PROJECT : PROPOSED TWO (2) STOREY WITH PENTHOUSE RESIDENCE

LOCATION : LOT 27.BLK 10 HAVILA HIGHLANDS POINTE II BRGY.DOLORES,TAYTAY RIZAL

OWNER : SPS RALPH JEREMY A. KASALA & MYLENE N. KASALA
DATE : NOVEMBER 1, 2021
BILL OF MATERIALS AND COST ESTIMATE
ITEM MATERIALS COST LABOR COST TOTAL
NO. DESCRIPTION UNIT QTY u/price amount u/price amount AMOUNT
(php) (php) (php) (php) (php)
1.0 GENERAL REQUIREMENTS
1.1 Mobilization LOT 1 5,000 5,000 8000 8000 13,000
1.2 Workers Accomodation MO. 9 10,000 90,000 0 90,000
1.3 Health Protocol LOT 1 70,000 70,000 0 70,000
1.4 Water Consumption MO. 9 3,200 28,800 0 28,800
1.5 Electric Consumption MO 9 2,900 26,100 0 26,100
1.6 Temfacil LOT 1 28,900 28,900 9,200 9200 38,100
1.7 Temporary Electrical Post LOT 1 15,200 15,200 6,600 6600 21,800
SUB-TOTAL 264,000 23,800 287,800
2.0 SITEWORKS/EARTHWORKS
2.1 Bldg. Layout LM 59 80 4,720 60 3,540 8,260
2.2 Perimeter Enclosure LM 73 1,500 109,500 450 32,850 142,350
2.3 Earth Cutting & Hauling CM 65 25 1,625 800 52,000 53,625
2.4 Earth Filling CM 342 450 153,900 200 68,400 222,300
2.5 Foundation Excavation CM 169 20 3,380 520 87,880 91,260
2.6 Backfilling w/ Compaction CM 81 20 1,620 240 19,440 21,060
2.7 Gravel Bedding CM 13 1,200 15,600 200 2,600 18,200
2.8 Soil Poisoning SM 140 60 8,400 30 4,200 12,600
2.9 Perimeter Fence LM 70 10,500 735,000 8,000 560,000 1,295,000
2.10 Gate SET 1 55,000 55,000 30,000 30,000 85,000
2.11 Swimming Pool LOT 1 450,000 450,000 300,000 300,000 750,000
2.12 Hauling of Debris TRK 14 - 1,600 22,400 22,400
SUB-TOTAL 1,538,745 1,183,310 2,722,055
3.0 CONCRETE WORKS
3.1 Formwork SM 760 550 418,000 290 220,400 638,400
3.2 Concreting Works CM 145 5,200 754,000 1,050 152,250 906,250
3.3 Reinforcement KGS 23,000 52 1,196,000 12 276,000 1,472,000
3.4 Tie Wire #16 KGS 400 80 32,000 30 12,000 44,000
3.5 Concrete Pump Rental LOT 3 14,000 42,000 - 42,000
SUB-TOTAL 2,442,000 660,650 3,102,650
4.0 MASONRY WORKS
4.1 CHB Laying SM 556 560 311,360 170 94,520 405,880
4.2 Plastering - - -
a) Exterior SM 631 130 82,030 175 110,425 192,455
b) Interior SM 404 125 50,500 160 64,640 115,140
c) Scaffolding SM 631 50 31,550 30 18,930 50,480
SUB-TOTAL 475,440 288,515 763,955
5.0 MISCELLANEOUS METAL
5.1 Balcony/Deck Railing LM 56 2,600 145,600 1,500 84,000 229,600
5.2 Stair Railing LM 10 2,900 29,000 1,850 18,500 47,500
5.3 Entrance Trellis LOT 1 27,600 27,600 12,000 12,000 39,600
5.4 Canopy LOT 1 25,320 25,320 13,634 13,634 38,954
SUB-TOTAL 227,520 128,134 355,654
6.0 CARPENTRY WORKS
6.1 Gypsum Board Ceiling SM 279 600 167,400 230 64,170 231,570
6.2 Kitchen & Island Counter - - -
a) Concrete Counter LM 7.2 951 6,847 670 4,824 11,671
b) Counter Top Finish LM 7.2 4,500 32,400 2,500 18,000 50,400
c) Modular Counter Cabinet LM 7.2 5,000 36,000 1,500 10,800 46,800
6.3 Hanging Cabinet Modular LM 4.2 6,500 27,300 2,500 10,500 37,800
6.4 Bedroom Closet - - -
a) Master Walk-in Closet LM 4.6 7,000 32,200 4,700 21,620 53,820
b) Bedroom Closet LM 6.2 7,000 43,400 4,700 29,140 72,540
6.5 Wood Slat LOT 1 28,000 28,000 16,000 16,000 44,000
SUB-TOTAL 373,547 175,054 548,601
7.0 MOISTURE PROTECTION
7.1 Waterproofing SM 206 390 80,340 60 12,360 92,700
SUB-TOTAL 80,340 12,360 92,700
8.0 DOORS AND WINDOWS
8.1 Door Including Hardwares
D-1 Double PanelDoor Narra SET 2 60,000 120,000 2,800 5,600 125,600
D-2 Single Panel Door Narra SET 1 32,000 32,000 2,800 2,800 34,800
D-3 Flush Door 80cm SET 6 7,500 45,000 2,500 15,000 60,000
D-4 Flush Door 60cm SET 7 7,000 49,000 2,500 17,500 66,500
D-5 Alum Sliding Double Door SET 2 23,400 46,800 12,600 25,200 72,000
D-6 Alum.Swing Double Door SET 1 22,000 22,000 8,000 8,000 30,000
8.2 Aluminum Powder Coated Window - - -
W-1-Fixed Glass (0.80mx2.40m) SET 3 4,200 12,600 2,300 6,900 19,500
W-2 Fixed Glass (1.20mx2.40m) SET 1 6,500 6,500 3,500 3,500 10,000
W3- Fixed Glass ( 2.00mx2.40m) SET 2 10,450 20,900 5,640 11,280 32,180
W-4 Fixed Glass (2.60mx2.40m) SET 2 14,000 28,000 7,300 14,600 42,600
W-5 Fixed Glass ( 2.40mx2.40m) SET 1 13,000 13,000 6,800 6,800 19,800
W-6 Sliding (1.20mx1.20m) SET 6 4,770 28,620 2,570 15,420 44,040
W-7 Sliding ( 2.40mx1.20m) SET 2 9,600 19,200 5,200 10,400 29,600
W-8 Sliding (0.40mx1.20m) SET 1 1,650 1,650 900 900 2,550
W-9 Awning (0.60mx1.20m) SET 1 5,000 5,000 2,250 2,250 7,250
W-10 Awning (0.80mx1.20m) SET 4 6,600 26,400 3,000 12,000 38,400
W-11 Awning (0.40mx0.40m) SET 4 1,600 6,400 900 3,600 10,000
W-12 Fixed Louver (.40mx0.40m) SET 2 1,200 2,400 600 1,200 3,600
SUB-TOTAL 485,470 162,950 648,420
9.0 FINISHING WORKS
9.1 Painting Works
a) Exterior Walls SM 631 130 82,030 160 100,960 182,990
b) Interior Wall & Ceiling SM 752 130 97,760 130 97,760 195,520
c) Varnish SM 55 330 18,150 250 13,750 31,900
9.2 Floor Finishing - - -
a.Toilet tiles SM 26 680 17,680 240 6,240 23,920
b.Homogenous Tiles SM 138 1,450 200,100 250 34,500 234,600
c.Rustic Tiles SM 160 800 128,000 230 36,800 164,800
d. Concrete Polish SM 72 750 54,000 800 57,600 111,600
e. Stair Narra Plank PCS 50 3850 192,500 650 32,500 225,000
9.3 Wall Tiles SM 98 780 76,440 250 24,500 100,940
9.4 Façade Finish LOT 1 54,200 54,200 18,900 18,900 73,100
SUB-TOTAL 920,860 423,510 1,344,370
10.0 ELECTRICAL WORKS LOT 1 240,000 240,000 138,000 138,000 378,000
SUB-TOTAL 240,000 138,000 378,000
11.0 PLUMBING WORKS
11.1 Water line UNIT 6 5,800 34,800 4,100 24,600 59,400
11.2 Sewer line UNIT 6 7,500 45,000 5,800 34,800 79,800
11.3 Fixtures UNIT 6 14,000 84,000 3,900 23,400 107,400
11.4 Rain Drainage System LOT 1 31,800 31,800 24,400 24,400 56,200
11.5 Septic Tank CM 18 2,900 52,200 1,800 32,400 84,600
SUB-TOTAL 247,800 139,600 387,400
12.0 GAZEBO LOT 1 170,000 170,000 75,000 75,000 245,000
SUB-TOTAL 170,000 75,000 245,000

TOTAL DIRECT COST 7,465,722 3,410,883 10,876,605

TOOLS,EQUIPMENTS AND CONSUMMABLES 68,000
INDIRECT COST (overhead,supervision and gas allowance) 10 105,000 1,050,000
TOTAL PROJECT COST 11,994,605

Prepared by:

Engr Apolinario P. Umangay

Civil Engr. 22855
PTR NO. 8008882
DATE ISSUED: JJan.3,2021