PROJECT: RESIDENTIAL HOUSE RETROFITTING

LOCATION: PUROK MAGSAYSAY, LOAKAN PROPER, BAGUIO CITY

SCOPE OF WORKS:
1 DEMOLITION OF SOME EXISTING STRUCTURES TO BE RETROFITTED
2 PROVISION OF ADDITIONAL CHB LAYING ON EXTERIOR WALL OF GROUND FLOOR
3 ADDITIONAL NECESSARY COLUMNS, BEAMS, AND SLAB
4 FABRICATION OF NEW EXTERIOR CONCRETE WALL IN SECOND FLOOR
5 INSTALLATION OF DRYWALL AT SECOND FLOOR (INTERIOR)
6 INSTALLATION OF NEW ELECTRICAL ROUGH-INS
7 INSTALLATION OF NEW ELECTRICAL FIXTURES ON SECOND FLOOR
8 INSTALLATION OF PLUMBING ROUGH-INS FOR CR (SECOND FLOOR)
9 INSTALLATION OF NEW DOORS, WINDOWS, ONE SET WINDOW GRILL
10 NEW FLOOR FINISHING FOR SECOND FLOOR
11 INSTALLATION OF SHEET MEMBRANE
12 REPAINTING OF SECOND FLOOR (INTERIOR&EXTERIOR)
13 CEILING WORKS FOR THE AREA OF NEW CONCRETE SLAB (GF&SF)

BILL OF MATERIALS
DESCRIPTION QTY UNIT U-PRICE AMOUNT

MOBILIZATION 1.00 LOT ₱ 10,000.00 ₱ 10,000.00

DEMOLITION WORKS 1.00 LOT ₱ 2,000.00 ₱ 2,000.00
DEMOBILIZATION 1.00 LOT ₱ 2,000.00 ₱ 2,000.00
SCAFFOLDINGS 1.00 LOT ₱ 10,000.00 ₱ 10,000.00
EQUIPMENT RENTAL 1.00 LOT ₱ 3,000.00 ₱ 3,000.00

GENERAL WORKS
STRUCTURAL WORKS (GF-SF)
(SLAB, FOOTING, BEAMS & C0LUMNS)
GA#24 STEEL DECK 54.00 SQM ₱ 390.00 ₱ 21,060.00
10MM DIA DEFORMED BARS 195.00 PCS ₱ 165.00 ₱ 32,175.00
12 MM DIA DEFORMED BARS 36.00 PCS ₱ 235.00 ₱ 8,460.00
16MM DIA DEFORMED BARS 61.00 PCS ₱ 415.00 ₱ 25,315.00
PORTLAND CEMENT 60.00 BAGS ₱ 215.00 ₱ 12,900.00
CRUSHED SAND 1.50 LOAD ₱ 3,000.00 ₱ 4,500.00
1/2" GRAVEL 1.50 LOAD ₱ 3,000.00 ₱ 4,500.00
1/2" ORDINARY PLYWOOD 11.00 PCS ₱ 525.00 ₱ 5,775.00
2"X2"X10" LUMBER 85.00 BD FT ₱ 57.00 ₱ 4,845.00
C.W. NAIL (ASSORTED SIZE) 5.00 KG ₱ 95.00 ₱ 475.00
14" CUTTING DISK 2.00 PCS ₱ 245.00 ₱ 490.00
TIE WIRES 1.00 ROLL ₱ 1,500.00 ₱ 1,500.00
LEVEL HOSE 1.00 PCS ₱ 15.00 ₱ 15.00
NYLON WIRE 2.00 ROLL ₱ 25.00 ₱ 50.00
CHALK STONE 2.00 PCS ₱ 12.00 ₱ 24.00
ELECTRICAL WORKS
10 HOLE PANEL BOARD 1.00 SET ₱ 1,750.00 ₱ 1,750.00
20 AMP CIRCUIT BREAKER 2.00 PCS ₱ 415.00 ₱ 830.00
30 AMP CIRCUIT BREAKER 6.00 PCS ₱ 415.00 ₱ 2,490.00
40 AMP CIRCUIT BREAKER 2.00 PCS ₱ 415.00 ₱ 830.00
9 WATTS LED PANEL LIGHT 18.00 PCS ₱ 250.00 ₱ 4,500.00
3 GANG SWITCH 5.00 PCS ₱ 155.00 ₱ 775.00
2-GANG OUTLETS 8.00 PCS ₱ 135.00 ₱ 1,080.00
THHN #12 WIRE 2.00 BOXES ₱ 4,500.00 ₱ 9,000.00
THHN #14 WIRE 3.00 BOXES ₱ 3,500.00 ₱ 10,500.00
1-1/2" MOLFLEX 3.00 ROLLS ₱ 1,500.00 ₱ 4,500.00
4"X4" JUNCTION BOX 12.00 PCS ₱ 25.00 ₱ 300.00
2"X4" UTILITY BOX 35.00 PCS ₱ 25.00 ₱ 875.00
ELECTRICAL TAPE 10.00 PCS ₱ 35.00 ₱ 350.00
GENERAL PAINTING WORKS
 FLAT WALL ENAMEL WHITE 7.00 GAL ₱ 615.00 ₱ 4,305.00
QDE PAINT (VERIFY COLOR) 3.00 GAL ₱ 655.00 ₱ 1,965.00
FLAT LATEX WHITE PAINT 15.00 GAL ₱ 600.00 ₱ 9,000.00
SEMI-GLOSS LATEX PAINT (VERIFY COLOR) 8.00 GAL ₱ 600.00 ₱ 4,800.00
RED OXIDE PRIMER 1.00 GAL ₱ 400.00 ₱ 400.00
PAINT THINNER 4.00 GAL ₱ 325.00 ₱ 1,300.00
SKIM COAT 4.00 BAGS ₱ 615.00 ₱ 2,460.00
4" BABY PAINT ROLLER 3.00 PCS ₱ 75.00 ₱ 225.00
4" BABY PAINT ROLLER REFILL 5.00 PCS ₱ 45.00 ₱ 225.00
7" PAINT ROLLER 3.00 PCS ₱ 90.00 ₱ 270.00
7" PAINT ROLLER REFILL 6.00 PCS ₱ 55.00 ₱ 330.00
2" PAINT BRUSH 4.00 PCS ₱ 55.00 ₱ 220.00
SAND PAPER #100 15.00 PCS ₱ 15.00 ₱ 225.00
SAND PAPER # 120 15.00 PCS ₱ 15.00 ₱ 225.00
PALETA 4.00 PAIRS ₱ 40.00 ₱ 160.00
MASKING TAPE 10.00 ROLLS ₱ 40.00 ₱ 400.00
PAINTING PAN/TRAY 3.00 PCS ₱ 50.00 ₱ 150.00
STOPA RUGS 4.00 BDL ₱ 50.00 ₱ 200.00
NEWS PAPER 5.00 KG ₱ 30.00 ₱ 150.00
PLUMBING WORKS & FIXTURES
WATER TANK 1.00 SET ₱ 13,000.00 ₱ 13,000.00
FAUCET 1.00 SET ₱ 115.00 ₱ 115.00
TOILET 1.00 SET ₱ 5,000.00 ₱ 5,000.00
FLOOR DRAIN 2.00 SET ₱ 180.00 ₱ 360.00
4" PVC PIPE 600 SERIES 12.00 PCS ₱ 490.00 ₱ 5,880.00
4"ELBOW 90DEG. 8.00 PCS ₱ 95.00 ₱ 760.00
3" PVC PIPE 600 SERIES 4.00 PCS ₱ 350.00 ₱ 1,400.00
3" ELBOW 45 DEG. 5.00 PCS ₱ 45.00 ₱ 225.00
3" PVC WYE 6.00 PCS ₱ 85.00 ₱ 510.00
1/2" PPR PIPE 5.00 PCS ₱ 165.00 ₱ 825.00
1/2" PPR ELBOW 90DEG. 7.00 PCS ₱ 8.00 ₱ 56.00
TEFLON TAPE 10.00 ROLLS ₱ 28.00 ₱ 280.00
MARINE EPOXY A&B SET 1.00 LITER ₱ 850.00 ₱ 850.00
CEILING WORKS
DOUBLE METAL FURRING 3M 81.00 PCS ₱ 125.00 ₱ 10,125.00
ANGLE WALL METAL FURRING 25.00 PCS ₱ 120.00 ₱ 3,000.00
4"X8"X1/2" HARDIFLEX 40.00 PCS ₱ 1,490.00 ₱ 59,600.00
EASYTITE 2.00 QRTS ₱ 255.00 ₱ 510.00
BLACK METAL SCREW 250.00 PCS ₱ 2.00 ₱ 500.00
5/32" DRILL BIT 3.00 PCS ₱ 95.00 ₱ 285.00
CABINETRY (SECOND FLOOR)
3/4" MARINE PLYWOOD 10.00 PCS ₱ 990.00 ₱ 9,900.00
CW NAIL (ASSORTED SIZE) 3.00 KG ₱ 95.00 ₱ 285.00
FINISHING NAIL (ASSORTED SIZE) 1.00 KG ₱ 95.00 ₱ 95.00
STICKWELL 1.00 GAL ₱ 560.00 ₱ 560.00
BRASS HANDLE BARS 18.00 PAIRS ₱ 75.00 ₱ 1,350.00
1-1/2" CONCEALED HINGES 36.00 PCS ₱ 125.00 ₱ 4,500.00

GROUND FLOOR
PLASTERED CHB LAYING (EXTERIOR)
5" CHB 560.00 PCS ₱ 18.00 ₱ 10,080.00
PORTLAND CEMENT 35.00 BAGS ₱ 215.00 ₱ 7,525.00
CRUSHED SAND 2.00 LOAD ₱ 3,000.00 ₱ 6,000.00
RIVERSAND 1.00 LOAD ₱ 3,000.00 ₱ 3,000.00
10MM DIA. BARS 22.00 PCS ₱ 165.00 ₱ 3,630.00
TIE WIRES 0.45 ROLLS ₱ 1,500.00 ₱ 675.00
NYLON WIRE 5.00 ROLLS ₱ 25.00 ₱ 125.00
DOOR & WINDOW W/ GRILLS
ANALOK FRAMED SLIDING WINDOW 2.25 SQM ₱ 2,750.00 ₱ 6,187.50
8MM SQUARE BARS 1.00 PCS ₱ 205.00 ₱ 205.00
 1/8"X1"X1" FLAT BAR 1.00 PCS ₱ 155.00 ₱ 155.00
1/8"X2"TOX & SCREW 20.00 PCS ₱ 2.00 ₱ 40.00
WELDING ROD 1.00 KG ₱ 95.00 ₱ 95.00
4" CUTTING DISK 3.00 PCS ₱ 45.00 ₱ 135.00
1/8" DRILL BIT 2.00 PCS ₱ 165.00 ₱ 330.00
90X210CM DOOR 1.00 SET ₱ 2,990.00 ₱ 2,990.00
DOOR KNOB 1.00 SET ₱ 175.00 ₱ 175.00
90X210CM DOOR JAMB 1.00 SET ₱ 1,500.00 ₱ 1,500.00

SECOND FLOOR
EXTERIOR WALL W/ SHEET MEMBRANE (ALL SIDES)
5" CHB 1150.00 PCS ₱ 18.00 ₱ 20,700.00
PORTLAND CEMENT 28.00 BAGS ₱ 215.00 ₱ 6,020.00
CRUSHED SAND 4.00 LOAD ₱ 3,000.00 ₱ 12,000.00
RIVERSAND 4.00 LOAD ₱ 3,000.00 ₱ 12,000.00
PRE-PAINTED RIB-TYPE SHEET 97.00 SQM ₱ 390.00 ₱ 37,830.00
10MM DIA. BARS 45.00 PCS ₱ 165.00 ₱ 7,425.00
PLEXIBOND 9.00 GAL ₱ 855.00 ₱ 7,695.00
QDE PAINT (VERIFY COLOR) 1.00 GAL ₱ 650.00 ₱ 650.00
2" CONCRETE NAIL 8.00 KG ₱ 95.00 ₱ 760.00
TIE WIRES 0.30 ROLLS ₱ 1,500.00 ₱ 450.00
NYLON WIRE 4.00 ROLLS ₱ 25.00 ₱ 100.00
DRYWALL W/ CHB BASE 50:50 (INTERIOR)
1-1/2"X3" METAL STUDS 40.00 PCS ₱ 179.00 ₱ 7,160.00
1/2" HARDIFLEX 23.00 PCS ₱ 1,490.00 ₱ 34,270.00
5/32"X3/4" BLIND RIVETS 4.00 BOXES ₱ 450.00 ₱ 1,800.00
RIVETER 1.00 PCS ₱ 255.00 ₱ 255.00
4" CHB 350.00 PCS ₱ 17.00 ₱ 5,950.00
PORTLAND CEMENT 19.00 BAGS ₱ 215.00 ₱ 4,085.00
CRUSHED SAND 1.00 LOAD ₱ 3,000.00 ₱ 3,000.00
RIVERSAND 1.00 LOAD ₱ 3,000.00 ₱ 3,000.00
TIE WIRES 0.30 ROLLS ₱ 1,500.00 ₱ 450.00
CHALK STONE 1.00 PCS ₱ 15.00 ₱ 15.00
NYLON WIRE 2.00 ROLLS ₱ 25.00 ₱ 50.00
DOOR & WINDOWS (NO GRILLS)
80X210CM DOOR 3.00 SETS ₱ 2,890.00 ₱ 8,670.00
80X210CM DOOR JAMB 3.00 SET ₱ 1,500.00 ₱ 4,500.00
70X210CM PVC DOOR 1.00 SET ₱ 1,890.00 ₱ 1,890.00
DOOR KNOB 3.00 SET ₱ 175.00 ₱ 525.00
ANALOK FRAMED SLIDING WINDOW 7.00 SQM ₱ 2,750.00 ₱ 19,250.00
TILEWORKS
60X60CM TILES 200.00 PCS ₱ 265.00 ₱ 53,000.00
PORTLAND CEMENT ₱ 215.00 ₱ -
RIVERSAND ₱ 3,000.00 ₱ -
TILE ADHESIVE 5KG ₱ 250.00 ₱ -
TANSI 2.00 ROLLS ₱ 25.00 ₱ 50.00

ROOFING WORKS
2"X4" CHANNEL BAR 4.00 PCS ₱ 3,800.00 ₱ 15,200.00
2"X3" C-PURLINS 17.00 PCS ₱ 360.00 ₱ 6,120.00
1-1/2"X1-1/2" ANGLE BAR 4.00 PCS ₱ 475.00 ₱ 1,900.00
2"X2" ANGLE BAR 4.00 PCS ₱ 600.00 ₱ 2,400.00
2"X6" LIGHTWEIGHT CHANNEL 7.00 PCS ₱ 715.00 ₱ 5,005.00
8' SPANISH GUTTER 5.00 PCS ₱ 370.00 ₱ 1,850.00
GA #24 RIB TYPE ROOFING SHEET 80.60 LM ₱ 390.00 ₱ 31,434.00
GA#24 FLAT SHEET 4.00 PCS ₱ 780.00 ₱ 3,120.00
WELDING ROD 4.00 KGS ₱ 95.00 ₱ 380.00
 4" CUTTING DISK 25.00 PCS ₱ 45.00 ₱ 1,125.00
14" CUTTING DISK 2.00 PCS ₱ 180.00 ₱ 360.00
5/32"X1-1/2" TEK SCREW 2.00 BOX ₱ 450.00 ₱ 900.00
5/32" DRILL BIT 3.00 PCS ₱ 85.00 ₱ 255.00
5/32"x3/4" BLIND RIVET 1.00 BOX ₱ 365.00 ₱ 365.00
SILICON GUN 1.00 PCS ₱ 75.00 ₱ 75.00
SILICON TUBE 3.00 PCS ₱ 155.00 ₱ 465.00
RED OXIDE PRIMER 1.00 GAL ₱ 425.00 ₱ 425.00
PAINT THINNER 1.00 GAL ₱ 325.00 ₱ 325.00
2" PAINT BRUSH 2.00 PCS ₱ 55.00 ₱ 110.00
4" BABY PAINT ROLLER 2.00 PCS ₱ 75.00 ₱ 150.00
4" BABY PAINT ROLLER REFILL 2.00 PCS ₱ 45.00 ₱ 90.00
NYLON WIRE 2.00 ROLLS ₱ 25.00 ₱ 50.00
LEVELING HOSE 1.00 PCS ₱ 15.00 ₱ 15.00
GLOVES 4.00 PAIRS ₱ 45.00 ₱ 180.00
RIVETER 1.00 PCS ₱ 255.00 ₱ 255.00

TOTAL MATERIAL COST ₱ 702,796.50

LABOR COST (55% FO MC) ₱ 386,538.08
CONTINGENCY COST (5%OF LC &MC) ₱ 54,466.73
CONTRACTOR'S PROFIT (8% OF MC & LC) ₱ 87,146.77
TOTAL PROJECT COST ₱ 1,230,948.07