Project Name: PAYAO SDA CHURCH CEILING & FLOOR TILE WORKS

Location: PAYAO, ZAMBOANGA SIBUGAY PROVINCE

Project Cost: 530,000.00
Source of Funds:

BILL OF MATERIALS & COST ESTIMATES

ITEM
ITEM DESCRIPTION QTY UNIT UNIT PRICE AMOUNT
NO.
I. CEILING WORKS 200.00 sq.m
Materials:
METAL FRAMING
19mm X 50mm X 5m X 0.60mm Feed 101mm Metal Furring 410.00 lgths 150.00 61,500.00
12mm X 38mm X 5m X 0.70mm Feed 60mm Carrying Channel 10.00 lgths 112.00 1,120.00
Welding Rod 1/8" (20kgs/box) 2.00 box 2,400.00 4,800.00
CEILING COVERING
4' X 8' (Hardiflex) Ficem Board 70.00 shts 1,060.00 74,200.00
25mm Hardiflex Screw 3,000.00 pcs 2.00 6,000.00
Kwikrip CUtter 3.00 pcs 220.00 660.00
75mm X 250' Perforated Joint tape 5.00 pcs 165.00 825.00
15 kl Hardistop Base Coat 5.00 bags 345.00 1,725.00
Scoring Knife 4.00 pcs 255.00 1,020.00
PAINTING
Boysen Permacoat (Primer) 10.00 gal 996.00 9,960.00
Flat Latex (top coat) 53.00 gal 839.00 44,467.00
Sand Paper #120 18.00 pcs 15.00 270.00
75mm X 250' Perforated Joint tape 6.00 sets 150.00 900.00
Paint Brush 6.00 pcs 30.00 180.00

Material Cost 145,007.00

II. TILE WORKS 156.40 sq.m
Materials:
Glazed Granite Tile 60cm x 60cm 450.00 pcs 120.00 54,000.00
Portland Cement 50.00 bags 300.00 15,000.00
Fine Sand 5.00 cu.m 1,200.00 6,000.00
Tile Grout (2 kgs) 20.00 packs 50.00 1,000.00

Material Cost 76,000.00

III. ELECTRICAL WORKS 1.00 lot
Materials:
WIRES AND CONDUCTORS
#10 THHN Cu. Wire (Stranded) 6.00 meters 196.00 1,176.00
#12 THHN Cu. Wire (Stranded) 2.00 box/150 m 3,875.00 7,750.00
PANEL BOARD AND DISCONNECTING SWITCH
Center Main Panel Board (bolt on type)
Main : 60AT, 40AF, 240V, 2P, 14 KAIC 1.00 assy 4,620.00 4,620.00
Circuit Breakers:
40 AMP, 30 AMP, 20 AMP
LIGHTING FIXTURES AND ACCESSORIES
LED 2 gang adjustable downlight (20W) each 40.00 pcs 1,645.00 65,800.00
T5 LED Tube Light 18W 4ft (warm white) 30.00 pcs 306.00 9,180.00
PIPES/CONDUITS AND FITTINGS
Electrical Conduit Pipe (3m x 25mmØ) 25.00 lenghts 150.00 3,750.00
Electrical Elbow Pipe (3m x 25mmØ) 9.00 pcs 30.00 270.00
25mmØ Flexible Hose 50.00 meters 25.00 1,250.00
BOXES
2" x 4" PVC Utility Box [High Impact & Heat Resistant] 8.00 pcs 30.00 240.00
4" x 4" PVC Junction Box [High Impact & Heat Resistant] with cover 8.00 pcs 45.00 360.00
CONSUMABLES
Electrical Tape, Big 3.00 rolls 55.00 165.00
PVC Tox #8 1.00 box 120.00 120.00
PVC Tox #5 1.00 box 85.00 85.00
Metal Screw [Tox #8] 1.00 gross 145.00 145.00
Metal Screw [Tox #5] 1.00 gross 110.00 110.00
S-Blue Solvent Cement 200cc 2.00 cans 120.00 240.00
G.I. Tie Wire #14 1.00 kgs. 75.00 75.00
Concrete Nail 2" 1.00 kg 90.00 90.00

Material Cost 95,426.00

 SUMMARY OF COST ESTIMATE
PAYAO SDA CHURCH CEILING & FLOOR TILE WORKS
ITEM ITEM DESCRIPTION
I. CEILING WORKS 145,007.00
II. TILE WORKS 76,000.00
III ELECTRICAL WORKS ( only lights are fina l) 95,426.00
TOTAL MATERIAL COST 316,433.00
30% Labor Cost: 94,929.90
Sub-total: 411,362.90
5% Contingency: 20,568.15
Total Estimated Project Cost: 526,860.95
Say: 530,000.00

Prepared by: Checked & Reviewed by:

DENE CARL P. MAKILING AZARIAS ALBURO

Architect Church Elder

LOLOY BUNGABONG
Church Elder

Approved:
WILFRED I. MAKILING
Church Elder