Summary and BOM

PROPOSED PERIMETER FENCE
BARRIO LALABUAN, MUNICIPALITY OF BALABAGAN, LANAO DEL SUR

OSMEÑA I. MONTAÑER, YELLOW LADY POULTRY FARM
Bill of Materials
QTY UNIT DESCRIPTION UNIT COST AMOUNT
2775 lghts 10mm dia. Def. Bar x 6M 225.00 624,375.00

128 lghts 12mm dia. Def. Bar x 6M 237.00 30,336.00
180 roll Tie wire 2,150.00 387,000.00
427 bags Portland Cement 260.00 111,020.00
207 m³ Sand 430.00 89,010.00
420 m³ Gravel 380.00 159,600.00
1050 pcs 40cm x 40cm (pre-cast concrete) 320.00 336,000.00
6322 pcs 12cm x 40cm x 3m (pre-cast concrete panel) 118.00 745,996.00
Total Material Cost 2,483,337.00

Total Labor Cost 745,001.10
Total Project Cost 3,228,338.10
Prepared By: Certified Correct :
MARY MAY C. ANINO ENGR. MARK LOU P. MARQUEZ

Estimator Civil Engineer
PRC ID NO. 0150233
83.25
3.84
5.4
12.81
6.21
12.6
31.5
189.66
0 #VALUE!
0
0
0
0
0 25,017,379.68
PROJECT: PROPOSED POULTRY ( 1 BUILDING )
OWNER: OSMEÑA I. MONTAÑER, YELLOW LADY POULTRY FARM
LOCATION: BARRIO LALABUAN, MUNICIPALITY OF BALABAGAN, LANAO DEL SUR
SUBJECT: BILL OF MATERIALS
MATERIAL
ITEM DESCRIPTION OF WORK QTY. UNIT TOTAL MAT. LABOR COST TOTAL COST
COST/UNIT COST
A. CIVIL/STRUCTURAL WORKS
1 PRELIMINARIES
1.1 MOBILIZATION 1 lot 10,000.00 10,000.00
1.2 TEMPORARY FACILITIES 1 lot 10,000.00 10,000.00
1.3 TEMPORARY POWER AND WATER SUPPLY 1 lot 10,000.00 10,000.00
1.4 SECURITY AND PROJECT SAFETY 1 lot 15,000.00 15,000.00
2 EARTHWORKS
2.1 CLEARING AND GRUBBING 1 lot 15,000.00 15,000.00
2.2 SURVEY AND LAYOUT 1 lot 15,000.00 15,000.00
2.3 EXCAVATION 118.8 cu. m. 80.00 9,504.00 2,851.20 12,355.20
2.4 BACKFILL AND COMPACTION
FILL MATERIAL 27 cu. m. 443.71 11,980.17 3,594.05 15,574.22
GRAVEL 3 cu. m. 309.90 929.70 278.91 1,208.61
3 FORMWORKS
3.1 COLUMNS (FABRICATION)
1.2m X 2.4m X 6mm MARINE PLYWOOD 31 pcs. 318.17 9,863.27 2,958.98 12,822.25
2" X 2" LUMBER 62 lngth 68.81 4,266.22 1,279.87 5,546.09
2 1/2" COMMON WIRE NAILS 11 kgs. 87.88 966.68 290.00 1,256.68
3.3 SUSPENDED SLABS (FABRICATION)
2" X 2" LUMBER 62 lngth 68.81 4,266.22 1,279.87 5,546.09
2 1/2" COMMON WIRE NAILS 11 kgs. 87.88 966.68 290.00 1,256.68
3.4 COLUMNS (SCAFFOLDING AND STAGING)
2" X 3" LUMBER 47 lngth 78.66 3,697.02 1,109.11 4,806.13
4" COMMON WIRE NAILS 10 kgs. 93.00 930.00 279.00 1,209.00
3.5 GIRDERS/BEAMS (SCAFFOLDING AND STAGING)
2" X 3" LUMBER 42 lngth 78.51 3,297.42 989.23 4,286.65
3.6 SUSPENDED SLABS (SCAFFOLDING AND STAGING)
2" X 3" LUMBER 37 lngth 78.36 2,899.32 869.80 3,769.12
4 STEEL WORKS
4.1 FOOTINGS
16mm DIA. 6m LENGTH DRB 372 pcs. 387.11 144,004.92 43,201.48 187,206.40
#16 G.I. TIE WIRES 23 roll 1,648.69 37,919.87 11,375.96 49,295.83
4.2 COLUMNS
1Omm DIA. 6m LENGTH DRB 2004.4 pcs. 229.05 459,107.82 137,732.35 596,840.17
#16 G.I. TIE WIRES 16 roll 1,648.48 26,375.68 7,912.70 34,288.38
4.3 WF&FTB
1Omm DIA. 6m LENGTH DRB 694.22 pcs. 189.75 131,728.25 39,518.47 171,246.72
#16 G.I. TIE WIRES 9 roll 1,648.27 14,834.43 4,450.33 19,284.76
4.4 BEAMS
#16 G.I. TIE WIRES 8 roll 1,648.24 13,185.92 3,955.78 17,141.70
MATERIAL
COST/UNIT COST
4.5 SLABS ON GRADE

#16 G.I. TIE WIRES 27 roll 1,648.81 44,517.87 13,355.36 57,873.23
4.6 STAIRS
1Omm DIA. 6m LENGTH DRB 52 pcs. 170.48 8,864.96 2,659.49 11,524.45
#16 G.I. TIE WIRES 3 roll 1,339.09 4,017.27 1,205.18 5,222.45
5 CONCRETING
5.1 FOOTINGS/ WALL FOOTING
40 kg. BAG CEMENT 520 bags 242.20 125,944.00 37,783.20 163,727.20
SAND 29 cu. m. 330.47 9,583.63 2,875.09 12,458.72
GRAVEL 58 cu. m. 413.74 23,996.92 7,199.08 31,196.00
5.2 COLUMN
SAND 28 cu. m. 330.44 9,252.32 2,775.70 12,028.02
GRAVEL 56 cu. m. 413.68 23,166.08 6,949.82 30,115.90
5.3 BEAMS
SAND 24 cu. m. 330.32 7,927.68 2,378.30 10,305.98
GRAVEL 49 cu. m. 413.47 20,260.03 6,078.01 26,338.04
5.5 SLABS ON GRADE
SAND 76 cu. m. 331.88 25,222.88 7,566.86 32,789.74
GRAVEL 152 cu. m. 416.56 63,317.12 18,995.14 82,312.26
5.6 STAIRS
40 kg. BAG CEMENT 13 bags 226.99 2,950.87 885.26 3,836.13
SAND 4 cu. m. 329.72 1,318.88 395.66 1,714.54
GRAVEL 7 cu. m. 309.21 2,164.47 649.34 2,813.81
6 METAL WORKS
6.1 TRUSSES (FABRICATION AND INSTALLATION)
10MM∅ PLAIN ROUND BARS 185 pcs. 167.26 30,943.10 9,282.93 40,226.03
TURN BUCKLE 198 pcs. 397.34 78,673.32 23,602.00 102,275.32
" 10MM∅ SAGROD 99 pcs. 164.68 16,303.32 4,891.00 21,194.32
2"X8"X1.5MM CEE PURLINS 268 pcs. 468.45 125,544.60 37,663.38 163,207.98
2"X6"X1.5MM THK. CEE PURLINS 436 kgs. 433.32 188,927.52 56,678.26 245,605.78
WELDING ROD E6011 6 BOX 1,699.68 10,198.08 3,059.42 13,257.50
1"X1"X1/4MM ANGLE BARS 50 pcs. 465.00 23,250.00 6,975.00 30,225.00
6.2 ROOFING MATERIALS
G.I. NAILS/RIVETS/TEKSCREW 6 box 309.18 1,855.08 556.52 2,411.60
0.6MM THK. PRE-PAINTED RIBTYPE ROOF 105 pcs. 672.65 70,628.25 21,188.48 91,816.73
0.6MM THK. PRE-PAINTED PLAIN GUTTER 52 pcs. 421.80 21,933.60 6,580.08 28,513.68
0.6MM THK. PRE-PAINTED RIDGEROLL 26 length 670.28 17,427.28 5,228.18 22,655.46
B. ARCHITECTURAL/FINISHING WORKS
7 WALL FINISHES
0.6MM THK. PRE-PAINTED RIBTYPE ROOF 25 pcs. 670.25 16,756.25 5,026.88 21,783.13
TIE WIRE 2 roll 1,648.06 3,296.12 988.84 4,284.96
CYCLONE WIRE 6M 42 roll 701.66 29,469.72 8,840.92 38,310.64
50MMx100MM TUBULAR RAILINGS 124 length 420.87 52,187.88 15,656.36 67,844.24
TIE WIRE 21 roll 1,648.63 34,621.23 10,386.37 45,007.60
7.1 TRUSSES AND PURLINS
PRIMER 8 gal. 543.05 4,344.40 1,303.32 5,647.72
TOP COAT 8 gal. 515.24 4,121.92 1,236.58 5,358.50
REDUCER FOR PRIMER 6 gal. 450.29 2,701.74 810.52 3,512.26
ACRITEX REDUCER 6 gal. 463.68 2,782.08 834.62 3,616.70
PAINT BRUSH 6 pcs. 226.78 1,360.68 408.20 1,768.88
MATERIAL
COST/UNIT COST
C. PLUMBING & ELECTRICAL
8 PLUMBING WORKS
8.1 WATER DISTRIBUTION
Faucet 4 pcs 865.32 3,461.28 1,038.38 4,499.66
100MM PVCP 166 length 442.73 73,493.18 22,047.95 95,541.13
End Cap 5 pcs 262.80 1,314.00 394.20 1,708.20
Teflon Tape 16 rolls 36.53 584.48 175.34 759.82

8.2 CATCH BASIN
4"X8"16" CHB 1290 pcs. 53.12 68,524.80 20,557.44 89,082.24
STEEL BARS 10mmØx6m 198 pcs. 174.86 34,622.28 10,386.68 45,008.96
#16 G.I. TIE WIRES 11 roll 1,648.33 18,131.63 5,439.49 23,571.12
SAND 62 cu. m. 331.46 20,550.52 6,165.16 26,715.68
GRAVEL 31 cu. m. 412.93 12,800.83 3,840.25 16,641.08
8.3 LINE CANAL
#16 G.I. TIE WIRES 93 roll 1,650.79 153,523.47 46,057.04 199,580.51
SAND 70 cu. m. 331.70 23,219.00 6,965.70 30,184.70
GRAVEL 36 cu. m. 413.08 14,870.88 4,461.26 19,332.14
8.4 SEWERAGE TREATMENT LAY OUT
STEEL BARS16mmØx6m 251 pcs. 114.65 28,777.15 8,633.15 37,410.30
#16 G.I. TIE WIRES 7 roll 1,648.21 11,537.47 3,461.24 14,998.71
SAND 6 cu. m. 329.78 1,978.68 593.60 2,572.28
GRAVEL 4 cu. m. 412.12 1,648.48 494.54 2,143.02
9 ELECTRICAL WORKS
9.1 ELECTRICAL INSTALLATION WORKS
Pinlight 25 pcs 258.25 6,456.25 1,936.88 8,393.13
Convenience Outlet 4 pcs 257.62 1,030.48 309.14 1,339.62
CIRCUIT BREAKER 15AT 7 set 854.08 5,978.56 1,793.57 7,772.13
CIRCUIT BREAKER 20AT 7 set 854.08 5,978.56 1,793.57 7,772.13
CIRCUIT BREAKER 40AT 3 set 5,827.83 17,483.49 5,245.05 22,728.54
8.0mm² THHN wire 1 roll 4,836.91 4,836.91 1,451.07 6,287.98
3.5mm² THHN wire 26 roll 3,641.83 94,687.58 28,406.27 123,093.85
5.5mm² TW wire 2 roll 3,641.00 7,282.00 2,184.60 9,466.60
2.0mm² TW wire 14 roll 3,002.87 42,040.18 12,612.05 54,652.23

CONDUIT RSC PIPE - 3m x 25mmø 268 length 279.96 75,029.28 22,508.78 97,538.06
JUNCTION BOX 33 pcs 33.95 1,120.35 336.11 1,456.46
CONSUMABLES 1 lot 25,750.00 25,750.00 7,725.00 33,475.00
Industrial Blower 3 set 25,000.00 75,000.00 22,500.00 97,500.00
TOTAL 6,894,346.90
II. INDIRECT COST

DESIGN AND PLANNING 25,000.00 25,000.00
PERMITS 22,000.00 22,000.00
TAXES 0.120 827,321.63 827,321.63
CONTIGENCY 0.100 689,434.69 689,434.69
TOTAL PROJECT COST FOR 1 BUILDING 8,458,103.22

TOTAL PROJECT COST FOR 2 UNITS BUILDING 16,916,206.45

PRC ID NO. 0150233
PRELIMINARIES 45,000.00
EARTHWORKS 59,138.03
FORMWORKS 55,496.43
STEEL WORKS 2,976,496.33
CONCRETING 1,054,382.10
METAL WORKS 761,389.40
ARCHITECTURAL/FINISHING WORKS 197,134.63
PLUMBING WORKS 1,273,834.26
ELECTRICAL WORKS 471,475.73
INDIRECT COST 1,563,756.32
0.81 13.31 14.12 457.83

0.09 9.30 9.39 319.29
0 - - -
0 - - -
0 - - -
0.93 9.55 10.48 328.65
1.86 2.06 3.92 72.73
0.33 2.64 2.97 90.85
0 - - -
0.93 9.55 10.48 328.65
1.86 2.06 3.92 72.73
0.33 2.64 2.97 90.85
0 - - -
1.41 2.36 3.77 82.43
0.3 2.79 3.09 96.09
0 - - -
1.26 2.36 3.62 82.13
0.27 2.79 3.06 96.03
0 - - -
1.11 2.35 3.46 81.82
0.27 2.79 3.06 96.03
0 - - -
0 - - -
0 - - -
11.16 11.61 22.77 409.88
0.69 49.46 50.15 1,698.84
0 - - -
9.3 12.70 22.00 445.36
41.7 12.53 54.23 471.88
60.132 6.87 67.00 296.05
0.48 49.45 49.93 1,698.41
0 - - -
20.8266 5.69 26.52 216.27
0.27 49.45 49.72 1,697.99
0 - - -
16.35 12.91 29.26 459.67
0.24 49.45 49.69 1,697.93
0 - - -
#VALUE! #VALUE! #VALUE! #VALUE!
0 #VALUE! #VALUE! #VALUE!
0 - - -
60.09 6.87 66.96 295.97
0.81 49.46 50.27 1,699.08
0 - - -
1.56 5.11 6.67 177.15
0.09 40.17 40.26 1,379.35
0 - - -
0 - - -
0 - - -
15.6 7.27 22.87 265.07
0.87 9.91 10.78 341.25
1.74 12.41 14.15 427.89
0 - - -
15 7.25 22.25 263.85
0.84 9.91 10.75 341.19
1.68 12.41 14.09 427.77
0 - - -
8.79 7.06 15.85 251.24
0.72 9.91 10.63 340.95
1.47 12.40 13.87 427.34
0 - - -
35.1 7.85 42.95 304.65
2.28 9.96 12.24 344.12
4.56 12.50 17.06 433.62
0 - - -
0.39 6.81 7.20 234.19
0.12 9.89 10.01 339.73
0.21 9.28 9.49 318.70
0 - - -
0 - - -
0 - - -
5.55 5.02 10.57 177.83
5.94 11.92 17.86 415.20
2.97 4.94 7.91 172.59
8.04 14.05 22.09 490.54
13.08 13.00 26.08 459.40
0.18 50.99 51.17 1,750.85
1.5 13.95 15.45 480.45
0 - - -
0.18 9.28 9.46 318.64
3.15 20.18 23.33 695.98
1.56 12.65 14.21 436.01
0.78 20.11 20.89 691.17
0 - - -
0 - - -
0 - - -
0 - - -
0.75 20.11 20.86 691.11
0.06 49.44 49.50 1,697.56
1.26 21.05 22.31 723.97
3.72 12.63 16.35 437.22
0.63 49.46 50.09 1,698.72
0 - - -
0.24 16.29 16.53 559.58
0.24 15.46 15.70 530.94
0.18 13.51 13.69 463.98
0.18 13.91 14.09 477.77
0.18 6.80 6.98 233.76
0 - - -
0 - - -
0 - - -
#VALUE! #VALUE! #VALUE! #VALUE!
0 #VALUE! #VALUE! #VALUE!
0 - - -
0 - - -
0 - - -
0 - - -
0.12 25.96 26.08 891.40
4.98 13.28 18.26 460.99
0.15 7.88 8.03 270.83
0.48 1.10 1.58 38.11
0 - - -
38.7 1.59 40.29 93.41
5.94 5.25 11.19 186.05
0.33 49.45 49.78 1,698.11
14.85 7.24 22.09 263.54
1.86 9.94 11.80 343.26
0.93 12.39 13.32 426.25
0 - - -
27.81 5.90 33.71 230.44
2.79 49.52 52.31 1,703.10
20.04 7.40 27.44 274.08
2.1 9.95 12.05 343.75
1.08 12.39 13.47 426.55
0 - - -
5.94 5.25 11.19 186.05
7.53 3.44 10.97 125.62
0.21 49.45 49.66 1,697.87
1.26 6.84 8.10 235.96
0.18 9.89 10.07 339.85
0.12 12.36 12.48 424.60
0 - - -
0 - - -
0 - - -
0.75 7.75 8.50 266.75
0.12 7.73 7.85 265.47
0.21 25.62 25.83 879.91
0.21 25.62 25.83 879.91
0.09 174.83 174.92 6,002.75
0.03 145.11 145.14 4,982.05
0.78 109.25 110.03 3,751.86
0.06 109.23 109.29 3,750.29
0.42 90.09 90.51 3,093.38
8.04 8.40 16.44 296.40
0.99 1.02 2.01 35.96
0.03 772.50 772.53 26,522.53
0.09 750.00 750.09 25,750.09
PROJECT: PROPOSED WAREHOUSE & STAFF'S QUARTER
MATERIAL
ITEM DESCRIPTION OF WORK QTY. UNIT TOTAL MAT. COST LABOR COST TOTAL COST
COST/UNIT
1 PRELIMINARIES
1.1 MOBILIZATION 1 lot 10,000.00 10,000.00
1.2 TEMPORARY FACILITIES 1 lot 10,000.00 10,000.00
1.3 TEMPORARY POWER AND WATER SUPPLY 1 lot 12,000.00 12,000.00
1.4 SECURITY AND PROJECT SAFETY 1 lot 10,000.00 10,000.00
2 EARTHWORKS
2.1 CLEARING AND GRUBBING 1 lot 12,000.00 12,000.00
2.2 SURVEY AND LAYOUT 1 lot 10,000.00 10,000.00
2.3 EXCAVATION 168 cu. m. 80.00 13,440.00 4,032.00 17,472.00
FILL MATERIAL 40.12 cu. m. 430.00 17,251.60 5,175.48 22,427.08
GRAVEL 2 cu. m. 300.00 600.00 180.00 780.00
3 FORMWORKS
2" X 2" LUMBER 42 lnght 66.30 2,784.60 835.38 3,619.98
2 1/2" COMMON WIRE NAILS 8 kgs. 86.70 693.60 208.08 901.68
2" X 2" LUMBER 37 lnght 66.30 2,453.10 735.93 3,189.03
2 1/2" COMMON WIRE NAILS 6 kgs. 86.70 520.20 156.06 676.26
2" X 3" LUMBER 42 lnght 76.50 3,213.00 963.90 4,176.90
2" X 3" LUMBER 42 lnght 76.50 3,213.00 963.90 4,176.90
2" X 3" LUMBER 37 lnght 76.50 2,830.50 849.15 3,679.65
4" COMMON WIRE NAILS 12 kgs. 91.80 1,101.60 330.48 1,432.08
4 STEEL WORKS
4.1 FOOTINGS
#16 G.I. TIE WIRES 3.5 roll 1,632.00 5,712.00 1,713.60 7,425.60
4.2 COLUMNS (FABRICATION AND INSTALLATION)
#16 G.I. TIE WIRES 4 roll 1,632.00 6,528.00 1,958.40 8,486.40
4.3 SLABS ON GRADE
#16 G.I. TIE WIRES 5 roll 1,632.00 8,160.00 2,448.00 10,608.00
MATERIAL
COST/UNIT
4.4 CHB WALL
#16 G.I. TIE WIRES 6 roll 1,632.00 9,792.00 2,937.60 12,729.60
SAND 31 cu. m. 326.40 10,118.40 3,035.52 13,153.92
GRAVEL 59 cu. m. 408.00 24,072.00 7,221.60 31,293.60
4.6 COLUMN
SAND 11 cu. m. 326.00 3,586.00 1,075.80 4,661.80
GRAVEL 14 cu. m. 408.00 5,712.00 1,713.60 7,425.60
4.7 SLABS ON GRADE
SAND 31 cu. m. 326.40 10,118.40 3,035.52 13,153.92
GRAVEL 59 cu. m. 408.00 24,072.00 7,221.60 31,293.60
5 MASONRY
SAND 30 cu. m. 326.40 9,792.00 2,937.60 12,729.60
GRAVEL 59 cu. m. 4.80 283.20 84.96 368.16
CHB #4 1890 pcs 16.32 30,844.80 9,253.44 40,098.24
CHB #5 4000 pcs 17.34 69,360.00 20,808.00 90,168.00
6 METAL WORKS
1"x 1"x 1/4"THK ANGLE BARS 40 pcs 499.80 19,992.00 5,997.60 25,989.60
10MM∅ PLAIN ROUND BARS 25 pcs. 160.14 4,003.50 1,201.05 5,204.55
TURN BUCKLE 25 pcs. 387.60 9,690.00 2,907.00 12,597.00
" 10MM∅ SAGROD 25 pcs. 160.14 4,003.50 1,201.05 5,204.55
2"X3"X1.5MM CEE PURLINS 27 pcs. 455.94 12,310.38 3,693.11 16,003.49
2"X4"X1.5MM THK. CEE PURLINS 16 pcs. 469.20 7,507.20 2,252.16 9,759.36
2"X2"X3/16MM THK. Angle bars 15 pcs. 479.40 7,191.00 2,157.30 9,348.30
WELDING ROD E6011 6 BOX 1,683.00 10,098.00 3,029.40 13,127.40
0.5.x 0.5x 0.2m tHK base plate 15 pcs 12,240.00 183,600.00 55,080.00 238,680.00
BOLTS & NUTS 4 BOX 1,938.00 7,752.00 2,325.60 10,077.60
W14 X 65 STEEL GIRT 52 pcs 13,209.00 686,868.00 206,060.40 892,928.40
WELDING ROD E6011 11 kgs 91.90 1,010.90 303.27 1,314.17
6MM THK.RRIB TYPE ROOFING 55 pcs 428.40 23,562.00 7,068.60 30,630.60
G.I. NAILS/RIVETS/TEKSCREW 5 box 306.00 1,530.00 459.00 1,989.00
G.I. WASHERS 5 box 153.00 765.00 229.50 994.50
0.6 mm THK PRE PAINTED G.I. GUTTER 25 pcs 397.80 9,945.00 2,983.50 12,928.50
1''x10'' lauan FASCIA BOARD 16 pcs 285.60 4,569.60 1,370.88 5,940.48
SCREWS (FOR FASCIA BOARD) 4 box 163.20 652.80 195.84 848.64
2"X2"X3/16" ANGLE BARS 56 pcs 166.46 9,321.76 2,796.53 12,118.29
2"X3"X1.5MM THK. CEE PURLINS 51 pcs 410.00 20,910.00 6,273.00 27,183.00
MATERIAL
COST/UNIT
7 TILEWORKS
7.1 FLOOR AND WALL FINISHES
40cm X 40cm Ceramic Tiles, Mali Teak, Finish: Matt 3700 pcs. 112.20 415,140.00 124,542.00 539,682.00
30cm X 30cm Granite Tiles, New York Centrale 650 pcs. 96.90 62,985.00 18,895.50 81,880.50
40 kg BAG CEMENT 83 bags 224.40 18,625.20 5,587.56 24,212.76

WHITE CEMENT JOINT FILLER 105 kgs. 81.60 8,568.00 2,570.40 11,138.40
TILE ADHESIVES 145 bags 357.00 51,765.00 15,529.50 67,294.50
364.14
8 CEILING MATERIALS
8.1 CEILING FINISHES
6.5mm THK HARDILITE 21 pcs. 494.70 10,388.70 3,116.61 13,505.31
1.2m X 2.4m X 6mm PLAIN PLYWOOD 7 pcs. 416.16 2,913.12 873.94 3,787.06
2" X 2" LUMBER STUDS 31 length 66.30 2,055.30 616.59 2,671.89
METAL FURRINGS 67 length 76.50 5,125.50 1,537.65 6,663.15
FINISHING NAILS 9 kgs. 66.30 596.70 179.01 775.71
RIVETS 5 BOX 459.00 2,295.00 688.50 2,983.50
insulator 5 roll 1,836.00 9,180.00 2,754.00 11,934.00
9 PAINTING
9.1 WALL PAINT FINISHES
NEUTRALIZER 6 gal. 561.00 3,366.00 1,009.80 4,375.80
PRIMER 6 gal. 557.94 3,347.64 1,004.29 4,351.93
MASONRY PUTTY 6 gal. 663.00 3,978.00 1,193.40 5,171.40
TOP COAT 6 gal. 637.50 3,825.00 1,147.50 4,972.50
REDUCER 6 gal. 445.74 2,674.44 802.33 3,476.77
SAND PAPER 31 shts 20.40 632.40 189.72 822.12
PAINT ROLLER 5 pcs. 357.00 1,785.00 535.50 2,320.50
ROLLEY TRAY 5 pcs. 255.00 1,275.00 382.50 1,657.50
9.2 260.1
NEUTRALIZER 5 gal. 561.00 2,805.00 841.50 3,646.50
PRIMER 6 gal. 557.94 3,347.64 1,004.29 4,351.93
MASONRY PATTY 6 gal. 663.00 3,978.00 1,193.40 5,171.40
LATEX PAINT 6 gal. 547.74 3,286.44 985.93 4,272.37
SAND PAPER 17 shts 20.40 346.80 104.04 450.84
PAINT ROLLER 6 pcs. 357.00 2,142.00 642.60 2,784.60
ROLLEY TRAY 6 pcs. 255.00 1,530.00 459.00 1,989.00
PRIMER 5 gal. 537.54 2,687.70 806.31 3,494.01
TOP COAT 5 gal. 510.00 2,550.00 765.00 3,315.00
REDUCER FOR PRIMER 4 gal. 445.74 1,782.96 534.89 2,317.85
ACRITEX REDUCER 4 gal. 459.00 1,836.00 550.80 2,386.80
PAINT BRUSH 5 pcs. 224.40 1,122.00 336.60 1,458.60
10 DOORS AND WINDOWS

10.1 DOORS
D-1: SLIDING STEEL DOOR (4.5M X 4.00MM) 1 pcs. 15,810.00 15,810.00 4,743.00 20,553.00
D-2: WOODEN PANEL DOOR (0.8M X 2.10MM) 2 pcs. 8,160.00 16,320.00 4,896.00 21,216.00
D-3:PVC DOOR (0.6M X 2.10MM) 3 pcs. 6,242.00 18,726.00 5,617.80 24,343.80

MATERIAL
COST/UNIT
10.2 WINDOWS
W-1: SLIDING GLASS WINDOW (5.33m x 2.00m) 11 pcs. 12,750.00 140,250.00 42,075.00 182,325.00
C. PLUMBING/ELECTRICAL/MECHANICAL WORKS
11 PLUMBING WORKS
Water Closet 3 units 8,160.00 24,480.00 7,344.00 31,824.00
Lavatory 3 units 6,120.00 18,360.00 5,508.00 23,868.00
Shower Head 2 pcs 1,275.00 2,550.00 765.00 3,315.00
Floor Drain 3 pcs 357.00 1,071.00 321.30 1,392.30
Soap Holder 3 units 612.00 1,836.00 550.80 2,386.80
Tissue Paper Holder 3 units 459.00 1,377.00 413.10 1,790.10
Faucet 3 pcs 856.80 2,570.40 771.12 3,341.52
PPR Pipe 3" 25 length 443.70 11,092.50 3,327.75 14,420.25
PPR Pipe 4" 20 length 464.10 9,282.00 2,784.60 12,066.60
3/4" GI PIPE 20 length 387.60 7,752.00 2,325.60 10,077.60
1" PE PIPE 20 length 402.90 8,058.00 2,417.40 10,475.40
Gate Valve 1 units 328.44 328.44 98.53 426.97
Check Valve 1 units 357.00 357.00 107.10 464.10
PPR Elbow Threaded 7 pcs 45.90 321.30 96.39 417.69
PPR Tee Threaded 9 pcs 86.70 780.30 234.09 1,014.39
End Cap 4 pcs 260.10 1,040.40 312.12 1,352.52
Teflon Tape 15 rolls 35.70 535.50 160.65 696.15

11.2 CATCH BASIN
4"X8"16" CHB 3300 pcs. 14.28 47,124.00 14,137.20 61,261.20
#16 G.I. TIE WIRES 7 ROLL 1,632.00 11,424.00 3,427.20 14,851.20
SAND 62 cu. m. 326.40 20,236.80 6,071.04 26,307.84
GRAVEL 31 cu. m. 424.93 13,172.83 3,951.85 17,124.68
12 ELECTRICAL WORKS
Pinlight 39 pcs 632.40 24,663.60 7,399.08 32,062.68
Emergency Light 3 pcs 3,060.00 9,180.00 2,754.00 11,934.00
1 gang switch 2 pcs 142.80 285.60 85.68 371.28
2 gang switch 1 pcs 214.20 214.20 64.26 278.46
Convenience Outlet 18 pcs 357.00 6,426.00 1,927.80 8,353.80
CIRCUIT BREAKER 15AT 2 set 897.00 1,794.00 538.20 2,332.20
8.0mm² THW wire 4 roll 8,364.00 33,456.00 10,036.80 43,492.80
5.5mm² THHN wire 3 roll 6,222.00 18,666.00 5,599.80 24,265.80
3.5mm² THHN wire 9 roll 4,660.38 41,943.42 12,583.03 54,526.45

CONDUIT PVC PIPE - 3m x 25mmø 12 length 501.84 6,022.08 1,806.62 7,828.70
CONDUIT PVC PIPE - 3m x 20mmø 35 length 474.30 16,600.50 4,980.15 21,580.65
Electrical tape 12 roll 35.70 428.40 128.52 556.92
Rubber tape 8 pcs 204.00 1,632.00 489.60 2,121.60
CONSUMABLES 1 LOT 25,500.00 25,500.00 7,650.00 33,150.00
4,567,550.94
MATERIAL
COST/UNIT
II. INDIRECT COST

DESIGN AND PLANNING 16,000.00 16,000.00
PERMITS 18,000.00 18,000.00
TAXES 0.120 548,106.11 548,106.11
CONTIGENCY 0.100 456,755.09 456,755.09
TOTAL PROJECT COST 5,606,412.14

PRC ID NO. 0150233
0.63 6.28 320.44
1.26 1.33 67.63
0.24 1.73 88.43
0 - -
0.63 6.28 320.44
1.11 1.33 67.63
0.18 1.73 88.43
0 - -
1.26 1.53 78.03
0.27 1.84 93.64
0 - -
1.26 1.53 78.03
0.27 1.84 93.64
0 - -
1.11 1.53 78.03
0.36 1.84 93.64
0 - -
0 - -
0 - -
2.91 8.20 418.20
0.48 7.45 379.75
0.105 32.64 1,664.64
0 - -
3.9 8.20 418.24
7.35 7.45 379.75
7.56 3.35 170.63
0.12 32.64 1,664.64
0 - -
7.95 3.35 170.63
0.15 32.64 1,664.64
#VALUE! #VALUE! #VALUE!
0 #VALUE! #VALUE!
0 - -
6.3 3.35 170.63
0.18 32.64 1,664.64
0 - -
15.6 4.49 228.89
0.93 6.53 332.93
1.77 8.16 416.16
0 - -
2.7 4.48 228.48
0.33 6.52 332.52
0.42 8.16 416.16
0 - -
15.9 4.48 228.48
0.93 6.53 332.93
1.77 8.16 416.16
0 - -
0 - -
15.9 4.49 228.89
0.9 6.53 332.93
1.77 0.10 4.90
56.7 0.33 16.65
120 0.35 17.69
0 - -
0 - -
0 - -
1.2 10.00 509.80
0.75 3.20 163.34
0.75 7.75 395.35
0.75 3.20 163.34
0.81 9.12 465.06
0.48 9.38 478.58
0.45 9.59 488.99
0.18 33.66 1,716.66
0.45 244.80 12,484.80
0.12 38.76 1,976.76
1.56 264.18 13,473.18
0.33 1.84 93.74
0 - -
1.65 8.57 436.97
0.15 6.12 312.12
0.15 3.06 156.06
0.75 7.96 405.76
0.48 5.71 291.31
0.12 3.26 166.46
1.68 3.33 169.79
1.53 8.20 418.20
0.27 8.36 426.56
0.33 9.32 475.46
0 - -
0 #VALUE! #VALUE!
0 - -
0 - -
0 - -
0 - -
111 2.24 114.44
19.5 1.94 98.84

2.49 4.49 228.89
3.15 1.63 83.23
4.35 7.14 364.14
0 - -
0 - -
0 - -
0.63 9.89 504.59
0.21 8.32 424.48
0.93 1.33 67.63
2.01 1.53 78.03
0.27 1.33 67.63
0.15 9.18 468.18
0.15 36.72 1,872.72
0 - -
0 - -
0 - -
0.18 11.22 572.22
0.18 11.16 569.10
0.18 13.26 676.26
0.18 12.75 650.25
0.18 8.91 454.65
0.93 0.41 20.81
0.15 7.14 364.14
0.15 5.10 260.10
0 - -
0.15 11.22 572.22
0.18 11.16 569.10
0.18 13.26 676.26
0.18 10.95 558.69
0.51 0.41 20.81
0.18 7.14 364.14
0.18 5.10 260.10
0 - -
0.15 10.75 548.29
0.15 10.20 520.20
0.12 8.91 454.65
0.12 9.18 468.18
0.15 4.49 228.89
0 - -
0 - -
0 - -
0.03 316.20 16,126.20
0.06 163.20 8,323.20
0.09 124.84 6,366.84
0 - -
0 - -
0 #VALUE! #VALUE!
0 - -
0.33 255.00 13,005.00
0.12 285.60 14,565.60
0.09 26.01 1,326.51
0 - -
0 - -
0 - -
0 - -
0.09 163.20 8,323.20
0.09 122.40 6,242.40
0.06 25.50 1,300.50
0.09 7.14 364.14
0.09 12.24 624.24
0.09 9.18 468.18
0.09 17.14 873.94
0.75 8.87 452.57
0.6 9.28 473.38
0.6 7.75 395.35
0.6 8.06 410.96
0.03 6.57 335.01
0.03 7.14 364.14
0.21 0.92 46.82
0.27 1.73 88.43
0.12 5.20 265.30
0.45 0.71 36.41
0 - -
99 0.29 14.57
6 3.35 170.63
4.8 2.12 108.20
0.21 32.64 1,664.64
18.9 4.49 228.89
1.86 6.53 332.93
0.93 8.50 433.43
0 - -
0 - -
0 - -
1.17 12.65 645.05
0.09 61.20 3,121.20
0.06 2.86 145.66
0.03 4.28 218.48
0.54 7.14 364.14
0.06 17.94 914.94
0.18 20.50 1,045.50
0.03 81.27 4,144.95
0.12 167.28 8,531.28
0.09 124.44 6,346.44
0.27 93.21 4,753.59
0.36 10.04 511.88
1.05 9.49 483.79
0.36 0.71 36.41
0.24 4.08 208.08
0.03 510.00 26,010.00
-
PRELIMINARIES
EARTHWORKS
FORMWORKS
STEEL WORKS
MASONRY
METAL WORKS
PRELIMINARIES 42,000.00
EARTHWORKS 62,679.08
FORMWORKS 41,153.74
STEEL WORKS 877,885.92
MASONRY 297,975.60
METAL WORKS 1,344,426.17
ARCHITECTURAL/FINISHING WORKS 1,157,081.95
PLUMBING WORKS 488,215.35
ELECTRICAL WORKS 256,133.12
Indirect cost 1,038,861.21
Detailed Cost Estimate of the Projec
Project : 60K Birds Layer farm

Location : Malabang, Lanao Del Sur
Subject : COST ESTIMATES
Line Description
Ready to Lay Chicken Ready to lay Chicken (16 weeks Old)

(RTL)
Layer House Building (30,000)

PRELIMINARIES
EARTHWORKS
FORMWORKS
STEEL WORKS
CONCRETING
METAL WORKS
ARCHITECTURAL/FINISHING WORKS
PLUMBING WORKS
ELECTRICAL WORKS
INDIRECT COST
Total
Egg Layer Cage System and other Equipment

(30,000 heads) Automated Layer Battery Poultry Chicken
Cage
Building / Construction Total

/ Equipment
Warehouse / Admin / Staffhouse
PRELIMINARIES
EARTHWORKS
FORMWORKS
STEEL WORKS
MASONRY
METAL WORKS
ARCHITECTURAL/FINISHING WORKS
PLUMBING WORKS
ELECTRICAL WORKS
INDIRECT COST
Total
Perimeter Fence
Guardhouse/Gate
Transmission Lines (3-Phase) Mainline to

Poultry House
UTILITIES (inclusive Transformer and Accessories
of installation and Elevated Water Tank ( 64,000 liters) and Access
labor costs) Generator
Power House
OFFICE AIRCONDITIONER
EQUIPMENT, Computer Set
FURNITURE AND Printers
FIXTURES Office Furnitures
LAND(16 Hectares)
PROPERTY/PERMIT LGU
S
ECC
Taxes
PROJECT COST
d Cost Estimate of the Project
Price Qty Unit Cost Total
520.00 60000 head 31,200,000.00

31,200,000.00
72,000.00
76,620.85
88,794.28
4,762,394.14
1,687,011.35
1,218,223.03
315,415.40
2,038,134.82
754,361.17
2,557,979.66
13,570,934.71 2 lot 27,141,869.42
14,000,000
14,000,000.00 2 lot 28,000,000.00
67,200.00
87,086.53
65,845.98
1,404,617.47
476,760.96
2,151,081.88
1,851,331.12
781,144.56
409,813.00
1,693,822.74
8,988,704.24 1 lot 8,988,704.24
4,116,131.08 1 lot 4,116,131.08

300,000.00 1 lot 300,000.00
68,546,704.73
1,950,000.00 1 1,950,000.00
650,000.00 3 1,950,000.00
1,750,000.00 2 lot 3,500,000.00
1,300,000.00 1 lot 1,300,000.00
250,000.00 1 lot 250,000.00
8,950,000.00
30,000.00 3 units 90,000.00

30,000.00 7 units 210,000.00
15,000.00 7 units 105,000.00
70,000.00 1 lot 70,000.00
475,000.00
2,000,000.00 16 lot 32,000,000.00

500,000.00 1 lot 500,000.00
300,000.00 1 lot 300,000.00
300,000.00 1 lot 300,000.00 33,100,000.00
P 142,271,704.73
17000000
13,570,934.71
3,429,065.29
28,454,340.95
113,817,363.79
MATERIAL
ITEM DESCRIPTION OF WORK QTY. UNIT
COST/UNIT
1 PRELIMINARIES
1.1 MOBILIZATION 1 lot 10,000
1.2 TEMPORARY FACILITIES 1 lot 10,000
1.3 TEMPORARY POWER AND WATER SUPPLY 1 lot 10,000
1.4 SECURITY AND PROJECT SAFETY 1 lot 15,000
2 EARTHWORKS
2.1 CLEARING AND GRUBBING 1 lot
2.2 SURVEY AND LAYOUT 1 lot
2.3 EXCAVATION 118.8 cu. m. 80
FILL MATERIAL 27 cu. m. 443
GRAVEL 3 cu. m. 309
3 FORMWORKS
1.2m X 2.4m X 6mm MARINE PLYWOOD 31 pcs. 318
2" X 2" LUMBER 62 lngth 68
2 1/2" COMMON WIRE NAILS 11 kgs. 87
4" COMMON WIRE NAILS 10 kgs. 93
4 STEEL WORKS
4.1 FOOTINGS
16mm DIA. 6m LENGTH DRB 372 pcs. 387
#16 G.I. TIE WIRES 23 roll 1,648
4.2 COLUMNS
1Omm DIA. 6m LENGTH DRB 2004.4 pcs. 229
4.3 WF&FTB
1Omm DIA. 6m LENGTH DRB 694.22 pcs. 189
4.4 BEAMS
MATERIAL
COST/UNIT
4.5 SLABS ON GRADE
4.6 STAIRS
1Omm DIA. 6m LENGTH DRB 52 pcs. 170
5 CONCRETING
40 kg. BAG CEMENT 520 bags 242
SAND 29 cu. m. 330
GRAVEL 58 cu. m. 413
5.2 COLUMN
SAND 28 cu. m. 330
5.3 BEAMS
SAND 24 cu. m. 330
5.5 SLABS ON GRADE
SAND 76 cu. m. 331
5.6 STAIRS
SAND 4 cu. m. 329
GRAVEL 7 cu. m. 309
6 METAL WORKS
10MM∅ PLAIN ROUND BARS 185 pcs. 167
TURN BUCKLE 198 pcs. 397
" 10MM∅ SAGROD 99 pcs. 164
2"X8"X1.5MM CEE PURLINS 268 pcs. 468
2"X6"X1.5MM THK. CEE PURLINS 436 kgs. 433
WELDING ROD E6011 6 BOX 1,699
1"X1"X1/4MM ANGLE BARS 50 pcs. 465
G.I. NAILS/RIVETS/TEKSCREW 6 box 309
0.6MM THK. PRE-PAINTED RIBTYPE ROOF 105 pcs. 672
0.6MM THK. PRE-PAINTED PLAIN GUTTER 52 pcs. 421
0.6MM THK. PRE-PAINTED RIDGEROLL 26 length 670
7 WALL FINISHES
0.6MM THK. PRE-PAINTED RIBTYPE ROOF 25 pcs. 670
TIE WIRE 2 roll 1,648
CYCLONE WIRE 6M 42 roll 701
50MMx100MM TUBULAR RAILINGS 124 length 420
TIE WIRE 21 roll 1,648
PRIMER 8 gal. 543
TOP COAT 8 gal. 515
REDUCER FOR PRIMER 6 gal. 450
ACRITEX REDUCER 6 gal. 463
PAINT BRUSH 6 pcs. 226
MATERIAL
COST/UNIT
C. PLUMBING & E
8 PLUMBING WORKS
Faucet 4 pcs 865
100MM PVCP 166 length 442
End Cap 5 pcs 262
Teflon Tape 16 rolls 36

8.2 CATCH BASIN
4"X8"16" CHB 1290 pcs. 53
STEEL BARS 10mmØx6m 198 pcs. 174
SAND 62 cu. m. 331
8.3 LINE CANAL
SAND 70 cu. m. 331
STEEL BARS16mmØx6m 251 pcs. 114
SAND 6 cu. m. 329
GRAVEL 4 cu. m. 412
9 ELECTRICAL WORKS
Pinlight 25 pcs 258
Convenience Outlet 4 pcs 257
CIRCUIT BREAKER 15AT 7 set 854
CIRCUIT BREAKER 20AT 7 set 854
CIRCUIT BREAKER 40AT 3 set 5,827
8.0mm² THHN wire 1 roll 4,836
5.5mm² TW wire 2 roll 3,641
2.0mm² TW wire 14 roll 3,002

CONDUIT RSC PIPE - 3m x 25mmø 268 length 279
JUNCTION BOX 33 pcs 33
CONSUMABLES 1 lot 25,750
Industrial Blower 3 set 25,000
II. INDIRECT COST

DESIGN AND PLANNING
PERMITS
TAXES 0.120
CONTIGENCY 0.100
TOTAL PROJECT COST FOR 1 BUILDING

TOTAL PROJECT COST FOR 2 UNITS BUILDING

MARY MAY C. ANINO ENGR. MARK LOU P. MARQ
PRC ID NO. 0150233
MATERIAL
TOTAL MAT. COST LABOR COST TOTAL COST
COST/UNIT
10,000.00 10,000.00
10,000.00 10,000.00
10,000.00 10,000.00
15,000.00 15,000.00
15,000.00 15,000.00
15,000.00 15,000.00
80.00 9,504.00 2,851.20 12,355.20
443.71 11,980.17 3,594.05 15,574.22

309.90 929.70 278.91 1,208.61
318.17 9,863.27 2,958.98 12,822.25

68.81 4,266.22 1,279.87 5,546.09
87.88 966.68 290.00 1,256.68
318.17 9,863.27 2,958.98 12,822.25

68.81 4,266.22 1,279.87 5,546.09
87.88 966.68 290.00 1,256.68
78.66 3,697.02 1,109.11 4,806.13

93.00 930.00 279.00 1,209.00
78.51 3,297.42 989.23 4,286.65

92.97 836.73 251.02 1,087.75
78.36 2,899.32 869.80 3,769.12

92.97 836.73 251.02 1,087.75
387.11 144,004.92 43,201.48 187,206.40

1,648.69 37,919.87 11,375.96 49,295.83
423.36 131,241.60 39,372.48 170,614.08

417.65 580,533.50 174,160.05 754,693.55
229.05 459,107.82 137,732.35 596,840.17
1,648.48 26,375.68 7,912.70 34,288.38
189.75 131,728.25 39,518.47 171,246.72

1,648.27 14,834.43 4,450.33 19,284.76
430.41 234,573.45 70,372.04 304,945.49

1,648.24 13,185.92 3,955.78 17,141.70
MATERIAL
COST/UNIT
229.01 458,707.03 137,612.11 596,319.14

1,648.81 44,517.87 13,355.36 57,873.23
170.48 8,864.96 2,659.49 11,524.45

1,339.09 4,017.27 1,205.18 5,222.45
242.20 125,944.00 37,783.20 163,727.20

330.47 9,583.63 2,875.09 12,458.72
413.74 23,996.92 7,199.08 31,196.00
241.60 120,800.00 36,240.00 157,040.00

330.44 9,252.32 2,775.70 12,028.02
413.68 23,166.08 6,949.82 30,115.90
235.39 68,969.27 20,690.78 89,660.05

330.32 7,927.68 2,378.30 10,305.98
413.47 20,260.03 6,078.01 26,338.04
261.70 306,189.00 91,856.70 398,045.70

331.88 25,222.88 7,566.86 32,789.74
416.56 63,317.12 18,995.14 82,312.26
226.99 2,950.87 885.26 3,836.13

329.72 1,318.88 395.66 1,714.54
309.21 2,164.47 649.34 2,813.81
167.26 30,943.10 9,282.93 40,226.03
397.34 78,673.32 23,602.00 102,275.32
164.68 16,303.32 4,891.00 21,194.32
468.45 125,544.60 37,663.38 163,207.98
433.32 188,927.52 56,678.26 245,605.78
1,699.68 10,198.08 3,059.42 13,257.50
465.00 23,250.00 6,975.00 30,225.00
309.18 1,855.08 556.52 2,411.60

672.65 70,628.25 21,188.48 91,816.73
421.80 21,933.60 6,580.08 28,513.68
670.28 17,427.28 5,228.18 22,655.46
670.25 16,756.25 5,026.88 21,783.13

1,648.06 3,296.12 988.84 4,284.96
701.66 29,469.72 8,840.92 38,310.64
420.87 52,187.88 15,656.36 67,844.24
1,648.63 34,621.23 10,386.37 45,007.60
543.05 4,344.40 1,303.32 5,647.72

515.24 4,121.92 1,236.58 5,358.50
450.29 2,701.74 810.52 3,512.26
463.68 2,782.08 834.62 3,616.70
226.78 1,360.68 408.20 1,768.88
MATERIAL
COST/UNIT
PLUMBING & ELECTRICAL
865.32 3,461.28 1,038.38 4,499.66

442.73 73,493.18 22,047.95 95,541.13
262.80 1,314.00 394.20 1,708.20
36.53 584.48 175.34 759.82
53.12 68,524.80 20,557.44 89,082.24

174.86 34,622.28 10,386.68 45,008.96
1,648.33 18,131.63 5,439.49 23,571.12
241.45 119,517.75 35,855.33 155,373.08
331.46 20,550.52 6,165.16 26,715.68
412.93 12,800.83 3,840.25 16,641.08
196.73 182,368.71 54,710.61 237,079.32

1,650.79 153,523.47 46,057.04 199,580.51
246.64 164,755.52 49,426.66 214,182.18
331.70 23,219.00 6,965.70 30,184.70
413.08 14,870.88 4,461.26 19,332.14
174.86 34,622.28 10,386.68 45,008.96

114.65 28,777.15 8,633.15 37,410.30
1,648.21 11,537.47 3,461.24 14,998.71
227.86 9,570.12 2,871.04 12,441.16
329.78 1,978.68 593.60 2,572.28
412.12 1,648.48 494.54 2,143.02
258.25 6,456.25 1,936.88 8,393.13

257.62 1,030.48 309.14 1,339.62
854.08 5,978.56 1,793.57 7,772.13
854.08 5,978.56 1,793.57 7,772.13
5,827.83 17,483.49 5,245.05 22,728.54
4,836.91 4,836.91 1,451.07 6,287.98
3,641.83 94,687.58 28,406.27 123,093.85
3,641.00 7,282.00 2,184.60 9,466.60
3,002.87 42,040.18 12,612.05 54,652.23
279.96 75,029.28 22,508.78 97,538.06
33.95 1,120.35 336.11 1,456.46
25,750.00 25,750.00 7,725.00 33,475.00
25,000.00 75,000.00 22,500.00 97,500.00
TOTAL 6,894,346.90
25,000.00 25,000.00
22,000.00 22,000.00
827,321.63 827,321.63
689,434.69 689,434.69
OJECT COST FOR 1 BUILDING 8,458,103.22

T COST FOR 2 UNITS BUILDING 16,916,206.45
rtified Correct :
ENGR. MARK LOU P. MARQUEZ
Civil Engineer
PRC ID NO. 0150233
TOTAL COST ITEM DESCRIPTION OF WORK QTY.
1 PRELIMINARIES
10,000.00 1.1 MOBILIZATION 1
10,000.00 1.2 TEMPORARY FACILITIES 1
10,000.00 1.3 TEMPORARY POWER AND WATER SUPPLY 1
15,000.00 1.4 SECURITY AND PROJECT SAFETY 1
2 EARTHWORKS
15,000.00 2.1 CLEARING AND GRUBBING 1
15,000.00 2.2 SURVEY AND LAYOUT 1
12,355.20 2.3 EXCAVATION 118.8
15,574.22 FILL MATERIAL 27
1,208.61 GRAVEL 3
3 FORMWORKS
12,822.25 1.2m X 2.4m X 6mm MARINE PLYWOOD 31
5,546.09 2" X 2" LUMBER 62
1,256.68 2 1/2" COMMON WIRE NAILS 11
12,822.25 1.2m X 2.4m X 6mm MARINE PLYWOOD 31
5,546.09 2" X 2" LUMBER 62
1,256.68 2 1/2" COMMON WIRE NAILS 11
4,806.13 2" X 3" LUMBER 47
1,209.00 4" COMMON WIRE NAILS 10
4,286.65 2" X 3" LUMBER 42
3,769.12 2" X 3" LUMBER 37
4 STEEL WORKS
4.1 FOOTINGS
187,206.40 16mm DIA. 6m LENGTH DRB 372
49,295.83 #16 G.I. TIE WIRES 23
4.2 COLUMNS
596,840.17 1Omm DIA. 6m LENGTH DRB 2004.4
34,288.38 #16 G.I. TIE WIRES 16
4.3 WF&FTB
171,246.72 1Omm DIA. 6m LENGTH DRB 694.22
19,284.76 #16 G.I. TIE WIRES 9
4.4 BEAMS
17,141.70 #16 G.I. TIE WIRES 8
4.5 SLABS ON GRADE

57,873.23 #16 G.I. TIE WIRES 27
4.6 STAIRS
11,524.45 1Omm DIA. 6m LENGTH DRB 52
5,222.45 #16 G.I. TIE WIRES 3
5 CONCRETING
163,727.20 40 kg. BAG CEMENT 520
12,458.72 SAND 29
31,196.00 GRAVEL 58
5.2 COLUMN
157,040.00 40 kg. BAG CEMENT 500
12,028.02 SAND 28
30,115.90 GRAVEL 56
5.3 BEAMS
89,660.05 40 kg. BAG CEMENT 293
10,305.98 SAND 24
26,338.04 GRAVEL 49
5.5 SLABS ON GRADE
398,045.70 40 kg. BAG CEMENT 1170
32,789.74 SAND 76
82,312.26 GRAVEL 152
5.6 STAIRS
3,836.13 40 kg. BAG CEMENT 13
1,714.54 SAND 4
2,813.81 GRAVEL 7
6 METAL WORKS
40,226.03 10MM∅ PLAIN ROUND BARS 185
102,275.32 TURN BUCKLE 198
21,194.32 " 10MM∅ SAGROD 99
163,207.98 2"X8"X1.5MM CEE PURLINS 268
245,605.78 2"X6"X1.5MM THK. CEE PURLINS 436
13,257.50 WELDING ROD E6011 6
30,225.00 1"X1"X1/4MM ANGLE BARS 50
2,411.60 G.I. NAILS/RIVETS/TEKSCREW 6
91,816.73 0.6MM THK. PRE-PAINTED RIBTYPE ROOF 105
28,513.68 0.6MM THK. PRE-PAINTED PLAIN GUTTER 52
22,655.46 0.6MM THK. PRE-PAINTED RIDGEROLL 26
7 WALL FINISHES
21,783.13 0.6MM THK. PRE-PAINTED RIBTYPE ROOF 25
4,284.96 TIE WIRE 2
38,310.64 CYCLONE WIRE 6M 42
67,844.24 50MMx100MM TUBULAR RAILINGS 124
45,007.60 TIE WIRE 21
5,647.72 PRIMER 8
5,358.50 TOP COAT 8
3,512.26 REDUCER FOR PRIMER 6
3,616.70 ACRITEX REDUCER 6
1,768.88 PAINT BRUSH 6
C.
8 PLUMBING WORKS
4,499.66 Faucet 4
95,541.13 100MM PVCP 166
1,708.20 End Cap 5
759.82 Teflon Tape 16
8.2 CATCH BASIN
89,082.24 4"X8"16" CHB 1290
45,008.96 STEEL BARS 10mmØx6m 198
23,571.12 #16 G.I. TIE WIRES 11
155,373.08 40 kg. BAG CEMENT 495
26,715.68 SAND 62
16,641.08 GRAVEL 31
8.3 LINE CANAL
199,580.51 #16 G.I. TIE WIRES 93
214,182.18 40 kg. BAG CEMENT 668
30,184.70 SAND 70
19,332.14 GRAVEL 36
37,410.30 STEEL BARS16mmØx6m 251
14,998.71 #16 G.I. TIE WIRES 7
12,441.16 40 kg. BAG CEMENT 42
2,572.28 SAND 6
2,143.02 GRAVEL 4
9 ELECTRICAL WORKS
8,393.13 Pinlight 25
1,339.62 Convenience Outlet 4
7,772.13 CIRCUIT BREAKER 15AT 7
6,287.98 8.0mm² THHN wire 1
123,093.85 3.5mm² THHN wire 26
9,466.60 5.5mm² TW wire 2
54,652.23 2.0mm² TW wire 14
97,538.06 CONDUIT RSC PIPE - 3m x 25mmø 268
1,456.46 JUNCTION BOX 33
33,475.00 CONSUMABLES 1
Industrial Blower 3
6,894,346.90
II. INDIRECT COST

25,000.00 DESIGN AND PLANNING
22,000.00 PERMITS
827,321.63 TAXES 0.120
689,434.69 CONTIGENCY 0.100
8,458,103.22 TOTAL PROJECT COST

TOTAL PROJECT COST FO
Prepared By:
MARY MAY C. ANINO
Estimator
ULTRY FARM
ABAGAN, LANAO DEL SUR
MATERIAL
UNIT TOTAL MAT. COST LABOR COST
COST/UNIT
lot 16,000.00
lot 16,000.00
lot 16,000.00
lot 24,000.00
lot 15,000.00
lot 15,000.00
cu. m. 128.00 15,206.40 4,561.92
cu. m. 709.94 19,168.27 5,750.48

cu. m. 495.84 1,487.52 446.26
pcs. 509.07 15,781.23 4,734.37

lngth 110.10 6,825.95 2,047.79
kgs. 140.61 1,546.69 464.01
pcs. 509.07 15,781.23 4,734.37

lngth 110.10 6,825.95 2,047.79
kgs. 140.61 1,546.69 464.01
lngth 125.86 5,915.23 1,774.57

kgs. 148.80 1,488.00 446.40
lngth 125.62 5,275.87 1,582.76

kgs. 148.75 1,338.77 401.63
lngth 125.38 4,638.91 1,391.67

kgs. 148.75 1,338.77 401.63
pcs. 619.38 230,407.87 69,122.36

roll 2,637.90 60,671.79 18,201.54
pcs. 677.38 209,986.56 62,995.97

pcs. 668.24 928,853.60 278,656.08
pcs. 366.48 734,572.51 220,371.75
roll 2,637.57 42,201.09 12,660.33
pcs. 303.60 210,765.19 63,229.56

roll 2,637.23 23,735.09 7,120.53
pcs. 688.66 375,317.52 112,595.26

roll 2,637.18 21,097.47 6,329.24
MATERIAL
COST/UNIT
pcs. 366.42 733,931.25 220,179.37

roll 2,638.10 71,228.59 21,368.58
pcs. 272.77 14,183.94 4,255.18

roll 2,142.54 6,427.63 1,928.29
bags 387.52 201,510.40 60,453.12

cu. m. 528.75 15,333.81 4,600.14
cu. m. 661.98 38,395.07 11,518.52
bags 386.56 193,280.00 57,984.00

cu. m. 528.70 14,803.71 4,441.11
cu. m. 661.89 37,065.73 11,119.72
bags 376.62 110,350.83 33,105.25

cu. m. 528.51 12,684.29 3,805.29
cu. m. 661.55 32,416.05 9,724.81
bags 418.72 489,902.40 146,970.72

cu. m. 531.01 40,356.61 12,106.98
cu. m. 666.50 101,307.39 30,392.22
bags 363.18 4,721.39 1,416.42

cu. m. 527.55 2,110.21 633.06
cu. m. 494.74 3,463.15 1,038.95
pcs. 267.62 49,508.96 14,852.69
pcs. 635.74 125,877.31 37,763.19
pcs. 263.49 26,085.31 7,825.59
pcs. 749.52 200,871.36 60,261.41
kgs. 693.31 302,284.03 90,685.21
BOX 2,719.49 16,316.93 4,895.08
pcs. 744.00 37,200.00 11,160.00
box 494.69 2,968.13 890.44

pcs. 1,076.24 113,005.20 33,901.56
pcs. 674.88 35,093.76 10,528.13
length 1,072.45 27,883.65 8,365.09
pcs. 1,072.40 26,810.00 8,043.00

roll 2,636.90 5,273.79 1,582.14
roll 1,122.66 47,151.55 14,145.47
length 673.39 83,500.61 25,050.18
roll 2,637.81 55,393.97 16,618.19
gal. 868.88 6,951.04 2,085.31

gal. 824.38 6,595.07 1,978.52
gal. 720.46 4,322.78 1,296.84
gal. 741.89 4,451.33 1,335.40
pcs. 362.85 2,177.09 653.13
MATERIAL
COST/UNIT
PLUMBING & ELECTRICAL
pcs 1,384.51 5,538.05 1,661.41
length 708.37 117,589.09 35,276.73
pcs 420.48 2,102.40 630.72
rolls 58.45 935.17 280.55
pcs. 84.99 109,639.68 32,891.90

pcs. 279.78 55,395.65 16,618.69
roll 2,637.33 29,010.61 8,703.18
bags 386.32 191,228.40 57,368.52
cu. m. 530.34 32,880.83 9,864.25
cu. m. 660.69 20,481.33 6,144.40
pcs. 314.77 291,789.94 87,536.98

roll 2,641.26 245,637.55 73,691.27
bags 394.62 263,608.83 79,082.65
cu. m. 530.72 37,150.40 11,145.12
cu. m. 660.93 23,793.41 7,138.02
pcs. 279.78 55,395.65 16,618.69

pcs. 183.44 46,043.44 13,813.03
roll 2,637.14 18,459.95 5,537.99
bags 364.58 15,312.19 4,593.66
cu. m. 527.65 3,165.89 949.77
cu. m. 659.39 2,637.57 791.27
pcs 413.20 10,330.00 3,099.00

pcs 412.19 1,648.77 494.63
set 1,366.53 9,565.70 2,869.71
set 1,366.53 9,565.70 2,869.71
set 9,324.53 27,973.58 8,392.08
roll 7,739.06 7,739.06 2,321.72
roll 5,826.93 151,500.13 45,450.04
roll 5,825.60 11,651.20 3,495.36
roll 4,804.59 67,264.29 20,179.29
length 447.94 120,046.85 36,014.05
pcs 54.32 1,792.56 537.77
lot 41,200.00 41,200.00 12,360.00
set 40,000.00 120,000.00 36,000.00
TOTAL
25,000.00
110,129.55
1,321,554.61
1,101,295.50
TOTAL PROJECT COST FOR 1 BUILDING

TOTAL PROJECT COST FOR 2 UNITS BUILDING
Certified Correct :
Civil Engineer
PRC ID NO. 0150233
TOTAL COST
16,000.00
16,000.00
16,000.00
24,000.00
72,000.00
15,000.00
15,000.00
19,768.32
24,918.75
1,933.78
76,620.85
20,515.60
8,873.74
2,010.69
20,515.60
8,873.74
2,010.69
7,689.80
1,934.40
6,858.63
1,740.40
6,030.59
1,740.40
88,794.28
299,530.23
78,873.33
272,982.53
1,207,509.68
954,944.27
54,861.41
273,994.75
30,855.61
487,912.78
27,426.71
3,688,891.30
TOTAL COST
954,110.62
92,597.17
18,439.12
8,355.92
4,762,394.14
261,963.52
19,933.95
49,913.59
251,264.00
19,244.83
48,185.45
143,456.08
16,489.57
42,140.86
636,873.12
52,463.59
131,699.61
6,137.81
2,743.27
4,502.10
1,687,011.35
64,361.65
163,640.51
33,910.91
261,132.77
392,969.24
21,212.01
48,360.00
3,858.57
146,906.76
45,621.89
36,248.74
1,218,223.03
34,853.00
6,855.93
61,297.02
108,550.79
72,012.16
9,036.35
8,573.59
5,619.62
5,786.73
2,830.21
315,415.40
TOTAL COST
7,199.46
152,865.81
2,733.12
1,215.72
142,531.58
72,014.34
37,713.79
248,596.92
42,745.08
26,625.73
379,326.92
319,328.82
342,691.48
48,295.52
30,931.43
72,014.34
59,856.47
23,997.94
19,905.85
4,115.65
3,428.84
2,038,134.82
13,429.00
2,143.40
12,435.40
12,435.40
36,365.66
10,060.77
196,950.17
15,146.56
87,443.57
156,060.90
2,330.33
53,560.00
156,000.00
11,012,955.05 754,361.17 11,012,955.05
25,000.00
110,129.55
1,321,554.61
1,101,295.50
13,570,934.71
27,141,869.42
MATERIAL
COST/UNIT
1 PRELIMINARIES
1.1 MOBILIZATION 1 lot 10,000.00
1.2 TEMPORARY FACILITIES 1 lot 10,000.00
1.3 TEMPORARY POWER AND WATER SUPPLY 1 lot 12,000.00
1.4 SECURITY AND PROJECT SAFETY 1 lot 10,000.00
2 EARTHWORKS
2.3 EXCAVATION 168 cu. m. 80.00
FILL MATERIAL 40.12 cu. m. 430.00
GRAVEL 2 cu. m. 300.00
3 FORMWORKS
1.2m X 2.4m X 6mm MARINE PLYWOOD 21 pcs. 314.16
2" X 2" LUMBER 42 lnght 66.30
2 1/2" COMMON WIRE NAILS 8 kgs. 86.70
1.2m X 2.4m X 6mm MARINE PLYWOOD 21 pcs. 314.16
2 1/2" COMMON WIRE NAILS 6 kgs. 86.70
4" COMMON WIRE NAILS 9 kgs. 91.80
4 STEEL WORKS
4.1 FOOTINGS
20mm DIA. 6m LENGTH DRB 97 pcs. 410.00
#16 G.I. TIE WIRES 3.5 roll 1,632.00
1Omm DIA. 6m LENGTH DRB 252 pcs. 167.28
#16 G.I. TIE WIRES 4 roll 1,632.00
4.3 SLABS ON GRADE
4.4 CHB WALL
1Omm DIA. 6m LENGTH DRB 210 pcs. 167.28
40 kg. BAG CEMENT 520 bags 224.40
SAND 31 cu. m. 326.40
GRAVEL 59 cu. m. 408.00
4.6 COLUMN
SAND 11 cu. m. 326.00
GRAVEL 14 cu. m. 408.00
4.7 SLABS ON GRADE
SAND 31 cu. m. 326.40
GRAVEL 59 cu. m. 408.00
5 MASONRY
SAND 30 cu. m. 326.40
GRAVEL 59 cu. m. 4.80
CHB #4 1890 pcs 16.32
CHB #5 4000 pcs 17.34
6 METAL WORKS
1"x 1"x 1/4"THK ANGLE BARS 40 pcs 499.80
10MM∅ PLAIN ROUND BARS 25 pcs. 160.14
TURN BUCKLE 25 pcs. 387.60
" 10MM∅ SAGROD 25 pcs. 160.14
2"X3"X1.5MM CEE PURLINS 27 pcs. 455.94
2"X4"X1.5MM THK. CEE PURLINS 16 pcs. 469.20
2"X2"X3/16MM THK. Angle bars 15 pcs. 479.40
WELDING ROD E6011 6 BOX 1,683.00
0.5.x 0.5x 0.2m tHK base plate 15 pcs 12,240.00
BOLTS & NUTS 4 BOX 1,938.00
W14 X 65 STEEL GIRT 52 pcs 13,209.00
WELDING ROD E6011 11 kgs 91.90
6MM THK.RRIB TYPE ROOFING 55 pcs 428.40
G.I. NAILS/RIVETS/TEKSCREW 5 box 306.00
G.I. WASHERS 5 box 153.00
0.6 mm THK PRE PAINTED G.I. GUTTER 25 pcs 397.80
1''x10'' lauan FASCIA BOARD 16 pcs 285.60
SCREWS (FOR FASCIA BOARD) 4 box 163.20
2"X2"X3/16" ANGLE BARS 56 pcs 166.46
2"X3"X1.5MM THK. CEE PURLINS 51 pcs 410.00
MATERIAL
COST/UNIT
7 TILEWORKS
40cm X 40cm Ceramic Tiles, Mali Teak, Finish: Matt 3700 pcs. 112.20
30cm X 30cm Granite Tiles, New York Centrale 650 pcs. 96.90
40 kg BAG CEMENT 83 bags 224.40
WHITE CEMENT JOINT FILLER 105 kgs. 81.60
TILE ADHESIVES 145 bags 357.00
364.14
8 CEILING MATERIALS
6.5mm THK HARDILITE 21 pcs. 494.70
1.2m X 2.4m X 6mm PLAIN PLYWOOD 7 pcs. 416.16
2" X 2" LUMBER STUDS 31 length 66.30
METAL FURRINGS 67 length 76.50
FINISHING NAILS 9 kgs. 66.30
RIVETS 5 BOX 459.00
insulator 5 roll 1,836.00
9 PAINTING
NEUTRALIZER 6 gal. 561.00
PRIMER 6 gal. 557.94
MASONRY PUTTY 6 gal. 663.00
TOP COAT 6 gal. 637.50
REDUCER 6 gal. 445.74
SAND PAPER 31 shts 20.40
PAINT ROLLER 5 pcs. 357.00
ROLLEY TRAY 5 pcs. 255.00
9.2 260.1
NEUTRALIZER 5 gal. 561.00
MASONRY PATTY 6 gal. 663.00
LATEX PAINT 6 gal. 547.74
SAND PAPER 17 shts 20.40
PAINT ROLLER 6 pcs. 357.00
ROLLEY TRAY 6 pcs. 255.00
TOP COAT 5 gal. 510.00
REDUCER FOR PRIMER 4 gal. 445.74
ACRITEX REDUCER 4 gal. 459.00
PAINT BRUSH 5 pcs. 224.40

10.1 DOORS
D-1: SLIDING STEEL DOOR (4.5M X 4.00MM) 1 pcs. 15,810.00
D-2: WOODEN PANEL DOOR (0.8M X 2.10MM) 2 pcs. 8,160.00
D-3:PVC DOOR (0.6M X 2.10MM) 3 pcs. 6,242.00
10.2 WINDOWS
W-1: SLIDING GLASS WINDOW (5.33m x 2.00m) 11 pcs. 12,750.00
11 PLUMBING WORKS
Water Closet 3 units 8,160.00
Lavatory 3 units 6,120.00
Shower Head 2 pcs 1,275.00
Floor Drain 3 pcs 357.00
Soap Holder 3 units 612.00
Tissue Paper Holder 3 units 459.00
Faucet 3 pcs 856.80
PPR Pipe 3" 25 length 443.70
PPR Pipe 4" 20 length 464.10
3/4" GI PIPE 20 length 387.60
1" PE PIPE 20 length 402.90
Gate Valve 1 units 328.44
Check Valve 1 units 357.00
PPR Elbow Threaded 7 pcs 45.90
PPR Tee Threaded 9 pcs 86.70

End Cap 4 pcs 260.10
Teflon Tape 15 rolls 35.70

11.2 CATCH BASIN
4"X8"16" CHB 3300 pcs. 14.28
STEEL BARS 10mmØx6m 200 pcs. 167.28
STEEL BARS 8mmØx6m 160 pcs. 106.08
#16 G.I. TIE WIRES 7 ROLL 1,632.00
SAND 62 cu. m. 326.40
GRAVEL 31 cu. m. 424.93
12 ELECTRICAL WORKS
Pinlight 39 pcs 632.40
Emergency Light 3 pcs 3,060.00
1 gang switch 2 pcs 142.80
2 gang switch 1 pcs 214.20
Convenience Outlet 18 pcs 357.00
CIRCUIT BREAKER 15AT 2 set 897.00
CIRCUIT BREAKER 20AT 6 set 1,025.00
CIRCUIT BREAKER 40AT 1 set 4,063.68
8.0mm² THW wire 4 roll 8,364.00
5.5mm² THHN wire 3 roll 6,222.00
3.5mm² THHN wire 9 roll 4,660.38

CONDUIT PVC PIPE - 3m x 25mmø 12 length 501.84
CONDUIT PVC PIPE - 3m x 20mmø 35 length 474.30
Electrical tape 12 roll 35.70
Rubber tape 8 pcs 204.00
CONSUMABLES 1 LOT 25,500.00
MATERIAL
COST/UNIT
II. INDIRECT COST

DESIGN AND PLANNING
PERMITS
TAXES 0.120
CONTIGENCY 0.100
TOTAL PROJECT COST

MARY MAY C. ANINO ENGR. MARK LOU P. MARQ
PRC ID NO. 0150233
MATERIAL
COST/UNIT
10,000.00 10,000.00
10,000.00 10,000.00
12,000.00 12,000.00
10,000.00 10,000.00
12,000.00 12,000.00
10,000.00 10,000.00
80.00 13,440.00 4,032.00 17,472.00
430.00 17,251.60 5,175.48 22,427.08

300.00 600.00 180.00 780.00
314.16 6,597.36 1,979.21 8,576.57

66.30 2,784.60 835.38 3,619.98
86.70 693.60 208.08 901.68
314.16 6,597.36 1,979.21 8,576.57

66.30 2,453.10 735.93 3,189.03
86.70 520.20 156.06 676.26
76.50 3,213.00 963.90 4,176.90

91.80 826.20 247.86 1,074.06
76.50 3,213.00 963.90 4,176.90

91.80 826.20 247.86 1,074.06
76.50 2,830.50 849.15 3,679.65

91.80 1,101.60 330.48 1,432.08
410.00 39,770.00 11,931.00 51,701.00

372.30 5,956.80 1,787.04 7,743.84
1,632.00 5,712.00 1,713.60 7,425.60
410.04 53,305.20 15,991.56 69,296.76

372.30 91,213.50 27,364.05 118,577.55
167.28 42,154.56 12,646.37 54,800.93
1,632.00 6,528.00 1,958.40 8,486.40
167.28 44,329.20 13,298.76 57,627.96

1,632.00 8,160.00 2,448.00 10,608.00
167.28 35,128.80 10,538.64 45,667.44

1,632.00 9,792.00 2,937.60 12,729.60
224.40 116,688.00 35,006.40 151,694.40

326.40 10,118.40 3,035.52 13,153.92
408.00 24,072.00 7,221.60 31,293.60
224.00 20,160.00 6,048.00 26,208.00

326.00 3,586.00 1,075.80 4,661.80
408.00 5,712.00 1,713.60 7,425.60
224.00 118,720.00 35,616.00 154,336.00

326.40 10,118.40 3,035.52 13,153.92
408.00 24,072.00 7,221.60 31,293.60
224.40 118,932.00 35,679.60 154,611.60

326.40 9,792.00 2,937.60 12,729.60
4.80 283.20 84.96 368.16
16.32 30,844.80 9,253.44 40,098.24
17.34 69,360.00 20,808.00 90,168.00
499.80 19,992.00 5,997.60 25,989.60

160.14 4,003.50 1,201.05 5,204.55
387.60 9,690.00 2,907.00 12,597.00
160.14 4,003.50 1,201.05 5,204.55
455.94 12,310.38 3,693.11 16,003.49
469.20 7,507.20 2,252.16 9,759.36
479.40 7,191.00 2,157.30 9,348.30
1,683.00 10,098.00 3,029.40 13,127.40
12,240.00 183,600.00 55,080.00 238,680.00
1,938.00 7,752.00 2,325.60 10,077.60
13,209.00 686,868.00 206,060.40 892,928.40
91.90 1,010.90 303.27 1,314.17
428.40 23,562.00 7,068.60 30,630.60

306.00 1,530.00 459.00 1,989.00
153.00 765.00 229.50 994.50
397.80 9,945.00 2,983.50 12,928.50
285.60 4,569.60 1,370.88 5,940.48
163.20 652.80 195.84 848.64
166.46 9,321.76 2,796.53 12,118.29
410.00 20,910.00 6,273.00 27,183.00
418.20 3,763.80 1,129.14 4,892.94
466.14 5,127.54 1,538.26 6,665.80
MATERIAL
COST/UNIT
112.20 415,140.00 124,542.00 539,682.00

96.90 62,985.00 18,895.50 81,880.50
224.40 18,625.20 5,587.56 24,212.76
81.60 8,568.00 2,570.40 11,138.40
357.00 51,765.00 15,529.50 67,294.50
364.14
494.70 10,388.70 3,116.61 13,505.31

416.16 2,913.12 873.94 3,787.06
66.30 2,055.30 616.59 2,671.89
76.50 5,125.50 1,537.65 6,663.15
66.30 596.70 179.01 775.71
459.00 2,295.00 688.50 2,983.50
1,836.00 9,180.00 2,754.00 11,934.00
561.00 3,366.00 1,009.80 4,375.80

557.94 3,347.64 1,004.29 4,351.93
663.00 3,978.00 1,193.40 5,171.40
637.50 3,825.00 1,147.50 4,972.50
445.74 2,674.44 802.33 3,476.77
20.40 632.40 189.72 822.12
357.00 1,785.00 535.50 2,320.50
255.00 1,275.00 382.50 1,657.50
561.00 2,805.00 841.50 3,646.50

557.94 3,347.64 1,004.29 4,351.93
663.00 3,978.00 1,193.40 5,171.40
547.74 3,286.44 985.93 4,272.37
20.40 346.80 104.04 450.84
357.00 2,142.00 642.60 2,784.60
255.00 1,530.00 459.00 1,989.00
537.54 2,687.70 806.31 3,494.01

510.00 2,550.00 765.00 3,315.00
445.74 1,782.96 534.89 2,317.85
459.00 1,836.00 550.80 2,386.80
224.40 1,122.00 336.60 1,458.60
15,810.00 15,810.00 4,743.00 20,553.00

8,160.00 16,320.00 4,896.00 21,216.00
6,242.00 18,726.00 5,617.80 24,343.80
12,750.00 140,250.00 42,075.00 182,325.00

14,280.00 57,120.00 17,136.00 74,256.00
1,300.50 3,901.50 1,170.45 5,071.95
8,160.00 24,480.00 7,344.00 31,824.00

6,120.00 18,360.00 5,508.00 23,868.00
1,275.00 2,550.00 765.00 3,315.00
357.00 1,071.00 321.30 1,392.30
612.00 1,836.00 550.80 2,386.80
459.00 1,377.00 413.10 1,790.10
856.80 2,570.40 771.12 3,341.52
443.70 11,092.50 3,327.75 14,420.25
464.10 9,282.00 2,784.60 12,066.60
387.60 7,752.00 2,325.60 10,077.60
402.90 8,058.00 2,417.40 10,475.40
328.44 328.44 98.53 426.97
357.00 357.00 107.10 464.10
45.90 321.30 96.39 417.69
86.70 780.30 234.09 1,014.39
260.10 1,040.40 312.12 1,352.52
35.70 535.50 160.65 696.15
14.28 47,124.00 14,137.20 61,261.20

167.28 33,456.00 10,036.80 43,492.80
106.08 16,972.80 5,091.84 22,064.64
1,632.00 11,424.00 3,427.20 14,851.20
224.40 141,372.00 42,411.60 183,783.60
326.40 20,236.80 6,071.04 26,307.84
424.93 13,172.83 3,951.85 17,124.68
632.40 24,663.60 7,399.08 32,062.68

3,060.00 9,180.00 2,754.00 11,934.00
142.80 285.60 85.68 371.28
214.20 214.20 64.26 278.46
357.00 6,426.00 1,927.80 8,353.80
897.00 1,794.00 538.20 2,332.20
1,025.00 6,150.00 1,845.00 7,995.00
4,063.68 4,063.68 1,219.10 5,282.78
8,364.00 33,456.00 10,036.80 43,492.80
6,222.00 18,666.00 5,599.80 24,265.80
4,660.38 41,943.42 12,583.03 54,526.45
501.84 6,022.08 1,806.62 7,828.70
474.30 16,600.50 4,980.15 21,580.65
35.70 428.40 128.52 556.92
204.00 1,632.00 489.60 2,121.60
25,500.00 25,500.00 7,650.00 33,150.00
4,567,550.94
MATERIAL
COST/UNIT
16,000.00 16,000.00
18,000.00 18,000.00
548,106.11 548,106.11
456,755.09 456,755.09
COST 5,606,412.14
rtified Correct :
Civil Engineer
PRC ID NO. 0150233
MATERIAL
COST/UNIT
1 PRELIMINARIES
1.1 MOBILIZATION 1 lot 16,000
1.2 TEMPORARY FACILITIES 1 lot 16,000
1.3 TEMPORARY POWER AND WATER SUPPLY 1 lot 19,200
1.4 SECURITY AND PROJECT SAFETY 1 lot 16,000
2 EARTHWORKS
2.3 EXCAVATION 168 cu. m. 128
FILL MATERIAL 40.12 cu. m. 688
GRAVEL 2 cu. m. 480
3 FORMWORKS
2" X 2" LUMBER 42 lnght 106
4 STEEL WORKS
4.1 FOOTINGS
#16 G.I. TIE WIRES 3.5 roll 2,611
4.3 SLABS ON GRADE
4.4 CHB WALL
SAND 31 cu. m. 522
4.6 COLUMN
SAND 11 cu. m. 521
4.7 SLABS ON GRADE
SAND 31 cu. m. 522
5 MASONRY
SAND 30 cu. m. 522
GRAVEL 59 cu. m. 7
CHB #4 1890 pcs 26
CHB #5 4000 pcs 27
6 METAL WORKS
1"x 1"x 1/4"THK ANGLE BARS 40 pcs 799
10MM∅ PLAIN ROUND BARS 25 pcs. 256
TURN BUCKLE 25 pcs. 620
" 10MM∅ SAGROD 25 pcs. 256
2"X3"X1.5MM CEE PURLINS 27 pcs. 729
2"X4"X1.5MM THK. CEE PURLINS 16 pcs. 750
2"X2"X3/16MM THK. Angle bars 15 pcs. 767
WELDING ROD E6011 6 BOX 2,692
0.5.x 0.5x 0.2m tHK base plate 15 pcs 19,584
BOLTS & NUTS 4 BOX 3,100
W14 X 65 STEEL GIRT 52 pcs 21,134
WELDING ROD E6011 11 kgs 147
6MM THK.RRIB TYPE ROOFING 55 pcs 685
G.I. NAILS/RIVETS/TEKSCREW 5 box 489
G.I. WASHERS 5 box 244
0.6 mm THK PRE PAINTED G.I. GUTTER 25 pcs 636
1''x10'' lauan FASCIA BOARD 16 pcs 456
SCREWS (FOR FASCIA BOARD) 4 box 261
2"X2"X3/16" ANGLE BARS 56 pcs 266
2"X3"X1.5MM THK. CEE PURLINS 51 pcs 656
MATERIAL
COST/UNIT
7 TILEWORKS
40cm X 40cm Ceramic Tiles, Mali Teak, Finish: Matt 3700 pcs. 179
30cm X 30cm Granite Tiles, New York Centrale 650 pcs. 155
40 kg BAG CEMENT 83 bags 359
WHITE CEMENT JOINT FILLER 105 kgs. 130
TILE ADHESIVES 145 bags 571
364.14
8 CEILING MATERIALS
6.5mm THK HARDILITE 21 pcs. 791
1.2m X 2.4m X 6mm PLAIN PLYWOOD 7 pcs. 665
2" X 2" LUMBER STUDS 31 length 106
METAL FURRINGS 67 length 122
FINISHING NAILS 9 kgs. 106
RIVETS 5 BOX 734
insulator 5 roll 2,937
9 PAINTING
NEUTRALIZER 6 gal. 897
PRIMER 6 gal. 892
MASONRY PUTTY 6 gal. 1,060
TOP COAT 6 gal. 1,020
REDUCER 6 gal. 713
SAND PAPER 31 shts 32
PAINT ROLLER 5 pcs. 571
ROLLEY TRAY 5 pcs. 408
9.2 260.1
NEUTRALIZER 5 gal. 897
PRIMER 6 gal. 892
MASONRY PATTY 6 gal. 1,060
LATEX PAINT 6 gal. 876
SAND PAPER 17 shts 32
PAINT ROLLER 6 pcs. 571
ROLLEY TRAY 6 pcs. 408
PRIMER 5 gal. 860
TOP COAT 5 gal. 816
REDUCER FOR PRIMER 4 gal. 713
ACRITEX REDUCER 4 gal. 734
PAINT BRUSH 5 pcs. 359

10.1 DOORS
D-1: SLIDING STEEL DOOR (4.5M X 4.00MM) 1 pcs. 25,296
D-2: WOODEN PANEL DOOR (0.8M X 2.10MM) 2 pcs. 13,056
D-3:PVC DOOR (0.6M X 2.10MM) 3 pcs. 9,987
10.2 WINDOWS
W-1: SLIDING GLASS WINDOW (5.33m x 2.00m) 11 pcs. 20,400
11 PLUMBING WORKS
Water Closet 3 units 13,056
Lavatory 3 units 9,792
Shower Head 2 pcs 2,040
Floor Drain 3 pcs 571
Soap Holder 3 units 979
Tissue Paper Holder 3 units 734
Faucet 3 pcs 1,370
PPR Pipe 3" 25 length 709
PPR Pipe 4" 20 length 742
3/4" GI PIPE 20 length 620
1" PE PIPE 20 length 644
Gate Valve 1 units 525
Check Valve 1 units 571
PPR Elbow Threaded 7 pcs 73
PPR Tee Threaded 9 pcs 138

End Cap 4 pcs 416
Teflon Tape 15 rolls 57

11.2 CATCH BASIN
4"X8"16" CHB 3300 pcs. 22
#16 G.I. TIE WIRES 7 ROLL 2,611
SAND 62 cu. m. 522
12 ELECTRICAL WORKS
Pinlight 39 pcs 1,011
Emergency Light 3 pcs 4,896
1 gang switch 2 pcs 228
2 gang switch 1 pcs 342
Convenience Outlet 18 pcs 571
8.0mm² THW wire 4 roll 13,382

CONDUIT PVC PIPE - 3m x 25mmø 12 length 802
CONDUIT PVC PIPE - 3m x 20mmø 35 length 758
Electrical tape 12 roll 57
Rubber tape 8 pcs 326
CONSUMABLES 1 LOT 40,800
MATERIAL
COST/UNIT
II. INDIRECT COST

DESIGN AND PLANNING
PERMITS
TAXES 0.120
CONTIGENCY 0.100
TOTAL PROJECT COST

MARY MAY C. ANINO
Estimator
MATERIAL
COST/UNIT
16,000.00 16,000.00
16,000.00 16,000.00
19,200.00 19,200.00
16,000.00 16,000.00
12,000.00 12,000.00
10,000.00 10,000.00
128.00 21,504.00 6,451.20 27,955.20
688.00 27,602.56 8,280.77 35,883.33

480.00 960.00 288.00 1,248.00
502.66 10,555.78 3,166.73 13,722.51

106.08 4,455.36 1,336.61 5,791.97
138.72 1,109.76 332.93 1,442.69
502.66 10,555.78 3,166.73 13,722.51

106.08 3,924.96 1,177.49 5,102.45
138.72 832.32 249.70 1,082.02
122.40 5,140.80 1,542.24 6,683.04

146.88 1,321.92 396.58 1,718.50
122.40 5,140.80 1,542.24 6,683.04

146.88 1,321.92 396.58 1,718.50
122.40 4,528.80 1,358.64 5,887.44

146.88 1,762.56 528.77 2,291.33
656.00 63,632.00 19,089.60 82,721.60

595.68 9,530.88 2,859.26 12,390.14
2,611.20 9,139.20 2,741.76 11,880.96
656.06 85,288.32 25,586.50 110,874.82

595.68 145,941.60 43,782.48 189,724.08
267.65 67,447.30 20,234.19 87,681.48
2,611.20 10,444.80 3,133.44 13,578.24
267.65 70,926.72 21,278.02 92,204.74

2,611.20 13,056.00 3,916.80 16,972.80
267.65 56,206.08 16,861.82 73,067.90

2,611.20 15,667.20 4,700.16 20,367.36
359.04 186,700.80 56,010.24 242,711.04

522.24 16,189.44 4,856.83 21,046.27
652.80 38,515.20 11,554.56 50,069.76
358.40 32,256.00 9,676.80 41,932.80

521.60 5,737.60 1,721.28 7,458.88
652.80 9,139.20 2,741.76 11,880.96
358.40 189,952.00 56,985.60 246,937.60

522.24 16,189.44 4,856.83 21,046.27
652.80 38,515.20 11,554.56 50,069.76
359.04 190,291.20 57,087.36 247,378.56

522.24 15,667.20 4,700.16 20,367.36
7.68 453.12 135.94 589.06
26.11 49,351.68 14,805.50 64,157.18
27.74 110,976.00 33,292.80 144,268.80
799.68 31,987.20 9,596.16 41,583.36

256.22 6,405.60 1,921.68 8,327.28
620.16 15,504.00 4,651.20 20,155.20
256.22 6,405.60 1,921.68 8,327.28
729.50 19,696.61 5,908.98 25,605.59
750.72 12,011.52 3,603.46 15,614.98
767.04 11,505.60 3,451.68 14,957.28
2,692.80 16,156.80 4,847.04 21,003.84
19,584.00 293,760.00 88,128.00 381,888.00
3,100.80 12,403.20 3,720.96 16,124.16
21,134.40 1,098,988.80 329,696.64 1,428,685.44
147.04 1,617.44 485.23 2,102.67
685.44 37,699.20 11,309.76 49,008.96

489.60 2,448.00 734.40 3,182.40
244.80 1,224.00 367.20 1,591.20
636.48 15,912.00 4,773.60 20,685.60
456.96 7,311.36 2,193.41 9,504.77
261.12 1,044.48 313.34 1,357.82
266.34 14,914.82 4,474.44 19,389.26
656.00 33,456.00 10,036.80 43,492.80
669.12 6,022.08 1,806.62 7,828.70
745.82 8,204.06 2,461.22 10,665.28
MATERIAL
COST/UNIT
179.52 664,224.00 199,267.20 863,491.20

155.04 100,776.00 30,232.80 131,008.80
359.04 29,800.32 8,940.10 38,740.42
130.56 13,708.80 4,112.64 17,821.44
571.20 82,824.00 24,847.20 107,671.20
364.14
791.52 16,621.92 4,986.58 21,608.50

665.86 4,660.99 1,398.30 6,059.29
106.08 3,288.48 986.54 4,275.02
122.40 8,200.80 2,460.24 10,661.04
106.08 954.72 286.42 1,241.14
734.40 3,672.00 1,101.60 4,773.60
2,937.60 14,688.00 4,406.40 19,094.40
897.60 5,385.60 1,615.68 7,001.28

892.70 5,356.22 1,606.87 6,963.09
1,060.80 6,364.80 1,909.44 8,274.24
1,020.00 6,120.00 1,836.00 7,956.00
713.18 4,279.10 1,283.73 5,562.84
32.64 1,011.84 303.55 1,315.39
571.20 2,856.00 856.80 3,712.80
408.00 2,040.00 612.00 2,652.00
897.60 4,488.00 1,346.40 5,834.40

892.70 5,356.22 1,606.87 6,963.09
1,060.80 6,364.80 1,909.44 8,274.24
876.38 5,258.30 1,577.49 6,835.80
32.64 554.88 166.46 721.34
571.20 3,427.20 1,028.16 4,455.36
408.00 2,448.00 734.40 3,182.40
860.06 4,300.32 1,290.10 5,590.42

816.00 4,080.00 1,224.00 5,304.00
713.18 2,852.74 855.82 3,708.56
734.40 2,937.60 881.28 3,818.88
359.04 1,795.20 538.56 2,333.76
25,296.00 25,296.00 7,588.80 32,884.80

13,056.00 26,112.00 7,833.60 33,945.60
9,987.20 29,961.60 8,988.48 38,950.08
20,400.00 224,400.00 67,320.00 291,720.00

22,848.00 91,392.00 27,417.60 118,809.60
2,080.80 6,242.40 1,872.72 8,115.12
13,056.00 39,168.00 11,750.40 50,918.40

9,792.00 29,376.00 8,812.80 38,188.80
2,040.00 4,080.00 1,224.00 5,304.00
571.20 1,713.60 514.08 2,227.68
979.20 2,937.60 881.28 3,818.88
734.40 2,203.20 660.96 2,864.16
1,370.88 4,112.64 1,233.79 5,346.43
709.92 17,748.00 5,324.40 23,072.40
742.56 14,851.20 4,455.36 19,306.56
620.16 12,403.20 3,720.96 16,124.16
644.64 12,892.80 3,867.84 16,760.64
525.50 525.50 157.65 683.16
571.20 571.20 171.36 742.56
73.44 514.08 154.22 668.30
138.72 1,248.48 374.54 1,623.02
416.16 1,664.64 499.39 2,164.03
57.12 856.80 257.04 1,113.84
22.85 75,398.40 22,619.52 98,017.92

267.65 53,529.60 16,058.88 69,588.48
169.73 27,156.48 8,146.94 35,303.42
2,611.20 18,278.40 5,483.52 23,761.92
359.04 226,195.20 67,858.56 294,053.76
522.24 32,378.88 9,713.66 42,092.54
679.89 21,076.53 6,322.96 27,399.49
1,011.84 39,461.76 11,838.53 51,300.29

4,896.00 14,688.00 4,406.40 19,094.40
228.48 456.96 137.09 594.05
342.72 342.72 102.82 445.54
571.20 10,281.60 3,084.48 13,366.08
1,435.20 2,870.40 861.12 3,731.52
1,640.00 9,840.00 2,952.00 12,792.00
6,501.89 6,501.89 1,950.57 8,452.45
13,382.40 53,529.60 16,058.88 69,588.48
9,955.20 29,865.60 8,959.68 38,825.28
7,456.61 67,109.47 20,132.84 87,242.31
802.94 9,635.33 2,890.60 12,525.93
758.88 26,560.80 7,968.24 34,529.04
57.12 685.44 205.63 891.07
326.40 2,611.20 783.36 3,394.56
40,800.00 40,800.00 12,240.00 53,040.00
7,294,881.50
MATERIAL
COST/UNIT
16,000.00 16,000.00
72,948.81 72,948.81
875,385.78 875,385.78
729,488.15 729,488.15
AL PROJECT COST 8,988,704.24
Certified Correct :
Civil Engineer
PRC ID NO. 0150233
TOTAL COST
16,000.00
16,000.00
19,200.00
16,000.00
67,200.00
12,000.00
10,000.00
27,955.20
35,883.33
1,248.00
87,086.53
13,722.51
5,791.97
1,442.69
13,722.51
5,102.45
1,082.02
6,683.04
1,718.50
6,683.04
1,718.50
5,887.44
2,291.33
65,845.98
82,721.60
12,390.14
11,880.96
110,874.82
189,724.08
87,681.48
13,578.24
92,204.74
16,972.80
73,067.90
20,367.36
242,711.04
21,046.27
50,069.76
41,932.80
7,458.88
11,880.96
246,937.60
21,046.27
50,069.76
1,404,617.47
247,378.56
20,367.36
589.06
64,157.18
144,268.80
476,760.96
41,583.36
8,327.28
20,155.20
8,327.28
25,605.59
15,614.98
14,957.28
21,003.84
381,888.00
16,124.16
1,428,685.44
2,102.67
49,008.96
3,182.40
1,591.20
20,685.60
9,504.77
1,357.82
19,389.26
43,492.80
7,828.70
10,665.28
2,151,081.88
TOTAL COST
863,491.20
131,008.80
38,740.42
17,821.44
107,671.20
21,608.50
6,059.29
4,275.02
10,661.04
1,241.14
4,773.60
19,094.40
7,001.28
6,963.09
8,274.24
7,956.00
5,562.84
1,315.39
3,712.80
2,652.00
5,834.40
6,963.09
8,274.24
6,835.80
721.34
4,455.36
3,182.40
5,590.42
5,304.00
3,708.56
3,818.88
2,333.76
32,884.80
33,945.60
38,950.08
1,432,686.40
291,720.00
118,809.60
8,115.12
1,851,331.12
50,918.40
38,188.80
5,304.00
2,227.68
3,818.88
2,864.16
5,346.43
23,072.40
19,306.56
16,124.16
16,760.64
683.16
742.56
668.30
1,623.02
2,164.03
1,113.84
98,017.92
69,588.48
35,303.42
23,761.92
294,053.76
42,092.54
27,399.49 781,144.56
51,300.29
19,094.40
594.05
445.54
13,366.08
3,731.52
12,792.00
8,452.45
69,588.48
38,825.28
87,242.31
12,525.93
34,529.04
891.07
3,394.56
53,040.00 409,813.00
7,294,881.50 7,294,881.50
TOTAL COST
16,000.00
72,948.81
875,385.78
729,488.15
8,988,704.24
Bill of Materials
QTY UNIT DESCRIPTION UNIT COST
2775 lghts 10mm dia. Def. Bar x 6M 225.00

128 lghts 12mm dia. Def. Bar x 6M 237.00
180 roll Tie wire 2,150.00
427 bags Portland Cement 260.00
207 m³ Sand 430.00
420 m³ Gravel 380.00
1050 pcs 40cm x 40cm (pre-cast concrete) 320.00
6322 pcs 12cm x 40cm x 3m (pre-cast concrete panel) 118.00
Total Material Cost
Total Labor Cost

Total Project Cost

PRC ID NO. 0150233
Bill of Materials
AMOUNT QTY UNIT DESCRIPTION UNIT COST
624,375.00 2775 lghts 10mm dia. Def. Bar x 6M 286.88

30,336.00 128 lghts 12mm dia. Def. Bar x 6M 302.18
387,000.00 180 roll Tie wire 2,741.25
111,020.00 427 bags Portland Cement 331.50
89,010.00 207 m³ Sand 548.25
159,600.00 420 m³ Gravel 484.50
336,000.00 1050 pcs 40cm x 40cm (pre-cast concrete) 408.00
745,996.00 6322 pcs 12cm x 40cm x 3m (pre-cast concrete panel) 150.45
2,483,337.00 Total Material Cost
745,001.10 Total Labor Cost

3,228,338.10 Total Project Cost
ertified Correct : Prepared By: Certified Correct :
NGR. MARK LOU P. MARQUEZ MARY MAY C. ANINO ENGR. MARK LOU P. MARQUEZ
vil Engineer Estimator Civil Engineer
RC ID NO. 0150233 PRC ID NO. 0150233
AMOUNT
796,078.13
38,678.40
493,425.00
141,550.50
113,487.75
203,490.00
428,400.00
951,144.90
3,166,254.68
949,876.40
4,116,131.08
RK LOU P. MARQUEZ

Summary and BOM

Uploaded by

Copyright:

Available Formats

Summary and BOM

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Summary and BOM

Uploaded by

Copyright:

Available Formats

PROPOSED PERIMETER FENCE

BARRIO LALABUAN, MUNICIPALITY OF BALABAGAN, LANAO DEL SUR

QTY UNIT DESCRIPTION UNIT COST AMOUNT

2775 lghts 10mm dia. Def. Bar x 6M 225.00 624,375.00

Total Material Cost 2,483,337.00

Prepared By: Certified Correct :

MARY MAY C. ANINO ENGR. MARK LOU P. MARQUEZ

LOCATION: BARRIO LALABUAN, MUNICIPALITY OF BALABAGAN, LANAO DEL SUR

SUBJECT: BILL OF MATERIALS

4.5 SLABS ON GRADE

C. PLUMBING & ELECTRICAL

Faucet 4 pcs 865.32 3,461.28 1,038.38 4,499.66

100MM PVCP 166 length 442.73 73,493.18 22,047.95 95,541.13

End Cap 5 pcs 262.80 1,314.00 394.20 1,708.20

Teflon Tape 16 rolls 36.53 584.48 175.34 759.82

Pinlight 25 pcs 258.25 6,456.25 1,936.88 8,393.13

Convenience Outlet 4 pcs 257.62 1,030.48 309.14 1,339.62

CIRCUIT BREAKER 15AT 7 set 854.08 5,978.56 1,793.57 7,772.13

CIRCUIT BREAKER 20AT 7 set 854.08 5,978.56 1,793.57 7,772.13

CIRCUIT BREAKER 40AT 3 set 5,827.83 17,483.49 5,245.05 22,728.54

8.0mm² THHN wire 1 roll 4,836.91 4,836.91 1,451.07 6,287.98

3.5mm² THHN wire 26 roll 3,641.83 94,687.58 28,406.27 123,093.85

5.5mm² TW wire 2 roll 3,641.00 7,282.00 2,184.60 9,466.60

2.0mm² TW wire 14 roll 3,002.87 42,040.18 12,612.05 54,652.23

II. INDIRECT COST

TOTAL PROJECT COST FOR 1 BUILDING 8,458,103.22

Prepared By: Certified Correct :

MARY MAY C. ANINO ENGR. MARK LOU P. MARQUEZ

0.81 13.31 14.12 457.83

LOCATION: BARRIO LALABUAN, MUNICIPALITY OF BALABAGAN, LANAO DEL SUR

SUBJECT: BILL OF MATERIALS

40 kg BAG CEMENT 83 bags 224.40 18,625.20 5,587.56 24,212.76

10 DOORS AND WINDOWS

D-3:PVC DOOR (0.6M X 2.10MM) 3 pcs. 6,242.00 18,726.00 5,617.80 24,343.80

Water Closet 3 units 8,160.00 24,480.00 7,344.00 31,824.00

Lavatory 3 units 6,120.00 18,360.00 5,508.00 23,868.00

Shower Head 2 pcs 1,275.00 2,550.00 765.00 3,315.00

Floor Drain 3 pcs 357.00 1,071.00 321.30 1,392.30

Soap Holder 3 units 612.00 1,836.00 550.80 2,386.80

Tissue Paper Holder 3 units 459.00 1,377.00 413.10 1,790.10

Faucet 3 pcs 856.80 2,570.40 771.12 3,341.52

PPR Pipe 3" 25 length 443.70 11,092.50 3,327.75 14,420.25

PPR Pipe 4" 20 length 464.10 9,282.00 2,784.60 12,066.60

3/4" GI PIPE 20 length 387.60 7,752.00 2,325.60 10,077.60

1" PE PIPE 20 length 402.90 8,058.00 2,417.40 10,475.40

Gate Valve 1 units 328.44 328.44 98.53 426.97

Check Valve 1 units 357.00 357.00 107.10 464.10

PPR Elbow Threaded 7 pcs 45.90 321.30 96.39 417.69

PPR Tee Threaded 9 pcs 86.70 780.30 234.09 1,014.39

End Cap 4 pcs 260.10 1,040.40 312.12 1,352.52

Teflon Tape 15 rolls 35.70 535.50 160.65 696.15

12.1 ELECTRICAL INSTALLATION WORKS

Pinlight 39 pcs 632.40 24,663.60 7,399.08 32,062.68

Emergency Light 3 pcs 3,060.00 9,180.00 2,754.00 11,934.00

1 gang switch 2 pcs 142.80 285.60 85.68 371.28

2 gang switch 1 pcs 214.20 214.20 64.26 278.46

Convenience Outlet 18 pcs 357.00 6,426.00 1,927.80 8,353.80

CIRCUIT BREAKER 15AT 2 set 897.00 1,794.00 538.20 2,332.20

CIRCUIT BREAKER 20AT 6 set 1,025.00 6,150.00 1,845.00 7,995.00