PROJECT : ADDITIONAL COMMERCIAL STALLS TO THE EXISTING BUILDING

LOCATION : POBLACION, BASISTA, PANGASINAN

OWNER : MR. & MRS. CARLO FRIAS

ESTIMATE OF BILL AND MATERIALS

OVERALL BUILDING AREA – 84 SQ. M.

I. STEEL BARS Php

A. FOOTING Php 11,800.00

30pcs 16mm Def. bars @ 220 per pc 6,600.00

40pcs 10mm Def. bars @ 130 per pc 5,200.00

B. COLUMN Php 16,600.00

40 pcs 16 Mm Def. bars @ 220 per pc 8,800.00

60 pcs 10mm De. bars @ 130 per pc 7,800.00

E. BEAMS Php 43,400.00

150 pcs 16mm Def. bars @ 220 per pc 33,000.00

80 pcs 10mm Def. bars @ 130 per pc 10,400.00

F. FLOORING Php 10,400.00

80 pcs. 10mm Def. bars @ 130 per pc 10,400.00

G. WALLING Php 7,800.00

60 pcs. 10mm Def. bars @ 130 per pc 7,800.00

H. TIES Php 12,950.00

7 rolls Gauge 16 @ 1,850 per roll 12,950.00

II. MASONRY WORKS Php 238, 650.00

650 bags Cement @ 208 per bag 135,200.00

15 MDT Sand @ 1,250 18,750.00
8 MDT Gravel G1 @ 1,350 10,800.00
6 MDT 3/4CrusherGravel @ 2,200 13,200.00
30 MDT Mix Gravel @ 950 28,500.00
2,800 PCS 4" CHB @ 8.50 per pc 23,800.00
700 PCS 5" CHB @ 12 per pc 8,400.00
IIII. FORMS, SCAFFOLDING &
MISCELLANEOUS ITEMS Php433,090.00

3 PCS. 200 LITERS CONTAINERS @ 600 1,800.00

2 PCS HARD BROOM @ 30 60.00
30 ROLLS FISHING LINE @ 20 600.00
10 m. LEVEL HOSE @ 20 200.00
1 ROLL TENT 4,500.00
2 PCS NYLON ROPE @ 50 100.00
5 BOXES 2" CWN @ 1,250 6,250.00
5 BOXES 3" CWN @ 1,175 5,875.00
5 BOXES 4" CWN @ 1,175 5,875.00
1 BOX CONCRETE NAIL @ 2,000 2,000.00
5 rolls # 16 G.I. TIE WIRE @ 1,850 9,250.00
10 PCS 1/2 X 4 X 8 PNENOLIC PLYWOOD @ 800 8,000.00
300 PCS 2X3 12 COCO @ 25/LM 45,000.00
100 PCS 2X2 X12 COCO @ 25/LM 15,000.00
20 PCS PVC PAIL @ 35 700.00

IV. FILLING MATERIALS Php. 77,200.00

15 MDT SOIL FILLING MATERIALS @ 800 12,000.00

20 MDT MIX GRAVEL & SAND @ 950 19,000.00

V.CEILING MATERIALS Php. 309,335.32

a.) Interior Ceiling Php. 49,200.00

50 pcs 3.5 mm Hardiflex @ 380 19,000.00
12 boxes 1.8 x 1 Blind Rivet @ 250 3,000.00
5 kilos 1" conc. Nail @ 100 500.00
240 pcs carry channel @ 85 20,400.00
50 PCS J. furring @ 75 3,750.00
20 pcs 1/8 metal drill bit @ 60 1,200.00
3 pcs Riveter @ 450 1,350.00

b.) Exterior Ceiling - Spandrel Php 30,175.00

200 pcs 4x 1" m T & G design spandrel @ 75 15,000.00

30 pcs butterfly moulding @ 125 3,750.00
10 pcs fascia moulding @ 125 1,250.00
2 pcs 5/32 metal drill bit @ 250 500.00
25 boxes 5/ 32 blind rivet @ 375 9,375.00
3 kilos 1" concrete nail @ 100 300.00

VI. ROOFING MATERIALS Php 43,405.00

108 LM 50 mm x 1 mm RIBTYPE @ 330 35,640.00

ASSTD BENDED ACCESSORIES - LUMPSUM
 8 BOXES BLIND RIVET 5/32 @ 250 2,000.00
1 LITER TOUCH UP PAINT @ 150 150.00
5 LITERS VULCASEAL @ 403 2,015.00
1800 PCS - 3" TEKSCREW @ 2.00 3,600.00

VII. STEEL TRUSSES Php 122,550.00

30 pcs 1/2 x 2 x 2 angle bar @ 1100 33,000.00

35 pcs 3/16 x 11/2 x 2 angle bar @ 850 29,750.00
10 boxes welding rod @ 1,100/ box 11,000.00
30 pcs 14" cutting disk @ 180 5,400.00
50 pcs 1.2 m x 2 x 3 C- Purlins @ 600 30,000.00
3 gals Epoxy Primer @ 650 1,950.00
8 pcs. 2" Premium Paint Brush @ 70 3,500.00
5 pcs. 1.5 mm x 2 x 10 fascia C - Purlins @ 1300 6,500.00
30 pcs 4" grinding disk @ 30 900.00
5 pcs roller brush @ 30 150.00
2 gal. lacquer thinner @ 200 400.00

VIII. DOORS, WINDOWS AND ARCHITECTURAL

ACCESSORIES Php 66,250.00

ROLL UP DOOR (5 UNITS) L.S. 60,000.00

PVC DOORS 5 UNITS L.S. 6,250.00

IX.PLUMBING, PIPES, FITTING AND FIXTURES Php 116,480.00

5 SETS TOILET FIXTURES 12,000 60, 000.00

5 PCS WATER CLOSET FLANGE 450 2,250.00
10 PCS 4" FLOOR DRAIN 300 3,000.00
10 PCS 2" PVC PIPE ORANGE 643 6,430.00
5 CANS SOLVENT CEMENT 200 1,000.00
8 1"  PPR PIPES 650 5,200.00
10 1/2  PPR PIPES 210 2,100.00
110 ASSORTED PPR FITTING 150 16,500.00
L.S. GATE VALVES, BALLS VALUES & CHECK
VALVES 400 8,000.00
L.S. 8" CULVERT STORM SEWER L.S. 12,000.00

X.TILEWORKS Php 80,800.00

220 pcs 60 x 60 class A granite tiles @ 80 17,600.00

1000 pcs 30 x 30 bathroom tiles @ 55 55,000.00

10 packs tile grout @ 70 700.00

30 bags tile adhesive @ 250 7,500.00
XI. ELECTRICAL Php 110, 520.00

5 unit - 4 Branches Panel Board 2,000 / unit 10,000.00

5 units - NEMA 3R cut out fuse 900 / unit 5,400.00

15 units 15 - 20 Amp G.E Circuit breakers 550 /set 8,800.00

5 units 30 Amp GE Circuit breakers 750 /set 3,750.00

1 set 2 spools secondary rack 700/set 700.00

2 pcs. ball type spool porcelain 100/ set 200.00

25 pcs. 1/2 expansion bolt and screw s/s 150/pc 3,750.00

36 pcs octagonal box with cover 45/pc 1,620.00

30 sets 2 gang convenience outlet 220/set 6,600.00

20 pcs 9 watts LED bulb 190/pc 3,800.00

10 rolls 1/2 flex pipe 50 mt. 320/roll 3,200.00

15 sets 2 gang switch with plates cover 180/set 2,700.00

Asstd. Wires and Cables L.S. 35,000.00

Electrical conduits L.S. 25,000.00

 SUMMARY OF COST COMPUTATION

ESTIMATED MATERIAL COST = Php. 8,893,891.67

(plus) 5% CONTINGENCIES = Php. 444,694.5835

(equals) TOTAL MATERIAL COST = Php. 9,338,586.254

(plus) 35 % LABOR COST = Php. 3,268,505.185

OVER – ALL PROJECT COST = Php. 12,607,091.44

(In words: Twelve million six hundred seven
thousand ninety-one pesos and forty-four
centavos)

Conformed: __________________
Spouses: Engr. Avelino David
and __________________
Mrs. Helen B. David
Prepared by:
______________________________
Arch. Dennis B. Bugarin, UAP, PSPE
Reg. Architect PRC 13426
Reg. Plumbing Engineer PRC 4767
PTR No : 2035646
Date Issued : Jan. 5, 2017
Place Issued : Basista, Pangasinan