You are on page 1of 12

M SPECTRUM Inc.

Project: 60 kW CAGBALETE ISLAND SOLAR MICROGRID PROJECT

Location: CAGBALETE ISLAND, MAUBAN, QUEZON, PHILIPPINES

MB VERSOZA POWER SYSTEM INC.

BILL OF MATERIALS (Additional)


SPECIFI UNIT COST
ITEM NO. DESCRIPTIONS CATION QUANTITY UNIT
S MATERIAL COST TOTAL MATERIAL COST TOTAL LABOR COST(30% OF MATERIAL COST)

A. CONTROL BUILDING

1 CIVIL WORKS

CONCRETE WORKS
STRUCTURAL FOOTINGS MBV 12.66 m³

CEMENT 130 Pcs 210.00 27,300.00 8,190.00

SAND 10.5 m³ 500.00 5,250.00 1,575.00

GRAVEL 17.7 m³ 900.00 15,930.00 4,779.00

SUB-TOTAL 48,480.00 14,544.00

STRUCTURAL COLUMNS MBV 6.34 m³ -

-CEMENT 58 Pcs 210.00 12,180.00 3,654.00

-SAND 5.2 m³ 500.00 2,600.00 780.00

-GRAVEL 8.4 m³ 900.00 7,560.00 2,268.00

SUB-TOTAL 22,340.00 6,702.00

ROOF SLAB MBV 115.78 m² -

-CEMENT 145 Pcs 210.00 30,450.00 9,135.00

-SAND 13.8 m³ 500.00 6,900.00 2,070.00

-GRAVEL 18.6 m³ 900.00 16,740.00 5,022.00

SUB-TOTAL 54,090.00 16,227.00

SLAB ON GRADE MBV 6.69 m² -

-CEMENT 65 Pcs 210.00 13,650.00 4,095.00

-SAND 7.4 m³ 500.00 3,700.00 1,110.00

-GRAVEL 9.7 m³ 900.00 8,730.00 2,619.00

SUB-TOTAL 26,080.00 7,824.00

ROOF BEAM MBV 6.47 m³ -

-CEMENT 66 Pcs 210.00 13,860.00 4,158.00

-SAND 6.5 m³ 500.00 3,250.00 975.00

-GRAVEL 9.9 m³ 900.00 8,910.00 2,673.00

SUB-TOTAL 26,020.00 7,806.00


BEAM ON GRADE MBV 4.55 m³ -

-CEMENT 49 Pcs 210.00 10,290.00 3,087.00

-SAND 3.9 m³ 500.00 1,950.00 585.00

-GRAVEL 8.2 m³ 900.00 7,380.00 2,214.00

SUB-TOTAL 19,620.00 5,886.00

WALL FOOTING MBV 4.58 m³ -

-CEMENT 50 Pcs 210.00 10,500.00 3,150.00

-SAND 7.7 m³ 500.00 3,850.00 1,155.00

-GRAVEL 8.8 m³ 900.00 7,920.00 2,376.00

SUB-TOTAL 22,270.00 6,681.00

SIDEWALK MBV 3.83 m³

-CEMENT 38 Pcs 210.00 7,980.00 2,394.00

-SAND 4 m³ 500.00 2,000.00 600.00

-GRAVEL 6.9 m³ 900.00 6,210.00 1,863.00

SUB-TOTAL 16,190.00 4,857.00

TOTAL 160.9 m³ 235,090.00 70,527.00

2 REBAR WORKS(GRADE 60)

-FOOTING MBV 217.36 Kgs. 48.50 10,541.96 3,162.59

-COLUMN MBV 237.36 Kgs. 48.50 11,511.96 3,453.59

-ROOF BEAM MBV 647.54 Kgs. 48.50 31,405.69 9,421.71

-BEAM ON GRADE MBV 239.75 Kgs. 48.50 11,627.88 3,488.36

-ROOF SLAB MBV 1154.12 Kgs. 48.50 55,974.82 16,792.45

-SLAB ON GRADE MBV 500.78 Kgs. 48.50 24,287.83 7,286.35

-SIDEWALK MBV 324.27 Kgs. 48.50 15,727.10 4,718.13

TOTAL 3,321.18 Kgs. 161,077.23 48,323.17

3 FORM WORKS

-PHENOLIC BOARD MBV 179 Pcs 1,250.00 223,750.00 67,125.00

-COCO LUMBER 2''X3''X8' MBV 329 Pcs 185.00 60,865.00 18,259.50

-CWN NAILS (2 1/2'') MBV 35.4 Kgs. 110.00 3,894.00 1,168.20

-FINISHING NAILS MBV 16.7 Kgs. 110.00 1,837.00 551.10

TOTAL 2541.07 Bd.ft 467,150.33 140,145.10

4 ARCHITECTURAL WORKS

-DOORS AND WINDOWS INCLUDING ACCESSORIES MBV 1 LOT 85,000.00 85,000.00 25,500.00

-PLASTERING WORKS( SEAM COAT, PLASTER ETC. ) MBV 1 LOT 9,876.00 9,876.00 2,962.80

-PAINT( ALL KINDS OF PAINTS USE IN ARCHITECTURAL WORKS) MBV 1 LOT 30,767.00 30,767.00 9,230.10

-WATER PROOFING WORKS MBV 1 LOT - -

TOTAL 125,643.00 37,692.90

5 MASONRY WORKS

- 6'' CHB MBV 404 Pcs 23.00 9,292.00 2,787.60


- 4'' CHB MBV 550 Pcs 22.00 12,100.00 3,630.00

- CEMENT MBV 87 Bags 210.00 18,270.00 5,481.00

- FINE SAND MBV 5.6 m³ 500.00 2,800.00 840.00

TOTAL 42,462.00 12,738.60

6 SANITARY WORKS MBV 1 Lot 32,234.00 32,234.00 9,670.20

B. DC CABLE CONCRETE & PLAIN SHEET ENCASEMENT MBV 10 sets 1,123.00 11,230.00 3,369.00

C. DUCT BANK(Tel. & Power Supply) MBV 30 Li.m 2,437.21 73,116.30 21,934.89

GRAND TOTAL 1,148,002.86 344,400.86


M SPECTRUM Inc.

Project: 60 kW CAGBALETE ISLAND SOLAR MICROGRID PROJECT

Location: CAGBALETE ISLAND, MAUBAN, QUEZON, PHILIPPINES

MB VERSOZA POWER SYSTEM INC.

BILL OF MATERIALS (Old Proposal)


SPECIFI UNIT COST
ITEM NO. DESCRIPTIONS CATION QUANTITY UNIT
S MATERIAL COST TOTAL MATERIAL COST TOTAL LABOR COST(30% OF MATERIAL COST)

A. CONTROL BUILDING

1 CIVIL WORKS

CONCRETE WORKS
STRUCTURAL FOOTINGS MBV 8.76 m³

CEMENT 60 Pcs 210.00 12,600.00 3,780.00

SAND 6.8 m³ 500.00 3,400.00 1,020.00

GRAVEL 8 m³ 900.00 7,200.00 2,160.00

SUB-TOTAL 23,200.00 6,960.00

STRUCTURAL COLUMNS MBV 4.41 m³ -

-CEMENT 31 Pcs 210.00 6,510.00 1,953.00

-SAND 2.3 m³ 500.00 1,150.00 345.00

-GRAVEL 4.5 m³ 900.00 4,050.00 1,215.00

SUB-TOTAL 11,710.00 3,513.00

ROOF SLAB MBV 95.96 m² -

-CEMENT 102 Pcs 210.00 21,420.00 6,426.00

-SAND 6.5 m³ 500.00 3,250.00 975.00

-GRAVEL 11.7 m³ 900.00 10,530.00 3,159.00

SUB-TOTAL 35,200.00 10,560.00

SLAB ON GRADE MBV 5.78 m² -

-CEMENT 45 Pcs 210.00 9,450.00 2,835.00

-SAND 2.9 m³ 500.00 1,450.00 435.00

-GRAVEL 5.8 m³ 900.00 5,220.00 1,566.00

SUB-TOTAL 16,120.00 4,836.00

ROOF BEAM MBV 3.85 m³ -

-CEMENT 30 Pcs 210.00 6,300.00 1,890.00

-SAND 2.2 m³ 500.00 1,100.00 330.00

-GRAVEL 3.7 m³ 900.00 3,330.00 999.00

SUB-TOTAL 10,730.00 3,219.00


BEAM ON GRADE MBV 0 m³ -

-CEMENT 0 Pcs 210.00 - -

-SAND 0 m³ 500.00 - -

-GRAVEL 0 m³ 900.00 - -

SUB-TOTAL - -

WALL FOOTING MBV 4.58 m³ -

-CEMENT 24 Pcs 210.00 5,040.00 1,512.00

-SAND 4.6 m³ 500.00 2,300.00 690.00

-GRAVEL 5.2 m³ 900.00 4,680.00 1,404.00

SUB-TOTAL 12,020.00 3,606.00

SIDEWALK MBV 3.83 m³

-CEMENT 31 Pcs 210.00 6,510.00 1,953.00

-SAND 4 m³ 500.00 2,000.00 600.00

-GRAVEL 6.9 m³ 900.00 6,210.00 1,863.00

SUB-TOTAL 14,720.00 4,416.00

TOTAL 127.17 m³ 123,700.00 37,110.00

2 REBAR WORKS(GRADE 60)

-FOOTING MBV 120 Kgs. 48.50 5,820.00 1,746.00

-COLUMN MBV 130 Kgs. 48.50 6,305.00 1,891.50

-ROOF BEAM MBV 280 Kgs. 48.50 13,580.00 4,074.00

-BEAM ON GRADE MBV 0 Kgs. 48.50 - -

-ROOF SLAB MBV 640 Kgs. 48.50 31,040.00 9,312.00

-SLAB ON GRADE MBV 360 Kgs. 48.50 17,460.00 5,238.00

-SIDEWALK MBV 0 Kgs. 48.50 - -

TOTAL 1,530.00 Kgs. 74,205.00 22,261.50

3 FORM WORKS

-PHENOLIC BOARD MBV 57 Pcs 1,250.00 71,250.00 21,375.00

-COCO LUMBER 2''X3''X8' MBV 199 Pcs 185.00 36,815.00 11,044.50

-CWN NAILS (2 1/2'') MBV 18.6 Kgs. 110.00 2,046.00 613.80

-FINISHING NAILS MBV 5.8 Kgs. 110.00 638.00 191.40

TOTAL 1790.6 Bd.ft 184,954.00 55,486.20

4 ARCHITECTURAL WORKS

-DOORS AND WINDOWS INCLUDING ACCESSORIES MBV 1 LOT 55,000.00 55,000.00 16,500.00

-PLASTERING WORKS( SEAM COAT, PLASTER ETC. ) MBV 1 LOT 9,876.00 9,876.00 2,962.80

-PAINT( ALL KINDS OF PAINTS USE IN ARCHITECTURAL WORKS) MBV 1 LOT 30,767.00 30,767.00 9,230.10

-WATER PROOFING WORKS MBV 1 LOT - -

TOTAL 95,643.00 28,692.90

5 MASONRY WORKS

- 6'' CHB MBV 300 Pcs 23.00 6,900.00 2,070.00


- 4'' CHB MBV 440 Pcs 22.00 9,680.00 2,904.00

- CEMENT MBV 69 Bags 210.00 14,490.00 4,347.00

- FINE SAND MBV 4.2 m³ 500.00 2,100.00 630.00

TOTAL 33,170.00 9,951.00

6 SANITARY WORKS MBV 1 Lot 32,234.00 32,234.00 9,670.20

B. DC CABLE CONCRETE & PLAIN SHEET ENCASEMENT MBV 0 m³ 0.00 - -

C. DUCT BANK(Tel. & Power Supply) MBV 0 Li.m 0.00 0.00 -

GRAND TOTAL 543,906.00 163,171.80


MSPECTRUM
PROJECT : CAGBALETE HYBRID OFF GRID SOLAR POWER PROJECT
LOCATION : Cagbalete Island, Mauban, Quezon Province
SUBJECT : Proposed Amount for Additional Works
DATE : January 10, 2019
NEW PROPOSAL(ADDITIONAL)
ITEM NO. ITEM OF WORKS
QUANTITY UNIT UNIT MATERIAL

Control building

1 CIVIL WORKS 160.90 m³ 972.71

2 REBAR WORKS 3321.18 kgs 48.50

3 FORMWORKS 2541.07 bd.ft 103.29

4 MASONRY WORKS 1.00 lot 42,462.00

5 ARCHITECTURAL WORKS 1.00 lot 125,643.00

6 SANITARY WORKS 1.00 lot 32,234.00

Sub-total (1)

Security Fence and Gates

7 SECURITY FENCE (Panel & Columns) 135.00 li.m 2,059.15

8 VEHICULAR GATE 3M with MERALCO LOGO 1.00 lot 49,399.35

Sub-total (2)

Other additional works

9 DC CABLE CONCRETE & PLAIN SHEET ENCASEMENT 10.00 sets 11,230.00


10 DUCT BANK(Tel. & Power Supply) 30.00 li.m 2,437.21

11 BUSINESS PERMITS PROCESSING PAYMENTS 1.00 lot 3,173.00

Sub-total (3)

Total (Sum of 1, 2 & 3)

TOTAL ADDITIONAL AMOUNT

MB VERSOZA POWER SYSTEM, INC.


3-C Paraluman St. Isidora Hills Subd.,
Holy Spirit Drive, Brgy. Holy Spirit,
Quezon City, MM
W PROPOSAL(ADDITIONAL) OLD PROPOSAL

UNIT LABOR MATERIAL COST LABOR COST QUANTITY UNIT UNIT MATERIAL UNIT LABOR

291.81 156,509.63 46,952.89 127.17 m³ 972.71 291.81

14.55 161,077.23 48,323.17 1530.00 kgs 48.50 14.55

30.99 262,471.27 78,741.38 1790.60 bd.ft 103.29 30.99

12,738.60 42,462.00 12,738.60 1.00 lot 33,170.00 9,951.00

37,692.90 125,643.00 37,692.90 1.00 lot 95,643.00 28,692.90

9,670.20 32,234.00 9,670.20 1.00 lot 32,234.00 9,670.20

780,397.14 234,119.14

617.75 277,985.68 83,395.78 88.00 li.m 2,059.15 617.75

14,819.81 49,399.35 21,171.15 1.00 lot 27,450.78 8,235.23

327,385.03 104,566.93

3,369.00 112,300.00 33,690.00 0.00 sets 0.00 0.00


731.16 73,116.30 21,934.89 0.00 li.m 0.00 0.00

951.90 3,173.00 - 0.00 lot 0.00 0.00

188,589.30 55,624.89

1,296,371.47 394,310.96

₱ 1,690,682.43

Seven Hundred Two Thousand & Nine-Hundred Eighty


Three Pesos and 11/50 centavos
MATERIAL COST LABOR COST

123,700.00 37,110.00

74,205.00 22,261.50

184,954.00 55,486.20

33,170.00 9,951.00

95,643.00 28,692.90

32,234.00 9,670.20

543,906.00 163,171.80

181,205.48 54,361.69

27,450.78 17,603.46

208,656.26 71,965.15

0.00 0.00
0.00 0.00

0.00 0.00

0.00 0.00

752,562.26 235,136.95

₱ 987,699.21

₱ 702,983.22