Project :

SUBJECT: BILL OF MATERIALS AND COST ESTIMATES

MATERIALS/ITEM [Link] COST AMOUNT LABOR

I. MOBILIZATION: Staking & Layout, 7,000.00
Temp. Connections Elect'l & Water
[Link]
2x3x10 Good lumber 150 bd.f 35.00 P 5,250.00
1/4 ordinary plywood 10 shts. 351.00 3,510.00
10'xga.26 Corrugated G.I. Sheet. 8 shts. 315.00 2,520.00
Assorted CWNails 5 kls. 65.00 325.00
P 11,605.00 P 3,481.50
[Link]:
Septic tank 4.5 cu.m. 350.00 1,575.00
Footings 47 cu.m. 350.00 16,450.00
Wall Footings ( Tie Beam) 6.12 cu.m. 350.00 2,142.00
P 20,167.00 P -
[Link] WORKS:
A. Footing and Tie Beam
Portland Cement 135 bags 265.00 35,775.00
River Sand 7 cu.m. 700.00 4,900.00
3/4 Gravel 15 cu.m. 800.00 12,000.00
12mm rebars (grade 40) TIE BEAM 104 pcs 235.00 24,440.00
#16 tie wire 15 kls. 72.00 1,080.00
P 78,195.00 P 15,639.00
B. Column- Ground Floor :
Portland Cement 63 bags 265.00 16,695.00
River Sand 3 cu.m. 700.00 2,100.00
3/4 Gravel 7 cu.m. 800.00 5,600.00
16mm rebars (grade 40) 228 pcs 385.00 87,780.00
10mmÆ rebars 95 pcs 165.00 15,675.00
#16 tie wire 25 kls. 72.00 1,800.00
P 129,650.00 P 51,860.00
C. Beam- Second Floor :
Portland Cement 76 bags 265.00 20,140.00
River Sand 4 cu.m. 700.00 2,800.00
3/4 Gravel 8.5 cu.m. 800.00 6,800.00
12mm rebars (grade 40) 104 pcs 235.00 24,440.00
10mmÆ rebars 162 pcs 165.00 26,730.00
#16 tie wire 15 kls. 72.00 1,080.00
P 81,990.00 P 31,156.20
D. Ground Floor Slab:
Portland Cement 82 bags 265.00 21,730.00
River Sand 5 cu.m. 700.00 3,500.00
3/4 Gravel 11 cu.m. 800.00 8,800.00
10mm rebars 115 pcs 165.00 18,975.00
#16 tie wire 5 kls. 75.00 375.00
P 53,380.00 P 21,352.00
E.2nd Floor Column:
Portland Cement 46 bags 265.00 12,190.00
River Sand 2 cu.m. 700.00 1,400.00
 3/4 Gravel 5 cu.m. 800.00 4,000.00
16mm rebars (grade 40) 152 pcs 385.00 58,520.00
12mm rebars (grade 40) 76 pcs 235.00 17,860.00
10mmÆ rebars 96 pcs 165.00 15,840.00
#16 tie wire 25 kls. 72.00 1,800.00
P 111,610.00 P 44,644.00
F.2nd FLOOR Suspended Slab:
Portland Cement 99 bags 265 26,235.00
River Sand 5 cu.m. 700 3,500.00
3/4 Gravel 11 cu.m. 800 8,800.00
10mm rebars ( grade 40 ) 276 pcs 165 45,540.00
#16 tie wire 25 kls. 72 1,800.00
P 85,875.00 P 32,632.50
[Link]-3rd Floor
Portland Cement 76 bags 265 20,140.00
River Sand 4 cu.m. 700 2,800.00
3/4 Gravel 8.5 cu.m. 800 6,800.00
12mm rebars (grade 40) 104 pcs 235 24,440.00
10mmÆ rebars 162 pcs 165 26,730.00
#16 tie wire 15 kls. 72 1,080.00
P 81,990.00 P 31,156.20
H.3rd Floor Suspended Slab:
Portland Cement 167 bags 265 44,255.00
River Sand 5 cu.m. 700 3,500.00
3/4 Gravel 11 cu.m. 800 8,800.00
10mm rebars ( grade 40 ) 276 pcs 165 45,540.00
#16 tie wire 25 kls. 72 1,800.00
P 103,895.00 P 39,480.10
[Link]:
Portland Cement 7 bags 265 1,855.00
River Sand 0.2 cu.m. 700 140.00
3/4 Gravel 0.5 cu.m. 800 400.00
12mm rebars ( grade 40 ) 20 pcs 235 4,700.00
#16 tie wire 5 kls. 72 360.00
P 7,455.00 P 2,832.90

IV. FORMWORKS AND SCAFFOLDINGS

2X3X10 rough lumber 1,750 bd.f. 35.00 61,250.00

2X2X8 rough lumber 540 bd.f. 35.00 18,900.00
1/2 phenolic board 57 pcs. 550.00 31,350.00
Assorted CW Nail 25 kls. 60.00 1,500.00
P 113,000.00 P 45,200.00
V. MASONRY
[Link] Wall-Ground Floor
4"CHB 2,448 pcs. 19.00 46,512.00
Portland cement 153 bags 265.00 40,545.00
River sand 9 cu.m. 700.00 6,300.00
10mm rebars 42 pcs 165.00 6,930.00
#16 tie wire 10 kls. 72.00 720.00
P 101,007.00 P 35,352.45
B. Interior Wall- Ground Floor
4"CHB 135 pcs. 19.00 2,565.00
Portland cement 4 bags 265.00 1,060.00
 River Sand 0.45 cu.m. 700.00 315.00
10mm rebars 4 pcs 165 660.00
#16 tie wire 2 kls. 72 144.00
P 4,744.00 P 1,802.72
[Link] Wall-Second Floor
4"CHB 1720 pcs. 19 32,680.00
Portland cement 54 bags 265 14,310.00
River sand 5.5 cu.m. 700 3,850.00
10mm rebars 42 pcs 165 6,930.00
#16 tie wire 10 kls. 72 720.00
P 58,490.00 P 22,226.20
D. Interior Wall- Second Floor
4"CHB 490 pcs. 19 9,310.00
Portland cement 15 bags 265 3,975.00
River sand 1.2 cu.m. 700 840.00
10mm rebars 32 pcs 165 5,280.00
#16 tie wire 5 kls. 72 360.00
P 19,765.00 P 7,510.70
E. Plastering
Portland cement 85 pcs 265 22,525.00
River sand 9 cu.m 700 6,300.00
P 28,825.00 10,088.75
VI. ARCHITECTURAL
[Link] Finish-Ground Floor
60x60 Ceramic Glazed Tiles 250 pcs 182 45,500.00
40x40 Ceramic Unglazed Tiles 15 pcs 95 1,425.00
Fine Sand 4 cu.m. 700 2,800.00
Tile Adhesive 12 bags 425 5,100.00
Tile Groat 88 kls. 32 2,816.00
P 57,641.00 P 21,903.58
[Link] Finish-Second Floor
60x60 Ceramic Glazed Tiles 240 pcs 182 43,680.00
60x60 Ceramic Unglazed Tiles 18 pcs 162 2,916.00
40x40 Ceramic Unglazed Tiles 30 pcs 95 2,850.00
Fine Sand 4 cu.m. 700 2,800.00
Tile Adhesive 12 bags 425 5,100.00
Tile Groat 90 kls. 32 2,880.00
P 60,226.00 P 22,885.88
[Link] WORKS
Metal Furring 212 pcs 95 20,140.00
Wall Angle 80 pcs 95 7,600.00
3.5mm Ficem Board 43 pcs 365 15,695.00
Pvc Pannels 120 pcs 372 44,640.00
Blind Revits 3/8 x 5/32 15 box 500 7,500.00
P 95,575.00 P 36,318.50
[Link] and Windons
900x2100 Pannel Door 1 pcs 6754 6,754.00
800x2100 Pannel Door 9 pcs 5463 49,167.00
800x2000 Pvc Flush Door 3 pcs 2800 8,400.00
1200x1200 Steel Window 8 pcs 1751 14,008.00
500x1200 Aluminum Window 4 pcs 2300 9,200.00
500x600 Aluminum Window 3 pcs 1860 5,580.00
1800x450 Aluminum Window 1 pcs 2400 2,400.00
P 95,509.00 P 0.00
VI. PLUMBING
A. WASTE PIPE LINE
4” PVC pipe 12 pcs. 375.00 4,500.00
3” PVC Pipe 4 pcs. 295.00 1,180.00
4” PVC Elbow 15 pcs. 65.00 975.00
4” PVC Tee 10 pcs. 65.00 650.00
4” P-Trap 2 pcs. 65.00 130.00
4” clean-out 6 pcs. 65.00 390.00
3” PVC Elbow 17 pcs. 54.00 918.00
3” PVC TEE 7 pcs. 54.00 378.00
3” PVC P-Trap 6 pcs. 54.00 324.00
3” clean-out 5 pcs. 54.00 270.00
3''x2” Tee 6 pcs. 54.00 324.00
2” P-Trap 4 pcs. 35.00 140.00
2” WYE 5 pcs. 35.00 175.00
6” floor drain (stainless) 3 pcs. 180.00 540.00
Solvent cement 2 ltrs. 98.00 196.00
P 11,090.00 P 4,436.00
c.) Distribution line (Moldex Blue)
Water meter 1 pcs. 1000.00 1000.00
3/4 PPR Pipe 25 pcs. 168.00 4200.00
3/4 PPR Elbow 30 pcs. 32.00 960.00
3/4 PPR Tee 27 pcs. 32.00 864.00
3/4 PPR Union 5 pcs. 32.00 160.00
1/2 PVC Shut-off valve 4 pcs. 275.00 1100.00
3/4 PVC Shut-off valve pcs. 245.00 0.00
Teflon tape (Tombo) 3/4 15 pcs. 16.00 240.00
Solvent cement 2 ltrs. 279.00 558.00
P 9,082.00 P 2,724.60
[Link]
Water closet 3 sets 5,500.00 16,500.00
Lavatory 3 sets 3,580.00 10,740.00
Bidet 3 pcs. 56.00 168.00
Fauset 8 pcs. 452.00 3,616.00
Toilet paper holder 3 pcs. 146.00 438.00
P 31,462.00 P 7,865.50
VII. ELECTRICAL
Circuit breaker 30A,2P,250V 1 pcs. 200.00 200.00
Circuit breaker 20A,2P,250V 1 pcs. 200.00 200.00
Circuit breaker 60A,2P,250V 1 pcs. 200.00 200.00
Panel board (4 branches) 1 pcs. 1250.00 1,250.00
#14 THW copper wire stranded 2 boxes 3855.00 7,710.00
#12 THW copper wire stranded 1 boxes 5602.00 5,602.00
#8 THW copper wire stranded 0.5 boxes 8571.00 4,285.50
#6 THW copper wire stranded boxes 0.00 0.00
60 watts Lighting Fixtures 23 sets 150.00 3,450.00
12 Watss Pinlight with ballast 0 sets 0.00 0.00
Switch 16 sets 130.00 2,080.00
Convenience outlet Douplex 14 sets 95.00 1,330.00
2x4 utility box 16 pcs. 18.00 288.00
Junction box 23 pcs. 20.00 460.00
½ “ electrical PVC pipe (orange) 3 pcs. 61.00 183.00
3/4" Entrance cap 1 pc. 35.00 35.00
1/2 PVC Clip 150 pcs. 4.00 600.00
 P 27,873.50 P 10,452.56
VIII. Pianting Works
A. Exterior
Skim Coat Mondo 15 bags 495 7,425.00
Boysen Ecoprimer 40 ltrs. 192.00 7,680.00
Boysen Acrytex Top Coat 80 ltrs. 215.00 17,200.00
Boysen Putty 10 ltrs. 115.00 1,150.00
P 24,880.00 12,440.00
B. Interior
Skim Coat Mondo 20 bags 495.00 9,900.00
Boysen Ecoprimer 55 ltrs. 192.00 10,560.00
Boysen Permacoat Top Coat 110 ltrs. 215.00 23,650.00
Boysen Putty 10 ltrs. 115.00 1,150.00
P 45,260.00 P 17,198.80
C. Ceiling
Hardie Putty 10 ltrs. 96.00 960.00
Boysen Permacoat Flat 36 ltrs. 192.00 6,912.00
Boysen Permacoat top Coat 60 ltrs. 215.00 12,900.00
P 20,772.00 P 10,386.00
C. Roof Deck
Putty 8 ltrs. 115 920.00
Boysen Flexibond 54 ltrs. 208 11,232.00
Boysen Acrytex Primer 11 ltrs. 192 2,112.00
Boysen Acrytex Top Coat 0 ltrs. 0 0.00
P 14,264.00 P 5,420.32

IX. KITCHEN:
Cabinets, Tiles Counter tops
( with hardwares & accessories) 3 ls 10000.00 30,000.00
P 30,000.00 0.00

X. TOTAL MATERIAL COST P 1,622,277.50

XI. LABOR P 548,446.96
XII. CONTINGENCIES,OVERHEAD and MISCELLENEOUS P 129,782.20

XIII. TOTAL CONSTRUCTION COST P 2,300,506.66

Arch. GUEDEON B BANTALES

PRC No.: 48624

PTR No.: 6941181
Date: 03/18/21
Place: La Trinidad