Project : RESIDENTIAL BUILDING

Owner : MS. ROXANNE M. BIÑAS

Location : STA. CRUZ SUR, IRIGA CITY
Subject : BILL OF MATERIALS & COST ESTIMATE

PHASE 1
I. SITE WORK

1. Clearing and Grubbing

Qtty Unit Material Description Unit Price Total

200 sq.m. Clearing and Grubbing 250.00 50,000.00

Labor Cost 50,000.00
Sub - total 50,000.00

2. Sub-grade Preparation

Qtty Unit Material Description Unit Price Total

200 sq.m. Compaction and Spreading 300.00 60,000.00

Labor Cost 60,000.00
Sub - total 60,000.00

TOTAL COST OF ITEM I 110,000.00

II. EARTHWORKS

1. Excavation

Qtty Unit Material Description Unit Price Total

120 cu.m. Excavation 350.00 42,000.00

100 cu.m. Backfilling & Compaction 350.00 35,000.00
Labor Cost 77,000.00
Sub - total 77,000.00

2. Embankment

Qtty Unit Material Description Unit Price Total

120 cu.m. Backfill Materal (Item 200) 350.00 42,000.00

Material Cost 42,000.00
Labor Cost (Spreading & Compaction) 36,000.00
Sub - total 78,000.00

TOTAL COST OF ITEM II 155,000.00

III. PERIMETER FENCE, ENTRANCE GATE AND SLOPE PROTECTION

1. Perimeter Fence

Qtty Unit Material Description Unit Price Total

2300 pcs. 4" Concrete Hollow Blocks 11.00 25,300.00

160 bags Portland Cement 220.00 35,200.00
15 cu.m. Crushed Gravel 1,200.00 18,000.00
 10 cu.m. Wash Sand 600.00 6,000.00
60 pcs. 10mmØ x 6.0m Steel Bar 140.00 8,400.00
40 pcs. 16mmØ x 6.0m Steel Bar 380.00 15,200.00
15 kg. Tie Wire 60.00 900.00
10 pcs. ½" Phenolic Board 800.00 8,000.00
10 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 18,500.00
20 pcs. Clamp 75.00 1,500.00
50 pcs. 2" x 3" x 12' Coco Lumber 120.00 6,000.00
10 kg. 4" Common Wire Nails 58.00 580.00
5 kg. 3" Common Wire Nails 58.00 290.00
1 kg. 1 ½" Common Wire Nails 60.00 60.00
1 kg. 1" Common Wire Nails 60.00 60.00
Material Cost 143,990.00
Labor Cost 43,197.00
Sub - total 187,187.00

2. Entrance Gate

Qtty Unit Material Description Unit Price Total

1 lot Materials 30,000.00 30,000.00

Material Cost 30,000.00
Labor Cost 10,500.00
Sub - total 40,500.00

3. Slope Protection

Qtty Unit Material Description Unit Price Total

180 bags Portland Cement 220.00 39,600.00

15 cu.m. Crushed Gravel 1,200.00 18,000.00
12 cu.m. Wash Sand 600.00 7,200.00
40 cu.m. Boulder 450.00 18,000.00
60 pcs. 10mmØ x 6.0m Steel Bar 140.00 8,400.00
60 pcs. 16mmØ x 6.0m Steel Bar 380.00 22,800.00
20 kg. Tie Wire 60.00 1,200.00
10 pcs. ½" Phenolic Board 800.00 8,000.00
10 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 18,500.00
20 pcs. Clamp 75.00 1,500.00
50 pcs. 2" x 3" x 12' Coco Lumber 120.00 6,000.00
20 kg. 4" Common Wire Nails 58.00 1,160.00
10 kg. 3" Common Wire Nails 58.00 580.00
2 kg. 1 ½" Common Wire Nails 60.00 120.00
1 kg. 1" Common Wire Nails 60.00 60.00
Material Cost 151,120.00
Labor Cost 45,336.00
Sub - total 196,456.00

TOTAL COST OF ITEM III 424,143.00

VI. CONCRETE WORKS

1. Foundation

Qtty Unit Material Description Unit Price Total

270 bags Portland Cement 220.00 59,400.00

27 cu.m. Crushed Gravel 1,200.00 32,400.00
15 cu.m. Wash Sand 600.00 9,000.00
110 pcs. 16mmØ x 6.0m Steel Bar 380.00 41,800.00
15 kg. Tie Wire 60.00 900.00
5 pcs. ¾" Phenolic Board 1,200.00 6,000.00
 10 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 18,500.00
15 pcs. Clamp 75.00 1,125.00
5 pcs. 2" x 4" x 12' Coco Lumber 160.00 800.00
15 pcs. 2" x 3" x 12' Coco Lumber 120.00 1,800.00
5 kg. 4" Common Wire Nails 58.00 290.00
3 kg. 3" Common Wire Nails 58.00 174.00
1 kg. 1 ½" Common Wire Nails 60.00 60.00
1 kg. 1" Common Wire Nails 60.00 60.00
Material Cost 172,309.00
Labor Cost 51,692.70
Sub - total 224,001.70

2. Columns

Qtty Unit Material Description Unit Price Total

200 bags Portland Cement 220.00 44,000.00

20 cu.m. ¾" Crushed Gravel 1,200.00 24,000.00
15 cu.m. Wash Sand 600.00 9,000.00
140 pcs. 10mmØ x 6.0m Steel Bar 140.00 19,600.00
160 pcs. 16mmØ x 6.0m Steel Bar 380.00 60,800.00
35 kg. Tie Wire 60.00 2,100.00
10 pcs. ½" Phenolic Board 800.00 8,000.00
10 pcs. ¾" Phenolic Board 1,200.00 12,000.00
15 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 27,750.00
30 pcs. Clamp 75.00 2,250.00
15 pcs. 2" x 4" x 12' Coco Lumber 160.00 2,400.00
50 pcs. 2" x 3" x 12' Coco Lumber 120.00 6,000.00
10 kg. 4" Common Wire Nails 58.00 580.00
5 kg. 3" Common Wire Nails 58.00 290.00
1 kg. 1 ½" Common Wire Nails 60.00 60.00
1 kg. 1" Common Wire Nails 60.00 60.00
Material Cost 218,890.00
Labor Cost 65,667.00
Sub - total 284,557.00

3. Tie Beams

Qtty Unit Material Description Unit Price Total

150 bags Portland Cement 220.00 33,000.00

15 cu.m. ¾" Crushed Gravel 1,200.00 18,000.00
10 cu.m. Wash Sand 600.00 6,000.00
100 pcs. 10mmØ x 6.0m Steel Bar 140.00 14,000.00
140 pcs. 16mmØ x 6.0m Steel Bar 380.00 53,200.00
25 kg. Tie Wire 60.00 1,500.00
10 pcs. ½" Phenolic Board 800.00 8,000.00
15 pcs. ¾" Phenolic Board 1,200.00 18,000.00
10 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 18,500.00
15 pcs. Clamp 75.00 1,125.00
10 pcs. 2" x 4" x 12' Coco Lumber 160.00 1,600.00
40 pcs. 2" x 3" x 12' Coco Lumber 120.00 4,800.00
7 kg. 4" Common Wire Nails 58.00 406.00
5 kg. 3" Common Wire Nails 58.00 290.00
1 kg. 1 ½" Common Wire Nails 60.00 60.00
1 kg. 1" Common Wire Nails 60.00 60.00
Material Cost 178,541.00
Labor Cost 53,562.30
Sub - total 232,103.30

4. Floor and Roof Beams

 Qtty Unit Material Description Unit Price Total

300 bags Portland Cement 220.00 66,000.00

30 cu.m. ¾" Crushed Gravel 1,200.00 36,000.00
20 cu.m. Wash Sand 600.00 12,000.00
260 pcs. 10mmØ x 6.0m Steel Bar 140.00 36,400.00
290 pcs. 16mmØ x 6.0m Steel Bar 380.00 110,200.00
50 kg. Tie Wire 60.00 3,000.00
15 pcs. ½" Phenolic Board 800.00 12,000.00
20 pcs. ¾" Phenolic Board 1,200.00 24,000.00
30 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 55,500.00
60 pcs. Clamp 75.00 4,500.00
50 pcs. 2" x 4" x 12' Coco Lumber 160.00 8,000.00
200 pcs. 2" x 3" x 12' Coco Lumber 120.00 24,000.00
15 kg. 4" Common Wire Nails 58.00 870.00
10 kg. 3" Common Wire Nails 58.00 580.00
2 kg. 1 ½" Common Wire Nails 60.00 120.00
2 kg. 1" Common Wire Nails 60.00 120.00
Material Cost 393,290.00
Labor Cost 137,651.50
Sub - total 530,941.50

5. Floor and Roof Deck Slab

Qtty Unit Material Description Unit Price Total

328 bags Portland Cement 220.00 72,160.00

32 cu.m. ¾" Crushed Gravel 1,200.00 38,400.00
24 cu.m. Wash Sand 600.00 14,400.00
420 pcs. 12mmØ x 6.0m Steel Bar 230.00 96,600.00
80 kg. Tie Wire 60.00 4,800.00
10 pcs. ½" Phenolic Board 800.00 8,000.00
25 pcs. ¾" Phenolic Board 1,200.00 30,000.00
50 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 92,500.00
60 pcs. Clamp 75.00 4,500.00
50 pcs. 2" x 4" x 12' Coco Lumber 160.00 8,000.00
300 pcs. 2" x 3" x 12' Coco Lumber 120.00 36,000.00
15 kg. 4" Common Wire Nails 58.00 870.00
10 kg. 3" Common Wire Nails 58.00 580.00
2 kg. 1 ½" Common Wire Nails 60.00 120.00
2 kg. 1" Common Wire Nails 60.00 120.00
Material Cost 226,360.00
Labor Cost 79,226.00
Sub - total 305,586.00

6. Slab on Fill

Qtty Unit Material Description Unit Price Total

200 bags Portland Cement 220.00 44,000.00

20 cu.m. Crushed Gravel 1,200.00 24,000.00
15 cu.m. Wash Sand 600.00 9,000.00
250 pcs. 10mmØ x 6.0m Steel Bar 140.00 35,000.00
20 kg. Tie Wire 60.00 1,200.00
Material Cost 113,200.00
Labor Cost 33,960.00
Sub - total 147,160.00

7. Stair, Lintel Beams and Canopy

Qtty Unit Material Description Unit Price Total

 180 bags Portland Cement 220.00 39,600.00
18 cu.m. Crushed Gravel 1,200.00 21,600.00
10 cu.m. Wash Sand 600.00 6,000.00
80 pcs. 10mmØ x 6.0m Steel Bar 140.00 11,200.00
60 pcs. 12mmØ x 6.0m Steel Bar 230.00 13,800.00
40 pcs. 16mmØ x 6.0m Steel Bar 380.00 15,200.00
30 kg. Tie Wire 60.00 1,800.00
10 pcs. ½" Phenolic Board 800.00 8,000.00
15 pcs. ¾" Phenolic Board 1,200.00 18,000.00
10 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 18,500.00
15 pcs. Clamp 75.00 1,125.00
20 pcs. 2" x 4" x 12' Coco Lumber 160.00 3,200.00
100 pcs. 2" x 3" x 12' Coco Lumber 120.00 12,000.00
10 kg. 4" Common Wire Nails 58.00 580.00
5 kg. 3" Common Wire Nails 58.00 290.00
1 kg. 1 ½" Common Wire Nails 60.00 60.00
1 kg. 1" Common Wire Nails 60.00 60.00
Material Cost 171,015.00
Labor Cost 59,855.25
Sub - total 230,870.25

8. Gable Type Concrete Plate

Qtty Unit Material Description Unit Price Total

260 bags Portland Cement 220.00 57,200.00

26 cu.m. ¾" Crushed Gravel 1,200.00 31,200.00
18 cu.m. Wash Sand 600.00 10,800.00
240 pcs. 12mmØ x 6.0m Steel Bar 230.00 55,200.00
60 kg. Tie Wire 60.00 3,600.00
10 pcs. ½" Phenolic Board 800.00 8,000.00
15 pcs. ¾" Phenolic Board 1,200.00 18,000.00
40 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 74,000.00
40 pcs. Clamp 75.00 3,000.00
50 pcs. 2" x 4" x 12' Coco Lumber 160.00 8,000.00
200 pcs. 2" x 3" x 12' Coco Lumber 120.00 24,000.00
20 kg. 4" Common Wire Nails 58.00 1,160.00
15 kg. 3" Common Wire Nails 58.00 870.00
5 kg. 1 ½" Common Wire Nails 60.00 300.00
2 kg. 1" Common Wire Nails 60.00 120.00
Material Cost 295,450.00
Labor Cost 103,407.50
Sub - total 398,857.50

TOTAL COST OF ITEM VI 1,955,219.75

V. MASONRY WORKS

1. Exterior Partition

Qty Unit Material Description Unit Price Total

4500 pcs. 5" Concrete Hollow Blocks 12.00 54,000.00

420 bags Portland Cement 220.00 92,400.00
46 cu.m. Wash Sand 600.00 27,600.00
200 pcs. 10mmØ x 6.0m Steel Bar 120.00 24,000.00
120 pcs. 12mmØ x 6.0m Steel Bar 230.00 27,600.00
40 kg. Tie Wire 60.00 2,400.00
20 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 37,000.00
30 pcs. Clamp 75.00 2,250.00
Material Cost 267,250.00
Labor Cost 93,537.50
 Sub - total 360,787.50

2. Interior Partition

Qty Unit Material Description Unit Price Total

3800 pcs. 4" Concrete Hollow Blocks 11.00 41,800.00

320 bags Portland Cement 220.00 70,400.00
38 cu.m. Wash Sand 600.00 22,800.00
340 pcs. 10mmØ x 6.0m Steel Bar 120.00 40,800.00
40 kg. Tie Wire 60.00 2,400.00
20 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 37,000.00
30 pcs. Clamp 75.00 2,250.00
Material Cost 217,450.00
Labor Cost 76,107.50
Sub - total 293,557.50

3. Double Wall for Sound Proof for Bedrooms

Qty Unit Material Description Unit Price Total

120 pcs. Cement Fiber Board 800.00 96,000.00

160 pcs. Metal Stud 180.00 28,800.00
160 pcs. Track 140.00 22,400.00
140 pcs. Channel 160.00 22,400.00
60 pcs. Angular Corner Bead 150.00 9,000.00
10 box Blind Rivet 500.00 5,000.00
10 box Hardi Screw 800.00 8,000.00
120 pcs. Adhesive Thinsulate Acoustic Insulation 700.00 84,000.00
15 pcs. 2"Ø G.I. Pipe Schedule 40 1,850.00 27,750.00
20 pcs. Clamp 75.00 1,500.00
Material Cost 304,850.00
Labor Cost 106,697.50
Sub - total 411,547.50

TOTAL COST OF ITEM V 1,065,892.50

VI. ELECTRICAL WORKS (ROUGH-IN)

Qtty Unit Material Description Unit Price Total

80 sets Junction Box 35.00 2,800.00

120 sets Utility Box 30.00 3,600.00
6 pcs. Square Box 120.00 720.00
15 pcs. 2 ½" UPVC (Orange) 600.00 9,000.00
10 pcs. 1 ½" UPVC (Orange) 280.00 2,800.00
40 pcs. 1" UPVC (Orange) 180.00 7,200.00
60 pcs. ¾" UPVC (Orange) 120.00 7,200.00
80 pcs. ½" UPVC (Orange) 80.00 6,400.00
120 pcs. ½" UPVC Long Elbow 16.00 1,920.00
80 pcs. ¾" UPVC Long Elbow 20.00 1,600.00
40 pcs. 1" UPVC Long Elbow 45.00 1,800.00
20 pcs. 1 ½" UPVC Long Elbow 120.00 2,400.00
8 pcs. 2 ½" UPVC Long Elbow 280.00 2,240.00
15 m. 1" Ø Mecca Tube 200.00 3,000.00
1 set Panel Board 12 Brahces (Bolt-on) 30,000.00 30,000.00
Material Cost 82,680.00
Labor Cost 37,206.00
Sub - total 119,886.00

TOTAL COST OF ITEM VI 119,886.00

VII. PLUMBING WORKS

1. Water Supply

Qtty Unit Material Description Unit Price Total

26 pcs. PN 20 20mmØ x 4.00m PPR Pipe 450.00 11,700.00

16 pcs. PN 20 25mmØ x 4.00m PPR Pipe 750.00 12,000.00
10 pcs. PN 20 32mmØ x 4.00m PPR Pipe 1,200.00 12,000.00
4 PN 20 32mmØ x 25mmØ Tee Reducer 260.00 1,040.00
8 PN 20 25mmØ x 20mmØ Tee Reducer 180.00 1,440.00
4 PN 20 32mmØ Coupling 52.00 208.00
8 PN 20 25mmØ Coupling 38.00 304.00
16 PN 20 20mmØ Coupling 32.00 512.00
4 PN 20 32mmØ Equal Tee 142.00 568.00
6 PN 20 25mmØ Equal Tee 134.00 804.00
32 PN 20 20mmØ Equal Tee 128.00 4,096.00
6 PN 20 32mmØ Equal Elbow 78.00 468.00
6 PN 20 25mmØ Equal Elbow 65.00 390.00
28 PN 20 20mmØ Equal Elbow 54.00 1,512.00
16 PN 20 20mmØ Elbow Female Adapter 380.00 6,080.00
4 PN 20 32mmØ Straight Male Adapter 1,300.00 5,200.00
6 PN 20 25mmØ Straight Male Adapter 560.00 3,360.00
8 PN 20 20mmØ Straight Male Adapter 380.00 3,040.00
6 PN 20 25mmØ x 20mmØ Straight Reducer 48.00 288.00
2 PN 20 32mmØ PPR Gate Valve 1,200.00 2,400.00
2 PN 20 25mmØ PPR Gate Valve 950.00 1,900.00
8 PN 20 20mmØ PPR Gate Valve 860.00 6,880.00
Material Cost 76,190.00
Labor Cost 22,857.00
Sub - total 99,047.00

2. Sanitary Waste Pipes & Fittings

Qtty Unit Material Description Unit Price Total

42 pcs. 4"Ø PVC Pipe 442.00 18,564.00

28 pcs. 3"Ø PVC Pipe 325.00 9,100.00
34 pcs. 2"Ø PVC Pipe 162.00 5,508.00
14 pcs. 4"Ø x 3"Ø Wye 115.00 1,610.00
14 pcs. 4"Ø x 2"Ø Wye 105.00 1,470.00
32 pcs. 4"Ø Elbow 119.00 3,808.00
18 pcs. 3"Ø Elbow 66.00 1,188.00
44 pcs. 2"Ø Elbow 26.00 1,144.00
18 pcs. 4"Ø Tee 150.00 2,700.00
24 pcs. 4"Ø ⅛ Bent 88.00 2,112.00
15 pcs. 3"Ø ⅛ Bent 60.00 900.00
24 pcs. 2"Ø ⅛ Bent 22.00 528.00
14 pcs. 4"Ø Clean Out 67.00 938.00
14 pcs. 3"Ø P - Trap 345.00 4,830.00
14 pcs. 2"Ø P - Trap 98.00 1,372.00
4 lit. Solvent Cement 300.00 1,200.00
Material Cost 56,972.00
Labor Cost 19,940.20
Sub - total 76,912.20

3. Septic Tank

Qty Unit Material Description Unit Price Total

30 bags Portland Cement 220.00 6,600.00

2 cu.m. Gravel 1,200.00 2,400.00
 4 cu.m. Wash Sand 600.00 2,400.00
280 pcs. 6" Concrete Hollow Blocks 15.00 4,200.00
45 pcs. 10mmØ x 6.0m 120.00 5,400.00
20 pcs. 12mmØ x 6.0m 180.00 3,600.00
5 kg. #16 Tie Wire 60.00 300.00
Material Cost 24,900.00
Labor Cost 8,715.00
Sub - total 33,615.00

TOTAL COST OF ITEM VII 209,574.20

SUMMARY

I. SITE WORKS 110,000.00

II. EARTHWORKS 155,000.00
III. PERIMETER FENCE, ENTRANCE GATE & SLOPE PROTECTION 424,143.00
IV. CONCRETE WORKS 1,955,219.75
V. MASONRY WORKS 1,065,892.50
VI. ELECTRICAL WORKS (ROUGH-IN) 119,886.00
VII. PLUMBING WORKS (ROUGH-IN) 209,574.20

TOTAL PROJECT COST 4,039,715.45

Bartolome I. Luceña Jr. ce, ge, rmp

PRC No.: 84688
PTR: 2757013
Issued at: Iriga City
Issued on: 07-Jan-19