PROJECT TILE: PROPOSED 1 STOREY RESIDENTIAL BUILDING

SUBJECT: BILL OF MATERIALS & COST ESTIMATES

DESCRIPTION QUALITY UNIT UNIT COST TOTAL COST

1. EARTHWORKS:
Excavation (Labor) 100 cu. m. 280.00 P 28,000.00
Backfilling (Labor) 80 cu. m. 240.00 19,200.00

Selected Barrow 37 cu.m 220.00 8,140.00

_______________
SUB-TOTAL P 55,340.00
2. CONCRETE WORKS:

Portland Cement 270 bags 215.00 P 58,050.00

Washed Sand 16 m3 400.00 6,400.00

Crush Gravel 1 20 m3 850.00 17,000.00

Crush Gravel 3/4 12 m3 850.00 10,200.00

16mmx 6.0m. Rsb 116 pcs 308.00 35,728.00

10mmx 6.0m. Rsb 261 pcs 185.00 48,285.00

16mmx 7.5m. Rsb 39 pcs 385.00 15,015.00

10mmx 7.5m. Rsb 20 pcs 200.00 4,000.00

#16 GI wire 50 kgs 60.00 3,000.00

_______________
SUB-TOTAL P 197,678.00
3. MASONRY WORKS:

Cement 550 bags 215.00 P 118,250.00

Sand 35 m3 400.00 14,000.00

Gravel 35 m3 850.00 29,750.00

10mm Thick CHB 720 pcs 9.00 6,480.00

15mm Thick CHB 1450 pcs 13.00 18,850.00

10mm x 6m Rsb 107 pcs 185.00 19,795.00

#16 GI wire : 4.07 kgs 60.00 244.20

20x20cm. unglazed tile: 142 pcs 110.00 15,620.00

20x20cm. mosaic floor tile 95 pcs 115.00 10,925.00

30x30cm. granolitic floor tile 687 pcs 125.00 85,875.00

20x20cm. glazed wall tile 208 pcs 100.00 20,800.00

Cement Mortar 6.51 bag 215.00 1,399.65

White Cement Filler 37.85 kgs 48.00 1,816.80

_______________
SUB-TOTAL P 343,805.65
4. FORMS, SCAFFOLDINGS AND CEILING

x 4 x 8 plywood 110 pcs 330.00 P 36,300.00

2x2 lumber 3,910 bd ft 2.00 7,820.00

2x3 lumber 800 bd ft 4.00 3,200.00

Common Wire Nails 4 box 1,500.00 6,000.00

_______________
SUB-TOTAL P 53,320.00
5. DOORS AND WINDOWS

1.6x2.10m Panel Door 1 set 5,000.00 P 5,000.00

0.9x2.10m Flush Door 1 set 3,800.00 3,800.00

0.8x2.10m Flush Door 2 set 2,500.00 5,000.00

0.7x2.10m Poly Door 1 set 2,000.00 2,000.00

1.6x1.0m Aluminum Sliding W 4 set 5,000.00 20,000.00

1.2x1.0m Steel Casement W 2 set 4,100.00 8,200.00

1.2x0.5m Steel Casement W 1 set 1200.00 1,200.00

0.6x0.5m Steel Casement W 1 set 500.00 500.00

Main Door Lock 2 set 800.00 1,600.00

Foot Bolt 1 set 180.00 180.00

Barrel Bolt 2 set 150.00 300.00

Door Knob 2 set 550.00 1,100.00

Dead Bolt 1 set 450.00 450.00

1.6x2.10m Door Jamb 1 pcs 3,000.00 3,000.00

0.9x2.10m Door Jamb 1 pcs 2,000.00 2,000.00

0.8x2.10m Door Jamb 2 pcs 1,600.00 3,200.00

3 Common Wire Nails 2.5 kgs 45.00 112.50

2 Common Wire Nails 2.5 kgs 50.00 125.00

_______________
SUB-TOTAL P 57,767.50
6. ELECTRICAL WORKS:

Utility Box 20 pcs 24.00 P 480.00

Junction Box 10 pcs 36.00 360.00

15amp Circuit Breaker 1 pcs 550.00 550.00

20amp Circuit Breaker 6 pcs 550.00 3,300.00

100amp Circuit Breaker 1 pcs 1200.00 1,200.00

 #12 TWH Copper Wire 170 m 28 4,760.00

#12 TWH Copper Wire 120 m 22 2,640.00

nch PVC Pipe 60 pcs 85.00 5,100.00

Convenience Outlet 7 set 125.00 875.00

Refrigerator Outlet 1 set 220.00 220.00

Aircon Outlet 1 set 950.00 950.00

Range Outlet 1 set 300.00 300.00

Water Pump Outlet 1 set 250.00 250.00

Water Heater Outlet 1 set 220.00 220.00

inch Moldflex 1 roll 920.00 920.00

inch Moldflex 2 roll 1.100.00 2,200.00

Water Heater Outlet 1 set 125.00 125.00

Big Electrical Tape 5 pcs 40.00 200.00

4x4 receptacles 10 pcs 120.00 1,200.00

sl 12 bulb 10 pcs 120.00 1,200.00

Two-gang switch 2 set 125.00 250.00

Single-pole switch 6 set 95.00 570.00

Panel Board 1 set 1,500.00 1,500.00

inch PVC elbow 30 pcs 18.00 540.00

inch PVC elbow 30 pcs 22.00 660.00

_______________
SUB-TOTAL P 30,570.00
7. PLUMBING WORKS

Water Closet 1 set 4000.00 P 4,000.00

Lavatory 1 set 2800.00 2,800.00

Floor Drain 4x4 1 pcs 160.00 160.00

Shower Head 1 pcs 530.00 530.00

Shower Valve 1 pcs 650.00 650.00

Vulca Seal 2 L 310.00 620.00

Faucet 2 m 150.00 300.00

Single Hole kitchen sink 1 pcs 3,500.00 3,500.00

50mm PVP Pipe 10 pcs 280.00 2,800.00

100mm PVP Pipe 20 pcs 320.00 6,400.00

150mm PVP Pipe 12 set 440.00 5,280.00

 4 45o Elbow 2 pcs 80.00 160.00

2 45o Elbow 8 pcs 35.00 280.00

Teflon Tape 30 pcs 25.00 750.00

Angle Valve 6 pc 65.00 390.00

GI Pipe 18 pcs 325.00 5,850.00

GI Pipe 3 pcs 380.00 1,140.00

GI Tee 16 pcs 25.00 4,000.00

GI Tee 6 pcs 28.00 1,140.00

GI Elbow 32 pcs 25.00 875.00

GI Elbow 21 pcs 26.00 624.00

_______________
SUB-TOTAL P 40,496.75

8. STEEL WORKS

LC 120X40X20x2mm 25 pcs 510.00 12,750.00

LC 150x65x20x3 mm 10 pcs 800.00 8,000.00

12x12x2mm Flat Bar 4 pcs 220.00 880.00

6mm Gusset Plate 4 pcs 6,500.00 26,000.00

20x20x2mm L Bar 50 pcs 820.00 41,000.00

16mmx300mm anchor bolts 20 pcs 85.00 1,700.00

12mm stiffener plate 1 pcs 14,000.00 14,000.00

50mm G.I. Pipe Sch.40 5 pcs 1,350.00 6,750.00

25mm G.I. Pipe 1 pcs 170.00 170.00

50x100x1.5mm steel tube 10 pcs 1,200.00 12,000.00

12mm cross bracing 5 pcs 220.00 1100.00

10mm round bar 7 pcs 220.00 1,540.00

welding rod 10 kgs 67.00 670.00

primer, red oxide 1 gal 400.00 400.00

2" B.I. Pipe 10 pcs 1,200.00 12,000.00

3/4" sq. Bar 20 pcs 305.00 6,100.00

_______________
SUB-TOTAL P 30,570.00

9. ROOFING WORKS

32x12 corrugated G.I sheet 24 pcs 550.00 13,200.00

 32x9 corrugated G.I sheet 34 pcs 470.00 15,890.00

GI Rivets 8 kg 132.00 1,056.00

G.I Washer 22 kg 42.00 924.00

Lead Washer 18 kg 42.00 756.00

Plain G.I Strap on 2 x3 purlins 4 pcs 295.00 1,180.00

90cm x 240xm Plain G.I sheet -14 pcs 295.00 4,130.00

Vulcaseal Sealant 1 L can 240.00 240.00

_______________
SUB-TOTAL P 37,376.00
10. PAINTING

Acrylic Gloss Latex Paint(White-Ready Mix) 9gal 1,100.00 9,900.00

Acrylic Gloss Latex Paint(yellow-Ready Mix) 4gal 1,100.00 4,400.00

Flat Latex 12 gal 620.00 7,440.00

Acrytex Clear Cool 12 gal 550.00 6,600.00

Masonry Putty 12 gal 698.00 8,376.00

Liquid Nevada Water Proofing 1 gal 800.00 800.00

Acrylic Roof shield paint 6 gal 500.00 3,000.00

Wood Primer 3 gal 650.00 1,950.00

Quick Drying Enamel 3 gal 500.00 1,500.00

Paint Thinner 1 gal 50.00 50.00

Baby Brush 6 pcs 55.00 330.00

Baby Roller with pan 3 set 95.00 285.00

_______________
SUB-TOTAL P 44,631.00

SUMMARY

MATERIAL COST P 891,554.90

LABOR COST P 356,621.96

TOTAL PROJECT COST P 1,248,176.86