BILL OF MATERIALS (RENOVATION OF SAMPAGUITA BEACH RESORT)

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

ITEM 1 (Earthworks)
Site Clearing and Excavation lot 1 135,000.00 135,000.00
Ground Levelling and Backfill lot 1 85,000.00 85,000.00
Layout and Mobilization lot 1 50,000.00 50,000.00
TOTAL 270,000.00
-
ITEM 2 (Admin Office Building) -
2.1 Concrete Works -
40 kg Portland Cement bags 950 271.00 257,450.00
Sand cu.m. 33 3000.00 99,000.00
Gravel (3/4") cu.m. 48 3000.00 144,000.00
2.2 Masonry works -
CHB pcs 9765 15.00 146,475.00
40 kg Portland Cement bags 587 271.00 159,077.00
Fine Sand cu.m. 60 3,000.00 180,000.00
2” x 2” Coco Lumber bd.ft. 650 17.00 11,050.00
4’ x 8’ Marine Plywood pcs. 450 395.00 177,750.00
1" Common Wire Nail kg 20 62.00 1,240.00
4" Common Wire Nail kg 15 62.00 930.00
2.3 Reinforcements -
16 mm diameter bars pcs 700 220.00 154,000.00
10 mm diameter bar pcs 965 128.00 123,520.00
2.4 Painting Works -
Boysen Yellow orange Gloss Paint Lit 25 700.00 17,500.00
Booysen White Gloss Paint Lit 12 660.00 7,920.00
2.5 Electrical and Plumbing
Pin Light pcs. 150 150.00 22,500.00
Flourescent Lamp pcs. 25 550.00 13,750.00
Panel Board pcs. 5 600.00 3,000.00
Circuit Breaker pcs. 5 180.00 900.00
Wire Roll pcs. 25 1,800.00 45,000.00
Incandascent Lamp pcs. 20 250.00 5,000.00
Outlet pcs. 45 80.00 3,600.00
Lavatory pcs. 5 2,600.00 13,000.00
Water Closet pcs. 6 6,500.00 39,000.00
Urinal pcs. 6 4,500.00 27,000.00
75mm Sanitary Pipe l.m. 55 460.00 25,300.00
Floor Drain pcs. 25 320.00 8,000.00
Tee pcs. 300 100.00 30,000.00
32mm CWL pcs. 8 1,200.00 9,600.00
Water Meter pcs. 2 550.00 1,100.00
2.6 Doors and Windows -
Door Knob pcs. 12 300.00 3,600.00
Panel Door bd.ft 12 1,370.00 16,440.00
Windows and Glass Walls sq.m 50 2,600.00 130,000.00
2.7 Roofing and Structural Steel -
Pre-painted Metal Roofing Sheet sq.m. 250 420.00
GA 26 (Long span) 105,000.00

Rivets High Tension kg 8 200.00 1,600.00

Washers High Tension kg 8 200.00 1,600.00
Vulca Seal ltr 12 150.00 1,800.00
L75x75x5 (6m) kg 3500 50.00 175,000.00
L50x50x3 (6m) kg 2500 50.00 125,000.00
Welding Rod kg 25 120.00 3,000.00
C 50x100x1.2 kg 450 50.00 22,500.00
Boysen 710 White Permacoat gal 9 590.00
Latex 5,310.00
TOTAL 2,312,202.00

ITEM 3 (Tables and Cottages) -

Benches and Tables set 12 4,500.00 54,000.00
Wash Area set 8 10,000.00 80,000.00
Cottages pcg 20 30,000.00 600,000.00
TOTAL 734,000.00
-
Item 4 (Transient Rooms) -
4.1 Concrete Works -
40 kg Portland Cement bags 990 271.00 268,290.00
Sand cu.m. 30 3000.00 90,000.00
Gravel (3/4") cu.m. 18 3000.00 54,000.00
4.2 Masonry works -
CHB pcs 5235 12.00 62,820.00
40 kg Portland Cement bags 460 271.00 124,660.00
Fine Sand cu.m. 26 3,000.00 78,000.00
2” x 2” Coco Lumber bd.ft. 520 17.00 8,840.00
4’ x 8’ Marine Plywood pcs. 24 395.00 9,480.00
1" Common Wire Nail kg 7 62.00 434.00
4" Common Wire Nail kg 5 62.00 310.00
4.3 Reinforcements -
16 mm diameter bar pcs 300 220.00
10 mm diameter bar pcs 420 128.00 53,760.00
#16 tie wire kg 28 65.00 1,820.00
4.4 Painting Works -
Boysen Yellow Gloss Paint Lit 26 700.00 18,200.00
Boysen Green Gloss Paint Lit 26 700.00 18,200.00
Booysen White Gloss Paint Lit 15 660.00 9,900.00
4.5 Electrical and Plumbing
Pin Light pcs. 136 150.00 20,400.00
Flourescent Lamp pcs. 30 550.00 16,500.00
Panel Board pcs. 9 600.00 5,400.00
 Circuit Breaker pcs. 9 180.00 1,620.00
Wire Roll pcs. 25 1,800.00 45,000.00
Incandascent Lamp pcs. 20 250.00 5,000.00
Outlet pcs. 50 80.00 4,000.00
Lavatory pcs. 9 2,600.00 23,400.00
Water Closet pcs. 9 6,500.00 58,500.00
Urinal pcs. 9 4,500.00 40,500.00
75mm Sanitary Pipe l.m. 335 460.00 154,100.00
Floor Drain pcs. 18 320.00 5,760.00
Tee pcs. 225 100.00 22,500.00
32mm CWL pcs. 9 1,200.00 10,800.00
Water Meter pcs. 9 550.00 4,950.00
4.6 Doors and Windows -
Door Knob pcs. 20 300.00 6,000.00
Panel Door bd.ft 20 1,370.00 27,400.00
Windows and Glass Walls sq.m 50 2,600.00 130,000.00
4.7 Roofing and Structural Steel -
Pre-painted Metal Roofing Sheet sq.m. 185 420.00
GA 26 (Long span) 77,700.00
Rivets High Tension kg 10 200.00 2,000.00
Washers High Tension kg 10 200.00 2,000.00
Vulca Seal ltr 13 150.00 1,950.00
L75x75x5 (6m) kg 1250 50.00 62,500.00
L50x50x3 (6m) kg 865 50.00 43,250.00
Welding Rod kg 18 120.00 2,160.00
C 50x100x1.2 kg 350 50.00 17,500.00
TOTAL 1,589,604.00

Item 5 (Toilet and Bath Area) -

5.1 Masonry works -
CHB pcs 5000 12.00 60,000.00
40 kg Portland Cement bags 365 271.00 98,915.00
Fine Sand cu.m. 28 3,000.00 84,000.00
2” x 2” Coco Lumber bd.ft. 375 17.00 6,375.00
4’ x 8’ Marine Plywood pcs. 55 395.00 21,725.00
1" Common Wire Nail kg 8 62.00 496.00
4" Common Wire Nail kg 6 62.00 372.00
5.2 Reinforcements -
10 mm diameter bar pcs 345 128.00 44,160.00
#16 tie wire kg 20 65.00 1,300.00
5.3 Painting Works -
Booysen White Gloss Paint Lit 15 660.00 9,900.00
5.4 Electrical and Plumbing
Pin Light pcs. 12 150.00 1,800.00
Flourescent Lamp pcs. 8 550.00 4,400.00
Panel Board pcs. 2 600.00 1,200.00
Circuit Breaker pcs. 2 180.00 360.00
 Wire Roll pcs. 6 1,800.00 10,800.00
Incandascent Lamp pcs. 6 250.00 1,500.00
Outlet pcs. 8 80.00 640.00
Lavatory pcs. 10 2,600.00 26,000.00
Water Closet pcs. 6 6,500.00 39,000.00
Urinal pcs. 6 4,500.00 27,000.00
75mm Sanitary Pipe l.m. 320 460.00 147,200.00
Floor Drain pcs. 20 320.00 6,400.00
Tee pcs. 185 100.00 18,500.00
32mm CWL pcs. 4 1,200.00 4,800.00
Water Meter pcs. 1 550.00 550.00
5.5 Doors and Windows -
Door Knob pcs. 12 300.00 3,600.00
Panel Door bd.ft 12 1,370.00 16,440.00
Windows sq.m 35 2,600.00 91,000.00
5.6 Roofing and Structural Steel -
Pre-painted Metal Roofing Sheet sq.m. 135 420.00
GA 26 (Long span) 56,700.00
Rivets High Tension kg 8 200.00 1,600.00
Washers High Tension kg 8 200.00 1,600.00
Vulca Seal ltr 6 150.00 900.00
L75x75x5 (6m) kg 650 50.00 32,500.00
L50x50x3 (6m) kg 450 50.00 22,500.00
Welding Rod kg 10 120.00 1,200.00
C 50x100x1.2 kg 280 50.00 14,000.00
TOTAL 859,433.00

ITEM 6 (Covered Play Area) -

6.1 Concrete Works -
40 kg Portland Cement bags 689 271.00 186,719.00
sand cu.m. 40 3000.00 120,000.00
Gravel (3/4") cu.m. 78 3000.00 234,000.00
6.2 Reinforcements -
16 mm diameter bar pcs 250 220.00 55,000.00
10 mm diameter bar pcs 320 128.00 40,960.00
#16 tie wire kg 23 65.00 1,495.00
6.3 Painting Works -
Boysen Red Gloss Paint Lit 15 700.00 10,500.00
Booysen White Gloss Paint Lit 9 660.00 5,940.00
6.4 Miscellaneous -
Billiard Tables set 2 35,000.00 70,000.00
Benches set 1188 128.00 152,064.00
6.5 Roofing and Structural Steel -
Pre-painted Metal Roofing Sheet sq.m. 400 420.00
GA 26 (Long span) 168,000.00
Rivets High Tension kg 11 200.00 2,200.00
Washers High Tension kg 11 200.00 2,200.00
Vulca Seal ltr 8 150.00 1,200.00
L75x75x5 (6m) kg 750 50.00 37,500.00
L50x50x3 (6m) kg 550 50.00 27,500.00
Welding Rod kg 15 120.00 1,800.00
C 50x100x1.2 kg 480 50.00 24,000.00
TOTAL 1,141,078.00
ITEM 7 (Pools) -
7.1 Rectangular Pool -
Permits and Bonds 1 5,000.00 5,000.00
Excavation and Hauling cu.m. 1000 3,500.00 3,500,000.00
Plumbing 1 20,000.00 20,000.00
Filters and Pumps 1 80,000.00 80,000.00
Civil Works 1 265,000.00 265,000.00
Electricity 1 6,000.00 6,000.00
Finishings 1 60,000.00 60,000.00
7.2 Circular Pool -
Permits and Bonds 1 5,000.00 5,000.00
Excavation and Hauling cu.m. 500 3,500.00 1,750,000.00
Plumbing 1 10,000.00 10,000.00
Filters and Pumps 1 40,000.00 40,000.00
Civil Works 1 135,000.00 135,000.00
Electricity 1 3,000.00 3,000.00
Finishings 1 60,000.00 60,000.00
TOTAL 5,939,000.00

ITEM 8 (Landscaping) -
Landscapes and Concrete sq.m. 2500 850.00
Standees 2,125,000.00
TOTAL 2,125,000.00

GRAND TOTAL 14,970,317.00

ENGR. ANGELO G. MAGLINAO

Materials Estimator