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:
