Project : TWO STOREY COMMERCIAL BUILDING

Location : Maasin, Zamboanga City

Philippines
Owner :
Danial, Datu Wahiduddin
Danial, Surahaida Hawari
Floor Area: Ground:
83.17 Square Meters
Second:
91.90 Square Meters
Total:
175.07 Square Meters

August 09, 2012

BILL OF MATERIALS & COST ESTIMATES

Quantity
I

Unit

Particulars

Cost /Unit

EXCAVATION
6 T/L
Filling Materials

II
1,140
90
60
60
220
310
420
45
2,475
800
270
300
180
13
125
53
2
8
10
III
600.00
64.00
96.00
150.00
80.00
70.00
300.00
1360.00
6
8
46
1
3
3
18
620
30
20

CONCRETE & MASONRY

bags Cement
cu. m. Sand
cu. m. Gravel
pcs
20mm dia. Def. Reinforcing Bar X 6M
pcs
16mm dia. Def. Reinforcing Bar X 6M
pcs
12mm dia. Def. Reinforcing Bar X 6M
pcs
10mm dia. Def. Reinforcing Bar X 6M
kgs
#16 G.I. Tie Wires
kgs
4"thk Concrete Hallow Blocks
pcs
6"thk Concrete Hallow Blocks
pcs
16"x16" Ceramic Floor Tiles
pcs
8"x12" T&B Ceramic Wall Tiles
pcs
12"x12" T&B Floor Tiles
pcs
16"x16" Kit Counter Granite Tiles
pcs
12"x12" Porch, Terrace Floor Tiles
boxes Laminated Floor (2nd Flr)
gals
Vinyl Tiles Contact Cement
pcs.
9mm Tile Trim
packs ABC Tile Grout
CARPENTRY WORKS
Bd Ft
150 pcs
2 'x 2 'x 12 '
Bd Ft
8 pc
2 'x 6 'x 8 '
Bd Ft
8 pc
2 'x 6 'x 12 '
Bd Ft
9 pcs
2 'x 10 'x 10 '
Bd Ft
12 pcs
2 'x 4 'x 10 '
Bd Ft
28 pcs
1 'x 3 'x 10 '
Bd Ft
60 pcs
2 'x 3 'x 10 '
Total Board Feet
boxes Assorted Nails 25kgs
kgs
Hardinail
pcs.
4.5 mm x4'x8' Hardiflex Board
unit
1.00mx 2.10m Panel Door
unit
0.90mx 2.10m Panel Door
units
0.70 x2.10m PVC Door
meters Welded Wire 3ft. Wide
Bd Ft Assorted Coco lumber
pcs.
10mm thk x4'x8'Ordinary Plywood
pcs.
18mm thk x4'x8' Plyboard

Lauaan
Lauaan
Lauaan
Lauaan
Lauaan
Lauaan
Lauaan

Total

1,200.00

7,200.00

223.00
600.00
600.00
405.00
345.00
194.00
135.00
60.00
10.50
12.00
65.00
22.50
32.00
156.00
35.00
1,300.00
457.50
75.00
46.50

254,220.00
54,000.00
36,000.00
24,300.00
75,900.00
60,140.00
56,700.00
2,700.00
25,987.50
9,600.00
17,550.00
6,750.00
5,760.00
2,028.00
4,375.00
68,900.00
915.00
600.00
465.00

24.00
24.00
24.00
25.00
24.00
24.00
24.00

14,400.00
1,536.00
2,304.00
3,750.00
1,920.00
1,680.00
7,200.00

1,250.00
60.00
365.00
3,750.00
3,500.00
1,260.00
120.00
11.00
420.00
654.00

7,500.00
480.00
16,790.00
3,750.00
10,500.00
3,780.00
2,160.00
6,820.00
12,600.00
13,080.00

Sub-total

TOTAL

7,200.00

7,200.00

706,890.50

714,090.50

118,250.00

832,340.50

1 lot
IV

HARDWARES
46 pcs
2"x3" C- Purlins G.A.1.0mm thk.
1
/4"thk x2" Angle Bar X20'
37 pcs
32
150
3
30
26
26
150
1

/4"thk x1" Angle Bar X20'

Double Metal Furrings x5m
Anti rust Paint
Roof ridge Cap 18"
Fascia 18" from Plain G.I. Sht.
Gutter 18"
S-Tile Roof Span
Roof sealant, Silicon, Hinges, etc.

8,000.00
134,434.50

310.00
423.00

14,260.00
15,651.00

327.00
96.00
304.50
350.00
198.00
198.00
353.00
lumpsum

10,464.00
14,400.00
913.50
10,500.00
5,148.00
5,148.00
52,950.00
5,000.00

ELECTRICAL WORKS
sets
Convenience Outlet
sets
One Gang Switch
sets
Three Gang Switch
pcs
Porcelain Ceiling Socket
pcs
2"x4" Utility Box
pcs
Pinlights
pcs
Flourescent light
rolls
#14 TW wire (stranded) Pureflex
rolls
#12 TW wire (stranded) Columbia
roll
#8 TW wire (Stranded) Columbia
set
Panel Board
12 Branches
set
100 Amps Circuit Breaker Center Main
pcs
15-30 Amp Assorted Circuit Breaker
lot
For Tapes, Moldflex, tubes, etc.

68.50
42.00
95.00
10.00
10.00
80.00
150.00
2,240.00
3,115.00
8,670.00
1,200.00
2,378.00
156.00
lumpsum

1,507.00
420.00
190.00
220.00
320.00
480.00
1,500.00
13,440.00
24,920.00
17,340.00
1,200.00
2,378.00
1,872.00
5,000.00

3
3
7
12
15
9
1
1

PLUMBING WORKS
sets
Water Closet & Lavatory HCG
sets
Shower Head & Valve
sets
Faucet
pcs
1/2" dia. G.I. Pipe Ga. # 40 x20'
pcs
4" dia. PVC Pipe S-900 x 10'
pcs
2" dia. PVC Pipe S-900 x 10'
set
Sink Faucet & Stainless Sink Hafele S-900 1 hole
lot
For PVC & G.I. Pipe fittings, etc.

6,500.00
1,200.00
150.00
308.00
316.00
83.00
2,456.00
lumpsum

19,500.00
3,600.00
1,050.00
3,696.00
4,740.00
745.00
2,456.00
8,000.00

150.00
120.00
120.00

19,650.00
6,120.00
10,560.00

6,800.00
5,500.00
2,000.00
1,700.00
800.00

6,800.00
5,500.00
26,000.00
5,100.00
2,400.00

412.00
476.00
367.00

10,300.00
11,900.00
2,936.00

IRONWORKS
131 sq. ft. Window Grille works
51 sq. ft. Grille Works at Terrace
88 sq. ft. Grille Works at Stairs

IX
1
1
13
3
3
X

pcs
pcs
gals
pcs
pcs
pcs
ln.m.
lot

lumpsum

22
10
2
22
32
6
10
6
8
2
1
1
12
1
VI

VIII

For Cabinet, Hinges and handles

GLASS & ALUMINUM WORKS

set
Casement/ Door w/ Fix Window 2.20 x 2.75
set
Casement w/ Fix Window 2.20 x 1.85
sets
Casement Window 1.20 x1.20
set
Casement Window 0.60 x 1.00
sets
Awning Window 0.50 x 0.50

PAINTING WORKS
25 gals
Latex (Flat), White
25 gals
Latex (Semi-Gloss),
8 gals
Acrytex Cast

966,775.00

70,787.00 1,037,562.00

43,787.00 1,081,349.00

36,330.00 1,117,679.00

45,800.00 1,163,479.00

80,729.00 1,244,208.00

8
30
5
16
20
5
5
5
1

gals
gals
gals
gals
gals
gals
gal
gals
lot

Acrytex Primer
Acrytex Topcoat Gloss 'Boysen'
Concrete Neutralizer
Lacquer thinner
Paint thinner
Body filler 'Easy tite'
Epoxy Primer
Roofguard Baguio Green
For TTColors, Kalsomine, Sandpapers, etc.

593.00
724.50
305.00
359.00
252.50
430.00
842.00
487.00
lumpsum

TOTAL COST OF MATERIALS

4,744.00
21,735.00
1,525.00
5,744.00
5,050.00
2,150.00
4,210.00
2,435.00
8,000.00
1,244,208.00

Prepared By:

Prepared For:

___________________________

Danial, Datu Wahiduddin & Danial, Surahaida Hawari

Owner

Project : TWO STOREY COMMERCIAL BUILDING

Location : Maasin, Zamboanga City
Zamboanga City
Owner :
Danial, Datu Wahiduddin
Danial, Surahaida Hawari
Floor Area: Ground:
83.17 Square Meters
Second:
91.90 Square Meters
Total :
175.07 Square Meters

August 09, 2012

BILL OF MATERIALS & COST ESTIMATES

I
II
III
IV
V
VI
VII
VIII
IX

SITEWORKS
CONCRETE & MASONRY WORKS
CARPENTRY WORKS
HARDWARES, TINSMITRY & GLASSWORK
ELECTRICAL WORKS
PLUMBING WORKS
IRONWORKS
GLASS & ALUMINUM WORKS
PAINTING WORKS

7,200.00
706,890.50
118,250.00
134,434.50
70,787.00
43,787.00
36,330.00
45,800.00
80,729.00

TOTAL COST OF MATERIALS

1,244,208.00

SUMMARY COSTINGS
A.
B.
C.
D.

Total cost of materials

Labor 40% of 'A' except: "VII, VIII & IX"
Painting Labor 60% of IX
Mobilization, Equipment, etc. 5% of A

E.

TOTAL COST OF PROJECT ( A+B+C+D )

1,244,208.00
432,539.60
48,437.40
62,210.40

1,787,395.40

Prepared By:

Prepared For:

___________________________

Danial, Datu Wahiduddin & Danial, Surahaida Hawari

Owner