PROPOSED WATER REFILLING STATION

BILL OF MATERIALS
& QUANTITIES
OCTOBER 2022

CIVIL ENGINEER: ERWIN C. OBENZA

PRC LIC. NO.: 0136095
PTR NO.: 9234696
ISSUED ON: OCTOBER 24, 2022
ISSUED AT: CONSOLACION
 BILL OF MATERIALS

PROJECT TITLE : WATER REFILLING STATION

LOCATION : TABUNAN, BORBON, CEBU
OWNER : MR. DENNIS NAPARATE KISEO

DESCRIPTION UNIT QUANTITY UNIT COST DIRECT COST

I. EARTHWORKS:
a. Excavation(labor only) cu.m. 15.00 250.00 3,750.00
b. Backfill:
backfill cu.m. 12.00 200.00 2,400.00
labor cu.m. 16.00 250.00 4,000.00
c. Gravel Fill:
gravel materials cu.m. 4.00 200.00 800.00
labor cu.m. 4.00 250.00 1,000.00
d. EarthFill: cu.m. 20.00 250.00 5,000.00
Material Cost 8,200.00
Labor Cost 10,250.00
Direct Cost 18,450.00
OCM 922.50
Total Cost (Earthworks) 922.50
II. CONCRETE / MASONRY WORKS
A. CONCRETE WOKS
a. Column Footing:
portland cement bags 6.00 225.00 1,350.00
10mm.x6m. Matting bars pcs. 6.00 350.00 2,100.00
fine aggregates cu.m. 2.00 450.00 900.00
coarse aggregates cu.m. 2.00 450.00 900.00
#16 tie wire kls. 2.00 70.00 140.00
Sub-total 5,390.00
b. Column:
portland cement bags 6.00 225.00 1,350.00
10mm.x6m. Lateral ties pcs. 6.00 135.00 810.00
fine aggregates cu.m. 2.00 450.00 900.00
coarse aggregates cu.m. 2.00 450.00 900.00
#16 tie wire kls. 2.00 70.00 140.00
Sub-total 4,100.00
c. FTB/GB/Wall Footing:
portland cement bags 6.00 225.00 1,350.00
10mm x 6m. lateral ties pcs. 6.00 135.00 810.00
fine aggregates cu.m. 2.00 450.00 900.00
coarse aggregates cu.m. 2.00 450.00 900.00
#16 tie wire kls. 2.00 70.00 140.00
Sub-total 4,100.00
d. Beams:
portland cement bags 6.00 225.00 1,350.00
10mm.x6m. Lateral ties pcs. 6.00 135.00 810.00
fine aggregates cu.m. 2.00 450.00 900.00
coarse aggregates cu.m. 2.00 450.00 900.00
#16 tie wire kls. 2.00 70.00 140.00
Sub-total 4,100.00
e. Ground Slab/Suspended Slab:
portland cement bags 10.00 225.00 2,250.00
10mm.x6m. Rsb pcs. 6.00 135.00 810.00
fine aggregates cu.m. 2.00 450.00 900.00
Page 1 of 4
 coarse aggregates cu.m. 2.00 450.00 900.00
#16 tie wire kls. 2.00 70.00 140.00
5,000.00
B) MASONRY WORKS :
CHB Laying, & plastering
portland cement bags 10.00 225.00 2,250.00
4" CHB pcs. 60.00 10.00 600.00
10mm x 6.0 m. RSB pcs. 6.00 135.00 810.00
fine aggregates cu.m. 2.50 450.00 1,125.00
pure sand cu.m. 2.50 450.00 1,125.00
#16 tie wire kls. 2.00 70.00 140.00

Total b) 6,050.00
Material Cost 23,740.00
Labor Cost 6,409.80
Direct Cost 30,149.80
OCM 1,507.49
Total Cost (Concrete and Masonry Works) 31,657.29
III. FALSEWORKS
100 - 2" x 3" x 10' lumber bd.ft. 60.00 30.00 1,800.00
120 - 2" x 2" x 10' lumber bd.ft. 60.00 30.00 1,800.00
4" c.w.nail box 1.00 1,300.00 1,300.00
3" c.w. nail box 1.00 1,300.00 1,300.00
2-1/2" c.w.nail box 1.00 1,300.00 1,300.00
1-1/2" c.w.nail kls. 1.00 68.00 68.00
cement pail pcs. 1.00 100.00 100.00
1/2" x 4' x 8' ord. plywood pcs. 4.00 360.00 1,440.00
Material Cost 9,108.00
Labor Cost 2,732.40
Direct Cost 11,840.40
OCM 592.02
Total Cost (Falseworks) 12,432.42

IV. METAL WORKS

Steel Deck pcs 1.00 850.00 850.00

Material Cost 850.00

Labor Cost 297.50
Direct Cost 1,147.50
OCM 57.38
Total Cost (Tinnery Works) 1,204.88

V. CARPENTRY WORKS
Ceiling:
80pcs- 2"x2"x10' lumber bd.ft 60.00 30.00 1,800.00
1/4"x4'x8' marine plywood pcs 2.00 360.00 720.00
misc.matls(nails,rivets,etc…) lot 1.00 2,000.00 2,000.00
Material Cost 4,520.00
Labor Cost 1,582.00
Page 2 of 4
 Direct Cost 6,102.00
OCM 732.24
Total Cost (Carpentry Works) 6,834.24

VI. ELECTRICAL WORKS:

Circuit Breaker set 1.00 700.00 700.00

THHN stranded wire roll 1.00 2,000.00 2,000.00
utility box, 2"x4", D.T. pcs. 4.00 25.00 100.00
junction box, 4"x4", D.T. pcs. 4.00 35.00 140.00
receptacle 4" pcs. 4.00 30.00 120.00
electrical tape, big roll 2.00 40.00 80.00
one-gang switch set 3.00 120.00 360.00
two-gang switch set 3.00 180.00 540.00
two-gang outlet set 3.00 220.00 660.00
Lighting Fixtures lot 1.00 1,000.00 1,000.00
Material Cost 5,700.00
Labor Cost 1,995.00
Direct Cost 7,695.00
OCM 923.40
Total Cost (Electrical Works) 8,618.40

VII. SANITATION & PLUMBING WORKS:

A. WATER & SEWER LINES
elbow 4" pcs. 4.00 75.00 300.00
tee 4" pcs. 3.00 90.00 270.00
wye 4"x2" pcs. 2.00 85.00 170.00
ptrapp 4" pcs. 1.00 150.00 150.00
ptrapp 2" pcs. 4.00 120.00 480.00
solvent cement can 2.00 200.00 400.00
clean-out 4" pcs. 1.00 60.00 60.00

blue pipe 1/2"x10' pcs. 6.00 65.00 390.00

g.i. tee 1/2" pcs. 4.00 30.00 120.00
g.i. elbow 1/2" pcs. 4.00 20.00 80.00
coupling 1/2" pcs. 6.00 30.00 180.00
check valve set 1.00 250.00 250.00
teflon tape roll 2.00 20.00 40.00
floor drain 4"x4" pcs. 2.00 150.00 300.00
vulca seal ltr. 1.00 350.00 350.00
Sub-total 3,540.00
B. SEPTIC TANK
portland cement bags 2.00 225.00 450.00
6" CHB pcs 20.00 13.00 260.00
10mmx6.0m rsb pcs 6.00 135.00 810.00
fine & coarse aggregates cu.m 2.00 450.00 900.00
#16 tie wire kgs 1.00 70.00 70.00
Sub-total 2,490.00
Material Cost 6,030.00
Labor Cost 2,110.50
Direct Cost 8,140.50
OCM 976.86
Total Cost (Sanitation and Plumbing Works) 9,117.36

VIII. FENESTRATION WORKS

a. Doors w/ Jambs:

Page 3 of 4
0.90m.x2.10m. Panel Door set 1.00 1,000.00 1,000.00
0.70m.x2.10m. Pvc door set 1.00 100.00 100.00
Door lock set 3.00 250.00 750.00
Heavy Duty Hinges 4" pairs 4.00 400.00 1,600.00
Sub-total 3,450.00
b. Windows: Steel Casement. w/ 1/4" thick br.glass
Windows lot 1.00 7,000.00 7,000.00
Sub-total 7,000.00
Material Cost 10,450.00
Labor Cost 1,045.00
Direct Cost 11,495.00
OCM 574.75
Total Cost (Fenestration Works) 12,069.75

IX PAINTING WORKS
Boysen or Davies Paint
flat latex gal 4.00 500.00 2,000.00
concrete neutralizer gal 1.00 350.00 350.00
acry and tinting colors qrt 1.00 185.00 185.00
misc. matls( sand paper,thinner, etc..) lot 1.00 1,000.00 1,000.00
Material Cost 3,535.00
Labor Cost 2,651.25
Direct Cost 6,186.25
OCM 742.35
Total Cost (Painting Works) 6,928.60

X. FLOOR FINISHES
Ground Floor
600x600mm ceramic tiles(indoor) pcs 66.00 42.00 2,772.00
400x400mm ceramic tiles(outdoor) pcs 40.00 36.00 1,440.00
tile adhessive bgs 2.00 280.00 560.00
portland cement bgs 6.00 225.00 1,350.00
fine aggregates cu.m 1.00 450.00 450.00
misc.matls( tile grout &,trim, etc..) lot 1.00 950.00 950.00
Material Cost 7,522.00
Labor Cost 2,256.60
Direct Cost 9,778.60
OCM 488.93
Total Cost (Floor Finishes) 10,267.53

Total Cost 100,052.97

Prepared by: Approved By:

Erwin C. Obenza Mr. Dennis Naparate Kiseo

Civil Engineer Owner

Page 4 of 4