IOI21-375

Project: SM City Molino Helipad Improvements - Additional Stair and Helinet

Location: SM City Molino
Subject: Additionsl Stair and Helinet
Date: July 13, 2021
QUOTATION
Item Description Qty Unit Unit Cost Total Amount
I. General Requirements
Mobilization 1.00 lot 26,000.00 26,000.00
Cleaning, Clearing and Hauling 1.00 lot 30,000.00 30,000.00
CARI 1.00 lot 10,000.00 10,000.00
Sub total: 66,000.00
II. Installation
Fabrication & Installation of Secondary Stair 8.30 lm 48,000.00 398,400.00
Supply And Installation of Helipad Safety Net (Installation of Wire Mesh On Existing Framing)
95.25 sqm 2,800.00 266,700.00
Includes dismantling of existing square bar grilles and installation of GI Pipes as needed
Sub total: 665,100.00
GRAND TOTAL COST (VAT INCLUDED) 731,100.00
NOTES:

Prepared by: Noted by:

Czarina Marie D. Sarmiento Ronald L. Garcia

Cost Estimator Vice President

Technically Checked:

Ronaldo Manuel F. Baluyot

Project Supervisor

Commercially Checked:

Isay Saluib
Sales Staff
0968.555.3517
 BILL OF MATERIALS

PROJECT NAME: IOI21-375 SM City Molino Helipad Improvements - Additional Stair and Helinet START OF PROJECT :
PROJECT LOCATION: SM City Molino

ITEM # D E S C R I P T I O N SPECIFICATION AS PER BOQ UNIT Price Total 1st REQUEST 2nd REQUEST 3rd REQUEST 4TH REQUEST
DATE: DATE: DATE: DATE:
1 Cement 10 bag 270.00 2,700.00
2 Sand 70 bag 30.00 2,100.00
3 Gravel 0.75 cu.m 1,500.00 1,125.00
4 10mm dia Bars 6m 20 length 200.00 4,000.00
5 2" dia Sched 40 GI Pipe 6m 2 lengths 2,300.00 4,600.00
6 1 1/2" dia Sched 40 GI Pipe 6m 1 lengths 1,740.00 1,740.00
7 3/8" Angle Bar (as Detachable safety pin) 1 pcs 2,000.00 2,000.00
8 2' dia Sched 20 GI Pipe 6m 8 lengths 1,850.00 14,800.00
9 1" dia Sched 20 GI Pipe 6m 6 lengths 900.00 5,400.00 203,685.00 292,989.00 Stair
12 1 1/2" dia Sched 20 GI Pipe 6m 2 lengths 1,030.00 2,060.00 89,304.00 35,299.88
13 3mm thk Bended Checkered Plate 4x8 2 boards 4,850.00 9,700.00 47,443.04
15 C12x30 6m 3 length 14,300.00 42,900.00
16 50mmx50mmx6mm Angle Bar 6m 5 lengths 1,500.00 7,500.00
17 6mm thk MS Stair Treads 1 set 81,000.00 81,000.00
18 Long Anchor Bolts dia 5/8" x 4" 6 pcs 100.00 600.00
19 200mmx450mmx16mm thk Base Plate 4x8 2 boards 1,150.00 2,300.00
21 Expansion Bolt 2 pcs 100.00 200.00
22 MS Plate 4x8 2 pcs 9,480.00 18,960.00
23 2x2” GA10 wire mesh 34 sheets 500.00 17,000.00
24 2 1/2" dia Sched 40 GI Pipe 36 pcs 3,000.00 108,000.00 132,500.00 189,596.00 Helinet
25 50mmx50mmx6mm Angle Bar 6m 5 lengths 1,500.00 7,500.00 57,096.00 1,990.51
26 Gloves 7 pcs 45.00 315.00 2,675.24
27 Disinfectant 3 gal 450.00 1,350.00
28 Mask 7 box 50.00 350.00 2,175.00 Health and Safety
29 Face Shield 8 pcs 20.00 160.00

Total: 338,360.00
Manpower # Days
30 Supervision 1 24 850.00 20,400.00
31 Mason 2 24 750.00 36,000.00
32 Welder 4 24 750.00 72,000.00
33 Helper 1 24 750.00 18,000.00
.
Total 146,400.00

Total Material Cost 338,360.00 Delivery and Hauling 25,250.00 (4 trips)

Total Labor Cost 146,400.00 Barracks 25,000.00
Gen Req / Permits etc. 55,461.40
Cari 5,211.40
Subtotal 540,221.40 55,461.40
Profit (20%) 108,044.28
VAT (12%) 77,791.88
GRAND TOTAL 726,057.56

Prepared by: Noted by:

Kranz Matthew E. Moreno/Czarina Marie D. Sarmiento
Cost Estimator Ronald L. Garcia
Vice President
Technically Checked:

Ronaldo Manuel F. Baluyot

Project Supervisor

Commercially Checked:

Anna Luisa M. Saluib

Sales Staff
 BILL OF MATERIALS

PROJECT NAME: IOI21-375 SM City Molino Helipad Improvements - Additional Stair and Helinet START OF PROJECT :

PROJECT LOCATION: Brgy, Molino - Paliparan Rd, Molino IV, Bacoor, Cavite

ITEM # D E S C R I P T I O N SPECIFICATION AS PER BOQ UNIT Price Total 1st REQUEST 2nd REQUEST 3rd REQUEST 4TH REQUEST
DATE: DATE: DATE: DATE:
1 Cement 9 bags 245.00 2,205.00
2 Sand 0.5 cu.m 866.66 433.33
3 Gravel 1 cu.m 1,470.00 1,470.00
4 6mm MS Plate 4x8 9 boards 9,480.00 85,320.00
5 10mm dia. Bar 6m 10 lengths 240.00 2,400.00 202,843.33 279,166.99
6 2" dia. Sched. 20 GI Pipe 6m 8 lengths 1,540.00 12,320.00 76,323.66 33,634.58
7 1 1/2" dia. Sched. 20 GI Pipe 6m 2 lengths 1,120.00 2,240.00 45,204.87
8 1" dia. Sched. 20 GI Pipe 6m 6 lengths 750.00 4,500.00
9 2" dia. Sched. 40 GI Pipe 6m 4 lengths 3,000.00 24,000.00
10 1 1/2" dia. Sched. 40 GI Pipe 6m 4 lengths 2,200.00 4,400.00
11 50x50x6mm Angle Bar 6m 2 lengths 1,450.00 8,700.00
12 3mm thk. Checkered Plate 4x8 2 boards 4,850.00 9,700.00
13 C12x30 6m 3 length 14,285.00 42,855.00
14 200x450x16mm Base Plate 4x8 2 boards 1,150.00 2,300.00
15 Wire Mesh, 6mm 4x8 34 sheets 1,400.00 47,600.00
16 Welding Rod 20 pcs 200.00 4,000.00 52,090.00 72,366.34
17 Grinding Disc 2 pcs 45.00 90.00 20,276.34 759.75
18 Metal Cutting Disc 2 pcs 50.00 100.00 1,021.11
19 Measonry Drill Bit 2 pcs 150.00 300.00
20 Gloves 5 pcs 45.00 225.00
21 Disinfectant 2 gal 450.00 900.00 1,365.00
22 Mask 2 box 50.00 100.00
23 Face Shield 7 pcs 20.00 140.00

Total: 254,933.33
Manpower # Days
24 Supervision 1 21 850.00 17,850.00
25 Welder 4 21 750.00 63,000.00
26 Helper 1 21 750.00 15,750.00

.
Total 96,600.00

Total Material Cost 254,933.33 Delivery and Hauling 16,000.00 (4 trips)

Total Labor Cost 96,600.00 Mobilization 7,200.00
Gen Req / Permits etc. 16,256.67 Health and Safety 1,365.00
Cari 4,800.00
Subtotal 367,790.00 21,848.96
Profit (20%) 73,558.00 16,256.67
VAT (12%) 52,961.76
GRAND TOTAL 494,309.75

Prepared by: Noted by:

Kranz Matthew E. Moreno/Czarina Marie D. Sarmiento
Cost Estimator Ronald L. Garcia
Vice President
Technically Checked:

Ronaldo Manuel F. Baluyot

Project Supervisor

Commercially Checked:

Anna Luisa M. Saluib

Sales Staff