cpm estimates
Post on 18-Jul-2016
28 Views
Preview:
DESCRIPTION
TRANSCRIPT
UNIT QUANTITY UNIT COST TOTAL
EARTHWORKS
Backfill cu.m. 54.98 600.00 32,988.00
Gravel bedding cu.m. 77.90 350.00 27,265.00
soil treatment cu.m. 779.92 185.00 144,285.20
SUBTOTAL 204,538.20
CONCRETE WORKS
cement bags 9,034.00 210.00 1,897,140.00
sand cu.m. 503.00 800.00 402,400.00
gravel cu.m. 1,005.00 950.00 954,750.00
SUBTOTAL 3,254,290.00
MASONRY WORKS
CHB ( 15x20x40 ) pcs 5,230.00 17.00 88,910.00
CHB ( 10x20x40 ) pcs 1,449.00 20.00 28,980.00
CEMENT bags 237.00 210.00 49,770.00
SAND cu.m. 83.00 800.00 66,400.00
SUBTOTAL 234,060.00
METAL REINFORCEMENT
20 mm Ø - 6 pcs 689.00 488.00 336,232.00
20mm O -7.5 pcs 628.00 579.00 363,612.00
20mm O - 9 pcs 107.00 623.00 66,661.00
20mm O -10.5 pcs 101.00 854.00 86,254.00
20 mm O - 12 pcs 47.00 964.00 45,308.00
16 mm O - 6 pcs 185.00 440.00 81,400.00
16 mm O -7.5 pcs 260.00 568.00 147,680.00
16 mm O -9.0 pcs 13.00 610.00 7,930.00
16 mm O -10.5 pcs 67.00 675.00 45,225.00
16 mm O - 12 pcs 63.00 780.00 49,140.00
12 mm O - 6 pcs 3.00 142.00 426.00
12 mm O - 7.5 pcs 14.00 167.00 2,338.00
12 mm O - 9.0 pcs 3.00 265.00 795.00
10 mm O - 6 pcs 154.00 130.00 20,020.00
10 mm O -7.5 pcs 102.00 165.00 16,830.00
10 mm O - 9 pcs 73.00 221.00 16,133.00
10 mm O -10.5 pcs 203.00 265.00 53,795.00
10 mm O - 12 pcs 154.00 380.00 58,520.00
#16 G.I. Tie wires kgs 802.00 75.00 60,150.00
SUBTOTAL 1,458,449.00
FORMS SCAFFOLDING
1/4" x 4 x 8 plywood pcs 490.00 350.00 171,500.00
2x2 bd. Ft. lumber bd.ft. 6,558.00 70.00 459,060.00
2 x 3 bd. Ft. lumber bd.ft. 5,391.00 75.00 404,325.00
common wire nail kgs 65.00 35.00 2,275.00
SUBTOTAL 1,037,160.00
ROOFING
Corrugated G.I. sheet (32x12) pcs 27.00 540.00 14,580.00
Corrugated G.I. sheet (32x9) pcs 27.00 450.00 12,150.00
rivets kgs 7.50 2.00 15.00
G.I. washer kgs 14.50 190.00 2,755.00
G.I sheets pcs 4.00 380.00 1,520.00
lead washers kgs 18.00 5.00 90.00
Roof truss set 1.00 50,000.00 50,000.00
SUBTOTAL 81,110.00
ELECTRICAL WORKS
Wall lamp pcs 8.00 180.00 1,440.00
Pin light pcs 91.00 120.00 10,920.00
Drop light pcs 50.00 130.00 6,500.00
Recessed wall lamp pcs 18.00 270.00 4,860.00
Emergency light pcs 12.00 300.00 3,600.00
Panel board pcs 5.00 3,000.00 15,000.00
two gang switch pcs 21.00 170.00 3,570.00
Three gang switch pcs 12.00 230.00 2,760.00
Junction box pcs 19.00 55.00 1,045.00
utility box pcs 12.00 12.00 144.00
ACU outlet pcs 15.00 130.00 1,950.00
Pull box pcs 12.00 35.00 420.00
duplex outlet pcs 39.00 95.00 3,705.00
3.5 sq. mm THHN wire ln.m. 250.00 35.00 8,750.00
2.0 THW #14 stranded ln.m. 120.00 25.00 3,000.00
flexible hose ln.m. 250.00 8.00 2,000.00
SUBTOTAL 69,664.00
PLUMBING WORKS
Water closet pcs 6.00 2,800.00 16,800.00
Water Drain pcs 25.00 90.00 2,250.00
lavatory pcs 19.00 850.00 16,150.00
Urinal pcs 20.00 2,500.00 50,000.00
Elbow pcs 51.00 27.00 1,377.00
Floor clean out pcs 20.00 65.00 1,300.00
hose bib pcs 27.00 130.00 3,510.00
kitchen sink pcs 4.00 800.00 3,200.00
gate valve 38mm pcs 1.00 520.00 520.00
water meter pcs 1.00 2,000.00 2,000.00
100 mm pvc pipe pcs 35.00 400.00 14,000.00
tee pipe pcs 25.00 35.00 875.00
wye pipe pcs 25.00 35.00 875.00
faucet pcs 32.00 200.00 6,400.00
SUBTOTAL 119,257.00
TILE WORKS
Unglazed tiles pcs 16,244.00 30.00 487,320.00
Ceramic tiles glazed pcs 8,134.00 35.00 284,690.00
Glazed tile ( 40x 40 ) pcs 1,165.00 45.00 52,425.00
Cement bags 209.00 250.00 52,250.00
White Cement kgs 460.00 30.00 13,800.00
SUBTOTAL 890,485.00
PAINTWORKS
Neutralizer gal 11.00 66.00 726.00
Acrylic latex primer gal 36.00 478.00 17,208.00
Acrylic semi gloss gal 12.00 539.00 6,468.00
Acrylic latex gloss gal 6.00 478.00 2,868.00
Concrete sealer gal 8.00 72.00 576.00
Tinting color liters 5.00 107.00 535.00
Thinner gal 5.00 39.00 195.00
SUBTOTAL 28,576.00
DOORS AND WINDOWS
Panel door set 7.00 5,800.00 40,600.00
flush door set 17.00 1,900.00 32,300.00
pvc door set 18.00 1,500.00 27,000.00
door jam 9x2.10 pcs 18.00 1,350.00 24,300.00
door jam 6x2.10 pcs 24.00 1,250.00 30,000.00
window steel casement set 40.00 1,700.00 68,000.00
awning windows set 10.00 1,200.00 12,000.00
SUBTOTAL 234,200.00
7,611,789.20
15,223,578.40
GRAND TOTAL
Materials
A 1
B 1
C 1
D 2
E 1
F 3 144,285.20
G 3 32,508.64
H 5 117,439.40
I 4 39,502.30
J 3 66,601.77
K 4 60,253.00
L 3 29,988.99
M 4 76,145.72
N 5 124,685.01
O 4 34,367.63
P 2 5,820.33
Q 2 8,050.00
R 4 64,240.00
S 5 137,016.12
T 5 110,557.36
U 6 740,652.37
V 5 117,439.40
Cement, Sand, Gravel6M, 6LConcreting of stairs (GF)
Plywood, Lumber1C, 2LFormworks for stairs (GF)
WORK BREAKDOWN STATEMENT
Designation Task Description Days Workers ResourcesDirect Cost
Mobilization
Clearing the site 2L
Backfilling 15L Structural fill, Gravel
Concreting of column (GF) 4M, 4L
Rebars, GI wire1S, 2LRebars for stairs (GF)
Layouting 1C, 2L
Excavation of column footing 3L
Rebars for column and wall footing 4S, 4L Rebars, GI wire
Rebars for column 10S, 10L Rebars, GI wire
Excavation of wall footing 3L
Soil Poisoning 49L Soil poison
Cement, Sand, Gravel
Concreting of column and wall footing 4M, 3L Cement, Sand, Gravel
Formworks for column 11C, 9L Plywood, Lumber
Concreting of beam (2F) 4M, 3L Cement, Sand, Gravel
Rebars for beam (2F) 8S, 9L Rebars, GI wire
Formworks for beam (2F) 11C, 11L Plywood, Lumber
Rebars for suspended slab (2F) 12S, 11L Rebars, GI wire
Formworks for suspended slab (2F) 9C, 9L Plywood, Lumber
Concreting of suspended slab (2F) 45M, 45L Cement, Sand, Gravel
Rebars for column (2F) 10S, 10L Rebars, GI wire
Materials
W 4 74,631.02
X 4 38,982.53
Y 5 76,145.72
Z 4 126,572.19
AA 3 29,957.49
AB 5 5,820.33
AC 2 8,050.00
AD 5 64,240.00
AE 5 137,016.12
AF 4 110,557.36
AG 6 683,320.49
AH 4 117,439.40
AI 3 60,691.22
AJ 2 21,735.72
AK 3 76,145.72
AL 3 84,669.78
AM 2 24,822.82
AN 1 5,820.33
AO 1 8,050.00
AP 4 64,240.00
AQ 4 137,016.12
AR 3 110,557.36
AS 8 584,659.24
AT 5 117,439.40
Rebars, GI wire12S, 12LRebars for suspended slab (3F)
Designation Task Description Days Workers ResourcesDirect Cost
Rebars for beam (3F) 7S, 6L Rebars, GI wire
Formworks for beam (3F) 13C, 13L Plywood, Lumber
Formworks for column (2F) 8C, 8L Plywood, Lumber
Concreting of column (2F) 3M, 4L Cement, Sand, Gravel
Formworks for stairs (2F) 2C, 2L Plywood, Lumber
Concreting of stairs (2F) 5M, 6L Cement, Sand, Gravel
Concreting of beam (3F) 4M, 4L Cement, Sand, Gravel
Rebars for stairs (2F) 5S, 5L Rebars, GI wire
Concreting of suspended slab (3F) 45M, 46L Cement, Sand, Gravel
Rebars for column (3F) 11S, 14L Rebars, GI wire
Formworks for suspended slab (3F) 9C, 4L Plywood, Lumber
Rebars for beam (4F) 9S, 11L Rebars, GI wire
Formworks for beam (4F) 11C, 13L Plywood, Lumber
Formworks for column (3F) 9C, 9L Plywood, Lumber
Concreting of column (3F) 4M, 5L Cement, Sand, Gravel
Formworks for stairs (3F) 3C, 4L Plywood, Lumber
Concreting of stairs (3F) 7M, 6L Cement, Sand, Gravel
Concreting of beam (4F) 5M, 5L Cement, Sand, Gravel
Rebars for stairs (3F) 2S, 3L Rebars, GI wire
Direct Cost
Concreting of suspended slab (4F) 29M, 19L Cement, Sand, Gravel
Rebars for column (4F) 9S, 11L Rebars, GI wire
Rebars for suspended slab (4F) 14S, 15L
Plywood, LumberFormworks for suspended slab (4F) 13C, 18L
Rebars, GI wire
Designation Task Description Days Workers Resources
Materials
AU 3 54,780.67
AV 2 20,601.68
AW 3 76,145.72
AX 4 88,706.25
AY 3 15,750.52
AZ 3 73,789.42
BA 3 70,725.27
BB 3 70,055.79
BC 3 105,563.90
BD 4 81,110.00
BE 2 15,750.00
BF 4 137,016.12
BG 7 797,228.24
BH 5 234,200.00
BI 2 13,750.00
BJ 4 103,507.00
BK 3 55,914.00
BL 15 890,485.00
BS 3 28,576.00
BT 1
TOTAL 7,611,789.20
2283536.8
Formworks for column (4F) 7C, 9L Plywood, Lumber
Designation Task Description Days Workers Resources
Cement, Sand, Gravel4M, 4LConcreting of column (4F)
Laying of CHB (GF) 7M, 7S, 6L Cement, Sand, CHB, Rebars, GI wire
Laying of CHB (2F) 5M, 7S, 7L Cement, Sand, CHB, Rebars, GI wire
Rebars for slab on fill 15S, 15L Rebars, GI wire
Installation of Roof truss 10L, 8S Angle bars, C-purlins, sagrod
Laying of CHB (3F) 5M, 6S, 7L Cement, Sand, CHB, Rebars, GI wire
Laying of CHB (4F) 10M, 9S, 9L Cement, Sand, CHB, Rebars, GI wire
Concreting of slab on fill 45M, 47L
Installation of doors and windows 15C, 24L Doors, Windows
Installation of electrical (rough in) 3E, 3L Electrical Materials
Finishes 22M, 25L Tiles, Cement, Sand, Adhesive
Installation of plumbing (finishing) 12Pb, 10L Plumbing Materials
Installation of electrical (finishing) 8E, 8L Electrical Materials
Painting 5P, 3L Paints
Cleaning and turnover 2L
Cement, Sand, Gravel
Installation of plumbing (rough in) 4Pb, 3L Plumbing Materials
Concreting of beam (RB) 2M, 2L Cement, Sand, Gravel
Rebars for beam (RB) 9S, 12L Rebars, GI wire
Formworks for beam (RB) 9C, 10L Plywood, Lumber
Labor & Equipment Total
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
0.00 0.00 0
44,100.00 188,385.20 313975.3
8,400.00 40,908.64 68181.06
35,000.00 152,439.40 254065.7
10,200.00 49,702.30 82837.17
20,700.00 87,301.77 145502.9
18,000.00 78,253.00 130421.7
9,000.00 38,988.99 64981.64
24,000.00 100,145.72 166909.5
38,500.00 163,185.01 271975
10,200.00 44,567.63 74279.38
2,200.00 8,020.33 13367.22
2,200.00 10,250.00 17083.33
18,000.00 82,240.00 137066.7
40,000.00 177,016.12 295026.9
31,500.00 142,057.36 236762.3
202,500.00 943,152.37 1571921
35,000.00 152,439.40 254065.7
WORK BREAKDOWN STATEMENT
Direct Cost
Labor & Equipment Total
22,400.00 97,031.02 161718.4
10,800.00 49,782.53 82970.89
22,500.00 98,645.72 164409.5
36,400.00 162,972.19 271620.3
9,000.00 38,957.49 64929.14
17,500.00 23,320.33 38867.22
2,800.00 10,850.00 18083.33
21,000.00 85,240.00 142066.7
42,000.00 179,016.12 298360.2
33,200.00 143,757.36 239595.6
205,200.00 888,520.49 1480867
35,600.00 153,039.40 255065.7
18,900.00 79,591.22 132652
6,900.00 28,635.72 47726.19
21,300.00 97,445.72 162409.5
25,500.00 110,169.78 183616.3
7,500.00 32,322.82 53871.36
1,800.00 7,620.33 12700.56
2,500.00 10,550.00 17583.33
19,200.00 83,440.00 139066.7
40,800.00 177,816.12 296360.2
33,300.00 143,857.36 239762.3
174,000.00 758,659.24 1264432
35,500.00 152,939.40 254899
Direct Cost
Direct Cost
Labor & Equipment Total
17,100.00 71,880.67 119801.1
6,000.00 26,601.68 44336.13
22,500.00 98,645.72 164409.5
26,800.00 115,506.25 192510.4
4,500.00 20,250.52 33750.86
22,950.00 96,739.42 161232.4
22,350.00 93,075.27 155125.4
21,000.00 91,055.79 151759.7
31,950.00 137,513.90 229189.8
24,800.00 105,910.00 176516.7
4,800.00 20,550.00 34250
42,000.00 179,016.12 298360.2
242,550.00 1,039,778.24 1732964
70,500.00 304,700.00 507833.3
4,200.00 17,950.00 29916.67
31,200.00 134,707.00 224511.7
16,800.00 72,714.00 121190
267,750.00 1,158,235.00 1930392
8,700.00 37,276.00 62126.67
0.00 0.00
2,283,550.00 9,952,339.20
2,283,550.00 9,895,339.20
0.00
Worker Type Labor Rate
Laborer (L) 300.00
Carpenter (C) 400.00
Steelman (S) 450.00
Mason (M) 400.00
Electrician (E) 400.00
Plumber (Pb) 400.00
Painter (P) 400.00
Unit Cost Amount Unit Cost Amount
54.98 cu.m. 600.00 32,988.00 179.24 9,854.85 42,842.85 28,561.90
77.90 cu.m. 350.00 27,265.00 104.56 8,145.15 35,410.15 23,606.77
779.92 cu.m. 185.00 144,285.20 56.54 44,100.00 188,385.20 125,590.13
204,538.20 62,100.00 266,638.20 177,758.80
9,034.00 bags 210.00 1,897,140.00 61.73 557,636.00 2,454,776.00 1,636,517.34
503.00 cu.m. 800.00 402,400.00 235.15 118,279.48 520,679.48 347,119.65
1,005.00 cu.m. 950.00 954,750.00 279.24 280,634.52 1,235,384.52 823,589.68
3,254,290.00 956,550.00 4,210,840.00 2,807,226.67
5,230.00 pcs 17.00 88,910.00 7.14 37,321.23 126,231.23 84,154.15
1,449.00 pcs 20.00 28,980.00 8.40 12,164.77 41,144.77 27,429.84
237.00 bags 210.00 49,770.00 88.15 20,891.66 70,661.66 47,107.77
83.00 cu.m. 800.00 66,400.00 335.81 27,872.34 94,272.34 62,848.23
234,060.00 98,250.00 332,310.00 221,540.00
689.00 pcs 488.00 336,232.00 142.57 98,233.44 434,465.44 289,643.62
628.00 pcs 579.00 363,612.00 169.16 106,232.77 469,844.77 313,229.84
107.00 pcs 623.00 66,661.00 182.02 19,475.66 86,136.66 57,424.44
BID PRICES IN BILL OF MATERIALS FORMAT
Materials LaborItems Quantity Unit
20 mm Ø - 6
20mm O -7.5
20mm O - 9
SAND
SUBTOTAL
METAL REINFORCEMENT
MASONRY WORKS
CHB ( 15x20x40 )
CHB ( 10x20x40 )
CEMENT
gravel
SUBTOTAL
Gravel bedding
soil treatment
SUBTOTAL
CONCRETE WORKS
EARTHWORKS
Backfill
Direct CostIndirect & Proj
Cost
cement
sand
101.00 pcs 854.00 86,254.00 249.50 25,199.94 111,453.94 74,302.63
47.00 pcs 964.00 45,308.00 281.64 13,237.17 58,545.17 39,030.11
185.00 pcs 440.00 81,400.00 128.55 23,781.80 105,181.80 70,121.20
260.00 pcs 568.00 147,680.00 165.95 43,146.14 190,826.14 127,217.43
13.00 pcs 610.00 7,930.00 178.22 2,316.83 10,246.83 6,831.22
67.00 pcs 675.00 45,225.00 197.21 13,212.92 58,437.92 38,958.61
63.00 pcs 780.00 49,140.00 227.88 14,356.73 63,496.73 42,331.15
3.00 pcs 142.00 426.00 41.49 124.46 550.46 366.97
14.00 pcs 167.00 2,338.00 48.79 683.07 3,021.07 2,014.05
3.00 pcs 265.00 795.00 77.42 232.27 1,027.27 684.84
154.00 pcs 130.00 20,020.00 37.98 5,849.04 25,869.04 17,246.02
102.00 pcs 165.00 16,830.00 48.21 4,917.05 21,747.05 14,498.03
73.00 pcs 221.00 16,133.00 64.57 4,713.41 20,846.41 13,897.61
203.00 pcs 265.00 53,795.00 77.42 15,716.73 69,511.73 46,341.15
154.00 pcs 380.00 58,520.00 111.02 17,097.18 75,617.18 50,411.46
802.00 kgs 75.00 60,150.00 21.91 17,573.41 77,723.41 51,815.60
1,458,449.00 426,100.00 1,884,549.00 1,256,366.00
490.00 pcs 350.00 171,500.00 105.22 51,557.81 223,057.81 148,705.21
6,558.00 bd.ft. 70.00 459,060.00 21.04 138,006.58 597,066.58 398,044.39
5,391.00 bd.ft. 75.00 404,325.00 22.55 121,551.67 525,876.67 350,584.45
65.00 kgs 35.00 2,275.00 10.52 683.93 2,958.93 1,972.62
1,037,160.00 311,800.00 1,348,960.00 899,306.67
27.00 pcs 540.00 14,580.00 165.11 4,457.95 19,037.95 12,691.96
27.00 pcs 450.00 12,150.00 137.59 3,714.95 15,864.95 10,576.64
7.50 kgs 2.00 15.00 0.61 4.59 19.59 13.06
14.50 kgs 190.00 2,755.00 58.09 842.36 3,597.36 2,398.24
rivets
G.I. washer
SUBTOTAL
ROOFING
Corrugated G.I. sheet (32x12)
Corrugated G.I. sheet (32x9)
1/4" x 4 x 8 plywood
2x2 bd. Ft. lumber
2 x 3 bd. Ft. lumber
common wire nail
10 mm O - 12
#16 G.I. Tie wires
SUBTOTAL
FORMS SCAFFOLDING
12 mm O - 9.0
10 mm O - 6
10 mm O -7.5
10 mm O - 9
10 mm O -10.5
16 mm O -7.5
16 mm O -9.0
16 mm O -10.5
16 mm O - 12
12 mm O - 6
12 mm O - 7.5
20mm O -10.5
20 mm O - 12
16 mm O - 6
4.00 pcs 380.00 1,520.00 116.19 464.75 1,984.75 1,323.17
18.00 kgs 5.00 90.00 1.53 27.52 117.52 78.35
1.00 set 50,000.00 50,000.00 15,287.88 15,287.88 65,287.88 43,525.25
81,110.00 24,800.00 105,910.00 70,606.67
8.00 pcs 180.00 1,440.00 54.26 434.08 22,440.00 14,960.00
91.00 pcs 120.00 10,920.00 36.17 3,291.80 14,211.80 9,474.53
50.00 pcs 130.00 6,500.00 39.19 1,959.41 8,459.41 5,639.60
18.00 pcs 270.00 4,860.00 81.39 1,465.03 6,325.03 4,216.69
12.00 pcs 300.00 3,600.00 90.43 1,085.21 4,685.21 3,123.47
5.00 pcs 3,000.00 15,000.00 904.34 4,521.70 19,521.70 13,014.47
21.00 pcs 170.00 3,570.00 51.25 1,076.17 4,646.17 3,097.44
12.00 pcs 230.00 2,760.00 69.33 831.99 3,591.99 2,394.66
19.00 pcs 55.00 1,045.00 16.58 315.01 1,360.01 906.67
12.00 pcs 12.00 144.00 3.62 43.41 187.41 124.94
15.00 pcs 130.00 1,950.00 39.19 587.82 2,537.82 1,691.88
12.00 pcs 35.00 420.00 10.55 126.61 546.61 364.41
39.00 pcs 95.00 3,705.00 28.64 1,116.86 4,821.86 3,214.57
250.00 ln.m. 35.00 8,750.00 10.55 2,637.66 11,387.66 7,591.77
120.00 ln.m. 25.00 3,000.00 7.54 904.34 3,904.34 2,602.89
250.00 ln.m. 8.00 2,000.00 2.41 602.89 2,602.89 1,735.26
69,664.00 21,000.00 111,229.92 74,153.28
6.00 pcs 2,800.00 16,800.00 845.23 5,071.40 21,871.40 14,580.93
25.00 pcs 90.00 2,250.00 27.17 679.21 2,929.21 1,952.80
19.00 pcs 850.00 16,150.00 256.59 4,875.19 21,025.19 14,016.79
20.00 pcs 2,500.00 50,000.00 754.67 15,093.45 65,093.45 43,395.64
51.00 pcs 27.00 1,377.00 8.15 415.67 1,792.67 1,195.12
Water closet
Water Drain
lavatory
Urinal
Elbow
2.0 THW #14 stranded
flexible hose
SUBTOTAL
PLUMBING WORKS
Junction box
utility box
ACU outlet
Pull box
duplex outlet
3.5 sq. mm THHN wire
Drop light
Recessed wall lamp
Emergency light
Panel board
two gang switch
Three gang switch
SUBTOTAL
ELECTRICAL WORKS
Wall lamp
Pin light
G.I sheets
lead washers
Roof truss
20.00 pcs 65.00 1,300.00 19.62 392.43 1,692.43 1,128.29
27.00 pcs 130.00 3,510.00 39.24 1,059.56 4,569.56 3,046.37
4.00 pcs 800.00 3,200.00 241.50 965.98 4,165.98 2,777.32
1.00 pcs 520.00 520.00 156.97 156.97 676.97 451.31
1.00 pcs 2,000.00 2,000.00 603.74 603.74 2,603.74 1,735.83
35.00 pcs 400.00 14,000.00 120.75 4,226.17 18,226.17 12,150.78
25.00 pcs 35.00 875.00 10.57 264.14 1,139.14 759.42
25.00 pcs 35.00 875.00 10.57 264.14 1,139.14 759.42
32.00 pcs 200.00 6,400.00 60.37 1,931.96 8,331.96 5,554.64
119,257.00 36,000.00 155,257.00 103,504.67
16,244.00 pcs 30.00 487,320.00 9.02 146,526.81 633,846.81 422,564.54
8,134.00 pcs 35.00 284,690.00 10.52 85,600.26 370,290.26 246,860.17
1,165.00 pcs 45.00 52,425.00 13.53 15,763.09 68,188.09 45,458.73
209.00 bags 250.00 52,250.00 75.17 15,710.47 67,960.47 45,306.98
460.00 kgs 30.00 13,800.00 9.02 4,149.37 17,949.37 11,966.25
890,485.00 267,750.00 1,158,235.00 772,156.67
11.00 gal 66.00 726.00 20.09 221.03 947.03 631.35
36.00 gal 478.00 17,208.00 145.53 5,239.00 22,447.00 14,964.67
12.00 gal 539.00 6,468.00 164.10 1,969.19 8,437.19 5,624.79
6.00 gal 478.00 2,868.00 145.53 873.17 3,741.17 2,494.11
8.00 gal 72.00 576.00 21.92 175.36 751.36 500.91
5.00 liters 107.00 535.00 32.58 162.88 697.88 465.25
5.00 gal 39.00 195.00 11.87 59.37 254.37 169.58
28,576.00 8,700.00 37,276.00 24,850.67
Tinting color
Thinner
SUBTOTAL
Neutralizer
Acrylic latex primer
Acrylic semi gloss
Acrylic latex gloss
Concrete sealer
Cement
White Cement
SUBTOTAL
PAINTWORKS
TILE WORKS
Unglazed tiles
Ceramic tiles glazed
Glazed tile ( 40x 40 )
tee pipe
wye pipe
faucet
SUBTOTAL
Floor clean out
hose bib
kitchen sink
gate valve 38mm
water meter
100 mm pvc pipe
7.00 set 5,800.00 40,600.00 1,745.94 12,221.61 52,821.61 35,214.40
17.00 set 1,900.00 32,300.00 571.95 9,723.10 42,023.10 28,015.40
18.00 set 1,500.00 27,000.00 451.54 8,127.67 35,127.67 23,418.45
18.00 pcs 1,350.00 24,300.00 406.38 7,314.90 31,614.90 21,076.60
24.00 pcs 1,250.00 30,000.00 376.28 9,030.74 39,030.74 26,020.50
40.00 set 1,700.00 68,000.00 511.74 20,469.68 88,469.68 58,979.79
10.00 set 1,200.00 12,000.00 361.23 3,612.30 15,612.30 10,408.20
234,200.00 70,500.00 304,700.00 203,133.33
7,611,789.20 2,283,550.00 9,915,905.12 6,610,603.41
window steel casement
awning windows
SUBTOTAL
GRAND TOTAL
Panel door
flush door
pvc door
door jam 9x2.10
door jam 6x2.10
DOORS AND WINDOWS
1,298.74 71,404.74
757.60 59,016.92
402.57 313,975.33
2,458.91 444,397.00
452.88 4,091,293.34
1,725.25 867,799.13
2,048.73 2,058,974.20
4,226.85 7,018,066.67
40.23 210,385.39
47.33 68,574.61
496.92 117,769.44
1,893.02 157,120.57
2,477.49 553,850.00
1,050.96 724,109.06
1,246.93 783,074.61
1,341.69 143,561.09
BID PRICES IN BILL OF MATERIALS FORMAT
Unit Price Bid Amount
1,839.17 185,756.57
2,076.07 97,575.28
947.58 175,303.00
1,223.24 318,043.57
1,313.70 17,078.04
1,453.68 97,396.54
1,679.81 105,827.88
305.81 917.43
359.65 5,035.12
570.70 1,712.11
279.97 43,115.06
355.34 36,245.08
475.95 34,744.02
570.70 115,852.88
818.37 126,028.64
161.52 129,539.01
18,070.85 3,140,915.00
758.70 371,763.02
151.74 995,110.97
162.58 876,461.12
75.87 4,931.55
1,148.89 2,248,266.67
1,175.18 31,729.91
979.32 26,441.59
4.35 32.64
413.49 5,995.60
826.98 3,307.92
10.88 195.86
108,813.13 108,813.13
112,223.34 176,516.67
4,675.00 37,400.00
260.29 23,686.33
281.98 14,099.01
585.65 10,541.72
650.72 7,808.68
6,507.23 32,536.17
368.74 7,743.61
498.89 5,986.66
119.30 2,266.69
26.03 312.35
281.98 4,229.70
75.92 911.01
206.06 8,036.43
75.92 18,979.43
54.23 6,507.23
17.35 4,338.16
14,685.30 185,383.19
6,075.39 36,452.33
195.28 4,882.01
1,844.31 35,041.98
5,424.45 108,489.09
58.58 2,987.79
141.04 2,820.72
282.07 7,615.93
1,735.83 6,943.30
1,128.29 1,128.29
4,339.56 4,339.56
867.91 30,376.95
75.94 1,898.56
75.94 1,898.56
433.96 13,886.60
22,678.56 258,761.67
65.03 1,056,411.36
75.87 617,150.43
97.55 113,646.81
541.95 113,267.45
65.03 29,915.61
845.44 1,930,391.67
143.49 1,578.39
1,039.21 37,411.66
1,171.83 14,061.98
1,039.21 6,235.28
156.53 1,252.27
232.63 1,163.14
84.79 423.95
3,867.70 62,126.67
12,576.57 88,036.01
4,119.91 70,038.50
3,252.56 58,546.11
2,927.31 52,691.50
2,710.47 65,051.24
3,686.24 147,449.47
2,602.05 26,020.50
31,875.11 507,833.33
214,558.44 16,526,508.53
top related