Vous êtes sur la page 1sur 647

PROJECT :

LOCATION :

BUYER :

TOTAL :

SQ.M.

ITEM NO
1.00
1.01
1.02
1.03

2.00
2.01
2.02
2.03
2.05
2.06

excavation / manual
earthfill / manual
compaction / manual
below ffl chb 5"
1st ffl to 2nd ffl chb 4"
2nd ffl to rb chb 4
above rb
partition 4"chb (ground & 2nd flr)

Plastering Works

4.00

Concreting Works

ground floor
second floor
above rb to roof
partition (ground & second flr)

4.01

concreting

5.00

Form Works

5.01

6.00
6.01

7.00

7.01
7.02
7.03
7.04

forms
structural grade

Roofing Works

s-tile roof
r-span roof
corrugated gi sheet ga 26
angular & lc purlins

Tile Works

9.00

Doors, Jambs & Accessories

9.01
9.02
9.03
9.04
9.05
9.06

10.00
10.01
10.02
10.03
10.04

11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07

tiles @ kitchen counter


tiles @ grnd flr t & b
tiles @ 2nd flr t & b
tiles @ masters bedroom t& b
kitchen counter
nook (granite slab)
nook counter
2100
2100
2100
2100
2100
2100

x
x
x
x
x
x

900
700
800
700
800
600

steel door & jamb / manual


steel door & jamb / manual
molded door
sld panel door
molded door
upvc door

window steel casement


steel grilles
sliding glass analok
window glass 1/8" smoked
boysen acrytex (firewall)
enamel
latex exterior side
latex interior side
boysen acrytex (door)
varnish
roof paint

13.00

Ceiling Works

14.00

Electrical Works

15.00

Others

14.01
14.02

cum
cum
cum

sqm
sqm
sqm
sqm
sqm

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sqm
sqm
sqm
sqm

UC
-

LABOR
COST

EQUIPMENT
UC
COST
#DIV/0!

SUBCONTRACT
UC
COST

133.33
80.00
13.33

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

90.91
90.91
90.91
90.91
90.91

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

41.67
41.67
41.67
41.67

cum

#DIV/0!

#DIV/0!

750.00

250.00

sqm

#DIV/0!

#DIV/0!

62.50

kg

#DIV/0!

#DIV/0!

5.00

sqm
sqm
sqm
kg

#VALUE!
#N/A
#N/A

#VALUE!
#N/A
#N/A

100.00
50.00
10.37

sqm
sqm
sqm
sqm
lot
sqm
lot

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

200.00
200.00
200.00
200.00
1,000.00
200.00
1,000.00

unit
unit
unit
unit
unit
unit

500.00
500.00
500.00
500.00
500.00
500.00

sqft
sqft
sqft
sqft

#DIV/0!
-

#DIV/0!
-

14.29
#DIV/0!
-

#DIV/0!
-

sqm
sqm
sqm
sqm
sqm
sqm
sqm

#DIV/0!
96.43
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
71.66
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

50.00
20.00
16.67
16.67
20.00
83.33
16.67

14.86
#VALUE!
#VALUE!
-

lot
lot
set
set
set
set
set
set
unit

#DIV/0!
#DIV/0!
4,400.00
5,500.00
2,099.75
790.00
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-

sqm
sqm
lft

#DIV/0!

#DIV/0!

6.67

co & sw
co & sw

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

250.00
250.00

% wt

PCF

UC

DIRECT COST
COST

UC

BID COST

COST

#DIV/0!
#DIV/0!
#DIV/0!

###
###
###

133.33
80.00
#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
###

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#VALUE!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

###
###
###
###

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!

###

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

###

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

###

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#N/A
#VALUE!
#N/A
#N/A

#N/A
###
#N/A
###

#N/A
#VALUE!
#N/A
#N/A

#N/A
#VALUE!
#N/A
#N/A

#N/A
#VALUE!
#N/A
#N/A

#N/A
#VALUE!
#N/A
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

###
###
###
###
#N/A
###
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
###
###

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#VALUE!
#VALUE!
-

#DIV/0!
#DIV/0!
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

###
1.38
###
###
###
###
###

#DIV/0!
116.43
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
86.52
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
160.59
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
119.34
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
###
###
###
###
###

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
-

#DIV/0!
#DIV/0!
#DIV/0!

###
###
###

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

###
###

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#VALUE!
#VALUE!

7,950.00
2,700.00
1,350.00

#DIV/0!

#DIV/0!

#N/A
#DIV/0!

#N/A
#DIV/0!

500.00
500.00
500.00
8,450.00
3,200.00
1,850.00

#DIV/0!
-

#DIV/0!
-

#DIV/0!
#DIV/0!
#DIV/0!

Painting Works

Plumbing Works

13.01
13.02
13.03

MATERIAL
UC
COST

Windows

12.00

12.01
12.02
12.03
12.04
12.05
12.06
12.07
12.07
12.08

UNIT

Rebar Works

8.00

8.01
8.02
8.03
8.04
8.05
8.06
8.07

QTY

Masonry Works

3.00

3.01
3.02
3.04
3.05

277966373.xls07/30/2015

DESCRIPTION
Earth Works

rough-in ground flr


rough-in second flr
water closet & lavatory package (skylark)
water closet & lavatory package (emperor)
kitchen sink double tub
kitchen sink single tub
bath tub
septic tank installation & pipes
catch basin & downspout
interior ceiling
exterior ceiling
cornice
ground floor
second floor

0.74
#VALUE!
#VALUE!
-

2,000.00
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
500.00
500.00
250.00

#VALUE!
#VALUE!
-

#DIV/0!
#DIV/0!
-

ITEM NO
15.01
15.02
15.03
15.04
15.05
15.06
15.07
15.08
15.09
15.10
15.11
15.12
15.13
15.14
15.15
15.16
15.17
15.18
15.19
15.20
15.21
15.22
15.23
15.24
15.25
15.26
15.27
15.28
15.29
15.30
15.31
15.32
15.33
15.34
15.35
15.36
15.37
15.38
15.39

DESCRIPTION
ceramic tiles 12 x 12"
ceramic tiles 12 x 12" (stair)
anti-skid at stair steps
ceramic tiles 12 x 12" (balcony, carport & lanai)
ceramic tiles 16 x 16
granite 16 x 16
wood parquet ( narra ) 3/8"
cement topping (2nd flr)
vinyl tiles 12" x 12"
cement topping
concrete steps & landing
wooden handrails ( 3"x 3" )
steel stair railings
acu grills (1-unit)
stainless railings
concrete mouldings
concrete moldings 4
concrete moldings 5
wall cladding
pebble ( black with vigan tiles)
pebbles ( black )
water proofing (balcony & CR)
water proofing & topping (roof deck)
wood trellis
glass blocks 8" x 8"
tv antena outlet
polycarbonate sheet
adobe 12 x 12 x 4
brick red 2 x 4 x 8
door casing 3 x 14 ft
gi canopy
base board 4 (bb 1- 4b) x 14 ft
decorative fixed capiz
concrete balluster
king post 4 x 4
assorted pebbles
telephone outlet
border
bedroom closet

QTY

UNIT

8.00
-

sqm
sqm
steps
sqm
sqm
sqm
sqm
sqm
sqm
sqm
steps
ft
sq ft
sq ft
sq ft
m
m
m
sqm
sqm
sqm
sqm
sqm
bd ft
sqm
outlet
sqm
sqm
sqm
lft
sqft
sqm
sqft
pc/s
pc/s
sqm
outlet
lm
lot

MATERIAL
UC
COST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
702.04
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

UC

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5,616.31
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

LABOR
COST

166.67
166.67
21.43
166.67
166.67
166.67
62.50
45.45
62.50
#DIV/0!
11.11
14.29
668.85
66.67
150.00
60.00
60.00
166.67
125.00
125.00
20.00
100.00
10.00
200.00
250.00
333.33
166.67
166.67
6.67
#DIV/0!
6.67
14.29
50.00
250.00
125.00
250.00
20.00
1,428.57

#DIV/0!

EQUIPMENT
UC
COST

#DIV/0!
5,350.80
#DIV/0!
-

#DIV/0!
#DIV/0!
267.54
60.00
#DIV/0!
#DIV/0!
-

#VALUE!

SUBCONTRACT
UC
COST

#DIV/0!
#DIV/0!
2,140.32
#DIV/0!
#DIV/0!
-

#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-

#DIV/0!

% wt

#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-

PCF

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
###
###
#N/A
###
###
###
1.38
###
###
1.38
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

UC

DIRECT COST
COST

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1,638.43
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#VALUE! #DIV/0!

UC

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
13,107.43
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

BID COST

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,259.90
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

1.00
1.01
1.02

2.00
2.01
2.02
2.03
2.04
2.05
2.06

3.00

3.01

DESCRIPTION

Prepared by :

Checked by :

277966373.xls07/30/2015

UNIT

EARTHFILL / materials (house)


EARTHFILL / materials (lot)

2100 x 900 steel door & jamb


2100 x 700 steel door & jamb
2100 x 800 molded door
knobs ( faultless )
dead bolt
steel door jamb

unit
unit
unit
set
set
set

set

cum
cum

MATERIAL
UC
COST
#DIV/0!
#DIV/0!

UC

LABOR
COST

EQUIPMENT
UC
COST

SUBCONTRACT
UC
COST

PCF

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

UC

#DIV/0!
#DIV/0!

DIRECT COST
COST

#DIV/0!
#DIV/0!

UC

#DIV/0!
#DIV/0!

BID COST

COST

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

Doors, Jambs & Accessories (materials)

Plumbing Works (materials)


septic tank

TOTAL

NOTE:

QTY

Earth Works

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18,079.21
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

PROPOSED CONTRACTOR'S TOTAL COST:


PROPOSED CONTRACTOR'S COST PER SQ M:
ITEM NO

COST

4,200.00
4,200.00
1,300.00
520.00
320.00
750.00
10,400.00

#DIV/0!

Engr. Agapito C. Caparas


AVP Engineering & Construction

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4,200.00
4,200.00
1,300.00
520.00
320.00
750.00

#DIV/0!

10,400.00

PROPOSED BUYER'S TOTAL COST :


PROPOSED BUYER'S COST PER SQ M :

materials price ref: 03-15-10

MMC
Office Engineer

Recommending Approval by :

Approved :

Engr. Joel H. Alejandrino


VP Engineering & Construction

Amando M. Buhain
President

#DIV/0!

#DIV/0!

#DIV/0!

PROJECT:
FLOOR AREA:

ITEM NO
1.00
1.01
1.02
2.00
2.01
2.02
2.03
2.04
2.05
2.06
3.00
3.01
3.02
4.00
4.01
4.02
4.03
5.00
5.01
5.02
5.03
6.03
7.03
5.04
6.00
6.01
6.02
6.03
6.04
7.00
7.01
8.01
9.01
10.01
11.01
12.01
13.01
14.01
15.01
16.01
17.01

8.00
8.01
8.02
8.03
8.04
8.05
8.06

9.00
9.01
9.02
9.03
9.04
9.05
9.06
9.07
10.00
10.01
10.02
10.03
10.04
10.05
10.06
10.07
10.08
10.09
10.10
11.00
11.01
11.02
11.03
11.04
11.05
12.00
12.10
12.11
12.12
12.13
12.14
12.15
12.16
12.17
12.20
12.21
12.22
12.23
12.24
12.25
12.26
12.27
12.30
12.31
12.32
12.33
12.34
12.35
12.36
12.37
12.40
12.41
12.42
12.43
12.44
12.45
12.46
12.47
12.50
12.51
12.52
12.53
12.54
12.55
12.56
12.57
12.60
12.61
13.00
13.01
13.02
13.03
13.04
13.05

14.00
14.01
14.02
14.03
14.04
14.05
14.06
14.07
14.08
14.09
14.10
14.11
14.12
14.13
14.14
14.15
14.16
14.17
14.18
14.19
14.20
14.21
14.22
14.23
14.24
14.25
14.26
14.27
14.28
14.29
14.30
14.31
14.32
15.00
15.01
15.02
16.00
16.01
16.02
16.03
16.04
16.05
16.06
16.07
16.08
16.09
16.10
16.11
16.12
16.13
16.14
16.15
16.16
16.17
16.18
17.00
17.01
17.02
17.03
17.04
17.05
17.06
17.07
17.08
17.09
17.10
17.11
17.12
17.13
17.14
17.15
17.16
17.17
17.18
17.19
17.20
17.21
17.22
17.23
18.00
18.01
18.02
18.03
18.04
18.05
19.00
19.01
19.02
19.03
19.04
20.00
20.01
20.02
20.03

DESCRIPTION
EARTH WORKS
earth fill / materials (lahar)
earth fill / materials (common borrow)
MASONRY WORKS
cement
sand
10 mm dia rsb
tie wire # 16
chb 5 thk
chb 4 thk
PLASTERING WORKS
cement
sand
CONCRETING WORKS
cement
sand
gravel
REBAR WORKS
9 mm dia rsb
10 mm dia rsb
12 mm dia rsb
16 mm dia rsb
20 mm dia rsb
tie wire # 16
FORM WORKS
Plywood 1/4 thk 4' x 8' (ord)
Coco lumber 2 x 3, 2 x 2
Cwn 3, 1 1/2
Form oil
ROOFING WORKS
corr gi sheet ga# 26
7 lft
corr gi sheet ga# 26
6 lft
fab gi ridge roll ga# 26
8 lft
fab gi gutter ga # 26
8 lft
fab gi valley gutter ga # 26 8 lft
fab gi end flashing ga # 26 8 lft
tekscrew
stainless gutter 8 ft
sleeves 3" dia
rivets
silicon
style roof
tekscrew
gutter spanish fab .4mm x .457 m x 8 ft
ridge roll .4mm x .6 m x 8 ft
valley gutter fab .4mm x .457 m x 8 ft
end flashing fab 4mm x .305 m x 8 ft
side wall flashing fab 4mm x .305 m x 8 ft
stainless gutter
sleeves 3" dia
concrete nail 1"
touch up paint
silicon
rivets
r-span roof
tekscrew
gutter spanish fab .4mm x .457 m x 8 ft
ridge roll .4mm x .6 m x 8 ft
valley gutter fab .4mm x .457 m x 8 ft
end flashing fab 4mm x .305 m x 8 ft
side wall flashing fab 4mm x .305 m x 8 ft
stainless gutter
sleeves 3" dia
concrete nail 1"
touch up paint
silicon
rivets
ROOF FRAMING
L 2" x 2" x "
L 2" x 2" x 3/16"
L 1 1/2" x 1 1/2" x 1/4
L 1 1/2" x 1 1/2" x 3/16
welding rod
c purlins 2"x 6" ga 16
c purlins 2"x 4" ga 16
c purlins 2"x 3" ga 16
flat bar 11/2" x 3/16"
Red oxide
Paint thinner
10 mm dia
fascia board lc 2" x 10"
TILE WORKS AT CR
glazed tiles 8 x 12
unglazed tiles 8 x 8
border tiles 3 x 8
cement
sand
grout
tile trim
KITCHEN COUNTER
8 x 8 glazed tiles
3 x 8 border tiles
tile trim
cement
sand
gravel
chb 5 thk
10 mm dia rsb
Good lumber 2 x 3 x 14'
grout
DOORS
flush door 2.1 m x 0.9 m w/ steel jamb
flush door 2.1 m x 0.7 m w/ steel jamb
flush door 2.1 m x 0.8 m w/ steel jamb
pvc door 2.1 m x 0.6 m (poly door)
knob ( yale )
PAINTING WORKS
LATEX INTERIOR SIDE
latex paint flat
latex paint semi gloss
masonry neutralizer
masonry putty
sand paper 100
acri color
stopa
LATEX EXTERIOR SIDE
latex paint flat
latex paint semi gloss
masonry neutralizer
acrytex cast
sand paper 100
acri color
stopa
ACRYTEX (FIREWALL)
acrytex primer
acrytex cast
acrytex top coat
masonry neutralizer
sand paper
acri color
acrytex reducer
PAINTING OF DOOR
acrytex primer
acrytex cast
acrytex reducer
acrytex topcoat
acrytex color
sanding paper #120
stopa
ENAMEL PAINT
enamel paint flat
quick dry enamel
paint thinner
glazing putty
sand paper
tin tin color
stopa
ROOF PAINT
roof guard boysen
CEILING WORKS
good lumber 2" x 2" x 10'
flex board 3.5mm x 4 ft x 8 ft
cwn 3, 1 1/2
good lumber 1" x 1" x 8 ft
wire mesh 1/8 x 1/8
cornice 4 (cn 1 4b) x 14 ft
cornice 3 (cn 1 3b) x 14 ft
cornice 2 (cn 1 2b) x 14 ft
finshing nail
stikwell
screw with tox
PLUMBING WORKS
3/4" dia blue pipe
1/2" dia blue pipe
1/2" dia gi tee
3/4 gi tee
1/2" dia gi elbow 90
kitchen sink faucet
shower faucet
shower head /valve
teflon tape
3/4" x 1/2" gi tee reducer
1/2" x 3/8 gi reducer
2" x 1/2" dia nipple
3/4" x 1/2dia gi elbow reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow
2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye reducer 4" x 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee reducer 4" x 2" dia
c. o. adoptor & plug 4" dia
tee 4" dia
solvent cement 100 cc
floor drain stainer
coupling 4" pvc
coupling 2" pvc
PLUMBING FIXTURES
0
fresh water line
SEPTIC TANK
4"chb
4" dia upvc pipes
4" dia upvc tee
4" dia upvc co/cover
4" dia upvc coupling
4" dia upvc elbow
3" dia upvc pipe
3" dia upvc elbow
3" dia upvc coupling
solvent cement 100cc
form lumber
9mmrsb
tie wire
cement
sand
assorted nails
plywood 1/4 ord
10 mm dia
ELECTRICAL WORKS
breaker box 10 branches
breaker switch 15a
breaker switch 20a
breaker switch 40a
#8 awg stranded wire
#10 awg stranded wire
#12 awg stranded wire
#14 awg stranded wire
f h 1/2 dia
fh 3/4 dia
utility box 2x4
junction box 4" with cover
c o t slot
C o plate
switch quitematic (royu)
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
FLOOR FINISH
0
#N/A
#N/A
#N/A
anti skid raven
KITCHEN COUNTER CABINET
0
12
16
20
CONCRETE MOULDINGS & BALLUSTER
pebbles ( boracay )
cement
sand

QTY

QTY

UNIT

U COST

0.00
0.00

0.00
0.00

cu.m.
cu.m.

#DIV/0!
#DIV/0!

#N/A
#N/A
#N/A
#N/A
0.00
#N/A

bags
cu.m.
pcs
kgs
pcs
pcs

205.00
500.00
115.00
60.00
8.00
7.00

#N/A
#N/A

#N/A
#N/A
#N/A
#N/A
0.00
#N/A
0.00
#N/A
#N/A

bags
cu.m.

0.00
0.00
0.00

0.00
0.00
0.00

bags
cu.m.
cu.m.

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

pcs
pcs
pcs
pcs
pcs
kgs

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
#VALUE!
#VALUE!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
#VALUE!
#VALUE!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A

0.00
0.00
0.00
0.00
0.00
0.00
0.00

WINDOWS
steel casement
glass 1/8 thk (smoked)
TOTAL SUBCON COST

205.00
500.00

#DIV/0!
#DIV/0!
0.00
#N/A
#N/A
#N/A
#N/A
0.00
#N/A
0.00
#N/A
#N/A

205.00
500.00
700.00

0.00
0.00
0.00

0.00
0.00
0.00

80.00
115.00
165.00
293.00
465.00
60.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

pcs
bdft
kgs
li

275.00
20.00
55.00
8.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm

231.00
198.00
140.00
130.00
160.00
160.00
1.85
1200.00
50.00
0.50
120.00
308.00
1.85
340.00
337.00
340.00
340.00
170.00
1200.00
50.00
75.00
515.00
120.00
0.50
253.00
1.85
340.00
227.00
255.00
340.00
170.00
1200.00
50.00
75.00
515.00
120.00
0.50

0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
#VALUE!
#VALUE!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
#VALUE!
#VALUE!

pcs
pcs
pcs
pcs
kgs
pcs
pcs
pcs
pcs
gal
gal
pcs
pcs

795.00
540.00
535.00
340.00
100.00
470.00
420.00
380.00
245.00
305.00
190.00
125.00
320.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A

0.00
0.00
0.00
0.00
0.00
0.00
0.00

pcs
pcs
pcs
bags
cum
bags
pcs

18.50
12.00
18.00
205.00
500.00
60.00
50.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
#N/A
0.00
16.38
0.54
#N/A
0.00

0.00
0.00
0.00
0.00
#N/A
0.00
17.00
1.00
#N/A
0.00

pcs
pcs
pcs
bags
cum
cum
pcs
pcs
bdft
0.00

275.00
36.00
25.00
5.00
#N/A
700.00
8.00
115.00
36.00
0.00

0.00
0.00
0.00
0.00
#N/A
0.00
131.04
61.81
#N/A
0.00

0.00
0.00
0.00
0.00
#N/A
0.00
136.00
115.00
#N/A
0.00

0.00
0.00
0.00
0.00
#N/A

0.00
0.00
0.00
0.00
#N/A

pcs
pcs
pcs
pcs
pcs

#N/A

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#N/A

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#N/A

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

gal
gal
gal
gal
m
quart
kgs

416.00
485.00
275.00
275.00
15.00
45.00
50.00

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

gal
gal
gal
gal
M
quart
kgs

416.00
485.00
275.00
400.00
15.00
45.00
50.00

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.00
0.00
0.00
0.00
0.00
0.00
0.00

gal
gal
gal
gal
sq ft
quart
gal

610.00
400.00
765.00
275.00
15.00
45.00
345.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

gal
gal
gal
gal
quart
pcs
kg

610.00
400.00
345.00
765.00
45.00
10.00
50.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.03
0.06
0.02
0.03
0.07
0.03
0.07

1.00
1.00
1.00
1.00
1.00
1.00
1.00

gal
gal
gal
gal
pcs
1/4 quart
kgs

465.00
515.00
190.00
545.00
10.00
95.00
50.00

13.82
30.62
3.74
16.20
0.74
2.82
3.72

465.00
515.00
190.00
545.00
10.00
95.00
50.00

0.00

0.00

gal

540.00

0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00

SQ.M.
0.00
0.00
pcs
M
pcs
pcs
pcs
kg
can
pcs

450.00
0.00
0.00
0.00
0.00
330.40
247.80
165.20
70.00
120.00
2.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.37
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
70.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
can
pc/s
pc/s
pc/s

100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00
170.00
450.00
62.00
90.00
138.00
74.00
24.00
85.00
26.00
85.00
65.00
118.00
75.00
80.00
53.00
18.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00

0.00
0.00

pcs
SET

13.00
100.00

0.00
0.00

0.00
0.00

0.00
0.00
1.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
#DIV/0!

0.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
#DIV/0!

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
can
bd ft
pcs
kg
bags
cum
kg
pcs
pcs

7.00
450.00
118.00
65.00
53.00
85.00
120.00
25.00
10.00
75.00
20.00
80.00
60.00
205.00
500.00
50.00
275.00
115.00

0.00
0.00
141.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.13
0.00
0.00
0.00
0.00
#DIV/0!

0.00
0.00
236.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
60.00
0.00
0.00
0.00
0.00
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.50
1.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
0.00

unit/s
pair/s
pair/s
pair/s
roll/s
roll/s
roll/s
roll/s
roll/s
roll/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
kg
kg
pc/s

900.00
295.00
295.00
295.00
4645.00
4455.00
2910.00
1635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
37.50
60.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
75.00
60.00
0.00

0.00
#N/A
#N/A
#N/A
0.00

0.00
#N/A
#N/A
#N/A
0.00

0.00
#N/A
#N/A
#N/A
pcs

0.00
#N/A
#N/A
#N/A
1400.00

0.00
#N/A
#N/A
#N/A
0.00

0.00
#N/A
#N/A
#N/A
0.00

0.00
75.92
132.64
203.45

0.00
76.00
133.00
204.00

0.00
0.00
0.00
0.00

0.00
106.29
185.69
284.83

0.00
8069.54
24629.92
57948.66

0.00
8078.04
24696.77
58105.32

0.00
0.00
0.00

0.00
0.00
0.00

can
bag
cum

40.00
205.00
500.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

sqft

COST

#DIV/0!
#DIV/0!
0.00
#N/A
#N/A
#N/A
#N/A
0.00
#N/A
0.00
#N/A
#N/A

set/s
set/s
set/s
set/s

TOTAL MATERIAL COST


SUBCON COST
1.00

COST

p
0.00

#VALUE!
0.00

sqft
sqft

miscellaneous
0.00

0.00
0.00
0.00

0.00
0.00
0.00

#DIV/0!

#DIV/0!

#VALUE!
0.00
#VALUE!

#VALUE!
0.00
#VALUE!

TOTAL EQUIPMENT COST

#N/A

#N/A

TOTAL

#N/A

#N/A

TOTAL LABOR COST

#N/A

#N/A

TOTAL DIRECT COST

#N/A

#N/A

Project
Floor Area
Location
Buyer

0.00 sqm
-

ITEM

0
MATERIALS SPECIFICATION

FINISHES

BRAND

Roofing

Tile span (long span) .4mm thick


Accessories .4mm thick

pre-painted
pre-painted

APO (Puyat steel Corp.)


APO (Puyat steel Corp.)

Ceiling

4.5 mm thk cement board in metal furring


wooden cornice 4(CN-4b) living,dining,kit & hallway
wooden cornice 3 (CN-3b) bedrooms,porch & balcony
wooden cornice 2 (CN-2b) CR

painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen

Flex boards
Pateco
Pateco
Pateco

Flooring

Ground flr 12 x 12 ceramic tiles (polished)


second flr 12 x 12 ceramic tiles (polished)
Porch - 12 x 12 ceramic tiles (unpolished)
Balcony - 12 x 12 ceramic tiles (unpolished)

with pvc anti skid on


exposed edges

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles

Stair

Steps & Landing Concrete

12 x 12 ceramic tiles
with brass anti-skid
painted w/ boysen
painted w/ boysen

Tenzen/Lepanto/Euro tiles
Raven
Sash Factory
Sash Factory
Rapid Forming
Rapid Forming
Sash Factory
Pateco
Poly door
Rapid Forming
Sash Factory
Yale L6267 ET US5
Yale CBCA 5057 US5
Yale

Handrail 3 x 3 wood
King post 4 x 4 wood

Doors & Jambs

Main door - steel door 2.1 x 0.9 m


Service door - steel door 2.1 x 0.7 m
Door at balcony sliding panel door 2-2.1 x 0.7 m
Bedroom door molded door 2.1 x 0.8 m
Cr door PVC door 2.1 x 0.6 m
All door jamb steel (except CR & balcony door)
sliding door jamb 2 x 6 wood jamb
All door lock set (except CR & sliding door) lever type
Main door entrance set
CR door lock set cylindrical type

painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen
pre painted w/ colored glass
painted w/ boysen
painted w/ boysen (acrytex)
antique brass
antique brass

Windows

Casement steel
Glass smoked 1/8 thick

painted w/ boysen

Comfort Room

Floor tiles 8 x 8 ceramic tiles


Wall tiles 12 x 8 (6 layer w/ border @ middle) ceramic tiles
Border tiles 3 x 8 ceramic tiles

unglazed
glazed
glazed

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles

Water closet (CS4338PBDF) & wash basin with long pedestal (LF368)
w/ faucet (LF3000), soap holder (BA31) & paper holder (BA38)

white

HCG Pissarro Package I

Water closet (AMB 150DF) & pedestal lavatory (AMK-P03P)


w/ faucet, soap holder & paper holder (AMPA-E)

white

Artes Myer Emperor Package

Bath tub (1.70 m) with telephone shower

acrylic white

Royal Tern Penguin

Shower head & valve


Faucet shower

chrome plated
chrome plated (JM-9719-220)

WB
Distributed by best tank

Fresh water line


fittings

PVC Blue
GI

Eslon blue

Sewer line
fittings

PVC orange
PVC orange

lucky
lucky

Breaker box
Breaker switch
Wire
Electrical conduit
switch
Switch plate
Convenience outlet
C O plate

stranded
corrugated flexible uPVC
common
common
common
common

Kitchen Counter

Counter top & splash wall - 8x 8 ceramic tiles


Border 3 x 8 ceramic tiles
Kitchen sink double tub
Kitchen sink double tub
Kitchen sink faucet
Kitchen counter cabinet (design F)

glazed
glazed
stainless ( CBS-3617-327)
stainless ( CBS-3018-331)
chrome plated (JM-9814-231)
painted with boysen

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Distributed by best tank
Distributed by best tank
Distributed by best tank
Pateco

Kitchen Nook

granite slab

cut to desire shape

China

top with boysen (acrytex clear)


painted with boysen

stone age (castle stone)


Pateco

Plumbing

Electrical

Contingencies

Chint
Chint

Royu
Royu
Royu
Royu

Other Finishes
Railings at balcony
Wall Cladding
Base board
Concrete Moldings
Balluster
Canopy
Trellis

stainless
manufactured stone
wooden base board (BB 1-4b)
with television cable & outlet at living area & master bedroom
with telephone cable & outlet at living area & master bedroom
4 & 5 pre-cast concrete
Pre-cast concrete
Ga. 24 gi sheet with lace
Pre-cast concrete with 6 mm thk. polycarbonate sheet

painted with boysen


painted with boysen
painted with boysen
painted with boysen

Prepared by:
MMC
Office Engineer

Checked by:
Engr. Agapito C. Caparas
AVP Engineering & Construction

Noted & approved by:


Engr. Joel H. Alejandrino
VP - Engineering & Construction

Miscellaneous

Project
Floor Area
Location
Buyer

0.00 sqm
-

ITEM

0
MATERIALS SPECIFICATION

FINISHES

BRAND

Roofing

Tile span (long span) .4mm thick


Accessories .4mm thick

pre-painted
pre-painted

APO (Puyat steel Corp.)


APO (Puyat steel Corp.)

Ceiling

4.5 mm thk cement board in metal furring


with cornice 4(CN-4b) x 14 ft living,dining,kit & hallway
with cornice 3 (CN-3b) x 14 ft bedrooms,porch & balcony
with cornice 2 (CN-2b) x 14 ft CR

painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen

Flex boards
Pateco
Pateco
Pateco

Flooring

Ground flr 12 x 12 ceramic tiles (polished)


second flr 12 x 12 ceramic tiles (polished)
Porch - 12 x 12 ceramic tiles (unpolished)
Balcony - 12 x 12 ceramic tiles (unpolished)

with pvc anti skid on


exposed edges

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles

Stair

Steps & Landing Concrete

12 x 12 ceramic tiles
With anti-skid
painted w/ boysen
painted w/ boysen

Tenzen/Lepanto/Euro tiles
Raven
Sash Factory
Sash Factory
Sash Factory
Sash Factory
Sash Factory
Pateco
Poly door
Rapid Forming
Sash Factory
Yale
Yale

Handrail 3 x 3 wood
King post 4 x 4 wood

Doors & Jambs

Main door - panel door 2.1 x 0.9 m


Service door - panel door 2.1 x 0.7 m
Door at balcony sliding panel door 2-2.1 x 0.7 m
Bedroom door molded door 2.1 x 0.8 m
Cr door PVC door 2.1 x 0.6 m
All door jamb steel (except CR & balcony door)
sliding door jamb 2 x 6 wood jamb
All door lock set (except CR & sliding door) lever type
CR door lock set

painted w/ boysen (acrytex)


painted w/ boysen (acrytex)
painted w/ boysen (acrytex)
painted w/ boysen (QDE)
pre painted w/ colored glass
painted w/ boysen
painted w/ boysen (acrytex)
solid brass

Windows

Casement steel
Glass smoked 1/8 thick

painted w/ boysen

Comfort Room

Floor tiles 8 x 8
Wall tiles 12 x 8 (6 layer w/ border @ middle)
Border tiles 3 x 8

unglazed
glazed
glazed

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles

Water closet (CS4338PBDF) & wash basin with long pedestal (LF368)
w/ faucet (LF3000), soap holder (BA31) & paper holder (BA38)

white

HCG
Pissarro Package I

Water closet (AMB 150DF) & pedestal lavatory (AMK-P03P)


w/ faucet, soap holder & paper holder (AMPA-E)

white

Artes Myer
Emperor (AMB-150DF)

Bath tub (1.70 m) with telephone shower

acrylic white

Royal Tern (Penguin)

Shower head & valve


Faucet shower

chrome plated
chrome plated (JM-9719-220)

WB
Distributed by best tank

Fresh water line


fittings

PVC Blue
GI

Eslon blue

Sewer line
fittings

PVC orange
PVC orange

lucky
lucky

Plumbing

Electrical

Kitchen Counter

Kitchen Nook

Breaker box
Breaker switch
Wire
switch
Switch plate
Convenience outlet
C O plate

stranded
common
common
common
common

Counter tiles 8x 8
Border tiles 3 x 8
Kitchen sink
Kitchen sink faucet
Kitchen counter cabinet (design F)

glazed
glazed
stainless ( CBS-3617-327)
stainless ( CBS-3018-331)
chrome plated (JM-9814-231)
painted with boysen

granite slab

cut to desire shape

stainless
manufactured stone

top with boysen (acrytex clear)

Chint
Chint
Royu
Royu
Royu
Royu
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Distributed by best tank
Distributed by best tank
Pateco

Other Finishes
Railings at balcony
Wall Cladding
Base board

Prepared by:
MMC
Office Engineer

Checked by:
Engr. Agapito C. Caparas
AVP Engineering & Construction

Noted & approved by:


Engr. Joel H. Alejandrino
VP - Engineering & Construction

stone age (castle stone)

PROJECT
LOCATION
FLOOR AREA
BUYER
ITEM

MATERIALS SPECIFICATION

FINISHES

BRAND

Roofing

Corrugated GI sheet Ga 26
Accessories plain GI sheet

Painted w/ boysen roof guard


Painted w/ boysen roof guard

Ceiling

4.5 mm thk cement board on metal furring

Painted w/ boysen

Flex boards

Flooring

Ground flr 12 x 12 ceramic tiles (polished)


Carport 12 x 12 ceramic tiles (unpolished)

Exposed tile edges w/ tile trim

Tenzen/Lepanto/Euro tiles

Doors & Jambs

Main door - flush door 2.1 x 0.9 m


Service door - flush door 2.1 x 0.7 m w/ GI
Bedroom door flush door 2.1 x 0.8 m
Cr door PVC door 2.1 x 0.6 m
All door jamb steel (except CR)
All door knobs

Painted w/ boysen (acrytex)


Painted w/ boysen (acrytex)
Painted w/ boysen (QDE)
Pre painted
Painted w/ boysen

sash factory
sash factory
sash factory
Poly door
Rapid forming
Yale

Comfort Room

Floor tiles 8 x 8
Wall tiles 12 x 8 (6 layer w/ border @ middle)
Border tiles 3 x 8

Unglazed
Glazed
Glazed

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles

Water closet & wall hung lavatory w/ soap


And tissue holder skylark trip lever

White

Royal tern

Shower head & valve


Faucet shower

Chrome plated
Chrome plated (JM-9719-220)

WB
Distributed by best tank

Fresh water line


fittings

PVC Blue
GI

Eslon blue

Sewer line
fittings

PVC
PVC

Lucky
Lucky

Plumbing

Breaker box
Breaker switch
Wire
switch
Switch plate
Convenience outlet
C O plate

Stranded
Common
Common
Common
Common

Kitchen Counter

Counter tiles 8x 8
Border tiles 3 x 8
Kitchen sink
Kitchen sink faucet
Kitchen counter cabinet (design F)

Glazed
Glazed
Stainless 16 x 24 (BS-2416)
KS-1203
Painted w/ boysen (QDE)

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Distributed by best tank
Distributed by best tank

Wall Cladding

Manufactured Stone

Top with boysen acrytex clear

Stone Age (ledgestones)

Electrical

Chint
Chint

Prepared by:
MMC
Office Engineer
Checked by:
Engr. Agapito C. Caparas
AVP Engineering & Construction

Noted & approved by:


Engr. Joel H. Alejandrino
VP - Engineering & Construction

Royu
Royu
Royu
Royu

materials price list


03/15/11

item no

materials

unit

price

earth works
1.00
2.00

common borrow
lahar

cu m
cu m

150.00
250.00

bag
cum
cum
pc
pc

205.00
500.00
700.00
7.00
8.00

pc
pc

250.00
300.00

concreting, masonry, plastering


1.00
2.00
3.00
4.00
5.00

cement 40 kg/s / bag


sand s1
gravel 3/4 ( round )
chb 4" non load bearing
chb 5" non load bearing

forms & ceiling


1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00

plywood 3/16 ord.


flex brd 3.5 mm
plywood 1/4 (marine)
plywood 1/4 ord.
plywboards 3/4 ord.
coco lumber
good lumber 2" x 2" x 12'
good lumber 2" x 2" x 10'
good lumber 2" x 2" x 8'
good lumber 1" x 1" x 8'
cwn 2"
cwn 3"
cwn 4"
1" finishing nail
cabinet handle
wire mesh 1/8"x1/8"x3'

pc
pc
pc
bd ft
bd ft
bd ft
bd ft
pc
kg
kg
kg
kg
pc
l.m.

310.00
275.00 flexboard
710.00
20.00
36.00
36.00
36.00
36.00
55.00
50.00
50.00
75.00
25.00
85.00

rebars
1.00
2.00
3.00
4.00
5.00
6.00

rebars
rebars
rebars
rebars
rebars
gi wire

1.00

9mm dia
10mm dia
12mm dia
16mm dia
20mm dia
ga 16

pc
pc
pc
pc
pc
kg

80.00
115.00
165.00
293.00
465.00
60.00

price/kg
30.77
32.86
33.00
32.56
33.21

360

25

doors
pvc door 2.1 x .6 m w/ jamb

pc

1,350.00

2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00

pvc door 2.1 x .6 m w/ jamb (w/ louver & colored glass)


molded door 2.1 x .8 m w/ jamb
flush door 2.1 x .6 m w/ jamb
flush door 2.1 x .7 m w/ jamb w/ GI
molded door 2.1 x .8 m w/ jamb
flush door 2.1 x .9 m w/ jamb
steel door 2.1 x .7 m w/ jamb
steel door 2.1 x .9 m w/ jamb
3" x 3" loose pin hinge

pc
pc
pc
pc
pc
pc
pc
pc
pc

2,800.00
3,450.00
1,900.00
2,250.00
2,050.00
2,050.00
4,200.00
4,200.00
25.00

11.00
12.00
13.00
14.00
15.00

door knob ( yale )


door knob ( amerilock )
railings us
hanger stanley
door lock lock wood
deadbolt lock
barrel bolt

pc
pc
pc
pc
pc
pc
pc

250.00
150.00
1,280.00
1,000.00
800.00
240.00
35.00

windows
1.00
2.00
3.00
4.00

glass 1/8" smoke (installed)


glass 1/8" clear (intalled)
analok 1/4" thk bronze ( installed)
steel casement

sq
sq
sq
sq

ft
ft
ft
ft

35.00
35.00
300.00 bus type anodize
140.00

tiles ( t & b, & kitchen counter ) `


1.00
2.00
3.00
4.00

8" x 8" glazed tiles (mariwasa)


8" x 8" unglazed tiles
abc grout / 2 kgs
tile trim per 8 ft
3 x 8 border tiles
8 x 12 glazed tiles

pc
pc
bag
pc
pc
pc

roof framing
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00

angle 2" x 2" x 3/16 x 20 ft


angle 1 1/2" x 1 1/2" x 3/16 x 20 ft
angle 2" x 2" x 1/4 x 20 ft
angle 1 1/2" x 1 1/2" x 1/4 x 20 ft
flat bar 2" x 3/16 x 20 ft
flat bar 1 1/2" x 3/16 x 20 ft
c purlins 2" x 3" x 20 ft (1.20 mm thk)

10.00
11.00
12.00
13.00
14.00

c purlins 2" x 4" x 20 ft (1.20 mm thk)


c purlins 2" x 5" x 20 ft (1.20 mm thk)
c purlins 2" x 6" x 20 ft (1.20 mm thk)
plain round bar 10mm dia. x 6m
welding rod
facia bd 1' x 10 " x l
facia bd lc 2" x 10" x 8 ft (0.9 mm thk)

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00

r span
gutter spanish ( .40 x .457 m x 0.40 mm)per 8 ft
ridge roll per 8 ft
valley gutter per 8 ft
end flushing per 8 ft
side wall flushing per 8 ft
tile span
gutter spanish per 8 ft
ridge roll per 8 ft
valley gutter per 8 ft
end flushing per 8 ft
side wall flushing per 8 ft
tekscrew
silicon
rivets
wire basket strainer
sleeves 3" dia
concrete nail 1 1/2"
corr gi sheet
fab. ridge roll per 8 ft
fab. gutter per 8 ft
fab. valley gutter per 8 ft
fab. end flushing per 8 ft
roof nails
Stainless gutter

pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
kg
bd ft
pcs

12.00
12.00
60.00
50.00
18.00
18.50
03/15/10
540.00
340.00
795.00
535.00
350.00
245.00
380.00
420.00
470.00
125.00
100.00
65.00
320.00

roofing

277966373.xlsMATERIALSPRICELIST07/30/2015

lm
pc
pc
pc
pc
pc
lm
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
kg
ft
pc
pc
pc
pc
kg
pc

253.00
340.00
227.00
255.00
340.00
170.00
308.00
340.00
337.00
340.00
340.00
170.00
1.85
120.00
0.50
100.00
50.00
75.00
33.00
140.00
130.00
160.00
160.00
90.00
1,200.00

kg/m

1.89
2.43
2.70
3.46

350

715

painting ( latex, enamel, floor paint & roof paint )


1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00

masonry neutralizer
paint thinner
panching compound
flat wall enamel
latex
latex semi gloss
qde chocolate brown
qde white
plasolux putty
sanding paper #120
sanding paper #100
lacquer thinner
lacquer flo
whether coat
acri color 1/4 lt latex
tin ting color 1/4 lt enamel.
glazing putty
true coat
boysen roof guard
acreytex primer
acreytex cast
acreytex top coat
acreytex reducer
stopa
Masonry putty boysen

gal.
gal
kg
gal
gal
gal
gal
gal
gal
pc
pc
gal
gal
gal
pc
pc
gal
gal
gal
gal
gal
gal
gal
kgs
gal

275.00
190.00
30.00
465.00
416.00
485.00
420.00
515.00
545.00
10.00
15.00
160.00
580.00
400.00
45.00
95.00
545.00
810.00
540.00
610.00
400.00
765.00
345.00
50.00
275.00

breaker box 6 holes


breaker box 8 holes
breaker box 10 holes
breaker switch 15 a
breaker switch 20 a
breaker switch 30 a
breaker switch 40 a
breaker switch 60 a
breaker switch 100 a
receptacles
t - slot outlet
plate co.
SwitcH
1 gang plate
2 gang plate
3 gang plate
awg stranded wire # 10
awg stranded wire # 12
awg stranded wire # 14
awg stranded wire # 8
flexible hose 3/4"
flexible hose 1/2"
pipe clamp 1/2 " dia.
junction box 4" x 4"
utility box 4" x 2"
electrical tape big
acu outlet national w/ plate
exhaust fan 12" dia ( tailee )
exhaust fan 12" dia ( 3d )

pc
pc
pc
pair
pair
pair
pair
pair
pair
pc
pc
pc
pc
pc
pc
pc
roll
roll
roll
roll
roll
roll
pc
pc
pc
pc
pc
pc
pc

600.00
650.00
900.00
295.00
295.00
295.00
295.00
420.00
750.00
28.00
25.00
25.00
35.00
25.00
25.00
25.00
4,455.00
2,910.00
1,635.00
4,645.00
950.00
750.00
2.50
25.00
18.00
25.00
240.00
1,350.00
1,090.00

electrical
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00

plumbing pipes, fitting & fixtures


1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00
44.00
45.00
46.00
47.00
48.00
49.00
50.00
51.00
52.00
53.00
54.00
55.00
56.00

bath tub ( royal tern penguin acrylic )


lavatory ( counter type royal tern )
lavatory (for hot & cold)
For 2-storey
water closet & lavatory pedestal type (Artes Myer AMB-150DF)
For bungalow
water closet & lavatory wall hang (sf skylark trip lever package)
kitchen sink 16" x 24"
kitchen sink double tub
floor drain 4" x 4" chrome plated
p trap 2" dia.
3" dia. pvc pipe (gray)
2" dia. pvc pipe
4" dia. pvc pipe
4" dia. coupling
3" dia. Coupling (gray)
2" dia. coupling
2" dia. elbow
3" dia. Elbow (gray)
4" dia. elbow
2" dia. tee
3" dia. Tee (gray)
4" dia. tee
4" x 2" dia. reducer tee
4" x 3" dia. reducer tee
4" x 45 elbow
2" x 45 elbow
3" x 45 elbow
clean out 4" dia w/ cover
clean out 2" dia w/ cover
wye 4" dia
wye reducer 4" x 2"
solvent cement ( 100 cc )
vulcaseal
3/4" dia x 10' elson blue
1/2" dia x 10' elson blue
3/4" dia x gi pipe
1/2" dia x gi pipe
3/4" gi coupling
1/2" gi coupling
3/4" gi tee
1/2" gi tee
3/4" x 1/2" gi tee reducer
3/4" gi elbow
1/2" gi elbow
3/4" x 1/2" gi reducer
3" x 1/2" dia nipple
sho valve & head wb brand
shower valve (for hot & cold)
gate valve 3/4 dia
Faucet best tank (ks-1203) kitchen sink
angle valve
Faucet best tank (jm-9719-220) shower
kitchen sink faucet (JM-9814-231)
u. s. teflon
flexible hose
niple 3/8 x 2"
reducer bushing 1/2 x 3/8

277966373.xlsMATERIALSPRICELIST07/30/2015

pc
pc
pc

11,050.00
2,250.00
1,350.00

set

5,500.00

set
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
lt
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc

4,400.00
790.00
2,099.75
80.00
62.00
120.00
170.00
450.00
53.00
10.00
18.00
26.00
25.00
85.00
38.00
30.00
118.00
85.00
95.00
74.00
24.00
10.00
65.00
40.00
138.00
90.00
75.00
360.00
100.00
55.00
450.00
325.00
11.00
9.00
25.00
13.00
25.00
15.00
12.00
15.00
13.00
520.00
2,900.00
320.00

pc
pc
pc
pc
pc
pc
pc
pc

470.00
130.00
350.00
699.75
10.00
120.00
15.00
15.00

floor finish @ ground & second flr.


1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00

12" x 12" unglazed tiles tenzen


vinyl tiles 12" x 12"
vinyl bond
pebbles ( black )
pebbles ( boracay )
red cement
adobe rubble 12" x 12"
adobe rubble 4" x 12"
aslar tiles biege 2" x 6"
aslar tiles biege 4" x 8"
wood parquet narra 3/8 thk top w/ polyurethane
porcelain tiles ( granite tiles )
vigan tiles

pc
pc
gal
can
can
kg
pc
pc
sq m
sq m
sq ft
pcs
pcs

29.60
14.00
375.00
40.00
140.00
150.00
40.00
15.00 ashlar mariposa 4x 8
280.00 green slate 4 x 8
450.00 wood stone 4 x 8
85.00
85.00
15.00

hand rails 2" x 3"


hand rails 3" x 3"
steel railings
lumber 2" x 12" kd
lumber 2" x 10" kd
lumber 2" x 8" kd
t & g 1" x 4" x l
Raven anti-skid
Water proofing-frosroc
Cabinet
Plywood
Piano hinges
Catches
Handle
10 mm square bar
12 mm square bar
16 mm square bar
2 x 2 tubular ga 16
2 x 3 tubular ga 16
2 x 4 tubular ga 16
gi pipe 1 dia sch 20
gi pipe 1 1/2 dia sch 20
gi pipe 2 dia sch 20
1/8 x 1/2 flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1/2 flat bar
3/16 x 1 flat bar
plain round bar 16mm dia
plain gi sheet ga 18
welding rod
concrete balluster
12 x 12 x 4 adobe
2 x 4 x 8 red bricks
king post 4 x 4 (steel & wood)
capiz on yakal frame
Border 8 cm
assorted pebbles
door casing 3 x 14 ft (pateco)
cornice CN-1-6
cornice CN-1-4b
cornice CN-1-3b
cornice CN-1-2b
stick well
concealed hinges
stainless closet handle
aluminum pipe 1 x 16'
Flanges 1 dia
french type cab door
plain gi sheet ga 24
design lace
epoxy primer
baseboard BB 1-4B
glass block 8 x 8
screw with tox
polyurethane reducer
sanding sealer
polyurethane top coat

l ft
l ft
sq ft
bd ft
bd ft
bd ft
bd ft
pc
Pack

100.00
130.00
150.00
66.00
64.00
61.00
42.00
1,400.00
360.00

pc
pc
pc
pc
sqft
5m/roll
can
pc
lft
lft
lft
lft
kg
pc
pc
pc
pc
pc
pc
ft
gal
lft
pc
pc
lit
gal
gal

810.00
130.00
8.00
25.00
110.00
145.00
460.00
735.00
920.00
1,250.00
600.00
910.00
1,310.00
50.00
130.00
105.00
215.00
70.00
170.00
395.00
1,260.00
110.00
100.00
35.00
7.00
800.00
300.00
420.00
200.00
212.80
37.50
23.60
17.70
11.80
120.00
36.00
120.00
240.00
30.00
200.00
520.00
25.00
580.00
24.40
90.00
2.00
135.00
470.00
960.00

stair, handrail & railings


1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00
44.00
45.00
46.00
47.00
48.00
49.00
50.00
51.00
52.00
53.00
54.00
55.00
56.00

Artes myer dual flush push botton & pedestal type-emperor (white)
set
Reg. Colored
set
(ARTES MYER-EMPEROR AMB-150DF-two piece dual push button & pedestal type)

5500
6000

HCG MONET 2
PUSH BUTTON & WALL HUNG (with soap & tissue holder)

6320

GRANITE-GRANITO
16X16
12X12

173.95
93.95

man power rate


skilled
labor
LUCKY ORANGE
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00

per day
per day

2 upvc
3 upvc
4 upvc
p trap 2" dia.
wye reducer 4" x 2"
wye 4" dia
elbow 45-4
elbow 45-3
elbow 45-2
elbow 90-4
elbow 90-3
elbow 90-2
tee reducer 4 x 2
tee reducer 4 x 3
clean out 4" dia w/ cover
clean out 2" dia w/ cover
tee 4
tee 3
tee 2
coupling 4
coupling 3
coupling 2

277966373.xlsMATERIALSPRICELIST07/30/2015

300.00
200.00
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc

170.00
340.00
450.00
62.00
90.00
138.00
74.00
40.00
24.00
85.00
48.00
26.00
85.00
95.00
64.00
26.00
118.00
65.00
38.00
53.00
18.00
33.00

650
350
650

GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI


0.444
0.616
0.888
1.578
2.466
3.853
4.834
6.313
7.990

9
10
12
16
20
25
28
32
36
9mm.
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

kg/m
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

10mm. kg/m
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616

12mm. kg/m
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888

16mm. kg/m
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578

20mm. kg/m
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466

25mm. kg/m
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853

28mm.
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10

0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616

12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888

16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16

1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578

20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20

2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853

28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10

0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616

12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888

16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16

1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578

20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20

2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853

28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10

0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616

12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888

16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16

1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578

20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20

2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853

28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28

kg/m
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834

32mm. kg/m
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313

36mm. kg/m
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990

4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834

32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32

6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313

36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36

7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990

4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834

32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32

6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313

36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36

7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990

4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834

32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32

6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313

36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36

7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990

estimates
foundation

isolated footing
marks

qty
l

dimension (m)
w

F-1
F-2
F-3
F-4
F-5
F-6
F-7

total

code no
4.00
4.00
4.00
4.00
4.00
4.00
4.00

main bars along l


dia
kg/m
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58

code no
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00

main bars along l


dia
kg/m
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62

wall footing
marks

qty
l
-

wf-1
wf-3

dimension (m)
w
d
0.40
0.25
0.30
0.15

total

0.40

9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
total

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

F
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

O
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00

O
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

T
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00

I
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

along l
Bar pcs
5.000
5.000
5.000
6.000
6.000
6.000
6.000

code no
4.00
4.00
4.00
4.00
4.00
4.00
4.00

main bars along w


dia
kg/m
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58

Bar pcs
5.000
5.000
5.000
6.000
6.000
6.000
6.000

no of kg
main bars
tie wire
-

16 mm
10 mm

along l
spacing
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16

code no
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

main bars along w


dia
kg/m
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44

spacing
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40

no of kg
cut bars
-

main

conc vol
cum
-

tie wire
-

N
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00

G
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

cement
bag

sand
cum
-

conc vol
cum
-

gravel
cum
-

cement sand
bag
cum
-

formboard form lumber


pcs
bdft

asstd nails
kg

form oil
li

gravel
cum
-

formboard
pcs
-

form lumber
bdft

asstd nailform oil


kg
li

concreting works

const bid cost/cum

concreting

3000 psi

unit cost

qty

labor unit cost


equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
-

equipment
one bagger mixer

description
Cement
Sand s-1
Gravel 3/4"

#DIV/0!

6.00
1.00

200.00
300.00

1.00

500.00

#DIV/0!

crew
1.00

bill of materials
unit
unit cost
- bags
205.00
- cum
500.00
- cum
700.00

qty

total
labor cost computation:
mixing and placing concrete manually2cum/day

2.00

2.00
one bagger mixer

2.00
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4" 1cum/cum

9.00
0.50
1.00

const bid cost/cum


#DIV/0!
cum

total bid cost


pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

rebars

structural grade

#DIV/0!
#DIV/0!

40 psi

unit cost

qty

0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

5.00

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1.00
1.00

200.00
300.00

qty
-

unit
kg
kg
kg
kg
kg
kg
kg
kg
kg

equipment

0.28
bill of materials
amount
-

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

kg

tion:

labor cost computation


cum/day

on:

material computation
bag/cum
cum/cum
cum/cum

const bid cost/kg


#DIV/0!
kg

#DIV/0!

crew
1.00

total bid cost


pcf

proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

forms

forms

#DIV/0!
#DIV/0!

unit cost

0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10

labor unit cost


equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
equipment

0.28

bill of materials
2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94

unit cost
30.03
31.11
30.97
30.95
31.43
35.04

amount
60.00

description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

labor cost computation:


100.00 kg/day

100.00 kg/day

material computation:

l
install
erect
dismantel
repair

t unit cost

const bid cost/kg


coco lumber

#DIV/0!
sqm

qty
62.50

#DIV/0!
#DIV/0! sub con
#DIV/0!
#DIV/0!
1.00
1.00

#DIV/0!

crew
2.00

200.00
300.00

total bid cost


pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

#DIV/0!
#DIV/0!
0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10
0.28

bill of materials
qty

unit
pcs
bdft
kg
li

unit cost
275.00
20.00
50.00
8.00

amount
-

total

labor cost computation:


8.00 sqm/day

8.00 sqm/day

material computation:

estimates

columns
marks

qty

dimension (m)
b

d
C1
C2
C3
PC
C1
C2
C3
C4
C1
C2
C3
C4
C1
C2
C3
C4
C4
C4
total

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

code no
4
4
4
4
3
4
4
4
3
4
4
4
3
4
4
4
4
4

dia
16.00
16.00
16.00
16.00
12.00
16.00
16.00
16.00
12.00
16.00
16.00
16.00
12.00
16.00
16.00
16.00
16.00
16.00

main bars
kg/m
1.58
1.58
1.58
1.58
0.89
1.58
1.58
1.58
0.89
1.58
1.58
1.58
0.89
1.58
1.58
1.58
1.58
1.58

9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00

10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

O
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

L
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00

U
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

M
0

main bars
no of pcs
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
5.00
6.00
8.00
6.00
5.00
6.00
8.00
6.00
6.00
6.00

ties
dia
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

code no
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2

M
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

kg/m
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62

1st
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.90

no of pcs
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
36.00

ties spacing m
2nd
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10

N
0

25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

L A T E R A L
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

T I

ties spacing m
no of pcs
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
18.00

rest @
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10

L A T E R A L
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
- 9.00
0

no of pcs

T I E S
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

no of kg
ties

main
-

conc vol
cum

tie wire
-

cement
bag

sand
cum
-

gravel
cum
-

formboard form lumber asstd nails form oil


pcs
bdft
kg
li
-

concreting works

concreting

const bid cost/cum


3000 psi

unit cost

qty

labor unit cost


equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

0.00

750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
-

equipment
one bagger mixer

description
Cement
Sand s-1
Gravel 3/4"

#DIV/0!

6
1

200.00
300.00

500

#DIV/0!

crew
1

bill of materials
unit
0 bags
0 cum
0 cum

qty

unit cost
205.00
500.00
700.00

total
labor cost computation:
mixing and placing concrete manuall 2cum/day

2
one bagger mixer

2
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4" 1cum/cum

9
0.5
1

const bid cost/cum

total bid cost

#DIV/0!
cum

#DIV/0!
#DIV/0!

pcf

project cost
8%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

rebars

structural grade

40 psi

unit cost
5%
3%
0%
0%

0%
0%
0%
3%
5%
2%
10%

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

qty
5.00

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

equipment

s
unit cost

amount
205.00
500.00
700.00

#DIV/0!

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00

bill of materials
unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

tion:

labor cost computatio


cum/day

ion:

material computation
bag/cum
cum/cum
cum/cum

const bid cost/kg

total bid cost

#DIV/0!
kg

#DIV/0!
#DIV/0!

0.00
#DIV/0!

pcf

crew
1.0

proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

forms

forms
unit cost

7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%

labor unit cost


equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
equipment

27.5%

bill of materials
2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94

unit cost
30.03
31.11
30.97
30.95
31.43
30.93

amount

60.00

description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

labor cost computation:


100 kg/day

lab
install
erect
dismantel
repair

100 kg/day

material computation:

ma

const bid cost/kg

total bid cost

#DIV/0!
sqm

#DIV/0!
#DIV/0!

coco lumber
qty

0.00

62.50

#DIV/0!
#DIV/0! sub con
#DIV/0!
#DIV/0!
-

nt unit cost

1
1

#DIV/0!

crew
2.0

200.00
300.00

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

bill of materials
qty

unit
0 pcs
0 bdft
0 kg
li

unit cost
275.00
20.00
55.00
8.00

total

labor cost computation:


8 sqm/day

8 sqm/day

material computation:

amount
P-

estimates

beams
marks
FB-1
FB-1
FB-1
FB-1
FB-1
FB-1
FB-1
FB-1
FB-2
FB-2
FB-2
FB-2
FB-2
FB-3
FB-3
FB-3
FB-3
FTB
GB
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1

qty
d
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25

dimension (m)
b
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15

col dim along beam


d1
d2
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.30
0.30
0.30
0.30
0.30
0.30
0.20
0.20
0.20
0.20
0.20
0.20
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30

total
length
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.60
0.60
0.60
0.40
0.40
0.40
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
-

lb-1
lb-2
Pasemano
Cb

total

9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

0.15
0.10
0.10
0.30

0.10
0.10
0.30
0.13

15.00

B
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

E
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

A
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00

M
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

M
-

16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00
16.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4

cont bars
dia
kg/m
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578

no of pcs
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
6
6
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
0
0
0

code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4

dia
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000

extra bars top


kg/m
no of pcs
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
0.888
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.578
1.578

2
2
2
3
3
3
2
2

10.000
10.000
10.000
12.000
12.000
12.000
10.000
10.000

0.616
0.616
0.616
0.888
0.888
0.888
0.616
0.616

2
2
3
4
4
4
2

2
2
2
3
3
3
2
2

10.000
10.000
10.000
12.000
12.000
12.000
10.000
10.000

0.616
0.616
0.616
0.888
0.888
0.888
0.616
0.616

197.00

M
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00

A
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

I
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00

75.00

N
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

S
-

28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00
28.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

top
length(l/4)+24d
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38

code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4

dia
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000

extra bars bot


kg/m
no of pcs
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.578
1.578

length(l/2)+24d
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77

0.24
0.24
0.24
0.29
0.29
0.29
0.24
0.24

R
-

3
3
3
3
3
3
2
2

U P S
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm

12.000
12.000
12.000
12.000
12.000
12.000
10.000
10.000

0.888
0.888
0.888
0.888
0.888
0.888
0.616
0.616

0.58
0.58
0.58
0.58
0.58
0.58
0.48
0.48
37.06

10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00

mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm

code no
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1

ties
dia
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000

kg/m
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

1st
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05

no of pcs
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

ties spacing m
2nd
@ L/4
0.10
1.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00

Rest
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.20
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15

1
1
1
1
1
1
1
1

9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

0.20
0.20
0.20
0.05
0.05
0.05
0.05
0.10

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
54.00

0.20
0.20
0.20
0.10
0.10
0.10
0.10
0.10

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
96.00

0.20
0.20
0.20
0.15
0.15
0.15
0.15
0.15

@ L/2
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
-

main
-

no of kg
extra
ties
-

conc vol
cum

tie wire
-

cement
bag
-

sand
cum
-

gravel
cum
-

form area. formboard form lumber asstd nails


pcs
bdft
kg
-

form oil
li
-

concreting works

concreting

const bid cost/cum


3000 psi

unit cost
labor unit cost
equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

qty

description
Cement
Sand s-1
Gravel 3/4"

0.00

750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
-

equipment
one bagger mixer

#DIV/0!
cum

6
1

200.00
300.00

500

project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1 insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
unit
unit cost
0 bags
0 cum
0 cum

qty

pcf

205.00
500.00
700.00

total
labor cost computation:
mixing and placing concrete manual 2cum/day

2 cum/day

2
one bagger mixer

2
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4"1cum/cum

9
0.5
1

total bid cost

rebars

structural grade

#DIV/0!
#DIV/0!

const bid cost/kg


40 psi

#DIV/0!

unit cost

qty

0.00

#DIV/0!

#DIV/0!

8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

5.00

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

equipment

27.5%
amount
-

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

qty
-

bill of materials
unit
kg
2.66
kg
3.70
kg
5.33
kg
9.47
kg
14.80
kg
23.12
kg
kg
kg
kg

labor cost computation:


100

100

material computation:
bag/cum
cum/cum
cum/cum

const bid cost/kg

total bid cost

#DIV/0!
kg

#DIV/0!
#DIV/0!

pcf

proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

forms

forms

coco lumber

unit cost

7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%

labor unit cost


equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter

62.50
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

27.5%

aterials

bill of materials
unit cost

amount
30.03
31.11
30.97
30.95
31.43
30.93

60.00

description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

omputation:

mputation:

qty
0.00
0.00
0.00
0.00

labor cost computati


kg/day

install
erect
dismantel
repair

kg/day

material computatio

qty

const bid cost/kg

total bid cost

#DIV/0!
sqm

#DIV/0!
#DIV/0!

0.00

pcf

project cost
proj.supervision
#DIV/0!
#DIV/0! constn facilities
sub con
indirect eqpt
miscellaneous
others
crew
indirect cost
2.0
bonds premiums
200.00
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
unit cost
pcs
275.00
bdft
20.00
kg
55.00
li
8.00

total

labor cost computation:


8 sqm/day

8 sqm/day

material computation:

7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
P-

slab no.

S-1
S-2
S-3
S-4
S-5
S-6
S-7
S-8
S-9
S-10
S-11

qty

dimension
l-x
-

l-y
-

Factored load
Deadload
Liveload
Kpa
Kpa
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0

M
3.6
3.6
3.6
3.6
3.6
3.6
3.6
3.6

Loading
l-x
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

l-y
-

estimates

slab
marks

qty
s

S-1
S-2
S-3
S-4
S-5
S-6
S-7
S-8
S-9
S-10
S-11
S-12
SUBTOTAL-1

dimension (clear m)
l
area
-

d
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10

slab on fill
A-1
A-2
A-3
A-4
A-5
A-6
A-7
A-8
A-9
STEPS

SUBTOTAL-2
total

0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08

sb 1
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

beam width
sb 2
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

beam width
lb 1
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

lb 2
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

total length
s
l
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
-

4.80

code no
3
3
3
3
3
3
3
3
3
3
3
3
1
1
1
1
1
1
1
1
1
1
1
1
1

bot bars along short


bot bars along lo
dia
kg/m
spacing code no
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
12.000
0.888
0.20
3
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

1
1
1
1
1
1
1
1
1
1
1
1
1

bot bars along long


dia
kg/m
spacing
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
12.000
0.888
0.20
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000

code no
3
3
3
3
3
3
3
3
3
3
3
3

top bars along short


dia
kg/m
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888

top bars along lo


spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

2.40

code no
3
3
3
3
3
3
3
3
3
3
3
3

top bars along long


dia
kg/m
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888

spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

no of kg
-

2.40

12 mm
9 mm

conc vol
cum

tie wire
-

cement
bag
-

sand
cum

gravel
cum

form area

formboard form lumber


pcs
bdft
-

asstd nails
kg

form oil
li
-

concreting works

concreting

const bid cost/cum


3000 psi

unit cost
labor unit cost
equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

#DIV/0!
qty

0.00

750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
-

equipment
one bagger mixer

6
1

200.00
300.00

500

#DIV/0!

crew
1

bill of materials
description
Cement
Sand s-1
Gravel 3/4"

qty

unit
- bags
- cum
- cum

unit cost
205.00
500.00
700.00

total
labor cost computation:
mixing and placing concrete manually 2cum/day

2
one bagger mixer

2
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4"1cum/cum

9
0.5
1

const bid cost/cum

total bid cost

#DIV/0!
cum

#DIV/0!
#DIV/0!

pcf

project cost
8%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

rebars

structural grade

40 psi

unit cost
5%
3%
0%
0%

0%
0%
0%
3%
5%
2%
10%

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

5.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

bill of ma
amount
205.00
500.00
700.00

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

qty
0.00

on:

labor cost co
cum/day

on:

material com
bag/cum
cum/cum
cum/cum

const bid cost/kg

total bid cost

#DIV/0!
kg

#DIV/0!
#DIV/0!

qty

0.00

#DIV/0!

#DIV/0!

sub con

200.00
300.00

crew
1.0

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

bill of materials
unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

unit cost
2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94

amount
30.03
31.11
30.97
30.95
33.21

60.00

labor cost computation:


100 kg/day

100 kg/day

material computation:

forms

const bid cost/kg

forms

coco lumber

unit cost

qty

labor unit cost


equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter

0.00

62.50

#DIV/0!
#DIV/0! sub con
#DIV/0!
#DIV/0!
1
1

#DIV/0!
sqm

#DIV/0!

crew
2.0

200.00
300.00

equipment

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

qty

unit
0 pcs
0 bdft
0 kg
li

unit cost
275.00
20.00
55.00
8.00

total

labor cost computation:


install
erect
Dismantle
repair

pcf

8 sqm/day

8 sqm/day

material computation:

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
P-

earth works
no. of chb
variable ht.
description
F-1
F-2
F-3
F-4
F-5
F-6
wf-1
wf-3
ftb
septic tank

qty
-

(0.80) m
width m
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.30
0.20
1.20

length m
0.00
0.00
0.00
0.00
0.00
0.00
2.40

depth m
0.70
0.70
0.70
0.70
0.70
0.70
0.40
0.85
1.50

total volume

earth works

excavation / manual
unit cost
volume cum
-

labor unit cost


equipment unit cost
material unit cost
excavation unit cost
total cost
duration
crew
labor

const bid cos


common earth
qty:
133.33

#DIV/0
-

#DIV/0!

133.33 sub con


6

200.00

crew
1

equipment

bill of materials

labor cost computation:


excavation

1 man/1.5 cum/ day

1.50

1.50

material computation:

manual computation
volume =
0 cum
soil type = common earth
difficulty factor =
1
labor cost computation:
labor
crew
wage per labor
capacity per man
labor unit cost

=
6
=
1
=
200 per day
=
1.5 cum/day
volume
x
diff
factor x wage
=
capacity
=

(1)(1)(200)
(1)(1.5)

= 133.3333333 php/cum
duration volume
=
x diff. factor
capacity x no. worker x crew
=
duration =
say=

(0)(1)
(1.5)(1)(6)
0 days
0 days

const bid cost/unit

total bid cost

#DIV/0!
cum
pcf
#DIV/0!
project cost
5.0%
proj.supervision
2.50%
constn facilities
1.50%
indirect eqpt
0.00%
miscellaneous
1.00%
others
0.00%
indirect cost
23%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
7.50%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3
2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.5
4.6
4.7

labor cost computation:


cum/day

cum/day

material computation:

labor
direct equipment
materials
subcontract

project supervision
construction facilities
indirect equipment
miscellaneous

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

amount in pesos
0.00
0.00
0.00
0.00
0.00

###
###
###
###
72.50

0.00
0.00
0.00
0.00
0.00

2.5%
1.5%
0.0%
1.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
7.5%
2.0%
10.0%
22.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

earth works
earthfill / common earth/manual
fill ht.
description
house area
a-1
a-2
a-3
a-4
a-5
a-6
a-7
a-8
a-9
stair

total volume

0.5 m
qty

area (sq.m.)

depth m

earth works

earthfill / manual

lahar

unit cost
volume cum
-

qty:

labor unit cost


equipment unit cost
material unit cost
earthfill unit cost
total cost
duration
crew
labor

80.00

#DIV/0!
#DIV/0! sub con
#DIV/0!
4

description
lahar

200.00

bill of materials
unit
cum

qty
0.00

labor cost computation:


earthfill

1 man/3cum/ day

material computation:
earthfill

1cum x 1.30 sf

MANUAL COMPUTATION
volume =

0 cum

soil type =
difficulty factor =

lahar
1

labor cost computation:


Labor =
4
Crew =
1
Wage per labor =
200 Per day
capacity per man =
2.5 cum/day
labor unit cost = Volume x diff factor x wage
capacity
=

(1)(1)(200)
(1)(2.5)

=
Labor cost =

80 php/cum
- Php

Duration =Volume x diff. Factor


Capacity x no. worker x crew
=

(0)(1)
(2.5)(1)(4)

Duration =
Say=

0 Days
0 Days

material computation:
volume =
0 cum
material unit cost =
250 php/cum
Material cost = material unit cost x volume
Material cost = (0)(250)
=

- Php

total costMaterial
=
cost + labor cost
Volume
(0+ 0)
0
total unit cost =

#DIV/0! php/cum

const bid cost/unit

total bid cost

#DIV/0!
#DIV/0!
cum
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0! constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit cost
amount
250.00
-

total

labor cost computation:


2.50

cum/day

2.50

cum/day

material computation:
1.3

cum/cum

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

earth works
earthfill / common earth/manual
fill ht.
description
lot area

0.5 m
qty

area (sq.m.)

depth m

0.50
0.50
0.50
0.50
0.50
0.50
0.50

total volume

earth works

earthfill / manual

lahar

unit cost
volume cum
-

qty:

labor unit cost


equipment unit cost
material unit cost
earthfill unit cost
total cost
duration
crew
labor

80.00

#DIV/0!
#DIV/0! sub con
#DIV/0!
4

200.00

equipment

description
Common borrow

bill of materials
unit
cum

qty
0.00

labor cost computation:


earthfill

1 man/3cum/ day

material computation:
earthfill

1cum x 1.30 sf

MANUAL COMPUTATION
volume =

0 cum

soil type =
difficulty factor =

lahar
1

labor cost computation:


Labor =
4
Crew =
1
Wage per labor =
200 Per day
capacity per man =
2.5 cum/day
labor unit cost = Volume x diff factor x wage
capacity
=

(1)(1)(200)
(1)(2.5)

=
Labor cost =

80 php/cum
- Php

Duration =Volume x diff. Factor


Capacity x no. worker x crew
=

(0)(1)
(2.5)(1)(4)

Duration =
Say=

0 Days
0 Days

material computation:
volume =
0 cum
material unit cost =
150 php/cum
Material cost = material unit cost x volume
Material cost = (0)(150)
=

- Php

total costMaterial
=
cost + labor cost
Volume
(0+ 0)
0
total unit cost =

#DIV/0! php/cum

const bid cost/unit


#DIV/0!
cum
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit cost
150.00
-

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0.00%
0.00%
0.00%
20%
0.00%
0.00%
0.00%
3.00%
5.00%
2.00%
10.00%
27.5%
amount
-

total

labor cost computation:


2.50

cum/day

2.50

cum/day

material computation:
1.3

cum/cum

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

earth works
compaction / common earth/manual
fill ht.
description
qty
house area
a-1
a-2
a-3
a-4
a-5
a-6
a-7
a-8
a-9
stair

total volume

0.5 m
width m length m depth m

0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50

earth works

compaction / manual

lahar

unit cost
volume cum

qty:

labor unit cost


equipment unit cost
material unit cost
compaction unit cost
total cost
duration
crew
labor

equipment
plate compactor

description

13.33
#DIV/0!

#DIV/0! sub con


#DIV/0!
1

200.00

500.00

bill of materials
unit

qty

labor cost computation:


compaction

1 man/16cum/ day

compactor/plate

20cum/day
material computation:

earthfill

1cum x 1.30 sf

MANUAL COMPUTATION
volume =

0 cum

soil type =
difficulty factor =
labor cost computation:
Labor
Crew
Wage per labor
capacity per man
labor unit cost

lahar
1

=
1
=
1
=
200 Per day
=
15 cum/day
= Volume x diff factor x wage
capacity
=

=
Labor cost =

(1)(1)(200)
(1)(15)
13.3333333333 php/cum
- Php

Duration =Volume x diff. Factor


Capacity x no. worker x crew
=

(0)(1)
(15)(1)(1)

Duration =
Say=
Equipment computation
volume =
plate compactor =

0 Days
0 Days

0 cum
rental per day
capcity
500
15

=
=
Equipment cost =

33.3333333333 php/cum
0 Php

total cost
equipment
=
cost + labor cost
Volume
(0+ 0)
0
total unit cost =

#DIV/0! php/cum

const bid cost/unit


-

crew
1

total bid cost

#DIV/0!
#DIV/0!
cum
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

bill of materials
unit cost

amount

total

labor cost computation:


15.00

cum/day

15.00

cum/day
cum/day

material computation:
1.3

cum/cum

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
#DIV/0!
0.00
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

NO. OF CHB

masonry works

5"chb non bearing


wall ht below ffl
description
front
right
left
rear
porch
plantbox
partition
stair
steps
ramp

total area

const bid cost/unit

below ffl chb 5"

masonry works

non load bearing


qty:

qty

length m

depth m
-

area sqm
-

total bid cost

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
90.91
proj.supervision
5.00%
#DIV/0!
#DIV/0! constn facilities
2.50%
#DIV/0!
indirect eqpt
0.00%
#DIV/0! sub con
miscellaneous
0.00%
#DIV/0!
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
200.00
2
insurance premiums
0.00%
1
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
qty
unit
unit cost
amount
bags
205.00
cum
500.00
pcs
8.00
pcs
115.00
kg
60.00
-

unit cost
0m
opening sqm

labor unit cost


equipment unit cost
material unit cost
masonry 5"unit cost
total cost
duration
crew
labor
mason
equipment

description
cement
sand
5" chb
10 mm dia rsb
#16 tie wire

summary
project:

total

1.0 direct cost


1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
laying 5" chb

6 sqm/man day

5.50 sqm/day

5.50 sqm/day

material computation:
description
1.0 cement
2.0 sand
3.0 5" chb
4.0 10 mm dia rsb
5.0 #16 tie wire

class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm

1.60
19.51
0.08
1.76
71.43

sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

MANUAL COMPUTATION
Area =
CHB SIZE =

labor cost computation:


Labor
Skilled
Crew
Wage per labor
Wage per skilled
capacity per crew
labor unit cost

0 Sqm
5 in.

=
1
=
1
=
2
=
200 Per day
=
300 Per day
=
5.5 sqm/day
= ( labor+skilled)
capacity
=

labor unit cost =


Labor cost =
Duration =

(1)(200)+(1)(300)
(5.5)
90.9090909091 php/sqm
- Php
Area
Capacity x crew
(0)
(5.5)(1)

Duration =
0 Days
Say=
0 Days
material computation:
Area =
0 Sqm
Cement factor:
1.6 sqm/bag
Sand factor:
19.51 sqm/cum
5 in chb factor:
0.0769 sqm/pc
1.762 sqm/pc
1o mm rsb factor
Tie wire factor :
71.428 sqm/kg
Cement:
(0)/(1.6)
=
0 bags
Sand:
(0) / (19.51)
=
0 cum
5 in chb:
(0) / (0.0769)
=
0 pcs
10 mm rsb :
(0) /(1.762)
=
0 pcs
Tie wire : (0) / (71.428)
Tie wire =
0 kg
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost

Total unit cost |:

- Php
Labor cost + material cost
Area
#DIV/0! php/sqm

unit cost
205

Cost
-

500

115
60

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

masonry works
4"chb non bearing
wall ht1stffl-2ndffl
description
front
right
left
rear
porch
plantbox
stair on fill

const bid cost/unit

1st ffl to 2nd ffl chb 4"

masonry works
qty
0
0
0
0
0
0

depth m
0
0
0
0
0
0

area sqm
-

90.91
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

total area

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0!
#DIV/0! constn facilities
2.50%
indirect eqpt
0.00%
sub con
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
200.00
2
insurance premiums
0.00%
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
unit cost
amount
bags
205.00
cum
500.00
pcs
7.00
pcs
115.00
kg
60.00
qty:

labor unit cost


equipment unit cost
material unit cost
masonry4"unit cost
total cost
duration
crew
labor
mason

description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire

total bid cost

non load bearing

unit cost
m
opening sqm length m
0
0
0
0
0
0

qty
-

summary
project:

total

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
laying 5" chb

5.5 sqm/man day

5.50 sqm/day

5.50 sqm/day

material computation:
description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire

class a
1bag/2.4 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm

2.40
29.50
0.08
1.76
71.43

sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

MANUAL COMPUTATION
Area =
CHB SIZE =

0 Sqm
4 in.

labor cost computation:


Labor =
1
Skilled =
1
Crew =
2
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
5.5 sqm/day
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
Labor cost =
Duration =

=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :

(1)(200)+(1)(300)
(5.5)
90.9090909091 php/sqm
- Php
Area
Capacity x crew
(0)
(5.5)(2)
0 Days
0 Days

0
2.4
29.5
0.0769
1.762
71.428

Sqm
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

Cement:
(0)/(2.4)
=
0 bags
Sand:
(0) / (29.5)
=
0 cum
5 in chb:
(0) / (0.0769)
=
0 pcs
10 mm rsb :
(0) /(1.762)
=
0 pcs
Tie wire : (0) / (71.428)
Tie wire =
0 kg
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost

Total unit cost |:

- Php
Labor cost + material cost
Area
#DIV/0! php/sqm

unit cost
205

Cost
-

500

115
60

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

masonry works

2nd ffl to rb chb 4

masonry works
4"chb non bearing
wall ht 2ndffl - 3rdffl
description
front
left
right
rear
balcony

unit cost
qty

m
opening sqm

length m

depth m
-

area sqm
-

labor unit cost


equipment unit cost
material unit cost
masonry 4"unit cost
total cost
duration
crew
labor
mason
equipment

total area

description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire

laying 5" chb

277966373.xlsMASONRY2ndffl_rb07/30/2015

description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire

MANUAL COMPUTATION
Area =
CHB SIZE =

labor cost computation:


Labor
Skilled
Crew
Wage per labor
Wage per skilled
capacity per crew
labor unit cost

=
=
=
=
=
=
=

=
labor unit cost =
Labor cost =
Duration =

277966373.xlsMASONRY2ndffl_rb07/30/2015

=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
Cement:
=
Sand:
=
5 in chb:
=
10 mm rsb :
=
Tie wire :
Tie wire =
Total material cost =
Material unit cost =
Total cost:

Total unit cost |:

277966373.xlsMASONRY2ndffl_rb07/30/2015

const bid cost/unit

total bid cost

non load bearing

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0!
#DIV/0! constn facilities
2.50%
indirect eqpt
0.00%
sub con
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
200.00
2
insurance premiums
0.00%
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
unit cost
amount
bags
205.00
cum
500.00
pcs
7.00
pcs
115.00
kg
60.00
qty:

90.91
#DIV/0!
#DIV/0!
#DIV/0!
1
1

qty
-

project:

total

labor cost computation:


5.5 sqm/man day

summary

5.50 sqm/day

277966373.xlsMASONRY2ndffl_rb07/30/2015

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

5.50 sqm/day

material computation:
class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm

2.40
29.50
0.08
1.76
71.43

0 Sqm
4 in.

1
1
2
200 Per day
300 Per day
5.5 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(5.5)
90.9090909091 php/sqm
- Php
Area

277966373.xlsMASONRY2ndffl_rb07/30/2015

sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

Capacity x crew
(0)
(5.5)(2)
0 Days
0 Days

0
2.4
29.5
0.0769
1.762
71.428
(0)/(2.4)
0
(0) / (29.5)
0
(0) / (0.0769)
0
(0) /(1.762)
0
(0) / (71.428)
0

Sqm
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

bags

unit cost
205

cum

500

pcs

pcs

115

kg

60

Labor cost + material cost


- Php
Labor cost + material cost
Area
#DIV/0! php/sqm

277966373.xlsMASONRY2ndffl_rb07/30/2015

Cost
-

#DIV/0!

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsMASONRY2ndffl_rb07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsMASONRY2ndffl_rb07/30/2015

277966373.xlsMASONRY2ndffl_rb07/30/2015

masonry works

masonry works

above rb

4"chb non bearing


wall ht RB -ROOF
description
front
left
right
rear

unit cost
qty

m
opening sqm length m

depth m

area sqm
-

labor unit cost


equipment unit cost
material unit cost
masonry 4"unit cost
total cost
duration
crew
labor
mason
equipment

total area

description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire

laying 5" chb

277966373.xlsMASONRYabove rb07/30/2015

description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire

MANUAL COMPUTATION
Area =
CHB SIZE =

labor cost computation:


Labor
Skilled
Crew
Wage per labor
Wage per skilled
capacity per crew
labor unit cost

=
=
=
=
=
=
=

=
labor unit cost =
Labor cost =
Duration =

277966373.xlsMASONRYabove rb07/30/2015

=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
Cement:
=
Sand:
=
5 in chb:
=
10 mm rsb :
=
Tie wire :
Tie wire =
Total material cost =
Material unit cost =
Total cost:

Total unit cost |:

277966373.xlsMASONRYabove rb07/30/2015

const bid cost/unit


non load bearing
qty:
90.91

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

qty
-

200.00
300.00

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0! constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

summary
project:

bill of materials
unit
bags
cum
pcs
pcs
kg

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs


unit cost
205.00
500.00
7.00
115.00
60.00

total

amount
-

labor cost computation:


5.5 sqm/man day

total bid cost

5.50 sqm/day

277966373.xlsMASONRYabove rb07/30/2015

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

5.50 sqm/day

material computation:
class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm

2.40
29.50
0.08
1.76
71.43

0 Sqm
4 in.

1
1
2
200 Per day
300 Per day
5.5 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(5.5)
90.9090909091 php/sqm
- Php
Area

277966373.xlsMASONRYabove rb07/30/2015

sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

Capacity x crew
(0)
(5.5)(2)
0 Days
0 Days

0
2.4
29.5
0.0769
1.762
71.428
(0)/(2.4)
0
(0) / (29.5)
0
(0) / (0.0769)
0
(0) /(1.762)
0
(0) / (71.428)
0

Sqm
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

bags

unit cost
205

cum

500

pcs

pcs

115

kg

60

Labor cost + material cost


- Php
Labor cost + material cost
Area
#DIV/0! php/sqm

277966373.xlsMASONRYabove rb07/30/2015

Cost
-

#DIV/0!

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsMASONRYabove rb07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsMASONRYabove rb07/30/2015

277966373.xlsMASONRYabove rb07/30/2015

masonry works

partition 4"chb (ground & 2nd flr)


1ST FFL 2ND FFL
2ND FFL 3RD FFL
3RD FFL RB
description

qty

ground floor
second floor
attic floor

m
m
m
opening sqm

unit cost

length m
-

depth m

area sqm
-

labor unit cost


equipment unit cost
material unit cost
partition wall 4"chb unit cost
total cost
duration
crew
labor
mason
equipment

total area

description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire

laying 4" chb

277966373.xlsMASONRYpartition07/30/2015

description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire

MANUAL COMPUTATION
Area =
CHB SIZE =

labor cost computation:


Labor
Skilled
Crew
Wage per labor
Wage per skilled
capacity per crew
labor unit cost

=
=
=
=
=
=
=

=
labor unit cost =
Labor cost =

277966373.xlsMASONRYpartition07/30/2015

Duration =

=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
Cement:
=
Sand:
=
5 in chb:
=
10 mm rsb :
=
Tie wire :
Tie wire =
Total material cost =
Material unit cost =
Total cost:

Total unit cost |:

277966373.xlsMASONRYpartition07/30/2015

const bid cost/unit


non load bearing
qty:
90.91

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

qty
-

200.00
300.00

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0! constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

summary
project:

bill of materials
unit
bags
cum
pcs
pcs
kg

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs


unit cost
205.00
500.00
7.00
115.00
60.00

total

amount
-

labor cost computation:


7.5 sqm/man day

total bid cost

5.50 sqm/day

277966373.xlsMASONRYpartition07/30/2015

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

5.50 sqm/day

material computation:
class a
1bag/2.4 sqm
2.40
1cum/29.5 sqm
29.50
13pcs/sqm
0.08
.5688 pcs/ sqm
1.76
.014kg/sqm
71.43

0 Sqm
4 in.

1
1
2
200 Per day
300 Per day
5.5 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(5.5)
90.9090909091 php/sqm
- Php

277966373.xlsMASONRYpartition07/30/2015

sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

Area
Capacity x crew
(0)
(5.5)(2)
0 Days
0 Days

0
2.4
29.5
0.0769
1.762
71.428
(0)/(2.4)
0
(0) / (29.5)
0
(0) / (0.0769)
0
(0) /(1.762)
0
(0) / (71.428)
0

Sqm
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg

bags

unit cost
205

cum

500

pcs

pcs

115

kg

60

Labor cost + material cost


- Php
Labor cost + material cost
Area
#DIV/0! php/sqm

277966373.xlsMASONRYpartition07/30/2015

Cost
-

#DIV/0!

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsMASONRYpartition07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsMASONRYpartition07/30/2015

277966373.xlsMASONRYpartition07/30/2015

Plastering

plastering grd floor

20

const bid cost/unit

ground floor

mm

20
class b mix

total area

qty
-

m
opening sqm length m
-

depth m
-

area sqm
-

labor unit cost


equipment unit cost
material unit cost
plastering unit cost
total cost
duration
crew
labor
mason
equipment

description
cement
sand

mm
qty:

total bid cost

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
41.67
proj.supervision
5.00%
#DIV/0!
#DIV/0! constn facilities
2.50%
#DIV/0!
indirect eqpt
0.00%
#DIV/0! sub con
miscellaneous
0.00%
#DIV/0!
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
200.00
2
insurance premiums
0.00%
1
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
qty
unit
unit cost
amount
bags
205.00
cum
500.00
-

unit cost
wall ht1stffl-2ndffl
description
front
right
left
rear
porch
plantbox
stair on fill

summary
project:

1.0 direct cost


1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

###
###
###
###
72.50

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

3.0 other costs

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost

#DIV/0!
labor cost computation:
plastering interior

16 sqm/man day

12.00 sqm/day

12.00 sqm/day

material computation:
description
1.0 cement
2.0 sand

class a
1bag/2.778 sqm
1cum/50 sqm

0.36
0.02

bag/sqm
cum/sqm

MANUAL COMPUTATION
Area =
Plastered thickness =

0 Sqm
20 mm

labor cost computation:


Labor =
1
Skilled =
1
Crew =
2
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
12 sqm/day
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
Labor cost =
Duration =

=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:

Cement:
=
Sand:
=

(1)(200)+(1)(300)
(12)
41.6666666667 php/sqm
- Php
Area
Capacity x crew
(0)
(12)(2)
0 Days
0 Days

0 Sqm
0.36 bag/sqm
0.02 cum/sqm

(0) x(0.36)
0 bags
(0) x (0.02)
0 cum

Total material cost =


Material unit cost =
Total cost: Labor cost + material cost

Total unit cost |:

- Php
Labor cost + material cost
Area
#DIV/0! php/sqm

unit cost
205
500

Cost
-

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
total

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!

plastering

plastering 2nd floor

second floor

20 mm

unit cost
wall ht 2ndffl - attic ffl
description
front
left
right
rear
balcony

qty

total

m
opening sqm length m
-

depth m
-

area sqm
#VALUE!
#VALUE!

labor unit cost


equipment unit cost
material unit cost
plastering unit cost
total cost
duration
crew
labor
mason
equipment

description
cement
sand

plastering interior

277966373.xlsPLASTERINGsecond07/30/2015

description
1.0 cement
2.0 sand

MANUAL COMPUTATION
Area =
Plastered thickness =

labor cost computation:


Labor
Skilled
Crew
Wage per labor
Wage per skilled
capacity per crew
labor unit cost

=
=
=
=
=
=
=

=
labor unit cost =
Labor cost =
Duration =

277966373.xlsPLASTERINGsecond07/30/2015

=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:

Cement:
=
Sand:
=

Total material cost =


Material unit cost =
Total cost:

Total unit cost |:

277966373.xlsPLASTERINGsecond07/30/2015

const bid cost/unit


20
class b mix

mm
qty:

41.67
#VALUE!
#VALUE!
#VALUE!
#VALUE!
1
1

qty
#VALUE!
#VALUE!

total bid cost

#VALUE!
#VALUE!
sqm
pcf
#VALUE!
project cost
7.5%
#VALUE!
#VALUE! proj.supervision
5.00%
#VALUE!
#VALUE! constn facilities
2.50%
indirect eqpt
0.00%
sub con
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
200.00
2
insurance premiums
0.00%
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
unit cost
amount
bags
205.00
#VALUE!
cum
500.00
#VALUE!

summary
project:

#VALUE!

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

total

#VALUE!

labor cost computation:


16sqm/man day

12.00 sqm/day

277966373.xlsPLASTERINGsecond07/30/2015

12.00 sqm/day

material computation:
class a
1bag/2.778 sqm
1cum/50 sqm

0.36
0.02

#VALUE! Sqm
20 mm

1
1
2
200 Per day
300 Per day
12 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(12)
41.6666666667 php/sqm
#VALUE! Php
Area

277966373.xlsPLASTERINGsecond07/30/2015

bag/sqm
cum/sqm

Capacity x crew
#VALUE!
(12)(2)
#VALUE! Days
#VALUE! Days

#VALUE! Sqm
0.36 bag/sqm
0.02 cum/sqm

#VALUE!
#VALUE! bags
#VALUE!
#VALUE! cum

unit cost
205
500

Cost
#VALUE!
#VALUE!

#VALUE!
#VALUE!
Labor cost + material cost
#VALUE! Php
Labor cost + material cost
Area
#VALUE! php/sqm

277966373.xlsPLASTERINGsecond07/30/2015

amount in pesos
#VALUE!
#VALUE!
#VALUE!
0.00
#VALUE!

###
###
###
###
72.50

pct wt. of total


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

277966373.xlsPLASTERINGsecond07/30/2015

#VALUE!

277966373.xlsPLASTERINGsecond07/30/2015

277966373.xlsPLASTERINGsecond07/30/2015

plastering

plastering partition

above rb to roof

20 mm

unit cost
description

m
opening sqm

qty

front
left
right
rear

total area

length m depth m
-

area sqm
-

labor unit cost


equipment unit cost
material unit cost
above rb to roof
total cost
duration
crew
labor
mason
equipment

description
cement
sand

plastering interior

277966373.xlsPLASTERINGaboverb07/30/2015

description
1.0 cement
2.0 sand

manual computation
area =
plastered thickness =

labor cost computation:


labor
skilled
crew
wage per labor
wage per skilled
capacity per crew
labor unit cost

=
=
=
=
=
=
=

=
labor unit cost =
labor cost =
duration =

277966373.xlsPLASTERINGaboverb07/30/2015

=
duration =
say=
material computation:
area =
cement factor:
sand factor:

cement:
=
sand:
=

total material cost =


material unit cost =
total cost:

total unit cost |:

277966373.xlsPLASTERINGaboverb07/30/2015

const bid cost/unit


20
class b mix

mm
qty:
41.67

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0! constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

summary
project:

bill of materials
unit
bags
cum

qty
0.00
0.00

total bid cost

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs


unit cost
205.00
500.00

amount
-

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

total

labor cost computation:


12sqm/man day

12.00 sqm/day

277966373.xlsPLASTERINGaboverb07/30/2015

12.00 sqm/day

material computation:
class a
1bag/2.778 sqm
0.36
1cum/50 sqm
0.02

bag/sqm
cum/sqm

0 sqm
20 mm

1
1
2
200 per day
300 per day
12 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(12)
41.6666666667 php/sqm
- php
area

277966373.xlsPLASTERINGaboverb07/30/2015

capacity x crew
(0)
(12)(2)
0 days
0 days

0 sqm
0.36 bag/sqm
0.02 cum/sqm

(0) x(0.36)
0 bags
(0) x (0.02)
0 cum

unit cost
205
500

cost
-

#DIV/0!
labor cost + material cost
- php
labor cost + material cost
area
#DIV/0! php/sqm

277966373.xlsPLASTERINGaboverb07/30/2015

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsPLASTERINGaboverb07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsPLASTERINGaboverb07/30/2015

277966373.xlsPLASTERINGaboverb07/30/2015

plastering

plastering partition

partition (ground & second flr)

20 mm

unit cost
grnd floor
description

qty

ground floor
second floor
attic floor

m
opening sqm

length m

depth m

area sqm
#VALUE!
-

labor unit cost


equipment unit cost
material unit cost
partition wall 4"unit cost
total cost
duration
crew
labor
mason
equipment

total

#VALUE!

description
cement
sand

plastering interior

277966373.xlsPLASTERINGpartition07/30/2015

description
1.0 cement
2.0 sand

manual computation
area =
plastered thickness =

labor cost computation:


labor
skilled
crew
wage per labor
wage per skilled
capacity per crew
labor unit cost

=
=
=
=
=
=
=

=
labor unit cost =
labor cost =
duration =

277966373.xlsPLASTERINGpartition07/30/2015

=
duration =
say=
material computation:
area =
cement factor:
sand factor:

cement:
=
sand:
=

total material cost =


material unit cost =
total cost:

total unit cost |:

277966373.xlsPLASTERINGpartition07/30/2015

const bid cost/unit

& second flr)

20 mm
qty:

class b mix
41.67
#VALUE!
#VALUE!
#VALUE!
#VALUE!
1
1

qty
#VALUE!
#VALUE!

total bid cost

#VALUE!
#VALUE!
sqm
pcf
#VALUE!
project cost
7.5%
#VALUE!
#VALUE! proj.supervision
5.00%
#VALUE!
#VALUE! constn facilities
2.50%
indirect eqpt
0.00%
sub con
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
200.00
2
insurance premiums
0.00%
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
unit cost
amount
bags
205.00
#VALUE!
cum
500.00
#VALUE!

summary
project:

#VALUE!

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

total

#VALUE!

labor cost computation:


12sqm/man day

12.00 sqm/day

277966373.xlsPLASTERINGpartition07/30/2015

12.00 sqm/day

material computation:
class a
1bag/2.778 sqm
1cum/50 sqm

0.36
0.02

bag/sqm
cum/sqm

#VALUE! sqm
20 mm

1
1
2
200 per day
300 per day
12 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(12)
41.6666666667 php/sqm
#VALUE! php
area

277966373.xlsPLASTERINGpartition07/30/2015

capacity x crew
#VALUE!
(12)(2)
#VALUE! days
#VALUE! days

#VALUE! sqm
0.36 bag/sqm
0.02 cum/sqm

#VALUE!
#VALUE! bags
#VALUE!
#VALUE! cum

unit cost
205
500

cost
#VALUE!
#VALUE!

#VALUE!
#VALUE!
labor cost + material cost
#VALUE! php
labor cost + material cost
area
#VALUE! php/sqm

277966373.xlsPLASTERINGpartition07/30/2015

amount in pesos
#VALUE!
#VALUE!
#VALUE!
0.00
#VALUE!

###
###
###
###
72.50

pct wt. of total


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

277966373.xlsPLASTERINGpartition07/30/2015

#VALUE!

277966373.xlsPLASTERINGpartition07/30/2015

277966373.xlsPLASTERINGpartition07/30/2015

painting works

latex interior side

const bid cost/unit


3.0

coats
qty:

unit cost
description
ground floor
second floor
stair
partition (ground & second flr)
slab ceiling
total

area
#VALUE!

#VALUE!
#VALUE!

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor

description
latex paint flat
latex paint semi gloss
masonry neutralizer
masonry putty
sand paper 100
acri color
stopa

16.67

#VALUE!
#VALUE!

#VALUE!
#VALUE! sub con
#VALUE!
#VALUE!
1
1

200.00
300.00

bill of materials
unit
gal
gal
gal
gal
m
quart
kgs

qty
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

total bid cost

#VALUE!
sqm
pcf
project cost
#VALUE! proj.supervision
#VALUE! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

#VALUE!

#VALUE!
#VALUE!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

total

###
###
###
###
72.50

pct wt. of total


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

2.0 project cost

3.0 other costs


unit cost
416.00
485.00
275.00
275.00
15.00
45.00
50.00

amount in pesos
#VALUE!
#VALUE!
#VALUE!
0.00
#VALUE!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#VALUE!
#VALUE!

labor cost computation:


latex/spreading rate
wall preparation

1man/20sqm/day
1man/40sqm/day

0.40 mh/sqm
0.20 mh/sqm
0.60 mh/sqm

30 sqm/day

material computation:
description
masonry neutralizer
latex paint
masory putty
sand paper

summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary

spreading rate
.10lit/sqm
0.15 lit/sqm/coat
10sq m /gal
0.10sqm/sqm

miscellaneous

0.026
0.040
0.1
0.100

gal/sqm
gal/sqm
gal/sqm
sqm/sqm

#VALUE!

painting works

latex exterior side


0
DESCRIPTION
ground floor
second floor
above rb to roof

AREA
#VALUE!
-

firewall
cladding
TOTAL

#VALUE!

CONST BID COST/unit


3.0

COATS
qty:

UNIT COST
labor unit cost
equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor

description
latex paint flat
latex paint semi gloss
masonry neutralizer
acrytex cast
sand paper 100
acri color
stopa

16.67

#VALUE!
#VALUE!

#VALUE!
#VALUE! sub con
#VALUE!
#VALUE!
1
1

#VALUE!
SQM
PCF
Project cost
#VALUE! Proj.Supervision
#VALUE! Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
2.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total

#VALUE!

200.00
300.00

bill of materials
unit
gal
gal
gal
gal
M
quart
kgs

qty
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

TOTAL BID COST

SUMMARY

#VALUE!
#VALUE!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

PROJECT:

amount
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

total

1man/20sqm/day
1man/40sqm/day

material computation:
spreading rate
.10lit/sqm
0.15 lit/sqm/coat
10sq m /gal
0.10sqm/sqm

Labor
Direct Equipment
Materials
Subcontract

0.026
0.040
0.1
0.100

gal/sqm
gal/sqm
gal/sqm
sqm/sqm

AMOUNT IN PESOS
#VALUE!
#VALUE!
#VALUE!
0.00
#VALUE!

###
###
###
###
72.50

PCT WT. OF TOTAL


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

#VALUE!
0.0%
#VALUE!
0.0%
#VALUE!
0.0%
#VALUE!
3.0%
#VALUE!
5.0%
#VALUE!
2.0%
#VALUE! 10.0%
#VALUE! 20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

#VALUE!

2.0 PROJECT COST


2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

4.0 INDIRECT COST


4.1 Bonds Premium
4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#VALUE!

0.40 MH/sqm
0.20 MH/sqm
0.60 MH/sqm

30 SQM/DAY

description
masonry neutralizer
latex paint
Acrytex cast
sand paper

1.1
1.2
1.3
1.4

3.0 OTHER COSTS


unit cost
416.00
485.00
275.00
400.00
15.00
45.00
50.00

labor cost computation:


LATEX/spreading rate
WALL preparation

1.0 DIRECT COST

painting works

boysen acrytex (firewall)

const bid cost/unit


2.0

coats

unit cost
description

area

Rear
Right
Left

total

sqm

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor

description
acrytex primer
acrytex cast
acrytex top coat
masonry neutralizer
sand paper
acri color
acrytex reducer

#DIV/0!

qty:
50.00

0.00

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

qty
0
0.00
0.00
0.00
0
0
0

crew
2.0

200.00
300.00

bill of materials
unit
gal
gal
gal
gal
sq ft
quart
gal

unit cost
610.00
400.00
765.00
275.00
15
45
345

total

labor cost computation:


acreytex primer
acreytex cast
acreytex top coat

277966373.xlsACRYTEX_firewall07/30/2015

0.266666667
0.266666667
0.266666667

0.8
1.25
10

material computation:
spreading rate
30 sq m / coat / gal
0.033
12 sq m / coat / gal
0.083
25 sq m / coat / gal
0.040

description
acreytex primer
acreytex cast
acreytex top coat

MANUAL COMPUTATION
Area =
no. of coats =
Paint type =

0 Sqm
0 coats
Masonry latex

labor cost computation:


Labor
Skilled
Crew
Wage per labor
Wage per skilled
capacity per crew
labor unit cost

=
1
=
1
=
2
=
200 Per day
=
300 Per day
=
10 sqm/day
= ( labor+skilled)
capacity
=

(1)(200)+(1)(300)
(10)

labor unit cost =


Labor cost =
Duration =

277966373.xlsACRYTEX_firewall07/30/2015

50 php/sqm
- Php
Area

Capacity x crew
=
Duration =
Say=

(0)
(10)(2)
0 Days
0 Days

material computation:
Area =
0 Sqm
'latex paint
0.0833333333 gal/sqm
Masonry neutralizer
0.0333333333 gal/sqm
Patching compound
0.04 gal/sqm
Sand paper
0
Acri color
0.0208333333 quart/coat
Stopa
0.1 kg/sqm
'latex paint
3333333333333)(0)
=
0 gal
Masonry neutralizer
0333333333333333)
=
0 gal
Patching compound
(0.04)(0)
=
0 kg
Sand paper
(0)(0)
=
0 Pc
Acri color 333333333)(0)(0)
=
0 quart
Stopa
(0.1)(0)
=
0 kg
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost

Total unit cost |:

- Php
Labor cost + material cost
Area
#DIV/0! php/sqm

277966373.xlsACRYTEX_firewall07/30/2015

unit cost
610
400
765
275
15
45

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!

sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary
project:

#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount
-

total

P-

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

2.0 project cost

3.0 other costs


unit cost
610.00
400.00
765.00
275.00
15
45
345

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

on:
mh/sqm
mh/sqm
mh/sqm

277966373.xlsACRYTEX_firewall07/30/2015

mh / sq m
sq m /hr
sqm/day

on:
gal/sqm
gal/sqm
gal/sqm

277966373.xlsACRYTEX_firewall07/30/2015

Cost
#DIV/0!

277966373.xlsACRYTEX_firewall07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsACRYTEX_firewall07/30/2015

277966373.xlsACRYTEX_firewall07/30/2015

277966373.xlsACRYTEX_firewall07/30/2015

painting works

const bid cost/unit

boysen acrytex (door)


UNIT COST
labor unit cost
equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter
equipment

qty:
20.00

0.00
#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
0.00

300.00

500

#DIV/0!
Sqm
pcf
Project cost
0.00 Proj.Supervision
#DIV/0! Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
0.00

total bid cost

SUMMARY

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

PROJECT:
1.0 DIRECT COST
1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

bill of materials
unit
gal
gal
gal
gal
quart
pcs
kg

qty
-

unit cost
610.00
400.00
345.00
765.00
45.00
10.00
50.00
total

labor cost computation:


Primer
Putty
Sanding
Primer
Sanding
Top coat
LABOR total hours

1.00
1.50
1.50
0.50
1.50
1.00
7.00

labor
EQUIPMENT

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

material computation:
0.050
0.100
0.020
0.040
2.000
0.100

Miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

gal/Sqm
gal/Sqm
gal/Sqm
gal/Sqm
pc/sqm
kgs/ sqm

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

amount
-

4.0 INDIRECT COST


4.1 Bonds Premium
4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#DIV/0!

Hr
Hr
Hr
Hr
Hr
Hr

15.00 sqm PER 8 hours


sqm PER days

description
Acrytex primer
Acrytex cast
Acrytex reducer
Acrytex topcoat
Sanding paper #150
Stopa

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

2.0 PROJECT COST

3.0 OTHER COSTS


description
acrytex primer
acrytex cast
acrytex reducer
acrytex topcoat
acrytex color
sanding paper #120
stopa

AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!

doors
pannel, upvc & flush dr
unit cost

item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

description
2100 x 800 molded door
2100 x 900 steel door & jamb
2100 x 700 steel door & jamb
2100 x 800 molded door
2100 x 700 sld panel door
2100 x 600 upvc door
2100 x 900 steel door sld
2100 x 700 panel sld
Double sliding panel door 2.10 x 0.70
steel door jamb
entrance set-yale cbca5057 us5
yale lever type l6267 et us5
yale-heavy duty
chain bolt
foot bolt
knobs ( faultless )
knobs ( amerilock )
railings us
hanger stanley
door lock lock wood
FLUSH BOLT
dead bolt
hinges

qty

unit
sets
sets
sets
sets
sets
sets
sets
sets
sets

pcs
pcs

pcs

unit cost
2,700.00
4,200.00
4,200.00
1,300.00
4,200.00
1,350.00
5,000.00
4,200.00
9,950.00
750.00
3,899.75
1,099.75
899.75
360.00
360.00
520.00
150.00
1,500.00
450.00
1,350.00
240.00
320.00
25.00
area
ENAMEL
ACRYTEX

Lb

entrance set-yale
DH5522 US5
DH5588 US5
railings us
6'
8'
10'
12'
pateco panel door

3800
3049

pannel &upvc

500.00
#DIV/0!
#DIV/0! sub con
#DIV/0!
#DIV/0!
1
1

200.00
300.00

0
0
0

const bid cost/unit


#DIV/0!
unit
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
crew
indirect cost
1.0
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

labor unit cost


equipment unit cost
material unit cost
door unit cost
total cost
duration
crew
labor
carpenter

Area
-

qty

description
2100 x 800 molded door
2100 x 900 steel door & jamb
2100 x 700 steel door & jamb
2100 x 800 molded door
2100 x 700 sld panel door
2100 x 600 upvc door
2100 x 900 steel door sld
2100 x 700 panel sld
Double sliding panel door 2.10 x 0.70
steel door jamb
entrance set-yale cbca5057 us5
yale lever type l6267 et us5
yale-heavy duty
chain bolt
foot bolt
knobs ( faultless )
knobs ( amerilock )
railings us
hanger stanley
door lock lock wood
FLUSH BOLT
dead bolt
hinges

960
1280
1600
1920
5500

bill of materials
unit
unit cost
sets
2,700.00
sets
4,200.00
sets
4,200.00
sets
1,300.00
sets
4,200.00
sets
1,350.00
sets
5,000.00
sets
4,200.00
sets
9,950.00
750.00
3,899.75
1,099.75
899.75
360.00
360.00
pcs
520.00
pcs
150.00
pcs
1,500.00
pcs
450.00
pcs
1,350.00
pcs
240.00
pcs
320.00
pcs
25.00
pcs
total

qty
-

labor cost computation:


1 unit/day

1 unit/day

material computation:

MANUAL COMPUTATION
DOOR QTY

0 unit

labor cost computation:


Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
1 unit/day
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(1)
500 php/unit
- Php

labor unit cost =


Labor cost =

Duration =

=
Duration =
Say=

qty
Capacity x crew
(0)
(1)(1)
0 Days
0 Days

material computation:
panel door with jamb (2.10 x 0.90)
Deadbolt
Yale (knobs)
Mat'l unit cost =
labor unit cost =
Total unit cost=

4200
240
520
4960
500
5460 /set

Flush door (2.10 x 0.80)


Amerilock
Mat'l unit cost =
labor unit cost =
Total unit cost=

1300
150
1450
500
1950 /set

panel door with jamb (2.10 x 0.70)


Deadbolt
Yale (knobs)
Mat'l unit cost =
labor unit cost =
Total unit cost=

4200
240
520
4960
500
5460 /set

pvc door (2.10 x 0.60)


Mat'l unit cost =
labor unit cost =
Total unit cost=

1350
1350
500
1850 /set

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

summary
project:
1.0 direct cost
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs


amount
P-

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

#DIV/0!

window

sliding glass analok


description
2.4
1.8
1.2
0.6
0.6
1.2
1.8

qty
2.6
1.5
0.7
1.2
0.6
1.2
1.2

area

area
sqft
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00

unit

unitcost

set/s
set/s
set/s
set/s
set/s
set/s
set/s

300.00
300.00
300.00
300.00
300.00
300.00
300.00

amount
-

labor unit cost


equipment unit cost
material unit cost
window unit cost
total cost
duration
crew
labor

#DIV/0!
#DIV/0!
1
1

carpenter
equipment

bi
description

qty

labor
install

277966373.xlssliding glass analok07/30/2015

mate

MANUAL COMPUTATION
Area =
Glass type =

0
window

Sub con

277966373.xlssliding glass analok07/30/2015

Area =
Unit cost per sqft =

#DIV/0!

total cost =

#DIV/0!

const bid cost/unit


#DIV/0!
qty:

total bid cost


-

summary
project:

0.00

#DIV/0!
#DIV/0!
sub con

200.00
300.00

sqft
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0! constn facilities
2.50%
indirect eqpt
0%
#DIV/0! miscellaneous
0%
others
0%
indirect cost
20%
crew
bonds premiums
0%
1.0
insurance premiums
0%
escalation
cost of money
contingencies
contractor tax
profit
total

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

0%
3%
5%
2%
10.0%
27.5%

bill of materials
unit

1.0 direct cost

3.0 other costs


unit cost

amount
4.0 indirect cost

P-

total

labor cost computation:


35 sqft/day

277966373.xlssliding glass analok07/30/2015

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

35 sqft/day

material computation:

Sq ft

277966373.xlssliding glass analok07/30/2015

amount in pesos
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlssliding glass analok07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
72.50

#DIV/0!

277966373.xlssliding glass analok07/30/2015

steel casement windows

window steel casement

description
Length
Depth
1.2
1.8
1.2
0.6
0.6

qty

1.2
1.2
0.7
1.2
0.6

area
sqft
0.00
0.00
0.00
0.00
0.00

area

0.00

unit

set/s
set/s
set/s
set/s
set/s

unitcost

140.00
140.00
140.00
140.00
140.00

amount

labor unit cost


equipment unit cost
material unit cost
steel casement unit cost
total cost
duration
crew
labor

14.29

#DIV/0!
#DIV/0!
1
1

carpenter
equipment

description

qty

labo
install

277966373.xlswindows steel casement07/30/2015

ma

MANUAL COMPUTATION
Area =

Glass type =window steel casement


Sub con

277966373.xlswindows steel casement07/30/2015

Area =
Unit cost per sqft =

#DIV/0!

total cost =

#DIV/0!

const bid cost/unit


qty:

total bid cost

summary

#DIV/0!
sqft
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0! constn facilities
2.50%
indirect eqpt
0%
#DIV/0! miscellaneous
0%
others
0%
indirect cost
20%
crew
bonds premiums
0%
1.0
insurance premiums
0%

project:

0.00
#DIV/0!
#DIV/0!

sub con

200.00
300.00

escalation
cost of money
contingencies
contractor tax
profit
total

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

0%
3%
5%
2%
10.0%
27.5%

bill of materials
unit

1.0 direct cost

3.0 other costs


unit cost

amount
4.0 indirect cost

P-

total

labor cost computation:


35 sqft/day

277966373.xlswindows steel casement07/30/2015

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

35 sqft/day

material computation:

Sq ft

277966373.xlswindows steel casement07/30/2015

amount in pesos
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlswindows steel casement07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
72.50

#DIV/0!

277966373.xlswindows steel casement07/30/2015

description

area
0.00
0.00

unit

unitcost

sqft

35.00
total

amount
-

window glass

const bid cost/un

window glass 1/8" smoked

#DIV/0!
qty:

labor unit cost


equipment unit cost
material unit cost
glass unit cost
total cost
duration
crew
labor
glass fitter

#DIV/0!
#DIV/0!
sub con

#DIV/0!
1
1

200.00
300.00

0.00
#DIV/0!
#DIV/0!

crew
1.0

equipment

description

qty

bill of materials
unit

unit cost

total

labor cost computation:


installation

85

85

material computation:

MANUAL COMPUTATION

Area =

0 Sq ft

Glass type = ass 1/8" smoked


Sub con
Area =
Unit cost per sqft =

#DIV/0!

total cost =

#DIV/0!

const bid cost/unit


#DIV/0!
sqft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

summary

#DIV/0!

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost


2.1
2.2
2.3
2.4

27.5%

bill of materials

3.0 other costs


unit cost

amount
4.0 indirect cost
4.1
4.2
4.3
4.5
4.6
4.7
P-

abor cost computation:


sqft/day

sqft/day

material computation:

labor
direct equipment
materials
subcontract

project supervision
construction facilities
indirect equipment
miscellaneous

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

amount in pesos
0.00
0.00

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00

###
###
###
###
72.50

0.00
0.00
0.00
0.00
0.00

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

painting works

roof paint

const bid cost/unit


2.0

UNIT COST
DESCRIPTION
roof

AREA
qty:
-

TOTAL

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter

description
roof guard boysen

16.67
#DIV/0!
#DIV/0!
#DIV/0!
1
1

qty
0

COATS
qty:

total bid cost

SUMMARY

#DIV/0!
#DIV/0!
SQM
PCF
#DIV/0!
Project cost
7.5%
Proj.Supervision
5.00%
#DIV/0!
#DIV/0! Constn Facilities
2.50%
Indirect Eqpt
0%
sub con
Miscellaneuos
0%
Others
0%
Indirect Cost
20%
crew
Bonds Premiums
0%
200.00
1.0
Insurance Premiums
0%
300.00
Escalation
0%
Cost of Money
3%
Contingecies
5%
Contractor Tax
2%
Profit
10.0%
Total
27.5%
bill of materials
unit
unit cost
amount
gal
540.00
-

PROJECT:

0.00

1.0 DIRECT COST

AMOUNT IN PESOS

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST

3.0 OTHER COSTS

4.0 INDIRECT COST


total

P-

labor cost computation:


spreading rate

1man/30sqm/day

0.40 MH/sqm
MH/sqm

30.00

material computation:
description
paint

spreading rate
0.15 lit/sqm/coat

0.040 gal/sqm

4.1
4.2
4.3
4.4
4.5
4.6
4.7

Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contigencies
Contractor's Tax
Profit

#DIV/0!

#DIV/0!

roofing

CONST BID COST/unit

corrugated gi sheet ga 26
UNIT COST

qty:

labor unit cost


equipment unit cost
material unit cost
corr. gi sheet
total cost
duration
crew
labor
carpenter

50.00

0.00

#N/A

#N/A

#N/A
#N/A sub con
#N/A
1
1

200.00
300.00

crew
2.0

equipment

Bill of Materials
description
corr gi sheet ga# 26
corr gi sheet ga# 26
corr gi sheet ga# 26
fab gi ridge roll ga# 26
fab gi gutter ga # 26
fab gi valley gutter ga # 26
fab gi end flashing ga # 26
tekscrew
stainless gutter 8 ft
sleeves 3" dia
rivets
silicon

unit length
7 lft
6 lft
7 lft
8 lft
8 lft
8 lft
8 lft

7
6
8
8
8
8
8
2 1/2

qty

#N/A
-

unit

#N/A
sqm
PCF
Project cost
Proj.Supervision
Constn Facilities
Indirect Eqpt
Miscellaneuos
Others
Indirect Cost
Bonds Premiums
Insurance Premiums
Escalation
Cost of Money
Contingecies
Contractor Tax
Profit
Total
unit cost

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
tube

231.00
198.00
264.00
140.00
130.00
160.00
160.00
1.85
1,200.00
50.00
0.50
120.00

TOTAL BID COST


#N/A
#N/A

SUMMARY
PROJECT:
purlin sp.=

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

AMOUNT IN PESOS
1.1 Labor
1.2 Direct Equipment
1.3 Materials
1.4 Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
#N/A
-

0.00
0.00
#N/A
0.00
#N/A

2.1 Project Supervision


2.2 Construction Facilities
2.3 Indirect Equipment
2.4 Miscellaneous

PCT WT. OF TOTAL


#N/A
#N/A
#N/A
#N/A
#N/A

3.0 OTHER COSTS

#N/A
#N/A
#N/A
#N/A
#N/A

5.0%
2.5%
0.0%
0.0%
7.5%

#N/A
#N/A
#N/A
#N/A
#N/A

#N/A
#N/A

0.0%
0.0%

#N/A
#N/A

0.60

Purlin length
0.00

area 1 (sqm)
-

0.00

Area

Qty

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

4.0 INDIRECT COST


4.1 Bonds Premium
4.2 Insurance Premium
4.3 Escalation
4.4 Cost of Money
4.5 Contigencies
4.6 Contractor's Tax
4.7 Profit

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

total

#N/A
#N/A
#N/A
#N/A
72.50

rectangular area 1 (left dk)


height (m)
width (m)

6'
1.8

rectangular area 1 (left dk)


height (m)
width (m)

2.0 PROJECT COST

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

rectangular area 1 (left dk)


height (m)
width (m)

rectangular area 1 (left dk)


height (m)
width (m)

rectangular area 2
height (m)
width (m)

rectangular area 3
height (m)
width (m)

rectangular area 4
height (m)
width (m)

#N/A

labor cost computation:


installation

10 SQM/day

10 SQM/day

triangular area 1(front)


height (m)
width (m)

triangular area 2 (rear)


height (m)
width (m)

material computation:
no. of rivets per sheet
6'
7'
8'
9'
10'
12'

14
18
18
22
22
26

PURLIN LENGTH

TOTAL AREA

triangular area 3 (left dk)


height (m)
width (m)

triangular area 4 (right dk)


height (m)
width (m)

trapezoidal 1 (left)
height (m)
width short (m)

width long (m)

trapezoidal 2 (right)
height (m)
width short (m)

width long (m)

trapezoidal 3 (front dk)


height (m)
width short (m)

width long (m)

trapezoidal 4 (rear dk)


height (m)
width short (m)

width long (m)

triangular area 5 (front)


height (m)
width (m)

triangular area 6 (left)


height (m)
width (m)

triangular area 7 (right)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

LENGTH OF GI (m) /PC


7'
8'
9'
10'
2.1

2.4

2.7

12'

no of pcs

3.6

roofing

s-tile roof

.4 mm

const bid cost/unit

long span

#N/A
sqm
pcf
project cost
100.00
proj.supervision
#N/A
#N/A constn facilities
#N/A
indirect eqpt
sub con
#N/A miscellaneous
#N/A
others
indirect cost
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty
unit
unit cost
qty:

labor unit cost


equipment unit cost
material unit cost
roofing unit cost
total cost
duration
crew
labor
carpenter
equipment

description

style roof
tekscrew
gutter spanish fab .4mm x .457 m x 8 ft
ridge roll .4mm x .6 m x 8 ft
valley gutter fab .4mm x .457 m x 8 ft
end flashing fab 4mm x .305 m x 8 ft
side wall flashing fab 4mm x .305 m x 8 ft
stainless gutter
sleeves 3" dia
concrete nail 1"
touch up paint
silicon
rivets

0.00

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

sqm
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
kg
gal
tube
pcs

308.00
1.85
340.00
337.00
340.00
340.00
170.00
1,200.00
50.00
75.00
515.00
120.00
0.50
total

labor cost computation:

277966373.xlsSTYLE ROOF07/30/2015

total bid cost


#N/A
#N/A
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

installation

5 sqm/man day

5 sqm/day

5 sqm/day

material computation:
see roofing sheet

277966373.xlsSTYLE ROOF07/30/2015

miscellaneous

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

09/23/98

a
b
c
d
e
f
g
h
i
j
k
l
m
o

fy
e

6.0
6.0
6.0
6.0
#VALUE!
#VALUE!
1.2
6.0
0.7
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE! h
#VALUE!

trial section
a
1.77
asep
1 w

designation
c 75 x 6.9
xc

277966373.xlsSTYLE ROOF07/30/2015

yc

length of front side


length of letf side
length of right side
length of right side
spacing between pu
spacing between tru
height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
slope
arctan
angle
yeild strength of ste
modulus of elasticit
c purlins

75

1.39
bstress

computation:
123.60
design loads:
1.dead loads
wt of roofing

l / 180
###
###
###

2.live loads

mm
mm <
mm <

3.wind loads
design winds:
#VALUE!
#VALUE!

safe
safe
normal loads:

tangential loads:
d+l

load case # 1

.75(d+l+w)

load casse # 2
mn=wn(l)
moments:

mn=wt(l)
load case # 1

277966373.xlsSTYLE ROOF07/30/2015

load case # 2

flexural strength:

#VALUE!

load case # 1

#VALUE!
fbx =
fby =
#VALUE!

load case # 2

#VALUE!
fbx =
fy=
fby =
2.86

check if compact section

10.795
b/2tf =

170/(fy)1/2 =

fbx=0.66fy
fby=0.60fy
check interaction equation

277966373.xlsSTYLE ROOF07/30/2015

b/2tf < 170/sqrt(fy)


#VALUE!
#VALUE!

#VALUE!

load case # 1

#VALUE!

load case # 2

check deflection:
allow. deflection = l/180

yn=5wnl4/384eix
yt=5wtl4/384eiy

277966373.xlsSTYLE ROOF07/30/2015

summary
project:
1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0.00
#N/A
#N/A

#N/A
#N/A
#N/A
#N/A
72.50

pct wt. of total


#N/A
#N/A
#N/A
#N/A
#N/A

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

purlin sp.=

0.30

Purlin length
0.00

Area
-

0.00

0.00

#N/A
#N/A
#N/A
#N/A
#N/A

5.0%
2.5%
0.0%
0.0%
7.5%

#N/A
#N/A
#N/A
#N/A
#N/A

#N/A
#N/A

0.0%
0.0%

#N/A
#N/A

0.00

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

0.00

0.00

0.00

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#N/A

277966373.xlsSTYLE ROOF07/30/2015

#N/A

277966373.xlsSTYLE ROOF07/30/2015

0.00

0.00

0.00

0.00

0.00

0.00

0.00

277966373.xlsSTYLE ROOF07/30/2015

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Purlin length

277966373.xlsSTYLE ROOF07/30/2015

0.00

0.00

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

ngth of front side


ngth of letf side
ngth of right side
ngth of right side
acing between purlins
acing between truss
ight of truss
ngth of truss
ngth of eaves
eight of roofing
eight of wood

m
m
m
m
m
m
m
m
m
kpa
cum
pa
pa

< or =30sqm
height of roof<6 m

ild strength of steel


odulus of elasticity

*mid sag rods


*third point sag rods

mt=wt*l2/32
mt=wt*l2/90

mpa
gpa

tw
40

277966373.xlsSTYLE ROOF07/30/2015

tf
5.0

a
7.0

8.82

w
xc
6.90

yc
1.28

0.00

dl

#VALUE!

kpa

ll

#VALUE!

kpa

wl

#VALUE!

kpa

wn
dln =
lln =
wln =

#VALUE!
#VALUE!
#VALUE!

n/m
n/m
n/m

dlt =
lln =

#VALUE!
#VALUE!

n/m
n/m

wn =
wt =
5(d+l+w)

#VALUE!
#VALUE!

n/m
n/m

wn =
wt =

#VALUE!
#VALUE!

n/m
n/m

2
mn=

#VALUE!

n=wt(l)2/8

277966373.xlsSTYLE ROOF07/30/2015

n-m

mt=

#VALUE!

mn=

#VALUE!

mt=

#VALUE!

mpa
mpa

mpa
mpa

#VALUE!

2tf < 170/sqrt(fy)


compact!!!
mpa
mpa

< 1.0 safe

277966373.xlsSTYLE ROOF07/30/2015

n-m

< 1.0 safe

load case #1 critical

54.5981500331
#VALUE!

mm

#VALUE!

mm

<

#VALUE!

#VALUE!

mm

<

#VALUE!

81

277966373.xlsSTYLE ROOF07/30/2015

roof estimates
long span sheets
project:

Qty

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

rectangular area 2
height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

rectangular area 3
height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

rectangular area 4
height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

277966373.xlsSTYLE ROOF07/30/2015

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

triangular area 1(front)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 2 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 3 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 4 (right dk)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

trapezoidal 1 (left)
height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

trapezoidal 2 (right)
height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

trapezoidal 3 (front dk)


height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

277966373.xlsSTYLE ROOF07/30/2015

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

trapezoidal 4 (rear dk)


height (m)
width short (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 5 (front)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 6 (left)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 7 (right)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m) effective width (m)
1.07

purlin spacing (m)


steel purlins
0.30

triangular area 8 (rear)

long span puyat r span.

purlin spacing (m)

277966373.xlsSTYLE ROOF07/30/2015

width long (m)

area 1 (sqm)
-

area 1 (sqm)
-

Area =

height (m)

width (m)

triangular area 8 (rear)


height (m)
width (m)

- sqm

277966373.xlsSTYLE ROOF07/30/2015

effective length (m)

effective width (m)


1.07

long span puyat r span.


effective length (m) effective width (m)
1.07

steel purlins
0.30
purlin spacing (m)
steel purlins
0.30

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

long spanpuyat steel


style

thickness effective
mm
width m

purlins
spacing

sheet
cost/lm

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00
no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00
no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00
no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

tile span elite


tile span maxi

r - span 1220
no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

r - span 916

super r - span
no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

mega r - span

multi r - span

corspan 915

277966373.xlsSTYLE ROOF07/30/2015

0.4
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.3
0.4

1.077
1.077
1.077
1.077
1.074
1.074
1.074
1.074
1.074
1.074
1.05
1.05
1.05
0.67
0.67
0.67
1
1
1
1
0.998
0.998

0.30
0.35
0.35
0.35
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *

434.65
402.45
461.59
536.47
210.27

326

332.79

215.62

221.73

208.2

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

corspan 915

mega clad
no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00
madrid tile roof
no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

277966373.xlsSTYLE ROOF07/30/2015

0.5
0.6
0.3
0.4
0.5
0.6
0.4
0.5
0.6

0.998
0.998
0.998
0.998
0.998
0.998
1
1
1

0.4
0.5
0.6

0.71
0.71
0.71

0.70
0.70
0.70
0.70
0.70
0.70
0.70
0.70
0.70

*
*
*
*
*
*
*
*
*

290.05

0.30
0.30
0.30

355.74

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00
no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00
no of pcs

tekscrew per

total tekscrew

277966373.xlsSTYLE ROOF07/30/2015

sheets
0.00

width length (pcs)


2

pcs
0.00

no of pcs
tekscrew per
total tekscrew
sheets
width length (pcs)
pcs
0.00
2
0.00

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

ix
iy
sx
sy
asep bstress
75.30 12.20 20.10 4.50
1

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

6.0

length of front side

b
c
d

6.0
6.0
6.0

length of letf side


length of right side
length of right side

m
m
m

e
f
g
h
i
j
k
l
m
o

e
trial section

#VALUE!
#VALUE!
1.2
6.0
0.65
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

spacing between purlins


spacing between truss
height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
< or =30sqm
p
height of roof<6 m
slope
arctan
angle
yeild strength of steel
#VALUE! modulus of elasticity

b (mm)
#VALUE!
computation:
design loads:
1.dead loads

277966373.xlsSTYLE ROOF07/30/2015

d (mm)
#VALUE!

m
m
m
m
m
kpa
cum
pa
pa

mpa
gpa

wt of roofing

dl

###

ll

###

wl

###

wn
dln =
lln =
wln =

###
###
###

dlt =
lln =

###
###

wn =
wt =

###
###

wn =
wt =

###
###

2.live loads

3.wind loads
design winds:

normal loads:

tangential loads:

load case # 1

load casse # 2

d+l

.75(d+l+w)

moments:
2
load case # 1

mn=wn(l)/8
mn=

###

n-m

mt=

###

n-m

mn=wt(l)2/8

277966373.xlsSTYLE ROOF07/30/2015

load case # 2

shear:
load case # 1

load casse # 2

flexural strength:
load case # 1

load case # 2

277966373.xlsSTYLE ROOF07/30/2015

shear strength
load case # 1

vn=3*vn/2bd
vt=3*vn/2bd

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

bstress

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

design of purlins
name of building
purlin designation

:
:

sample
p-1

specifications:

slope of roofing
spacing of truss
spacing of purlins
weight of roofing
other vertical loads
wind load (normal projection)

:
:
:
:
:
:

0.40
1.20
0.60
77.00
800.00
603.00

m
m
pa
pa
pa

properties of wood:
type
tanguile
suggested section:

w
3.60

fb
fv
13.10

e
1.03

b (mm) d (mm)
50.00 50.00

result:
case# 1
dl+ll

277966373.xlsSTYLE ROOF07/30/2015

governs

8.62

kpa
moment
mn=

### n-m

mt= #VALUE! n-m

vn=

### n-m

vt= #VALUE! n-m

fb=

### mpa

< fb= #VALUE! mpa

fv=

### mpa

shear
kpa
flexural stress

kpa

shear stress

n/m
n/m
n/m

n/m
n/m

n/m
n/m

n/m
n/m

277966373.xlsSTYLE ROOF07/30/2015

<

fv=

1.03 mpa

deflection
y actual=

### mm

y allow=
l / 180
< y allow= #VALUE! mm

mn=

### n-m

mt=

### n-m

vn=

###

vt=

###

vn=

###

vt=

###

fn =

### mpa

ft =
fb=

### mpa
### <
### ok?

fn =

### mpa

ft =
fb=
.:load case #2 is more critical

### mpa
### <
### ok?

277966373.xlsSTYLE ROOF07/30/2015

vn=

### mpa

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

###

277966373.xlsSTYLE ROOF07/30/2015

desig

tw

tf

xc

yc

ix

w 175 x 40.2
w 150 x 31.5
w 150 x 21.1

175
150
150

175
150
100

7.5
7.0
6.0

11.0
10.0
9.0

51.21
40.14
26.84

40.20
31.50
21.10

0.00
0.00
0.00

0.00
0.00
0.00

2880.00
1640.00
1020.00

w 150 x 14.0
w 125 x 23.8
w 125 x 13.2
w 100 x 17.2
w 100 x 9.3
i 200 x 50.4
i 200 x 26.0
i 180 x 23.6
i 150 x 36.2
i 150 x 17.1
i 100 x 16.1
i 100 x 12.9
c 180 x 21.4
c 150 x 24.0
c 150 x 18.6
c 125 x 13.4
c 100 x 9.4
c 75 x 6.9
lz 255x90x25x4.7
lz 255x90x25x4.5
lz 255x90x25x4.3
lz 255x90x25x4.0

150
125
125
100
100
200
200
180
150
150
125
100
180
150
150
125
100
75
255
255
255
255

75
125
60
100
50
150
100
100
125
75
75
75
75
75
75
65
50
40
90
90
90
90

5.0
6.5
6.0
6.0
5.0
9.0
7.0
6.0
8.5
5.5
5.5
5.0
7.0
9.0
6.5
6.0
5.0
5.0
4.7
4.5
4.3
4.0

7.0
9.0
8.0
8.0
7.0
16.0
10.0
10.0
14.0
9.5
9.5
8.0
10.5
12.5
10.0
8.0
7.5
7.0
4.7
4.5
4.3
4.0

17.85
30.31
16.84
21.90
11.85
64.16
33.06
30.06
46.15
21.83
20.45
16.43
27.20
30.59
23.71
17.11
11.92
8.82
21.34
20.49
19.64
18.35

14.00
23.80
13.20
17.20
9.30
50.40
26.00
23.60
36.20
17.10
16.10
12.90
21.40
24.00
18.60
13.40
9.40
6.90
16.75
16.09
15.42
14.40

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.13
2.31
2.28
1.90
1.54
1.28

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

666.00
847.00
413.00
383.00
187.00
4460.00
2170.00
1670.00
1760.00
819.00
538.00
281.00
1380.00
1050.00
861.00
424.00
188.00
75.30
2055.90
1979.60
1902.40
1784.60

safe

safe

safe

277966373.xlsSTYLE ROOF07/30/2015

lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz

255x90x25x3.2
255x90x25x2.9
220x75x25x4.7
220x75x25x4.5
220x75x25x4.3
220x75x25x4.0
220x75x25x3.2
220x75x25x2.9
220x75x25x2.6
220x75x25x2.3
200x75x25x4.0
200x75x25x3.2
200x75x20x4.0
200x75x20x3.2
200x70x20x4.7
200x70x20x4.5
200x70x20x4.3
200x70x20x4.0
200x70x20x3.2
200x70x20x2.9
200x70x20x2.6
200x70x20x2.3
200x70x20x2.0
200x70x20x1.8
200x70x20x1.6
185x50x20x3.2
185x50x20x2.3
185x50x20x2.0
175x50x20x4.3
175x50x20x4.0
175x50x20x3.2
175x50x20x2.9
175x50x20x2.6
175x50x20x2.3
175x50x20x2.0
175x50x20x1.8
175x50x20x1.6
150x75x25x4.0

255
255
220
220
220
220
220
220
220
220
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
175
175
175
175
175
150

90
90
75
75
75
75
75
75
75
75
75
75
75
75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
50
50
50
50
50
75

3.2
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0

3.2
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0

14.85
13.51
18.29
17.57
16.84
15.75
12.77
11.63
10.48
9.31
14.95
12.13
14.55
11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95

11.65
10.61
14.36
13.79
13.22
12.36
10.02
9.13
8.22
7.31
11.73
9.52
11.42
9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16

1459.90
1334.00
1287.70
1241.10
1193.90
1121.60
920.90
842.70
762.80
681.20
894.50
735.50
870.50
716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30

lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz

277966373.xlsSTYLE ROOF07/30/2015

150x75x25x3.2
150x75x20x4.0
150x75x20x3.2
150x65x20x4.0
150x65x20x3.2
150x65x20x2.3
150x50x20x3.2
150x50x20x2.3
150x50x18x4.3
150x50x18x4.0
150x50x18x3.2
150x50x18x2.9
150x50x18x2.6
150x50x18x2.3
150x50x18x2.0
150x50x18x1.8
150x50x18x1.6
125x50x20x4.0
125x50x20x3.2
125x50x20x2.3
125x50x15x4.3
125x50x15x4.0
125x50x15x3.2
125x50x15x2.9
125x50x15x2.6
125x50x15x2.3
125x50x15x2.0
125x50x15x1.8
125x50x15x1.6

150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125
125
125

75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50

3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6

3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6

10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.78
9.75
9.15
7.49
6.84
6.19
5.52
4.84
4.38
3.91

8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80
3.44
3.07

lz
lz
lz
lz
lz
lz

277966373.xlsSTYLE ROOF07/30/2015

125x50x15x1.4
125x50x15x1.2
120x60x20x3.2
120x60x20x2.3
120x40x20x3.2
100x50x15x3.2

125
125
120
120
120
100

50
50
60
60
40
50

1.4
1.2
3.2
2.3
3.2
3.2

1.4
1.2
3.2
2.3
3.2
3.2

3.44
2.97
8.29
6.09
7.01
6.69

2.70
2.33
6.51
4.78
5.50
5.25

lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc

277966373.xlsSTYLE ROOF07/30/2015

200x75x20x3.2
200x70x20x4.7
200x70x20x4.5
200x70x20x4.3
200x70x20x4.0
200x70x20x3.2
200x70x20x2.9
200x70x20x2.6
200x70x20x2.3
200x70x20x2.0
200x70x20x1.8
200x70x20x1.6
185x50x20x3.2
185x50x20x2.3

200
200
200
200
200
200
200
200
200
200
200
200
185
185

75
70
70
70
70
70
70
70
70
70
70
70
50
50

3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3

3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3

11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13

9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60

lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc

277966373.xlsSTYLE ROOF07/30/2015

185x50x20x2.0
175x50x20x4.3
175x50x20x4.0
175x50x20x3.2
175x50x20x2.9
175x50x20x2.6
175x50x20x2.3
175x50x20x2.0
175x50x20x1.8
175x50x20x1.6
150x75x25x4.0
150x75x25x3.2
150x75x20x4.0
150x75x20x3.2
150x65x20x4.0
150x65x20x3.2
150x65x20x2.3
150x50x20x3.2
150x50x20x2.3
150x50x18x4.3
150x50x18x4.0
150x50x18x3.2
150x50x18x2.9
150x50x18x2.6
150x50x18x2.3
150x50x18x2.0
150x50x18x1.8
150x50x18x1.6
125x50x20x4.0
125x50x20x3.2
125x50x20x2.3
125x50x15x4.3
125x50x15x4.0
125x50x15x3.2
125x50x15x2.9
125x50x15x2.6
125x50x15x2.3
125x50x15x2.0

185
175
175
175
175
175
175
175
175
175
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125

50
50
50
50
50
50
50
50
50
50
75
75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50

2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0

2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0

6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95
10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.75
9.75
9.15
7.49
6.84
6.19
5.52
4.84

4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16
8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80

lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc
lc

277966373.xlsSTYLE ROOF07/30/2015

125x50x15x1.8
125x50x15x1.6
125x50x15x1.4
125x50x15x1.2
120x60x20x3.2
120x60x20x2.3
120x40x20x3.2
100x50x15x3.2
100x50x15x2.9
100x50x15x2.6
100x50x15x2.3
100x50x15x2.0
100x50x15x1.8
100x50x15x1.6
100x50x15x1.4
100x50x15x1.2
90x45x15x3.2
90x45x15x2.9
90x45x15x2.6
90x45x15x2.3
90x45x15x2.0
90x45x15x1.8
90x45x15x1.6
90x45x15x1.4
90x45x15x1.2
75x38x15x2.6
75x38x15x2.3
75x38x15x2.0
75x38x15x1.8
75x38x15x1.6
75x38x15x1.4
75x38x15x1.2
65x30x15x2.6
65x30x15x2.3
65x30x15x2.0
65x30x15x1.8
65x30x15x1.6
65x30x15x1.4

125
125
125
125
120
120
120
100
100
100
100
100
100
100
100
100
90
90
90
90
90
90
90
90
90
75
75
75
75
75
75
75
65
65
65
65
65
65

50
50
50
50
60
60
40
50
50
50
50
50
50
50
50
50
45
45
45
45
45
45
45
45
45
38
38
38
38
38
38
38
30
30
30
30
30
30

1.8
1.6
1.4
1.2
3.2
2.3
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4

1.8
1.6
1.4
1.2
3.2
2.3
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4

4.38
3.91
3.44
2.97
8.29
6.09
7.01
6.69
6.12
5.54
4.94
4.34
3.93
3.51
3.09
2.67
6.05
5.54
5.02
4.48
3.94
3.57
3.19
2.81
2.43
4.26
3.82
3.36
3.05
2.73
2.41
2.08
3.59
3.22
2.84
2.58
2.31
2.04

3.44
3.07
2.70
2.33
6.51
4.78
5.50
5.25
4.80
4.35
3.88
3.40
3.08
2.76
2.43
2.09
4.75
4.35
3.94
3.52
3.09
2.80
2.51
2.21
1.90
3.35
3.00
2.64
2.39
2.14
1.89
1.63
2.81
2.53
2.23
2.02
1.82
1.60

lc 65x30x15x1.2
type
apitong
guijo
mahogany
mayapis
molave
narra
lauan
tanguile
w.lauan
yakal

277966373.xlsSTYLE ROOF07/30/2015

65

30

1.2

1.2

w
fb
fv
e
5.40 13.00
1.36 5.76
6.40 17.10
1.89 6.67
5.30 13.00
2.13 3.67
3.40 11.00
0.73 8.14
6.50 18.90
2.27 5.15
4.90 14.20
1.51 4.68
3.50 10.90
1.17 4.59
3.60 13.10
1.03 8.62
3.50 11.00
1.03 7.72
7.30 19.30
1.96 7.70

1.77

1.39

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

iy

sx

sy

asep

bstress

984.00
563.00
151.00

330.00
219.00
138.00

112.00
75.10
30.10

1
1
1

49.50
293.00
29.20
134.00
14.80
753.00
138.00
138.00
385.00
57.50
57.50
47.30
131.00
147.00
117.00
61.80
26.00
12.20
328.10
317.60
306.80
290.10

88.80
136.00
66.10
76.50
37.50
446.00
217.00
186.00
235.00
109.00
86.00
56.20
153.00
140.00
115.00
67.80
37.60
20.10
161.25
155.27
149.21
139.97

13.20
47.00
9.70
26.70
5.90
10.00
27.70
27.50
61.60
15.30
15.30
12.60
24.30
28.30
22.40
13.40
7.50
4.50
37.43
36.20
34.93
32.97

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

277966373.xlsSTYLE ROOF07/30/2015

147.00
147.00
147.00
147.00

242.20
223.00
199.60
193.50
187.30
177.50
149.20
137.70
125.70
113.20
177.50
149.20
157.40
132.70
145.40
141.30
136.90
130.10
110.10
101.90
93.20
84.10
47.60
68.10
61.30
44.70
34.80
31.00
54.20
51.90
44.70
41.60
38.30
34.80
31.00
28.40
25.70
177.50

277966373.xlsSTYLE ROOF07/30/2015

114.50
104.63
117.06
112.83
108.53
101.96
83.72
76.61
69.34
61.93
89.46
73.55
87.05
71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57

27.40
25.19
27.47
26.60
25.71
24.32
20.33
18.73
17.06
15.33
24.32
20.33
21.56
18.08
21.50
20.85
20.18
19.14
16.10
14.85
13.57
12.22
10.82
9.85
8.86
9.23
7.12
6.34
11.33
10.81
9.23
8.57
7.86
7.12
6.34
5.79
5.22
24.32

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00

375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40
105.90
95.10

277966373.xlsSTYLE ROOF07/30/2015

149.20
157.40
132.70
106.20
90.20
69.20
44.70
34.80
50.60
48.50
41.90
39.00
36.00
32.70
29.20
26.80
24.20
51.90
44.70
34.80
45.20
43.40
37.70
35.20
32.50
29.50
26.40
24.20
22.00

50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62
16.94
15.22

20.33
21.56
18.08
16.86
14.22
10.83
9.23
7.12
10.58
10.10
8.65
8.04
7.38
6.69
5.96
5.45
4.92
10.81
9.23
7.12
9.46
9.05
7.78
7.24
6.66
6.05
5.40
4.94
4.46

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60

84.10
72.80
186.10
139.80
142.40
103.00

277966373.xlsSTYLE ROOF07/30/2015

19.60
17.10
72.70
56.00
24.70
37.70

13.45
11.65
31.01
23.30
23.73
20.60

3.97
3.46
12.45
9.52
6.44
7.78

1
1
1
1
1
1

123.60
123.60
147.00
123.60
147.00
147.00

716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90

277966373.xlsSTYLE ROOF07/30/2015

83.90
94.10
91.30
88.50
83.90
70.70
65.40
59.70
53.80
47.70
43.40
39.10
30.10
23.30

71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50

15.81
18.84
18.28
17.71
16.81
14.18
13.10
11.98
10.80
9.57
8.72
7.85
8.33
6.45

1
1
1
1
1
1
1
1
1
1
1
1
1
1

147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60

305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30
375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40

277966373.xlsSTYLE ROOF07/30/2015

20.80
36.20
34.60
29.60
27.50
25.30
22.90
20.40
18.70
16.90
99.60
83.50
90.70
76.30
63.40
53.70
41.00
28.20
21.80
32.60
31.20
26.80
24.90
22.90
20.80
18.50
17.00
15.30
30.90
26.50
20.60
28.10
26.90
23.20
21.60
19.90
18.10
16.20

33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57
50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62

5.74
10.12
9.67
8.28
7.70
7.08
6.41
5.71
5.23
4.72
20.55
17.25
18.16
15.29
14.44
12.23
9.36
8.16
6.32
9.30
8.89
7.64
7.11
6.54
5.94
5.30
4.85
4.38
9.32
8.00
6.21
8.12
7.78
6.73
6.27
5.78
5.26
4.70

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60

105.90
95.10
84.10
72.80
186.10
139.80
142.40
103.00
95.10
86.80
78.20
69.20
63.00
56.70
50.20
43.50
74.40
68.80
62.90
56.80
50.40
45.90
41.40
36.70
31.80
36.20
32.80
29.20
26.70
24.10
21.40
18.60
21.70
19.80
17.70
16.20
14.70
13.10

277966373.xlsSTYLE ROOF07/30/2015

14.80
13.40
11.90
10.40
40.80
31.30
15.20
21.50
20.00
18.40
16.80
15.00
13.70
12.40
11.10
9.60
15.90
14.80
13.70
12.50
11.20
10.30
9.30
8.30
7.20
8.50
7.70
7.00
6.40
5.80
5.20
4.60
4.50
4.10
3.70
3.50
3.20
2.80

16.94
15.22
13.45
11.65
31.01
23.30
23.73
20.60
19.02
17.37
15.64
13.85
12.61
11.34
10.04
8.71
16.52
15.29
13.98
12.62
11.19
10.21
9.19
8.15
7.07
9.66
8.75
7.79
7.12
6.43
5.71
4.97
6.68
6.08
5.44
4.99
4.52
4.02

4.30
3.89
3.47
3.02
10.52
8.09
5.68
6.54
6.10
5.63
5.12
4.57
4.19
3.79
3.38
2.95
5.45
5.10
4.71
4.30
3.85
3.53
3.20
2.86
2.50
3.55
3.25
2.92
2.69
2.45
2.19
1.92
2.43
2.24
2.03
1.88
1.71
1.54

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

123.60
123.60
123.60
123.60
147.00
123.60
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60

11.40

277966373.xlsSTYLE ROOF07/30/2015

2.50

3.51

1.35

123.60

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

277966373.xlsSTYLE ROOF07/30/2015

roofi ng

.4 mm

r-span
r-span roof
roof

const bid cost/unit

long span
qty:

labor unit cost


equipment unit cost
material unit cost
roofi ng unit cost
total cost
duration
crew
labor
carpenter

100.00

#VALUE!

0.00
#VALUE!

#VALUE!
sub con

#VALUE!

#VALUE!
1
1

200.00
300.00

crew
1.0

equipment

bill of materials
qty
unit

description
r-span roof
tekscrew
gutter spanish fab .4mm x .457 m x 8 ft
ridge roll .4mm x .6 m x 8 ft
valley gutter fab .4mm x .457 m x 8 ft
end fl ashing fab 4mm x .305 m x 8 ft
side wall fl ashing fab 4mm x .305 m x 8
stainless gutter
sleeves 3" dia
concrete nail 1"
touch up paint
silicon
rivets

#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

#VALUE!
#VALUE!

total bid cost

#VALUE!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profi t
total

summary

#VALUE!
#VALUE!
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

roof estimates

project:
amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

unit cost

#VALUE!
#VALUE!
#VALUE!
#VALUE!
72.50

pct wt. of total


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.00

area 1 (sqm)
-

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

0.00

area 1 (sqm)
-

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

area 1 (sqm)
-

0.00

purlin sp.=
Purlin length Area
0.00

0.00
2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

amount

253.00
1.85
340.00
227.00
255.00
340.00
170.00
1,200.00
50.00
75.00
515.00
120.00
0.50

#VALUE!
#VALUE!

2.0 project cost

3.0 other costs

sqm
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
kg
gal
tube
pcs

#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#VALUE!
#VALUE!

0.60

style
Qty

1.00

1.00

rectangular area 1 (left dk)


height (m)
width (m)

area 1 (sqm)
-

area 1 (sqm)
-

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
4.4 cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profi t

#VALUE!

#VALUE!
0.00

total

long spanp uyat st eel

long span sheets


project:

1.0 direct cost

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

rectangular area 2
height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

rectangular area 3
height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

rectangular area 4
height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

#VALUE!

labor cost computation:

installation

5 sqm/man day

5 sqm/day
0.00

1.00

area 1 (sqm)
-

0.00

1.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

area 1 (sqm)
-

5 sqm/day

triangular area 1(front)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 2 (rear)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 3 (left dk)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 4 (right dk)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

material computation:
see roofi ng sheet

0.00

0.00

trapezoidal 1 (left)
height (m)
width short (m)

width long (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

trapezoidal 2 (right)
height (m)
width short (m)

width long (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

trapezoidal 3 (front dk)


height (m)
width short (m)

width long (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

trapezoidal 4 (rear dk)


height (m)
width short (m)

width long (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 5 (front)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 6 (left)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 7 (right)


0.00

0.00

Purlin length

09/23/98

a
b
c
d
e
f
g
h
i
j
k
l
m
o

length of front side


length of letf side
length of right side
length of right side
spacing between purlins
spacing between truss
height of truss
length of truss
length of eaves
weight of roofi ng
weight of wood
ll
p
< or =30sqm
slope height of roof <6 m
arctan
#VALUE! angle
#VALUE! yeild strength of steel
#VALUE! modulus of elasticity
#VALUE! c purlins
#VALUE!
#VALUE! h
#VALUE!
75 b
tw
40

fy
e
trial section
a
1.77
asep
1w

m
m
m
m
m
m
m
m
m
kpa
cum
pa
pa

6.0
6.0
6.0
6.0
#VALUE!
#VALUE!
1.2
6.0
0.7
#VALUE!

*mid sag rods


*third point sag rods

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

Area =

height (m)

width (m)

long span puyat r span.


eff ective length (m) eff ective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs

tekscrew per

total tekscrew

sheets
0.00

width length (pcs)


2

pcs
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


purlin spacing (m)
eff ective length (m) eff ective width (m)
steel purlins
1.07
0.60

no of pcs
tekscrew per
total tekscrew
sheets width length (pcs)
pcs
0.00
2
0.00

0
0
###
###
0
0
###
###
0
0
###
###
0
0
0
###
###
0
0
0
0
###
###
0
0
0
###
###
0
0
0
0
0
0
###
###
0
0
0
###
###
0
0
0
###
###
0
0
0
###
###
0
0
0
0
0
0
###
###
0
0
0
###
###
0
0
0
###
###
0
0
0
###
###
0
0
0
0
0
###
###
0
0
0
###
###
0
0
0
###

tile span elite


tile span maxi

r - span 1220

r - span 916

super r - span

mega r - span

multi r - span

corspan 915

corspan 915

mega clad

madrid tile roof

thickness eff ective


mm
width m

0.4
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.4
0.5
0.6

1.077
1.077
1.077
1.077
1.074
1.074
1.074
1.074
1.074
1.074
1.05
1.05
1.05
0.67
0.67
0.67
1
1
1
1
0.998
0.998
0.998
0.998
0.998
0.998
0.998
0.998
1
1
1

0.4
0.5
0.6

0.71
0.71
0.71

purlins
spacing

0.30
0.35
0.35
0.35
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.30
0.30
0.30

sheet
cost/lm

434.65
402.45
461.59
536.47
210.27

326

332.79

215.62

221.73

208.2

290.05

355.74

###
0
0
0
###
###
0
0
0
###
###
0
0
###
###
0
0
###
###
0
0
###
###
0

- sqm

mt=wt*l2/32
mt=wt*l2/90

mpa
gpa

tf

5.0

w
xc
8.82 6.90

7.0

yc
1.28

0.00

designation
c 75 x 6.9
xc

yc

1.39
bstress

computation:
123.60

dl

#VALUE!

kpa

ll

#VALUE!

kpa

kpa

design loads:
1.dead loads
wt of roofi ng

/ 180
##
##
##

ix
iy
sx
sy
asep bstress
75.30 12.20 20.10 4.50
1

2.live loads

mm
mm <
mm <

wl

#VALUE!

wn
dln =
lln =
wln =

#VALUE!
#VALUE!
#VALUE!

n/m
n/m
n/m

dlt =
lln =

#VALUE!
#VALUE!

n/m
n/m

wn =
wt =
.75(d+l+w)

#VALUE!
#VALUE!

n/m
n/m

wn =
wt =

#VALUE!
#VALUE!

3.wind loads
design winds:
#VALUE!
#VALUE!

safe
safe
normal loads:

tangential loads:
d+l

load case # 1

n/m
n/m

load casse # 2
mn=wn(
2
moments:

mn=

#VALUE!

n-m

mt=

#VALUE!

n-m

mn=

#VALUE!

mt=

#VALUE!

mn=wt(l)2/ 8

load case # 1

load case # 2

fl exural strength:

###
mpa

load case # 1

###
mpa
fbx =
fby =
###
mpa

load case # 2

###
mpa
fbx =
fy=
fby =

#VALUE!
2.86

check if compact section

###
b/2tf =

170/(fy)1/2 =

b/2tf < 170/sqrt(fy)


###
###
mpa
mpa

fbx=0.66fy
fby=0.60fy
check interaction equation

###

load case # 1

###

compact!!!

< 1.0 safe

< 1.0 safe


load case # 2
load case #1 critical

54.5981500331
#VALUE!

mm

#VALUE!

mm

<

#VALUE!

mm

<

check defl ection:


allow. defl ection = l/180

#VALUE!
#VALUE!

yn=5wnl4/ 384eix
yt=5wtl4/384eiy

81

bstress

a
b
c
d

e
f
g
h
i
j
k
l
m
o

e
trial section

6.0

length of front side

design of purlins

6.0
6.0
6.0

length of letf side


length of right side
length of right side

m
m
m

name of building
purlin designation

#VALUE!
spacing between purlins
#VALUE!
spacing between truss
1.2
height of truss
6.0
length of truss
0.65
length of eaves
#VALUE!
weight of roofi ng
#VALUE!
weight of wood
#VALUE! ll
< or =30sqm
#VALUE! p
height of roof <6 m
#VALUE! slope
#VALUE! arctan
#VALUE! angle
yeild strength of steel
#VALUE! modulus of elasticity
b (mm)
#VALUE!

m
m
m
m
m
kpa
cum
pa
pa

###
:
:

sample
p-1

kpa

###

kpa

###
###
###

dlt =
lln =

###
###

wn =
wt =

###
###

###
###

mn=

###

n-m

###

n-m

mn=

### n-m
### n-m

shear:
load case # 1

vn=
vt=

###

load casse # 2

vn=

###

vt=

###

###

fn =

### mpa
###

fn =

### mpa

<

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60

1
1
1
1
1
1
1

147.00
147.00
147.00
147.00
123.60
123.60
123.60

### ok?

lz 125x50x15x1.8
lz 125x50x15x1.6

125
125

50
50

1.8
1.6

1.8
1.6

4.38
3.91

3.44
3.07

105.90
95.10

24.20
22.00

16.94
15.22

4.94
4.46

1
1

123.60
123.60

lz 125x50x15x1.4
lz 125x50x15x1.2
lz 120x60x20x3.2
lz 120x60x20x2.3
lz 120x40x20x3.2
lz 100x50x15x3.2

125
125
120
120
120
100

50
50
60
60
40
50

1.4
1.2
3.2
2.3
3.2
3.2

1.4
1.2
3.2
2.3
3.2
3.2

3.44
2.97
8.29
6.09
7.01
6.69

2.70
2.33
6.51
4.78
5.50
5.25

84.10
72.80
186.10
139.80
142.40
103.00

19.60
17.10
72.70
56.00
24.70
37.70

13.45
11.65
31.01
23.30
23.73
20.60

3.97
3.46
12.45
9.52
6.44
7.78

1
1
1
1
1
1

123.60
123.60
147.00
123.60
147.00
147.00

lc 200x75x20x3.2
lc 200x70x20x4.7
lc 200x70x20x4.5
lc 200x70x20x4.3
lc 200x70x20x4.0
lc 200x70x20x3.2
lc 200x70x20x2.9
lc 200x70x20x2.6
lc 200x70x20x2.3
lc 200x70x20x2.0
lc 200x70x20x1.8
lc 200x70x20x1.6
lc 185x50x20x3.2
lc 185x50x20x2.3
lc 185x50x20x2.0
lc 175x50x20x4.3
lc 175x50x20x4.0
lc 175x50x20x3.2
lc 175x50x20x2.9
lc 175x50x20x2.6
lc 175x50x20x2.3
lc 175x50x20x2.0
lc 175x50x20x1.8
lc 175x50x20x1.6
lc 150x75x25x4.0
lc 150x75x25x3.2
lc 150x75x20x4.0
lc 150x75x20x3.2
lc 150x65x20x4.0
lc 150x65x20x3.2
lc 150x65x20x2.3
lc 150x50x20x3.2
lc 150x50x20x2.3
lc 150x50x18x4.3
lc 150x50x18x4.0
lc 150x50x18x3.2
lc 150x50x18x2.9
lc 150x50x18x2.6
lc 150x50x18x2.3
lc 150x50x18x2.0
lc 150x50x18x1.8
lc 150x50x18x1.6
lc 125x50x20x4.0
lc 125x50x20x3.2
lc 125x50x20x2.3
lc 125x50x15x4.3
lc 125x50x15x4.0
lc 125x50x15x3.2
lc 125x50x15x2.9
lc 125x50x15x2.6
lc 125x50x15x2.3
lc 125x50x15x2.0
lc 125x50x15x1.8
lc 125x50x15x1.6
lc 125x50x15x1.4
lc 125x50x15x1.2
lc 120x60x20x3.2
lc 120x60x20x2.3
lc 120x40x20x3.2
lc 100x50x15x3.2
lc 100x50x15x2.9
lc 100x50x15x2.6
lc 100x50x15x2.3
lc 100x50x15x2.0
lc 100x50x15x1.8
lc 100x50x15x1.6
lc 100x50x15x1.4
lc 100x50x15x1.2
lc 90x45x15x3.2
lc 90x45x15x2.9
lc 90x45x15x2.6
lc 90x45x15x2.3
lc 90x45x15x2.0
lc 90x45x15x1.8
lc 90x45x15x1.6
lc 90x45x15x1.4
lc 90x45x15x1.2
lc 75x38x15x2.6
lc 75x38x15x2.3
lc 75x38x15x2.0
lc 75x38x15x1.8
lc 75x38x15x1.6
lc 75x38x15x1.4
lc 75x38x15x1.2
lc 65x30x15x2.6
lc 65x30x15x2.3
lc 65x30x15x2.0
lc 65x30x15x1.8
lc 65x30x15x1.6
lc 65x30x15x1.4
lc 65x30x15x1.2

200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
175
175
175
175
175
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125
125
125
125
125
120
120
120
100
100
100
100
100
100
100
100
100
90
90
90
90
90
90
90
90
90
75
75
75
75
75
75
75
65
65
65
65
65
65
65

75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
50
50
50
50
50
75
75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
60
60
40
50
50
50
50
50
50
50
50
50
45
45
45
45
45
45
45
45
45
38
38
38
38
38
38
38
30
30
30
30
30
30
30

3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.3
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2

3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.3
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2

11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95
10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.75
9.75
9.15
7.49
6.84
6.19
5.52
4.84
4.38
3.91
3.44
2.97
8.29
6.09
7.01
6.69
6.12
5.54
4.94
4.34
3.93
3.51
3.09
2.67
6.05
5.54
5.02
4.48
3.94
3.57
3.19
2.81
2.43
4.26
3.82
3.36
3.05
2.73
2.41
2.08
3.59
3.22
2.84
2.58
2.31
2.04
1.77

9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16
8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80
3.44
3.07
2.70
2.33
6.51
4.78
5.50
5.25
4.80
4.35
3.88
3.40
3.08
2.76
2.43
2.09
4.75
4.35
3.94
3.52
3.09
2.80
2.51
2.21
1.90
3.35
3.00
2.64
2.39
2.14
1.89
1.63
2.81
2.53
2.23
2.02
1.82
1.60
1.39

716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30
375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40
105.90
95.10
84.10
72.80
186.10
139.80
142.40
103.00
95.10
86.80
78.20
69.20
63.00
56.70
50.20
43.50
74.40
68.80
62.90
56.80
50.40
45.90
41.40
36.70
31.80
36.20
32.80
29.20
26.70
24.10
21.40
18.60
21.70
19.80
17.70
16.20
14.70
13.10
11.40

83.90
94.10
91.30
88.50
83.90
70.70
65.40
59.70
53.80
47.70
43.40
39.10
30.10
23.30
20.80
36.20
34.60
29.60
27.50
25.30
22.90
20.40
18.70
16.90
99.60
83.50
90.70
76.30
63.40
53.70
41.00
28.20
21.80
32.60
31.20
26.80
24.90
22.90
20.80
18.50
17.00
15.30
30.90
26.50
20.60
28.10
26.90
23.20
21.60
19.90
18.10
16.20
14.80
13.40
11.90
10.40
40.80
31.30
15.20
21.50
20.00
18.40
16.80
15.00
13.70
12.40
11.10
9.60
15.90
14.80
13.70
12.50
11.20
10.30
9.30
8.30
7.20
8.50
7.70
7.00
6.40
5.80
5.20
4.60
4.50
4.10
3.70
3.50
3.20
2.80
2.50

71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57
50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62
16.94
15.22
13.45
11.65
31.01
23.30
23.73
20.60
19.02
17.37
15.64
13.85
12.61
11.34
10.04
8.71
16.52
15.29
13.98
12.62
11.19
10.21
9.19
8.15
7.07
9.66
8.75
7.79
7.12
6.43
5.71
4.97
6.68
6.08
5.44
4.99
4.52
4.02
3.51

15.81
18.84
18.28
17.71
16.81
14.18
13.10
11.98
10.80
9.57
8.72
7.85
8.33
6.45
5.74
10.12
9.67
8.28
7.70
7.08
6.41
5.71
5.23
4.72
20.55
17.25
18.16
15.29
14.44
12.23
9.36
8.16
6.32
9.30
8.89
7.64
7.11
6.54
5.94
5.30
4.85
4.38
9.32
8.00
6.21
8.12
7.78
6.73
6.27
5.78
5.26
4.70
4.30
3.89
3.47
3.02
10.52
8.09
5.68
6.54
6.10
5.63
5.12
4.57
4.19
3.79
3.38
2.95
5.45
5.10
4.71
4.30
3.85
3.53
3.20
2.86
2.50
3.55
3.25
2.92
2.69
2.45
2.19
1.92
2.43
2.24
2.03
1.88
1.71
1.54
1.35

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
123.60
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60

load case # 2

shear strength
load case # 1

ft =

### mpa

fb=
.: load c ase #2 is more c ritic al

###

<

vn=3*vn/2bd
vn=
vt=3*vn/2bd

### mpa

147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82

9.46
9.05
7.78
7.24
6.66
6.05
5.40

### mpa

ft =

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
149.20
157.40
132.70
106.20
90.20
69.20
44.70
34.80
50.60
48.50
41.90
39.00
36.00
32.70
29.20
26.80
24.20
51.90
44.70
34.80

### n-m

fb=

### mpa

fv=

### mpa

### mm

mt= #VALUE! n-m

vt= #VALUE! n-m

< fb= #VALUE! mpa safe

<

fv=

1.03 mpa safe

y allow=
l / 180
< y allow= #VALUE! mm safe

lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz
lz

n
n
n

fl exural strength:
load case # 1

fb=

bstress
1
1
1

13.20
47.00
9.70
26.70
5.90
10.00
27.70
27.50
61.60
15.30
15.30
12.60
24.30
28.30
22.40
13.40
7.50
4.50
37.43
36.20
34.93
32.97
27.40
25.19
27.47
26.60
25.71
24.32
20.33
18.73
17.06
15.33
24.32
20.33
21.56
18.08
21.50
20.85
20.18
19.14
16.10
14.85
13.57
12.22
10.82
9.85
8.86
9.23
7.12
6.34
11.33
10.81
9.23
8.57
7.86
7.12
6.34
5.79
5.22
24.32
375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40

20.33
21.56
18.08
16.86
14.22
10.83
9.23
7.12
10.58
10.10
8.65
8.04
7.38
6.69
5.96
5.45
4.92
10.81
9.23
7.12

load case # 2

mt=

asep

112.00
75.10
30.10

88.80
136.00
66.10
76.50
37.50
446.00
217.00
186.00
235.00
109.00
86.00
56.20
153.00
140.00
115.00
67.80
37.60
20.10
161.25
155.27
149.21
139.97
114.50
104.63
117.06
112.83
108.53
101.96
83.72
76.61
69.34
61.93
89.46
73.55
87.05
71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57

35.28
33.38
27.93
25.73
23.45
21.08
18.62

n/m
n/m

n/m
n/m

2
mn=wn(l)/8

mt=

sy

330.00
219.00
138.00

49.50
293.00
29.20
134.00
14.80
753.00
138.00
138.00
385.00
57.50
57.50
47.30
131.00
147.00
117.00
61.80
26.00
12.20
328.10
317.60
306.80
290.10
242.20
223.00
199.60
193.50
187.30
177.50
149.20
137.70
125.70
113.20
177.50
149.20
157.40
132.70
145.40
141.30
136.90
130.10
110.10
101.90
93.20
84.10
47.60
68.10
61.30
44.70
34.80
31.00
54.20
51.90
44.70
41.60
38.30
34.80
31.00
28.40
25.70
177.50

45.20
43.40
37.70
35.20
32.50
29.50
26.40

n/m
n/m

d+l

wn =
wt =

sx

984.00
563.00
151.00

220.50
208.60
174.50
160.80
146.50
131.70
116.40

### n-m

vn=

y actual=

.75(d+l+w)

mn=wt(l)2/8

iy

2880.00
1640.00
1020.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

7.65
7.18
5.88
5.37
4.86
4.33
3.80

mn=

deflection

moments:
load case # 1

ix
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.13
2.31
2.28
1.90
1.54
1.28

9.75
9.15
7.49
6.84
6.19
5.52
4.84

8.62

shear stress

n/m
n/m
n/m

tangential loads:

load casse # 2

yc

0.00
0.00
0.00

14.00
23.80
13.20
17.20
9.30
50.40
26.00
23.60
36.20
17.10
16.10
12.90
21.40
24.00
18.60
13.40
9.40
6.90
16.75
16.09
15.42
14.40
11.65
10.61
14.36
13.79
13.22
12.36
10.02
9.13
8.22
7.31
11.73
9.52
11.42
9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3

10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.78

m
m
pa
pa
pa

e
1.03

governs

flexural stress
3.wind loads
design winds:

load case # 1

xc

40.20
31.50
21.10

17.85
30.31
16.84
21.90
11.85
64.16
33.06
30.06
46.15
21.83
20.45
16.43
27.20
30.59
23.71
17.11
11.92
8.82
21.34
20.49
19.64
18.35
14.85
13.51
18.29
17.57
16.84
15.75
12.77
11.63
10.48
9.31
14.95
12.13
14.55
11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95
75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50

4.3
4.0
3.2
2.9
2.6
2.3
2.0

0.40
1.20
0.60
77.00
800.00
603.00

fb
fv
13.10

shear
###

wn
dln =
lln =
wln =

51.21
40.14
26.84

7.0
9.0
8.0
8.0
7.0
16.0
10.0
10.0
14.0
9.5
9.5
8.0
10.5
12.5
10.0
8.0
7.5
7.0
4.7
4.5
4.3
4.0
3.2
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125

3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3

2.live loads

wl

11.0
10.0
9.0

5.0
6.5
6.0
6.0
5.0
9.0
7.0
6.0
8.5
5.5
5.5
5.0
7.0
9.0
6.5
6.0
5.0
5.0
4.7
4.5
4.3
4.0
3.2
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
150x75x25x3.2
150x75x20x4.0
150x75x20x3.2
150x65x20x4.0
150x65x20x3.2
150x65x20x2.3
150x50x20x3.2
150x50x20x2.3
150x50x18x4.3
150x50x18x4.0
150x50x18x3.2
150x50x18x2.9
150x50x18x2.6
150x50x18x2.3
150x50x18x2.0
150x50x18x1.8
150x50x18x1.6
125x50x20x4.0
125x50x20x3.2
125x50x20x2.3

4.3
4.0
3.2
2.9
2.6
2.3
2.0

3.60

dl+ll

ll

tf
7.5
7.0
6.0

75
125
60
100
50
150
100
100
125
75
75
75
75
75
75
65
50
40
90
90
90
90
90
90
75
75
75
75
75
75
75
75
75
75
75
75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
50
50
50
50
50
75

50
50
50
50
50
50
50

b (mm) d (mm)
50.00 50.00

case# 1
kpa
moment

normal loads:

tw

175
150
100

150
125
125
100
100
200
200
180
150
150
125
100
180
150
150
125
100
75
255
255
255
255
255
255
220
220
220
220
220
220
220
220
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
175
175
175
175
175
150

125
125
125
125
125
125
125

type
tanguile

result:

###

175
150
150

lz 125x50x15x4.3
lz 125x50x15x4.0
lz 125x50x15x3.2
lz 125x50x15x2.9
lz 125x50x15x2.6
lz 125x50x15x2.3
lz 125x50x15x2.0

:
:
:
:
:
:

properties of wood:

suggested section:

dl

w 150 x 14.0
w 125 x 23.8
w 125 x 13.2
w 100 x 17.2
w 100 x 9.3
i 200 x 50.4
i 200 x 26.0
i 180 x 23.6
i 150 x 36.2
i 150 x 17.1
i 100 x 16.1
i 100 x 12.9
c 180 x 21.4
c 150 x 24.0
c 150 x 18.6
c 125 x 13.4
c 100 x 9.4
c 75 x 6.9
lz 255x90x25x4.7
lz 255x90x25x4.5
lz 255x90x25x4.3
lz 255x90x25x4.0
lz 255x90x25x3.2
lz 255x90x25x2.9
lz 220x75x25x4.7
lz 220x75x25x4.5
lz 220x75x25x4.3
lz 220x75x25x4.0
lz 220x75x25x3.2
lz 220x75x25x2.9
lz 220x75x25x2.6
lz 220x75x25x2.3
lz 200x75x25x4.0
lz 200x75x25x3.2
lz 200x75x20x4.0
lz 200x75x20x3.2
lz 200x70x20x4.7
lz 200x70x20x4.5
lz 200x70x20x4.3
lz 200x70x20x4.0
lz 200x70x20x3.2
lz 200x70x20x2.9
lz 200x70x20x2.6
lz 200x70x20x2.3
lz 200x70x20x2.0
lz 200x70x20x1.8
lz 200x70x20x1.6
lz 185x50x20x3.2
lz 185x50x20x2.3
lz 185x50x20x2.0
lz 175x50x20x4.3
lz 175x50x20x4.0
lz 175x50x20x3.2
lz 175x50x20x2.9
lz 175x50x20x2.6
lz 175x50x20x2.3
lz 175x50x20x2.0
lz 175x50x20x1.8
lz 175x50x20x1.6
lz 150x75x25x4.0

### ok?

slope of roofing
spacing of truss
spacing of purlins
weight of roofing
other vertical loads
wind load (normal projection)

mpa
gpa

d (mm)
#VALUE!

computation:
design loads:
1.dead loads
wt of roofi ng

desig
w 175 x 40.2
w 150 x 31.5
w 150 x 21.1

666.00
847.00
413.00
383.00
187.00
4460.00
2170.00
1670.00
1760.00
819.00
538.00
281.00
1380.00
1050.00
861.00
424.00
188.00
75.30
2055.90
1979.60
1902.40
1784.60
1459.90
1334.00
1287.70
1241.10
1193.90
1121.60
920.90
842.70
762.80
681.20
894.50
735.50
870.50
716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30
8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51

specifications:

type
apitong
guijo
mahogany
mayapis
molave
narra
lauan
tanguile
w.lauan
yakal

w
fb
fv
e
5.40 13.00
1.36 5.76
6.40 17.10
1.89 6.67
5.30 13.00
2.13 3.67
3.40 11.00
0.73 8.14
6.50 18.90
2.27 5.15
4.90 14.20
1.51 4.68
3.50 10.90
1.17 4.59
3.60 13.10
1.03 8.62
3.50 11.00
1.03 7.72
7.30 19.30
1.96 7.70

I
N
P
U
T
V
A
L
U
E
S

B
length

H
E
R
E

wt per m
4.47
3.64
0.00
3.49
0.00
2.68

0
3.46
2.43
1.89
0

277966373.xlsTRUSSES07/30/2015

no of pcs by 6m
-

#N/A

INPUT VALUES HERE


QTY
T-1
T-2
T-3
T-4
T-5
T-6
R-1
R-2
R-3
R-4
R-5
HT-1
HT-2
HT-3
HT-4
HT-5
HT-6
HT-7
HT-8
Bottom chord brace

277966373.xlsTRUSSES07/30/2015

King post

Length
Top chord
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Length

TOTAL
Bottom chord
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

SIZE

L 2" x 2" x 3/16"

V LENGTH
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
SIZE

DIA LENGTH
0
0
0
0
0
0
0
0
0
0
0
0
0
0
L 1 1/2" x 1 1/2" x 3/16

MEMBER
T-1
T-2
T-3
T-4
T-5
T-6
HT-1
HT-2
HT-3
HT-4
HT-5
HT-6
HT-7
HT-8

VERT QTY
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

LENGTH OF BOTTOM CHORD

277966373.xlsTRUSSES07/30/2015

TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

steel trusses & c purlins

const bid cost/unit

angular & lc purlins


unit cost
labor unit cost
equipment unit cost
material unit cost
steel truss unit cost
total cost
duration
crew
labor
welder
equipment
welding machine

qty
10.37
#DIV/0!
#N/A
#N/A
#DIV/0!
#DIV/0! sub con
#DIV/0!
2
1

200.00
300.00

650.00

BILL OF MATERIALS
description
qty
L 2" x 2" x "
L 2" x 2" x 3/16"
L 1 1/2" x 1 1/2" x 1/4
L 1 1/2" x 1 1/2" x 3/16
welding rod
c purlins 2"x 6" ga 16
c purlins 2"x 4" ga 16
c purlins 2"x 3" ga 16
flat bar 11/2" x 3/16"
Red oxide
Paint thinner
-

277966373.xlsTRUSSES07/30/2015

unit
kg
kg
kg
kg
kg
kg
kg
kg
pcs
gal
gal

#DIV/0!
0.00
kg
pcf
project cost
proj.supervision
#N/A constn facilities
indirect eqpt
#DIV/0! miscellaneous
others
indirect cost
crew
bonds premiums
4.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
unit cost
29.64
24.73
25.55
21.14
100.00
22.64
28.81
33.51
245.00
305.00
190.00

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
-

10 mm dia
fascia board lc 2" x 10"
total wt

#N/A
-

pcs
pcs

125.00
320.00

kg

total

#N/A

labor cost computation:


fabricate/install

45 pcs/day

45 pcs/day

material computation:

277966373.xlsTRUSSES07/30/2015

#N/A
-

miscellaneous

277966373.xlsTRUSSES07/30/2015

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
#DIV/0!
#N/A
0.00
#DIV/0!

###
###
#N/A
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

4.0 indirect cost

4.1
4.2
4.3
4.4

bonds premium
insurance premium
escalation
cost of money

277966373.xlsTRUSSES07/30/2015

4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsTRUSSES07/30/2015

5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsTRUSSES07/30/2015

277966373.xlsTRUSSES07/30/2015

277966373.xlsTRUSSES07/30/2015

277966373.xlsTRUSSES07/30/2015

277966373.xlsTRUSSES07/30/2015

277966373.xlsTRUSSES07/30/2015

277966373.xlsTRUSSES07/30/2015

INPUT C.R. DIMENSION ( in m)


LENGTH
WIDTH
HEIGHT

no. of unit
Width of door

description
glazed tiles 8 x 12
unglazed tiles 8 x 8
border tiles 3 x 8
cement
sand
grout
tile trim
area

area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00

unit
pcs
pcs
pcs
bags
cum
bags
pcs

unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00

amount
-

tile works

const bid cost/unit

tiles @ grnd flr t & b

#DIV/0!

unit cost
labor unit cost
equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

qty:
200.00

0.00

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

equipment

bill of materials
description

qty

unit

unit cost

total

labor cost computation:


install

2.5

2.5

material computation:

MANUAL COMPUTATION
Area =
Ceramic tiles size
labor cost computation:
Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =

0 Sqm
8 x 8
1
1
1
200 Per day
300 Per day

capacity per crew =


2.5 sqm/day
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=

(0)
(2.5)(1)

Duration =
0 Days
Say=
0 Days
material computation:
l w/ border tiles =
#N/A m
grout factor:
area =
0 Sqm
unglazed factor:
cement factor:
0.24 bag/sqm
glazed factor:
sand factor:
0.02 cum/sqm
border tiles factor:
cement: (0) x(0.24)
unit cost
=
0 bags
205
sand: (0) x (0.02)
=
0 cum
500
grout: (0) x (0.2)
=
0 bags
60
unglazed tiles: (25) x (0)
=
0 pc
18.5
glazed tiles: (25) x (0)
=
0 pc
12
border tiles :
0 pc
#N/A
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
- Php
Total unit Labor
cost |:cost + material cost
Area
#DIV/0! php/sqm

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

2.0 project cost

3.0 other costs

terials
unit cost

4.0 indirect cost

P-

mputation:

mputation:

amount

sqm/day

sqm/day
sqm/day

0.2
25
25
5
Cost
#N/A
#DIV/0!

bag/sqm
pc/sqm
pc/sqm
pc/lm

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

INPUT C.R. DIMENSION ( in m)


LENGTH
WIDTH
HEIGHT

no. of unit
Width of door

description
glazed tiles 8 x 12
unglazed tiles 8 x 8
border tiles 3 x 8
cement
sand
grout
tile trim
area

area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00

unit
pcs
pcs
pcs
bags
cum
bags
pcs

unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00

amount
-

tile works

const bid cost/unit

tiles @ 2 flr t & b


nd

#DIV/0!

unit cost
labor unit cost
equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

qty:
200.00

0.00

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

equipment

bill of materials
description

qty

unit

unit cost

total

labor cost computation:


install

2.5

2.5

material computation:

MANUAL COMPUTATION
Area =
Ceramic tiles size
labor cost computation:
Labor =
Skilled =
Crew =
Wage per labor =

0 Sqm
8 x 8
1
1
1
200 Per day

Wage per skilled =


300 Per day
capacity per crew =
2.5 sqm/day
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=

(0)
(2.5)(1)

Duration =
0 Days
Say=
0 Days
material computation:
l w/ border tiles =
#N/A m
grout factor:
area =
0 Sqm
unglazed factor:
cement factor:
0.24 bag/sqm
glazed factor:
sand factor:
0.02 cum/sqm
border tiles factor:
cement: (0) x(0.24)
unit cost
=
0 bags
205
sand: (0) x (0.02)
=
0 cum
500
grout: (0) x (0.2)
=
0 bags
60
unglazed tiles: (25) x (0)
=
0 pc
18.5
glazed tiles: (25) x (0)
=
0 pc
12
border tiles :
0 pc
#N/A
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
- Php
Total unit Labor
cost |:cost + material cost
Area
#DIV/0! php/sqm

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

2.0 project cost

3.0 other costs

terials
unit cost

4.0 indirect cost

P-

mputation:

mputation:

amount

sqm/day

sqm/day
sqm/day

0.2
25
25
5
Cost
#N/A
#DIV/0!

bag/sqm
pc/sqm
pc/sqm
pc/lm

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

INPUT C.R. DIMENSION ( in m)


LENGTH
WIDTH
HEIGHT
description
glazed tiles 8 x 12
unglazed tiles 8 x 8
border tiles 3 x 8
cement
sand
grout
tile trim
area

no. of unit
Width of door

area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00

unit
pcs
pcs
pcs
bags
cum
bags
pcs

unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00

amount
-

tile works

const bid cost/unit

tiles @ masters bedroom t& b

#DIV/0!

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

200.00

0.00

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

equipment

bill of materials
description

qty

unit

unit cost

total

labor cost computation:


install

2.5

2.5

material computation:

MANUAL COMPUTATION
Area =
Ceramic tiles size
labor cost computation:
Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =

0 Sqm
8 x 8
1
1
1
200 Per day
300 Per day

capacity per crew =


2.5 sqm/day
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=
Duration =
Say=

(0)
(2.5)(1)
0 Days
0 Days

material computation:
l w/ border tiles =
#N/A m
grout factor:
area =
0 Sqm
unglazed factor:
cement factor:
0.24 bag/sqm
glazed factor:
sand factor:
0.02 cum/sqm
border tiles factor:
cement: (0) x(0.24)
unit cost
=
0 bags
205
sand: (0) x (0.02)
=
0 cum
500
grout: (0) x (0.2)
=
0 bags
60
unglazed tiles: (25) x (0)
=
0 pc
18.5
glazed tiles: (25) x (0)
=
0 pc
12
border tiles :
0 pc
#N/A
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
- Php
Total unit Labor
cost |:cost + material cost
Area
#DIV/0! php/sqm

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

2.0 project cost

3.0 other costs

rials
unit cost

4.0 indirect cost

P-

utation:

utation:

amount

sqm/day

sqm/day
sqm/day

0.2
25
25
5
Cost
#N/A
#DIV/0!

bag/sqm
pc/sqm
pc/sqm
pc/lm

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

tile works

tiles @ kitchen counter


unit cost
description
ceramic 8 x 8
border 3 x 8
tile trim
cement scratch coat 3/4"
sand
grout
area

area

0.00
0.00
0
0.00

qty
0.000
0.000
0.000
0.000
0.000
0

unit
pcs
pcs
pcs
bags
cum
bags

unit cost
12.00
18.00
60.00
205.00
500.00
60.00

amount
0
-

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

200.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

bill
description

qty

labor co
install

277966373.xlsTILES AT KIT07/30/2015

materi

MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
labor cost computation:
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
2.5
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
material computation:
l w/ border tiles =
area =
cement factor:
sand factor:

277966373.xlsTILES AT KIT07/30/2015

(0)
(2.5)(1)
0
0
#N/A
0
0.24
0.02

cement:
(0) x(0.24)
=
0
sand:
(0) x (0.02)
=
0
grout:
(0) x (0.2)
=
0
unglazed tiles:
(25) x (0)
=
0
glazed tiles:
(25) x (0)
=
0
border tiles :
0
Total material cost =
Material unit cost =
Total cost: Labor cost + material co
#N/A
Total unit cost
Labor
|: cost + material cost
Area
#N/A

277966373.xlsTILES AT KIT07/30/2015

const bid cost/unit


#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
#DIV/0! constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
total
bill of materials
unit
unit cost
qty:

0.00

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

2.0 project cost

3.0 other costs

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

amount
4.0 indirect cost

total

P-

labor cost computation:


2.5 sqm/day

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sqm/day
2.5 sqm/day

277966373.xlsTILES AT KIT07/30/2015

material computation:

Sqm

Per day
Per day
sqm/day
+skilled)

1)(300)
php/sqm
Php
x crew

Days
Days
m
Sqm
bag/sqm
cum/sqm

grout
lazed
lazed
tiles

factor:
factor:
factor:
factor:

277966373.xlsTILES AT KIT07/30/2015

0.2
25
25
5

bag/sqm
pc/sqm
pc/sqm
pc/lm

bags

unit cost
500

cum

60

bags

#N/A

pc

60

pc
pc

205
#N/A

Cost

st + material cost

Php
material cost
Area
php/sqm

277966373.xlsTILES AT KIT07/30/2015

#N/A
#N/A
#N/A
#N/A

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsTILES AT KIT07/30/2015

277966373.xlsTILES AT KIT07/30/2015

277966373.xlsTILES AT KIT07/30/2015

kitchen counter
unit cost
description
PATECO CABINET DOOR
CONCEALED HINGES
HANDLE
CATCHES
cement slab 100 mm thick
sand
gravel
chb 5"
10mmrsb

area

cabinet jamb
volume

#N/A
0.00

0.00
0.00
0.00
0.00
0.00
0.00
1.26
3.23

qty
0.000
0.000
0.000
0.000
0.000
0.000
0.000
16.380
0.538

unit
pcs
pcs
pcs
pcs
bags
cum
cum
pcs
pcs

unit cost
275.00
36.00
25.00
5.00
205.00
500.00
700.00
8.00
115.00

amount
131.04
61.81

bdft

36.00

#N/A
#N/A

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

1,000.00
#N/A
#N/A
#N/A
1
1

equipment

slab
WIDTH
LENGTH
HEIGHT

0.6

bill
1.05

description

qty

labor co
install

277966373.xlsKIT COUNTER07/30/2015

materi

MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
labor cost computation:
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
0.5
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(0.5)
labor unit cost =
1000
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
material computation:
l w/ border tiles =
area =
cement factor:
sand factor:

277966373.xlsKIT COUNTER07/30/2015

(0)
(0.5)(1)
0
0
3.225
0
0.24
0.02

cement:
(0) x(0.24)
=
0
sand:
(0) x (0.02)
=
0
grout:
(0) x (0.2)
=
0
unglazed tiles:
(25) x (0)
=
0
glazed tiles:
(25) x (0)
=
0
border tiles :
0
Total material cost =
Material unit cost =
Total cost: Labor cost + material co
#N/A
Total unit cost
Labor
|: cost + material cost
Area
#N/A

277966373.xlsKIT COUNTER07/30/2015

const bid cost/unit


#N/A
lot
pcf
project cost
proj.supervision
#N/A
#N/A constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
total
bill of materials
unit
unit cost

total bid cost


#N/A
#N/A

qty:

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#N/A
0.00
#N/A

20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

2.0 project cost

3.0 other costs

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

amount
4.0 indirect cost

total

#N/A

labor cost computation:


0.5 cum/day

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

cum/day
0.5 cumday

277966373.xlsKIT COUNTER07/30/2015

material computation:

Sqm

Per day
Per day
sqm/day
+skilled)

1)(300)
php/sqm
Php
x crew

Days
Days
m
Sqm
bag/sqm
cum/sqm

grout
lazed
lazed
tiles

factor:
factor:
factor:
factor:

277966373.xlsKIT COUNTER07/30/2015

0.2
25
25
5

bag/sqm
pc/sqm
pc/sqm
pc/lm

bags

unit cost
#N/A

Cost

cum

205

bags

500

pc

25

pc
pc

5
115

st + material cost

Php
material cost
Area
php/sqm

277966373.xlsKIT COUNTER07/30/2015

#N/A

#N/A
#N/A

#N/A
#N/A
#N/A
#N/A
72.50

pct wt. of total


#N/A
#N/A
#N/A
#N/A
#N/A

5.0%
2.5%
0.0%
0.0%
7.5%

#N/A
#N/A
#N/A
#N/A
#N/A

0.0%
0.0%

#N/A
#N/A

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

277966373.xlsKIT COUNTER07/30/2015

277966373.xlsKIT COUNTER07/30/2015

277966373.xlsKIT COUNTER07/30/2015

nook counter
unit cost
description
PATECO CABINET DOOR
CONCEALED HINGES
HANDLE
CATCHES
cement slab 100 mm thick
sand
gravel
chb 5"
10mmrsb
cabinet jamb
volume

area
0.00
0.00
0.00
0.00
0.00
0.00
1.26
3.23
#N/A
0.00

qty
0.000
0.000
0.000
0.000
0.000
0.000
0.000
16.380
0.538

unit
pcs
pcs
pcs
pcs
bags
cum
cum
pcs
pcs
bdft

unit cost
275.00
36.00
25.00
5.00
205.00
500.00
700.00
8.00
115.00
36.00

amount
131.04
61.81
#N/A
#N/A

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

1,000.00
#N/A
#N/A
#N/A
1
1

equipment

slab
WIDTH
LENGTH
HEIGHT

0.6
1.05

bill
description

qty

labor co
install

277966373.xlsnook counter07/30/2015

materi

MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
labor cost computation:
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
0.5
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(0.5)
labor unit cost =
1000
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
material computation:
l w/ border tiles =
area =
cement factor:
sand factor:

277966373.xlsnook counter07/30/2015

(0)
(0.5)(1)
0
0
3.225
0
0.24
0.02

cement:
(0) x(0.24)
=
0
sand:
(0) x (0.02)
=
0
grout:
(0) x (0.2)
=
0
unglazed tiles:
(25) x (0)
=
0
glazed tiles:
(25) x (0)
=
0
border tiles :
0
Total material cost =
Material unit cost =
Total cost: Labor cost + material co
#N/A
Total unit cost
Labor
|: cost + material cost
Area
#N/A

277966373.xlsnook counter07/30/2015

const bid cost/unit


#N/A
lot
pcf
project cost
proj.supervision
#N/A
#N/A constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
total
bill of materials
unit
unit cost

total bid cost


#N/A
#N/A

qty:

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#N/A
0.00
#N/A

20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

2.0 project cost

3.0 other costs

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

amount
4.0 indirect cost

total

#N/A

labor cost computation:


0.5 cum/day

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

cum/day
0.5 cumday

277966373.xlsnook counter07/30/2015

material computation:

Sqm

Per day
Per day
sqm/day
+skilled)

1)(300)
php/sqm
Php
x crew

Days
Days
m
Sqm
bag/sqm
cum/sqm

grout
lazed
lazed
tiles

factor:
factor:
factor:
factor:

277966373.xlsnook counter07/30/2015

0.2
25
25
5

bag/sqm
pc/sqm
pc/sqm
pc/lm

bags

unit cost
#N/A

Cost

cum

205

bags

500

pc

25

pc
pc

5
115

st + material cost

Php
material cost
Area
php/sqm

277966373.xlsnook counter07/30/2015

#N/A

#N/A
#N/A

#N/A
#N/A
#N/A
#N/A
72.50

pct wt. of total


#N/A
#N/A
#N/A
#N/A
#N/A

5.0%
2.5%
0.0%
0.0%
7.5%

#N/A
#N/A
#N/A
#N/A
#N/A

0.0%
0.0%

#N/A
#N/A

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

277966373.xlsnook counter07/30/2015

277966373.xlsnook counter07/30/2015

277966373.xlsnook counter07/30/2015

tile works

nook (granite slab)


unit cost
description
Granite slab
cement scratch coat 3/4"
sand
area

area
0.00
0.00
0.00

qty
0.000
0.000
0.000

unit
pcs
bags
cum

unit cost
6,500.00
205.00
500.00

amount
-

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

200.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

bill
description

qty

labor co
install

277966373.xlsTILEKS NOOK07/30/2015

materi

277966373.xlsTILEKS NOOK07/30/2015

miscellaneous

277966373.xlsTILEKS NOOK07/30/2015

const bid cost/unit


#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
#DIV/0! constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
total
bill of materials
unit
unit cost
qty:

0.00

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

2.0 project cost

3.0 other costs

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

amount
4.0 indirect cost

total

P-

labor cost computation:


2.5 sqm/day

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sqm/day
2.5 sqm/day

277966373.xlsTILEKS NOOK07/30/2015

material computation:

277966373.xlsTILEKS NOOK07/30/2015

277966373.xlsTILEKS NOOK07/30/2015

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsTILEKS NOOK07/30/2015

277966373.xlsTILEKS NOOK07/30/2015

277966373.xlsTILEKS NOOK07/30/2015

ceiling

const bid

interior ceiling

#D

unit cost
description

qty

width
m

length
m

area
sqm

labor unit cost


equipment unit cost
material unit cost
ceiling works unit cost
total cost
duration
crew
labor
carpenter

total

qty:
#DIV/0!
- sub con

0.00
#DIV/0!
#DIV/0!

1
1

200.00
300.00

crew
1.0

equipment

description
4.5 MM THK IN METAL FURRING

qty
0

bill of materials
unit
SQ.M.

to

labor cost computation:

277966373.xlsCEILING INT07/30/2015

5.00

material computation:

277966373.xlsCEILING INT07/30/2015

miscellaneous

277966373.xlsCEILING INT07/30/2015

const bid cost/unit


#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount
0.00
0.00
0.00

P-

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

total

###
###
###
###
72.50

2.0 project cost

3.0 other costs


unitcost
450.00

amount in pesos
0.00
0.00
0.00
#DIV/0!
#DIV/0!

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

ion:

277966373.xlsCEILING INT07/30/2015

sqm/day

on:

277966373.xlsCEILING INT07/30/2015

277966373.xlsCEILING INT07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsCEILING INT07/30/2015

277966373.xlsCEILING INT07/30/2015

277966373.xlsCEILING INT07/30/2015

ceiling

const bid c

exterior ceiling

#DIV

unit cost
description

qty

width
m

length
m

area
sqm
-

total

labor unit cost


equipment unit cost
material unit cost
ceiling works unit cost
total cost
duration
crew
labor
carpenter

qty:

0.00

#DIV/0!

#DIV/0!

- sub con

#DIV/0!

1
1

200.00
300.00

crew
1.0

equipment

description
- 4.50 THK FLEXBOARD IN METAL
FURRING

qty
0

bill of materials
unit
SQM.

tota

labor cost computation:

277966373.xlsCEILING EXT07/30/2015

5.00

material computation:

277966373.xlsCEILING EXT07/30/2015

miscellaneous

277966373.xlsCEILING EXT07/30/2015

const bid cost/unit


#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

ls

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

2.0 project cost

3.0 other costs


unitcost
550.00

amount in pesos
0.00
0.00
0.00
#DIV/0!
#DIV/0!

amount
0.00
4.0 indirect cost
4.1
4.2
4.3
4.4
4.5
4.6
4.7

total

P-

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

ation:

277966373.xlsCEILING EXT07/30/2015

sqm/day

ation:

277966373.xlsCEILING EXT07/30/2015

277966373.xlsCEILING EXT07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsCEILING EXT07/30/2015

277966373.xlsCEILING EXT07/30/2015

277966373.xlsCEILING EXT07/30/2015

painting works

enamel

CONST BID COST/unit


3.0

COATS
qty:

UNIT COST
DESCRIPTION
cornice
interior ceiling
windows 1
stair railings
doors
counter cabinet
bedroom closet
acu grills
grilles
exterior ceiling
trellis
hand rail
TOTAL

AREA (sqm)
-

0.74
-

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter

20.00

P160.59
SQM
PCF
Project cost
14.86
Proj.Supervision
20.74 Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total

14.86
20.74

96.43
116.43 sub con
86.52
0.03
1
1

TOTAL BID COST

SUMMARY

119.34
1.38

PROJECT:

0.74

200.00
300.00

0.74

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

qty
0.03
0.06
0.02
0.03
0.07
0.03
0.0743151787

bill of materials
unit
gal
gal
gal
gal
pcs
1/4 quart
kgs

unit cost
465.00
515.00
190.00
545.00
10.00
95.00
50.00

amount
13.82
30.62
3.74
16.20
0.74
2.82
3.72

total

1man/20sqm/day
1man/40sqm/day

71.66

0.40 MH/sqm
0.20 MH/sqm
MH/sqm

25.00
.

description
paint thinner
enamel paint
glazing putty
sand paper

material computation:
spreading rate
.10lit/sqm
0.03 gal/sqm
0.15 lit/sqm/coat
0.04 gal/sqm
0.05lit/sqm
0.04 gal/sqm
0.10pc/sqm
0.10 ps/sqm

Miscellaneous

PCT WT. OF TOTAL


12.45
0.00
60.05
0.00
72.50

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

5.97
2.98
0.00
0.00
8.95

5.0%
2.5%
0.0%
0.0%
7.5%

5.00
2.50
0.00
0.00
7.50

0
0

0.0%
0.0%

0.00
0.00

0.00
0.00
0.00
3.58
5.97
2.39
11.93
23.87

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

27.5%

labor cost computation:


ENAMEL/spreading rate
WALL preparation

12.45
0.00
60.05
0.00
72.50

2.0 PROJECT COST

3.0 OTHER COSTS


description
enamel paint flat
quick dry enamel
paint thinner
glazing putty
sand paper
tin tin color
stopa

AMOUNT IN PESOS
14.86
0.00
71.66
0.00
86.52

4.0 INDIRECT COST


4.1
4.2
4.3
4.4
4.5
4.6
4.7

Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contingencies
Contractor's Tax
Profit

119.34

0.00
0.00
0.00
3.00
5.00
2.00
10.00
20.00
100.00

plumbing works

plumbing wares & fixtures


unit cost
description

qty

unit

unit cost

amount

water closet & lavatory package (emperor)

set

5,500.00

equipment unit cost

water closet & lavatory package (skylark)

set
set
set

4,400.00
2,099.75
790.00

material unit cost


plumbing unit cost
total cost
duration
crew
labor
tile setter

kitchen sink double tub


kitchen sink single tub
total
no of item

0.00
0.00

labor unit cost

qty:
500.00

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

bill of materials

total

labor cost computa

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

material computati

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

miscellaneous

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

const bid cost/unit


0.00

#DIV/0!
wc
pcf
project cost
proj.supervision

#DIV/0!

summary

#DIV/0!
#DIV/0!
7.5%
5.00%

constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

crew
1.0

total bid cost

project:
1.0 direct cost
1.1 labor

2.50%

1.2 direct equipment

0%
0%

0.00

1.3 materials
1.4 subcontract

#DIV/0!
0.00
#DIV/0!

2.1
2.2
2.3
2.4

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

amount in pesos
0.00

2.0 project cost


project supervision
construction facilities
indirect equipment
miscellaneous

27.5%

f materials

3.0 other costs

#DIV/0!
#DIV/0!

4.0 indirect cost


P-

t computation

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

computation:

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

###

pct wt. of total


#DIV/0!

###

#DIV/0!

###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

277966373.xlsPLUMBINGWARE FIXTURES07/30/2015

plumbing works

rough-in ground flr


unit cost
item no.

fresh water line

description

qty

unit

unit cost

amount

labor unit cost


equipment unit cost

3/4" dia blue pipe


1/2" dia blue pipe
1/2" dia gi tee
3/4 x 1/2" dia gi tee reducer
1/2" dia gi elbow 90
kitchen sink faucet
shower faucet
shower head /valve
teflon tape
gate valve 3/4"
1/2" x 3/8" gi reducer
3" x 1/2" dia nipple
3/4" x 1/2dia gi elbow reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s

100.00
55.00
13.00
25.00
15.00
699.75
350.00
520.00
10.00
320.00
15.00
13.00
15.00
11.00
25.00
15.00

2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye reducer 4" x 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee reducer 4" x 2" dia
c. o. adoptor & plug 4" dia
tee 4" dia
solvent cement 100 cc

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
can

170.00
450.00
62.00
90.00
138.00
74.00
24.00
85.00
26.00
85.00
65.00
118.00
75.00

Sewer line

277966373.xlsPLUMBING107/30/2015

material unit cost


plumbing unit cost
total cost
duration
crew
labor
plumber

description

coupling 4" pvc


floor drain stainer
coupling 2" pvc

pc/s
pc/s
pc/s

53.00
80.00
18.00

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1

277966373.xlsPLUMBING107/30/2015

2.2
2.3
2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

277966373.xlsPLUMBING107/30/2015

const bid cost/unit


qty:
2,000.00

#DIV/0!

#DIV/0!
wc
project cost
proj.supervision
#DIV/0! constn facilities

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

total bid cost

total

#DIV/0!
#DIV/0!

pcf

indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%

1.1
1.2

0%
0%

1.3
1.4

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.1
2.2
2.3
2.4

27.5%

bill of materials
qty

2.0 project cost

3.0 other costs

unit

unit cost

amount
4.0 indirect cost

total

P-

labor cost computation:

4.1
4.2
4.3
4.4
4.5

4.6
4.7
0.25

277966373.xlsPLUMBING107/30/2015

material computation:

amount in pesos

pct wt. of total

materials
labor
direct equipment
subcontract

#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

project supervision

#DIV/0!

5.0%

#DIV/0!

277966373.xlsPLUMBING107/30/2015

construction facilities
indirect equipment
miscellaneous

bonds premium
insurance premium
escalation
cost of money
contigencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsPLUMBING107/30/2015

#DIV/0!

amount in pesos
0.00
0.00

###
###

materials
subcontract

#DIV/0!
0.00
#DIV/0!

###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!

project supervision
construction facilities
indirect equipment
miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

bonds premium
insurance premium
escalation
cost of money
contingencies

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!

2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment

#DIV/0!

277966373.xlsPLUMBING107/30/2015

pct wt. of total


#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsPLUMBING107/30/2015

277966373.xlsPLUMBING107/30/2015

plumbing works

rough-in second flr


unit cost
item no.

fresh water line

description

qty

unit

unit cost

amount

labor unit cost


equipment unit cost

3/4" dia blue pipe


1/2" dia blue pipe
1/2" dia gi tee
3/4 gi tee
1/2" dia gi elbow 90
kitchen sink faucet
shower faucet
shower head /valve
teflon tape
3/4" x 1/2" gi tee reducer
1/2" x 3/8 gi reducer
2" x 1/2" dia nipple
3/4" x 1/2dia gi elbow reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s

100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00

2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye reducer 4" x 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee reducer 4" x 2" dia
c. o. adoptor & plug 4" dia
tee 4" dia
solvent cement 100 cc

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
can

170.00
450.00
62.00
90.00
138.00
74.00
24.00
85.00
26.00
85.00
65.00
118.00
75.00

Sewer line

277966373.xlsPLUMBING207/30/2015

material unit cost


plumbing unit cost
total cost
duration
crew
labor
plumber

description

floor drain stainer


coupling 4" pvc
coupling 2" pvc

pc/s
pc/s
pc/s

80.00
53.00
18.00

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost

277966373.xlsPLUMBING207/30/2015

2.1
2.2
2.3
2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

277966373.xlsPLUMBING207/30/2015

const bid cost/unit


qty:
2,000.00

#DIV/0!

#DIV/0!
wc
project cost
proj.supervision
#DIV/0! constn facilities

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

total bid cost

total

#DIV/0!
#DIV/0!

pcf

indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%

1.1
1.2

0%
0%

1.3
1.4

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.1
2.2
2.3
2.4

27.5%

bill of materials
qty

2.0 project cost

3.0 other costs

unit

unit cost

amount
4.0 indirect cost

total

P-

labor cost computation:

4.1
4.2
4.3
4.4
4.5

4.6
4.7

0.25

277966373.xlsPLUMBING207/30/2015

material computation:

amount in pesos
materials
labor
direct equipment
subcontract

277966373.xlsPLUMBING207/30/2015

#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

project supervision
construction facilities
indirect equipment
miscellaneous

bonds premium
insurance premium
escalation
cost of money
contigencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsPLUMBING207/30/2015

#DIV/0!

amount in pesos
0.00
0.00

###
###

materials
subcontract

#DIV/0!
0.00
#DIV/0!

###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!

project supervision
construction facilities
indirect equipment
miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

bonds premium
insurance premium
escalation
cost of money
contingencies

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!

2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment

#DIV/0!

277966373.xlsPLUMBING207/30/2015

pct wt. of total


#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsPLUMBING207/30/2015

277966373.xlsPLUMBING207/30/2015

plumbing works

rough-in attic
unit cost
item no.

fresh water line

description

qty

unit

unit cost

amount

3/4" dia blue pipe


1/2" dia blue pipe
1/2" dia gi tee
3/4 gi tee
1/2" dia gi elbow 90
kitchen sink faucet
shower faucet
shower head / valve
teflon tape
3/4" x 1/2" gi tee reducer
1/2" x 3/8 gi reducer
2" x 1/2" dia nipple
3/4" x dia gi elbow reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s

100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00

2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye reducer 4" x 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee reducer 4" x 2" dia
c. o. adoptor & plug 4" dia
tee 4" dia
solvent cement 100 cc

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
can

170.00
450.00
62.00
90.00
138.00
74.00
24.00
85.00
26.00
85.00
65.00
118.00
75.00

Sewer line

277966373.xlsPLUMBING307/30/2015

labor unit cost


equipment unit cost
material unit cost
plumbing unit cost
total cost
duration
crew
labor
plumber

description

floor drain stainer


coupling 4" pvc
coupling 2" pvc

pc/s
pc/s
pc/s

80.00
53.00
18.00

sanimold extra-orange (moldex)


4 upvc
3 upvc
2 upvc
p-tap 2
clean-out with plug 4
clean-out with plug 2
4 tee
2 tee
tee reducer 4" x 2" dia
wye reducer 4" x 2" dia
wye 4
elbow 45 - 2" dia
elbow 45 4" dia
elbow 90 - 2" dia
elbow 90 - 4" dia
elbow 3
4 elbow
4 c.o.

490.00
300.00
245.00
71.00
39.00
14.00
90.00
24.50
73.50
66.50
84.00
14.00
40.00
17.00
53.00
33.00
53.00
39.00

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1

277966373.xlsPLUMBING307/30/2015

2.2
2.3
2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

277966373.xlsPLUMBING307/30/2015

const bid cost/unit


qty:
2,000.00

#DIV/0!

#DIV/0!
wc
project cost
proj.supervision
#DIV/0! constn facilities

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

total bid cost

total

#DIV/0!
#DIV/0!

pcf

indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%

1.1
1.2

0%
0%

1.3
1.4

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.1
2.2
2.3
2.4

27.5%

bill of materials
qty

2.0 project cost

3.0 other costs

unit

unit cost

amount
4.0 indirect cost

total

P-

labor cost computation:

4.1
4.2
4.3
4.4
4.5

4.6
4.7
0.25

277966373.xlsPLUMBING307/30/2015

material computation:

amount in pesos

pct wt. of total

materials
labor
direct equipment
subcontract

#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

project supervision

#DIV/0!

5.0%

#DIV/0!

277966373.xlsPLUMBING307/30/2015

construction facilities
indirect equipment
miscellaneous

bonds premium
insurance premium
escalation
cost of money
contigencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsPLUMBING307/30/2015

#DIV/0!

amount in pesos
0.00
0.00

###
###

materials
subcontract

#DIV/0!
0.00
#DIV/0!

###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!

project supervision
construction facilities
indirect equipment
miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

bonds premium
insurance premium
escalation
cost of money
contingencies

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!

2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment

#DIV/0!

277966373.xlsPLUMBING307/30/2015

pct wt. of total


#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsPLUMBING307/30/2015

277966373.xlsPLUMBING307/30/2015

const bid cost/unit

septic tank installation & pipes


septic tank
description
septic tank

set
qty
0.00

4" dia upvc pipes


4" dia upvc tee
4" dia upvc co/cover
4" dia upvc coupling
4" dia upvc elbow
solvent cement 100cc

10,400.00

unit
set

unit cost
-

pcs
pcs
pcs
pcs
pcs
can

450.00
118.00
65.00
53.00
85.00
75.00

total

volume
quantity
0

width
1.2

length
2.4

amount
-

unit cost
labor unit cost
equipment unit cost
material unit cost
bath tub unit cost
total cost
duration
crew
labor
tile setter

500.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

depth
1.5

description

#DIV/0!
bt
pcf
project cost
proj.supervision
#DIV/0!
#DIV/0! constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
unit cost
qty:

qty

total bid cost

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost

27.5%
3.0 other costs
amount
4.0 indirect cost

total

P4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

labor cost computation

material computation:

miscellaneous

#DIV/0!

#DIV/0!

const bid cost/unit

catch basin & downspout


unit cost

#DIV/0!
cum
pcf
project cost
proj.supervision
#DIV/0!
#DIV/0! constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty:

labor unit cost


equipment unit cost
material unit cost
septic tank
total cost
duration
crew
labor
mason

250.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

0.00

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

total

concreting
chb laying
formworks
rebars
plastering

2
5.5
8
100
12

#DIV/0!

labor cost computation:


cum/ day
0
sqm/day
0
sqm/day
0
kg/day
0
sqm/day
0

250
90.9090909091
62.5
5
41.6666666667
2

material computation:

277966373.xlscatch basin & downspout07/30/2015

0
0
0
0
0
0
#DIV/0!

277966373.xlscatch basin & downspout07/30/2015

miscellaneous

277966373.xlscatch basin & downspout07/30/2015

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

277966373.xlscatch basin & downspout07/30/2015

#DIV/0!

277966373.xlscatch basin & downspout07/30/2015

277966373.xlscatch basin & downspout07/30/2015

item no. 16

description

length

height

opening

area

no of chb

sqm

pcs

1.90
1.90
1.90
1.90
1.90

0.00
0.00
0.00
0.00
0.00
0.00
opening
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
area
0.0
0.0
0.0
0.0
0.00

0.0
0.0
0.0
0.0
0.0
0.0
no of chb
0.0
0.0
0.0
0.0
0.0

mix

septic tank
units

4"chb
front
left
right
rear
partition
5"chb

0.80
3.00
3.00
0.80
1.60

catch basin
units

b
b
b
b
b

front
left
right
rear

length
0.50
0.50
0.50
0.50

height
0.40
0.40
0.40
0.40

mix
b
b
b
b

front
left
right
rear
partition

length
0.80
3.00
3.00
0.80
1.60

height
1.90
1.90
1.90
1.90
1.90

opening
0.00
0.00
0.00
0.00
0.00
0.00

area
0.00
0.00
0.00
0.00
0.00
0.00

no of chb
0.0
0.0
0.0
0.0
0.0
0.0

mix
b
b
b
b
b

front
left
right
rear

length
0.50
0.50
0.50
0.50

height
0.40
0.40
0.40
0.40

opening
0.00
0.00
0.00
0.00
0.00

area
0.0
0.0
0.0
0.0
0.00

no of chb
0.0
0.0
0.0
0.0
#VALUE!

mix
b
b
b
b

cement
0
0

sand
0
0

plastering septic tank 1/2" thick

plastering catch basin 1/2" thick

concrete
slab1
slab2
rebars
slab 2
forms

length
3
2
length1
0
length

277966373.xlscatch basin & downspout07/30/2015

width thickness volume


mix
0.8
0.1
0
b
0.8
0.1
0
b
no pcs length2 no pcs
total
tiewire
1
0
1 #DIV/0!
0.0
width area
pw
lumber
nails

pipes & fittings


item
1
2
3
4

0.8

description
3" dia upvc pipe
3" dia upvc elbow
3" dia upvc coupling
solvent cement 100cc

qty

0.0

unit
pcs
pcs
pcs
can

billof materials
item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

277966373.xlscatch basin & downspout07/30/2015

description
4"chb
4"chb
4" dia upvc pipes
4" dia upvc tee
4" dia upvc co/cover
4" dia upvc coupling
4" dia upvc elbow
3" dia upvc pipe
3" dia upvc elbow
3" dia upvc coupling
solvent cement 100cc
form lumber
9mmrsb
tie wire
cement
sand
assorted nails
plywood 1/4 ord
10 mm dia
volume
0.00

qty
0
0
0
1
0
0
0
0
0
0
0
0
0.0000
0
0
0
0.00
0.00
#DIV/0!
material cost:

unit
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
can
bd ft
pcs
kg
bags
cum
kg
pcs
pcs

unitcost amount
7.00
7.00
450.00
118.00
141.60
65.00
53.00
85.00
120.00
25.00
10.00
75.00
20.00
80.00
60.00
1.13
205.00
500.00
50.00
275.00
115.00
#DIV/0!
#DIV/0!

0.00

277966373.xlscatch basin & downspout07/30/2015

material unit cost:


labor unit cost:

#DIV/0!
#DIV/0!

cement

sand

9mmrsbhor

9mmrsbvert

tiewire

bags

cum

kg

0.00
0.00
0.00
0.00
0.00
0.00
cement
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.000
sand
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
9mmrsbhor
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.000
9mmrsbvert
0.00
0.00
0.00
0.00
0.000

0.000
0.000
0.000
0.000
0.000
0.000
tiewire
0.000
0.000
0.000
0.000
0.000

cement
0.000
0.000
0.000
0.000
0.000
0.00

sand
0.000
0.000
0.000
0.000
0.000
0.000

cement
0.000
0.000
0.000
0.000
0.00

sand
0.000
0.000
0.000
0.000
0.000

277966373.xlscatch basin & downspout07/30/2015

277966373.xlscatch basin & downspout07/30/2015

277966373.xlscatch basin & downspout07/30/2015

CHINT

electrical works
8 BRANCHES
10 BRANCHES
12 BRANCHES
14 BRANCHES

item no.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

description
8 BRANCHES (CHINT)
10 BRANCHES (CHINT)
12 BRANCHES (CHINT)
14 BRANCHES (CHINT)
#8 awg stranded wire
#10 awg stranded wire
#12 awg stranded wire
#14 awg stranded wire
f h 1/2 dia
fh 3/4 dia
utility box 2x4
junction box 4" with cover
c o t slot
c o plate
switch quitematic (royu)
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet

1746
2957
4349
4624
qty

0.0
0.0
0.0
0.0
0.0
0.0

1.0
0.5
0.5

SET
SET
SET
SET
unit
SET
SET
SET
SET
roll/s
roll/s
roll/s
roll/s
roll/s
roll/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
kg
kg
pc/s
pc/s

(1-60A 5-20A 1-16A)


(1-60A 7-20A 2-16A)
(1-100A 9-20A 2-16A)
(1-100A 10-20A 3-16A)
unit cost
1,746.00
2,957.00
4,349.00
4,624.00
4,645.00
4,455.00
2,910.00
1,635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00
240.00
total :

total

277966373.xlselectrical107/30/2015

0.0

amount
25.00
37.50
30.00
92.50

ground floor
unit cost
labor unit cost
equipment unit cost
material unit cost
electrical works unit cost
total cost
duration
crew
labor
electrician

upvc
upvc
elbow
elbow
Socket / coupling
Socket / coupling
male threaded adaptor
male threaded adaptor

277966373.xlselectrical107/30/2015

68.25 pc/3m
104.75 pc/3m
9 pc/s
15 pc/s
3 pc/s
5 pc/s
4.75 pc/s
6.5 pc/s

277966373.xlselectrical107/30/2015

t cost

const bid cost/co


#DIV/0!
lot
pcf
project cost
250.00
proj.supervision
#DIV/0!
0.00 constn facilities
#DIV/0!
indirect eqpt
sub con
#DIV/0! miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty:

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs

4.0 indirect cost


total

P92.50

labor cost computation:

2 co/day

material computation:

277966373.xlselectrical107/30/2015

4.1 bonds premium


4.2
4.3
4.4
4.5
4.6
4.7

insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

277966373.xlselectrical107/30/2015

miscellaneous

277966373.xlselectrical107/30/2015

amount in pesos

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!

0.0%

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00

#DIV/0!

277966373.xlselectrical107/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
72.50

#DIV/0!

277966373.xlselectrical107/30/2015

277966373.xlselectrical107/30/2015

electrical works

second floor
unit cost

item no.
1
2
3
4
5
6
7
8
9
10
11
12
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

description
breaker box 10 branches
breaker switch 15a
breaker switch 20a
breaker switch 30a
breaker switch 40a
breaker switch 60a
#8 awg stranded wire
#10 awg stranded wire
#12 awg stranded wire
#14 awg stranded wire
f h 1/2 dia
fh 3/4 dia
utility box 2x4
junction box 4" with cover
c o t slot
C o plate
switch quitematic (royu)
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet
3 way switch (royu)

qty

0.0
0.0
0.0
0.0
0.0
0.0

1.0
0.5
1.0

unit

unit cost

unit/s
pair/s
pair/s
pair/s
pair/s
pair/s
roll/s
roll/s
roll/s
roll/s
roll/s
roll/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
kg
kg
pc/s
pc/s
pc/s

900.00
295.00
295.00
295.00
295.00
420.00
4,645.00
4,455.00
2,910.00
1,635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00
240.00
85.00

amount
25.00
37.50
60.00
0

labor unit cost


equipment unit cost
material unit cost
electrical works unit cost
total cost
duration
crew
labor
electrician

250.00
#DIV/0!
#DIV/0!
1
1

lab

.
total :

277966373.xlselectrical207/30/2015

122.50

total

0.0

miscellaneous

277966373.xlselectrical207/30/2015

const bid cost/co


#DIV/0!
co
pcf
project cost
proj.supervision
#DIV/0!
0.00 constn facilities
indirect eqpt
sub con
#DIV/0! miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty:

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

summary
project:
1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

0.00
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost


total

P122.50

labor cost computation:

2 co/day

4.1 bonds premium

#DIV/0!

4.2
4.3
4.4
4.5
4.6
4.7

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

2
#DIV/0!

material computation:

277966373.xlselectrical207/30/2015

277966373.xlselectrical207/30/2015

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%

#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlselectrical207/30/2015

277966373.xlselectrical207/30/2015

electrical works

attic
unit cost

item no.
1
2
3
4
5
6
7
8
9
10
11
12
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

description
breaker box 10 branches
breaker switch 15a
breaker switch 20a
breaker switch 30a
breaker switch 40a
breaker switch 60a
#8 awg stranded wire
#10 awg stranded wire
#12 awg stranded wire
#14 awg stranded wire
f h 1/2 dia
fh 3/4 dia
utility box 2x4
junction box 4" with cover
c o t slot (royu)
c o plate
switch quitematic (royu)
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet
3 way switch (royu)

qty

0.0
0.0
0.0
0.0
0.0
0.0

1.0
0.5

unit
unit/s
pair/s
pair/s
pair/s
pair/s
pair/s
roll/s
roll/s
roll/s
roll/s
roll/s
roll/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
kg
kg
pc/s
pc/s
pc/s

unit cost
900.00
295.00
295.00
295.00
295.00
420.00
4,645.00
4,455.00
2,910.00
1,635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00
240.00
85.00

amount
25.00
37.50
0
.

total :
total

277966373.xlselectrical307/30/2015

0.0

62.50

labor unit cost


equipment unit cost
material unit cost
electrical works unit cost
total cost
duration
crew
labor
electrician

250.00
#DIV/0!
#DIV/0!
0.50
1
1

labor

mat

277966373.xlselectrical307/30/2015

miscellaneous

277966373.xlselectrical307/30/2015

const bid cost/co


#DIV/0!
co
pcf
project cost
250.00
250.00
proj.supervision
#DIV/0!
400.00 constn facilities
indirect eqpt
sub con
#DIV/0! miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty:

1.00

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

summary
project:
1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

0.00
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost

total

4.1 bonds premium

#DIV/0!

4.2
4.3
4.4
4.5
4.6
4.7

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

P62.50

labor cost computation:

2 co/day

insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!
2

277966373.xlselectrical307/30/2015

material computation:

277966373.xlselectrical307/30/2015

277966373.xlselectrical307/30/2015

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%

#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlselectrical307/30/2015

277966373.xlselectrical307/30/2015

277966373.xlselectrical307/30/2015

floor finishes

const bid cost/unit

wood parquet ( narra ) 3/8"


description

total volume

qty

width m length m

area sqm
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

classb

unit cost
labor unit cost
equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

qty:
0.00
#DIV/0!
#N/A sub con
0.00
1.00
2.00

300.00

500.00

description
wood parquet ( narra ) 3/8"
narra strip

#N/A
sqm
pcf
project cost
0.00 proj.supervision
#N/A constn facilities
indirect eqpt
#N/A miscellaneous
others
indirect cost
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
unit
sqft

qty
0.00
#N/A

total bid cost


#N/A
#N/A

0.00

1.0 direct cost


0.05
0.03
0.00
0.00

0.00
0.00
0.00
0.03
0.05
0.02
0.10

200.00

amount
0.00
0.00
#N/A

2.00

mh / sq m
mh / sq m
mh / sq m

2.00
4.00
32.00

mh / sq m
sq m /day
sq m /day

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:

miscellaneous

#N/A
#N/A
#N/A
#N/A
72.50

2.10
2.20
2.30
2.40

project supervision
construction facilities
indirect equipment
miscellaneous

#N/A
#N/A
#N/A
#N/A
#N/A

0.05
0.03
0.00
0.00
0.08

#N/A
#N/A
#N/A
#N/A
#N/A

#N/A
#N/A

0.00
0.00

#N/A
#N/A

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

2.0 project cost

4.0 indirect cost

#N/A

20.00 1:2

cement
sand
adhesives
cement for grout of tiles joint
wood parquet
muriatic acid

0.00
0.00
0.00
#N/A
#N/A

0.28

labor cost computation:

scratch coat

pct wt. of total


#N/A
#N/A
#N/A
#N/A
#N/A

labor
direct equipment
materials
subcontract

3.0 other costs


unit cost
85.00

pc/s

1 man/6 sqm/ day


1 man/4 sqm/ day
1 man/16 sqm/ day

amount in pesos
1.10
1.20
1.30
1.40

0.00
0.20

total

scratch coat
tile installation
cleaning

summary
project:

0.08

4.10
4.20
4.30
4.40
4.50
4.60
4.70

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#N/A

#N/A

floor finishes

ceramic tiles 16 x 16
description

total volume

qty

width m length m area sqm


-

unit cost
labor unit cost
equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
Ceramic 16 x 16
grout
cement
sand

scratch coat
tile installation
cleaning

scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

const bid cost/unit


classb
qty:
166.67

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

qty
-

200.00
300.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit
pcs

gal
bag
cum

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

unit cost
55.00

amount
-

60.00
205.00
500.00

total

P-

labor cost computation:


1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
6.25
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
20 1:2

miscellaneous

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

floor finishes

granite 16 x 16
description

total volume

qty

width m length m area sqm


-

unit cost
labor unit cost
equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
granito 16 x 16 (ground)
grout
cement
sand

scratch coat
tile installation
cleaning

scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

const bid cost/unit


classb
qty:
166.67

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

qty
-

200.00
300.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit
pcs

gal
bag
cum

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

unit cost
174.00

amount
-

60.00
205.00
500.00

total

P-

labor cost computation:


1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
6.25
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
20 1:2

miscellaneous

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

floor finishes

ceramic tiles 12 x 12" (balcony, carport


description
carport
porch
lanai
balcony
pasemano
total volume

qty

width m length m area sqm


-

unit cost
labor unit cost
equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
ceramic tiles
tile trim
grout
cement
sand

scratch coat
tile installation
cleaning

scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

const bid cost/unit

balcony, carport & lanai)


qty:
166.67

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

qty
-

200.00
300.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit
pcs
pcs
gal
bag
cum

unit cost
29.60
50.00
60.00
205.00
500.00

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
-

total

P-

labor cost computation:


1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
20 1:2

miscellaneous

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

water proofing

const bid cost/unit

water proofing (balcony & CR)


description
Balcony
Cr-2
Cr-master bedroom
total volume

qty

width m

length m

vol. cu.m.
0.00
0.00
0.00

area sqm
0.00
0.00
0.00

0.00

0.00

classb
qty:

unit cost
labor unit cost
equipment unit cost
material unit cost
water proofing unit cost
total cost
duration
crew
labor
tilesetter

description

20.00

0.00

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1.00
1.00

200.00
300.00

crew
1.00

bill of materials
unit

qty

#DIV/0!
sqm
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

summary

#DIV/0!
#DIV/0!

pcf

project:

7.5%

1.0 direct cost


0.05
0.03
-

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0.20
0.03
0.05
0.02
0.10

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

0.28
3.0 other costs

unit cost

amount
4.0 indirect cost

BRUSH BOND

0.00

Pack

360.00

0.00
total

P-

labor cost computation:

frosroc application by brush

25.00

mh / sqm
mh / sqm
mh / sqm

25.00

sq m / day

material computation:

miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

description

Total

qty

width m length m area sqm


-

floor finishes

const bid cost/unit

red cement finish

classb

#DIV/0!

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
red cement

23.44

#DIV/0!

0.00
#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

bill of materials
unit
bags

qty
0

crew
1.0

unit cost
150.00

total

labor cost computation:


Spreading
troweling

1 man/64 sq m
1 man / 32 sq m

0.13
0.25
0.38
21.33
material computation:

scratch coat
red cement

20 1:2
0.17

miscellaneous

const bid cost/unit


#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

2.0 project cost

3.0 other costs


unit cost
150.00

amount
4.0 indirect cost

total

P-

mh / sqm
mh / sqm
mh / sqm

kg/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

floor finishes

cement topping (2nd flr)


description

qty
-

total volume

width m length m area sqm


-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

equipment

62.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

description

cement
sand

qty

bill of materials
unit

bag
cum

labor cost computation:


surface preparation
tile installation

1 man/10 sqm/ day


1 man/12sqm/ day

material computation:
scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

20 1:2

miscellaneous

const bid cost/unit


#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

aterials

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

2.0 project cost

3.0 other costs


unit cost

amount in pesos
0.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!

amount
4.0 indirect cost

205.00
500.00

total

4.1
4.2
4.3
4.4
4.5
4.6
4.7
P-

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

omputation:
mh / sqm
mh / sqm
mh / sqm
8.00

mh / sqm

mputation:

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

description
cement
sand
gravel
9mm. dia. rebar
10mm. dia. rebar
12mm. dia. rebar
16mm. dia. rebar
ga 16 tiewire
formboard
formlumber
assted nail
formoil

qty
6.54
0.36
0.73
0.98
15.40
64.67
25.20
1.18
2.74
60.35
1.34
1.26

unit
bag/s
cu.m.
cu.m.
kg/s.
kg/s.
kg/s.
kg/s.
kg/s.
pc/s.
bd.ft.
kg./s
lit

total volume
for cement
concrete volume
no. of steps
variable height
step width (run)
step height (rise)
length of step
landing width
length of landing
thickness of slab
thickness of landing
no. of steps
0.00
slab
1.00
landing
1.00
i - beam
1.00
vertical slab
1.00

input values here


=

0.30
0.20
1.10
1.00
2.20
0.125
0.125
step width
0.30
slab width
1.10
landing width
1.00
width
0.13
width / thickness
0.20

0.73

step height
0.20
thickness
0.13
thickness
0.13
depth
0.40
height
0.60

length of step
1.10
length of slab
0.00
length of landing
2.20
length
4.20
length
1.10

wall footing
1.00
form works
total form area
stair width
no. of steps
0.00
slab
1.00
landing
1.00
i - beam
1.00
vertical slab
1.00

width
0.40

length
1.10

input values here


=
=
step width
0.30
stair width
1.00
landing width
1.00
width
0.13
width / thickness
0.20

rebar works
total rsb weight

depth
0.25

7.90
1.00
step height
0.20
thickness
0.13
thickness
0.13
depth
0.40
height
0.60

median + 0.125
0.29
length of slab
0.00
length of landing
2.20
length
4.20
length
1.10

input values here


=

106.24

no. of steps

step width

step height

length of step

0.00

0.30

0.20

1.10

slab

slab width

thickness

length of slab

1.00

1.10

0.13

0.00

landing

landing width

thickness

length of landing

1.00

1.00

0.13

2.20

i - beam

width

depth

length

1.00

0.13

0.40

4.20

i - beam

width

depth

length

1.00

0.13

0.40

4.20

vertical slab

width/thickness

height

length

1.00

0.20

0.60

1.10

wall footing

width

depth

length

1.00

0.40

0.25

1.10

diameter

weight ( 1 )

weight ( 2 )

total (kg)

9.00

0.00

0.98

10.00

1.93

13.48

15.40

12.00

35.83

28.83

64.67

16.00

25.20

0.00

25.20

weight computation:
0.98

20.00

0.00

0.00

0.00

25.00

0.00

0.00

0.00

28.00

0.00

0.00

0.00

32.00

0.00

0.00

0.00

36.00

0.00

0.00

0.00

tie wire

1.18

stairs

concrete steps & landing


unit cost

unit cost
205.00
500.00
700.00
30.77
32.86
33.00
32.56
60.00
275.00
20.00
55.00
8.00

amount
1,341.32
181.75
508.90
30.00
506.00
2,134.00
820.40
70.64
754.34
1,206.94
73.87
10.05

7,638.21

volume
0.00
volume
0.00
volume
0.28
volume
0.21
volume
0.13

labor unit cost


equipment unit cost
material unit cost
stair works unit cost
total cost
duration
crew
labor
carpenter
mason
steel man
equipment

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
9,390.16
1.66
8
1
1
1
500

bill of mate
description
cement
sand
gravel
9mm. dia. rebar
10mm. dia. rebar
12mm. dia. rebar
16mm. dia. rebar
ga 16 tiewire
formboard
formlumber
assted nail
formoil

qty
6.54
0.36
0.73
0.98
15.40
64.67
25.20
1.18
2.74
60.35
1.34
1.26

labor cost comp

volume
0.11

area
0.00
area
0.00
area
2.48
area
3.89
area
1.54

material comp

code

cont.bar dia

kg/m

cont.bars(pc/step)

code

3.00

12.00

0.83

2.00

3.00

code

top bars (dia)

kg/m

spacing

code

3.00

12.00

0.83

0.20

3.00

code

top bars (dia)

kg/m

spacing

code

3.00

12.00

0.83

0.20

3.00

code

cont.bar dia

kg/m

cont.bars (pc)

code

4.00

16.00

1.50

4.00

2.00

code

cont.bar dia

kg/m

cont.bars (pc)

3.00

12.00

0.83

2.00

code

front bars (dia) kg/m

spacing

code

3.00

12.00

0.83

0.20

3.00

code

cont.bar dia

kg/m

cont.bars (pc)

code

2.00

10.00

0.58

3.00

1.00

qty:
#DIV/0!
#DIV/0!
sub con

200.00
300.00
300.00
300.00

const bid cost/step

total bid cost

#DIV/0!

12,951.95
1.38
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

0.00

steps
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
unit
bag/s
205.00
cu.m.
500.00
cu.m.
700.00
kg/s.
30.77
kg/s.
32.86
kg/s.
33.00
kg/s.
32.56
kg/s.
60.00
pc/s.
275.00
bd.ft.
20.00
kg./s
55.00
lit
8.00

unit cost

amount
1,341.32
181.75
508.90
30.00
506.00
2,134.00
820.40
70.64
754.34
1,206.94
73.87
10.05

total
labor cost computation:

7,638.21

material computation:

cut bar dia.

kg/m

spacing

cut bars (pc/step)

12.00

0.83

0.20

7.00

bottom bars (dia)

kg/m

spacing

length of top bars

12.00

0.83

0.20

1.10

bottom bars (dia)

kg/m

spacing

length of top bars

12.00

0.83

0.20

25.20

ties

kg/m

ties(pc)

length of 16 mm

10.00

0.58

22.00

16.80

rear bars (dia)

kg/m

spacing

length of front bars

12.00

0.83

0.20

8.30

cut bars

kg/m

spacing

length of cont. bars

9.00

0.43

0.40

3.30

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
1570.21
181.75
7638.21
0.00
9390.16

2.0 project cost

3.0 other costs

647.60
323.80
0.00
0.00
971.40
0
0

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax

4.7 profit

0.00
0.00
0.00
388.56
647.60
259.04

1295.19
2590.39

12,951.95

length of cutbars(/step)

total kg(cont.bars)

total kg(cut bars)

tie wire(kg)

4.20

0.00

0.00

0.00

length of bottom bars

total kg(top bars)

total kg(bot. bars)

tie wire(kg)

1.10

0.92

0.92

0.07

length of bottom bars

total kg(top bars)

total kg(bot. bars)

tie wire(kg)

25.20

21.00

21.00

0.16

length of ties

total kg(cont. bars)

total kg(ties)

tie wire(kg)

23.10

25.20

13.48

0.75

length of 12 mm

total kg(cont. bars)

8.40

7.00

length of rear bars

total kg(front bars)

total kg(rear bars)

tie wire(kg)

8.30

6.92

6.92

0.09

length of cut bars

total kg (cont)

total kg (cut bars)

tie wire(kg)

2.25

1.93

0.98

0.11

concreting works

concreting

unit cost
12.12
1.40
58.97
0.00
72.50

pct wt. of total


12.12
1.40
58.97
0.00
72.50

5.0%
2.5%
0.0%
0.0%
7.5%

5.00
2.50
0.00
0.00
7.50

0.0%
0.0%

0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%

0.00
0.00
0.00
3.00
5.00
2.00

10.0%
20.0%

labor unit cost


equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason
equipment
one bagger mixer

bill of
description
1.0 cement
2.0 sand s-1
2.0 gravel 3/4"

10.00
20.00

labor cost
mixing and placing concret

100.00

one bagger mixer


material

const bid cost/cum


3000 psi

P5,234.48
P3,805.47
cum
pcf
1.38
project cost
8%
545.25
155.79
proj.supervision
5%
26.83
26.83 constn facilities
3%
indirect eqpt
0%
sub con
miscellaneous
0%
others
0%
indirect cost
20%
crew
bonds premiums
0%
200.00
1 insurance premiums
0%
300.00
escalation
0%
cost of money
3%
contingencies
5%
500
contractor tax
2%
profit
10%
total
27.5%
bill of materials
unit
unit cost
amount
bags
205.00
1,341.32
cum
500.00
181.75
cum
700.00
508.90
qty

750
250.00
2,795.00
3,795.00
2,758.97
0.10
6
1

qty
6.54
0.36
0.73

total bid cost

0.73

total

2,031.97

labor cost computation:


2cum/day

2 cum/day

2
2
material computation:
descriptionclass a
1.0 cement9 bag/cum
9
2.0 sand .5cum/cum
0.5
3.0 gravel 1 cum/cum
1

bag/cum
cum/cum
cum/cum

rebars

structural grade

const bid cost/kg


40 psi

unit cost
labor unit cost
equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

qty
5.00

531.21
14.92

106.24
531.21
14.92

33.52
38.52 sub con
4,092.25
1.06
1
1

200.00
300.00

crew
1.0

equipment

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

qty
1
15
65
25
0
0
0
0
0
1

bill of materials
unit
wt / 6 m
kg
2.60
kg
3.50
kg
5.00
kg
9.00
kg
14.00
kg
23.12
kg
29.00
kg
37.88
kg
47.95
kg
-

P53.13
kg

proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
unit cost
30.77
32.86
33.00
32.56

labor cost computation:


100 kg/day

100 kg/day

material computation:

pcf

60.00

total bid cost


P5,644.48
1.38
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

forms

forms

const bid cost/kg


coco lumber

unit cost
labor unit cost
equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter

P443.29
qty

62.50

493.75
24.14
258.89 sub con
321.39
2,538.95
0.49
1
1

7.90
493.75
24.14

crew
2.0

200.00
300.00

equipment

bill of materials
amount
30.00
506.00
2,134.00
820.40
70.64
3,561.04

description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

qty
3
60
1
1

unit
pcs
bdft
kg
li

unit cost
275.00
20.00
55.00
8.00

total

labor cost computation:


install
erect
dismantel
repair

material computation:

const bid cost/kg

total bid cost

P443.29
P3,502.00
sqm
pcf
1.38
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0%
miscellaneous
0%
others
0%
indirect cost
20%
bonds premiums
0%
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
total
27.5%

materials
unit cost
275.00

computation:
sqm/day

sqm/day

omputation:

amount
754.34
1,206.94
73.87
10.05
P2,045.20

wooden handrails

wooden handrails ( 3"x 3" )

description
wooden handrails

qty

length
(ft)

l.ft.

0.00

unit

unit cost

ft

130.00

amount
-

labor unit cost


equipment unit cost
material unit cost
handrail unit cost
total cost
duration
crew
labor
carpenter

11.11
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

bill of
description
wooden handrails

qty
0.00

labor cost
install

material

277966373.xlsWOODHANDRAILS07/30/2015

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

materials
labor
direct equipment
subcontract

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment

277966373.xlsWOODHANDRAILS07/30/2015

2.4 miscellaneous

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

277966373.xlsWOODHANDRAILS07/30/2015

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

const bid cost/unit


qty:

#DIV/0!
lft
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
Pmiscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost


#DIV/0!

0.00

#DIV/0!
#DIV/0!
sub con

200.00
300.00

bill of materials
unit
l.ft

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost

27.5%
3.0 other costs

unit cost
130.00

amount
4.0 indirect cost

total

P-

labor cost computation:


45 ft/day

45 ft/day

material computation:

277966373.xlsWOODHANDRAILS07/30/2015

amount in pesos

pct wt. of total

#DIV/0!
0.00
0.00
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsWOODHANDRAILS07/30/2015

#DIV/0!
#DIV/0!

0.0%
7.5%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsWOODHANDRAILS07/30/2015

#DIV/0!

amount in pesos
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsWOODHANDRAILS07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
72.50

#DIV/0!

277966373.xlsWOODHANDRAILS07/30/2015

277966373.xlsWOODHANDRAILS07/30/2015

stair railings

steel stair railings

description
stair railings

qty
1

area

area
(sq ft)
0

0.00

unit
sq ft

unit cost
150.00

amount
-

labor unit cost


equipment unit cost
material unit cost
stair railings unit cost
total cost
duration
crew
labor
carpenter

14.29

#DIV/0!
#DIV/0!
1
1

equipment

bill of
description
stair railings

qty
0.00

labor cost
install

material

277966373.xlsSTAIRRAILINGS07/30/2015

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

materials
labor
direct equipment
subcontract

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment

277966373.xlsSTAIRRAILINGS07/30/2015

2.4 miscellaneous

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

277966373.xlsSTAIRRAILINGS07/30/2015

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

const bid cost/unit


qty:

#DIV/0!
sqft
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
#DIV/0! miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost


#DIV/0!

0.00

#DIV/0!
#DIV/0!
sub con

200.00
300.00

bill of materials
unit
sqft

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost

27.5%
3.0 other costs

unit cost
150.00

amount
4.0 indirect cost

total

P-

labor cost computation:


35 sqft/day

35 sqft/day

material computation:

277966373.xlsSTAIRRAILINGS07/30/2015

amount in pesos

pct wt. of total

#DIV/0!
0.00
0.00
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsSTAIRRAILINGS07/30/2015

#DIV/0!
#DIV/0!

0.0%
7.5%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsSTAIRRAILINGS07/30/2015

#DIV/0!

amount in pesos
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

277966373.xlsSTAIRRAILINGS07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
72.50

#DIV/0!

277966373.xlsSTAIRRAILINGS07/30/2015

277966373.xlsSTAIRRAILINGS07/30/2015

mouldings

cast in place

concrete mouldings
unit cost

description

total volume

qty

thick m width m length m

area sqm vol cum


-

labor unit cost


equipment unit cost
material unit cost
concrete moulding unit cost
total cost
duration
crew
labor
mason

qty:
150.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
0
1

200.00
300.00

equipment

description
1.0 cement
2.0 sand
balluster( 0.80 x 2.50)

qty
-

const bid cost/lm


#DIV/0!
lm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit
bags
cum
PCS

total bid cost


#DIV/0!
#DIV/0!
7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

4.00

miscellaneous

labor
direct equipment
materials
subcontract

0%
0%
0%
3%
5%
2%
10.0%

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

27.5%
3.0 other costs

4.00

material computation:

1.1
1.2
1.3
1.4

0%
20%

unit cost
205.00
500.00
950.00

amount
-

total

labor cost computation:


1 man/2 lm/ day

summary
project:

mh / lm
mh / lm

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

const bid cost/unit

pebble ( black with vigan tiles)


description

total volume

qty

width m length m area sqm


-

classb

unit cost
labor unit cost
equipment unit cost
material unit cost
pebble unit cost
total cost
duration
crew
labor
tilesetter

description
pebbles ( boracay )
cement
sand

qty:
125.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit
can
bag
cum

qty
-

vigan tiles

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

0 pcs

amount
-

15.00

total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

4.00

mh / sqm

0.66
0.02
1.00

bag/sqm
cum/sqm
can / sq m

material computation:
scratch coat

20 1:2

cement
sand
pebbles

miscellaneous

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost

P-

labor cost computation:

###
###
###
###
72.50

2.0 project cost

3.0 other costs


unit cost
40.00
205.00
500.00

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!

STEEL BARS PRICE LIST


SIZE
mm

MASS
kg/Lm

7.5

LENGTH (M)
9

10.5

12

GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI


9
10
12
16
20
25
28
32
36

0.433
0.583
0.833
1.500
2.3333333333
3.854
4.833
6.313
7.991

28.44
42.13
60.74
106.11
162.76
254.36
330.58
443.17
560.97

35.55
52.66
75.92
132.64
203.45
317.95
413.23
553.96
701.21

42.66
63.20
91.11
159.17
244.14
381.54
495.87
644.75
841.46

49.77
73.73
106.29
185.69
284.83
445.13
578.52
775.55
981.70

56.88
84.26
121.48
212.22
325.52
508.72
661.16
886.34
1,121.94

77.61
111.89
195.63
300.35
469.42
608.97
815.33
1,032.05

88.70
127.88
223.58
343.26
536.48
695.96
931.80
1,179.48

82.86
119.35
212.22
331.43
517.98
649.55
848.47
1,073.99

94.70
136.40
242.54
378.78
591.98
742.34
969.68
1,227.42

GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI


10
12
16
20
25
28
32
36

0.616
0.888
1.579
2.466
3.854
4.833
6.313
7.991

44.35
63.94
111.79
171.63
268.24
347.98
465.90
589.74

55.44
79.92
139.74
214.54
335.30
434.98
582.38
737.18

66.53
95.91
167.68
257.45
402.36
521.97
698.85
884.61

GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI


10
12
16
20
25
28
32
36

0.616
0.888
1.579
2.466
3.854
4.833
6.313
7.991

47.35
68.20
121.27
189.39
295.99
371.17
484.84
613.71

59.19
85.25
151.59
236.74
369.99
463.96
606.05
767.14

71.02
102.30
181.91
284.08
443.98
556.76
727.26
920.57

const bid cost/unit

pebbles ( black )
description
carport

total volume

qty

width m

length m

area sqm
-

classb

unit cost
labor unit cost
equipment unit cost
material unit cost
Pebble unit cost
total cost
duration
crew
labor
tilesetter

description
pebbles ( black)
cement
sand

qty:
125.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit
can
bag
cum

qty
-

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount
-

total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

4.00

mh / sqm

0.66
0.02
1.00

bag/sqm
cum/sqm
can / sq m

material computation:
scratch coat

20 1:2

cement
sand
pebbles

miscellaneous

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost

P-

labor cost computation:

###
###
###
###
72.50

2.0 project cost

3.0 other costs


unit cost
40.00
205.00
500.00

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!

const bid cost/unit

vinyl tiles 12" x 12"


description

total volume

qty

width m

length m

area sqm
-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
vinly 12" x 12"

45.45

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1.00
1.00

200.00
300.00

#DIV/0!

#DIV/0!
#DIV/0!
crew
1.00

bill of materials
unit
pcs

qty
-

total bid cost

summary

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
0.08
proj.supervision
0.05
constn facilities
0.03
indirect eqpt
miscellaneous
others
indirect cost
0.20
bonds premiums
insurance premiums
escalation
cost of money
0.03
contingencies
0.05
contractor tax
0.02
profit
0.10
total
0.28

project:
1.0 direct cost
1.10
1.20
1.30
1.40

labor
direct equipment
materials
subcontract

amount in pesos
#DIV/0!
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.10
2.20
2.30
2.40

project supervision
construction facilities
indirect equipment
miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.05
0.03
0.08

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.03
0.05
0.02
0.10
0.20

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


unit cost
14.00

amount
4.0 indirect cost

tile adhesives

gal

375.00

total

labor cost computation:


scratch coat
tile installation

sq m / day
sq m / day

4.10 bonds premium


4.20 insurance premium
4.30 escalation
cost of money
4.50 contingencies
4.60 contractor's tax
4.70 profit

#DIV/0!
11.00

sq m/ day

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20.00 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

const bid cost/unit

cement topping
description

qty

width m
-

TOTAL VOLUME

length m
-

area sqm
-

classb

unit cost
labor unit cost
equipment unit cost
material unit cost
cement topping unit cost
total cost
duration
crew
labor
tilesetter

description
vinly 12" x 12"

qty:
62.50

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1.00
1.00

200.00
300.00

qty

bill of materials
unit
pcs

#DIV/0!

#DIV/0!
#DIV/0!
crew
1.00

total bid cost

SUMMARY

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
0.08
proj.supervision
0.05
constn facilities
0.03
indirect eqpt
miscellaneous
others
indirect cost
0.20
bonds premiums
insurance premiums
escalation
cost of money
0.03
contingencies
0.05
contractor tax
0.02
profit
0.10
total
0.28

PROJECT:
1.0 DIRECT COST
1.10
1.20
1.30
1.40

AMOUNT IN PESOS
#DIV/0!
#DIV/0!

###
###
###
###
72.50

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.05
0.03
0.08

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.03
0.05
0.02
0.10
0.20

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST


2.10
2.20
2.30
2.40

3.0 OTHER COSTS


unit cost
11.00

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Labor
Direct Equipment
Materials
Subcontract

amount
4.0 INDIRECT COST

tile adhesives
cement
sand

gal
bag
cum

280.00
205.00
500.00

total

labor cost computation:


scratch coat
tile installation

sq m / day
sq m / day

8.00

sq m/ day

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20.00 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

Miscellaneous

4.10 Bonds Premium


4.20 Insurance Premium
4.30 Escalation
Cost of Money
4.50 Contingencies
4.60 Contractor's Tax
4.70 Profit

#DIV/0!

#DIV/0!

stainless handrail 2 pipe

description

wooden handrails

qty

length
(ft)

2 stainless pipe
stainless welding rod

unit

unitcost

ft
1

l.ft.

0.00
1.00

1.00

pcs
kg

2,500.00
120.00

amount
120.00
-

labor unit cost


equipment unit cost
material unit cost

30.00
60.00
#DIV/0!

handrail unit cost


total cost
duration
crew

#DIV/0!
#DIV/0!
-

tinsmith

equipment

120.00

bi
description
stainless pipe
stainless pipe 2
welding rod

qty
0.00
0.00
2.00

labor
pipe bending
buffering

277966373.xlsSTAINLESS HANDRAIL07/30/2015

5lft day
5lft day

mate

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

277966373.xlsSTAINLESS HANDRAIL07/30/2015

materials
labor
direct equipment
subcontract

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

3.0 other costs

4.0 indirect cost

277966373.xlsSTAINLESS HANDRAIL07/30/2015

const bid cost/unit


qty:

#DIV/0!
lft
project cost
proj.supervision
0.00 constn facilities
indirect eqpt

0.00
#DIV/0!
#DIV/0!

sub con

P-

crew
1.0
300.00
600.00

bill of materials
unit
l.ft
pcs
kg

total bid cost


#DIV/0!
#DIV/0!

pcf

miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%

1.1 labor
1.2 direct equipment
1.3 materials

0%

1.4 subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

27.5%
3.0 other costs

unit cost
0.00
2500
120

total

amount
0.00
240.00

P240.00

labor cost computation:


5 ft/day
5 ft/day

277966373.xlsSTAINLESS HANDRAIL07/30/2015

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

10 ft/day

material computation:

amount in pesos
#DIV/0!
0.00
0.00
0.00
#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

277966373.xlsSTAINLESS HANDRAIL07/30/2015

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsSTAINLESS HANDRAIL07/30/2015

#DIV/0!

amount in pesos
0.00
0.00
#DIV/0!

###
###
###

0.00
#DIV/0!

###
72.50

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsSTAINLESS HANDRAIL07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsSTAINLESS HANDRAIL07/30/2015

277966373.xlsSTAINLESS HANDRAIL07/30/2015

stainless railings

description
stair railings

grade 202-interior
grade 304-exterior

qty
1
area

area
(sq ft)

unit
sq ft

0.00

5500-7000/lm
7000-9000/lm

unitcost

amount
-

labor unit cost


equipment unit cost
material unit cost
stair railings unit cost
total cost
duration
crew
labor
tinsmith

66.67
60.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

description

qty

bill of
stair railings
tubing x 1.20 mm thk per 20 ft
1/2 tubing x 1.20 mm thk per 20 ft
1/2 x 3/16' flat bar stainless per 8 ft
welding rod

0.00
4.00
5.00
9.00
1

labor cost
fabrication/install

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

equipment
material

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

materials
labor
direct equipment
subcontract

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

3.0 other costs

4.0 indirect cost

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

qty:

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!

0.00

#DIV/0!
#DIV/0!
sub con

200.00
300.00
600.00

bill of materials
unit
sqft
pc
pc
pc
box

sqft
pcf
project cost
proj.supervision
0.00 constn facilities
indirect eqpt
#DIV/0! miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary
project:

#DIV/0!
7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost

27.5%
3.0 other costs

unit cost
0.00
1250
900
700
450

total

labor cost computation:


7.5 sqft/day

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

amount
5,000.00
4,500.00
6,300.00
450.00
P16,250.00

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

7.5 sqft/day
10 sqft/day
material computation:

amount in pesos
#DIV/0!
0.00
0.00
0.00
#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

#DIV/0!

amount in pesos
0.00
0.00
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
72.50

#DIV/0!

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

277966373.xlsSTAINLESS STAIR RAILINGS07/30/2015

const bid cost/unit

bath tub
unit cost
description
bath tub

area
1.36

qty

unit
set

unit cost
11,050.00

royal tern penguin acrylic with telephone shower

masonry
cement
sand
chb
p trap

0
1.53
0.0898
0
2.00

0
1.53
0.08976
0
2.00

205.00
500.00
7.00
62.00
total

amount
313.65
44.88
124.00
482.53

qty:

labor unit cost


equipment unit cost

500.00

material unit cost


bath tub unit cost
total cost
duration
crew
labor
tile setter

0.00

#DIV/0!

#DIV/0!
bt
pcf
project cost
proj.supervision
0.00 constn facilities

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

crew
1.0

total bid cost

summary

#DIV/0!
#DIV/0!

project:

7.5%

1.0 direct cost


5.00%
2.50%

qty

amount in pesos
#DIV/0!
#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!

#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!

2.1
2.2
2.3
2.4

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost


project supervision
construction facilities
indirect equipment
miscellaneous

27.5%

bill of materials
description

0.00
0.00

1.3 materials
1.4 subcontract

1.1 labor
1.2 direct equipment

0%
0%

3.0 other costs

unit

unit cost

amount
4.0 indirect cost

total

P482.53
4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

labor cost computation

material computation:

miscellaneous

#DIV/0!

#DIV/0!

painting works

boysen multi-fleck super dense

const bid cost/unit


1.0

unit cost
description

ht

open

coats
qty:

area
-

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor

12.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
-

1.00

equipment

500

description
boysen multi-fleck

qty
0

200.00
300.00

bill of materials
unit
lt

total bid cost

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

amount in pesos
0.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost

27.5%
3.0 other costs

unit cost
480

amount
0
4.0 indirect cost

total

sqm
total

labor cost computation:


boysen multifleck /spreading rate

3.125 sq / mh

25 sqm/day

P-

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
25 sqm/day
50 sqm/day

equipment

material computation:
description
boysen multi-fleck

spreading rate
0.500 lit/sqm

#DIV/0!

painting works

boysen acrytex clear

const bid cost/unit


2.00

unit cost
description

ht

open

0.00
0.00
total

coats
qty:

area

0.00

sqm

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor
equipment

description
acrytex clear (1st coat)
acrytex clear (2nd coat)

12.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
0.00

1.00

200.00
300.00

500.00

qty
0.00
0.00

bill of materials
unit
gal
gal

sqm
pcf
project cost
0.00 proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

labor cost computation:


3.13 sq / mh
3.13 sq / mh
3.13 sq / mh

25.00 mh / sq m

material computation:
description

spreading rate

acrytex clear (1st coat)


acrytex clear (2nd coat)

summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary

0.04 gal/sqm
0.04 gal/sqm

miscellaneous

project:
1.0 direct cost
0.05
0.03
0.00
0.00

1.10 labor
1.20 direct equipment
1.30 materials
1.40 subcontract

amount in pesos
0.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.10 project supervision


2.20 construction facilities
2.30 indirect equipment
2.40 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.05
0.03
0.00
0.00
0.08

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.00
0.00

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.20
0.00
0.00
0.00
0.03
0.05
0.02
0.10

2.0 project cost

0.28
amount
0.00
0.00

0.00

4.0 indirect cost


4.10 bonds premium
4.20 insurance premium
4.30 escalation
cost of money
4.50 contingencies
4.60 contractor's tax
4.70 profit

#DIV/0!

25.00 sqm/day
25.00 sqm/day

equipment

summary

#DIV/0!
#DIV/0!
0.08

3.0 other costs


unit cost
490.00
490.00

total

acrytex clear (1st coat) spreading rate


acrytex clear (2nd coat) spreading rate

total bid cost

#DIV/0!
0.00

#DIV/0!

painting works

boysen acrytex paint

const bid cost/unit


2.0

coats
qty:

unit cost
description
grd
2nd
partition

total

l
-

ht

open

area
-

sqm

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
skilled

16.67

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

description
1.0 acrytex top coat
2.0 acrytex cast
3.0 acrytex reducer

7.0 acri color

sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
unit
gal
gal
gal

qty
-

total bid cost

#DIV/0!

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost

27.5%
3.0 other costs

unit cost
765.00
400.00
345.00

quarts

amount

45.00

total

P-

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
acrytex/spreading rate
wall preparation

1man/20sqm/day
1man/40sqm/day

0.40 mh/sqm
0.20 mh/sqm
0.60 mh/sqm

30 sqm/day

material computation:
description
masonry neutralizer
topcoat
acrytex cast
patching compound
sand paper
acri color
rags

spreading rate
.10lit/sqm

0.05lit/sqm
0.10sqm/sqm

0.026
0.050
0.200
0.026
0.100
0.25
0.1

gal/sqm
gal/sqm
gal/sqm
kg/sqm
sqm/sqm
kgs/ sq m

#DIV/0!

const bid cost/unit

steel grilles
unit cost
description

qty

length m

sq ft
- sq ft

area
materials
10 mm sq bar
12 mm sq bar
2 x 4 tubular ga 16
2 x 3 tubular ga 16
2 x 2 tubular ga 16
gi pipe 1 1/2 dia s 20
1/8 x flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1 flat bar
l 1 x 1 x 1/8
plain gi sheet ga 18
cyclone wire 4' x 10'

qty

0
0

1 1/2 bi pipe sch.40


plain round bar 16 mm dia
CYLINDRICAL HINGE
cast mouldings
welding rod
epoxy primer
lacquer thinner

0
0
0
0
0
0
0
total wt

unit
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
roll

unit wt
4.71
6.7824
16.956
14.13
11.304
16.89948
1.9134375
3.826875
3.6796875
7.359375
5.4165
7.359375

pcs
pcs
pcs
pcs
kgs
gal
gal

16.92

total wt
0
0
0
0
0
0
0
0
0
0
0
0

labor unit cost


equipment unit cost
material unit cost
grills unit cost
total cost
duration
crew
labor

qty:
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
#DIV/0!
1
1

200.00
300.00

equipment

description
10 mm sq bar
12 mm sq bar
2 x 4 tubular ga 16
2 x 3 tubular ga 16
2 x 2 tubular ga 16
gi pipe 1 1/2 dia s 20
1/8 x flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1 flat bar
l 1 x 1 x 1/8
plain gi sheet ga 18
plain round bar 16 mm dia
CYLINDRICAL HINGE
cast mouldings
welding rod

bill of materials
unit
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
kg

qty
-

total bid cost

#DIV/0!
#DIV/0!
sq ft
pcf
#DIV/0!
project cost
7.5%
#DIV/0! proj.supervision
5.00%
#DIV/0! constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

gal
gal

amount
-

540.00
190.00
total

labor cost computation:


0
= total area / no of days

#DIV/0!

sq ft /day

#DIV/0!

sq ft /day

labor
fabrication
delivery
painting

labor

0.22
0.04
0.02
0.28

mh/kg
mh/kg
mh/kg
mh/kg

28.57143 kg / day

no of days

equipment

40 % of labor cost

material computation:

miscellaneous

project:
1.0 direct cost

amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 bonds premium


4.2 insurance premium
4.3 escalation

#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!

cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

3.0%
5.0%
2.0%
10.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

20.0%

#DIV/0!

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

2.4

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
miscellaneous

3.0 other costs


unit cost
110.00
145.00
1,250.00
920.00
735.00
910.00
50.00
130.00
105.00
215.00
170.00
235.00
1,260.00
395.00
50.00
65.00
110.00

0
epoxy primer
lacquer thinner

summary

4.0 indirect cost

#DIV/0!

#DIV/0!

wall cladding

const bid cost/unit

wall cladding
description

total volume

qty

width m

length m

area sqm
-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
wall cladding unit cost
total cost
duration
crew
labor
tilesetter

description
wall cladding
4 x 8 green slate
cement
5.0 sand
acrytex clear

166.67

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

qty
0

bill of materials
unit
sqm

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

0
0.000

bags
cum

205.00
500.00

gal

500

amount
-

total

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


unit cost
350.00

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

floor finishes

const bid cost/unit

ceramic tiles 12 x 12"


description

total volume

qty

width m

length m

area sqm
-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
ceramic tiles

166.67
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit
pcs

qty
-

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


unit cost
29.60

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

amount
4.0 indirect cost

grout
cement
sand

tile trim

gal
bag
cum

60.00
205.00
500.00

pcs

50

total

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

floor finishes

const bid cost/unit

anti-skid at stair steps


description

qty

width m

length m

area

no of tiles

Steps

TOTAL

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
anti skid unit cost
total cost
duration
crew
labor
tilesetter

description

anti skid raven

21.43

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
0
1

200
300

#DIV/0!
steps
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
0.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit

qty

total bid cost

SUMMARY

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

PROJECT:
1.0 DIRECT COST
1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

pcs

amount

1400

total

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 INDIRECT COST

P-

labor cost computation:

###
###
###
###
72.50

2.0 PROJECT COST

3.0 OTHER COSTS


unit cost

AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!

4.1 Bonds Premium


4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

step/day
#DIV/0!

14.00
material computation:

Miscellaneous

step/day

#DIV/0!

floor finishes

const bid cost/unit

ceramic tiles 12 x 12" (stair)


description
steps
rise
landing
landing
landing rise
total

qty

width m
0.30
0.20
1.00
1.00
0.20

length m
1.00
1.00
2.00
1.00
1.40

area
-

no of tiles
-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
ceramic tiles

166.67

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

bill of materials
unit
pcs

qty
-

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


unit cost
29.60

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

amount
4.0 indirect cost

grout
cement
sand

gal
bag
cum

60.00
205.00
500.00

total

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

ceiling joist treatment (solignum)

1.0

description

area( sq.m)

interior ceiling
exterior ceiling

total

qty:

labor unit cost


equipment unit cost
material unit cost
solignum unit cost
total cost
duration
crew
labor
painter

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!

coats

unit cost
13.16

0.00

sqm
pcf
project cost
0.00 proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

0.00
#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
0.00
1.00
1.00

200.00
300.00

summary
project:

#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

1.0 direct cost


1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

solignum

qty

bill of materials
unit
0.000
gal

unit cost
820.00

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

labor cost computation:


1man/20sqm/day
1 man/ 2 sqm/day

0.40 mh/sqm
4.00 mh/sqm
mh/sqm

38.00
.

description
solignum

material computation:
spreading rate
0.0400 gal/sqm

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

amount

total

enamel/spreading rate
preparation

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


description

amount in pesos
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
72.50

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

#DIV/0!

water proofing

const bid cost/unit

water proofing & topping (roof deck)


description

total volume

qty

width m

length m

vol. cu.m.
-

area sqm
0.00
0.00
0.00
0.00

0.00

0.00

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
water proofing unit cost
total cost
duration
crew
labor
tilesetter

description
cement
sand
sahara
fosroc

100.00

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1.00
1.00

200.00
300.00

crew
1.00

bill of materials
qty
unit
0.00
bags
0.00
cu m
0.00
bags
0.00
gal

sahara for slab

0.00

total bid cost

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0%
miscellaneous
0%
others
0%
indirect cost
20%
bonds premiums
0%
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
total
27.5%

summary
project:
1.0 direct cost
labor
direct equipment
materials
subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.1
1.2
1.3
1.4

2.0 project cost

3.0 other costs


unit cost
205.00
500.00
25.00
360.00

bags

amount
0.00
0.00
0.00
0.00

25.00

0.00

total

P-

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
topping
frosroc

material computation:

2" thk topping


cement
sand
sahara
frosroc

miscellaneous

1.00
1.00

mh / sqm
mh / sqm
mh / sqm

5.00

sq m / day

#DIV/0!

const bid cost/co

tv antena outlet
item no.

description

qty

unit

unit cost

amount

unit cost

tv cable
1
2
3
4
5

coax cable
tv antena splitter
flexible hose
1-gang tv terminal set
utility box

0.0
0.0

m
pcs
m
pcs
pcs

15.00
60.00
6.10
90.00
25.00

total :

labor unit cost


equipment unit cost
material unit cost
outlet unit cost
total cost
duration
crew
labor
electrician

#DIV/0!
co
pcf
project cost
proj.supervision
#DIV/0!
#DIV/0! constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty:

250.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

0.0

total bid cost

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1
2.2
2.3
2.4

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 bonds premium

#DIV/0!

0.0%

#DIV/0!

4.2 insurance premium


4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost


project supervision
construction facilities
indirect equipment
miscellaneous

27.5%
3.0 other costs

4.0 indirect cost


total

P-

labor cost computation:

2 co/day

material computation:

miscellaneous

#DIV/0!

#DIV/0!

const bid cost/unit

acu grills (1-unit)


unit cost
NO. OF UNIT

description

qty
1.00
-

h
0.50
0.50
0.52

l
1.44
1.04
0.72

sq ft
8.00
8.00

AREA

labor unit cost


equipment unit cost
material unit cost
acu grills unit cost
total cost
duration
crew
labor

qty:
668.85
5,350.80
267.54
702.04
1,638.43 sub con
13,107.43
10.70
1
1

200.00
300.00

equipment
materials
10 mm sq bar
1 1/2 x 1 1/2 x3/16
welding rod
epoxy primer
lacquer thinner

qty
0.00
14
7.644
0.0266666667

unit
pcs
pcs
kgs
gal
gal

unit wt
total wt
4.71
0
21.84
305.76

total wt

305.76

labor
fabrication
delivery
painting

0.22
0.04
0.02
0.28

mh/kg
mh/kg
mh/kg
mh/kg

description
10 mm sq bar
1 1/2 x 1 1/2 x3/16
welding rod
epoxy primer
lacquer thinner

bill of materials
unit
pc
110.00
pc
340.00
kg
110.00
gal
gal

qty
14.00
7.64
0.03
-

total bid cost

P2,259.90
18,079.21
sq ft
pcf
1.38
project cost
7.5%
5,350.80
proj.supervision
5.00%
95.27 constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

580.00
160.00
total

amount
4,760.00
840.84
15.47
5,616.31

28.57143 kg / day
= total area / no of days

no of days

equipment

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0.75

sq ft /day

0.75

sq ft /day

amount in pesos
5350.80
2140.32
5616.31
0.00
13107.43

29.60
11.84
31.07
0.00
72.50

pct wt. of total


29.60
11.84
31.07
0.00
72.50

903.96
451.98
0.00
0.00
1355.94

5.0%
2.5%
0.0%
0.0%
7.5%

5.00
2.50
0.00
0.00
7.50

0
0

0.0%
0.0%

0.00
0.00

0.00
0.00
0.00

0.0%
0.0%
0.0%

0.00
0.00
0.00

542.38
903.96
361.58
1807.92

3.0%
5.0%
2.0%
10.0%

3.00
5.00
2.00
10.00

3615.84

20.0%

20.00

2.0 project cost

2.4

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
miscellaneous

3.0 other costs


unit cost

labor cost computation:


labor

summary

8.00

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

10.7016

40 % of labor cost
18,079.21

material computation:

miscellaneous

100.00

CONST BID COST/CO

telephone outlet
UNIT COST

item no.

description

qty

unit

unit cost

TELEPHONE
1
2
3
4

WIRE
1-GANG TELEPHONE MODULAR JACK
UTILITY BOX
FLEXIBLE HOSE 1/2" DIA

0.0
0.0
0.0

M
pcs
pcs
M

8.00
90.00
25.00
6.10
total :

amount
-

labor unit cost


equipment unit cost
material unit cost
outlet unit cost
total cost
duration
crew
labor
electrician

qty:
250.00

#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

0.0

#DIV/0!
CO
PCF
Project cost
Proj.Supervision
#DIV/0! Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premium
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total

TOTAL BID COST

SUMMARY

#DIV/0!
#DIV/0!

PROJECT:

0.00

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

2.1
2.2
2.3
2.4

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 Bonds Premium

#DIV/0!

0.0%

#DIV/0!

4.2 Insurance Premium


4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.1 Labor
1.2 Direct Equipment
1.3 Materials
1.4 Subcontract

2.0 PROJECT COST


Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

27.5%

bill of materials

3.0 OTHER COSTS

4.0 INDIRECT COST


total

P-

labor cost computation:

2 CO/DAY

material computation:

Miscellaneous

#DIV/0!

#DIV/0!

basis

wood trellis

200

kgs

LENGTH
description
16 BEAM
BEAM
12 TRELLIS

bill of
unit
bdft
bdft
bdft

bd ft
Project cost
Proj.Supervision
#DIV/0!
Constn Facilities
Indirect Eqpt
PMiscellaneuos
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingecies
Contractor Tax
Profit
Total
materials
unit cost
36.00
36.00
36.00

assrtd cwn

kg

55.00

10.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

equipment

WIDTH

THICK
3

qty

total

labor cost computation:

SUMMARY

#DIV/0!

0.00

fabricate/install

TOTAL BID COST

#DIV/0!
QTY

labor unit cost


equipment unit cost
material unit cost
trellis unit cost
total cost
duration
crew
labor
CARPENTER

NO. OF PCS

CONST BID COST/unit

sundry

UNIT COST

PROJECT:

#DIV/0!
7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

AMOUNT IN PESOS
Labor
Direct Equipment
Materials
Subcontract

0.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0! 0.0%
#DIV/0! 3.0%
#DIV/0! 5.0%
#DIV/0! 2.0%
#DIV/0! 10.0%
#DIV/0! 20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.1
1.2
1.3
1.4

2.0 PROJECT COST

26.5%
3.0 OTHER COSTS
amount
P-

4.0 INDIRECT COST

50 bdft/day

50 bdft/day

4.1 Bonds Premium


Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

material computation:

const bid cost/unit

polycarbonate sheet

description

qty

area
(sq ft)

unit

sqm
area

0.00

unitcost

amount

total bid cost

#DIV/0!
qty:

labor unit cost


equipment unit cost
material unit cost
stair railings unit cost
total cost
duration
crew
labor
tinsmith

333.33

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

description
7x19
polycarbonate sheet
screw
polycarbonate sheet (4x16)

200.00
300.00

sqm
pcf
project cost
proj.supervision
0.00 constn facilities
indirect eqpt
#DIV/0! miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
unit

qty

pc
pc
pc

60.00
3.00

#DIV/0!

0.00

summary
project:

#DIV/0!
7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

8000
1.5
4900

#DIV/0!

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
0.0%
#DIV/0!
0.0%
#DIV/0!
0.0%
#DIV/0!
3.0%
#DIV/0!
5.0%
#DIV/0!
2.0%
#DIV/0! 10.0%
#DIV/0! 20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

27.5%
amount
90.00
14,700.00
P14,790.00

total

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

###
###
###
###
72.50

2.0 project cost

3.0 other costs


unit cost

amount in pesos
0.00
0.00
#DIV/0!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

labor cost computation:


fabrication/install

1.5 sqm/day

1.5 sqm/day

material computation:

summary

project:
1.0 direct cost

amount in pesos

pct wt. of total

1.1
1.2
1.3
1.4

materials
labor
direct equipment
subcontract

#DIV/0!
0.00
0.00
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

glass block 8"x8"

glass blocks 8" x 8"

glass block 8"x8"

unit cost
description

area

glass block
area

0.00

qty
0.00

unit
pcs

unit cost
90

amount
0
0

labor unit cost


equipment unit cost
material unit cost
glass blocks unit cost
total cost
duration
crew
labor
tilesetter
equipment

description

qty:

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!

0.00

sqm
pcf
project cost
200
0
0
proj.supervision
#DIV/0!
#DIV/0!
constn facilities
#DIV/0!
indirect eqpt
#DIV/0! sub con
miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
1
300
escalation
cost of money
contingencies
contractor tax
profit
total
total
bill of materials
qty
unit
unit cost

summary
project:

#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

amount
4.0 indirect cost

total

P-

labor cost computation:


install

3 sqm/day

3 sqm/day

material computation:

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

cabinets

const bid cost/unit

bedroom closet
unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
cabinet unit cost
total cost
duration
crew

1,428.57

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
-

sub con

1
1

200.00
300.00

qty

bill of materials
unit

equipment

description

#DIV/0!
lot
pcf
project cost
proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
unit cost

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs

amount
4.0 indirect cost

3/16 ordinary plywood


gd lumber 2 x 3 x 10ft
gd lumber 2 x 3 x 12ft
gd lumber 1 1/2 x 2 x 8ft
gd lumber x 2 x 8ft
gd lumber x 2 x 10ft
plyboard ord
finishing nail
stick well
concealed hinges
closet handle
aluminum pipe 1 dia 16 ft
flanges 1 dia
lockset
half c moulding x x 10'

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
kg
pcs
pcs
pcs
pcs
pcs
pcs

250.00
180.00
216.00
72.00
44.00
55.00
710.00
75.00
120.00
25.00
25.00
240.00
30.00
75.00
55.00

total

P-

labor cost computation:


install

0.35 sqm/day

sqm/day
0.35 sqm/day

material computation:

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

#DIV/0!

const bid cost/unit

cornice
unit cost
description
cornice 4 (cn 1 4b) x 14 ft
cornice 3 (cn 1 3b) x 14 ft
cornice 2 (cn 1 2b) x 14 ft
length

w/ 10 per cent allowance

perimeter

0.00

l ft
0.00
0.00
0.00
0.00
0.00

qty
0.00
0.00
0.00
0.00
0.00

unit
pcs
pcs
pcs
pcs

unit cost
330.40
247.80
165.20

amount
-

labor unit cost


equipment unit cost
material unit cost
base board 4
total cost
duration
crew
labor
carpenter

qty:
6.67

#DIV/0!

0.00
0.00

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

equipment

#DIV/0!
lft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

total bid cost


#DIV/0!
#DIV/0!

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

2.0 project cost

3.0 other costs

bill of materials
description
cornice
finshing nail
stikwell
screw with tox

qty

unit
0.00 pcs
0.01 kg
0.00 can
0.00 pcs

unit cost
0.00
70.00
120.00
2.00

total

amount
0.00
0.37
0.00
0.00

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

P0.37
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

labor cost computation:


install

75 lf/day

pcs/ day
75 pcs/ day

material computation:

miscellaneous

miscellaneous

mouldings

cast in place

concrete moldings 4

const bid cost/lm

total bid cost

#DIV/0!

unit cost

qty:

0.00

#DIV/0!

lm

pcf

project cost
length m

labor unit cost

60.00

equipment unit cost

#DIV/0!

#DIV/0!

material unit cost

#DIV/0!

concrete molding unit cost

#DIV/0! sub con

total cost

#DIV/0!

duration

crew
labor

200.00

mason

300.00

2.0

1.0 direct cost


1.1 labor

0.00

###

#DIV/0!

2.50%

1.2 direct equipment

0.00

###

#DIV/0!

indirect eqpt

0%

1.3 materials

#DIV/0!

###

#DIV/0!

miscellaneous

0%

1.4 subcontract

0.00

###

#DIV/0!

#DIV/0!

72.50

#DIV/0!

0%

indirect cost

20%

bonds premiums

0%

insurance premiums

0%

2.0 project cost

escalation

0%

2.1 project supervision

#DIV/0!

5.0%

#DIV/0!

cost of money

3%

2.2 construction facilities

#DIV/0!

2.5%

#DIV/0!

contingencies

5%

2.3 indirect equipment

#DIV/0!

0.0%

#DIV/0!

contractor tax
profit

2%
10.0%

2.4 miscellaneous

#DIV/0!
#DIV/0!

0.0%
7.5%

#DIV/0!
#DIV/0!

#DIV/0!

0.0%

#DIV/0!

#DIV/0!

0.0%

#DIV/0!

27.5%

bill of materials

3.0 other costs

unit

pct wt. of total

5.00%

total
qty

amount in pesos

proj.supervision
constn facilities

equipment

description

project:

7.5%

others
crew

summary

#DIV/0!

unit cost

amount
-

- Welding rod
concrete moldings 4

Kgs
Lm

100.00
85.00

Concrete moulding canvass @ lolong bruzon


Cel no 0918-534-9586

4.1 bonds premium

#DIV/0!

0.0%

#DIV/0!

4.2 insurance premium

#DIV/0!

0.0%

#DIV/0!

4.3 escalation

#DIV/0!

0.0%

#DIV/0!

cost of money

#DIV/0!

3.0%

#DIV/0!

4.5 contingencies

#DIV/0!

5.0%

#DIV/0!

4.6 contractor's tax

#DIV/0!

2.0%

#DIV/0!

4.7 profit

#DIV/0!

10.0%

#DIV/0!

#DIV/0!

20.0%

#DIV/0!

Cement

Bags

205.00

Sand

Cu m

500.00

total

4.0 indirect cost

#DIV/0!
labor cost computation:
1 man/2 lm/ day

10.00

mh / lm
mh / lm

10.00

material computation:

miscellaneous

#DIV/0!

mouldings

cast in place

concrete moldings 5

unit cost

const bid cost/lm


qty:

total bid cost

#DIV/0!
lm

0.00

project cost
length m

labor unit cost

60.00

equipment unit cost


material unit cost
concrete molding unit cost
total cost

#DIV/0!

#DIV/0!

duration
labor

200.00

mason

300.00

1.0 direct cost

crew
2.0

1.1 labor

0.00

###

#DIV/0!

2.50%

1.2 direct equipment

0.00

###

#DIV/0!

#DIV/0!
0.00

###
###

#DIV/0!
#DIV/0!

#DIV/0!

72.50

#DIV/0!

0%
0%

others

0%

indirect cost

20%

bonds premiums
insurance premiums

0%
0%

total

Welding rod
concrete moldings 5

1.3 materials
1.4 subcontract

2.0 project cost

escalation

0%

2.1 project supervision

#DIV/0!

5.0%

#DIV/0!

cost of money

3%

2.2 construction facilities

#DIV/0!

2.5%

#DIV/0!

contingencies
contractor tax

5%
2%

2.3 indirect equipment


2.4 miscellaneous

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

profit

10.0%

#DIV/0!

7.5%

#DIV/0!

#DIV/0!

0.0%

#DIV/0!

#DIV/0!

0.0%

#DIV/0!

27.5%

bill of materials
qty

pct wt. of total

5.00%

equipment

description

amount in pesos

proj.supervision
indirect eqpt
miscellaneous

crew

project:

7.5%

constn facilities

#DIV/0!
#DIV/0! sub con
#DIV/0!

summary

#DIV/0!
#DIV/0!

pcf

3.0 other costs

unit

unit cost

amount
-

Kgs

100.00

Lm

120.00

Concrete moulding canvass @ lolong bruzon


Cel no 0918-534-9586

4.0 indirect cost

4.1 bonds premium


4.2 insurance premium

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

Cement

Bags

205.00

4.3 escalation

#DIV/0!

0.0%

#DIV/0!

Sand

Cu m

500.00

total

cost of money

#DIV/0!

3.0%

#DIV/0!

4.5 contingencies

#DIV/0!

5.0%

#DIV/0!

4.6 contractor's tax


4.7 profit

#DIV/0!
#DIV/0!

2.0%
10.0%

#DIV/0!
#DIV/0!

#DIV/0!

20.0%

#DIV/0!

#DIV/0!
labor cost computation:
1 man/2 lm/ day

10.00

mh / lm
mh / lm

10.00

material computation:

miscellaneous

#DIV/0!

const bid cost/unit

base board 4 (bb 1- 4b) x 14 ft


unit cost
description
Grnd & 2nd floor

Perimeter

L ft
0.00

qty
0.00

unit
Pcs

qty:

labor unit cost


equipment unit cost
material unit cost
Base board 4
total cost
duration
crew
labor
Carpenter

6.67

0.00

#DIV/0!

0.00

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

equipment

#DIV/0!
l ft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

total bid cost

summary

#DIV/0!
#DIV/0!

item no.27

project:

7.5%

amount in pesos

0%
0%
0%
3%
5%
2%
10.0%

Length

qty

unit
0.00 PCS
0.01 Kg
0.00 Can
0.00 PCS

unit cost
341.60
75.00
120.00
2.00

total

total bid cost

#DIV/0!

summary
project:

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
100.00

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

amount
0.00
0.39
0.00
0.00

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

P0.39
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!

labor cost computation:


75 lf/day

PCS/ DAY
75 PCS/ DAY

material computation:

miscellaneous

const bid cost/unit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

3.0 other costs

lft

W/ 10 per cent allowance

install

coats

0.00
0.00
#DIV/0!
0.00
#DIV/0!

bill of materials
description
Base board 4 (BB 1- 4b) x 14 ft
Finshing nail
Stikwell
Screw with tox

1.0

1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

0%
20%

27.5%
5.0%

painting works
enamel

1.0 direct cost


5.00%
2.50%
0%
0%

miscellaneous

PAINTING WORKS

varnish

CONST BID COST/unit


2.0

COATS
qty:

UNIT COST
DESCRIPTION
HANDRAIL
KING POST
BASEBOARD
CORNICE
CABINET
CAPIZ
DOOR
DOOR CASING
TOTAL

#DIV/0!
SQM
PCF
Project cost
0.00
Proj.Supervision
0.00
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.00
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total

AREA
0.00
0.00
0.00
0.00
0.00
0.00
0.00

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter

83.33
0.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
0.00
1.00
1.00

TOTAL BID COST

SUMMARY

#DIV/0!
#DIV/0!

PROJECT:

0.00

200.00
300.00

7.5%
5.00%
2.50%
0%
0%

1.0 DIRECT COST


1.1 Labor
1.2 Direct Equipment
1.3 Materials
1.4 Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

qty

unit cost
160.00
135.00
470.00
10.00
50.00
75.00
960.00

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

amount
75.00
75.00

total

4.0 INDIRECT COST


4.1 Bonds Premium
4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#DIV/0!

1man/20sqm/day
1 man/ 2 sqm/day

0.40 MH/sqm
4.00 MH/sqm
MH/sqm

6.00
.

description
LACQUER THINNER
CLEAR GLOSS
SANDING SEALER
LACQUER FLO
SANDING PAPER
STOPA
Polyurethane(top coat)

material computation:
spreading rate
0.04 GAL/SQM
0.0400 gal/sqm
0.09 GAL/SQM/COAT
0.0882 gal/sqm
0.16QRT/SQM
0.16000 gal/sqm
0.26QRT/SQM
0.26 ps/sqm
1.50PC/SQM
1.5
1 KG/SQM
0.52910053
0.04
0.04 gal/sqm/coat

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

27.5%

labor cost computation:


ENAMEL/spreading rate
Door preparation

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

2.0 PROJECT COST

3.0 OTHER COSTS


description
lacquer thinner
Polyurethane reducer
sanding sealer
sanding paper
stopa
paint brush
polyurethane(top coat)

bill of materials
unit
0.000
gal
0.000
Lit
0.000
gal
0.000
Pcs
0.000
kgs
1.000
Pcs
0.000
gal

AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!

const bid cost/unit

gi canopy
unit cost
description

qty

h
0.70

length m
3.00

sq ft

area
materials
3/16 x 1 flat bar
L 1 1/2 x 1 1/2 x 3/16
plain gi sheet ga 24
Design (lace) x 8'
welding rod
Epoxy primer
Lacquer thinner

qty
3
3
2
2
2.0442375
0
0
total wt

unit
pcs
pcs
pcs
pcs
kgs
gal
gal

unit wt total wt
5.4165 16.2495
21.84
65.52

- sq ft

labor unit cost


equipment unit cost
material unit cost
unit cost
total cost
duration
crew
labor

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

description
3/16 x 1 flat bar
L 1 1/2 x 1 1/2 x 3/16
plain gi sheet ga 24
Design (lace) x 8'
welding rod
Epoxy primer
Lacquer thinner

qty
3.00
3.00
2.00
2.00
2.04
-

total bid cost

#DIV/0!
#DIV/0!
sq ft
pcf
#DIV/0!
project cost
7.5%
#DIV/0!
#DIV/0!
proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
sub con
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
200.00
1
insurance premiums
0.00%
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
unit cost
amount
pc
170.00
510.00
pc
340.00
1,020.00
pc
520.00
1,040.00
PCS
200.00
400.00
kg
100.00
204.42
gal
580.00
gal
160.00
total
3,174.42
qty:

summary
project:

labor cost computation:

1.0 direct cost

amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 bonds premium


4.2 insurance premium
4.3 escalation

#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!

cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

3.0%
5.0%
2.0%
10.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

20.0%

#DIV/0!

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

2.4

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost

81.7695
= total area / no of days

0.00

sq ft /day

0.00

sq ft /day

labor
fabrication
delivery
painting

labor

0.22 mh/kg
0.04 mh/kg
0.02 mh/kg
0.28 mh/kg

#DIV/0!

28.57143 kg / day

no of days

2.861933

equipment

40 % of labor cost

material computation:

miscellaneous

#DIV/0!

CONST BID COST/unit

cabinetry (kit hanging cabinet & bedroom closets)


UNIT COST

qty:

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew

1,428.57

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
1
1

200.00
300.00

equipment

description

qty

#DIV/0!
lot
PCF
Project cost
Proj.Supervision
#DIV/0!
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
Total

bill of materials
unit

unit cost

TOTAL BID COST

SUMMARY

#DIV/0!
#DIV/0!

PROJECT:

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 PROJECT COST


2.1
2.2
2.3
2.4

27.5%
5.0%

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

3.0 OTHER COSTS

amount
4.0 INDIRECT COST

Bedroom cabinets
Gd lumber 2 x 3 x 10ft
Gd lumber 2 x 3 x 12ft
Gd lumber 2 x 3 x 8ft
cornice CN 1-4B 8FT
Gd lumber x 2 x 10ft
Plyboard ord
Finishing nail
Stick well
Concealed hinges
Closet handle stainless
Aluminum pipe 1 dia 16 ft
Flanges 1 dia

Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Kg
Pcs
Pcs
Pcs
Pcs

180.00
216.00
144.00
188.80
30.00
710.00
75.00
120.00
36.00
120.00
240.00
30.00

Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Sq ft
Kg
Kg

710.00
144.00
36.00
120.00
200.00
188.80
35.00
120.00
75.00

hanging cabinet
Plyboard ord
Gd lumber 2 x 3 x 8ft
Concealed hinges
Handle
French type cabinet door
cornice CN 1-4B 8FT
Glass 1/8 thk
Stick well
Finishing nail

total

0.35 sqm/day

sqm/day
0.35 sqm/day

material computation:

Miscellaneous

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
P-

labor cost computation:


install

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

4.1 Bonds Premium


4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#N/A

#DIV/0!

#DIV/0!

const bid cost/unit

door casing 3 x 14 ft
description

L ft
0.00

qty
0.00

unit
Pcs

Second

0.00

0.00

Pcs

lft

Length

Perimeter

labor unit cost


equipment unit cost
material unit cost
Base board 4
total cost
duration
crew
labor
Carpenter

qty:
6.67

0.00

#DIV/0!

0.00

#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

crew
1.0

W/ 10 per cent allowance


equipment

description
Door casing 3 x 14 ft
Finshing nail
Stikwell
Screw with tox

total bid cost

#DIV/0!

unit cost

Grd

bill of materials
unit

qty
0.00 PCS
0.01 Kg
0.00 Can
0.00 PCS

lft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

unit cost
212.80
70.00
120.00
2.00

total

#DIV/0!
#DIV/0!

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

2.0 project cost

3.0 other costs

amount
0.00
0.37
0.00
0.00

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

P0.37
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

labor cost computation:


install

75 lf/day

PCS/ DAY
75 PCS/ DAY

material computation:

miscellaneous

miscellaneous

CONST BID COST/unit

king post 4 x 4
labor unit cost
equipment unit cost
material unit cost
unit cost
total cost
duration
crew
labor
carpenter

250.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

description

qty

#DIV/0!
qty:
0.00
pc
PCF
Project cost
Proj.Supervision
#DIV/0!
#DIV/0!
Constn Facilities
#DIV/0!
Indirect Eqpt
sub con
PMiscellaneous
Others
Indirect Cost
crew
Bonds Premiums
200.00
1.0
Insurance Premiums
300.00
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
bill of materials
unit
unit cost

TOTAL BID COST

SUMMARY

#DIV/0!

PROJECT:

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

AMOUNT IN PESOS
0.00
0.00

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00

###
###
###
###
72.50

0.00
0.00
0.00
0.00
0.00

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST


2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

27.5%
3.0 OTHER COSTS
amount
4.0 INDIRECT COST

king post 4 x 4

pc

800

4.1 Bonds Premium


4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

total

P-

labor cost computation:


install

2 ft/day

2 ft/day

material computation:

SUMMARY

PROJECT:
1.0 DIRECT COST

AMOUNT IN PESOS

PCT WT. OF TOTAL

1.1
1.2
1.3
1.4

Materials
Labor
Direct Equipm
Subcontract

#DIV/0!
0.00
0.00
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1
2.2
2.3
2.4

Project Superv
Construction Fa
Indirect Equip
Miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST

3.0 OTHER COSTS

4.0 INDIRECT COST


4.1
4.2
4.3
4.4
4.5
4.6
4.7

Bonds Premiu
Insurance Pre
Escalation
Cost of Money
Contingencies
Contractor's T
Profit

#DIV/0!

#DIV/0!

#DIV/0!

moldings

cast in place

concrete balluster

unit cost
labor unit cost
equipment unit cost
material unit cost
concrete molding unit cost
total cost
duration
crew
labor
mason

50.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

description
1.0 cement
2.0 sand
Welding rod
Baluster (concrete)

const bid cost/lm


#DIV/0!
lm
pcf
project cost
proj.supervision
#DIV/0!
0.00
constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
unit cost
bags
205.00
cum
500.00
Kgs
110.00
Pcs
100.00
qty:

qty
2.00
0.50
1.00

0.00

total

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

770.00

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
1 man/2 lm/ day

10.00
10.00

material computation:

miscellaneous

mh / lm
mh / lm

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


amount
410.00
250.00
110.00
-

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!

CONST BID COST/unit

decorative fixed capiz


qty:

DESCRIPTION
W
0.3

QTY
Ht
1.2

AREA
sqft

UNIT UNITCOST

0.00 set/s
AREA

0.00

300.00

AMOUNT

labor unit cost


equipment unit cost
material unit cost
Capiz
- total cost
duration
- crew
labor

14.29

#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
1
1

200.00
300.00

TOTAL BID COST

#DIV/0!
SQFT
PCF
#DIV/0!
Project cost
7.5%
Proj.Supervision
5.00%
#DIV/0!
Constn Facilities
2.50%
Indirect Eqpt
0%
#DIV/0!
Miscellaneous
0%
Others
0%
Indirect Cost
20%
crew
Bonds Premiums
0%
1.0
Insurance Premiums
0%

carpenter

Escalation
Cost of Money
Contingencies
Contractor Tax
Profit

equipment

qty

PROJECT:
1.0 DIRECT COST
1.1
1.2
1.3
1.4

Total

27.5%

unit cost

amount

Labor
Direct Equipment
Materials
Subcontract

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

3.0 OTHER COSTS

unit

AMOUNT IN PESOS
0.00
0.00

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00

###
###
###
###
72.50

0.00
0.00
0.00
0.00
0.00

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST

0%
3%
5%
2%
10.0%

bill of materials
description

SUMMARY

0.00

4.0 INDIRECT COST

P-

total

4.1 Bonds Premium


4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

labor cost computation:


install

35 sqft/day

35 sqft/day

material computation:

SUMMARY

PROJECT:
1.0 DIRECT COST

AMOUNT IN PESOS

PCT WT. OF TOTAL

1.1
1.2
1.3
1.4

Materials
Labor
Direct Eq
Subcontra

#DIV/0!
0.00
0.00
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.1
2.2
2.3
2.4

Project Su
Constructi
Indirect
Miscellan

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST

3.0 OTHER COSTS

4.0 INDIRECT COST


4.1
4.2
4.3
4.4
4.5
4.6
4.7

Bonds Pr
Insurance
Escalation
Cost of M
Contingen
Contractor
Profit

#DIV/0!

#DIV/0!

#DIV/0!

floor finishes

const bid cost/unit

assorted pebbles
description

total volume

qty

width m

length m

area sqm
-

classb

unit cost

qty:

0.00

#DIV/0!

#DIV/0!

labor unit cost


equipment unit cost

125.00

material unit cost


Pebble unit cost

#DIV/0!
#DIV/0! sub con

total cost
duration
crew

1
1

description

qty
-

pebbles
cement
sand

200.00
300.00

total bid cost


pcf

proj.supervision
constn facilities

crew
1.0

bill of materials
unit
can
bag
cum

others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary

#DIV/0!
#DIV/0!
7.5%

project:
1.0 direct cost

5.00%
2.50%

indirect eqpt
miscellaneous

#DIV/0!

labor
Tile setter

#DIV/0!
sqm
project cost

amount in pesos
1.1 labor
1.2 direct equipment

0%
0%

1.3 materials
1.4 subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

###
###

#DIV/0!
#DIV/0!

#DIV/0!
0.00

###
###

#DIV/0!
#DIV/0!

#DIV/0!

72.50

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

27.5%
3.0 other costs

unit cost
200.00
205.00
500.00

amount
-

total

4.0 indirect cost

P-

labor cost computation:

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

4.00

mh / sqm

material computation:
scratch coat

20 1:2

cement
sand
pebbles

0.66
0.02
1.00

miscellaneous

pct wt. of total

0.00
0.00

bag/sqm
cum/sqm
can / sq m

#DIV/0!

wall cladding

const bid cost/unit

adobe 12 x 12 x 4
description

total volume

qty

width m

length m

area sqm
-

classb

unit cost

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
#DIV/0! constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
unit cost
pcs
35.00
qty:

labor unit cost


equipment unit cost
material unit cost
wall cladding unit cost
total cost
duration
crew
labor
Tile setter

166.67
#DIV/0!
#DIV/0!
#DIV/0!
1
1

description
adobe 12 x 12 x 4

qty
-

cement
sand

0
0.000

0.00

bags
cum

205.00
500.00

total bid cost

total

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

0.36
0.02
0.07
0.10
11.11
0.01

1.0 direct cost


1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

###
###
###
###
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
0.0%
#DIV/0!
0.0%
#DIV/0!
0.0%
#DIV/0!
3.0%
#DIV/0!
5.0%
#DIV/0!
2.0%
#DIV/0! 10.0%
#DIV/0! 20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

2.0 project cost

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
P-

material computation:
scratch coat

project:

3.0 other costs


amount
-

labor cost computation:


scratch coat
tile installation
cleaning

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

wall cladding

const bid cost/unit

brick red 2 x 4 x 8
description

total volume

qty

width m

length m

area sqm
-

classb

unit cost
labor unit cost
equipment unit cost
material unit cost
wall cladding unit cost
total cost
duration
crew
labor
Tile setter

description
brick red 2 x 4 x 8

cement
sand

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
#DIV/0! constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
unit cost
pcs
7.00
qty:

166.67
#DIV/0!
#DIV/0!
#DIV/0!
1
1

qty
-

0
0.000

0.00

bags
cum

205.00
500.00

total bid cost

summary

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

total

###
###
###
###
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

material computation:
scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

0.36
0.02
0.07
0.10
11.11
0.01

miscellaneous

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


amount
-

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!

border

coats
qty:

unit cost
description

ht

open

length
0.00

total

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor

border 8cm

20.00

0.00
#DIV/0!

#DIV/0!
#DIV/0! sub con
#DIV/0!
0.00
1.00
1.00

equipment

500.00

description

qty
0.00

200.00
300.00

bill of materials
unit
roll/5m

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

0.00

sqm
pcf
project cost
0.08
0.00 proj.supervision
#DIV/0! constn facilities
indirect eqpt
miscellaneous
others
0.00
indirect cost
0.20
crew
bonds premiums
2.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.28

summary
project:
1.0 direct cost
0.05
0.03
0.00
0.00

0.00
0.00
0.00
0.03
0.05
0.02
0.10

1.10
1.20
1.30
1.40

labor
direct equipment
materials
subcontract

amount in pesos
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.10
2.20
2.30
2.40

project supervision
construction facilities
indirect equipment
miscellaneous

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.05
0.03
0.00
0.00
0.08

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.00
0.00

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


unit cost
420.00

amount
0.00
4.0 indirect cost

total

labor cost computation:

0.00

4.10 bonds premium


4.20 insurance premium
4.30 escalation
cost of money
4.50 contingencies
4.60 contractor's tax
4.70 profit

#DIV/0!

25.00 m/day
25.00 m/day

material computation:

summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary

miscellaneous

#DIV/0!

description

qty

width m

length m

area sqm

total volume

- sqm

floor finishes
concrete trellis
unit cost
labor unit cost
equipment unit cost
material unit cost
cer tile works unit cost
total cost
duration
crew
labor
tilesetter

description
concrete trellis 3 x 6 x 2.2

classb
qty:
95.45
1,050.00
12.93
738.08
833.53 sub con
9,168.84
1.50
2
1

200.00
300.00

const bid cost/unit


P1,149.70
pcs
pcf
project cost
1,050.00
proj.supervision
12.93
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
11.00

bill of materials
unit
pcs

qty
11.00

total bid cost


12,646.67
1.38
7.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

8.30
0.00
64.20
0.00
72.50

pct wt. of total


8.30
0.00
64.20
0.00
72.50

632.33
316.17
0.00
0.00
948.50

5.0%
2.5%
0.0%
0.0%
7.5%

5.00
2.50
0.00
0.00
7.50

0
0

0.0%
0.0%

0.00
0.00

0.00
0.00
0.00
379.40
632.33
252.93
1264.67
2529.33

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

2.0 project cost

27.5%
3.0 other costs

unit cost
580.00

amount in pesos
1050.00
0.00
8118.84
0.00
9168.84

amount
6,380.00
4.0 indirect cost

delivery charge
Cement
Sand
Welding rod

0.7425
0.04125
0.66

Bags
Cu m
Kgs

205.00
500.00
100.00
total

1,500.00
152.21
20.63
66.00
P8,118.84

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

0.00
0.00
0.00
3.00
5.00
2.00
10.00
20.00

labor cost computation:


12,646.67

7.33
material computation:

miscellaneous

trellis/day

100.00