PROJECT: TWO STOREY RESIDENCE

SUBJECT: BILLS OF MATERIALS & COST ESTIMATE

ITEM DESCRIPTION
I. EARTHWORKS
A. EXCAVATION
B. SOIL POISONING (LENTREK)
C. BACKFILL
II. CONCRETE WORKS
CEMENT, PORTLAND
SAND, RIVER
GRAVEL, 3/4" SCREENED
REBARS:
10MM DIA X 6M RSB (DEF.)
12MM DIA X 6M RSB (DEF.)
16MM DIA X 6M RSB (DEF.)
16MM DIA X 7.5M RSB (DEF.)
20MM DIA X 6M RSB (DEF.)
20MM DIA X 7.5M RSB (DEF.)
FORM:
COCU-LUMBER
1/2" THK ORD. PLYWOOD
CWN, ASSTD.
# 16 G.I. TIE WIRE
III. MASONRY/WALL
CEMENT, PORTLAND
SAND, RIVER
MIXED-GRAVEL
# 16 G.I. TIE WIRE
10MM DIA X 6M RSB (DEF.)
12MM DIA X 6M RSB (DEF.)
4" CHB
6" CHB
IV. SLAB on FILL
CEMENT, PORTLAND
SAND, RIVER
MIXED-GRAVEL
# 16 G.I. TIE WIRE

QTY.

UNIT COST

70.00
1.00
180.00

CU.M.
LOT
CU.M.

300.00

510.00
22.00
44.00

BAGS
CU.M.
CU.M.

210.00
500.00
500.00

107,100.00
11,000.00
22,000.00

360.00
425.00
470.00
84.00
15.00
38.00

PCS.
PCS.
PCS.
PCS.
PCS.
PCS.

110.00
160.00
270.00
380.00
480.00
590.00

39,600.00
68,000.00
126,900.00
31,920.00
7,200.00
22,420.00

4,600.00
B.F.
80.00 PCS.
4.00 BOXES
4.00 ROLLS

340.00
12.00
24.00
20.00
230.00
140.00
3,360.00
4,800.00

150.00
6.00
12.00
10.00

BAGS
CU.M.
CU.M.
KEGS
PCS.
PCS.
PCS.
PCS.

BAGS
CU.M.
CU.M.
KEGS

250.00
SUB-TOTAL

7,000.00
31,500.00
38,500.00

LABOR COST

TOTAl COST

21,000.00
3,000.00
13,500.00
37,500.00

21,000.00
10,000.00
45,000.00
76,000.00

18.00
520.00
1,600.00
2,800.00
SUB-TOTAL

82,800.00
41,600.00
6,400.00
11,200.00
578,140.00

202,349.00

780,489.00

210.00
500.00
500.00
85.00
110.00
160.00
7.00
10.00
SUB-TOTAL

71,400.00
6,000.00
12,000.00
1,700.00
25,300.00
22,400.00
23,520.00
48,000.00
210,320.00

73,612.00

283,932.00

210.00
500.00
500.00
85.00
SUB-TOTAL

31,500.00
3,000.00
6,000.00
850.00
41,350.00

12,405.00

53,755.00

SUB-TOTAL

195,156.00
195,156.00

68,304.60

263,460.60

93,453.15

360,462.15

V. ROOF FRAMING
TRUSSES/PURLINS
VI. ROOFING (APO)
DURA CURB 0.4mm THK.
DURA RIB 0.4mm THK.
# 36 GUTTER/
END FLASHING 0.5mm THK.
18" WAL FLASHING/
RIDGE ROLL 0.4mm THK
0.5mm THK.FOIL INSULATION
( 1 SIDED )
POLYCARBONATE
SPANDREL w/ JOIST,
VENTS MOULDING

209,009.00

SUB-TOTAL
VII. CARPENTRY

MATERIAL
COST

UNIT

58,000.00
267,009.00

ITEM DESCRIPTION

QTY.

UNIT

UNIT COST

133.00
93.00
78.00
99.00
38.00
20,959.00
260.00
20.00
20.00

PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
KEGS
L.F.

135.00
350.00
176.00
70.00
205.00
1.00
10.00
85.00
40.00
SUB-TOTAL

MATERIAL
COST

LABOR COST

TOTAl COST

17,955.00
32,550.00
13,728.00
6,930.00
7,790.00
20,959.00
2,600.00
1,700.00
800.00
105,012.00

36,754.20

141,766.20

SUB-TOTAL

35,000.00
35,000.00

15,000.00
15,000.00

50,000.00
50,000.00

210.00
400.00
SUB-TOTAL

119,700.00
8,160.00
127,860.00

51,144.00

179,004.00

A. CEILING
SINGLE FURRING CHANNEL (0.8mm)

3.5MM HARDIFLEX
DOUBLE FURRING CHANNEL(0.8mm)

WALL ANGLE
CARRYING CHANNEL
BLIND RIVETS (5/32" x 5/8")
METAL W-CLIF
# 16 G.I. TIE WIRE
SANDING PAPER # 100
B.STAIR,BALCONY w/ RAILINGS

L.S.
VIII. FINISHING
A. PLASTERING
CEMENT, PORTLAND
SAND, RIVER
B. TILEWORKS (MARIWASA)
(GROUND )
60 x 60cm UNGLAZED (WHITE)
40 x 40cm UNGLAZED
30 x 30cm UNGLAZED
(SECOND FLOOR )
60 x 60cm UNGLAZED (WHITE)
40 x 40cm UNGLAZED
30 x 30cm UNGLAZED
C. T & B TYPICAL
(@ SECOND FLOOR BEDROOM )
20 X 20cm UNGLAZED
20 X 30 GLAZED
7.5 X 20 CM BORDER TILES
D. T&B TYPICAL
(GUEST RM.,COMMON T&B)
20 X 20cm UNGLAZED
20 X 30cm GLAZED
7.5 X 20 CM BORDER TILES
E. POWDER RM
20 X 20cm UNGLAZED
20 X 30cm GLAZED
OCHRE ( GLAZED )
7.5 X 20cm LISTEL

570.00
20.40

BAGS
CU.M.

160.00
130.00
512.00

PCS.
PCS.
PCS.

65.00
257.00
212.00

PCS.
PCS.
PCS.

356.00
920.00
120.00

176.00
640.00
40.00

PCS.
PCS.
PCS.

PCS.
PCS.
PCS.

62.00

PCS.

130.00
36.00

PCS.
PCS.

F. MASTER'S T & B
20 X 20cm UNGLAZED TILES
20 X 30cm GLAZED
7.5 X 20cm LISTEL

62.00
800.00
50.00

PCS.
PCS.
PCS.

CEMENT PORTLAND
SAND
CEMENT GROUT

105.00
8.44
400.00

BAGS
CU.M.
KGS

G. KITCHEN (DUCO FINISH)

160.00
40.00
24.00
160.00
40.00
24.00
SUB-TOTAL

10,400.00
10,280.00
5,088.00
68,856.00

20,656.80

89,512.80

15.00
20.00
25.00
SUB-TOTAL

5,340.00
18,400.00
3,000.00
26,740.00

8,022.00

34,762.00

15.00
20.00
25.00
SUB-TOTAL

2,640.00
12,800.00
1,000.00
16,440.00

4,932.00

21,372.00

1,329.00

5,759.00

5,491.20

23,795.20

13,881.00

60,151.00

36,000.00

120,000.00

12,000.00

40,000.00

15.00

2,600.00
900.00
4,430.00

17.00
20.00
25.00
SUB-TOTAL
210.00
500.00
50.00
SUB-TOTAL

1,054.00
16,000.00
1,250.00
18,304.00
22,050.00
4,220.00
20,000.00
46,270.00
84,000.00
84,000.00
28,000.00
28,000.00

LS
L.S.
SUB-TOTAL

IX. DOORS AND WINDOWS

DOOR w LOCKSET (DELTAWOOD)
DOCU FINISH (DOORS)
PDA 2.10 x 0.90 MAIN DOOR
PDD 2.1 x 0.90
PDD 2.10 x 0.80

1.00
2.00
4.00

SET
SETS
SETS

930.00

20.00
25.00
SUB-TOTAL

SUB-TOTAL
H. CLOSETS

25,600.00
5,200.00
12,288.00

10,000.00
4,000.00
4,000.00

10,000.00
8,000.00
16,000.00

ITEM DESCRIPTION
2" x 6" DOOR JAMB
PVC DOOR 0.90m.(MASTER'S)
PVC FLUSH DOOR (.60M)
FLUSH DOOR
SLIDING DOOR (2.10m x 3.20m)
ALUM.WINDOW (1.20m x 2.40m)
ALUM.WINDOW (0.80m x 2.40m)
ALUM.WINDOW (0.80m x 1.20m)
ALUM.WINDOW (0.80m x 1.20m)
ALUM.WINDOW (1.00m x 1.00m)
ALUM.WINDOW (0.60m x 2.40m)
ALUM.WINDOW (0.60m x 1.00m)
ALUM.WINDOW (0.60m x 0.60m)
ALUM.WINDOW (3.00m x 2.40m)
ALUM.WINDOW (0.26m x 1.00m)
ALUM.WINDOW (4.20m x 2.40m)
ALUM.WINDOW (1.00m x 2.40m)
WINDOW (NEW CENTURY)

QTY.
9.00
1.00
5.00
1.00
1.00
3.00
1.00
1.00
1.00
3.00
1.00
3.00
6.00
1.00
2.00
1.00
1.00

UNIT

UNIT COST

SETS
SETS
SETS
SET
SET
SETS
SET
SET
SET
SETS
SET
SETS
SETS
SET
SETS
SET
SET

1,650.00
2,500.00
2,200.00
2,000.00

SUB-TOTAL
X. PLUMBING
FIXTURES:
( MASTER'S T & B )
HCG- LEGATO B PACKAGE
(1 COUNTERTOP LAV)
DELTA TEL TYPE SHOWER
CHROME FIN.
CURTAIN ROD
TOWEL BAR
FACE TOWEL RING
( T & B TYPICAL )
HCG- JUPITER D PACKAGE
TEL. TYPE SHO.
SHOWER HEAD
CURTAIN ROD
TOWEL BAR
FACE TOWEL RING
HCG- MIRROR BA712
BATHTUB
( POWDER ROOM )
HCG-EDEN SAVI
WATER LINE ( UNITEC )
ALFFAIDRO PPR PIPE
PN 20 020MM x 4.00M
ALFFAIDRO PPR PIPE
PN 20 032MM x 4.00M
ALFAIDRO LF 020
ELBOW FEMALE ADAPTER
ALFAIDRO LL 032 90
ELBOW 90 EQUAL
ALFAIDRO SM 20 1/2"
STRAIGHT MALE ADAPTER
ALFAIDRO SM 32 1"
STRAIGHT MALE ADAPTER
ALFAIDRO SR 032 020
STRAIGHT REDUCER
ALFAIDRO SU 020
COUPLING
ALFAIDRO SU 32
COUPLING
ALFAIDRO TF 20 1/2"
TEE FEMALE ADAPTER
ALFAIDRO TR 32 20
TEE REDUCER
ALFAIDRO TT 032
TEE EQUAL

MATERIAL
LABOR COST
COST
14,850.00
2,500.00
11,000.00
2,000.00

202,852.30
354,139.00

1.00

SET

13,000.00

13,000.00

1.00
1.00
1.00
2.00

SET
SET
SET
SETS

3,800.00
800.00
650.00
400.00

3,800.00
800.00
650.00
800.00

4.00
2.00
2.00
4.00
4.00
4.00
4.00
2.00

SETS
SETS
SETS
SETS
SETS
SETS
SET
SETS

8,700.00
1,500.00
650.00
800.00
650.00
400.00
2,250.00
13,000.00

34,800.00
3,000.00
1,300.00
3,200.00
2,600.00
1,600.00
9,000.00
26,000.00

1.00

SET

5,000.00
SUB-TOTAL

5,000.00
105,550.00

7.00

PCS.

431.58

3,021.06

19.00

PCS.

1,117.00

21,223.00

19.00

PCS.

314.14

5,968.66

23.00

PCS.

61.03

1,403.69

10.00

PCS.

313.11

3,131.10

7.00

PCS.

1,289.29

9,025.03

8.00

PCS.

47.60

380.80

6.00

PCS.

25.39

152.34

18.00

PCS.

39.98

719.64

5.00

PCS.

314.14

1,570.70

16.00

PCS.

152.56

2,440.96

9.00

PCS.

106.79

961.11

TOTAl COST

86,936.70
106,241.70

289,789.00
460,380.70

31,665.00

137,215.00

ITEM DESCRIPTION

QTY.

ALFAIDRO BV 32
BALL VALVE
KOYO CHECK VALVE 1"
PIPE CUTTER
BELDEN TOOL SET
SEWER LINE (UPVC)
EMERALD
150 MM. DIA PIPE (SEWER)
100 MM. DIA CLEAN-OUT WITH
COVER
100 MM. DIA PIPE (SEWER)
75 MM. DIA PIPE (SEWER)
50 MM. DIA PIPE
100 MM. DIA 45 BEND
100 MM. DIA 90 BEND
75 MM. DIA 90 BEND
75 MM. DIA 45 BEND
50 MM. DIA 90 BEND
50 MM. DIA 45 BEND
100 MM. DIA WYE
100MM DIA TEE
75 MM. DIA P-TRAP
SOLVENT CEMENT
FED SEAL
SEPTIC TANK

UNIT COST

9.00

PCS.

915.38

1.00
1.00
1.00

PC.
PC.
SET

750.00
220.00
7,500.00
SUBTOTAL

750.00
220.00
7,500.00
66,706.51

10.00

PCS.

900.00

9,000.00

5.00
24.00
20.00
10.00
6.00
12.00
32.00
10.00
18.00
10.00
8.00
4.00
14.00
2.00
8.00

PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
PCS.
LT.
PCS.

140.00
450.00
300.00
160.00
90.00
100.00
100.00
100.00
60.00
60.00
140.00
140.00
94.00
185.00
50.00

700.00
10,800.00
6,000.00
1,600.00
540.00
1,200.00
3,200.00
1,000.00
1,080.00
600.00
1,120.00
560.00
1,316.00
370.00
400.00
17,500.00
64,486.00

L.S.
SUB-TOTAL

XI. ELECTRICAL
PANELBOARDS:
26 HOLES
MAIN BREAKERS:
175AT,240V,2P
BREAKERS:
15AT, 240V, 2P
20AT, 240V, 2P
30AT,240V,2P
2.0 SQMM THWN STRD. WIRE
3.5 SQMM THWNSTRD. WIRE
5.5QMM THWN STRD. WIRE
1 GANG SWITCH
2 GANG SWITCH
3 GANG SWITCH
3-WAY SWITCH
2" X 4" UTILITY BOX
4" X 4" JUNCTION BOX
2-GANG CONV. OUTLET
WATER HEATER OUTLET
WEATHERPROOF OUTLET
ACU OUTLET
TV OUTLET
RANGE OUTLET
CIRCULAR LAMP W/ DIFFUSER
PINLIGHT
WALL LIGHT
40W FLUO. LAMP W/ DIFF
12-W FLOURESCENT LAMP
CFL
CHANDELIER
63MM DIA PVC
25MM DIA PVC PIPE
20MM DIA PVC PIPE
XII. PAINTING (3 COATS)
EXTERIOR
LIQUID TILE PRIMER
PENETRATING SEALER

MATERIAL
LABOR COST
COST
8,238.42

UNIT

1.00

SET

4,600.00

4,600.00

1.00

SET

3,250.00

3,250.00

9.00 SETS
7.00 SETS
9.00 SETS
7.00 ROLLS
3.00 ROLLS
1.00 ROLLS
11.00 SETS
14.00 SETS
10.00 SETS
4.00 SETS
112.00 PCS.
75.00 PCS.
41.00 PCS.
3.00 SETS
11.00 SETS
4.00 SETS
5.00 SETS
1.00
SET
10.00 SETS
51.00 SETS
9.00 SETS
3.00 SETS
3.00 SETS
6.00 SETS
3.00 SETS
13.00 PCS.
42.00 PCS.
100.00 PCS.

22.00
20.00

GALS.
GALS.

360.00
360.00
360.00
4,500.00
5,500.00
8,500.00
63.00
63.00
63.00
135.00
30.00
30.00
210.00
280.00
275.00
135.00
220.00
650.00
1,200.00
250.00
350.00
250.00
250.00
150.00
5,500.00
245.00
120.00
60.00
SUB-TOTAL

650.00
480.00

3,240.00
2,520.00
3,240.00
31,500.00
16,500.00
8,500.00
693.00
882.00
630.00
540.00
3,360.00
2,250.00
8,610.00
840.00
3,025.00
540.00
1,100.00
650.00
12,000.00
12,750.00
3,150.00
750.00
750.00
900.00
16,500.00
3,185.00
5,040.00
6,000.00
157,495.00

14,300.00
9,600.00

TOTAl COST

20,011.95

86,718.46

7,500.00
19,345.80

25,000.00
83,831.80

47,248.50

204,743.50

ITEM DESCRIPTION
LIQUID TILE REDUCER
LIQUID TILE CAST
SUN & RAIN TOP COAT
SAND PAPER # 36
SAND PAPER # 80
Q.D.E. WHITE
INTERIOR
CONCRETE SEALER
MEGACRYL FLAT LATEX
PENETRATING SEALER
CONCRETE PUTTY
SUN & RAIN TOP COAT
MEGACRYL LATEX GLOSS
FLAT WALL ENAMEL
CLASSITEX HIGH PROFILE
Q.D.E. WHITE
EASY TITE
SAND PAPER # 36
SAND PAPER # 80
SAND PAPER # 180
CABINETS,DOOR,RAILINGS
DUCO FINISH
STEP BOARD
PRIMER SURFACER
LACQUER WHITE
LACQUER THINNER
LACQUER FLO
EASY TITE
SANDING SEALER
POLY FLOOR
WOOD STAIN
SAND PAPER # 80
SAND PAPER # 180

CONFORME:

QTY.
15.00
4.00
22.00
20.00
20.00
4.00

22.00
20.00
20.00
20.00
22.00
28.00
20.00
25.00
20.00
15.00
50.00
50.00
100.00

15.00
15.00
20.00
5.00
5.00
5.00
4.00
2.00
50.00
150.00

UNIT

UNIT COST

GALS.
GALS.
GALS.
FT.
FT.
GALS.

480.00
520.00
500.00
60.00
45.00
580.00
SUB-TOTAL

GALS.
GALS.
GALS.
GALS.
GALS.
GALS.
GALS.
GALS.
GALS.
GALS.
FT.
FT.
FT.

GALS.
GALS.
GALS.
GALS.
GALS.
GALS.
GALS.
GALS.
FT.
FT.

MATERIAL
LABOR COST
COST
7,200.00
2,080.00
11,000.00
1,200.00
900.00
2,320.00
48,600.00
19,440.00

TOTAl COST

68,040.00

480.00
480.00
480.00
480.00
500.00
480.00
520.00
640.00
580.00
500.00
60.00
45.00
15.00
SUB-TOTAL

10,560.00
9,600.00
9,600.00
9,600.00
11,000.00
13,440.00
10,400.00
16,000.00
11,600.00
7,500.00
3,000.00
2,250.00
1,500.00
95,890.00

38,356.00

134,246.00

650.00
650.00
400.00
520.00
580.00
540.00
1,200.00
480.00
45.00
15.00
SUB-TOTAL

9,750.00
9,750.00
8,000.00
2,600.00
2,900.00
2,700.00
4,800.00
960.00
2,250.00
2,250.00
26,460.00
2,810,713.51

13,230.00
988,372.90

39,690.00
3,799,086.41

PREPARED BY: