Project : PROPOSED THREE STOREY SCHOOL BUILDING WITH ROOFDECK

Owner :
Location :
Subject : BILL OF MATERIALS AND COST ESTIMATES

Desciption Unit Quantity Unit cost Amount

I General Requirements
Soil Treatment liters 292,000.00
Termite Interception set 80,000.00
Water & Electric Consumpti cu.m/kwh 50,000.00
Mobilization/Demobilization lot 100,000.00
522,000.00

II EARTHWORKS
Excavation cu.m 1603.8 400.00 641,520.00
Gravel Fill cu.m 23.49 1,600.00 37,584.00
Embankment cu.m 1412.55 700.00 988,785.00
1,667,889.00

III MASONRY WORKS

1.a Cement bags 8,098 260.00 2,105,480.00
1.b Sand cu.mt. 450 350.00 157,459.05
1.c Gravel cu.mt. 900 550.00 495,000.00
1.d Reinforcing Bars
16mm dia. Def. Bars lght - 470.00 -
12mm dia. Def. Bars lght - 330.00 -
10mm dia. Def. Bars lght - 220.00 -
8mm dia. Def. Bars lght - 80.00 -
No. 16 g.i. Tie Wire roll - 1,250.00 -
CHB4"X8"X16" pc. 83,624 9.00 752,616.00
1.e Form Works
2"x2"x20' Coco brd. Ft. 9,072 17.00 154,224.00
1/4"thk x4'x8' Plywood pnl 2,038 265.00 540,070.00
1.f Assorted Nails kg 50 150.00 7,500.00
4,212,349.05

LABOR COST
EQUIPMENT
IV CARPENTRY WORKS
2.a Ceiling Joists & Hangers
Metal Furrings 1"x3" lght 62 122.00 7,564.00
Metal Furrings Carrier lght 52 152.00 7,904.00
 Wall Angle lght 52 65.00 3,380.00
W-Clip pc 52 32.00 1,664.00
Black Screw pc 2,600 0.50 1,300.00
Blind Rivets 1/8x1/2 box 20 220.00 4,400.00
Blind Rivets 1/8x3/4 box 20 220.00 4,400.00
2.b Gypsum Board Ceiling
3/8x4x8 Gypsum Board pnl 1,013 429.00 434,577.00
2.d Door Jambs
0.90x2.10m 2"x8"
Door Jambs set 48 3,500.00 168,000.00
0.7x2.10m 2"x8"
0.70x2.10m PVC Door set 18 2,500.00 45,000.00
678,189.00

V SPECIAL FINISHES
3.a Glass Doors & Windows
Glass Panel Window Type 1
1.20m x2.70m set 12 5,410.00 64,920.00
Glass Panel Window Type 2
1.20m x1.40m set 48 4,680.00 224,640.00
0.45m x0.50m set 18 3,680.00 66,240.00
3.g Ceramic Tiles
Tiles pc 2,700 249.00 672,300.00
Tile Trim lght 20 28.00 560.00
1,028,660.00

VI PAINTING WORKS
Flat Latex gal 30 525.00 15,750.00
Shine gloss White gal 30 540.00 16,200.00
Paint Thinner gal 10 346.55 3,465.50
Lacquer Thinner gal 10 390.00 3,900.00
Polytuff/Timeout gal 10 535.00 5,350.00
Glazing Putty gal 10 548.10 5,481.00
Glazing Putty Latex gal 10 280.50 2,805.00
Non-sag Pioneer A & B gal 1 1,500.00 1,500.00
Paint Roller w/ Tray set 5 80.00 400.00
Baby Roller ( rug ) set 5 75.00 375.00
Kalsomine klo 20 10.00 200.00
Sand Paper No. 60 mtr 20 80.00 1,600.00
Sand Paper No. 120 mtr 20 70.00 1,400.00
Sand Paper No. 140 pc 20 12.00 240.00
Cotton Cloth klo 30 9.00 270.00
58,936.50
VII ELECTRICAL WORKS
5.5 sq. mm. THHN Wire roll 10 2,300.00 23,000.00
3.5 sq. mm. THHN Wire roll 10 1,600.00 16,000.00
Junction Box 4"x4" pc 30 35.00 1,050.00
Utility Box 2"x4" pc 30 35.00 1,050.00
Circuit Breaker 450Amps set 1 1,500.00 1,500.00
Circuit Breaker 15Amps set 12 305.00 3,660.00
Circuit Breaker 30Amps set 8 305.00 2,440.00
1/2"dia. PVC Pipe lght 30 125.00 3,750.00
32mm. Dia. RSC Pipe lght 15 260.00 3,900.00
Panel Board 22 Branches set 1 7,150.00 7,150.00
8w Downlight set 174 150.00 26,100.00
7w Pinlight set 78 250.00 19,500.00
3-gang Switch set 66 180.00 11,880.00
2-gang Switch set - 150.00 -
120,980.00

VIII PLUMBING WORKS

4" Pvc Pipe Sched. 40 lght 30 240.00 7,200.00
2" Pvc Pipe Sched. 40 lght 30 88.00 2,640.00
4" Elbow Pvc 45 pc 20 23.00 460.00
4" Elbow Pvc 90 pc 20 30.00 600.00
4" Wye Pvc pc 20 62.00 1,240.00
4" Pvc Clean-out pc 25 30.00 750.00
4"x2" Pvc Tee pc 10 42.00 420.00
2" Pvc Tee pc 20 14.00 280.00
2" Pvc P-Trap pc 20 31.00 620.00
Water Closet & Lavatory set 9 1,500.00 13,500.00
Shower Head set - 500.00 -
Shower Valve set - 500.00 -
1/2" PP-R Elbow Threaded pc 12 145.00 1,740.00
1/2" PP-R Tee pc 20 68.00 1,360.00
!/2" PP-R Coupling pc 20 43.00 860.00
3/4"x1/2" PP-R Tee Reducer
Threaded pc 20 220.00 4,400.00
1/2" Faucet set 10 50.00 500.00
36,570.00
Total Material Cost
IX LABOR WORKS ( 40% )
TOTAL PROJECT COST
 Project : PROPOSED FOUR STOREY HOTEL
Owner :
Location : PUROK PLACIDA, BARANGAY CALUMPAN
Subject : BILL OF MATERIALS AND COST ESTIMATE

Desciption
I General Requirements
Soil Treatment
Termite Interception
Water & Electric Consumption
Mobilization/Demobilization
522,000.00

II EARTHWORKS
Excavation
Gravel Fill
Embankment
1,667,889.00

III MASONRY WORKS

1.a Cement
1.b Sand
1.c Gravel
1.d Reinforcing Bars
16mm dia. Def. Bars
12mm dia. Def. Bars
10mm dia. Def. Bars
8mm dia. Def. Bars
No. 16 g.i. Tie Wire
CHB4"X8"X16"
1.e Form Works
2"x2"x20' Coco
1/4"thk x4'x8' Plywood
1.f Assorted Nails
4,212,349.05

IV CARPENTRY WORKS
2.a Ceiling Joists & Hangers
Metal Furrings 1"x3"
Metal Furrings Carrier
Wall Angle
W-Clip
 Black Screw
Blind Rivets 1/8x1/2
Blind Rivets 1/8x3/4
2.b Gypsum Board Ceiling
3/8x4x8 Gypsum Board
2.d Door Jambs
1.66m x 2.13m 2"x8"
1.6m x 2.10m 2"x8"
0.86m x 2.10m 2"x8"
0.66m x 2.10m 2"x8" PVC Door

678,189.00

V SPECIAL FINISHES
Glass Doors & Windows
Glass Panel Window Type 1
5.7m x 3m 30mm Fibrous Glass
1.2mx6m 30mm
1.80m x2.10m
0.6m x2.1m
3.g Ceramic Tiles
Tiles
Tile Trim
1,028,660.00

VI PAINTING WORKS
Flat Latex
Shine gloss White
Paint Thinner
Lacquer Thinner
Glazing Putty
Glazing Putty Latex
Non-sag Pioneer A & B
Paint Roller w/ Tray
Baby Roller ( rug )
Kalsomine
Sand Paper No. 60
Sand Paper No. 120
Sand Paper No. 140
Cotton Cloth

58,936.50
 ELECTRICAL WORKS
5.5 sq. mm. THHN Wire
3.5 sq. mm. THHN Wire
Junction Box 4"x4"
Utility Box 2"x4"
Circuit Breaker 25Amps
Circuit Breaker 15Amps
Circuit Breaker 30Amps
20mm dia. PVC Pipe
Panel Board 22 Branches
Recessed 8W Downlight
2-gang Switch
Duplex Convenience Outlet
Chandelier
Swimming Pool Light
Refrigerator Outlet
120,980.00 A/C Outlet
Flourescent lamp
Panel Board 50 Branches
Recessed 8W Downlight
2-gang Switch
Duplex Convenience Outlet
Chandelier
Swimming Pool Light
Refrigerator Outlet
A/C Outlet
Flourescent lamp

VI PLUMBING WORKS
4" Pvc Pipe Sched. 40
2" Pvc Pipe Sched. 40
4" Elbow Pvc 45
4" Elbow Pvc 90
4" Wye Pvc
4" Pvc Clean-out
36,570.00 4"x2" Pvc Tee
8,325,573.55 2" Pvc Tee
3,330,229.42 2" Pvc P-Trap
11,655,802.97 Water Closet & Lavatory
Shower Head
 Shower Valve
1/2" PP-R Elbow Threaded
1/2" PP-R Tee
!/2" PP-R Coupling
3/4"x1/2" PP-R Tee Reducer
Threaded
1/2" Faucet

IX LABOR WORKS ( 40% )

UR STOREY HOTEL

A, BARANGAY CALUMPANG, GENERAL SANTOS CITY

RIALS AND COST ESTIMATES

Unit Quantity Unit cost Amount

liters 360,000.00
set 80,000.00
cu.m/kwh 50,000.00
lot 100,000.00
590,000.00 590,000.00

cu.m 1980 400.00 792,000.00

cu.m 22.008 1,600.00 35,212.80
cu.m 1795.7 700.00 1,256,992.80
2,084,205.60 2,084,205.60

bags 10,458 260.00 2,719,080.00

cu.mt. 581 350.00 203,350.00
cu.mt. 1,162 550.00 639,100.00

lght - 470.00 -
lght - 330.00 -
lght - 220.00 -
lght - 80.00 -
roll - 1,250.00 -
pc. 83,624 9.00 752,616.00

brd. Ft. 15,761 17.00 267,937.00

pnl 3,541 265.00 938,365.00
kg 100 150.00 15,000.00
5,535,448.00 5,535,448.00

lght 105 122.00 12,810.00

lght 90 152.00 13,680.00
lght 90 65.00 5,850.00
pc 90 32.00 2,880.00
box 20 150.00 3,000.00
box 20 220.00 4,400.00
box 20 220.00 4,400.00

pnl 935 429.00 401,115.00

set 3 7,000.00 21,000.00

set 2 3,500.00 7,000.00
set 57 3,500.00 199,500.00
set 66 3,500.00 231,000.00

906,635.00 906,635.00

set 66 10,000.00 660,000.00

set 35 4,000.00 140,000.00
set 6 3,000.00 18,000.00
set 27 1,500.00 40,500.00

pc 8,000 249.00 1,992,000.00

lght 30 28.00 840.00
2,711,340.00 2,711,340.00

gal 50 525.00 26,250.00

gal 30 540.00 16,200.00
gal 10 346.55 3,465.50
gal 10 390.00 3,900.00
gal 30 548.10 16,443.00
gal 30 280.50 8,415.00
gal 3 1,500.00 4,500.00
set 10 80.00 800.00
set 10 75.00 750.00
kilo 20 10.00 200.00
mtr 20 80.00 1,600.00
mtr 20 70.00 1,400.00
pc 20 12.00 240.00
klo 30 9.00 270.00
84,433.50 84,433.50
 roll 30 2,300.00 69,000.00
roll 175 1,600.00 280,000.00
pc 340 35.00 11,900.00
pc 145 35.00 5,075.00
set 9 305.00 2,745.00
set 169 305.00 51,545.00
set 19 305.00 5,795.00
lght 200 125.00 25,000.00
set 19 7,150.00 135,850.00
set 1,660 150.00 249,000.00
set 144 150.00 21,600.00
set 242 137.00 33,154.00
set 26 12,799.00 332,774.00
pc 15 2,999.00 44,985.00
pc 8 375.00 3,000.00
pc 82 229.75 18,839.50
pc 151 199.00 30,049.00
pc 4 20,000.00 80,000.00
pc 1,660 150.00 249,000.00
pc 144 150.00 21,600.00
pc 242 137.00 33,154.00
pc 26 12,799.00 332,774.00
pc 15 2,999.00 44,985.00
pc 8 375.00 3,000.00
pc 82 229.75 18,839.50
pc 151 199.00 30,049.00

2,133,713.00 2,133,713.00

lght 155 240.00 37,200.00

lght 125 88.00 11,000.00
pc 85 23.00 1,955.00
pc 65 30.00 1,950.00
pc 60 62.00 3,720.00
pc 75 30.00 2,250.00
pc 65 42.00 2,730.00
pc 65 14.00 910.00
pc 85 31.00 2,635.00
set 100 1,500.00 150,000.00
set 77 500.00 38,500.00
 set 77 500.00 38,500.00
pc 65 145.00 9,425.00
pc 70 68.00 4,760.00
pc 65 43.00 2,795.00

pc 70 220.00 15,400.00
set 150 50.00 7,500.00
331,230.00 331,230.00

Total Material Cost 14,377,005.10

5,750,802.04
TOTAL PROJECT COST 20,127,807.14