ARKITEKTONS design & builder

G/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217

TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: arch_rabj@yahoo.com

DESIGNATION/S

Details of Quantities
W

AREA

INSIDE

OUTSIDE

PAVERS

LEVEL - 1
Veranda Front
Veranda Right

4.500
2.000

2.000
12.000

9.000
24.000

Master Bedroom
Master Walk-in

4.200
2.400

3.600
3.600

15.120
8.640

15.120
8.640

Masters' T&B
Living Room
Dining

1.800
4.500
5.700

3.600
3.600
3.900

6.480
16.200
22.230

6.480
16.200
22.230

Main Stair
Main Kitchen

4.500
4.200

2.400
4.800

10.800
20.160

10.800
20.160

Main Kitchen
Bedroom-1

1.300
2.900

1.200
3.900

1.560
11.310

1.560
11.310

Common T&B
Driveway

1.300
3.500

2.700
25.000

3.510
87.500

3.510

236.510

116.010

146.760

9.000
24.000

87.500
33.000

87.500

LEVEL - 2
Bedroom-2
Bedroom-3
Bedroom-4

2.900
2.900
4.200

3.900
3.600
3.600

11.310
10.440
15.120

11.310
10.440
15.120

Common T&B-2
Corridor-1

2.800
2.800

2.700
1.200

7.560
3.360

7.560
3.360

Corridor-2
Stair to Second Floor

1.300
4.200

3.600
2.400

4.680
10.080

4.680
10.080

Family Hall
View Deck

4.200
4.200

3.900
4.800

16.380
20.160

16.380
20.160

Veranda-3
Veranda-4

5.700
1.500

1.500
5.700

8.550
8.550

8.550
8.550

116.190
352.700

116.190
232.200

0.000
33.000

0.000
87.500

17,000.00
561,000.00

8,500.00
743,750.00

PhP

22,000.00
5,108,400.00
6,413,150.00

TOTAL AREA (sq.m.)

PROJECTED COST PER SQUARE METER
PROBABLE CONSTRUCTION COST

Prepared by:

Approved by:

RAFAEL AFRICA BRIONES, JR.

ARCHITECT (PRC#6539)

332236280.xls / ProbableCost

type name here

OWNER/S

10/05/2016 / 07:28:03

1 / 27

ARKITEKTONS design & builder

G/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217

TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: arch_rabj@yahoo.com

Project

TWO STOREY RESIDENCE

Location

BRGY.
LIPA CITY

Owner

Subject

Date

###
BILL OF MATERIALS & COST ESTIMATES

###

12-May-2011

###
###

S U MMARY

MATERIALS

GENERAL REQUIREMENTS / SITEWORKS

II

LABOR

TOTAL

53,000.00

329,700.00

382,700.00

STRUCTURAL WORKS

1,861,110.00

815,890.00

2,677,000.00

III

ARCHITECTURAL WORKS

1,243,024.00

599,976.00

1,843,000.00

IV

PLUMBING / SANITARY WORKS

155,200.00

60,600.00

215,800.00

ELECTRICAL WORKS

145,800.00

74,700.00

220,500.00

3,458,134.00

1,880,866.00

###

TOTAL COST OF MATERIALS

3,458,134.00

TOTAL COST OF LABOR

1,880,866.00

ARCHITECT'S PROFESSIONAL FEE/S

20%

1,067,800.00

CONTRACTOR'S PROFIT

35% - 50%

0.00

VALUE ADDED TAX

10% - 12%

0.00

GUARANTEED MAXIMUM COST

6,406,800.00

Prepared by:

Approved by:

RAFAEL AFRICA BRIONES, JR.

ARCHITECT (PRC#6539)

OWNER/S

332236280.xls / Summary

10/05/2016 / 07:28:03

2 / 27

ITEM DESCRIPTION
I.

Details of Quantities

GEN. REQ'Ts. / SITEWORKS

1.0 Mobilization/Demobilization Works

1.01
1.02
1.03
1.04
1.05

Mobilization & Demobilization

Layout & Batterboards
Building Permits
Occupancy Permit
Haul Debris/Excess Materials
Sub-total

2.0 Bonds & Insurances

2.01 Homeowner's Asso. Bond
2.02 Construction Bond/Permits
2.03 DeliveryTruck Pass
2.04 Worker Insurance/Clearance/IDs
Sub-total

S/G

BARS

19.25

4.97

250.00

150.00

50.00

3.00

OTHERS
5.00

149.0100

-0.0100

32.21666667

-0.21666667

450.00

3.0 Temporary Facilities

3.01
3.02
3.03
3.04
3.05
3.06
3.07

Bunkhouse / Warehouse Rental

Toilet Facilities
Accommodation
Personal Protective Equipment
Electricity
Water
Communication

10,000

10,000.0

2,000

2,000.00

200

1,000

250.00

4.00

3,000.00

300.00

4,500.00

1,000.00

Sub-total
4.0 Earthworks
4.01

4.02

4.03
4.04

Excavation
F-1
F-2
TB-1
SV
CB
DP
Backfill/On-fill
Veranda Front
Veranda Right
Master Bedroom
Master Walk-in
Masters' T&B
Living Room
Dining
Main Stair
Main Kitchen
Bedroom-1
Common T&B
Gravel Fill
Compaction

L
1.40
1.20
82.70
6.00
0.80
41.35
42.80
4.50
2.00
4.20
2.40
1.80
4.50
5.70
4.50
4.20
2.90
1.30

W
1.40
1.20
0.30
2.00
0.80
0.40
72.30
2.00
12.00
3.60
3.60
3.60
3.60
3.90
2.40
4.80
3.90
2.70

11.31

15.00

112.243000

D
1.50
1.50
0.30
2.80
0.80
0.80
Area
9.00
24.00
15.12
8.64
6.48
16.20
22.23
10.80
20.16
11.31
3.51
236.51

QTY
4.00
11.00
1.00
1.00
18.00
2.00
Elev.
0.20
0.20
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.075

VOL
11.76
23.76
7.44
33.60
9.22
26.46
88.00400
1.80
4.80
6.05
3.46
2.59
6.48
8.89
4.32
8.06
4.52
1.40
17.73825

25.92

37.23

0.75700

-0.00400

0.26175

Sub-total

332236280.xls / BoM

10/05/2016 / 07:28:03

3 / 27

ITEM DESCRIPTION

Details of Quantities

Total for General Requirements / Siteworks

II. STRUCTURAL WORKS
1.0 Concrete Works
1.01 Footing / Wall Ftg
F-1 & F-2
15.00
TB-1
Cement
Sand
Gravel
Eqpt Rental
1.02 Columns
Cement
Sand
Gravel
Eqpt Rental
1.03 Slab on Fill / on Grade
Cement
Sand
Gravel
Eqpt Rental
1.04 Beams
Cement
Sand
Gravel
Eqpt Rental
1.05 Suspended Slab
Bedroom-2
Bedroom-3
Bedroom-4
Common T&B-2
Corridor-1
Family Hall
View Deck
Veranda-3
Veranda-4
Cement
Sand
Gravel
Eqpt Rental
1.06 Stair Slabs
Stair to Second Floor
Cement
Sand
Gravel
Eqpt Rental
1.07 Misc Items
Cement
Sand
Gravel

332236280.xls / BoM

1.40
82.70

1.40
0.30

15.00
0.300
0.300

4.00

1.00

14.54700
2.35
7.44

0.45300

10.00
0.50

69,850.00
B

Ht

QTY

0.50000
0.50000

5.2500000

0.75000

10.00

30.00

0.50

72,800.00
QTY

23.65100

0.69900

10.00
0.50

91,250.00
B

QTY

1.00000
0.00000

10.00
0.50

127,400.00
W
2.90
2.90
4.20
2.80
2.80
4.20
4.20
5.70
1.50

L
3.90
3.60
3.60
2.70
1.20
3.90
4.80
1.50
5.70
0.00

Area
11.31
10.44
15.12
7.56
3.36
16.38
20.16
8.55
8.55
116.19
352.70

0.10

11.61900

0.38100

10.00
0.50

54,600.00
4.20

3.12

Area
13.10
13.10

3.27600
3.28

0.25

0.72400

10.00
0.50

18,700.00
L

QTY

11.90400

0.09600

10.00
0.50

10/05/2016 / 07:28:03

4 / 27

ITEM DESCRIPTION

Details of Quantities

56,100.00

Eqpt Rental
Sub-total
2.0 Masonry Works
5" CHB w/ rebars including
2.01
mortar & plaster finish
5" thk. CHB
Cement
Sand
10 mm Def. Bars
Ga. 18 G.I. Wire
4" CHB w/ rebars including
2.02
mortar & plaster finish
4" thk. CHB
Cement
Sand
10 mm Def. Bars
Ga. 18 G.I. Wire
Concrete trim at
2.03 exterior window /
door
Cement
Sand
10 mm Def. Bars
Ga. 18 G.I. Wire
2.03 Concrete floor topping
Cement
Sand
Sub-total
3.0 Reinforcing Steel Bars
3.01 Footings
F-1 & F-2
F-2
TB-1
10 mm Def. Bars
16 mm Def. Bars
Ga. 18 G.I. Wire
3.02 Columns / Pedestals
14 C-1
14 C-2
C-1
WF
C-2
WF
10 mm Def. Bars
12 mm Def. Bars
16 mm Def. Bars
Ga. 18 G.I. Wire
3.03 Slab on Fill / on Grade
Master Bedroom
Master Walk-in
Masters' T&B
332236280.xls / BoM

469.80

280.80 Grnd Flr

189.00 Scnd Flr
RoofDeck

339.60

3.60
3.00
1.00

12.50
1.50
0.15
0.75

469.8000

0.20000

5,875.0000
705.0000
70.5000
352.5000
35.0000

25.00000
5.00000
0.50000
2.50000
0.50000

339.6000

0.40000

93.60 Grnd Flr

3.60

12.50

4,250.0000

50.00000

78.00 Scnd Flr

3.00

1.10

374.0000

6.00000

0.10

34.0000

0.75

255.0000

168.00

Fence

5.00000

26.0000
120.00
15.00

11.25
0.75

2.40

0.60000

20.00000
2.00000
G.F.

S.F.

236.51

116.19

DECK
0.00

17.63500
352.7000

0.36500

27.0000
9.0000

10

10

12

110.27

16
12.22
24.00
187.20

0.00
110.2666667

TIES

551.33
0.000000
0.000000
31.000000

10
15.11
62.33
0.00

12
0.00
0.00
0.00

16
20.36
56.00
0.00

0.00

0.00

0.00

20

TIES
53.33
146.67
0.00
0.00
77.4444

2.55556

0.0000
76.3636

3.63637

46.0000
L
4.20
2.40
1.80

W
3.60
3.60
3.60

10/05/2016 / 07:28:03

BARS
37.80
21.60
16.20

37.80
21.60
16.20

12.60
7.20
5.40

5 / 27

ITEM DESCRIPTION
Living Room
Dining
Main Stair
Main Kitchen
Main Kitchen
Bedroom-1
Common T&B
10 mm Def. Bars
Ga. 18 G.I. Wire
3.04 Beams
10 mm Def. Bars
12 mm Def. Bars
16 mm Def. Bars
Eqpt Rental
3.05 Suspended Slab
Bedroom-2
Bedroom-3
Bedroom-4
Common T&B-2
Corridor-1
Family Hall
View Deck
Veranda-3
Veranda-4
10 mm Def. Bars
12 mm Def. Bars
Ga. 18 G.I. Wire
3.06 Stair Slabs
Stair to Second Floor
10 mm Def. Bars
12 mm Def. Bars
Ga. 18 G.I. Wire
3.07 Misc Items
SV
CB
10 mm Def. Bars
12 mm Def. Bars
Ga. 18 G.I. Wire
Sub-total
4.0 Formworks & Scaffolds
4.01 Columns
C-1
C-2
" thk Plywood
2" x 3" Coco Lumber
2" x 4" Coco Lumber
Nails, assorted sizes
Consummables
4.03 Suspended Slab

332236280.xls / BoM

Details of Quantities
4.50
5.70
4.50
4.20
1.30
2.90
1.30

3.60
3.90
2.40
4.80
1.20
3.90
2.70

40.50
55.58
27.00
50.40
3.90
28.28
8.78
0.40

40.50
55.58
27.00
50.40
3.90
28.28
8.78
0.40

13.50
18.53
9.00
16.80
1.30
9.43
2.93
96.675000
9.600000

Length

10#

15#

22#

24#

26#

266.9000

2.55556

860.5200
320.4930
11.2000000
2.90
3.90
2.90
3.60
4.20
3.60
2.80
2.70
2.80
1.20
4.20
3.90
4.20
4.80
5.70
1.50
1.50
5.70
70.41818182

3.63637
-1.00000

10
37.70
34.80
50.40
25.20
11.20
54.60
67.20
28.50
28.50

12
37.70
34.80
50.40
25.20
11.20
54.60
67.20
28.50
28.50

16

-0.34545455

70.41818182

-0.34545455

17.50000000
4.20

3.90

2.00

273.00

273.00
0.50000000
0.50000000
9.20000

L
6.00
0.80

W
2.00
0.80

QTY
2.00
18.00

10
200.00
120.00

0.80000000

12
200.00
96.00
0.66666670
0.66666670
10.40

Ht

QTY

51.0000

0.35

0.5

4.00

13.60

0.35

0.5

11.00

37.40

17.71

17.70833

12

9.00

666.67

12

12.00

416.67

0.60000000

2.2916700

2.25
43,980.00
116.19000

10/05/2016 / 07:28:03

Area

3.81000

6 / 27

ITEM DESCRIPTION
Stair Slabs
Steel Deck or Tjoist
Sub-total
5.0 Roof Framing
5.01 Steel Framing & Purlins
1/4 x 2 x 2 Angle Bars
1/4 x 1.5 x 1.5 Angle Bars
2" x 4" x 1.2mm C-Purlins
2" x 6" x 1.2mm C-Purlins
12mm Dia. Plain Round Bars
Eqpt Rental & Consummables
Sub-total
Total for Structural Works

Details of Quantities

4.04

III

13.10400

Area

PhP

150.00

1.89600

1,008.54
2"x2"

1.5"x1.5"

QTY
259.64827586207

0.3517241

166.58620689655

3.4137931

292.00

65.00

64.909091

0.09091

64.00

16.00

14.5454545

5.45455

0.10

29,630.00

-120

ARCHITECTURAL WORKS

1.0 Floor Finishes

1.01 Paver Blocks
Veranda Front
Veranda Right
100% 100mm x 200mm Pavers
Sand
Eqpt Rental & Consummables
1.02

1.03

1.04

Floor Tiles, 60cmx60cm

Living Room
Dining
Main Stair
Main Kitchen
Main Kitchen
60cm Sq. M'wasa Floor Tiles
Tile Adhessive
Eqpt Rental & Consummables
Floor Tiles, 40cmx40cm
View Deck
Veranda-3
Veranda-4
40cm Sq. Floor Tiles
Tile Adhessive
Eqpt Rental & Consummables
Floor Tiles, M'wasa 30cmx30cm
Masters' T&B
Common T&B
Common T&B-2
30cm Sq. M'wasa Floor Tiles
Tile Adhessive

332236280.xls / BoM

108.500000
W

4.50

2.00

9.00

1.50

8.00

12.00

0.020

50.000

5,425.00000
8.13750

-0.1375

0.18

10,818.0000

-18.00000

70.95000

0.05000

197.222222

12.7777778

8.14

4.50
5.70
4.50
4.20
1.30
0.36

3.60
3.90
2.40
4.80
1.20
2.7778

16.20
22.23
10.80
20.16
1.56
2.0
0.14

4.20

4.80

20.16

5.70

1.50

8.55

1.50

5.70

8.55

0.16

6.25

2.0

1.80

3.60

6.48

1.30

2.70

3.51

2.80

2.70

7.56

11.11

5.00

100.00

10/05/2016 / 07:28:03

2.0

35.5000000

0.500000

5,040.00000

-4.00000

37.26000

2.74000

232.87500

17.1250000

20.00000
0.16

0.09

25.00000

3,360.00000

40.00000

17.5500

2.45000

222.22222

27.7777780

10.00000

7 / 27

ITEM DESCRIPTION

1.06

Eqpt Rental & Consummables

Laminated Wood Flooring
Master Bedroom
Master Walk-in
Bedroom-1
Bedroom-2
Bedroom-3
Bedroom-4
Corridor-1
Corridor-2
Stair to Second Floor
Family Hall
10cmx100cm Laminated Floor
Acce. & Consummables

Details of Quantities
0.160
4.20

3.60

2.40

3.60

8.64

4.20

3.60

15.12

2.90

3.90

11.31

2.90

3.60

10.44

4.20

3.60

15.12

2.80

1.20

3.36

1.30

3.60

4.68

4.20

2.40

10.08

4.20

3.90

16.38

0.09

0.99

0.09

1,480.00000

520.00000

110.25000

4.75000

15.12

12.00000

1,380.00052

-0.00052

0.08

6,624.00002

-138.00000

312.0000

8.00000

Sub-total
2.0 Wall Finishes
2.01

2.02

2.03

2.05

Acritex Paint (Ext. Walls only)

Front
Rear
Right
Left
Acritex Primer
Acritex-Cast
Acritex Topcoat
Acritex Reducer
Skim Coat
Consummables
Latex Paint Finish
Skim Coat
Flat Latex Paint
Semi-Gloss Latex
Power Tools & Consummables
Glazed Wall Tiles
Masters' T&B
Common T&B
Common T&B-2
30x30cm Glazed Wall Tiles
Tile Adhessive
Tile Grout
Power Tools & Consummables
Countertops & Backsplash
Main Kitchen
Masters' T&B
Common T&B-2
18mm Thk Granite Slabs

332236280.xls / BoM

10.00
10.00
16.00
16.00
28.00
25.00
25.00

Ht

Area
60.00
60.00
96.00
96.00

11.43
12.80
12.80

6.00
6.00
6.00
6.00
1.00
1.00
2.00

10.00
0.15
W

Ht

Area

15.00
28.00

168,660.00
W

Ht

Area

1.80
1.30
2.80

3.60
2.70
2.70

2.4
2.4
2.4
11.11

25.92
19.20
26.40
71.52

5.00
1.00

357.60

0.09

805.8000

4.2000000

54.00000
28.92857
90.00000
7,560.00
71.52

777.7778

35.76000

2.0
202.52

5.0

Top

Splash

Area

9.00
2.80
1.20

0.60
0.60
0.60

0.2
0.2
0.2

7.20
2.24
0.96
14.88000

10/05/2016 / 07:28:03

11.4285714
12.8000000
25.6000000
12.5000000
32.0000000
7,185.00

40.50400
9,600.000

0.12000

8 / 27

ITEM DESCRIPTION

Details of Quantities

Power Tools & Consummables

2.06

Cabinets & Closets Doors

Laminated Cabinet Doors
Laminated Closet Doors
Laminated Drawers
Louver Closet Doors
Plywood Closet Doors (Roll-Paint)
Sub-total

3.0 Ceiling Finishes

3.01 12mm thk Gypsum Board
Master Bedroom
Master Walk-in
Living Room
Dining
Main Stair
Main Kitchen
Bedroom-1
Bedroom-2
Bedroom-3
Bedroom-4
Corridor-1
Stair to Second Floor
Family Hall
3.02 4.5mm thk Hardiflex
Veranda Front
Veranda Right
Masters' T&B
Common T&B
Common T&B-2
View Deck
Veranda-3
Veranda-4
3.03 Recessed Ceiling
Living Room
Dining
Main Stair
Corridor-1
Corridor-2
View Deck
3.04 Roof Eaves
Eaves Front
Eaves Rear
Eaves Left
Eaves Right
4.5mm thk Hardiflex
1" x 1" Treated Wood Vent Slats
3.06 PVC Baseboards
Sub-total

Cabs

Clo

Drwrs

High Cabs

50.00

27.00
23.00
60.00
4.00
5.00

177.390000
4.20
2.40
4.50
5.70
4.50
4.20
2.90
2.90
2.90
4.20
2.80
4.20
4.20

3.60
3.60
3.60
3.90
2.40
4.80
3.90
3.90
3.60
3.60
1.20
2.40
3.90

15.12
8.64
16.20
22.23
10.80
20.16
11.31
11.31
10.44
15.12
3.36
10.08
16.38

4.50
2.00
1.80
1.30
2.80
4.20
5.70
1.50
Hor
18.00
22.80
18.00
11.20
5.20
16.80

2.00
12.00
3.60
2.70
2.70
4.80
1.50
5.70
Vert
14.40
15.60
9.60
4.80
14.40
19.20

9.00
24.00
6.48
3.51
7.56
20.16
8.55
8.55

1.50
1.50
1.50
1.50
6.00

13.00
13.00
19.00
19.00
64.00

19.50
19.50
28.50
28.50
96.00

2.61000

87.810000

2.19000

340.00000
64.80
76.80
55.20
32.00
39.20
72.00

96.0000
320.0000

4.0 Waterproofing
Common T&B-2
View Deck

332236280.xls / BoM

2.80
4.20

2.70
4.80

10/05/2016 / 07:28:03

7.56
20.16

9 / 27

ITEM DESCRIPTION

4.01

Veranda-3
Veranda-4
Cementitous waterproofer
Sub-total

Details of Quantities

5.70
1.50

1.50
5.70

8.55
8.55
44.82

17.92800

2.07200

5.0 Ironmongery & Hardwares

5.01 Locksets
Main Door Lockest
Cyclindrical Lockset w/ Key
Cyclindrical Lockset w/o Key
5.02 Hinges
4" x 4" S/S Hinges
3.5" x 3.5" S/S Hinges
3" x 3" S/S Hinges
5.04 Door Stoppers
Magnetic Door Stopper
Sub-total
6.0 Metal & Specialty Works
6.01 Steel Stair Railings
6.03 Steel Balcony Railings
6.04 Power Tools & Consummables

Ht

32.00

1.00

33.00

1.00

bdft/linm
32.00
33.00000
0.00

Sub-total

57,200.00

7.0 Closets, Cabinets, Shelves Carcass

7.01

Closets

7.02

Low Cabinets
Dining
Main Kitchen
Master Bedroom
Family Hall

7.03

High Cabinets

7.05

Countertops
Dining
Main Kitchen

QTY

2.80
4.00
3.00
2.70

0.60
0.60
0.60
0.60

0.9
0.9
0.9
0.9

1.00
1.00
1.00
1.00

1.5120
2.1600
1.6200
1.4580

0.48800
0.84000
0.38000
0.54200

2.80
4.00

1.00
1.00

1.00
1.00

2.8000
4.0000

0.20000

BdFt

S. Area

Amount/Set

T. S. Area

2.00

Sub-total
8.0 Doors & Jambs

Cost/BF

8.01 Jambs, TREATED WOOD

D-1
D-2
D-3
D-4
D-5
D-6

1.0 x 2.10
1.0 x 2.10
0.80 x 2.10
0.90 x 2.10
0.60 x 2.10
0.70 x 2.10

Main Door
Master's Walk
Bedroom 1
Din/Kit/2ndFl
Common T&
Master's SD

65.52
18.00
18.00
18.00
18.00
18.00
18.00

1.35
1.35
1.35
1.35
1.35
1.35

8.02 Doors

332236280.xls / BoM

80.00
80.00
80.00
80.00
80.00
80.00

1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00

1.35
1.35
1.35
10.80
2.70
1.35
13.00

10/05/2016 / 07:28:03

10 / 27

ITEM DESCRIPTION
D-1
D-4
D-5
D-6
D-2
D-3

1.0 x 2.10
0.90 x 2.10
0.60 x 2.10
0.70 x 2.10
1.0 x 2.10
0.80 x 2.10
Sub-total

Solid w/ Desi
Hollow Core
Hollow Core
Hollow Core
Hollow Core
Hollow Core

9.0 Windows
9.01

9.02
9.03
9.04

Aluminum Frame
W-1 Living
W-2 Living (Upper)
W-3 Bedrooms
W-4 Stair Landing
W-5 Stair Landing
W-6 T&B
W-7 Dining & Family Area
W-8 Family Area
W-9 Kitchen
6mm Glass panels
Aluminum Framed Screen
Tools & Accessories
Sub-total

Details of Quantities
96.00
48.00
42.67
45.33
48.00
48.00

4.20
3.78
2.52
2.94
4.20
3.36
72,860.00
Ht

4.00
6.20
0.80
2.00
0.60
0.80
3.60
0.80
1.00

160.00
60.00
60.00
60.00
60.00
60.00

Area

1.60
2.10
1.20
0.60
2.10
0.40
1.60
1.60
0.60

6.40
13.02
0.96
1.20
1.26
0.32
5.76
1.28
0.60

15,360.000
2,880.000
2,560.000
2,720.000
2,880.00
2,880.00
1,188.19
Cost/SqM
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
10.80

4.20
30.24
5.04
2.94
4.20
3.36
61.32
Amount/Set
22,400.00
45,570.00
3,360.00
4,200.00
4,410.00
1,120.00
20,160.00
4,480.00
2,100.00
501.33600
300.00000

56,800.00

T. S. Area
46.42000
6.40000
13.02000
8.64000
1.20000
2.52000
0.64000
11.52000
1.28000
1.20000
-1.336000
4.00000

223,368.00

10.0 Misc. Painting Works

10.01 Varnish Finish
Doors & Jambs
Stairs, Handrails
10.02 Paint Carcass
Closets
Low Cabinets
High Cabinets
Sub-total
11.0 Roofing Works
11.01
11.02
11.03
11.04
11.05

Long Span Roofing

Bended Accessories
Insulation
S/S Valley Gutters
S/S Gutters
Sub-total

12.0 Specialty Wood Works

12.01 TKD Stair Treads
12.03 Accessories
Sub-total
Total for Architectural Works

98.28000
52.41600

2nd Flr

Eaves

Total

209.14
38.00

7.20
12.00

216.34
17.00
0.00

25.00
30.00
219,300.00
BdFt/Pc

Qty

8.00

54.00

-0.28000
-0.41600

Sloped Area
1.25
16.00

270.42750
83.00000

-0.42750
7.00000

55.00

6.00000
5.00000

432.00

64,800.00

IV PLUMBING & SANITARY WORKS

1.0 Plumbing Works

332236280.xls / BoM

10/05/2016 / 07:28:03

11 / 27

ITEM DESCRIPTION
1.01

1.02

Sanitary
4" Pipe, Neltex
2" Pipe, Neltex
4" Tee, Neltex
2" Tee, Neltex
4" Wye, Neltex
2" Wye, Neltex
4" Elbow, Neltex
2" Elbow, Neltex
4" Clean Out, Neltex
2" Clean Out, Neltex

Pipe, Neltex
Tee, Neltex
Wye, Neltex
Elbow, Neltex

2,182.00

-82.00000

52.00
5.00
6.00
8.00
7.00
0.00
5.00
2.00
4.00
3.00
8.00
12.00
5.00
6.00
6.00
8,268.00

3.80000

20.80
31.20

Hot & Cold Water Line

1/2" Cold Water Pipe
1/2" Tee
1/2" Elbow
1/2" Adaptor
1/2" Coupling
1/2" Hot Water Pipe
1/2" Tee
1/2" Elbow
1/2" Adaptor
1/2" Coupling
1/2" G.I. Plug
1/2" G.I. Nipple
1/2" G.I. Tee
1/2" G.I. Elbow
1/2" Gate Valve 12mm
Other Accessories

1.06

36.00

Storm Drainage
6" Pipe, Neltex
4" Pipe, Neltex

1.05

57.00

Downspout
3" Pipe, Neltex
3" 90 Elbow, Neltex
3" 45 Elbow, Neltex
Accessories

1.04

55.00
30.00

Vent Line
2"
2"
2"
2"

1.03

Details of Quantities

52.00

52.000000

5.00
6.00
8.00
7.00
0.00
5.00
2.00
4.00
3.00
8.00
12.00
5.00
6.00
6.00

Plumbing Fixtures
Lavatory-A
Mixer-A

332236280.xls / BoM

10/05/2016 / 07:28:03

12 / 27

ITEM DESCRIPTION

Details of Quantities

Water Closet-A
Bidet Spray-A
S.H.-A
TP H-A
Shower Head-A
Shower Valve-a
K.S., SS, Dbl Bowl
K.S. Mixer
SS Bottle-Trap
HD Angle Valves
Flexible Hose
Faucet 4"
Faucet w/ HB
Other Accessories

3,241.00

9.00000

Total for Plumbing Works

V

ELECTRICAL WORKS

1.0 Electrical Works

1.01 Conduits, Boxes & Fittings
2"x4" Utility Boxes
4"x4" Junction Boxes
1/2" PVC Pipes
3/4" PVC Pipes
1.5" PVC Pipes
Meter Base
Other Accessories
1.02 Wires & Cables
2.0mm sq Stranded Wires
3.5mm sq Stranded Wires
5.5mm sq Stranded Wires
Main Service Wires
CATV Cable
Tel. Wires
Other Accessories
1.03 Wiring Devices (Switch/Outlets)
Duplex Outlets
Special Outlets
Switches
1.04 Lighting Fixtures
1.05 Panel boards / ACB's
Total for Electrical Works

56,300.0
111.00

54.00

0.50
165.0000
41.2500

-1.25000

307.5000

2.50000

124.0000

-4.00000

0.0000
0.0000
5,372.40
38,200.0

-106.40000

0.50
10.40

1.60000

64.00

6,831.60
38,200.0

2.40000

0.50
54.00
10.00
111.00

-11.00000

111.00
15,000.0

TOTAL COST OF MATERIALS

TOTAL COST OF LABOR
TOTAL MATERIALS & LABOR COST

332236280.xls / BoM

10/05/2016 / 07:28:03

13 / 27

ITEM DESCRIPTION

Details of Quantities

ARCHITECT'S PROFESSIONAL FEE/S

CONTRACTOR'S PROFIT
VALUE ADDED TAX
GUARANTEED MAXIMUM COST

Prepared by:

RAFAEL AFRICA BRIONES, JR.

ARCHITECT (PRC#6539)

332236280.xls / BoM

10/05/2016 / 07:28:03

14 / 27

Qty Unit

2.00 T.L.
149.00 sq m
1.00 lot
1.00 lot
3.00 T.L.

Materials
Unit Cost
Cost

120.00

17,880.00

Labor & Eqpt.

Unit Cost

1.00
1.00
20.00
10.00
10.00
10.00

lot
lot
Mos
Sets
Mos
Mos
Mos

10,000.00
7,450.00

5,000.0

15,000.00
32,450.00

10,000.00
25,330.00
BY OWNER
BY OWNER
15,000.00
50,330.00

32,000.00
9,000.00
41,000.00

BY OWNER
BY OWNER
32,000.00
9,000.00
41,000.00

5,000.00
2,000.00
0.00
90,000.00
35,000.00
30,000.00
7,000.00

15,000.00
4,000.00
0.00
90,000.00
35,000.00
30,000.00
7,000.00

169,000.00

181,000.00

350.00

39,550.00

39,550.00

1,000.00
450.00

10,000.00
2,000.00

10,000.00
2,000.00
4,500.00
3,500.00
3,000.00

700.00
12,000.00

113.00 cu m

TOTAL

5,000.0
50.00

17,880.00

32.00 T.L.
20.00 pax

Cost

###

88.00 cu m

140.00

12,320.00

150.00

13,200.00

25,520.00

18.00 cu m
106.00 cu m

600.00

10,800.00

150.00
300.00

2,700.00
31,800.00

13,500.00
31,800.00

87,250.00

110,370.00

23,120.00

332236280.xls / BoM

10/05/2016 / 07:28:03

15 / 27

Qty Unit

Unit Cost

Materials
Cost

Labor & Eqpt.

Unit Cost

53,000.00

Cost
329,700.00

15.00 cu m

TOTAL
382,700.00

###

150.00
8.00
16.00
23.00
16.00
160.00
8.00
16.00
24.00
20.00
200.00
10.00
20.00
31.00
28.00
280.00
14.00
28.00
42.00
12.00

bags
cu m
cu m
days
cu m
bags
cu m
cu m
days
cu m
bags
cu m
cu m
days
cu m
bags
cu m
cu m
days
cu m

200.00

120.00
6.00
12.00
18.00
4.00

bags
cu m
cu m
days
cu m

200.00
700.00
750.00

40.00
2.00
4.00
8.00
12.00
120.00
6.00
12.00

bags
cu m
cu m
days
cu m
bags
cu m
cu m

200.00
700.00
750.00

8,000.00
1,400.00
3,000.00

70.00
250.00
250.00
250.00

2,800.00
500.00
1,000.00
2,000.00

10,800.00
1,900.00
4,000.00
2,000.00

200.00

24,000.00
4,200.00
9,000.00

70.00
250.00
250.00

8,400.00
1,500.00
3,000.00

32,400.00
5,700.00
12,000.00

332236280.xls / BoM

700.00
750.00

200.00
700.00
750.00

30,000.00
5,600.00
12,000.00

70.00
250.00
250.00
250.00

10,500.00
2,000.00
4,000.00
5,750.00

40,500.00
7,600.00
16,000.00
5,750.00

32,000.00
5,600.00
12,000.00

70.00
250.00
250.00
250.00

11,200.00
2,000.00
4,000.00
6,000.00

43,200.00
7,600.00
16,000.00
6,000.00
###

200.00
700.00
750.00

200.00
700.00
750.00

40,000.00
7,000.00
15,000.00

70.00
250.00
250.00
250.00

14,000.00
2,500.00
5,000.00
7,750.00

54,000.00
9,500.00
20,000.00
7,750.00

56,000.00
9,800.00
21,000.00

70.00
250.00
250.00
250.00

19,600.00
3,500.00
7,000.00
10,500.00

75,600.00
13,300.00
28,000.00
10,500.00
###

24,000.00
4,200.00
9,000.00

70.00
250.00
250.00
250.00

8,400.00
1,500.00
3,000.00
4,500.00

32,400.00
5,700.00
12,000.00
4,500.00
###

700.00
750.00

10/05/2016 / 07:28:03

16 / 27

Qty Unit

Unit Cost

Materials
Cost

24.00 days

Labor & Eqpt.

Unit Cost
250.00

Cost
6,000.00
157,900.00

332,800.00

TOTAL
6,000.00
490,700.00

470.00 sq m
5,900.00 pcs
710.00 bags
71.00 cu m
350.00 pcs
36.00 kg

7.00
200.00
700.00
125.00
65.00

41,300.00
142,000.00
49,700.00
43,750.00
2,340.00

4.00
70.00
250.00
30.00
20.00

23,600.00
49,700.00
17,750.00
10,500.00
720.00

64,900.00
191,700.00
67,450.00
54,250.00
3,060.00

6.00

25,800.00
76,000.00
23,800.00
32,500.00
1,690.00

4.00
70.00
250.00
30.00
20.00

17,200.00
26,600.00
8,500.00
7,800.00
520.00

43,000.00
102,600.00
32,300.00
40,300.00
2,210.00

9,600.00
2,100.00
2,500.00
130.00

70.00
250.00
30.00

3,360.00
750.00
600.00
0.00

12,960.00
2,850.00
3,100.00
130.00

5,400.00
6,300.00
464,910.00

70.00
250.00

1,550.00
2,250.00
171,400.00

6,950.00
8,550.00
636,310.00

340.00 sq m
4,300.00 pcs
380.00 bags
34.00 cu m
260.00 pcs
26.00 kg

200.00
700.00
125.00
65.00

120.00 lin m
48.00
3.00
20.00
2.00
18.00
27.00
9.00

bags
cu m
pcs
kg
cu m
bags
cu m

200.00
700.00
125.00
65.00
200.00
700.00

###
###
###

110.00 pcs
200.00 pcs
31.00 Kgs.

125.000
320.00
65.00

13,750.000
64,000.00
2,015.00

30.00
60.00
30.00

3,300.00
12,000.00
930.00

17,050.00
76,000.00
2,945.00
###

###

260.00 pcs
0.00 pcs
200.00 pcs
46.00 Kgs.

125.00
180.00
320.00
65.00

32,500.00
0.00
64,000.00
2,990.00

70.00
120.00
180.00
30.00

18,200.00
0.00
36,000.00
1,380.00

50,700.00
0.00
100,000.00
4,370.00
###

332236280.xls / BoM

10/05/2016 / 07:28:03

17 / 27

Qty Unit

Unit Cost

Materials
Cost

96.00 pcs
10.00 Kgs.

125.00

480.00 pcs
220.00 pcs
420.00 pcs
40.00 days

125.00

65.00

180.00
320.00

Labor & Eqpt.

Unit Cost

Cost

TOTAL

12,000.00
650.00

70.00
30.00

6,720.00
300.00

18,720.00
950.00

60,000.00
39,600.00
134,400.00

70.00
120.00
180.00
500.00

33,600.00
26,400.00
75,600.00
20,000.00

93,600.00
66,000.00
210,000.00
20,000.00

###

70.00 pcs
70.00 pcs
20.00 Kgs

125.00

46.00 0.00
46.00 0.00
10.00 0.00

125.00

54.00 pcs
50.00 pcs
11.00 Kgs

125.00

180.00
65.00

180.00
65.00

180.00
65.00

8,750.00
12,600.00
1,300.00

30.00
40.00
30.00

2,100.00
2,800.00
600.00

10,850.00
15,400.00
1,900.00

5,750.00
8,280.00
650.00

30.00
40.00
30.00

1,380.00
1,840.00
300.00

7,130.00
10,120.00
950.00

6,750.00
9,000.00
715.00
479,700.00

30.00
40.00
30.00

1,620.00
2,000.00
330.00
247,400.00

8,370.00
11,000.00
1,045.00
727,100.00

51.00 sq m
51.00 sq m

###

80.00 shts

420.00

4,000.00 bd ft

20.00

5,000.00 bd ft

20.00

90.00 kgs
1.00 Lot
120.00 sq m

70.00

332236280.xls / BoM

33,600.00
80,000.00
100,000.00
6,300.00

200.00
5.00
5.00
20.00

16,000.00
20,000.00
25,000.00
1,800.00
43,980.00

49,600.00
100,000.00
125,000.00
8,100.00
43,980.00
###

10/05/2016 / 07:28:04

18 / 27

Qty Unit
15.00 sq m
135.00 sq m

260.00
170.00
65.00
20.00
15.00
1.00

pcs
pcs
pcs
pcs
pcs
Lot

Unit Cost

Materials
Cost

Labor & Eqpt.

Unit Cost

Cost

TOTAL

500.00

67,500.00
287,400.00

150.00

20,250.00
127,030.00

87,750.00
414,430.00

680.00

176,800.00
76,500.00
27,300.00
13,000.00
2,700.00

200.00
120.00
100.00
150.00
50.00

52,000.00
20,400.00
6,500.00
3,000.00
750.00
29,510.00
112,160.00
815,890.00

228,800.00
96,900.00
33,800.00
16,000.00
3,450.00
29,510.00
408,460.00
2,677,000.00
###

5.00

27,250.00

81,750.00
5,600.00
10,800.00
0.00

450.00
420.00
650.00
180.00

296,300.00
1,861,110.00

108.50 sq m

5,450.00 pcs
8.00 cu m
1.00 lot

10.00
700.00

54,500.00
5,600.00

10,800.00

71.00 sq m

210.00 pcs
36.00 bags
1.00 lot
40.00 sq m

250.00 pcs
20.00 bags
1.00 lot
20.00 sq m

250.00 pcs
10.00 bags

332236280.xls / BoM

120.00
300.00

25,200.00
10,800.00

55.00

11,550.00
5,036.00

60.00
300.00

15,000.00
6,000.00

30.00

7,500.00
3,400.00

25.00
300.00

6,250.00
3,000.00

15.00

10/05/2016 / 07:28:04

3,750.00

36,750.00
10,800.00
5,036.00

22,500.00
6,000.00
3,400.00

10,000.00
3,000.00

19 / 27

Qty Unit

Unit Cost

Materials
Cost

Labor & Eqpt.

Unit Cost

1.00 lot
115.00 sq m

1,380.00
1.00

pcs
lot

60.00

82,800.00

12.00

209,150.00

Cost
2,000.00

TOTAL
2,000.00

16,560.00
6,486.00

99,360.00
6,486.00

94,332.00

303,482.00

320.00 sq m

12.00
12.00
26.00
15.00
32.00
1.00
810.00
54.00
30.00
90.00
1.00
70.00

gals
gals
gals
gals
bags
lot
sq m
bags
gals
gals
lot
sq m

580.00
400.00
740.00
380.00
350.00

6,960.00
4,800.00
19,240.00
5,700.00
11,200.00

450.00
500.00
500.00
400.00
500.00

5,400.00
6,000.00
13,000.00
6,000.00
16,000.00
7,200.00

12,360.00
10,800.00
32,240.00
11,700.00
27,200.00
7,200.00

350.00
450.00
480.00

18,900.00
13,500.00
43,200.00

500.00
450.00
500.00

27,000.00
13,500.00
45,000.00
7,560.00

45,900.00
27,000.00
88,200.00
7,560.00

32.00

25,600.00
10,800.00
2,000.00

15.00

12,000.00

37,600.00
10,800.00
2,000.00
9,600.00

800.00 pcs
36.00 bags
40.00 kgs
1.00 lot

300.00
50.00

15.00 sq m

4,500.00

332236280.xls / BoM

9,600.00

2,000.00

10/05/2016 / 07:28:04

0.00

20 / 27

Qty Unit
1.00

lot

77.00
22.00
60.00
4.00
6.00

sets
sets
sets
sets
sets

Unit Cost

Materials
Cost

Labor & Eqpt.

Unit Cost

TOTAL

Cost
0.00

0.00

168,260.00

0.00
0.00
0.00
0.00
0.00
330,160.00

100.00
250.00
50.00
500.00
100.00

400.00
900.00
200.00
1,100.00
250.00

161,900.00
180.00 sq m

450.00

81,000.00

130.00

23,400.00

104,400.00

90.00 sq m

460.00

41,400.00

130.00

11,700.00

53,100.00

340.00 L m

100.00

34,000.00

50.00

17,000.00

51,000.00

96.00 sqm
0.00 lin ft
320.00 L m

460.00
150.00
80.00

130.00
60.00
50.00

12,480.00
0.00
16,000.00
80,580.00

12,480.00
0.00
16,000.00
236,980.00

156,400.00

332236280.xls / BoM

10/05/2016 / 07:28:04

21 / 27

Qty Unit

Unit Cost

Materials
Cost

Labor & Eqpt.

Unit Cost

Cost

TOTAL

20.00 gals

2,800.00

56,000.00
56,000.00

280.00

5,600.00
5,600.00

61,600.00
61,600.00

1.00 set
8.00 sets
2.00 sets

2,000.00

2,000.00
3,600.00
800.00

450.00
200.00
200.00

450.00
1,600.00
400.00

2,450.00
5,200.00
1,200.00

2.00 pairs
12.00 pairs
4.00 pairs

250.00
150.00

500.00
2,400.00
600.00

100.00
100.00
100.00

200.00
1,200.00
400.00

700.00
3,600.00
1,000.00

10.00 sets

180.00

1,800.00

50.00

500.00

2,300.00

4,750.00

16,450.00

8,960.00
9,240.00
6,500.00

24,960.00
25,740.00
6,500.00

24,700.00

57,200.00

450.00
400.00

200.00

11,700.00

32.00 sq m
33.00 sq m
1.00 Lot

500.00
500.00

16,000.00
16,500.00

280.00
280.00

32,500.00

20.00 Cu m

5,000.00

14.00 Cu m

5,000.00

2.00
3.00
2.00
2.00
6.00

Cu m
Cu m
Cu m
Cu m
Cu m

5,000.00

16.00 sq m

3,000.00

3,500.00
70,000.00

3,500.00

0.00
49,000.00

3,500.00
48,000.00

1,200.00

119,000.00

0.00
19,200.00

67,200.00

68,200.00

186,200.00

500.00
500.00
500.00
4,000.00
1,000.00
800.00

1,940.00
1,940.00
1,940.00
15,520.00
3,880.00
2,240.00

3.00 sq m
4.00 sq m
118,000.00

1.00 Set
1.00 Set
1.00 Set
8.00 Set
2.00 Set
1.00 Sets

1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00

1,440.00
1,440.00
1,440.00
11,520.00
2,880.00
1,440.00

500.00
500.00
500.00
500.00
500.00
800.00

###

332236280.xls / BoM

10/05/2016 / 07:28:04

22 / 27

Qty Unit
1.00
8.00
2.00
1.00
1.00
1.00

Set
Sets
Set
Sets
Sets
Sets

21.00
1.00
1.00
9.00
1.00
2.00
2.00
2.00
1.00
2.00
500.00
300.00
1.00

Sets
Sets
Sets
Set
Sets
Sets
Sets
Set
Sets
sq ft
sq ft
Lot

Unit Cost

Materials
Cost

2,880.00
2,560.00
2,720.00
2,880.00
2,880.00

22,400.00
45,570.00
3,360.00
4,200.00
4,410.00
1,120.00
20,160.00
4,480.00
2,100.00
40.00
250.00

0.00
23,040.00
5,120.00
2,720.00
2,880.00
2,880.00
56,800.00

22,400.00
45,570.00
30,240.00
4,200.00
8,820.00
2,240.00
40,320.00
4,480.00
4,200.00
20,000.00

Labor & Eqpt.

Unit Cost
600.00
600.00
600.00
960.00
600.00
600.00

Cost
600.00
4,800.00
1,200.00
960.00
600.00
600.00
16,060.00

4,480.00
9,114.00
672.00
840.00
882.00
224.00
4,032.00
896.00
420.00
12.00
75.00

4,480.00
9,114.00
6,048.00
840.00
1,764.00
448.00
8,064.00
896.00
840.00
6,000.00

2,404.00
184,874.00

38,494.00

23,520.00
17,680.00

150.00
250.00

14,700.00
13,000.00

90.00
90.00

8,820.00
4,680.00

120.00 sq m
84.00 sq m
36.00 sq m

250.00
200.00
200.00

16,800.00

150.00
150.00
150.00

12,600.00

270.00
90.00
270.00
6.00
60.00

600.00
27,840.00
6,320.00
3,680.00
3,480.00
3,480.00
72,860.00

26,880.00
54,684.00
36,288.00
5,040.00
10,584.00
2,688.00
48,384.00
5,376.00
5,040.00
26,000.00
0.00
2,404.00
223,368.00

98.00 sq m
52.00 sq m

44,500.00

TOTAL

26,100.00

0.00
29,400.00
0.00
70,600.00

sq m
Lm
sq m
Lm
Lm

280.00
200.00
80.00
800.00
800.00

75,600.00
18,000.00
21,600.00
4,800.00
48,000.00
168,000.00

100.00
100.00
20.00
150.00
150.00

27,000.00
9,000.00
5,400.00
900.00
9,000.00
51,300.00

102,600.00
27,000.00
27,000.00
5,700.00
57,000.00
219,300.00

432.00 bd ft
1.00 lot

80.00

34,560.00
8,640.00
43,200.00
1,243,024.00

50.00

21,600.00

56,160.00
8,640.00
64,800.00
1,843,000.00

332236280.xls / BoM

10/05/2016 / 07:28:04

21,600.00
599,976.00

23 / 27

Qty Unit

Unit Cost

Materials
Cost

Labor & Eqpt.

Unit Cost

Cost

TOTAL

14.00
12.00
8.00
6.00
4.00
2.00
10.00
8.00
6.00
4.00

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

450.00
250.00
90.00
50.00
90.00
50.00
80.00
30.00
100.00
60.00

6,300.00
3,000.00
720.00
300.00
360.00
100.00
800.00
240.00
600.00
240.00

200.00
100.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00

2,800.00
1,200.00
400.00
300.00
200.00
100.00
500.00
400.00
300.00
200.00

9,100.00
4,200.00
1,120.00
600.00
560.00
200.00
1,300.00
640.00
900.00
440.00

4.00
6.00
2.00
8.00

pcs
pcs
pcs
pcs

250.00
50.00
50.00
30.00

1,000.00
300.00
100.00
240.00

100.00
50.00
50.00
50.00

400.00
300.00
100.00
400.00

1,400.00
600.00
200.00
640.00

16.00
12.00
12.00
1.00

pcs
pcs
pcs
Lot

350.00
80.00
80.00

5,600.00
960.00
960.00
2,100.00

150.00
50.00
50.00

2,400.00
600.00
600.00

8,000.00
1,560.00
1,560.00
2,100.00

14.00
10.00

pcs
pcs

650.00
450.00

9,100.00
4,500.00

300.00
200.00

4,200.00
2,000.00

13,300.00
6,500.00

120.00 lin m
28.00 pcs
20.00 pcs
24.00 pcs
40.00 pcs
18.00 lin m
8.00 pcs
4.00 pcs
6.00 pcs
8.00 pcs
16.00 pcs
16.00 pcs
8.00 pcs
8.00 pcs
6.00 pcs
1.00 lot

120.00
130.00
120.00
80.00
80.00
150.00
650.00
600.00
400.00
400.00
15.00
20.00
30.00
25.00
450.00

14,400.00
3,640.00
2,400.00
1,920.00
3,200.00
2,700.00
5,200.00
2,400.00
2,400.00
3,200.00
240.00
320.00
240.00
200.00
2,700.00
7,700.00

50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
100.00

6,000.00
1,400.00
1,000.00
1,200.00
2,000.00
900.00
400.00
200.00
300.00
400.00
800.00
800.00
400.00
400.00
600.00

20,400.00
5,040.00
3,400.00
3,120.00
5,200.00
3,600.00
5,600.00
2,600.00
2,700.00
3,600.00
1,040.00
1,120.00
640.00
600.00
3,300.00
7,700.00

3.00 sets
3.00 sets

2,400.00
1,800.00

7,200.00
5,400.00

1,000.00
500.00

3,000.00
1,500.00

10,200.00
6,900.00

332236280.xls / BoM

10/05/2016 / 07:28:04

24 / 27

Qty Unit
3.00
3.00
3.00
3.00
3.00
3.00
1.00
1.00
4.00
16.00
16.00
2.00
4.00
1.00

sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
lot

Labor & Eqpt.

Materials
Cost
Unit Cost
Cost
6,500.00
19,500.00 1,500.00
4,500.00
800.00
2,400.00
250.00
750.00
400.00
1,200.00
350.00
1,050.00
400.00
1,200.00
350.00
1,050.00
1,200.00
3,600.00
450.00
1,350.00
1,800.00
5,400.00 1,200.00
3,600.00
6,800.00
6,800.00 2,800.00
2,800.00
2,800.00
2,800.00
500.00
500.00
480.00
1,920.00
300.00
1,200.00
180.00
2,880.00
150.00
2,400.00
120.00
1,920.00
150.00
2,400.00
400.00
800.00
50.00
100.00
450.00
1,800.00
50.00
200.00

Unit Cost

155,200.00

165.00
40.00
310.00
120.00
10.00
1.00
1.00

pcs
pcs
pcs
pcs
pcs
set
lot

4.00
6.00
2.00
64.00
150.00
1.00
1.00

rolls
rolls
rolls
lin m
lin m
roll
lot

2,600.00

54.00
10.00
100.00
111.00
1.00

sets
sets
sets
sets
sets

180.00

18.00
20.00
80.00
120.00
180.00

2,970.00
800.00
24,800.00
14,400.00
1,800.00

3,800.00
4,900.00
120.00
25.00
2,500.00

280.00
180.00
280.00
32,000.00

32,000.00
145,800.00

215,800.00

10.00
10.00
30.00
40.00
60.00
800.00

1,650.00
400.00
9,300.00
4,800.00
600.00
800.00

4,620.00
1,200.00
34,100.00
19,200.00
2,400.00
800.00
5,266.00

1,200.00
1,500.00
1,600.00
50.00
75.00
1,500.00

4,800.00
9,000.00
3,200.00
3,200.00
11,250.00
1,500.00

15,200.00
31,800.00
13,000.00
10,880.00
15,000.00
4,000.00
6,834.00

80.00
100.00
80.00
80.00
2,000.00

4,320.00
1,000.00
8,000.00
8,880.00
2,000.00
74,700.00

4,320.00
1,000.00
8,000.00
8,880.00
34,000.00
220,500.00

1,880,866.00
5,339,000.00

3,458,134.00
1,880,866.00
5,339,000.00

3,458,134.00
54.39%

332236280.xls / BoM

24,000.00
3,150.00
2,250.00
2,250.00
4,950.00
9,000.00
9,600.00
3,300.00
3,120.00
5,280.00
4,320.00
900.00
2,000.00
0.00

60,600.00

5,266.00
10,400.00
22,800.00
9,800.00
7,680.00
3,750.00
2,500.00
6,834.00

TOTAL

10/05/2016 / 07:28:04

25 / 27

Qty Unit

Unit Cost

Materials
Cost

Labor & Eqpt.

Unit Cost

TOTAL

Cost

20%
35% - 50%
10% - 12%

0.20
0.00
0.00

1,067,800.00
0.00
0.00

6,406,800.00

Approved by:

type name here

OWNER/S

332236280.xls / BoM

10/05/2016 / 07:28:04

26 / 27

Project:

TWO STOREY RESIDENCE

Subject:

SCHEDULE OF REVOLVING FUNDS

Owner/s:

type name here

Location:

BRGY.

T O TAL

6,406,800.00

9%

9%

6%

5%

1,316,125.00

1,256,210.00

Prepared by:

594,225.00

594,225.00

###
###

133,475.00

43,160.00

21,580.00
###

33,075.00

###

133,475.00

92,150.00
###

33,075.00
###

133,475.00

###

133,475.00

44,100.00

###

133,475.00

0.00

0.00

184,300.00

###

133,475.00

0.00

0.00

368,600.00

###

133,475.00

44,100.00

133,475.00
###

546,175.00

394,010.00

Approved by:

RAFAEL AFRICA BRIONES, JR.

type name here

ARCHITECT (PRC#6539)

OWNER/S

0
0

332236280.xls/RevFundSched

As of: 10/05/2016 /07:28:04

19,135.00
###

###

66,150.00

0.00

###

0.00

75,530.00

460,750.00

###

64,740.00

460,750.00

###

10,790.00

276,450.00

###

0.00

###

###

###

0.00

669,250.00

###

936,950.00

57,405.00

###

1,070,800.00

1,406,415.00

114,810.00

###

191,350.00

###

9%

###

1,067,800.00

20%

###

ARCHITECT'S
PROFESSIONAL FEE/S

21%

###

VI

22%

###

220,500.00

FINAL

###

ELECTRICAL WORKS

7th

###

6th

###

215,800.00

5th

###

PLUMBING / SANITARY
WORKS

4th

###

IV

3rd

###

1,843,000.00

2nd

###

ARCHITECTURAL WORKS

1st

###

III

DEC

###

2,677,000.00

NOV

###

STRUCTURAL WORKS

OCT

###

II

382,700.00

SEP

###

GENERAL REQUIREMENTS /
SITEWORKS

AUG

###

Amount

JUL

###

Item Description

JUN

###

Item #

MAY

###

12-May-2011

###

Date:

27 / 27

299,415.00
###