Project Title: Construction of Home Pro Warehouse at Baguio City

Prepared by: Engr. John Rafael Yu Aytona

ESTIMATION OF BILLS OF QUANTITIES & MATERIALS (Format for Construction Scheduling)

MATERIAL COST LABOR COST

EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

PRELIMINARIES
1.0 ENGINEERING
1.1 SOIL SAMPLING, TESTING & INVESTIGATION

1.1.1 Geotechnical Laboratory for Soil Mechanics (2 holes @Php15K per hole) 2.00 holes 15,000.00 30,000.00 - - - - - - - - - - - - - - - - 30,000.00

1.2 DESIGN & ENGINEERING DRAWINGS

1.2.1 Cost of Design & Engineering Drawings - Preliminary & Final - - - - - - - - 1.00 L.S. 120,000.00 150,000.00 - - - - - - - - 150,000.00

1.2.2 Estimation & Construction Schedule - Preliminary & Final - - - - - - - - 1.00 L.S. 50,000.00 75,000.00 - - - - - - - - 75,000.00

TOTAL AMOUNT, PRELIMINARIES 30,000.00 - 225,000.00 - - 255,000.00

#1 SUB TOTAL AMOUNT, PRELIMINARIES 30,000.00 - 225,000.00 - - 255,000.00
GENERAL REQUIREMENTS
2.0 MOBILIZATION
2.0.1 MOBILIZATION COST -

A Materials: -

Fuel Cost for Transporting Manpower, Initial Materials & Tools &
a.1 80.00 day 300.00 24,000.00 - - - - - - - - - - - - - - - - 24,000.00
Equipment

B.1 Indirect Manpower

b.1.1 Light Duty Driver - - - - - - - - 80 1 500.00 40,000.00 - - - - - - - - 40,000.00

B.2 Direct Manpower

b.2.1 N/A - - - - - - - - - - - - - - - - - - - -

C Equipment:

c.1 Dyna or Elf Truck - - - - - - - - - - - - - - - 80 1 - - -

D Small Hand/ Special Tools

d.1 Hand Tools for Truck & Safety Signs - - - - - - - - - - - - - - - - - - - -

2.0.2 WORKER'S QUARTERS

A Materials: -

a.1 Plywood 4' x 8' x 1/4", Coco Lumber, Asstd. Nails 1.00 l.s. 10,000.00 15,000.00 - - - - - - - - - - - - - - - - 15,000.00

B.1 Indirect Manpower

b.1.1 N/A - - - - - - - - - - - - - - - - - - - - -

B.2 Direct Manpower

b.2.1 N/A - - - - - - - - - - - - - - - - - - - -

C Equipment:

c.1 N/A - - - - - - - - - - - - - - - 0 0 - - -

D Small Hand/ Special Tools

d.1 N/A - - - - - - - - - - - - - - - - - - - -

2.0.3 PERMITS AND FEES

Estimated Building Permit Fee at City Buildings and Architecture Office (CBAO) of
2.0.3.1 Baguio City - Computed Php6,000 for every 100 sq.m. of the building (Total Floor Area 1.00 L.S. 30,060.00 30,060.00 - - - - - - - - - - - - - - - - 30,060.00
of Warehouse = 501 m2)
Miscellaneous Costs - Blue Prints, Photocopies, Notarization Fees & Other Clearances
2.0.3.2 1.00 L.S. 5,000.00 10,000.00 - - - - - - - - - - - - - - - - 10,000.00
such as Occupancy Permit

2.0.3.3 Building Permit Billboard (0.60 X 0.90 Plywood ) 1.00 L.S. 500.00 500.00 - - - - - - - - - - - - - - - - 500.00

TOTAL AMOUNT, GENERAL REQUIREMENTS 79,560.00 - 40,000.00 - - 119,560.00

#2 SUB TOTAL AMOUNT, GENERAL REQUIREMENTS 79,560.00 - 40,000.00 - - 119,560.00
SITE WORKS
3.0 SITE PREPARATION 0
3.0.1 SITE LAY OUT, CLEARING AND GRUBBING

3.0.1.1 Site Clearing & Staking out

1 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

A Materials:

a.1 No Materials - - - - - - - - - - - - - - - - -

B.1 Indirect Manpower - - - - - - - - - - - - - - - - -

b.1.1 General Foreman - - - - - - - - - - - - - - - - -

b.1.2 Surveyor - - - - - - - - - - - - - - - - -

b.1.3 Surveying Assistant - - - - - - - - - - - - - - - - -

B.2 Direct Manpower: - - - - - - - - - - - - - - - - -

b.2.1 Labour - - - - - - - - 3 8 400.00 9,600.00 - - - - 9,600.00

C Equipment: - - - - - - - - - - - - - - - - -

c.1 No Heavy Equipment Required - - - - - - - - - - - - - - - - -

D Small & Special Tools: - - - - - - - - - - - - - - - - -

d.1 Transit Level/Theodolite, Marking Tools - - - - - - - - - - - - - - - - -

Hand saws, Shovels, Pickaxes, Rakes and Hoes, Buggy Carts,

d.2 - - - - - - - - - - - - - - - - -
Mallet

3.0.2 EARTH WORKS - - - - - - - - - - - - - - - - -

3.0.2.1 General Excavation, Site Leveling - - - - - - - - - - - - - - - - -

A Materials: - - - - - - - - - - - - - - - - -

a.1 Gravel 3/4" @ 100mm thk for Exterior - - - - 37.85 m3 1,300.00 49,199.80 - - - - - - - - 49,199.80

B.1 Indirect Manpower: - - - - - - - - - - - - - - - - -

b.1.1 General Foreman - - - - - - - - - - - - - - - - -

b.1.2 Surveyor - - - - - - - - - - - - - - - - -

b.1.3 Surveying Assistant - - - - - - - - - - - - - - - - -

B.2 Direct Manpower: - - - - - - - - - - - - - - - - -

b.2.1 Labour - - - - - - - - 3 8 400.00 9,600.00 - - - - 9,600.00

C Equipment - - - - - - - - - - - - - - - - -

c.1 Mobilization and Demobilization of Operator for Excavator - - - - - - - - - - - - 1 1 l.s. 20,000.00 20,000.00

Leveling of Grade using Excavator PC-200 or equivalent at

c.2 - - - - - - - - - - - - 2 1 3,000.00 48,000.00 48,000.00
Minimum Rental Charge = P3K per hour
Mobilization/Demobilization Fee for 3.5 Tonner Vibratory Road
c.3 - - - - - - - - - - - - 1 1 5,000.00 5,000.00 5,000.00
Roller Compactor
Compaction using Vibrator at Minimum Rental Charge = 1,100
c.2 - - - - - - - - - - - - 2 1 1,100.00 17,600.00 17,600.00
per hour
TOTAL AMOUNT, SITE PREPARATION - 49,199.80 - 19,200.00 90,600.00 158,999.80
#3 SUB TOTAL AMOUNT, SITE WORKS - 49,199.80 - 19,200.00 90,600.00 158,999.80
SHOWROOM
4.0 GENERAL WORKS
4.0.1 REBAR FABRICATION - SHOWROOM (All Cut & Bend for Def. Bars - by Supplier)

4.0.2 PAINTING BY PRIMER OF ALL STEEL & ROOF SHEETS - SHOWROOM

A Materials:

a.1 Paint Brush 4", 3" & 2" - - - - 15.00 pcs 220.00 3,300.00 - - - - - - - - - - - - 3,300.00

a.2 Paint Rollers - - - - 15.00 pcs 220.00 3,300.00 - - - - - - - - - - - - 3,300.00

a.3 Red Lead Paint - - - 15.00 gal 420.00 6,300.00 - - - - - - - - - - - - 6,300.00

a.4 Thinner - - - 5.00 gal 232.50 1,162.50 - - - - - - - - - - - - 1,162.50

a.5 Rugs - - - 5.00 kg 50.00 250.00 - - - - - - - - - - - - 250.00

B. Direct Manpower

b.1 Painter - - - - - - - - - - - - 5 5 500.00 12,500.00 - - - - 12,500.00

C Equipment:

c.1 No Heavy Equipment Required - - - - - - - - - - - - - - - - - - - - -

D Small & Special Tools

d.1 Buckets as Paint Trays (Improvised) - - - - - - - - - - - - - - - - - - - - -

4.0.3 SAND SIEVING - SHOWROOM

2 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

A Materials:

a.1 As indicated in the Estimated Sand Materials under ___ - - - - - - - - - - - - - - - - - - - - -

B Manpower: - - - - - - - - - - - - - - - - - - - - -
b.1 Labour - - - - - - - - - - - - 5 4 400.00 8,000.00 - - - - 8,000.00
C Equipment: - - - - - - - - - - - - - - - - - - - - -
c.1 No Heavy Equipment Required - - - - - - - - - - - - - - - - - - - - -
D Small & Special Tools - - - - - - - - - - - - - - - - - - - - -
d.1 Sand Siever (improvised) - 2 pcs. - - - - - - - - - - - - - - - - - - - - -
d.2 Shovel (2 pcs,) - - - - - - - - - - - - - - - - - - - - -
d.3 Wheelburrow (1) - - - - - - - - - - - - - - - - - - - - -
TOTAL AMOUNT, GENERAL WORKS (Showroom) - 14,312.50 - 20,500.00 - 34,812.50
4.0 CIVIL / STRUCTURAL WORKS (Showroom)
4.0.1 STRUCTURAL EXCAVATION BY MANUAL - SHOWROOM -

Parameters: -

4.0.1.1 Excavation for Structural Foundation -

Total Volume for Structural Excavation = 57.05 m3 -

A Materials: -

a.1 N/A -

B. Direct Manpower: - - - - -

b.1 Labour - - 6 8 400.00 19,200.00 - 19,200.00

C Equipment: -

c.1 N/A - - - - - - - - - - - - - - - - - - - - -

D Small & Special Tools -

d.1 Shovels & Hoes - - - - - - - - - - - - - - - - - - - - -

d.2 Wheelburrows - - - - - - - - - - - - - - - - - - - - -

4.0.2 LEVEL & COMPACTION OF FOOTING & TIE BEAMS BY PORTABLE MACHINE -

4.0.2.1 Leveling & Compaction of Footing & Ftg. Tie Beams by Plate/Jumping Compactor -

A Materials: -

a.1 N/A -

B. Direct Manpower: - - - - -

b.1 Labour - - 2 4 400.00 3,200.00 - 3,200.00

C Equipment: -

c.1 Plate Compactor or Jumping Compactor for Showroom - - - - - - - - - - - - - - - - 2.00 1.00 1,300.00 2,600.00 2,600.00

Plate Compactor or Jumping Compactor for Showroom, Mob. Fee 1.00 1.00 1,000.00 1,000.00 1,000.00

D Small & Special Tools -

d.1 Drum & Water Hose - - - - - - - - - - - - - - - - - - - - -

d.2 Shovels & Rakes -

d.3 Wheelburrows - - - - - - - - - - - - - - - - - - - - -

4.0.3 GRAVEL BED BEFORE CASTING OF FOOTING & FTG. TIE BEAMS -

4.0.3.1 Gravel Bed -

Total Volume of Gravel Bed for Footing & Tie Beam = 2.77 m3 -

A Materials: -

a.1 Gravel 3/4" @ 100mm thk 2.77 m3 1,300.00 3,598.40 - - 3,598.40

B. Direct Manpower: - - - - -

b.1 Labour - - 1.00 3.00 400.00 1,200.00 - 1,200.00

C Equipment: -

c.1 No Heavy Equipment Required -

D Small & Special Tools: -

d.1 Transit Level/Theodolite, Marking Tools -

d.2 Shovels, Rakes and Hoes, Buggy Carts -

3 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

4.0.4 REBAR FIXING FOR FOOTINGS -

A.1 Materials for Footings, Ftg. Tie Beams & Pedestals -

a.1.1 25mm Def. Bars 1,076.08 kg 42.90 46,164.02 46,164.02

a.1.1.1 Cost of Fabrication, Cut and Bend kg 4.00 4,304.34 4,304.34

a.1.1.2 Cost of Delivery kg 2.00 2,152.17 2,152.17

a.1.2 G.I. Tie Wire #16 14.00 kg 72.00 1,008.00 1,008.00

B. Direct Manpower: - - - - -

b.1 Labour - - 2 2 400.00 1,600.00 - 1,600.00

b.2 Steelman - - 2 4 500.00 4,000.00 - 4,000.00

C Equipment: -

c.1 No Heavy Equipment Required -

D Small Hand/Special Tools: -

d.1 Transit Level/Theodolite, Marking Tools -

d.2 Rebar Twisters -

4.0.5 CONCRETING FOR FOOTING - -

4.0.5-A Concreting of Footing -

Total Concrete Volume for Footing (F1 & F3) = 9.47 m3 -

A.1 Materials: -

a.1 Cement 78.00 bags 225.00 17,550.00 17,550.00

a.2 Sand 4.16 m3 900.00 3,748.14 3,748.14

a.3 Gravel 3/4" @ 100mm thk 8.33 m3 1,300.00 10,827.96 10,827.96

B. Direct Manpower: - - - - -

b.1 Labour - - 1 5 400.00 2,000.00 - 2,000.00

b.2 Mason - - 1 1 500.00 500.00 - 500.00

C Equipment: -

c.1 Concrete Mixer (1 Unit) -

c.2 Concrete Vibrator (1 Unit) -

D. Small Hand/Special Tools: -

d.1 Screeds & Floats -

d.2 Buckets, Shovels -

d.2 Water Drum (with water hose) -

4.0.5-B Concrete Curing for Footings -

A Materials: -

a.1 No Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 3 1 400.00 1,200.00 - 1,200.00

C Equipment: -

c.1 No Equipment Involved -

D. Small Hand/Special Tools: -

d.1 Buckets -

d.2 Water Drum (with water hose) -

4.0.6 BACKFILLING & COMPACTION OF SOIL FOR ISOLATED FOOTINGS -

Total Vol. of Backfilled Soil for Foundation = 9.14 m3 -

A Materials: -

a.1 Existing Soil Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 2 5 400.00 4,000.00 - 4,000.00

4 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

C Equipment: -

c.1 Plate Compactor including Mob/Demob Fees 2 1 1,300.00 2,600.00 2,600.00

D. Small Hand/Special Tools: -

d.1 Shovels, Rakes and Hoes, Buggy Cart -

d.2 Water Drum (with water hose) -

4.0.7 REBAR FIXING FOR FOOTING TIE BEAMS & PEDESTAL -

A.1 Materials for Footings, Ftg. Tie Beams & Pedestals -

a.1.1 25mm, 16mm & 10mm Def. Bars 1,108.70 kg 42.90 47,563.44 47,563.44

a.1.1.1 Cost of Fabrication, Cut and Bend kg 4.00 4,434.82 4,434.82

a.1.1.2 Cost of Delivery kg 2.00 2,217.41 2,217.41

a.1.2 G.I. Tie Wire #16 15.00 kg 72.00 1,080.00 1,080.00

B. Direct Manpower: - - - - -

b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00

b.2 Steelman - - 3 4 500.00 6,000.00 - 6,000.00

C Equipment: -

c.1 No Heavy Equipment Required -

D Small Hand/Special Tools: -

d.1 Rebar Twisters -

4.0.8 Formworks for Footing Tie Beams & Pedestals -

A Materials: -

a.1 Ord. Plywood 1/4 15.00 pcs 440.00 6,600.00 6,600.00

a.2 Coco Lumber 2" x 2"x 12' & 2" x 3" x 12' 0.50 l.s. 20,000.00 10,000.00 10,000.00

a.3 Assorted Common Nails 7.50 kg 70.00 525.00 525.00

B. Direct Manpower: - - - - -

b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00

b.2 Carpenter - - 3 4 500.00 6,000.00 - 6,000.00

C Small & Special Tools: -

d.1 Transit Level/Theodolite, Marking Tools -

d.2 Hammers, Plumb Tool, Level, Bareta De Cabra -

4.0.9 Base Plates & Anchor Bolts Setting -

A Materials: -

a.1 Anchor Bolts, .40m min. Length, 22 mm, B.I. High Tensile 28.00 pcs 200.00 5,600.00 5,600.00

a.2 Base Plates, .50 x .35 x 25mm thk (7 pcs) with 4 holes 7.00 pcs 4,200.00 29,400.00 29,400.00

B. Direct & Indirect Manpower Involved (included in Formworks duration) -

C. Small Hand/Special Tools: -

c.1 Transit Level/Theodolite, Marking Tools -

c.2 Torque wrenches -

4.0.10 Concreting for Footing Tie Beams & Pedestals -

Parameters -

Concrete Volume for Pedestal (C1 to C2) = 1.85 m3 -

Concrete Volume for Ftg Tie Beam (FTB1 & FTB3) = 4.80 m3 -

Total Concrete Volume = 6.65 m3 -

A Materials: -

a.1 Cement 55.00 bags 225.00 12,375.00 12,375.00

a.2 Sand 2.93 m3 900.00 2,632.61 2,632.61

a.3 Gravel 3/4" @ 100mm thk 5.85 m3 1,300.00 7,605.31 7,605.31

B. Direct Manpower: - - - - -

5 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

b.1 Labour - - 1 6 400.00 2,400.00 - 2,400.00

b.2 Mason - - 1 2 500.00 1,000.00 - 1,000.00

C Equipment: -

c.1 Concrete Mixer (1 Unit) -

c.2 Concrete Vibrator (1 Unit) -

D. Small Hand/Special Tools: -

d.1 Screeds & Floats -

d.2 Buckets, Shovels -

d.2 Water Drum (with water hose) -

d.3 Mallette (tapping of formworks during concrete pouring) -

Concrete Curing for Footing Tie Beams & Pedestals -

A Materials: -

a.1 No Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00

b.2 Carpenter - - 1 2 500.00 1,000.00 - 1,000.00

b.3 Mason (Plastering of Exposed Pedestals) - - 3 2 500.00 3,000.00 - 3,000.00

C Equipment: -

c.1 No Equipment Involved -

D. Small Hand/Special Tools: -

d.1 Buckets -

d.2 Water Drum (with water hose) -

d.2 Hammers, Baretta De Cabra -

4.0.11 Backfilling & Compaction of Soil for Tie Beams & Pedestals -

Total Vol. of Backfilled Soil for Foundation = 9.97 m3 -

A Materials: -

a.1 Existing Soil Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 2 5 400.00 4,000.00 - 4,000.00

C Equipment: -

c.1 Plate Compactor 2 1 1,300.00 2,600.00 2,600.00

D. Small Hand/Special Tools: -

d.1 Shovels, Rakes and Hoes, Buggy Cart -

d.2 Water Drum (with water hose) -

TOTAL AMOUNT, CIVIL WORKS (Showroom) - 219,386.62 - 67,500.00 8,800.00 295,686.62

5.0 STEEL WORKS (Showroom)
5.0.1 PRE-FABRICATED STEEL COLUMNS -

5.0.1.1 Fabrication of Steel Columns -

A Materials: -
I-Beam W 16 x 100 (149 kgs/m, total length: 6.6m x 7 pcs =
a.1 6,883.80 kg 42.00 289,119.60 289,119.60
46.20m )
125 x 380mm x 12.7mm thk MS Plate (for Column Stiffener = 70
a.2 1.17 sheet 12,085.00 14,099.17 14,099.17
pcs)

a.3 400 x 1m x 10mmthk MS Plate (for Haunch Stiffener = 6 pcs) 0.77 sheet 10,808.00 8,313.85 8,313.85

a.4 Welding Rods 1.00 box/25kg 2,100.00 2,100.00 2,100.00

5.0.2 WALL -

5.0.2.1 Fabrication of Steel Braces for Walls -

A Materials: -

Metal Studs - U Track Vertical/Horizontal (32mm x 102mm x

a.1 -
.8mm thk x 3m)

6 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

E1-E3 (Front Elev.) -

Vertical 5.6 23.00 pc/3m 180.00 4,140.00 4,140.00

Vertical 3.35 2.00 pc/3m 180.00 360.00 360.00

Horizontal 15.5 16.00 pc/3m 180.00 2,880.00 2,880.00

Horizontal 2.2 1.00 pc/3m 180.00 180.00 180.00

Horizontal 1.55 2.00 pc/3m 180.00 360.00 360.00

Horizontal 2.3 2.00 pc/3m 180.00 360.00 360.00

Horizontal 4.3 3.00 pc/3m 180.00 540.00 540.00

Horizontal 2.0 2.00 pc/3m 180.00 360.00 360.00

Horizontal 1.85 2.00 pc/3m 180.00 360.00 360.00

Right Elev. -

Vertical 5.25 28.00 pc/3m - - -

Horizontal 20.5 35.00 pc/3m 180.00 6,300.00 6,300.00

Left Elev. -

Vertical 5.25 9.00 pc/3m - - -

Horizontal 5.4 9.00 pc/3m - - -

Rear Elevation -
Vertical 5.50m 22.00 pc/3m 180.00 3,960.00 3,960.00

Horizontal 15.5m 26.00 pc/3m 180.00 4,680.00 4,680.00

a.2 Angular Bar 1"x1"x 6m 2.00 pc/6m 505.00 1,010.00 1,010.00

a.3 10mm Round Bar Diagonal Wall Bracing 5.00 pc/6m 191.00 955.00 955.00

a.4 C-Channel (9"x2.5" x 7.24mm thk x 6m) = 22.32kg/m 4.00 pc/6m 8,500.00 34,000.00 34,000.00

5.0.3 ROOF TRUSSES -

5.0.3.1 Fabrication of Steel Frames for Roofing -

A Materials: -

I-Beam Rafter W12X58 (86 kgs/m, total length: 15m x 3pcs =

a.1 3,870.00 kg 42.00 162,540.00 162,540.00
45m)

a.2 C-Purlins (2"x4" x 1.1 or 1.2mm thk x 6m) 32.00 pc/6m 471.00 15,072.00 15,072.00

a.3.1 10mm Round Bar Roof Bracing, X-diagonal 5.00 pc/6m 191.00 955.00 955.00

a.3.2 10mm Round Bar Roof Bracing, Straight 15.00 pc/6m 191.00 2,865.00 2,865.00

100mm x 280mm x 10mm thk MS Plate (for Roof Rafter Stiffener

a.3.3 0.43 sheet 10,808.00 4,655.75 4,655.75
= 24pcs)

a.3.4 Welding Rods 1.00 box/25kg 2,100.00 2,100.00 2,100.00

5.0.4 LABOR COMPONENTS -

5.0.4.1 Erection of Steel Columns = 6883.8 kg = 6.88 tons = 7 columns = 4 days

B. Direct Manpower: - - - - -

b.1 Leadman - - 4 1 550.00 2,200.00 - 2,200.00

b.2 Fitters 4 4 500.00 8,000.00 8,000.00

b.3 Welders 4 2 500.00 4,000.00 4,000.00

b.4 Helpers 4 4 400.00 6,400.00 6,400.00

5.0.5.2 Installation of Steel Braces for Walls -

B. Direct Manpower: - - - - -

b.1 Leadman - - 4 1 550.00 2,200.00 - 2,200.00

b.2 Fitters 4 4 500.00 8,000.00 8,000.00

b.2 Welders 4 2 500.00 4,000.00 4,000.00

b.4 Helpers 4 4 400.00 6,400.00 6,400.00

5.0.5.3 Roof Trusses Works -

B. Direct Manpower: - - - - -

b.1 Leadman - - 5 1 550.00 2,750.00 - 2,750.00

7 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

b.2 Fitters 5 4 500.00 10,000.00 10,000.00

b.2 Welders 5 2 500.00 5,000.00 5,000.00

b.4 Helpers 5 4 400.00 8,000.00 8,000.00

5.0.5 EQUIPMENT/HAND & SPECIAL TOOLS -

C. Small Hand/Special Tools: -

c.1 Chain Blocks/Pulleys -

c.2 Welding Machines -

c.3 Cutting Outfit -

c.4 Acetyline with Tank -

TOTAL AMOUNT, STEEL WORKS (Showroom) - 562,265.37 - 66,950.00 - 629,215.37

6.0 ARCHITECTURAL WORKS (Showroom)
6.0.1 GRADE SLAB -

6.0.1.1 Backfilling & Compaction of Soil for Grade Slab -

A Materials: -

a.1 Existing Soil Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 2 5 400.00 4,000.00 - 4,000.00

C Equipment: -

c.1 Plate Compactor 2 1 1,300.00 2,600.00 2,600.00

D. Small Hand/Special Tools: -

d.1 Shovels, Rakes and Hoes, Buggy Cart -

d.2 Water Drum (with water hose) -

6.0.1.2 Soil Termite Control Work -

A Materials: -

a.1 Termite Chemical 4.00 liters 3,500.00 14,000.00 14,000.00

B.1 Direct Manpower: - - - - -

b.1. Labour - - 1 2 400.00 800.00 - 800.00

C Special Tools: -

d.1 Pump Sprayer with mini compressor, Drum with Water -

6.0.1.3 Gravel Filling before Grade Slab -

A Materials: -

a.1 Gravel 3/4" @ 100mm thk 17.28 m3 1,300.00 22,460.10 22,460.10

B.1 Direct Manpower: - - - - -

b.1 Labour - - 1 5 400.00 2,000.00 - 2,000.00

C Equipment: -

c.1 Plate Compactor 1 1 1,300.00 1,300.00 1,300.00

D Small Hand Tools: -

d.1 Concrete Buggy/Wheelbarrow -

d.2 Shovels & Hoes -

d.3 Rakes -

6.0.1.4 Rebar Fixing for Grade Slab: -

A Materials: -

a.1 10 mm Temperature Bars (Longitudinal) -

a.2 10 mm Temperature Bars (Transverse) -

Summary Rebar for Floor Slab: -

-
10mm
136.00 pcs/6m 144.00 19,584.00 19,584.00

a.3 G.I. Tie Wire #16 7.00 kg 72.00 504.00 504.00

8 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

B.1 Direct Manpower: - - - - -

b.1 Labour - - 2 2 400.00 1,600.00 - 1,600.00

b.2 Steelman - - 2 4 500.00 4,000.00 - 4,000.00

C Equipment: -

c.1 No Heavy Equipment Required -

D Small Hand/Special Tools: -

d.1 Rebar Twisters -

6.0.1.5-A Concreting for Grade Slab -

Parameters -

Total Concrete Volume for Grade Slab = 22.50 m3 -

A Materials: -

a.1 Cement 185.00 bags 225.00 41,625.00 41,625.00

a.2 Sand 9.90 m3 900.00 8,910.00 8,910.00

a.3 Gravel 3/4" @ 100mm thk 19.80 m3 1,300.00 25,740.00 25,740.00

B.1 Direct Manpower: - - - - -

b.1 Labour - - 1 6 400.00 2,400.00 - 2,400.00

b.2 Mason - - 1 2 500.00 1,000.00 - 1,000.00

C Equipment: -

c.1 Concrete Mixer (1 Unit) -

c.2 Concrete Vibrator (1 Unit) -

D. Small Hand/Special Tools: -

d.1 Screeds & Floats -

d.2 Buckets, Shovels, Mixing Tray -

d.3 Water Drum (with water hose) -

6.0.1.5-B Concrete Curing for Grade Slab -

A Materials: -

a.1 No Materials -

B.1 Direct Manpower: - - - - -

b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00

b.2 Mason (Topping Works) - - 2 2 500.00 2,000.00 - 2,000.00

C Equipment: -

c.1 No Equipment Involved -

D. Small Hand/Special Tools: -

d.1 Buckets -

d.2 Water Drum (with water hose) -

d.3 Mixing Trays, Shovels -

6.0.2 CAST-IN-PLACE TOP BASE ON GRADE SLAB -

6.0.2.1 Rebar Fixing of Top Base on Grade Slab

A Materials: -

a.1 10mm L Type 8.00 pcs/6m 144.00 1,152.00 1,152.00

a.2 12 mm horizontal 6.00 pcs/6m 225.00 1,350.00 1,350.00

a.3 G.I. Tie Wire #16 1.00 kg 72.00 72.00 72.00

B.1 Direct Manpower: - - - - -

b.1 Labour - - 1 2 400.00 800.00 - 800.00

b.2 Steelman - - 1 4 500.00 2,000.00 - 2,000.00

C Equipment: -

c.1 N/A -

9 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

D. Small Hand/Special Tools: -

d.1 Rebar Twisters -

6.0.2.2 Formworks for Top Base on Grade Slab

A Materials: -

a.1 N/A - Used Materials - - - - -

B. Direct Manpower: - - - - -

b.1 Labour - - 1 2 400.00 800.00 - 800.00

b.2 Carpenter - - 1 2 500.00 1,000.00 - 1,000.00

C Equipment: -

c.1 N/A -

D. Small Hand/Special Tools: -

d.1 Rebar Twisters -

6.0.2.3-A Cast-in-Situ for Top Base on Grade Slab

Total Concrete Volume for Top Base on Grade Slab = 0.303455 m3 -

A Materials: -

a.1 Cement 3.00 bags 225.00 675.00 675.00

a.2 Sand 0.13 m3 900.00 120.17 120.17

a.3 Gravel 3/4" @ 100mm thk 0.27 m3 1,300.00 347.15 347.15

B. Direct Manpower: - - - - -

b.1 Labour - - 1 4 400.00 1,600.00 - 1,600.00

b.2 Mason - - 1 2 500.00 1,000.00 - 1,000.00

C Equipment: -

c.1 Concrete Mixer (1 Unit) -

c.2 Concrete Vibrator (1 Unit) -

D. Small Hand/Special Tools: -

d.1 Screeds & Floats -

d.2 Buckets, Shovels, Mixing Tray -

d.3 Water Drum (with water hose) -

6.0.2.3-B Concrete Curing for Top Base on Grade Slab -

A Materials: -

a.1 No Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00

b.2 Mason (Topping Works) - - 2 2 500.00 2,000.00 - 2,000.00

C Equipment: -

c.1 No Equipment Involved -

D. Small Hand/Special Tools: -

d.1 Buckets -

d.2 Water Drum (with water hose) -

d.3 Mixing Trays, Shovels -

6.0.3 ROOFING & TINING -

Roofing, Area in Square Meter = 150m2 (Showroom) -

6.0.3.1 Installation of Metal Sheets for Roof -

A Materials: -

a.1 Corrugated Metal Sheet G. 24 (4' x 14') 36.00 pcs 880.00 31,680.00 31,680.00

a.2 Tek Screw / J-Bolt w/ Washers (12x45x 1 1/2 long) 1,292.00 pcs 2.00 2,584.00 2,584.00

a.3 Pre-painted Ridge Roll, GA 24 (0.701 mm) x 2.44m 5.00 pcs 175.00 875.00 875.00

10 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

B. Direct Manpower: - - - - -

b.1 Roof Installer - - 4 6 500.00 12,000.00 - 12,000.00

b.2 Labor 4 2 400.00 3,200.00 3,200.00

6.0.3.2 Installation of Gutter & Downspouts -

a.1 Pre-painted Gutter, GA 24(0.701 mm) x 2.44m 15.00 pcs 355.00 5,325.00 5,325.00

a.2 Rain Downspouts PVC 4" 4.00 pcs/3m 800.00 3,200.00 3,200.00

a.3 PVC 90 deg elbow, 4" 4.00 pcs 92.00 368.00 368.00

a.4 PVC Coupling, 4" 4.00 pcs 61.00 244.00 244.00

a.5 Solvent Cement 3.00 cans 80.00 240.00 240.00

B. Direct Manpower: - - - - -

b.1 Roof Installer - - 2 3 500.00 3,000.00 - 3,000.00

b.2 Labor 2 2 400.00 1,600.00 1,600.00

C Equipment: -

c.1 No Equipment Involved -

D. Small Hand/Special Tools: -

d.1 Chain Blocks/Pulleys -

d.2 Tek Screw Gun -

6.0.4 WALL CLADDING -

6.0.4.1 Installation of Metal Sheets for Walls -

Parameters: -

Wall Cladding -

Grid E1-E3 (Front Side) -

Grid A1-A3 (Rear/Center) -

Less: -

Area of 2 Windows -

Area of 1 Window -

Area of 1 Door -

Grid A3-E3 (Left Side) - Facing Dispatched Area -

Grid A1-E1 (Right Side) -

Total Area of Wall Sheets (Prepainted Corrugated Galvanized Steel Sheet, Long
-
Span)
A Materials: -

a.1 Corrugated Metal Sheet G. 24 (4' x 8') 48.00 pcs 480.00 23,040.00 23,040.00

a.2 Corrugated Metal Sheet G. 24 (4' x 14') 48.00 pcs 880.00 42,240.00 42,240.00

a.3 Tek Screw / J-Bolt w/ Washers (12x45x 1 1/2 long) 1,420.80 pcs 2.00 2,841.60 2,841.60

B. Direct Manpower: - - - - -

b.1 Wall Cladding Installer - - 3 6 500.00 9,000.00 - 9,000.00

b.2 Labor 3 2 400.00 2,400.00 2,400.00

C Equipment: -

c.1 No Equipment Involved -

D. Small Hand/Special Tools: -

d.1 Chain Blocks/Pulleys -

d.2 Tek Screw Gun -

6.0.5 DOORS & WINDOWS -

6.0.5.1 Installation of 1 set Door & 1 set Window -

A Materials: -

Door - Double Swing Door -

Aluminum Frame with Clear Glass, complete w/ accessories 1.00 set 18,500.00 18,500.00 18,500.00

11 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

Window - Aluminum Fixed Window -

6mm thk clear glass on Alum. Frame 2.00 sets 7,000.00 17,000.00 17,000.00

B. Direct Manpower:

Cost of Installation for Glass Door & Aluminum Windows 1 3 5,500.00 5,500.00 5,500.00

TOTAL AMOUNT, ARCHITECTURAL WORKS (Showroom) - 284,677.02 - 68,500.00 3,900.00 357,077.02

#4 SUB TOTAL AMOUNT, CONSTRUCTION OF SHOWROOM - 1,080,641.51 - 223,450.00 12,700.00 1,316,791.51
STOCKROOM
7.0 GENERAL WORKS (Stockroom)
7.0.1 REBAR FABRICATION - STOCKROOM (All Cut & Bend for Def. Bars - by Supplier)
7.0.2 PAINTING BY PRIMER OF ALL STEEL & ROOF SHEETS - SHOWROOM
A Materials:
a.1 Paint Brush 4", 3" & 2" - - - - 15.00 pcs 220.00 3,300.00 - - - - - - - - - - - - 3,300.00
a.2 Paint Rollers - - - - 15.00 pcs 220.00 3,300.00 - - - - - - - - - - - - 3,300.00
a.3 Red Lead Paint - - - 15.00 gal 420.00 6,300.00 - - - - - - - - - - - - 6,300.00
a.4 Thinner - - - 5.00 gal 232.50 1,162.50 - - - - - - - - - - - - 1,162.50
a.5 Rugs - - - 5.00 kg 50.00 250.00 - - - - - - - - - - - - 250.00
B. Direct Manpower
b.1 Painter - - - - - - - - - - - - 5 5 500.00 12,500.00 - - - - 12,500.00
C Equipment:
c.1 No Heavy Equipment Required - - - - - - - - - - - - - - - - - - - - -
D Small & Special Tools
d.1 Buckets as Paint Trays (Improvised) - - - - - - - - - - - - - - - - - - - - -
7.0.3 SAND SIEVING - SHOWROOM
A Materials:
As indicated in the Estimated Sand Materials under
a.1 - - - - - - - - - - - - - - - - - - - - -
Rebar Fixing
B Manpower: - - - - - - - - - - - - - - - - - - - - -
b.1 Labour - - - - - - - - - - - - 5 4 400.00 8,000.00 - - - - 8,000.00
C Equipment: - - - - - - - - - - - - - - - - - - - - -
c.1 No Heavy Equipment Required - - - - - - - - - - - - - - - - - - - - -
D Small & Special Tools - - - - - - - - - - - - - - - - - - - - -
d.1 Sand Siever (improvised) - 2 pcs. - - - - - - - - - - - - - - - - - - - - -
d.2 Shovel (2 pcs,) - - - - - - - - - - - - - - - - - - - - -
d.3 Wheelburrow (1) - - - - - - - - - - - - - - - - - - - - -
TOTAL AMOUNT, GENERAL WORKS (Stockroom) - 14,312.50 - 20,500.00 - 34,812.50
8.0 CIVIL WORKS (Stockroom)
8.0.1 EXCAVATION -
Excavation
8.0.1 for Structural Foundation -
7.1.1.1 Footings (F1) -
7.1.1.2 Footings (F2) -
7.1.1.3 Footings (F3)
7.1.1.4 Footing Tie Beam (FTB-1), Longitudinal -
7.1.1.5 Footing Tie Beam (FTB-3), Transverse -
Total Volume for Structural Excavation = 45.09 m3 -
A Materials: -
a.1 No Materials -
B. Direct Manpower: - - - - -
b.1 Labour - - 6 8 400.00 19,200.00 - 19,200.00

8.0.2 LEVEL & COMPACTION OF FOOTING & TIE BEAMS BY PORTABLE MACHINE -

8.0.2.1 Leveling & Compaction of Footing & Ftg. Tie Beams by Plate/Jumping Compactor -

A Materials: -

a.1 N/A -

B. Direct Manpower: - - - - -

b.1 Labour - - 2 4 400.00 3,200.00 - 3,200.00

C Equipment: -

c.1 Plate Compactor or Jumping Compactor for Showroom - - - - - - - - - - - - - - - - 2.00 1.00 1,300.00 2,600.00 2,600.00

c.2 Plate Compactor or Jumping Compactor for Showroom, Mob. Fee 1.00 1.00 1,000.00 1,000.00 1,000.00

D Small & Special Tools -

d.1 Drum & Water Hose - - - - - - - - - - - - - - - - - - - - -

12 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

d.2 Shovels & Rakes -

d.3 Wheelburrows - - - - - - - - - - - - - - - - - - - - -

8.0.2 GRAVEL BED BEFORE CASTING OF FOOTING & FTG. TIE BEAMS -
8.0.2.1 Gravel Bed -
Total Volume of Gravel Bed for Footing & Tie Beam = 1.37 m3 -
A Materials: -
a.1 Gravel 3/4" @ 100mm thk 1.37 m3 1,300.00 1,779.70 - - 1,779.70
B. Direct Manpower: - - - - -
b.1 Labour - - 1.00 2.00 400.00 800.00 - 800.00
C Equipment: -
c.1 No Heavy Equipment Required -
D Small & Special Tools: -
d.1 Transit Level/Theodolite, Marking Tools -
d.2 Shovels, Rakes and Hoes, Buggy Carts -
8.0.3 CONCRETING FOR FOOTINGS
8.0.3.1 Rebar Fixing for Footings
A.1 Materials for Footings, Ftg. Tie Beams & Pedestals -
a.1.1 25mm Def. Bars 679.10 kg 42.90 29,133.60 29,133.60

a.1.1.1 Cost of Fabrication, Cut and Bend kg 4.00 2,716.42 2,716.42

a.1.1.2 Cost of Delivery kg 2.00 1,358.21 1,358.21

A.3 Materials, Others: -

a.3.1 G.I. Tie Wire #16 9.00 kg 72.00 648.00 648.00
B. Direct Manpower: - - - - -
b.1 Labour - - 2 2 400.00 1,600.00 - 1,600.00
b.2 Steelman - - 2 4 500.00 4,000.00 - 4,000.00
C Equipment: -
c.1 No Heavy Equipment Required -
D Small Hand/Special Tools: -
d.1 Transit Level/Theodolite, Marking Tools -
d.2 Rebar Twisters -
8.0.3.1-A Concreting for Footing -
Parameter: -

Total Concrete Volume for Footing (F1, F2 & F3) = 6.05 m3 -

A Materials: -
a.1 Cement 50.00 bags 225.00 11,250.00 11,250.00
a.2 Sand 2.66 m3 900.00 2,397.38 2,397.38
a.3 Gravel 5.33 m3 1,300.00 6,925.78 6,925.78
B. Direct Manpower: - - - - -
b.1 Labour - - 1 5 400.00 2,000.00 - 2,000.00
b.2 Mason - - 1 1 500.00 500.00 - 500.00
C Equipment: -
c.1 Concrete Mixer (1 Unit) -
c.2 Concrete Vibrator (1 Unit) -
D. Small Hand/Special Tools: -
d.1 Screeds & Floats -
d.2 Buckets, Shovels -
d.2 Water Drum (with water hose) -
8.0.3.1-B Concrete Curing for Footings -
A Materials: -
a.1 No Materials -
B. Direct Manpower: - - - - -
b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00
C Equipment: -
c.1 No Equipment Involved -
D. Small Hand/Special Tools: -
d.1 Buckets -
d.2 Water Drum (with water hose) -
8.0.4 BACKFILLING & COMPACTION OF SOIL FOR ISOLATED FOOTINGS -
Total Vol. of Backfilled Soil for Foundation = 9.14 m3 -
A Materials: -
a.1 Existing Soil Materials -
B. Direct Manpower: - - - - -
b.1 Labour - - 2 5 400.00 4,000.00 - 4,000.00
C Equipment: -
c.1 Plate Compactor including Mob/Demob Fees 2 1 1,300.00 3,600.00 3,600.00

13 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

D. Small Hand/Special Tools: -

d.1 Shovels, Rakes and Hoes, Buggy Cart -
d.2 Water Drum (with water hose) -
8.0.5 CONCRETING FOR FOOTINGS TIE BEAMS & PEDESTALS -
8.0.5.1 Rebar Fixing for Footing Tie Beams & Pedestal
A.1 Materials for Footings, Ftg. Tie Beams & Pedestals -
a.1.1 25mm, 16mm & 10mm Def. Bars 847.16 kg 42.00 35,580.76 35,580.76

a.1.1.1 Cost of Fabrication, Cut and Bend kg 4.00 3,388.64 3,388.64

a.1.1.2 Cost of Delivery kg 2.00 1,694.32 1,694.32

A.3 Materials, Others: -

a.3.1 G.I. Tie Wire #16 12.00 kg 72.00 864.00 864.00
B. Direct Manpower: - - - - -
b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00
b.2 Steelman - - 3 4 500.00 6,000.00 - 6,000.00
C Equipment: -
c.1 No Heavy Equipment Required -
D Small Hand/Special Tools: -
d.1 Rebar Twisters -
8.0.5.2 Formworks for Pedestals -
A Materials: -

a.1 Ord. Plywood 1/4 10.00 pcs 440.00 4,400.00 4,400.00

a.2 Coco Lumber 2" x 2"x 12' & 2" x 3" x 12' 0.50 l.s. 20,000.00 10,000.00 10,000.00

a.3 Assorted Common Nails 7.50 kg 70.00 525.00 525.00

B. Direct Manpower: - - - - -
b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00
b.2 Carpenter - - 3 4 500.00 6,000.00 - 6,000.00
D Small & Special Tools: -
d.1 Transit Level/Theodolite, Marking Tools -
d.2 Hammers, Plumb Tool, Level, Bareta De Cabra -
8.0.5.3 Base Plates & Anchor Bolts Setting -
A Materials: -
a.1 Anchor Bolts, .60m min. Length, B.I. High Tensile 20.00 pcs 200.00 4,000.00 4,000.00
Base Plates, .46 x .65 x 12mm thk (12 pcs) with 8
a.2 5.00 pcs 2,700.00 13,500.00 13,500.00
holes 19mm
Direct & Indirect Manpower Involved (included in Formworks
B. -
duration)
C. Small Hand/Special Tools: -
d.1 Transit Level/Theodolite, Marking Tools -
d.2 Torque wrenches -
8.0.5.4-A Concreting for Footing Tie Beams & Pedestals -
Parameters -
Concrete Volume for Pedestal (C1 to C2) = 1.32 m3 -
Concrete Volume for Ftg Tie Beam (FTB1 & FTB3) = 3.60 m3 -
Total Concrete Volume = 4.92 m3 -
A Materials: -
a.1 Cement 41.00 bags 225.00 9,225.00 9,225.00
a.2 Sand 2.16 m3 900.00 1,948.32 1,948.32
a.3 Gravel 4.33 m3 1,300.00 5,628.48 5,628.48
B. Direct Manpower: - - - - -
b.1 Labour - - 1 6 400.00 2,400.00 - 2,400.00
b.2 Mason - - 1 2 500.00 1,000.00 - 1,000.00
C Equipment: -
c.1 Concrete Mixer (1 Unit) -
c.2 Concrete Vibrator (1 Unit) -
D. Small Hand/Special Tools: -
d.1 Screeds & Floats -
d.2 Buckets, Shovels -
d.2 Water Drum (with water hose) -
d.3 Mallette (tapping of formworks during concrete -
pouring)
8.0.5.4-B Concrete Curing for Footings & Pedestals -
A Materials: -
a.1 No Materials -
B. Direct Manpower: - - - - -
b.1 Labour - - 3 6 400.00 7,200.00 - 7,200.00
b.2 Carpenter - - 1 2 500.00 1,000.00 - 1,000.00
b.3 Mason (Plastering of Exposed Pedestals) - - 3 2 500.00 3,000.00 - 3,000.00

14 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

C Equipment: -
c.1 No Equipment Involved -
D. Small Hand/Special Tools: -
d.1 Buckets -
d.2 Water Drum (with water hose) -
d.2 Hammers, Baretta De Cabra -
8.0.6 BACKFILLING & COMPACTION OF SOIL FOR TIE BEAMS & PEDESTALS -
Total Vol. of Backfilled Soil for Foundation = 9.14 m3 -
A Materials: -
a.1 Existing Soil Materials -
B Direct Manpower: - - - - -
b.1 Labour - - 2 5 400.00 4,000.00 - 4,000.00
C Equipment: -
c.1 Plate Compactor 2 1 1300 2,600.00 2,600.00
D. Small Hand/Special Tools: -
d.1 Shovels, Rakes and Hoes, Buggy Cart -
d.2 Water Drum (with water hose) -
TOTAL AMOUNT, CIVIL WORKS (Stockroom) - 146,963.61 - 73,100.00 9,800.00 229,863.61
9.0 STEEL WORKS (Stockroom)
9.0.1 PRE-FABRICATED STEEL COLUMNS -
9.0.1.1 Erection of Steel Columns -

A Materials: -
I-Beam W 16 x 100 (149 kgs/m, total length: 6.6m x 5 pcs = 33m
a.1 4,917.00 kg 45.00 221,265.00 221,265.00
)
125 x 380mm x 12.7mm thk MS Plate (for Column Stiffener = 50
a.2 0.83 sheet 12,085.00 10,070.83 10,070.83
pcs)

a.3 400 x 1m x 10mmthk MS Plate (for Haunch Stiffener = 4 pcs) 0.51 sheet 5,250.00 2,692.31 2,692.31

9.0.2 STEEL WALL BRACES -

9.0.1.2 Installation of Steel Braces for Walls -
A Materials: -
Metal Studs - U Track Horizontal/Horizontal (32mm x 102mm x
a.1 -
.8mm thk x 3m)
Rear Elevation -

Vertical 5.50m 22.00 pc/3m 180.00 3,960.00 3,960.00

Horizontal 15.5m 26.00 pc/3m 180.00 4,680.00 4,680.00

Right Side Elevation -

Vertical 5.50m 15.00 pc/3m 180.00 2,700.00 2,700.00

Horizontal 10.25m 18.00 pc/3m 180.00 3,240.00 3,240.00

Left Side Elevation -

No Braces -

a.2 Angular Bar 1"x1"x 6m 2.00 pc/6m - - -

a.2 10mm Round Bar Diagonal Bracing 25.00 pc/3m 180.00 4,500.00 4,500.00

a.3 Angular Bar 1"x1"x 6m 2.00 pc/6m 505.00 1,010.00 1,010.00

a.4 C-Channel (9"x2.5" x 7.24mm thk x 6m) = 22.32kg/m 4.00 pc/6m 8,500.00 34,000.00 34,000.00
9.0.3 ROOF TRUSSES -
9.0.3.1 Installation of Steel Frames for Roofing -

A Materials: -

I-Beam Rafter W12X58 (86 kgs/m, total length: 15m x 2pcs =

a.1 2,580.00 kg 42.00 108,360.00 108,360.00
30m)

a.2 C-Purlins (2"x4" x 1.1 or 1.2mm thk x 6m) 32.00 pc/6m 471.00 15,072.00 15,072.00

a.3.1 10mm Round Bar Roof Bracing, X-diagonal 5.00 pc/6m 191.00 955.00 955.00

a.3.2 10mm Round Bar Roof Bracing, Straight 15.00 pc/6m 191.00 2,865.00 2,865.00

a.3.3 100mm x 280mm x 10mm thk Roof Rafter Stiffener = 16pcs 0.29 sheet 10,808.00 3,103.84 3,103.84

a.3.4 Welding Rods 1.00 box/25kg 2,100.00 2,100.00 2,100.00

5.0.5 LABOR COMPONENTS -

5.0.5.1 Erection of Steel Columns = 6883.8 kg = 6.88 tons = 7 columns = 3 days

B. Direct Manpower: - - - - -

b.1 Leadman - - 4 1 550.00 2,200.00 - 2,200.00

15 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

b.2 Fitters 4 4 500.00 8,000.00 8,000.00

b.3 Welders 4 2 500.00 4,000.00 4,000.00

b.4 Helpers 4 4 400.00 6,400.00 6,400.00

5.0.5.2 Installation of Steel Braces for Walls -

B. Direct Manpower: - - - - -

b.1 Leadman - - 4 1 550.00 2,200.00 - 2,200.00

b.2 Fitters 4 4 500.00 8,000.00 8,000.00

b.2 Welders 4 2 500.00 4,000.00 4,000.00

b.4 Helpers 4 4 400.00 6,400.00 6,400.00

5.0.5.3 Roof Trusses Works -

B. Direct Manpower: - - - - -

b.1 Leadman - - 5 1 550.00 2,750.00 - 2,750.00

b.2 Fitters 5 4 500.00 10,000.00 10,000.00

b.2 Welders 5 2 500.00 5,000.00 5,000.00

b.4 Helpers 5 4 400.00 8,000.00 8,000.00

5.0.5 EQUIPMENT/HAND & SPECIAL TOOLS -

C. Small Hand/Special Tools: -

c.1 Chain Blocks/Pulleys -

c.2 Welding Machines -

c.3 Cutting Outfit -

c.4 Acetyline with Tank -

TOTAL AMOUNT, STEEL WORKS (Stockroom) - 420,573.98 - 66,950.00 - 487,523.98

10.0 ARCHITECTURAL WORKS (Stockroom)

10.0.1 Grade Slab -
10.0.1.1 Backfilling & Compaction of Soil for Grade Slab -
A Materials: -
a.1 Existing Soil Materials -
B. Direct Manpower: - - - - -
b.1 Labour - - 2 5 400.00 4,000.00 - 4,000.00
C Equipment: -
c.1 Plate Compactor 2 1 1,300.00 2,600.00 2,600.00
D. Small Hand/Special Tools: -
d.1 Shovels, Rakes and Hoes, Buggy Cart -
d.2 Water Drum (with water hose) -
10.0.3.2 Soil Termite Control Work -
A Materials: -
a.1 Termite Chemical 4.00 liters 3,500.00 14,000.00 14,000.00
B. Direct Manpower: - - - - -
b.1 Labour - - 1 2 400.00 800.00 - 800.00
C Special Tools: -

d.1 Pump Sprayer with mini compressor, Drum with Water -

10.0.3.3 Gravel Filling before Grade Slab -

A Materials: -
a.1 Gravel 3/4" 20.01 1,600.00 32,013.60 32,013.60
B. Direct Manpower: - - - - -
b.1 Labour - - 1 5 400.00 2,000.00 - 2,000.00
C Equipment: -
c.1 Plate Compactor 1 1 1300 1,300.00 1,300.00
D Small Hand Tools: -
d.1 Concrete Buggy/Wheelbarrow -
d.2 Shovels & Hoes -
d.3 Rakes -
10.0.3.4 Rebar for Grade Slab: -
A Materials: -
a.1 10 mm Temperature Bars (Longitudinal) -
a.2 10 mm Temperature Bars (Transverse) -
Summary Rebar for Floor Slab: -

16 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

-
10mm
133.00 pc/6m 144.00 19,152.00 19,152.00
a.3 G.I. Tie Wire #16 7.00 kg 72.00 504.00 504.00
a.4 14" Cutting Disc for Metal 2.00 pcs 150.00 300.00 300.00
B. Direct Manpower: - - - - -
b.1 Labour - - 2 2 400.00 1,600.00 - 1,600.00
b.2 Steelman - - 2 4 500.00 4,000.00 - 4,000.00
C Equipment: -
c.1 No Heavy Equipment Required -
D Small Hand/Special Tools: -
d.1 Rebar Twisters -
10.0.3.5-A Concreting for Grade Slab -
Parameters -
Total Concrete Volume for Grade Slab = 22.50 m3 -
A Materials: -
a.1 Cement 185.00 bags 225.00 41,625.00 41,625.00
a.2 Sand 9.90 m3 900.00 8,910.00 8,910.00
a.3 Gravel 19.80 m3 1,300.00 25,740.00 25,740.00
B. Direct Manpower: - - - - -
b.1 Labour - - 1 6 400.00 2,400.00 - 2,400.00
b.2 Mason - - 1 2 500.00 1,000.00 - 1,000.00
C Equipment: -
c.1 Concrete Mixer (1 Unit) -
c.2 Concrete Vibrator (1 Unit) -
D. Small Hand/Special Tools: -
d.1 Screeds & Floats -
d.2 Buckets, Shovels, Mixing Tray -
d.3 Water Drum (with water hose) -
10.0.3.5-B Concrete Curing for Grade Slab -
A Materials: -
a.1 No Materials -
B. Direct Manpower: - - - - -
b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00
b.2 Mason (Topping Works) - - 2 2 500.00 2,000.00 - 2,000.00
C Equipment: -
c.1 No Equipment Involved -
D. Small Hand/Special Tools: -
d.1 Buckets -
d.2 Water Drum (with water hose) -
d.3 Mixing Trays, Shovels -

10.0.2 CAST-IN-PLACE TOP BASE ON GRADE SLAB -

10.0.4.1 Rebar Fixing of Top Base on Grade Slab -

A Materials: -

a.1 10mm L Type 8.00 pcs/6m 144.00 1,152.00 1,152.00

a.2 12 mm horizontal 6.00 pcs/6m 225.00 1,350.00 1,350.00

a.3 G.I. Tie Wire #16 1.00 kg 72.00 72.00 72.00

B. Direct Manpower: - - - - -

b.1 Labour - - 1 2 400.00 800.00 - 800.00

b.2 Steelman - - 1 4 500.00 2,000.00 - 2,000.00

C Equipment: -

c.1 N/A -

D. Small Hand/Special Tools: -

d.1 Rebar Twisters -

10.0.4.2 Formworks for Top Base on Grade Slab -

A Materials: -

a.1 N/A - - - - -

B. Direct Manpower: - - - - -

b.1 Labour - - 1 2 400.00 800.00 - 800.00

b.2 Carpenter - - 1 2 500.00 1,000.00 - 1,000.00

17 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

C Equipment: -

c.1 N/A -

D. Small Hand/Special Tools: -

d.1 Rebar Twisters -

10.0.4.2-A Cast-in-Situ for Top Base on Grade Slab -

Total Concrete Volume for Top Base on Grade Slab = 0.303455 m3 -

A Materials: -

a.1 Cement 3.00 bags 225.00 675.00 675.00

a.2 Sand 0.13 m3 900.00 120.17 120.17

a.3 Gravel 3/4" @ 100mm thk 0.27 m3 1,300.00 347.15 347.15

B. Direct Manpower: - - - - -

b.1 Labour - - 1 5 400.00 2,000.00 - 2,000.00

b.2 Mason - - 1 2 500.00 1,000.00 - 1,000.00

C Equipment: -

c.1 Concrete Mixer (1 Unit) -

c.2 Concrete Vibrator (1 Unit) -

D. Small Hand/Special Tools: -

d.1 Screeds & Floats -

d.2 Buckets, Shovels, Mixing Tray -

d.3 Water Drum (with water hose) -

10.0.4.2-B Concrete Curing for Top Base on Grade Slab -

A Materials: -

a.1 No Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00

b.2 Mason (Topping Works) - - 2 2 500.00 2,000.00 - 2,000.00

C Equipment: -

c.1 No Equipment Involved -

D. Small Hand/Special Tools: -

d.1 Buckets -

d.2 Water Drum (with water hose) -

d.3 Mixing Trays, Shovels -

10.0.3 ROOFING & TINING -

Roofing, Area in Square Meter = 150 m2 (Stockroom) -
10.0.3.1 Installation of Metal Sheets for Roof -
A Materials: -
a.1 Corrugated Metal Sheet G. 24 (4' x 14') 36.00 pcs 880.00 31,680.00 31,680.00
a.2 Tek Screw / J-Bolt w/ Washers (12x45x 1 1/2 long) 1,292.00 pcs 2.00 2,584.00 2,584.00
a.3 Pre-painted Ridge Roll, GA 24 (0.701 mm) x 2.44m 5.00 pcs 175.00 875.00 875.00
B. Direct Manpower: - - - - -
b.1 Roof - - 4 6 500.00 12,000.00 - 12,000.00
Installer
b.2 Labor 4 2 400.00 3,200.00 3,200.00

10.0.3.2 Installation of Gutter -

a.4 Pre- 15.00 pcs 355.00 5,325.00 5,325.00
painted
B. Direct Manpower: - - - - -
b.1 Roof - - 2 3 500.00 3,000.00 - 3,000.00
Installer
b.2 Labor 2 2 400.00 1,600.00 1,600.00
C Equipment: -
c.1 No -
Equipmen
D. Small Hand/Special Tools: -
d.1 Chain -
Blocks/Pu
d.2 Tek -
Screw
10.0.4 WALL CLADDING -

18 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

10.0.4.1 Installation of Metal Sheets for Walls -

Parameters: -
Wall -
Cladding
Grid E1- -
E3 (Front
Grid A1- -
A3 (Rear
Less: -
Area of 2 -
Windows
Area of 1 -
Window
Area of 1 -
Door
Grid A3- -
E3 (Left
Grid A1- -
E1 (Right
Total -
Area of
A Materials: -
a.1 Corrugate 21.00 pcs 480.00 10,080.00 10,080.00
d Metal
a.2 Corrugate 21.00 pcs 880.00 18,480.00 18,480.00
d Metal
a.3 Tek 1,065.60 pcs 2.00 2,131.20 2,131.20
Screw / J-
B. Direct Manpower: - - - - -

b.1 Wall Cladding Installer - - 3 6 500.00 9,000.00 - 9,000.00

b.2 Labor 3 2 400.00 2,400.00 2,400.00

C Equipment: -
c.1 No -
Equipmen
D. Small Hand/Special Tools: -
d.1 Chain -
Blocks/Pu
d.2 Tek -
Screw
10.0.5 ZOCALO FOR TOILET -
10.0.5.1 Rebar & Formworks for Zocalo -
Parameters: -
Size is ZOCALO 10cm depth x 15cm width -
Total Length = 5.60 l.m. -
Total Concrete Volume for Zocalo = .06 m3 -
A Materials: -
a.1 Formworks, Ord. Plywood & Braces (to use existing materials 1.00 lot - - -
a.2 Common Nails (to used excess Nail materials) - - - - -
a.3 Deformed Bar, 12mm 1.00 pc 225.00 225.00 225.00
a.4 Epoxy Bond, Concrete Epoxy 10 H.V. (High Viscosity) or 1.00 gal 2,800.00 2,800.00 2,800.00
Structural Epoxy
B. Direct Manpower: - - - - -
b.1 Carpenter - - 1 1 500.00 500.00 - 500.00
b.2 Steelman - - 1 1 500.00 500.00 - 500.00
C Equipment: -
c.1 No -
Equipmen
D. Small Hand/Special Tools: -
d.1 Hammers, Chalk Line -
10.0.5.2 Concrete Pouring of Zocalo -
Total Perimeter of Toilet = 5.6 l.m. -
A Materials: -
a.1 Cement 1.00 bags 225.00 225.00 225.00
a.2 Sand 0.04 m3 900.00 33.26 33.26
a.3 Gravel 3/4" @ 100mm thk 0.07 m3 1,300.00 96.10 96.10
B. Direct Manpower: - - - - -
b.1 Labour - - 1 1 400.00 400.00 - 400.00
b.2 Mason - - 1 1 500.00 500.00 - 500.00
C Equipment: -
c.1 No -
Equipmen
D. Small Hand/Special Tools: -
d.1 Screeds & Floats -
d.2 Buckets -
d.3 Water Drum (with water hose) -
d.4 Shovels -
10.0.5.3 Stiffener Columns including Door Ends & Header -
A Materials: -
a.1 Deformed Bar, 12mm - pcs 225.00 - -
a.2 Deformed Bar, 10mm - pc 144.00 - -
a.3 Cement 3.00 bags 225.00 675.00 675.00
a.4 Sand 0.14 m3 900.00 127.91 127.91
a.5 Gravel 3/4" @ 100mm thk 0.28 m3 1,300.00 369.51 369.51
B. Direct Manpower: - - - - -
b.1 Labour - - 1 3 400.00 1,200.00 - 1,200.00

19 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

b.2 Mason - - 1 2 500.00 1,000.00 - 1,000.00

b.3 Carpenter - - 1 2 500.00 1,000.00 - 1,000.00
C Equipment: -
c.1 Concrete Mixer (1 Unit) -
c.2 Concrete Vibrator (1 Unit) -
D. Small Hand/Special Tools: -
d.1 Screeds & Floats -
d.2 Buckets -
d.3 Water Drum (with water hose) -
d.4 Shovels -
d.5 Mixing Trays -
d.6 Carpentry Tools -
10.0.5.4 CHB Installation -
A Materials: -
a.1 Deformed Bar, 10mm 9 m 144.00 1,296.00 1,296.00
a.2 Deformed Bar, 12mm 16 m 207.00 3,312.00 3,312.00
a.3 CHB#6 184.00 pcs 17.00 3,128.00 3,128.00
B. Direct Manpower: - - - - -
b.1 Labour - - 2 2 350.00 1,400.00 - 1,400.00
b.2 Mason - - 2 4 450.00 3,600.00 - 3,600.00
C Equipment: -
c.1 No -
Equipmen
D. Small Hand/Special Tools: -
d.1 Screeds -
& Floats
d.2 Buckets -
d.3 Water -
Drum
d.4 Shovels -
d.5 Mixing -
Trays
10.0.5.5 Plastering Works -
Total Length = 5.60 l.m. -
Total Wall Height= 2.7 m -
Total Area of Surface Plastering =15.12 x 2 = 30.24 m2 -
A Materials: -
a.1 Cement 15 bags 225.00 3,375.00 3,375.00
a.2 Sand 1.242 m3 900.00 1,117.80 1,117.80
B. Direct Manpower: - - - - -
b.1 Labour - - 3 1 400.00 1,200.00 - 1,200.00
b.2 Mason - - 3 2 500.00 3,000.00 - 3,000.00
C Equipment: -
c.1 No -
Equipmen
D. Small Hand/Special Tools: -
d.1 Screeds & Floats -
d.2 Buckets -
d.3 Water Drum (with water hose) -
d.4 Shovels -
d.5 Mixing Trays -
10.0.5.6 Metal Runner Installation
A Materials: -
a.2 Metal Runner 1 l.s 1,200.00 1,200.00 1,200.00
B. Direct Manpower: - - - - -
b.1 Metal Runner Installer - - 2 2 500.00 2,000.00 - 2,000.00
b.2 Helper - - 2 1 400.00 800.00 - 800.00
10.0.5.6 Gypsum Board Installation
A Materials: -
a.1 4′ x 8′ x 9mm Gypsum Board (ceiling board, Moisture Resistant) 1 sht 525.00 525.00 525.00
B. Direct Manpower: - - - - -
b.1 Gypsum Board Installer - - 1 2 500.00 1,000.00 - 1,000.00
b.2 Helper - - 1 1 400.00 400.00 - 400.00
10.0.5.6 Tile Setting -
Total Area of Surface Plastering =15.12 m2 -
A Materials: -
a.1 30x30 Glazed Ceramic Wall Tile (Delphi White) 69.00 pcs 35.00 2,415.00 2,415.00
a.2 Tile Adhesive 1.00 bag/25kg 550.00 550.00 550.00
a.3 Trim 1.00 ea 1,000.00 1,000.00 1,000.00
B. Direct Manpower: - - - - -
b.1 Labour - - 4 1 350.00 1,400.00 - 1,400.00
b.2 Mason - - 4 2 450.00 3,600.00 - 3,600.00

20 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

C Equipment: -
c.1 No Equipment Involved -
D. Small Hand/Special Tools: -
d.1 Screeds & Floats -
d.2 Buckets -
d.3 Water Drum (with water hose) -
d.4 Shovels -
d.5 Mixing Trays -
d.6 Tile Cutter -
10.0.5.7 PVC Door & Exhaust Fan Installation -
A Materials: -
a.1 PVC Door Installation including Door Knob 1.00 pc 1,800.00 1,800.00 1,800.00
a.2 Exhaust Fan 1.00 set 1,800.00 1,800.00 1,800.00
B. Direct Manpower: - - - - -
b.1 Carpenter - - 1 1 500.00 500.00 - 500.00
b.2 Electrician - - 1 1 500.00 500.00 - 500.00
C Equipment: -
c.1 No Equipment Involved -
D. Small Hand/Special Tools: -
d.1 Carpenter Hand Tools -

TOTAL AMOUNT, ARCHITECTURAL WORKS for Stockroom - 243,186.70 - 87,900.00 3,900.00 334,986.70

#5 SUB TOTAL AMOUNT, CONSTRUCTION OF STOCKROOM - 825,036.79 - 248,450.00 13,700.00 1,087,186.79

DISPATCHED AREA/PARKING SPACE
11.0 GENERAL WORKS -

11.0.1 REBAR FABRICATION - DISPATCHED AREA (All Cut & Bend for Def. Bars - by Supplier)

11.0.2 Painting by Primer of All Steel & Roof Sheets

A Materials:
a.1 Paint Brush 4", 3" & 2" - - - - 12.00 pcs 220.00 2,640.00 - - - - - - - - - - - - 2,640.00
a.2 Paint Rollers - - - - 12.00 pcs 220.00 2,640.00 - - - - - - - - - - - - 2,640.00
a.3 Red Lead Paint - - - 7.00 gal 420.00 2,940.00 - - - - - - - - - - - - 2,940.00
a.4 Thinner - - - 3.00 gal 232.50 697.50 - - - - - - - - - - - - 697.50
a.5 Rugs - - - 5.00 kg 50.00 250.00 - - - - - - - - - - - - 250.00
B. Direct Manpower
b.1 Painter - - - - - - - - - - - - 3 3 500.00 4,500.00 - - - - 4,500.00
C Equipment:
c.1 N/A - - - - - - - - - - - - - - - - - - - - -
D Small & Special Tools
d.1 Buckets as Paint Trays (Improvised) - - - - - - - - - - - - - - - - - - - - -
11.0.3 Sand Sieving
A Materials:
a.1 As indicated in the Estimated Sand Materials - - - - - - - - - - - - - - - - - - - - -
B Manpower: - - - - - - - - - - - - - - - - - - - - -
b.1 Labour - - - - - - - - - - - - 2 3 400.00 2,400.00 - - - - 2,400.00
C Equipment: - - - - - - - - - - - - - - - - - - - - -
c.1 N/A - - - - - - - - - - - - - - - - - - - - -
D Small & Special Tools - - - - - - - - - - - - - - - - - - - - -
d.1 Sand Siever (improvised) - 2 pcs. - - - - - - - - - - - - - - - - - - - - -
d.2 Shovel (2 pcs,) - - - - - - - - - - - - - - - - - - - - -
d.3 Wheelburrow (2) - - - - - - - - - - - - - - - - - - - - -

TOTAL AMOUNT, GENERAL WORKS for Dispatched Room - 9,167.50 - 6,900.00 - 16,067.50

12.0 CIVIL WORKS

12.0.1 STRUCTURAL EXCAVATION -
Total Volume for Structural Excavation of Wall Footing = -
A Materials: -
a.1 N/A -
B. Direct Manpower: - - - - -
b.1 Labour - - 2 4 400.00 3,200.00 - 3,200.00
12.0.2 LEVELING & COMPACTION OF WALL FOOTING -
C Equipment: -
c.1 Plate Compactor including Mob/Demob Fees 1 1 1,300.00 2,300.00 2,300.00
12.0.3 GRAVEL BED BEFORE CASTING OF WALL FOOTING -
12.0.3.1 Gravel Bed -
Total Volume of Gravel Bed for Footing & Tie Beam -
A Materials: -

21 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

a.1 Gravel 3/4" @ 100mm thk 6.00 m3 1,300.00 7,800.00 - - 7,800.00

B. Direct Manpower: - - - - -
b.1 Labour - - 1.00 2.00 400.00 800.00 - 800.00
C Equipment: -
c.1 No Heavy Equipment Required -
D Small & Special Tools: -
d.1 Transit Level/Theodolite, Marking Tools -
d.2 Shovels, Rakes and Hoes, Buggy Carts -
12.0.4 CONCRETING FOR WALL FOOTINGS
12.0.4.1 Rebar Fixing for Wall Footings
A.1 Materials for Footings, Ftg. Tie Beams & Pedestals -
a.1.1 16mm Rebar, 1 x 6m length 52.00 pcs 363.00 18,876.00 18,876.00

a.1.2 10mm Rebar, 1 x 6m length 13.00 pcs 144.00 1,872.00 1,872.00

a.1.3 12mm L Type Def. Bar (Bottom Reinf. Bar) = .5m length 4.00 pcs 225.00 900.00 900.00

A.3 Materials, Others: -

a.3.1 G.I. Tie Wire #16 7.00 kg 72.00 504.00 504.00
B. Direct Manpower: - - - - -
b.1 Labour - - 2 2 400.00 1,600.00 - 1,600.00
b.2 Steelman - - 2 4 500.00 4,000.00 - 4,000.00
C Equipment: -
c.1 No Heavy Equipment Required -
D Small Hand/Special Tools: -
d.1 Transit Level/Theodolite, Marking Tools -
d.2 Rebar Twisters -

12.0.5 FORMWORKS FOR WALL FOOTING (Used Formworks Materials fm. Showroom & Stockroom -

A Materials: -

a.1 Ord. Plywood 1/4 8.00 pcs 480.00 - -

a.2 Coco Lumber 2" x 2"x 12' & 2" x 3" x 12' 1.00 l.s. 10,000.00 - -

a.3 Assorted Common Nails 15.00 kg 70.00 - -

B. Direct Manpower: - - - - -

b.1 Labour - - 1 2 400.00 800.00 - 800.00

b.2 Carpenter - - 1 2 500.00 1,000.00 - 1,000.00

D Small & Special Tools: -

d.1 Transit Level/Theodolite, Marking Tools -

d.2 Hammers, Plumb Tool, Level, Bareta De Cabra -

8.0.3.1-A Concreting for Wall Footing -

Parameter: -
Total Volume OF Wall Footing = 5.60 m3 -
A Materials: -
a.1 Cement 46.00 bags 225.00 10,350.00 10,350.00
a.2 Sand 2.46 m3 900.00 2,217.60 2,217.60
a.3 Gravel 3/4" @ 100mm thk 4.93 m3 1,300.00 6,406.40 6,406.40
a.7 CHB#6 20.00 pcs 17.00 340.00 340.00
B. Direct Manpower: - - - - -
b.2.1 Labour - - 1 4 400.00 1,600.00 - 1,600.00
b.2.2 Mason - - 1 2 500.00 1,000.00 - 1,000.00
C Equipment: -
c.1 Concrete Mixer (1 Unit) -
c.2 Concrete Vibrator (1 Unit) -
D. Small Hand/Special Tools: -
d.1 Screeds & Floats -
d.2 Buckets, Shovels -
d.2 Transit Level/Theodolite, Marking Tools -
8.0.3.1-B Concrete Curing for Wall Footings -
A Materials: -
a.1 No Materials -
B.2 Direct Manpower: - - - - -
b.2.1 Labour - - 3 1 400.00 1,200.00 - 1,200.00
b.2.2 Mason (Finishing Works) - - 2 2 500.00 2,000.00 - 2,000.00
C Equipment: -
c.1 No Equipment Involved -
D. Small Hand/Special Tools: -

22 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

d.1 Buckets -
d.2 Water Drum (with water hose) -
d.3 Screeds & Floats
12.0.6 BACKFILLING & COMPACTION OF SOIL FOR WALL FOOTINGS -
Total Vol. of Backfilled Soil for Foundation = 9.14 m3 -
A Materials: -
a.1 Existing -
Soil
B. Direct Manpower: - - - - -
b.1 Labour - - 1 3 400.00 1,200.00 - 1,200.00
C Equipment: -
c.1 Plate 1 1 1,300.00 1,300.00 1,300.00
Compacto
D. Small Hand/Special Tools: -
d.1 Shovels, -
Rakes
d.2 Water -
Drum
TOTAL AMOUNT, CIVIL WORKS for Dispatched Room - 49,266.00 - 18,400.00 3,600.00 71,266.00

13.0 STEEL WORKS

13.0.1 WALL BRACES -
13.0.1.1 B.I. Pipe, 100mm dia, sched. 40 -
A Materials:
a.1 B.I. Pipe 100mm dia x 6m, Vertical 24.00 pc 5,500.00 132,000.00 132,000.00
a.2 B.I. Pipe 100mm dia x 6m, Horizontal 27.00 pcs 5,500.00 148,500.00 148,500.00
a.3 Welding Rod 1.00 box 1,050.00 1,050.00 1,050.00
B.2 Direct Manpower:
b.2.1 Leadman - - 3 1 550.00 1,650.00 - 1,650.00
Fitters 3 2 500.00 3,000.00 3,000.00
Welders 3 4 500.00 6,000.00 6,000.00
13.0.2 ROOF BRACES -
13.0.2.1 C Purlins -
A Materials:
a.1 C Purlins 2"x4"x1.1mm thk x 6m (B.I.) 46.00 pc 640.00 29,440.00 29,440.00
B.2 Direct Manpower:
b.2.1 Leadman - - 2 1 550.00 1,100.00 - 1,100.00
Fitters 2 2 500.00 2,000.00 2,000.00
Welders 2 4 500.00 4,000.00 4,000.00

TOTAL AMOUNT, STEEL WORKS for Dispatched Room - 310,990.00 - 17,750.00 - 328,740.00

14.0 ARCHITECTURAL WORKS

14.0.1 GRADE SLAB FOR DISPATCHED AREA/PARKING SPACE -
Parameter: -
174.56 m2 floor area x 100mm thk = 17.456 m3 -

14.0.1.1 Backfilling & Compaction of Soil for Grade Slab -

A Materials: -

a.1 Existing Soil Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 2 5 400.00 4,000.00 - 4,000.00

C Equipment: -

c.1 Plate Compactor 2 1 1,300.00 2,600.00 2,600.00

D. Small Hand/Special Tools: -

d.1 Shovels, Rakes and Hoes, Buggy Cart -

d.2 Water Drum (with water hose) -

14.0.1.2 Soil Termite Control Work -

A Materials: -

a.1 Termite Chemical 5.00 liters 3,500.00 17,500.00 17,500.00

B. Direct Manpower: - - - - -

b.1 Labour - - 1 2 400.00 800.00 - 800.00

C Special Tools: -

d.1 Pump Sprayer with mini compressor, Drum with Water -

14.0.1.3 Gravel Filling before Grade Slab -

A Materials: -

a.1 Gravel 3/4" @ 100mm thk 20.10 m3 1,300.00 26,125.45 26,125.45

23 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

B. Direct Manpower: - - - - -

b.1 Labour - - 1 3 400.00 1,200.00 - 1,200.00

C Equipment: -

c.1 Plate Compactor 0 1 1,300.00 - -

D Small Hand Tools: -

d.1 Concrete Buggy/Wheelbarrow -

d.2 Shovels & Hoes -

d.3 Rakes -

14.0.1.4 Concreting of Grade Slab -

Rebar Fixing for Grade Slab: -

A Materials: -
a.1 10mm Rebar, 1 x 6m length 147.00 pcs 144.00 21,168.00 21,168.00
a.2 G.I. Tie Wire #16 9.00 kg 72.00 648.00 648.00
B. Direct Manpower: -

b.1 Labour - - 2 2 400.00 1,600.00 - 1,600.00

b.1 Steelman - - 2 4 500.00 4,000.00 - 4,000.00

Concreting for Grade Slab: -

Total Volume of Grade Slab = 30.14 m3 -

A Materials: -
a.1 Cement 248.00 bags 225.00 55,800.00 55,800.00
a.2 Sand 13.26 m3 900.00 11,937.32 11,937.32
a.3 Gravel 3/4" @ 100mm thk 26.53 m3 1,300.00 34,485.59 34,485.59
B. Direct Manpower: -

b.2.1 Labour - - 1 6 400.00 2,400.00 - 2,400.00

b.2.3 Mason - - 1 2 500.00 1,000.00 - 1,000.00

14.0.1.5 Concrete Curing for Grade Slab -

A Materials: -

a.1 No Materials -

B. Direct Manpower: - - - - -

b.1 Labour - - 3 2 400.00 2,400.00 - 2,400.00

b.2 Mason (Topping Works) - - 2 2 500.00 2,000.00 - 2,000.00

C Equipment: -

c.1 No Equipment Involved -

D. Small Hand/Special Tools: -

d.1 Buckets -

d.2 Water Drum (with water hose) -

d.3 Mixing Trays, Shovels -

14.0.2 Roofing and Tining -

Installation
11.0.6.1 of Metal Sheets for Roof -
A Materials: -
a.1 Corrugate 36.00 720.00 25,920.00 25,920.00
d Metal
a.2 Corrugate 10.00 880.00 8,800.00 8,800.00
d Metal
a.3 Tek 1,102.00 pcs 2.00 2,204.00 2,204.00
Screw / J-
B. Direct Manpower: - - - - -

b.1 Roof Installer - - 3 3 500.00 4,500.00 - 4,500.00

b.2 Labor 3 2 400.00 2,400.00 2,400.00

14.0.3 Wall Cladding -

Installation
14.0.3.1 of Metal Sheets for Walls -
Parameters: -
Wall Cladding -
A Materials: -
a.1 Corrugated Metal Sheet G. 24 (4' x 8') 39.00 480.00 18,720.00 18,720.00
a.2 Corrugated Metal Sheet G. 24 (4' x 14') 39.00 880.00 34,320.00 34,320.00
a.3 Tek Screw / J-Bolt w/ Washers (12x45x 1 1/2 long) 1,292.00 pcs 2.00 2,584.00 2,584.00

24 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)

14.0.4 Labor Cost -

B. Direct Manpower: - - - - -
b.1 Leadman - - 4 1 550.00 2,200.00 - 2,200.00
b.2 Fitters 4 4 500.00 8,000.00 8,000.00
b.3 Welders 4 2 500.00 4,000.00 4,000.00
C Equipment: -
c.1 N/A -
D. Small Hand/Special Tools: -
d.1 Chain Blocks/Pulleys -
d.2 Welding Machines -
d.3 Cutting Outfit -

d.4 Acetyline with Tank -

TOTAL AMOUNT, ARCHITECTURAL WORKS for Dispatched Room - 260,212.37 - 40,500.00 2,600.00 303,312.37

#6 SUB TOTAL AMOUNT, CONSTRUCTION OF DISPATCHED AREA - 629,635.87 - 83,550.00 6,200.00 719,385.87
OTHERS
12.0.1 Signage 14.7 L x 1.10 B x 1.23 H -
A Materials: -
a.1 6mm thk Hardiflex 6.00 pcs 754.00 4,524.00 4,524.00
32mm x 100mm Metal Stud (U-Track/C-Track) in 3 m.
a.2 25.00 pcs 209.00 5,225.00 5,225.00
Length
a.3 C-Purlin 2" x 4" x 1.1mm thk x 6m (B.I.) 2.00 pcs 471.00 942.00 942.00
.4mm x 100 mm x 32mm metal furring/c-stud in 3 m
a.4 23.00 pcs 209.00 4,807.00 4,807.00
length
HomePro Logo, 8.5 X 1.12.m & 5m x 1m ACRYLIC
pcs/2
a.5 CUT-OUT SIGNAGE WITH LED LIGHT 1.00 270,000.00 270,000.00 270,000.00
signages

B. Direct Manpower: - - -
b.1 Leadman 3 1 600.00 1,800.00 - 1,800.00
b.2 Fitters 3 2 500.00 3,000.00 3,000.00
b.3 Welders 3 2 500.00 3,000.00 3,000.00
b.4 Helpers 3 2 400.00 2,400.00 2,400.00
C Equipment: -
c.1 No Equipment Involved -
D. Small Hand/Special Tools: -
d.1 Chain Blocks/Pulleys -
d.2 Welding Machines -
d.3 Cutting Outfit -

d.4 Acetyline with Tank -

-
12.0.2 Ramp 6m x 1m -
A Materials: -
a.1 Cement, Sand, Gravel, Rebars, etc 1.00 ls 8,500.00 8,500.00 8,500.00
B. Direct Manpower: - - -
b.1 Mason 2 1 500.00 1,000.00 - 1,000.00
b.2 Steelman 1 1 500.00 500.00 500.00
b.3 Carpenter 1 1 500.00 500.00 500.00
b.4 Labor 3 1 400.00 1,200.00 1,200.00
C Equipment: -
c.1 No Equipment Involved -
D. Small Hand/Special Tools: -
d.1 Chain Blocks/Pulleys -
d.2 Welding Machines -
d.3 Cutting Outfit -

d.4 Acetyline with Tank -

#7 SUB TOTAL AMOUNT, OTHERS - 293,998.00 - 13,400.00 - 307,398.00

13.0 ELECTRICAL WORKS (Not Included in the Plan)
13.0.1 Conduiting & Wiring -
13.0.1.1 Installation of Conduit & Wiring 35,000.00
13.0.2 Lighting System -
13.0.2.1 Installation of Lighting System 35,000.00 -
13.0.3 C.O. & Safety Box -
13.0.3.1 Installation of C.O. & Panel Board -
13.0.4 Cost of Electrical Labor 10,500.00 10,500.00

#8 SUB TOTAL AMOUNT, ELECTRICAL WORKS - 35,000.00 - 10,500.00 - 45,500.00

14 PLUMBING & SANITARY WORKS
14.0.1 Plumbing Works -
14.0.1.1 Installation of Water Line -
A Materials: -
a.1 Blue Pipe 1/2" incl. Elbows, Tee & Other Fittings 1.00 lot 4,500.00 4,500.00 4,500.00
14.0.1.2 Installation of Toilet Fixtures -
A Materials: -
a.1 Water Closet 1.00 set 6,990.00 6,990.00 6,990.00
Lavatory 1.00 set 1,500.00 1,500.00 1,500.00
Floor Drain 1.00 pc 80.00 80.00 80.00
Faucet 1.00 pc 120.00 120.00 120.00
14.0.2 Sanitary Works -
14.0.2.1 Installation of Sanitary Line -
A Materials: -
a.1 PVC Pipe 3", 4" and Other Fittings 1.00 lot 3,500.00 3,500.00 3,500.00
14.0.2.2 Installation of Septic Tank -

25 of 26
 MATERIAL COST LABOR COST
EQUIPMENT COST TOTAL COST
INDIRECT COST DIRECT COST INDIRECT COST DIRECT COST
SERIES / DESCRIPTION No. of No. of Unit Duratio No. of Unit
Unit Total Amount Unit Total Amount Duration Unit Rate/Day Total Amount Duratio Total Amount Total Amount
Total Qty. Unit Amount Total Qty. Unit Amount Manp Manpo Rate/Day n Equipm Rate/Hour (Php)
Measure (Php) Measure (Php) (Days) (Php) (Php) n (Days) (Php) (Php)
ower wer (Php) (Days) ent (Php)
A Materials: -
a.1 Best Tank Purifying Septic Tank 1.00 set 8,000.00 8,000.00 8,000.00
14.0.2.3 Installation of Catch Basins -
A Materials: -
Construction of Catch Basin, .4x.4m 2.00 pcs 650.00 1,300.00 1,300.00
14.0.3 Cost of Plumbing & Sanitary Labor 10,170.00 10,170.00

#9 SUB TOTAL AMOUNT, PLUMBING & SANITARY WORKS - 25,990.00 - 10,170.00 - 36,160.00

GRAND TOTAL AMOUNT, CONSTRUCTION COST OF HOMEPRO WAREHOUSE 109,560.00 2,939,501.97 265,000.00 608,720.00 123,200.00 4,045,981.97

26 of 26