Detailed Material Cost Estimate

Download as pdf or txt
Download as pdf or txt
You are on page 1of 5

DETAILED

MATERIAL COST ESTIMATE

PREPARED BY: ENGR. ROLLY MARC G. SOTELO, PCE


PRC NO.: 0133711
REG. DATE: 05/21/2014
VALIDITY: 03/02/2023
BILL OF MATERIALS
NAME OF PROJECT: CONSTRUCTION OF TWO STOREY RESIDENTIAL BUILDING
LOCATION: LEONARDA TUGUEGARAO CITY
OWNER: FR. JULIUS M. TEAÑO

MATERIAL COST
DESCRIPTION UNIT QUANTITY UNIT COST DIRECT COST
1.EARTHWORKS
a. Excavation cu.m. 180.46 250.00 45,115.00
b. Backfill cu.m. 160.61 250.00 40,152.50
sub-total 85,267.50
2.CONCRETE WORKS
a. Footing cu.m. 7.50
Portland Cement bags 100.00 250.00 25,000.00
16 mm.Ø RSB x 6m. kg 420.00 60.00 25,200.00
Fine Aggregates cu.m. 5.00 850.00 4,250.00
Coarse Aggregates cu.m. 10.00 850.00 8,500.00
# tie wire kg 130.00 80.00 10,400.00
sub-total 73,350.00
b. Slab on Fill (ground floor) cu.m. 15.00
Portland Cement bags 180.00 250.00 45,000.00
10 mm. Ø RSB x 6m. pcs. 130.00 135.00 17,550.00
Fine Aggregates cu.m. 9.00 850.00 7,650.00
Coarse Aggregates cu.m. 18.00 850.00 15,300.00
# tie wire kg 18.00 80.00 1,440.00
sub-total 86,940.00
c. second floor slab cu.m. 15.00
Portland Cement bags 175.00 250.00 43,750.00
10 mm. Ø RSB x 6m. pcs. 580.00 135.00 78,300.00
Fine Aggregates cu.m. 9.00 850.00 7,650.00
Coarse Aggregates cu.m. 18.00 850.00 15,300.00
# tie wire kg 17.40 80.00 1,392.00
sub-total 146,392.00
c. Concrete Column cu.m. 16.06
Portland Cement bags 193.00 250.00 48,250.00
16 mm. Ø RSB x 6m. kg 3,155.00 60.00 189,300.00
10 mm. Ø RSB x 6m. kg 1,983.14 55.00 109,072.70
Fine Aggregates cu.m. 10.00 850.00 8,500.00
Coarse Aggregates cu.m. 20.00 850.00 17,000.00
# tie wire kg 154.14 80.00 12,331.54
sub-total 384,454.24
d. tie beam cu.m. 8.00
Portland Cement bags 96.00 250.00 24,000.00
16 mm. Ø RSB x 6m. kg 304.36 60.00 18,261.60
12 mm. Ø RSB x 6m. kg 429.66 55.00 23,631.30
10 mm. Ø RSB x 6m. kg 821.29 55.00 45,170.95
Fine Aggregates cu.m. 5.00 850.00 4,250.00
Coarse Aggregates cu.m. 10.00 850.00 8,500.00
# tie wire kg 45.00 80.00 3,600.00
sub-total 127,413.85
e. second floor beam cu.m. 12.09
Portland Cement bags 146.00 250.00 36,500.00
16 mm. Ø RSB x 6m. kg 1,399.64 60.00 83,978.40
12 mm. Ø RSB x 6m. kg 118.35 55.00 6,509.25
10 mm. Ø RSB x 6m. kg 923.32 55.00 50,782.60
Fine Aggregates cu.m. 8.00 850.00 6,800.00
Coarse Aggregates cu.m. 16.00 850.00 13,600.00
# tie wire kg 50.00 80.00 4,000.00
sub-total 202,170.25
f. roof beam cu.m. 5.49
Portland Cement bags 67.00 250.00 16,750.00
16 mm. Ø RSB x 6m. kg 725.42 60.00 43,525.20
10 mm. Ø RSB x 6m. pcs. 657.73 55.00 36,175.15
Fine Aggregates cu.m. 4.00 850.00 3,400.00
Coarse Aggregates cu.m. 7.00 850.00 5,950.00
# tie wire kg 42.00 80.00 3,360.00
sub-total 109,160.35
g. concrete stairs cu.m. 3.50
Portland Cement bags 42.00 250.00 10,500.00
16 mm. Ø RSB x 6m. kg 350.00 60.00 21,000.00
12 mm. Ø RSB x 6m. kg 480.00 55.00 26,400.00
Fine Aggregates cu.m. 2.10 850.00 1,785.00
Coarse Aggregates cu.m. 4.20 850.00 3,570.00
# tie wire kg 50.00 80.00 4,000.00
sub-total 67,255.00
3. MASONRY WORKS
3.a. new 6" Concrete Hollow Blocks sq.m. 624.00
6" CHB pcs. 8,304.00 16.00 132,864.00
Portland Cement bags 993.00 250.00 248,250.00
screened sand cu.m. 80.00 850.00 68,000.00
12 mm. Ø RSB x 6m. pcs. 222.00 210.00 46,620.00
10mm. Ø RSB x 6m. pcs. 224.00 135.00 30,240.00
# 16 tie wire kilos 30.00 80.00 2,400.00
sub-total 528,374.00
3. FORMWORKS WORKS
2" x 4" good lumber bdft 300.00 45.00 13,500.00
2" x 3" good lumber bdft 150.00 45.00 6,750.00
2" x 2" good lumber bdft 500.00 45.00 22,500.00
3/4" phenolic board pcs. 20.00 1,250.00 25,000.00
4" CWN pcs. 20.00 80.00 1,600.00
3" CWN kg 20.00 80.00 1,600.00
2" CWN kg 50.00 80.00 4,000.00
1-1/2" CWN kg 50.00 80.00 4,000.00
sub-total 78,950.00
4. SEPTIC TANK
4.a construction of septic tank cu.m. 36.00
- excavation, masonry walls, rebars,
plastering and waterproofing, concrete cover & lot 1.00 75,000.00 75,000.00
pipings
sub-total 75,000.00
5. CEILING WORKS
5.a Installation of suspended ceiling sq.m. 580.00

- installation of suspended metal framings,


sq.m. 240.00 800.00 192,000.00
installation of ficem cement board ceiling
covers, lamination works, painting works
sub-total 192,000.00
6. INSTALLATION OF WALL BRICKS
6.a Masonry Bricks sq.m. 25.00
- Installation of masonry brick walls at the
sq.m. 25.00 1,000.00 25,000.00
altar and front sanctuary wall
sub-total 25,000.00
7. PAINTING WORKS
7.a Painting of walls and second floor
sq.m. 1,450.00
ceiling
flat latex paint gal 80.00 700.00 56,000.00
semi gloss paint gal 80.00 890.00 71,200.00
concrete putty gal 50.00 450.00 22,500.00
concrete neutralizer gal 10.00 280.00 2,800.00
7.b Consumables lot
roller brush 12" set 30.00 210.00 6,300.00
baby roller brush set 15.00 120.00 1,800.00
sanding paper pcs. 500.00 20.00 10,000.00
2" paint brush pcs. 20.00 80.00 1,600.00
sub-total 172,200.00
8. TILING WORKS
8.a tiling at ground floor (inside) sq.m. 300.00
600 x 600 homogenous tiles pcs. 750.00 280.00 210,000.00
Portland Cement bags 61.00 215.00 13,115.00
tile adhesive bags 77.00 210.00 16,170.00
tile grout pack 100.00 120.00 12,000.00
tile spacer pcs. 2,500.00 2.00 5,000.00
tile sucktion set 4.00 1,000.00 4,000.00
rubber hammer set 4.00 1,000.00 4,000.00
8.b tiles at Comfort room Walls sq.m. 126.00
400mm x 400mm homogenous tiles pcs. 600.00 150.00 90,000.00
Portland Cement bags 20.00 215.00 4,300.00
tile adhesive bags 20.00 210.00 4,200.00
tile grout pack 10.00 120.00 1,200.00
sub-total 363,985.00
9. ELECTRICAL WORKS
Installation of over all Electrical Power
System (feeder lines and devices, distribution
lot 1.00 80,000.00 80,000.00
lines & devices for outlets and lighting fixtures
etc.)
sub-total 80,000.00
10. PLUMBING AND SANITARY WORKS
lot 1.00 20,000.00 20,000.00
8.a sewer & waste line ground & 2nd floor
8.b cold water line system ground & 2nd
lot 1.00 10,000.00 10,000.00
floor
8.c sink wares, lavatory, water closet -
stainless sink (cmplete set) set 2.00 5,000.00 10,000.00
package set (water closet and lavatory) set 3.00 14,000.00 42,000.00
sub-total 82,000.00
11. DOORS AND WINDOWS
10.a Doors
solid wooden door (single door) set 5.00 10,000.00 50,000.00
PVC door set 3.00 5,000.00 15,000.00
door hinge set 42.00 300.00 12,600.00
door lock set set 14.00 800.00 11,200.00
10.b windows
aluminum windows sq.ft 450.00 250.00 112,500.00
sub-total 201,300.00
14. KITCHEN CABINETS (GROUND FLOOR KITCHEN ONLY)

a. kintchen lower cabinets set 1.00 25,000.00 25,000.00

b. kitchen upper cabinets set 1.00 15,000.00 15,000.00

sub-total 40,000.00
13. FABRICATION AND ERECTION OF STEEL TRUSS & ROOFING

10.a Fabrication & erection of structural


steel truss, roofing panels, gutters, and lot 1.00 120,000.00 120,000.00
insulation foam

sub-total 120,000.00
TOTAL DIRECT COST: 3,162,262.19

You might also like