BUILDER, DESIGNER, ENGINEERS, EQUIPMENTS, ESTIMATOR, GENERAL CONTRACTOR, LAND DEVELOPER, PLANNER

BILL OF MATERIALS

PROJECT NAME: PROPOSED CONSTRUCTION OF CAR WASH BUILDING

OWNER: BRETCHEN E. HINOHARA & MA. BIANCA EVANGELISTA
LOCATION: PALIPARAN-MOLINO ROAD, BRGY. SALAWAG, DASMARIÑAS, CITY CAVITE
DATE: SEPTEMBER 2017

STRUCTURAL SUMMARY
Unit Cost
Item # Scoop of work Quantity Unit Mat'l Cost T Labor Cost T TOTAL COST
Material Labor
1.00 EARTHWORKS
1a Footing

Excavation 9.87 cu.m 350.00

3,454.50 3,454.50
Gravel Bedding 5.27 cu.m 1,100.00 5,797.00
1,739.10 7,536.10
Backfilling 15.03 cu.m 150.00
2,254.50 2,254.50
TOTAL MAT'L COST AND TOTAL LABOR COST 5,797.00
7,448.10 13,245.10
2.00 CONCRETING WORKS
2a Footing 2.84 cu.m
Cement 27.00 bags 265.00 7,155.00
Sand 1.60 cu.m 780.00 1,248.00
 Gravel 3.20 cu.m 950.00 3,040.00

TOTAL MAT'L COST AND TOTAL LABOR COST 11,443.00

3,432.90 14,875.90
2b Column 3.17 cu.m
Cement 38.00 bags 265.00 10,070.00
Sand 2.10 780.00 1,638.00
Gravel 4.20 cu.m 950.00 3,990.00

TOTAL MAT'L COST AND TOTAL LABOR COST 15,698.00

4,709.40 15,698.00
2d Beam 1.57 cu.m
Cement 15.00 bags 265.00 3,975.00
Sand 0.80 cu.m 780.00 624.00
Gravel 1.60 cu.m 950.00 1,520.00

TOTAL MAT'L COST AND TOTAL LABOR COST 6,119.00

1,835.70 7,954.70
2e Wall Footing 10.07 cu.m
Cement 91.00 bags 265.00 24,115.00
Sand 5.10 cu.m 780.00 3,978.00
Gravel 10.10 cu.m 950.00 9,595.00

TOTAL MAT'L COST AND TOTAL LABOR COST 37,688.00

11,306.40 48,994.40
2f Slab on Fill 25.47 cu.m
Cement 230.00 bags 265.00 60,950.00
Sand 12.80 cu.m 780.00 9,984.00
Base Gravel 25.50 cu.m 950.00 24,225.00
Gravel 25.50 cu.m 950.00 24,225.00

TOTAL MAT'L COST AND TOTAL LABOR COST 119,384.00

35,815.20 155,199.20
3.00 REBARWORKS
3a Footing
12mmØ 32 pcs 182.00 5,824.00
G.I. Wire 6.8 kg 52.00 353.60

TOTAL MAT'L COST AND TOTAL LABOR COST 6,177.60

1,853.28 8,030.88
3b Columns
12mmØ @ 6m 112.00 pcs 182.00 20,384.00
10mmø @6m for ties 101.00 pcs 126.00 12,726.00
 G.I. Wire #16 13.7 kg 52.00 712.40

TOTAL MAT'L COST AND TOTAL LABOR COST 33,822.40

10,146.72 43,969.12
3c Beam
12mmØ @6m 76.00 pcs 182.00 13,832.00
10mmØ @6m for ties 46.00 pcs 126.00 5,796.00
G.I. Wire 16 kg 52.00 832.00

TOTAL MAT'L COST AND TOTAL LABOR COST 20,460.00

6,138.00 26,598.00
3e Slab on Fill
12mmø @6m 242.00 pcs 182.00 44,044.00
G.I. Wire #16 83 kg 52.00 4,316.00

TOTAL MAT'L COST AND TOTAL LABOR COST 48,360.00

14,508.00 62,868.00
3f Wall Footing
12mmø @6m 53.00 pcs 182.00 9,646.00
G.I. Wire #16 9.52 kg 52.00 495.04

TOTAL MAT'L COST AND TOTAL LABOR COST 10,141.04

3,042.31 13,183.35
3g CHB Reinforcement
10mmø @6m 107 pcs 126.00 13,482.00
G.I. Wire #16 5.33 kg 52.00 277.16

TOTAL MAT'L COST AND TOTAL LABOR COST 13,759.16

4,127.75 17,886.91
4.00 STEEL WORKS
ANGLE BAR - 2" x2" x 1/4"mm thk x 12m 16.00 pcs 1,750.00 28,000.00
ANGLE BAR - 2" x 2" x 4mm thk x 12m 13.00 pcs 260.00 3,380.00
ANGLE BAR - 1½" x 1½" x 2mm thk x 12m 11.00 pcs 820.00 9,020.00
3" dia. G.I. Pipe @6m Sched. 40 3.00 pcs 1,850.00
C-Purlin 2" x 3" x 12m 35.00 pcs 1,260.00 44,100.00
5.00 FORM WORKS
1/2" phenolics 22.00 pcs 900.00 19,800.00
2" x 2" x 8ft coco lumber 124.00 pcs 132.00 16,368.00
Hardware and Accessories 1.00 lot 15,500.00

TOTAL MAT'L COST AND TOTAL LABOR COST 51,668.00

15,500.40 67,168.40
ARCHITECTURAL SUMMARY
1.00 MASONRY WORKS
6" CHB 2,047.00 pcs 17.00 34,799.00
4" CHB 751.00 pcs 14.00 10,514.00
Cement 201.00 bags 265.00 53,265.00
sand 16.43 cu.m 780.00 12,815.40
Plastering
Cement 83.00 bags 265.00 21,995.00
white sand 6.83 cu.m 780.00 5,327.40

TOTAL MAT'L COST AND TOTAL LABOR COST 138,715.80

41,614.74 180,330.54
2.00 FLOOR FINISHES
Granite tiles 60x60 84.00 pcs 260.00 21,840.00
30x30 unglazed tiles 123.00 pcs 49.00 6,027.00
30x30 glazed tiles 339.00 pcs 49.00 16,611.00
cement 15.00 bags 265.00 3,975.00
white sand 0.60 cu.m 780.00 468.00
ABC tile grout 15.00 5kg/bag 178.00 2,670.00
tile trim 11.00 pcs 30.00 330.00
ABC tile adhesive (heavy duty) 15.00 bags 470.00 7,050.00

TOTAL MAT'L COST AND TOTAL LABOR COST 58,971.00

17,691.30 76,662.30
3.00 Doors and Windows
Sliding Window
1.0x1.0m 1.00 sets 3,000.00 3,000.00
Fixed Glass Tempered, Frameless
0.90x0.90mx2.30x 1/2" Thk. 4.00 sets 16,000.00 64,000.00
1.00x1.00mx2.30x 1/2" Thk. 2.00 sets 17,500.00 35,000.00
Window Awning
0.60x0.60m 2.00 sets 1,300.00 2,600.00
Door
1.00x2.30m Tempered, Frameless 1.00 set 26,500.00 26,500.00
0.80x2.00m Panel 1.00 sets 2,500.00 2,500.00
0.70x2.00m PVC 2.00 sets 1,000.00 2,000.00
Accessories 1.00 lot 15,000.00
TOTAL MAT'L COST AND TOTAL LABOR COST 150,600.00
 45,180.00 195,780.00
4.00 Painting Works
Nation's Masonry neutralizer #
0.13 gal 140.00 17.50
44
Permacoat Flat Latex 701 27.00 gal 503.30 13,589.10
Permacoat Latex 715 Semi Gloss(Top Coat) 6.00 gal 594.55 3,567.30
Masonry Putty 7311 2.00 gal 280.25 560.50
Bostik Gypsum Joint Compound
2.00 gal 689.75 1,379.50
711
Acrytex Cast 1711 38.00 gal 439.60 16,704.80
Acrytex Reducer 1750 12.00 gal 384.65 4,615.80
Acrytex Top Coat 1710 17.00 gal 907.70 15,430.90
Acrytex Primer 1705 11.00 gal 749.45 8,243.95
baby roller 5.00 pcs 54.75 273.75
Nation's Fast Dry Enamel (approx) 3.00 gal 511.00 1,533.00
Boysen Lacquer Thinner 1205 2.00 gal 614.30 1,228.60
Paint Thinner 3.00 gal 384.00 1,152.00
Paint Brush 2" 5.00 pcs 29.00 145.00
Paint Brush 4" 5.00 pcs 65.00 325.00
Paint Roller 7" w/ tray 5.00 pcs 200.00 1,000.00
Tinting Colors (approx) 10.00 pcs 70.00 700.00
Others (approx) 1.00 lot 20,000.00

TOTAL MAT'L COST AND TOTAL LABOR COST 90,466.70

27,140.01 117,606.71
5.00 Ceiling works
1/4" Hardiflex Board 14.00 pcs 780.00 10,920.00
Metal Furring 2in x 2in 93.00 pcs 115.00 10,695.00
Carrying channel 0.70in x 16ft 10.00 pcs 80.00 800.00
Wall angle 50mm 21.00 pcs 55.00 1,155.00
Hardwares & Accessories 1.00 lot 15,000.00

TOTAL MAT'L COST AND TOTAL LABOR COST 38,570.00

11,571.00 50,141.00
6.00 Toilet Fixtures 2.00 sets 10,500.00 21,000.00
Hardwares & Accessories 1.00 lot 3,500.00

TOTAL MAT'L COST AND TOTAL LABOR COST 24,500.00

7,350.00 31,850.00
7.00 Kitchen Sink 1.00 set 3,500.00 3,500.00
 TOTAL MAT'L COST AND TOTAL LABOR COST 3,500.00 4,550.00
1,050.00

TOTAL MATERIAL COST 625,751.70

TOTAL LABOR COST

187,725.51

TOTAL COST:
813,477.21
ELECTRICAL WORKS (Accesories excluded) 5% TOTAL COST 1.00 lot
40,673.86
PLUMBING WORKS 6% OF TOTAL COST 1.00 lot
48,808.63

TOTAL DIRECT COST:

902,959.70
TOTAL INDIRECT COST 6.5% DC (ELECTRICITY, WATER, TOOLS AND EQUIPMENT RENTALS,PERMITS)
58,692.38
PROFESSIONAL FEE 17% OF DIRECT COST
153,503.15

GRAND TOTAL = 1,115,155.23

PREPARED BY:

ENGR. MERIAM J. BRODETH

CIVIL ENGINEER