SUBJECT : BILL OF MATERIALS

PROJECT : Proposed 2 Storey Commercial Building

LOCATION : 467 MABINI ST. DELA PAZ BIÑAN CITY LAGUNA
OWNER : Mr.Mackenzie D. Santos & Mrs.Ma. Eden C. Santos
DATE : April 1,2023
ITEM MATERIAL COST LABOR COST
WORK DESCRIPTION UNIT QUANTITY TOTAL AMOUNT
NO. U-cost T-cost U-cost T-cost

I. GENERAL REQUIREMENTS
Mobilization / Demobilization lot 1.00 0.00 50,000.00 50,000.00 50,000.00
Temporary Facilities lot 1.00 22,000.00 22,000.00 22,000.00
PPE & Scaffoldings lot 1.00 25,000.00 25,000.00 25,000.00
Building Permit and Brgy Permits lot 1.00 0.00 60,000.00 60,000.00 60,000.00
Blue Prints and Engineering Drawings lot 1.00 0.00 25,000.00 25,000.00 25,000.00
Hauling and Disposal lot 1.00 0.00 15,000.00 15,000.00 15,000.00
TOTAL FOR GENERAL REQUIREMENTS 197,000.00
II. STRUCTURAL & ARCHITECTURAL WORKS

1 Earthworks
Site Clearing lot 1.00 0.00 20,000.00 20,000.00 20,000.00
Excavation cu.m. 117.50 0.00 800.00 94,000.00 94,000.00
Backfill cum 100.00 800.00 80,000.00 360.00 36,000.00 116,000.00
Sub-total 0.00 230,000.00
2 Main Foundation 0.00
Footing/Retaining Wall 0.00
Sub-grade Fine Levelling and Compaction sq.m 150.00 0.00 200.00 30,000.00 30,000.00
Reinforcing Bars 0.00 0.00 0.00 0.00
20mm dia. X 6m Reinforcing Bar Grade 60 pcs. 60.00 800.00 48,000.00 360.00 21,600.00 69,600.00
16mm dia. X 6m Reinforcing Bar Grade 60 pcs. 40.00 600.00 24,000.00 270.00 10,800.00 34,800.00
#16 Tie Wire kgs. 10.00 105.00 1,050.00 47.25 472.50 1,522.50
Concrete cu.m 33.00 4,800.00 158,400.00 2,160.00 71,280.00 229,680.00
Tie beam 0.00 0.00 0.00 0.00
Formworks sq.m 50.00 0.00 0.00 0.00 0.00
Ordinary Plywood 3/4 thk. pcs. 16.00 1,060.00 16,960.00 477.00 7,632.00 24,592.00
Coco Lumber 2"x3"x12" bd.ft. 25.00 110.00 2,750.00 49.50 1,237.50 3,987.50
Nail kgs. 12.00 70.00 840.00 31.50 378.00 1,218.00
Reinforcing Bars 0.00 0.00 0.00 0.00
16mm dia. X 6m Reinforcing Bar Grade 40 pcs. 157.00 600.00 94,200.00 270.00 42,390.00 136,590.00
10mm dia. X 6m Reinforcing Bar Grade 60 pcs. 90.00 200.00 18,000.00 90.00 8,100.00 26,100.00
#16 Tie Wire kgs. 20.00 75.00 1,500.00 33.75 675.00 2,175.00
Concrete cu.m 20.00 4,800.00 96,000.00 2,160.00 43,200.00 139,200.00
wall footing 0.00 0.00 0.00 0.00
Formworks sq.m 32.00 0.00 0.00 0.00 0.00
Ordinary Plywood 3/4 thk. pcs. 9.00 1,060.00 9,540.00 477.00 4,293.00 13,833.00
Coco Lumber 2"x3"x12" bd.ft. 44.00 110.00 4,840.00 49.50 2,178.00 7,018.00
Nail kgs. 8.00 70.00 560.00 31.50 252.00 812.00
Reinforcing Bars 0.00 0.00 0.00 0.00
12mm dia. X 6m Reinforcing Bar Grade 40 pcs. 15.00 250.00 3,750.00 112.50 1,687.50 5,437.50
10mm dia. X 6m Reinforcing Bar Grade 60 pcs. 15.00 200.00 3,000.00 90.00 1,350.00 4,350.00
#16 Tie Wire kgs. 5.00 75.00 375.00 33.75 168.75 543.75
Concrete cu.m 7.50 4,800.00 36,000.00 2,160.00 16,200.00 52,200.00
Waterstop/integral waterproofing sqm 300.00 400.00 120,000.00 200.00 60,000.00 180,000.00

3 Ground Floor Finishes, Wall, Column, Beams, Stairs and Slab 0.00 0.00 0.00 0.00 0.00

Structural Concrete Columns cu.m. 14.50 4,800.00 69,600.00 1,920.00 27,840.00 97,440.00
Reinforcing Bars 0.00 0.00 0.00 0.00
16mm dia. X 6m Reinforcing Bar Grade 60 pcs. 152.00 600.00 91,200.00 270.00 41,040.00 132,240.00
10mm dia. X 6m Reinforcing Bar Grade 40 pcs. 120.00 200.00 24,000.00 90.00 10,800.00 34,800.00
#16 Tie Wire kgs. 40.00 75.00 3,000.00 33.75 1,350.00 4,350.00
Formworks sq.m 32.00 0.00 0.00 0.00 0.00
Ordinary Plywood 1/2 thk. pcs. 36.00 1,060.00 38,160.00 477.00 17,172.00 55,332.00
Coco Lumber 2"x3"x12" bd.ft. 120.00 110.00 13,200.00 49.50 5,940.00 19,140.00
Nail kgs. 39.00 70.00 2,730.00 31.50 1,228.50 3,958.50
Structural Beams /FB_RB cu.m. 24.00 4,800.00 115,200.00 1,920.00 46,080.00 161,280.00
Reinforcing Bars 0.00 0.00 0.00 0.00
16mm dia. X 6m Reinforcing Bar Grade 60 pcs. 287.00 600.00 172,200.00 270.00 77,490.00 249,690.00
 10mm dia. X 6m Reinforcing Bar Grade 40 pcs. 250.00 200.00 50,000.00 90.00 22,500.00 72,500.00
#16 Tie Wire kgs. 50.00 75.00 3,750.00 33.75 1,687.50 5,437.50
Formworks sq.m 187.00 0.00 0.00 0.00 0.00
Ordinary Plywood 1/2 thk. pcs. 50.00 1,060.00 53,000.00 477.00 23,850.00 76,850.00
Coco Lumber 2"x3"x12" bd.ft. 112.00 110.00 12,320.00 49.50 5,544.00 17,864.00
Nail kgs. 44.00 70.00 3,080.00 31.50 1,386.00 4,466.00
Structural Concrete slab (slab on grade) cu.m. 216.00 4,800.00 1,036,800.00 1,920.00 414,720.00 1,451,520.00
Reinforcing Bars 0.00 0.00 0.00 0.00
12mm dia. X 6m Reinforcing Bar Grade 60 pcs. 152.00 250.00 38,000.00 112.50 17,100.00 55,100.00
#16 Tie Wire kgs. 96.00 75.00 7,200.00 33.75 3,240.00 10,440.00

Wall Works including perimeter fence 0.00 0.00 0.00 0.00 0.00
Wall Partition sq.m 633.00 0.00 0.00 0.00 0.00
6" CHB pcs. 8,229.00 21.00 172,809.00 9.45 77,764.05 250,573.05
Cement bags 228.00 255.00 58,140.00 114.75 26,163.00 84,303.00
Sand cu.m. 32.57 800.00 26,057.14 360.00 11,725.71 37,782.86
Reinforcing Bars pcs. 229.00 178.00 40,762.00 80.10 18,342.90 59,104.90
Lintel Beam l.m 25.00 450.00 11,250.00 180.00 4,500.00 15,750.00
Plastering sq.m 1,266.00 0.00 0.00 0.00 0.00
Cement bags 422.00 255.00 107,610.00 114.75 48,424.50 156,034.50
Sand cu.m. 60.29 800.00 48,228.57 360.00 21,702.86 69,931.43
Painting Works 0.00 0.00 0.00
Wall Painting sq.m. 1,275.00 0.00 0.00 0.00 0.00
Skim Coat - Boysen Konstrukt bags 51.00 550.00 28,050.00 247.50 12,622.50 40,672.50
Masonry Putty liters 41.00 180.00 7,380.00 81.00 3,321.00 10,701.00
Primer -elastomeric Paint tin. 7.00 2,200.00 15,400.00 990.00 6,930.00 22,330.00
Topcoat - elastomeric Paint tin. 6.00 2,200.00 13,200.00 990.00 5,940.00 19,140.00
Paint Brush pcs. 5.00 30.00 150.00 13.50 67.50 217.50
Paint Roller pcs. 5.00 100.00 500.00 45.00 225.00 725.00
Sanding Paper m. 30.00 120.00 3,600.00 54.00 1,620.00 5,220.00
Tile Works 0.00 0.00 0.00
FF2 60x60 porcelain tiles sq.m. 125.00 1,800.00 225,000.00 810.00 101,250.00 326,250.00
Ceiling Works 0.00 0.00 0.00 0.00

CF1 sq.m 9.00 800.00 7,200.00 360.00 3,240.00 10,440.00

Sub-total 0.00 0.00 0.00 0.00 0.00 4,525,242.99

6 Doors, Windows and Glass Works and Accessories sq.m 0.00 0.00 0.00 0.00 0.00
Sub-total 0.00 0.00 0.00 0.00 0.00 326,777.80
7 Roofing Materials and Framing 0.00 0.00 0.00 0.00 0.00
Roofing Components 0.00 0.00 0.00 0.00 0.00
Roofing Material - rib type prepainted roofing sq.m 377.00 700.00 263,900.00 350.00 131,950.00 395,850.00
Roof insulation sets 5.00 3,200.00 16,000.00 1,600.00 8,000.00 24,000.00
ridge roll l.m. 21.00 800.00 16,800.00 400.00 8,400.00 25,200.00
Gutter l.m. 44.00 800.00 35,200.00 400.00 17,600.00 52,800.00
Flashing`` l.m. 91.00 800.00 72,800.00 400.00 36,400.00 109,200.00
Nailers lot 1.00 8,000.00 8,000.00 4,000.00 4,000.00 12,000.00
Sealant and text screw lot 1.00 5,000.00 5,000.00 2,500.00 2,500.00 7,500.00
Roof Framing 0.00 0.00 0.00 0.00 0.00
< 50x50x6mm thk top and bot double framing pcs 138.00 2,000.00 276,000.00 1,000.00 138,000.00 414,000.00
< 40x40x6mmthk member diagonal pcs 172.00 1,800.00 309,600.00 900.00 154,800.00 464,400.00
c 50x75x1.5mmthk pcs 100.00 750.00 75,000.00 375.00 37,500.00 112,500.00
Welding Rod kgs. 150.00 200.00 30,000.00 100.00 15,000.00 45,000.00
j bolt pcs 46.00 100.00 4,600.00 50.00 2,300.00 6,900.00
Consumables lot 1.00 5,000.00 5,000.00 2,500.00 2,500.00 7,500.00
fascia board lot 1.00 10,000.00 10,000.00 5,000.00 5,000.00 15,000.00
Sub-total 0.00 0.00 0.00 0.00 0.00 1,691,850.00
TOTAL FOR STRUCTURAL AND ARCHITECTURAL WORKS 6,773,870.79
III. ELECTRICAL AND ELECTRONICS WORKS

1 Panel Board, Breaker and KWH Meter

Supply and Installation of Main Panel Board sets 1.00 35,000.00 35,000.00 14,000.00 14,000.00 49,000.00
Supply and Installation of KWH Meter lot 1.00 3,500.00 3,500.00 1,400.00 1,400.00 4,900.00
Supply and Installation of Service Entrance Pole lot 1.00 9,500.00 9,500.00 3,800.00 3,800.00 13,300.00
Sub-total 0.00 0.00 67,200.00
2 Conduits and Wirings 0.00 0.00
Wirings 0.00 0.00
Main Feeder Line 0.00 0.00 0.00 0.00
50mm^2 THHN lm 60.00 640.00 38,400.00 352.00 21,120.00 59,520.00
8.0mm^2 THHN box 1.00 9,800.00 9,800.00 5,390.00 5,390.00 15,190.00
5.5mm^2 THHN box 25.00 5,500.00 137,500.00 3,025.00 75,625.00 213,125.00
 3.5mm^2 THHN box 26.00 4,500.00 117,000.00 2,475.00 64,350.00 181,350.00
2.0mm^2 THHN box 20.00 3,200.00 64,000.00 1,760.00 35,200.00 99,200.00
Piping 0.00 0.00
Supply Line 0.00 0.00 0.00 0.00
25mm RSC pcs. 150.00 520.00 78,000.00 286.00 42,900.00 120,900.00
15mm dia. PVC pcs. 176.00 140.00 24,640.00 77.00 13,552.00 38,192.00
Fittings and Accessories lot 1.00 7,000.00 7,000.00 3,850.00 3,850.00 10,850.00
Fixtures, Outlets and Switches 0.00 0.00 0.00 0.00
Duplex Convenience Outlet pcs. 45.00 390.00 17,550.00 214.50 9,652.50 27,202.50
Switch pcs. 35.00 350.00 12,250.00 192.50 6,737.50 18,987.50
Junction Box pcs. 70.00 35.00 2,450.00 14.00 980.00 3,430.00
Utility Box pcs. 40.00 40.00 1,600.00 16.00 640.00 2,240.00
Light Fixtures Pinlights sets 63.00 0.00 0.00 500.00 31,500.00 31,500.00
Sub-total 0.00 0.00 821,687.00
TOTAL FOR ELECTRICAL WORKS 888,887.00
IV. PLUMBING WORKS
Waterline 0.00 0.00 0.00 0.00
1/2 inch dia. PPR Pipe PN20 pcs 22.00 250.00 5,500.00 112.50 2,475.00 7,975.00
3/4 inch dia. PPR Pipe PN 20 pcs 17.00 350.00 5,950.00 157.50 2,677.50 8,627.50
PPR Fittings lot 1.00 5,000.00 5,000.00 2,250.00 2,250.00 7,250.00
Sanitary Drain Line 0.00 0.00 0.00 0.00
4 inch dia. PVC Pipe pcs 16.00 650.00 10,400.00 292.50 4,680.00 15,080.00
Clean Outs sets 4.00 500.00 2,000.00 225.00 900.00 2,900.00
Floor Drains pcs. 10.00 650.00 6,500.00 292.50 2,925.00 9,425.00
Storm Drain Line 0.00 0.00 0.00 0.00
4 inch dia. PVC Pipe pcs 8.00 650.00 5,200.00 292.50 2,340.00 7,540.00
Catch Basin sets 11.00 3,000.00 33,000.00 1,350.00 14,850.00 47,850.00
Fixtures 0.00 0.00 0.00 0.00
Shower sets 2.00 2,500.00 5,000.00 1,125.00 2,250.00 7,250.00
Water Closet HCG brand sets 2.00 13,500.00 27,000.00 6,075.00 12,150.00 39,150.00
lavatory HCG Brand sets 2.00 4,800.00 9,600.00 2,160.00 4,320.00 13,920.00
Kitchen Sink HCG Brand set 2.00 3,800.00 7,600.00 1,710.00 3,420.00 11,020.00
Faucets and Accessories lot 1.00 15,000.00 15,000.00 6,750.00 6,750.00 21,750.00
Septic Vault lot 1.00 49,000.00 49,000.00 22,050.00 22,050.00 71,050.00
V. FIRE PROTECTION SYSTEM
1.1 ROUGHING INS AND PIPING 1 LOT L.S. P35,000.00 P35,000.00
1.2 FIRE EXIT LADDER SUPPLY AND INSTALL 1 LOT L.S. P15,000.00 P15,000.00
1.3 SUPPLY AND INSTALL FIRE ALARM BEAL AND MANUAL PULL 8 UNIT P3,500.00 P28,000.00
1.4 SUPPLY AND INSTALL SMOKE DETECTOR 30 UNIT P1,000.00 P30,000.00
1.5 SUPPLY AND INSTALL 6 UNITS FIRE EXTINGUISHER (10LBS) 4 UNIT P3,800.00 P15,200.00
STAND PIPE SIAMESE 1 LOT P30,000.00 P30,000.00
1.6 SUPPLY AND INSTALL FIRE HOUSE CABINET 2 UNIT P15,000.00 P30,000.00
SUPPLY AND INSTALL PBX INSTALATION 1 LOT P200,000.00 P200,000.00
1.4 SUPERVISION AND CONSUMABLES 1 LOT L.S. P2,000.00 P2,000.00
1.4 TESTING AND COMMISIONING 1 LOT L.S. P25,000.00 P25,000.00
TOTAL PROJECT COST 8,272,957.79

Note: All Quantity and Prices are in RAW. No mark-up nor contingency added

ENGR. IVAN DL. MARQUEZ

PRC REG NO.: 120005
DATE ISSUED : 05-25-2011
VALIDITY: 11-27-2023
PTR No: Z – 11715621
DATE ISSUED: 01-0 9 -202 3
PLACE ISSUED: CANDELARIA, ZAMBALES