Project Title: PROPOSED RESIDENTIAL HOUSE

Project Location: Pilar,Bataan

Owner MR. & MRS JOSE O. VALDEZ
Project Cost: PHP 13,456,208.66
Members: Joe Humfrey Barlis
June Marie Bihasa
BILL OF MATERIALS
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Signs and Seal 1 pcs 15000 15001
Permits 1 pcs 5000 5001
Project Billboard/Sign Board 1 each 2947.005 2948.005
Occupational Safety and Health Program 12 month 20000 20012
Temporary Facilities and Rental of Tools 4 l.s. 5000 5004
Temporary Power and Water Etc. 4 l.s. 4000 4004
Mobilization/ Demobilization 4 l.s. 3171.295 3175.295
Total 41965.005 14687.75175

Site Works/ Earthworks

Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Excavation 52 cu.m 350 18200
Backfilling 31 cu.m 484.6 15022.6
Compacted Soil 7 cu.m 160 1120
Gravel Bed 12 cu.m 500 6000 35% of Total Cost
Total 40342.6 14119.91

Foundation Works
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Wall Footing Cement 60 Bags 220 13200
Sand 3.5 Cu.m 1,600 5600
Gravel 2 Cu.m 1,310 2620
Grade 40 24 pcs 430 10320
Grade 60 18 pcs 735 13230
Form Works 300 BDFT 130 39000
Tire Wire 1.5 Roll 1,200 1800
Tie Beam Cement 60 Bags 220 13200
Sand 3 Cu.m 1,600 4800
Gravel 1 Cu.m 1,310 1310
Grade 40 30 pcs 430 12900
Grade 60 25 pcs 735 18375
Form Works 150 BDFT 1,600 240000
Tire Wire 1 Roll 1,200 1200 35% of Total Cost
Total 376355 131724.25

Ground Floor Works

Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Column Cement 60 Bags 220 13200
Sand 5 Cu.m 1,600 8000
Gravel 3 Cu.m 1,310 3930
Grade 40 30 Pcs 430 12900
Grade 60 40 Pcs 735 29400
Form Works 50 BDFT 130 6500
Tire Wire 1.5 Roll 1,200 1800
Concrete Masonry Cement 70 Bags 220 15400
Sand 6 Cu.m 1,600 9600
Gravel 4 Cu.m 1,310 5240
5'CHB 2155 Cu.m 1,310 2823050
Grade 40 30 Pcs 1,600 48000
Grade 60 25 Pcs 1,310 32750
Form Works 300 BDFT 1,600 480000
Tire Wire 2 Roll 1,310 2620
Slab Cement 100 Bags 220 22000
Sand 10 Cu.m 1,600 16000
Gravel 8 Cu.m 1,310 10480
Grade 40 40 Pcs 1,600 64000
Grade 60 30 Pcs 1,310 39300
Form Works 300 BDFT 1,600 480000
Tire Wire 2 Roll 1,310 2620 35% of Total Cost
Total 3489770 1221419.5

Second Floor Works

Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Column Cement 55 Bags 220 12100
Sand 5 Cu.m 1,600 8000
Gravel 3 Cu.m 1,310 3930
Grade 40 30 Pcs 430 12900
Grade 60 25 Pcs 735 18375
Form Works 50 BDFT 130 6500
Tire Wire 1.5 Roll 1,200 1800
Concrete Masonry Cement 70 Bags 220 15400
Sand 6 Cu.m 1,600 9600
Gravel 4 Cu.m 1,310 5240
5'CHB 2155 Cu.m 1,310 2823050
Grade 40 25 Pcs 1,600 40000
Grade 60 15 Pcs 1,310 19650
Form Works 300 BDFT 1,600 480000
Tire Wire 1.5 Roll 1,310 1965
Slab Cement 85 Bags 220 18700
Sand 8 Cu.m 1,600 12800
Gravel 6 Cu.m 1,310 7860
Grade 40 40 Pcs 1,600 64000
Grade 60 30 Pcs 1,310 39300
Form Works 300 BDFT 1,600 480000
Tire Wire 1.5 Roll 1,310 1965 35% of Total Cost
Total 3456545 1209790.75

Stairs and Railing Works

Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Form Lumber 2"x 2" 6874 BDFT 130 893620
Plywood 167 Sheet 380 63460 35% of Total Cost
Total 957080 334978
 Roofing Works
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
50X75X1.5MM THK BI TUBULAR HANDRAIL (6M LONG) 3 Pcs 1182 3546
50X75X1.2MM THK BI TUBULAR (6M LONG) 7 Pcs 750 5250
2" x 4" C - Purlins 40 Pcs 650 26000
Rib Type of Roofing 18 Pcs 400 7200
Vulcaseal 16 Pcs 490 7840
Sag Rod 32 Pcs 357 11424
PVC Gutter 40 LM 120 4800
Senepa 9 Pcs 233 2097 35% of Total Cost
total 68157 23854.95
Plastering
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Cement 80 bags 220 17600
Sand 3 cu.m 1,600 4800
Sand Paper 50 each 30 1500

Total 23900 8365

Doors And Windows
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
W1( W/LABOR COST) 14 Set 2625 36750
W2(W/LABOR COST) 8 Set 5062 40496
W3(W/LABOR COST) 4 Set 2250 9000
W4(W/LABOR COST) 2 Set 5700 11400
W5(W/LABOR COST) 2 Set 1,080 2160
D1, JAMB AND ACCESSORIES 2 Set 11000 22000
D2, JAMB AND ACCESSORIES 2 Set 9000 18000
D3, JAMB AND ACCESSORIES 2 Set 5000 10000
D4, JAMB AND ACCESSORIES 4 Set 5000 20000 35% of Total Cost
Total 169806 24500

Electrical Works
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Panel Board 6 Branches w/ Breakers 2 set/s 2000 4000
Utility Box 38 pc/s 40 1520
Junction Box 20 pc/s 32 640
Duplex Convenience Outlet 21 set/s 137 2877
Range Outlet 2 set/s 1458 2916
Refrigirator Outlet 2 set/s 300 600
Aircon Outlet 5 set/s 300 1500
3 Gang Switch 4 set/s 120 480
2 Gang Switch 2 set/s 90 180
Single Switch 8 set/s 60 480
Bulb 15 Watts 24 pc/s 210 5040
Thhn Wire #8 150 lm 32 4800
Thhn Wire #10 150 lm 28 4200
Thhn Wire #12 225 lm 20 4500
Thhn Wire #14 184 lm 15 2760
Rsc Pipe 3/4 1 pc/s 205 205
PVC Pipe 1/2 Orange 75 pc/s 70 5250
Entrance Cap 3/4 2 pc/s 150 300 35% of Total Cost
Total 42248 14786.8

Ceiling Works
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Ceiling Joist 450 BDFT 11.5 5175
Ply Wood 29 Sheet 380 11020 35% of Total Cost
Total 16195 5668.25

Plumbing Works
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
WATER LINE
20 mm Blue Pipe 8 pc/s 115 920
20 mm Elbow 90 deg 8 pc/s 10 80
20 mm Coupling 2 pc/s 8 16
20 mm Tee 6 pc/s 10 60
STORM AND SEWER LINE
4'' PVC Pipe 39 pc/s 590 23010
4'' x 4'' Wyve 6 pc/s 200 1200
4'' PVC Clean Out 2 pc/s 58 116
4'' x 4'' PVC Elbow 90 deg. 22 pc/s 150 3300
4'' x 2'' PVC Wye 2 pc/s 123 246
4'' x 2'' PVC Tee 4 pc/s 100 400
P-Trap w/ Plug 50mm 4 pc/s 25 100
Teflon Tape 8 pc/s 12 96
PVC Solvent 5 can/s 185 925
FIXTURES
Faucet(KS,Service,CR) 3 pcs 180 540
Floor Drain 4'' x 4'' 1 pc/s 285 285
Kitchen Sink 1 pc/s 552 552
Water Closet Flush Type 2 pc/s 6000 12000
Lavatory 2 pc/s 8000 16000
Check Valve 1 pc/s 1800 1800
Water Meter 1 pc/s 4600 4600
Gate Valve 1 pc/s 490 490
Shower Head 1 pc/s 1000 1000 35% of Total Cost
Total 67736 23707.6

Tiling works
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Granite Tiles (0.3 x 0.3) 100 Pcs 60 6000
Granite Tiles (0.6 x 0.6) 521 Pcs 300 156300
Granite Tiles (0.2 x 0.2) 215 Pcs 50 10750
 Cement 10 Bags 220 2200
White Cement for Filler 62 Kgs 50 3100 35% of Total Cost
Total 178350 62422.5
 Painting Works
Description of Materials Quantity Unit Unit Cost Total Cost Labor Cost
Acrylic Concrete Primer 24 Gallons 2337 56088
Gloss Latex Paint 23 Gallons 2175 50025
Concrete Neutralizer 10 Quartz 422 4220
Wood Primer 3 Gallons 620 1860
Quick Drying Enamel 3 Gallons 589 1767
Paint Thinner 1 Liters 511 511
Masonry Putty 27 liters 1040 28080
Solignum 6 Gallons 1200 7200
Glazing Putty 17 Liters 160 2720
SandPaper 15 Dozen 123 1845
Steel Brush 25 Pcs 60 1500
Rust Converter 3 Gal 650 1950
Roller Tray 5 Pcs 40 200
Roller Brush #7 5 Pcs 50 250
Paint Brush #2 Ordinary 9 Pcs 20 180
Paint Brush #4 Ordinary 9 Pcs 50 450 35% of Total Cost
Total 158846 55596.1

TOTAL 12232916.96675
MISCELLANEOUS (10%) 1223291.696675
TOTAL COST 13456208.66343