PROJEC : PROPESED TWO STOREY RESIDENTIAL BUILDINGS

LOCATION : ESPINA EXT. SURIGAO CITY

OWNER : MACABODBOD, ROY RICHARD C.
ADDRESS :SOCORRO SURIGAO DEL NORTE
ENGINEER : MACABODBOD, ROY RICHARD C
ADDRESS : SILAY HILSS EXT. SURIGAO CITY
SUBJECT : BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION UNIT UNIT COST QUANTITY AMOUNT

1 CLEARING/LAYOUT

cutting of mago trees pcs 300 3 900.00

#30 Nylon pcs 5 6 30.00
2" X 2" X 10' coco lumber bdft. 18 40 720.00
2" X 3" X 10' coco lumber bdft. 18 85 1,530.00
#3 1/2 Nail kl. 70 2 140.00
MATERIALS COST TOTAL : 3,320.00
LABOR COST 2,000.00

11 EARTHWORKS

Gravel cu.m^3 1000 36 36,000.00

MATERIALS COST TOTAL : 36,000.00
LABOR COST 23,700.00

111 FORMS AND SCAFFOLDINGS

1/4" thick marine plywood sht. 350 136 47,600.00

2" X 2" X 10' coco lumber bdft. 18 8786 158,148.00
2" X 3" X 10' coco lumber bdft. 18 2025 36,450.00
2" X 3" X 14' coco lumber bdft. 18 819 14,742.00
MATERIALS COST TOTAL: 256,940.00
LABOR COST 254,000.00

1V CONCRETE WORKS

Portland cement bag 250 608 152,000.00

Sand cu.m^3 1000 40 40,000.00
Gravel cu.m^3 1000 79 79,000.00
MATERIALS COST TOTAL: 271,000.00
LABOR COST 110,200.00
 V STEEL WORKS

16mm x 6m steel bars pcs 410 378 154,980.00

12mm x 6m steel bars pcs 275 214 58,850.00
10mm x 6m steel bars pcs 160 653 104,480.00
12mm x 7.5m steel bars pcs 350 215 75,250.00
#16 G.I wire kl. 70 154 10,780.00
2"x 2"x 6m angular bars pcs 950 92 87,400.00
2"x 4"x 6m C - purlins pcs 750 44 33,000.00
MATERIALS COST TOTAL: 524,740.00
LABOR COST 120,000.00

V1 MASONRY WORKS

Concrete hollow block pcs 15 5045 75,675.00

Portland cement bags 250 466 116,500.00
Sand cu.m^3 1000 31 31,000.00
MATERIALS COST TOTAL: 223,175.00
LABOR COST 87,000.00

V11 ROOF WORKS

32" x 12'roof G.I Sheet pcs 425 35 14,875.00

32" x 11'roof G.I Sheet pcs 385 32 12,320.00
32" x 10'roof G.I Sheet pcs 355 23 8,165.00
32" x 9'roof G.I Sheet pcs 305 11 3,355.00
32" x 8'roof G.I Sheet pcs 275 10 2,750.00
32" x 7'roof G.I Sheet pcs 255 31 7,905.00
Rivets kl. 215 17.5 3,762.50
G.I washer kl. 165 50 8,250.00
Lead washer kl. 185 41.5 7,677.50
Plain G.I sheet pcs 290 52 15,080.00
silicon rubber sealant bot. 260 10 2,600.00
MATERIALS COST TOTAL: 86,740.00
LABOR COST 26,100.00

V111 TILING WORKS

Marble ( 30cm x 30 cm ) pcs 65 2827 183,755.00

Glazed tile ( 60cm x 60cm ) pcs 80 1011 80,880.00
Glazed tile ( 20cm x 20cm ) pcs 40 1857 74,280.00
Portland cement bag 250 38 9,500.00
 White cement kl. 15 219 3,285.00
Sand cu.m^3 1000 11 11,000.00
MATERIALS COST TOTAL: 362,700.00
LABOR COST 14,000.00

IX PAINTING WORKS

Wood primer gal 750 12 9,000.00

Quick drying enamel gal 850 12 10,200.00
Thinner gal 245 4 980.00
Acrylic latex paint gal 800 72 57,600.00
9"roller paint with tray pcs 200 5 1,000.00
4" paint brush pcs 60 5 300.00
2"paint brush pcs 30 5 150.00
MATERIALS COST TOTAL: 79,230.00
LABOR COST 8,500.00

X CEILING WORKS

1/4" thick marine plywood pcs 350 137 47,950.00

2" X 2" X 10' "good" lumber bdft. 70 577 40,390.00
MATERIALS COST TOTAL: 88,340.00
LABOR COST 21,000.00

XI Nails

#2 1/2 of finishing nails kl. 80 18 1,440.00

#1 of finishing nails kl. 80 6.5 520.00
#1 of common wire nails kl. 80 22 1,760.00
#4 of common wire nails kl. 80 92 7,360.00
MATERIALS COST TOTAL: 11,080.00

XII DOORS AND WINDOWS

Sliding type glass window w/ Aluminum frame set 4000 15 60,000.00

Glass block set 90 20 1,800.00
Solid panel core single swing door set 3200 11 35,200.00
Solid panel core double swing door set 4500 1 4,500.00
PVC Hollow flush Door set 2500 4 10,000.00
Door knob pcs 520 13 6,760.00
Screw pcs 1 350 350.00
MATERIALS COST TOTAL: 118,610.00
XIII RAILINGS

30mm x 6m stainless pipe pcs 3200 25 80,000.00

Welding Electrodes kl. 350 30 10,500.00
MATERIALS COST TOTAL: 90,500.00
LABOR COST 3,800.00

IVX ELECTRICAL WORKS

120 amps circuit breaker pcs 950 1 950.00

30 amps circuit breaker pcs 230 1 230.00
20 amps circuit breaker pcs 180 11 1,980.00
15 amps circuit breaker pcs 160 4 640.00
3 gang switch set 190 8 1,520.00
2 gang switch set 170 21 3,570.00
1 gang switch set 120 5 600.00
3 gang outlet set 450 21 9,450.00
2 gang outlet set 350 8 2,800.00
1 gang outlet set 250 6 1,500.00
No. 14 THW copper wire roll 2500 3 7,500.00
No. 12 THW copper wire roll 3350 3 10,050.00
No. 10 THW copper wire mt. 40 99 3,960.00
No. 8 THW copper wire mt. 40 34 1,360.00
Fluorescent lamp (40W) set 510 11 5,610.00
Incadescent lamp (20W) pcs 95 13 1,235.00
Incadescent lamp (30W) pcs 95 2 190.00
Pin light lamp/lamp holder (5W) set 400 18 7,200.00
Junction box pcs 65 18 1,170.00
1/2 "dia. X 3m PVC pipe pcs 50 60 3,000.00
3/4 "dia. X 3m PVC pipe pcs 85 53 4,505.00
1/2 "dia. Coupling ( pvc ) pcs 25 19 475.00
3/4 "dia. Coupling ( pvc ) pcs 35 16 560.00
18 slot panel board pcs 3450 1 3,450.00
Male plug pcs 40 38 1,520.00
electrical tape roll 60 2 120.00
utility box pcs 45 38 1,710.00
electric meter pcs 3000 1 3,000.00
MATERIALS COST TOTAL: 79,855.00
LABOR COST 10,000.00

XV PLUMBING WORKS WORKS

Faucet pcs 350 7 2,450.00

 Water closet pcs 4000 4 16,000.00
Shower heads & valves set 2200 4 8,800.00
Lavatory pcs 1650 4 6,600.00
Floor drainage pcs 125 4 500.00
water meter pcs 1500 1 1,500.00
Teflon roll 35 1 35.00
kitchen sink w/ faucet pcs 2300 1 2,300.00
1/2 " dia. x 6m G.I pipe pcs 420 10 4,200.00
4" dia. x 3m PVC pipe ( atlanta ) pcs 450 25 11,250.00
2"dia. X 3m PVC pipe ( atlanta ) pcs 350 28 9,800.00
45 deg. PVC elbow ( 4"dia. ) pcs 70 9 630.00
Tee ( 1/2 "dia. G.I ) pcs 80 10 800.00
90 deg. Elbow ( 1/2 "dia. G.I ) pcs 80 11 880.00
1/2 "dia. Coupling ( G.I ) pcs 80 25 2,000.00
4"dia. Coupling ( PVC ) pcs 70 17 1,190.00
4"dia. Clean-outplug & adoptor pcs 85 5 425.00
4" dia. 45 deg. PVC wye pcs 70 15 1,050.00
45 deg. PVC elbow ( 2"dia. ) pcs 55 12 660.00
4"x 2" dia. Reducer wye pcs 70 4 280.00
2"dia. 90deg. Elbow ( PVC ) pcs 55 24 1,320.00
2"dia. 45 deg. Elbow ( PVC ) pcs 55 12 660.00
MATERIALS COST TOTAL: 73,330.00
LABOR COST 21,000.00

XV TOTAL MATERIALS COST 2,269,560.00

XVI LABOR COST 701,300.00
XVII CONTENGENCIES ( 5% ) 113,478.00
XVIII TOTAL CONSTRUCTION COST 3,084,338.00

PREPARED BY :
JAY MARK C. SABUBU
BSCE- 4A
w