Project : MAIN CONSTRUCTION WORKS

Location : BGRY CACAO, PANABO CITY

Owner : CECELIA STOCK FARMS
Subject : BID SUMMARY

ITEM DESCRIPTION QUANTITIES TOTAL

I GENERALLY AND PRELIMINARIES LUMPSUM 30,000,000.00

II BIO SECURITY BUILDING 2 UNITS 3,749,388.60
III ISOLATION BUILDING 1 UNIT 3,166,488.42
IV BOARHOUSE BUILDING 1 UNIT 7,731,558.24
V GILT DEVELOPMENT BUILDING 1 UNIT 4,854,126.82
VI GESTATION BUILDING 1 UNIT 9,908,117.86
VII FARROWING BUILDING 6 UNITS 44,809,671.00
VIII FINISHER/GROWER BUILDING 18 UNITS 134,428,887.90
IX NURSERY BUILDING 10 UNITS 22,443,019.20
X DISPLAY BUILDING 1 UNIT 2,507,990.69
XI OFFICE BUILDING 5 UNITS 2,848,468.00
XII PATHWAY LUMPSUM 10,500,000.00

Project Cost 276,947,716.73

CONTRACTOR'S PROFIT 3% 8,308,431.50
Total Estimated Bid Cost Php 285,256,148.23

(TWO HUNDRED EIGHTY FIVE MILLION TWO HUNDRED FIFTY SIX THOUSAND ONE HUNDRED
FORTY EIGHT AND FIFTY SEVEN CENTS)

Note: Some materials are Owner's expense base on the Bid documents presented.
 Project : BOAR HOUSE BUILDING DIM. 15m x 57m (AREA = 855 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION

II Earthworks
III Scaffolding & Formworks
IV Concreting Works
V Masonry Works
VI Steel/Roof framing works
VIII Plumbing works
IX Electrical works
X Doors/Windows/Glass works/Finishtration
XI Painting Works

Project Cost
12% VAT
Total Estimated Project Cost Php
TOTAL

583,800.00
410,670.00
3,452,827.00
501,610.20
921,452.00
185,271.80
235,662.00
415,800.00
196,084.00

6,903,177.00
828,381.24
7,731,558.24
 Project : BOAR HOUSE BUILDING DIM. 15m x 57m (AREA = 855 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

Work Description Qty Unit Unit Cost

II. Earthworks
Layouting 1 lot 35,000.00
Excavation/hauling 450 cu m 600.00
Compaction 298 cu m 600.00
Earthfill 200 cu m 500.00
Direct Cost

III. Scaffolding & formworks

3/4" thk Phenolic boards 70 shts 1,225.00
2x4 coco lumber 4000 bf 19.00
2x3 coco lumber 2000 bf 19.00
2x2 coco lumber 1000 bf 19.00
4" CWN 4 boxes 1,650.00
2 1/2" CWN 1 box 1,400.00
1" CWN 1 box 1,400.00
Materials
Labor
Direct Cost

IV. Concreting Works

16mm dia. X 9m DSB 1883 L 485.00
10mm dia. X 6m DSB 1050 L 136.00
Cement 2995 bags 210.00
Sand 293 cu m 1,000.00
Gravel 428 cu m 1,100.00
Tie wire 10 rolls 1,750.00
Materials
Labor
Direct Cost

V. Masonry Works
4" fashtwall 155 panels 1,999.00
10mm dia. DSB 145 L 136.00
Adhesive 72 bags 399.00
Materials
Labor
Direct Cost
VI. Steel/Roof Framing Works
A. Trusses/Framing
Steel Post & beams 30 L 8,700.00
2 x 6 x 1.5mm Cee purlins 224 L 720.00
Steel girt 1 lot 100,000.00
12mm dia sagrod 1 lot 15,000.00
Steel accessories 1 lot 50,000.00
Welding rod 10 boxes 2,300.00
Insulator foil 12 rolls 2,700.00
4" tyrolit steel cutting wheel 100 pcs 155.00
Materials
Labor
Direct Cost

VII. Plumbing Works

A. Water Line
12mm dia PPR pipe 60 L 265.00
18 mm dia 90 deg elbow plain 45 pcs 45.00
18 mm dia tee 12 pcs 172.00
18mm dia coupling 40 pcs 35.00
18mm dia valve 8 pcs 300.00
18mm dia end cap 10 pcs 32.00
18mm dia tee threaded 8 pcs 195.00
18mm 90 deg elbow threaded 8 pcs 146.00
B. Septic Vault
12mm dia DSB 150 L 212.00
10mm dia DSB 115 L 136.00
G.I Tie wire 8 rolls 70.00
Gravel 7 cu m 1,050.00
Sand 13 cu m 850.00
Cement 150 bags 210.00
4" CHB 400 pcs 19.00
Materials
Labor
Direct Cost

IX. Electrical Works

A. Conduits
RSC Pipe 50mm dia 8 L 450.00
PVC Flexible hose 15 rolls 640.00
PVC Solvent cement 5 cans 350.00
B. Fittings
RSC Elbow 50mm dia 4 pcs 65.00
Accessories 1 lot 8,000.00
C. Enclosures/Boxes
Panel board 12Branches/60AT/Bolt-on/220V 1 set 5,000.00
Junction box PVC 60 pcs 38.00
PVC Utility box 30 pcs 29.00
D. Wires and Cables
14mm2 THW 80 mts 195.00
5.5mm2 THHN 5 boxes 4,800.00
3.5mm2 THHN 3 boxes 4,500.00
2.0mm2 THHN 6 boxes 3,600.00
E. Breakers
60AT Bolt-on 1 pc 600.00
30AT Bolt-on 11 pcs 450.00
20AT Bolt-on 2 pcs 450.00
15AT Bolt-on 2 pcs 450.00
F. Miscellaneous
Electrical Tape 40 pcs 65.00
Tie wire 50 kls 80.00
G. Outlets/Switches
Double pole switch 8 sets 100.00
Triple pole switch 6 sets 125.00
3 Prong Conv. Outlet 10 sets 132.00
Exhaust fan outlet 7 sets 350.00
H. Fixtures
Surface type lightings 60 sets 550.00
Accessories 1 lot 10,000.00
Materials
Labor
Direct Cost

XI. Doors/Windows/Glass works/Finishtration

A. Doors
1.00 x 2.10m Steel Door w/ Frame 6 sets 11,000.00
C. Finishtration
Wall cladding w/ framing 385 LM 600.00
Materials
Labor
Direct Cost

XIV. Painting Works

A. Exterior Wall
Primer 10 gal 650.00
Cast 20 gal 465.00
Reducer 10 gal 470.00
Top Coat 65 gal 750.00
Putty 6 gal 550.00
F. Metal Surfaces
Marine Epoxy Primer 20 gal 850.00
Paint Thinner 5 gal 352.00
Lacquer Thinner 15 gal 490.00
Gloss Enamel 15 gal 650.00
G. Consumables & Equipments
Sand Paper #36 12 mts 225.00
Sand Paper #60 12 mts 225.00
Sand Paper #80 10 mts 225.00
Sand Paper #100 10 mts 210.00
Sand Paper #150 10 doz 200.00
Sand Paper #300 10 doz 200.00
Roller Brush (foam) 6" w/ tray 30 sets 330.00
Old newspaper 80 kls 25.00
Waste cotton 80 kls 50.00
Masking tape 50 pcs 40.00
Materials
Labor
Direct Cost

End of Estimate
Section Total

35,000.00
270,000.00
178,800.00
100,000.00
583,800.00

85,750.00
76,000.00
38,000.00
19,000.00
6,600.00
1,400.00
1,400.00
228,150.00
182,520.00
410,670.00

913,255.00
142,800.00
628,950.00
293,000.00
470,800.00
17,500.00
2,466,305.00
986,522.00
3,452,827.00

309,845.00
19,720.00
28,728.00
358,293.00
143,317.20
501,610.20
261,000.00
161,280.00
100,000.00
15,000.00
50,000.00
23,000.00
32,400.00
15,500.00
658,180.00
263,272.00
921,452.00

15,900.00
2,025.00
2,064.00
1,400.00
2,400.00
320.00
1,560.00
1,168.00
-
31,800.00
15,640.00
560.00
7,350.00
11,050.00
31,500.00
7,600.00
132,337.00
52,934.80
185,271.80

3,600.00
9,600.00
1,750.00
-
260.00
8,000.00
 -
5,000.00
2,280.00
870.00
-
15,600.00
24,000.00
13,500.00
21,600.00
-
600.00
4,950.00
900.00
900.00
-
2,600.00
4,000.00
-
800.00
750.00
1,320.00
2,450.00
-
33,000.00
10,000.00
168,330.00
67,332.00
235,662.00

66,000.00

231,000.00
297,000.00
118,800.00
415,800.00

6,500.00
9,300.00
4,700.00
48,750.00
3,300.00
 17,000.00
1,760.00
7,350.00
9,750.00

2,700.00
2,700.00
2,250.00
2,100.00
2,000.00
2,000.00
9,900.00
2,000.00
4,000.00
2,000.00
140,060.00
56,024.00
196,084.00
 Project : DISPLAY AREA BLDG., DIMENSION 10m x 14m (Area = 248 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION

II Earthworks
III Scaffolding & Formworks
IV Concreting Works
V Masonry Works
VI Steel/Roof Framing Works
VIII Electrical Works
IX Carpentry Works
X Doors/Windows/Glass works/Finishtration
XI Painting Works

Project Cost
12% VAT
Total Estimated Project Cost Php
TOTAL

188,200.00
162,630.00
695,413.60
311,838.80
251,790.00
121,752.40
92,820.00
302,400.00
112,432.60

2,239,277.40
268,713.29
2,507,990.69
 Project : DISPLAY AREA BLDG., DIMENSION 10m x 14m (Area = 140SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

Work Description Qty Unit Unit Cost

II. Earthworks
Layouting 1 lot 25,000.00
Excavation/hauling 55 cu m 600.00
Compaction 67 cu m 600.00
Earthfill 180 cu m 500.00
Direct Cost

III. Scaffolding & formworks

3/4" thk Phenolic boards 30 shts 1,225.00
2x4 coco lumber 1000 bf 19.00
2x3 coco lumber 1000 bf 19.00
2x2 coco lumber 500 bf 19.00
4" CWN 2 boxes 1,650.00
2 1/2" CWN 1 box 1,400.00
1" CWN 1 box 1,400.00
Materials
Labor
Direct Cost

IV. Concreting Works

16mm dia. X 9m DSB 362 L 485.00
10mm dia. X 6m DSB 189 L 136.00
Cement 600 bags 210.00
Sand 65 cu m 1,000.00
Gravel 87 cu m 1,100.00
Tie wire 5 rolls 1,750.00
Materials
Labor
Direct Cost

V. Masonry Works
4" fashtwall 98 panels 1,999.00
10mm dia. DSB 80 L 136.00
Adhesive 40 bags 399.00
Materials
Labor
Direct Cost
VI. Steel/Roof Framing Works
A. Trusses/Framing
Rafters 8 L 8,700.00
2 x 6 x 1.5mm Cee purlins 65 L 720.00
Steel girt 1 lot 25,000.00
12mm dia sagrod 1 lot 3,000.00
Steel accessories 1 lot 10,000.00
Welding rod 3 boxes 2,300.00
Insulator foil 4 rolls 2,700.00
4" tyrolit steel cutting wheel 50 pcs 155.00
Materials
Labor
Direct Cost

IX. Electrical Works

A. Conduits
RSC Pipe 50mm dia 8 L 450.00
PVC Flexible hose 4 rolls 640.00
PVC Solvent cement 2 cans 350.00
B. Fittings
RSC Elbow 50mm dia 4 pcs 65.00
Accessories 1 lot 5,000.00
C. Enclosures/Boxes
Panel board 8Branches/60AT/Bolt-on/220V 1 set 3,800.00
Junction box PVC 15 pcs 38.00
PVC Utility box 12 pcs 29.00
D. Wires and Cables
14mm2 THW 80 mts 195.00
3.5mm2 THHN 1 boxes 4,500.00
2.0mm2 THHN 1 boxes 3,600.00
E. Breakers
60AT Bolt-on 1 pc 600.00
30AT Bolt-on 2 pcs 450.00
20AT Bolt-on 1 pcs 450.00
15AT Bolt-on 1 pcs 450.00
F. Miscellaneous
Electrical Tape 40 pcs 65.00
Tie wire 10 kls 80.00
G. Outlets/Switches
Double pole switch 8 sets 100.00
3 Prong Conv. Outlet 4 sets 132.00
H. Fixtures
Surface type lightings 28 sets 1,100.00
Pin lightings 10 sets 350.00
Accessories 1 lot 5,000.00
Materials
Labor
Direct Cost

X. Carpentry Works
A. Exterior/Interior Ceiling
WPC Ceiling 8 boxes 2,200.00
3.5mm cement board 70 shts 285.00
Metal Furring 140 L 120.00
Wall Angle 50 L 75.00
C-Channel 50 L 92.00
Blind Rivets 8 boxes 450.00
Materials
Labor
Direct Cost

XI. Doors/Windows/Glass Works/Finishtration

A. Finishtration
Wall cladding w/ framing 160 LM 600.00
ACP w/ framing 60 LM 2,000.00
Materials
Labor
Direct Cost

XIV. Painting Works

A. Exterior wall/ Ceiling
Primer 8 gal 650.00
Cast 15 gal 465.00
Reducer 12 gal 470.00
Top coat 34 gal 750.00
Putty 5 gal 550.00
F. Metal Surfaces
Marine Epoxy Primer 6 gal 850.00
Paint Thinner 2 gal 352.00
Lacquer Thinner 6 gal 490.00
Gloss Enamel 6 gal 650.00
G. Consumables & Equipments
Sandpaper #36 12 mts 225.00
Sandpaper #60 12 mts 225.00
Sandpaper #80 10 mts 225.00
Sandpaper #100 10 mts 210.00
Roller Brush (foam) 6" w/ tray 20 sets 330.00
Old newspaper 30 kls 25.00
Waste cotton 50 kls 50.00
Masking tape 50 pcs 40.00
Materials
Labor
Direct Cost

End of Estimate
Section Total

25,000.00
33,000.00
40,200.00
90,000.00
188,200.00

36,750.00
19,000.00
19,000.00
9,500.00
3,300.00
1,400.00
1,400.00
90,350.00
72,280.00
162,630.00

175,570.00
25,704.00
126,000.00
65,000.00
95,700.00
8,750.00
496,724.00
198,689.60
695,413.60

195,902.00
10,880.00
15,960.00
222,742.00
89,096.80
311,838.80
 69,600.00
46,800.00
25,000.00
3,000.00
10,000.00
6,900.00
10,800.00
7,750.00
179,850.00
71,940.00
251,790.00

3,600.00
2,560.00
700.00
-
260.00
5,000.00
-
3,800.00
570.00
348.00
-
15,600.00
4,500.00
3,600.00
-
600.00
900.00
450.00
450.00
-
2,600.00
800.00
-
800.00
528.00
-
30,800.00
3,500.00
 5,000.00
86,966.00
34,786.40
121,752.40

17,600.00
19,950.00
16,800.00
3,750.00
4,600.00
3,600.00
66,300.00
26,520.00
92,820.00

96,000.00
120,000.00
216,000.00
86,400.00
302,400.00

5,200.00
6,975.00
5,640.00
25,500.00
2,750.00

5,100.00
704.00
2,940.00
3,900.00

2,700.00
2,700.00
2,250.00
2,100.00
6,600.00
750.00
2,500.00
 2,000.00
80,309.00
32,123.60
112,432.60
 Project : BIO-SECURITY BLDG., DIMENSION 10m x 29m (AREA = 98SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION

II Earthworks
III Scaffolding & Formworks
IV Concreting Works
V Masonry Works
VI Steel/Roof Framing Works
VIII Plumbing Works
IX Electrical Works
X Carpentry Works
XI Doors/Windows/Glass works/Finishtration
XIV Painting Works

Project Cost
12% VAT
Total Estimated Project Cost Php
TOTAL

92,000.00
120,510.00
455,761.60
252,515.20
163,345.00
113,912.40
86,332.40
57,834.00
227,500.00
104,123.60

1,673,834.20
200,860.10
1,874,694.30
 Project : BIO-SECURITY BLDG., DIMENSION 10m x 29m (AREA = 98SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

Work Description Qty Unit Unit Cost Section Total

II. Earthworks
Layouting 1 lot 25,000.00
Excavation/hauling 45 cu m 600.00
Compaction 50 cu m 600.00
Earthfill 20 cu m 500.00
Direct Cost

III. Scaffolding & formworks

3/4" thk Phenolic boards 20 shts 1,225.00
2x4 coco lumber 1000 bf 19.00
2x3 coco lumber 500 bf 19.00
2x2 coco lumber 500 bf 19.00
4" CWN 1 box 1,650.00
2 1/2" CWN 1 box 1,400.00
1" CWN 1 box 1,400.00
Materials
Labor
Direct Cost

IV. Concreting Works

16mm dia. X 9m DSB 210 L 485.00
10mm dia. X 6m DSB 134 L 136.00
Cement 392 bags 210.00
Sand 42 cu m 1,000.00
Gravel 69 cu m 1,100.00
Tie wire 3 rolls 1,750.00
Materials
Labor
Direct Cost

V. Masonry Works
4" fashtwall 78 panels 1,999.00
10mm dia. DSB 80 L 136.00
Adhesive 34 bags 399.00
Materials
Labor
Direct Cost
VI. Steel/Roof Framing Works
A. Trusses/Framing
Rafters 7 L 6,500.00
2 x 6 x 1.5mm Cee purlins 30 L 720.00
Steel girt 1 lot 15,000.00
12mm dia sagrod 1 lot 3,000.00
Steel accessories 1 lot 10,000.00
Welding rod 3 boxes 2,300.00
Insulator foil 4 rolls 2,700.00
4" tyrolit steel cutting wheel 25 pcs 155.00
Materials
Labor
Direct Cost

VIII. Plumbing Works

A. Water Line
12mm dia ppr pipe 25 L 265.00
18mm dia 90 deg elbow plain 20 pcs 45.00
18mm dia tee 8 pcs 172.00
18mm dia coupling 15 pcs 35.00
18mm dia valve 4 pcs 300.00
18mm dia end cap 10 pcs 32.00
18mm dia tee threaded 6 pcs 195.00
18mm dia 90 deg elbow threaded 10 pcs 146.00
B. Septic Vault
12mm dia DSB 100 L 212.00
10mm dia. DSB 70 L 136.00
G.I. Tie wire 6 kls 70.00
Gravel 4 cu m 1,050.00
Sand 9 cu m 850.00
Cement 100 bags 210.00
4" CHB 200 pcs 19.00
Materials
Labor
Direct Cost
IX. Electrical Works
A. Conduits
RSC Pipe 50mm dia 8 L 450.00
PVC Flexible hose 4 rolls 640.00
PVC Solvent cement 2 cans 350.00
B. Fittings
RSC Elbow 50mm dia 4 pcs 65.00
Accessories 1 lot 5,000.00
C. Enclosures/Boxes
Panel board 8Branches/60AT/Bolt-on/220V 1 set 3,800.00
Junction box PVC 15 pcs 38.00
PVC Utility box 12 pcs 29.00
D. Wires and Cables
14mm2 THW 80 mts 195.00
3.5mm2 THHN 1 boxes 4,500.00
2.0mm2 THHN 1 boxes 3,600.00
E. Breakers
60AT Bolt-on 1 pc 600.00
30AT Bolt-on 2 pcs 450.00
20AT Bolt-on 1 pcs 450.00
15AT Bolt-on 1 pcs 450.00
F. Miscellaneous
Electrical Tape 40 pcs 65.00
Tie wire 10 kls 80.00
G. Outlets/Switches
Double pole switch 8 sets 100.00
3 Prong Conv. Outlet 4 sets 132.00
H. Fixtures
Surface type lightings 30 sets 300.00
Accessories 1 lot 5,000.00
Materials
Labor
Direct Cost

X. CARPENTRY WORKS
A. Exterior/Interior Ceiling
3.5mm cement board 100 shts 285.00
Metal furring 60 L 120.00
Wall angle 20 L 75.00
C-Channel 30 L 92.00
Blind rivets 3 boxes 450.00
Materials
Labor
Direct Cost

XI. Doors/Windows/Glass Works/Finishtration

A. Doors
1.00m x 2.10m Steel door w/ frame 6 sets 11,000.00
B. Windows
1.00m x 2.10m Steel door w/ frame 5 sqm 2,500.00
C. Finishtration
Wall cladding w/ framing 140 LM 600.00
Materials
Labor
 Direct Cost

XIV. Painting Works

A. Exterior wall/ Ceiling
Primer 8 gal 650.00
Cast 14 gal 465.00
Reducer 12 gal 470.00
Top coat 34 gal 750.00
Putty 5 gal 550.00
F. Metal Surfaces
Marine epoxy primer 4 gal 850.00
Paint thinner 2 gal 352.00
Lacquer thinner 5 gal 490.00
Gloss enamel 4 gal 650.00
G. Consumables & Equipments
Sandpaper #36 12 mts 225.00
Sandpaper #60 12 mts 225.00
Sandpaper #80 10 mts 225.00
Sandpaper #100 10 mts 210.00
Roller brush (foam) 6" w / tray 14 sets 330.00
Old newspaper 30 kls 25.00
Waste cotton 50 kls 50.00
Masking tape 50 pcs 40.00
Materials
Labor
Direct Cost

End of Estimate
Section Total

25,000.00
27,000.00
30,000.00
10,000.00
92,000.00

24,500.00
19,000.00
9,500.00
9,500.00
1,650.00
1,400.00
1,400.00
66,950.00
53,560.00
120,510.00

101,850.00
18,224.00
82,320.00
42,000.00
75,900.00
5,250.00
325,544.00
130,217.60
455,761.60

155,922.00
10,880.00
13,566.00
180,368.00
72,147.20
252,515.20
 45,500.00
21,600.00
15,000.00
3,000.00
10,000.00
6,900.00
10,800.00
3,875.00
116,675.00
46,670.00
163,345.00

6,625.00
900.00
1,376.00
525.00
1,200.00
320.00
1,170.00
1,460.00

21,200.00
9,520.00
420.00
4,200.00
7,650.00
21,000.00
3,800.00
81,366.00
32,546.40
113,912.40

3,600.00
2,560.00
700.00
-
260.00
5,000.00
-
 3,800.00
570.00
348.00
-
15,600.00
4,500.00
3,600.00
-
600.00
900.00
450.00
450.00
-
2,600.00
800.00
-
800.00
528.00
-
9,000.00
5,000.00
61,666.00
24,666.40
86,332.40

28,500.00
7,200.00
1,500.00
2,760.00
1,350.00
41,310.00
16,524.00
57,834.00

66,000.00

12,500.00

84,000.00
162,500.00
65,000.00
227,500.00

5,200.00
6,510.00
5,640.00
25,500.00
2,750.00

3,400.00
704.00
2,450.00
2,600.00

2,700.00
2,700.00
2,250.00
2,100.00
4,620.00
750.00
2,500.00
2,000.00
74,374.00
29,749.60
104,123.60
 Project : FARROWING BLDG., DIMENSION 17m x 50m (AREA = 850SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION

II Earthworks
III Scaffolding & Formworks
IV Concreting Works
V Masonry Works
VI Steel/Roof Framing Works
VIII Plumbing Works
IX Electrical Works
X Doors/Windows/Glass works/Finishtration
XI Painting Works

Project Cost
12% VAT
Total Estimated Project Cost Php
TOTAL

583,800.00
410,670.00
3,238,900.00
455,721.00
921,452.00
185,271.80
235,662.00
415,800.00
220,829.00

6,668,105.80
800,172.70
7,468,278.50
 Project : FARROWING BLDG., DIMENSION 17m x 50m (AREA = 850SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

Work Description Qty Unit Unit Cost Section Total

II. Earthworks
Layouting 1 lot 35,000.00
Excavation/hauling 450 cu m 600.00
Compaction 298 cu m 600.00
Earthfill 200 cu m 500.00
Direct Cost

III. Scaffolding & formworks

3/4" thk Phenolic boards 70 shts 1,225.00
2x4 coco lumber 4000 bf 19.00
2x3 coco lumber 2000 bf 19.00
2x2 coco lumber 1000 bf 19.00
4" CWN 4 box 1,650.00
2 1/2" CWN 1 box 1,400.00
1" CWN 1 box 1,400.00
Materials
Labor
Direct Cost

IV. Concreting Works

16mm dia. X 9m DSB 1650 L 485.00
10mm dia. X 6m DSB 950 L 136.00
Cement 2955 bags 210.00
Sand 284 cu m 1,000.00
Gravel 420 cu m 1,100.00
Tie wire 10 rolls 1,750.00
Materials
Labor
Direct Cost

V. Masonry Works
4" fashtwall 140 panels 1,999.00
10mm dia. DSB 145 L 136.00
Adhesive 65 bags 399.00
Materials
Labor
Direct Cost
VI. Steel/Roof Framing Works
A. Trusses/Framing
Steel Post & beams 30 L 8,700.00
2 x 6 x 1.5mm Cee purlins 224 L 720.00
Steel girt 1 lot 100,000.00
12mm dia sagrod 1 lot 15,000.00
Steel accessories 1 lot 50,000.00
Welding rod 10 boxes 2,300.00
Insulator foil 12 rolls 2,700.00
4" tyrolit steel cutting wheel 100 pcs 155.00
Materials
Labor
Direct Cost

VIII. Plumbing Works

A. Water Line
12mm dia ppr pipe 60 L 265.00
18mm dia 90 deg elbow plain 45 pcs 45.00
18mm dia tee 12 pcs 172.00
18mm dia coupling 40 pcs 35.00
18mm dia valve 8 pcs 300.00
18mm dia end cap 10 pcs 32.00
18mm dia tee threaded 8 pcs 195.00
18mm dia 90 deg elbow threaded 8 pcs 146.00
B. Septic Vault
12mm dia DSB 150 L 212.00
10mm dia. DSB 115 L 136.00
G.I. Tie wire 8 kls 70.00
Gravel 7 cu m 1,050.00
Sand 13 cu m 850.00
Cement 150 bags 210.00
4" CHB 400 pcs 19.00
Materials
Labor
Direct Cost
IX. Electrical Works
A. Conduits
RSC Pipe 50mm dia 8 L 450.00
PVC Flexible hose 15 rolls 640.00
PVC Solvent cement 5 cans 350.00
B. Fittings
RSC Elbow 50mm dia 4 pcs 65.00
Accessories 1 lot 8,000.00
C. Enclosures/Boxes
Panel board 8Branches/60AT/Bolt-on/220V 1 set 5,000.00
Junction box PVC 60 pcs 38.00
PVC Utility box 30 pcs 29.00
D. Wires and Cables
14mm2 THW 80 mts 195.00
5.5mm2 THHN 5 boxes 4,800.00
3.5mm2 THHN 3 boxes 4,500.00
2.0mm2 THHN 6 boxes 3,600.00
E. Breakers
60AT Bolt-on 1 pc 600.00
30AT Bolt-on 11 pcs 450.00
20AT Bolt-on 2 pcs 450.00
15AT Bolt-on 2 pcs 450.00
F. Miscellaneous
Electrical Tape 40 pcs 65.00
Tie wire 50 kls 80.00
G. Outlets/Switches
Double pole switch 8 sets 100.00
Triple pole switch 6 sets 125.00
3 Prong Conv. Outlet 10 sets 132.00
Exhaust fan outlet 7 sets 350.00
H. Fixtures
Surface type lightings 60 sets 550.00
Accessories 1 lot 10,000.00
Materials
Labor
Direct Cost

XI. Doors/Windows/Glass Works/Finishtration

A. Doors
1.00m x 2.10m Steel door w/ frame 6 sets 11,000.00
C. Finishtration
Wall cladding w/ framing 385 LM 600.00
Materials
Labor
Direct Cost

XIV. Painting Works

A. Exterior wall/ Ceiling
Primer 15 gal 650.00
Cast 20 gal 465.00
Reducer 15 gal 470.00
Top coat 65 gal 750.00
Putty 8 gal 550.00
F. Metal Surfaces
Marine epoxy primer 20 gal 850.00
Paint thinner 5 gal 352.00
Lacquer thinner 15 gal 490.00
Gloss enamel 20 gal 650.00
G. Consumables & Equipments
Sandpaper #36 15 mts 225.00
Sandpaper #60 12 mts 225.00
Sandpaper #80 10 mts 225.00
Sandpaper #100 10 mts 210.00
Sandpaper #300 10 doz 200.00
Roller brush (foam) 4" w / tray 30 sets 285.00
Roller brush (foam) 6" w / tray 30 sets 330.00
Old newspaper 100 kls 15.00
Waste cotton 100 kls 50.00
Masking tape 50 pcs 40.00
Materials
Labor
Direct Cost

End of Estimate
Section Total

35,000.00
270,000.00
178,800.00
100,000.00
583,800.00

85,750.00
76,000.00
38,000.00
19,000.00
6,600.00
1,400.00
1,400.00
228,150.00
182,520.00
410,670.00

800,250.00
129,200.00
620,550.00
284,000.00
462,000.00
17,500.00
2,313,500.00
925,400.00
3,238,900.00

279,860.00
19,720.00
25,935.00
325,515.00
130,206.00
455,721.00
261,000.00
161,280.00
100,000.00
15,000.00
50,000.00
23,000.00
32,400.00
15,500.00
658,180.00
263,272.00
921,452.00

15,900.00
2,025.00
2,064.00
1,400.00
2,400.00
320.00
1,560.00
1,168.00

31,800.00
15,640.00
560.00
7,350.00
11,050.00
31,500.00
7,600.00
132,337.00
52,934.80
185,271.80

3,600.00
9,600.00
1,750.00
-
260.00
8,000.00
-
 5,000.00
2,280.00
870.00
-
15,600.00
24,000.00
13,500.00
21,600.00
-
600.00
4,950.00
900.00
900.00
-
2,600.00
4,000.00
-
800.00
750.00
1,320.00
2,450.00
-
33,000.00
10,000.00
168,330.00
67,332.00
235,662.00

66,000.00

231,000.00
297,000.00
118,800.00
415,800.00

9,750.00
9,300.00
7,050.00
48,750.00
4,400.00
 17,000.00
1,760.00
7,350.00
13,000.00

3,375.00
2,700.00
2,250.00
2,100.00
2,000.00
8,550.00
9,900.00
1,500.00
5,000.00
2,000.00
157,735.00
63,094.00
220,829.00
 Project : GESTATION BLDG., DIMENSION 82m x 16m (AREA = 1312 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION

II Earthworks
III Scaffolding & Formworks
IV Concreting Works
V Masonry Works
VI Steel/Roof Framing Works
VIII Plumbing Works
IX Electrical Works
X Doors/Windows/Glass works/Finishtration
XI Painting Works

Project Cost
12% VAT
Total Estimated Project Cost Php
TOTAL

888,700.00
584,640.00
4,046,446.60
695,828.00
1,350,930.00
212,521.40
310,704.80
461,160.00
295,603.00

8,846,533.80
1,061,584.06
9,908,117.86
 Project : GESTATION BLDG., DIMENSION 82m x 16m (AREA = 1312 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

Work Description Qty Unit Unit Cost Section Total

II. Earthworks
Layouting 1 lot 35,000.00
Excavation/hauling 750 cu m 600.00
Compaction 402 cu m 600.00
Earthfill 325 cu m 500.00
Direct Cost

III. Scaffolding & formworks

3/4" thk Phenolic boards 70 shts 1,225.00
2x4 coco lumber 6000 bf 19.00
2x3 coco lumber 4000 bf 19.00
2x2 coco lumber 2000 bf 19.00
4" CWN 5 box 1,650.00
2 1/2" CWN 1 box 1,400.00
1" CWN 1 box 1,400.00
Materials
Labor
Direct Cost

IV. Concreting Works

16mm dia. X 9m DSB 1967 L 365.00
10mm dia. X 6m DSB 1134 L 136.00
Cement 4069 bags 210.00
Sand 405 cu m 800.00
Gravel 758 cu m 1,050.00
Tie wire 25 rolls 1,750.00
Materials
Labor
Direct Cost

V. Masonry Works
4" fashtwall 215 panels 1,999.00
10mm dia. DSB 245 L 136.00
Adhesive 85 bags 399.00
Materials
Labor
Direct Cost
VI. Steel/Roof Framing Works
A. Trusses/Framing
Steel Post & beams 36 L 8,000.00
2 x 6 x 1.5mm Cee purlins 450 L 750.00
Steel girt 1 lot 25,000.00
12mm dia sagrod 1 lot 150,000.00
Steel accessories 1 lot 75,000.00
Welding rod 9 boxes 2,300.00
4" tyrolit steel cutting wheel 130 rolls 155.00
Insulator foil 18 rolls 2,700.00
Materials
Labor
Direct Cost

VIII. Plumbing Works

A. Water Line
12mm dia ppr pipe 93 L 265.00
18mm dia 90 deg elbow plain 69 pcs 45.00
18mm dia tee 33 pcs 172.00
18mm dia coupling 71 pcs 35.00
18mm dia valve 20 pcs 300.00
18mm dia end cap 20 pcs 32.00
18mm dia tee threaded 8 pcs 195.00
18mm dia 90 deg elbow threaded 15 pcs 146.00
B. Septic Vault
12mm dia DSB 150 L 212.00
10mm dia. DSB 115 L 136.00
G.I. Tie wire 8 kls 70.00
Gravel 7 cu m 1,050.00
Sand 13 cu m 850.00
Cement 150 bags 210.00
4" CHB 400 pcs 19.00
Materials
Labor
Direct Cost
IX. Electrical Works
A. Conduits
RSC Pipe 50mm dia 8 L 450.00
PVC Pipe 25mm dia 60 L 92.00
PVC Pipe 13mm dia 100 L 63.00
PVC Flexible hose 10 rolls 640.00
B. Fittings
RSC Elbow 50mm dia 4 pcs 65.00
Entrance cap 50mm dia 2 pcs 410.00
RSC coupling 50mm dia 4 pcs 78.00
Accessories 1 lot 5,000.00
C. Enclosures/Boxes
Panel board 8Branches/60AT/Bolt-on/220V 1 set 8,500.00
Junction box PVC 60 pcs 38.00
PVC Utility box 30 pcs 29.00
D. Wires and Cables
14mm2 THW 80 mts 170.00
5.5mm2 THHN 7 boxes 4,800.00
3.5mm2 THHN 4 boxes 4,500.00
2.0mm2 THHN 8 boxes 3,600.00
E. Breakers
60AT Bolt-on 1 pc 600.00
30AT Bolt-on 4 pcs 450.00
20AT Bolt-on 2 pcs 450.00
15AT Bolt-on 2 pcs 450.00
F. Miscellaneous
Electrical Tape 40 pcs 65.00
Tie wire 50 kls 80.00
G. Outlets/Switches
Double pole switch 12 sets 100.00
Triple pole switch 10 sets 125.00
3 Prong Conv. Outlet 10 sets 132.00
Exhaust fan outlet 10 sets 350.00
H. Fixtures
Surface type lightings 100 sets 550.00
Accessories 1 lot 15,000.00
Materials
Labor
Direct Cost

XI. Doors/Windows/Glass Works/Finishtration

A. Doors
1.00m x 2.10m Steel door w/ frame 6 sets 11,000.00
C. Finishtration
Wall cladding w/ framing 439 LM 600.00
Materials
Labor
Direct Cost

XIV. Painting Works

A. Exterior wall/ Ceiling
Primer 20 gal 650.00
Cast 35 gal 465.00
Reducer 35 gal 470.00
Top coat 75 gal 750.00
Putty 15 gal 550.00
F. Metal Surfaces
Marine epoxy primer 35 gal 850.00
Paint thinner 10 gal 352.00
Lacquer thinner 15 gal 490.00
Gloss enamel 25 gal 650.00
G. Consumables & Equipments
Sandpaper #36 12 mts 225.00
Sandpaper #60 12 mts 225.00
Sandpaper #80 10 mts 225.00
Sandpaper #100 10 mts 210.00
Sandpaper #150 10 doz 200.00
Sandpaper #300 10 doz 200.00
Roller brush (foam) 6" w / tray 60 sets 330.00
Old newspaper 100 kls 15.00
Waste cotton 100 kls 50.00
Masking tape 100 pcs 40.00
Materials
Labor
Direct Cost

End of Estimate
Section Total

35,000.00
450,000.00
241,200.00
162,500.00
888,700.00

85,750.00
114,000.00
76,000.00
38,000.00
8,250.00
1,400.00
1,400.00
324,800.00
259,840.00
584,640.00

717,955.00
154,224.00
854,490.00
324,000.00
795,900.00
43,750.00
2,890,319.00
1,156,127.60
4,046,446.60

429,785.00
33,320.00
33,915.00
497,020.00
198,808.00
695,828.00
 288,000.00
337,500.00
25,000.00
150,000.00
75,000.00
20,700.00
20,150.00
48,600.00
964,950.00
385,980.00
1,350,930.00

24,645.00
3,105.00
5,676.00
2,485.00
6,000.00
640.00
1,560.00
2,190.00

31,800.00
15,640.00
560.00
7,350.00
11,050.00
31,500.00
7,600.00
151,801.00
60,720.40
212,521.40

3,600.00
5,520.00
6,300.00
6,400.00
-
260.00
820.00
 312.00
5,000.00
-
8,500.00
2,280.00
870.00
-
13,600.00
33,600.00
18,000.00
28,800.00
-
600.00
1,800.00
900.00
900.00
-
2,600.00
4,000.00
-
1,200.00
1,250.00
1,320.00
3,500.00
-
55,000.00
15,000.00
221,932.00
88,772.80
310,704.80

66,000.00

263,400.00
329,400.00
131,760.00
461,160.00

13,000.00
16,275.00
16,450.00
 56,250.00
8,250.00

29,750.00
3,520.00
7,350.00
16,250.00

2,700.00
2,700.00
2,250.00
2,100.00
2,000.00
2,000.00
19,800.00
1,500.00
5,000.00
4,000.00
211,145.00
84,458.00
295,603.00
 Project : GILT DEVELOPMENT BLDG., DIMENSION 7m x 64m (AREA = 448 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION

II Earthworks
III Scaffolding & Formworks
IV Concreting Works
V Masonry Works
VI Steel/Roof Framing Works
VIII Plumbing Works
IX Electrical Works
X Doors/Windows/Glass works/Finishtration
XI Painting Works

Project Cost
12% VAT
Total Estimated Project Cost Php
TOTAL

351,400.00
273,150.00
2,038,930.60
403,218.20
514,850.00
119,212.80
134,936.20
298,480.00
199,864.00

4,334,041.80
520,085.02
4,854,126.82
 Project : GILT DEVELOPMENT BLDG., DIMENSION 7m x 64m (AREA = 448 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

Work Description Qty Unit Unit Cost Section Total

II. Earthworks
Layouting 1 lot 35,000.00
Excavation/hauling 276 cu m 600.00
Compaction 168 cu m 600.00
Earthfill 100 cu m 500.00
Direct Cost

III. Scaffolding & formworks

3/4" thk Phenolic boards 40 shts 1,225.00
2x4 coco lumber 3000 bf 19.00
2x3 coco lumber 1500 bf 19.00
2x2 coco lumber 500 bf 19.00
4" CWN 3 box 1,650.00
2 1/2" CWN 1 box 1,400.00
1" CWN 1 box 1,400.00
Materials
Labor
Direct Cost

IV. Concreting Works

16mm dia. X 9m DSB 1105 L 485.00
10mm dia. X 6m DSB 514 L 136.00
Cement 1705 bags 210.00
Sand 165 cu m 1,000.00
Gravel 285 cu m 1,100.00
Tie wire 8 rolls 1,750.00
Materials
Labor
Direct Cost

V. Masonry Works
4" fashtwall 125 panels 1,999.00
10mm dia. DSB 122 L 136.00
Adhesive 54 bags 399.00
Materials
Labor
Direct Cost
VI. Steel/Roof Framing Works
A. Trusses/Framing
Rafters 17 L 8,700.00
2 x 6 x 1.5mm Cee purlins 120 L 720.00
Steel girt 1 lot 50,000.00
12mm dia sagrod 1 lot 8,000.00
Steel accessories 1 lot 30,000.00
Welding rod 7 boxes 2,300.00
4" tyrolit steel cutting wheel 50 pcs 155.00
Insulator foil 8 rolls 2,700.00
Materials
Labor
Direct Cost

VIII. Plumbing Works

A. Water Line
12mm dia ppr pipe 30 L 265.00
18mm dia 90 deg elbow plain 40 pcs 45.00
18mm dia tee 12 pcs 172.00
18mm dia coupling 20 pcs 35.00
18mm dia valve 6 pcs 300.00
18mm dia end cap 10 pcs 32.00
18mm dia tee threaded 8 pcs 195.00
18mm dia 90 deg elbow threaded 8 pcs 146.00
B. Septic Vault
12mm dia DSB 100 L 212.00
10mm dia. DSB 70 L 136.00
G.I. Tie wire 6 kls 70.00
Gravel 4 cu m 1,050.00
Sand 9 cu m 850.00
Cement 100 bags 210.00
4" CHB 200 pcs 19.00
Materials
Labor
Direct Cost
IX. Electrical Works
A. Conduits
RSC Pipe 50mm dia 8 L 450.00
PVC Flexible hose 8 rolls 640.00
PVC Solvent cement 5 cans 350.00
B. Fittings
RSC Elbow 50mm dia 4 pcs 65.00
Accessories 1 lot 8,000.00
C. Enclosures/Boxes
Panel board 12Branches/60AT/Bolt-on/220V 1 set 5,000.00
Junction box PVC 30 pcs 38.00
PVC Utility box 17 pcs 29.00
D. Wires and Cables
14mm2 THW 80 mts 195.00
5.5mm2 THHN 2 boxes 4,800.00
3.5mm2 THHN 2 boxes 4,500.00
2.0mm2 THHN 2 boxes 3,600.00
E. Breakers
60AT Bolt-on 1 pc 600.00
30AT Bolt-on 4 pcs 450.00
20AT Bolt-on 2 pcs 450.00
15AT Bolt-on 1 pcs 450.00
F. Miscellaneous
Electrical Tape 40 pcs 65.00
Tie wire 50 kls 80.00
G. Outlets/Switches
Double pole switch 8 sets 100.00
Triple pole switch 6 sets 125.00
3 Prong Conv. Outlet 10 sets 132.00
Exhaust fan outlet 4 sets 350.00
H. Fixtures
Surface type lightings 20 sets 400.00
Accessories 1 lot 7,000.00
Materials
Labor
Direct Cost

XI. Doors/Windows/Glass Works/Finishtration

A. Doors
1.00m x 2.10m Steel door w/ frame 4 sets 11,000.00
C. Finishtration
Wall cladding w/ framing 282 LM 600.00
Materials
Labor
Direct Cost

XIV. Painting Works

A. Exterior wall
Primer 10 gal 650.00
Cast 20 gal 465.00
Reducer 10 gal 470.00
Top coat 65 gal 750.00
Putty 6 gal 550.00
F. Metal Surfaces
Marine epoxy primer 20 gal 850.00
Paint thinner 5 gal 352.00
Lacquer thinner 15 gal 490.00
Gloss enamel 15 gal 650.00
G. Consumables & Equipments
Sandpaper #36 12 mts 225.00
Sandpaper #60 12 mts 225.00
Sandpaper #80 10 mts 225.00
Sandpaper #100 10 mts 210.00
Sandpaper #150 10 doz 200.00
Sandpaper #300 10 doz 200.00
Roller brush (foam) 6" w / tray 45 sets 330.00
Old newspaper 50 kls 25.00
Waste cotton 50 kls 50.00
Masking tape 50 pcs 40.00
Materials
Labor
Direct Cost

End of Estimate
Section Total

35,000.00
165,600.00
100,800.00
50,000.00
351,400.00

49,000.00
57,000.00
28,500.00
9,500.00
4,950.00
1,400.00
1,400.00
151,750.00
121,400.00
273,150.00

535,925.00
69,904.00
358,050.00
165,000.00
313,500.00
14,000.00
1,456,379.00
582,551.60
2,038,930.60

249,875.00
16,592.00
21,546.00
288,013.00
115,205.20
403,218.20
147,900.00
86,400.00
50,000.00
8,000.00
30,000.00
16,100.00
7,750.00
21,600.00
367,750.00
147,100.00
514,850.00

7,950.00
1,800.00
2,064.00
700.00
1,800.00
320.00
1,560.00
1,168.00

21,200.00
9,520.00
420.00
4,200.00
7,650.00
21,000.00
3,800.00
85,152.00
34,060.80
119,212.80

3,600.00
5,120.00
1,750.00
-
260.00
8,000.00
-
 5,000.00
1,140.00
493.00
-
15,600.00
9,600.00
9,000.00
7,200.00
-
600.00
1,800.00
900.00
450.00
-
2,600.00
4,000.00
-
800.00
750.00
1,320.00
1,400.00
-
8,000.00
7,000.00
96,383.00
38,553.20
134,936.20

44,000.00

169,200.00
213,200.00
85,280.00
298,480.00

6,500.00
9,300.00
4,700.00
48,750.00
3,300.00
 17,000.00
1,760.00
7,350.00
9,750.00

2,700.00
2,700.00
2,250.00
2,100.00
2,000.00
2,000.00
14,850.00
1,250.00
2,500.00
2,000.00
142,760.00
57,104.00
199,864.00
 Project : OFFICE BLDG., DIMENSION 4m x 5m (AREA = 20 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION

II Earthworks
III Scaffolding & Formworks
IV Concreting Works
V Masonry Works
VI Steel/Roof Framing Works
VIII Carpentry Works
IX Electrical Works
XI Painting Works

Project Cost
12% VAT
Total Estimated Project Cost Php
TOTAL

19,800.00
52,020.00
244,265.00
38,077.20
67,655.00
20,727.00
36,904.00
29,206.80

508,655.00
61,038.60
569,693.60
 Project : OFFICE BLDG., DIMENSION 4m x 5m (AREA = 20 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

Work Description Qty Unit Unit Cost Section Total

II. Earthworks
Layouting 1 lot 5,000.00
Excavation/hauling 9 cu m 600.00
Compaction 9 cu m 600.00
Earthfill 8 cu m 500.00
Direct Cost

III. Scaffolding & formworks

3/4" thk Phenolic boards 6 shts 1,225.00
2x4 coco lumber 400 bf 19.00
2x3 coco lumber 300 bf 19.00
2x2 coco lumber 200 bf 19.00
4" CWN 1 box 1,650.00
2 1/2" CWN 1 box 1,400.00
1" CWN 1 box 1,400.00
Materials
Labor
Direct Cost

IV. Concreting Works

16mm dia. X 9m DSB 45 L 485.00
10mm dia. X 6m DSB 100 L 136.00
Cement 75 bags 210.00
Sand 45 cu m 1,000.00
Gravel 68 cu m 1,100.00
Tie wire 2 rolls 1,750.00
Materials
Labor
Direct Cost

V. Masonry Works
4" fashtwall 12 panels 1,999.00
10mm dia. DSB 6 L 136.00
Adhesive 6 bags 399.00
Materials
Labor
Direct Cost
VI. Steel/Roof Framing Works
A. Trusses/Framing
Rafters 4 L 650.00
2 x 6 x 1.5mm Cee purlins 10 L 425.00
Steel girt 1 lot 5,000.00
12mm dia sagrod 1 lot 1,000.00
Steel accessories 1 lot 10,000.00
Welding rod 1 boxes 2,300.00
Insulator foil 1 rolls 2,700.00
Steeldecking 33 LM 475.00
Wire mesh 5 shts 650.00
4" tyrolit steel cutting wheel 10 pcs 155.00
Materials
Labor
Direct Cost

VI. CARPENTRY WORKS

A. Exterior/Interior Ceiling
3.5mm cement board 7 shts 285.00
Metal furring 60 L 120.00
Wall angle 20 L 75.00
C-Channel 30 L 92.00
Blind rivets 3 boxes 450.00
Materials
Labor
Direct Cost

IX. Electrical Works

A. Conduits
RSC Pipe 50mm dia 4 L 450.00
PVC Flexible hose 1 rolls 640.00
PVC Solvent cement 1 cans 350.00
B. Fittings
RSC Elbow 50mm dia 4 pcs 65.00
Accessories 1 lot 5,000.00
C. Enclosures/Boxes
Panel board 12Branches/60AT/Bolt-on/220V 1 set 850.00
Junction box PVC 2 pcs 38.00
PVC Utility box 3 pcs 29.00
D. Wires and Cables
14mm2 THW 40 mts 195.00
3.5mm2 THHN 1 boxes 4,500.00
E. Breakers
20AT Bolt-on 1 pcs 450.00
15AT Bolt-on 1 pcs 450.00
F. Miscellaneous
Electrical Tape 1 pcs 65.00
G. Outlets/Switches
Double pole switch 1 sets 100.00
3 Prong Conv. Outlet 1 sets 132.00
H. Fixtures
Surface type lightings 2 sets 400.00
Accessories 1 lot 3,000.00
Materials
Labor
Direct Cost

XIV. Painting Works

A. Exterior wall
Primer 2 gal 650.00
Cast 2 gal 465.00
Reducer 3 gal 470.00
Top coat 5 gal 750.00
Putty 1 gal 550.00
F. Metal Surfaces
Marine epoxy primer 2 gal 850.00
Paint thinner 1 gal 352.00
Lacquer thinner 3 gal 490.00
Gloss enamel 2 gal 650.00
G. Consumables & Equipments
Sandpaper #36 3 mts 225.00
Sandpaper #60 3 mts 225.00
Sandpaper #100 10 mts 210.00
Sandpaper #300 10 doz 200.00
Roller brush (foam) 6" w / tray 5 sets 330.00
Old newspaper 10 kls 15.00
Waste cotton 5 kls 50.00
Masking tape 15 pcs 40.00
Materials
Labor
Direct Cost

End of Estimate
Section Total

5,000.00
5,400.00
5,400.00
4,000.00
19,800.00

7,350.00
7,600.00
5,700.00
3,800.00
1,650.00
1,400.00
1,400.00
28,900.00
23,120.00
52,020.00

21,825.00
13,600.00
15,750.00
45,000.00
74,800.00
3,500.00
174,475.00
69,790.00
244,265.00

23,988.00
816.00
2,394.00
27,198.00
10,879.20
38,077.20
 2,600.00
4,250.00
5,000.00
1,000.00
10,000.00
2,300.00
2,700.00
15,675.00
3,250.00
1,550.00
48,325.00
19,330.00
67,655.00

1,995.00
7,200.00
1,500.00
2,760.00
1,350.00
14,805.00
5,922.00
20,727.00

1,800.00
640.00
350.00
-
260.00
5,000.00
-
850.00
76.00
87.00
-
7,800.00
4,500.00
-
450.00
 450.00
-
65.00
-
100.00
132.00
-
800.00
3,000.00
26,360.00
10,544.00
36,904.00

1,300.00
930.00
1,410.00
3,750.00
550.00

1,700.00
352.00
1,470.00
1,300.00

675.00
675.00
2,100.00
2,000.00
1,650.00
150.00
250.00
600.00
20,862.00
8,344.80
29,206.80
 Project : ISOLATION BLDG., DIMENSION 10m x 29m (AREA = 290 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

ITEM DESCRIPTION

II Earthworks
III Scaffolding & Formworks
IV Concreting Works
V Masonry Works
VI Steel/Roof Framing Works
VIII Plumbing Works
IX Electrical Works
X Doors/Windows/Glass works/Finishtration
XI Painting Works

Project Cost
12% VAT
Total Estimated Project Cost Php
TOTAL

229,600.00
189,990.00
1,246,278.60
275,685.20
274,575.00
111,239.00
98,669.00
204,400.00
196,784.00

2,827,220.80
339,266.50
3,166,487.30
 Project : ISOLATION BLDG., DIMENSION 10m x 29m (AREA = 290 SQM)
Location : BGRY CACAO, PANABO CITY
Owner : CECELIA STOCK FARMS
Subject : SUMMARY OF BILL OF MATERIALS AND COST ESTIMATES

Work Description Qty Unit Unit Cost Section Total

II. Earthworks
Layouting 1 lot 25,000.00
Excavation/hauling 167 cu m 600.00
Compaction 124 cu m 600.00
Earthfill 60 cu m 500.00
Direct Cost

III. Scaffolding & formworks

3/4" thk Phenolic boards 30 shts 1,225.00
2x4 coco lumber 1800 bf 19.00
2x3 coco lumber 1000 bf 19.00
2x2 coco lumber 500 bf 19.00
4" CWN 2 box 1,650.00
2 1/2" CWN 1 box 1,400.00
1" CWN 1 box 1,400.00
Materials
Labor
Direct Cost

IV. Concreting Works

16mm dia. X 9m DSB 647 L 485.00
10mm dia. X 6m DSB 329 L 136.00
Cement 1011 bags 210.00
Sand 117 cu m 1,000.00
Gravel 176 cu m 1,100.00
Tie wire 5 rolls 1,750.00
Materials
Labor
Direct Cost

V. Masonry Works
4" fashtwall 85 panels 1,999.00
10mm dia. DSB 90 L 136.00
Adhesive 37 bags 399.00
Materials
Labor
Direct Cost
VI. Steel/Roof Framing Works
A. Trusses/Framing
Rafters 9 L 8,700.00
2 x 6 x 1.5mm Cee purlins 50 L 720.00
Steel girt 1 lot 30,000.00
12mm dia sagrod 1 lot 6,000.00
Steel accessories 1 lot 15,000.00
Welding rod 4 boxes 2,300.00
Insulator foil 6 rolls 2,700.00
4" tyrolit steel cutting wheel 35 pcs 155.00
Materials
Labor
Direct Cost

VIII. Plumbing Works

A. Water Line
12mm dia ppr pipe 20 L 265.00
18mm dia 90 deg elbow plain 20 pcs 45.00
18mm dia tee 8 pcs 172.00
18mm dia coupling 15 pcs 35.00
18mm dia valve 4 pcs 300.00
18mm dia end cap 10 pcs 32.00
18mm dia tee threaded 6 pcs 195.00
18mm dia 90 deg elbow threaded 6 pcs 146.00
B. Septic Vault
12mm dia DSB 100 L 212.00
10mm dia. DSB 70 L 136.00
G.I. Tie wire 6 kls 70.00
Gravel 4 cu m 1,050.00
Sand 9 cu m 850.00
Cement 100 bags 210.00
4" CHB 200 pcs 19.00
Materials
Labor
Direct Cost
IX. Electrical Works
A. Conduits
RSC Pipe 50mm dia 8 L 450.00
PVC Flexible hose 4 rolls 640.00
PVC Solvent cement 2 cans 350.00
B. Fittings
RSC Elbow 50mm dia 4 pcs 65.00
Accessories 1 lot 5,000.00
C. Enclosures/Boxes
Panel board 12Branches/60AT/Bolt-on/220V 1 set 3,800.00
Junction box PVC 20 pcs 38.00
PVC Utility box 14 pcs 29.00
D. Wires and Cables
14mm2 THW 80 mts 195.00
3.5mm2 THHN 2 boxes 4,500.00
2.0mm2 THHN 2 boxes 3,600.00
E. Breakers
60AT Bolt-on 1 pc 600.00
30AT Bolt-on 2 pcs 450.00
20AT Bolt-on 1 pcs 450.00
15AT Bolt-on 1 pcs 450.00
F. Miscellaneous
Electrical Tape 40 pcs 65.00
Tie wire 50 kls 80.00
G. Outlets/Switches
Double pole switch 8 sets 100.00
3 Prong Conv. Outlet 6 sets 132.00
H. Fixtures
Surface type lightings 15 sets 400.00
Accessories 1 lot 5,000.00
Materials
Labor
Direct Cost

XI. Doors/Windows/Glass Works/Finishtration

A. Doors
1.00m x 2.10m Steel door w/ frame 4 sets 11,000.00
C. Finishtration
Wall cladding w/ framing 170 LM 600.00
Materials
Labor
Direct Cost

XIV. Painting Works

A. Exterior wall
Primer 10 gal 650.00
Cast 20 gal 465.00
Reducer 10 gal 470.00
Top coat 65 gal 750.00
Putty 6 gal 550.00
F. Metal Surfaces
Marine epoxy primer 20 gal 850.00
Paint thinner 5 gal 352.00
Lacquer thinner 15 gal 490.00
Gloss enamel 15 gal 650.00
G. Consumables & Equipments
Sandpaper #36 12 mts 225.00
Sandpaper #60 12 mts 225.00
Sandpaper #80 10 mts 225.00
Sandpaper #100 10 mts 210.00
Sandpaper #150 10 doz 200.00
Sandpaper #300 10 doz 200.00
Roller brush (foam) 6" w / tray 30 sets 330.00
Old newspaper 100 kls 15.00
Waste cotton 100 kls 50.00
Masking tape 50 pcs 40.00
Materials
Labor
Direct Cost

End of Estimate
Section Total

25,000.00
100,200.00
74,400.00
30,000.00
229,600.00

36,750.00
34,200.00
19,000.00
9,500.00
3,300.00
1,400.00
1,400.00
105,550.00
84,440.00
189,990.00

313,795.00
44,744.00
212,310.00
117,000.00
193,600.00
8,750.00
890,199.00
356,079.60
1,246,278.60

169,915.00
12,240.00
14,763.00
196,918.00
78,767.20
275,685.20
 78,300.00
36,000.00
30,000.00
6,000.00
15,000.00
9,200.00
16,200.00
5,425.00
196,125.00
78,450.00
274,575.00

5,300.00
900.00
1,376.00
525.00
1,200.00
320.00
1,170.00
876.00

21,200.00
9,520.00
420.00
4,200.00
7,650.00
21,000.00
3,800.00
79,457.00
31,782.80
111,239.80

3,600.00
2,560.00
700.00
-
260.00
5,000.00
-
 3,800.00
760.00
406.00
-
15,600.00
9,000.00
7,200.00
-
600.00
900.00
450.00
450.00
-
2,600.00
4,000.00
-
800.00
792.00
-
6,000.00
5,000.00
70,478.00
28,191.20
98,669.20

44,000.00

102,000.00
146,000.00
58,400.00
204,400.00

6,500.00
9,300.00
4,700.00
48,750.00
3,300.00

17,000.00
1,760.00
7,350.00
 9,750.00

2,700.00
2,700.00
2,250.00
2,100.00
2,000.00
2,000.00
9,900.00
1,500.00
5,000.00
2,000.00
140,560.00
56,224.00
196,784.00