Project :

Location : Tariji, Tarlac

Owner: Mr. Noel Soliman

BILL OF MATERIALS/COST ESTIMATES

GOAT BARN
Item DescrIption QTY. Unit Unit Cost Total Cost
I EARTH WORKS

A. EXCAVATION 64 cu.m 200.00 12,800.00

B. BACKFILL 45 cu.m 200.00 9,000.00
C. GRAVEL BEDDING 3 cu.m 350.00 1,050.00
TOTAL: 22,850.00
D. LABOR 1 LS 7,997.50
Sub-Total 30,847.50

II CONCRETE WORKS

1. 4O kg. Portland Cement 400 bags 230.00 92,000.00

2. River Sand 30 cu.m. 200.00 6,000.00
3. 3/4 Crushed Gravel 35 cu.m. 350.00 12,250.00
TOTAL: 110,250.00
Labor 1 lot 38,587.50
Sub-Total 148,837.50
III REINFORCING BARS:

1. 16mm diameter DSB (6.0 M) 470 pcs. 345.00 162,150.00

2. 10mm diameter DSB (6.0 M) 505 pcs. 134.00 67,670.00
3. # 16 GI wire 5 rolls 3150.00 15,750.00
TOTAL: 245,570.00
Labor 1 lot 85,949.50
Sub-Total 331,519.50
IV CARPENTRY WORKS:

A. FORMWORKS

1. 1/2" thk Plywood 50 pcs. 590.00 29,500.00

2. Form Lumber 3000 bd.ft. 23.00 69,000.00
3. 4" CWN 1 box 1140.00 1,140.00
4. 3" CWN 1 box 1170.00 1,170.00
5. 2" CWN 3 box 1230.00 3,690.00
6. 1" CWN 10 kgs. 60.00 600.00
TOTAL: 105,100.00

B. WOOD WORKS

1. 1"X4" Good Lumber (Wall Partitions) 2500 bd.ft. 47.00 117,500.00

2. 2"x6" Good Lumber (Floor Joist) 6200 bd.ft. 47.00 291,400.00
3. Block Screw 1 1/2" 5000 pcs. 2.00 10,000.00
 TOTAL: 418,900.00

C. FLOOR MATTING
1. 0.3x0.6 Plastic Matting 1600 pcs 300.00 480,000.00
2. Block Screw 2 1/2" 16000 pcs 2.00 32,000.00
TOTAL: 512,000.00

D. LABOR 1 lot 362,600.00

Sub-Total 1,805,500.00

V STEEL WORKS:

A. ROOF FRAMING
1. 2 x 4 C- Purlins 125 pcs. 425.00 53,125.00
2. 2 x 6 C- Purlins 85 pcs. 540.00 45,900.00
3. 1.1/2" G.I Pipe S.40 100 pcs. 630.00 63,000.00
4. 10mm dia. Sogrod 20 pcs. 135.00 2,700.00
7. Welding Rod 3 boxes 1850.00 5,550.00
8. Metal Primer 10 gal. 480.00 4,800.00
TOTAL: 175,075.00
B. PARTITIONS
1. 3/4" G.I Pipe S.40 190 pcs. 630.00 119,700.00
2. 1" G.I Pipe S.40 75 pcs. 630.00 47,250.00
7. Welding Rod 10 boxes 1850.00 18,500.00
8. Metal Primer 16 gal. 480.00 7,680.00
TOTAL: 193,130.00
C LABOR
1. Lumpsum 1 lot 128,871.75
Sub-Total 497,076.75

VI TINSMITHRY WORKS

A. ROOFING
1.Pre- painted Roofing Sheets 480 lm. 445.00 213,600.00
2. 1" PE Form Insulator 15 rolls 6200.00 93,000.00
3. Wire Mesh 15 rolls 2500.00 37,500.00
TOTAL: 344,100.00

B. BENDED ACCESSORIES
b.1. Ridge Roll 15 pcs. 210.00 3,150.00
b.3. Spanish Gutter 25 pcs. 395.00 9,875.00
b.5. Rivets 2 box 500.00 1,000.00
b.6. Tekscrew 5000 pcs. 1.50 7,500.00
TOTAL: 709,725.00
C. LABOR
1. Lumpsum 1 lot 368,838.75
Sub Total 1,078,563.75

VII PLUMBING WORKS

 A. LUMP-SUM LABOR & MATERIALS 1 lot 120,000.00
Sub-Total 120,000.00
VIII ELECTRICAL WORKS

A. LUMP-SUM LABOR & MATERIALS 1 lot 250,000.00

Sub-Total 250,000.00

IX PAINTING WORKS

1. Quick Drying Enamel Aluminun Silver 16 gal 480.00 7,680.00

2. Paint Brush 10 pcs. 62.00 620.00
3. Paint Roller 5 pcs. 30.00 150.00
4. Sand Paper 10 mts 135.00 1,350.00
TOTAL: 9,800.00
Labor 1 lot 3,430.00
Sub-Total 13,230.00

X MISCELLANEOUS AND CONTINGENCIES 1 lot 150,000.00

TOTAL DIRECT COST 4,425,575.00

MARK UPS 442,557.50
VAT 12% 531,069.00
TOTAL AMOUNT 5,399,201.50

Prepared by:
Engr. Ma. Sheka Abella
121741
 Project : JANINA MODEL
Location : Bulo, Victoria, Tarlac
Owner:

BILL OF MATERIALS/COST ESTIMATES

Item DescrIption QTY. Unit Unit Cost Total Cost

I EARTH WORKS

A. EXCAVATION 13.08 cu.m 200.00 2,616.00

B. BACKFILL 3 cu.m 600.00 1,800.00
C. GRAVEL BEDDING 3 cu.m 700.00 2,100.00
TOTAL: 6,516.00

II STUCTURAL CONCRETE WORKS

1. 4O kg. Portland Cement 120 bags 230.00 27,600.00

2. Washed Sand 9 cu.m. 200.00 1,800.00
3. 3/4 Crushed Gravel 13 cu.m. 700.00 9,100.00
TOTAL: 38,500.00
III REINFORCING BARS:

1. 16mm diameter DSB (6.0 M) 65 pcs. 292.00 18,980.00

2. 10mm diameter DSB (6.0 M) 115 pcs. 114.00 13,110.00
3. 9mm diameter DSB (6.0 M) 120 pcs. 75.00 9,000.00
4. # 16 GI wire 1 roll 3,150.00 3,150.00
TOTAL: 44,240.00

IV MASONRY WORKS:

1. CHB #4 2200 pcs. 6.50 14,300.00

2. 4O kg. Portland Cement 80 pcs. 230.00 18,400.00
3. 10mm diameter DSB (6.0 M) 80 pcs. 114.00 9,120.00
4. # 16 GI wire 3 kls 75.00 225.00
5. Washed Sand 5 cum 200.00 1,000.00
TOTAL: 43,045.00

V PLASTERING WORKS:

1. 4O kg. Portland Cement 80 pcs. 230.00 18,400.00

2. Washed Sand 5 cu.m. 200.00 1,000.00
TOTAL: 19,400.00

VI CARPENTRY WORKS:

A. FORMWORKS

1. 1/2" thk Plywood 15 pcs. 705.00 10,575.00

2. Form Lumber 600 bd.ft. 17.00 10,200.00
3. 4" CWN 10 kgs. 58.00 580.00
4. 3" CWN 8 kgs. 60.00 480.00
5. 2" CWN 5 kgs. 64.00 320.00
6. 1" CWN 2 kgs. 71.00 142.00
TOTAL: 22,297.00
 B. WOOD WORKS

1. 3/4" Plywood ord 1 pc. 987.00 987.00

2.Consealed Half Lap 12 pcs. 20.00 240.00
3. Cabinet Handle 5 pcs. 35.00 175.00
TOTAL: 1,402.00

VII CEILING/DRYWALL WORKS:

1. Hardiflex 1/4" 15 pcs. 450.00 6,750.00

2. Gypsum Board 9mm thk 20 pcs. 308.00 6,160.00
3. Carrying Channel 15 pcs. 125.00 1,875.00
4. Metal Furring 40 pcs. 100.00 4,000.00
5. W-Clip 50 pcs. 5.00 250.00
6. Blind Rivets 3 boxes 200.00 600.00
7. Block Screw 2000 pcs. 2.00 4,000.00
8. Metal Track 15 pcs. 105.00 1,575.00
9. Metal Stud 15 pcs. 108.00 1,620.00
TOTAL: 26,830.00

VIII ROOF FRAMING WORKS:

1. 2"X2"X1/4" Angle Bar 3 pcs. 600.00 1,800.00

2. 2x7 C- Purlins Galvanized 4 pcs. 695.00 2,780.00
3. Battens 22 pcs. 305.00 6,710.00
4. 10mm dia. RSB 10 pcs. 114.00 1,140.00
5. Welding Rod 5 kls 99.00 495.00
TOTAL: 12,925.00

IX TINSMITHRY WORKS

Roofing w/ accessories 1 ls 23,685.00 23,685.00

TOTAL: 23,685.00

X WINDOWS

Windows 1 ls 15,120.00 15,120.00

XI DOORS

1. 80x210 molded doors w/ door jamb 3 sets 3,180.00 9,540.00

2. 70x210 molded doors w/ door jamb 3 sets 3,180.00 9,540.00
TOTAL: 19,080.00

XII TILE WORKS

1. 40X40 Ceramic Tiles 180 pcs 50.00 9,000.00

2. 40x40 Vynil Tiles 180 pcs 10.00 1,800.00
3. 20x20 Floor Tiles 80 pcs 11.00 880.00
4. 20x30 Wall Tiles 180 pcs 14.00 2,520.00
5. Tile Adhesive 5 bags 85.00 425.00
 6. Rugby 5 bottle 72.00 360.00
7. Tile Trim 10 pcs 25.00 250.00
TOTAL: 15,235.00

XIII METAL WORKS

1. Tubular 1x2x1.2 3 pcs 340.00 1,020.00

2. Tubular 1x1x1.2 3 pcs 236.00 708.00
3. Welding rod 1 kls 99.00 99.00
TOTAL: 1,827.00

XIV PLUMBING WORKS

1. PVC Pipe #3 12 pcs. 394.00 4,728.00

2. PVC Elbow #3 10 pcs. 53.00 530.00
3. PVC Tee 3x3 2 pcs. 115.00 230.00
4. PVC Elbow 45x3 3 pcs. 35.00 105.00
5. PVC Blue s. 1000 1/2" 12 pcs. 69.00 828.00
6. PVC Blue Elbow w/ thread s. 1000 1/2" 5 pcs. 20.00 100.00
7. PVC Blue Elbow s. 1000 1/2" 10 pcs. 10.00 100.00
8. PVC Blue Male Adopter s. 1000 1/2" 2 pcs. 8.00 16.00
9. PVC Blue Tee s. 1000 1/2" 3 pcs. 9.00 27.00
10. Gate Valve 1 pcs. 180.00 180.00
11. Saddle Clamp 1 pcs. 100.00 100.00
12. Water Closet w/ accessories 1 pcs. 2,500.00 2,500.00
13. Lavatory w/ accessories 1 pcs. 1,500.00 1,500.00
14. Sink w/ accessories 1 pcs. 1,600.00 1,600.00
15. Foucet 4 pcs. 300.00 1,200.00
16. Floor Drain 2 pcs. 60.00 120.00
17. Shower head 1 pcs. 700.00 700.00
TOTAL: 14,564.00

XV ELECTRICAL WORKS

1. THHN Wire # 3.5mm 2 box 3,310.00 6,620.00

2. THHN Wire # 2.0mm 2 box 2,815.00 5,630.00
3. Junction Box 15 pcs. 24.00 360.00
4. Utility Box 15 pcs. 22.00 330.00
5. PVC Pipe 1/2" orange 10 pcs. 68.00 680.00
6. PVC Pipe 3/4" orange 3 pcs. 87.00 261.00
7. Entrance cap 1 pcs. 32.00 32.00
 8. Bolt Insulator 1 pcs. 23.00 23.00
9. Flexible Hose 1/2" 100 mts 8.00 800.00
10.Panel Board 8-Brances Plug in type 1 pcs. 630.00 630.00
11. Circuit Breaker 60amp 1 pcs. 675.00 675.00
12. Circuit Breaker 30amp 3 pcs. 420.00 1,260.00
13. Circuit Breaker 20amp 2 pcs. 420.00 840.00
14. Circuit Breaker 15amp 2 pcs. 420.00 840.00
15.Pinlight 10 pcs. 100.00 1,000.00
16. 2-gang switch 2 pcs. 105.00 210.00
17. 3-gang switch 2 pcs. 128.00 256.00
18. 1-gang switch 2 pcs. 64.00 128.00
19. 1-gang 3-way switch 3 pcs. 178.00 534.00
20. 1-gang outlet 2 pcs. 50.00 100.00
21. 2-gang outlet 10 pcs. 95.00 950.00
22. A/C outlet 2 pcs. 125.00 250.00
TOTAL: 22,409.00

XVI PAINTING WORKS

1. Flat Latex White 6 tins 1,860.00 11,160.00

2. Gloss Latex (colored) 5 tins 2,218.00 11,090.00
3. Flat Wall Enamel 1 gal 545.00 545.00
4. Patching Compound 1 bag 320.00 320.00
2. Paint Brush 5 pcs. 70.00 350.00
3. Paint Roller 5 pcs. 45.00 225.00
4. Sand Paper 10 mts 165.00 1,650.00
TOTAL: 25,340.00

XVII MISCELLANEOUS/CONTEGENCIES (10%) 35,241.50

TOTAL DIRECT COST 352,415.00

Labor: 123,345.25
TOTAL: 511,001.75

Prepared by: 1,050,000.00

Engr. Ma. Sheka Abella 48.67%
121741
 Project : CASSANDRA
Location : Bulo, Victoria, Tarlac
Owner:

BILL OF MATERIALS/COST ESTIMATES

Item DescrIption QTY. Unit Unit Cost Total Cost

I EARTH WORKS

A. EXCAVATION 15 cu.m 200.00 3,000.00

B. BACKFILL 5 cu.m 600.00 3,000.00
C. GRAVEL BEDDING 5 cu.m 700.00 3,500.00
TOTAL: 9,500.00

II STUCTURAL CONCRETE WORKS

1. 4O kg. Portland Cement 130 bags 230.00 29,900.00

2. Washed Sand 13 cu.m. 200.00 2,600.00
3. 3/4 Crushed Gravel 19 cu.m. 700.00 13,300.00
TOTAL: 45,800.00
III REINFORCING BARS:

1. 16mm diameter DSB (6.0 M) 90 pcs. 292.00 26,280.00

2. 10mm diameter DSB (6.0 M) 180 pcs. 114.00 20,520.00
3. 9mm diameter DSB (6.0 M) 140 pcs. 75.00 10,500.00
4. # 16 GI wire 1 roll 3,150.00 3,150.00
TOTAL: 60,450.00

IV MASONRY WORKS:

1. CHB #4 2400 pcs. 6.50 15,600.00

2. 4O kg. Portland Cement 80 pcs. 230.00 18,400.00
3. 10mm diameter DSB (6.0 M) 100 pcs. 114.00 11,400.00
4. # 16 GI wire 4 kls 75.00 300.00
5. Washed Sand 7 cum 200.00 1,400.00
TOTAL: 47,100.00

V PLASTERING WORKS:

1. 4O kg. Portland Cement 120 pcs. 230.00 27,600.00

2. Washed Sand 5 cu.m. 200.00 1,000.00
TOTAL: 28,600.00

VI CARPENTRY WORKS:

A. FORMWORKS

1. 1/2" thk Plywood 20 pcs. 705.00 14,100.00

2. Form Lumber 600 bd.ft. 17.00 10,200.00
3. 4" CWN 10 kgs. 58.00 580.00
4. 3" CWN 8 kgs. 60.00 480.00
5. 2" CWN 5 kgs. 64.00 320.00
6. 1" CWN 2 kgs. 71.00 142.00
TOTAL: 25,822.00
 B. WOOD WORKS

1. 3/4" Plywood ord 1 pc. 987.00 987.00

2.Consealed Half Lap 10 pcs. 20.00 200.00
3. Cabinet Handle 5 pcs. 35.00 175.00
TOTAL: 1,362.00

VII CEILING/DRYWALL WORKS:

1. Hardiflex 1/4" 20 pcs. 450.00 9,000.00

2. Gypsum Board 9mm thk 35 pcs. 308.00 10,780.00
3. Carrying Channel 30 pcs. 125.00 3,750.00
4. Metal Furring 80 pcs. 100.00 8,000.00
5. W-Clip 150 pcs. 5.00 750.00
6. Blind Rivets 4 boxes 200.00 800.00
7. Block Screw 3000 pcs. 2.00 6,000.00
8. Metal Track 30 pcs. 105.00 3,150.00
9. Metal Stud 30 pcs. 108.00 3,240.00
TOTAL: 45,470.00

VIII ROOF FRAMING WORKS:

1. 2"X2"X1/4" Angle Bar 3 pcs. 600.00 1,800.00

2. 2x7 C- Purlins Galvanized 7 pcs. 695.00 4,865.00
3. Battens 32 pcs. 305.00 9,760.00
4. 10mm dia. RSB 20 pcs. 114.00 2,280.00
5. 16mm dia. Rsb 3 pcs. 292.00 876.00
6. Welding Rod 10 kls 99.00 990.00
Sub-Total 20,571.00

IX TINSMITHRY WORKS

Roofing w/ accessories 1 ls 32,306.00 32,306.00

TOTAL: 32,306.00

X WINDOWS

Windows 1 ls 21,060.00 21,060.00

XI DOORS

1. 80x210 molded doors w/ door jamb 3 sets 3,180.00 9,540.00

2. 70x210 molded doors w/ door jamb 4 sets 3,180.00 12,720.00
TOTAL: 22,260.00

XII TILE WORKS

1. 40X40 Ceramic Tiles 180 pcs 50.00 9,000.00

2. 40x40 Vynil Tiles 180 pcs 10.00 1,800.00
3. 20x20 Floor Tiles 80 pcs 11.00 880.00
4. 20x30 Wall Tiles 180 pcs 14.00 2,520.00
5. Tile Adhesive 5 bags 85.00 425.00
 6. Rugby 5 bottle 72.00 360.00
7. Tile Trim 10 pcs 25.00 250.00
TOTAL: 15,235.00

XIII METAL WORKS

1. Tubular 1x2x1.2 5 pcs 340.00 1,700.00

2. Tubular 1x1x1.2 10 pcs 236.00 2,360.00
3. Welding rod 1 kls 99.00 99.00
TOTAL: 4,159.00

XIV PLUMBING WORKS

1. PVC Pipe #3 15 pcs. 394.00 5,910.00

2. PVC Elbow #3 15 pcs. 53.00 795.00
3. PVC Tee 3x3 3 pcs. 115.00 345.00
4. PVC Elbow 45x3 5 pcs. 35.00 175.00
5. PVC Blue s. 1000 1/2" 10 pcs. 69.00 690.00
6. PVC Blue Elbow w/ thread s. 1000 1/2" 7 pcs. 20.00 140.00
7. PVC Blue Elbow s. 1000 1/2" 10 pcs. 10.00 100.00
8. PVC Blue Male Adopter s. 1000 1/2" 2 pcs. 8.00 16.00
9. PVC Blue Tee s. 1000 1/2" 5 pcs. 9.00 45.00
9. PVC Blue Tee w/ t s. 1000 1/2" 2 pcs. 15.00 30.00
10. Gate Valve 2 pcs. 180.00 360.00
11. Saddle Clamp 1 pcs. 100.00 100.00
12. Water Closet w/ accessories 2 pcs. 2,500.00 5,000.00
13. Lavatory w/ accessories 2 pcs. 1,500.00 3,000.00
14. Sink w/ accessories 1 pcs. 1,600.00 1,600.00
15. Foucet 4 pcs. 300.00 1,200.00
16. Floor Drain 5 pcs. 60.00 300.00
17. Shower head 2 pcs. 700.00 1,400.00
TOTAL: 21,206.00

XV ELECTRICAL WORKS

1. THHN Wire # 3.5mm 3 box 3,310.00 9,930.00

2. THHN Wire # 2.0mm 3 box 2,815.00 8,445.00
3. Junction Box 25 pcs. 24.00 600.00
4. Utility Box 20 pcs. 22.00 440.00
5. PVC Pipe 1/2" orange 10 pcs. 68.00 680.00
6. PVC Pipe 3/4" orange 3 pcs. 87.00 261.00
7. Entrance cap 1 pcs. 32.00 32.00
 8. Bolt Insulator 1 pcs. 23.00 23.00
9. Flexible Hose 1/2" 200 mts 8.00 1,600.00
10.Panel Board 8-Brances Plug in type 1 pcs. 630.00 630.00
11. Circuit Breaker 60amp 1 pcs. 675.00 675.00
12. Circuit Breaker 30amp 3 pcs. 420.00 1,260.00
13. Circuit Breaker 20amp 2 pcs. 420.00 840.00
14. Circuit Breaker 15amp 2 pcs. 420.00 840.00
15.Pinlight 21 pcs. 100.00 2,100.00
16. 2-gang switch 4 pcs. 105.00 420.00
17. 3-gang switch 3 pcs. 128.00 384.00
18. 1-gang switch 3 pcs. 64.00 192.00
19. 1-gang 3-way switch 2 pcs. 178.00 356.00
20. 1-gang outlet 2 pcs. 50.00 100.00
21. 2-gang outlet 10 pcs. 95.00 950.00
22. A/C outlet 2 pcs. 125.00 250.00
TOTAL: 31,008.00

XVI PAINTING WORKS

1. Flat Latex White 6 tins 1,860.00 11,160.00

2. Gloss Latex (colored) 5 tins 2,218.00 11,090.00
3. Flat Wall Enamel 2 gal 545.00 1,090.00
4. Patching Compound 1 bag 320.00 320.00
2. Paint Brush 5 pcs. 70.00 350.00
3. Paint Roller 5 pcs. 45.00 225.00
4. Sand Paper 10 mts 165.00 1,650.00
TOTAL: 25,885.00

XVII MISCELLANEOUS/CONTEGENCIES (10%) 45,779.40

TOTAL DIRECT COST 457,794.00

Labor: 160,227.90
TOTAL: 663,801.30

Prepared by: 1,300,000.00

Engr. Ma. Sheka Abella 51.06%
121741
 Project : QUEEN VICTORIA
Location : Bulo, Victoria, Tarlac
Owner:

BILL OF MATERIALS/COST ESTIMATES

Item DescrIption QTY. Unit Unit Cost Total Cost

I EARTH WORKS

A. EXCAVATION 20 cu.m 200.00 4,000.00

B. BACKFILL 8 cu.m 600.00 4,800.00
C. GRAVEL BEDDING 8 cu.m 700.00 5,600.00
TOTAL: 14,400.00

II STUCTURAL CONCRETE WORKS

1. 4O kg. Portland Cement 220 bags 230.00 50,600.00

2. Washed Sand 20 cu.m. 200.00 4,000.00
3. 3/4 Crushed Gravel 28 cu.m. 700.00 19,600.00
TOTAL: 74,200.00
III REINFORCING BARS:

1. 16mm diameter DSB (6.0 M) 120 pcs. 292.00 35,040.00

2. 10mm diameter DSB (6.0 M) 200 pcs. 114.00 22,800.00
3. 9mm diameter DSB (6.0 M) 200 pcs. 75.00 15,000.00
4. # 16 GI wire 1 roll 3,150.00 3,150.00
TOTAL: 75,990.00

IV MASONRY WORKS:

1. CHB #4 2600 pcs. 6.50 16,900.00

2. 4O kg. Portland Cement 90 pcs. 230.00 20,700.00
3. 10mm diameter DSB (6.0 M) 100 pcs. 114.00 11,400.00
4. # 16 GI wire 4 kls 75.00 300.00
5. Washed Sand 10 cum 200.00 2,000.00
TOTAL: 51,300.00

V PLASTERING WORKS:

1. 4O kg. Portland Cement 150 pcs. 230.00 34,500.00

2. Washed Sand 10 cu.m. 200.00 2,000.00
TOTAL: 36,500.00

VI CARPENTRY WORKS:

A. FORMWORKS

1. 1/2" thk Plywood 25 pcs. 705.00 17,625.00

2. Form Lumber 800 bd.ft. 17.00 13,600.00
3. 4" CWN 10 kgs. 58.00 580.00
4. 3" CWN 8 kgs. 60.00 480.00
5. 2" CWN 5 kgs. 64.00 320.00
6. 1" CWN 2 kgs. 71.00 142.00
TOTAL: 32,747.00
 B. WOOD WORKS

1. 3/4" Plywood ord 1 pc. 987.00 987.00

2.Consealed Half Lap 10 pcs. 20.00 200.00
3. Cabinet Handle 5 pcs. 35.00 175.00
TOTAL: 1,362.00

VII CEILING/DRYWALL WORKS:

1. Hardiflex 1/4" 25 pcs. 450.00 11,250.00

2. Gypsum Board 9mm thk 40 pcs. 308.00 12,320.00
3. Carrying Channel 30 pcs. 125.00 3,750.00
4. Metal Furring 120 pcs. 100.00 12,000.00
5. W-Clip 200 pcs. 5.00 1,000.00
6. Blind Rivets 5 boxes 200.00 1,000.00
7. Block Screw 3000 pcs. 2.00 6,000.00
8. Metal Track 30 pcs. 105.00 3,150.00
9. Metal Stud 35 pcs. 108.00 3,780.00
TOTAL: 54,250.00

VIII ROOF FRAMING WORKS:

1. 2"X2"X1/4" Angle Bar 6 pcs. 600.00 3,600.00

2. 2x7 C- Purlins Galvanized 7 pcs. 695.00 4,865.00
3. Battens 35 pcs. 305.00 10,675.00
4. 10mm dia. RSB 15 pcs. 114.00 1,710.00
5. 16mm dia. Rsb 3 pcs. 292.00 876.00
6. Welding Rod 10 kls 292.00 2,920.00
Sub-Total 24,646.00

IX TINSMITHRY WORKS

Roofing w/ accessories 1 ls 41,201.95 41,201.95

TOTAL: 41,201.95

X WINDOWS

Windows 1 ls 28,980.00 28,980.00

XI DOORS
1. 90x210 molded doors w/ door jamb 1 sets 3,200.00 3,200.00
1. 80x210 molded doors w/ door jamb 3 sets 3,180.00 9,540.00
2. 70x210 molded doors w/ door jamb 5 sets 3,180.00 15,900.00
TOTAL: 28,640.00

XII TILE WORKS

1. 40X40 Ceramic Tiles 245 pcs 50.00 12,250.00

2. 40x40 Vynil Tiles 240 pcs 10.00 2,400.00
3. 20x20 Floor Tiles 80 pcs 11.00 880.00
4. 20x30 Wall Tiles 180 pcs 14.00 2,520.00
5. Tile Adhesive 5 bags 85.00 425.00
 6. Rugby 5 bottle 72.00 360.00
7. Tile Trim 10 pcs 25.00 250.00
TOTAL: 19,085.00

XIII METAL WORKS

1. Tubular 1x2x1.2 5 pcs 340.00 1,700.00

2. Tubular 1x1x1.2 10 pcs 236.00 2,360.00
3. Welding rod 1 kls 99.00 99.00
TOTAL: 4,159.00

XIV PLUMBING WORKS

1. PVC Pipe #3 15 pcs. 394.00 5,910.00

2. PVC Elbow #3 14 pcs. 53.00 742.00
3. PVC Tee 3x3 3 pcs. 115.00 345.00
4. PVC Elbow 45x3 5 pcs. 35.00 175.00
5. PVC Blue s. 1000 1/2" 20 pcs. 69.00 1,380.00
6. PVC Blue Elbow w/ thread s. 1000 1/2" 10 pcs. 20.00 200.00
7. PVC Blue Elbow s. 1000 1/2" 20 pcs. 10.00 200.00
8. PVC Blue Male Adopter s. 1000 1/2" 2 pcs. 8.00 16.00
9. PVC Blue Tee s. 1000 1/2" 10 pcs. 9.00 90.00
9. PVC Blue Tee w/ t s. 1000 1/2" 6 pcs. 15.00 90.00
10. Gate Valve 3 pcs. 15.00 45.00
11. Saddle Clamp 1 pcs. 180.00 180.00
12. Water Closet w/ accessories 3 pcs. 100.00 300.00
13. Lavatory w/ accessories 3 pcs. 2,500.00 7,500.00
14. Sink w/ accessories 1 pcs. 1,500.00 1,500.00
15. Foucet 6 pcs. 1,600.00 9,600.00
16. Floor Drain 5 pcs. 300.00 1,500.00
17. Shower head 3 pcs. 60.00 180.00
18. PVC Pipe #4 10 pcs. 450.00 4,500.00
19. PVC Wye 4x2 4 pcs. 70.00 280.00
20. PVC Tee 4x2 4 pcs. 130.00 520.00
21. PVC Tee 4x4 2 pcs. 130.00 260.00
22. PVC Wye 4x4 1 pcs. 70.00 70.00
23. Clean out #4 2 pcs. 60.00 120.00
24.PVC Elbow 45x4 2 pcs. 40.00 80.00
25. PVC Elbow #2 20 pcs. 30.00 600.00
26.PVC Elbow 45x2 5 pcs. 30.00 150.00
27. PVC Pipe #2 10 pcs. 250.00 2,500.00
28. P-Trap # 2 3 pcs. 50.00 150.00
29. PVC Elbow #4 4 pcs. 60.00 240.00
Total: 39,423.00

XV ELECTRICAL WORKS

1. THHN Wire # 3.5mm 4 box 3,310.00 13,240.00

2. THHN Wire # 2.0mm 3 box 2,815.00 8,445.00
3. Junction Box 25 pcs. 24.00 600.00
4. Utility Box 25 pcs. 22.00 550.00
5. PVC Pipe 1/2" orange 20 pcs. 68.00 1,360.00
6. PVC Pipe 3/4" orange 5 pcs. 87.00 435.00
7. Entrance cap 1 pcs. 32.00 32.00
 8. Bolt Insulator 1 pcs. 23.00 23.00
9. Flexible Hose 1/2" 200 mts 8.00 1,600.00
10.Panel Board 10-Brances Plug in type 1 pcs. 830.00 830.00
11. Circuit Breaker 60amp 1 pcs. 675.00 675.00
12. Circuit Breaker 30amp 5 pcs. 420.00 2,100.00
13. Circuit Breaker 20amp 2 pcs. 420.00 840.00
14. Circuit Breaker 15amp 2 pcs. 420.00 840.00
15.Pinlight 25 pcs. 100.00 2,500.00
16. 2-gang switch 5 pcs. 105.00 525.00
17. 3-gang switch 3 pcs. 128.00 384.00
18. 1-gang switch 5 pcs. 64.00 320.00
19. 1-gang 3-way switch 2 pcs. 178.00 356.00
20. 1-gang outlet 2 pcs. 50.00 100.00
21. 2-gang outlet 15 pcs. 95.00 1,425.00
22. A/C outlet 3 pcs. 125.00 375.00
23. THHN Wire # 5.5mm 30 mts. 22.07 662.00
TOTAL: 38,217.00

XVI PAINTING WORKS

1. Flat Latex White 8 tins 1,860.00 14,880.00

2. Gloss Latex (colored) 7 tins 2,218.00 15,526.00
3. Flat Wall Enamel 1 gal 545.00 545.00
4. Patching Compound 1.5 bag 320.00 480.00
2. Paint Brush 5 pcs. 70.00 350.00
3. Paint Roller 5 pcs. 45.00 225.00
4. Sand Paper 10 mts 165.00 1,650.00
5.QDE 2 gal 460.00 920.00
6. Mesh Tape 5 pcs. 150.00 750.00
TOTAL: 35,326.00

XVII MISCELLANEOUS/CONTEGENCIES (10%) 60,042.70

TOTAL DIRECT COST 600,426.95

Labor: 210,149.43
TOTAL: 870,619.08

Prepared by: 1,850,000.00

Engr. Ma. Sheka Abella 47.06%
121741
 Project : THERESE
Location : Bulo, Victoria, Tarlac
Owner:

BILL OF MATERIALS/COST ESTIMATES

Item DescrIption QTY. Unit Unit Cost Total Cost

I EARTH WORKS

A. EXCAVATION 8 cu.m 200.00 1,600.00

B. BACKFILL 2 cu.m 600.00 1,200.00
C. GRAVEL BEDDING 1 cu.m 700.00 700.00
TOTAL: 3,500.00

II STUCTURAL CONCRETE WORKS

1. 4O kg. Portland Cement 60 bags 230.00 13,800.00

2. Washed Sand 8 cu.m. 200.00 1,600.00
3. 3/4 Crushed Gravel 12 cu.m. 700.00 8,400.00
TOTAL: 23,800.00
III REINFORCING BARS:

1. 16mm diameter DSB (6.0 M) 50 pcs. 292.00 14,600.00

2. 10mm diameter DSB (6.0 M) 80 pcs. 114.00 9,120.00
3. 9mm diameter DSB (6.0 M) 80 pcs. 75.00 6,000.00
4. # 16 GI wire 10 kls 90.00 900.00
TOTAL: 30,620.00

IV MASONRY WORKS:

1. CHB #4 1600 pcs. 6.50 10,400.00

2. 4O kg. Portland Cement 50 pcs. 230.00 11,500.00
3. 10mm diameter DSB (6.0 M) 40 pcs. 114.00 4,560.00
4. # 16 GI wire 4 kls 75.00 300.00
5. Washed Sand 3 cum 200.00 600.00
TOTAL: 27,360.00

V PLASTERING WORKS:

1. 4O kg. Portland Cement 60 pcs. 230.00 13,800.00

2. Washed Sand 3 cu.m. 200.00 600.00
TOTAL: 14,400.00

VI CARPENTRY WORKS:

A. FORMWORKS

1. 1/2" thk Plywood 7 pcs. 705.00 4,935.00

2. Form Lumber 200 bd.ft. 17.00 3,400.00
3. 4" CWN 5 kgs. 58.00 290.00
4. 3" CWN 3 kgs. 60.00 180.00
5. 2" CWN 2 kgs. 64.00 128.00
6. 1" CWN 1 kgs. 71.00 71.00
TOTAL: 9,004.00
 B. WOOD WORKS

1. 3/4" Plywood ord 1 pc. 987.00 987.00

2.Consealed Half Lap 10 pcs. 20.00 200.00
3. Cabinet Handle 5 pcs. 35.00 175.00
TOTAL: 1,362.00

VII CEILING/DRYWALL WORKS:

1. Hardiflex 1/4" 10 pcs. 450.00 4,500.00

2. Gypsum Board 9mm thk 15 pcs. 308.00 4,620.00
3. Carrying Channel 10 pcs. 125.00 1,250.00
4. Metal Furring 40 pcs. 100.00 4,000.00
5. W-Clip 100 pcs. 5.00 500.00
6. Blind Rivets 3 boxes 200.00 600.00
7. Block Screw 2000 pcs. 2.00 4,000.00
8. Metal Track 15 pcs. 105.00 1,575.00
9. Metal Stud 15 pcs. 108.00 1,620.00
TOTAL: 22,665.00

VIII ROOF FRAMING WORKS:

1. 2"X2"X1/4" Angle Bar 3 pcs. 600.00 1,800.00

2. 2x7 C- Purlins Galvanized 2 pcs. 695.00 1,390.00
3. Battens 20 pcs. 305.00 6,100.00
4. 10mm dia. RSB 5 pcs. 114.00 570.00
5. 16mm dia. Rsb 3 pcs. 292.00 876.00
6. Welding Rod 5 kls 292.00 1,460.00
Sub-Total 12,196.00

IX TINSMITHRY WORKS

Roofing w/ accessories 1 ls 22,563.00 22,563.00

TOTAL: 22,563.00

X WINDOWS

Windows 1 ls 12,960.00 12,960.00

XI DOORS

1. 80x210 molded doors w/ door jamb 3 sets 3,180.00 9,540.00

2. 70x210 molded doors w/ door jamb 3 sets 3,180.00 9,540.00
TOTAL: 19,080.00

XII TILE WORKS

1. 40X40 Ceramic Tiles 120 pcs 50.00 6,000.00

2. 40x40 Vynil Tiles 180 pcs 10.00 1,800.00
3. 20x20 Floor Tiles 70 pcs 11.00 770.00
4. 20x30 Wall Tiles 160 pcs 14.00 2,240.00
5. Tile Adhesive 5 bags 85.00 425.00
 6. Rugby 5 bottle 72.00 360.00
7. Tile Trim 10 pcs 25.00 250.00
TOTAL: 11,845.00

XIII METAL WORKS

1. Tubular 1x2x1.2 2 pcs 340.00 680.00

2. Tubular 1x1x1.2 5 pcs 236.00 1,180.00
3. Welding rod 1 kls 99.00 99.00
TOTAL: 1,959.00

XIV PLUMBING WORKS

1. PVC Pipe #3 10 pcs. 394.00 3,940.00

2. PVC Elbow #3 10 pcs. 53.00 530.00
3. PVC Tee 3x3 1 pcs. 115.00 115.00
4. PVC Elbow 45x3 5 pcs. 35.00 175.00
5. PVC Blue s. 1000 1/2" 10 pcs. 69.00 690.00
6. PVC Blue Elbow w/ thread s. 1000 1/2" 5 pcs. 20.00 100.00
7. PVC Blue Elbow s. 1000 1/2" 10 pcs. 10.00 100.00
8. PVC Blue Male Adopter s. 1000 1/2" 2 pcs. 8.00 16.00
9. PVC Blue Tee s. 1000 1/2" 5 pcs. 9.00 45.00
9. PVC Blue Tee w/ t s. 1000 1/2" 2 pcs. 15.00 30.00
10. Gate Valve 1 pcs. 15.00 15.00
11. Saddle Clamp 1 pcs. 15.00 15.00
12. Water Closet w/ accessories 1 pcs. 180.00 180.00
13. Lavatory w/ accessories 1 pcs. 100.00 100.00
14. Sink w/ accessories 1 pcs. 2,500.00 2,500.00
15. Foucet 3 pcs. 1,500.00 4,500.00
16. Floor Drain 4 pcs. 1,600.00 6,400.00
17. Shower head 1 pcs. 300.00 300.00
18. wye 3x2 2 pcs. 50.00 100.00
19. clean out 1 pcs. 60.00 60.00
20. pipe #2 10 pcs. 250.00 2,500.00
21. elbow #2 5 pcs. 45.00 225.00
22. p-trap 1 pcs. 50.00 50.00
Total: 22,686.00

XV ELECTRICAL WORKS

1. THHN Wire # 3.5mm 1 box 3,310.00 3,310.00

2. THHN Wire # 2.0mm 2 box 2,815.00 5,630.00
3. Junction Box 15 pcs. 24.00 360.00
4. Utility Box 20 pcs. 22.00 440.00
5. PVC Pipe 1/2" orange 10 pcs. 68.00 680.00
6. PVC Pipe 3/4" orange 3 pcs. 87.00 261.00
7. Entrance cap 1 pcs. 32.00 32.00
 8. Bolt Insulator 1 pcs. 23.00 23.00
9. Flexible Hose 1/2" 100 mts 8.00 800.00
10.Panel Board 8-Brances Plug in type 1 pcs. 830.00 830.00
11. Circuit Breaker 60amp 1 pcs. 675.00 675.00
12. Circuit Breaker 30amp 3 pcs. 420.00 1,260.00
13. Circuit Breaker 20amp 2 pcs. 420.00 840.00
14. Circuit Breaker 15amp 2 pcs. 420.00 840.00
15.Pinlight 10 pcs. 100.00 1,000.00
16. 2-gang switch 2 pcs. 105.00 210.00
17. 3-gang switch 2 pcs. 128.00 256.00
18. 1-gang switch 2 pcs. 64.00 128.00
19. 1-gang 3-way switch 2 pcs. 178.00 356.00
20. 1-gang outlet 2 pcs. 50.00 100.00
21. 2-gang outlet 8 pcs. 95.00 760.00
22. A/C outlet 1 pcs. 125.00 125.00
23. THHN Wire # 5.5mm 30 mts. 22.07 662.00
TOTAL: 19,578.00

XVI PAINTING WORKS

1. Flat Latex White 4 tins 1,860.00 7,440.00

2. Gloss Latex (colored) 4 tins 2,218.00 8,872.00
3. Flat Wall Enamel 1 gal 545.00 545.00
4. Patching Compound 1 bag 320.00 320.00
2. Paint Brush 5 pcs. 70.00 350.00
3. Paint Roller 5 pcs. 45.00 225.00
4. Sand Paper 10 mts 165.00 1,650.00
5.QDE 2 gal 460.00 920.00
6. Mesh Tape 5 pcs. 150.00 750.00
TOTAL: 21,072.00

XVII MISCELLANEOUS/CONTEGENCIES (10%) 27,665.00

TOTAL DIRECT COST 276,650.00

Labor: 96,827.50
TOTAL: 401,142.50

Prepared by: 790,000.00

Engr. Ma. Sheka Abella 50.78%
121741