Project: PROPOSED CHI WAREHOUSE

Subject: BILL OF MATERIALS & COST ESTIMATES

Project Location: ROXAS CITY AIRPORT, ROXAS CITY
Materials/Equipment
ITEM DESCRIPTION QUANTITY LABOR AMOUNT
unit cost TOTAL

1 SITE PREPARATIONS

1. Temporary facilty 1 LOT 30,000.00 30,000.00 30,000.00

2. Demolition of existing concrete floor slab - -

3. Hauling of debris 1 LOT - -

4. Temporary water connection 1 LOT 10,000.00 10,000.00 10,000.00

5. Temporary Power 1 LOT 15,000.00 15,000.00 15,000.00

SUB-TOTAL 55,000.00
2 STRUCTURAL
Column Footings

1. Excavation 24.23 Cu.m. 925.31 22,420.26 9,416.51 31,836.77

2. Gravel bedding 3.98 Cu.m. 1,200.00 4,776.00 2,005.92 6,781.92

3. Reinforcing bars 12mm 41 pcs 314.00 12,874.00 5,407.08 18,281.08

4. Concrete 7.16 Cu.m. 4,030.00 28,854.80 12,119.02 40,973.82

5. Consumable hardware accessories 1 lot 7,000.00 7,000.00 7,000.00

SUB-TOTAL 104,873.59

1. Leveling & compaction 23.36 Cu.m. 800.00 18,688.00 7,848.96 26,536.96

2. Gravel Bedding 7.2 Cu.m. 1,200.00 8,640.00 3,628.80 12,268.80

3. Reinforcing bars - 10mm dia rebars 39 Pcs 218.00 8,502.00 3,570.84 12,072.84

4. G.i tie wire guage 16 3 kls 100.00 300.00 126.00 426.00

5. Concrete 3000 psi 6.7 Cu.m. 4,030.00 27,001.00 11,340.42 38,341.42

SUB-TOTAL 89,646.02

Steel Columns (I-Columns)

1. Wide flange W12x 19 6 Pcs 16,680.00 100,080.00 42,033.60 142,113.60

3. Base plate 25mm MS plate 6 Pcs 580.00 3,480.00 1,461.60 4,941.60

4. Gas & Acetylene 2 Tanks 1,200.00 2,400.00 1,008.00 3,408.00

5. Welding rod 15 kls 200.00 3,000.00 1,260.00 4,260.00

6. Anchor bolts 35mm diameter x 60cm length 36 Pcs 190.00 6,840.00 2,872.80 9,712.80

7. Consumable hardware accessories 1 Lot 12,000.00 12,000.00 5,040.00 17,040.00

8. Painting materials 1 Lot 25,688.00 25,688.00 10,788.96 36,476.96

9. Scaffoldings & PPE 1 Lot 18,000.00 18,000.00 18,000.00

SUB-TOTAL 235,952.96
Steel Beams (I-Beams) -

1. Wide flange W12 x 19 4 Pcs 16,680.00 66,720.00 28,022.40 94,742.40

2. Gusset plate 3x3x1/4 angle bar 2 Pcs 580.00 1,160.00 487.20 1,647.20

3. Gas & Acetylene 1 Tanks 1,200.00 1,200.00 504.00 1,704.00

4. Welding rod 10 kls 200.00 2,000.00 840.00 2,840.00

5. Consumable hardware accessories 1 Lot 8,000.00 8,000.00 8,000.00

6. Painting materials 1 Lot 19,000.00 19,000.00 19,000.00

7. Scaffoldings & PPE 1 Lot 13,000.00 13,000.00 13,000.00

SUB-TOTAL 140,933.60

Roof Framings

1. Wide flange W12 x 19 6 Pcs 16,680.00 100,080.00 42,033.60 142,113.60

2. Gusset plate 10mmx4'x8' ms plate 0 Pcs - - -

2. C-purlins 2x6x2mm 65 Pcs 1,020.00 66,300.00 27,846.00 94,146.00

3. 12mm dia. X 6mtr SAGRODS 8 Pcs 325.00 2,600.00 1,092.00 3,692.00

4. 4' x 8' x 6mm thk ms plates - -

5. Acytelene gas & oxygen 1 Tank 1,400.00 1,400.00 588.00 1,988.00

6. Consumable hardwares 1 Lot 12,000.00 12,000.00 12,000.00

7. Painting materials 1 L:ot 12,000.00 12,000.00 12,000.00

8. Scaffoldings & PPE 1 Lot 9,000.00 9,000.00 9,000.00

SUB-TOTAL 274,939.60

Parapet wall frames

1. Wide flange W12 x13 0 -

1. Angle bar frames 2x2x1/4 46 Pcs 1300 59,800.00 25,116.00 84,916.00

2. Consumable hardwares 1 Lot 7000 7,000.00 7,000.00

3. Painting materials 1 Lot 8000 12,000.00 12,000.00

4. Scaffoldings & PPE 1 Lot 5000 5,000.00 5,000.00

SUB-TOTAL 108,916.00

Septic Tank

1. Excavation 10 Cu.m. 925 9,253.10 3,886.30 13,139.40

2. CHB Rebars 10mm 26 Pcs 218 5,668.00 2,380.56 8,048.56

3. G.i tie wire guage 16 6 kls 100 600.00 252.00 852.00

4. 6" CHB laying 305 Pcs 18 5,490.00 2,305.80 7,795.80

5. Forms -assorted lumber & plywoods 304 Sq.m. 38 11,591.52 4,868.44 16,459.96

6. Plastering 24.4 Sq.m. 110 2,684.00 1,127.28 3,811.28

7. Tank cover rebars 10mm 8 Pcs 218 1,744.00 732.48 2,476.48

8. Tank cover concrete 0.56 Cu.m. 4030 2,256.80 947.86 3,204.66

9. Consumable hardware accessories 1 Lot 5000 5,000.00 5,000.00

SUB-TOTAL 60,788.14
3 ARCHITECTURAL

Roofing

1. Ga.24 rib-type prepainted long span 167 Ln.m. 757.95 126,577.65 53,162.61 179,740.26

2. Double bubble insulation 167 Ln.m. 120.00 20,040.00 8,416.80 28,456.80

3. Inside gutter ga.24 x 48" x 8' 6 pcs 1,000.00 6,000.00 2,520.00 8,520.00

4. Wall flashings ga.24 x 48" x 8' 20 pcs 1,100.00 22,000.00 9,240.00 31,240.00

5. Ridge roll ga.24 x 24" x 8' 0 - - -

6. Tekscrew steel 1100 pcs 2.00 2,200.00 924.00 3,124.00

7. Blind rivets 1000 pcs 0.80 800.00 336.00 1,136.00

8. Rubber sealant 8 Tube 150.00 1,200.00 1,200.00

9. Scaffoldings & PPE 1 Lot 8,000.00 8,000.00 8,000.00

SUB-TOTAL 261,417.06
Parapet Wall

1. Aluminum cladding panel 6mm thk 30 pcs 1800 54,000.00 22,680.00 76,680.00

2. Eaves ceiling -6mm thk ficem of metal frames 84 Pcs 140 11,760.00 4,939.20 16,699.20

3. Rubber sealant 150 Tube 8 1,200.00 504.00 1,704.00

4. Scaffoldings & PPE 1 Lot 9000 9,000.00 9,000.00

5. Consumable hardware accessories 1 Lot 4000 4,000.00 4,000.00

SUB-TOTAL 108,083.20
CHB Wall

1. Vertical rebars 10mm 30 pcs 218.00 6,540.00 2,746.80 9,286.80

2. Horizontal rebars 10mm 34 pcs 218.00 7,412.00 3,113.04 10,525.04

3. CHB 1225 pcs 18.00 22,050.00 9,261.00 31,311.00

4. Cement 60 bags 250.00 15,000.00 6,300.00 21,300.00

5. Fine sand 5 cu.m. 1,100.00 5,500.00 2,310.00 7,810.00

6. Plastering 2 face 196 sq.m. 371.60 72,833.60 30,590.11 103,423.71

7. Painting -acrytex primer 196 sq.m. 40.00 7,840.00 3,292.80 11,132.80

8. Painting -surface leveling 196 sq.m. 22.45 4,400.20 1,848.08 6,248.28

9. Painting -flat latex primer 196 sq.m. 36.75 7,203.00 3,025.26 10,228.26

10. Painting -Elastomeric top coat 294 sq.m. 42.00 12,348.00 5,186.16 17,534.16

11. Forms -assorted lumber & plywoods 1 Lot 6,000.00 6,000.00 2,520.00 8,520.00

12. Scaffoldings & PPE 1 lot 7,000.00 7,000.00 7,000.00

13. Consumable hardware accessories 1 lot 5,000.00 5,000.00 5,000.00

SUB-TOTAL 249,320.06
Dispatch Office

1. Vertical rebars 10mm 25 pcs 218 5,450.00 2,289.00 7,739.00

2. Horizontal rebars 10mm 24 Pcs 218 5,232.00 2,197.44 7,429.44

3. CHB 400 pcs 18 7,200.00 3,024.00 10,224.00

4. Cement 50 Bags 250 12,500.00 5,250.00 17,750.00

5. Fine sand 4 Cu.m. 1100 4,400.00 1,848.00 6,248.00

6. Plastering 2 face 15 Sq,m, 110 1,650.00 693.00 2,343.00

7. Painting -acrytex primer 15 Sq,m, 124 1,860.00 781.20 2,641.20

8. Painting -surface leveling 15 Sq,m, 130 1,950.00 819.00 2,769.00

9. Painting -flat latex primer 30 Sq,m, 130 3,900.00 1,638.00 5,538.00

10. Painting -Elastomeric top coat 45 Sq,m, 135 6,075.00 2,551.50 8,626.50

11. Forms -assorted lumber & plywoods 1 Lot 12000 12,000.00 12,000.00

12. Ceiling -4.5mm ficem on metal frames 1 Lot 48,720.00 48,720.00 20,462.40 69,182.40

13. Painting of ceiling 1 lot 25866 25,866.00 25,866.00

14. Flash door & jamb including lockset 1 Lot 27000 27,000.00 27,000.00

15. Scaffoldings & PPE 1 Lot 6000 6,000.00 2,520.00 8,520.00

16. Consumable hardware accessories 1 Lot 3000 3,000.00 1,260.00 4,260.00

SUB-TOTAL 218,136.54
Comfort room

1. Vertical rebars 10mm 19 pcs 218 4,142.00 1,739.64 5,881.64

2. Horizontal rebars 10mm 18 pcs 218 3,924.00 1,648.08 5,572.08

3. CHB 200 pcs 14 2,800.00 1,176.00 3,976.00

4. Cement 24 bags 250 6,000.00 2,520.00 8,520.00

5. Fine sand 3 cu.m. 1100 3,300.00 1,386.00 4,686.00

6. Plastering 2 face 32 sq.m. 110.00 3,520.00 1,478.40 4,998.40

7. Painting -acrytex primer 32 Sq,m, 124.00 3,968.00 1,666.56 5,634.56

8. Painting -surface leveling 32 Sq,m, 130.00 4,160.00 1,747.20 5,907.20

9. Painting -flat latex primer 64 Sq,m, 130.00 8,320.00 3,494.40 11,814.40

10. Painting -Elastomeric top coat 128 Sq,m, 135.00 17,280.00 7,257.60 24,537.60

11. Forms -assorted lumber & plywoods 1 lot 3,000.00 3,000.00 1,260.00 4,260.00

12. Ceiling -4.5mm ficem on metal frames 1 lot 24,360.00 24,360.00 10,231.20 34,591.20

13. Painting of ceiling 1 lot 23,000.00 23,000.00 9,200.00 32,200.00

14. Flash door & jamb including lockset 1 lot 11,000.00 11,000.00 11,000.00

15. Wall tiles 1 lot 5,000.00 5,000.00 2,100.00 7,100.00

16. Floor tiles 1 lot 4,300.00 4,300.00 1,806.00 6,106.00

17. Toilet bowl HGC brand 1 Lot 14,000.00 14,000.00 14,000.00

18. Toilet bidet 1 Lot 13,800.00 13,800.00 13,800.00

19. Lavatory with pedestal 1 Lot 6,000.00 6,000.00 6,000.00

20. LavatoryFaucets 1 Lot 900.00 900.00 900.00

21. Mirror 1 Lot 6,000.00 6,000.00 6,000.00

22. Scaffoldings & PPE 1 Lot 8,000.00 8,000.00 8,000.00

23. Consumable hardware accessories 1 Lot 6,000.00 6,000.00 6,000.00

SUB-TOTAL 231,485.08
 Roll Up Doors -

1. Manual operation roll up door 2.5mx3.0m 4 Sets 30,000.00 120,000.00 120,000.00

Windows -

1. Aluminum sliding (1.20m x 1.20m) 1 Sets 10,224.00 10,224.00 10,224.00

Metal Louvers

1. Metal Louvers 1.20m x 3.40m 1 Lot 8,000.00 8,000.00 8,000.00

SUB-TOTAL 138,224.00
4 ELECTRICAL

1. KWM meter 1 set 3500 3,500.00 1,470.00 4,970.00

2. 8 branches panel board bolt on 1 set 4500 4,500.00 1,890.00 6,390.00

3. 60amps breaker 1 pcs 650 650.00 273.00 923.00

4. 15amps breaker 4 pcs 580 2,320.00 974.40 3,294.40

5. 20amps breaker 2 pcs 560 1,120.00 470.40 1,590.40

SUB-TOTAL 17,167.80
Wires & Conduits

1. THHN Wire 2.0mm2 3 Box 2,800.00 8,400.00 3,528.00 11,928.00

2. THHN Wire 3.5mm2 3 Box 3,450.00 10,350.00 4,347.00 14,697.00

3. THHN Wire 5.5mm2 2 Box 6,500.00 13,000.00 5,460.00 18,460.00

4. THHN Wire 16mm2 1 Box 8,500.00 8,500.00 3,570.00 12,070.00

5. Rmc conduit service entrance 32mm 2 pc 6,500.00 13,000.00 5,460.00 18,460.00

6. Pvc conduit 25mm dia. 25 pc 110.00 2,750.00 1,155.00 3,905.00

7. Pvc conduit 18mm dia. 30 pc 125.00 3,750.00 1,575.00 5,325.00

8. Flexible Conduit and Accessories 1 lot 8,000.00 8,000.00 8,000.00

SUB-TOTAL 92,845.00

Fixtures

1. Duplex Convenience Outlet 7 set 220 1,540.00 646.80 2,186.80

2. Air Conditioning Outlet 1 pc 350 350.00 147.00 497.00

3. Weatherproof Convenience Outlet 1 pc 480 480.00 201.60 681.60

4. Pin Light for CR 1 pc 320 320.00 134.40 454.40

5. 2x20w Flourescent Lamp 8 pc 180 1,440.00 604.80 2,044.80

6. Single Pole Switch 5 pc 180.00 900.00 378.00 1,278.00

7. 2 Gang Switch 5 pc 230.00 1,150.00 483.00 1,633.00

8. 3 Gang Switch 2 pc 360.00 720.00 302.40 1,022.40

9. Pull box 2 pc 500.00 1,000.00 420.00 1,420.00

10. junction box metal 10 pc 28.00 280.00 117.60 397.60

11. Utility box metal 16 pc 30.00 480.00 201.60 681.60

12. Accessories & other consumables 1 lot 6,000.00 6,000.00 6,000.00

13. Scaffoldings & PPE 1 Lot 4,000.00 4,000.00 4,000.00

SUB-TOTAL 22,297.20
 Materials
ITEM DESCRIPTION QUANTITY Labor AMOUNT
unit cost total

5 PLUMBING

Plumbing Fixtures

Water Meter 1 set 2,200.00 2,200.00 2,200.00

Gate Valve 2 set 1,500.00 3,000.00 3,000.00

Clean Outs 4 pcs 135.00 540.00 226.80 766.80

Floor Drain 2 pcs 120.00 240.00 100.80 340.80

Roof Drain 4 pcs 210.00 840.00 352.80 1,192.80

Catch Basin 4 sets 3,000.00 12,000.00 12,000.00

Area Drain 1 lot 14,000.00 14,000.00 14,000.00

Steel grating cover 1 lot 50,000.00 50,000.00 50,000.00

Consumables 1 lot 8,000.00 8,000.00 8,000.00

SUB-TOTAL 86,300.40

Pipes & Fittings

Cold water PPR pipe 28mm dia. 18 pc 430 7,740.00 3,250.80 10,990.80

Cold water PPR pipe 25mm dia. 22 pc 380.00 8,360.00 3,511.20 11,871.20

PPR Pipe fittings & accessories 1 Lot 5,000.00 5,000.00 2,100.00 7,100.00

PVC Pipes 50mm SERIES 1000 pc - - -

Pvc Pipe 50mm Fittings and Accessories 14 pc 234.00 3,276.00 1,375.92 4,651.92

PVC Pipes 75mm SERIES 1000 downspouts 14 pc 320.00 4,480.00 1,881.60 6,361.60

Pvc Pipe 75mm Fittings and Accessories 1 lot 3,000.00 3,000.00 1,260.00 4,260.00

PVC Pipes 100mm SERIES 1000 Sanitary 16 pc 920.00 14,720.00 6,182.40 20,902.40

Pvc Pipe 100mm Fittings and Accessories 1 lot 1,000.00 1,000.00 420.00 1,420.00

PVC Pipes 150mm SERIES 1000 Storm drain 22 pc 1,320.00 29,040.00 12,196.80 41,236.80

Pvc Pipe 150mm Fittings and Accessories 1 lot 4,000.00 4,000.00 1,680.00 5,680.00

SUB-TOTAL 26,582.40

13 PLUMBING WORKS

6 MISCELLANEOUS

1. Mobilization 1 lot 25,000.00 25,000.00 25,000.00

2. Demobilization 1 lot 30,000.00 30,000.00 30,000.00

3. Accommodations /House rental 1 lot 25,000.00 25,000.00 25,000.00

4. Material deliveries / hauling 1 lot 38,000.00 38,000.00 38,000.00

5. Equipment rentals 1 lot 55,000.00 55,000.00 55,000.00

SUB-TOTAL 173,000.00
 COST BREAKDOWN MATERIALS LABOR AMOUNT

1 SITE PREPARATIONS 52,000.00 21,840.00 73,840.00

2 STRUCTURAL 846,345.77 846,345.77

3 ARCHITECTURAL 1,206,665.94 1,206,665.94

4 ELECTRICAL 132,310.00 132,310.00

5 PLUMBING WORKS 112,882.80 112,882.80

6 MISCELLANEOUS 71,061.00 71,061.00

7 CONTINGENCIES 45,687.59 45,687.59

8 ENGINEERING & BUILDING PERMITS 50,000.00 50,000.00

9 ENGINEERING & OCCUPANCY PERMITS 50,000.00 50,000.00

TOTAL 2,566,953.10 21,840.00 2,566,953.10

Total Materials, Labor & Equipment 2,588,793.10

Supervision / Project Overhead 103,551.72

CONTRACTOR'S PROFIT 213,640.39

TOTAL BID PRICE 2,905,985.21

Plus: 12% VAT 348,718.22

TOTAL PROJECT COST 3,254,703.43

Terms of payment : 20% MOBILIZATION FUND & THE REST, PROGRESS BILLING
Schedule of completion : 125 DAYS