PROJECT : PROPOSED TWO STOREY RESIDENCE

LOCATION : FALCON COR. CROW ST. MONTEVERDE ROYALE SUBDIVISION, BRGY. SAN JUAN, TAYTAY RIZAL
OWNER : SPS. ARNEL O. CRUZADO AND LEONILA E. CRUZADO

SUBJECT : BILL OF MATERIALS

MATERIAL COST
Item SCOPE OF WORK Quantity Unit Unit Cost Total Cost LABOR COST TOTAL COST
( PhP ) ( PhP ) ( PhP ) ( PhP )

I GENERAL REQUIREMENT
1. Mobilization 1.00 lot 100,000.00 100,000.00
2. Construction of Temporary Facilities 1.00 lot 50,000.00 50,000.00 54,000.00 104,000.00
A. Storage Bodega
B. Barracks
C. Water and Electrical are at the ex -
3. Demobilization 1.00 lot 60,000.00 60,000.00
Sub-Total - I 264,000.00

II STAKING - OUT BUILDING

1. Site Clearing 1.00 lot 25,000.00 25,000.00
2. Lay-out and Staking 1.00 lot 5,000.00 5,000.00 1,750.00 6,750.00
Sub-Total - II 31,750.00

III EARTHWORK
1. Excavation 242.90 cu.m 600.00 145,740.00
2. Backfilling 238.39 cu.m 380.00 90,588.20
3. Gravel Bedding 84.29 cu.m 500.00 42,145.00 14,750.75 56,895.75
4. Soil Poisoning 1.00 lot 10,000.00 10,000.00 3,500.00 13,500.00
Sub-Total - III 306,723.95

IV CIVIL WORK
1. Concrete Work
a. Cement 422.00 bags 110.00 46,420.00 16,247.00 62,667.00
b. Sand 558.00 cu.m. 400.00 223,200.00 78,120.00 301,320.00
c. Gravel 443.06 cu.m. 600.00 265,836.00 93,042.60 358,878.60
d. 10mm dia. Rebars 485.00 pcs. 59.00 28,615.00 10,015.25 38,630.25
e. 12mm dia. Rebars 535.00 pcs. 90.00 48,150.00 16,852.50 65,002.50
f. 16mm dia. Rebars 439.00 pcs. 160.00 70,240.00 24,584.00 94,824.00
g. Tie Wire #16 52.00 roll 700.00 36,400.00 12,740.00 49,140.00
-
2. Masonry Work -
a.. CHB Laying & Plastering -
125mm thick 1,518.00 pcs. 13.00 19,734.00 6,906.90 26,640.90
b.. CHB Laying & Plastering -
100mm thick 868.92 pcs. 11.00 9,558.12 3,345.34 12,903.46
c. Cement 900.00 bags 110.00 99,000.00 34,650.00 133,650.00
d.. Sand 900.00 cu.m. 400.00 360,000.00 126,000.00 486,000.00
e. 10mm dia. Rebars 3,586.00 pcs. 59.00 211,574.00 74,050.90 285,624.90
-
3. Formworks -
a. 1/2" Form Plywood 363.00 pcs 240.00 87,120.00 30,492.00 117,612.00
b. 2"x 2" x 10' Rough SD 207.00 pcs 65.00 13,455.00 4,709.25 18,164.25
c. 2"x 3"x 10' Cocolumber 1,605.00 pcs 100.00 160,500.00 56,175.00 216,675.00
d. Assorted CWN 6.00 keg 450.00 2,700.00 945.00 3,645.00
-
4. Truss and Roof Framing Work -
a. 2"x 2"x 1/4 L-Bar 56.00 pcs 240.00 13,440.00 4,704.00 18,144.00
b. 2"x 4"x 1.20mm Purlins 40.00 pcs 120.00 4,800.00 1,680.00 6,480.00
c. Long Span Roof ga.24 172.46 sq.m. 500.00 86,230.00 30,180.50 116,410.50

Sub-Total - IV 2,412,412.36

V ARCHITECTURAL FINISHES

a. D1 -Main Door 1.00 sets 15,000.00 15,000.00 5,250.00 20,250.00

b. D2 - Tanguile Wood Door 5.00 sets 5,000.00 25,000.00 8,750.00 33,750.00
c. D3 - PVC Door 6.00 sets 1,500.00 9,000.00 3,150.00 12,150.00
d. D4 - Sliding Door 4.00 sets 9,500.00 38,000.00 13,300.00 51,300.00
e. D5 - Steel Gate 1.00 sets 3,500.00 3,500.00 1,225.00 4,725.00
d. D6 - Sliding Door 1.00 sets 9,500.00 9,500.00 3,325.00 12,825.00
2. Windows including 3mm Clear glass
a. Sliding 1.20x1.80 3.00 pcs 5,000.00 15,000.00 5,250.00 20,250.00
b. Sliding 1.20x1.20 3.00 pcs 7,500.00 22,500.00 7,875.00 30,375.00
c. Corner Fixed 2.10x2.00 2.00 pcs 9,000.00 18,000.00 6,300.00 24,300.00
d. Corner Fixed 2.10x3.20 1.00 pcs 20,000.00 20,000.00 7,000.00 27,000.00
e. Sliding 0.60x0.60 3.00 pcs 3,000.00 9,000.00 3,150.00 12,150.00

Sub-Total - A 249,075.00
3. Floor Finishes

b. Tiles
600 x 600 ceramic tiles, ungla 210.00 sq.m. 1,500.00 315,000.00 110,250.00 425,250.00
300 x 300 ceramic Tiles, glazed 15.00 sq.m. 600.00 9,000.00 3,150.00 12,150.00
Sub-Total - B 437,400.00
4. Painting Works
Arch. Jan Nikolai D. Gongora, rmp
PTR - 11263654A JAN 11,2019
REG NO. 0040782 TAYTAY,RIZAL
SUBJECT : BILL OF MATERIALS

a. Flat Latex 65.00 gals 440.00 28,600.00 10,010.00 38,610.00

b. Semi-Gloss Latex 15.00 gals 500.00 7,500.00 2,625.00 10,125.00
c. Flat Wall Enamel 80.00 gals 500.00 40,000.00 14,000.00 54,000.00
d. Semi Gloss Enamel 160.00 gals 560.00 89,600.00 31,360.00 120,960.00
e Quck Dry Enamel 17.00 gals 560.00 9,520.00 3,332.00 12,852.00
f Paint Thinner 19.00 gals 70.00 1,330.00 465.50 1,795.50
g. Patching Compound 120.00 kgs 30.00 3,600.00 1,260.00 4,860.00
h. Misellaneous (Sandpaper, brush, e 1.00 lot 10,000.00 10,000.00 3,500.00 13,500.00
Sub-Total - C 256,702.50

5. Carpentry Works

a. Hardiflex ceiling board 1/4" 200.00 pcs 350.00 70,000.00 24,500.00 94,500.00
b. 2" x 2" x 10' Ro. SD 400.00 pcs 167.00 66,800.00 23,380.00 90,180.00
c. Assorted CWN 100.00 kgs 90.00 9,000.00 3,150.00 12,150.00
Sub-Total - D 196,830.00

Sub-Total - V 1,140,007.50

VII ELECTRICAL WORKS

1. Lighting fixtures: 1.00 lot 80,000.00 80,000.00 28,000.00 108,000.00
2. Pipes and Wirings 1.00 lot 50,000.00 50,000.00 17,500.00 67,500.00
3. Switches, Receptacles, Boxes 1.00 lot 20,000.00 20,000.00 7,000.00 27,000.00
4. Panelboards & Manual Transfer Switche 1.00 lot 3,000.00 3,000.00 1,050.00 4,050.00
5, Service Entrace and complete accessor 1.00 lot 2,500.00 2,500.00 875.00 3,375.00

Sub-total VII 209,925.00

VIII PLUMBING WORKS

1. Water Supply System 1.00 lot 10,500.00 10,500.00 3,675.00 14,175.00
2. Sanitary Piping System 1.00 lot 15,000.00 15,000.00 5,250.00 20,250.00
3. Sewer and Drainage System 1.00 lot 15,000.00 15,000.00 5,250.00 20,250.00
4. Plumbing Fixtures and Accessories
a. Water Closet 6.00 sets 5,000.00 30,000.00 10,500.00 40,500.00
b. Lavatory Sink 6.00 sets 1,700.00 10,200.00 3,570.00 13,770.00
c. Kitchen Sink 2.00 set 3,500.00 7,000.00 2,450.00 9,450.00
d. Shower Head & Valve 6.00 sets 1,200.00 7,200.00 2,520.00 9,720.00
e. Floor Drain Strainer 10.00 pcs 350.00 3,500.00 1,225.00 4,725.00
f. Misellaneous (Soap holder,etc.) 1.00 lot 1,500.00 1,500.00 525.00 2,025.00

5. Septic Tank
a. 125mm thk CHB 250.00 pcs 13.00 3,250.00 1,137.50 4,387.50
b. Cement 25.00 bags 230.00 5,750.00 2,012.50 7,762.50
c. Sand 3.00 cu.m. 800.00 2,400.00 840.00 3,240.00
d. 10mm dia. Rebars 25.00 pcs 118.00 2,950.00 1,032.50 3,982.50

Sub-Total VIII 154,237.50

A. TOTAL DIRECT COST (I + II + III + IV + V + VI + VII) 4,519,056.31

Arch. Jan Nikolai D. Gongora, rmp

PTR - 11263654A JAN 11,2019
REG NO. 0040782 TAYTAY,RIZAL