BILL OF MATERIALS NORTHGATE TOWNHOUSE

d. Detailed Cost Breakdown

ITEM MATERIAL COST SUB-TOTAL
DESCRIPTION QTY. UNIT TOTAL
NO. UNIT TOTAL
1 Project Preliminaries and General Requirements 8,675.00
1.1 Temporary Facilities- Bunk House 1.00 lot 5,000.00 5,000.00 5,000.00
1.2 Housekeeping and Garbage Disposal 1.00 lot 0.00
1.3 Perimeter Enclosure 35.00 m. 105.00 3,675.00 3,675.00

2 Site and Earth Works 49,554.20

2.1 Site Clearing 119.00 sq.m. 15.00 1,785.00 1,785.00
2.2 Layout & Staking 119.00 sq.m. 100.00 11,900.00 11,900.00
2.3 Excavation 77.21 cu.m. 100.00 7,720.80 7,720.80
2.4 Fill & Backfill 46.32 cu.m. 250.00 11,581.20 11,581.20
2.5 Base Course Gravel Compacted 20.71 cu.m. 800.00 16,567.20 16,567.20

3 Concrete Works 204,597.90

3.1 Column Footing 13.25 cu.m. 2,900.00 38,416.30 38,416.30
3.2 Wall Footing 4.99 cu.m. 2,900.00 14,476.80 14,476.80
3.3 Columns 13.79 cu.m. 2,900.00 39,999.70 39,999.70
3.4 Beams and Framing 10.87 cu.m. 2,900.00 31,517.20 31,517.20
3.5 Suspended Slabs 11.43 cu.m. 2,900.00 33,138.30 33,138.30
3.6 Slab on Fill 13.92 cu.m. 2,900.00 40,376.70 40,376.70
3.8 RC Staircase 2.30 cu.m. 2,900.00 6,672.90 6,672.90

4 Masonry Works 506,260.80

4.1 100mm thk. CHB Walls (inc. Re-bars) 157.44 sq.m. 100.00 15,744.00 15,744.00
4.2 150mm thk. CHB Walls (inc. Re-bars) 424.68 sq.m. 300.00 127,404.00 127,404.00
4.4 CHB Plastering Double Sided 1190.64 sq.m. 300.00 357,192.00 357,192.00
4.5 Septic Tank 1.00 sq.m. 60.00 60.00 60.00
4.6 Perimeter Fence 6" CHB 29.30 sq.m. 200.00 5,860.80 5,860.80

5 Rebar Works 164,599.90

5.1 Column Footing 755.08 kgs. 20.00 15,101.58 15,101.58
5.2 Wall Footing 209.66 kgs. 20.00 4,193.28 4,193.28
5.3 Columns 3517.22 kgs. 20.00 70,344.30 70,344.30
ITEM MATERIAL COST SUB-TOTAL
DESCRIPTION QTY. UNIT TOTAL
NO. UNIT TOTAL
5.4 Beams and Framing 1630.20 kgs. 20.00 32,604.00 32,604.00
5.5 Suspended Slabs 799.89 kgs. 20.00 15,997.80 15,997.80
5.6 Slab on Fill 403.77 kgs. 20.00 8,075.34 8,075.34
5.8 RC Staircase 414.18 kgs. 20.00 8,283.60 8,283.60
5.9 Tie Wire #16 10.00 rolls 1,000.00 10,000.00 10,000.00

6 Formworks and Scaffolds 64,997.40

6.1 1/2 Marine Plywood, 2"x2" Coco-Lumber, 2"x3" Coco-Lumber 338.00 sq.m. 192.30 64,997.40 64,997.40
1 1/2 GI Pipe Shorings, Consumables

7 Roofing Works 125,000.00

7.1 Steel Trusses 120.00 sq.m. 600.00 72,000.00 72,000.00
7.5 1/2" Marine Plywood under sheeting 120.00 sq.m. 400.00 48,000.00 48,000.00
7.8 Consumables 1.00 lot 5,000.00 5,000.00 5,000.00

8 Steel Works 40,000.00

8.1 Interior Railings at Stairs 1.00 lot 20,000.00 20,000.00 20,000.00
8.2 Exterior Railings 1.00 lot 15,000.00 15,000.00 15,000.00
8.4 Consumables 1.00 lot 5,000.00 5,000.00 5,000.00

9 Waterproofing Works 12,000.00

9.1 Bedroom 1 Toilet and Bath- Cementateous Type 1.00 lot 3,000.00 3,000.00 3,000.00
9.2 Bedroom 2 Toilet and Bath- Cementateous Type 1.00 sq.m. 3,000.00 3,000.00 3,000.00
9.3 Bedroom 3 Toilet and Bath- Cementateous Type 1.00 sq.m. 3,000.00 3,000.00 3,000.00
9.4 Terrace- Cementateous Type 1.00 sq.m. 3,000.00 3,000.00 3,000.00

10 Plumbing Works 90,000.00

10.2 Ground Floor Water Line and Fittings PPR PN25 1.00 lot 10,000.00 10,000.00 10,000.00
10.3 Second Floor Water Line and Fittings PPR PN25 1.00 lot 8,000.00 8,000.00 8,000.00
10.6 Ground Floor Sanitary Line and Fittings PVC S-1000 1.00 lot 26,000.00 26,000.00 26,000.00
10.7 Second Floor Sanitary Line and Fittings PVC S-1000 1.00 lot 8,000.00 8,000.00 8,000.00
10.8 Storm Drainage System PVC S-1000 1.00 lot 13,000.00 13,000.00 13,000.00
10.11 Sanitary Fixtures and Accessories 1.00 lot 25,000.00 25,000.00 25,000.00

11 Electrical Works 50,000.00

11.1 Light Fixtures 1.00 lot
11.2 Panel Board 1.00 lot 8,000.00 8,000.00 8,000.00
ITEM MATERIAL COST SUB-TOTAL
DESCRIPTION QTY. UNIT TOTAL
NO. UNIT TOTAL
11.3 Conduit and Fittings 1.00 lot 7,500.00 7,500.00 7,500.00
11.4 Electrical Wirings 1.00 lot 9,500.00 9,500.00 9,500.00
11.5 Wiring Devices 1.00 lot 22,000.00 22,000.00 22,000.00
11.6 Boxes and Accessories 1.00 lot 3,000.00 3,000.00 3,000.00

12 Ceiling Works 62,297.50

12.1 12.2 4.5mm Fiber Cement Board on Metal Furring 178.49 sq.m. 250.00 44,622.50 44,622.50
12.2 Roof Soffit 6mm Fiber Cement Board on Metal Furring 50.70 sq.m. 250.00 12,675.00 12,675.00
12.3 Consumables 1.00 lot 5,000.00 5,000.00 5,000.00

13 Tileworks and Finishes 196,500.00

13.1 T & B Floor Tiles 2.00 set 3,200.00 6,400.00 6,400.00
13.2 T & B Wall Tiles 2.00 set 6,300.00 12,600.00 12,600.00
13.3 Floor Tiles
13.3.1 Kitchen and Dining- Porcelain 60x60cm 1.00 set 68,000.00 68,000.00 68,000.00
13.3.2 Living Area Floor Finish- Porcelain 60x60cm 1.00 set 32,000.00 32,000.00 32,000.00
13.3.3 Balcony Floor Finish- Rustic Ceramic Tiles 60x60cm 1.00 set 3,000.00 3,000.00 3,000.00
13.3.5 Maid's Rm. - Porcelain 60x60cm 1.00 set 3,000.00 3,000.00 3,000.00
13.3.6 Entry Porch - Porcelain 60x60cm 1.00 set 3,000.00 3,000.00 3,000.00
13.3.7 Bedroom Floor Finishes
13.3.7.1 Bedroom 1- Vinyl Tile 1.00 set 8,000.00 8,000.00 8,000.00
13.3.7.2 Bedroom 2- Vinyl Tile 1.00 set 8,000.00 8,000.00 8,000.00
13.3.7.3 Master's Bedroom - Vinyl Tile 1.00 set 8,000.00 8,000.00 8,000.00
13.4 Natural Wall Stone Cladding 1.00 set 12,000.00 12,000.00 12,000.00
13.5 Staircases Solid Wood Flooring 1.00 set 15,000.00 15,000.00 15,000.00
13.6 Ground Floor & Second Floor Baseboard 1.00 set 12,500.00 12,500.00 12,500.00
13.7 Consumables (cutter, stone sealer, etc.) 1.00 lot 5,000.00 5,000.00 5,000.00

14 Painting Works 183,968.25

14.1 Walls
Interior Walls- Semi Gloss Water base Paint- Acrytex 775.00 sq.m. 135.00 104,625.00 104,625.00
Exterior Walls- Semi Gloss Water base Paint- Wallguard 340.00 sq.m. 135.00 45,900.00 45,900.00
14.2 Interior Ceilings 101.45 sq.m. 135.00 13,695.75 13,695.75
14.3 Exterior Ceilings- Roof Soffit & Fascia 26.65 sq.m. 150.00 3,997.50 3,997.50
14.4 Wood Stained Finish- Doors and Jambs 12.00 sq.m. 250.00 3,000.00 3,000.00
ITEM MATERIAL COST SUB-TOTAL
DESCRIPTION QTY. UNIT TOTAL
NO. UNIT TOTAL
14.5 Metal Surface 15.00 sq.m. 350.00 5,250.00 5,250.00
14.6 Consumables 1.00 lot 7,500.00 7,500.00 7,500.00

15 Airconditioning System 0.00

15.1 1.5 HP Split Type ACU unit
15.2 2.0 HP Split Type ACU unit

16 Cabinetries- MDF 11,750.00

16.1 Kitchen Cabinet including accessories 1.85 l.m. 5,000.00 9,250.00 9,250.00
16.8 Consumables 1.00 lot 2,500.00 2,500.00 2,500.00

17 Openings and Glass Works 168,950.00

17.1 Doors 1.00 lot 46,550.00 46,550.00 46,550.00
17.2 Windows 1.00 lot 122,400.00 122,400.00 122,400.00

Grand Total 1,939,150.95

Prepared by:

JOHN VINCENT T. MATAÑOZA

PROJECT ENGINEER
BORROMEO BROS. ESTATE INC