PROJECT : CONSTRUCTION OF BILLBOARD 25' W x 100' H

LOCATION : Go Hotels North EDSA

CONTRACTOR : FLYINGSQUAD BILLBOARD SERVICES
SUBJECT : Cost Breakdown

MATERIAL
ITEM NO. ITEM DESCRIPTION QTY UNIT TOTAL AMOUNT
UNIT COST
I PRE-CONSTRUCTION REQUIREMENTS
I-A Permits
Barangay Permit
DPWH Permit
Zoning Permit 1.00 lot
Building Permit
Ocupancy Permit
Sign Permit
SUB-TOTAL ITEM I 812,640.00
II GENERAL REQUIREMENTS
II-A Structural Plans (Signed and Sealed)
Blueprints, Design Computations and Certificate 1.00 lot
Electrical Plans, Schematic Diagrams, (Signed and Sealed)
SUB-TOTAL ITEM II 187,960.00
III SAFETY REQUIREMENTS
III-A Mobilization/Demobilization 1.00 lot
Temporary Facilities 1.00 lot
Miscellaneous 1.00 lot
SUB-TOTAL ITEM III 105,000.00
IV STRUCTURAL WORKS
IV-A Plates & Stiffeners
1200x2400x16mm Steel Plate 4.00 pcs
IV-B Main Structural Frames & Tarp Frame
63x63x5mm Angle Bar 35.00 pcs
50x50x5mm Angle Bar 20.00 pcs
38x38x4mm Angle Bar 36.00 pcs
GI Pipe 1½" dia. 18.00 pcs
GI Pipe 1" dia. 3.00 pcs
IV-C Ladders, Catwalks & Lighting Brackets
1.0 Catwalk
63x63x5mm Angle Bar 6.00 pcs
50x50x5mm Angle Bar 16.00 pcs
38x38x4mm Angle Bar 4.00 pcs
Mesh Wire (38x38 spacing) 3.00 roll
GI Pipe 1" dia. 3.00 pcs
2.0 Lighting Bracket (6pcs)
50x50x5mm Angle Bar 9.00 pcs
38x38x4mm Angle Bar 9.00 pcs
1200x2400x16mm Steel Plate 2.00 pcs
 PROJECT : CONSTRUCTION OF BILLBOARD 25' W x 100' H
LOCATION : Go Hotels North EDSA
CONTRACTOR : FLYINGSQUAD BILLBOARD SERVICES
SUBJECT : Cost Breakdown

MATERIAL
ITEM NO. ITEM DESCRIPTION QTY UNIT TOTAL AMOUNT
UNIT COST
3.0 PRE-CONSTRUCTION REQUIREMENTS
Lifeline
50x50x5mm Angle Bar 5.00 pcs
Wirerope 3/8 120.00 m
Turnbuckle 5/8 3.00 pcs
Cable Clip 3/8 18.00 pcs
IV-D Other Consumables/ Miscellaneous
Epoxy Grout 3.00 gal
Welding Rod 6013 (Fuji) 8.00 box
Welding Rod 6011 (Fuji) 4.00 box
Oxygen 18.00 tank
LPG 6.00 tank
SUB-TOTAL ITEM IV 633,667.59
V PAINTING WORKS
V-A Application of Two Coat Primer & Top Coat
Epoxy Primer 22.00 gal
QDE Blue 22.00 gal
Paint Thinner 22.00 gal
Lacquer Thinner 22.00 gal
Paint Brush 4" 18.00 pcs
Rags 1.00 lot
SUB-TOTAL ITEM V 128,635.00
VI ELECTRICAL WORKS
# 10 THHN wire 3.00 roll
#14 Royal cord 72.00 m
Metal Halide 1000watts 9.00 set
Timer with back-up 1.00 set
Magnetic contactor Bolt-on 1.00 set
Circuit breakers 4.00 set
Panel Box 1.00 set
PVC Conduit 3/4" 35.00 pcs
PVC Clamp 105.00 pcs
Elbow 15.00 pcs
Tee 3.00 pcs
Junction box with cover 4x4 10.00 pcs
Cable tie 10" long 1.00 box
Electrical tape 30m. 3.00 pcs
SUB-TOTAL ITEM VI 335,167.95
VII POST-CONSTRUCTION REQUIREMENTS
VII-A Permits
Ocupancy Permit 1.00 lot
Sign Permit
SUB-TOTAL ITEM VII 305,000.00
 PROJECT : CONSTRUCTION OF BILLBOARD 25' W x 100' H
LOCATION : Go Hotels North EDSA
CONTRACTOR : FLYINGSQUAD BILLBOARD SERVICES
SUBJECT : Cost Breakdown

MATERIAL
ITEM NO. ITEM DESCRIPTION QTY UNIT TOTAL AMOUNT
UNIT COST
PRE-CONSTRUCTION REQUIREMENTS
VIII SUMMARY
DIRECT COST A Safety Requirements 105,000.00
B Total Material Cost 1,097,470.54
C Total Labor Cost 479,045.89
A+B+C SUB-TOTAL DIRECT COST 1,681,516.44

INDIRECT COST 10% Contingency Cost 168,151.64

Mark-Up 605,345.92
12% VAT 496,383.65
SUB-TOTAL INDIRECT COST 1,269,881.21

REQUIREMENTS General Requirements 187,960.00

Pre-Construction Requirements 812,640.00
Post-Construction Requirements 305,000.00
SUB-TOTAL 1,305,600.00

TOTAL CONTRACT COST 4,256,997.65

TERMS OF PAYMENT:
PRE-CONSTRUCTION PAYMENT
» STRUCTURAL PLANS AND ELECTRICAL PLANS
» Pre-Construction Requirements

CONSTRUCTION PAYMENT
» 60% DOWN PAYMENT
» 30% UPON COMPLETION
» 10% RETENTION FOR 1 Month

POST-CONSTRUCTION PAYMENT
» Post-Construction Requirements

SCOPE OF WORK:
Provision of signed and sealed documents (Structural Plans, Electrical plans and Certificates) --14 DAYS
Processing of Necessary Permits --21 DAYS
Provision and Installation of Structural And Electrical Materials compliant to the Plans & National Building Code --45 DAYS
Provision and Installation of Structural Safety for Installers --7 DAYS
Processing of Post Construction Permits --21 DAYS

INCLUSIONS:
6 months waranty on workmanship
Initial installation of Tarpaulin (valid until 6 months after construction)