PROJECT NAME : NHA Housing Project

PROJECT LOCATION : Nueva Ecija

TYPE OF UNITS : Duplex

BILL OF MATERIALS

ITEM NO. DESCRIPTION UNIT QTY UNIT PRICE AMOUNT

I EARTHWORKS
Excavation cu. mtr. 21 ₱ 400.00 ₱ 8,400.00
Gravel Bedding 1" cu. mtr. 4.5 ₱ 1,760.00 ₱ 7,920.00
Backfill and Compacted Fill cu. mtr. 15.5 ₱ 375.00 ₱ 5,812.50
Soil Poisoning lot 1 ₱ -
Total Earthworks ₱ 22,132.50
II FORMWORKS
Phenolic Board 1/2" x 4' x 8' pcs 20 ₱ 750.00 ₱ 15,000.00
G.I. Tubular 2" x 2" x 6m pcs 35 ₱ 455.00 ₱ 15,925.00
Black Screw 1 1/2" box 8 ₱ 350.00 ₱ 2,800.00
Total Formworks ₱ 33,725.00
III STRUCTURAL WORKS
Reinforced Concrete Footing
Portland Cement bags 36 ₱ 210.00 ₱ 7,560.00
Sand cu. mtr. 2 ₱ 600.00 ₱ 1,200.00
Gravel 3/4" cu. mtr. 4 ₱ 1,160.00 ₱ 4,640.00
Deformed RSB: 16mm pc/s 21 ₱ 482.00 ₱ 10,122.00
G.I. Wire #16 kg/s 2.3 ₱ 75.00 ₱ 172.50
Sub-Total ₱ 23,694.50
Reinforced Concrete Tie Beam
Portland Cement bags 22.5 ₱ 210.00 ₱ 4,725.00
Sand cu. mtr. 1.3 ₱ 600.00 ₱ 780.00
Gravel 3/4" cu. mtr. 2.5 ₱ 1,160.00 ₱ 2,900.00
Deformed RSB: 12mm pc/s 74 ₱ 273.00 ₱ 20,202.00
Deformed RSB: 10mm pc/s 41 ₱ 185.00 ₱ 7,585.00
G.I. Wire #16 kg/s 2.3 ₱ 75.00 ₱ 172.50
Sub-Total ₱ 36,364.50
Reinforced Concrete Wall Footing
Portland Cement bags 4.5 ₱ 210.00 ₱ 945.00
 Sand cu. mtr. 0.3 ₱ 600.00 ₱ 180.00
Gravel 3/4" cu. mtr. 0.5 ₱ 1,160.00 ₱ 580.00
Deformed RSB: 12mm pc/s 3.5 ₱ 273.00 ₱ 955.50
Deformed RSB: 10mm pc/s 3.5 ₱ 185.00 ₱ 647.50
G.I. Wire #16 kg/s 1.25 ₱ 75.00 ₱ 93.75
Sub-Total ₱ 3,401.75
Reinforced Concrete Slab (Ground)
Portland Cement bags 54 ₱ 210.00 ₱ 11,340.00
Sand cu. mtr. 3 ₱ 600.00 ₱ 1,800.00
Gravel 3/4" cu. mtr. 6 ₱ 1,160.00 ₱ 6,960.00
Deformed RSB: 10mm pc/s 60 ₱ 185.00 ₱ 11,100.00
G.I. Wire #16 kg/s 2 ₱ 75.00 ₱ 150.00
Sub-Total ₱ 31,350.00
Reinforced Concrete Slab (Suspended)
Portland Cement bags 23 ₱ 210.00 ₱ 4,830.00
Sand cu. mtr. 1.3 ₱ 600.00 ₱ 780.00
Gravel 3/4" cu. mtr. 2.5 ₱ 1,160.00 ₱ 2,900.00
Deformed RSB: 10mm pc/s 34 ₱ 185.00 ₱ 6,290.00
G.I. Wire #16 kg/s 3 ₱ 75.00 ₱ 225.00
Sub-Total ₱ 15,025.00
Reinforced Concrete Slab (Parking)
Portland Cement bags 50 ₱ 210.00 ₱ 10,500.00
Sand cu. mtr. 2.8 ₱ 600.00 ₱ 1,680.00
Gravel 3/4" cu. mtr. 5.5 ₱ 1,160.00 ₱ 6,380.00
Sub-Total ₱ 18,560.00
Reinforced Concrete Column
Portland Cement bags 91 ₱ 210.00 ₱ 19,110.00
Sand cu. mtr. 5.1 ₱ 600.00 ₱ 3,060.00
Gravel 3/4" cu. mtr. 10.1 ₱ 1,160.00 ₱ 11,716.00
Deformed RSB: 16mm pc/s 75 ₱ 482.00 ₱ 36,150.00
Deformed RSB: 10mm pc/s 84 ₱ 185.00 ₱ 15,540.00
G.I. Wire #16 kg/s 3 ₱ 75.00 ₱ 225.00
Sub-Total ₱ 85,801.00
Reinforced Concrete Beam (2nd Floor)
Portland Cement bags 54 ₱ 210.00 ₱ 11,340.00
Sand cu. mtr. 3 ₱ 600.00 ₱ 1,800.00
Gravel 3/4" cu. mtr. 6 ₱ 1,160.00 ₱ 6,960.00
 Deformed RSB: 16mm pc/s 71 ₱ 482.00 ₱ 34,222.00
Deformed RSB: 10mm pc/s 64 ₱ 185.00 ₱ 11,840.00
G.I. Wire #16 kg/s 8 ₱ 75.00 ₱ 600.00
Sub-Total ₱ 66,762.00
Reinforced Concrete Beam (Roof Beam)
Portland Cement bags 52 ₱ 210.00 ₱ 10,920.00
Sand cu. mtr. 2.9 ₱ 600.00 ₱ 1,740.00
Gravel 3/4" cu. mtr. 5.7 ₱ 1,160.00 ₱ 6,612.00
Deformed RSB: 12mm pc/s 47 ₱ 273.00 ₱ 12,831.00
Deformed RSB: 10mm pc/s 48 ₱ 185.00 ₱ 8,880.00
G.I. Wire #16 kg/s 7.5 ₱ 75.00 ₱ 562.50
Sub-Total ₱ 41,545.50
Reinforced Concrete Stairs
Portland Cement bags 10 ₱ 210.00 ₱ 2,100.00
Sand cu. mtr. 0.6 ₱ 600.00 ₱ 360.00
Gravel 3/4" cu. mtr. 1.1 ₱ 1,160.00 ₱ 1,276.00
Deformed RSB: 10mm pc/s 20 ₱ 185.00 ₱ 3,700.00
G.I. Wire #16 kg/s 1 ₱ 75.00 ₱ 75.00
Sub-Total ₱ 7,511.00
Total Structural Works ₱ 330,015.25
IV MASONRY WORKS
Common Wall (Front, Rear, Side)
125mm CHB (Front,Rear,Side) pc/s 3307 ₱ 12.00 ₱ 39,684.00
125mm CHB (Firewall/Common Wall) pc/s 1184 ₱ 12.00 ₱ 14,208.00
Portland Cement bags 354 ₱ 210.00 ₱ 74,340.00
Sand cu. mtr. 20 ₱ 600.00 ₱ 12,000.00
Deformed RSB: 10mm pc/s 240 ₱ 185.00 ₱ 44,400.00
G.I. Wire #16 kg/s 9 ₱ 75.00 ₱ 675.00
Sub-Total ₱ 185,307.00
Plastering Works
Portland Cement bags 156 ₱ 210.00 ₱ 32,760.00
Sand cu. mtr. 9 ₱ 600.00 ₱ 5,400.00
Sub-Total ₱ 38,160.00
Kitchen Counter
100mm CHB pc/s 14 ₱ 10.00 ₱ 140.00
Portland Cement bags 5 ₱ 210.00 ₱ 1,050.00
Sand cu. mtr. 0.62 ₱ 600.00 ₱ 372.00
 Gravel 3/4" cu. mtr. 1.23 ₱ 1,160.00 ₱ 1,426.80
Deformed RSB: 10mm pc/s 10 ₱ 185.00 ₱ 1,850.00
G.I. Wire #16 kg/s 0.3 ₱ 75.00 ₱ 22.50
Sub-Total ₱ 4,861.30
Total Masonry Works ₱ 228,328.30
V ROOFING WORKS
Lip Channel Purlins 125mm x 50mm x 20mm x 1.2mm x 6m pc/s 30 ₱ 712.00 ₱ 21,360.00
Angle Bar 50mm x 50mm x 3mm x 6m pc/s 2 ₱ 678.00 ₱ 1,356.00
12mm dia. x 6m RSB pc/s 15 ₱ 273.00 ₱ 4,095.00
6mm dia. J Bolt (Top and Bottom) pc/s 80 ₱ 5.50 ₱ 440.00
5mm dia. Tekscrew pc/s 600 ₱ 1.50 ₱ 900.00
Vulcaseal liter/s 1 ₱ 470.00 ₱ 470.00
Primer Paint gal/s 1 ₱ 650.00 ₱ 650.00
Touch-up Paint gal/s 0.2 ₱ 890.00 ₱ 178.00
Paint Thinner gal/s 1 ₱ 350.00 ₱ 350.00
Paint Brush pc/s 3 ₱ 45.00 ₱ 135.00
Welding Rod box 0.25 ₱ 220.00 ₱ 55.00
0.404mm Pre-Painted Rib-Type Panels lm/s 107 ₱ 390.00 ₱ 41,730.00
0.404mm Pre-Painted Flushing lm/s 7.32 ₱ 351.00 ₱ 2,569.32
PVC Gutter lm/s 12.2 ₱ 275.00 ₱ 3,355.00
Hardie Senepa 12" x 9mm x 8' pc/s 16 ₱ 1,131.00 ₱ 18,096.00
Blind Rivets 1/8 pc/s 200 ₱ 0.40 ₱ 80.00
Total Roofing Works ₱ 95,819.32
VI ARCHITECTURAL WORKS
Tiling Works (Living, Dining, Kitchen and Stairs)
Unglazed Tiles (600mm x 600mm) pc/s 175 ₱ 210.00 ₱ 36,750.00
Tile Adhessive bags 7 ₱ 635.00 ₱ 4,445.00
Portland Cement bags 6 ₱ 210.00 ₱ 1,260.00
Tile Grout kl/s 10 ₱ 62.00 ₱ 620.00
Sub-Total ₱ 43,075.00
Tiling Works (Toilet)
Unglazed Tiles (300mm x 300mm) pc/s 92 ₱ 30.00 ₱ 2,760.00
Glazed Tiles (300mm x 300mm) pc/s 112 ₱ 35.00 ₱ 3,920.00
PVC Tile Trim pc/s 1 ₱ 80.00 ₱ 80.00
Tile Adhessive bags 4 ₱ 635.00 ₱ 2,540.00
Portland Cement bags 3 ₱ 210.00 ₱ 630.00
 Tile Grout kl/s 10 ₱ 62.00 ₱ 620.00
Sub-Total ₱ 10,550.00
Tiling Works (Kitchen Counter)
Glazed Tiles (600mm x 600mm) pc/s 12 ₱ 240.00 ₱ 2,880.00
PVC Tile Trim pc/s 3 ₱ 80.00 ₱ 240.00
Tile Adhessive bags 1 ₱ 635.00 ₱ 635.00
Portland Cement bags 0.5 ₱ 210.00 ₱ 105.00
Sub-Total ₱ 3,860.00
Tiling Works (Family Area)
Ceramic Tiles (300mm x 600mm) pc/s 98 ₱ 90.00 ₱ 8,820.00
Tile Adhessive bags 4 ₱ 635.00 ₱ 2,540.00
Portland Cement bags 3 ₱ 210.00 ₱ 630.00
Sub-Total ₱ 11,990.00
Tiling Works (Bedroom)
Vinyl Tiles 100mm x 915mm pc/s 407 ₱ 105.00 ₱ 42,735.00
Vinyl Tile Adhesive gal/s 2 ₱ 625.00 ₱ 1,250.00
Sub-Total ₱ 43,985.00
Doors with 2" x 4" Jambs
D-1 Solid Wood Panel Door Type (900mm x 2100mm) set/s 2 ₱ 7,500.00 ₱ 15,000.00
D-2 Solid Wood Panel Door Type (700mm x 2100mm) set/s 2 ₱ 6,500.00 ₱ 13,000.00
D-3 Hallow Core Flush Door Type (700mm x 2100mm) set/s 4 ₱ 3,500.00 ₱ 14,000.00
D-4 PVC Door (600mm x 2100mm) set/s 2 ₱ 1,800.00 ₱ 3,600.00
Door Hinges pc/s 24 ₱ 135.00 ₱ 3,240.00
Sub-Total ₱ 48,840.00
Windows
W-1 Powder Coated Aluminum Awning (700mm x 1250mm) set/s 14 ₱ 3,017.60 ₱ 42,246.40
W-2 Powder Coated Aluminum Sliding (1350mm x 1250mm) set/s 8 ₱ 5,812.16 ₱ 46,497.28
W-3 Powder Coated Aluminum Awning (600mm x 1250mm) set/s 4 ₱ 2,584.64 ₱ 10,338.56
W-4 Powder Coated Aluminum Fixed and Awning (600mm x 950mm) set/s 2 ₱ 1,966.85 ₱ 3,933.70
W-5 Powder Coated Aluminum Awning (600mm x 600mm) set/s 2 ₱ 1,241.89 ₱ 2,483.78
Sub-Total ₱ 105,499.71
Ceiling (2nd Floor)
6mm thick Fiber Cement Board pc/s 21 ₱ 754.00 ₱ 15,834.00
19mm x 50mm x 0.40mm Metal Furring pc/s 60 ₱ 87.00 ₱ 5,220.00
Blind Rivets 1/8 pc/s 960 ₱ 0.40 ₱ 384.00
Sub-Total ₱ 21,438.00
Ceiling (Exterior))
 6mm thick Fiber Cement Board pc/s 12 ₱ 754.00 ₱ 9,048.00
19mm x 50mm x 0.40mm Metal Furring pc/s 60 ₱ 87.00 ₱ 5,220.00
Blind Rivets 1/8 pc/s 461 ₱ 0.40 ₱ 184.40
Sub-Total ₱ 14,452.40
Hardware
Door Lockset pc/s 10 ₱ 420.00 ₱ 4,200.00
Loose Pin Hinges 4x4 pc/s 30 ₱ 70.00 ₱ 2,100.00
Loose Pin Hinges 3x3 pc/s 12 ₱ 55.00 ₱ 660.00
Cabinet Locks pc/s 6 ₱ 85.00 ₱ 510.00
Cabinet Handle pc/s 6 ₱ 85.00 ₱ 510.00
CWN #2 kg/s 20 ₱ 70.00 ₱ 1,400.00
CWN #3 kg/s 20 ₱ 70.00 ₱ 1,400.00
CWN #4 kg/s 20 ₱ 70.00 ₱ 1,400.00
Sub-Total ₱ 12,180.00
Total Architectural Works ₱ 315,870.11
VII PLUMBING WORKS
Water Line
20mm Blue Pipe pc/s 8 ₱ 95.00 ₱ 760.00
20mm Elbow 90 deg. pc/s 8 ₱ 20.00 ₱ 160.00
20mm Coupling pc/s 2 ₱ 20.00 ₱ 40.00
20mm Tee pc/s 6 ₱ 25.00 ₱ 150.00
Sub-Total ₱ 1,110.00
Storm and Sewer Line
4" PVC Pipe pc/s 39 ₱ 590.00 ₱ 23,010.00
4" PVC Clean Out pc/s 2 ₱ 130.00 ₱ 260.00
4"x4" PVC Wye pc/s 6 ₱ 110.00 ₱ 660.00
4"x4" PVC Elbow 90 deg. pc/s 22 ₱ 100.00 ₱ 2,200.00
4"x2" PVC Wye pc/s 2 ₱ 100.00 ₱ 200.00
4"x2" PVC Tee pc/s 4 ₱ 85.00 ₱ 340.00
P-Trap w/ Plug 50mm pc/s 4 ₱ 105.00 ₱ 420.00
Teflon Tape pc/s 8 ₱ 15.00 ₱ 120.00
PVC Solvent can/s 5 ₱ 215.00 ₱ 1,075.00
Sub-Total ₱ 28,285.00
Catch Basin
Portland Cement bag/s 4 ₱ 210.00 ₱ 840.00
Sand cu.m. 0.5 ₱ 600.00 ₱ 300.00
Gravel Bedding 3/4" cu.m. 1 ₱ 1,160.00 ₱ 1,160.00
 Deformed RSB: 10mm pc/s 6 ₱ 185.00 ₱ 1,110.00
Sub-Total ₱ 3,410.00
Fixtures
Faucet pc/s 3 ₱ 175.00 ₱ 525.00
Floor Drain 4"x4" pc/s 1 ₱ 262.00 ₱ 262.00
Kitchen Sink set/s 1 ₱ 4,350.00 ₱ 4,350.00
Water Closet Flush Type set/s 1 ₱ 7,750.00 ₱ 7,750.00
Lavatory set/s 1 ₱ 6,300.00 ₱ 6,300.00
Shower Head pc/s 1 ₱ 1,700.00 ₱ 1,700.00
Sub-Total ₱ 20,887.00
Septic Tank
CHB 5" pc/s 760 ₱ 16.00 ₱ 12,160.00
Portland Cement bag/s 62 ₱ 210.00 ₱ 13,020.00
Sand cu.m. 7 ₱ 600.00 ₱ 4,200.00
Deformed RSB: 10mm pc/s 46 ₱ 185.00 ₱ 8,510.00
Sub-Total ₱ 37,890.00
Total Plumbing Works ₱ 91,582.00
VIII ELECTRICAL WORKS
Panel Board 6 Branches with Breakers set/s 2 ₱ 6,910.00 ₱ 13,820.00
Ulility Box pc/s 38 ₱ 25.00 ₱ 950.00
Junction Box pc/s 20 ₱ 30.00 ₱ 600.00
Duplex Convenience Outlet set/s 12 ₱ 95.00 ₱ 1,140.00
Range Outlet set/s 2 ₱ 335.00 ₱ 670.00
Refrigerator Outlet set/s 2 ₱ 335.00 ₱ 670.00
Aircon Outlet set/s 4 ₱ 120.00 ₱ 480.00
3-gang Switch set/s 4 ₱ 170.00 ₱ 680.00
2-gang Switch set/s 2 ₱ 125.00 ₱ 250.00
Single Switch set/s 8 ₱ 80.00 ₱ 640.00
Bulb 15watts pc/s 24 ₱ 220.00 ₱ 5,280.00
THHN Wire #8 lm/s 150 ₱ 62.00 ₱ 9,300.00
THHN Wire #10 lm/s 150 ₱ 45.00 ₱ 6,750.00
THHN Wire #12 lm/s 225 ₱ 30.00 ₱ 6,750.00
THHN Wire #14 lm/s 184 ₱ 25.00 ₱ 4,600.00
RSC Pipe 3/4" pc/s 1 ₱ 120.00 ₱ 120.00
PVC Pipe 1/2" Orange pc/s 75 ₱ 95.00 ₱ 7,125.00
Entrance Cap 3/4 pc/s 2 ₱ 65.00 ₱ 130.00
Total Electrical Works ₱ 59,955.00
 IX PAINTING WORKS
Flat Latex tin 20 ₱ 2,560.00 ₱ 51,200.00
Semi-Gloss Latex tin 8 ₱ 2,600.00 ₱ 20,800.00
QDE Paint gal/s 10 ₱ 598.00 ₱ 5,980.00
Acry Color liter/s 15 ₱ 182.00 ₱ 2,730.00
Red Lead Primer gal/s 2 ₱ 581.00 ₱ 1,162.00
Nuetralizer gal/s 1 ₱ 422.00 ₱ 422.00
Varnish gal/s 1 ₱ 508.00 ₱ 508.00
Lacquer Thinner gal/s 1 ₱ 511.00 ₱ 511.00
Paint Thinner gal/s 1 ₱ 286.00 ₱ 286.00
Sand Paper pc/s 20 ₱ 130.00 ₱ 2,600.00
Roller Brush pc/s 10 ₱ 153.00 ₱ 1,530.00
Paint Brush pc/s 10 ₱ 72.00 ₱ 720.00
Skim Coat bag/s 20 ₱ 590.00 ₱ 11,800.00
Total Painting Works ₱ 100,249.00
TOTAL MATERIALS COST ₱ 1,277,676.48
LABOR COST ₱ 574,954.42
CONSTINGENCIES ₱ 370,526.18
CONTRACTOR'S PROFIT ₱ 333,473.56
TOTAL PROJECT COST ₱ 2,223,157.08