PROJECT : A PROPOSED 2 STOREY REPAIR/RENOVATION/ANNEX RESIDENTIAL HOUSE

LOCATION : BRGY. #11 DARAT PINILI, ILOCOS NORTE

OWNER : RICHARD V. TUGAS
SUBJECT : BILL OF MATERIALS

SCOPE OF WORK
ITEM I. REINFORCE CONCRETE PHP
ITEM II. MASONRY WORKS PHP
ITEM III. FORMWORKS & SCAFFOLDING PHP
ITEM IV. ARCHITECTURAL FINISHES PHP
ITEM V. ROOF TRUSS/ROOFING WORKS PHP
ITEM VI. PLASTERING (FINISHING WALLCEMENT) PHP
ITEM VII. FLOOW FINISHING (GROUND FLOOR) PHP
ITEM VIII. ELECTRICAL WORKS -LUMP SUM PHP
ITEM IX. PLUMBING/DRAINAGE ROUGHING IN -LUMP SUM PHP
ITEM X. PAINTING WORKS PHP
TOTAL COST OF MATERIALS PHP
TOTAL LABOR COST 30 % PHP
DEMOLITION OF STRUCTURE PHP
TOTAL PROJECT COST
EPAIR/RENOVATION/ANNEX RESIDENTIAL HOUSE

COST
120,999.00
45,708.00
63,275.00
178,962.00
161,645.00
40,375.00
62,825.00
15,000.00
10,500.00
70,000.00
769,289.00
230,786.70
5,400.00
PHP 1005475.70
PHP 1,000,000.00
PROJECT : A PROPOSED 2 STOREY REPAIR/RENOVATION/ANNEX RESIDENTIAL HOUSE
LOCATION : BRGY. #11 DARAT PINILI, ILOCOS NORTE
OWNER : RICHARD V. TUGAS
SUBJECT : BUDGETARY DETAILED COST ESTIMATES

SCOPE OF WORK
ITEM I. DEMOLITION OF STRUCTURE/LAYOUTING -LUMP SUM
ITEM II. REINFORCEMENT CONCRETE
A. FOOLING FOUNDATION
30 pcs. 16mm RSB 315
10 kls. Tiewire #16 80
30 bags-Portland Cement 235
3.5 cu.m Fire Sand 380
3.0 cu.m 3/4 Aggregates 400
3 pcs. Cuttingwheel 14" 500

B. COLUMNS FROUND TO ROOF BEAM

50 pcs-16 mm RSB 315
80 pcs-10mm RSB 115
10 kls-Tie Wire #16 80
6.5 cu.m-Fine Sand 380
4.5 cu.m-3/4" Aggregates 400
50 bags-Portland Cement 235
3 pcs. Cuttingwheel 14" 500

C. BEAM SECOND FLOOR/BEAM ROOF TOP

40 pcs-16 mm RSB 315
40 bags-Portland Cement 235
6.5 cu.m-Fine Sand 380
4.5 cu.m-3/4" Aggregates 400
2 pcs. Cuttingwheel 14" 500
70 pcs-10mm RSB 115

D. REINFORCED CONCRETE STAIRS/LANDING

15 pcs-16 mm RSB 315
15 pcs-12 mm RSB 195
20 pcs-10 mm RSB 115
5 kls-Tie Wire #16 80
20 bags-Portland Cement 235
3.3 cu.m-Fine Sand 380
2.5 cu.m-3/4" Aggregates 400
2 pcs. Cuttingwheel 500

SUB-TOTAL
ITEM III MASONRY WORKS (CHB WALLS 2ND FLOOR)
1.512 pcs.-CHB" 9
75 bags-Portland Cement 235
10 cu.m-Fine Sand 380
75 pcs-10 mm RSB 115
10 kls-Tie Wire #16 80
1 pc-Cutting Wheel 14" 500
ITEM IV FORM WORKS & SCAFFOLDINGS
50 pcs-1/4" thk M. Plywood 550
500 bd. ft -Goodlumber 45
10 kls-CWN #4"
20 kls-CWN #3"
75
5 kls-CWN #2"
6 kls-CWN #1"
5 kls-Concrete Nail 3" 90
10 kls-Tie Wire #16 80
20 sets -H-Frame Scaffoldings 8
(60 Days)

ITEM V ARCHITECTURAL FINISHES

A. CEILING EAVES (ROOF)
15 pcs-0.40x4"x8" Bended G.I sht 650
25pcs-Angle Moulding 85
20 pcs-End Moulding 85
35 pcs-Metal J-Furring (Ceiling Joist) 150
2 Box-Blind Rivets 600
5pcs-DrillBit Metal 80
5pcs-DrillbBit Masonry 80
3kls-Concrete Nail 1" 90

B. CEILING WORK (interior ground/second floor)

45 pcs-1/4 Hardiflex 550
75 pcs-Metal J-furring 150
2 Box-Hardiflex (Nail Screw) 1000
620Ln.Ft-Cornize 4" 30
4 kls. Finishing Nail 1 1/2" 100
3 kls. Concrete nail 3" 90

C. PARTITION SECOND FLOOR (ROOMS)

35 pcs-hardiflex 550
200 bdft-partition lumser 45
4 kls-CWN #4"
4 kls-CWN #3" 80
2 kls-CWN #2"
2 box -hardiflex (screw nail) 1000

D. DOORS AND DOOR JAMB

3 sets-2x5 Door Jamb 1500
3 sets-decorative panel door 3850
3 sets-door lockset 250
9 pcs door hirses 80

E. ALUMINUM WINDOWS
 10 sets Aluminum (1.20mx1.20 m) Lump Sum 10

F. CARPENTRY WORKS (Cabinets etc)

25 pcs. 3/4"x 4x 8 M-Plywood 1200
75 pcs-flat moulding 1/2x1x10" 85
5 kls finishing nail 100
3 rolls piano hirses 500
1 box wood screw 500
4 liters stikwell 350
5 pcs litia #120 25

SUB-TOTAL
ITEM VI ROOF TRUSS (STEEL)
A. 50 pcs 1/4 x 2 Angle Bar 700
60 pcs 2x4x1.20 C-Purlins 650
20 kls Welding Rod 85
4 pcs Epoxy Rod 650
4 pcs Paint Brush 50
4 gals-Lacquer Thinner 550

B. ROOTINGS
163.70m2-Ling Span Rib-Type 350
15 pcs Pre painted Ridge Roll 400
8pcs Pre painted flashing 400
750 pcs tekcrew 1.5
15 pcs pre painted gutter 400
10 pcs silicon sealant 180
3 rolls -5mm insulation foam 2000

SUB-TOTAL
ITEM VII FINISHING WALLS (PLAIN CEMENT)PLASTERING
20 cu.m Fine Sand 400
125 Bags Portland cement 235
5 rolls tansi\ 50
3 kls concrete nail 90

ITEM VIII FLOOR FINSIHING (GROUND FLOOR ONLY)

255 pcs-0.60x0.60 granite tiled 175
3.0 cu.m fine sand 400
40 bags portland cement 235
25 bags adhesive cement 200
10 kls tile grout 100
3 pcs 4" Cutting disk 500
2 rolls tansi 50
1 kl concrete nail 3" 90

ITEM IX ELECTRICAL WORKS-LUMP SUM

ROUGHING -IN

ITEM X PLUMBIN WORKS/DRAINAGE LUMP SUM

ROUGHING -IN

ITEM XI PAINTING WORKS LUMP SUM

COST
5,400.00

9,450.00
800.00
7,050.00
1,330.00
1,200.00
1,500.00
21,330.00

15,750.00
9,200.00
800.00
2,470.00
1,800.00
11,750.00
1,500.00
43,270.00

14,175.00
9,400.00
2,470.00
1,800.00
1,000.00
8,050.00
38,095.00

4,725.00
2,925.00
2,300.00
400.00
4,700.00
1,254.00
1,000.00
1,000.00
18,304.00
120,999.00
13,608.00
17,625.00
3,800.00
9,375.00
800.00
500.00
45,708.00
27,500.00
22,500.00

2,775.00

490.00
800.00
9,600.00

63,275.00

9,750.00
2,125.00
1,700.00
5,250.00
1,200.00
400.00
400.00
270.00
21,122.00

24,750.00
11,250.00
2,000.00
18,600.00
400.00
270.00
57,270.00

19,250.00
9,000.00

800.00

2,000.00
31,130.00

4,500.00
11,550.00
750.00
720.00
17,520.00
 11,520.00

30,000.00
6,375.00
500.00
1,500.00
500.00
1,400.00
125.00
40,400.00
178,962.00
 35,000.00
39,000.00
1,700.00
3,250.00
200.00
2,200.00
81,350.00

57,295.00
6,000.00
3,200.00
1,125.00
6,000.00
1,800.00
6,000.00
80,295.00
161,645.00

8,000.00
29,375.00
250.00
2,750.00
40,375.00

44,625.00
1,200.00
9,400.00
5,000.00
1,000.00
1,500.00
100.00
90.00
62,825.00
15,000.00

10,500.00

70,000.00