PROJECT: A PROPOSED TWO-BEDROOM BUNGALOW

LOCATION: Zone 1, Nagsaag, San Manuel, Pangasinan

OWNER : JENNY ROSE EDADES REPOLLO

SUMMARY OF BILL OF MATERIALS AND COST ESTIMATE

I General Requirements 20,000.00

II Earthworks 27,900.00

III Concrete Works 76,975.00

IV Reinforcing Bars 80,582.00

V Formworks 32,112.00

VI Masonry Works 59,559.90

VII Millworks 72,000.00

VIII Roofing Works 53,300.00

IX Electrical Works 27,625.00

X Plumbing Works 70,000.00

XI Painting Works 45,000.00

XII Tiling Works 35,000.00

PHP 600,053.90

The Architect or Engineer cannot guarantee the accuracy of the above Estimate in as much as he has no control of the procurement, availabilty
and prices of materials. Therefore, any or all-additional cost accrued on this project shall not be the responsibilty of the Architect or Engineer.

PREPARED BY:

ENGR. LIZA ROSE E. SANTOS

Civil Engineer

PRC. NO. 0174218

VALIDITY: 02/02/25
PTR NO. 0915442
ISSUED ON: 04/18/24
ISSUED AT: ASINGAN, PANGASINAN
PROJECT A PROPOSED TWO-BEDROOM BUNGALOW
LOCATION: Zone 1, Nagsaag, San Manuel, Pangasinan
OWNER : JENNY ROSE EDADES REPOLLO

BILL OF MATERIALS

MATERIAL LABOR TOTAL

Item PARTICULARS
Quantity Unit Unit Cost Total Cost Unit Cost Total Cost AMOUNT

I GENERAL REQUIREMENTS
1.0 Mobilization/Demobilization 1.00 ls 10,000.00 10,000.00 10,000.00 10,000.00 20,000.00
SUB-TOTAL I 10,000.00 10,000.00 20,000.00

II EARTHWORKS
1.0 Excavation 30.00 cu.m - 600.00 18,000.00 18,000.00
2.0 Gravel Bed 6.00 cu.m 1,200.00 7,200.00 450.00 2,700.00 9,900.00
SUB-TOTAL II 7,200.00 20,700.00 27,900.00

III CONCRETE WORKS

1.0 a. Portland Cement 179.00 bags 230.00 41,170.00 41,170.00
2.0 b. Sand 10.60 cu.m. 650.00 6,890.00 6,890.00
3.0 c. 3/4" Gravel 20.80 cu.m. 650.00 13,520.00 13,520.00
SUB-TOTAL III 61,580.00 0.25 15,395.00 76,975.00

IV REINFORCING BARS
1.0 RSB 9mm X6.0m 2.00 pcs 110.00 220.00 30.00 60.00 280.00
2.0 RSB 10mm X6.0m 109.00 pcs 138.00 15,042.00 48.00 5,232.00 20,274.00
3.0 RSB 12mm X6.0m 174.00 pcs 204.00 35,496.00 65.00 11,310.00 46,806.00
4.0 RSB 16mm X6.0m 26.00 pcs 350.00 9,100.00 72.00 1,872.00 10,972.00
4.0 G.I. Tie Wire #16 1.00 roll 2,150.00 2,150.00 100.00 100.00 2,250.00
SUB-TOTAL IV 62,008.00 18,574.00 80,582.00

V FORMWORKS
1.0 Ordinary Plywood 1/2X4X8 31.00 pcs 550.00 17,050.00 20.00 620.00 17,670.00
2.0 Coco Lumber 2X3X8 223.00 BF 29.00 6,467.00 5.00 1,115.00 7,582.00
3.0 Assorted Common Nail #2,3&4 9.80 kgs 400.00 3,920.00 300.00 2,940.00 6,860.00
SUB-TOTAL V 27,437.00 4,675.00 32,112.00

VI MASONRY WORKS
1.0 Concrete Hollow Blocks 4x8x16 1,268.00 pcs 12.00 15,216.00 2.80 3,550.40 18,766.40
2.0 Portland cement 115.00 bags 225.00 25,875.00 73.50 8,452.50 34,327.50
3.0 Plastering 8.20 cu.m. 250.00 2,050.00 120.00 984.00 3,034.00
4.0 RDB 10mmX6m 24.00 pcs 138.00 3,312.00 5.00 120.00 3,432.00
SUB-TOTAL VI 46,453.00 13,106.90 59,559.90

VII MILLWORKS
1.0 Wood flush door 0.80 x2.10 4.00 sets 4,000.00 16,000.00 900.00 3,600.00 19,600.00
2.0 PVC toilet door 0.70x2.10 1.00 sets 3,500.00 3,500.00 900.00 900.00 4,400.00
3.0 Hardware finishes (hinges,door knobs) 1.00 lot 10,000.00 12,000.00 6,000.00 6,000.00 18,000.00
4.0 Analok Windows 1.00 lot 25,000.00 25,000.00 5,000.00 5,000.00 30,000.00
SUB-TOTAL VII 56,500.00 15,500.00 72,000.00

VIII ROOFING WORKS

1.0 50mmx75mmx0.7mm C-Purlins 11.00 pcs 350.00 3,850.00 3,850.00
2.0 50mmx75mmx0.7mm Tubular Steel 9.00 pcs 810.00 7,290.00 7,290.00
3.0 Long-span with Accessories 70.00 sqm 450.00 31,500.00 31,500.00
SUB-TOTAL VIII 42,640.00 0.25 10,660.00 53,300.00

IX ELECTRICAL WORKS
Lighting Outlet 8.00 sets 950.00 7,600.00 7,600.00
Convenience Outlet 10.00 sets 950.00 9,500.00 9,500.00
Electrical Wires, Consuits and Accessories 1.00 lot 5,000.00 5,000.00 5,000.00
SUB-TOTAL IX 22,100.00 0.25 5,525.00 27,625.00

X PLUMBING WORKS 1.00 ls 40,000.00 40,000.00 30,000.00 30,000.00 70,000.00

SUB-TOTAL X 40,000.00 30,000.00 70,000.00
- - -
XI PAINTING WORKS 1.00 ls 25,000.00 25,000.00 20,000.00 20,000.00 45,000.00
SUB-TOTAL XI 25,000.00 20,000.00 45,000.00

XII TILING WORKS 1.00 ls 20,000.00 20,000.00 15,000.00 15,000.00 35,000.00

SUB-TOTAL XII 20,000.00 15,000.00 35,000.00

TOTAL PROJECT COST PHP 600,053.90

PREPARED BY:

ENGR. LIZA ROSE E. SANTOS

Civil Engineer

PRC. NO. 0174218

VALIDITY: 02/02/25
PTR NO. 0915442
ISSUED ON: 04/18/24
ISSUED AT: ASINGAN, PANGASINAN