Project Name : FMR RADIO STATION

Project Cost :
Location : FMR BAGUIO
Subject : Bill of Materials and Cost Estimates

Item Equipment/Labor/Materials
Quantity Unit Description Total
No. Unit Cost Total Cost
I FLOOR/WALL FINISH
44.40 sqm.
24.00 sqm. ff2/wall finish
20.40 sqm. acoustic wall finish

100.00 pcs Carpeted Vinyl Tiles 50cm x 50cm x 5mm thk. (gray) ff2/wall finish 300.00 30,000.00
85.00 pcs Acoustic Foam 50cm x 50cm x 50mm thk. (black) wall finish 120.00 10,200.00
5.00 gals Multibond adhesive (for carpeted vinyl tiles) 720.00 3,600.00
Material Cost ₱ 43,800.00
Labor Non-Add
Total Item Cost ₱ 43,800.00

II CARPENTRY WORKS
1.00 lot
CEILING

34.00 sqm
40.00 lngths LIGHT METAL FRAMES - Metal Double Furring19mm x 50mm x 5m (0.40mm thk) 155.00 6,200.00
30.00 lngths LIGHT METAL FRAMES - Carrying Channel 12mm x 38mm x 5.0m (0.80mm thk) 132.00 3,960.00
20.00 lngths LIGHT METAL FRAMES - Carrying Channel 12mm x 38mm x 5.0m (0.80mm thk) hanger 132.00 2,640.00
30.00 lngths LIGHT METAL FRAMES - Wall Angle 25mm x 25mm x 3.0m (0.40mm thk) 60.00 1,800.00
100.00 pcs LIGHT METAL FRAMES (Accessories)- W-Clip Double 50mm x 0.40mm thk wireclip 6.00 600.00
8.00 boxes BLIND RIVETS - 5/32" x 1/2" (500's/box) 340.00 2,720.00
18.00 sheets BOARD - Fiber Cement Board 4' x 8' x 3.5mm thk 400.00 7,200.00
10.00 boxes Tox with Metal Screw #6, 100's/box 190.00 1,900.00
8.00 pcs DRILL BIT - 1/8"Ø (Masonry) 120.00 960.00
8.00 pcs DRILL BIT - 5/32"Ø (Steel) 100.00 800.00
3.00 kgs Nails - Finishing 4" 80.00 240.00
2.00 gals Polyster Body Filler with Hardener 620.00 1,240.00
Material Cost ₱ 30,260.00
Labor Non-Add

DRYWALL PARTITION

46.00 sqm
18.00 sheets Fiber Cement 2400mm x 1200mm x 4.5mm thk 460.00 8,280.00
10.00 lngths LIGHT METAL FRAMES - Metal Double Furring19mm x 50mm x 5m (0.40mm thk) 155.00 1,550.00
35.00 lngths Metal Studs 35mm x 76mm x 0.60mm thk x 3.0m 170.00 5,950.00
10.00 boxes Blind Rivets - ⅛"Ø x ½", 1000's/box 500.00 5,000.00
5.00 boxes Tox with Metal Screw #6, 100's/box 190.00 950.00
8.00 boxes BLIND RIVETS - 5/32" x 1/2" (500's/box) 340.00 2,720.00
10.00 pcs DRILL BIT - 1/8"Ø (Masonry 120.00 1,200.00
10.00 pcs DRILL BIT - 5/32"Ø (Steel) 100.00 1,000.00
Material Cost ₱ 26,650.00
Labor Non-Add

WALL FEATURE RECEIVING

8.00 sheets Fiber Cement 2400mm x 1200mm x 4.5mm thk 460.00 3,680.00
22.00 lngths Metal Studs 35mm x 76mm x 0.60mm thk x 3.0m 170.00 3,740.00
30.00 lngths LIGHT METAL FRAMES - Metal Double Furring19mm x 50mm x 5m (0.40mm thk) 155.00 4,650.00
1.00 lot Davies Concrete Finish Industria Part A & B with clear coat 3,500.00 3,500.00
2.00 kgs Nails - Finishing 1 1/2" 95.00 190.00
1.00 bags Welding Rod #601 235.00 235.00
10.00 pcs Sand Paper #40 90.00 900.00
1.00 pcs Welding Machine Rent 2,500.00 2,500.00
Material Cost ₱ 19,395.00
Labor Non-Add
 RADIO STATION DESK

15 sqm
10.00 sheets Plyboard - C-Marine Type 2400mm x 1200mm x 20mm thk. 1,750.00 17,500.00
7.00 kgs Nails - Finishing 1 1/2' 95.00 665.00
7.00 quarts Wood Parquet Glue 235.00 1,645.00
3.00 gals Polyster Body Filler with Hardener 620.00 1,860.00
7.00 pcs Sand Paper #40 90.00 630.00
7.00 pcs Sand Paper #120 20.00 140.00
7.00 pcs Sand Paper #400 20.00 140.00
4.00 pcs Drawer Guild Roller, H.D 340.00 1,360.00
1.00 lot Tinted Glass 1/8" thk 1,000.00 1,000.00
Material Cost ₱ 24,940.00
Labor Non-Add

OFFICE TABLES, SHELVES, CABINET

33 sqm
15.00 sheets Plyboard - C-Marine Type 2400mm x 1200mm x 20mm thk. 1,750.00 26,250.00
10.00 kgs Nails - Finishing 1 1/2' 95.00 950.00
10.00 quarts Wood Parquet Glue 235.00 2,350.00
10.00 gals Polyster Body Filler with Hardener 620.00 6,200.00
10.00 pcs Sand Paper #40 90.00 900.00
8.00 pcs Sand Paper #400 20.00 160.00
6.00 pairs Drawer Guild Roller, H.D 340.00 2,040.00
8.00 pairs Concealed Hinges 400.00 3,200.00
15.00 pcs Drawer Handle Bar Stainless 120.00 1,800.00
Material Cost ₱ 43,850.00
Labor Non-Add

STAGE FLOORING

13.00 sqm
6.00 sheets Plyboard - C-Marine Type 2400mm x 1200mm x 20mm thk 1,750.00 10,500.00
3.00 boxes FLATHEAD SCREW - (V-Head) Threaded, 6.0mm x 50mm (Full Thread) 860.00 2,580.00
3.00 pcs Drill Bit 1/4" (Steel) 100.00 300.00
1.00 lot Welding Machine Rent 2,500.00 2,500.00
Material Cost ₱ 15,880.00
Labor Non-Add
Total Item Cost ₱ 160,975.00

III STEEL WORKS

1.00 lot Stage Flooring

6.00 lngths G.I. Rec. Tube 2" x 4" x 1.5mm thk 1,750.00 10,500.00
15.00 lngths G.I. Rec. Tube 2" x 3" x 1.2mm thk 900.00 13,500.00
7.00 lngths G.I. Rec. Tube 2" x 2" x 1.2mm thk 650.00 4,550.00
4.00 lngths BAR - Plain Round 12mmØ x 6.0m 210.00 840.00
2.00 bags Welding Rod #601 105.00 210.00
4.00 pcs Cutting Disk for Steel 4"Ø 290.00 1,160.00
4.00 pcs Carbide tip Drill bit(Steel) 3/8" 90.00 360.00
4.00 pcs Drill Bit for Masonry 3/8 " 140.00 560.00
4.00 pcs Drill Bit for Masonry 1/2 " 250.00 1,000.00
1.00 lot Welding Machine Rent 2,500.00 2,500.00
1.00 tanks Acetylene Refill (35 kgs) 1,820.00 1,820.00
1.00 tanks Oxygen Refill (1800 psi|) 920.00 920.00
Material Cost ₱ 37,920.00
Labor Non-Add
Total Item Cost ₱ 37,920.00

IV PAINTING WORKS

Ceiling/Drywall 80 sqm.
5.00 gals PAINT - Acrylic Flat Latex Paint #701 410.00 2,050.00
10.00 gals PAINT - Acrylic Latex Semi-Gloss (verify color & shade) 740.00 7,400.00
5.00 gals Tex-a-kote Island Cast Solvent Based 900.00 4,500.00

Concrete Wall 88 sqm.

6.00 gals PAINT - Masonry Putty water based #7311 710.00 4,260.00
6.00 gals PAINT - Acrylic Flat Latex Paint #701 410.00 2,460.00
12.00 gals PAINT - Acrylic Latex Semi-Gloss (verify color & shade) 740.00 8,880.00
6.00 gals Tex-a-kote Island Cast Solvent Based 900.00 5,400.00

Radio station table

4.00 gals PAINT - Acrylic Flat Latex Paint #701 410.00 1,640.00
1.00 gals PAINT - Acrylic Latex Semi-Gloss (orange) 740.00 740.00
1.00 gals PAINT - Acrylic Latex Semi-Gloss (french blue) 740.00 740.00
1.00 gals PAINT - Acrylic Latex Semi-Gloss (verify color & shade) 740.00 740.00
6.00 gals Epoxy Primer Guilder 1,200.00 7,200.00
5.00 gals Metal Etching Solution (Galva Washed) 210.00 1,050.00
1.00 gals Paint Thinner #0340 610.00 610.00
3.00 gals Red Oxide Primer 410.00 1,230.00
2.00 gals Polyester Body Filler w/ Hardener 600.00 1,200.00

Office Tables,Shelves,Cabinets
4.00 gals PAINT - Acrylic Flat Latex Paint #701 410.00 1,640.00
6.00 gals PAINT - Acrylic Latex Semi-Gloss (orange) 740.00 4,440.00
6.00 gals PAINT - Acrylic Latex Semi-Gloss (french blue) 740.00 4,440.00
6.00 gals PAINT - Acrylic Latex Semi-Gloss (verify color & shade) 740.00 4,440.00
6.00 gals Epoxy Primer Guilder Gray 1,200.00 7,200.00
10.00 gals Metal Etching Solution (Galva Washed) 210.00 2,100.00
5.00 gals Paint Thinner #0340 610.00 3,050.00
3.00 gals Red Oxide Primer 410.00 1,230.00
3.00 gals Polyester Body Filler w/ Hardener 600.00 1,800.00
 Consumables
20.00 pcs Masking Tape 1" 10m/roll 40.00 800.00
5.00 gals Muriatic Acid 80.00 400.00
12.00 kgs Old Newspaper 45.00 540.00
12.00 pcs Paint Brush 1 20.00 240.00
12.00 pcs Paint Brush 2" 35.00 420.00
12.00 pcs Paint Brush 4 75.00 900.00
10.00 pcs Paint Roller 4" with Handle & Pan 95.00 950.00
10.00 pcs Paint Roller Foam 4" Refill 60.00 600.00
50.00 pcs Sand Paper #120 20.00 1,000.00
40.00 pcs Sand Paper #100 20.00 800.00
10.00 mts Sand Paper #80 20.00 200.00
20.00 pcs Sponge Foam (heavy duty) 110.00 2,200.00
12.00 kgs Waste Cotton Fiber 95.00 1,140.00

Material Cost ₱ 90,630.00

Labor Non-Add
Total Item Cost ₱ 90,630.00

V ELECTRICAL WORKS
1.00 lot

CONDUITS, BOXES & FITTINGS (CONDUIT WORKS/ CONDUIT ROUGH-IN)

15.00 pcs BOX - Utility, 2" x 2" x 4" Metal Deep Type Ga. 18 35.00 525.00
22.00 pcs BOX - Junction, 2" x 4" x 4" Metal Deep w/ Cover Ga. 18 45.00 990.00
5.00 pcs BOX - Square, w/ Cover 4" x 11/16" x 11/16" Metal Ga. 18 95.00 475.00
3.00 rolls PIPE - Electrical Flexible Pipe ½"dia. x 100mts 990.00 2,970.00
6.00 lngths PIPE - PVC 3/4" diameter, w/ hub, Thick Wall 90.00 540.00
8.00 lngths PIPE - PVC 1/2" diameter, w/ hub, Thick Wall 75.00 600.00
3.00 packs Metal Screw #6 by 1/2"m, 100 pcs per pack 230.00 690.00
3.00 packs Galvanized Drywall Screw for Metal Steel #8 x 1- 1/2", 100 pcs/ 160.00 480.00
5.00 cans SOLVENT CEMENT - PVC 200 cc 190.00 950.00
8.00 rolls TAPE - Electrical (Big) 55.00 440.00
Material Cost ₱ 8,660.00
Labor Non-Add

WIRES AND WIRING DEVICES

50.00 mts WIRE - THW 5.5 mm² Copper 150m/roll (White) 60.00 3,000.00
2.00 rolls WIRE - THW 3.5 mm² Copper 150m/roll (Red) 4,120.00 8,240.00
3.00 rolls WIRE - THW 2.0 mm² Copper 150m/roll (black) 2,920.00 8,760.00
Material Cost ₱ 20,000.00
Labor Non-Add

POWER LOAD CENTER, SWITCHGEAR AND PANELBOARDS, AND OTHER OVER CURRENT PROTECTION DEVICES
1.00 pair CIRCUIT BREAKER - 30 Amps., 2P, Bolt-on 875.00 875.00
5.00 pair CIRCUIT BREAKER - 20 Amps., 2P, Bolt-on 875.00 4,375.00
2.00 pair CIRCUIT BREAKER - 15 Amps., 2P, Bolt-on 875.00 1,750.00
Material Cost ₱ 7,000.00
Labor Non-Add

LIGHTING FIXTURES AND LAMPS

19.00 sets LUMINAIRE - Downlight LED Lamp 200mm dia. 12 Watts, Warm White 1,000.00 19,000.00
8.00 sets LUMINAIRE - Downlight LED Lamp 200mm dia. 15 Watts, Warm White 1,200.00 9,600.00
8.00 sets Spotlight, 230V, 60Hz, 60mm dia. x 100mm warmwhite and Black Casing 805.00 6,440.00
20.00 sets OUTLET - Convenience 3-Gang Flush Type 3-Pin Universal, Wide Series 250.00 5,000.00
5.00 sets SWITCH - 3 Gang Flush Type, Heavy Duty 210.00 1,050.00
5.00 sets SWITCH - 2 Gang Flush Type, Heavy Duty 140.00 700.00
20.00 mts LUMINAIRE -LED Strip Light , 230V, 60Hz,,220 V - 240 V / 12 V, Warm White 350.00 7,000.00
4.00 sets LED Strip Power Cord AC Adapter 220 V - 240 V / 12 V 260.00 1,040.00
2.00 packs Silicon Fastener Clips with bolt for 14mm LED Strip Lights, 100pcs/ pack 210.00 420.00
4.00 pcs Nail Free Construction Adhesive, Water Resistant, 320g 300.00 1,200.00
Material Cost ₱ 51,450.00
Labor Non-Add

NETWORK AND CABLING SYSTEM ROUGHING INS

Telephone
10.00 lngths PIPE - PVC 3/4" diameter, w/ hub, Thick Wall 95.00 950.00
3.00 pcs BOX - Utility, 2" x 2" x 4" (PVC) 45.00 135.00
3.00 pcs FACE PLATE - 2 gang 90.00 270.00
TV Cable
10.00 lngths PIPE - PVC 3/4" diameter, w/ hub, Thick Wall 95.00 950.00
5.00 lngths PIPE - PVC ½" diameter, PNS Orange 78.00 390.00
3.00 pcs BOX - Utility, 2" x 2" x 4" (PVC) 45.00 135.00
3.00 pcs BOX - Square, w/ Cover 4" x 11/16" x 11/16" (PVC) 95.00 285.00
6.00 pcs 2 Gang Face Plate 90.00 540.00
Material Cost ₱ 3,655.00
Labor Non-Add

CCTV SYSTEM ROUGHING INS

10.00 lngths PIPE - PVC 3/4" diameter, w/ hub, Thick Wall 95.00 950.00
5.00 pcs BOX - Utility, 2" x 2" x 4" (PVC) 36.00 180.00

Material Cost ₱ 1,130.00

Labor Non-Add
Total Item Cost ₱ 91,895.00

VI GLASS WORKS
1.00 lot
SUPPLY AND INSTALLATION: 6mm thk.Clear Fixed Glass Wall
Partition on 1 3/4 x 4 powder coated aluminum frame, provide
powder coated snap with one leaf 12mm thk. Including film strip
GD-1 1.00 units Swing glass door 1/4" annealed clear glass w/ 50,000.00 50,000.00
stainless patch fittings and lock with sliding guide,with clear fixed glass windows 3/4 X 4
powder coated aluminum frame jamb and other accessories.
Including film strip as shown
GD-2 3.00 units Aluminum frame Swing glass door 1/4" annealed clear glass w/ 15,000.00 45,000.00
stainless patch fittings and lock with stainless H-type handle on 1
3/4 X 4 powder coated aluminum frame jamb and other accessories.
Including film strip as shown

D-3 2.00 units Panel Door Paint Finished 800mmx2100mm 3,500.00 7,000.00

Material Cost ₱ 102,000.00

Labor Non-Add
Total Item Cost ₱ 102,000.00
Item Equipment/Labor/Materials
Quantity Unit Description Total
No. Unit Cost Total Cost

SUMMARY
I FLOOR/WALL FINISH ₱ 43,800.00
II CARPENTRY WORKS ₱ 160,975.00
III STEEL WORKS ₱ 37,920.00
IV PAINTING WORKS ₱ 90,630.00
V ELECTRICAL WORKS ₱ 91,895.00
VI GLASS WORKS ₱ 102,000.00
Total Item Cost ₱ 527,220.00

TOTAL MATERIAL COST ₱ 527,220.00

LABOR COST ₱ 210,888.00
DIRECT COST ₱ 738,108.00

O.C.M ₱ 110,716.20
INDIRECT COST ₱ 110,716.20

TOTAL PROJECT COST ₱ 848,824.20

say ₱ 848,825.00