OWNER:

DELA MAR LOCATION:

BILL OF MATERIALS AND COST ESTIMATE

PARTICULARS QTY. UNIT UNIT AMOUNT MATERIAL EQPT. LABOR ESTIMATED
A. MATERIALS COST COST COST COST COST DIRECT COST
COOTAGE 1 3,532,759.00 64,125.00 2,426,293.35 6,023,177.35
cement 405 bags 245.00 99,225.00
sand 15 cu.m 1,450.00 21,750.00
gravel 25 cu.m 1,600.00 40,000.00
10mm DSB 205 pcs 148.00 30,340.00
12mm DSB 0 pcs 220.00 -
16mm DSB 102 pcs 380.00 38,760.00
tie wire 100 kg 85.00 8,500.00
2"x2" angle bar 90 pcs 1,512.00 136,080.00
1"x1" angle bar 115 pcs 750.00 86,250.00
c-purlins (2x3x3mm) 26 pcs 700.00 18,200.00
tileform roofing sheets (Php 295/m) 140 m 295.00 41,300.00
rivets 3 bags 360.00 1,080.00
plywood 1/4" 55 pcs 310.00 17,050.00
2"x2"x10' coco lumber 400 pcs 75.00 30,000.00
2"x3"x10' coco lumber 200 pcs 90.00 18,000.00
davies roof paint 3 gal 566.00 1,698.00
red oxide 5 gal 619.00 3,095.00
acrylic semi gloss latex 4 gal 551.00 2,204.00
flat wall enamel 4 gal 540.00 2,160.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
1/4"x10' construction cloth 1 roll 1,200.00 1,200.00
LED wall solar outdoor lamp 6 pcs 500.00 3,000.00
50mm B.I. Pipe 0 pcs 691.00 -
50mmx50mm tubular 0 pcs 1,000.00 -
2-gang switch 1 pcs 131.00 131.00
convenience outlet 2 pcs 300.00 600.00
9W LED light bulb 4 pcs 200.00 800.00
5W LED light bulb 4 pcs 150.00 600.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
circuit breaker 30A 2 unit 250.00 500.00
pvc utility box 3 pcs 100.00 300.00
panel board 1 unit 400.00 400.00
609,886.00
COTTAGE 2
4" CHB 0 pcs 12.00 -
cement 560 bags 245.00 137,200.00
sand 35 cu.m 1,450.00 50,750.00
gravel 30 cu.m 1,600.00 48,000.00
10mm DSB 150 pcs 148.00 22,200.00
12mm DSB 0 pcs 220.00 -
16mm DSB 75 pcs 380.00 28,500.00
tie wire 100 kg 85.00 8,500.00
2"x2" angle bar 4 pcs 1,512.00 6,048.00
1"x1" angle bar 13 pcs 1,183.00 15,379.00
c-purlins (2x3x3mm) 13 pcs 700.00 9,100.00
tileform roofing sheets (Php 295/m) 55 m 295.00 16,225.00
rivets 3 bags 360.00 1,080.00
plywood 1/4" 40 pcs 310.00 12,400.00
2"x2"x10' coco lumber 150 pcs 75.00 11,250.00
2"x3"x10' coco lumber 80 pcs 90.00 7,200.00
davies roof paint 3 gal 566.00 1,698.00
red oxide 3 gal 619.00 1,857.00
acrylic semi gloss latex 1 gal 551.00 551.00
flat wall enamel 3 gal 540.00 1,620.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
1/4"x10' construction cloth 3 roll 1,200.00 3,600.00
LED wall solar outdoor lamp 3 pcs 500.00 1,500.00
50mm B.I. Pipe 0 pcs 691.00 -
50mmx50mm tubular 0 pcs 1,000.00 -
2-gang switch 1 pcs 131.00 131.00
convenience outlet 2 pcs 300.00 600.00
9W LED light bulb 2 pcs 200.00 400.00
5W LED light bulb 3 pcs 150.00 450.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
circuit breaker 30A 2 unit 250.00 500.00
pvc utility box 3 pcs 100.00 300.00
panel board 1 unit 400.00 400.00
 394,102.00

POOL 1 ( ~ 165sqm.)
cement 706 bags 245.00 172,970.00
sand 60 cu.m 1,450.00 87,000.00
gravel 130 cu.m 1,600.00 208,000.00
4" CHB 400 pcs 12.00 4,800.00
10 mm DSB 415 pcs 148.00 61,420.00
12mm DSB 140 pcs 220.00 30,800.00
sahara 908g 400 bags 80.00 32,000.00
tie wire 200 kg 85.00 17,000.00
2" pvc waterline pipe 10' 5 pcs 330.00 1,650.00
1" pvc waterline pipe 10' 5 pcs 112.00 560.00
2" reducer 10 pcs 50.00 500.00
2" tee 10 pcs 21.00 210.00
1" pvc ball valves 6 pcs 101.00 606.00
2"coupling 10 pcs 50.00 500.00
1" caps 5 pcs 20.00 100.00
1/4" plywood 0 pcs 310.00 -
2"x2"x10' coco lumber 0 pcs 75.00 -
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
5.5mm2 electrical wire 1 roll 5,303.00 5,303.00
underwater LED light 12 pcs 28,900.00 346,800.00
hayward centrifugal pump 5hp 0 unit 126,980.00 -
hayward progrid heavy duty D.E. Filters 1 unit 83,790.00 83,790.00
circuit breaker 60A 1 unit 340.00 340.00
circuit breaker 30A 2 unit 250.00 500.00
Eposeal Paint Primer 65 gal 1,100.00 71,500.00
Epoxy pool paint (Island) 65 gal 2,200.00 143,000.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
3/4" electrical pvc pipe 4 pcs 77.00 308.00
1,276,320.00

POOL 2 ( ~ 50sqm.)
cement 350 bags 245.00 85,750.00
sand 20 cu.m 1,450.00 29,000.00
gravel 30 cu.m 1,600.00 48,000.00
4" CHB 100 pcs 12.00 1,200.00
10 mm DSB 300 pcs 148.00 44,400.00
12mm DSB 50 pcs 220.00 11,000.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
3/4" electrical pvc pipe 7 pcs 77.00 539.00
sahara 908g 250 bags 80.00 20,000.00
tie wire 100 kg 85.00 8,500.00
underwater LED light 4 pcs 28,900.00 115,600.00
circuit breaker 30A 1 unit 250.00 250.00
Eposeal Paint Primer 30 gal 1,100.00 33,000.00
Epoxy pool paint (Island) 30 gal 2,200.00 66,000.00
466,902.00

SLAB (OUTSIDE POOL)

cement 750 bags 245.00 183,750.00
sand 35 cu.m 1,450.00 50,750.00
gravel 65 cu.m 1,600.00 104,000.00
10mm dsb 370 pcs 148.00 54,760.00
tie wire 100 kg 85.00 8,500.00
401,760.00

SLIDES AND FRAME SET

10mm DSB 200 pcs 148.00 29,600.00
12mm DSB 150 pcs 220.00 33,000.00
16mm DSB 100 pcs 380.00 38,000.00
tie wire 150 kg 85.00 12,750.00
1/4" construction cloth 20 rolls 1,200.00 24,000.00
cement 200 bags 245.00 49,000.00
sand 20 cu.m 1,450.00 29,000.00
gravel 10 cu.m 1,600.00 16,000.00
paint brush(assorted) 2 lot 2,000.00 4,000.00
acrylic semi gloss latex 11 gal 551.00 6,061.00
241,411.00

STONE HEADS, PAILS, AND VASES

10mm DSB 290 pcs 148.00 42,920.00
12mm DSB 30 pcs 220.00 6,600.00
16mm DSB 15 pcs 380.00 5,700.00
tie wire 50 kg 85.00 4,250.00
1/4" construction cloth 2 rolls 1,200.00 2,400.00
cement 80 bags 245.00 19,600.00
sand 7 cu.m 1,450.00 10,150.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
acrylic semi gloss latex 7 gal 551.00 3,857.00
97,477.00

PLANTER AND FALLS

4" CHB 304 pcs 12.00 3,648.00
10mm DSB 32 pcs 148.00 4,736.00
12mm DSB 6 pcs 220.00 1,320.00
16mm DSB 4 pcs 380.00 1,520.00
cement 50 bags 245.00 12,250.00
sand 10 cu.m 1,450.00 14,500.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
acrylic semi gloss latex 2 gal 551.00 1,102.00
tie wire 45 kg 85.00 3,825.00
44,901.00

MATERIAL COST 3,532,759.00

B. HEAVY EQUIPMENT RENTAL COST

3/4 Backhoe 0 hr 1,800.00 -
Bulldozer 0 hr 3,500.00 -
mobilization and demobilization 1 lot 50,000.00 50,000.00
Diesel 800 Liters 0 lot 30,000.00 -
jack hammer 15.5 hrs 750.00 11,625.00
plate compactor rental + tracking + g 1 lot 2,500.00 2,500.00
64,125.00

C. LABOR COST
1. Technical Labor 1 lot 2,296,293.35 2,296,293.35
2. Excavation Works 1 lot 80,000 80,000.00
3. Backfilling & Hauling Materials 1 lot 50,000 50,000.00
 2,426,293.35
SUMMARY:
1. ESTIMATED DIRECT COST (EDC
_________________________________________________________________________________________________________________ 6,023,177.35
A. MATERIAL COST ___________________________________________________________________________________________ 3,532,759.00
B. EQUIPMENT COST ___________________________________________________________________________________________ 64,125.00
C. LABOR COST ___________________________________________________________________________________________ 2,426,293.35

2. INDIRECT COST ______________________________________________________________________________________ 1,746,721.43

A. OCM (OVERHEAD, CONTINGENCIES & MISC.) 0.05% OF ________________________________________________________________ 301,158.87
B. CONTRACTORS PROFIT (0.10% of EDC) ________________________________________________________________ 602,317.74
C. EXPANDED VALUE ADDED TAXES (12% of EDC + Mark-up________________________________________________________________
Value) 722,781.28
D. PRE-ENGINEERING (2% of EDC to include the ff. scope of w________________________________________________________________ 120,463.55
1. Prepares Drawing Plans, Details & Specifications
2. Prepares Bill of Materials & Cost Estimates
TOTAL ESTIMATED COST PHP 7,769,898.78
PREPARED: CONFORMED:

RONELIO R. ESTILLORE
SPECTRA PRESIDENT OWNER
TIMOGA,ILIGAN CITY

TOTAL
ESTIMATED COST
PHP 7,769,898.78
 6,023,177.35

1,746,721.43

7,769,898.78
 DELA MAR
BILL OF MATERIALS AND COST ESTI
PARTICULARS QTY. UNIT UNIT AMOUNT
A. MATERIALS COST COST
COOTAGE 1
cement 780 bags 245.00 191,100.00
sand 36 cu.m 1,450.00 52,200.00
gravel 67 cu.m 1,600.00 107,200.00
10mm DSB 350 pcs 148.00 51,800.00
12mm DSB 50 pcs 220.00 11,000.00
16mm DSB 180 pcs 380.00 68,400.00
tie wire 200 kg 85.00 17,000.00
2"x2" angle bar 90 pcs 1,512.00 136,080.00
1"x1" angle bar 155 pcs 750.00 116,250.00
c-purlins (2x3x3mm) 26 pcs 700.00 18,200.00
tileform roofing sheets (Php 295/m) 140 m 295.00 41,300.00
rivets 3 bags 360.00 1,080.00
plywood 1/4" 115 pcs 310.00 35,650.00
2"x2"x10' coco lumber 950 pcs 75.00 71,250.00
2"x3"x10' coco lumber 260 pcs 90.00 23,400.00
davies roof paint 3 gal 566.00 1,698.00
red oxide 5 gal 619.00 3,095.00
acrylic semi gloss latex 4 gal 551.00 2,204.00
flat wall enamel 4 gal 540.00 2,160.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
1/4"x10' construction cloth 1 roll 1,200.00 1,200.00
LED wall solar outdoor lamp 6 pcs 500.00 3,000.00
50mm B.I. Pipe 17 pcs 691.00 11,747.00
50mmx50mm tubular 7 pcs 1,000.00 7,000.00
2-gang switch 1 pcs 131.00 131.00
convenience outlet 2 pcs 300.00 600.00
9W LED light bulb 4 pcs 200.00 800.00
5W LED light bulb 4 pcs 150.00 600.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
circuit breaker 30A 2 unit 250.00 500.00
pvc utility box 3 pcs 100.00 300.00
panel board 1 unit 400.00 400.00
984,008.00
COTTAGE 2
4" CHB 700 pcs 12.00 8,400.00
cement 630 bags 245.00 154,350.00
sand 45 cu.m 1,450.00 65,250.00
gravel 35 cu.m 1,600.00 56,000.00
10mm DSB 200 pcs 148.00 29,600.00
12mm DSB 0 pcs 220.00 -
16mm DSB 112 pcs 380.00 42,560.00
tie wire 200 kg 85.00 17,000.00
2"X2" angle bar 4 pcs 1,512.00 6,048.00
1"X1" angle bar 53 pcs 1,183.00 62,699.00
c-purlins 13 pcs 700.00 9,100.00
tileform roofing sheets (Php 295/m) 55 m 295.00 16,225.00
rivets 3 bags 360.00 1,080.00
plywood 1/4" 60 pcs 310.00 18,600.00
2"x2"x10' coco lumber 400 pcs 75.00 30,000.00
2"x3"x10' coco lumber 160 pcs 90.00 14,400.00
davies roof paint 3 gal 566.00 1,698.00
red oxide 3 gal 619.00 1,857.00
acrylic semi gloss latex 2 gal 551.00 1,102.00
flat wall enamel 5 gal 540.00 2,700.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
1/4"x10' construction cloth 3 roll 1,200.00 3,600.00
LED wall solar outdoor lamp 3 pcs 500.00 1,500.00
50mm B.I. Pipe 15 pcs 691.00 10,365.00
50mmx50mm tubular 7 pcs 1,000.00 7,000.00
2-gang switch 1 pcs 131.00 131.00
convenience outlet 2 pcs 300.00 600.00
9W LED light bulb 2 pcs 200.00 400.00
5W LED light bulb 3 pcs 150.00 450.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
circuit breaker 30A 2 unit 250.00 500.00
pvc utility box 3 pcs 100.00 300.00
panel board 1 unit 400.00 400.00
570,578.00

POOL 1 ( ~ 165sqm.)
cement 706 bags 245.00 172,970.00
sand 60 cu.m 1,450.00 87,000.00
gravel 130 cu.m 1,600.00 208,000.00
4" CHB 400 pcs 12.00 4,800.00
10 mm DSB 415 pcs 148.00 61,420.00
12mm DSB 140 pcs 220.00 30,800.00
sahara 908g 400 bags 80.00 32,000.00
tie wire 200 kg 85.00 17,000.00
2" pvc waterline pipe 10' 5 pcs 330.00 1,650.00
1" pvc waterline pipe 10' 5 pcs 112.00 560.00
2" reducer 10 pcs 50.00 500.00
2" tee 10 pcs 21.00 210.00
1" pvc ball valves 6 pcs 101.00 606.00
2"coupling 10 pcs 50.00 500.00
1" caps 5 pcs 20.00 100.00
1/4" plywood 0 pcs 310.00 -
2"x2"x10' coco lumber 0 pcs 75.00 -
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
5.5mm2 electrical wire 1 roll 5,303.00 5,303.00
underwater LED light 12 pcs 28,900.00 346,800.00
hayward centrifugal pump 5hp 0 unit 126,980.00 -
hayward progrid heavy duty D.E. Filters 1 unit 83,790.00 83,790.00
circuit breaker 60A 1 unit 340.00 340.00
circuit breaker 30A 2 unit 250.00 500.00
Eposeal Paint Primer 65 gal 1,100.00 71,500.00
Epoxy pool paint (Island) 65 gal 2,200.00 143,000.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
3/4" electrical pvc pipe 4 pcs 77.00 308.00
2" stainless pipe 13 length 2,200.00 28,600.00
1/2" stainless pipe 33 length 800.00 26,400.00
2" stainless base cover 35 pcs 100.00 3,500.00
pvc pool gratings 50 m 2,000.00 100,000.00
stainless welding rod 20 box 1,200.00 24,000.00
1,458,820.00

POOL 2 ( ~ 50sqm.)
cement 350 bags 245.00 85,750.00
sand 20 cu.m 1,450.00 29,000.00
gravel 30 cu.m 1,600.00 48,000.00
4" CHB 100 pcs 12.00 1,200.00
10 mm DSB 300 pcs 148.00 44,400.00
12mm DSB 50 pcs 220.00 11,000.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
3/4" electrical pvc pipe 7 pcs 77.00 539.00
sahara 908g 250 bags 80.00 20,000.00
tie wire 100 kg 85.00 8,500.00
underwater LED light 4 pcs 28,900.00 115,600.00
circuit breaker 30A 1 unit 250.00 250.00
Eposeal Paint Primer 30 gal 1,100.00 33,000.00
Epoxy pool paint (Island) 30 gal 2,200.00 66,000.00
466,902.00

SLAB (OUTSIDE POOL)

cement 750 bags 245.00 183,750.00
sand 35 cu.m 1,450.00 50,750.00
gravel 65 cu.m 1,600.00 104,000.00
10mm dsb 370 pcs 148.00 54,760.00
tie wire 100 kg 85.00 8,500.00
401,760.00

SLIDES AND FRAME SET

10mm DSB 200 pcs 148.00 29,600.00
12mm DSB 150 pcs 220.00 33,000.00
16mm DSB 100 pcs 380.00 38,000.00
tie wire 150 kg 85.00 12,750.00
1/4" construction cloth 14 rolls 1,200.00 16,800.00
cement 200 bags 245.00 49,000.00
sand 20 cu.m 1,450.00 29,000.00
gravel 10 cu.m 1,600.00 16,000.00
paint brush(assorted) 2 lot 2,000.00 4,000.00
acrylic semi gloss latex 11 gal 551.00 6,061.00
234,211.00

STONE HEADS, PAILS, AND VASES

10mm DSB 290 pcs 148.00 42,920.00
12mm DSB 30 pcs 220.00 6,600.00
16mm DSB 15 pcs 380.00 5,700.00
tie wire 50 kg 85.00 4,250.00
1/4" construction cloth 2 rolls 1,200.00 2,400.00
cement 80 bags 245.00 19,600.00
sand 7 cu.m 1,450.00 10,150.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
acrylic semi gloss latex 7 gal 551.00 3,857.00
97,477.00

PLANTER AND FALLS

4" CHB 304 pcs 12.00 3,648.00
10mm DSB 32 pcs 148.00 4,736.00
12mm DSB 6 pcs 220.00 1,320.00
16mm DSB 4 pcs 380.00 1,520.00
cement 50 bags 245.00 12,250.00
sand 10 cu.m 1,450.00 14,500.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
acrylic semi gloss latex 2 gal 551.00 1,102.00
tie wire 45 kg 85.00 3,825.00
44,901.00

MATERIAL COST 4,258,657.00

B. HEAVY EQUIPMENT RENTAL COST

 3/4 Backhoe 0 hr 1,800.00 -
Bulldozer 0 hr 3,500.00 -
mobilization and demobilization 1 lot 50,000.00 50,000.00
Diesel 800 Liters 0 lot 30,000.00 -
jack hammer 15.5 hrs 750.00 11,625.00
plate compactor rental + tracking + gasol 1 lot 2,500.00 2,500.00
64,125.00

C. LABOR COST
1. Technical Labor 1 lot 2,768,127.05 2,768,127.05
2. Excavation Works 1 lot 80,000 80,000.00
3. Backfilling & Hauling Materials 1 lot 50,000 50,000.00
2,898,127.05
SUMMARY:
1. ESTIMATED DIRECT COST (EDC)
________________________________________________________________________________
A. MATERIAL COST ____________________________________________________________________________
B. EQUIPMENT COST ____________________________________________________________________________
C. LABOR COST ____________________________________________________________________________

2. INDIRECT COST __________________________________________________________

A. OCM (OVERHEAD, CONTINGENCIES & MISC.) 0.05% O
______________________________________________________
B. CONTRACTORS PROFIT (0.10% of EDC) ______________________________________________________
C. EXPANDED VALUE ADDED TAXES (12% of EDC + Mark-up Value)
______________________________________________________
D. PRE-ENGINEERING (2% of EDC to include the ff. scope of
______________________________________________________
1. Prepares Drawing Plans, Details & Specifications
2. Prepares Bill of Materials & Cost Estimates
TOTAL ESTIMATED COST
PREPARED: CONFORMED:

RONELIO R. ESTILLORE
SPECTRA PRESIDENT
 OWNER:
LOCATION: TIMOGA,ILIGAN CITY

RIALS AND COST ESTIMATE

MATERIAL EQPT. LABOR ESTIMATED TOTAL
COST COST COST DIRECT COST ESTIMATED COST
4,258,657.00 64,125.00 2,898,127.05 7,220,909.05 PHP 9,314,972.67
________________________________________________________________ 7,220,909.05
______________________________________________ 4,258,657.00
______________________________________________ 64,125.00
______________________________________________ 2,898,127.05

___________________________________________________________ 2,094,063.62
_________________________________________ 361,045.45
_________________________________________ 722,090.91
_________________________________________ 866,509.09
_________________________________________ 144,418.18

AL ESTIMATED COST PHP 9,314,972.67

OWNER
 DELA MAR
BILL OF MATERIALS AND COST ESTIM
PARTICULARS QTY. UNIT UNIT AMOUNT
A. MATERIALS COST COST
COOTAGE 1
cement 405 bags 245.00 99,225.00
sand 15 cu.m 1,450.00 21,750.00
gravel 25 cu.m 1,600.00 40,000.00
10mm DSB 205 pcs 148.00 30,340.00
12mm DSB 0 pcs 220.00 -
16mm DSB 102 pcs 380.00 38,760.00
tie wire 100 kg 85.00 8,500.00
2"x2" angle bar 90 pcs 1,512.00 136,080.00
1"x1" angle bar 115 pcs 750.00 86,250.00
c-purlins (2x3x3mm) 26 pcs 700.00 18,200.00
tileform roofing sheets (Php 295/m) 55 m 295.00 16,225.00
rivets 3 bags 360.00 1,080.00
plywood 1/4" 55 pcs 310.00 17,050.00
2"x2"x10' coco lumber 400 pcs 75.00 30,000.00
2"x3"x10' coco lumber 200 pcs 90.00 18,000.00
davies roof paint 3 gal 566.00 1,698.00
red oxide 5 gal 619.00 3,095.00
acrylic semi gloss latex 4 gal 551.00 2,204.00
flat wall enamel 4 gal 540.00 2,160.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
1/4"x10' construction cloth 1 roll 1,200.00 1,200.00
LED wall solar outdoor lamp 6 pcs 500.00 3,000.00
50mm B.I. Pipe 0 pcs 691.00 -
50mmx50mm tubular 0 pcs 1,000.00 -
2-gang switch 1 pcs 131.00 131.00
convenience outlet 2 pcs 300.00 600.00
9W LED light bulb 4 pcs 200.00 800.00
5W LED light bulb 4 pcs 150.00 600.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
circuit breaker 30A 2 unit 250.00 500.00
pvc utility box 3 pcs 100.00 300.00
panel board 1 unit 400.00 400.00
584,811.00
COTTAGE 2
4" CHB 350 pcs 12.00 4,200.00
cement 560 bags 245.00 137,200.00
sand 35 cu.m 1,450.00 50,750.00
gravel 30 cu.m 1,600.00 48,000.00
10mm DSB 150 pcs 148.00 22,200.00
12mm DSB 0 pcs 220.00 -
16mm DSB 75 pcs 380.00 28,500.00
tie wire 100 kg 85.00 8,500.00
2"x2" angle bar 4 pcs 1,512.00 6,048.00
1"x1" angle bar 13 pcs 1,183.00 15,379.00
c-purlins (2x3x3mm) 13 pcs 700.00 9,100.00
tileform roofing sheets (Php 295/m) 140 m 295.00 41,300.00
rivets 3 bags 360.00 1,080.00
plywood 1/4" 40 pcs 310.00 12,400.00
2"x2"x10' coco lumber 150 pcs 75.00 11,250.00
2"x3"x10' coco lumber 80 pcs 90.00 7,200.00
davies roof paint 3 gal 566.00 1,698.00
red oxide 3 gal 619.00 1,857.00
acrylic semi gloss latex 1 gal 551.00 551.00
flat wall enamel 3 gal 540.00 1,620.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
1/4"x10' construction cloth 3 roll 1,200.00 3,600.00
LED wall solar outdoor lamp 3 pcs 500.00 1,500.00
50mm B.I. Pipe 0 pcs 691.00 -
50mmx50mm tubular 0 pcs 1,000.00 -
2-gang switch 1 pcs 131.00 131.00
convenience outlet 2 pcs 300.00 600.00
9W LED light bulb 2 pcs 200.00 400.00
5W LED light bulb 3 pcs 150.00 450.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
circuit breaker 30A 2 unit 250.00 500.00
pvc utility box 3 pcs 100.00 300.00
panel board 1 unit 400.00 400.00
423,377.00

POOL 1 ( ~ 165sqm.)
cement 706 bags 245.00 172,970.00
sand 60 cu.m 1,450.00 87,000.00
gravel 130 cu.m 1,600.00 208,000.00
4" CHB 400 pcs 12.00 4,800.00
10 mm DSB 415 pcs 148.00 61,420.00
12mm DSB 140 pcs 220.00 30,800.00
sahara 908g 400 bags 80.00 32,000.00
tie wire 200 kg 85.00 17,000.00
2" pvc waterline pipe 10' 5 pcs 330.00 1,650.00
1" pvc waterline pipe 10' 5 pcs 112.00 560.00
2" reducer 10 pcs 50.00 500.00
2" tee 10 pcs 21.00 210.00
1" pvc ball valves 6 pcs 101.00 606.00
2"coupling 10 pcs 50.00 500.00
1" caps 5 pcs 20.00 100.00
1/4" plywood 0 pcs 310.00 -
2"x2"x10' coco lumber 0 pcs 75.00 -
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
5.5mm2 electrical wire 1 roll 5,303.00 5,303.00
underwater LED light 12 pcs 28,900.00 346,800.00
hayward centrifugal pump 5hp 0 unit 126,980.00 -
hayward progrid heavy duty D.E. Filters 1 unit 83,790.00 83,790.00
circuit breaker 60A 1 unit 340.00 340.00
circuit breaker 30A 2 unit 250.00 500.00
Eposeal Paint Primer 65 gal 1,100.00 71,500.00
Epoxy pool paint (Island) 65 gal 2,200.00 143,000.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
3/4" electrical pvc pipe 4 pcs 77.00 308.00
1,276,012.00

POOL 2 ( ~ 50sqm.)
cement 350 bags 245.00 85,750.00
sand 20 cu.m 1,450.00 29,000.00
gravel 30 cu.m 1,600.00 48,000.00
4" CHB 100 pcs 12.00 1,200.00
10 mm DSB 300 pcs 148.00 44,400.00
12mm DSB 50 pcs 220.00 11,000.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
3/4" electrical pvc pipe 7 pcs 77.00 539.00
sahara 908g 250 bags 80.00 20,000.00
tie wire 100 kg 85.00 8,500.00
underwater LED light 4 pcs 28,900.00 115,600.00
circuit breaker 30A 1 unit 250.00 250.00
Eposeal Paint Primer 30 gal 1,100.00 33,000.00
Epoxy pool paint (Island) 30 gal 2,200.00 66,000.00
466,902.00

SLAB (OUTSIDE POOL)

cement 750 bags 245.00 183,750.00
sand 35 cu.m 1,450.00 50,750.00
gravel 65 cu.m 1,600.00 104,000.00
10mm dsb 370 pcs 148.00 54,760.00
tie wire 100 kg 85.00 8,500.00
401,760.00
 SLIDES AND FRAME SET
10mm DSB 200 pcs 148.00 29,600.00
12mm DSB 150 pcs 220.00 33,000.00
16mm DSB 100 pcs 380.00 38,000.00
tie wire 150 kg 85.00 12,750.00
1/4" construction cloth 20 rolls 1,200.00 24,000.00
cement 200 bags 245.00 49,000.00
sand 20 cu.m 1,450.00 29,000.00
gravel 10 cu.m 1,600.00 16,000.00
paint brush(assorted) 2 lot 2,000.00 4,000.00
acrylic semi gloss latex 11 gal 551.00 6,061.00
241,411.00

STONE HEADS, PAILS, AND VASES

10mm DSB 290 pcs 148.00 42,920.00
12mm DSB 30 pcs 220.00 6,600.00
16mm DSB 15 pcs 380.00 5,700.00
tie wire 50 kg 85.00 4,250.00
1/4" construction cloth 2 rolls 1,200.00 2,400.00
cement 80 bags 245.00 19,600.00
sand 7 cu.m 1,450.00 10,150.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
acrylic semi gloss latex 7 gal 551.00 3,857.00
97,477.00

PLANTER AND FALLS

4" CHB 304 pcs 12.00 3,648.00
10mm DSB 32 pcs 148.00 4,736.00
12mm DSB 6 pcs 220.00 1,320.00
16mm DSB 4 pcs 380.00 1,520.00
cement 50 bags 245.00 12,250.00
sand 10 cu.m 1,450.00 14,500.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
acrylic semi gloss latex 2 gal 551.00 1,102.00
tie wire 45 kg 85.00 3,825.00
44,901.00

MATERIAL COST 3,536,651.00

B. HEAVY EQUIPMENT RENTAL COST

3/4 Backhoe 0 hr 1,800.00 -
Bulldozer 0 hr 3,500.00 -
mobilization and demobilization 1 lot 50,000.00 50,000.00
Diesel 800 Liters 0 lot 30,000.00 -
 jack hammer 15.5 hrs 750.00 11,625.00
plate compactor rental + tracking + 1 lot 2,500.00 2,500.00
64,125.00

C. LABOR COST
1. Technical Labor 1 lot 2,298,823.15 2,298,823.15
2. Excavation Works 1 lot 80,000 80,000.00
3. Backfilling & Hauling Materials 1 lot 50,000 50,000.00
2,428,823.15
SUMMARY:
1. ESTIMATED DIRECT COST (EDC
___________________________________________________________________________________
A. MATERIAL COST ________________________________________________________________________________
B. EQUIPMENT COST ________________________________________________________________________________
C. LABOR COST ________________________________________________________________________________

2. INDIRECT COST _____________________________________________________________

A. OCM (OVERHEAD, CONTINGENCIES & MISC.) 0.0
__________________________________________________________
B. CONTRACTORS PROFIT (0.10% of EDC) __________________________________________________________
C. EXPANDED VALUE ADDED TAXES (12% of EDC__________________________________________________________
+ Mark-up Value)
D. PRE-ENGINEERING (2% of EDC to include the ff.__________________________________________________________
scop
1. Prepares Drawing Plans, Details & Specifications
2. Prepares Bill of Materials & Cost Estimates
TOTAL ESTIMATED COST
PREPARED: CONFORMED:

RONELIO R. ESTILLORE
SPECTRA PRESIDENT
 OWNER:
LOCATION: TIMOGA,ILIGAN CITY

RIALS AND COST ESTIMATE

MATERIAL EQPT. LABOR ESTIMATED TOTAL
COST COST COST DIRECT COST ESTIMATED COST
3,536,651.00 64,125.00 2,428,823.15 6,029,599.15 PHP 7,054,631.01
______________________________________________________________ 6,029,599.15
____________________________________________ 3,536,651.00
____________________________________________ 64,125.00
____________________________________________ 2,428,823.15

_________________________________________________________ 1,025,031.86
_______________________________________ 301,479.96
_______________________________________ 602,959.92
_______________________________________ -
_______________________________________ 120,591.98

AL ESTIMATED COST PHP 7,054,631.01

OWNER
 DELA MAR
BILL OF MATERIALS AND COST ESTI
PARTICULARS QTY. UNIT UNIT AMOUNT
A. MATERIALS COST COST
COOTAGE 1
cement 780 bags 245.00 191,100.00
sand 36 cu.m 1,450.00 52,200.00
gravel 67 cu.m 1,600.00 107,200.00
10mm DSB 350 pcs 148.00 51,800.00
12mm DSB 50 pcs 220.00 11,000.00
16mm DSB 180 pcs 380.00 68,400.00
tie wire 200 kg 85.00 17,000.00
2"x2" angle bar 90 pcs 1,512.00 136,080.00
1"x1" angle bar 155 pcs 750.00 116,250.00
c-purlins (2x3x3mm) 26 pcs 700.00 18,200.00
tileform roofing sheets (Php 295/m) 140 m 295.00 41,300.00
rivets 3 bags 360.00 1,080.00
plywood 1/4" 115 pcs 310.00 35,650.00
2"x2"x10' coco lumber 950 pcs 75.00 71,250.00
2"x3"x10' coco lumber 260 pcs 90.00 23,400.00
davies roof paint 3 gal 566.00 1,698.00
red oxide 5 gal 619.00 3,095.00
acrylic semi gloss latex 4 gal 551.00 2,204.00
flat wall enamel 4 gal 540.00 2,160.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
1/4"x10' construction cloth 1 roll 1,200.00 1,200.00
LED wall solar outdoor lamp 6 pcs 500.00 3,000.00
50mm B.I. Pipe 17 pcs 691.00 11,747.00
50mmx50mm tubular 7 pcs 1,000.00 7,000.00
2-gang switch 1 pcs 131.00 131.00
convenience outlet 2 pcs 300.00 600.00
9W LED light bulb 4 pcs 200.00 800.00
5W LED light bulb 4 pcs 150.00 600.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
circuit breaker 30A 2 unit 250.00 500.00
pvc utility box 3 pcs 100.00 300.00
panel board 1 unit 400.00 400.00
984,008.00
COTTAGE 2
4" CHB 700 pcs 12.00 8,400.00
cement 660 bags 245.00 161,700.00
sand 45 cu.m 1,450.00 65,250.00
gravel 35 cu.m 1,600.00 56,000.00
10mm DSB 200 pcs 148.00 29,600.00
12mm DSB 0 pcs 220.00 -
16mm DSB 112 pcs 380.00 42,560.00
tie wire 200 kg 85.00 17,000.00
2"X2" angle bar 4 pcs 1,512.00 6,048.00
1"X1" angle bar 53 pcs 1,183.00 62,699.00
c-purlins 13 pcs 700.00 9,100.00
tileform roofing sheets (Php 295/m) 55 m 295.00 16,225.00
rivets 3 bags 360.00 1,080.00
plywood 1/4" 60 pcs 310.00 18,600.00
2"x2"x10' coco lumber 400 pcs 75.00 30,000.00
2"x3"x10' coco lumber 160 pcs 90.00 14,400.00
davies roof paint 3 gal 566.00 1,698.00
red oxide 3 gal 619.00 1,857.00
acrylic semi gloss latex 2 gal 551.00 1,102.00
flat wall enamel 5 gal 540.00 2,700.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
1/4"x10' construction cloth 3 roll 1,200.00 3,600.00
LED wall solar outdoor lamp 3 pcs 500.00 1,500.00
50mm B.I. Pipe 15 pcs 691.00 10,365.00
50mmx50mm tubular 7 pcs 1,000.00 7,000.00
2-gang switch 1 pcs 131.00 131.00
convenience outlet 2 pcs 300.00 600.00
9W LED light bulb 2 pcs 200.00 400.00
5W LED light bulb 3 pcs 150.00 450.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
circuit breaker 30A 2 unit 250.00 500.00
pvc utility box 3 pcs 100.00 300.00
panel board 1 unit 400.00 400.00
577,928.00

POOL 1 ( ~ 165sqm.)
cement 706 bags 245.00 172,970.00
sand 60 cu.m 1,450.00 87,000.00
gravel 130 cu.m 1,600.00 208,000.00
4" CHB 400 pcs 12.00 4,800.00
10 mm DSB 415 pcs 148.00 61,420.00
12mm DSB 140 pcs 220.00 30,800.00
sahara 908g 400 bags 80.00 32,000.00
tie wire 200 kg 85.00 17,000.00
2" pvc waterline pipe 10' 5 pcs 330.00 1,650.00
1" pvc waterline pipe 10' 5 pcs 112.00 560.00
2" reducer 10 pcs 50.00 500.00
2" tee 10 pcs 21.00 210.00
1" pvc ball valves 6 pcs 101.00 606.00
2"coupling 10 pcs 50.00 500.00
1" caps 5 pcs 20.00 100.00
1/4" plywood 0 pcs 310.00 -
2"x2"x10' coco lumber 0 pcs 75.00 -
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
5.5mm2 electrical wire 1 roll 5,303.00 5,303.00
underwater LED light 12 pcs 28,900.00 346,800.00
hayward centrifugal pump 5hp 0 unit 126,980.00 -
hayward progrid heavy duty D.E. Filters 1 unit 83,790.00 83,790.00
circuit breaker 60A 1 unit 340.00 340.00
circuit breaker 30A 2 unit 250.00 500.00
Eposeal Paint Primer 65 gal 1,100.00 71,500.00
Epoxy pool paint (Island) 65 gal 2,200.00 143,000.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
paint roller 1 lot 1,000.00 1,000.00
3/4" electrical pvc pipe 4 pcs 77.00 308.00
2" stainless pipe 304 13 length 2,200.00 28,600.00
1/2" stainless pipe 304 33 length 800.00 26,400.00
2" stainless base cover 35 pcs 100.00 3,500.00
pvc pool gratings 50 m 2,000.00 100,000.00
stainless welding rod 20 box 1,200.00 24,000.00
1,458,820.00

POOL 2 ( ~ 50sqm.)
cement 350 bags 245.00 85,750.00
sand 20 cu.m 1,450.00 29,000.00
gravel 30 cu.m 1,600.00 48,000.00
4" CHB 100 pcs 12.00 1,200.00
10 mm DSB 300 pcs 148.00 44,400.00
12mm DSB 50 pcs 220.00 11,000.00
3.5mm2 electrical wire 1 roll 3,663.00 3,663.00
3/4" electrical pvc pipe 7 pcs 77.00 539.00
sahara 908g 250 bags 80.00 20,000.00
tie wire 100 kg 85.00 8,500.00
underwater LED light 4 pcs 28,900.00 115,600.00
circuit breaker 30A 1 unit 250.00 250.00
Eposeal Paint Primer 30 gal 1,100.00 33,000.00
Epoxy pool paint (Island) 30 gal 2,200.00 66,000.00
466,902.00

SLAB (OUTSIDE POOL)

cement 750 bags 245.00 183,750.00
sand 35 cu.m 1,450.00 50,750.00
gravel 65 cu.m 1,600.00 104,000.00
10mm dsb 370 pcs 148.00 54,760.00
tie wire 100 kg 85.00 8,500.00
401,760.00

SLIDES AND FRAME SET

10mm DSB 200 pcs 148.00 29,600.00
12mm DSB 150 pcs 220.00 33,000.00
16mm DSB 100 pcs 380.00 38,000.00
tie wire 150 kg 85.00 12,750.00
1/4" construction cloth 14 rolls 1,200.00 16,800.00
cement 200 bags 245.00 49,000.00
sand 20 cu.m 1,450.00 29,000.00
gravel 10 cu.m 1,600.00 16,000.00
paint brush(assorted) 2 lot 2,000.00 4,000.00
acrylic semi gloss latex 11 gal 551.00 6,061.00
234,211.00

STONE HEADS, PAILS, AND VASES

10mm DSB 290 pcs 148.00 42,920.00
12mm DSB 30 pcs 220.00 6,600.00
16mm DSB 15 pcs 380.00 5,700.00
tie wire 50 kg 85.00 4,250.00
1/4" construction cloth 2 rolls 1,200.00 2,400.00
cement 80 bags 245.00 19,600.00
sand 7 cu.m 1,450.00 10,150.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
acrylic semi gloss latex 7 gal 551.00 3,857.00
97,477.00

PLANTER AND FALLS

4" CHB 304 pcs 12.00 3,648.00
10mm DSB 32 pcs 148.00 4,736.00
12mm DSB 6 pcs 220.00 1,320.00
16mm DSB 4 pcs 380.00 1,520.00
cement 50 bags 245.00 12,250.00
sand 10 cu.m 1,450.00 14,500.00
paint brush(assorted) 1 lot 2,000.00 2,000.00
acrylic semi gloss latex 2 gal 551.00 1,102.00
tie wire 45 kg 85.00 3,825.00
44,901.00

MATERIAL COST 4,266,007.00

B. HEAVY EQUIPMENT RENTAL COST

 3/4 Backhoe 0 hr 1,800.00 -
Bulldozer 0 hr 3,500.00 -
mobilization and demobilization 1 lot 50,000.00 50,000.00
Diesel 800 Liters 0 lot 30,000.00 -
jack hammer 15.5 hrs 750.00 11,625.00
plate compactor rental + tracking + g 1 lot 2,500.00 2,500.00
64,125.00

C. LABOR COST
1. Technical Labor 1 lot 2,772,904.55 2,772,904.55
2. Excavation Works 1 lot 80,000 80,000.00
3. Backfilling & Hauling Materials 1 lot 50,000 50,000.00
2,902,904.55
SUMMARY:
1. ESTIMATED DIRECT__________________________________________________________________________________
COST (EDC
A. MATERIAL COST ______________________________________________________________________________
B. EQUIPMENT COST ______________________________________________________________________________
C. LABOR COST ______________________________________________________________________________

2. INDIRECT COST ____________________________________________________________

A. OCM (OVERHEAD, CONTINGENCIES & MISC.) 0.0________________________________________________________
B. CONTRACTORS PROFIT (0.10% of EDC) ________________________________________________________
C. EXPANDED VALUE ADDED TAXES (12% of EDC +________________________________________________________
Mark-up Value)
D. PRE-ENGINEERING (2% of EDC to include the ff. scop
________________________________________________________
1. Prepares Drawing Plans, Details & Specifications
2. Prepares Bill of Materials & Cost Estimates
TOTAL ESTIMATED COST
PREPARED: CONFORMED:

RONELIO R. ESTILLORE
SPECTRA PRESIDENT
 OWNER:
LOCATION: TIMOGA,ILIGAN CITY

RIALS AND COST ESTIMATE

MATERIAL EQPT. LABOR ESTIMATED TOTAL
COST COST COST DIRECT COST ESTIMATED COST
4,266,007.00 64,125.00 2,902,904.55 7,233,036.55 PHP 8,462,652.76
_____________________________________________________________ 7,233,036.55
___________________________________________ 4,266,007.00
___________________________________________ 64,125.00
___________________________________________ 2,902,904.55

________________________________________________________ 1,229,616.21
______________________________________ 361,651.83
______________________________________ 723,303.66
______________________________________ -
______________________________________ 144,660.73

L ESTIMATED COST PHP 8,462,652.76

OWNER