Академический Документы
Профессиональный Документы
Культура Документы
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
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
x
x
x
x
x
x
900
700
800
700
800
600
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
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
3.00
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 700 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
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
Amando M. Buhain
President
UC
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
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!
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
corr gi sheet ga# 26
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
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
#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
c purlins 2"x 4" ga 16
0.00
c purlins 2"x 3" ga 16
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
flush door 2.1 m x 0.7 m w/ steel jamb
0.00
flush door 2.1 m x 0.8 m w/ steel jamb
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!
latex paint semi gloss
#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
cornice 3 (cn 1 3b) x 14 ft
0.00
cornice 2 (cn 1 2b) x 14 ft
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
3" dia upvc coupling
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
#10 awg stranded wire
0.00
#12 awg stranded wire
0.00
#14 awg stranded wire
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
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!
#N/A
#N/A
TOTAL
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
Project
Floor Area
Location
Buyer
0.00 sqm
-
ITEM
0
MATERIALS SPECIFICATION
FINISHES
BRAND
Roofing
pre-painted
pre-painted
Ceiling
painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen
Flex boards
Pateco
Pateco
Pateco
Flooring
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Stair
12 x 12 ceramic tiles
with brass anti-skid
painted w/ boysen
painted w/ boysen
Tenzen/Lepanto/Euro tiles
Raven
Sash Factory
Sash Factory
Rapid Forming
Rapid Forming
Sash Factory
Pateco
Poly door
Rapid Forming
Sash Factory
Yale L6267 ET US5
Yale CBCA 5057 US5
Yale
Handrail 3 x 3 wood
King post 4 x 4 wood
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
unglazed
glazed
glazed
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Water closet (CS4338PBDF) & wash basin with long pedestal (LF368)
w/ faucet (LF3000) , soap holder (BA31 ) & paper holder (BA38)
white
white
acrylic white
chrome plated
chrome plated (JM-9719-220)
WB
Distributed by best tank
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
glazed
glazed
stainless ( CBS-3617-327)
stainless ( CBS-3018-331)
chrome plated (JM-9814-231)
painted with boysen
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Distributed by best tank
Distributed by best tank
Distributed by best tank
Pateco
Kitchen Nook
granite slab
China
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
Prepared by:
MMC
Office Engineer
Checked by:
Engr. Agapito C. Caparas
AVP Engineering & Construction
Miscellaneous
Project
Floor Area
Location
Buyer
0.00 sqm
-
ITEM
0
MATERIALS SPECIFICATION
FINISHES
BRAND
Roofing
pre-painted
pre-painted
Ceiling
painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen
Flex boards
Pateco
Pateco
Pateco
Flooring
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Stair
12 x 12 ceramic tiles
With anti-skid
painted w/ boysen
painted w/ boysen
Tenzen/Lepanto/Euro tiles
Raven
Sash Factory
Sash Factory
Sash Factory
Sash Factory
Sash Factory
Pateco
Poly door
Rapid Forming
Sash Factory
Yale
Yale
Handrail 3 x 3 wood
King post 4 x 4 wood
Windows
Casement steel
Glass smoked 1/8 thick
painted w/ boysen
Comfort Room
Floor tiles 8 x 8
Wall tiles 12 x 8 (6 layer w/ border @ middle)
Border tiles 3 x 8
unglazed
glazed
glazed
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Water closet (CS4338PBDF) & wash basin with long pedestal (LF368)
w/ faucet (LF3000) , soap holder (BA31 ) & paper holder (BA38)
white
HCG
Pissarro Package I
white
Artes Myer
Emperor (AMB-150DF)
acrylic white
chrome plated
chrome plated (JM-9719-220)
WB
Distributed by best tank
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
Kitchen counter cabinet (design F)
glazed
glazed
stainless ( CBS-3617-327)
stainless ( CBS-3018-331)
chrome plated (JM-9814-231)
painted with boysen
granite slab
stainless
manufactured stone
Royu
Royu
Royu
Royu
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Distributed by best tank
Distributed by best tank
Pateco
Other Finishes
Railings at balcony
Wall Cladding
Base board
Prepared by:
MMC
Office Engineer
Checked by:
Engr. Agapito C. Caparas
AVP Engineering & Construction
PROJECT
LOCATION
FLOOR AREA
BUYER
ITEM
MATERIALS SPECIFICATION
FINISHES
BRAND
Roofing
Corrugated GI sheet Ga 26
Accessories plain GI sheet
Ceiling
Painted w/ boysen
Flex boards
Flooring
Tenzen/Lepanto/Euro tiles
sash factory
sash factory
sash factory
Poly door
Rapid forming
Yale
Comfort Room
Floor tiles 8 x 8
Wall tiles 12 x 8 (6 layer w/ border @ middle)
Border tiles 3 x 8
Unglazed
Glazed
Glazed
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
White
Royal tern
Chrome plated
Chrome plated (JM-9719-220)
WB
Distributed by best tank
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
Kitchen counter cabinet (design F)
Glazed
Glazed
Stainless 16 x 24 (BS-2416)
KS-1203
Painted w/ boysen (QDE)
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Distributed by best tank
Distributed by best tank
Wall Cladding
Manufactured Stone
Prepared by:
MMC
Office Engineer
Checked by:
Engr. Agapito C. Caparas
AVP Engineering & Construction
Royu
Royu
Royu
Royu
item no
materials
unit
price
earth works
1.00
2.00
common borrow
lahar
cu m
cu m
150.00
250.00
bag
cum
cum
pc
pc
205.00
500.00
700.00
7.00
8.00
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
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
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
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
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
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
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
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
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
175216638.xls.ms_officeMATERIALSPRICELIST9/25/2013
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
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
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
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
per day
per day
2 upvc
3 upvc
4 upvc
p trap 2" dia.
wye reducer 4" x 2"
wye 4" dia
elbow 45-4
elbow 45-3
elbow 45-2
elbow 90-4
elbow 90-3
elbow 90-2
tee reducer 4 x 2
tee reducer 4 x 3
clean out 4" dia w/ cover
clean out 2" dia w/ cover
tee 4
tee 3
tee 2
coupling 4
coupling 3
coupling 2
175216638.xls.ms_officeMATERIALSPRICELIST9/25/2013
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
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
code no
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
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
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
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
concreting works
concreting
3000 psi
unit cost
qty
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
#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
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:
on:
material computation:
bag/cum
cum/cum
cum/cum
#DIV/0!
crew
1.00
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
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
material computation:
install
erect
dismantel
repair
#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
material computation:
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
-
concreting works
concreting
3000 psi
unit cost
qty
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
labor cost computation:
mixing and placing concrete manually
2cum/day
2
one bagger mixer
2
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4" 1cum/cum
9
0.5
1
#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%
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:
on:
material computation:
bag/cum
cum/cum
cum/cum
#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%
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
lab
install
erect
dismantel
repair
100 kg/day
material computation:
#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
material computation:
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
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
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
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
concreting
3000 psi
unit cost
qty
description
Cement
Sand s-1
Gravel 3/4"
0.00
750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-
equipment
one bagger mixer
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
labor cost computation:
mixing and placing concrete manually
2cum/day
2 cum/day
2
one bagger mixer
2
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4" 1cum/cum
pcf
9
0.5
1
rebars
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%
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
material computation:
bag/cum
cum/cum
cum/cum
#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%
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
install
erect
dismantel
repair
kg/day
material computation
qty
#DIV/0!
sqm
#DIV/0!
#DIV/0!
0.00
-
#DIV/0!
sub con
#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
material computation:
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
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
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
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
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
concreting
3000 psi
unit cost
#DIV/0!
qty
0.00
750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-
equipment
one bagger mixer
6
1
200.00
300.00
500
#DIV/0!
crew
1
bill of materials
description
Cement
Sand s-1
Gravel 3/4"
qty
unit
- bags
- cum
- cum
unit cost
205.00
500.00
700.00
total
labor cost computation:
mixing and placing concrete manually
2cum/day
2
one bagger mixer
2
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4" 1cum/cum
9
0.5
1
#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%
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
#DIV/0!
kg
#DIV/0!
#DIV/0!
0.00
-
#DIV/0!
#DIV/0!
sub con
200.00
300.00
crew
1.0
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
bill of materials
unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
unit cost
2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94
amount
30.03
31.11
30.97
30.95
33.21
60.00
100 kg/day
material computation:
forms
forms
coco lumber
unit cost
qty
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
8 sqm/day
8 sqm/day
material computation:
pcf
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
-
#DIV/0!
-
#DIV/0!
200.00
crew
1
equipment
bill of materials
1.50
1.50
material computation:
manual computation
volume =
soil type =
difficulty factor =
0 cum
common earth
1
(1)(1)(200)
(1)(1.5)
133.3333333 php/cum
(0)(1)
(1.5)(1)(6)
0 days
0 days
#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
cum/day
material computation:
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
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:
description
lahar
80.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
200.00
bill of materials
unit
cum
qty
0.00
1 man/3cum/ day
material computation:
earthfill
1cum x 1.30 sf
MANUAL COMPUTATION
volume =
soil type =
0 cum
lahar
difficulty factor =
(1)(1)(200)
(1)(2.5)
=
Labor cost =
80 php/cum
- Php
(0)(1)
(2.5)(1)(4)
Duration =
Say=
0 Days
0 Days
material computation:
volume =
0 cum
material unit cost =
250 php/cum
Material cost = material unit cost x volume
Material cost = (0)(250)
=
- Php
#DIV/0!
php/cum
#DIV/0!
crew
1
#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
cum/day
2.50
cum/day
1.3
cum/cum
material computation:
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!
project supervision
construction facilities
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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:
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
1 man/3cum/ day
2.50
2.50
material computation:
earthfill
1cum x 1.30 sf
1.3
MANUAL COMPUTATION
volume =
soil type =
0 cum
lahar
difficulty factor =
(1)(1)(200)
(1)(2.5)
=
Labor cost =
80 php/cum
- Php
(0)(1)
(2.5)(1)(4)
Duration =
Say=
0 Days
0 Days
material computation:
volume =
0 cum
material unit cost =
150 php/cum
Material cost = material unit cost x volume
Material cost = (0)(150)
=
- Php
#DIV/0!
php/cum
#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
amount
4.0 indirect cost
4.1
4.2
4.3
4.5
4.6
4.7
total
cum/day
material computation:
cum/cum
amount in pesos
labor
direct equipment
materials
subcontract
project supervision
construction facilities
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#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!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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:
13.33
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
equipment
plate compactor
description
200.00
500.00
bill of materials
unit
qty
1 man/16cum/ day
compactor/plate
20cum/day
material computation:
earthfill
1cum x 1.30 sf
MANUAL COMPUTATION
volume =
soil type =
0 cum
lahar
difficulty factor =
(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
crew
1
#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
cum/day
15.00
cum/day
cum/day
material computation:
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!
project supervision
construction facilities
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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
total area
masonry works
qty
opening sqm
length m
depth m
-
area sqm
-
#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
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!
#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!
labor cost computation:
laying 5" chb
6 sqm/man day
5.50 sqm/day
5.50 sqm/day
material computation:
description
1.0 cement
2.0 sand
3.0 5" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
1.60
19.51
0.08
1.76
71.43
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
MANUAL COMPUTATION
Area =
CHB SIZE =
0 Sqm
5 in.
(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
material computation:
Area =
0 Sqm
Cement factor:
1.6 sqm/bag
Sand factor:
19.51 sqm/cum
5 in chb factor:
0.0769 sqm/pc
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
- 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
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:
description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire
summary
project:
total
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!
#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!
labor cost computation:
laying 5" chb
5.50 sqm/day
5.50 sqm/day
material computation:
description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
class a
1bag/2.4 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
2.40
29.50
0.08
1.76
71.43
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
MANUAL COMPUTATION
Area =
CHB SIZE =
0 Sqm
4 in.
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
material computation:
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 material cost =
Material unit cost =
Total cost: Labor cost + material cost
- Php
Labor cost + material cost
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
-
total area
description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire
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 unit cost =
Labor cost =
Duration =
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
Cement:
=
Sand:
=
5 in chb:
=
10 mm rsb :
=
Tie wire :
Tie wire =
Total material cost =
Material unit cost =
Total cost:
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
#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
amount
-
total
5.50 sqm/day
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
5.50 sqm/day
material computation:
class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
2.40
29.50
0.08
1.76
71.43
0 Sqm
4 in.
1
1
2
200 Per day
300 Per day
5.5 sqm/day
( labor+skilled)
capacity
(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
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!
Labor cost + material cost
- Php
Labor cost + material cost
Area
#DIV/0!
php/sqm
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
amount in pesos
labor
direct equipment
materials
subcontract
project supervision
construction facilities
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#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!
#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!
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
#DIV/0!
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013
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
-
total area
description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire
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 unit cost =
Labor cost =
Duration =
175216638.xls.ms_officeMASONRYabove rb9/25/2013
=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:
4 in chb factor:
1o mm rsb factor
Tie wire factor :
Cement:
=
Sand:
=
5 in chb:
=
10 mm rsb :
=
Tie wire :
Tie wire =
Total material cost =
Material unit cost =
Total cost:
175216638.xls.ms_officeMASONRYabove rb9/25/2013
#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
construction facilities
indirect equipment
miscellaneous
total
amount
-
5.50 sqm/day
175216638.xls.ms_officeMASONRYabove rb9/25/2013
5.50 sqm/day
material computation:
class a
1bag/1.6 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
2.40
29.50
0.08
1.76
71.43
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
175216638.xls.ms_officeMASONRYabove rb9/25/2013
(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!
Labor cost + material cost
- Php
Labor cost + material cost
Area
#DIV/0!
php/sqm
175216638.xls.ms_officeMASONRYabove rb9/25/2013
amount in pesos
#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!
#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!
175216638.xls.ms_officeMASONRYabove rb9/25/2013
#DIV/0!
175216638.xls.ms_officeMASONRYabove rb9/25/2013
175216638.xls.ms_officeMASONRYabove rb9/25/2013
m
m
m
qty
ground floor
second floor
attic floor
total area
opening sqm
length m
-
depth m
area sqm
-
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
175216638.xls.ms_officeMASONRYpartition9/25/2013
Total m
Mate
To
175216638.xls.ms_officeMASONRYpartition9/25/2013
masonry works
nd
flr)
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
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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%
unit cost
205.00
500.00
7.00
115.00
60.00
total
175216638.xls.ms_officeMASONRYpartition9/25/2013
amount
-
5.50 sqm/day
5.50 sqm/day
material computation:
description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire
class a
1bag/2.4 sqm
1cum/29.5 sqm
13pcs/sqm
.5688 pcs/ sqm
.014kg/sqm
2.40
29.50
0.08
1.76
71.43
MANUAL COMPUTATION
Area =
CHB SIZE =
0 Sqm
4 in.
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
175216638.xls.ms_officeMASONRYpartition9/25/2013
sqm/bag
sqm/cum
sqm/pc
sqm/pc
sqm/kg
(0)
(5.5)(2)
Duration =
Say=
0 Days
0 Days
material computation:
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 material cost =
Material unit cost =
Total cost: Labor cost + material cost
- Php
Labor cost + material cost
Area
#DIV/0!
175216638.xls.ms_officeMASONRYpartition9/25/2013
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
#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
project supervision
construction facilities
indirect equipment
miscellaneous
#DIV/0!
175216638.xls.ms_officeMASONRYpartition9/25/2013
#DIV/0!
175216638.xls.ms_officeMASONRYpartition9/25/2013
175216638.xls.ms_officeMASONRYpartition9/25/2013
Plastering
20
ground floor
mm
20
class b mix
total area
m
qty
-
opening sqm
-
length m
-
depth m
-
area sqm
-
description
cement
sand
mm
qty:
#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:
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!
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!
total
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
#DIV/0!
labor cost computation:
plastering interior
16 sqm/man day
12.00 sqm/day
12.00 sqm/day
material computation:
description
1.0 cement
2.0 sand
class a
1bag/2.778 sqm
1cum/50 sqm
0.36
0.02
bag/sqm
cum/sqm
MANUAL COMPUTATION
Area =
Plastered thickness =
0 Sqm
20 mm
(1)(200)+(1)(300)
(12)
41.66666667 php/sqm
- Php
Area
Capacity x crew
(0)
(12)(2)
Duration =
Say=
0 Days
0 Days
material computation:
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
- Php
Labor cost + material cost
Area
#DIV/0!
php/sqm
unit cost
205
Cost
-
500
#DIV/0!
#DIV/0!
plastering
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!
description
cement
sand
plastering interior
175216638.xls.ms_officePLASTERINGsecond9/25/2013
description
1.0 cement
2.0 sand
MANUAL COMPUTATION
Area =
Plastered thickness =
=
labor unit cost =
Labor cost =
Duration =
175216638.xls.ms_officePLASTERINGsecond9/25/2013
=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:
Cement:
=
Sand:
=
175216638.xls.ms_officePLASTERINGsecond9/25/2013
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
#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
amount
#VALUE!
#VALUE!
total
#VALUE!
12.00 sqm/day
175216638.xls.ms_officePLASTERINGsecond9/25/2013
12.00 sqm/day
material computation:
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
175216638.xls.ms_officePLASTERINGsecond9/25/2013
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!
Labor cost + material cost
#VALUE!
Php
Labor cost + material cost
Area
#VALUE!
php/sqm
175216638.xls.ms_officePLASTERINGsecond9/25/2013
labor
direct equipment
materials
subcontract
amount in pesos
#VALUE!
#VALUE!
#VALUE!
project supervision
construction facilities
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#VALUE!
######
######
######
0.00 ######
72.50
#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!
175216638.xls.ms_officePLASTERINGsecond9/25/2013
#VALUE!
175216638.xls.ms_officePLASTERINGsecond9/25/2013
175216638.xls.ms_officePLASTERINGsecond9/25/2013
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
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
material computation:
cem
s
total mat
materia
tota
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
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
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
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
amount
-
12.00 sqm/day
12.00 sqm/day
material computation:
description
1.0 cement
2.0 sand
class a
1bag/2.778 sqm
1cum/50 sqm
0.36
0.02
manual computation
area =
plastered thickness =
0 sqm
20 mm
(1)(200)+(1)(300)
(12)
41.66666667 php/sqm
- php
area
capacity x crew
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
bag/sqm
cum/sqm
(0)
(12)(2)
duration =
say=
0 days
0 days
material computation:
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
- php
labor cost + material cost
area
#DIV/0!
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
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
#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
project supervision
construction facilities
indirect equipment
miscellaneous
#DIV/0!
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
#DIV/0!
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
175216638.xls.ms_officePLASTERINGaboverb9/25/2013
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!
-
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 unit cost =
labor cost =
duration =
175216638.xls.ms_officePLASTERINGpartition9/25/2013
=
duration =
say=
material computation:
area =
cement factor:
sand factor:
cement:
=
sand:
=
175216638.xls.ms_officePLASTERINGpartition9/25/2013
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
#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
construction facilities
indirect equipment
miscellaneous
amount
#VALUE!
#VALUE!
total
#VALUE!
12.00 sqm/day
175216638.xls.ms_officePLASTERINGpartition9/25/2013
12.00 sqm/day
material computation:
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
175216638.xls.ms_officePLASTERINGpartition9/25/2013
#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!
labor cost + material cost
#VALUE!
php
labor cost + material cost
area
#VALUE!
php/sqm
175216638.xls.ms_officePLASTERINGpartition9/25/2013
amount in pesos
#VALUE!
#VALUE!
#VALUE!
#VALUE!
######
######
######
0.00 ######
72.50
#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!
175216638.xls.ms_officePLASTERINGpartition9/25/2013
#VALUE!
175216638.xls.ms_officePLASTERINGpartition9/25/2013
175216638.xls.ms_officePLASTERINGpartition9/25/2013
painting works
3.0
unit cost
description
ground floor
second floor
stair
partition (ground & second flr)
slab ceiling
total
area
#VALUE!
#VALUE!
#VALUE!
description
latex paint flat
latex paint semi gloss
masonry neutralizer
masonry putty
sand paper 100
acri color
stopa
16.67
coats
qty:
#VALUE!
#VALUE!
#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
7.5%
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
construction facilities
indirect equipment
miscellaneous
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
amount in pesos
#VALUE!
#VALUE!
#VALUE!
######
######
######
0.00 ######
#VALUE!
72.50
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!
#VALUE!
labor cost computation:
latex/spreading rate
wall preparation
1man/20sqm/day
1man/40sqm/day
0.40 mh/sqm
0.20 mh/sqm
0.60 mh/sqm
30 sqm/day
material computation:
description
masonry neutralizer
latex paint
masory putty
sand paper
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
spreading rate
.10lit/sqm
0.15 lit/sqm/coat
10sq m /gal
0.10sqm/sqm
miscellaneous
0.026
0.040
0.1
0.100
gal/sqm
gal/sqm
gal/sqm
sqm/sqm
#VALUE!
painting works
AREA
#VALUE!
-
#VALUE!
UNIT COST
labor unit cost
equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor
description
latex paint flat
latex paint semi gloss
masonry neutralizer
acrytex cast
sand paper 100
acri color
stopa
16.67
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
SUMMARY
#VALUE!
#VALUE!
PROJECT:
7.5%
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!
Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous
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!
#VALUE!
1man/20sqm/day
1man/40sqm/day
0.40 MH/sqm
0.20 MH/sqm
0.60 MH/sqm
30 SQM/DAY
material computation:
description
masonry neutralizer
latex paint
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
27.5%
unit cost
416.00
485.00
275.00
400.00
15.00
45.00
50.00
######
######
######
######
72.50
#VALUE!
painting works
2.0
unit cost
description
area
Rear
Right
Left
total
sqm
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
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
0.266666667
0.266666667
0.266666667
0.8
1.25
10
material computation:
description
acreytex primer
acreytex cast
acreytex top coat
spreading rate
30 sq m / coat / gal
12 sq m / coat / gal
25 sq m / coat / gal
MANUAL COMPUTATION
Area =
no. of coats =
Paint type =
0 Sqm
0 coats
Masonry latex
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
(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
material computation:
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 material cost =
Material unit cost =
Total cost: Labor cost + material cost
- Php
Labor cost + material cost
Area
#DIV/0!
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
php/sqm
unit cost
610
400
765
275
15
45
#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%
amount in pesos
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
construction facilities
indirect equipment
miscellaneous
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!
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
mh/sqm
mh/sqm
mh/sqm
mh / sq m
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
sq m /hr
sqm/day
gal/sqm
gal/sqm
gal/sqm
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
Cost
#DIV/0!
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
175216638.xls.ms_officeACRYTEX_firewall9/25/2013
painting works
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
SUMMARY
#DIV/0!
#DIV/0!
PROJECT:
0.00
7.5%
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
1.00
1.50
1.50
0.50
1.50
1.00
7.00
2.1
2.2
2.3
2.4
Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous
labor
EQUIPMENT
material computation:
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
#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
-
#DIV/0!
Hr
Hr
Hr
Hr
Hr
Hr
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
doors
pannel, upvc & flush dr
unit cost
item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
description
2100 x 800 molded door
2100 x 900 steel door & jamb
2100 x 700 steel door & jamb
2100 x 800 molded door
2100 x 700 sld panel door
2100 x 600 upvc door
2100 x 900 steel door sld
2100 x 700 panel sld
Double sliding panel door 2.10 x 0.70
steel door jamb
entrance set-yale cbca5057 us5
yale lever type l6267 et us5
yale-heavy duty
chain bolt
foot bolt
knobs ( faultless )
knobs ( amerilock )
railings us
hanger stanley
door lock lock wood
FLUSH BOLT
dead bolt
hinges
qty
unit
sets
sets
sets
sets
sets
sets
sets
sets
sets
pcs
pcs
pcs
unit cost
2,700.00
4,200.00
4,200.00
1,300.00
4,200.00
1,350.00
5,000.00
4,200.00
9,950.00
750.00
3,899.75
1,099.75
899.75
360.00
360.00
520.00
150.00
1,500.00
450.00
1,350.00
240.00
320.00
25.00
area
ENAMEL
ACRYTEX
Lb
entrance set-yale
DH5522 US5
DH5588 US5
railings us
6'
8'
10'
12'
pateco panel door
3800
3049
pannel &upvc
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
summary
project:
0.00
description
2100 x 800 molded door
2100 x 900 steel door & jamb
2100 x 700 steel door & jamb
2100 x 800 molded door
2100 x 700 sld panel door
2100 x 600 upvc door
2100 x 900 steel door sld
2100 x 700 panel sld
Double sliding panel door 2.10 x 0.70
steel door jamb
entrance set-yale cbca5057 us5
yale lever type l6267 et us5
yale-heavy duty
chain bolt
foot bolt
knobs ( faultless )
knobs ( amerilock )
railings us
hanger stanley
door lock lock wood
FLUSH BOLT
dead bolt
hinges
960
1280
1600
1920
5500
bill of materials
unit
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
qty
Capacity x crew
(0)
(1)(1)
Duration =
Say=
material computation:
panel door with jamb (2.10 x 0.90)
Deadbolt
Yale (knobs)
Mat'l unit cost =
labor unit cost =
Total unit cost=
4200
240
520
4960
500
5460 /set
0 Days
0 Days
1300
150
1450
500
1950 /set
4200
240
520
4960
500
5460 /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
construction facilities
indirect equipment
miscellaneous
amount
P-
#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!
#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!
material computation:
#DIV/0!
#DIV/0!
window
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
-
#DIV/0!
#DIV/0!
1
1
carpenter
equipment
bill
description
qty
labor co
install
materia
MANUAL COMPUTATION
Area =
Glass type =
window
Sub con
Area =
Unit cost per sqft =
#DIV/0!
total cost =
#DIV/0!
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
construction facilities
indirect equipment
miscellaneous
0%
3%
5%
2%
10.0%
27.5%
bill of materials
unit
1.1
1.2
1.3
1.4
amount
4.0 indirect cost
P-
total
35 sqft/day
material computation:
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!
#DIV/0!
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
description
MANUAL COMPUTATION
Area =
Glass type =
Sub con
Area =
Unit cost per sqft =
total cost =
qty:
14.29
1
1
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
sub con
#DIV/0!
#DIV/0!
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
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
amount
4.0 indirect cost
4.1
4.2
4.3
P-
total
35 sqft/day
4.5
4.6
4.7
35 sqft/day
material computation:
0 Sq ft
window steel casement
#DIV/0!
#DIV/0!
amount in pesos
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
construction facilities
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
#DIV/0!
qty:
#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
85
85
material computation:
MANUAL COMPUTATION
Area =
0 Sq ft
Glasswindow
type = glass 1/8" smoked
Sub con
Area =
Unit cost per sqft =
#DIV/0!
total cost =
#DIV/0!
#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
amount
4.0 indirect cost
4.1
4.2
4.3
4.5
4.6
4.7
P-
sqft/day
material computation:
amount in pesos
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
construction facilities
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
description
roof guard boysen
COATS
qty:
#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
#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
Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous
total
P-
1man/30sqm/day
0.40 MH/sqm
MH/sqm
30.00
material computation:
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
corrugated gi sheet ga 26
UNIT COST
qty:
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
corr gi sheet ga# 26
corr gi sheet ga# 26
corr gi sheet ga# 26
fab gi ridge roll ga# 26
fab gi gutter ga # 26
fab gi valley gutter ga # 26
fab gi end flashing ga # 26
tekscrew
stainless gutter 8 ft
sleeves 3" dia
rivets
silicon
unit length
7 lft
6 lft
7 lft
8 lft
8 lft
8 lft
8 lft
7
6
8
8
8
8
8
2 1/2
qty
#N/A
-
unit
#N/A
#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
72.50
#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)
-
Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contigencies
Contractor's Tax
Profit
#N/A
total
#N/A
#N/A
#N/A
#N/A
6'
1.8
#N/A
rectangular area 2
height (m)
width (m)
rectangular area 3
height (m)
width (m)
rectangular area 4
height (m)
width (m)
#N/A
10 SQM/day
10 SQM/day
material computation:
no. of rivets per sheet
6'
7'
8'
9'
10'
12'
14
18
18
22
22
26
PURLIN LENGTH
TOTAL AREA
trapezoidal 1 (left)
height (m)
width short (m)
trapezoidal 2 (right)
height (m)
width short (m)
2.4
2.7
12'
no of pcs
3.6
roofing
.4 mm
s-tile roof
long span
qty:
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
ridge roll .4mm x .6 m x 8 ft
valley gutter fab .4mm x .457 m x 8 ft
end flashing fab 4mm x .305 m x 8 ft
side wall flashing fab 4mm x .305 m x 8 ft
stainless gutter
sleeves 3" dia
concrete nail 1"
touch up paint
silicon
rivets
#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
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
installation
5 sqm/man day
5 sqm/day
5 sqm/day
material computation:
see roofing sheet
175216638.xls.ms_officeSTYLE ROOF9/25/2013
miscellaneous
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
flexural strength:
#VALUE!
load case # 1
#VALUE!
fbx =
fby =
#VALUE!
load case # 2
#VALUE!
fbx =
fy=
fby =
2.86
10.795
b/2tf =
170/(fy)1/2 =
fbx=0.66fy
fby=0.60fy
#VALUE!
load case # 2
check deflection:
175216638.xls.ms_officeSTYLE ROOF9/25/2013
#VALUE!
yn=5wnl4/384eix
yt=5wtl4/384eiy
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
project supervision
construction facilities
indirect equipment
miscellaneous
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
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#N/A
175216638.xls.ms_officeSTYLE ROOF9/25/2013
#N/A
175216638.xls.ms_officeSTYLE ROOF9/25/2013
0.00
0.00
0.00
0.00
0.00
0.00
0.00
175216638.xls.ms_officeSTYLE ROOF9/25/2013
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Purlin length
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
mpa
gpa
tw
40
tf
5.0
a
7.0
dl
#VALUE!
kpa
ll
#VALUE!
kpa
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
mpa
mpa
mpa
mpa
#VALUE!
< 170/sqrt(fy)
compact!!!
mpa
mpa
54.59815003
#VALUE!
mm
175216638.xls.ms_officeSTYLE ROOF9/25/2013
#VALUE!
mm
<
#VALUE!
#VALUE!
mm
<
#VALUE!
81
175216638.xls.ms_officeSTYLE ROOF9/25/2013
roof estimates
long span sheets
project:
Qty
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
rectangular area 2
height (m)
width (m)
rectangular area 3
height (m)
width (m)
rectangular area 4
height (m)
width (m)
175216638.xls.ms_officeSTYLE ROOF9/25/2013
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
trapezoidal 1 (left)
height (m)
width short (m)
trapezoidal 2 (right)
height (m)
width short (m)
175216638.xls.ms_officeSTYLE ROOF9/25/2013
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
area 1 (sqm)
-
175216638.xls.ms_officeSTYLE ROOF9/25/2013
area 1 (sqm)
-
Area =
- sqm
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
r - span 1220
r - span 916
super r - span
mega r - span
multi r - span
corspan 915
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
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
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
175216638.xls.ms_officeSTYLE ROOF9/25/2013
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
175216638.xls.ms_officeSTYLE ROOF9/25/2013
total tekscrew
pcs
0.00
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
6.0
b
c
d
6.0
6.0
6.0
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
ix
iy
75.30
sx
12.20
20.10
sy
asep bstress
4.50 TRUE
175216638.xls.ms_officeSTYLE ROOF9/25/2013
bstress
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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=
175216638.xls.ms_officeSTYLE ROOF9/25/2013
#######
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
shear strength
load case # 1
vn=3*vn/2bd
vn=
vt=3*vn/2bd
175216638.xls.ms_officeSTYLE ROOF9/25/2013
####### mpa
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
y actual= ###### mm
<
fv=
y allow=
l / 180
< y allow= #VALUE! mm
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
molave
narra
lauan
tanguile
w.lauan
yakal
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
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
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
175216638.xls.ms_officeSTYLE ROOF9/25/2013
roofing
.4 mm
#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
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
construction facilities
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
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)
-
#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!
r-span roof
tekscrew
#VALUE!
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 ft
#N/A
stainless gutter
#N/A
sleeves 3" dia
concrete nail 1"
touch up paint
silicon
#VALUE!
rivets
#VALUE!
#VALUE!
#VALUE!
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
rectangular area 2
height (m)
width (m)
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
rectangular area 3
height (m)
width (m)
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
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)
-
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
material computation:
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 =
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
trapezoidal 1 (left)
height (m)
width short (m)
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
trapezoidal 2 (right)
height (m)
width short (m)
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
area 1 (sqm)
-
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
no of pcs
sheets
0.00
tekscrew per
width length (pcs)
2
total tekscrew
pcs
0.00
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
r - span 1220
r - span 916
super r - span
mega r - span
multi r - span
corspan 915
corspan 915
mega clad
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
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!
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
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
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
10.795
b/2tf =
170/(f y )1/2 =
fbx=0.66fy
fby=0.60fy
compact!!!
######
< 1.0 saf e
######
< 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
#######
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
175216638.xls.ms_officeTRUSSES9/25/2013
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
175216638.xls.ms_officeTRUSSES9/25/2013
TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
c purlins 2"x 6" ga 16
c purlins 2"x 4" ga 16
c purlins 2"x 3" ga 16
flat bar 11/2" x 3/16"
Red oxide
Paint thinner
10 mm dia
-
175216638.xls.ms_officeTRUSSES9/25/2013
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
#N/A
pcs
320.00
#N/A
-
total wt
kg
total
#N/A
45 pcs/day
45 pcs/day
material computation:
175216638.xls.ms_officeTRUSSES9/25/2013
miscellaneous
175216638.xls.ms_officeTRUSSES9/25/2013
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
#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
project supervision
construction facilities
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
bonds premium
insurance premium
escalation
cost of money
contingencies
175216638.xls.ms_officeTRUSSES9/25/2013
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
175216638.xls.ms_officeTRUSSES9/25/2013
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
175216638.xls.ms_officeTRUSSES9/25/2013
175216638.xls.ms_officeTRUSSES9/25/2013
175216638.xls.ms_officeTRUSSES9/25/2013
175216638.xls.ms_officeTRUSSES9/25/2013
175216638.xls.ms_officeTRUSSES9/25/2013
175216638.xls.ms_officeTRUSSES9/25/2013
175216638.xls.ms_officeTRUSSES9/25/2013
no. of unit
Width of door
description
glazed tiles 8 x 12
unglazed tiles 8 x 8
border tiles 3 x 8
cement
sand
grout
tile trim
area
area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00
unit
pcs
pcs
pcs
bags
cum
bags
pcs
unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00
amount
-
MANUAL C
labor cost co
material com
tile works
#DIV/0!
unit cost
qty:
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
2.5
2.5
material computation:
MANUAL COMPUTATION
Area =
Ceramic tiles size
labor cost computation:
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
(0)
(2.5)(1)
Duration =
Say=
0 Days
0 Days
material computation:
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
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
- 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
#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
construction facilities
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
terials
unit 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
#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!
no. of unit
Width of door
description
glazed tiles 8 x 12
unglazed tiles 8 x 8
border tiles 3 x 8
cement
sand
grout
tile trim
area
area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00
unit
pcs
pcs
pcs
bags
cum
bags
pcs
unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00
amount
-
description
install
MANUAL C
labor cost c
material com
tile works
tiles @ 2
flr t & b
#DIV/0!
unit cost
qty:
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
2.5
2.5
material computation:
MANUAL COMPUTATION
Area =
Ceramic tiles size
labor cost computation:
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
(0)
(2.5)(1)
Duration =
Say=
0 Days
0 Days
material computation:
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
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
- 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
#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
construction facilities
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
terials
unit 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
#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!
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
#DIV/0!
unit cost
qty:
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
2.5
2.5
material computation:
MANUAL COMPUTATION
Area =
Ceramic tiles size
0 Sqm
8 x 8
1
1
1
200 Per day
300 Per day
2.5 sqm/day
(0)
(2.5)(1)
Duration =
Say=
0 Days
0 Days
material computation:
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
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
- 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
#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
construction facilities
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
ials
unit 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
#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
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
-
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 cost computation:
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
2.5
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
material computation:
l w/ border tiles =
area =
cement factor:
sand factor:
cement:
=
175216638.xls.ms_officeTILES AT KIT9/25/2013
(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
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
#N/A
Total unit cost
Labor
|: cost + material cost
Area
#N/A
175216638.xls.ms_officeTILES AT KIT9/25/2013
qty:
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
total
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!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sqm/day
2.5 sqm/day
material computation:
175216638.xls.ms_officeTILES AT KIT9/25/2013
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
-
175216638.xls.ms_officeTILES AT KIT9/25/2013
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
175216638.xls.ms_officeTILES AT KIT9/25/2013
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
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!
175216638.xls.ms_officeTILES AT KIT9/25/2013
175216638.xls.ms_officeTILES AT KIT9/25/2013
175216638.xls.ms_officeTILES AT KIT9/25/2013
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
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 cost computation:
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
0.5
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(0.5)
labor unit cost =
1000
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
material computation:
l w/ border tiles =
area =
cement factor:
sand factor:
cement:
=
175216638.xls.ms_officeKIT COUNTER9/25/2013
(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
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
#N/A
Total unit cost
Labor
|: cost + material cost
Area
#N/A
175216638.xls.ms_officeKIT COUNTER9/25/2013
#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%
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%
project supervision
construction facilities
indirect equipment
miscellaneous
#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
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
material computation:
175216638.xls.ms_officeKIT COUNTER9/25/2013
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
#N/A
0.2
25
25
5
bag/sqm
pc/sqm
pc/sqm
pc/lm
Cost
#N/A
175216638.xls.ms_officeKIT COUNTER9/25/2013
cum
205
bags
500
pc
25
pc
pc
5
115
#N/A
#N/A
+ material cost
Php
erial cost
Area
php/sqm
175216638.xls.ms_officeKIT COUNTER9/25/2013
#N/A
#N/A
#N/A
#N/A
72.50
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
175216638.xls.ms_officeKIT COUNTER9/25/2013
175216638.xls.ms_officeKIT COUNTER9/25/2013
175216638.xls.ms_officeKIT COUNTER9/25/2013
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
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 cost computation:
Labor =
1
Skilled =
1
Crew =
1
Wage per labor =
200
Wage per skilled =
300
capacity per crew =
0.5
labor unit cost = ( labor+skilled)
capacity
(1)(200)+(1)(300)
=
(0.5)
labor unit cost =
1000
Labor cost =
Duration =
Area
Capacity x crew
=
Duration =
Say=
material computation:
l w/ border tiles =
area =
cement factor:
sand factor:
cement:
=
175216638.xls.ms_officenook counter9/25/2013
(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
Total material cost =
Material unit cost =
Total cost: Labor cost + material cost
#N/A
Total unit cost
Labor
|: cost + material cost
Area
#N/A
175216638.xls.ms_officenook counter9/25/2013
#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%
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%
project supervision
construction facilities
indirect equipment
miscellaneous
#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
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
material computation:
175216638.xls.ms_officenook counter9/25/2013
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
#N/A
0.2
25
25
5
Cost
#N/A
175216638.xls.ms_officenook counter9/25/2013
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
175216638.xls.ms_officenook counter9/25/2013
#N/A
#N/A
#N/A
#N/A
72.50
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
175216638.xls.ms_officenook counter9/25/2013
175216638.xls.ms_officenook counter9/25/2013
175216638.xls.ms_officenook counter9/25/2013
tile works
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
-
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
175216638.xls.ms_officeTILEKS NOOK9/25/2013
qty:
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
total
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!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sqm/day
2.5 sqm/day
175216638.xls.ms_officeTILEKS NOOK9/25/2013
material computation:
175216638.xls.ms_officeTILEKS NOOK9/25/2013
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
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!
175216638.xls.ms_officeTILEKS NOOK9/25/2013
175216638.xls.ms_officeTILEKS NOOK9/25/2013
ceiling
interior ceiling
unit cost
description
qty
width
m
length
m
area
sqm
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
material computation:
175216638.xls.ms_officeCEILING INT9/25/2013
miscellaneous
175216638.xls.ms_officeCEILING INT9/25/2013
0.00
#DIV/0!
#DIV/0!
crew
1.0
#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
construction facilities
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%
total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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:
175216638.xls.ms_officeCEILING INT9/25/2013
5.00
sqm/day
computation:
175216638.xls.ms_officeCEILING INT9/25/2013
175216638.xls.ms_officeCEILING INT9/25/2013
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
175216638.xls.ms_officeCEILING INT9/25/2013
175216638.xls.ms_officeCEILING INT9/25/2013
175216638.xls.ms_officeCEILING INT9/25/2013
ceiling
exterior ceiling
unit cost
description
qty
width
m
length
m
area
sqm
-
total
qty:
#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
material computation:
175216638.xls.ms_officeCEILING EXT9/25/2013
miscellaneous
175216638.xls.ms_officeCEILING EXT9/25/2013
0.00
#DIV/0!
#DIV/0!
crew
1.0
#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
construction facilities
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%
#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:
175216638.xls.ms_officeCEILING EXT9/25/2013
5.00
sqm/day
al computation:
175216638.xls.ms_officeCEILING EXT9/25/2013
175216638.xls.ms_officeCEILING EXT9/25/2013
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
175216638.xls.ms_officeCEILING EXT9/25/2013
175216638.xls.ms_officeCEILING EXT9/25/2013
175216638.xls.ms_officeCEILING EXT9/25/2013
painting works
enamel
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
-
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
SUMMARY
119.34
1.38
PROJECT:
0.74
200.00
300.00
0.74
7.5%
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
Construction Facilities
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
.
material computation:
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
27.5%
12.45
0.00
60.05
0.00
72.50
AMOUNT IN PESOS
14.86
0.00
71.66
0.00
86.52
Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contingencies
Contractor's Tax
Profit
119.34
100.00
plumbing works
qty
unit
set
unit cost
5,500.00
amount
-
set
set
set
4,400.00
2,099.75
790.00
0.00
0.00
500.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1
bill of mater
material compu
175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013
miscellaneous
175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013
#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
summary
#DIV/0!
#DIV/0!
project:
7.5%
1.1 labor
1.2 direct equipment
0%
0%
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
project supervision
construction facilities
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
27.5%
bill of materials
P-
material computation:
175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013
175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013
amount in pesos
0.00 #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!
#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!
175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013
#DIV/0!
175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013
plumbing works
description
qty
unit
unit cost
amount
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
100.00
55.00
13.00
25.00
15.00
699.75
350.00
520.00
10.00
320.00
15.00
13.00
15.00
11.00
25.00
15.00
2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye reducer 4" x 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee reducer 4" x 2" dia
c. o. adoptor & plug 4" dia
tee 4" dia
solvent cement 100 cc
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
description
pc/s
pc/s
80.00
18.00
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
175216638.xls.ms_officePLUMBING19/25/2013
2.4
175216638.xls.ms_officePLUMBING19/25/2013
qty:
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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%
1.1
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
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
175216638.xls.ms_officePLUMBING19/25/2013
material computation:
amount in pesos
materials
labor
direct equipment
subcontract
project supervision
construction facilities
indirect equipment
#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
175216638.xls.ms_officePLUMBING19/25/2013
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!
175216638.xls.ms_officePLUMBING19/25/2013
#DIV/0!
amount in pesos
0.00 #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!
#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
construction facilities
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
175216638.xls.ms_officePLUMBING19/25/2013
#DIV/0!
175216638.xls.ms_officePLUMBING19/25/2013
175216638.xls.ms_officePLUMBING19/25/2013
plumbing works
description
qty
unit
unit cost
amount
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00
2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye reducer 4" x 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee reducer 4" x 2" dia
c. o. adoptor & plug 4" dia
tee 4" dia
solvent cement 100 cc
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
175216638.xls.ms_officePLUMBING29/25/2013
description
pc/s
pc/s
53.00
18.00
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
175216638.xls.ms_officePLUMBING29/25/2013
2.3
2.4
175216638.xls.ms_officePLUMBING29/25/2013
qty:
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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%
1.1
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
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
175216638.xls.ms_officePLUMBING29/25/2013
material computation:
amount in pesos
materials
labor
direct equipment
subcontract
project supervision
construction facilities
#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
175216638.xls.ms_officePLUMBING29/25/2013
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!
175216638.xls.ms_officePLUMBING29/25/2013
#DIV/0!
amount in pesos
0.00 #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!
#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
construction facilities
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
175216638.xls.ms_officePLUMBING29/25/2013
#DIV/0!
175216638.xls.ms_officePLUMBING29/25/2013
175216638.xls.ms_officePLUMBING29/25/2013
plumbing works
rough-in attic
unit cost
item no.
description
qty
unit
unit cost
amount
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00
2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye reducer 4" x 2" dia
wye 4" dia
elbow 45 - 4" dia
elbow 45 - 2" dia
elbow 90 - 4" dia
elbow 90 - 2" dia
tee reducer 4" x 2" dia
c. o. adoptor & plug 4" dia
tee 4" dia
solvent cement 100 cc
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
175216638.xls.ms_officePLUMBING39/25/2013
description
pc/s
pc/s
53.00
18.00
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
175216638.xls.ms_officePLUMBING39/25/2013
2.4
175216638.xls.ms_officePLUMBING39/25/2013
qty:
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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%
1.1
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
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
175216638.xls.ms_officePLUMBING39/25/2013
material computation:
amount in pesos
materials
labor
direct equipment
subcontract
project supervision
construction facilities
indirect equipment
#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
175216638.xls.ms_officePLUMBING39/25/2013
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!
175216638.xls.ms_officePLUMBING39/25/2013
#DIV/0!
amount in pesos
0.00 #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!
#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
construction facilities
indirect equipment
miscellaneous
#DIV/0!
#DIV/0!
175216638.xls.ms_officePLUMBING39/25/2013
#DIV/0!
175216638.xls.ms_officePLUMBING39/25/2013
175216638.xls.ms_officePLUMBING39/25/2013
set
qty
0.00
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:
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
summary
#DIV/0!
#DIV/0!
project:
7.5%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
qty
unit cost
#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
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
1.2 direct equipment
1.3 materials
1.4 subcontract
amount
4.0 indirect cost
total
material computation:
miscellaneous
#DIV/0!
#DIV/0!
#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
#DIV/0!
250
90.90909091
62.5
5
41.66666667
0
0
0
0
0
0
#DIV/0!
material computation:
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
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
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
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
description
3" dia upvc pipe
3" dia upvc elbow
3" dia upvc coupling
solvent cement 100cc
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 co/cover
4" dia upvc coupling
4" dia upvc elbow
3" dia upvc pipe
3" dia upvc elbow
3" dia upvc coupling
solvent cement 100cc
form lumber
9mmrsb
tie wire
cement
sand
assorted nails
plywood 1/4 ord
10 mm dia
volume
0.00
qty
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)
#8 awg stranded wire
#10 awg stranded wire
#12 awg stranded wire
#14 awg stranded wire
f h 1/2 dia
fh 3/4 dia
utility box 2x4
junction box 4" with cover
c o t slot
c o plate
switch quitematic (royu)
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet
1746
2957
4349
4624
qty
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
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
175216638.xls.ms_officeelectrical19/25/2013
104.75 pc/3m
9 pc/s
15 pc/s
3 pc/s
5 pc/s
4.75 pc/s
6.5 pc/s
#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
P92.50
2 co/day
material computation:
175216638.xls.ms_officeelectrical19/25/2013
4.1
4.2
4.3
4.4
4.5
4.6
4.7
miscellaneous
175216638.xls.ms_officeelectrical19/25/2013
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
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
construction facilities
indirect equipment
miscellaneous
#DIV/0!
175216638.xls.ms_officeelectrical19/25/2013
#DIV/0!
175216638.xls.ms_officeelectrical19/25/2013
electrical works
second floor
unit cost
item no.
1
2
3
4
5
6
7
8
9
10
11
12
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
description
breaker box 10 branches
breaker switch 15a
breaker switch 20a
breaker switch 30a
breaker switch 40a
breaker switch 60a
#8 awg stranded wire
#10 awg stranded wire
#12 awg stranded wire
#14 awg stranded wire
f h 1/2 dia
fh 3/4 dia
utility box 2x4
junction box 4" with cover
c o t slot
C o plate
switch quitematic (royu)
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet
3 way switch (royu)
qty
0.0
0.0
0.0
0.0
0.0
0.0
1.0
0.5
1.0
unit
unit/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
175216638.xls.ms_officeelectrical29/25/2013
0.0
122.50
175216638.xls.ms_officeelectrical29/25/2013
#DIV/0!
#DIV/0!
#DIV/0!
qty:
co
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
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
construction facilities
indirect equipment
miscellaneous
P122.50
4.1 bonds premium
2 co/day
material computation:
175216638.xls.ms_officeelectrical29/25/2013
4.2
4.3
4.4
4.5
4.6
4.7
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
miscellaneous
175216638.xls.ms_officeelectrical29/25/2013
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
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!
175216638.xls.ms_officeelectrical29/25/2013
#DIV/0!
175216638.xls.ms_officeelectrical29/25/2013
electrical works
attic
unit cost
item no.
1
2
3
4
5
6
7
8
9
10
11
12
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
description
breaker box 10 branches
breaker switch 15a
breaker switch 20a
breaker switch 30a
breaker switch 40a
breaker switch 60a
#8 awg stranded wire
#10 awg stranded wire
#12 awg stranded wire
#14 awg stranded wire
f h 1/2 dia
fh 3/4 dia
utility box 2x4
junction box 4" with cover
c o t slot (royu)
c o plate
switch quitematic (royu)
plate cover 1-gang
plate cover 2-gang
plate cover 3-gang
clamp
electrical tape big
conc nail
gi wire ga # 18
receptacle
acu outlet
3 way switch (royu)
qty
0.0
0.0
0.0
0.0
0.0
0.0
1.0
0.5
unit
unit/s
pair/s
pair/s
pair/s
pair/s
pair/s
roll/s
roll/s
roll/s
roll/s
roll/s
roll/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
kg
kg
pc/s
pc/s
pc/s
unit cost
900.00
295.00
295.00
295.00
295.00
420.00
4,645.00
4,455.00
2,910.00
1,635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00
240.00
85.00
amount
25.00
37.50
0
250.00
#DIV/0!
#DIV/0!
0.50
1
1
bil
labor c
.
total :
total
62.50
0.0
mater
175216638.xls.ms_officeelectrical39/25/2013
miscellaneous
175216638.xls.ms_officeelectrical39/25/2013
qty:
#DIV/0!
#DIV/0!
#DIV/0!
1.00
co
pcf
project cost
7.5%
250.00
250.00 proj.supervision
#DIV/0!
400.00 constn facilities
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
construction facilities
indirect equipment
miscellaneous
P62.50
2 co/day
material computation:
175216638.xls.ms_officeelectrical39/25/2013
4.2
4.3
4.4
4.5
4.6
4.7
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
175216638.xls.ms_officeelectrical39/25/2013
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
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!
175216638.xls.ms_officeelectrical39/25/2013
#DIV/0!
175216638.xls.ms_officeelectrical39/25/2013
floor finishes
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:
0.00
#DIV/0!
#N/A
sub con
0.00
crew
labor
tilesetter
1.00
2.00
300.00
500.00
description
wood parquet ( narra ) 3/8"
narra strip
#N/A
sqm
pcf
project cost
0.00
proj.supervision
#N/A
constn facilities
indirect eqpt
#N/A
miscellaneous
others
indirect cost
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
sqft
qty
0.00
#N/A
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
#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
0.28
material computation:
scratch coat
labor
direct equipment
materials
subcontract
pc/s
amount in pesos
1.10
1.20
1.30
1.40
0.00
0.20
summary
project:
0.08
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
description
Ceramic 16 x 16
grout
cement
sand
scratch coat
tile installation
cleaning
scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscella
#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-
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
6.25
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
20 1:2
miscellaneous
summary
project:
1.0 direct cost
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!
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
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
description
granito 16 x 16 (ground)
grout
cement
sand
scratch coat
tile installation
cleaning
scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscella
#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-
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
6.25
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
20 1:2
miscellaneous
summary
project:
1.0 direct cost
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!
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
floor finishes
qty
width m
length m
area sqm
unit cost
-
description
ceramic tiles
tile trim
grout
cement
sand
scratch coat
tile installation
cleaning
scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
#DIV/0!
#DIV/0!
#DIV/0!
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-
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
20 1:2
miscellaneous
summary
project:
1.0 direct cost
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!
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
water proofing
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
summary
#DIV/0!
#DIV/0!
project:
7.5%
amount in pesos
1.1 labor
1.2 direct equipment
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
#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
0.28
3.0 other costs
unit cost
amount
4.0 indirect cost
BRUSH BOND
0.00
Pack
360.00
0.00
total
P-
material computation:
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
classb
#DIV/0!
unit cost
qty:
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
1 man/64 sq m
1 man / 32 sq m
0.13
0.25
0.38
21.33
material computation:
scratch coat
red cement
20 1:2
0.17
miscellaneous
#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
construction facilities
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
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
#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:
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
material computation:
scratch coat
20 1:2
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscellaneous
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
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
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#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
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
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
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
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
#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
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
kg/m
spacing
code
3.00
12.00
0.83
0.20
3.00
code
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
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
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
labor cost computation:
7,638.21
material computation:
kg/m
spacing
12.00
0.83
0.20
7.00
kg/m
spacing
12.00
0.83
0.20
1.10
kg/m
spacing
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
kg/m
spacing
12.00
0.83
0.20
8.30
cut bars
kg/m
spacing
9.00
0.43
0.40
3.30
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
construction facilities
indirect equipment
miscellaneous
amount in pesos
1570.21
181.75
7638.21
0.00
9390.16
647.60
323.80
0.00
0.00
971.40
0
0
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)
tie wire(kg)
4.20
0.00
0.00
0.00
tie wire(kg)
1.10
0.92
0.92
0.07
tie wire(kg)
25.20
21.00
21.00
0.16
length of ties
total kg(ties)
tie wire(kg)
23.10
25.20
13.48
0.75
length of 12 mm
8.40
7.00
tie wire(kg)
8.30
6.92
6.92
0.09
total kg (cont)
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
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
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
mixing and placing concrete manually
2cum/day
100.00
cum
pcf
project cost
545.25
155.79 proj.supervision
26.83
26.83 constn facilities
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
0.73
total
1.38
structural grade
unit cost
8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%
27.5%
amount
1,341.32
181.75
508.90
2,031.97
2
2
material computation:
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
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
material computation:
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
qty
3
60
1
1
7.90
sqm
pcf
project cost
493.75
493.75 proj.supervision
24.14
24.14 constn facilities
sub con
indirect eqpt
miscellaneous
others
crew
indirect cost
2.0
bonds premiums
200.00
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
unit
unit cost
pcs
275.00
bdft
20.00
kg
55.00
li
8.00
total
8 sqm/day
8 sqm/day
material computation:
wooden handrails
description
wooden handrails
qty
length
(ft)
l.ft.
unit
unit cost
ft
130.00
0.00
amount
-
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
construction facilities
indirect equipment
miscellaneous
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
200.00
300.00
bill of materials
unit
l.ft
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
construction facilities
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
amount
4.0 indirect cost
total
P-
45 ft/day
material computation:
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
amount in pesos
#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
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
#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!
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
#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!
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
#DIV/0!
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
175216638.xls.ms_officeWOODHANDRAILS9/25/2013
stair railings
description
stair railings
qty
1
area
area
(sq ft)
0
unit
sq ft
0.00
unit cost
150.00
amount
-
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
construction facilities
indirect equipment
miscellaneous
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
qty:
#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
construction facilities
indirect equipment
miscellaneous
4.1
4.2
4.3
4.4
4.5
4.6
4.7
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
amount
4.0 indirect cost
total
P-
35 sqft/day
material computation:
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
amount in pesos
#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
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
#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!
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
#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!
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
#DIV/0!
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
175216638.xls.ms_officeSTAIRRAILINGS9/25/2013
mouldings
cast in place
concrete mouldings
unit cost
description
total volume
qty
thick m
width m
length m
area sqm
vol cum
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
-
200.00
300.00
bill of materials
unit
bags
cum
PCS
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
#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!
27.5%
3.0 other costs
4.00
material computation:
amount in pesos
1.1
1.2
1.3
1.4
0%
20%
unit cost
205.00
500.00
950.00
amount
-
total
summary
project:
mh / lm
mh / lm
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
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
200.00
300.00
bill of materials
unit
can
bag
cum
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
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!
#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!
project supervision
construction facilities
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
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
material computation:
scratch coat
20 1:2
cement
sand
pebbles
miscellaneous
#DIV/0!
MASS
kg/Lm
7.5
LENGTH (M)
9
10.5
12
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
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
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
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
200.00
300.00
bill of materials
unit
can
bag
cum
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
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!
#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!
project supervision
construction facilities
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
P-
#DIV/0!
4.00
mh / sqm
0.66
0.02
1.00
bag/sqm
cum/sqm
can / sq m
material computation:
scratch coat
20 1:2
cement
sand
pebbles
miscellaneous
#DIV/0!
total volume
qty
width m
length m
area sqm
-
classb
unit cost
qty:
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
#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
project supervision
construction facilities
indirect equipment
miscellaneous
#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!
gal
375.00
total
sq m / day
sq m / day
#DIV/0!
11.00
sq m/ day
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
scratch coat
20.00 1:2
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscellaneous
#DIV/0!
cement topping
description
qty
width m
-
TOTAL VOLUME
length m
-
area sqm
-
classb
unit cost
qty:
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
#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
-
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
Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous
#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!
gal
bag
cum
280.00
205.00
500.00
total
sq m / day
sq m / day
8.00
sq m/ day
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
scratch coat
20.00 1:2
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
Miscellaneous
#DIV/0!
#DIV/0!
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
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
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
2.2
2.3
2.4
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
lft
project cost
- proj.supervision
0.00 constn facilities
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
summary
#DIV/0!
#DIV/0!
pcf
project:
7.5%
1.1
1.2
1.3
0%
1.4
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
3.0 other costs
unit cost
0.00
2500
120
amount
0.00
240.00
total
P240.00
5 ft/day
5 ft/day
10 ft/day
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
4.5
4.6
4.7
material computation:
amount in pesos
materials
labor
direct equipment
subcontract
project supervision
#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
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
construction facilities
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!
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
#DIV/0!
amount in pesos
labor
direct equipment
materials
#DIV/0!
0.00 #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!
#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
construction facilities
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
#DIV/0!
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013
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
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
summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4
2.1
2.2
2.3
2.4
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
#DIV/0!
#DIV/0!
sqft
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
0.00 constn facilities
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
total
summary
0.00
#DIV/0!
#DIV/0!
sub con
7.5 sqft/day
7.5 sqft/day
amount
5,000.00
4,500.00
6,300.00
450.00
P16,250.00
equipment
10 sqft/day
material computation:
amount in pesos
materials
labor
direct equipment
subcontract
#DIV/0!
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
project supervision
construction facilities
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
construction facilities
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
#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!
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:
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
0.00
200.00
300.00
qty
amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
unit cost
#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
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
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
material computation:
miscellaneous
#DIV/0!
#DIV/0!
painting works
coats
qty:
unit cost
description
ht
open
0.00
area
-
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
summary
#DIV/0!
#DIV/0!
project:
7.5%
amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#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
project supervision
construction facilities
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
3.125 sq / mh
25 sqm/day
P-
#DIV/0!
25 sqm/day
50 sqm/day
equipment
material computation:
description
boysen multi-fleck
spreading rate
0.500 lit/sqm
#DIV/0!
painting works
coats
qty:
unit cost
description
ht
open
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
25.00 mh / sq m
material computation:
description
spreading rate
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
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
1.20 direct equipment
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
#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
project supervision
construction facilities
indirect equipment
miscellaneous
0.28
amount
0.00
0.00
0.00
#DIV/0!
25.00 sqm/day
25.00 sqm/day
equipment
summary
#DIV/0!
#DIV/0!
0.08
total
0.00
area
#DIV/0!
painting works
coats
qty:
unit cost
description
grd
2nd
partition
total
l
-
ht
open
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
-
crew
1.0
#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
summary
#DIV/0!
#DIV/0!
project:
7.5%
amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
#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
project supervision
construction facilities
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-
#DIV/0!
labor cost computation:
acrytex/spreading rate
wall preparation
1man/20sqm/day
1man/40sqm/day
0.40 mh/sqm
0.20 mh/sqm
0.60 mh/sqm
30 sqm/day
material computation:
description
masonry neutralizer
topcoat
acrytex cast
patching compound
sand paper
acri color
rags
spreading rate
.10lit/sqm
0.05lit/sqm
0.10sqm/sqm
0.026
0.050
0.200
0.026
0.100
0.25
0.1
gal/sqm
gal/sqm
gal/sqm
kg/sqm
sqm/sqm
kgs/ sq m
#DIV/0!
steel grilles
unit cost
description
qty
length m
sq ft
- sq ft
area
materials
10 mm sq bar
12 mm sq bar
2 x 4 tubular ga 16
2 x 3 tubular ga 16
2 x 2 tubular ga 16
gi pipe 1 1/2 dia s 20
1/8 x flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1 flat bar
l 1 x 1 x 1/8
plain gi sheet ga 18
cyclone wire 4' x 10'
qty
0
0
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:
#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 gi sheet ga 18
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
#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
#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
material computation:
40 % of labor cost
miscellaneous
project:
1.0 direct cost
#DIV/0!
#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!
0.0%
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.0%
5.0%
2.0%
10.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
20.0%
#DIV/0!
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0
epoxy primer
lacquer thinner
summary
#DIV/0!
#DIV/0!
wall cladding
wall cladding
description
total volume
qty
width m
length m
area sqm
-
qty:
description
wall cladding
4 x 8 green slate
cement
5.0 sand
acrytex clear
#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%
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
#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!
project supervision
construction facilities
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
#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
scratch coat
20 1:2
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscellaneous
#DIV/0!
floor finishes
total volume
qty
width m
length m
area sqm
-
classb
unit cost
qty:
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
-
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
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!
#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!
project supervision
construction facilities
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
#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
scratch coat
20 1:2
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscellaneous
#DIV/0!
floor finishes
qty
width m
length m
area
no of tiles
Steps
TOTAL
classb
unit cost
qty:
description
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
SUMMARY
#DIV/0!
#DIV/0!
PROJECT:
0.00
200
300
bill of materials
unit
7.5%
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
Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
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
P-
step/day
#DIV/0!
14.00
material computation:
Miscellaneous
step/day
#DIV/0!
floor finishes
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:
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
-
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
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!
#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!
project supervision
construction facilities
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
#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
scratch coat
20 1:2
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscellaneous
#DIV/0!
1.0
description
area( sq.m)
interior ceiling
exterior ceiling
total
#DIV/0!
#DIV/0!
0.00
qty:
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%
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
construction facilities
indirect equipment
miscellaneous
0.40 mh/sqm
4.00 mh/sqm
mh/sqm
38.00
.
material computation:
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
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
27.5%
total
enamel/spreading rate
preparation
amount in pesos
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
72.50
#DIV/0!
#DIV/0!
water proofing
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:
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
0.00
description
qty
crew
1.00
#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
bags
amount
0.00
0.00
0.00
0.00
25.00
0.00
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!
#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
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
0.00
#DIV/0!
#DIV/0!
labor cost computation:
topping
frosroc
material computation:
miscellaneous
1.00
1.00
mh / sqm
mh / sqm
mh / sqm
5.00
sq m / day
#DIV/0!
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
summary
#DIV/0!
#DIV/0!
project:
7.5%
amount in pesos
#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!
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!
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
0.00
0.00
#DIV/0!
0.00
project supervision
construction facilities
indirect equipment
miscellaneous
27.5%
bill of materials
P-
2 co/day
material computation:
miscellaneous
#DIV/0!
#DIV/0!
description
qty
1.00
-
h
0.50
0.50
0.52
sq ft
8.00
8.00
1.44
1.04
0.72
AREA
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
= total area / no of days
no of days
equipment
project:
1.0 direct cost
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
0.75
sq ft /day
0.75
sq ft /day
amount in pesos
5350.80
2140.32
5616.31
0.00
13107.43
29.60
11.84
31.07
0.00
72.50
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
2.4
summary
8.00
equipment
materials
10 mm sq bar
1 1/2 x 1 1/2 x3/16
welding rod
epoxy primer
lacquer thinner
P2,259.90
unit cost
10.7016
40 % of labor cost
18,079.21
material computation:
miscellaneous
100.00
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
-
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
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
1.2 Direct Equipment
1.3 Materials
1.4 Subcontract
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
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!
0.00
Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous
P-
2 CO/DAY
material computation:
Miscellaneous
#DIV/0!
#DIV/0!
basis
wood trellis
equipment
WIDTH
THICK
3
kgs
LENGTH
description
16 BEAM
BEAM
12 TRELLIS
assrtd cwn
#DIV/0!
QTY
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
SUMMARY
#DIV/0!
0.00
PROJECT:
#DIV/0!
7.5%
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!
#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!
26.5%
3.0 OTHER COSTS
amount
P-
50 bdft/day
50 bdft/day
material computation:
#DIV/0!
0
#DIV/0!
#DIV/0!
#DIV/0!
polycarbonate sheet
qty:
description
qty
area
(sq ft)
unit
sqm
area
0.00
unitcost
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
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
#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!
pc
pc
pc
60.00
3.00
summary
0.00
1.5 sqm/day
1.5 sqm/day
material computation:
summary
project:
1.0 direct cost
amount in pesos
1.1 materials
1.2 labor
1.3 direct equipment
1.4 subcontract
#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
project supervision
construction facilities
indirect equipment
miscellaneous
bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit
#DIV/0!
#DIV/0!
#DIV/0!
unit cost
description
area
glass block
area
0.00
qty
0.00
unit
pcs
unit cost
90
amount
0
0
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
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
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
bill of materials
description
#DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50
#DIV/0!
P-
3 sqm/day
3 sqm/day
material computation:
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
cabinets
bedroom closet
unit cost
qty:
1,428.57
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
1
1
200.00
300.00
qty
bill of materials
unit
equipment
description
#DIV/0!
#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%
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!
#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%
27.5%
5.0%
project supervision
construction facilities
indirect equipment
miscellaneous
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-
0.35 sqm/day
sqm/day
0.35 sqm/day
material computation:
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
cornice
unit cost
description
cornice 4 (cn 1 4b) x 14 ft
cornice 3 (cn 1 3b) x 14 ft
cornice 2 (cn 1 2b) x 14 ft
length
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:
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
summary
project:
7.5%
amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
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
#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
bill of materials
description
cornice
finshing nail
stikwell
screw with tox
#DIV/0!
#DIV/0!
amount
0.00
0.37
0.00
0.00
P0.37
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
75 lf/day
pcs/ day
75 pcs/ day
material computation:
miscellaneous
miscellaneous
mouldings
cast in place
concrete moldings 4
unit cost
length m
qty:
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
summary
project:
#DIV/0!
7.5%
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
#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!
project supervision
construction facilities
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
-
total
#DIV/0!
labor cost computation:
1 man/2 lm/ day
10.00
10.00
material computation:
miscellaneous
mh / lm
mh / lm
#DIV/0!
mouldings
cast in place
concrete moldings 5
unit cost
length m
qty:
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
summary
project:
#DIV/0!
7.5%
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
#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!
project supervision
construction facilities
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
-
total
#DIV/0!
labor cost computation:
1 man/2 lm/ day
10.00
10.00
material computation:
miscellaneous
mh / lm
mh / lm
#DIV/0!
L ft
0.00
qty
0.00
unit
Pcs
qty:
6.67
0.00
-
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
-
labor
Carpenter
#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
1.2 direct equipment
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
#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
#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!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
PCS/ DAY
75 PCS/ DAY
material computation:
miscellaneous
P0.39
install
coats
0.00
amount
lft
total
1.0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
0.00
0.00
#DIV/0!
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
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
#DIV/0!
0.00
AREA
0.00
0.00
0.00
0.00
UNIT COST
200.00
300.00
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
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
Construction Facilities
Indirect Equipment
Miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
amount
75.00
75.00
total
#DIV/0!
1man/20sqm/day
1 man/ 2 sqm/day
0.40 MH/sqm
4.00 MH/sqm
MH/sqm
6.00
.
description
LACQUER THINNER
CLEAR GLOSS
SANDING SEALER
LACQUER FLO
SANDING PAPER
STOPA
Polyurethane(top coat)
material computation:
spreading rate
0.04 GAL/SQM
0.0400
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
27.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50
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!
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
plain gi sheet ga 24
Design (lace) x 8'
welding rod
Epoxy primer
Lacquer thinner
qty
3
3
2
2
2.0442375
0
0
total wt
unit
pcs
pcs
pcs
pcs
kgs
gal
gal
unit wt
total wt
5.4165
16.2495
21.84
65.52
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
plain gi sheet ga 24
Design (lace) x 8'
welding rod
Epoxy primer
Lacquer thinner
qty
3.00
3.00
2.00
2.00
2.04
-
bill of materials
unit
pc
pc
pc
PCS
kg
gal
gal
#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
#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!
0.0%
0.0%
0.0%
#DIV/0!
#DIV/0!
#DIV/0!
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.0%
5.0%
2.0%
10.0%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
20.0%
#DIV/0!
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.4
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!
81.7695
= total area / no of days
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
material computation:
40 % of labor cost
miscellaneous
#DIV/0!
qty:
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
SUMMARY
#DIV/0!
#DIV/0!
PROJECT:
7.5%
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
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%
Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5.0%
2.5%
0.0%
0.0%
7.5%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.0%
0.0%
#DIV/0!
#DIV/0!
#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
Gd lumber 2 x 3 x 12ft
Gd lumber 2 x 3 x 8ft
cornice CN 1-4B 8FT
Gd lumber x 2 x 10ft
Plyboard ord
Finishing nail
Stick well
Concealed hinges
Closet handle stainless
Aluminum pipe 1 dia 16 ft
Flanges 1 dia
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Kg
Pcs
Pcs
Pcs
Pcs
180.00
216.00
144.00
188.80
30.00
710.00
75.00
120.00
36.00
120.00
240.00
30.00
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Sq ft
Kg
Kg
710.00
144.00
36.00
120.00
200.00
188.80
35.00
120.00
75.00
hanging cabinet
Plyboard ord
Gd lumber 2 x 3 x 8ft
Concealed hinges
Handle
French type cabinet door
cornice CN 1-4B 8FT
Glass 1/8 thk
Stick well
Finishing nail
total
0.35 sqm/day
sqm/day
0.35 sqm/day
material computation:
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
P-
0.00
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
#DIV/0!
#DIV/0!
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:
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
description
Door casing 3 x 14 ft
Finshing nail
Stikwell
Screw with tox
#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%
amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%
#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!
0.00
0.00
#DIV/0!
0.00
P0.37
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
75 lf/day
PCS/ DAY
75 PCS/ DAY
material computation:
miscellaneous
miscellaneous
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
SUMMARY
#DIV/0!
PROJECT:
7.5%
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
Project Supervision
Construction Facilities
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
total
P-
2 ft/day
2 ft/day
material computation:
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!
#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!
Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contingencies
Contractor's Tax
Profit
#DIV/0!
#DIV/0!
#DIV/0!
moldings
cast in place
concrete balluster
unit cost
labor unit cost
equipment unit cost
material unit cost
concrete molding unit cost
total cost
duration
crew
labor
mason
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
0.00
bill of materials
unit
bags
cum
Kgs
Pcs
summary
project:
#DIV/0!
7.5%
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
#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!
project supervision
construction facilities
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
#DIV/0!
labor cost computation:
1 man/2 lm/ day
10.00
10.00
material computation:
miscellaneous
mh / lm
mh / lm
#DIV/0!
DESCRIPTION
W
0.3
QTY
Ht
1.2
AREA
sqft
0.00
AREA
0.00
UNIT
UNITCOST
set/s
300.00
14.29
#DIV/0!
#DIV/0!
-
#DIV/0!
#DIV/0!
sub con
1
1
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
Construction Facilities
Indirect Equipment
Miscellaneous
unit
AMOUNT IN PESOS
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50
0%
3%
5%
2%
10.0%
bill of materials
description
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!
P-
total
35 sqft/day
35 sqft/day
material computation:
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
#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!
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!
#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
classb
qty:
summary
#DIV/0!
#DIV/0!
0.00
project:
7.5%
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
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
27.5%
3.0 other costs
amount
-
total
P-
#DIV/0!
4.00
mh / sqm
0.66
0.02
1.00
bag/sqm
cum/sqm
can / sq m
material computation:
scratch coat
20 1:2
cement
sand
pebbles
miscellaneous
#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
wall cladding unit cost
total cost
duration
crew
labor
Tile setter
description
adobe 12 x 12 x 4
cement
sand
#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%
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
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
27.5%
3.0 other costs
amount
-
total
#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
scratch coat
20 1:2
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscellaneous
#DIV/0!
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
wall cladding unit cost
total cost
duration
crew
labor
Tile setter
description
brick red 2 x 4 x 8
cement
sand
#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%
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
#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!
project supervision
construction facilities
indirect equipment
miscellaneous
27.5%
3.0 other costs
amount
-
total
#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning
1.33
1.33
0.44
mh / sqm
mh / sqm
mh / sqm
3.00
mh / sqm
0.36
0.02
0.07
0.10
11.11
0.01
bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm
material computation:
scratch coat
20 1:2
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid
miscellaneous
#DIV/0!
border
coats
qty:
unit cost
description
ht
open
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
200.00
300.00
bill of materials
unit
roll/5m
summary
#DIV/0!
#DIV/0!
0.00
length
project:
0.08
amount in pesos
1.10 labor
1.20 direct equipment
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!
0.05
0.03
0.00
0.00
0.08
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.28
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
#DIV/0!
25.00 m/day
25.00 m/day
material computation:
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
miscellaneous
#DIV/0!
description
qty
width m
length m
area sqm
total volume
- sqm
floor finishes
concrete trellis
unit cost
labor unit cost
equipment unit cost
material unit cost
cer tile works unit cost
total cost
duration
crew
labor
tilesetter
description
concrete trellis 3 x 6 x 2.2
classb
qty:
95.45
1,050.00
12.93
738.08
833.53 sub con
9,168.84
1.50
2
1
200.00
300.00
bill of materials
unit
pcs
qty
11.00
summary
project:
1.0 direct cost
5.00%
2.50%
0%
0%
1.1
1.2
1.3
1.4
labor
direct equipment
materials
subcontract
2.1
2.2
2.3
2.4
project supervision
construction facilities
indirect equipment
miscellaneous
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
amount in pesos
1050.00
0.00
8118.84
0.00
9168.84
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
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
0.7425
0.04125
0.66
Bags
Cu m
Kgs
total
P8,118.84
7.33
material computation:
miscellaneous
trellis/day
100.00