PROJECT: PROPOSED TWO STOREY RESIDENCE

LOCATION:
ONWER:
SUBJECT: BOM
DATE:

ITEM QTY UNIT UNIT COST TMC TLC TOTAL COST

1 GENERAL REQUIREMENTS 240,000.00
1.1 Mobilization of Manpower & Equiptment 1 lot 32,000.00 32,000.00 32,000.00
1.2 Power & Water Consumption 1 lot 60,000.00 78,000.00 78,000.00
1.3 Application for Bldg Permit & Documentation 1 lot 75,000.00 130,000.00 130,000.00
2 EARTHWORKS / SITE LAYOUT & DEVELOPMENT 264,530.00
2.1 Site Clearing & Layout 314 sqm 130.00 40,820.00 40,820.00
2.2 Excavation Works 378 cum 260.00 98,280.00 98,280.00
2.3 Backfilling Works 48 cum 210.00 10,080.00 10,080.00
2.4 Hauling out of Excess Soil & Debris 36 cum 600.00 21,600.00 21,600.00
2.5 Soil Treatment 1 lot 75,000.00 75,000.00 18,750.00 93,750.00
3 CIVIL WORKS 2,385,297.50
3.1 Phenolic Boards 3/4" 94 pcs 1,050.00 98,700.00 39,480.00 138,180.00
Coco lumber 4800 brd ft 25.00 120,000.00 18,000.00 138,000.00
Nails 60 kls 85.00 5,100.00 765.00 5,865.00
3.2 Scaff Folding & Accessories rentals 60 sets 650.00 39,000.00 5,850.00 44,850.00
3.3 REINFORCEMENT BARS (@ structural)
16mm 680 pcs 360.00 244,800.00 97,920.00 342,720.00
12mm 260 pcs 265.00 68,900.00 27,560.00 96,460.00
10mm 1,400.00 pcs 154.00 215,600.00 86,240.00 301,840.00
GI Wire 10.00 roll 1,500.00 15,000.00 6,000.00 21,000.00
3.4 CONCRETE WORKS
Cement 2670 bags 225.00 600,750.00 210,262.50 811,012.50
Fine Aggregrate (White Sand) 85 cum 1,580.00 134,300.00 47,005.00 181,305.00
Coarse Aggregate (Gravel) 36 cum 2,200.00 79,200.00 27,720.00 106,920.00
4.4 Concrete Hollow Blocks
6" 5230 pcs 21.00 109,830.00 54,915.00 164,745.00
4" 1350 pcs 16.00 21,600.00 10,800.00 32,400.00
4 ROOFING & STEEL FRAME WORKS & CEILING 734,386.00
4.1 TRUSS
2X2X1/4 Angular Bar 64 pcs 1,230.00 78,720.00 47,232.00 125,952.00
2x4x1.5 C-Purlins 94 pcs 680.00 63,920.00 38,352.00 102,272.00
2x6x1.5 C-Purlins 36 pcs 1,080.00 38,880.00 23,328.00 62,208.00
10mm Sag Rod 104 pcs 185.00 19,240.00 11,544.00 30,784.00
4.2 10mm Insulation 3 roll 4,600.00 13,800.00 6,900.00 20,700.00
4.3 Ga24 Roof (Rib-type Long Span) 245 sqm 650.00 159,250.00 79,625.00 238,875.00
4.4 Gypsum Board 160 sqm 180.00 28,800.00 8,640.00 37,440.00
4.5 PVC Spandrel Ceiling 85 sqm 240.00 20,400.00 6,120.00 26,520.00
4.6 Metal Furring 160 pcs 125.00 20,000.00 6,000.00 26,000.00
4.7 Wall Angle 80 pcs 65.00 5,200.00 1,560.00 6,760.00
4.8 Carring Channel & Clips 62 lot 125.00 7,750.00 2,325.00 10,075.00
4.9 Accessories, Consumables, Texscrews, Rivets, etc. 1 lot 36,000.00 36,000.00 10,800.00 46,800.00
5 PAINT WORKS 336,270.00
5.1 Skimcoat 240 sacks 480.00 115,200.00 51,840.00 167,040.00
5.2 Flat Latex 15 tin 2,100.00 31,500.00 15,750.00 47,250.00
5.3 Semi-Gloss Latex 10 tin 2,600.00 26,000.00 13,000.00 39,000.00
5.3 Elastomeric / Waterproofing 84 sqm 480.00 40,320.00 20,160.00 60,480.00
5.4 Consumables 1 lot 15,000.00 15,000.00 7,500.00 22,500.00
6 ELECTRICAL WORKS 353,460.00
6.1 Panel Board & Breakers 1 lot 80,300.00 80,300.00 16,060.00 96,360.00
6.2 WIRES
10/7 thhn wires 2 box 6,200.00 12,400.00 6,200.00 18,600.00
12/7 thhn wires 4 box 2,980.00 11,920.00 5,960.00 17,880.00
14/7 thhn wires 3 box 2,360.00 7,080.00 3,540.00 10,620.00
6.3 Ligthing Fixture, Switches, Outlets, Pipes, Fittings, acce. 1 lot 115,000.00 115,000.00 57,500.00 172,500.00
6.4 Consumables 1 lot 25,000.00 25,000.00 12,500.00 37,500.00
7 PLUMBING WORKS 523,240.00
7.1 Septic Vault 1 lot 38,000.00 38,000.00 13,300.00 51,300.00
7.2 Waterline 1 lot 26,000.00 26,000.00 10,400.00 36,400.00
7.3 Drainage / Storm Waterline 1 lot 48,600.00 48,600.00 19,440.00 68,040.00
7.4 Toilet Fixtures 1 lot 80,000.00 80,000.00 40,000.00 120,000.00
7.5 Pool & Equipment 1 lot 165,000.00 165,000.00 82,500.00 247,500.00
8 FLOORING 654,806.00
8.1 60X60 Granite (enclosed area) 168 sqm 1,460.00 245,280.00 110,376.00 355,656.00
8.2 60X60 Granite (semi-enclosed area) 80 sqm 850.00 68,000.00 30,600.00 98,600.00
8.3 HDF Engineered Floor 57 sqm 2,100.00 119,700.00 59,850.00 179,550.00
8.4 Consumables 1 lot 15,000.00 15,000.00 6,000.00 21,000.00
9 SPECIAL ITEMS 1,006,087.50
9.1 Wood Door 10 sets 7,600.00 76,000.00 11,400.00 87,400.00
9.1 Wood & Glass Door 1 lot 86,000.00 86,000.00 8,600.00 94,600.00
9.2 Windows 36 sqm 5,100.00 183,600.00 18,360.00 201,960.00
9.3 Stairs Steps, Glass Baluster, Steel Handrail 1 lot 285,000.00 285,000.00 142,500.00 427,500.00
9.4 Steel Frame @ curtain glass 8.25 sqm 8,500.00 70,125.00 35,062.50 105,187.50
9.5 Steel Gate 8 sqm 8,600.00 68,800.00 20,640.00 89,440.00
*TMC - Total Material Cost
*TLC - Total Labor Cost Direct Cost 4,374,565.00 2,123,512.00 6,161,807.00
Overhead (10%) 616,180.70
Contingency (10%) 616,180.70
Contractor's Profit (12%) 739,416.84
Prepared by: TOTAL COST 8,133,585.24