Project Title : Two-Storey Residential Building

Location : #0086 Brgy. Garreta, Pidigan, Abra

Estimated Project Cost : 3,148,250.00

BILL OF MATERIALS
Item
Description Qty Unit Unit Cost Total
No.
A MATERIALS
1 Masonry(Column Post, Footing, Beams, Walls,
Conc. Flooring, Plastering,Tiles, etc.)
4" CHB 8700 pcs 8.50 73,950.00
Washed Sand 40 tl 700.00 28,000.00
Crashed Stone/Bonnel (Passing #1) 17 tl 1,300.00 22,100.00
Screened Gravel (Passing 1") 7 tl 700.00 4,900.00
Portland Cement 40kgs 765 bags 235.00 179,775.00
Tile Trim 67 pcs 120.00 8,040.00
Tile Grout 58 kgs 150.00 8,700.00
Diamond Cutter 4" 4 pcs 400.00 1,600.00
Water Cluset 9 sets 8,000.00 72,000.00
Screened Gravel (Passing 2") 24 tl 700.00 16,800.00
Adhesive Cement 62 bags 280.00 17,360.00
Tiles 16" x 16" 936 pcs 65.00 60,840.00
Tiles 8" x 8" 1215 pcs 25.00 30,375.00
524,440.00
2 Rebars(Column Post, Footing, Beams, Wall)
16mm x 6m RSB Standard 450 pcs 350.00 157,500.00
12mm x 6m RSB Standard 405 pcs 200.00 81,000.00
10mm x 6m RSB Standard 755 pcs 130.00 98,150.00
9mm x 6m RSB Standard 200 pcs 85.00 17,000.00
#16 Tie Wire 5 rolls 2,200.00 11,000.00
Hacksaw Blade 15 pcs 85.00 1,275.00
365,925.00
3 Form Works(Column and Beam forms, Scafoldings,
Ceilings, Cabinets, etc.)
2" x 2" x 10' Lumber 450 pcs 145.00 65,250.00
2" x 3" x 10' Lumber 515 pcs 200.00 103,000.00
1/4" Ordinary Plywood 97 pcs 360.00 34,920.00
1" CWNails 16 kgs 90.00 1,440.00
2" CWNails 35 kgs 90.00 3,150.00
3" CWNails 35 kgs 90.00 3,150.00
4" CWNails 30 kgs 90.00 2,700.00
Conc. Nails 2" 6 kgs 140.00 840.00
1" x 2" x 10' Cornice 30 pcs 170.00 5,100.00
1" x 3" x 10' Cornice 65 pcs 250.00 16,250.00
1" x1" x 8' S4S 75 pcs 85.00 6,375.00
Stick Well 6 can 150.00 900.00
Base Board 1" x 4" x 10' 46 pcs 350.00 16,100.00
Solignum 6 gal 1,200.00 7,200.00
3/4" Ply Board 26 pcs 900.00 23,400.00
Cabinet Puller 115 pcs 65.00 7,475.00
1 1/2 Finishing Nails 7 kgs 90.00 630.00
Conc. Nails 3" 3 kgs 140.00 420.00
1/4" Marine Plywood 56 pcs 380.00 21,280.00
319,580.00
4 Doors & Windows
Jambs (2" x 6" x .80m) 4 set 2,700.00 10,800.00
Doors 2.10 x .80m 4 pcs 9,000.00 36,000.00
uPVC Doors 8 pcs 200.00 1,600.00
Main Door w/ Jambs(1.4m x 2.10m) 8 set 16,000.00 128,000.00
Door Knob 22 pcs 850.00 18,700.00
steel casement Windows 160 sqm 2,700.00 432,000.00
Hinges (2 x 4) heavy duty 34 pairs 250.00 8,500.00
635,600.00
 5 Tinsmitry(Roofing, Trusses)
Tile Span Pre-Painted Roofing (0.40mmx1m)Color=_______ 292.4 lm 330.00 96,492.00
24" Spanish Gutter (Color=_________________) 24 pcs 380.00 9,120.00
24" Spanish Flashing (Color=___________) 23 pcs 380.00 8,740.00
Ridge Roll (Color=_____________) 16 pcs 340.00 5,440.00
Ridge Cap (Color=_________) 16 pcs 350.00 5,600.00
Spandrel (6" x 0.40mx 1m)(Color=____________) 295 lm 55.00 16,225.00
Cornice (Color=_____________) 32 pcs 75.00 2,400.00
Fascia Cover 2" x 3" (Color=______________) 34 pcs 285.00 9,690.00
Blind Rivets 5/32" 6 boxes 500.00 3,000.00
Tecksrew 2 1/2" 2000 pcs 2.50 5,000.00
Vulcaseal 6 lit 550.00 3,300.00
Silicon Sealant 18 tube 150.00 2,700.00
E6013 Welding Rod 21 kgs 130.00 2,730.00
Hacksaw Blade 8 pcs 85.00 680.00
Primer Red Oxide 10 gal 400.00 4,000.00
Paint Thinner 4 gal 300.00 1,200.00
Paint Brush 3" 4 pcs 75.00 300.00
2" x 2" x 3/16" x 6m Angle Bar 46 pcs 630.00 28,980.00
1 1/2" x 1 1/2" x 3/16" x 6m Angle Bar 68 pcs 380.00 25,840.00
1 1/2" x 3/16" x 6m Flat Bar 14 pcs 250.00 3,500.00
2" x 3" x 1.0 x 6m C-Purlins 78 pcs 360.00 28,080.00
2" x 6" x 1.0 x 6m C-Purlins 22 pcs 680.00 14,960.00
1" x 1" x 1/8 x 6m Angle Bar 25 pcs 280.00 7,000.00
Drill Bit 5/32" (Metal) 6 pcs 75.00 450.00
Welding Gloves (Creston) 2 pairs 350.00 700.00
Chalk Stone 3 pcs 25.00 75.00
286,202.00
6 Painting Works(Roofing, Walls, Ceiling)
Primer Red Oxide 8 gal 400.00 3,200.00
Flat Latex 8 pail 2,200.00 17,600.00
Gloss Latex 6 pail 2,500.00 15,000.00
Flat Wall (QDE) 4 pail 2,500.00 10,000.00
Gloss White (QDE) 8 pail 2,500.00 20,000.00
QDE Black 1 gal 600.00 600.00
Roller Brush (Big) 6 pcs 140.00 840.00
Roller Brush (Small) 2 pcs 75.00 150.00
Paint Brush 1" 2 pcs 25.00 50.00
Paint Brush 2" 7 pcs 35.00 245.00
Paint Brush 3" 6 pcs 75.00 450.00
Paint Brush 4" 6 pcs 85.00 510.00
Paint Thinner 3 gal 300.00 900.00
Lacquer Thinner 3 gal 300.00 900.00
Patching Compound 30 kgs 30.00 900.00
Polytop Sealant 4 can 250.00 1,000.00
Spatula 4 pcs 25.00 100.00
Sand Paper # 150 15 lft 60.00 900.00
Sand Paper # 100 20 lft 55.00 1,100.00
Sanding Sealer 4 lit 220.00 880.00
Valspar 3 lit 250.00 750.00
Masking Tape 1" 10 rolls 35.00 350.00
Latex Ting-Ting Color 15 quart 86.00 1,290.00
QDE Ting-Ting Color 15 quart 95.00 1,425.00
79,140.00
6 Plumbing
2" PVC Black Pipe 18 pcs 180.00 3,240.00
2" PVC Black Elbow 12 pcs 35.00 420.00
2"PVC Black Tee 9 pcs 45.00 405.00
2" PVC Black P-Trap 6 pcs 75.00 450.00
3" PVC Orange Series 600 33 pcs 650.00 21,450.00
3" PVC Orange Elbow 35 pcs 130.00 4,550.00
3" PVC Orange Tee 8 pcs 165.00 1,320.00
 3" x 2" PVC Orange Tee 12 pcs 160.00 1,920.00
3" PVC Orange End Cap 8 pcs 115.00 920.00
3" PVC Orange Wye 8 pcs 165.00 1,320.00
1/2" x 6m GI Pipe Sched. 40 (STD) 16 pcs 450.00 7,200.00
1/2" GI Elbow 56 pcs 31.00 1,736.00
1/2" GI Coupling 22 pcs 35.00 770.00
1/2 x 2" GI Nipple 10 pcs 20.00 200.00
1/2" x 4" GI Nipple 12 pcs 35.00 420.00
1/2" x 6" GI Nipple 10 pcs 45.00 450.00
1/2" GI Tee 16 pcs 55.00 880.00
1/2" Union Patente 6 pcs 56.00 336.00
1/2" GI Street Elbow 34 pcs 35.00 1,190.00
1/2" GI Plug 15 pcs 25.00 375.00
1/2" Stainless Faucets 10 pcs 250.00 2,500.00
1/2" Ball Valve 8 pcs 230.00 1,840.00
Shower Valve 6 pcs 350.00 2,100.00
1/2" x 1/2" Angle Valve 6 pcs 300.00 1,800.00
Teflon Tape 25 pcs 15.00 375.00
Vulcaseal 6 lit 550.00 3,300.00
Solvent Cement 8 can 55.00 440.00
3" PVC Black Pipe 6 pcs 250.00 1,500.00
3" PVC Black Elbow 5 pcs 55.00 275.00
3" PVC Black Tee 4 pcs 75.00 300.00
3" x 2" PVC Black Tee 4 pcs 85.00 340.00
Hacksaw Blade 3 pcs 85.00 255.00
64,577.00

7 Electrical
1" PVC PIPE (ORANGE) 22 pcs 150.00 3,300.00
ACU-OUTLET 2 pcs 350.00 700.00
POSH LAMP 3 pc 200.00 600.00
POLL BOX 6 x 6 2 pc 60.00 120.00
THHN WIRE 8.0mm²(Phelpdodge) 50 mtrs 70.00 3,500.00
ELECTRICAL TAPE 0.60mm x 19mm x 16m (ARMAK) 4 rolls 100.00 400.00
MOLDFLEX ½ DIAMETER 4 rolls 750.00 3,000.00
PANEL BOARD 14 HOLES (COPPER BUSBAR) 3 set 1,500.00 4,500.00
CIRCUIT BREAKER 15A (KOTEN) 16 pcs 250.00 4,000.00
CIRCUIT BREAKER 20A (KOTEN) 8 pcs 570.00 4,560.00
CIRCUIT BREAKER 100A (KOTEN) 2 pcs 950.00 1,900.00
THHN WIRE 2.Omm² 3 rolls 2,500.00 7,500.00
THHN WIRE 3.5mm² 4 rolls 3,500.00 14,000.00
JUNCTION BOX W/ COVER (PVC ORANGE) 22 pcs 45.00 990.00
RECEPTACLE 4 X 4 (OMNI) 16 pcs 55.00 880.00
Energy Saver Bulb 18w, 250v, (Philip) 16 pcs 160.00 2,560.00
SWITCH (TOSHIBA) 11 pcs 78.00 858.00
C-O (TOSHIBA) 6 pcs 78.00 468.00
SWITCH PLATE 2 GANG (TOSHIBA) 10 pcs 78.00 780.00
SWITCH PLATE 3 GANG (TOSHIBA) 14 pcs 78.00 1,092.00
SWITCH PLATE 1 GANG (TOSHIBA) 11 pcs 78.00 858.00
56,566.00

2,332,030.00
B LABOR
35 % of Material Cost 816,210.50

Subtotal for Labor 816,210.50

Total Cost (Materials + Labor) 3,148,240.50
TOTAL COST 3,148,250.00

Prepared by: Noted by: Approved by:

CRESENTE L. VILLANUEVA
Civil Engineer
Lic. No. 43386
 METRO BANGUED WATER DISTRICT

IMPLEMENTATION SCHEDULE
CONSTRUCTION OF ADDITIONAL RESEVOIR AT CASAMATA PARK

ITEM MANPOWER NO. OF NO.OF WORKING DAYS

DESCRIPTION
NO. SKILLED UNSKILLED Days MD 2 4 6 8 ##########################################
1 Excavation and Demolition `
2 Construction of Conc. Column Footing 1 5 6 36
3 Fabrication and Installation of Trusses 2 4 6 36
4 Installation of Reinforcement Bars for 1 2 8 24
Beams, Footing and Columns
5 Construction of Perimeter Wall/Concreting of Flooring/ 2 4 10 60
Installation of Tiles/Sink, Labatory, etc. 2 4 10 60
6 Plastering/Molding 2 4 6 36
7 Electrical Works
8 Installation of Plumbing Fixtures/Tiles, etc.
9 Installation of Roofing
10 Painting Works 1 2 2
11 Construction & Instalation of Ceiling, Doors, Cabinets,Etc. 2 2 6 24
12 1 Foreman for 60 days 2 2 4 16
2 4 8
Total number of days ……………………………………………
YS
###########################

………………………. 52 working days