Download - 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)
-
7/30/2019 Bill of Materials on Site
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
-
7/30/2019 Bill of Materials on Site
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
-
7/30/2019 Bill of Materials on Site
4/23
PVC Pipe 4" (Neltex) lm 120.00 230.00 27,600.00
PVC Pipe 3" (Neltex) lm 75.00 173.33 12,999.75
PVC Pipe 2" (Neltex) lm 74.10 80.00 5,928.00
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
-
7/30/2019 Bill of Materials on Site
5/23
Prepared by:
ERNIE RUGAYAN, CE
334.72
-
7/30/2019 Bill of Materials on Site
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)
-
7/30/2019 Bill of Materials on Site
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
-
7/30/2019 Bill of Materials on Site
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
-
7/30/2019 Bill of Materials on Site
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
-
7/30/2019 Bill of Materials on Site
10/23
-
7/30/2019 Bill of Materials on Site
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%
-
7/30/2019 Bill of Materials on Site
12/23
-
7/30/2019 Bill of Materials on Site
13/23
-
7/30/2019 Bill of Materials on Site
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
-
7/30/2019 Bill of Materials on Site
15/23
-
7/30/2019 Bill of Materials on Site
16/23
-
7/30/2019 Bill of Materials on Site
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
-
7/30/2019 Bill of Materials on Site
18/23
-
7/30/2019 Bill of Materials on Site
19/23
-
7/30/2019 Bill of Materials on Site
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
-
7/30/2019 Bill of Materials on Site
21/23
-
7/30/2019 Bill of Materials on Site
22/23
-
7/30/2019 Bill of Materials on Site
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%