Project: PROPOSED 3‐STOREY COMMERCIAL BUILDING

MR & MRS LEE & RICHIE LARA
REAL ST., BRGY II, GARCHITORENA, CAMARINES SUR

BUDGETARY COST ESTIMATE AND BILL OF MATERIALS

Qty Units Cost  Total

Masonry and Concrete
CHB 6" 6200 pcs 17.00       105,400.00
CHB 4" 1,000 pcs 14.00         14,000.00
Fortune Cement 750 bags 260.00       195,000.00
Sand 35.76 cu.m 450.00         16,092.00
Gravel 3/4 71.52 cu.m 500.00         35,760.00
      366,252.00
Deformed Bars
25 mm. dia x 6 m 144 pcs 900.00       129,600.00
20 mm. dia x 6 m 188 pcs 580.00       109,040.00
16 mm. dia x 6 m 113 pcs 371.00         41,923.00
12 mm. dia x 6 m 20 pcs 210.00           4,200.00
10 mm. dia x 6 m 239 pcs 147.00         35,133.00
      319,896.00
Ceiling
1/4" thick Plywood 130 pcs 360.00         46,800.00
2" x 2" x 12" coco lumber 85 pcs 72.00           6,120.00
2" x 3" x 12" coco lumber 90 pcs 114.00         10,260.00
CWN assorted 92 kgs 60.00           5,520.00
Finishing nails 15 kgs 55.00               825.00
        69,525.00
Doors and Windows 
0.90 x 2.1 Panel Doors 3 pcs 3250.00           9,750.00
0.80 x 2.1 Flush Doors 10 pcs 2700.00         27,000.00
Door Jamb 13 pcs 1300.00         16,900.00
Casement Steel Windows 10 pcs 1500.00         15,000.00
        68,650.00
Roofing
Pre‐painted L.S. .40 mm thick 100 l.m 350.00         35,000.00
Gutter 52.4 m 350.00         18,340.00
Flushing 20 pcs 346.00           6,920.00
Tekscrew 8250 pcs 1.75         14,437.50
Blind Rivets 600 pcs 1.25               750.00
Silicon Sealant 12 ctg 150.00           1,800.00
Ridge Roll 3 pcs 350.00           1,050.00
End Flashing 17 pcs 350.00           5,950.00
PVC Pipe 3" 30 pcs 350.00         10,500.00
Vulca Seal 8 can 312.50           2,500.00
Solvent Contact 8 can 250.00           2,000.00
Installation         15,000.00
      114,247.50
 Qty Units Cost  Total
Trusses and Flanges
3/16 x 1 1/2" x 1 1/2" Angular Bar 40 pcs 580                      23,200.00
1/4 x 2" x 2" Angular Bar 25 pcs 580                      14,500.00
2" x 4" C‐Purlins 50 pcs 252                      12,600.00
Welding Rod 21 kgs 870                      18,270.00
Steel Brushes 6 pcs 50                            300.00
Epoxy Paint 4 gal 562                        2,248.00
Paint Brushes 4 pcs 48                            192.00
Lacquer Thinner 5 gal 180                            900.00
                     72,210.00
FINISHES
Ceramic Tiles 40 x 40 350 pcs  30                      10,500.00
8" x 8" tiles (glazed) 1200 pcs  14                      16,800.00
Tile Adhesive 150 bags 350                      52,500.00
ABC Grout 20 bags 75                        1,500.00
                     81,300.00
Accessories and Hardware
Door Knob 13 pcs 480                        6,240.00
Hinges 39 pcs 98                        3,822.00
Water Closet 5 pcs 2900                      14,500.00
Lavatory 5 pcs 1800                        9,000.00
Soap Holder 5 pcs 480                        2,400.00
Tissue Holder 5 pcs 350                        1,750.00
Sink 2 pcs 1100                        2,200.00
                     39,912.00

Electrical Lumpsum 1 Lot                    100,000.00

Plumbing Lumpsum 1 Lot                      80,000.00
Painting Lumpsum 1 Lot                      85,000.00

Excavation and Formwork
Formwork and Scafolding 1 Lot                    127,041.00
Excavation 1 Lot                      50,000.00
                   177,041.00

Labor                     708,315.08

TOTAL                2,282,348.58

Prepared by: 

Jason A. Polinag
PRC NO: 111920
PTR NO. 2511079
Issued on : Jan 03, 2018
Issued at: San Pablo City