Vous êtes sur la page 1sur 144

Material Labour

Description Unit Quantity Grand Total


Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - - 20,000.00
Bunkhouse lot 1.00 - - - - 20,000.00
Water Supply lot 1.00 - - - - 20,000.00
SUBTOTAL 60,000.00
Staking out & Batter Boarding
Survey lot 1.00 - - 30,000.00 30,000.00 30,000.00
Asstd. Lumber bd.ft. 600.00 50.00 30,000.00 17.50 10,500.00 40,500.00
Plastic String roll 50.00 20.00 1,000.00 6.40 320.00 1,320.00
Asstd. CWN kg. 30.00 60.00 1,800.00 20.94 628.20 2,428.20
SUBTOTAL 74,248.20
Earthworks
Excavation(1 meter Excavation) cu.m. 650.00 - 300.00 195,000.00 195,000.00
Backfill cu.m. 551.00 - 300.00 165,300.00 165,300.00
Sand bedding cu.m. 37.50 350.00 13,125.00 300.00 11,250.00 24,375.00
384,675.00
Concrete Works
RCP 16" pcs 750.00 990.00 742,500.00 346.50 259,875.00 1,002,375.00
Collar cu.m. 24.00 4,500.00 108,000.00 1,575.00 37,800.00 145,800.00
Manhole Slab cu.m. 7.20 4,500.00 32,400.00 1,575.00 11,340.00 43,740.00
Manhole Cover cu.m. 2.77 4,500.00 12,484.80 1,575.00 4,369.68 16,854.48
RCP Pad cu.m. 45.55 4,500.00 204,997.35 1,575.00 71,749.07 276,746.42
1,485,515.90
Rebar Works
DB10 mm kg 355.20 37.00 13,142.40 12.95 4,599.84 17,742.24
DB8 mm kg 2,280.00 37.00 84,360.00 12.95 29,526.00 113,886.00
GI Tie Wire # 16 kg 131.76 60.00 7,905.60 21.00 2,766.96 10,672.56
142,300.80
Form Works
Slab sq.m. 228.00
3/4" Phenolic board pcs 70.00 1,300.00 91,000.00 455.00 31,850.00 122,850.00
Lumber bd ft 2,508.00 50.00 125,400.00 17.50 43,890.00 169,290.00
Asstd CWN kg 125.40 60.00 7,524.00 20.70 2,595.78 10,119.78
302,259.78
Masonry Works
Manhole(1 meter Depth Manhole) sq.m 255.00
4" CHB pcs 1,315.00 10.00 13,150.00 3.50 4,602.50 17,302.50
Portland Cement bag 133.11 220.00 29,284.20 77.00 10,249.47 39,533.67
Sand cu.m 11.09 350.00 3,882.38 122.50 1,358.83 5,241.21
10mm Ø kg 786.25 37.00 29,091.25 12.95 10,181.94 39,273.19
GI Tie Wire #16 kg 39.31 70.00 2,751.88 24.50 963.16 3,715.03
Plastering sq.m 510.00 -
Portland Cement bag 147.00 220.00 32,340.00 72.60 10,672.20 43,012.20
Sand cu.m 8.16 350.00 2,856.00 122.50 999.60 3,855.60
SUBTOTAL 151,933.40

A. SUM OF ITEMS 2,600,933.07


B. PROFIT (15% OF A) 390,139.96
C. TAX (12% OF A +B) 358,928.76
D. TOTAL COST ₱ 3,350,000.00
Material Labour
Description Unit Quantity Grand Total
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - - 10,000.00
Bunkhouse lot 1.00 - - - - 15,000.00
SUBTOTAL 25,000.00
Staking out & Batter Boarding
Survey lot 1.00 - - 20,000.00 20,000.00 20,000.00
Asstd. Lumber bd.ft. 70.00 50.00 3,500.00 17.50 1,225.00 4,725.00
Plastic String roll 10.00 20.00 200.00 7.00 70.00 270.00
Asstd. CWN kg. 4.00 60.00 240.00 21.00 84.00 324.00
SUBTOTAL 25,319.00
Earthwork
Soil Excavation cu.m 56.00 300.00 16,800.00 16,800.00
Backfill and Compaction cu.m. 30.60 300.00 9,180.00 9,180.00
Sandfill and Compaction cu.m. 7.65 350.00 2,677.50 300.00 2,295.00 4,972.50
SUBTOTAL 30,952.50
Concrete Works
Footing cu.m 27.60 4,500.00 124,200.00 1,575.00 43,470.00 167,670.00
Column cu.m 12.15 2,500.00 30,367.50 875.00 10,628.63 40,996.13
SUBTOTAL 208,666.13
Rebar Works
Footing
DB 10mm Ø kg 811.52 37.00 30,026.24 12.95 10,509.18 40,535.42
Column
DB 10mm Ø kg 1,300.00 37.00 48,100.00 12.95 16,835.00 64,935.00
DB 8mm Ø kg 560.00 37.00 20,720.00 12.95 7,252.00 27,972.00
GI Tie Wire # 16 kg 195.00 70.00 13,650.00 24.50 4,777.50 18,427.50
SUBTOTAL 151,869.92
Formworks
Footing sq.m 172.93
3/4" Phenolic board pc 53.00 1,300.00 68,900.00 455.00 24,115.00 93,015.00
Lumber 2"x2" bd.ft 840.00 50.00 42,000.00 17.50 14,700.00 56,700.00
Common Wire Nail kg 13.83 60.00 830.04 17.10 236.56 1,066.61
Column sq.m 440.64
3/4" Phenolic board pc 148.00 1,300.00 192,400.00 455.00 67,340.00 259,740.00
Lumber 2"x2" bd.ft 320.00 50.00 16,000.00 17.50 5,600.00 21,600.00
Common Wire Nail kg 35.25 60.00 2,115.07 12.00 423.01 2,538.09
SUBTOTAL 179,311.56

A. SUM OF ITEMS 621,119.11


B. PROFIT (15% OF A) 93,167.87
C. TAX (12% OF A +B) 85,714.44
D. TOTAL COST ₱ 800,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 80.00 50.00 4,000.00 17.50 1,400.00
Plastic String roll 10.00 20.00 200.00 7.00 70.00
Asstd. CWN kg. 4.00 60.00 240.00 21.00 84.00
SUBTOTAL
Earthwork
Foundation Excavation cu.m - - 300.00 -
Backfill and Compaction cu.m 1.15 - 300.00 345.00
Sand Backfill and Compaction cu.m 1.93 350.00 673.75 300.00 577.50
SUBTOTAL
Concrete Works
Structural Concrete 3500 psi 28 days cu.m 7.04 4,500.00 31,693.16 1,575.00 11,092.61
Lean Concrete 2500 psi 28 days cu.m 0.29 2,500.00 720.00 875.00 252.00
SUBTOTAL
Rebar Works
Deformed Steel Bar kg 593.51 37.00 21,959.87 12.95 7,685.95
Wire Mesh 4.5mm pcs 5.00 900.00 4,500.00 225.00 1,125.00
GI Tie Wire # 16 kg 29.68 70.00 2,077.29 24.50 727.05
SUBTOTAL
Formworks
Formworks sqm 25.20
3/4" Phenolic board pcs 8.75 1,300.00 11,375.00 455.00 3,981.25
Lumber bdf 277.20 50.00 13,860.00 17.50 4,851.00
Asstd CWN kg 13.86 60.00 831.60 21.00 291.06
SUBTOTAL
Masonry Works
CHB 4" pcs 621.00 10.00 6,210.00 3.50 2,173.50
Cement bags 61.00 220.00 13,420.00 77.00 4,697.00
Sand cu.m. 3.97 350.00 1,389.92 122.50 486.47
DB 10mm kgs 110.20 37.00 4,077.43 12.95 1,427.10
GI Tie Wire kgs 5.51 70.00 385.70 24.50 135.00
SUBTOTAL
Steel Works
Roof Framing
[ 100 x 50 x 20 x 2.0mm pcs 25.33 650.00 16,466.67 227.50 5,763.33
MS Plate 6mm (4' x 8') kg 33.89 50.00 1,694.52 17.50 593.08
Angle Bar (1 1/4" x 3/6) pcs 2.00 320.00 640.00 112.00 224.00
Ceiling Fframe
Metal Furring pcs 21.00 180.00 3,780.00 45.00 945.00
Wall Angle pcs 6.63 75.00 496.88 18.75 124.22
Blind Rivets box 2.00 220.00 440.00 55.00 110.00
Black Screw pcs 420.00 0.75 315.00 0.19 78.75
W Clip pcs 12.00 8.00 96.00 2.00 24.00
Consumables lot 1.00 1,589.57 1,589.57
SUBTOTAL
Roofing Works
Prepainted steel Tiles-span roofing lm 28.30 360.00 10,188.00 126.00 3,565.80
including hardware and accessories
Spandrel (including hardware and accessories lm 270.00 50.00 13,500.00 17.50 4,725.00
Ceiling Works
9mm Gypsum Board pcs 6.00 380.00 2,280.00 95.00 570.00
9mm Board (Waterproof) pcs 1.00 520.00 520.00 130.00 130.00
Hardiflex Fascia Board(3/8"" x 12") lm 27.00 200.00 5,400.00 50.00 1,350.00
SUBTOTAL
Doors and Windows
Panel Door (0.90 x 2.10m) with Accessories set 1.00 7,200.00 7,200.00 2,520.00 2,520.00
PVC Door (0.80 m x 2.10m) with Accessories set 1.00 2,500.00 2,500.00 875.00 875.00
Window 1 (2.00 x 1.10 m) set 1.00 6,930.00 6,930.00 2,425.50 2,425.50
Window 2 (1.10 x 1.20m) set 1.00 4,158.00 4,158.00 1,455.30 1,455.30
Window 1 (0.60 x 0.70m) set 1.00 1,323.00 1,323.00 463.05 463.05
Louvers Block pcs 8.00 30.00 240.00 10.50 84.00

Finishes
Glazed Ceramic Tiles 60cm x 60cm pcs 42.00 180.00 7,560.00 63.00 2,646.00
Glazed Ceramic Tiles 30cm x 30cm pcs 25.00 45.00 1,125.00 15.75 393.75
Glazed Ceramic Tiles 20cm x 30cm pcs 135.00 32.00 4,320.00 11.20 1,512.00
Tile Adhesive bags 3.00 280.00 840.00 98.00 294.00
Tile Grout bags 13.00 60.00 780.00 21.00 273.00
Cement bags 2.00 220.00 440.00 77.00 154.00
Sand cu.m 1.00 350.00 350.00 122.50 122.50
Painting Works sqm 99.28 210.00 20,848.80 73.50 7,297.08
SUBTOTAL
Sanitary & Plumbing Works
PVC Pipe 1/2" blue) pcs 3.00 75.00 225.00 26.25 78.75
PVC Pipe 2" (Orange) pcs 2.00 130.00 260.00 45.50 91.00
PVC Pipe 4" (Orange) pcs 3.00 380.00 1,140.00 133.00 399.00
PVC Pipe Tee (1/2") pcs 2.00 8.50 17.00 2.98 5.95
PVC Pipe Elbow (1/2") pcs 3.00 8.00 24.00 2.80 8.40
PVC Pipe Coupling (1/2") pcs 2.00 9.00 18.00 3.15 6.30
PVC Pipe Elbow (2") pcs 2.00 57.50 115.00 20.13 40.25
PVC Pipe Elbow (4") pcs 3.00 100.00 300.00 35.00 105.00
PVC Pipe Coupling (4") pcs 1.00 110.00 110.00 38.50 38.50
Lavatory set 1.00 8,500.00 8,500.00 2,975.00 2,975.00
Toilet and Bowl set 1.00 8,500.00 8,500.00 2,975.00 2,975.00
Bidet pcs 1.00 580.00 580.00 203.00 203.00
Paper Holder pcs 1.00 315.00 315.00 110.25 110.25
Mirror set 1.00 1,600.00 1,600.00 560.00 560.00
Floor Drain pcs 1.00 250.00 250.00 87.50 87.50
Towel Bar pcs 1.00 1,850.00 1,850.00 647.50 647.50
Solvent lit 2.00 625.00 1,250.00 218.75 437.50
Septic Tank (1 cu.m for two Rooms) set 1.00 10,000.00 10,000.00 3,500.00 3,500.00
SUBTOTAL
Electrical Works
PVC Orange Pipe 20mm diameter x 3m/Lengt pcs 123.00 120.00 14,760.00 42.00 5,166.00
PVC Orange Utility Box pcs 12.00 30.00 360.00 10.50 126.00
PVC Orange Junction Box w/ Cover pcs 44.00 40.00 1,760.00 14.00 616.00
PVC Orange Adaptor w/ Locknut 20mm pcs 144.00 30.00 4,320.00 10.50 1,512.00
20MM Ø PVC ELBOW pcs 22.00 30.00 660.00 10.50 231.00
Electrical Tape rolls 15.00 30.00 450.00 10.50 157.50
Rubber Tape rolls 6.00 150.00 900.00 52.50 315.00
2.0mm² THHN l.m. 664.00 24.00 15,936.00 8.40 5,577.60
3.5mm² THHN l.m. 55.00 30.00 1,650.00 10.50 577.50
5.5mm² THHN l.m. 75.00 35.00 2,625.00 12.25 918.75
Panasonic Wide Series Switch (One Gang) pcs 6.00 150.00 900.00 52.50 315.00
Panasonic Wide Series Outlet (Two Gang with pcs 4.00 165.00 660.00 57.75 231.00
36 WATTS PHILIPS T8 FLOURESCENT LAM pcs 2.00 550.00 1,100.00 192.50 385.00
36 WATTS PHILIPS T8 FLOURESCENT LAM sets 2.00 480.00 960.00 168.00 336.00
CIRCULAR FLUORESCENT LAMP (18W) Philipssets 2.00 450.00 900.00 157.50 315.00
Perimeter Fence Lighting Fixtures(as per Sam set 28.00 1,500.00 42,000.00 525.00 14,700.00
COMPACT FLUORESCENT LAMP (20W) Philipssets 28.00 400.00 11,200.00 140.00 3,920.00
Consumables (Solvent, guide Wire, U-Bolt, Etc lot 1.00 1,500.00 1,500.00 435.00 435.00
Main Panel Board set 1.00 - - -
MCCB 60AT, 3P Circuit Breaker 20,950.00 20,950.00 7,332.50 7,332.50
6-20AT, 2P Circuit Breaker SET 1.00 - - -
2-30AT, 3P Circuit Breaker - - -
Clip Busbar set 1.00 30.00 30.00 3.00 3.00
Grounding Busbar pcs 2.00 980.00 1,960.00 343.00 686.00
Entrance Cap set 1.00 145.00 145.00 50.75 50.75
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

4,000.00
6,000.00
6,000.00
4,000.00
20,000.00

8,000.00
5,400.00
270.00
324.00
13,994.00

0.00
345.00
1,251.25
1,596.25

42,785.77
972.00
43,757.77

29,645.82
5,625.00
2,804.33
38,075.16

15,356.25
18,711.00
1,122.66
11,729.97

8,383.50
18,117.00
1,876.39
5,504.53
520.70
34,402.12

22,230.00
2,287.60
864.00

4,725.00
621.09
550.00
393.75
120.00
1,589.57
33,381.02

13,753.80
18,225.00

2,850.00
650.00
6,750.00
31,978.80

9,720.00
3,375.00
9,355.50
5,613.30
1,786.05
324.00
30,173.85

10,206.00
1,518.75
5,832.00
1,134.00
1,053.00
594.00
472.50
28,145.88
48,956.13

303.75
351.00
1,539.00
22.95
32.40
24.30
155.25
405.00
148.50
11,475.00
11,475.00
783.00
425.25
2,160.00
337.50
2,497.50
1,687.50
13,500.00
47,322.90

19,926.00
486.00
2,376.00
5,832.00
891.00
607.50
1,215.00
21,513.60
2,227.50
3,543.75
1,215.00
891.00
1,485.00
1,296.00
1,215.00
56,700.00
15,120.00
1,935.00
-
28,282.50
-
-
33.00
2,646.00
195.75
169,632.60

525,000.57
78,750.09
72,450.08
₱ 676,200.00
Material Labour
Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 200.00 50.00 10,000.00 17.50 3,500.00
Plastic String roll 20.00 20.00 400.00 7.00 140.00
Asstd. CWN kg. 10.00 60.00 600.00 21.00 210.00
SUBTOTAL
Earthwork
Excavation cu.m 112.90 - 300.00 33,870.00
Backfill and Compaction cu.m 84.82 - 300.00 25,446.00
Sand Backfill and Compaction cu.m 27.42 350.00 9,597.66 122.50 3,359.18
SUBTOTAL
Concrete Works
Structural Concrete 28 Days 3,500 Psi cu.m 99.87 4,500.00 449,415.00 1,575.00 157,295.25
Lean Concrete cu.m 15.70 2,500.00 39,250.00 875.00 13,737.50
SUBTOTAL
Rebar Works
Deformed Steel Bar kg 4,721.63 37.00 174,700.24 12.95 61,145.08
GI Tie Wire kg 236.08 70.00 16,525.70 24.50 5,783.99
SUBTOTAL
Formworks
Formworks sq.m. 657.43
3/4" Phenolic board pcs 65.00 1,300.00 84,500.00 455.00 29,575.00
Lumber bdf 900.00 50.00 45,000.00 17.50 15,750.00
Asstd CWN kg 15.00 60.00 900.00 21.00 315.00
SUBTOTAL
Masonry Works
Masonry Wall sq.m 479.89
4" CHB pcs 6,109.00 10.00 61,090.00 3.50 21,381.50
Portland Cement bag 260.00 220.00 57,200.00 77.00 20,020.00
Sand cu.m 20.44 350.00 7,154.08 122.50 2,503.93
10mm Ø kg 1,448.83 37.00 53,606.62 12.95 18,762.32
GI Tie Wire #16 kg 72.44 70.00 5,070.90 24.50 1,774.81
Plastering sq.m 939.78
Portland Cement bag 271.00 220.00 59,620.00 77.00 20,867.00
Sand cu.m 15.04 350.00 5,262.77 122.50 1,841.97
Gutter wall sq.m. 39.20
4" CHB pcs 520.00 10.00 5,200.00 3.50 1,820.00
Portland Cement bag 20.46 220.00 4,501.73 77.00 1,575.60
Sand cu.m 1.71 350.00 596.82 122.50 208.89
10mm Ø kg 120.87 37.00 4,472.07 12.95 1,565.22
GI Tie Wire #16 kg 6.04 70.00 423.03 24.50 148.06
Plastering sq.m 78.40
Portland Cement bag 23.00 220.00 5,060.00 77.00 1,771.00
Sand cu.m 1.25 350.00 439.04 122.50 153.66
Manhole sq.m. 6.00
4" CHB pcs 88.00 10.00 880.00 3.50 308.00
Portland Cement bag 3.13 220.00 689.04 77.00 241.16
Sand cu.m 0.26 350.00 91.35 122.50 31.97
10mm Ø kg 18.50 37.00 684.50 12.95 239.58
GI Tie Wire #16 kg 0.93 70.00 64.75 24.50 22.66
Plastering sq.m 6.00
Portland Cement bag 4.00 220.00 880.00 77.00 308.00
Sand cu.m 0.10 350.00 33.60 122.50 11.76
SUBTOTAL
Steel Works
Roof Frame
Along Longer Top Chord
Top & Bottom Chord [ 100 x 50 x 15 x 2.0 mm pcs 22.00 650.00 14,300.00 227.50 5,005.00
Web [ 75 x 38 x 15 x 2.0 mm pcs 9.00 550.00 4,950.00 192.50 1,732.50
Along Shorter Top Chord
Top & Bottom Chord [ 100 x 50 x 15 x 2.0 mm pcs 18.00 650.00 11,700.00 227.50 4,095.00
Web [ 75 x 38 x 15 x 2.0 mm pcs 10.00 550.00 5,500.00 192.50 1,925.00
Purlins [ 100 x 50 x 15 x 2.5 mm pcs 152.00 650.00 98,800.00 227.50 34,580.00
Ridge [] 2LC 100 x 50 x 20 x 2.0 mm pcs 24.00 650.00 15,600.00 227.50 5,460.00
Purlin Stopper L 1 1/4 x 3/16 pcs 5.00 320.00 1,600.00 112.00 560.00
Bracing [ 75 x 38 x 15 x 2.0 mm pcs 12.00 550.00 6,600.00 192.50 2,310.00
Hip Rafter [ 100 x 50 x 15 x 2.0 mm pcs 20.00 650.00 13,000.00 227.50 4,550.00
Ceiling Frame 2.22 - - -
Metal Furring pcs 460.00 180.00 82,800.00 63.00 28,980.00
Carrying Channel pcs 90.00 250.00 22,500.00 87.50 7,875.00
Black Screw pcs 5,500.00 0.75 4,125.00 0.26 1,443.75
Blind Rivet box 6.00 220.00 1,320.00 77.00 462.00
Wall Angle pcs 100.00 75.00 7,500.00 26.25 2,625.00
W Clip pcs 154.00 8.00 1,232.00 2.80 431.20
Concrete Nail 2" kg 12.00 80.00 960.00 28.00 336.00
Fascia Board - - -
Angle bar 1 1/4 x 3/16 pcs 52.00 320.00 16,640.00 112.00 5,824.00
Gutter - - -
DB 10 mm kg. 229.40 37.00 8,487.80 12.95 2,970.73
Wing Post pcs 5.00 3,000.00 15,000.00 1,050.00 5,250.00
Consummables lot 1.00 22,451.50 22,451.50
SUBTOTAL
Roofing Works & Ceiling Works
Prepainted steel tile-span roofing lm 450.00 360.00 162,000.00 126.00 56,700.00
including hardware and accessories - - -
Gypsum Board 6mm pcs 43.00 380.00 16,340.00 133.00 5,719.00
Spandrel 0.4 mm thk l.m. 1,400.00 50.00 70,000.00 17.50 24,500.00
Hardiflex 1/4" x 4' x 8' pcs 40.00 520.00 20,800.00 182.00 7,280.00
Hardiflex Sinepa 3/8" x 12" l.m. 110.00 200.00 22,000.00 70.00 7,700.00
SUBTOTAL
Doors and Windows
Double Swing Door(2.10 x 2.10) set 1.00 14,400.00 14,400.00 5,040.00 5,040.00
Single Swing Door w/ glass(0.90 x 2.10) set 4.00 7,000.00 28,000.00 2,450.00 9,800.00
Single Swing Door(0.90 x 2.10) set 1.00 7,000.00 7,000.00 2,450.00 2,450.00
Single Swing Door(0.70 x 2.10) set 14.00 3,340.00 46,760.00 1,169.00 16,366.00
Single Swing Door w/ Gi Welde Wire (0.70 x 2.10) set 16.00 4,000.00 64,000.00 1,400.00 22,400.00
Aluminum Sliding Window(2.70 x 1.00) set 7.00 8,505.00 59,535.00 2,976.75 20,837.25
Aluminum Sliding Window(1.40 x 1.00) set 1.00 4,410.00 4,410.00 1,543.50 1,543.50
Aluminum Sliding Window(2.00x 1.00) set 1.00 6,300.00 6,300.00 2,205.00 2,205.00
Jalousie Window(1.75 x 1.00) set 1.00 962.50 962.50 336.88 336.88
Jalousie Window(2.00 x 1.00) set 1.00 1,100.00 1,100.00 385.00 385.00
Finishes
Floor Finish 1 sq.m. 152.00
Glazed Ceramic Tiles 60cm x 60cm pcs 420.00 180.00 75,600.00 63.00 26,460.00
Tile Adhesive bags 20.00 280.00 5,600.00 98.00 1,960.00
Tile Grout bags 76.00 60.00 4,560.00 21.00 1,596.00
Cement bags 11.35 220.00 2,497.44 77.00 874.10
Sand cu.m 3.78 350.00 1,324.40 122.50 463.54
Floor Finish 2 sq.m. 63.00
Unglazed Ceramic Tiles 30cm x 30cm pcs 870.00 30.00 26,100.00 10.50 9,135.00
Tile Adhesive bags 7.00 280.00 1,960.00 98.00 686.00
Tile Grout bags 32.00 60.00 1,920.00 21.00 672.00
Cement bags 5.42 220.00 1,191.96 77.00 417.19
Sand cu.m 1.81 350.00 632.10 122.50 221.24
Floor Finish 3 sq.m. 9.00
Unglazed Ceramic Tiles 60cm x 60cm pcs 28.00 120.00 3,360.00 42.00 1,176.00
Tile Adhesive bags 1.00 280.00 280.00 98.00 98.00
Tile Grout bags 5.00 60.00 300.00 21.00 105.00
Cement bags 0.77 220.00 170.28 77.00 59.60
Sand cu.m 0.26 350.00 90.30 122.50 31.61
Wall sq.m. 172.80
Glazed Ceramic Tiles 30cm x 45cm pcs 1,408.00 90.00 126,720.00 31.50 44,352.00
Tile Adhesive bags 20.00 280.00 5,600.00 98.00 1,960.00
Tile Grout bags 87.00 60.00 5,220.00 21.00 1,827.00
Cement bags 14.86 220.00 3,269.38 77.00 1,144.28
Sand cu.m 4.95 350.00 1,733.76 122.50 606.82
Paint
Wall sq.m 298.10 130.00 38,753.00 84.50 25,189.45
Ceiling sq.m 216.00 130.00 28,080.00 84.50 18,252.00
Trusses & Purlins sq.m 600.00 110.00 66,000.00 77.00 46,200.00
Fixtures
Service Toilet set 2.00 18,000.00 36,000.00 12,600.00 25,200.00
Septic Tank set 2.00 15,000.00 30,000.00 10,500.00 21,000.00
SUBTOTAL
Sanitary & Plumbing Works
Plumbing l.s. 1.00 85,000.00 85,000.00 25,500.00 25,500.00
SUBTOTAL
Electrical Works
PVC Orange Pipe 20mm diameter x 3m/Length Length 385.00 120.00 46,200.00 35.40 13,629.00
PVC Orange Pipe 25mm diameter x 3m/Length Length 6.00 180.00 1,080.00 63.00 378.00
PVC Orange Pipe 32mm diameter x 3m/Length Length 2.00 220.00 440.00 77.00 154.00
PVC Orange Utility Box pcs 65.00 30.00 1,950.00 10.50 682.50
PVC Orange Junction Box w/ Cover pcs 45.00 40.00 1,800.00 14.00 630.00
PVC Orange Adaptor w/ Locknut 20mm pcs 200.00 30.00 6,000.00 10.50 2,100.00
PVC Orange Adaptor w/ Locknut 25mm pcs 10.00 35.00 350.00 12.25 122.50
20MM Ø PVC ELBOW pcs 80.00 35.00 2,800.00 12.25 980.00
25MM Ø PVC ELBOW pcs 10.00 45.00 450.00 15.75 157.50
Electrical Tape rolls 20.00 30.00 600.00 10.50 210.00
Rubber Tape rolls 5.00 150.00 750.00 52.50 262.50
2.0mm² THHN l.m. 960.00 24.00 23,040.00 8.40 8,064.00
3.5mm² THHN l.m. 668.00 30.00 20,040.00 10.50 7,014.00
5.5mm² THHN l.m. 650.00 35.00 22,750.00 12.25 7,962.50
8.0mm² THHN l.m. 75.00 73.00 5,475.00 25.55 1,916.25
22.0mm² THHN l.m. 40.00 150.00 6,000.00 52.50 2,100.00
30.0mm² THHN l.m. 240.00 170.00 40,800.00 59.50 14,280.00
Panasonic Wide Series Switch (One Gang) pcs 22.00 150.00 3,300.00 52.50 1,155.00
Panasonic Wide Series Switch (Two Gang) pc 1.00 165.00 165.00 57.75 57.75
Panasonic Wide Series Switch (Three Gang) pcs 2.00 200.00 400.00 70.00 140.00
Panasonic Wide Series Outlet (One Gang with Ground) pc. 8.00 150.00 1,200.00 52.50 420.00
Panasonic Wide Series Outlet (Two Gang with Ground) pcs 32.00 165.00 5,280.00 57.75 1,848.00
36 WATTS PHILIPS T8 FLOURESCENT LAMP sets 24.00 165.00 3,960.00 57.75 1,386.00
36 WATTS PHILIPS T8 FLOURESCENT LAMP with Refl sets 3.00 480.00 1,440.00 168.00 504.00
DUPLEX 36 WATTS PHILIPS T8 FLOURESCENT LAMP swets 9.00 785.00 7,065.00 274.75 2,472.75
CIRCULAR FLUORESCENT LAMP (18W) Philips
2.00
sets 450.00 900.00 157.50 315.00
Main Panel Board set 1.00 - - -
MCCB 150AT, 3P Circuit Breaker pc. 1.00 11,000.00 11,000.00 3,850.00 3,850.00
Terminal Lugs/Connector for 30.0sq. Mm.THHN Wire pcs 8.00 250.00 2,000.00 87.50 700.00
Grounding Busbar pc 1.00 980.00 980.00 343.00 343.00
CABLE RACK 4 - INSULATOR pcs 16.00 650.00 10,400.00 260.00 4,160.00
Clamp Connector(From Main Feeder to Branch Circuit P pcs 16.00 30.00 480.00 10.50 168.00
Branch Circuit Panel (PP1) set 1.00 - - -
60AT, 2P Circuit Breaker(Main) set 1.00 2,800.00 2,800.00 840.00 840.00
30AT, 2P Circuit Breaker(For Water Heater and ACU) sets 2.00 1,450.00 2,900.00 507.50 1,015.00
20AT, 2P Circuit Breaker(For Lighting and C.O.) sets 2.00 1,350.00 2,700.00 472.50 945.00
Terminal Lugs/Connector for 8.0sq. Mm.THHN Wire pcs 4.00 150.00 600.00 52.50 210.00
Clip Busbar set 1.00 30.00 30.00 10.50 10.50
Grounding Busbar pcs 1.00 980.00 980.00 343.00 343.00
Branch Circuit Panel (PP2) set 1.00 - - -
60AT, 2P Circuit Breaker(Main) set 1.00 2,800.00 2,800.00 840.00 840.00
30AT, 2P Circuit Breaker(For Water Heater and ACU) sets 2.00 1,450.00 2,900.00 507.50 1,015.00
20AT, 2P Circuit Breaker(For Lighting and C.O.) sets 2.00 1,350.00 2,700.00 472.50 945.00
Terminal Lugs/Connector for 8.0sq. Mm.THHN Wire pcs 4.00 150.00 600.00 52.50 210.00
Clip Busbar set 1.00 30.00 30.00 10.50 10.50
Grounding Busbar pcs 1.00 980.00 980.00 343.00 343.00
Branch Circuit Panel (PP3) set 1.00 - - -
60AT, 2P Circuit Breaker(Main) set 1.00 3,200.00 3,200.00 960.00 960.00
20AT, 2P Circuit Breaker(For Lighting and C.O.) sets 4.00 1,350.00 5,400.00 472.50 1,890.00
Terminal Lugs/Connector for 8.0sq. Mm.THHN Wire pcs 4.00 150.00 600.00 52.50 210.00
Clip Busbar set 1.00 30.00 30.00 10.50 10.50
Grounding Busbar pcs 1.00 980.00 980.00 294.00 294.00
Branch Circuit Panel (PP4) set 1.00 - - -
125AT, 3P Circuit Breaker(Main) set 1.00 5,500.00 5,500.00 1,925.00 1,925.00
30AT, 2P Circuit Breaker(For Water Heater and ACU) sets 8.00 1,450.00 11,600.00 507.50 4,060.00
Terminal Lugs/Connector for 22.0sq. Mm.THHN Wire pcs 4.00 240.00 960.00 84.00 336.00
Clip Busbar set 1.00 30.00 30.00 10.50 10.50
Grounding Busbar pcs 1.00 980.00 980.00 343.00 343.00
Entrance Cap set 1.00 145.00 145.00 72.50 72.50
Consumables (Solvent, guide Wire, U-Bolt, Etc.) lot 1.00 1,500.00 1,500.00 1,050.00 1,050.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
18,000.00
18,000.00
12,000.00
58,000.00

8,000.00
13,500.00
540.00
810.00
22,850.00

33,870.00
25,446.00
12,956.84
72,272.84

606,710.25
52,987.50
659,697.75

235,845.32
22,309.69
258,155.01

114,075.00
60,750.00
1,215.00
58,680.00

82,471.50
77,220.00
9,658.00
72,368.93
6,845.71
-
80,487.00
7,104.74

7,020.00
6,077.33
805.71
6,037.29
571.10
-
6,831.00
592.70

1,188.00
930.20
123.32
924.08
87.41

1,188.00
45.36
368,577.38

19,305.00
6,682.50

15,795.00
7,425.00
133,380.00
21,060.00
2,160.00
8,910.00
17,550.00
0.00
111,780.00
30,375.00
5,568.75
1,782.00
10,125.00
1,663.20
1,296.00
0.00
22,464.00
0.00
11,458.53
20,250.00
22,451.50
471,481.48

218,700.00
0.00
22,059.00
94,500.00
28,080.00
29,700.00
393,039.00

19,440.00
37,800.00
9,450.00
63,126.00
86,400.00
80,372.25
5,953.50
8,505.00
1,299.38
1,485.00
313,831.13

102,060.00
7,560.00
6,156.00
3,371.54
1,787.94

35,235.00
2,646.00
2,592.00
1,609.15
853.34

4,536.00
378.00
405.00
229.88
121.91

171,072.00
7,560.00
7,047.00
4,413.66
2,340.58

63,942.45
46,332.00
112,200.00

61,200.00
51,000.00
696,649.43

110,500.00
110,500.00

59,829.00
1,458.00
594.00
2,632.50
2,430.00
8,100.00
472.50
3,780.00
607.50
810.00
1,012.50
31,104.00
27,054.00
30,712.50
7,391.25
8,100.00
55,080.00
4,455.00
222.75
540.00
1,620.00
7,128.00
5,346.00
1,944.00
9,537.75

1,215.00
-
14,850.00
2,700.00
1,323.00
14,560.00
648.00
-
3,640.00
3,915.00
3,645.00
810.00
40.50
1,323.00
-
3,640.00
3,915.00
3,645.00
810.00
40.50
1,323.00
-
4,160.00
7,290.00
810.00
40.50
1,274.00
-
7,425.00
15,660.00
1,296.00
40.50
1,323.00
217.50
2,550.00
320,630.75

3,804,364.77
570,654.72
525,002.34
₱ 4,900,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 400.00 50.00 20,000.00 17.50 7,000.00
Plastic String roll 35.00 20.00 700.00 7.00 245.00
Asstd. CWN kg. 20.00 60.00 1,200.00 21.00 420.00
SUBTOTAL
Earthwork
Foundation Excavation cu.m 269.55 - 300.00 80,864.28
Backfill and Comaction cu.m 229.19 - 300.00 68,756.25
Sand Backfill and Compaction cu.m 48.75 350.00 17,062.50 300.00 14,625.00
SUBTOTAL -
Concrete Works -
Structural Concrete 3500 psi 28 days cu.m 240.00 4,500.00 1,080,000.0 1,485.00 356,400.00
Lean Concrete 2500 psi 28 days cu.m 13.00 2,500.00 32,500.00 875.00 11,375.00
SUBTOTAL -
Rebar Works -
Deformed Steel Bar kg 11,467.00 37.00 424,279.00 12.95 148,497.65
Wire Mesh 4.5mm pcs 109.00 900.00 98,100.00 225.00 24,525.00
GI Tie Wire kg 432.24 70.00 30,256.77 24.50 10,589.87
SUBTOTAL
Formworks
3/4" Phenolic board pcs 350.00 1,300.00 455,000.00 455.00 159,250.00
Lumber bdf 2,200.00 50.00 110,000.00 17.50 38,500.00
Asstd CWN kg 40.00 60.00 2,400.00 21.00 840.00
SUBTOTAL
Masonry Works
CHB 4" pcs 10,336.00 10.00 103,360.00 3.00 31,008.00
Cement bags 700.00 220.00 154,000.00 66.00 46,200.00
Sand cu.m. 68.00 350.00 23,800.00 122.50 8,330.00
10mm kgs 1,500.00 37.00 55,500.00 12.95 19,425.00
GI Tie Wire kgs 76.00 70.00 5,320.00 24.50 1,862.00
SUBTOTAL
Steel Works
Truss
[ 100 x 50 x 20 x 2.0mm pcs 255.00 600.00 153,000.00 210.00 53,550.00
[ 75x50x15x2.0mm pcs 60.00 550.00 33,000.00 192.50 11,550.00
Plate 6mm THK kg 94.89 50.00 4,744.66 17.50 1,660.63
Angle Bar pcs 3.00 320.00 960.00 112.00 336.00
Steel Fence -
2" x 2" x 1.5mmTubular pcs 20.00 660.00 13,200.00 231.00 4,620.00
1" x 1" Tubular pcs 23.00 365.00 8,395.00 127.75 2,938.25
Window at the Back -
Wire Mesh 4.5mm pcs 12.00 900.00 10,800.00 315.00 3,780.00
Tubular 2" x 3" x 1.5mm pcs 51.00 670.00 34,170.00 234.50 11,959.50
Ceiling Frame
Metal Furring pcs 708.00 180.00 127,440.00 63.00 44,604.00
Wall Angle pcs 288.00 75.00 21,600.00 26.25 7,560.00
Blind Rivets box 31.00 220.00 6,820.00 77.00 2,387.00
Black Screw pcs 11,232.00 0.75 8,424.00 0.26 2,948.40
W Clip pcs 545.00 8.00 4,360.00 2.80 1,526.00
Consumables lot 1.00 28,816.67 28,816.67
SUBTOTAL
Roofing Works
Prepainted steel Tiles-span roofing lm 1,117.00 350.00 390,950.00 122.50 136,832.50
including hardware and accessories
Spandrel (including hardware and
accessories) lm 1,700.00 50.00 85,000.00 17.50 29,750.00
Ceiling Works

9mm Gypsum Board pcs 200.00 300.00 60,000.00 105.00 21,000.00


Wter Proof Board (Hardiflex) pcs 23.00 520.00 11,960.00 182.00 4,186.00
Hardiflex Fascia Board(3/8"" x 12") lm 155.00 200.00 31,000.00 70.00 10,850.00
SUBTOTAL
Doors and Windows
Molded Door (0.90 m x 2.10m) with Accessori set 36.00 7,200.00 259,200.00 2,520.00 90,720.00
PVC Door (0.90 m x 2.10m) with Accessories set 18.00 2,500.00 45,000.00 875.00 15,750.00
Molded Door 3 (0.80m x 2.10m) set 18.00 2,500.00 45,000.00 875.00 15,750.00
Window 1 (1.75m x 1.10m) set 18.00 1,058.75 19,057.50 370.56 6,670.13
Window 2 (1.15m x 0.60m) set 18.00 379.50 6,831.00 132.83 2,390.85
SUBTOTAL
Finishes
Glazed Ceramic Tiles 60cm x 60cm pcs 1,120.00 160.00 179,200.00 56.00 62,720.00
Unglazed Ceramic Tiles 30cm x 30cm pcs 1,656.00 45.00 74,520.00 15.75 26,082.00
Unglazed Ceramic Tiles 60cm x 60cm pcs 420.00 180.00 75,600.00 63.00 26,460.00
Unglazed Ceramic Tiles 20cm x 30cm pcs 2,624.00 32.00 83,968.00 11.20 29,388.80
Tile Adhesive bags 97.00 280.00 27,160.00 98.00 9,506.00
Tile Grout bags 75.00 60.00 4,500.00 21.00 1,575.00
Cement bags 76.00 220.00 16,720.00 77.00 5,852.00
Sand cu.m 10.00 350.00 3,500.00 122.50 1,225.00
Painting Works sqm 843.00 120.00 101,160.00 72.00 60,696.00
SUBTOTAL
Sanitary & Plumbing Works
PVC 1/2" blue) pcs 54.00 75.00 4,050.00 26.25 1,417.50
PVC 2" (blue) pcs 54.00 130.00 7,020.00 45.50 2,457.00
PVC 4" (blue) pcs 54.00 380.00 20,520.00 133.00 7,182.00
PVC Tee (1/2") pcs 108.00 8.50 918.00 2.98 321.30
PVC Elbow (1/2") pcs 27.00 8.00 216.00 2.80 75.60
PVC TEE (2") pcs 54.00 45.00 2,430.00 15.75 850.50
PVC Elbow (2") pcs 54.00 57.50 3,105.00 20.13 1,086.75
PVC Elbow (4") pcs 27.00 100.00 2,700.00 35.00 945.00
Lavatory set 18.00 3,000.00 54,000.00 1,050.00 18,900.00
Toilet and Bowl set 18.00 5,000.00 90,000.00 1,750.00 31,500.00
Bidet pcs 18.00 580.00 10,440.00 203.00 3,654.00
Soap Holder pcs 18.00 310.00 5,580.00 108.50 1,953.00
Paper Holder pcs 18.00 315.00 5,670.00 110.25 1,984.50
Mirror set 18.00 1,600.00 28,800.00 560.00 10,080.00
Spray Shower set 18.00 2,500.00 45,000.00 875.00 15,750.00
Towel Bar pcs 18.00 1,850.00 33,300.00 647.50 11,655.00
Floor Drain pcs 18.00 250.00 4,500.00 87.50 1,575.00
Solvent lit 5.00 625.00 3,125.00 218.75 1,093.75
Septic Tank (2 cu.m for two Rooms) set 9.00 15,000.00 135,000.00 5,250.00 47,250.00
SUBTOTAL
Electrical Works
PVC Orange Pipe 20mm diameter x 3m/Lengt pcs 491.00 120.00 58,920.00 42.00 20,622.00
PVC Orange Utility Box pcs 183.00 30.00 5,490.00 10.50 1,921.50
PVC Orange Junction Box w/ Cover pcs 140.00 40.00 5,600.00 14.00 1,960.00
PVC Orange Adaptor w/ Locknut 20mm pcs 691.00 30.00 20,730.00 10.50 7,255.50
20MM Ø PVC ELBOW pcs 343.00 30.00 10,290.00 10.50 3,601.50
Electrical Tape rolls 45.00 30.00 1,350.00 10.50 472.50
Rubber Tape rolls 22.00 150.00 3,300.00 52.50 1,155.00
2.0mm² THHN l.m. 2,005.00 24.00 48,120.00 7.20 14,436.00
3.5mm² THHN l.m. 1,282.00 30.00 38,460.00 10.50 13,461.00
5.5mm² THHN l.m. 135.00 35.00 4,725.00 12.25 1,653.75
14mm² THHN l.m. 315.00 98.00 30,870.00 34.30 10,804.50
Panasonic Wide Series Switch (One Gang) pcs 47.00 150.00 7,050.00 52.50 2,467.50
Panasonic Wide Series Switch (Two Gang) pcs 45.00 165.00 7,425.00 57.75 2,598.75
Panasonic Wide Series Outlet (Two Gang with pcs 90.00 132.00 11,880.00 46.20 4,158.00
36 WATTS PHILIPS T8 FLOURESCENT LAM sets 92.00 550.00 50,600.00 192.50 17,710.00
CIRCULAR FLUORESCENT LAMP (18W)
Philips 45.00
sets 450.00 20,250.00 135.00 6,075.00
Consumables (Solvent, guide Wire, U-Bolt, Etc lot 1.00 1,500.00 1,500.00 525.00 525.00
Main Panel Board set 1.00 - - -
MCCB 100AT, 3P Circuit Breaker pc. 1.00 5,500.00 5,500.00 1,650.00 1,650.00
Terminal Lugs/Connector for 14.0sq. Mm.THH pcs 8.00 200.00 1,600.00 70.00 560.00
Grounding Busbar pc 1.00 980.00 980.00 343.00 343.00
CABLE RACK 4 - INSULATOR pcs 5.00 650.00 3,250.00 227.50 1,137.50
Clamp Connector(From Main Feeder to Branch pcs 67.00 30.00 2,010.00 10.50 703.50
Branch Circuit Panel(One per Room) - P sets 22.00 - - -
30AT, 2P Circuit Breaker(Main) sets 22.00 1,450.00 31,900.00 493.00 10,846.00
Clip Busbar set 22.00 30.00 660.00 9.00 198.00
Grounding Busbar pcs 22.00 980.00 21,560.00 343.00 7,546.00
Entrance Cap set 1.00 145.00 145.00 43.50 43.50
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

12,000.00
18,000.00
18,000.00
12,000.00
60,000.00

8,000.00
27,000.00
945.00
1,620.00
37,565.00

80,864.28
68,756.25
31,687.50
181,308.03

1,436,400.00
43,875.00
1,480,275.00

572,776.65
122,625.00
40,846.64
736,248.29

614,250.00
148,500.00
3,240.00
255,330.00

134,368.00
200,200.00
32,130.00
74,925.00
7,182.00
448,805.00

206,550.00
44,550.00
6,405.29
1,296.00

17,820.00
11,333.25

14,580.00
46,129.50
172,044.00
29,160.00
9,207.00
11,372.40
5,886.00
28,816.67
605,150.11

527,782.50

114,750.00

81,000.00
16,146.00
41,850.00
781,528.50

349,920.00
60,750.00
60,750.00
25,727.63
9,221.85
506,369.48

241,920.00
100,602.00
102,060.00
113,356.80
36,666.00
6,075.00
22,572.00
4,725.00
161,856.00
789,832.80

5,467.50
9,477.00
27,702.00
1,239.30
291.60
3,280.50
4,191.75
3,645.00
72,900.00
121,500.00
14,094.00
7,533.00
7,654.50
38,880.00
60,750.00
44,955.00
6,075.00
4,218.75
182,250.00
616,104.90

79,542.00
7,411.50
7,560.00
27,985.50
13,891.50
1,822.50
4,455.00
62,556.00
51,921.00
6,378.75
41,674.50
9,517.50
10,023.75
16,038.00
68,310.00

26,325.00
2,025.00
-
7,150.00
2,160.00
1,323.00
4,387.50
2,713.50
-
42,746.00
858.00
29,106.00
188.50
527,881.50

7,026,398.61
1,053,959.79
969,643.01
₱ 9,050,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 160.00 50.00 8,000.00 17.50 2,800.00
Plastic String roll 20.00 20.00 400.00 7.00 140.00
Asstd. CWN kg. 8.00 60.00 480.00 21.00 168.00
SUBTOTAL
Earthwork
Foundation Excavation cu.m 6.14 - 300.00 1,843.20
Sand Backfill and Compaction cu.m 0.38 350.00 134.40 122.50 47.04
SUBTOTAL
Concrete Works
Structural Concrete 3500 psi 28 days cu.m 24.30 4,500.00 109,350.00 1,575.00 38,272.50
Lean Concrete cu.m. 0.26 2,500.00 640.00 875.00 224.00
SUBTOTAL
Rebar Works
Footing
DB 12mm kg 74.62 37.00 2,760.94 12.95 966.33
DB 10mm kg 14.80 37.00 547.60 12.95 191.66
Column Footing inc. Pedestal
DB 12mm kg 21.32 37.00 788.84 12.95 276.09
DB 8mm kg 7.60 37.00 281.20 12.95 98.42
Slab
DB10mm kg 1,039.70 37.00 38,468.90 12.95 13,464.12
GI Tie Wire kg 57.90 70.00 4,053.14 24.50 1,418.60
SUBTOTAL
Formworks
Formworks sq.m. 22.05
3/4" Phenolic board pcs 8.00 1,300.00 10,400.00 455.00 3,640.00
Lumber bdf 162.64 50.00 8,132.00 17.50 2,846.20
Asstd CWN kg 1.76 60.00 105.84 21.00 37.04
SUBTOTAL
Steel Works
4" GI Pipe pcs 4.00 2,890.00 11,560.00 1,011.50 4,046.00
3" GI Pipe pcs 6.00 2,160.00 12,960.00 756.00 4,536.00
2.5" GI Pipe pcs 12.00 1,800.00 21,600.00 630.00 7,560.00
2" GI Pipe pcs 6.00 1,050.00 6,300.00 367.50 2,205.00
Base Plate kg 75.31 50.00 3,765.60 17.50 1,317.96
Anchorbolt pcs 16.00 325.00 5,200.00 113.75 1,820.00
PL 12mm thk kg 22.60 50.00 1,130.00 17.50 395.50
Anchorbolt 4" pcs 32.00 325.00 10,400.00 113.75 3,640.00
Purlins([] 75 x 50 x 2.0mm) pcs 21.00 920.00 19,320.00 322.00 6,762.00
Angle Bar 1 1/4 x 3/16 pcs 1.00 320.00 320.00 112.00 112.00
Consummables lot 1.00 6,247.50 6,247.50
SUBTOTAL
Roofing Works
Prepainted Curve Roofing lm 135.00 360.00 48,600.00 126.00 17,010.00
including hardware and accessories
SUBTOTAL
Finishes
Paint
Trusses & Purlins sq.m 63.41 110.00 6,975.54 71.50 4,534.10
SUBTOTAL
Electrical Works
PVC Orange Pipe 20mm dia. x 3m pcs 5.00 120.00 600.00 42.00 210.00
PVC Orange Utility Box pcs 2.00 30.00 60.00 10.50 21.00
PVC Orange Junction Box w/ Cover pcs 6.00 40.00 240.00 14.00 84.00
PVC Orange Adaptor w/ Locknut 20mm dia. pcs 8.00 30.00 240.00 10.50 84.00
20mm dia. PVC ELBOW pcs 6.00 30.00 180.00 10.50 63.00
Electrical Tape pcs 1.00 30.00 30.00 10.50 10.50
Rubber tape pcs 1.00 150.00 150.00 52.50 52.50
3.5mm² THHN l.m. 150.00 30.00 4,500.00 10.50 1,575.00
Panasonic Wide Series Switch (One Gang Ord pcs 1.00 150.00 150.00 52.50 52.50
PHILIPS FLOURESCENT LAMP T8 36 WATT sets 4.00 550.00 2,200.00 192.50 770.00
Panel Board: set 1.00 - - -
Main 20A, 3P, Bolt-On set 1.00 1,350.00 1,350.00 472.50 472.50
Clip Busbar set 1.00 30.00 30.00 9.00 9.00
Grounding Busbar pcs 1.00 980.00 980.00 235.20 235.20
Terminal Lugs pcs 6.00 150.00 900.00 51.00 306.00
Entrance Cap set 1.00 145.00 145.00 43.50 43.50
Consumables (PVC, Solvent, guide Wire, U-Bol lot 1.00 1,500.00 1,500.00 300.00 300.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

3,000.00
4,000.00
3,000.00
10,000.00

8,000.00
10,800.00
540.00
648.00
19,988.00

1,843.20
181.44
2,024.64

147,622.50
864.00
148,486.50

3,727.27
739.26

1,064.93
379.62

51,933.02
5,471.74
63,315.84

14,040.00
10,978.20
142.88
25,161.08

15,606.00
17,496.00
29,160.00
8,505.00
5,083.56
7,020.00
1,525.50
14,040.00
26,082.00
432.00
6,247.50
131,197.56

65,610.00
65,610.00

11,509.64
11,509.64

810.00
81.00
324.00
324.00
243.00
40.50
202.50
6,075.00
202.50
2,970.00
-
1,822.50
39.00
1,215.20
1,206.00
188.50
1,800.00
17,543.70

494,836.97
74,225.54
68,287.50
₱ 637,350.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Asstd. Lumber bd.ft. 120.00 50.00 6,000.00 17.50 2,100.00
Plastic String roll 15.00 20.00 300.00 7.00 105.00
Asstd. CWN kg. 6.00 60.00 360.00 21.00 126.00
SUBTOTAL
Earthwork
Foundation Excavation cu.m 18.98 - 300.00 5,692.50
Sand Backfill and Compaction cu.m 1.90 350.00 664.13 122.50 232.44
SUBTOTAL
Concrete Works
Structural Concrete 3500 psi 28 days cu.m 25.54 4,500.00 114,926.59 1,575.00 40,224.31
Lean Concrete cu.m. 1.17 2,500.00 2,912.50 875.00 1,019.38
SUBTOTAL
Rebar Works
Deformed Steel Bar kg 1,680.74 37.00 62,187.38 12.95 21,765.58
GI Tie Wire kg 109.04 70.00 7,632.59 24.50 2,671.41
SUBTOTAL
Formworks
Formworks sq.m. 66.83
3/4" Phenolic board pcs 24.00 1,300.00 31,200.00 455.00 10,920.00
Lumber bdf 487.92 50.00 24,396.00 17.50 8,538.60
Asstd CWN kg 5.35 60.00 320.76 21.00 112.27
SUBTOTAL
Masonry Works
Manhole sq.m. 8.00
4" CHB pcs 80.00 10.00 800.00 3.50 280.00
Portland Cement bag 5.00 220.00 1,100.00 77.00 385.00
Sand cu.m 0.85 350.00 297.50 122.50 104.13
10mm Ø kg 18.50 37.00 684.50 12.95 239.58
GI Tie Wire #16 kg 1.06 70.00 73.85 24.50 25.85
Plastering sq.m 6.00
Portland Cement bag 2.00 220.00 440.00 77.00 154.00
Sand cu.m 0.10 350.00 33.60 122.50 11.76
SUBTOTAL
Plumbing Works
4" PVC Orange pc 2.00 1,400.00 2,800.00 490.00 980.00
4" PVC ELbow Orange pc 2.00 260.00 520.00 91.00 182.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

3,000.00
3,000.00
6,000.00

8,100.00
405.00
486.00
8,991.00

5,692.50
896.57
6,589.07

155,150.89
3,931.88
159,082.77

83,952.96
10,304.00
94,256.96

42,120.00
32,934.60
433.03
25,162.54

1,080.00
1,485.00
401.63
924.08
99.70

594.00
45.36
4,629.76

3,780.00
702.00
12,734.02

317,446.12
47,616.92
43,807.56
₱ 408,870.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Staking out & Batter Boarding


Survey lot 1.00 - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 144.00 50.00 7,200.00 17.50 2,520.00
Plastic String roll 10.00 20.00 200.00 7.00 70.00
Asstd. CWN kg. 7.00 60.00 420.00 21.00 147.00
SUBTOTAL

Earthwork
Foundation Excavation cu.m 208.00 300.00 62,400.00
Backfill and Compaction cu.m 176.00 300.00 52,800.00
Sand Backfill and Compaction cu.m 118.00 350.00 41,300.00 300.00 35,400.00
SUBTOTAL

Concrete Works
Structural Concrete 3500 psi 28 days cu.m 192.03 4,500.00 864,135.00 1,575.00 302,447.25
Lean Concrete cu.m 15.00 2,500.00 37,500.00 875.00 13,125.00
SUBTOTAL

Rebar Works
Deformed Steel Bar kg 5,883.54 37.00 217,690.98 12.95 76,191.84
Wire Mesh 4.5mm pcs 95.00 900.00 85,500.00 225.00 21,375.00
GI Tie Wire kg 309.00 70.00 21,630.00 24.50 7,570.50
SUBTOTAL

Formworks
Formworks(3 uses) sqm 369.74
3/4" Phenolic board pcs 128.38 1,300.00 166,894.00 455.00 58,412.90
Lumber pcs 5,067.14 50.00 253,357.00 17.50 88,674.95
Asstd CWN kg 204.00 60.00 12,240.00 21.00 4,284.00
SUBTOTAL

Masonry Works
CHB Laying
CHB 4" pcs 4,763.00 10.00 47,630.00 3.50 16,670.50
Cement bags 318.00 220.00 69,960.00 77.00 24,486.00
Sand cu.m 42.00 350.00 14,700.00 122.50 5,145.00
10mm DB kg 1,628.00 37.00 60,236.00 12.95 21,082.60
GI Tie Wire kg 16.28 70.00 1,139.60 24.50 398.86
Plastering
Cement bags 250.00 220.00 55,000.00 77.00 19,250.00
Sand cu.m 24.00 350.00 8,400.00 122.50 2,940.00
SUBTOTAL

Steel Works
Fan Frame
100 x 50 x 2.0mm pcs 20.00 1,150.00 23,000.00 402.50 8,050.00
GI Pipe 1" pcs 14.00 565.00 7,910.00 197.75 2,768.50
GI Pipe 3/4" pcs 20.00 357.00 7,140.00 124.95 2,499.00
Cooling Pad Fence
GI Pipe 1" pcs 14.00 565.00 7,910.00 197.75 2,768.50
GI Pipe 3/4" pcs 44.00 357.00 15,708.00 124.95 5,497.80
Concrete cu.m 1.88 3,800.00 7,144.00 1,330.00 2,500.40
Steel Post
75 x 75 x 2.0mm Tubular pcs 28.00 2,500.00 70,000.00 875.00 24,500.00
PVC 6" pcs 4.00 570.00 2,280.00 199.50 798.00
concrete cu.m 1.24 3,800.00 4,712.00 1,330.00 1,649.20
Birdnet sqm 89.60 100.00 8,960.00 35.00 3,136.00
Flat Bar pcs 12.00 450.00 5,400.00 157.50 1,890.00
Roof Framing
GI Pipe 2" Dia pcs 208.00 1,100.00 228,800.00 385.00 80,080.00
Gi Pipe 2 1/2" Dia pcs 160.00 1,850.00 296,000.00 647.50 103,600.00
75x50x2.0mm Tubular pcs 344.00 920.00 316,480.00 322.00 110,768.00
Turn Buckle 12mm pcs 64.00 225.00 14,400.00 78.75 5,040.00
RB 12mm kg 1,003.20 37.00 37,118.40 12.95 12,991.44
MS Plate 6mm (4' x 8') kg 542.24 500.00 271,120.00 175.00 94,892.00
Angle Bar (1 1/4" x 3/16) pcs 8.00 320.00 2,560.00 112.00 896.00
100 x 50 x 2.0mm pcs 10.00 1,150.00 11,500.00 402.50 4,025.00
DB 10mm kg 1,630.00 37.00 60,310.00 12.95 21,108.50
10 mm Anchor Bolt w/ nut pcs 44.00 325.00 14,300.00 113.75 5,005.00
Cover at Gutter
Steel cover 0.60m x 0.45m x 5mm kg 21.18 50.00 529.54 17.50 185.34
Ceiling Frame
75x50x2.0mm Tubular pcs 292.00 1,050.00 306,600.00 367.50 107,310.00
DB 10mm for Hanger kg 148.00 37.00 5,476.00 12.95 1,916.60
Consumables lot 1.00 116,461.66 116,461.66
SUBTOTAL

Roofing Works
Metal Sheet Roofing 0.4mm thk lm 2,040.00 350.00 714,000.00 122.50 249,900.00
including hardware and accessories
Metal Sheet Ceiling 0.4mm thk lm 1,624.00 350.00 568,400.00 122.50 198,940.00
including hardware and accessories
SUBTOTAL
Doors and Windows
Steel Door (Double Lock) set 4.00 7,500.00 30,000.00 2,625.00 10,500.00
Glass Window sqm 15.36 3,150.00 48,384.00 1,102.50 16,934.40
Louvers block pcs 24.00 30.00 720.00 10.50 252.00
Windows
Birdnet sqm 144.00 100.00 14,400.00 35.00 5,040.00
Flat Bar pcs 54.00 450.00 24,300.00 157.50 8,505.00
Galvanize Wire # 12 kg 22.00 80.00 1,760.00 28.00 616.00
Consumables lot 1.00 - 2,661.14 2,661.14
SUBTOTAL

Finishes
Trusses Painting and Purlins lot 2.00 - - - -
Ceiling Frame Painting lot 2.00 - - - -
Hardener bags 58.00 600.00 34,800.00 208.00 12,064.00
SUBTOTAL

Plumbing Works(only for cooling, & manhole)


Manhole
PVC 8" pcs 12.00 3,029.00 36,348.00 1,060.15 12,721.80
PVC Elbow 8" pcs 16.00 550.00 8,800.00 192.50 3,080.00
PVC Coupling 8" pcs 8.00 550.00 4,400.00 192.50 1,540.00
Cooling Pad -
PVC 2" pcs 12.00 335.00 4,020.00 107.20 1,286.40
PVC 2" Coupling pcs 8.00 57.50 460.00 19.26 154.10
PVC Elbow 2" pcs 8.00 57.50 460.00 20.13 161.00
PVC Elbow 4" (Blue) pcs 16.00 100.00 1,600.00 35.00 560.00
PVC Coupling 4" (Blue) pcs 16.00 100.00 1,600.00 35.00 560.00
PVC Pipe 4" (Blue) pcs 20.00 380.00 7,600.00 133.00 2,660.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
30,000.00
30,000.00
12,000.00
82,000.00

8,000.00
9,720.00
270.00
567.00
18,557.00

62,400.00
52,800.00
76,700.00
191,900.00

###
1,166,582.25
###
50,625.00
1,217,207.25

293,882.82
106,875.00
###
29,200.50
429,958.32

225,306.90
342,031.95
16,524.00
194,620.95

64,300.50
94,446.00
19,845.00
81,318.60
1,538.46

74,250.00
11,340.00
347,038.56
31,050.00
10,678.50
###
9,639.00
###
###
10,678.50
###
21,205.80
9,644.40
###
94,500.00
3,078.00
###
6,361.20
12,096.00
7,290.00

###
308,880.00
399,600.00
427,248.00
###
19,440.00
###
50,109.84
###
366,012.00
###
3,456.00
15,525.00
###
81,418.50
19,305.00

714.88

###
413,910.00
7,392.60
###
116,461.66
2,445,694.88

###
963,900.00
###
###
767,340.00

1,731,240.00
###
###
40,500.00
65,318.40
972.00
###
19,440.00
32,805.00
2,376.00
2,661.14
164,072.54

###
56,250.00
51,804.90
46,864.00
###
154,918.90

49,069.80
###
11,880.00
###
5,940.00
###
###
5,306.40
###
614.10
621.00
2,160.00
###
2,160.00
10,260.00
88,011.30

###
7,065,219.70
1,059,782.95
###
975,000.32
###
₱ 9,100,000.00
###
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Staking out & Batter Boarding


Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 220.00 50.00 11,000.00 17.50 3,850.00
Plastic String roll 14.00 20.00 280.00 7.00 98.00
Asstd. CWN kg. 11.00 60.00 660.00 21.00 231.00
SUBTOTAL

Earthwork
Excavation cu.m. 238.00 - - 300.00 71,400.00
Sandfill and Compaction cu.m 104.00 350.00 36,400.00 300.00 31,200.00
Back Fill and Compaction cu.m 143.00 - - 300.00 42,900.00
SUBTOTAL -

Concrete Works -
Structural Concrete 3500 psi 28 days cu.m 208.00 4,500.00 936,000.00 1,575.00 327,600.00
Lean Concrete cu.m 5.00 2,500.00 12,500.00 875.00 4,375.00
SUBTOTAL -

Rebar Works -
Deformed Steel Bar kg 6,942.00 37.00 256,854.00 12.95 89,898.90
4.5 mm Wire mesh 6' x 20' x 6" pc 199.00 900.00 179,100.00 225.00 44,775.00
GI Tie Wire #16 kg 447.00 70.00 31,290.00 24.50 10,951.50
SUBTOTAL

Formworks
Formworks sq.m 680.54
3/4" Phenolic Board 4'x8' pcs 227.00 1,300.00 295,100.00 455.00 103,285.00
Asstd. Lumber bd.ft. 3,486.0 50.00 174,300.00 17.50 61,005.00
Asstd. CWN kg 278.88 60.00 16,732.80 21.00 5,856.48
SUBTOTAL

Masonry Works
Masonry Wall sq.m 217.97
4" CHB pcs 2,834.00 10.00 28,340.00 3.50 9,919.00
Portland Cement bag 113.78 220.00 25,031.67 77.00 8,761.09
Sand cu.m 9.48 350.00 3,318.59 122.50 1,161.51
10mm Ø kg 672.07 37.00 24,866.74 12.95 8,703.36
GI Tie Wire #16 kg 33.60 70.00 2,352.26 24.50 823.29
Plastering sq.m 463.74
Portland Cement bag 134.00 220.00 29,480.00 77.00 10,318.00
Sand cu.m 7.42 350.00 2,596.94 122.50 908.93
Wall 3 sq.m 94.70
4" CHB pcs 1,232.00 10.00 12,320.00 3.50 4,312.00
Portland Cement bag 49.43 220.00 10,875.35 77.00 3,806.37
Sand cu.m 4.12 350.00 1,441.81 122.50 504.63
10mm Ø kg 291.99 37.00 10,803.69 12.95 3,781.29
GI Tie Wire #16 kg 20.44 70.00 1,430.76 24.50 500.77
Plastering sq.m 189.40
Portland Cement bag 110.00 220.00 24,200.00 77.00 8,470.00
Sand cu.m 6.06 350.00 2,121.28 122.50 742.45
Wall 4 sq.m 28.10
4" CHB pcs 366.00 10.00 3,660.00 3.50 1,281.00
Portland Cement bag 14.67 220.00 3,227.00 77.00 1,129.45
Sand cu.m 1.22 350.00 427.82 122.50 149.74
10mm Ø kg 86.64 37.00 3,205.74 12.95 1,122.01
GI Tie Wire #16 kg 6.06 70.00 424.54 24.50 148.59
Plastering sq.m 56.20
Portland Cement bag 33.00 220.00 7,260.00 77.00 2,541.00
Sand cu.m 1.80 350.00 629.44 122.50 220.30
SUBTOTAL

Steel Works
Trusses
Truss - 01G.I. Pipe 2"Ø S-40 pcs 115.00 1,100.00 126,500.00 385.00 44,275.00
Truss - 01G.I. Pipe 3"Ø S-40 pcs 105.00 1,850.00 194,250.00 647.50 67,987.50
Truss - 02 G.I. Pipe 2"Ø S-40 pcs 103.00 1,100.00 113,300.00 385.00 39,655.00
Truss - 03 G.I. Pipe 2"Ø S-40 pcs 7.00 1,100.00 7,700.00 385.00 2,695.00
Truss - 04 G.I. Pipe 2"Ø S-40 pcs 13.00 1,100.00 14,300.00 385.00 5,005.00
Truss - 04 G.I. Pipe 3"Ø S-40 pcs 21.00 1,850.00 38,850.00 647.50 13,597.50
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 250.00 920.00 230,000.00 322.00 80,500.00
MS Plate 6 mm kgs 69.00 50.00 3,450.00 17.50 1,207.50
Purlin Stopper Plate(AB 1 1/4 x 3/16) pcs 6.00 320.00 1,920.00 112.00 672.00
Bracing -
Turn Buckle 12 mm pcs 60.00 225.00 13,500.00 78.75 4,725.00
Round Bar RB12 pcs 85.00 165.00 14,025.00 57.75 4,908.75
Plate(PL 6mm) kg 75.31 50.00 3,765.60 17.50 1,317.96
Canopy(Front) -
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 5.00 920.00 4,600.00 322.00 1,610.00
Rafter(Tubular 75mmx50mmx2.0mm ) pcs 2.00 920.00 1,840.00 322.00 644.00
Support Brace (Tubular 75mmx50mmx2.0mm pcs 2.00 920.00 1,840.00 322.00 644.00
Gable(Tubular 75mmx50mmx2.0mm ) pcs 9.00 920.00 8,280.00 322.00 2,898.00
Post(Tubular 100mmx50mmx2.0mm ) pcs 4.00 1,150.00 4,600.00 402.50 1,610.00
Purlin Stopper(L 2 x 2 x 4mm) pcs 0.30 580.00 174.00 203.00 60.90
Plate 6mm kg 6.59 50.00 329.49 17.50 115.32
10 mm Anchor Bolt w/ nut pcs 14.00 325.00 4,550.00 113.75 1,592.50
Canopy(Front) -
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 10.00 920.00 9,200.00 322.00 3,220.00
Rafter(Tubular 75mmx50mmx2.0mm ) pcs 5.00 920.00 4,600.00 322.00 1,610.00
Gable(Tubular 75mmx50mmx2.0mm ) pcs 9.00 920.00 8,280.00 322.00 2,898.00
Purlin Stopper(L 2 x 2 x 4mm) pcs 0.30 580.00 174.00 203.00 60.90
Ceiling Frame -
Frame (Tubular 75mmx50mmx2.0mm ) pc 225.00 920.00 207,000.00 322.00 72,450.00
10 mm Hanger Rod kg 111.00 37.00 4,107.00 12.95 1,437.45
Fan Frame -
Tubular 100x50x2.5mm pc 12.00 1,150.00 13,800.00 402.50 4,830.00
Fan Barrier -
GI Pipe 1" diam pc 7.00 565.00 3,955.00 197.75 1,384.25
GI Pipe 3/4" diam pc 13.00 357.00 4,641.00 124.95 1,624.35
Wall 3 -
GI Pipe 1" diam pc 159.00 565.00 89,835.00 197.75 31,442.25
GI Pipe 3/4" diam pc 185.00 357.00 66,045.00 124.95 23,115.75
Wall 4 -
GI Pipe 1" diam pc 36.00 565.00 20,340.00 197.75 7,119.00
GI Pipe 3/4" diam pc 57.00 357.00 20,349.00 124.95 7,122.15
Wall 5 -
GI Pipe 1" diam pc 10.00 565.00 5,650.00 197.75 1,977.50
GI Pipe 3/4" diam pc 18.00 357.00 6,426.00 124.95 2,249.10
Steel Fence(Feeding Chute) -
RB15 kg 2,867.22 37.00 106,087.31 12.95 37,130.56
RB12 kg 747.84 37.00 27,670.08 12.95 9,684.53
Pen door pc 64.00 800.00 51,200.00 280.00 17,920.00
Consummables lot 1.00 - - - -
SUBTOTAL

Roofing & Ceiling Works


Metal Sheet Roofing 0.4mm thk l.m. 2,276.00 220.00 500,720.00 77.00 175,252.00
including hardware and accessories -
Metal Sheet Ceiling 0.4mm thk l.m. 1,671.00 220.00 367,620.00 77.00 128,667.00
including hardware and accessories -
Sidings 0.4mm thk l.m. 68.00 220.00 14,960.00 77.00 5,236.00
including hardware and accessories
Canopy(Front) 0.4mm thk l.m. 86.51 220.00 19,032.20 77.00 6,661.27
including hardware and accessories -
Canopy(Back) 0.4mm thk l.m. 31.65 220.00 6,963.00 77.00 2,437.05
including hardware and accessories
SUBTOTAL

Doors and Windows


Steel Door set 5.00 7,500.00 37,500.00 2,625.00 13,125.00
Fix Glass Window (0.70 m x 0.70 m) sqm 0.49 3,150.00 1,543.50 1,102.50 540.23
Louver's Block 5" x 5 1/2" x 12" pcs 40.00 30.00 1,200.00 10.50 420.00
Bird Net sq.m. 160.00 100.00 16,000.00 35.00 5,600.00
Flat Bar 1 1/2 x 3/16 pcs 58.00 450.00 26,100.00 157.50 9,135.00
GI Tie Wire #12 kg 16.00 80.00 1,280.00 28.00 448.00
Consummables lot 1.00 2,928.15 2,928.15
SUBTOTAL

Finishes
Trusses Connection Painting lot 1.00 - - - -
Purlins Painting lot 1.00 - - - -
Ceiling Frame Painting lot 1.00 - - - -
Steel Fence Paint lot 1.00 - - - -
GI Fence Connection Painting lot 1.00 - - - -
Floor hardener bags 324.00 600.00 194,400.00 210.00 68,040.00
SUBTOTAL

Plumbing Works(only for cooling,sump & manhole)


Manhole
PVC 8" pc 12.00 3,029.00 36,348.00 1,029.86 12,358.32
PVC elbow 8" pc 4.00 550.00 2,200.00 192.50 770.00
PVC Coupling 8" pc 8.00 550.00 4,400.00 192.50 1,540.00
Cooling pad
PVC 2" pcs 4.00 335.00 1,340.00 108.88 435.50
PVC Elbow 2" pcs 10.00 57.50 575.00 16.96 169.63
SUBTOTAL

A.SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
30,000.00
40,000.00
16,000.00
96,000.00

8,000.00
14,850.00
378.00
891.00
24,119.00

71,400.00
67,600.00
42,900.00
181,900.00

1,263,600.00
16,875.00
###
1,280,475.00

346,752.90
223,875.00
42,241.50
612,869.40

398,385.00
235,305.00
22,589.28
218,759.76
###

38,259.00
33,792.76
4,480.10
33,570.10
3,175.55

39,798.00
3,505.87
0.00
16,632.00
14,681.72
1,946.44
14,584.98
1,931.52

32,670.00
2,863.73
0.00
4,941.00
4,356.46
577.56
4,327.75
573.13

9,801.00
849.74
267,318.43

170,775.00
262,237.50
152,955.00
10,395.00
19,305.00
52,447.50
310,500.00
###
4,657.50
2,592.00

18,225.00
18,933.75
5,083.56

6,210.00
2,484.00
2,484.00
11,178.00
6,210.00
234.90
444.81
6,142.50

12,420.00
6,210.00
11,178.00
234.90

279,450.00
###
5,544.45

18,630.00
5,339.25
6,265.35

121,277.25
89,160.75

27,459.00
27,471.15

7,627.50
8,675.10

143,217.87
37,354.61
69,120.00
67,767.55
2,007,897.75

675,972.00

496,287.00

20,196.00

25,693.47

9,400.05

1,227,548.52

50,625.00
2,083.73
1,620.00
21,600.00
35,235.00
1,728.00
2,928.15
115,819.88

14,436.23
48,547.59
41,917.50
18,057.25
4,678.58
262,440.00
###
390,077.14
###
###
###
###
48,706.32
###
2,970.00
###
5,940.00
###
###
1,775.50
###
744.63
###
60,136.45
###
6,482,921.33
972,438.20
###
894,643.14
###
₱ 8,350,000.00
###
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Asstd. Lumber bd.ft. 16.00 50.00 800.00 17.50 280.00
Plastic String roll 2.00 20.00 40.00 7.00 14.00
Asstd. CWN kg. 0.80 60.00 48.00 21.00 16.80
SUBTOTAL
Earthwork
Sandfill and Compaction cu.m. 0.38 350.00 131.25 300.00 112.50
SUBTOTAL
Concrete Works
Rc Frame cu.m 0.10 4,500.00 450.00 1,800.00 2,250.00
Pad cu.m 1.30 4,500.00 5,850.00 1,800.00 7,650.00
Tie Beam cu.m 0.80 4,500.00 3,600.00 1,575.00 5,175.00
SUBTOTAL
Rebar Works
Rc Frame
DB 10mm Ø kg 18.13 37.00 670.81 12.95 234.78
DB 8mm Ø kg 4.43 37.00 164.03 12.95 57.41
Pad
DB 12mm Ø kg 106.57 37.00 3,943.24 12.95 1,380.13
GI Tie Wire kg 0.91 70.00 63.46 24.50 22.21
Tie Beam
DB 10mm Ø kg 22.20 72.00 1,598.40 25.20 559.44
SUBTOTAL
Formworks(2 uses)
RC Frame sq.m 5.60
3/4" Phenolic board pc 2.00 1,300.00 2,600.00 455.00 910.00
Lumber 2"x2" bd.ft 40.66 50.00 2,033.00 17.50 711.55
Common Wire Nail kg 0.45 60.00 26.88 21.00 9.41
Pad sq.m 2.32
3/4" Phenolic board pc 1.00 1,300.00 1,300.00 455.00 455.00
Lumber 2"x2" bd.ft 20.33 50.00 1,016.50 17.50 355.78
Common Wire Nail kg 0.19 60.00 11.14 21.00 3.90
Tie Beam sq.m 3.00
3/4" Phenolic board pc 2.00 1,300.00 2,600.00 455.00 910.00
Lumber 2"x2" bd.ft 40.66 50.00 2,033.00 17.50 711.55
Common Wire Nail kg 0.24 60.00 14.40 21.00 5.04
SUBTOTAL
Masonry Works
Masonry Wall sq.m 6.50
4" CHB pcs 80.00 10.00 800.00 3.50 280.00
Portland Cement bag 3.39 220.00 746.46 77.00 261.26
Sand cu.m 0.28 350.00 98.96 140.00 39.59
10mm Ø kg 20.04 37.00 741.54 14.06 281.79
GI Tie Wire #16 kg 1.00 70.00 70.15 30.10 30.16
Plastering sq.m 15.00
Portland Cement bag 5.00 220.00 1,100.00 77.00 385.00
Sand cu.m 0.24 350.00 84.00 140.00 33.60
Floor Topping sq.m 6.00
Portland Cement bag 2.00 220.00 440.00 77.00 154.00
Sand cu.m 0.26 350.00 91.35 122.50 31.97
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

2,000.00
2,000.00
4,000.00

1,080.00
54.00
64.80
1,198.80

243.75
243.75

2,700.00
13,500.00
8,775.00
24,975.00

905.59
221.45

5,323.37
###
85.66

2,157.84
8,693.91

3,510.00
2,744.55
36.29

1,755.00
1,372.28
15.03

3,510.00
2,744.55
19.44
7,853.57

1,080.00
1,007.72
138.55
1,023.33
100.31

1,485.00
117.60
###

594.00
###
123.32
###
5,669.83
###

52,634.86
###
7,895.23
###
7,263.61
###
₱ 67,793.47
###
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 16.00 50.00 800.00 17.50 280.00
Plastic String roll 2.00 20.00 40.00 7.00 14.00
Asstd. CWN kg. 0.80 60.00 48.00 21.00 16.80
SUBTOTAL
Earthwork
Soil Excavation cu.m 108.00 300.00 32,400.00
Backfill and Compaction cu.m 96.00 300.00 28,800.00
SUBTOTAL
Concrete Works
Collecting Tank cu.m 30.60 4,500.00 137,700.00 1,575.00 48,195.00
SUBTOTAL
Rebar Works
Collecting Tank
DB 12mm Ø kg 1,505.56 37.00 55,705.72 12.95 19,497.00
GiI Tie Wire kg 75.28 70.00 5,269.46 24.50 1,844.31
SUBTOTAL
Formworks
Collecting Tank sq.m 95.04
3/4" Phenolic board pc 33.00 1,300.00 42,900.00 455.00 15,015.00
Lumber 2"x2" bd.ft 670.89 50.00 33,544.50 17.50 11,740.58
Common Wire Nail kg 7.60 60.00 456.19 21.00 159.67
SUBTOTAL
Steelworks
4" Gi Pipe SCH 40 pcs 2.00 3,100.00 6,200.00 1,116.00 2,232.00
DB 16mm Ø kg 16.00 37.00 592.00 13.65 218.45
Consummables kg 1.00 2,000.00 2,000.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

5,000.00
6,000.00
4,000.00
15,000.00

8,000.00
1,080.00
54.00
64.80
9,198.80

32,400.00
28,800.00
61,200.00

185,895.00
185,895.00

75,202.72
7,113.77
82,316.49

57,915.00
45,285.08
615.86
34,605.31

8,432.00
###
810.45
###
2,000.00
###
11,242.45
###

399,458.05
###
59,918.71
###
55,125.21
###
₱ 514,500.00
###
Material Labour/Equipment
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 10,000.00 10,000.00
Asstd. Lumber bd.ft. 300.00 50.00 15,000.00 17.00 5,100.00
Plastic String roll 50.00 20.00 1,000.00 5.80 290.00
Asstd. CWN kg. 15.00 60.00 900.00 12.00 180.00
SUBTOTAL
Earthwork
Area covered sq.m. 1,200.00
Excavation cu.m. 50.00 70.00 3,500.00
Subgrade preparation sq.m. 180.00 50.00 9,000.00
Base Course Embankment w/ compaction cu.m. 142.00 375.00 53,250.00 60.00 8,520.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

20,000.00
10,000.00
10,000.00
40,000.00

10,000.00
20,100.00
1,290.00
1,080.00
32,470.00

3,500.00
9,000.00
61,770.00
74,270.00

###
146,740.00
###
22,011.00
###
20,250.12
###
₱ 189,000.00
###
Material Labour/Equipment
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 40,000.00 40,000.00
Asstd. Lumber bd.ft. 800.00 50.00 40,000.00 17.50 14,000.00
Plastic String roll 50.00 20.00 1,000.00 7.00 350.00
Asstd. CWN kg. 40.00 60.00 2,400.00 21.00 840.00
SUBTOTAL
Earthwork
Area covered sq.m. 3,400.00
Excavation cu.m. 1,075.00 70.00 75,250.00
Subgrade preparation sq.m. 3,400.00 50.00 170,000.00
Base Course Embankment w/ compaction cu.m. 832.50 375.00 312,187.50 60.00 49,950.00
SUBTOTAL
Concrete Works
Road(6" thk) cu.m 268.00 4,500.00 1,206,000.0 1,350.00 361,800.00
SUBTOTAL
Rebar Works
6mm Wire Mesh 6'x20' pcs 217.00 1,500.00 325,500.00 375.00 81,375.00
Gi Tie Wire kg 29.00 70.00 2,030.00 22.40 649.60
SUBTOTAL
Formworks(6 uses)
Road(6" thk)
Purlins 2 x 8 x 1.5mm pc 230.00 1,100.00 253,000.00 385.00 88,550.00
DB 16mm Ø kg 1,225.09 37.00 45,328.15 12.95 15,864.85
Gi Tie Wire kg 61.25 70.00 4,287.80 23.80 1,457.85
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

20,000.00
30,000.00
60,000.00
110,000.00

40,000.00
54,000.00
1,350.00
3,240.00
98,590.00

75,250.00
170,000.00
362,137.50
607,387.50

1,567,800.00
1,567,800.00

406,875.00
2,679.60
409,554.60

341,550.00
61,193.00
###
5,745.65
###
68,081.44
###
2,861,413.54
###
429,212.03
###
394,875.07
###
₱ 3,685,500.00
###
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 80.00 50.00 4,000.00 17.50 1,400.00
Plastic String roll 5.00 20.00 100.00 7.00 35.00
Asstd. CWN kg. 4.00 60.00 240.00 21.00 84.00
SUBTOTAL
Earthwork
Foundation Excavation cu.m 57.60 - 300.00 17,280.00
Backfill and Comaction cu.m 48.00 - 300.00 14,400.00
Sand Backfill and Compaction cu.m 6.50 350.00 2,275.00 122.50 796.25
SUBTOTAL
Concrete Works
Concrete (3500 PSI) cu.m 19.72 4,500.00 88,722.00 1,575.00 31,052.70
Lean Concrete cu.m 1.67 4,500.00 7,533.00 1,575.00 2,636.55
SUBTOTAL
Rebar Works
DB 8mm kg 532.00 37.00 19,684.00 12.95 6,889.40
DB 10mm kg 230.00 37.00 8,510.00 12.95 2,978.50
DB 12mm kg 823.00 37.00 30,451.00 12.95 10,657.85
GI Tie Wire kg 15.85 70.00 1,109.50 24.50 388.33
SUBTOTAL
Formworks
3/4" Phenolic board pcs 23.00 1,300.00 29,900.00 455.00 10,465.00
Lumber bdf 106.67 50.00 5,333.33 17.50 1,866.67
Asstd CWN kg 5.33 60.00 320.00 21.00 112.00
SUBTOTAL
Masonry Works
CHB 4" pcs 1,697.85 10.00 16,978.50 3.50 5,942.48
Cement bags 114.81 220.00 25,257.54 77.00 8,840.14
Sand cu.m. 15.31 350.00 5,357.66 122.50 1,875.18
10mm kgs 299.15 37.00 11,068.37 12.95 3,873.93
GI Tie Wire kgs 14.96 70.00 1,047.01 24.50 366.45
SUBTOTAL
Roof Framing
Tubular 75 x 50 x 2.0mm pcs 32.00 1,150.00 36,800.00 402.50 12,880.00
[ 100 x 50 x 20 x 2.0mm pcs 20.00 402.00 8,040.00 140.70 2,814.00
[ 75 x 50 x 20 x 2.0mm pcs 3.00 675.00 2,025.00 236.25 708.75
Plate 12mm THK pcs 0.20 19,000.00 3,800.00 6,650.00 1,330.00
SUBTOTAL
Roofing Works
Prepainted steel long-span roofing lm 151.60 360.00 54,576.72 126.00 19,101.85
including hardware and accessories
SUBTOTAL
Doors and Windows
Steel Door (2.6m x 3.0m) Swing Door set 1.00 10,000.00 10,000.00 3,500.00 3,500.00
Steel Panel Door (1.10 m x 2.20m) with Acces set 2.00 7,500.00 15,000.00 2,625.00 5,250.00
Louvers Blocks pcs 365.00 30.00 10,950.00 10.50 3,832.50
SUBTOTAL
Ceiling Works
Metal Furring pcs 109.00 180.00 19,620.00 63.00 6,867.00
Wall Angle pcs 19.00 75.00 1,425.00 26.25 498.75
Blind Rivets box 9.00 220.00 1,980.00 77.00 693.00
Black Screw pcs 1,500.00 0.75 1,125.00 0.26 393.75
9mm Gypsum Board pcs 31.00 350.00 10,850.00 122.50 3,797.50
Hardiflex Fascia Board(1" x 12") lm 22.00 200.00 4,400.00 70.00 1,540.00
Spandrel lm 428.00 50.00 21,400.00 17.50 7,490.00
SUBTOTAL
Finishes
Unglazed Ceramic Tiles 30cm x 30cm pcs 867.00 30.00 26,010.00 10.50 9,103.50
Tile Adhesive bags 9.00 280.00 2,520.00 98.00 882.00
Tile Grout bags 39.00 60.00 2,340.00 21.00 819.00
Cement bags 6.00 220.00 1,320.00 77.00 462.00
Sand cu.m 2.00 350.00 700.00 122.50 245.00
Painting Works lot 1.00 - 80,000.00 80,000.00
SUBTOTAL
Steel Works
Fan Frame
100 x 50 x 2.0mm pcs 5.00 1,150.00 5,750.00 402.50 2,012.50
Pile -
GI Pipe 4" pcs 3.00 3,250.00 9,750.00 1,137.50 3,412.50
SUBTOTAL
Electrical Works
PVC Orange Pipe 20mm dia. x 3m pcs 25.00 120.00 3,000.00 42.00 1,050.00
PVC Orange Utility Box pcs 11.00 30.00 330.00 10.50 115.50
PVC Orange Junction Box w/ Cover pcs 10.00 40.00 400.00 14.00 140.00
PVC Orange Adaptor w/ Locknut 20mm dia. pcs 31.00 30.00 930.00 10.50 325.50
20mm dia. PVC ELBOW pcs 20.00 30.00 600.00 10.50 210.00
Electrical Tape pcs 4.00 30.00 120.00 10.50 42.00
Rubber tape pcs 2.00 150.00 300.00 52.50 105.00
2.0mm² THHN l.m. 150.00 24.00 3,600.00 8.40 1,260.00
3.5mm² THHN l.m. 300.00 30.00 9,000.00 10.50 3,150.00
Panasonic Wide Series Switch (One Gang Ord pcs 2.00 150.00 300.00 52.50 105.00
Panasonic Wide Series Switch (Two Gang Ord pcs 2.00 200.00 400.00 70.00 140.00
Panasonic Wide Series Outlet (Two Gang w/ pcs 7.00 165.00 1,155.00 57.75 404.25
PHILIPS FLOURESCENT LAMP T8 36 WATT sets 6.00 550.00 3,300.00 192.50 1,155.00
PHILIPS FLOURESCENT LAMP T8 36 WATT sets 2.00 480.00 960.00 168.00 336.00
Panel Board: set 1.00 - - -
Main 60A, 3P, Bolt-On set 1.00 3,200.00 3,200.00 700.80 700.80
Branches 3 - 20A, 2P, Bolt-On sets 3.00 1,350.00 4,050.00 405.00 1,215.00
Clip Busbar set 1.00 30.00 30.00 7.50 7.50
Grounding Busbar pcs 1.00 980.00 980.00 343.00 343.00
Terminal Lugs pcs 8.00 150.00 1,200.00 45.00 360.00
Entrance Cap set 1.00 145.00 145.00 43.50 43.50
Consumables (PVC, Solvent, guide Wire, U-Bol lot 1.00 5,500.00 5,500.00 1,100.00 1,100.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

5,000.00
12,000.00
12,000.00
8,000.00
37,000.00

8,000.00
5,400.00
135.00
324.00
13,859.00

17,280.00
14,400.00
3,071.25
34,751.25

119,774.70
10,169.55
129,944.25

26,573.40
11,488.50
41,108.85
1,497.83
80,668.58
pb
40,365.00
###
7,200.00
###
432.00
15,999.00

22,920.98
###
34,097.68
###
7,232.84
14,942.29
1,413.46
80,607.25
Truss
49,680.00
###
10,854.00
###
2,733.75
###
5,130.00
68,397.75

73,678.57
###
73,678.57

13,500.00
20,250.00
14,782.50
###
48,532.50
furring
26,487.00
###
1,923.75
###
2,673.00
###
1,518.75
###
14,647.50
###
5,940.00
28,890.00
82,080.00
Adhesive
35,113.50
###
3,402.00
3,159.00
1,782.00
945.00
80,000.00
124,401.50

7,762.50
###
###
13,162.50
###
20,925.00

4,050.00
445.50
540.00
1,255.50
810.00
162.00
405.00
4,860.00
12,150.00
405.00
540.00
1,559.25
4,455.00
1,296.00
-
3,900.80
5,265.00
37.50
1,323.00
1,560.00
188.50
6,600.00
85,895.55
###
896,740.19
###
134,511.03
###
123,750.15
###
₱ 1,155,000.00
###
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Asstd. Lumber bd.ft. 160.00 50.00 8,000.00 20.00 3,200.00
Plastic String roll 10.00 20.00 200.00 8.00 80.00
Asstd. CWN kg. 320.00 60.00 19,200.00 24.00 7,680.00
SUBTOTAL
Earthwork
Soil Excavation cu.m 12.60 350.00 4,410.00
Sand fill and Compaction cu.m. 90.00 450.00 40,500.00 350.00 31,500.00
Gravel fill and Compaction cu.m. 90.00 950.00 85,500.00 350.00 31,500.00
SUBTOTAL
Concrete Works
Ground Beam cu.m 10.08 4,500.00 45,360.00 1,800.00 18,144.00
Gutter w/ pipe cu.m 8.14 4,500.00 36,612.49 1,800.00 14,645.00
Gutter w/o pipe cu.m 7.93 4,500.00 35,672.40 1,800.00 14,268.96
RC Wall cu.m 14.40 4,500.00 64,800.00 1,800.00 25,920.00
Lean Concrete cu.m 3.78 4,500.00 17,010.00 1,800.00 6,804.00
Slat( 0.65 x 1.25 m) pcs 1,120.00 400.00 448,000.00 150.00 168,000.00
SUBTOTAL
Rebar Works
Ground Beam
DB 12mm Ø kg 1,662.96 37.00 61,529.52 14.80 24,611.81
DB 8mm Ø pc 361.00 37.00 13,357.00 12.95 4,674.95
Gutter w/ pipe -
DB 12mm Ø kg 1,012.70 37.00 37,469.90 18.50 18,734.95
Gutter w/o pipe -
DB 12mm Ø kg 1,140.62 37.00 42,202.94 18.50 21,101.47
RC Wall cu.m 8.00 3,800.00 30,400.00 1,900.00 15,200.00
DB 12mm Ø kg 842.14 37.00 31,159.18 12.95 10,905.71
GI Tie Wire kg 253.86 70.00 17,770.48 24.50 6,219.67
SUBTOTAL
Formworks
Ground Beam sq.m 50.00
3/4" Phenolic board pc 34.80 1,300.00 45,240.00 390.00 13,572.00
Lumber 2"x2" bd.ft 48.00 50.00 2,400.00 15.00 720.00
Asstd CWN kg 4.80 60.00 288.00 12.00 57.60
Gutter w/ pipe sq.m 50.00
3/4" Phenolic board pc 34.80 1,300.00 45,240.00 520.00 18,096.00
Lumber 2"x2" bd.ft 48.00 50.00 2,400.00 10.00 480.00
Asstd CWN kg 9.60 60.00 576.00 12.00 115.20
Gutter w/o pipe sq.m 45.00
3/4" Phenolic board pc 31.40 1,300.00 40,820.00 520.00 16,328.00
Lumber 2"x2" bd.ft 48.00 50.00 2,400.00 19.00 912.00
Asstd CWN kg 9.60 60.00 576.00 21.30 204.48
RC Wall sq.m 240.00
3/4" Phenolic board pc 83.40 1,300.00 108,420.00 390.00 32,526.00
Lumber 2"x2" bd.ft 48.00 50.00 2,400.00 10.00 480.00
Asstd CWN kg 9.60 60.00 576.00 12.00 115.20
SUBTOTAL
Plumbing Works
PVC Sheet Class 5 pc 4.00 840.00 3,360.00 168.00 672.00
2" PVC pc 6.00 335.00 2,010.00 67.00 402.00
SUBTOTAL
A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total
Loading bay Requisition, for 2 set except sand and gravel)

20,000.00
16,000.00
14,000.00
50,000.00

11,200.00
280.00
26,880.00
38,360.00
DB 12mm Ø
4,410.00 DB 10mm Ø
72,000.00 GI Tie Wire
117,000.00
193,410.00 Plywood 1/2"x4'x8'
Lumber 2"x2"x8'
63,504.00 CHB 4"
51,257.49
49,941.36
90,720.00
###
23,814.00
###
616,000.00
###
895,236.85

CHB 4"
86,141.33
18,031.95

56,204.85

63,304.41
45,600.00
###
42,064.89
23,990.15
335,337.58

58,812.00
3,120.00
345.60

63,336.00
2,880.00
691.20

57,148.00
3,312.00
780.48

140,946.00
2,880.00
691.20
111,647.49
###
4,032.00
###
2,412.00
###
6,444.00
###
###
1,630,435.92
###
244,565.39
###
225,000.16
###
₱ 2,100,000.00
###
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Earthworks
Excavation(0.50 meter Excavation) cu.m. 412.50 - 300.00 123,750.00
Backfill cu.m. 363.00 - 300.00 108,900.00
Sand bedding cu.m. 75.00 350.00 26,250.00 300.00 22,500.00
SUBTOTAL
Plumbing Works

PIPES
6" diam PVC Pipe (Blue high pressure pipe) pc 393.6 2800 1102080 78933 78934
2" diam PVC Pipe (Blue high pressure pipe) pc 540 800 432000 78933 78933
1/2" diam PVC Blue pipe pc 77 350 26950 78933 78933

FITTINGS
6" diam PVC Elbow 90 deg pc 8 220 1760
6" diam PVC Tee pc 6 220 1320
6" diam PVC Adaptor pc 3 250 750
6" diam PVC Coupling pc 154 190 29260
6" x 2" PVC Tee Reducer pc 26 190 4940
6" x 2" PVC Elbow Reducer pc 5 190 950
6" PVC Ball Valve pc 3 1980 5940
2" PVC Ball Valve pc 34 1550 52700
2" PVC Elbow 90 deg pc 19 129.9 2468.1
2" PVC Coupling pc 262 130 34060
2" PVC Tee pc 2 135 270
2" x 1/2" PVC Coupling Reducer pc 10 125 1250
1/2" PVC Coupling pc 35 125 4375
1/2" PVC Elbow 90 deg pc 25 120 3000
1/2" PVC Tee pc 16 120 1920
consumables lot 1 50000 50000

SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

15,000.00
15,000.00
15,000.00
10,000.00
55,000.00

123,750.00
108,900.00
48,750.00
281,400.00

1,181,014.00
510,933.00
105,883.00
1,797,830.00

1,760.00
1,320.00
750.00
29,260.00
4,940.00
950.00
5,940.00
52,700.00
2,468.10
34,060.00
270.00
1,250.00
4,375.00
3,000.00
1,920.00
50,000.00
194,963.10
1,992,793.10

2,329,193.10
349,378.97
321,428.65
₱ 3,000,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Staking out & Batter Boarding


Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 160.00 50.00 8,000.00 17.50 2,800.00
Plastic String roll 20.00 20.00 400.00 6.98 139.60
Asstd. CWN kg. 8.00 60.00 480.00 18.00 144.00
SUBTOTAL
Earthwork
Soil Excavation cu.m 160.76 300.00 48,228.00
Backfill andCompaction cu.m. 56.36 300.00 16,909.44
Sand fill and Compaction cu.m. 45.76 350.00 16,016.00 300.00 13,728.00
SUBTOTAL
Concrete Works
Structural Concrete cu.m 105.00 4,300.00 451,500.00 860.00 90,300.00
Lean Concrete cu.m 10.76 2,500.00 26,900.00 750.00 8,070.00
SUBTOTAL
Rebar Works
Deformed Steel bar kg 5,529.94 37.00 204,607.78 11.10 61,382.33
GI Tie Wire kg 276.50 70.00 19,354.79 21.00 5,806.44
SUBTOTAL
Formworks
Formworks sq.m 348.79
3/4" Phenolic board pc 122.00 1,300.00 158,600.00 455.00 55,510.00
Lumber 2"x2" bd.ft 24.00 50.00 1,200.00 17.50 420.00
Asstd CWN kg 2.40 60.00 144.00 12.00 28.80
SUBTOTAL
Steel Works
Structural Steel Works
50 x 50 x 6mm Top/Bottom Chord pcs 50.00 1,105.50 55,275.00 276.38 13,818.75
40 x 40 x 6mm Web members pcs 98.00 627.00 61,446.00 156.75 15,361.50
150 x 50 x 20 x 1.5mm LC Purlins pcs 77.00 650.00 50,050.00 162.50 12,512.50
16mm diam PRB w/ Turn Buckle pcs 33.00 450.00 14,850.00 112.50 3,712.50
12 mm diam Sagrod pcs 30.00 250.00 7,500.00 62.50 1,875.00
Welding Electrodes kg 140.00 90.00 12,600.00 22.50 3,150.00
Consummables lot 1.50 - - 10,000.00 15,000.00
Stainless ladder Rung -
16mm diam SS Round Bar pcs 7.50 1,500.00 11,250.00 420.00 3,150.00
36mm x 6mm SS Flat Bar pcs 3.00 2,000.00 6,000.00 730.00 2,190.00
SUBTOTAL
Roofing & Ceiling Works
Metal Sheet Roofing 0.4mm thk l.m. 230.34 220.00 50,675.12 66.00 15,202.54
including hardware and accessories
SUBTOTAL
Plumbing Works
3" diam GI Pipe S-40 pc 2.00 1850.00 3,700.00 370.00 740.00
3" diam GI Elbow pc 4.00 450.00 1,800.00 90.00 360.00
12" diam GI Pipe S-40 pc 1.00 8,232.00 8,232.00 2,469.60 2,469.60
12" diam GI Elbow pc 1.00 1,800.00 1,800.00 540.00 540.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
10,000.00
10,000.00
10,000.00
40,000.00

8,000.00
10,800.00
539.60
624.00
19,963.60

48,228.00
16,909.44
13,728.00
78,865.44

541,800.00
34,970.00
576,770.00

265,990.11
25,161.23
291,151.34

214,110.00
1,620.00
172.80
215,902.80

69,093.75
76,807.50
62,562.50
18,562.50
9,375.00
15,750.00
15,000.00

14,400.00
8,190.00
289,741.25

65,877.66

408,958.91

4,440.00
2,160.00
10,701.60
2,340.00
19,641.60

1,940,994.94
291,149.24
267,857.30
₱ 2,500,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Asstd. Lumber bd.ft. 32.00 50.00 1,600.00 17.50 560.00
Plastic String roll 2.00 20.00 40.00 7.00 14.00
Asstd. CWN kg. 1.60 60.00 96.00 21.00 33.60
SUBTOTAL
Earthwork
Excavation cu.m 16.00 - 300.00 4,800.00
Gravel Backfill and Compaction cu.m 5.00 950.00 4,750.00 300.00 1,500.00
SUBTOTAL
Concrete Works
Beam cu.m 12.00 4,500.00 54,000.00 1,575.00 18,900.00
Columns cu.m 1.00 4,500.00 4,500.00 1,575.00 1,575.00
Concrete Slab cu.m 2.24 4,500.00 10,080.00 1,575.00 3,528.00
SUBTOTAL
Formworks
3/4" Phenolic board pcs 6.00 1,300.00 7,800.00 455.00 2,730.00
Lumber pcs 70.00 50.00 3,500.00 17.50 1,225.00
Asstd CWN kg 3.50 60.00 210.00 21.00 73.50
Consumables lot 1.00 2,000.00 2,000.00 700.00 700.00
Scaffolding lot 1.00 5,000.00 5,000.00 1,750.00 1,750.00
SUBTOTAL
Rebar Works
BX
10mm kg 64.13 37.00 2,372.93 12.95 830.53
8mm kg 4.86 37.00 179.89 12.95 62.96
Concrete Slab - - -
10mm kg 94.07 37.00 3,480.47 12.95 1,218.16
Beam - - -
12mm kg 85.28 37.00 3,155.36 12.95 1,104.38
8mm kg 150.51 37.00 5,568.75 12.95 1,949.06
GI Tie Wire kg 11.97 70.00 837.58 24.50 293.15
SUBTOTAL
Steel Works
Steel Plate 3mm pcs 1.90 3,400.00 6,471.85 1,190.00 2,265.15
DB 10mm kg 2.50 27.00 67.50 9.45 23.63
SUBTOTAL
Masonry Works
CHB Laying
CHB 4" pcs 700.00 10.00 7,000.00 3.50 2,450.00
Cement bags 20.00 220.00 4,400.00 77.00 1,540.00
Sand cu.m 3.00 350.00 1,050.00 122.50 367.50
10mm DB kg 172.67 37.00 6,388.67 12.95 2,236.03
GI Tie Wire kg 8.63 70.00 604.33 24.50 211.52
Plastering - - -
Cement bags 11.00 220.00 2,420.00 77.00 847.00
Sand cu.m 2.00 350.00 700.00 110.60 221.20
SUBTOTAL
A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

2,000.00
4,000.00
6,000.00

2,160.00
54.00
129.60
2,343.60

4,800.00
6,250.00
11,050.00

72,900.00
6,075.00
13,608.00
92,583.00

10,530.00
4,725.00
283.50
2,700.00
6,750.00
24,988.50

3,203.46
242.86

4,698.63

4,259.74
7,517.81
1,130.74
21,053.23

8,737.00
91.13
8,828.13

9,450.00
5,940.00
1,417.50
8,624.70
815.85

3,267.00
921.20
30,436.25
197,282.70
29,592.41
27,225.01
₱ 254,100.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Asstd. Lumber bd.ft. 16.00 50.00 800.00 17.50 280.00
Plastic String roll 1.00 20.00 20.00 7.00 7.00
Asstd. CWN kg. 0.80 60.00 48.00 21.00 16.80
SUBTOTAL
Earthwork
Soil Excavation cu.m 1.46 300.00 438.00
Backfill andCompaction cu.m. 1.08 300.00 323.19
SUBTOTAL
Concrete Works
Slab(inc. Slope Inside) cu.m 1.95 4,500.00 8,787.85 1,575.00 3,075.75
Portland Cement bag 25.00 3,801.00 95,025.00 1,330.35 33,258.75
Sand cu.m 0.98 3,802.00 3,712.38 1,330.70 1,299.33
Gravel cu.m 1.95 3,803.00 7,426.71 1,331.05 2,599.35
RC Frame cu.m 0.34 4,500.00 1,548.00 1,575.00 541.80
Portland Cement bag 4.13 4,500.00 18,576.00 1,575.00 6,501.60
Sand cu.m 0.17 4,500.00 774.00 1,575.00 270.90
Gravel cu.m 0.34 4,500.00 1,548.00 1,575.00 541.80
Beam on Middle third cu.m 0.06 4,500.00 288.00 1,575.00 100.80
Portland Cement bag 0.77 - - - -
Sand cu.m 0.03 - - - -
Gravel cu.m 0.06 - - - -
SUBTOTAL
Rebar Works
Slab(inc. Slope Inside)
DB 8mm Ø kg 57.50 37.00 2,127.50 12.95 744.63
RC Frame
DB 10mm Ø kg 54.40 37.00 2,012.80 12.95 704.48
DB 8mm Ø pc 21.40 37.00 791.80 12.95 277.13
Beam on Middle third
DB 10mm Ø kg 17.40 37.00 643.80 12.95 225.33
DB 8mm Ø pc 13.80 37.00 510.60 12.95 178.71
GI Tie Wire kg 10.00 70.00 700.00 24.50 245.00
SUBTOTAL
Formworks
Slab(inc. Slope Inside) sq.m 1.00
Purlins 2"x3"x1.2mm pc 2.00 420.00 840.00 147.00 294.00
10 mm DSB kg 11.10 37.00 410.70 12.95 143.75
GI Tie Wire kg 1.11 60.00 66.60 21.00 23.31
RC Frame sq.m 5.00
3/4" Phenolic board pc 1.00 1,300.00 1,300.00 455.00 455.00
Lumber 2"x2" bd.ft 24.00 50.00 1,200.00 17.50 420.00
Asstd CWN kg 2.40 60.00 144.00 21.00 50.40
SUBTOTAL
Masonry Works
CHB Laying sq.m 10.00
CHB 4" pc 140.00 10.00 1,400.00 3.50 490.00
Portland Cement bags 8.00 220.00 1,760.00 66.00 528.00
Sand cu.m. 0.23 350.00 82.22 122.50 28.78
DB 10mm Ø kg. 36.10 37.00 1,335.70 11.10 400.71
GI Tie Wire kg 2.89 70.00 202.16 17.50 50.54
Plastering sq.m 20.00
Portland Cement bags 8.00 220.00 1,760.00 74.80 598.40
Sand cu.m. 0.32 350.00 112.00 122.50 39.20
Screen mesh(1/8") l.m. 2.00 80.00 160.00 28.00 56.00
SUBTOTAL
Plumbing Works
PVC Ø 100 mm C150 Atlanta pc 1.00 1400.00 1,400.00 350.00 350.00
PVC Ø 200 mm C150 Atlanta pc 1.00 3029.00 3,029.00 757.25 757.25
PVC Elbow Ø 100 mm C150 Atlanta pc 2.00 260.00 520.00 65.00 130.00
PVC Elbow Ø 200 mm C150 Atlanta pc 6.00 390.00 90.00 97.50 585.00
PVC Solvent lit 2.00 500.00 90.00 125.00 250.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

3,000.00
3,000.00
6,000.00

1,080.00
27.00
64.80
1,171.80

438.00
323.19
761.19

11,863.60
128,283.75
5,011.71
10,026.06
2,089.80
25,077.60
1,044.90
2,089.80
388.80
0.00
0.00
0.00
14,342.20

2,872.13

2,717.28
1,068.93

869.13
689.31
945.00
9,161.78

1,134.00
554.45
89.91

1,755.00
1,620.00
194.40
5,347.76
1,890.00
2,288.00
110.99
1,736.41
252.70

2,358.40
151.20
216.00
9,003.70

1,750.00
3,786.25
650.00
675.00
340.00
7,201.25

52,989.67
7,948.45
7,312.57
₱ 68,250.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Asstd. Lumber bd.ft. 16.00 50.00 800.00 17.50 280.00
Plastic String roll 1.00 20.00 20.00 7.00 7.00
Asstd. CWN kg. 0.80 60.00 48.00 21.00 16.80
SUBTOTAL
Earthwork
Sandfill and Compaction cu.m. 0.56 350.00 196.88 300.00 301.00
SUBTOTAL
Concrete Works
Pad cu.m 2.70 4,300.00 11,610.00 1,075.00 2,902.50
SUBTOTAL
Rebar Works
Pad
DB 8mm Ø kg 64.60 37.00 2,390.20 11.10 717.06
GI Tie Wire kg 3.23 70.00 226.10 21.00 67.83
SUBTOTAL
Formworks
Silo Pad sq.m 3.60
3/4" Phenolic board pc 2.00 1,300.00 2,600.00 390.00 780.00
Lumber 2"x2" bd.ft 40.66 50.00 2,033.00 15.00 609.90
Common Wire Nail kg 0.29 60.00 17.28 18.00 5.18
SUBTOTAL
Steel Works
MS Plate 12 mm kg 38.00 37.00 1,406.00 10.55 400.71
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

2,000.00
1,000.00
3,000.00

1,080.00
27.00
64.80
1,171.80

497.88
497.88

14,512.50
14,512.50

3,107.26
293.93
3,401.19

3,380.00
2,642.90
22.46
6,045.36

1,806.71
1,806.71

30,435.44
4,565.32
4,200.09
₱ 39,200.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Asstd. Lumber bd.ft. 24.00 50.00 1,200.00 17.50 420.00
Plastic String roll 2.00 20.00 40.00 7.00 14.00
Asstd. CWN kg. 1.20 60.00 72.00 21.00 25.20
SUBTOTAL
Pig WasteFlush Tank
Sand Backfill cu.m 6.00 350.00 2,100.00 300.00 1,800.00
Concrete Works cu.m 1.00 4,500.00 4,500.00 300.00 300.00
Reinforce Bars kg 28.14 37.00 1,041.05 12.95 364.37
CHB 4" pcs 116.00 10.00 1,160.00 3.50 406.00
Cement bags 10.00 220.00 2,200.00 77.00 770.00
Sand cu.m 1.00 350.00 350.00 118.30 118.30
PVC Pipe 12"Ø pcs 1.00 5,800.00 5,800.00 2,030.00 2,030.00
PVC Elbow 12"Ø pcs 1.00 4,800.00 4,800.00 1,680.00 1,680.00
PVC Coupling 12"Ø pcs 1.00 1,650.00 1,650.00 577.50 577.50
PVC Pipe 2"Ø Blue pcs 1.00 335.00 335.00 117.25 117.25
GI Tire Wire kg 3.00 60.00 180.00 21.00 63.00
Formworks
3/4" Phenolic board pcs 4.00 1,300.00 5,200.00 455.00 1,820.00
Lumber bd ft. 50.00 50.00 2,500.00 16.50 825.00
CWN kg 5.00 70.00 350.00 21.00 105.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

2,000.00
2,000.00
4,000.00

1,620.00
54.00
97.20
1,771.20

3,900.00
4,800.00
1,405.42
1,566.00
2,970.00
468.30
7,830.00
6,480.00
2,227.50
452.25
243.00

7,020.00
3,325.00
455.00
43,142.47

48,913.67
7,337.05
6,750.09
₱ 63,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Staking out & Batter Boarding


Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 198.00 50.00 9,900.00 17.50 3,465.00
Plastic String roll 12.00 20.00 240.00 7.00 84.00
Asstd. CWN kg. 9.00 60.00 540.00 21.00 189.00
SUBTOTAL -

Earthwork
Excavation cu.m. 134.00 - - 300.00 40,200.00
Sandfill and Compaction cu.m 111.00 350.00 38,850.00 300.00 33,300.00
Back Fill and Compaction cu.m 65.00 - - 300.00 19,500.00
SUBTOTAL -

Concrete Works -
Structural Concrete 3500 psi 28 days cu.m 178.08 4,300.00 765,762.86 1,505.00 268,017.00
Lean Concrete cu.m 8.00 2,500.00 20,000.00 875.00 7,000.00
Slats(0.55 x 1.00m) pcs 239.00 650.00 155,350.00 227.50 54,372.50
SUBTOTAL -

Rebar Works -
Deformed Steel Bar kg 5,213.00 37.00 192,881.00 12.95 67,508.35
4.5 mm Wire mesh 6' x 20' x 6" pc 154.00 900.00 138,600.00 225.00 34,650.00
GI Tie Wire #16 kg 355.00 70.00 24,850.00 24.50 8,697.50
SUBTOTAL -

Formworks -
Formworks(3 Uses) sq.m 422.00 - - - -
3/4" Phenolic Board 4'x8' pcs 147.00 1,300.00 191,100.00 455.00 66,885.00
Asstd. Lumber bd.ft. 4,642.0 50.00 232,100.00 17.50 81,235.00
Asstd. CWN kg 232.10 60.00 13,926.00 21.00 4,874.10
SUBTOTAL

Masonry Works
Masonry Wall sq.m 195.00
4" CHB pcs 2,684.00 10.00 26,840.00 3.50 9,394.00
Portland Cement bag 111.00 220.00 24,420.00 77.00 8,547.00
Sand cu.m 9.00 350.00 3,150.00 122.50 1,102.50
10mm Ø kg 660.00 37.00 24,420.00 12.95 8,547.00
GI Tie Wire #16 kg 33.00 70.00 2,310.00 24.50 808.50
Plastering sq.m 417.00 -
Portland Cement bag 120.00 220.00 26,400.00 77.00 9,240.00
Sand cu.m 6.00 350.00 2,100.00 122.50 735.00
Wall 3 sq.m 178.00 -
4" CHB pcs 2,314.00 10.00 23,140.00 3.50 8,099.00
Portland Cement bag 92.00 220.00 20,240.00 77.00 7,084.00
Sand cu.m 7.00 350.00 2,450.00 122.50 857.50
10mm Ø kg 548.00 37.00 20,276.00 12.95 7,096.60
GI Tie Wire #16 kg 38.00 70.00 2,660.00 24.50 931.00
Plastering sq.m 49.00 -
Portland Cement bag 28.00 220.00 6,160.00 77.00 2,156.00
Sand cu.m 1.00 350.00 350.00 122.50 122.50
Wall 4 sq.m 53.00 -
4" CHB pcs 693.00 10.00 6,930.00 3.50 2,425.50
Portland Cement bag 27.00 220.00 5,940.00 77.00 2,079.00
Sand cu.m 2.00 350.00 700.00 122.50 245.00
10mm Ø kg 164.00 37.00 6,068.00 12.95 2,123.80
GI Tie Wire #16 kg 11.00 70.00 770.00 24.50 269.50
Plastering sq.m 49.00 -
Portland Cement bag 28.00 220.00 6,160.00 77.00 2,156.00
Sand cu.m 1.00 350.00 350.00 122.50 122.50
SUBTOTAL

Steel Works
Trusses
Truss - 01G.I. Pipe 2"Ø S-40 pcs 100.00 1,100.00 110,000.00 385.00 38,500.00
Truss - 01G.I. Pipe 3"Ø S-40 pcs 145.00 1,850.00 268,250.00 647.50 93,887.50
Truss - 02 G.I. Pipe 2"Ø S-40 pcs 99.00 1,100.00 108,900.00 385.00 38,115.00
Truss - 03 G.I. Pipe 2"Ø S-40 pcs 6.00 1,100.00 6,600.00 385.00 2,310.00
Truss - 04 G.I. Pipe 2"Ø S-40 pcs 11.00 1,100.00 12,100.00 385.00 4,235.00
Truss - 04 G.I. Pipe 3"Ø S-40 pcs 18.00 1,850.00 33,300.00 647.50 11,655.00
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 243.00 920.00 223,560.00 322.00 78,246.00
MS Plate 6 mm kgs 71.00 50.00 3,550.00 17.50 1,242.50
Purlin Stopper Plate(AB 1 1/4 x 3/16) pcs 5.00 320.00 1,600.00 112.00 560.00
Bracing -
Turn Buckle 12 mm pcs 54.00 225.00 12,150.00 78.75 4,252.50
Round Bar RB12 pcs 85.00 165.00 14,025.00 57.75 4,908.75
Plate(PL 6mm) kg 50.84 50.00 2,541.78 17.50 889.62
Canopy(Front) -
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 5.00 900.00 4,500.00 315.00 1,575.00
Rafter(Tubular 75mmx50mmx2.0mm ) pcs 2.00 920.00 1,840.00 322.00 644.00
Support Brace (Tubular 75mmx50mmx2.0mm pcs 2.00 920.00 1,840.00 322.00 644.00
Gable(Tubular 75mmx50mmx2.0mm ) pcs 9.00 920.00 8,280.00 322.00 2,898.00
Post(Tubular 100mmx50mmx2.0mm ) pcs 4.00 1,150.00 4,600.00 402.50 1,610.00
Purlin Stopper(L 2 x 2 x 4mm) pcs 0.30 580.00 174.00 203.00 60.90
Plate 6mm kg 6.59 50.00 329.49 17.50 115.32
10 mm Anchor Bolt w/ nut pcs 14.00 325.00 4,550.00 113.75 1,592.50
Canopy(Front) -
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 10.00 920.00 9,200.00 322.00 3,220.00
Rafter(Tubular 75mmx50mmx2.0mm ) pcs 5.00 920.00 4,600.00 322.00 1,610.00
Gable(Tubular 75mmx50mmx2.0mm ) pcs 9.00 920.00 8,280.00 322.00 2,898.00
Purlin Stopper(L 2 x 2 x 4mm) pcs 0.30 580.00 174.00 203.00 60.90
Ceiling Frame -
Frame (Tubular 75mmx50mmx2.0mm ) pc 168.00 920.00 154,560.00 322.00 54,096.00
10 mm Hanger Rod kg 99.00 37.00 3,663.00 12.95 1,282.05
Fan Frame - -
Tubular 100x50x2.5mm pc 10.00 1,150.00 11,500.00 402.50 4,025.00
Fan Barrier - -
GI Pipe 1" diam pc 6.00 565.00 3,390.00 197.75 1,186.50
GI Pipe 3/4" diam pc 11.00 357.00 3,927.00 124.95 1,374.45
Wall 3 - -
GI Pipe 1" diam pc 80.00 565.00 45,200.00 197.75 15,820.00
GI Pipe 3/4" diam pc 93.00 357.00 33,201.00 124.95 11,620.35
Wall 4 - -
GI Pipe 1" diam pc 18.00 565.00 10,170.00 197.75 3,559.50
GI Pipe 3/4" diam pc 28.00 357.00 9,996.00 124.95 3,498.60
Wall 5 - -
GI Pipe 1" diam pc 9.00 565.00 5,085.00 197.75 1,779.75
GI Pipe 3/4" diam pc 16.00 357.00 5,712.00 124.95 1,999.20
Support RB25(Stall Supports) -
DB12 kg. 131.00 37.00 4,847.00 11.10 1,454.10
RB25(Hot dip Galvanized) pc 247.00 80.00 19,760.00 24.00 5,928.00
Steel Fence(Feeding Chute) - -
RB15 kg 1,451.00 37.00 53,687.00 12.95 18,790.45
RB12 kg 378.00 37.00 13,986.00 12.95 4,895.10
Pen door pc 32.00 800.00 25,600.00 280.00 8,960.00
Consummables lot 1.00 - - - -
SUBTOTAL

Roofing & Ceiling Works


Metal Sheet Roofing 0.4mm thk l.m. 2,040.00 220.00 448,800.00 74.80 152,592.00
including hardware and accessories - -
Metal Sheet Ceiling 0.4mm thk l.m. 1,503.00 220.00 330,660.00 77.00 115,731.00
including hardware and accessories -
Sidings 0.4mm thk l.m. 68.00 220.00 14,960.00 77.00 5,236.00
including hardware and accessories -
Canopy(Front) 0.4mm thk l.m. 86.51 220.00 19,032.20 77.00 6,661.27
including hardware and accessories -
Canopy(Back) 0.4mm thk l.m. 31.65 220.00 6,963.00 77.00 2,437.05
including hardware and accessories
SUBTOTAL

Doors and Windows


Steel Door set 5.00 7,500.00 37,500.00 2,550.00 12,750.00
Fix Glass Window (0.70 m x 0.70 m) sqm 0.49 3,150.00 1,543.50 1,102.50 540.23
Louver's Block 5" x 5 1/2" x 12" pcs 40.00 30.00 1,200.00 10.50 420.00
Bird Net sq.m. 150.00 100.00 15,000.00 35.00 5,250.00
Flat Bar 1 1/2 x 3/16 pcs 50.00 450.00 22,500.00 157.50 7,875.00
GI Tie Wire #12 kg 13.00 80.00 1,040.00 28.00 364.00
Consummables lot 1.00 - - - -
SUBTOTAL

Finishes
Trusses Connection Painting lot 1.00 - - - -
Purlins Painting lot 1.00 - - - -
Ceiling Frame Painting lot 1.00 - - - -
Steel Fence Paint lot 1.00 - - - -
GI Fence Connection Painting lot 1.00 - - - -
Floor hardener bags 271.00 425.00 115,175.00 210.00 56,910.00
SUBTOTAL
Plumbing Works(only for cooling,sump & manhole)
Manhole
PVC 8" pc 22.00 3,000.00 66,000.00 1,080.00 23,760.00
PVC elbow 8" pc 10.00 550.00 5,500.00 192.50 1,925.00
PVC Coupling 8" pc 8.00 550.00 4,400.00 192.50 1,540.00
Cooling pad
PVC 2" pcs 4.00 335.00 1,340.00 67.00 268.00
PVC Elbow 2" pcs 10.00 57.50 575.00 13.23 132.25
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
30,000.00
40,000.00
16,000.00
96,000.00

8,000.00
13,365.00
324.00
729.00
22,418.00

40,200.00
72,150.00
19,500.00
131,850.00

1,033,779.86
27,000.00
209,722.50
1,270,502.36

260,389.35
173,250.00
33,547.50
467,186.85

257,985.00
313,335.00
18,800.10
196,706.70

36,234.00
32,967.00
4,252.50
32,967.00
3,118.50

35,640.00
2,835.00
0.00
31,239.00
27,324.00
3,307.50
27,372.60
3,591.00

8,316.00
472.50
0.00
9,355.50
8,019.00
945.00
8,191.80
1,039.50

8,316.00
472.50
285,975.90

148,500.00
362,137.50
147,015.00
8,910.00
16,335.00
44,955.00
301,806.00
4,792.50
2,160.00

16,402.50
18,933.75
3,431.40

6,075.00
2,484.00
2,484.00
11,178.00
6,210.00
234.90
444.81
6,142.50

12,420.00
6,210.00
11,178.00
234.90

208,656.00
4,945.05

15,525.00
4,576.50
5,301.45

61,020.00
44,821.35

13,729.50
13,494.60

6,864.75
7,711.20

6,301.10
25,688.00

72,477.45
18,881.10
34,560.00
69,560.05
1,754,787.87

601,392.00

446,391.00

20,196.00

25,693.47

9,400.05

1,103,072.52

50,250.00
2,083.73
1,620.00
20,250.00
30,375.00
1,404.00
2,601.45
108,584.18

11,965.73
45,270.90
35,210.70
10,963.03
4,964.28
172,085.00
280,459.63
89,760.00
7,425.00
5,940.00

1,608.00
707.25
105,440.25

5,822,984.25
873,447.64
803,571.83
₱ 7,500,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 20,000.00 20,000.00
Asstd. Lumber bd.ft. 400.00 50.00 20,000.00 17.00 6,800.00
Plastic String roll 30.00 20.00 600.00 6.70 201.00
Asstd. CWN kg. 20.00 60.00 1,200.00 23.40 468.00
SUBTOTAL
Earthwork
Foundation Excavation cu.m 72.00 - 300.00 21,600.00
Backfill and Comaction cu.m 50.40 - 300.00 15,120.00
Sand Backfill and Compaction cu.m 36.72 350.00 12,852.00 300.00 11,016.00
SUBTOTAL
Concrete Works
Structural Concrete 3500 psi 28 days cu.m 107.62 4,300.00 462,786.65 1,505.00 161,975.33
SUBTOTAL
Formworks
Formworks sqm 520.56
3/4" Phenolic board pcs 181.00 1,300.00 235,300.00 455.00 82,355.00
Lumber bdft 5,726.16 50.00 286,308.00 17.50 100,207.80
Asstd CWN kg 286.00 60.00 17,160.00 21.00 6,006.00
SUBTOTAL
Rebar Works
Deformed Steel Bar kg 6,819.20 37.00 252,310.40 12.95 88,308.64
Wire Mesh 4.5mm pcs 72.00 900.00 64,800.00 225.00 16,200.00
GI Tie Wire kg 360.00 70.00 25,200.00 24.50 8,820.00
SUBTOTAL
Steel Works
GI Pipe 1 1/2" pcs 140.00 800.00 112,000.00 280.00 39,200.00
Latch RB 16mm kg 1,396.80 37.00 51,681.60 12.95 18,088.56
Gate of Walkway lm 432.00 322.58 139,354.84 112.90 48,774.19
Consumables lot 1.00 - 25,789.92 25,789.92
SUBTOTAL
Masonry Works
CHB Laying
CHB 4" pcs 3,200.00 10.00 32,000.00 3.50 11,200.00
Cement bags 180.00 220.00 39,600.00 77.00 13,860.00
Sand cu.m 60.00 350.00 21,000.00 122.50 7,350.00
10mm DB kg 296.00 37.00 10,952.00 12.95 3,833.20
GI Tie Wire kg 60.00 70.00 4,200.00 24.50 1,470.00
Plastering -
Cement bags 180.00 220.00 39,600.00 77.00 13,860.00
Sand cu.m 60.00 350.00 21,000.00 122.50 7,350.00
SUBTOTAL
Roof Framing
GI Pipe 1 1/2"Ø pc 112.00 800.00 89,600.00 280.00 31,360.00
LC 75x45x15x2.0mm pc 240.00 800.00 192,000.00 280.00 67,200.00
PL 6mm kg 813.37 50.00 40,668.48 17.50 14,233.97
angle bar pcs 60.00 750.00 45,000.00 262.50 15,750.00
Consumables lot 60.00 1,000.00 60,000.00
SUBTOTAL
Roofing Works
Prepainted steel long-span roofing lm 1,296.0 220.00 285,120.00 77.00 99,792.00
including hardware and accessories
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

15,000.00
20,000.00
20,000.00
15,000.00
70,000.00

20,000.00
26,800.00
801.00
1,668.00
49,269.00

21,600.00
15,120.00
23,868.00
60,588.00

624,761.98
624,761.98

317,655.00
386,515.80
23,166.00
242,445.60

340,619.04
81,000.00
34,020.00
455,639.04

151,200.00
69,770.16
188,129.03
25,789.92
434,889.11

43,200.00
53,460.00
28,350.00
14,785.20
5,670.00

53,460.00
28,350.00
227,275.20

120,960.00
259,200.00
54,902.45
60,750.00
60,000.00
555,812.45

384,912.00

384,912.00

3,105,592.38
465,838.86
428,571.75
₱ 4,000,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Staking out & Batter Boarding


Survey lot 1.00 - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 144.00 50.00 7,200.00 17.50 2,520.00
Plastic String roll 10.00 20.00 200.00 7.00 70.00
Asstd. CWN kg. 7.00 60.00 420.00 21.00 147.00
SUBTOTAL

Earthwork
Foundation Excavation cu.m 126.00 - 300.00 37,800.00
Backfill and Compaction cu.m 85.00 - 300.00 25,500
Sand Backfill and Compaction cu.m 27.00 350.00 9,450.00 300.00 8,100.00
SUBTOTAL

Concrete Works
Structural Concrete 3500 psi 28 days cu.m 56.00 4,300.00 240,800.00 1,075.00 60,200.0
Lean Concrete cu.m 4.71 2,500.00 11,763.00 875.00 4,117.05
Slats (1.25 m x 0.65m) pcs 8.00 500.00 4,000.00 200.00 1,600.00
SUBTOTAL -

Rebar Works -
Deformed Steel Bar kg 2,965.50 37.00 109,723.35 12.95 38,403.17
Wire Mesh 4.5mm pcs 52.80 900.00 47,520.00 225.00 11,880.00
GI Tie Wire kg 148.27 70.00 10,379.24 24.50 3,632.73
SUBTOTAL

Formworks
Formworks sqm 350.00
3/4" Phenolic board pcs 145.49 1,300.00 189,131.94 455.00 66,196.18
Lumber pcs 4,609.00 50.00 230,450.00 17.50 80,657.50
Asstd CWN kg 230.45 60.00 13,827.00 21.00 4,839.45
SUBTOTAL

Masonry Works
CHB Laying
CHB 4" pcs 3,674.00 10.00 36,740.00 3.50 12,859.00
Cement bags 300.00 220.00 66,000.00 77.00 23,100.00
Sand cu.m 48.00 350.00 16,800.00 122.50 5,880.00
10mm DB kg 723.00 37.00 26,751.00 12.95 9,362.85
GI Tie Wire kg 36.00 70.00 2,520.00 24.50 882.00
SUBTOTAL

Steel Works
Fan Frame
100 x 50 x 2.0mm pcs 3.00 1,150.00 3,450.00 402.50 1,207.50
GI Pipe 1" pcs 2.00 565.00 1,130.00 197.75 395.50
GI Pipe 3/4" pcs 3.00 357.00 1,071.00 124.95 374.85
Cooling Pad Fence -
GI Pipe 1" pcs 11.00 565.00 6,215.00 197.75 2,175.25
GI Pipe 3/4" pcs 24.00 357.00 8,568.00 124.95 2,998.80
Concrete cu.m 0.33 3,800.00 1,242.60 1,330.00 434.91
Steel Post -
75 x 75 x 2.0mm Tubular pcs 6.00 2,100.00 12,600.00 735.00 4,410.00
PVC 6" pcs 1.00 570.00 570.00 199.50 199.50
concrete cu.m 1.31 3,800.00 4,970.40 1,330.00 1,739.64
Birdnet sqm 22.00 100.00 2,200.00 35.00 770.00
Flat Bar pcs 4.00 450.00 1,800.00 157.50 630.00
Boar Fence - - -
GI Pipe 2"Ø pcs 6.00 1,100.00 6,600.00 385.00 2,310.00
GI Pipe 1" Ø pcs 39.00 565.00 22,035.00 197.75 7,712.25
GI Pipe 3/4" Ø pcs 82.00 300.00 24,600.00 105.00 8,610.00
GI Pipe 1/2" Ø pcs 4.00 344.40 1,377.60 120.54 482.16
RB 16mm kg 77.60 37.00 2,871.20 12.95 1,004.92
Pen Partition -
RB 20mm kg 390.00 37.00 14,430.00 12.95 5,050.50
RB 16mm kg 256.00 37.00 9,472.00 12.95 3,315.20
RB 12mm kg 70.00 37.00 2,590.00 12.95 906.50
Plate hinge with hole pcs 48.00 50.00 2,400.00 17.50 840.00
GI 1" pcs 90.00 565.00 50,850.00 197.75 17,797.50
GI 3/4" pcs 70.00 357.00 24,990.00 124.95 8,746.50
GI 1/2" pcs 4.00 344.40 1,377.60 120.54 482.16
CHB pcs 409.00 10.00 4,090.00 3.50 1,431.5
Cement bags 36.00 220.00 7,920.00 77.00 2,772.00
Sand cu.m 4.00 350.00 1,400.00 122.50 490.00
Trusses -
GI Pipe 2" Dia pcs 124.00 1,100.00 136,400.00 385.00 47,740.00
75x50x2.0mm Tubular pcs 160.00 920.00 147,200.00 322.00 51,520.00
Turn Buckle 12mm pcs 19.00 225.00 4,275.00 78.75 1,496.25
RB 12mm kg 199.00 37.00 7,363.00 12.95 2,577.05
MS Plate 6mm (4' x 8') kg 198.00 50.00 9,900.00 17.50 3,465.00
Angle Bar (1 1/4" x 3/6) pcs 3.00 320.00 960.00 112.00 336.00
100 x 50 x 2.0mm pcs 3.00 1,150.00 3,450.00 402.50 1,207.50
DB 10mm kg 99.00 37.00 3,663.00 12.95 1,282.05
10 mm Anchor Bolt w/ nut pcs 8.00 325.00 2,600.00 113.75 910.00
Cover at Gutter -
Steel cover 0.60m x 0.45m x 5mm kg 10.59 50.00 529.54 17.50 185.34
Ceiling Frame -
75x50x2.0mm Tubular pcs 94.00 920.00 86,480.00 322.00 30,268.00
DB 10mm for Hanger kg 92.50 37.00 3,422.50 12.95 1,197.88
Consumables lot 1.00 - - - -
SUBTOTAL

Roofing Works
Metal Sheet Roofing 0.4mm thk lm 609.00 220.00 133,980.00 77.00 46,893.00
including hardware and accessories -
Metal Sheet Ceiling 0.4mm thk lm 450.16 220.00 99,034.10 77.00 34,661.94
including hardware and accessories
SUBTOTAL

Doors and Windows


Steel Door set 4.00 7,500.00 30,000.00 1,875.00 7,500.00
Fix Glass Window (0.70 m x 0.70 m) sq.m 0.49 3,150.00 1,543.50 1,102.50 540.23
Louvers block pcs 12.00 30.00 360.00 10.50 126.00
Windows -
Birdnet sqm 88.00 100.00 8,800.00 35.00 3,080.00
Flat Bar pcs 30.00 450.00 13,500.00 157.50 4,725.00
Galvanize Wire # 12 kg 13.20 80.00 1,056.00 28.00 369.60
Consumables lot 1.00
SUBTOTAL

Finishes
Trusses Painting and Purlins lot 1.00 - - - -
Ceiling Frame Painting lot 1.00 - - - -
Hardener bags 81.00 400.00 32,400.00 210.00 17,010.00
SUBTOTAL

Plumbing Works(only for cooling,sump & manhole)


Manhole
PVC 8" pcs 2.00 3,029.00 6,058.00 1,060.15 2,120.30
PVC Elbow 8" pcs 2.00 550.00 1,100.00 192.50 385.00
PVC Coupling 8" pcs 1.00 550.00 550.00 192.50 192.50
Cooling Pad
PVC 2" pcs 4.00 335.00 1,340.00 117.25 469.00
PVC Elbow 2" pcs 6.00 57.50 345.00 18.98 113.85
PVC Elbow 4" (Blue) pcs 2.00 100.00 200.00 34.00 68.00
PVC Coupling 4" (Blue) pcs 1.00 100.00 100.00 27.00 27.00
PVC Pipe 4" (Blue) pcs 2.00 380.00 760.00 106.40 212.80
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
30,000.00
30,000.00
12,000.00
82,000.00

8,000.00
9,720.00
270.00
567.00
18,557.00

37,800.00
25,500.00
17,550.00
80,850.00

301,000.00
15,880.05
5,600.00
322,480.05

148,126.53
59,400.00
14,011.97
221,538.49

255,328.13
311,107.50
18,666.45
195,034.03

49,599.00
89,100.00
22,680.00
36,113.85
3,402.00
200,894.85
4,657.50
1,525.50
1,445.85

8,390.25
11,566.80
1,677.51

17,010.00
769.50
6,710.04
2,970.00
2,430.00

8,910.00
29,747.25
33,210.00
1,859.76
3,876.12

19,480.50
12,787.20
3,496.50
3,240.00
68,647.50
33,736.50
1,859.76
5,521.50
10,692.00
###
1,890.00

184,140.00
198,720.00
5,771.25
9,940.05
13,365.00
1,296.00
4,657.50
4,945.05
3,510.00

714.88

116,748.00
4,620.38
46,370.78
892,906.42

180,873.00

133,696.04
314,569.04

37,500.00
2,083.73
486.00

11,880.00
18,225.00
1,425.60
1,576.53
73,176.86

39,629.45
18,205.26
49,410.00
107,244.71

8,178.30
1,485.00
742.50

1,809.00
458.85
268.00
127.00
972.80
14,041.45

2,523,292.89
378,493.93
348,214.42
₱ 3,250,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Staking out & Batter Boarding


Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 192.00 50.00 9,600.00 17.50 3,360.00
Plastic String roll 9.00 20.00 180.00 7.00 63.00
Asstd. CWN kg. 9.00 60.00 540.00 21.00 189.00
SUBTOTAL

Earthwork
Excavation cu.m. 185.00 - - 300.00 55,500.00
Sandfill and Compaction cu.m 58.00 350.00 20,300.00 300.00 17,400.00
Back Fill and Compaction cu.m 151.00 - - 300.00 45,300.00
SUBTOTAL

Concrete Works
Structural Concrete 3500 psi 28 days cu.m 114.64 4,300.00 492,953.06 1,075.00 123,238.27
Lean Concrete cu.m 5.00 2,500.00 12,500.00 750.00 3,750.00
Slats(0.65 x 1.25 m) pcs 19.00 500.00 9,500.00 200.00 3,800.00
SUBTOTAL

Rebar Works
Deformed Steel Bar kg 4,143.39 37.00 153,305.37 11.10 45,991.61
4.5 mm Wire mesh 6' x 20' x 6" pcs 129.00 900.00 116,100.00 225.00 29,025.00
GI Tie Wire #16 kg 257.17 70.00 18,001.86 21.00 5,400.56
SUBTOTAL

Formworks
Formworks sq.m 390.00 - - - -
3/4" Phenolic Board 4'x8' pcs 136.00 1,300.00 176,800.00 325.00 44,200.00
Asstd. Lumber bd.ft. 4,290.0 50.00 214,500.00 17.50 75,075.00
Asstd. CWN kg 214.50 60.00 12,870.00 21.00 4,504.50
SUBTOTAL

Masonry Works
Masonry Wall sq.m 203.37
4" CHB pcs 2,644.00 10.00 26,440.00 3.50 9,254.00
Portland Cement bag 106.16 220.00 23,355.01 77.00 8,174.25
Sand cu.m 8.85 350.00 3,096.31 122.50 1,083.71
10mm Ø kg 627.06 37.00 23,201.13 12.95 8,120.39
GI Tie Wire #16 kg 31.35 70.00 2,194.70 24.50 768.15
Plastering sq.m 406.74
Portland Cement bag 118.00 220.00 25,960.00 77.00 9,086.00
Sand cu.m 6.51 350.00 2,277.74 122.50 797.21
Wall 3 sq.m 60.32
4" CHB pcs 785.00 10.00 7,850.00 3.50 2,747.50
Portland Cement bag 31.49 220.00 6,927.15 77.00 2,424.50
Sand cu.m 2.62 350.00 918.37 122.50 321.43
10mm Ø kg 185.99 37.00 6,881.51 12.95 2,408.53
GI Tie Wire #16 kg 13.02 70.00 911.33 24.50 318.97
Plastering sq.m 120.64
Portland Cement bag 70.00 220.00 15,400.00 77.00 5,390.00
Sand cu.m 3.86 350.00 1,351.17 122.50 472.91
Wall 4 sq.m 2.92
4" CHB pcs 38.00 10.00 380.00 3.50 133.00
Portland Cement bag 1.52 220.00 335.33 77.00 117.37
Sand cu.m 0.13 350.00 44.46 122.50 15.56
10mm Ø kg 9.00 37.00 333.12 12.95 116.59
GI Tie Wire #16 kg 0.63 70.00 44.12 24.50 15.44
Plastering sq.m 5.84
Portland Cement bag 4.00 220.00 880.00 77.00 308.00
Sand cu.m 0.19 350.00 65.41 122.50 22.89
Wall 5 sq.m 116.64
4" CHB pcs 1,517.00 10.00 15,170.00 3.50 5,309.50
Portland Cement bag 60.89 220.00 13,394.94 77.00 4,688.23
Sand cu.m 5.07 350.00 1,775.84 122.50 621.55
10mm Ø kg 359.64 37.00 13,306.68 12.95 4,657.34
GI Tie Wire #16 kg 25.17 70.00 1,762.24 24.50 616.78
Plastering sq.m 233.28
Portland Cement bag 135.00 220.00 29,700.00 77.00 10,395.00
Sand cu.m 7.46 350.00 2,612.74 122.50 914.46
SUBTOTAL

Steel Works
Trusses
Truss - 01G.I. Pipe 2"Ø S-40 pcs 208.00 1,100.00 228,800.00 275.00 57,200.00
Truss - 02 G.I. Pipe 2"Ø S-40 pcs 60.00 1,100.00 66,000.00 330.00 19,800.00
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 150.00 900.00 135,000.00 270.00 40,500.00
6 mm plate kgs 107.32 50.00 5,365.98 15.00 1,609.79
Purlin Stopper Plate(AB 1 1/4 x 3/16) pcs 4.00 320.00 1,280.00 96.00 384.00
Bracing -
Turn Buckle 12 mm pcs 60.00 225.00 13,500.00 78.75 4,725.00
Round Bar RB12 pcs 32.00 165.00 5,280.00 57.75 1,848.00
Plate(PL 6mm) kgs 30.12 50.00 1,506.24 17.50 527.18
Canopy(Front) -
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 5.00 920.00 4,600.00 322.00 1,610.00
Rafter(Tubular 75mmx50mmx2.0mm ) pcs 2.00 920.00 1,840.00 322.00 644.00
Support Brace (Tubular 75mmx50mmx2.0mm pcs 2.00 920.00 1,840.00 322.00 644.00
Gable(Tubular 75mmx50mmx2.0mm ) pcs 9.00 920.00 8,280.00 322.00 2,898.00
Post(Tubular 100mmx50mmx2.0mm ) pcs 4.00 1,150.00 4,600.00 402.50 1,610.00
Purlin Stopper(L 2 x 2 x 4mm) pcs 0.30 580.00 174.00 203.00 60.90
Plate 6mm kg 6.59 50.00 329.49 17.50 115.32
10 mm Anchor Bolt w/ nut pcs 14.00 325.00 4,550.00 113.75 1,592.50
Canopy(Front) -
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 10.00 920.00 9,200.00 322.00 3,220.00
Rafter(Tubular 75mmx50mmx2.0mm ) pcs 5.00 920.00 4,600.00 322.00 1,610.00
Gable(Tubular 75mmx50mmx2.0mm ) pcs 9.00 920.00 8,280.00 322.00 2,898.00
Purlin Stopper(L 2 x 2 x 4mm) pcs 0.30 580.00 174.00 203.00 60.90
Ceiling Frame -
Frame (Tubular 75mmx50mmx2.0mm ) pc 150.00 920.00 138,000.00 322.00 48,300.00
10 mm Hanger Rod kg 92.50 37.00 3,422.50 12.95 1,197.88
Fan Frame -
Tubular 100x50x2.0mm pc 6.00 1,150.00 6,900.00 402.50 2,415.00
Fan Barrier -
GI Pipe 1" diam pc 4.00 565.00 2,260.00 197.75 791.00
GI Pipe 3/4" diam pc 7.00 357.00 2,499.00 124.95 874.65
Wall 3 -
GI Pipe 1" diam pc 6.00 565.00 3,390.00 197.75 1,186.50
GI Pipe 3/4" diam pc 4.00 357.00 1,428.00 124.95 499.80
Wall 6 -
GI Pipe 1" diam pc 34.00 565.00 19,210.00 197.75 6,723.50
GI Pipe 3/4" diam pc 66.00 357.00 23,562.00 124.95 8,246.70
Fence I(12) -
GI Pipe 3/4" diam pc 276.00 300.00 82,800.00 105.00 28,980.00
RB 15 kg 369.33 37.00 13,665.21 12.95 4,782.82
Angle Bar 1 1/4 x 2.5mm pc 13.00 320.00 4,160.00 112.00 1,456.00
Plate hinge with hole pc 768.00 50.00 38,400.00 17.50 13,440.00
Fence II(2) -
GI Pipe 1" diam pc 20.00 565.00 11,300.00 197.75 3,955.00
GI Pipe 3/4" diam pc 68.00 357.00 24,276.00 124.95 8,496.60
GI Pipe 1/2" diam pc 4.00 344.40 1,377.60 120.54 482.16
Steel Fence(Feeding Chute) -
RB15 kg 1,164.81 37.00 43,097.97 12.95 15,084.29
RB12 kg 303.81 37.00 11,240.97 12.95 3,934.34
Pen Post -
GI Pipe 2" diam pc 19.00 1,100.00 20,900.00 385.00 7,315.00
RB8 kg 32.30 37.00 1,195.10 12.95 418.29
Steel Cover for Manhole -
Angle Bar 1 1/2 x 3.2 mm kg 11.50 320.00 3,680.00 112.00 1,288.00
Steel Cover(MS Plate 5 mm) kg 7.35 50.00 367.50 17.50 128.63
Consummables lot 1.00 60,000.00 60,000.00
SUBTOTAL

Roofing & Ceiling Works


Metal Sheet Roofing 0.4mm thk l.m. 1,050.24 220.00 231,052.80 77.00 80,868.48
including hardware and accessories -
Metal Sheet Ceiling 0.4mm thk l.m. 845.63 220.00 186,038.60 77.00 65,113.51
including hardware and accessories -
Sidings 0.4mm thk l.m. 42.00 220.00 9,240.00 77.00 3,234.00

including hardware and accessories -


Canopy(Front) 0.4mm thk l.m. 59.86 220.00 13,169.20 77.00 4,609.22
including hardware and accessories -
Canopy(Back) 0.4mm thk l.m. 21.90 220.00 4,818.00 77.00 1,686.30
including hardware and accessories
SUBTOTAL

Doors and Windows


Steel Door set 6.00 7,500.00 45,000.00 2,625.00 15,750.00
Fix Glass Window (0.70 m x 0.70 m) sqm 0.98 3,150.00 3,087.00 1,102.50 1,080.45
Sliding Window (2.4 x 0.8 m) sq.m 15.36 3,150.00 48,384.00 1,102.50 16,934.40
Louver's Block 5" x 5 1/2" x 12" pcs 40.00 30.00 1,200.00 10.50 420.00
Bird Net sq.m. 140.00 100.00 14,000.00 35.00 4,900.00
Flat Bar 1 1/2 x 3/16 pcs 41.00 450.00 18,450.00 157.50 6,457.50
GI Tie Wire #12 kg 12.00 80.00 960.00 28.00 336.00
Consummables lot 1.00 2,255.18 2,255.18
SUBTOTAL

Finishes
Trusses Connection Painting lot 1.00 - - 5,000.00 5,000.00
Purlins Painting lot 1.00 36,000.00 36,000.00
Ceiling Frame Painting lot 1.00 - - 36,000.00 36,000.00
Steel Fence Paint lot 1.00 - - 9,000.00 9,000.00
GI Fence Connection Painting lot 1.00 6,000.00 6,000.00
Floor hardener bags 126.00 400.00 50,400.00 210.00 26,460.00
SUBTOTAL
Plumbing Works(only for cooling,sump & manhole)
Manhole
PVC 8" pc 5.00 3,029.00 15,145.00 908.70 4,543.50
PVC elbow 8" pc 4.00 550.00 2,200.00 187.00 748.00
Cooling pad
PVC 2" pcs 1.00 335.00 335.00 117.25 117.25
PVC Elbow 2" pcs 4.00 57.50 230.00 20.13 80.50
Sump Pump
PVC 4" pcs 1.00 380.00 380.00 114.00 114.00
PVC 2" pcs 2.00 335.00 670.00 110.55 221.10
PVC elbow 4" pcs 4.00 100.00 400.00 35.00 140.00
PVC elbow 2" pcs 4.00 57.50 230.00 18.40 73.60
Total

SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
30,000.00
30,000.00
12,000.00
82,000.00

8,000.00
12,960.00
243.00
729.00
21,932.00

55,500.00
37,700.00
45,300.00
138,500.00

616,191.33
16,250.00
13,300.00
645,741.33

199,296.98
145,125.00
23,402.42
367,824.40

221,000.00
289,575.00
17,374.50
175,983.17

35,694.00
31,529.26
4,180.02
31,321.52
2,962.85
-
35,046.00
3,074.95
-
10,597.50
9,351.65
1,239.80
9,290.03
1,230.30
-
20,790.00
1,824.08
-
513.00
452.70
60.02
449.72
59.56
-
1,188.00
88.30
-
20,479.50
18,083.17
2,397.39
17,964.02
2,379.02
-
40,095.00
3,527.19
305,868.55

286,000.00
85,800.00
175,500.00
6,975.77
1,664.00

18,225.00
7,128.00
2,033.42

6,210.00
2,484.00
2,484.00
11,178.00
6,210.00
234.90
444.81
6,142.50

12,420.00
6,210.00
11,178.00
234.90
186,300.00
4,620.38

9,315.00

3,051.00
3,373.65

4,576.50
1,927.80

25,933.50
31,808.70

111,780.00
18,448.03
5,616.00
51,840.00

15,255.00
32,772.60
1,859.76

58,182.26
15,175.31

28,215.00
1,613.39

4,968.00
496.13
60,000.00
1,325,885.31

311,921.28

251,152.11

12,474.00

17,778.42

6,504.30

599,830.11

60,750.00
4,167.45
65,318.40
1,620.00
18,900.00
24,907.50
1,296.00
2,255.18
179,214.53

5,000.00
36,000.00
36,000.00
9,000.00
6,000.00
76,860.00
168,860.00

19,688.50
2,948.00

452.25
310.50

494.00
891.10
540.00
303.60
25,627.95

4,037,267.33
605,590.10
557,142.89
₱ 5,200,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Staking out & Batter Boarding


Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 126.00 50.00 6,300.00 17.50 2,205.00
Plastic String roll 7.00 20.00 140.00 7.00 49.00
Asstd. CWN kg. 6.00 60.00 360.00 21.00 126.00
SUBTOTAL -

Earthwork 0
Foundation Excavation cu.m 58.00 - - 300.00 17,400.00
Backfill and Compaction cu.m 60.00 - - 300.00 18,000
Sand Backfill and Compaction cu.m 28.00 350.00 9,800.00 300.00 8,400.00
SUBTOTAL -

Concrete Works -
Slats (1.25 m x 0.65m) pcs 105.00 700.00 73,500.00 280.00 29,400.00
Structural Concrete 3500 psi 28 days cu.m 116.19 4,500.00 522,843.35 1,575.00 182,995.2
Lean Concrete cu.m 12.00 2,500.00 30,000.00 875.00 10,500.00
SUBTOTAL -

Rebar Works -
Deformed Steel Bar kg 4,490.00 37.00 166,130.00 12.95 58,145.50
Wire Mesh 4.5mm pcs 67.00 900.00 60,300.00 225.00 15,075.00
GI Tie Wire kg 233.00 70.00 16,310.00 24.50 5,708.50
SUBTOTAL -

Formworks -
Formworks sqm 136.00
3/4" Phenolic board pcs 46.00 1,300.00 59,800.00 520.00 23,920.00
Lumber pcs 1,395.00 50.00 69,750.00 17.50 24,412.50
Asstd CWN kg 70.00 60.00 4,200.00 21.00 1,470.00
SUBTOTAL

Masonry Works
CHB Laying
CHB 4" pcs 1,672.00 10.00 16,720.00 4.00 6,688.00
Cement bags 153.00 250.00 38,250.00 87.50 13,387.50
Sand cu.m 19.00 350.00 6,650.00 122.50 2,327.50
10mm DB kg 293.00 37.00 10,841.00 12.95 3,794.35
GI Tie Wire kg 15.00 70.00 1,050.00 24.50 367.50
SUBTOTAL

Steel Works
Fan Frame
100 x 50 x 2.0mm pcs 4.00 2,150.00 8,600.00 752.50 3,010.00
GI Pipe 1" pcs 3.00 565.00 1,695.00 197.75 593.25
GI Pipe 3/4" pcs 4.00 357.00 1,428.00 124.95 499.80
Cooling Pad Fence -
GI Pipe 1" pcs 12.00 565.00 6,780.00 197.75 2,373.00
GI Pipe 3/4" pcs 45.00 357.00 16,065.00 124.95 5,622.75
Steel Post -
75 x 75 x 2.0mm Tubular pcs 8.00 2,100.00 16,800.00 735.00 5,880.00
PVC 6" pcs 1.00 570.00 570.00 199.50 199.50
concrete cu.m 1.62 3,800.00 6,156.00 1,330.00 2,154.60
Birdnet s.m 70.20 100.00 7,020.00 35.00 2,457.00
Flat Bar pcs 10.00 450.00 4,500.00 157.50 1,575.00
Pen Door and Semen Fence Detail -
GI Pipe 2"Ø pcs 46.00 1,100.00 50,600.00 385.00 17,710.00
GI Pipe 1" Ø pcs 85.00 565.00 48,025.00 197.75 16,808.75
GI Pipe 3/4" Ø pcs 316.00 357.00 112,812.00 124.95 39,484.20
GI Pipe 1/2" Ø pcs 19.00 344.40 6,543.60 120.54 2,290.26
RB 20mm kg 23.00 37.00 851.00 12.95 297.85
RB 16mm kg 15.00 37.00 555.00 12.95 194.25
RB 12mm kg 4.00 37.00 148.00 12.95 51.80
GI Pipe 3" Ø pcs 9.00 1,850.00 16,650.00 647.50 5,827.50
Concrete cu.m 0.31 3,800.00 1,185.60 1,330.00 414.96
Trusses -
GI Pipe 2" Dia pcs 126.00 1,100.00 138,600.00 385.00 48,510.00
75x50x2.0mm Tubular pcs 133.00 920.00 122,360.00 322.00 42,826.00
Turn Buckle 12mm pcs 9.00 225.00 2,025.00 78.75 708.75
RB 12mm kg 100.00 37.00 3,700.00 12.95 1,295.00
MS Plate 6mm (4' x 8') kg 216.00 50.00 10,800.00 17.50 3,780.00
Angle Bar (1 1/4" x 3/6) pcs 3.00 320.00 960.00 112.00 336.00
DB 10mm kg 92.00 37.00 3,404.00 12.95 1,191.40
10 mm Anchor Bolt w/ nut pcs 32.00 325.00 10,400.00 113.75 3,640.00
Cover at Gutter
Steel cover 0.60m x 0.45m x 5mm kg 42.36 50.00 2,118.15 17.50 741.35
Ceiling
75x50x2.0mm Tubular pcs 61.00 920.00 56,120.00 322.00 19,642.00
DB 10mm for Hanger kg 133.00 37.00 4,921.00 12.95 1,722.35
Consumables lot 1.00 30,000.00 30,000.00
SUBTOTAL

Roofing Works
Metal Sheet Roofing 0.4mm thk lm 695.00 350.00 243,250.00 140.00 97,300.00
including hardware and accessories -
Metal Sheet Ceiling 0.4mm thk lm 427.00 350.00 149,450.00 122.50 52,307.50
SUBTOTAL

Doors and Windows


D1: (1.00 x 2.00) Aluminum Single Leaf Door set 2.00 7,200.00 14,400.00 2,520.00 5,040.00
D2: (1.00 x 1.95) Aluminum Single Leaf Door set -
D3: (0.70 x 2.00) PVC Single Leaf Door with G set 1.00 2,500.00 2,500.00 875.00 875.00
W1: (2.225 x 1.00) Aluminum Sliding 2 Panels set 1.00 6,700.00 6,700.00 2,345.00 2,345.00
W2: (1.725 x 1.00) Aluminum Fixed & Sliding set 2.00 5,500.00 11,000.00 1,925.00 3,850.00
W3: (1.15 x 1.00) Aluminum Fixed Panel set -
W4: (2.75 x 1.00) Aluminum Fixed Panel set 2.00 8,800.00 17,600.00 3,520.00 7,040.00
W5: (0.60 x 0.70) Wooden Frame with Obscure set 1.00 1,200.00 1,200.00 420.00 420.00
Fix Glass Window (0.70 m x 0.70 m) sq.m 0.49 3,150.00 1,543.50 1,102.50 540.23
Louvers block pcs 24.00 30.00 720.00 10.50 252.00
Galvanize Wire # 12 kg 7.20 80.00 576.00 28.00 201.60
Consumables lot 1.00 - 21,000.00 - -
SUBTOTAL

Finishes
Trusses Painting and Purlins lot 1.00 - - - -
Ceiling Frame Painting lot 1.00 - - - -
Hardener bags 70.00 600.00 42,000.00 210.00 14,700.00
Lab, Office Toilet
CHB 4" pcs 125.00 10.00 1,250.00 3.50 437.50
Cement bags 15.00 220.00 3,300.00 77.00 1,155.00
Sand cu.m 1.00 350.00 350.00 122.50 122.50
Tiles
30 x 30 cm Ceramic Tiles pcs 40.00 30.00 1,200.00 10.50 420.00
20 x 30 cm Ceramic Tiles pcs 240.00 25.00 6,000.00 8.75 2,100.00
Tile Adhesive bags 36.00 280.00 10,080.00 98.00 3,528.00
Grout bags 9.00 60.00 540.00 21.00 189.00
Toilet
Septic Tank (1 cu.m) set 1.00 10,000.00 10,000.00 3,600.00 3,600.00
Toilet and Bowl set 1.00 8,500.00 8,500.00 2,975.00 2,975.00
Bidet set 1.00 580.00 580.00 174.00 174.00
Mirror set 1.00 1,600.00 1,600.00 560.00 560.00
Towel Bar set 1.00 1,850.00 1,850.00 647.50 647.50
Paper Holder set 1.00 315.00 315.00 110.25 110.25
Lavatory set 1.00 8,500.00 8,500.00 2,975.00 2,975.00
Floor Drain pcs 1.00 250.00 250.00 100.00 100.00
SUBTOTAL

Plumbing Works(only for cooling,sump & manhole)


Manhole
PVC 8" pcs 5.00 3,500.00 17,500.00 1,365.00 6,825.00
PVC Elbow 8" pcs 9.00 550.00 4,950.00 192.50 1,732.50
PVC Coupling 8" pcs 6.00 550.00 3,300.00 192.50 1,155.00
Cooling Pad
PVC 2" pcs 2.00 335.00 670.00 107.20 214.40
PVC Elbow 2" pcs 4.00 57.50 230.00 17.83 71.30
PVC Elbow 4" (Blue) pcs 2.00 100.00 200.00 26.00 52.00
PVC Pipe 4" (Blue) pcs 2.00 380.00 760.00 98.80 197.60
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
30,000.00
30,000.00
12,000.00
82,000.00

8,000.00
8,505.00
189.00
486.00
17,180.00

17,400.00
18,000.00
18,200.00
53,600.00

102,900.00
705,838.53
40,500.00
849,238.53

224,275.50
75,375.00
22,018.50
321,669.00

83,720.00
94,162.50
5,670.00
61,184.17

23,408.00
51,637.50
8,977.50
14,635.35
1,417.50
100,075.85
11,610.00
2,288.25
1,927.80
###
9,153.00
21,687.75

22,680.00
769.50
8,310.60
9,477.00
6,075.00

68,310.00
64,833.75
152,296.20
8,833.86
1,148.85
749.25
199.80
22,477.50
1,600.56

187,110.00
165,186.00
2,733.75
4,995.00
14,580.00
1,296.00
4,595.40
14,040.00

2,859.50

75,762.00
6,643.35
30,000.00
924,229.67
###

340,550.00

201,757.50
542,307.50

19,440.00

3,375.00
9,045.00
14,850.00

24,640.00
1,620.00
2,083.73
972.00
777.60
21,000.00
149,913.33

22,084.52
8,240.54
56,700.00

1,687.50
4,455.00
472.50

1,620.00
8,100.00
13,608.00
729.00

13,600.00
11,475.00
754.00
2,160.00
2,497.50
425.25
11,475.00
350.00
160,433.80
###

###
24,325.00
6,682.50
4,455.00
###
884.40
301.30
252.00
957.60
37,857.80
###
3,299,689.64
494,953.45
455,357.17
₱ 4,250,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL

Staking out & Batter Boarding


Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 273.00 50.00 13,650.00 17.50 4,777.50
Plastic String roll 14.00 20.00 280.00 7.00 98.00
Asstd. CWN kg. 13.00 60.00 780.00 21.00 273.00
SUBTOTAL -

Earthwork 0
Excavation cu.m. 180.00 - - 300.00 54,000.00
Sandfill and Compaction cu.m 82.00 350.00 28,700.00 300.00 24,600.00
Back Fill and Compaction cu.m 153.00 - - 300.00 45,900.00
SUBTOTAL -

Concrete Works -
Structural Concrete 3500 psi 28 days cu.m 186.49 4,200.00 783,237.87 1,470.00 274,133.25
Lean Concrete cu.m 14.00 2,600.00 36,400.00 910.00 12,740.00
Slats(0.55 x 1.00m) pcs 579.00 400.00 231,600.00 120.00 69,480.00
SUBTOTAL -

Rebar Works -
Deformed Steel Bar kg 8,220.00 37.00 304,140.00 12.95 106,449.00
4.5 mm Wire mesh 6' x 20' x 6" kg 144.00 900.00 129,600.00 225.00 32,400.00
GI Tie Wire #16 kg 528.00 70.00 36,960.00 24.50 12,936.00
SUBTOTAL -

Formworks -
Formworks(3uses) sq.m 623.00
3/4" Phenolic Board 4'x8' pcs 216.00 1,300.00 280,800.00 455.00 98,280.00
Asstd. Lumber bd.ft. 6,855.00 50.00 342,750.00 17.50 119,962.50
Asstd. CWN kg 342.00 60.00 20,520.00 21.00 7,182.00
SUBTOTAL -

Masonry Works -
Masonry Wall sq.m 202.00
4" CHB pcs 2,629.00 10.00 26,290.00 3.50 9,201.50
Portland Cement bag 105.00 220.00 23,100.00 77.00 8,085.00
Sand cu.m 8.00 350.00 2,800.00 122.50 980.00
10mm Ø kg 623.00 37.00 23,051.00 12.95 8,067.85
GI Tie Wire #16 kg 31.00 70.00 2,170.00 24.50 759.50
Plastering sq.m 394.00
Portland Cement bag 113.00 220.00 24,860.00 77.00 8,701.00
Sand cu.m 6.00 350.00 2,100.00 122.50 735.00
SUBTOTAL
Steel Works
Trusses
Truss - 01G.I. Pipe 2"Ø S-40 pcs 125.00 1,100.00 137,500.00 385.00 48,125.00
Truss - 01G.I. Pipe 3"Ø S-40 pcs 205.00 1,850.00 379,250.00 647.50 132,737.50
Truss - 02 G.I. Pipe 2"Ø S-40 pcs 123.00 1,100.00 135,300.00 385.00 47,355.00
Truss - 03 G.I. Pipe 2"Ø S-40 pcs 7.00 1,100.00 7,700.00 385.00 2,695.00
Truss - 04 G.I. Pipe 2"Ø S-40 pcs 13.00 1,100.00 14,300.00 385.00 5,005.00
Truss - 04 G.I. Pipe 3"Ø S-40 pcs 21.00 1,850.00 38,850.00 647.50 13,597.50
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 300.00 920.00 276,000.00 322.00 96,600.00
MS Plate 6 mm kgs 79.00 50.00 3,950.00 17.50 1,382.50
Purlin Stopper Plate(AB 1 1/4 x 3/16) pcs 6.00 320.00 1,920.00 112.00 672.00
Bracing -
Turn Buckle 12 mm pcs 60.00 225.00 13,500.00 78.75 4,725.00
Round Bar RB12 pcs 85.00 165.00 14,025.00 57.75 4,908.75
Plate(PL 6mm) kg 75.31 50.00 3,765.60 17.50 1,317.96
Canopy(Front) -
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 5.00 920.00 4,600.00 322.00 1,610.00
Rafter(Tubular 75mmx50mmx2.0mm ) pcs 2.00 920.00 1,840.00 322.00 644.00
Support Brace (Tubular 75mmx50mmx2.0mm pcs 2.00 920.00 1,840.00 322.00 644.00
Gable(Tubular 75mmx50mmx2.0mm ) pcs 9.00 920.00 8,280.00 322.00 2,898.00
Post(Tubular 100mmx50mmx2.0mm ) pcs 4.00 1,150.00 4,600.00 402.50 1,610.00
Purlin Stopper(L 2 x 2 x 4mm) pcs 0.30 580.00 174.00 203.00 60.90
Plate 6mm kg 6.59 50.00 329.49 17.50 115.32
10 mm Anchor Bolt w/ nut pcs 14.00 325.00 4,550.00 113.75 1,592.50
Canopy(Front) -
Purlins(Tubular 75mmx50mmx2.0mm ) pcs 10.00 920.00 9,200.00 322.00 3,220.00
Rafter(Tubular 75mmx50mmx2.0mm ) pcs 5.00 920.00 4,600.00 322.00 1,610.00
Gable(Tubular 75mmx50mmx2.0mm ) pcs 9.00 920.00 8,280.00 322.00 2,898.00
Purlin Stopper(L 2 x 2 x 4mm) pcs 0.30 580.00 174.00 203.00 60.90
Ceiling Frame -
Frame (Tubular 75mmx50mmx2.0mm ) pc 225.00 920.00 207,000.00 322.00 72,450.00
10 mm Hanger Rod kg 111.00 37.00 4,107.00 12.95 1,437.45
Fan Frame -
Tubular 100x50x2.0mm pc 12.00 1,150.00 13,800.00 402.50 4,830.00
Fan Barrier -
GI Pipe 1" diam pc 7.00 565.00 3,955.00 197.75 1,384.25
GI Pipe 3/4" diam pc 13.00 357.00 4,641.00 124.95 1,624.35
Wall 2 -
GI Pipe 1" diam pc 8.00 565.00 4,520.00 197.75 1,582.00
GI Pipe 3/4" diam pc 13.00 357.00 4,641.00 124.95 1,624.35
Support RB25(Stall Supports) -
DB12 kg. 719.00 37.00 26,603.00 12.95 9,311.05
RB25(Hot dip Galvanized) pc 673.00 37.00 24,901.00 12.95 8,715.35
Consummables lot 1.00 - - - -
SUBTOTAL

Roofing & Ceiling Works


Metal Sheet Roofing 0.4mm thk l.m. 2,276.00 220.00 500,720.00 77.00 175,252.00
including hardware and accessories -
Metal Sheet Ceiling 0.4mm thk l.m. 1,671.00 220.00 367,620.00 77.00 128,667.00
including hardware and accessories -
Sidings 0.4mm thk l.m. 68.00 220.00 14,960.00 77.00 5,236.00
including hardware and accessories -
Canopy(Front) 0.4mm thk l.m. 86.51 220.00 19,032.20 77.00 6,661.27
including hardware and accessories -
Canopy(Back) 0.4mm thk l.m. 31.65 220.00 6,963.00 77.00 2,437.05
including hardware and accessories
SUBTOTAL
Doors and Windows
Steel Door set 5.00 7,500.00 37,500.00 2,625.00 13,125.00
Fix Glass Window (0.70 m x 0.70 m) sqm 0.49 3,150.00 1,543.50 1,102.50 540.23
Louver's Block 5" x 5 1/2" x 12" pcs 40.00 30.00 1,200.00 10.50 420.00
Bird Net sq.m. 160.00 100.00 16,000.00 35.00 5,600.00
Flat Bar 1 1/2 x 3/16 pcs 58.00 450.00 26,100.00 157.50 9,135.00
GI Tie Wire #12 kg 16.00 80.00 1,280.00 28.00 448.00
Consummables lot 1.00 - - - -
SUBTOTAL
Finishes
Trusses Connection Painting lot 1.00 - - - -
Purlins Painting lot 1.00 - - - -
Ceiling Frame Painting lot 1.00 - - - -
GI Fence Connection Painting lot 1.00 - - - -
Floor hardener bags 230.00 400.00 92,000.00 210.00 48,300.00
SUBTOTAL

Plumbing Works(only for cooling,sump & manhole)


Manhole
PVC 8" pc 12.00 3,029.00 36,348.00 1,045.01 12,540.06
PVC elbow 8" pc 6.00 550.00 3,300.00 192.50 1,155.00
PVC Coupling 8" pc 8.00 550.00 4,400.00 187.00 1,496.00
Cooling pad
PVC 2" pcs 4.00 335.00 1,340.00 100.50 402.00
PVC Elbow 2" pcs 10.00 57.50 575.00 14.32 143.18
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

10,000.00
30,000.00
40,000.00
16,000.00
96,000.00

8,000.00
18,427.50
378.00
1,053.00
27,858.50

54,000.00
53,300.00
45,900.00
153,200.00

1,057,371.12
49,140.00
301,080.00
1,407,591.12

410,589.00
162,000.00
49,896.00
622,485.00

379,080.00
462,712.50
27,702.00
289,831.50

35,491.50
31,185.00
3,780.00
31,118.85
2,929.50

33,561.00
2,835.00
140,900.85
185,625.00
511,987.50
182,655.00
10,395.00
19,305.00
52,447.50
372,600.00
5,332.50
2,592.00

18,225.00
18,933.75
5,083.56

6,210.00
2,484.00
2,484.00
11,178.00
6,210.00
234.90
444.81
6,142.50

12,420.00
6,210.00
11,178.00
234.90

279,450.00
5,544.45

18,630.00

5,339.25
6,265.35

6,102.00
6,265.35
4 liters epoxy
35,914.05
33,616.35
37,878.66
1,885,618.39

675,972.00

496,287.00

20,196.00
25,693.47

9,400.05

1,227,548.52

50,625.00
2,083.73
1,620.00
21,600.00
35,235.00
1,728.00
2,928.15
115,819.88

4,812.08
18,630.00
13,972.50
4,913.95
140,300.00
182,628.52

###
###
48,888.06
4,455.00
5,896.00
###
1,742.00
718.18
61,699.24
###
6,211,181.51
931,677.23
857,143.05
₱ 8,000,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 24.00 50.00 1,200.00 17.50 420.00
Plastic String roll 2.00 13.00 26.00 4.55 9.10
Asstd. CWN kg. 1.00 60.00 60.00 21.00 21.00
SUBTOTAL
Earthwork
Foundation Excavation cu.m 4.61 - 300.00 1,382.40
Backfill and Comaction cu.m 3.84 - 300.00 1,152.00
Sand Backfill and Compaction cu.m 8.80 350.00 3,080.00 300.00 2,640.00
SUBTOTAL
Concrete Works
Structural Concrete 3500 psi 28 days cu.m 21.00 4,500.00 94,500.00 1,575.00 33,075.00
Lean Concrete 2500 psi 28 days cu.m 0.49 2,500.00 1,230.00 875.00 430.50
SUBTOTAL
Rebar Works
Deformed Steel Bar kg 785.03 37.00 29,046.11 12.95 10,166.14
Wire Mesh 4.5mm pcs 20.00 900.00 18,000.00 315.00 6,300.00
GI Tie Wire kg 39.25 70.00 2,747.61 24.50 961.66
SUBTOTAL
Formworks
Formworks sqm 57.00
3/4" Phenolic board pcs 19.83 1,300.00 25,783.33 455.00 9,024.17
Lumber bdf 628.32 50.00 31,416.00 17.50 10,995.60
Asstd CWN kg 31.42 50.00 1,570.80 17.50 549.78
SUBTOTAL
Steel Works
Roof Framing
[ 100 x 50 x 20 x 2.0mm pcs 19.00 1,150.00 21,850.00 402.50 7,647.50
LC 75x45x15x2.0mm pcs 17.00 920.00 15,640.00 322.00 5,474.00
Plate 6mm THK pcs 67.78 50.00 3,389.04 17.50 1,186.16
Angle Bar (1 1/4" x 3/6) pcs 1.00 300.00 300.00 105.00 105.00
Pen Door set 4.00 800.00 3,200.00 280.00 1,120.00
Partition
GI Pipe 1" pcs 25.00 565.00 14,125.00 197.75 4,943.75
GI Pipe 3/4" pcs 65.00 357.00 23,205.00 124.95 8,121.75
Consumables lot 1.00 - 11,030.72 11,030.72
SUBTOTAL
Roofing Works
Prepainted steel Tile-span roofing lm 87.67 360.00 31,560.95 122.40 10,730.72
including hardware and accessories
SUBTOTAL
Finishes
Painting Works lot 1.00 11,000.00 11,000.00
SUBTOTAL
A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

5,000.00
15,000.00
15,000.00
6,000.00
41,000.00

8,000.00
1,620.00
35.10
81.00
9,736.10

1,382.40
1,152.00
5,720.00
8,254.40

127,575.00
1,660.50
129,235.50

39,212.25
24,300.00
3,709.27
67,221.52

34,807.50
42,411.60
2,120.58
26,446.56

29,497.50
21,114.00
4,575.20
405.00
4,320.00

19,068.75
31,326.75
11,030.72
121,337.92

42,291.67
###
42,291.67
###
11,000.00
11,000.00
456,523.67
68,478.55
63,000.27
₱ 588,000.00
Material Labour
` Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 160.00 50.00 8,000.00 17.50 2,800.00
Plastic String roll 20.00 20.00 400.00 7.00 140.00
Asstd. CWN kg. 8.00 60.00 480.00 21.00 168.00
SUBTOTAL
Earthwork
Foundation Excavation cu.m 70.00 - 300.00 21,000.00
Backfill and Comaction cu.m 21.00 - 300.00 6,300.00
Sand Backfill and Compaction cu.m 7.00 350.00 2,450.00 300.00 2,100.00
SUBTOTAL
Concrete Works
Structural Concrete 3500 psi 28 days cu.m 116.23 4,200.00 488,155.62 1,470.00 170,854.47
Lean Concrete 2500 psi 28 days cu.m 14.00 2,500.00 35,000.00 875.00 12,250.00
SUBTOTAL
Rebar Works
Deformed Steel Bar kg 5,335.00 37.00 197,395.00 12.95 69,088.25
Wire Mesh 4.5mm pcs 27.00 900.00 24,300.00 225.00 6,075.00
GI Tie Wire kg 566.75 70.00 39,672.50 24.50 13,885.38
SUBTOTAL
Formworks
Formworks sqm 173.72
3/4" Phenolic board pcs 60.32 1,300.00 78,415.28 455.00 27,445.35
Lumber bdf 1,910.92 50.00 95,546.00 17.50 33,441.10
Asstd CWN kg 95.55 60.00 5,732.76 21.00 2,006.47
SUBTOTAL
Masonry Works
CHB 4" pcs 4,683.00 10.00 46,830.00 3.50 16,390.50
Cement bags 156.10 200.00 31,220.00 70.00 10,927.00
Sand cu.m. 42.77 300.00 12,831.72 105.00 4,491.10
DB 10mm kgs 1,186.93 37.00 43,916.56 12.95 15,370.80
GI Tie Wire kgs 59.35 70.00 4,154.27 24.50 1,453.99
SUBTOTAL
Steel Works
Roof Framing
[ 100 x 50 x 20 x 2.0mm pcs 90.00 650.00 58,500.00 227.50 20,475.00
MS Plate 6mm (4' x 8') kg 81.34 50.00 4,066.85 17.50 1,423.40
Angle Bar (1 1/4" x 3/6) pcs 4.00 320.00 1,280.00 112.00 448.00
Windows at Back
Wire Mesh 4.5mm pcs 6.00 900.00 5,400.00 315.00 1,890.00
Tubular 2" x 3" x 1.5mm pcs 17.00 670.00 11,390.00 234.50 3,986.50
Ceiling Frame
Metal Furring pcs 218.00 180.00 39,240.00 45.00 9,810.00
Wall Angle pcs 80.33 75.00 6,024.38 18.75 1,506.09
Blind Rivets box 22.00 220.00 4,840.00 55.00 1,210.00
Black Screw pcs 6,384.00 0.75 4,788.00 0.19 1,197.00
W Clip pcs 208.00 8.00 1,664.00 2.00 416.00
Consumables lot 1.00 8,977.76 8,977.76
SUBTOTAL
Roofing Works
Prepainted steel Tiles-span roofing lm 392.68 350.00 137,438.00 122.50 48,103.30
including hardware and accessories
Spandrel (including hardware and accessories lm 717.60 50.00 35,880.00 17.50 12,558.00
Ceiling Works
9mm Gypsum Board pcs 84.00 380.00 31,920.00 95.00 7,980.00
9mm Board (Waterproof) pcs 9.00 520.00 4,680.00 130.00 1,170.00
Hardiflex Fascia Board(3/8"" x 12") lm 84.86 200.00 16,972.00 50.00 4,243.00
SUBTOTAL
Doors and Windows
Panel Door (0.90 m x 2.10m) with Accessories set 14.00 7,200.00 100,800.00 2,520.00 35,280.00
PVC Door (0.90 m x 2.10m) with Accessories set 7.00 2,500.00 17,500.00 875.00 6,125.00
Door 3 (0.80m x 2.10m) set 7.00 2,500.00 17,500.00 875.00 6,125.00
Window 1 (1.8 x 1.10 m) set 7.00 6,237.00 43,659.00 2,182.95 15,280.65
Window 2 (1.10 x 1.35m) set 7.00 4,677.75 32,744.25 1,637.21 11,460.49
Window 3 (0.70 x 1.10m) Jalousie set 7.00 423.50 2,964.50 148.23 1,037.58
Window 4 (0.60 x 0.70m) Jalousie set 7.00 231.00 1,617.00 80.85 565.95
SUBTOTAL
Finishes
Glazed Ceramic Tiles 60cm x 60cm pcs 410.00 180.00 73,800.00 63.00 25,830.00
Glazed Ceramic Tiles 30cm x 30cm pcs 279.00 45.00 12,555.00 15.75 4,394.25
Glazed Ceramic Tiles 20cm x 30cm pcs 1,255.00 32.00 40,160.00 11.20 14,056.00
Tile Adhesive bags 35.00 280.00 9,800.00 98.00 3,430.00
Tile Grout bags 157.00 60.00 9,420.00 21.00 3,297.00
Cement bags 27.00 220.00 5,940.00 77.00 2,079.00
Sand cu.m 1.00 350.00 350.00 122.50 122.50
Painting Works sqm 384.66 210.00 80,777.55 73.50 28,272.14
SUBTOTAL
Sanitary & Plumbing Works
PVC Pipe 1/2" blue) pcs 21.00 70.00 1,470.00 24.50 514.50
PVC Pipe 2" (Orange) pcs 14.00 120.00 1,680.00 42.00 588.00
PVC Pipe 4" (Orange) pcs 28.00 380.00 10,640.00 133.00 3,724.00
PVC Pipe Tee (1/2") pcs 14.00 8.50 119.00 2.98 41.65
PVC Pipe Elbow (1/2") pcs 21.00 8.00 168.00 2.80 58.80
PVC Pipe Coupling (1/2") pcs 14.00 9.00 126.00 3.15 44.10
PVC Pipe Elbow (2") pcs 14.00 57.50 805.00 20.13 281.75
PVC Pipe Elbow (4") pcs 21.00 100.00 2,100.00 35.00 735.00
PVC Pipe Coupling (4") pcs 7.00 100.00 700.00 35.00 245.00
Lavatory set 7.00 3,000.00 21,000.00 1,050.00 7,350.00
Water Closet set 7.00 5,000.00 35,000.00 1,750.00 12,250.00
Bidet pcs 7.00 580.00 4,060.00 203.00 1,421.00
Paper Holder pcs 7.00 315.00 2,205.00 110.25 771.75
Mirror set 7.00 1,600.00 11,200.00 560.00 3,920.00
Floor Drain pcs 7.00 250.00 1,750.00 87.50 612.50
Towel Bar pcs 7.00 1,850.00 12,950.00 647.50 4,532.50
Solvent lit 14.00 625.00 8,750.00 218.75 3,062.50
Septic Tank (2 cu.m for two Rooms) set 4.00 15,000.00 60,000.00 5,250.00 21,000.00
SUBTOTAL
Electrical Works
PVC Orange Pipe 20mm diameter x 3m/Lengt pc 290.00 120.00 34,800.00 42.00 12,180.00
PVC Orange Pipe 25mm diameter x 3m/Lengt pc 140.00 180.00 25,200.00 63.00 8,820.00
PVC Orange Utility Box pcs 70.00 30.00 2,100.00 10.50 735.00
PVC Orange Junction Box w/ Cover pcs 52.00 40.00 2,080.00 14.00 728.00
PVC Orange Adaptor w/ Locknut 20mm pcs 226.00 30.00 6,780.00 10.50 2,373.00
PVC Orange Adaptor w/ Locknut 25mm pcs 10.00 35.00 350.00 12.25 122.50
20MM Ø PVC ELBOW pcs 140.00 30.00 4,200.00 10.50 1,470.00
25MM Ø PVC ELBOW pcs 60.00 35.00 2,100.00 12.25 735.00
Electrical Tape rolls 21.00 30.00 630.00 10.50 220.50
Rubber Tape rolls 7.00 150.00 1,050.00 52.50 367.50
2.0mm² THHN l.m. 1,330.00 24.00 31,920.00 8.40 11,172.00
3.5mm² THHN l.m. 945.00 30.00 28,350.00 10.50 9,922.50
5.5mm² THHN l.m. 840.00 35.00 29,400.00 12.25 10,290.00
8.0mm² THHN l.m. 42.00 73.00 3,066.00 25.55 1,073.10
22.0mm² THHN l.m. 50.00 150.00 7,500.00 52.50 2,625.00
Panasonic Wide Series Switch (One Gang) pcs 7.00 150.00 1,050.00 52.50 367.50
Panasonic Wide Series Switch (Two Gang) pcs 7.00 165.00 1,155.00 57.75 404.25
Panasonic Wide Series Switch (Three Gang) pcs 7.00 200.00 1,400.00 70.00 490.00
Panasonic Wide Series Outlet (One Gang with pc. 7.00 150.00 1,050.00 52.50 367.50
Panasonic Wide Series Outlet (Two Gang with pcs 42.00 165.00 6,930.00 57.75 2,425.50
36 WATTS PHILIPS T8 FLOURESCENT LAM sets 21.00 480.00 10,080.00 168.00 3,528.00
36 WATTS PHILIPS T8 FLOURESCENT LAMP wsets 14.00 550.00 7,700.00 192.50 2,695.00
CIRCULAR FLUORESCENT LAMP (18W)
Philips 7.00
sets 450.00 3,150.00 157.50 1,102.50
Main Panel Board set 1.00 - - -
MCCB 125AT, 3P Circuit Breaker pc. 1.00 5,500.00 5,500.00 1,925.00 1,925.00
Terminal Lugs/Connector for 22.0sq. Mm.THH pcs 8.00 240.00 1,920.00 84.00 672.00
Grounding Busbar pc 1.00 980.00 980.00 343.00 343.00
CABLE RACK 4 - INSULATOR pcs 28.00 650.00 18,200.00 227.50 6,370.00
Clamp Connector(From Main Feeder to Branch pcs 21.00 26.70 560.70 9.35 196.25
Branch Circuit Panel(One per Room) - P sets 7.00 - - -
60AT, 2P Circuit Breaker(Main) sets 7.00 3,200.00 22,400.00 1,120.00 7,840.00
30AT, 2P Circuit Breaker(For Water Heater an sets 14.00 1,450.00 20,300.00 507.50 7,105.00
20AT, 2P Circuit Breaker(For Lighting and C.O. sets 14.00 1,350.00 18,900.00 472.50 6,615.00
Terminal Lugs/Connector for 8.0sq. Mm.THHN pcs 28.00 150.00 4,200.00 52.50 1,470.00
Clip Busbar set 7.00 30.00 210.00 10.50 73.50
Grounding Busbar pcs 7.00 980.00 6,860.00 343.00 2,401.00
Entrance Cap set 1.00 145.00 145.00 50.75 50.75
Consumables (Solvent, guide Wire, U-Bolt, Etc lot 1.00 1,000.00 1,000.00 350.00 350.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

9,000.00
12,000.00
12,000.00
9,000.00
42,000.00

8,000.00
10,800.00
540.00
648.00
19,988.00

21,000.00
6,300.00
4,550.00
31,850.00

659,010.08
47,250.00
706,260.08

266,483.25
30,375.00
53,557.88
350,416.13

###
105,860.63
128,987.10
7,739.23
80,862.32

63,220.50
42,147.00
17,322.82
59,287.36
5,608.26
187,585.94

78,975.00
5,490.24
1,728.00

7,290.00
15,376.50

49,050.00
7,530.47
6,050.00
5,985.00
2,080.00
8,977.76
188,532.97

185,541.30

48,438.00

39,900.00
5,850.00
21,215.00
233,979.30

136,080.00
23,625.00
23,625.00
58,939.65
44,204.74
4,002.08
2,182.95
292,659.41

99,630.00
16,949.25
54,216.00
13,230.00
12,717.00
8,019.00
472.50
109,049.69
314,283.44

1,984.50
2,268.00
14,364.00
160.65
226.80
170.10
1,086.75
2,835.00
945.00
28,350.00
47,250.00
5,481.00
2,976.75
15,120.00
2,362.50
17,482.50
11,812.50
81,000.00
235,876.05
46,980.00
34,020.00
2,835.00
2,808.00
9,153.00
472.50
5,670.00
2,835.00
850.50
1,417.50
43,092.00
38,272.50
39,690.00
4,139.10
10,125.00
1,417.50
1,559.25
1,890.00
1,417.50
9,355.50
13,608.00
10,395.00

4,252.50
-
7,425.00
2,592.00
1,323.00
24,570.00
756.95
-
30,240.00
27,405.00
25,515.00
5,670.00
283.50
9,261.00
195.75
1,350.00
421,296.80
###
3,105,590.44
465,838.57
428,571.48
₱ 4,000,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Staking out & Batter Boarding
Survey lot 1.00 - - 8,000.00 8,000.00
Asstd. Lumber bd.ft. 160.00 50.00 8,000.00 17.50 2,800.00
Plastic String roll 20.00 20.00 400.00 7.00 140.00
Asstd. CWN kg. 8.00 60.00 480.00 21.00 168.00
SUBTOTAL
Earthwork
Excavation cu.m 30.30 - 300.00 9,090.00
Backfill and Comaction cu.m 25.98 - 300.00 7,794.00
Sand Backfill and Compaction cu.m 11.14 350.00 3,899.22 122.50 1,364.73
SUBTOTAL
Concrete Works
Structural Concrete 28 Days 3,500 Psi cu.m 18.98 4,500.00 85,408.20 1,575.00 29,892.87
Lean Concrete cu.m 1.66 2,500.00 4,137.50 875.00 1,448.13
SUBTOTAL
Rebar Works
Deformed Steel Bar kg 1,165.29 37.00 43,115.55 12.95 15,090.44
Wire Mesh 4.5 mm pcs 17.00 900.00 15,300.00 225.00 3,825.00
GI Tie Wire kg 58.26 70.00 4,078.50 17.50 1,019.62
SUBTOTAL
Formworks
Formworks sq.m. 137.23
3/4" Phenolic board pcs 47.00 1,300.00 61,100.00 455.00 21,385.00
Lumber bdf 626.67 50.00 31,333.33 17.50 10,966.67
Asstd CWN kg 10.00 60.00 600.00 21.00 210.00
SUBTOTAL
Masonry Works
Masonry Wall sq.m 102.84
4" CHB pcs 1,337.00 10.00 13,370.00 3.50 4,679.50
Portland Cement bag 53.68 220.00 11,810.15 77.00 4,133.55
Sand cu.m 4.47 350.00 1,565.74 122.50 548.01
10mm Ø kg 317.09 37.00 11,732.33 12.95 4,106.32
GI Tie Wire #16 kg 15.85 70.00 1,109.82 24.50 388.44
Plastering sq.m 205.68
Portland Cement bag 60.00 220.00 13,200.00 77.00 4,620.00
Sand cu.m 3.29 350.00 1,151.81 122.50 403.13
Gutter wall sq.m. 3.40
4" CHB pcs 45.00 10.00 450.00 3.50 157.50
Portland Cement bag 1.77 220.00 390.46 77.00 136.66
Sand cu.m 0.15 350.00 51.77 122.50 18.12
10mm Ø kg 10.48 37.00 387.88 12.95 135.76
GI Tie Wire #16 kg 0.52 70.00 36.69 24.50 12.84
Plastering sq.m 6.80
Portland Cement bag 2.00 220.00 440.00 77.00 154.00
Sand cu.m 0.11 350.00 38.08 122.50 13.33
Manhole sq.m. 6.00
4" CHB pcs 78.00 10.00 780.00 3.50 273.00
Portland Cement bag 3.13 220.00 689.04 77.00 241.16
Sand cu.m 0.26 350.00 91.35 122.50 31.97
10mm Ø kg 18.50 37.00 684.50 12.95 239.58
GI Tie Wire #16 kg 0.93 70.00 64.75 24.50 22.66
Plastering sq.m 6.00
Portland Cement bag 2.00 220.00 440.00 77.00 154.00
Sand cu.m 0.10 350.00 33.60 122.50 11.76
SUBTOTAL
Steel Works
Roof Frame
Top & Bottom Chord [ 100 x 50 x 15 x 2.0 mm pcs 12.00 650.00 7,800.00 227.50 2,730.00
Web [ 75 x 38 x 15 x 2.0 mm pcs 6.00 550.00 3,300.00 192.50 1,155.00
Purlins [ 100 x 50 x 15 x 2.5 mm pcs 40.00 650.00 26,000.00 227.50 9,100.00
Ridge [] 2LC 100 x 50 x 20 x 2.0 mm pcs 20.00 650.00 13,000.00 227.50 4,550.00
Purlin Stopper L 1 1/4 x 3/16 pcs 5.00 320.00 1,600.00 112.00 560.00
Bracing [ 75 x 38 x 15 x 2.0 mm pcs 4.00 550.00 2,200.00 192.50 770.00
Hip Rafter [ 100 x 50 x 15 x 2.0 mm pcs 15.00 650.00 9,750.00 227.50 3,412.50
Ceiling Frame - - -
Metal Furring pcs 110.00 180.00 19,800.00 63.00 6,930.00
Carrying Channel pcs 40.00 250.00 10,000.00 87.50 3,500.00
Black Screw pcs 2,500.00 0.75 1,875.00 0.26 656.25
Blind Rivet box 3.00 220.00 660.00 77.00 231.00
Wall Angle pcs 20.00 75.00 1,500.00 26.25 525.00
W Clip pcs 70.00 8.00 560.00 2.80 196.00
Concrete Nail 2" kg 5.00 80.00 400.00 28.00 140.00
Fascia Board - - -
Angle bar 1 1/4 x 3/16 pcs 26.00 320.00 8,320.00 112.00 2,912.00
Gutter - - -
DB 10 mm kg. 33.30 37.00 1,232.10 12.95 431.24
Consummables lot 1.00 7,289.80 7,289.80
SUBTOTAL
Roofing Works & Ceiling Works
Prepainted steel tile-span roofing lm 110.00 360.00 39,600.00 126.00 13,860.00
including hardware and accessories - - -
Gypsum Board 6mm pcs 35.00 380.00 13,300.00 133.00 4,655.00
Spandrel 0.4 mm thk l.m. 350.00 50.00 17,500.00 17.50 6,125.00
Hardiflex Sinepa 3/8" x 12" l.m. 55.00 200.00 11,000.00 70.00 3,850.00
SUBTOTAL
Doors and Windows
Double Swing Door(2.10 x 2.10) set 1.00 14,400.00 14,400.00 5,040.00 5,040.00
Single Swing Door(1.00 x 2.10) set 1.00 7,200.00 7,200.00 2,520.00 2,520.00
Single Swing Door(0.90 x 2.10) set 1.00 7,200.00 7,200.00 2,520.00 2,520.00
Jalousie Window(1.55 x 1.15) set 8.00 980.38 7,843.00 343.13 2,745.05
Jalousie Window(2.60 x 1.15) set 2.00 1,644.50 3,289.00 575.58 1,151.15
Jalousie Window(1.75 x 1.15) set 2.00 1,106.88 2,213.75 387.41 774.81
Sliding Window 2 (1.7m x 1.15m) set 1.00 5,433.75 5,433.75 1,901.81 1,901.81

Finishes
Floor Finish 1 sq.m. 97.50
Glazed Ceramic Tiles 30cm x 30cm pcs 880.00 45.00 39,600.00 15.75 13,860.00
Tile Adhesive bags 11.00 280.00 3,080.00 98.00 1,078.00
Tile Grout bags 49.00 60.00 2,940.00 21.00 1,029.00
Cement bags 8.39 220.00 1,844.70 77.00 645.65
Sand cu.m 2.80 350.00 978.25 122.50 342.39
Sink and Service Counter sq.m. 6.00
Glazed Ceramic Tiles 30cm x 30cm pcs 66.67 45.00 3,000.00 15.75 1,050.00
Tile Adhesive bags 1.00 280.00 280.00 98.00 98.00
Tile Grout bags 3.00 60.00 180.00 21.00 63.00
Cement bags 0.52 220.00 113.52 77.00 39.73
Sand cu.m 0.17 350.00 60.20 122.50 21.07
Paint sq.m 330.58
Wall sq.m 105.68 130.00 13,738.40 84.50 8,929.96
Ceiling sq.m 97.50 130.00 12,675.00 84.50 8,238.75
Trusses & Purlins sq.m 127.40 110.00 14,014.00 71.50 9,109.10
Fixtures
Kitchen Sink w/ Faucet set 1.00 1,200.00 1,200.00 840.00 840.00
Kitchen Cabinet set 1.00 5,000.00 5,000.00 3,500.00 3,500.00
SUBTOTAL
Sanitary & Plumbing Works
2" PVC Orange pc 2.00 75.00 150.00 26.25 52.50
2" PVC Elbow Orange pcs 6.00 75.00 450.00 26.25 157.50
1/2" PVC Blue pcs 3.00 75.00 225.00 26.25 78.75
1/2" PVC Elbow Blue pcs 8.00 8.00 64.00 2.80 22.40
1/2" PVC Tee Blue pcs 1.00 8.50 8.50 2.98 2.98
1/2" PVC Coupling Blue pcs 2.00 9.00 18.00 3.15 6.30
Solvent lit. 1.00 625.00 625.00 218.75 218.75
SUBTOTAL
Electrical Works
PVC Orange Pipe 20mm dia. x 3m pcs 56.00 120.00 6,720.00 42.00 2,352.00
PVC Orange Utility Box pcs 22.00 30.00 660.00 10.50 231.00
PVC Orange Junction Box w/ Cover pcs 16.00 40.00 640.00 14.00 224.00
PVC Orange Adaptor w/ Locknut 20mm dia. pcs 70.00 30.00 2,100.00 10.50 735.00
20mm dia. PVC ELBOW pcs 30.00 30.00 900.00 10.50 315.00
Electrical Tape pcs 6.00 30.00 180.00 10.50 63.00
Rubber Tape pcs 4.00 150.00 600.00 52.50 210.00
2.0mm² THHN l.m. 228.00 24.00 5,472.00 8.40 1,915.20
3.5mm² THHN l.m. 202.00 30.00 6,060.00 10.50 2,121.00
Panasonic Wide Series Switch (One Gang Ord pcs 3.00 150.00 450.00 52.50 157.50
Panasonic Wide Series Switch (Three Gang Or pcs 1.00 200.00 200.00 70.00 70.00
Panasonic Wide Series Outlet (One Gang w/ pcs 4.00 150.00 600.00 52.50 210.00
Panasonic Wide Series Outlet (Two Gang w/ pcs 14.00 165.00 2,310.00 57.75 808.50
PHILIPS FLOURESCENT LAMP T8 36 WATT sets 8.00 550.00 4,400.00 192.50 1,540.00
PHILIPS FLOURESCENT LAMP T8 36 WATT sets 7.00 480.00 3,360.00 168.00 1,176.00
Panel Board: set 1.00 - - -
Main 60A, 3P, Bolt-On set 1.00 3,200.00 3,200.00 1,120.00 1,120.00
Branches 3 - 20A, 2P, Bolt-On SETS 3.00 1,450.00 4,350.00 507.50 1,522.50
Clip Busbar set 1.00 72.00 72.00 25.20 25.20
Grounding Busbar pcs 1.00 980.00 980.00 343.00 343.00
Terminal Lugs pcs 8.00 160.00 1,280.00 56.00 448.00
Entrance Cap set 1.00 160.00 160.00 56.00 56.00
Consumables (PVC, Solvent, guide Wire, U-Bol lot 1.00 4,000.00 4,000.00 1,400.00 1,400.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

6,000.00
9,000.00
9,000.00
6,000.00
30,000.00

8,000.00
10,800.00
540.00
648.00
19,988.00

9,090.00
7,794.00
5,263.95
22,147.95

115,301.06
5,585.63
120,886.69

58,205.99
19,125.00
5,098.12
82,429.12

82,485.00
42,300.00
810.00
41,865.00
###

18,049.50
15,943.70
2,113.75
15,838.65
1,498.25
-
17,820.00
1,554.94

607.50
527.12
69.88
523.64
49.53
-
594.00
51.41

1,053.00
930.20
123.32
924.08
87.41

594.00
45.36
78,999.24

###
10,530.00
4,455.00
35,100.00
17,550.00
2,160.00
2,970.00
13,162.50
0.00
26,730.00
13,500.00
2,531.25
891.00
2,025.00
756.00
540.00
0.00
11,232.00
0.00
1,663.34
7,289.80
153,085.89
###
53,460.00
0.00
17,955.00
23,625.00
14,850.00
109,890.00
###
19,440.00
9,720.00
9,720.00
10,588.05
4,440.15
2,988.56
7,335.56
53,908.20

53,460.00
4,158.00
3,969.00
2,490.35
1,320.64
4,050.00
378.00
243.00
153.25
81.27

22,668.36
20,913.75
23,123.10

2,040.00
8,500.00
147,548.71

202.50
607.50
303.75
86.40
11.48
24.30
843.75
2,079.68

9,072.00
891.00
864.00
2,835.00
1,215.00
243.00
810.00
7,387.20
8,181.00
607.50
270.00
810.00
3,118.50
5,940.00
4,536.00
-
4,320.00
5,872.50
97.20
1,323.00
1,728.00
216.00
5,400.00
65,736.90
###
928,565.37
139,284.80
128,142.02
₱ 1,195,992.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
General Requirements
Mobilization/Demobilization lot 1.00 - - - -
Bunkhouse lot 1.00 - - - -
Electric Supply lot 1.00 - - - -
Water Supply lot 1.00 - - - -
SUBTOTAL
Front Fence & Farm Gate
Staking out & Batter Boarding
Survey lot 1.00 - - 40,000.00 40,000.00
Asstd. Lumber bd.ft. 800.00 50.00 40,000.00 17.50 14,000.00
Plastic String roll 50.00 20.00 1,000.00 7.00 350.00
Asstd. CWN kg. 40.00 60.00 2,400.00 21.00 840.00
SUBTOTAL
Earthworks
Front Fence(1 meter depth excavation) l.m. 160.00 54.00
Excavation(1 meter Excavation) cu.m. 29.04 - 300.00 8,712.00
Backfill cu.m. 15.55 - 300.00 4,665.60
Sand bedding cu.m. 1.82 350.00 635.25 300.00 544.50
SUBTOTAL
Concrete Works
Front Fence
Footing cu.m. 3.89 4,500.00 17,496.00 1,575.00 6,123.60
Tie Beam cu.m. 9.60 4,500.00 43,200.00 1,575.00 15,120.00
Column cu.m. 6.48 4,500.00 29,160.00 1,575.00 10,206.00
Lean Concrete cu.m. 1.73 2,500.00 4,320.00 875.00 1,512.00
Precast Rails(for 10 Spans) cu.m. 1.44 4,500.00 6,480.00 1,575.00 2,268.00
SUBTOTAL
Rebar Works
Front Fence
Footing
12 mm DSB kg. 230.26 37.00 8,519.47 12.95 2,981.82
Tie Beam
12 mm DSB kg. 575.64 37.00 21,298.68 12.95 7,454.54
8 mm DSB kg. 192.38 37.00 7,117.88 12.95 2,491.26
Column
12 mm DSB kg. 575.64 37.00 21,298.68 12.95 7,454.54
8 mm DSB kg. 164.16 37.00 6,073.92 12.95 2,125.87
Precast Rails(for 10 Spans)
10 mm DSB kg. 133.20 37.00 4,928.40 12.95 1,724.94
8 mm DSB kg. 22.80 37.00 843.60 12.95 295.26
GI Tie Wire #16 kg. 94.70 60.00 5,682.21 21.00 1,988.77
SUBTOTAL
Form Works
Front Fence
Footing sq.m. 19.44
3/4" Phenolic board pcs 7.00 1,300.00 9,100.00 455.00 3,185.00
Asstd. Lumber bd.ft. 214.00 50.00 10,700.00 17.50 3,745.00
Asstd. CWN kg. 10.70 70.00 749.00 24.50 262.15
Tie Beam sq.m. 90.72 -
3/4" Phenolic board pcs 32.00 1,300.00 41,600.00 455.00 14,560.00
Asstd. Lumber bd.ft. 998.00 50.00 49,900.00 17.50 17,465.00
Asstd. CWN kg. 49.90 70.00 3,493.00 24.50 1,222.55
Column sq.m. 129.60 -
3/4" Phenolic board pcs 45.00 1,300.00 58,500.00 455.00 20,475.00
Asstd. Lumber bd.ft. 1,426.00 50.00 71,300.00 17.50 24,955.00
Asstd. CWN kg. 71.30 70.00 4,991.00 24.50 1,746.85
Lean Concrete l.m. 129.60 -
Asstd. Lumber bd.ft. 141.70 50.00 7,084.80 17.50 2,479.68
Precast Rails(for 10 Spans) sq.m. 36.00 -
3/4" Phenolic board pcs 13.00 1,300.00 16,900.00 455.00 5,915.00
Asstd. Lumber bd.ft. 396.00 50.00 19,800.00 17.50 6,930.00
Asstd. CWN kg. 19.80 70.00 1,386.00 24.50 485.10
SUBTOTAL
Masonry Works
Front Fence sq.m 648.00
4" CHB pcs 8,424.00 10.00 84,240.00 4.00 33,696.00
Portland Cement bag 338.26 220.00 74,416.32 88.00 29,766.53
Sand cu.m 28.19 350.00 9,865.80 140.00 3,946.32
10mm Ø kg 1,998.00 37.00 73,926.00 14.80 29,570.40
GI Tie Wire #16 kg 99.90 70.00 6,993.00 28.00 2,797.20
Plastering sq.m 1,296.00
Portland Cement bag 374.00 220.00 82,280.00 88.00 32,912.00
Sand cu.m 20.74 350.00 7,257.60 140.00 2,903.04
Column Moulding pcs 120.00
Portland Cement bag 15.00 220.00 3,300.00 88.00 1,320.00
SUBTOTAL
Steel Works
Front Fence
MS Plate 6mm(100 x 200) kg 77.47 50.00 3,873.41 17.50 1,355.69
MS Plate 6mm(50 x 100) kg 11.24 50.00 561.96 17.50 196.69
Farm Gate(Motor not included) pc 1.00 50,000.00 50,000.00 17,500.00 17,500.00
SUBTOTAL
Finishes
Painting sq.m 777.60
Semi-Gloss Latex Paint gal 39.00 750.00 29,250.00 525.00 20,475.00
Acrylic Concrete Sealer gal 39.00 750.00 29,250.00 525.00 20,475.00
Neutralizer lit. 16.00 115.00 1,840.00 80.50 1,288.00
Paint Thinner gal 19.50 297.00 5,791.50 207.90 4,054.05
Roller Brush w/ Tray set 5.00 295.00 1,475.00 206.50 1,032.50
#4 Paint brush pcs 10.00 105.00 1,050.00 73.50 735.00
#2 Paint brush pcs 10.00 46.00 460.00 32.20 322.00
SUBTOTAL `
Perimeter Fence
Earthworks
Perimeter Fence l.m. 1,680.0 672.00
Excavation(1 meter Excavation) cu.m. 603.46 - 300.00 181,036.80
Backfill cu.m. 461.08 - 300.00 138,323.81
Sand bedding cu.m. 62.86 350.00 22,001.00 300.00 18,858.00
SUBTOTAL
Concrete Works
Perimeter Fence
Footing cu.m. 66.78 4,500.00 300,494.92 1,575.00 105,173.22
Wall Footing cu.m. 75.60 4,500.00 340,200.00 1,575.00 119,070.00
Column cu.m. 129.02 4,500.00 580,608.00 1,575.00 203,212.80
SUBTOTAL
Rebar Works
Perimeter Fence
Footing
12 mm DSB kg. 2,899.79 37.00 107,292.34 12.95 37,552.32
Wall Footing
10 mm DSB kg. 2,486.40 37.00 91,996.80 12.95 32,198.88
8 mm DSB kg. 383.04 37.00 14,172.48 12.95 4,960.37
Column
12 mm DSB kg. 7,163.52 37.00 265,050.24 12.95 92,767.58
8 mm DSB kg. 1,659.84 37.00 61,414.08 12.95 21,494.93
GI Tie Wire #16 kg. 729.63 60.00 43,777.78 21.00 15,322.22
SUBTOTAL
Form Works
J. D. DUEÑAS
Perimeter Fence
CONSTRUCTION
Footing sq.m. 338.69
And SUPPLY
3/4" Phenolic board pcs 118.00 1,300.00 153,400.00 455.00 53,690.00
Asstd. Lumber bd.ft. 3,726.00 50.00 186,300.00 17.50 65,205.00
Asstd. CWN kg. 186.30 70.00 13,041.00 24.50 4,564.35
Wall Footing sq.m. 504.00
3/4" Phenolic board pcs 175.00 1,300.00 227,500.00 455.00 79,625.00
Asstd. Lumber bd.ft. 5,544.00 50.00 277,200.00 17.50 97,020.00
Asstd. CWN kg. 277.20 70.00 19,404.00 24.50 6,791.40
Column sq.m. 1,290.24
3/4" Phenolic board pcs 448.00 1,300.00 582,400.00 455.00 203,840.00
Asstd. Lumber bd.ft. 14,193.00 50.00 709,650.0 17.50 248,377.50
Asstd. CWN kg. 709.65 69.00 48,965.85 24.15 17,138.05
SUBTOTAL
Masonry Works
Perimeter Fence sq.m 4,153
4" CHB pcs 51,912 10.00 519,120.00 3.00 155,736.00
Portland Cement bag 1,730 220.00 380,688.00 77.00 133,240.80
Sand cu.m 181 350.00 63,228.82 122.50 22,130.09
10mm Ø kg 7,683 37.00 284,270.11 12.95 99,494.54
GI Tie Wire #16 kg 384 70.00 26,890.42 24.50 9,411.65
Plastering sq.m 3,360
Portland Cement bag 968 220.00 212,960.00 77.00 74,536.00
Sand cu.m 118 330.00 38,950.96 115.50 13,632.83
SUBTOTAL
Steel Works
Perimeter Fence
Angle Bar 3/16 x 2" pcs 134.40 462.00 62,092.80 161.70 21,732.48
Barbwire roll 42.90 1,200.00 51,480.00 420.00 18,018.00
SUBTOTAL

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

20,000.00
30,000.00
30,000.00
20,000.00
100,000.00

40,000.00
54,000.00
1,350.00
3,240.00
98,590.00

8,712.00
4,665.60
1,179.75
14,557.35

23,619.60
58,320.00
39,366.00
5,832.00
8,748.00
135,885.60

###
11,501.29

28,753.22
9,609.13

28,753.22
8,199.79

6,653.34
1,138.86
7,670.99
102,279.83

###
12,285.00
14,445.00
1,011.15

56,160.00
67,365.00
4,715.55

78,975.00
96,255.00
6,737.85

9,564.48

22,815.00
26,730.00
1,871.10
132,976.71

117,936.00
104,182.85
13,812.12
103,496.40
9,790.20

115,192.00
10,160.64

4,620.00
479,190.21

5,229.10
758.65
67,500.00
73,487.75

49,725.00
49,725.00
3,128.00
9,845.55
2,507.50
1,785.00
782.00
117,498.05

###
181,036.80
138,323.81
40,859.00
360,219.61

###
405,668.15
459,270.00
783,820.80
1,648,758.95

###
###
144,844.66

124,195.68
19,132.85

357,817.82
82,909.01
59,100.00
788,000.02

###
###
207,090.00
251,505.00
17,605.35

307,125.00
374,220.00
26,195.40

786,240.00
958,027.50
66,103.90
748,528.04

674,856.00
513,928.80
85,358.90
383,764.65
36,302.06

287,496.00
52,583.79
2,034,290.20

83,825.28
69,498.00
153,323.28
###
6,987,585.59
1,048,137.84
964,286.81
₱ 9,000,000.00
Material Labour
Description Unit Quantity
Unit Price Total Unit Price Total
Concrete Slat pcs 2,784.00

Concrete cu.m. 111.360 3,300.00 367,488.00 1,130.58 125,901.39


8 mm DSB kg. 9,716.16 30.01 291,566.42 10.50 102,048.25
1/2" Phenolic board pcs 334.080 801.00 267,598.08 280.35 93,659.33

A. SUM OF ITEMS
B. PROFIT (15% OF A)
C. TAX (12% OF A +B)
D. TOTAL COST
Grand Total

493,389.39
393,614.66
361,257.41
###
1,248,261.46
187,239.22
172,260.08
₱ 1,607,760.00

Vous aimerez peut-être aussi