52

PROJECT: BILIRAN ISLAND ECO-RECREATIONAL HUB

OWNER: JULIUS S. TRAPAL/ JANE D. BACALANDO

LOCATION: CALUMPANG, NAVAL, BILIRAN

BILL OF MATERIALS
NO. DESCRIPTION OF MATERIAL QUANTITY UNIT UNIT COST TOTAL COST

CONCRETE WORKS AND FORMWORKS : FOUNDATION, CONCRETE COLUMNS, BEAMS, CONCRETE HOLLOWBLOCK
I. WALLS, FLOOR SLAB, PLASTERING WITH PLAIN CEMENT AND SCAFFOLDING ₱ 19,838,534.12
PORTLAND CEMENT 20,144.10 Bag ₱ 250.00 ₱ 5,036,024.25
SAND 1,117.90 Cu. M. ₱ 1,300.00 ₱ 1,453,271.30
GRAVEL OR CRUSHED STONES 1,924.75 Cu. M. ₱ 1,300.00 ₱ 2,502,168.50
CONCRETE HOLLOW BLOCKS (CHB) 10cm x 20cm x 40cm 30,387.50 Piece ₱ 20.00 ₱ 607,750.00
STEEL REINFORCING STEEL BARS
10mm x 6.00 meters 18,320 Pieces ₱ 130.00 ₱ 2,381,600.00
12mm x 6.00 meters 14,112 Piece ₱ 220.00 ₱ 3,104,640.00
16mm x 6.00 meters 10,008 Piece ₱ 380.00 ₱ 3,803,040.00
WIRE NO. 16 FOR TYING 783 Kilo ₱ 60.00 ₱ 46,980.00
COMMON WIRE NAILS
50mm (2”) 183 Kilo ₱ 45.00 ₱ 8,235.00
75mm (3”) 122 Kilo ₱ 45.00 ₱ 5,490.00
100mm (4”) 113 Kilo ₱ 42.00 ₱ 4,746.00
125mm (5”) 101 Kilo ₱ 50.00 ₱ 5,050.00
FINISHING NAILS
31mm (1-1/4”) 87 Kilo ₱ 45.00 ₱ 3,915.00
5omm (5”) 69 Kilo ₱ 49.00 ₱ 3,381.00
63mm (2-1/2”) 90 Kilo ₱ 45.00 ₱ 4,050.00
CONCRETE NAILS 75mm (3”) 58 Kilo ₱ 90.00 ₱ 5,220.00
SCAFFOLDINGS AND FORMS - LUMBER (Coco Lumber)
50mm x 75mm x 3.60mm (2” x 3” x 12’) 5,299 Bd-ft. ₱ 13.00 ₱ 68,887.00
50mm x 50mm x 3.60mm (2” x 2” x 12’) 53,241.05 Bd-ft. ₱ 9.00 ₱ 479,169.41
WATERPROOF PLYWOOD (6mm x 1.2m x 2.4m) 1,049.72 Sheet ₱ 300.00 ₱ 314,916.67
LABOR (40%) MATERIAL COST ₱ 7,935,413.65
II. CEILING WORKS, ROOF FRAMINGS AND ROOFING SYSTEM ₱2,759,070.00
GOOD LUMBER
(2” x 6” x 14’) 895 Bd-ft. ₱ 45.00 ₱ 40,275.00
(2” x 6” x 12’) 1834 Bd-ft. ₱ 42.00 ₱ 77,028.00
 53

NO. DESCRIPTION OF MATERIAL QUANTITY UNIT UNIT COST TOTAL COST

(2” x 6” x 10’) 678 Bd-ft. ₱ 38.00 ₱ 25,764.00
(2” x 4” x 16’) 475 Bd-ft. ₱ 42.00 ₱ 19,950.00
(2” x 4” x 14’) 378 Bd-ft. ₱ 40.00 ₱ 15,120.00
(2” x 4” x 12’) 2987 Bd-ft. ₱ 35.00 ₱ 104,545.00
(2” x 4” x 8’) 196 Bd-ft. ₱ 32.00 ₱ 6,272.00
(2” x 3” x 14’) 289 Bd-ft. ₱ 38.00 ₱ 10,982.00
(2” x 3” x 12’) 280 Bd-ft. ₱ 35.00 ₱ 9,800.00
(2” x 3” x 10’) 198 Bd-ft. ₱ 32.00 ₱ 6,336.00
(2” x 2” x 16’) 783 Bd-ft. ₱ 30.00 ₱ 23,490.00
WOOD PRESERVATIVE (SOLIGNUM) 501 Liter ₱ 1,250.00 ₱ 626,250.00
CORRUGATED ROOF SHEETS
(32” x 12”) 1943 Piece ₱ 325.00 ₱ 631,475.00
(32” x 10”) 578 Piece ₱ 270.00 ₱ 156,060.00
(32” x 8”) 1567 Piece ₱ 216.00 ₱ 338,472.00
(32” x 7”) 904 Piece ₱ 170.00 ₱ 153,680.00
PLAIN G.I. SHEETS (810mm x 2.44m (32” x 8”) 499 Piece ₱ 400.00 ₱ 199,600.00
UMBRELLA NAILS 972 Kilo ₱ 90.00 ₱ 87,480.00
VULCASEAL SEALANT 204 L. Can ₱ 450.00 ₱ 91,800.00
PVC PIPES DOWNSPOUT
75mm Dia. (3” dia. x 10’) 397 Piece ₱ 190.00 ₱ 75,430.00
PVC ELBOWS
75mm Dia. (3” dia.) 473 Piece ₱ 48.00 ₱ 22,704.00
PVC TEES
75mm Dia. (3” dia.) 107 Piece ₱ 69.00 ₱ 7,383.00
PVC SOLVENT CEMENT 503 CC ₱ 58.00 ₱ 29,174.00
LABOR (30%) MATERIAL COST ₱827,721.00
III. PLUMBING WORKS (PLUMBING PIPES AND FITTINGS) ₱ 20,646,360.12
SANITARY PIPES AND FITTINGS
PIPES – 100mm dia. x 3.00m (4” dia. 10’) 298 Piece ₱ 560.00 ₱ 166,880.00
PIPES – 75mm dia. x 3.00m (3” dia. 10’) 167 Piece ₱ 440.00 ₱ 73,480.00
PIPES – 50mm dia. x 3.00m (2” dia. 10’) 496 Piece ₱ 125.00 ₱ 62,000.00
SANITARY TEE – 100mm dia. (4” dia.) 267 Piece ₱ 106.00 ₱ 28,302.00
SANITARY TEE – 75mm dia. (3” dia.) 178 Piece ₱ 69.00 ₱ 12,282.00
SANITARY TEE – 50mm dia. (2” dia.) 273 Piece ₱ 42.00 ₱ 11,466.00
ELBOW 900 – 100mm dia. (4” dia.) 249 Piece ₱ 73.00 ₱ 18,177.00
0
ELBOW 90 – 75mm dia. (3” dia.) 374 Piece ₱ 48.00 ₱ 17,952.00
0
ELBOW 90 – 50mm dia. (2” dia.) 317 Piece ₱ 39.00 ₱ 12,363.00
 54

NO. DESCRIPTION OF MATERIAL QUANTITY UNIT UNIT COST TOTAL COST

SANITARY WYE – 100mm dia. (4” dia.) 126 Piece ₱ 121.00 ₱ 15,246.00
REDUCER WYE – 50mm dia. x 100mm dia. (2” dia. x 4” dia.) 173 Piece ₱ 84.00 ₱ 14,532.00
REDUCER WYE – 75mm dia. x 100mm dia. (3” dia. x 4” dia.) 184 Piece ₱ 99.00 ₱ 18,216.00
REDUCER TEE – 75mm dia. x 100mm dia. (3” dia. x 4” dia.) 193 Piece ₱ 90.00 ₱ 17,370.00
REDUCER TEE – 50mm dia. x 100mm dia. (2” dia. x 4” dia.) 148 Piece ₱ 79.00 ₱ 11,692.00
REDUCER COUPLING – 75mm x 100mm dia. (3” dia. x 4” dia.) 181 Piece ₱ 59.00 ₱ 10,679.00
COUPLING – 100mm dia. (4” dia.) 147 Piece ₱ 40.00 ₱ 5,880.00
COUPLING – 75mm dia. (3” dia.) 138 Piece ₱ 30.00 ₱ 4,140.00
COUPLING – 50mm dia. (2” dia.) 193 Piece ₱ 20.00 ₱ 3,860.00
FLOOR DRAIN TRAP – 50mm dia. (2” dia.) 157 Piece ₱ 45.00 ₱ 7,065.00
CLEAN-OUT WITH PLUG – 100mm dia. (4” dia.) 104 Piece ₱ 59.00 ₱ 6,136.00
CLEAN-OUT WITH PLUG – 50mm dia. (2” dia.) 123 Piece ₱ 30.00 ₱ 3,690.00
CONCRETE DRAINAGE PIPES
100mm dia. x 1.00 meter 137 Piece ₱ 190.00 ₱ 26,030.00
150mm dia. x 1.00 meter 189 Piece ₱ 160.00 ₱ 30,240.00
WATER METER 3 Piece ₱ 598.00 ₱ 1,794.00
GATE VALVE 27 Set ₱ 150.00 ₱ 4,050.00
FAUCET 273 Piece ₱ 98.00 ₱ 26,754.00
HOSE BIBBS 79 Piece ₱ 55.00 ₱ 4,345.00
G.I. PIPES AND FITTINGS
PIPES – 12mm dia. x 6.00m (1/2” dia. 20’) 273 Piece ₱ 336.00 ₱ 91,728.00
PIPES – 19mm dia. x 6.00m (3/4” dia. 20’) 121 Piece ₱ 416.00 ₱ 50,336.00
ELBOW 900 – 19mm dia. (3/4” dia.) 102 Piece ₱ 32.00 ₱ 3,264.00
ELBOW 900 – 19mm dia. (1/2” dia.) 110 Piece ₱ 39.00 ₱ 4,290.00
STREET ELL – 12mm dia. (1/2” dia.) 92 Piece ₱ 44.00 ₱ 4,048.00
TAPPED TEE – 19mm dia. (3/4” dia.) 128 Piece ₱ 34.00 ₱ 4,352.00
TAPPED TEE – 12mm dia. (1/2” dia.) 92 Piece ₱ 49.00 ₱ 4,508.00
REDUCER TEE – 19mm dia. x 12mm dia. (3/4” dia. x ½” dia.) 102 Piece ₱ 28.00 ₱ 2,856.00
REDUCER ELL – 19mm dia. x 12mm dia. (3/4” dia. x ½” dia.) 73 Piece ₱ 30.00 ₱ 2,190.00
REDUCER ELL – 12mm dia. x 10mm dia. (1/2” dia. x 3/8” dia.) 68 Piece ₱ 30.00 ₱ 2,040.00
NIPPLE – 12mm dia. x 150mm (1/2” dia. x 6) 59 Piece ₱ 32.00 ₱ 1,888.00
COUPLING – 19mm dia. (3/4” dia.) 95 Piece ₱ 25.00 ₱ 2,375.00
COUPLING – 19mm dia. (1/2” dia.) 38 Piece ₱ 30.00 ₱ 1,140.00
UNION – 19mm dia. (3/4” dia.) 103 Piece ₱ 55.00 ₱ 5,665.00
UNION – 12mm dia. (1/2” dia.) 172 Piece ₱ 45.00 ₱ 7,740.00
TEFLON TAPE, BIG 273 Roll ₱ 25.00 ₱ 6,825.00
LABOR (40%) MATERIAL COST ₱ 8,258,544.05
 55

NO. DESCRIPTION OF MATERIAL QUANTITY UNIT UNIT COST TOTAL COST

IV. ELECTRICAL WORKS ₱ 4,086,527.00

PANEL BOARD (12 BRANCHES BOLT ON TYPE) 15 Piece ₱ 850.00 ₱ 12,750.00
THHN STRANDED COPPER WIRE NO. 2.0mm 593 Meter ₱ 55.00 ₱ 32,615.00
THHN STRANDED COPPER WIRE NO. 3.5mm 473 Meter ₱ 75.00 ₱ 35,475.00
THHN STRANDED COPPER WIRE NO. 5.0mm 394 Meter ₱ 85.00 ₱ 33,490.00
CEILING FAN 100 Set ₱ 1,500.00 ₱ 150,000.00
1 - GANG SWITCH (LOCKING TYPE) 79 Set ₱ 250.00 ₱ 19,750.00
2 - GANG SWITCH (LOCKING TYPE) 39 Set ₱ 310.00 ₱ 12,090.00
3 - GANG SWITCH (LOCKING TYPE) 52 Set ₱ 300.00 ₱ 15,600.00
DUPLEX CONVINIENCE OUTLET 71 Piece ₱ 300.00 ₱ 21,300.00
LIGHTING OUTLET 103 Piece ₱ 150.00 ₱ 15,450.00
AIRCON OUTLET 38 Set ₱ 250.00 ₱ 9,500.00
ENTRANCE CAP (25mm Dia. / 1" Dia.) 29 Piece ₱ 120.00 ₱ 3,480.00
RIGID STEEL CONDUIT (25mm Dia. x 3.0m 48 Piece ₱ 350.00 ₱ 16,800.00
CONDUIT CLAMP FOR 25mm RSC 37 Piece ₱ 50.00 ₱ 1,850.00
METAL LOCKNUT WITH BUSHING -25mm Dia. 29 Pair ₱ 70.00 ₱ 2,030.00
AUTOMATIC CIRCUIT BREAKER 100Amp (MAIN) 15 Set ₱ 400.00 ₱ 6,000.00
LIGHT TUBES & VENTILATORS 300 Piece ₱ 3,900.00 ₱ 1,170,000.00
SOLAR PANEL 500 Piece ₱ 5,000.00 ₱ 2,500,000.00
ELECTRIC WIRE PROTECTION (ORANGE)
uPVC PIPE (20mm Dia.) 93 Piece ₱ 64.00 ₱ 5,952.00
uPVC COUPLING (20mm Dia.) 84 Piece ₱ 20.00 ₱ 1,680.00
uPVC ADAPTOR W/ LOCKNUT (20mm Dia.) 48 Piece ₱ 30.00 ₱ 1,440.00
uPVC RANGE PIPE (25mm Dia.) 38 Piece ₱ 32.00 ₱ 1,216.00
uPVC ADAPTOR W/ LOCKNUT (0.25mm Dia.) 37 Pair ₱ 35.00 ₱ 1,295.00
uPVC UTILITY BOXES 38mm x 100mm x 54mm 64 Piece ₱ 25.00 ₱ 1,600.00
uPVC JUNCTION BOXES 100mm x 100mm x 54mm 47 Piece ₱ 26.00 ₱ 1,222.00
SOLVENT CEMENT 39 CC ₱ 58.00 ₱ 2,262.00
PORCELAIN LAMP RECEPTACLE 48 Piece ₱ 210.00 ₱ 10,080.00
ELECTRICAL TAPE 40 Roll ₱ 40.00 ₱ 1,600.00
LABOR (30%) MATERIAL COST ₱ 1,225,958.10
V. DOORS AND WINDOWS ₱ 1,351,418.00
DOUBLE GLASS TYPE PANNEL DOOR 10 Set ₱ 24,572.00 ₱ 245,720.00
SINGLE WOOD TYPE PANNEL DOOR 59 Set ₱ 12,372.00 ₱ 729,948.00
PVC TYPE DOOR 25 Set ₱ 1,250.00 ₱ 31,250.00
GLASS WITH STEEL CASEMENT (1.8m x 1.5m) 270 Set ₱ 250.00 ₱ 67,500.00
GLASS WITH STEEL CASEMENT (1.4m x 1.5m) 371 Set ₱ 250.00 ₱ 92,750.00
 56

NO. DESCRIPTION OF MATERIAL QUANTITY UNIT UNIT COST TOTAL COST

PERMANENT GLASS W/ ALUMINUM FRAME (.6x1.6m) 463 Set ₱ 250.00 ₱ 115,750.00
SLIDING GLASS W/ ALUMINUM FRAME (1x1.6m) 274 Set ₱ 250.00 ₱ 68,500.00
LABOR (30%) MATERIAL COST ₱ 405,425.40
VI. TILEWORKS ₱ 502,920.00
24" x 24" SEMI-GRANITE FLOOR TILES 1358 Piece ₱ 250.00 ₱ 339,500.00
20" x 20" UNGLAZED FLOOR TILES 982 Piece ₱ 55.00 ₱ 54,010.00
8" x 8" GLAZED WALL TILES 793 Piece ₱ 25.00 ₱ 19,825.00
CEMENT MORTAR 270 Kilo ₱ 235.00 ₱ 63,450.00
WHITE CEMENT 135 Kilo ₱ 23.00 ₱ 3,105.00
TILE ADHESIVE 98 Bag ₱ 235.00 ₱ 23,030.00
LABOR (30%) MATERIAL COST ₱ 150,876.00
VII. PAINTING WORKS ₱ 707,675.00
ACRYLIC LATEX PAINT 290 Gallon ₱ 580.00 ₱ 168,200.00
ACRYLIC GLOSS LATEX PAINT 193 Gallon ₱ 620.00 ₱ 119,660.00
QUICK DRY ENAMEL (WHITE) 483 Gallon ₱ 620.00 ₱ 299,460.00
NEUTRALIZER 289 Quartz ₱ 140.00 ₱ 40,460.00
OIL BASE TINTING COLORS 94 Pint ₱ 420.00 ₱ 39,480.00
PAITN THINNER 174 Gallon ₱ 65.00 ₱ 11,310.00
LACQUER THINNER 149 Gallon ₱ 145.00 ₱ 21,605.00
SAND PAPERS (ASSORTED) 300 Sheet ₱ 25.00 ₱ 7,500.00
LABOR (30%) MATERIAL COST ₱ 212,302.50
VIII. MISCELLANEOUS MATERIALS (LUMP SUM ESTIMATES) ₱ 5,000,000.00
CABINET DOOR HARDWARE, WROUGHT IRON GRILLES, STAIR MATERIALS, ETC ₱ 5,000,000.00
LABOR (30%) MATERIAL COST ₱ 1,500,000.00
IX. GREEN ENGINEERING APPLICATION ₱ 7,037,045.40
TUBULAR SKYLIGHTS 28 PCS ₱ 33,600.00 ₱ 940,800.00
GREEN-VENT WIND DRIVEN VENTILATORS 29 PCS ₱ 15,750.00 ₱ 456,750.00
ECO-FOAM INSULATION 4158 SQ. M. ₱ 1,356.30 ₱ 5,639,495.40
LABOR (30%) MATERIAL COST ₱ 2,111,113.62
 57

SUMMARY COST ESTIMATES FOR MATERIAL, LABOR AND OTHER CONSTRUCTION EXPENSES
A. ESTIMATED COST OF MATERIAL ₱ 61,929,549.65
I. CONCRETE WORKS AND FORMWORKS ₱ 19,838,534.12
II. CEILING WORKS, ROOF FRAMINGS AND ROOFING SYSTEM ₱ 2,759,070.00
III. PLUMBING WORKS (PLUMBING PIPES AND FITTINGS) ₱ 20,646,360.12
IV. ELECTRICAL WORKS ₱ 4,086,527.00
V. DOORS AND WINDOWS ₱ 1,351,418.00
VI. TILEWORKS ₱ 502,920.00
VII PAINTING WORKS ₱ 707,675.00
VIII. MISCELLANEOUS MATERIALS (LUMP SUM ESTIMATES) ₱ 5,000,000.00
IX. GREEN ENGINEERING APPLICATION ₱ 7,037,045.40
B. ESTIMATED COST OF LABOR ₱ 20,976,478.32
C. ESTIMATED EXPENSES FOR CONTINGENCIES ₱ 5,000,000.00
D. RENTAL COST ₱ 1,000,000.00
E. DIRECT COST ₱ 88,906,027.96
Professional Engineering Cost (10% Direct Cost) ₱ 8,890,602.80
F. INDIRECT COSTS ₱ 10,865,000.00
Temporary Facility ₱ 15,000.00
Natatorium (Swimming Pool Accesories) ₱ 200,000.00
Basketball Accesories ₱ 100,000.00
Dinning Materials & Equipment ₱ 100,000.00
Dancing Studio Materials & Equipment ₱ 150,000.00
Land Cost ₱ 10,000,000.00
Function Hall Materials & Equipment ₱ 300,000.00
`` G. GENERAL AND ADMINISTRATIVE COST ₱ 5,000,000.00
Project Overhead (15% Direct Cost) ₱ 13,335,904.19
General Overhead (15% Direct Cost) ₱ 13,335,904.19
TOTAL ESTIMATED COST ₱ 140,333,439.15