Name of Project: Proposed Eco Resort

Location: Brgy. Mabini, San Andres, Romblon

Owner: Mr. & Mrs. Fernald G. Rovillos
Subject: Swimming Pool

BILL OF MATERIALS
TOTAL COST
Item DESCRIPTION UNIT QTY UNIT COST GRAND TOTAL
MATERIAL LABOR
I. GENERAL REQUIREMENTS

Mobilization/Temporary Structures, Utilities and

lot 1 ₱ 23,476.00 ₱ 23,476.00 ₱ 5,869.00 ₱ 29,345.00
Services/Demobilization / Standard Billboard
Sub-total ₱ 29,345.00
II. Earthworks
25%
Clearing and Grubbing sq.m 350 ₱ 25.00 ₱ 8,750.00 ₱ 2,187.50 ₱ 10,937.50
Structural Excavation cu.m 72 ₱ 113.65 ₱ 8,182.80 ₱ 2,045.70 ₱ 10,228.50
Backfilling and Compaction cu.m 58 ₱ 110.00 ₱ 6,380.00 ₱ 1,595.00 ₱ 7,975.00
Soil Poisoning sq.m 350 ₱ 15.00 ₱ 5,250.00 ₱ 1,312.50 ₱ 6,562.50
Sub-total ₱ 35,703.50
III. Concreting Works
25%
Footing Tie Beam
Portland Cement bag 180 ₱ 280.00 ₱ 50,400.00 ₱ 12,600.00 ₱ 63,000.00
Crushed Gravel 3/4" cu.m 12 ₱ 900.00 ₱ 10,800.00 ₱ 2,700.00 ₱ 13,500.00
Washed Sand cu.m 6 ₱ 900.00 ₱ 5,400.00 ₱ 1,350.00 ₱ 6,750.00
Floor Slab/Column Wall
Portland Cement bag 953 ₱ 280.00 ₱ 266,840.00 ₱ 66,710.00 ₱ 333,550.00
Crushed Gravel 3/4" cu.m 106 ₱ 900.00 ₱ 95,400.00 ₱ 23,850.00 ₱ 119,250.00
Washed Sand cu.m 106 ₱ 900.00 ₱ 95,400.00 ₱ 23,850.00 ₱ 119,250.00
Sub-total ₱ 655,300.00
IV Rebar Works
25%
415Mpa Slab on Grade
RSB B.W. D12@ 6m pcs 1,100 ₱ 220.00 ₱ 242,000.00 ₱ 60,500.00 ₱ 302,500.00
G.I. Tie Wire kg 110 ₱ 90.00 ₱ 9,900.00 ₱ 2,475.00 ₱ 12,375.00
Sub-total ₱ 314,875.00
V Formworks
25%
Columns sq.m
Coco Lumber [Link] 200 ₱ 22.00 ₱ 4,400.00 ₱ 1,100.00 ₱ 5,500.00
Plywood Ordinary, 1/2" x 4' x 8' pc 23 ₱ 665.00 ₱ 15,295.00 ₱ 3,823.75 ₱ 19,118.75
CW nails, 3" kg 10 ₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
Finishing nails #1 kg 2 ₱ 60.00 ₱ 132.00 ₱ 33.00 ₱ 165.00
Beams and Girders sq.m
Coco Lumber [Link] 200 ₱ 18.00 ₱ 3,600.00 ₱ 900.00 ₱ 4,500.00
Plywood Ordinary, 1/2" x 4' x 8' pc 10 ₱ 665.00 ₱ 6,650.00 ₱ 1,662.50 ₱ 8,312.50
CW nails, 3" kg 10 ₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
Finishing nails #1 kg 1 ₱ 60.00 ₱ 54.00 ₱ 13.50 ₱ 67.50
Sub-total ₱ 38,863.75
VI Doors and Windows
700x900 plastic door set 8 ₱ 1,200.00 ₱ 9,600.00 ₱ 2,880.00 ₱ 12,480.00
Sub-total ₱ 12,480.00
VIII Electrical Works
35%
Electrical Conduit uPVC, 15mmØ pc 20 ₱ 50.00 ₱ 1,000.00 ₱ 350.00 ₱ 1,350.00
Entrance Cap 25mm dia. pc 3 ₱ 70.00 ₱ 210.00 ₱ 73.50 ₱ 283.50
Utility Box, 2" x 4" G.I. pc 10 ₱ 30.00 ₱ 300.00 ₱ 105.00 ₱ 405.00
3.5 mm2 THW Wire, Stranded m 60 ₱ 39.49 ₱ 2,369.23 ₱ 829.23 ₱ 3,198.46
14.0 mm2 THW Wire, Stranded m 60 ₱ 100.00 ₱ 6,000.00 ₱ 2,100.00 ₱ 8,100.00
2-Gang Switch with Plate pc 10 ₱ 153.00 ₱ 1,530.00 ₱ 535.50 ₱ 2,065.50
Lighting fixtures set 5 ₱ 400.00 ₱ 2,000.00 ₱ 700.00 ₱ 2,700.00
Pinlights set 5 ₱ 200.00 ₱ 1,000.00 ₱ 350.00 ₱ 1,350.00
FL 1 x 40W Industrial Type set 5 ₱ 880.00 ₱ 4,400.00 ₱ 1,540.00 ₱ 5,940.00
Panel Box, Flush Type, 12 Branches set 1 ₱ 2,530.75 ₱ 2,530.75 ₱ 885.76 ₱ 3,416.51
Circuit Breaker, 20A 2P set 6 ₱ 313.00 ₱ 1,878.00 ₱ 657.30 ₱ 2,535.30
Electrical Tape pc 5 ₱ 37.50 ₱ 187.50 ₱ 65.63 ₱ 253.13
Sub-total ₱ 31,597.40
IX Sanitary Works
35%
Catch Basin unit 5 ₱ 1,500.00 ₱ 7,500.00 ₱ 2,625.00 ₱ 10,125.00
Three Chamber Septic Vault unit 1 ₱ 42,878.52 ₱ 42,878.52 ₱ 15,007.48 ₱ 57,886.00
uPVC Sanitary Pipe 4"Ø pc 15 ₱ 560.00 ₱ 8,400.00 ₱ 2,940.00 ₱ 11,340.00
uPVC Elbow 1/8 x 4"Ø pc 15 ₱ 82.50 ₱ 1,237.50 ₱ 433.13 ₱ 1,670.63
uPVC Elbow 90o x 4"Ø pc 5 ₱ 96.00 ₱ 480.00 ₱ 168.00 ₱ 648.00
uPVC Wye 4" x 4" pc 5 ₱ 165.00 ₱ 825.00 ₱ 288.75 ₱ 1,113.75
uPVC Tee 4" x 4" pc 5 ₱ 138.00 ₱ 690.00 ₱ 241.50 ₱ 931.50
uPVC Wye 4" x 2" pc 5 ₱ 97.00 ₱ 485.00 ₱ 169.75 ₱ 654.75
Brass Cleanout 6" x 6" pc 5 ₱ 675.00 ₱ 3,375.00 ₱ 1,181.25 ₱ 4,556.25
Brass Cleanout 4" x 4" pc 5 ₱ 350.00 ₱ 1,750.00 ₱ 612.50 ₱ 2,362.50
uPVC Elbow 1/8 x 2"Ø pc 10 ₱ 45.00 ₱ 450.00 ₱ 157.50 ₱ 607.50
uPVC Elbow 90o x 2"Ø pc 10 ₱ 25.00 ₱ 250.00 ₱ 87.50 ₱ 337.50
 uPVC Sanitary Pipe 2"Ø pc 10 ₱ 210.00 ₱ 2,100.00 ₱ 735.00 ₱ 2,835.00
uPVC Wye 2" x 2" pc 5 ₱ 38.00 ₱ 190.00 ₱ 66.50 ₱ 256.50
uPVC Tee 2" x 2" pc 5 ₱ 36.00 ₱ 180.00 ₱ 63.00 ₱ 243.00
uPVC P-Trap 2" pc 5 ₱ 66.00 ₱ 330.00 ₱ 115.50 ₱ 445.50
uPVC Sanitary Pipe 3"Ø pc 10 ₱ 420.00 ₱ 4,200.00 ₱ 1,470.00 ₱ 5,670.00
uPVC Elbow 90o x 3"Ø pc 10 ₱ 53.00 ₱ 530.00 ₱ 185.50 ₱ 715.50
PVC Cement can 10 ₱ 150.00 ₱ 1,500.00 ₱ 525.00 ₱ 2,025.00
Sub-total ₱ 104,423.87
X Tile Works
30%
Unglazed Floor Tiles 60cm x 60cm pc 3,010 ₱ 130.00 ₱ 391,300.00 ₱ 117,390.00 ₱ 508,690.00
Tile Adhesive 25 kg/bag bag 40 ₱ 450.00 ₱ 18,000.00 ₱ 5,400.00 ₱ 23,400.00
Tile Grout 5 kg/bag bag 20 ₱ 200.00 ₱ 4,000.00 ₱ 1,200.00 ₱ 5,200.00
₱ 537,290.00
XI Painting Works
30%
Neutralizer gal 5 ₱ 450.00 ₱ 2,250.00 ₱ 675.00 ₱ 2,925.00
Latex, Flat gal 10 ₱ 560.00 ₱ 5,600.00 ₱ 1,680.00 ₱ 7,280.00
Masonry Putty gal 10 ₱ 319.00 ₱ 3,190.00 ₱ 957.00 ₱ 4,147.00
Latex, Semi Gloss gal 10 ₱ 569.83 ₱ 5,698.35 ₱ 1,709.50 ₱ 7,407.85
Sub-total ₱ 21,759.85
XII FIXTURES
30%
Faucet pc 20 1,897.35 37,947.00 11,384.10 49,331.10
Shower pc 20 567.88 11,357.60 3,407.28 14,764.88
Water Closet pc 20 3,650.99 73,019.80 21,905.94 94,925.74
Sub-total 159,021.72

I. DIRECT COST 1,940,660.09

II. INDIRECT COST 19% of (I) 368,725.42
III. TAX 12% of (I+II) 232,879.21
IV. TOTAL CONSTRUCTION COST (I+II+III) 2,542,264.72
V TOTAL CONSTRUCTION COST 2,542,264.72

Signed by:

ENGR. MICHAEL JORGE A. BERNALES MR. & MRS. FERNALD G. ROVILLOS

Registered Civil Engineer Owner's

Member : Philippine Institute of Civil Engineers (PICE)

PICE
090-0018-087534-001
[Link].:
Chapter : Romblon
PRC No. 154058
Validity 09/08/2026
PTR No. 0264359 N
Issued On01/04/2023
Issued At Odiongan, Romblon
TIN 729-804-384-000