PROJECT TITLE

LOCATION
OWNER
SUBJECT
QNTY.

UNIT

I. CONCRETE WORKS
A. FOOTING
50 bags
7 cu.m.
3.5 cu.m.
45 pcs.
5 kls.

PROPOSED THREE STOREY RESIDENTIAL BUILDING W/ ROOFDECK

BARANGAY TIZA, ROXAS CITY
MR. BENJAMIN BONETE
BILL OF MATERIALS AND COST ESTIMATES
UNIT
TOTAL
DESCRIPTION OF MATERIALS
COST
COST
(in Pesos)
(in Pesos)

Portland cement
Washed gravel
Washed sand
16 mm RSB x 6.00 m.
No. 18 Tie wire

240.00
800.00
450.00
341.00
70.00

12,000.00
5,600.00
1,575.00
15,345.00
350.00
34,870.00

240.00
800.00
450.00
145.00
365.00
60.00

3,840.00
1,600.00
450.00
4,350.00
12,775.00
360.00
23,375.00

210.00
600.00
400.00
145.00
365.00
60.00

10,500.00
4,200.00
1,400.00
9,425.00
36,135.00
1,080.00
62,740.00

210.00
600.00
400.00
145.00
180.00
60.00

31,500.00
24,000.00
8,000.00
29,000.00
81,000.00
900.00
174,400.00
TOTAL
COST
(in Pesos)
2,465.00
600.00
3,065.00

Sub-Total
B. FOOTING TIE BEAMS
16 bags
Portland cement
2 cu.m.
Washed gravel
1 cu.m.
Washed sand
30 pcs.
10 mm RSB x 6.00 m.
35 pcs.
16 mm RSB x 6.00 m.
6 kls.
No. 18 Tie wire
Sub-Total
C. COLUMNS
50 bags
7 cu.m.
3.5 cu.m.
65 pcs.
99 pcs.
18 kls.

Portland cement
Washed gravel
Washed sand
10 mm RSB x 6.00 m.
16 mm RSB x 6.00 m.
No. 18 Tie wire
Sub-Total

E. SLAB ON FILL
150 bags
40 cu.m.
20 cu.m.
200 pcs.
450 cu.m.
15 kls.

Portland cement
Washed gravel
Washed sand
10 mm RSB x 6.00 m.
Earth Fill
No. 18 Tie wire
Sub-Total

QNTY.

UNIT
17
10

pcs.
kls.

DESCRIPTION OF MATERIALS
10 mm RSB x 6.00 m.
No. 18 Tie wire

UNIT
COST
(in Pesos)
145.00
60.00

Sub-Total
H. STAIRS
40
12
6
100
10

bags
cu.m.
cu.m.
pcs.
kls.

Portland cement
Washed gravel
Washed sand
10 mm RSB x 6.00 m.
No. 18 Tie wire

210.00
600.00
400.00
145.00
60.00

8,400.00
7,200.00
2,400.00
14,500.00
600.00
33,100.00

50.00
45.00
450.00
145.00
150.00
60.00

1,250.00
450.00
3,600.00
580.00
600.00
240.00
6,720.00

Sub-Total
I. TOOLS
25
10
8
4
4
4

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

Hacksaw Blade
#12 PCS Pail
Spade
Shovel
16mm x 300mm Cold Chisel
Sledge Hammer
Sub-Total

II. MASONRY WORKS

1000 Bags
100 cu.m.
12000 pcs
300 pcs
20 kls.

Portland Cement
Washed Sand
4" CHB
10mmx 6.0m RSB
#16 G.I. Wire

210.00
400.00
9.50
145.00
60.00

210,000.00
40,000.00
114,000.00
43,500.00
1,200.00
408,700.00

210.00
600.00
400.00
9.50
210.00
145.00
60.00

6,720.00
2,400.00
800.00
2,850.00
4,200.00
2,175.00
360.00
19,505.00

210.00
600.00
400.00
9.50
145.00
60.00

12,600.00
3,600.00
14,400.00
2,850.00
4,350.00
600.00
38,400.00
COST
(in Pesos)

Sub-Total
V. SEPTIC TANK
32 Bags
4 cu.m.
2 cu.m.
300 pcs
20 pcs.
15 pcs
6 kls.

Portland Cement
Washed gravel
Washed Sand
4" CHB
12 mm RSB x 6.00 m.
10mmx 6.0m RSB
#16 G.I. Wire
Sub-Total

VI. CHB DRAINAGE

60 Bags
6 cu.m.
36 cu.m.
300 pcs
30 pcs
10 kls.
QNTY.

UNIT

Portland Cement
Washed gravel
Washed Sand
4" CHB
10mmx 6.0m RSB
#16 G.I. Wire
Sub-Total
DESCRIPTION OF MATERIALS

COST
(in Pesos)

IX. WINDOWS
20

Set

16

Set

20
16
20
16

Set
Set
Set
Set

QNTY.

UNIT
18
15

pcs.
kls.

1.80m x 1.20m sliding Bronze

glass Analok
1.20m x 1.20m sliding Bronze
glass Analok
0.60m x 0.60m sliding Bronze
glass Analok
1.80m x 1.20m Screen
1.20m x 1.20m Screen
0.60m x 0.60m Screen
Sub-Total
DESCRIPTION OF MATERIALS
2x2x12 cocolumber
Assorted CWNails

4,700.00
2,900.00
1,700.00
2,000.00
1,000.00
400.00
UNIT
COST
(in Pesos)
288.00
65

Sub-Total
XIII. CEILING WORKS
60 pcs.
40 pcs.
300 bd.ft.
200 bd.ft.
120 bd.ft.
24 pcs.
4 pcs.
90 pcs.
90 pcs.
50 pcs.
52 pcs.
40 pcs.
42 pcs.
30 Mts

4.5mmx4'x8' Hardilite Board

3.5mmx 4'x8' Hardiflex Board
2"x2"x12' finger Joint Lumber
2"x2"x10' finger Joint Lumber
2"x2"x8' finger joint Lumber
12"x8' PVC Airvent
12"x2'x2' Corner Airvent
1"x4"x12' Cornisa
1"x4"x10' Cornisa
1"x4"x8' Cornisa
1"x1"x12' Cove Moulding
1"x1"x10' Cove Moulding
1"x1"x8' Cove Moulding
1/8x1/8x3" Fiber screen

440.00
375.00
55.00
55.00
55.00
1,100.00
750.00
300.00
250.00
200.00
102.00
85.00
68.00
80.00

94,000.00
46,400.00
34,000.00
32,000.00
20,000.00
6,400.00
232,800.00
TOTAL
COST
(in Pesos)
5,184.00
975.00
6,159.00
26,400.00
15,000.00
16,500.00
11,000.00
6,600.00
26,400.00
3,000.00
27,000.00
22,500.00
10,000.00
5,304.00
3,400.00
2,856.00
2,400.00

30
25
12
2
0.5
0.5

kls
kls
kls
kls
kls
kls

3" Concrete Nails

2 1/2 C.W. Nails
1 1/4 Hardiflex Nails
2" Finishing Nails
1" Finishing Nails
3/4" Smooth Nails

70.00
48.00
90.00
65.00
65.00
100.00

2,100.00
1,200.00
1,080.00
130.00
32.50
50.00
182,952.50

365.00
16.00
16.00
45.00
48.00
58.00

109,500.00
12,800.00
16,000.00
4,500.00
2,400.00
2,900.00
45,000.00

3,800.00

76,000.00

450.00
1,800.00
2,850.00
1,450.00

18,000.00
72,000.00
57,000.00
29,000.00

7,500.00
350.00
120.00
15.00
600.00
240.00
75.00

75,000.00
14,000.00
7,200.00
600.00
72,000.00
19,200.00
3,000.00

Sub-Total
XV. FORMS & SCAFFOLDING
300 Pcs
1/4"x4'x8' Ord. Plywood
800 Pcs
2"x3"x12' Coco Lumber
1000 Pcs
2"x2"x12' Coco Lumber
100 kls.
4" C.W. Nail
50 kls.
2-1/2" C.W. Nail
50 kls.
1-1/2" C.W. Nail
XIX. PLUMBING WORKS
20 sets
Water closet w/Lavatory, Soap
Holder, Toilet Paper Holder
& Fittings
40 pcs.
Shower Head
40 pcs.
Shower Valve (Brass P.P)
20 pc.
Stainless Kitchen Sink w/Fittings
(Double Bowl w/Drain Board)
20 pc.
Kitchen Sink Faucet
(Goose Neck type)
10 set
Panasonic Shower Heater
40 pcs.
"x4" Wall Faucet
60 pcs.
Brass Hose Bibb Faucet
40 pcs.
4"x4" PVC Floor Drain
120 pcs.
4"x10' PVC Pipe S-1000
80 pcs.
2"x10' PVC Pipe S-1000
4"x90' PVC Elbow
40 pcs.

QNTY.

UNIT

DESCRIPTION OF MATERIALS

4"x45 PVC Elbow

4"x4" PVC Tee
4"PVC Clean-Out w/ Plug
4"x2" PVC Tee
4"x2PVC wye
2"x90PVC Elbow
2"x45PVC Elbow
2" x 2" PVC Wye
2" x 2" PVC Tee
2" PVC Clean-out w/Plug
" P.E Tubing
2" PVC P-Trap
"x10' PVC Pipe
"x90 G.I. Elbow
" G.I. Tee
" G.I. Union Patente
" Brass Gate Valve
"x" G.I. Bushing
"x90 G.I. Elbow
" G.I. Coupling
" G.I. Tee
"x2" G.I.Nipple
"x2" G.I.Nipple
" Tapelon (tombo)
Vulca Seal ( ltr.)
PVC Solvent Cement (500cc)
Sub-Total
XX. ELECTRICAL WORKS
40 pcs.
1-"(40mm)x10'PVC Pipe
(orange)
"x10' PVC (Orange)
35 pcs.
95 pcs.
"x10' PVC Pipe Orange
(Atlanta)
20 pc.
1-" Entrance Cup
20 pcs.
1-" PVC Adapter
22 pcs.
1-" PVC Elbow Long Bend
20 pc.
" Entrance Cup
" PVC Adapter
20 pc.
20 pc.
" Entrance Cup
20 pcs.
" PVC Adapter
300 pcs.
" Plastic Clamps w/nails
3 pcs.
4"/16 PVC Square Box w/cover
25 pcs.
4"x4" PVC Junction Box w/cover
55 pcs.
2"x4" PVC Utility Box w/cover
60mm (#1) THW Wire
150 mtrs.
4 roll
22mm THHN Wire
10 rolls
5.5mm THHN Wire
8 rolls
2.0mm THHN Wire
60 mtrs.
#22/4 Telephone Jacketed Wire
50 sets
Duplex Type Convenience Outlet
Universal (National)
30 sets
1-gang Quite-matic Switch
(National)
20 set
3-gang Quite-matic Switch
(National)
40 sets
1-gang, 3-way Switch (National)
20 sets
Aircon Outlet (National)
40
40
40
20
80
160
100
60
20
20
42
20
120
240
140
40
80
140
400
160
10
6
8
12
1
3

QNTY.

pcs.
pcs.
pcs.
pc.
pcs.
pcs.
pcs.
pcs.
pc.
pc.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
rolls
can
cans

UNIT

DESCRIPTION OF MATERIALS

UNIT
COST
(in Pesos)
65.00
140.00
65.00
120.00
120.00
25.00
22.00
45.00
45.00
25.00
25
85
60
20
25
45
360
25
12
12
15
35
12
10
130
85

TOTAL
COST
(in Pesos)
2,600.00
5,600.00
2,600.00
2,400.00
9,600.00
4,000.00
2,200.00
2,700.00
900.00
500.00
1,050.00
1,700.00
7,200.00
4,800.00
3,500.00
1,800.00
28,800.00
3,500.00
4,800.00
1,920.00
150.00
210.00
96.00
120.00
130.00
255.00
536,131.00

200

8,000.00

85
65

2,975.00
6,175.00

100
35
65
45
15
35
10
2.5
55
30
25
450
6,500.00
4,200.00
2,700.00
25
180

2,000.00
700.00
1,430.00
900.00
300.00
700.00
200.00
750.00
165.00
750.00
1,375.00
67,500.00
26,000.00
42,000.00
21,600.00
1,500.00
9,000.00

110

3,300.00

220

4,400.00

130
300

5,200.00
6,000.00
TOTAL
COST

UNIT
COST

20
20
20
120
12
40
21
20
19

set
sets
sets
mtrs.
sets
pcs.
pcs.
rolls
unit

3-Prunge Outlet (National)

Telephone Outlet (National)
CTV Outlet (National)
#6 Coaxial Cable Wire
32w Circular Lamp
20w, 220v Capsule Bulb
3"Plastic Recptible Round w/ Screen
Plastic Electrical Tape (16mtrs.)
Circuit Breaker w/ 8-Branches
Sub-Total

(in Pesos)
180
330
300
20
300
320
25
25
8,200.00

(in Pesos)
3,600.00
6,600.00
6,000.00
2,400.00
3,600.00
12,800.00
525.00
500.00
155,800.00
104,675.00

530
480
560
520
50
100
460
1,200.00
1,550.00
520
350
350
420
810
590
160
10
120
130
20
20
20
70
65
40
65
25

63,600.00
48,000.00
36,400.00
62,400.00
1,000.00
2,000.00
4,140.00
3,600.00
1,550.00
4,160.00
2,450.00
9,800.00
2,520.00
810.00
3,540.00
320.00
1,000.00
1,920.00
4,680.00
800.00
600.00
600.00
840.00
650.00
280.00
520.00
150.00
258,330.00
100,900.00

XXI. PAINTING WORKS

120 gals.
100 gals.
65 gals.
120 gals.
20 cans
20 cans
9 gals.
3 gals.
1 gal.
8 gals.
7 gals.
28 gals.
6 gals.
1 gal.
6 gals.
2 qrts.
100 kls.
16 rolls
36 mtrs.
40 pcs.
30 pcs.
30 pcs.
12 kls.
10 pcs.
7 pcs.
8 pcs.
6 pcs.

Boysen Gloss latex paint#710

Boysen flat latex paint #701
Boysen QDE white #600
Boysen flat wall enamel #800
Latex tinting color ( 1 pint )
Oil tinting color ( 1 pint )
Oil wood stain
Super valspar
Cord marine epoxy A-B
Sanding sealer #1254
Concrete neutralizer
Davies Paint thinner
Davies lacquer thinner
Epoxy reducer
Polytuff body filler
Wood filler (natural)
Kalsomine
2" fiber tape
Merke Floor sanding paper #100
Nikken sandpaper #320
Nikken sandpaper #400
Nikken sandpaper #220
Waste Cotton
7" Roller Brush
Baby roller
3" punclub paint brush
1" Punclub paint brush
Sub-Total
XXII. LABOR COST FOR EXCAVATION & BACKFILLING

L.S.

BREAKDOWN OF ESTIMATED EXPENDITURES:

ITEMS
1
2
3
4

DESCRIPTION
MATERIAL COST
LABOUR COST
CONTENGENCIES
ENGINEERING SUPERVISION
TOTAL COST

PREPARED BY:
MA. ELENA CRISTALLYNNE CHUA
Architect

TOTAL
#REF!
#REF!

#REF!

APPROVED BY:

MR. & MRS. BENJAMIN BONETE

Owner