Jessica Nicole Duque | Freelancer Portfolio Item #459015

BILL OF MATERIALS PROPOSED: 3-STOREY RESIDENTIAL BUILDING W/ BASEMENT Bungro, San Fernando City, La Union Owner/s: Sps. Victor and Adelaida Bag-ayan PROJECT TITLE PROPOSED 3 STOREY RESIDENTIAL BUILDING WITH BASEMENT LOCATION BUNGRO, SAN FERNANDO CITY, LA UNION OWNER SPS. VICTOR AND ADELAIDA BAG-AYAN DETAILED ESTIMATES NR. DESCRIPTION I. A. GENERAL REQUIREMENT QTY UNIT Permits and Licenses Clearing and Grubbing 1 lot ₱ 60,000.00 ₱ 1 lot ₱ 4,000.00 ₱ 4,000.00 Construction of Temporary Fences and On-site Facilities Excavation 1 lot ₱ 15,000.00 ₱ 15,000.00 1 lot ₱ 80,000.00 ₱ 80,000.00 Backfilling 1 lot ₱ 60,000.00 ₱ 60,000.00 Utilities (Electricity and Water for 12 months) 1 lot ₱ 60,000.00 ₱ 60,000.00 GENERAL REQUIREMENTS COST: ₱ 279,000.00 GENERAL REQUIREMENT II. A. UNIT COST AMOUNT 60,000.00 STRUCTURAL CONCRETE WORKS QTY UNIT UNIT COST AMOUNT Foundation 1600 bags ₱ 245.00 ₱ Sand 70 cu.m ₱ 800.00 ₱ 56,000.00 3/4 Crushed Gravel 150 cu.m ₱ 800.00 ₱ 120,000.00 Portland Cement 800 bags ₱ 245.00 ₱ 196,000.00 Sand 35 cu.m ₱ 800.00 ₱ 28,000.00 3/4 Crushed Gravel 75 cu.m ₱ 800.00 ₱ 60,000.00 Portland Cement 392,000.00 Beams Columns Portland Cement 620 bags ₱ 245.00 ₱ 151,900.00 Sand 27 cu.m ₱ 800.00 ₱ 21,600.00 3/4 Crushed Gravel 38 cu.m ₱ 800.00 ₱ 30,400.00 Floor Slab 1500 bags ₱ 245.00 ₱ 367,500.00 Sand 58 cu.m ₱ 800.00 ₱ 46,400.00 3/4 Crushed Gravel 60 cu.m ₱ 800.00 ₱ 48,000.00 SUB TOTAL COST: ₱ 1,517,800.00 Portland Cement B. C. D. QTY UNIT 25mm ø x 6M RSB 700 pcs ₱ 1,010.00 ₱ 707,000.00 20mm ø x 6M RSB 460 pcs ₱ 645.11 ₱ 296,750.60 16mm ø x 6M RSB 600 pcs ₱ 412.80 ₱ 247,680.00 12mm ø x 6M RSB 1000 pcs ₱ 234.43 ₱ 234,430.00 10mm ø x 6M RSB 632 pcs ₱ 162.62 ₱ 102,775.84 #16 Tie Wire 150 kgs ₱ 120.00 ₱ 18,000.00 SUB TOTAL COST: ₱ 1,606,636.44 REBAR WORKS UNIT COST QTY UNIT 2"x6"x1.5mm C-Purlins 76 pcs ₱ 830.00 ₱ 63,080.00 75 x 75 x 6mm Angle Bar 144 pcs ₱ 800.00 ₱ 115,200.00 50 x 50 x 5mm Angle Bar 60 pcs ₱ 750.00 ₱ 45,000.00 Welding Rod 15 box ₱ 1,000.00 ₱ 15,000.00 Grinding Disc 50 pcs ₱ 30.00 ₱ 1,500.00 Cutting Disc 150 pcs ₱ 50.00 ₱ 7,500.00 Stainless Steel Railings 1 lot ₱ 380,000.00 ₱ 380,000.00 Cyclone Wire Fence 1 lot ₱ IRON WORKS/ STEEL WORKS UNIT COST AMOUNT AMOUNT 60,000.00 ₱ 60,000.00 SUB TOTAL COST ₱ 247,280.00 QTY 32 UNIT pcs ₱ UNIT COST 4,000.00 ₱ AMOUNT 128,000.00 1 lot ₱ 25,000.00 ₱ 25,000.00 10mm Double Sided Insulation Foam 186 sqm ₱ 200.00 ₱ 37,200.00 Tekscrew (Steel) 800 pcs ₱ 1.50 ₱ 1,200.00 Blind Rivets 12 box ₱ 450.00 ₱ 5,400.00 Silicone Sealant 8 tubes ₱ 260.00 ₱ 2,080.00 THINSMITHRY Span) Bended End Flashing, 0.5mm Hardware and Accessories III. A. SUB TOTAL COST: ₱ 198,880.00 MATERIAL COST ₱ 3,570,596.44 LABOR COST ₱ 1,428,238.58 MISCELLANEOUS COST (5% OF MATERIAL COST) ₱ 178,529.82 SUB TOTAL STRUCTURAL COST ₱ 5,177,364.84 ARCHITECTURAL MASONRY (EXTERIOR WALL) 5" CHB 3500 pcs ₱ 13.00 ₱ 45,500.00 Cement Mortar Cement 320 bags ₱ 215.00 ₱ 68,800.00 Coarse Sand 24 cu.m ₱ 1,000.00 ₱ 24,000.00 Portland Cement 280 bags ₱ 215.00 ₱ 60,200.00 Fine Sand 20 cu.m ₱ 1,000.00 ₱ 20,000.00 12mm dia. Vertical and Horizontal Rebars 210 pcs ₱ 234.43 ₱ 49,230.30 #16 Tie Wire 20 kgs ₱ 100.00 ₱ 2,000.00 SUB TOTAL COST ₱ 269,730.30 11.00 ₱ 22,000.00 Plaster Reinforcement B. MASONRY (INTERIOR WALL) 4" CHB 2000 pcs ₱ Cement Mortar Cement 240 bags ₱ 215.00 ₱ 51,600.00 Coarse Sand 12 cu.m ₱ 1,000.00 ₱ 12,000.00 Portland Cement 160 bags ₱ 215.00 ₱ 34,400.00 8 cu.m ₱ 1,000.00 ₱ 8,000.00 10mm dia. Vertical and Horizontal Rebars 120 pcs ₱ 162.62 ₱ 19,514.40 #16 Tie Wire 10 kgs ₱ 100.00 ₱ 1,000.00 SUB TOTAL COST ₱ 148,514.40 Plaster Fine Sand Reinforcement C. D. TILE WORKS (FLOOR) Ceramic Tiles 300mmx600mm Stair Tiles 215 pcs ₱ 95.00 ₱ 20,425.00 Ceramic Tiles 600mmx600mm 1552 pcs ₱ 185.00 ₱ 287,120.00 Portland Cement 47,300.00 220 bags ₱ 215.00 ₱ Coarse Sand 8 cu.m ₱ 1,000.00 ₱ 8,000.00 Tile Adhesive 400 bags ₱ 294.00 ₱ 117,600.00 Tile Grout 30 packs ₱ 85.00 ₱ 2,550.00 SUB TOTAL COST ₱ 482,995.00 TILE WORKS (WALL) Kitchen Splash Board (Mosaic Tiles) Ceramic Tiles 600mmx600mm E. F. lot ₱ 8,000.00 ₱ 8,000.00 pcs ₱ 255.00 ₱ 80,-,000.00 Stone Cladding 1 lot ₱ 140,000.00 ₱ Portland Cement 110 bags ₱ 215.00 ₱ 23,650.00 Tile Adhesive 200 bags ₱ 500.00 ₱ 100,000.00 Coarse Sand 6 cu.m ₱ 1,000.00 ₱ 6,000.00 SUB TOTAL COST ₱ 357,-,800.00 CEILING WORKS Cement Board on Metal Furring 366 sq.m ₱ 800.00 ₱ PVC Panels on Metal Furring 414 sq.m ₱ 850.00 ₱ 351,900.00 SUB TOTAL COST ₱ 644,700.00 ROOF EAVE WORKS PVC Spandrel and Accessories G. 1 315 60 sq.m 800.00 ₱ 48,000.00 SUB TOTAL COST ₱ 48,000.00 ₱ PAINT WORKS Skim Coat 470 bags ₱ 570.00 ₱ 267,900.00 Masonry Putty 26 gallon ₱ 400.00 ₱ 10,400.00 Primer 10 pail ₱ 2,500.00 ₱ 25,000.00 Top Coat 19 pail ₱ 3,200.00 ₱ 60,800.00 Paint Thinner 25 gals ₱ 340.00 ₱ 8,500.00 Fiberglass Meshwire 2" 12 rolls ₱ 100.00 ₱ 1,200.00 Paint Rug 200 kgs ₱ 50.00 ₱ 10,000.00 400 rolls ₱ 45.00 ₱ 5 gals ₱ 660.00 ₱ 3,300.00 Assorted sand Paper 600 sheets ₱ 35.00 ₱ 21,000.00 Paint Brush 3", 2", and 1" 120 pcs ₱ 120.00 ₱ 14,400.00 Paint Roller with Pan (Assorted) 80 pcs ₱ 150.00 ₱ 12,000.00 SUB TOTAL COST ₱ 452,500.00 Masking Tape EasyTite H. I. J. DOORS AND WINDOWS Aluminum Doors 1 lot ₱ 120,000.00 ₱ 120,000.00 50mm thk Flush Door (80cm x 210cm) 15 set ₱ 6,000.00 ₱ 90,000.00 Steel Doors 4 set ₱ 12,000.00 ₱ 48,000.00 Aluminum Windows 1 lot ₱ 280,000.00 ₱ 280,000.00 SUB TOTAL COST ₱ 538,-,000.00 KITCHEN / SERVICE AREA Modular Kitchen (Solid Surface) 1 lot ₱ 160,000.00 ₱ Duct and Vent Cover 7 sets ₱ 1,000.00 ₱ 7,000.00 Kitchen Sink and Fittings 1 sets ₱ 30,000.00 ₱ 30,000.00 SUB TOTAL COST ₱ 197,000.00 WATERPROOFING Cementitious Waterproofing K. LANDSCAPING IV. A. 18,000.00 14 pails 1 lot 3,915.00 ₱ 54,810.00 SUB TOTAL COST ₱ 54,810.00 ₱ 60,000.00 ₱ 60,000.00 SUB TOTAL COST ₱ 60,000.00 MATERIAL COST ₱ 3,194,224.70 LABOR COST ₱ 1,277,689.88 ₱ MISCELLANEOUS COST (5% OF MATERIAL COST) ₱ 159,711.24 SUB TOTAL ARCHITECTURAL COST ₱ 4,631,625.82 ELECTRICAL WORKS QTY UNIT 1 set ₱ 1,300.00 ₱ 1,300.00 100A Molded Case Circuit Breaker 8 set ₱ 1,150.00 ₱ 9,200.00 70A Molded Case Circuit Breaker 4 set ₱ 1,025.00 ₱ 4,100.00 30A Molded Case Circuit Breaker 18 set ₱ 787.00 ₱ 14,166.00 20A Molded Case Circuit Breaker 16 set ₱ 560.00 ₱ 8,960.00 15A Molded Case Circuit Breaker 11 set ₱ 420.00 ₱ 4,620.00 Entrance Cap 1 1/2" dia. Threaded Type 1 pcs ₱ 82.00 ₱ 82.00 40mm Ø Rigid PVC Pipe 10 pcs ₱ 450.00 ₱ 4,500.00 ELECTRICAL WORKS 2-Pole 150AT Molded Case Circuit Breaker UNIT COST AMOUNT 32mm Ø RSC Pipe 2 pcs ₱ 336.00 ₱ 672.00 20mm Ø Rigid PVC Pipe 50 pcs ₱ 189.00 ₱ 9,450.00 Junction Box with Cover 60 pcs ₱ 13.00 ₱ 780.00 Utility Box (Deep Type) 80 pcs ₱ 8.00 ₱ 640.00 Switches 1 lot ₱ 42,000.00 ₱ 42,000.00 Convinience Outlet, Duplex 84 pcs ₱ 220.00 ₱ 18,480.00 Aircon Outlet 13 pcs ₱ 300.00 ₱ 3,900.00 Exhaust Fan 5 sets ₱ 1,800.00 ₱ 9,000.00 Outdoor Pinlights 12 sets ₱ 1,100.00 ₱ 13,200.00 General Lights 26 sets ₱ 1,600.00 ₱ 41,600.00 LED Pinlights 120 sets ₱ 280.00 ₱ 33,600.00 Track Light 2 set ₱ 8,000.00 ₱ 16,000.00 Strip Light 300 meter ₱ 300.00 ₱ 90,000.00 Wall Lamps 11 sets ₱ 1,800.00 ₱ 19,800.00 2.0 mmsq THHN Wire, Phelps Dodge 10 boxes ₱ 1,500.00 ₱ 15,000.00 3.5 mmsq THHN Wire, Phelps Dodge 20 boxes ₱ 2,600.00 ₱ 52,000.00 5.5 mmsq THHN Wire, Phelps Dodge 8 boxes ₱ 3,000.00 ₱ 24,000.00 8.0 mmsq THHN Wire, Phelps Dodge 42 mts ₱ 120.00 ₱ 5,040.00 38mmsq THHN Wire, Phelps Dodge 22 mts ₱ 280.00 ₱ 6,160.00 Electrical Fittings 1 lot ₱ 32,000.00 ₱ 32,000.00 Panel Board , 14 holes 1 set ₱ 3,350.00 ₱ 3,350.00 Panel Board , 12 holes 2 set ₱ 2,850.00 ₱ 5,700.00 Panel Board , 8 holes 1 set ₱ 2,000.00 ₱ 2,000.00 Panel Board , 4 holes 1 set ₱ 1,400.00 ₱ 1,400.00 MATERIAL COST ₱ 492,700.00 LABOR COST ₱ V. A. 197,080.00 MISCELLANEOUS COST (5% OF MATERIAL COST) ₱ 24,635.00 SUB TOTAL ELECTRICAL COST ₱ 714,415.00 PLUMBING WORKS QTY UNIT PVC Pipe 6" dia. 12 pcs ₱ 1,380.00 ₱ 16,560.00 PVC Pipe 4" dia. 15 pcs ₱ 585.00 ₱ 8,775.00 PVC Pipe 2" dia. 22 pcs ₱ 405.00 ₱ 8,910.00 PVC Fittings 1 lot ₱ 18,000.00 ₱ 18,000.00 Water Closet with Fitting and Accessories Lavatory with Fittings and Accessories Shower Set 6 5 4 sets sets sets ₱ ₱ ₱ 10,000.00 ₱ 7,000.00 ₱ 8,000.00 ₱ 60,-,-,000.00 Strainer 4"x 4" Stainless Floor Drain 12 pcs ₱ 500.00 ₱ 6,000.00 Faucet 4 pcs ₱ 350.00 ₱ 1,400.00 Water Pipe Line with Fitting 90 mts ₱ 420.00 ₱ 37,800.00 Water Pump, Pressure Tank, and Accessories 1 lot ₱ 72,000.00 ₱ 72,000.00 PLUMBING WORKS UNIT COST AMOUNT Septic Tank 5" CHB 400 pcs ₱ 13.00 ₱ 5,200.00 12mm ø x 6M RSB 22 pcs ₱ 234.43 ₱ 5,157.46 Portland Cement 30 bags ₱ 215.00 ₱ 6,450.00 Coarse Sand 4 cu.m ₱ 1,000.00 ₱ 4,000.00 Cementitious Waterproofing 3 pails ₱ 3,800.00 ₱ 11,400.00 Pipes 1 lot ₱ 5,000.00 ₱ 5,000.00 Catch Basin Portland Cement 6 bags ₱ 215.00 ₱ 1,290.00 Sand 2 cu.m ₱ 1,000.00 ₱ 2,000.00 3/4 Crushed Gravel 2 cu.m ₱ 1,000.00 ₱ 2,000.00 10mm ø x 6M RSB 10 pcs ₱ 162.62 ₱ 1,626.20 Flat Bar 8 pcs ₱ 350.00 ₱ 2,800.00 6" CHB 60 pcs ₱ 22.00 ₱ 1,320.00 2x2" Angle Bar 4 pcs ₱ 750.00 ₱ 3,000.00 MATERIAL COST ₱ 347,688.66 LABOR COST ₱ 139,075.46 MISCELLANEOUS COST - (5% OF MATERIAL COST) ₱ 17,384.43 SUB TOTAL PLUMBING COST ₱ 504,148.56 SUMMARY I GENERAL REQUIREMENTS ₱ 279,000.00 II STRUCTURAL ₱ 5,177,364.84 III. ARCHITECTURAL ₱ 4,631,625.82 IV. ELECTRICAL ₱ 714,415.00 V. PLUMBLING WORKS ₱ 504,148.56 TOTAL MATERIAL COST ₱ OVERHEAD, CONTINGENCIES (5%) ₱ LABOR COST ₱ TOTAL PROJECT COST ₱ GRAND TOTAL (IN WORDS): Eleven million three hundred six thousand five hundred fifty-four pesos and twenty-one centavos only. Conformed by: SPS. VICTOR AND ADELAIDA BAG-AYAN Owner / Client Date: Prepared by: PRC No.: PTR No.: Date: _________________________________ Architect / Engineer 7,884,-,260.49 3,042,083.92 11,306,554.21