March 13, 2023

BILL OF MATERIALS
PROPOSED SARI-SARI STORE

ITEM MATERIAL COST LABOR COST EQUIPMENT COST

SCOPE OF WORK & SPECIFICATIONS QTY UNIT
NO. UNIT COST TOTAL COST UNIT COST TOTAL COST UNIT COST TOTAL COST
1.0 GENERAL REQUIREMENTS
1.1 Mobilization/Demobilization 1.00 lot 2,500.00 2,500.00
Sub Total of Item No. 1.0 2,500.00

2.0 CIVIL STRUCTURAL WORKS

2.1 Soil Excavation 4.80 cu.m 1,000.00 4,800.00
2.2 Soil Backfilling and Compaction 3.16 cu.m 1,000.00 3,164.00
2.3 Concrete Works 6.00 cu.m.
Portland Cement, 40kgs 57.00 bags 250.00 14,250.00
Washed Sand 3.00 cu.m. 800.00 2,400.00
Gravel 3/4 6.00 cu.m. 1,400.00 8,400.00
Gravel (G1) for gravel bedding 1.00 cu.m. 1,200.00 1,200.00
Sub-total 26,250.00 10,500.00

2.4 Masonry Works 56.00 sqm

CHB 5" x 8" x 16" 805.00 pcs 15.00 12,075.00
Portland Cement, 40kgs 85.00 bags 250.00 21,250.00
Washed Sand 8.00 cu.m. 800.00 6,400.00
Sub-total 39,725.00 15,890.00

2.5 Reinforcing Steel Bars 785.00 kg

16mm dia. x 6m RSB (Grade 33) 11.00 pcs 400.00 4,400.00
12mm dia. x 6m RSB (Grade 33) 53.00 pcs 260.00 13,780.00
10mm dia. x 6m RSB (Grade 33) 108.00 pcs 180.00 19,440.00
#16 G.I. Tie Wire 5.00 kgs 80.00 400.00
Sub-total 38,020.00 15,208.00

2.6 Rafter and Roofing Works 30.92 sqm

Pre-painted Rib Type, Long Span, 0.40mm thk (L-6m) 7.00 pcs 2,800.00 19,600.00
Stainless Steel Gutter, 4ft. 5.00 pcs 1,200.00 6,000.00
Tubular 2"x4"x1.5mm thk 3.00 pcs 1,650.00 4,950.00
C-Purlins 2"x3"x1.5mm thk 11.00 pcs 750.00 8,250.00
March 13, 2023
BILL OF MATERIALS
PROPOSED SARI-SARI STORE

ITEM MATERIAL COST LABOR COST EQUIPMENT COST

SCOPE OF WORK & SPECIFICATIONS QTY UNIT
NO. UNIT COST TOTAL COST UNIT COST TOTAL COST UNIT COST TOTAL COST
Tekscrew 310.00 pcs 3.00 930.00
Fascia Board Ficem, 12mm thk 2.00 pc 1,800.00 3,600.00
Welding Rod 5.00 kgs 200.00 1,000.00
Sub-total 44,330.00 17,732.00
Sub Total of Item No. 2.0 148,325.00 67,294.00 0.00

3.0 ARCHITECTURAL WORKS

3.1 Painting Works 112.00 sqm
Concrete Neutralizer 4.00 gal 450.00 1,800.00
Skimcoat, 25kg 12.00 bags 500.00 6,000.00
Flat Latex Paint 4.00 gal 680.00 2,720.00
Semi-Gloss Latex Paint 8.00 gal 760.00 6,080.00
Epoxy Primer w/ catalyst 2.00 gal 920.00 1,840.00
Paint Brush 2" 2.00 pcs 40.00 80.00
Paint Roller #6 2.00 pcs 95.00 190.00
Sub-total 18,710.00 7,484.00

3.2 Doors and Windows

D1 - Flush Door w/ complete accessories, 1.0 X 2.1m 1.00 set 5,040.00 5,040.00
D2 - Aluminum Door w/ complete accessories, 0.90 X
1.00 set 6,000.00 6,000.00
2.1m
W1 - Sliding type 1.80x1.20m upvc frame w/ glass 1.00 set 9,072.00 9,072.00
Sub-total 20,112.00 6,033.60

3.3 Floor Finishes 16.00 sqm

60cm x 60cm Ceramic Tiles, Glazed 52.00 pcs 220.00 11,440.00
Portland Cement, 40kgs 2.00 bag 250.00 500.00
Tile Adhesive 2.00 bag 320.00 640.00
Tile Grout 9.00 kg 90.00 810.00
Sub-total 13,390.00 5,356.00

3.4 Ceiling Finishes 16.00 sqm

March 13, 2023
BILL OF MATERIALS
PROPOSED SARI-SARI STORE

ITEM MATERIAL COST LABOR COST EQUIPMENT COST

SCOPE OF WORK & SPECIFICATIONS QTY UNIT
NO. UNIT COST TOTAL COST UNIT COST TOTAL COST UNIT COST TOTAL COST
Hardiflex Board, 4.5mm thk 7.00 pcs 650.00 4,550.00
Metal Furring .40mm thk x 5m 12.00 pcs 130.00 1,560.00
Carrying Channel .50mm thk x 5m 5.00 pcs 110.00 550.00
Wall Angle .50mm thk x 2.4m 8.00 pcs 80.00 640.00
W-Clip 47.00 pcs 10.00 470.00
Channel Hanger .50mm thk x 5m 6.00 pcs 110.00 660.00
Blind Rivets 5/32x1/2" 3.00 boxes 250.00 750.00
Concrete Nail 1" 0.25 kg 150.00 37.50
Flat Latex Paint 2.00 gal 680.00 1,360.00
Paint Brush 2" 1.00 pcs 40.00 40.00
Paint Roller #6 1.00 pcs 95.00 95.00
Fiberglass Mesh Tape, 50mm x 250ft 1.00 roll 200.00 200.00
Sub-total 10,912.50 4,365.00
Sub Total of Item No. 3.0 63,124.50 23,238.60 0.00

4.0 ELECTRICAL WORKS

4.1 Junctions, Conduits, Wiring and Wiring Devices 1.00 unit

Utility Box 2x4" plastic 2.00 pcs 50.00 100.00
Junction Box 4x4" 4.00 pcs 60.00 240.00
20mm flexible hose 25.00 m 20.00 500.00
2.0mm2 THHN stranded wire 20.00 m 50.00 1,000.00
3.5mm2 THHN stranded wire 20.00 m 100.00 2,000.00
Electrical Tape 1.00 roll 25.00 25.00
Sub-total 3,865.00 1,546.00

4.2 Switchgears and Lightings 1.00 unit

Cicuit Breaker 40AT 1.00 pc 650.00 650.00
Cicuit Breaker 20AT 1.00 pc 400.00 400.00
Cicuit Breaker 15AT 1.00 pc 350.00 350.00
Panel Board w/ 4 branches 1.00 pc 1,500.00 1,500.00
LED light bulb 4.00 pc 180.00 720.00
Ceiling Receptacle 4.00 pc 60.00 240.00
March 13, 2023
BILL OF MATERIALS
PROPOSED SARI-SARI STORE

ITEM MATERIAL COST LABOR COST EQUIPMENT COST

SCOPE OF WORK & SPECIFICATIONS QTY UNIT
NO. UNIT COST TOTAL COST UNIT COST TOTAL COST UNIT COST TOTAL COST
2 gang convenience outlet 2.00 pc 150.00 300.00
2 gang switch w/ plate 2.00 pc 220.00 440.00
Sub-total 4,600.00 1,840.00
Sub Total of Item No. 4.0 8,465.00 3,386.00 0.00

TOTAL ESTIMATED MATERIAL COST: 219,914.50

TOTAL ESTIMATED LABOR COST: 96,418.60
OVERHEAD, CONTINGENCIES, MISCELLANEOUS (10% OF LABOR & MAT'L COST): 31,633.31
TOTAL PROJECT COST: 347,967.00