Project

Owner
Contractor
Location
Subject : BILL OF MATERIALS

Total Unit
Cost

Description Unit Qty.

A. GENERAL REQUIREMENTS
1.0 Mobilization / Demobilization lot 1.00
2.0 Permit and Licenses
2.1 Building Permit lot 1.00
2.2 Certificate of Occupancy lot 1.00
2.3 Miscellaneous Permit lot 1.00
3.0 Bonds & Insurances
3.1 Guarantee Repayment Bond lot 1.00
3.2 Performance Bond lot 1.00
3.3 CARI lot 1.00
3.4 Guarantee Bond lot 1.00
4.0 Temporary Facilities
4.1 Site Offices-CM, Architects, owner's rep" lot 1.00

(office table, fax machine, aircon, filing cabinet and computer set)
4.2 Conference Room lot 1.00
4.3 Warehouse lot 1.00
4.4 Staging Area lot 1.00
4.5 Quarters lot 1.00
5.0 Temporary Utilities
5.1 Temporary Power Supply & Fixtures lot 1.00
5.2 Lighting (All Areas) lot 1.00
5.3 Water lot 1.00
5.4 Toilets lot 1.00
5.5 Telephone/Communication lot 1.00
6.0 Security Services (24 hours) lot 1.00
7.0 As built plans & Shop Drawings lot 1.00
8.0 Scaffolding, shoring and support lot 1.00
9.0 Safety and housekeeping lot 1.00
10.0 Material Testing/FDT lot 1.00
11.0 Support Equipment lot 1.00
12.0 Site Supervision / Technical &Support Staff lot 1.00
13.0 Temporary Fence / Enclosure lot 1.00
14.0 Others (please specify) lot 1.00
B. CIVIL WORKS
1.0 Excavation cu.m. 2,617.84 250.00
2.0 Back Filling / Compaction cu.m. 711.69 175.00
3.0 Soil Poisoning sq.m. 1,433.83 250.00
4.0 Gravel Bedding cu.m. 597.57 1,290.00
5.0 Polyethelene Sheet sq.m. 5,051.97 55.00
 6.0 PVC Waterstop l.m. 129.00 700.00
7.0 Cutting of Pile pcs. 225.00 650.00
8.0 Hauling / Disposal cu.m. 1,906.15 95.00
Sub-total Civil Works ###
C. STRUCTURAL WORKS
Note: RSB Gr. 60-12mm and up: Gr. 40-100mm and lower
1.0 Pile Cap
1.1 Concrete, 5000 psi cu.m. 355.52 5,500.00
1.2 Rebars, Grade 60 kgs 35,983.91 45.20
1.3 Formworks sq.m. 735.65 650.00
2.0 Footing Tie Beams
2.1 Concrete, 5000 psi cu.m. 298.90 5,500.00
2.2 Rebars
Grade 60 kgs 68,821.49 45.20
Grade 40 kgs 1,218.67 44.30
2.3 Formworks sq.m. 1,537.85 650.00
3 .0 Slab on Fill
3.1 Concrete, 3000 psi cu.m. 663.07 4,479.00
3.2 Rebars
3.2 Grade 40 kgs 21,145.77 44.30
Grade 60 kgs 53.78 45.20
4.0 Wall Footing
4.1 Concrete, 5000 psi cu.m. N/A
4.2 Rebars, Grade 40 kgs N/A
4.3 Formworks sq.m. N/A
5.0 Suspended Beams
5.1 Concrete, 5000 psi cu.m. 2,373.51 5,500.00
5.2 Rebars
Grade 60 kgs ### 45.20
Grade 40 kgs 19,549.00 44.30
5.3 Formworks sq.m. 11,315.73 670.00
6.0 Suspended Slab / Ledges
6.1 Concrete, 5000 psi cu.m. 1,767.37 5,500.00
6.2 Rebars
Grade 40 kgs 56,687.62 44.30
Grade 60 kgs ### 45.20
6.3 Formworks sq.m. 12,807.66 670.00
7.0 Column
7.1 Concrete, 5000 psi cu.m. 707.69 5,500.00
7.2 Rebars
Grade 40 kgs ### 45.20
Grade 60 kgs 113.19 44.30
7.3 Formworks sq.m. 3,648.31 670.00
8.0 R.C. Wall
8.1 Concrete, 5000 psi cu.m. 31.34 5,500.00
8.2 Rebars, Grade 40 kgs 1,365.82 44.30
8.3 Formworks sq.m. 491.93 670.00
9.0 Stairs
9.1 Concrete, 5000 psi cu.m. 52.43 4,479.00
9.2 Rebars
Grade 40 kgs 6,012.50 45.20
Grade 60 kgs 1,337.53 44.30
9.3 Formworks sq.m. 421.59 670.00
10.0 Walkalator Pit
10.1 Concrete, 5000 psi cu.m. 18.83 4,479.00
10.2 Rebars
Grade 40 kgs 1,593.60 45.20
Grade 60 kgs N/A
 10.3 Formworks sq.m. 154.07 650.00
11.0 Concrete Gutter / Corbel / Parapet Wall / Lower wall for Ramp.
11.1 Concrete, 5000 psi cu.m. 97.72 4,479.00
11.2 Rebars, Grade 40 kgs 12,796.96 44.30
11.3 Formworks sq.m. 1,076.57 670.00
12.0 Equipment pad
12.1 Concrete, 5000 psi cu.m. 18.47 4,479.00
12.2 Rebars, Grade 40 kgs 794.87 45.20
Rebars, Grade 40 kgs 774.40 44.30
12.3 Formworks sq.m. 106.99 670.00
13.0 Cistern
13.1 Concrete, 5000 psi cu.m. 273.84 4,479.00
13.2 Rebars
Grade 40 kgs 32,052.80 45.20
Grade 60 kgs 1,302.62 44.30
13.3 Formworks sq.m. 171.80 670.00
14.0 Retaining Wall
14.1 Concrete, 5000 psi cu.m. 183.71 5,500.00
14.2 Rebars
Grade 40 kgs 45,681.54 45.20
Grade 60 kgs N/A
14.3 Formworks sq.m. 901.04 670.00
15.0 Concrete Pads
15.1 Concrete cu.m. same as e 4,479.00
15.2 Rebars
Grade 40 kgs same as e 45.20
Grade 60 kgs same as e 44.30
15.3 Formworks sq.m. same as e 670.00
16.0 Concrete Saddle
16.1 Concrete, 3000 psi cu.m. 1.42 4,479.00
16.2 Rebars
Grade 40 kgs 297.64 45.20
Grade 60 kgs
16.3 Formworks sq.m. 10.56 670.00
17.0 Structural Steel Works
17.1 Steel Truss, Purlins and all other accessories kgs 84,823.55 95.00
18.0 Seismic Gap
19.0 Others (Pls Specify)
Canopy Steel Frame lot 1.00
Sub-total Structural Works ###

C. ARCHITECTURAL WORKS
1.0 Msonry Works
a. 6'' CHB sq.m. 5,966.84 1450
b. 4'' CHB sq.m. 1,490.99 1100
c. Others (please speccify)
Sub Total ###
2.0 Tinsmithry
a. 0.6 mm (BMT) Corrugated G.I. Roofing Sheet Galvanum Long Span sq.m. 4,635.08 1115.5
Pre-painted Siver Grey
b. 32 kg Fiber Glass Insulation with double faced Aluminum Foil sq.m. 4,635.08 715
c. Spray applied insulation sq.m. N/A
d. Others (pls specify)
Sub Total ###
3.0 Waterproofing
a. Sanded Polybond (3.0 kg) Membrane Waterproffing (Gutter only) sq.m. 544.00 598
b. Others (pls specify)
Sub Total ###
Total ARCHITECTURAL WORKS ###

Plan Weekly
% Physical Accomplishment Accomplishment
Plan Cummulative Accom
Actual Weekly Accompli
% Actual Accomplishment
 % Actual Accomplishment Actual Cummulative Acc
Variance

Prepared by:

Project : PROPOSED TWO BED-ROOM BUNGALOW

Location : TAMBAC BAYAMBANG, PANGASINAN
Owner : MR. PEDRO DELA CRUZ JR.
Subject : BILL OF MATERIALS
BUDGETARY COST ESTIMATE
Description Unit Qty. Unit Cost
A. GENERAL REQUIREMENTS
1.0 General Requirements lot 1.00 15,000.00
1.1 Mobilization / Demobilization
1.2 Temporary Structures & Facilities
1.3 Maintenance of Temporary Facilities
(Electrical, water & Telephone Consumption
1.4 Professional Fees
(Electrical, Mechanical & Sanitary Engineers)
SUB-TOTAL 15,000.00
B. DEMOLITION & HAULING-OUT WORKS
1.0 Cleaning & Hauling-out works lot 1.00 3,000.00
SUB-TOTAL 3,000.00
C. EARTHWORKS
1.0 Excavation cu.m. 68.00 100.00
2.0 Backfilling/Compaction cu.m. 60.00 150.00
3.0 Gravel Bedding cu.m. 6.00 400.00
SUB-TOTAL 18,200.00
D. CONCRETE WORKS
1.0 CHB Wall Footing
1.1 Sand cu.m. 1.01 300.00
1.2 Gravel cu.m. 2.01 400.00
1.3 Cement bags 16.00 230.00
1.4 Rebars, Grade 60
10mm dia. Def. bar pcs 35.00 110.00
12mm dia. Def. bar pcs 19.00 150.00
G.I. Tie Wire #16 kgs 0.25 60.00
2.0 Column Footing
2.1 Sand cu.m. 2.10 300.00
 2.2 Gravel cu.m. 4.20 400.00
2.3 Cement bags 31.00 230.00
2.4 Rebars, Grade 60
16mm dia. Def. bar pcs 12.00 260.00
G.I. Tie Wire #16 kgs 2.50 60.00
3 .0 Column
3.1 Sand cu.m. 2.00 300.00
3.2 Gravel cu.m. 4.05 400.00
3.3 Cement bags 31.00 230.00
3.4 Rebars, Grade 60
10mm dia. Def. bar pcs 40.00 110.00
16mm dia. Def. bar pcs 60.00 260.00
G.I. Tie Wire #16 kgs 16.00 60.00
4.0 Tie beams/Beams -
4.1 Sand cu.m. 2.00 300.00
4.2 Gravel cu.m. 4.05 400.00
4.3 Cement bags 31.00 230.00
4.4 Rebars, Grade 60
10mm dia. Def. bar pcs 30.00 110.00
16mm dia. Def. bar pcs 10.00 260.00
G.I. Tie Wire #16 kgs 5.00 60.00
5.0 Slab on Fill -
2.1 Sand cu.m. 2.00 300.00
2.2 Gravel cu.m. 8.00 400.00
2.3 Cement bags 20.00 230.00
2.4 Rebars, Grade 60
10mm dia. Def. bar pcs 10.00 110.00
G.I. Tie Wire #16 kgs 2.00 60.00
SUB-TOTAL 79,692.00
E. MASONRY WORKS -
1.0 Exterior wall & CHB -
1.1 CHB, 4" pcs 2,145.00 7.50
1.2 Sand cu.m. 20.00 300.00
1.3 Cement bags 200.00 230.00
1.4 10mm dia def bars pcs 30.00 110.00
1.5 GI Wire #16 kgs 3.00 60.00
2.0 Interior wall & CHB -
1.1 CHB, 4" pcs 400.00 7.50
1.2 Sand cu.m. 3.00 300.00
1.3 Cement bags 40.00 230.00
1.4 10mm dia def bars pcs 15.00 110.00
1.5 GI Wire #16 kgs 2.00 60.00
3.0 Plaster Cement -
3.1 Sand cu.m. 8.00 300.00
3.2 Cement bags 50.00 230.00
SUB-TOTAL 100,337.50
E. FINISHING CARPENTRY WORKS -
1.0 Wooden Cornice lm 80.00 40.00
2.0 Hanging open shelves lm 4.00 800.00
3.0 Wooden mouldins & baseboard lm 80.00 50.00
4.0 Wooden handrails w/design @ conc. Stairs lm 7.20 900.00
SUB-TOTAL 16,880.00
F.FINISHES
1.0 Floor Finishes
1.1 16 x 16 vitrified unglazed tiles, Mariwasa @ entry pcs 500.00 45.00
& allfloors ( ground floor & second floor )
1.2 8" x8" vitrified unglazed wall tiles Lepanto @ CR pcs 231.00 15.00
2.0 Walll Finishes
2.1 8" x8" vitrified glazed wall tiles Lepanto @ CR pcs 100.00 15.00
2.2 18mm thk. Marble counter & splashboard sq.m. 3.30 2,500.00
3 .0 Ceiling Finishes
 3.1 1/4" thk 4x8 Ordinary Plywood pcs 31.00 370.00
3.2 wood frame @ al rooms, living & dining bdf 567.26 50.00
4.0 Painting Works -
4.1 Flat Wall Latex Finish
Cement fiber board ceiling @ kitchen sq.m. 4.00 150.00
4.2 Semi-gloss Latex Finish
Interior and Exterior partition wall sq.m. 502.20 150.00
4.3 Semi-gloss Enamel Finish
Hanging open shelves lm 3.50 150.00
1/4" thk 4x8 Ordinary plywood ceiling areas pcs 33.00 370.00
Doors/Door jambs sets 7.00 325.00
4.4 QDE Finish
Steel windows @ all rooms and T & B. sqm 11.29 250.00
Steel railing @ concrete stairs & terrace sqm 12.15 250.00
SUB-TOTAL 149,848.00
G. METAL/STEELWORKS -
1.0 Steel casement windows French Type @ all rooms sqm 12.00 3,000.00
2.0 Steel awning windows French Type @ T&B. sqm 0.25 3,000.00
3.0 Steel Railings @ concrete stairs sqm 12.15 1,500.00
4.0 Tinsmithry/roofing works sqm 124.47 700.00
4.0 Steel Trusses lot 1.00 60,000.00
SUB-TOTAL 202,104.00
H. DOOR/DOOR JAMBS -
1.0 PVC Hollow core flush door/door jamb w/ louver vent
1.1 D-3 @ comfort rooms sets 2.00 2,000.00
2.0 Wooden hollow core flush door & door jamb @ all rooms, D-2 sets 5.00 2,500.00
3.0 French type design panel door & door jamb @ entry D-1 sets 2.00 10,000.00
SUB-TOTAL 36,500.00
I. PLUMBING WORKS -
1.0 Water Supply System
1.1 Waterlines, complete with fittings and valves (connected lot 1.00 7,000.00
to the nearest existing lines )
2.0 Sanitary system (Moldex & Atlanta Neltex Series 1000)
2.1 Sanitary lines complete with fittings & accessories lot 1.00 5,200.00
2.2 Septic Tank lot 1.00 15,000.00
3.0 Plumbing fixtures and Accessories
3.1 Water closet Royal term sets 2.00 3,000.00
2.2 Lavatory royal term w/ faucet complete w/fittings & accessories sets 2.00 3,000.00
2.3 Stainless steel kitchen sink, Korea or Taiwan w/faucet sets 1.00 3,500.00
complete w/accessories
2.4 Brass faucet pcs 2.00 100.00
2.5 Metma floor drains (4x4) pcs 4.00 150.00
SUB-TOTAL 36,500.00
J. ELECTRICAL WORKS lot 1.00 30,000.00
SUB-TOTAL 30,000.00
-
MATERIAL COST 717,561.50
LABOR COST 251,146.53
TOTAL PROJECT COST 968,708.03

Prepared By:

FELIPE S. RIVERA JR.

CIVIL ENGINEER
PRC # 0082018
PTR # 2155619
issued on : 02/07/2017
issued at : Bayambang, Pangasinan
Project : PROPOSED TWO BED-ROOM BUNGALOW
Location : TAMBAC BAYAMBANG, PANGASINAN
Owner : MR. PEDRO DELA CRUZ JR.
Subject : BILL OF MATERIALS
BUDGETARY COST ESTIMATE
Description Unit Qty. Unit Cost
H. PLUMBING WORKS -
1.0 Water Supply System
1.1 Waterlines, complete with fittings and valves (connected lot 1.00 4,000.00
to the nearest existing lines )
2.0 Sanitary system (Moldex & Atlanta Neltex Series 1000)
2.1 Sanitary lines complete with fittings & accessories lot 1.00 4,000.00
2.2 Septic Tank lot 1.00 10,000.00
3.0 Plumbing fixtures and Accessories
3.1 Water closet Royal term sets 1.00 3,000.00
2.2 Lavatory royal term w/ faucet complete w/fittings & accessories sets 1.00 3,000.00
2.3 Stainless steel kitchen sink, Korea or Taiwan w/faucet sets 1.00 3,500.00
complete w/accessories
2.4 Brass faucet pcs 2.00 100.00
2.5 Metma floor drains (4x4) pcs 2.00 150.00
SUB-TOTAL 24,000.00
I. ELECTRICAL WORKS lot 1.00 20,000.00
SUB-TOTAL 20,000.00
-
MATERIAL COST 487,591.06
LABOR COST 146,277.32
TOTAL PROJECT COST 633,868.38

Prepared By:

FELIPE S. RIVERA JR.

CIVIL ENGINEER
PRC # 0082018
PTR # 2155619
issued on : 02/07/2017
issued at : Bayambang, Pangasinan
 Project
Owner
Contractor
Location
Subject : BILL OF MATERIALS

Amount Description Unit

A. GENERAL REQUIREMENTS
100,000.00 1.0 Mobilization / Demobilization lot
2.0 Permit and Licenses
585,000.00 2.1 Building Permit lot
200,000.00 2.2 Certificate of Occupancy lot
150,000.00 2.3 Miscellaneous Permit lot
3.0 Bonds & Insurances
235,094.80 3.1 Guarantee Repayment Bond lot
323,195.35 3.2 Performance Bond lot
380,587.63 3.3 CARI lot
55,000.00 3.4 Guarantee Bond lot
4.0 Temporary Facilities
150,000.00 4.1 Site Offices-CM, Architects, owner's rep" lot

(office table, fax machine, aircon, filing cabinet and computer set)
75,000.00 4.2 Conference Room lot
50,000.00 4.3 Warehouse lot
50,000.00 4.4 Staging Area lot
60,000.00 4.5 Quarters lot
5.0 Temporary Utilities
### 5.1 Temporary Power Supply & Fixtures lot

100,000.00 5.2 Lighting (All Areas) lot

275,000.00 5.3 Water lot
100,000.00 5.4 Toilets lot
80,000.00 5.5 Telephone/Communication lot
300,000.00 6.0 Security Services (24 hours) lot
100,000.00 7.0 As built plans & Shop Drawings lot
150,000.00 8.0 Scaffolding, shoring and support lot
457,800.00 9.0 Safety and housekeeping lot
50,000.00 10.0 Material Testing/FDT lot
### 11.0 Support Equipment lot
### 12.0 Site Supervision / Technical &Support Staff lot
150,000.00 13.0 Temporary Fence / Enclosure lot
14.0 Others (please specify) lot
B. CIVIL WORKS
654,460.00 1.0 Excavation cu.m.
124,545.75 2.0 Back Filling / Compaction cu.m.
358,457.50 3.0 Soil Poisoning sq.m.
770,865.30 4.0 Gravel Bedding cu.m.
277,858.30 5.0 Polyethelene Sheet sq.m.
 90,300.00 6.0 PVC Waterstop l.m.
146,250.00 7.0 Cutting of Pile pcs.
181,084.25 8.0 Hauling / Disposal cu.m.
Sub-total Civil Works
C. STRUCTURAL WORKS
Note: RSB Gr. 60-12mm and up: Gr. 40-100mm and lower
1.0 Pile Cap
1,955,360.00 1.1 Concrete, 5000 psi cu.m.
1,626,472.73 1.2 Rebars, Grade 60 kgs
478,172.50 1.3 Formworks sq.m.
2.0 Footing Tie Beams
1,643,950.00 2.1 Concrete, 5000 psi cu.m.
2.2 Rebars
3,110,731.19 Grade 60 kgs
53,987.08 Grade 40 kgs
999,602.83 2.3 Formworks sq.m.
3 .0 Slab on Fill
2,969,890.53 3.1 Concrete, 3000 psi cu.m.
3.2 Rebars
936,757.39 3.2 Grade 40 kgs
2,431.04 Grade 60 kgs
4.0 Wall Footing
4.1 Concrete, 5000 psi cu.m.
4.2 Rebars, Grade 40 kgs
4.3 Formworks sq.m.
5.0 Suspended Beams
13,054,305.00 5.1 Concrete, 5000 psi cu.m.
5.2 Rebars
21,939,014.30 Grade 60 kgs
866,020.70 Grade 40 kgs
7,581,536.09 5.3 Formworks sq.m.
6.0 Suspended Slab / Ledges
9,720,535.00 6.1 Concrete, 5000 psi cu.m.
6.2 Rebars
2,511,261.61 Grade 40 kgs
7,659,331.04 Grade 60 kgs
8,581,133.88 6.3 Formworks sq.m.
7.0 Column
3,892,295.00 7.1 Concrete, 5000 psi cu.m.
7.2 Rebars
15,192,803.65 Grade 40 kgs
5,014.32 Grade 60 kgs
2,444,370.05 7.3 Formworks sq.m.
8.0 R.C. Wall
172,370.00 8.1 Concrete, 5000 psi cu.m.
60,505.83 8.2 Rebars, Grade 40 kgs
329,593.10 8.3 Formworks sq.m.
9.0 Stairs
234,833.97 9.1 Concrete, 5000 psi cu.m.
9.2 Rebars
271,765.11 Grade 40 kgs
59,252.58 Grade 60 kgs
282,465.30 9.3 Formworks sq.m.
10.0 Walkalator Pit
84,339.57 10.1 Concrete, 5000 psi cu.m.
10.2 Rebars
72,030.56 Grade 40 kgs
Grade 60 kgs
 100,145.50 10.3 Formworks sq.m.
11.0 Concrete Gutter / Corbel / Parapet Wall / Lower wall for Ramp.
437,687.88 11.1 Concrete, 5000 psi cu.m.
566,905.15 11.2 Rebars, Grade 40 kgs
721,301.90 11.3 Formworks sq.m.
12.0 Equipment pad
82,727.13 12.1 Concrete, 5000 psi cu.m.
35,927.90 12.2 Rebars, Grade 40 kgs
34,305.92 Rebars, Grade 40 kgs
71,683.30 12.3 Formworks sq.m.
13.0 Cistern
1,226,529.36 13.1 Concrete, 5000 psi cu.m.
13.2 Rebars
1,448,786.58 Grade 40 kgs
57,706.07 Grade 60 kgs
115,106.00 13.3 Formworks sq.m.
14.0 Retaining Wall
1,010,405.00 14.1 Concrete, 5000 psi cu.m.
14.2 Rebars
2,064,805.51 Grade 40 kgs
Grade 60 kgs
603,696.80 14.3 Formworks sq.m.
15.0 Concrete Pads
15.1 Concrete cu.m.
15.2 Rebars
Grade 40 kgs
Grade 60 kgs
15.3 Formworks sq.m.
16.0 Concrete Saddle
6,360.18 16.1 Concrete, 3000 psi cu.m.
16.2 Rebars
13,453.53 Grade 40 kgs
Grade 60 kgs
7,142.20 16.3 Formworks sq.m.
17.0 Structural Steel Works
8,058,237.25 17.1 Steel Truss, Purlins and all other accessories kgs
18.0 Seismic Gap
19.0 Others (Pls Specify)
462,623.05 Canopy Steel Frame lot
Sub-total Structural Works

C. ARCHITECTURAL WORKS
1.0 Msonry Works
8,651,918.00 a. 6'' CHB sq.m.
1,640,089.00 b. 4'' CHB sq.m.
c. Others (please speccify)
Sub Total
2.0 Tinsmithry
5,170,431.76 a. 0.6 mm (BMT) Corrugated G.I. Roofing Sheet Galvanum Long Span sq.m.
Pre-painted Siver Grey
3,314,082.20 b. 32 kg Fiber Glass Insulation with double faced Aluminum Foil sq.m.
c. Spray applied insulation sq.m.
d. Others (pls specify)
Sub Total
3.0 Waterproofing
325,312.00 a. Sanded Polybond (3.0 kg) Membrane Waterproffing (Gutter only) sq.m.
b. Others (pls specify)
Sub Total
Total ARCHITECTURAL WORKS
###
an Weekly
complishment
an Cummulative Accom
% Physical Accomplishment
tual Weekly Accompli
% Actual Accomplishment
tual Cummulative Acc
% Actual Accomplishment
riance

Prepared by:

COST ESTIMATE
Amount

15,000.00

3,000.00
-
-
6,800.00
9,000.00
2,400.00
-
-
-
303.00
804.00
3,680.00
-
3,850.00
2,850.00
15.00
-
630.00
 1,680.00
7,130.00

3,120.00
150.00
-
600.00
1,620.00
7,130.00

4,400.00
15,600.00
960.00
-
600.00
1,620.00
7,130.00

3,300.00
2,600.00
300.00
-
600.00
3,200.00
4,600.00

1,100.00
120.00
-
-
-
16,087.50
6,000.00
46,000.00
3,300.00
180.00
-
3,000.00
900.00
9,200.00
1,650.00
120.00
-
2,400.00
11,500.00
-
-
3,200.00
3,200.00
4,000.00
6,480.00
-
-
-
22,500.00

3,465.00
-
1,500.00
8,250.00
-
 11,470.00
28,363.00
-

600.00

75,330.00

525.00
12,210.00
2,275.00

2,822.50
3,037.50
-
-
36,000.00
750.00
18,225.00
87,129.00
60,000.00
-
-

4,000.00
12,500.00
20,000.00
-
-

7,000.00

5,200.00
15,000.00

6,000.00
6,000.00
3,500.00

200.00
600.00
-
30,000.00
-
-
717,561.50
251,146.53
968,708.03
COST ESTIMATE
Amount
-
-
4,000.00
-
-
4,000.00
10,000.00
-
3,000.00
3,000.00
3,500.00
-
200.00
300.00
-
20,000.00
-
-
487,591.06
146,277.32
633,868.38
 Total Unit
Cost

Qty. Amount

1.00 100,000.00

1.00 585,000.00
1.00 200,000.00
1.00 150,000.00

1.00 235,094.80
1.00 323,195.35
1.00 380,587.63
1.00 55,000.00

1.00 150,000.00

1.00 75,000.00
1.00 50,000.00
1.00 50,000.00
1.00 60,000.00

1.00 ###
1.00 100,000.00
1.00 275,000.00
1.00 100,000.00
1.00 80,000.00
1.00 300,000.00
1.00 100,000.00
1.00 150,000.00
1.00 457,800.00
1.00 50,000.00
1.00 ###
1.00 ###
1.00 150,000.00
1.00

### 250.00 654,460.00

711.69 175.00 124,545.75
### 250.00 358,457.50
597.57 1,290.00 770,865.30
### 55.00 277,858.30
129.00 700.00 90,300.00
225.00 650.00 146,250.00
### 95.00 181,084.25
###

355.52 5,500.00 1,955,360.00

### 45.20 1,626,472.73
735.65 650.00 478,172.50

298.90 5,500.00 1,643,950.00

### 45.20 3,110,731.19

### 44.30 53,987.08
### 650.00 999,602.83

663.07 4,479.00 2,969,890.53

### 44.30 936,757.39

53.78 45.20 2,431.04

N/A
N/A
N/A

### 5,500.00 13,054,305.00

### 45.20 21,939,014.30

### 44.30 866,020.70
### 670.00 7,581,536.09

### 5,500.00 9,720,535.00

### 44.30 2,511,261.61

### 45.20 7,659,331.04
### 670.00 8,581,133.88

707.69 5,500.00 3,892,295.00

### 45.20 15,192,803.65

113.19 44.30 5,014.32
### 670.00 2,444,370.05

31.34 5,500.00 172,370.00

### 44.30 60,505.83
491.93 670.00 329,593.10

52.43 4,479.00 234,833.97

### 45.20 271,765.11

### 44.30 59,252.58
421.59 670.00 282,465.30

18.83 4,479.00 84,339.57

### 45.20 72,030.56

N/A
154.07 650.00 100,145.50

97.72 4,479.00 437,687.88

### 44.30 566,905.15
### 670.00 721,301.90

18.47 4,479.00 82,727.13

794.87 45.20 35,927.90
774.40 44.30 34,305.92
106.99 670.00 71,683.30

273.84 4,479.00 1,226,529.36

### 45.20 1,448,786.58

### 44.30 57,706.07
171.80 670.00 115,106.00

183.71 5,500.00 1,010,405.00

### 45.20 2,064,805.51

N/A
901.04 670.00 603,696.80

same as 4,479.00

same as 45.20
same as 44.30
same as 670.00

1.42 4,479.00 6,360.18

297.64 45.20 13,453.53

10.56 670.00 7,142.20

### 95.00 8,058,237.25

1.00 462,623.05
###

### 1450 8,651,918.00

### 1100 1,640,089.00

###

### 1115.5 5,170,431.76

### 715 3,314,082.20

N/A

###

544.00 598 325,312.00

###
###
###
Plan Weekly
Accomplishment
Plan Cummulative Acco
Actual Weekly Accompl
Actual Cummulative Ac
Variance
 SPECIFICATION

NAME OF PROJECT : PROPOSED TWO BED-ROOM BUNGALOW

LOCATION : TAMBAC, BAYAMBANG, PANGASINAN

:
OWNER : MR. PEDRO DELA CRUZ JR.

Prepared By:

FELIPE S. RIVERA JR.

PRC # 0082018
PTR # 2155619
issued on : 02/07/2017
issued at : Bayambang, Pangasinan
ATION

O BED-ROOM BUNGALOW

MBANG, PANGASINAN

LA CRUZ JR.

CONFORME:

MR. PEDRO DELA CRUZ JR.

OWNER