PROJECT TITLE :

LOCATION
:
OWNER
:
SUBJECT
:
I.

PROPOSED ONE (1) STOREY ELEVEN (11) ROOMS PENSION HOUSE

PEO ROAD, BRGY. BANCAO-BANCAO, PPCITY
MR & MRS. JOHN & MARY GRACE POPE
BILL OF MATERIALS & ESTIMATES

EARTHWORKS:
EXCAVATION (LABOR)
BACKFILL (LABOR)
EARTHFILL (ESCOMBRO)

GRAVEL FILL
II.

165 cu.m @ P 350.00/cu.m

165 cu.m @ P 250.00/cu.m
120 cu.m @ P350.00/cu.m
MATERIALS
LABOR COST
DIRECT COST
45 cu.m @ P1, 200.00

57, 750.00
41, 250.00
42, 000.00
P 42, 000.00
12, 600.00
P 96, 000.00
54, 000.00
P112, 000.00

133 BAGS
7.5 cu.m
15 cu.m
150 PCS.
90 Kg.

30, 590.00
9, 000.00
18, 000.00
37, 500.00
6, 300.00
P101, 390.00
30, 417.00
P131, 807.00

CONCRETE WORKS:
A.

B.

FOOTING
CEMENT (40 Kg.)
SAND
GRAVEL (3/4)
12 mm X 6 m
# 16 TIE WIRE

WALL FOOTING
CEMENT
SAND
GRAVEL
10 mm x 6 m
# 16 TIE WIRE

C.

172 BAGS @ P 230/BAG

9.5 cu.m @ 1, 200/cu.m
19 cu.m @ 1,200/cu.m
179 PCS @ P 175.00/Kg
15 Kg @ P 70.00/Kg

39, 560.00
11, 400.00
22, 800.00
31, 325.00
950.00
P104, 085.00

SECOND FLOOR BEAM (ROOF BEAM)

CEMENT
SAND
GRAVEL
16 mm x 6 m
12 mm x 6 m
10 mm x 6 m
# 16 TIE WIRE

D.

@ P 230/BAG
@ P 1,200/cu.m
@ P 1, 200/cu.m
@ 275/PC
@ 70/KG
MATERIALS
LABOR
DIRECT COST

170 BAG
9 cu.m
18 cu.m
190 PCS
81 PCS
310 PCS
20 Kg.

@ P 230/BAG
@ 1, 200/cu.m
@ 1,200/cu.m
@ 375/PC
@ 275/PC
@ 175/PC
@ 70/PC
MATERIALS
LABOR
DIRECT COST

39, 100.00
10, 800.00
21, 600.00
71, 250.00
22, 275.00
54, 250.00
1, 400.00
P220, 675.00
66, 202.00
P286, 877.00

@ 230/BAG
@ 1,200/cu.m
@ 1,200/cu.m
@ 375/PC
@ 275/PC
@ 175/PC
@ 70/Kg
MATERIAL COST
LABOR COST
DIRECT COST

55,200.00
16, 800.00
33, 600.00
41, 250.00
16, 500.00
17,500.00
980.00
P 181, 830.00
54, 545.00
P 236, 379.00

CONCRETE COLUMN:
CEMENT
SAND
GRAVEL
16 mm x 6 m
12 mm x 6 m
10 mm x 6 m
# 16 TIE WIRE

240 BAGS
14 cu.m
28 cu.m
110 PCS
60 PCS
100 PCS
14 Kg.

E.

CONCRETE FLOOR SLAB

CEMENT
SAND
GRAVEL
10 mm x 6 m
# 16 TIE WIRE

III.

210 BAGS
15 cu.m
30 cu.m
350 PCS
20 Kg.

@ 230/BAG
@ 1,200/cu.m
@ 1, 200/cu.m
@ 175/PC
@ 70/Kg
MATERIALS
LABOR
DIRECT COST

P 48, 300.00
18, 000.00
36, 000.00
61, 250.00
377.00
P163, 927.00
49, 178.00
P213, 105.00

186 BAGS
17 cu.m
3, 400
210 PCS
5Kg.

@ 230/BAG
@ 1,200/cu.m
@ 20.00/PC
@ 175/PC
@ 70/Kg.
MATERIALS
LABOR
DIRECT COST

42, 780.00
20, 400.00
68, 000.00
36, 750.00
350.00
P168, 280.00
50, 484.00
P218, 764.00

MASONRY WORKS:
A.

WALL (EXTERIOR)
CEMENT
SAND
6THK.CHB
10 mm x 6 m
# 16 TIE WIRE

B.

WALL (INTERIOR)
CEMENT
SAND
4 THK.CHB
10 mm x 6 m
# 16 TIE WIRE

C.

192 BAGS
21cu.m
6, 120
216 PCS
7Kg.

@ 230/BAG
@ 1, 200.00
@ 1,850/PC
@ 175/PC
@ 70.00/Kg.
MATERIAL
LABOR COST
DIRECT COST

44, 160.00
25, 200.00
113.220.00
45, 675.00
490.00
P228,725.00
68, 175.00
P297, 342.00

@ 230/BAG
@ 1, 200/cu.m
MATERIALS
LABOR COST
DIRECT COST
TOTAL DIRECT COST

P 69, 000.00
30, 000.00
P 99, 000.00
29, 700.00
P 129, 400.00
P 645, 506.00

PLASTERING
CEMENT
SAND

300 BAGS
25 cu.m

IV.

FORM WORKS ------------------------------- L.S.--------------------------------P 100,000.00

V.

STELL WORKS
3/16 THK.2X2 ANGLE BAR
40 PCS.
@ 850.00/pc
18, 700.00
3/16 THK 2x2 ANGLE BAR
202
@ 850.00/PC
18,700.00
3/16 THK 1 X 1 ANGLE BAR 40 PCS
@650/PC
26,000.00
E-60 WELDING ROD
30 KILOS
@ 180.00/Kg.
3,000.00
RED OXIDE
5 GALLON @ 500/ Gal.
1,500.00
BRUSS----------------------------------------L.S------------------------------------1,000.00

STEEL BRUSH
5 PCS.
@ 50/PC
PAINT THINNER
3 GALLON
@ 200/GAL
OTHERS ----------------------------------L.S---------------------------------------C-PURLINS 2x3x1/4 THK

150 PCS

@ 550/PC
MATERIAL
LABOR
DIRECT COST

50 PCS
30 PCS

@ 2, 700/PC
@ 1, 350/PC

250.00
750.00
2, 000.00
71, 850.00
82, 500.00
P154, 350.00
54, 022.50
P208, 372.50

VI. ROOFING WORKS:

A.

B.

TILE SPAN
1. 4 x 20
2. 4 x 10

PRE-FORM/SPANOSH GUTTER 38 PCS

RIVETS (BOX)
5 BOX
ROOFING WALL
1,200 PCS.
SEALANT
4 GALLON
FLASHING
18 PCS
RIDGE ROLL
18 PCS

P 135, 000.00
40, 500.00

@ 550/PC
@ 200/BOX
@ 285/PC
@ 750.00/GAL.
@ 350/PC
@ 550.00/PC
MATERIALS
LABOR
DIRECT COST

P 20, 900.00
1, 000.00
2, 700.00
1, 500.00
6, 300.00
9,900.00
P217, 800.00
76, 230.00
P294, 030.00

@ 4,500/PC
@ 2230/BAG
@ 70.00
MATERIALS
LABOR COST
DIRECT COST

P 47, 250.00
3, 680.00
4, 200.00
P 55, 210.00
16, 563.00
P 71, 773.00

VII. TILE WORKS :

A.

FLOORING (INTERIOR)
40 x 40 CONCRETE TILE
1, 050
CEMENT
36 BAGS
TILE GROUT
168 KILOS

B.

FLOORING (EXTERIOR)
30 x 30 VIGAN TILES
CEMENT
GROUT

C.

1, 480
15 BAGS
660 Kg.

@ 35.00/PC
@ 230/BAG
@ 25/Kg.
MATERIALS
LABOR
DIRECT COST

P51,800.00
23, 015.00
16, 500.00
P91, 315.00
27, 394.00
P27, 394.00

TOILET & BATH

1. FLOORING
20 x 20 GLAZE TITLE
CEMENT
GROUT

4, 720
14 BAGS
940 Kg.

@ 30.00/PC
P 141,600.00
@ 230/BAG
3, 450.00
@ 25.00/Kg.
23, 500.00
MATERIALS
P 192, 870.00
LABOR
57, 861.00
DIRECT COST P250, 731.00
(TILE WORKS) TOTAL DIRECT COST P441, 213.00

VIII. CEILING WORKS (SPACING)

1 x 2x 12 CEILING JOIST
1 x 2 x 10 CEILING HANGER
3 CWN
THK. MAR.PLYWOOD
ROOF VENT (FABRICATED)

IX.

1, 209 PCS
50 PCS
1KEG
280 PCS.
4 UNIT

@ 90.00/PC
@72/PC
@1, 350/KEG
@ 450.00/PC
@ 1,500/PC
MATERIALS
LABOR
DIRECT COST

P108, 810.00
3, 600.00
1, 350.00
126,000.00
6,000.00
P245, 760.00
73, 728.00
P319, 488.00

20 PCS
30 PCS
20 PCS
20 PCS
20 PCS
20 PCS.
15 PCS
15 PCS

@ 350.00/PC
@ 250.00/PC
@ 50.00/PC
@ 50.00/PC
@ 50.00/PC
@ 70.00/PC
@ 70 .00
@ 70.00
MATERIALS

P7, 000.00
7,500.00
1,000.00
1,000.00
1,000.00
1, 400.00
1, 050.00
1, 050.00
P21, 000.00

50 PCS
30 PCS
30 PCS

@ 220.00/PC
@ 25.00/PC
@ 25.00/PC

11, 000.00
750.00
750.00
P 12, 500.00

PLUMBING WORKS
1. PIPE & FITTING (SEWER)
4 PVC SERIES 2000
2 PVC
2 ELBOW (45)
2 ELBOW (90)
2 TEE
2 x 4 WYE
4 x 4 WYE
4 TEE
2. WATER LINE
1/2' UPVC (BLUE)
ELBOW
1/2' TEE
3. ACCESSORIES & SEALAB/
UNION PATENTE
WATER METER
GATE VALVE
CHECK VALVE
SEALANT
TEFLON TAPE

1 SET
1 SET
1 SET
1 SET
1 GAL.
10 ROLL (BIG)

@ 580/SET
@ 1, 850.00/SET
@ 550/PC
@ 550/PC
@ 750/GAL.
@ 20/ROW

P550.00
1, 850.00
550.00
550.00
750.00
200.00
P4,445.00

4. FIXTURES
WATER CLOSET
LAVATORY
TISSUE HOLDER
SOAP HOLDER
TOWEL RACK

11 SET
11 SET
11 SET
11 SET
11 SET

@ 6,500.00
@ 3, 500.00
@ 550.00
@ 550.00
@ 350.00
MATERIALS
LABOR
DIRECT COST

P71, 500.00
38, 500.00
6, 050.00
6, 050.00
3, 850.00
P125, 950.00
163, 900.00
49, 170.00
P 213, 070.00

X.

ELECTRICAL WORKS:
A.

FIXTURES
PIN LIGHTS
WALL LAMP
F.LAMP/(LED)
ECONO BULB

B.

ACCESSORIES/SWITCHES /OUTLETS

46
8
11
11

@ 350/PCS
@ 750.00/PC
@ 450/PC
@ 450/PC

P16, 100.00
6, 000.00
4, 950.00
4, 950.00
32, 000.00

PANEL BOARD (20 BRANCHES) -----------------------L.S------------------------- P5, 000.00

ACB 20 AMP
4 SETS
@ 350/EACH
1, 400.00
ACB 15 AMP
4 SETS
@ 350/EACH
1, 400.00
ACB 30 AMP
12 SETS
@ 350/EACH
4, 200.00
SINGLE GANG
12
@ 350
3, 000.00
TWO GANG
10
@ 300
3, 000.00
THREE GANG
2
@ 350
750.00
P18, 750.00
DUPLEX 6.0
28 PCS
@ 250/PC
DUPLEX 6.0 (WEATHER PROOF) 6 PCS.
@300/PC
ACU OUTLET
11 PCS
@ 350/PC
KILOWATMETER
1 UNIT
@ 2, 500
CUT-OFF SWITCH ----------------------------------L.S----------------------------------

7, 000.00
1, 800.00
3, 850.00
2, 500.00
1, 000.00
P16,150.00

WIRES & CABLES/CONDUIT

2.0 mm2 THHN
3.5 mm2 THHN
5.5mm2 THHN

3 BOXES
1 BOX
3 BOXES

@ 3, 850/BOX
@ 2, 650/BOX
@ 4, 500/BOX

11, 550.00
2, 650.00
1, 350.00

ACCESSORIES -------------------------------------L.S. ------------------------------------ 2, 500.00

CONDUIT
--------------------------------------L.S. ------------------------------------ 10, 000.00
28, 050.00
MATERIALS
LABOR
DIRECT COST

P94, 950.00
28, 485.00
P123, 435.00

11 SETS
11 SETS
12 SETS
3 SETS

@ 7, 000.00/SET
@ 4, 500.00/SET
@ 2, 700.00/SET
@ 3, 780/SET

P77, 000.00
49, 500.00
32, 400.00
11, 340.00
P170, 240.00

1O SETS

@ 4, 500/SET

XI. DOOR & WINDOWS

BEDROOM DOOR
BATHROOM DOOR
WINDOW
WINDOW
XII. FABRICATED ITEM
WOOD RAILING WITH DECO.
RATTAN

45, 000.00

XIII. PAINTING -------------------------------------------L.S. --------------------------------------- P150, 000.00

S U M M A R Y
I.
II.
III.
IV.
V.
VI.
VII.
VIII.
IX.
X.
XI.
XII.
XIII.

EARTHWORKS P 12, 050.00

CONCRETE WORKS .. 973, 253.00
MASONRY WORKS.. 648, 506.00
FORM WORKS .. 100, 000.00
STEEL WORKS.. 208, 372.00
ROOFING WORKS.. 294, 030.00
TILE WORKS 250, 731.00
CEILING WORKS 319, 488.00
PLUMBING WORKS .. 213, 070.00
ELECTRICAL WORKS 123, 435.00
DOORS/WINDOWS/FAB.ITEM 215,240.00
FABRICATED ITEM.. 45, 000.00
PAINTING . 150, 000.00
TOTAL DIRECT COST P 3, 493,116.00
INDIRECT COST :
CONTINGENCIES 174, 655.00
CONTRACTOR PROFIT 349, 316.00
TOTAL PROJECT COST .. P 4, 191,739.00

ARCHITECT : ARNEL G. TIMBANCAYA

LICENSE NO: 0011389
PTR
: 3333981
DATE
: MARCH 26,2013
PLACE
: 73 MABINI ST. PPCITY