PROJECT: PROPOSED GSAC BANK TABACO BRANCH

LOCATION: ZIGA AVE. BRGY. DAWA, TABACO, ALBAY

OWNER: GUBATST. ANTHONY COOPERATIVE
SUBJECT: BILL OF MATERIALS
AREA: 162.5 SQM
BID FORM

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL

1.00 CIVIL WORKS
SLAB/FOUNDATION
Cement (Portland),40kg 20 bags 240.00 4,800.00
Sand 1.2 cum 950.00 1,140.00
Aggregates (3/4") 2 cum 1,100.00 2,200.00
12mm diam. Rebars (6m) 32 pcs 268.00 8,576.00
G.I Tie Wire #16 5 kg 93.00 465.00
Formworks 1 lot 35,000.00 35,000.00

SHEAR WALL
12mm Rebar (3m) 230 pcs 168.00 38,640.00
Cement (Republic) 140 bags 240.00 33,600.00
Sand 4 cu.m 950.00 3,800.00
Gravel 8 cu.m 1,100.00 8,800.00
G.I. Tie WIRE #16 23 kg 93.00 2,139.00
Formworks 1 lot 35,000.00 35,000.00

DRYWALL
6mm x 4'x8' Ficem Board (HardieFlex) 25 pcs 620.00 15,500.00
3"Metal Track (3m)20ga, JEA Steel 43 pcs 200.00 8,600.00
3"Metal Studs (3m)20ga, JEA Steel 40 pcs 210.00 8,400.00
20mm self-drilling screw (HardieDrive in 1000s) 10 bag/s 280.00 2,800.00
Perforated Paper Tape (250') 3 roll 250.00 750.00
25kg Jointing Compound (HardiePutty) 1 pail 2,500.00 2,500.00
5kg Jointing Compound (HardiePutty) 25 pails 500.00 12,500.00
Rockwool Insulation 60kg 1 sheets 94.00 94.00
Consumables 1 lot 30,000.00 30,000.00

STEELWORKS
HSS 200mm x 100mm x 4.75mm 3 pcs 300.00 900.00
4mm Checkered Metal Plate 5 sqm 1,200.00 6,000.00
Seat angle & stiffeners 1 lot 25,000.00 25,000.00
Steel staircase 1 lot 50,000.00 50,000.00
Consumables 1 lot 15,000.00 15,000.00

Total Civil Works Estimate

2.00 ARCHITECTURAL WORKS

2.01 TILE FINISHES
60 x 60cm Glossy Semi-porcelain Tile (same as
347.222 pcs 360.00 125,000.00
existing tile)
60 x 60cm Polished and rectified porcelain tile
12 pcs 360.00 4,320.00
(Basel Glimpse White)
Flexible Epoxy Adhesive Set 5 liters 550.00 2,750.00
Portland Cement 50kg 79 bags 240.00 18,960.00
ABC Tile Adhesive 25kg 5 bags 520.00 2,600.00
ABC Tile Grout 2kg 1 bags 200.00 200.00
Consumables 1 lot 5,000.00 5,000.00

2.02 CEILING WORKS

C-1 FICEM BOARD
4' x 8' x 6mm Ficem Board (Hardieflex) 27 pcs 550.00 14,850.00
1 1/4" Self Drilling Hardiflex Screw 390 pcs 5.00 1,950.00
Metal Furring Channel (Spaced@ 0.60cm O.C),
120 pcs 230.00 27,600.00
19mm x 50mm x 5.0m x 0.50mm, JEA Steel
Carrying Channel, 12mm x 38mm x 5.0m x
120 pcs 180.00 21,600.00
0.8mm, JEA Steel (Spaced @ 1.20 O.C)
Wall Angle, 25mm x 25mm x 3.0m, JEA Steel 67 pcs 150.00 10,050.00
W-clip, JEA Steel 200 pcs 5.00 1,000.00
Aluminum Manhole Cover 60 X 60cm 1 set/s 2,000.00 2,000.00
2.03 WALL FINISH
PVC Panels
WPC Panel ( P.Tech/M-Eco Indoor C/W Panel
16 pcs 930.00 14,880.00
Teak, 202mm x 30mm x 2.85m)

PAINT FINISH
Neutralizer (Boysen Masonry Neutralizer 44) 13 liters 265.00 3,445.00
Skimcoat (Konstrukt Permaplast K-201 High
13 pails 3,200.00 41,600.00
Performance Arcylic Skimcoat, 4L
Primer (BOYSEN Permacoat Flt Latex 701), 4L 18 pails 2,400.00 43,200.00
Spot Putty (BOYSEN Masonry Putty 7311), 4L 17 pails 2,500.00 42,500.00
Topcoat (BOYSEN Permacoat LATEX, 701), 4L 6 pails 4,300.00 25,800.00
Topcoat (BOYSEN Permacoat LATEX, 715), 4L 6 pails 4,300.00 25,800.00
Thinning Solvent for Putty (BOYSEN Acrytext
5 liters 350.00 1,750.00
Reducer #1750)
Boysen Epoxy Primer White B-2200 5 liters 450.00 2,250.00
Boysen Epoxy Enamel 5 liters 450.00 2,250.00
Boysen EpoxY Reducer B-55 5 liters 450.00 2,250.00
Consumables 1 lot 15,000.00 15,000.00

2.04 DOOR & WINDOW

80 x 210cm Sliding Glass door with fixed glass
D-1 window n black powder coated aluminum 1 set 25,000.00 25,000.00
frame complete with accessories

32" x 75" Out-swing Pre- fabricated vault door

D-2 1 set 150,000.00 150,000.00
complete with accessories and hardwares
80 x 210cm Sliding Glass door on black powder
D-3 coated aluminum frame complete with 2 set 25,000.00 50,000.00
accessories
70cm x 135cm Sliding wood flush door with
D-4 1 set 18,000.00 18,000.00
jamb, complete with accessories
3450mm x 550mm x 6mm thk. Sliding
W-1 tempered glass window with 50mm x 100mm 1 set 75,000.00 75,000.00
White powder coated aluminum frame

Total Architectural Finishes Estimate

3.00 ELECTRICAL WORKS

3.01 LIGHTING FIXTURES
12w LED Pinlight bulb, Daylight, Recessed 25 units 630.00 15,750.00
4ft Pendant Light, Rectangular, Black Housing 23 unit 450.00 10,350.00
12" x 48" LED Troffer Panel 6 units 7,000.00 42,000.00
2-3W LED Emergency Light, Twin Head, Color
10 units 3,000.00 30,000.00
White, Warm White Light
Smoke Detector, AC Powered 9 units 3,000.00 27,000.00
LED Exit Light, Single Face 4 pcs 1,500.00 6,000.00
14W Strip Light 40 m 180.00 7,200.00
52" Ceiling Fan 10 sets 5,600.00 56,000.00

3.02 ELECTRICAL HARDWARES

CIRCUIT BREAKERS (Schneider)
75 AT Circuit Breaker 1 set/s 4,800.00 4,800.00
40 AT Circuit Breaker 1 set/s 4,300.00 4,300.00

CONDUIT (Moldex)
32mm Ø PVC Pipe 20 mts 120.00 2,400.00
20mm Ø PVC Pipe 29 mts 120.00 3,480.00

WIRING DEVICES (Moldex)

Duplex Convenience outlet 30 sets 455.00 13,650.00
Simplex Convenience outlet 3 sets 380.00 1,140.00
3-gang Switch 4 sets 480.00 1,920.00
2-gang Switch 9 sets 430.00 3,870.00
1-gang Switch 3 sets 380.00 1,140.00
 WIRES AND CABLES (Phelps Dodge)
38.0mm2 THHN Wire 45 mts 250.00 11,250.00
14.0mm2 THHN Wire 72 mts 70.00 5,040.00
8.0mm2 THHN Wire 2 box 9,200.00 18,400.00
5.5mm2 THHN Wire 8 box 9,400.00 75,200.00
3.5mm2 THHN Wire 8 box 6,000.00 48,000.00

BOXES (ROYU)
Square Box 30 pcs 89.00 2,670.00
Junction Box 55 pcs 65.00 3,575.00
Utility Box 39 pcs 60.00 2,340.00

3.03 AUXILLIARY SYSTEM

CCTV Set-Up (Roughing-in) 1 lot 10,000.00 10,000.00
Datacom (Roughing-in) 1 lot 10,000.00 10,000.00
Burglar & Fire Alarm System 1 lot 50,000.00 50,000.00

Total Electrical Materials Cost

4.00 PLUMBING WORKS

Kitchen Sink 1 set 5,000.00 5,000.00
Kitchen Faucet (SHARK SF 2232 or approved equal) 1 set 1,500.00 1,500.00
Grease trap, SUS 304 1 set 6,200.00 6,200.00
PVC Pipes (Neltex or Moldex) 1 lot 20,000.00 20,000.00
Consumables 1 lot 2,000.00 2,000.00

Total Plumbing Material Cost

4.00 MECHANICAL WORKS

Complete Installation of 2.5 HP Split type wall
To be supplied by
mounted ACU, 1-phase (including copper,
Client
insulation, and accessories)
Complete Installation of 2.0 HP Split type wall
To be supplied by
mounted ACU, 1-phase (including copper,
Client
insulation, and accessories)
Complete Installation of 1.0 HP Split type wall
To be supplied by
mounted ACU, 1- phase ( including copper,
Client
insulation and accesspories)
Total Mechanical Material Estimate

5.00 MISCELLANEOUS
AO Low Cabinet 4 ln.m 5,000.00 20,000.00
Pantry Cabinet 5 ln.m 5,000.00 25,000.00
BM Cabinet 4 ln.m 5,000.00 20,000.00
High Table 4.8 ln.m 5,000.00 24,000.00
Low Table 1 sets 10,000.00 10,000.00
Guard's Podium 1 set/s 6,000.00 6,000.00
Forms Table 1 set/s 10,000.00 10,000.00

Total Miscellaneous

OVERALL MATERIAL COST ₱ 1,745,984.00

 ESTIMATED BREAKDOWN OF EXPENDITURES

I. ESTIMATED DIRECT COST (EDC)

a. Material Cost ₱ 1,745,984.00
b. Labor Cost ₱ 230,000.00
Subtotal ₱ 1,975,984.00

II. ESTIMATED INDIRECT COST (IDC)

a. Mobilazation/Demobilization 10,000.00
b. Demolition/SiteClearing 8,000.00
d. Contingencies 25,000.00
d. Overhead and Supervision Expenses 62,500.00
e. Miscellaneous 50,000.00
Building Permits
Bureau of Fire Protection Permit
Temporary Facilities
As-built Plans
Occupancy Permit
f. VAT (12%) ₱ 255,778.08
g. Contractor's Profit 80,000.00
Subtotal ₱ 491,278.08

III. TOTAL ESIMATED COST ₱ 2,467,262.08

Prepared by:

Arch. Bernard L. Castillo, UAP

Authorized Managing Oggicer (AMO)
ANT-EMPIRE CONSTRUCTION SERVICES
Jardinville Homes, Brgy. San Ignacio,
Gubat, Sorsogon