DELA MAR

BILL OF MATERIALS AND COST

PARTICULARS QTY. UNIT UNIT
A. MATERIALS COST COST

TOP POOL WITH SLIDE QTY. UNIT UNIT

cement 785 bags 245.00
sand 45 cu.m 1,450.00
gravel 87 cu.m 1,600.00
10mm DSB 1000 pcs 148.00
12mm DSB 700 pcs 220.00
16mm DSB 25 pcs 380.00
tie wire 150 kg 85.00
1/4" construction cloth 12 rolls 1,200.00
plywood 1/4" 37 pcs 310.00
2"x2"x10' coco lumber 320 pcs 75.00
paint brush(assorted) 2 lot 2,000.00
paint roller 2 lot 1,000.00
sahara 908g 10 bags 80.00
2"x3"x10' coco lumber 10 pcs 90.00
acrylic semi gloss latex 8 gal 551.00
pool paint 2 pail 4,000.00
2" pvc waterline pipe 10' 14 pcs 180.00
LED wall solar outdoor lamp 8 pcs 500.00
2" pvc waterline pipe 10' 14 pcs 180.00
2" 90deg elbow 10 pcs 21.00
2"coupling 10 pcs 50.00
1" caps 5 pcs 20.00
3.5mm2 electrical wire 1 roll 3,663.00
5.5mm2 electrical wire 1 roll 5,303.00
underwater LED light 6 pcs 28,900.00
wizz centrifugal pump 2hp 1 unit 5,200.00
circuit breaker 60A 1 unit 340.00
circuit breaker 30A 1 unit 250.00

MATERIAL COST
B. HEAVY EQUIPMENT RENTAL COST
3/4 Backhoe 0 hr 1,800.00
Bulldozer 0 hr 3,500.00
mobilization and demobilization 0 lot 50,000.00
Diesel 800 Liters 0 lot 30,000.00
C. LABOR COST
1. Technical Labor 1 lot 445,054.05
2. Excavation Works 0 lot 80,000
3. Backfilling & Hauling Materials 0 lot 50,000

SUMMARY:
1. ESTIMATED DIRECT COST ___________________________________________________________________________
(E
A. MATERIAL COST _______________________________________________________________________
B. EQUIPMENT COST _______________________________________________________________________
C. LABOR COST _______________________________________________________________________

2. INDIRECT COST _____________________________________________________

A. OCM (OVERHEAD, CONTINGENCIES & MISC.) 0. _________________________________________________
B. CONTRACTORS PROFIT (0.10% of EDC) _________________________________________________
C. EXPANDED VALUE ADDED TAXES (12% of EDC + Mark-up_________________________________________________
Value)
D. PRE-ENGINEERING (0.02% of EDC to include the ff. _________________________________________________
1. Prepares Drawing Plans, Details & Specifications
2. Prepares Bill of Materials & Cost Estimates

PREPARED: CONFORMED:

RONELIO R. ESTILLORE
SPECTRA PRESIDENT
 OWNER:
LOCATION:

BILL OF MATERIALS AND COST ESTIMATE

AMOUNT MATERIAL EQPT. LABOR ESTIMATED
COST COST COST DIRECT COST
989,009.00 - 445,054.05 1,434,063.05
AMOUNT
192,325.00
65,250.00
139,200.00
148,000.00
154,000.00
9,500.00
12,750.00
14,400.00
11,470.00
24,000.00
4,000.00
2,000.00
800.00
900.00
4,408.00
8,000.00
2,520.00
4,000.00
2,520.00
210.00
500.00
100.00
3,663.00
5,303.00
173,400.00
5,200.00
340.00
250.00
989,009.00
989,009.00

-
-
-
-
-
 445,054.05
-
-
445,054.05

______________________________________________________________________________________ 1,4
____________________________________________________________________ 989,009.00
____________________________________________________________________ -
____________________________________________________________________ 445,054.05

_________________________________________________________________________________ 44
_______________________________________________________________ 71,703.15
_______________________________________________________________ 143,406.31
_______________________________________________________________ 197,900.70
_______________________________________________________________ 28,681.26

TOTAL ESTIMATED COST PHP 1,875

OWNER
TIMOGA,ILIGAN CITY

TOTAL
ESTIMATED COST
PHP 1,875,754.47
 1,434,063.05

441,691.42

1,875,754.47
 NO 2N COTTAGE 1 NO 2N COTTAGE 2
2-STOREY COTTAGE QTY. UNIT UNIT AMOUNT 2-STOREY COTTAGE QTY. UNIT UNIT
cement 185 bags 245.00 ### cement 340 bags 245.00
sand 12 cu.m 1,450.00 ### sand 25 cu.m 1,450.00
gravel 22 cu.m 1,600.00 ### gravel 25 cu.m 1,600.00
10mm DSB 400 pcs 148.00 ### 10mm DSB 231 pcs 148.00
12mm DSB 43 pcs 220.00 9,460.00 12mm DSB 46 pcs 220.00
16mm DSB 80 pcs 380.00 ### 16mm DSB 180 pcs 380.00
tie wire 80 kg 85.00 6,800.00 tie wire 100 kg 85.00
65x65 angl 63 pcs 1,512.00 ### 65x65 angl 132 pcs 1,512.00
50x50 angl 48 pcs 1,183.00 ### 50x50 angl 123 pcs 1,183.00
c-purlins 112 pcs 700.00 ### c-purlins 75 pcs 700.00
G.I. Roofin 75 pcs 547.00 ### G.I. Roofin 55 pcs 547.00
rivets 2 bags 360.00 720.00 rivets 3 bags 360.00
plywood 1 77 pcs 310.00 ### plywood 1 100 pcs 310.00
2"x2"x10' 230 pcs 75.00 ### 2"x2"x10' 120 pcs 75.00
2"x3"x10' 105 pcs 90.00 9,450.00 2"x3"x10' 100 pcs 90.00
davies roof 3 gal 566.00 1,698.00 davies roof 3 gal 566.00
red oxide 5 gal 619.00 3,095.00 red oxide 5 gal 619.00
acrylic sem 1 gal 551.00 551.00 acrylic sem 1 gal 551.00
flat wall e 4 gal 540.00 2,160.00 flat wall e 5 gal 540.00
paint brus 1 lot 2,000.00 2,000.00 paint brus 1 lot 2,000.00
paint roller 1 lot 1,000.00 1,000.00 paint roller 1 lot 1,000.00
1/4"x10' co 1 roll 1,200.00 1,200.00 1/4"x10' co 3 roll 1,200.00
LED wall s 6 pcs 500.00 3,000.00 LED wall s 6 pcs 500.00
50mm B.I. 0 pcs 691.00 - 50mm B.I. 0 pcs 691.00
50mmx50m 0 pcs 1,000.00 - 50mmx50m 0 pcs 1,000.00
###
TAGE 2
AMOUNT BUILDING 2291998
### ELECTRICA 393976
### PLUMBING 4996
### TOTAL CON 2690970
### NO. OF ST 1
### TOTAL FLO360sqm.
### HEIGHT OF 4
8,500.00
###
###
###
###
1,080.00
###
9,000.00
9,000.00
1,698.00
3,095.00
551.00
2,700.00
2,000.00
1,000.00
3,600.00
3,000.00
-
-
###