estimate sample

document.xls / ProbableCost 04/17/2023 / 22:29:24 1 / 27

ARKITEKTONS design & builderG/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217

TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: [email protected]

DESIGNATION/SDetails of Quantities

W L AREA INSIDE OUTSIDE PAVERS

LEVEL - 1

Veranda Front 4.500 2.000 9.000 9.000

Veranda Right 2.000 12.000 24.000 24.000

Master Bedroom 4.200 3.600 15.120 15.120

Master Walk-in 2.400 3.600 8.640 8.640

Masters' T&B 1.800 3.600 6.480 6.480

Living Room 4.500 3.600 16.200 16.200

Dining 5.700 3.900 22.230 22.230

Main Stair 4.500 2.400 10.800 10.800

Main Kitchen 4.200 4.800 20.160 20.160

Main Kitchen 1.300 1.200 1.560 1.560

Bedroom-1 2.900 3.900 11.310 11.310

Common T&B 1.300 2.700 3.510 3.510

Driveway 3.500 25.000 87.500 87.500

146.760 236.510 116.010 33.000 87.500

LEVEL - 2

Bedroom-2 2.900 3.900 11.310 11.310

Bedroom-3 2.900 3.600 10.440 10.440

Bedroom-4 4.200 3.600 15.120 15.120

Common T&B-2 2.800 2.700 7.560 7.560

Corridor-1 2.800 1.200 3.360 3.360

Corridor-2 1.300 3.600 4.680 4.680

Stair to Second Floor 4.200 2.400 10.080 10.080

Family Hall 4.200 3.900 16.380 16.380

View Deck 4.200 4.800 20.160 20.160

Veranda-3 5.700 1.500 8.550 8.550

Veranda-4 1.500 5.700 8.550 8.550

116.190 116.190 0.000 0.000

TOTAL AREA (sq.m.) 352.700 232.200 33.000 87.500

PROJECTED COST PER SQUARE METER 22,000.00 17,000.00 8,500.00

5,108,400.00 561,000.00 743,750.00

PROBABLE CONSTRUCTION COST PhP 6,413,150.00

Prepared by: Approved by:

RAFAEL AFRICA BRIONES, JR. type name here

ARCHITECT (PRC#6539) OWNER/S

document.xls / Summary 04/17/2023 / 22:29:24 2 / 27

ARKITEKTONS design & builderG/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217

TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: [email protected]

Project : TWO STOREY RESIDENCE

Location : BRGY.

LIPA CITY

Owner : ###

Subject : BILL OF MATERIALS & COST ESTIMATES ###

Date : 12-May-2011 ###

###

S U M M A R Y MATERIALS LABOR TOTAL

I GENERAL REQUIREMENTS / SITEWORKS 53,000.00 329,700.00 382,700.00

II STRUCTURAL WORKS 1,861,110.00 815,890.00 2,677,000.00

III ARCHITECTURAL WORKS 1,243,024.00 599,976.00 1,843,000.00

IV PLUMBING / SANITARY WORKS 155,200.00 60,600.00 215,800.00

V ELECTRICAL WORKS 145,800.00 74,700.00 220,500.00

3,458,134.00 1,880,866.00 ###

TOTAL COST OF MATERIALS 3,458,134.00

TOTAL COST OF LABOR 1,880,866.00

ARCHITECT'S PROFESSIONAL FEE/S 20% 1,067,800.00

CONTRACTOR'S PROFIT 35% - 50% 0.00

VALUE ADDED TAX 10% - 12% 0.00

GUARANTEED MAXIMUM COST 6,406,800.00


RAFAEL AFRICA BRIONES, JR.


0

document.xls / BoM 04/17/2023 / 22:29:24 3 / 27

ITEM DESCRIPTION Details of Quantities

I. GEN. REQ'Ts. / SITEWORKS

1.0 Mobilization/Demobilization Works

1.01 Mobilization & Demobilization

1.02 Layout & Batterboards 149.0100 -0.0100

1.03 Building Permits1.04 Occupancy Permit1.05 Haul Debris/Excess Materials

Sub-total

2.0 Bonds & Insurances

2.01 Homeowner's Asso. Bond2.02 Construction Bond/Permits S/G C BARS OTHERS

2.03 DeliveryTruck Pass 19.25 4.97 3.00 5.00 32.21666667 -0.21666667

2.04 Worker Insurance/Clearance/IDs 250.00 150.00 50.00 450.00

Sub-total

3.0 Temporary Facilities

3.01 Bunkhouse / Warehouse Rental 10,000 10,000.0

3.02 Toilet Facilities 2,000 2,000.00

3.03 Accommodation3.04 Personal Protective Equipment 200 1,000 3,000.00 300.00 4,500.00

3.05 Electricity

3.06 Water

3.07 Communication 250.00 4.00 1,000.00

Sub-total

4.0 Earthworks 15.00 112.243000

4.01 Excavation L W D QTY VOL 0.75700

F-1 1.40 1.40 1.50 4.00 11.76F-2 1.20 1.20 1.50 11.00 23.76TB-1 82.70 0.30 0.30 1.00 7.44SV 6.00 2.00 2.80 1.00 33.60CB 0.80 0.80 0.80 18.00 9.22DP 41.35 0.40 0.80 2.00 26.46

4.02 Backfill/On-fill 42.80 72.30 Area Elev. 88.00400 -0.00400

Veranda Front 4.50 2.00 9.00 0.20 1.80Veranda Right 2.00 12.00 24.00 0.20 4.80Master Bedroom 4.20 3.60 15.12 0.40 6.05Master Walk-in 2.40 3.60 8.64 0.40 3.46Masters' T&B 1.80 3.60 6.48 0.40 2.59Living Room 4.50 3.60 16.20 0.40 6.48Dining 5.70 3.90 22.23 0.40 8.89Main Stair 4.50 2.40 10.80 0.40 4.32Main Kitchen 4.20 4.80 20.16 0.40 8.06Bedroom-1 2.90 3.90 11.31 0.40 4.52Common T&B 1.30 2.70 3.51 0.40 1.40

4.03 Gravel Fill 236.51 0.075 17.73825 0.26175

4.04 Compaction 11.31 25.92 37.23

Sub-total

document.xls / BoM 04/17/2023 / 22:29:25 4 / 27


Total for General Requirements / Siteworks

II. STRUCTURAL WORKS

1.0 Concrete Works

1.01 Footing / Wall Ftg W L D 15.00 14.54700 0.45300

F-1 & F-2 15.00 1.40 1.40 0.300 4.00 2.35TB-1 82.70 0.30 0.300 1.00 7.44

Cement 10.00

Sand 0.50 0.50000

Gravel

Eqpt Rental 69,850.00 0.50000

1.02 Columns B D Ht QTY 5.2500000 0.75000

Cement 30.00 10.00

Sand 0.50

Gravel

Eqpt Rental 72,800.00

1.03 Slab on Fill / on Grade QTY 23.65100 0.69900

Cement 10.00

Sand 0.50

Gravel

Eqpt Rental 91,250.00 1.00000

1.04 Beams B H L QTY 0.00000

Cement 10.00

Sand 0.50

Gravel

Eqpt Rental 127,400.00

1.05 Suspended Slab W L Area 0.10 11.61900 0.38100

Bedroom-2 2.90 3.90 11.31Bedroom-3 2.90 3.60 10.44Bedroom-4 4.20 3.60 15.12Common T&B-2 2.80 2.70 7.56Corridor-1 2.80 1.20 3.36Family Hall 4.20 3.90 16.38View Deck 4.20 4.80 20.16Veranda-3 5.70 1.50 8.55Veranda-4 1.50 5.70 8.55

Cement 116.19 10.00Sand 0.00 352.70 0.50GravelEqpt Rental 54,600.00

1.06 Stair Slabs Area 3.27600 0.72400

Stair to Second Floor 4.20 3.12 13.10 0.25 3.28Cement 13.10 10.00Sand 0.50

Gravel

Eqpt Rental 18,700.001.07 Misc Items L W T QTY 11.90400 0.09600

Cement 10.00

Sand 0.50

Gravel

document.xls / BoM 04/17/2023 / 22:29:25 5 / 27


Eqpt Rental 56,100.00Sub-total

2.0 Masonry Works

2.01 469.80 1 469.8000 0.20000

5" thk. CHB 280.80 Grnd Flr 3.60 12.50 5,875.0000 25.00000Cement 189.00 Scnd Flr 3.00 1.50 705.0000 5.00000Sand RoofDeck 1.00 0.15 70.5000 0.5000010 mm Ø Def. Bars 0.75 352.5000 2.50000Ga. 18 G.I. Wire 35.0000 0.50000

2.02 339.60 1 339.6000 0.40000

4" thk. CHB 93.60 Grnd Flr 3.60 12.50 4,250.0000 50.00000

Cement 78.00 Scnd Flr 3.00 1.10 374.0000 6.00000

Sand 168.00 Fence 0.10 34.0000

10 mm Ø Def. Bars 0.75 255.0000 5.00000

Ga. 18 G.I. Wire 26.0000

2.03 120.00

Cement 15.00 11.25

Sand 0.75 2.40 0.60000

10 mm Ø Def. Bars 20.00000

Ga. 18 G.I. Wire 2.00000

2.03 Concrete floor topping G.F. S.F. DECK 17.63500 0.36500

Cement 236.51 116.19 0.00 352.7000 27.0000

Sand 9.0000

Sub-total

3.0 Reinforcing Steel Bars

3.01 Footings 10 Ø 10 Ø 12 Ø 16 Ø TIES

F-1 & F-2 12.22F-2 24.00TB-1 110.27 187.20 551.33

10 mm Ø Def. Bars 0.00 0.000000

16 mm Ø Def. Bars 110.2666667 0.000000

Ga. 18 G.I. Wire 31.000000

3.02 Columns / Pedestals 10 Ø 12 Ø 16 Ø 20 Ø TIES

14 C-1 15.11 0.00 20.36 53.3314 C-2 62.33 0.00 56.00 146.67

C-1 WF 0.00 0.00 0.00 0.00

C-2 WF 0.00 0.00 0.00 0.00

10 mm Ø Def. Bars 77.4444 2.55556

12 mm Ø Def. Bars 0.0000

16 mm Ø Def. Bars 76.3636 3.63637

Ga. 18 G.I. Wire 46.0000

3.03 Slab on Fill / on Grade L W BARS

Master Bedroom 4.20 3.60 37.80 37.80 12.60Master Walk-in 2.40 3.60 21.60 21.60 7.20Masters' T&B 1.80 3.60 16.20 16.20 5.40

5" CHB w/ rebars including mortar & plaster finish

4" CHB w/ rebars including mortar & plaster finish

Concrete trim at exterior window / door

document.xls / BoM 04/17/2023 / 22:29:25 6 / 27


Living Room 4.50 3.60 40.50 40.50 13.50Dining 5.70 3.90 55.57 55.58 18.53Main Stair 4.50 2.40 27.00 27.00 9.00Main Kitchen 4.20 4.80 50.40 50.40 16.80Main Kitchen 1.30 1.20 3.90 3.90 1.30Bedroom-1 2.90 3.90 28.27 28.28 9.42Common T&B 1.30 2.70 8.78 8.78 2.93

10 mm Ø Def. Bars 0.40 0.40 96.675000

Ga. 18 G.I. Wire 9.600000

3.04 Beams Length 10# 15# 22# 24# 26#10 mm Ø Def. Bars 266.9000 2.55556

12 mm Ø Def. Bars 860.5200

16 mm Ø Def. Bars 320.4930 3.63637

Eqpt Rental 11.2000000 -1.00000

3.05 Suspended Slab 10 Ø 12 Ø 16 Ø

Bedroom-2 2.90 3.90 37.70 37.70Bedroom-3 2.90 3.60 34.80 34.80Bedroom-4 4.20 3.60 50.40 50.40Common T&B-2 2.80 2.70 25.20 25.20Corridor-1 2.80 1.20 11.20 11.20Family Hall 4.20 3.90 54.60 54.60View Deck 4.20 4.80 67.20 67.20Veranda-3 5.70 1.50 28.50 28.50Veranda-4 1.50 5.70 28.50 28.50

10 mm Ø Def. Bars 70.41818182 -0.34545455

12 mm Ø Def. Bars 70.41818182 -0.34545455

Ga. 18 G.I. Wire 17.50000000

3.06 Stair SlabsStair to Second Floor 4.20 3.90 2.00 273.00 273.00

10 mm Ø Def. Bars 0.50000000

12 mm Ø Def. Bars 0.50000000

Ga. 18 G.I. Wire 9.20000 0.80000000

3.07 Misc Items L W QTY 10 Ø 12 Ø

SV 6.00 2.00 2.00 200.00 200.00CB 0.80 0.80 18.00 120.00 96.00

10 mm Ø Def. Bars 0.66666670

12 mm Ø Def. Bars 0.66666670

Ga. 18 G.I. Wire 10.40 0.60000000

Sub-total

4.0 Formworks & Scaffolds

4.01 Columns B D Ht QTY 51.0000

C-1 0.35 0.5 2 4.00 13.60

C-2 0.35 0.5 2 11.00 37.40

½" thk Plywood 17.71 17.70833 2.2916700

2" x 3" Coco Lumber 2 3 12 9.00 666.67

2" x 4" Coco Lumber 2 4 12 12.00 416.67

Nails, assorted sizes 2.25

Consummables 43,980.00

4.03 Suspended Slab 116.19000 Area 3.81000

document.xls / BoM 04/17/2023 / 22:29:25 7 / 27


4.04 Stair Slabs 13.10400 Area 1.89600

Steel Deck or Tjoist PhP 150.00

Sub-total

5.0 Roof Framing 1,008.54

5.01 Steel Framing & Purlins 2"x2" 1.5"x1.5" QTY

1/4 x 2 x 2 Angle Bars 259.64827586207 0.3517241

1/4 x 1.5 x 1.5 Angle Bars 166.58620689655 3.4137931

2" x 4" x 1.2mm C-Purlins 292.00 65.00 64.909091 0.09091

2" x 6" x 1.2mm C-Purlins 64.00 16.00 14.5454545 5.45455

12mm Dia. Plain Round Bars

Eqpt Rental & Consummables 0.10 29,630.00 -120

Sub-total

Total for Structural Works

III ARCHITECTURAL WORKS

1.0 Floor Finishes 108.500000

1.01 Paver Blocks W L A

Veranda Front 4.50 2.00 9.00

Veranda Right 1.50 8.00 12.00

100% 100mm x 200mm Pavers 0.020 50.000 5,425.00000 25.00000

Sand 8.14 8.13750 -0.1375

Eqpt Rental & Consummables 0.18 10,818.0000 -18.00000

1.02 Floor Tiles, 60cmx60cm W L A 70.95000 0.05000

Living Room 4.50 3.60 16.20

Dining 5.70 3.90 22.23

Main Stair 4.50 2.40 10.80

Main Kitchen 4.20 4.80 20.16

Main Kitchen 1.30 1.20 1.56

60cm Sq. M'wasa Floor Tiles 0.36 2.7778 197.222222 12.7777778

Tile Adhessive 2.0 35.5000000 0.500000

Eqpt Rental & Consummables 0.14 5,040.00000 -4.00000

1.03 Floor Tiles, 40cmx40cm 37.26000 2.74000

View Deck 4.20 4.80 20.16

Veranda-3 5.70 1.50 8.55

Veranda-4 1.50 5.70 8.55

40cm Sq. Floor Tiles 0.16 6.25 232.87500 17.1250000

Tile Adhessive 2.0 20.00000

Eqpt Rental & Consummables 0.16 3,360.00000 40.00000

1.04 Floor Tiles, M'wasa 30cmx30cm 17.5500 2.45000

Masters' T&B 1.80 3.60 6.48

Common T&B 1.30 2.70 3.51

Common T&B-2 2.80 2.70 7.56

30cm Sq. M'wasa Floor Tiles 0.09 11.11 222.22222 27.7777780

Tile Adhessive 5.00 100.00 2.0 10.00000

document.xls / BoM 04/17/2023 / 22:29:25 8 / 27


Eqpt Rental & Consummables 0.160 1,480.00000 520.00000

1.06 Laminated Wood Flooring 110.25000 4.75000

Master Bedroom 4.20 3.60 15.12

Master Walk-in 2.40 3.60 8.64

Bedroom-1 4.20 3.60 15.12

Bedroom-2 2.90 3.90 11.31

Bedroom-3 2.90 3.60 10.44

Bedroom-4 4.20 3.60 15.12

Corridor-1 2.80 1.20 3.36

Corridor-2 1.30 3.60 4.68

Stair to Second Floor 4.20 2.40 10.08

Family Hall 4.20 3.90 16.38

10cmx100cm Laminated Floor 0.09 0.99 0.09 12.00000 1,380.00052 -0.00052

Acce. & Consummables 0.08 6,624.00002 -138.00000

Sub-total

2.0 Wall Finishes

2.01 Acritex Paint (Ext. Walls only) W L Ht Area 312.0000 8.00000

Front 10.00 6.00 60.00Rear 10.00 6.00 60.00Right 16.00 6.00 96.00Left 16.00 6.00 96.00

Acritex Primer 28.00 11.43 1.00 11.4285714

Acritex-Cast 25.00 12.80 1.00 12.8000000

Acritex Topcoat 25.00 12.80 2.00 25.6000000

Acritex Reducer 12.5000000

Skim Coat 10.00 32.0000000

Consummables 0.15 7,185.00

2.02 Latex Paint Finish W L Ht Area 805.8000 4.2000000

Skim Coat 15.00 54.00000

Flat Latex Paint 28.00 28.92857

Semi-Gloss Latex 90.00000

Power Tools & Consummables 168,660.00 7,560.00

2.03 Glazed Wall Tiles W L Ht Area 71.52

Masters' T&B 1.80 3.60 2.4 25.92Common T&B 1.30 2.70 2.4 19.20Common T&B-2 2.80 2.70 2.4 26.40

30x30cm Glazed Wall Tiles 0.09 11.11 71.52 777.7778

Tile Adhessive 5.00 357.60 2.0 35.76000Tile Grout 1.00 202.52 5.0 40.50400

Power Tools & Consummables 9,600.000

2.05 Countertops & Backsplash L Top Splash Area

Main Kitchen 9.00 0.60 0.2 7.20Masters' T&B 2.80 0.60 0.2 2.24Common T&B-2 1.20 0.60 0.2 0.96

18mm Thk Granite Slabs 14.88000 0.12000

document.xls / BoM 04/17/2023 / 22:29:25 9 / 27


Power Tools & Consummables

2.06 Cabinets & Closets Doors Cabs Clo Drwrs High Cabs

Laminated Cabinet Doors 50.00 27.00Laminated Closet Doors 23.00Laminated Drawers 60.00Louver Closet Doors 4.00Plywood Closet Doors (Roll-Paint) 5.00

Sub-total

3.0 Ceiling Finishes

3.01 12mm thk Gypsum Board 177.390000 2.61000

Master Bedroom 4.20 3.60 15.12Master Walk-in 2.40 3.60 8.64Living Room 4.50 3.60 16.20Dining 5.70 3.90 22.23Main Stair 4.50 2.40 10.80Main Kitchen 4.20 4.80 20.16Bedroom-1 2.90 3.90 11.31Bedroom-2 2.90 3.90 11.31Bedroom-3 2.90 3.60 10.44Bedroom-4 4.20 3.60 15.12Corridor-1 2.80 1.20 3.36Stair to Second Floor 4.20 2.40 10.08Family Hall 4.20 3.90 16.38

3.02 4.5mm thk Hardiflex 87.810000 2.19000

Veranda Front 4.50 2.00 9.00Veranda Right 2.00 12.00 24.00Masters' T&B 1.80 3.60 6.48Common T&B 1.30 2.70 3.51Common T&B-2 2.80 2.70 7.56View Deck 4.20 4.80 20.16Veranda-3 5.70 1.50 8.55Veranda-4 1.50 5.70 8.55

3.03 Recessed Ceiling Hor Vert 340.00000Living Room 18.00 14.40 64.80Dining 22.80 15.60 76.80Main Stair 18.00 9.60 55.20Corridor-1 11.20 4.80 32.00Corridor-2 5.20 14.40 39.20View Deck 16.80 19.20 72.00

3.04 Roof EavesEaves Front 1.50 13.00 19.50Eaves Rear 1.50 13.00 19.50Eaves Left 1.50 19.00 28.50Eaves Right 1.50 19.00 28.50

4.5mm thk Hardiflex 6.00 64.00 96.00 96.00001" x 1" Treated Wood Vent Slats

3.06 PVC Baseboards 5 320.0000

Sub-total

4.0 WaterproofingCommon T&B-2 2.80 2.70 7.56View Deck 4.20 4.80 20.16

document.xls / BoM 04/17/2023 / 22:29:25 10 / 27


Veranda-3 5.70 1.50 8.55Veranda-4 1.50 5.70 8.55

4.01 Cementitous waterproofer 44.82 17.92800 2.07200

Sub-total

5.0 Ironmongery & Hardwares

5.01 Locksets

Main Door Lockest

Cyclindrical Lockset w/ Key

Cyclindrical Lockset w/o Key

5.02 Hinges

4" x 4" S/S Hinges

3.5" x 3.5" S/S Hinges

3" x 3" S/S Hinges

5.04 Door Stoppers

Magnetic Door Stopper

Sub-total

6.0 Metal & Specialty Works L Ht bdft/linm

6.01 Steel Stair Railings 32.00 1.00 32.00

6.03 Steel Balcony Railings 33.00 1.00 33.00000

6.04 Power Tools & Consummables 0.00

Sub-total 57,200.00

7.0 Closets, Cabinets, Shelves Carcass

7.01 Closets L D H QTY

7.02 Low Cabinets

Dining 2.80 0.60 0.9 1.00 1.5120 0.48800Main Kitchen 4.00 0.60 0.9 1.00 2.1600 0.84000Master Bedroom 3.00 0.60 0.9 1.00 1.6200 0.38000Family Hall 2.70 0.60 0.9 1.00 1.4580 0.54200

7.03 High Cabinets

7.05 Countertops

Dining 2.80 1.00 1.00 2.8000 0.20000Main Kitchen 4.00 1.00 1.00 4.0000Sub-total

8.0 Doors & Jambs BdFt S. Area Cost/BF Amount/Set T. S. Area 2.00

8.01 Jambs, TREATED WOOD 65.52

D-1 1.0 x 2.10 Main Door 18.00 1.35 80.00 1,440.00 1.35D-2 1.0 x 2.10 Master's Walk 18.00 1.35 80.00 1,440.00 1.35D-3 0.80 x 2.10 Bedroom 1 18.00 1.35 80.00 1,440.00 1.35D-4 0.90 x 2.10 Din/Kit/2ndFl 18.00 1.35 80.00 1,440.00 10.80D-5 0.60 x 2.10 Common T& 18.00 1.35 80.00 1,440.00 2.70D-6 0.70 x 2.10 Master's SD 18.00 1.35 80.00 1,440.00 1.35

8.02 Doors 13.00

document.xls / BoM 04/17/2023 / 22:29:25 11 / 27


D-1 1.0 x 2.10 Solid w/ Desi 96.00 4.20 160.00 15,360.000 4.20D-4 0.90 x 2.10 Hollow Core 48.00 3.78 60.00 2,880.000 30.24D-5 0.60 x 2.10 Hollow Core 42.67 2.52 60.00 2,560.000 5.04D-6 0.70 x 2.10 Hollow Core 45.33 2.94 60.00 2,720.000 2.94D-2 1.0 x 2.10 Hollow Core 48.00 4.20 60.00 2,880.00 4.20D-3 0.80 x 2.10 Hollow Core 48.00 3.36 60.00 2,880.00 3.36

Sub-total 72,860.00 1,188.19 61.32

9.0 Windows W Ht Area Cost/SqM Amount/Set T. S. Area

9.01 Aluminum Frame 46.42000

W-1 Living 4.00 1.60 6.40 3,500.00 22,400.00 6.40000W-2 Living (Upper) 6.20 2.10 13.02 3,500.00 45,570.00 13.02000W-3 Bedrooms 0.80 1.20 0.96 3,500.00 3,360.00 8.64000W-4 Stair Landing 2.00 0.60 1.20 3,500.00 4,200.00 1.20000W-5 Stair Landing 0.60 2.10 1.26 3,500.00 4,410.00 2.52000W-6 T&B 0.80 0.40 0.32 3,500.00 1,120.00 0.64000W-7 Dining & Family Area 3.60 1.60 5.76 3,500.00 20,160.00 11.52000W-8 Family Area 0.80 1.60 1.28 3,500.00 4,480.00 1.28000W-9 Kitchen 1.00 0.60 0.60 3,500.00 2,100.00 1.20000

9.02 6mm Glass panels 10.80 501.33600 -1.3360009.03 Aluminum Framed Screen 300.000009.04 Tools & Accessories 56,800.00 4.00000

Sub-total 223,368.00

10.0 Misc. Painting Works

10.01 Varnish FinishDoors & Jambs 98.28000 -0.28000Stairs, Handrails 52.41600 -0.41600

10.02 Paint CarcassClosetsLow CabinetsHigh Cabinets

Sub-total

11.0 Roofing Works 2nd Flr Eaves Total Sloped Area

11.01 Long Span Roofing 209.14 7.20 216.34 1.25 270.42750 -0.4275011.02 Bended Accessories 38.00 12.00 17.00 16.00 83.00000 7.0000011.03 Insulation 0.0011.04 S/S Valley Gutters 6.0000011.05 S/S Gutters 25.00 30.00 55.00 5.00000

Sub-total 219,300.00

12.0 Specialty Wood Works BdFt/Pc Qty

12.01 TKD Stair Treads 8.00 54.00 432.0012.03 Accessories

Sub-total 64,800.00

Total for Architectural Works

IV PLUMBING & SANITARY WORKS1.0 Plumbing Works

document.xls / BoM 04/17/2023 / 22:29:25 12 / 27


1.01 Sanitary4" Pipe, Neltex 55.002" Pipe, Neltex 30.004" Tee, Neltex2" Tee, Neltex4" Wye, Neltex2" Wye, Neltex4" Elbow, Neltex2" Elbow, Neltex4" Clean Out, Neltex2" Clean Out, Neltex

1.02 Vent Line

2" Pipe, Neltex 57.002" Tee, Neltex2" Wye, Neltex2" Elbow, Neltex

1.03 Downspout

3" Pipe, Neltex 36.003" 90 Elbow, Neltex3" 45 Elbow, Neltex

Accessories 2,182.00 -82.00000

1.04 Storm Drainage

6" Pipe, Neltex 20.804" Pipe, Neltex 31.20

1.05 Hot & Cold Water Line

1/2" Cold Water Pipe 52.00 52.000000 52.00

1/2" Tee 5.00 5.00

1/2" Elbow 6.00 6.00

1/2" Adaptor 8.00 8.00

1/2" Coupling 7.00 7.00

1/2" Hot Water Pipe 0.00 0.00

1/2" Tee 5.00 5.00

1/2" Elbow 2.00 2.00

1/2" Adaptor 4.00 4.00

1/2" Coupling 3.00 3.00

1/2" G.I. Plug 8.00 8.00

1/2" G.I. Nipple 12.00 12.00

1/2" G.I. Tee 5.00 5.00

1/2" G.I. Elbow 6.00 6.00

1/2" Gate Valve 12mm 6.00 6.00

Other Accessories 8,268.00 3.80000

1.06 Plumbing Fixtures

Lavatory-AMixer-A

document.xls / BoM 04/17/2023 / 22:29:25 13 / 27


Water Closet-ABidet Spray-AS.H.-ATP H-AShower Head-AShower Valve-aK.S., SS, Dbl BowlK.S. MixerSS Bottle-TrapHD Angle ValvesFlexible HoseFaucet 4"Faucet w/ HBOther Accessories 3,241.00 9.00000

Total for Plumbing Works

V ELECTRICAL WORKS

1.0 Electrical Works

1.01 Conduits, Boxes & Fittings 56,300.0 0.50

2"x4" Utility Boxes 111.00 54.00 165.0000

4"x4" Junction Boxes 41.2500 -1.25000

1/2" PVC Pipes 307.5000 2.50000

3/4" PVC Pipes 124.0000 -4.00000

1.5" PVC Pipes 0.0000

Meter Base 0.0000

Other Accessories 5,372.40 -106.40000

1.02 Wires & Cables 38,200.0 0.50

2.0mm sq Stranded Wires

3.5mm sq Stranded Wires 10.40 1.60000

5.5mm sq Stranded Wires

Main Service Wires 64.00

CATV Cable

Tel. Wires

Other Accessories 6,831.60 2.40000

1.03 Wiring Devices (Switch/Outlets) 38,200.0 0.50

Duplex Outlets 54.00

Special Outlets 10.00

Switches 111.00 -11.00000

1.04 Lighting Fixtures 111.00

1.05 Panel boards / ACB's 15,000.0

Total for Electrical Works

TOTAL COST OF MATERIALS

TOTAL COST OF LABOR

TOTAL MATERIALS & LABOR COST

document.xls / BoM 04/17/2023 / 22:29:25 14 / 27


ARCHITECT'S PROFESSIONAL FEE/S

CONTRACTOR'S PROFIT

VALUE ADDED TAX

GUARANTEED MAXIMUM COST

Prepared by:

RAFAEL AFRICA BRIONES, JR.

ARCHITECT (PRC#6539)

document.xls / BoM 04/17/2023 / 22:29:25 15 / 27

Labor & Eqpt.###

Qty UnitMaterials

TOTALUnit Cost Cost Unit Cost Cost

2.00 T.L. 5,000.0 10,000.00 10,000.00

149.00 sq m 120.00 17,880.00 50.00 7,450.00 25,330.001.00 lot BY OWNER1.00 lot BY OWNER3.00 T.L. 5,000.0 15,000.00 15,000.00

17,880.00 32,450.00 50,330.00

BY OWNERBY OWNER

32.00 T.L. 1,000.00 32,000.00 32,000.00

20.00 pax 450.00 9,000.00 9,000.00

41,000.00 41,000.00

1.00 lot 10,000.00 10,000.00 5,000.00 15,000.00

1.00 lot 2,000.00 2,000.00 2,000.00 4,000.00Mos 0.00 0.00

20.00 Sets 4,500.00 90,000.00 90,000.0010.00 Mos 3,500.00 35,000.00 35,000.00

10.00 Mos 3,000.00 30,000.00 30,000.00

10.00 Mos 700.00 7,000.00 7,000.00

12,000.00 169,000.00 181,000.00

113.00 cu m 350.00 39,550.00 39,550.00

88.00 cu m 140.00 12,320.00 150.00 13,200.00 25,520.00

18.00 cu m 600.00 10,800.00 150.00 2,700.00 13,500.00

106.00 cu m 300.00 31,800.00 31,800.00

23,120.00 87,250.00 110,370.00

document.xls / BoM 04/17/2023 / 22:29:25 16 / 27

Qty UnitMaterials Labor & Eqpt.


Total for General Requirements / Siteworks 53,000.00 329,700.00 382,700.00

15.00 cu m ###

150.00 bags 200.00 30,000.00 70.00 10,500.00 40,500.00

8.00 cu m 700.00 5,600.00 250.00 2,000.00 7,600.00

16.00 cu m 750.00 12,000.00 250.00 4,000.00 16,000.00

23.00 days 250.00 5,750.00 5,750.00

16.00 cu m

160.00 bags 200.00 32,000.00 70.00 11,200.00 43,200.00

8.00 cu m 700.00 5,600.00 250.00 2,000.00 7,600.00

16.00 cu m 750.00 12,000.00 250.00 4,000.00 16,000.00

24.00 days 250.00 6,000.00 6,000.00

20.00 cu m ###

200.00 bags 200.00 40,000.00 70.00 14,000.00 54,000.00

10.00 cu m 700.00 7,000.00 250.00 2,500.00 9,500.00

20.00 cu m 750.00 15,000.00 250.00 5,000.00 20,000.00

31.00 days 250.00 7,750.00 7,750.00

28.00 cu m

280.00 bags 200.00 56,000.00 70.00 19,600.00 75,600.00

14.00 cu m 700.00 9,800.00 250.00 3,500.00 13,300.00

28.00 cu m 750.00 21,000.00 250.00 7,000.00 28,000.00

42.00 days 250.00 10,500.00 10,500.00

12.00 cu m ###

120.00 bags 200.00 24,000.00 70.00 8,400.00 32,400.006.00 cu m 700.00 4,200.00 250.00 1,500.00 5,700.00

12.00 cu m 750.00 9,000.00 250.00 3,000.00 12,000.0018.00 days 250.00 4,500.00 4,500.00

4.00 cu m ###

40.00 bags 200.00 8,000.00 70.00 2,800.00 10,800.002.00 cu m 700.00 1,400.00 250.00 500.00 1,900.004.00 cu m 750.00 3,000.00 250.00 1,000.00 4,000.00

8.00 days 250.00 2,000.00 2,000.00

12.00 cu m

120.00 bags 200.00 24,000.00 70.00 8,400.00 32,400.00

6.00 cu m 700.00 4,200.00 250.00 1,500.00 5,700.00

12.00 cu m 750.00 9,000.00 250.00 3,000.00 12,000.00

document.xls / BoM 04/17/2023 / 22:29:25 17 / 27



24.00 days 250.00 6,000.00 6,000.00

332,800.00 157,900.00 490,700.00

470.00 sq m

5,900.00 pcs 7.00 41,300.00 4.00 23,600.00 64,900.00710.00 bags 200.00 142,000.00 70.00 49,700.00 191,700.00

71.00 cu m 700.00 49,700.00 250.00 17,750.00 67,450.00350.00 pcs 125.00 43,750.00 30.00 10,500.00 54,250.00

36.00 kg 65.00 2,340.00 20.00 720.00 3,060.00

340.00 sq m

4,300.00 pcs 6.00 25,800.00 4.00 17,200.00 43,000.00

380.00 bags 200.00 76,000.00 70.00 26,600.00 102,600.00

34.00 cu m 700.00 23,800.00 250.00 8,500.00 32,300.00

260.00 pcs 125.00 32,500.00 30.00 7,800.00 40,300.00

26.00 kg 65.00 1,690.00 20.00 520.00 2,210.00

120.00 lin m

48.00 bags 200.00 9,600.00 70.00 3,360.00 12,960.00

3.00 cu m 700.00 2,100.00 250.00 750.00 2,850.00

20.00 pcs 125.00 2,500.00 30.00 600.00 3,100.00

2.00 kg 65.00 130.00 0.00 130.00

18.00 cu m

27.00 bags 200.00 5,400.00 70.00 1,550.00 6,950.00

9.00 cu m 700.00 6,300.00 250.00 2,250.00 8,550.00

464,910.00 171,400.00 636,310.00

###

###

###

110.00 pcs 125.000 13,750.000 30.00 3,300.00 17,050.00

200.00 pcs 320.00 64,000.00 60.00 12,000.00 76,000.00

31.00 Kgs. 65.00 2,015.00 30.00 930.00 2,945.00

###

###

260.00 pcs 125.00 32,500.00 70.00 18,200.00 50,700.00

0.00 pcs 180.00 0.00 120.00 0.00 0.00

200.00 pcs 320.00 64,000.00 180.00 36,000.00 100,000.00

46.00 Kgs. 65.00 2,990.00 30.00 1,380.00 4,370.00

###

document.xls / BoM 04/17/2023 / 22:29:25 18 / 27



96.00 pcs 125.00 12,000.00 70.00 6,720.00 18,720.00

10.00 Kgs. 65.00 650.00 30.00 300.00 950.00

480.00 pcs 125.00 60,000.00 70.00 33,600.00 93,600.00

220.00 pcs 180.00 39,600.00 120.00 26,400.00 66,000.00

420.00 pcs 320.00 134,400.00 180.00 75,600.00 210,000.00

40.00 days 500.00 20,000.00 20,000.00

###

70.00 pcs 125.00 8,750.00 30.00 2,100.00 10,850.00

70.00 pcs 180.00 12,600.00 40.00 2,800.00 15,400.00

20.00 Kgs 65.00 1,300.00 30.00 600.00 1,900.00

46.00 0.00 125.00 5,750.00 30.00 1,380.00 7,130.00

46.00 0.00 180.00 8,280.00 40.00 1,840.00 10,120.00

10.00 0.00 65.00 650.00 30.00 300.00 950.00

54.00 pcs 125.00 6,750.00 30.00 1,620.00 8,370.00

50.00 pcs 180.00 9,000.00 40.00 2,000.00 11,000.00

11.00 Kgs 65.00 715.00 30.00 330.00 1,045.00

479,700.00 247,400.00 727,100.00

51.00 sq m

51.00 sq m ###

80.00 shts 420.00 33,600.00 200.00 16,000.00 49,600.004,000.00 bd ft 20.00 80,000.00 5.00 20,000.00 100,000.005,000.00 bd ft 20.00 100,000.00 5.00 25,000.00 125,000.00

90.00 kgs 70.00 6,300.00 20.00 1,800.00 8,100.00

1.00 Lot 43,980.00 43,980.00

120.00 sq m ###

document.xls / BoM 04/17/2023 / 22:29:25 19 / 27



15.00 sq m

135.00 sq m 500.00 67,500.00 150.00 20,250.00 87,750.00

287,400.00 127,030.00 414,430.00

260.00 pcs 680.00 176,800.00 200.00 52,000.00 228,800.00

170.00 pcs 450.00 76,500.00 120.00 20,400.00 96,900.00

65.00 pcs 420.00 27,300.00 100.00 6,500.00 33,800.00

20.00 pcs 650.00 13,000.00 150.00 3,000.00 16,000.00

15.00 pcs 180.00 2,700.00 50.00 750.00 3,450.00

1.00 Lot 29,510.00 29,510.00

296,300.00 112,160.00 408,460.00

Total for Structural Works 1,861,110.00 815,890.00 2,677,000.00###

108.50 sq m

5,450.00 pcs 10.00 54,500.00 5.00 27,250.00 81,750.00

8.00 cu m 700.00 5,600.00 5,600.00

1.00 lot 10,800.00 10,800.00

0.00

71.00 sq m

210.00 pcs 120.00 25,200.00 55.00 11,550.00 36,750.00

36.00 bags 300.00 10,800.00 10,800.00

1.00 lot 5,036.00 5,036.00

40.00 sq m

250.00 pcs 60.00 15,000.00 30.00 7,500.00 22,500.00

20.00 bags 300.00 6,000.00 6,000.00

1.00 lot 3,400.00 3,400.00

20.00 sq m

250.00 pcs 25.00 6,250.00 15.00 3,750.00 10,000.00

10.00 bags 300.00 3,000.00 3,000.00

document.xls / BoM 04/17/2023 / 22:29:25 20 / 27



1.00 lot 2,000.00 2,000.00

115.00 sq m

1,380.00 pcs 60.00 82,800.00 12.00 16,560.00 99,360.00

1.00 lot 6,486.00 6,486.00

209,150.00 94,332.00 303,482.00

320.00 sq m

12.00 gals 580.00 6,960.00 450.00 5,400.00 12,360.0012.00 gals 400.00 4,800.00 500.00 6,000.00 10,800.0026.00 gals 740.00 19,240.00 500.00 13,000.00 32,240.0015.00 gals 380.00 5,700.00 400.00 6,000.00 11,700.0032.00 bags 350.00 11,200.00 500.00 16,000.00 27,200.00

1.00 lot 7,200.00 7,200.00

810.00 sq m

54.00 bags 350.00 18,900.00 500.00 27,000.00 45,900.0030.00 gals 450.00 13,500.00 450.00 13,500.00 27,000.0090.00 gals 480.00 43,200.00 500.00 45,000.00 88,200.00

1.00 lot 7,560.00 7,560.00

70.00 sq m

800.00 pcs 32.00 25,600.00 15.00 12,000.00 37,600.0036.00 bags 300.00 10,800.00 10,800.0040.00 kgs 50.00 2,000.00 2,000.00

1.00 lot 9,600.00 9,600.00

15.00 sq m 4,500.00 2,000.00 0.00

document.xls / BoM 04/17/2023 / 22:29:25 21 / 27



1.00 lot 0.00 0.00

77.00 sets 400.00 100.00 0.0022.00 sets 900.00 250.00 0.0060.00 sets 200.00 50.00 0.00

4.00 sets 1,100.00 500.00 0.006.00 sets 250.00 100.00 0.00

161,900.00 168,260.00 330,160.00

180.00 sq m 450.00 81,000.00 130.00 23,400.00 104,400.00

90.00 sq m 460.00 41,400.00 130.00 11,700.00 53,100.00

340.00 L m 100.00 34,000.00 50.00 17,000.00 51,000.00

96.00 sqm 460.00 130.00 12,480.00 12,480.000.00 lin ft 150.00 60.00 0.00 0.00

320.00 L m 80.00 50.00 16,000.00 16,000.00

156,400.00 80,580.00 236,980.00

document.xls / BoM 04/17/2023 / 22:29:25 22 / 27



20.00 gals 2,800.00 56,000.00 280.00 5,600.00 61,600.00

56,000.00 5,600.00 61,600.00

1.00 set 2,000.00 2,000.00 450.00 450.00 2,450.00

8.00 sets 450.00 3,600.00 200.00 1,600.00 5,200.00

2.00 sets 400.00 800.00 200.00 400.00 1,200.00

2.00 pairs 250.00 500.00 100.00 200.00 700.00

12.00 pairs 200.00 2,400.00 100.00 1,200.00 3,600.00

4.00 pairs 150.00 600.00 100.00 400.00 1,000.00

10.00 sets 180.00 1,800.00 50.00 500.00 2,300.00

11,700.00 4,750.00 16,450.00

32.00 sq m 500.00 16,000.00 280.00 8,960.00 24,960.00

33.00 sq m 500.00 16,500.00 280.00 9,240.00 25,740.00

1.00 Lot 6,500.00 6,500.00

32,500.00 24,700.00 57,200.00

20.00 Cu m 5,000.00 3,500.00 0.00

14.00 Cu m 5,000.00 70,000.00 3,500.00 49,000.00 119,000.00

2.00 Cu m3.00 Cu m2.00 Cu m2.00 Cu m6.00 Cu m 5,000.00 3,500.00 0.00

16.00 sq m 3,000.00 48,000.00 1,200.00 19,200.00 67,200.00

3.00 sq m4.00 sq m

118,000.00 68,200.00 186,200.00

1.00 Set 1,440.00 1,440.00 500.00 500.00 1,940.001.00 Set 1,440.00 1,440.00 500.00 500.00 1,940.001.00 Set 1,440.00 1,440.00 500.00 500.00 1,940.008.00 Set 1,440.00 11,520.00 500.00 4,000.00 15,520.002.00 Set 1,440.00 2,880.00 500.00 1,000.00 3,880.001.00 Sets 1,440.00 1,440.00 800.00 800.00 2,240.00

###

document.xls / BoM 04/17/2023 / 22:29:25 23 / 27



1.00 Set 0.00 600.00 600.00 600.008.00 Sets 2,880.00 23,040.00 600.00 4,800.00 27,840.002.00 Set 2,560.00 5,120.00 600.00 1,200.00 6,320.001.00 Sets 2,720.00 2,720.00 960.00 960.00 3,680.001.00 Sets 2,880.00 2,880.00 600.00 600.00 3,480.001.00 Sets 2,880.00 2,880.00 600.00 600.00 3,480.00

56,800.00 16,060.00 72,860.00

21.001.00 Sets 22,400.00 22,400.00 4,480.00 4,480.00 26,880.001.00 Sets 45,570.00 45,570.00 9,114.00 9,114.00 54,684.009.00 Sets 3,360.00 30,240.00 672.00 6,048.00 36,288.001.00 Set 4,200.00 4,200.00 840.00 840.00 5,040.002.00 Sets 4,410.00 8,820.00 882.00 1,764.00 10,584.002.00 Sets 1,120.00 2,240.00 224.00 448.00 2,688.002.00 Sets 20,160.00 40,320.00 4,032.00 8,064.00 48,384.001.00 Set 4,480.00 4,480.00 896.00 896.00 5,376.002.00 Sets 2,100.00 4,200.00 420.00 840.00 5,040.00

500.00 sq ft 40.00 20,000.00 12.00 6,000.00 26,000.00300.00 sq ft 250.00 75.00 0.00

1.00 Lot 2,404.00 2,404.00184,874.00 38,494.00 223,368.00

98.00 sq m 150.00 14,700.00 90.00 8,820.00 23,520.0052.00 sq m 250.00 13,000.00 90.00 4,680.00 17,680.00

120.00 sq m 250.00 150.00 0.0084.00 sq m 200.00 16,800.00 150.00 12,600.00 29,400.0036.00 sq m 200.00 150.00 0.00

44,500.00 26,100.00 70,600.00

270.00 sq m 280.00 75,600.00 100.00 27,000.00 102,600.0090.00 L m 200.00 18,000.00 100.00 9,000.00 27,000.00

270.00 sq m 80.00 21,600.00 20.00 5,400.00 27,000.006.00 L m 800.00 4,800.00 150.00 900.00 5,700.00

60.00 L m 800.00 48,000.00 150.00 9,000.00 57,000.00168,000.00 51,300.00 219,300.00

432.00 bd ft 80.00 34,560.00 50.00 21,600.00 56,160.001.00 lot 8,640.00 8,640.00

43,200.00 21,600.00 64,800.00

Total for Architectural Works 1,243,024.00 599,976.00 1,843,000.00

document.xls / BoM 04/17/2023 / 22:29:25 24 / 27



14.00 pcs 450.00 6,300.00 200.00 2,800.00 9,100.0012.00 pcs 250.00 3,000.00 100.00 1,200.00 4,200.00

8.00 pcs 90.00 720.00 50.00 400.00 1,120.006.00 pcs 50.00 300.00 50.00 300.00 600.004.00 pcs 90.00 360.00 50.00 200.00 560.002.00 pcs 50.00 100.00 50.00 100.00 200.00

10.00 pcs 80.00 800.00 50.00 500.00 1,300.008.00 pcs 30.00 240.00 50.00 400.00 640.006.00 pcs 100.00 600.00 50.00 300.00 900.004.00 pcs 60.00 240.00 50.00 200.00 440.00

4.00 pcs 250.00 1,000.00 100.00 400.00 1,400.006.00 pcs 50.00 300.00 50.00 300.00 600.002.00 pcs 50.00 100.00 50.00 100.00 200.008.00 pcs 30.00 240.00 50.00 400.00 640.00

16.00 pcs 350.00 5,600.00 150.00 2,400.00 8,000.0012.00 pcs 80.00 960.00 50.00 600.00 1,560.0012.00 pcs 80.00 960.00 50.00 600.00 1,560.00

1.00 Lot 2,100.00 2,100.00

14.00 pcs 650.00 9,100.00 300.00 4,200.00 13,300.0010.00 pcs 450.00 4,500.00 200.00 2,000.00 6,500.00

120.00 lin m 120.00 14,400.00 50.00 6,000.00 20,400.0028.00 pcs 130.00 3,640.00 50.00 1,400.00 5,040.0020.00 pcs 120.00 2,400.00 50.00 1,000.00 3,400.0024.00 pcs 80.00 1,920.00 50.00 1,200.00 3,120.0040.00 pcs 80.00 3,200.00 50.00 2,000.00 5,200.0018.00 lin m 150.00 2,700.00 50.00 900.00 3,600.00

8.00 pcs 650.00 5,200.00 50.00 400.00 5,600.004.00 pcs 600.00 2,400.00 50.00 200.00 2,600.006.00 pcs 400.00 2,400.00 50.00 300.00 2,700.008.00 pcs 400.00 3,200.00 50.00 400.00 3,600.00

16.00 pcs 15.00 240.00 50.00 800.00 1,040.0016.00 pcs 20.00 320.00 50.00 800.00 1,120.00

8.00 pcs 30.00 240.00 50.00 400.00 640.008.00 pcs 25.00 200.00 50.00 400.00 600.006.00 pcs 450.00 2,700.00 100.00 600.00 3,300.001.00 lot 7,700.00 7,700.00

3.00 sets 2,400.00 7,200.00 1,000.00 3,000.00 10,200.003.00 sets 1,800.00 5,400.00 500.00 1,500.00 6,900.00

document.xls / BoM 04/17/2023 / 22:29:25 25 / 27



3.00 sets 6,500.00 19,500.00 1,500.00 4,500.00 24,000.003.00 sets 800.00 2,400.00 250.00 750.00 3,150.003.00 sets 400.00 1,200.00 350.00 1,050.00 2,250.003.00 sets 400.00 1,200.00 350.00 1,050.00 2,250.003.00 sets 1,200.00 3,600.00 450.00 1,350.00 4,950.003.00 sets 1,800.00 5,400.00 1,200.00 3,600.00 9,000.001.00 sets 6,800.00 6,800.00 2,800.00 2,800.00 9,600.001.00 sets 2,800.00 2,800.00 500.00 500.00 3,300.004.00 sets 480.00 1,920.00 300.00 1,200.00 3,120.00

16.00 sets 180.00 2,880.00 150.00 2,400.00 5,280.0016.00 sets 120.00 1,920.00 150.00 2,400.00 4,320.00

2.00 sets 400.00 800.00 50.00 100.00 900.004.00 sets 450.00 1,800.00 50.00 200.00 2,000.001.00 lot 0.00

Total for Plumbing Works 155,200.00 60,600.00 215,800.00

165.00 pcs 18.00 2,970.00 10.00 1,650.00 4,620.00

40.00 pcs 20.00 800.00 10.00 400.00 1,200.00

310.00 pcs 80.00 24,800.00 30.00 9,300.00 34,100.00

120.00 pcs 120.00 14,400.00 40.00 4,800.00 19,200.00

10.00 pcs 180.00 1,800.00 60.00 600.00 2,400.00

1.00 set 800.00 800.00 800.00

1.00 lot 5,266.00 5,266.00

4.00 rolls 2,600.00 10,400.00 1,200.00 4,800.00 15,200.00

6.00 rolls 3,800.00 22,800.00 1,500.00 9,000.00 31,800.00

2.00 rolls 4,900.00 9,800.00 1,600.00 3,200.00 13,000.00

64.00 lin m 120.00 7,680.00 50.00 3,200.00 10,880.00

150.00 lin m 25.00 3,750.00 75.00 11,250.00 15,000.00

1.00 roll 2,500.00 2,500.00 1,500.00 1,500.00 4,000.00

1.00 lot 6,834.00 6,834.00

54.00 sets 180.00 80.00 4,320.00 4,320.00

10.00 sets 280.00 100.00 1,000.00 1,000.00

100.00 sets 180.00 80.00 8,000.00 8,000.00

111.00 sets 280.00 80.00 8,880.00 8,880.00

1.00 sets 32,000.00 32,000.00 2,000.00 2,000.00 34,000.00

Total for Electrical Works 145,800.00 74,700.00 220,500.00

TOTAL COST OF MATERIALS 3,458,134.00 3,458,134.00

TOTAL COST OF LABOR 54.39% 1,880,866.00 1,880,866.00

TOTAL MATERIALS & LABOR COST 5,339,000.00 5,339,000.00

document.xls / BoM 04/17/2023 / 22:29:25 26 / 27



20% 0.20 1,067,800.00

35% - 50% 0.00 0.00

10% - 12% 0.00 0.00

GUARANTEED MAXIMUM COST 6,406,800.00

Approved by:

type name here

OWNER/S

document.xls/RevFundSched As of: 04/17/2023 /22:29:25 27 / 27

Project: TWO STOREY RESIDENCE Subject: SCHEDULE OF REVOLVING FUNDS

Owner/s: type name here Location: BRGY.

Date: 12-May-2011 MAY JUN JUL AUG SEP OCT NOV DEC

Item # Item Description Amount1st 2nd 3rd 4th 5th 6th 7th FINAL

22% 21% 20% 9% 9% 9% 6% 5% ###

I 382,700.00 ###

191,350.00 ###

114,810.00 ###

57,405.00 ###

19,135.00###

II STRUCTURAL WORKS 2,677,000.00 ###

1,070,800.00 ###

936,950.00 ###

669,250.00 ###

III ARCHITECTURAL WORKS 1,843,000.00 ###

0.00 0.00 ###

276,450.00 ###

460,750.00 ###

460,750.00 ###

368,600.00 ###

184,300.00 ###

92,150.00###

IV 215,800.00 ###

10,790.00 ###

64,740.00 ###

75,530.00 ###

0.00 ###

0.00 ###

0.00 ###

43,160.00 ###

21,580.00###

V ELECTRICAL WORKS 220,500.00 ###

0.00 ###

66,150.00 ###

44,100.00 ###

0.00 ###

0.00 ###

44,100.00 ###

33,075.00 ###

33,075.00###

VI 1,067,800.00 ###

133,475.00 ###

133,475.00 ###

133,475.00 ###

133,475.00 ###

133,475.00 ###

133,475.00 ###

133,475.00 ###

133,475.00###

T O T A L 6,406,800.00 1,406,415.00 1,316,125.00 1,256,210.00 594,225.00 594,225.00 546,175.00 394,010.00 299,415.00###


RAFAEL AFRICA BRIONES, JR. type name here


0

0

GENERAL REQUIREMENTS / SITEWORKS

PLUMBING / SANITARY WORKS

ARCHITECT'S PROFESSIONAL FEE/S

estimate sample

Documents