PROJECT: REDESIGN/RENOVATION OF 2-STOREY RESIDENCE W/ BASEMENT

LOCATION: SPRINGHILLS, BAGUIO CITY

BILL OF MATERIALS
DESCRIPTION QTY UNIT U-PRICE AMOUNT
BASEMENT
TILEWORKS
RIVERSAND 0.50 LOAD ₱ 3,000.00 ₱ 1,500.00
DIAMOND TILE CUTTER 2.00 PCS ₱ 450.00 ₱ 900.00
60X60CM TILES 58.00 PCS ₱ 270.00 ₱ 15,660.00
CEMENT 12.00 BAGS ₱ 230.00 ₱ 2,760.00
TILE ADHESIVE 8.00 BAGS ₱ 290.00 ₱ 2,320.00
TANSI 1.00 PACK ₱ 30.00 ₱ 30.00
CHALK STONE 2.00 PCS ₱ 12.00 ₱ 24.00

PAINTING WORKS
FLAT LATEX WHITE 3.00 GAL ₱ 570.00 ₱ 1,710.00
SEMI-GLOSS PAINT 6.00 GAL ₱ 650.00 ₱ 3,900.00
LAQUER THINNER 4.00 GAL ₱ 310.00 ₱ 1,240.00
SKIMCOAT 3.00 BAGS ₱ 475.00 ₱ 1,425.00
ROLLER PAINT 7" 2.00 PCS ₱ 85.00 ₱ 170.00
ROLLER PAINT REFILL 7" 2.00 PCS ₱ 45.00 ₱ 90.00
PAINT BRUSH 4" 2.00 PCS ₱ 95.00 ₱ 190.00
SAND PAPER #100 13.00 PCS ₱ 15.00 ₱ 195.00
SPATULA 1.00 PCS ₱ 45.00 ₱ 45.00
PALETA 2.00 PAIR ₱ 40.00 ₱ 80.00

ELECTRICAL WORKS
4-HOLE PANEL BOX -REUSE- PCS ₱ 1,400.00 N/A
CIRCUIT BREAKER 30 AMP 4.00 PCS ₱ 350.00 ₱ 1,400.00
#8 THHN WIRE 1.00 BOX ₱ 8,000.00 ₱ 8,000.00
#12 THHN WIRE 0.50 BOX ₱ 4,325.00 ₱ 2,162.50
# 14 THHN WIRE 0.50 BOX ₱ 1,750.00 ₱ 875.00
2 GANG OUTLETS 4.00 PCS ₱ 95.00 ₱ 380.00
9 WATTS LED LIGHTS 6.00 PCS ₱ 250.00 ₱ 1,500.00
MOLFLEX 1.00 ROLL ₱ 1,500.00 ₱ 1,500.00
JUNCTION BOX 2.00 PCS ₱ 25.00 ₱ 50.00
UTILITY BOX 4.00 PCS ₱ 25.00 ₱ 100.00
UTILITY SURFACE 4.00 PCS ₱ 26.00 ₱ 104.00

CABINETRY
3/4" MARINE PLYWOOD 10.00 PCS ₱ 850.00 ₱ 8,500.00
1/2" MARINE PLYWOOD 2.00 PCS ₱ 890.00 ₱ 1,780.00
1X1X10 LUMBER 12.00 BD FT. ₱ 12.00 ₱ 144.00
#3 CONCEALED HINGES 12.00 PCS ₱ 150.00 ₱ 1,800.00
CABINET DOOR HANDLE 6.00 PAIRS ₱ 75.00 ₱ 450.00
1/8" EDGING 5.00 PCS ₱ 90.00 ₱ 450.00
2" CW NAIL 0.50 KG ₱ 90.00 ₱ 45.00
3" CW NAIL 0.50 KG ₱ 90.00 ₱ 45.00
ASSORTED FINISHING NAIL 0.50 KG ₱ 95.00 ₱ 47.50
STICKWELL 1.00 LITER ₱ 220.00 ₱ 220.00
QDE 1.00 GAL ₱ 650.00 ₱ 650.00
FLAT ENAMEL WHITE 1.00 GAL ₱ 650.00 ₱ 650.00

GROUND FLOOR
GENERAL TILEWORKS
60X60CM TILES 166.00 PCS ₱ 270.00 ₱ 44,820.00
CEMENT 30.00 BAGS ₱ 230.00 ₱ 6,900.00
TILE ADHESIVE 15.00 BAGS ₱ 290.00 ₱ 4,350.00
SAND 2.00 LOAD ₱ 3,000.00 ₱ 6,000.00
TANSI 1.00 PACK ₱ 60.00 ₱ 60.00
CHALK STONE 2.00 PCS ₱ 13.00 ₱ 26.00
STAIRS 1.00 LOT ₱ 65,000.00 ₱ 65,000.00
REDESIGN OF STAIR WITH INCLUSIONS
OF STAINLESS RAILING
PAINTING WORKS
FLAT-LATEX WHITE 5.00 GAL ₱ 570.00 ₱ 2,850.00
SEMI-GLOSS LATEX PAINT 10.00 GAL ₱ 650.00 ₱ 6,500.00
FLAT ENAMEL WHITE 2.00 GAL ₱ 650.00 ₱ 1,300.00
QUICK DRY ENAMEL 2.00 GAL ₱ 650.00 ₱ 1,300.00
LAQUER THINNER 7.00 CAN ₱ 310.00 ₱ 2,170.00
SKIMCOAT 7.00 BAGS ₱ 475.00 ₱ 3,325.00
PAINT ROLLER 7" 3.00 PCS ₱ 85.00 ₱ 255.00
PAINT ROLLER REFILL 7" 2.00 PCS ₱ 45.00 ₱ 90.00
PAINT BRUSH 4" 2.00 PCS ₱ 95.00 ₱ 190.00
SKIMCOAT 12.00 PCS ₱ 15.00 ₱ 180.00
SAND PAPER #100 25.00 PCS ₱ 15.00 ₱ 375.00
PALETA 2.00 PCS ₱ 40.00 ₱ 80.00

CEILING WORKS
METAL FURRING 80.00 PCS ₱ 130.00 ₱ 10,400.00
8MMx250MMx3M PVC CEILING PANEL 80.00 PCS ₱ 390.00 ₱ 31,200.00
H-CLIPS 8.00 PCS ₱ 180.00 ₱ 1,440.00
ANGLE CLIPS 30.00 PCS ₱ 165.00 ₱ 4,950.00
5/32" BLIND RIVETS 3.00 BOX ₱ 170.00 ₱ 510.00
RIVETER 1.00 PCS ₱ 250.00 ₱ 250.00
SILICON GUN 1.00 PCS ₱ 200.00 ₱ 200.00
SILICON TUBE 7.00 PCS ₱ 250.00 ₱ 1,750.00
5/32" DRILL BIT 3.00 PCS ₱ 90.00 ₱ 270.00
ELECTRICAL WORKS
12-HOLE PANEL BOX 1.00 PCS ₱ 1,800.00 ₱ 1,800.00
CENTRAL LIGHTING FIXTURE 1.00 PCS ₱ 2,800.00 ₱ 2,800.00
CIRCUIT BREAKER 20 AMP 6.00 PCS ₱ 450.00 ₱ 2,700.00
CIRCUIT BREAKER 30 AMP 3.00 PCS ₱ 450.00 ₱ 1,350.00
CIRCUIT BREAKER 40 AMP 3.00 PCS ₱ 450.00 ₱ 1,350.00
#8 THHN WIRE 1.00 BOX ₱ 8,000.00 ₱ 8,000.00
#12 THHN WIRE 1.50 BOX ₱ 4,325.00 ₱ 6,487.50
# 14 THHN WIRE 2.00 BOX ₱ 1,750.00 ₱ 3,500.00
2 GANG OUTLETS 6.00 PCS ₱ 95.00 ₱ 570.00
9 WATTS LED LIGHTS 10.00 PCS ₱ 250.00 ₱ 2,500.00
MOLFLEX 1.50 ROLL ₱ 1,500.00 ₱ 2,250.00
JUNCTION BOX 10.00 PCS ₱ 25.00 ₱ 250.00
UTILITY BOX 20.00 PCS ₱ 25.00 ₱ 500.00
PLUMBING WORKS
DOWNSPOUT 1.00 LOT ₱ 5,000.00 ₱ 5,000.00
4" DIA. PVC PIPE 3.00 PCS ₱ 495.00 ₱ 1,485.00
2" DIA. PVC ELBOW 3.00 PCS ₱ 30.00 ₱ 90.00
4"X2" PVC WYE 2.00 PCS ₱ 97.00 ₱ 194.00
4" 90DEG PVC ELBOW 3.00 PCS ₱ 90.00 ₱ 270.00
4" PVC COUPLING 4.00 PCS ₱ 45.00 ₱ 180.00
MARINE EPOXY A&B 2.00 LITER ₱ 850.00 ₱ 1,700.00
3/4" PPR PIPE 2.00 PCS ₱ 375.00 ₱ 750.00
1/2" PPR PIPE 6.00 PCS ₱ 166.00 ₱ 996.00
1/2" PPR ELBOW 15.00 PCS ₱ 26.00 ₱ 390.00
1" PPR GATE VALVE 5.00 PCS ₱ 243.00 ₱ 1,215.00
TEFLON TAPE 4.00 PCS ₱ 25.00 ₱ 100.00
KITCHEN & CABINET WORKS
 2X3X10 S2S LUMBER 50.00 BD FT. ₱ 12.00 ₱ 600.00
1/2" THK MARINE PLYWOOD 3.00 PCS ₱ 890.00 ₱ 2,670.00
3/4" MARINE PLYWOOD 10.00 PCS ₱ 1,100.00 ₱ 11,000.00
2" CW NAIL 1.50 KG ₱ 90.00 ₱ 135.00
3" CW NAIL 1.50 KG ₱ 90.00 ₱ 135.00
ASSORTED FINISHING NAIL 2.00 KG ₱ 95.00 ₱ 190.00
10MM DIA REBAR 10.00 PCS ₱ 165.00 ₱ 1,650.00
CEMENT 10.00 BAGS ₱ 230.00 ₱ 2,300.00
CRUSHED SAND 0.50 LOAD ₱ 3,000.00 ₱ 1,500.00
RIVERSAND 0.50 LOAD ₱ 3,000.00 ₱ 1,500.00
60X120 TILES 13.00 PCS ₱ 650.00 ₱ 8,450.00
TILE GROUT 3.00 BAGS ₱ 150.00 ₱ 450.00
TILE TRIM 4.00 PCS ₱ 125.00 ₱ 500.00
#3 CONCEALED HINGES 24.00 PCS ₱ 150.00 ₱ 3,600.00
CABINET DOOR HANDLE 12.00 PCS ₱ 75.00 ₱ 900.00
HOLLOW BLOCKS 12.00 PCS ₱ 17.00 ₱ 204.00
ALUMINUM SINK 1.00 PCS ₱ 2,500.00 ₱ 2,500.00
FAUCET 1.00 PCS ₱ 750.00 ₱ 750.00
RANGEHOOD 1.00 SET ₱ 5,500.00 ₱ 5,500.00
TIE WIRES 0.25 ROLL ₱ 1,700.00 ₱ 425.00
TEFLON TAPE 4.00 PCS ₱ 25.00 ₱ 100.00

COMFORT ROOM
30X30CM TILES 60.00 PCS ₱ 55.00 ₱ 3,300.00
30X60 CM TILES 160.00 PCS ₱ 70.00 ₱ 11,200.00
CEMENT 6.00 BAGS ₱ 230.00 ₱ 1,380.00
TILE ADHESIVE 6.00 BAGS ₱ 290.00 ₱ 1,740.00
RIVERSAND 5.00 LOADS ₱ 3,000.00 ₱ 15,000.00
FAUCET 1.00 PCS ₱ 550.00 ₱ 550.00
WATER CLOSET & LAVATORY (SET) 1.00 PCS ₱ 10,500.00 ₱ 10,500.00
SHOWER HEATER 1.00 SET ₱ 10,000.00 ₱ 10,000.00
SHOWER SET 1.00 SET ₱ 1,500.00 ₱ 1,500.00
SHOWER ENCLOSURE 1.00 SET ₱ 15,000.00 ₱ 15,000.00

LAUNDRY AREA & EXTERIOR STAIRS IMPROVEMENT

4" DIA. PVC PIPE 2.00 PCS ₱ 495.00 ₱ 990.00
FLAT-LATEX WHITE 1.00 GAL ₱ 570.00 ₱ 570.00
SEMI-GLOSS PAINT 2.00 GAL ₱ 650.00 ₱ 1,300.00
RED OXIDE PRIMER 1.00 GAL ₱ 450.00 ₱ 450.00
2X3" TUBULAR 12.00 PCS ₱ 1,200.00 ₱ 14,400.00
4" CHB 22.00 PCS ₱ 18.00 ₱ 396.00
5" CHB 50.00 PCS ₱ 24.00 ₱ 1,200.00
CEMENT 4.00 BAGS ₱ 230.00 ₱ 920.00
CRUSHED SAND 0.50 LOADS ₱ 3,000.00 ₱ 1,500.00
GRAVEL 0.50 LOADS ₱ 3,000.00 ₱ 1,500.00
10MM DIA. REBAR 3.00 PCS ₱ 165.00 ₱ 495.00
STEEL MATTING 5.00 PCS ₱ 620.00 ₱ 3,100.00
1-1/2"X1-1/2" ANGLE BAR 5.00 PCS ₱ 620.00 ₱ 3,100.00
WELDING ROD 2.00 KG ₱ 95.00 ₱ 190.00
CUTTING DISK 25.00 PCS ₱ 50.00 ₱ 1,250.00
TIE WIRES 0.25 ROLL ₱ 1,700.00 ₱ 425.00

SECOND FLOOR
TILEWORKS
60X60CM TILES 150.00 PCS ₱ 270.00 ₱ 40,500.00
CEMENT 15.00 BAGS ₱ 230.00 ₱ 3,450.00
TILE ADHESIVE 8.00 BAGS ₱ 290.00 ₱ 2,320.00
SAND 2.00 LOADS ₱ 300.00 ₱ 600.00
TANSI 1.00 PACK ₱ 60.00 ₱ 60.00
CHALK STONE 2.00 PCS ₱ 13.00 ₱ 26.00
PAINTING WORKS
FLAT LATEX WHITE 3.00 PAIL ₱ 2,750.00 ₱ 8,250.00
SEMI-GLOSS PAINT 3.00 PAIL ₱ 2,750.00 ₱ 8,250.00
FLAT ENAMEL WHITE 1.00 PAIL ₱ 2,750.00 ₱ 2,750.00
PAINT THINNER 2.00 GAL ₱ 325.00 ₱ 650.00
QDE FOR DOORS 3.00 GAL ₱ 650.00 ₱ 1,950.00
EASY TITE 1.00 LITER ₱ 250.00 ₱ 250.00
LAQUER THINNER 10.00 CAN ₱ 310.00 ₱ 3,100.00
SKIMCOAT 7.00 BAGS ₱ 475.00 ₱ 3,325.00
ROLLER PAINT 7" 4.00 PCS ₱ 85.00 ₱ 340.00
ROLLER PAINT REFILL 7" 6.00 PCS ₱ 45.00 ₱ 270.00
PAINT BRUSH 4" 3.00 PCS ₱ 95.00 ₱ 285.00
SAND PAPER #100 40.00 PCS ₱ 15.00 ₱ 600.00
SAND PAPER 6.00 YARD ₱ 200.00 ₱ 1,200.00
SPATULA 1.00 PCS ₱ 75.00 ₱ 75.00
PALETA 4.00 PAIRS ₱ 45.00 ₱ 180.00

CEILING WORKS
METAL FURRING 80.00 PCS ₱ 130.00 ₱ 10,400.00
8MMx250MMx3M PVC CEILING PANEL 90.00 PCS ₱ 390.00 ₱ 35,100.00
H-CLIPS 8.00 PCS ₱ 180.00 ₱ 1,440.00
ANGLE CLIPS 30.00 PCS ₱ 165.00 ₱ 4,950.00
5/32" BLIND RIVETS 3.00 BOX ₱ 170.00 ₱ 510.00
RIVETER 1.00 PCS ₱ 250.00 ₱ 250.00
SILICON GUN 1.00 PCS ₱ 200.00 ₱ 200.00
SILICON TUBE 7.00 PCS ₱ 250.00 ₱ 1,750.00
5/32" DRILL BIT 3.00 PCS ₱ 90.00 ₱ 270.00
ELECTRICAL WORKS
#8 THHN WIRE 1.00 BOX ₱ 8,000.00 ₱ 8,000.00
#12 THHN WIRE 2.00 BOX ₱ 4,325.00 ₱ 8,650.00
# 14 THHN WIRE 2.00 BOX ₱ 1,750.00 ₱ 3,500.00
2 GANG OUTLETS 12.00 PCS ₱ 95.00 ₱ 1,140.00
LED LIGHTS 15.00 PCS ₱ 250.00 ₱ 3,750.00
ROUND LIGHT 2.00 SETS ₱ 3,500.00 ₱ 7,000.00
WALL LIGHTS 2.00 SETS ₱ 2,500.00 ₱ 5,000.00
MOLFLEX 1.00 ROLL ₱ 1,500.00 ₱ 1,500.00
JUNCTION BOX 4.00 PCS ₱ 25.00 ₱ 100.00
UTILITY BOX 16.00 PCS ₱ 25.00 ₱ 400.00

REPAIR OF BALCONY HAND RAILS

2"X3" TUBULAR 6.00 PCS ₱ 1,200.00 ₱ 7,200.00
RED OXIDE PRIMER 2.00 GAL ₱ 450.00 ₱ 900.00
1-1/2"X1-1/2" ANGLE BAR 6.00 PCS ₱ 620.00 ₱ 3,720.00
STEEL MATTING 4.00 PCS ₱ 620.00 ₱ 2,480.00
WELDING ROD 3.00 KG ₱ 95.00 ₱ 285.00
4" CUTTING DISK 25.00 PCS ₱ 50.00 ₱ 1,250.00

DOORS & WINDOWS

210X90CM DOOR 4.00 PCS ₱ 3,990.00 ₱ 15,960.00
210X70CM DOOR 5.00 PCS ₱ 3,950.00 ₱ 19,750.00
DOOR JAMB 9.00 SETS ₱ 2,100.00 ₱ 18,900.00
210X60CM PVC DOOR 1.00 PCS ₱ 1,450.00 ₱ 1,450.00
ANALOK WINDOWS 20.00 SQM ₱ 1,800.00 ₱ 36,000.00
DOORS/WINDOWS SCREEN 25.00 SQM ₱ 650.00 ₱ 16,250.00
HUDSON WOOD STAIN
BRIDGE
PORTLAND CEMENT 5.00 PCS ₱ 230.00 ₱ 1,150.00
GRAVEL 0.50 LOAD ₱ 3,000.00 ₱ 1,500.00
SAND 0.50 PCS ₱ 3,000.00 ₱ 1,500.00
 12MM DIA. BARS 8.00 PCS ₱ 235.00 ₱ 1,880.00
1-1/2"GI PIPE SCH40 3.00 PCS ₱ 1,750.00 ₱ 5,250.00
CORRUGATED SHEET 3.00 PCS ₱ 650.00 ₱ 1,950.00
TIE WIRES 0.25 ROLL ₱ 1,700.00 ₱ 425.00
C-CHANNEL 2.00 PCS ₱ 1,575.00 ₱ 3,150.00
WELDING ROD 0.50 KG ₱ 95.00 ₱ 47.50
ROOFING FIREWALL REPAIR
GA 24 4"X8" FLAT SHEET 15.00 PCS ₱ 495.00 ₱ 7,425.00
1/8"X1" TEKSCREW 50.00 PCS ₱ 2.00 ₱ 100.00
CONCRETE NAIL 3.00 KGS ₱ 110.00 ₱ 330.00
MARINE EPOXY 2.00 LITER ₱ 850.00 ₱ 1,700.00
MOBILIZATION 1.00 LOT ₱ 8,000.00 ₱ 8,000.00
DEMOLITION WORKS 1.00 LOT ₱ 12,000.00 ₱ 12,000.00
SCAFFOLDINGS 1.00 LOT ₱ 15,000.00 ₱ 15,000.00
DEMOBILIZATION 1.00 LOT ₱ 8,000.00 ₱ 8,000.00

TOTAL MATERIAL COST ₱ 819,169.00

LABOR COST (50% OF MC) ₱ 409,584.50
HAULING COST (25% OF MC) ₱ 204,792.25
CONTRACTOR'S PROFIT (7% OF MC &LC) ₱ 86,012.75

TOTAL PROJECT COST ₱ 1,519,558.50