PROJECT : A PROPOSED TWO-STOREY RESIDENTIAL BUILDING

SUBJECT : BILL OF MATERIALS AND LABOR COST ESTIMATES

OWNER : SAHARA LAND DEVELOPMENT CORPORATION
LOCATION : UBUJAN, INABANGA, BOHOL

I. EXCAVATION
7 cu.m. Column Footing PhP 1,200.00 PhP 8,400.00
6 cu.m. Wall Footing PhP 1,200.00 PhP 7,200.00
4 cu.m. Septic Tank PhP 1,200.00 PhP 4,800.00
PhP 20,400.00

II. FORMS OAND SCAFFOLDINGS

150 pcs. 2x2x12 coco lumber PhP 140.00 PhP 21,000.00
150 pcs. 2x3x12 coco lumber PhP 210.00 PhP 31,500.00
15 shts. Ord. Plywood PhP 680.00 PhP 10,200.00
Assorted Nails PhP 20,000.00
PhP 82,700.00
add: 40% labor PhP 33,080.00
PhP 115,780.00
III. COLUMN FOOTING
14 bags Portland PhP 235.00 PhP 3,290.00
1.5 cu.m. Sand PhP 1,150.00 PhP 1,725.00
3 cu.m. Gravel PhP 1,300.00 PhP 3,900.00
14 pcs. 16mm def. bar PhP 350.00 PhP 4,900.00
2 kls. #16 Tie wire PhP 50.00 PhP 100.00
PhP 13,915.00
add: 40% labor PhP 5,566.00
PhP 19,481.00

IV. COLUMNS
21 bags Portland PhP 235.00 PhP 4,935.00
2 cu.m. Sand PhP 1,150.00 PhP 2,300.00
4 cu.m. Gravel PhP 1,300.00 PhP 5,200.00
35 pcs. 16mm def. bar PhP 350.00 PhP 12,250.00
42 pcs. 10mm def. bar PhP 135.00 PhP 5,670.00
4 kls. #16 Tie wire PhP 50.00 PhP 200.00
PhP 30,555.00
add: 40% labor PhP 12,222.00
PhP 42,777.00

V. WALL FOOTING
12 bags Portland PhP 235.00 PhP 2,820.00
2 cu.m. Sand PhP 1,150.00 PhP 2,300.00
3 cu.m. Gravel PhP 1,300.00 PhP 3,900.00
28 pcs. 12mm def. bar PhP 210.00 PhP 5,880.00
4 kls. #16 Tie wire PhP 50.00 PhP 200.00
 PhP 15,100.00
add: 40% labor PhP 6,040.00
PhP 21,140.00

VI. CHB WALLING w/ PLASTER

2,500 pcs. CHB 4" thick PhP 13.00 PhP 32,500.00
120 bags Cement PhP 235.00 PhP 28,200.00
8 cu.m. Sand PhP 1,150.00 PhP 9,200.00
80 pcs. 10mm def. bar PhP 135.00 PhP 10,800.00
1 roll #16 Tie wire PhP 1,450.00 PhP 1,450.00
PhP 82,150.00
add: 40% labor PhP 32,860.00
PhP 115,010.00

VII. ROOF BEAM

35 cu.m. Portland PhP 235.00 PhP 8,225.00
2 cu.m. Sand PhP 1,150.00 PhP 2,300.00
4 pcs. Gravel PhP 1,300.00 PhP 5,200.00
45 pcs. 12mm def. bar PhP 210.00 PhP 9,450.00
50 kls. 10mm def. bar PhP 135.00 PhP 6,750.00
4 kls. #16 Tie wire PhP 50.00 PhP 200.00
PhP 32,125.00
add: 40% labor PhP 12,850.00
PhP 44,975.00

VIII. GROUND FLOORING/SECOND FLOORING

75 bags Cement PhP 235.00 PhP 17,625.00
6 cu.m. Sand PhP 1,150.00 PhP 6,900.00
12 cu.m. Gravel PhP 1,300.00 PhP 15,600.00
180 pcs. 10mm def. bar PhP 135.00 PhP 24,300.00
62 lnm. Steel deck PhP 450.00 PhP 27,900.00
1 roll #16 Tie wire PhP 1,450.00 PhP 1,450.00
PhP 93,775.00
add: 40% labor PhP 37,510.00
PhP 131,285.00

XI. TILE WORKS

17 bags Cement PhP 235.00 PhP 72,500.00
110 bags Tile Adhesive PhP 540.00 PhP 59,400.00
12 cum. Sand PhP 1,200.00 PhP 12,000.00
1,460 pcs. .60x.60 Granite Tiles PhP 320.00 PhP 467,200.00
570 pcs. .40x.40 Non-Skid Tiles PhP 210.00 PhP 119,700.00
2500 pcs. .30x.60 Wall Tiles PhP 225.00 PhP 562,500.00
890 pcs. .40x.40 Textured Tiles PhP 190.00 PhP 169,100.00
69 kilos ABC Tile Grout PhP 60.00 PhP 4,140.00
90 pcs. Tile Trim PhP 330.00 PhP 29,700.00
PhP 1,496,240.00
add: 40% labor PhP 598,496.00
PhP 2,094,736.00

XII. ELECTRICAL WORKS

9 pcs. Pin Light PhP 280.00 PhP 2,520.00
30 pcs. Junction Box PhP 35.00 PhP 1,050.00
25 pcs. Utility Box PhP 45.00 PhP 1,125.00
 6 pcs. 3 Gang switch PhP 360.00 PhP 2,160.00
2 pcs. Emergency Lights PhP 1,850.00 PhP 3,700.00
115 pcs. 2 Gang Outlet PhP 325.00 PhP 37,375.00
2 pc. Aircon Outlet PhP 280.00 PhP 560.00
1 sets Panel Board Bolt-On PhP 2,850.00 PhP 2,850.00
1 sets C-Breaker 100 Ampere Bolt-on PhP 1,200.00 PhP 1,200.00
2 sets C-Breaker 30 Ampere Bolt-on PhP 310.00 PhP 620.00
4 sets C-Breaker 20 Ampere Bolt-on PhP 310.00 PhP 1,240.00
1 roll Flexible Hose PhP 680.00 PhP 680.00
12 pcs. 1/2 dia. Elect.conduit pipe, poly PhP 80.00 PhP 960.00
4 pcs. 3/4" PVC Elect.conduit pipe,poly PhP 130.00 PhP 520.00
2 box 3.5mm THHN Wire PhP 3,400.00 PhP 6,800.00
2 box 5.5mm THHN Wire PhP 3,450.00 PhP 6,900.00
10 mtrs. 8mm THHN wire PhP 150.00 PhP 1,500.00
10 pcs. Electrical Tape PhP 80.00 PhP 800.00
Electrical Accessories PhP 10,000.00
PhP 82,560.00
add: 40% labor PhP 33,024.00
PhP 115,584.00

XIII. WATER SUPPLY

12 pcs. 1/2" PPR Pipe PhP 95.00 PhP 1,140.00
3 set Faucet PhP 500.00 PhP 1,500.00
8 pcs. 1/2" Coupling PhP 40.00 PhP 320.00
8 pcs. 90 deg. Elbow 1/2 PhP 45.00 PhP 360.00
10 1/2" Tee PhP 60.00 PhP 600.00
Water Suply Accessories PhP 5,500.00
PhP 9,420.00
add: 40% labor PhP 3,768.00
PhP 13,188.00

XV. SANITARY WORKS

5 pcs. 4" PVC Pipe (atlanta) PhP 890.00 PhP 4,450.00
5 pcs. 3" PVC Pipe (atlanta) PhP 720.00 PhP 3,600.00
4 set 4" Wye PhP 370.00 PhP 1,480.00
1 set water closet PhP 10,000.00 PhP 10,000.00
1 pcs. Lavatory PhP 7,500.00 PhP 7,500.00
3 pcs. 4" Elbow PhP 345.00 PhP 1,035.00
1 pcs. Shower PhP 5,000.00 PhP 5,000.00
4 set 2" Wye PhP 210.00 PhP 840.00
1 pcs. Kitchen Sink PhP 3,500.00 PhP 3,500.00
1 pcs. 4X4 Flr. Drain PhP 570.00 PhP 570.00
4 set 2" PVC Pipe PhP 300.00 PhP 1,200.00
4 pcs. 4" P-Trap PhP 550.00 PhP 2,200.00
3 pcs. PVC Solvent PhP 300.00 PhP 900.00
Plumbing accessories PhP 5,000.00
PhP 47,275.00
add: 40% labor PhP 18,910.00
PhP 66,185.00

XVI. SEPTIC TANK

900 pcs. CHB 4" Thick PhP 13.00 PhP 11,700.00
160 bags Portland Cement PhP 250.00 PhP 40,000.00
20 cum Sand PhP 1,200.00 PhP 24,000.00
25 cum Sand PhP 1,350.00 PhP 33,750.00
180 pcs. 10mm dia. Def. bars PhP 145.00 PhP 26,100.00
2 roll #16 Tie wire PhP 1,450.00 PhP 2,900.00
 PhP 138,450.00
add: 40% labor PhP 55,380.00
PhP 193,830.00

XVII. CEILING WORKS

320 pcs. 4.5mm Thick X 1.20 X 2.40 Hardilite PhP 550.00 PhP 176,000.00
1 lot Metal Furrings PhP 130,000.00 PhP 130,000.00
1 lot Panhead PhP 30,000.00 PhP 30,000.00
1 lot Hardiscrew PhP 30,000.00 PhP 30,000.00
PhP 366,000.00
add: 45% labor PhP 164,700.00
PhP 530,700.00

XVIII. DOORS & WINDOWS

46 units .90mx2.40m Panel Door PhP 5,500.00 PhP 253,000.00
23 units .60mx2.10m PVC Door PhP 3,500.00 PhP 80,500.00
46 units Door jamb PhP 2,100.00 PhP 96,600.00
23 units 1.20mx1.20m Sliding Window PhP 5,500.00 PhP 126,500.00
23 units .80mx.80m Awning Window PhP 3,000.00 PhP 69,000.00
69 units Lockset/Door Knob ( Yale) PhP 2,100.00 PhP 144,900.00
PhP 770,500.00
add: 40% labor PhP 308,200.00
PhP 1,078,700.00

XIX. TRUSS AND ROOFING WORKS

Roofing PhP 696,900.00
Gutter PhP 350,000.00
Roofing Insulation PhP 50,000.00
Fascia Board, Fascia Cover PhP 72,000.00
Text and Hex Screw PhP 20,500.00
Truss works PhP 440,500.00
Accessories PhP 20,000.00
PhP 1,649,900.00
add: 40% labor PhP 659,960.00
PhP 2,309,860.00

XX. STEEL WORKS ( RAILINGS )

2" X4" Rectangular Tube PhP 13,000.00
2" X 3" Square Tube PhP 80,000.00
1" x 2" Square Tube PhP 75,000.00
#120 Sand Paper PhP 9,000.00
Red Oxide PhP 6,000.00
10 #2 Paint Brush PhP 82.00 PhP 820.00
8 Gallons Paint PhP 950.00 PhP 7,600.00
PhP 191,420.00
add: 50% labor PhP 95,710.00
PhP 287,130.00

XXI. PAINT WORKS

30 pails Flat Latex White Island Paints PhP 2,250.00 PhP 7,500.00
35 pails Gloss Latex Island Paints PhP 2,500.00 PhP 87,500.00
105 gallons Primer Latex (Island Paints) PhP 480.00 PhP 50,400.00
46 gallons Flat Gray Island Paints PhP 650.00 PhP 29,900.00
50 pcs. Joint Tape 2"x75m Hi-Tech PhP 140.00 PhP 7,000.00
25 pcs. Paint Brush #4 Panclub PhP 120.00 PhP 3,000.00
25 pcs. Paint Brush #2 Panclub PhP 85.00 PhP 2,125.00
20 pcs. Baby Roller Cotton 4" w/handle PhP 210.00 PhP 4,200.00
200 rolls Sand Paper #100 Meter 3m PhP 192.00 PhP 38,400.00
 15 gallons Time Out Body Filler 4L PhP 650.00 PhP 9,750.00
250 bags Skim Coat 20 Klg PhP 475.00 PhP 118,750.00
PhP 358,525.00
add: 50% labor PhP 179,262.50
PhP 537,787.50

SUMMARY

1 . BUNKHOUSE PhP 35,272.20

2 . EXCAVATION PhP 368,250.00
3 . FORMS & SCAFFOLDINGS PhP 399,000.00
4 . COLUMN FOOTING PhP 131,754.00
5 . COLUMNS PhP 269,850.00
6 . WALL FOOTING PhP 250,180.00
7 . CHB WALLING W/ PLASTER PhP 564,970.00
8 . ROOF BEAM PhP 314,440.00
9 . BACKFILLNG AND LEVELING WORKS PhP 720,000.00
10 . FLOORING PhP 756,420.00
11 . TILE WORKS PhP 2,094,736.00
12 . ELECTRICAL WORKS PhP 2,176,413.75
13 . WATER SUPPLY PhP 65,590.00
14 . DOWN SPOUT DRAINAGE PhP 74,284.00
15 . SANITARY WORKS PhP 1,768,522.00
16 . SEPTIC TANK PhP 193,830.00
17 . CEILING WORKS PhP 530,700.00
18 . DOORS AND WINDOWS PhP 1,078,700.00
19 .TRUSS AND ROOFING WORKS PhP 2,239,860.00
20 . STEEL WORKS (RAILINGS) PhP 287,130.00
21 . PAINT WORKS PhP 537,787.50
TOTAL PhP 15,161,139.45

Approved by:

AR. REYNAN M. CIRUNAY

Architect

ALONA LAND PROPERTY AND DEVELOPMENT CORPORATION

Owner
35