BILL OF MATERIALS & COST ESTIMATE
11/25/23
PROJECT : PROPOSED GKMCC EXPANSION PROJECT
OWNER: PASTOR J. PELLEJERA
LOCATION : KAPAYAPAAN VILLAGE BRGY. CANLUBANG CALAMBA CITY
SUBJECT: BILL OF MATERIALS FOR THIRD FLOOR EXPANSION WORKS
TOTAL FLOOR AREA = 81 Square Meters
Scope of Works : Construction of Third Floor Pastor's Haedquarter
ITEM WORK DESCRIPTION QTY UNIT UNIT COST MATL'S COST LABOR COST AMOUNT
THIRD FLOOR AREA = 85.5m2
I PREPARATION
Mobilization / Demobilization 1 lot 20,000.00 20,000.00
Lay out & staking 1 lot 4,600.00 4,600.00 1,840.00 6,440.00
Health and Safety 1 lot 5,000.00 5,000.00 2,000.00 7,000.00
33,440.00
A. CIVIL/ARCHITECTURAL WORKS
Masonry, Plastering & CHB
1 Laying of Perimeter/Firewall 162 m2 350.00 56,700.00 22,680.00 79,380.00
Includes Wterproofing Works
2 Tile Works 60x60 Granite Tiles 75 m2 550.00 41,250.00 16,500.00 57,750.00
Steel Rebar
Reinforcement/Concreting Works
3 81 m2 1,300.00 105,300.00 42,120.00 147,420.00
for New Column Extension and
Roof Beams
4 Tile Works of New Stair 1 lot 14,500.00 14,500.00 5,800.00 20,300.00
Provision of New Stair Railing and
1 sets 17,500.00 17,500.00 7,000.00 24,500.00
5 Balcony Railing
Provision of Common Toilet
Includes Tile works and fixture 1 sets 15,400.00 15,400.00 6,160.00 21,560.00
6 Installation
7 Finishing / Painting Works 1 lot 41,000.00 41,000.00 16,400.00 57,400.00
Provision of New Panel Doors and
8 Door Jambs and Analoc Windows 1 lot 43,500.00 43,500.00 17,400.00 60,900.00
and sliding Doors
Roofing Works Includes Roof
Framing Insulation and bended 81 m2 800.00 64,800.00 25,920.00 90,720.00
9 Materials
Gypsum Ceiling Works Includes
75 m2 350.00 26,250.00 10,500.00 36,750.00
10 Metal Framing Works
11 Formworks & Scaffolding 1 lot 18,700.00 18,700.00 7,480.00 26,180.00
622,860.00
B. ELECTRICAL WORKS
1 Provision of New lighting Fixture 1 lot. 18,500.00 18,500.00 7,400.00 25,900.00
2 Provision of New Power Outlet 1 lot. 11,500.00 11,500.00 4,600.00 16,100.00
3 New Wiring Rounghing Ins 1 lot. 33,000.00 33,000.00 13,200.00 46,200.00
4 Supply and Install of new Switch 1 lot. 3,500.00 3,500.00 1,400.00 4,900.00
Supply and Install of ACU CO/.
1 lot. 3,500.00 3,500.00 1,400.00 4,900.00
5 Breaker
6 PVC Pipe 1/2" 1 lot. 5,500.00 5,500.00 2,200.00 7,700.00
7 PVC Pipe 3/4" 1 lot. 3,450.00 3,450.00 1,380.00 4,830.00
8 accessories 1 lot. 4,500.00 4,500.00 1,800.00 6,300.00
9 Consumables 1 lot. 9,000.00 9,000.00 3,600.00 12,600.00
129,430.00
-
C. STORM/SANITARY DRAINAGE LINE
Provision of new drain line and
1 lot 3,700.00 3,700.00 1,480.00 5,180.00
storm drain line
- - 5,180.00
D. WATER LINE
Provision of New Waterline 1 lot 3,450.00 3,450.00 1,380.00 4,830.00
4,830.00
Total Labor and Material Cost in Php 795,740.00
Profit, Design and Supervision 12% 95,488.80
Total Project Cost in Php 891,228.80
SUMMARY of BILL OF MATERIALS & COST ESTIMATE
ITEM WORK DESCRIPTION
I. PREPARATION 33,440.00
A. CIVIL WORKS 622,860.00
B. ELECTRICAL WORKS 129,430.00
C. STORM DRAINAGE LINE 5,180.00
D. WATERLINE 4,830.00
TOTAL LABOR & MATERIALS 795,740.00
PROFIT, DESIGN AND SUPERVISION 12% 95,488.80
TOTAL PROJECT COST 891,228.80
Terms
50% Downpayment , 45% Progress Billing and 5% Retention
Completion : 70 workings Days
Warranty : 6 months upon final acceptance and completion
Quotation Valid for 1 Week Only
Exclusion :
1 Temporary Water and Power Consumtion
2 Loose Furniture, Equipment and Appliances
3 Mechanical and Electromechanical Works
4 CCTV Provision
5 Overhead Water Tank, pump and Piping Works
Note:
1 Any works that is not included in the scope shall be considered as additional
2 All other materials that we will removed as a result of the renovation will become the property of the Contractor.
Prepared by: Approved by:
Ar. Pol A. Pe Benito, UAP Pastor Joshue Pellereja
Time and Space Construction GKMCC Canlubang
