PROGRAM OF WORK FOR KITCHEN INCUBATOR

5 ¾"Ø GRAVEL BEDDING 1,500.00 7,500.00

¼" THK. ORD. PLYWOOD FORM
2"X2"X12' COCO LUMBER
2"X3"X12' COCO LUMBER
6 CW NAILS
323 PORTLAND CEMENT 285.00 92,055.00
25 ¾"Ø CRUSHED GRAVEL 1,500.00 37,500.00
11 FINE SAND 1,500.00 16,500.00
15.5 SCREENED SAND 1,500.00 23,250.00
16MMØX6M RSB
12MMØX6M RSB
10MMØX6M RSB
# 16 G.I. TIE WIRE
1622 4" THK. CHB 18.00 29,196.00
Subject : Bill of Materials and Cost Estimate
Project : Propose Two (2) Storey Residential Building
Owner : Edwin R. Candug
Location : Purok Masagana, Brgy. Sta. Teresita, Dumaran, Palawan
Duration : 90 C.D.

ITEM SCOPE OF WORKS / DESCRIPTION QTY. UNIT UNIT COST AMOUNT

1.0 EARTHWORKS :
Excavation 15.00 cu.m P 350.00 P 5,250.00
Backfilling and Compaction 5.62 cu.m P 260.00 P 1,460.94
Gravel Bedding 2.16 cu.m P 1,400.00 P 3,024.00

MATERIAL LABOR COST P 907.20

LABOR COST P 6,710.94
ITEM TOTAL COST P 7,618.14

2.0 FORMWORKS :
1/2" Thk. Ordinary Plywood 47.00 pcs. P 910.00 P 42,770.00
2" x 2" x 12' Coco Lumber 19.00 pcs. P 140.00 P 2,660.00
2" x 3" x 12' Coco Lumber 33.00 pcs. P 210.00 P 6,930.00
2 1/2" CWN 19.00 kgs. P 70.00 P 1,330.00
3 1/2" CWN 14.00 kgs. P 80.00 P 1,120.00
Nylon No.80 or 60 1.00 rolls P 40.00 P 40.00

MATERIAL COST P 54,850.00

LABOR COST P 16,455.00
ITEM TOTAL COST P 71,305.00

3.0 CONCRETE WORKS :

Portland Cement 327.00 bags P 240.00 P 78,480.00
¾" Ø Crushed Gravel 37.00 cu.m P 1,600.00 P 59,200.00
Screened Sand 19.00 cu.m P 1,400.00 P 26,600.00
16mm Ø x 6.00m RSB 16.00 pcs P 474.00 P 7,584.00
12mm Ø x 6.00m RSB 261.00 pcs P 128.00 P 33,408.00
10mm Ø x 6.00m RSB 232.00 pcs P 185.00 P 42,920.00
# 16 G.I Tie wire 40.00 kgs P 54.00 P 2,160.00

MATERIAL COST P 250,352.00

LABOR COST P 75,105.60

EQUIPMENT RENTALS :
1 Unit Concrete Mixer 40.00 days P 600.00 P 24,000.00
1 Unit Concrete Vibrator 40.00 days P 350.00 P 14,000.00
TOTAL COST P 38,000.00
Fuel, Oil & Lubricant (20%) P 7,600.00
ITEM TOTAL COST P 371,057.60

4.0 MASONRY WORKS :

4" Thk. CHB 2,100.00 pcs P 20.00 P 42,000.00
Portland Cement 124.00 bags P 240.00 P 29,760.00
Screened Sand 13.00 cu.m P 1,400.00 P 18,200.00
Fine Sand 8.00 cu.m P 1,800.00 P 14,400.00
10mm Ø x 6.00m RSB 265.00 pcs P 128.00 P 33,920.00
# 16 G.I Tie wire 22.00 kgs P 54.00 P 1,188.00

MATERIAL COST P 139,468.00

LABOR COST P 41,840.40
ITEM TOTAL COST P 181,308.40

5.0 ROOFING WORKS :

2" x 3" C-Purlins 21.00 pcs P 450.00 P 9,450.00
2"x3"x3/16 C-Purlin Cleats 11.00 pcs P 425.00 P 4,675.00
1/2" x 1/2" x 1/4" Angle Bar 22.00 pcs P 650.00 P 14,300.00
1/2" x 8" x 14' Fascia Board 12.00 pcs. P 375.00 P 4,500.00
Sealant (75 ml) 8.00 pcs. P 50.00 P 400.00
Welding Rod 5.00 box P 1,650.00 P 8,250.00
1/4" dia. Tekscrew 2,500.00 pcs P 2.50 P 6,250.00
Ga.24 pre-formed G.I. Ridge roll 20.00 pcs P 475.00 P 9,500.00
Ga.24 pre-formed G.I. flashing 16.00 pcs. P 450.00 P 7,200.00
Ga. 24 Gutter 24" 16.00 pcs. P 485.00 P 7,760.00
Longspan Corr. G.I. sheet 12' 27.00 pcs. P 1,440.00 P 38,880.00
 MATERIAL COST P 111,165.00
LABOR COST P 33,349.50

EQUIPMENT RENTAL :
One (1) Welding Machine 10.00 days P 600.00 P 6,000.00
TOTAL COST P 6,000.00
Fuel & Lubricants (20%) P 1,200.00
ITEM TOTAL COST P 151,714.50

6.0 CEILING AND CARPENTRY WORKS :

2" x 2" x 10' Good Lumber 35.00 pcs P 160.00 P 5,600.00
1/4" thk. Marine Plywood 22.00 pcs P 325.00 P 7,150.00
2 1/2" CWN 8.00 kgs. P 70.00 P 560.00
Jalousie Window with Wood Frame 8.00 sets P 2,420.00 P 19,360.00
(1.20m x 1.40m)
Jalousie Window with Wood Frame 2.00 sets P 1,650.00 P 3,300.00
(0.60m x 1.20m)
Decorative Block Window 2.00 sets P 380.00 P 760.00
(0.40m x 0.40m)
Door Knob 7.00 pairs P 220.00 P 1,540.00
4 x 4 Loose Pin Hinges 7.00 pairs P 187.00 P 1,309.00
4" CWN 6.00 kgs. P 85.00 P 510.00
1.00 x 2.10 m Panel Door w/ Wooden Door Jamb 2.00 sets P 1,560.00 P 3,120.00
0.90 x 2.10 m Flush Door w/ Wooden Door Jamb 3.00 sets P 1,480.00 P 4,440.00
0.60 x 2.10 m PVC Door w/ Wooden Door Jamb 2.00 sets P 1,270.00 P 2,540.00

MATERIAL COST P 50,189.00

LABOR COST P 15,056.70
ITEM TOTAL COST P 65,245.70

7.0 PLUMBING WORKS :

4" Thk. CHB 420.00 pcs. P 20.00 P 8,400.00
Portland Cement 52.00 bags P 240.00 P 12,480.00
¾" Ø Crushed Gravel 8.00 cu.m. P 1,800.00 P 14,400.00
Washed Sand 5.00 cu.m. P 1,400.00 P 7,000.00
Screened Sand 3.00 cu.m. P 1,600.00 P 4,800.00
10mm Ø x 6.00m RSB 26.00 pcs. P 128.00 P 3,328.00
12mm Ø x 6.00m RSB 18.00 pcs. P 185.00 P 3,330.00
#16 Tie Wire 8.00 kgs. P 54.00 P 432.00
100mm Ø PVC Pipe (orange) S1000 60.00 pcs P 280.00 P 16,800.00
100mm Ø PVC Wye (orange) 13.00 pcs P 145.00 P 1,885.00
100mm"Ø PVC Elbow (orange) 90 deg. 18.00 pcs P 145.00 P 2,610.00
100mm" Ø PVC Clean Out 3.00 pcs P 115.00 P 345.00
100mm x 50mm Ø Tee Reducer (orange) 16.00 pcs P 123.00 P 1,968.00
50 mm Ø PVC Pipe (orange) 32.00 pcs P 200.00 P 6,400.00
50 mm Ø PVC Wye (orange) 11.00 pcs P 40.00 P 440.00
25mm Ø PVC Elbow (orange) 13.00 pcs P 40.00 P 520.00
25mm Ø PVC P-Trap (orange) 11.00 pcs P 95.00 P 1,045.00
50mm Ø PVC Clean Out (orange) 3.00 pcs P 30.00 P 90.00
25mm Ø uPVC Pipe (Blue) 75.00 pcs P 120.00 P 9,000.00
25mm Ø uPVC Elbow 9.00 pcs P 25.00 P 225.00
25mm Ø uPVC Coupling 6.00 pcs P 25.00 P 150.00
25mm Ø uPVC Tee 8.00 pcs P 25.00 P 200.00
Water Meter 9.00 pcs P 550.00 P 4,950.00
25mm Ø Gate valve 9.00 pcs P 280.00 P 2,520.00
25mm Ø G.I Elbow 6.00 pcs P 35.00 P 210.00
25mm Ø G.I Pipe 7.00 pcs P 135.00 P 945.00
25mm Ø G.I Elbow Reducer 8.00 pcs P 55.00 P 440.00
100cc PVC Solvent 6.00 can P 250.00 P 1,500.00
Teflon Tape 15.00 rolls P 15.00 P 225.00
Water Closet 2.00 pcs P 600.00 P 1,200.00
Stainless Floor Drain 2.00 pcs P 132.00 P 264.00
Faucet 3.00 pcs P 120.00 P 360.00
Stainless Kitchen Sink 1.00 pcs P 450.00 P 450.00

MATERIAL COST P 108,912.00

LABOR COST P 32,673.60
ITEM TOTAL COST P 141,585.60

8.0 ELECTRICAL WORKS :

20mm dia. Upvc Pipe 12.00 pcs P 90.00 P 1,080.00
Junction box w/ cover 15.00 pcs P 50.00 P 750.00
Utility box 15.00 pcs P 30.00 P 450.00
 2 gang convenience outlet 15.00 pcs P 95.00 P 1,425.00
1 gang Switch 2.00 sets P 60.00 P 120.00
2 gang Switch 8.00 sets P 95.00 P 760.00
Panel Board 1.00 sets P 1,350.00 P 1,350.00
Main Circuit Breaker 1.00 set P 1,500.00 P 1,500.00
Junction box w/ cover 20.00 pcs P 42.00 P 840.00
1/2" dia. Flexible Hose 150.00 mts P 15.00 P 2,250.00
1/2" PVC Clamp 75.00 pcs P 3.00 P 225.00
2.0mm² THHN wire 5.00 box P 1,680.00 P 8,400.00
3.5mm² THHN wire 5.00 box P 2,200.00 P 11,000.00
8.0mm² THHN wire 3.00 box P 2,800.00 P 8,400.00
40 AT Circuit breaker 3.00 pcs P 338.00 P 8,400.00
20 AT Circuit breaker 3.00 pcs P 338.00 P 1,014.00
15 AT Circuit breaker 3.00 pcs P 338.00 P 1,014.00
Bulb 10.00 pcs P 175.00 P 1,750.00
Electrical tape 12.00 pcs P 35.00 P 420.00

MATERIAL COST P 51,148.00

LABOR COST P 15,344.40
ITEM TOTAL COST P 66,492.40

9.0 PAINTING WORKS :

Latex Paint (Flat) 60.00 gals. P 516.00 P 30,960.00
Latex Gloss 64.00 gals. P 534.00 P 34,176.00
Flatwall enamel 32.00 gals. P 510.00 P 16,320.00
Quick Dry Enamel 32.00 gals. P 575.00 P 18,400.00
Aluminum paint 4.00 gals. P 515.00 P 2,060.00
Paint Thinner 6.00 gals. P 198.00 P 1,188.00
Paint Roller w/ Tray 6.00 sets P 200.00 P 1,200.00
Paint Brush 10.00 pcs. P 60.00 P 600.00
Sand Paper 5.00 doz. P 180.00 P 900.00
Neutralizer 6.00 gals. P 365.00 P 2,190.00
Patching Compound 1.00 bag P 660.00 P 660.00

MATERIAL COST P 108,654.00

LABOR COST P 32,596.20
ITEM TOTAL COST P 141,250.20

S U M M A R Y

1.0 EARTHWORKS : P 7,618.14

2.0 FORMWORKS : P 71,305.00
3.0 CONCRETE WORKS : P 371,057.60
4.0 MASONRY WORKS : P 181,308.40
5.0 ROOFING WORKS : P 151,714.50
6.0 CEILING AND CARPENTRY WORKS : P 65,245.70
7.0 PLUMBING WORKS : P 141,585.60
8.0 ELECTRICAL WORKS : P 66,492.40
9.0 PAINTING WORKS : P 141,250.20

TOTAL ESTIMATED COST P 1,197,577.54

Prepared by:

ROLLY S. SO JR.
Civil Engineer
PRC No : 0150438
Valid Until: 06/03/2022
PTR No.: 1283600 Date Issued: 01/28/2019
Place Issued: PPC TIN: 497-522-223
 Price List
Aggregate Base Course P 1,375.00 cu.m.
Cement P 280.00 bags
Fined Sand P 1,850.00 cu.m.
Washed Sand P 1,450.00 cu.m.
Screened Sand P 1,650.00 cu.m.
Deformed Rebar x 6m P 60.00 pcs
Plain Round Rebar x 6m P 60.00 pcs
2" x 6" x 1.2mm C-Purlins P 1,080.00 pcs
2" x 3" x 1.2mm C-Purlins P 780.00 pcs
1 1/2" x 1 1/2" x 6m Angle bar P 1,080.00 pcs
16mmx6m. Drift pins P 400.00 pcs
3/4" dia. G. I pipe sch. 40 P 600.00 pcs
Concrete Saw Blade P 5,500.00 pcs
Welding Rod P 126.00 kgs.
Tie Wire P 67.00 kgs.
Asphalt Sealant P 75.00 lit.
Curing Compound P 35.00 lit,
Grease/Tar P 300.00 lit.
RCPC 24" ( 610mm ) P 1,800.00 pcs
RCPC 30" ( 760mm ) pcs
RCPC 36" ( 910mm ) P 3,500.00 pcs
RCPC 48" ( 1220mm )
RCPC 36" ( 910mm )
Sand Bedding P 1,650.00 cu.m.
Weep Holes (PVC) P 144.67 pcs
Filter Cloth P 450.00 sq.m.
Boulders P 920.00 cu.m.
Marine Plywood P 700.00 pcs
Form Lumber P 40.00 bd.ft.
Good Lumber P 40.00 bd.ft.
Steel Forms P 200.00 pcs
CWN P 68.00 kgs.
Common Borrow P 750.00 cu.m.