PROPOSED TWO-STOREY RESIDENCE WITH SWIMMING POOL

LOT 3 BRGY. ALIMANGUAN, SAN VICENTE, PALAWAN

JOSE MARI PICAZO
MARCH 02, 2018

S U M M A R Y

ITEM NO. SCOPE OF WORK TOTAL

I. General Requirements 663,000.00

II. Roughing-in Works 10,936,736.46

III. Finishing Works 2,075,487.98

IV. Others 973,503.00

V. Contingencies, Materials Waste & Contractor Profit (10%) 1,398,572.74

GRAND TOTAL COST Php 16,047,300.18

Amount in words : SIXTEEN MILLION PESOS ONLY

Php - 16,000,000.00

Note: not included

Driveway
Supply of Doors and Windows
Gate
Tiles 60 x 60
Airconditioning Unit
Fixtures and Cabinets
Revetment/ Riprap
Genset and Water tank
Lighting Fixtures
Landscaping
Ceiling Material
Stair Wood Planks

prepared by

Engr. Raymond Borja

Engr. Arman Chua
Date: February 19, 2018
Project: Proposed Two - Storey Residence with Swimming Pool
Location: Lot 3 Brgy. Alimanguan, San Vicente, Palawan Roughing-in Works
Owner: Jose Mari Picazo
Subject: Bill of Materials

ITEM MATERIAL
DESCRIPTION QUANTITY UNIT LABOR TOTAL
NO. UNIT COST AMOUNT

I. GENERAL REQUIREMENT
1.1) Temporary Facilities & Const'n. of Bunkhouse 1.00 lot - - - 50,000.00
1.2) Mobilization and Demobilization 1.00 lot - - - 40,000.00
1.3) Layout and Staking 1.00 lot - - - 15,000.00
1.4) Cleaning and Hauling of Construction Debris 1.00 lot - - - 21,000.00
1.5) Board - up 1.00 lot - - - 15,000.00
1.6) Permit & Licenses 1.00 lot - 90,000.00
1.7) Others
1.7.1) As Built Plans 1.00 lot - 45,000.00
1.7.2) Supervision 1.00 lot - 160,000.00
1.7.3) Electrical & Water Consumptions 1.00 lot - 40,000.00
1.7.4) Performance / Warranty Bond / CARI 1.00 lot - 122,000.00
1.7.5) Materials testing 1.00 lot - 65,000.00
sub-total - - 663,000.00

II. SITE DEV'T. WORKS / EARTHWORKS

2.1) Excavation 1.00 lot
2.1.1) Column Footing 236.49 cu.m. 300.00 - 70,948.21 70,948.21
2.1.2) Wall Footing 7.20 cu.m. 300.00 - 2,160.00 2,160.00
2.1.3) Footing Tie Beam 82.37 cu.m. 300.00 - 24,710.40 24,710.40
2.1.4) Stair Footing 13.20 cu.m. 300.00 - 3,960.00 3,960.00
2.1.5) Cistern 11.70 cu.m. 300.00 - 3,510.00 3,510.00
2.1.6) Rain Water Storage 17.85 cu.m. 300.00 - 5,353.92 5,353.92
2.1.7) Septic Tank 16.50 cu.m. 300.00 - 4,949.10 4,949.10
2.1.8) Area Drain / Catch Basin 4.83 cu.m. 300.00 - 1,449.00 1,449.00
2.1.9) Electrical Post 0.77 cu.m. 300.00 - 230.40 230.40
2.1.10) Retaining Wall 33.79 cu.m. 300.00 - 10,137.60 10,137.60
2.1.11) Basement //Garage Area 537.60 cu.m. 300.00 - 161,280.00 161,280.00
2.2) Gravel Bedding
2.2.1) Column Footing 9.19 cu.m. 1,800.00 16,535.14 5,787.30 22,322.44
2.2.2) Wall Footing 1.44 cu.m. 1,800.00 2,592.00 907.20 3,499.20
2.2.3) Footing Tie Beam 5.15 cu.m. 1,800.00 9,266.40 3,243.24 12,509.64
2.2.4) Area Drain / Catch Basin 0.69 cu.m. 1,800.00 1,242.00 434.70 1,676.70
2.2.5) Rain Water Storage 0.81 cu.m. 1,800.00 1,460.16 511.06 1,971.22
2.2.6) Electrical Post 0.08 cu.m. 1,800.00 138.24 48.38 186.62
2.2.7) Basement // Garage area 16.80 cu.m. 1,800.00 30,240.00 10,584.00 40,824.00
2.3) Backfilling Works
2.3.1) Column 127.74 cu.m. 100.00 - 12,773.71 12,773.71
2.3.2) Wall Footing 5.18 cu.m. 100.00 - 518.40 518.40
2.3.3) Electrical Post 74.13 cu.m. 100.00 - 7,413.12 7,413.12
2.4) Soil Poisoning 208.38 sq.m. 50.00 - 10,418.75 10,418.75
2.5) Damproofing (Polythelene sheet) 341.52 sq.m. 30.00 - 10,245.66 10,245.66
sub-total 61,473.94 351,574.14 413,048.08

III. REINFORCEMENTS & STEEL WORKS

3.1) REBARS
3.1.1) Wall Footing
10mm x 6m deform bar 24.00 pcs 154.00 3,696.00 1,108.80 4,804.80
# 16 G.I. Tie Wire 2.00 kgs 52.00 104.00 31.20 135.20
3.1.2) Column Footing -
16mm x 6m deform bar 102.92 pcs 400.00 41,169.20 12,350.76 53,519.96
# 16 G.I. Tie Wire 10.00 kgs 52.00 520.00 156.00 676.00
3.1.3) Column -
20mm x 6m deform bar 772.00 pcs 610.00 470,920.00 141,276.00 612,196.00
10mm x 6m deform bar 295.20 pcs 154.00 45,460.80 13,638.24 59,099.04
# 16 G.I. Tie Wire 10.00 kgs 52.00 520.00 156.00 676.00
3.1.4) Cistern -
16mm x 6m deform bar 10.00 pcs 400.00 4,000.00 1,200.00 5,200.00
12mm x 6m deform bar 30.00 pcs 220.00 6,600.00 1,980.00 8,580.00
# 16 G.I. Tie Wire 1.00 kgs 52.00 52.00 15.60 67.60
3.1.5) Reinforced Concrete Stair -
16mm x 6m deform bar 158.37 pcs 400.00 63,347.70 19,004.31 82,352.01
12mm x 6m deform bar 185.16 pcs 220.00 40,735.15 12,220.55 52,955.70
10mm x 6m deform bar 118.78 pcs 154.00 18,291.65 5,487.49 23,779.14
# 16 G.I. Tie Wire 15.00 kgs 52.00 780.00 234.00 1,014.00
3.1.6) Rain Water Storage -
12mm x 6m deform bar 10.00 pcs 220.00 2,200.00 660.00 2,860.00
10mm x 6m deform bar 30.00 pcs 154.00 4,620.00 1,386.00 6,006.00
# 16 G.I. Tie Wire 1.00 kgs 52.00 52.00 15.60 67.60
Date: February 19, 2018
Project: Proposed Two - Storey Residence with Swimming Pool
Location: Lot 3 Brgy. Alimanguan, San Vicente, Palawan Roughing-in Works
Owner: Jose Mari Picazo
Subject: Bill of Materials

ITEM MATERIAL
DESCRIPTION QUANTITY UNIT LABOR TOTAL
NO. UNIT COST AMOUNT
3.1.7) Area Drain / Catch Basin -
12mm x 6m deform bar 184.00 pcs 220.00 40,480.00 12,144.00 52,624.00
# 16 G.I. Tie Wire 3.00 kgs 52.00 156.00 46.80 202.80
1/4" x 1" x 1" Angle Bar 12.27 pcs 410.00 5,029.33 1,508.80 6,538.13
3.1.8) Footing Tie Beam -
16mm x 6m deform bar 238.33 pcs 400.00 95,333.33 28,600.00 123,933.33
10mm x 6m deform bar 238.33 pcs 154.00 36,703.33 11,011.00 47,714.33
# 16 G.I. Tie Wire 10.00 kgs 52.00 520.00 156.00 676.00
3.1.9) Slab -
a) Lower Ground Floor -
10mm x 6m deform bar 256.00 pcs 154.00 39,424.00 11,827.20 51,251.20
# 16 G.I. Tie Wire 20.00 kgs 52.00 1,040.00 312.00 1,352.00
b) Upper Ground Floor -
10mm x 6m deform bar 144.00 pcs 154.00 22,176.00 6,652.80 28,828.80
# 16 G.I. Tie Wire 14.00 kgs 52.00 728.00 218.40 946.40
c) Second Floor -
10mm x 6m deform bar 800.00 pcs 154.00 123,200.00 36,960.00 160,160.00
# 16 G.I. Tie Wire 30.00 kgs 52.00 1,560.00 468.00 2,028.00
d) Entrance Canopy -
10mm x 6m deform bar 64.00 pcs 154.00 9,856.00 2,956.80 12,812.80
# 16 G.I. Tie Wire 2.00 kgs 52.00 104.00 31.20 135.20
e) Roof Slabv -
10mm x 6m deform bar 1,200.00 pcs 154.00 184,800.00 55,440.00 240,240.00
# 16 G.I. Tie Wire 25.00 kgs 52.00 1,300.00 390.00 1,690.00
3.1.10) Electric Post -
16mm x 6m deform bar 2.00 pcs 400.00 -
12mm x 6m deform bar 4.00 pcs 220.00 880.00 264.00 1,144.00
10mm x 6m deform bar 5.00 pcs 154.00 770.00 231.00 1,001.00
# 16 G.I. Tie Wire 2.00 kgs 52.00 104.00 31.20 135.20
3.1.11) Driveway -
10mm x 6m deform bar 320.00 pcs 154.00 49,280.00 14,784.00 64,064.00
# 16 G.I. Tie Wire 10.00 kgs 52.00 520.00 156.00 676.00
3.1.12) Pump / Filter Room -
10mm x 6m deform bar 100.00 pcs 154.00 15,400.00 4,620.00 20,020.00
# 16 G.I. Tie Wire 10.00 kgs 52.00 520.00 156.00 676.00
3.1.13 Rc beams -
20mm x 6m deform bar 409.50 pcs 610.00 -
10mm x 6m deform bar 357.00 pcs 154.00 54,978.00 16,493.40 71,471.40
# 16 G.I. Tie Wire 1.00 kgs 52.00 52.00 15.60 67.60
3.1.14) Pump Roof Slab -
10mm x 6m deform bar 50.00 pcs 154.00 7,700.00 2,310.00 10,010.00
# 16 G.I. Tie Wire 5.00 kgs 52.00 260.00 78.00 338.00
sub-total 1,395,942.50 418,782.75 1,814,725.25

IV. FORMWORKS & SCAFFOLDINGS 1 LOT

4.1) Septic Tank
1/2" thk. Ordinary Plywood 4.00 pcs 1,200.00 4,800.00 1,680.00 6,480.00
2" x 3" x 10' Good Lumber 20.00 pcs 160.00 3,200.00 1,120.00 4,320.00
Asst'd. CWN 3.00 kgs 63.00 189.00 66.15 255.15
Asst'd. Concrete Nail 1.00 kgs 62.00 62.00 21.70 83.70
4.2) Footing Tie Beam -
1/2" thk. Ordinary Plywood 10.00 pcs 1,200.00 12,000.00 4,200.00 16,200.00
2" x 3" x 10' Good Lumber 50.00 pcs 160.00 8,000.00 2,800.00 10,800.00
Asst'd. CWN 5.00 kgs 63.00 315.00 110.25 425.25
Asst'd. Concrete Nail 1.00 kgs 63.00 63.00 22.05 85.05
4.3) Electric Post -
1/2" thk. Ordinary Plywood 4.00 pcs 1,200.00 4,800.00 1,680.00 6,480.00
2" x 3" x 10' Good Lumber 30.00 pcs 160.00 4,800.00 1,680.00 6,480.00
Asst'd. CWN 5.00 kgs 63.00 315.00 110.25 425.25
Asst'd. Concrete Nail 1.00 kg 63.00 63.00 22.05 85.05
4.4) Stair -
1/2" thk. Ordinary Plywood 30.00 pcs 1,200.00 36,000.00 12,600.00 48,600.00
2" x 3" x 10' Good Lumber 200.00 pcs 160.00 32,000.00 11,200.00 43,200.00
Asst'd. CWN 15.00 kgs 63.00 945.00 330.75 1,275.75
Asst'd. Concrete Nail 5.00 kgs 63.00 315.00 110.25 425.25
4.5) Rain Water Storage -
1/2" thk. Ordinary Plywood 12.00 pcs 1,200.00 14,400.00 5,040.00 19,440.00
2" x 3" x 10' Good Lumber 100.00 pcs 160.00 16,000.00 5,600.00 21,600.00
Asst'd. CWN 15.00 kgs 63.00 945.00 330.75 1,275.75
Date: February 19, 2018
Project: Proposed Two - Storey Residence with Swimming Pool
Location: Lot 3 Brgy. Alimanguan, San Vicente, Palawan Roughing-in Works
Owner: Jose Mari Picazo
Subject: Bill of Materials

ITEM MATERIAL
DESCRIPTION QUANTITY UNIT LABOR TOTAL
NO. UNIT COST AMOUNT
4.6) Cistern -
1/2" thk. Ordinary Plywood 4.00 pcs 1,200.00 4,800.00 1,680.00 6,480.00
2" x 3" x 10' Good Lumber 50.00 pcs 160.00 8,000.00 2,800.00 10,800.00
Asst'd. CWN 5.00 kgs 63.00 315.00 110.25 425.25
4.7) Column -
1/2" thk. Ordinary Plywood 40.00 pcs 1,200.00 48,000.00 16,800.00 64,800.00
Gauge 20 Plain G.I. Sheets 5.00 pcs 160.00 800.00 280.00 1,080.00
2" x 3" x 10' Good Lumber 100.00 pcs 63.00 6,300.00 2,205.00 8,505.00
Asst'd. CWN 10.00 kgs 63.00 630.00 220.50 850.50
4.8) Beam -
1/2" thk. Ordinary Plywood 50.00 pcs 1,200.00 60,000.00 21,000.00 81,000.00
2" x 3" x 10' Good Lumber 150.00 pcs 160.00 24,000.00 8,400.00 32,400.00
Asst'd. CWN 20.00 kgs 63.00 1,260.00 441.00 1,701.00
4.9) Retaining Wall -
1/2" thk. Ordinary Plywood 15.00 pcs 1,200.00 18,000.00 6,300.00 24,300.00
2" x 3" x 10' Good Lumber 150.00 pcs 160.00 24,000.00 8,400.00 32,400.00
Asst'd. CWN 5.00 kgs 63.00 315.00 110.25 425.25
4.10) Slab -
1/2" thk. Ordinary Plywood 120.00 pcs 1,200.00 144,000.00 50,400.00 194,400.00
2" x 3" x 10' Good Lumber 200.00 pcs 160.00 32,000.00 11,200.00 43,200.00
Asst'd. CWN 20.00 kgs 63.00 1,260.00 441.00 1,701.00
4.11) Roof Slab - -
1/2" thk. Ordinary Plywood 60.00 pcs 1,200.00 72,000.00 25,200.00 97,200.00
2" x 3" x 10' Good Lumber 300.00 pcs 160.00 48,000.00 16,800.00 64,800.00
Asst'd. CWN 10.00 kgs 63.00 630.00 220.50 850.50
4.12) Pump / Filter Roof Slab -
1/2" thk. Ordinary Plywood 10.00 pcs 1,200.00 12,000.00 4,200.00 16,200.00
2" x 3" x 10' Good Lumber 50.00 pcs 160.00 8,000.00 2,800.00 10,800.00
Asst'd. CWN 5.00 kgs 63.00 315.00 110.25 425.25
4.13) Electric Post -
1/2" thk. Ordinary Plywood 4.00 pcs 1,200.00 4,800.00 1,680.00 6,480.00
2" x 3" x 10' Good Lumber 30.00 pcs 160.00 4,800.00 1,680.00 6,480.00
Asst'd. CWN 5.00 kgs 63.00 315.00 126.00 441.00
sub-total 663,752.00 232,328.95 896,080.95

V. CONCRETE WORKS
5.1) Column Footing 22.65
Portland Cement 158.58 bags 235.00 37,267.42 11,180.23 48,447.65
Gravel 126.87 cu.m. 1,800.00 228,362.09 68,508.63 296,870.72
Sand 53.28 cu.m. 2,000.00 106,568.98 31,970.69 138,539.67
5.2) Concrete Column 26.88 -
Portland Cement 188.16 bags 248.00 46,663.68 13,999.10 60,662.78
Gravel 150.53 cu.m. 1,800.00 270,950.40 81,285.12 352,235.52
Sand 63.22 cu.m. 2,000.00 126,443.52 37,933.06 164,376.58
5.3) Footing Tie Beam 6.86 -
Portland Cement 48.05 bags 248.00 11,915.90 3,574.77 15,490.68
Gravel 38.44 cu.m. 1,800.00 69,189.12 20,756.74 89,945.86
Sand 16.14 cu.m. 2,000.00 32,288.26 9,686.48 41,974.73
5.4) Septic Tank 2.60 -
Portland Cement 18.20 bags 248.00 4,513.60 1,354.08 5,867.68
Gravel 14.56 cu.m. 1,800.00 26,208.00 7,862.40 34,070.40
Sand 6.12 cu.m. 2,000.00 12,230.40 3,669.12 15,899.52
5.5) Reinforced Concrete Stair 48.80 -
Portland Cement 341.60 bags 248.00 84,716.80 25,415.04 110,131.84
Gravel 273.28 cu.m. 1,800.00 491,904.00 147,571.20 639,475.20
Sand 114.78 cu.m. 2,000.00 229,555.20 68,866.56 298,421.76
5.6) Rain Water Storage 19.20 -
Portland Cement 134.40 bags 248.00 33,331.20 9,999.36 43,330.56
Gravel 107.52 cu.m. 1,800.00 193,536.00 58,060.80 251,596.80
Sand 45.16 cu.m. 2,000.00 90,316.80 27,095.04 117,411.84
5.7) Slabs -
a) Lower Ground Floor 11.80 -
Portland Cement 82.60 bags 248.00 20,484.80 6,145.44 26,630.24
Gravel 66.08 cu.m. 1,800.00 118,944.00 35,683.20 154,627.20
Sand 26.43 cu.m. 2,000.00 52,864.00 15,859.20 68,723.20
b) Upper Ground Floor 24.40 -
Portland Cement 170.80 bags 248.00 42,358.40 12,707.52 55,065.92
Gravel 136.64 cu.m. 1,800.00 245,952.00 73,785.60 319,737.60
Sand 54.66 cu.m. 2,000.00 109,312.00 32,793.60 142,105.60
Date: February 19, 2018
Project: Proposed Two - Storey Residence with Swimming Pool
Location: Lot 3 Brgy. Alimanguan, San Vicente, Palawan Roughing-in Works
Owner: Jose Mari Picazo
Subject: Bill of Materials

ITEM MATERIAL
DESCRIPTION QUANTITY UNIT LABOR TOTAL
NO. UNIT COST AMOUNT
c) Second Floor -
Portland Cement 270.00 bags 248.00 66,960.00 20,088.00 87,048.00
Gravel 216.00 cu.m. 1,800.00 388,800.00 116,640.00 505,440.00
Sand 86.40 cu.m. 2,000.00 172,800.00 51,840.00 224,640.00
5.8) Retaining Wall & Retaining Wall Footing 7.44 -
Portland Cement 52.08 bags 248.00 12,915.84 3,874.75 16,790.59
Gravel 41.66 cu.m. 1,800.00 74,995.20 22,498.56 97,493.76
Sand 17.50 cu.m. 2,000.00 34,997.76 10,499.33 45,497.09
5.9) Area Drain / Catch Basin 7.07 -
Portland Cement 49.46 bags 248.00 12,265.88 3,679.76 15,945.65
Gravel 39.57 cu.m. 1,800.00 71,221.25 21,366.37 92,587.62
Sand 16.62 cu.m. 2,000.00 33,236.58 9,970.97 43,207.56
5.10) Driveway - -
Portland Cement - bags 248.00 - - -
Gravel - cu.m. 1,800.00 - - -
Sand - cu.m. 2,000.00 - - -
5.11) Concrete Beam 17.14 -
Portland Cement 119.95 bags 248.00 29,748.10 8,924.43 38,672.52
Gravel 95.96 cu.m. 1,800.00 172,730.88 51,819.26 224,550.14
Sand 40.30 cu.m. 2,000.00 80,607.74 24,182.32 104,790.07
5.12) Electric Post 0.24 - -
Portland Cement 1.65 bags 248.00 407.96 122.39 530.35
Gravel 1.32 cu.m. 1,800.00 2,368.80 710.64 3,079.44
Sand 0.55 cu.m. 2,000.00 1,105.44 331.63 1,437.07
sub-total 3,841,038.00 1,152,311.40 4,993,349.40

VI. MASONRY WORKS

6.1) Installation of CHB Wall
4" CHB 4,636.00 pcs 20.00 92,720.00 32,452.00 125,172.00
6" CHB 4,339.00 pcs 25.00 108,475.00 37,966.25 146,441.25
6.1.1) Lower Ground Floor
Portland Cement 117.45 bags 248.00 29,127.60 10,194.66 39,322.26
Sand 9.90 cu.m. 2,000.00 19,800.00 6,930.00 26,730.00
10mm x 6m deform Bar 190.50 pcs 154.00 29,337.00 10,267.95 39,604.95
# 16 G.I. Tie Wire 10.00 kgs 52.00 520.00 182.00 702.00
6.1.2) Upper Ground Floor -
Portland Cement 150.34 bags 248.00 37,283.33 13,049.16 50,332.49
Sand 12.67 cu.m. 2,000.00 25,344.00 8,870.40 34,214.40
10mm x 6m deform Bar 243.84 pcs 154.00 37,551.36 13,142.98 50,694.34
# 16 G.I. Tie Wire 10.00 kgs 52.00 520.00 182.00 702.00
6.1.3) Second Floor -
Portland Cement 86.13 bags 248.00 21,360.24 7,476.08 28,836.32
Sand 7.26 cu.m. 2,000.00 14,520.00 5,082.00 19,602.00
10mm x 6m deform Bar 139.70 pcs 154.00 21,513.80 7,529.83 29,043.63
# 16 G.I. Tie Wire 7.00 kgs 52.00 364.00 127.40 491.40
6.1.4) Pump / Filter Room -
Portland Cement 61.07 bags 248.00 15,146.35 5,301.22 20,447.58
Sand 5.15 cu.m. 2,000.00 10,296.00 3,603.60 13,899.60
12mm x 6m deform Bar 99.06 pcs 154.00 15,255.24 5,339.33 20,594.57
# 16 G.I. Tie Wire 5.00 kgs 52.00 260.00 78.00 338.00
sub-total 278,198.92 97,356.62 647,168.79

6.2) Plastering Works

6.2.1) Lower Ground Floor 225.00
Portland Cement 43.20 bags 248.00 10,713.60 3,749.76 14,463.36
Sand 36.00 cu.m. 2,000.00 72,000.00 25,200.00 97,200.00
Fibrem bags - - -
6.2.2) Upper Ground Floor 403.20 -
Portland Cement 77.41 bags 248.00 19,198.77 6,719.57 25,918.34
Sand 64.51 cu.m. 2,000.00 129,024.00 45,158.40 174,182.40
Fibrem bags - - -
6.2.3) Second Floor 308.00 -
Portland Cement 59.14 bags 248.00 14,665.73 5,133.00 19,798.73
Sand 49.28 cu.m. 2,000.00 98,560.00 34,496.00 133,056.00
Fibrem bags - - -
6.2.4) Pump / Filter Room 234.00 -
Portland Cement 44.93 bags 248.00 11,142.14 3,899.75 15,041.89
Date: February 19, 2018
Project: Proposed Two - Storey Residence with Swimming Pool
Location: Lot 3 Brgy. Alimanguan, San Vicente, Palawan Roughing-in Works
Owner: Jose Mari Picazo
Subject: Bill of Materials

ITEM MATERIAL
DESCRIPTION QUANTITY UNIT LABOR TOTAL
NO. UNIT COST AMOUNT
Sand 37.44 cu.m. 2,000.00 74,880.00 26,208.00 101,088.00
Fibrem bags - - -
6.2.5) Rain Water Storage 14.80 -
Portland Cement 2.84 bags 248.00 704.72 246.65 951.37
Sand 2.37 cu.m. 2,000.00 4,736.00 1,657.60 6,393.60
Fibrem bags - - -
6.2.6) Septic Tank 23.00 -
Portland Cement 4.42 bags 248.00 1,095.17 383.31 1,478.48
Sand 3.68 cu.m. 1,800.00 6,624.00 2,318.40 8,942.40
Fibrem bags - - -
6.2.7) Cistern 14.80 -
Portland Cement 2.84 bags 248.00 704.72 246.65 951.37
Sand 2.37 cu.m. 2,000.00 4,736.00 1,657.60 6,393.60
Fibrem bags - - -
6.2.8) Retaining Wall 84.00 -
Portland Cement 16.13 bags 248.00 3,999.74 1,399.91 5,399.65
Sand 13.44 cu.m. 2,000.00 26,880.00 9,408.00 36,288.00
Fibrem bags - - -
sub-total 479,664.59 167,882.61 647,547.19

VII. HARDWARES & ACCESSORIES 1.00 lot included 35,000.00

7.1) Assorted Common Wire Nail
7.2) Straps
7.3) Wire Mesh
35,000.00

VIII. ROOF FRAMING

W10X22 3,924.14 kg 50 196,206.98 58,862.10 255,069.08
W10X33 1,321.00 kg 50 66,049.80 19,814.94 85,864.74
W4X13 463.16 kg 50 23,157.87 6,947.36 30,105.23
assorted (lump sum)
152mm x 203mm x 14mm thk Tubular 45.00 pcs 350 15,750.00 4,725.00 20,475.00
103mm x 150mm x 12.7mm thk Tubular 12.00 pcs 320.00 3,840.00 1,152.00 4,992.00
76mm x 152mm x 9.525mm thk Tubular 45.00 pcs 190.00 8,550.00 2,565.00 11,115.00
Gauge 16, 2" x 6" C-Purlins 45.00 pcs 860.00 38,700.00 11,610.00 50,310.00
10mm dia Sag Rod 100.00 pcs 185.00 18,500.00 5,550.00 24,050.00
sub-total 69,590.00 20,877.00 481,981.05

IX. PLUMBING / SANITARY WORKS

PPR pipe 1/2 inch 35.00 pcs 291.67 10,208.33 7,145.83 17,354.17
PPR pipe 3/4 inch 28.00 pcs 700.00 19,600.00 13,720.00 33,320.00
PPR pipe 1 inch 14.00 pcs 383.33 5,366.67 3,756.67 9,123.33
o
Pipe elbow wih thread 1/2 x 90 inch 28.00 pcs 187.50 5,250.00 3,675.00 8,925.00
PPR tee with thread 1/2 inch 23.00 pcs 73.33 1,686.67 1,180.67 2,867.33
o
PPR elbow 1/2 inch x 90 56.00 pcs 25.00 1,400.00 980.00 2,380.00
o
PPR elbow 1/2 inch x 45 28.00 pcs 8.33 233.33 163.33 396.67
PPR tee 1/2 inch 42.00 pcs 15.00 630.00 441.00 1,071.00
PPR coupling 1/2 inch 42.00 pcs 18.75 787.50 551.25 1,338.75
PPR coupling reducer 1/2 x 3/4 inch 28.00 pcs 23.33 653.33 457.33 1,110.67
PPR tee 3/4 inch 28.00 pcs 25.00 700.00 490.00 1,190.00
PPR coupling 3/4 inch 28.00 pcs 20.83 583.33 408.33 991.67
o
PPR elbow 3/4 inch x 90 28.00 pcs 41.67 1,166.67 816.67 1,983.33
PPR coupling 1 inch 14.00 pcs 40.00 560.00 392.00 952.00
PPR coupling reducer 1 x 1/2 inch 14.00 pcs 23.33 326.67 228.67 555.33
PPR tee 1 inch 14.00 pcs 62.50 875.00 612.50 1,487.50
o
PPR elbow 1 inch x 90 14.00 pcs 45.83 641.67 449.17 1,090.83
PPR ball valve 3/4 inch 14.00 pcs 291.67 4,083.33 2,858.33 6,941.67
PPR ball valve 1/2 inch 14.00 pcs 129.41 1,811.76 1,268.24 3,080.00
PPR threaded male connector 1/2 inch 19.60 pcs 280.00 5,488.00 3,841.60 9,329.60
Shower valve set 1/2 inch 9.00 pcs 999.50 8,995.50 6,296.85 15,292.35
UPVC sanitary pipe 2 inch 3.00 pcs 240.00 720.00 504.00 1,224.00
UPVC sanitary pipe 3 inch 23.00 pcs 213.33 4,906.67 3,434.67 8,341.33
UPVC sanitary pipe 4 inch 42.00 pcs 503.33 21,140.00 14,798.00 35,938.00
o
UPVC sanitary elbow 2 inch x 90 42.00 pcs 37.50 1,575.00 1,102.50 2,677.50
o
UPVC sanitary elbow 2 inch x 45 28.00 pcs 40.00 1,120.00 784.00 1,904.00
UPVC sanitary wye 2 inch 16.80 pcs 14.80 248.64 174.05 422.69
UPVC sanitary tee 2 inch 35.00 pcs 56.25 1,968.75 1,378.13 3,346.88
Date: February 19, 2018
Project: Proposed Two - Storey Residence with Swimming Pool
Location: Lot 3 Brgy. Alimanguan, San Vicente, Palawan Roughing-in Works
Owner: Jose Mari Picazo
Subject: Bill of Materials

ITEM MATERIAL
DESCRIPTION QUANTITY UNIT LABOR TOTAL
NO. UNIT COST AMOUNT
o
UPVC sanitary elbow 3 inch x 90 23.00 pcs 52.00 1,196.00 837.20 2,033.20
o
UPVC sanitary elbow 3 inch x 45 23.00 pcs 72.22 1,661.11 1,162.78 2,823.89
UPVC sanitary wye reducer 3 x 2 inch 17.00 pcs 64.00 1,088.00 761.60 1,849.60
UPVC sanitary p-trap 2 inch 14.00 pcs 94.00 1,316.00 921.20 2,237.20
o
UPVC sanitary elbow 4 inch x 90 14.00 pcs 79.17 1,108.33 775.83 1,884.17
o
UPVC sanitary elbow 4 inch x 45 14.00 pcs 95.00 1,330.00 931.00 2,261.00
UPVC sanitary wye 4 inch 12.00 pcs 96.00 1,152.00 806.40 1,958.40
UPVC sanitary tee 4 inch 12.00 pcs 80.00 960.00 672.00 1,632.00
Atlanta Solvent 400grams 14.00 pcs 185.00 2,590.00 1,813.00 4,403.00
UPVC sanitary clean out 2 inch 14.00 pcs 29.17 408.33 285.83 694.17
UPVC sanitary clean out 3 inch 14.00 pcs 70.00 980.00 686.00 1,666.00
UPVC sanitary clean out 4 inch 12.00 pcs 45.00 540.00 378.00 918.00
81,939.62 198,996.22

X. ELECTRICAL WORKS

Materials
24 Holes PWSCPB 1 Center Main Bolt On Koten Panel Board 1.00 pc 13,680.00 13,680.00 5,472.00 19,152.00
10 Holes PWSCPB 1 Center Main Bolt On Koten Panel Board 1.00 pc 7,320.00 7,320.00 2,928.00 10,248.00
MTS for PWSD Koten C.B. 1.00 pc 20,340.00 20,340.00 8,136.00 28,476.00
250 Amperes PWSP 2 pole Koten C.B. 3.00 pcs 7,680.00 23,040.00 9,216.00 32,256.00
150 Amperes PWSP 2 pole Koten C.B. 1.00 pcs 6,600.00 6,600.00 2,640.00 9,240.00
100 Amperes PWSP 2 pole Koten C.B. 1.00 pc 1,200.00 1,200.00 480.00 1,680.00
40 Amperes PWSP 2 pole Koten C.B. 3.00 pcs 342.00 1,026.00 410.40 1,436.40
30 Amperes PWSP 2 pole Koten C.B. 12.00 pcs 342.00 4,104.00 1,641.60 5,745.60
20 Amperes PWSP 2 pole Koten C.B. 15.00 pcs 342.00 5,130.00 2,052.00 7,182.00
NEMA 3R Box with 30 amperes 2 pole bolt on C.B. Set 5.00 pcs 822.00 4,110.00 1,644.00 5,754.00
2
3.5 mm THHN wire: 10 box red, 10 box black, 6 box green 26.00 boxes 3,588.00 93,288.00 37,315.20 130,603.20
2
5.5 mm THHN wire: 3 box red, 3 box black 6.00 boxes 5,568.00 33,408.00 13,363.20 46,771.20
2
8.0 mm THHN wire: 10 box red, 10 box black, 10 box green 2.00 boxes 10,080.00 20,160.00 8,064.00 28,224.00
2
50 mm THHN wire 60.00 mtrs 360.00 21,600.00 8,640.00 30,240.00
2
14 mm THHN wire 30.00 mtrs 114.00 3,420.00 1,368.00 4,788.00
2
125 mm THHN wire 120.00 mtrs 900.00 108,000.00 43,200.00 151,200.00
2
30 mm THHN wire 30.00 mtrs 216.00 6,480.00 2,592.00 9,072.00
1/2 inch UPVC pipe thick wall 350.00 pcs 84.00 29,400.00 11,760.00 41,160.00
3/4 inch UPVC pipe thick wall 100.00 pcs 108.00 10,800.00 4,320.00 15,120.00
1-1/4 inch UPVC pipe thick wall 30.00 pcs 192.00 5,760.00 2,304.00 8,064.00
1 inch UPVC pipe thick wall 20.00 pcs 144.00 2,880.00 1,152.00 4,032.00
2-1/2 inch UPVC pipe thick wall 25.00 pcs 384.00 9,600.00 3,840.00 13,440.00
2-1/2 inch UPVC long elbow 3.00 pcs 204.00 612.00 244.80 856.80
1-1/4 inch UPVC long elbow 6.00 pcs 54.00 324.00 129.60 453.60
1/2 inch UPVC flexible hose 4.00 rolls 816.00 3,264.00 1,305.60 4,569.60
1/2 inch UPVC flexible hose connector 6.00 packs 480.00 2,880.00 1,152.00 4,032.00
1/2 inch UPVC clamp 6.00 packs 240.00 1,440.00 576.00 2,016.00
2x4 inch UPVC utility box poly 140.00 packs 24.00 3,360.00 1,344.00 4,704.00
UPVC junction box poly 100.00 pcs 36.00 3,600.00 1,440.00 5,040.00
4x4 inch UPVC square box poly 20.00 pcs 84.00 1,680.00 672.00 2,352.00
12x12 inch metal pull box 1.00 pc 864.00 864.00 345.60 1,209.60
10x10 inch metal pull box 4.00 pcs 648.00 2,592.00 1,036.80 3,628.80
8x8 inch metal pull box 2.00 pcs 504.00 1,008.00 403.20 1,411.20
1 Gang switch set wide series panasonic 10.00 pcs 150.00 1,500.00 600.00 2,100.00
2 Gang switch set wide series panasonic 3.00 pcs 228.00 684.00 273.60 957.60
3 Gang switch set wide series panasonic 8.00 pcs 312.00 2,496.00 998.40 3,494.40
2 Gang 3way switch set wide series panasonic 6.00 pcs 372.00 2,232.00 892.80 3,124.80
1 Gang 3way switch set wide series panasonic 2.00 pcs 216.00 432.00 172.80 604.80
2 Gang 3 prong universal outlet set wide series panasonic 14.00 pcs 150.00 2,100.00 840.00 2,940.00
1 Gang 3 prong universal outlet set wide series panasonic 46.00 pcs 372.00 17,112.00 6,844.80 23,956.80
2 Gang 3 prong weather proof outlet set 5.00 pcs 576.00 2,880.00 1,152.00 4,032.00
1 Gang 3 prong water heater outlet set wide series panasonic 3.00 pcs 550.00 1,650.00 660.00 2,310.00
Ground fault circuit interrupter outlet set 250V/20a, GMA sensitivity 14.00 pcs 3,360.00 47,040.00 18,816.00 65,856.00
3 mtrs x 5/8 inch ground rod 2.00 pcs 480.00 960.00 384.00 1,344.00
5/8 inch ground rod heavy duty ground clamp 2.00 pcs 228.00 456.00 182.40 638.40
3/8 inch mica tube 16.00 mtrs 28.80 460.80 184.32 645.12
Butane gas 12.00 pcs 84.00 1,008.00 403.20 1,411.20
Electrical tape 40.00 pcs 30.00 1,200.00 480.00 1,680.00
400 grams solvent cement 6.00 pcs 456.00 2,736.00 1,094.40 3,830.40
#16 Tie wire 6.00 kg 90.00 540.00 216.00 756.00
215,382.72 753,839.52
Date: February 19, 2018
Project: Proposed Two - Storey Residence with Swimming Pool
Location: Lot 3 Brgy. Alimanguan, San Vicente, Palawan Roughing-in Works
Owner: Jose Mari Picazo
Subject: Bill of Materials

ITEM MATERIAL
DESCRIPTION QUANTITY UNIT LABOR TOTAL
NO. UNIT COST AMOUNT

XI. MECHANICAL WORKS 1.00 lot included 55,000.00

11.1) Installation of Hangers & Braces
11.2) Installation of Copper Tubes for Sunction and
discharge lines.
11.3) Installation of Electrical Wirings
11.4) Wrapping of Blue Tapes to Isolate every lines for
corresponding A/C units
55,000.00

TOTAL AMOUNT (ROUGHING-IN WORKS) 10,936,736.46

Date: February 19, 2018
Project: Proposed Two - Storey Residence with Swimming Pool
Location: Lot 3 Brgy. Alimanguan, San Vicente, Palawan Finishing Works
Owner: Jose Mari Picazo
Subject: Bill of Materials

ITEM MATERIAL TOTAL

DESCRIPTION QUANTITY UNIT LABOR
NO. UNIT COST AMOUNT AMOUNT

I. ARCHITECTURAL WORKS (***Mostly exterior walls, and select interior walls.

1.1) Painting Works (Boysen Semi gloss/Flat Latex) Consider concrete sealer and hardeners since most finishes are straight to finish fair-faced / polished concrete)
1.1.1) Wall
a) Lower Ground Floor 216.52 sq.m. 500.00 included 108,257.50
b) Upper Ground Floor interior 375.31 sq.m. 500.00 included 187,655.00
c) Second Floor interior 302.00 sq.m. 500.00 included 151,000.00
d) Pump / Filter Room 119.00 sq.m. 500.00 included 59,500.00
1.1.2) Ceiling
a) Lower Ground Floor 125.98 sq.m. 500.00 included 62,990.00
b) Upper Ground Floor 270.40 sq.m. 210.00 included 56,784.00
c) Second Floor 176.30 sq.m. 210.00 included 37,023.00
d) Pump / Filter Room 16.82 sq.m. 210.00 included 3,532.20
1.1.3) Door Jambs & Panel Door 1 lot - sets 3,000.00 included 34,000.00
1.1.4) Windows & Doors Openings - sq.m. 3,000.00 included 10,000.00
1.1.5) Stairs - lm 400.00 included 30,000.00
sub-total 740,741.70
1.2) CEILING WORKS
1.2.1) Lower Ground Floor 216.52 sq.m. labor only 200.00 43,303.00
1.2.2) Upper Ground Floor 151.82 sq.m. labor only 200.00 30,364.00
1.2.3) Second Floor 112.11 sq.m. labor only 200.00 22,422.52
1.2.4) Pump / Filter Room 16.82 sq.m. labor only 200.00 3,364.00
1.2.5) Alcove & Shadow Line 182.76 lot labor only 200.00 36,551.00
sub-total 136,004.52

II. ELECTRICAL FINISHES

Lighting Outlet 85 pcs - - - -
3 Way Lighting Outlet S.P.O. 13 pcs - - - -
Chandelier Lighting Outlet S.P.O. 3 pcs - - - -
Garden Lighting Outlet 8 pcs - - - -
Swimming Pool Lighting Outlet 8 pcs - - - -
Convenience Outlet 60 pcs - - - -
A.C.U Outlet S.P.O. 3 pcs - - - -
Split Type A.C./ A.C.U. S.P.O. 3 pcs - - - -
Water Heater Outlet S.P.O. 3 pcs - - - -
Range Outlet S.P.O. 1 pcs - - - -
Washing Machine Outlet S.P.O. 1 pcs - - - -
Ref Outlet S.P.O. 1 pcs - - - -
Oven Outlet S.P.O. 1 pcs - - - -
Booster Pump Outlet S.P.O. 2 pcs - - - -
Total Amperes: - - - -
Main Panel Mdp 250 AT - - - -
Lighting Outlet 20 AT - - - -
Convenience Outlet 20 AT - - - -
Swimming Pool Lighting Outlet 20 AT - - - -
Garden Lighting Outlet 20 AT - - - -
Range Outlet 50 AT - - - -
Washing Machine Outlet 40 AT - - - -
Cloth Dryer Outlet 40 AT - - - -
Ref Outlet 20 AT - - - -
Oven Outlet 30 AT - - - -
Booster Pump Outlet 20 AT - - - -
Water Heater Outlet 30 AT - - - -
A.C.U Outlet 30 AT - - - -
Panel Ld 100 AT - - - -
Total Amperes: - - - -
Main Panel Pp 150 AT - - - -
Lighting Outlet 20 AT - - - -
Convenience Outlet 20 AT - - - -
Water Heater Outlet 30 AT - - - -
A.C.U. Outlet 30 AT - - - -
Panel Mts - - - -
Service Provider 250 AT - - - -
Genset 250 AT - - - -
LABOR AS PER ROUGHING-IN MATERIAL 215,382.72

III. DOORS and WINDOWS (OSM)

 sub-total 125,000.00
IX. MECHANICAL WORKS (as per others)
9.1) Supply & Installation Aircon units
a) Wall Mounted type Aircon - set - - - -
9.2) Supply & Installation of Exhaust Fan - sets - - - -
sub-total -

X. ROOFING WORKS 1 lot

Supply & Installation of Pre-painted Long Span gauge 26
G.I. Roofing - sq.m. - included -
50mm thk, 32 kg/roll Fiberglass Insulation, One side Foil - sq.m. - included -
Gauge 20 Stainless gutter - sq.m. - included -
Wood Grain Panel Ceiling (PVC or Natural Wood) - sq.m. - included -
sub-total 685,549.00

Total Amount of Finishing Works (House) 2,075,487.98

(Labor & Materials)

I. OTHERS
1.1) Gate lot included -
1.2) Swimming Pool & Deck 1.00 lot 973,503.00 included 973,503.00
1.4) Landscaping lot included -
sub-total 973,503.00

Total Amount of Roughing-in & Finishing Works (Others) 973,503.00

(Labor & Materials)