BILL OF MATERIALS (Summary of Cost)

PLAN PREP. 1 lumpsum

Materials:
Blueprinting 3 sheets 30.00 90.00
Architectural (3D only) 1 lot 6,000.00 6,000.00
Architectural Sign & Sealed 4 sheets 5,000.00 20,000.00
Miscellaneous 1 lot 500.00 500.00
Sub-total 26,590.00
per lumpsum
SITE CLEARING & CLEANING: 1 lumpsum
Materials:
Empty Sacks 100 pcs. 12.00 1,200.00
Walis 2 lot 200.00 400.00
Miscellaneous 1 lot 5,000.00 5,000.00
Sub-total 6,600.00
per lumpsum
CONCRETE WORKS: (W/ REBARS & FORM WORKS)
FOOTINGS: 6.10 cu.m.
Materials:
Portland Cement 10.00 bags 240.00 2,400.00
Mixing Sand 2.00 cu.m. 500.00 1,000.00
Gravel 3/4" 2.00 cu.m. 1,000.00 2,000.00
20mm dia. DSB - pcs. 350.00 -
#16 G.I. Wire 3.00 kg. 80.00 240.00
Miscellaneous 1 lot 500.00 500.00
Sub-total 6,140.00

Manpower:
1 Site Supervisor 4 days 592.31 2,369.23
1 Working Leadman 4 days 447.80 1,791.20
1 Steelman 4 days 412.80 1,651.20
2 Laborers 4 days 397.80 3,182.40
Sub-total 8,994.03

Equipments:
1 One-Bagger Concrete Mixer 2 day 1,800.00 3,600.00
1 Concrete Vibrator 2 day 1,200.00 2,400.00
Sub-total 6,000.00

Total Amount 21,134.03

Contingency (5%) 1,056.70
DIRECT COST 22,190.73

Overhead (5%) 1,109.54

Profit (15%) 3,328.61

TOTAL ESTIMATED COST 26,628.88

Tax 2% 532.58
27,161.46
4,451.24
per cu.m.
PAINTING WORKS:
EXTERIOR: 280.00 sq.m.
Materials:
Concrete Neutralizer 6.00 gals. 450.00 2,700.00
Latex Primer 10.00 gals. 600.00 6,000.00
Semi-Gloss Latex 10.00 gals. 615.00 6,150.00
Masonry Putty 3.00 gals. 550.00 1,650.00
Miscellaneous 1 lot 1,000.00 1,000.00
Sub-total 17,500.00

Manpower:
1 Project Manager 4 days 1,153.85 4,615.40
1 Site Supervisor 4 days 592.31 2,369.23
1 Working Leadman 4 days 472.80 1,891.20
1 Painters 4 days 447.80 1,791.20
2 Laborers 4 days 397.80 3,182.40
Sub-total 13,849.43

Total Amount 31,349.43

 Contingency (5%) 1,567.47
DIRECT COST 32,916.90

Overhead (5%) 1,645.85

Profit (15%) 4,937.54

TOTAL ESTIMATED COST 39,500.28

Tax 2% 790.01
40,290.29
143.89
per sq.m.
ARCHITECTURAL WORKS:
INTERIOR CEILING: 64.84 sq.m.
Materials:
6" x 12' Prepainted Wood Accent PVC Ceiling Panel 20.00 pcs. 400.00 8,000.00
0.5mm THK Fascia Cover - pcs. 1,080.00 -
0.5mm THK Corner Cap 2.00 pcs. 540.00 1,080.00
5/32 x 1/2 Blind Rivets 2.00 boxes 1,000.00 2,000.00
1'' x 1'' x 8' Wall Angle 10.00 pcs. 40.00 400.00
Delivery Charge 1.00 lot 6,000.00 6,000.00
Miscellaneous 1 lot 1,000.00 1,000.00
Sub-total 18,480.00

Manpower:
1 Project Manager 3 days 1,153.85 3,461.55
1 Site Supervisor 3 days 592.31 1,776.92
1 Working Leadman 3 days 472.80 1,418.40
1 Carpenter 3 days 447.80 1,343.40
2 Laborers 3 days 397.80 2,386.80
Sub-total 10,387.07

Total Amount 28,867.07

Contingency (5%) 1,443.35
DIRECT COST 30,310.43

Overhead (5%) 1,515.52

Profit (15%) 4,546.56

TOTAL ESTIMATED COST 36,372.51

Tax 2% 727.45
37,099.96
572.18
per sq.m.
WINDOWS and DOORS: - lumpsum
Materials:
W1 1.60x1.30 Sliding- 3 Panels 1.00 set 11,100.00 11,100.00
D1 0.40x0.50 Awning- 1 Panel 1.00 set 2,333.00 2,333.00
Delivery Charge 1.00 lot 6,000.00 6,000.00
Miscellaneous 1.00 lot 5,000.00 5,000.00
Sub-total 24,433.00

Manpower:
1 Project Manager 1 days 1,153.85 1,153.85
1 Site Supervisor 1 days 592.31 592.31
Labor 1,746.16

Total Amount 26,179.16

Contingency (5%) 1,308.96
DIRECT COST 27,488.12

Overhead (5%) 1,374.41

Profit (15%) 4,123.22

TOTAL ESTIMATED COST 32,985.74

Tax 2% 659.71
33,645.45
per lumpsum
TILE WORKS: #REF! sq.m.
600x600mm Ceramic Glazed Tiles #REF! pcs. 220.00 #REF!
300x300mm Ceramic Unglazed Tiles #REF! pcs. 150.00 #REF!
 600x600mm Granite Countertop Tiles #REF! pcs. 350.00 #REF!
Decorative Stone Wall Cladding #REF! sq.m. 750.00 #REF!
Tile Adhessive #REF! bags 250.00 #REF!
Tile Grout #REF! packs 75.00 #REF!
Cement #REF! bags 250.00 #REF!
Diamond Cutting Disk 5.00 pcs. 150.00 750.00
Mixing Sand #REF! cu.m. 500.00 #REF!
Miscellaneous 1 lot 5,000.00 5,000.00
Sub-total #REF!

1 Project Manager 2 days 1,153.85 2,307.70

1 Site Supervisor 2 days 592.31 1,184.62
1 Working Leadman 2 days 472.80 945.60
2 Tile Setter 2 days 447.80 1,791.20
2 Laborers 2 days 397.80 1,591.20
Labor 7,820.32

Equipment:
1 Electric Grinder 7 days 150.00 1,050.00
Labor 1,050.00

Total Amount #REF!

Contingency (5%) #REF!
DIRECT COST #REF!

Overhead (5%) #REF!

Profit (15%) #REF!

TOTAL ESTIMATED COST #REF!

Tax 2% #REF!
#REF!
#REF!
per sq.m.
FURNITURES:
Dining Chairs 12 pcs 1,100.00 13,200.00
Round Tables 5 pcs 1,800.00 9,000.00
Dining Table 5 pcs 3,200.00 16,000.00
High Chair 1 pcs 1,100.00 1,100.00
Counter Top 1 pcs 5,500.00 5,500.00
Dorations 6,000.00 6,000.00
Cabinetry 15,000.00 15,000.00
Steel Table 1 pcs 3,000.00 3,000.00
Signage 12,000.00 12,000.00
Subtotal 80,800.00

1 Working Leadman 2 days 650.00 1,300.00

3 Laborers 2 days 550.00 3,300.00

85,400.00

Appliances:
Chest Fridge 1 pc 23,000.00
Rerigerator 1 pc 19,000.00
Stove 1 pc 17,000.00
Griller 1 pc 12,000.00
Storage Rack 2 pcs 5,000.00
Computer 1 pc 25,000.00
Range Good 12,000.00
118000
Subtotal 203,400.00
SANITARY/PLUMBING AND ELECTRICAL WORKS:
PIPES & FITTINGS: 1 lumpsum
Materials:
1/2" dia. Blue Pipe 5 pcs. 350.00 1,750.00
1/2" dia. Blue Tee 2 pc. 65.00 130.00
1/2" dia. Blue Elbow 6 pcs. 65.00 390.00
1/2" dia. Blue Elbow threaded 6 pcs. 65.00 390.00
1/2" x 18" Stainless Flexible Hose 0 pcs. 115.00 -
1/2" dia. Female Adapter 0 pc. 200.00 -
1/2" dia. Check Valve 0 sets 600.00 -
 1/2" dia. Gate Valve 1 sets 350.00 350.00
4" dia. PVC Pipes 8 pcs. 470.00 3,760.00
4" dia. PVC Elbow 90 deg. 1 pcs. 65.00 65.00
3" dia. PVC Elbow 90 deg. 1 pcs. 55.00 55.00
3" dia. PVC Cleanout 2 pcs. 115.00 230.00
3" dia. PVC P-Trap 2 pcs. 125.00 250.00
3" dia. PVC Pipes 4 pcs. 110.00 440.00
4" x 4" Stainless floor drain 2 pcs. 250.00 500.00
3" dia. PVC Tee 0 pcs. 130.00 -
Solvent Cement 5 can 450.00 2,250.00
Water Meter w/ accessories 1 lot 2,500.00 2,500.00
Miscellaneous 1 lot 1,000.00 1,000.00
Sub-total 14,060.00

Ceiling Mouted Lights 20 pcs. 220

Pendant Light 4 pcs. 600
Switch 10 pcs. 150
Sacket 8 pcs. 250
Electrical Wire 1 Roll 900
Wire Cover 1 Roll 500

PLUMBING FIXTURES: 1 lumpsum

Materials:
Water Closet 1 pcs. 12,631.00 12,631.00
Mariwasa Ceramic Lavatory Sink 0 sets 2,200.00 -
700x400mm Stainless Sink 2 sets 2,200.00 4,400.00
Shower Head w/ Valve 0 set 1,800.00 -
Lavatory faucet 2 set 1,500.00 3,000.00
Miscellaneous 1 lot 1,000.00 1,000.00
Sub-total 21,031.00
Manpower:
1 Site Supervisor 3 days 592.31 1,776.92
0 Working Leadman 3 days 447.80 -
1 Plumber 3 days 547.80 1,643.40
1 Laborers 3 days 397.80 1,193.40
Sub-total 4,613.72

Total Amount 39,704.72

Contingency (5%) 1,985.24
DIRECT COST 41,689.96

Overhead (5%) 2,084.50

Profit (10%) 4,169.00

TOTAL ESTIMATED COST 47,943.45

Tax 2% 958.87
48,902.32
per lumpsum

TOTAL ESTIMATED COST:

Php. 461,569.17