PROJECT : PROPOSED EXTENSION OF TWO RESIDENTIAL BUILDING

LOCATION : COMELEC VILLAGE, SAN SEBASTIAN, KAWIT CAVITE

OWNER : KATHLEEN TORRE CAMPO
SUBJECT : BILL OF MATERIALS - SUMMARY

I. STRUCTURAL

A. EARTHWORKS PHP 17,693.76

B. CONCRETE FORMWORKS PHP 51,915.07
C. CONCRETE WORKS PHP 153,754.74
D. REINFORCING STEEL BARS PHP 167,811.44

SUBTOTAL I: PHP 391,175.01

II. ARCHITECTURAL

A. MASONRY PHP 106,492.00

B. WATERPROOFING PHP 41,782.50
C. TILE WORKS PHP 34,778.40
D. CEILING WORKS PHP 40,458.00
E. PAINTING WORKS PHP 73,933.00
F. METAL PHP 17,402.00
G. DOORS PHP 19,306.00
H. WINDOWS PHP 4,000.00
I. CABINETRY PHP 30,000.00
SUBTOTAL II: PHP 368,151.90
III. ELECTRICAL PHP 113,467.60
IV. PLUMBING & SANITARY PHP 107,035.20

GRAND TOTAL: PHP 979,829.71

JEROME M. GUETA
Civil Engineer
PRC No.: 165710
PTR No.: 8653460
Issued At: Calamba City, Laguna
Issued On: January 2, 2025
PROJECT : PROPOSED EXTENSION OF TWO RESIDENTIAL BUILDING
LOCATION : COMELEC VILLAGE, SAN SEBASTIAN, KAWIT CAVITE
OWNER : KATHLEEN TORRE CAMPO
SUBJECT : BILL OF MATERIALS - STRUCTURAL
Total
Item Scope of Works Qty. Unit Unit Cost
Amount
(MTRL+LBR)
II Structural Works
A Earthworks
Site Clearing & Ground Preparation 50.00 sqm 67.00 3,350.00
Excavation 16.56 mᵌ 380.00 6,292.80
Backfilling 4.97 mᵌ 191.00 948.89
Compaction 11.59 sqm 191.00 2,214.07
Gravel Bedding (t=75mm) 4.00 mᵌ 1,222.00 4,888.00
Sub-total "A" 17,693.76
B Concrete Formworks
To Footing 16.56 sqm 3,400.21 13,642.36
Ordinary Plywood 3/4" 5.56 sht 1,818.88 10,107.60
CW Nails 7.95 kg 103.49 822.61
Concrete Nails 4.31 kg 129.36 556.97
Coco Lumber 14.08 pc 94.08 1,324.27
GI Wire 0.66 roll 1,254.40 830.91
To Column 19.61 sqm 3,525.65 15,599.33
Ordinary Plywood 3/4" 6.58 sht 1,818.88 11,970.73
CW Nails 9.41 kg 103.49 974.24
Concrete Nails 5.10 kg 129.36 659.64
2''x3''x12' Coco Lumber 2.75 pc 125.44 344.43
2''x2''x8' Coco Lumber 13.53 pc 94.08 1,273.15
GI Wire 0.30 roll 1,254.40 377.15
To Slab, Beam & Girder 25.45 sqm 3,879.23 22,673.37
Ordinary Plywood 3/4" 8.54 sht 1,818.88 15,534.49
CW Nails 12.22 kg 103.49 1,264.27
Concrete Nails 6.62 kg 129.36 856.02
2''x3''x12' Coco Lumber 3.56 pc 225.79 804.54
2''x2''x8' Coco Lumber 17.56 pc 200.70 3,524.64
Form Oil 1.36 gal 146.61 200.00
GI Wire 0.39 roll 1,254.40 489.43
Sub-total "B" 51,915.07
C Concrete Works
To Footing
3000 PSI 6.43 mᵌ 3,465.28 34,730.57
Cement 58.00 bags 329.28 19,098.24
Gravel 6.43 mᵌ 1,724.80 11,093.91
Sand 3.22 mᵌ 1,411.20 4,538.42
To Column
3000 PSI 5.21 mᵌ 3,465.28 28,144.62
Cement 47.00 bags 329.28 15,476.16
Gravel 5.21 mᵌ 1,724.80 8,990.52
Sand 2.61 mᵌ 1,411.20 3,677.94
To Slab, Beam & Girder
3000 PSI 16.80 mᵌ 3,465.28 90,879.55
Cement 152.00 bags 329.28 50,050.56
 Gravel 16.80 mᵌ 1,724.80 28,975.41
Sand 8.40 mᵌ 1,411.20 11,853.58
Sub-total "C" 153,754.74
D Reinforcing Steel Bars
To Footing
16mm dia RSB 246.17 kg 60.48 14,888.24
GI Tie Wire #16 3.70 kg 67.20 248.64
To Footing Tie Beam
16mm dia RSB 111.06 kg 60.48 6,716.91
10mm dia RSB 122.17 kg 53.76 6,567.64
GI Tie Wire #16 3.50 kg 67.20 235.20
To Column
16mm dia RSB 908.93 kg 60.48 54,971.97
10mm dia RSB 322.07 kg 53.76 17,314.70
GI Tie Wire #16 12.30 kg 67.20 826.56
To Slab, Beam & Girder
16mm dia RSB 302.98 kg 60.48 18,323.99
12mm dia RSB - kg 56.45 -
10mm dia RSB 840.35 kg 53.76 45,177.43
GI Tie Wire #16 8.80 kg 67.20 591.36
Concrete spacer
Sand 5.00 mᵌ 18.82 94.08
Cement 10.00 bags 174.72 1,747.20
GI Tie Wire #16 5.00 kg 21.50 107.52
Sub-total "D" 167,811.44

Total "Structural Works" 391,175.01

PROJECT : PROPOSED EXTENSION OF TWO RESIDENTIAL BUILDING
LOCATION : COMELEC VILLAGE, SAN SEBASTIAN, KAWIT CAVITE
OWNER : KATHLEEN TORRE CAMPO
SUBJECT : BILL OF MATERIALS - ARCHITECTURAL
Total
Item Scope of Works Qty. Unit Unit Cost
Amount
(MTRL+LBR)
III. Architectural Works
A. Masonry Works
1 6" CHB (Firewall and Exterior Walls) 57.00 sq.m. 802.26 45,729.00
CHB#6-Semi Load Bearing 400psi 749.00 pcs.
Rizal Portland Cement, 40kg. 42.00 bags
Sand 4.00 cu.m.
Nylon String (Tansi) x 100mtrs 1.00 rolls
Backer Rod 12mm x 3.5mtrs 5.00 rolls
10mm dia RSB 140.00 kls.
Tie Wire #18 2.00 kls.
2 4" CHB (Interior Walls) 18.00 sq.m. 889.06 16,003.00
CHB#4-Semi Load Bearing 400psi 237.00 pcs.
Rizal Portland Cement, 40kg. 14.00 bags
Sand 1.00 cu.m.
Nylon String (Tansi) x 100mtrs 1.00 rolls
Bostik Seal-N-Flex 1 PU 720g 6.00 sgs.
Backer Rod 12mm x 3.5mtrs 3.00 rolls
10mm dia RSB 44.00 kls.
Tie Wire #18 1.00 kls.
3 Exterior Plastering 114.00 sq.m. 297.55 33,920.40
Rizal Portland Cement, 40kg. 37.00 bags
Sand 2.96 cu.m.
Nylon String (Tansi) x 100mtrs 1.00 rolls
4 Interior Plastering 36.00 sq.m. 301.10 10,839.60
Rizal Portland Cement, 40kg. 12.00 bags
Sand 0.94 cu.m.
Nylon String (Tansi) x 100mtrs 1.00 rolls
Sub-total "A" 106,492.00
B. Waterproofing Works
1 Cementitious Waterproofing 90.00 sq.m. 464.25 41,782.50
Boysen Flexibond Waterproofing, 4L 31.50 pail
Sub-total "B" 41,782.50
C. Tileworks
1 60x60cm Floor Tiles (GUEST ROOM & KITCHEN) 12.90 sq.m. 899.07 11,598.00
60x60 Floor Tiles 40.00 pcs.
Tile Adhesive (25kg/bag) 5.00 bags
Tile Grout (2kg/bag) 6.00 bags
2 30 x 60 Wall Tiles (T&B) 16.00 sq.m. 1,256.25 20,100.00
30x60 Floor Tiles 98.00 pcs.
Tile Adhesive (25kg/bag) 7.00 bags
Tile Grout (2kg/bag) 8.00 bags
3 30 x 60 Floor Tiles (T&B) 2.32 sq.m. 1,327.76 3,080.40
 30x60 Floor Tiles 15.00 pcs.
Tile Adhesive (25kg/bag) 1.00 bags
Tile Grout (5kg/bag) 2.00 bags
Sub-total "C" 34,778.40
D. Ceiling Works
1 9mm thk. Gypsum Board, Ord. w/ Shadowline 12.90 sq.m. 1,500.62 19,358.00
Boral Gypsum Board 9mm x 4 x 8 Ord. 5.00 pcs.
Furring Channel 1 x 2 x 10' 10.00 pcs.
Carrying Channel 1/2 x 2 x 1 10.00 pcs.
W-Angle 1" x 1" x 1/2" x 1" x 8' Ga. 24, Ptd. White 6.00 pcs.
Double W-clip 65.00 pcs.
Blind Rivets 1/8 x 1/2 1.00 box
Black Screw 1" 1.00 box
Concrete Nail 1" 6.00 box
Gypsum Mesh Tape x 75mtrs 1.00 rolls
Boral Putty 1.00 pail
Nylon String (Tansi) x 100mtrs 1.00 rolls
2 9mm thk. Gypsum Board, MR w/ Shadowline 16.00 sq.m. 1,076.88 17,230.00
Boral Gypsum Board 9mm x 4 x 8 MR 6.00 pcs.
Furring Channel 1 x 2 x 10' 13.00 pcs.
Carrying Channel 1/2 x 2 x 1 13.00 pcs.
W-Angle 1" x 1" x 1/2" x 1" x 8' Ga. 24, Ptd. White 16.00 pcs.
Double W-clip 79.00 pcs.
Blind Rivets 1/8 x 1/2 1.00 box
Black Screw 1" 1.00 box
Concrete Nail 1" 1.00 box
Gypsum Mesh Tape x 75mtrs 1.00 rolls
Boral Putty 1.00 pail
Nylon String (Tansi) x 100mtrs 1.00 rolls
3 Ceiling Manhole Cover, 0.60 x 0.60m 3.00 pcs. 1,290.00 3,870.00
Sub-total "D" 40,458.00
E. Painting Works
1 Exterior Wall 114.00 sq.m. 340.00 38,760.00
2 Interior Wall 72.00 sq.m. 340.00 24,480.00
3 Gypsum Ceiling 28.90 sq.m. 370.00 10,693.00
Sub-total "E" 73,933.00
F. Metal Works
1 Gate Framing 11.30 sq.m. 17,402.00
Sub-total "F" 17,402.00
G. Doors,Jambs, and Hardwares
Doors and Jambs
1 D1: Hollow Core Wood Flush, 700mmW X 2100mmH 1.00 sets 2,500.00 2,500.00
2 D2: Solid Wood Panel, 800mmW X 2100mmH 1.00 sets 5,000.00 5,000.00

3 D3: Solid Wood Panel, 925mmW X 2100mmH 1.00 sets 6,000.00 6,000.00

Door Hardwares
1 Performa S/S SUS304 Bearing Type Hinges 3.5" x 3.5 12.00 sets 210.00 2,520.00
2 Yale Leverset Lockset 3.00 sets 590.00 1,770.00
3 Yale Deadbolt Lockset 2.00 sets 675.00 1,350.00
4 Door Stopper (Half Moon) 2.00 sets 83.00 166.00
Sub-total "G" 19,306.00
H. Glass works
Windows
 GW1: Clear Tempered Glass on Fixed Aluminum Frame
1 Window with Awning, 6mm thk Glass, 800mmW x 1.00 set 4,000.00 4,000.00
600mmH
Sub-total "H" 4,000.00
I. Cabinetry Works
1 Kitchen Cabinet by Moducab 1.00 lot 30,000.00
(Overhead & Base Cabinet including solid countertop)
Sub-total "I" 30,000.00
Total " Architectural Works" 368,151.90
PROJECT : PROPOSED EXTENSION OF TWO RESIDENTIAL BUILDING
LOCATION : COMELEC VILLAGE, SAN SEBASTIAN, KAWIT CAVITE
OWNER : KATHLEEN TORRE CAMPO
SUBJECT : BILL OF MATERIALS - ELECTRICAL AND PLUMBING
Total
Item Scope of Works Qty. Unit Unit Cost
Amount
(MTRL+LBR)
I Electrical Works
Lighting Outlets, conduit/boxes 5.00 unit 600.00 3,000.00
Conv. Outlets, conduits/boxes 9.00 unit 450.00 4,050.00
ACU 1.0hp 1.00 unit 30,000.00 30,000.00
ACU outlets 1.00 unit 675.00 675.00
ECB for ACU 1.00 unit 975.00 975.00
10W Bulb Lamp 1.00 sets 560.00 560.00
6W Pin Lights with Housing 4.00 sets 350.00 1,400.00
Switches/Plates, Ass. 3.00 sets 280.00 840.00
Breaker 20 Amp. 5.00 pcs. 630.00 3,150.00
Breaker 30 Amp. 3.00 pcs. 770.00 2,310.00
Breaker 80 Amp. 3.00 pcs. 4,589.20 13,767.60
Panel Board (12-Holes) 1.00 lot 10,500.00 10,500.00
Misc. Fittings 1.00 lot 14,000.00 14,000.00
#12 THW, Royu 3.00 box 4,340.00 13,020.00
#10 THW, Royu 1.00 box 4,900.00 4,900.00
#6 THW, Royu 1.00 box 5,320.00 5,320.00
Consumables 1.00 lot 5,000.00 5,000.00
Sub-total "IV" 113,467.60
II Plumbing Works
Water Closet, White 1.00 sets 10,248.00 10,248.00
Lavatory, Pedestal 1.00 sets 7,224.00 7,224.00
Stainless Kitchen Sink with Faucet 1.00 sets 7,560.00 7,560.00
Shower Head 1.00 sets 3,024.00 3,024.00
Floor Drains 4x4 2.00 sets 386.40 772.80
1/2'' Stainless Faucets, CR 1.00 sets 1,646.40 1,646.40
Water Heater 1.00 pcs 11,760.00 11,760.00
Stainless Grease trap 1.00 pcs 5,880.00 5,880.00
Gate Valves, 1''/1/2'' & all 1.00 pcs 2,520.00 2,520.00
GI Fittings 1.00 lot 16,800.00 16,800.00
Sanitary Roughing-in 1.00 lot 16,800.00 16,800.00
Plumbing Roughing-in 1.00 lot 16,800.00 16,800.00
Consumables 1.00 lot 6,000.00 6,000.00
Sub-total "V" 107,035.20