PROJECT TITLE: PROPOSED 2-STOREY RESIDENCE WITH BASEMENT

PROJECT LOCATION: LUBAS, LA TRINIDAD BENGUET

PROJECT OWNER: SPS. ROMEL & MAYBEL COLOMA
SUBJECT: BILL OF MATERIALS

QTY UNIT DESCRIPTION UNIT COST TOTAL COST

A. MOBILIZATION WORKS
1 LOT 1.MOBILIZATION 7,000.00 7,000.00
1 LOT 2.TEMPORARY FACILITIES 16,000.00 16,000.00
1 LOT 3.LAYOUT & CONCRETE POURING MATE 22,000.00 22,000.00
28.5 CU.M 4.EXCAVATION WORKS 500.00 14,250.00
SUB-TOTAL 59,250.00
B. FORM WORKS AND SCAFFOLDINGS
90 PCS 1.1/2” Thick Ordinary Plywood 690.00 62,100.00
200 PCS 3.1 1/2” Diameter G.I. Pipe 650.00 130,000.00
200 BDFT 4.2”x2”x8’ Rough Lumber 39.00 7,800.00
300 BDFT 5. 2”x3”x10’ Rough Lumber 39.00 11,700.00
350 PCS 6.1 1/2" D Swivel Clamp 50.00 17,500.00
60 KILO 7.1 1/2" C.W.N. 70.00 4,200.00
10 LOT 9. 2” C.W.N. 1,130.00 11,300.00
10 LOT 10.3” C.W.N. 1,080.00 10,800.00
3 LOT 11.4” C.W.N. 980.00 2,940.00
SUB-TOTAL 258,340.00
C. CONCRETE WORKS
17.16 CU.M FOUNDATION
163 PCS 01. Cement 200.00 32,600.00
8.25 CU.M 02. Sand 1,200.00 9,900.00
17.25 CU.M 03. Gravel 1,200.00 20,700.00
17.16 CU.M 04. Gravel Bedding 1,200.00 20,592.00
30.63 CU.M COLUMN
275.67 PCS 01. Cement 200.00 55,134.00
15.5 CU.M 02. Sand 1,200.00 18,600.00
30.63 CU.M 03. Gravel 1,200.00 36,756.00
8 CU.M GRADE BEAM
72 PCS 01. Cement 200.00 14,400.00
4 CU.M 02. Sand 1,200.00 4,800.00
8 CU.M 03. Gravel 1,200.00 9,600.00
8 CU.M 04. Gravel Bedding 1,200.00 9,600.00
11 CU.M SLAB ON FILL
99 PCS 01. Cement 200.00 19,800.00
5.5 CU.M 02. Sand 1,200.00 6,600.00
11 CU.M 03. Gravel 1,200.00 13,200.00
11 CU.M 04. Gravel Bedding 1,200.00 13,200.00
18.5 CU.M SUSPENDED BEAMS
166 01. Cement 200.00 33,200.00
9.25 CU.M 02. Sand 1,200.00 11,100.00
18.5 CU.M 03. Gravel 1,200.00 22,200.00
 13.5 CU.M
SUSPENDED SLABS
121 01. Cement
PCS 200.00 24,200.00
6.75 02. Sand
CU.M 1,200.00 8,100.00
13.5 03. Gravel
CU.M 1,200.00 16,200.00
5.61 CU.M
ROOF BEAMS
51 01. Cement
PCS 200.00 10,200.00
3 02. Sand
CU.M 1,200.00 3,600.00
5.75 03. Gravel
CU.M 1,200.00 6,900.00
3.528 CU.M
STAIRS 1 & 2
32 01. Cement
PCS 200.00 6,400.00
1.75 02. Sand
CU.M 1,200.00 2,100.00
3.75 03. Gravel
CU.M 1,200.00 4,500.00
SUB-TOTAL 434,182.00
D. MASONRY WORKS
1450 PCS A. 6” Concrete Hollow Block 20.00 29,000.00
750 PCS B. 4” Concrete Hollow Block 16.00 12,000.00
367 PCS C. Cement - Mortar 200.00 73,400.00
31 CU.M D. Sand - Mortar 1,200.00 37,200.00
270 CU.M E. Cement - Plaster 200.00 54,000.00
15 CU.M F. Sand - Plaster 1,200.00 18,000.00
768 PCS G. 10 mm. Diameter Bars 168.00 129,024.00
2 ROLL H. No. 16 Tie Wire 1,800.00 3,600.00
2 PCS I. Hacksaw Blade 75.00 150.00
1 PCS J. 14” Diameter Cutting Disc 250.00 250.00
SUB-TOTAL 356,624.00
E. STEEL WORKS
A. Foundation Bars
68 PCS . 16mm DEF BARS (6.00 MTS. LONG) 400.00 27,200.00
5 PCS . 12mm DEF BARS (6.00 MTS. LONG) 280.00 1,400.00
B. Column Bars
330 PCS . 16mm DEF BARS (6.00 MTS. LONG) 400.00 132,000.00
350 PCS . 10mm DEF BARS (6.00 MTS. LONG) 160.00 56,000.00
C. Grade Beam Bars
38 PCS . 10mm DEF BARS 160.00 6,080.00
90 PCS . 16mm DEF BARS (6.00 MTS. LONG) 400.00 36,000.00
D. Slab on Fill Bars
128 PCS . 10mm DEF BARS 160.00 20,480.00
E. Suspended Beam Bars
335 PCS . 10mm DEF BARS(6.00 MTS. LONG) 160.00 53,600.00
199 PCS . 12mm DEF BARS (6 MTS. LONG) 280.00 55,720.00
85 PCS . 12mm DEF BARS (7.5 MTS. LONG) 320.00 27,200.00
430 PCS . 16mm DEF BARS (16 MTS. LONG) 400.00 172,000.00
F. Suspended Slab Bars
170 PCS . 10mm DEF BARS 160.00 27,200.00
150 PCS . 12mm DEF BARS 280.00 42,000.00
G. Stair bars
31 PCS . 10mm DEF BARS 160.00 4,960.00
36 PCS . 12mm DEF BARS (6.00 MTS. LONG) 280.00 10,080.00
3 kilo H.  Welding Rods 120.00 360.00
5 PCS I. Hacksaw Blade 75.00 375.00
 2 PCS J. 4” Diam. Bosch Brand Cutting Disk 840.00 1,680.00
2 box K. 14” Diam. Cutting Disk 840.00 1,680.00
5 ROLL L. No. 16 Tie Wire 1,800.00 9,000.00
1 LOT M. Hardware 2,000.00 2,000.00
SUB-TOTAL 687,015.00
F. CEILING WORKS
114 PCS A. Metal Furring 120.00 13,680.00
42 PCS B. Carrying Channel 120.00 5,040.00
200 PCS C. W-Clip 8.00 1,600.00
54 PCS D. 1” x 1” Wall Angle 70.00 3,780.00
1 lot E. Hardware 2,000.00 2,000.00
SUB-TOTAL 26,100.00
J. TINSMITH WORKS
A. Rafter
16 pcs 1.    1.50mm x 2” x 4” G.I. Tubular Rafter 960.00 15,360.00
2.    1.50mm x 2” x 4” G.I. Tubular Steel
6 pcs 960.00 5,760.00
Plate
6 pcs 3.    1.20mm x 2” x 6” G.I. C Purlins-Fascia 940.00 5,640.00
26 pcs 5.    1.00mm x 2” x 3” G.I. C Purlins 555.00 14,430.00
1 pcs 6.    14” Diam. Cutting Disc 250.00 250.00
1 box 7.    4” Diam. Cutting Disc 600.00 600.00
1 gallon 8. Epoxy Primer 850.00 850.00
1 lot 9. Hardware 1,000.00 1,000.00
B. Roofing Sheets
10 lm 1.    .500 mm. Thick Rib Type 350.00 3,500.00
6 pcs 2.    .500 mm. Thick 18” Box Type Gutter 360.00 2,160.00
3.    .500 mm. Thick Box Type 18” End
8 pcs 360.00 2,880.00
Flashing
4.    .500 mm. Thick Box Type 24” Wall
pcs 520.00
9 Capping 4,680.00
5.    .500 mm. Thick Box Type 24” Wall
pcs 520.00
8 Flashing 4,160.00
100pcs 6.    Steel Tekscrew 1.50 150.00
300pcs 7.    1/2" Blind Rivets 0.50 150.00
10pcs 8.    Silicon 120.00 1,200.00
1 lot 9.    Hardware 1,000.00 1,000.00
SUB-TOTAL 63,770.00
H. THERMAL AND MOISTURE PROTECTION
1 roll A. 5 mm. Thick Polyethelene Insulation Sheet 1,800.00 1, 800. 00
SUB-TOTAL 1, 800. 00
I. WATERPROOFING WORKS
2074 sqm A. Walls 70.00 145,180.00
72 sqm B. T&B & KITCHEN 200.00 14,400.00
32 sqm C. Terraces 200.00 6,400.00
1 lot D. Hardware 1,500.00 1,500.00
SUB-TOTAL 167,480.00
G. DOORS AND WINDOWS
A. DOORS
2 set 01. 0.90 x 2.10 m. Wood Panel Door 7,500.00 15,000.00
6 sets 02. 0.80 x 2.10 m. Wood Panel Door 6,500.00 39,000.00
5 sets 04. 0.70 x 2.10 m. Wood Panel Door 5,500.00 27,500.00
3 sets 05. 0.70 x 2.10 m. Wood Molded Door 3,000.00 9,000.00
16 lot 06. Hardware (Door Knobs) 700.00 24,160.00
B. WINDOWS
274 sqft 01. Aluminum Analok Sliding Windows 350.00 95,900.00
4 sets 03. 0.60 m. x 1.20 m. Analok Awning Window 3,200.00 12,800.00
4 sets 04. 0.60 m. x 0.60 m. Analok Awning Window 1,700.00 6,800.00
30 pcs 05. Rubber Silicon Sealant 120.00 3,600.00
1 lot 06. Hardware 2,000.00 2,000.00
SUB-TOTAL 235,760.00
K. SPECIALTY WORKS
1 lot A. Terrace & Stair Railings 24,000.00 24,000.00
1 lot B. Steel Grills 7,000.00 7,000.00
1 lot C. Kitchen and T&B Closets and Cabinets 18,000.00 18,000.00
1 lot D. Bedroom Closets 22,000.00 22,000.00
1 lot E. hardware 3,000.00 3,000.00
SUB-TOTAL 74,000.00
L. FINISHING WORKS
A. FLOOR FINISHES
333 sqm 01. Plain Cement Topping 70.00 23,310.00
203 sqm 02. Tile Finishes + Kitchen Counter Top 380.00 77,140.00
B. WALL FINISHES
145 sqm 02. Tile Finishes 380.00 55,100.00
C. CEILING FINISHES
140 pcs. 01. 10” x 10’ PVC Panel 280.00 39,200.00
38 pcs 03. 1/4"x4’x8’ Thick HardiFlex Ply Board 480.00 18,240.00
1 lot D.  Hardware 3,000.00 3,000.00
SUB-TOTAL 215,990.00
M. PAINTING WORKS
A. MASONRY
1445 sqm 01. Surface Preparation 50.00 72,250.00
1445 sqm 02. Painting Works 80.00 115,600.00
B. WOOD SURFACES
122 sqm 01. Surface Preparation 50.00 6,100.00
6 gallon 02. Solignum (Wood Protection) 1,650.00 9,900.00
1445 sqm 03. Painting Works 80.00 115,600.00
1 lot C. HARDWARE 4,000.00 4,000.00
SUB-TOTAL 323,450.00
N. PLUMBING WORKS
A. SANITARY
21 pcs UPVC Pipe 3''x10 ' 270.00 5,670.00
25 pcs UPVC Pipe 4''x10 ' 360.00 9,000.00
15 pcs UPVC Pipe 2''x10 ' 144.00 2,160.00
43 pcs Elbow 45 (2'') 19.00 817.00
20 pcs Elbow 45 (4'') 75.00 1,500.00
12 pcs Elbow 90 (3'') 48.00 576.00
 2 pcs Sanitary Wye (2'') 34.00 68.00
7 pcs Reducer Wye (2''x3'') 55.00 385.00
17 pcs Reducer Wye (2''x4'') 88.00 1,496.00
14 pcs Floor Drain Trap (2'') 360.00 5,040.00
8 pcs Cleanout w/ Plug (2'') 18.00 144.00
2 pcs Kitchen P-Trap (2'') 124.00 248.00
3 pcs Lavatory P-Trap (2'') 124.00 372.00
3 pcs Water Closet 5,000.00 15,000.00
3 pcs Lavatory 1,200.00 3,600.00
2 pcs Kitchen Sink 2,300.00 4,600.00
2 pcs Solvent Neltex 165.00 330.00
SUB-TOTAL 51,006.00
B. WATERLINE
25 pcs PPR 1/2''x20' 125.00 3,125.00
16 pcs Elbow 90 (1/2) 10.00 160.00
12 pcs PPR 1/2'' Tee 10.00 120.00
19 pcs PPR 1/2'' F-Tee 10.00 190.00
12 pcs PPR 1/2'' End Cap 10.00 120.00
30 pcs PPR 1/2'' Coupling 10.00 300.00
3 pcs Gate Valve 161.00 483.00
2 pcs Kitchen Faucet 1,200.00 2,400.00
3 pcs Lavatory Faucets 700.00 2,100.00
3 pcs Water Closet Angle Valve 200.00 600.00
3 pcs Flexible Hose (Water Closet) 85.00 255.00
3 pcs Flexible Hose (Lavatory) 85.00 255.00
20 pcs Tefon Tape 30.00 600.00
1 set Overhead Tank w/ accessories 16,000.00 19,000.00
1 LOT HARDWARE 1,000.00 1,000.00
SUB-TOTAL 30,708.00
O. ELECTRICAL WORKS
1.00 lot A. SERVICE DROP 10,000.00 10,000.00
9 roll Flexible Hose 620.00 5,580.00
B. ELECTRICAL WIRES -
2.00 roll #14 THHN WIRE 3,500.00 7,000.00
2.00 roll #12 THHN WIRE 4,300.00 8,600.00
59.00 pcs Junction Box 20.00 1,180.00
71.00 pcs Utility Box 20.00 1,420.00
59.00 set C. LIGHTING FIXTURES 180.00 10,620.00
29.00 set D. SWITCHES 190.00 5,510.00
42.00 set E. POWER OUTLETS 220.00 9,240.00
F. PANEL BOX
1.00 PCS PANEL BOX(8) 2,500.00 2,500.00
1.00 PCS PANEL BOX(6) 600.00 600.00
1.00 LOT HARDWARE 1,500.00 1,500.00
SUB-TOTAL 73,750.00
P. DEMOBILIZATION
1 lot A. Demobilization 5,000.00 5,000.00
Q. CONTRUCTION AND HEATH SAFETY PROGRAM
1 lot A. Medical Kit 6,000.00 6,000.00
1 lot B. Basic Personal Protective Equipment’s 33,640.00 33,640.00
1 lot C. Protective Fence, etc. 15,000.00 15,000.00
1 lot D. Workers Welfare Facilities 20,000.00 20,000.00
1 lot E. 10 lbs Fire Extinguisher 1,850.00 1,850.00
SUB-TOTAL 76,490.00

MATERIALS SUB-TOTAL 3,062,425.00

TOTAL COST 3,291,895.00

PREPARED BY:

ALVEZ S. TOLEAN
ARCHITECT

PRC No: 0022333

PTR No. 6868 307
Iss. On: Jan 11, 2021
Iss. at: La Trinidad Benguet
PROJECT TITLE: PROPOSED 2-STOREY RESIDENCE WITH BASEMENT
PROJECT LOCATION:
LUBAS, LA TRINIDAD BENGUET
PROJECT OWNER: SPS. ROMEL & MAYBEL COLOMA
SUBJECT: SUMMARY OF BILL OF MATERIALS

DESCRIPTION AMOUNT
1 FORM WORKS AND SCAFFOLDINGS 258,340.00
2 CONCRETE WORKS 434,182.00
3 MASONRY WORKS 356,624.00
4 STEEL WORKS 687,015.00
5 CEILING WORKS 26,100.00
6 TINSMITH WORKS 63,770.00
7 THERMAL AND MOISTURE PROTECTION 1,800.00
8 WATER PROOFING 167,480.00
9 DOORS AND WINDOWS 235,760.00
10 SPECIALTY WORKS 74,000.00
11 FINISHING WORKS 215,990.00
12 PLUMBING WORKS 80,714.00
13 ELECTRICAL WORKS 73,750.00
MATERIAL COST SUB-TOTAL 2,675,525.00
LABOR COST SUB-TOTAL 802,657.50
14 PAINTING WORKS 323,450.00
LABOR COST SUB-TOTAL 258,760.00
ESTIMATED MATERIAL COST 2,998,975.00
TOTAL LABOR COST 1,061,417.50
TOTAL MATERIALS AND LABOR COST 4,060,392.50
Contingency Cost 203,019.50
15 MOBILIZATION 59,250.00
16 DEMOBILIZATION 5,000.00
17 CONSTRUCTION SAFETY AND HEALTH PRO 76,490.00

TOTAL CONSTRUCTION COST 4,404,152.00

PREPARED BY:

ALVEZ S. TOLEAN
ARCHITECT

PRC No: 0022333

PTR No. 6868 307
Iss. On: Jan 11, 2021
Iss. at: La Trinidad Benguet
PROJECT TITLE: PROPOSED 2-STOREY RESIDENTIAL WITH BASEMENT
LUBAS, LA TRINIDAD BENGUET
PROJECT LOCATION:
PROJECT OWNER: SPS.ROMEL AND MABEL COLOMA
SUBJECT: SUMMARY OF BILL OF MATERIALS

DESCRIPTION AMOUNT
1 FORM WORKS AND SCAFFOLDINGS 258,340.00
2 CONCRETE WORKS 453,447.40
3 MASONRY WORKS 369,364.00
4 STEEL WORKS 687,145.00
5 CEILING WORKS 26,000.00
6 TINSMITH WORKS 63,770.00
7 THERMAL AND MOISTURE PROTECTION 1,800.00
8 WATER PROOFING 21,650.00
9 DOORS AND WINDOWS 235,760.00
10 SPECIALTY WORKS 74,000.00
11 FINISHING WORKS 215,990.00
12 PLUMBING WORKS 81,714.00
13 ELECTRICAL WORKS 72,780.00
16 PAINTING WORKS 323,450.00
17 MOBILIZATION 59,120.00
18 DEMOBILIZATION 5,000.00
TOTAL MATERIAL COST 2,949,330.40
LABOR COST 1,032,265.64
CONTINGENCY 147,466.52
19 CONSTRUCTION SAFETY AND HEALTH PROGR 76,490.00
TOTAL CONSTRUCTION COST 4,210,552.56

PREPARED BY:

ARCH. ALVEZ S. TOLEAN

ARCHITECT
PRC No:0022333 Iss. on : January 11, 2021
PTR No: 6868 307 Iss. at : La Trinidad, Benguet
S. TOLEAN