BILL OF MATERIALS

NAME OF PROJECT : Proposed Two(2) Storey Commercial Buildings

OWNER: Mrs. Victoria D. Conda
LOCATION: LInao, Tuguegarao City
I. MATERIAL COST
DESCRIPTION UNIT QUANTITY UNIT COST DIRECT COST
1.EARTHWORKS
a. Excavation cu.m. 369.53 150.00 55,429.50
b. Fill cu.m. 780.80 100.00 78,080.00
sub-total 133,509.50
2.CONCRETE WORKS
a. Footing cu.m. 56.16
Portland Cement bags 449 185.00 83,116.80
16 mmØ RSB x 6m. pcs. 816.00 294.00 239,904.00
12 mmØ RSB x 6m. pcs. 145.00 166.00 24,070.00
Fine Aggregates cu.m. 25.43 250.00 6,357.31
Coarse Aggregates cu.m. 38.14 300.00 11,443.16
# tie wire kilos 96 55.00 5,285.50
b. Tie beam cu.m. 16.28
Portland Cement bags 147 185.00 27,106.20
16 mmØ RSB x 6m. pcs. 131.00 294.00 38,514.00
12 mmØ RSB x 6m. pcs. 130.00 166.00 21,580.00
10 mmØ RSB x 6m. pcs. 348.00 115.00 40,020.00
Fine Aggregates cu.m. 8.29 250.00 2,073.26
Coarse Aggregates cu.m. 12.44 300.00 3,731.86
# tie wire kilos 48 55.00 2,629.00
c. Suspended Slab cu.m. 87.10
Portland Cement bags 784 185.00 145,021.50
12 mmØ RSB x 6m. pcs. 1,410.00 166.00 234,060.00
10 mmØ RSB x 6m. pcs. 1,410.00 115.00 162,150.00
Fine Aggregates cu.m. 44.37 250.00 11,092.19
Coarse Aggregates cu.m. 66.55 300.00 19,965.93
# tie wire kilos 338 55.00 18,612.00
d. Column cu.m. 32.95
Portland Cement bags 297 185.00 54,861.75
16 mmØ RSB x 9m. pcs. 272.00 441.00 119,952.00
16 mmØ RSB x 6m. pcs. 119.00 294.00 34,986.00
12 mmØ dia. RSB x 6m. pcs. 119.00 166.00 19,754.00
10 mm RSB x 6m. pcs. 1,003.00 115.00 115,345.00
Fine Aggregates cu.m. 16.78 250.00 4,196.18
Coarse Aggregates cu.m. 25.18 300.00 7,553.13
# tie wire kilos 149 55.00 8,190.60
e. Slab on Fill cu.m. 56.00
Portland Cement bags 504 185.00 93,240.00
10 mmØ RSB x 6m. pcs. 401.00 115.00 46,115.00
Fine Aggregates cu.m. 28.53 250.00 7,131.60
Coarse Aggregates cu.m. 42.79 300.00 12,836.88
# tie wire kilos 48 55.00 2,646.60
f. Beam cu.m. 64.45
Portland Cement bags 580 185.00 107,309.25
16 mmØ RSB x 6m. pcs. 990.00 294.00 291,060.00
12 mmØ RSB x 6m. pcs. 198.00 166.00 32,868.00
10 mmØ RSB x 6m. pcs. 1,501.00 115.00 172,615.00
Fine Aggregates cu.m. 32.83 250.00 8,207.71
Coarse Aggregates cu.m. 49.25 300.00 14,773.87
# tie wire kilos 323 55.00 17,747.40
 g. Wall Footing cu.m. 11.07
Portland Cement bags 100 185.00 18,431.55
12 mmØ RSB x 6m. pcs. 113.00 166.00 18,758.00
10 mmØ RSB x 6m. pcs. 12.00 115.00 1,380.00
Fine Aggregates cu.m. 5.64 250.00 1,409.76
Coarse Aggregates cu.m. 8.46 300.00 2,537.58
# tie wire kilos 15 55.00 825.00
h. Parapet Wall sq.m. 119.85
Portland Cement bags 121 185.00 22,460.49
6" CHB pcs. 1,498 10.00 14,981.25
10 mmØ RSB x 6m. pcs. 86.00 115.00 9,890.00
Fine Aggregates cu.m. 10.11 250.00 2,528.24
# tie wire kilos 9 55.00 495.00
sub-total 2,361,819.55
3.MASONRY WORKS sq.m. 2,662.90
6" CHB pcs. 31,955 10.00 319,548.00
Portland Cement bags 1,398 185.00 258,634.16
Sand cu.m. 225 250.00 56,173.88
10mmØ RSB x 6m. pcs. 1,899 115.00 218,344.49
# 16 tie wire kilos 190 55.00 10,442.56
sub-total 863,143.09
4.SCAFFOLDINGS/FORMWORKS
2" x 2" x 12' Lumber bd.ft. 2,000.00 30.00 60,000.00
2" x 3" x 12' Lumber bd.ft. 3,000.00 30.00 90,000.00
2" x 4" x 12' Lumber bd.ft. 4,000.00 30.00 120,000.00
1/2" x 4' x 12' Ordinary Plywood pcs. 50.00 300.00 15,000.00
1" CWN box 3.00 1,200.00 3,600.00
2" CWN box 2.00 1,200.00 2,400.00
3" CWN box 2.00 1,200.00 2,400.00
4" CWN box 2.00 1,200.00 2,400.00
sub-total 295,800.00
5. ELECTRICAL
Panel Board w/ 2-15AT, 10-20AT,
1-30AT set 1.00 3,500.00 3,500.00
Panel Board w/ 3-15AT, 5-20AT set 16.00 2,500.00 40,000.00
Kilowatt Hour Meter CL100 set 1.00 1,500.00 1,500.00
Kilowatt Hour Meter GE F72 set 1.00 1,500.00 1,500.00
40W Flourescent Lamp set 101.00 250.00 25,250.00
Incandescent Lamp set 69.00 120.00 8,280.00
4" x 4" Junction Box pcs 170.00 30.00 5,100.00
2" x 4" Utility Box pcs 240.00 25.00 6,000.00
One-gang switch set 27.00 220.00 5,940.00
Two-gang switch set 40.00 250.00 10,000.00
Three-gang switch set 2.00 300.00 600.00
Two-way switch set 48.00 350.00 16,800.00
2"Ø Receptacle pcs 170.00 75.00 12,750.00
Duplex convenience outlet set 113.00 180.00 20,340.00
20mmØ Moldflex roll 5.00 1,000.00 5,000.00
25mmØ Moldflex roll 7.00 1,200.00 8,400.00
Aircon outlet set 20.00 300.00 6,000.00
Exhaust Fan set 19.00 1,500.00 28,500.00
3.5 mm² THHN box 10.00 3,200.00 32,000.00
5.5 mm² THHN box 10.00 4,500.00 45,000.00
# 6 Service Drop Wire mts 150.00 30.00 4,500.00
sub-total 286,960.00
6. PLUMBING
Toilet & Bath Fixtures set 19.00 5,000.00 95,000.00
4" x 4" Stainless Floor Drain pcs. 35.00 180.00 6,300.00
Shower Head set 3.00 1,200.00 3,600.00
Faucet pcs. 22.00 50.00 1,100.00
Aluminum Kitchen Sink pcs. 1.00 2,250.00 2,250.00
Septic Vault unit 3.00 14,000.00 14,000.00
Drainage Lines & Fittings all l.s. 18,000.00 18,000.00
Water Lines & Fittings all l.s. 15,000.00 15,000.00
sub-total 155,250.00
7. DOOR & WINDOWS
Sliding Panel Door 1.60 x 2.10 sets 2.00 6,500.00 13,000.00
Panel Door 1.00 x 2.10 sets 2.00 5,000.00 10,000.00
Panel Door 0.90 x 2.10 sets 22.00 4,500.00 99,000.00
Flush Door 0.80 x 2.10 sets 1.00 1,800.00 1,800.00
Analok Sliding Door 2.85 x 2.10 sets 16.00 1,200.00 19,200.00
Analok Sliding Door 1.20 x 2.00 sets 16.00 1,200.00 19,200.00
Analok Sliding Door 1.20 x 1.00 sets 16.00 1,200.00 19,200.00
Analok Awning Window 0.40 x 1.00 sq.m. 16.00 1,200.00 19,200.00
Decorated PVC Door 0.70 x 2.10 sets 16.00 1,950.00 31,200.00
PVC Door 0.70 x 2.10 sets 3.00 1,650.00 4,950.00
Analok Sliding Door 1.30 x 2.00 sets 1.00 1,250.00 1,250.00
Analok Sliding Door 1.30 x 1.50 sets 19.00 1,250.00 23,750.00
Analok Awning Window 0.40 x 0.60 sq.m. 0.48 1,100.00 528.00
Roll-up Doors sq.m. 144.00 1,800.00 259,200.00
sub-total 521,478.00
8. STEEL WORKS
Spiral Stair unit 16.00 8,500.00 136,000.00
MATERIAL COST 4,620,450.64
 BILL OF MATERIALS
PROPOSED TWO(2) STOREY COMMERCIAL BUILDINGS
Owner: Ms. Victoria D. Conda
Location: Linao, Tuguegarao City

Item No. Description Amount

I. Earthworks P 133,509.50
II. Concrete Works P 2,361,819.55
III. Masonry Works P 863,143.09
IV. Formworks & Scaffoldings P 295,800.00
VI. Doors & Windows P 521,478.00
VII. Plumbing Works & Septic Vault P 155,250.00
VIII. Electrical Works P 286,960.00
VIII. Steel Works P 136,000.00
TOTAL MATERIAL COST P 4,620,450.64

RECAPITULATION

TOTAL MATERIAL COST P 4,620,450.64

TOTAL LABOR COST P 1,293,726.18
SUB-TOTAL P 5,914,176.82

TOTAL PROJECT COST P 5,914,176.82

Prepared by:

Civil Engineer
PRC No.:
PTR No.:
Date Issued:
Place Issued:
 BILL OF MATERIALS
PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
Owner: Engr. & Mrs. TIMOTEO P. ALBAN
Location: Estafania, Amulung, Cagayan

Item No. Description Amount

I. Earthworks P 7,199.50
II. Concrete Works P 231,506.63
III. Masonry Works P 92,227.42
V Formworks & Scaffoldings P -
VI. Doors & Windows P 27,364.06
VII. Plumbing Works P 72,700.00
VIII. Electrical Works P -
IX. Roofing & Tinnery Works P 154,000.00
XI. Ceiling Works P #REF!
XII. Plastering Works P #REF!
XIII. Painting Works P #REF!

TOTAL MATERIAL COST P #REF!

RECAPITULATION

LABOR COST P #REF!

TOTAL LABOR COST P #REF!

TOTAL PROJECT COST P #REF!

Prepared by:

ALDWIN dL. ABEL

Civil Engineer
PRC No.: 0085537
PTR No.: 0254705
D-Issued: March 13, 2007
P-Issued: Tuguegarao City
 BILL OF MATERIALS
NAME OF PROJECT : PROPOSED KAFFEHAUZ
LOCATION : BALZAIN HIGHWAY TUG. CITY

I. MATERIAL COST
DESCRIPTION UNIT QUANTITY UNIT COST DIRECT COST
1.EARTHWORKS
a. Excavation cu.m. 34.17 150.00 5,125.50
b. Fill cu.m. 20.74 100.00 2,074.00
sub-total 7,199.50
2.CONCRETE WORKS
a. Footing cu.m. 8.56
Portland Cement bags 77 187.00 14,454.50
16 mm.Ø RSB x 6m. pcs. 25.00 323.00 8,075.00
Fine Aggregates cu.m. 4.37 380.00 1,662.50
Coarse Aggregates cu.m. 6.56 420.00 2,756.25
# tie wire kilos 3 65.00 195.00
b. Wall Footing cu.m. 10.50
Portland Cement bags 95 187.00 17,730.41
12 mm. Ø RSB x 6m. pcs. 20.00 182.00 3,640.00
10 mm. Ø RSB x 6m. pcs. 33.00 126.00 4,158.00
Fine Aggregates cu.m. 5.37 380.00 2,039.28
Coarse Aggregates cu.m. 8.05 420.00 3,380.91
# tie wire kilos 5 65.00 344.50
c. Slab on Fill cu.m. 5.50
Portland Cement bags 50 187.00 9,287.36
10 mm. Ø RSB x 6m. pcs. 99.00 126.00 12,474.00
Fine Aggregates cu.m. 2.81 380.00 1,068.19
Coarse Aggregates cu.m. 4.22 420.00 1,770.95
# tie wire kilos 12 65.00 772.20
d. Column cu.m. 8.44
Portland Cement bags 76 187.00 14,251.87
16 mm. Ø RSB x 6m. pcs. 132.00 323.00 42,636.00
10 mm. Ø RSB x 6m. pcs. 180.00 126.00 22,680.00
Fine Aggregates cu.m. 4.31 380.00 1,639.19
Coarse Aggregates cu.m. 6.47 420.00 2,717.61
# tie wire kilos 37 65.00 2,433.60
e. Roof Beam cu.m. 5.36
Portland Cement bags 48 187.00 9,050.95
16 mm. Ø RSB x 6m. pcs. 72.00 323.00 23,256.00
12 mm. Ø RSB x 6m. pcs. 29.00 182.00 5,278.00
10 mm. Ø RSB x 6m. pcs. 132.00 126.00 16,632.00
Fine Aggregates cu.m. 2.74 380.00 1,041.00
Coarse Aggregates cu.m. 4.11 420.00 1,725.88
# tie wire kilos 28 65.00 1,817.40
f. Working Table cu.m. 0.43
Portland Cement bags 4 187.00 726.10
10 mm. Ø RSB x 6m. pcs. 12.00 126.00 1,512.00
Fine Aggregates cu.m. 0.22 380.00 83.51
Coarse Aggregates cu.m. 0.33 420.00 138.46
# tie wire kilos 1.20 65.00 78.00
sub-total 231,506.63
3. MASONRY WORKS sq.m. 307.99
4" CHB pcs. 3,850 7.00 26,949.13
Portland Cement bags 162 187.00 30,236.92
Sand cu.m. 13 420.00 5,659.32
10mm. Ø RSB x 6m. pcs. 220 126.00 27,669.21
# 16 tie wire kilos 26 65.00 1,712.86
sub-total 92,227.42
4.SCAFFOLDINGS/FORMWORKS
2" X 2" X 12' Lumber bd.ft. 1,200.00 30.00 36,000.00
2" X 4" X 12' Lumber bd.ft. 800.00 30.00 24,000.00
1/2" Ordinary Plywood pcs. 40.00 300.00 12,000.00
1" CWN kilos 2.00 1,100.00 2,200.00
2-1/2" CWN kilos 4.00 1,100.00 4,400.00
4" CWN kilos 6.00 1,100.00 6,600.00
sub-total 85,200.00

5. ELECTRICAL

panel box- 8 holes koten pc 1.00 1,450.00 1,450.00

C.B 60A (GE) pair 1.00 420.00 420.00
C.B. 30A pair 3.00 320.00 960.00
C.B.20A pair 3.00 320.00 960.00
PVC utility box(orange) pcs 35.00 18.00 630.00
PVC J.BOX w/cover pcs 25.00 25.00 625.00
Polyflex1/2x100 rolls 3.00 650.00 1,950.00
2 gang conduit oultlet sets 17.00 120.00 2,040.00
1 gang switch sets 10.00 80.00 800.00
3gang switch sets 2.00 160.00 320.00
2gang switch sets 1.00 120.00 120.00
Pvc receptacle4x4 pcs 18.00 30.00 540.00
THNN-wire #12 rolls 3.00 3,267.00 9,801.00
THNN-WIRE#14 rolls 3.00 2,227.00 6,681.00
Pvc Pipe I" orange pcs 5.00 100.00 500.00
THNN WIRE#08 mtrs. 60.00 55.00 3,300.00
entrance cup 1" pc 1.00 65.00 65.00
Pvc short elbow1" pcs 2.00 25.00 50.00
Pvc-MTA 1" pc 1.00 15.00 15.00
Electrical tape Big rolls 10.00 20.00 200.00
sub-total 31,427.00

6. PLUMBING
Toilet & Bath Fixtures set 4.00 8,500.00 34,000.00
4" x 4" Stainless Floor Drain pcs. 4.00 175.00 700.00
Septic Vault unit 1.00 18,000.00 18,000.00
Water Lines & Fittings all l.s. 20,000.00 20,000.00
sub-total 72,700.00
7. DOOR & WINDOWS
Panel Door 2.3x2.10 sets 2.00 4,500.00 9,000.00
Panel Door 0.80 x 2.10 sets 2.00 3,500.00 7,000.00
PVC Door 0.70 x 2.10 sets 2.00 1,500.00 3,000.00
Door Lock sets 6.00 450.00 2,700.00
Aluminum Casement Window w/ 1/4"
thk clear glass sq.ft. 209.78 27.00 5,664.06
sub-total 27,364.06
8. Roofing & Tinnery Works
lot 1.00
154,000.00 154,000.00
sub-total 154,000.00
MATERIAL COST 667,076.00
LABOR COST 203,122.00
LAND COST 1,530,000.00
TOTAL COST 2,400,198.00