PROJECT: PROPOSED EXTENSION 2-STOREY RESIDENTIAL BUILDING

LOCATION: 22 URUGUAY STREET, BLS, PARANAQUE CITY

SUBJECT: BILL OF MATERIALS
DATE:

OWNER SPS. AGNES & LUCAS C. CARPIO JR.

PREPARED BY:
ARCHITECT: GERARDO G. FRIAS
PRC NO. : 7449
PTR NO. : 9411825
DATE : JAN. 4 2018
PLACE : CALOOCAN CITY

MATERIAL LABOR
ITEM DESCRIPTION/SCOPE OF WORK QTY UNIT UNIT COST UNIT COST AMOUNT

1 GENERAL REQUIREMENTS 54,000.00 406,476.00 460,476.00

1.1 MOBILIZATION & DEMOBILIZATION 1.00 LS 10,000.00 10,000.00 5,000.00 5,000.00 15,000.00
1.2 SITE UTILITIES 1.00 LS 20,000.00 20,000.00 0.00 0.00 20,000.00
1.3 FULL TIME SITE SUPERVISION 1.00 LS 0.00 0.00 200,000.00 200,000.00 200,000.00
1.4 DELIVERY AND HAULING OF DEBRIS 1.00 LS 0.00 0.00 20,000.00 20,000.00 20,000.00
1.5 EQUIPMENTS SUPPORT 1.00 LS 20,000.00 20,000.00 0.00 0.00 20,000.00
1.6 DEMOLITION 1.00 LS 0.00 0.00 150,000.00 150,000.00 150,000.00
1.7 AS-BUILT DRAWING 393.45 M² 4,000.00 4,000.00 80.00 31,476.00 35,476.00

2 SITE WORKS 73,584.00 57,877.10 131,461.10

2.1 EXCAVATION 31.61 M³ 0.00 0.00 450.00 14,224.50 14,224.50
2.2 BACKFILL 23.52 M³ 0.00 0.00 500.00 11,760.00 11,760.00
2.3 GRAVEL BEDDING- 75mm THK. 2.26 M³ 1,500.00 3,390.00 350.00 791.00 4,181.00
2.3 SOIL POISONING 217.18 M² 300.00 65,154.00 120 26,061.60 91,215.60
2.4 SOIL DISPOSAL 12.60 M³ 400.00 5,040.00 400 5,040.00 10,080.00

3 CONCRETE WORKS 237,184.00 106,732.80 343,916.80

3.1 FOOTINGS 8.46 M³ 4,000.00 33,840.00 0.45 15,228.00 49,068.00
3.2 COLUMN 9.09 M³ 4,000.00 36,360.00 0.45 16,362.00 52,722.00
3.2 SECOND FLOOR BEAM 8.67 M³ 4,000.00 34,664.00 0.45 15,598.80 50,262.80
3.3 ROOF BEAM 5.30 M³ 4,000.00 21,200.00 0.45 9,540.00 30,740.00
3.4 SECOND FLOOR SLAB 12.55 M³ 4,000.00 50,200.00 0.45 22,590.00 72,790.00
3.5 GROUND FLOOR SLAB (OFFICE,KITCHEN,PART OF GARAGE) 10.78 M³ 4,000.00 43,120.00 0.45 19,404.00 62,524.00
3.6 STAIRS 2.50 M³ 4,000.00 10,000.00 0.45 4,500.00 14,500.00
3.7 CONCRETE CANOPY 1.95 M³ 4,000.00 7,800.00 0.45 3,510.00 11,310.00

4 STEEL AND REINFORCING BARS 285,618.48 128,528.32 398,921.80

4.1 FOOTING
A 16MMØ x 6mtrs.GRADE 40 REBARS (STANDARD) 303.04 KGS 42.00 12,727.68 0.45 5,727.46 18,455.14
4.2 COLUMN
A 16MMØ x 6mtrs.GRADE 40 REBARS (STANDARD) 899.65 KGS 42.00 37,785.30 0.45 17,003.39 54,788.69
B 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 610.50 KGS 42.00 25,641.00 0.45 11,538.45 37,179.45
4.3 RSB FOR WALL MASONRY
A 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 1,228.40 KGS 42.00 51,592.80 0.45 23,216.76 74,809.56
4.4 BEAM & ROOF BEAM
A 16MMØ x 6mtrs.GRADE 40 REBARS (STANDARD) 1,739.00 KGS 42.00 73,038.00 0.45 32,867.10 105,905.10
B 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 599.70 KGS 42.00 25,187.40 0.45 11,334.33 36,521.73
4.5 SLAB
A 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 1,023.60 KGS 42.00 42,991.20 0.45 19,346.04 62,337.24
4.6 STAIR
A 16MMØ x 6mtrs.GRADE 40 REBARS (STANDARD) 50.35 KGS 42.00 2,114.70 0.45 951.62 3,066.32
B 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 22.20 KGS 42.00 932.40 0.45 419.58 1,351.98
4.7 CONCRETE CANOPY
A 10MMØ x 6mtrs.GRADE 33 REBARS (STANDARD) 74.00 KGS 42.00 3,108.00 0.45 1,398.60 4,506.60
4.8 NO. 16 G.I TIE WIRE 6.00 ROLLS 1,750.00 10,500.00 0.45 4,725.00 15,225.00

5 SCAFFOLDING AND FORMWORKS 173,880.00 78,246.00 252,126.00

5.1 3/4" THK. PHENOLIC BOARD 22.00 PCS 1,450.00 31,900.00 0.45 14,355.00 46,255.00
5.2 1/2" THK. PHENOLIC BOARD 37.00 PCS 1,100.00 40,700.00 0.45 18,315.00 59,015.00
5.3 2”x 3” x 12’ Coco Lumber 3,000.00 BD. FT. 24.00 72,000.00 0.45 32,400.00 104,400.00
5.4 2”x 2” x 12’ Coco Lumber 800.00 BD. FT. 24.00 19,200.00 0.45 8,640.00 27,840.00
5.5 2” COMMON WIRE NAILS 2.00 BOX 1,250.00 2,500.00 0.45 1,125.00 3,625.00
5.6 3” COMMON WIRE NAILS 3.00 BOX 1,460.00 4,380.00 0.45 1,971.00 6,351.00
5.7 4” COMMON WIRE NAILS 2.00 BOX 1,600.00 3,200.00 0.45 1,440.00 4,640.00

6 MASONRY WORKS 403,562.08 422,494.32 826,056.40

6.1 EXTERIOR WALL & FIREWALL 6" THK. CHB 376.92 M² 580.00 218,613.60 380.00 143,229.60 361,843.20
6.2 INTERIOR WALL 4" THK. CHB 86.84 M² 480.00 41,685.12 380.00 33,000.72 74,685.84
6.3 20mm THK. CEMENT PLASTER 927.53 M² 120.00 111,303.36 250.00 231,882.00 343,185.36
6.4 SKIMCOAT 47.00 BAG 680.00 31,960.00 0.45 14,382.00 46,342.00

7 METAL WORKS 676,784.20 304,552.89 981,337.09

7.1 WEB TYPE METAL DECK .55m X 1.00m X 1.0mm THK 101.21 LN.MTR. 1,220.00 123,476.20 0.45 55,564.29 179,040.49
7.2 TILE SPAN ROOF 165.60 LN.MTR. 800.00 132,480.00 0.45 59,616.00 192,096.00
 7.3 ANGLE BAR 6mm THK. X 100mm x 100mm x 6mtrs 37.00 PCS 2,772.00 102,564.00 0.45 46,153.80 148,717.80
7.4 ANGLE BAR 6mm THK. X 50mm x 50mm x 6mtrs 94.00 PCS 1,386.00 130,284.00 0.45 58,627.80 188,911.80
7.5 FLAT BAR 6mm THK. X 25mm x 25mm x 6mtrs 39.00 PCS 684.00 26,676.00 0.45 12,004.20 38,680.20
7.6 CEE PURLINS 50mm x 150mm x 6mtrs GA #16 42.00 PCS 1,113.00 46,746.00 0.45 21,035.70 67,781.70
7.7 SENEPA BOARD 12mm x 12inches x 8f 27.00 PCS 555.00 14,985.00 0.45 6,743.25 21,728.25
7.8 STAINLESS GUTTER 18INCHES x 8 f 5.00 PCS 950.00 4,750.00 0.45 2,137.50 6,887.50
7.9 ROOF DRAIN CUP 9.00 PCS 972.00 8,748.00 0.45 3,936.60 12,684.60
7.1 HORNITEX PVC CEILING PANEL 4.5" x 12' 25.00 PCS 275.00 6,875.00 0.45 3,093.75 9,968.75
7.11 0.40MM X 8' ROOF FLASHING 8.00 PCS 150.00 1,200.00 0.45 540.00 1,740.00
7.11 METAL ROOF FASCIA .40MMTHK x 8' X 12" 26.00 PCS 500.00 13,000.00 0.45 5,850.00 18,850.00
7.12 STAIR BALCONY RAILINGS 15.00 Ln. Mtr. 3,000.00 45,000.00 0.45 20,250.00 65,250.00
7.13 HARWARE/ACCESSORIES/CONSUMABLES/WELDING ROD 1 LOT 20,000.00 20,000.00 0.45 9,000.00 29,000.00

8 MOISTURE AND THERMAL CONTROL 74,862.00 33687.9 108,549.90

8.1 WATER PROOFING 28.00 GAL. 1,500.00 42,000.00 0.45 18900 60,900.00
8.2 DOUBLE FOIL INSULATION 164.31 M² 200.00 32,862.00 0.45 14787.9 47,649.90

9 ARCHITECTURAL WALL & FLOOR FINISHES 99,158.00 187083 286,241.00

9.1 ARCHITECTURAL FACADE STONE 26.75 M² 0.00 0.00 600.00 16050 16,050.00
9.2 TILES (GROUND FLOOR) 96.66 M² 0.00 0.00 500.00 48330 48,330.00
9.3 TILES (SECOND FLOOR) 81.78 M² 0.00 0.00 500.00 40890 40,890.00
9.4 TILES (BATHROOM WALL ) 80.07 M² 0.00 0.00 500.00 40035 40,035.00
9.5 KITCHEN & BAR COUNTERTOP 19.83 M² 0.00 0.00 600.00 11898 11,898.00
9.6 GARAGE FLOOR TILES 74.70 M² 0.00 0.00 400.00 29880 29,880.00
9.7 PORTLAND CEMENT 142.00 BAGS 250.00 35,500.00 0.00 0.00 35,500.00
9.8 WASHED SAND 11.30 M³ 1,200.00 13,560.00 0.00 0.00 13,560.00
9.8 ABC TILE ADHESSIVE 74.00 BAGS 677.00 50,098.00 0.00 0.00 50,098.00

10 ARCHITECTURAL CEILING FINISHES 0.00 89870 89,870.00

10.1 CEILING (GROUND FLOOR) 94.66 M² 0.00 0.00 500.00 47330 47,330.00
10.1 CEILING (SECOND FLOOR) 85.08 M² 0.00 0.00 500.00 42540 42,540.00

11 PAINTING WORKS 0.00 435120 435,120.00

11.1 EXTERIOR WALLS 374.12 M² 0.00 0.00 350.00 130942 130,942.00
11.2 INTERIOR WALLS 690.00 M² 0.00 0.00 350.00 241500 241,500.00
11.3 INTERIOR CEILING 179.08 M² 0.00 0.00 350.00 62678 62,678.00

12 PLUMBING WORKS 162,664.00 81,948.80 244,612.80

12.1 1"Ø x 4m HOT AND COLD WATER LINE PPR PN-20 24.00 PCS 997.00 23,928.00 0.45 10,767.60 34,695.60
12.2 3/4"Ø x 4m HOT AND COLD WATER LINE PPR PN-20 17.00 PCS 664.00 11,288.00 0.45 5,079.60 16,367.60
12.3 1/2"Ø x 4m HOT AND COLD WATER LINE PPR PN-20 14.00 PCS 397.00 5,558.00 0.45 2,501.10 8,059.10
12.4 MISC. WATER LINE FITTINGS 90.00 PCS 140.00 12,600.00 0.45 5,670.00 18,270.00
12.5 6" Ø x 3m SANITARY LINE 39.00 PCS 860.00 33,540.00 0.45 15,093.00 48,633.00
12.6 3" Ø x 3m SANITARY LINE 18.00 PCS 550.00 9,900.00 0.45 4,455.00 14,355.00
12.7 2" Ø x 3m SANITARY LINE 20.00 PCS 280.00 5,600.00 0.45 2,520.00 8,120.00
12.8 MISC. SANITARY LINE FITTINGS 45.00 PCS 250.00 11,250.00 0.45 5,062.50 16,312.50
12.9 SEPTIC TANK 1.00 UNIT 25,000.00 25,000.00 20,000.00 20,000.00 45,000.00
12.1 CATCH BASIN 6.00 UNIT 4,000.00 24,000.00 0.45 10,800.00 34,800.00

13 ELECTRICAL WORKS 117,790.00 126,285.00 244,075.00

13.1 #14 THHN ELECTRICAL WIRE 150 MTRS 4.00 BOX 3,200 12,800.00 0.45 5,760.00 18,560.00
13.2 #12 THHN ELECTRICAL WIRE 150 MTRS 6.00 BOX 4,000 24,000.00 0.45 10,800.00 34,800.00
13.3 5.5MM THHN ELECTRICAL WIRE 150 MTRS 3.00 BOX 4,500 13,500.00 0.45 6,075.00 19,575.00
13.4 15MM DIA PVC CONDUIT 157.00 Ln. Mtr. 25 3,925.00 100.00 15700 19,625.00
13.5 20MM DIA PVC CONDUIT 133.00 Ln. Mtr. 180 23,940.00 100.00 13300 37,240.00
13.6 32MM DIA PVC CONDUIT 23.00 Ln. Mtr. 200 4,600.00 100.00 2300 6,900.00
13.7 PANEL BOARD 2.00 UNITS 15,000.00 30,000.00 0.45 13,500.00 43,500.00
13.8 CEILING LAMP 40.00 SET 0.00 0.00 400.00 16000 16,000.00
13.9 PIN LIGHT 24.00 SET 0.00 0.00 350.00 8400 8,400.00
13.1 SWITCHES 34.00 SET 0.00 0.00 200.00 6800 6,800.00
13.11 DUPLEX CONVENIENCE OUTLET 44.00 SET 0.00 0.00 400.00 17600 17,600.00
13.12 JUNCTION BOX 137.00 PCS 25.00 3,425.00 50.00 6850 10,275.00
13.13 UTILITY BOX 64.00 PCS 25.00 1,600.00 50.00 3200 4,800.00

SUMMARY MATERIAL COST LABOR COST TOTAL DIRECT COST

1 GENERAL REQUIREMENTS 54,000.00 406,476.00 460,476.00
2 SITE WORKS 73,584.00 57,877.10 131,461.10
3 CONCRETE WORKS 237,184.00 106,732.80 343,916.80
4 STEEL AND REINFORCING BARS 285,618.48 128,528.32 398,921.80
5 SCAFFOLDING AND FORMWORKS 173,880.00 78,246.00 252,126.00
6 MASONRY WORKS 403,562.08 422,494.32 826,056.40
7 METAL WORKS 676,784.20 304,552.89 981,337.09
8 MOISTURE AND THERMAL CONTROL 74,862.00 33687.9 108,549.90
9 ARCHITECTURAL WALL & FLOOR FINISHES 99,158.00 187083 286,241.00
10 ARCHITECTURAL CEILING FINISHES 0.00 89870 89,870.00
11 PAINTING WORKS 0.00 435120 435,120.00
12 PLUMBING WORKS 162,664.00 81,948.80 244,612.80
13 ELECTRICAL WORKS 117,790.00 126,285.00 244,075.00

2,359,086.76 2,458,902.13 4,802,763.89

NOTE ITEMS NOT INCLUDED

1 TILES &TILE GROUT
2 PAINTS MATERIALS
3 DOORS & WINDOWS + LABOR
4 CEILING MATERIALS
5 CABINET + LABOR
6 WATER CLOSE,LAVATORIES,KITCHEN SINK,SHOWER
FLOOR DRAIN,AND TOILET FIXTURES + LABOR
7 CORNICES + LABOR
8 KILOWATT HOUR METER
9 WATER METER
10 WATER TANK