Bill of Materials and Project Cost Estimates

Materials Labor
Total
Description Qty Units Unit Cost Cost Description Qty Units Unit Cost Cost
1.0 Foundation Excavation - 51,000.00 51,000.00
1.1 Column Footing
Excavation for Footing 26.5 cu.m Laborer (6P) 72 man days 300.00 21,600.00
1.2 Tie Beam and Zocallo
Excavation for Tie Beam and Zocallo 32.6 cu.m Laborer (6P) 98 man days 300.00 29,400.00

2.0 Concreting Works 605,207.66 168,000.00 773,207.66

2.1 Footing 5.6 cu.m
Gravel 5.6 cu.m 1,000.00 5,616.00 Mason (4P) 16 man days 300.00 4,800.00
Sand 2.8 cu.m 1,000.00 2,808.00 Carpenter(4P) 16 man days 300.00 4,800.00
40Kg Cement 50.5 bags 260.00 13,141.44 Laborer (4P) 16 man days 300.00 4,800.00
12mm Dia. x 6m Rebars 32.0 lengths 260.00 8,320.00
2.2 Columns 2.4
Gravel 2.4 cu.m 1,000.00 2,437.50 Mason (4P) 30 man days 300.00 9,000.00
Sand 0.6 cu.m 1,000.00 609.38 Carpenter(4P) 30 man days 300.00 9,000.00
40Kg Cement 21.9 bags 260.00 5,703.75 Laborer (4P) 30 man days 300.00 9,000.00
16mm Dia. x 6m Rebars 26.0 lengths 470.00 12,220.00
12mm Dia. x 6m Rebars 26.0 lengths 260.00 6,760.00
10mm Dia. x 6m Rebars 43.3 lengths 180.00 7,800.00
2.3 Beams 9.6 cu.m
Gravel 9.6 cu.m 1,000.00 9,648.00 Mason (4P) 40 man days 300.00 12,000.00
Sand 4.8 cu.m 1,000.00 4,824.00 Carpenter(4P) 40 man days 300.00 12,000.00
40Kg Cement 86.8 bags 260.00 22,576.32 Laborer (4P) 40 man days 300.00 12,000.00
16mm Dia. x 6m Rebars 85.8 lengths 470.00 40,307.20
12mm Dia. x 6m Rebars 42.9 lengths 260.00 11,148.80
10mm Dia. x 6m Rebars 157.2 lengths 180.00 28,300.80
2.4 Roof Beams 1.7 cu.m
Gravel 1.7 cu.m 1,000.00 1,714.80 Mason (4P) 12 man days 300.00 3,600.00
Sand 0.9 cu.m 1,000.00 857.40 Carpenter(4P) 12 man days 300.00 3,600.00
40Kg Cement 15.4 bags 260.00 4,012.63 Laborer (4P) 12 man days 300.00 3,600.00
12mm Dia. x 6m Rebars 38.1 lengths 260.00 9,907.73
10mm Dia. x 6m Rebars 34.9 lengths 180.00 6,287.60
2.5 Tie Beams 3.2 cu.m
Gravel 3.2 cu.m 1,000.00 3,155.63 Mason (4P) 18 man days 300.00 5,400.00
Sand 1.6 cu.m 1,000.00 1,577.81 Carpenter(4P) 18 man days 300.00 5,400.00
40Kg Cement 28.4 bags 260.00 7,384.16 Laborer (4P) 18 man days 300.00 5,400.00
12mm Dia. x 6m Rebars 50.5 lengths 260.00 13,127.40
10mm Dia. x 6m Rebars 61.7 lengths 180.00 11,107.80
2.6 Slab 27.6 sq.m
Steel Deck Base Metal 1.0mm thk 183.7 sq.m 500.00 91,871.00 Mason (4P) 56 man days 300.00 16,800.00
Gravel 27.6 cu.m 1,000.00 27,561.30 Laborer (4P) 56 man days 300.00 16,800.00
Sand 13.8 cu.m 1,000.00 13,780.65
Cement 248.1 bags 260.00 64,493.44
10mm Dia. x 6m Rebars 367.5 lengths 180.00 66,147.12
2.7 Formworks 1.0 Ls
Materials 1.0 ls 100,000.00 100,000.00 Labor 1 ls 30,000.00 30,000.00
3.0 Masonry and Tile Works 462,948.71 212,800.00 675,748.71
2.1 CHB Walls Including Plastering Works 241.1 sq.m 80.37
4" CHB 3,164.5 pcs 13.00 41,138.71 Mason (4P) 112 man days 500.00 56,000.00
Sand 21.4 cu.m 1,000.00 21,400.00 Laborer (4P) 112 man days 300.00 33,600.00
40Kg Cement 310.0 bags 260.00 80,600.00
10mm Dia.Rebars 156.7 lengths 180.00 28,200.00
3.1 Tile Works (BR, Living Room and Porch) 172.1 sq.m
60cm x 60cm Tiles 503.0 pcs 250.00 125,750.00 Mason (4P) 84 man days 500.00 42,000.00
40Kg Cement 15.0 bags 260.00 3,900.00 Laborer (4P) 84 man days 300.00 25,200.00
White Cement 86.0 kgs 70.00 6,020.00
 Adhesive 19.0 bags 500.00 9,500.00
3.1 Tile Works (Toilet and Bath) Floor 11.7 sq.m
30 x 30 Non Slip Tiles 140.0 pcs 150.00 21,000.00 Mason (2P) 14 man days 500.00 7,000.00
40Kg Cement 2.0 bags 260.00 520.00 Laborer (2P) 14 man days 300.00 4,200.00
White Cement 6.0 kgs 70.00 420.00
Adhesive 2.0 bags 500.00 1,000.00
3.1 Tile Works (Toilet and Bath) Walls 35.7 sq.m
30 x 30 Wall Tiles 420.0 pcs 125.00 52,500.00 Mason (2P) 28 man days 500.00 14,000.00
40Kg Cement 4.0 bags 260.00 1,040.00 Laborer (2P) 28 man days 300.00 8,400.00
White Cement 18.0 kgs 70.00 1,260.00
Adhesive 4.0 bags 500.00 2,000.00
3.1 Brick Finish Cladding for Columns 31.2 sq.m
Brick Finish Cladding for Columns 31.2 sq.m 2,000.00 62,400.00 Mason (2P) 28 man days 500.00 14,000.00
40Kg Cement 4.0 bags 260.00 1,040.00 Laborer (2P) 28 man days 300.00 8,400.00
White Cement 18.0 kgs 70.00 1,260.00
Adhesive 4.0 bags 500.00 2,000.00

4.0 Carpentry 392,689.48 67,200.00 459,889.48

4.1 Ceiling 87.7
Furring Channel (Spaced @ 0.6M) 19mmx50mmx5.0M 55.0 pcs 345.00 18,975.00 Carpenter(3P) x 28 Days 84 man days 500.00 42,000.00
Carrying Channel 12mmx38mmx5.0M 29.0 pcs 400.00 11,600.00 Laborer (3P) x 28 Days 84 man days 300.00 25,200.00
Wall Angle 25mmx25mmx3.0M 50.2 pcs 105.00 5,274.85
W-Clip 246.0 pcs 9.00 2,214.00
Expansion Shield 3/8" 130.0 pcs 43.00 5,590.00
Threaded Bolt With Nut 3/8" X 3M 23.0 pcs 415.00 9,545.00
J Type Bracket 130.0 pcs 31.00 4,030.00
Blind Rivets 1/8 X 3/8 (4-4) 84.0 pcs 1.67 140.00
Conrete Nail 1.0 kgs 262.50 262.50
12.5mm x 4 x 8 Gypsum Board 56.0 Sheets 400.00 22,400.00
Dry Wall Screw 2,367.0 pcs 1.88 4,438.13
Tape 250 2.0 Roll 1,666.67 3,333.33
Jointing Compound 4.0 Bags 750.00 3,000.00
600mm x 600mm Access Panel Standard 2.0 units 1,583.33 3,166.67

4.2 Dry Wall Partion 22.4 sq.m

35mm x 76 x 3.0m Ga 24 Stud 20.0 lengths 317.50 6,350.00
35mm x 76 x 3.0m Ga 24 Track 9.0 lengths 285.00 2,565.00
Dry Wall Screw 700.0 pcs 1.88 1,312.50
12.5mm x 4 x 8 Plaster Board 16.0 Sheets 650.00 10,400.00
Screw 700.0 pcs 1.88 1,312.50

4.3 Doors and Windows

Panel Door (D1) 1.0 Unit 12,000.00 12,000.00
Panel Door (D2) 1.0 Unit 10,000.00 10,000.00
Panel Door (D3) 6.0 Unit 6,000.00 36,000.00
Panel Door (D4) 3.0 Unit 4,000.00 12,000.00
Awning Window with Fixed Glass (W1) 1.0 Unit 62,000.00 62,000.00
Awning Window with Fixed Glass (W1) 1.0 Unit 26,660.00 26,660.00
Awning Window with Fixed Glass (W1) 1.0 Unit 33,480.00 33,480.00
Sliding Window (W4) 2.0 Unit 9,800.00 19,600.00
Sliding Window (W5) 1.0 Unit 7,560.00 7,560.00
Casement Window (W6) 2.0 Unit 4,800.00 9,600.00
Casement Window (W7) 3.0 Unit 960.00 2,880.00
4.4 Exterior Wall (Wood Cladding Works) 30.0 sq.m
Wood Cladding Panels 30.0 sq.m 1,500.00 45,000.00

5.0 Plumbing 117,575.00 4,800.00 122,375.00

3.1 Water Supply Line
1/2" GI Pipe x 3m 15.0 lengths 400.00 6,000.00 Plumber (2P) x 3 Days 6 man days 500.00 3,000.00
 1/2" GI Coupling (Straight) 15.0 pcs 75.00 1,125.00 Laborer (2P) x 3 Days 6 man days 300.00 1,800.00
1/2" GI Coupling (Elbow) 10.0 pcs 75.00 750.00
1/2" GI Coupling (Tee) 10.0 pcs 75.00 750.00
1/2" GI Nipple (4") 10.0 pcs 75.00 750.00
Teflon Tape 5.0 rolls 100.00 500.00
3.1 Sanitary Lines
4" dia x 3m PVC Pipe 20.0 lengths 400.00 8,000.00
2" dia x 3m PVC Pipe 8.0 lengths 200.00 1,600.00
2" dia PVC Tee 6.0 lengths 100.00 600.00
2" dia PVC Elbow 6.0 lengths 100.00 600.00
4" Wye 4.0 pcs 150.00 600.00
4" x 45 Degree Bend 4.0 pcs 150.00 600.00
4" P Trap 3.0 pcs 150.00 450.00
4" Floor Clean Out 3.0 pcs 150.00 450.00
4" Floor Drain 6.0 pcs 150.00 900.00
4" x 2" Reducing Elbow 3.0 pcs 150.00 450.00
Solvent Cement 5.0 pints 90.00 450.00
3.1 Sanitary Wares and Other Accessories
Sanitary Wares Package 3.0 Sets 12,000.00 36,000.00
Bedit 3.0 pcs 1,000.00 3,000.00
Water Heater 2.0 pcs 7,000.00 14,000.00
Bath Tub 1.0 unit 40,000.00 40,000.00

6.0 Electrical 40,000.00 20,000.00 60,000.00

6.1 Electrical Installations
Materials 4.0 Rooms 10,000.00 40,000.00 Labor Cost (50%) 4 Rooms 5,000.00 20,000.00

7.0 Painting Works 83,000.00 67,200.00 150,200.00

7.1 Ceiling
DV 5000 Latex Putty (full putty) 10.0 Gals 300.00 3,000.00 Painter (3P) x 28 Days 84 man days 500.00 42,000.00
DV 1350 Acrylic Concrete Primer & Sealer 10.0 Gals 750.00 7,500.00 Laborer (3P)x 28 Days 84 man days 300.00 25,200.00
DV BF-55005 Biofresh Matte Finish (White) - 2 coats 12.0 Gals 800.00 9,600.00
7.2 Interior Walls
DV 100X Concrete Neutralizer 1.0 Gals 150.00 150.00
DV 1350 Acrylic Concrete Primer & Sealer 16.0 Gals 750.00 12,000.00
DV 5000 Latex Putty (full putty) 17.0 Gals 300.00 5,100.00
DV BF-51005 Biofresh Semi Gloss Finish - 2 coats 20.0 Gals 800.00 16,000.00
7.3 Exterior Walls
DV 100X Concrete Neutralizer 1.0 Gals 150.00 150.00
DV 1350 Acrylic Concrete Primer & Sealer 10.0 Gals 750.00 7,500.00
SR 5000 Elastomeric Putty (full putty) 20.0 Gals 300.00 6,000.00
SR 100(Sun and Rain) 2 Coats 20.0 Gals 800.00 16,000.00
8.0 Roofing and Steel Works 180,000.00 180,000.00
8.1 Roof Framing
Fabrication and Installation 1.0 Lot 60,000.00 60,000.00
Roofing
Supply and Install 1.0 Lot 60,000.00 60,000.00
Railings and Stairs
Fabrication and Installation 1.0 Lot 60,000.00 60,000.00

Project Cost Summary

Materials Cost 1,881,420.85
Labor Cost 591,000.00
Total Project Cost 2,472,420.85

Prepared By: Dean Lloyd F. Arig

Registered Civil Engineer
PRC No 0101583
Concreting Volumes
Numbers Length Width Hieght Area
Footing 13.00 0.30 1.20 1.20
Columns 13.00 0.25 0.25 3.00
Lower Level Beams 61.12 0.25 0.30
Upper Level Beams 67.52 0.25 0.30
Lower Level Slab 8.89 9.17 81.53
Upper Level Slab 10.89 9.39 102.21
Roof Beams 28.58 0.20 0.30
Tie Beams 50.49 0.25 0.25

Masonry Works Openings

Walls Perimeter Hieght Area Total Area Les Openings Total
Lower Level 40.00 2.40 96.00 88.80 7.20
Upper Level 37.38 3.10 115.88 103.38 12.50
Kitchen and MBR 30.58 1.60 48.93 48.93 -
241.11
Ceiling Calculations
Lower Floor 107.94
Upper Floor 52.29
160.22

Wall Area Calculation

Exterior
289.00

Interior
Lower 161.76
Upper 129.81
291.56
 12mm 16mm
Length Number Length
Thickness Volume Total Volume
0.43 5.62 187.20 31.20
0.19 2.44 156.00 26.00 156.00
4.58 4.58 122.24 20.37 244.48
5.06 5.06 135.04 22.51 270.08
0.15 12.23
0.15 15.33
1.71 1.71 228.64 38.11
3.16 3.16 302.94 50.49

D1 D2 D3 D4 W1 W2 W3

5.00 1
 10mm
Number Length Number

26.00 260.00 43.33

40.75 448.21 74.70
45.01 495.15 82.52
978.37 163.06
1,226.53 204.42
209.59 34.93
370.26 61.71

W4 W5 W6 W7 D1 D2 D3 D4 W1
1.89 1.68 1.47 0.06 15.5
1.00 2.00 1 1.89 1.68 1.47 0.06 15.5
W2 W3 W4 W5 W6 W7 D1 D2 D3
6.665 8.37 2.45 1.35 1.2 0.24 0 0 0
6.665 8.37 2.45 1.35 1.2 0.24 0 0 7.35
D4 W1 W2 W3 W4 W5 W6 W7 Sums
0 0 0 0 0 0 0 0 0
0.06 0 0 0 2.45 0 2.4 0.24 12.5
Bill of Materials and Project Cost Estimates (Fencing Project)
Materials Labor
Total
Description Qty Units Unit Cost Cost Description Qty Units Unit Cost Cost
1.0 Foundation Excavation - 15,600.00 15,600.00
1.1 Column Footing
Excavation for Footing 25.5 cu.m Laborer (4P) 32 man days 300.00 9,600.00
1.2 Zocallo
Excavation for Zocallo 4.8 cu.m Laborer (4P) 20 man days 300.00 6,000.00

2.0 Concreting Works 90,399.59 40,500.00 130,899.59

2.1 Footing 7.6 cu.m
Gravel 7.6 cu.m 1,000.00 7,644.00 Mason (4P) 16 man days 300.00 4,800.00
Sand 3.8 cu.m 1,000.00 3,822.00 Carpenter(2P) 8 man days 300.00 2,400.00
40Kg Cement 68.8 bags 260.00 17,886.96 Laborer (4P) 16 man days 300.00 4,800.00
12mm Dia. x 6m Rebars 32.0 lengths 260.00 8,320.00
2.2 Columns 2.4
Gravel 2.4 cu.m 1,000.00 2,437.50 Mason (4P) 16 man days 300.00 4,800.00
Sand 0.6 cu.m 1,000.00 609.38 Carpenter(2P) 8 man days 300.00 2,400.00
40Kg Cement 21.9 bags 260.00 5,703.75 Laborer (4P) 16 man days 300.00 4,800.00
12mm Dia. x 6m Rebars 26.0 lengths 260.00 6,760.00
10mm Dia. x 6m Rebars 43.3 lengths 180.00 7,800.00
2.1 Wall Footing 2.4 cu.m
Gravel 2.4 cu.m 1,000.00 2,400.00 Mason (4P) 16 man days 300.00 4,800.00
Sand 1.2 cu.m 1,000.00 1,200.00 Carpenter(2P) 8 man days 300.00 2,400.00
40Kg Cement 21.6 bags 260.00 5,616.00 Laborer (4P) 16 man days 300.00 4,800.00
12mm Dia. x 6m Rebars 20.0 lengths 260.00 5,200.00
2.7 Formworks 1.0 Ls
Materials 1.0 ls 15,000.00 15,000.00 Labor 1 ls 4,500.00 4,500.00
3.0 Masonry and Tile Works 57,495.00 28,800.00 86,295.00
2.1 CHB Walls Including Plastering Works 88.8 sq.m 29.60
4" CHB 1,155.0 pcs 13.00 15,015.00 Mason (4P) 48 man days 300.00 14,400.00
Sand 7.0 cu.m 1,000.00 7,000.00 Laborer (4P) 48 man days 300.00 14,400.00
40Kg Cement 98.0 bags 260.00 25,480.00
10mm Dia.Rebars 55.6 lengths 180.00 10,000.00

7.0 Painting Works 17,775.00 8,400.00 26,175.00

7.3 Exterior Walls 177.6
DV 100X Concrete Neutralizer 0.5 Gals 150.00 75.00 Painter (2P) 14 man days 300.00 4,200.00
DV 1350 Acrylic Concrete Primer & Sealer 6.0 Gals 750.00 4,500.00 Laborer (2P) 14 man days 300.00 4,200.00
SR 5000 Elastomeric Putty (full putty) 12.0 Gals 300.00 3,600.00
SR 100(Sun and Rain) 2 Coats 12.0 Gals 800.00 9,600.00
8.0 Steel Works 50,000.00 50,000.00
8.1 Gates and Railings
Fabrication and Installation 1.0 Lot 50,000.00 50,000.00

Project Cost Summary

Materials Cost 215,669.59
Labor Cost 93,300.00
Total Project Cost 308,969.59

Prepared By: Dean Lloyd F. Arig

Registered Civil Engineer
PRC No 0101583