SUBJECT : BILL OF MATERIALS & COST ESTIMATES

PROJECT :
LOCATION :
OWNER :
ARCHITECT :
DATE :

ITEM DESCRIPTION QUANTITY UNIT COST TOTAL COST

ITEM A. SITE PREPARATION/CLEARING & STAKING

Qty:1.00 Job
bunkhouse
Lump sum 10,000.00
TOTAL MATERIAL COST: 10,000.00

labor Lump sum 5,000.00

ESTIMATED LABOR COST: 5,000.00

SUB-TOTAL 15,000.00

ITEM B. STRUCTURE EXCAVATION AND BACKFILLING WITH COMPACTION

Qty: 30cu.m Includes:Footing,wall footing,tie beam,septic vault.

Labor Lump Sum 15,000.00

ESTIMATED LABOR COST: 15,000.00

SUB-TOTAL 15,000.00

ITEM C. FORMWORKS & SCAFOLDINGS

Qty: 5000 bdft
Materials
Assorted sizes of coco lumber 350.00 bdft 20.00 7,000.00
1/2" thk. Ordinary plywwod 15.00 pcs 520.00 7,800.00
Assorted CWN 4.00 boxes 1,000.00 4,000.00
Empty drums/pails 3.00 pcs 200.00 600.00
TOTAL MATERIAL COST: 19,400.00

Labor 4,850.00
ESTIMATED LABOR COST: 4,850.00

SUB-TOTAL 24,250.00

ITEM D. STRUCTURAL CONCRETE

Qty:
Materials
Portland Cement 380.00 bags 220.00 83,600.00
Sand (washed) 20.00 cu.m 650.00 13,000.00
Gravel 40.00 cu.m 350.00 14,000.00
TOTAL MATERIAL COST: 110,600.00

Labor 27,650.00
ESTIMATED LABOR COST: 27,650.00

SUB-TOTAL 138,250.00
ITEM E. REINFORCING STEEL
Qty: as shown
Materials
10 mm DSB 490.00 pcs 150.00 73,500.00
12 mm DSB 200.00 pcs 210.00 42,000.00
16 mm DSB 300.00 pcs 360.00 108,000.00
Tie wire # 16 5.00 rolls 1,800.00 9,000.00
Hacksaw blade (sanvic) 5.00 pcs 75.00 375.00
TOTAL MATERIAL COST: 232,875.00

Labor 58,218.75
ESTIMATED LABOR COST: 58,218.75

SUB-TOTAL 291,093.75

ITEM F. MASONRY WORKS

Qty:
Materials
CHB # 4 2,000.00 pcs 12.00 24,000.00
CHB # 6 250.00 pcs 16.00 4,000.00
Stone Ashlar for Accent Wall 30.00 sqm 1,200.00 36,000.00
Portland Cement 230.00 cu.m 600.00 138,000.00
Sand (washed) 23.00 cu.m 650.00 14,950.00
10 mm DSB included in item reinforcing steel pcs -
Tie wire # 16 2.00 roll 1,800.00 3,600.00
Hacksaw blade (sanvic) 2.00 pc 75.00 150.00
TOTAL MATERIAL COST: 220,700.00

Labor 55,175.00
ESTIMATED LABOR COST: 55,175.00

SUB-TOTAL 275,875.00

ITEM G. METAL STRUCTURE

Materials
Assorted Welding Electrodes 10.00 kls 180.00 1,800.00
64mmx64mmx6mmx6mtr Angle bar 40.00 pcs 850.00 34,000.00
38mmx4mmx6mtr Flat bar 10.00 pcs 360.00 3,600.00
50mmx100mmx15mmx1.20mm C-purlins 20.00 pcs 550.00 11,000.00
10 mm Plain sag rod 8.00 pcs 150.00 1,200.00
Turn buckle 12mmx300mm 14.00 pcs 95.00 1,330.00
Expansion bolt 12mmx100mm 35.00 pcs 60.00 2,100.00
Anchor bolt 12mmx300mm 35.00 pcs 65.00 2,275.00
Assorted Paint Brush 10.00 pcs 55.00 550.00
Welding Electrodes 3.00 box 1,200.00 3,600.00
Red Lead Primer paint 13.00 gal 680.00 8,840.00
Assorted Accent Tubulars 1.00 l.s. 150,000.00 150,000.00
TOTAL MATERIAL COST: 220,295.00

Labor 55,073.75
ESTIMATED LABOR COST: 55,073.75

SUB-TOTAL 275,368.75
ITEM H. METAL FRAMING FOR CEILING/CARPENTRY & JOINERY WORKS
Qty:
Materials
1/2" thk Marine plywood 80.00 pcs 610.00 48,800.00
Light Metal furring 250.00 sq.m 280.00 70,000.00
Assorted sizes (good lumber) 60.00 bdft 45.00 2,700.00
1.2m x 2.4m x 3.5mm Hardieflex 100.00 pcs 420.00 42,000.00
Assorted CWN 2.00 box 1,200.00 2,400.00
TOTAL MATERIAL COST: 165,900.00

Labor 41,475.00
ESTIMATED LABOR COST: 41,475.00

SUB-TOTAL 207,375.00

ITEM I. PLUMBING & TILE WORKS

Qty: 1.00 Job
Materials
Granite tiles 60cm x 60cm 350.00 pcs 120.00 42,000.00
Stair Nosing (brass 8') 16.00 pcs 350.00 5,600.00
Tile adhesive 30.00 bags 320.00 9,600.00
1/2''PVC blue pipe 25 pcs 100.00 2,500.00
1/2" PVC blue elbow 25 pcs 30.00 750.00
1/2" PVC blue female adoptor 20 pcs 40.00 800.00
1/2" PVC blue male adoptor 9 pcs 40.00 360.00
1/2" PVC blue Tee 10 pcs 25.00 250.00
Floor drain 4''x4'' 12 pcs 250.00 3,000.00
Tapeflon 5 rolls 45.00 225.00
PVC tee (4x4) 8 pcs 140.00 1,120.00
PVC tee (4x2) 8 pcs 120.00 960.00
PVC Pipe #4'' 19 pcs 280.00 5,320.00
PVC Pipe #2'' 20 pcs 160.00 3,200.00
PVC tee (2x2) 14 pcs 95.00 1,330.00
PVC elbow (4x4) 14 pcs 75.00 1,050.00
PVC p-trap 14 pcs 65.00 910.00
PVC wye #4 10 pcs 120.00 1,200.00
PVC elbow #2x2 14 pcs 95.00 1,330.00
PVC Clean out w/ thread #4 5 pcs 105.00 525.00
Solvent Cement 3 cans 280.00 840.00
TOTAL MATERIAL COST: 82,870.00

Labor 20,717.50
ESTIMATED LABOR COST: 20,717.50

SUB-TOTAL 103,587.50
ITEM J. DOORS & WINDOWS
Qty: 1.00 Job
Materials
D1 2.50 x2.4m Main Entrance Panel Door 1.00 set 16,000.00 16,000.00
D2 2.00 x 0.70m Vnyl type Door(APO Brand) 5.00 set 8,000.00 40,000.00
D3 2.10 x2.00m Double Leaf Glass Door 2.00 set 17,000.00 34,000.00
W 3/16'' thk.Glass windows 30.00 sqrmtr 5,200.00 156,000.00
on Standard Aluminum Frame
Door knobs ( Amerilock) 15 sets 1,600.00 24,000.00
Door Hinges (stanley) 30.00 pcs 120.00 3,600.00
TOTAL MATERIAL COST: 273,600.00

Labor 68,400.00
ESTIMATED LABOR COST: 68,400.00

SUB-TOTAL 342,000.00

ITEM K. ELECTRICAL
Qty: 1.00

Kilo Watt Hour Meter (G.E brand)

Panelboard 2 pole, flush mounted,
plug in type,complete assymbly with circuit breakers
Main: 1-80AT/80AF,2P,ACB 1 pc 10,500.00 10,500.00
Branches:
6-30AT/30AF,2P,ACB 4 units 4,200.00 16,800.00
9-20AT/20AF,2P,ACB 5 units 4,200.00 21,000.00
8-15AT/15AF,2P,ACB 5 units 4,200.00 21,000.00
Lighting Fixtures LED Pinlight, 40w. 30 units 820.00 24,600.00
Lighting Fixtures LED Main Light, 40w. 3 units 820.00 2,460.00
Lighting Fixtures LED Cove Light(t5),20w. 30 units 600.00 18,000.00
Wall light,LED 3 units 1,200.00 3,600.00
1x20 W, 230 W, recessed mounted,
complete assymbly with bulbs and starter.
2 Gang Switch
One pole, complete assymbly with plate
cover, flush mounted 10 pcs 375.00 3,750.00
AC outlets/emergency one gang, three pronge type, 5 pc 250.00 1,250.00
flush mounted complete assymbly with plate cover
Switch 7 pcs 260.00 1,820.00
4 Pole, flush mounted, complete assymbly
with plate cover.
Switch 7 pcs 360.00 2,520.00
3 Pole, flush mounted, complete assymbly
with plate cover.
Switch 7 pcs 260.00 1,820.00
2 Pole, flush mounted, complete assymbly
with plate cover.
Switch 7 pcs 210.00 1,470.00
1 Pole, flush mounted, complete assymbly
with plate cover.
Utility Box,metal, heavy duty 2"x4" 35 pc 35.00 1,225.00
Junction box orange, plastic, octagonal, 20 pc 35.00 700.00
4"x4" heavy duty
Conduit,Pvc 120 pc 65.00 7,800.00
1/2" Ø x 3LM, orange
Elbow,Pvc, 80 pc 15.00 1,200.00
1/2" Ø x 90° bend, orange
Coupling,Pvc, 50 pc 5.00 250.00
1/2" Ø , orange
Conduit Adapter,Pvc, 35 pc 14.00 490.00
1/2" Ø , orange
Conduit Adapter,Pvc, 5 pc 30.00 150.00
1 1 /4" Ø , orange
Wire,3.5 mm2 THHN/THWN 4 rolls 3,720.00 14,880.00
single copper sranded,0.6/1kv insulated,
black colour,150m/roll.
Wire,5.5 mm2 THHN/THWN 3 rolls 5,580.00 16,740.00
single copper sranded,0.6/1kv insulated,
black colour,150m/roll.
Wire,3.5 mm2 THHN/THWN 3 rolls 3,720.00 11,160.00
single copper sranded,0.6/1kv insulated,
Green colour,150m/roll.
Wire,5.5 mm2 THHN/THWN 3 mts. 5,580.00 16,740.00
single copper sranded,0.6/1kv insulated,
Green colour,150m/roll.
Wire 22mm2 THHN/THWN
single copper sranded,0.6/1kv insulated, 40 mts. 165.00 6,600.00
Green colour,150m/roll.
Transformer 40Kva Brand New 1 unit 45,000.00 45,000.00
Transformer Hanger 1 pcs. 5,000.00 5,000.00
Cutout Lightning Arrester 1 sets 8,500.00 8,500.00
Fuse cut-out 1 pc. 7,500.00 7,500.00
Grounding Rod,galvanized 1 pc. 850.00 850.00
TOTAL MATERIAL COST: 275,375.00

Labor Lump sum 68,843.75

ESTIMATED LABOR COST: 68,843.75

SUB-TOTAL 344,218.75
ITEM L. PAINTING WORKS
Qty:
Materials:
Masonry: Permacoat Flat Latex 30 gals. 1,200.00 36,000.00
Permacoat Gloss Latex Color 1 25 gals. 1,200.00 30,000.00
Acrytex Cast 20 gals 960.00 19,200.00
Penetrating sealer 12 gals 850.00 10,200.00
Tinting color 10 pint 200.00 2,000.00

Wooden: Chocolate Brown enamel 25 gal 1,200.00 30,000.00

Quick dry enamel 20 gal 960.00 19,200.00
permatex Vercatex 10 gal 780.00 7,800.00
paint thinner 10 gal 720.00 7,200.00
Paint Roller 6 pcs 350.00 2,100.00
Roller # 3 4 pcs 120.00 480.00
Roller # 6 4 pcs 120.00 480.00
Roller screen 6" 4 pcs 160.00 640.00
Roller pan 8 pcs 140.00 1,120.00
Roller Brush 4 pcs 250.00 1,000.00
Paint brush 4 sets 500.00 2,000.00
Paint brush 2" 4 pcs 38.00 152.00
Paint brush 1/2 4 pcs 28.00 112.00
Sand Paper # 120 50 pcs 17.00 850.00
Masking tape 15 pcs 48.00 720.00
Steel Brush 4 kls 35.00 140.00
Tray 4 pcs 55.00 220.00
Easy tite body filler (hardener) 20 pcs 55.00 1,100.00
Easy tite bostik 20 bags 500.00 10,000.00
Quick dry enamel gloss(Alkyd based) 10 gals 1,200.00 12,000.00

Ceiling : Permacoat Flat Latex 12 gals. 1,200.00 14,400.00

Permacoat Gloss Latex Color 1 8 gals. 1,200.00 9,600.00
Permacoat Gloss Latex Color 2 8 gals. 1,200.00 9,600.00
TOTAL MATERIAL COST: 228,314.00

Labor 91,325.60
ESTIMATED LABOR COST: 91,325.60

SUB-TOTAL 319,639.60
ITEM M. ROOFING (LONGSPAN RIB TYPE COLOR ROOF)
Qty:
RIB TYPE COLOR ROOFING longspan 180.00 lm. 640.00 115,200.00
Fascia moulding 18.00 pcs 360.00 6,480.00
Modern gutter 18.00 pcs 645.00 11,610.00
End flushing 18.00 pcs 350.00 6,300.00
TOTAL MATERIAL COST: 139,590.00

Labor 34,897.50
ESTIMATED LABOR COST: 34,897.50

SUB-TOTAL 174,487.50

ITEM N. AUXILLARY ELECTRONICS SYSTEM

Qty: 1 Job Includes:CCTV line ins, Cable and Internet rough ins

Lump Sum 100,000.00

TOTAL MATERIAL COST: 100,000.00

SUB-TOTAL 100,000.00

ITEM O. MECHANICAL SYSTEM

Qty: 1 Job Includes: Mechanical ACCU Rough ins

Lump Sum 50,000.00

TOTAL MATERIAL COST: 50,000.00

SUB-TOTAL 50,000.00