Project PROPOSED MB BFRV Gloria Diaz Plan

Location UNIT 4 LOT 1 BLK 5 GLORIA DIAZ ST. BF RESORT VILLAGE, LAS PIÑAS CITY
Client/Owner

Total Floor Area 16.25 sqm

Cost/sqm ₱ 29,836.98 per sqm

BILL OF MATERIALS
GENERAL REQUIREMENTS QUANTITY UNITS COST/ITEM
Mobilization 1 ls 10,000.00
Temporary Facilities 1 ls -
Signed and Sealed Building Plans 1 ls -
Water Consumption/Connection 1 ls Shouldered by Owner -
Electric Consumption/Connection 1 ls Shouldered by Owner -
Sub-Total 10,000.00

EQUIPMENT RENTAL QUANTITY UNITS COST/ITEM

Welding Machine/Grinder/Drill 1 ls 5,000.00
One Bagger Mixer 1 ls -
Sub-Total 5,000.00

SITE WORKS QUANTITY UNITS COST/ITEM

Excavation/Embankment 1 ls 10,578.00
Sub-Total 10,578.00

STRUCTURAL WORKS QUANTITY UNITS COST/ITEM

Wall Footing 1.26 cu.m. 10,899.00
Column Footing 0.74 cu.m. 6,447.00
Columns 0.53 cu.m. 26,565.00
Slab on Grade 1.37 cu.m. 12,358.50
Material Cost 3.89 cu.m. 56,269.50
Labor Cost 16,880.85
Sub-Total (Labor Cost + Material Cost) 73,150.35
Side Checking #REF!

MASONRY WORKS QUANTITY UNITS COST/ITEM

CHB including reinforcements and
57.3 sqm
Plastering 62,797.35
Material Cost 62,797.35
Labor Cost 18,839.21
Sub-Total (Labor Cost + Material Cost) 81,636.56

STEEL WORKS QUANTITY UNITS COST/ITEM

BILLBOARD FRAME 1 ls 11,206.83
Roof Frame 1 ls 8,778.92
Material Cost 19,985.75
Labor Cost 5,995.73
Sub-Total (Labor Cost + Material Cost) 25,981.48

THERMAL & MOISTURE PROTECTION

QUANTITY
(ROOFING WORKS) UNITS COST/ITEM
Roofing 33.175 ln.m. 22,748.25
Material Cost 22,748.25
Labor Cost 6,824.48
Labor Cost + Material Cost 29,572.73

Painting Works QUANTITY UNITS S COST/ITEM

Masonry 57.3 sqm 26,066.25
Steel 31.9 sqm 3,990.00
Material Cost 30,056.25
Labor Cost 9,016.88
Sub-Total (Labor Cost + Material Cost) 39,073.13
Tile Works QUANTITY UNITS COST/ITEM
Tileworks at Ground Floor 16.275 sqm
19,440.75
Material Cost 19,440.75
Labor Cost 5,832.23
Sub-Total (Labor Cost ) 25,272.98

Ceiling Works QUANTITY UNITS COST/ITEM

Interior Ceilings 16.275 sqm 9,336.60
Material Cost 9,336.60
Labor Cost 2,800.98
Sub-Total (Labor Cost + Material Cost) 12,137.58

Doors/Window QUANTITY UNITS COST/ITEM

2.1 sqm
Entrance/Exit Door 7,969.50
Roll up Door 3.3 sqm 12,127.50
Material Cost 20,097.00
Labor Cost 6,029.10
Sub-Total (Labor Cost + Material Cost) 26,126.10

Cabinet/Carpentry QUANTITY UNITS COST/ITEM

3.858 sqm
Cabinets and Counter Top 20,254.50
Material Cost 20,254.50
Labor Cost 6,076.35
Sub-Total (Labor Cost + Material Cost) 26,330.85

Electrical Works QUANTITY UNITS COST/ITEM

Roughing Ins, Wires, Cables and Panel
1
Boards ls 20,910.16
1
Electrical Devices and Lighting Fixtures ls 19,215.00
Material Cost 40,125.16
Labor Cost 12,037.55
Sub-Total (Labor Cost + Material Cost) 52,162.71

Plumbing Works QUANTITY UNITS COST/ITEM

Roughing Ins, Waterlines and
1
Wastelines ls 13,547.88
Septic Tank 1 ls 10,412.06
1
Plumbing Fixtures ls 15,603.00
Material Cost 39,562.95
Labor Cost 11,868.88
Sub-Total (Labor Cost + Material Cost) 51,431.83

Total Direct Cost 468,455.00

Transportation & Miscellanoeus 3.50% 16,395.93

Total Project Cost 484,851.00

TOTAL AMOUNT IN WORDS

FOUR HUNDRED EIGHTY FOUR THOUSAND AND FIFTY ONE PESOS ONLY

Excluded Items
1 Taxes and Insurances
2 Furnitures, Appliances, Bookshelves
3 Aircondition units ands Equipments
4 Landscaping
5 Main wire from secondary to Entrance Cap
6 Water Tanks