Date: March 6, 2025
Project: PROPOSED 7-STOREY MIXED COMMERCIAL
BUILDING WITH ROOF DECK
Location: Pasig City, Manila.
Scope: LABOR AND MATERIALS FOR DESIGN AND BUILD OF 7-STOREY MIXED COMMERCIAL
BULDING WITH ROOF DECK
Subject: BILL OF MATERIALS
DIRECT COST UNIT COST
QTY UNIT TOTAL COST TOTAL
Scope of Works Materials Total Labor Total
Pre-Construction
GENERAL REQUIREMENTS
Permits 1 Lot - - - - 781,088.00 781,088.00
- Building Permits
- Gov ernment Permits (Demolition, Sidew alk, Occupancy Permits)
Demolition Permit
Sidew alk Permit
Occupancy Permit
Designs:
- Analysis and Design Fee 260,400.00 260,400.00
- Professional Fee ( Plans & Specifications) 173,600.00 173,600.00
- Shop Draw ings and Submittals 434,000.00 434,000.00
Others:
- I nsurance (CARI ) / Bonds ( Performance, Surety, Warranty), 8 months Included
- Contractors Tax Included
- As Built Plans Included
- As Built Plans for Demolition Permit Included
- Safety & Health Protocols Included
- Testing and Commisioning Included
Mobilization 748,480.00 748,480.00
Subtotal 2,397,568.00
TOTAL 2,397,568.00
Construction
EARTHWORKS
1.0 Site clearing/ Removal of Unnecessary Soil/ Existing Concrete Slab/ etc. 240 sq.m. 400.00 96,000.00 160.00 38,400.00 560.00 134,400.00
2.0 Layout & Staking 240 sq.m. 30.00 7,200.00 12.00 2,880.00 42.00 10,080.00
3.0 Gravel Bedding 24 cu.m. 1,500.00 36,000.00 600.00 14,400.00 2,100.00 50,400.00
5.0 Backfilling 93.8 cu.m. 1,400.00 131,320.00 560.00 52,528.00 1,960.00 183,848.00
6.0 Soil Poisoning 6 gal. 4,500.00 27,000.00 1,800.00 10,800.00 6,300.00 37,800.00
7.0 Excavation works 95.8 cu.m. 2,600.00 249,080.00 1,040.00 99,632.00 3,640.00 348,712.00
8.0 Earthfill and Compaction (Final Layer) 210 cu.m. 500.00 105,000.00 200.00 42,000.00 700.00 147,000.00
9.0 Barricade 64 l.m. 500.00 32,000.00 200.00 12,800.00 700.00 44,800.00
- Subtotal 957,040.00
TOTAL 957,040.00
STRUCTURAL WORKS
1.0 Column Footings
a. Concrete 26.35 cu.m. 6,500.00 171,275.00 2,600.00 68,510.00 9,100.00 239,785.00
b. Reinforcing Bars
16mmØ Deformed Bar 1865.58 kg 48.00 89,547.84 19.20 35,819.14 67.20 125,366.98
c. Formworks 46.376 pcs. 900.00 41,738.40 360.00 16,695.36 1,260.00 58,433.76
d. Shoring and Scaffolding 274.304 sqm 700.00 192,012.45 280.00 76,804.98 980.00 268,817.43
d. Tie Wires #16 1.11935 roll 2,000.00 2,238.70 800.00 895.48 2,800.00 3,134.17
Subtotal 695,537.34
2.0 Footing Tie Beams
a. Concrete ( 4,500 psi ) 18.72 cu.m. 6,500.00 121,680.00 2,600.00 48,672.00 9,100.00 170,352.00
b. Reinforcing Bars
16mmØ Deformed Bar 1325.38 kg 48.00 63,618.05 19.20 25,447.22 67.20 89,065.27
10mmØ Deformed Bar 212.06 kg 48.00 10,178.89 19.20 4,071.56 67.20 14,250.44
c. Formworks 32.9472 pcs 900.00 29,652.48 360.00 11,860.99 1,260.00 41,513.47
d. Shoring and Scaffolding 194.875 sqm 700.00 136,412.64 280.00 54,565.06 980.00 190,977.70
d. Tie Wires #16 0.92246 roll 2,000.00 1,844.92 800.00 737.97 2,800.00 2,582.89
Subtotal 508,741.77
3.0 Conc. Column / Conc. Pedestal
a. Concrete ( 4,500 psi ) 6.3 cu.m. 6,500.00 40,950.00 2,600.00 16,380.00 9,100.00 57,330.00
b. Reinforcing Bars
16mmØ Deformed Bar 446.04 kg 48.00 21,409.92 19.20 8,563.97 67.20 29,973.89
10mmØ Deformed Bar 71.3664 kg 48.00 3,425.59 19.20 1,370.23 67.20 4,795.82
c. Formworks 11.088 pcs 900.00 9,979.20 360.00 3,991.68 1,260.00 13,970.88
d. Shoring and Scaffolding 65.583 sqm 700.00 45,908.10 280.00 18,363.24 980.00 64,271.34
d. Tie Wires #16 0.31044 roll 2,000.00 620.89 800.00 248.36 2,800.00 869.24
Subtotal 171,211.17
4.0 Stairs
a. Concrete ( 4,500 psi ) 9.15 cu.m. 6,500.00 59,475.00 2,600.00 23,790.00 9,100.00 83,265.00
b. Reinforcing Bars
16mmØ Deformed Bar 647.82 kg 48.00 31,095.36 19.20 12,438.14 67.20 43,533.50
10mmØ Deformed Bar 103.651 kg 48.00 4,975.26 19.20 1,990.10 67.20 6,965.36
c. Formworks 16.104 pcs 900.00 14,493.60 360.00 5,797.44 1,260.00 20,291.04
d. Shoring and Scaffolding 95.2515 sqm 700.00 66,676.05 280.00 26,670.42 980.00 93,346.47
d. Tie Wires #16 0.45088 roll 2,000.00 901.77 800.00 360.71 2,800.00 1,262.47
Subtotal 248,663.85
5.0 Elevator shaft / Shear Wall
a. Concrete ( 4,500 psi ) 118.6 cu.m. 6,500.00 770,900.00 2,600.00 308,360.00 9,100.00 1,079,260.00
b. Reinforcing Bars
16mmØ Deformed Bar 8396.88 kg 48.00 403,050.24 19.20 161,220.10 67.20 564,270.34
c. Formworks 208.736 pcs 900.00 187,862.40 360.00 75,144.96 1,260.00 263,007.36
d. Shoring and Scaffolding 1234.63 sqm 700.00 864,238.20 280.00 345,695.28 980.00 1,209,933.48
d. Tie Wires #16 5.03813 roll 2,000.00 10,076.26 800.00 4,030.50 2,800.00 14,106.76
Subtotal 3,130,577.93
6.0 Slab on Grade w/ Parking Lot
a. Concrete ( 3,000 psi ) @ 150mm THK. 76.2 cu.m. 6,500.00 495,300.00 2,600.00 198,120.00 9,100.00 693,420.00
b. Reinforcing Bars
10mmØ Deformed Bar 5394.96 kg 48.00 258,958.08 19.20 103,583.23 67.20 362,541.31
c. Tie Wires #16 3.23698 roll 2,000.00 6,473.95 800.00 2,589.58 2,800.00 9,063.53
7.0 Suspended Slab (2nd to Roofdeck)
a. Concrete ( 3,000 psi ) @ 120mm THK. 538.3 cu.m. 5,000.00 2,691,500.00 2,000.00 1,076,600.00 7,000.00 3,768,100.00
b. G.I. Steel Decking .8 thk 918.2 lm 650.00 596,830.00 260.00 238,732.00 910.00 835,562.00
c. Reinforcing Bars
10mmØ Deformed Bar 38111.6 kg 48.00 1,829,358.72 19.20 731,743.49 67.20 2,561,102.21
d. Tie Wires #16 22.867 roll 2,000.00 45,733.97 800.00 18,293.59 2,800.00 64,027.56
8.0 Steel Structures (Wide Flange)
a. W16X31X12 92 pcs 33,613.73 3,092,463.16 13,445.49 1,236,985.26 47,059.22 4,329,448.42
b. W14X132X6 78 pcs 71,396.00 5,568,888.00 28,558.40 2,227,555.20 99,954.40 7,796,443.20
c. W4x13x6 w/ BI Tubular Steel (Fire Exit Stairs/Ladder) 23 pcs 6,486.88 149,198.24 4,324.59 59,679.30 10,811.47 208,877.54
Subtotal 20,419,708.23
TOTAL 25,174,440.30
ARCHITECTURAL WORKS
1.0 Masonry Works
CHB Laying
a. 6" thk. CHB 1664 sq.m. 550.00 915,200.00 220.00 366,080.00 770.00 1,281,280.00
b. 4" thk. CHB 1401.2 sq.m. 366.67 513,773.33 146.67 205,509.33 513.33 719,282.67
Plastering
a. Plain Cement Plaster Finish 6130 sq.m. 300.00 1,839,000.00 120.00 735,600.00 420.00 2,574,600.00
Subtotal 4,575,162.67
3.0 Ceiling Finishes
a. Ficem Board with G.I. Metal Furring
GF Admin Office 25 sq.m. 1,390.00 34,750.00 556.00 13,900.00 1,946.00 48,650.00
Toilet 3.18 sq.m. 1,390.00 4,420.20 556.00 1,768.08 1,946.00 6,188.28
5TH Unit 1 18.25 sq.m. 1,390.00 25,367.50 556.00 10,147.00 1,946.00 35,514.50
Unit 2 25.38 sq.m. 1,390.00 35,278.20 556.00 14,111.28 1,946.00 49,389.48
Unit 3 19.08 sq.m. 1,390.00 26,521.20 556.00 10,608.48 1,946.00 37,129.68
Unit 4 19.08 sq.m. 1,390.00 26,521.20 556.00 10,608.48 1,946.00 37,129.68
Unit 5 19.03 sq.m. 1,390.00 26,451.70 556.00 10,580.68 1,946.00 37,032.38
Unit 6 22.15 sq.m. 1,390.00 30,788.50 556.00 12,315.40 1,946.00 43,103.90
6TH Unit 7 18.25 sq.m. 1,390.00 25,367.50 556.00 10,147.00 1,946.00 35,514.50
Unit 8 25.38 sq.m. 1,390.00 35,278.20 556.00 14,111.28 1,946.00 49,389.48
Unit 9 19.08 sq.m. 1,390.00 26,521.20 556.00 10,608.48 1,946.00 37,129.68
unit 10 19.08 sq.m. 1,390.00 26,521.20 556.00 10,608.48 1,946.00 37,129.68
Unit 11 19.03 sq.m. 1,390.00 26,451.70 556.00 10,580.68 1,946.00 37,032.38
Unit 12 22.15 sq.m. 1,390.00 30,788.50 556.00 12,315.40 1,946.00 43,103.90
7TH Office/Conference Room 14 sq.m. 1,390.00 19,460.00 556.00 7,784.00 1,946.00 27,244.00
Dressing Room 21.66 sq.m. 1,390.00 30,107.40 556.00 12,042.96 1,946.00 42,150.36
Unit 13 23.77 sq.m. 1,390.00 33,040.30 556.00 13,216.12 1,946.00 46,256.42
Subtotal 649,088.30
4.0 Floor Finishes
a. 600mm x 600mm Glossy Ceramic Tiles
GF Admin Office 25 sqm 750.00 18,750.00 300.00 7,500.00 1,050.00 26,250.00
Toilet 3.18 sqm 750.00 2,385.00 300.00 954.00 1,050.00 3,339.00
Commercial 18.25 sqm 750.00 13,687.50 300.00 5,475.00 1,050.00 19,162.50
2nd SHOP 1 25.05 sqm 750.00 18,787.50 300.00 7,515.00 1,050.00 26,302.50
SHOP 2 31.12 sqm 750.00 23,340.00 300.00 9,336.00 1,050.00 32,676.00
SHOP 3 30.73 sqm 750.00 23,047.50 300.00 9,219.00 1,050.00 32,266.50
SHOP 4 39 sqm 750.00 29,250.00 300.00 11,700.00 1,050.00 40,950.00
Hallw ay 28.74 sqm 750.00 21,555.00 300.00 8,622.00 1,050.00 30,177.00
3rd SHOP 1 25.05 sqm 750.00 18,787.50 300.00 7,515.00 1,050.00 26,302.50
SHOP 2 31.12 sqm 750.00 23,340.00 300.00 9,336.00 1,050.00 32,676.00
SHOP 3 30.73 sqm 750.00 23,047.50 300.00 9,219.00 1,050.00 32,266.50
SHOP 4 39 sqm 750.00 29,250.00 300.00 11,700.00 1,050.00 40,950.00
Hallw ay 28.74 sqm 750.00 21,555.00 300.00 8,622.00 1,050.00 30,177.00
4th Show er Area 11.68 sqm 750.00 8,760.00 300.00 3,504.00 1,050.00 12,264.00
5th Unit 1 18.25 sqm 750.00 13,687.50 300.00 5,475.00 1,050.00 19,162.50
Unit 2 25.38 sqm 750.00 19,035.00 300.00 7,614.00 1,050.00 26,649.00
Unit 3 19.08 sqm 750.00 14,310.00 300.00 5,724.00 1,050.00 20,034.00
Unit 4 19.08 sqm 750.00 14,310.00 300.00 5,724.00 1,050.00 20,034.00
Unit 5 19.03 sqm 750.00 14,272.50 300.00 5,709.00 1,050.00 19,981.50
Unit 6 22.15 sqm 750.00 16,612.50 300.00 6,645.00 1,050.00 23,257.50
Hallw ay 31.38 sqm 750.00 23,535.00 300.00 9,414.00 1,050.00 32,949.00
6th Unit 1 18.25 sqm 750.00 13,687.50 300.00 5,475.00 1,050.00 19,162.50
Unit 2 25.38 sqm 750.00 19,035.00 300.00 7,614.00 1,050.00 26,649.00
Unit 3 19.08 sqm 750.00 14,310.00 300.00 5,724.00 1,050.00 20,034.00
Unit 4 19.08 sqm 750.00 14,310.00 300.00 5,724.00 1,050.00 20,034.00
Unit 5 19.03 sqm 750.00 14,272.50 300.00 5,709.00 1,050.00 19,981.50
Unit 6 22.15 sqm 750.00 16,612.50 300.00 6,645.00 1,050.00 23,257.50
Hallw ay 31.38 sqm 750.00 23,535.00 300.00 9,414.00 1,050.00 32,949.00
7TH Office/Conference Room 14 sq.m. 750.00 10,500.00 300.00 4,200.00 1,050.00 14,700.00
Dressing Room 21.66 sq.m. 750.00 16,245.00 300.00 6,498.00 1,050.00 22,743.00
Unit 13 23.77 sq.m. 750.00 17,827.50 300.00 7,131.00 1,050.00 24,958.50
Studio 75.59 sq.m. 750.00 56,692.50 300.00 22,677.00 1,050.00 79,369.50
Hallw ay 12.4 sq.m. 750.00 9,300.00 300.00 3,720.00 1,050.00 13,020.00
b. CR's wall - 600mm x 600mm Ceramic Tiles 378 sq.m. 750.00 283,500.00 300.00 113,400.00 1,050.00 396,900.00
RD Smooth Concrete Finish w/ waterproofing 202.4 sq.m. 510.00 103,224.00 204.00 41,289.60 714.00 144,513.60
Subtotal 1,406,099.10
7.0 Tinsmithry & Roofing Insulation
a. 0.5mm THK. Prepainted Multi-Rib G.I. Sheet Roofing 73.86 l.m. 390.00 28,805.40 156.00 11,522.16 546.00 40,327.56
b. Double Foil Double Bubble ( Roofing Insulation ) 11.6 rolls 3,060.00 35,496.00 1,224.00 14,198.40 4,284.00 49,694.40
c. 20mm Wide x 300mm High 2mm-THK SS 304 Gutter @ 3M Length 85 pcs. 3,840.00 326,400.00 1,536.00 130,560.00 5,376.00 456,960.00
d. 0.5mm THK. Prepainted G.I. Side Flashing @ 3M Length 36.4 pcs. 1,176.00 42,806.40 470.40 17,122.56 1,646.40 59,928.96
e. 2" x 6" 2.0mm thk. C-Purlins Steel 29 pcs. 1,176.00 34,104.00 470.40 13,641.60 1,646.40 47,745.60
Subtotal 654,656.52
8.0 Painting works
8.1 Wall 410.30 gal. 475.00 194,892.50 190.00 77,957.00 665.00 272,849.50
a. Neutralizer 1,872.70 bag 440.00 823,988.00 176.00 329,595.20 616.00 1,153,583.20
b. Skimcoat (3mm THK) 138.80 pail 1,799.00 249,701.20 719.60 99,880.48 2,518.60 349,581.68
c. Primer Paint ( White - Flat Latex ) - 2 coats 85.30 pail 2,299.00 196,104.70 919.60 78,441.88 3,218.60 274,546.58
d. Exterior Wall topcoat paint (Semi Gloss)- 2 coats 76.80 pail 1,999.00 153,523.20 799.60 61,409.28 2,798.60 214,932.48
f. Interior Wall topcoat paint (Semi Gloss) - 2 coats
8.2 Ceiling
a. Skimcoat 110 bag 440.00 48,400.00 176.00 19,360.00 616.00 67,760.00
b. Primer Paint ( White - Flat Latex ) - 2 coats 3.79034 pail 1,799.00 6,818.82 719.60 2,727.53 2,518.60 9,546.35
c. Ceiling Paint ( White - Flat Latex ) - 2 coats 6.671 pail 1,699.00 11,334.03 679.60 4,533.61 2,378.60 15,867.64
Subtotal 2,358,667.43
TOTAL 9,643,674.02
FENESTRATION WORKS -
1.0 Doors 1 lot - - - - 3,582,694.00 3,582,694.00
a. 1000mmW X 2100mmH, 12mm thk Frameless Tempered Clear Glass Door -
b. 800 x 2100 PVC CR door -
c. 800 X 2100 Wooden Panel Door -
d. 900 X 2100 Fire Exit Metal door with panic lever -
2.0 Windows 1 lot - - - - 4,386,582.00 4,386,582.00
a. 1200H x 1200W, Aluminum Windows
b. 1800H x 1200W, Aluminum Windows, W-2
c. 800 X 2100 Wooden Panel Door
d. 900 X 2100 Fire Exit Metal door with panic lever
Subtotal 7,969,276.00
TOTAL 7,969,276.00
MECHANICAL WORKS 1 lot - - - - 1,709,554.56 1,709,554.56
ELECTRICAL WORKS 1 lot - - - - 2,393,376.38 2,393,376.38
PLUMBING AND SANITARY 1 lot - - - - 1,880,510.02 1,880,510.02
FIRE PROTECTION 1 lot - - - - 1,538,599.10 1,538,599.10
AUXILLARY 1 lot - - - - 769,299.55 769,299.55
POST - CONSTRUCTION
DEMOBILIZATION 1 lot - - - - 256,433.18 256,433.18
DIRECT TOTAL COST 54,689,771.12
INDIRECT COST
Ov erhead, Contingency & Misc. 1 lot - - - - 2,363,692.80 2,363,692.80
Contractor's Profit 1 lot - - - - 5,057,203.20 5,057,203.20
INDIRECT TOTAL COST 7,420,896.00
TOTAL CONSTRUCTION COST 62,110,667.12
VAT 12% 7,453,280.05
TOTAL PROJECT COST 69,563,947.17
Construction Condition/s:
Exclusion from this Proposal
Elevator ( 8 Stops and 8 Doors – 8 to 10 Pax)
Plumbing Fixtures
Landscaping
Smart Devices (any motion/voice operated device)
Inclusion from this Proposal
Documents
Temporary facility Utilities
Water (legworks) & Electrical (all in) connections
Site warehouse
Site office
Printing of Plans and Specifications (progressive)
Scope of Works
Carpentry (kitchen cabinets – under and overhead – laminated finish)
Electrical Works
Main and Sub-Main Distribution System
General lighting – Conduit systems to receive final circuit; PVC conduit (embedded to walls)-
Neltex or equivalent
Supply and fix - Pinlights (Device); Panasonic or Equivalent (Accessories)
Plumbing Works
Soil, Waste & Vent System (Neltex 1000 Series)
Hot Water piping (CPVC)
Cold Water Piping (PPR)
Hydro Testing of Entire Waterline System
Storm Drainage System
Prepared By: Checked ang Noted by:
Engr. Mark Ace Geno Pariña Engr. Joel Lascano
ELARIS BUILDERS – Project In Charge ELARIS BUILDERS – General Manager
