BILL OF MATERIALS ( Antique Crusher Plant)

PREMIUM MEGASTRUCTURE INC.

Purok 8 Brgy. Linao Ormoc, City W. Leyte-6541
Tel. Nos. (053) 561-0163, 255-2654; Fax 561-5720

TITLE: Dian Walk-in Closet

LOCATION:
SUBJECT: Project Bill of Materials
OWNER : Sheena Macapinig
DATE: 6-Jun-18
PROJECT CONSTRUCTION ESTIMATE
NOTE: PRICES ARE AS OF YEAR 2015-2016
MATERIAL EQUIPMENT LABOR TOTAL
ITEM PARTICULARS QTY. UNIT MINOR EQUIPMENT REMARKS
MATERIAL COST TOTAL NO.DAYS LABOR COST TOTAL DIRECT COST
TOOLS COST
AS OF JUNE 06 2018
I. ARCHITECTURAL
a. Stud #3 6.00 pcs
b. Black Screw #1 200.00 pcs
c. Jab Screw #2 500.00 pcs
d. W-clip Metal 50.00 pcs
e. Black Screw #2 500.00 pcs
f. Flat Latex white 1.00 tin
g. Boral 2.00 bag
h. Gasa tape #2 5.00 pcs

TOTAL -

I. PLUMBING
a. Gooseneck Faucet 1.00 pcs 829.75
b. Flexible Hose 1.00 pcs 210.00
c. PVC Elbow 90 4" 5.00 pcs 600.00
d. PVC Tee 4x2 " 5.00 pcs 225.00
e. PVC Tee 2x2 " 5.00 pcs 556.25
f. PVC wye 2x2 " 5.00 pcs 237.00
g. Cool Kitchen Single Bowl 1.00 pcs 1,029.00
h. 2 Way Angle Valve 1/2x1/2 pcs 239.75
I. Lavatory 2.00 pcs 10,602.00
j. Faucet 2.00 pcs 8,484.00
k. Rain Shower 2.00 pcs 2,150.00
l. Pop up 2.00 pcs 8,730.00
m. Floor Drain 5.00 pcs 3,375.00
n. Tub Faucet 2.00 pcs 39,924.00

TOTAL 117,352.75

Page 1 of 3
BILL OF MATERIALS ( Antique Crusher Plant)

I. ELECTRICAL
a. PVC Junction Box 20.00 pcs 395.00
b. Plate Cover Junction Box Orange 20.00 pcs 150.00
c. Pana WNG -1091-701/WNG-1091-5-UNV 79.00 pcs 4,858.50
d. Pana 2 DVCE plate 1.00 pcs 48.25
e. Pana 3 DVCE plate 1.00 pcs 48.25
f. Pana WNG -5001-5 S (switches) 40.00 pcs 2,270.00
g. Panasonic Water Heater 2.00 pcs 22,000.00
h. Led 1x3w (downlight) 3.00 pcs 675.00
I. Cramp Led 1x15w (downlight) 5.00 pcs 2,000.00
j. 007 (1w) 2.00 pcs 200.00
k. 002- (1 watts) 32.00 pcs 3,200.00
l. 495 (chandelier) 1.00 pcs 31,950.00
m. Wall Lamp 2.00 pcs 15,471.00
n. Pendant Light (0921) 2.00 pcs 17,840.00
o. Pendant Light (LC-1143) 1.00 pcs 3,776.00
p. Pendant Light (LC 1142) 1.00 pcs 4,406.00
q. Led T5 - 14w warm 4.00 pcs 648.00
r. T-bar 2m 1.00 pcs 285.00
s. Led Square (9w) 2.00 pcs 1,199.50
t. Spot Light (8w) 2.00 pcs 2,199.50
u. Led Emergency Light 4.00 pcs 3,599.00
v. Track Light (5w) white 6.00 pcs 5,398.50
w. 2 device plate white 17.00 pcs 824.50
x. 3 device plate 2.00 pcs 97.00
y. SpectrumT-B Track Bar 1 meter 1.00 pcs 511.50
z. Bostik no more nails 320 G 12.00 pcs 1,773.00
a.1 LED Mix (12 Volt) 1.00 pcs 6,500.00
b.1 6d plug 2.00 pcs 340.00
c.1 6d strip 4.5 w per meter 32.00 meters 5,440.00
d.1 3 set downlight (5 w each) 18.00 pcs 27,000.00
e.1 Butane 5.00 pcs 450.00
f.1 Neltex 400 cc 2.00 pcs 450.00
g.1 Butane 5.00 pcs 475.00
h.1 Pana Outlet 15.00 pcs 1,846.25
i.1 Pana 2 device 14.00 pcs 2,733.50
j.1 Pana 3 device 5.00 pcs 222.50
k.1 Thhn 3.5mm #12 150m (black) 2.00 box 9,405.00
l.1 Thhn 3.5mm #12 150m (Yellow) 2.00 box 9,405.00
m.1 Solvent Cement 3.00 pcs 747.00
n.1 Thhn 5.5mm (maxsell) 2.00 box 14,392.50
o.1 PVC Clean Out 4" 2.00 pcs 170.00
p.1 PVC Reducer 4x2 2.00 pcs 150.00
q.1 PVC Pipe Neltex 1/2 30.00 pcs 2,850.00
r.1 Straight Connector 1/2 60.00 pcs 1,500.00
s.1 Mecca Tube 3/4 20.00 meters 2,400.00
t.1 Torch for Butane 2.00 pcs 900.00
u.1 Clamp 1/2 30.00 pcs 540.00
v.1 Clamp 3/4 30.00 pcs 660.00

TOTAL 214,400.25

TOTAL 331,753.00

AS OF MAY 28 2018

I. ARCHITECTURAL
a. Hollowblocks 200.00 pcs 2,800.00
b. Gravel 80.00 sacks 4,000.00
c. Shovel 4.00 pcs 1,000.00
d. Metal Studs 15.00 pcs 1,650.00
e. Jabs Screw 300.00 pcs 600.00
f. Sand 200.00 sacks 6,600.00
g. MDF (12mmx 4ftx8ft) 5.00 pcs 4,933.75
h. MDF (18mmx 4ftx8ft) 5.00 pcs 7,267.00
I. Plywood Ordinary 3.00 pcs 6,411.00
j. Gypsum Screw wood 2.00 pcs 242.00
k. Stickwell wood glue 1.00 pcs 525.00
l. Cocolumber 2x3x12 50.00 pcs 11,000.00
m. Concrete nail #2 1.00 kg 90.00
n. Concrete Nail #3 0.25 kg 25.00
o. Black Screw 500.00 pcs 500.00
p. Hardiflex 1/2 6.00 pcs 9,300.00
q. Metal Furring 20.00 pcs 2,200.00
r. Gypsum Board 12mm 10.00 pcs 3,700.00
s. Masking Tape 6.00 pcs 450.00
t. Boral 2.00 pcs 1,100.00
u. Gypsum Plaster 2.00 pcs 1,760.00
v. 4 Meters Sanding Paper 4.00 pcs 1,000.00
w. Roller Brush 3.00 pcs 135.00
x. Paint Brush #2 4.00 pcs 140.00
y. Grip Anchor 3/4 200.00 pcs 3,000.00
z. Sanding Paper 50.00 pcs 750.00
a.1 Gasa 60.00 pcs 600.00
b.1 Solvent Cement 2.00 sacks 264.00
c.1 Gypsum Screw Pointed 4.00 pcs 36.00
d.1 Common Nails 0.25 kg 57.00
e.1 Common Nails 0.50 kg 62.00
f.1 Ordinary Plywood 8.00 pcs 6,400.00
g.1 Blade 3.00 pcs 150.00
h.1 Cutting Dish #4 50.00 pcs 2,500.00
i.1 Studs #3 20.00 pcs 2,200.00
j.1 Furring #1/2 x1 1/2 3.00 pcs 330.00
k.1 Black Screw 1,000.00 pcs 1,000.00
l.1 Baby Roller 3.00 pcs 225.00
m.1 Sand 600.00 sacks 18,000.00
n.1 Gravel 600.00 sacks 30,000.00
o.1 Cement 40.00 sacks 9,000.00

Page 2 of 3
BILL OF MATERIALS ( Antique Crusher Plant)

p.1 MDF 1/2 2.00 pcs 1,700.00

q.1 Coco Lumber 1/2x1x8 12.00 pcs 660.00
r.1 Black Screw #2 300.00 pcs 750.00
s.1 Jabs Screw #1/4 300.00 pcs 600.00
t.1 Concrete nails 0.50 kg 60.00
u.1 Lawanit 1/8 10.00 pcs 3,000.00
v.1 Nut and washer 200.00 pcs 600.00
x.1 Concrete nail #2 1.00 kg 120.00
y.1 Concrete Nail #3 1.00 kg 120.00
z.1 Concrete Nail #4 1.00 kg 120.00
a.2 Coco Lumber 1/2x1x8 50.00 pcs 11,000.00
b.2 Concrete nail #2 0.50 kg 50.00
c.2 Concrete Nail #2 0.50 kg 50.00
d.2 Concrete Nail #3 1.00 kg 100.00
e..2 Rugby 1.00 gallon 882.00
f.2 Water Base 2.00 pcs 1,125.00
g.2 Boysen Latex Permicoat 1.00 gallon 2,002.20
h.2 Boral Gypsum Board 10.00 pcs 4,045.00
i.2 C Channel 2.00 pcs 405.00
j.2 Tile Bonding Agent 70.00 pcs 17,535.00
k.2 Sand Paper 52.00 pcs 1,547.00
l.2 Master #100 8.00 pcs 878.00
m.2 Roller Handler 4.00 pcs 319.00

TOTAL 189,670.95

I. PLUMBING
a. Tee 4x4 2.00 pcs 270.00
b. PPR Coupling 1/2 2.00 pcs 50.00
c. Neltex 400 cc 1.00 pcs 225.00
d. PPR Tee Tread 1/2 10.00 pcs 1,350.00
e. Wye Reducer 4.00 pcs 504.00
f. Bend 1/8 (45) 15.00 pcs 378.75
g. Bend 1/4 10.00 pcs 315.00
h. Coupling reducer 4.00 pcs 144.00
I. Coupling Socket 10.00 pcs 337.00
j. Pipe 3.00 pcs 1,380.00
k. Teflon Tape 10.00 pcs 200.00
l. P-trap w/ plug 6.00 pcs 546.00
m. 400 cc Solvent 2.00 pcs 459.50
n. PPR Valve 32 mm 2.00 pcs 895.60
o. PPR Valve 3/4 3.00 pcs 1,243.32
p. PPR Valve 1/2 6.00 pcs 1,740.12
q. PPR Tee Tread 1/2 2.00 pcs 81.34
r. PPr Male Adapter 4.00 pcs 2,120.96
s. Couupling Socket 4.00 pcs 123.50
t. PPR Male Adapter 12.00 pcs 1,451.76
u. PPR Cap 6.00 pcs 61.80
v. PPR Pipe 2.00 pcs 1,532.00

TOTAL 15,409.65

I. ELECTRICAL
a. Junction Box 1.00 pcs 35.00
b. Utility Box 1.00 pcs 35.00
c. Pull Treated 10.00 pcs 1,200.00
d. pull box 8x8x4 4.00 pcs 1,800.00
e. Adapter 1/2 12.00 pcs 816.75
f. Male Adapter 1/2 40.00 pcs 350.00
g. Male Adapter 1/2 80.00 pcs 480.00
h. Elbow 1/8 x4 7.00 pcs 472.50
I. Elbow 1/8 x2 8.00 pcs 242.00

TOTAL 5,431.25

Over-all Total 542,264.85

Page 3 of 3