Project Title

Repair and Maintenance of Bongalow House

Location

Sao - atan Proper, Bangued, Abra

Estimated Project Cost

3,148,250.00

BILL OF MATERIALS
Item
Description
No.
A MATERIALS
1 Masonry(Column Post, Footing, Beams, Walls,
Conc. Flooring, Plastering,Tiles, etc.)
4" CHB
Washed Sand
Crashed Stone/Bonnel (Passing #1)
Screened Gravel (Passing 1")
Portland Cement 40kgs
Tile Trim
Tile Grout
Diamond Cutter 4"
Water Cluset
Screened Gravel (Passing 2")
Adhesive Cement
Tiles 16" x 16"
Tiles 8" x 8"

Qty

Unit

8700
40
17
7
765
67
58
4
9
24
62
936
1215

pcs
tl
tl
tl
bags
pcs
kgs
pcs
sets
tl
bags
pcs
pcs

8.50
700.00
1,300.00
700.00
235.00
120.00
150.00
400.00
8,000.00
700.00
280.00
65.00
25.00

73,950.00
28,000.00
22,100.00
4,900.00
179,775.00
8,040.00
8,700.00
1,600.00
72,000.00
16,800.00
17,360.00
60,840.00
30,375.00
524,440.00

2 Rebars(Column Post, Footing, Beams, Wall)

16mm x 6m RSB Standard
12mm x 6m RSB Standard
10mm x 6m RSB Standard
9mm x 6m RSB Standard
#16 Tie Wire
Hacksaw Blade

450
405
755
200
5
15

pcs
pcs
pcs
pcs
rolls
pcs

350.00
200.00
130.00
85.00
2,200.00
85.00

157,500.00
81,000.00
98,150.00
17,000.00
11,000.00
1,275.00
365,925.00

3 Form Works(Column and Beam forms, Scafoldings,

Ceilings, Cabinets, etc.)
2" x 2" x 10' Lumber
2" x 3" x 10' Lumber
1/4" Ordinary Plywood
1" CWNails
2" CWNails
3" CWNails
4" CWNails
Conc. Nails 2"
1" x 2" x 10' Cornice
1" x 3" x 10' Cornice
1" x1" x 8' S4S
Stick Well
Base Board 1" x 4" x 10'
Solignum
3/4" Ply Board
Cabinet Puller
1 1/2 Finishing Nails
Conc. Nails 3"
1/4" Marine Plywood

450
515
97
16
35
35
30
6
30
65
75
6
46
6
26
115
7
3
56

pcs
pcs
pcs
kgs
kgs
kgs
kgs
kgs
pcs
pcs
pcs
can
pcs
gal
pcs
pcs
kgs
kgs
pcs

145.00
200.00
360.00
90.00
90.00
90.00
90.00
140.00
170.00
250.00
85.00
150.00
350.00
1,200.00
900.00
65.00
90.00
140.00
380.00

65,250.00
103,000.00
34,920.00
1,440.00
3,150.00
3,150.00
2,700.00
840.00
5,100.00
16,250.00
6,375.00
900.00
16,100.00
7,200.00
23,400.00
7,475.00
630.00
420.00
21,280.00
319,580.00

set

2,700.00

10,800.00

4 Doors & Windows

Jambs (2" x 6" x .80m)

Unit Cost

Total

Doors 2.10 x .80m

uPVC Doors
Main Door w/ Jambs(1.4m x 2.10m)
Door Knob
steel casement Windows
Hinges (2 x 4) heavy duty
5 Tinsmitry(Roofing, Trusses)
Tile Span Pre-Painted Roofing (0.40mmx1m)Color=_______
24" Spanish Gutter (Color=_________________)
24" Spanish Flashing (Color=___________)
Ridge Roll (Color=_____________)
Ridge Cap (Color=_________)
Spandrel (6" x 0.40mx 1m)(Color=____________)
Cornice (Color=_____________)
Fascia Cover 2" x 3" (Color=______________)
Blind Rivets 5/32"
Tecksrew 2 1/2"
Vulcaseal
Silicon Sealant
E6013 Welding Rod
Hacksaw Blade
Primer Red Oxide
Paint Thinner
Paint Brush 3"
2" x 2" x 3/16" x 6m Angle Bar
1 1/2" x 1 1/2" x 3/16" x 6m Angle Bar
1 1/2" x 3/16" x 6m Flat Bar
2" x 3" x 1.0 x 6m C-Purlins
2" x 6" x 1.0 x 6m C-Purlins
1" x 1" x 1/8 x 6m Angle Bar
Drill Bit 5/32" (Metal)
Welding Gloves (Creston)
Chalk Stone
6

Painting Works(Roofing, Walls, Ceiling)

Primer Red Oxide
Flat Latex
Gloss Latex
Flat Wall (QDE)
Gloss White (QDE)
QDE Black
Roller Brush (Big)
Roller Brush (Small)
Paint Brush 1"
Paint Brush 2"
Paint Brush 3"
Paint Brush 4"
Paint Thinner
Lacquer Thinner
Patching Compound
Polytop Sealant
Spatula
Sand Paper # 150
Sand Paper # 100
Sanding Sealer
Valspar
Masking Tape 1"

4
8
8
22
160
34

pcs
pcs
set
pcs
sqm
pairs

9,000.00
200.00
16,000.00
850.00
2,700.00
250.00

36,000.00
1,600.00
128,000.00
18,700.00
432,000.00
8,500.00
635,600.00

292.4
24
23
16
16
295
32
34
6
2000
6
18
21
8
10
4
4
46
68
14
78
22
25
6
2
3

lm
pcs
pcs
pcs
pcs
lm
pcs
pcs
boxes
pcs
lit
tube
kgs
pcs
gal
gal
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pairs
pcs

330.00
380.00
380.00
340.00
350.00
55.00
75.00
285.00
500.00
2.50
550.00
150.00
130.00
85.00
400.00
300.00
75.00
630.00
380.00
250.00
360.00
680.00
280.00
75.00
350.00
25.00

96,492.00
9,120.00
8,740.00
5,440.00
5,600.00
16,225.00
2,400.00
9,690.00
3,000.00
5,000.00
3,300.00
2,700.00
2,730.00
680.00
4,000.00
1,200.00
300.00
28,980.00
25,840.00
3,500.00
28,080.00
14,960.00
7,000.00
450.00
700.00
75.00
286,202.00

8
8
6
4
8
1
6
2
2
7
6
6
3
3
30
4
4
15
20
4
3
10

gal
gal
gal
gal
gal
gal
pcs
pcs
pcs
pcs
pcs
pcs
gal
gal
kgs
can
pcs
lft
lft
lit
lit
rolls

400.00
2,200.00
2,500.00
2,500.00
2,500.00
600.00
140.00
75.00
25.00
35.00
75.00
85.00
300.00
300.00
30.00
250.00
25.00
60.00
55.00
220.00
250.00
35.00

3,200.00
17,600.00
15,000.00
10,000.00
20,000.00
600.00
840.00
150.00
50.00
245.00
450.00
510.00
900.00
900.00
900.00
1,000.00
100.00
900.00
1,100.00
880.00
750.00
350.00

Latex Ting-Ting Color

QDE Ting-Ting Color

15
15

quart
quart

86.00
95.00

1,290.00
1,425.00
79,140.00

6 Plumbing
2" PVC Black Pipe
2" PVC Black Elbow
2"PVC Black Tee
2" PVC Black P-Trap
3" PVC Orange Series 600
3" PVC Orange Elbow
3" PVC Orange Tee
3" x 2" PVC Orange Tee
3" PVC Orange End Cap
3" PVC Orange Wye
1/2" x 6m GI Pipe Sched. 40 (STD)
1/2" GI Elbow
1/2" GI Coupling
1/2 x 2" GI Nipple
1/2" x 4" GI Nipple
1/2" x 6" GI Nipple
1/2" GI Tee
1/2" Union Patente
1/2" GI Street Elbow
1/2" GI Plug
1/2" Stainless Faucets
1/2" Ball Valve
Shower Valve
1/2" x 1/2" Angle Valve
Teflon Tape
Vulcaseal
Solvent Cement
3" PVC Black Pipe
3" PVC Black Elbow
3" PVC Black Tee
3" x 2" PVC Black Tee
Hacksaw Blade

18
12
9
6
33
35
8
12
8
8
16
56
22
10
12
10
16
6
34
15
10
8
6
6
25
6
8
6
5
4
4
3

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
lit
can
pcs
pcs
pcs
pcs
pcs

180.00
35.00
45.00
75.00
650.00
130.00
165.00
160.00
115.00
165.00
450.00
31.00
35.00
20.00
35.00
45.00
55.00
56.00
35.00
25.00
250.00
230.00
350.00
300.00
15.00
550.00
55.00
250.00
55.00
75.00
85.00
85.00

3,240.00
420.00
405.00
450.00
21,450.00
4,550.00
1,320.00
1,920.00
920.00
1,320.00
7,200.00
1,736.00
770.00
200.00
420.00
450.00
880.00
336.00
1,190.00
375.00
2,500.00
1,840.00
2,100.00
1,800.00
375.00
3,300.00
440.00
1,500.00
275.00
300.00
340.00
255.00
64,577.00

7 Electrical
1" PVC PIPE (ORANGE)
ACU-OUTLET
POSH LAMP
POLL BOX 6 x 6
THHN WIRE 8.0mm(Phelpdodge)
ELECTRICAL TAPE 0.60mm x 19mm x 16m (ARMAK)
MOLDFLEX DIAMETER
PANEL BOARD 14 HOLES (COPPER BUSBAR)
CIRCUIT BREAKER 15A (KOTEN)
CIRCUIT BREAKER 20A (KOTEN)
CIRCUIT BREAKER 100A (KOTEN)
THHN WIRE 2.Omm
THHN WIRE 3.5mm
JUNCTION BOX W/ COVER (PVC ORANGE)
RECEPTACLE 4 X 4 (OMNI)
Energy Saver Bulb 18w, 250v, (Philip)
SWITCH (TOSHIBA)
C-O (TOSHIBA)
SWITCH PLATE 2 GANG (TOSHIBA)

22
2
3
2
50
4
4
3
16
8
2
3
4
22
16
16
11
6
10

pcs
pcs
pc
pc
mtrs
rolls
rolls
set
pcs
pcs
pcs
rolls
rolls
pcs
pcs
pcs
pcs
pcs
pcs

150.00
350.00
200.00
60.00
70.00
100.00
750.00
1,500.00
250.00
570.00
950.00
2,500.00
3,500.00
45.00
55.00
160.00
78.00
78.00
78.00

3,300.00
700.00
600.00
120.00
3,500.00
400.00
3,000.00
4,500.00
4,000.00
4,560.00
1,900.00
7,500.00
14,000.00
990.00
880.00
2,560.00
858.00
468.00
780.00

SWITCH PLATE 3 GANG (TOSHIBA)

SWITCH PLATE 1 GANG (TOSHIBA)

14
11

pcs
pcs

78.00
78.00

1,092.00
858.00
56,566.00
2,332,030.00

LABOR
816,210.50

35 % of Material Cost

Subtotal for Labor

Total Cost (Materials + Labor)

TOTAL COST

816,210.50
3,148,240.50

3,148,250.00

225
275

METRO BANGUED WATER DISTRICT

IMPLEMENTATION SCHEDULE
CONSTRUCTION OF ADDITIONAL RESEVOIR AT CASAMATA PARK

ITEM
NO.

1
2
3
4
5
6
7
8
9
10
11
12

DESCRIPTION
Excavation and Demolition
Construction of Conc. Column Footing
Fabrication and Installation of Trusses
Installation of Reinforcement Bars for
Beams, Footing and Columns
Construction of Perimeter Wall/Concreting of Flooring/
Installation of Tiles/Sink, Labatory, etc.
Plastering/Molding
Electrical Works
Installation of Plumbing Fixtures/Tiles, etc.
Installation of Roofing
Painting Works
Construction & Instalation of Ceiling, Doors, Cabinets,Etc.

1 Foreman for 60 days

MANPOWER
SKILLED UNSKILLED

NO. OF NO.OF
Days

MD

1
2
1

5
4
2

6
6
8

36
36
24

2
2
2

4
4
4

10
10
6

60
60
36

2
2

2
6
4
4

2
24
16
8

1
2
2
2

WORKING DAYS
2 4 6 8 ###################################################
`

Total number of days . 52 work

##################

. 52 working days