BILL OF MATERIALS AND SCOPE OF WORKS

Project : BUNGALOW HOUSE

Location :
Owner :

ITEM I EXCAVATION/EARTHWORKS
A. Labor
Excavation : 1.2 m x 1.2m x 1.3m x 25 sets = 46.80 cu.m.
.2 x .2 x 94.3 = 3.772 cu.m.
Total = 50.572 cu.m.
Labor Cost = 50.572 cu.m. X 150.00/cu.m. = 7,585.80

Backfill : 101.25 cu.m. X 120/cu.m. 12,150.00

19,735.80 19,735.80
B. Material
Backfill Materials (gravel & sand) = 101.25 cu.m. 35,437.50 35,437.50
SUB-TOTAL ITEM I-A 55,173.30

ITEM II PROVISION FOR SCAFFOLDINGS AND FORMWORKS

Installation and removal of scaffoldings; fabrication, installation and removal of formworks
A. Materials
Item # Unit Materials Quantity U/Price Amount
1 bdft 150 pcs 2" x 4" x 14' Good lumber 1400 42.00 58,800.00
2 bdft 200 pcs 2" x 3" x 14' Good lumber 1400 42.00 58,800.00
3 bdft 250 pcs 2" x 2" x 14' Good lumber 1167 42.00 49,014.00
4 box 4" CWN 1 1250.00 1,250.00
5 box 3" CWN 1 1250.00 1,250.00
6 box 1 1/2" CWN 2 1300.00 2,600.00
7 pcs 1/2" Marine Plywood 40 680.00 27,200.00
SUB-TOTAL ITEM I-A 198,914.00

ITEM III REINFORCING STEEL WORKS

(Beams, columns, intermediate beams, stairs, slab)
A. Materials
Item # Unit Materials Quantity U/Price Amount
1 pcs 16mm Ø x 6.0 m RSB G230 855 264.00 225,720.00
2 pcs 12 mmØ x 6.0 m RSB G230 70 160.00 11,200.00
3 pcs 10 mmØ x 6.0 m RSB G230 1536 105.00 161,280.00
4 roll Tiewire #16 5 1500.00 7,500.00
SUB-TOTAL ITEM I-A 405,700.00

ITEM IV Concreting Works

(Beams, Columns, Slab, Stairs - 112.67 cu.m.)
A. Materials
Item # Unit Materials Quantity U/Price Amount
1 bags Portland Cement 1020 250.00 255,000.00
2 cu.m. Fine Sand 56 350.00 19,600.00
3 cu.m. 3/4" Coarse Aggregates 113 400.00 45,200.00
SUBTOTAL ITEM II-A 319,800.00

ITEM V MASONRY WORKS

(Exterior Walls - 236.84 sq.m.)
A. Materials
Item # Unit Materials Quantity U/Price Amount
1 pcs 6" CHB 2955 15.00 44,325.00
2 bags Portland Cement 370 250.00 92,500.00
3 cu.m. Fine Sand 32 350.00 11,200.00
4 pcs 10 mmØ x 6.0 m RSB G230 168 105.00 17,640.00
 SUBTOTAL ITEM IV-A 165,665.00

(Interior Walls - 253.53 sq.m.)

C. Materials
Item # Unit Materials Quantity U/Price Amount
1 pcs 4" CHB 3200 12.00 38,400.00
2 bags Portland Cement 235 250.00 58,750.00
3 cu.m. Fine Sand 20 420.00 8,400.00
4 pcs 10 mmØ x 6.0 m RSB G230 180 105.00 18,900.00
SUBTOTAL ITEM IV-C 124,450.00

(Plastering Works - 1163.06 sq.m.)

E. Materials
Item # Unit Materials Quantity U/Price Amount
1 bags Portland Cement 525 250.00 131,250.00
2 cu.m. Fine Sand 29 350.00 10,150.00
SUBTOTAL ITEM III-E 141,400.00

ITEM VI TILING WORKS

(Floors at rooms, lobby, stairs and CRs; walls at CRs - 268.32 sq.m.)
A. Materials
Item # Unit Materials Quantity U/Price Amount
1 pcs .30m x .30m Glazed Tiles 2500 90.00 225,000.00
2 pcs .30m x .30m Unglazed Tiles 500 60.00 30,000.00
3 pcs .20m x .20m Wall Tiles 750 45.00 33,750.00
4 pcs .20m x .20m Unglazed Tiles 400 35.00 14,000.00
5 bags ABC Adhesive 295 290.00 85,550.00
6 bags Portland Cement 138 250.00 34,500.00
7 pack White Cement 10 60.00 600.00
8 cu.m. Sand 23 350.00 8,050.00
SUBTOTAL ITEM IV-A 431,450.00

ITEM VII PLUMBING WORKS

A. Materials
Item # Unit Materials Quantity U/Price Amount
Water System with complete accessories and
with water line rough-ins, pipes, faucets,
1 lot floor drains, vulca seal, PVC Solvent, 1 65,000.00 65,000.00
Couplings, Provision for septic tank and
pipelines, etc.

SUBTOTAL ITEM IV-A 65,000.00

ITEM VIII PAINTING WORKS

(Walls, ceiling, railings, etc. - 1,360.20 sq.m.)
A. Materials
Item # Unit Materials Quantity U/Price Amount
Paints, brush, thinner, sand paper, metal
primer, quick dry enamel paints, paint rollers
1 lot with pan, sanding sealer, concrete 1 163,000.00 163,000.00
neutralizer, putty, etc.
SUBTOTAL ITEM IV-A 163,000.00

ITEM IX ELECTRICAL WORKS

A. Materials
Item # Unit Materials Quantity U/Price Amount
 KWH Meter cL 200A, 2W, 240V Socket Type
with Base, Circuit Breakers, panel boards,
1 lot Electrical rough ins, bulbs, lights, provision 1 110,000.00 110,000.00
for airconditioning system, electrical fixtures,
wirings, etc.

SUBTOTAL ITEM IV-A 110,000.00

ITEM X BATHROOM and KITCHEN FIXTURES AND ACCESSORIES

A. Materials
Item # Unit Materials Quantity U/Price Amount
5-sets HCG CS998 Water Closet with
1 set complete accessories 5 4,500.00 22,500.00
5-set Counter Top Lavatory with complete
2 set accessories 5 3,500.00 17,500.00
3 ltr Vulca Seal 1 375.00 375.00
Kitchen Sink with complete accessories (p-
4 set trap, flexible hose, etc.) 2 2,750.00 5,500.00
SUBTOTAL ITEM IV-A 45,875.00

ITEM XI CEILING WORKS

A. Materials
Item # Unit Materials Quantity U/Price Amount
1 pcs 1/4" plywood 115 295.00 33,925.00
2 bdft 2x2x14' Hardwood 644 42.00 27,048.00
3 box 1" CWN (included in formworks)
SUBTOTAL ITEM IV-A 60,973.00

ITEM XII ROOFING & THINNERY

A. Materials
Item # Unit Materials Quantity U/Price Amount

Long Span pre-fabricated 0.5mm thick GI

sheet Roofing, metal c purlins and angle bars
1 LS for steel trusess, gusset plates, tekscrew, 1 157,500.00 157,500.00
chicken wire, 12mm thermal insulator,
16mm turn buckel, 12mm sag rod, etc.

SUBTOTAL ITEM IV-A 157,500.00

ITEM XIII PROVISION FOR DOORS AND FIXED GLASS WINDOWS WITH ANALOK FRAMINGS
A. Materials
Item # Unit Materials Quantity U/Price Amount
12 sets 1.6 X 1.7 Fixed Window Glass with
1 sq.m. Analok Framings and accessories 32.64 2,250.00 73,440.00
1 set - 1.6m x 0.86m Fixed Window Glass
2 sq.m. with Analok Framings and accessories 1.376 2,250.00 3,096.00
3 sets - 1.1m x 1.70m Fixed Window Glass
3 sq.m. with Analok Framings and accessories 5.61 2,250.00 12,622.50
12 sets - 0.6m x 1.9m Fixed Window Glass
4 sq.m. with Analok Framings and accessories 13.68 2,250.00 30,780.00
5 sets - 0.9m x 0.6m Fixed Window Glass
5 sq.m. with Analok Framings and accessories 1.8 2,250.00 4,050.00
1.1m x 2.2m Wooden Panel Door with Jambs
6 set and complete Accessories 1 18,500.00 18,500.00
10 sets - .80m x 2.1m Wooden Panel Door
7 set with Jambs and complete Accessories 10 9,500.00 95,000.00
2 sets - 0.9m x 2.1m Wooden Panel Door with
8 set Jambs and complete Accessories 2 7,500.00 15,000.00
 4 sets - 0.9m x 2.1m Wooden Panel Door with
9 set Jambs and complete Accessories 4 2,500.00 10,000.00
2 sets - 0.5m x 4.55m Fixed Window Glass
10 sqm with Analok Framings and accessories 4.55 2,250.00 10,237.50
1 set - 1.0m x 4.55m Fixed Window Glass
11 sqm with Analok Framings and accessories 4.55 2,250.00 10,237.50
SUBTOTAL ITEM IV-A 282,963.50

SUMMARY:
TOTAL MATERIAL COST 2,708,128.00
LABOR COST 812,438.40
TOTAL ESTIMATED PROJECT COST 3,520,566.40

PREPARED BY:

PRC No.:
PTR No.:
electrical wires and rough ins with aircon and lighting accessories

quantity u/price amount

aircon sets 6 25000 150,000.00
BEAM CODE LENGTH BEAM WIDTH BEAM HEIGHT VOLUME
A TO F 14 0.3 0.5 2.1
F TO G 30 0.3 0.5 4.5
11 TO12 20 0.3 0.5 3
11 TO G 14 0.3 0.5 2.1
12 TO G 8 0.3 0.5 1.2
6 TO J 15.757 0.3 0.4 1.89084
G TO I - 4 7 0.3 0.5 1.05
G TO I - 9 8.686 0.3 0.5 1.3029
G-9 7.81 0.4 0.8 2.4992
I-9 7.81 0.4 0.8 2.4992
9-G1 6.123 0.4 0.8 1.95936
9-I2 6.123 0.4 0.8 1.95936
10 TO 12-F 4.25 0.3 0.5 0.6375
10 TO 12 -I2 4.25 0.3 0.5 0.6375
12 E TO K 20 0.3 0.5 3
3 TO 12 13.335 0.25 0.4 1.3335
I-9TO12 6 0.3 0.5 0.9
9-I TO J 20 0.3 0.5 3
I - 3 TO 11 14 0.3 0.5 2.1
I TO J 3 TO 11 30 0.3 0.5 4.5
J TO O 14 0.3 0.5 2.1
44.26936 BEAMS