PROJECT : Proposed Two Storey Residential with

Partial and Swimming Pool

LOCATION : L13 B5 The Meridien Brentville
International
OWNER : Van Steeg Holdings
SUBJECT : Bill of Materials and Cost Estimates
DATE : November 13, 2019

DESCRIPTION
QUANTITY UNIT UNIT COST AMOUNT
1. MOBILIZATION/ DEMOBILIZATION
a. Mobilization 1 Lot 150,000 150,000
b.Temporary Facilities 1 Lot 50,000 50,000
c. Clearing 1 Lot 50,000 50,000
subtotal 250,000
2. EARTHWORKS
a. Excavation 300 cu.m 800 240,000
b. Backfill and Compaction 240 cu.m 500 120,000
c. Gravel fill 40 cu.m 2,000 80,000
subtotal 440,000
3. CONCRETE WORKS
a. Cement 40kg 9400 Bags 240 2,256,000
b. Sand 300 cu.m 880 264,000
c. Gravel 3/4 800 cu.m 2,000 1,600,000
subtotal 4,120,000
4. MASONRY
a. CHB 6" 20,000 pcs 15 300,000
b. Cement 40kg 4250 Bags 240 1,020,000
c. Sand 280 cu.m 880 246,400
subtotal 1,566,400
5. REBARS WORKS
a. Deform bar 10mmx 6 m long 3100 pcs 145 449,500
b. Deform bar 12mm x 6m long 2700 pcs 190 513,000
c. Deform bar 16mm x6m long 1450 pcs 285 413,250
d. # 16 G.I wire 340 kg 80 27,200
subtotal 1,402,950
6. STRUCTURAL
a. W 12x19 24 pcs 12,900 309,600
b. W 14x26 30 pcs 14,600 438,000
c. W 18x46 26 pcs 17,500 455,000
d. 2 x 8 x2mm tubular bar 242 pcs 550 133,100
e. W 16x36 20 pcs 16,300 326,000
f. W 21x48 18 pcs 21,800 392,400
g. W 18x46 24 pcs 18,000 432,000
h. W 16x40 22 pcs 16,400 360,800
 i. W 18x35 26 pcs 18,350 477,100
j. W 21x57 14 pcs 21,000 294,000
k. W 24x62 16 pcs 24,400 390,400
l. W 16x13 16 pcs 16,100 257,600
m. Base Plate ¾" thk. 30 pcs 1,200 36,000
n. Anchor Bolt ¾" ø x 16 in length 180 pcs 90 16,200
long plate bolt w/ nut & washer 180 kg 100 18,000
o. Welding Rod ⅛" 200 kg 100 20,000
subtotal 4,356,200

6. FORM WORKS
a. Plywood (3/4"x 4"x 8") 220 pcs 800 176,000
b. Coco Lumber (2"x3") 5000 bd f 60 300,000
c. Common wire Nail 1" 100 kg 70 7,000
d. Common wire Nail 2" 120 kg 80 8,000
e. Concrete Nail 3" 150 kg 80 9,600
f. Nylon rope 2 roll 650 97,500
subtotal 422,100
7.WINDOWS AND DOORS w/ JAMBS
a. Panel Aluminum Sliding Door 1 set 30,000 30,000
b. Aluminum and Glass Panel Door 1 set 24,000 24,000
c. Aluminum Panel Door with Louver 1 set 22,000 22,000
d. Panel Alum. Sliding Pocket Door 7 set 12,000 84,000
e.Panel Alum. Sliding Folding Door 1 set 20,000 20,000
f. Powder Coated Alum. Window 1 set 28,000 28,000
subtotal 208,000
8. TILEWORKS
a. Floor Tiles (60x60) 200 pcs 135 27,000
b. Wall Tiles (30x60) 420 pcs 60 25,200
c. Floor Tiles (30x30) 180 pcs 70 12,600
d. Tile Adhesive 80 bags 250 20,000
subtotal 84,800
9. CEILING WORKS
a. 16 mm thk. Gypsum board 220 pcs 610 134,200
b. Furring channel (20' long) 240 pcs 130 31,200
c. Blind Rivets 100 box 250 25,000
190,400
10. ROOFING
a. Angular bar (2-2"x 2"x 1/4") 45 pcs 605 27,225
b. Colorsteel Molave Roofing sheet 260 sheets 1,100 286,000
c. Gutter 40 sheets 350 14,000
d. Tex Screw 5200 pcs 2 10,400
e. Flashing 38 pcs 350 13,300
f. G.I. Rivets 60 box 250 15,000
g. C-Purlins (2" x 7"x20') 400 pcs 550 220,000
 h. Ridge Roll 50 pcs 450 22,500
i. Roofing Sealant 1/2L 40 can 180 7,200
subtotal 615,625
11.PLUMBING WORKS
Water Lines
a. 1" Ø PVC Pipe 25 pcs 130 3,250
b. 1/2" Ø PVC Pipe 30 pcs 80 2,400
c.Neltex Solvent Cement 4 can 100 400
d.Teflon Tape 60 pcs 10 600
Sewer Lines
a. 4" Ø PVC Sewer Pipe 26 pcs 280 7,280
b. 2" Ø PVC Waste Stack Pipe 30 pcs 220 6,600
c.Neltex Solvent Cement 4 can 100 400
Fixtures
a.Water Closet 7 sets 7,000 49,000
b.Lavatory 7 sets 2,500 17,500
c.Kitchen Sink 2 sets 5,500 11,000
d.Faucet 15 sets 170 2,550
e. Floor Drain 12 sets 250 3,000
f. Shower Head 7 sets 500 3,500
g. Bidet 5 sets 550 2,750
Fittings
a. Elbow Fitting 50 pcs 50 2,500
b. Elbow thread 50 pcs 38 1,900
c. Wye Fitting 55 pcs 60 3,300
d.Clean out 10 pcs 100 1,000
e. P-trap 13 pcs 50 650
subtotal 119,580
12. ELECTRICAL WORKS
a. Panel Board 1 set 9,000 9,000
b. 3.5 mm THHN Stranded Wire 12 rolls 3,900 46,800
c. 5.5 mm THHN Stranded Wire 8 rolls 6,000 48,000
d. Utility Box 120 pcs 25 3,000
e. Junction Box 75 pcs 30 2,250
f. Flexible Hose (50mts) 12 roll 120 1,440
g. Receptacles 90 pcs 40 3,600
h. Duplex Convenience Outlet 90 pcs 185 16,650
i. Switches
1 gang 10 pcs 150 1,500
2 gang 20 pcs 180 3,600
3 gang 20 pcs 200 4,000
j. Ground Rod 1 pcs 600 600
k. Ground Clamp 10 pcs 10 100
l. Metal Clamp 1" 10 pcs 15 150
m. Male Adaptor 2 pcs 65 130
 n. Entrance Cap 1 pcs 85 85
o. 100W pinlight 246 pcs 200 49,200
subtotal 190,105
13. PAINTING WORKS
a. Concrete Neutralizer 20 gal 550 11,000
b. Flat Latex 30 tin 2,200 66,000
c. Semi -Gloss Latex 28 tin 2,200 61,600
d. Quick Dry Enamel 12 gal 600 7,200
e. Acri-tinting colors 12 qtrz 160 1,920
f. Paint Thinner 10 gal 550 5,500
g. Paint Brush 2" 12 pcs 50 600
h. Paint Brush 4" 12 pcs 70 840
i. Roller paint brush w/ pan 12 pcs 80 960
j. Sand Paper 6 dozen 150 900
subtotal 156,520
Total material cost 13,872,480

Labor cost (40%) 5,548,992

Direct cost 19,421,472
Contigencies (5%) 971,074
Total cost 20,392,546

Noted by:
Danica Mae T. Amicay
Cost Estimator

Franklin M. Cale
Civil Engineer