Cost Estimate Template

PROJECT :
LOCATION :
BUYER :
TOTAL :
SQ.M.
ITEM NO
1.00
Earth Works
2.00
Masonry Works
3.00
Plastering Works
4.00
Concreting Works
5.00
Form Works
6.00
Rebar Works
7.00
Roofing Works
1.01
1.02
1.03
2.01
2.02
2.03
2.05
2.06
3.01
3.02
3.04
3.05
4.01
5.01
6.01
7.01
7.02
7.03
7.04
excavation / manual
earthfill / manual
compaction / manual
below ffl chb 5"
1st ffl to 2nd ffl chb 4"
2nd ffl to rb chb 4
above rb
partition 4"chb (ground & 2nd flr)
ground floor
second floor
above rb to roof
partition (ground & second flr)
concreting
forms
structural grade
s-tile roof
r-span roof
corrugated gi sheet ga 26
angular & lc purlins
8.00
Tile Works
9.00
Doors, Jambs & Accessories
8.01
8.02
8.03
8.04
8.05
8.06
8.07
9.01
9.02
9.03
9.04
9.05
9.06
tiles @ kitchen counter

tiles @ grnd flr t & b
tiles @ 2nd flr t & b
tiles @ masters bedroom t& b
kitchen counter
nook (granite slab)
nook counter
2100
2100
2100
2100
2100
2100
x
x
x
x
x
x
900
700
800
700
800
600
steel door & jamb / manual

steel door & jamb / manual
molded door
sld panel door
molded door
upvc door
10.00
Windows
11.00
Painting Works
12.00
Plumbing Works
13.00
Ceiling Works
14.00
Electrical Works
15.00
Others
10.01
10.02
10.03
10.04
11.01
11.02
11.03
11.04
11.05
11.06
11.07
12.01
12.02
12.03
12.04
12.05
12.06
12.07
12.07
12.08
13.01
13.02
13.03
14.01
14.02
15.01
15.02
175216638.xls.ms_office9/25/2013
DESCRIPTION
window steel casement

steel grilles
sliding glass analok
window glass 1/8" smoked
boysen acrytex (firewall)
enamel
latex exterior side
latex interior side
boysen acrytex (door)
varnish
roof paint
rough-in ground flr
rough-in second flr
water closet & lavatory package (skylark)
water closet & lavatory package (emperor)
kitchen sink double tub
kitchen sink single tub
bath tub
septic tank installation & pipes
catch basin & downspout
interior ceiling
exterior ceiling
cornice
ground floor
second floor
ceramic tiles 12 x 12"

ceramic tiles 12 x 12" (stair)
QTY
UNIT
MATERIAL
UC
COST
cum
cum
cum
sqm
sqm
sqm
sqm
sqm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sqm
sqm
sqm
sqm
EQUIPMENT
UC
COST
COST
PCF
UC
DIRECT COST
COST
90.91
90.91
90.91
90.91
90.91
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
41.67
41.67
41.67
41.67
cum
#DIV/0!
#DIV/0!
750.00
250.00
sqm
#DIV/0!
#DIV/0!
62.50
kg
#DIV/0!
#DIV/0!
5.00
sqm
sqm
sqm
kg
#VALUE!
#N/A
#N/A
#VALUE!
#N/A
#N/A
100.00
50.00
10.37
sqm
sqm
sqm
sqm
lot
sqm
lot
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A
200.00
200.00
200.00
200.00
1,000.00
200.00
1,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A
####
####
####
####
#N/A
####
#N/A
unit
unit
unit
unit
unit
unit
500.00
500.00
500.00
500.00
500.00
500.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
####
####
####
####
####
####
sqft
sqft
sqft
sqft
#DIV/0!
-
#DIV/0!
-
14.29
#DIV/0!
-
#DIV/0!
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
####
####
####
####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sqm
sqm
sqm
sqm
sqm
sqm
sqm
#DIV/0!
96.43
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
71.66
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
50.00
20.00
16.67
16.67
20.00
83.33
16.67
14.86
#VALUE!
#VALUE!
-
#VALUE!
#VALUE!
-
#DIV/0!
#DIV/0!
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
####
1.38
####
####
####
####
####
lot
lot
set
set
set
set
set
set
unit
#DIV/0!
#DIV/0!
4,400.00
5,500.00
2,099.75
790.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sqm
sqm
lft
#DIV/0!
#DIV/0!
6.67
co & sw
co & sw
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
250.00
250.00
sqm
sqm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
166.67
166.67
0.74
#VALUE!
#VALUE!
-
2,000.00
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
500.00
500.00
250.00
#DIV/0!
#DIV/0!
-
#DIV/0!
% wt
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#VALUE!
#VALUE!
#DIV/0!
SUBCONTRACT
UC
COST
7,950.00
2,700.00
1,350.00
LABOR
133.33
80.00
13.33
#VALUE!
#VALUE!
UC
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#VALUE!
#VALUE!
-
UC
BID COST
COST
#DIV/0! ####
#DIV/0! ####
#DIV/0! ####
133.33
80.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
####
####
####
####
####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
####
####
####
####
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0! ####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! ####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! ####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#N/A
#VALUE! ####
#N/A
#N/A
#N/A ####
#N/A
#VALUE!
#N/A
#N/A
#N/A
#VALUE!
#N/A
#N/A
#N/A
#VALUE!
#N/A
#N/A
#N/A
#VALUE!
#N/A
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
116.43
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
86.52
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
160.59
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
119.34
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
####
####
####
####
####
####
####
####
####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! ####
#DIV/0! ####
#DIV/0! ####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! ####
#DIV/0! ####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! ####
#DIV/0! ####
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
#VALUE!
#VALUE!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
-
500.00
500.00
500.00
8,450.00
3,200.00
1,850.00
ITEM NO
15.03
15.04
15.05
15.06
15.07
15.08
15.09
15.10
15.11
15.12
15.13
15.14
15.15
15.16
15.17
15.18
15.19
15.20
15.21
15.22
15.23
15.24
15.25
15.26
15.27
15.28
15.29
15.30
15.31
15.32
15.33
15.34
15.35
15.36
15.37
15.38
15.39
DESCRIPTION
anti-skid at stair steps
ceramic tiles 12 x 12" (balcony, carport & lanai)
ceramic tiles 16 x 16
granite 16 x 16
wood parquet ( narra ) 3/8"
cement topping (2nd flr)
vinyl tiles 12" x 12"
cement topping
concrete steps & landing
wooden handrails ( 3"x 3" )
steel stair railings
acu grills (1-unit)
stainless railings
concrete mouldings
concrete moldings 4
concrete moldings 5
wall cladding
pebble ( black with vigan tiles)
pebbles ( black )
water proofing (balcony & CR)
water proofing & topping (roof deck)
wood trellis
glass blocks 8" x 8"
tv antena outlet
polycarbonate sheet
adobe 12 x 12 x 4
brick red 2 x 4 x 8
door casing 3 x 14 ft
gi canopy
base board 4 (bb 1- 4b) x 14 ft
decorative fixed capiz
concrete balluster
king post 4 x 4
assorted pebbles
telephone outlet
border
bedroom closet
QTY
UNIT
8.00
-
steps
sqm
sqm
sqm
sqm
sqm
sqm
sqm
steps
ft
sq ft
sq ft
sq ft
m
m
m
sqm
sqm
sqm
sqm
sqm
bd ft
sqm
outlet
sqm
sqm
sqm
lft
sqft
sqm
sqft
pc/s
pc/s
sqm
outlet
lm
lot
MATERIAL
UC
COST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
702.04
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5,616.31
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
UC
LABOR
21.43
166.67
166.67
166.67
62.50
45.45
62.50
#DIV/0!
11.11
14.29
668.85
66.67
150.00
60.00
60.00
166.67
125.00
125.00
20.00
100.00
10.00
200.00
250.00
333.33
166.67
166.67
6.67
#DIV/0!
6.67
14.29
50.00
250.00
125.00
250.00
20.00
1,428.57
COST
#DIV/0!
5,350.80
#DIV/0!
-
#VALUE!
EQUIPMENT
UC
COST
#DIV/0!
#DIV/0!
267.54
60.00
#DIV/0!
#DIV/0!
-
#DIV/0!
#DIV/0!
2,140.32
#DIV/0!
#DIV/0!
-
#DIV/0!
SUBCONTRACT
UC
COST
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
% wt
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
PCF
####
####
####
####
#N/A
####
####
####
1.38
####
####
1.38
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
UC
DIRECT COST
COST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1,638.43
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
13,107.43
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
BID COST
UC
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,259.90
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1.00
Earth Works
2.00
Doors, Jambs & Accessories (materials)
3.00
Plumbing Works (materials)
1.01
1.02
2.01
2.02
2.03
2.04
2.05
2.06
3.01
NOTE:
Prepared by :
Checked by :
175216638.xls.ms_office9/25/2013
DESCRIPTION
EARTHFILL / materials (house)
EARTHFILL / materials (lot)
2100 x 900 steel door & jamb
2100 x 800 molded door
knobs ( faultless )
dead bolt
steel door jamb
septic tank
TOTAL
QTY
UNIT
MATERIAL
UC
COST
cum
cum
#DIV/0!
#DIV/0!
unit
unit
unit
set
set
set
4,200.00
4,200.00
1,300.00
520.00
320.00
750.00
set
10,400.00
UC
LABOR
EQUIPMENT
UC
COST
COST
Engr. Agapito C. Caparas

AVP Engineering & Construction
PCF
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
#DIV/0!
Recommending Approval by :
Approved :
DIRECT COST
COST
#DIV/0!
#DIV/0!
4,200.00
4,200.00
1,300.00
520.00
320.00
750.00
#DIV/0!
10,400.00
Engr. Joel H. Alejandrino

VP Engineering & Construction
Amando M. Buhain
President
UC
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
PROPOSED BUYER'S TOTAL COST :

PROPOSED BUYER'S COST PER SQ M :
materials price ref: 03-15-10
MMC
Office Engineer
SUBCONTRACT
UC
COST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18,079.21
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
PROPOSED CONTRACTOR'S TOTAL COST:

PROPOSED CONTRACTOR'S COST PER SQ M:
ITEM NO
COST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-
#DIV/0!
BID COST
UC
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
COST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
PROJECT:
FLOOR AREA:
ITEM NO
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
DESCRIPTION
QTY
EARTH WORKS
earth fill / materials (lahar)
0.00
earth fill / materials (common borrow)
0.00
MASONRY WORKS
cement
#N/A
sand
#N/A
10 mm dia rsb
#N/A
tie wire # 16
#N/A
chb 5 thk
0.00
chb 4 thk
#N/A
PLASTERING WORKS
cement
#N/A
sand
#N/A
CONCRETING WORKS
cement
0.00
sand
0.00
gravel
0.00
REBAR WORKS
9 mm dia rsb
0.00
10 mm dia rsb
0.00
12 mm dia rsb
0.00
16 mm dia rsb
0.00
20 mm dia rsb
0.00
tie wire # 16
0.00
FORM WORKS
Plywood 1/4 thk 4' x 8' (ord)
0.00
Coco lumber 2 x 3, 2 x 2
0.00
Cwn 3, 1 1/2
0.00
Form oil
0.00
ROOFING WORKS
corr gi sheet ga# 26
7 lft
0.00
6 lft
0.00
fab gi ridge roll ga# 26
8 lft
0.00
fab gi gutter ga # 26
8 lft
0.00
fab gi valley gutter ga # 26 8 lft
0.00
fab gi end flashing ga # 26 8 lft
0.00
tekscrew
0.00
stainless gutter 8 ft
#N/A
sleeves 3" dia
0.00
rivets
0.00
silicon
0.00
style roof
0.00
tekscrew
0.00
gutter spanish fab .4mm x .457 m x 8 ft#N/A
ridge roll .4mm x .6 m x 8 ft
#N/A
valley gutter fab .4mm x .457 m x 8 ft #N/A
end flashing fab 4mm x .305 m x 8 ft #N/A
side wall flashing fab 4mm x .305 m x 8#N/A
ft
stainless gutter
#N/A
sleeves 3" dia
0.00
concrete nail 1"
0.00
touch up paint
0.00
silicon
0.00
rivets
0.00
r-span roof
0.00
tekscrew
#VALUE!
gutter spanish fab .4mm x .457 m x 8 ft#N/A
#N/A
valley gutter fab .4mm x .457 m x 8 ft #N/A
end flashing fab 4mm x .305 m x 8 ft #N/A
side wall flashing fab 4mm x .305 m x 8#N/A
ft
stainless gutter
#N/A
sleeves 3" dia
0.00
concrete nail 1"
0.00
touch up paint
0.00
silicon
#VALUE!
rivets
#VALUE!
ROOF FRAMING
L 2" x 2" x "
0.00
L 2" x 2" x 3/16"
0.00
L 1 1/2" x 1 1/2" x 1/4
0.00
L 1 1/2" x 1 1/2" x 3/16
0.00
welding rod
0.00
c purlins 2"x 6" ga 16
0.00
0.00
0.00
flat bar 11/2" x 3/16"
0.00
Red oxide
0.00
Paint thinner
0.00
10 mm dia
0.00
fascia board lc 2" x 10"
#N/A
TILE WORKS AT CR
glazed tiles 8 x 12
0.00
unglazed tiles 8 x 8
0.00
border tiles 3 x 8
0.00
cement
0.00
sand
0.00
grout
0.00
tile trim
0.00
KITCHEN COUNTER
8 x 8 glazed tiles
0.00
3 x 8 border tiles
0.00
tile trim
0.00
cement
0.00
sand
#N/A
gravel
0.00
chb 5 thk
16.38
10 mm dia rsb
0.54
Good lumber 2 x 3 x 14'
#N/A
grout
0.00
DOORS
flush door 2.1 m x 0.9 m w/ steel jamb
0.00
0.00
0.00
pvc door 2.1 m x 0.6 m (poly door)
0.00
knob ( yale )
#N/A
PAINTING WORKS
LATEX INTERIOR SIDE
latex paint flat
#VALUE!
latex paint semi gloss
#VALUE!
masonry neutralizer
#VALUE!
masonry putty
#VALUE!
sand paper 100
#VALUE!
acri color
#VALUE!
stopa
#VALUE!
LATEX EXTERIOR SIDE
latex paint flat
#VALUE!
#VALUE!
masonry neutralizer
#VALUE!
acrytex cast
#VALUE!
sand paper 100
#VALUE!
acri color
#VALUE!
stopa
#VALUE!
ACRYTEX (FIREWALL)
acrytex primer
0.00
acrytex cast
0.00
acrytex top coat
0.00
masonry neutralizer
0.00
sand paper
0.00
acri color
0.00
acrytex reducer
0.00
PAINTING OF DOOR
acrytex primer
0.00
acrytex cast
0.00
acrytex reducer
0.00
acrytex topcoat
0.00
acrytex color
0.00
sanding paper #120
0.00
stopa
0.00
ENAMEL PAINT
enamel paint flat
0.03
quick dry enamel
0.06
paint thinner
0.02
glazing putty
0.03
sand paper
0.07
tin tin color
0.03
stopa
0.07
ROOF PAINT
roof guard boysen
0.00
CEILING WORKS
good lumber 2" x 2" x 10'
0.00
flex board 3.5mm x 4 ft x 8 ft
0.00
cwn 3, 1 1/2
0.00
good lumber 1" x 1" x 8 ft
0.00
wire mesh 1/8 x 1/8
0.00
cornice 4 (cn 1 4b) x 14 ft
0.00
0.00
0.00
finshing nail
0.01
stikwell
0.00
screw with tox
0.00
PLUMBING WORKS
3/4" dia blue pipe
0.00
1/2" dia blue pipe
0.00
1/2" dia gi tee
0.00
3/4 gi tee
0.00
1/2" dia gi elbow 90
0.00
kitchen sink faucet
0.00
shower faucet
0.00
shower head /valve
0.00
teflon tape
0.00
3/4" x 1/2" gi tee reducer
0.00
1/2" x 3/8 gi reducer
0.00
2" x 1/2" dia nipple
0.00
3/4" x 1/2dia gi elbow reducer
0.00
3/4"dia coupling
0.00
3/4"dia tee
0.00
3/4"dia elbow
0.00
2"dia upvcpipe
0.00
4"dia upvc pipe
0.00
p- trap 2" dia
0.00
wye reducer 4" x 2" dia
0.00
wye 4" dia
0.00
elbow 45 - 4" dia
0.00
elbow 45 - 2" dia
0.00
elbow 90 - 4" dia
0.00
elbow 90 - 2" dia
0.00
tee reducer 4" x 2" dia
0.00
c. o. adoptor & plug 4" dia
0.00
tee 4" dia
0.00
solvent cement 100 cc
0.00
floor drain stainer
0.00
coupling 4" pvc
0.00
coupling 2" pvc
0.00
PLUMBING FIXTURES
0
0.00
fresh water line
0.00
SEPTIC TANK
4"chb
0.00
4" dia upvc pipes
0.00
4" dia upvc tee
1.20
4" dia upvc co/cover
0.00
4" dia upvc coupling
0.00
4" dia upvc elbow
0.00
3" dia upvc pipe
0.00
3" dia upvc elbow
0.00
0.00
solvent cement 100cc
0.00
form lumber
0.00
9mmrsb
0.00
tie wire
0.02
cement
0.00
sand
0.00
assorted nails
0.00
plywood 1/4 ord
0.00
10 mm dia
#DIV/0!
ELECTRICAL WORKS
breaker box 10 branches
0.00
breaker switch 15a
0.00
breaker switch 20a
0.00
breaker switch 40a
0.00
#8 awg stranded wire
0.00
0.00
0.00
0.00
f h 1/2 dia
0.00
fh 3/4 dia
0.00
utility box 2x4
0.00
junction box 4" with cover
0.00
c o t slot
0.00
C o plate
0.00
switch quitematic (royu)
0.00
plate cover 1-gang
0.00
plate cover 2-gang
0.00
plate cover 3-gang
0.00
clamp
0.00
electrical tape big
1.00
conc nail
0.50
gi wire ga # 18
1.00
receptacle
0.00
FLOOR FINISH
0
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
anti skid raven
0.00
KITCHEN COUNTER CABINET
0
0.00
12
75.92
16
132.64
20
203.45
CONCRETE MOULDINGS & BALLUSTER
pebbles ( boracay )
0.00
cement
0.00
sand
0.00
QTY
WINDOWS
steel casement
glass 1/8 thk (smoked)
TOTAL SUBCON COST
U COST
cu.m.
#DIV/0!
cu.m.
#DIV/0!
COST
COST
#DIV/0!
#DIV/0!
0.00
#N/A
#N/A
#N/A
#N/A
0.00
#N/A
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
#N/A
0.00
#N/A
#N/A
bags 205.00
cu.m. 500.00
pcs 115.00
kgs
60.00
pcs
8.00
pcs
7.00
bags 205.00
cu.m. 500.00
#DIV/0!
#DIV/0!
0.00
#N/A
#N/A
#N/A
#N/A
0.00
#N/A
0.00
#N/A
#N/A
0.00
0.00
0.00
bags 205.00
cu.m. 500.00
cu.m. 700.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
pcs
pcs
pcs
pcs
pcs
kgs
80.00
115.00
165.00
293.00
465.00
60.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
pcs 275.00
bdft 20.00
kgs
55.00
li
8.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
#VALUE!
#VALUE!
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
sqm
231.00
198.00
140.00
130.00
160.00
160.00
1.85
1200.00
50.00
0.50
120.00
308.00
1.85
340.00
337.00
340.00
340.00
170.00
1200.00
50.00
75.00
515.00
120.00
0.50
253.00
1.85
340.00
227.00
255.00
340.00
170.00
1200.00
50.00
75.00
515.00
120.00
0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
#VALUE!
#VALUE!
pcs
pcs
pcs
pcs
kgs
pcs
pcs
pcs
pcs
gal
gal
pcs
pcs
795.00
540.00
535.00
340.00
100.00
470.00
420.00
380.00
245.00
305.00
190.00
125.00
320.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
pcs
18.50
pcs
12.00
pcs
18.00
bags 205.00
cum 500.00
bags 60.00
pcs
50.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
17.00
1.00
#N/A
0.00 ############
pcs 275.00
pcs
36.00
pcs
25.00
bags
5.00
cum#N/A
cum 700.00
pcs
8.00
pcs 115.00
bdft 36.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
131.04
61.81
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
136.00
115.00
#N/A
0.00
0.00
0.00
0.00
0.00
#N/A
set/s
pcs
set/s
pcs
set/s
pcs
set/s
pcs
pcs #N/A
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#N/A
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#N/A
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
gal
gal
gal
gal
m
quart
kgs
416.00
485.00
275.00
275.00
15.00
45.00
50.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
gal
gal
gal
gal
M
quart
kgs
416.00
485.00
275.00
400.00
15.00
45.00
50.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
gal
gal
gal
gal
sq ft
quart
gal
610.00
400.00
765.00
275.00
15.00
45.00
345.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
gal
610.00
gal
400.00
gal
345.00
gal
765.00
quart45.00
pcs
10.00
kg
50.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
gal
465.00
gal
515.00
gal
190.00
gal
545.00
pcs
10.00
1/4 quart
95.00
kgs
50.00
13.82
30.62
3.74
16.20
0.74
2.82
3.72
465.00
515.00
190.00
545.00
10.00
95.00
50.00
0.00
gal
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
540.00
0.00
0.00
0.00
SQ.M. 450.00
0.00 ############
0.00
0.00 ############
0.00
0.00
pcs
0.00
0.00
M
0.00
0.00
pcs 330.40
0.00
pcs 247.80
0.00
pcs 165.20
1.00
kg
70.00
0.00
can 120.00
0.00
pcs
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
70.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
can
pc/s
pc/s
pc/s
100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00
170.00
450.00
62.00
90.00
138.00
74.00
24.00
85.00
26.00
85.00
65.00
118.00
75.00
80.00
53.00
18.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
pcs
SET
13.00
100.00
0.00
0.00
0.00
0.00
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
can
bd ft
pcs
kg
bags
cum
kg
pcs
pcs
7.00
450.00
118.00
65.00
53.00
85.00
120.00
25.00
10.00
75.00
20.00
80.00
60.00
205.00
500.00
50.00
275.00
115.00
0.00
0.00
141.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.13
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
236.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
60.00
0.00
0.00
0.00
0.00
#DIV/0!
unit/s 900.00
pair/s 295.00
pair/s 295.00
pair/s 295.00
roll/s4645.00
roll/s4455.00
roll/s2910.00
roll/s1635.00
roll/s 750.00
roll/s 950.00
pc/s
18.00
pc/s
25.00
pc/s
25.00
pc/s
25.00
pc/s
35.00
pc/s
25.00
pc/s
25.00
pc/s
25.00
pc/s
2.50
pc/s
25.00
kg
75.00
kg
60.00
pc/s
28.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
37.50
60.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
75.00
60.00
0.00
############
############
############
############
0.00
#N/A
#N/A
#N/A
pcs 1400.00
0.00
#N/A
#N/A
#N/A
0.00
0.00
#N/A
#N/A
#N/A
0.00
0.00 ############
76.00 ############
133.00 ############
204.00 ############
0.00
106.29
185.69
284.83
0.00
8069.54
24629.92
57948.66
0.00
8078.04
24696.77
58105.32
0.00
0.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
1.00
0.00
0.00
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.00
TOTAL MATERIAL COST

SUBCON COST
################
UNIT
0.00
0.00
can
40.00
bag 205.00
cum 500.00
0.00
0.00
0.00
#DIV/0!
sqft
pcf #VALUE!
0.00
0.00
miscellaneous
sqft
#VALUE!
sqft
0.00
0.00
#VALUE!
0.00
0.00
0.00
#DIV/0!
#VALUE!
0.00
#VALUE!
TOTAL EQUIPMENT COST
#N/A
#N/A
TOTAL
#N/A
#N/A
TOTAL LABOR COST
#N/A
#N/A
TOTAL DIRECT COST
#N/A
#N/A
Project
Floor Area
Location
Buyer
0.00 sqm
-
ITEM
0
MATERIALS SPECIFICATION
FINISHES
BRAND
Roofing
Tile span (long span) .4mm thick

Accessories .4mm thick
pre-painted
pre-painted
APO (Puyat steel Corp.)

Ceiling
4.5 mm thk cement board in metal furring

wooden cornice 4(CN-4b) living,dining,kit & hallway
wooden cornice 3 (CN-3b) bedrooms,porch & balcony
wooden cornice 2 (CN-2b) CR
painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen
Flex boards
Pateco
Pateco
Pateco
Flooring
Ground flr 12 x 12 ceramic tiles (polished)

second flr 12 x 12 ceramic tiles (polished)
Porch - 12 x 12 ceramic tiles (unpolished)
Balcony - 12 x 12 ceramic tiles (unpolished)
with pvc anti skid on

exposed edges
Tenzen/Lepanto/Euro tiles
Stair
Steps & Landing Concrete
12 x 12 ceramic tiles
with brass anti-skid
painted w/ boysen
painted w/ boysen
Raven
Sash Factory
Sash Factory
Rapid Forming
Rapid Forming
Sash Factory
Pateco
Poly door
Rapid Forming
Sash Factory
Yale L6267 ET US5
Yale CBCA 5057 US5
Yale
Handrail 3 x 3 wood
King post 4 x 4 wood
Doors & Jambs
Main door - steel door 2.1 x 0.9 m

Service door - steel door 2.1 x 0.7 m
Door at balcony sliding panel door 2-2.1 x 0.7 m
Bedroom door molded doo r 2.1 x 0.8 m
Cr door PVC door 2.1 x 0.6 m
All door jamb steel (except CR & balcony door)
sliding door jamb 2 x 6 wood jamb
All door lock set (except CR & sliding door) lever type
Main door entrance set
CR door lock set cylindrical type
painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen
pre painted w/ colored glass
painted w/ boysen
painted w/ boysen (acrytex)
antique brass
antique brass
Windows
Casement steel
Glass smoked 1/8 thick
painted w/ boysen
Comfort Room
Floor tiles 8 x 8 ceramic tiles

Wall tiles 12 x 8 (6 layer w/ border @ middle) ceramic tiles
Border tiles 3 x 8 ceramic tiles
unglazed
glazed
glazed
Water closet (CS4338PBDF) & wash basin with long pedestal (LF368)
w/ faucet (LF3000) , soap holder (BA31 ) & paper holder (BA38)
white
HCG Pissarro Package I
Water closet (AMB 150DF) & pedestal lavatory (AMK-P03P)

w/ faucet, soap holder & paper holder (AMPA-E)
white
Artes Myer Emperor Package
Bath tub (1.70 m) with telephone shower
acrylic white
Royal Tern Penguin
Shower head & valve

Faucet shower
chrome plated
chrome plated (JM-9719-220)
WB
Distributed by best tank
Fresh water line

fittings
PVC Blue
GI
Eslon blue
Sewer line
fittings
PVC orange
PVC orange
lucky
lucky
Breaker box
Breaker switch
Wire
Electrical conduit
switch
Switch plate
Convenience outlet
C O plate
stranded
corrugated flexible uPVC
common
common
common
common
Royu
Royu
Royu
Royu
Kitchen Counter
Counter top & splash wall - 8x 8 ceramic tiles

Border 3 x 8 ceramic tiles
Kitchen sink double tub
Kitchen sink double tub
Kitchen sink faucet
Kitchen counter cabinet (design F)
glazed
glazed
stainless ( CBS-3617-327)
painted with boysen
Pateco
Kitchen Nook
granite slab
cut to desire shape
China
top with boysen (acrytex clear)

painted with boysen
stone age (castle stone)

Pateco
Plumbing
Electrical
Contingencies
Chint
Chint
Other Finishes
Railings at balcony
Wall Cladding
Base board
Concrete Moldings
Balluster
Canopy
Trellis
stainless
manufactured stone
wooden base board (BB 1-4b)
with television cable & outlet at living area & master bedroom
with telephone cable & outlet at living area & master bedroom
4 & 5 pre-cast concrete
Pre-cast concrete
Ga. 24 gi sheet with lace
Pre-cast concrete with 6 mm thk. polycarbonate sheet
painted with boysen

painted with boysen
painted with boysen
painted with boysen
Prepared by:
MMC
Office Engineer
Checked by:
Noted & approved by:

VP - Engineering & Construction
Miscellaneous
Project
Floor Area
Location
Buyer
0.00 sqm
-
ITEM
0
FINISHES
BRAND
Roofing
Tile span (long span) .4mm thick

Accessories .4mm thick
pre-painted
pre-painted

Ceiling
4.5 mm thk cement board in metal furring

with cornice 4(CN-4b) x 14 ft living,dining,kit & hallway
with cornice 3 (CN-3b) x 14 ft bedrooms,porch & balcony
with cornice 2 (CN-2b) x 14 ft CR
painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen
Flex boards
Pateco
Pateco
Pateco
Flooring

second flr 12 x 12 ceramic tiles (polished)
Porch - 12 x 12 ceramic tiles (unpolished)
Balcony - 12 x 12 ceramic tiles (unpolished)
with pvc anti skid on

exposed edges
Stair
Steps & Landing Concrete
12 x 12 ceramic tiles
With anti-skid
painted w/ boysen
painted w/ boysen
Raven
Sash Factory
Sash Factory
Sash Factory
Sash Factory
Sash Factory
Pateco
Poly door
Rapid Forming
Sash Factory
Yale
Yale
Handrail 3 x 3 wood
King post 4 x 4 wood
Doors & Jambs
Main door - panel door 2.1 x 0.9 m

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

painted w/ boysen (QDE)
pre painted w/ colored glass
painted w/ boysen
solid brass
Windows
Casement steel
Glass smoked 1/8 thick
painted w/ boysen
Comfort Room
Floor tiles 8 x 8
Wall tiles 12 x 8 (6 layer w/ border @ middle)
Border tiles 3 x 8
unglazed
glazed
glazed
Water closet (CS4338PBDF) & wash basin with long pedestal (LF368)
w/ faucet (LF3000) , soap holder (BA31 ) & paper holder (BA38)
white
HCG
Pissarro Package I
Water closet (AMB 150DF) & pedestal lavatory (AMK-P03P)

w/ faucet, soap holder & paper holder (AMPA-E)
white
Artes Myer
Emperor (AMB-150DF)
Bath tub (1.70 m ) with telephone shower
acrylic white
Royal Tern (Penguin)
Shower head & valve

Faucet shower
chrome plated
WB
Fresh water line

fittings
PVC Blue
GI
Eslon blue
Sewer line
fittings
PVC orange
PVC orange
lucky
lucky
Plumbing
Electrical
Kitchen Counter
Kitchen Nook
Breaker box
Breaker switch
Wire
switch
Switch plate
Convenience outlet
C O plate
Chint
Chint
stranded
common
common
common
common
Counter tiles 8x 8
Border tiles 3 x 8
Kitchen sink
Kitchen sink faucet
glazed
glazed
painted with boysen
granite slab
cut to desire shape
stainless
manufactured stone
top with boysen (acrytex clear)
Royu
Royu
Royu
Royu
Pateco
Other Finishes
Railings at balcony
Wall Cladding
Base board
Prepared by:
MMC
Office Engineer
Checked by:

stone age (castle stone)
PROJECT
LOCATION
FLOOR AREA
BUYER
ITEM
FINISHES
BRAND
Roofing
Corrugated GI sheet Ga 26
Accessories plain GI sheet
Painted w/ boysen roof guard

Painted w/ boysen roof guard
Ceiling
4.5 mm thk cement board on metal furring
Painted w/ boysen
Flex boards
Flooring

Carport 12 x 12 ceramic tiles (unpolished)
Exposed tile edges w/ tile trim
Doors & Jambs
Main door - flush door 2.1 x 0.9 m

Service door - flush door 2.1 x 0.7 m w/ GI
Bedroom door flush door 2.1 x 0.8 m
All door jamb steel (except CR)
All door knobs
Painted w/ boysen (acrytex)

Painted w/ boysen (acrytex)
Painted w/ boysen (QDE)
Pre painted
Painted w/ boysen
sash factory
sash factory
sash factory
Poly door
Rapid forming
Yale
Comfort Room
Floor tiles 8 x 8
Wall tiles 12 x 8 (6 layer w/ border @ middle)
Border tiles 3 x 8
Unglazed
Glazed
Glazed
Water closet & wall hung lavatory w/ soap

And tissue holder skylark trip lever
White
Royal tern
Shower head & valve

Faucet shower
Chrome plated
Chrome plated (JM-9719-220)
WB
Fresh water line

fittings
PVC Blue
GI
Eslon blue
Sewer line
fittings
PVC
PVC
Lucky
Lucky
Plumbing
Electrical
Breaker box
Breaker switch
Wire
switch
Switch plate
Convenience outlet
C O plate
Chint
Chint
Stranded
Common
Common
Common
Common
Kitchen Counter
Counter tiles 8x 8
Border tiles 3 x 8
Kitchen sink
Kitchen sink faucet
Glazed
Glazed
Stainless 16 x 24 (BS-2416)
KS-1203
Painted w/ boysen (QDE)
Wall Cladding
Manufactured Stone
Top with boysen acrytex clear
Stone Age (ledgestones)
Prepared by:
MMC
Office Engineer
Checked by:

Royu
Royu
Royu
Royu
materials price list

03/15/11
item no
materials
unit
price
earth works
1.00
2.00
common borrow
lahar
cu m
cu m
150.00
250.00
cement 40 kg/s / bag

sand s1
gravel 3/4 ( round )
chb 4" non load bearing
chb 5" non load bearing
bag
cum
cum
pc
pc
205.00
500.00
700.00
7.00
8.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
plywood 3/16 ord.

flex brd 3.5 mm
plywood 1/4 (marine)
pc
pc
pc
pc
pc
bd ft
bd ft
bd ft
bd ft
pc
kg
kg
kg
kg
pc
l.m.
250.00
300.00
310.00
275.00 flexboard
710.00
20.00
36.00
36.00
36.00
36.00
55.00
50.00
50.00
75.00
25.00
85.00
1.00
2.00
3.00
4.00
5.00
6.00
rebars 9mm dia

rebars 10mm dia
rebars 12mm dia
rebars 16mm dia
rebars 20mm dia
gi wire ga 16
pc
pc
pc
pc
pc
kg
80.00
115.00
165.00
293.00
465.00
60.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
pvc door 2.1 x .6 m w/ jamb

pvc door 2.1 x .6 m w/ jamb (w/ louver & colored glass)
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
1,350.00
2,800.00
3,450.00
1,900.00
2,250.00
2,050.00
2,050.00
4,200.00
4,200.00
25.00
250.00
150.00
1,280.00
1,000.00
800.00
240.00
35.00
1.00
2.00
3.00
4.00
glass 1/8" smoke (installed)

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

1.00
2.00
3.00
4.00
5.00
forms & ceiling
plywood 1/4 ord.

plywboards 3/4 ord.
coco lumber
cwn 2"
cwn 3"
cwn 4"
1" finishing nail
cabinet handle
wire mesh 1/8"x1/8"x3'
rebars
price/kg
30.77
32.86
33.00
32.56
33.21
360
25
doors
molded door 2.1 x .8 m w/ jamb
flush door 2.1 x .6 m w/ jamb
flush door 2.1 x .7 m w/ jamb w/ GI
molded door 2.1 x .8 m w/ jamb
flush door 2.1 x .9 m w/ jamb
steel door 2.1 x .7 m w/ jamb
steel door 2.1 x .9 m w/ jamb
3" x 3" loose pin hinge
door knob ( yale )
door knob ( amerilock )
railings us
hanger stanley
door lock lock wood
deadbolt lock
barrel bolt
windows
sq ft
sq ft
sq ft
sq ft
35.00
35.00
300.00 bus type anodize
140.00
tiles ( t & b, & kitchen counter ) `

1.00
2.00
3.00
4.00
8" x 8" glazed tiles (mariwasa)

8" x 8" unglazed tiles
abc grout / 2 kgs
tile trim per 8 ft
3 x 8 border tiles
8 x 12 glazed tiles
pc
pc
bag
pc
pc
pc
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
angle 2" x 2" x 3/16 x 20 ft

angle 1 1/2" x 1 1/2" x 3/16 x 20 ft
angle 2" x 2" x 1/4 x 20 ft
angle 1 1/2" x 1 1/2" x 1/4 x 20 ft
flat bar 2" x 3/16 x 20 ft
flat bar 1 1/2" x 3/16 x 20 ft
c purlins 2" x 3" x 20 ft (1.20 mm thk)
plain round bar 10mm dia. x 6m
welding rod
facia bd 1' x 10 " x l
facia bd lc 2" x 10" x 8 ft (0.9 mm thk)
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
kg
bd ft
pcs
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
r span
gutter spanish ( .40 x .457 m x 0.40 mm)per 8 ft
ridge roll per 8 ft
valley gutter per 8 ft
end flushing per 8 ft
side wall flushing per 8 ft
tile span
gutter spanish per 8 ft
ridge roll per 8 ft
valley gutter per 8 ft
end flushing per 8 ft
side wall flushing per 8 ft
tekscrew
silicon
rivets
wire basket strainer
sleeves 3" dia
concrete nail 1 1/2"
corr gi sheet
fab. ridge roll per 8 ft
fab. gutter per 8 ft
fab. valley gutter per 8 ft
fab. end flushing per 8 ft
roof nails
Stainless gutter
roof framing
12.00
12.00
60.00
50.00
18.00
18.50
03/15/10
540.00
340.00
795.00
535.00
350.00
245.00
380.00
420.00
470.00
125.00
100.00
65.00
320.00
roofing
175216638.xls.ms_officeMATERIALSPRICELIST9/25/2013
lm
pc
pc
pc
pc
pc
lm
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
kg
ft
pc
pc
pc
pc
kg
pc
253.00
340.00
227.00
255.00
340.00
170.00
308.00
340.00
337.00
340.00
340.00
170.00
1.85
120.00
0.50
100.00
50.00
75.00
33.00
140.00
130.00
160.00
160.00
90.00
1,200.00
kg/m
1.89
2.43
2.70
3.46
350
715
painting ( latex, enamel, floor paint & roof paint )

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
masonry neutralizer
paint thinner
panching compound
flat wall enamel
latex
latex semi gloss
qde chocolate brown
qde white
plasolux putty
sanding paper #120
sanding paper #100
lacquer thinner
lacquer flo
whether coat
acri color 1/4 lt latex
tin ting color 1/4 lt enamel.
glazing putty
true coat
boysen roof guard
acreytex primer
acreytex cast
acreytex top coat
acreytex reducer
stopa
Masonry putty boysen
gal.
gal
kg
gal
gal
gal
gal
gal
gal
pc
pc
gal
gal
gal
pc
pc
gal
gal
gal
gal
gal
gal
gal
kgs
gal
275.00
190.00
30.00
465.00
416.00
485.00
420.00
515.00
545.00
10.00
15.00
160.00
580.00
400.00
45.00
95.00
545.00
810.00
540.00
610.00
400.00
765.00
345.00
50.00
275.00
breaker box 6 holes

breaker box 8 holes
breaker box 10 holes
breaker switch 15 a
breaker switch 20 a
breaker switch 30 a
breaker switch 40 a
breaker switch 60 a
breaker switch 100 a
receptacles
t - slot outlet
plate co.
SwitcH
1 gang plate
2 gang plate
3 gang plate
awg stranded wire # 10
flexible hose 3/4"
flexible hose 1/2"
pipe clamp 1/2 " dia.
junction box 4" x 4"
utility box 4" x 2"
electrical tape big
acu outlet national w/ plate
exhaust fan 12" dia ( tailee )
exhaust fan 12" dia ( 3d )
pc
pc
pc
pair
pair
pair
pair
pair
pair
pc
pc
pc
pc
pc
pc
pc
roll
roll
roll
roll
roll
roll
pc
pc
pc
pc
pc
pc
pc
600.00
650.00
900.00
295.00
295.00
295.00
295.00
420.00
750.00
28.00
25.00
25.00
35.00
25.00
25.00
25.00
4,455.00
2,910.00
1,635.00
4,645.00
950.00
750.00
2.50
25.00
18.00
25.00
240.00
1,350.00
1,090.00
pc
pc
pc
11,050.00
2,250.00
1,350.00
set
5,500.00
set
pc
4,400.00
790.00
2,099.75
80.00
62.00
120.00
170.00
450.00
53.00
10.00
18.00
26.00
25.00
85.00
38.00
30.00
118.00
85.00
95.00
74.00
24.00
10.00
65.00
40.00
138.00
90.00
75.00
360.00
100.00
55.00
450.00
325.00
11.00
9.00
25.00
13.00
25.00
15.00
12.00
15.00
13.00
520.00
2,900.00
320.00
470.00
130.00
350.00
699.75
10.00
120.00
15.00
15.00
electrical
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
plumbing pipes, fitting & fixtures

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

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

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
12" x 12" unglazed tiles tenzen

vinyl bond
pebbles ( black )
pebbles ( boracay )
red cement
adobe rubble 12" x 12"
adobe rubble 4" x 12"
aslar tiles biege 2" x 6"
aslar tiles biege 4" x 8"
wood parquet narra 3/8 thk top w/ polyurethane
porcelain tiles ( granite tiles )
vigan tiles
pc
pc
gal
can
can
kg
pc
pc
sq m
sq m
sq ft
pcs
pcs
29.60
14.00
375.00
40.00
140.00
150.00
40.00
15.00 ashlar mariposa 4x 8
280.00 green slate 4 x 8
450.00 wood stone 4 x 8
85.00
85.00
15.00
hand rails 2" x 3"

hand rails 3" x 3"
steel railings
lumber 2" x 12" kd
lumber 2" x 10" kd
lumber 2" x 8" kd
t & g 1" x 4" x l
Raven anti-skid
Water proofing-frosroc
Cabinet
Plywood
Piano hinges
Catches
Handle
10 mm square bar
12 mm square bar
16 mm square bar
2 x 2 tubular ga 16
2 x 3 tubular ga 16
2 x 4 tubular ga 16
gi pipe 1 dia sch 20
gi pipe 1 1/2 dia sch 20
gi pipe 2 dia sch 20
1/8 x 1/2 flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1/2 flat bar
3/16 x 1 flat bar
plain round bar 16mm dia
plain gi sheet ga 18
welding rod
concrete balluster
12 x 12 x 4 adobe
2 x 4 x 8 red bricks
king post 4 x 4 (steel & wood)
capiz on yakal frame
Border 8 cm
assorted pebbles
door casing 3 x 14 ft (pateco)
cornice CN-1-6
cornice CN-1-4b
cornice CN-1-3b
cornice CN-1-2b
stick well
concealed hinges
stainless closet handle
aluminum pipe 1 x 16'
Flanges 1 dia
french type cab door
design lace
epoxy primer
baseboard BB 1-4B
glass block 8 x 8
screw with tox
polyurethane reducer
sanding sealer
polyurethane top coat
l ft
l ft
sq ft
bd ft
bd ft
bd ft
bd ft
pc
Pack
100.00
130.00
150.00
66.00
64.00
61.00
42.00
1,400.00
360.00
pc
pc
pc
pc
sqft
5m/roll
can
pc
lft
lft
lft
lft
kg
pc
pc
pc
pc
pc
pc
ft
gal
lft
pc
pc
lit
gal
gal
810.00
130.00
8.00
25.00
110.00
145.00
460.00
735.00
920.00
1,250.00
600.00
910.00
1,310.00
50.00
130.00
105.00
215.00
70.00
170.00
395.00
1,260.00
110.00
100.00
35.00
7.00
800.00
300.00
420.00
200.00
212.80
37.50
23.60
17.70
11.80
120.00
36.00
120.00
240.00
30.00
200.00
520.00
25.00
580.00
24.40
90.00
2.00
135.00
470.00
960.00
stair, handrail & railings

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00
44.00
45.00
46.00
47.00
48.00
49.00
50.00
51.00
52.00
53.00
54.00
55.00
56.00
Artes myer dual flush push botton & pedestal type-emperor (white)
set
Reg. Colored
set
(ARTES MYER-EMPEROR AMB-150DF-two piece dual push button & pedestal type)
5500
6000
HCG MONET 2
PUSH BUTTON & WALL HUNG (with soap & tissue holder)
6320
GRANITE-GRANITO
16X16
12X12
173.95
93.95
man power rate

skilled
labor
LUCKY ORANGE
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
per day
per day
2 upvc
3 upvc
4 upvc
p trap 2" dia.
wye reducer 4" x 2"
wye 4" dia
elbow 45-4
elbow 45-3
elbow 45-2
elbow 90-4
elbow 90-3
elbow 90-2
tee reducer 4 x 2
tee reducer 4 x 3
tee 4
tee 3
tee 2
coupling 4
coupling 3
coupling 2
300.00
200.00
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
170.00
340.00
450.00
62.00
90.00
138.00
74.00
40.00
24.00
85.00
48.00
26.00
85.00
95.00
64.00
26.00
118.00
65.00
38.00
53.00
18.00
33.00
650
350
650
GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI

0.444
0.616
0.888
1.578
2.466
3.853
4.834
6.313
7.990
9
10
12
16
20
25
28
32
36
9mm.
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
kg/m
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
10mm. kg/m
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
12mm. kg/m
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
16mm. kg/m
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
20mm. kg/m
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
25mm. kg/m
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
28mm.
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
9
9
9
9
9
9
9
9
9
9
9
9
9
9
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
10
10
10
10
10
10
10
10
10
10
10
10
10
10
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
12
12
12
12
12
12
12
12
12
12
12
12
12
12
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
16
16
16
16
16
16
16
16
16
16
16
16
16
16
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
20
20
20
20
20
20
20
20
20
20
20
20
20
20
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
25
25
25
25
25
25
25
25
25
25
25
25
25
25
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
28
28
28
28
28
28
28
28
28
28
28
28
28
28
kg/m
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
32mm. kg/m
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
36mm. kg/m
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
32
32
32
32
32
32
32
32
32
32
32
32
32
32
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
36
36
36
36
36
36
36
36
36
36
36
36
36
36
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
estimates
foundation
isolated footing
marks
qty
l
dimension (m)
w
F-1
F-2
F-3
F-4
F-5
F-6
F-7
total
code no
4.00
4.00
4.00
4.00
4.00
4.00
4.00
main bars along l

dia
kg/m
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
code no
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
main bars along l

dia
kg/m
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
wall footing
marks
qty
l
-
wf-1
wf-3
dimension (m)
w
0.40
0.30
d
0.25
0.15
total
0.40
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
total
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
F
-
O
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
O
-
T
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
N
-
s along l
Bar pcs
5.000
5.000
5.000
6.000
6.000
6.000
6.000
code no
4.00
4.00
4.00
4.00
4.00
4.00
4.00
main bars along w

dia
kg/m
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
Bar pcs
5.000
5.000
5.000
6.000
6.000
6.000
6.000
no of kg
main bars
tie wire
-
16 mm
10 mm
s along l
spacing
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16
code no
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
main bars along w

dia
kg/m
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
spacing
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
conc vol
cum
-
no of kg
cut bars
main
tie wire
N
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
G
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
cement
bag
sand
cum
-
conc vol
cum
gravel
cum
-
cement
bag
-
formboard
pcs
asstd nails
kg
form oil
li
sand
cum
-
form lumber
bdft
gravel
cum
-
formboard
pcs
-
form lumber
bdft
asstd nails form oil

kg
li
concreting works
const bid cost/cum
concreting
3000 psi
unit cost
qty
labor unit cost

equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason
750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-
equipment
one bagger mixer
description
Cement
Sand s-1
Gravel 3/4"
#DIV/0!
6.00
1.00
200.00
300.00
1.00
500.00
qty
#DIV/0!
crew
1.00
bill of materials
unit
unit cost
- bags
205.00
- cum
500.00
- cum
700.00
total
labor cost computation:
mixing and placing concrete manually
2cum/day
2.00
2.00
one bagger mixer
2.00
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4"
1cum/cum
9.00
0.50
1.00
const bid cost/cum
total bid cost
#DIV/0!
cum
#DIV/0!
#DIV/0!
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
rebars
structural grade
40 psi
unit cost
qty
0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10
labor unit cost

equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man
5.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1.00
1.00
200.00
300.00
qty
-
unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
equipment
0.28
bill of materials
amount
-
description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire
kg
on:

cum/day
on:
bag/cum
cum/cum
cum/cum
const bid cost/kg

#DIV/0!
kg
#DIV/0!
crew
1.00
total bid cost
forms
forms
#DIV/0!
#DIV/0!
pcf
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
unit cost
0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10
labor unit cost

equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
equipment
0.28
bill of materials
unit cost
30.03
31.11
30.97
30.95
31.43
35.04
2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94
amount
60.00
description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

100.00 kg/day
100.00 kg/day
install
erect
dismantel
repair
const bid cost/kg
total bid cost
#DIV/0!
sqm
#DIV/0!
#DIV/0!
coco lumber
qty
62.50
#DIV/0!
sub con
#DIV/0!
#DIV/0!
#DIV/0!
1.00
1.00
#DIV/0!
crew
2.00
200.00
300.00
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10
0.28
bill of materials
qty
unit
pcs
bdft
kg
li
unit cost
275.00
20.00
50.00
8.00
amount
-
total

8.00 sqm/day
8.00 sqm/day
estimates
columns
marks
qty
d
C1
C2
C3
PC
C1
C2
C3
C4
C1
C2
C3
C4
C1
C2
C3
C4
C4
C4
total
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
dimension (m)
b
code no
4
4
4
4
3
4
4
4
3
4
4
4
3
4
4
4
4
4
dia
16.00
16.00
16.00
16.00
12.00
16.00
16.00
16.00
12.00
16.00
16.00
16.00
12.00
16.00
16.00
16.00
16.00
16.00
main bars
kg/m
1.58
1.58
1.58
1.58
0.89
1.58
1.58
1.58
0.89
1.58
1.58
1.58
0.89
1.58
1.58
1.58
1.58
1.58
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
C
0
O
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
L
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
M
0
main bars
no of pcs
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00
5.00
6.00
8.00
6.00
5.00
6.00
8.00
6.00
6.00
6.00
M
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
ties
dia
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
code no
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
N
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
kg/m
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.62
1st
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.90
no of pcs
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
36.00
ties spacing m
2nd
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
L A T E R A L
0
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
T I E
ties spacing m
no of pcs
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
18.00
rest @
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
L A T E R A L T I E S
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
0
no of pcs
no of kg
ties
main
-
conc vol
cum
tie wire
-
cement
bag
sand
cum
-
gravel
cum
-
formboard
pcs
-
form lumber
bdft
-
asstd nails form oil

kg
li
-
concreting works
const bid cost/cum
concreting
3000 psi
unit cost
qty
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
mason
0.00
750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-
equipment
one bagger mixer
description
Cement
Sand s-1
Gravel 3/4"
#DIV/0!
6
1
200.00
300.00
500
qty
#DIV/0!
crew
1
bill of materials
unit
0 bags
0 cum
0 cum
unit cost
205.00
500.00
700.00
total
2cum/day
2
one bagger mixer
2
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4" 1cum/cum
9
0.5
1
const bid cost/cum
total bid cost
#DIV/0!
cum
#DIV/0!
#DIV/0!
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
rebars
structural grade
40 psi
unit cost
qty
8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%
labor unit cost

equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man
5.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
qty
unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
equipment
27.5%
bill of materials
unit cost
amount
205.00
500.00
700.00
description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ion:
labor cost computation

cum/day
on:
bag/cum
cum/cum
cum/cum
const bid cost/kg
total bid cost
#DIV/0!
kg
#DIV/0!
#DIV/0!
0.00
#DIV/0!
crew
1.0
pcf
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
forms
forms
unit cost
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
labor unit cost

equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
equipment
27.5%
bill of materials
unit cost
30.03
31.11
30.97
30.95
31.43
30.93
2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94
amount
60.00
description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

100 kg/day
lab
install
erect
dismantel
repair
100 kg/day
const bid cost/kg
total bid cost
#DIV/0!
sqm
#DIV/0!
#DIV/0!
coco lumber
qty
0.00
62.50
#DIV/0!
sub con
#DIV/0!
#DIV/0!
#DIV/0!
1
1
#DIV/0!
crew
2.0
200.00
300.00
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
bill of materials
qty
unit
0 pcs
0 bdft
0 kg
li
unit cost
275.00
20.00
55.00
8.00
total

8 sqm/day
8 sqm/day
amount
P-
estimates
beams
marks
qty
FB-1
FB-1
FB-1
FB-1
FB-1
FB-1
FB-1
FB-1
FB-2
FB-2
FB-2
FB-2
FB-2
FB-3
FB-3
FB-3
FB-3
FTB
GB
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
rb-1
d
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
lb-1
0.15
dimension (m)
b
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.10
col dim along beam

d1
d2
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.30
0.30
0.30
0.30
0.30
0.30
0.20
0.20
0.20
0.20
0.20
0.20
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
total
length
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.60
0.60
0.60
0.40
0.40
0.40
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
-
lb-2
Pasemano
Cb
0.10
0.10
0.30
total
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
0.10
0.30
0.13
15.00
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
B
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
A
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
M
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
M
-
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
0
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
0
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
2
cont bars
dia
kg/m
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
10.000
0.616
no of pcs
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
6
6
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
0
0
0
2
code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
2
dia
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
10.000
extra bars top

kg/m
no of pcs
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
0.888
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.578
1.578
0.616
2
2
3
3
3
2
2
10.000
10.000
12.000
12.000
12.000
10.000
10.000
0.616
0.616
0.888
0.888
0.888
0.616
0.616
2
3
4
4
4
2
2
2
3
3
3
2
2
10.000
10.000
12.000
12.000
12.000
10.000
10.000
0.616
0.616
0.888
0.888
0.888
0.616
0.616
197.00
A
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
I
-
N
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
75.00
S T I R
-
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
top
length(l/4)+24d
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.24
code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
dia
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
12.000
extra bars bot

kg/m
no of pcs
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.578
1.578
0.888
length(l/2)+24d
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.58
0.24
0.24
0.29
0.29
0.29
0.24
0.24
3
3
3
3
3
2
2
S T I R R U P S
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
12.000
12.000
12.000
12.000
12.000
10.000
10.000
0.888
0.888
0.888
0.888
0.888
0.616
0.616
0.58
0.58
0.58
0.58
0.58
0.48
0.48
37.06
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
code no
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
ties
dia
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
kg/m
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
1st
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.20
no of pcs
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
ties spacing m
2nd
@ L/4
0.10
1.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.20
1.00
Rest
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.20
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.20
1
1
1
1
1
1
1
9.000
9.000
9.000
9.000
9.000
9.000
9.000
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.20
0.20
0.05
0.05
0.05
0.05
0.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
54.00
0.20
0.20
0.10
0.10
0.10
0.10
0.10
1.00
1.00
1.00
1.00
1.00
1.00
1.00
96.00
0.20
0.20
0.15
0.15
0.15
0.15
0.15
@ L/2
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
-
main
-
no of kg
extra
-
ties
conc vol
cum
tie wire
-
cement
bag
-
sand
cum
-
gravel
cum
form area.
-
formboard
pcs
-
form lumber
bdft
-
asstd nails
kg
-
form oil
li
-
concreting works
const bid cost/cum
concreting
3000 psi
unit cost
qty
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
mason
description
Cement
Sand s-1
Gravel 3/4"
0.00
750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-
equipment
one bagger mixer
6
1
200.00
300.00
500
qty
#DIV/0!
cum
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1 insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
-
bill of materials
unit
unit cost
0 bags
0 cum
0 cum
205.00
500.00
700.00
total
2cum/day
2 cum/day
2
one bagger mixer
2
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
pcf
9
0.5
1
total bid cost
rebars
const bid cost/kg
structural grade
#DIV/0!
#DIV/0!
40 psi
#DIV/0!
unit cost
qty
0.00
8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%
labor unit cost

equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man
5.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
crew
1.0
equipment
27.5%
amount
-
description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire
qty
-
bill of materials
unit
kg
2.66
kg
3.70
kg
5.33
kg
9.47
kg
14.80
kg
23.12
kg
kg
kg
kg

100
100
bag/cum
cum/cum
cum/cum
const bid cost/kg
total bid cost
#DIV/0!
kg
#DIV/0!
#DIV/0!
pcf
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
forms
forms
coco lumber
unit cost
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
labor unit cost

equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
62.50
#DIV/0!
#DIV/0!
#DIV/0!
1
1
equipment
27.5%
aterials
bill of materials
unit cost
amount
30.03
31.11
30.97
30.95
31.43
30.93
60.00
description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil
omputation:
mputation:
qty
0.00
0.00
0.00
0.00
labor cost computatio

kg/day
install
erect
dismantel
repair
kg/day
material computation
qty
total bid cost
#DIV/0!
sqm
#DIV/0!
#DIV/0!
0.00
-
#DIV/0!
sub con
const bid cost/kg
#DIV/0!
crew
2.0
200.00
300.00
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
bill of materials
unit
pcs
bdft
kg
li
unit cost
275.00
20.00
55.00
8.00
total

8 sqm/day
8 sqm/day
amount
P-
slab no.
S-1
S-2
S-3
S-4
S-5
S-6
S-7
S-8
S-9
S-10
S-11
qty
dimension
l-x
-
l-y
-
Factored load
Deadload
Liveload
Kpa
Kpa
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
M
3.6
3.6
3.6
3.6
3.6
3.6
3.6
3.6
Loading
l-x
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
l-y
-
estimates
slab
marks
qty
s
S-1
S-2
S-3
S-4
S-5
S-6
S-7
S-8
S-9
S-10
S-11
S-12
SUBTOTAL-1
dimension (clear m)
l
area
-
d
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
slab on fill
A-1
A-2
A-3
A-4
A-5
A-6
A-7
A-8
A-9
STEPS
SUBTOTAL-2
total
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
sb 1
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
beam width
sb 2
lb 1
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
m width
lb 2
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
total length
s
l
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
-
4.80
code no
3
3
3
3
3
3
3
3
3
3
3
3
1
1
1
1
1
1
1
1
1
1
1
1
1
bot bars along short

dia
kg/m
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
code no
3
3
3
3
3
3
3
3
3
3
3
3
1
1
1
1
1
1
1
1
1
1
1
1
1
bot bars along long

dia
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
bot bars along long

kg/m
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
code no
3
3
3
3
3
3
3
3
3
3
3
3
top bars along short

dia
kg/m
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
2.40
code no
3
3
3
3
3
3
3
3
3
3
3
3
top bars along long

dia
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
top bars along long

kg/m
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
no of kg
-
2.40
12 mm
9 mm
conc vol
cum
tie wire
-
cement
bag
sand
cum
gravel
cum
form area
formboard
pcs
-
form lumber
bdft
asstd nails
kg
form oil
li
concreting works
const bid cost/cum
concreting
3000 psi
unit cost
#DIV/0!
qty
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
mason
0.00
750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-
equipment
one bagger mixer
6
1
200.00
300.00
500
#DIV/0!
crew
1
bill of materials
description
Cement
Sand s-1
Gravel 3/4"
qty
unit
- bags
- cum
- cum
unit cost
205.00
500.00
700.00
total
2cum/day
2
one bagger mixer
2
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
9
0.5
1
const bid cost/cum
total bid cost
#DIV/0!
cum
#DIV/0!
#DIV/0!
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
rebars
structural grade
40 psi
unit cost
8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%
labor unit cost

equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man
5.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1
equipment
27.5%
bill of ma
amount
205.00
500.00
700.00
description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire
qty
0.00
n:
labor cost co
cum/day
n:
material com
bag/cum
cum/cum
cum/cum
qty
total bid cost
#DIV/0!
kg
#DIV/0!
#DIV/0!
0.00
-
#DIV/0!
const bid cost/kg
#DIV/0!
sub con
200.00
300.00
crew
1.0
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
bill of materials
unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
unit cost
2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94
amount
30.03
31.11
30.97
30.95
33.21
60.00

100 kg/day
100 kg/day
forms
const bid cost/kg
forms
coco lumber
unit cost
qty
labor unit cost

equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
0.00
62.50
#DIV/0!
sub con
#DIV/0!
#DIV/0!
#DIV/0!
1
1
#DIV/0!
sqm
-
#DIV/0!
crew
2.0
200.00
300.00
equipment
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil
qty
unit
0 pcs
0 bdft
0 kg
li
unit cost
275.00
20.00
55.00
8.00
total

install
erect
Dismantle
repair
8 sqm/day
8 sqm/day
pcf
total bid cost

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
P-
earth works
no. of chb
variable ht.
description
F-1
F-2
F-3
F-4
F-5
F-6
wf-1
wf-3
ftb
septic tank
qty
-
(0.80) m
width m
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.30
0.20
1.20
length m
0.00
0.00
0.00
0.00
0.00
0.00
2.40
depth m
0.70
0.70
0.70
0.70
0.70
0.70
0.40
0.85
1.50
total volume
earth works
excavation / manual
unit cost
volume cum
-
labor unit cost

equipment unit cost
material unit cost
excavation unit cost
total cost
duration
crew
labor
const bid cos

common earth
qty:
133.33
#DIV/0!
-
#DIV/0!
133.33 sub con

6
200.00
crew
1
equipment
bill of materials

excavation
1 man/1.5 cum/ day
1.50
1.50
manual computation
volume =
soil type =
difficulty factor =
0 cum
common earth
1

labor =
6
crew =
1
wage per labor =
200 per day
capacity per man =
1.5 cum/day
labor unit cost = volume x diff factor x wage
capacity
=
(1)(1)(200)
(1)(1.5)
133.3333333 php/cum
duration =volume x diff. factor

capacity x no. worker x crew
=
duration =
say=
(0)(1)
(1.5)(1)(6)
0 days
0 days
const bid cost/unit
total bid cost
#DIV/0!
cum
pcf
#DIV/0!
project cost
5.0%
proj.supervision
2.50%
constn facilities
1.50%
indirect eqpt
0.00%
miscellaneous
1.00%
others
0.00%
indirect cost
23%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
7.50%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.5
4.6
4.7

cum/day
cum/day
labor
direct equipment
materials
subcontract
amount in pesos
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
project supervision
construction facilities
indirect equipment
miscellaneous
0.00
0.00
0.00
0.00
0.00
2.5%
1.5%
0.0%
1.0%
5.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0.0%
0.0%
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
3.0%
7.5%
2.0%
10.0%
22.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
earth works
earthfill / common earth/manual
fill ht.
description
house area
a-1
a-2
a-3
a-4
a-5
a-6
a-7
a-8
a-9
stair
total volume
0.5 m
qty
area (sq.m.)
depth m
earth works
earthfill / manual
lahar
unit cost
volume cum
-
qty:
labor unit cost

equipment unit cost
material unit cost
earthfill unit cost
total cost
duration
crew
labor
description
lahar
80.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
200.00
bill of materials
unit
cum
qty
0.00

earthfill
1 man/3cum/ day
earthfill
1cum x 1.30 sf
MANUAL COMPUTATION
volume =
soil type =
0 cum
lahar
difficulty factor =

Labor =
4
Crew =
1
Wage per labor =
200 Per day
capacity per man =
2.5 cum/day
labor unit cost = Volume x diff factor x wage
capacity
=
(1)(1)(200)
(1)(2.5)
=
Labor cost =
80 php/cum
- Php
Duration = Volume x diff. Factor

Capacity x no. worker x crew
=
(0)(1)
(2.5)(1)(4)
Duration =
Say=
0 Days
0 Days
volume =
0 cum
material unit cost =
250 php/cum
Material cost = material unit cost x volume
Material cost = (0)(250)
=
- Php
total cost =Material cost + labor cost

Volume
(0+ 0)
0
total unit cost =
#DIV/0!
php/cum
const bid cost/unit

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

2.50
cum/day
2.50
cum/day
1.3
cum/cum
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
#DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
earth works
earthfill / common earth/manual
fill ht.
description
lot area
0.5 m
qty
area (sq.m.)
depth m
0.50
0.50
0.50
0.50
0.50
0.50
0.50
total volume
earth works
const bid co
earthfill / manual
lahar
#DIV/0
unit cost
volume cum
-
qty:
labor unit cost

equipment unit cost
material unit cost
earthfill unit cost
total cost
duration
crew
labor
80.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
200.00
crew
1
equipment
description
Common borrow
bill of materials
unit
cum
qty
0.00
unit cos
150.00
total

earthfill
1 man/3cum/ day
2.50
2.50
earthfill
1cum x 1.30 sf
1.3
MANUAL COMPUTATION
volume =
soil type =
0 cum
lahar
difficulty factor =

Labor =
4
Crew =
1
Wage per labor =
200 Per day
capacity per man =
2.5 cum/day
capacity
=
(1)(1)(200)
(1)(2.5)
=
Labor cost =
80 php/cum
- Php

=
(0)(1)
(2.5)(1)(4)
Duration =
Say=
0 Days
0 Days
volume =
0 cum
150 php/cum
Material cost = material unit cost x volume
Material cost = (0)(150)
=
- Php
total cost =Material cost + labor cost

Volume
(0+ 0)
0
total unit cost =
#DIV/0!
php/cum
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
cum
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs

unit cost
150.00
amount
4.0 indirect cost
4.1
4.2
4.3
4.5
4.6
4.7
total
abor cost computation:

cum/day
cum/day
cum/cum
amount in pesos
labor
direct equipment
materials
subcontract
project supervision
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
earth works
compaction / common earth/manual
fill ht.
description
house area
a-1
a-2
a-3
a-4
a-5
a-6
a-7
a-8
a-9
stair
total volume
qty
0.5 m
width m
length m
depth m
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
earth works
compaction / manual
lahar
unit cost
volume cum
qty:
labor unit cost

equipment unit cost
material unit cost
compaction unit cost
total cost
duration
crew
labor
13.33
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
equipment
plate compactor
description
200.00
500.00
bill of materials
unit
qty

compaction
1 man/16cum/ day
compactor/plate
20cum/day
earthfill
1cum x 1.30 sf
MANUAL COMPUTATION
volume =
soil type =
0 cum
lahar
difficulty factor =

Labor =
1
Crew =
1
Wage per labor =
200 Per day
capacity per man =
15 cum/day
capacity
=
(1)(1)(200)
(1)(15)
=
Labor cost =
13.33333333 php/cum
- Php

=
(0)(1)
(15)(1)(1)
Duration =
Say=
0 Days
0 Days
Equipment computation
volume =
plate compactor =
0 cum
rental per day
capcity
500
15
=
=
Equipment cost =
33.33333333 php/cum
0 Php
total costequipment
=
cost + labor cost
Volume
(0+ 0)
0
total unit cost =
#DIV/0!
php/cum
const bid cost/unit

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

15.00
cum/day
15.00
cum/day
cum/day
1.3
cum/cum
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
NO. OF CHB
masonry works
5"chb non bearing

wall ht below ffl
description
front
right
left
rear
porch
plantbox
partition
stair
steps
ramp
total area
const bid cost/unit
below ffl chb 5"
masonry works
qty
opening sqm
length m
depth m
-
area sqm
-
total bid cost
non load bearing
#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
90.91
proj.supervision
5.00%
#DIV/0!
#DIV/0!
constn facilities
2.50%
#DIV/0!
indirect eqpt
0.00%
#DIV/0!
sub con
miscellaneous
0.00%
#DIV/0!
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
200.00
2
insurance premiums
0.00%
1
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
qty
unit
unit cost
amount
bags
205.00
cum
500.00
pcs
8.00
pcs
115.00
kg
60.00
-
unit cost
qty:
0 m
labor unit cost
equipment unit cost
material unit cost
masonry 5"unit cost
total cost
duration
crew
labor
mason
equipment
description
cement
sand
5" chb
10 mm dia rsb
#16 tie wire
summary
project:
total
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous
3.0 other costs
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
laying 5" chb
6 sqm/man day
5.50 sqm/day
5.50 sqm/day
description
1.0 cement
2.0 sand
3.0 5" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
1.60
19.51
0.08
1.76
71.43
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
MANUAL COMPUTATION
Area =
CHB SIZE =
0 Sqm
5 in.

Labor =
1
Skilled =
1
Crew =
2
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
5.5 sqm/day
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
Labor cost =
Duration =
(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew
(0)
(5.5)(1)
Duration =
0 Days
Say=
0 Days
Area =
0 Sqm
Cement factor:
1.6 sqm/bag
Sand factor:
19.51 sqm/cum
5 in chb factor:
0.0769 sqm/pc
1o mm rsb factor
1.762 sqm/pc
Tie wire factor :
71.428 sqm/kg
Cement:
(0)/(1.6)
=
0 bags
Sand:
(0) / (19.51)
=
0 cum
5 in chb:
(0) / (0.0769)
=
0 pcs
10 mm rsb :
(0) /(1.762)
=
0 pcs
Tie wire : (0) / (71.428)
Tie wire =
0 kg
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
Total unit cost |:
- Php
Labor cost + material cost
Area
#DIV/0!
php/sqm
unit cost
205
Cost
-
500
115
60
#DIV/0!
#DIV/0!
masonry works
4"chb non bearing
wall ht1stffl-2ndffl
description
front
right
left
rear
porch
plantbox
stair on fill
const bid cost/unit
1 st ffl to 2 nd ffl chb 4"
masonry works
unit cost
qty
0
0
0
0
0
0
m
opening sqm
length m
0
0
0
0
0
0
depth m
0
0
0
0
0
0
area sqm
-
crew
labor
mason
equipment
total area
#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
90.91
proj.supervision
5.00%
#DIV/0!
#DIV/0!
constn facilities
2.50%
#DIV/0!
indirect eqpt
0.00%
#DIV/0!
sub con
miscellaneous
0.00%
#DIV/0!
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
200.00
2
insurance premiums
0.00%
1
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
qty
unit
unit cost
amount
bags
205.00
cum
500.00
pcs
7.00
pcs
115.00
kg
60.00
qty:
labor unit cost

equipment unit cost
material unit cost
masonry4"unit cost
total cost
duration
description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire
total bid cost
non load bearing
summary
project:
total
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.4 miscellaneous
3.0 other costs
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
laying 5" chb
5.5 sqm/man day
5.50 sqm/day
5.50 sqm/day
description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
class a
1bag/2.4 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
2.40
29.50
0.08
1.76
71.43
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
MANUAL COMPUTATION
Area =
CHB SIZE =
0 Sqm
4 in.

Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
capacity
=
labor unit cost =
Labor cost =
Duration =
1
1
2
200 Per day
300 Per day
5.5 sqm/day
(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew
(0)
(5.5)(2)
Duration =
Say=
0 Days
0 Days
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
0
2.4
29.5
0.0769
1.762
71.428
Sqm
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
Cement:
(0)/(2.4)
=
0 bags
Sand:
(0) / (29.5)
=
0 cum
5 in chb:
(0) / (0.0769)
=
0 pcs
10 mm rsb :
(0) /(1.762)
=
0 pcs
Tie wire : (0) / (71.428)
Tie wire =
0 kg
Total unit cost |:
- Php
Area
#DIV/0!
php/sqm
unit cost
205
Cost
-
500
115
60
#DIV/0!
#DIV/0!
masonry works
masonry works
4"chb non bearing
wall ht 2ndffl - 3rdffl
description
front
left
right
rear
balcony
nd
ffl to rb chb 4
unit cost
m
qty
opening sqm
length m
depth m
area sqm
-
labor unit cost

equipment unit cost
material unit cost
masonry 4"unit cost
total cost
duration
crew
labor
mason
equipment
total area
description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire
laying 5" chb
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
MANUAL COMPUTATION
Area =
CHB SIZE =

Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
labor unit cost =
=
labor unit cost =
Labor cost =
Duration =
=
Duration =
Say=
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
Cement:
=
Sand:
=
5 in chb:
=
10 mm rsb :
=
Tie wire :
Tie wire =
Total cost:
Total unit cost |:
const bid cost/unit

non load bearing
qty:
90.91
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
qty
-
200.00
300.00
total bid cost
#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
bags
cum
pcs
pcs
kg
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs

unit cost
205.00
500.00
7.00
115.00
60.00
amount
-
4.0 indirect cost

4.1
4.2
4.3
4.5
4.6
4.7
total

5.5 sqm/man day
5.50 sqm/day
5.50 sqm/day
class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
2.40
29.50
0.08
1.76
71.43
0 Sqm
4 in.
1
1
2
200 Per day
300 Per day
5.5 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
(0)
(5.5)(2)
0 Days
0 Days
0
2.4
29.5
0.0769
1.762
71.428
(0)/(2.4)
0
(0) / (29.5)
0
(0) / (0.0769)
0
(0) /(1.762)
0
(0) / (71.428)
0
Sqm
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
bags
unit cost
205
Cost
cum
500
pcs
pcs
115
kg
60
#DIV/0!
- Php
Area
#DIV/0!
php/sqm
amount in pesos
labor
direct equipment
materials
subcontract
project supervision
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
masonry works
above rb
masonry works
4"chb non bearing
wall ht RB -ROOF
description
front
left
right
rear
unit cost
m
qty
opening sqm
length m
depth m
area sqm
-
labor unit cost

equipment unit cost
material unit cost
masonry 4"unit cost
total cost
duration
crew
labor
mason
equipment
total area
description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire
laying 5" chb
175216638.xls.ms_officeMASONRYabove rb9/25/2013
description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
MANUAL COMPUTATION
Area =
CHB SIZE =

Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
labor unit cost =
=
labor unit cost =
Labor cost =
Duration =
=
Duration =
Say=
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
Cement:
=
Sand:
=
5 in chb:
=
10 mm rsb :
=
Tie wire :
Tie wire =
Total cost:
Total unit cost |:
const bid cost/unit

non load bearing
qty:
90.91
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
qty
-
200.00
300.00
#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
bags
cum
pcs
pcs
kg
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
2.0 project cost
3.0 other costs

unit cost
205.00
500.00
7.00
115.00
60.00
total
amount
-

5.5 sqm/man day
total bid cost
5.50 sqm/day
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
5.50 sqm/day
class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
2.40
29.50
0.08
1.76
71.43
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
0 Sqm
4 in.
1
1
2
200 Per day
300 Per day
5.5 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew
(0)
(5.5)(2)
0 Days
0 Days
0
2.4
29.5
0.0769
1.762
71.428
(0)/(2.4)
0
(0) / (29.5)
0
(0) / (0.0769)
0
(0) /(1.762)
0
(0) / (71.428)
0
Sqm
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
bags
unit cost
205
Cost
cum
500
pcs
pcs
115
kg
60
#DIV/0!
- Php
Area
#DIV/0!
php/sqm
amount in pesos
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1ST FFL 2ND FFL

2ND FFL 3RD FFL
3RD FFL RB
description
m
m
m
qty
ground floor
second floor
attic floor
total area
opening sqm
length m
-
depth m
area sqm
-
laying 4" chb
175216638.xls.ms_officeMASONRYpartition9/25/2013
description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
MANUAL COMPUTATION
Wa
Wag
capac
la
la
Total m
Mate
To
masonry works
partition 4"chb (ground & 2
nd
flr)
non load bearing
unit cost
labor unit cost
equipment unit cost
material unit cost
partition wall 4"chb unit cost
total cost
duration
crew
labor
mason
qty:
90.91
sub con
-
1
1
200.00
300.00
equipment
description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire
bill of materials
unit
bags
cum
pcs
pcs
kg
qty
-
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
const bid cost/unit
sqm
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
unit cost
205.00
500.00
7.00
115.00
60.00
total

laying 4" chb
7.5 sqm/man day
amount
-
5.50 sqm/day
5.50 sqm/day
description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
class a
1bag/2.4 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
2.40
29.50
0.08
1.76
71.43
MANUAL COMPUTATION
Area =
CHB SIZE =
0 Sqm
4 in.

Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
capacity
=
labor unit cost =
Labor cost =
Duration =
1
1
2
200 Per day
300 Per day
5.5 sqm/day
(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
(0)
(5.5)(2)
Duration =
Say=
0 Days
0 Days
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
0
2.4
29.5
0.0769
1.762
71.428
Sqm
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
Cement:
(0)/(2.4)
=
0 bags
Sand:
(0) / (29.5)
=
0 cum
5 in chb:
(0) / (0.0769)
=
0 pcs
10 mm rsb :
(0) /(1.762)
=
0 pcs
Tie wire : (0) / (71.428)
Tie wire =
0 kg
Total unit cost |:
- Php
Area
#DIV/0!
php/sqm
unit cost
205
Cost
-
500
115
60
#DIV/0!
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
Plastering
plastering grd floor
20
const bid cost/unit
ground floor
mm
20
class b mix
total area
m
qty
-
opening sqm
-
length m
-
depth m
-
area sqm
-
labor unit cost

equipment unit cost
material unit cost
plastering unit cost
total cost
duration
crew
labor
mason
equipment
description
cement
sand
mm
qty:
total bid cost
#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
41.67
proj.supervision
5.00%
#DIV/0!
#DIV/0!
constn facilities
2.50%
#DIV/0!
indirect eqpt
0.00%
#DIV/0!
sub con
miscellaneous
0.00%
#DIV/0!
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
200.00
2
insurance premiums
0.00%
1
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
qty
unit
unit cost
amount
bags
205.00
cum
500.00
-
unit cost
wall ht1stffl-2ndffl
description
front
right
left
rear
porch
plantbox
stair on fill
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.4 miscellaneous
3.0 other costs
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
total
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
plastering interior
16 sqm/man day
12.00 sqm/day
12.00 sqm/day
description
1.0 cement
2.0 sand
class a
1bag/2.778 sqm
1cum/50 sqm
0.36
0.02
bag/sqm
cum/sqm
MANUAL COMPUTATION
Area =
Plastered thickness =
0 Sqm
20 mm

Labor =
1
Skilled =
1
Crew =
2
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
12 sqm/day
capacity
=
labor unit cost =
Labor cost =
Duration =
(1)(200)+(1)(300)
(12)
41.66666667 php/sqm
- Php
Area
Capacity x crew
(0)
(12)(2)
Duration =
Say=
0 Days
0 Days
Area =
Cement factor:
Sand factor:
Cement:
=
Sand:
=
0 Sqm
0.36 bag/sqm
0.02 cum/sqm
(0) x(0.36)
0 bags
(0) x (0.02)
0 cum

Total unit cost |:
- Php
Area
#DIV/0!
php/sqm
unit cost
205
Cost
-
500
#DIV/0!
#DIV/0!
plastering
plastering 2nd floor
second floor
20 mm
unit cost
wall ht 2ndffl - attic ffl
description
front
left
right
rear
balcony
m
qty
opening sqm
-
length m
-
depth m
area sqm
-
#VALUE!
equipment
-
total
#VALUE!
labor unit cost

equipment unit cost
material unit cost
plastering unit cost
total cost
duration
crew
labor
mason
description
cement
sand
plastering interior
175216638.xls.ms_officePLASTERINGsecond9/25/2013
description
1.0 cement
2.0 sand
MANUAL COMPUTATION
Area =
Plastered thickness =

Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
labor unit cost =
=
labor unit cost =
Labor cost =
Duration =
=
Duration =
Say=
Area =
Cement factor:
Sand factor:
Cement:
=
Sand:
=

Total cost:
Total unit cost |:
const bid cost/unit

20
class b mix
41.67
mm
qty:
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
sub con
#VALUE!
#VALUE!
1
1
qty
#VALUE!
#VALUE!
200.00
300.00
crew
2
bill of materials
unit
bags
cum
total bid cost
#VALUE!
#VALUE!
sqm
pcf
#VALUE!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs

unit cost
205.00
500.00
amount
#VALUE!
#VALUE!
4.0 indirect cost

4.1
4.2
4.3
4.5
4.6
4.7
total
#VALUE!

16sqm/man day
12.00 sqm/day
12.00 sqm/day
class a
1bag/2.778 sqm
1cum/50 sqm
#VALUE!
0.36
0.02
Sqm
20 mm
1
1
2
200 Per day
300 Per day
12 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(12)
41.66666667 php/sqm
#VALUE!
Php
Area
Capacity x crew
bag/sqm
cum/sqm
#VALUE!
(12)(2)
#VALUE!
#VALUE!
Days
Days
#VALUE!
Sqm
0.36 bag/sqm
0.02 cum/sqm
#VALUE!
#VALUE! bags
#VALUE!
#VALUE! cum
unit cost
205
Cost
#VALUE!
500
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Php
Area
#VALUE!
php/sqm
labor
direct equipment
materials
subcontract
amount in pesos
#VALUE!
#VALUE!
#VALUE!
project supervision
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#VALUE!
######
######
######
0.00 ######
72.50
pct wt. of total

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
5.0%
2.5%
0.0%
0.0%
7.5%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
plastering partition
20 mm
m
description
qty
front
left
right
rear
total area
opening sqm
-
length m
-
depth m
area sqm
-
plastering interior
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
description
1.0 cement
2.0 sand
manual computation
plastered
wage
wage p
capacity
labor
labor
l
cem
s
total mat
materia
tota
plastering
above rb to roof
unit cost
labor unit cost
equipment unit cost
material unit cost
above rb to roof
total cost
duration
crew
labor
mason
const bid cost/unit

20
class b mix
mm
qty:
41.67
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
equipment
description
cement
sand
qty
0.00
0.00
#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
bags
cum
unit cost
205.00
500.00
total
12sqm/man day
amount
-

plastering interior
total bid cost
12.00 sqm/day
12.00 sqm/day
description
1.0 cement
2.0 sand
class a
1bag/2.778 sqm
1cum/50 sqm
0.36
0.02
manual computation
area =
plastered thickness =
0 sqm
20 mm

labor =
1
skilled =
1
crew =
2
wage per labor =
200 per day
wage per skilled =
300 per day
capacity per crew =
12 sqm/day
capacity
=
labor unit cost =
labor cost =
duration =
(1)(200)+(1)(300)
(12)
41.66666667 php/sqm
- php
area
capacity x crew
bag/sqm
cum/sqm
(0)
(12)(2)
duration =
say=
0 days
0 days
area =
cement factor:
sand factor:
cement:
=
sand:
=
0 sqm
0.36 bag/sqm
0.02 cum/sqm
(0) x(0.36)
0 bags
(0) x (0.02)
0 cum
total material cost =

total cost: labor cost + material cost
total unit cost |:
- php
labor cost + material cost
area
#DIV/0!
php/sqm
unit cost
205
cost
-
500
#DIV/0!
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
plastering
plastering partition
20 mm
unit cost
grnd floor
m
description
ground floor
second floor
attic floor
qty
opening sqm
-
length m
-
depth m
area sqm
#VALUE!
-
labor unit cost

equipment unit cost
material unit cost
partition wall 4"unit cost
total cost
duration
crew
labor
mason
equipment
total
#VALUE!
description
cement
sand
plastering interior
175216638.xls.ms_officePLASTERINGpartition9/25/2013
description
1.0 cement
2.0 sand
manual computation
area =
plastered thickness =

labor =
skilled =
crew =
wage per labor =
wage per skilled =
capacity per crew =
labor unit cost =
=
labor unit cost =
labor cost =
duration =
=
duration =
say=
area =
cement factor:
sand factor:
cement:
=
sand:
=
total material cost =

total cost:
total unit cost |:
const bid cost/unit
second flr)
class b mix
41.67
20 mm
qty:
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
sub con
#VALUE!
#VALUE!
1
1
qty
#VALUE!
#VALUE!
200.00
300.00
crew
2
bill of materials
unit
bags
cum
total bid cost
#VALUE!
#VALUE!
sqm
pcf
#VALUE!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
2.0 project cost
3.0 other costs

unit cost
205.00
500.00
amount
#VALUE!
#VALUE!
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
total
#VALUE!

12sqm/man day
12.00 sqm/day
12.00 sqm/day
class a
1bag/2.778 sqm
1cum/50 sqm
0.36
0.02
#VALUE!
bag/sqm
cum/sqm
sqm
20 mm
1
1
2
200 per day
300 per day
12 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(12)
41.66666667 php/sqm
#VALUE!
php
area
capacity x crew
#VALUE!
(12)(2)
#VALUE!
#VALUE!
days
days
#VALUE!
sqm
0.36 bag/sqm
0.02 cum/sqm
#VALUE!
#VALUE! bags
#VALUE!
#VALUE! cum
unit cost
205
cost
#VALUE!
500
#VALUE!
#VALUE!
#VALUE!
#VALUE!
php
area
#VALUE!
php/sqm
amount in pesos
#VALUE!
#VALUE!
#VALUE!
#VALUE!
######
######
######
0.00 ######
72.50
pct wt. of total

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
5.0%
2.5%
0.0%
0.0%
7.5%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
painting works
latex interior side
3.0
unit cost
description
ground floor
second floor
stair
slab ceiling
total
area
#VALUE!
#VALUE!
#VALUE!
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor
description
latex paint flat
masonry neutralizer
masonry putty
sand paper 100
acri color
stopa
16.67
coats
qty:
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
const bid cost/unit
total bid cost
#VALUE!
#VALUE!
#VALUE!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
#VALUE!
#VALUE!
sub con
#VALUE!
#VALUE!
1
1
qty
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
200.00
300.00
crew
2.0
bill of materials
unit
gal
gal
gal
gal
m
quart
kgs
7.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
amount in pesos
#VALUE!
#VALUE!
#VALUE!
######
######
######
0.00 ######
#VALUE!
72.50
2.0 project cost

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
5.0%
2.5%
0.0%
0.0%
7.5%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
27.5%
3.0 other costs
unit cost
416.00
485.00
275.00
275.00
15.00
45.00
50.00
amount
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
total
#VALUE!
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#VALUE!
latex/spreading rate
wall preparation
1man/20sqm/day
1man/40sqm/day
0.40 mh/sqm
0.20 mh/sqm
0.60 mh/sqm
30 sqm/day
description
masonry neutralizer
latex paint
masory putty
sand paper
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
spreading rate
.10lit/sqm
0.15 lit/sqm/coat
10sq m /gal
0.10sqm/sqm
miscellaneous
0.026
0.040
0.1
0.100
gal/sqm
gal/sqm
gal/sqm
sqm/sqm
pct wt. of total

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
painting works
latex exterior side

0
DESCRIPTION
ground floor
second floor
above rb to roof
firewall
cladding
TOTAL
AREA
#VALUE!
-
#VALUE!
CONST BID COST/unit

3.0
UNIT COST
labor unit cost
equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor
description
latex paint flat
masonry neutralizer
acrytex cast
sand paper 100
acri color
stopa
16.67
COATS
qty:
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
SQM
PCF
Project cost
Proj.Supervision
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
Bonds Premiums
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
#VALUE!
#VALUE!
sub con
#VALUE!
#VALUE!
1
1
qty
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
200.00
300.00
crew
2.0
bill of materials
unit
gal
gal
gal
gal
M
quart
kgs
TOTAL BID COST
SUMMARY
#VALUE!
#VALUE!
PROJECT:
7.5%
1.0 DIRECT COST

5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
Labor
Direct Equipment
Materials
Subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
AMOUNT IN PESOS
#VALUE!
#VALUE!
#VALUE!
0.00
#VALUE!
2.0 PROJECT COST

2.1
2.2
2.3
2.4
Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous
3.0 OTHER COSTS

amount
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
total
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
5.0%
2.5%
0.0%
0.0%
7.5%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
4.0 INDIRECT COST

4.1 Bonds Premium
4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit
#VALUE!
1man/20sqm/day
1man/40sqm/day
0.40 MH/sqm
0.20 MH/sqm
0.60 MH/sqm
30 SQM/DAY
description
masonry neutralizer
latex paint
Acrytex cast
sand paper
spreading rate
.10lit/sqm
0.15 lit/sqm/coat
10sq m /gal
0.10sqm/sqm
0.026
0.040
0.1
0.100
gal/sqm
gal/sqm
gal/sqm
sqm/sqm
PCT WT. OF TOTAL

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
27.5%
unit cost
416.00
485.00
275.00
400.00
15.00
45.00
50.00

LATEX/spreading rate
WALL preparation
######
######
######
######
72.50
#VALUE!
const bid cost/unit
painting works
boysen acrytex (firewall)
2.0
unit cost
description
area
Rear
Right
Left
total
sqm
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor
description
acrytex primer
acrytex cast
acrytex top coat
masonry neutralizer
sand paper
acri color
acrytex reducer
#DIV/0!
coats
qty:
50.00
0.00
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
qty
0
0.00
0.00
0.00
0
0
0
crew
2.0
200.00
300.00
bill of materials
unit
gal
gal
gal
gal
sq ft
quart
gal
unit cost
610.00
400.00
765.00
275.00
15
45
345
total

acreytex primer
acreytex cast
acreytex top coat
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
0.266666667
0.266666667
0.266666667
0.8
1.25
10
description
acreytex primer
acreytex cast
acreytex top coat
spreading rate
30 sq m / coat / gal
MANUAL COMPUTATION
Area =
no. of coats =
Paint type =
0 Sqm
0 coats
Masonry latex

Labor =
1
Skilled =
1
Crew =
2
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
10 sqm/day
capacity
=
labor unit cost =
Labor cost =
Duration =
(1)(200)+(1)(300)
(10)
50 php/sqm
- Php
Area
Capacity x crew
0.033
0.083
0.040
(0)
(10)(2)
Duration =
Say=
0 Days
0 Days
Area =
0 Sqm
'latex paint
0.083333333 gal/sqm
Masonry neutralizer
0.033333333 gal/sqm
Patching compound
0.04 gal/sqm
Sand paper
0
Acri color
0.020833333 quart/coat
Stopa
0.1 kg/sqm
'latex
(0) x(0.0833333333333333)(0)
paint
=
0 gal
Masonry neutralizer
(0) x (0.0333333333333333)
=
0 gal
Patching compound
(0.04)(0)
=
0 kg
Sand paper
(0)(0)
=
0 Pc
Acri
(0.0208333333333333)(0)(0)
color
=
0 quart
Stopa
(0.1)(0)
=
0 kg
Total unit cost |:
- Php
Area
#DIV/0!
php/sqm
unit cost
610
400
765
275
15
45
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
summary
project:
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0%
miscellaneous
0%
0%
others
indirect cost
20%
bonds premiums
0%
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
total
27.5%
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
amount
-
total
P-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
2.0 project cost
3.0 other costs

unit cost
610.00
400.00
765.00
275.00
15
45
345
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
mh/sqm
mh/sqm
mh/sqm
mh / sq m
sq m /hr
sqm/day
gal/sqm
gal/sqm
gal/sqm
Cost
#DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
painting works
const bid cost/unit
boysen acrytex (door)

UNIT COST
labor unit cost
equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter
qty:
20.00
0.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
0.00
equipment
500
description
acrytex primer
acrytex cast
acrytex reducer
acrytex topcoat
acrytex color
sanding paper #120
stopa
qty
-
300.00
#DIV/0!
Sqm
pcf
Project cost
0.00
Proj.Supervision
#DIV/0!
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
total bid cost
SUMMARY
#DIV/0!
#DIV/0!
PROJECT:
0.00
7.5%
1.0 DIRECT COST

5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
Labor
Direct Equipment
Materials
Subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
unit cost
610.00
400.00
345.00
765.00
45.00
10.00
50.00
total

Primer
Putty
Sanding
Primer
Sanding
Top coat
LABOR total hours
1.00
1.50
1.50
0.50
1.50
1.00
7.00
2.1
2.2
2.3
2.4
Project Supervision
Indirect Equipment
Miscellaneous
labor
EQUIPMENT
15.00 sqm PER 8 hours

sqm PER days
description
Acrytex primer
Acrytex cast
Acrytex reducer
Acrytex topcoat
Sanding paper #150
Stopa
0.050
0.100
0.020
0.040
2.000
0.100
Miscellaneous
gal/Sqm
gal/Sqm
gal/Sqm
gal/Sqm
pc/sqm
kgs/ sqm
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
27.5%
amount
-
4.0 INDIRECT COST

4.1 Bonds Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.7 Profit
#DIV/0!
Hr
Hr
Hr
Hr
Hr
Hr
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
2.0 PROJECT COST
3.0 OTHER COSTS

bill of materials
unit
gal
gal
gal
gal
quart
pcs
kg
AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
doors
pannel, upvc & flush dr
unit cost
item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
description
2100 x 700 sld panel door
2100 x 600 upvc door
2100 x 900 steel door sld
2100 x 700 panel sld
Double sliding panel door 2.10 x 0.70
steel door jamb
entrance set-yale cbca5057 us5
yale lever type l6267 et us5
yale-heavy duty
chain bolt
foot bolt
knobs ( faultless )
knobs ( amerilock )
railings us
hanger stanley
door lock lock wood
FLUSH BOLT
dead bolt
hinges
qty
unit
sets
sets
sets
sets
sets
sets
sets
sets
sets
pcs
pcs
pcs
unit cost
2,700.00
4,200.00
4,200.00
1,300.00
4,200.00
1,350.00
5,000.00
4,200.00
9,950.00
750.00
3,899.75
1,099.75
899.75
360.00
360.00
520.00
150.00
1,500.00
450.00
1,350.00
240.00
320.00
25.00
area
ENAMEL
ACRYTEX
Lb
entrance set-yale
DH5522 US5
DH5588 US5
railings us
6'
8'
10'
12'
pateco panel door
3800
3049
pannel &upvc
Area
-
qty
500.00
#DIV/0!
sub con
#DIV/0!
#DIV/0!
#DIV/0!
-
crew
labor
1
1
carpenter
200.00
300.00
0
0
0
const bid cost/unit

total bid cost
#DIV/0!
#DIV/0!
unit
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0%
miscellaneous
0%
others
0%
crew
indirect cost
20%
1.0
bonds premiums
0%
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
total
27.5%
summary
project:
0.00
labor unit cost

equipment unit cost
material unit cost
door unit cost
total cost
duration
description
2100 x 700 sld panel door
2100 x 600 upvc door
2100 x 900 steel door sld
2100 x 700 panel sld
Double sliding panel door 2.10 x 0.70
steel door jamb
entrance set-yale cbca5057 us5
yale lever type l6267 et us5
yale-heavy duty
chain bolt
foot bolt
knobs ( faultless )
knobs ( amerilock )
railings us
hanger stanley
door lock lock wood
FLUSH BOLT
dead bolt
hinges
960
1280
1600
1920
5500
bill of materials
unit
sets
sets
sets
sets
sets
sets
sets
sets
sets
qty
-
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
total
1 unit/day
1 unit/day
MANUAL COMPUTATION
DOOR QTY
0 unit

Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
1 unit/day
capacity
= (1)(200)+(1)(300)
(1)
500 php/unit
- Php
labor unit cost =

Labor cost =
Duration =
qty
Capacity x crew
(0)
(1)(1)
Duration =
Say=
panel door with jamb (2.10 x 0.90)
Deadbolt
Yale (knobs)
Mat'l unit cost =
labor unit cost =
Total unit cost=
4200
240
520
4960
500
5460 /set
0 Days
0 Days
Flush door (2.10 x 0.80)

Amerilock
Mat'l unit cost =
labor unit cost =
Total unit cost=
1300
150
1450
500
1950 /set
panel door with jamb (2.10 x 0.70)

Deadbolt
Yale (knobs)
Mat'l unit cost =
labor unit cost =
Total unit cost=
4200
240
520
4960
500
5460 /set
pvc door (2.10 x 0.60)1350

Mat'l unit cost =
1350
labor unit cost =
500
Total unit cost=
1850 /set
amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
amount
P-
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost
3.0 other costs

unit cost
2,700.00
4,200.00
4,200.00
1,300.00
4,200.00
1,350.00
5,000.00
4,200.00
9,950.00
750.00
3,899.75
1,099.75
899.75
360.00
360.00
520.00
150.00
1,500.00
450.00
1,350.00
240.00
320.00
25.00
-
1.0 direct cost
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
window
sliding glass analok

description
2.4
1.8
1.2
0.6
0.6
1.2
1.8
qty
2.6
1.5
0.7
1.2
0.6
1.2
1.2
area
area
sqft
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
unit
unitcost
set/s
set/s
set/s
set/s
set/s
set/s
set/s
300.00
300.00
300.00
300.00
300.00
300.00
300.00
amount
-
labor unit cost

equipment unit cost
material unit cost
window unit cost
total cost
duration
crew
labor
#DIV/0!
#DIV/0!
1
1
carpenter
equipment
bill
description
qty
labor co
install
175216638.xls.ms_officesliding glass analok9/25/2013
materia
MANUAL COMPUTATION
Area =
Glass type =
window
Sub con
Area =
Unit cost per sqft =
#DIV/0!
total cost =
#DIV/0!
const bid cost/unit

#DIV/0!
qty:
total bid cost

-
0.00
#DIV/0!
#DIV/0!
sub con
200.00
300.00
sqft
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
#DIV/0!
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
summary
project:
#DIV/0!
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
2.0 project cost
0%
3%
5%
2%
10.0%
27.5%
bill of materials
unit
1.1
1.2
1.3
1.4
3.0 other costs

unit cost
amount
4.0 indirect cost
P-
total

35 sqft/day
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
35 sqft/day
Sq ft
amount in pesos
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50
0.00
0.00
0.00
0.00
0.00
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0.0%
0.0%
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
steel casement windows
description
Length
1.2
1.8
1.2
0.6
0.6
qty
unit
Depth
area
sqft
1.2
1.2
0.7
1.2
0.6
0.00
0.00
0.00
0.00
0.00
set/s
set/s
set/s
set/s
set/s
area
0.00
unitcost
140.00
140.00
140.00
140.00
140.00
amount
labor unit cost

equipment unit cost
material unit cost
steel casement unit cost
total cost
duration
crew
labor
carpenter
equipment
description
175216638.xls.ms_officewindows steel casement9/25/2013
MANUAL COMPUTATION
Area =
Glass type =
Sub con
Area =
total cost =
qty:
14.29
1
1
total bid cost
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
sub con
#DIV/0!
#DIV/0!
const bid cost/unit
200.00
300.00
sqft
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
#DIV/0!
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
unit
2.0 project cost
0%
3%
5%
2%
10.0%
2.1
2.2
2.3
2.4
27.5%
bill of materials
qty
1.1
1.2
1.3
1.4
3.0 other costs

unit cost
amount
4.0 indirect cost
4.1
4.2
4.3
P-
total

install
35 sqft/day
4.5
4.6
4.7
35 sqft/day
0 Sq ft
#DIV/0!
#DIV/0!
amount in pesos
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
labor
direct equipment
materials
subcontract
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50
project supervision
indirect equipment
miscellaneous
0.00
0.00
0.00
0.00
0.00
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0.0%
0.0%
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
description
area
0.00
0.00
unit
unitcost
sqft
35.00
total
amount
-
description
installation
MANUAL COMPUTATION
G
Sub con
Unit co
window glass
const bid cost/uni
window glass 1/8" smoked
#DIV/0!
qty:
labor unit cost

equipment unit cost
material unit cost
glass unit cost
total cost
duration
crew
labor
glass fitter
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-
0.00
#DIV/0!
#DIV/0!
1
1
200.00
300.00
crew
1.0
equipment
description
bill of materials
unit
qty
unit cost
total

installation
85
85
MANUAL COMPUTATION
Area =
0 Sq ft
Glasswindow
type = glass 1/8" smoked
Sub con
Area =
#DIV/0!
total cost =
#DIV/0!
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
sqft
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
bill of materials
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs

unit cost
amount
4.0 indirect cost
4.1
4.2
4.3
4.5
4.6
4.7
P-

sqft/day
sqft/day
amount in pesos
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
labor
direct equipment
materials
subcontract
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50
project supervision
indirect equipment
miscellaneous
0.00
0.00
0.00
0.00
0.00
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0.0%
0.0%
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
painting works
roof paint
UNIT COST
DESCRIPTION
roof
AREA
qty:
-
TOTAL
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter
description
roof guard boysen
const bid cost/unit

2.0
COATS
qty:
total bid cost
#DIV/0!
SQM
PCF
Project cost
7.5%
16.67
Proj.Supervision
#DIV/0!
#DIV/0!
Constn Facilities
#DIV/0!
Indirect Eqpt
#DIV/0!
sub con
Miscellaneuos
#DIV/0!
Others
0%
Indirect Cost
20%
crew
Bonds Premiums
1
200.00
1.0
Insurance Premiums
1
300.00
Escalation
Cost of Money
Contingecies
Contractor Tax
Profit
Total
27.5%
bill of materials
qty
unit
unit cost
0
gal
540.00
0.00
SUMMARY
#DIV/0!
#DIV/0!
PROJECT:
1.0 DIRECT COST
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
AMOUNT IN PESOS
1.1
1.2
1.3
1.4
Labor
Direct Equipment
Materials
Subcontract
0.00
0.00
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
2.0 PROJECT COST

2.1
2.2
2.3
2.4
Project Supervision
Indirect Equipment
Miscellaneous
3.0 OTHER COSTS

amount
4.0 INDIRECT COST
total
P-

spreading rate
1man/30sqm/day
0.40 MH/sqm
MH/sqm
30.00
description
spreading rate
paint
0.15 lit/sqm/coat
0.040 gal/sqm
4.1
4.2
4.3
4.4
4.5
4.6
4.7
Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contigencies
Contractor's Tax
Profit
#DIV/0!
#DIV/0!
roofing
CONST BID COST/unit
corrugated gi sheet ga 26
UNIT COST
qty:
labor unit cost

equipment unit cost
material unit cost
corr. gi sheet
total cost
duration
50.00
0.00
-
#N/A
#N/A
#N/A
#N/A
#N/A
sub con
-
crew
labor
carpenter
1
1
200.00
300.00
crew
2.0
equipment
Bill of Materials
description
fab gi ridge roll ga# 26
fab gi gutter ga # 26
fab gi valley gutter ga # 26
fab gi end flashing ga # 26
tekscrew
stainless gutter 8 ft
sleeves 3" dia
rivets
silicon
unit length
7 lft
6 lft
7 lft
8 lft
8 lft
8 lft
8 lft
7
6
8
8
8
8
8
2 1/2
qty
#N/A
-
unit
TOTAL BID COST
#N/A
#N/A
sqm
PCF
#N/A
Project cost
7.5%
Proj.Supervision
5.00%
Constn Facilities
2.50%
Indirect Eqpt
0%
Miscellaneuos
0%
Others
0%
Indirect Cost
20%
Bonds Premiums
0%
Insurance Premiums
0%
Escalation
0%
Cost of Money
3%
Contingecies
5%
Contractor Tax
2%
Profit
10.0%
Total
27.5%
unit cost
amount
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
tube
231.00
198.00
264.00
140.00
130.00
160.00
160.00
1.85
1,200.00
50.00
0.50
120.00
#N/A
-
SUMMARY
PROJECT:
purlin sp.=
1.0 DIRECT COST
AMOUNT IN PESOS
1.1 Labor
1.2 Direct Equipment
1.3 Materials
1.4 Subcontract
0.00
0.00
#N/A
0.00
#N/A
2.1 Project Supervision

2.2 Construction Facilities
2.3 Indirect Equipment
2.4 Miscellaneous
72.50
PCT WT. OF TOTAL

#N/A
#N/A
#N/A
#N/A
#N/A
3.0 OTHER COSTS
#N/A
#N/A
#N/A
#N/A
#N/A
5.0%
2.5%
0.0%
0.0%
7.5%
#N/A
#N/A
#N/A
#N/A
#N/A
0.60
Purlin length
0.00
area 1 (sqm)
-
0.00
Area
Qty
area 1 (sqm)
-
0.00
area 1 (sqm)
-
#N/A
#N/A
0.0%
0.0%
#N/A
#N/A
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
4.0 INDIRECT COST

4.1
4.2
4.3
4.4
4.5
4.6
4.7
Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contigencies
Contractor's Tax
Profit
#N/A
total
#N/A
#N/A
#N/A
#N/A
rectangular area 1 (left dk)

height (m)
width (m)
6'
1.8

height (m)
width (m)
2.0 PROJECT COST
#N/A

height (m)
width (m)

height (m)
width (m)
rectangular area 2
height (m)
width (m)
rectangular area 3
height (m)
width (m)
rectangular area 4
height (m)
width (m)
#N/A

installation
10 SQM/day
10 SQM/day
triangular area 1(front)

height (m)
width (m)
triangular area 2 (rear)

height (m)
width (m)
no. of rivets per sheet
6'
7'
8'
9'
10'
12'
14
18
18
22
22
26
PURLIN LENGTH
TOTAL AREA
triangular area 3 (left dk)

height (m)
width (m)
triangular area 4 (right dk)

height (m)
width (m)
trapezoidal 1 (left)
height (m)
width short (m)
width long (m)
trapezoidal 2 (right)
height (m)
width short (m)
width long (m)
trapezoidal 3 (front dk)

height (m)
width short (m)
width long (m)
trapezoidal 4 (rear dk)

height (m)
width short (m)
width long (m)
triangular area 5 (front)

height (m)
width (m)
triangular area 6 (left)

height (m)
width (m)
triangular area 7 (right)

height (m)
width (m)

height (m)
width (m)

height (m)
width (m)

height (m)
width (m)

height (m)
width (m)

height (m)
width (m)
LENGTH OF GI (m) /PC

7'
8'
9'
10'
2.1
2.4
2.7
12'
no of pcs
3.6
roofing
.4 mm
s-tile roof
const bid cost/unit
long span
qty:
labor unit cost

equipment unit cost
material unit cost
roofing unit cost
total cost
duration
crew
labor
carpenter
0.00
100.00
#N/A
#N/A
#N/A
sub con
#N/A
#N/A
1
1
crew
1.0
200.00
300.00
equipment
description
style roof
tekscrew
gutter spanish fab .4mm x .457 m x 8 ft
valley gutter fab .4mm x .457 m x 8 ft
end flashing fab 4mm x .305 m x 8 ft
side wall flashing fab 4mm x .305 m x 8 ft
stainless gutter
sleeves 3" dia
concrete nail 1"
touch up paint
silicon
rivets
#N/A
sqm
pcf
project cost
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty
unit
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
unit cost
sqm
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
kg
gal
tube
pcs
175216638.xls.ms_officeSTYLE ROOF9/25/2013
#N/A
#N/A
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
308.00
1.85
340.00
337.00
340.00
340.00
170.00
1,200.00
50.00
75.00
515.00
120.00
0.50
total
total bid cost
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
installation
5 sqm/man day
5 sqm/day
5 sqm/day
see roofing sheet
miscellaneous
09/23/98
a
b
c
d
e
f
g
h
i
j
k
l
m
o
fy
e
6.0
6.0
6.0
6.0
#VALUE!
#VALUE!
1.2
6.0
0.7
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
trial section
a
1.77
asep
TRUE w
designation
c 75 x 6.9
xc
yc
1.39
bstress
computation:
123.60
design loads:
1.dead loads
wt of roofing
length of front side

length of letf side
length of right side
spacing between purlins
spacing between truss
height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
slope
arctan
angle
yeild strength of steel
modulus of elasticity
c purlins
h
75
l / 180
#####
#####
#####
2.live loads
mm
mm <
mm <
3.wind loads
design winds:
#VALUE!
#VALUE!
safe
safe
normal loads:
tangential loads:
d+l
load case # 1
.75(d+l+w)
load casse # 2
mn=wn(l)/8
moments:
mn=wt(l)2/8
load case # 1
load case # 2
flexural strength:
#VALUE!
load case # 1
#VALUE!
fbx =
fby =
#VALUE!
load case # 2
#VALUE!
fbx =
fy=
fby =
2.86
check if compact section
10.795
b/2tf =
170/(fy)1/2 =
fbx=0.66fy
fby=0.60fy
b/2tf < 170/sqrt(fy)

#VALUE!
#VALUE!
#VALUE!
check interaction equation

load case # 1
load case # 2
check deflection:
#VALUE!
allow. deflection = l/180
yn=5wnl4/384eix
yt=5wtl4/384eiy
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#N/A
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
72.50
pct wt. of total

#N/A
#N/A
#N/A
#N/A
#N/A
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
purlin sp.=
0.30
Purlin length
0.00
Area
-
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
5.0%
2.5%
0.0%
0.0%
7.5%
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.0%
0.0%
#N/A
#N/A
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#N/A
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Purlin length
h of front side
h of letf side
h of right side
h of right side
ing between purlins
ing between truss
ht of truss
h of truss
h of eaves
ht of roofing
ht of wood
m
m
m
m
m
m
m
m
m
kpa
cum
pa
pa
< or =30sqm
height of roof<6 m
strength of steel
ulus of elasticity
mt=wt*l2/32
mt=wt*l2/90
*mid sag rods

*third point sag rods
mpa
gpa
tw
40
tf
5.0
a
7.0
dl
#VALUE!
kpa
ll
#VALUE!
kpa
w
8.82
xc
6.90
yc
1.28
0.00
wl
#VALUE!
kpa
wn
dln =
lln =
wln =
#VALUE!
#VALUE!
#VALUE!
n/m
n/m
n/m
dlt =
lln =
#VALUE!
#VALUE!
n/m
n/m
wn =
wt =
#VALUE!
#VALUE!
n/m
n/m
wn =
wt =
#VALUE!
#VALUE!
n/m
n/m
2
mn=
#VALUE!
n-m
mt=
#VALUE!
n-m
mn=
#VALUE!
mt=
#VALUE!
wt(l)2/8
mpa
mpa
mpa
mpa
#VALUE!
< 170/sqrt(fy)
compact!!!
mpa
mpa
< 1.0 safe
< 1.0 safe
load case #1 critical
54.59815003
#VALUE!
mm
#VALUE!
mm
<
#VALUE!
#VALUE!
mm
<
#VALUE!
81
roof estimates
long span sheets
project:
Qty
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-

height (m)
width (m)
long span puyat r span.

effective length (m)
effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07
rectangular area 2
height (m)
width (m)

effective width (m)
1.07
rectangular area 3
height (m)
width (m)

effective width (m)
1.07
rectangular area 4
height (m)
width (m)

effective width (m)
1.07
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07
height (m)
width short (m)
width long (m)

effective width (m)
1.07
height (m)
width short (m)
width long (m)

effective width (m)
1.07
width long (m)

effective width (m)
1.07

height (m)
width short (m)
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-

height (m)
width short (m)
width long (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)

effective width (m)
1.07

height (m)
width (m)
area 1 (sqm)
-
Area =
- sqm

effective width (m)
1.07
long spanpuyat steel

style
purlin spacing (m)
steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
tile span elite

tile span maxi
r - span 1220
r - span 916
super r - span
mega r - span
multi r - span
corspan 915
thickness
mm
0.4
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.3
0.4
0.5
effective
width m
1.077
1.077
1.077
1.077
1.074
1.074
1.074
1.074
1.074
1.074
1.05
1.05
1.05
0.67
0.67
0.67
1
1
1
1
0.998
0.998
0.998
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
corspan 915
mega clad
purlin spacing (m)
steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
madrid tile roof
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
0.6
0.3
0.4
0.5
0.6
0.4
0.5
0.6
0.998
0.998
0.998
0.998
0.998
1
1
1
0.4
0.5
0.6
0.71
0.71
0.71
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlin spacing (m)

steel purlins
0.30
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
purlins
spacing
0.30
0.35
0.35
0.35
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
sheet
cost/lm
434.65
402.45
461.59
536.47
210.27
326
332.79
215.62
221.73
208.2
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
290.05
0.30
0.30
0.30
355.74
6.0
b
c
d
6.0
6.0
6.0
length of letf side

e
f
g
h
i
j
k
l
m
o
#VALUE!
#VALUE!
1.2
6.0
0.65
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
e
trial section
#VALUE!
b (mm)
#VALUE!
computation:
design loads:
1.dead loads
wt of roofing

height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
slope
arctan
angle
d (mm)
#VALUE!
2.live loads
3.wind loads
design winds:
normal loads:
tangential loads:
load case # 1
load casse # 2
d+l
.75(d+l+w)
moments:
load case # 1
mn=wn(l)/8
mn=wt(l)2/8
ix
iy
75.30
sx
12.20
20.10
sy
asep bstress
4.50 TRUE
bstress
design of purlins
m
m
m
name of building
purlin designation
m
m
m
m
m
kpa
cum
pa
pa
< or =30sqm
height of roof<6 m
specifications:
slope of roofing
spacing of truss
spacing of purlins
weight of roofing
other vertical loads
wind load (normal projection)
properties of wood:
mpa
gpa
suggested section:
result:
dl
#####
kpa
moment
shear
ll
#####
kpa
flexural stress
wl
#####
kpa
shear stress
wn
dln =
lln =
wln =
#####
#####
#####
n/m
n/m
n/m
dlt =
lln =
#####
#####
n/m
n/m
wn =
wt =
#####
#####
n/m
n/m
wn =
wt =
#####
#####
n/m
n/m
deflection
2
mn=
#####
n-m
mt=
#####
n-m
load case # 2
mn=
#######
n-m
shear:
load case # 1
load casse # 2
mt=
#######
n-m
vn=
#######
vt=
#######
vn=
#######
vt=
#######
fn =
####### mpa
ft =
fb=
####### mpa
####### < ##### ok?
fn =
####### mpa
ft =
fb=
.:load case #2 is more critical
####### mpa
####### < ##### ok?
flexural strength:
load case # 1
load case # 2
shear strength
load case # 1
vn=3*vn/2bd
vn=
vt=3*vn/2bd
####### mpa
09/23/98
:
:
sample
p-1
:
:
:
:
:
:
type
tanguile
0.40
1.20
0.60
77.00
800.00
603.00
fb
3.60
fv
13.10
m
m
pa
pa
pa
e
1.03
b (mm) d (mm)
50.00
50.00
case# 1
dl+ll
governs
8.62
desig
w 175 x 40.2
w 150 x 31.5
w 150 x 21.1
175
150
150
175
150
100
w 150 x 14.0
w 125 x 23.8
w 125 x 13.2
w 100 x 17.2
w 100 x 9.3
i 200 x 50.4
i 200 x 26.0
i 180 x 23.6
i 150 x 36.2
i 150 x 17.1
i 100 x 16.1
i 100 x 12.9
c 180 x 21.4
c 150 x 24.0
c 150 x 18.6
c 125 x 13.4
c 100 x 9.4
c 75 x 6.9
lz 255x90x25x4.7
lz 255x90x25x4.5
lz 255x90x25x4.3
lz 255x90x25x4.0
lz 255x90x25x3.2
150
125
125
100
100
200
200
180
150
150
125
100
180
150
150
125
100
75
255
255
255
255
255
75
125
60
100
50
150
100
100
125
75
75
75
75
75
75
65
50
40
90
90
90
90
90
mn= ###### n-m
mt= #VALUE! n-m
vn= ###### n-m
vt= #VALUE! n-m
fb= ###### mpa
fv= ###### mpa
y actual= ###### mm
< fb= #VALUE! mpa safe
<
fv=
1.03 mpa safe
y allow=
l / 180
< y allow= #VALUE! mm
safe
lz 255x90x25x2.9
lz 220x75x25x4.7
lz 220x75x25x4.5
lz 220x75x25x4.3
lz 220x75x25x4.0
lz 220x75x25x3.2
lz 220x75x25x2.9
lz 220x75x25x2.6
lz 220x75x25x2.3
lz 200x75x25x4.0
lz 200x75x25x3.2
lz 200x75x20x4.0
lz 200x75x20x3.2
lz 200x70x20x4.7
lz 200x70x20x4.5
lz 200x70x20x4.3
lz 200x70x20x4.0
lz 200x70x20x3.2
lz 200x70x20x2.9
lz 200x70x20x2.6
lz 200x70x20x2.3
lz 200x70x20x2.0
lz 200x70x20x1.8
lz 200x70x20x1.6
lz 185x50x20x3.2
lz 185x50x20x2.3
lz 185x50x20x2.0
lz 175x50x20x4.3
lz 175x50x20x4.0
lz 175x50x20x3.2
lz 175x50x20x2.9
lz 175x50x20x2.6
lz 175x50x20x2.3
lz 175x50x20x2.0
lz 175x50x20x1.8
lz 175x50x20x1.6
lz 150x75x25x4.0
255
220
220
220
220
220
220
220
220
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
175
175
175
175
175
150
90
75
75
75
75
75
75
75
75
75
75
75
75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
50
50
50
50
50
75
lc 200x75x20x3.2
lc 200x70x20x4.7
lc 200x70x20x4.5
lc 200x70x20x4.3
lc 200x70x20x4.0
lc 200x70x20x3.2
lc 200x70x20x2.9
lc 200x70x20x2.6
lc 200x70x20x2.3
lc 200x70x20x2.0
lc 200x70x20x1.8
lc 200x70x20x1.6
lc 185x50x20x3.2
lc 185x50x20x2.3
lc 185x50x20x2.0
lc 175x50x20x4.3
lc 175x50x20x4.0
lc 175x50x20x3.2
lc 175x50x20x2.9
lc 175x50x20x2.6
lc 175x50x20x2.3
lc 175x50x20x2.0
lc 175x50x20x1.8
lc 175x50x20x1.6
lc 150x75x25x4.0
lc 150x75x25x3.2
lc 150x75x20x4.0
lc 150x75x20x3.2
lc 150x65x20x4.0
lc 150x65x20x3.2
lc 150x65x20x2.3
lc 150x50x20x3.2
lc 150x50x20x2.3
lc 150x50x18x4.3
lc 150x50x18x4.0
lc 150x50x18x3.2
lc 150x50x18x2.9
lc 150x50x18x2.6
lc 150x50x18x2.3
lc 150x50x18x2.0
lc 150x50x18x1.8
lc 150x50x18x1.6
lc 125x50x20x4.0
lc 125x50x20x3.2
lc 125x50x20x2.3
lc 125x50x15x4.3
lc 125x50x15x4.0
lc 125x50x15x3.2
lc 125x50x15x2.9
lc 125x50x15x2.6
lc 125x50x15x2.3
lc 125x50x15x2.0
lc 125x50x15x1.8
lc 125x50x15x1.6
lc 125x50x15x1.4
lc 125x50x15x1.2
lc 120x60x20x3.2
lc 120x60x20x2.3
lc 120x40x20x3.2
lc 100x50x15x3.2
lc 100x50x15x2.9
lc 100x50x15x2.6
lc 100x50x15x2.3
lc 100x50x15x2.0
lc 100x50x15x1.8
lc 100x50x15x1.6
lc 100x50x15x1.4
lc 100x50x15x1.2
lc 90x45x15x3.2
lc 90x45x15x2.9
lc 90x45x15x2.6
lc 90x45x15x2.3
lc 90x45x15x2.0
lc 90x45x15x1.8
lc 90x45x15x1.6
lc 90x45x15x1.4
lc 90x45x15x1.2
lc 75x38x15x2.6
lc 75x38x15x2.3
lc 75x38x15x2.0
lc 75x38x15x1.8
lc 75x38x15x1.6
lc 75x38x15x1.4
lc 75x38x15x1.2
lc 65x30x15x2.6
lc 65x30x15x2.3
lc 65x30x15x2.0
lc 65x30x15x1.8
lc 65x30x15x1.6
lc 65x30x15x1.4
lc 65x30x15x1.2
type
apitong
guijo
mahogany
mayapis
molave
narra
lauan
tanguile
w.lauan
yakal
tw
tf
xc
yc
ix
iy
sx
sy
asep
7.5
7.0
6.0
11.0
10.0
9.0
51.21
40.14
26.84
40.20
31.50
21.10
0.00
0.00
0.00
0.00
0.00
0.00
2880.00
1640.00
1020.00
984.00
563.00
151.00
330.00
219.00
138.00
112.00
75.10
30.10
TRUE
TRUE
TRUE
5.0
6.5
6.0
6.0
5.0
9.0
7.0
6.0
8.5
5.5
5.5
5.0
7.0
9.0
6.5
6.0
5.0
5.0
4.7
4.5
4.3
4.0
3.2
7.0
9.0
8.0
8.0
7.0
16.0
10.0
10.0
14.0
9.5
9.5
8.0
10.5
12.5
10.0
8.0
7.5
7.0
4.7
4.5
4.3
4.0
3.2
17.85
30.31
16.84
21.90
11.85
64.16
33.06
30.06
46.15
21.83
20.45
16.43
27.20
30.59
23.71
17.11
11.92
8.82
21.34
20.49
19.64
18.35
14.85
14.00
23.80
13.20
17.20
9.30
50.40
26.00
23.60
36.20
17.10
16.10
12.90
21.40
24.00
18.60
13.40
9.40
6.90
16.75
16.09
15.42
14.40
11.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.13
2.31
2.28
1.90
1.54
1.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
666.00
847.00
413.00
383.00
187.00
4460.00
2170.00
1670.00
1760.00
819.00
538.00
281.00
1380.00
1050.00
861.00
424.00
188.00
75.30
2055.90
1979.60
1902.40
1784.60
1459.90
49.50
293.00
29.20
134.00
14.80
753.00
138.00
138.00
385.00
57.50
57.50
47.30
131.00
147.00
117.00
61.80
26.00
12.20
328.10
317.60
306.80
290.10
242.20
88.80
136.00
66.10
76.50
37.50
446.00
217.00
186.00
235.00
109.00
86.00
56.20
153.00
140.00
115.00
67.80
37.60
20.10
161.25
155.27
149.21
139.97
114.50
13.20
47.00
9.70
26.70
5.90
10.00
27.70
27.50
61.60
15.30
15.30
12.60
24.30
28.30
22.40
13.40
7.50
4.50
37.43
36.20
34.93
32.97
27.40
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
bstress
147.00
147.00
147.00
147.00
147.00
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
lz 150x75x25x3.2
lz 150x75x20x4.0
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
150
150
13.51
18.29
17.57
16.84
15.75
12.77
11.63
10.48
9.31
14.95
12.13
14.55
11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95
75
75
10.61
14.36
13.79
13.22
12.36
10.02
9.13
8.22
7.31
11.73
9.52
11.42
9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16
3.2
4.0
3.2
4.0
10.53
12.55
1334.00
1287.70
1241.10
1193.90
1121.60
920.90
842.70
762.80
681.20
894.50
735.50
870.50
716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30
8.26
9.85
223.00
199.60
193.50
187.30
177.50
149.20
137.70
125.70
113.20
177.50
149.20
157.40
132.70
145.40
141.30
136.90
130.10
110.10
101.90
93.20
84.10
47.60
68.10
61.30
44.70
34.80
31.00
54.20
51.90
44.70
41.60
38.30
34.80
31.00
28.40
25.70
177.50
104.63
117.06
112.83
108.53
101.96
83.72
76.61
69.34
61.93
89.46
73.55
87.05
71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57
25.19
27.47
26.60
25.71
24.32
20.33
18.73
17.06
15.33
24.32
20.33
21.56
18.08
21.50
20.85
20.18
19.14
16.10
14.85
13.57
12.22
10.82
9.85
8.86
9.23
7.12
6.34
11.33
10.81
9.23
8.57
7.86
7.12
6.34
5.79
5.22
24.32
375.10
443.20
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
149.20
157.40
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
50.01
59.10
20.33 TRUE
21.56 TRUE
147.00
147.00
lz 150x75x20x3.2
lz 150x65x20x4.0
lz 150x65x20x3.2
lz 150x65x20x2.3
lz 150x50x20x3.2
lz 150x50x20x2.3
lz 150x50x18x4.3
lz 150x50x18x4.0
lz 150x50x18x3.2
lz 150x50x18x2.9
lz 150x50x18x2.6
lz 150x50x18x2.3
lz 150x50x18x2.0
lz 150x50x18x1.8
lz 150x50x18x1.6
lz 125x50x20x4.0
lz 125x50x20x3.2
lz 125x50x20x2.3
lz 125x50x15x4.3
lz 125x50x15x4.0
lz 125x50x15x3.2
lz 125x50x15x2.9
lz 125x50x15x2.6
lz 125x50x15x2.3
lz 125x50x15x2.0
lz 125x50x15x1.8
lz 125x50x15x1.6
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125
125
125
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.78
9.75
9.15
7.49
6.84
6.19
5.52
4.84
4.38
3.91
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80
3.44
3.07
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40
105.90
95.10
132.70
106.20
90.20
69.20
44.70
34.80
50.60
48.50
41.90
39.00
36.00
32.70
29.20
26.80
24.20
51.90
44.70
34.80
45.20
43.40
37.70
35.20
32.50
29.50
26.40
24.20
22.00
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62
16.94
15.22
18.08
16.86
14.22
10.83
9.23
7.12
10.58
10.10
8.65
8.04
7.38
6.69
5.96
5.45
4.92
10.81
9.23
7.12
9.46
9.05
7.78
7.24
6.66
6.05
5.40
4.94
4.46
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
lz 125x50x15x1.4
lz 125x50x15x1.2
lz 120x60x20x3.2
lz 120x60x20x2.3
lz 120x40x20x3.2
lz 100x50x15x3.2
125
125
120
120
120
100
50
50
60
60
40
50
1.4
1.2
3.2
2.3
3.2
3.2
1.4
1.2
3.2
2.3
3.2
3.2
3.44
2.97
8.29
6.09
7.01
6.69
2.70
2.33
6.51
4.78
5.50
5.25
84.10
72.80
186.10
139.80
142.40
103.00
19.60
17.10
72.70
56.00
24.70
37.70
13.45
11.65
31.01
23.30
23.73
20.60
3.97
3.46
12.45
9.52
6.44
7.78
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
123.60
123.60
147.00
123.60
147.00
147.00
lc 200x75x20x3.2
lc 200x70x20x4.7
lc 200x70x20x4.5
lc 200x70x20x4.3
lc 200x70x20x4.0
lc 200x70x20x3.2
lc 200x70x20x2.9
lc 200x70x20x2.6
lc 200x70x20x2.3
lc 200x70x20x2.0
lc 200x70x20x1.8
lc 200x70x20x1.6
lc 185x50x20x3.2
lc 185x50x20x2.3
lc 185x50x20x2.0
lc 175x50x20x4.3
lc 175x50x20x4.0
lc 175x50x20x3.2
lc 175x50x20x2.9
200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
83.90
94.10
91.30
88.50
83.90
70.70
65.40
59.70
53.80
47.70
43.40
39.10
30.10
23.30
20.80
36.20
34.60
29.60
27.50
71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
15.81
18.84
18.28
17.71
16.81
14.18
13.10
11.98
10.80
9.57
8.72
7.85
8.33
6.45
5.74
10.12
9.67
8.28
7.70
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
lc 175x50x20x2.6
lc 175x50x20x2.3
lc 175x50x20x2.0
lc 175x50x20x1.8
lc 175x50x20x1.6
lc 150x75x25x4.0
lc 150x75x25x3.2
lc 150x75x20x4.0
lc 150x75x20x3.2
lc 150x65x20x4.0
lc 150x65x20x3.2
lc 150x65x20x2.3
lc 150x50x20x3.2
lc 150x50x20x2.3
lc 150x50x18x4.3
lc 150x50x18x4.0
lc 150x50x18x3.2
lc 150x50x18x2.9
lc 150x50x18x2.6
lc 150x50x18x2.3
lc 150x50x18x2.0
lc 150x50x18x1.8
lc 150x50x18x1.6
lc 125x50x20x4.0
lc 125x50x20x3.2
lc 125x50x20x2.3
lc 125x50x15x4.3
lc 125x50x15x4.0
lc 125x50x15x3.2
lc 125x50x15x2.9
lc 125x50x15x2.6
lc 125x50x15x2.3
lc 125x50x15x2.0
lc 125x50x15x1.8
lc 125x50x15x1.6
lc 125x50x15x1.4
lc 125x50x15x1.2
lc 120x60x20x3.2
lc 120x60x20x2.3
175
175
175
175
175
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125
125
125
125
125
120
120
50
50
50
50
50
75
75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
60
60
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.3
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.3
7.75
6.90
6.04
5.46
4.87
12.95
10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.75
9.75
9.15
7.49
6.84
6.19
5.52
4.84
4.38
3.91
3.44
2.97
8.29
6.09
6.08
5.41
4.74
4.28
3.82
10.16
8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80
3.44
3.07
2.70
2.33
6.51
4.78
338.70
303.60
267.40
242.80
217.60
454.30
375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40
105.90
95.10
84.10
72.80
186.10
139.80
25.30
22.90
20.40
18.70
16.90
99.60
83.50
90.70
76.30
63.40
53.70
41.00
28.20
21.80
32.60
31.20
26.80
24.90
22.90
20.80
18.50
17.00
15.30
30.90
26.50
20.60
28.10
26.90
23.20
21.60
19.90
18.10
16.20
14.80
13.40
11.90
10.40
40.80
31.30
38.71
34.70
30.56
27.75
24.87
60.57
50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62
16.94
15.22
13.45
11.65
31.01
23.30
7.08
6.41
5.71
5.23
4.72
20.55
17.25
18.16
15.29
14.44
12.23
9.36
8.16
6.32
9.30
8.89
7.64
7.11
6.54
5.94
5.30
4.85
4.38
9.32
8.00
6.21
8.12
7.78
6.73
6.27
5.78
5.26
4.70
4.30
3.89
3.47
3.02
10.52
8.09
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
123.60
123.60
123.60
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
123.60
lc 120x40x20x3.2
lc 100x50x15x3.2
lc 100x50x15x2.9
lc 100x50x15x2.6
lc 100x50x15x2.3
lc 100x50x15x2.0
lc 100x50x15x1.8
lc 100x50x15x1.6
lc 100x50x15x1.4
lc 100x50x15x1.2
lc 90x45x15x3.2
lc 90x45x15x2.9
lc 90x45x15x2.6
lc 90x45x15x2.3
lc 90x45x15x2.0
lc 90x45x15x1.8
lc 90x45x15x1.6
lc 90x45x15x1.4
lc 90x45x15x1.2
lc 75x38x15x2.6
lc 75x38x15x2.3
lc 75x38x15x2.0
lc 75x38x15x1.8
lc 75x38x15x1.6
lc 75x38x15x1.4
lc 75x38x15x1.2
lc 65x30x15x2.6
lc 65x30x15x2.3
lc 65x30x15x2.0
lc 65x30x15x1.8
lc 65x30x15x1.6
lc 65x30x15x1.4
lc 65x30x15x1.2
type
apitong
guijo
mahogany
mayapis
120
100
100
100
100
100
100
100
100
100
90
90
90
90
90
90
90
90
90
75
75
75
75
75
75
75
65
65
65
65
65
65
65
w
40
50
50
50
50
50
50
50
50
50
45
45
45
45
45
45
45
45
45
38
38
38
38
38
38
38
30
30
30
30
30
30
30
fb
5.40
6.40
5.30
3.40
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
fv
13.00
17.10
13.00
11.00
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
e
1.36
1.89
2.13
0.73
5.76
6.67
3.67
8.14
7.01
6.69
6.12
5.54
4.94
4.34
3.93
3.51
3.09
2.67
6.05
5.54
5.02
4.48
3.94
3.57
3.19
2.81
2.43
4.26
3.82
3.36
3.05
2.73
2.41
2.08
3.59
3.22
2.84
2.58
2.31
2.04
1.77
5.50
5.25
4.80
4.35
3.88
3.40
3.08
2.76
2.43
2.09
4.75
4.35
3.94
3.52
3.09
2.80
2.51
2.21
1.90
3.35
3.00
2.64
2.39
2.14
1.89
1.63
2.81
2.53
2.23
2.02
1.82
1.60
1.39
142.40
103.00
95.10
86.80
78.20
69.20
63.00
56.70
50.20
43.50
74.40
68.80
62.90
56.80
50.40
45.90
41.40
36.70
31.80
36.20
32.80
29.20
26.70
24.10
21.40
18.60
21.70
19.80
17.70
16.20
14.70
13.10
11.40
15.20
21.50
20.00
18.40
16.80
15.00
13.70
12.40
11.10
9.60
15.90
14.80
13.70
12.50
11.20
10.30
9.30
8.30
7.20
8.50
7.70
7.00
6.40
5.80
5.20
4.60
4.50
4.10
3.70
3.50
3.20
2.80
2.50
23.73
20.60
19.02
17.37
15.64
13.85
12.61
11.34
10.04
8.71
16.52
15.29
13.98
12.62
11.19
10.21
9.19
8.15
7.07
9.66
8.75
7.79
7.12
6.43
5.71
4.97
6.68
6.08
5.44
4.99
4.52
4.02
3.51
5.68
6.54
6.10
5.63
5.12
4.57
4.19
3.79
3.38
2.95
5.45
5.10
4.71
4.30
3.85
3.53
3.20
2.86
2.50
3.55
3.25
2.92
2.69
2.45
2.19
1.92
2.43
2.24
2.03
1.88
1.71
1.54
1.35
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
molave
narra
lauan
tanguile
w.lauan
yakal
6.50
4.90
3.50
3.60
3.50
7.30
18.90
14.20
10.90
13.10
11.00
19.30
2.27
1.51
1.17
1.03
1.03
1.96
5.15
4.68
4.59
8.62
7.72
7.70
roofing
.4 mm
const bid cost/unit
r-span roof long span

qty:
labor unit cost
100.00
equipment unit cost
material unit cost#VALUE!
roofing unit cost
total cost
#VALUE!
duration
labor
carpenter
#VALUE!
sqm
project cost
0.00
-
#VALUE!
sub con
others
indirect cost
1
1
200.00
300.00
crew
1.0
equipment
total
description
qty
bill of materials
unit
total bid cost
summary
#VALUE!
pcf
#VALUE!
7.50%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0%
miscellaneous
0%
0%
20%
bonds premiums
0%
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
27.5%
#VALUE!
#VALUE!
crew
roof estimates
project:
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
sqm
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
kg
gal
tube
pcs
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
pct wt. of total

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
5.0%
2.5%
0.0%
0.0%
7.5%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
purlin sp.=
0.00
area 1 (sqm)
-
#VALUE!
#VALUE!
0.0%
0.0%
#VALUE!
#VALUE!
0.00
area 1 (sqm)
-
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
Purlin length
0.00
0.00
0.60
Area
style
1.00
area 1 (sqm)
-
Qty
1.00
area 1 (sqm)
-
4.0 indirect cost
#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#VALUE!
#VALUE!
total
#VALUE!
#VALUE!
#VALUE!
#VALUE!
72.50
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00
amount
253.00
1.85
340.00
227.00
255.00
340.00
170.00
1,200.00
50.00
75.00
515.00
120.00
0.50
#VALUE!
#VALUE!
2.0 project cost
3.0 other costs

unit cost
r-span roof
tekscrew
#VALUE!
gutter spanish fab .4mm x .457 m x 8 ft
#N/A
#N/A
valley gutter fab .4mm x .457 m x 8 ft
#N/A
end flashing fab 4mm x .305 m x 8 ft
#N/A
side wall flashing fab 4mm x .305 m x 8 ft
#N/A
stainless gutter
#N/A
sleeves 3" dia
concrete nail 1"
touch up paint
silicon
#VALUE!
rivets
#VALUE!
long spanpuy at steel
long span sheets

project:
1.0 direct cost
#VALUE!
#VALUE!

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
rectangular area 2
height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
rectangular area 3
height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
rectangular area 4
height (m)
width (m)
#VALUE!
installation
5 sqm/man day
sqm/day
sqm/day
0.00
1.00
area 1 (sqm)
-
0.00
1.00
area 1 (sqm)
-

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
see roofing sheet
0.00
0.00
0.00
0.00
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
0.00
Purlin length
area 1 (sqm)
-
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
0.00
area 1 (sqm)
-
Area =

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
height (m)
width short (m)
width long (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
height (m)
width short (m)
width long (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width short (m)
width long (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width short (m)
width long (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)
area 1 (sqm)
-

height (m)
width (m)

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00

height (m)
width (m)

effective width (m)
1.07
purlin spacing (m)

steel purlins
0.60
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
0
0
####
####
0
0
####
####
0
0
####
####
0
0
0
####
####
0
0
0
0
####
####
0
0
0
####
####
0
0
0
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
tile span elite

tile span maxi
r - span 1220
r - span 916
super r - span
mega r - span
multi r - span
corspan 915
corspan 915
mega clad
madrid tile roof
thickness
mm
effective
width m
0.4
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.4
0.5
0.6
1.077
1.077
1.077
1.077
1.074
1.074
1.074
1.074
1.074
1.074
1.05
1.05
1.05
0.67
0.67
0.67
1
1
1
1
0.998
0.998
0.998
0.998
0.998
0.998
0.998
0.998
1
1
1
0.4
0.5
0.6
0.71
0.71
0.71
purlins
spacing
0.30
0.35
0.35
0.35
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.30
0.30
0.30
sheet
cost/lm
434.65
402.45
461.59
536.47
210.27
326
6.0
b
c
d
6.0
6.0
6.0
length of letf side

m
m
m
e
f
g
h
i
j
k
l
m
o
#VALUE!
#VALUE!
1.2
6.0
0.65
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
e
trial section
#VALUE!
332.79
215.62
b (mm)
#VALUE!

height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
slope
arctan
angle
m
m
m
m
m
kpa
cum
pa
pa
< or =30sqm
height of roof< 6 m
mpa
gpa
d (mm)
#VALUE!
221.73
computation:
design loads:
1.dead loads
208.2
wt of roofing
dl
#####
kpa
ll
#####
kpa
wl
#####
kpa
wn
dln =
lln =
wln =
#####
#####
#####
n/m
n/m
n/m
dlt =
lln =
#####
#####
n/m
n/m
wn =
wt =
#####
#####
wn =
wt =
#####
#####
290.05
2.live loads
3.wind loads
design winds:
355.74
normal loads:
tangential loads:
load case # 1
load casse # 2
d+l
n/m
n/m
.75(d+l+w)
n/m
n/m
moments:
2
load case # 1
mn=wn(l)/8
mn=
#####
n-m
mt=
#####
n-m
mn=wt(l)2/8
load case # 2
shear:
load case # 1
load casse # 2

length of letf side
6.0
6.0
6.0
6.0
#VALUE!
#VALUE!
1.2
6.0
0.7
#VALUE!
0
0
####
####
0
0
####
####
0
0
####
####
0
0
####
####
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
fy
e
mt=wt*l2/32
mt=wt*l2/90
*mid sag rods

*third point sag rods
mpa
gpa
h
75
tw
trial section
a
1.77
asep
### w
m
m
m
m
m
m
m
kpa
cum
pa
pa
tf
40
5.0
7.0
8.82
w
6.90
xc
yc
1.28
0.00
designation
c 75 x 6.9
xc
yc
1.39
bstress
computation:
123.60
dl
#VALUE!
kpa
ll
#VALUE!
kpa
wl
#VALUE!
kpa
wn
dln =
lln =
wln =
#VALUE!
#VALUE!
#VALUE!
n/m
n/m
n/m
#VALUE!
#VALUE!
n/m
n/m
design loads:
1.dead loads
wt of roofing
l / 180
###
###
###
ix
75.30
2.live loads
mm
mm <
mm <
3.wind loads
design winds:
#VALUE!
#VALUE!
safe
safe
normal loads:
dlt =
lln =
tangential loads:
d+l
load case # 1
wn =
wt =
.75(d+l+w)
#VALUE!
#VALUE!
wn =
wt =
#VALUE!
#VALUE!
n/m
n/m
n/m
n/m
load casse # 2
mn=wn(l)/8
2
moments:
mn=
#VALUE!
n-m
mt=
#VALUE!
n-m
mn=
#VALUE!
mt=
#VALUE!
mn=wt(l)2/8
load case # 1
load case # 2
flexural strength:
######
mpa
load case # 1
######
mpa
fbx =
fby =
######
mpa
load case # 2
######
mpa
fbx =
fy=
fby =
#VALUE!
2.86
check if compact section
10.795
b/2tf =
170/(f y )1/2 =
fbx=0.66fy
fby=0.60fy
b/2tf < 170/sqrt(fy)

######
######
mpa
mpa
compact!!!
######
< 1.0 saf e
check interaction equation

load case # 1
######
< 1.0 saf e
load case # 2
load case #1 critical
54.59815003
#VALUE!
mm
#VALUE!
mm
<
#VALUE!
mm
<
check deflection:
allow. deflection = l/180
#VALUE!
#VALUE!
y n=5wnl4/384eix
y t=5wtl4/384eiy
81
#######
vn=
#######
vt=
#######
fn =
####### mpa
ft =
fb=
####### mpa
#######
<
fn =
####### mpa
ft =
####### mpa
fb=
.: load case #2 is more critical
#######
vn=
####### mpa
<
sqm
m
m

height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
< or =30sqm
slope
height of roof< 6 m
arctan
angle
c purlins
#######
vt=
##### ok?
load case # 2
vn=3*vn/2bd
vt=3*vn/2bd
a
b
c
d
e
f
g
h
i
j
k
l
m
o
####### n-m
####### n-m
vn=
load case # 1
shear strength
load case # 1
09/23/98
mn=
mt=
flexural strength:
iy
12.20
sx
20.10
sy
4.50
asep
bstress
TRUE
bstress
##### ok?
design of purlins
09/23/98
name of building
purlin designation
:
:
sample
p-1
specifications:
slope of roofing
spacing of truss
spacing of purlins
weight of roofing
other vertical loads
wind load (normal projection)
:
:
:
:
:
:
0.40
1.20
0.60
77.00
800.00
603.00
m
m
pa
pa
pa
properties of wood:
type
tanguile
suggested section:
w
3.60
b (mm)
50.00
fb
13.10
fv
e
1.03
8.62
d (mm)
50.00
result:
case#
1
dl+ll
governs
moment
mn=
###### n-m
mt=
#VALUE! n-m
vn=
###### n-m
vt=
#VALUE! n-m
< fb=
#VALUE! mpa
shear
flexural stress
fb=
###### mpa
fv=
###### mpa
y actual=
###### mm
safe
shear stress
<
fv=
mpa
safe
l / 180
#VALUE! mm
1.03
safe
deflection
ok?
ok?
y allow=
< y allow=
desig
w 175 x 40.2
w 150 x 31.5
w 150 x 21.1
175
150
150
175
150
100
tw
7.5
7.0
6.0
11.0
10.0
9.0
51.21
40.14
26.84
40.20
31.50
21.10
0.00
0.00
0.00
0.00
0.00
0.00
2880.00
1640.00
1020.00
984.00
563.00
151.00
330.00
219.00
138.00
112.00
75.10
30.10
TRUE
TRUE
TRUE
w 150 x 14.0
w 125 x 23.8
w 125 x 13.2
w 100 x 17.2
w 100 x 9.3
i 200 x 50.4
i 200 x 26.0
i 180 x 23.6
i 150 x 36.2
i 150 x 17.1
i 100 x 16.1
i 100 x 12.9
c 180 x 21.4
c 150 x 24.0
c 150 x 18.6
c 125 x 13.4
c 100 x 9.4
c 75 x 6.9
lz 255x90x25x4.7
lz 255x90x25x4.5
lz 255x90x25x4.3
lz 255x90x25x4.0
lz 255x90x25x3.2
lz 255x90x25x2.9
lz 220x75x25x4.7
lz 220x75x25x4.5
lz 220x75x25x4.3
lz 220x75x25x4.0
lz 220x75x25x3.2
lz 220x75x25x2.9
lz 220x75x25x2.6
lz 220x75x25x2.3
lz 200x75x25x4.0
lz 200x75x25x3.2
lz 200x75x20x4.0
lz 200x75x20x3.2
lz 200x70x20x4.7
lz 200x70x20x4.5
lz 200x70x20x4.3
lz 200x70x20x4.0
lz 200x70x20x3.2
lz 200x70x20x2.9
lz 200x70x20x2.6
lz 200x70x20x2.3
lz 200x70x20x2.0
lz 200x70x20x1.8
lz 200x70x20x1.6
lz 185x50x20x3.2
lz 185x50x20x2.3
lz 185x50x20x2.0
lz 175x50x20x4.3
lz 175x50x20x4.0
lz 175x50x20x3.2
lz 175x50x20x2.9
lz 175x50x20x2.6
lz 175x50x20x2.3
lz 175x50x20x2.0
lz 175x50x20x1.8
lz 175x50x20x1.6
lz 150x75x25x4.0
150
125
125
100
100
200
200
180
150
150
125
100
180
150
150
125
100
75
255
255
255
255
255
255
220
220
220
220
220
220
220
220
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
175
175
175
175
175
150
75
125
60
100
50
150
100
100
125
75
75
75
75
75
75
65
50
40
90
90
90
90
90
90
75
75
75
75
75
75
75
75
75
75
75
75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
50
50
50
50
50
75
5.0
6.5
6.0
6.0
5.0
9.0
7.0
6.0
8.5
5.5
5.5
5.0
7.0
9.0
6.5
6.0
5.0
5.0
4.7
4.5
4.3
4.0
3.2
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
17.85
30.31
16.84
21.90
11.85
64.16
33.06
30.06
46.15
21.83
20.45
16.43
27.20
30.59
23.71
17.11
11.92
8.82
21.34
20.49
19.64
18.35
14.85
13.51
18.29
17.57
16.84
15.75
12.77
11.63
10.48
9.31
14.95
12.13
14.55
11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95
75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
14.00
23.80
13.20
17.20
9.30
50.40
26.00
23.60
36.20
17.10
16.10
12.90
21.40
24.00
18.60
13.40
9.40
6.90
16.75
16.09
15.42
14.40
11.65
10.61
14.36
13.79
13.22
12.36
10.02
9.13
8.22
7.31
11.73
9.52
11.42
9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.13
2.31
2.28
1.90
1.54
1.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
88.80
136.00
66.10
76.50
37.50
446.00
217.00
186.00
235.00
109.00
86.00
56.20
153.00
140.00
115.00
67.80
37.60
20.10
161.25
155.27
149.21
139.97
114.50
104.63
117.06
112.83
108.53
101.96
83.72
76.61
69.34
61.93
89.46
73.55
87.05
71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.78
9.75
9.15
7.49
6.84
6.19
5.52
4.84
666.00
847.00
413.00
383.00
187.00
4460.00
2170.00
1670.00
1760.00
819.00
538.00
281.00
1380.00
1050.00
861.00
424.00
188.00
75.30
2055.90
1979.60
1902.40
1784.60
1459.90
1334.00
1287.70
1241.10
1193.90
1121.60
920.90
842.70
762.80
681.20
894.50
735.50
870.50
716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30
8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80
49.50
293.00
29.20
134.00
14.80
753.00
138.00
138.00
385.00
57.50
57.50
47.30
131.00
147.00
117.00
61.80
26.00
12.20
328.10
317.60
306.80
290.10
242.20
223.00
199.60
193.50
187.30
177.50
149.20
137.70
125.70
113.20
177.50
149.20
157.40
132.70
145.40
141.30
136.90
130.10
110.10
101.90
93.20
84.10
47.60
68.10
61.30
44.70
34.80
31.00
54.20
51.90
44.70
41.60
38.30
34.80
31.00
28.40
25.70
177.50
lz 150x75x25x3.2
lz 150x75x20x4.0
lz 150x75x20x3.2
lz 150x65x20x4.0
lz 150x65x20x3.2
lz 150x65x20x2.3
lz 150x50x20x3.2
lz 150x50x20x2.3
lz 150x50x18x4.3
lz 150x50x18x4.0
lz 150x50x18x3.2
lz 150x50x18x2.9
lz 150x50x18x2.6
lz 150x50x18x2.3
lz 150x50x18x2.0
lz 150x50x18x1.8
lz 150x50x18x1.6
lz 125x50x20x4.0
lz 125x50x20x3.2
lz 125x50x20x2.3
lz 125x50x15x4.3
lz 125x50x15x4.0
lz 125x50x15x3.2
lz 125x50x15x2.9
lz 125x50x15x2.6
lz 125x50x15x2.3
lz 125x50x15x2.0
7.0
9.0
8.0
8.0
7.0
16.0
10.0
10.0
14.0
9.5
9.5
8.0
10.5
12.5
10.0
8.0
7.5
7.0
4.7
4.5
4.3
4.0
3.2
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125
13.20
47.00
9.70
26.70
5.90
10.00
27.70
27.50
61.60
15.30
15.30
12.60
24.30
28.30
22.40
13.40
7.50
4.50
37.43
36.20
34.93
32.97
27.40
25.19
27.47
26.60
25.71
24.32
20.33
18.73
17.06
15.33
24.32
20.33
21.56
18.08
21.50
20.85
20.18
19.14
16.10
14.85
13.57
12.22
10.82
9.85
8.86
9.23
7.12
6.34
11.33
10.81
9.23
8.57
7.86
7.12
6.34
5.79
5.22
24.32
375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
149.20
157.40
132.70
106.20
90.20
69.20
44.70
34.80
50.60
48.50
41.90
39.00
36.00
32.70
29.20
26.80
24.20
51.90
44.70
34.80
45.20
43.40
37.70
35.20
32.50
29.50
26.40
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62
20.33
21.56
18.08
16.86
14.22
10.83
9.23
7.12
10.58
10.10
8.65
8.04
7.38
6.69
5.96
5.45
4.92
10.81
9.23
7.12
9.46
9.05
7.78
7.24
6.66
6.05
5.40
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
lz 125x50x15x1.8
lz 125x50x15x1.6
125
125
50
50
1.8
1.6
1.8
1.6
4.38
3.91
3.44
3.07
105.90
95.10
24.20
22.00
16.94
15.22
4.94
4.46
#####
#####
123.60
123.60
lz 125x50x15x1.4
lz 125x50x15x1.2
lz 120x60x20x3.2
lz 120x60x20x2.3
lz 120x40x20x3.2
lz 100x50x15x3.2
125
125
120
120
120
100
50
50
60
60
40
50
1.4
1.2
3.2
2.3
3.2
3.2
1.4
1.2
3.2
2.3
3.2
3.2
3.44
2.97
8.29
6.09
7.01
6.69
2.70
2.33
6.51
4.78
5.50
5.25
84.10
72.80
186.10
139.80
142.40
103.00
19.60
17.10
72.70
56.00
24.70
37.70
13.45
11.65
31.01
23.30
23.73
20.60
3.97
3.46
12.45
9.52
6.44
7.78
#####
#####
#####
#####
#####
#####
123.60
123.60
147.00
123.60
147.00
147.00
lc 200x75x20x3.2
lc 200x70x20x4.7
lc 200x70x20x4.5
lc 200x70x20x4.3
lc 200x70x20x4.0
lc 200x70x20x3.2
lc 200x70x20x2.9
lc 200x70x20x2.6
lc 200x70x20x2.3
lc 200x70x20x2.0
lc 200x70x20x1.8
lc 200x70x20x1.6
lc 185x50x20x3.2
lc 185x50x20x2.3
lc 185x50x20x2.0
lc 175x50x20x4.3
lc 175x50x20x4.0
lc 175x50x20x3.2
lc 175x50x20x2.9
lc 175x50x20x2.6
lc 175x50x20x2.3
lc 175x50x20x2.0
lc 175x50x20x1.8
lc 175x50x20x1.6
lc 150x75x25x4.0
lc 150x75x25x3.2
lc 150x75x20x4.0
lc 150x75x20x3.2
lc 150x65x20x4.0
lc 150x65x20x3.2
lc 150x65x20x2.3
lc 150x50x20x3.2
lc 150x50x20x2.3
lc 150x50x18x4.3
lc 150x50x18x4.0
lc 150x50x18x3.2
lc 150x50x18x2.9
lc 150x50x18x2.6
lc 150x50x18x2.3
lc 150x50x18x2.0
lc 150x50x18x1.8
lc 150x50x18x1.6
lc 125x50x20x4.0
lc 125x50x20x3.2
lc 125x50x20x2.3
lc 125x50x15x4.3
lc 125x50x15x4.0
lc 125x50x15x3.2
lc 125x50x15x2.9
lc 125x50x15x2.6
lc 125x50x15x2.3
lc 125x50x15x2.0
lc 125x50x15x1.8
lc 125x50x15x1.6
lc 125x50x15x1.4
lc 125x50x15x1.2
lc 120x60x20x3.2
lc 120x60x20x2.3
lc 120x40x20x3.2
lc 100x50x15x3.2
lc 100x50x15x2.9
lc 100x50x15x2.6
lc 100x50x15x2.3
lc 100x50x15x2.0
lc 100x50x15x1.8
lc 100x50x15x1.6
lc 100x50x15x1.4
lc 100x50x15x1.2
lc 90x45x15x3.2
lc 90x45x15x2.9
lc 90x45x15x2.6
lc 90x45x15x2.3
lc 90x45x15x2.0
lc 90x45x15x1.8
lc 90x45x15x1.6
lc 90x45x15x1.4
lc 90x45x15x1.2
lc 75x38x15x2.6
lc 75x38x15x2.3
lc 75x38x15x2.0
lc 75x38x15x1.8
lc 75x38x15x1.6
lc 75x38x15x1.4
lc 75x38x15x1.2
lc 65x30x15x2.6
lc 65x30x15x2.3
lc 65x30x15x2.0
lc 65x30x15x1.8
lc 65x30x15x1.6
lc 65x30x15x1.4
lc 65x30x15x1.2
200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
175
175
175
175
175
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125
125
125
125
125
120
120
120
100
100
100
100
100
100
100
100
100
90
90
90
90
90
90
90
90
90
75
75
75
75
75
75
75
65
65
65
65
65
65
65
75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
50
50
50
50
50
75
75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
60
60
40
50
50
50
50
50
50
50
50
50
45
45
45
45
45
45
45
45
45
38
38
38
38
38
38
38
30
30
30
30
30
30
30
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.3
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.3
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95
10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.75
9.75
9.15
7.49
6.84
6.19
5.52
4.84
4.38
3.91
3.44
2.97
8.29
6.09
7.01
6.69
6.12
5.54
4.94
4.34
3.93
3.51
3.09
2.67
6.05
5.54
5.02
4.48
3.94
3.57
3.19
2.81
2.43
4.26
3.82
3.36
3.05
2.73
2.41
2.08
3.59
3.22
2.84
2.58
2.31
2.04
1.77
9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16
8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80
3.44
3.07
2.70
2.33
6.51
4.78
5.50
5.25
4.80
4.35
3.88
3.40
3.08
2.76
2.43
2.09
4.75
4.35
3.94
3.52
3.09
2.80
2.51
2.21
1.90
3.35
3.00
2.64
2.39
2.14
1.89
1.63
2.81
2.53
2.23
2.02
1.82
1.60
1.39
716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30
375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40
105.90
95.10
84.10
72.80
186.10
139.80
142.40
103.00
95.10
86.80
78.20
69.20
63.00
56.70
50.20
43.50
74.40
68.80
62.90
56.80
50.40
45.90
41.40
36.70
31.80
36.20
32.80
29.20
26.70
24.10
21.40
18.60
21.70
19.80
17.70
16.20
14.70
13.10
11.40
83.90
94.10
91.30
88.50
83.90
70.70
65.40
59.70
53.80
47.70
43.40
39.10
30.10
23.30
20.80
36.20
34.60
29.60
27.50
25.30
22.90
20.40
18.70
16.90
99.60
83.50
90.70
76.30
63.40
53.70
41.00
28.20
21.80
32.60
31.20
26.80
24.90
22.90
20.80
18.50
17.00
15.30
30.90
26.50
20.60
28.10
26.90
23.20
21.60
19.90
18.10
16.20
14.80
13.40
11.90
10.40
40.80
31.30
15.20
21.50
20.00
18.40
16.80
15.00
13.70
12.40
11.10
9.60
15.90
14.80
13.70
12.50
11.20
10.30
9.30
8.30
7.20
8.50
7.70
7.00
6.40
5.80
5.20
4.60
4.50
4.10
3.70
3.50
3.20
2.80
2.50
71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57
50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62
16.94
15.22
13.45
11.65
31.01
23.30
23.73
20.60
19.02
17.37
15.64
13.85
12.61
11.34
10.04
8.71
16.52
15.29
13.98
12.62
11.19
10.21
9.19
8.15
7.07
9.66
8.75
7.79
7.12
6.43
5.71
4.97
6.68
6.08
5.44
4.99
4.52
4.02
3.51
15.81
18.84
18.28
17.71
16.81
14.18
13.10
11.98
10.80
9.57
8.72
7.85
8.33
6.45
5.74
10.12
9.67
8.28
7.70
7.08
6.41
5.71
5.23
4.72
20.55
17.25
18.16
15.29
14.44
12.23
9.36
8.16
6.32
9.30
8.89
7.64
7.11
6.54
5.94
5.30
4.85
4.38
9.32
8.00
6.21
8.12
7.78
6.73
6.27
5.78
5.26
4.70
4.30
3.89
3.47
3.02
10.52
8.09
5.68
6.54
6.10
5.63
5.12
4.57
4.19
3.79
3.38
2.95
5.45
5.10
4.71
4.30
3.85
3.53
3.20
2.86
2.50
3.55
3.25
2.92
2.69
2.45
2.19
1.92
2.43
2.24
2.03
1.88
1.71
1.54
1.35
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
123.60
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
w
5.40
6.40
5.30
3.40
6.50
4.90
3.50
3.60
3.50
7.30
fb
13.00
17.10
13.00
11.00
18.90
14.20
10.90
13.10
11.00
19.30
1.36
1.89
2.13
0.73
2.27
1.51
1.17
1.03
1.03
1.96
e
5.76
6.67
3.67
8.14
5.15
4.68
4.59
8.62
7.72
7.70
type
apitong
guijo
mahogany
mayapis
molave
narra
lauan
tanguile
w.lauan
yakal
tf
xc
fv
yc
ix
iy
sx
sy
asep
bstress
I
N
P
U
T
V
A
L
U
E
S
length
H
E
R
E
0.00
0.00
wt per m
4.47
3.64
3.49
2.68
0
3.46
2.43
1.89
0
175216638.xls.ms_officeTRUSSES9/25/2013
no of pcs by 6m
-
#N/A
INPUT VALUES HERE

QTY
T-1
T-2
T-3
T-4
T-5
T-6
R-1
R-2
R-3
R-4
R-5
HT-1
HT-2
HT-3
HT-4
HT-5
HT-6
HT-7
HT-8
Bottom chord brace
MEMBER
King post
Length
Top chord
Bottom chord
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Length
SIZE
L 2" x 2" x 3/16"
TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
T-1
T-2
T-3
T-4
T-5
T-6
HT-1
HT-2
HT-3
HT-4
HT-5
HT-6
HT-7
HT-8
VERT QTY
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
V LENGTH
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
SIZE
DIA LENGTH
0
0
0
0
0
0
0
0
0
0
0
0
0
0
L 1 1/2" x 1 1/2" x 3/16
LENGTH OF BOTTOM CHORD
TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
steel trusses & c purlins
const bid cost/unit
angular & lc purlins

unit cost
labor unit cost
equipment unit cost
material unit cost
steel truss unit cost
total cost
duration
crew
labor
welder
qty
10.37
#DIV/0!
#N/A
#N/A
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-
equipment
welding machine
2
1
200.00
300.00
650.00
BILL OF MATERIALS
description
qty
L 2" x 2" x "
L 2" x 2" x 3/16"
L 1 1/2" x 1 1/2" x 1/4
L 1 1/2" x 1 1/2" x 3/16
welding rod
flat bar 11/2" x 3/16"
Red oxide
Paint thinner
10 mm dia
-
unit
kg
kg
kg
kg
kg
kg
kg
kg
pcs
gal
gal
pcs
0.00
#N/A
#DIV/0!
crew
4.0
#DIV/0!
kg
pcf
project cost
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
unit cost
29.64
24.73
25.55
21.14
100.00
22.64
28.81
33.51
245.00
305.00
190.00
125.00
total bid cost

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
-
fascia board lc 2" x 10"
#N/A
pcs
320.00
#N/A
-
total wt
kg
total
#N/A

fabricate/install
45 pcs/day
45 pcs/day
miscellaneous
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#N/A
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost
4.1
4.2
4.3
4.4
4.5
bonds premium
insurance premium
escalation
cost of money
contingencies

4.7 profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
INPUT C.R. DIMENSION ( in m)

LENGTH
WIDTH
HEIGHT
no. of unit
Width of door
description
glazed tiles 8 x 12
border tiles 3 x 8
cement
sand
grout
tile trim
area
area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00
unit
pcs
pcs
pcs
bags
cum
bags
pcs
unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00
amount
-
MANUAL C
labor cost co
material com
tile works
const bid cost/unit
tiles @ grnd flr t & b
#DIV/0!
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter
200.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
-
1
1
200.00
300.00
crew
1.0
equipment
bill of materials
description
qty
unit
unit cost
total

install
2.5
2.5
MANUAL COMPUTATION
Area =
Ceramic tiles size
Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
0 Sqm
8 x 8
1
1
1
200 Per day
300 Per day
2.5 sqm/day

capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=
(0)
(2.5)(1)
Duration =
Say=
0 Days
0 Days
l w/ border tiles =
#N/A
m
area =
0 Sqm
cement factor:
0.24 bag/sqm
sand factor:
0.02 cum/sqm
cement:
(0) x(0.24)
=
0 bags
sand: (0) x (0.02)
=
0 cum
grout:
(0) x (0.2)
=
0 bags
unglazed tiles:
(25) x (0)
=
0 pc
glazed tiles:
(25) x (0)
=
0 pc
border tiles :
0 pc
- Php
Total unit cost
Labor
|: cost + material cost
Area
#DIV/0!
php/sqm
grout factor:
unglazed factor:
glazed factor:
border tiles factor:
unit cost
205
500
60
18.5
12
#N/A
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
sqm
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
2.0 project cost
3.0 other costs
terials
unit cost
4.0 indirect cost
P-
mputation:
mputation:
amount
sqm/day
sqm/day
sqm/day
0.2
25
25
5
Cost
#N/A
#DIV/0!
bag/sqm
pc/sqm
pc/sqm
pc/lm
amount in pesos
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

LENGTH
WIDTH
HEIGHT
no. of unit
Width of door
description
glazed tiles 8 x 12
border tiles 3 x 8
cement
sand
grout
tile trim
area
area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00
unit
pcs
pcs
pcs
bags
cum
bags
pcs
unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00
amount
-
description
install
MANUAL C
labor cost c
material com
tile works
tiles @ 2
const bid cost/unit

nd
flr t & b
#DIV/0!
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter
200.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
-
1
1
200.00
300.00
crew
1.0
equipment
bill of materials
description
qty
unit
unit cost
total

install
2.5
2.5
MANUAL COMPUTATION
Area =
Ceramic tiles size
Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
0 Sqm
8 x 8
1
1
1
200 Per day
300 Per day
2.5 sqm/day

capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=
(0)
(2.5)(1)
Duration =
Say=
0 Days
0 Days
l w/ border tiles =
#N/A
m
area =
0 Sqm
cement factor:
0.24 bag/sqm
sand factor:
0.02 cum/sqm
cement:
(0) x(0.24)
=
0 bags
sand: (0) x (0.02)
=
0 cum
grout:
(0) x (0.2)
=
0 bags
unglazed tiles:
(25) x (0)
=
0 pc
glazed tiles:
(25) x (0)
=
0 pc
border tiles :
0 pc
- Php
Total unit cost
Labor
Area
#DIV/0!
php/sqm
grout factor:
unglazed factor:
glazed factor:
unit cost
205
500
60
18.5
12
#N/A
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
sqm
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
2.0 project cost
3.0 other costs
terials
unit cost
4.0 indirect cost
P-
mputation:
mputation:
amount
sqm/day
sqm/day
sqm/day
0.2
25
25
5
Cost
#N/A
#DIV/0!
bag/sqm
pc/sqm
pc/sqm
pc/lm
amount in pesos
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

LENGTH
WIDTH
HEIGHT
description
glazed tiles 8 x 12
border tiles 3 x 8
cement
sand
grout
tile trim
area
no. of unit
Width of door
area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00
unit
pcs
pcs
pcs
bags
cum
bags
pcs
unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00
amount
-
description
install
MANUAL C
labor cost
material co
tile works
const bid cost/unit
tiles @ masters bedroom t& b
#DIV/0!
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter
200.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
-
1
1
200.00
300.00
crew
1.0
equipment
bill of materials
description
qty
unit
unit cost
total

install
2.5
2.5
MANUAL COMPUTATION
Area =
Ceramic tiles size
0 Sqm
8 x 8

Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
1
1
1
200 Per day
300 Per day
2.5 sqm/day

capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=
(0)
(2.5)(1)
Duration =
Say=
0 Days
0 Days
l w/ border tiles =
#N/A
m
area =
0 Sqm
cement factor:
0.24 bag/sqm
sand factor:
0.02 cum/sqm
cement:
(0) x(0.24)
=
0 bags
sand: (0) x (0.02)
=
0 cum
grout:
(0) x (0.2)
=
0 bags
unglazed tiles:
(25) x (0)
=
0 pc
glazed tiles:
(25) x (0)
=
0 pc
border tiles :
0 pc
- Php
Total unit cost
Labor
Area
#DIV/0!
php/sqm
grout factor:
unglazed factor:
glazed factor:
unit cost
205
500
60
18.5
12
#N/A
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
sqm
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
2.0 project cost
3.0 other costs
ials
unit cost
4.0 indirect cost
P-
utation:
utation:
amount
sqm/day
sqm/day
sqm/day
0.2
25
25
5
Cost
#N/A
#DIV/0!
bag/sqm
pc/sqm
pc/sqm
pc/lm
amount in pesos
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
tile works
tiles @ kitchen counter

unit cost
description
ceramic 8 x 8
border 3 x 8
tile trim
cement scratch coat 3/4"
sand
grout
area
area
0.00
0.00
0
0.00
qty
0.000
0.000
0.000
0.000
0.000
0
unit
pcs
pcs
pcs
bags
cum
bags
unit cost
12.00
18.00
60.00
205.00
500.00
60.00
amount
0
-
labor unit cost

equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter
200.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1
equipment
bill of
description
qty
labor cos
install
material
175216638.xls.ms_officeTILES AT KIT9/25/2013
MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
2.5
capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
l w/ border tiles =
area =
cement factor:
sand factor:
cement:
=
(0)
(2.5)(1)
0
0
#N/A
0
0.24
0.02
(0) x(0.24)
0
sand:
(0) x (0.02)
=
0
grout:
(0) x (0.2)
=
0
unglazed tiles:
(25) x (0)
=
0
glazed tiles:
(25) x (0)
=
0
border tiles :
0
#N/A
Total unit cost
Labor
Area
#N/A
qty:
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
0.00
sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
#DIV/0!
constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
20%
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%
bill of materials
unit
unit cost
amount
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0.00
0.00
#DIV/0!
0.00
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4.0 indirect cost
total
P-

2.5 sqm/day
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sqm/day
2.5 sqm/day
Sqm
Per day
Per day
sqm/day
(300)
php/sqm
Php
Days
Days
m
grout factor:
Sqm
unglazed factor:
bag/sqm
glazed factor:
cum/sqm border tiles factor:
unit cost
bags
500
0.2
25
25
5
Cost
-
bag/sqm
pc/sqm
pc/sqm
pc/lm
cum
60
bags
#N/A
pc
#N/A
60
pc
pc
205
#N/A
#N/A
#N/A
#N/A
+ material cost
Php
erial cost
Area
php/sqm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
kitchen counter
unit cost
description
PATECO CABINET DOOR
CONCEALED HINGES
HANDLE
CATCHES
cement slab 100 mm thick
sand
gravel
chb 5"
10mmrsb
area
cabinet jamb
#N/A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.26
3.23
volume
qty
0.000
0.000
0.000
0.000
0.000
0.000
0.000
16.380
0.538
unit
pcs
pcs
pcs
pcs
bags
cum
cum
pcs
pcs
unit cost
275.00
36.00
25.00
5.00
205.00
500.00
700.00
8.00
115.00
amount
131.04
61.81
bdft
36.00
#N/A
#N/A
labor unit cost

equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter
1,000.00
#N/A
#N/A
#N/A
1
1
equipment
slab
WIDTH
LENGTH
HEIGHT
0.6
bill of
1.05
description
qty
labor cos
install
material
175216638.xls.ms_officeKIT COUNTER9/25/2013
MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
0.5
capacity
(1)(200)+(1)(300)
=
(0.5)
labor unit cost =
1000
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
l w/ border tiles =
area =
cement factor:
sand factor:
cement:
=
(0)
(0.5)(1)
0
0
3.225
0
0.24
0.02
(0) x(0.24)
0
sand:
(0) x (0.02)
=
0
grout:
(0) x (0.2)
=
0
unglazed tiles:
(25) x (0)
=
0
glazed tiles:
(25) x (0)
=
0
border tiles :
0
#N/A
Total unit cost
Labor
Area
#N/A
const bid cost/unit
total bid cost
#N/A
#N/A
#N/A
qty:
lot
pcf
project cost
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
#N/A
#N/A
sub con
200.00
300.00
crew
1.0
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
unit cost
#N/A
0.00
#N/A
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
bill of materials
unit
0.00
0.00
amount
4.0 indirect cost
total
#N/A

0.5 cum/day
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
cum/day
0.5 cumday
Sqm
Per day
Per day
sqm/day
(300)
php/sqm
Php
Days
Days
m
grout factor:
Sqm
unglazed factor:
bag/sqm
glazed factor:
unit cost
bags
#N/A
0.2
25
25
5
bag/sqm
pc/sqm
pc/sqm
pc/lm
Cost
#N/A
cum
205
bags
500
pc
25
pc
pc
5
115
#N/A
#N/A
+ material cost
Php
erial cost
Area
php/sqm
#N/A
#N/A
#N/A
#N/A
72.50
pct wt. of total

#N/A
#N/A
#N/A
#N/A
#N/A
5.0%
2.5%
0.0%
0.0%
7.5%
#N/A
#N/A
#N/A
#N/A
#N/A
0.0%
0.0%
#N/A
#N/A
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
nook counter
unit cost
description
PATECO CABINET DOOR
CONCEALED HINGES
HANDLE
CATCHES
cement slab 100 mm thick
sand
gravel
chb 5"
10mmrsb
cabinet jamb
volume
area
0.00
0.00
0.00
0.00
0.00
0.00
1.26
3.23
#N/A
0.00
qty
0.000
0.000
0.000
0.000
0.000
0.000
0.000
16.380
0.538
unit
pcs
pcs
pcs
pcs
bags
cum
cum
pcs
pcs
bdft
unit cost
275.00
36.00
25.00
5.00
205.00
500.00
700.00
8.00
115.00
36.00
amount
131.04
61.81
#N/A
#N/A
labor unit cost

equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter
1,000.00
#N/A
#N/A
#N/A
1
1
equipment
slab
WIDTH
LENGTH
HEIGHT
0.6
1.05
bill of
description
qty
labor cos
install
material
175216638.xls.ms_officenook counter9/25/2013
MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
0.5
capacity
(1)(200)+(1)(300)
=
(0.5)
labor unit cost =
1000
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
l w/ border tiles =
area =
cement factor:
sand factor:
cement:
=
(0)
(0.5)(1)
0
0
3.225
0
0.24
0.02
(0) x(0.24)
0
sand:
(0) x (0.02)
=
0
grout:
(0) x (0.2)
=
0
unglazed tiles:
(25) x (0)
=
0
glazed tiles:
(25) x (0)
=
0
border tiles :
0
#N/A
Total unit cost
Labor
Area
#N/A
const bid cost/unit
total bid cost
#N/A
#N/A
#N/A
qty:
lot
pcf
project cost
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
#N/A
#N/A
sub con
200.00
300.00
crew
1.0
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
unit cost
#N/A
0.00
#N/A
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
bill of materials
unit
0.00
0.00
amount
4.0 indirect cost
total
#N/A

0.5 cum/day
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
cum/day
0.5 cumday
Sqm
Per day
Per day
sqm/day
(300)
php/sqm
Php
Days
Days
m
grout factor:
Sqm
unglazed factor:
bag/sqm
glazed factor:
unit cost
bags
#N/A
0.2
25
25
5
Cost
#N/A
bag/sqm
pc/sqm
pc/sqm
pc/lm
cum
205
bags
500
pc
25
pc
pc
5
115
#N/A
#N/A
+ material cost
Php
erial cost
Area
php/sqm
#N/A
#N/A
#N/A
#N/A
72.50
pct wt. of total

#N/A
#N/A
#N/A
#N/A
#N/A
5.0%
2.5%
0.0%
0.0%
7.5%
#N/A
#N/A
#N/A
#N/A
#N/A
0.0%
0.0%
#N/A
#N/A
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
tile works
nook (granite slab)

unit cost
description
Granite slab
cement scratch coat 3/4"
sand
area
area
0.00
0.00
0.00
qty
0.000
0.000
0.000
unit
pcs
bags
cum
unit cost
6,500.00
205.00
500.00
amount
-
labor unit cost

equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter
200.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1
equipment
bill of
description
qty
labor cost
install
175216638.xls.ms_officeTILEKS NOOK9/25/2013
material
miscellaneous
qty:
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
0.00
sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
#DIV/0!
constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
20%
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%
bill of materials
unit
unit cost
amount
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0.00
0.00
#DIV/0!
0.00
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4.0 indirect cost
total
P-

2.5 sqm/day
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sqm/day
2.5 sqm/day
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
ceiling
interior ceiling
unit cost
description
qty
width
m
length
m
area
sqm
labor unit cost

equipment unit cost
material unit cost
ceiling works unit cost
total cost
duration
crew
labor
carpenter
total
qty:
#DIV/0!
- sub con
1
1
200.00
300.00
equipment
description
4.5 MM THK IN METAL FURRING
qty
0
bill of materials
unit
SQ.M.
175216638.xls.ms_officeCEILING INT9/25/2013
miscellaneous
0.00
#DIV/0!
#DIV/0!
crew
1.0
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
sqm
pcf
project cost
7.5%
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
materials
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
amount
450.00
0.00
0.00
0.00
P-
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost
3.0 other costs

unitcost
#DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
72.50
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
t computation:
5.00
sqm/day
computation:
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
ceiling
exterior ceiling
unit cost
description
qty
width
m
length
m
area
sqm
-
total
qty:
labor unit cost

equipment unit cost
material unit cost
ceiling works unit cost
total cost
duration
crew
labor
carpenter
#DIV/0!
- sub con
1
1
200.00
300.00
equipment
description
- 4.50 THK FLEXBOARD IN METAL
FURRING
qty
0
bill of materials
unit
SQM.
175216638.xls.ms_officeCEILING EXT9/25/2013
miscellaneous
0.00
#DIV/0!
#DIV/0!
crew
1.0
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
sqm
pcf
project cost
7.5%
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
of materials
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
amount
550.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
2.0 project cost
3.0 other costs

unitcost
#DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
72.50
0.00
4.0 indirect cost
4.1
4.2
4.3
4.4
4.5
4.6
4.7
total
P-
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
ost computation:
5.00
sqm/day
al computation:
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
painting works
enamel
CONST BID COST/unit

3.0
COATS
qty:
UNIT COST
DESCRIPTION
cornice
interior ceiling
windows 1
stair railings
doors
counter cabinet
bedroom closet
acu grills
grilles
exterior ceiling
trellis
hand rail
TOTAL
AREA (sqm)
-
0.74
-
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter
20.00
P160.59
SQM
PCF
Project cost
14.86
Proj.Supervision
20.74
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
14.86
20.74
96.43
116.43 sub con
86.52
0.03
1
1
TOTAL BID COST
SUMMARY
119.34
1.38
PROJECT:
0.74
200.00
300.00
0.74
7.5%
1.0 DIRECT COST

5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
Labor
Direct Equipment
Materials
Subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
qty
0.03
0.06
0.02
0.03
0.07
0.03
0.074315179
bill of materials
unit
gal
gal
gal
gal
pcs
1/4 quart
kgs
unit cost
465.00
515.00
190.00
545.00
10.00
95.00
50.00
2.1
2.2
2.3
2.4
Project Supervision
Indirect Equipment
Miscellaneous
13.82
30.62
3.74
16.20
0.74
2.82
3.72
71.66
0.40 MH/sqm
0.20 MH/sqm
MH/sqm
25.00
.
description
paint thinner
enamel paint
glazing putty
sand paper
spreading rate
.10lit/sqm
0.15 lit/sqm/coat
0.05lit/sqm
0.10pc/sqm
Miscellaneous
0.03
0.04
0.04
0.10
gal/sqm
gal/sqm
gal/sqm
ps/sqm
5.97
2.98
0.00
0.00
8.95
5.0%
2.5%
0.0%
0.0%
7.5%
5.00
2.50
0.00
0.00
7.50
0
0
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
3.58
5.97
2.39
11.93
23.87
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
0.00
0.00
0.00
3.00
5.00
2.00
10.00
20.00
amount
total
1man/20sqm/day
1man/40sqm/day
PCT WT. OF TOTAL

12.45
0.00
60.05
0.00
72.50
27.5%

ENAMEL/spreading rate
WALL preparation
12.45
0.00
60.05
0.00
72.50
2.0 PROJECT COST
3.0 OTHER COSTS

description
enamel paint flat
quick dry enamel
paint thinner
glazing putty
sand paper
tin tin color
stopa
AMOUNT IN PESOS
14.86
0.00
71.66
0.00
86.52
4.0 INDIRECT COST

4.1
4.2
4.3
4.4
4.5
4.6
4.7
Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contingencies
Contractor's Tax
Profit
119.34
100.00
plumbing works
plumbing wares & fixtures

unit cost
description
water closet & lavatory package (emperor)
qty
water closet & lavatory package (skylark)

kitchen sink single tub
total
no of item
unit
set
unit cost
5,500.00
amount
-
set
set
set
4,400.00
2,099.75
790.00
0.00
0.00
labor unit cost

equipment unit cost
material unit cost
plumbing unit cost
total cost
duration
crew
labor
tile setter
500.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1
bill of mater
labor cost comp
material compu
175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013
miscellaneous
const bid cost/unit

qty:
#DIV/0!
#DIV/0!
0.00
wc
pcf
project cost
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
sub con
200.00
300.00
crew
1.0
total bid cost
summary
#DIV/0!
#DIV/0!
project:
7.5%
1.0 direct cost

5.00%
2.50%
1.1 labor
0%
0%
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
27.5%
bill of materials
3.0 other costs
4.0 indirect cost

total
P-
amount in pesos
0.00 #DIV/0!
0.00 #DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
plumbing works
rough-in ground flr

unit cost
item no.
fresh water line
description
qty
unit
unit cost
amount
labor unit cost

equipment unit cost
3/4" dia blue pipe

1/2" dia blue pipe
1/2" dia gi tee
3/4 x 1/2" dia gi tee reducer
kitchen sink faucet
shower faucet
shower head /valve
teflon tape
gate valve 3/4"
1/2" x 3/8" gi reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
100.00
55.00
13.00
25.00
15.00
699.75
350.00
520.00
10.00
320.00
15.00
13.00
15.00
11.00
25.00
15.00
2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee 4" dia
coupling 4" pvc
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
can
pc/s
170.00
450.00
62.00
90.00
138.00
74.00
24.00
85.00
26.00
85.00
65.00
118.00
75.00
53.00
Sewer line
175216638.xls.ms_officePLUMBING19/25/2013
material unit cost

plumbing unit cost
total cost
duration
crew
labor
plumber
description
floor drain stainer

coupling 2" pvc
pc/s
pc/s
80.00
18.00
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
qty:
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
wc
project cost
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
sub con
-
1
1
200.00
300.00
crew
1.0
total
pcf
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
1.1
1.2
0%
0%
1.3
1.4
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
2.1
2.2
2.3
2.4
27.5%
bill of materials
qty
2.0 project cost
3.0 other costs
unit
unit cost
amount
4.0 indirect cost
total
P-
4.1
4.2
4.3
4.4
4.5
4.6
4.7
0.25
amount in pesos
materials
labor
direct equipment
subcontract
project supervision
indirect equipment
pct wt. of total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contigencies
contractor's tax
profit
#DIV/0!
#DIV/0!
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount in pesos
0.00 #DIV/0!
0.00 #DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
bonds premium
insurance premium
escalation
cost of money
contingencies
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
labor
direct equipment
materials
subcontract
project supervision
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
plumbing works
rough-in second flr

unit cost
item no.
fresh water line
description
qty
unit
unit cost
amount
labor unit cost

equipment unit cost
3/4" dia blue pipe

1/2" dia blue pipe
1/2" dia gi tee
3/4 gi tee
kitchen sink faucet
shower faucet
shower head /valve
teflon tape
3/4"dia coupling
3/4"dia tee
3/4"dia elbow
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00
2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee 4" dia
floor drain stainer
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
can
pc/s
170.00
450.00
62.00
90.00
138.00
74.00
24.00
85.00
26.00
85.00
65.00
118.00
75.00
80.00
Sewer line
material unit cost

plumbing unit cost
total cost
duration
crew
labor
plumber
description
coupling 4" pvc

coupling 2" pvc
pc/s
pc/s
53.00
18.00
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
qty:
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
wc
project cost
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
sub con
-
1
1
200.00
300.00
crew
1.0
total
pcf
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
1.1
1.2
0%
0%
1.3
1.4
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
2.1
2.2
2.3
2.4
27.5%
bill of materials
qty
2.0 project cost
3.0 other costs
unit
unit cost
amount
4.0 indirect cost
total
P-
4.1
4.2
4.3
4.4
4.5
4.6
4.7
0.25
amount in pesos
materials
labor
direct equipment
subcontract
project supervision
pct wt. of total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contigencies
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount in pesos
0.00 #DIV/0!
0.00 #DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
bonds premium
insurance premium
escalation
cost of money
contingencies
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
labor
direct equipment
materials
subcontract
project supervision
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
plumbing works
rough-in attic
unit cost
item no.
fresh water line
description
qty
unit
unit cost
amount
3/4" dia blue pipe

1/2" dia blue pipe
1/2" dia gi tee
3/4 gi tee
kitchen sink faucet
shower faucet
shower head / valve
teflon tape
3/4" x dia gi elbow reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00
2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee 4" dia
floor drain stainer
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
can
pc/s
170.00
450.00
62.00
90.00
138.00
74.00
24.00
85.00
26.00
85.00
65.00
118.00
75.00
80.00
Sewer line
labor unit cost

equipment unit cost
material unit cost
plumbing unit cost
total cost
duration
crew
labor
plumber
description
coupling 4" pvc

coupling 2" pvc
pc/s
pc/s
53.00
18.00
sanimold extra-orange (moldex)

4 upvc
3 upvc
2 upvc
p-tap 2
clean-out with plug 4
clean-out with plug 2
4 tee
2 tee
wye 4
elbow 45 - 2" dia
elbow 45 4" dia
elbow 90 - 2" dia
elbow 90 - 4" dia
elbow 3
4 elbow
4 c.o.
490.00
300.00
245.00
71.00
39.00
14.00
90.00
24.50
73.50
66.50
84.00
14.00
40.00
17.00
53.00
33.00
53.00
39.00
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
qty:
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
wc
project cost
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
sub con
-
1
1
200.00
300.00
crew
1.0
total
pcf
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
1.1
1.2
0%
0%
1.3
1.4
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
2.1
2.2
2.3
2.4
27.5%
bill of materials
qty
2.0 project cost
3.0 other costs
unit
unit cost
amount
4.0 indirect cost
total
P-
4.1
4.2
4.3
4.4
4.5
4.6
4.7
0.25
amount in pesos
materials
labor
direct equipment
subcontract
project supervision
indirect equipment
pct wt. of total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contigencies
contractor's tax
profit
#DIV/0!
#DIV/0!
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount in pesos
0.00 #DIV/0!
0.00 #DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
bonds premium
insurance premium
escalation
cost of money
contingencies
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
labor
direct equipment
materials
subcontract
project supervision
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
const bid cost/unit
septic tank installation & pipes

septic tank
description
septic tank
set
qty
0.00
4" dia upvc pipes

4" dia upvc tee
4" dia upvc elbow
10,400.00
unit
set
unit cost
-
pcs
pcs
pcs
pcs
pcs
can
450.00
118.00
65.00
53.00
85.00
75.00
total
amount
-
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
bath tub unit cost
total cost
duration
500.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
-
crew
labor
tile setter
1
1
200.00
300.00
crew
1.0
volume
quantity
0
width
1.2
length
2.4
depth
1.5
#DIV/0!
bt
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost
summary
#DIV/0!
#DIV/0!
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
qty
unit cost
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
2.0 project cost

2.4 miscellaneous
3.0 other costs
unit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
0.00
#DIV/0!
27.5%
bill of materials
description
amount in pesos
1.1 labor
1.3 materials
1.4 subcontract
amount
4.0 indirect cost
total
P4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
miscellaneous
#DIV/0!
#DIV/0!
const bid cost/unit
catch basin & downspout

unit cost
labor unit cost
equipment unit cost
material unit cost
septic tank
total cost
duration
crew
labor
mason
#DIV/0!
qty:
0.00
cum
pcf
project cost
250.00
- proj.supervision
#DIV/0!
#DIV/0!
constn facilities
#DIV/0!
indirect eqpt
#DIV/0!
sub con
miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
total
concreting
chb laying
formworks
rebars
plastering
2
5.5
8
100
12
total bid cost

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

cum/ day
0
sqm/day
0
sqm/day
0
kg/day
0
sqm/day
0
250
90.90909091
62.5
5
41.66666667
0
0
0
0
0
0
#DIV/0!
175216638.xls.ms_officecatch basin & downspout9/25/2013
miscellaneous
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
3
4
item
1
2
3
4
5
6
7
8
item no. 16
description
length
height
opening
area
no of chb
sqm
pcs
1.90
1.90
1.90
1.90
1.90
0.00
0.00
0.00
0.00
0.00
0.00
opening
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
area
0.0
0.0
0.0
0.0
0.00
0.0
0.0
0.0
0.0
0.0
0.0
no of chb
0.0
0.0
0.0
0.0
0.0
mix
septic tank
units
4"chb
front
left
right
rear
partition
5"chb
0.80
3.00
3.00
0.80
1.60
catch basin
units
b
b
b
b
b
front
left
right
rear
length
0.50
0.50
0.50
0.50
height
0.40
0.40
0.40
0.40
mix
b
b
b
b
front
left
right
rear
partition
length
0.80
3.00
3.00
0.80
1.60
height
1.90
1.90
1.90
1.90
1.90
opening
0.00
0.00
0.00
0.00
0.00
0.00
area
0.00
0.00
0.00
0.00
0.00
0.00
no of chb
0.0
0.0
0.0
0.0
0.0
0.0
mix
b
b
b
b
b
front
left
right
rear
length
0.50
0.50
0.50
0.50
height
0.40
0.40
0.40
0.40
opening
0.00
0.00
0.00
0.00
0.00
area
0.0
0.0
0.0
0.0
0.00
no of chb
0.0
0.0
0.0
0.0
#VALUE!
mix
b
b
b
b
cement
0
0
sand
0
0
plastering septic tank 1/2" thick
plastering catch basin 1/2" thick
concrete
slab1
slab2
rebars
slab 2
forms
length
3
2
length1
0
length
3
width thickness
volume
mix
0.8
0.1
0
b
0.8
0.1
0
b
no pcs length2
no pcs
total
tiewire
1
0
1 #DIV/0!
0.0
width
area
pw
lumber
nails
0.8
0
0
0
0.0
pipes & fittings

item
1
2
3
4
description
3" dia upvc pipe
3" dia upvc elbow
qty
unit
pcs
pcs
pcs
can
billof materials
item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
description
4"chb
4"chb
4" dia upvc pipes
4" dia upvc tee
4" dia upvc elbow
3" dia upvc pipe
3" dia upvc elbow
form lumber
9mmrsb
tie wire
cement
sand
assorted nails
plywood 1/4 ord
10 mm dia
volume
0.00
qty
unit
0
pcs
0
pcs
0
pcs
1
pcs
0
pcs
0
pcs
0
pcs
0
pcs
0
pcs
0
pcs
0
can
0
bd ft
0.0000
pcs
0
kg
0
bags
0
cum
0.00
kg
0.00
pcs
#DIV/0!
pcs
material cost:
material unit cost:
labor unit cost:
unitcost amount
7.00
7.00
450.00
118.00
141.60
65.00
53.00
85.00
120.00
25.00
10.00
75.00
20.00
80.00
60.00
1.13
205.00
500.00
50.00
275.00
115.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
cement
sand
9mmrsbhor
9mmrsbvert
tiewire
bags
cum
kg
0.00
0.00
0.00
0.00
0.00
0.00
cement
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.000
sand
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9mmrsbhor
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.000
9mmrsbvert
0.00
0.00
0.00
0.00
0.000
0.000
0.000
0.000
0.000
0.000
0.000
tiewire
0.000
0.000
0.000
0.000
0.000
cement
0.000
0.000
0.000
0.000
0.000
0.00
sand
0.000
0.000
0.000
0.000
0.000
0.000
cement
0.000
0.000
0.000
0.000
0.00
sand
0.000
0.000
0.000
0.000
0.000
CHINT
electrical works
8 BRANCHES
10 BRANCHES
12 BRANCHES
14 BRANCHES
item no.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
description
8 BRANCHES (CHINT)
10 BRANCHES (CHINT)
12 BRANCHES (CHINT)
14 BRANCHES (CHINT)
f h 1/2 dia
fh 3/4 dia
utility box 2x4
c o t slot
c o plate
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet
1746
2957
4349
4624
qty
SET
SET
SET
SET
unit
SET
SET
SET
SET
roll/s
roll/s
roll/s
roll/s
roll/s
roll/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
kg
kg
pc/s
pc/s
0.0
0.0
0.0
0.0
0.0
0.0
1.0
0.5
0.5
(1-60A 5-20A 1-16A)

(1-60A 7-20A 2-16A)
(1-100A 9-20A 2-16A)
(1-100A 10-20A 3-16A)
unit cost
1,746.00
2,957.00
4,349.00
4,624.00
4,645.00
4,455.00
2,910.00
1,635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00
240.00
total :
total
upvc
175216638.xls.ms_officeelectrical19/25/2013
0.0
68.25 pc/3m
amount
25.00
37.50
30.00
92.50
ground floor
unit cost
labor unit cost
equipment unit cost
material unit cost
electrical works unit cost
total cost
duration
crew
labor
electrician
upvc
elbow
elbow
Socket / coupling
Socket / coupling
male threaded adaptor
male threaded adaptor
104.75 pc/3m
9 pc/s
15 pc/s
3 pc/s
5 pc/s
4.75 pc/s
6.5 pc/s
const bid cost/co
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
qty:
lot
pcf
project cost
7.5%
250.00
- proj.supervision
#DIV/0!
0.00 constn facilities
#DIV/0!
indirect eqpt
sub con
#DIV/0!
miscellaneous
#DIV/0!
others
0%
indirect cost
20%
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
bill of materials
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs
4.0 indirect cost

total
P92.50
2 co/day
4.1
4.2
4.3
4.4
4.5
4.6
4.7
miscellaneous
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
bonds premium
#DIV/0!
0.0%
#DIV/0!
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
labor
direct equipment
materials
subcontract
project supervision
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
electrical works
second floor
unit cost
item no.
1
2
3
4
5
6
7
8
9
10
11
12
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
description
breaker switch 15a
breaker switch 20a
breaker switch 30a
breaker switch 40a
breaker switch 60a
f h 1/2 dia
fh 3/4 dia
utility box 2x4
c o t slot
C o plate
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet
3 way switch (royu)
qty
0.0
0.0
0.0
0.0
0.0
0.0
1.0
0.5
1.0
unit
unit/s
pair/s
pair/s
pair/s
pair/s
pair/s
roll/s
roll/s
roll/s
roll/s
roll/s
roll/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
kg
kg
pc/s
pc/s
pc/s
unit cost
amount
900.00
295.00
295.00
295.00
295.00
420.00
4,645.00
4,455.00
2,910.00
1,635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00
240.00
85.00
25.00
37.50
60.00
0
.
total :
total
0.0
122.50
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
electrician
const bid cost/co
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
qty:
co
pcf
project cost
7.5%
250.00
- proj.supervision
#DIV/0!
#DIV/0!
indirect eqpt
sub con
#DIV/0!
miscellaneous
#DIV/0!
others
0%
indirect cost
20%
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
bill of materials
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
2.0 project cost
3.0 other costs
4.0 indirect cost

total
P122.50
4.1 bonds premium
2 co/day
4.2
4.3
4.4
4.5
4.6
4.7
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
miscellaneous
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
electrical works
attic
unit cost
item no.
1
2
3
4
5
6
7
8
9
10
11
12
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
description
breaker switch 15a
breaker switch 20a
breaker switch 30a
breaker switch 40a
breaker switch 60a
f h 1/2 dia
fh 3/4 dia
utility box 2x4
c o t slot (royu)
c o plate
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet
3 way switch (royu)
qty
0.0
0.0
0.0
0.0
0.0
0.0
1.0
0.5
unit
unit/s
pair/s
pair/s
pair/s
pair/s
pair/s
roll/s
roll/s
roll/s
roll/s
roll/s
roll/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
kg
kg
pc/s
pc/s
pc/s
unit cost
900.00
295.00
295.00
295.00
295.00
420.00
4,645.00
4,455.00
2,910.00
1,635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00
240.00
85.00
amount
25.00
37.50
0
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
electrician
250.00
#DIV/0!
#DIV/0!
0.50
1
1
bil
labor c
.
total :
total
62.50
0.0
mater
miscellaneous
qty:
const bid cost/co
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
1.00
co
pcf
project cost
7.5%
250.00
250.00 proj.supervision
#DIV/0!
indirect eqpt
sub con
#DIV/0!
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
bill of materials
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
2.0 project cost
3.0 other costs
4.0 indirect cost

4.1 bonds premium
total
P62.50
2 co/day
4.2
4.3
4.4
4.5
4.6
4.7
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
floor finishes
const bid cost/unit

description
total volume
qty
width m
length m
area sqm
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
classb
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
tile works unit cost
total cost
duration
0.00
#DIV/0!
#N/A
sub con
0.00
crew
labor
tilesetter
1.00
2.00
300.00
500.00
description
narra strip
#N/A
sqm
pcf
project cost
0.00
proj.supervision
#N/A
constn facilities
indirect eqpt
#N/A
miscellaneous
others
indirect cost
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
sqft
qty
0.00
#N/A
total bid cost

#N/A
#N/A
0.00
1.0 direct cost

0.05
0.03
0.00
0.00
0.00
0.00
0.00
0.03
0.05
0.02
0.10
200.00
amount
0.00
0.00
#N/A
total
#N/A
2.00
mh / sq m
mh / sq m
mh / sq m
2.00
4.00
32.00
mh / sq m
sq m /day
sq m /day
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
20.00 1:2
cement
sand
adhesives
cement for grout of tiles joint
wood parquet
muriatic acid
miscellaneous
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
72.50
pct wt. of total

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.05
0.03
0.00
0.00
0.08
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
0.00
0.00
0.00
2.0 project cost

2.40 miscellaneous
0.28
scratch coat
labor
direct equipment
materials
subcontract
3.0 other costs

unit cost
85.00
pc/s
1 man/6 sqm/ day

1 man/4 sqm/ day
1 man/16 sqm/ day
amount in pesos
1.10
1.20
1.30
1.40
0.00
0.20

scratch coat
tile installation
cleaning
summary
project:
0.08
4.0 indirect cost

4.10
4.20
4.30
4.40
4.50
4.60
4.70
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#N/A
#N/A
floor finishes
ceramic tiles 16 x 16
description
qty
width m
length m
area sqm
unit cost
-
total volume
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
tilesetter
description
Ceramic 16 x 16
grout
cement
sand
scratch coat
tile installation
cleaning
scratch coat
cement
sand
adhesives
tiles
muriatic acid
miscella
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
classb
qty:
166.67
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
bill of materials
unit
pcs
qty
-
gal
bag
cum
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
unit cost
55.00
amount
-
60.00
205.00
500.00
total
P-

1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
6.25
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
20 1:2
miscellaneous
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
floor finishes
granite 16 x 16
description
qty
width m
length m
area sqm
unit cost
-
total volume
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
tilesetter
description
granito 16 x 16 (ground)
grout
cement
sand
scratch coat
tile installation
cleaning
scratch coat
cement
sand
adhesives
tiles
muriatic acid
miscella
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
classb
qty:
166.67
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
bill of materials
unit
pcs
qty
-
gal
bag
cum
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
unit cost
174.00
amount
-
60.00
205.00
500.00
total
P-

1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
6.25
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
20 1:2
miscellaneous
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
floor finishes
ceramic tiles 12 x 12" (balcony, carport

description
carport
porch
lanai
balcony
pasemano
total volume
qty
width m
length m
area sqm
unit cost
-
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
tilesetter
description
ceramic tiles
tile trim
grout
cement
sand
scratch coat
tile installation
cleaning
scratch coat
cement
sand
adhesives
tiles
muriatic acid
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
balcony, carport & lanai)

qty:
166.67
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
bill of materials
unit
pcs
pcs
gal
bag
cum
qty
-
unit cost
29.60
50.00
60.00
205.00
500.00
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
amount
-
total
P-

1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
20 1:2
miscellaneous
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
water proofing
const bid cost/unit
water proofing (balcony & CR)

description
Balcony
Cr-2
Cr-master bedroom
total volume
qty
width m
length m
vol. cu.m.
0.00
0.00
0.00
area sqm
0.00
0.00
0.00
0.00
0.00
classb
qty:
unit cost
labor unit cost
equipment unit cost
material unit cost
water proofing unit cost
total cost
duration
20.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
-
crew
labor
tilesetter
1.00
1.00
description
qty
200.00
300.00
crew
1.00
#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
total bid cost
summary
#DIV/0!
#DIV/0!
project:
7.5%
1.0 direct cost

0.05
0.03
-
amount in pesos
1.1 labor
1.3 materials
1.4 subcontract
0.20
0.03
0.05
0.02
0.10
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
2.0 project cost

2.4 miscellaneous
0.28
3.0 other costs
unit cost
amount
4.0 indirect cost
BRUSH BOND
0.00
Pack
360.00
0.00
total
P-
frosroc application by brush
miscellaneous
25.00
mh / sqm
mh / sqm
mh / sqm
25.00
sq m / day
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
description
Total
qty
width m
length m
area sqm
-
scratch coat
red cement
floor finishes
const bid cost/unit
red cement finish
classb
#DIV/0!
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
tilesetter
description
red cement
23.44
0.00
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
qty
0
200.00
300.00
crew
1.0
bill of materials
unit
bags
unit cost
150.00
total

Spreading
troweling
1 man/64 sq m
1 man / 32 sq m
0.13
0.25
0.38
21.33
scratch coat
red cement
20 1:2
0.17
miscellaneous
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
sqm
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
2.0 project cost
3.0 other costs

unit cost
150.00
amount
4.0 indirect cost
total
P-
mh / sqm
mh / sqm
mh / sqm
kg/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
amount in pesos
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
floor finishes
cement topping (2
description
qty
-
total volume
width m
-
length m
-
area sqm
nd
flr)
classb
unit cost
-
qty:
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
tilesetter
equipment
62.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
1
1
200.00
300.00
description
cement
sand
bill of materials
unit
qty
bag
cum

surface preparation
tile installation
1 man/10 sqm/ day

1 man/12sqm/ day
scratch coat
20 1:2
cement
sand
adhesives
tiles
muriatic acid
miscellaneous
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
0.00
sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
erials
labor
direct equipment
materials
subcontract
unit cost
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs

amount
4.0 indirect cost
205.00
500.00
total
4.1
4.2
4.3
4.4
4.5
4.6
4.7
P-
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
mputation:
putation:
amount in pesos
1.1
1.2
1.3
1.4
mh / sqm
mh / sqm
mh / sqm
8.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
description
cement
sand
gravel
9mm. dia. rebar
10mm. dia. rebar
12mm. dia. rebar
16mm. dia. rebar
ga 16 tiewire
formboard
formlumber
assted nail
formoil
qty
6.54
0.36
0.73
0.98
15.40
64.67
25.20
1.18
2.74
60.35
1.34
1.26
unit
bag/s
cu.m.
cu.m.
kg/s.
kg/s.
kg/s.
kg/s.
kg/s.
pc/s.
bd.ft.
kg./s
lit
total volume
for cement
concrete volume
no. of steps
variable height
step width (run)
step height (rise)
length of step
landing width
length of landing
thickness of slab
thickness of landing
no. of steps
0.00
slab
1.00
landing
1.00
i - beam
1.00
vertical slab
1.00
wall footing
1.00
input values here

=
0.73
0.30
0.20
1.10
1.00
2.20
0.125
0.125
step width
0.30
slab width
1.10
landing width
1.00
width
0.13
width / thickness
0.20
width
0.40
step height
0.20
thickness
0.13
thickness
0.13
depth
0.40
height
0.60
depth
0.25
length of step
1.10
length of slab
0.00
length of landing
2.20
length
4.20
length
1.10
length
1.10
form works
total form area
stair width
no. of steps
0.00
slab
1.00
landing
1.00
i - beam
1.00
vertical slab
1.00
input values here

=
=
step width
0.30
stair width
1.00
landing width
1.00
width
0.13
width / thickness
0.20
rebar works
total rsb weight
7.90
1.00
step height
0.20
thickness
0.13
thickness
0.13
depth
0.40
height
0.60
median + 0.125
0.29
length of slab
0.00
length of landing
2.20
length
4.20
length
1.10
input values here

=
106.24
no. of steps
step width
step height
length of step
0.00
0.30
0.20
1.10
slab
slab width
thickness
length of slab
1.00
1.10
0.13
0.00
landing
landing width
thickness
length of landing
1.00
1.00
0.13
2.20
i - beam
width
depth
length
1.00
0.13
0.40
4.20
i - beam
width
depth
length
1.00
0.13
0.40
4.20
vertical slab
width/thickness
height
length
1.00
0.20
0.60
1.10
wall footing
width
depth
length
1.00
0.40
0.25
1.10
diameter
weight ( 1 )
weight ( 2 )
total (kg)
9.00
0.00
0.98
0.98
10.00
1.93
13.48
15.40
12.00
35.83
28.83
64.67
16.00
25.20
0.00
25.20
20.00
0.00
0.00
0.00
25.00
0.00
0.00
0.00
28.00
0.00
0.00
0.00
weight computation:
32.00
0.00
0.00
0.00
36.00
0.00
0.00
0.00
tie wire
1.18
stairs
concrete steps & landing

unit cost
unit cost
205.00
500.00
700.00
30.77
32.86
33.00
32.56
60.00
275.00
20.00
55.00
8.00
amount
1,341.32
181.75
508.90
30.00
506.00
2,134.00
820.40
70.64
754.34
1,206.94
73.87
10.05
7,638.21
volume
0.00
volume
0.00
volume
0.28
volume
0.21
volume
0.13
volume
0.11
labor unit cost

equipment unit cost
material unit cost
stair works unit cost
total cost
duration
crew
labor
carpenter
mason
steel man
equipment
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
9,390.16
1.66
8
1
1
1
500
bill of mater
description
cement
sand
gravel
9mm. dia. rebar
10mm. dia. rebar
12mm. dia. rebar
16mm. dia. rebar
ga 16 tiewire
formboard
formlumber
assted nail
formoil
qty
6.54
0.36
0.73
0.98
15.40
64.67
25.20
1.18
2.74
60.35
1.34
1.26
labor cost comp
area
0.00
area
0.00
area
2.48
area
3.89
area
1.54
material compu
code
cont.bar dia
kg/m
cont.bars(pc/step)
code
3.00
12.00
0.83
2.00
3.00
code
top bars (dia)
kg/m
spacing
code
3.00
12.00
0.83
0.20
3.00
code
top bars (dia)
kg/m
spacing
code
3.00
12.00
0.83
0.20
3.00
code
cont.bar dia
kg/m
cont.bars (pc)
code
4.00
16.00
1.50
4.00
2.00
code
cont.bar dia
kg/m
cont.bars (pc)
3.00
12.00
0.83
2.00
code
front bars (dia)
kg/m
spacing
code
3.00
12.00
0.83
0.20
3.00
code
cont.bar dia
kg/m
cont.bars (pc)
code
2.00
10.00
0.58
3.00
1.00
const bid cost/step

#DIV/0!
qty:
0.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
200.00
300.00
300.00
300.00
bill of materials
unit
bag/s
cu.m.
cu.m.
kg/s.
kg/s.
kg/s.
kg/s.
kg/s.
pc/s.
bd.ft.
kg./s
lit
crew
1.0
steps
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
unit cost
1.38
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
amount
1,341.32
181.75
508.90
30.00
506.00
2,134.00
820.40
70.64
754.34
1,206.94
73.87
10.05
205.00
500.00
700.00
30.77
32.86
33.00
32.56
60.00
275.00
20.00
55.00
8.00
total
total bid cost

12,951.95
7,638.21
cut bar dia.
kg/m
spacing
cut bars (pc/step)
12.00
0.83
0.20
7.00
bottom bars (dia)
kg/m
spacing
length of top bars
12.00
0.83
0.20
1.10
bottom bars (dia)
kg/m
spacing
length of top bars
12.00
0.83
0.20
25.20
ties
kg/m
ties(pc)
length of 16 mm
10.00
0.58
22.00
16.80
rear bars (dia)
kg/m
spacing
length of front bars
12.00
0.83
0.20
8.30
cut bars
kg/m
spacing
length of cont. bars
9.00
0.43
0.40
3.30
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
amount in pesos
1570.21
181.75
7638.21
0.00
9390.16
2.0 project cost
3.0 other costs
647.60
323.80
0.00
0.00
971.40
0
0
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
4.7 profit
0.00
0.00
0.00
388.56
647.60
259.04
1295.19
2590.39
12,951.95
length of cutbars(/step)
total kg(cont.bars)
total kg(cut bars)
tie wire(kg)
4.20
0.00
0.00
0.00
length of bottom bars
total kg(top bars)
total kg(bot. bars)
tie wire(kg)
1.10
0.92
0.92
0.07
length of bottom bars
total kg(top bars)
total kg(bot. bars)
tie wire(kg)
25.20
21.00
21.00
0.16
length of ties
total kg(cont. bars)
total kg(ties)
tie wire(kg)
23.10
25.20
13.48
0.75
length of 12 mm
total kg(cont. bars)
8.40
7.00
length of rear bars
total kg(front bars)
total kg(rear bars)
tie wire(kg)
8.30
6.92
6.92
0.09
length of cut bars
total kg (cont)
total kg (cut bars)
tie wire(kg)
2.25
1.93
0.98
0.11
concreting works
concreting
3000 psi
unit cost
12.12
1.40
58.97
0.00
72.50
pct wt. of total

12.12
1.40
58.97
0.00
72.50
5.0%
2.5%
0.0%
0.0%
7.5%
5.00
2.50
0.00
0.00
7.50
0.0%
0.0%
0.00
0.00
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
0.00
0.00
0.00
3.00
5.00
2.00
10.0%
20.0%
10.00
20.00
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
mason
750
250.00
2,795.00
3,795.00
2,758.97
0.10
6
1
equipment
one bagger mixer
bill of
description
1.0 cement
2.0 sand s-1
2.0 gravel 3/4"
qty
6.54
0.36
0.73
labor cost
2cum/day
100.00
one bagger mixer

material
description
1.0 cement
2.0 sand
3.0 gravel 3/4"
const bid cost/cum

P5,234.48
qty
cum
pcf
project cost
545.25
26.83
indirect eqpt
sub con
miscellaneous
others
indirect cost
crew
bonds premiums
200.00
1 insurance premiums
300.00
escalation
cost of money
contingencies
500
contractor tax
profit
total
bill of materials
unit
unit cost
bags
205.00
cum
500.00
cum
700.00
total bid cost

P3,805.47
0.73
total
1.38
structural grade
unit cost
8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%
labor unit cost

equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man
equipment
27.5%
amount
1,341.32
181.75
508.90
2,031.97

2 cum/day
2
2
class a
9 bag/cum
9
.5cum/cum
0.5
1 cum/cum
1
rebars
bag/cum
cum/cum
cum/cum
description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire
const bid cost/kg

P53.13
40 psi
qty
5.00
531.21
14.92
106.24
531.21
14.92
33.52
38.52 sub con
4,092.25
1.06
1
1
qty
1
15
65
25
0
0
0
0
0
1
200.00
300.00
crew
1.0
kg
pcf
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
wt / 6 m
kg
2.60
kg
3.50
kg
5.00
kg
9.00
kg
14.00
kg
23.12
kg
29.00
kg
37.88
kg
47.95
kg
-

100 kg/day
100 kg/day
total bid cost

P5,644.48
unit cost
30.77
32.86
33.00
32.56
60.00
1.38
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
30.00
506.00
2,134.00
820.40
70.64
3,561.04
forms
forms
coco lumber
unit cost
labor unit cost
equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
qty
62.50
258.89
321.39
2,538.95
0.49
1
1
equipment
description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil
const bid cost/kg

P443.29
qty
3
60
1
1
7.90
sqm
pcf
project cost
493.75
24.14
sub con
indirect eqpt
miscellaneous
others
crew
indirect cost
2.0
bonds premiums
200.00
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
unit cost
pcs
275.00
bdft
20.00
kg
55.00
li
8.00
total

install
erect
dismantel
repair
8 sqm/day
8 sqm/day
total bid cost

P3,502.00
1.38
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
754.34
1,206.94
73.87
10.05
P2,045.20
wooden handrails
wooden handrails ( 3"x 3" )
description
wooden handrails
qty
length
(ft)
l.ft.
unit
unit cost
ft
130.00
0.00
amount
-
labor unit cost

equipment unit cost
material unit cost
handrail unit cost
total cost
duration
crew
labor
carpenter
11.11
#DIV/0!
#DIV/0!
#DIV/0!
1
1
equipment
bill of ma
description
wooden handrails
qty
0.00
labor cost co
install
material com
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
materials
labor
direct equipment
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
2.0 project cost
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
const bid cost/unit

qty:
#DIV/0!
#DIV/0!
sub con
200.00
300.00
bill of materials
unit
l.ft
total bid cost
summary
#DIV/0!
0.00
lft
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0%
P- miscellaneous
0%
others
0%
indirect cost
20%
crew
bonds premiums
0%
1.0
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
total
27.5%
project:
1.0 direct cost
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
2.0 project cost
3.0 other costs

unit cost
130.00
amount
4.0 indirect cost
total
P-

45 ft/day
45 ft/day
amount in pesos
pct wt. of total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount in pesos
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50
0.00
0.00
0.00
0.00
0.00
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0.0%
0.0%
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
stair railings
steel stair railings
description
stair railings
qty
1
area
area
(sq ft)
0
unit
sq ft
0.00
unit cost
150.00
amount
-
labor unit cost

equipment unit cost
material unit cost
stair railings unit cost
total cost
duration
crew
labor
carpenter
14.29
#DIV/0!
#DIV/0!
1
1
equipment
bill of ma
description
stair railings
qty
0.00
labor cost co
install
material com
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
materials
labor
direct equipment
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
2.0 project cost
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
qty:
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
sub con
200.00
300.00
bill of materials
unit
sqft
sqft
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
#DIV/0!
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
2.0 project cost
3.0 other costs

unit cost
150.00
amount
4.0 indirect cost
total
P-

35 sqft/day
35 sqft/day
amount in pesos
pct wt. of total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount in pesos
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50
0.00
0.00
0.00
0.00
0.00
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0.0%
0.0%
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
mouldings
cast in place
concrete mouldings
unit cost
description
total volume
qty
thick m
width m
length m
area sqm
vol cum
labor unit cost

equipment unit cost
material unit cost
concrete moulding unit cost
total cost
duration
crew
equipment
labor
mason
description
1.0 cement
2.0 sand
balluster( 0.80 x 2.50)
qty:
150.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
0
1
qty
-
const bid cost/lm

#DIV/0!
lm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00
200.00
300.00
bill of materials
unit
bags
cum
PCS
total bid cost

#DIV/0!
#DIV/0!
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
4.00
miscellaneous
labor
direct equipment
materials
subcontract
0%
0%
0%
3%
5%
2%
10.0%
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.4 miscellaneous
27.5%
3.0 other costs
4.00
amount in pesos
1.1
1.2
1.3
1.4
0%
20%
unit cost
205.00
500.00
950.00
amount
-
total

1 man/2 lm/ day
summary
project:
mh / lm
mh / lm
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
const bid cost/unit
pebble ( black with vigan tiles)

description
total volume
qty
width m
length m
area sqm
-
classb
unit cost
labor unit cost
equipment unit cost
material unit cost
pebble unit cost
total cost
duration
crew
labor
tilesetter
description
pebbles ( boracay )
cement
sand
qty:
125.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
qty
-
vigan tiles
#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost
200.00
300.00
bill of materials
unit
can
bag
cum
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
0 pcs
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
unit cost
40.00
205.00
500.00
amount
-
15.00
total
4.0 indirect cost
P-
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
4.00
mh / sqm
0.66
0.02
1.00
bag/sqm
cum/sqm
can / sq m
scratch coat
20 1:2
cement
sand
pebbles
miscellaneous
#DIV/0!
STEEL BARS PRICE LIST

SIZE
mm
MASS
kg/Lm
7.5
LENGTH (M)
9
10.5
12

9
10
12
16
20
25
28
32
36
0.433
0.583
0.833
1.500
2.333333333
3.854
4.833
6.313
7.991
28.44
42.13
60.74
106.11
162.76
254.36
330.58
443.17
560.97
35.55
52.66
75.92
132.64
203.45
317.95
413.23
553.96
701.21
42.66
63.20
91.11
159.17
244.14
381.54
495.87
644.75
841.46
49.77
73.73
106.29
185.69
284.83
445.13
578.52
775.55
981.70
56.88
84.26
121.48
212.22
325.52
508.72
661.16
886.34
1,121.94
77.61
111.89
195.63
300.35
469.42
608.97
815.33
1,032.05
88.70
127.88
223.58
343.26
536.48
695.96
931.80
1,179.48
82.86
119.35
212.22
331.43
517.98
649.55
848.47
1,073.99
94.70
136.40
242.54
378.78
591.98
742.34
969.68
1,227.42

10
12
16
20
25
28
32
36
0.616
0.888
1.579
2.466
3.854
4.833
6.313
7.991
44.35
63.94
111.79
171.63
268.24
347.98
465.90
589.74
55.44
79.92
139.74
214.54
335.30
434.98
582.38
737.18
66.53
95.91
167.68
257.45
402.36
521.97
698.85
884.61

10
12
16
20
25
28
32
36
0.616
0.888
1.579
2.466
3.854
4.833
6.313
7.991
47.35
68.20
121.27
189.39
295.99
371.17
484.84
613.71
59.19
85.25
151.59
236.74
369.99
463.96
606.05
767.14
71.02
102.30
181.91
284.08
443.98
556.76
727.26
920.57
const bid cost/unit
pebbles ( black )
description
carport
total volume
qty
width m
length m
area sqm
-
classb
unit cost
labor unit cost
equipment unit cost
material unit cost
Pebble unit cost
total cost
duration
crew
labor
tilesetter
description
pebbles ( black)
cement
sand
qty:
125.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
qty
-
#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost
200.00
300.00
bill of materials
unit
can
bag
cum
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
unit cost
40.00
205.00
500.00
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
amount
-
total
4.0 indirect cost
P-
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
4.00
mh / sqm
0.66
0.02
1.00
bag/sqm
cum/sqm
can / sq m
scratch coat
20 1:2
cement
sand
pebbles
miscellaneous
#DIV/0!
const bid cost/unit

description
total volume
qty
width m
length m
area sqm
-
classb
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
tilesetter
description
vinly 12" x 12"
45.45
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1.00
1.00
qty
-
200.00
300.00
total bid cost
#DIV/0!
sqm
pcf
project cost
0.08
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
#DIV/0!
others
#DIV/0!
indirect cost
0.20
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.28
-
bill of materials
unit
pcs
summary
#DIV/0!
#DIV/0!
project:
1.0 direct cost
0.05
0.03
-
amount in pesos
1.10
1.20
1.30
1.40
labor
direct equipment
materials
subcontract
#DIV/0!
0.03
0.05
0.02
0.10
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.10
2.20
2.30
2.40
project supervision
indirect equipment
miscellaneous
3.0 other costs

unit cost
14.00
#DIV/0!
amount
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.05
0.03
0.08
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.03
0.05
0.02
0.10
0.20
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4.0 indirect cost

tile adhesives
gal
375.00
total

scratch coat
tile installation
sq m / day
sq m / day
4.10 bonds premium

4.30 escalation
cost of money
4.50 contingencies
4.70 profit
#DIV/0!
11.00
sq m/ day
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
scratch coat
20.00 1:2
cement
sand
adhesives
tiles
muriatic acid
miscellaneous
#DIV/0!
const bid cost/unit
cement topping
description
qty
width m
-
TOTAL VOLUME
length m
-
area sqm
-
classb
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
cement topping unit cost
total cost
duration
crew
labor
tilesetter
description
62.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1.00
1.00
200.00
300.00
qty
bill of materials
unit
pcs
vinly 12" x 12"
total bid cost
#DIV/0!
sqm
pcf
project cost
0.08
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
#DIV/0!
others
#DIV/0!
indirect cost
0.20
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.28
-
SUMMARY
#DIV/0!
#DIV/0!
PROJECT:
0.05
0.03
-
1.0 DIRECT COST

1.10
1.20
1.30
1.40
AMOUNT IN PESOS
Labor
Direct Equipment
Materials
Subcontract
#DIV/0!
0.03
0.05
0.02
0.10
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 PROJECT COST

2.10
2.20
2.30
2.40
Project Supervision
Indirect Equipment
Miscellaneous
3.0 OTHER COSTS

unit cost
11.00
#DIV/0!
amount
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.05
0.03
0.08
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.03
0.05
0.02
0.10
0.20
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4.0 INDIRECT COST

tile adhesives
cement
sand
gal
bag
cum
280.00
205.00
500.00
total

scratch coat
tile installation
sq m / day
sq m / day
8.00
sq m/ day
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
scratch coat
20.00 1:2
cement
sand
adhesives
tiles
muriatic acid
Miscellaneous
4.10 Bonds Premium

4.30 Escalation
Cost of Money
4.50 Contingencies
4.70 Profit
#DIV/0!
#DIV/0!
stainless handrail 2 pipe
description
wooden handrails
qty
length
(ft)
2 stainless pipe
stainless welding rod
unit
unitcost
ft
1
l.ft.
0.00
1.00
1.00
pcs
kg
2,500.00
120.00
amount
labor unit cost

equipment unit cost
material unit cost
- handrail unit cost

- total cost
- duration
120.00 crew
tinsmith
120.00
equipment
description
stainless pipe
stainless pipe 2
welding rod
pipe bending
buffering
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
const bid cost/unit

qty:
30.00
60.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
lft
project cost
- proj.supervision
indirect eqpt
sub con
P-
crew
1.0
1
300.00
600.00
bill of materials
unit
l.ft
pcs
kg
qty
0.00
0.00
2.00
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost
summary
#DIV/0!
#DIV/0!
pcf
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
1.1
1.2
1.3
0%
1.4
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
2.0 project cost

2.1
2.2
2.3
2.4
27.5%
3.0 other costs
unit cost
0.00
2500
120
amount
0.00
240.00
4.0 indirect cost

4.1
4.2
4.3
total
P240.00

5lft day
5lft day
5 ft/day
5 ft/day
10 ft/day
4.5
4.6
4.7
amount in pesos
materials
labor
direct equipment
subcontract
project supervision
pct wt. of total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
#DIV/0!
0.00
0.00
0.00
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount in pesos
labor
direct equipment
materials
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
subcontract
project supervision
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
stainless railings
description
stair railings
grade 202-interior
grade 304-exterior
qty
area
(sq ft)
1
area
unit
sq ft
0.00
5500-7000/lm
7000-9000/lm
unitcost
amount
labor unit cost

equipment unit cost
material unit cost
- stair railings unit cost
- total cost
duration
crew
labor
tinsmith
equipment
description
stair railings
tubing x 1.20 mm thk per 20 ft
1/2 tubing x 1.20 mm thk per 20 ft
1/2 x 3/16' flat bar stainless per 8 ft
welding rod
175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost
2.1
2.2
2.3
2.4
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
qty:
66.67
60.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1
200.00
300.00
600.00
qty
0.00
4.00
5.00
9.00
1
bill of materials
unit
sqft
pc
pc
pc
box
total bid cost
#DIV/0!
#DIV/0!
sqft
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
2.50%
indirect eqpt
0%
#DIV/0!
miscellaneous
0%
0%
others
indirect cost
20%
crew
bonds premiums
0%
1.0
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
total
27.5%
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.0 project cost

2.1
2.2
2.3
2.4
3.0 other costs

unit cost
0.00
1250
900
700
450
total

fabrication/install
summary
0.00
#DIV/0!
#DIV/0!
sub con
const bid cost/unit
7.5 sqft/day
7.5 sqft/day
amount
5,000.00
4,500.00
6,300.00
450.00
P16,250.00
4.0 indirect cost

4.1
4.2
4.3
4.5
4.6
4.7
equipment
10 sqft/day
amount in pesos
materials
labor
direct equipment
subcontract
pct wt. of total
#DIV/0!
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
project supervision
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount in pesos
labor
direct equipment
materials
subcontract
project supervision
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
const bid cost/unit
bath tub
unit cost
description
area
qty
unit
bath tub
1.36
set
royal tern penguin acrylic with telephone shower
masonry
cement
sand
chb
p trap
0
1.53
0.09
0
2.00
0
1.53
0.08976
0
2.00
unit cost
11,050.00
205.00
500.00
7.00
62.00
total
amount
313.65
44.88
124.00
482.53
qty:
labor unit cost

equipment unit cost
material unit cost
bath tub unit cost
total cost
duration
500.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
crew
labor
tile setter
1
1
#DIV/0!
bt
pcf
project cost
proj.supervision
0.00
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost

#DIV/0!
#DIV/0!
0.00
200.00
300.00
1.0 direct cost

5.00%
2.50%
0%
0%
qty
amount in pesos
1.1 labor
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
unit cost
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
2.0 project cost

2.4 miscellaneous
3.0 other costs
unit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
0.00
#DIV/0!
27.5%
bill of materials
description
summary
project:
7.5%
amount
4.0 indirect cost
total
P482.53
4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
miscellaneous
#DIV/0!
#DIV/0!
painting works
boysen multi-fleck super dense
const bid cost/unit

1.0
coats
qty:
unit cost
description
ht
open
0.00
area
-
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
12.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
crew
-
labor
labor
1.00
equipment
500
description
qty
0
boysen multi-fleck
#DIV/0!
sub con
200.00
300.00
bill of materials
unit
lt
crew
1.00
#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost
summary
#DIV/0!
#DIV/0!
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1 labor
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
unit cost
480
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
#DIV/0!
#DIV/0!
amount
0
4.0 indirect cost
total
sqm
total

boysen multifleck /spreading rate
3.125 sq / mh
25 sqm/day
P-
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
25 sqm/day
50 sqm/day
equipment
description
boysen multi-fleck
spreading rate
0.500 lit/sqm
#DIV/0!
painting works
boysen acrytex clear
const bid cost/unit

2.00
coats
qty:
unit cost
description
ht
open
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
0.00
0.00
total
0.00
sqm
12.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
0.00
crew
labor
labor
1.00
equipment
500.00
description
acrytex clear (1st coat)
acrytex clear (2nd coat)
qty
0.00
0.00
#DIV/0!
sqm
pcf
project cost
0.00
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
200.00
300.00
bill of materials
unit
gal
gal

3.13 sq / mh
3.13 sq / mh
3.13 sq / mh
25.00 mh / sq m
description
spreading rate
acrytex clear (1st coat)

acrytex clear (2nd coat)
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
0.04 gal/sqm
0.04 gal/sqm
miscellaneous
project:
1.0 direct cost
0.05
0.03
0.00
0.00
amount in pesos
1.10 labor
1.30 materials
1.40 subcontract
0.00
0.20
0.00
0.00
0.00
0.03
0.05
0.02
0.10
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.05
0.03
0.00
0.00
0.08
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
2.0 project cost

2.10
2.20
2.30
2.40
project supervision
indirect equipment
miscellaneous
0.28
amount
0.00
0.00
0.00
4.0 indirect cost

4.10 bonds premium
4.30 escalation
cost of money
4.50 contingencies
4.70 profit
#DIV/0!
25.00 sqm/day
25.00 sqm/day
equipment
summary
#DIV/0!
#DIV/0!
0.08
3.0 other costs

unit cost
490.00
490.00
total
acrytex clear (1st coat) spreading rate

acrytex clear (2nd coat) spreading rate
total bid cost
0.00
area
#DIV/0!
painting works
boysen acrytex paint
const bid cost/unit

2.0
coats
qty:
unit cost
description
grd
2nd
partition
total
l
-
ht
open
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
16.67
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1
1
200.00
300.00
description
1.0 acrytex top coat
2.0 acrytex cast
3.0 acrytex reducer
#DIV/0!
sub con
crew
labor
skilled
sqm
0.00
area
bill of materials
unit
gal
gal
gal
qty
-
7.0 acri color
crew
1.0
total bid cost
#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
summary
#DIV/0!
#DIV/0!
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1 labor
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
unit cost
765.00
400.00
345.00
quarts
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
0.00
#DIV/0!
amount
45.00
total
P-
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
acrytex/spreading rate
wall preparation
1man/20sqm/day
1man/40sqm/day
0.40 mh/sqm
0.20 mh/sqm
0.60 mh/sqm
30 sqm/day
description
masonry neutralizer
topcoat
acrytex cast
patching compound
sand paper
acri color
rags
spreading rate
.10lit/sqm
0.05lit/sqm
0.10sqm/sqm
0.026
0.050
0.200
0.026
0.100
0.25
0.1
gal/sqm
gal/sqm
gal/sqm
kg/sqm
sqm/sqm
kgs/ sq m
#DIV/0!
const bid cost/unit
steel grilles
unit cost
description
qty
length m
sq ft
- sq ft
area
materials
10 mm sq bar
12 mm sq bar
2 x 4 tubular ga 16
2 x 3 tubular ga 16
2 x 2 tubular ga 16
gi pipe 1 1/2 dia s 20
1/8 x flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1 flat bar
l 1 x 1 x 1/8
cyclone wire 4' x 10'
qty
0
0
1 1/2 bi pipe sch.40

plain round bar 16 mm dia
CYLINDRICAL HINGE
cast mouldings
welding rod
epoxy primer
lacquer thinner
0
0
0
0
0
0
0
total wt
unit
unit wt
4.71
6.7824
16.956
14.13
11.304
16.89948
1.9134375
3.826875
3.6796875
7.359375
5.4165
7.359375
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
roll
pcs
pcs
pcs
pcs
kgs
gal
gal
16.92
total wt
0
0
0
0
0
0
0
0
0
0
0
0
qty:
labor unit cost

equipment unit cost
material unit cost
grills unit cost
total cost
duration
crew
labor
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
#DIV/0!
1
1
#DIV/0!
#DIV/0!
crew
1
200.00
300.00
equipment
description
10 mm sq bar
12 mm sq bar
2 x 4 tubular ga 16
2 x 3 tubular ga 16
2 x 2 tubular ga 16
gi pipe 1 1/2 dia s 20
1/8 x flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1 flat bar
l 1 x 1 x 1/8
plain round bar 16 mm dia
CYLINDRICAL HINGE
cast mouldings
welding rod
qty
-
bill of materials
unit
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
kg
total bid cost
#DIV/0!
#DIV/0!
sq ft
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
amount
-
gal
gal
540.00
190.00
total

0
= total area / no of days
#DIV/0!
sq ft /day
#DIV/0!
sq ft /day
labor
fabrication
delivery
painting
labor
no of days
equipment
0.22 mh/kg
0.04 mh/kg
0.02 mh/kg
0.28 mh/kg
28.57143 kg / day
0
40 % of labor cost
miscellaneous
project:
1.0 direct cost
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
4.1 bonds premium

4.3 escalation
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.0%
5.0%
2.0%
10.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
20.0%
#DIV/0!
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost
2.4

miscellaneous
3.0 other costs

unit cost
110.00
145.00
1,250.00
920.00
735.00
910.00
50.00
130.00
105.00
215.00
170.00
235.00
1,260.00
395.00
50.00
65.00
110.00
0
epoxy primer
lacquer thinner
summary
4.0 indirect cost
#DIV/0!
#DIV/0!
wall cladding
wall cladding
description
total volume
qty
width m
length m
area sqm
-
qty:
labor unit cost

equipment unit cost
material unit cost
wall cladding unit cost
total cost
duration
crew
labor
tilesetter
description
wall cladding
4 x 8 green slate
cement
5.0 sand
acrytex clear
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
classb
unit cost
166.67
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
qty
0
bill of materials
unit
sqm
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
0
0.000
bags
cum
205.00
500.00
gal
500
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
unit cost
350.00
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
amount
-
total
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
P-
#DIV/0!
scratch coat
tile installation
cleaning
1 man/6 sqm/ day

1 man/6 sqm/ day
1 man/18 sqm/ day
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
scratch coat
20 1:2
cement
sand
adhesives
tiles
muriatic acid
miscellaneous
#DIV/0!
floor finishes
const bid cost/unit
ceramic tiles 12 x 12"

description
total volume
qty
width m
length m
area sqm
-
classb
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
tilesetter
description
ceramic tiles
166.67
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
200.00
300.00
bill of materials
unit
pcs
qty
-
total bid cost
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
unit cost
29.60
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
amount
4.0 indirect cost
grout
cement
sand
tile trim
gal
bag
cum
60.00
205.00
500.00
pcs
50
total
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
P-
#DIV/0!
scratch coat
tile installation
cleaning
1 man/6 sqm/ day

1 man/6 sqm/ day
1 man/18 sqm/ day
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
scratch coat
20 1:2
cement
sand
adhesives
tiles
muriatic acid
miscellaneous
#DIV/0!
floor finishes
const bid cost/unit
anti-skid at stair steps

description
qty
width m
length m
area
no of tiles
Steps
TOTAL
classb
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
anti skid unit cost
total cost
duration
crew
labor
tilesetter
description
anti skid raven
21.43
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
0
1
qty
#DIV/0!
steps
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
0.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost
SUMMARY
#DIV/0!
#DIV/0!
PROJECT:
0.00
200
300
bill of materials
unit
7.5%
1.0 DIRECT COST

5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
Labor
Direct Equipment
Materials
Subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 PROJECT COST

2.1
2.2
2.3
2.4
Project Supervision
Indirect Equipment
Miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
27.5%
3.0 OTHER COSTS
pcs
AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!
unit cost
amount
1400
total
4.0 INDIRECT COST
P-
4.1 Bonds Premium

4.3 Escalation
Cost of Money
4.5 Contingencies
4.7 Profit
step/day
#DIV/0!
14.00
Miscellaneous
step/day
#DIV/0!
floor finishes
const bid cost/unit
ceramic tiles 12 x 12" (stair)

description
steps
rise
landing
landing
landing rise
total
qty
width m
0.30
0.20
1.00
1.00
0.20
length m
1.00
1.00
2.00
1.00
1.40
area
-
no of tiles
-
classb
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
tilesetter
description
ceramic tiles
166.67
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
200.00
300.00
bill of materials
unit
pcs
qty
-
total bid cost
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
unit cost
29.60
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
amount
4.0 indirect cost
grout
cement
sand
gal
bag
cum
60.00
205.00
500.00
total
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
P-
#DIV/0!
scratch coat
tile installation
cleaning
1 man/6 sqm/ day

1 man/6 sqm/ day
1 man/18 sqm/ day
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
scratch coat
20 1:2
cement
sand
adhesives
tiles
muriatic acid
miscellaneous
#DIV/0!
ceiling joist treatment (solignum)
1.0
description
area( sq.m)
interior ceiling
exterior ceiling
total
total bid cost
#DIV/0!
#DIV/0!
0.00
qty:
labor unit cost

equipment unit cost
material unit cost
solignum unit cost
total cost
duration
crew
labor
painter
const bid cost/unit

coats
unit cost
13.16
#DIV/0!
#DIV/0!
#DIV/0!
sqm
pcf
project cost
0.00
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00
#DIV/0!
sub con
0.00
1.00
1.00
200.00
300.00
summary
project:
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
1.0 direct cost

1.1 labor
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
bill of materials
unit
0.000
gal
qty
solignum
unit cost
820.00
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
0.40 mh/sqm
4.00 mh/sqm
mh/sqm
38.00
.
description
solignum
spreading rate
0.0400 gal/sqm
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount

1man/20sqm/day
1 man/ 2 sqm/day
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
27.5%
total
enamel/spreading rate
preparation
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost
3.0 other costs

description
amount in pesos
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
72.50
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
water proofing
const bid cost/unit
water proofing & topping (roof deck)

description
total volume
qty
width m
length m
vol. cu.m.
0.00
area sqm
0.00
0.00
0.00
0.00
classb
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
water proofing unit cost
total cost
duration
crew
labor
tilesetter
0.00
100.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1.00
1.00
200.00
300.00
cement
sand
sahara
fosroc
bill of materials
unit
0.00
bags
0.00
cu m
0.00
bags
0.00
gal
sahara for slab
0.00
description
qty
crew
1.00
total bid cost
#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0%
miscellaneous
0%
others
0%
indirect cost
20%
bonds premiums
0%
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
total
27.5%
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract

2.4 miscellaneous
bags
amount
0.00
0.00
0.00
0.00
25.00
0.00
total
P-
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
2.0 project cost
3.0 other costs

unit cost
205.00
500.00
25.00
360.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
0.00
#DIV/0!
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
topping
frosroc
2" thk topping

cement
sand
sahara
frosroc
miscellaneous
1.00
1.00
mh / sqm
mh / sqm
mh / sqm
5.00
sq m / day
#DIV/0!
const bid cost/co
tv antena outlet
item no.
description
qty
unit
unit cost
amount
unit cost
labor unit cost
equipment unit cost
material unit cost
outlet unit cost
total cost
duration
tv cable
1
2
3
4
5
coax cable
tv antena splitter
flexible hose
1-gang tv terminal set
utility box
0.0
0.0
m
pcs
m
pcs
pcs
15.00
60.00
6.10
90.00
25.00
total :
qty:
250.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
-
crew
labor
electrician
1
1
200.00
300.00
crew
1.0
0.0
#DIV/0!
co
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost
summary
#DIV/0!
#DIV/0!
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
4.1 bonds premium
#DIV/0!
0.0%
#DIV/0!

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1.1 labor
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
0.00
0.00
#DIV/0!
0.00
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
bill of materials
3.0 other costs
4.0 indirect cost

total
P-
2 co/day
miscellaneous
#DIV/0!
#DIV/0!
const bid cost/unit
acu grills (1-unit)

NO. OF UNIT
description
qty
1.00
-
h
0.50
0.50
0.52
sq ft
8.00
8.00
1.44
1.04
0.72
AREA
labor unit cost

equipment unit cost
material unit cost
acu grills unit cost
total cost
duration
crew
labor
qty:
668.85
5,350.80
267.54
702.04
1,638.43 sub con
13,107.43
10.70
1
1
qty
0.00
14
7.644
0.026666667
unit
pcs
pcs
kgs
gal
gal
unit wt
4.71
21.84
total wt
200.00
300.00
labor
fabrication
delivery
painting
total wt
0
305.76
305.76
0.22
0.04
0.02
0.28
mh/kg
mh/kg
mh/kg
mh/kg
description
10 mm sq bar
1 1/2 x 1 1/2 x3/16
welding rod
epoxy primer
lacquer thinner
qty
14.00
7.64
0.03
-
18,079.21
sq ft
pcf
1.38
project cost
7.5%
5,350.80
proj.supervision
5.00%
95.27
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
unit
pc
110.00
pc
340.00
kg
110.00
gal
gal
580.00
160.00
total
amount
4,760.00
840.84
15.47
5,616.31
28.57143 kg / day
no of days
equipment
project:
1.0 direct cost
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0.75
sq ft /day
0.75
sq ft /day
amount in pesos
5350.80
2140.32
5616.31
0.00
13107.43
29.60
11.84
31.07
0.00
72.50
pct wt. of total

29.60
11.84
31.07
0.00
72.50
903.96
451.98
0.00
0.00
1355.94
5.0%
2.5%
0.0%
0.0%
7.5%
5.00
2.50
0.00
0.00
7.50
0
0
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
0.00
0.00
0.00
542.38
903.96
361.58
1807.92
3.0%
5.0%
2.0%
10.0%
3.00
5.00
2.00
10.00
3615.84
20.0%
20.00
2.0 project cost
2.4

miscellaneous
3.0 other costs

unit cost

labor
summary
8.00
equipment
materials
10 mm sq bar
1 1/2 x 1 1/2 x3/16
welding rod
epoxy primer
lacquer thinner
total bid cost
P2,259.90
unit cost
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
10.7016
40 % of labor cost
18,079.21
miscellaneous
100.00
CONST BID COST/CO
telephone outlet
UNIT COST
item no.
description
qty
unit
unit cost
TELEPHONE
1
2
3
4
WIRE
1-GANG TELEPHONE MODULAR JACK
UTILITY BOX
FLEXIBLE HOSE 1/2" DIA
0.0
0.0
0.0
M
pcs
pcs
M
8.00
90.00
25.00
6.10
total :
amount
-
labor unit cost

equipment unit cost
material unit cost
outlet unit cost
total cost
duration
crew
labor
electrician
qty:
250.00
0.00
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
crew
1.0
0.0
TOTAL BID COST
SUMMARY
#DIV/0!
#DIV/0!
CO
PCF
#DIV/0!
Project cost
7.5%
Proj.Supervision
5.00%
Constn Facilities
2.50%
Indirect Eqpt
0%
Miscellaneous
0%
Others
0%
Indirect Cost
20%
Bonds Premiums
0%
Insurance Premiums
0%
Escalation
0%
Cost of Money
3%
Contingencies
5%
Contractor Tax
2%
Profit
10.0%
Total
27.5%
bill of materials
PROJECT:
1.0 DIRECT COST
AMOUNT IN PESOS
1.1 Labor
1.3 Materials
1.4 Subcontract
0.00
0.00
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
4.1 Bonds Premium
#DIV/0!
0.0%
#DIV/0!

4.3 Escalation
Cost of Money
4.5 Contingencies
4.7 Profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
2.0 PROJECT COST

2.1
2.2
2.3
2.4
Project Supervision
Indirect Equipment
Miscellaneous
3.0 OTHER COSTS
4.0 INDIRECT COST

total
P-
2 CO/DAY
Miscellaneous
#DIV/0!
#DIV/0!
basis
wood trellis
equipment
WIDTH
THICK
3
kgs
CONST BID COST/unit
LENGTH
description
16 BEAM
BEAM
12 TRELLIS
assrtd cwn
TOTAL BID COST
#DIV/0!
QTY
labor unit cost

equipment unit cost
material unit cost
trellis unit cost
total cost
duration
crew
labor
CARPENTER
NO. OF PCS
200
sundry
UNIT COST
bd ft
Project cost
10.00
Proj.Supervision
#DIV/0!
#DIV/0!
#DIV/0!
Constn Facilities
#DIV/0!
Indirect Eqpt
#DIV/0!
sub con
PMiscellaneuos
#DIV/0!
Others
Indirect Cost
crew
Bonds Premiums
1
200.00
1.0
Insurance Premiums
1
300.00
Escalation
Cost of Money
Contingecies
Contractor Tax
Profit
Total
bill of materials
qty
unit
unit cost
bdft
36.00
bdft
36.00
bdft
36.00
kg
55.00
total

fabricate/install
SUMMARY
#DIV/0!
0.00
PROJECT:
#DIV/0!
7.5%
1.0 DIRECT COST

5.00%
2.50%
0%
0%
AMOUNT IN PESOS
1.1
1.2
1.3
1.4
Labor
Direct Equipment
Materials
Subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 PROJECT COST

2.1 Project Supervision
2.2 Construction Facilities
2.3 Indirect Equipment
2.4 Miscellaneous
26.5%
3.0 OTHER COSTS
amount
P-
4.0 INDIRECT COST
50 bdft/day
50 bdft/day
4.1 Bonds Premium

Cost of Money
4.5 Contingencies
4.7 Profit
#DIV/0!
0
#DIV/0!
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
polycarbonate sheet
qty:
description
qty
area
(sq ft)
unit
sqm
area
0.00
unitcost
labor unit cost

equipment unit cost
material unit cost
stair railings unit cost
total cost
duration
amount
333.33
#DIV/0!
#DIV/0!
sub con
#DIV/0!
#DIV/0!
#DIV/0!
-
crew
labor
tinsmith
1
1
description
7x19
polycarbonate sheet
screw
polycarbonate sheet (4x16)
200.00
300.00
sqm
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
0.00
constn facilities
2.50%
indirect eqpt
0%
#DIV/0!
miscellaneous
0%
others
0%
indirect cost
20%
crew
bonds premiums
0%
1.0
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
total
27.5%
bill of materials
unit
qty
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
8000
1.5
4900

2.4 miscellaneous
amount
90.00
14,700.00
P14,790.00
total
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost
3.0 other costs

unit cost
pc
pc
pc
60.00
3.00
summary
0.00
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit

#DIV/0!
fabrication/install
1.5 sqm/day
1.5 sqm/day
summary
project:
1.0 direct cost
amount in pesos
1.1 materials
1.2 labor
1.4 subcontract
pct wt. of total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
4.0 indirect cost

4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
const bid cost/unit

#DIV/0!
glass block 8"x8"
glass blocks 8" x 8"
glass block 8"x8"
unit cost
description
area
glass block
area
0.00
qty
0.00
unit
pcs
unit cost
90
amount
0
0
labor unit cost

equipment unit cost
material unit cost
glass blocks unit cost
total cost
duration
crew
labor
tilesetter
200
#DIV/0!
#DIV/0!
#DIV/0!
qty:
0.00
0
#DIV/0!
0
#DIV/0!
sub con
crew
1.0
300
equipment
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
total bid cost

#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%
unit cost
amount
summary
project:
1.0 direct cost
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
qty
unit
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
3.0 other costs
bill of materials
description
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
4.0 indirect cost

total
P-

install
3 sqm/day
3 sqm/day
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
cabinets
bedroom closet
unit cost
qty:
labor unit cost

equipment unit cost
material unit cost
cabinet unit cost
total cost
duration
crew
1,428.57
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
qty
bill of materials
unit
equipment
description
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
lot
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
unit cost
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
20%
0%
0%
0%
3%
5%
2%
10.0%
2.0 project cost

2.1
2.2
2.3
2.4
27.5%
5.0%
project supervision
indirect equipment
miscellaneous
3.0 other costs

amount
4.0 indirect cost
3/16 ordinary plywood

gd lumber 2 x 3 x 10ft
gd lumber 2 x 3 x 12ft
gd lumber 1 1/2 x 2 x 8ft
gd lumber x 2 x 8ft
gd lumber x 2 x 10ft
plyboard ord
finishing nail
stick well
concealed hinges
closet handle
aluminum pipe 1 dia 16 ft
flanges 1 dia
lockset
half c moulding x x 10'
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
kg
pcs
pcs
pcs
pcs
pcs
pcs
250.00
180.00
216.00
72.00
44.00
55.00
710.00
75.00
120.00
25.00
25.00
240.00
30.00
75.00
55.00
total
P-

install
0.35 sqm/day
sqm/day
0.35 sqm/day
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
const bid cost/unit
cornice
unit cost
description
length
w/ 10 per cent allowance
perimeter
0.00
l ft
0.00
0.00
0.00
0.00
0.00
qty
0.00
0.00
0.00
0.00
0.00
unit
pcs
pcs
pcs
pcs
unit cost
330.40
247.80
165.20
amount
-
qty:
labor unit cost

equipment unit cost
material unit cost
base board 4
total cost
duration
crew
labor
carpenter
6.67
#DIV/0!
#DIV/0!
#DIV/0!
0.00
-
#DIV/0!
0.00
sub con
-
1
1
200.00
300.00
crew
1.0
equipment
#DIV/0!
lft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
total bid cost

#DIV/0!
#DIV/0!
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1 labor
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%
qty
unit
0.00 pcs
0.01 kg
0.00 can
0.00 pcs
unit cost
0.00
70.00
120.00
2.00
total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
2.0 project cost

2.4 miscellaneous
3.0 other costs
bill of materials
description
cornice
finshing nail
stikwell
screw with tox
#DIV/0!
#DIV/0!
amount
0.00
0.37
0.00
0.00
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
P0.37
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

install
75 lf/day
pcs/ day
75 pcs/ day
miscellaneous
miscellaneous
mouldings
cast in place
const bid cost/lm

#DIV/0!
concrete moldings 4
unit cost
length m
qty:
labor unit cost

equipment unit cost
material unit cost
concrete molding unit cost
total cost
duration
crew
labor
mason
60.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
-
0
1
200.00
300.00
crew
2.0
equipment
description
qty
- Welding rod
concrete moldings 4
Concrete moulding canvass @ lolong bruzon
Cel no 0918-534-9586
Cement
0
Sand
0
lm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost

#DIV/0!
summary
project:
#DIV/0!
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
bill of materials
unit
unit cost
Kgs
Lm
100.00
85.00
Bags
Cu m
205.00
500.00
amount
-
3.0 other costs
total
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
1 man/2 lm/ day
10.00
10.00
miscellaneous
mh / lm
mh / lm
#DIV/0!
mouldings
cast in place
const bid cost/lm

#DIV/0!
concrete moldings 5
unit cost
length m
qty:
labor unit cost

equipment unit cost
material unit cost
total cost
duration
crew
labor
mason
60.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
sub con
-
0
1
200.00
300.00
crew
2.0
equipment
description
-
qty
Welding rod
concrete moldings 5
Concrete moulding canvass @ lolong bruzon
Cel no 0918-534-9586
Cement
0
Sand
0
lm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost

#DIV/0!
summary
project:
#DIV/0!
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
bill of materials
unit
unit cost
Kgs
Lm
100.00
120.00
Bags
Cu m
205.00
500.00
amount
-
3.0 other costs
total
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
1 man/2 lm/ day
10.00
10.00
miscellaneous
mh / lm
mh / lm
#DIV/0!
const bid cost/unit
base board 4 (bb 1- 4b) x 14 ft

Perimeter
L ft
0.00
qty
0.00
unit
Pcs
qty:
labor unit cost

equipment unit cost
material unit cost
Base board 4
total cost
duration
crew
6.67
0.00
-
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
labor
Carpenter
total bid cost
#DIV/0!
unit cost
description
Grnd & 2nd floor
1
1
200.00
300.00
crew
1.0
equipment
l ft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
summary
#DIV/0!
item no.27
project:
1.0 direct cost
5.00%
2.50%
0%
0%
amount in pesos
1.1 labor
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%
Length
qty
unit
0.00 PCS
0.01 Kg
0.00 Can
0.00 PCS
unit cost
341.60
75.00
120.00
2.00

2.4 miscellaneous
3.0 other costs
total bid cost
#DIV/0!
summary
project:
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
100.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
0.0%
0.0%
0.00
0.39
0.00
0.00
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

75 lf/day
PCS/ DAY
75 PCS/ DAY
miscellaneous
const bid cost/unit
P0.39
W/ 10 per cent allowance
install
coats
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
amount
lft
total
1.0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
0.00
#DIV/0!
2.0 project cost
bill of materials
description
Base board 4 (BB 1- 4b) x 14 ft
Finshing nail
Stikwell
Screw with tox
painting works
enamel
#DIV/0!
7.5%
miscellaneous
PAINTING WORKS
varnish
2.0
DESCRIPTION
HANDRAIL
KING POST
BASEBOARD
CORNICE
CABINET
CAPIZ
DOOR
DOOR CASING
TOTAL
qty:
0.00
0.00
0.00
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter
83.33
#DIV/0!
#DIV/0!
#DIV/0!
SUMMARY
#DIV/0!
PROJECT:
SQM
PCF
Project cost
0.00
Proj.Supervision
0.00
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.00
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
0.00
#DIV/0!
sub con
0.00
1.00
1.00
TOTAL BID COST
#DIV/0!
0.00
AREA
0.00
0.00
0.00
0.00
CONST BID COST/unit

COATS
UNIT COST
200.00
300.00
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
1.0 DIRECT COST

1.1 Labor
1.3 Materials
1.4 Subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
qty
bill of materials
unit
0.000
gal
0.000
Lit
0.000
gal
0.000
Pcs
0.000
kgs
1.000
Pcs
0.000
gal
unit cost
160.00
135.00
470.00
10.00
50.00
75.00
960.00
2.1
2.2
2.3
2.4
Project Supervision
Indirect Equipment
Miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount
75.00
75.00
total
4.0 INDIRECT COST

4.1 Bonds Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.7 Profit
#DIV/0!
1man/20sqm/day
1 man/ 2 sqm/day
0.40 MH/sqm
4.00 MH/sqm
MH/sqm
6.00
.
description
LACQUER THINNER
CLEAR GLOSS
SANDING SEALER
LACQUER FLO
SANDING PAPER
STOPA
Polyurethane(top coat)
spreading rate
0.04 GAL/SQM
0.0400
0.09 GAL/SQM/COAT
0.0882
0.16QRT/SQM
0.16000
0.26QRT/SQM
0.26
1.50PC/SQM
##########
1 KG/SQM
0.52910053
0.04
0.04
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
27.5%

ENAMEL/spreading rate
Door preparation
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
2.0 PROJECT COST
3.0 OTHER COSTS

description
lacquer thinner
Polyurethane reducer
sanding sealer
sanding paper
stopa
paint brush
polyurethane(top coat)
AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!
gal/sqm
gal/sqm
gal/sqm
ps/sqm
gal/sqm/coat
#DIV/0!
const bid cost/unit
gi canopy
unit cost
description
qty
h
0.70
length m
3.00
sq ft
- sq ft
area
materials
3/16 x 1 flat bar
L 1 1/2 x 1 1/2 x 3/16
Design (lace) x 8'
welding rod
Epoxy primer
Lacquer thinner
qty
3
3
2
2
2.0442375
0
0
total wt
unit
pcs
pcs
pcs
pcs
kgs
gal
gal
unit wt
total wt
5.4165
16.2495
21.84
65.52
labor unit cost

equipment unit cost
material unit cost
unit cost
total cost
duration
crew
labor
qty:
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
#DIV/0!
1
1
#DIV/0!
#DIV/0!
200.00
300.00
crew
1
equipment
description
3/16 x 1 flat bar
L 1 1/2 x 1 1/2 x 3/16
Design (lace) x 8'
welding rod
Epoxy primer
Lacquer thinner
qty
3.00
3.00
2.00
2.00
2.04
-
bill of materials
unit
pc
pc
pc
PCS
kg
gal
gal
total bid cost
#DIV/0!
#DIV/0!
sq ft
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
summary
project:
1.0 direct cost
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
4.1 bonds premium

4.3 escalation
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.0%
5.0%
2.0%
10.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
20.0%
#DIV/0!
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.0 project cost
2.4

miscellaneous
3.0 other costs

unit cost
170.00
340.00
520.00
200.00
100.00
580.00
160.00
total
amount
510.00
1,020.00
1,040.00
400.00
204.42
3,174.42
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
4.0 indirect cost
81.7695
0.00
sq ft /day
0.00
sq ft /day
labor
fabrication
delivery
painting
labor
no of days
equipment
0.22
0.04
0.02
0.28
mh/kg
mh/kg
mh/kg
mh/kg
#DIV/0!
28.57143 kg / day
2.861933
40 % of labor cost
miscellaneous
#DIV/0!
CONST BID COST/unit
cabinetry (kit hanging cabinet & bedroom closets)

UNIT COST
qty:
labor unit cost

equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
1,428.57
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1
1
200.00
300.00
equipment
description
qty
#DIV/0!
lot
PCF
Project cost
Proj.Supervision
#DIV/0!
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
Total
bill of materials
unit
unit cost
TOTAL BID COST
SUMMARY
#DIV/0!
#DIV/0!
PROJECT:
7.5%
1.0 DIRECT COST

5.00%
2.50%
0%
0%
0%
1.1
1.2
1.3
1.4
Labor
Direct Equipment
Materials
Subcontract
AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
20%
0%
0%
0%
3%
5%
2%
10.0%
2.0 PROJECT COST

2.1
2.2
2.3
2.4
27.5%
5.0%
Project Supervision
Indirect Equipment
Miscellaneous
3.0 OTHER COSTS
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount
4.0 INDIRECT COST
Bedroom cabinets
Gd lumber 2 x 3 x 10ft
cornice CN 1-4B 8FT
Gd lumber x 2 x 10ft
Plyboard ord
Finishing nail
Stick well
Concealed hinges
Closet handle stainless
Aluminum pipe 1 dia 16 ft
Flanges 1 dia
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Kg
Pcs
Pcs
Pcs
Pcs
180.00
216.00
144.00
188.80
30.00
710.00
75.00
120.00
36.00
120.00
240.00
30.00
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Sq ft
Kg
Kg
710.00
144.00
36.00
120.00
200.00
188.80
35.00
120.00
75.00
hanging cabinet
Plyboard ord
Concealed hinges
Handle
French type cabinet door
cornice CN 1-4B 8FT
Glass 1/8 thk
Stick well
Finishing nail
total
0.35 sqm/day
sqm/day
0.35 sqm/day
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
P-

install
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.1 Bonds Premium

4.3 Escalation
Cost of Money
4.5 Contingencies
4.7 Profit
#N/A
#DIV/0!
#DIV/0!
const bid cost/unit
door casing 3 x 14 ft
Perimeter
Second
L ft
0.00
0.00
Length
qty
0.00
unit
Pcs
0.00
Pcs
lft
qty:
labor unit cost

equipment unit cost
material unit cost
Base board 4
total cost
duration
crew
labor
Carpenter
6.67
0.00
-
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
crew
1.0
W/ 10 per cent allowance

equipment
description
Door casing 3 x 14 ft
Finshing nail
Stikwell
Screw with tox
total bid cost
#DIV/0!
unit cost
description
Grd
bill of materials
unit
qty
0.00 PCS
0.01 Kg
0.00 Can
0.00 PCS
lft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
unit cost
212.80
70.00
120.00
2.00
total
#DIV/0!
#DIV/0!
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1 labor
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
2.0 project cost

2.4 miscellaneous
3.0 other costs

amount
0.00
0.37
0.00
0.00
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
P0.37
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

install
75 lf/day
PCS/ DAY
75 PCS/ DAY
miscellaneous
miscellaneous
CONST BID COST/unit
king post 4 x 4
labor unit cost
equipment unit cost
material unit cost
unit cost
total cost
duration
crew
labor
carpenter
equipment
description
#DIV/0!
qty:
0.00
pc
PCF
Project cost
250.00
Proj.Supervision
#DIV/0!
#DIV/0!
Constn Facilities
#DIV/0!
#DIV/0!
Indirect Eqpt
#DIV/0!
sub con
PMiscellaneous
#DIV/0!
Others
Indirect Cost
crew
Bonds Premiums
1
200.00
1.0
Insurance Premiums
1
300.00
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
bill of materials
qty
unit
unit cost
TOTAL BID COST
SUMMARY
#DIV/0!
PROJECT:
7.5%
1.0 DIRECT COST

5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
Labor
Direct Equipment
Materials
Subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
AMOUNT IN PESOS
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 PROJECT COST

2.1
2.2
2.3
2.4
Project Supervision
Indirect Equipment
Miscellaneous
0.00
0.00
0.00
0.00
0.00
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0.0%
0.0%
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
27.5%
3.0 OTHER COSTS
amount
4.0 INDIRECT COST
king post 4 x 4
pc
800
4.1 Bonds Premium

4.3 Escalation
Cost of Money
4.5 Contingencies
4.7 Profit
total
P-

install
2 ft/day
2 ft/day
SUMMARY
PROJECT:
1.0 DIRECT COST
AMOUNT IN PESOS
1.1
1.2
1.3
1.4
Materials
Labor
Direct Equipment
Subcontract
2.1
2.2
2.3
2.4
#DIV/0!
0.00
0.00
0.00
#DIV/0!
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Project Supervision #DIV/0!

Construction Facilities#DIV/0!
Indirect Equipment #DIV/0!
Miscellaneous
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 PROJECT COST
3.0 OTHER COSTS
4.0 INDIRECT COST

4.1
4.2
4.3
4.4
4.5
4.6
4.7
Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contingencies
Contractor's Tax
Profit
#DIV/0!
#DIV/0!
#DIV/0!
moldings
cast in place
const bid cost/lm

#DIV/0!
concrete balluster
unit cost
labor unit cost
equipment unit cost
material unit cost
total cost
duration
crew
labor
mason
qty:
50.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
equipment
description
1.0 cement
2.0 sand
Welding rod
Baluster (concrete)
qty
2.00
0.50
1.00
lm
pcf
project cost
proj.supervision
0.00
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost

#DIV/0!
0.00
bill of materials
unit
bags
cum
Kgs
Pcs
summary
project:
#DIV/0!
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
unit cost
205.00
500.00
110.00
100.00
amount
410.00
250.00
110.00
-
total
770.00
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
1 man/2 lm/ day
10.00
10.00
miscellaneous
mh / lm
mh / lm
#DIV/0!
CONST BID COST/unit
decorative fixed capiz

qty:
DESCRIPTION
W
0.3
QTY
Ht
1.2
AREA
sqft
0.00
AREA
0.00
UNIT
UNITCOST
set/s
300.00
labor unit cost

AMOUNT
equipment unit cost
material unit cost
Capiz
- total cost
duration
- crew
labor
14.29
#DIV/0!
#DIV/0!
-
#DIV/0!
#DIV/0!
sub con
1
1
TOTAL BID COST
SUMMARY
#DIV/0!
SQFT
PCF
#DIV/0!
Project cost
7.5%
Proj.Supervision
5.00%
#DIV/0!
Constn Facilities
2.50%
Indirect Eqpt
0%
#DIV/0!
Miscellaneous
0%
Others
0%
Indirect Cost
20%
crew
Bonds Premiums
0%
1.0
Insurance Premiums
0%
PROJECT:
0.00
200.00
300.00
carpenter
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
equipment
qty
1.1
1.2
1.3
1.4
Total
27.5%
unit cost
amount
Labor
Direct Equipment
Materials
Subcontract
2.1
2.2
2.3
2.4
Project Supervision
Indirect Equipment
Miscellaneous
3.0 OTHER COSTS
unit
AMOUNT IN PESOS
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 PROJECT COST
0%
3%
5%
2%
10.0%
bill of materials
description
1.0 DIRECT COST
0.00
0.00
0.00
0.00
0.00
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0.0%
0.0%
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
4.0 INDIRECT COST
P-
total
4.1 Bonds Premium

4.3 Escalation
Cost of Money
4.5 Contingencies
4.7 Profit

install
35 sqft/day
35 sqft/day
SUMMARY
PROJECT:
1.0 DIRECT COST
AMOUNT IN PESOS
1.1
1.2
1.3
1.4
Materials
#DIV/0!
Labor
0.00
Direct Equipment
0.00
Subcontract
0.00
#DIV/0!
2.1
2.2
2.3
2.4
PCT WT. OF TOTAL

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Project Supervision
#DIV/0!
#DIV/0!
Indirect Equipment
#DIV/0!
Miscellaneous #DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
Bonds Premium#DIV/0!
Insurance Premium
#DIV/0!
Escalation
#DIV/0!
Cost of Money #DIV/0!
Contingencies #DIV/0!
Contractor's Tax#DIV/0!
Profit
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 PROJECT COST
3.0 OTHER COSTS
4.0 INDIRECT COST

4.1
4.2
4.3
4.4
4.5
4.6
4.7
#DIV/0!
#DIV/0!
#DIV/0!
floor finishes
assorted pebbles
description
total volume
qty
width m
length m
area sqm
-
unit cost
labor unit cost
equipment unit cost
material unit cost
Pebble unit cost
total cost
duration
crew
labor
Tile setter
description
pebbles
cement
sand
const bid cost/unit

#DIV/0!
sqm
pcf
project cost
125.00
proj.supervision
#DIV/0!
#DIV/0!
constn facilities
#DIV/0!
indirect eqpt
#DIV/0!
sub con
miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty
unit
unit cost
can
200.00
bag
205.00
cum
500.00
total bid cost
classb
qty:
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
amount
-
total
4.0 indirect cost
P-
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit
#DIV/0!
4.00
mh / sqm
0.66
0.02
1.00
bag/sqm
cum/sqm
can / sq m
scratch coat
20 1:2
cement
sand
pebbles
miscellaneous
#DIV/0!
wall cladding
adobe 12 x 12 x 4
description
total volume
qty
width m
length m
area sqm
-
unit cost
labor unit cost
equipment unit cost
material unit cost
total cost
duration
crew
labor
Tile setter
description
adobe 12 x 12 x 4
cement
sand
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
classb
qty:
sqm
pcf
project cost
166.67
proj.supervision
#DIV/0!
#DIV/0!
constn facilities
#DIV/0!
indirect eqpt
#DIV/0!
sub con
miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty
unit
unit cost
pcs
35.00
0
0.000
0.00
bags
cum
205.00
500.00
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
amount
-
total
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
P-
#DIV/0!
scratch coat
tile installation
cleaning
1 man/6 sqm/ day

1 man/6 sqm/ day
1 man/18 sqm/ day
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
scratch coat
20 1:2
cement
sand
adhesives
tiles
muriatic acid
miscellaneous
#DIV/0!
wall cladding
brick red 2 x 4 x 8
description
total volume
qty
width m
length m
area sqm
-
unit cost
labor unit cost
equipment unit cost
material unit cost
total cost
duration
crew
labor
Tile setter
description
brick red 2 x 4 x 8
cement
sand
const bid cost/unit
total bid cost
#DIV/0!
#DIV/0!
#DIV/0!
classb
qty:
sqm
pcf
project cost
166.67
proj.supervision
#DIV/0!
#DIV/0!
constn facilities
#DIV/0!
indirect eqpt
#DIV/0!
sub con
miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1
200.00
1
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty
unit
unit cost
pcs
7.00
0
0.000
0.00
bags
cum
205.00
500.00
summary
project:
7.5%
1.0 direct cost

5.00%
2.50%
0%
0%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.0 project cost

2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
27.5%
3.0 other costs
amount
-
total
4.0 indirect cost

4.1 bonds premium
4.3 escalation
cost of money
4.5 contingencies
4.7 profit
P-
#DIV/0!
scratch coat
tile installation
cleaning
1 man/6 sqm/ day

1 man/6 sqm/ day
1 man/18 sqm/ day
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
scratch coat
20 1:2
cement
sand
adhesives
tiles
muriatic acid
miscellaneous
#DIV/0!
const bid cost/unit
border
coats
qty:
unit cost
description
ht
open
labor unit cost

equipment unit cost
material unit cost
painting unit cost
total cost
duration
0.00
total
20.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
0.00
crew
border 8cm
labor
labor
1.00
1.00
equipment
500.00
description
qty
0.00
#DIV/0!
sqm
pcf
project cost
0.00
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total bid cost
200.00
300.00
bill of materials
unit
roll/5m
summary
#DIV/0!
#DIV/0!
0.00
length
project:
0.08
1.0 direct cost

0.05
0.03
0.00
0.00
amount in pesos
1.10 labor
1.30 materials
1.40 subcontract
0.00
0.20
0.00
0.00
0.00
0.03
0.05
0.02
0.10
pct wt. of total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.05
0.03
0.00
0.00
0.08
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
2.0 project cost

2.40 miscellaneous
0.28
3.0 other costs
unit cost
420.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
0.00
#DIV/0!
amount
0.00
4.0 indirect cost
total
0.00
4.10 bonds premium

4.30 escalation
cost of money
4.50 contingencies
4.70 profit
#DIV/0!
25.00 m/day
25.00 m/day
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
miscellaneous
#DIV/0!
description
qty
width m
length m
area sqm
total volume
- sqm
floor finishes
concrete trellis
unit cost
labor unit cost
equipment unit cost
material unit cost
cer tile works unit cost
total cost
duration
crew
labor
tilesetter
description
concrete trellis 3 x 6 x 2.2
classb
qty:
95.45
1,050.00
12.93
738.08
833.53 sub con
9,168.84
1.50
2
1
200.00
300.00
const bid cost/unit

P1,149.70
pcs
pcf
project cost
1,050.00
proj.supervision
12.93
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
11.00
bill of materials
unit
pcs
qty
11.00
total bid cost

12,646.67
1.38
7.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
indirect equipment
miscellaneous
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
amount in pesos
1050.00
0.00
8118.84
0.00
9168.84
8.30
0.00
64.20
0.00
72.50
pct wt. of total

8.30
0.00
64.20
0.00
72.50
632.33
316.17
0.00
0.00
948.50
5.0%
2.5%
0.0%
0.0%
7.5%
5.00
2.50
0.00
0.00
7.50
0
0
0.0%
0.0%
0.00
0.00
0.00
0.00
0.00
379.40
632.33
252.93
1264.67
2529.33
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
0.00
0.00
0.00
3.00
5.00
2.00
10.00
20.00
2.0 project cost
27.5%
3.0 other costs
unit cost
580.00
amount
6,380.00
205.00
500.00
100.00
1,500.00
152.21
20.63
66.00
4.0 indirect cost

delivery charge
Cement
Sand
Welding rod
0.7425
0.04125
0.66
Bags
Cu m
Kgs
total
P8,118.84
4.1 bonds premium

4.3 escalation
cost of money
4.5 contingencies
4.7 profit

12,646.67
7.33
miscellaneous
trellis/day
100.00

Cost Estimate Template

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost Estimate Template

Uploaded by

Copyright:

Available Formats

PROJECT :

Doors, Jambs & Accessories

tiles @ kitchen counter

steel door & jamb / manual

window steel casement

ceramic tiles 12 x 12"

Doors, Jambs & Accessories (materials)

Plumbing Works (materials)

Engr. Agapito C. Caparas

Engr. Joel H. Alejandrino

PROPOSED BUYER'S TOTAL COST :

materials price ref: 03-15-10

PROPOSED CONTRACTOR'S TOTAL COST:

TOTAL MATERIAL COST

TOTAL EQUIPMENT COST

TOTAL LABOR COST

TOTAL DIRECT COST

Tile span (long span) .4mm thick

APO (Puyat steel Corp.)

4.5 mm thk cement board in metal furring

Ground flr 12 x 12 ceramic tiles (polished)

with pvc anti skid on

Steps & Landing Concrete

Doors & Jambs

Main door - steel door 2.1 x 0.9 m

Floor tiles 8 x 8 ceramic tiles

HCG Pissarro Package I

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

Artes Myer Emperor Package

Bath tub (1.70 m) with telephone shower

Royal Tern Penguin

Shower head & valve

Fresh water line

Counter top & splash wall - 8x 8 ceramic tiles

cut to desire shape

top with boysen (acrytex clear)

stone age (castle stone)

painted with boysen

Noted & approved by:

Tile span (long span) .4mm thick

APO (Puyat steel Corp.)

4.5 mm thk cement board in metal furring

Ground flr 12 x 12 ceramic tiles (polished)

with pvc anti skid on

Steps & Landing Concrete

Doors & Jambs

Main door - panel door 2.1 x 0.9 m

painted w/ boysen (acrytex)

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

Bath tub (1.70 m ) with telephone shower

Royal Tern (Penguin)

Shower head & valve

Fresh water line

cut to desire shape

top with boysen (acrytex clear)

Noted & approved by:

stone age (castle stone)

Painted w/ boysen roof guard

4.5 mm thk cement board on metal furring

Ground flr 12 x 12 ceramic tiles (polished)

Exposed tile edges w/ tile trim

Doors & Jambs

Main door - flush door 2.1 x 0.9 m