PROJECT: Proposed 2-Storey Residential Building

OWNER: ARGOS Realty & Development Corp.

LOCATION: Lot 15 Blk 4 Brgy Darangan Binangonan Rizal
SUBJECT: Bill of Materials
DATE: October 19, 2023
COST ESTIMATES & COMPUTATIONS
UNIT COST AMOUNT
ITEM NO. ITEM DESCRIPTION UNIT QTY
MATERIALS LABOR MATERIALS LABOR
I. GROUND FLOOR
A. MOBILIZATION / EARTHWORKS
1.0 Clearing lot 1.0 5,000.00 - 5,000.00
2.0 Survey, Layout & Stakings sq.m. 110.0 100.00 - 11,000.00
3.0 Soil Treatment sq.m. 110.0 100.00 50.00 11,000.00 5,500.00
Sub-Total (A) 11,000.00 21,500.00
B. STRUCTURAL / CONCRETING WORKS
Concreting ( footings, columns, stairs, suspended slabs & beams, slab on grade
)
1.0 FTGS/WF :
a. Excavation cu.m. 78.7 400.00 - 31,467.20
b. Backfilling cu.m. 102.3 120.00 - 12,272.21
c. Reinforcements
-10mm dia. Rebars pcs 295.7 135.00 60.75 39,920.96 17,964.43
-12mm dia. Rebars pcs 0.0 210.00 94.50 - -
-16mm dia. Rebars pcs 62.3 335.00 150.75 20,870.50 9,391.73
-G.I. Tie Wires #16 kgs. 6.0 70.00 31.50 420.00 189.00
d. Cement bags 429.8 245.00 110.25 105,309.38 47,389.22
e. Sand, washed cu.m. 35.8 850.00 382.50 30,436.14 13,696.26
f. Gravel, 3/4 crushed cu.m. 8.0 1,050.00 472.50 8,400.00 3,780.00
2.0 COLUMNS: -
a. Reinforcements -
-10mm dia. Rebars pcs 62 135.00 60.75 8,424.00 3,790.80
-16mm dia. Rebars pcs 52 210.00 94.50 10,886.40 4,898.88
-G.I. Tie Wires #16 kgs. 5.5 70.00 31.50 385.00 173.25
b. Cement bags 39 245.00 110.25 9,657.90 4,346.06
c. Sand, washed cu.m. 2 850.00 382.50 1,861.50 837.68
d. Gravel, 3/4 crushed cu.m. 4 1,050.00 472.50 4,599.00 2,069.55
3.0 STAIRS : - - -
a. Reinforcements - - -
-10mm dia. Rebars pcs 10.0 135.00 60.75 1,350.00 607.50
-12mm dia. Rebars pcs 8.0 210.00 94.50 1,680.00 756.00
-G.I. Tie Wires #16 kgs. 3.0 70.00 31.50 210.00 94.50
b. Cement bags 7.7 245.00 110.25 1,874.25 843.41
c. Sand, washed cu.m. 0.4 850.00 382.50 361.25 162.56
d. Gravel, 3/4 crushed cu.m. 0.9 1,050.00 472.50 892.50 401.63
4.0 SLAB ON GRADE :include kitchen & dirty kitchen - - -
a. Reinforcements - - -
-10mm dia. Rebars pcs 20.0 135.00 60.75 2,700.00 1,215.00
 -G.I. Tie Wires #16 kgs. 2.0 70.00 31.50 140.00 63.00
b. Cement bags 85.1 245.00 110.25 20,837.25 9,376.76
c. Sand, washed cu.m. 4.7 850.00 382.50 4,016.25 1,807.31
d. Gravel, 3/4 crushed cu.m. 9.5 1,050.00 472.50 9,922.50 4,465.13
5.0 BEAMS, TIE BEAMS & SUSPENDED SLAB - - -
a. Reinforcements - - -
-10mm dia. Rebars pcs 100 135.00 60.75 13,475.86 6,064.13
-12mm dia. Rebars pcs 48 210.00 94.50 10,150.00 4,567.50
-16mm dia. Rebars pcs 95 335.00 150.75 31,967.04 14,385.17
-G.I. Tie Wires #16 kgs. 22 70.00 31.50 1,540.00 693.00
b. Cement bags 105 245.00 110.25 25,775.24 11,598.86
c. Sand, washed cu.m. 6 850.00 382.50 4,968.02 2,235.61
d. Gravel, 3/4 crushed cu.m. 11.7 1,050.00 472.50 12,273.92 5,523.27
6.0 FORMWORKS ( columns, stairs, suspended slab & beams ) - - -
- 2 x 2 x 12 good lumber pcs 43.8 100.00 45.00 4,375.00 1,968.75
- Ordinary Plywood, 1/4" thk. pcs 3.6 375.00 168.75 1,367.19 615.23
- CWN, assorted kgs. 15.0 70.00 31.50 1,050.00 472.50
Sub-Total (B) - 392,097.03 220,183.07
C. MASONRY WORKS -
1.0 CHB, 4" pcs. 533 13.00 5.85 6,932.13 3,119.46
2.0 CHB, 6" pcs. 1283 15.00 6.75 19,247.48 8,661.36
3.0 Cement bags 215 245.00 110.25 52,654.69 23,694.61
4.0 Sand cu.m. 18 850.00 382.50 15,218.07 6,848.13
5.0 Rebars, 10mm dia. pcs. 148 135.00 60.75 19,960.48 8,982.22
6.0 G.I. Tie Wire #16 kgs. 3 70.00 31.50 210.00 94.50
Sub-Total (C) - 114,222.84 51,400.28
D. ARCHITECTURAL / FINISHING WORKS -
1.0 Plastering ( 30mm thk.) sq.m. -
a. Cement bags 78.0 245.00 110.25 19,110.00 8,599.50
b. Sand (Binistay) bags 645.0 35.00 15.75 22,575.00 10,158.75
2.0 Edgings lm. - - -
a. Cement bags 5.0 245.00 110.25 1,225.00 551.25
b. Sand cu.m. 45.0 35.00 15.75 1,575.00 708.75
3.0 Concrete Toppings sq.m. - - -
a. Cement bags 15.0 245.00 110.25 3,675.00 1,653.75
b. Sand bags 126.0 35.00 15.75 4,410.00 1,984.50
4.0 Waterproofings ( floors, exterior / firewalls ) sq.m. - - -
a. Thoroseal gals 1.0 750.00 337.50 750.00 337.50
b. Flexobond contnr 2.0 1,000.00 450.00 2,000.00 900.00
c. SCIM COAT bags 25.0 480.00 216.00 12,000.00 5,400.00
5.0 Tileworks - - -
a. Toilet & Bath ( up to ceiling ) - - -
600 x 600 (flooring t&b) pcs. 13.1 150.00 67.50 1,966.67 885.00
600 x 600 (wall t&b) pcs. 79 219.00 98.55 17,237.73 7,756.98
- ordinary portland cement bags 10.0 245.00 110.25 2,450.00 1,102.50
- ABC grout ( 2 kgs ) bags 4.0 80.00 36.00 320.00 144.00
b. Kitchen Counter/service kitchen - - -
- Natural Granite Black Galaxy sq.m. 1.6 1,000.00 450.00 1,600.00 720.00
 - splashboard/wall tiles, 8 x 8 glazed ceramic tiles pcs. 64.0 120.00 54.00 7,680.00 3,456.00
- undersink tiles, 8 x 8 glazed ceramic tiles pcs. 40.0 25.00 11.25 1,000.00 450.00
- ordinary portland cement bags 6.0 245.00 110.25 1,470.00 661.50
- ABC grout ( 2 kgs ) bags 1.0 80.00 36.00 80.00 36.00
c. Living, Dining, Kitchen sq.m. - - -
- floor tiles, 60X60CM GRANITE TILES pcs. 81 195.00 87.75 15,708.33 7,068.75
- ordinary portland cement bags 8.0 245.00 110.25 1,960.00 882.00
- TILEADHESIVE bags 5.0 270.00 121.50 1,350.00 607.50
- ABC grout ( 2 kgs ) bags 2.0 80.00 36.00 160.00 72.00
d. Service area sq.m. - - -
- PEBBLES pcs. 2.0 200.00 90.00 400.00 180.00
- ordinary portland cement bags 2.0 245.00 110.25 490.00 220.50
- ABC grout ( 2 kgs ) bags - - -
6.0 Carport & Walk way sq.m. - - -
a. 60x60 tiles pcs. 89 15.00 6.75 1,333.33 600.00
b. sand m3 2.0 850.00 382.50 1,700.00 765.00
c. Ordinary Portland Cement bags 1.0 245.00 110.25 245.00 110.25
Sub-Total (D) - 124,471.07 56,011.98
E. CARPENTRY WORKS -
1.0 Ceiling sq.m. -
a. Double- Furring, L=5.0m. pcs. 60.0 120.00 54.00 7,200.00 3,240.00
b. C- Channel, L=5.0m. pcs. 30.0 130.00 58.50 3,900.00 1,755.00
c. Wall Angle, L=2.4m. pcs. 23.0 50.00 22.50 1,150.00 517.50
d. Wall Clip, pcs. 150.0 10.00 4.50 1,500.00 675.00
e. Gypsum Screw pcs. 750.0 2.00 0.90 1,500.00 675.00
f. Hardiflex, 1/4 thk., 1.2m. X 2.40m. pcs. 14.0 425.00 191.25 5,950.00 2,677.50
g. Gypsum Board, 10mm. thk. pcs. 8.0 375.00 168.75 3,000.00 1,350.00
-
2.0 Doors, including door jambs & installation - - -
MARK W H AREA - - -
a. D1 0.90 x 2.10 3.78 sets 2.0 2,500.00 1,125.00 5,000.00 2,250.00
b. D2 0.60 x 2.10 2.52 sets 2.0 1,600.00 720.00 3,200.00 1,440.00
c. D3 0.80 x 2.10 1.68 sets 1.0 2,500.00 1,125.00 2,500.00 1,125.00
d. D4 1.40 x 2.10 2.94 sets 1.0 3,500.00 1,575.00 3,500.00 1,575.00
6.30 - - -
3.0 Windows - - -
MARK W H No. Of Sets - - -
a. W1 2.50 x 2.70 1.00 sqm 6.8 2,500.00 1,125.00 16,875.00 7,593.75
b. W2 0.90 x 1.00 2.00 sqm 1.8 1,200.00 540.00 2,160.00 972.00
c. W4 0.60 x 0.60 2.00 sqm 0.7 600.00 270.00 432.00 194.40
4.0 Hardwares - - -
a. Door Lockset set 4.0 300.00 135.00 1,200.00 540.00
b. Door Hinges, 3 1/2 x 3 1/2 pairs 16.0 150.00 67.50 2,400.00 1,080.00
c. Galvanized Strainer, 12 x 12 pcs. 6.0 200.00 90.00 1,200.00 540.00
5.0 Stairhandrail Guide, 3 x 3 x 12' KD lin.ft. 24.0 100.00 45.00 2,400.00 1,080.00
6.0 Main Kitchen Hanging Cabinet includes sink cabinet & toolbox / display cabinet - - -
a. Hanging Cabinet Cover ( plain ) pcs. 6.0 500.00 225.00 3,000.00 1,350.00
b. Plyboard, 3/4 thk. pcs. 6.0 1,300.00 585.00 7,800.00 3,510.00
 c. 2 x 3 x 10' KD pcs. 5.0 400.00 180.00 2,000.00 900.00
d. CWN, assorted kgs. 2.0 75.00 33.75 150.00 67.50
e. Finishing Nail kgs. 2.0 90.00 40.50 180.00 81.00
f. Concealed Hinges pcs. 24.0 80.00 36.00 1,920.00 864.00
g. Stainless or Stainless Handles pcs. 12.0 120.00 54.00 1,440.00 648.00
h. Stekwel gals 1.0 400.00 180.00 400.00 180.00
i. Laminate (Formica) pcs. 4.0 850.00 382.50 3,400.00 1,530.00
j. Rugby gals 1.0 700.00 315.00 700.00 315.00
Sub-Total (E) - 86,057.00 38,725.65
Total Amount (I) - 727,847.94 387,820.98
-
II. SECOND FLOOR -
A. STRUCTURAL / CONCRETING WORKS -
Concreting ( columns & beams ) -
1.0 COLUMNS : -
a. Reinforcements -
-10mm dia. Rebars pcs 62 135.00 60.75 8,424.00 3,790.80
. -16mm dia. Rebars pcs 51.8 335.00 150.75 17,366.40 7,814.88
-G.I. Tie Wires #16 kgs. 5.5 70.00 31.50 385.00 173.25
b. Cement bags 39.4 245.00 110.25 9,657.90 4,346.06
c. Sand, washed cu.m. 2.2 850.00 382.50 1,861.50 837.68
d. Gravel, 3/4 crushed cu.m. 4.4 1,050.00 472.50 4,599.00 2,069.55
2.0 BEAMS, TIE BEAMS & SUSPENDED SLAB - - -
a. Reinforcements - - -
-10mm dia. Rebars pcs 99.8 135.00 60.75 13,475.86 6,064.13
-12mm dia. Rebars pcs 48.3 210.00 94.50 10,150.00 4,567.50
-16mm dia. Rebars pcs 95.4 335.00 150.75 31,967.04 14,385.17
-G.I. Tie Wires #16 kgs. 22.0 70.00 31.50 1,540.00 693.00
b. Cement bags 105.2 245.00 110.25 25,775.24 11,598.86
c. Sand, washed cu.m. 5.8 850.00 382.50 4,968.02 2,235.61
d. Gravel, 3/4 crushed cu.m. 11.7 1,050.00 472.50 12,273.92 5,523.27
3.0 FORMWORKS ( columns & roof beams ) - - -
- 2 x 2 x 12 good lumber pcs 43.8 100.00 45.00 4,375.00 1,968.75
- Ordinary Plywood, 1/4" thk. pcs 3.6 375.00 168.75 1,367.19 615.23
- CWN, assorted kgs. 15.0 70.00 31.50 1,050.00 472.50
Sub-Total (A) - 149,236.06 67,156.23
B. MASONRY WORKS -
1.0 CHB, 4" pcs. 533 13.00 5.85 6,932.13 3,119.46
2.0 CHB, 6" pcs. 1283 15.00 6.75 19,247.48 8,661.36
3.0 Cement bags 215 245.00 110.25 52,654.69 23,694.61
4.0 Sand cu.m. 18 850.00 382.50 15,218.07 6,848.13
5.0 Rebars, 10mm dia. pcs. 148 135.00 60.75 19,960.48 8,982.22
6.0 G.I. Tie Wire #16 kgs. 3 70.00 31.50 210.00 94.50
Sub-Total (B) - 114,222.84 51,400.28
C. ARCHITECTURAL / FINISHING WORKS -
1.0 Plastering ( 30mm thk.) sq.m. -
a. Cement bags 105.0 245.00 110.25 25,725.00 11,576.25
b. Sand (Binistay) bags 1000.0 35.00 15.75 35,000.00 15,750.00
 2.0 Wood Planks design (exterior part only ) lm. 6.0 650.00 292.50 3,900.00 1,755.00
a. Cement bags - - -
b. Sand cu.m. - - -
3.0 Concrete Toppings sq.m. - - -
a. Cement bags 15.0 245.00 110.25 3,675.00 1,653.75
b. Sand cu.m. 2.0 850.00 382.50 1,700.00 765.00
4.0 Waterproofings (floors & walls ) sq.m. - - -
a. Water Tite gals 4.0 720.00 324.00 2,880.00 1,296.00
b. Hydroproof contnr 1.0 1,000.00 450.00 1,000.00 450.00
c. SCIM COAT gals 25.0 300.00 135.00 7,500.00 3,375.00
5.0 Tileworks - - -
a. Toilet & Bath ( up to ceiling ) - - -
a. Toilet & Bath ( up to ceiling ) - - -
600 x 600 (flooring t&b) pcs. 20.9 150.00 67.50 3,133.33 1,410.00
600 x 600 (wall t&b) pcs. 102.0 219.00 98.55 22,330.70 10,048.82
- ordinary portland cement bags 5.0 245.00 110.25 1,225.00 551.25
- ABC grout ( 2 kgs ) bags 2.0 80.00 36.00 160.00 72.00
c. Balcony - - -
- floor tiles, 60x60 textured tiles pcs. 39 43.00 19.35 1,672.22 752.50
- ordinary portland cement bags 5.0 245.00 110.25 1,225.00 551.25
- ABC grout ( 2 kgs ) bags 1.0 65.00 29.25 65.00 29.25
d. Wall cladding sq.m. - - -
- Finwood pcs 35.0 350.00 157.50 12,250.00 5,512.50
- Stoneworks m2 10.0 600.00 270.00 6,000.00 2,700.00
- ordinary portland cement bags 2.0 240.00 108.00 480.00 216.00
- TILE ADHESIVE bags 6.0 360.00 162.00 2,160.00 972.00
- ABC grout ( 2 kgs ) bags 1.0 65.00 29.25 65.00 29.25
e. Bedrooms, Hallway sq.m. - - -
- WOODfloor tiles, 20X120CM pcs. 185.0 120.00 54.00 22,200.00 9,990.00
- ordinary portland cement bags 13.0 245.00 110.25 3,185.00 1,433.25
- TILE ADHESIVE bags 6.0 350.00 157.50 2,100.00 945.00
- ABC grout ( 2 kgs ) bags 2.0 80.00 36.00 160.00 72.00
f.Stair sq.m. - - -
. pcs 7.0 2,500.00 1,125.00 17,500.00 7,875.00
Sub-Total (C) - 177,291.26 79,781.07
D. CARPENTRY WORKS -
1.0 Ceiling sq.m. -
a. Double- Furring pcs. 60.0 130.00 58.50 7,800.00 3,510.00
b. C- Channel pcs. 25.0 110.00 49.50 2,750.00 1,237.50
c. Wall Angle pcs. 35.0 50.00 22.50 1,750.00 787.50
d. Wall Clip, pcs. 150.0 10.00 4.50 1,500.00 675.00
e. Gypsum Screw pcs. 750.0 2.00 0.90 1,500.00 675.00
f. Hardiflex, 1/4 thk., 1.2m. X 2.40m. pcs. 5.0 425.00 191.25 2,125.00 956.25
g. Gypsum board, 10mm. thk. pcs. 15.0 375.00 168.75 5,625.00 2,531.25
-
2.0 Doors, including door jambs & installation - - -
MARK W H AREA - - -
a. D2 0.60 x 2.10 2.52 sets 2.0 1,600.00 720.00 3,200.00 1,440.00
 b. D3 0.80 x 2.10 1.68 sets 1.0 2,500.00 1,125.00 2,500.00 1,125.00
c. D4 1.60 x 2.10 10.08 sets 3.0 3,500.00 1,575.00 10,500.00 4,725.00
- - -
3.0 Windows - - -
MARK W H No. Of Sets - - -
a. W3 1.20 x 1.00 3.00 sqm 3.6 1,200.00 540.00 4,320.00 1,944.00
b. W4 0.60 x 0.60 2.00 sqm 0.7 600.00 270.00 432.00 194.40
c. W5 2.20 x 1.00 1.00 sqm 2.2 2,500.00 1,125.00 5,500.00 2,475.00
d. W6 2.50 x 2.50 1.00 sqm 6.3 2,500.00 1,125.00 15,625.00 7,031.25
e. SECURITY GRILLES 6.52 sqm - - -
4.0 Hardwares - - -
a. Door Lockset set 4.0 350.00 157.50 1,400.00 630.00
b. Door Hinges, 3 1/2 x 3 1/2 pairs 16.0 100.00 45.00 1,600.00 720.00
c. Galvanized Floor Strainer, 10 x 10 pcs. 2.0 120.00 54.00 240.00 108.00
5.0 Stairhandrail Guide, 3 x 3 x 12' KD lin.ft. - - -
Sub-Total (D) - 68,367.00 30,765.15
Total Amount (I) - 509,117.15 229,102.72
E. ROOFING WORKS -
1.0 Roof Framing ( steel truss & rafters ) -
a. 2 -2 x 2 x 1/4' pcs. 36.1 800.00 360.00 28,909.33 13,009.20
b. 2 x 6 x 21' ( c-purlins, fascia board) pcs. 17.8 800.00 360.00 14,222.22 6,400.00
c. 2 -1.5"x1.5"x1/4" pcs. 33.5 500.00 225.00 16,758.33 7,541.25
d. Welding Electrodes kgs. 5.0 500.00 225.00 2,500.00 1,125.00
e. Base Primer gal. 2.0 800.00 360.00 1,600.00 720.00
2.0 Roof Covering ( pre-painted sheets, Gauge # 26 ) - - -
a. tilespan roof ln.m. 75.0 600.00 270.00 45,000.00 20,250.00
b. s-type gutter pcs. 5.0 350.00 157.50 1,750.00 787.50
d. end flashing pcs. 5.0 350.00 157.50 1,750.00 787.50
e. fire wall flashing pcs. 6.0 350.00 157.50 2,100.00 945.00
f. wall flashing pcs. 4.0 350.00 157.50 1,400.00 630.00
h. valley gutter pcs. 0.0 350.00 157.50 - -
i. rivets pcs. 1.0 350.00 157.50 350.00 157.50
j. tekscrews pcs. 500.0 1.00 0.45 500.00 225.00
k. silicon sealant tubes 15.0 100.00 45.00 1,500.00 675.00
l. Touch-up paint cans 1.0 150.00 67.50 150.00 67.50
Sub-Total (E) - 118,489.89 53,320.45
Total Amount (III) - 118,489.89 53,320.45
-
IV. METAL WORKS -
A. LEDGE RAILINGS, STAIR RAILINGS & LOUVER -
2" diameter G.I. Pipe pcs. 1.0 300.00 135.00 300.00 135.00
1 1/2" diameter G.I. Pipe pcs. 1.0 250.00 112.50 250.00 112.50
1" X 2" X 21'Tubular pcs. 4.0 200.00 90.00 800.00 360.00
1 1/2" X 1 1/2" X 21'Tubular pcs. 6.0 800.00 360.00 4,800.00 2,160.00
1"X 1" X 21' Tubular pcs. 25.0 200.00 90.00 5,000.00 2,250.00
steel grating sq.m. - - -
12mm.sq.bar(6.0m.) pcs. 6.0 250.00 112.50 1,500.00 675.00
2" x 1/4 " thk. Flat bar (6.0m.) pcs. 2.0 300.00 135.00 600.00 270.00
 1" x 1/8thk. Flat bar(6.0m.) pcs. 3.0 200.00 90.00 600.00 270.00
1 1/2" x 3/16thk. Flat bar (6.0m.) pcs. 3.0 200.00 90.00 600.00 270.00
Welding rod kgs. 4.0 300.00 135.00 1,200.00 540.00
12mm thick Tempered glass sq.ft 48.0 150.00 67.50 7,200.00 3,240.00
tempered glass connector pcs. 16.0 50.00 22.50 800.00 360.00
B. Consummables - - -
Sanvick Hacksaw Blade pcs. 10.0 60.00 27.00 600.00 270.00
Chalkstone pcs. 5.0 10.00 4.50 50.00 22.50
Tox & Screws pcs. 100.0 5.00 2.25 500.00 225.00
Grinding Discs, 4" pcs. 10.0 450.00 202.50 4,500.00 2,025.00
Stone Cutting Discs pcs. 5.0 375.00 168.75 1,875.00 843.75
Drill Bits, assorted pcs. 20.0 85.00 38.25 1,700.00 765.00
Concrete Nail, assorted kgs. 10.0 85.00 38.25 850.00 382.50
Total Amount (III) - 33,725.00 15,176.25
-
V. PAINTING WORKS -
A. SURFACES -
1.0 Masonry Surfaces ( emulsion included ) -
a) Walls sq.m. - - -
Neutralizer liters 48.0 105.00 47.25 5,040.00 2,268.00
Primer coat liters 48.0 220.00 99.00 10,560.00 4,752.00
1st & 2nd coat liters 92.0 200.00 90.00 18,400.00 8,280.00
Tinting color liters - - -
Touch paint cans - - -
2.0 Metal Surfaces - - -
a) Window Grilles / Steel Windows sq.m. - - -
Primer coat liters - - -
1st & 2nd coat liters - - -
b) Cast Metal Railings sq.m. - - -
Primer coat liters 5.0 105.00 47.25 525.00 236.25
1st & 2nd coat liters 5.0 160.00 72.00 800.00 360.00
c) Tinting color liters 2.0 150.00 67.50 300.00 135.00
d)Touch paint(for roofing) cans 1.0 150.00 67.50 150.00 67.50
3.0 Wood Surfaces - - -
a) Ceilings sq.m. - - -
Primer coat liters 32.0 150.00 67.50 4,800.00 2,160.00
1st & 2nd coat liters 48.0 150.00 67.50 7,200.00 3,240.00
b) Cabinets & Closets sq.m. - - -
Primer coat liters 16.0 390.00 175.50 6,240.00 2,808.00
1st & 2nd coat liters 16.0 860.00 387.00 13,760.00 6,192.00
c) Panel Doors & Flush Doors sq.m. - - -
Primer coat liters 24.0 150.00 67.50 3,600.00 1,620.00
1st & 2nd coat liters 32.0 180.00 81.00 5,760.00 2,592.00
d) Handrails & Door Jambs li.m. - - -
Primer coat liters 16.0 150.00 67.50 2,400.00 1,080.00
1st & 2nd coat liters 24.0 180.00 81.00 4,320.00 1,944.00
e) Tenting color liters 0.0 - - -
4.0 Floor Surfaces - - -
 Sanding Sealer gals 15.0 750.00 337.50 11,250.00 5,062.50
B. CONSUMMABLES - - -
Stopa kgs 10.0 80.00 36.00 800.00 360.00
Sandpaper # 100 mts 20.0 200.00 90.00 4,000.00 1,800.00
Sandpaper # 150 mts 30.0 20.00 9.00 600.00 270.00
Patching Compound sacks 2.0 550.00 247.50 1,100.00 495.00
Conrete Putty tins 1.0 600.00 270.00 600.00 270.00
Liquid Bond / Morta Flex tins 1.0 600.00 270.00 600.00 270.00
Masking Tape, 3/4' pcs. 30.0 30.00 13.50 900.00 405.00
Paint Brush, 1" pcs. 5.0 25.00 11.25 125.00 56.25
Paint Brush, 2" pcs. 5.0 30.00 13.50 150.00 67.50
Paint Brush, 3" pcs. 5.0 40.00 18.00 200.00 90.00
Paint Brush, 4" pcs. 5.0 55.00 24.75 275.00 123.75
Roller Brush, 7" pcs. 8.0 75.00 33.75 600.00 270.00
Baby Roller pcs. 5.0 45.00 20.25 225.00 101.25
Total Amount (IV) - 105,280.00 47,376.00
-
VI. SANITARY / PLUMBING WORKS -
A. SANITARY : Pipes & Fittings -
1.0 Sewer System -
a. PVC Pipes, single hub -
4" dia. pcs. 12.0 600.00 270.00 7,200.00 3,240.00
2" dia. pcs. 25.0 220.00 99.00 5,500.00 2,475.00
b. PVC Wye - - -
4 x 4"dia. pcs. 8.0 150.00 67.50 1,200.00 540.00
4 x 2" dia. pcs. 16.0 110.00 49.50 1,760.00 792.00
2 x 2 dia. pcs. 16.0 40.00 18.00 640.00 288.00
c. PVC Sanitary Tee - - -
4" dia. pcs. 8.0 120.00 54.00 960.00 432.00
3" dia. pcs. - - -
2" dia. pcs. 8.0 50.00 22.50 400.00 180.00
4 x 4 x 2" dia. pcs. 8.0 105.00 47.25 840.00 378.00
d. PVC 1/4 Bend ( elbow ) 90o - - -
4" dia. pcs. 14.0 75.00 33.75 1,050.00 472.50
2" dia. pcs. 20.0 40.00 18.00 800.00 360.00
e. PVC 1/8 Bend ( elbow ) 45o - - -
4" dia. pcs. 10.0 70.00 31.50 700.00 315.00
2" dia. pcs. 15.0 35.00 15.75 525.00 236.25
f. PVC Clean Outlet - - -
4" dia. pcs. 8.0 75.00 33.75 600.00 270.00
2" dia. pcs. 8.0 35.00 15.75 280.00 126.00
g. PVC P-Trap - - -
4" dia. pcs. - - -
2" dia. pcs. 15.0 110.00 49.50 1,650.00 742.50
h. PVC Bushing Reducer - - -
3" x 4" dia. pcs. - - -
2" x 3" dia. pcs. 8.0 50.00 22.50 400.00 180.00
2.0 Storm Drainage System - - -
 a. PVC Pipes, single hub. 3" dia. pcs. 12.0 450.00 202.50 5,400.00 2,430.00
b. PVC 1/4 Bend, 3" dia. ( elbow ) 90o pcs. 16.0 65.00 29.25 1,040.00 468.00
c. PVC 1/8 Bend, 3" dia. ( elbow ) 45o pcs. 12.0 55.00 24.75 660.00 297.00
d. PVC Wye .3"dia. pcs. 8.0 100.00 45.00 800.00 360.00
e. Roof Drain, Galvanized Iron, 8 x 8 pcs. 5.0 150.00 67.50 750.00 337.50
3.0 Water Distribution System - - -
PIPES & FITTINGS - - -
a. PVC Pipes, PPR - - -
3/4" dia. pcs. 10.0 335.00 150.75 3,350.00 1,507.50
1/2" dia. pcs. 14.0 265.00 119.25 3,710.00 1,669.50
b. Couplings - - -
3/4" dia. pcs. 16.0 15.00 6.75 240.00 108.00
1/2" dia. pcs. 20.0 10.00 4.50 200.00 90.00
c. Elbow , plain - - -
3/4" dia. pcs. 25.0 24.00 10.80 600.00 270.00
1/2" dia. pcs. 35.0 19.00 8.55 665.00 299.25
d. Tee, plain - - -
3/4" dia. pcs. 12.0 32.00 14.40 384.00 172.80
1/2" dia. pcs. 20.0 20.00 9.00 400.00 180.00
e. Elbow , threaded - - -
3/4" dia. pcs. - - -
1/2" dia. pcs. 25.0 105.00 47.25 2,625.00 1,181.25
f. Tee, threaded - - -
3/4" dia. pcs. - - -
1/2" dia. pcs. 10.0 105.00 47.25 1,050.00 472.50
g. Adapter, male threaded - - -
3/4" dia. pcs. 5.0 180.00 81.00 900.00 405.00
1/2" dia. pcs. 8.0 115.00 51.75 920.00 414.00
h. Adapter, female threaded - - -
3/4" dia. pcs. 3.0 180.00 81.00 540.00 243.00
1/2" dia. pcs. 10.0 105.00 47.25 1,050.00 472.50
i. Gate Valves - - -
3/4" dia. pcs. 3.0 368.00 165.60 1,104.00 496.80
1/2" dia. pcs. 8.0 298.00 134.10 2,384.00 1,072.80
B. PLUMBING FIXTURES - - -
a. Kitchen Sink, single bowl, single drainboard, stainless, - - -
complete with fittings and sink faucet sets 1.0 6,500.00 2,925.00 6,500.00 2,925.00
b. Water Closet Package, with lavatory, soap & - - -
paper holder, complete w/ fittings & accessories sets 4.0 5,000.00 2,250.00 20,000.00 9,000.00
c. Shower Heads & Valves pcs. 2.0 650.00 292.50 1,300.00 585.00
d. Bathtub, complete w/ fittings & accessories pcs. - - -
e. Lavatory Faucets, complete w/ fittings & accessories pcs. 4.0 300.00 135.00 1,200.00 540.00
f. Slop Sink Faucet / Laundry Faucet, 4" pcs. 2.0 100.00 45.00 200.00 90.00
g. Footbath Faucet, 4" pcs. - - -
h. Hosebibb Faucets, 4" pcs. - - -
i. Floor Drains, 4" x 4", plastic pcs. 13.0 250.00 112.50 3,250.00 1,462.50
k. Catchbasins with 12 x 12 galvanized strainer pcs. 6.0 800.00 360.00 4,800.00 2,160.00
l. Septic Tank / Vault unit 1.0 5,000.00 2,250.00 5,000.00 2,250.00
 C. CONSUMMABLES - - -
a. PVC Solvent Cement liters 10.0 350.00 157.50 3,500.00 1,575.00
b. Teflon Tapes pcs. 10.0 25.00 11.25 250.00 112.50
c. Vulca Seal / Epoxy Sealants liters 4.0 550.00 247.50 2,200.00 990.00
Total Amount (V) - 101,477.00 45,664.65
-
VII. ELECTRICAL WORKS -
A. ELECTRICAL SYSTEM -
1.0 Power System -
a. Panelboards and Circuit Breakers ( LP ) unit 1.0 16,000.00 7,200.00 16,000.00 7,200.00
CB, single phase, 2-wires, 60hz, 240v with - - -
maximum gauge # 16 B.I. ANSI 49, gray epoxy - - -
paint finished, indoor recessed mounted per below - - -
electrical ratings : - - -
Main : 100AT / 100AF, 2P, 240V, QOB set - - -
Sub : 60AT / 60AF, 2P, 240V, QOB set - - -
Breakers : - - -
-15AT, 2P, QOB set - - -
-20AT, 2P, QOB set - - -
-30AT, 2P, QOB set - - -
b. Service Entrance Cap, 20mm or 25mm dia. pcs. 3.0 200.00 90.00 600.00 270.00
c. KWHR meter/ base class 100P, 2P, 240v lot 1.0 5,000.00 2,250.00 5,000.00 2,250.00
d. RSC Pipes to include locknuts & bushings, - - -
couplings, fittings, guidewires & accessories - - -
20mm dia. ( 3/4" ) @ 105/pc + 40 pcs. 3.0 185.00 83.25 555.00 249.75
25mm dia. ( 1" ) @ 285/pc + 40 pcs. 4.0 325.00 146.25 1,300.00 585.00
e. uPVC Pipes or Flexible Pipes to include locknuts - - -
& bushings, couplings, fittings, guide wires & acc. - - -
20mm dia.(3/4")PVC pipe pcs. 40.0 200.00 90.00 8,000.00 3,600.00
12mm dia. ( 1/2" )PVC pipe pcs. 80.0 120.00 54.00 9,600.00 4,320.00
12mm dia. ( 1/2" )Flexible hose roll 2.0 1,250.00 562.50 2,500.00 1,125.00
f. Boxes & Fittings - - -
utility box, 50mm x 100mm x 55mmD pcs. 84.0 25.00 11.25 2,100.00 945.00
junction box, 100mm x 55mmD pcs. 80.0 25.00 11.25 2,000.00 900.00
g. THW, soft drawn & annealed solid & stranded - - -
copper wires, 600v insulation - - -
str 14.0mm2 --AWG # 8 mts. 25.0 150.00 67.50 3,750.00 1,687.50
str 5.5mm2 --AWG # 10 box 2.0 3,000.00 1,350.00 6,000.00 2,700.00
solid 3.5mm2 --AWG # 12 box 6.0 2,500.00 1,125.00 15,000.00 6,750.00
solid 2.0mm2 --AWG # 14 box 4.0 2,500.00 1,125.00 10,000.00 4,500.00
h. Wiring Devices - - -
duplex convenience outlets including ref outlet pcs. 22.0 210.00 94.50 4,620.00 2,079.00
range outlets pcs. 1.0 225.00 101.25 225.00 101.25
water heater outlets pcs. 2.0 225.00 101.25 450.00 202.50
acu outlets pcs. 3.0 300.00 135.00 900.00 405.00
weatherproof outlets pcs. 8.0 580.00 261.00 4,640.00 2,088.00
Telephone outlets pcs. 2.0 225.00 101.25 450.00 202.50
 special purpose outlets pcs. 8.0 225.00 101.25 1,800.00 810.00
i. Telephone wire mts. 70.0 25.00 11.25 1,750.00 787.50
j. Cable Wire mts. 70.0 28.00 12.60 1,960.00 882.00
2.0 Lighting System - - -
a. Switch - - -
one-gang switch, single, 10A, 250v - - -
complete w/ bracket & plate pcs. 3.0 150.00 67.50 450.00 202.50
two-gang switch, single, 10A, 250v - - -
complete w/ bracket & plate pcs. 3.0 185.00 83.25 555.00 249.75
three-gang switch, single, 10A, 250v - - -
complete w/ bracket & plate pcs. 6.0 260.00 117.00 1,560.00 702.00
one-gang switch, 3-way, 10A, 250v - - -
complete w/ bracket & plate pcs. 2.0 180.00 81.00 360.00 162.00
doorbell switch, single, 10A, 250v - - -
complete w/ bracket & plate pcs. 0.0 1,200.00 540.00 - -
b. Lighting Devices / Fixtures ( contractors account ) refer on drawing - - -
3.5" pinlights with 6 watts LED bulb pcs. 51.0 400.00 180.00 20,400.00 9,180.00
lighting fixtures/center lights pcs. 2.0 - - -
wall mounted lighting fixtures, complete w/ acc. pcs. 5.0 1,500.00 675.00 7,500.00 3,375.00
outdoor lighting fixtures, complete w/ acc. pcs. 9.0 1,300.00 585.00 11,700.00 5,265.00
T-5 lighting pcs. 20.0 380.00 171.00 7,600.00 3,420.00
porcelain receptacles, 4" dia.w/ 6 watts LED buld pcs. 4.0 50.00 22.50 200.00 90.00
3.0 Consumables - - -
a. Electrical Tapes, 3/4" pcs. 20.0 25.00 11.25 500.00 225.00
b. Solvent Cement liter 8.0 280.00 126.00 2,240.00 1,008.00
c. Metal screws pcs. - -
Total Amount (VI) 152,265.00 68,519.25
NOTE : Other items not specified in this computation are considered additional prior to the contract.
MATERIALS LABOR
TOTAL PROJECT COST 1,748,201.98 846,980.30
Note: Not included 2,595,182.28
Permits, Bonds & Insurance, All Taxes
ACU & Water Pumps
CTV line Tel. & Cable Site Development

Prepared by:
Arch. Joel D. Natividad
PRC No. 29218
PTR No. 4008133 01/05/23 Quezon City
TIN: 269-576-488