PROJECT : USED FOR THE PARTIAL RENOVATION OF THE GUARD HOUSE'S CEILINGS

LOCATION :
SUBJECT : BILL OF MATERIALS & COST ESTIMATES

ITEM SCOPE OF WORK/DESCRIPTION QTY. UNIT UNIT COST TOTAL COST

1.0 RIP-RAPPING
3.1 Materials:
#REF! #REF! #REF! @ #REF! #REF!
#REF! #REF! #REF! @ #REF! #REF!
#REF! #REF! #REF! @ #REF! #REF!

Material Cost . . . . . . . . #REF!

3.2 Labor: Labor Cost . . . . . . . #REF!
Direct Cost . . . . . . . . . #REF!

S U M M A R Y
3.0 STEEL WORKS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . #REF!
Total Construction Cost. . . . #REF!
Prepared by: Checked & verified by:

MICHELLE P. BUNDAC JOEL H. MACOLOR

Engineering Assistant University Engineer
PROJECT : PROPOSED TWO STOREY RESIDENTIAL HOUSE
OWNER : MRS. MARIA RECHEL B. ERICKSON
LOCATION : UDIONG BRGY.PANITIAN, QUEZON, PALAWAN
SUBJECT : BILL OF MATERIALS & COST ESTIMATES

ITEM SCOPE OF WORK/DESCRIPTION QTY. UNIT UNIT COST TOTAL COST

1.0 SITE WORK

Layout and Staking 1 lot P 3,000.00 P 3,000.00
Soil Poisoning 1 gal. P 2,500.00 P 2,500.00
Clearing and grubbing 1 lot P 1,000.00 P 1,000.00
sub-total P 6,500.00

2.0 EARTHWORKS
2.a Materials:
Excavation 38 cu.m. P 300.00 P 11,400.00
Backfill 20 cu.m. P 450.00 P 9,000.00
Gravel Bedding 10 cu.m. P 1,350.00 P 13,500.00
Material cost P 33,900.00
Labor cost P 11,695.50
Sub-total P 45,595.50

3.0 CONCRETE WORKS

#16 GI Tie Wires 35 kl. P 60.00 P 2,100.00

10 mm Dia. RSB x 6mts. 117 pcs. P 135.00 P 15,795.00
12 mm Dia. RSB x 6mts. 94 pcs. P 312.00 P 29,328.00
40kg Cement 228 kg. P 220.00 P 50,160.00
Washed Screened Sand 10 cu.m. P 1,350.00 P 13,500.00
3/4 " Crushed Gravel 20 cu.m. P 1,350.00 P 27,000.00
Material cost P 137,883.00
Labor Cost P 48,259.05
Sub-total P 186,142.05

4.0 MASONRY WORKS (w/ plastering)

4.a Materials:
4" thk. CHB 405.00 pcs. P 19.00 P 7,695.00
40kg Cement 36.00 bags P 220.00 P 7,920.00
Fine sand 20.00 cu.m. P 1,400.00 P 28,000.00
Screened Sand 2.00 cu.m. P 1,350.00 P 2,700.00
10mmØ RSB @ 6M 18.00 pcs. P 135.00 P 2,430.00
# 16 G.I. Tie wire 10.00 rolls P 60.00 P 600.00
Material cost P 49,345.00
Labor Cost P 14,803.50
sub-total P 64,148.50

5.0 FORMWORKS AND SCAFFOLDINGS 1.00 lot P 20,682.45 P 20,682.45

6.0 SCHEDULE OF DOORS AND WINDOWS

6.a Materials:

DOORS
D-1 0.9 X 2.10 Panel Door 2.00 set P 2,300.00 P 4,600.00
D-2 0.80 X 2.10 Flush Door 4.00 sets P 1,700.00 P 6,800.00
D-2 0.60 X 2.10 PVC Flush Door 2.00 sets P 1,600.00 P 3,200.00

WINDOWS 1.00 l.s. P 15,000.00 P 15,000.00

MISCELLANEOUS
Door Jamb 6.00 pcs. P 1,150.00 P 6,900.00
 Door Knob 8.00 pcs. P 600.00 P 4,800.00
sub-total P 41,300.00

7.0 FINISHING WORKS

1.00 l.s. P 25,000.00 P 25,000.00

8.0 STAIRS
1.00 L.S P 15,000.00 P 15,000.00
sub-total P 15,000.00
9.0 ELECTRICAL WORKS

9.a Boxes:
Junction box;octagonal,PVC w/ cover color ora 15.00 pcs. 28.00 P 420.00
100x100mmx50mm, brand "POLY"
Utility box;PVC w/ cover;color,orange, 18.00 pcs. 25.00 450.00
Deep type 100mmx50mm,Brand "POLY"
Junction box;square,metal w/ cover 12" x 12" d 12.00 pcs. 215.00 2,580.00
sub-total 3,450.00
9.b Pipes and Wires:
Conduit;UPVC pipe,thickwall, 20mmØ PVC pip 30.00 pcs. 105.00 3,150.00
color orange, brand "POLY"
Conduit;UPVC pipe,thickwall, 20mmØ Flexible 12.00 rolls 55.00 660.00
color orange, brand "POLY"
Conduit;UPVC pipe,thickwall, 20mmØ Elbow 25.00 pcs. 20.00 500.00
color orange, brand "POLY"
Conduit;UPVC pipe,thickwall, 20mmØ Coupling 20.00 pcs. 20.00 400.00
color orange, brand "POLY"
Wire; 2.0mm² type than 600v,90°c brand:' Colu 3.00 boxes 2,800.00 8,400.00
color; black,red,yellow&blue
Wire; 3.5mm² type than 600v,90°c brand "Colu 3.00 boxes 2,800.00 8,400.00
color; black,red,yellow,blue & green for Grounding wire
sub-total 21,510.00

Wire; 5.5mm² type than 600v,90°c, brand "Colu 2.00 boxes 2,800.00 5,600.00
color; black,red,yellow,blue & green for Grounding wire
sub-total 5,600.00
9.c Panel Boards:
Panel Board 1.00 units 4,000.00 4,000.00
Branches: 22-Branches
9-15 AT, 2P, 240v plug-in
4-20 AT, 2P, 240v plug-in
9-30 AT, 2P, 240v plug-in
1-SPARE, Brand: "KOTEN"

9.d Entrance Cap and Wiring Devices:

2-Gang Switch w/ Plate and Cover 9.00 sets 300.00 2,700.00
3-Gang Switch w/ Plate and Cover 9.00 sets 350.00 3,150.00
ACU Outlet 3 Prong 3.00 sets 375.00 1,125.00
Conv. Outlet Duplex 3 Prong 8.00 sets 300.00 2,400.00
Conv. Outlet Special 1 Enclosure Manual Trans 2.00 sets 300.00 600.00
Service entrance cap RSC 90 mm dia. 1.00 pcs. 200.00 200.00
Sub-total 10,175.00
9.e Tapes, Lighting and others:
Electric Tape; PVC big size Brand: "NITTO" 5.00 pcs. 40.00 2,000.00
Lighting fixture; Pin light w/ bulb 80.00 pcs. 300.00 24,000.00
25W Wall Lamp 10.00 pcs. 1,200.00 15,000.00
18 watts firefly,energy saving lamp,daylight
KWH-Meter 12.00 unit 1,500.00 7,000.00
400cc Atlanta PVC Solvent 10.00 cans 150.00 1,500.00

sub-total 49,500.00

Total Cost of Materials 134,970.00

 labor cost 60,736.50
Total Estimated Cost 195,706.50

10 PLUMBING WORKS

Water Closet including flush valve 2.00 sets P 4,500.00 9,000.00

Lavatory 2.00 pcs P 1,000.00 2,000.00
Lavatory Faucet 2.00 pcs P 900.00 1,800.00
Floor Drain 2.00 pcs P 120.00 720.00
Single Drain Kitchen Sink 2.00 sets P 1,000.00 2,000.00
Kitchen Sink Faucet 2.00 pcs P 500.00 1,000.00
Soap Holder 2.00 pcs P 100.00 200.00
Shower Head & Valve 1.00 pcs P 800.00 800.00
4"Dia.x3mts. Orange PVC pipe 15.00 pcs P 269.00 4,035.00
4"Dia. Orange PVC Wye 13.00 pcs P 125.00 1,625.00
4"Dia. Orange PVC Elbow 13.00 pcs P 110.00 1,100.00
4"Dia. Orange PVC TEE 9.00 pcs P 32.00 544.00
4"Dia. Orange PVC CleanOut 10.00 pcs P 77.00 385.00
3/4"Dia.x3mts. Blue PVC Pipe 12.00 pcs P 60.00 720.00
3/4"Dia. Blue PVC Pipe Elbow 10.00 pcs P 34.00 340.00
3/4"Dia. Blue PVC Pipe TEE 14.00 pcs P 32.00 448.00

Material Cost 26,717.00

Labor Cost 10,686.80
Direct Cost 37,403.80

Summary
Item Scope of Works / Description Amount
11.1 Septic and Cistern Tank 8,000.00
11.2 Plumbing Fixture 37,403.80
Sub-total 45,403.80

SUMMARY

1.0 SITEWORKS 6,500.00

2.0 EARTHWORKS 45,595.50
3.0 CONCRETE WORKS 186,142.05
4.0 MASONRY WORKS 64,148.50
5.0 FORMWORKS & SCAFFOLDINGS 20,682.45
6.0 SCHEDULE OF DOORS & WINDOWS 41,300.00
7.0 FINISHING WORKS 25,000.00
8.0 STAIRS 15,000.00
9.0 ELECTRICAL WORKS 195,706.50
10.0 PLUMBING WORKS 45,403.80
TOTAL DIRECT COST 645,478.80
OCM COST 32,273.94
TOTAL PROJECT COST 677,752.74
Prepared by:

ROCKY M. SIORES
Civil Engineer

REG. NO: 111516

PTR NO: 1494485
PLACE: PPCITY, PALAWAN
DATE: 01-08-2021
TIN NO: 408-875-292