Bills of Labor and Material Cost Proposal

Project: Two (2) Storey Residential Building

Estimated Labor and Material Cost

I.    General Preliminaries
Excavation – Php 15000
Clearing – 10,000
Backfilling – 40,000
TOTAL – Php 65000

II.    Steel Works
D. Bar G40
D. Bar G33
T. Wire
D. Bar G40
D. Bar
D.Bar G33
D. Bar 640
Steel Gate (for garage)
Steel Gate (for service area)
Steel Railing (for stairs)
Steel Railing (for balcony)
Steel Railing (for stairs)
Solid Wood (for stairs)
Railing Wood
Epoxy Primer
Automotive Paint
Lacquer Thinner
Lacquer Flo

III.    Carpentry Works
Coco Lumber
Form Plywood
Assorted Nails
Gypsum Board
Metal Furring
Carrying Channel
Wall Angle
Carrying Clip
Gymsum Screw
Drill Bit
Blind Revit
Marine Plywood
Gypsum Putty
Gaza Tape
Stikwel
Plywood
Good Lumber
Finishing Nail
Wilwood
Concealed Hinges
Cabinet Handle
Drawer Guide
Hanger Pipe and Cap

IV.    Masonry Works
CHB #4 and #5
Cement
White Sand
Gravel
Ready mix
Pumpcrete
Flexi bond
Bistay

V.    Electrical Works
Electrical Wire
Panel Board
Cable Wire
Telephone Wire
Splitter
Utility box
Junction Box
Electrical Tape
Flexible Hose
Amp

VI.    Paintings
Flat Latex
Flexi Bond
Sand Paper
Putty
Bio Fresh
Elastomeric paint
Roller Brush
Paint Brush
Baby Roller
Polytuff
Flatwall Enamel
Sanding Sealer
Top Coat
Lacquer Thinner
Paint Thinner
STOPA

VII.    Plumbing
PVC Pipe for Drainage
Sanitary Pipe
Neltex Elbow
Neltex T
Neltex Bend
Neltex P-Trap
Vesvo Pipe
Gate Valve
Male Adaptor
Elbow with Thread
Elbow
Coupling
Neltex Cement
Tapelon
Counter Top Granite
Kitchen Sink
Kitchen Faucet
Toilet Bowl with Lavatory
Lavatory Faucet
Bedith

VIII.    Tile Works
Floor Tiles (Granite)
Wall Tiles
Floor Tiles
Outdoor Tiles
Tile Adhesive
Tile Grout

I. GENERAL PRELIMINARIES –  65,000.00
II. STEEL WORKS  – 714,530.00
III. CARPENTRY WORKS –  344,602.00
IV. MASONRY WORKS  –   739,334.00
V. ELECTRICAL WORKS  – 118,620.00
VI. PAINTING –  115,845.00
VII. PLUMBING – 122,955.00
VIII. TILE WORKS  –  272,200.00
Total Cost of Materials   –   2,493,086.00

TOTAL COST OF MATERIALS  – 2,493,086.00
LABOR COST (40%) – 997,234.40
CONTRACTOR  PROFIT (10%) –  249,308.60
CONTINGENCY PLAN (5%) – 124,654.30
TOTAL COST – PHP   3,864,283.30