Project : ADDITIONAL STOREY
Owner : ATTY. RAQUEL S. PAYTE
Location : SAN ROQUE, IRIGA CITY
Subject : BILL OF MATERIALS & COST ESTIMATE
I. CONCRETE WORKS
1. Columns
Qty Unit Material Description Unit Price Total
60 bags Portland Cement 220.00 13,200.00
6 cu.m. ¾" Crushed Gravel 1,300.00 7,800.00
6 cu.m. Wash Sand 600.00 3,600.00
30 pcs. 20mmØ x 6.0m Steel Bar 650.00 19,500.00
30 pcs. 20mmØ x 7.5m Steel Bar 850.00 25,500.00
80 pcs. 10mmØ x 6.0m Steel Bar 160.00 12,800.00
25 kg. Tie Wire 60.00 1,500.00
25 kg. Assorted Common Wire Nails 60.00 1,500.00
Material Cost 85,400.00
Labor Cost 40,992.00
Sub - total 126,392.00
2. Beams, Lintel Beams and Trilles
Qty Unit Material Description Unit Price Total
160 bags Portland Cement 220.00 35,200.00
16 cu.m. ¾" Crushed Gravel 1,300.00 20,800.00
16 cu.m. Wash Sand 600.00 9,600.00
60 pcs. 16mmØ x7.50m Steel Bar 520.00 31,200.00
80 pcs. 10mmØ x 6.0m Steel Bar 160.00 12,800.00
40 pcs. 12mmØ x 6.0m Steel Bar 280.00 11,200.00
40 kg. Tie Wire 60.00 2,400.00
30 kg. Assorted Common Wire Nails 60.00 1,800.00
Material Cost 125,000.00
Labor Cost 60,000.00
Sub - total 185,000.00
3. Floor and Roof Slab
Qty Unit Material Description Unit Price Total
180 bags Portland Cement 220.00 39,600.00
20 cu.m. ¾" Crushed Gravel 1,300.00 26,000.00
20 cu.m. Wash Sand 600.00 12,000.00
300 pcs. 12mmØ x 6.0m Steel Bar 280.00 84,000.00
30 kg. Tie Wire 60.00 1,800.00
40 kg. Assorted Common Wire Nails 60.00 2,400.00
Material Cost 165,800.00
Labor Cost 79,584.00
Sub - total 245,384.00
4. Stair
Qty Unit Material Description Unit Price Total
60 bags Portland Cement 220.00 13,200.00
6 cu.m. ¾" Crushed Gravel 1,300.00 7,800.00
6 cu.m. Wash Sand 600.00 3,600.00
40 pcs. 10mmØ x 6.0m Steel Bar 170.00 6,800.00
50 pcs. 12mmØ x 6.0m Steel Bar 280.00 14,000.00
25 pcs. 16mmØ x 6.0m Steel Bar 420.00 10,500.00
20 kg. Tie Wire 60.00 1,200.00
25 kg. Assorted Common Wire Nails 60.00 1,500.00
Material Cost 58,600.00
Labor Cost 28,128.00
Sub - total 86,728.00
TOTAL COST OF ITEM I 643,504.00
II. MASONRY WORKS
1. Exterior Wall
Qty Unit Material Description Unit Price Total
2750 pcs. 5" Concrete Hollow Blocks 15.00 41,250.00
170 bags Portland Cement 220.00 37,400.00
11 cu.m. Wash Sand 600.00 6,600.00
90 pcs. 10mmØ x 6.0m Steel Bar 160.00 14,400.00
25 kg. Tie Wire 60.00 1,500.00
Material Cost 101,150.00
Labor Cost 50,575.00
Sub - total 151,725.00
2 . Interior Wall
Qty Unit Material Description Unit Price Total
2160 pcs. 4" Concrete Hollow Blocks 11.00 23,760.00
135 bags Portland Cement 220.00 29,700.00
9 cu.m. Wash Sand 600.00 5,400.00
80 pcs. 10mmØ x 6.0m Steel Bar 160.00 12,800.00
20 kg. Tie Wire 60.00 1,200.00
Material Cost 72,860.00
Labor Cost 36,430.00
Sub - total 109,290.00
TOTAL COST OF ITEM II 261,015.00
III. PLUMBING WORKS
1. Water Supply
Qty Unit Material Description Unit Price Total
16 pcs. PN 20 20mmØ x 4.00m PPR Pipe 450.00 7,200.00
12 pcs. PN 20 25mmØ x 4.00m PPR Pipe 750.00 9,000.00
5 pcs. PN 20 32mmØ x 4.00m PPR Pipe 1,200.00 6,000.00
2 pcs. PN 20 32mmØ x 25mmØ Tee Reducer 260.00 520.00
4 pcs. PN 20 25mmØ x 20mmØ Tee Reducer 180.00 720.00
2 pcs. PN 20 32mmØ Coupling 52.00 104.00
4 pcs. PN 20 25mmØ Coupling 38.00 152.00
12 pcs. PN 20 20mmØ Coupling 32.00 384.00
2 pcs. PN 20 32mmØ Equal Tee 142.00 284.00
4 pcs. PN 20 25mmØ Equal Tee 134.00 536.00
15 pcs. PN 20 20mmØ Equal Tee 128.00 1,920.00
4 pcs. PN 20 32mmØ Equal Elbow 78.00 312.00
4 pcs. PN 20 25mmØ Equal Elbow 65.00 260.00
20 pcs. PN 20 20mmØ Equal Elbow 54.00 1,080.00
8 pcs. PN 20 20mmØ Elbow Female Adapter 380.00 3,040.00
4 pcs. PN 20 32mmØ Straight Male Adapter 1,300.00 5,200.00
4 pcs. PN 20 25mmØ Straight Male Adapter 560.00 2,240.00
4 pcs. PN 20 20mmØ Straight Male Adapter 380.00 1,520.00
6 pcs. PN 20 25mmØ x 20mmØ Straight Reducer 48.00 288.00
2 pcs. PN 20 32mmØ PPR Gate Valve 1,200.00 2,400.00
2 pcs. PN 20 25mmØ PPR Gate Valve 950.00 1,900.00
4 pcs. PN 20 20mmØ PPR Gate Valve 860.00 3,440.00
Material Cost 48,500.00
Labor Cost 24,250.00
Sub - total 72,750.00
2. Sanitary Waste Pipes & Fittings
Qty Unit Material Description Unit Price Total
20 pcs. 4"Ø PVC Pipe 442.00 8,840.00
18 pcs. 3"Ø PVC Pipe 325.00 5,850.00
15 pcs. 2"Ø PVC Pipe 162.00 2,430.00
7 pcs. 4"Ø x 3"Ø Wye 115.00 805.00
7 pcs. 4"Ø x 2"Ø Wye 105.00 735.00
22 pcs. 4"Ø Elbow 119.00 2,618.00
6 pcs. 3"Ø Elbow 66.00 396.00
22 pcs. 2"Ø Elbow 26.00 572.00
9 pcs. 4"Ø Tee 150.00 1,350.00
12 pcs. 4"Ø ⅛ Bent 88.00 1,056.00
6 pcs. 3"Ø ⅛ Bent 60.00 360.00
12 pcs. 2"Ø ⅛ Bent 22.00 264.00
7 pcs. 4"Ø Clean Out 67.00 469.00
4 pcs. 3"Ø P - Trap 345.00 1,380.00
4 pcs. 2"Ø P - Trap 98.00 392.00
4 lit. Solvent Cement 300.00 1,200.00
Material Cost 28,717.00
Labor Cost 14,358.50
Sub - total 43,075.50
TOTAL COST OF ITEM III 115,825.50
IV. ELECTRICAL WORKS
Qty Unit Material Description Unit Price Total
30 sets Junction Box 35.00 1,050.00
40 sets Utility Box 30.00 1,200.00
5 pcs. Square Box 120.00 600.00
10 pcs. 2 ½" UPVC (Orange) 600.00 6,000.00
5 pcs. 1 ½" UPVC (Orange) 280.00 1,400.00
20 pcs. 1" UPVC (Orange) 180.00 3,600.00
25 pcs. ¾" UPVC (Orange) 120.00 3,000.00
30 pcs. ½" UPVC (Orange) 80.00 2,400.00
35 pcs. ½" UPVC Long Elbow 16.00 560.00
25 pcs. ¾" UPVC Long Elbow 20.00 500.00
6 pcs. 1" UPVC Long Elbow 45.00 270.00
10 pcs. 1 ½" UPVC Long Elbow 120.00 1,200.00
2 pcs. 2 ½" UPVC Long Elbow 280.00 560.00
8 m. 1" Ø Mecca Tube 200.00 1,600.00
1 set. Panel Board 30,000.00 30,000.00
Material Cost 53,940.00
Labor Cost 26,970.00
Sub - total 80,910.00
TOTAL COST OF ITEM IV 80,910.00
V. FORMS AND SCAFFOLDINGS
Qty Unit Material Description Unit Price Total
100 pcs. 2" x 4" x 12' Coco Lumber 160.00 16,000.00
300 pcs. 2" x 3" x 12' Coco Lumber 130.00 39,000.00
20 pcs. ½" Phenolic Board 1,000.00 20,000.00
1 lot Scaffolding Rental 60,000.00 60,000.00
Material Cost 135,000.00
Labor Cost (Formworks & Scaffolding Installation & Dismantling) 120,000.00
Sub - total 255,000.00
VI. Fire Suppression System
1. Dry Stand Pipe
Qtty Unit Material Description Unit Price Total
3 L. BI Pipe, SUPERIOR Brand, 80mm dia, S-40 4,500.00 13,500.00
2 pcs. 3" x 2-1/2" TEE Reducer 750.00 1,500.00
2 pcs. 3" x 90⁰ ELBOW 750.00 1,500.00
1 set Fire Hose Cabinet 25,000.00 25,000.00
1 lot. Consumables 5,000.00 5,000.00
Material Cost 46,500.00
Labor Cost 23,250.00
Sub - total 69,750.00
2. Fire Detection and Alarm System
Qtty Unit Material Description Unit Price Total
1 lot FDAS 30,000.00 30,000.00
Material Cost 30,000.00
Labor Cost 15,000.00
Sub - total 45,000.00
TOTAL COST OF ITEM VI 114,750.00
SUMMARY
I. CONCRETE WORKS 643,504.00
II. MASONRY WORKS 261,015.00
III. PLUMBING WORKS 115,825.50
IV. ELECTRICAL WORKS 80,910.00
V. FORMS AND SCAFFOLDINGS 255,000.00
VI. FIRE SUPPRESSION SYSTEM 114,750.00
TOTAL PROJECT COST 1,101,254.50
BARTOLOME I. LUCEÑA JR.
PRC No. 84688
PTR 7215795
Issued at Iriga City
Issued on 04-Jan-21
