PROJECT: 3 STOREY ST.

JOHN ACADEMY ANNEX BUILDING

LOCATION: Mabini St., Dinalupihan, Bataan
SUBJECT: BILL OF MATERIALS
PREPARED BY: AR. JENNIFER F. STA. JUANA
COST ESTIMATE PLAN
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST
1.0 EARTHWORKS
Excavation and Backfilling 253.4654 cu.m. 392.65 99,523.19
-
2.0 CONCRETE WORKS
FOUNDATION, COLUMNS, BEAMS, SLAB
SEPTIC TANK, STAIRS & CHB WALLS

Portland Cement 1927 bag 261 502,947.00

Washed Sand 132.35 cu.m. 1365 180,657.75
3/4" Gravel 97.55 cu.m. 1417 138,228.35
Earth Fill cu.m. 392.65 -
CHB 100x200x400 1615 pc 12 19,380.00
CHB 150X200X400 1,869 pc 18 33,642.00
CHB 200X200X400 4,805 pc 22 105,710.00
Steel Reinforcing Bars
10mmØ x 6 M
12mmØ x 6 M
16mmØ x 6 M
Tie wire #16
Common Nails
50mm(2")
75mm(3")
100mm(4")
125mm(5")
6mm thk Marine Plywood
Form lumber rough
50mm x 75mm x 3.6M (2"x3"x12')
50mm x 50mm x 3.6M (2"x2"x12')
total 1,080,088.29
3.0 ROOFING MATERIALS
Ga.26 Rib type pre-painted roofing
2"x3"x3/16"thk C-Purlins
10mmØ Round Bar
2 1/2"x 2 1/2"x 1/4"thk Angle bar
2"x 2"x 1/4"thk Angle bar
Ga.16 Plain Gutter
G.I. Plain Sheet
Welding Rod
total -
4.0 PLUMBING PIPES, FITTINGS, FIXTURES & ACCESSORIES
PVC Pipes sched.40 (4"Øx10') orange
PVC Pipes sched.40(3"Øx10') orange
PVC Pipes sched.40(2"Øx10') orange
PVC Elbow 90 deg. sched.40 (4"Ø) orange
PVC Elbow 90 deg. sched.40 (3"Ø) orange
PVC Elbow 90 deg. sched.40 (2"Ø) orange
PVC Elbow 45 deg. sched.40 (4"Ø) orange
PVC Elbow 45 deg. sched.40 (3"Ø) orange
PVC Elbow 45 deg. sched.40 (2"Ø) orange
PVC Sanitary Tees sched. 40 (4"Ø) orange
PVC Sanitary Tees sched. 40 (3"Ø) orange
PVC Sanitary Tees sched. 40 (2"Ø) orange
PVC Sanitary Wye (4"Ø) orange
PVC Reducer Wye (2"Ø x 4"Ø) orange
PVC Reducer Wye (3"Ø x 4"Ø) orange
PVC Reducer Tee (2"Ø x 4"Ø) orange
PVC Reducer Tee (3"Ø x 4"Ø) orange
PVC Coupling (4"Ø) orange
PVC Coupling (3"Ø) orange
PVC Coupling (2"Ø) orange
Floor Drain trap (2"Ø)
Clean-out w/plug (4"Ø) orange
Clean-out w/plug (2"Ø) orange
PVC Pipe sched.40 (1/2"Ø x 20') Blue
PVC Pipe sched.40 (3/4"Ø x 20') Blue
PVC Elbow 90 deg. sched.40 (1/2"Ø ) Blue
PVC Elbow 90 deg. sched.40 (3/4"Ø ) Blue
PVC Tees sched. 40 (1/2"Ø) blue
PVC Coupling sched.40 (1/2"Ø ) Blue
PVC Coupling sched.40 (3/4"Ø ) Blue
PVC solvent (big)
Water Faucet
P-trap
Water Closet
Lavatory
Soap Holder
Tissue Paper Holder
Shower Head, Valve & Faucet
Floor Drain (Chrome Plated) 100mmX100mm
total -
5.0 FLOORS & CEILING WORKS
300mm X 300mm X 6mmTHK Ceramic tiles
600mm X 600mm X 6mmTHK Ceramic tiles
Tile Grout
 total -
6.0 ELECTRICAL MATERIALS & ACCESSORIES
Entrance Cap-30mmØ
Rigid steel conduit -125mmØx3m. Sched.40
Conduit clamp for 50mm RSC
Automatic Circuit Breaker
RSC Elbow - Longbend 90deg. 50mmØ
Power Guard electric wire protection (Orange)
uPVC Pipe 20mmØ x 3.00m sched. 40
uPVC Coupling - 20mmØ
uPVC Adaptor w/ locknut and bushing, 20mmØ
uPVC Utility Box 38mm x 100mm x 54mm
uPVC Junction Box 100mm x 100mm x 42mm
PVC solvent (big)
3.5mm2 THHN Copper Wire
14mm2 THHN Copper Wire
80mm2 THW Copper Wire
Flourescent Lights
Lamp Recepacle
Coveniencce Outlet
Single-gang Switch
Two-gang Switch
Duplex Convenience Outlet
AC Outlet
Friction Plastic Tape, Big size
total -
7.0 DOORS, WINDOWS AND ACCESSORIES
1.10m X 2.30m (6mm THK Clear Glass in Fix Aluminum Framed
powder coated white)
1.10m X 1.10m (6mm THK tinted Glass in Sliding Aluminum
Framed powder coated white)
0.50m X 0.50m (6mm THK tinted Glass in Sliding Aluminum
Framed powder coated white)
2.10m x 0.90m (50mm THK Tanguile Wooden Doors)
2.10m x 0.80m (PVC Door w/ Louvers)
2.10m x 2.60 Tanguile Door
Silicone Sealant
. total -
8.0 PAINTING MATERIALS
Conrete Neutralizer
Primer (red oxide)
Semi Gloss Latex Paint (interior walls)
Flat Latex paint (ceiling)
Elastomeric paint (exterior walls)
QDE paint (metals)
 Paint Brush, Rollers, Sandpaper, etc.
total -
9.0 FURNITURE
Armchair
Teacher/Office Table
Swivel chair
Conference table (0.70 X 2.50)
Monoblock chair
White Board (2.00 x 6.00)
Laboratory Countertop
total -
10.0 MISCELLANEOUS MATERIALS
50mm X 100mm X 5mmTHK Tubular Balcony Grills
Grills for Perimeter Fence/3.00 mts
Gate
Hardwares
total -

SUMMARY COST ESTIMATES FOR MATERIALS, LABOR & OTHER CONSTRUCTION EXPENSES

A ESTIMATED COST OF MATERIALS ( From Bill of Materials) 1,179,611.48

1.0-EARTHWORKS 99,523.19
2.0-CONCRETE WORKS 1,080,088.29
3.0-ROOFING MATERIALS -
4.0-PLUMBING PIPES, FITTINGS, FIXTURES & ACCESSORIES -
5.0-FLOORS & CEILING WORKS -
6.0-ELECTRICAL MATERIALS & ACCESSORIES -
7.0-DOORS, WINDOWS & ACESSORIES -
8.0-PAINTING MATERIALS -
8.0-FURNITURE -
9.0-MISCELLANEOUS MATERIALS -
B ESTIMATED LABOR COST (Including Supervision Fees) 530,825.17
C DESIGN PRELIMENARIES AND BUILDING PERMIT 117,961.15
D PROFESSIONAL FEE 353,883.44

ESTIMATED TOTAL PROJECT COST 2,182,281.24