Project: CHIARA MODEL

Location: Paradisimo Naic, Cavite

Subject: Bill of Materials (Bare)
Materials Labor
TOTAL Remarks
Qty Unit Description Unit Cost Amount Amount
I. GENERAL REQUIREMENTS
a.) Mobilization/Demobilization 5,000.00 5,000.00
b.) Temporary Facility 5,000.00 5,000.00
c.) Water/Power Consumption 5,000.00 5,000.00
SUB-TOTAL 15,000.00 15,000.00

II. CONCRETING WORKS entry porch and laundry area are excluded
a.) Column Footing
1.46 cu.m.
14.00 bags Portland Cement 210.00 2,940.00
0.73 cu.m. White Sand 750.00 547.59
1.46 cu.m. Gravel 3/4 1,250.00 1,825.31
14.00 pcs 12mm x 6.0m deformed bar 235.00 3,290.00
1.47 kgs Ga.#16 G.I. Wire 50.00 73.50
8,676.41 2,602.92 11,279.33
b.)Wall Footing
5.03 cu.m.
46.00 bags Portland Cement 210.00 9,660.00
2.52 cu.m. White Sand 750.00 1,887.19
5.03 cu.m. Gravel 3/4 1,250.00 6,290.63
42.00 pcs 10mm x 6.0m deformed bar 165.00 6,930.00
2.86 kgs Ga.#16 G.I. Wire 50.00 143.00
24,910.81 7,473.24 32,384.06
c.) Column
1.41 cu.m.
13.00 bags Portland Cement 210.00 2,730.00
0.71 cu.m. White Sand 750.00 530.42
1.41 cu.m. Gravel 3/4 1,250.00 1,768.08
38.00 pcs 12mm x 6.0m deformed bar 235.00 8,930.00
35.00 pcs 10mm x 6.0m deformed bar 165.00 5,775.00
7.10 kgs Ga.#16 G.I. Wire 50.00 354.91
20,088.41 6,026.52 26,114.93
d.) Roof Beam
1.98 cu.m.
18.00 bags Portland Cement 210.00 3,780.00
0.99 cu.m. White Sand 750.00 742.38
1.98 cu.m. Gravel 3/4 1,250.00 2,474.59
35.00 pcs 12mm x 6.0m deformed bar 235.00 8,225.00
31.00 pcs 10mm x 6.0m deformed bar 165.00 5,115.00
7.51 kgs Ga.#16 G.I. Wire 50.00 375.45
20,712.42 6,213.72 26,926.14
e.) Slab 0n Fill
4.14 cu.m.
38.00 bags Portland Cement 210.00 7,980.00
2.07 cu.m. White Sand 650.00 1,346.86
4.14 cu.m. Gravel 3/4 1,250.00 5,180.23
30.00 pcs 10mm x 6.0m deformed bar 120.00 3,600.00
1.84 kgs Ga.#16 G.I. Wire 56.00 103.04
18,210.13 5,463.04 23,673.16
f.) Countertop Slab
0.17 cu.m.
2.00 bags Portland Cement 210.00 420.00
0.09 cu.m. White Sand 750.00 64.35
0.17 cu.m. Gravel 3/4 1,250.00 214.50
4.00 pcs 10mm x 6.0m deformed bar 165.00 660.00
0.24 kgs Ga.#16 G.I. Wire 50.00 12.14
1,370.99 411.30 1,782.29
g.) Service Entrance Post
0.34 cu.m.
3.00 bags Portland Cement 210.00 630.00
0.17 cu.m. White Sand 750.00 128.91
0.34 cu.m. Gravel 3/4 1,250.00 429.69
5.00 pcs 12mm x 6.0m deformed bar 235.00 1,175.00
3.00 pcs 10mm x 6.0m deformed bar 165.00 495.00
0.60 kgs Ga.#16 G.I. Wire 50.00 30.00
2,888.59 866.58 3,755.17
h.) Concrete Ledge
0.42 cu.m.
3.00 bags Portland Cement 210.00 630.00
0.21 cu.m. White Sand 750.00 157.37
0.42 cu.m. Gravel 3/4 1,250.00 524.56
8.00 pcs 10mm x 6.0m deformed bar 165.00 1,320.00
4.00 pcs 12mm x 6.0m deformed bar 235.00 940.00
0.60 kgs Ga.#16 G.I. Wire 50.00 30.00
3,601.93 1,800.97 5,402.90

SUB-TOTAL 100,459.68 30,858.29 131,317.98

III. MASONRY WORKS
a.) CHB Laying (Exterior and Interior)
1,030.56 pcs CHB #6 14.00 14,427.88 recommend to use 5" CHB
368.50 pcs CHB #4 11.00 4,053.50
92.00 bags Portland Cement 210.00 19,320.00
7.54 cu.m. White Sand 750.00 5,655.00
71.49 pcs 10mm x 6.0m deformed bar 165.00 11,795.89
3.53 kgs Ga.#16 G.I. Wire 50.00 176.39
55,428.66 16,628.60 72,057.25
b.) Plastering (Exterior & Interior)
59.09 bags Portland Cement 210.00 12,408.03
4.92 cu.m. White Sand 750.00 3,692.87
16,100.89 4,830.27 20,931.16
SUB-TOTAL 71,529.55 21,458.86 92,988.41

IV. ROOFING AND ROOF FRAMING

A. ROOF FRAMING WORKS
3.50 pcs C-Purlins 2"x6"x1.5mm 1,100.00 3,850.00
1.50 pcs Angle Bar 3/16" x 1.5" 605.00 907.50
2.50 pcs 1.2mm 2" x 4" Tubular 1,200.00 3,000.00
11.00 pcs C-Purlins 2x4 380.00 4,180.00
6.00 pcs 10mm x 6.0m deformed bar 165.00 990.00
2.00 pcs 12mm x 6.0m deformed bar 235.00 470.00
10.00 kgs Welding Rod 110.00 1,100.00
1.00 gal Red Oxide 450.00 450.00
1.00 gal Paint Thinner 250.00 250.00
2.00 pcs Paint Brush #3 45.00 90.00
2.00 pcs Bably Roller Cotton 50.00 100.00
15,387.50 7,693.75 23,081.25
B. ROOFING WORKS
60.27 l.m. GA#26 (0.40mm) Rib-type Roofing 280.00 16,874.55
4.50 pcs End Flashing 24" x 8' 336.00 1,512.00
3.00 pcs Wall Capping 8' 235.00 705.00
4.50 pcs Gutter 24" x 8' 350.00 1,575.00
530.00 pcs Tekscrew 2.00 1,060.00
150.00 pcs Blind Rivets 0.85 127.50
1.00 ltr Touch-up Paint 341.89 341.89
4.00 pcs Silicon Sealant 170.00 680.00
22,875.94 11,437.97 34,313.91

SUB-TOTAL 38,263.44 19,131.72 57,395.16

V. CARPENTRY
a.) Eaves and CR Ceiling
7.00 pcs 3.5mm thk fiberboard (Hardi-lite) 364.00 2,548.00
12.00 pcs 32mmx50mmx16' Double Furring 84.00 1,008.00
11.00 pcs 25mmx25mmx2400mm Wall Angle 24.85 273.35
500.00 pcs 5/32"x1/2" Blind Rivets 0.85 425.00
0.50 rolls Gypsum Tape (230') 60.00 30.00
0.50 kgs 1" Conc. Nail 120.00 60.00
4,344.35 1,303.31 5,647.66

SUB-TOTAL 4,344.35 1,303.31 5,647.66

VI. FINISHING WORKS
a.) Floor Finishes
5.00 bags Portland Cement 210.00 1,050.00
0.50 cu.m. White Sand 750.00 375.00
25.00 pcs 300mm x 300mm Ceramic Flr Tiles (T&B) 41.00 1,025.00
46.00 pcs 200mm x 200mm Countertop Tiles 19.00 874.00
2.00 bags Tile Grout (2 kg) 90.00 180.00
SUB-TOTAL 3,504.00 1,752.00 5,256.00

b.) Wall Finishes

29.00 pcs Ficem Wood Board 8mm thick x 200mm x 3.0m 285.00 8,265.00
58.00 pcs 300mm x 300mm Ceramic Wall Tiles (T&B) 41.00 2,378.00
10,643.00 3,192.90 13,835.90
14,147.00 4,944.90 19,091.90

VII. DOORS & WINDOWS

Doors
1.00 sets Main Panel Door 0.9m x 2.1m 5,000.00 5,000.00
3.00 sets Flush Door 0.8m x 2.1m 2,500.00 7,500.00
1.00 sets PVC Door 0.6m x 2.1m 1,800.00 1,800.00
4.00 pairs 3" x 3" Hinges 150.00 600.00
4.00 pcs Entrance Lock 450.00 1,800.00
16,700.00 5,010.00 21,710.00
Windows
1.00 sets 0.30 x 0.45 Steel Casement Awning Window 800.00
2.00 sets 0.40 x 1.80 Steel Casement Fixed Window 2,500.00
3.00 sets 1.40 x 1.20 Steel Casement Window 4,000.00
1.00 sets 0.40 x 1.20 Steel Casement Window 2,500.00
1.00 sets 0.775 x 1.20 Steel Casement Window 2,220.00
12,020.00 3,606.00 15,626.00 will increase if aluminum framed will be used
SUB-TOTAL 28,720.00 8,616.00 37,336.00

VIII. CABINET WORKS (Kitchen Cabinet)

2.00 pcs 3/4" Plyboard 1,060.00 2,120.00
1.25 kgs 2" Fin. Nail 70.00 87.50
1.25 kgs 1" Fin. Nail 70.00 87.50
1.00 ltr Stikwell 60.00 60.00
4.00 pairs Concealed Hinges 21.00 84.00
4.00 pcs Cabinet Pull 34.75 139.00
2.00 pcs KD Barateha 1x1/2x12' 150.00 300.00
2.00 pcs KD 2x3x10' S4S 588.00 1,176.00
SUB-TOTAL 4,054.00 2,027.00 6,081.00

IX. PLUMBING WORKS

a.) Sanitary line
2.00 pcs 2" PVC Pipe, Orange 160.00 320.00
1.00 pcs 3" PVC Pipe, Orange 260.00 260.00
4.00 pcs 4" PVC Pipe, Orange 385.00 1,540.00
5.00 pcs PVC Wye 4x4 230.00 1,150.00
2.00 pcs PVC Wye 4x2 200.00 400.00
1.00 pcs PVC Wye 4x3 215.00 215.00
2.00 pcs 2x2 Sanitary Tee 80.00 160.00
4.00 pcs PVC Elbow 4x45 112.00 448.00
1.00 pcs PVC Elbow 3x90 84.00 84.00
2.00 pcs PVC Elbow 2x90 35.00 70.00
2.00 pcs 2" PVC P-trap 120.00 240.00
6.00 pcs 4" Clean Out 114.00 684.00
4.00 can 200 cc Solvent Cement 90.00 360.00
5,931.00 1,779.30 7,710.30
b.) Storm Drain line
3.00 pcs 2" PVC Pipe, Orange 160.00 480.00
3.00 pcs 3" PVC Pipe, Orange 260.00 780.00
4.00 pcs 4" PVC Pipe, Orange 385.00 1,540.00
1.00 pcs PVC Wye 4x3 155.00 155.00
1.00 pcs PVC Wye 4x2 145.00 145.00
2.00 pcs PVC Wye 3x2 135.00 270.00
6.00 pcs PVC Elbow 3x90 84.00 504.00
1.00 pcs PVC Elbow 3x45 66.00 66.00
5.00 pcs PVC Elbow 2x90 35.00 175.00
2.00 pcs 2" PVC P-trap 120.00 240.00
1.00 pcs 3" Clean Out 90.00 90.00
4.00 can 200 cc Solvent Cement 90.00 360.00
4,805.00 1,441.50 6,246.50
c.) Water line
 9.00 pcs 1/2" PVC Pipe Blue 50.00 450.00
5.00 pcs 1/2" PVC Elbow (Plain) 10.00 50.00
6.00 pcs 1/2" PVC Elbow (Threaded) 10.00 60.00
4.00 pcs 1/2" PVC Tee (plain) 10.00 40.00
2.00 pcs 1/2" male adaptor 10.00 20.00
10.00 pcs Teflon 10.00 100.00
2.00 can 200 cc Solvent Cement 90.00 180.00
900.00 270.00 1,170.00
 d.) Fixtures
1.00 sets Water Closet with Lavatory 6,300.00 6,300.00
1.00 sets Telephone Shower 1,250.00 1,250.00
2.00 pcs 4"x4" S. S. Floor Drain 150.00 300.00
1.00 pcs Kitchen Sink with Accessories 1,500.00 1,500.00
1.00 set Kitchen Sink Faucet 600.00 600.00
9,950.00 2,985.00 12,935.00
e.) Septic Tank
Concreting
1.15 cu.m.
8.06 bags Portland Cement 210.00 1,693.44
0.58 cu.m. White Sand 750.00 432.00
1.34 cu.m. Gravel 3/4 1,250.00 1,680.00
24.00 pcs 10mm x 6.0m deformed bar 165.00 3,960.00
0.75 kgs Ga.#16 G.I. Wire 50.00 37.36
7,802.80 2,340.84 10,143.64

CHB Laying
10.11 sqm
126.38 pcs CHB #5 13.00 1,642.88 recommend to use 4" CHB
7.94 bags Portland Cement 210.00 1,666.63
0.65 cu.m. White Sand 750.00 390.00
8.00 pcs 12mm x 6.0m deformed bar 235.00 1,890.00
0.36 kgs Ga.#16 G.I. Wire 50.00 17.79
5,607.30 1,682.19 7,289.49

Plastering
19.04 sqm
3.66 bags Portland Cement 210.00 767.69
0.30 cu.m. White Sand 750.00 228.48
996.17 298.85 1,295.02

f.) Catch Basin (1 sets)

0.64 sqm
8.00 pcs CHB #4 11.00 88.00
2.00 bags Portland Cement 210.00 420.00
0.05 cu.m. White Sand 750.00 40.56
0.32 cu.m. Gravel 3/4 1,250.00 400.00
1.00 pcs 10mm x 6.0m deformed bar 165.00 165.00
0.02 kgs Ga.#16 G.I. Wire 50.00 1.13
1,114.69 334.41 1,449.09
SUB-TOTAL 37,106.96 11,132.09 48,239.05

X. ELECTRICAL WORKS
100.19 l.m. 3.5mm THHN(Stranded) 27.00 2,705.08
45.76 l.m. 2.0mm THHN(Stranded) 17.00 777.92
19.80 l.m. 8.0mm THHN(Stranded) 57.00 1,128.60
59.95 l.m. 5.5mm THHN(Stranded) 40.00 2,398.00
9.00 sets Conv. Outlet w/ Plate 164.00 1,476.00
6.00 sets One-Gang Switch w/ Plate 75.00 450.00
1.00 sets Two-Gang Switch w/ Plate 105.00 105.00
16.00 pcs 2x2x4 Utility Box 14.00 224.00
19.00 pcs 2x4 Junction Box 35.00 665.00
1.00 pcs 60 amp. Circuit Breaker 275.00 275.00
2.00 pcs 30 amp. Circuit Breaker 265.00 530.00
3.00 pcs 20 amp. Circuit Breaker 265.00 795.00
1.00 pcs 15 amp. Circuit Breaker 230.00 230.00
1.00 pcs Panel Box 8 Branches 820.00 820.00
10.00 pcs Electrical Tape (Big) 23.00 230.00
8.00 pcs 4" Plastic Receptacle 60.00 480.00
3.00 pcs PVC Pipe 3/4 (Orange) 76.30 228.90
22.00 l.m. Flexible Hose 1/2 (Orange) 60.00 1,320.00
SUB-TOTAL 14,838.50 8,903.10 23,741.59
XI. PAINTING WORKS
4.00 pails Boysen Flat Latex White 2,200.00 8,800.00
4.00 gals Concrete Neutralizer 600.00 2,400.00
8.00 gals Semi-Gloss Latex Paint - Off White in Satin (Elastomeric) 720.00 5,760.00
0.25 gals Semi-Gloss Latex Paint - Charcoal in Satin 720.00 180.00
1.00 gals Flat Wall Enamel 599.00 599.00
1.00 gals QDE White 472.00 472.00
1.00 gals Paint Thinner 240.00 240.00
5.00 bags Skim Coat 500.00 2,500.00
2.00 roll Masking Tape 25.00 50.00
3.00 pcs Paint Roller #7 25.00 75.00
4.00 pcs Baby Roller Foam 28.00 112.00
2.00 pcs Baby Roller Cotton 26.00 52.00
2.00 pcs 1" Paint Brush 11.00 22.00
2.00 pcs 2" Paint Brush 23.00 46.00
25.00 l.m Sand Paper 55.00 1,375.00
3.00 kgs Rugs 70.00 210.00
SUB-TOTAL 22,893.00 13,735.80 36,628.80

XII. SITE WORKS

25.04 cu.m. Excavation 450.00 11,268.00
18.55 cu.m. Earth Fill 450.00 8,346.26
SUB-TOTAL 19,614.26 19,614.26

XIII. SCAFFOLDING & FORMS

5.00 pcs 1/2" Marine Plywood 780.00 3,900.00
25.00 pcs Coco Lumber 2x3x10' 240.00 6,000.00
10.00 kgs 4" C.W. Nail 80.00 800.00
8.00 kgs 2" C.W. Nail 80.00 640.00
2.50 kgs GI Wire #16 56.00 140.00
SUB-TOTAL 11,480.00 3,444.00 14,924.00

TOTAL 347,836.48 160,169.33 508,005.81

10% PROFIT 50,800.58
TOTAL PROJECT COST (BARE) 558,806.39
PRICE PER SQUARE METER (A=38 sq.m.) 14,705.43

Ceiling
13.00 pcs 9mm thk Gymsum Board (USG Boral) 364.00 4,732.00
30.00 pcs 32mmx50mmx16' Double Furring 264.40 7,932.00
13.00 pcs 25mmx25mmx2400mm Wall Angle 24.85 323.05
1,400.00 pcs Black screw 0.85 1,190.00
2.00 rolls Gypsum Tape 100.00 200.00
1.00 kgs 1" Conc. Nail 100.00 100.00
14,477.05 7,238.53 21,715.58 568.74

Floor Finishes (GF FLOOR FINISH MARIWASA GLACIER WHITE 40CM X 40CM)
188.00 pcs 400mm x 400mm Ceramic Flr Tiles 64.75 12,173.00
0.50 cu.m White Sand 750.00 375.00
7.00 pcs Cement 210.00 1,470.00
18.00 pcs 450 x 450 Concrete Blocks (Exterior Paver) 50.00 900.00
14,918.00 7,459.00 22,377.00 586.06

15,860.24
Project: CHIARA MODEL
Location: Paradisimo Naic, Cavite
Subject: Bill of Materials (Semi-Finish)
Materials
Qty Unit Description Unit Cost Amount
I. GENERAL REQUIREMENTS
a.) Mobilization/Demobilization
b.) Temporary Facility
c.) Water/Power Consumption
SUB-TOTAL

II. CONCRETING WORKS

a.) Column Footing
1.46 cu.m.
14.00 bags Portland Cement 210.00 2,940.00
0.73 cu.m. White Sand 750.00 547.59
1.46 cu.m. Gravel 3/4 1,250.00 1,825.31
14.00 pcs 12mm x 6.0m deformed bar 235.00 3,290.00
1.47 kgs Ga.#16 G.I. Wire 50.00 73.50
8,676.41
b.)Wall Footing
5.03 cu.m.
46.00 bags Portland Cement 210.00 9,660.00
2.52 cu.m. White Sand 750.00 1,887.19
5.03 cu.m. Gravel 3/4 1,250.00 6,290.63
42.00 pcs 10mm x 6.0m deformed bar 165.00 6,930.00
2.86 kgs Ga.#16 G.I. Wire 50.00 143.00
24,910.81
c.) Column
1.41 cu.m.
13.00 bags Portland Cement 210.00 2,730.00
0.71 cu.m. White Sand 750.00 530.42
1.41 cu.m. Gravel 3/4 1,250.00 1,768.08
38.00 pcs 12mm x 6.0m deformed bar 235.00 8,930.00
35.00 pcs 10mm x 6.0m deformed bar 165.00 5,775.00
7.10 kgs Ga.#16 G.I. Wire 50.00 354.91
20,088.41
d.) Roof Beam
1.98 cu.m.
18.00 bags Portland Cement 210.00 3,780.00
0.99 cu.m. White Sand 750.00 742.38
1.98 cu.m. Gravel 3/4 1,250.00 2,474.59
35.00 pcs 12mm x 6.0m deformed bar 235.00 8,225.00
31.00 pcs 10mm x 6.0m deformed bar 165.00 5,115.00
7.51 kgs Ga.#16 G.I. Wire 50.00 375.45
20,712.42
e.) Slab 0n Fill
4.14 cu.m.
38.00 bags Portland Cement 210.00 7,980.00
2.07 cu.m. White Sand 650.00 1,346.86
4.14 cu.m. Gravel 3/4 1,250.00 5,180.23
30.00 pcs 10mm x 6.0m deformed bar 120.00 3,600.00
1.84 kgs Ga.#16 G.I. Wire 56.00 103.04
18,210.13
f.) Countertop Slab
0.17 cu.m.
2.00 bags Portland Cement 210.00 420.00
 0.09 cu.m. White Sand 750.00 64.35
0.17 cu.m. Gravel 3/4 1,250.00 214.50
4.00 pcs 10mm x 6.0m deformed bar 165.00 660.00
0.24 kgs Ga.#16 G.I. Wire 50.00 12.14
1,370.99
g.) Service Entrance Post
0.34 cu.m.
3.00 bags Portland Cement 210.00 630.00
0.17 cu.m. White Sand 750.00 128.91
0.34 cu.m. Gravel 3/4 1,250.00 429.69
5.00 pcs 12mm x 6.0m deformed bar 235.00 1,175.00
3.00 pcs 10mm x 6.0m deformed bar 165.00 495.00
0.60 kgs Ga.#16 G.I. Wire 50.00 30.00
2,888.59
h.) Concrete Ledge
0.42 cu.m.
3.00 bags Portland Cement 210.00 630.00
0.21 cu.m. White Sand 750.00 157.37
0.42 cu.m. Gravel 3/4 1,250.00 524.56
8.00 pcs 10mm x 6.0m deformed bar 165.00 1,320.00
4.00 pcs 12mm x 6.0m deformed bar 235.00 940.00
0.60 kgs Ga.#16 G.I. Wire 50.00 30.00
3,601.93

SUB-TOTAL 100,459.68

III. MASONRY WORKS

a.) CHB Laying (Exterior and Interior)
1,030.56 pcs CHB #6 14.00 14,427.88
368.50 pcs CHB #4 11.00 4,053.50
92.00 bags Portland Cement 210.00 19,320.00
7.54 cu.m. White Sand 750.00 5,655.00
71.49 pcs 10mm x 6.0m deformed bar 165.00 11,795.89
3.53 kgs Ga.#16 G.I. Wire 50.00 176.39
55,428.66
b.) Plastering (Exterior & Interior)
59.09 bags Portland Cement 210.00 12,408.03
4.92 cu.m. White Sand 750.00 3,692.87
16,100.89
SUB-TOTAL 71,529.55

IV. ROOFING AND ROOF FRAMING

A. ROOF FRAMING WORKS
3.50 pcs C-Purlins 2"x6"x1.5mm 1,100.00 3,850.00
1.50 pcs Angle Bar 3/16" x 1.5" 605.00 907.50
2.50 pcs 1.2mm 2" x 4" Tubular 1,200.00 3,000.00
11.00 pcs C-Purlins 2x4 380.00 4,180.00
6.00 pcs 10mm x 6.0m deformed bar 165.00 990.00
2.00 pcs 12mm x 6.0m deformed bar 235.00 470.00
10.00 kgs Welding Rod 110.00 1,100.00
1.00 gal Red Oxide 450.00 450.00
1.00 gal Paint Thinner 250.00 250.00
2.00 pcs Paint Brush #3 45.00 90.00
2.00 pcs Bably Roller Cotton 50.00 100.00
15,387.50
B. ROOFING WORKS
60.27 l.m. GA#26 (0.40mm) Rib-type Roofing 280.00 16,874.55
 4.50 pcs End Flashing 24" x 8' 336.00 1,512.00
3.00 pcs Wall Capping 8' 235.00 705.00
4.50 pcs Gutter 24" x 8' 350.00 1,575.00
530.00 pcs Tekscrew 2.00 1,060.00
150.00 pcs Blind Rivets 0.85 127.50
1.00 ltr Touch-up Paint 341.89 341.89
4.00 pcs Silicon Sealant 170.00 680.00
22,875.94

SUB-TOTAL 38,263.44

V. CARPENTRY
a.) Eaves and CR Ceiling
7.00 pcs 3.5mm thk fiberboard (Hardi-lite) 364.00 2,548.00
12.00 pcs 32mmx50mmx16' Double Furring 84.00 1,008.00
11.00 pcs 25mmx25mmx2400mm Wall Angle 24.85 273.35
500.00 pcs 5/32"x1/2" Blind Rivets 0.85 425.00
0.50 rolls Gypsum Tape (230') 60.00 30.00
0.50 kgs 1" Conc. Nail 120.00 60.00
4,344.35

b.) Ceiling Interior

13.00 pcs 9mm thk Gymsum Board (USG Boral) 364.00 4,732.00
30.00 pcs 32mmx50mmx16' Double Furring 264.40 7,932.00
13.00 pcs 25mmx25mmx2400mm Wall Angle 24.85 323.05
1,400.00 pcs Black screw 0.85 1,190.00
2.00 rolls Gypsum Tape 100.00 200.00
1.00 kgs 1" Conc. Nail 100.00 100.00
14,477.05

SUB-TOTAL 18,821.40

VI. FINISHING WORKS

a.) Floor Finishes
5.00 bags Portland Cement 210.00 1,050.00
0.50 cu.m. White Sand 750.00 375.00
25.00 pcs 300mm x 300mm Ceramic Flr Tiles (T&B) 41.00 1,025.00
46.00 pcs 200mm x 200mm Countertop Tiles 19.00 874.00
2.00 bags Tile Grout (2 kg) 90.00 180.00
SUB-TOTAL 3,504.00

b.) Wall Finishes

29.00 pcs Ficem Wood Board 8mm thick x 200mm x 3.0m 285.00 8,265.00
58.00 pcs 300mm x 300mm Ceramic Wall Tiles (T&B) 41.00 2,378.00
10,643.00
14,147.00

VII. DOORS & WINDOWS

Doors
1.00 sets Main Panel Door 0.9m x 2.1m 5,000.00 5,000.00
3.00 sets Flush Door 0.8m x 2.1m 2,500.00 7,500.00
1.00 sets PVC Door 0.6m x 2.1m 1,800.00 1,800.00
4.00 pairs 3" x 3" Hinges 150.00 600.00
4.00 pcs Entrance Lock 450.00 1,800.00
16,700.00
Windows
1.00 sets 0.30 x 0.45 Steel Casement Awning Window 800.00
 2.00 sets 0.40 x 1.80 Steel Casement Fixed Window 2,500.00
3.00 sets 1.40 x 1.20 Steel Casement Window 4,000.00
1.00 sets 0.40 x 1.20 Steel Casement Window 2,500.00
1.00 sets 0.775 x 1.20 Steel Casement Window 2,220.00
12,020.00
SUB-TOTAL 28,720.00

VIII. CABINET WORKS (Kitchen Cabinet)

2.00 pcs 3/4" Plyboard 1,060.00 2,120.00
1.25 kgs 2" Fin. Nail 70.00 87.50
1.25 kgs 1" Fin. Nail 70.00 87.50
1.00 ltr Stikwell 60.00 60.00
4.00 pairs Concealed Hinges 21.00 84.00
4.00 pcs Cabinet Pull 34.75 139.00
2.00 pcs KD Barateha 1x1/2x12' 150.00 300.00
2.00 pcs KD 2x3x10' S4S 588.00 1,176.00
SUB-TOTAL 4,054.00

IX. PLUMBING WORKS

a.) Sanitary line
2.00 pcs 2" PVC Pipe, Orange 160.00 320.00
1.00 pcs 3" PVC Pipe, Orange 260.00 260.00
4.00 pcs 4" PVC Pipe, Orange 385.00 1,540.00
5.00 pcs PVC Wye 4x4 230.00 1,150.00
2.00 pcs PVC Wye 4x2 200.00 400.00
1.00 pcs PVC Wye 4x3 215.00 215.00
2.00 pcs 2x2 Sanitary Tee 80.00 160.00
4.00 pcs PVC Elbow 4x45 112.00 448.00
1.00 pcs PVC Elbow 3x90 84.00 84.00
2.00 pcs PVC Elbow 2x90 35.00 70.00
2.00 pcs 2" PVC P-trap 120.00 240.00
6.00 pcs 4" Clean Out 114.00 684.00
4.00 can 200 cc Solvent Cement 90.00 360.00
5,931.00
b.) Storm Drain line
3.00 pcs 2" PVC Pipe, Orange 160.00 480.00
3.00 pcs 3" PVC Pipe, Orange 260.00 780.00
4.00 pcs 4" PVC Pipe, Orange 385.00 1,540.00
1.00 pcs PVC Wye 4x3 155.00 155.00
1.00 pcs PVC Wye 4x2 145.00 145.00
2.00 pcs PVC Wye 3x2 135.00 270.00
6.00 pcs PVC Elbow 3x90 84.00 504.00
1.00 pcs PVC Elbow 3x45 66.00 66.00
5.00 pcs PVC Elbow 2x90 35.00 175.00
2.00 pcs 2" PVC P-trap 120.00 240.00
1.00 pcs 3" Clean Out 90.00 90.00
4.00 can 200 cc Solvent Cement 90.00 360.00
4,805.00
c.) Water line
9.00 pcs 1/2" PVC Pipe Blue 50.00 450.00
5.00 pcs 1/2" PVC Elbow (Plain) 10.00 50.00
6.00 pcs 1/2" PVC Elbow (Threaded) 10.00 60.00
4.00 pcs 1/2" PVC Tee (plain) 10.00 40.00
2.00 pcs 1/2" male adaptor 10.00 20.00
10.00 pcs Teflon 10.00 100.00
2.00 can 200 cc Solvent Cement 90.00 180.00
900.00
 d.) Fixtures
1.00 sets Water Closet with Lavatory 6,300.00 6,300.00
1.00 sets Telephone Shower 1,250.00 1,250.00
2.00 pcs 4"x4" S. S. Floor Drain 150.00 300.00
1.00 pcs Kitchen Sink with Accessories 1,500.00 1,500.00
1.00 set Kitchen Sink Faucet 600.00 600.00
9,950.00
e.) Septic Tank
Concreting
1.15 cu.m.
8.06 bags Portland Cement 210.00 1,693.44
0.58 cu.m. White Sand 750.00 432.00
1.34 cu.m. Gravel 3/4 1,250.00 1,680.00
24.00 pcs 10mm x 6.0m deformed bar 165.00 3,960.00
0.75 kgs Ga.#16 G.I. Wire 50.00 37.36
7,802.80

CHB Laying
10.11 sqm
126.38 pcs CHB #5 13.00 1,642.88
7.94 bags Portland Cement 210.00 1,666.63
0.65 cu.m. White Sand 750.00 390.00
8.00 pcs 12mm x 6.0m deformed bar 235.00 1,890.00
0.36 kgs Ga.#16 G.I. Wire 50.00 17.79
5,607.30

Plastering
19.04 sqm
3.66 bags Portland Cement 210.00 767.69
0.30 cu.m. White Sand 750.00 228.48
996.17

f.) Catch Basin (1 sets)

0.64 sqm
8.00 pcs CHB #4 11.00 88.00
2.00 bags Portland Cement 210.00 420.00
0.05 cu.m. White Sand 750.00 40.56
0.32 cu.m. Gravel 3/4 1,250.00 400.00
1.00 pcs 10mm x 6.0m deformed bar 165.00 165.00
0.02 kgs Ga.#16 G.I. Wire 50.00 1.13
1,114.69
SUB-TOTAL 37,106.96

X. ELECTRICAL WORKS
100.19 l.m. 3.5mm THHN(Stranded) 27.00 2,705.08
45.76 l.m. 2.0mm THHN(Stranded) 17.00 777.92
19.80 l.m. 8.0mm THHN(Stranded) 57.00 1,128.60
59.95 l.m. 5.5mm THHN(Stranded) 40.00 2,398.00
9.00 sets Conv. Outlet w/ Plate 164.00 1,476.00
6.00 sets One-Gang Switch w/ Plate 75.00 450.00
1.00 sets Two-Gang Switch w/ Plate 105.00 105.00
16.00 pcs 2x2x4 Utility Box 14.00 224.00
19.00 pcs 2x4 Junction Box 35.00 665.00
1.00 pcs 60 amp. Circuit Breaker 275.00 275.00
2.00 pcs 30 amp. Circuit Breaker 265.00 530.00
3.00 pcs 20 amp. Circuit Breaker 265.00 795.00
1.00 pcs 15 amp. Circuit Breaker 230.00 230.00
 1.00 pcs Panel Box 8 Branches 820.00 820.00
10.00 pcs Electrical Tape (Big) 23.00 230.00
8.00 pcs 4" Plastic Receptacle 60.00 480.00
3.00 pcs PVC Pipe 3/4 (Orange) 76.30 228.90
22.00 l.m. Flexible Hose 1/2 (Orange) 60.00 1,320.00
SUB-TOTAL 14,838.50

XI. PAINTING WORKS

4.00 pails Boysen Flat Latex White 2,200.00 8,800.00
4.00 gals Concrete Neutralizer 600.00 2,400.00
8.00 gals Semi-Gloss Latex Paint - Off White in Satin (Elastome 720.00 5,760.00
0.25 gals Semi-Gloss Latex Paint - Charcoal in Satin 720.00 180.00
1.00 gals Flat Wall Enamel 599.00 599.00
1.00 gals QDE White 472.00 472.00
1.00 gals Paint Thinner 240.00 240.00
5.00 bags Skim Coat 500.00 2,500.00
2.00 roll Masking Tape 25.00 50.00
3.00 pcs Paint Roller #7 25.00 75.00
4.00 pcs Baby Roller Foam 28.00 112.00
2.00 pcs Baby Roller Cotton 26.00 52.00
2.00 pcs 1" Paint Brush 11.00 22.00
2.00 pcs 2" Paint Brush 23.00 46.00
25.00 l.m Sand Paper 55.00 1,375.00
3.00 kgs Rugs 70.00 210.00
SUB-TOTAL 22,893.00

XII. SITE WORKS

25.04 cu.m. Excavation 450.00
18.55 cu.m. Earth Fill 450.00
SUB-TOTAL

XIII. SCAFFOLDING & FORMS

5.00 pcs 1/2" Marine Plywood 780.00 3,900.00
25.00 pcs Coco Lumber 2x3x10' 240.00 6,000.00
10.00 kgs 4" C.W. Nail 80.00 800.00
8.00 kgs 2" C.W. Nail 80.00 640.00
2.50 kgs GI Wire #16 56.00 140.00
SUB-TOTAL 11,480.00

TOTAL 362,313.53
10% PROFIT
TOTAL PROJECT COST (BARE)
PRICE PER SQUARE METER (A=38 sq.m.)
 Labor
TOTAL Remarks
Amount

5,000.00 5,000.00
5,000.00 5,000.00
5,000.00 5,000.00
15,000.00 15,000.00

entry porch and laundry area are excluded

2,602.92 11,279.33

7,473.24 32,384.06

6,026.52 26,114.93

6,213.72 26,926.14

5,463.04 23,673.16
 411.30 1,782.29

866.58 3,755.17

1,800.97 5,402.90

30,858.29 131,317.98

recommend to use 5" CHB

16,628.60 72,057.25

4,830.27 20,931.16
21,458.86 92,988.41

7,693.75 23,081.25
11,437.97 34,313.91

19,131.72 57,395.16

1,303.31 5,647.66

4,343.12 18,820.17

5,646.42 24,467.82

1,752.00 5,256.00

3,192.90 13,835.90
4,944.90 19,091.90

5,010.00 21,710.00
3,606.00 15,626.00 will increase if aluminum framed will be used
8,616.00 37,336.00

2,027.00 6,081.00

1,779.30 7,710.30

1,441.50 6,246.50

270.00 1,170.00
 2,985.00 12,935.00

2,340.84 10,143.64

recommend to use 4" CHB

1,682.19 7,289.49

298.85 1,295.02

334.41 1,449.09
11,132.09 48,239.05
 8,903.10 23,741.59

13,735.80 36,628.80

11,268.00
8,346.26
19,614.26 19,614.26

3,444.00 14,924.00

164,512.44 526,825.97
52,682.60
579,508.57
15,250.23
Project: CHIARA MODEL
Location: Paradisimo Naic, Cavite
Subject: Bill of Materials (Complete)
Materials Labor
Qty Unit Description Unit Cost Amount Amount
I. GENERAL REQUIREMENTS
a.) Mobilization/Demobilization 5,000.00
b.) Temporary Facility 5,000.00
c.) Water/Power Consumption 5,000.00
SUB-TOTAL 15,000.00

II. CONCRETING WORKS

a.) Column Footing
1.46 cu.m.
14.00 bags Portland Cement 210.00 2,940.00
0.73 cu.m. White Sand 750.00 547.59
1.46 cu.m. Gravel 3/4 1,250.00 1,825.31
14.00 pcs 12mm x 6.0m deformed bar 235.00 3,290.00
1.47 kgs Ga.#16 G.I. Wire 50.00 73.50
8,676.41 2,602.92
b.)Wall Footing
5.03 cu.m.
46.00 bags Portland Cement 210.00 9,660.00
2.52 cu.m. White Sand 750.00 1,887.19
5.03 cu.m. Gravel 3/4 1,250.00 6,290.63
42.00 pcs 10mm x 6.0m deformed bar 165.00 6,930.00
2.86 kgs Ga.#16 G.I. Wire 50.00 143.00
24,910.81 7,473.24
c.) Column
1.41 cu.m.
13.00 bags Portland Cement 210.00 2,730.00
0.71 cu.m. White Sand 750.00 530.42
1.41 cu.m. Gravel 3/4 1,250.00 1,768.08
38.00 pcs 12mm x 6.0m deformed bar 235.00 8,930.00
35.00 pcs 10mm x 6.0m deformed bar 165.00 5,775.00
7.10 kgs Ga.#16 G.I. Wire 50.00 354.91
20,088.41 6,026.52
d.) Roof Beam
1.98 cu.m.
18.00 bags Portland Cement 210.00 3,780.00
0.99 cu.m. White Sand 750.00 742.38
1.98 cu.m. Gravel 3/4 1,250.00 2,474.59
35.00 pcs 12mm x 6.0m deformed bar 235.00 8,225.00
31.00 pcs 10mm x 6.0m deformed bar 165.00 5,115.00
7.51 kgs Ga.#16 G.I. Wire 50.00 375.45
20,712.42 6,213.72
e.) Slab 0n Fill
4.14 cu.m.
38.00 bags Portland Cement 210.00 7,980.00
2.07 cu.m. White Sand 650.00 1,346.86
4.14 cu.m. Gravel 3/4 1,250.00 5,180.23
30.00 pcs 10mm x 6.0m deformed bar 120.00 3,600.00
1.84 kgs Ga.#16 G.I. Wire 56.00 103.04
 18,210.13 5,463.04
f.) Countertop Slab
0.17 cu.m.
2.00 bags Portland Cement 210.00 420.00
0.09 cu.m. White Sand 750.00 64.35
0.17 cu.m. Gravel 3/4 1,250.00 214.50
4.00 pcs 10mm x 6.0m deformed bar 165.00 660.00
0.24 kgs Ga.#16 G.I. Wire 50.00 12.14
1,370.99 411.30
g.) Service Entrance Post
0.34 cu.m.
3.00 bags Portland Cement 210.00 630.00
0.17 cu.m. White Sand 750.00 128.91
0.34 cu.m. Gravel 3/4 1,250.00 429.69
5.00 pcs 12mm x 6.0m deformed bar 235.00 1,175.00
3.00 pcs 10mm x 6.0m deformed bar 165.00 495.00
0.60 kgs Ga.#16 G.I. Wire 50.00 30.00
2,888.59 866.58
h.) Concrete Ledge
0.42 cu.m.
3.00 bags Portland Cement 210.00 630.00
0.21 cu.m. White Sand 750.00 157.37
0.42 cu.m. Gravel 3/4 1,250.00 524.56
8.00 pcs 10mm x 6.0m deformed bar 165.00 1,320.00
4.00 pcs 12mm x 6.0m deformed bar 235.00 940.00
0.60 kgs Ga.#16 G.I. Wire 50.00 30.00
3,601.93 1,800.97

SUB-TOTAL 100,459.68 30,858.29

III. MASONRY WORKS

a.) CHB Laying (Exterior and Interior)
1,030.56 pcs CHB #6 14.00 14,427.88
368.50 pcs CHB #4 11.00 4,053.50
92.00 bags Portland Cement 210.00 19,320.00
7.54 cu.m. White Sand 750.00 5,655.00
71.49 pcs 10mm x 6.0m deformed bar 165.00 11,795.89
3.53 kgs Ga.#16 G.I. Wire 50.00 176.39
55,428.66 16,628.60
b.) Plastering (Exterior & Interior)
59.09 bags Portland Cement 210.00 12,408.03
4.92 cu.m. White Sand 750.00 3,692.87
16,100.89 4,830.27
SUB-TOTAL 71,529.55 21,458.86

IV. ROOFING AND ROOF FRAMING

A. ROOF FRAMING WORKS
3.50 pcs C-Purlins 2"x6"x1.5mm 1,100.00 3,850.00
1.50 pcs Angle Bar 3/16" x 1.5" 605.00 907.50
2.50 pcs 1.2mm 2" x 4" Tubular 1,200.00 3,000.00
11.00 pcs C-Purlins 2x4 380.00 4,180.00
6.00 pcs 10mm x 6.0m deformed bar 165.00 990.00
2.00 pcs 12mm x 6.0m deformed bar 235.00 470.00
 10.00 kgs Welding Rod 110.00 1,100.00
1.00 gal Red Oxide 450.00 450.00
1.00 gal Paint Thinner 250.00 250.00
2.00 pcs Paint Brush #3 45.00 90.00
2.00 pcs Bably Roller Cotton 50.00 100.00
15,387.50 7,693.75
B. ROOFING WORKS
60.27 l.m. GA#26 (0.40mm) Rib-type Roofing 280.00 16,874.55
4.50 pcs End Flashing 24" x 8' 336.00 1,512.00
3.00 pcs Wall Capping 8' 235.00 705.00
4.50 pcs Gutter 24" x 8' 350.00 1,575.00
530.00 pcs Tekscrew 2.00 1,060.00
150.00 pcs Blind Rivets 0.85 127.50
1.00 ltr Touch-up Paint 341.89 341.89
4.00 pcs Silicon Sealant 170.00 680.00
22,875.94 11,437.97

SUB-TOTAL 38,263.44 19,131.72

V. CARPENTRY
a.) Eaves and CR Ceiling
7.00 pcs 3.5mm thk fiberboard (Hardi-lite) 364.00 2,548.00
12.00 pcs 32mmx50mmx16' Double Furring 84.00 1,008.00
11.00 pcs 25mmx25mmx2400mm Wall Angle 24.85 273.35
500.00 pcs 5/32"x1/2" Blind Rivets 0.85 425.00
0.50 rolls Gypsum Tape (230') 60.00 30.00
0.50 kgs 1" Conc. Nail 120.00 60.00
4,344.35 1,303.31

b.) Ceiling Interior

13.00 pcs 9mm thk Gymsum Board (USG Boral) 364.00 4,732.00
30.00 pcs 32mmx50mmx16' Double Furring 264.40 7,932.00
13.00 pcs 25mmx25mmx2400mm Wall Angle 24.85 323.05
1,400.00 pcs Black screw 0.85 1,190.00
2.00 rolls Gypsum Tape 100.00 200.00
1.00 kgs 1" Conc. Nail 100.00 100.00
14,477.05 4,343.12

SUB-TOTAL 18,821.40 5,646.42

VI. FINISHING WORKS

a.) Floor Finishes
12.00 bags Portland Cement 210.00 2,520.00
1.00 cu.m. White Sand 750.00 750.00
25.00 pcs 300mm x 300mm Ceramic Flr Tiles (T&B) 41.00 1,025.00
46.00 pcs 200mm x 200mm Countertop Tiles 19.00 874.00
2.00 bags Tile Grout (2 kg) 90.00 180.00
188.00 pcs 400mm x 400mm Ceramic Flr Tiles 64.75 12,173.00
18.00 pcs 450 x 450 Concrete Blocks (Exterior Paver) 50.00 900.00

SUB-TOTAL 18,422.00 9,211.00

b.) Wall Finishes

 29.00 pcs Ficem Wood Board 8mm thick x 200mm x 3.0 285.00 8,265.00
58.00 pcs 300mm x 300mm Ceramic Wall Tiles (T&B) 41.00 2,378.00
10,643.00 3,192.90
29,065.00 12,403.90

VII. DOORS & WINDOWS

Doors
1.00 sets Main Panel Door 0.9m x 2.1m 5,000.00 5,000.00
3.00 sets Flush Door 0.8m x 2.1m 2,500.00 7,500.00
1.00 sets PVC Door 0.6m x 2.1m 1,800.00 1,800.00
4.00 pairs 3" x 3" Hinges 150.00 600.00
4.00 pcs Entrance Lock 450.00 1,800.00
16,700.00 5,010.00
Windows
1.00 sets 0.30 x 0.45 Steel Casement Awning Window 800.00
2.00 sets 0.40 x 1.80 Steel Casement Fixed Window 2,500.00
3.00 sets 1.40 x 1.20 Steel Casement Window 4,000.00
1.00 sets 0.40 x 1.20 Steel Casement Window 2,500.00
1.00 sets 0.775 x 1.20 Steel Casement Window 2,220.00
12,020.00 3,606.00
SUB-TOTAL 28,720.00 8,616.00

VIII. CABINET WORKS (Kitchen Cabinet)

2.00 pcs 3/4" Plyboard 1,060.00 2,120.00
1.25 kgs 2" Fin. Nail 70.00 87.50
1.25 kgs 1" Fin. Nail 70.00 87.50
1.00 ltr Stikwell 60.00 60.00
4.00 pairs Concealed Hinges 21.00 84.00
4.00 pcs Cabinet Pull 34.75 139.00
2.00 pcs KD Barateha 1x1/2x12' 150.00 300.00
2.00 pcs KD 2x3x10' S4S 588.00 1,176.00
SUB-TOTAL 4,054.00 2,027.00

IX. PLUMBING WORKS

a.) Sanitary line
2.00 pcs 2" PVC Pipe, Orange 160.00 320.00
1.00 pcs 3" PVC Pipe, Orange 260.00 260.00
4.00 pcs 4" PVC Pipe, Orange 385.00 1,540.00
5.00 pcs PVC Wye 4x4 230.00 1,150.00
2.00 pcs PVC Wye 4x2 200.00 400.00
1.00 pcs PVC Wye 4x3 215.00 215.00
2.00 pcs 2x2 Sanitary Tee 80.00 160.00
4.00 pcs PVC Elbow 4x45 112.00 448.00
1.00 pcs PVC Elbow 3x90 84.00 84.00
2.00 pcs PVC Elbow 2x90 35.00 70.00
2.00 pcs 2" PVC P-trap 120.00 240.00
6.00 pcs 4" Clean Out 114.00 684.00
4.00 can 200 cc Solvent Cement 90.00 360.00
5,931.00 1,779.30
b.) Storm Drain line
3.00 pcs 2" PVC Pipe, Orange 160.00 480.00
3.00 pcs 3" PVC Pipe, Orange 260.00 780.00
4.00 pcs 4" PVC Pipe, Orange 385.00 1,540.00
 1.00 pcs PVC Wye 4x3 155.00 155.00
1.00 pcs PVC Wye 4x2 145.00 145.00
2.00 pcs PVC Wye 3x2 135.00 270.00
6.00 pcs PVC Elbow 3x90 84.00 504.00
1.00 pcs PVC Elbow 3x45 66.00 66.00
5.00 pcs PVC Elbow 2x90 35.00 175.00
2.00 pcs 2" PVC P-trap 120.00 240.00
1.00 pcs 3" Clean Out 90.00 90.00
4.00 can 200 cc Solvent Cement 90.00 360.00
4,805.00 1,441.50
c.) Water line
9.00 pcs 1/2" PVC Pipe Blue 50.00 450.00
5.00 pcs 1/2" PVC Elbow (Plain) 10.00 50.00
6.00 pcs 1/2" PVC Elbow (Threaded) 10.00 60.00
4.00 pcs 1/2" PVC Tee (plain) 10.00 40.00
2.00 pcs 1/2" male adaptor 10.00 20.00
10.00 pcs Teflon 10.00 100.00
2.00 can 200 cc Solvent Cement 90.00 180.00
900.00 270.00
d.) Fixtures
1.00 sets Water Closet with Lavatory 6,300.00 6,300.00
1.00 sets Telephone Shower 1,250.00 1,250.00
2.00 pcs 4"x4" S. S. Floor Drain 150.00 300.00
1.00 pcs Kitchen Sink with Accessories 1,500.00 1,500.00
1.00 set Kitchen Sink Faucet 600.00 600.00
9,950.00 2,985.00
e.) Septic Tank
Concreting
1.15 cu.m.
8.06 bags Portland Cement 210.00 1,693.44
0.58 cu.m. White Sand 750.00 432.00
1.34 cu.m. Gravel 3/4 1,250.00 1,680.00
24.00 pcs 10mm x 6.0m deformed bar 165.00 3,960.00
0.75 kgs Ga.#16 G.I. Wire 50.00 37.36
7,802.80 2,340.84

CHB Laying
10.11 sqm
126.38 pcs CHB #5 13.00 1,642.88
7.94 bags Portland Cement 210.00 1,666.63
0.65 cu.m. White Sand 750.00 390.00
8.00 pcs 12mm x 6.0m deformed bar 235.00 1,890.00
0.36 kgs Ga.#16 G.I. Wire 50.00 17.79
5,607.30 1,682.19

Plastering
19.04 sqm
3.66 bags Portland Cement 210.00 767.69
0.30 cu.m. White Sand 750.00 228.48
996.17 298.85

f.) Catch Basin (1 sets)

0.64 sqm
 8.00 pcs CHB #4 11.00 88.00
2.00 bags Portland Cement 210.00 420.00
0.05 cu.m. White Sand 750.00 40.56
0.32 cu.m. Gravel 3/4 1,250.00 400.00
1.00 pcs 10mm x 6.0m deformed bar 165.00 165.00
0.02 kgs Ga.#16 G.I. Wire 50.00 1.13
1,114.69 334.41
SUB-TOTAL 37,106.96 11,132.09

X. ELECTRICAL WORKS
100.19 l.m. 3.5mm THHN(Stranded) 27.00 2,705.08
45.76 l.m. 2.0mm THHN(Stranded) 17.00 777.92
19.80 l.m. 8.0mm THHN(Stranded) 57.00 1,128.60
59.95 l.m. 5.5mm THHN(Stranded) 40.00 2,398.00
9.00 sets Conv. Outlet w/ Plate 164.00 1,476.00
6.00 sets One-Gang Switch w/ Plate 75.00 450.00
1.00 sets Two-Gang Switch w/ Plate 105.00 105.00
16.00 pcs 2x2x4 Utility Box 14.00 224.00
19.00 pcs 2x4 Junction Box 35.00 665.00
1.00 pcs 60 amp. Circuit Breaker 275.00 275.00
2.00 pcs 30 amp. Circuit Breaker 265.00 530.00
3.00 pcs 20 amp. Circuit Breaker 265.00 795.00
1.00 pcs 15 amp. Circuit Breaker 230.00 230.00
1.00 pcs Panel Box 8 Branches 820.00 820.00
10.00 pcs Electrical Tape (Big) 23.00 230.00
8.00 pcs 4" Plastic Receptacle 60.00 480.00
3.00 pcs PVC Pipe 3/4 (Orange) 76.30 228.90
22.00 l.m. Flexible Hose 1/2 (Orange) 60.00 1,320.00
SUB-TOTAL 14,838.50 8,903.10

XI. PAINTING WORKS

4.00 pails Boysen Flat Latex White 2,200.00 8,800.00
4.00 gals Concrete Neutralizer 600.00 2,400.00
8.00 gals Semi-Gloss Latex Paint - Off White in Satin (E 720.00 5,760.00
0.25 gals Semi-Gloss Latex Paint - Charcoal in Satin 720.00 180.00
1.00 gals Flat Wall Enamel 599.00 599.00
1.00 gals QDE White 472.00 472.00
1.00 gals Paint Thinner 240.00 240.00
5.00 bags Skim Coat 500.00 2,500.00
2.00 roll Masking Tape 25.00 50.00
3.00 pcs Paint Roller #7 25.00 75.00
4.00 pcs Baby Roller Foam 28.00 112.00
2.00 pcs Baby Roller Cotton 26.00 52.00
2.00 pcs 1" Paint Brush 11.00 22.00
2.00 pcs 2" Paint Brush 23.00 46.00
25.00 l.m Sand Paper 55.00 1,375.00
3.00 kgs Rugs 70.00 210.00
SUB-TOTAL 22,893.00 13,735.80

XII. SITE WORKS

25.04 cu.m. Excavation 450.00 11,268.00
18.55 cu.m. Earth Fill 450.00 8,346.26
SUB-TOTAL 19,614.26
XIII. SCAFFOLDING & FORMS
5.00 pcs 1/2" Marine Plywood 780.00 3,900.00
25.00 pcs Coco Lumber 2x3x10' 240.00 6,000.00
10.00 kgs 4" C.W. Nail 80.00 800.00
8.00 kgs 2" C.W. Nail 80.00 640.00
2.50 kgs GI Wire #16 56.00 140.00
SUB-TOTAL 11,480.00 3,444.00

TOTAL 377,231.53 171,971.44

10% PROFIT
TOTAL PROJECT COST (BARE)
PRICE PER SQUARE METER (A=38 sq.m.)
TOTAL Remarks

5,000.00
5,000.00
5,000.00
15,000.00

entry porch and laundry area are excluded

11,279.33

32,384.06

26,114.93

26,926.14
 23,673.16

1,782.29

3,755.17

5,402.90

131,317.98

recommend to use 5" CHB

72,057.25

20,931.16
92,988.41
23,081.25

34,313.91

57,395.16

5,647.66

18,820.17

24,467.82

27,633.00
13,835.90
41,468.90

21,710.00

15,626.00 will increase if aluminum framed will be used

37,336.00

6,081.00

7,710.30
 6,246.50

1,170.00

12,935.00

10,143.64

recommend to use 4" CHB

7,289.49

1,295.02
 1,449.09
48,239.05

23,741.59

36,628.80

19,614.26
 14,924.00

549,202.97
54,920.30
604,123.27
15,897.98