BILL OF MATERIALS AND COST ESTIMATE

PROJECT: PROPOSED ONE-STOREY RESIDENTIAL BUILDING

LOCATION: STA. ROSA, BAYOMBONG, NUEVA VIZCAYA
OWNER: Mr. & Mrs. Cecilio Del Rosario
Material Description
I. CONCRETE & MASONRY
Portland Cement, (40kgs)
Sand
Gravel
Steel Bars:
12mm dia.
10mm dia.
#16 GI Tie Wire
CHB, 6"
CHB, 5"
CHB, 4"
Earthwork
Earthfill
Gravel Fill
Sand Fill
II. LUMBER
A. Forms
a. Column Braces and Support
100 pcs 2" x 3" x 12"
100 pcs 2" x 2" x 12"
Marine Plywood 1/4"
4"-3" CWN
2"-1" CWN
b. Door Jambs
7 pcs 2" x 6" x 10"
B. Scaffolding
III. ROOF FRAMING & TINSMITHING
Angle Bar 5mm x 2"
Angle Bar 40 x 40 x 4mm
B.I. Cee Purlins Ga #16, 1.50mm (1.5" x 3")
B.I. Cee Purlins Ga #16, 1.50mm (1.5" x 6")
Welding Rod
GI. Rivets
Standard Flushing 16", #26 (0.30mm)
Standard Ridge Roll 18", #26 (0.30mm)
S-Type Gutter
IV. CEILING FRAMEWORK
100 pcs - 2" x 2" x 12'
1/4" x 4' x 8' Hardiflex Plywood
Wood Preservative
V. SANITARY & TILEWORK
a. Drainage, Waste & Vent
PVC pipes, 100mm dia x 10ft
PVC pipes, 75mm dia x 10ft (incl. D.S.)
PVC pipes, 50mm dia x 10ft
PVC Wye, 100mm x 75mm
PVC Wye, 75mm
PVC Tee, 100x50mm
PVC Tee, 75x50mm

Qty

Unit of Measure Unit Cost

783 bags
27 cu.m.
26 cu.m.

Amount

210.00
450.00
450.00

164,526.39
12,038.12
11,601.90

166.00
115.00
75.00
8.00
7.00
6.00
100.00
150.00
450.00
450.00

27,755.20
50,283.81
6,076.70
3,437.50
16,625.00
6,600.78
7,200.00
5,400.00
14,400.00
7,200.00
PHP

155 bd.ft.
187 bd.ft.
16 pcs
15 kgs
15 kgs

39.00
39.00
330.00
60.00
66.00

6,045.00
7,293.00
5,280.00
900.00
990.00

70 bd.ft.
LUMPSUM

35.00

2,450.00
30,000.00
PHP

52,958.00

44,100.00
11,070.00
20,460.00
10,560.00
2,800.00
2,000.00
2,368.00
1,760.00
3,700.00
PHP

98,818.00

10,296.00
29,680.00
2,240.00
PHP

42,216.00

167 pcs @ 6m long

437 pcs @ 6m long
81 kgs
430 pcs
2375 pcs
1100 pcs
72 cu.m.
36 cu.m.
32 cu.m.
16 cu.m.

42 pcs
18 pcs
31 pcs
12 pcs
40 kg
20 kg
16 pcs
10 pcs
20 pcs

264 bd.ft.
70 pcs
4 gal

8 pcs
15 pcs
16 pcs
10 pcs
10 pcs
12 pcs
8 pcs

1,050.00
615.00
660.00
880.00
70.00
100.00
148.00
176.00
185.00

39.00
424.00
560.00

210.00
160.00
90.00
85.00
80.00
65.00
60.00

1,680.00
2,400.00
1,440.00
850.00
800.00
780.00
480.00

168,619.01

BILL OF MATERIALS AND COST ESTIMATE

PROJECT: PROPOSED ONE-STOREY RESIDENTIAL BUILDING
LOCATION: STA. ROSA, BAYOMBONG, NUEVA VIZCAYA
OWNER: Mr. & Mrs. Cecilio Del Rosario
Material Description
Qty Unit of Measure Unit Cost Amount
PVC Tee, 50mm
8 pcs
55.00
440.00
100mm 1/8 bend long sweep elbow
3 pcs
90.00
270.00
75mm 1/8 bend elbow
3 pcs
80.00
240.00
75mm 1/8 bend long sweep elbow
3 pcs
75.00
225.00
100mm 1/4 bend long sweep elbow
1 pcs
85.00
85.00
PVC Elbow 75mm (for D.S.)
12 pcs
35.00
420.00
PVC Elbow 50mm
12 pcs
50.00
600.00
P-Trap, 75mm dia
5 pcs
125.00
625.00
P-Trap, 50mm dia
3 pcs
100.00
300.00
100mm Floor Drain Strainer
4 pcs
45.00
180.00
Cleanout Plug, 100mm dia
5 pcs
45.00
225.00
Cleanout Plug, 75mm dia
2 pcs
40.00
80.00
b. Fixtures & Accessories
Water Closet
2 sets
6,500.00
13,000.00
Lavatory
2 sets
4,500.00
9,000.00
Tissue holder
2 pcs
250.00
500.00
Soap Holder
2 pcs
200.00
400.00
c. Water Lines
GI pipe, 13mm dia (S-40)
8 pcs
410.00
3,280.00
GI Elbow, 13mm (S-40)
9 pcs
40.00
360.00
GI Tee, 13mm (S-40)
4 pcs
20.00
80.00
Close nipple, 3/8"x1"
4 pcs
30.00
120.00
Reducer, 1/2"x3/8"
3 pcs
28.00
84.00
Union, 13mm dia
2 pcs
75.00
150.00
Water Faucet
6 pcs
150.00
900.00
Shower head w/ Valve
2 sets
500.00
1,000.00
Plug, 13mm dia
2 pcs
45.00
90.00
Solvent Cement
10 pcs
185.00
1,850.00
Teflon Tape
12 pcs
25.00
300.00
d. Septic Vault
Cement
25 bags
210.00
5,274.68
6" CHB
166 pcs
8.50
1,411.00
Sand
2 cu.m.
450.00
900.00
Gravel
1 cu.m.
450.00
450.00
Steel Bars: 12mm dia
5 pcs
166.00
830.00
10mm dia
12 pcs
115.00
1,380.00
#16 GI Tie wire
4 kgs
75.00
300.00
Marine plywood 1/4"
2 pcs
330.00
660.00
100mm dia PVC Pipe
1 pcs
210.00
210.00
Tee, 100mm dia
3 pcs
70.00
210.00
d. Catch Basin
Cement
5 bags
210.00
1,050.00
4" CHB
32 pcs
6.50
208.00
Sand
1 cu.m.
450.00
450.00
Gravel
1 cu.m.
450.00
450.00
Steel Bars: 10mm dia
5 pcs
166.00
830.00
#16 GI Tie wire
1 kgs
75.00
75.00
75mm dia PVC Pipe
33 pcs
160.00
5,280.00
e. Tilework
200x200mm unglazed Tiles (for Floor)
250 pcs
68.00
17,000.00
200x300mm Glazed Tiles (for Siding)
600 pcs
75.00
45,000.00
200x200mm Glazed Tiles (for Kitchen table)
46 pcs
65.00
2,990.00

BILL OF MATERIALS AND COST ESTIMATE

PROJECT: PROPOSED ONE-STOREY RESIDENTIAL BUILDING
LOCATION: STA. ROSA, BAYOMBONG, NUEVA VIZCAYA
OWNER: Mr. & Mrs. Cecilio Del Rosario
Material Description
Grout

Qty Unit of Measure Unit Cost Amount

10 kgs
125.00
1,250.00
129,442.68

BILL OF MATERIALS AND COST ESTIMATE

PROJECT: PROPOSED ONE-STOREY RESIDENTIAL BUILDING
LOCATION: STA. ROSA, BAYOMBONG, NUEVA VIZCAYA
OWNER: Mr. & Mrs. Cecilio Del Rosario
Material Description
VI. ELECTRICAL
a. Service Entrance & Main Panel
RSC, 32mm dia
uPVC Electrical Conduit 25mm dia (3/4")
uPVC Electrical Conduit 20mm dia (1/2")
Male Threaded Adaptor, 32mm dia
Electrical elbow, 25mm dia
Electrical elbow, 20mm dia
Octagonal junction box, PVC Typ, 4x4
Utility box, PVC Typ, 2x4
Electrical Tape, big
Entrance cap, 32mm dia
2.0mm2 THW copper wire (150m/box)
3.5mm2 THW copper wire (150m/box)
8.0mm2 THW copper wire
50mm2 THW copper wire
Single Pole Tumbler switch w/ cover
Two-gang Tumbler switch w/ cover
Three-gang Tumbler switch w/ cover
Duplex Convenience outlet w/ cover
Single Convenience outlet w/ cover
Flush heavy duty receptacle outlet (rated
50Amp with bakelite plate cover
Aircondition outlet w/ cover
Distributor panel board w/ 14 holes and
1 main center
15AT Plug-in circuit breaker, 2P, 240VAC
20AT Plug-in circuit breaker, 2P, 240VAC
60AT Plug-in circuit breaker, 2P, 240VAC
Receptacle, PVC Typ 4"dia
VII. PAINTING
VIII. HARDWARE and FINISHING
4" CWN
2" CWN
1" Finishing nails
Lockset (Kwikset)
4x4 Loose Pin Hinges

Qty

Unit of Measure Unit Cost

Amount

2 pcs
3 pcs
25 pcs
2 pcs
2 pcs
45 pcs
15 pcs
15 pcs
8 rolls
1 pcs
2 box
1 box
20 mts
20 mts
2 sets
5 sets
2 sets
14 sets
1 sets

1,000.00
135.00
80.25
20.00
15.50
6.50
18.00
13.00
45.00
118.50
1,276.50
1,873.50
35.00
183.00
98.25
143.25
188.25
126.75
100.00

2,000.00
405.00
2,006.25
40.00
31.00
292.50
270.00
195.00
360.00
118.50
2,553.00
1,873.50
700.00
3,660.00
196.50
716.25
376.50
1,774.50
100.00

1 sets
3 sets

210.00
175.00

210.00
525.00

1 box
3 pair
6 pair
1 pair
16 pcs

1,900.00
280.00
280.00
420.00
45.00

1,900.00
840.00
1,680.00
420.00
720.00
23,963.50
60,000.00

LUMPSUM

4 box
4 box
40 kgs
7 pcs
21 pcs

450.00
450.00
68.00
850.00
140.00

1,800.00
1,800.00
2,720.00
5,950.00
2,940.00
15,210.00

IX WINDOWS & DOORS

Aluminum Glass Window,Analok
Narra Panel Door
Flush Type Door (8 sets)

11 sets
2 set
8 sq.m.

5,000.00
5,000.00
1,300.00

55,000.00
10,000.00
10,400.00
75,400.00

BILL OF MATERIALS AND COST ESTIMATE

PROJECT: PROPOSED ONE-STOREY RESIDENTIAL BUILDING
LOCATION: STA. ROSA, BAYOMBONG, NUEVA VIZCAYA
OWNER: Mr. & Mrs. Cecilio Del Rosario

SUMMARY
ITEM DESCRIPTION

AMOUNT

I. CONCRETE & MASONRY

168,619.01

II. LUMBER

52,958.00

III. ROOF FRAMING & TINSMITHING

98,818.00

IV. CEILING FRAMEWORK

42,216.00

V. SANITARY & TILEWORK

129,442.68

VI. ELECTRICAL

23,963.50

VII. PAINTING (LUMP SUM)

60,000.00

VIII. HARDWARE

15,210.00

IX WINDOWS & DOORS

75,400.00

SUMMARY
MATERIALS COST
LABOR COST (45%)
SUB-TOTAL
CONTINGENCIES (6%)
TOTAL COST OF CONSTRUCTION,

Prepared by:

Conforme:

LEONIDO A. COSTALES JR.

CIVIL ENGINEER
Reg. No.:

PHP

666,627.19
299,982.23
966,609.42
39,997.63
1,006,607.05

0033152

Mr. & Mrs. Cecilio Del Rosario

Owner

TIN
:
135-409-044
PTR No.:
0058887
Date
: January 31, 2015
Place : Bayombong, N.V.

25%
8%
15%
6%
19%
4%
9%
2%
11%
100%

Sno

ITEM

PARTICULARS

I. CONCRETE
A COLUMN FOOTING CONCRETE

DIMENSION
0.8x0.80x0.15x12

VOL (cu.m.)

Vtotal
(cu.m.)

LENGTH
(mt)

QTY

1.62
1.62

WALL FOOTING

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
12mm dia
#16 Ties
CONCRETE
0.40x0.15m thk

19.44 Class "AA"

0.81
1.62
115.2
129.6
3.75
3.75

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS

28.125 Class "B"

1.875
3.75
10mm dia
#16 Ties

TIE BEAM

250
140.4

CONCRETE
0

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
16mm dia
10mm dia
#16 Ties
FIRST FLOOR BEAM CONCRETE
0.25x0.35

0 Class "AA"
0
0

ROOF BEAM

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
16mm dia
10mm dia
#16 Ties
CONCRETE
0.15x0.30

0 Class "AA"
0
0

3.96

F. COLUMN

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
12mm dia
10mm dia
#16 Ties
CONCRETE
0.15x0.30

47.52 Class "AA"

1.98
3.96
528
561.6
1123.2
2.052
2.052

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
12mm dia
10mm dia
#16 Ties

24.624 Class "AA"

1.026
2.052
360
388.8
648

G GROUND SLAB

CONCRETE

0.10m thk

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
10mm dia
#16 Ties
CONCRETE
0.125m thk

14.4
14.4

1ST FLR SLAB

129.6 Class "A"

7.2
14.4

STAIRS

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
12mm dia
#16 Ties
CONCRETE
(as per drawing)

0 Class "A"
0
0

0
CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
12mm dia
#16 Ties
II. MASONRY
A WALL FOOTING

6" CHB (exterior)

Cement
Sand
REBARS
6" CHB (interior)
Cement
Sand
REBARS

LEFT SIDE WALL

RIGHT SIDE WALL

5" CHB
Cement
Sand
REBARS
5" CHB
Cement
Sand
REBARS

FRONT SIDE WALL 5" CHB

Cement
Sand
REBARS
REAR SIDE WALL

5" CHB
Cement
Sand

0 Class "A"
0
0

0.55m high

10mm dia
#16 GI Ties
0.85m high

429.6875
68.75
0.859375
354.166667
187.5

10mm dia
#16 GI Ties
57 sq.m

712.5
114
1.425

10mm dia
#16 GI Ties
57 sq.m

176.666667
495

10mm dia
#16 GI Ties
38 sq.m

176.666667
495

10mm dia
#16 GI Ties
38 sq.m

176.666667
495

712.5
114
1.425

475
55.99
0.95

475
55.99
0.95

REBARS
F

INTERIOR WALLS

4" CHB
Cement
Sand
REBARS

III. SEPTIC VAULT

A COVER+FOOTING + CONCRETE

10mm dia
#16 GI Ties
88.01 sq.m.

176.666667
495

10mm dia
#16 GI Ties

362.27
85.5

0.100m thk

1100.13
125.42
8.251

0.745
0.745

CHB WALL

IV CATCH BASIN
A CONCRETE

CEMENT(40kg bag)
SAND (cu.m.)
GRAVEL (cu.m.)
REBARS
12mm dia
10mm dia
#16 Ties
6" CHB
13.275 sq.mm.
MORTAR/PLASTER 0.025m thk
CEMENT(40kg bag)
SAND (cu.m.)

5.5875 Class "B"

0.3725
0.745
32.3
74.4
85.5
166
19.53
1.461

CEMENT
SAND
GRAVEL
10MM dia bar
#16 Tie Wire

4: CHB

SUMMARY:
CEMENT
SAND
GRAVEL
20mm dia
16mm dia
12mm dia
10mm dia
#16 GI Tie Wires
6" CHB
5" CHB
4" CHB

783 BAGS
26.8 CU.M.
25.8 CU.M.
PCS (@ 6.00 M LENGTH)
PCS (@ 6.00 M LENGTH)
167 PCS (@ 6.00 M LENGTH)
437 PCS (@ 6.00 M LENGTH)
81 KGS
430 PCS
2375 PCS
1100 PCS

Class "AA"

Class "AA"

Class "AA"

Class "AA"

Class "AA"