BILL OF MATERIALS

APRACN3 - ARC151
Name GROUP 2 - DE PAZ ARCHITECTURE + DESIGN STUDIO Professor
Ar. Hilario P. Gutierrez

PROPOSED ONE STOREY RESIDENCE

Location LUPAO, NUEVA, ECIJA Owners Baby Gurl Jasmine

DETAILED ESTIMATES
Materials Labor & Equipment
Item Description Qty. Unit Unit Unit Total
Cost Cost
Cost Cost
I. General Requirements / Siteworks
1.0 Mobilization/Demobilization Works
1.1 Mobilization/Demobilization 3 T.L. 5,000.00
5,000.00 15,000.00 15,000.00 30,000.00
1.2 Layout & Batterboards 147 sqm
120.00 17,640.00 120.00 17,640.00 35,280.00
1.3 Building Permits lot By Owner
- -
1.4 Occupancy Permit lot By Owner
- -
1.5 Haul Debris/Excess Materials 7 T.L. 5,000.00
- 35,000.00 35,000.00
Subtotal
32,640.00 67,640.00 100,280.00
2.0 Bonds & Insurances
2.1 Homeowner's Asso. Bond -
- - -
2.2 Construction Bond/Permits -
- - -
2.3 Delivery Truck Pass 28 T.L.
- 1,000.00 28,000.00 28,000.00
 2.4 Worker Insurance/Clearance/IDs 23 pax
- 450.00 10,350.00 10,350.00
Subtotal
- 38,350.00 38,350.00
3.0 Temporary Facilities
3.1 Bunkhouse/Warehouse Rental 1 lot 12,000.00 12,000.00 - 12,000.00
3.2 Toilet Facilities 3 lot
3,500.00 10,500.00 - 10,500.00
3.3 Accommodation mos.
- - -
3.4 Personal Protective Equipment 23 sets 4,500.00
- 80,500.00 80,500.00
3.5 Electricity 8 mos. 3,500.00
- 24,000.00 24,000.00
3.6 Water 8 mos. 3,000.00
- 5,600.00 5,600.00
3.7 Communication 8 mos.
- 700.00 5,600.00 5,600.00
Subtotal
22,500.00 115,700.00 138,200.00
4.0 Earthworks
4.1 Excavations
F-1 21.473 cum
- - -
F-2 71.81 cum
- -
F-3 12.923 cum
- - -
TB-1 0.534 cum
- - -
SV 30 cum
- - -
CB 3 cum
- - -
DP cum
- - -
4.2 Backfill/On-fill 79
200.00 15,800.00 -
4.3 Gravel Fill 14 cum -
700.00 9,800.00 9,800.00
 4.4 Compaction 91 cum -
300.00 27,300.00 27,300.00
Subtotal
25,600.00 27,300.00 37,100.00

Total for General Requirements/Siteworks

80,740.00 248,990.00 313,930.00

II. Structural Works

1.0 Structural Works
1.1 Footing/Wall Footing - - -
F-1 & F-2 51.47 cum - - -
Cement 89 bags -
650.00 57,850.00 57,850.00
Sand 12 cum -
8.50 102.00 102.00
Gravel 8 cum -
750.00 6,000.00 6,000.00
Equipment Rental 12 days -
500.00 6,000.00 6,000.00
1.2 Columns - - -
Cement 91 bags -
650.00 59,150.00 59,150.00
Sand 12 cum -
8.50 102.00 102.00
Gravel 8 cum -
750.00 6,000.00 6,000.00
Equipment Rental 7 days -
500.00 3,500.00 3,500.00
1.3 Slab on-fill/on-grade - - -
Cement 120 bags -
650.00 78,000.00 78,000.00
Sand 21 cum -
8.50 178.50 178.50
Gravel 12 cum -
750.00 9,000.00 9,000.00
Equipment Rental 6 days -
500.00 3,000.00 3,000.00
1.4 Beams - - -
Cement 10 bags -
650.00 6,500.00 6,500.00
 Sand 3 cum -
8.50 25.50 25.50
Gravel 3 cum -
750.00 2,250.00 2,250.00
Equipment Rental 10 days -
500.00 5,000.00 5,000.00
1.6 Miscellaneous Items cum - - -
Cement 112 days - - -
Sand 4 cum - - -
Gravel 16 cum - - -
Equipment Rental 6 days -
500.00 3,000.00 3,000.00
Subtotal
225,158.00 20,500.00 245,658.00
2.0 Masonry Works
6" CHB w/ rebars including
2.1 250 sqm - - -
mortar & plaster finish

6" thick CHB 3741 pcs -

9.00 33,669.00 33,669.00
Cement 347 bags -
650.00 225,550.00 225,550.00
Sand 46 cum -
8.50 391.00 391.00
10 mm Ø def bars 186 pcs -
130.00 24,180.00 24,180.00
Ga 18 GI Wire 20 kg -
70.00 1,400.00 1,400.00
4" CHB w/ rebars including
2.2 155 sqm - - -
mortar & plaster finish
4" thick CHB 2067 pcs -
7.00 14,469.00 14,469.00
Cement 222 bags -
650.00 144,300.00 144,300.00
Sand 34 cum -
8.50 289.00 289.00
10 mm Ø def bars 152 pcs -
130.00 19,760.00 19,760.00
Ga 18 GI Wire 15 kg -
70.00 1,050.00 1,050.00
 Concrete trim at exterior linear
2.3 110 - - -
window meter

Cement 20 bags -
650.00 13,000.00 13,000.00
Sand 2 cum -
8.50 17.00 17.00
10 mm Ø def bars 10 pcs -
130.00 1,300.00 1,300.00
Ga 18 GI Wire 4 kg -
70.00 280.00 280.00
2.4 Concrete flooring topping 22 cum - - -

Cement 10 bags -
650.00 6,500.00 6,500.00
Sand 4 cum -
8.50 34.00 34.00
Subtotal -
486,189.00 486,189.00
3.0 Reinforcing Steel Bars
3.1 Footings - - -
10 mm Ø def bars 51 pcs -
130.00 6,630.00 6,630.00
16 mm Ø def bars 91 pcs -
340.00 30,940.00 30,940.00
Ga 18 GI Wire 12 kg -
70.00 840.00 840.00
3.2 Columns/Pedestals - - -
10 mm Ø def bars 125 pcs -
130.00 16,250.00 16,250.00
16 mm Ø def bars 88 pcs -
340.00 29,920.00 29,920.00
Ga 18 GI Wire 17 kg -
70.00 1,190.00 1,190.00
3.3 Slab on-fill/on-grade - - -
10 mm Ø def bars 31 pcs -
130.00 4,030.00 4,030.00
Ga 18 GI Wire 9 kg -
70.00 630.00 630.00
3.4 Beams - - -
 10 mm Ø def bars 50 pcs -
130.00 6,500.00 6,500.00
12 mm Ø def bars 30 pcs -
200.00 6,000.00 6,000.00
16 mm Ø def bars 100 pcs -
340.00 34,000.00 34,000.00
Equipment Rental 15 days -
500.00 7,500.00 7,500.00
3.5 Miscellaneous Items - - -
10 mm Ø def bars 30 pcs - - -
12 mm Ø def bars 20 pcs - - -
Ga 18 GI Wire 3 kg - - -
Subtotal
136,930.00 7,500.00 144,430.00
4.0 Formworks & Scaffolds
4.1 Columns
1/2" thick Plywood 50 sheets -
847.00 42,350.00 42,350.00
Nails (assorted sizes) 30 kg -
70.00 2,100.00 2,100.00
Consumables lot - 43,000.00
- -

Subtotal -
44,450.00 44,450.00
5.0 Roof Framing
5.1 Steel Framing & Purlins
1/4 x 2 x 2 Angle bars 200 pcs -
700.00 140,000.00 140,000.00
1/4 x 1.5 x 1.5 Angle bars 220 pcs -
460.00 101,200.00 101,200.00

2" x 4" x 1.2 mm C-Purlins 40 pcs -

435.00 17,400.00 17,400.00
2" x 6" x 1.2 mm C-Purlins 11 pcs -
660.00 7,260.00 7,260.00

12 mm Ø plain round bars 7 pcs -

200.00 1,400.00 1,400.00
Equipment Rental &
2 lot - 29,000.00
Consumables 58,000.00 58,000.00
 Subtotal
267,260.00 58,000.00 325,260.00
Total for Structural Works
1,159,987.00 86,000.00 1,245,987.00
III. Architectural Works
1.0 Floor Finishes
1.1 Floor tiles 120 sqm - - -
600 mm x 600 mm Mariwasa
247 pcs -
Ceramic Floor Tiles 120.00 29,640.00 29,640.00
Tile Adhesive 12 bags -
300.00 3,600.00 3,600.00
Equipment Rental &
lot - - -
Consumables
1.2 Floor Tiles (Toilet & Bath) 15 sqm - - -
300 mm x 300 mm Mariwasa
234 pcs -
Ceramic Floor Tiles 30.00 7,020.00 7,020.00
Tile Adhesive 9 bags -
300.00 2,700.00 2,700.00
Subtotal -
42,960.00 42,960.00
2.0 Wall Finishes
2.1 Wall Paint 300 sqm - - -
Primer 12 gallons -
590.00 7,080.00 7,080.00
Cast 14 gallons -
410.00 5,740.00 5,740.00
Topcoat 20 gallons -
750.00 15,000.00 15,000.00
Reducer 10 gallons -
400.00 4,000.00 4,000.00
Skim Coat 28 gallons -
360.00 10,080.00 10,080.00
Consumables - - -
2.2 Latex Paint Finish 760 sqm - - -
Skim Coat 66 bags -
350.00 23,100.00 23,100.00
Flat Latex Paint 34 gallons -
460.00 15,640.00 15,640.00
 Semi - Gloss Latex 76 gallons -
500.00 38,000.00 38,000.00

Power Tools & Consuables 1 lot - - -

2.3 Glazed Wall Tiles sqm - - -

30 cm x 30 cm Glazed Wall
250 pcs -
Tiles 32.00 8,000.00 8,000.00
Tile Adhesie 20 bags -
300.00 6,000.00 6,000.00
Tile Grout 18 kg -
50.00 900.00 900.00

Power Tools & Consumables - - -

2.4 Countertops & Backsplash - - -

18mm thick Granite &
5 sqm -
Consumables 4,800.00 24,000.00 24,000.00
Power Tools lot - - -
2.5 Cabinets & Closets Doors - - -

Laminated Cabinet Doors 5 sets -

410.00 2,050.00 2,050.00
Laminated Closet Doors 2 sets -
905.00 1,810.00 1,810.00
Laminated Drawers 5 sets -
210.00 1,050.00 1,050.00
Louver Closet Doors 1 sets -
1,200.00 1,200.00 1,200.00
Plywood Closet Doors 1 sets -
260.00 260.00 260.00
Subtotal -
163,910.00 163,910.00
3.0 Ceiling Finishes

3.1 12mm thick Gypsum Board 163 sqm -

460.00 74,980.00 74,980.00
3.2 4.5 mm thick Hardiflex 66 sqm -
480.00 31,680.00 31,680.00
3.3 Recessed Ceiling 270 Lm -
110.00 29,700.00 29,700.00
 3.4 Roof Eaves sqm - - -
45 mm thick Hardiflex 86 sqm -
460.00 39,560.00 39,560.00
1" x 1" Treated Wood Vent
1 Lm -
Slats 160.00 160.00 160.00
3.5 PVC Baseboards 310 Lm -
90.00 27,900.00 27,900.00
Subtotal -
203,980.00 203,980.00
4.0 Waterproofing
4.1 Common T&B - - -

Cementitious Waterproofer 16 gallons -

2,800.00 44,800.00 44,800.00
Subtotal -
44,800.00 44,800.00
5.0 Ironmongery & Hardwares
5.1 Locksets - - -
Main door lockset 1 sets -
2,000.00 2,000.00 2,000.00

Cylindrical lockset w/ key 13 sets -

450.00 5,850.00 5,850.00
5.2 Hinges - - -
4" x 4" S/S hinges 3 pairs -
250.00 750.00 750.00
3.5" x 3.5" S/S hinges 12 pairs -
200.00 2,400.00 2,400.00
3" x 3" S/S hinges 12 pairs -
150.00 1,800.00 1,800.00
Subtotal -
12,800.00 12,800.00
7.0 Closets, Cabinets, Shelves Carcass
7.1 Closets 4 cum -
5,000.00 20,000.00 20,000.00
7.2 Low Cabinets 3 cum -
5,000.00 15,000.00 15,000.00
7.3 High Cabinets 2 cum -
5,000.00 10,000.00 10,000.00
7.4 Countertops 3 sqm -
3,000.00 9,000.00 9,000.00
 Subtotal -
54,000.00 54,000.00
8.0 Doors & Jambs
8.1 Jambs (Treated wood) - - -
D-1 1 sets -
1,440.00 1,440.00 1,440.00
D-2 1 sets -
1,440.00 1,440.00 1,440.00
D-3 3 sets -
1,440.00 4,320.00 4,320.00
D-4 2 sets -
1,440.00 2,880.00 2,880.00
8.2 Doors - - -
D-1 1 sets -
5,500.00 5,500.00 5,500.00
D-2 1 sets -
2,880.00 2,880.00 2,880.00
D-3 3 sets -
2,880.00 8,640.00 8,640.00
D-4 2 sets -
2,880.00 5,760.00 5,760.00
Subtotal -
32,860.00 32,860.00
9.0 Windows
9.1 Aluminum Frame - - -
W-1 9 sets -
3,150.00 28,350.00 28,350.00
W-2 8 sets -
3,200.00 25,600.00 25,600.00
W-3 3 sets -
3,500.00 10,500.00 10,500.00
W-4 1 sets -
1,500.00 1,500.00 1,500.00
W-5 2 sets -
500.00 1,000.00 1,000.00
9.4 Tools & Accessories lot - - -
Subtotal -
66,950.00 66,950.00
10.0 Miscellaneous Painting Works
10.1 Varnish Finish
 Doors & Jambs 88 sqm -
160.00 14,080.00 14,080.00

10.2 Paint Carcass - - -

Closets 112 sqm -
250.00 28,000.00 28,000.00
Low Cabinets 76 sqm -
200.00 15,200.00 15,200.00
High Cabinets 28 sqm -
200.00 5,600.00 5,600.00
Subtotal -
62,880.00 62,880.00
11.0 Roofing Works
11.1 Long-span Roofing 256 sqm -
280.00 71,680.00 71,680.00
11.2 Bended Accessories 73 Lm -
200.00 14,600.00 14,600.00
11.3 Insulation 256 sqm -
80.00 20,480.00 20,480.00
11.4 S/S Valley Gutters 4 Lm -
820.00 3,280.00 3,280.00
11.5 S/S Gutters 52 Lm -
820.00 42,640.00 42,640.00
Subtotal -
152,680.00 152,680.00
Total for Architectural Works -
837,820.00 837,820.00
IV. Plumbing & Sanitary Works
1.0 Plumbing Works
1.1 Sanitary
4" Ø Pipe, Neltex 10 pcs -
450.00 4,500.00 450.00
2" Ø Pipe, Neltex 12 pcs -
250.00 3,000.00 250.00
4" Ø Tee, Neltex 8 pcs -
90.00 720.00 90.00
2" Ø Tee, Neltex 4 pcs -
50.00 200.00 50.00
4" Ø Wye, Neltex 2 pcs -
90.00 180.00 90.00
 2" Ø Wye, Neltex 4 pcs -
50.00 200.00 50.00
4" Ø Elbow, Neltex 8 pcs -
80.00 640.00 80.00
2" Ø Elbow, Neltex 6 pcs -
30.00 180.00 30.00
4" Ø Clean-out, Neltex 4 pcs -
100.00 400.00 100.00
2" Ø Clean-out, Neltex 2 pcs -
60.00 120.00 60.00
1.2 Vent Line - - -
2" Ø Pipe, Neltex 6 pcs -
250.00 5,000.00 5,000.00
2" Ø Tee, Neltex 10 pcs -
50.00 500.00 500.00
2" Ø Wye, Neltex 4 pcs -
50.00 200.00 200.00
2" Ø Elbow, Neltex 10 pcs -
30.00 300.00 300.00
1.3 Downspout - - -
3" Ø Pipe, Neltex 8 pcs -
300.00 2,400.00 2,400.00
3" Ø 90° Elbow, Neltex 8 pcs -
80.00 640.00 640.00
3" 45° Elbow, Neltex 6 pcs -
80.00 480.00 480.00
Accessories 1 lot -
1,800.00 1,800.00
1.4 Storm Drainage - - -
6" Ø Pipe, Neltex 10 pcs -
650.00 6,500.00 6,500.00
4" Ø Pipe, Neltex 10 pcs -
450.00 4,500.00 4,500.00
1.5 Hot & Cold Water Line - - -
1/2" Cold Water Pipe 100 Lm -
120.00 12,000.00 12,000.00
1/2" Tee 15 pcs -
130.00 1,950.00 1,950.00
1/2" Elbow 9 pcs -
120.00 1,080.00 1,080.00
 1/2" Adaptor 12 pcs -
80.00 960.00 960.00
1/2" Coupling 20 pcs -
80.00 1,600.00 1,600.00
1/2" Hot Water Pipe 10 Lm -
150.00 1,500.00 1,500.00
1/2" Tee 5 pcs -
650.00 3,250.00 3,250.00
1/2" Elbow 4 pcs -
600.00 2,400.00 2,400.00
1/2" Adaptor 3 pcs -
400.00 1,200.00 1,200.00
1/2" Coupling 6 pcs -
400.00 2,400.00 2,400.00
1/2" GI Plug 8 pcs -
15.00 120.00 120.00
1/2" GI Nipple 9 pcs -
20.00 180.00 180.00
1/2" GI Tee 5 pcs -
30.00 150.00 150.00
1/2" GI Elbow 6 pcs -
25.00 150.00 150.00
1/2" Gate Valve 12 mm 4 pcs -
450.00 1,800.00 1,800.00
Other Accessories 2 lot -
4,000.00 4,000.00
1.6 Plumbing Fixtures - - -
Lavatory 3 sets -
1,500.00 4,500.00 4,500.00
Water Closet 2 sets -
2,000.00 4,000.00 4,000.00
Bidet Spray 2 sets -
700.00 1,400.00 1,400.00
Shower Head 2 sets -
1,649.75 3,299.50 3,299.50
Shower Valve 2 sets -
829.75 1,659.50 1,659.50
Soap Holder 2 sets -
300.00 600.00 600.00
Tissue Holder 2 sets -
300.00 600.00 600.00
 HD Angle Valves 2 sets -
400.00 800.00 800.00
Flexible Hose 1 sets -
350.00 350.00 350.00
Faucet 4" 3 sets -
1,250.00 3,750.00 3,750.00
Faucet w/ hosebib 1 sets -
1,900.00 1,900.00 1,900.00
Other Accessories sets - - -

Total for Plumbing Works -

90,059.00 81,169.00
V. Electrical Works
1.1 Conduits, Boxes, & Fittings
2" x 4" Utility Boxes 30 pcs -
18.00 540.00 540.00
4" x 4" Junction Boxes 10 pcs -
20.00 200.00 200.00
1/2" PVC Pipes 75 pcs -
80.00 6,000.00 6,000.00
3/4" PVC Pipes 30 pcs -
120.00 3,600.00 3,600.00
1.5" PVC Pipes 6 pcs -
180.00 1,080.00 1,080.00
Meter Base 2 set - - -
Other Accessories lot - - -
1.2 Wires & Cables - - -
2 mm sq. stranded wires 4 rolls -
2,600.00 10,400.00 10,400.00
3.5 mm sq. stranded wires 4 rolls -
3,800.00 15,200.00 15,200.00
5.5 mm sq. stranded wires 2 rolls -
4,900.00 9,800.00 9,800.00
Main Service Wires 30 Lm -
120.00 3,600.00 3,600.00
CATV Cable 30 Lm -
25.00 750.00 750.00
Telephone Wires 1 rolls -
2,500.00 2,500.00 2,500.00
Other Accessories lot - - -
1.3 Wiring Devices (Switch/Outlet) - - -
Duplex Outlets 5 sets -
180.00 900.00 900.00
Special Outlets 6 sets -
280.00 1,680.00 1,680.00
Switches 5 sets -
180.00 900.00 900.00
1.4 Lighting Fixtures 10 sets -
280.00 2,800.00 2,800.00
1.5 Panel Boards/ACB's 2 sets 32,000.00
-
64,000.00 64,000.00
Total for Electrical Works -
123,950.00 123,950.00

TOTAL COST OF MATERIALS

2,602,856.00

TOTAL COST OF LABOR

1,041,142.40

TOTAL MATERIAL & LABOR COST 3,643,998.40

ARCHITECT'S PROFESSIONAL FEE

728,799.68
CONTRACTOR'S PROFIT -
VALUE ADDED TAX -

GUARANTEED MAXIMUM COST 4,372,798.08