cpm estimates

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



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


Rebars for stairs (2F) 5S, 5L Rebars, GI wire



Formworks for suspended slab (3F) 9C, 4L 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


Rebars for stairs (3F) 2S, 3L Rebars, GI wire

Direct Cost



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


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



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


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


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

cpm estimates

Documents