Summary of Bill of Materials

Item Description Quantity Unit Unit Cost Total Cost

A. Footing
1. Cement 103 bags 250 25750
2. Sand 5.639 m 290 1635.31
3. Gravel 11.276 m 1200 13531.2
4. 16mm x 6m RSB 72 pcs 300 21600
5. 12mm x 6m RSB 22 pcs 170 3740
6. 10mm x 6m RSB 3 pcs 120 360
7. #16 Tie Wire 2 kgs 63 126
66742.51
8. Labor Cost (35%) 23359.8785
9. Indirect Cost (10%) 6674.251
Total 96776.6395

B. Tie Beam
1. Cement 25 bags 250 6250
2. Sand 1.384 m 290 401.36
3. Gravel 2.767 m 1200 3320.4
4. 16mm x 6m RSB 53 pcs 300 15900
5. 10mm x 6m RSB 57 pcs 120 6840
6. #16 Tie Wire 11 kgs 63 693
33404.76
7. Labor Cost (35%) 11691.666
8. Indirect Cost (10%) 3340.476
Total 48436.902

C. Slab
1. Cement 233 bags 250 58250
2. Sand 14.183 m 290 4113.07
3. Gravel 28.364 m 1200 34036.8
4. 10mm x 6m RSB 469 pcs 120 56280
5. #16 Tie Wire 35 kgs 63 2205
154884.87
6. Labor Cost (35%) 54209.7045
7. Indirect Cost (10%) 15488.487
Total 224583.0615
D. Column
1. Cement 162 bags 250 40500
2. Sand 8.978 m 290 2603.62
3. Gravel 17.955 m 1200 21546
4. 16mm x 6m RSB 234 pcs 300 70200
5. 10mm x 6m RSB 26 pcs 120 3120
6. #16 Tie Wire 54 kgs 63 3402
141371.62
7. Labor Cost (35%) 49480.067
8. Indirect Cost (10%) 14137.162
Total 204988.849

E. Beam
1. Cement 141 bags 250 35250
2. Sand 7.763 m 290 2251.27
3. Gravel 15.524 m 1200 18628.8
4. 16mm x 6m RSB 359 pcs 300 107700
5. 10mm x 6m RSB 273 pcs 120 32760
6. #16 Tie Wire 60 kgs 63 3780
200370.07
7. Labor Cost (35%) 70129.5245
8. Indirect Cost (10%) 20037.007
Total 290536.6015

F. Masonry
1. Cement 380 bags 250 95000
2. Sand 21.677 m 290 6286.33
3. CHB 10x20x40 1920 pcs 6 11520
4. 10mm x 6m RSB 199 pcs 120 23880
5. #16 Tie Wire 5 kgs 63 315
137001.33
6. Labor Cost (35%) 47950.4655
7. Indirect Cost (10%) 13700.133
Total 198651.9285

G. Forms and Scaffolding

1. 1/4" x 4' x 8' Plywood 65 pcs 610 39650
2. 2" x 2" x 8' Coco Lumber 666 pcs 144 95904
3. 2" x 4" x 12' Coco Lumber 373 pcs 252 93996
4. 2" x 3" x 12' Coco Lumber 1019 pcs 288 293472
523022
5. Labor Cost (35%) 183057.7
6. Indirect Cost (10%) 52302.2
Total 758381.9
H. Stairs
1. Cement 41 bags 250 10250
2. Sand 2.197 m 290 637.13
3. Gravel 4.394 m 1200 5272.8
4. 16mm x 6m RSB 10 pcs 300 3000
5. 12mm x 6m RSB 31 pcs 170 5270
6. 10mm x 6m RSB 13 pcs 120 1560
7. #16 Tie Wire 3 kgs 63 189
26178.93
8. Labor Cost (35%) 9162.6255
9. Indirect Cost (10%) 2617.893
Total 37959.4485

I. Painting
1. Latex Paint 42 gal 580 24360
24360
2. Labor Cost (35%) 8526
3. Indirect Cost (10%) 2436
Total 35322

J. Tiles
1. Tiles (0.6 x 0.6) 385 pcs 110 42350
2. Tiles (0.2 x 0.2) 1340 pcs 20 26800
2. Cement Mortar 18 bags 250 4500
3. Tile Adhesive 22 bags 250 5500
4. Tile Grout 26 bags 60 1560
80710
5. Labor Cost (35%) 28248.5
6. Indirect Cost (10%) 8071
Total 117029.5

K. Ceiling
1. 1/4" x 4' x 8' Plywood 27 pcs 610 16470
2. 2" x 2" x 8' Coco Lumber 60 pcs 144 8640
3. CWN 4" 18 kgs 140 2520
4. Screws 100 pcs 0.8 80
5.Gusset Plate (1/4" x 20' SP) 3 pcs 520 1560
6. Purlins 40 pcs 370 14800
7. Anchor Bolts (12mm) 116 pcs 2 232
44302
8. Labor Cost (35%) 15505.7
9. Indirect Cost (10%) 4430.2
Total 64237.9
L. Roofing Materials
1. Roof Truss 59 pcs 550 32450
2. Long Span 115 pcs 1150 132250
3. Rivets 2000 pcs 0.8 1600
4. Gutter 15 pcs 400 6000
5. Ridge Roll 2 pcs 400 800
6. GI Strap (GI Plain Sheet) 2 pcs 520 1040
7. Coupling 21 pcs 520 10920
8. PVC Pipe 10 pcs 325 3250
188310
9. Labor Cost (35%) 65908.5
10. Indirect Cost (10%) 18831
Total 273049.5

M. Electrical
1. Convenience Outlet (20A) 25 pcs 452.5 11312.5
2. Panel Board 1 pcs 2622.25 2622.25
3. Pin Lights (15A) 27 pcs 1200 32400
4. Lights (15A) 19 pcs 452.5 8597.5
5. Switches 12 pcs 150 1800
6. Circuit Line 117.568 m 283.75 33359.92
7. Flexible Host 117.568 m 220.5 25923.744
116015.914
8. Labor Cost (35%) 40605.5699
9. Indirect Cost (10%) 11601.5914
Total 168223.0753

N. Doors and Windows

1. 2.1x 0.8 Panel Wood Door 5 sets 4350 21750
2. 2.1 x 0.8 Solid Wood Panel Door 1 sets 4350 4350
3. 2.1 x 0.8 Flush Door 3 sets 1300 3900
4. 1.2 x 1.2 Sliding Window 21 sets 5199 109179
5. 1 x 0.9 Sliding Window 4 sets 4199.75 16799
155978
6. Labor Cost (35%) 54592.3
7. Indirect Cost (10%) 15597.8
Total 226168.1
O. Plumbing
1. 4" 3 m PVC Pipe 28 pcs 538.5 15078
2. 2" 3 m Plain Elbow 24 pcs 70 1680
3. 4" 3 m Plain Elbow 10 pcs 105 1050
4. 2" 3 m Wye 13 pcs 85 1105
5. 4" 3 m Wye 11 pcs 120 1320
20233
6. Labor Cost (35%) 7081.55
7. Indirect Cost (10%) 2023.3
Total 29337.85

P. Miscellaneous Materials
1. Toilet 3 pcs 4979 14937
2. Lavatory 4 pcs 3200 12800
3. Shower 3 pcs 1300 3900
4. Faucet 6 pcs 250 1500
33137
5. Labor Cost (35%) 11597.95
6. Indirect Cost (10%) 3313.7
Total 48048.65