PROJECT: Proposed 2 Storey Pharmacy

LOCATION: Parada, Valenzuela

OWNER:
BILL OF MATERIALS

ITEM MATERIAL
GENERAL DESCRIPTION / SCOPE OF WORKS QTY UNIT
NO. COST
I GENERAL REQUIREMENTS
Mobalization/Demobilation 1.00 lot 28,728.33
Temporary Facilities 1.00 lot 49,054.81
PPEs 1.00 lot 40,000.00
SUBTOTAL I
II EARTHWORKS
Excavation 35.00 cu.m. -
Backfill 33.60 cu.m. -
Gravel Bedding (G1) 3.21 cu.m. 1,650.00
Soil Poisoning 111.38 liters 330.00
SUBTOTAL II
III CONCRETE WORKS
Foundation
Footing
F-1
Portland Cement (50kg bag) 23.20 bags 290.00
Sand (Ordinary) 7.43 cu.m 682.00
Gravel 3/4 8.90 cu.m 1,650.00
Footing Tie Beam
FTB-1
Portland Cement (50kg bag) 11.20 bags 290.00
Sand (Ordinary) 5.97 cu.m 682.00
Gravel 3/4 6.80 cu.m 1,650.00
Columns
C-1
Portland Cement (50kg bag) 22.00 bags 290.00
Sand (Ordinary) 6.30 cu.m 682.00
Gravel 3/4 8.70 cu.m 1,650.00
Ground Floor
GB-1
Slab on Grade
Portland Cement (50kg bag) 9.20 bags 290.00
Sand (Ordinary) 6.50 cu.m 682.00
Gravel 3/4 7.20 cu.m 1,650.00
Second Floor
2nd floor Slab
Portland Cement (50kg bag) 9.20 bags 290.00
Sand (Ordinary) 6.50 cu.m 682.00
 Gravel 3/4 7.20 cu.m 1,650.00
Stairs
GF to 2nd 2.68 cu.m
2nd to 3rd 2.68 cu.m
Portland Cement (50kg bag) 5.00 bags 290.00
Sand (Ordinary) 2.68 cu.m 682.00
Gravel 3/4 5.36 cu.m 1,650.00
TOTAL VOLUME OF CONCRETE 5.36
SUBTOTAL III
IV REBAR WORKS
Foundation
F-1
16mm x 6m grade 60 32.50 pcs 368.00
Footing Tie Beam
FTB-1
16mm x 6m grade 60 15.20 pcs 368.00
10mm x 6m grade 40 13.60 pcs 142.00
Wall Footing
WF-1
10mm x 6m grade 40 15.00 pcs 142.00
G.I. Wire g15 23.30 kg 105.00
Columns
16mm x 6m grade 60 43.20 pcs 368.00
10mm x 6m grade 40 35.20 pcs 142.00
G.I. Wire g15 40.33 kg 105.00
Ground Floor
GB-1
16mm x 6m grade 60 33.50 pcs 368.00
10mm x 6m grade 40 28.50 pcs 142.00
Slab on Grade
10mm x 6m grade 40 31.20 pcs 142.00
G.I. Wire g15 16.40 kg 105.00
Second Floor
2nd floor Beams
16mm x 6m grade 60 33.50 pcs 368.00
10mm x 6m grade 40 28.50 pcs 142.00
2nd Floor Slab
10mm x 6m grade 40 16.40 pcs 142.00
G.I. Wire g15 43.20 kg 105.00
I Beam 6.00 pcs 1,923.00
Stairs
GF to 2nd
16mm x 6m grade 60 12.20 pcs 368.00
10mm x 6m grade 40 10.20 pcs 142.00
2nd to 3rd
 16mm x 6m grade 60 13.76 pcs 368.00
10mm x 6m grade 40 12.12 pcs 142.00
G.I. Wire g15 6.40 kg 105.00
SUBTOTAL IV
V MASONRY WORKS
Exterior Walls 64.23 sqm
CHB 6"
Ground Floor to Second Floor 523.00 pcs 20.00
Second Floor to Roof Beam 546.20 pcs 20.00
Interior Walls 45.20 sqm
CHB 4"
Ground Floor to Second Floor 523.00 pcs 18.00
Second Floor to Third Floor 546.20 pcs 18.00
Portland Cement (50kg bag) 43.20 bags 290.00
Sand 36.20 cu.m 682.00
Total Reinforcement (10mm x 6m) 86.20 pcs 142.00
Plastering
Exterior Walls 342.32 sqm
Portland Cement (50kg bag) 32.20 bags 290.00
Sand 29.21 cu.m 682.00
Interior Walls 231.20 sqm
Portland Cement (50kg bag) 23.10 bags 290.00
Sand 20.21 cu.m 682.00
SUBTOTAL V
VI CARPENTRY WORKS
Ceiling Works
Ground Floor
Carrying Channel (3m) 12.30 pcs 150.00
Metal Furring (3m) 31.00 pcs 130.00
Wall Angle (2.4m) 10.00 pcs 100.00
Hanger Bars 20.00 pcs 80.00
FiCem / Gypsum Board 5.21 pcs 450.00
Consumables 1.50 lot 2,000.00
Second Floor
Carrying Channel (3m) 32.10 pcs 150.00
Metal Furring (3m) 43.20 pcs 130.00
Wall Angle (2.4m) 43.20 pcs 100.00
Hanger Bars 58.20 pcs 80.00
Consumables 1.00 lot 2,000.00
VII ELECTRICAL WORKS
Conduits, Boxes and Fittings
Rigid Steel Conduit (RSC), 32 mm Ø 1.00 pc 1,200.00
Electrical Conduit uPVC, 19 mm Ø 21.00 pc 95.00
Entrance Cap 32 mm Ø 1.50 kg 250.00
Junction Box 4"x 4" Plastic 31.50 pc 50.00
 Utility Box 2"x 4" Plastic 31.00 pc 40.00
Grounding Rod, 2.4 m x 16 mm Ø 1.50 pc 150.00
Wires and Wirings
Electrical Wire ( 5.5 mm Wire, THHN, TWG ) 180.00 mts. 24.00
Electrical Wire ( 8.0 mm Wire, THHN, TWG ) 100.00 mts. 79.00
Electrical Wire ( 2.0 mm Wire, THHN, TWG ) 135.00 mts. 29.00
Electrical Wire ( 3.5 mm Wire, THHN, TWG ) 200.00 mts. 37.00
Flush Type Single Gang Switch with cover 12.00 pc 135.00
Flush Type Double Gang Switch with cover 12.00 pc 195.00
Heavy Duty Duplex Convenience Outlet with c 9.00 pc 360.00
Duplex Convenience Outlet with cover 15.00 pc 140.00
Rubber Tape 20.00 rolls 30.00
Panel Board With Main and Branch Breaker
Panel Board & Cabinets 1.00 set 12,000.00
60AMP, 2 PST, 10 Branches,
6-20AT, 4-30AT

Kilowatt Meter with Base 1.00 set 1,500.00

Lighting Fixtures
2 - 40 watts Box Type with Canopy Base 23.00 pcs 1,150.00
and Stem
1 - 18 watts CFL 27.00 pcs 320.00
SUBTOTAL VII
VIII PLUMBING & SANITARY WORKS
Building Drain
PVC PIPE 100mm dia. 8.00 pcs 589.16
PVC PIPE 75mm dia. 17.00 pcs 356.90
PVC PIPE 50mm dia. 32.00 pcs 234.84
PVC WYE 75x75 5.00 pcs 130.81
PVC WYE 50 x 50 2.00 pcs 92.81
PVC WYE 75 x 50 1.00 pcs 102.65
PVC WYE REDUCER 100 x 50 1.00 pcs 84.00
PVC WYE REDUCER 75x50 6.00 pcs 84.00
PVC ELBOW 1/4 BEND 50mm dia. 2.00 pcs 25.75
PVC ELBOW 1/8 BEND 100mm dia. 1.00 pcs 28.00
PVC ELBOW 1/8 BEND 75mm dia. 5.00 pcs 21.00
PVC ELBOW 1/8 BEND 50mm dia. 4.00 pcs 28.00
PVC CLEANOUT COVER 100mm 2.00 pcs 1,153.50
PVC CLEANOUT COVER 75mm 4.00 pcs 1,153.50
PVC CLEANOUT COVER 50mm 4.00 pcs 1,153.50
PVC SANITARY TEE 100 x 100 1.00 pcs 169.95
PVC SANITARY TEE 75 x 75 2.00 pcs 79.31
PVC SANITARY TEE 50 x 50 5.00 pcs 79.31
PVC SANITARY (REDUCING) TEE 75 x 50 3.00 pcs 74.16
1/4BEND LONG SWEEP ELBOW 50mm 1.00 pcs 40.00
 1/8 BEND LONG SWEEP ELBOW 50mm 1.00 pcs 28.00
DOUBLE Y 75 x 75 4.00 pcs 260.00
CROSS TEE 50 x 50 1.00 pcs 79.31
P-TRAP FOR FLOOR DRAIN 75mm 6.00 pcs 398.00
ELBOW FOR WATER CLOSET (1/8 BEND LONG SWEEP) 75mm 6.00 pcs 28.00
90DEG LONG SWEEP ELBOW 50mm 1.00 pcs 856.00
90DEG LONG SWEEP ELBOW 75mm 1.00 pcs 912.00
Water Supply
PIPE PVC 25mm dia. 30.00 pc 326.00
METER STOP 25mm 1.00 pc 112.00
WATER METER 25mm 1.00 pc 250.00
GATE VALVE 25mm 4.00 pc 184.00
CONTROL VALVE FOR LAVATORY AND SINK 25mm 10.00 pc 120.00
CONTROL VALVE FOR WATER CLOSET 25mm 6.00 pc 120.00
90DEG ELBOW 25mm 34.00 pc 25.00
TEE 25 x 25 12.00 pc 13.00
Fixtures (inclusive of Labor and Installation)
Water Closet with Fittings and Accessories 6.00 set 13,040.00
Lavatory Wall Hung, Complete with Accessorie 6.00 set 13,260.00
Floor Drain 6.00 set 323.00
SUBTOTAL VIII
GRAND TOTAL
Cost per sqm
LABOR
UNIT RATE TOTAL COST
COST

0.00 28,728.33 28,728.33

0.00 49,054.81 49,054.81
0.00 40,000.00 40,000.00
117,783.14

- 240.42 8,414.70
- 172.58 5,798.69
495.00 2,145.00 6,885.45
99.00 429.00 47,779.88
68,878.71

89.90 379.90 8,813.68

211.42 893.42 6,633.64
511.50 2,161.50 19,237.35

89.90 379.90 4,254.88

211.42 893.42 5,332.04
511.50 2,161.50 14,698.20

89.90 379.90 8,357.80

211.42 893.42 5,628.55
511.50 2,161.50 18,805.05

89.90 379.90 3,495.08

211.42 893.42 5,807.23
511.50 2,161.50 15,562.80

89.90 379.90 3,495.08

211.42 893.42 5,807.23
511.50 2,161.50 15,562.80

89.90 379.90 1,899.50

211.42 893.42 2,392.40
511.50 2,161.50 11,576.13

157,359.44

114.08 482.08 15,667.60

114.08 482.08 7,327.62

44.02 186.02 2,529.87

44.02 186.02 2,790.30

32.55 137.55 3,204.92

114.08 482.08 20,825.86

44.02 186.02 6,547.90
32.55 137.55 5,547.39

114.08 482.08 16,149.68

44.02 186.02 5,301.57

44.02 186.02 5,803.82

32.55 137.55 2,255.82

114.08 482.08 16,149.68

44.02 186.02 5,301.57

44.02 186.02 3,050.73

32.55 137.55 5,942.16
596.13 2,519.13 15,114.78

114.08 482.08 5,881.38

44.02 186.02 1,897.40
114.08 482.08 6,633.42
44.02 186.02 2,254.56
32.55 137.55 880.32
157,058.35

6.20 26.20 13,702.60

6.20 26.20 14,310.44

5.58 23.58 12,332.34

5.58 23.58 12,879.40
89.90 379.90 16,411.68
211.42 893.42 32,341.80
44.02 186.02 16,034.92

89.90 379.90 12,232.78

211.42 893.42 26,096.80

89.90 379.90 8,775.69

211.42 893.42 18,056.02
183,174.47

46.50 196.50 2,416.95

40.30 170.30 5,279.30
31.00 131.00 1,310.00
24.80 104.80 2,096.00
139.50 589.50 3,071.30
620.00 2,620.00 3,930.00

46.50 196.50 6,307.65

40.30 170.30 7,356.96
31.00 131.00 5,659.20
24.80 104.80 6,099.36
620.00 2,620.00 2,620.00

372.00 1,572.00 1,572.00

29.45 124.45 2,613.45
77.50 327.50 491.25
15.50 65.50 2,063.25
 12.40 52.40 1,624.40
46.50 196.50 294.75

7.44 31.44 5,659.20

24.49 103.49 10,349.00
8.99 37.99 5,128.65
11.47 48.47 9,694.00
41.85 176.85 2,122.20
60.45 255.45 3,065.40
111.60 471.60 4,244.40
43.40 183.40 2,751.00
9.30 39.30 786.00

3,720.00 15,720.00 15,720.00

465.00 1,965.00 1,965.00

356.50 1,506.50 34,649.50

99.20 419.20 11,318.40

116,111.85

182.64 771.80 6,174.40

110.64 467.54 7,948.16
72.80 307.64 9,844.49
40.55 171.36 856.81
28.77 121.58 243.16
31.82 134.47 134.47
26.04 110.04 110.04
26.04 110.04 660.24
7.98 33.73 67.47
8.68 36.68 36.68
6.51 27.51 137.55
8.68 36.68 146.72
357.59 1,511.09 3,022.17
357.59 1,511.09 6,044.34
357.59 1,511.09 6,044.34
52.68 222.63 222.63
24.59 103.90 207.79
24.59 103.90 519.48
22.99 97.15 291.45
12.40 52.40 52.40
 8.68 36.68 36.68
80.60 340.60 1,362.40
24.59 103.90 103.90
123.38 521.38 3,128.28
8.68 36.68 220.08
265.36 1,121.36 1,121.36
282.72 1,194.72 1,194.72

101.06 427.06 12,811.80

34.72 146.72 146.72
77.50 327.50 327.50
57.04 241.04 964.16
37.20 157.20 1,572.00
37.20 157.20 943.20
7.75 32.75 1,113.50
4.03 17.03 204.36

0.00 13,040.00 78,240.00

0.00 13,260.00 79,560.00
0.00 323.00 1,938.00
227,753.45
1,028,119.41
3,658.79