PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)

GENERAL AVIATION, NAIA PASAY CITY

BILL OF MATERIALS
DESCRIPTION NO QTY UNIT UNIT COST AMOUNT
A PAVEMENT/ EARTHWORKS
I TEMPORARY ENCLOOSURE AND SITE WORKS
A. Temporary enclosure
1 1/4" thk Ordinary Plywood 148 pcs 325.00 48,100.00
2 2"x#" Coco lumber 1,036 bd ft 19.50 20,202.00
3 Assorted common Wire Nails 32 kgs 60.00 1,920.00
4 #16 G.I. Tie Wire 21 kgs 75.00 1,575.00

B. Site works (including construction of concrete handholes and encasement)

5 Portland Cement (40kg/bags) 3,078 bags 240.00 738,720.00
6 Sand 173 cu.m. 900.00 155,700.00
7 Gravel 603 cu.m. 1,400.00 844,200.00
8 6mm thk 4"x*" Marine Plywood 8 pcs. 420.00 3,360.00
9 2"x3" Coco Lumber 56 bd ft 19.50 1,092.00
10 Assorted common Wire Nails 3 kgs 60.00 180.00
11 10mm dia x 6m Deformed Bar Grade 275 1,696 pcs. 150.00 254,400.00
12 12mm dia x 6m Deformed Bar Grade 275 69 pcs. 216.00 14,904.00
13 #16 G.I. Tire Wire 138 kgs 75.00 10,350.00
14 Selected Earthfill 592 cu.m. 250.00 148,000.00
Material Cost 2,242,703.00

Labor
1 Construction Foreman 1 30 days 1,036.05 31,081.50
2 Skilled Laborer 20 30 days 768.07 460,842.00
3 Unskilled Laborer 20 30 days 596.40 357,840.00
Labor 849,763.50
Equipment
1 Concrete Cutter w/ blade, 13HP , 6" depth 1 15 days 2,789.04 41,835.60
2 Jackhammer 1 15 days 4,057.20 60,858.00
3 Vibratory Plate Compactor ( 12hp) 1 15 days 4,803.76 72,056.40
4 Mobile Air Compressor, 161-185 cfm 1 15 days 3,712.00 55,680.00
5 Dumptruck (11.5m3) 1 10 days 14,448.00 144,480.00
6 Backhoe ( 0.28 m3) 1 10 days 6,720.00 67,200.00
7 Concrete Mixer ( 1.5-2 bagger) 1 15 days 1,520.00 22,800.00
8 Bar Cutter 1 15 days 250.00 3,750.00
Equipment Cost 468,660.00

TOTAL DIRECT COST (PAVEMENT) 3,561,126.50

 PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)
GENERAL AVIATION, NAIA PASAY CITY

BILL OF MATERIALS
DESCRIPTION NO QTY UNIT UNIT COST AMOUNT
B MAIN BUILDING/ HEADQUARTERS
I FORMWORKS AND SCAFFOLDINGS
Materials
1 6mm thk 4'x8' Marine Plywood 100 pcs 420.00 42,000.00
2 2"x2" Coco Lumber 700 bd.ft 19.50 13,650.00
3 2"x3" Coco Lumber 700 bd ft 19.50 13,650.00
4 Assorted Common Wire Nails 10 kgs 60.00 600.00
Material Cost 69,900.00
Labor
1 Construction Foreman 1 5 days 1,036.05 5,180.25
2 Skilled Laborer 2 5 days 768.07 7,680.70
3 Unskilled Laborer 4 5 days 596.40 11,928.00
Labor Cost 24,788.95
Equipment
1 1.5x2m H-Frame including cross brace joint pins, 6 1 month 320.00 1,920.00
G.I., Pipe Support and Cuplock/Universal Clamp
0.5x2m Steel Platform
Equipment Cost 1,920.00

Sub-Total l 96,608.95
II CONCRETE WORKS
Materials
1 Portland Cement (40kg/bag) 788 bags 240.00 189,120.00
2 Sand 44 cu.m. 900.00 39,600.00
Gravel 88 cu.m. 1,400.00 123,200.00
10mm dia x 6m Deformed Bar Grade 275 1,032 pcs 150.00 154,800.00
12mm dia x 6m Deformed Bar Grade 275 105 pcs 216.00 22,680.00
16mm dia x 6m Deformed Bar Grade 275 222 pcs 380.00 84,360.00
#16 G.I. Tire Wire 134 kgs 75.00 10,050.00
Material Cost 623,810.00

Labor
1 Construction Foreman 1 25 days 1,036.05 25,901.25
2 Skilled Laborer 6 28 days 768.07 129,035.76
3 Unskilled Laborer 6 28 days 596.40 100,195.20
Labor Cost 255,132.21

Equipment
1 Concrete Mixer (1.5-2 bagger) 1 25 days 1,520.00 38,000.00
2 Bar Cutter 1 25 days 250.00 6,250.00
Equipment Cost 44,250.00
 Sub Total- II 923,192.21
III MASONRY WORKS
Materials:
1 150mm thk CHB 7,300 pcs 19.00 138,700.00
2 Portland Cement (40kg/bag) 805 bags 240.00 193,200.00
3 Sand 68 cu.m. 900.00 61,200.00
4 12mm dia x 6m Deformed Bar Grde 275 409 pcs 216.00 88,344.00
5 # 16G.I. Tie Wire 18 kgs 75.00 1,350.00
Material Cost 482,794.00
Labor:
1 Construction Foreman 1 18 days 1,036.05 18,648.90
2 Skilled Laborer 6 25 days 768.07 115,210.50
3 Unskilled Laborer 6 25 days 596.40 89,460.00
Labor Cost 223,319.40

Equipment
1 Bar Cutter 1 18 days 250.00 4,500.00
Equipment Cost 4,500.00

Sub Total- III 710,613.40

IV STEEL & MISCELLANEOUS WORKS
Materials:
1 W8 x 10 x 6m Wide Flange 8 pcs 4,370.00 34,960.00
2 10mm thk x 250mm x 250mm Base Plate 4 pcs 210.00 840.00
3 16mm thk x 300mm x 300mm Base Plate 1 pcs 483.00 483.00
4 10mm x 100mm x 100mm Stiffener Plate 14 pcs 35.00 490.00
5 3mm thk x 50mm x 50mm x 6m Angle Bar 59 pcs 597.00 35,223.00
6 4.5mm thk x 50mm x 50mm x6m Angle Bar 17 pcs 873.00 14,841.00
7 6mm thk 50mm x50mmx6m Angle Bar 88 pcs 1,145.00 100,760.00
8 1.2mm thk x 50mm x 150mm 6m BI Tubular 15 pcs 1,485.00 22,275.00
9 1.2mm thkx100mmx100mmx 6m BI Tubular 3 pcs 1,890.00 5,670.00
10 3mm thk x50mmx150mmx6m BI Tubular 4 pcs 3,050.00 12,200.00
11 1.2mmthk x 50mm x100mmx6m C-Purlins 3 pcs 484.00 1,452.00
12 2mm thkx 50mm x 75mm x 6m C- Purlins 17 pcs 693.00 11,781.00
13 2mm thk x50mmx100mmx6m C-Purlins 4 pcs 786.00 3,144.00
14 2mm thk x 50mm x 150mm x6m C purlins 98 pcs 980.00 96,040.00
15 16mmx 6m Plain Round Bar 21 pcs 355.00 7,455.00
16 12mm x 300mm Anchor Bolt w/ Double Nut & Washer 16 pcs 40.00 640.00
17 25mm x 300mm Nachor Bolt w/ Double Nut & Washer 4 pcs 224.00 896.00
18 6mm Dyna Bolt w/ Expansion Sheild 8 pcs 25.00 200.00
19 16mm Dyna Bolt w? Expansion Shield 12 pcs 45.00 540.00
20 4.5mmthkx1.2mx2.4m Fiber Cement Board 10 pcs 425.00 4,250.00
21 6mm thk x 1.2mx2.4m Fiber Cement Board 7 pcs 560.00 3,920.00
22 Screw 1" (1000/box) 3 boxes 750.00 2,250.00
23 Non-shrink Grout (25kg/bag) 2 bags 650.00 1,300.00
24 Welding Rod 10 Boxes 2,200.00 22,000.00
25 Cut-off Disc (14") 20 tanks 650.00 13,000.00
26 Oxygen 20 tanks 500.00 10,000.00
27 Acetylene 20 tanks 900.00 18,000.00
Material Cost 424,610.00

Labor
1 Construction Foreman 1 18 days 1,036.05 18,648.90
2 Skilled Laborer 5 25 days 768.07 96,008.75
3 Unskilled Laborer 4 25 days 596.40 59,640.00
Labor Cost 174,297.65

Equipment
Purchase
1 Rotary Hammer (230V) w/ hammer drill bit and quick-rele 1 set 24,000.00 24,000.00
chuck similar to Hilti S-TE 7-C QRC package, TE-C Rotary
Hammer, TE 7 C 12/16 hammer drill bit, TE 2M/ 7C/7A/6A li
quick-release chuck, OIE
Rental
2 Electric Grinder 2 20 days 250.00 10,000.00
3 Electric Hand Drill 2 20 days 250.00 10,000.00
4 Welding Machine 2 20 days 550.00 22,000.00
5 Oxy-Acetylene Cutter 2 20 days 600.00 24,000.00
6 Truck Mounted Crane, 200HP, 21-25 tons 1 20 days 11,416.00 228,320.00
Equipment Cost 318,320.00

Sub-Total IV 917,227.65
V CARPENTRY & MISCELLANEOUS WORKS
A PANTRY:
Materials
1 Synthetic Granite Stone 1.44 sq.m. 5,000.00 7,200.00
2 20mm thk 4'x8' Marine Plywood 4 pcs 2,400.00 9,600.00
3 concealed Cabinet Door Hinges 12 pcs 100.00 1,200.00
4 Metal Door Catches 12 pcs 50.00 600.00
5 18mm dia x 150mm Aluminum Matal Door Pull 6 pcs 150.00 900.00
6 Finishing Nails 1 kg 90.00 90.00
7 Concrete Nails 1 kg 80.00 80.00
8 Contact Cement (Rugby-Tophide) 4 tube 150.00 600.00
Material Cost 20,270.00

B LOCKER CABINET
Materials
1 20mm thk 4'x8' Marine Plywood 25 pcs 2,400.00 60,000.00
2 concealed Cabinet Door Hinges 64 pcs 100.00 6,400.00
3 Metal Door Catches 64 pcs 50.00 3,200.00
4 18mm dia x 150mm Aluminum Matal Door Pull 32 pcs 150.00 4,800.00
5 Rim Lock 32 pcs 85.00 2,720.00
6 Finishing Nails 1 kg 90.00 90.00
7 Concrete Nails 1 kg 80.00 80.00
8 Contact Cement (Rugby-Tophide) 4 tube 150.00 600.00
 Material Cost 77,890.00
Labor
1 Construction Foreman 1 5 days 1,036.05 5,180.25
2 Skilled Laborer 4 5 days 768.07 15,361.40
3 Unskilled Laborer 4 5 days 596.40 11,928.00
Labor Cost 32,469.65

Equipment
1 Hand Saw 1 5 days 350.00 1,750.00
2 Electric Grinder 1 5 days 250.00 1,250.00
3 Electric Hand Drill 1 5 days 250.00 1,250.00
Equipment Cost 4,250.00
Sub- Total V 114,609.65
134,879.65
VI TILE WORKS
Materials
1 600mm x 600mm Porcelain Ceramic Floor Tiles 800 pcs 670.00 536,000.00
2 300mm x 600mm Porcelain Ceramic Floor Tiles 75 pcs 273.75 20,531.25
3 300mm x 600mm Porcelain Ceramic Wall Tiles 452 pcs 273.75 123,735.00
4 ABC Tile Adhesive (25kg/bag) 64 bags 295.00 18,880.00
5 ABC Tile Grout ) 2kg/bag) 64 bags 68.75 4,400.00
6 4" Diamond Disc 20 pcs 650.00 13,000.00
7 Tile trim 8' 20 pcs 100.00 2,000.00
Material Cost 718,546.25
Labor
1 Construction Foreman 1 25 days 1,036.05 25,901.25
2 Skilled Laborer 5 30 days 768.07 115,210.50
3 Unskilled Laborer 5 30 days 596.40 89,460.00
Labor 230,571.75
Equipment
1 Diamond Cutter 2 pcs 250.00 500.00
Equipment Cost 500.00

Sub-Total VI 949,618.00

VII DOORS AND WINDOWS

A. Doors (Supply only)
D-1 KD wood flushed door (0.8mx 2.1m ) with 2-faced marine 4 sets 9,950.00 39,800.00
plywood on 45 x 150mm solid KD wood door jamb.
3 pcs - 89x 89 mm ss matt fin.n LP butt hinges with
2 ball bearing
1 set - Cylindrical door lock SS Matt fin., heavy duty
1 set -automatic overhead mtd. Door closer
3 set-SS, Butt hinges (75x75mm)
D-2 KD wood flushed door (0.7mx 2.1m ) with 2-faced marine 2 sets 9,950.00 19,900.00
plywood on 45 x 150mm solid KD wood door jamb.
3 pcs - 89x 89 mm ss matt fin.n LP butt hinges with
2 ball bearing
 1 set - Cylindrical door lock SS Matt fin., heavy duty
1 set -automatic overhead mtd. Door closer
3 set-SS, Butt hinges (75x75mm)
D-3 Glass Door (0.9mx2.1m) w/ 6mm thk clear glass 3 sets 17,974.00 53,922.00
panels on analok alum frame with complete accessories
3 set Matt finish pull handle 300mm x 25mm
6 set - 102x 102 mm SS matt finish LP butt, Hinges w/
4 ball bearing hydraulic pivotal floor hinge
D-4 Glass Door (0.8mx2.6m) w/ fixed transom w/ 6mm thk cl 1 set 18,680.00 18,680.00
glass panels on analok alum. Frame with comple accessories
3 set- ss. Matt finish pull handle 300mmx 25mm
6 set -102 x 102mm SS matt finish LP butt. Hinges w/
4 ball bearing hydraulic pivotal floor hinge
D-5 KD wood flushed door ( 0.7m x 2.1m) with 2-faced marine 1 set 12,778.00 12,778.00
plywood on 45 x 140mm KD wood door jamb with narrow light.
2 set- Push Plate
2 set Pull handle
D-6 45mm thk Steel door ( 1.0m x 2.6m) Ga. #20 G.I. panel w/ 1 set 10,300.00 10,300.00
combinsulation on Ga. #16 G.I. single rabbet jamb with the following
accessories: 8 set- 4"x4"x 3.4mm thk butt. Hinges w/ 2 ball bearing
1 set- Cylindrical door knob ss. Matt finish heavy duty
2 set - satin finish plated thase manual flushbolt 12" rod
D-7 Metal sheet roll-up door (4.1m x 2.6m) #24 galvalume, c-s 1 set 30,000.00 30,000.00
profile 80 w/ padlock holder & locking device complete w/ standardspring
mechanism

B. Windows (Supply and Installation)

GD-1/ Glass door and fixed window w/ 6mm thk (4.8m x 2.6m) 1 set 112,081.60 112,081.60
clear glass panel on analok aluminum frames and jambs
with the following accessories:
2 set - Matt finish pull handle 800mm x 25mm
6 set - 102 x 102mm SS matt finish LP butt. Hinges w/
4 ball bearing hydraulic pivotal floor hinge
GWP -2Fixed glass wall panels (1.2m x 2.1m) w/ 6mm thk 1 set 27,488.00 27,488.00
clear glass panel on analok aluminum top & bottom rail
GWP-3Fixed glass wall panels (2.4m x 2.1m) w/ 6mm thk 1 set 54,976.00 54,976.00
clear glass panel on analok aluminum top & & bottom rail
W1 Fixed/awning window (2.7mx2.3m) w/ 6mm thk 4 sets 66,136.00 264,544.00
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W2 Fixed window (1.35x2.3m) w/ 6mm thk 1 set 27,110.40 27,110.40
one-way mirror glass panels on analok alum. Frame
W3 Fixed/ awning window (0.8m x 2.3m) w/ 6mm thk 2 sets 17,531.20 35,062.40
one-way mirror glass panels on analok alum. Frame
w/ matching handle lock
W4 Fixed/awning window (0.8mx1.5m) w/ 6mm thk 1 set 7,209.60 7,209.60
one-way mirror glass panels on analok alum. Frame
w/ matching handle lock
W5 Fixed/awning window (4.6mx2.2m) w/ 6mm thk 1 set 73,572.00 73,572.00
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W6 Fixed/awning window (1.03mx2.2m) w/ 6mm thk 1 set 17,820.80 17,820.80
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W7 Fixed/awning window (1.2mx1.7m) w/ 6mm thk 5 set 17,531.60 87,658.00
one-way mirror glass panels on analok alum. Frame
with matching handle lock

W8 Fixed/awning window (41.2mx2.2m) w/ 6mm thk 1 set 19,102.40 19,102.40

one-way mirror glass panels on analok alum. Frame
with matching handle lock
W9 Fixed/awning window (1.8mx2.2m) w/ 6mm thk 1 set 32,776.00 32,776.00
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W10 Fixed/awning window (0.6mx1.6m) w/ 6mm thk 1 set 9,216.00 9,216.00
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W11 Fixed/awning window (1.65mx1.5m) w/ 6mm thk 1 set 18,964.80 18,964.80
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W12 Fixed/awning window (1.6mx0.6m) w/ 6mm thk 2 sets 12,952.00 25,904.00
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W13 Fixed Metal louver window (5.7m x 1.6m) w/ #20 G.I. louv 1 set 75,083.20 75,083.20
blades, Ga. # 18 G.I. mullion on Ga # 18 G.I. channel frame
(50mm x 50mm x 100mm) w/ complete accessories ans awning
window (5.7mx0.6m) w/ 6mm thk
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W14 Fixed/awning window (3.0mx0.6m) w/ 6mm thk 1 set 28,281.60 28,281.60
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W15 Fixed/awning window (2.5mx0.6m) w/ 6mm thk 1 set 27,019.20 27,019.20
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W16 Fixed/awning window (1.8mx0.6m) w/ 6mm thk 1 set 5,065.50 5,065.50
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W17 Fixed/awning window (1.28mx0.6m) w/ 6mm thk 1 set 9,710.40 9,710.40
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W18 Fixed/awning window (2.95mx0.6m) w/ 6mm thk 1 set 18,278.40 18,278.40
one-way mirror glass panels on analok alum. Frame
with matching handle lock
W19 Fixed/awning window (1.8mx0.6m) w/ 6mm thk 2 sets 11,110.40 22,220.80
one-way mirror glass panels on analok alum. Frame
 with matching handle lock
Supply and Installation Cost VII-B 1,184,525.10

Labor:
1 Construction Foreman 1 30 days 1,036.05 31,081.50
2 Skilled Laborer 8 30 days 768.07 184,336.80
3 Unskilled Laborer 10 30 days 596.40 178,920.00
Labor Cost VII 394,338.30

Sub-Total Vll 1,578,863.40

VIII Ceiling Works

Materials:
1 12mm thk x 1.2m x 2.4m Gypsum Board 105 pcs 660.00 69,300.00
2 4.5 thk x 1.2m x 2.4m fiber cement board 38 pcs 425.00 16,150.00
3 0.4mmthkx25mmx25mmx3m Wall Angle 145 pcs 75.00 10,875.00
4 Steel Angle Bracket 259 pcs 13.12 3,398.08
5 Expansion Sheild 46 pcs 21.84 1,004.64
6 Suspension Rod (4mm,3.6m) 46 pcs 15.41 708.86
7 Suspension Clip 259 pcs 11.93 3,089.87
8 Carrying Channel (30mmx 0.55 mm) 82 pcs 375.00 30,750.00
9 Carrying Joiner 31 pcs 10.73 332.63
10 Locking key (23mm) 538 pcs 19.35 10,410.30
11 Furring Channel (23mmx 0.45mm) 112 pcs 238.00 26,656.00
12 Furring Joiner (23mm) 82 pcs 31.80 2,607.60
13 Premium Joining Compound (20kg/bag) 4 bags 550.00 2,200.00
14 Paper Tape (75m/roll) 4 rolls 180.00 720.00
15 Screw 1" (1box/1000 pcs) 16 box 750.00 12,000.00
Material Cost 190,202.98
Labor:
1 Construction Foreman 1 7 days 1,036.05 7,252.35
2 Skilled Laborer 4 12 days 768.07 36,867.36
3 Unskilled Laborer 4 12 days 596.40 28,627.20
Labor Cost 72,746.91
Equipment:
1 1.5m x 1.2m H- Frame with Steel platform including 4 1 month 520.00 2,080.00
pins, brace 38mm G.I. Pipe support, and cuplock/ universal
clamps and other necessary accessories
Equipment Cost: 2,080.00

Sub- Total VIII 265,029.89

IX PLUMBING WORKS
A. Septic Tank
1 Portland Cement (40kg/bag) 48 bags 240.00 11,520.00
2 Sand 5 cu.m. 900.00 4,500.00
3 Gravel 2 cu.m. 1,400.00 2,800.00
4 150mm thk CHB 330 pcs 19.00 6,270.00
5 10mm dia x 6m Deforemed Bar Grade 275 58 pcs 150.00 8,700.00
6 #16 G.I. Tie Wire 6 kgs 75.00 450.00
7 100mm dia x 3m PVC Pipe 2 pcs 714.00 1,428.00
8 100mm dia tee 3 pcs 147.00 441.00
9 100mm dia PVC C.O. set 3 pcs 64.00 192.00
Material Cost IX-A 36,301.00
B. Catch Basin
1 Portland Cement (40kg/bag) 10 bags 240.00 2,400.00
2 Sand 1 cu.m. 900.00 900.00
3 Gravel 2 cu.m. 1,400.00 2,800.00
4 10mmdia x 6m Deformed Bar Grade 275 8 pcs 150.00 1,200.00
5 #16 G.I Tie Wire 1 kgs 75.00 75.00
Material Cost IX -B 7,375.00

C. Water Basin
1 20mm dia PPR Pipe PN/20 x4m 4 pcs 367.97 1,471.88
2 20mm Gate Valve 2 pcs 378.07 756.14
3 20mm Angle Valve 4 pcs 79.75 319.00
4 20mm dia 90 elbow 10 pcs 14.02 140.20
5 20mm dia coupling 8 pcs 9.36 74.88
6 25mm dia PPR Pipe PN/20x4m 7 pcs 575.67 4,029.69
7 25mm Gate Valve 1 pcs 516.78 516.78
8 25mm Angle Valve 4 pcs 119.75 479.00
9 25mm Flash Valve 7 pcs 249.75 1,748.25
10 25mm dia 90 elbow 10 pcs 22.37 223.70
11 25mm x 20mm dia 90 Elbow Reducer 4 pcs 24.08 96.32
12 25mm dia Coupling 8 pcs 14.96 119.68
13 25mm x 20mm dia 90 tee Reducer 1 pcs 26.01 26.01
14 25mm dia hose Bibb 4 pcs 154.75 619.00
15 32mm dia PPR Pipre PN/ 20 x 4m 6 pcs 969.26 5,815.56
16 32mm Gate Valve 3 pcs 847.87 2,543.61
17 32mm Angle Valve 3 pcs 194.00 582.00
18 32mm dia 90 Elbow 3 pcs 40.16 120.48
19 32mm x 25mm dia 90 Elbow Reducer 12 pcs 41.27 495.24
20 32mm x25mm dia 90 Tee Reducer 11 pcs 42.89 471.79
21 32mm dia Coupling 12 pcs 24.09 289.08
22 50mm dia PPR Pipe PN/20 x 4m 9 pcs 2,349.27 21,143.43
23 50mm Gate Valve 1 pcs 925.76 925.76
24 50mm dia 90 Elbow 2 pcs 113.47 226.94
25 50mm x 32mm dia 90 Elbow Reducer 3 pcs 58.60 175.80
26 50mm x 32mm dia 90 Tee Reducer 3 pcs 56.50 169.50
27 50mm dia Coupling 18 pcs 73.18 1,317.24
28 100mm dia PPR Pipe PN/20 x 4m 63 pcs 11,199.84 705,589.92
29 100mm Gate Valve 1 pcs 2,950.00 2,950.00
30 100mmdia 90 Elbow 2 pcs 1,111.00 2,222.00
31 100mm x 50mm dia 90 Elbow Reducer 1 pcs 451.32 451.32
32 100mm x 50mm dia 90 Elbow Reducer 4 pcs 451.32 1,805.28
33 100mm dia coupling 16 pcs 696.47 11,143.52
34 Water Meter 1 pcs 900.00 900.00
35 Teflon Tape 20 pcs 34.75 695.00
Material Cost IX-C 770,654.00

D. Sewer Line
1 50mm dia x 3m PVC Pipe 11 pcs 250.00 2,750.00
2 50mm dia 90 Ellbow 5 pcs 27.20 136.00
3 50mm dia 45 Elbow 5 pcs 21.70 108.50
4 50mm dia coupling 22 pcs 13.60 299.20
5 50mm dia Tee 2 pcs 38.10 76.20
6 50mm dia Wye 4 pcs 35.40 141.60
7 50mm dia PVC C.O. set 2 pcs 21.80 43.60
8 50mm dia PVC P-Trap 13 pcs 84.30 1,095.90
9 75mm dia x3m PVC Pipe 9 pcs 536.00 4,824.00
10 75mm dia 90 Elbow 10 pcs 49.00 490.00
11 75mm dia 45 Elbow 3 pcs 39.40 118.20
12 75mm dia Coupling 18 pcs 28.60 514.80
13 75mm dia Tee 1 pcs 87.00 87.00
14 75mm dia Wye 7 pcs 84.30 590.10
15 75mm dia PVC C.O. Set 2 pcs 38.10 76.20
16 75mm dia PVC P-Trap 8 pcs 150.00 1,200.00
17 100mm dia x 3m PVC Pipe 42 pcs 714.00 29,988.00
18 100mm dia 90 Elbow 40 pcs 81.60 3,264.00
19 100mm dia 45 Elbow 20 pcs 62.50 1,250.00
20 100mm dia Coupling 84 pcs 54.40 4,569.60
21 100mm dia Tee 10 pcs 147.00 1,470.00
22 100mm dia Wye 8 pcs 131.00 1,048.00
23 100mm x 75mm dia Wye Reducer 3 pcs 294.00 882.00
24 100mm x 50mm dia Wye Reducer 7 pcs 308.00 2,156.00
25 100mm dia PVC C.O. set 4 pcs 64.00 256.00
26 100mm dia PVC P-Trap 7 pcs 204.00 1,428.00
27 PVC Soliving Cement (100cc) 25 pcs 75.00 1,875.00
Material Cost IX-D 60,737.90

E. Plumbing Fixtures
1 Water Closet - (740 x 370 x 750mm) 4 sets 8,250.00 33,000.00
(Soft Closing) One-piece Siphonic w/ complete accessories
1a Water Closet - (680 x 360 x 720mm) 1 set 7,950.00 7,950.00
(Soft Closing) One-piece Siphonic w/ complete accessories
2 Wash Basin under Counter -(470 x 370 x 200mm) 4 sets 2,160.00 8,640.00
w/ complete fittings & accessories
2a Wall Hung Semi-Ped Lavatory- (540x460x420mm 1 set 3,990.00 3,990.00
w/ complete fittings & accessories
3 Urinal Wall Hung (460x374x690) w/ concealed urinal fush 7 sets 3,090.00 21,630.00
4 Shower- Single handle concealed bath mixer 3 sets 4,570.00 13,710.00
w/ complete fittings & accessories
4a Shower Enclosure - Transverse Line clear 2 sets 8,526.00 17,052.00
fabric glass shower partition
5 Shower Enclosure -JN - C003-2 1 set 8,526.00 8,526.00
Clear glass shower partition
6 Facial glass Mirror - Wall mounted, frameless 5 sets 1,350.00 6,750.00
copper plated, water resistant glass mirror
6mm thk marine plywood backing, mixed mtd. w/ glass
sealant all around edges, (6mm thk x400x900mm)
7 Kitchen sink -S.S. Single bowl 1 set 1,380.00 1,380.00
w/ water faucet (20.5" x 16" X 7")
8 Floor Drain -(150x 150mm ) SS, pop-up floor drain strainer 1 set 328.00 328.00
Material Cost IX-E 122,956.00

F. Partitions
Fire Fighter's area:
1 12mm thk Compact grade laminate toiletr partition syste 1 set 87,100.00 87,100.00
complete accessories
3 Cubicles
3 Doors with 2 Dividers
3300mm (w) x1500mm (d)
2 3 pcs- Water closet Ledges ( 150mmx1000mm) 1 set 6,000.00 6,000.00
3 4 pcs- Urinal Dividers (400mm x 1100mm) 1 set 24,000.00 24,000.00
4 4 pcs- Urinal Dividers (4150mm x 1000mm) 1 set 8,000.00 8,000.00
Common Lobby Area:
5 12mm thk Compact grade laminate toiletr partition system with
complete accessories
1 Cubicle
1 Door with 1 Divider
900mm (w) x 1500mm (d) 1 set 32,630.00 32,630.00
6 1 pc - Watercloset Ledge (150mmx900mm) 1 set 2,000.00 2,000.00
3 pcs - Urinal Dividers 400mmx1100mm)
7 3 pcs - Urinal Dividers 400mmx1100mm) 1 set 18,000.00 18,000.00
8 3 pcs - Urinal Ledges (150mmx1100mm) 1 set 6,000.00 6,000.00

Material Cost IX-F 183,730.00

Labor
1 Construction Foreman 1 30 days 1,036.05 31,081.50
2 Skilled Laborer 8 30 days 768.07 184,336.80
3 Unskilled Laborer 10 30 days 596.40 178,920.00
Labor Cost: 394,338.30

Sub- Total IX 1,576,092.20

X ROOFING WORKS
Supply and Installation:
Main Building
1 Steel Rib2 0.50mm x 1.150m x Ls 331 I.M. 480.00 158,880.00
2 Ridge Roll 0.60mmx0.610mx2.44m 7 pcs 744.00 5,208.00
3 Wall Flashing 0.60mmx 0.610x 3.66m 13 pcs 1,116.00 14,508.00
4 Emd Flashing 0.60mmx 0915mx 2.44 11 pcs 1,139.00 12,529.00
5 outside gutter 0.60mm x 1.220m x 2.44m 18 pcs 1,487.00 26,766.00
Observation Tower
6 Steel Rib2 0.50mm x 1.150m x Ls 13 I.m. 480.00 6,240.00
7 Capping 0.60mm x 0.610 x 3.66m 3 pcs 1,116.00 3,348.00
8 L Flashing 0.60 mm x 0.610 x 3.66m 3 pcs 1,116.00 3,348.00
9 Counter Flashing 0.60mm x 0.915mx3.66m 1 pcs 1,709.00 1,709.00
10 Inside Gutter 0.60mm x 0.915mx3.66m 1 pc 1,709.00 1,709.00
Porch
11 Steel Rib2 0.50mm x 1.150m x Ls 39 I.m. 480.00 18,720.00
12 Wall Flashing 0.60mmx 0.610x 3.66m 6 pcs 1,116.00 6,696.00
13 Capping 0.60mm x 0.610 x 3.66m 1 pc 1,116.00 1,116.00
14 L Flashing 0.60 mm x 0.610 x 3.66m 1 pc 1,116.00 1,116.00
15 Counter Flashing 0.60mm x 0.915mx3.66m 2 pcs 1,709.00 3,418.00
16 Inside Gutter 0.60mm x 0.915mx3.66m 2 pcs 1,709.00 3,418.00
Hardware Accessories
17 Tekscrew 12x55mm 2,826 pcs 2.50 7,065.00
18 Concrete Nail 1" 172 pcs 0.60 103.20
19 Blind Rivet 5/32" x 1/2" 3,042 pcs 1.50 4,563.00
20 Basket Trainer 4" 10 pcs 45.00 450.00
21 Silicon Sealant 70 ctg 220.00 15,400.00
22 Spary Paint 1 bot 480.00 480.00
23 Installation and delivery charge 38,750.00
Sub- Total X 335,540.20
671,080.40
XI PAINTING WORKS
Materials
1 Concrete Neutralizer 23 gal 133.00 3,059.00
2 Flat Latex 54 gal 609.75 32,926.50
3 Semi-Gloss Latex 27 gal 552.00 14,904.00
4 Masonry Putty 23 gal 261.00 6,003.00
5 Concrete Sealer 23 gal 687.00 15,801.00
6 Flat Wall Enamel 42 gal 526.00 22,092.00
7 Semi- Gloss Enamel 21 gal 526.00 11,046.00
8 Glazing Putty 18 gal 572.00 10,296.00
9 Primer Red Oxide 1 gal 363.00 363.00
10 Quick Drying Enamel 1 gal 624.00 624.00
11 Paint Thinner 1 gal 329.00 329.00
12 Paint Brush2" 5 pcs 75.00 375.00
13 Paint Roller 7" 5 pcs 130.00 650.00
14 Paint brush 1" 3 pcs 50.00 150.00
15 Steel Brush 3 pcs 135.00 405.00
16 Spatula 2 sets 35.00 70.00
17 Sanding Paper #100, # 200 5 doz 115.00 575.00
18 Newspaper 2 kgs 28.00 56.00
19 Rugs 2 kgs 38.00 76.00
Material Cost 119,800.50
Labor
1 Construction Foreman 1 12 days 1,036.05 12,432.60
2 Skilled Laborer 3 15 days 768.07 34,563.15
3 Unskilled Laborer 4 15 days 596.40 35,784.00
Labor Cost 82,779.75

Sub Total XI 202,580.25

TOTAL DIRECT COST B - HEADQUARTEERS 7,690,245.80

 PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)
GENERAL AVIATION, NAIA PASAY CITY

BILL OF MATERIALS
DESCRIPTION NO QTY UNIT UNIT COST AMOUNT
c FIRE TRUCK PARKING BAY
I FORMWORKS AND SCAFFOLDINGS
Materials
1 6mm thk 4'x8' Marine Plywood 20 pcs 420.00 8,400.00
2 2"x2" Coco Lumber 140 bd.ft 19.50 2,730.00
3 2"x3" Coco Lumber 140 bd ft 19.50 2,730.00
4 Assorted Common Wire Nails 2 kgs 60.00 120.00
Material Cost 13,980.00
Labor
1 Construction Foreman 1 1 days 1,036.05 1,036.05
2 Skilled Laborer 2 2 days 768.07 3,072.28
3 Unskilled Laborer 2 2 days 596.40 2,385.60
Labor Cost 6,493.93
Equipment
1 1.5x2m H-Frame including cross brace joint pins, 10 1 month 320.00 3,200.00
G.I., Pipe Support and Cuplock/Universal Clamp
0.5x2m Steel Platform
Equipment Cost 3,200.00

Sub-Total l 23,673.93

II CONCRETE WORKS
Materials
1 Portland Cement (40kg/bag) 176 bags 240.00 42,240.00
2 Sand 10 cu.m. 900.00 9,000.00
3 Gravel 20 cu.m. 1,400.00 28,000.00
4 10mm dia x 6m Deformed Bar Grade 275 97 pcs 150.00 14,550.00
5 20mm dia x 6m Deformed Bar Grade 275 84 pcs 640.00 53,760.00
6 625mm dia x 6m Deformed Bar Grade 275 49 pcs 950.00 46,550.00
7 #16 G.I. Tire Wire 22 kgs 75.00 1,650.00
Material Cost 195,750.00

Labor
1 Construction Foreman 1 7 days 1,036.05 7,252.35
2 Skilled Laborer 4 14 days 768.07 43,011.92
3 Unskilled Laborer 4 14 days 596.40 33,398.40
Labor Cost 83,662.67

Equipment
1 Concrete Mixer (1.5-2 bagger) 1 5 days 1,520.00 7,600.00
2 Bar Cutter 1 5 days 250.00 1,250.00
Equipment Cost 8,850.00
 Sub Total II 288,262.67
III STEEL & MISCELLANEOUS WORKS
Materials
1 W8 x 10 x 6m Wide Flange 4 pcs 4,370.00 17,480.00
2 W14x53x6m Wide Flange 8 pcs 23,610.00 188,880.00
3 W18x50Wide Flange Fabricated Tapered 9 pcs 26,400.00 237,600.00
4 10mm thk x 1.2mm x 22.4mm Steel Plate 4 1 pcs 9,650.00 9,650.00
5 10mm thk x 200mm x 350mm Base Plate 16 pcs 235.00 3,760.00
6 10mm x 250mm x 350mm Base Plate 8 pcs 295.00 2,360.00
7 25mm thk x 350mm x550mm Base Plate 8 pcs 1,680.00 13,440.00
8 12mm thk x 150mm x 300mm Stiffener Plate 8 pcs 180.00 1,440.00
9 3mm thk x38mm x38mmx6m Angle Bar 25 pcs 449.00 11,225.00
10 4.5mm thk x 50mm x 50mm x 6m Angle Bar 26 pcs 873.00 22,698.00
11 6mm thk x 50mm x 50mm x 6m Angle Bar 9 pcs 1,145.00 10,305.00
12 1.2mm thk x50mm x 50mm x 6m BI Tubular 3 pcs 637.00 1,911.00
13 3mm thk x 50mm x150mm x 6m BI Tubular 5 pcs 3,050.00 15,250.00
14 2mm thk x 50mm x 150mm x 6m Z- Purlins 42 pcs 1,972.00 82,824.00
15 16mm thk x6 Plain Round Bar 30 pcs 355.00 10,650.00
16 Tum Buckle 24 pcs 128.00 3,072.00
17 25mm x 900mm Anchor Bolt w/ Double Nut & Washer 64 pcs 507.00 32,448.00
18 16mm x 100mm Bolt w/ Nut & Washer 80 pcs 31.50 2,520.00
19 6mm thk x 1.2mx 2.4m Fiber Cement Board 6 pcs 560.00 3,360.00
20 Screw 1" (1000/box) 1 boxes 750.00 750.00
21 Non-shrink Grout (25kg/bag) 2 bags 650.00 1,300.00
22 Welding Rod 10 pcs 2,200.00 22,000.00
23 Cut-off Disc (14") 7 20 pcs 650.00 13,000.00
24 Oxygen 20 tanks 500.00 10,000.00
25 Acetylene 20 tanks 900.00 18,000.00
Material Cost: 735,923.00

Labor
1 Construction Foreman 1 18 days 1,036.05 18,648.90
2 Skilled Laborer 7 25 days 768.07 134,412.25
3 Unskilled Laborer 8 25 days 596.40 119,280.00
Labor Cost: 272,341.15

Equipment
Purchase
1 Rotary Hammer (230V) w/ hammer drill bit and qui 1 set 24,000.00 24,000.00
chuck similar to Hilti S-TE 7-C QRC package, TE-C Rotary
Hammer, TE 7 C 12/16 hammer drill bit, TE 2M/ 7C/7A/6A li
quick-release chuck, OIE
Rental:
2 Electric Grinder 2 20 days 250.00 10,000.00
3 Electric Hand Drill 2 20 days 250.00 10,000.00
4 Welding Machine 2 20 days 550.00 22,000.00
5 Oxy-Acetylene Cutter 2 20 days 600.00 24,000.00
6 Truck Mounted Crane, 200HP, 21-25 tons 1 20 days 11,416.00 228,320.00
Equipment Cost 318,320.00

Sub-Total III 1,326,584.15

IV SIGNAGE/ CLADDING WORKS

Materials
1 4mm X 0.30mm Pertoforated Aluminum
Composite Panel PVDF finish with signange using 1 lot 76,330.52 76,330.52
S.S. sheet (T304) satin finish
Sub- Total IV 76,330.52

V PLUMBING WORKS
A. Catch Basin
1 Portland Cement (40kg/bag) 4 bags 240.00 960.00
2 Sand 1 cu.m. 900.00 900.00
3 Gravel 1 cu.m. 1,400.00 1,400.00
4 12mm dia x 6m Deformed Bar Grande 275 3 pcs 150.00 450.00
5 #16 G.I. Tie Wire 1 kgs 75.00 75.00
Material Cost V-A 3,785.00
B. Trench Drain
1 Portland Cement (40kg/bag) 21 bags 240.00 5,040.00
2 Sand 2 cu.m 900.00 1,800.00
3 Gravel 3 cu.m 1,400.00 4,200.00
4 12mm dia x 0.3m Dip Galvanized Trench Grates 64 pcs 216.00 13,824.00
5 #16 G.I. Tie Wire 1 10 kg 75.00 750.00
6 1.2m x 0.3 Dip Galvanized Trench Grates 21 sets 4,968.00 104,328.00
Material Cost V-B 129,942.00

C. Water Line
1 25mm dia Hose Bibb 4 pcs 154.75 619.00
Material Cost V-C 619.00

D. Sewer Line
1 100mm dia x 3m PVC Pipe 30 pcs 714.00 21,420.00
2 100mm dia 90 Elbow 20 pcs 81.60 1,632.00
3 100mm dia 45 Elbow 25 pcs 62.50 1,562.50
4 100mm dia Coupling 15 pcs 54.40 816.00
5 PVC Solving Cement (100cc) 5 pcs 75.00 375.00
Material Cost V-D 25,805.50

E.Hydrants
1 Single Outlet Angle Hydran (inlet 4" outlet 2.5") 2 sets 8,950.00 17,900.00
Material Cost V-E 17,900.00

Labor
1 Construction Foreman 1 10 days 1,036.05 10,360.50
2 Skilled Laborer 3 10 days 768.07 23,042.10
3 Unskilled Laborer 4 10 days 596.40 23,856.00
Labor Cost: 57,258.60

Sub-Total V 235,310.10

VI ROOFING WORKS
Supply and Installation
Main Building:
1 Steel Rib2 0.50mm x 1.150m x Ls 264 i.m 480.00 126,720.00
2 Ridge Roll 0.60mmx0.610mx2.44m 8 pcs 744.00 5,952.00
3 Emd Flashing 0.60mmx 0915mx 2.44m 14 pcs 1,139.00 15,946.00
4 Outside gutter 0.60mm x 1.220m x 2.44m 16 pcs 1,487.00 23,792.00
Hardware Accessories
5 Tekscrew 12x55mm 1,574 pcs 2.50 3,935.00
6 Concrete Nail 1" 128 pcs 0.60 76.80
7 Blind Rivet 5/32" x 1/2" 2,258 pcs 1.50 3,387.00
8 Basket Trainer 4" 8 45.00 360.00
9 Silicon Sealant 51 220.00 11,220.00
10 Spray Paint 1 480.00 480.00
11 Installation and delivery charge 28,750.00
Sub-total Vl 220,618.80
VII PAINTING WORKS
Materials
1 Flat Wall Enamel 2 gal 526.00 1,052.00
2 Semi Gloss Enamel 1 gal 526.00 526.00
3 Glazing Putty 1 gal 572.00 572.00
4 Primer Red Oxide 5 gal 363.00 1,815.00
5 Quick Drying Enamel 9 gal 624.00 5,616.00
6 Paint Thinner 2 gal 329.00 658.00
7 Paint Brush 2" 4 pcs 75.00 300.00
8 Paint brush 1" 2 pcs 50.00 100.00
9 Steel brush 2 pcs 135.00 270.00
10 Sanding Paper #100, # 200 2 pcs 115.00 230.00
11 Newspaper 1 kgs 28.00 28.00
12 Rugs 1 kgs 38.00 38.00
Matrerial Cost 11,205.00

Labor
1 Construction Foreman 1 1 days 1,036.05 1,036.05
2 Skilled Laborer 2 3 days 768.07 4,608.42
3 Unskilled Laborer 2 3 days 596.40 3,578.40
Labor Cost 9,222.87

Sub Total VII 20,427.87

TOTAL DIRECT COST C - FIRE TRUCK PARKING BAY 2,191,208.04

 PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)
GENERAL AVIATION, NAIA PASAY CITY

BILL OF MATERIALS
DESCRIPTION NO QTY UNIT UNIT COST AMOUNT
D FENCE
I FORMWORKS AND SCAFFOLDINGS
Materials
1 6mm thk 4" x 8 Marine Plywood 5 50 pcs 420.00 21,000.00
2 2" x2" Coco Lumber 350 bd ft 19.50 6,825.00
3 2" x 3" Coco Lumber 350 bd ft 19.50 6,825.00
4 Assorted Common Nails 7 kgs 60.00 420.00
Material Cost 35,070.00
Labor
1 Construction Foreman 1 3 days 1,036.05 3,108.15
2 Skilled Laborer 2 3 days 768.07 4,608.42
3 Unskilled Laborer 3 3 days 596.40 5,367.60
Labor Cost 13,084.17

Equipment
1 1.5m x 1.2m H- Frame with Steel platform including 10 1 month 320.00 3,200.00
pins, brace 38mm G.I. Pipe support, and Cuplock/ Universal
Clamp 0.5x1.2m Steel Platform
Equipment Cost 3,200.00

Sub -Total I 51,354.17

II CONCRETE WORKS
Materials
1 Portland Cement (40kg/bag) 47 bags 240.00 11,280.00
2 Sand 3 cu.m 900.00 2,700.00
3 Gravel 6 cu.m 1,400.00 8,400.00
4 10mm dia x 6m Deformed Bar Grade 275 164 pcs 150.00 24,600.00
5 12mm dia x 6m Deformed Bar Grade 275 70 pcs 216.00 15,120.00
6 #16 G.I. Tire Wire 21 kgs 75.00 1,575.00
Material Cost 63,675.00
Labor
1 Construction Foreman 1 5 days 1,036.05 5,180.25
2 Skilled Laborer 2 7 days 768.07 10,752.98
3 Unskilled Laborer 4 7 days 596.40 16,699.20
Labor Cost 32,632.43
Equipment
1 Concrete Mixer (1.5-2 bagger) 1 5 days 1,520.00 7,600.00
2 Bar Cutter 1 5 days 250.00 1,250.00
Equipment Cost 8,850.00
 Sub -Total Il 105,157.43
III STEEL & MISCELLANEOUS WORKS
Materials
1 50mm x 6m G.I. Pipe Sch 40 46 44 pcs 2,080.00 91,520.00
2 63mm x 6m G.I. Pipe Sch 40 26 pcs 2,620.00 68,120.00
3 Ga. #8 Wire Strip Stiffener (150m/roll) 3 rolls 2,200.00 6,600.00
4 Ga. #10 3- strand Barrbed Wire (110m/roll) 4 rolls 2,100.00 8,400.00
5 Ga.#10 6' Cyclone wire (10m/roll) 14 rolls 4,000.00 56,000.00
6 10mm x 125mm Bolt w/ Nut & Washer 104 pcs 45.00 4,680.00
7 6mm x 100mm J-bolt w/ Nut & Washer 52 pcs 25.00 1,300.00
8 3mm thk x 38mm x 6m Flat Bar 39 pcs 387.00 15,093.00
9 6mmx 20mm Machine Boltwith Nut & Washer 840 pcs 7.00 5,880.00
10 Welding Rod 10 5 boxes 2,200.00 11,000.00
11 Cut-off Disc (14") 7 10 pcs 650.00 6,500.00
12 Oxygen 10 tanks 500.00 5,000.00
13 Acetylene 10 tanks 900.00 9,000.00
Material Cost 289,093.00
Labor
1 Construction Foreman 1 15 days 1,036.05 15,540.75
2 Skilled Laborer 5 18 days 768.07 69,126.30
3 Unskilled Laborer 5 18 days 596.40 53,676.00
Labor Cost 138,343.05
Equipment
2 Electric Grinder 2 12 days 250.00 6,000.00
3 Electric Hand Drill 2 12 days 250.00 6,000.00
4 Welding Machine 2 12 days 550.00 13,200.00
5 Oxy-Acetylene Cutter 2 12 days 600.00 14,400.00
Equipment Cost 39,600.00

Sub-Total lll 467,036.05

IV PAINTING WORKS
Materials
1 Primer Red Oxide 8 gal 363.00 2,904.00
2 Quick Drying Enamel 15 gal 624.00 9,360.00
3 Paint Thinner 4 gal 329.00 1,316.00
4 Paint Brush 2" 5 pcs 75.00 375.00
5 Paint brush 1" 3 pcs 50.00 150.00
6 Steel brush 2 pcs 135.00 270.00
7 Sanding Paper #100, # 200 2 doz 115.00 230.00
8 Newspaper 2 kgs 28.00 56.00
9 Rugs 2 kgs 38.00 76.00
Matrerial Cost: 14,737.00
Labor:
1 Construction Foreman 1 1 days 1,036.05 1,036.05
2 Skilled Laborer 2 3 days 768.07 4,608.42
3 Unskilled Laborer 3 3 days 596.40 5,367.60
Labor Cost: 11,012.07
 Sub -Total IV 25,749.07

TOTAL DIRECT COST D - FENCE 649,296.72

 PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)
GENERAL AVIATION, NAIA PASAY CITY

BILL OF MATERIALS
DESCRIPTION NO QTY UNIT UNIT COST AMOUNT
E GENERAL REQUIREMENT

Materials
1 20mm thk MS Plate 2 pcs 24,500.00 49,000.00
Material Cost 49,000.00
Labor
1 Unskilled Laborer 4 30 days 596.40 71,568.00

Labor Cost 71,568.00

Equipment
1 Service Vehicle 1 1 months 135,000.00 135,000.00
2 Forty Footer Container Van 1 5 months 30,000.00 150,000.00
( Doublw wall, heat insulated) 4 windows + 1 door w/ Toilet and pantry
section and to include precst concrete pad
Equipment Cost 285,000.00

TOTAL DIRECT COST E ( - GENERAL REQUIREMENT 405,568.00

 PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)
GENERAL AVIATION, NAIA PASAY CITY

BILL OF MATERIALS - ELECTRICAL REQUIREMENTS

DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT
1 LED High -bay 85 Watts, 220 Volts AC, 50 - 60Hz 46A inrush current
IP65, IKO7, 11,000m, 129m/W, CCTV:6500K min., Optic Material:
Max. Weight: 3.3kg, Inrush time: 044ms, optical cover/lens finish: 9 sets 15,500.00 139,500.00
Polycarbonate with Bracket accessories, P.F. 95% Certifications: UL, CE listed and
and ROHS, Housing Material: Aluminum die-cast, Overall Diameter: L379mm x W 382mm
x H 98mm Max. (Daylight)

2 12W LED Downlight Fixture, 220V 5800K-6300K Color Temp. (Daylight), 1200lm,
240mm dia x 68mm depth, 8 inches hole opening (recessed mounted), 120 degrees 64 sets 1,020.00 65,280.00
beam angle, 40,000 life hours, frosted glass cover
3 12W LED Downlight Fixture, 220V 5800K-6300K Color Temp. (Daylight), 1200lm, 17 sets 1,295.00 22,015.00
240mm dia x 68mm depth, 8 inches hole opening (surfaced mounted), 120 degrees
beam angle, 40,000 life hours, frosted glass cover
4 Universal Convenience Outlet , 3-Prolonged, 1-Gang (recessed mounted) with Plate Cover 6 sets 231.00 1,386.00
5 Universal Convenience Outlet , 3-Prolonged, 2-Gang (recessed mounted) with Plate Cover 46 sets 312.00 14,352.00
6 Universal Convenience Outlet , 3-Prolonged, 2-Gang (recessed mounted) with Plate Cover
Water Proofed 10 sets 940.00 9,400.00
7 1-Gang One Way Switch (recessed Mounted) with Plate Cover 8 sets 116.00 928.00
8 2-Gang One Way Switch (recessed mounted) with Plate Cover 10 sets 185.00 1,850.00
9 Utility Box, Recess Mounted, Heavy Duty 90 sets 33.00 2,970.00
10 Junction Box, GI Type with Cover, Heavy Duty 110 pcs 53.00 5,830.00
11 Electric Wire, 22.0mm stranded, THHN/THWN, 230V, pure copper (150m/roll) 3 rolls 26,737.00 80,211.00
12 Electrical Wire, 8.00mm Stranded, THNN/THWN, 230V pure copper (150m/roll) 2 rolls 8,295.00 16,590.00
13 Electrical Wire, 3.5m Stranded, THNN/THWN, 230V pure copper (150m/roll) 50 rolls 3,465.00 173,250.00
14 20mm dia. Flexible Metallic Conduit 100 meters 58.50 5,850.00
15 20mm dia. IMC with Coupling 10ft/length 500 lengths 413.00 206,500.00
16 20mm dia. Lock nut and Bushing 420 pairs 11.50 4,830.00
17 20mm dia Metallic Straight Connector 420 pcs 15.60 6,552.00
18 40mm dia PVC with Coupling 10ft/length 40 lengths 246.00 9,840.00
19 40mm dia. Lock nut and Bushing 10 pairs 36.80 368.00
20 40mm dia. PVC Straight Connector 10 pcs 19.15 191.50
21 Unitrust Channel 10ft/length 34 lengths 850.00 28,900.00
22 20mm dia Strut Clamp 120 pcs 35.00 4,200.00
23 10mm dia Full Threaded Rod 200 lengths 120.00 24,000.00
24 10mm dia Full Threaded Sheild 200 pcs 20.00 4,000.00
25 10mm dia Nut and Washers 200 pairs 6.00 1,200.00
26 Panelboard: S(urface Mounted)
Main: 70AT, 100AF, 3, Bolt On Industrial Circuit Breaker
Branches: 5- 20AT, 50 Af, 2P, Bolt On Circuit Breaker 1 assy 40,000.00 40,000.00
13-30AT, 50 AF, 2P, Bolt On Circuit Breaker
27 70 AT, 100AF, 3 Bolt On Industrial Circuit Breaker 1 assy 3,400.00 3,400.00
28 24 TPI Hacksaw Blade 10 pcs 50.00 500.00
29 G.I. Wire #16 10 kg 80.00 800.00
30 Plastic Vinyl Insulation Tape, 3M 30 rolls 312.00 9,360.00
31 Rubber Splicing Tape #23, EPR, 3/4 x 30ft,3M 10 rolls 572.00 5,720.00

TOTAL MATERIALS COST 889,773.50

LABOR COST 266,932.05
TOTAL DIRECT COSTS 1,156,705.55
 PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)
GENERAL AVIATION NAIA PASAY CITY

BILL OF MATERIALS - PUBLIC ADDRESS SYSTEM

DESCRIPTION QTY UNIT UNIT COST Amount
1 PA Controller, built in amplifier (min 200W) 1 pc 127,229.70 127,229.70
2 CallStation/ Paging Microphone 1 pc 21,204.00 21,204.00
3 PA Tuner/Player 1 pc 25,200.00 25,200.00
4 Ceiling Speaker 6W Flush Mount w/ Fire Dome 13 pcs 1,692.60 22,003.80
5 Unidirectional Speaker 20W 2 pcs 10,316.80 20,633.60
6 #16 Speaker Wire 150 m 30.00 4,500.00
7 Data Cabinet, standard 3 ft 1 set 30,000.00 30,000.00
8 IMC Pipe 1/2 x 10 ft complete with coupling and locknut 32 pcs 750.00 24,000.00
COST OF MATERIALS 274,771.10
LABOR INSTALLATION COST 82,431.33
TOTAL DIRECT COSTS - PUBLIC ADDRESS SYSTEM 357,202.43

BILL OF MATERIALS - RADIO TRANSMITTER

DESCRIPTION QTY UNIT UNIT COST Amount
1 Complete radio link transmitter/receiver set withNTC permits 1 set units 180,000.00 180,000.00
2 Antenna 2 units 13,500.00 27,000.00
3 Network switch 10 port 2 units 12,000.00 24,000.00
4 Power Supply 2 cu m 5,400.00 10,800.00
5 Conduit EMT 1/2 dia x 10' 10 pcs 750.00 7,500.00
6 Antenna cable 303 meters RGG 2 rls 18,000.00 36,000.00
7 UTP cat 6[ 303 meters per roll 2 rls 7,500.00 15,000.00
8 Terminating box with connectors 2 pcs 3,500.00 7,000.00
COST OF MATERIALS 307,300.00
LABOR INSTALLATION COST 92,190.00
TOTAL DIRECT COSTS - RADIO TRANSMITTER 399,490.00
TOTAL PUBLIC ADDRESS SYSTEM AND RADIO TRANSMITTER 756,692.43
 PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)
GENERAL AVIATION, NAIA PASAY CITY

BILL OF MATERIALS - MECHANICAL REQUIREMENTS

DESCRIPTION QTY UNIT UNIT COST AMOUNT
1 Window Type Room Airconditioner
Inventer, 6500 to 10500 kj/hr Cooling Capacity, 13.4kj/w-hr SEER & 10kj/w-hr EER,230V 1PH 60Hz,
Philippine Product Standard 3 units 35,300.00 105,900.00
2 Window Type Room Airconditioner
Inventer, 6000 to 12960 kj/hr Cooling Capacity, 12.7kj/w-hr SEER & 9.6 to 9.9 kj/w-hr EER, 1 unit 38,600.00 38,600.00
230V 1PH 60Hz, Philippine Product Standard
3 Split Package Type Airconditioner 2 units 156,800.00 313,600.00
Inverter Floor Standing, 14,300 to 40,000kj/hr Cooling Capacity, EER 11.0 to 19.3kj/w-hr, 230V 1Ph
60Hz Philippine Product Standard

TOTAL FOR MECHANICAL REQUIREMENTS 458,100.00

 PROPOSED CONSTRUCTION OF ARFF SATELLITE BLDG (SUBSTATION)
GENERAL AVIATION, NAIA PASAY CITY

BILL OF MATERIALS SUMMARY

A PAVEMENTS/EARTHWORKS 3,561,126.50
B MAIN BUILDING/HEADQUARTERS 7,690,245.80
C FIRETRUCK PARKING BAY 2,191,208.04
D FENCE 649,296.22
E GENERAL REQUIREMENTS 405,568.00
TOTAL CIVIL WORKS 14,497,444.56
F ELECTRICAL 1,156,705.55
G MECHANICAL 458,100.00
H PA SYSTEM/RADIO 756,692.43
16,868,942.54
OCM (12%) 2,024,273.10
PROFIT (8%) 1,349,515.40
TOTAL (20%) 3,373,788.51
20,242,731.05
VAT (5%) 1,012,136.55
TOTAL PROJECT COSTS 21,254,867.60