AS BUILT PLAN FOR TWO (2) STOREY OPEN RENTABLE SPACE BUILDING WITH BASEMENT

PROJ:
BUILDING

LOC'T: PICO, LA TRINIDAD, BENGUET DATE

OWNER: MRS. MELODY BANAÑA LAMPUYAS

BILL OF MATERIALS AND COST ESTIMATE

SPL A Pay Item/Description Quantity Unit Unit Cost Materials Labor Total

A.1 Safety Requirements 1.00 LOT LOT ₱ 30,000.00 - ₱ 30,000.00

A.2 Equipment Steel H-frame scafolds/GI pipe w/ clamps 1.00 LOT LOT ₱ 50,000.00 - ₱ 50,000.00

₱ 80,000.00 sub-total ₱ 80,000.00

ITEM 1 EARTHWORKS Quantity Unit Unit Cost Materials Labor Total

1.1 A.1 Structural Excavation (Com. Earth) 40.50 m3 LOT ₱ - ₱ 15,000.00 ₱ 15,000.00

1.2 A.2 Termite control 0.00 m² ₱ - ₱ - ₱ - ₱ -

₱ - sub-total ₱ 15,000.00

ITEM 2 CONCRETE WORKS Quantity Unit Unit Cost Materials Labor Total

2.1 Cement (40kg) Foundation,Column, Slab, Beams 338.93 bags ₱ 245.00 ₱ 83,036.77 ₱ 29,062.87 ₱ 112,099.64

2.2 Fine Aggregates Foundation,Column, Slab, Beams 18.04 m 3

₱ 1,300.00 ₱ 23,458.05 ₱ 8,210.32 ₱ 31,668.36

2.3 Course Aggregates Foundation,Column, Slab, Beams 28.87 m 3

₱ 1,300.00 ₱ 37,532.87 ₱ 13,136.51 ₱ 50,669.38

*Equipments 1- Bagger Concrete Mixer, Cargo Truck 1.00 LOT WHOLE ₱ 10,000.00

₱ 144,027.69 sub-total ₱ 204,437.38

ITEM 3 STEEL WORKS (REINFORCING STEEL BARS) Quantity Unit Unit Cost Materials Labor Total

3.1 16 mm RSB (gr 40) Foundation,Column, Slab, Beams 201.00 pcs ₱ 314.78 ₱ 63,270.78 ₱ 22,144.77 ₱ 85,415.55

3.2 10mm RSB (gr 40) Walls, Slab, Sitrrups, Lateral Ties 431.61 pcs ₱ 139.00 ₱ 59,993.79 ₱ 20,997.83 ₱ 80,991.62

#16 GI tie wire 89.00 kg ₱ 65.00 ₱ 5,785.00 ₱ 2,024.75 ₱ 7,809.75

*Equipments 1- Electric Grinder 1.00 LOT WHOLE ₱ 1,200.00

₱ 129,049.57 sub-total ₱ 175,416.92

ITEM 4 MASONRY & PLASTERING WORKS Quantity Unit Unit Cost Materials Labor Total

4.1 Cement (40kg) 245.00 bags ₱ 250.00 ₱ 61,250.00 ₱ 21,437.50 ₱ 82,687.50

4.2 Fine aggregates 13.36 m 3

₱ 600.00 ₱ 8,016.00 ₱ 2,805.60 ₱ 10,821.60

4.3 4" CHB 555.00 pcs ₱ 14.00 ₱ 7,770.00 ₱ 2,719.50 ₱ 10,489.50

4.4 10mm RSB 65.00 pcs ₱ 130.00 ₱ 8,450.00 ₱ 2,957.50 ₱ 11,407.50

4.5 #16 GI tie wire 2.88 rolls ₱ 1,500.00 ₱ 4,320.00 ₱ 1,512.00 ₱ 5,832.00

4.6 Hardware materials Lumpsum ₱ 2,000.00

4.7 *Equipments 1- Bagger Concrete Mixer 1.00 LOT WHOLE ₱ 8,000.00

₱ 89,806.00 sub-total ₱ 131,238.10

ITEM 4 MASONRY & PLASTERING WORKS Quantity Unit Unit Cost Materials Labor Total

5.1 Formworks/scaffolds (coco lumber) 256.00 bd.ft. ₱ 28.00 ₱ 7,168.00 ₱ 2,508.80 ₱ 9,676.80

5.2 3/4 ordinary plywood 15.00 pcs. ₱ 1,250.00 ₱ 18,750.00 ₱ 6,562.50 ₱ 25,312.50

5.3 1/2 ordinary plywood 20.00 pcs. ₱ 775.00 ₱ 15,500.00 ₱ 5,425.00 ₱ 20,925.00

5.4 3" nails CWN 13.00 kgs ₱ 90.00 ₱ 1,170.00 ₱ 409.50 ₱ 1,579.50
5.5 2" nails CWN 15.00 kgs ₱ 90.00 ₱ 1,350.00 ₱ 472.50 ₱ 1,822.50

5.6 1 1/2" nails CWN 10.00 kgs ₱ 90.00 ₱ 900.00 ₱ 315.00 ₱ 1,215.00

5.7 2" concrete nails 15.00 kgs ₱ 90.00 ₱ 1,350.00 ₱ 472.50 ₱ 1,822.50

5.8 3" concrete nails 15.00 kgs ₱ 90.00 ₱ 1,350.00 ₱ 472.50 ₱ 1,822.50

5.9 3" teks screw 1500.00 pcs. ₱ 4.00 ₱ 6,000.00 ₱ 2,100.00 ₱ 8,100.00

₱ 53,538.00 sub-total ₱ 72,276.30

ITEM 6 STEEL WORKS (Roofing) (Columns) (Side Wall Cover) Quantity Unit Unit Cost Materials Labor Total

6.1 2" x /2" x 3/16 Angle Bars 97.00 pcs. ₱ 550.00 ₱ 53,350.00 ₱ 16,005.00 ₱ 69,355.00

6.2 100mm x 150mm Steel W-Flange 20.00 pcs. ₱ 6,136.36 ₱ 122,727.20 ₱ 36,818.16 ₱ 159,545.36

6.3 150mm x 200mm Steel W-Flange 12.00 pcs. ₱ 8,863.00 ₱ 106,356.00 ₱ 31,906.80 ₱ 138,262.80

6.4 2" x 10" x 1.0 fascia 15.00 pcs. ₱ 680.00 ₱ 10,200.00 ₱ 3,060.00 ₱ 13,260.00

6.5 0.40 Cladding type roofing w/ bended materials (1m x 3.3m) 30.00 pcs. ₱ 1,050.00 ₱ 31,500.00 ₱ 7,875.00 ₱ 39,375.00

6.6 16mm-Ø Round Bar Cross Bracings 22.00 pcs. ₱ 490.00 ₱ 10,780.00 ₱ 3,234.00 ₱ 14,014.00
6.7 1m x 1m Steel Base Plate 12mm thk. 2.00 pcs. ₱ 6,000.00 ₱ 12,000.00 ₱ 3,600.00 ₱ 15,600.00
6.8 12mm-Ø Sagrods 25.00 pcs. ₱ 126.00 ₱ 3,150.00 ₱ 945.00 ₱ 4,095.00
6.8 Hardware materials Lumpsum ₱ 6,000.00

*Equipments Welding Machine (300 Amp) ₱ 12,000.00

₱ 350,063.20 sub-total ₱ 471,507.16

ITEM 7 TILE WORKS Quantity Unit Unit Cost Materials Labor Total
7.1 60x60 Semi granite kitchen counter & wall tiles 14.00 pcs. ₱ 420.00 ₱ 5,880.00 ₱ 2,646.00 ₱ 8,526.00

7.2 40Ux40 Unglazed floor tiles (landing and stairs) 75.00 pcs. ₱ 33.00 ₱ 2,475.00 ₱ 1,113.75 ₱ 3,588.75

7.3 40x40 glazed floor tiles (Kitchen Area) 161.50 pcs. ₱ 45.00 ₱ 7,267.50 ₱ 3,270.38 ₱ 10,537.88

7.4 15x30 Glazed Ceramic Floor tiles (Non Slip) 100.00 pcs. ₱ 60.00 ₱ 6,000.00 ₱ 2,700.00 ₱ 8,700.00

7.5 20x20 Mosaic Tiles (T&B Walls) 47.00 pcs. ₱ 36.00 ₱ 1,692.00 ₱ 761.40 ₱ 2,453.40

7.6 30x60 wall tiles (facade) 30.00 pcs. ₱ 200.00 ₱ 6,000.00 ₱ 2,700.00 ₱ 8,700.00

7.7 ABC tile adhesive 21.00 bags ₱ 205.00 ₱ 4,305.00 ₱ 1,937.25 ₱ 6,242.25

7.8 Cement (40kg) 54.00 bags ₱ 250.00 ₱ 13,500.00 ₱ 6,750.00 ₱ 20,250.00

7.9 Fine aggregates 6.60 m3 ₱ 600.00 ₱ 3,960.00 ₱ 1,980.00 ₱ 5,940.00

Tile grout/sealer/hardware Lumpsum ₱ 11,000.00

₱ 51,079.50 sub-total ₱ 85,938.28

ITEM 8 CEILING WORKS Quantity Unit Unit Cost Materials Labor Total

8.1 Ceiling joist (double furring) 12mm x 38mm x 5mm x 0.8mm 91.00 pcs ₱ 120.00 ₱ 10,920.00 ₱ 4,368.00 ₱ 15,288.00

8.2 Wall angle channel 31.00 pcs ₱ 55.00 ₱ 1,705.00 ₱ 682.00 ₱ 2,387.00

8.3 Carrying channel 12mm x 38mm x 5mm x 0.8mm 15.00 pcs ₱ 160.00 ₱ 2,400.00 ₱ 960.00 ₱ 3,360.00

8.4 4′ x 8′ x 4.50mm Fiber Cement (Ceiling board) 140.00 pcs ₱ 425.00 ₱ 59,500.00 ₱ 23,800.00 ₱ 83,300.00

8.5 Ceiling Vent 1" x 12" x 4' with Screen 74.00 pcs ₱ 187.00 ₱ 13,838.00 ₱ 5,535.20 ₱ 19,373.20

8.6 Blind Rivets 7.00 boxes ₱ 220.00 ₱ 1,540.00 ₱ 616.00 ₱ 2,156.00

8.7 Hardware materials Lumpsum ₱ 2,000.00

₱ 89,903.00 sub-total ₱ 127,864.20

ITEM 9 DOORS & WINDOWS Quantity Unit Unit Cost Materials Labor Total

9.1 2.60m x 1m Glass wall (D1) 1.00 sets ₱ 15,000.00 ₱ 15,000.00 ₱ 2,250.00 ₱ 17,250.00

9.2 2.1m x 0.8m uPVC Door w/ Accessories 3.00 sets ₱ 2,500.00 ₱ 7,500.00 ₱ 1,125.00 ₱ 8,625.00

9.3 2.1m x 0.7m Steel Door (D2) 2.00 sets ₱ 2,000.00 ₱ 4,000.00 ₱ 600.00 ₱ 4,600.00

9.4 W-1 Alum. Glass window 1 (1.2m x 1.2m) 8mm 4.00 sets ₱ 3,850.00 ₱ 15,400.00 ₱ 2,310.00 ₱ 17,710.00

9.5 W-1 Alum. Glass window 1 (1.2m x 2m) 8mm 2.00 sets ₱ 4,500.00 ₱ 9,000.00 ₱ 1,350.00 ₱ 10,350.00

9.6 W-2 Alum. Glass window 1 (1.2m x 2m) 8mm 4.00 sets ₱ 5,000.00 ₱ 20,000.00 ₱ 3,000.00 ₱ 23,000.00

Miscellaneous ₱ 2,000.00

₱ 70,900.00 sub-total ₱ 83,535.00

ITEM 11 PAINTING WORKS Quantity Unit Unit Cost Materials Labor Total
Semi-Gloss Latex Paint Finish (includes Preparation, 1 Coat
Flat Primer, 2 Coats Finish) on prepared 6mm Fibercement
11.1 70.00 m² ₱550.00 ₱ 38,500.00 ₱ 3,850.00 ₱ 42,350.00
Board Walls - 06160.F1 W/ (stone finish at third floor and
beams)
Semi-Gloss Latex Paint (Matte) with Plexibond Primer
11.2 55.00 m² ₱500.00 ₱ 27,500.00 ₱ 2,750.00 ₱ 30,250.00
Applied as Primer to Firewall
Semi-Gloss Latex Paint (Matte) at Elevated Wall Grade beam
11.3 15.00 m² ₱550.00 ₱ 8,250.00 ₱ 825.00 ₱ 9,075.00
level
₱ 74,250.00 sub-total ₱ 81,675.00

ITEM 12 RAILINGS Quantity Unit Unit Cost Materials Labor Total

12.1 Stainless 2 1/2"-Ø Railings Tubular Handrails 40.00 ln.m ₱880.00 ₱ 35,200.00 ₱ 3,520.00 ₱ 38,720.00

12.2 Stainless 3 Railings 156.00 ln.m ₱150.00 ₱ 23,400.00 ₱ 2,340.00 ₱ 25,740.00

₱ 58,600.00 sub-total ₱ 64,460.00

ITEM 13 ELECTRICAL WORKS Quantity Unit Unit Cost Materials Labor Total
13.1 Panel board-4 holes 1.00 sets ₱ 850.00 ₱ 850.00 ₱ 85.00 ₱ 935.00

13.2 No. 6 THN wire 0.50 box ₱ 6,450.00 ₱ 3,225.00 ₱ 322.50 ₱ 3,547.50

13.3 No. 8 THHN wire 1.00 box ₱ 7,200.00 ₱ 7,200.00 ₱ 720.00 ₱ 7,920.00

13.4 No. 10 THHN wire 0.25 box ₱ 6,100.00 ₱ 1,525.00 ₱ 152.50 ₱ 1,677.50

13.5 No. 14 THHN wire 1.00 boxes ₱ 2,900.00 ₱ 2,900.00 ₱ 290.00 ₱ 3,190.00

13.6 60 AT, 80 AT Main circuit breaker, Plug-in type,2p 4.00 sets ₱ 760.00 ₱ 3,040.00 ₱ 304.00 ₱ 3,344.00

13.7 utility/junction boxes 10.00 pcs. ₱ 26.00 ₱ 260.00 ₱ 26.00 ₱ 286.00

13.8 1 gang switch 20.00 sets ₱ 110.00 ₱ 2,200.00 ₱ 220.00 ₱ 2,420.00

13.9 2 gang switch 10.00 sets ₱ 160.00 ₱ 1,600.00 ₱ 160.00 ₱ 1,760.00

14.0 3 gang switch 1.00 sets ₱ 200.00 ₱ 200.00 ₱ 20.00 ₱ 220.00

14.1 2-gang convinience outlet (weatherproof) 8.00 sets ₱ 250.00 ₱ 2,000.00 ₱ 200.00 ₱ 2,200.00

14.2 2-gang convinience outlet 20.00 sets ₱ 180.00 ₱ 3,600.00 ₱ 360.00 ₱ 3,960.00

14.3 CFL lightings (ordinay) 20.00 pcs. ₱ 250.00 ₱ 5,000.00 ₱ 500.00 ₱ 5,500.00

14.4 conduit pipes and fittings Lumpsum ₱ 2,000.00

14.5 Grounding rod 1 ₱ 400.00 ₱ 400.00 ₱ 40.00 ₱ 440.00

14.6 meter box, 1-window 1 unit ₱ 460.00 ₱ 460.00 ₱ 46.00 ₱ 506.00

14.7 2W spool rack insulator 1 set ₱ 300.00 ₱ 300.00 ₱ 30.00 ₱ 330.00

₱ 34,760.00 sub-total ₱ 40,236.00

ITEM 13 PLUMBING WORKS Quantity Unit Unit Cost Materials Labor Total

13.1 Water closet/lavatory (package) 1 sets ₱ 3,800.00 ₱ 3,800.00 ₱ 1,520.00 ₱ 5,320.00

13.1 Kitchen sink and accessories 2 units ₱ 3,000.00 ₱ 6,000.00 ₱ 2,400.00 ₱ 8,400.00

13.1 Shower head and faucet 1 sets ₱ 1,200.00 ₱ 1,200.00 ₱ 480.00 ₱ 1,680.00

13.1 Downspouts/catch basin/septic tank Lumpsum ₱ 7,500.00 Lumpsum ₱ 7,500.00

13.1 Water line Lumpsum ₱ 11,599.00 Lumpsum ₱ 11,599.00

13.1 Sanitary line Lumpsum ₱ 6,000.00 Lumpsum ₱ 6,000.00

13.1 Assorted fittings/solvent cement etc. Lumpsum ₱ 3,000.00 Lumpsum ₱ 3,000.00

13.1 Hardware materials Lumpsum ₱ 3,000.00 Lumpsum ₱ 3,000.00

₱ 42,099.00 sub-total ₱ 46,499.00

Material ,equipments and labor cost ₱ 1,680,083.33

Overhead contingencies ₱ 67,203.33

Mobilization cost ₱ 33,601.67

TOTAL PROJECT COST ₱ 1,780,888.33

Prepared by:

JANSEN B. TABDI,CE MRS. MELODY BANAÑA LAMPUYAS

PRC No: 058015 Owner

EXCLUDING WORKS: 1. PERIMETER FENCING WORKS

2. LANDSCAPING WORKS
3. CABINETRY WORKS
4. WATER METER
5. ELECTRIC METER