SUBJECT: COST ESTIMATE & BILL OF MATERIALS

ITEM
DESCRIPTION QTY UNIT UNIT COST AMOUNT
NO.

1.00 SITE WORKS

A. Mobilization 1.00 lot 15,000.00 15,000.00
B. Excavation 15.00 cum 350.00 5,250.00
C. Earthfill w/ Compaction 35.00 cum 350.00 12,250.00

SUB TOTAL 32,500.00

2.00 CONCRETE WORKS
A. 40kgs. Portland Cement 500.00 bags 235.00 117,500.00
B. Sand / Wash 25.00 cum 900.00 22,500.00
C. Gravel 3/4 50.00 cum 1,600.00 80,000.00
E. Reinforcement
16mm Ø x 6.0m 58.00 pcs 475.00 27,550.00
12mm Ø x 6.0m 200.00 pcs 260.00 52,000.00
10mm Ø x 6.0m 46.00 pcs 185.00 8,510.00
F. G.i. Tie Wires 4.00 rolls 2,200.00 8,800.00

SUB TOTAL 316,860.00

3.00 MASONRY WORKS
A. 5" thk. CHB 2,250.00 40.00 90,000.00
B. 4" thk. CHB 200.00 35.00 7,000.00

SUB TOTAL 97,000.00

4.00 STEEL WORKS
A. 2"x 6" C - Purlins 32.00 pcs 700.00 22,400.00
B. Steel Beams and Columns
W14x53 20.00 pcs 12,994.00 259,880.00
W14x34 24.00 pcs 8,335.78 200,058.72
W12x26 6.00 pcs 6,374.42 38,246.52
W10x15 3.00 pcs 3,677.55 11,032.65
W12x16 2.00 pcs 3,922.72 7,845.44
W10x26 9.00 pcs 6,374.42 57,369.78
C. 2"x6" Tubular Rafters 8.00 pcs 3,500.00 28,000.00
D. Steel Deck 235.00 m2 350.00 82,250.00
E. Sag Rod 6.00 pcs 400.00 2,400.00
F. Accessories 1.00 lot 141,896.62 141,896.62

SUB TOTAL 851,379.73

5.00 FORMWORKS
A. Plywood (1/2" thick) 60.00 pcs 750.00 45,000.00
B. 2" x 3" x 12' Coco Lumber 1.00 lot 33,000.00 33,000.00
C. Nails 1.00 lot 1,650.00 1,650.00

SUB TOTAL 79,650.00

6.00 SCAFFOLDINGS
A. 2" x 3" x 12' Coco Lumber 1.00 lot 52,000.00 52,000.00
B. 2" x 2"x 10" Coco Lumber 1.00 lot 38,000.00 38,000.00
C. Nails 1.00 lot 6,000.00 6,000.00

SUB TOTAL 96,000.00

7.00 CEILING WORKS
1/2" thk. Gypsumboard 60.00 pcs 400.00 24,000.00
Metal Furrings for ceiling 189.00 sqm 600.00 113,400.00

SUB TOTAL 137,400.00

 ITEM
DESCRIPTION QTY UNIT UNIT COST AMOUNT
NO.

8.00 ROOFING SYSTEMS

A. Water Proofing 1.00 lot 15,000.00 15,000.00
B. GA 26 Twin Rib LS Coloroof 132.00 sqm 500.00 66,000.00
Accessories 1.00 lot 19,800.00 19,800.00

SUB TOTAL 100,800.00

9.00 DOORS AND WINDOWS
A. Panel Door 7.00 sets 6,000.00 42,000.00
PVC Door 5.00 sets 1,500.00 7,500.00
Windows
Glass Windows 1.00 lot 150,000.00 150,000.00
Door Knobs 12.00 pcs 500.00 6,000.00
Miscellaneous 1.00 lot 41,100.00 41,100.00

SUB TOTAL 246,600.00

10.00 FINISHES
A Floor Finishes (CR)
60 x 60 Granolithic Floor Tiles 650.00 pcs 350.00 227,500.00
30 x 30 Granolithic Wall Tiles 800.00 pcs 120.00 96,000.00
B Painting 1.00 lot 225,000.00 225,000.00

SUB TOTAL 548,500.00

11.00 PLUMBING
A. Plumbing Fixture
Water Closet w/ Lavatory 5.00 pcs 10,000.00 50,000.00
Soap and Tissue Holder 5.00 pcs 400.00 2,000.00
Floor Drain (4"x4") 5.00 pcs 300.00 1,500.00
Stainless Steel Kitchen Sink 1.00 pc. 2,500.00 2,500.00
Bath Tub 1.00 pc. 10,000.00 10,000.00
B. Pipes and Fittings 1.00 lot 125,000.00 125,000.00
C. Rough ins 1.00 lot 100,000.00 100,000.00

SUB TOTAL 291,000.00

12.00 ELECTRICAL
3.5mm2, THHN, Stranded Wire 12.00 box 4,000.00 48,000.00
5.5mm2, THHN, Stranded Wire 10.00 box 5,400.00 54,000.00
8.0mm2, THHN, Stranded Wire 2.00 box 6,500.00 13,000.00
Flexible Pipe, 1/2"ǿ, Orange 12.00 rolls 600.00 7,200.00
PVC Pipe, 3/4" x 3m, Orange 15.00 pcs. 250.00 3,750.00
Junction Box, 2 x 4, Orange 50.00 pcs. 35.00 1,750.00
Utility Box, 2" x 3" x 2", Orange 60.00 pcs. 30.00 1,800.00
Panel Board 1.00 pc. 10,000.00 10,000.00
PVC Elbow, 3/4" 20.00 pcs. 200.00 4,000.00
Electrical Tape, Big 10.00 pcs. 270.00 2,700.00
1-Gang Switch w/ Cover Plate 20.00 pcs. 200.00 4,000.00
2-Gang Switch w/ Cover Plate 10.00 pcs. 250.00 2,500.00
3-Gang Switch w/ Cover Plate 8.00 pcs. 275.00 2,200.00
Duplex Outlet 25.00 pcs. 250.00 6,250.00
Aircon Outlet 4.00 pcs. 400.00 1,600.00
Refrigerator Outlet, 1-Gang Plate 1.00 pcs. 300.00 300.00

SUB TOTAL 163,050.00

 SUMMARY

SITE WORKS 32,500.00

CONCRETE WORKS 316,860.00
MASONRY WORKS 97,000.00
STEEL WORKS 851,379.73
FORMWORKS 79,650.00
SCAFFOLDINGS 96,000.00
FINISH CARPENTRY 137,400.00
ROOFING SYSTEMS 100,800.00
DOORS AND WINDOWS 246,600.00
FINISHES 548,500.00
PLUMBING WORKS 291,000.00
ELECTRICAL WORKS 163,050.00

MATERIAL COST php 2,960,739.73

LABOR COST 1,036,258.91

TOTAL COST OF THE PROJECT php 3,996,998.64

SUBJECT: COST ESTIMATE & BILL OF MATERIALS

ITEM
DESCRIPTION QTY UNIT UNIT COST AMOUNT
NO.

1.00 SITE WORKS

A. Mobilization 1.00 lot 50,000.00 50,000.00
B. Excavation 15.00 cum 350.00 5,250.00
C. Earthfill w/ Compaction 65.00 cum 350.00 22,750.00

SUB TOTAL 78,000.00

2.00 CONCRETE WORKS
A. 40kgs. Portland Cement 2,600.00 bags 250.00 650,000.00
B. Sand / Wash 200.00 cum 1,100.00 220,000.00
C. Gravel 3/4 400.00 cum 1,800.00 720,000.00
E. Reinforcement
16mm Ø x 6.0m 970.00 pcs 500.00 485,000.00
12mm Ø x 6.0m 4,010.00 pcs 280.00 1,122,800.00
10mm Ø x 6.0m 920.00 pcs 200.00 184,000.00
F. G.i. Tie Wires 20.00 rolls 2,500.00 50,000.00

SUB TOTAL 3,431,800.00

3.00 MASONRY
A. 5" thk. CHB 6,650.00 40.00 266,000.00
B. 4" thk. CHB 600.00 35.00 21,000.00

SUB TOTAL 287,000.00

4.00 STEEL WORKS
A. 2"x 6" C - Purlins 56.00 pcs 1,800.00 100,800.00
B. Steel Rafters 18.00 pcs 3,500.00 63,000.00
C. Sag Rod 15.00 pcs 400.00 6,000.00
D. Accessories 1.00 lot 67,920.00 67,920.00

SUB TOTAL 237,720.00

5.00 FORMWORKS
A. Plywood (1/2" thick) 40.00 pcs 750.00 30,000.00
B. 2" x 3" x 12' Coco Lumber 1.00 lot 22,000.00 22,000.00
C. Nails 1.00 lot 1,100.00 1,100.00

SUB TOTAL 53,100.00

6.00 SCAFFOLDINGS
A. 2" x 3" x 12' Coco Lumber 1.00 lot 100,000.00 100,000.00
B. 2" x 2"x 10" Coco Lumber 1.00 lot 75,000.00 75,000.00
C. Nails 1.00 lot 10,000.00 10,000.00

SUB TOTAL 185,000.00

7.00 CEILING WORKS
1/2" thk. Gypsumboard 100.00 pcs 400.00 40,000.00
Metal Furrings for ceiling 237.50 sqm 900.00 213,750.00

SUB TOTAL 253,750.00

8.00 ROOFING SYSTEMS

A. Water Proofing 1.00 lot 9,800.00 9,800.00
B. GA 26 Twin Rib LS Coloroof 195.00 sqm 500.00 97,500.00
Accessories 1.00 lot 19,500.00 19,500.00

SUB TOTAL 126,800.00

 ITEM
DESCRIPTION QTY UNIT UNIT COST AMOUNT
NO.

9.00 DOORS AND WINDOWS

A. Panel Door (.80m) 7.00 sets 4,000.00 28,000.00
Roll Up Door (2.60m x 2.10m) 7.00 sets 10,500.00 73,500.00
PVC Door 7.00 sets 1,500.00 10,500.00
Windows
Glass Windows (1.20m x 1.20m) 8.00 sets 6,000.00 48,000.00
Alum. Awning (0.50m x 0.40m) 7.00 sets 1,500.00 10,500.00
Finish Hardware
Door Knobs 14.00 pcs 400.00 5,600.00

SUB TOTAL 176,100.00

10.00 FINISHES
A Floor Finishes (CR)
60 x 60 Granolithic Floor Tiles 1,000.00 pcs 280.00 280,000.00
30 x 30 Granolithic Wall Tiles 1,365.00 pcs 70.00 95,550.00
B Painting 1.00 lot 512,000.00 512,000.00

SUB TOTAL 887,550.00

11.00 PLUMBING
A. Plumbing Fixture
Water Closet w/ Lavatory 7.00 pcs 6,000.00 42,000.00
Soap and Tissue Holder 7.00 pcs 600.00 4,200.00
Floor Drain (4"x4") 7.00 pcs 400.00 2,800.00
Stainless Steel Kitchen Sink 7.00 pcs 2,500.00 17,500.00
B. Pipes and Fittings 1.00 lot 126,000.00 126,000.00
C. Rough ins 1.00 lot 84,000.00 84,000.00

SUB TOTAL 276,500.00

12.00 ELECTRICAL
3.5mm2, THHN, Straded Wire 11.00 box 4,500.00 49,500.00
5.5mm2, THHN, Straded Wire 7.00 box 6,400.00 44,800.00
8.0mm2, THHN, Stranded Wire 14.00 box 7,500.00 105,000.00
14.0mm2, THHN, Stranded Wire 1.50 box 14,200.00 21,300.00
Flexible Pipe, 1/2"ǿ, Orange 21.00 rolls 600.00 12,600.00
PVC Pipe, 3/4" x 3m, Orange 21.00 pcs. 250.00 5,250.00
Junction Box, 2 x 4, Orange 80.00 pcs. 35.00 2,800.00
Utility Box, 2" x 3" x 2", Orange 130.00 pcs. 30.00 3,900.00
Panel Board 7.00 pc. 5,000.00 35,000.00
Main Distribution Panel 1.00 pcs. 10,000.00 10,000.00
PVC Elbow, 3/4" 21.00 pcs. 200.00 4,200.00
Electrical Tape, Big 21.00 pcs. 270.00 5,670.00
1-Gang Switch w/ Cover Plate 20.00 pcs. 200.00 4,000.00
2-Gang Switch w/ Cover Plate 14.00 pcs. 250.00 3,500.00
3-Gang Switch w/ Cover Plate 6.00 pcs. 275.00 1,650.00
Duplex Outlet 50.00 pcs. 250.00 12,500.00
Aircon Outlet 14.00 pcs. 300.00 4,200.00
Refrigerator Outlet, 1-Gang Plate 7.00 pcs. 250.00 1,750.00

SUB TOTAL 327,620.00

 SUMMARY

CONCRETE WORKS 3,431,800.00

MASONRY 287,000.00
STEEL WORKS 237,720.00
FORMWORKS 53,100.00
SCAFFOLDINGS 185,000.00
FINISH CARPENTRY 253,750.00
ROOFING SYSTEMS 126,800.00
DOORS AND WINDOWS 176,100.00
FINISHES 887,550.00
PLUMBING 276,500.00
ELECTRICAL 327,620.00

MATERIAL COST php 6,242,940.00

LABOR COST 2,497,176.00

TOTAL COST OF THE PROJECT php 8,740,116.00