PROJECT : PROPOSED 1 STOREY RESIDENCE WITH ROOFDECK

LOCATION: LOT 2-E-4-C,TALISAY, DAANBANTAYAN, CEBU

OWNER : JUDHYLUNA P. SANCHEZ AND ACES M. SANCHEZ
SUBJECT : BILL OF MATERIALS

MATLS UNIT TOTAL MATLS

ITEM NO. ITEM OF WORK/PARTICULARS QTY UNIT COST COST LABOR COST TOTAL COST
1 SITE WORKS
3
1.1 Excavation 18.43 m -
P 5,529.60 P 5,529.60
3
1.2 Filling / Backfilling 13.00 m -
P 2,599.80 2,599.80
1.3 Soil Poisoning 30.00 ltr P 98.00 P 2,940.00
P 2,940.00 P 500.00 P 3,440.00

2 PLAIN AND REINFORCED CONCRETE WORKS

2.1. COLUMN FOOTINGS
12mm ø x 6 meters 16.00 pcs P 180.00 P 2,880.00
#16 Tie wire 2.00 kgs P 25.00 P 50.00
Cement 21.00 bgs P 210.00 P 4,410.00
3
Sand 2.05 m P 1,100.00 P 2,255.00
3
Gravel 2.73 m P 1,000.00 P 2,730.00
P 12,325.00 P 1,980.78 P 14,305.78
2.2. FOOTING TIE BEAMS
16mm ø x 6 meters 18.00 pcs P 349.00 P 6,282.00
12mm ø x 6 meters 68.00 pcs P 180.00 P 12,240.00
#16 Tie wire 11.55 kgs P 25.00 P 288.78
Cement 19.00 bgs P 210.00 P 3,990.00
3
Sand 1.50 m P 1,100.00 P 1,650.00
3
Gravel 1.80 m P 1,000.00 P 1,800.00
P 26,250.78 P 12,337.20 P 38,587.98
2.3. SLAB ON FILL
10mm ø RSB 78.00 pcs P 120.00 P 9,360.00
#16 Tie wire 5.78 kgs P 25.00 P 144.38
Cement 54.00 bgs P 210.00 P 11,340.00
3
Sand 4.00 m P 1,100.00 P 4,400.00
3
Gravel 6.00 m P 1,000.00 P 6,000.00
P 31,244.38 P 7,232.98 P 38,477.35
2.4. COLUMNS
20mm ø x 6 meters 10.00 pcs P 546.00 P 5,460.00
16mm ø x 6 meters 35.00 pcs P 349.00 P 12,215.00
12mm ø x 6 meters 116.00 pcs P 180.00 P 20,880.00
#16 Tie wire 102.25 kgs P 25.00 P 2,556.23
Cement 63.00 bgs P 210.00 P 13,230.00
3
Sand 4.71 m P 1,100.00 P 5,181.00
3
Gravel 6.28 m P 1,000.00 P 6,280.00
P 65,802.23 P 14,657.04 P 80,459.27
2.5. GIRDER & BEAM
16mm ø x 6 meters 38.00 pcs P 349.00 P 27,222.00
10mm ø x 6 meters 78.00 pcs P 120.00 P 2,023.24
#16 Tie wire 16.86 kgs P 25.00 P 421.51
Cement 29.00 bgs P 210.00 P 6,090.00
3
Sand 2.78 m P 1,100.00 P 3,052.50
3
Gravel 3.70 m P 1,000.00 P 3,700.00
P 42,509.25 P 24,868.80 P 67,378.05
2.6. SUSPENDED SLAB / ROOF DECK
12mm ø RSB 98 pcs P 180.00 P 17,640.00
#16 Tie wire 10.47 kgs P 70.00 P 732.65
Cement 56 bgs P 210.00 P 11,760.00
PROJECT : PROPOSED 1 STOREY RESIDENCE WITH ROOFDECK
LOCATION: LOT 2-E-4-C,TALISAY, DAANBANTAYAN, CEBU
OWNER : JUDHYLUNA P. SANCHEZ AND ACES M. SANCHEZ
SUBJECT : BILL OF MATERIALS

MATLS UNIT TOTAL MATLS

ITEM NO. ITEM OF WORK/PARTICULARS QTY UNIT COST COST LABOR COST TOTAL COST
3
Sand 4.35 m P 1,100.00 P 4,785.00
3
Gravel 7.00 m P 1,000.00 P 7,000.00
P 41,917.65 P 17,417.90 P 59,335.55
3 FORMWORKS
3.1 Columns
1/2 '' thk. Ordinary Plywood 8.00 shts 650.00 P 5,200.00
2x2x12 Coco Lumber 48 pcs 120.00 P 5,760.00
2x3x12 Coco Lumber 24 pcs 220.00 P 5,280.00
Common Nails 1.20 kgs 40.00 P 48.00
16,288.00 6,300.00 22,588.00

3.2 Beams, Slab, Concrete Canopy

1/4 '' thk. Ordinary Plywood 13.00 shts 320.00 P 4,160.00
2x2x12 Coco Lumber 104 pcs 160.00 P 16,640.00
2x3x12 Coco Lumber 52 pcs 220.00 P 11,440.00
Common Nails 2.54 kgs 40.00 P 101.40
32,341.40 13,727.50 46,068.90
4 MASONRY WORKS
4.1. MASONRY WALLS, AND CANOPIES
4" CHB 1,987.00 pcs P 8.00 P 15,896.00
10mm ø x 6 meters 95.00 pcs P 190.00 P 18,050.00
#16 Tie wire 7.03 kgs P 25.00 P 175.85
Cement 48.00 bgs P 210.00 P 10,080.00
3
Sand 7.78 m P 1,100.00 P 8,553.60
P 52,755.45 P 16,432.80 P 69,188.25
4.2 FINISHING/PLASTERING (BOTH FACE)
Cement 76.00 bgs P 190.00 P 14,440.00
3
Sand 4.00 m P 1,100.00 P 4,400.00
P 18,840.00 P 12,000.00 P 30,840.00
5 CEILING WORKS
5.1. 4.5 mm THK FIBER CEMENT BOARD ON METAL FRAMING
4.5mm Fiber Cement Board
Metal Furring 19 pcs P 380.00 P 7,220.00
61 pcs P 110.00 P 6,710.00
Carrying Channels 20 pcs P 125.00 P 2,500.00
Hanger Bars/Rod 51 pcs P 70.00 P 3,570.00
Channel clip 250 pcs P 15.00 P 3,750.00
Wall Angle 19 pcs P 70.00 P 1,345.30
Rivets 81 pcs P 1.50 P 121.13
1'' Metal Screw 323 pcs P 3.00 P 969.00
P 26,185.42 P 8,000.00 P 34,185.42
6 STEEL WORKS
6.1. METAL STAIR/RAFTER
200 x 200 x 6mm Square Tube 0.50 pcs P 3,900.00 P 1,950.00
150 x 150 x6mm Square Tube 1.50 pcs P 2,700.00 P 4,050.00
8mm MS Plates 267.00 kgs P 40.00 P 10,680.00
50 mm GI Pipe x 6m 1.00 pcs P 980.00 P 980.00
25mm Square Tube 39.25 kgs P 40.00 P 1,570.00
19mm Square Tube 25.00 kgs P 40.00 P 1,000.00
Bolts and Nuts 27.00 kgs P 40.00 P 1,080.00
Welding Rod 3.00 kgs P 120.00 P 360.00
P 21,670.00 P 7,201.83 P 28,871.83
PROJECT : PROPOSED 1 STOREY RESIDENCE WITH ROOFDECK
LOCATION: LOT 2-E-4-C,TALISAY, DAANBANTAYAN, CEBU
OWNER : JUDHYLUNA P. SANCHEZ AND ACES M. SANCHEZ
SUBJECT : BILL OF MATERIALS

MATLS UNIT TOTAL MATLS

ITEM NO. ITEM OF WORK/PARTICULARS QTY UNIT COST COST LABOR COST TOTAL COST
6.2. ROOF DECK METAL RAILINGS
25mm Square Tube 19.00 PCS P 300.00 P 5,700.00
Welding Rod 4.00 kgs P 120.00 P 480.00
P 6,180.00 P 5,000.00 P 11,180.00
7 TILE WORKS
Glazed Ceramic Tiles .60m x .60m 98 pcs P 45.00 P 4,410.00
Glazed Ceramic Tiles .40m x .40m 129 pcs P 28.00 P 3,612.00
Unglazed Ceramic Tiles .3m x .3m 65.00 pcs P 15.00 P 975.00
Adhessive 21 pcs P 150.00 P 3,150.00
Grout 3.00 kgs P 50.00 P 150.00
P 12,297.00 P 8,400.00 P 20,697.00
8 DOORS AND WINDOWS
8.1. DOORS (Labor Cost Included)
Solid Core Panel Door with Accessories 2.00 sets P 2,450.00 P 4,900.00
Timber Wood Door With Accessories 4.00 sets P 1,550.00 P 6,200.00
8.2. WINDOWS
Aluminum Top Hung With Accessories 2.00 sets P 700.00 P 1,400.00
Aluminum Sliding Window 6.00 sets P 1,260.00 P 7,560.00
P 20,060.00 P 20,060.00
9 PAINT WORKS
9.1. Dining/Living Area Interior walls
         Color: Owner's Choice
-        Type: Eggshell
-        Semi-Gloss finish
-        2 coats
66.00 m2 P 60.00 P 3,960.00
9.2. Bedroom Interior walls
         Color: Owner's Choice
-        Type: Eggshell
-        Semi-gloss finish
-        2 coats 46.20 m2 P 60.00 P 2,772.00
9.3. T&B/Kitchen Interior walls
         Color: Owner's Choice
-        Type: Non-drip
-        Matt finish
-        3 coats 49.50 m2 P 60.00 P 2,970.00
9.4. Ceiling
         Color: Owner's Choice
-        Type: Non-Drip
-        Gloss finish
80.00 m2 P 60.00 P 4,800.00
P 14,502.00 P 14,502.00
10 PLUMBING WORKS
10.1. WATER LINE
G.I Pipe, 20mm dia. x 6m 10.00 lghts P 240.00 P 2,400.00
G.I elbow, 20mm dia. 12.00 pcs P 25.00 P 300.00
G.I tee, 20mm dia. 5.00 pcs P 25.00 P 125.00
Teflon Tape 10.00 pcs P 25.00 P 250.00
Gate Valve 2.00 pcs P 25.00 P 50.00
P 3,125.00 P 1,000.00 P 4,125.00
10.2. SANITARY LINE
Sanitary PVC Pipe 100mm x 3 m 16.00 lgths P 258.00 P 4,128.00
PROJECT : PROPOSED 1 STOREY RESIDENCE WITH ROOFDECK
LOCATION: LOT 2-E-4-C,TALISAY, DAANBANTAYAN, CEBU
OWNER : JUDHYLUNA P. SANCHEZ AND ACES M. SANCHEZ
SUBJECT : BILL OF MATERIALS

MATLS UNIT TOTAL MATLS

ITEM NO. ITEM OF WORK/PARTICULARS QTY UNIT COST COST LABOR COST TOTAL COST
PVC Elbow 100mm, 90 degrees 12.00 pcs P 67.00 P 804.00
PVC Elbow 100mm, 45 degrees 5.00 pcs P 67.00 P 335.00
PVC Tee 100mm 6.00 pcs P 78.00 P 468.00
PVC Cleanout 3.00 pcs P 65.00 P 195.00
Sanitary PVC Pipe 50mm x 3 m 3.00 lngts P 306.00 P 918.00
P-Trap 50mm 3.00 pcs P 115.00 P 345.00
P 7,193.00 P 2,000.00 P 9,193.00
10.3. Plumbing Fixture

Water Closet - Complete w/ fittings and acc. 2.00 sets P 1,500.00 P 3,000.00
Wall Hung Lavatory - Complete w/ fittings &
acc. 2.00 sets P 700.00 P 1,400.00
S.S Floor Drain 4' x 4" 6.00 sets P 315.00 P 1,890.00
Faucet, Hose Bibb, Brass 12mm dia. 4.00 sets P 165.00 P 660.00
Kitchen Sink 1.00 sets P 1,000.00 P 1,000.00
P 7,950.00 P 2,452.00 P 10,402.00
10.4. Septic Tank
16" CHB 96.00 pcs P 14.00 P 1,344.00
10mm ø x 6 meters 18.00 pcs P 156.00 P 2,808.00
#16 Tie wire 1.33 kgs P 25.00 P 33.32
Cement 24.80 bgs P 190.00 P 4,712.00
3
Sand 4.02 m P 1,100.00 P 4,419.36
P 13,316.68 P 3,980.00 P 17,296.68
11 MOISTURE PROTECTION (WATERPROOFING)
11.1 Comfort Room, Roof deck
Cementitous Type Waterproofing 7.60 m2 P 150.00 P 1,140.00
MEMBRANE 80.00 m2 P 250.00 P 20,000.00
P 21,140.00 P 21,140.00
12 ELECTRICAL WORKS
12.1. Conduit, Boxes, and Fittings (Conduits/Pipes, Boxes, Fittings)
20mmØ PVC conduit 26.00 pc P 72.00 P 1,872.00
20mmØ PVC adapter 13.00 pc P 8.00 P 104.00
20mmØ PVC L&B 15.00 pc P 8.00 P 120.00
20mmØ flexible metal conduit 43.00 length P 20.00 P 860.00
utility box, deep type 12.00 pc P 30.00 P 360.00
junction box, deep type 5.00 pc P 31.00 P 155.00
50mmØ entrance cap 1.00 pc P 280.00 P 280.00
16mmØX2.4m ground rod w/ connector 1.00 pc P 800.00 P 800.00
P 4,551.00 P 1,980.00 P 6,531.00
12.2. WIRES AND WIRING DEVICES
3.5mm2 TW wire,stranded 121.00 length P 20.00 P 2,420.00
14mm2 TTHN WIRE 9.00 length P 70.00 P 630.00
One gang Switch 5.00 pcs P 82.00 P 410.00
Three Gang Switch 2.00 pcs P 114.00 P 228.00
Convenience Outlet/AC Outlet 9.00 pcs P 131.00 P 1,179.00
Electrical Tape 3M 10.00 PCS P 29.00 P 290.00
P 5,157.00 P 5,910.55 P 11,067.55

12.3. Panelboard with Main & Branch Breakers

1.00 LS P 5,000.00 P 5,000.00
P 5,000.00 P 5,000.00
PROJECT : PROPOSED 1 STOREY RESIDENCE WITH ROOFDECK
LOCATION: LOT 2-E-4-C,TALISAY, DAANBANTAYAN, CEBU
OWNER : JUDHYLUNA P. SANCHEZ AND ACES M. SANCHEZ
SUBJECT : BILL OF MATERIALS

MATLS UNIT TOTAL MATLS

ITEM NO. ITEM OF WORK/PARTICULARS QTY UNIT COST COST LABOR COST TOTAL COST
12.4. Lighting Fixtures and Lamps
Pinlight 3.00 set P 250.00 P 750.00
Lighting Fixtures 5.00 set P 600.00 P 3,000.00
P 3,750.00 P 3,200.00 P 6,950.00
TOTAL MATERIAL COST P 512,351.23
TOTAL LABOR COST P 181,608.98
GRAND TOTAL P 700,000.00

SUMMARY

ITEM NO. ITEM OF WORK/PARTICULARS TOTAL COST

1 SITE WORKS _________________________________________________ P 11,569.40

2 PLAIN AND REINFORCED CONCRETE WORKS _________________________________________________ P 298,543.98

3 FORMWORKS _________________________________________________ P 68,656.90

4 MASONRY WORKS _________________________________________________ P 100,028.25

5 CEILING WORKS _________________________________________________ P 34,185.42

6 STEEL WORKS _________________________________________________ P 40,051.83

7 TILE WORKS _________________________________________________ P 20,697.00

8 DOORS AND WINDOWS _________________________________________________ P 20,060.00

9 PAINT WORKS _________________________________________________ P 14,502.00

10 PLUMBING WORKS _________________________________________________ P 41,016.68

11 MOISTURE PROTECTION (WATERPROOFING) _________________________________________________ P 21,140.00

12 ELECTRICAL WORKS _________________________________________________ P 29,548.55

TOTAL MATERIAL COST P 512,351.23

TOTAL LABOR COST P 181,608.98

GRAND TOTAL P 700,000.00

Prepared by:

MARK F. TAHADLANGIT
Civil Engineer