PROJECT PROPOSED SINGLE DETACHED RESIDENTIAL BUILDING

LOCATION Sitio Igot, Brgy. Esperanza, San Francisco Cebu

OWNER Arturo Formentera

SUBJECT : BILL OF MATERIALS AND ESTIMATES

QTY UNIT DESCRIPTION U.PRICE TOTAL

I. EARTHWORKS:
Excavation of Column Footing, WF and
40.81 cu.m 500 20405
SW Footing
16.59 cu.m Backfilling of Excavated Materials 550 9124.5

24.22 cu.m Haul-out 500 12110

10.12 cu.m Base Course 120 1214.4

41639.5

II. CONCRETE AND MASONRY:

219 bags Cement 210.00 45,990.00

17 cu.m Sand 900.00 15,300.00
13.5 cu.m Gravel 900.00 12,150.00
1,190 pcs 4" CHB 10.00 11,900.00
215 pcs 6" CHB 15.00 3,225.00
Sub-total 85,340.00

II. ROUGH HARDWARES:

195 lgth. 10mm Ø x 6m deformed bar 166.50 32,467.50

26 lgth. 12mm Ø x 6m deformed bar 240.00 6,240.00
36 lgth. 16mm Ø x 6m deformed bar 426.50 15,354.00
17 kls. #16 Tie Wire 75.00 1,275.00
Sub-total 55,336.50

III. STEEL WORKS:

Truss:
20 pcs 2"x2"x4mm - angle bar 2,500.00 50,000.00
24 pcs 1.5"x1.5"x4mm - angle bar 2,500.00 60,000.00
41 pcs 2"x4"x2mm - angle bar 900.00 36,900.00
1 boxes 2,350.00 2,350.00
23 ln.m. GA #26 G.I. long span 385.00 8,855.00
2 tube Sealant 250.00 500.00
Sub-total 149,250.00

IV. TINNERY WORKS:

5 shts. Bended Sheet 600.00 3,000.00
850 pcs. Teskscrew 3.00 2,550.00
700 pcs. Blind Rivets 1.00 700.00

Sub-total 6,250.00
V. ELECTRICAL WORKS:

LUMP SUM 5,000.00

VI. SANITARY WORKS:

LUMP SUM 5,000.00

VII. FINISHING WORKS:

1 lot Electrical Fixtures 3,000.00 3,000.00

1 lot Plumbing Fixtures 4,000.00 4,000.00
1 lot Ceiling 10,000.00 10,000.00
1 lot Doors and Windows 8,000.00 8,000.00
1 lot Tile Works 10,000.00 10,000.00
1 lot Painting Works 10,000.00 10,000.00
Sub-total 45,000.00

VIII. FORMWORKS:

LUMP SUM 15,000.00

SUMMARY

I. CONCRETE AND MASONRY 85,340.00

II. ROUGH HARDWARE 55,336.50
III. CARPENTRY WORKS 149,250.00
IV. TINNERY WORKS 6,250.00
V. ELECTRICAL WORKS 5,000.00
VI. SANITARY WORKS 5,000.00
VII. FINISHING WORKS 45,000.00
VIII. FORMWORKS 15,000.00
TOTAL COST OF MATERIALS 366,176.50
LABOR COST 146,470.60
CONTINGENCIES 10,000.00
TOTAL COST 522,647.10

Prepared by: Approved by:

Jeremias Jr. Yang Marquez Arturo Formentera

Civil Engineer Owner