Date: April 4, 2018

Bill of Materials and Labor Quotation

Proposed Nine (9) Sets Marine Fender and Sixteen (16) sets Mooring Bollard
BREDCO Port, Bacolod City

Description Qty Unit Unit Price Amount Remarks

Materials and Accessories
Steel Works
MS Plate 20mmx4'x8' 30 shts 32,500.00 975,000.00
GI Pipe 4"x6m S80 (Hot-dip) 40 pcs 14,300.00 572,000.00
S/S Anchor Bolts w/ Nuts 25mm 370 sets 1,950.00 721,500.00
Steel Shafting 2"x6m 8 pcs 6,500.00 52,000.00
Welding Rod 8018 1000 kls 390.00 390,000.00
Welding Rod 6013 200 kls 117.00 23,400.00
- -
Grouting and Anchoring - -
Concrete Epoxy Injectable 250 packs 3,900.00 975,000.00
Non-Shrink Cementitious Grout 60 bags 1,170.00 70,200.00

Painting
Epoxy Primer w/ Catalyst 80 gal 780.00 62,400.00
Epoxy Reducer 80 gal 507.00 40,560.00
Traffic Paint Yellow 50 gal 1,560.00 78,000.00
Traffic Paint Black 50 gal 1,560.00 78,000.00
Painting Accessories 1 lot 65,000.00 65,000.00
Paint Brush and roller, Sanding paper, Steel Brush,etc -
Cutting Tools 1 lot 520,000.00 520,000.00
Acytelene, Cutting Disc, etc - -
Sub Total PHP 4,623,060.00
Others
Lifting Equipments 1 lot 400,000.00 400,000.00
Drilling and Coring Equipments 1 lot 300,000.00 300,000.00
Temporary Supports and scaffo 1 lot 250,000.00 250,000.00
Mobilization and Demobilization 1 lot 200,000.00 200,000.00
Sub Total PHP 1,150,000.00

Page 1 of 10
 BREDCO Port, Bacolod City

Description Qty Unit Unit Price Amount Remarks

Labor
Fabrication of Marine Fender 9.00 sets 52,000.00 468,000.00
Installation of Marine Fender 9.00 sets 21,666.67 195,000.00
Fabrication of Mooring Bollards 16.00 sets 9,750.00 156,000.00
Installation of Mooring Bollards 16.00 sets 4,875.00 78,000.00
Installation of Truck Tires to MS 27.00 sets 2,888.89 78,000.00
Painting of Marine Fender 9.00 sets 8,666.67 78,000.00
Painting of Mooring Bollards 16.00 sets 6,500.00 104,000.00
Safety and Supervision 1.00 lot 500,000.00 400,000.00
Layout 1.00 lot 20,000.00 20,000.00
Sub Total PHP 1,577,000.00
Total Labor and Materials PHP 7,350,060.00
12% VAT PHP 882,007.20
Grand Total PHP 8,232,067.20

Prepared By: Client's Conforme:

Noted By:

Page 2 of 10
 BREDCO Port, Bacolod City
Description Qty Unit Unit Price Amount Weight kgs price/ sqm area Remarks
Materials and Accessories
Steel Works
MS Plate 20mmx4'x8' 30 shts 32,500.00 975,000.00
GI Pipe 4"x6m S80 (Hot-dip) 40 pcs 14,300.00 572,000.00
S/S Anchor Bolts w/ Nuts 25mm 370 sets 1,950.00 721,500.00
Steel Shafting 2"x6m 8 pcs 6,500.00 52,000.00
Welding Rod 8018 1000 kls 390.00 390,000.00
Welding Rod 6013 200 kls 117.00 23,400.00
- -
Grouting and Anchoring - -
Concrete Epoxy Injectable 250 packs 3,900.00 975,000.00
Non-Shrink Cementitious Grout 60 bags 1,170.00 70,200.00

Painting
Epoxy Primer w/ Catalyst 80 gal 780.00 62,400.00
Epoxy Reducer 80 gal 507.00 40,560.00
Traffic Paint Yellow 50 gal 1,560.00 78,000.00
Traffic Paint Black 50 gal 1,560.00 78,000.00
Painting Accessories 1 lot 65,000.00 65,000.00
Paint Brush and roller, Sanding paper, Steel Brush,etc - -
Cutting Tools 1 lot 520,000.00 520,000.00
Acytelene, Cutting Disc, etc - -
- -

Sub Total PHP 4,623,060.00

Others
Lifting Equipments 1 lot 400,000.00 400,000.00
Drilling and Coring Equipments 1 lot 300,000.00 300,000.00
Temporary Supports and scaffolds 1 lot 250,000.00 250,000.00
Mobilization and Demobilization 1 lot 200,000.00 200,000.00

Sub Total PHP 1,150,000.00

Labor
Fabrication of Marine Fender 9.00 sets 52,000.00 468,000.00
Installation of Marine Fender 9.00 sets 21,666.67 195,000.00
Fabrication of Mooring Bollards 16.00 sets 9,750.00 156,000.00
Installation of Mooring Bollards 16.00 sets 4,875.00 78,000.00
Installation of Truck Tires to MS Plate 27.00 sets 2,888.89 78,000.00
Painting of Marine Fender 9.00 sets 8,666.67 78,000.00
Painting of Mooring Bollards 16.00 sets 6,500.00 104,000.00
Safety and Supervision 1.00 lot 500,000.00 400,000.00
Layout 1.00 lot 20,000.00 20,000.00

Sub Total PHP 1,577,000.00

Grand Total PHP 7,350,060.00
Roofing and Trusses and Steelworks
Wide Flanges
W14 x 43 x 12 m 11 pcs 32,118.65 353,305.20 8,462.40
W14 x 43 x 6 m 2 pcs 16,059.33 32,118.65 769.31
W14 x 34 x 12 m 1 pcs 25,396.15 25,396.15 608.29

Page 3 of 10
 BREDCO Port, Bacolod City
Description Qty Unit Unit Price Amount Weight kgs price/ sqm area Remarks
W14 x 34 x 6 m 5 pcs 12,698.07 63,490.36 1,520.73
W14 x 30 x 6 m 42 pcs 11,204.18 470,575.64 11,271.27
W12 x 26 x 12 m 8 pcs 19,420.58 155,364.65 3,721.31
W12 x 22 x 6 m 3 pcs 8,216.40 24,649.20 590.40 kls
W6 x 15 x 6 m 23 pcs 5,602.09 128,848.09 3,086.18 30,029.89 kls
1,253,747.95
Angle Bars -
L50x50x5x6m 495 pcs 942.00 466,290.00 11,657.25
L50x50x6x6m 110 pcs 1,130.40 124,344.00 3,108.60
L63x63x5x6m 155 pcs 1,531.13 237,324.65 5,519.18
L63x63x6x6m 10 pcs 1,814.67 18,146.69 422.02
L75x75x5x6m 65 pcs 1,822.77 118,480.05 2,755.35 23,462.39 kls
964,585.39
C Purlins -
Cpurlins 2x7x1.8mmx6m 420 pcs 861.00 361,620.00 8,820.00
Cpurlins2x4x1.8mmx6m 130 pcs 697.00 90,610.00 2,210.00 11,030.00
452,230.00
MSPlates
PL(400x300x25) 18 pcs 891.60 16,048.85 423.90
PL(350x250x25) 11 pcs 650.13 7,151.40 188.89
PL(150x150x10) 5 pcs 66.87 334.35 8.83
PL(4'x8'x8mm) 4 pcs 7,077.66 28,310.65 747.77 1,369.39 kls
51,845.26
Accessories
M25 x 6 Shafting 12 pcs 1,240.50 14,886.00 277.44
M20 x 6 Shafting 5 pcs 664.00 3,320.00 110.98 388.42
25mm plain washer 80 pcs 15.00 1,200.00
25mm nut 225 pcs 30.00 6,750.00
25mm lock washer 80 pcs 8.00 640.00
20mm plain washer 50 pcs 15.00 750.00
20mm nut 140 pcs 30.00 4,200.00
20mm lock washer 50 pcs 8.00 400.00
32,146.00
Sagrods/Cross Braces
DSB 12x6 G40 170 pcs 202.69 34,456.95 905.57
DSB 20x9 G40 120 pcs 844.53 101,343.98 2,663.44 3,569.01 kls
Turn Buckle 25mm 135 pcs 160.00 21,600.00
157,400.93 69,849.11 kls
#DIV/0!
Hi-Rib Roofing 2,324.00 lm 320.00 743,680.00 12.91
Skylight (IMAC 2mmx0.8mxLm) 702.80 lm 400.00 281,120.00
Roof Insulation (Blanket Bare) 55.00 rolls 2,100.00 115,500.00
Roof Insulation (Aluminum FOil) 30.00 rolls 4,900.00 147,000.00
GI Wire #12 220.00 kls 60.00 13,200.00
Teksscrew 2" 20,000.00 pcs 0.60 12,000.00
Welding Rod 1/8 6011 1,000.00 kg 90.00 90,000.00
Welding Rod 1/8 6013 1,500.00 kg 90.00 135,000.00
Epoxy Primer 400.00 gal 570.00 228,000.00
Reducer 250.00 gal 380.00 95,000.00
Moisture Barrier 210.00 kls 185.00 38,850.00
Sub Total PHP 4,811,305.53 #DIV/0!
Earthworks (Mobilization, Clearing and Layout, Excavation)
Backfill 1000 cu.m 250.00 250,000.00
Backhoe Operation hrs 2,000.00 -

Page 4 of 10
 BREDCO Port, Bacolod City
Description Qty Unit Unit Price Amount Weight kgs price/ sqm area Remarks
Soil Poisoning 8 gal 4,000.00 32,000.00
Sub Total PHP 250,000.00 #DIV/0!
Total Materials PHP 12,411,365.53 #DIV/0!
Others
Labor for EGA Construction @2160 per sqm 3,106,080.00

Sub Total PHP 3,106,080.00 #DIV/0!

Grand Total PHP 15,517,445.53 #DIV/0!
Driveway/Parking 3,705.00 sqm
Driveway/Parking 741.00 cum
Cement 6670 bags 200.00 1,334,000.00
Sand 371 cum 800.00 296,800.00
Gravel G1 926 cum 1,100.00 1,018,600.00
Labor for EGA Construction @100 per sqm 370,500.00
Grand Total PHP 3,019,900.00 PHP 815.09

Page 5 of 10
 Roofing and Trusses and Steelworks
Description Qty Unit Unit Price Amount
Columns and Girders
W14x43x12 11 pcs 34,618.91 380,808.00 8,462.40 769.3091 43 12 39.36
W14x34x6 1 pcs 13,686.55 13,686.55 304.15 304.1455 34 6 19.68
W14x34x12 1 pcs 27,373.09 27,373.09 608.29 608.2909 34 12 39.36
W12x26x12 8 pcs 20,932.36 167,458.91 3,721.31 465.1636 26 12 39.36
W6x15x6 23 pcs 6,038.18 138,878.18 3,086.18 16,182.33 134.1818 15 6 19.68
728,204.73

Trusses
W14x43x6 2 pcs 17,309.45 34,618.91 769.31 384.6545 43 6 19.68
W14x30x6 42 pcs 12,076.36 507,207.27 11,271.27 268.3636 30 6 19.68
W14x34x6 4 pcs 13,686.55 54,746.18 1,216.58 304.1455 34 6 19.68
W14x22x6 3 pcs 8,856.00 26,568.00 590.40 196.8 22 6 19.68
L50x50x5x6m 495 pcs 942.00 466,290.00 11,657.25
L50x50x6x6m 110 pcs 1,130.40 124,344.00 3,108.60
L63x63x5x6m 155 pcs 1,424.30 220,767.12 5,519.18 6
L63x63x6x6m 10 pcs 1,730.27 17,302.66 422.02 6
L75x75x5x6m 65 pcs 1,695.60 110,214.00 2,755.35 6
Cpurlins 2x7x1.8mmx6m 420 pcs 750.00 315,000.00 8,820.00
Cpurlins2x4x1.8mmx6m 130 pcs 550.00 71,500.00 2,210.00 48,339.96
1,948,558.14
MSPlates
PL(400x300x25) 8 pcs 942.00 7,536.00 188.40
PL(350x250x25) 4 pcs 686.88 2,747.50 68.69
PL(150x150x10) 5 pcs 70.65 353.25 8.83
PL(4'x8'x8mm) 4 pcs 7,477.72 29,910.89 747.77 1,013.69 kls
40,547.64
Accessories
M25 x 6 Shafting 12 pcs 1,240.50 14,886.00 277.44
M20 x 6 Shafting 5 pcs 664.00 3,320.00 110.98 388.42 kls
25mm plain washer 80 pcs 15.00 1,200.00
25mm nut 225 pcs 30.00 6,750.00
25mm lock washer 80 pcs 8.00 640.00
20mm plain washer 50 pcs 15.00 750.00
20mm nut 140 pcs 30.00 4,200.00
20mm lock washer 50 pcs 8.00 400.00
32,146.00
Sagrods/Cross Braces
DSB 12x6 170 pcs 186.44 31,694.96 905.57
DSB 20x9 120 pcs 776.84 93,220.48 2,663.44 3,569.01 kls
Turn Buckle 25mm 135 pcs 160.00 21,600.00
146,515.44

Hi-Rib Roofing 2324 lm 320.00 743,680.00

Skylight (IMAC 2mmx0.8mxLm) 702.8 lm 400.00 281,120.00
Roof Insulation (Blanket Bare) 55 rolls 2,100.00 115,500.00
Roof Insulation (Aluminum FOil) 30 rolls 4,900.00 147,000.00
GI Wire #12 220 kls 60.00 13,200.00
Teksscrew 2" 20000 pcs 0.60 12,000.00
Welding Rod 1/8 6011 1000 kg 90.00 90,000.00
Welding Rod 1/8 6013 1500 kg 90.00 135,000.00
SS Welding Rod 1/8 kg 350.00 -
Epoxy Primer 400 gal 570.00 228,000.00
Reducer 250 gal 380.00 95,000.00
Moisture Barrier 210 kls 185.00 38,850.00
1,899,350.00
4,795,321.94
 Description Qty Unit Unit Price Amount Weight kgs price/ sqm area Remarks
Reinforcing bars 31.00
dia. 10 x 6 G40 500 pcs 103.58 51,789.15 1,849.61
dia. 12 x 6 G40 1100 pcs 143.83 158,208.47 5,859.57
dia 20 x 12 G60 85 pcs 828.63 70,433.25 2,515.47

Sub Total PHP 280,430.88 10,224.66 #REF!

Concrete and Masonry including DRIVEWAY AND PARKING #REF! kg/sqm
Cement 1650 bags 200.00 330,000.00
Sand 95 cum 700.00 66,500.00
Gravel 3/4 150 cum 1,200.00 180,000.00
CHB 6" 500 pcs 18.00 9,000.00
Sika Grout 215 2 bags 650.00 1,300.00
Sub Total PHP 585,500.00 #REF!
Formworks and Scaffolds
Coco Lumber 2"x3"x10' 280.00 pcs 110.00 30,800.00
Plywood 4'x8'x3/4" 20.00 pcs 700.00 14,000.00
CW Nails 4" 2.00 Box 750.00 1,500.00
CW Nails 2 1/2" 1.00 Box 750.00 750.00
CW Nails 1 1/2" 1.00 Box 870.00 870.00
CW Nails 2" 1.00 Box 950.00 950.00
Concrete Nails 3" 10.00 kg 50.00 500.00
GI Wire #16 5.00 rolls 1,150.00 5,750.00
Sub Total PHP 55,120.00 #REF!

Roofing and Trusses and Steelworks

Wide Flanges
W14 x 43 x 12 m 8 pcs 21,540.65 172,325.24 6,154.47
W14 x 34 x 12 m 1 pcs 17,032.15 17,032.15 608.29
W12 x 26 x 12 m 4 pcs 13,024.58 52,098.33 1,860.65
W12 x 22 x 6 m 3 pcs 5,510.40 16,531.20 590.40 kls
W6 x 15 x 6 m 10 pcs 3,757.09 37,570.91 1,341.82 10,555.64 kls
295,557.82
Angle Bars -
L50x50x5x6m 180 pcs 659.40 118,692.00 4,239.00
L63x63x5x6m 90 pcs 997.01 89,731.15 3,204.68
L63x63x6x6m 8 pcs 1,181.64 9,453.16 337.61
L75x75x5x6m 40 pcs 1,186.92 47,476.80 1,695.60 9,476.90 kls
265,353.11
C Purlins -
Cpurlins 2x7x1.8mmx6m 280 pcs 600.00 168,000.00 5,880.00
168,000.00
MSPlates
PL(400x300x25) 8 pcs 659.40 5,275.20 188.40
PL(350x250x25) 4 pcs 480.81 1,923.25 68.69
PL(150x150x10) 5 pcs 49.46 247.28 8.83
PL(4'x8'x8mm) 2 pcs 5,234.41 10,468.81 373.89 639.80 kls
17,914.54
Accessories
M25 x 6 Shafting 5 pcs 1,240.50 6,202.50 115.60
M20 x 6 Shafting 3 pcs 664.00 1,992.00 66.59 182.19 kls
25mm plain washer 80 pcs 15.00 1,200.00
25mm nut 105 pcs 30.00 3,150.00
25mm lock washer 40 pcs 8.00 320.00
20mm plain washer 30 pcs 15.00 450.00
20mm nut 100 pcs 30.00 3,000.00
20mm lock washer 50 pcs 8.00 400.00
16,714.50
Sagrods/Cross Braces
DSB 12x6 G40 60 pcs 149.15 8,949.17 319.61
DSB 20x9 G40 45 pcs 621.47 27,966.14 998.79 1,318.40 kls
Turn Buckle 25mm 88 pcs 160.00 14,080.00
50,995.31 22,172.93 kls
#REF!
Hi-Rib Roofing 1,390.00 lm 200.00 278,000.00 7.72
Roof Insulation (Blanket Bare) 10.00 rolls 1,200.00 12,000.00
GI Wire #12 105.00 kls 55.00 5,775.00
Teksscrew 2" 8,000.00 pcs 0.50 4,000.00
Welding Rod 1/8 6011 280.00 kg 85.00 23,800.00
Epoxy Primer 95.00 gal 500.00 47,500.00
Moisture Barrier 65.00 kls 150.00 9,750.00
Page 7 of 10
 Description Qty Unit Unit Price Amount Weight kgs price/ sqm area Remarks
Sub Total PHP 1,195,360.27 #REF!
Earthworks (Mobilization, Clearing and Layout, Excavation)
Backfill 300 cu.m 250.00 75,000.00
Soil Poisoning 2 gal 3,000.00 6,000.00
Sub Total PHP 75,000.00 #REF!
Total Materials PHP 2,191,411.15 #REF!

Prepared by:

Jacylou A. Cepedoza
Civil Engineer
Lic. No.: 0134760, 11/10/20
PTR: 7148773, Bacolod City

Others
Labor for EGA Construction @2160 per sqm 3,106,080.00

Sub Total PHP 3,106,080.00 #REF!

Grand Total PHP 5,297,491.15 #REF!
Driveway/Parking 3,705.00 sqm
Driveway/Parking 741.00 cum
Cement 6670 bags 200.00 1,334,000.00
Sand 371 cum 800.00 296,800.00
Gravel G1 926 cum 1,100.00 1,018,600.00
Labor for EGA Construction @100 per sqm 370,500.00
Grand Total PHP 3,019,900.00 PHP 815.09

Page 8 of 10
Rebars Cutting List

no of no of cut bars no of length

Footings footings Size Length hook per footing total cut bars per footing total lengths
(mm) (m) (mm) (pcs) (pcs) (pcs) (pcs)

F1 5 16 2.65 200 20 100 10.00 50

F2 13 16 2.00 100 16 208 5.33 70

120
otal lengths

200 2250 200

1800
100 100