PROJECT: ELEVATOR SHAFT

LOCATION: Davao City

OWNER:
AREA: sq.m.

SUBJECT: BILL OF MATERIALS

MATERIALS LABOR
ITEM SCOPE OF WORK QTY. UNIT TOTAL COST TOTAL ITEM COST
UNIT TOTAL UNIT TOTAL
I GENERAL REQUIREMENTS 110,000.00
A Mobilization/Demobilization 1.00 lot 60,000.00
B. Temporary Facilities 1.00 lot 30,000.00
C. Layout & Staking 1.00 lot 20,000.00
II STRUCTURAL STEEL 2,019,764.40
A Structural Steel
A.1 Column (8"X8"X6mmX6m) (221.37kg) 25.00 pcs 22,000.00 550,000.00 550,000.00
Length 132.60 m
Weight 5,534.25 kg 20.00 110,685.00 110,685.00
A.2 Beam (Front & Rear)(6"X6"X6mmX6m)(164.85kg) 24.00 pcs 15,000.00 360,000.00 360,000.00
Length (Front & Rear - 20sets) 2.30 m
Weight 3,956.40 kg 20.00 79,128.00 79,128.00
A.3 Beam and Lintel Beam (Left & Right)(6"X6"X6mmX6m) 15.00 pcs 15,000.00 225,000.00 225,000.00
Length (Left & Right - 11sets) 1.80 m
Weight 2,040.00 kg 20.00 40,800.00 40,800.00
A.4 Beam (Middle)(8"X8"X6mmX6m) 11.00 pcs 22,000.00 242,000.00 242,000.00
Length (Middle- 14sets) 1.80 m
Weight 2,435.07 kg 20.00 48,701.40 48,701.40
A.5 Connector Plates 1.00 lot 80,000.00
A.6 Consumables (Acetelyne, cutting disc, welding rod, etc.) (10%) 1.00 lot 137,700.00
A.7 Painting Works
Epoxy primer (Buildrite Brand) (1 Gallon) 30.00 gals 1,000.00 30,000.00 30,000.00
Paint Thinner (1 Gallon) 30.00 gals 500.00 15,000.00 15,000.00
Turco Rust Converter (1 Gallon) 30.00 gals 1,000.00 30,000.00 30,000.00
Consumables (Paint brush, etc.)(15%) 1.00 lot 11,250.00
Labor Works 1.00 lot 59,500.00
III GLASS WORKS 2,012,920.00
A Rear Elevation 111.65 sq.m. 5,000.00 558,250.00 1,500.00 167,475.00 725,725.00
B. Sides 101.50 sq.m. 5,000.00 507,500.00 1,500.00 152,250.00 659,750.00
C. Front Elevation 96.53 sq.m. 5,000.00 482,650.00 1,500.00 144,795.00 627,445.00
DIRECT COST 4,142,684.40
INDIRECT COST
Overhead Contingency & Misc. (5%) 207,134.22
Contractor's Profit (8%) 331,414.75
TOTAL COST OF PROJECT (NON-VAT) 4,681,233.37
VAT (12%) 561,748.00
TOTAL COST OF PROJECT (w/ VAT) 5,242,981.38

Prepared By: Conforme by: