0% found this document useful (0 votes)
109 views3 pages

Civil Materials Budget Construction (UPDATED AS OF NOVEMBER 2, 2022)

This document contains a bill of materials and cost estimates from three vendors for the Minabel & Balatubat DPP project in Camiguin Island, Cagayan. It lists 41 items needed for construction including cement, rebar, roofing materials, pipes and electrical components. Vendor E.G. Chua Hardware and Vicky's Hardware provide unit costs and total costs that are similar for most items. The total estimated costs from the three vendors are PHP 378,365, PHP 368,010 and PHP 391,465 respectively. Delivery details and terms of payment are also requested.

Uploaded by

Joshua Guillermo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
109 views3 pages

Civil Materials Budget Construction (UPDATED AS OF NOVEMBER 2, 2022)

This document contains a bill of materials and cost estimates from three vendors for the Minabel & Balatubat DPP project in Camiguin Island, Cagayan. It lists 41 items needed for construction including cement, rebar, roofing materials, pipes and electrical components. Vendor E.G. Chua Hardware and Vicky's Hardware provide unit costs and total costs that are similar for most items. The total estimated costs from the three vendors are PHP 378,365, PHP 368,010 and PHP 391,465 respectively. Delivery details and terms of payment are also requested.

Uploaded by

Joshua Guillermo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

PROJECT NAME: MINABEL & BALATUBAT, DPP

LOCATION: Camiguin Island, Calayan, Cagayan

VENDOR: E.G. CHUA HARWARE E.G CHUA HARDWARE VICKY'S HARDWARE

Contact Person: Emma Chua Contact Person: Emma Chua Contact Person:
Contact No: 09175831157 Contact No: 09175831157 Contact No: 09175108819
Location: Aparri, Cagayan
ITEM NO ITEM DESCRIPTION QTY UOM U. COST TOTAL UNIT COST TOTAL AMOUNT UNIT COST TOTAL AMOUNT
1 Cement, 40bags 200 bags 260.00 52,000.00 260.00 52,000.00
2 Gravel 25 cu.m. 2,000.00 50,000.00 2,100.00 52,500.00
3 Sand 25 cu.m. 900.00 22,500.00 850.00 21,250.00
4 Deformed Bar 10mmφ 200 pcs 170.00 34,000.00 175.00 35,000.00
5 Deformed Bar 12mmφ 180 pcs 250.00 45,000.00 250.00 45,000.00
6 Deformed Bar 16mmφ 70 pcs 430.00 30,100.00 430.00 30,100.00
7 Corrugated Roof - 8 pcs 430.00 3,440.00 430.00 3,440.00
8 Tubular #4 8 pcs 1,200.00 9,600.00 1,200.00 9,600.00
9 Cocolumber (2"x3"x12' 40 pcs 378.00 15,120.00 360.00 14,400.00
10 Cocolumber (2"x2"x8') 30 pcs 168.00 5,040.00 168.00 5,040.00
11 C Purlins (0.5"x3") 6 pcs 925.00 5,550.00 1,150.00 6,900.00
12 GI Wire #16 1 roll 2,800.00 2,800.00 2,800.00 2,800.00
13 Phenolic Board 1/2" 10 pcs 820.00 8,200.00 800.00 8,000.00
14 4" CHB 700 pcs 18.00 12,600.00 18.00 12,600.00
20 Ordinary Nail #1 1/2" 5 kg 85.00 425.00 85.00 425.00
21 Ordinary Nail #3 5 kg 80.00 400.00 80.00 400.00
22 Ordinary Nail #4 5 kg 80.00 400.00 80.00 400.00

35 Barbed Wire 700 m 2,000.00 4,000.00 2,000.00 4,000.00

36 A36 Steel Plate 3" 1 pc 6,500.00 6,500.00 6,000.00 6,000.00


37 Checkered Steel Plate (3mm) 1 pc 8,000.00 8,000.00 8,000.00 8,000.00
38 Checkered Steel Plate (4mm) 1 pc 9,000.00 9,000.00 7,500.00 7,500.00
30 Water Meter 2 pcs 1,300.00 2,600.00 1,500.00 3,000.00
31 Electric Meter 2 pcs 1,300.00 2,600.00 1,800.00 3,600.00
15 Angle Bar .5"x2"x2" 13 pcs 630.00 8,190.00 1,000.00 13,000.00
16 Angle Bar .5"x1.5"x1.5" 7 pcs 500.00 3,500.00 1,365.00 9,555.00
17 Gravel Bedding(1") 5 cu.m. 2,700.00 13,500.00 2,700.00 13,500.00
18 Welding Rod(#1132) 2 box 220.00 440.00 220.00 440.00
19 Tekscrew (2 1/2") 300 pcs 1.50 450.00 1.50 450.00
23 uPVC, sch. 80 Pipe 3/4" 1 pc 150.00 150.00 130.00 130.00
24 uPVC, sch. 80 S Pipe 2" 1 pc 190.00 190.00 385.00 385.00
25 uPVC, sch. 80 Pipe #3 10 pcs 300.00 3,000.00 300.00 3,000.00
26 uPVC Pipe, sch. 80 #4 2 pcs 400.00 800.00 400.00 800.00
27 Solvent 1 can 150.00 150.00 150.00 150.00
28 Blue Pipe 1/2" 4 pcs 80.00 320.00 80.00 320.00
29 Faucet 2 pcs 35.00 70.00 35.00 70.00
32 Blue Pipe 1/2" tee 2 pcs 15.00 30.00 15.00 30.00
33 Blue Pipe 1/2" elbow 10 pcs 15.00 150.00 15.00 150.00
34 GI Pipe 1 1/2" (Sched. 40) 4 pcs 1,530.00 6,120.00 1,530.00 6,120.00
39 Flat Latex White B701 2 pail 2,550.00 5,100.00 2,540.00 5,080.00
40 Epoxy Prime Gray 4 gal 1,020.00 4,080.00 1,020.00 4,080.00
41 Skim Coat 5 bags 450.00 2,250.00 450.00 2,250.00
Additional

SUB-TOTAL: 378,365.00
VAT 12%: INCLUDED
DELIVERY CHARGE:
TOTAL: 378,365.00 368,010.00 23,455.00 391,465.00
DELIVERY DETAILS
LEADTIME
TERMS OF PAYMENT

Prepared by: Reviewed by

Engr. Michael Rocero


Site Civil Engineer Project Civil Engineer

Page 1 of 3
Control Room
Oil Water Separator and Generator Shed Handhole 0.5m
Fence Foundation
Concrete Pavement with 1.2m Drain Pit Day Tank Additional Concrete 14m (L) x 5m (L)x0.5m ( W) x 0.95
(15m x 20m) and Steps (6m x
Sidewalk Generator Pad TransformerPad 2pcs x (1.2m x 0.80m x 2 pcs x Flag Pole (2 Pcs) and Concrete Walk Generator Pad TransformerPad Walk 22.5m x 1.8m Septic Tank 3m(L) (W) (D)
(2.5m x 17m x 0.15) (2.5m x 1.2m x 0.30) (1.1m x 1.2m x 0.30) 0.60) (1.2x0.75x1.20) Lighting Pole ( 6pcs ) (22.5 x 1.2x0.1) 2.4m) (2.9m x 1.3m x 0.30) (1.3m x 1.2m x 0.30) x 0.1m x 1.5(W) x 1.8(D)
6.375 cu.m 0.9 cu.m 0.396 cu.m 0.576 cu.m 1.08 cu.m 2.7 cu.m 1.131 cu.m 0.396 cu.m 1.425
Qty Unit Qty. Unit Qty. Unit Qty. Unit Qty. Unit Qty. Unit Qty. Unit Qty. Unit Qty. Unit Qty Unit Qty. Unit Qty. Unit Qty. Unit Qty Unit Qty Unit Quantity Unit
1 Cement 90 bags 7 bags 4 bags 6 bags 6 bags 3 bags 25 bags 25 bags 20 bags 7 bags 4 bags 100 bags 12 bags 10 bags 8 bags Cement 327 bags
2 Gravel 6 cu.m 1 cu.m 0.5 cu.m 1 cu.m 1 cu.m 0.5 cu.m 3 cu.m 3.5 cu.m 2.5 cu.m 1 cu.m 0.5 cu.m 6 cu.m 1.5 cu.m 1.2 cu.m 1 cu.m. Gravel 30.2 cu.m
3 Sand 5 cu.m 1 cu.m 0.5 cu.m 1 cu.m 1 cu.m 0.5 cu.m 3 cu.m 3 cu.m 3 cu.m 1 cu.m 0.5 cu.m 6 cu.m 1.5 cu.m 1.2 cu.m 1 cu.m. Sand 29.2 cu.m
4 Deformed Bar 10mmφ 45 pcs 15 pcs 12 pcs 12 pcs 10 pcs 35 pcs 35 pcs 15 pcs 15 pcs 120 pcs 16 pcs 6 pcs Deformed Bar 10mmφ 336 pcs
5 Deformed Bar 12mmφ 5 pcs 1 pc 10 pcs 110 pcs 40 pcs 5 pcs 40 pcs Deformed Bar 12mmφ 211 pcs
6 Deformed Bar 16mmφ 45 pcs 10 pcs 10 pcs Deformed Bar 16mmφ 65 pcs
7 CHB 4" 80 pcs 500 pcs 10 pcs 80 pcs 110 pcs CHB 4" 780 pcs
8 PVC pipe 3/4" φ 1 pcs PVC pipe 3/4" φ 1 pc
9 PVC pipe 4" φ 2 pcs 2 pc PVC pipe 4" φ 4 pcs
10 PVC pipe 2" φ 1 pc 1 pc PVC pipe 2" φ 2 pcs
11 4" uPVC Pipe TEE 5 pcs 4" uPVC Pipe TEE 5 pcs
12 A36 Steel Plate 3mm 1 pc A36 Steel Plate 3mm 1 pc
13 Checkered Steel Plate(4mm) 1 pc Checkered Steel Plate(4mm) 1 pc
14 Checkered Steel Plate( 3mm) 1 pc Checkered Steel Plate( 3mm) 1 pc
15 GI Pipe 1 1/2" (Sched. 40) 2 pcs GI Pipe 1 1/2" (Sched. 40) 2 pcs
16 GI Pipe 2" (Sched. 40) 1 pc GI Pipe 2" (Sched. 40) 1 pcs
17 Barbed Wire 700 m Barbed Wire 700 m
18 3 in. x 3 in. x 12 ft., Lumber, for Post 16 pcs 3 in. x 3 in. x 12 ft., Lumber, for Post 16 pcs
19 2 in. x 3 in. x 12 ft., Lumber, for Roof Truss 30 pcs 2 in. x 3 in. x 12 ft., Lumber, for Roof Truss 30 pcs
20 2 in. x 3 in. x8 ft., Lumber,for Purlin 45 pcs 2 in. x 3 in. x8 ft., Lumber,for Purlin 45 pcs
21 2 in. x 2 in. x 8 ft., Lumber, for Roof Truss 14 pcs 2 in. x 2 in. x 8 ft., Lumber, for Roof Truss 14 pcs
22 2 in. x 2 in. x 10ft., Lumber, for Wall and Rafter 25 pcs 2 in. x 2 in. x 10ft., Lumber, for Wall and Rafter 25 pcs
23 #32, 9ft,, G.I. Roofing Sheet (Corrugated), for Roof 30 pcs #32, 9ft,, G.I. Roofing Sheet (Corrugated), for Roof 30 pcs
24 #32, Ridge Cap, for Roof 15 pcs #32, Ridge Cap, for Roof 15 pcs
25 1/4" Marine Plywood, for Wall 20 pcs 1/4" Marine Plywood, for Wall 20 pcs
26 4 in. Commom Wire Nail 10 kgs 4 in. Commom Wire Nail 10 kgs
27 3 in. Commom Wire Nail 10 kgs 3 in. Commom Wire Nail 10 kgs
28 1 1/2 in. Commom Wire Nail 8 kgs 1 1/2 in. Commom Wire Nail 8 kgs
29 1 in. Commom Wire Nail 5 kgs 1 in. Commom Wire Nail 5 kgs
30 Umbrella Nail 10 kgs Umbrella Nail 10 kgs
31 Roof Sealant (1/2 Liter Can) 1 can Roof Sealant (1/2 Liter Can) 1 can

Prepared by

EPL GENERAL CONSTRUCTION & SUPPLY


PROJECT NAME: MINABEL & BALATUBAT, DPP
LOCATION: Camiguin Island, Calayan, Cagayan

VENDOR: E.G. CHUA HARWARE VENDOR: AEH CORPORATION VENDOR: GRAND HARDWARE VENDOR: VICKY'S HARDWARE

Contact Person: Emma Chua Contact Person: Contact Person: Contact Person: LOWEST PRICE
Contact No: 09175831157 Contact No: Contact No: 094555996809 Contact No: 09175108819
Location: Aparri, Cagayan Location: Aparri, Cagayan Location: Aparri, Cagayan Location: Aparri, Cagayan
ITEM NO ITEM DESCRIPTION QTY UOM U. COST TOTAL ATTRIBUTES U. COST TOTAL ATTRIBUTES U. COST TOTAL ATTRIBUTES U. COST TOTAL ATTRIBUTES VENDOR U. COST TOTAL
1 Cement, 40bags 327 bags 260.00 85,020.00 260.00 85,020.00 260.00 85,020.00 265.00 86,655.00 E.G. CHUA HARWARE 260.00 85,020.00
2 Gravel 30.2 cu.m. 2,000.00 60,400.00 5,600.00 50,400.00 PER 3 CU.M. - 2,650.00 80,030.00 E.G. CHUA HARWARE 2,000.00 60,400.00
3 Sand 29.2 cu.m. 900.00 26,280.00 2,600.00 23,400.00 PER 3 CU.M. - 2,600.00 23,400.00 per load 3 cu.m. E.G. CHUA HARWARE 900.00 26,280.00
4 Deformed Bar 10mmφ 336 pcs 170.00 57,120.00 175.00 58,800.00 180.00 60,480.00 180.00 60,480.00 E.G. CHUA HARWARE 170.00 57,120.00
5 Deformed Bar 12mmφ 211 pcs 250.00 52,750.00 260.00 54,860.00 260.00 54,860.00 255.00 53,805.00 E.G. CHUA HARWARE 250.00 52,750.00
6 Deformed Bar 16mmφ 65 pcs 430.00 27,950.00 475.00 30,875.00 480.00 31,200.00 458.00 29,770.00 E.G. CHUA HARWARE 430.00 27,950.00
7 Corrugated Roof 8' 8 pcs 430.00 3,440.00 - 70.00 560.00 540.00 4,320.00 E.G. CHUA HARWARE 430.00 3,440.00
Coco Lumber (3"x3"x10')
Coco Lumber (3"x3"x10')
Coco Lumber (3"x3"x10')
Coco Lumber (3"x3"x10')
Coco Lumber (3"x3"x10')

12 GI Wire #16 1 roll 2,800.00 2,800.00 2,850.00 2,850.00 - 2,850.00 2,850.00 E.G. CHUA HARWARE 2,800.00 2,800.00
13 Phenolic Board 1/2" 10 pcs 820.00 8,200.00 850.00 8,500.00 900.00 9,000.00 850.00 8,500.00 E.G. CHUA HARWARE 820.00 8,200.00
14 4" CHB 700 pcs 18.00 12,600.00 - - 19.00 13,300.00 E.G. CHUA HARWARE 18.00 12,600.00
15 Angle Bar .5"x2"x2" 13 pcs 1,365.00 17,745.00 1,560.00 20,280.00 - 630.00 8,190.00 VICKY'S HARDWARE 630.00 8,190.00
16 Angle Bar .5"x1.5"x1.5" 7 pcs 1,000.00 7,000.00 - - 500.00 3,500.00 VICKY'S HARDWARE 500.00 3,500.00
17 Gravel Bedding(1") 5 cu.m. - - - 2,700.00 5,400.00 per load 3 cu.m. VICKY'S HARDWARE 2,700.00 13,500.00
18 Welding Rod(#1132) 2 box - 250.00 500.00 PER KG 120.00 240.00 220.00 440.00 VICKY'S HARDWARE 220.00 440.00
19 Tekscrew (2 1/2") 300 pcs 2.50 750.00 2.00 600.00 - 1.50 450.00 VICKY'S HARDWARE 1.50 450.00
20 Ordinary Nail #1 1/2" 5 kg 85.00 425.00 85.00 425.00 90.00 450.00 90.00 450.00 E.G. CHUA HARWARE 85.00 425.00
21 Ordinary Nail #3 5 kg 80.00 400.00 80.00 400.00 90.00 450.00 80.00 400.00 E.G. CHUA HARWARE 80.00 400.00
22 Ordinary Nail #4 5 kg 80.00 400.00 80.00 400.00 90.00 450.00 80.00 400.00 E.G. CHUA HARWARE 80.00 400.00
23 uPVC, sch. 80 Pipe 3/4" 1 pc 200.00 200.00 - - 150.00 150.00 VICKY'S HARDWARE 150.00 150.00
24 uPVC, sch. 80 S Pipe 2" 1 pc 295.00 295.00 - - 190.00 190.00 VICKY'S HARDWARE 190.00 190.00
25 uPVC, sch. 80 Pipe #3 10 pcs 465.00 4,650.00 320.00 3,200.00 450.00 4,500.00 300.00 3,000.00 VICKY'S HARDWARE 300.00 3,000.00
26 uPVC Pipe, sch. 80 #4 2 pcs 578.00 1,156.00 430.00 860.00 550.00 1,100.00 400.00 800.00 VICKY'S HARDWARE 400.00 800.00
27 Solvent 1 can 165.00 165.00 - - 150.00 150.00 VICKY'S HARDWARE 150.00 150.00
28 Blue Pipe 1/2" 4 pcs 100.00 400.00 90.00 360.00 120.00 480.00 80.00 320.00 VICKY'S HARDWARE 80.00 320.00
29 Faucet 2 pcs 250.00 500.00 - - 35.00 70.00 VICKY'S HARDWARE 35.00 70.00
30 Water Meter 2 pcs 1,300.00 2,600.00 1,400.00 2,800.00 - - E.G. CHUA HARWARE 1,300.00 2,600.00
31 Electric Meter 2 pcs 1,300.00 2,600.00 1,500.00 3,000.00 - - E.G. CHUA HARWARE 1,300.00 2,600.00
32 Blue Pipe 1/2" tee 2 pcs 20.00 40.00 - - 15.00 30.00 VICKY'S HARDWARE 15.00 30.00
33 Blue Pipe 1/2" elbow 10 pcs 15.00 150.00 - - 15.00 150.00 VICKY'S HARDWARE 15.00 150.00
34 GI Pipe 1 1/2" (Sched. 40) 4 pcs - 1,100.00 4,400.00 2,050.00 8,200.00 1,530.00 6,120.00 VICKY'S HARDWARE 1,530.00 6,120.00

35 Barbed Wire 700 m 2,000.00 4,000.00 PER 30KG(300m) 1,950.00 3,900.00 PER 30KG(300m) - 2,050.00 4,100.00 PER 30KG(300m) E.G. CHUA HARWARE 2,000.00 4,000.00

36 A36 Steel Plate 3" 1 pc 6,500.00 6,500.00 - - - E.G. CHUA HARWARE 6,500.00 6,500.00
37 Checkered Steel Plate (3mm) 1 pc 8,000.00 8,000.00 - - - E.G. CHUA HARWARE 8,000.00 8,000.00
38 Checkered Steel Plate (4mm) 1 pc 9,000.00 9,000.00 - - - E.G. CHUA HARWARE 9,000.00 9,000.00
39 Flat Latex White B701 2 pail - - 2,550.00 5,100.00 VICKY'S HARDWARE 2,550.00 5,100.00
40 Epoxy Prime Gray 4 gal - - 1,020.00 4,080.00 VICKY'S HARDWARE 1,020.00 4,080.00
41 Skim Coat 5 bags - - 450.00 2,250.00 VICKY'S HARDWARE 450.00 2,250.00
SUB-TOTAL: 403,536.00 355,830.00 256,990.00 408,850.00 418,975.00
VAT 12%: INCLUDED INCLUDED INCLUDED INCLUDED INCLUDED
DELIVERY CHARGE:
TOTAL: 403,536.00 355,830.00 256,990.00 408,850.00 418,975.00
DELIVERY DETAILS
LEADTIME
TERMS OF PAYMENT

Prepared by: Reviewed by Checked by Approved by

Engr. Michael Rocero Nestor Crame Mabag Mr. Pepito P Lo


Site Civil Engineer Project Civil Engineer Project Manager Managing Director

Page 3 of 3

You might also like