Download as pdf or txt
Download as pdf or txt
You are on page 1of 10

Bill of Materials

Project : PROPOSED TWO-STOREY RESIDENCE


Location : Bulaon, CSFP
Owner : Michelle Jo S. Gutierrez/Mario Lloyd P. Gutierrez
Date : March 26, 2021

No. Description Quantity Unit Cost Amount


1 EARTH WORKS
Excavation 30.26 cu. mtrs 500.00 15,130.40
Gravel Bed, Washed 3/4" - Ø 0.65 cu. mtr 1,200.00 777.60
2 CONCRETE WORKS - Wall Footing V= 3.77 cu. mtrs
Cement - Portland, 40 kg/bag 35.60 bags 240.00 8,544.01
Sand, Coarse 1.98 cu. mtrs 600.00 1,186.67
Gravel, Washed 3/4" - Ø 3.96 cu. mtrs 1,200.00 4,746.67
DSB, 10 mm-Ø x 6.00m 50.00 pcs 180.00 9,000.00
GI Tie Wire #16 1 3.70 kgs 90.00 333.00
3 CONCRETE WORKS - Column Footing V= 4.18 cu. mtrs
Cement - Portland, 40 kg/bag 39.46 bags 240.00 9,471.17
Sand, Coarse 2.19 cu. mtrs 600.00 1,315.44
Gravel, Washed 3/4" - Ø 4.38 cu. mtrs 1,200.00 5,261.76
DSB, 16 mm-Ø x 6.00m 40.00 pcs 400.00 16,000.00
GI Tie Wire #16 1 7.58 kgs 90.00 681.84
4 CONCRETE WORKS - Column V= 3.86 cu. mtrs
Cement - Portland, 40 kg/bag 36.49 bags 240.00 8,756.75
Sand, Coarse 2.03 cu. mtrs 600.00 1,216.22
Gravel, Washed 3/4" - Ø 4.05 cu. mtrs 1,200.00 4,864.86
DSB, 16 mm-Ø x 6.00m 90.00 pcs 390.00 35,100.00
DSB, 10 mm-Ø x 6.00m 80.00 pcs 170.00 13,600.00
GI Tie Wire #16 1 22.97 kgs 90.00 2,066.94
5 CONCRETE WORKS - Ground Floor Slab V= 8.82 cu. mtrs
Cement - Portland, 40 kg/bag 83.34 bags 240.00 20,001.49
Sand, Coarse 4.63 cu. mtrs 600.00 2,777.99
Gravel, Washed 3/4" - Ø 9.26 cu. mtrs 1,200.00 11,111.94
DSB, 10 mm-Ø x 6.00m 90.00 pcs 170.00 15,300.00
GI Tie Wire #16 1 6.66 kgs 90.00 599.40
6 CONCRETE WORKS - Canopy & Roof Slab V= 0.62 cu. mtrs
Cement - Portland, 40 kg/bag 5.87 bags 240.00 1,408.43
Water Proofing 1.25475 2.00 gal 800.00 1,600.00
Sand, Coarse 0.33 cu. mtrs 600.00 195.62
Gravel, Washed 3/4" - Ø 0.65 cu. mtrs 1,200.00 782.46
DSB, 10 mm-Ø x 6.00m 10.00 pcs 170.00 1,700.00
GI Tie Wire #16 1 0.74 kg 90.00 66.60
7 CONCRETE WORKS - Second Floor Slab V= 8.82 cu. mtrs
Cement - Portland, 40 kg/bag 68.94 83.34 bags 240.00 20,001.49
Sand, Coarse 4.63 cu. mtrs 600.00 2,777.99
Gravel, Washed 3/4" - Ø 9.26 cu. mtrs 1,200.00 11,111.94
DSB, 12 mm-Ø x 6.00m 363.00 pcs 240.00 87,120.00
GI Tie Wire #16 1 40.81 kgs 90.00 3,673.12
Water Proofing 13.52 5.00 gals 800.00 4,000.00
8 CONCRETE WORKS - Beams (B,LB,BB) V= 5.41 cu. mtrs
Cement - Portland, 40 kg/bag 51.12 bags 240.00 12,268.46
Sand, Coarse 2.84 cu. mtrs 600.00 1,703.95
Gravel, Washed 3/4" - Ø 5.68 cu. mtrs 1,200.00 6,815.81
DSB, 16 mm-Ø x 6.00m 160.00 pcs 390.00 62,400.00
DSB, 12 mm-Ø x 6.00m 40.00 pcs 240.00 9,600.00
DSB, 10 mm-Ø x 6.00m 60.00 pcs 170.00 10,200.00
GI Tie Wire #16 1 39.01 kgs 90.00 3,510.72
9 MASONRY - CHB Wall A= 360.80 sq. mtrs
CHB, 5" x 8" x 16" 360.80 5,500.00 pcs 12.00 66,000.00
Cement - Portland, 40 kg/bag 385.66 bags 240.00 92,558.83
Sand, Coarse 31.97 cu. mtrs 600.00 19,184.59
DSB, 10 mm-Ø x 6.00m 273.00 pcs 170.00 46,410.00
GI Tie Wire #16 1 20.20 kgs 90.00 1,818.18
10 MASONRY - Plastering A= 637.47 sq. mtrs

Printed : 3/26/2021 3:51 AM Page 1 of 5


Cement - Portland, 40 kg/bag 168.29 bags 240.00 40,390.10
Sand, Fine 13.39 cu. mtrs 600.00 8,032.12
11 ROOFING 100
Ribtype (Eff. Width = 1.0m)
10.00 m 10.00 pcs. 3,500.00 35,000.00
12 ROOF FRAMING
C-Purlins, Ga.1.6 x 2" x 6" x 20' 17.54386 19.00 pcs 850.00 16,150.00
C-Purlins, Ga.1.2x 2" x 4" x 20' 28.42105 31.00 pcs 650.00 20,150.00
Fascia Board, 3/8" x 12" x 8' 14 16.00 pcs 195.00 3,120.00
Pre-painted Gutter, 24" x 2.44m 4.5 6.00 pcs 580.00 3,480.00
Pre-painted Flashing Gutter, 24" x 2.44m 5 7.00 pcs 580.00 4,060.00
Wall Capping, 32" x 2.44m 5 7.00 pcs 580.00 4,060.00
Vulca Seal 5.00 ltrs 420.00 2,100.00
Welding Rod, 1/8" - Ø 15.00 kgs 90.00 1,350.00
Red - Oxide 12.40 ltrs 120.00 1,488.00
Paint Thinner 6.20 ltrs 80.00 496.00
Cutting Disk 10.00 pcs 120.00 1,200.00
Tekscrew 500.00 pcs 2.00 1,000.00
Metal Screw #8 x 3/4" 300.00 pcs 1.00 300.00
Ficem Screw #8 x 1-1/2" 256.00 pcs 1.00 256.00
Blind Rivets, 7mm x 50mm 240.00 pcs 1.00 240.00
13 CARPENTRY - CEILING GROUND FLOOR A= 40.00 sq. mtrs
Double C-Furrring, 50 x 19 x 5m 19.20 36.00 pcs 150.00 5,400.00
Carrying Channel, 38 x 12 x 5m 9.73 15.00 pcs 160.00 2,400.00
Hardiflex 20 8.00 pcs 450.00 3,600.00
Gypsum Board, 12mm x 4' x 8' 40 16.00 pcs 380.00 6,080.00
Wall Angle, 25 x 25 x 3m 24.44 26.00 pcs 35.00 910.00
Double Furring Clip 37.20 60.00 pcs 5.00 300.00
Blind Rivets, 7mm x 50mm 560.00 pcs 2.00 1,120.00
Gypsum Screw, 1 1/4 x 6mm 1,040.00 pcs 2.00 2,080.00
Concrete Nail, 1" 98.00 pcs 2.00 196.00
14 CARPENTRY - CEILING SECOND FLOOR A= 42.00 sq. mtrs
Double C-Furrring, 50 x 19 x 5m 17.26 35.00 pcs 150.00 5,250.00
Carrying Channel, 38 x 12 x 5m 9.64 15.00 pcs 160.00 2,400.00
Hardiflex 5 2.00 pcs 450.00 900.00
Gypsum Board, 12mm x 4' x 8' 42 17.00 pcs 380.00 6,460.00
Wall Angle, 25 x 25 x 3m 34.98 37.00 pcs 35.00 1,295.00
Double Furring Clip 39.06 60.00 pcs 5.00 300.00
Blind Rivets, 7mm x 50mm 595.00 pcs 2.00 1,190.00
Gypsum Screw, 1 1/4 x 6mm 1,105.00 pcs 2.00 2,210.00
Concrete Nail, 1" 139.00 pcs 2.00 278.00
15 CARPENTRY WORKS - CEILING (T&B and Eaves) A= 4.00 sq. mtrs
Spandrel - Wall Angle, 0.4mm x 2" x 2" x 2.44m 28 30.00 pcs 60.00 1,800.00
Spandrel - Center Moulidng 12" 3.00 pcs 120.00 360.00
Metal Spandrel, 6" x 6m 33.56725 36.00 pcs 4,450.00 160,200.00
Concrete Nails 1 1/2" x 25 kgs (original) 5.00 kgs 80.00 400.00
Metal Screw,1-1/4" x 6mm 288.00 pcs 2.00 576.00
Double C-Furrring, 50 x 19 x 5m 2.20 6.00 pcs 150.00 900.00
Carrying Channel, 38 x 12 x 5m 10.8 1.62 2.00 pcs 160.00 320.00
Hardiflex 7.8 3.00 pcs 450.00 1,350.00
Wall Angle, 25 x 25 x 3m 6.70 8.00 pcs 35.00 280.00
Double Furring Clip 3.72 15.00 pcs 5.00 75.00
Blind Rivets, 7mm x 50mm 70.00 pcs 2.00 140.00
Hardi Screw, 1 1/4 x 6mm 195.00 pcs 2.00 390.00
Concrete Nail, 1" 30.00 pcs 2.00 60.00
16 DOORS
D- 1 2.10 x 0.80 Panel Door 3.00 sets 10,000.00 30,000.00
D- 2 2.10 x 0.80 Panel Door 4.00 sets 10,000.00 40,000.00
D- 3 2.10 x 0.70 Flushed Door 3.00 sets 2,500.00 7,500.00
D- 4 2.10 x 0.80 Sliding Door 1.00 sets 6,720.00 6,720.00
D- 5 2.25 x 1.20 Roll-up Door 1.00 sets 13,500.00 13,500.00
Jamb w/ Hinges: 0.80 m x 2.10 m 7.00 pcs 1,500.00 10,500.00
Jamb w/ Hinges: 0.70 m x 2.10 m 3.00 pcs 1,500.00 4,500.00
Doorlocks 10.00 pcs 1,500.00 15,000.00
T&B Doorlocks 0 3.00 pcs 350.00 1,050.00
17 WINDOWS
Height x Width
W- 1 1.20 x 1.20 : SlidingWindow 11.00 sets 6,480.00 71,280.00

Printed : 3/26/2021 3:51 AM Page 2 of 5


W- 2 0.60 x 0.60 : Awning Window 3.00 sets 3,000.00 9,000.00
18 CARPENTRY WORKS -Nook and Kitchen Counter, Lower and Hanging Cabinet
Kitchen Counter, Lower and Hanging Cabinet 3.00 set 30,000.00 90,000.00
19 STEELWORKS
Steel Staircase 2.8 1.00 l.s 50,000.00 50,000.00
Terrace Railings 5.2 1.00 sq.ft 22,380.80 22,380.80
Tubular Accent 12.25 1.00 l.s 52,724.00 52,724.00
20 TILE WORKS - GROUND FLOOR A= 41.00 sq. mtrs
Kitchen/Dining/Store: 24 " x 24 " Tiles 30 100.00 pcs 160.00 16,000.00
Bedroom : 24 " x 24 " Tiles 11 40.00 pcs 160.00 6,400.00
Cement - Portland, 40 kg/bag 17.08 bags 240.00 4,100.00
Sand, Coarse 0 2.05 cu.mtrs 600.00 1,230.00
Tile Adhesive 6.83 bags 400.00 2,733.33
Tile Grout 16.40 kgs 45.00 738.00
21 TILE WORKS - SECOND FLOOR A= 67.00 sq. mtrs
Bedrooms : 24 " x 24 " Tiles 14 50.00 pcs 160.00 8,000.00
Dining/Living : 24 " x 24 " Tiles 28 90.00 pcs 160.00 14,400.00
Laundry : 24 " x 24 " Tiles 10 35.00 pcs 160.00 5,600.00
Hallway : 24 " x 24 " Tiles 15 50.00 pcs 160.00 8,000.00
Cement - Portland, 40 kg/bag 27.92 bags 240.00 6,700.00
Sand, Coarse 3.35 cu.mtrs 600.00 2,010.00
Tile Adhesive 11.17 bags 400.00 4,466.67
Tile Grout 26.80 kgs 45.00 1,206.00
22 TILE WORKS - Toilet & Bath A= 53.64 sq. mtrs
Floor Tiles : 24 " x 24 " Tiles 7.80 30.00 pcs 160.00 4,800.00
Wall Tiles : 12 " x 24 " Tiles 45.84 270.00 pcs 80.00 21,600.00
Cement - Portland, 40 kg/bag 22.35 bags 240.00 5,364.00
Sand, Coarse 2.68 cu.mtrs 600.00 1,609.20
Tile Adhesive 8.94 bags 400.00 3,576.00
Tile Grout 21.46 kgs 45.00 965.52
23 SEPTIC TANK
CHB, 4" x 8" x 16", Ordinary 450.00 pcs 10.00 4,500.00
Cement - Portland, 40 kg/bag 22.00 bags 240.00 5,280.00
Sand, Coarse 2.00 cu. mtrs 600.00 1,200.00
Gravel, Washed 3/4" - Ø 1.80 cu. mtrs 1,200.00 2,160.00
DSB, 10 mm-Ø x 6.00m 20.00 pcs 170.00 3,400.00
GI Tie Wire #16 5.00 kgs 90.00 450.00
PVC Pipe, 4" 2.00 pcs 160.00 320.00
PVC Tee, 4" x 4" 3.00 pcs 45.00 135.00
PVC Clean Out, 4" 3.00 pcs 25.00 75.00
24 PLUMBING WORKS - Waterline & Fittings
uPVC Pipe, 1/2"-Ø x 10' 9.333333 31.00 pcs 140.00 4,340.00
uPVC Elbow, 1/2"-Ø 6 16.00 pcs 25.00 400.00
uPVC 1 - Side Threaded Elbow, 1/2"-Ø 4 15.00 pcs 40.00 600.00
uPVC Tee, 1/2"-Ø 3 13.00 pcs 25.00 325.00
uPVC Coupling, 1/2"-Ø 10 6.00 pcs 10.00 60.00
Hose Bibb, 1/2"-Ø 6 3.00 pcs 250.00 750.00
Gate Valve, 3/4"-Ø 3.00 pcs 500.00 1,500.00
Shower Valve, 1/2"-Ø 6 3.00 pc 1,500.00 4,500.00
Shower Head, 1/2"-Ø 6 3.00 pc 3,000.00 9,000.00
Kitchen Sink Goosed Neck Faucet 2.00 pc 3,000.00 6,000.00
Faucet, 1/2"-Ø x 2" 6 3.00 pcs 350.00 1,050.00
Accessories -Teflon Tape, 3/4" 10.00 pcs 20.00 200.00
S-Blue Solvent, 1/12 ltr per can 3.00 can 160.00 480.00
25 PLUMBING WORKS - Sewer Line
PVC Pipe, 2"-Ø x 10', Orange 3 12.00 pcs 160.00 1,920.00
PVC Pipe, 3"-Ø x 10', Orange 7 10.00 pcs 280.00 2,800.00
PVC Pipe, 4"-Ø x 10', Orange 48 20.00 pcs 370.00 7,400.00
PVC Elbow, 2"-Ø x 1/4 Bend, Orange 6 17.00 pcs 35.00 595.00
PVC Elbow, 3"-Ø x 1/4 Bend, Orange 6 12.00 pcs 55.00 660.00
PVC Elbow, 4"-Ø x 1/4 Bend, Orange 3 5.00 pcs 120.00 600.00
PVC Wye, 2"-Ø x 2"-Ø, Orange 15.00 pcs 35.00 525.00
PVC Wye, 4"-Ø x 4"-Ø, Orange 3.00 pcs 160.00 480.00
PVC Clean Out, 2"-Ø , Orange 3.00 pcs 30.00 90.00
PVC Clean Out, 4"-Ø , Orange 3.00 pcs 60.00 180.00
Accessories - Solvent Cement, 1/2 ltr per can 5.00 cans 180.00 900.00
Vulca Seal 3.00 ltrs 420.00 1,260.00
26 PLUMBING WORKS - Fixtures

Printed : 3/26/2021 3:51 AM Page 3 of 5


Water Closet w/ Accessories & Fittings 3.00 sets 10,000.00 30,000.00
Lavatory w/ Accessories & Fittings 3.00 sets 6,000.00 18,000.00
Kitchen Sink w/ Fittings 3.00 sets 3,000.00 9,000.00
PVC P-Trap, 2"-Ø, Orange 8.00 pcs 150.00 1,200.00
Floor drain, 4"x4" 8.00 pcs 350.00 2,800.00
27 ELECTRICAL WORKS - Rough-Ins & Wiring
Moldflex, 1/2"-Ø x 100m 2.00 rolls 750.00 1,500.00
Utility Box, 2" x 4" 42.00 pcs 20.00 840.00
Junction Box, 4" x 4" 40.00 pcs 20.00 800.00
30mm2, Electrical Wire, THHN 84 120.00 mtrs 230.00 27,600.00
3.50mm2 x 150m, Electrical Wire, THHN 172 3.00 rolls 3,200.00 9,600.00
5.50mm2, Electrical Wire, THHN 76 5.00 roll 5,200.00 26,000.00
Electrical Tape 20.00 rolls 35.00 700.00
PVC Electrical Pipe, 1/2"-Ø x 10', Orange 90.00 pcs 75.00 6,750.00
Conduit Long Elbow 1/2"-Ø 60.00 pcs 15.00 900.00
GI Tie Wire #16 5.00 kgs 90.00 450.00
28 ELECTRICAL WORKS - Fixtures & Service Entrance
Bulb Socket 8.00 pcs 50.00 400.00
Circular Lamp 8.00 sets 2,500.00 20,000.00
Pin Light 21.00 sets 650.00 13,650.00
Switch, 1-Gang 8.00 sets 120.00 960.00
Switch, 2-Gang 2.00 sets 160.00 320.00
Switch, 3-Gang 3.00 sets 250.00 750.00
Outlet, 2-Gang 16.00 sets 180.00 2,880.00
Special Power Outlet 7.00 sets 250.00 1,750.00
Weather Proof Outlet 3.00 sets 250.00 750.00
ACU Outlet 3.00 sets 250.00 750.00
PB1 - 12B (1-60A, 9-30A, 1-20A, 2-15A) 1.00 sets 15,000.00 15,000.00
Entrance Cap, 1"-Ø 1.00 pcs 250.00 250.00
RSC Pipe, 1"-Ø 1.00 pcs 1,400.00 1,400.00
RSC Long Elbow, 1"-Ø 1.00 pcs 180.00 180.00
RSC Clamp, 1"-Ø 2.00 pcs 30.00 60.00
29 PAINTING WORKS
FWL Primer 131.00 ltrs 160.00 20,960.00
MAT FIN. Topcoat, (Walls) 637.47 215.00 ltrs 250.00 53,750.00
MAT FIN. Topcoat, (Ceiling, Fascia Board) 47.00 ltrs 250.00 11,750.00
FWE Primer 8.00 ltrs 160.00 1,280.00
QDE Topcoat, (Railings) 10.40 16.00 ltrs 250.00 4,000.00
Boral Premium Jointing 6.25 sack 320.00 2,000.00
Skimcoat 10.62 gallons 450.00 4,781.03
Sandpaper, #100 120.00 pcs 20.00 2,400.00
Sandpaper, #120 120.00 pcs 20.00 2,400.00
Thinner 8.00 ltrs 80.00 640.00
Joint Tape 4.00 rolls 150.00 600.00
Stuffa 20.00 kgs 70.00 1,400.00
Dursban 2.00 gals 6,000.00 12,000.00
Old Newspaper 20.00 kgs 15.00 300.00
30 CATCH BASIN 22 units
CHB, 4" x 8" x 16", Ordinary 50.00 pcs 10.00 500.00
Cement - Portland, 40 kg/bag 5.00 bags 240.00 1,200.00
Sand, Coarse 0.30 cu. mtrs 600.00 180.00

Printed : 3/26/2021 3:51 AM Page 4 of 5


31 FORMWORKS/STAGINGS/BATTER BOARD
Scaffoldings (for rental only) 50.00 sets 1,500.00 75,000.00
Lumber : 2" x 2" x 12 300.00 pcs 240.00 72,000.00
Lumber : 2" x 4" x 12 200.00 pcs 480.00 96,000.00
Phenolic Board, 1/2" x 4' x 8' 40.00 pcs 1,200.00 48,000.00
CWN, 3" 40.00 kgs 55.00 2,200.00
CWN, 2" 40.00 kgs 57.50 2,300.00
Used Oil 10.00 gals 30.00 300.00
GI Tie Wire #16 50.00 kgs 90.00 4,500.00

Projected Material Cost : 2,215,183.70


Projected Labor Cost : 901,203.88

Projected Construction Cost : 3,116,387.57

Approved by: Certified by:

AR. JOBIL L. FERRERAS, UAP


Owner Architect
TIN No. 412 170 050 000
PRC No. 27040
PTR. No. SF 3669794
Date : 07-23-2020
Place : City Of San Fernando
IAPOA No. 23126 269173 082919

Printed : 3/26/2021 3:51 AM Page 5 of 5


Bill of Materials
Project : PROPOSED TWO-STOREY RESIDENCE
Location : Bulaon, CSFP
Owner : Michelle Jo S. Gutierrez/Mario Lloyd P. Gutierrez
Date : March 26, 2021

No. Description Quantity Unit Cost Amount


1 EARTH WORKS
Excavation 30.26 cu. mtrs 500.00 15,130.40
Gravel Bed, Washed 3/4" - Ø 0.65 cu. mtr 1,200.00 777.60
2 CONCRETE WORKS - Wall Footing V= 3.77 cu. mtrs
Cement - Portland, 40 kg/bag 33.90 bags 240.00 8,137.15
Sand, Coarse 1.88 cu. mtrs 600.00 1,130.16
Gravel, Washed 3/4" - Ø 3.77 cu. mtrs 1,200.00 4,520.64
DSB, 10 mm-Ø x 6.00m 39.00 pcs 180.00 7,020.00
GI Tie Wire #16 1 2.89 kgs 90.00 259.74
3 CONCRETE WORKS - Column Footing V= 4.18 cu. mtrs
Cement - Portland, 40 kg/bag 37.58 bags 240.00 9,020.16
Sand, Coarse 2.09 cu. mtrs 600.00 1,252.80
Gravel, Washed 3/4" - Ø 4.18 cu. mtrs 1,200.00 5,011.20
DSB, 16 mm-Ø x 6.00m 29.00 pcs 420.00 12,180.00
GI Tie Wire #16 1 5.49 kgs 90.00 494.33
4 CONCRETE WORKS - Column V= 3.86 cu. mtrs
Cement - Portland, 40 kg/bag 34.75 bags 240.00 8,339.76
Sand, Coarse 1.93 cu. mtrs 600.00 1,158.30
Gravel, Washed 3/4" - Ø 3.86 cu. mtrs 1,200.00 4,633.20
DSB, 16 mm-Ø x 6.00m 74.00 pcs 420.00 31,080.00
DSB, 10 mm-Ø x 6.00m 69.00 pcs 180.00 12,420.00
GI Tie Wire #16 1 19.12 kgs 90.00 1,720.94
5 CONCRETE WORKS - Ground Floor Slab V= 8.82 cu. mtrs
Cement - Portland, 40 kg/bag 66.14 bags 240.00 15,874.20
Sand, Coarse 4.41 cu. mtrs 600.00 2,645.70
Gravel, Washed 3/4" - Ø 8.82 cu. mtrs 1,200.00 10,582.80
DSB, 10 mm-Ø x 6.00m 78.00 pcs 180.00 14,040.00
GI Tie Wire #16 1 5.77 kgs 90.00 519.48
6 CONCRETE WORKS - Canopy & Roof Slab V= 0.62 cu. mtrs
Cement - Portland, 40 kg/bag 5.59 bags 240.00 1,341.36
Water Proofing 1.25475 2.00 gal 1,200.00 2,400.00
Sand, Coarse 0.31 cu. mtrs 600.00 186.30
Gravel, Washed 3/4" - Ø 0.62 cu. mtrs 1,200.00 745.20
DSB, 10 mm-Ø x 6.00m 6.00 pcs 180.00 1,080.00
GI Tie Wire #16 1 0.44 kg 90.00 39.96
7 CONCRETE WORKS - Second Floor Slab V= 8.82 cu. mtrs
Cement - Portland, 40 kg/bag 68.94 83.78 bags 240.00 20,107.32
Sand, Coarse 4.41 cu. mtrs 600.00 2,645.70
Gravel, Washed 3/4" - Ø 8.82 cu. mtrs 1,200.00 10,582.80
DSB, 12 mm-Ø x 6.00m 363.00 pcs 270.00 98,010.00
GI Tie Wire #16 1 40.81 kgs 90.00 3,673.12
Water Proofing 13.52 4.00 gals 1,200.00 4,800.00
8 CONCRETE WORKS - Beams (B,LB,BB) V= 5.41 cu. mtrs
Cement - Portland, 40 kg/bag 48.68 bags 240.00 11,684.25
Sand, Coarse 2.70 cu. mtrs 600.00 1,622.81
Gravel, Washed 3/4" - Ø 5.41 cu. mtrs 1,200.00 6,491.25
DSB, 16 mm-Ø x 6.00m 160.00 pcs 420.00 67,200.00
DSB, 12 mm-Ø x 6.00m 31.00 pcs 270.00 8,370.00
DSB, 10 mm-Ø x 6.00m 55.00 pcs 180.00 9,900.00
GI Tie Wire #16 1 37.68 kgs 90.00 3,391.07
9 MASONRY - CHB Wall A= 360.80 sq. mtrs
CHB, 5" x 8" x 16" 360.80 5,054.00 pcs 15.00 75,810.00
Cement - Portland, 40 kg/bag 367.30 bags 240.00 88,151.27
Sand, Coarse 30.45 cu. mtrs 600.00 18,271.04
DSB, 10 mm-Ø x 6.00m 273.00 pcs 180.00 49,140.00
GI Tie Wire #16 1 20.20 kgs 90.00 1,818.18
10 MASONRY - Plastering A= 637.47 sq. mtrs
Cement - Portland, 40 kg/bag 160.64 bags 240.00 38,554.19

Printed : 3/26/2021 3:51 AM Page 1 of 5


Sand, Fine 13.39 cu. mtrs 600.00 8,032.12
11 ROOFING 100
Ribtype (Eff. Width = 1.0m)
10.00 m 10.00 pcs. 3,500.00 35,000.00
12 ROOF FRAMING
C-Purlins, Ga.1.6 x 2" x 6" x 20' 17.54386 19.00 pcs 850.00 16,150.00
C-Purlins, Ga.1.2x 2" x 4" x 20' 28.42105 31.00 pcs 650.00 20,150.00
Fascia Board, 3/8" x 12" x 8' 14 16.00 pcs 250.00 4,000.00
Pre-painted Gutter, 24" x 2.44m 4.5 6.00 pcs 580.00 3,480.00
Pre-painted Flashing Gutter, 24" x 2.44m 5 7.00 pcs 580.00 4,060.00
Wall Capping, 32" x 2.44m 5 7.00 pcs 580.00 4,060.00
Vulca Seal 5.00 ltrs 420.00 2,100.00
Welding Rod, 1/8" - Ø 15.00 kgs 90.00 1,350.00
Red - Oxide 12.40 ltrs 120.00 1,488.00
Paint Thinner 6.20 ltrs 80.00 496.00
Cutting Disk 10.00 pcs 120.00 1,200.00
Tekscrew 500.00 pcs 2.00 1,000.00
Metal Screw #8 x 3/4" 300.00 pcs 1.00 300.00
Ficem Screw #8 x 1-1/2" 256.00 pcs 1.00 256.00
Blind Rivets, 7mm x 50mm 240.00 pcs 1.00 240.00
13 CARPENTRY - CEILING GROUND FLOOR A= 40.00 sq. mtrs
Double C-Furrring, 50 x 19 x 5m 19.20 36.00 pcs 125.00 4,500.00
Carrying Channel, 38 x 12 x 5m 9.73 15.00 pcs 130.00 1,950.00
Hardiflex 20 8.00 pcs 450.00 3,600.00
Gypsum Board, 12mm x 4' x 8' 40 16.00 pcs 380.00 6,080.00
Wall Angle, 25 x 25 x 3m 24.44 26.00 pcs 35.00 910.00
Double Furring Clip 37.20 60.00 pcs 5.00 300.00
Blind Rivets, 7mm x 50mm 560.00 pcs 2.00 1,120.00
Gypsum Screw, 1 1/4 x 6mm 1,040.00 pcs 2.00 2,080.00
Concrete Nail, 1" 98.00 pcs 2.00 196.00
14 CARPENTRY - CEILING SECOND FLOOR A= 42.00 sq. mtrs
Double C-Furrring, 50 x 19 x 5m 17.26 35.00 pcs 120.00 4,200.00
Carrying Channel, 38 x 12 x 5m 9.64 15.00 pcs 125.00 1,875.00
Hardiflex 5 2.00 pcs 450.00 900.00
Gypsum Board, 12mm x 4' x 8' 42 17.00 pcs 380.00 6,460.00
Wall Angle, 25 x 25 x 3m 34.98 37.00 pcs 35.00 1,295.00
Double Furring Clip 39.06 60.00 pcs 5.00 300.00
Blind Rivets, 7mm x 50mm 595.00 pcs 2.00 1,190.00
Gypsum Screw, 1 1/4 x 6mm 1,105.00 pcs 2.00 2,210.00
Concrete Nail, 1" 139.00 pcs 2.00 278.00
15 CARPENTRY WORKS - CEILING (T&B and Eaves) A= 4.00 sq. mtrs
Spandrel - Wall Angle, 0.4mm x 2" x 2" x 2.44m 28 30.00 pcs 60.00 1,800.00
Spandrel - Center Moulidng 12" 3.00 pcs 120.00 360.00
Metal Spandrel, 6" x 6m 33.56725 36.00 pcs 350.00 12,600.00
Concrete Nails 1 1/2" x 25 kgs (original) 5.00 kgs 80.00 400.00
Metal Screw,1-1/4" x 6mm 288.00 pcs 2.00 576.00
Double C-Furrring, 50 x 19 x 5m 2.20 6.00 pcs 125.00 750.00
Carrying Channel, 38 x 12 x 5m 10.8 1.62 2.00 pcs 130.00 260.00
Hardiflex 7.8 3.00 pcs 450.00 1,350.00
Wall Angle, 25 x 25 x 3m 6.70 8.00 pcs 35.00 280.00
Double Furring Clip 3.72 15.00 pcs 5.00 75.00
Blind Rivets, 7mm x 50mm 70.00 pcs 2.00 140.00
Hardi Screw, 1 1/4 x 6mm 195.00 pcs 2.00 390.00
Concrete Nail, 1" 30.00 pcs 2.00 60.00
16 DOORS
D- 1 2.10 x 0.80 Panel Door 3.00 sets 12,000.00 36,000.00
D- 2 2.10 x 0.80 Panel Door 4.00 sets 12,000.00 48,000.00
D- 3 2.10 x 0.70 Flushed Door 3.00 sets 2,500.00 7,500.00
D- 4 2.10 x 0.80 Sliding Door 1.00 sets 8,400.00 8,400.00
D- 5 2.25 x 1.20 Roll-up Door 1.00 sets 17,550.00 17,550.00
Jamb w/ Hinges: 0.80 m x 2.10 m 7.00 pcs 1,500.00 10,500.00
Jamb w/ Hinges: 0.70 m x 2.10 m 3.00 pcs 1,500.00 4,500.00
Doorlocks 10.00 pcs 2,000.00 20,000.00
T&B Doorlocks 0 3.00 pcs 350.00 1,050.00
17 WINDOWS
Height x Width
W- 1 1.20 x 1.20 : SlidingWindow 11.00 sets 8,640.00 95,040.00
W- 2 0.60 x 0.60 : Awning Window 3.00 sets 4,000.00 12,000.00
18 CARPENTRY WORKS -Nook and Kitchen Counter, Lower and Hanging Cabinet
Kitchen Counter, Lower and Hanging Cabinet 3.00 set 60,000.00 180,000.00

Printed : 3/26/2021 3:51 AM Page 2 of 5


19 STEELWORKS
Steel Staircase 2.8 1.00 l.s 60,000.00 60,000.00
Terrace Railings 5.2 1.00 l.s 22,380.80 22,380.80
Tubular Accent 12.25 1.00 l.s 52,724.00 52,724.00
20 TILE WORKS - GROUND FLOOR A= 41.00 sq. mtrs
Kitchen/Dining/Store : 24 " x 24 " Tiles 30 100.00 pcs 350.00 35,000.00
Bedroom : 24 " x 24 " Tiles 11 40.00 pcs 350.00 14,000.00
Cement - Portland, 40 kg/bag 17.08 bags 240.00 4,100.00
Sand, Coarse 0 2.05 cu.mtrs 600.00 1,230.00
Tile Adhesive 6.83 bags 400.00 2,733.33
Tile Grout 16.40 kgs 45.00 738.00
21 TILE WORKS - SECOND FLOOR A= 67.00 sq. mtrs
Bedrooms : 24 " x 24 " Tiles 14 45.00 pcs 350.00 15,750.00
Dining/Living : 24 " x 24 " Tiles 28 90.00 pcs 350.00 31,500.00
Laundry : 24 " x 24 " Tiles 10 35.00 pcs 350.00 12,250.00
Hallway : 24 " x 24 " Tiles 15 50.00 pcs 350.00 17,500.00
Cement - Portland, 40 kg/bag 27.92 bags 240.00 6,700.00
Sand, Coarse 3.35 cu.mtrs 600.00 2,010.00
Tile Adhesive 11.17 bags 400.00 4,466.67
Tile Grout 26.80 kgs 45.00 1,206.00
22 TILE WORKS - Toilet & Bath A= 53.64 sq. mtrs
Floor Tiles : 24 " x 24 " Tiles 7.80 30.00 pcs 350.00 10,500.00
Wall Tiles : 12 " x 24 " Tiles 45.84 270.00 pcs 280.00 75,600.00
Cement - Portland, 40 kg/bag 22.35 bags 240.00 5,364.00
Sand, Coarse 2.68 cu.mtrs 600.00 1,609.20
Tile Adhesive 8.94 bags 400.00 3,576.00
Tile Grout 21.46 kgs 45.00 965.52
23 SEPTIC TANK
CHB, 4" x 8" x 16", Ordinary 450.00 pcs 12.00 5,400.00
Cement - Portland, 40 kg/bag 22.00 bags 240.00 5,280.00
Sand, Coarse 2.00 cu. mtrs 600.00 1,200.00
Gravel, Washed 3/4" - Ø 1.80 cu. mtrs 1,200.00 2,160.00
DSB, 10 mm-Ø x 6.00m 20.00 pcs 180.00 3,600.00
GI Tie Wire #16 5.00 kgs 90.00 450.00
PVC Pipe, 4" 2.00 pcs 160.00 320.00
PVC Tee, 4" x 4" 3.00 pcs 45.00 135.00
PVC Clean Out, 4" 3.00 pcs 25.00 75.00
24 PLUMBING WORKS - Waterline & Fittings
uPVC Pipe, 1/2"-Ø x 10' 9.333333 31.00 pcs 140.00 4,340.00
uPVC Elbow, 1/2"-Ø 6 16.00 pcs 25.00 400.00
uPVC 1 - Side Threaded Elbow, 1/2"-Ø 4 15.00 pcs 40.00 600.00
uPVC Tee, 1/2"-Ø 3 13.00 pcs 25.00 325.00
uPVC Coupling, 1/2"-Ø 10 6.00 pcs 10.00 60.00
Hose Bibb, 1/2"-Ø 6 3.00 pcs 250.00 750.00
Gate Valve, 3/4"-Ø 3.00 pcs 500.00 1,500.00
Shower Valve, 1/2"-Ø 6 3.00 pc 1,500.00 4,500.00
Shower Head, 1/2"-Ø 6 3.00 pc 3,000.00 9,000.00
Kitchen Sink Goosed Neck Faucet 2.00 pc 3,000.00 6,000.00
Faucet, 1/2"-Ø x 2" 6 3.00 pcs 350.00 1,050.00
Accessories -Teflon Tape, 3/4" 10.00 pcs 20.00 200.00
S-Blue Solvent, 1/12 ltr per can 3.00 can 160.00 480.00
25 PLUMBING WORKS - Sewer Line
PVC Pipe, 2"-Ø x 10', Orange 3 12.00 pcs 160.00 1,920.00
PVC Pipe, 3"-Ø x 10', Orange 7 10.00 pcs 280.00 2,800.00
PVC Pipe, 4"-Ø x 10', Orange 48 20.00 pcs 370.00 7,400.00
PVC Elbow, 2"-Ø x 1/4 Bend, Orange 6 17.00 pcs 35.00 595.00
PVC Elbow, 3"-Ø x 1/4 Bend, Orange 6 12.00 pcs 55.00 660.00
PVC Elbow, 4"-Ø x 1/4 Bend, Orange 3 5.00 pcs 120.00 600.00
PVC Wye, 2"-Ø x 2"-Ø, Orange 15.00 pcs 35.00 525.00
PVC Wye, 4"-Ø x 4"-Ø, Orange 3.00 pcs 160.00 480.00
PVC Clean Out, 2"-Ø , Orange 3.00 pcs 30.00 90.00
PVC Clean Out, 4"-Ø , Orange 3.00 pcs 60.00 180.00
Accessories - Solvent Cement, 1/2 ltr per can 5.00 cans 180.00 900.00
Vulca Seal 3.00 ltrs 420.00 1,260.00

Printed : 3/26/2021 3:51 AM Page 3 of 5


26 PLUMBING WORKS - Fixtures
Water Closet w/ Accessories & Fittings 3.00 sets 18,000.00 54,000.00
Lavatory w/ Accessories & Fittings 3.00 sets 8,000.00 24,000.00
Kitchen Sink w/ Fittings 3.00 sets 5,000.00 15,000.00
PVC P-Trap, 2"-Ø, Orange 8.00 pcs 150.00 1,200.00
Floor drain, 4"x4" 8.00 pcs 1,500.00 12,000.00
27 ELECTRICAL WORKS - Rough-Ins & Wiring
Moldflex, 1/2"-Ø x 100m 2.00 rolls 750.00 1,500.00
Utility Box, 2" x 4" 42.00 pcs 40.00 1,680.00
Junction Box, 4" x 4" 40.00 pcs 40.00 1,600.00
2
30mm , Electrical Wire, THHN 84 120.00 mtrs 350.00 42,000.00
3.50mm2 x 150m, Electrical Wire, THHN 172 2.00 rolls 3,500.00 7,000.00
5.50mm2, Electrical Wire, THHN 76 4.00 roll 5,200.00 20,800.00
Electrical Tape 20.00 rolls 35.00 700.00
PVC Electrical Pipe, 1/2"-Ø x 10', Orange 90.00 pcs 75.00 6,750.00
Conduit Long Elbow 1/2"-Ø 60.00 pcs 15.00 900.00
GI Tie Wire #16 5.00 kgs 90.00 450.00
28 ELECTRICAL WORKS - Fixtures & Service Entrance
Bulb Socket 8.00 pcs 50.00 400.00
Circular Lamp 8.00 sets 2,500.00 20,000.00
Pin Light 21.00 sets 1,200.00 25,200.00
Switch, 1-Gang 8.00 sets 250.00 2,000.00
Switch, 2-Gang 2.00 sets 380.00 760.00
Switch, 3-Gang 3.00 sets 450.00 1,350.00
Outlet, 2-Gang 16.00 sets 450.00 7,200.00
Special Power Outlet 7.00 sets 650.00 4,550.00
Weather Proof Outlet 3.00 sets 650.00 1,950.00
ACU Outlet 3.00 sets 650.00 1,950.00
PB1 - 12B (1-60A, 9-30A, 1-20A, 2-15A) 1.00 sets 18,000.00 18,000.00
Entrance Cap, 1"-Ø 1.00 pcs 250.00 250.00
RSC Pipe, 1"-Ø 1.00 pcs 1,400.00 1,400.00
RSC Long Elbow, 1\"-Ø 1.00 pcs 180.00 180.00
RSC Clamp, 1"-Ø 2.00 pcs 30.00 60.00
29 PAINTING WORKS
FWL Primer 131.00 ltrs 160.00 20,960.00
MAT FIN. Topcoat, (Walls) 637.47 215.00 ltrs 350.00 75,250.00
MAT FIN. Topcoat, (Ceiling, Fascia Board) 47.00 ltrs 350.00 16,450.00
FWE Primer 4.00 ltrs 160.00 640.00
QDE Topcoat, (Railings) 10.40 8.00 ltrs 350.00 2,800.00
Boral Premium Jointing 6.25 sack 320.00 2,000.00
Skimcoat 10.62 gallons 450.00 4,781.03
Sandpaper, #100 120.00 pcs 20.00 2,400.00
Sandpaper, #120 120.00 pcs 20.00 2,400.00
Thinner 4.00 ltrs 80.00 320.00
Joint Tape 4.00 rolls 150.00 600.00
Stuffa 20.00 kgs 70.00 1,400.00
Dursban 2.00 gals 6,000.00 12,000.00
Old Newspaper 20.00 kgs 15.00 300.00
30 CATCH BASIN 22 units
CHB, 4" x 8" x 16", Ordinary 50.00 pcs 12.00 600.00
Cement - Portland, 40 kg/bag 5.00 bags 240.00 1,200.00
Sand, Coarse 0.30 cu. mtrs 600.00 180.00

Printed : 3/26/2021 3:51 AM Page 4 of 5


31 FORMWORKS/STAGINGS/BATTER BOARD
Lumber : 2" x 2" x 12 250.00 pcs 240.00 60,000.00
Lumber : 2" x 4" x 12 150.00 pcs 480.00 72,000.00
Phenolic Board, 1/2" x 4' x 8' 35.00 pcs 1,200.00 42,000.00
CWN, 3" 30.00 kgs 55.00 1,650.00
CWN, 2" 30.00 kgs 57.50 1,725.00
Used Oil 5.00 gals 30.00 150.00
GI Tie Wire #16 30.00 kgs 90.00 2,700.00

Projected Material Cost : 2,327,695.66


Projected Labor Cost : 1,178,978.23
Contractor's Profit : 232,769.57
Contingencies : 116,384.78
Mobilization : 50,000.00
Architect's/Engineer's Fee/Permits : 120,000.00

Projected Construction Cost : 4,025,828.24

Approved by: Certified by:

AR. JOBIL L. FERRERAS, UAP


Owner Architect
TIN No. 412 170 050 000
PRC No. 27040
PTR. No. SF 3669794
Date : 07-23-2020
Place : City Of San Fernando
IAPOA No. 23126 269173 082919

Printed : 3/26/2021 3:51 AM Page 5 of 5

You might also like