Bill of Materials on Site

7/30/2019 Bill of Materials on Site

1/23

PROJECT : PROPOSED 3-STOREY APARTMENT

OWNER : MR. & MRS. VICTOR FRANCISCO

LOCATION : NO.39 NATIB ST., CUBAO, QUEZON CITY

SUBJECT : BILL OF MATERIALS

CODE

NO. U. Cost Amount

I MOBILIZATION / SITE lot 1.00 50,000.00 50,000.00

II EARTHWORKS

Excavation cu m 50.98 - -

Backfilling cu m 65.14 756.00 49,245.84

Soil Treatment sq m 164.40 35.00 5,754.00

III FORMWORKS:

Footings sq m 9.28 85.00 788.80

Slab on grade and Garage sq m 5.17 85.00 439.45

Columns sq m 244.16 170.00 41,507.20Beams 2/F sq m 133.02 170.00 22,613.40

Beams 3/F sq m 133.02 170.00 22,613.40

Roof Beams sq m 104.97 170.00 17,844.90

Sloping Roof Beams sq m 47.85 170.00 8,134.50

Suspended Slab 2/F sq m 134.79 170.00 22,914.30

Suspended Slab 3/F sq m 134.79 170.00 22,914.30

IV REBAR WORKS

Footings (16mm) kg 545.48 29.45 16,064.39

Slab on grade and Garage (12mm) kg 771.57 29.45 22,722.74

Columns (16mm) kg 3,030.40 29.45 89,245.28Beams 2/F (16mm) kg 1,679.50 29.45 49,461.28

Beams 3/F (16mm) kg 1,679.50 29.45 49,461.28

Roof Beams (16mm) kg 1,054.23 29.45 31,047.07

Sloping Roof Beams kg 453.14 29.45 13,344.97

Suspended Slab 2/F (12mm) kg 3,040.09 29.45 89,530.65

Suspended Slab 3/F (12mm) kg 3,040.09 29.45 89,530.65

Wall Footing (10mm) kg 297.71 29.45 8,767.56

V CONCRETE WORKS

Footings cu m 9.28 3,600.00 33,408.00

Slab on grade and Garage cu m 16.40 3,600.00 59,040.00

Columns cu m 13.96 3,600.00 50,256.00Beams 2/F cu m 10.88 9,500.00 103,360.00

Beams 3/F cu m 10.88 9,500.00 103,360.00

Roof Beams cu m 7.64 3,600.00 27,504.00

Sloping Roof Beams cu m 3.48 3,600.00 12,528.00

Suspended Slab 2/F cu m 13.08 9,500.00 124,260.00

Suspended Slab 3/F cu m 13.08 9,500.00 124,260.00

Wall Footing cu m 7.78 3,600.00 28,008.00

UNITSCOPE OF WORK QTY

MATERIAL COST (PHP)


2/23

VI MASONRY WORKS

6" CHB (400psi) sq m 742.65 420.00 311,913.00

4" CHB (400psi) sq m 317.88 273.00 86,781.24

Cement Plaster Walls sq m 1,815.96 70.00 127,117.20

VII STEEL WORKS

TRUSSES

2"x5"x1.2mm thick Purlins pc 49.00 650.00 31,850.00

12mm Sag Rods pc 11.00 175.00 1,925.00

Red oxide primer gal 4.50 450.00 2,025.00

Welding rod kg 10.00 185.00 1,850.00

VIII ARCHITECTURAL FINISHES

ROOFING WORKS

Longspan Tri Rib Type Roof sq m 145.48 350.00 50,918.00

Including All Bended Parts and

Accessories

DOORS and JAMBSD1 0.80x2.10m Panel Type & 2"x6" Jamb set 3.00 8,951.00 26,853.00

D2 0.60x2.10m PVC Type & Jamb set 16.00 1,600.00 25,600.00

D3 0.60x2.10m Flush Type & 2"x5" Jamb set 18.00 3,090.00 55,620.00

D4 0.70x2.10m Flush Type & 2"x5" Jamb set 3.00 3,090.00 9,270.00

D5 0.80x2.10m Flush Type & 2"x5" Jamb set 3.00

Door knobs set 40.00 383.00 15,320.00

FLOOR & WALLS FINISHES

Plain cement ( garage, laundry

open area)

(living,dining,kitchen)

.60mx.60m China tiles sq m 45.90 831.00 38,142.90T&B (floor)

12x12" china/mariwasa tiles sq m 25.20 375.00 9,450.00

T&B (walls)

12x12" china/mariwasa tiles sq m 77.58 321.60 24,949.73

Entry,roofdeck

12"x12" china/mariwasa tiles sq m

Granite Countertop sq m 5.94 1,800.00 10,692.00

Under kitchen countertop

.20x.20m floor & walls tiles sq m 3.60 364.00 1,310.40

All Bedrooms, Den/study rm.

Hornitex floor laminated sq m 207.36 750.00 155,520.00

Vinyl tile 12"x12"(storage)

.20x.20cm tiles (laundry counter) sq m 4.83 364.00 1,758.12

Cement

Tile Grout

Tile Trim

Muriatic Acid

IX WINDOWS (Powder coated fin.)

Powder coated Frame with

1/4" thk & screen


3/23

W1 2.00mx1.20m ht. set 3.00 9,037.00 27,111.00

W2 1.00mx.1.20m ht. set 9.00 4,519.00 40,671.00

W3 1.40mx1.20m ht. set 12.00 6,326.00 75,912.00

W4 .40mx.60m ht. set 6.00 903.85 5,423.10

W5 set 6.00 6,326.00 37,956.00

SD 2.40mx2.10m ht. set 3.00

DR .80mx2.10m ht set 3.00

X CARPENTRY WORKS

CEILING sq m 418.84 205.00 85,862.20

1/2" Gypsum Board

1x2x20' metal furring

1 1/2"x 1 1/2"x8' wall angle

Metal clip

Carrying channel

Ceiling accessories

STAIRS,HANDRAIL

2x12x8 steps pc 45.00 1,568.00 70,560.00

2x2x12 handrail pc 15.00 368.00 5,520.00

MOULDINGS

4" baseboard/casing lot 1.00 7,500.00 7,500.00

CABINETS,CLOSETS set 21.00 5,250.00 110,250.00

3/4" plyboard

1/4" plywood

1/2x2x8" KD

Concealed hinges

Drawer guide

Chrome rod 1"

Handles

HARDWARE lot 1.00 10,000.00 10,000.00Gypsum screw

Common nail 2

Finishing nail 1 1/2

Finishing nail 1

Stickwell

XI PLUMBING WORKS

FIXTURES

Package HCG set 9.00 37,990.00 341,910.00

Watercloset

Walltype lavatory with faucet

Tissue & soap holder

Shower head & valve

Kitchen sink with Drain & faucet set 3.00 16,730.00 50,190.00

Floor drain 4x4 pc 9.00 245.00 2,205.00

Faucet pc 15.00 175.00 2,625.00

Hosebib pc 3.00 439.75 1,319.25

Pipes & Fittings (Water Line-Rehau) each 3.00 18,000.00 54,000.00

Septic tanks & Basin each 3.00 9,240.00 27,720.00

Overhead Tank 400gls(stainless) set 3.00 23,000.00 69,000.00

SANITARY & STORM DRAIN LINE


4/23

PVC Pipe 4" (Neltex) lm 120.00 230.00 27,600.00



Soil Pipe 6" lm 6.00 350.00 2,100.00

Pipe Fittings & Bracket each 3.00 5,000.00 15,000.00

Consumables each 3.00 5,000.00 15,000.00

XII ELECTRICAL WORKS

FIXTURES

Pinlight set 102.00 300.00 30,600.00

Duplex outlet set 78.00 269.75 21,040.50

1 gang switch set 12.00 100.25 1,203.00

2 gang switch set 21.00 156.75 3,291.75

3 gang switch set 15.00 213.25 3,198.75

3 way switch set 9.00 111.25 1,001.25

Range outlet set 3.00 165.00 495.00

AC outlet set 18.00 153.25 2,758.50

Tel outlet set 9.00 270.00 2,430.00

Cable outlet set 9.00 339.25 3,053.25

Panel Board (12 branches) set 3.00 1,250.00 3,750.00

Wires,pipes & fittings each 3.00 25,000.00 75,000.00

XIII PAINTING WORKS

Exterior & Interior walls-painted fin. sq m 1,815.96 98.00 177,964.08

Ceiling- flat enamel finish and Eaves sq m 418.84 65.00 27,224.60

Cabinets- duco finish lot 1.00 10,000.00 10,000.00

Stairs - Varnish finish lot 1.00 2,250.00 2,250.00

Baseboard - varnish finish lot 1.00 2,250.00 2,250.00

XIV WATER PROOFING

Sahara bag 16.00 35.00 560.00

Black Coaltar gal 3.00 640.00 1,920.00

XV GRILLEWORKS

Stair railing kg 852.00 29.45 25,091.40

Stair railing ( entry ) kg 113.64 29.45 3,346.70

Gate with pedestrian each 3.00 6,500.00 19,500.00

Garage grill each 3.00 4,500.00 13,500.00

Grill ( open area - airwell ) kg 95.94 29.45 2,825.43

Trellis ( roofdeck )

Aircon grill kg 47.97 29.45 1,412.72

XVI TOTAL AMOUNT 3,918,824.77

XVII SUPERVISION, MARK-UP,

TAX & CONTINGENCY

XVIII TOTAL COST OF CONSTRUCTION


5/23

Prepared by:

ERNIE RUGAYAN, CE

334.72


6/23

DIRECT

U. Cost Amount TOTAL (PHP)

- - 50,000.00

750.00 38,235.00 38,235.00

75.60 4,924.58 54,170.42

10.50 1,726.20 7,480.20

8.50 78.88 867.68

8.50 43.95 483.40

17.00 4,150.72 45,657.9217.00 2,261.34 24,874.74

17.00 2,261.34 24,874.74

17.00 1,784.49 19,629.39

17.00 813.45 8,947.95

17.00 2,291.43 25,205.73

17.00 2,291.43 25,205.73

8.84 4,819.32 20,883.70

8.84 6,816.82 29,539.56

8.84 26,773.58 116,018.868.84 14,838.38 64,299.66

8.84 14,838.38 64,299.66

8.84 9,314.12 40,361.20

8.84 4,003.49 17,348.46

8.84 26,859.20 116,389.85

8.84 26,859.20 116,389.85

8.84 2,630.27 11,397.83

1,080.00 10,022.40 43,430.40

1,080.00 17,712.00 76,752.00

1,080.00 15,076.80 65,332.802,850.00 31,008.00 134,368.00

2,850.00 31,008.00 134,368.00

1,080.00 8,251.20 35,755.20

1,080.00 3,758.40 16,286.40

2,850.00 37,278.00 161,538.00

2,850.00 37,278.00 161,538.00

1,080.00 8,402.40 36,410.40

LABOR COST (PHP)


7/23

126.00 93,573.90 405,486.90

81.90 26,034.37 112,815.61

21.00 38,135.16 165,252.36

195.00 9,555.00 41,405.00

52.50 577.50 2,502.50

135.00 607.50 2,632.50

55.50 555.00 2,405.00

105.00 15,275.40 66,193.40

2,685.30 8,055.90 34,908.90

480.00 7,680.00 33,280.00

927.00 16,686.00 72,306.00

927.00 2,781.00 12,051.00

0.00

114.90 4,596.00 19,916.00

249.30 11,442.87 49,585.77

112.50 2,835.00 12,285.00

96.48 7,484.92 32,434.65

540.00 3,207.60 13,899.60

109.20 393.12 1,703.52

225.00 46,656.00 202,176.00

109.20 527.44 2,285.56


8/23

903.70 2,711.10 29,822.10

451.90 4,067.10 44,738.10

632.60 7,591.20 83,503.20

90.39 542.31 5,965.41

632.60 3,795.60 41,751.60

61.50 25,758.66 111,620.86

470.40 21,168.00 91,728.00

110.40 1,656.00 7,176.00

2,250.00 2,250.00 9,750.00

1,575.00 33,075.00 143,325.00

3,000.00 3,000.00 13,000.00

11,397.00 102,573.00 444,483.00

5,019.00 15,057.00 65,247.00

73.50 661.50 2,866.50

52.50 787.50 3,412.50

131.93 395.78 1,715.03

5,400.00 16,200.00 70,200.00

2,772.00 8,316.00 36,036.00

6,900.00 20,700.00 89,700.00


9/23

69.00 8,280.00 35,880.00

52.00 3,899.93 16,899.68

24.00 1,778.40 7,706.40

105.00 630.00 2,730.00

1,500.00 4,500.00 19,500.00

- 15,000.00

90.00 9,180.00 39,780.00

80.93 6,312.15 27,352.65

30.08 360.90 1,563.90

47.03 987.53 4,279.28

63.98 959.63 4,158.38

33.38 300.38 1,301.63

49.50 148.50 643.50

45.98 827.55 3,586.05

81.00 729.00 3,159.00

101.78 915.98 3,969.23

375.00 1,125.00 4,875.00

7,500.00 22,500.00 97,500.00

29.40 53,389.22 231,353.30

19.50 8,167.38 35,391.98

3,000.00 3,000.00 13,000.00

675.00 675.00 2,925.00

675.00 675.00 2,925.00

10.50 168.00 728.00

192.00 576.00 2,496.00

8.84 7,527.42 32,618.82

8.84 1,004.01 4,350.71

1,950.00 5,850.00 25,350.00

1,350.00 4,050.00 17,550.00

8.84 847.63 3,673.06

8.84 423.81 1,836.53

1,115,164.59 5,033,989.36

1,761,896.27

Php6,795,885.63


10/23


11/23

PROJECT : PROPOSED 3-STOREY APARTMENT

OWNER : MR. & MRS. VICTOR FRANCISCO

LOCATION : NO.39 NATIB ST., CUBAO, QUEZON CITY

SUBJECT : PROGAMME OF WORKS

MONTH

WEEK

XVII TOTAL COST OF CONSTRUCTION 6,795,885.63 100.0000%

Prepared by:

ERNIE RUGAYAN, CE

334.72

CUMULATIVE ACTUAL ACC.

3,224.00

85,379.12

1,761,896.27

PROJECTED ACC.

CUMULATIVE PROJECTED ACC.

ACTUAL ACC.

1.25634%

25.92593%

0.04744%

285,595.28

2.82772%

4.20247%

0.73574%

1.46980%

553,025.39

205,780.41

376,599.86

811,376.10

192,168.60

175,747.28

SUPERVISION, MARK-UP, TAX & CONT.XVI

596,928.62

865,779.20

683,554.87

48,945.00

XIII PAINTING WORKS

XIV WATER PROOFING

GRILLEWORKSXV

PLUMBING WORKS

IX

X

XI

XII ELECTRICAL WORKS

CARPENTRY WORKS

VII STEEL WORKS

VIII ARCHITECTURAL FINISHES

WINDOWS (Powder coated fin.)

IV REBAR WORKS

V CONCRETE WORKS

MASONRY WORKSVI

3.02801%

5.54159%

11.93923%

2.58608%

8.78368%

12.73976%

10.05836%

0.72022%

8.13765%

SCOPE OF WORK AMOUNT %WTCODE NO.

IIIFORMWORKS:

I MOBILIZATION / SITE

II EARTHWORKS

50,000.00

99,885.62

0%

10%

20%

30%

40%

50%

60%

70%

80%

90%

100%


12/23


13/23


14/23

1 2 3 4 5 6 7 8 9 10 1

0.73574%

0.20997% 0.20997% 0.20997% 0.20997% 0.20997% 0.20997% 0.20997%

0.18472% 0.18472% 0.18472% 0.18472% 0.18472% 0.18472% 0.18472

0.67567% 0.67567% 0.67567% 0.67567% 0.67567% 0.67567% 0.67567% 0.67567

0.97998% 0.97998% 0.97998% 0.97998% 0.97998

0.59167% 0.59167% 0.59167% 0.59167% 0.59167% 0.59167

0.99494% 0.99494% 0.99494% 0.99494% 0.99494

0.25707% 0.25707% 0.25707% 0.25707% 0.25707

0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593

1.6617% 1.1359% 1.1359% 1.8116% 1.9963% 2.5880% 4.8199% 4.8199% 4.6100% 4.6100% 4.6100%

1.66% 2.80% 3.93% 5.75% 7.74% 10.33% 15.15% 19.97% 24.58% 29.19% 33.80%

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

1 2 3

1 2 3 4 5 6 7 8 9 10 11

PROJECTED

ACTUAL


15/23


16/23


17/23

12 13 14 15 16 17 18 19 20 21

0.18472% 0.18472% 0.18472% 0.18472% 0.18472% 0.18472% 0.18472%

0.67567% 0.67567% 0.67567% 0.67567% 0.67567%

0.97998% 0.97998% 0.97998% 0.97998% 0.97998% 0.97998% 0.97998% 0.97998%

0.59167% 0.59167% 0.59167% 0.59167% 0.59167% 0.59167% 0.59167% 0.59167% 0.59167% 0.59167% 0.5916

0.14404% 0.14404% 0.14404% 0.1440

0.67814% 0.67814% 0.67814% 0.67814% 0.67814% 0.67814% 0.67814% 0.6781

0.50467% 0.50467% 0.5046

0.42628% 0.42628% 0.42628% 0.42628% 0.42628% 0.42628% 0.42628% 0.42628% 0.42628% 0.42628% 0.4262

0.99494% 0.99494% 0.99494% 0.9949

0.25707% 0.2570

0.26265% 0.26265% 0.26265% 0.26265% 0.26265% 0.26265% 0.26265% 0.26265% 0.26265% 0.2626

0.01581% 0.01581% 0.01581%

0.12563% 0.12563% 0.12563% 0.12563% 0.12563% 0.1256

0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.9259

5.0362% 4.0469% 4.0627% 4.7408% 4.7408% 4.1750% 4.1750% 4.1343% 4.6539% 4.6539% 4.911

38.84% 42.88% 46.94% 51.69% 56.43% 60.60% 64.78% 68.91% 73.56% 78.22% 83.1

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

54

12 13 14 15 16 17 18 19 20 21 22


18/23


19/23


20/23

23 24 25 26 27 28 29 30 31 32

0.73574%

1.46980%

2.58608%

8.78368%

12.73976%

10.05836%

0.14404% 0.72022%

0.67814% 0.67814% 0.67814% 0.67814% 8.13765%

0.50467% 0.50467% 0.50467% 3.02801%

0.42628% 0.42628% 5.54159%

0.99494% 0.99494% 0.99494% 11.93923%

0.25707% 0.25707% 0.25707% 0.25707% 2.82772%

0.26265% 0.26265% 0.26265% 0.26265% 0.26265% 0.26265% 4.20247%

0.04744%

0.12563% 0.12563% 0.12563% 0.12563% 1.25634%

0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 0.92593% 25.92593%

100.00002%

4.3193% 4.1753% 3.7490% 2.2494% 1.1886% 1.1886% 0.0000% 0.0000% 0.0000% 0.0000%

87.45% 91.62% 95.37% 97.62% 98.81% 100.00% 100.00% 100.00% 100.00% 100.00%

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

7 8

23 24 25 26 27 28 29 30 31 32


21/23


22/23


23/23

-0.0000034%

0.0000000%

-0.0000047%

0.0000000%

0.0000034%

0.0000000%

-0.0000048%

0.0000000%

0.0000001%

0.0000000%

0.0000046%

0.0000000%

-0.0000038%

0.0000000%

-0.0000046%

0.0000000%

-0.0000003%

0.0000000%

0.0000034%

0.0000000%

0.0000005%

0.0000000%

-0.0000045%

0.0000000%

-0.0000041%

Documents

Bill of Materials on Site