FILTANS DEVELOPMENT CORPORATION

Project : MA LUISA TOWNHOMES

Subject : COST ESTIMATE / BILL OF MATERIALS
Location : Ma. Luisa Subdivision, Camarin , Caloocan City

Owner : FILTANS DEVT. CORP.

Date : SEPTEMBER 10, 2014

MATERIAL LABOR
NO. DESCRIPTION UNIT QUANTITY MATERIAL MATERIAL LABOR LABOR AMOUNT AMOUNT
UNIT COST COST UNIT COST COST
1. GENERAL REQUIREMENTS/PRELIMINARIES
1.1 Mobilization lot 1.00 0.00 0.00
1.2 Supervision, Overhead & Site Stay lot 1.00 0.00 0.00
1.3 Demobilization lot 1.00 0.00 0.00
Total for General Preliminaries 0.00 0.00
STRUCTURAL WORKS
2 SITE WORKS
2.1 Excavation, Backfill & Earthfill lot 1.00 0.00 0.00 0.00 0.00
2.2 Soil Poisoning m² 480.00 0.00 0.00 0.00
- Biflex 10C 1,120.00

Total for Site Works 340.00 0.00 0.00

3 REINFORCED CONCRETE STRUCTURES
3.1 Formworks slab
3.1.1 Slab - on - Grade m² 0.00 0.00 0.00 0.00
3.1.2 Footing & Pedestal lot 1.00 0.00 0.00 0.00 0.00 0.00

Total for Formworks of Reinforced Concrete Structures 0.00 0.00

3.2 Steel Reinforcing Concrete

3.2.1 Footing/Foundation ###

- 16mm rebar pcs 0.00 0.00 0.00 0.00
- G.I. Wire kilo 0.00 0.00 0.00 0.00
- Cement bags 0.00 0.00 0.00 0.00
- Gravel m³ 0.00 0.00 0.00 0.00
- Sand m³ 0.00 0.00 0.00 0.00
3.2.2 Column
- 16mm rebar pcs 0.00 0.00 0.00 0.00
- 9mm rebar / Stirrup pcs 1.00 0.00 0.00 0.00
- G.I. Wire kilo 0.00 0.00 0.00 0.00
- Cement bags 0.00 0.00 0.00 0.00
- Gravel cu.mtr. 0.00 0.00 0.00 0.00
- Sand cu.mtr. 0.00 0.00 0.00 0.00
3.2.3 Tie Beam
- 16mm rebar pcs 0.00 0.00 0.00 0.00
- 9mm rebar / Stirrup pcs 1.00 0.00 0.00 0.00
- G.I. Wire kilo 0.00 0.00 0.00 0.00
- Cement bags 0.00 0.00 0.00 0.00
- Gravel cu.mtr. 0.00 0.00 0.00 0.00
- Sand cu.mtr. 0.00 0.00 0.00 0.00
3.2.4 Second Floor Beam
- 16mm rebar pcs 0.00 0.00 0.00 0.00
- 9mm rebar / Stirrup pcs 1.00 0.00 0.00 0.00
- G.I. Wire kilo 0.00 0.00 0.00 0.00
- Cement bags 0.00 0.00 0.00 0.00
- Gravel cu.mtr. 0.00 0.00 0.00 0.00
- Sand cu.mtr. 0.00 0.00 0.00 0.00
3.2.5 Roof Beam
- 16mm rebar pcs 0.00 0.00 0.00 0.00
- 9mm rebar / Stirrup pcs 1.00 0.00 0.00 0.00
- G.I. Wire kilo 0.00 0.00 0.00 0.00
- Cement bags 0.00 0.00 0.00 0.00
- Gravel cu.mtr. 0.00 0.00 0.00 0.00
- Sand cu.mtr. 0.00 0.00 0.00 0.00

Total for Reinforced Concrete 0.00 0.00

3.3 6" CHB Retaining Wall

3.3.1 Exterior Walls 5" m³ 0.00 0.00 0.00 0.00

3.3.2 Second Floor / Interior Walls 4" m³ 0.00 0.00 0.00 0.00
3.3.3 Wall Plastering m² 0.00 0.00 0.00 0.00
Exterior Walls 5" m³ 0.00 0.00 0.00 0.00
Second Floor / Interior Walls 4" m³ 0.00 0.00 0.00 0.00
3.3.4 CHB Mortar m² 0.00 0.00 0.00 0.00
Exterior Walls 5" m³ 0.00 0.00 0.00 0.00
Second Floor / Interior Walls 4" m³ 0.00 0.00 0.00 0.00
Total for Retaining Wall 0.00 0.00

5 STRUCTURAL STEEL
5.1 STRUCTURAL STEEL kgs 9,352.26 80.00 748,180.80 50.00 467,613.00 1,215,793.00 1,215,793.80
5.2 Floor Framing pcs 280.00 1,380.00 386,400.00 483.00 135,240.00 521,640.00 521,640.00
5.3 Stair lot 1.00 150,000.00 150,000.00 50,000.00 50,000.00 200,000.00 200,000.00
5.4 Fire Exit lot 1.00 150,000.00 150,000.00 50,001.00 50,001.00 200,001.00 200,001.00
5.5 Anchor Bolts pcs 72.00 50.00 3,600.00 35.00 2,520.00 6,120.00 6,120.00
5.6 Steel Plates pcs 18.00 650.00 11,700.00 200.00 3,600.00 15,300.00 15,300.00
Total for Structural Steel 2,158,854.00 2,158,854.80
6 DOORS & WINDOWS
6.1 Doors By Owner By Owner
6.2 Windows (Aluminum Casement) By Owner By Owner
Total for Doors and Windows 0.00 0.00
7 SURFACE FINISHES
7.1 steel priner ###
7.1.1 structural steels lot 1.00 210,000.00 210,000.00 140,000.00 140,000.00 85,000.00 85,000.00
Total for Surface Finishes 85,000.00 350,000.00
TOTAL FOR STRUCTURAL WORKS #REF! #REF!

TOTAL DIRECT COST (Structural Works Only) #REF! #REF!

15% PROFIT #REF! #REF!
#REF! #REF!
12% vat #REF! #REF!

TOTAL CONSTRUCTION COST #REF! #REF!

NOTE: Works not enumerated here are not included FLOOR AREA 629.00 sq.m.
Based on architectural plan Only PRICE PER SQ.M. PhP #REF!
Prepared By; 1,391,784,877.00

THERMASIP ASIA, INC.