Project: PROPOSED MATERIAL RECOVERY FACILITY

Location:

BILL OF MATERIALS
ITEM # DESCRIPTIONS NO QTY UNIT UNIT COST AMOUNT

I SITE WORKS
Site Clearing 1.00 lot 1,150.00 1,150.00
Stake and layout 1.00 lot 3,650.00 3,650.00
Excavation (15.0 cu.m) 1.00 lot 3,950.00 3,950.00
Selected Backfill 74.80 cum 300.00 22,440.00
31,190.00

SUB-TOTAL I 31,190.00

II CONCRETING WORKS
Materials:
Portland Cement (40kg/bag) 606.00 bags 251.00 152,106.00
Sand 34.00 cu.m 800.00 27,200.00
Gravel 68.00 cu.m 1,200.00 81,600.00
16mmØ Deformed Bar (Grade 275) 48.00 pcs 395.00 18,960.00
12mmØ Deformed Bar (Grade 275) 236.00 pcs 273.00 64,428.00
10mmØ Deformed Bar (Grade 275) 90.00 pcs 160.00 14,400.00
27.52 #16 G.I. Tie Wire 28.00 kgs 75.00 2,100.00
Materials Cost: 360,794.00
Labor Cost: 165,965.24
Equipment:
Bar Cutter 1.0 7.00 days 300.00 2,100.00
Concrete Mixer (2-bagger) 1.0 10.00 days 1,500.00 15,000.00
Equipment Cost: 17,100.00

SUB-TOTAL II 543,859.24

III FORMWORKS
Materials:
5.45 12mm thk Marine Plywood 6.00 pcs 567.00 3,402.00
13.93 2" x 2" Rough Lumber 14.00 pcs 120.00 1,680.00
13.93 2" x 3" Rough Lumber 14.00 pcs 150.00 2,100.00
Assorted CWN 8.00 kg 60.00 480.00
#16 G.I. Tie Wire 5.00 kg 75.00 375.00
Materials Cost: 8,037.00
Labor Cost: 2,973.69

SUB-TOTAL III 11,010.69

IV MASONRY WORKS
Materials:
150mm thk. CHB (800psi) 2,528.00 pcs 35.00 88,480.00
12mmØ Deformed Bar (Grade 275) 146.00 pcs 273.00 39,858.00
Portland Cement (40kg/bag) 251.00 bags 250.00 62,750.00
Sand 21.00 cu.m 800.00 16,800.00
#16 G.I. Tie Wire 5.00 kg 80.00 400.00
Materials Cost: 208,288.00
Labor Cost: 93,729.60
Equipment:
Bar Cutter 1.0 3.00 days 300.00 900.00
Concrete Mixer (2-bagger) 1.0 4.00 days 1,500.00 6,000.00
Equipment Cost: 6,900.00

SUB-TOTAL IV 308,917.60

V STEEL WORKS
Materials:
250x250x12mm thk MS Plate 9.00 pcs 370.00 3,330.00
16mmØ x 500mm Anchor Bolt 36.00 pcs 480.00 17,280.00
10mm thk MS Stiffener Plate 36.00 pcs 350.00 12,600.00
150mmØ x 6mm thk BI Pipe 9.00 pcs 6,500.00 58,500.00
250x250x10mm thk MS End Plate 18.00 pcs 280.00 5,040.00
10mmØ Bolt and Nuts 36.00 pcs 50.00 1,800.00
63x63x6mm thk Angle bar 37.00 pcs 1,220.00 45,140.00
50x50x6mm thk Angle bar 39.00 pcs 920.00 35,880.00
150x50x18x5.5mm thk C-Purlins 42.00 5,650.00 237,300.00
10mmØ Plain Round Bar 44.00 240.00 10,560.00
12mmØ Plain Round Bar 10.00 360.00 3,600.00
12mmØ Turn Buckle 6.00 300.00 1,800.00
Welding Rod 5.00 boxes 2,200.00 11,000.00
Oxygen (Refill) 3.00 tank 500.00 1,500.00
Acetylene (Refill) 3.00 tank 900.00 2,700.00
Materials Cost: 448,030.00
Project: PROPOSED MATERIAL RECOVERY FACILITY
Location:

BILL OF MATERIALS
Labor Cost: 206,093.80
Equipment:
1.5mx1.2m H-Frame including cross brace, 6.0 7.00 days 320.00 13,440.00
joint pins, 38mm G.I. Pipes support, and cup-
lock/ universal clamps
0.5mx1.8m Steel platform 4.0 7.00 days 250.00 7,000.00
Ladder/Stair 2.0 7.00 days 310.00 4,340.00
Electric Welding Machine 1.0 7.00 days 550.00 3,850.00
Electric Hand Drill 1.0 7.00 days 250.00 1,750.00
Angle Grinder 1.0 7.00 days 250.00 1,750.00
Oxy-Acetylene Cutter 1.0 7.00 days 250.00 1,750.00
Equipment Cost: 20,440.00

SUB-TOTAL V 674,563.80

VI ROOFING WORKS
Supply nad Installation:
36.00 lm 650.00 23,400.00
0.6mm thk x 1.1m Rib Type Pre-painted Long Span GI Roofing
0.6mm thk Pre-painted gutter 14.00 pcs 1,483.00 20,762.00
25x25x6mm thk Angle Bar 14.00 pcs 450.00 6,300.00
0.6mm thk Pre-painted Ridge roll 7.00 pcs 988.00 6,916.00
0.6mm thk Pre-painte End Flashing 11.00 pcs 988.00 10,868.00
Type S Tekscrew 50.00 pcs 1.00 50.00
Blind Rivets 100.00 pcs 0.50 50.00
PE T-UP Paint (1/2ltr) 1.00 can 340.00 340.00
Silicone Sealant 10.00 ctrg 200.00 2,000.00
Installation and Delivery 1.00 lot 10,000.00 10,000.00
Materials Cost: 80,686.00

SUB-TOTAL VI 80,686.00

VII PLUMBING WORKS

Materials:
11.73 PVC pipe S1000 - 100mmØ 12.00 pcs 550.00 6,600.00
PVC Elbow S1000 - 100mmØ 12.00 pcs 55.00 660.00
PVC Coupling S1000 - 100mmØ 8.00 pcs 35.00 280.00
#16 Wire Basket Strainer SS- 100mm 4.00 pcs 180.00 720.00
PVC Solvent 2.00 cans 120.00 240.00
Hose bibb - 12mmØ 1.00 pc 500.00 500.00
PE Pipe - - 12mmØ 40.00 pcs 110.00 4,400.00
PE Pipe Elbow - 12mmØ 5.00 pcs 40.00 200.00
PE Pipe Tee - 12mmØ 4.00 pcs 40.00 160.00
PE Pipe Adapter - 12mmØ 3.00 pcs 40.00 120.00
Splash Block 1.00 lot 1,000.00 1,000.00
Sump pit including SS grills 1.00 lot 4,250.00 8,500.00
Materials Cost: 23,380.00
Labor Cost: 8,650.60
Pipe Modification
Materials:
3-inch dia. Elbow Pipe, sch.80 5.00 pcs 450.00 2,250.00
3-inch dia x 6m. Pipe, sch. 80 1.00 pcs 4,500.00 4,500.00
Coal tar 2.00 gals 350.00 700.00
Sand 8.25 cum 700.00 5,775.00
Caution Tape 1.00 roll 300.00 300.00
Materials Cost: 59,935.60
Labor Cost: 26,976.17

SUB-TOTAL VII 118,942.37

VIII PAINTING WORKS

Materials:
Steel
Primer Red Oxide, Boysen 10.00 gal 370.00 3,700.00
Quick Dry Enamel, Boysen 22.00 gal 510.00 11,220.00
Concrete
Flat Latex 14.70 gal 470.00 6,910.88
Latex Semi Gloss 29.41 gal 560.00 16,468.48
Masonry Putty 11.03 gal 270.00 2,977.56
Concrete Neutralizer 10.00 gal 400.00 4,000.00
Tinting Color 10.00 cans 55.00 550.00
Lacquer Thinner 1.00 gal 330.00 330.00
Paint Thinner 5.00 gal 330.00 1,650.00
Palette 4" 2.00 pairs 35.00 70.00
Paint Roller 7" w/ handle 4.00 pcs 130.00 520.00
Paint Roller 4" w/ handle 4.00 pcs 100.00 400.00
Paint Brush 4" 5.00 pcs 125.00 625.00
Paint Brush 2" 5.00 pcs 75.00 375.00
Steel Brush 2.00 pcs 100.00 200.00
Project: PROPOSED MATERIAL RECOVERY FACILITY
Location:

BILL OF MATERIALS
Sanding Paper #100 2.00 doz. 115.00 230.00
Sanding Paper #200 2.00 doz. 115.00 230.00
Masking tape 3.00 pcs 130.00 390.00
Used news paper 3.00 kgs 38.00 114.00
Rugs 3.00 kgs 28.00 84.00
Materials Cost: 51,044.92
Labor Cost: 27,053.81

SUB-TOTAL VIII 78,098.73

IX DOORS
Roll-up door (Manual), 3.0x3.6m , Supply and Installation 3.00 set 30,000.00 90,000.00

Materials Cost: 90,000.00

SUB-TOTAL IX 90,000.00

TOTAL CIVIL WORKS 1,937,268.43

IX ELECTRICAL WORKS
Supply and Installation of Electrical Works 1.00 lot 507,435.50 507,435.50
Materials Cost: 507,435.50

SUB-TOTAL IX 507,435.50

TOTAL ELECTRICAL WORKS 507,435.50

X SAFETY REQUIREMENTS
Supply and Installation of Emergeny eye wash w/ safety shower, SS 304, with 1.00 lot 40,000.00 40,000.00
bowl and foot pedal.

ABC 10lbs fire extinguisher with stand 4.00 unit 4,500.00 18,000.00
Materials Cost: 58,000.00

SUB-TOTAL IX 58,000.00

TOTAL SAFETY REQUIREMENTS 58,000.00

XI GENERAL REQUIREMENTS
Mob/Demob 1.00 lot 20,000.00 20,000.00
Temfacil 1.00 lot 30,000.00 30,000.00
PPE 1.00 lot 15,000.00 15,000.00
Permits and Licenses 1.00 lot 20,000.00 20,000.00

SUB-TOTAL IX 85,000.00

TOTAL GENERAL REQUIREMENTS 85,000.00

TOTAL PROJECT COST: 2,587,703.93