BOQ
BOQ
(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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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