H.G. Silos, INC.

Unit 906 88 Corporate Center, 141 Sedeno cor. Valero St., Salcedo Village, Makati City
Tel. 632-8134202 Telefax 632-8140312 www.hgsilos.com

BILL OF MATERIALS
NAME: THICK AND THIN AGRI-PRODUCTS INC. DATE: 02/19/2021
ADDRESS: SITIO BISITA DUHAT, BOCAUE, BULACAN
PETFOODS PLANT - PLUMBING
NO. DESCIPTION QTY UNIT MATERIAL COST LABOR COST UNIT COST TOTAL AMOUNT REMARKS
1 Water Line Distribution
(a) 40mm x 3mtr PPR Pipe, PN20 12 pcs. PHP 207.00 PHP 20.70 PHP 227.70 PHP 2,732.40
(b) 32mm x 3mtr PPR Pipe, PN20 29 pcs. PHP 168.00 PHP 16.80 PHP 184.80 PHP 5,359.20
(c) 50mm x 3mtr PPR Pipe, PN20 14 pcs. PHP 313.00 PHP 31.30 PHP 344.30 PHP 4,820.20
Non Potable Line
(c) 32mm x 3mtr PPR Pipe, PN20 27 pcs. PHP 168.00 PHP 16.80 PHP 184.80 PHP 4,989.60
(d) 25mm x 3mtr PPR Pipe, PN20 27 pcs. PHP 150.00 PHP 15.00 PHP 165.00 PHP 4,455.00
(e) 20mm x 3mtr PPR Pipe, PN20 19 pcs. PHP 100.00 PHP 10.00 PHP 110.00 PHP 2,090.00
(f) Coupling
40mm 11 pcs. PHP 17.68 PHP 1.77 PHP 19.45 PHP 213.93
32mm 54 pcs. PHP 11.61 PHP 1.16 PHP 12.77 PHP 689.63
50mm 13 pcs. PHP 24.68 PHP 2.47 PHP 27.15 PHP 352.92
25mm 26 pcs. PHP 7.70 PHP 0.77 PHP 8.47 PHP 220.22
20mm 18 pcs. PHP 5.15 PHP 0.52 PHP 5.67 PHP 101.97
(g) Coupling Reducer
20mm-25mm 1 pcs. PHP 6.00 PHP 0.60 PHP 6.60 PHP 6.60
25mm-32mm 4 pcs. PHP 10.00 PHP 1.00 PHP 11.00 PHP 44.00
32mm-40mm 1 pcs. PHP 440.00 PHP 44.00 PHP 484.00 PHP 484.00
(h) elbow 90° (40mm) 2 pcs. PHP 37.10 PHP 3.71 PHP 40.81 PHP 81.62
(i) tee reducer 3 pcs. PHP 36.05 PHP 3.61 PHP 39.66 PHP 118.97
(j) End Cap
20mm 2 pcs. PHP 10.00 PHP 1.00 PHP 11.00 PHP 22.00
25mm 4 pcs. PHP 10.00 PHP 1.00 PHP 11.00 PHP 44.00
32mm 6 pcs. PHP 10.00 PHP 1.00 PHP 11.00 PHP 66.00
40mm 2 pcs. PHP 16.00 PHP 1.60 PHP 17.60 PHP 35.20
50mm 2 pcs. PHP 24.50 PHP 2.45 PHP 26.95 PHP 53.90
(k) gate valve 3 pcs. PHP 155.00 PHP 15.50 PHP 170.50 PHP 511.50
(l) teflon tape 40 rolls PHP 28.50 PHP 2.85 PHP 31.35 PHP 1,254.00
SUB-TOTAL COST, VAT-EX PHP 28,746.86
2 Soil, Waste and Vent Line
(a) 50mm x 3mtr Vent Pipe 17 pcs. PHP 333.00 PHP 33.30 PHP 366.30 PHP 6,227.10
(b) 100mm x 3mtr Perforated Pipe 49 pcs. PHP 650.00 PHP 65.00 PHP 715.00 PHP 35,035.00
(c) 50mm x 3mtr PVC Pipe ORANGE 4.8 pcs. PHP 333.00 PHP 33.30 PHP 366.30 PHP 1,758.24
(d) 100mm x 3mtr PVC Pipe ORANGE 3 pcs. PHP 650.00 PHP 65.00 PHP 715.00 PHP 2,145.00
(e) 150mm x 3mtr PVC Pipe ORANGE 10 pcs. PHP 758.88 PHP 75.89 PHP 834.77 PHP 8,347.68
(f) 250mm x 3mtr PVC Pipe ORANGE 27 pcs. PHP 876.00 PHP 87.60 PHP 963.60 PHP 26,017.20
(g) 300mm x 3mtr PVC Pipe ORANGE 27 pcs. PHP 975.00 PHP 97.50 PHP 1,072.50 PHP 28,957.50
(h) 350mm x 3mtr PVC Pipe ORANGE 16.7 pcs. PHP 1,020.00 PHP 102.00 PHP 1,122.00 PHP 18,737.40
(i) Elbow 90°
50mm 5 pcs. PHP 27.20 PHP 2.72 PHP 29.92 PHP 149.60
100mm 1 pcs. PHP 81.60 PHP 8.16 PHP 89.76 PHP 89.76
(j) Sanitary Tee (50mm) 3 pcs. PHP 250.00 PHP 25.00 PHP 275.00 PHP 825.00
(k) Wye (50mm) 1 pcs. PHP 35.40 PHP 3.54 PHP 38.94 PHP 38.94
(l) Wye Reducer(50x100mm) 1 pcs. PHP 109.00 PHP 10.90 PHP 119.90 PHP 119.90
(m) clean out 10 pcs. PHP 57.68 PHP 5.77 PHP 63.45 PHP 634.48
(n) solvent cement (400cc) 4 pcs. PHP 410.00 PHP 41.00 PHP 451.00 PHP 1,804.00
(o) hangers 2 pcs. PHP 50.00 PHP 5.00 PHP 55.00 PHP 110.00
(p) PVC P-Trap 8 pcs. PHP 105.06 PHP 10.51 PHP 115.57 PHP 924.53
SUB-TOTAL COST, VAT-EX PHP 131,921.33
3 Storm Drain Pipe
(a) 150mm x 3mtr. PVC Pipe ORANGE 25 pcs. PHP 758.88 PHP 75.89 PHP 834.77 PHP 20,869.20
(b) 100mm x 3 mtr. PVC Pipe ORANGE 97 pcs. PHP 650.00 PHP 65.00 PHP 715.00 PHP 69,355.00
(c) elbow 90° 10 pcs. PHP 459.00 PHP 45.90 PHP 504.90 PHP 5,049.00
(e) sanitary tee 5 pcs. PHP 250.00 PHP 25.00 PHP 275.00 PHP 1,375.00
(f) wye 6 pcs. PHP 35.40 PHP 3.54 PHP 38.94 PHP 233.64
(g) clean out 20 pcs. PHP 21.63 PHP 6.49 PHP 28.12 PHP 562.38
(h) solvent cement 10 pcs. PHP 191.50 PHP 19.15 PHP 210.65 PHP 2,106.50
(i) threaded rod with expansion bolt 20 pcs. PHP 65.00 PHP 6.50 PHP 71.50 PHP 1,430.00
(j) hangers 33 pcs. PHP 85.00 PHP 8.50 PHP 93.50 PHP 3,085.50
SUB-TOTAL COST, VAT-EX PHP 104,066.22
4 Fixtures and Accessories
4.1 Fixtures
(a) Water Closet 4 set PHP 7,000.00 PHP 700.00 PHP 7,700.00 PHP 30,800.00
(b) lavatory with fittings and accessories 2 set PHP 6,680.00 PHP 668.00 PHP 7,348.00 PHP 14,696.00
(c) Urinals with fittings and accessories 1 set PHP 4,990.00 PHP 499.00 PHP 5,489.00 PHP 5,489.00

4.2 Accessories
(a) floor drains 8 pcs. PHP 285.00 PHP 28.50 PHP 313.50 PHP 2,508.00
(b) atrium drain 21 pcs. PHP 1,056.74 PHP 105.67 PHP 1,162.41 PHP 24,410.69
(c) submersible pump 5 pcs. PHP 12,600.00 PHP 1,260.00 PHP 13,860.00 PHP 69,300.00
(d) Rainwater Pump 2 pcs. PHP 5,381.82 PHP 538.18 PHP 5,920.00 PHP 11,840.00
(e) Gutter Drain (400x500) 100 pcs. PHP 1,057.15 PHP 105.72 PHP 1,162.87 PHP 116,286.50
(f) hose bib 10 pcs. PHP 180.00 PHP 18.00 PHP 198.00 PHP 1,980.00
(g) water meter 1 pcs. PHP 1,690.00 PHP 169.00 PHP 1,859.00 PHP 1,859.00
(h) Booster pump 1 pcs. PHP 1,345.46 PHP 134.55 PHP 1,480.01 PHP 1,480.01
SUB-TOTAL COST, VAT-EX PHP 280,649.20
5 Septic Tank System
(a) Excavation 6 cu.m PHP 3,000.00 PHP 300.00 PHP 3,300.00 PHP 19,800.00
5.1 CHB Wall- 18.9 sq.m
(a) 100mm thk CHB 245.7 pcs. PHP 12.50 PHP 1.25 PHP 13.75 PHP 3,378.38
(b) Cement 9.92 bags PHP 257.00 PHP 25.70 PHP 282.70 PHP 2,804.38
(c) Sand 0.76 cu.m PHP 1,171.80 PHP 117.18 PHP 1,288.98 PHP 979.62
(d) Reinforcing Steel 61.24 kg PHP 49.00 PHP 4.90 PHP 53.90 PHP 3,300.84
(e) #16 Tie Wire 0.95 kg PHP 70.00 PHP 7.00 PHP 77.00 PHP 73.15
5.2 Concrete- 2.38 cu.m
(a) Gravel including bed 3 cu.m PHP 1,350.00 PHP 135.00 PHP 1,485.00 PHP 4,455.00
(b) Sand 1.19 cu.m PHP 1,171.80 PHP 117.18 PHP 1,288.98 PHP 1,533.89
(c) Cement 21.62 cu.m PHP 257.00 PHP 25.70 PHP 282.70 PHP 6,111.97
(d) Reinforcing bars 156.2 kg PHP 70.00 PHP 7.00 PHP 77.00 PHP 12,027.40
5.3 Plastering Works- 21.6 sq.m
(a) Cement 7.1 bags PHP 257.00 PHP 25.70 PHP 282.70 PHP 2,007.17
(b) Sand 0.58 cu.m PHP 1,171.80 PHP 117.18 PHP 1,288.98 PHP 747.61
5.4 Waterproofing Works- 21.6 sq.m
(a) Cementitious Waterproofing 0.86 gal. PHP 777.60 PHP 77.76 PHP 855.36 PHP 735.61
5.5 Formworks- (may be used twice)
(a) Formworks & Scaffolds 6.6 sq.m PHP 2,000.00 PHP 200.00 PHP 2,200.00 PHP 14,520.00
5.6 Plumbing Works- Septic Vault Only
(a) Pipes and Fittings 1 lot PHP 1,250.00 PHP 125.00 PHP 1,375.00 PHP 1,375.00
SUB-TOTAL COST, VAT-EX PHP 73,850.02
6 Rainwater Harvesting Tank 1 lot PHP 150,000.00 PHP 45,000.00 PHP 195,000.00 PHP 195,000.00
SUB-TOTAL COST, VAT-EX PHP 195,000.00

SUB-TOTAL COST, VAT-EX PHP 814,233.63

VAT, 12% PHP 97,708.04
TOTAL COST, VAT-IN PHP 911,941.67
****NOTHING FOLLOWS****

Prepared By:

Engr. Kenneth Dale M. Reglos

Registered Master Plumber

PREPARED BY: HG SILOS, INC DATE: 02/19/2021

 Bill of Materials
Name: Lyceum of the Philippines University – Laguna
Address: Km. 54 Pan-Philippine Hwy, Calamba, 4027 Laguna
Landscaping Proposal
No Description QTY UNIT Material Cost Labor Cost equipment cost Unit Cost Total Amount PHP
1 Earth Works
(a) Site Clearing 2329.57 sq.m. PHP 13.57 PHP 7.79 PHP 35.03 PHP 56.39 PHP 131364.45
(b) Foundation 2329.57 sq.m. PHP 362.90 PHP 14.16 PHP 1.93 PHP 379.00 PHP 882907.03
(c) Excavation 2507 cu. m. PHP 4.99 PHP 18.56 PHP 30.63 PHP 54.18 PHP 135829.26
2 Steel Works
(a) Beams and Girders 1022.82 m. PHP 16017.36 PHP 357.44 PHP 270.33 PHP 16645.13 PHP 17024972.28
(b) Steel Column 373.24 m. PHP 33526.95 PHP 734.64 PHP 637.66 PHP 34899.25 PHP 13025797.21
(c) Cladding 1375 sq.m. PHP 425.91 PHP 132.94 PHP 89.60 PHP 648.45 PHP 891623.14
3 Concrete and Masonry
(a) Concrete 760.59 cu. m. PHP 6550.34 PHP 424.73 PHP 168.42 PHP 7143.49 PHP 5433264.06
(b) CHB 1392.51 sq. m. PHP 1371.38 PHP 247.27 PHP 27.65 PHP 1646.29 PHP 2292477.92
4 Electrical Work
(a) Lighting 71 pcs PHP 840.63 PHP 608.15 PHP 305.63 PHP 1754.41 PHP 124563.45
(b) Electrical Outlet 659 pcs PHP 100.07 PHP 57.85 PHP 32.93 PHP 190.84 PHP 125765.56
5 Plumbing
(a) Septic Tank System 19 sq.m. PHP 3897.68 PHP 3257.92 PHP 1142.11 PHP 8297.71 PHP 157656.44
(b) Fixtures 215 pcs PHP 3609.54 PHP 741.65 PHP 302.79 PHP 4653.98 PHP 1000605.38
(c) Pool Drainage System 35 cu. m. PHP 10769.86 PHP 690.84 PHP 620.00 PHP 12080.71 PHP 422824.76
(d) Pool Filtration Sytem 10 sq. m. PHP 27823.80 PHP 5315.18 PHP 2170.00 PHP 35308.98 PHP 353089.77
8 Fixtures and Fittings
(a) Fixtures 36 pcs PHP 19004.46 PHP 5094.28 PHP 2916.67 PHP 27015.40 PHP 972554.55
(b) Fittings 55 sq. m. PHP 5159.84 PHP 3334.44 PHP 1909.09 PHP 10403.37 PHP 572185.30
9 Doors and Windows
(a) Doors 9 pcs PHP 30448.89 PHP 7146.26 PHP 8866.67 PHP 46461.82 PHP 418156.35
(b) Windows 330 sq. m. PHP 3954.02 PHP 194.90 PHP 241.82 PHP 4390.74 PHP 1448942.93
10 Flooring
(a) Floor finish 1081.03 sq.m. PHP 555.03 PHP 62.66 PHP 34.32 PHP 652.01 PHP 704842.64
(b) Tiles (Pool) 1591.68 sq.m. PHP 7940.62 PHP 54.08 PHP 23.31 PHP 8018.01 PHP 12762099.98
(c) Tiles (C.R.) 1181.44 sq.m. PHP 7555.34 PHP 72.86 PHP 31.40 PHP 7659.60 PHP 9049354.98
11 Roofing
(a) Roof Sheet 5025.46 sq.m. PHP 490.99 PHP 13.48 PHP 8.64 PHP 513.10 PHP 2578583.64
(b) Gutters 207.4 m. PHP 3586.07 PHP 326.63 PHP 209.26 PHP 4121.95 PHP 854892.64
12 Miscellaneous
(a) Mobilization & Demob. of Personell 296 days PHP 0.00 PHP 1483.77 PHP 2753.49 PHP 4237.26 PHP 1254229.15
(b) Gasoline 874 gallons PHP 151.45 PHP 0.00 PHP 0.00 PHP 151.45 PHP 132367.30
(c) PPE 137 pcs PHP 756.62 PHP 0.00 PHP 0.00 PHP 756.62 PHP 103657.00
(d) Paint 1392.51 sq. m. PHP 85.36 PHP 1.14 PHP 12.06 PHP 138.05 PHP 192241.35
DIRECT COST PHP 73046848.53
A. D.C. PHP 73046848.53
B. O.C.M. 7304684.85250442
C. C.P. 7304684.85250442
D. VAT% 10518746.1876064
Total Project Cost = PHP 98174964.42
Site Clearing
Labor rate/day days labor cost
10 Light-skilled Laborer 511.4 2 10228
2 Heavy Equipment Operator 633 2 2532
5 Skilled Laborer 538.87 2 5388.7
subtotal 18148.7 u/c =

Equipment rental/hr total hr cost

Wheel Tractor-Scraper 1700 48 81600
subtotal 81600 u/c =

Materials qty unit unit price cost

Spade Shovel 5 pcs 3175 15875
Heavy Duty Wheel Barrow 3 pcs 2500 7500
Grass Cutter 1 pcs 1500 1500
Steel Pickaxe 5 pcs 1347 6735
subtotal 31610 u/c = 13.56903

Total Cost = 131358.7

sq. m . = 2329.57
u/c = 56.39

Excavation
Labor rate/day days labor cost
15 Light-skilled Laborer 511.4 4 30684
2 Heavy Equipment Operator 633 4 5064
5 Skilled Laborer 538.87 4 10777.4
subtotal 46525.4 u/c =

Equipment rental/hr total hrs cost

1 Backhoe Excavator 1600 48 76800
subtotal 76800 u/c = 30.63422

Materials qty unit unit price cost

Heavy Duty Wheel Barrow 5 pcs 2500 12500
subtotal 12500 u/c =

Total Cost = 135825.4

cu. m . = 2507
u/c = 54.18
 Foundation
Labor rate/day days
15 Light-skilled Laborer 511.4 3
1 Heavy Equipment Operator 633 3
5 Skilled Laborer 538.87 3
7.790579 subtotal

Equipment rental/daytotal days cost

1 Cement Mixer 1500 3 4500
35.02792 subtotal 4500

Materials qty unit unit price cost

Portland Cement, 40 kg. 1766 bag 261 460926
Sand 71 cu. M. 1432 101672
Gravel Fill 142 cu. M. 1417 201214
REBAR, Gr 60, 16mm x 12m 122 pcs 668.83 81597.26
subtotal 845409.3

Total Cost = 882904.31

sq. m . = 2329.57
u/c = 379

18.5582

4.986039
 labor cost
23013
1899
8083.05
32995.05 u/c = 14.16358

u/c = 1.931687

u/c = 362.9036

882904.31
2329.57
379
Beams and Girder
Labor rate/day days labor cost
20 Skilled Laborer 538.87 28 301767.2
3 Foreman 759.87 28 63829.08 u/c =
subtotal 365596.3

Equipment price/day days cost

1 Boom Truck 2500 7 17500
1 Crawler Crane 3750 28 105000
5 adjustable wrench 100 28 14000
3 cordless drill 200 28 16800
5 Pliers 80 28 11200
5 Vice Grips 100 28 14000
10 rivet gun 100 28 28000
3 Hacksaw 100 28 8400
3 Ladder 150 28 12600
3 Extension chord 50 28 4200
10 Screwdriver 50 28 14000
2 long level 100 28 5600
2 Impact wrench 200 28 11200
2 Heavy duty chain block 250 28 14000
subtotal 276500 u/c = 270.331

Materials qty unit unit price cost

Strutural Steel Wide Flange (A36) 260000 kg 56.88 14788800
Structural Steel I-Beam (A36) 28000 kg 56.2 1573600
High Tension Bolts 50 kg 154.67 7733.5
Milled Steel Plates FY36 250 kg 50.97 12742.5 u/c =
subtotal 16382876

Total Cost = 17024972.28

m.= 1022.82
u/c = 16645.13

Cladding
Labor rate/day days labor cost
20 Skilled Laborer 538.87 14 150883.6
3 Foreman 759.87 14 31914.54 u/c =
subtotal 182798.1

Equipment price/day days cost

 5 adjustable wrench 100 28 14000
3 cordless drill 200 28 16800
5 Pliers 80 28 11200
5 Vice Grips 100 28 14000
10 rivet gun 100 28 28000
3 Hacksaw 100 28 8400
3 Ladder 150 28 12600
3 Extension chord 50 28 4200
10 Screwdriver 50 28 14000
subtotal 123200 u/c = 89.6

Materials qty unit unit price cost

Sandwich Pannel Cladding 1375 sq.m. 327 449625
Machine Bolts 5/8 w/ nuts 2000 pcs 14 28000
Wood Reinforcement 2x2 450 pcs 240 108000 u/c =
subtotal 585625

Total Cost = 891623.14

sq. m . = 1375
u/c = 648.45
 Steel Column
Labor rate/day days
20 Skilled Laborer 538.87 21
357.4395 3 Foreman 759.87 21
subtotal

Equipment price/day days cost

1 Boom Truck 2500 7 17500
1 Crawler Crane 3750 28 105000
5 adjustable wrench 100 21 10500
3 cordless drill 200 21 12600
5 Pliers 80 21 8400
5 Vice Grips 100 21 10500
10 rivet gun 100 21 21000
3 Hacksaw 100 21 6300
3 Ladder 150 21 9450
3 Extension chord 50 21 3150
10 Screwdriver 50 21 10500
2 long level 100 21 4200
2 Impact wrench 200 21 8400
2 Heavy duty chain block 250 21 10500
subtotal 238000

Materials qty unit unit price

Strutural Steel Wide Flange (A36) 220000 kg 56.88

16017.36
subtotal

Total Cost = 13025797.21

m.= 373.24
u/c = 34899.25

132.9441
425.9091
labor cost
226325.4
47871.81 u/c = 734.6405
274197.2

u/c = 637.6594

cost
12513600

u/c = 33526.95
12513600
Concrete
Labor rate/day days labor cost
20 Skilled Laborer 538.87 28 301767.2
1 Foreman 759.87 28 21276.36 u/c =
subtotal 323043.6

Equipment rental/daydays cost

2 Cement Mixer 500 28 28000
5 Spade Shovel 75 28 10500
1 Wheel Tractor-Roller 1700 28 47600
1 Compactor 1500 28 42000
subtotal 128100 u/c = 168.4219

Materials qty unit unit price/cost

REBAR, Gr 60, 16mm x 12m 2300 pcs 668.83 1538309
GI Tie Wire #12 50 kg 71.85 3592.5
Portland Cement, 40 kg. 7956 bag 261 2076516
Sand 320 cu. M. 1432 458240
Gravel Fill 639 cu. M. 1417 905463
subtotal 4982121 u/c = 6550.337

Total Cost = 5433264

cu. m. 760.59
u/c 7143.486
 CHB
Labor rate/day days
20 Skilled Laborer 538.87 28
424.7276 2 Foreman 759.87 28
subtotal

Equipment rental/daytotal days cost

5 Spade Shovel 75 28 10500
2 Cement Mixer 500 28 28000
subtotal 38500

Materials qty unit unit price/cost

GI Tie Wire #16 50 kg 61 3050
Concrete Hollow Blocks 6″ 18103 pcs 18 325854
10 mm. Dia. x 6.0 M. DSB 9776 pcs 159 1554384
Stone Veneer 3 set 8790 26370
subtotal 1909658

Total Cost = 2292478

sq. m. 1392.51
u/c 1646.292
labor cost
301767.2
42552.72 u/c = 247.2657
344319.9

u/c = 27.64792

u/c = 1371.378
Lighting
Labor rate/day days labor cost
5 Electrician 722.27 7 25279.45
5 Light Skilled Laborer 511.4 7 17899 u/c =
subtotal 43178.45
Equipment price/day days cost
5 adjustable wrench 100 7 3500
3 cordless drill 200 7 4200
5 Pliers 80 7 2800
5 Vice Grips 100 7 3500
3 Ladder 150 7 3150
3 Extension chord 50 7 1050
10 Screwdriver 50 7 3500
subtotal 21700 u/c = 305.6338

Materials qty unit unit price/cost

Wall Mounted Lights 24 pcs 720 17280
Ceiling Lights 37 pcs 265 9805
Downlight recessed 4 pcs 1400 5600
Directional Downlight recessed 6 pcs 4500 27000
subtotal 59685 u/c = 840.6338

Total Cost = 124563.5

pcs 71
u/c 1754.415
 Electrical Outlet
Labor rate/day
4 Electrician 722.27
608.1472 5 Light Skilled Laborer 511.4

Equipment price/day days

5 adjustable wrench 100 7
3 cordless drill 200 7
5 Pliers 80 7
5 Vice Grips 100 7
3 Ladder 150 7
3 Extension chord 50 7
10 Screwdriver 50 7
subtotal

Materials qty unit unit price/

Duplex Convenience Outlet 13 pcs 230
WP Convenience Outlet 6 pcs 990
Panelboard 3 pcs 2300
Light Switch 7 pcs 241
PVC Hose 523 pcs 77
PVC Moulding 75 pcs 81
Gauge Wire 32 pcs 65
subtotal

Total Cost =
pcs
u/c
days labor cost
7 20223.56
7 17899 u/c = 57.8491
subtotal 38122.56
cost
3500
4200
2800
3500
3150
1050
3500
21700 u/c = 32.92868

cost
2990
5940
6900
1687
40271
6075
2080
65943 u/c = 100.0653

125765.6
659
190.843

e
Septic Tank System
Labor rate/day days labor cost
15 Skilled Laborer 538.87 7 56581.35
1 Foreman 759.87 7 5319.09 u/c =
subtotal 61900.44

Equipment price/day days cost

5 adjustable wrench 100 7 3500
3 cordless drill 200 7 4200
5 Pliers 80 7 2800
5 Vice Grips 100 7 3500
3 Ladder 150 7 3150
3 Extension chord 50 7 1050
10 Screwdriver 50 7 3500
subtotal 21700 u/c = 1142.105

Materials qty unit unit price cost

100mm thk CHB 246 pcs 18 4428
Cement 39 bags 261 10179
Sand 3 cu. M. 1432 4296
Reinforcing Steel 62 kg 159 9858
#16 Tie Wire 1 kg 72 72
Gravel including bed 3 cu. M. 1417 4251
Reinforcing bars 157 kg 160 25120
Cementitious Waterproofing 0.86 gal 700 602
Formworks & Scaffolds 7 sq. m. 2000 14000
Pipes and Fittings 1 lot 1250 1250
subtotal 74056 u/c =

Total Cost = 157656.4

sq. m. 19
u/c 8297.707

Pool Drainage System

Labor rate/day days labor cost
5 Skilled Laborer 538.87 7 18860.45
1 Foreman 759.87 7 5319.09 u/c =
subtotal 24179.54

Equipment price/day days cost

5 adjustable wrench 100 7 3500
3 cordless drill 200 7 4200
 5 Pliers 80 7 2800
5 Vice Grips 100 7 3500
3 Ladder 150 7 3150
3 Extension chord 50 7 1050
10 Screwdriver 50 7 3500
subtotal 21700 u/c = 620

Materials qty unit unit price cost

Trench Drain 153.26 m 2112 323685.1
Pool Drain 600 MM x 600 MM 10 pcs 1,062.51 10625.1
Trench Drainage Cover 150 pcs 203 30450
Rain Water Drain 11 pcs 715 7865
PVC Clean Out 24 pcs 60 1440
Floor Drain 32 pcs 90 2880
subtotal 376945.2 u/c = 10769.86

Total Cost = 422824.8

cu.m. 35
u/c 12080.71
 Fixtures
Labor rate/day days labor cost
10 Skilled Laborer 538.87 21 113162.7
3257.918 2 Plumber 722.27 21 30335.34
1 Foreman 759.87 21 15957.27
subtotal 159455.3

Equipment price/day days cost

5 adjustable wrench 100 21 10500
3 cordless drill 200 21 12600
5 Pliers 80 21 8400
5 Vice Grips 100 21 10500
3 Ladder 150 21 9450
3 Extension chord 50 21 3150
10 Screwdriver 50 21 10500
subtotal 65100

Materials qty unit unit price cost

Water Closets Including Fittings 15 pcs 7650 114750
Lavatory Including Fittings and Acc. 8 pcs 5523 44184
Urinal Including Fittings and Acc. 4 pcs 8096 32384
floor drains 8 pcs 280 2240
Bronze Faucets (12.7mm D) 10 pcs 195 1950
Paper Holder 15 set 240 3600
Mirror 110 sq. ft 555 61050
Water Meter 4 pcs 1455 5820
Shower Head w/ Valve 26 pcs 1774 46124
3897.684 Toilet Stalls including doors 15 set 20000 300000
Swimming Pool Return Inlet 12 480 5760
Water Pump 1 3000 3000
Automatic Chlorinator 1 4,485.07 4485.07
Motorised 3-way Valve 1 33008 33008
Gate Valve 10 155 1550
Meco Check Valve 3 715 2145
Skimmer 30 3800 114000
subtotal 776050.1

Total Cost = 1000605

pcs 215
690.844 u/c 4653.979

Pool Filtration Sytem

Labor rate/day days labor cost
 10 Skilled Laborer 538.87 7 37720.9
2 Plumber 722.27 7 10111.78
1 Foreman 759.87 7 5319.09
subtotal 53151.77

Equipment price/day days cost

5 adjustable wrench 100 7 3500
3 cordless drill 200 7 4200
5 Pliers 80 7 2800
5 Vice Grips 100 7 3500
3 Ladder 150 7 3150
3 Extension chord 50 7 1050
10 Screwdriver 50 7 3500
subtotal 21700

Materials qty unit unit price cost

Hayward Pro-Grid DE Filter 1 set 62000 62000
Water Heater 1 set 207738 207738
Air Admittance Valve 4 set 2125 8500
subtotal 278238

Total Cost = 353089.8

cu.m. 10
u/c 35308.98
 u/c = 741.6526

u/c = 302.7907

u/c = 3609.535
 u/c = 5315.177

u/c = 2170

u/c = 27823.8
Fixtures
Labor rate/day days labor cost
15 Skilled Laborer 538.87 21 169744.1
1 Driver 650 21 13650 u/c =
subtotal 183394.1

Equipment price/day days cost

5 adjustable wrench 100 21 10500
3 cordless drill 200 21 12600
5 Pliers 80 21 8400
5 Vice Grips 100 21 10500
3 Ladder 150 21 9450
3 Extension chord 50 21 3150
10 Screwdriver 50 21 10500
1 L300 Van 16pax 1900 21 39900
subtotal 105000 u/c = 2916.667

Materials qty unit unit price cost

Diving Board Mounting Kit 10 set 2250 22500
Starting block diving board platform 10 pcs 13500 135000
Diving Board 10 pcs 15,859.65 158596.5
NPC 5000 Bleachers (3 rows, 50 seats) 6 set 61,344.00 368064
subtotal 684160.5 u/c =

Total Cost = 972554.6

sq. m. 36
u/c 27015.4
 Fitting
Labor rate/day days
15 Skilled Laborer 538.87 21
5094.279 1 Driver 650 21
subtotal

Equipment price/day days cost

5 adjustable wrench 100 21 10500
3 cordless drill 200 21 12600
5 Pliers 80 21 8400
5 Vice Grips 100 21 10500
3 Ladder 150 21 9450
3 Extension chord 50 21 3150
10 Screwdriver 50 21 10500
1 L300 Van 16pax 1900 21 39900
subtotal 105000

Materials qty unit unit price

Lane Ropes 550.33 m 125
Rubber Hex Dumbbell set w/ rack 2 set 40000
Multi Functional Pulling Machine 1 pcs 135000
subtotal
19004.46
Total Cost = 572185.3
sq. m. 55
u/c 10403.37
labor cost
169744.1
13650 u/c = 3334.437
183394.1

u/c = 1909.091

cost
68791.25
80000
135000
283791.3 u/c = 5159.841
Doors
Labor rate/day days labor cost
10 Skilled Laborer 538.87 7 37720.9
5 Foreman 759.87 7 26595.45 u/c =
subtotal 64316.35

Equipment price/day days cost

10 adjustable wrench 100 14 14000
10 cordless drill 200 14 28000
10 Pliers 80 14 11200
5 Vice Grips 100 14 7000
5 Ladder 150 14 10500
3 Extension chord 50 14 2100
10 Screwdriver 50 14 7000
subtotal 79800 u/c = 8866.667

Materials qty unit unit price cost

Automatic Sliding Glass Doors 2 set 167000
Residential Double Doors 1 set 13040
Restroom Doors 6 pcs 7200
subtotal 274040 u/c = 30448.89

Total Cost = 418156.4

pcs 9
u/c 46461.82
 Windows
Labor rate/day days labor cost
10 Skilled Laborer 538.87 7 37720.9
7146.261 5 Foreman 759.87 7 26595.45
subtotal 64316.35

Equipment price/day days cost

10 adjustable wrench 100 14 14000
10 cordless drill 200 14 28000
10 Pliers 80 14 11200
5 Vice Grips 100 14 7000
5 Ladder 150 14 10500
3 Extension chord 50 14 2100
10 Screwdriver 50 14 7000
subtotal 79800

Materials qty unit unit price cost

Tempered clear insulated Glass 2.8mx1m 60 pcs 5718 343080
Aluminum Alloy Frame 186 sq. m. 2,143.53 398696.6
Awning window (S-38) 90cm W x 120cm H 46 pcs 6250 287500
Fixed window - (S-798) 60cm W x 90cm H 165 pcs 1670 275550
subtotal 1304827

Total Cost = 1448943

sq. m. 330
u/c 4390.736
 u/c = 194.898

u/c = 241.8182

u/c = 3954.02
Floor Finish
Labor rate/day days labor cost
5 Skilled Laborer 538.87 14 37720.9
1 Foreman 759.87 14 10638.18 u/c =
2 Leadman 692.27 14 19383.56
subtotal 67742.64

Equipment price/day days cost

5 adjustable wrench 100 14 7000
3 cordless drill 200 14 8400
5 Pliers 80 14 5600
5 Vice Grips 100 14 7000
3 Extension chord 50 14 2100
10 Screwdriver 50 14 7000
subtotal 37100 u/c = 34.31912

Materials qty unit unit price cost

Varathane Floor Finish Oil Based 150 pcs 4000 600000
subtotal 600000 u/c =

Total Cost = 704842.6

m. 1081.03
u/c 652.0102

Tiles (C.R.)
Labor rate/day days labor cost
10 Skilled Laborer 538.87 14 75441.8
1 Foreman 759.87 14 10638.18 u/c =
subtotal 86079.98

Equipment price/day days cost

5 adjustable wrench 100 14 7000
3 cordless drill 200 14 8400
5 Pliers 80 14 5600
5 Vice Grips 100 14 7000
3 Extension chord 50 14 2100
10 Screwdriver 50 14 7000
subtotal 37100 u/c = 31.40236

Materials qty unit unit price cost

Porcelain Tiles white 29536 pcs 300 8860800
Tile Adhesive 200 bag 280 56000
Tile Grout 125 pcs 75 9375
 subtotal 8926175 u/c =

Total Cost = 9049355

m. 1181.44
u/c 7659.598
 Tiles (Pool)
Labor rate/day days
10 Skilled Laborer 538.87 14
62.6649 1 Foreman 759.87 14
subtotal

Equipment price/day days cost

5 adjustable wrench 100 14 7000
3 cordless drill 200 14 8400
5 Pliers 80 14 5600
5 Vice Grips 100 14 7000
3 Extension chord 50 14 2100
10 Screwdriver 50 14 7000
subtotal 37100

Materials qty unit unit price

Porcelain Pool Tiles 8"x8" 41782 pcs 300
Tile Adhesive 319 bag 280
555.0262 Tile Grout 200 pcs 75
subtotal

Total Cost = 12762100

m. 1591.68
u/c 8018.006

72.86022
7555.335
labor cost
75441.8
10638.18 u/c = 54.08121
86079.98

u/c = 23.30871

cost
12534600
89320
15000
12638920 u/c = 7940.616
Roof Sheet
Labor rate/day days labor cost
5 Skilled Laborer 538.87 14 37720.9
1 Foreman 759.87 14 10638.18 u/c =
2 Leadman 692.27 14 19383.56
subtotal 67742.64

Equipment price/day days cost

5 adjustable wrench 100 14 7000
3 cordless drill 200 14 8400
5 Pliers 80 14 5600
5 Vice Grips 100 14 7000
3 Ladder 150 14 6300
3 Extension chord 50 14 2100
10 Screwdriver 50 14 7000
subtotal 43400 u/c = 8.636025

Materials qty unit unit price cost

Galvanized Corrugated Roofing Sheet 1231 pcs 1736 2137016
C-Purlins 73 pcs 980 71540
Roofing Nails 5 kg 120 600
Acrylic Rubber Coating 15 gal 4055 60825
Asphalt Emulsion, Brushed 2 coats 30 gal 6582 197460
subtotal 2467441 u/c =

Total Cost = 2578584

sq.m. 5025.46
u/c 513.104
 Gutters
Labor rate/day days
5 Skilled Laborer 538.87 14
13.47989 1 Foreman 759.87 14
2 Leadman 692.27 14
subtotal

Equipment price/day days cost

5 adjustable wrench 100 14 7000
3 cordless drill 200 14 8400
5 Pliers 80 14 5600
5 Vice Grips 100 14 7000
3 Ladder 150 14 6300
3 Extension chord 50 14 2100
10 Screwdriver 50 14 7000
subtotal 43400

Materials qty unit unit price

Aluminum Gutter 5" 85 pcs 8750
subtotal

Total Cost = 854892.6

m. 207.4
490.9881 u/c 4121.951
labor cost
37720.9
10638.18 u/c = 326.628
19383.56
67742.64

u/c = 209.2575

cost
743750
743750 u/c = 3586.066
Mobilization and Demobilization of personnel
Labor rate/day days labor cost
2 Driver 538.87 296 319011 u/c =
Sub-total 319011
Equipment rental/daytotal days cost
2 L300 Van 16pax 1000 296 592000
Sub-total 592000 u/c = 2753.488

Materials qty unit unit price/cost

u/c =

Total Cost = 911011

days 215
u/c 4237.261

PPE
Labor rate/day days labor cost
u/c =

Equipment rental/hr total hr cost

u/c = 0

Materials qty unit unit price cost

Working Boots 25 pcs 595 14875
Uniform/Overall 25 pcs 700 17500
Working Gloves 25 pcs 25.00 625
Goggles 25 pcs 50 1250
Full Body Safety Harness 10 pcs 2878 28780
IndustrialHard Hat 25 pcs 1237 30925
First Aid Kit 2 swt 4851 9702
137 Sub-total 103657 u/c =

Total Cost = 103657

pcs 137
u/c 756.6204
 Gasoline
Materials qty unit unit price/
1483.772 Diesel Fuel 874 gallons 151.45
Sub-total

Total Cost =

Paint
Labor rate/day
15 Skilled Laborer 538.87
0

Equipment price/day days

15 Paint Roller 160 7
subtotal

Materials qty unit

Boysen Paint Flat White 16L 35 pcs
Boysen Paint Royal Blue 16L 25 pcs

0
Total Cost =
sq. m.
u/c

756.6204
cost
132367.3
132367.3 u/c = 151.45

132367.3

days labor cost

7 56581.35
subtotal 56581.35 u/c = 1.142481

cost
16800
16800 u/c = 12.06455

unit price cost

1981 69335
1981 49525
subtotal 118860 u/c = 85.35666

192241.4
1392.51
138.0538
Beams and Girders computation Footing computaion
total length of wide flanges =442.85m Total Length of Rebar = 1453.7m
Weight = 585 kg/m amount of rebar required = 1453.7/12 = 122pcs
total amount needed = 442.85x585 = 259 067.25kg approx. 260000kg Total volume of concrete = 29.25+46.13+22.88+15
Total length of i-beam = 541.54 No. of Bags of Cement = C/V x 10.46 = 168.76 X 10
Weight = 50.1 kg/m cu. M. of sand = C/V x 0.42 =168.76 X 0.42 = 71 cu
total amount needed = 541.54x50.1 = 27131.154kg approx. 28000kg cu. M. of gravel = C/V x 0.84 = 168.76 X 0.84 = 142

Steel Column computation CHB computation

total length of steel column = 373.24 Net CHB Area = 48.21+1344.3 = 1392.51
Weight = 585 kg/m No. of CHB required = 1392.51 x 13 = 18103
total amount needed = 373.24x585 = 218345.4kg approx. 220000kg
DSB computation
Concrete computation Height of bldg = 9.7m
Total Volume of Concrete = Length of dsb = 6m
35.51+540.52+37.02+66.92+23.12+31.47+26.03= 760.59 cu. M. 9.7/6 = 1.62 pcs
For Class AA Concrete No. of Dsb = (18103/3) x 1.62 = 9776 pcs
No. of Bags of Cement = C/V x 10.46 = 760.59 X 10.46 = 7956 bags
cu. M. of sand = C/V x 0.42 = 760.59 X 0.42 = 320 cu. M. Electrical computation
cu. M. of gravel = C/V x 0.84 = 760.59 X 0.84 = 639 cu. M. Moulding length 181m = 584ft/8ft = 75 pcs
PVC Hose Length = 159.3m = 523ft = 523 pcs
Rebar computaion Gauge Wire = 443m/14 = 32 pcs
Rebar length = 12m
Verical Rebar Spacing = 0.2m Roof Computation
Length of facility = 59m Gutter Length = 207.4m = 680ft
Width of facility = 45m amount needed = 680/8 = 85pcs
59m/0.2m = 295 rebars
45m/0.2m = 225 rebars Computation For Gasoline
59/12m = 4.92 x 295 = 1450.42 Price of Diesel (PHP) = 40/L, 151.45/gal
45/12m = 3.75 x 225 = 843.75 Crane Consumption = 5gal/hr - for 12 hrs
Total Amount of Rebar = 1450.42+843.75 = 2294.17 approx. 2300 rebars Tractor Roller Consumption = 13.6gal/hr - for 31 hr
Boom Truck Consumption = 7gal/hr - for 56 hrs
CR Tiles computation Total Amount of Diesel = [(5x12)+(13.6x31)+(7x56)
total area = 1181.44sq.m.
Tile area = 0.04sq. M .
aount needed = 1181.44/0.4 = 29536 pcs
 r = 1453.7m
uired = 1453.7/12 = 122pcs
crete = 29.25+46.13+22.88+15+5.6+28.35+17.15+4.4 = 168.76 cu. M.
nt = C/V x 10.46 = 168.76 X 10.46 = 1766 bags
x 0.42 =168.76 X 0.42 = 71 cu. M.
V x 0.84 = 168.76 X 0.84 = 142 cu. M.

1+1344.3 = 1392.51
= 1392.51 x 13 = 18103

3) x 1.62 = 9776 pcs

m = 584ft/8ft = 75 pcs
59.3m = 523ft = 523 pcs
14 = 32 pcs

4m = 680ft
0/8 = 85pcs

= 40/L, 151.45/gal
= 5gal/hr - for 12 hrs
mption = 13.6gal/hr - for 31 hrs
ption = 7gal/hr - for 56 hrs
sel = [(5x12)+(13.6x31)+(7x56)] = 873.6 gallons