PROJECT : 2 STOREY RESIDENCE, ENCLAVE 2

LOCATION :
OWNER :
BILL OF MATERIALS/COST ESTIMATE
NO. QTY. UNIT DESCRIPTION UNIT COST AMOUNT
II. SITE PREPARATIONS
1 lot Form Works and Scaffolding 60,000.00 PhP 60,000.00
1 lot Temporary Facilities 10,000.00 PhP 10,000.00
Sub-Total PhP 70,000.00

A. SITE WORKS
136 cu.m. Excavation of Footings PhP 600.00 PhP 81,600.00

81 cu.m. Back filling and Compaction/Excavation

1,600.00 129,600.00
PhP 211,200.00

B. CONCRETE WORKS
1,327 bags Portland Cement PhP 218.00 PhP 289,286.00
74.0 cum Sand 1,200.00 88,800.00
148.0 cum Gravel 3/4" 1,600.00 236,800.00
1,800 pcs. 12 mm. ø X 6.00 m Corr. Bars 205.00 369,000.00
2,000 pcs. 10 mm. ø X 6.00 m Corr. Bars 138.00 276,000.00
12 rolls #16 G.I. Tie Wire 1,700.00 20,400.00
5 gals Home Trek Soil Treatment 4,200.00 21,000.00
4 keg Assorted CWNail 2,500.00 10,000.00
Sub-Total PhP 1,311,286.00
DIRECT LABOR COST PhP 393,385.80

C. MASONRY WORKS
773 bags Portland Cement PhP 218.00 PhP 168,514.00
86 cum Sand 1,200.00 103,200.00
13,000 pcs. 125mm (5") thk. CHB 15.00 195,000.00
270 pcs. 100mm (4") thk. CHB 11.00 2,970.00
640 pcs. 10 mm. ø X 6.00 m Corr. Bars 140.00 89,600.00
6 rolls #16 G.I. Tie Wire 1,700.00 10,200.00
For Dry Wall
20 pcs. Gypsum Board 420.00 8,400.00
5 lots Framing-gpsum wall 5,000.00 25,000.00
Sub-Total PhP 602,884.00
DIRECT LABOR COST PhP 241,153.60

D. PLASTERING WORKS
662 bags Portland Cement PhP 218.00 PhP 144,316.00
57 cum Sand 1,200.00 68,400.00
Sub-Total PhP 212,716.00
DIRECT LABOR COST PhP 212,716.00

E. ROOF FRAMING WORKS

60 pcs. LC 150mm X 50mm X 1.5mm 980.00 58,800.00
70 pcs. 2" x 4" x 1.2mm Cee Purlins 580.00 40,600.00
30 pcs. 1/4'' x 1'' Flat Bar 320.00 13,500.00
 3 boxes Welding Rod 1,200.00 3,600.00
5 gals Epoxy Primer Gray 650.00 3,250.00
4 gals Lacquer Thinner 1,800.00
Sub-Total 450.00 PhP 62,750.00
DIRECT LABOR COST PhP 31,375.00

F. ROOFING SHEETS AND INSULATION

350 l.m. Tilespan Roofing Sheet PhP 450.00 PhP 157,500.00
3 rolls PE Foam Insulation Single Sided Foil 2,600.00 7,800.00
15 pcs. Flashing G.I. Sheet Pre Painted GA. 26 400.00 6,000.00
6 pcs. Round Cap 4' x ga 26 400.00 26,600.00
55 pcs. Gutter 24 x ga 26 400.00 22,000.00
10,500 pcs. Tech screw 1.00 10,500.00
4 gals Vulcaseal 520.00 2,080.00
3 boxes Blind Rivets 220.00 660.00
Sub-Total PhP 233,140.00
DIRECT LABOR COST PhP 69,942.00

G. CEILING WORKS
225 L Metal Furring PhP 120.00 PhP 27,000.00
100 L Carrying Channel 130.00 13,000.00
200 L Wall Angle 68.00 13,600.00
300 pcs. W-clip 7.00 2,100.00
150 pcs. 1/2" thick x 4' x 8' Gypsum Board 360.00 54,000.00
14 pcs. 1/4" Thick Hardiflex 360.00 5,040.00
12 rolls Gypsum Tape 180.00 2,160.00
15 Boxes Blind Rivets 300.00 4,500.00
6,000 pcs. Gypsum Screw 1.00 6,000.00
20 kgs. Concrete Nail Assorted Size 80.00 1,600.00
15 kgs. Assorted Sizes CWNails 80.00 1,200.00
5 keg Finishing Nail Assorted Size 2,200.00 11,000.00
Sub-Total PhP 141,200.00
DIRECT LABOR COST PhP 84,720.00

I. FINISHING/TILES WORKS
For 2nd Floor
190 m2 600 x 600 Vitrified Tiles PhP 1,000.00 190,000.00
For Toilet & Bathroom
44 m2 300 x 300 Vitrified Tiles PhP 1,000.00 44,000.00
For Bedrooms
170 m² Vinyl Tiles PhP 600.00 102,000.00
For Staircase
8 pcs. 2" x 4" x1.5mm tub PhP 950.00 7,600.00
30 pcs. 38X38X4mm Angle bar PhP 450.00 13,500.00
5 lot Railing 10,000.00 50,000.00
30 m2 Vinyl Tiles 600.00 18,000.00
1 lot Adhesive 10,000.00 10,000.00
For steel Gates
5 lot steel Gates 35,000.00 175,000.00
Sub-Total PhP 610,100.00
DIRECT LABOR COST PhP 183,030.00
J. PLUMBING WORKS
For 15 T&B
15 sets Lavatory Basin Type PhP 2,500.00 37,500.00
15 sets Lavatory Faucet 600.00 9,000.00
15 sets Shower Fixture 1,800.00 27,000.00
15 sets Water Closets w/ Flanges 4,000.00 60,000.00
20 sets Floor Drain 4" x 4" 400.00 8,000.00
15 sets 3 way Angle Valve 500.00 7,500.00
For Kitchen, Dirty Kitchen & Laundry Area
5 sets Kitchen Sink Single Bowl PhP 3,200.00 16,000.00
5 set Kitchen Sink Faucet 600.00 3,000.00
For Fittings
60 pcs. 100mm ø PVC Pipe 700.00 42,000.00
20 pcs. 75mm ø PVC Pipe 325.00 6,500.00
50 pcs. 50mm ø PVC Pipe 225.00 11,250.00
20 l.m. 3/4" ø PPR Pipe 220.00 4,400.00
50 l.m. 1/2" ø PPR Pipe 240.00 12,000.00
1 lot PPR Fittings 10,000.00 10,000.00
10 pcs. 100 mm. ø PVC C.O. 110.00 1,100.00
10 pcs. 100 mm. ø PVC Wye 110.00 1,100.00
20 pcs. 100 mm. ø PVC Elbow 110.00 2,200.00
10 pcs. 75 mm ø PVC Elbow 60.00 600.00
60 pcs. 50 mm ø PVC Elbow 60.00 3,600.00
15 pcs. 50 mm ø PVC Tee 60.00 900.00
20 pcs. 50 mm ø PVC P Trap 95.00 1,900.00
5 pcs. Hose Bibb 205.00 1,025.00
10 400cc PVC Solvent 130.00 1,300.00
7 ltrs. Vulcaseal 420.00 2,940.00
Sub-Total PhP 270,815.00
DIRECT LABOR COST PhP 135,407.50

K. ELECTRICAL WORKS
5 units Panel Board and Circuit Breakers PhP 6,000.00 PhP 30,000.00
5 lot entrance accessories 1,700.00 8,500.00
120 mts 22 mm2 THHN Wire ( Duraflex ) 220.00 26,400.00
6 boxes 5.5 mm2 THHN Wire ( Duraflex ) 3,500.00 21,000.00
10 boxes 3.5 mm2 THHN Wire ( Duraflex ) 2,500.00 25,000.00
100 pcs. 12 mm ø PVC Pipe ( Emerald ) 80.00 8,000.00
20 pcs. 25 mm ø PVC Pipe ( Emerald ) 155.00 3,100.00
60 pcs. Switch ( Panasonic ) 95.00 5,700.00
60 pcs. Outlets (Panasonic ) 95.00 5,700.00
40 pcs. 2 Gang Plate ( Panasonic ) 180.00 7,200.00
10 pcs. 3 Gang Plate ( Panasonic ) 180.00 1,800.00
6 pcs. 1 Gang Plate ( Panasonic ) 180.00 1,080.00
5 sets 3 way switch ( Panasonic ) 135.00 675.00
70 pcs. Junction box 40.00 2,800.00
90 pcs. Utility Box 40.00 3,600.00
30 rolls Electrical Tape 100.00 3,000.00
3 400cc PVC Solvent 130.00 390.00
5 set Electrical Post 3,000.00 15,000.00
Sub-Total PhP 168,945.00
 DIRECT LABOR COST PhP 101,367.00

L. DOORS
5 sets 1.00m x 2.10m Panel Door w/ 2" x 5"
Door Jamb PhP 5,200.00 PhP 26,000.00
20 sets 0.80m x 2.10m Panel Door w/ 2" x 5"
Door Jamb 4,000.00 80,000.00
5 sets 1.40m x 2.10m Sliding Door w/ 1/4" THK
Clear Glass w/ 2" x 5" Door Jamb 7,500.00 37,500.00
15 sets 0.70m x 2.10m PVC Door 2,500.00 37,500.00
5 set Main Door Lock set 1,500.00 7,500.00
25 sets Door Lock Set 800.00 20,000.00
5 sets Sliding Door Accessories 1,200.00 6,000.00
Sub-Total PhP 214,500.00
DIRECT LABOR COST PhP 6,435.00

M. WINDOWS
Aluminum Powder Coated White with
350 sq.ft. PhP 350.00 PhP 122,500.00
1/4" thick ClearGlass and Screen

N. PAINTING WOR7x
25 tins Permacoat Flat Latex Paint PhP 2,100.00 PhP 52,500.00
25 tins Permacoat Semi Gloss Latex Paint 2,300.00 57,500.00
100 bags Zemcoat (skimcoat) 480.00 48,000.00
60 kgs. Stofa 85.00 5,100.00
20 rolls Masking Tape 1" 30.00 600.00
150 yards Sandpaper 180.00 27,000.00
1 lot Rollers, Brushes, Paint Tray 10,000.00 10,000.00
Sub-Total PhP 200,700.00
DIRECT LABOR COST PhP 170,595.00

SUMMARY: MATERIALS DIRECT LABOR

II. SITE PREPARATIONS PhP 70,000.00
A. SITE WORKS PhP 211,200.00
B. CONCRETE WORKS PhP 1,311,286.00 393,385.80
C. MASONRY WORKS 602,884.00 241,153.60
D. PLASTERING WORKS 212,716.00 212,716.00
E. ROOF FRAMING WORKS 62,750.00 31,375.00
F. ROOFING SHEETS AND INSULATION 233,140.00 69,942.00
G. CEILING WORKS 141,200.00 84,720.00
I. FINISHING/TILES WORKS 610,100.00 183,030.00
J. PLUMBING WORKS 270,815.00 135,407.50
K. ELECTRICAL WORKS 168,945.00 101,367.00
L. DOORS 214,500.00 6,435.00
M. WINDOWS 122,500.00
N. PAINTING WORKS 200,700.00 170,595.00
TOTAL PhP 4,362,736.00 PhP 1,700,126.90
TOTAL DIRECT LABOR & MATERIALS 6,062,862.90
Builders Profit PHP -
TOTAL PROJECT COST PHP 6,062,862.90
Prepared By : Approved By :

Lily I. Antonio
_________________________ __________________________
Builder Owner
__________________________