Project : PROPOSED TWO STOREY, FOUR BEDROOM RESIDENCE

LOT 5, BLOCK 33, HACIENDA ROYALE SUBDIVISION, BALITI CITY OF SAN

Location : FERNANDO PAMPANGA

Contractor : AD SOTO CONSTRUCTION SERVICES

Owner : MR. REY B. PINEDA
Date: : January 13, 2025
BILL OF MATERIALS (OPTION 2 USING AAC BLOCK)

ITEM DESCRIPTION AMOUNT

1 GENERAL REQUIREMENTS
1.1 . Mobilization / Demobilization 25,000.00
1.2 Land Survey 12,500.00
1.3 . Temporary Facilities with office 45,000.00
1.4 . Power & Light Consumption 21,000.00
1.5 . Water Consumption 14,000.00
1.6 . Site supervision, safety and security services 85,000.00
1.7 . Design and Production of Plan -
1.8 . As-Built Drawings 25,000.00
1.9 . Government Permits
1.9.1 . Building Permit
1.9.2 . Occupancy Permit
1.9.3 Board-up Fence 30,000.00
SUB-TOTAL 257,500.00
TOTAL GENERAL REQUIREMENTS COST ESTIMATE 257,500.00

2 SITE PREPARATION AND EARTHWORKS

2.1 . Staking, Layout 35,274.00
2.2 . Excavation
a . Column Footing 40,500.00
b . Tie Beam 13,560.00
c . Wall Footing 1,980.00
d . Septic Vault 4,860.00
e . Catch Basin 600.00
2.3 . Gravel Bed 50mm thick 14,080.00
2.4 . Termite Treatment 32,019.60
2.5 . Backfill & Compaction 20,426.00
SUB-TOTAL 163,299.60
Page 1 of 9
 ITEM DESCRIPTION AMOUNT

TOTAL SITE PREPARATION AND EARTHWORKS COST ESTIMATE 163,299.60

3 CIVIL/STRUCTURAL WORKS
3.1 Concrete Works
1 . Column Footing 89,775.00
2 . Tie Beam 19,323.00
3 . Wall Footing 1,881.00
4 . Door/Window Opening Lintel Beam 8,748.00
5 . Column 80,370.00
6 . Grade Slab 101,703.60
7 . Second Floor Beams 47,880.00
8 . Second Floor Slab 65,466.00
9 . Roof Beam 20,341.80
10 . Stair 18,000.00
12 . Septic Vault 14,121.00
13 . Catch Basin 5,400.00
14 . Integral Waterproofing (Comfort Rooms) 7,200.00
SUB-TOTAL 480,209.40

3.2 Rebars
1 . Column Footing 24,192.96
2 . Tie Beam 25,825.63
3 . Wall Footing 1,209.45
4 . Door/Window Opening Lintel Beam 6,570.24
5 . Column 59,829.09
6 . Grade Slab 31,949.30
7 . Second Floor Beams 74,097.49
8 . Second Floor Slab 90,113.79
9 . Roof Beam 28,222.09
10 . Wall rebars -
11 . Stair 5,729.82
12 . Septic Vault 9,000.00
13 . Catch Basin 5,000.00
14 . G.I. Wire #16 32,250.00
SUB-TOTAL 393,989.85

Page 2 of 9
ITEM DESCRIPTION AMOUNT

418,427.66
3.3 Formworks and Scalfoldings
1 . Column Footing 12,096.00
2 . Tie Beam 35,485.93
3 . Wall Footing 1,584.00
4 . Door/Window Opening Lintel Beam 99,695.00
5 . Column 139,792.80
6 . Grade Slab 9,864.00
7 . Second Floor Beams 84,202.79
8 . Second Floor Slab 85,649.12
9 . Roof Beam 84,199.10
10 . Stair 5,440.00
11 . Septic Vault 3,061.50
12 . Catch Basin 6,750.00
SUB-TOTAL 567,820.24

3.4 Masonry Works

1 . 6" AAC BLOCK 519,840.00
2 . 4" AAC BLOCK 339,974.25
3 . Plastering -
SUB-TOTAL 859,814.25
941,213.90
3.5 Roof Frame
1 . Angle Bar 50 x 50 x 4.5mm 196,832.65
2 . Angle Bar 50 x 50 x 3.5mm 79,765.02
3 . Tubular 2"x6" x 1.5mm 1,626.25
4 . Tubular 2"x3" x 1.5mm 79,523.79
5 . Fascia Board 33,350.00
6 . Sagrod 12mm Ø 9,828.00
7 . Other Consumables 50,000.00
SUB-TOTAL 450,925.71

3.6 Roofing Materials

1 . Tiled Roofing 232,401.33
2 . End Flashing 43,318.66
3 . Box Type Gutter 27,402.20
Page 3 of 9
ITEM DESCRIPTION AMOUNT

4 Valley Flashing 5,593.28

5 . Wall Flashing 6,991.60
6 . Hardwares
a . Concrete Nail 1,078.00
a . Tekscrew 4,025.10
a . Cyclone Washer 2,213.80
b . Blind Rivets 1,106.90
c . Type-S 26.73
d . Silicon Sealant 7,598.05
e . Touch Up Paint 462.00
f . PE Foam 5mm S/s 31,185.00
SUB-TOTAL 363,402.65

TOTAL STRUCTURAL COST ESTIMATE 3,116,162.09

4 ARCHITECTURAL WORKS
4.1 Doors
D1 - Solid Wood Panel Door on 50x150mm mm wood
1. 17,500.00
jamb (Painted Finish)
D2 - Double Swing Flush Door on 50x150mm wood
2. 105,000.00
jamb (Painted Finish)
D3 - Double Swing Flush Door on 50x150mm wood
3. 70,000.00
jamb (Painted Finish)
D4 - Double Swing Flush Door on 50x150mm wood
4. 35,000.00
jamb (Painted Finish)
D5 - Sliding Glass Door w/ Analok alum. Frame with
5 21,550.00
1/4" thk clear class
D6 - Sliding Glass Door w/ Analok alum. Frame with
6. 20,350.00
1/4" thk clear class
7 . Finishing Hardware
a . Lockset, Hinges, Hardwares etc. 75,000.00
SUB-TOTAL 344,400.00

4.2 Windows (Labor and Material)

Page 4 of 9
ITEM DESCRIPTION AMOUNT

W1 - Analok alum. Frame with 1/4" thk clear class

1. 7,781.26
(Sliding Window - 120x150cm)
W2 - Analok alum. Frame with 1/4" thk clear class
2. 8,166.68
(Awning and Fixed Window - 120x200cm)
W3 - Analok alum. Frame with 1/4" thk clear class
3. 5,083.34
(Awning and Fixed Window - 60x200cm)
W4 - Analok alum. Frame with 1/4" thk clear class
4. 13,100.00
(Awning Window - 60x60cm)
W5 - Analok alum. Frame with 1/4" thk clear class
5. 9,100.00
(Awning Window - 120x60cm)

W6 - Analok alum. Frame with 1/4" thk clear class

6. 11,575.01
(Awning and Sliding Window - 180x180cm)

W7 - Analok alum. Frame with 1/4" thk clear class

7. 13,850.00
(Awning Window - 60x180cm)
W8 - Analok alum. Frame with 1/4" thk clear class
8. 14,366.68
(Awning Window - 80x150cm)
W9 - Analok alum. Frame with 1/4" thk clear class
9. 12,866.68
(Awning Window - 120x40cm)
W10 - Analok alum. Frame with 1/4" thk clear class
10 . 12,500.02
(Awning and Fixed Window 180x240cm)

W11 - Analok alum. Frame with 1/4" thk clear class

11 . 24,000.04
(Awning and Fixed Window - 195x453.8cm)

W12 - Analok alum. Frame with 1/4" thk clear class

12 . 58,500.10
(Awning with Fixed Window - 240x240cm)
SUB-TOTAL 190,889.81

4.3 Floor Finished

1 . 200 x 1200 Glaze Wood Pattern Granite 130,559.20
2 600 x 600 Ceramic Glaze 61,640.70
3 . 300 x 300 Ceramic Non - Skid 13,702.80
4 400 x 400 Ceramic Non - Skid 5,575.80
5 600 x 600 Unglazed Ceramic 10,219.60
6 400 x 400 Rustic Non - Skid 4,137.00

Page 5 of 9
ITEM DESCRIPTION AMOUNT

7 200 x 1200 Rustic Non - Skid 6,720.00

8 400 x 400 Rustic Non - Skid 5,451.80
9 300 x 300 Unglazed Non - skid 6,124.00
10 . 400 x 400 Unglazed Non - skid (Garage) 22,452.20
SUB-TOTAL 266,583.10

4.4 Ceiling Finished

1 . 9mm Ficem Board on Metal Furring (CR and external ceiling ) 67,700.00
2 . Gypsum Board on Metal Furring (Interior Ceiling) 69,138.00
3 . PVC Ceiling Panel (Wood Design) 9,772.84
4 . Spandrel wood pvc 38,990.00
SUB-TOTAL 185,600.84

4.5 Wall Finished

1 . Fluted Wall Panel 41,760.00
2 . Decorative Wood Wall Tiles (200 x 1200 ) 5,616.34
SUB-TOTAL 47,376.34

4.6 Painting Works

1 . Exterior Masonry Paint 237,617.77
2 . Interior Masonry Paint 139,194.90
3 . Ceiling Paint 93,938.00
4 . Stair Railings 25,000.00
SUB-TOTAL 495,750.67

4.7 Carpentry
A. . Kitchen Cabinet & Bedroom Closets
1 . 3/4 plywood
2 . 2" Black Screw
3 . Fin nail
4 . Stickwell
250,000.00
5 . Triming
6 . Hanging Rod
7 . Mirror
8 . Track/ Roller Guide 0.60 x 2.10 & concealed Hinges
SUB-TOTAL 250,000.00

Page 6 of 9
ITEM DESCRIPTION AMOUNT

4.8 Steelworks
B. . STAIR RAILINGS WITH 2.5" Ø STAINLESS HANDRAIL
1 2 x 3 Aluminum Handrail painted in wood design 8,979.60
2 . 12 mm thk tempered glass 54,476.24
3 . Consumables 15,000.00
SUB-TOTAL 78,455.84
TOTAL ARCHITECTURAL COST ESTIMATE 1,859,056.59

5 ELECTRICAL WORKS
5.1 Lighting and Power Materials
1 . PVC Pipe 40mm Ø 3,402.00
2 . PVC Pipe 25mm Ø 11,149.20
3 . PVC Pipe 20mm Ø 16,524.00
4 . Junction Box 4,950.00
5 . Utility Box 3,150.00
6 . Square Box 4 x 11/6 Metal 185.40
11 . Entrance Cup w/ connector 40mm Ø 154.13
12 . Entrance Cup w/ connector 25mm Ø 82.58
13 . Wire #3.5mm.sq. Phelp Dodge 140,332.50
14 . Wire #5.5mm.sq. Phelp Dodge 62,640.00
15 . Wire #30mm.sq. Phelp Dodge 22,435.20
16 . Coaxial Canle RG-60 2,295.00
17 . Panel Board 22 Branches Bolt-On 17,488.80
18 . G.E. Center Main 125AT 18,900.00
20 . G.E. Circuit Breaker 20AT 12,892.50
21 . G.E. Circuit Breaker 30AT 34,380.00
22 . NEMA 3R w/ 30AT Breaker G.E. 2,147.40
23 . Two-Gang Outlet Duplex (Panasonic) 50,118.75
24 . One Gang Switch 2,520.00
25 . Two Gang Switch 3,465.00
26 . Three Gang Switch 2,025.00
27 . 3-Way Switch 4,914.00
28 . Range Outlet (Assume 1 Range only) 1.80
29 . Assummed A.C.U. Outlet (Bedroom, Living and dining) 945.00
30 . Consumables, Testing & Comissioning 29,600.00
SUB-TOTAL 446,698.27

5.2 Lighting Fixtures

Page 7 of 9
ITEM DESCRIPTION AMOUNT

100x100 mm PIN LIGHT RECESSED

1 . TYPE WITH 1x9W PL LAMP WARM 79,299.00
WHITE
2 . CENTER LIGHT 30 W WARM WHITE 10,875.00
3 . COVE LIGHT LED STRIP WARM WHITE 83,125.00
SUB-TOTAL 173,299.00

TOTAL ELECTRICAL COST ESTIMATE 619,997.27

6 PLUMBING WORKS
6.1 Plumbing Fixtures
1 . Water Closet (kholer PN: 13811T-S-O) 182,500.00
2 . Vessel Lavatory (Kohler PN: K198971) 112,500.00
3 . Lavatory Faucet (kohler 74013t-4-cp) 35,500.00
4 . Shower Assembly (Kohler pn:7194t-4-cp) 123,000.00
5 . Accessories & Fittings 32,000.00
6 . Bidet (kohler PN: 77364k-cp) 20,500.00
7 . Tissue Holder 7,000.00
8 . Kitchen Sink (Franke pn: bcx 621bbrhd) 36,300.00
9 . Kitchen Faucet (Kohler pn: k-26259t-4-cp) 63,630.00
10 . Hose Bibb 1/2 x 3/4 2,400.00
10 . Water Heater (Kohler pn: 5241k-4-e2-cp) 65,200.00
SUB-TOTAL 680,530.00
6.2 Waterline
1 . Water Line rough -in as per given specification 95,000.00
SUB-TOTAL 95,000.00

6.3 Stormdrain
1 . Storm Drain rough -in as per given specification 65,000.00
SUB-TOTAL 65,000.00
6.4 Sewer line
1 . Sewer line rough-in as per given specification 85,750.00
6.4.7 Floor Drain Stainless 5,250.00
6.4.9 . Consumables 15,000.00
SUB-TOTAL 106,000.00

Page 8 of 9
 ITEM DESCRIPTION AMOUNT

TOTAL PLUMBING COST ESTIMATE 946,530.00

TOTAL DIRECT COST 6,705,045.55
TOTAL INDIRECT COST 928,004.56
OVERHEAD CONTINGENCY & MARK-UP (OCM) 1,005,756.83
TOTAL PROJECT COST 8,638,806.94
283.95
Exclusions: 30,423.69
1 . Value Added Tax (VAT)
2 . Auxilliaries
3 . Movable Furnitures
4 . Appliances
5 . Landscaping
6 . Laundry and dirty kitchen
7 Perimeter Fence
8 Construction bond
9 Pumps and motor
10 Ciestern tank and any other water storage tank
11 All items not written in the above scope

Terms & Conditions:

Downpayment: 30% of the Project Cost
Manner of Payment: Bi-Montly Progress Billing
Duration of Project: 210 Working Days excluding force majure
Validity of Tender: 15 days upon receipt of this Proposal
Remarks:
Electrical power layout plan given is incorrect.
> Building permit and, occupancy will under the clients discretion.
> Soft copy of plans will be provided by the prinicipal architect.
> Materials and quantities are based on the information provided to us

Submitted by:

Ar. Aaron Nonnatus D. Soto, UAP.

General Manager

Page 9 of 9