SAMPLE BOQ
23
Project : Location : Tariji, Tarlac Owner: Mr. Noel Soliman BILL OF MATERIALS/COST ESTIMATES GOAT BARN Item D e s c r I p t i o n QTY. Unit Unit Cost Total Cost I EARTH WORKS A. EXCAVATION 64 cu.m 200.00 12,800.00 B. BACKFILL 45 cu.m 200.00 9,000.00 C. GRAVEL BEDDING 3 cu.m 350.00 1,050.00 TOTAL: 22,850.00 D. LABOR 1 LS 7,997.50 Sub-Total 30,847.50 II CONCRETE WORKS 1. 4O kg. Portland Cement 400 bags 230.00 92,000.00 2. River Sand 30 cu.m. 200.00 6,000.00 3. 3/4 Crushed Gravel 35 cu.m. 350.00 12,250.00 TOTAL: 110,250.00 Labor 1 lot 38,587.50 Sub-Total 148,837.50 III REINFORCING BARS: 1. 16mm diameter DSB (6.0 M) 470 pcs. 345.00 162,150.00 2. 10mm diameter DSB (6.0 M) 505 pcs. 134.00 67,670.00 3. # 16 GI wire 5 rolls 3150.00 15,750.00 TOTAL: 245,570.00 Labor 1 lot 85,949.50 Sub-Total 331,519.50 IV CARPENTRY WORKS: A. FORMWORKS 1. 1/2" thk Plywood 50 pcs. 590.00 29,500.00 2. Form Lumber 3000 bd.ft. 23.00 69,000.00 3. 4" CWN 1 box 1140.00 1,140.00 4. 3" CWN 1 box 1170.00 1,170.00 5. 2" CWN 3 box 1230.00 3,690.00 6. 1" CWN 10 kgs. 60.00 600.00 TOTAL: 105,100.00 B. WOOD WORKS 1. 1"X4" Good Lumber (Wall Partitions 2500 bd.ft. 47.00 117,500.00 2. 2"x6" Good Lumber (Floor Joist) 6200 bd.ft. 47.00 291,400.00 3. Block Screw 1 1/2" 5000 pcs. 2.00 10,000.00
-
Upload
israelashvilibukobzakim2012 -
Category
Documents
-
view
1 -
download
0
Transcript of SAMPLE BOQ
Project : Location :Tariji, TarlacOwner: Mr. Noel Soliman
BILL OF MATERIALS/COST ESTIMATESGOAT BARN
Item D e s c r I p t i o n QTY. Unit Unit Cost Total CostI EARTH WORKS
A. EXCAVATION 64 cu.m 200.00 12,800.00 B. BACKFILL 45 cu.m 200.00 9,000.00 C. GRAVEL BEDDING 3 cu.m 350.00 1,050.00
TOTAL: 22,850.00 D. LABOR 1 LS 7,997.50
Sub-Total 30,847.50
II CONCRETE WORKS
1. 4O kg. Portland Cement 400 bags 230.00 92,000.00 2. River Sand 30 cu.m. 200.00 6,000.00 3. 3/4 Crushed Gravel 35 cu.m. 350.00 12,250.00
TOTAL: 110,250.00 Labor 1 lot 38,587.50
Sub-Total 148,837.50 III REINFORCING BARS:
1. 16mm diameter DSB (6.0 M) 470 pcs. 345.00 162,150.00 2. 10mm diameter DSB (6.0 M) 505 pcs. 134.00 67,670.00 3. # 16 GI wire 5 rolls 3150.00 15,750.00
TOTAL: 245,570.00 Labor 1 lot 85,949.50
Sub-Total 331,519.50 IV CARPENTRY WORKS:
A. FORMWORKS
1. 1/2" thk Plywood 50 pcs. 590.00 29,500.002. Form Lumber 3000 bd.ft. 23.00 69,000.003. 4" CWN 1 box 1140.00 1,140.004. 3" CWN 1 box 1170.00 1,170.005. 2" CWN 3 box 1230.00 3,690.006. 1" CWN 10 kgs. 60.00 600.00
TOTAL: 105,100.00
B. WOOD WORKS
1. 1"X4" Good Lumber (Wall Partitions 2500 bd.ft. 47.00 117,500.002. 2"x6" Good Lumber (Floor Joist) 6200 bd.ft. 47.00 291,400.003. Block Screw 1 1/2" 5000 pcs. 2.00 10,000.00
TOTAL: 418,900.00
C. FLOOR MATTING1. 0.3x0.6 Plastic Matting 1600 pcs 300.00 480,000.002. Block Screw 2 1/2" 16000 pcs 2.00 32,000.00
TOTAL: 512,000.00
D. LABOR 1 lot 362,600.00Sub-Total 1,805,500.00
V STEEL WORKS:
A. ROOF FRAMING1. 2 x 4 C- Purlins 125 pcs. 425.00 53,125.00 2. 2 x 6 C- Purlins 85 pcs. 540.00 45,900.00 3. 1.1/2" G.I Pipe S.40 100 pcs. 630.00 63,000.00 4. 10mm dia. Sogrod 20 pcs. 135.00 2,700.00 7. Welding Rod 3 boxes 1850.00 5,550.00 8. Metal Primer 10 gal. 480.00 4,800.00
TOTAL: 175,075.00 B. PARTITIONS
1. 3/4" G.I Pipe S.40 190 pcs. 630.00 119,700.00 2. 1" G.I Pipe S.40 75 pcs. 630.00 47,250.00 7. Welding Rod 10 boxes 1850.00 18,500.00 8. Metal Primer 16 gal. 480.00 7,680.00
TOTAL: 193,130.00 C LABOR
1. Lumpsum 1 lot 128,871.75 Sub-Total 497,076.75
VI TINSMITHRY WORKS
A. ROOFING1.Pre- painted Roofing Sheets 480 lm. 445.00 213,600.00 2. 1" PE Form Insulator 15 rolls 6200.00 93,000.00 3. Wire Mesh 15 rolls 2500.00 37,500.00
TOTAL: 344,100.00
B. BENDED ACCESSORIES b.1. Ridge Roll 15 pcs. 210.00 3,150.00 b.3. Spanish Gutter 25 pcs. 395.00 9,875.00 b.5. Rivets 2 box 500.00 1,000.00 b.6. Tekscrew 5000 pcs. 1.50 7,500.00
TOTAL: 709,725.00 C. LABOR
1. Lumpsum 1 lot 368,838.75 Sub Total 1,078,563.75
VII PLUMBING WORKS
A. LUMP-SUM LABOR & MATERIALS 1 lot 120,000.00 Sub-Total 120,000.00
VIII ELECTRICAL WORKS
A. LUMP-SUM LABOR & MATERIALS 1 lot 250,000.00 Sub-Total 250,000.00
IX PAINTING WORKS
1. Quick Drying Enamel Aluminun Silve 16 gal 480.00 7,680.00 2. Paint Brush 10 pcs. 62.00 620.00 3. Paint Roller 5 pcs. 30.00 150.00 4. Sand Paper 10 mts 135.00 1,350.00
TOTAL: 9,800.00 Labor 1 lot 3,430.00
Sub-Total 13,230.00
X MISCELLANEOUS AND CONTINGENCIES 1 lot 150,000.00
TOTAL DIRECT COST 4,425,575.00 MARK UPS 442,557.50 VAT 12% 531,069.00 TOTAL AMOUNT 5,399,201.50
Prepared by:Engr. Ma. Sheka Abella
121741
Project JANINA MODELLocation :Bulo, Victoria, TarlacOwner:
BILL OF MATERIALS/COST ESTIMATES
Item D e s c r I p t i o n QTY. Unit Unit Cost I EARTH WORKS
A. EXCAVATION 13.08 cu.m 200.00 B. BACKFILL 3 cu.m 600.00 C. GRAVEL BEDDING 3 cu.m 700.00
TOTAL:
II STUCTURAL CONCRETE WORKS
1. 4O kg. Portland Cement 120 bags 230.00 2. Washed Sand 9 cu.m. 200.00 3. 3/4 Crushed Gravel 13 cu.m. 700.00
TOTAL: III REINFORCING BARS:
1. 16mm diameter DSB (6.0 M) 65 pcs. 292.00 2. 10mm diameter DSB (6.0 M) 115 pcs. 114.00 3. 9mm diameter DSB (6.0 M) 120 pcs. 75.00 4. # 16 GI wire 1 roll 3,150.00
TOTAL:
IV MASONRY WORKS:
1. CHB #4 2200 pcs. 6.50 2. 4O kg. Portland Cement 80 pcs. 230.00 3. 10mm diameter DSB (6.0 M) 80 pcs. 114.00 4. # 16 GI wire 3 kls 75.00 5. Washed Sand 5 cum 200.00
TOTAL:
V PLASTERING WORKS:
1. 4O kg. Portland Cement 80 pcs. 230.00 2. Washed Sand 5 cu.m. 200.00
TOTAL:
VI CARPENTRY WORKS:
A. FORMWORKS
1. 1/2" thk Plywood 15 pcs. 705.00 2. Form Lumber 600 bd.ft. 17.00 3. 4" CWN 10 kgs. 58.00 4. 3" CWN 8 kgs. 60.00 5. 2" CWN 5 kgs. 64.00 6. 1" CWN 2 kgs. 71.00
TOTAL:
B. WOOD WORKS
1. 3/4" Plywood ord 1 pc. 987.00 2.Consealed Half Lap 12 pcs. 20.00 3. Cabinet Handle 5 pcs. 35.00
TOTAL:
VII CEILING/DRYWALL WORKS:
1. Hardiflex 1/4" 15 pcs. 450.00 2. Gypsum Board 9mm thk 20 pcs. 308.00 3. Carrying Channel 15 pcs. 125.00 4. Metal Furring 40 pcs. 100.00 5. W-Clip 50 pcs. 5.00 6. Blind Rivets 3 boxes 200.00 7. Block Screw 2000 pcs. 2.00 8. Metal Track 15 pcs. 105.00 9. Metal Stud 15 pcs. 108.00
TOTAL:
VIII ROOF FRAMING WORKS:
1. 2"X2"X1/4" Angle Bar 3 pcs. 600.00 2. 2x7 C- Purlins Galvanized 4 pcs. 695.00 3. Battens 22 pcs. 305.00 4. 10mm dia. RSB 10 pcs. 114.00 5. Welding Rod 5 kls 99.00
TOTAL:
IX TINSMITHRY WORKS
Roofing w/ accessories 1 ls 23,685.00 TOTAL:
X WINDOWS
Windows 1 ls 15,120.00
XI DOORS
1. 80x210 molded doors w/ door jamb 3 sets 3,180.00 2. 70x210 molded doors w/ door jamb 3 sets 3,180.00
TOTAL:
XII TILE WORKS
1. 40X40 Ceramic Tiles 180 pcs 50.00 2. 40x40 Vynil Tiles 180 pcs 10.00 3. 20x20 Floor Tiles 80 pcs 11.00 4. 20x30 Wall Tiles 180 pcs 14.00 5. Tile Adhesive 5 bags 85.00
6. Rugby 5 bottle 72.00 7. Tile Trim 10 pcs 25.00
TOTAL:
XIII METAL WORKS
1. Tubular 1x2x1.2 3 pcs 340.00 2. Tubular 1x1x1.2 3 pcs 236.00 3. Welding rod 1 kls 99.00
TOTAL:
XIV PLUMBING WORKS
1. PVC Pipe #3 12 pcs. 394.00 2. PVC Elbow #3 10 pcs. 53.00 3. PVC Tee 3x3 2 pcs. 115.00 4. PVC Elbow 45x3 3 pcs. 35.00 5. PVC Blue s. 1000 1/2" 12 pcs. 69.00 6. PVC Blue Elbow w/ thread s. 1000 1/ 5 pcs. 20.00 7. PVC Blue Elbow s. 1000 1/2" 10 pcs. 10.00 8. PVC Blue Male Adopter s. 1000 1/2" 2 pcs. 8.00 9. PVC Blue Tee s. 1000 1/2" 3 pcs. 9.00 10. Gate Valve 1 pcs. 180.00 11. Saddle Clamp 1 pcs. 100.00 12. Water Closet w/ accessories 1 pcs. 2,500.00 13. Lavatory w/ accessories 1 pcs. 1,500.00 14. Sink w/ accessories 1 pcs. 1,600.00 15. Foucet 4 pcs. 300.00 16. Floor Drain 2 pcs. 60.00 17. Shower head 1 pcs. 700.00
TOTAL:
XV ELECTRICAL WORKS
2 box 3,310.00 2 box 2,815.00
3. Junction Box 15 pcs. 24.00 4. Utility Box 15 pcs. 22.00 5. PVC Pipe 1/2" orange 10 pcs. 68.00 6. PVC Pipe 3/4" orange 3 pcs. 87.00 7. Entrance cap 1 pcs. 32.00
1. THHN Wire # 3.5mm2. THHN Wire # 2.0mm
8. Bolt Insulator 1 pcs. 23.00 9. Flexible Hose 1/2" 100 mts 8.00 10.Panel Board 8-Brances Plug in type 1 pcs. 630.00 11. Circuit Breaker 60amp 1 pcs. 675.00 12. Circuit Breaker 30amp 3 pcs. 420.00 13. Circuit Breaker 20amp 2 pcs. 420.00 14. Circuit Breaker 15amp 2 pcs. 420.00 15.Pinlight 10 pcs. 100.00 16. 2-gang switch 2 pcs. 105.00 17. 3-gang switch 2 pcs. 128.00 18. 1-gang switch 2 pcs. 64.00 19. 1-gang 3-way switch 3 pcs. 178.00 20. 1-gang outlet 2 pcs. 50.00 21. 2-gang outlet 10 pcs. 95.00 22. A/C outlet 2 pcs. 125.00
TOTAL:
XVI PAINTING WORKS
1. Flat Latex White 6 tins 1,860.00 2. Gloss Latex (colored) 5 tins 2,218.00 3. Flat Wall Enamel 1 gal 545.00 4. Patching Compound 1 bag 320.00 2. Paint Brush 5 pcs. 70.00 3. Paint Roller 5 pcs. 45.00 4. Sand Paper 10 mts 165.00
TOTAL:
XVII MISCELLANEOUS/CONTEGENCIES (10%)
TOTAL DIRECT COST Labor: TOTAL:
Prepared by:Engr. Ma. Sheka Abella
121741
Project CASSANDRALocation :Bulo, Victoria, TarlacOwner:
BILL OF MATERIALS/COST ESTIMATES BILL OF MATERIALS/COST ESTIMATES
Total Cost Item D e s c r I p t i o n QTY. UnitI EARTH WORKS
2,616.00 A. EXCAVATION 15 cu.m 1,800.00 B. BACKFILL 5 cu.m 2,100.00 C. GRAVEL BEDDING 5 cu.m 6,516.00
II STUCTURAL CONCRETE WORKS
27,600.00 1. 4O kg. Portland Cement 130 bags 1,800.00 2. Washed Sand 13 cu.m. 9,100.00 3. 3/4 Crushed Gravel 19 cu.m. 38,500.00
III REINFORCING BARS:
18,980.00 1. 16mm diameter DSB (6.0 M) 90 pcs. 13,110.00 2. 10mm diameter DSB (6.0 M) 180 pcs. 9,000.00 3. 9mm diameter DSB (6.0 M) 140 pcs. 3,150.00 4. # 16 GI wire 1 roll 44,240.00
IV MASONRY WORKS:
14,300.00 1. CHB #4 2400 pcs. 18,400.00 2. 4O kg. Portland Cement 80 pcs. 9,120.00 3. 10mm diameter DSB (6.0 M) 100 pcs. 225.00 4. # 16 GI wire 4 kls 1,000.00 5. Washed Sand 7 cum 43,045.00
V PLASTERING WORKS:
18,400.00 1. 4O kg. Portland Cement 120 pcs. 1,000.00 2. Washed Sand 5 cu.m. 19,400.00
VI CARPENTRY WORKS:
A. FORMWORKS
10,575.00 1. 1/2" thk Plywood 20 pcs.10,200.00 2. Form Lumber 600 bd.ft.
580.00 3. 4" CWN 10 kgs.480.00 4. 3" CWN 8 kgs.320.00 5. 2" CWN 5 kgs.142.00 6. 1" CWN 2 kgs.
22,297.00
B. WOOD WORKS
987.00 1. 3/4" Plywood ord 1 pc.240.00 2.Consealed Half Lap 10 pcs.175.00 3. Cabinet Handle 5 pcs.
1,402.00
VII CEILING/DRYWALL WORKS:
6,750.00 1. Hardiflex 1/4" 20 pcs. 6,160.00 2. Gypsum Board 9mm thk 35 pcs. 1,875.00 3. Carrying Channel 30 pcs. 4,000.00 4. Metal Furring 80 pcs. 250.00 5. W-Clip 150 pcs. 600.00 6. Blind Rivets 4 boxes 4,000.00 7. Block Screw 3000 pcs. 1,575.00 8. Metal Track 30 pcs. 1,620.00 9. Metal Stud 30 pcs.
26,830.00
VIII ROOF FRAMING WORKS:
1,800.00 1. 2"X2"X1/4" Angle Bar 3 pcs. 2,780.00 2. 2x7 C- Purlins Galvanized 7 pcs. 6,710.00 3. Battens 32 pcs. 1,140.00 4. 10mm dia. RSB 20 pcs. 495.00 5. 16mm dia. Rsb 3 pcs. 12,925.00 6. Welding Rod 10 kls
Sub-Total
IX TINSMITHRY WORKS
23,685.00 Roofing w/ accessories 1 ls 23,685.00
X WINDOWS
15,120.00 Windows 1 ls
XI DOORS
9,540.00 1. 80x210 molded doors w/ door jamb 3 sets 9,540.00 2. 70x210 molded doors w/ door jamb 4 sets 19,080.00
XII TILE WORKS
9,000.00 1. 40X40 Ceramic Tiles 180 pcs 1,800.00 2. 40x40 Vynil Tiles 180 pcs 880.00 3. 20x20 Floor Tiles 80 pcs 2,520.00 4. 20x30 Wall Tiles 180 pcs 425.00 5. Tile Adhesive 5 bags
360.00 6. Rugby 5 bottle 250.00 7. Tile Trim 10 pcs 15,235.00
XIII METAL WORKS
1,020.00 1. Tubular 1x2x1.2 5 pcs 708.00 2. Tubular 1x1x1.2 10 pcs 99.00 3. Welding rod 1 kls 1,827.00
XIV PLUMBING WORKS
4,728.00 1. PVC Pipe #3 15 pcs. 530.00 2. PVC Elbow #3 15 pcs. 230.00 3. PVC Tee 3x3 3 pcs. 105.00 4. PVC Elbow 45x3 5 pcs. 828.00 5. PVC Blue s. 1000 1/2" 10 pcs. 100.00 6. PVC Blue Elbow w/ thread s. 1000 7 pcs. 100.00 7. PVC Blue Elbow s. 1000 1/2" 10 pcs. 16.00 8. PVC Blue Male Adopter s. 1000 1/2 2 pcs. 27.00 9. PVC Blue Tee s. 1000 1/2" 5 pcs. 180.00 9. PVC Blue Tee w/ t s. 1000 1/2" 2 pcs. 100.00 10. Gate Valve 2 pcs. 2,500.00 11. Saddle Clamp 1 pcs. 1,500.00 12. Water Closet w/ accessories 2 pcs. 1,600.00 13. Lavatory w/ accessories 2 pcs. 1,200.00 14. Sink w/ accessories 1 pcs. 120.00 15. Foucet 4 pcs. 700.00 16. Floor Drain 5 pcs. 14,564.00 17. Shower head 2 pcs.
XV ELECTRICAL WORKS
6,620.00 3 box 5,630.00 3 box 360.00 3. Junction Box 25 pcs. 330.00 4. Utility Box 20 pcs. 680.00 5. PVC Pipe 1/2" orange 10 pcs. 261.00 6. PVC Pipe 3/4" orange 3 pcs. 32.00 7. Entrance cap 1 pcs.
1. THHN Wire # 3.5mm2. THHN Wire # 2.0mm
23.00 8. Bolt Insulator 1 pcs. 800.00 9. Flexible Hose 1/2" 200 mts 630.00 10.Panel Board 8-Brances Plug in typ 1 pcs. 675.00 11. Circuit Breaker 60amp 1 pcs. 1,260.00 12. Circuit Breaker 30amp 3 pcs. 840.00 13. Circuit Breaker 20amp 2 pcs. 840.00 14. Circuit Breaker 15amp 2 pcs. 1,000.00 15.Pinlight 21 pcs. 210.00 16. 2-gang switch 4 pcs. 256.00 17. 3-gang switch 3 pcs. 128.00 18. 1-gang switch 3 pcs. 534.00 19. 1-gang 3-way switch 2 pcs. 100.00 20. 1-gang outlet 2 pcs. 950.00 21. 2-gang outlet 10 pcs. 250.00 22. A/C outlet 2 pcs. 22,409.00
XVI PAINTING WORKS
11,160.00 1. Flat Latex White 6 tins 11,090.00 2. Gloss Latex (colored) 5 tins 545.00 3. Flat Wall Enamel 2 gal 320.00 4. Patching Compound 1 bag 350.00 2. Paint Brush 5 pcs. 225.00 3. Paint Roller 5 pcs. 1,650.00 4. Sand Paper 10 mts 25,340.00
35,241.50 XVII MISCELLANEOUS/CONTEGENCIES (10%)
352,415.00 TOTAL DIRECT COST 123,345.25 511,001.75
1,050,000.00 Prepared by:48.67% Engr. Ma. Sheka Abella
121741
Project QUEEN VICTORIALocation :Bulo, Victoria, TarlacOwner:
BILL OF MATERIALS/COST ESTIMATES BILL OF MATERIALS/COST ESTIMATES
Unit Cost Total Cost Item D e s c r I p t i o n QTY.I EARTH WORKS
200.00 3,000.00 A. EXCAVATION 20 600.00 3,000.00 B. BACKFILL 8 700.00 3,500.00 C. GRAVEL BEDDING 8 TOTAL: 9,500.00
II STUCTURAL CONCRETE WORKS
230.00 29,900.00 1. 4O kg. Portland Cement 220 200.00 2,600.00 2. Washed Sand 20 700.00 13,300.00 3. 3/4 Crushed Gravel 28 TOTAL: 45,800.00
III REINFORCING BARS:
292.00 26,280.00 1. 16mm diameter DSB (6.0 M) 120 114.00 20,520.00 2. 10mm diameter DSB (6.0 M) 200 75.00 10,500.00 3. 9mm diameter DSB (6.0 M) 200 3,150.00 3,150.00 4. # 16 GI wire 1 TOTAL: 60,450.00
IV MASONRY WORKS:
6.50 15,600.00 1. CHB #4 2600 230.00 18,400.00 2. 4O kg. Portland Cement 90 114.00 11,400.00 3. 10mm diameter DSB (6.0 M) 100 75.00 300.00 4. # 16 GI wire 4 200.00 1,400.00 5. Washed Sand 10 TOTAL: 47,100.00
V PLASTERING WORKS:
230.00 27,600.00 1. 4O kg. Portland Cement 150 200.00 1,000.00 2. Washed Sand 10 TOTAL: 28,600.00
VI CARPENTRY WORKS:
A. FORMWORKS
705.00 14,100.00 1. 1/2" thk Plywood 25 17.00 10,200.00 2. Form Lumber 800 58.00 580.00 3. 4" CWN 10 60.00 480.00 4. 3" CWN 8 64.00 320.00 5. 2" CWN 5 71.00 142.00 6. 1" CWN 2 TOTAL: 25,822.00
B. WOOD WORKS
987.00 987.00 1. 3/4" Plywood ord 1 20.00 200.00 2.Consealed Half Lap 10 35.00 175.00 3. Cabinet Handle 5 TOTAL: 1,362.00
VII CEILING/DRYWALL WORKS:
450.00 9,000.00 1. Hardiflex 1/4" 25 308.00 10,780.00 2. Gypsum Board 9mm thk 40 125.00 3,750.00 3. Carrying Channel 30 100.00 8,000.00 4. Metal Furring 120 5.00 750.00 5. W-Clip 200 200.00 800.00 6. Blind Rivets 5 2.00 6,000.00 7. Block Screw 3000 105.00 3,150.00 8. Metal Track 30 108.00 3,240.00 9. Metal Stud 35 TOTAL: 45,470.00
VIII ROOF FRAMING WORKS:
600.00 1,800.00 1. 2"X2"X1/4" Angle Bar 6 695.00 4,865.00 2. 2x7 C- Purlins Galvanized 7 305.00 9,760.00 3. Battens 35 114.00 2,280.00 4. 10mm dia. RSB 15 292.00 876.00 5. 16mm dia. Rsb 3 99.00 990.00 6. Welding Rod 10
Sub-Total 20,571.00 Sub-Total
IX TINSMITHRY WORKS
32,306.00 32,306.00 Roofing w/ accessories 1 TOTAL: 32,306.00
X WINDOWS
21,060.00 21,060.00 Windows 1
XI DOORS1. 90x210 molded doors w/ door jamb 1
3,180.00 9,540.00 1. 80x210 molded doors w/ door jamb 3 3,180.00 12,720.00 2. 70x210 molded doors w/ door jamb 5 TOTAL: 22,260.00
XII TILE WORKS
50.00 9,000.00 1. 40X40 Ceramic Tiles 245 10.00 1,800.00 2. 40x40 Vynil Tiles 240 11.00 880.00 3. 20x20 Floor Tiles 80 14.00 2,520.00 4. 20x30 Wall Tiles 180 85.00 425.00 5. Tile Adhesive 5
72.00 360.00 6. Rugby 5 25.00 250.00 7. Tile Trim 10 TOTAL: 15,235.00
XIII METAL WORKS
340.00 1,700.00 1. Tubular 1x2x1.2 5 236.00 2,360.00 2. Tubular 1x1x1.2 10 99.00 99.00 3. Welding rod 1 TOTAL: 4,159.00
XIV PLUMBING WORKS
394.00 5,910.00 1. PVC Pipe #3 15 53.00 795.00 2. PVC Elbow #3 14 115.00 345.00 3. PVC Tee 3x3 3 35.00 175.00 4. PVC Elbow 45x3 5 69.00 690.00 5. PVC Blue s. 1000 1/2" 20 20.00 140.00 6. PVC Blue Elbow w/ thread s. 1000 10 10.00 100.00 7. PVC Blue Elbow s. 1000 1/2" 20 8.00 16.00 8. PVC Blue Male Adopter s. 1000 1/2 2 9.00 45.00 9. PVC Blue Tee s. 1000 1/2" 10 15.00 30.00 9. PVC Blue Tee w/ t s. 1000 1/2" 6 180.00 360.00 10. Gate Valve 3 100.00 100.00 11. Saddle Clamp 1 2,500.00 5,000.00 12. Water Closet w/ accessories 3 1,500.00 3,000.00 13. Lavatory w/ accessories 3 1,600.00 1,600.00 14. Sink w/ accessories 1 300.00 1,200.00 15. Foucet 6 60.00 300.00 16. Floor Drain 5 700.00 1,400.00 17. Shower head 3 TOTAL: 21,206.00 18. PVC Pipe #4 10
19. PVC Wye 4x2 420. PVC Tee 4x2 421. PVC Tee 4x4 222. PVC Wye 4x4 123. Clean out #4 224.PVC Elbow 45x4 225. PVC Elbow #2 2026.PVC Elbow 45x2 527. PVC Pipe #2 1028. P-Trap # 2 329. PVC Elbow #4 4
XV ELECTRICAL WORKS
3,310.00 9,930.00 4 2,815.00 8,445.00 3 24.00 600.00 3. Junction Box 25 22.00 440.00 4. Utility Box 25 68.00 680.00 5. PVC Pipe 1/2" orange 20 87.00 261.00 6. PVC Pipe 3/4" orange 5 32.00 32.00 7. Entrance cap 1
1. THHN Wire # 3.5mm2. THHN Wire # 2.0mm
23.00 23.00 8. Bolt Insulator 1 8.00 1,600.00 9. Flexible Hose 1/2" 200 630.00 630.00 10.Panel Board 10-Brances Plug in ty 1 675.00 675.00 11. Circuit Breaker 60amp 1 420.00 1,260.00 12. Circuit Breaker 30amp 5 420.00 840.00 13. Circuit Breaker 20amp 2 420.00 840.00 14. Circuit Breaker 15amp 2 100.00 2,100.00 15.Pinlight 25 105.00 420.00 16. 2-gang switch 5 128.00 384.00 17. 3-gang switch 3 64.00 192.00 18. 1-gang switch 5 178.00 356.00 19. 1-gang 3-way switch 2 50.00 100.00 20. 1-gang outlet 2 95.00 950.00 21. 2-gang outlet 15 125.00 250.00 22. A/C outlet 3 TOTAL: 31,008.00 30
XVI PAINTING WORKS
1,860.00 11,160.00 1. Flat Latex White 8 2,218.00 11,090.00 2. Gloss Latex (colored) 7 545.00 1,090.00 3. Flat Wall Enamel 1 320.00 320.00 4. Patching Compound 1.5 70.00 350.00 2. Paint Brush 5 45.00 225.00 3. Paint Roller 5 165.00 1,650.00 4. Sand Paper 10 TOTAL: 25,885.00 5.QDE 2
6. Mesh Tape 5
45,779.40 XVII MISCELLANEOUS/CONTEGENCIES (10%)
457,794.00 TOTAL DIRECT COST Labor: 160,227.90 TOTAL: 663,801.30
1,300,000.00 Prepared by:51.06% Engr. Ma. Sheka Abella
121741
23. THHN Wire # 5.5mm
Project THERESELocation :Bulo, Victoria, TarlacOwner:
BILL OF MATERIALS/COST ESTIMATES BILL OF MATERIALS/COST ESTIMATES
Unit Unit Cost Total Cost Item D e s c r I p t i o nI EARTH WORKS
cu.m 200.00 4,000.00 A. EXCAVATIONcu.m 600.00 4,800.00 B. BACKFILLcu.m 700.00 5,600.00 C. GRAVEL BEDDING
TOTAL: 14,400.00
II STUCTURAL CONCRETE WORKS
bags 230.00 50,600.00 1. 4O kg. Portland Cementcu.m. 200.00 4,000.00 2. Washed Sandcu.m. 700.00 19,600.00 3. 3/4 Crushed Gravel
TOTAL: 74,200.00 III REINFORCING BARS:
pcs. 292.00 35,040.00 1. 16mm diameter DSB (6.0 M)pcs. 114.00 22,800.00 2. 10mm diameter DSB (6.0 M)pcs. 75.00 15,000.00 3. 9mm diameter DSB (6.0 M)roll 3,150.00 3,150.00 4. # 16 GI wire
TOTAL: 75,990.00
IV MASONRY WORKS:
pcs. 6.50 16,900.00 1. CHB #4pcs. 230.00 20,700.00 2. 4O kg. Portland Cementpcs. 114.00 11,400.00 3. 10mm diameter DSB (6.0 M)kls 75.00 300.00 4. # 16 GI wirecum 200.00 2,000.00 5. Washed Sand
TOTAL: 51,300.00
V PLASTERING WORKS:
pcs. 230.00 34,500.00 1. 4O kg. Portland Cementcu.m. 200.00 2,000.00 2. Washed Sand
TOTAL: 36,500.00
VI CARPENTRY WORKS:
A. FORMWORKS
pcs. 705.00 17,625.00 1. 1/2" thk Plywoodbd.ft. 17.00 13,600.00 2. Form Lumberkgs. 58.00 580.00 3. 4" CWNkgs. 60.00 480.00 4. 3" CWNkgs. 64.00 320.00 5. 2" CWNkgs. 71.00 142.00 6. 1" CWN
TOTAL: 32,747.00
B. WOOD WORKS
pc. 987.00 987.00 1. 3/4" Plywood ordpcs. 20.00 200.00 2.Consealed Half Lappcs. 35.00 175.00 3. Cabinet Handle
TOTAL: 1,362.00
VII CEILING/DRYWALL WORKS:
pcs. 450.00 11,250.00 1. Hardiflex 1/4"pcs. 308.00 12,320.00 2. Gypsum Board 9mm thkpcs. 125.00 3,750.00 3. Carrying Channelpcs. 100.00 12,000.00 4. Metal Furringpcs. 5.00 1,000.00 5. W-Clipboxes 200.00 1,000.00 6. Blind Rivetspcs. 2.00 6,000.00 7. Block Screwpcs. 105.00 3,150.00 8. Metal Trackpcs. 108.00 3,780.00 9. Metal Stud
TOTAL: 54,250.00
VIII ROOF FRAMING WORKS:
pcs. 600.00 3,600.00 1. 2"X2"X1/4" Angle Barpcs. 695.00 4,865.00 2. 2x7 C- Purlins Galvanizedpcs. 305.00 10,675.00 3. Battenspcs. 114.00 1,710.00 4. 10mm dia. RSBpcs. 292.00 876.00 5. 16mm dia. Rsbkls 292.00 2,920.00 6. Welding Rod
Sub-Total 24,646.00
IX TINSMITHRY WORKS
ls 41,201.95 41,201.95 Roofing w/ accessories TOTAL: 41,201.95
X WINDOWS
ls 28,980.00 28,980.00 Windows
XI DOORSsets 3,200.00 3,200.00 sets 3,180.00 9,540.00 1. 80x210 molded doors w/ door jambsets 3,180.00 15,900.00 2. 70x210 molded doors w/ door jamb
TOTAL: 28,640.00
XII TILE WORKS
pcs 50.00 12,250.00 1. 40X40 Ceramic Tilespcs 10.00 2,400.00 2. 40x40 Vynil Tilespcs 11.00 880.00 3. 20x20 Floor Tilespcs 14.00 2,520.00 4. 20x30 Wall Tilesbags 85.00 425.00 5. Tile Adhesive
bottle 72.00 360.00 6. Rugbypcs 25.00 250.00 7. Tile Trim
TOTAL: 19,085.00
XIII METAL WORKS
pcs 340.00 1,700.00 1. Tubular 1x2x1.2pcs 236.00 2,360.00 2. Tubular 1x1x1.2kls 99.00 99.00 3. Welding rod
TOTAL: 4,159.00
XIV PLUMBING WORKS
pcs. 394.00 5,910.00 1. PVC Pipe #3 pcs. 53.00 742.00 2. PVC Elbow #3 pcs. 115.00 345.00 3. PVC Tee 3x3pcs. 35.00 175.00 4. PVC Elbow 45x3pcs. 69.00 1,380.00 5. PVC Blue s. 1000 1/2" pcs. 20.00 200.00 6. PVC Blue Elbow w/ thread s. 1000 pcs. 10.00 200.00 7. PVC Blue Elbow s. 1000 1/2" pcs. 8.00 16.00 8. PVC Blue Male Adopter s. 1000 1/2pcs. 9.00 90.00 9. PVC Blue Tee s. 1000 1/2" pcs. 15.00 90.00 9. PVC Blue Tee w/ t s. 1000 1/2" pcs. 15.00 45.00 10. Gate Valvepcs. 180.00 180.00 11. Saddle Clamppcs. 100.00 300.00 12. Water Closet w/ accessoriespcs. 2,500.00 7,500.00 13. Lavatory w/ accessoriespcs. 1,500.00 1,500.00 14. Sink w/ accessoriespcs. 1,600.00 9,600.00 15. Foucetpcs. 300.00 1,500.00 16. Floor Drainpcs. 60.00 180.00 17. Shower headpcs. 450.00 4,500.00 18. wye 3x2pcs. 70.00 280.00 19. clean outpcs. 130.00 520.00 20. pipe #2pcs. 130.00 260.00 21. elbow #2pcs. 70.00 70.00 22. p-trappcs. 60.00 120.00 pcs. 40.00 80.00 pcs. 30.00 600.00 pcs. 30.00 150.00 pcs. 250.00 2,500.00 pcs. 50.00 150.00 pcs. 60.00 240.00
Total: 39,423.00
XV ELECTRICAL WORKS
box 3,310.00 13,240.00 box 2,815.00 8,445.00 pcs. 24.00 600.00 3. Junction Boxpcs. 22.00 550.00 4. Utility Boxpcs. 68.00 1,360.00 5. PVC Pipe 1/2" orangepcs. 87.00 435.00 6. PVC Pipe 3/4" orangepcs. 32.00 32.00 7. Entrance cap
1. THHN Wire # 3.5mm2. THHN Wire # 2.0mm
pcs. 23.00 23.00 8. Bolt Insulatormts 8.00 1,600.00 9. Flexible Hose 1/2"pcs. 830.00 830.00 10.Panel Board 8-Brances Plug in typpcs. 675.00 675.00 11. Circuit Breaker 60amppcs. 420.00 2,100.00 12. Circuit Breaker 30amppcs. 420.00 840.00 13. Circuit Breaker 20amppcs. 420.00 840.00 14. Circuit Breaker 15amppcs. 100.00 2,500.00 15.Pinlightpcs. 105.00 525.00 16. 2-gang switchpcs. 128.00 384.00 17. 3-gang switchpcs. 64.00 320.00 18. 1-gang switchpcs. 178.00 356.00 19. 1-gang 3-way switch pcs. 50.00 100.00 20. 1-gang outletpcs. 95.00 1,425.00 21. 2-gang outletpcs. 125.00 375.00 22. A/C outletmts. 22.07 662.00
TOTAL: 38,217.00
XVI PAINTING WORKS
tins 1,860.00 14,880.00 1. Flat Latex Whitetins 2,218.00 15,526.00 2. Gloss Latex (colored)gal 545.00 545.00 3. Flat Wall Enamelbag 320.00 480.00 4. Patching Compoundpcs. 70.00 350.00 2. Paint Brushpcs. 45.00 225.00 3. Paint Rollermts 165.00 1,650.00 4. Sand Papergal 460.00 920.00 5.QDEpcs. 150.00 750.00 6. Mesh Tape
TOTAL: 35,326.00
60,042.70 XVII MISCELLANEOUS/CONTEGENCIES (10%)
600,426.95 TOTAL DIRECT COST Labor: 210,149.43 TOTAL: 870,619.08
1,850,000.00 Prepared by:47.06% Engr. Ma. Sheka Abella
121741
23. THHN Wire # 5.5mm
BILL OF MATERIALS/COST ESTIMATES
QTY. Unit Unit Cost Total Cost
8 cu.m 200.00 1,600.00 2 cu.m 600.00 1,200.00 1 cu.m 700.00 700.00
TOTAL: 3,500.00
60 bags 230.00 13,800.00 8 cu.m. 200.00 1,600.00 12 cu.m. 700.00 8,400.00
TOTAL: 23,800.00
50 pcs. 292.00 14,600.00 80 pcs. 114.00 9,120.00 80 pcs. 75.00 6,000.00 10 kls 90.00 900.00
TOTAL: 30,620.00
1600 pcs. 6.50 10,400.00 50 pcs. 230.00 11,500.00 40 pcs. 114.00 4,560.00 4 kls 75.00 300.00 3 cum 200.00 600.00
TOTAL: 27,360.00
60 pcs. 230.00 13,800.00 3 cu.m. 200.00 600.00
TOTAL: 14,400.00
7 pcs. 705.00 4,935.00200 bd.ft. 17.00 3,400.005 kgs. 58.00 290.003 kgs. 60.00 180.002 kgs. 64.00 128.001 kgs. 71.00 71.00
TOTAL: 9,004.00
1 pc. 987.00 987.0010 pcs. 20.00 200.005 pcs. 35.00 175.00
TOTAL: 1,362.00
10 pcs. 450.00 4,500.00 15 pcs. 308.00 4,620.00 10 pcs. 125.00 1,250.00 40 pcs. 100.00 4,000.00 100 pcs. 5.00 500.00 3 boxes 200.00 600.00
2000 pcs. 2.00 4,000.00 15 pcs. 105.00 1,575.00 15 pcs. 108.00 1,620.00
TOTAL: 22,665.00
3 pcs. 600.00 1,800.00 2 pcs. 695.00 1,390.00 20 pcs. 305.00 6,100.00 5 pcs. 114.00 570.00 3 pcs. 292.00 876.00 5 kls 292.00 1,460.00
Sub-Total 12,196.00
1 ls 22,563.00 22,563.00 TOTAL: 22,563.00
1 ls 12,960.00 12,960.00
3 sets 3,180.00 9,540.00 3 sets 3,180.00 9,540.00
TOTAL: 19,080.00
120 pcs 50.00 6,000.00 180 pcs 10.00 1,800.00 70 pcs 11.00 770.00 160 pcs 14.00 2,240.00 5 bags 85.00 425.00
5 bottle 72.00 360.00 10 pcs 25.00 250.00
TOTAL: 11,845.00
2 pcs 340.00 680.00 5 pcs 236.00 1,180.00 1 kls 99.00 99.00
TOTAL: 1,959.00
10 pcs. 394.00 3,940.00 10 pcs. 53.00 530.00 1 pcs. 115.00 115.00 5 pcs. 35.00 175.00 10 pcs. 69.00 690.00 5 pcs. 20.00 100.00 10 pcs. 10.00 100.00 2 pcs. 8.00 16.00 5 pcs. 9.00 45.00 2 pcs. 15.00 30.00 1 pcs. 15.00 15.00 1 pcs. 15.00 15.00 1 pcs. 180.00 180.00 1 pcs. 100.00 100.00 1 pcs. 2,500.00 2,500.00 3 pcs. 1,500.00 4,500.00 4 pcs. 1,600.00 6,400.00 1 pcs. 300.00 300.00 2 pcs. 50.00 100.00 1 pcs. 60.00 60.00 10 pcs. 250.00 2,500.00 5 pcs. 45.00 225.00 1 pcs. 50.00 50.00
Total: 22,686.00
1 box 3,310.00 3,310.00 2 box 2,815.00 5,630.00 15 pcs. 24.00 360.00 20 pcs. 22.00 440.00 10 pcs. 68.00 680.00 3 pcs. 87.00 261.00 1 pcs. 32.00 32.00
1 pcs. 23.00 23.00 100 mts 8.00 800.00 1 pcs. 830.00 830.00 1 pcs. 675.00 675.00 3 pcs. 420.00 1,260.00 2 pcs. 420.00 840.00 2 pcs. 420.00 840.00 10 pcs. 100.00 1,000.00 2 pcs. 105.00 210.00 2 pcs. 128.00 256.00 2 pcs. 64.00 128.00 2 pcs. 178.00 356.00 2 pcs. 50.00 100.00 8 pcs. 95.00 760.00 1 pcs. 125.00 125.00 30 mts. 22.07 662.00
TOTAL: 19,578.00
4 tins 1,860.00 7,440.00 4 tins 2,218.00 8,872.00 1 gal 545.00 545.00 1 bag 320.00 320.00 5 pcs. 70.00 350.00 5 pcs. 45.00 225.00 10 mts 165.00 1,650.00 2 gal 460.00 920.00 5 pcs. 150.00 750.00
TOTAL: 21,072.00
27,665.00
276,650.00 Labor: 96,827.50 TOTAL: 401,142.50
790,000.00 50.78%
