Вы находитесь на странице: 1из 632

PROJECT :

LOCATION :

BUYER :

TOTAL :

SQ.M.

ITEM NO
1.00

Earth Works

2.00

Masonry Works

3.00

Plastering Works

4.00

Concreting Works

5.00

Form Works

6.00

Rebar Works

7.00

Roofing Works

1.01
1.02
1.03
2.01
2.02
2.03
2.05
2.06
3.01
3.02
3.04
3.05
4.01
5.01
6.01
7.01
7.02
7.03
7.04

excavation / manual
earthfill / manual
compaction / manual
below ffl chb 5"
1st ffl to 2nd ffl chb 4"
2nd ffl to rb chb 4
above rb
partition 4"chb (ground & 2nd flr)
ground floor
second floor
above rb to roof
partition (ground & second flr)
concreting
forms

structural grade
s-tile roof
r-span roof
corrugated gi sheet ga 26
angular & lc purlins

8.00

Tile Works

9.00

Doors, Jambs & Accessories

8.01
8.02
8.03
8.04
8.05
8.06
8.07
9.01
9.02
9.03
9.04
9.05
9.06

tiles @ kitchen counter


tiles @ grnd flr t & b
tiles @ 2nd flr t & b
tiles @ masters bedroom t& b
kitchen counter
nook (granite slab)
nook counter
2100
2100
2100
2100
2100
2100

x
x
x
x
x
x

900
700
800
700
800
600

steel door & jamb / manual


steel door & jamb / manual
molded door
sld panel door
molded door
upvc door

10.00

Windows

11.00

Painting Works

12.00

Plumbing Works

13.00

Ceiling Works

14.00

Electrical Works

15.00

Others

10.01
10.02
10.03
10.04
11.01
11.02
11.03
11.04
11.05
11.06
11.07
12.01
12.02
12.03
12.04
12.05
12.06
12.07
12.07
12.08
13.01
13.02
13.03
14.01
14.02
15.01
15.02

175216638.xls.ms_office9/25/2013

DESCRIPTION

window steel casement


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

ceramic tiles 12 x 12"


ceramic tiles 12 x 12" (stair)

QTY

UNIT

MATERIAL
UC
COST

cum
cum
cum

sqm
sqm
sqm
sqm
sqm

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sqm
sqm
sqm
sqm

EQUIPMENT
UC
COST

COST

PCF

UC

DIRECT COST
COST

90.91
90.91
90.91
90.91
90.91

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

41.67
41.67
41.67
41.67

cum

#DIV/0!

#DIV/0!

750.00

250.00

sqm

#DIV/0!

#DIV/0!

62.50

kg

#DIV/0!

#DIV/0!

5.00

sqm
sqm
sqm
kg

#VALUE!
#N/A
#N/A

#VALUE!
#N/A
#N/A

100.00
50.00
10.37

sqm
sqm
sqm
sqm
lot
sqm
lot

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

200.00
200.00
200.00
200.00
1,000.00
200.00
1,000.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

####
####
####
####
#N/A
####
#N/A

unit
unit
unit
unit
unit
unit

500.00
500.00
500.00
500.00
500.00
500.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

####
####
####
####
####
####

sqft
sqft
sqft
sqft

#DIV/0!
-

#DIV/0!
-

14.29
#DIV/0!
-

#DIV/0!
-

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

####
####
####
####

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sqm
sqm
sqm
sqm
sqm
sqm
sqm

#DIV/0!
96.43
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
71.66
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

50.00
20.00
16.67
16.67
20.00
83.33
16.67

14.86
#VALUE!
#VALUE!
-

#VALUE!
#VALUE!
-

#DIV/0!
#DIV/0!
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

####
1.38
####
####
####
####
####

lot
lot
set
set
set
set
set
set
unit

#DIV/0!
#DIV/0!
4,400.00
5,500.00
2,099.75
790.00
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sqm
sqm
lft

#DIV/0!

#DIV/0!

6.67

co & sw
co & sw

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

250.00
250.00

sqm
sqm

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

166.67
166.67

0.74
#VALUE!
#VALUE!
-

2,000.00
2,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
500.00
500.00
250.00

#DIV/0!

#DIV/0!
-

#DIV/0!

% wt

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#VALUE!
#VALUE!

#DIV/0!

SUBCONTRACT
UC
COST

7,950.00
2,700.00
1,350.00

LABOR

133.33
80.00
13.33

#VALUE!
#VALUE!

UC

#VALUE!
#VALUE!

#DIV/0!

#DIV/0!
#VALUE!
#VALUE!
-

UC

BID COST

COST

#DIV/0! ####
#DIV/0! ####
#DIV/0! ####

133.33
80.00
#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

####
####
####
####
####

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

####
####
####
####

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0!
#VALUE!
#DIV/0!
#VALUE!

#DIV/0! ####

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0! ####

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0! ####

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#N/A
#N/A
#VALUE! ####
#N/A
#N/A
#N/A ####

#N/A
#VALUE!
#N/A
#N/A

#N/A
#VALUE!
#N/A
#N/A

#N/A
#VALUE!
#N/A
#N/A

#N/A
#VALUE!
#N/A
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#N/A

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
116.43
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
86.52
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
160.59
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
119.34
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!

####
####
####
####
####
####
####
####
####

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0! ####
#DIV/0! ####
#DIV/0! ####

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0! ####
#DIV/0! ####

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0! ####
#DIV/0! ####

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#N/A
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-

#VALUE!
#VALUE!

#N/A
#DIV/0!

#DIV/0!
#DIV/0!
-

500.00
500.00
500.00
8,450.00
3,200.00
1,850.00

ITEM NO
15.03
15.04
15.05
15.06
15.07
15.08
15.09
15.10
15.11
15.12
15.13
15.14
15.15
15.16
15.17
15.18
15.19
15.20
15.21
15.22
15.23
15.24
15.25
15.26
15.27
15.28
15.29
15.30
15.31
15.32
15.33
15.34
15.35
15.36
15.37
15.38
15.39

DESCRIPTION
anti-skid at stair steps
ceramic tiles 12 x 12" (balcony, carport & lanai)
ceramic tiles 16 x 16
granite 16 x 16
wood parquet ( narra ) 3/8"
cement topping (2nd flr)
vinyl tiles 12" x 12"
cement topping
concrete steps & landing
wooden handrails ( 3"x 3" )
steel stair railings
acu grills (1-unit)
stainless railings
concrete mouldings
concrete moldings 4
concrete moldings 5
wall cladding
pebble ( black with vigan tiles)
pebbles ( black )
water proofing (balcony & CR)
water proofing & topping (roof deck)
wood trellis
glass blocks 8" x 8"
tv antena outlet
polycarbonate sheet
adobe 12 x 12 x 4
brick red 2 x 4 x 8
door casing 3 x 14 ft
gi canopy
base board 4 (bb 1- 4b) x 14 ft
decorative fixed capiz
concrete balluster
king post 4 x 4
assorted pebbles
telephone outlet
border
bedroom closet

QTY

UNIT

8.00
-

steps
sqm
sqm
sqm
sqm
sqm
sqm
sqm
steps
ft
sq ft
sq ft
sq ft
m
m
m
sqm
sqm
sqm
sqm
sqm
bd ft
sqm
outlet
sqm
sqm
sqm
lft
sqft
sqm
sqft
pc/s
pc/s
sqm
outlet
lm
lot

MATERIAL
UC
COST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
702.04
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
5,616.31
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

UC

LABOR

21.43
166.67
166.67
166.67
62.50
45.45
62.50
#DIV/0!
11.11
14.29
668.85
66.67
150.00
60.00
60.00
166.67
125.00
125.00
20.00
100.00
10.00
200.00
250.00
333.33
166.67
166.67
6.67
#DIV/0!
6.67
14.29
50.00
250.00
125.00
250.00
20.00
1,428.57

COST

#DIV/0!
5,350.80
#DIV/0!
-

#VALUE!

EQUIPMENT
UC
COST
#DIV/0!
#DIV/0!
267.54
60.00
#DIV/0!
#DIV/0!
-

#DIV/0!
#DIV/0!
2,140.32
#DIV/0!
#DIV/0!
-

#DIV/0!

SUBCONTRACT
UC
COST
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-

% wt

#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-

#VALUE!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

PCF
####
####
####
####
#N/A
####
####
####
1.38
####
####
1.38
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####
####

UC

DIRECT COST
COST

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1,638.43
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
13,107.43
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

BID COST

UC

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,259.90
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.00

Earth Works

2.00

Doors, Jambs & Accessories (materials)

3.00

Plumbing Works (materials)

1.01
1.02
2.01
2.02
2.03
2.04
2.05
2.06
3.01

NOTE:

Prepared by :

Checked by :

175216638.xls.ms_office9/25/2013

DESCRIPTION
EARTHFILL / materials (house)
EARTHFILL / materials (lot)
2100 x 900 steel door & jamb
2100 x 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

Engr. Agapito C. Caparas


AVP Engineering & Construction

PCF
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
-

#DIV/0!

Recommending Approval by :

Approved :

DIRECT COST
COST

#DIV/0!
#DIV/0!
4,200.00
4,200.00
1,300.00
520.00
320.00
750.00

#DIV/0!

10,400.00

Engr. Joel H. Alejandrino


VP Engineering & Construction

Amando M. Buhain
President

UC

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

PROPOSED BUYER'S TOTAL COST :


PROPOSED BUYER'S COST PER SQ M :

materials price ref: 03-15-10

MMC
Office Engineer

SUBCONTRACT
UC
COST

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18,079.21
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!

PROPOSED CONTRACTOR'S TOTAL COST:


PROPOSED CONTRACTOR'S COST PER SQ M:
ITEM NO

COST

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
-

#DIV/0!

BID COST

UC

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

COST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

PROJECT:
FLOOR AREA:

ITEM NO
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################

################
################
################
################
################
################
################

################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################

################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################
################

DESCRIPTION
QTY
EARTH WORKS
earth fill / materials (lahar)
0.00
earth fill / materials (common borrow)
0.00
MASONRY WORKS
cement
#N/A
sand
#N/A
10 mm dia rsb
#N/A
tie wire # 16
#N/A
chb 5 thk
0.00
chb 4 thk
#N/A
PLASTERING WORKS
cement
#N/A
sand
#N/A
CONCRETING WORKS
cement
0.00
sand
0.00
gravel
0.00
REBAR WORKS
9 mm dia rsb
0.00
10 mm dia rsb
0.00
12 mm dia rsb
0.00
16 mm dia rsb
0.00
20 mm dia rsb
0.00
tie wire # 16
0.00
FORM WORKS
Plywood 1/4 thk 4' x 8' (ord)
0.00
Coco lumber 2 x 3, 2 x 2
0.00
Cwn 3, 1 1/2
0.00
Form oil
0.00
ROOFING WORKS
corr gi sheet ga# 26
7 lft
0.00
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

TOTAL MATERIAL COST


SUBCON COST
################

UNIT

0.00
0.00

can
40.00
bag 205.00
cum 500.00

0.00
0.00
0.00
#DIV/0!

sqft

pcf #VALUE!
0.00
0.00

miscellaneous
sqft
#VALUE!
sqft
0.00
0.00
#VALUE!

0.00
0.00
0.00
#DIV/0!

#VALUE!
0.00
#VALUE!

TOTAL EQUIPMENT COST

#N/A

#N/A

TOTAL

#N/A

#N/A

TOTAL LABOR COST

#N/A

#N/A

TOTAL DIRECT COST

#N/A

#N/A

Project
Floor Area
Location
Buyer

0.00 sqm
-

ITEM

0
MATERIALS SPECIFICATION

FINISHES

BRAND

Roofing

Tile span (long span) .4mm thick


Accessories .4mm thick

pre-painted
pre-painted

APO (Puyat steel Corp.)


APO (Puyat steel Corp.)

Ceiling

4.5 mm thk cement board in metal furring


wooden cornice 4(CN-4b) living,dining,kit & hallway
wooden cornice 3 (CN-3b) bedrooms,porch & balcony
wooden cornice 2 (CN-2b) CR

painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen

Flex boards
Pateco
Pateco
Pateco

Flooring

Ground flr 12 x 12 ceramic tiles (polished)


second flr 12 x 12 ceramic tiles (polished)
Porch - 12 x 12 ceramic tiles (unpolished)
Balcony - 12 x 12 ceramic tiles (unpolished)

with pvc anti skid on


exposed edges

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles

Stair

Steps & Landing Concrete

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

Doors & Jambs

Main door - steel door 2.1 x 0.9 m


Service door - steel door 2.1 x 0.7 m
Door at balcony sliding panel door 2-2.1 x 0.7 m
Bedroom door molded doo r 2.1 x 0.8 m
Cr door PVC door 2.1 x 0.6 m
All door jamb steel (except CR & balcony door)
sliding door jamb 2 x 6 wood jamb
All door lock set (except CR & sliding door) lever type
Main door entrance set
CR door lock set cylindrical type

painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen
pre painted w/ colored glass
painted w/ boysen
painted w/ boysen (acrytex)
antique brass
antique brass

Windows

Casement steel
Glass smoked 1/8 thick

painted w/ boysen

Comfort Room

Floor tiles 8 x 8 ceramic tiles


Wall tiles 12 x 8 (6 layer w/ border @ middle) ceramic tiles
Border tiles 3 x 8 ceramic tiles

unglazed
glazed
glazed

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

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


w/ faucet, soap holder & paper holder (AMPA-E)

white

Artes Myer Emperor Package

Bath tub (1.70 m) with telephone shower

acrylic white

Royal Tern Penguin

Shower head & valve


Faucet shower

chrome plated
chrome plated (JM-9719-220)

WB
Distributed by best tank

Fresh water line


fittings

PVC Blue
GI

Eslon blue

Sewer line
fittings

PVC orange
PVC orange

lucky
lucky

Breaker box
Breaker switch
Wire
Electrical conduit
switch
Switch plate
Convenience outlet
C O plate

stranded
corrugated flexible uPVC
common
common
common
common

Royu
Royu
Royu
Royu

Kitchen Counter

Counter top & splash wall - 8x 8 ceramic tiles


Border 3 x 8 ceramic tiles
Kitchen sink double tub
Kitchen sink double tub
Kitchen sink faucet
Kitchen counter cabinet (design F)

glazed
glazed
stainless ( CBS-3617-327)
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

cut to desire shape

China

top with boysen (acrytex clear)


painted with boysen

stone age (castle stone)


Pateco

Plumbing

Electrical

Contingencies

Chint
Chint

Other Finishes
Railings at balcony
Wall Cladding
Base board

Concrete Moldings
Balluster
Canopy
Trellis

stainless
manufactured stone
wooden base board (BB 1-4b)
with television cable & outlet at living area & master bedroom
with telephone cable & outlet at living area & master bedroom
4 & 5 pre-cast concrete
Pre-cast concrete
Ga. 24 gi sheet with lace
Pre-cast concrete with 6 mm thk. polycarbonate sheet

painted with boysen


painted with boysen
painted with boysen
painted with boysen

Prepared by:
MMC
Office Engineer

Checked by:
Engr. Agapito C. Caparas
AVP Engineering & Construction

Noted & approved by:


Engr. Joel H. Alejandrino
VP - Engineering & Construction

Miscellaneous

Project
Floor Area
Location
Buyer

0.00 sqm
-

ITEM

0
MATERIALS SPECIFICATION

FINISHES

BRAND

Roofing

Tile span (long span) .4mm thick


Accessories .4mm thick

pre-painted
pre-painted

APO (Puyat steel Corp.)


APO (Puyat steel Corp.)

Ceiling

4.5 mm thk cement board in metal furring


with cornice 4(CN-4b) x 14 ft living,dining,kit & hallway
with cornice 3 (CN-3b) x 14 ft bedrooms,porch & balcony
with cornice 2 (CN-2b) x 14 ft CR

painted w/ boysen
painted w/ boysen
painted w/ boysen
painted w/ boysen

Flex boards
Pateco
Pateco
Pateco

Flooring

Ground flr 12 x 12 ceramic tiles (polished)


second flr 12 x 12 ceramic tiles (polished)
Porch - 12 x 12 ceramic tiles (unpolished)
Balcony - 12 x 12 ceramic tiles (unpolished)

with pvc anti skid on


exposed edges

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles

Stair

Steps & Landing Concrete

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

Doors & Jambs

Main door - panel door 2.1 x 0.9 m


Service door - panel door 2.1 x 0.7 m
Door at balcony sliding panel door 2-2.1 x 0.7 m
Bedroom door molded door 2.1 x 0.8 m
Cr door PVC door 2.1 x 0.6 m
All door jamb steel (except CR & balcony door)
sliding door jamb 2 x 6 wood jamb
All door lock set (except CR & sliding door) lever type
CR door lock set

painted w/ boysen (acrytex)


painted w/ boysen (acrytex)
painted w/ boysen (acrytex)
painted w/ boysen (QDE)
pre painted w/ colored glass
painted w/ boysen
painted w/ boysen (acrytex)
solid brass

Windows

Casement steel
Glass smoked 1/8 thick

painted w/ boysen

Comfort Room

Floor tiles 8 x 8
Wall tiles 12 x 8 (6 layer w/ border @ middle)
Border tiles 3 x 8

unglazed
glazed
glazed

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

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


w/ faucet, soap holder & paper holder (AMPA-E)

white

Artes Myer
Emperor (AMB-150DF)

Bath tub (1.70 m ) with telephone shower

acrylic white

Royal Tern (Penguin)

Shower head & valve


Faucet shower

chrome plated
chrome plated (JM-9719-220)

WB
Distributed by best tank

Fresh water line


fittings

PVC Blue
GI

Eslon blue

Sewer line
fittings

PVC orange
PVC orange

lucky
lucky

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

cut to desire shape

stainless
manufactured stone

top with boysen (acrytex clear)

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

Noted & approved by:


Engr. Joel H. Alejandrino
VP - Engineering & Construction

stone age (castle stone)

PROJECT
LOCATION
FLOOR AREA
BUYER
ITEM

MATERIALS SPECIFICATION

FINISHES

BRAND

Roofing

Corrugated GI sheet Ga 26
Accessories plain GI sheet

Painted w/ boysen roof guard


Painted w/ boysen roof guard

Ceiling

4.5 mm thk cement board on metal furring

Painted w/ boysen

Flex boards

Flooring

Ground flr 12 x 12 ceramic tiles (polished)


Carport 12 x 12 ceramic tiles (unpolished)

Exposed tile edges w/ tile trim

Tenzen/Lepanto/Euro tiles

Doors & Jambs

Main door - flush door 2.1 x 0.9 m


Service door - flush door 2.1 x 0.7 m w/ GI
Bedroom door flush door 2.1 x 0.8 m
Cr door PVC door 2.1 x 0.6 m
All door jamb steel (except CR)
All door knobs

Painted w/ boysen (acrytex)


Painted w/ boysen (acrytex)
Painted w/ boysen (QDE)
Pre painted
Painted w/ boysen

sash factory
sash factory
sash factory
Poly door
Rapid forming
Yale

Comfort Room

Floor tiles 8 x 8
Wall tiles 12 x 8 (6 layer w/ border @ middle)
Border tiles 3 x 8

Unglazed
Glazed
Glazed

Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles
Tenzen/Lepanto/Euro tiles

Water closet & wall hung lavatory w/ soap


And tissue holder skylark trip lever

White

Royal tern

Shower head & valve


Faucet shower

Chrome plated
Chrome plated (JM-9719-220)

WB
Distributed by best tank

Fresh water line


fittings

PVC Blue
GI

Eslon blue

Sewer line
fittings

PVC
PVC

Lucky
Lucky

Plumbing

Electrical

Breaker box
Breaker switch
Wire
switch
Switch plate
Convenience outlet
C O plate

Chint
Chint
Stranded
Common
Common
Common
Common

Kitchen Counter

Counter tiles 8x 8
Border tiles 3 x 8
Kitchen sink
Kitchen sink faucet
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

Top with boysen acrytex clear

Stone Age (ledgestones)

Prepared by:
MMC
Office Engineer
Checked by:
Engr. Agapito C. Caparas
AVP Engineering & Construction

Noted & approved by:


Engr. Joel H. Alejandrino
VP - Engineering & Construction

Royu
Royu
Royu
Royu

materials price list


03/15/11

item no

materials

unit

price

earth works
1.00
2.00

common borrow
lahar

cu m
cu m

150.00
250.00

cement 40 kg/s / bag


sand s1
gravel 3/4 ( round )
chb 4" non load bearing
chb 5" non load bearing

bag
cum
cum
pc
pc

205.00
500.00
700.00
7.00
8.00

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00

plywood 3/16 ord.


flex brd 3.5 mm
plywood 1/4 (marine)

pc
pc
pc
pc
pc
bd ft
bd ft
bd ft
bd ft
pc
kg
kg
kg
kg
pc
l.m.

250.00
300.00
310.00
275.00 flexboard
710.00
20.00
36.00
36.00
36.00
36.00
55.00
50.00
50.00
75.00
25.00
85.00

1.00
2.00
3.00
4.00
5.00
6.00

rebars 9mm dia


rebars 10mm dia
rebars 12mm dia
rebars 16mm dia
rebars 20mm dia
gi wire ga 16

pc
pc
pc
pc
pc
kg

80.00
115.00
165.00
293.00
465.00
60.00

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00

pvc door 2.1 x .6 m w/ jamb


pvc door 2.1 x .6 m w/ jamb (w/ louver & colored glass)

pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc

1,350.00
2,800.00
3,450.00
1,900.00
2,250.00
2,050.00
2,050.00
4,200.00
4,200.00
25.00
250.00
150.00
1,280.00
1,000.00
800.00
240.00
35.00

1.00
2.00
3.00
4.00

glass 1/8" smoke (installed)


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

concreting, masonry, plastering


1.00
2.00
3.00
4.00
5.00

forms & ceiling

plywood 1/4 ord.


plywboards 3/4 ord.
coco lumber
good lumber 2" x 2" x 12'
good lumber 2" x 2" x 10'
good lumber 2" x 2" x 8'
good lumber 1" x 1" x 8'
cwn 2"
cwn 3"
cwn 4"
1" finishing nail
cabinet handle
wire mesh 1/8"x1/8"x3'

rebars

price/kg
30.77
32.86
33.00
32.56
33.21

360

25

doors
molded door 2.1 x .8 m w/ jamb
flush door 2.1 x .6 m w/ jamb
flush door 2.1 x .7 m w/ jamb w/ GI
molded door 2.1 x .8 m w/ jamb
flush door 2.1 x .9 m w/ jamb
steel door 2.1 x .7 m w/ jamb
steel door 2.1 x .9 m w/ jamb
3" x 3" loose pin hinge
door knob ( yale )
door knob ( amerilock )
railings us
hanger stanley
door lock lock wood
deadbolt lock
barrel bolt

windows
sq ft
sq ft
sq ft
sq ft

35.00
35.00
300.00 bus type anodize
140.00

tiles ( t & b, & kitchen counter ) `


1.00
2.00
3.00
4.00

8" x 8" glazed tiles (mariwasa)


8" x 8" unglazed tiles
abc grout / 2 kgs
tile trim per 8 ft
3 x 8 border tiles
8 x 12 glazed tiles

pc
pc
bag
pc
pc
pc

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00

angle 2" x 2" x 3/16 x 20 ft


angle 1 1/2" x 1 1/2" x 3/16 x 20 ft
angle 2" x 2" x 1/4 x 20 ft
angle 1 1/2" x 1 1/2" x 1/4 x 20 ft
flat bar 2" x 3/16 x 20 ft
flat bar 1 1/2" x 3/16 x 20 ft
c purlins 2" x 3" x 20 ft (1.20 mm thk)
c purlins 2" x 4" x 20 ft (1.20 mm thk)
c purlins 2" x 5" x 20 ft (1.20 mm thk)
c purlins 2" x 6" x 20 ft (1.20 mm thk)
plain round bar 10mm dia. x 6m
welding rod
facia bd 1' x 10 " x l
facia bd lc 2" x 10" x 8 ft (0.9 mm thk)

pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
kg
bd ft
pcs

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00

r span
gutter spanish ( .40 x .457 m x 0.40 mm)per 8 ft
ridge roll per 8 ft
valley gutter per 8 ft
end flushing per 8 ft
side wall flushing per 8 ft
tile span
gutter spanish per 8 ft
ridge roll per 8 ft
valley gutter per 8 ft
end flushing per 8 ft
side wall flushing per 8 ft
tekscrew
silicon
rivets
wire basket strainer
sleeves 3" dia
concrete nail 1 1/2"
corr gi sheet
fab. ridge roll per 8 ft
fab. gutter per 8 ft
fab. valley gutter per 8 ft
fab. end flushing per 8 ft
roof nails
Stainless gutter

roof framing

12.00
12.00
60.00
50.00
18.00
18.50
03/15/10
540.00
340.00
795.00
535.00
350.00
245.00
380.00
420.00
470.00
125.00
100.00
65.00
320.00

roofing

175216638.xls.ms_officeMATERIALSPRICELIST9/25/2013

lm
pc
pc
pc
pc
pc
lm
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
kg
ft
pc
pc
pc
pc
kg
pc

253.00
340.00
227.00
255.00
340.00
170.00
308.00
340.00
337.00
340.00
340.00
170.00
1.85
120.00
0.50
100.00
50.00
75.00
33.00
140.00
130.00
160.00
160.00
90.00
1,200.00

kg/m

1.89
2.43
2.70
3.46

350

715

painting ( latex, enamel, floor paint & roof paint )


1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00

masonry neutralizer
paint thinner
panching compound
flat wall enamel
latex
latex semi gloss
qde chocolate brown
qde white
plasolux putty
sanding paper #120
sanding paper #100
lacquer thinner
lacquer flo
whether coat
acri color 1/4 lt latex
tin ting color 1/4 lt enamel.
glazing putty
true coat
boysen roof guard
acreytex primer
acreytex cast
acreytex top coat
acreytex reducer
stopa
Masonry putty boysen

gal.
gal
kg
gal
gal
gal
gal
gal
gal
pc
pc
gal
gal
gal
pc
pc
gal
gal
gal
gal
gal
gal
gal
kgs
gal

275.00
190.00
30.00
465.00
416.00
485.00
420.00
515.00
545.00
10.00
15.00
160.00
580.00
400.00
45.00
95.00
545.00
810.00
540.00
610.00
400.00
765.00
345.00
50.00
275.00

breaker box 6 holes


breaker box 8 holes
breaker box 10 holes
breaker switch 15 a
breaker switch 20 a
breaker switch 30 a
breaker switch 40 a
breaker switch 60 a
breaker switch 100 a
receptacles
t - slot outlet
plate co.
SwitcH
1 gang plate
2 gang plate
3 gang plate
awg stranded wire # 10
awg stranded wire # 12
awg stranded wire # 14
awg stranded wire # 8
flexible hose 3/4"
flexible hose 1/2"
pipe clamp 1/2 " dia.
junction box 4" x 4"
utility box 4" x 2"
electrical tape big
acu outlet national w/ plate
exhaust fan 12" dia ( tailee )
exhaust fan 12" dia ( 3d )

pc
pc
pc
pair
pair
pair
pair
pair
pair
pc
pc
pc
pc
pc
pc
pc
roll
roll
roll
roll
roll
roll
pc
pc
pc
pc
pc
pc
pc

600.00
650.00
900.00
295.00
295.00
295.00
295.00
420.00
750.00
28.00
25.00
25.00
35.00
25.00
25.00
25.00
4,455.00
2,910.00
1,635.00
4,645.00
950.00
750.00
2.50
25.00
18.00
25.00
240.00
1,350.00
1,090.00

pc
pc
pc

11,050.00
2,250.00
1,350.00

set

5,500.00

set
pc

4,400.00
790.00
2,099.75
80.00
62.00
120.00
170.00
450.00
53.00
10.00
18.00
26.00
25.00
85.00
38.00
30.00
118.00
85.00
95.00
74.00
24.00
10.00
65.00
40.00
138.00
90.00
75.00
360.00
100.00
55.00
450.00
325.00
11.00
9.00
25.00
13.00
25.00
15.00
12.00
15.00
13.00
520.00
2,900.00
320.00
470.00
130.00
350.00
699.75
10.00
120.00
15.00
15.00

electrical
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00

plumbing pipes, fitting & fixtures


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

bath tub ( royal tern penguin acrylic )


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

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

floor finish @ ground & second flr.


1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00

12" x 12" unglazed tiles tenzen


vinyl tiles 12" x 12"
vinyl bond
pebbles ( black )
pebbles ( boracay )
red cement
adobe rubble 12" x 12"
adobe rubble 4" x 12"
aslar tiles biege 2" x 6"
aslar tiles biege 4" x 8"
wood parquet narra 3/8 thk top w/ polyurethane
porcelain tiles ( granite tiles )
vigan tiles

pc
pc
gal
can
can
kg
pc
pc
sq m
sq m
sq ft
pcs
pcs

29.60
14.00
375.00
40.00
140.00
150.00
40.00
15.00 ashlar mariposa 4x 8
280.00 green slate 4 x 8
450.00 wood stone 4 x 8
85.00
85.00
15.00

hand rails 2" x 3"


hand rails 3" x 3"
steel railings
lumber 2" x 12" kd
lumber 2" x 10" kd
lumber 2" x 8" kd
t & g 1" x 4" x l
Raven anti-skid
Water proofing-frosroc
Cabinet
Plywood
Piano hinges
Catches
Handle
10 mm square bar
12 mm square bar
16 mm square bar
2 x 2 tubular ga 16
2 x 3 tubular ga 16
2 x 4 tubular ga 16
gi pipe 1 dia sch 20
gi pipe 1 1/2 dia sch 20
gi pipe 2 dia sch 20
1/8 x 1/2 flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1/2 flat bar
3/16 x 1 flat bar
plain round bar 16mm dia
plain gi sheet ga 18
welding rod
concrete balluster
12 x 12 x 4 adobe
2 x 4 x 8 red bricks
king post 4 x 4 (steel & wood)
capiz on yakal frame
Border 8 cm
assorted pebbles
door casing 3 x 14 ft (pateco)
cornice CN-1-6
cornice CN-1-4b
cornice CN-1-3b
cornice CN-1-2b
stick well
concealed hinges
stainless closet handle
aluminum pipe 1 x 16'
Flanges 1 dia
french type cab door
plain gi sheet ga 24
design lace
epoxy primer
baseboard BB 1-4B
glass block 8 x 8
screw with tox
polyurethane reducer
sanding sealer
polyurethane top coat

l ft
l ft
sq ft
bd ft
bd ft
bd ft
bd ft
pc
Pack

100.00
130.00
150.00
66.00
64.00
61.00
42.00
1,400.00
360.00

pc
pc
pc
pc
sqft
5m/roll
can
pc
lft
lft
lft
lft
kg
pc
pc
pc
pc
pc
pc
ft
gal
lft
pc
pc
lit
gal
gal

810.00
130.00
8.00
25.00
110.00
145.00
460.00
735.00
920.00
1,250.00
600.00
910.00
1,310.00
50.00
130.00
105.00
215.00
70.00
170.00
395.00
1,260.00
110.00
100.00
35.00
7.00
800.00
300.00
420.00
200.00
212.80
37.50
23.60
17.70
11.80
120.00
36.00
120.00
240.00
30.00
200.00
520.00
25.00
580.00
24.40
90.00
2.00
135.00
470.00
960.00

stair, handrail & railings


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

Artes myer dual flush push botton & pedestal type-emperor (white)
set
Reg. Colored
set
(ARTES MYER-EMPEROR AMB-150DF-two piece dual push button & pedestal type)

5500
6000

HCG MONET 2
PUSH BUTTON & WALL HUNG (with soap & tissue holder)

6320

GRANITE-GRANITO
16X16
12X12

173.95
93.95

man power rate


skilled
labor
LUCKY ORANGE
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00

per day
per day

2 upvc
3 upvc
4 upvc
p trap 2" dia.
wye reducer 4" x 2"
wye 4" dia
elbow 45-4
elbow 45-3
elbow 45-2
elbow 90-4
elbow 90-3
elbow 90-2
tee reducer 4 x 2
tee reducer 4 x 3
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

GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI


0.444
0.616
0.888
1.578
2.466
3.853
4.834
6.313
7.990

9
10
12
16
20
25
28
32
36
9mm.
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

kg/m
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

10mm. kg/m
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616
10 0.616

12mm. kg/m
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888
12 0.888

16mm. kg/m
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578
16 1.578

20mm. kg/m
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466
20 2.466

25mm. kg/m
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853
25 3.853

28mm.
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10

0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616

12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888

16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16

1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578

20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20

2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853

28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10

0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616

12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888

16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16
16

1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578

20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20
20

2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466

25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853

28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28
28

9
9
9
9
9
9
9
9
9
9
9
9
9
9

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

10
10
10
10
10
10
10
10
10
10
10
10
10
10

0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616

12
12
12
12
12
12
12
12
12
12
12
12
12
12

0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888

16
16
16
16
16
16
16
16
16
16
16
16
16
16

1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578
1.578

20
20
20
20
20
20
20
20
20
20
20
20
20
20

2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466
2.466

25
25
25
25
25
25
25
25
25
25
25
25
25
25

3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853
3.853

28
28
28
28
28
28
28
28
28
28
28
28
28
28

kg/m
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834

32mm. kg/m
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313
32 6.313

36mm. kg/m
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990
36 7.990

4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834

32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32

6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313

36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36

7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990

4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834

32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32

6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313

36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36
36

7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990

4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834
4.834

32
32
32
32
32
32
32
32
32
32
32
32
32
32

6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313
6.313

36
36
36
36
36
36
36
36
36
36
36
36
36
36

7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990
7.990

estimates
foundation

isolated footing
marks

qty
l

dimension (m)
w

F-1
F-2
F-3
F-4
F-5
F-6
F-7

total

code no
4.00
4.00
4.00
4.00
4.00
4.00
4.00

main bars along l


dia
kg/m
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58

code no
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00

main bars along l


dia
kg/m
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62
10.00
0.62

wall footing
marks

qty
l
-

wf-1
wf-3

dimension (m)
w
0.40
0.30

d
0.25
0.15

total

0.40

9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
total

10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm

F
-

O
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm

O
-

T
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm

N
-

s along l
Bar pcs
5.000
5.000
5.000
6.000
6.000
6.000
6.000

code no
4.00
4.00
4.00
4.00
4.00
4.00
4.00

main bars along w


dia
kg/m
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58
16.00
1.58

Bar pcs
5.000
5.000
5.000
6.000
6.000
6.000
6.000

no of kg
main bars
tie wire
-

16 mm
10 mm

s along l
spacing
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16
0.16

code no
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

main bars along w


dia
kg/m
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44
9.00
0.44

spacing
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40

conc vol
cum
-

no of kg
cut bars

main

tie wire

N
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm

G
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm

28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm

cement
bag

sand
cum
-

conc vol
cum

gravel
cum
-

cement
bag
-

formboard
pcs

asstd nails
kg

form oil
li

sand
cum
-

form lumber
bdft

gravel
cum
-

formboard
pcs
-

form lumber
bdft

asstd nails form oil


kg
li

concreting works

const bid cost/cum

concreting

3000 psi

unit cost

qty

labor unit cost


equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-

equipment
one bagger mixer

description
Cement
Sand s-1
Gravel 3/4"

#DIV/0!

6.00
1.00

200.00
300.00

1.00

500.00

qty

#DIV/0!

crew
1.00

bill of materials
unit
unit cost
- bags
205.00
- cum
500.00
- cum
700.00

total
labor cost computation:
mixing and placing concrete manually

2cum/day

2.00

2.00
one bagger mixer

2.00
material computation:
description
class a
1.0 cement
9bag/cum
2.0 sand
.5cum/cum
3.0 gravel 3/4"
1cum/cum

9.00
0.50
1.00

const bid cost/cum

total bid cost

#DIV/0!
cum

#DIV/0!
#DIV/0!

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

rebars

structural grade

40 psi

unit cost

qty

0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

5.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1.00
1.00

200.00
300.00

qty
-

unit
kg
kg
kg
kg
kg
kg
kg
kg
kg

equipment

0.28
bill of materials
amount
-

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

kg

on:

labor cost computation:


cum/day

on:

material computation:
bag/cum
cum/cum
cum/cum

const bid cost/kg


#DIV/0!
kg

#DIV/0!

crew
1.00

total bid cost

forms

forms

#DIV/0!
#DIV/0!

pcf

proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

unit cost

0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10

labor unit cost


equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
equipment

0.28

bill of materials
unit cost
30.03
31.11
30.97
30.95
31.43
35.04

2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94

amount
60.00

description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

labor cost computation:


100.00 kg/day

100.00 kg/day

material computation:

install
erect
dismantel
repair

const bid cost/kg

total bid cost

#DIV/0!
sqm

#DIV/0!
#DIV/0!

coco lumber
qty
62.50

#DIV/0!
sub con

#DIV/0!
#DIV/0!
#DIV/0!
1.00
1.00

#DIV/0!

crew
2.00
200.00
300.00

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

0.08
0.05
0.03
0.20
0.03
0.05
0.02
0.10
0.28

bill of materials
qty

unit
pcs
bdft
kg
li

unit cost
275.00
20.00
50.00
8.00

amount
-

total

labor cost computation:


8.00 sqm/day

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
-

asstd nails form oil


kg
li
-

concreting works

const bid cost/cum

concreting

3000 psi

unit cost

qty

labor unit cost


equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

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

const bid cost/cum

total bid cost

#DIV/0!
cum

#DIV/0!
#DIV/0!

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

rebars

structural grade

40 psi

unit cost

qty

8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

5.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

200.00
300.00

qty

unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

equipment

27.5%
bill of materials

unit cost

amount
205.00
500.00
700.00

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

0.00
0.00
0.00
0.00
0.00
0.00
0.00

ion:

labor cost computation


cum/day

on:

material computation:
bag/cum
cum/cum
cum/cum

const bid cost/kg

total bid cost

#DIV/0!
kg

#DIV/0!
#DIV/0!

0.00
#DIV/0!

crew
1.0

pcf

proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

forms

forms
unit cost
7.50%
5.00%
2.50%
0%
0%

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

labor unit cost


equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter
equipment

27.5%

bill of materials
unit cost
30.03
31.11
30.97
30.95
31.43
30.93

2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94

amount

60.00

description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

labor cost computation:


100 kg/day

lab
install
erect
dismantel
repair

100 kg/day

material computation:

const bid cost/kg

total bid cost

#DIV/0!
sqm

#DIV/0!
#DIV/0!

coco lumber
qty

0.00

62.50

#DIV/0!
sub con

#DIV/0!
#DIV/0!
#DIV/0!
1
1

#DIV/0!

crew
2.0
200.00
300.00

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

bill of materials
qty

unit
0 pcs
0 bdft
0 kg
li

unit cost
275.00
20.00
55.00
8.00

total

labor cost computation:


8 sqm/day

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

col dim along beam


d1
d2
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.30
0.30
0.30
0.30
0.30
0.30
0.20
0.20
0.20
0.20
0.20
0.20
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30

total
length
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.60
0.60
0.60
0.40
0.40
0.40
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
-

lb-2
Pasemano
Cb

0.10
0.10
0.30

total

9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm

0.10
0.30
0.13

15.00

10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm

B
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

A
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm

M
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE

16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm

M
-

9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm

10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
0

12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm
12.00 mm

FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
FALSE
0

16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm
16.00 mm

code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
2

cont bars
dia
kg/m
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
16.000
1.578
10.000
0.616

no of pcs
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
6
6
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
0
0
0
2

code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
2

dia
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
10.000

extra bars top


kg/m
no of pcs
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
0.888
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.578
1.578
0.616

2
2
3
3
3
2
2

10.000
10.000
12.000
12.000
12.000
10.000
10.000

0.616
0.616
0.888
0.888
0.888
0.616
0.616

2
3
4
4
4
2

2
2
3
3
3
2
2

10.000
10.000
12.000
12.000
12.000
10.000
10.000

0.616
0.616
0.888
0.888
0.888
0.616
0.616

197.00

A
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm

I
-

N
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm

75.00

S T I R
-

28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm

9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm

20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm
20.00 mm

25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm
25.00 mm

28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm
28.00 mm

9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm
9.00 mm

top
length(l/4)+24d
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.29
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.38
0.24

code no
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
3

dia
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
16.000
12.000

extra bars bot


kg/m
no of pcs
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
3.00
1.578
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
0.888
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.00
1.578
1.578
1.578
0.888

length(l/2)+24d
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.58
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.77
0.58

0.24
0.24
0.29
0.29
0.29
0.24
0.24

3
3
3
3
3
2
2

S T I R R U P S
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm
- 10.00 mm

12.000
12.000
12.000
12.000
12.000
10.000
10.000

0.888
0.888
0.888
0.888
0.888
0.616
0.616

0.58
0.58
0.58
0.58
0.58
0.48
0.48
37.06

10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm
10.00 mm

code no
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

ties
dia
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
10.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000

kg/m
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.616
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

1st
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.20

no of pcs
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

ties spacing m
2nd
@ L/4
0.10
1.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
2.00
0.10
2.00
0.10
2.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
3.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.10
1.00
0.20
1.00

Rest
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.20
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.20

1
1
1
1
1
1
1

9.000
9.000
9.000
9.000
9.000
9.000
9.000

0.444
0.444
0.444
0.444
0.444
0.444
0.444

0.20
0.20
0.05
0.05
0.05
0.05
0.10

1.00
1.00
1.00
1.00
1.00
1.00
1.00
54.00

0.20
0.20
0.10
0.10
0.10
0.10
0.10

1.00
1.00
1.00
1.00
1.00
1.00
1.00
96.00

0.20
0.20
0.15
0.15
0.15
0.15
0.15

@ L/2
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
-

main
-

no of kg
extra
-

ties

conc vol
cum

tie wire
-

cement
bag
-

sand
cum
-

gravel
cum

form area.
-

formboard
pcs
-

form lumber
bdft
-

asstd nails
kg
-

form oil
li
-

concreting works

const bid cost/cum

concreting

3000 psi

unit cost

qty

labor unit cost


equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

description
Cement
Sand s-1
Gravel 3/4"

0.00

750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-

equipment
one bagger mixer

6
1

200.00
300.00

500

qty

#DIV/0!
cum

project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1 insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
-

bill of materials
unit
unit cost
0 bags
0 cum
0 cum

205.00
500.00
700.00

total
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

total bid cost

rebars

const bid cost/kg

structural grade

#DIV/0!
#DIV/0!

40 psi

#DIV/0!

unit cost

qty

0.00

8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

5.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

sub con
-

1
1

200.00
300.00

crew
1.0

equipment

27.5%
amount
-

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

qty
-

bill of materials
unit
kg
2.66
kg
3.70
kg
5.33
kg
9.47
kg
14.80
kg
23.12
kg
kg
kg
kg

labor cost computation:


100

100

material computation:
bag/cum
cum/cum
cum/cum

const bid cost/kg

total bid cost

#DIV/0!
kg

#DIV/0!
#DIV/0!

pcf

proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

forms

forms

coco lumber

unit cost

7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%

labor unit cost


equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter

62.50
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

27.5%

aterials

bill of materials
unit cost

amount
30.03
31.11
30.97
30.95
31.43
30.93

60.00

description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

omputation:

mputation:

qty
0.00
0.00
0.00
0.00

labor cost computatio


kg/day

install
erect
dismantel
repair

kg/day

material computation

qty

total bid cost

#DIV/0!
sqm

#DIV/0!
#DIV/0!

0.00
-

#DIV/0!
sub con

const bid cost/kg

#DIV/0!

crew
2.0
200.00
300.00

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

bill of materials
unit
pcs
bdft
kg
li

unit cost
275.00
20.00
55.00
8.00

total

labor cost computation:


8 sqm/day

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

bot bars along short


dia
kg/m
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

code no
3
3
3
3
3
3
3
3
3
3
3
3
1
1
1
1
1
1
1
1
1
1
1
1
1

bot bars along long


dia
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000
9.000

bot bars along long


kg/m
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888

spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

code no
3
3
3
3
3
3
3
3
3
3
3
3

top bars along short


dia
kg/m
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888
12.000
0.888

spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444
0.444

2.40

code no
3
3
3
3
3
3
3
3
3
3
3
3

top bars along long


dia
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000
12.000

top bars along long


kg/m
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888
0.888

spacing
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20

no of kg
-

2.40

12 mm
9 mm

conc vol
cum

tie wire
-

cement
bag

sand
cum

gravel
cum

form area

formboard
pcs
-

form lumber
bdft

asstd nails
kg

form oil
li

concreting works

const bid cost/cum

concreting

3000 psi

unit cost

#DIV/0!
qty

labor unit cost


equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

0.00

750.00
250.00
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-

equipment
one bagger mixer

6
1

200.00
300.00

500

#DIV/0!

crew
1

bill of materials
description
Cement
Sand s-1
Gravel 3/4"

qty

unit
- bags
- cum
- cum

unit cost
205.00
500.00
700.00

total
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

const bid cost/cum

total bid cost

#DIV/0!
cum

#DIV/0!
#DIV/0!

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

rebars

structural grade

40 psi

unit cost

8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man

5.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

27.5%

bill of ma
amount
205.00
500.00
700.00

description
9mm
10mm
12mm
16mm
20mm
25mm
28mm
32mm
36mm
tie wire

qty
0.00

n:

labor cost co
cum/day

n:

material com
bag/cum
cum/cum
cum/cum

qty

total bid cost

#DIV/0!
kg

#DIV/0!
#DIV/0!

0.00
-

#DIV/0!

const bid cost/kg

#DIV/0!

sub con

200.00
300.00

crew
1.0

pcf

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%

bill of materials
unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

unit cost
2.66
3.70
5.33
9.47
14.80
23.12
29.00
37.88
47.94

amount
30.03
31.11
30.97
30.95
33.21

60.00

labor cost computation:


100 kg/day

100 kg/day

material computation:

forms

const bid cost/kg

forms

coco lumber

unit cost

qty

labor unit cost


equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter

0.00

62.50

#DIV/0!
sub con

#DIV/0!
#DIV/0!
#DIV/0!
1
1

#DIV/0!
sqm
-

#DIV/0!

crew
2.0
200.00
300.00

equipment

project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

qty

unit
0 pcs
0 bdft
0 kg
li

unit cost
275.00
20.00
55.00
8.00

total

labor cost computation:


install
erect
Dismantle
repair

8 sqm/day

8 sqm/day

material computation:

pcf

total bid cost


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

earth works
no. of chb
variable ht.
description
F-1
F-2
F-3
F-4
F-5
F-6
wf-1
wf-3
ftb
septic tank

qty
-

(0.80) m
width m
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.30
0.20
1.20

length m
0.00
0.00
0.00
0.00
0.00
0.00
2.40

depth m
0.70
0.70
0.70
0.70
0.70
0.70
0.40
0.85
1.50

total volume

earth works

excavation / manual
unit cost
volume cum
-

labor unit cost


equipment unit cost
material unit cost
excavation unit cost
total cost
duration
crew
labor

const bid cos


common earth
qty:
133.33

#DIV/0!
-

#DIV/0!

133.33 sub con


6

200.00

crew
1

equipment

bill of materials

labor cost computation:


excavation

1 man/1.5 cum/ day

1.50

1.50

material computation:

manual computation
volume =
soil type =
difficulty factor =

0 cum
common earth
1

labor cost computation:


labor =
6
crew =
1
wage per labor =
200 per day
capacity per man =
1.5 cum/day
labor unit cost = volume x diff factor x wage
capacity
=

(1)(1)(200)
(1)(1.5)

133.3333333 php/cum

duration =volume x diff. factor


capacity x no. worker x crew
=
duration =
say=

(0)(1)
(1.5)(1)(6)
0 days
0 days

const bid cost/unit

total bid cost

#DIV/0!
cum
pcf
#DIV/0!
project cost
5.0%
proj.supervision
2.50%
constn facilities
1.50%
indirect eqpt
0.00%
miscellaneous
1.00%
others
0.00%
indirect cost
23%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
7.50%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3
2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.5
4.6
4.7

labor cost computation:


cum/day

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

project supervision
construction facilities
indirect equipment
miscellaneous

0.00
0.00
0.00
0.00
0.00

2.5%
1.5%
0.0%
1.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
7.5%
2.0%
10.0%
22.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

earth works
earthfill / common earth/manual
fill ht.
description
house area
a-1
a-2
a-3
a-4
a-5
a-6
a-7
a-8
a-9
stair

total volume

0.5 m
qty

area (sq.m.)

depth m

earth works

earthfill / manual

lahar

unit cost
volume cum
-

qty:

labor unit cost


equipment unit cost
material unit cost
earthfill unit cost
total cost
duration
crew
labor

description
lahar

80.00
#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

200.00

bill of materials
unit
cum

qty
0.00

labor cost computation:


earthfill

1 man/3cum/ day

material computation:
earthfill

1cum x 1.30 sf

MANUAL COMPUTATION
volume =
soil type =

0 cum
lahar

difficulty factor =

labor cost computation:


Labor =
4
Crew =
1
Wage per labor =
200 Per day
capacity per man =
2.5 cum/day
labor unit cost = Volume x diff factor x wage
capacity
=

(1)(1)(200)
(1)(2.5)

=
Labor cost =

80 php/cum
- Php

Duration = Volume x diff. Factor


Capacity x no. worker x crew
=

(0)(1)
(2.5)(1)(4)

Duration =
Say=

0 Days
0 Days

material computation:
volume =
0 cum
material unit cost =
250 php/cum
Material cost = material unit cost x volume
Material cost = (0)(250)
=

- Php

total cost =Material cost + labor cost


Volume
(0+ 0)
0
total unit cost =

#DIV/0!

php/cum

const bid cost/unit


-

#DIV/0!

crew
1

total bid cost

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

bill of materials
unit cost
250.00

amount
-

total

labor cost computation:


2.50

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!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

earth works
earthfill / common earth/manual
fill ht.
description
lot area

0.5 m
qty

area (sq.m.)

depth m

0.50
0.50
0.50
0.50
0.50
0.50
0.50

total volume

earth works

const bid co

earthfill / manual

lahar

#DIV/0

unit cost
volume cum
-

qty:

labor unit cost


equipment unit cost
material unit cost
earthfill unit cost
total cost
duration
crew
labor

80.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

200.00

crew
1

equipment

description
Common borrow

bill of materials
unit
cum

qty
0.00

unit cos
150.00

total

labor cost computation:


earthfill

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 =

labor cost computation:


Labor =
4
Crew =
1
Wage per labor =
200 Per day
capacity per man =
2.5 cum/day
labor unit cost = Volume x diff factor x wage
capacity
=

(1)(1)(200)
(1)(2.5)

=
Labor cost =

80 php/cum
- Php

Duration = Volume x diff. Factor


Capacity x no. worker x crew
=

(0)(1)
(2.5)(1)(4)

Duration =
Say=

0 Days
0 Days

material computation:
volume =
0 cum
material unit cost =
150 php/cum
Material cost = material unit cost x volume
Material cost = (0)(150)
=

- Php

total cost =Material cost + labor cost


Volume
(0+ 0)
0
total unit cost =

#DIV/0!

php/cum

const bid cost/unit

total bid cost

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

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3
2.4

3.0 other costs


unit cost
150.00

amount
4.0 indirect cost
4.1
4.2
4.3
4.5
4.6
4.7

total

abor cost computation:


cum/day

cum/day

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!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

earth works
compaction / common earth/manual
fill ht.
description
house area
a-1
a-2
a-3
a-4
a-5
a-6
a-7
a-8
a-9
stair

total volume

qty

0.5 m
width m

length m

depth m

0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50

earth works

compaction / manual

lahar

unit cost
volume cum

qty:

labor unit cost


equipment unit cost
material unit cost
compaction unit cost
total cost
duration
crew
labor

13.33

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

equipment
plate compactor

description

200.00

500.00

bill of materials
unit

qty

labor cost computation:


compaction

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 =

labor cost computation:


Labor =
1
Crew =
1
Wage per labor =
200 Per day
capacity per man =
15 cum/day
labor unit cost = Volume x diff factor x wage
capacity
=

(1)(1)(200)
(1)(15)

=
Labor cost =

13.33333333 php/cum
- Php

Duration = Volume x diff. Factor


Capacity x no. worker x crew
=

(0)(1)
(15)(1)(1)

Duration =
Say=

0 Days
0 Days

Equipment computation
volume =
plate compactor =

0 cum
rental per day
capcity
500
15

=
=
Equipment cost =

33.33333333 php/cum
0 Php

total costequipment
=
cost + labor cost
Volume
(0+ 0)
0
total unit cost =

#DIV/0!

php/cum

const bid cost/unit


-

crew
1

total bid cost

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

bill of materials
unit cost

amount

total

labor cost computation:


15.00

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!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

NO. OF CHB

masonry works

5"chb non bearing


wall ht below ffl
description
front
right
left
rear
porch
plantbox
partition
stair
steps
ramp

total area

const bid cost/unit

below ffl chb 5"

masonry works
qty

opening sqm

length m

depth m
-

area sqm
-

total bid cost

non load bearing

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
90.91
proj.supervision
5.00%
#DIV/0!
#DIV/0!
constn facilities
2.50%
#DIV/0!
indirect eqpt
0.00%
#DIV/0!
sub con
miscellaneous
0.00%
#DIV/0!
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
200.00
2
insurance premiums
0.00%
1
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
qty
unit
unit cost
amount
bags
205.00
cum
500.00
pcs
8.00
pcs
115.00
kg
60.00
-

unit cost

qty:

0 m
labor unit cost
equipment unit cost
material unit cost
masonry 5"unit cost
total cost
duration
crew
labor
mason
equipment

description
cement
sand
5" chb
10 mm dia rsb
#16 tie wire

summary
project:

total

1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#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.

labor cost computation:


Labor =
1
Skilled =
1
Crew =
2
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
5.5 sqm/day
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
Labor cost =
Duration =

(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew
(0)
(5.5)(1)

Duration =
0 Days
Say=
0 Days
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

Total unit cost |:

- Php
Labor cost + material cost
Area
#DIV/0!

php/sqm

unit cost
205

Cost
-

500

115

60

#DIV/0!

#DIV/0!

masonry works
4"chb non bearing
wall ht1stffl-2ndffl
description
front
right
left
rear
porch
plantbox
stair on fill

const bid cost/unit

1 st ffl to 2 nd ffl chb 4"

masonry works

unit cost
qty
0
0
0
0
0
0

m
opening sqm

length m
0
0
0
0
0
0

depth m
0
0
0
0
0
0

area sqm
-

crew
labor
mason
equipment

total area

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
90.91
proj.supervision
5.00%
#DIV/0!
#DIV/0!
constn facilities
2.50%
#DIV/0!
indirect eqpt
0.00%
#DIV/0!
sub con
miscellaneous
0.00%
#DIV/0!
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
200.00
2
insurance premiums
0.00%
1
300.00
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
bill of materials
qty
unit
unit cost
amount
bags
205.00
cum
500.00
pcs
7.00
pcs
115.00
kg
60.00
qty:

labor unit cost


equipment unit cost
material unit cost
masonry4"unit cost
total cost
duration

description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire

total bid cost

non load bearing

summary
project:

total

1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
laying 5" chb

5.5 sqm/man day

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.

labor cost computation:


Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
Labor cost =
Duration =

1
1
2
200 Per day
300 Per day
5.5 sqm/day

(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew
(0)
(5.5)(2)

Duration =
Say=

0 Days
0 Days

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

Total unit cost |:

- Php
Labor cost + material cost
Area
#DIV/0!

php/sqm

unit cost
205

Cost
-

500

115

60

#DIV/0!

#DIV/0!

masonry works

masonry works
4"chb non bearing
wall ht 2ndffl - 3rdffl
description
front
left
right
rear
balcony

nd

ffl to rb chb 4

unit cost
m
qty

opening sqm

length m

depth m

area sqm
-

labor unit cost


equipment unit cost
material unit cost
masonry 4"unit cost
total cost
duration
crew
labor
mason
equipment

total area

description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire

laying 5" chb

175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013

description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire

MANUAL COMPUTATION
Area =
CHB SIZE =

labor cost computation:


Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
labor unit cost =

=
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:

Total unit cost |:

175216638.xls.ms_officeMASONRY2ndffl_rb9/25/2013

const bid cost/unit


non load bearing
qty:
90.91

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

qty
-

200.00
300.00

total bid cost

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

bill of materials
unit
bags
cum
pcs
pcs
kg

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3
2.4

3.0 other costs


unit cost
205.00
500.00
7.00
115.00
60.00

amount
-

4.0 indirect cost


4.1
4.2
4.3
4.5
4.6
4.7

total

labor cost computation:


5.5 sqm/man day

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

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
-

labor unit cost


equipment unit cost
material unit cost
masonry 4"unit cost
total cost
duration
crew
labor
mason
equipment

total area

description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire

laying 5" chb

175216638.xls.ms_officeMASONRYabove rb9/25/2013

description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire

MANUAL COMPUTATION
Area =
CHB SIZE =

labor cost computation:


Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
labor unit cost =

=
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:

Total unit cost |:

175216638.xls.ms_officeMASONRYabove rb9/25/2013

const bid cost/unit


non load bearing
qty:
90.91

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

qty
-

200.00
300.00

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

bill of materials
unit
bags
cum
pcs
pcs
kg

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs


unit cost
205.00
500.00
7.00
115.00
60.00

total

amount
-

labor cost computation:


5.5 sqm/man day

total bid cost

5.50 sqm/day

175216638.xls.ms_officeMASONRYabove rb9/25/2013

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

175216638.xls.ms_officeMASONRYabove rb9/25/2013

#DIV/0!

175216638.xls.ms_officeMASONRYabove rb9/25/2013

175216638.xls.ms_officeMASONRYabove rb9/25/2013

1ST FFL 2ND FFL


2ND FFL 3RD FFL
3RD FFL RB
description

m
m
m
qty

ground floor
second floor
attic floor

total area

opening sqm

length m
-

depth m

area sqm
-

laying 4" chb

175216638.xls.ms_officeMASONRYpartition9/25/2013

description
1.0 cement
2.0 sand
3.0 4" chb
4.0 10 mm dia rsb
5.0 #16 tie wire

MANUAL COMPUTATION

labor cost computation:

Wa
Wag
capac
la

la

175216638.xls.ms_officeMASONRYpartition9/25/2013

Total m
Mate

To

175216638.xls.ms_officeMASONRYpartition9/25/2013

masonry works

partition 4"chb (ground & 2

nd

flr)

non load bearing

unit cost
labor unit cost
equipment unit cost
material unit cost
partition wall 4"chb unit cost
total cost
duration
crew
labor
mason

qty:
90.91

sub con
-

1
1

200.00
300.00

equipment

description
cement
sand
4" chb
10 mm dia rsb
#16 tie wire

bill of materials
unit
bags
cum
pcs
pcs
kg

qty
-

total bid cost

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

const bid cost/unit

sqm
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%
unit cost
205.00
500.00
7.00
115.00
60.00

total

labor cost computation:


laying 4" chb

7.5 sqm/man day

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.

labor cost computation:


Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
Labor cost =
Duration =

1
1
2
200 Per day
300 Per day
5.5 sqm/day

(1)(200)+(1)(300)
(5.5)
90.90909091 php/sqm
- Php
Area
Capacity x crew

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

Total unit 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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
#DIV/0!
0.00

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

175216638.xls.ms_officeMASONRYpartition9/25/2013

#DIV/0!

175216638.xls.ms_officeMASONRYpartition9/25/2013

175216638.xls.ms_officeMASONRYpartition9/25/2013

Plastering

plastering grd floor

20

const bid cost/unit

ground floor

mm

20
class b mix

total area

m
qty
-

opening sqm
-

length m
-

depth m
-

area sqm
-

labor unit cost


equipment unit cost
material unit cost
plastering unit cost
total cost
duration
crew
labor
mason
equipment

description
cement
sand

mm
qty:

total bid cost

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

unit cost
wall ht1stffl-2ndffl
description
front
right
left
rear
porch
plantbox
stair on fill

summary
project:

1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

total

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

#DIV/0!

#DIV/0!
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

labor cost computation:


Labor =
1
Skilled =
1
Crew =
2
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
12 sqm/day
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
Labor cost =
Duration =

(1)(200)+(1)(300)
(12)
41.66666667 php/sqm
- Php
Area
Capacity x crew
(0)
(12)(2)

Duration =
Say=

0 Days
0 Days

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

Total material cost =


Material unit cost =
Total cost: Labor cost + material cost

Total unit cost |:

- Php
Labor cost + material cost
Area
#DIV/0!

php/sqm

unit cost
205

Cost
-

500

#DIV/0!

#DIV/0!

plastering

plastering 2nd floor

second floor

20 mm

unit cost
wall ht 2ndffl - attic ffl
description
front
left
right
rear
balcony

m
qty

opening sqm
-

length m
-

depth m

area sqm
-

#VALUE!

equipment
-

total

#VALUE!

labor unit cost


equipment unit cost
material unit cost
plastering unit cost
total cost
duration
crew
labor
mason

description
cement
sand

plastering interior

175216638.xls.ms_officePLASTERINGsecond9/25/2013

description
1.0 cement
2.0 sand

MANUAL COMPUTATION
Area =
Plastered thickness =

labor cost computation:


Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =
labor unit cost =

=
labor unit cost =
Labor cost =
Duration =

175216638.xls.ms_officePLASTERINGsecond9/25/2013

=
Duration =
Say=
material computation:
Area =
Cement factor:
Sand factor:

Cement:
=
Sand:
=

Total material cost =


Material unit cost =
Total cost:

Total unit cost |:

175216638.xls.ms_officePLASTERINGsecond9/25/2013

const bid cost/unit


20
class b mix
41.67

mm
qty:

#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!
sub con
#VALUE!
#VALUE!
1
1

qty
#VALUE!
#VALUE!

200.00
300.00

crew
2

bill of materials
unit
bags
cum

total bid cost

#VALUE!
#VALUE!
sqm
pcf
#VALUE!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3
2.4

3.0 other costs


unit cost
205.00
500.00

amount
#VALUE!
#VALUE!

4.0 indirect cost


4.1
4.2
4.3
4.5
4.6
4.7

total

#VALUE!

labor cost computation:


16sqm/man day

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

pct wt. of total


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

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

labor cost computation:

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

const bid cost/unit


20
class b mix

mm
qty:
41.67

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

200.00
300.00

equipment

description
cement
sand

qty
0.00
0.00

#DIV/0!
#DIV/0!
sqm
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
#DIV/0!
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
2
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

bill of materials
unit
bags
cum

unit cost
205.00
500.00

total

12sqm/man day

175216638.xls.ms_officePLASTERINGaboverb9/25/2013

amount
-

labor cost computation:


plastering interior

total bid cost

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

labor cost computation:


labor =
1
skilled =
1
crew =
2
wage per labor =
200 per day
wage per skilled =
300 per day
capacity per crew =
12 sqm/day
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
labor cost =
duration =

(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

total material cost =


material unit cost =
total cost: labor cost + material cost

total unit cost |:

- 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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
#DIV/0!
0.00

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

175216638.xls.ms_officePLASTERINGaboverb9/25/2013

#DIV/0!

175216638.xls.ms_officePLASTERINGaboverb9/25/2013

175216638.xls.ms_officePLASTERINGaboverb9/25/2013

plastering

plastering partition

partition (ground & second flr)

20 mm

unit cost
grnd floor

m
description

ground floor
second floor
attic floor

qty

opening sqm
-

length m
-

depth m

area sqm
#VALUE!
-

labor unit cost


equipment unit cost
material unit cost
partition wall 4"unit cost
total cost
duration
crew
labor
mason
equipment

total

#VALUE!

description
cement
sand

plastering interior

175216638.xls.ms_officePLASTERINGpartition9/25/2013

description
1.0 cement
2.0 sand

manual computation
area =
plastered thickness =

labor cost computation:


labor =
skilled =
crew =
wage per labor =
wage per skilled =
capacity per crew =
labor unit cost =

=
labor unit cost =
labor cost =
duration =

175216638.xls.ms_officePLASTERINGpartition9/25/2013

=
duration =
say=
material computation:
area =
cement factor:
sand factor:

cement:
=
sand:
=

total material cost =


material unit cost =
total cost:

total unit cost |:

175216638.xls.ms_officePLASTERINGpartition9/25/2013

const bid cost/unit

second flr)
class b mix
41.67

20 mm
qty:

#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!
sub con
#VALUE!
#VALUE!
1
1

qty
#VALUE!
#VALUE!

200.00
300.00

crew
2

bill of materials
unit
bags
cum

total bid cost

#VALUE!
#VALUE!
sqm
pcf
#VALUE!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

3.0 other costs


unit cost
205.00
500.00

amount
#VALUE!
#VALUE!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

total

#VALUE!

labor cost computation:


12sqm/man day

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

pct wt. of total


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

175216638.xls.ms_officePLASTERINGpartition9/25/2013

#VALUE!

175216638.xls.ms_officePLASTERINGpartition9/25/2013

175216638.xls.ms_officePLASTERINGpartition9/25/2013

painting works

latex interior side

3.0

unit cost
description
ground floor
second floor
stair
partition (ground & second flr)
slab ceiling
total

area
#VALUE!

#VALUE!
#VALUE!

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor

description
latex paint flat
latex paint semi gloss
masonry neutralizer
masonry putty
sand paper 100
acri color
stopa

16.67

coats
qty:

#VALUE!

#VALUE!
#VALUE!

#VALUE!
#VALUE!

const bid cost/unit

total bid cost

#VALUE!

#VALUE!
#VALUE!

sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

#VALUE!
#VALUE!
sub con
#VALUE!
#VALUE!
1
1

qty
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

200.00
300.00

crew
2.0

bill of materials
unit
gal
gal
gal
gal
m
quart
kgs

7.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

2.0 project cost


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

27.5%
3.0 other costs

unit cost
416.00
485.00
275.00
275.00
15.00
45.00
50.00

amount
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

total

#VALUE!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#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

pct wt. of total


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!

painting works

latex exterior side


0
DESCRIPTION
ground floor
second floor
above rb to roof
firewall
cladding
TOTAL

AREA
#VALUE!
-

#VALUE!

CONST BID COST/unit


3.0

UNIT COST
labor unit cost
equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor

description
latex paint flat
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

TOTAL BID COST

SUMMARY

#VALUE!
#VALUE!

PROJECT:

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

AMOUNT IN PESOS
#VALUE!
#VALUE!
#VALUE!
0.00
#VALUE!

2.0 PROJECT COST


2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

3.0 OTHER COSTS


amount
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

total

#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

4.0 INDIRECT COST


4.1 Bonds Premium
4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#VALUE!

1man/20sqm/day
1man/40sqm/day

0.40 MH/sqm
0.20 MH/sqm
0.60 MH/sqm

30 SQM/DAY

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

PCT WT. OF TOTAL


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

27.5%

unit cost
416.00
485.00
275.00
400.00
15.00
45.00
50.00

labor cost computation:


LATEX/spreading rate
WALL preparation

######
######
######
######
72.50

#VALUE!

const bid cost/unit

painting works

boysen acrytex (firewall)

2.0

unit cost
description

area

Rear
Right
Left

total

sqm

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
labor

description
acrytex primer
acrytex cast
acrytex top coat
masonry neutralizer
sand paper
acri color
acrytex reducer

#DIV/0!

coats
qty:
50.00

0.00
-

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

sub con
-

1
1

qty
0
0.00
0.00
0.00
0
0
0

crew
2.0

200.00
300.00

bill of materials
unit
gal
gal
gal
gal
sq ft
quart
gal

unit cost
610.00
400.00
765.00
275.00
15
45
345

total

labor cost computation:


acreytex primer
acreytex cast
acreytex top coat

175216638.xls.ms_officeACRYTEX_firewall9/25/2013

0.266666667
0.266666667
0.266666667
0.8

1.25
10

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

labor cost computation:


Labor =
1
Skilled =
1
Crew =
2
Wage per labor =
200 Per day
Wage per skilled =
300 Per day
capacity per crew =
10 sqm/day
labor unit cost = ( labor+skilled)
capacity
=
labor unit cost =
Labor cost =
Duration =

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

Total unit 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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!

summary
project:

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

1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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!

2.0 project cost

3.0 other costs


unit cost
610.00
400.00
765.00
275.00
15
45
345

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

175216638.xls.ms_officeACRYTEX_firewall9/25/2013

175216638.xls.ms_officeACRYTEX_firewall9/25/2013

175216638.xls.ms_officeACRYTEX_firewall9/25/2013

painting works

const bid cost/unit

boysen acrytex (door)


UNIT COST
labor unit cost
equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter

qty:
20.00
0.00
#DIV/0!
#DIV/0!
#DIV/0! sub con
#DIV/0!
0.00

equipment

500

description
acrytex primer
acrytex cast
acrytex reducer
acrytex topcoat
acrytex color
sanding paper #120
stopa

qty
-

300.00

#DIV/0!
Sqm
pcf
Project cost
0.00
Proj.Supervision
#DIV/0!
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total

total bid cost

SUMMARY

#DIV/0!
#DIV/0!

PROJECT:

0.00

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

unit cost
610.00
400.00
345.00
765.00
45.00
10.00
50.00
total

labor cost computation:


Primer
Putty
Sanding
Primer
Sanding
Top coat
LABOR total hours

1.00
1.50
1.50
0.50
1.50
1.00
7.00

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

labor
EQUIPMENT

15.00 sqm PER 8 hours


sqm PER days

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

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

27.5%

amount
-

4.0 INDIRECT COST


4.1 Bonds Premium
4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#DIV/0!

Hr
Hr
Hr
Hr
Hr
Hr

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

2.0 PROJECT COST

3.0 OTHER COSTS


bill of materials
unit
gal
gal
gal
gal
quart
pcs
kg

AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!

doors
pannel, upvc & flush dr
unit cost

item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22

description
2100 x 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

const bid cost/unit


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

summary
project:

0.00

labor unit cost


equipment unit cost
material unit cost
door unit cost
total cost
duration

description
2100 x 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

labor cost computation:


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

labor unit cost =


Labor cost =
Duration =

qty
Capacity x crew
(0)
(1)(1)

Duration =
Say=
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

Flush door (2.10 x 0.80)


Amerilock
Mat'l unit cost =
labor unit cost =
Total unit cost=

1300
150
1450
500
1950 /set

panel door with jamb (2.10 x 0.70)


Deadbolt
Yale (knobs)
Mat'l unit cost =
labor unit cost =
Total unit cost=

4200
240
520
4960
500
5460 /set

pvc door (2.10 x 0.60)1350


Mat'l unit cost =
1350
labor unit cost =
500
Total unit cost=
1850 /set

amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

2.1
2.2
2.3
2.4

project supervision
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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost

3.0 other costs


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

labor cost computation:

material computation:

1.0 direct cost

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

#DIV/0!

window

sliding glass analok


description
2.4
1.8
1.2
0.6
0.6
1.2
1.8

qty
2.6
1.5
0.7
1.2
0.6
1.2
1.2

area

area
sqft
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00

unit

unitcost

set/s
set/s
set/s
set/s
set/s
set/s
set/s

300.00
300.00
300.00
300.00
300.00
300.00
300.00

amount
-

labor unit cost


equipment unit cost
material unit cost
window unit cost
total cost
duration
crew
labor

#DIV/0!
#DIV/0!
1
1

carpenter
equipment

bill
description

qty

labor co
install

175216638.xls.ms_officesliding glass analok9/25/2013

materia

MANUAL COMPUTATION
Area =

Glass type =

window

Sub con

175216638.xls.ms_officesliding glass analok9/25/2013

Area =
Unit cost per sqft =

#DIV/0!

total cost =

#DIV/0!

const bid cost/unit


#DIV/0!
qty:

total bid cost


-

0.00

#DIV/0!
#DIV/0!
sub con

200.00
300.00

sqft
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
#DIV/0!
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary
project:

#DIV/0!
1.0 direct cost
5.00%
2.50%
0%
0%

0%
0%

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

0%
3%
5%
2%
10.0%
27.5%

bill of materials
unit

1.1
1.2
1.3
1.4

3.0 other costs


unit cost

amount
4.0 indirect cost

P-

total

labor cost computation:


35 sqft/day

175216638.xls.ms_officesliding glass analok9/25/2013

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

35 sqft/day

material computation:

Sq ft

175216638.xls.ms_officesliding glass analok9/25/2013

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_officesliding glass analok9/25/2013

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

175216638.xls.ms_officesliding glass analok9/25/2013

steel casement windows

window steel casement

description
Length
1.2
1.8
1.2
0.6
0.6

qty

unit

Depth

area
sqft

1.2
1.2
0.7
1.2
0.6

0.00
0.00
0.00
0.00
0.00

set/s
set/s
set/s
set/s
set/s

area

0.00

unitcost

140.00
140.00
140.00
140.00
140.00

amount

labor unit cost


equipment unit cost
material unit cost
steel casement unit cost
total cost
duration
crew
labor
carpenter
equipment

description

175216638.xls.ms_officewindows steel casement9/25/2013

MANUAL COMPUTATION
Area =
Glass type =
Sub con
Area =
Unit cost per sqft =
total cost =

175216638.xls.ms_officewindows steel casement9/25/2013

qty:
14.29

1
1

total bid cost

#DIV/0!

#DIV/0!

0.00

#DIV/0!
#DIV/0!
sub con

#DIV/0!
#DIV/0!

const bid cost/unit

200.00
300.00

sqft
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
#DIV/0!
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%

unit

2.0 project cost

0%
3%
5%
2%
10.0%

2.1
2.2
2.3
2.4

27.5%

bill of materials
qty

1.1
1.2
1.3
1.4

3.0 other costs


unit cost

amount
4.0 indirect cost
4.1
4.2
4.3

P-

total

labor cost computation:


install

175216638.xls.ms_officewindows steel casement9/25/2013

35 sqft/day

4.5
4.6
4.7

35 sqft/day

material computation:

0 Sq ft
window steel casement

#DIV/0!
#DIV/0!

175216638.xls.ms_officewindows steel casement9/25/2013

amount in pesos

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment
materials
subcontract

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50

project supervision
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

175216638.xls.ms_officewindows steel casement9/25/2013

#DIV/0!

175216638.xls.ms_officewindows steel casement9/25/2013

description

area
0.00
0.00

unit

unitcost

sqft

35.00
total

amount
-

description

installation

MANUAL COMPUTATION

G
Sub con

Unit co

window glass

const bid cost/uni

window glass 1/8" smoked

#DIV/0!
qty:

labor unit cost


equipment unit cost
material unit cost
glass unit cost
total cost
duration
crew
labor
glass fitter

#DIV/0!
#DIV/0!
sub con

#DIV/0!
-

0.00
#DIV/0!
#DIV/0!

1
1

200.00
300.00

crew
1.0

equipment

description

bill of materials
unit

qty

unit cost

total

labor cost computation:


installation

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!

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!

sqft
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

bill of materials

1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3
2.4

3.0 other costs


unit cost

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

labor cost computation:


sqft/day

sqft/day

material computation:

amount in pesos

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment
materials
subcontract

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50

project supervision
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

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter

description
roof guard boysen

const bid cost/unit


2.0

COATS
qty:

total bid cost

#DIV/0!
SQM
PCF
Project cost
7.5%
16.67
Proj.Supervision
#DIV/0!
#DIV/0!
Constn Facilities
#DIV/0!
Indirect Eqpt
#DIV/0!
sub con
Miscellaneuos
#DIV/0!
Others
0%
Indirect Cost
20%
crew
Bonds Premiums
1
200.00
1.0
Insurance Premiums
1
300.00
Escalation
Cost of Money
Contingecies
Contractor Tax
Profit
Total
27.5%
bill of materials
qty
unit
unit cost
0
gal
540.00
0.00

SUMMARY

#DIV/0!
#DIV/0!

PROJECT:
1.0 DIRECT COST
5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

AMOUNT IN PESOS
1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0.00
0.00

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
0.00

2.0 PROJECT COST


2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

3.0 OTHER COSTS


amount
4.0 INDIRECT COST

total

P-

labor cost computation:


spreading rate

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

CONST BID COST/unit

corrugated gi sheet ga 26
UNIT COST

qty:

labor unit cost


equipment unit cost
material unit cost
corr. gi sheet
total cost
duration

50.00

0.00
-

#N/A
#N/A
#N/A
#N/A

#N/A

sub con
-

crew
labor
carpenter

1
1

200.00
300.00

crew
2.0

equipment

Bill of Materials
description
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

TOTAL BID COST

#N/A
#N/A
sqm
PCF
#N/A
Project cost
7.5%
Proj.Supervision
5.00%
Constn Facilities
2.50%
Indirect Eqpt
0%
Miscellaneuos
0%
Others
0%
Indirect Cost
20%
Bonds Premiums
0%
Insurance Premiums
0%
Escalation
0%
Cost of Money
3%
Contingecies
5%
Contractor Tax
2%
Profit
10.0%
Total
27.5%
unit cost
amount

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
tube

231.00
198.00
264.00
140.00
130.00
160.00
160.00
1.85
1,200.00
50.00
0.50
120.00

#N/A
-

SUMMARY
PROJECT:
purlin sp.=
1.0 DIRECT COST

AMOUNT IN PESOS
1.1 Labor
1.2 Direct Equipment
1.3 Materials
1.4 Subcontract

0.00
0.00
#N/A
0.00
#N/A

2.1 Project Supervision


2.2 Construction Facilities
2.3 Indirect Equipment
2.4 Miscellaneous

72.50

PCT WT. OF TOTAL


#N/A
#N/A
#N/A
#N/A
#N/A

3.0 OTHER COSTS

#N/A
#N/A
#N/A
#N/A
#N/A

5.0%
2.5%
0.0%
0.0%
7.5%

#N/A
#N/A
#N/A
#N/A
#N/A

0.60

Purlin length
0.00

area 1 (sqm)
-

0.00

Area

Qty

area 1 (sqm)
-

0.00

area 1 (sqm)
-

#N/A
#N/A

0.0%
0.0%

#N/A
#N/A

0.00

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

4.0 INDIRECT COST


4.1
4.2
4.3
4.4
4.5
4.6
4.7

Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contigencies
Contractor's Tax
Profit

#N/A
total

#N/A
#N/A
#N/A
#N/A

rectangular area 1 (left dk)


height (m)
width (m)

6'
1.8

rectangular area 1 (left dk)


height (m)
width (m)

2.0 PROJECT COST

#N/A

rectangular area 1 (left dk)


height (m)
width (m)

rectangular area 1 (left dk)


height (m)
width (m)

rectangular area 2
height (m)
width (m)

rectangular area 3
height (m)
width (m)

rectangular area 4
height (m)
width (m)

#N/A

labor cost computation:


installation

10 SQM/day

10 SQM/day

triangular area 1(front)


height (m)
width (m)

triangular area 2 (rear)


height (m)
width (m)

material computation:
no. of rivets per sheet
6'
7'
8'
9'
10'
12'

14
18
18
22
22
26

PURLIN LENGTH

TOTAL AREA

triangular area 3 (left dk)


height (m)
width (m)

triangular area 4 (right dk)


height (m)
width (m)

trapezoidal 1 (left)
height (m)
width short (m)

width long (m)

trapezoidal 2 (right)
height (m)
width short (m)

width long (m)

trapezoidal 3 (front dk)


height (m)
width short (m)

width long (m)

trapezoidal 4 (rear dk)


height (m)
width short (m)

width long (m)

triangular area 5 (front)


height (m)
width (m)

triangular area 6 (left)


height (m)
width (m)

triangular area 7 (right)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

triangular area 8 (rear)


height (m)
width (m)

LENGTH OF GI (m) /PC


7'
8'
9'
10'
2.1

2.4

2.7

12'

no of pcs

3.6

roofing

.4 mm

s-tile roof

const bid cost/unit

long span
qty:

labor unit cost


equipment unit cost
material unit cost
roofing unit cost
total cost
duration
crew
labor
carpenter

0.00

100.00

#N/A

#N/A

#N/A
sub con

#N/A

#N/A
1
1

crew
1.0

200.00
300.00

equipment

description
style roof
tekscrew
gutter spanish fab .4mm x .457 m x 8 ft
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

labor cost computation:

total bid cost

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

installation

5 sqm/man day

5 sqm/day

5 sqm/day

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

length of front side


length of letf side
length of right side
length of right side
spacing between purlins
spacing between truss
height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
slope
arctan
angle
yeild strength of steel
modulus of elasticity
c purlins
h
75

l / 180
#####
#####
#####

2.live loads

mm
mm <
mm <

3.wind loads
design winds:
#VALUE!
#VALUE!

safe
safe
normal loads:

tangential loads:
d+l

load case # 1

.75(d+l+w)

load casse # 2
mn=wn(l)/8
moments:

mn=wt(l)2/8
load case # 1

load case # 2

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

check if compact section

10.795
b/2tf =

170/(fy)1/2 =

fbx=0.66fy
fby=0.60fy

b/2tf < 170/sqrt(fy)


#VALUE!
#VALUE!

#VALUE!

check interaction equation


load case # 1

load case # 2

check deflection:

175216638.xls.ms_officeSTYLE ROOF9/25/2013

#VALUE!

allow. deflection = l/180

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

pct wt. of total


#N/A
#N/A
#N/A
#N/A
#N/A

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

purlin sp.=

0.30

Purlin length
0.00

Area
-

0.00

0.00

#N/A
#N/A
#N/A
#N/A
#N/A

5.0%
2.5%
0.0%
0.0%
7.5%

#N/A
#N/A
#N/A
#N/A
#N/A

#N/A
#N/A

0.0%
0.0%

#N/A
#N/A

0.00

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

0.00

0.00

0.00

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#N/A

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

*mid sag rods


*third point sag rods

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

< 1.0 safe

< 1.0 safe

load case #1 critical

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 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

rectangular area 2
height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

rectangular area 3
height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

rectangular area 4
height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

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)
-

triangular area 1(front)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 2 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 3 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 4 (right dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

trapezoidal 1 (left)
height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

trapezoidal 2 (right)
height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

width long (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

trapezoidal 3 (front dk)


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)
-

trapezoidal 4 (rear dk)


height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 5 (front)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 6 (left)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 7 (right)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

175216638.xls.ms_officeSTYLE ROOF9/25/2013

triangular area 8 (rear)


height (m)
width (m)

area 1 (sqm)
-

Area =

- sqm

175216638.xls.ms_officeSTYLE ROOF9/25/2013

long span puyat r span.


effective length (m)
effective width (m)
1.07

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

long spanpuyat steel


style
purlin spacing (m)
steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

tile span elite


tile span maxi

r - span 1220

r - span 916

super r - span

mega r - span

multi r - span

corspan 915

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

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

corspan 915

mega clad
purlin spacing (m)
steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00
madrid tile roof

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

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

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

purlin spacing (m)


steel purlins
0.30

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

175216638.xls.ms_officeSTYLE ROOF9/25/2013

purlin spacing (m)


steel purlins
0.30

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

length of front side

b
c
d

6.0
6.0
6.0

length of letf side


length of right side
length of right side

e
f
g
h
i
j
k
l
m
o

#VALUE!
#VALUE!
1.2
6.0
0.65
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

e
trial section

#VALUE!
b (mm)
#VALUE!

computation:
design loads:
1.dead loads
wt of roofing

175216638.xls.ms_officeSTYLE ROOF9/25/2013

spacing between purlins


spacing between truss
height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
slope
arctan
angle
yeild strength of steel
modulus of elasticity
d (mm)
#VALUE!

2.live loads

3.wind loads
design winds:

normal loads:

tangential loads:

load case # 1

load casse # 2

d+l

.75(d+l+w)

moments:
load case # 1

mn=wn(l)/8

mn=wt(l)2/8

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

mn= ###### n-m

mt= #VALUE! n-m

vn= ###### n-m

vt= #VALUE! n-m

fb= ###### mpa

fv= ###### mpa

y actual= ###### mm

< fb= #VALUE! mpa safe

<

fv=

1.03 mpa safe

y allow=
l / 180
< y allow= #VALUE! mm

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

const bid cost/unit

r-span roof long span


qty:
labor unit cost
100.00
equipment unit cost
material unit cost#VALUE!
roofing unit cost
total cost
#VALUE!
duration
labor
carpenter

#VALUE!
sqm
project cost

0.00
-

#VALUE!
sub con

others
indirect cost

1
1

200.00
300.00

crew
1.0

equipment

total
description

qty

bill of materials
unit

total bid cost

summary

#VALUE!
pcf
#VALUE!
7.50%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0%
miscellaneous
0%
0%
20%
bonds premiums
0%
insurance premiums
0%
escalation
0%
cost of money
3%
contingencies
5%
contractor tax
2%
profit
10.0%
27.5%

#VALUE!
#VALUE!

crew

roof estimates

project:
amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

pct wt. of total


#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

5.0%
2.5%
0.0%
0.0%
7.5%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

purlin sp.=

0.00

area 1 (sqm)
-

#VALUE!
#VALUE!

0.0%
0.0%

#VALUE!
#VALUE!

0.00

area 1 (sqm)
-

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

0.00

area 1 (sqm)
-

Purlin length
0.00

0.00

0.60
Area

style

1.00

area 1 (sqm)
-

Qty

1.00

area 1 (sqm)
-

4.0 indirect cost

#VALUE!
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#VALUE!
#VALUE!

total

#VALUE!
#VALUE!
#VALUE!
#VALUE!
72.50

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

0.00

amount
253.00
1.85
340.00
227.00
255.00
340.00
170.00
1,200.00
50.00
75.00
515.00
120.00
0.50

#VALUE!
#VALUE!

2.0 project cost

3.0 other costs


unit cost

r-span roof
tekscrew
#VALUE!
gutter spanish fab .4mm x .457 m x 8 ft
#N/A
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!

long spanpuy at steel

long span sheets


project:

1.0 direct cost

#VALUE!

#VALUE!

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

rectangular area 1 (left dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

rectangular area 2
height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

rectangular area 3
height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

rectangular area 4
height (m)
width (m)

#VALUE!

labor cost computation:

installation

5 sqm/man day

sqm/day

sqm/day

0.00

1.00

area 1 (sqm)
-

0.00

1.00

area 1 (sqm)
-

triangular area 1(front)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 2 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

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 =

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 4 (right dk)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

trapezoidal 1 (left)
height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

trapezoidal 2 (right)
height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

trapezoidal 3 (front dk)


height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

trapezoidal 4 (rear dk)


height (m)
width short (m)

width long (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 5 (front)


height (m)
width (m)

area 1 (sqm)
-

triangular area 3 (left dk)


height (m)
width (m)

triangular area 6 (left)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 7 (right)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

triangular area 8 (rear)


height (m)
width (m)

long span puyat r span.


effective length (m)
effective width (m)
1.07

purlin spacing (m)


steel purlins
0.60

no of pcs
sheets
0.00

tekscrew per
width length (pcs)
2

total tekscrew
pcs
0.00

0
0
####
####
0
0
####
####
0
0
####
####
0
0
0
####
####
0
0
0
0
####
####
0
0
0
####
####
0
0
0
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0
0
0
####
####
0

tile span elite


tile span maxi

r - span 1220

r - span 916

super r - span

mega r - span

multi r - span

corspan 915

corspan 915

mega clad

madrid tile roof

thickness
mm

effective
width m

0.4
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.3
0.4
0.5
0.6
0.4
0.5
0.6

1.077
1.077
1.077
1.077
1.074
1.074
1.074
1.074
1.074
1.074
1.05
1.05
1.05
0.67
0.67
0.67
1
1
1
1
0.998
0.998
0.998
0.998
0.998
0.998
0.998
0.998
1
1
1

0.4
0.5
0.6

0.71
0.71
0.71

purlins
spacing

0.30
0.35
0.35
0.35
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.70 *
0.30
0.30
0.30

sheet
cost/lm

434.65
402.45
461.59
536.47
210.27

326

6.0

length of front side

b
c
d

6.0
6.0
6.0

length of letf side


length of right side
length of right side

m
m
m

e
f
g
h
i
j
k
l
m
o

#VALUE!
#VALUE!
1.2
6.0
0.65
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

e
trial section

#VALUE!

332.79

215.62

b (mm)
#VALUE!

spacing between purlins


spacing between truss
height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
slope
arctan
angle
yeild strength of steel
modulus of elasticity

m
m
m
m
m
kpa
cum
pa
pa

< or =30sqm
height of roof< 6 m

mpa
gpa

d (mm)
#VALUE!

221.73
computation:
design loads:
1.dead loads

208.2

wt of roofing

dl

#####

kpa

ll

#####

kpa

wl

#####

kpa

wn
dln =
lln =
wln =

#####
#####
#####

n/m
n/m
n/m

dlt =
lln =

#####
#####

n/m
n/m

wn =
wt =

#####
#####

wn =
wt =

#####
#####

290.05
2.live loads

3.wind loads
design winds:
355.74
normal loads:

tangential loads:

load case # 1

load casse # 2

d+l
n/m
n/m

.75(d+l+w)
n/m
n/m

moments:
2
load case # 1

mn=wn(l)/8
mn=

#####

n-m

mt=

#####

n-m

mn=wt(l)2/8
load case # 2

shear:
load case # 1

load casse # 2

length of front side


length of letf side
length of right side
6.0
6.0
6.0
6.0
#VALUE!
#VALUE!
1.2
6.0
0.7
#VALUE!

0
0
####
####
0
0
####
####
0
0
####
####
0
0
####
####
0

#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!

fy
e

mt=wt*l2/32
mt=wt*l2/90

*mid sag rods


*third point sag rods

mpa
gpa

h
75

tw

trial section
a
1.77
asep
### w

m
m
m
m
m
m
m
kpa
cum
pa
pa

tf

40

5.0

7.0

8.82

w
6.90

xc

yc
1.28

0.00

designation
c 75 x 6.9
xc

yc

1.39
bstress

computation:
123.60

dl

#VALUE!

kpa

ll

#VALUE!

kpa

wl

#VALUE!

kpa

wn
dln =
lln =
wln =

#VALUE!
#VALUE!
#VALUE!

n/m
n/m
n/m

#VALUE!
#VALUE!

n/m
n/m

design loads:
1.dead loads
wt of roofing

l / 180
###
###
###

ix
75.30

2.live loads

mm
mm <
mm <

3.wind loads
design winds:
#VALUE!
#VALUE!

safe
safe
normal loads:

dlt =
lln =
tangential loads:
d+l

load case # 1

wn =
wt =
.75(d+l+w)

#VALUE!
#VALUE!

wn =
wt =

#VALUE!
#VALUE!

n/m
n/m

n/m
n/m

load casse # 2
mn=wn(l)/8
2
moments:

mn=

#VALUE!

n-m

mt=

#VALUE!

n-m

mn=

#VALUE!

mt=

#VALUE!

mn=wt(l)2/8
load case # 1

load case # 2

flexural strength:

######
mpa

load case # 1

######
mpa
fbx =
fby =
######
mpa

load case # 2

######
mpa
fbx =
fy=
fby =

#VALUE!
2.86

check if compact section

10.795
b/2tf =

170/(f y )1/2 =

fbx=0.66fy
fby=0.60fy

b/2tf < 170/sqrt(fy)


######
######
mpa
mpa

compact!!!

######
< 1.0 saf e

check interaction equation


load case # 1

######
< 1.0 saf e

load case # 2
load case #1 critical

54.59815003
#VALUE!

mm

#VALUE!

mm

<

#VALUE!

mm

<

check deflection:
allow. deflection = l/180

#VALUE!
#VALUE!

y n=5wnl4/384eix
y t=5wtl4/384eiy

81

#######

vn=

#######

vt=

#######

fn =

####### mpa

ft =
fb=

####### mpa
#######
<

fn =

####### mpa

ft =

####### mpa

fb=
.: load case #2 is more critical

#######

vn=

####### mpa

<

sqm

m
m

length of right side


spacing between purlins
spacing between truss
height of truss
length of truss
length of eaves
weight of roofing
weight of wood
ll
p
< or =30sqm
slope
height of roof< 6 m
arctan
angle
yeild strength of steel
modulus of elasticity
c purlins

#######

vt=

##### ok?

load case # 2

vn=3*vn/2bd
vt=3*vn/2bd

a
b
c
d
e
f
g
h
i
j
k
l
m
o

####### n-m
####### n-m

vn=

load case # 1

shear strength
load case # 1

09/23/98

mn=
mt=

flexural strength:

iy
12.20

sx
20.10

sy
4.50

asep
bstress
TRUE

bstress

##### ok?

design of purlins

09/23/98

name of building
purlin designation

:
:

sample
p-1

specifications:

slope of roofing
spacing of truss
spacing of purlins
weight of roofing
other vertical loads
wind load (normal projection)

:
:
:
:
:
:

0.40
1.20
0.60
77.00
800.00
603.00

m
m
pa
pa
pa

properties of wood:
type
tanguile
suggested section:

w
3.60
b (mm)
50.00

fb
13.10

fv

e
1.03

8.62

d (mm)
50.00

result:
case#

1
dl+ll

governs

moment
mn=

###### n-m

mt=

#VALUE! n-m

vn=

###### n-m

vt=

#VALUE! n-m

< fb=

#VALUE! mpa

shear

flexural stress
fb=

###### mpa

fv=

###### mpa

y actual=

###### mm

safe

shear stress
<

fv=

mpa

safe

l / 180
#VALUE! mm

1.03

safe

deflection

ok?

ok?

y allow=
< y allow=

desig

w 175 x 40.2
w 150 x 31.5
w 150 x 21.1

175
150
150

175
150
100

tw
7.5
7.0
6.0

11.0
10.0
9.0

51.21
40.14
26.84

40.20
31.50
21.10

0.00
0.00
0.00

0.00
0.00
0.00

2880.00
1640.00
1020.00

984.00
563.00
151.00

330.00
219.00
138.00

112.00
75.10
30.10

TRUE
TRUE
TRUE

w 150 x 14.0
w 125 x 23.8
w 125 x 13.2
w 100 x 17.2
w 100 x 9.3
i 200 x 50.4
i 200 x 26.0
i 180 x 23.6
i 150 x 36.2
i 150 x 17.1
i 100 x 16.1
i 100 x 12.9
c 180 x 21.4
c 150 x 24.0
c 150 x 18.6
c 125 x 13.4
c 100 x 9.4
c 75 x 6.9
lz 255x90x25x4.7
lz 255x90x25x4.5
lz 255x90x25x4.3
lz 255x90x25x4.0
lz 255x90x25x3.2
lz 255x90x25x2.9
lz 220x75x25x4.7
lz 220x75x25x4.5
lz 220x75x25x4.3
lz 220x75x25x4.0
lz 220x75x25x3.2
lz 220x75x25x2.9
lz 220x75x25x2.6
lz 220x75x25x2.3
lz 200x75x25x4.0
lz 200x75x25x3.2
lz 200x75x20x4.0
lz 200x75x20x3.2
lz 200x70x20x4.7
lz 200x70x20x4.5
lz 200x70x20x4.3
lz 200x70x20x4.0
lz 200x70x20x3.2
lz 200x70x20x2.9
lz 200x70x20x2.6
lz 200x70x20x2.3
lz 200x70x20x2.0
lz 200x70x20x1.8
lz 200x70x20x1.6
lz 185x50x20x3.2
lz 185x50x20x2.3
lz 185x50x20x2.0
lz 175x50x20x4.3
lz 175x50x20x4.0
lz 175x50x20x3.2
lz 175x50x20x2.9
lz 175x50x20x2.6
lz 175x50x20x2.3
lz 175x50x20x2.0
lz 175x50x20x1.8
lz 175x50x20x1.6
lz 150x75x25x4.0

150
125
125
100
100
200
200
180
150
150
125
100
180
150
150
125
100
75
255
255
255
255
255
255
220
220
220
220
220
220
220
220
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
175
175
175
175
175
150

75
125
60
100
50
150
100
100
125
75
75
75
75
75
75
65
50
40
90
90
90
90
90
90
75
75
75
75
75
75
75
75
75
75
75
75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
50
50
50
50
50
75

5.0
6.5
6.0
6.0
5.0
9.0
7.0
6.0
8.5
5.5
5.5
5.0
7.0
9.0
6.5
6.0
5.0
5.0
4.7
4.5
4.3
4.0
3.2
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0

17.85
30.31
16.84
21.90
11.85
64.16
33.06
30.06
46.15
21.83
20.45
16.43
27.20
30.59
23.71
17.11
11.92
8.82
21.34
20.49
19.64
18.35
14.85
13.51
18.29
17.57
16.84
15.75
12.77
11.63
10.48
9.31
14.95
12.13
14.55
11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95
75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50

14.00
23.80
13.20
17.20
9.30
50.40
26.00
23.60
36.20
17.10
16.10
12.90
21.40
24.00
18.60
13.40
9.40
6.90
16.75
16.09
15.42
14.40
11.65
10.61
14.36
13.79
13.22
12.36
10.02
9.13
8.22
7.31
11.73
9.52
11.42
9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.13
2.31
2.28
1.90
1.54
1.28

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

88.80
136.00
66.10
76.50
37.50
446.00
217.00
186.00
235.00
109.00
86.00
56.20
153.00
140.00
115.00
67.80
37.60
20.10
161.25
155.27
149.21
139.97
114.50
104.63
117.06
112.83
108.53
101.96
83.72
76.61
69.34
61.93
89.46
73.55
87.05
71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57

3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0

10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.78
9.75
9.15
7.49
6.84
6.19
5.52
4.84

666.00
847.00
413.00
383.00
187.00
4460.00
2170.00
1670.00
1760.00
819.00
538.00
281.00
1380.00
1050.00
861.00
424.00
188.00
75.30
2055.90
1979.60
1902.40
1784.60
1459.90
1334.00
1287.70
1241.10
1193.90
1121.60
920.90
842.70
762.80
681.20
894.50
735.50
870.50
716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30
8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80

49.50
293.00
29.20
134.00
14.80
753.00
138.00
138.00
385.00
57.50
57.50
47.30
131.00
147.00
117.00
61.80
26.00
12.20
328.10
317.60
306.80
290.10
242.20
223.00
199.60
193.50
187.30
177.50
149.20
137.70
125.70
113.20
177.50
149.20
157.40
132.70
145.40
141.30
136.90
130.10
110.10
101.90
93.20
84.10
47.60
68.10
61.30
44.70
34.80
31.00
54.20
51.90
44.70
41.60
38.30
34.80
31.00
28.40
25.70
177.50

lz 150x75x25x3.2
lz 150x75x20x4.0
lz 150x75x20x3.2
lz 150x65x20x4.0
lz 150x65x20x3.2
lz 150x65x20x2.3
lz 150x50x20x3.2
lz 150x50x20x2.3
lz 150x50x18x4.3
lz 150x50x18x4.0
lz 150x50x18x3.2
lz 150x50x18x2.9
lz 150x50x18x2.6
lz 150x50x18x2.3
lz 150x50x18x2.0
lz 150x50x18x1.8
lz 150x50x18x1.6
lz 125x50x20x4.0
lz 125x50x20x3.2
lz 125x50x20x2.3
lz 125x50x15x4.3
lz 125x50x15x4.0
lz 125x50x15x3.2
lz 125x50x15x2.9
lz 125x50x15x2.6
lz 125x50x15x2.3
lz 125x50x15x2.0

7.0
9.0
8.0
8.0
7.0
16.0
10.0
10.0
14.0
9.5
9.5
8.0
10.5
12.5
10.0
8.0
7.5
7.0
4.7
4.5
4.3
4.0
3.2
2.9
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
4.0
3.2
4.0
3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125

13.20
47.00
9.70
26.70
5.90
10.00
27.70
27.50
61.60
15.30
15.30
12.60
24.30
28.30
22.40
13.40
7.50
4.50
37.43
36.20
34.93
32.97
27.40
25.19
27.47
26.60
25.71
24.32
20.33
18.73
17.06
15.33
24.32
20.33
21.56
18.08
21.50
20.85
20.18
19.14
16.10
14.85
13.57
12.22
10.82
9.85
8.86
9.23
7.12
6.34
11.33
10.81
9.23
8.57
7.86
7.12
6.34
5.79
5.22
24.32
375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40

TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
TRUE
149.20
157.40
132.70
106.20
90.20
69.20
44.70
34.80
50.60
48.50
41.90
39.00
36.00
32.70
29.20
26.80
24.20
51.90
44.70
34.80
45.20
43.40
37.70
35.20
32.50
29.50
26.40

147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62

20.33
21.56
18.08
16.86
14.22
10.83
9.23
7.12
10.58
10.10
8.65
8.04
7.38
6.69
5.96
5.45
4.92
10.81
9.23
7.12
9.46
9.05
7.78
7.24
6.66
6.05
5.40

#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####

147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60

lz 125x50x15x1.8
lz 125x50x15x1.6

125
125

50
50

1.8
1.6

1.8
1.6

4.38
3.91

3.44
3.07

105.90
95.10

24.20
22.00

16.94
15.22

4.94
4.46

#####
#####

123.60
123.60

lz 125x50x15x1.4
lz 125x50x15x1.2
lz 120x60x20x3.2
lz 120x60x20x2.3
lz 120x40x20x3.2
lz 100x50x15x3.2

125
125
120
120
120
100

50
50
60
60
40
50

1.4
1.2
3.2
2.3
3.2
3.2

1.4
1.2
3.2
2.3
3.2
3.2

3.44
2.97
8.29
6.09
7.01
6.69

2.70
2.33
6.51
4.78
5.50
5.25

84.10
72.80
186.10
139.80
142.40
103.00

19.60
17.10
72.70
56.00
24.70
37.70

13.45
11.65
31.01
23.30
23.73
20.60

3.97
3.46
12.45
9.52
6.44
7.78

#####
#####
#####
#####
#####
#####

123.60
123.60
147.00
123.60
147.00
147.00

lc 200x75x20x3.2
lc 200x70x20x4.7
lc 200x70x20x4.5
lc 200x70x20x4.3
lc 200x70x20x4.0
lc 200x70x20x3.2
lc 200x70x20x2.9
lc 200x70x20x2.6
lc 200x70x20x2.3
lc 200x70x20x2.0
lc 200x70x20x1.8
lc 200x70x20x1.6
lc 185x50x20x3.2
lc 185x50x20x2.3
lc 185x50x20x2.0
lc 175x50x20x4.3
lc 175x50x20x4.0
lc 175x50x20x3.2
lc 175x50x20x2.9
lc 175x50x20x2.6
lc 175x50x20x2.3
lc 175x50x20x2.0
lc 175x50x20x1.8
lc 175x50x20x1.6
lc 150x75x25x4.0
lc 150x75x25x3.2
lc 150x75x20x4.0
lc 150x75x20x3.2
lc 150x65x20x4.0
lc 150x65x20x3.2
lc 150x65x20x2.3
lc 150x50x20x3.2
lc 150x50x20x2.3
lc 150x50x18x4.3
lc 150x50x18x4.0
lc 150x50x18x3.2
lc 150x50x18x2.9
lc 150x50x18x2.6
lc 150x50x18x2.3
lc 150x50x18x2.0
lc 150x50x18x1.8
lc 150x50x18x1.6
lc 125x50x20x4.0
lc 125x50x20x3.2
lc 125x50x20x2.3
lc 125x50x15x4.3
lc 125x50x15x4.0
lc 125x50x15x3.2
lc 125x50x15x2.9
lc 125x50x15x2.6
lc 125x50x15x2.3
lc 125x50x15x2.0
lc 125x50x15x1.8
lc 125x50x15x1.6
lc 125x50x15x1.4
lc 125x50x15x1.2
lc 120x60x20x3.2
lc 120x60x20x2.3
lc 120x40x20x3.2
lc 100x50x15x3.2
lc 100x50x15x2.9
lc 100x50x15x2.6
lc 100x50x15x2.3
lc 100x50x15x2.0
lc 100x50x15x1.8
lc 100x50x15x1.6
lc 100x50x15x1.4
lc 100x50x15x1.2
lc 90x45x15x3.2
lc 90x45x15x2.9
lc 90x45x15x2.6
lc 90x45x15x2.3
lc 90x45x15x2.0
lc 90x45x15x1.8
lc 90x45x15x1.6
lc 90x45x15x1.4
lc 90x45x15x1.2
lc 75x38x15x2.6
lc 75x38x15x2.3
lc 75x38x15x2.0
lc 75x38x15x1.8
lc 75x38x15x1.6
lc 75x38x15x1.4
lc 75x38x15x1.2
lc 65x30x15x2.6
lc 65x30x15x2.3
lc 65x30x15x2.0
lc 65x30x15x1.8
lc 65x30x15x1.6
lc 65x30x15x1.4
lc 65x30x15x1.2

200
200
200
200
200
200
200
200
200
200
200
200
185
185
185
175
175
175
175
175
175
175
175
175
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
150
125
125
125
125
125
125
125
125
125
125
125
125
125
125
120
120
120
100
100
100
100
100
100
100
100
100
90
90
90
90
90
90
90
90
90
75
75
75
75
75
75
75
65
65
65
65
65
65
65

75
70
70
70
70
70
70
70
70
70
70
70
50
50
50
50
50
50
50
50
50
50
50
50
75
75
75
75
65
65
65
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
50
60
60
40
50
50
50
50
50
50
50
50
50
45
45
45
45
45
45
45
45
45
38
38
38
38
38
38
38
30
30
30
30
30
30
30

3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.3
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2

3.2
4.7
4.5
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
3.2
2.3
2.0
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
4.0
3.2
4.0
3.2
2.3
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
4.0
3.2
2.3
4.3
4.0
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.3
3.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
3.2
2.9
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2
2.6
2.3
2.0
1.8
1.6
1.4
1.2

11.81
16.41
15.77
15.12
14.15
11.49
10.47
9.44
8.39
7.34
6.63
5.91
9.73
7.13
6.24
12.33
11.55
9.41
8.58
7.75
6.90
6.04
5.46
4.87
12.95
10.53
12.55
10.21
11.75
9.57
7.01
8.61
6.32
11.08
10.39
8.48
7.74
6.99
6.23
5.46
4.94
4.41
9.55
7.81
5.75
9.75
9.15
7.49
6.84
6.19
5.52
4.84
4.38
3.91
3.44
2.97
8.29
6.09
7.01
6.69
6.12
5.54
4.94
4.34
3.93
3.51
3.09
2.67
6.05
5.54
5.02
4.48
3.94
3.57
3.19
2.81
2.43
4.26
3.82
3.36
3.05
2.73
2.41
2.08
3.59
3.22
2.84
2.58
2.31
2.04
1.77

9.27
12.88
12.38
11.87
11.11
9.02
8.22
7.41
6.59
5.76
5.20
4.64
7.64
5.60
4.90
9.68
9.07
7.38
6.74
6.08
5.41
4.74
4.28
3.82
10.16
8.26
9.85
8.01
9.22
7.51
5.50
6.76
4.96
8.70
8.15
6.66
6.08
5.49
4.89
4.28
3.87
3.46
7.50
6.13
4.51
7.65
7.18
5.88
5.37
4.86
4.33
3.80
3.44
3.07
2.70
2.33
6.51
4.78
5.50
5.25
4.80
4.35
3.88
3.40
3.08
2.76
2.43
2.09
4.75
4.35
3.94
3.52
3.09
2.80
2.51
2.21
1.90
3.35
3.00
2.64
2.39
2.14
1.89
1.63
2.81
2.53
2.23
2.02
1.82
1.60
1.39

716.20
952.80
919.00
884.70
832.10
685.30
627.70
568.80
508.50
446.90
405.00
362.50
464.50
346.90
305.50
519.00
489.50
406.00
372.90
338.70
303.60
267.40
242.80
217.60
454.30
375.10
443.20
366.30
400.60
331.80
247.70
280.10
210.10
351.10
331.60
276.10
253.90
230.90
207.20
182.80
166.10
149.00
216.70
181.00
136.40
220.50
208.60
174.50
160.80
146.50
131.70
116.40
105.90
95.10
84.10
72.80
186.10
139.80
142.40
103.00
95.10
86.80
78.20
69.20
63.00
56.70
50.20
43.50
74.40
68.80
62.90
56.80
50.40
45.90
41.40
36.70
31.80
36.20
32.80
29.20
26.70
24.10
21.40
18.60
21.70
19.80
17.70
16.20
14.70
13.10
11.40

83.90
94.10
91.30
88.50
83.90
70.70
65.40
59.70
53.80
47.70
43.40
39.10
30.10
23.30
20.80
36.20
34.60
29.60
27.50
25.30
22.90
20.40
18.70
16.90
99.60
83.50
90.70
76.30
63.40
53.70
41.00
28.20
21.80
32.60
31.20
26.80
24.90
22.90
20.80
18.50
17.00
15.30
30.90
26.50
20.60
28.10
26.90
23.20
21.60
19.90
18.10
16.20
14.80
13.40
11.90
10.40
40.80
31.30
15.20
21.50
20.00
18.40
16.80
15.00
13.70
12.40
11.10
9.60
15.90
14.80
13.70
12.50
11.20
10.30
9.30
8.30
7.20
8.50
7.70
7.00
6.40
5.80
5.20
4.60
4.50
4.10
3.70
3.50
3.20
2.80
2.50

71.62
95.28
91.91
88.47
83.21
68.53
62.77
56.88
50.85
44.69
40.50
36.25
50.21
37.50
33.03
59.32
55.94
46.40
42.61
38.71
34.70
30.56
27.75
24.87
60.57
50.01
59.10
48.84
53.41
44.24
33.03
37.34
28.02
46.82
44.22
36.81
33.85
30.79
27.63
24.37
22.14
19.87
34.68
28.97
21.82
35.28
33.38
27.93
25.73
23.45
21.08
18.62
16.94
15.22
13.45
11.65
31.01
23.30
23.73
20.60
19.02
17.37
15.64
13.85
12.61
11.34
10.04
8.71
16.52
15.29
13.98
12.62
11.19
10.21
9.19
8.15
7.07
9.66
8.75
7.79
7.12
6.43
5.71
4.97
6.68
6.08
5.44
4.99
4.52
4.02
3.51

15.81
18.84
18.28
17.71
16.81
14.18
13.10
11.98
10.80
9.57
8.72
7.85
8.33
6.45
5.74
10.12
9.67
8.28
7.70
7.08
6.41
5.71
5.23
4.72
20.55
17.25
18.16
15.29
14.44
12.23
9.36
8.16
6.32
9.30
8.89
7.64
7.11
6.54
5.94
5.30
4.85
4.38
9.32
8.00
6.21
8.12
7.78
6.73
6.27
5.78
5.26
4.70
4.30
3.89
3.47
3.02
10.52
8.09
5.68
6.54
6.10
5.63
5.12
4.57
4.19
3.79
3.38
2.95
5.45
5.10
4.71
4.30
3.85
3.53
3.20
2.86
2.50
3.55
3.25
2.92
2.69
2.45
2.19
1.92
2.43
2.24
2.03
1.88
1.71
1.54
1.35

#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####
#####

147.00
147.00
147.00
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
123.60
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
147.00
147.00
147.00
147.00
123.60
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
147.00
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
123.60
147.00
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
147.00
147.00
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60
123.60

w
5.40
6.40
5.30
3.40
6.50
4.90
3.50
3.60
3.50
7.30

fb
13.00
17.10
13.00
11.00
18.90
14.20
10.90
13.10
11.00
19.30

1.36
1.89
2.13
0.73
2.27
1.51
1.17
1.03
1.03
1.96

e
5.76
6.67
3.67
8.14
5.15
4.68
4.59
8.62
7.72
7.70

type
apitong
guijo
mahogany
mayapis
molave
narra
lauan
tanguile
w.lauan
yakal

tf

xc

fv

yc

ix

iy

sx

sy

asep

bstress

I
N
P
U
T
V
A
L
U
E
S
length

H
E
R
E

0.00
0.00

wt per m
4.47
3.64
3.49
2.68

0
3.46
2.43
1.89
0

175216638.xls.ms_officeTRUSSES9/25/2013

no of pcs by 6m
-

#N/A

INPUT VALUES HERE


QTY
T-1
T-2
T-3
T-4
T-5
T-6
R-1
R-2
R-3
R-4
R-5
HT-1
HT-2
HT-3
HT-4
HT-5
HT-6
HT-7
HT-8
Bottom chord brace
MEMBER

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

LENGTH OF BOTTOM CHORD

175216638.xls.ms_officeTRUSSES9/25/2013

TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

steel trusses & c purlins

const bid cost/unit

angular & lc purlins


unit cost
labor unit cost
equipment unit cost
material unit cost
steel truss unit cost
total cost
duration
crew
labor
welder

qty
10.37
#DIV/0!
#N/A
#N/A
#DIV/0!
#DIV/0!
sub con
#DIV/0!
-

equipment
welding machine

2
1

200.00
300.00

650.00

BILL OF MATERIALS
description
qty
L 2" x 2" x "
L 2" x 2" x 3/16"
L 1 1/2" x 1 1/2" x 1/4
L 1 1/2" x 1 1/2" x 3/16
welding rod
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

total bid cost


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

fascia board lc 2" x 10"

#N/A

pcs

320.00

#N/A
-

total wt

kg

total

#N/A

labor cost computation:


fabricate/install

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

pct wt. of total


#DIV/0!
#DIV/0!
#N/A
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#N/A

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost

4.1
4.2
4.3
4.4
4.5

bonds premium
insurance premium
escalation
cost of money
contingencies

175216638.xls.ms_officeTRUSSES9/25/2013

4.6 contractor's tax


4.7 profit

#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

INPUT C.R. DIMENSION ( in m)


LENGTH
WIDTH
HEIGHT

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

const bid cost/unit

tiles @ grnd flr t & b

#DIV/0!

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

200.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

0.00
#DIV/0!

sub con
-

1
1

200.00
300.00

crew
1.0

equipment

bill of materials
description

qty

unit

unit cost

total

labor cost computation:


install

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

labor unit cost = ( labor+skilled)


capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=

(0)
(2.5)(1)

Duration =
Say=

0 Days
0 Days

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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

sqm
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

2.0 project cost

3.0 other costs

terials
unit cost

4.0 indirect cost

P-

mputation:

mputation:

amount

sqm/day

sqm/day
sqm/day

0.2
25
25
5
Cost
#N/A
#DIV/0!

bag/sqm
pc/sqm
pc/sqm
pc/lm

amount in pesos

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

INPUT C.R. DIMENSION ( in m)


LENGTH
WIDTH
HEIGHT

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

const bid cost/unit


nd

flr t & b

#DIV/0!

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

200.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

0.00
#DIV/0!

sub con
-

1
1

200.00
300.00

crew
1.0

equipment

bill of materials
description

qty

unit

unit cost

total

labor cost computation:


install

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

labor unit cost = ( labor+skilled)


capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=

(0)
(2.5)(1)

Duration =
Say=

0 Days
0 Days

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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

sqm
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

2.0 project cost

3.0 other costs

terials
unit cost

4.0 indirect cost

P-

mputation:

mputation:

amount

sqm/day

sqm/day
sqm/day

0.2
25
25
5
Cost
#N/A
#DIV/0!

bag/sqm
pc/sqm
pc/sqm
pc/lm

amount in pesos

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

INPUT C.R. DIMENSION ( in m)


LENGTH
WIDTH
HEIGHT
description
glazed tiles 8 x 12
unglazed tiles 8 x 8
border tiles 3 x 8
cement
sand
grout
tile trim
area

no. of unit
Width of door

area
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

qty
0.00
0.00
0.00
0.00
0.00
0.00
0.00

unit
pcs
pcs
pcs
bags
cum
bags
pcs

unit cost
18.50
12.00
18.00
205.00
500.00
60.00
50.00

amount
-

description

install

MANUAL C

labor cost

material co

tile works

const bid cost/unit

tiles @ masters bedroom t& b

#DIV/0!

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

200.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

0.00
#DIV/0!

sub con
-

1
1

200.00
300.00

crew
1.0

equipment

bill of materials
description

qty

unit

unit cost

total

labor cost computation:


install

2.5

2.5

material computation:

MANUAL COMPUTATION
Area =
Ceramic tiles size

0 Sqm
8 x 8

labor cost computation:


Labor =
Skilled =
Crew =
Wage per labor =
Wage per skilled =
capacity per crew =

1
1
1
200 Per day
300 Per day
2.5 sqm/day

labor unit cost = ( labor+skilled)


capacity
(1)(200)+(1)(300)
=
(2.5)
labor unit cost =
200 php/sqm
Labor cost =
- Php
Duration =
Area
Capacity x crew
=

(0)
(2.5)(1)

Duration =
Say=

0 Days
0 Days

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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

sqm
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

2.0 project cost

3.0 other costs

ials
unit cost

4.0 indirect cost

P-

utation:

utation:

amount

sqm/day

sqm/day
sqm/day

0.2
25
25
5
Cost
#N/A
#DIV/0!

bag/sqm
pc/sqm
pc/sqm
pc/lm

amount in pesos

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

tile works

tiles @ kitchen counter


unit cost
description
ceramic 8 x 8
border 3 x 8
tile trim
cement scratch coat 3/4"
sand
grout
area

area

0.00
0.00
0
0.00

qty
0.000
0.000
0.000
0.000
0.000
0

unit
pcs
pcs
pcs
bags
cum
bags

unit cost
12.00
18.00
60.00
205.00
500.00
60.00

amount
0
-

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

200.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

bill of
description

qty

labor cos
install

material

175216638.xls.ms_officeTILES AT KIT9/25/2013

MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
labor 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:

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

0.00

sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
#DIV/0!
constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
20%
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%
bill of materials
unit
unit cost
amount

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0.00
0.00
#DIV/0!
0.00
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost

total

P-

labor cost computation:


2.5 sqm/day

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sqm/day
2.5 sqm/day

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

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

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

1,000.00
#N/A
#N/A
#N/A
1
1

equipment

slab
WIDTH
LENGTH
HEIGHT

0.6

bill of
1.05

description

qty

labor cos
install

material

175216638.xls.ms_officeKIT COUNTER9/25/2013

MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
labor 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

const bid cost/unit

total bid cost

#N/A

#N/A
#N/A

qty:

lot
pcf
project cost
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

#N/A

#N/A

sub con

200.00
300.00

crew
1.0

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

unit cost

#N/A
0.00
#N/A

20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

bill of materials
unit

0.00
0.00

amount
4.0 indirect cost

total

#N/A

labor cost computation:


0.5 cum/day

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

cum/day
0.5 cumday

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

pct wt. of total


#N/A
#N/A
#N/A
#N/A
#N/A

5.0%
2.5%
0.0%
0.0%
7.5%

#N/A
#N/A
#N/A
#N/A
#N/A

0.0%
0.0%

#N/A
#N/A

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

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

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

1,000.00
#N/A
#N/A
#N/A
1
1

equipment

slab
WIDTH
LENGTH
HEIGHT

0.6
1.05

bill of
description

qty

labor cos
install

material

175216638.xls.ms_officenook counter9/25/2013

MANUAL COMPUTATION
Area =
0
Ceramic tiles size
8 x 8
labor 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

const bid cost/unit

total bid cost

#N/A

#N/A
#N/A

qty:

lot
pcf
project cost
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

#N/A

#N/A

sub con

200.00
300.00

crew
1.0

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

unit cost

#N/A
0.00
#N/A

20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

bill of materials
unit

0.00
0.00

amount
4.0 indirect cost

total

#N/A

labor cost computation:


0.5 cum/day

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

cum/day
0.5 cumday

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

pct wt. of total


#N/A
#N/A
#N/A
#N/A
#N/A

5.0%
2.5%
0.0%
0.0%
7.5%

#N/A
#N/A
#N/A
#N/A
#N/A

0.0%
0.0%

#N/A
#N/A

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

175216638.xls.ms_officenook counter9/25/2013

175216638.xls.ms_officenook counter9/25/2013

175216638.xls.ms_officenook counter9/25/2013

tile works

nook (granite slab)


unit cost
description
Granite slab
cement scratch coat 3/4"
sand
area

area
0.00
0.00
0.00

qty
0.000
0.000
0.000

unit
pcs
bags
cum

unit cost
6,500.00
205.00
500.00

amount
-

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew
labor
tilesetter

200.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

bill of
description

qty

labor cost
install

175216638.xls.ms_officeTILEKS NOOK9/25/2013

material

miscellaneous

175216638.xls.ms_officeTILEKS NOOK9/25/2013

qty:

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

0.00

sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
#DIV/0!
constn facilities
indirect eqpt
sub con
miscellaneous
others
indirect cost
20%
crew
bonds premiums
200.00
1.0
insurance premiums
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
total
5.0%
bill of materials
unit
unit cost
amount

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%
0%
0%
0%
0%
3%
5%
2%
10.0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0.00
0.00
#DIV/0!
0.00
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost

total

P-

labor cost computation:


2.5 sqm/day

4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sqm/day
2.5 sqm/day

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

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

labor unit cost


equipment unit cost
material unit cost
ceiling works unit cost
total cost
duration
crew
labor
carpenter

total

qty:
#DIV/0!
- sub con
1
1

200.00
300.00

equipment

description
4.5 MM THK IN METAL FURRING

qty
0

bill of materials
unit
SQ.M.

labor cost computation:

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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

sqm
pcf
project cost
7.5%
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

materials

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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%

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

total

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


unitcost

#DIV/0!
#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
72.50

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

t computation:

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

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:

labor unit cost


equipment unit cost
material unit cost
ceiling works unit cost
total cost
duration
crew
labor
carpenter

#DIV/0!
- sub con
1
1

200.00
300.00

equipment

description
- 4.50 THK FLEXBOARD IN METAL
FURRING

qty
0

bill of materials
unit
SQM.

labor cost computation:

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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

sqm
pcf
project cost
7.5%
- proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

of materials

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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%

2.0 project cost

3.0 other costs


unitcost

#DIV/0!
#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
72.50

0.00
4.0 indirect cost
4.1
4.2
4.3
4.4
4.5
4.6
4.7

total

P-

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

ost computation:

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

175216638.xls.ms_officeCEILING EXT9/25/2013

175216638.xls.ms_officeCEILING EXT9/25/2013

175216638.xls.ms_officeCEILING EXT9/25/2013

painting works

enamel

CONST BID COST/unit


3.0

COATS
qty:

UNIT COST
DESCRIPTION
cornice
interior ceiling
windows 1
stair railings
doors
counter cabinet
bedroom closet
acu grills
grilles
exterior ceiling
trellis
hand rail
TOTAL

AREA (sqm)
-

0.74
-

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter

20.00

P160.59
SQM
PCF
Project cost
14.86
Proj.Supervision
20.74
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total

14.86
20.74

96.43
116.43 sub con
86.52
0.03
1
1

TOTAL BID COST

SUMMARY

119.34
1.38

PROJECT:

0.74

200.00
300.00

0.74

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

qty
0.03
0.06
0.02
0.03
0.07
0.03
0.074315179

bill of materials
unit
gal
gal
gal
gal
pcs
1/4 quart
kgs

unit cost
465.00
515.00
190.00
545.00
10.00
95.00
50.00

2.1
2.2
2.3
2.4

Project Supervision
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

PCT WT. OF TOTAL


12.45
0.00
60.05
0.00
72.50

27.5%

labor cost computation:


ENAMEL/spreading rate
WALL preparation

12.45
0.00
60.05
0.00
72.50

2.0 PROJECT COST

3.0 OTHER COSTS


description
enamel paint flat
quick dry enamel
paint thinner
glazing putty
sand paper
tin tin color
stopa

AMOUNT IN PESOS
14.86
0.00
71.66
0.00
86.52

4.0 INDIRECT COST


4.1
4.2
4.3
4.4
4.5
4.6
4.7

Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contingencies
Contractor's Tax
Profit

119.34

100.00

plumbing works

plumbing wares & fixtures


unit cost
description
water closet & lavatory package (emperor)

qty

water closet & lavatory package (skylark)


kitchen sink double tub
kitchen sink single tub
total
no of item

unit
set

unit cost
5,500.00

amount
-

set
set
set

4,400.00
2,099.75
790.00

0.00
0.00

labor unit cost


equipment unit cost
material unit cost
plumbing unit cost
total cost
duration
crew
labor
tile setter

500.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

bill of mater

labor cost comp

material compu

175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013

miscellaneous

175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013

const bid cost/unit


qty:
#DIV/0!

#DIV/0!
0.00
wc
pcf
project cost
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

sub con

200.00
300.00

crew
1.0

total bid cost

summary

#DIV/0!
#DIV/0!

project:

7.5%

1.0 direct cost


5.00%
2.50%

1.1 labor
1.2 direct equipment

0%
0%

1.3 materials
1.4 subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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

3.0 other costs

4.0 indirect cost


total

P-

labor cost computation

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!

pct wt. of total


#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
0.00 #DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013

#DIV/0!

175216638.xls.ms_officePLUMBINGWARE FIXTURES9/25/2013

plumbing works

rough-in ground flr


unit cost
item no.

fresh water line

description

qty

unit

unit cost

amount

labor unit cost


equipment unit cost

3/4" dia blue pipe


1/2" dia blue pipe
1/2" dia gi tee
3/4 x 1/2" dia gi tee reducer
1/2" dia gi elbow 90
kitchen sink faucet
shower faucet
shower head /valve
teflon tape
gate valve 3/4"
1/2" x 3/8" gi reducer
3" x 1/2" dia nipple
3/4" x 1/2dia gi elbow reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s

100.00
55.00
13.00
25.00
15.00
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

material unit cost


plumbing unit cost
total cost
duration
crew
labor
plumber

description

floor drain stainer


coupling 2" pvc

pc/s
pc/s

80.00
18.00

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3

175216638.xls.ms_officePLUMBING19/25/2013

2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

175216638.xls.ms_officePLUMBING19/25/2013

qty:
2,000.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

wc
project cost
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit

sub con
-

1
1

200.00
300.00

crew
1.0

total

pcf

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%

1.1
1.2

0%
0%

1.3
1.4

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.1
2.2
2.3
2.4

27.5%

bill of materials
qty

2.0 project cost

3.0 other costs

unit

unit cost

amount
4.0 indirect cost

total

P-

labor cost computation:

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

pct wt. of total

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!

0.00
#DIV/0!
0.00

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!

pct wt. of total


#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
0.00 #DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

bonds premium
insurance premium
escalation
cost of money
contingencies

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!

2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment
materials
subcontract

project supervision
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

rough-in second flr


unit cost
item no.

fresh water line

description

qty

unit

unit cost

amount

labor unit cost


equipment unit cost

3/4" dia blue pipe


1/2" dia blue pipe
1/2" dia gi tee
3/4 gi tee
1/2" dia gi elbow 90
kitchen sink faucet
shower faucet
shower head /valve
teflon tape
3/4" x 1/2" gi tee reducer
1/2" x 3/8 gi reducer
2" x 1/2" dia nipple
3/4" x 1/2dia gi elbow reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s

100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00

2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye 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

material unit cost


plumbing unit cost
total cost
duration
crew
labor
plumber

description

coupling 4" pvc


coupling 2" pvc

pc/s
pc/s

53.00
18.00

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2

175216638.xls.ms_officePLUMBING29/25/2013

2.3
2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

175216638.xls.ms_officePLUMBING29/25/2013

qty:
2,000.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

wc
project cost
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit

sub con
-

1
1

200.00
300.00

crew
1.0

total

pcf

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%

1.1
1.2

0%
0%

1.3
1.4

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.1
2.2
2.3
2.4

27.5%

bill of materials
qty

2.0 project cost

3.0 other costs

unit

unit cost

amount
4.0 indirect cost

total

P-

labor cost computation:

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

pct wt. of total

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

5.0%
2.5%

#DIV/0!
#DIV/0!

0.00
#DIV/0!
0.00

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!

pct wt. of total


#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
0.00 #DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

bonds premium
insurance premium
escalation
cost of money
contingencies

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!

2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment
materials
subcontract

project supervision
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.

fresh water line

description

qty

unit

unit cost

amount

3/4" dia blue pipe


1/2" dia blue pipe
1/2" dia gi tee
3/4 gi tee
1/2" dia gi elbow 90
kitchen sink faucet
shower faucet
shower head / valve
teflon tape
3/4" x 1/2" gi tee reducer
1/2" x 3/8 gi reducer
2" x 1/2" dia nipple
3/4" x dia gi elbow reducer
3/4"dia coupling
3/4"dia tee
3/4"dia elbow

pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s
pc/s

100.00
55.00
13.00
25.00
15.00
470.00
350.00
520.00
10.00
25.00
15.00
13.00
15.00
11.00
25.00
15.00

2"dia upvcpipe
4"dia upvc pipe
p- trap 2" dia
wye 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

labor unit cost


equipment unit cost
material unit cost
plumbing unit cost
total cost
duration
crew
labor
plumber

description

coupling 4" pvc


coupling 2" pvc

pc/s
pc/s

53.00
18.00

sanimold extra-orange (moldex)


4 upvc
3 upvc
2 upvc
p-tap 2
clean-out with plug 4
clean-out with plug 2
4 tee
2 tee
tee reducer 4" x 2" dia
wye reducer 4" x 2" dia
wye 4
elbow 45 - 2" dia
elbow 45 4" dia
elbow 90 - 2" dia
elbow 90 - 4" dia
elbow 3
4 elbow
4 c.o.

490.00
300.00
245.00
71.00
39.00
14.00
90.00
24.50
73.50
66.50
84.00
14.00
40.00
17.00
53.00
33.00
53.00
39.00

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3

175216638.xls.ms_officePLUMBING39/25/2013

2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

175216638.xls.ms_officePLUMBING39/25/2013

qty:
2,000.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

wc
project cost
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit

sub con
-

1
1

200.00
300.00

crew
1.0

total

pcf

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%

1.1
1.2

0%
0%

1.3
1.4

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.1
2.2
2.3
2.4

27.5%

bill of materials
qty

2.0 project cost

3.0 other costs

unit

unit cost

amount
4.0 indirect cost

total

P-

labor cost computation:

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

pct wt. of total

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!

0.00
#DIV/0!
0.00

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!

pct wt. of total


#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
0.00 #DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

bonds premium
insurance premium
escalation
cost of money
contingencies

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!

2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment
materials
subcontract

project supervision
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

const bid cost/unit

septic tank installation & pipes


septic tank
description
septic tank

set
qty
0.00

4" dia upvc pipes


4" dia upvc tee
4" dia upvc co/cover
4" dia upvc coupling
4" dia upvc elbow
solvent cement 100cc

10,400.00

unit
set

unit cost
-

pcs
pcs
pcs
pcs
pcs
can

450.00
118.00
65.00
53.00
85.00
75.00

total

amount
-

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
bath tub unit cost
total cost
duration

500.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

0.00

#DIV/0!

sub con
-

crew
labor
tile setter

1
1

200.00
300.00

crew
1.0

volume
quantity
0

width
1.2

length
2.4

depth
1.5

#DIV/0!
bt
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

summary

#DIV/0!
#DIV/0!

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

qty

unit cost

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

unit

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

0.00
0.00
#DIV/0!

27.5%

bill of materials
description

amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

amount
4.0 indirect cost

total

P4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

labor cost computation

material computation:

miscellaneous

#DIV/0!

#DIV/0!

const bid cost/unit

catch basin & downspout


unit cost
labor unit cost
equipment unit cost
material unit cost
septic tank
total cost
duration
crew
labor
mason

#DIV/0!
qty:
0.00
cum
pcf
project cost
250.00
- proj.supervision
#DIV/0!
#DIV/0!
constn facilities
#DIV/0!
indirect eqpt
#DIV/0!
sub con
miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials

total

concreting
chb laying
formworks
rebars
plastering

2
5.5
8
100
12

total bid cost


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

#DIV/0!

labor cost computation:


cum/ day
0
sqm/day
0
sqm/day
0
kg/day
0
sqm/day
0

250
90.90909091
62.5
5
41.66666667

0
0
0
0
0

0
#DIV/0!

material computation:

175216638.xls.ms_officecatch basin & downspout9/25/2013

miscellaneous

175216638.xls.ms_officecatch basin & downspout9/25/2013

175216638.xls.ms_officecatch basin & downspout9/25/2013

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!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

175216638.xls.ms_officecatch basin & downspout9/25/2013

#DIV/0!

3
4

item
1
2
3
4
5
6
7
8

175216638.xls.ms_officecatch basin & downspout9/25/2013

175216638.xls.ms_officecatch basin & downspout9/25/2013

item no. 16

description

length

height

opening

area

no of chb

sqm

pcs

1.90
1.90
1.90
1.90
1.90

0.00
0.00
0.00
0.00
0.00
0.00
opening
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
area
0.0
0.0
0.0
0.0
0.00

0.0
0.0
0.0
0.0
0.0
0.0
no of chb
0.0
0.0
0.0
0.0
0.0

mix

septic tank
units

4"chb
front
left
right
rear
partition
5"chb

0.80
3.00
3.00
0.80
1.60

catch basin
units

b
b
b
b
b

front
left
right
rear

length
0.50
0.50
0.50
0.50

height
0.40
0.40
0.40
0.40

mix
b
b
b
b

front
left
right
rear
partition

length
0.80
3.00
3.00
0.80
1.60

height
1.90
1.90
1.90
1.90
1.90

opening
0.00
0.00
0.00
0.00
0.00
0.00

area
0.00
0.00
0.00
0.00
0.00
0.00

no of chb
0.0
0.0
0.0
0.0
0.0
0.0

mix
b
b
b
b
b

front
left
right
rear

length
0.50
0.50
0.50
0.50

height
0.40
0.40
0.40
0.40

opening
0.00
0.00
0.00
0.00
0.00

area
0.0
0.0
0.0
0.0
0.00

no of chb
0.0
0.0
0.0
0.0
#VALUE!

mix
b
b
b
b

cement
0
0

sand
0
0

plastering septic tank 1/2" thick

plastering catch basin 1/2" thick

concrete
slab1
slab2
rebars
slab 2
forms

length
3
2
length1
0
length
3

175216638.xls.ms_officecatch basin & downspout9/25/2013

width thickness
volume
mix
0.8
0.1
0
b
0.8
0.1
0
b
no pcs length2
no pcs
total
tiewire
1
0
1 #DIV/0!
0.0
width
area
pw
lumber
nails
0.8
0
0
0
0.0

pipes & fittings


item
1
2
3
4

description
3" dia upvc pipe
3" dia upvc elbow
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

175216638.xls.ms_officecatch basin & downspout9/25/2013

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!

175216638.xls.ms_officecatch basin & downspout9/25/2013

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

175216638.xls.ms_officecatch basin & downspout9/25/2013

175216638.xls.ms_officecatch basin & downspout9/25/2013

175216638.xls.ms_officecatch basin & downspout9/25/2013

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

(1-60A 5-20A 1-16A)


(1-60A 7-20A 2-16A)
(1-100A 9-20A 2-16A)
(1-100A 10-20A 3-16A)
unit cost
1,746.00
2,957.00
4,349.00
4,624.00
4,645.00
4,455.00
2,910.00
1,635.00
750.00
950.00
18.00
25.00
25.00
25.00
35.00
25.00
25.00
25.00
2.50
25.00
75.00
60.00
28.00
240.00
total :

total

upvc

175216638.xls.ms_officeelectrical19/25/2013

0.0

68.25 pc/3m

amount
25.00
37.50
30.00
92.50

ground floor
unit cost
labor unit cost
equipment unit cost
material unit cost
electrical works unit cost
total cost
duration
crew
labor
electrician

upvc
elbow
elbow
Socket / coupling
Socket / coupling
male threaded adaptor
male threaded adaptor

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

const bid cost/co

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

qty:

lot
pcf
project cost
7.5%
250.00
- proj.supervision
#DIV/0!
0.00 constn facilities
#DIV/0!
indirect eqpt
sub con
#DIV/0!
miscellaneous
#DIV/0!
others
0%
indirect cost
20%
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
bill of materials

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

1.1
1.2
1.3
1.4

2.0 project cost


2.1
2.2
2.3
2.4

3.0 other costs

4.0 indirect cost


total

P92.50

labor cost computation:

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

bonds premium

#DIV/0!

0.0%

#DIV/0!

insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

labor
direct equipment
materials
subcontract

project supervision
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

labor unit cost


equipment unit cost
material unit cost
electrical works unit cost
total cost
duration
crew
labor
electrician

175216638.xls.ms_officeelectrical29/25/2013

const bid cost/co

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

qty:

co
pcf
project cost
7.5%
250.00
- proj.supervision
#DIV/0!
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

2.0 project cost

3.0 other costs

4.0 indirect cost


total

P122.50
4.1 bonds premium

labor cost computation:

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!

0.0%

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

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

labor unit cost


equipment unit cost
material unit cost
electrical works unit cost
total cost
duration
crew
labor
electrician

250.00
#DIV/0!
#DIV/0!
0.50
1
1

bil

labor c

.
total :
total

62.50

0.0

mater

175216638.xls.ms_officeelectrical39/25/2013

miscellaneous

175216638.xls.ms_officeelectrical39/25/2013

qty:

const bid cost/co

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

1.00

co
pcf
project cost
7.5%
250.00
250.00 proj.supervision
#DIV/0!
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

2.0 project cost

3.0 other costs

4.0 indirect cost


4.1 bonds premium
total

P62.50

labor cost computation:

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!

0.0%

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

175216638.xls.ms_officeelectrical39/25/2013

#DIV/0!

175216638.xls.ms_officeelectrical39/25/2013

floor finishes

const bid cost/unit

wood parquet ( narra ) 3/8"


description

total volume

qty

width m

length m

area sqm
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration

0.00
#DIV/0!
#N/A

sub con
0.00

crew
labor
tilesetter

1.00
2.00

300.00

500.00

description
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

total bid cost


#N/A
#N/A

0.00

1.0 direct cost


0.05
0.03
0.00
0.00

0.00
0.00
0.00
0.03
0.05
0.02
0.10

200.00

amount
0.00
0.00
#N/A

total

#N/A

2.00

mh / sq m
mh / sq m
mh / sq m

2.00
4.00
32.00

mh / sq m
sq m /day
sq m /day

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

20.00 1:2

cement
sand
adhesives
cement for grout of tiles joint
wood parquet
muriatic acid

miscellaneous

#N/A
#N/A

#N/A
#N/A
#N/A
#N/A
72.50

pct wt. of total


#N/A
#N/A
#N/A
#N/A
#N/A

#N/A
#N/A
#N/A
#N/A
#N/A

0.05
0.03
0.00
0.00
0.08

#N/A
#N/A
#N/A
#N/A
#N/A

#N/A
#N/A

0.00
0.00

#N/A
#N/A

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20

#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A

0.00
0.00
0.00

2.0 project cost


2.10 project supervision
2.20 construction facilities
2.30 indirect equipment
2.40 miscellaneous

0.28

material computation:
scratch coat

labor
direct equipment
materials
subcontract

3.0 other costs


unit cost
85.00

pc/s

1 man/6 sqm/ day


1 man/4 sqm/ day
1 man/16 sqm/ day

amount in pesos
1.10
1.20
1.30
1.40

0.00
0.20

labor cost computation:


scratch coat
tile installation
cleaning

summary
project:

0.08

4.0 indirect cost


4.10
4.20
4.30
4.40
4.50
4.60
4.70

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#N/A

#N/A

floor finishes

ceramic tiles 16 x 16
description

qty

width m

length m

area sqm

unit cost
-

total volume

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
Ceramic 16 x 16
grout
cement
sand

scratch coat
tile installation
cleaning

scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscella

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

classb
qty:
166.67

0.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

200.00
300.00

sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

bill of materials
unit
pcs

qty
-

gal
bag
cum

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

unit cost
55.00

amount
-

60.00
205.00
500.00

total

P-

labor cost computation:


1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
6.25
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

floor finishes

granite 16 x 16
description

qty

width m

length m

area sqm

unit cost
-

total volume

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
granito 16 x 16 (ground)
grout
cement
sand

scratch coat
tile installation
cleaning

scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscella

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

classb
qty:
166.67

0.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

200.00
300.00

sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

bill of materials
unit
pcs

qty
-

gal
bag
cum

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

unit cost
174.00

amount
-

60.00
205.00
500.00

total

P-

labor cost computation:


1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
6.25
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

floor finishes

ceramic tiles 12 x 12" (balcony, carport


description
carport
porch
lanai
balcony
pasemano
total volume

qty

width m

length m

area sqm

unit cost
-

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
ceramic tiles
tile trim
grout
cement
sand

scratch coat
tile installation
cleaning

scratch coat
cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

balcony, carport & lanai)


qty:
166.67

0.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

200.00
300.00

sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

bill of materials
unit
pcs
pcs
gal
bag
cum

qty
-

unit cost
29.60
50.00
60.00
205.00
500.00

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

amount
-

total

P-

labor cost computation:


1 man/6 sqm/ day
1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

water proofing

const bid cost/unit

water proofing (balcony & CR)


description
Balcony
Cr-2
Cr-master bedroom
total volume

qty

width m

length m

vol. cu.m.
0.00
0.00
0.00

area sqm
0.00
0.00
0.00

0.00

0.00

classb
qty:

unit cost
labor unit cost
equipment unit cost
material unit cost
water proofing unit cost
total cost
duration

20.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

0.00

#DIV/0!

sub con
-

crew
labor
tilesetter

1.00
1.00

description

qty

200.00
300.00

crew
1.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
unit

total bid cost

summary

#DIV/0!
#DIV/0!

project:

7.5%

1.0 direct cost


0.05
0.03
-

amount in pesos
1.1 labor
1.2 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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
#DIV/0!
0.00

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

0.28
3.0 other costs

unit cost

amount
4.0 indirect cost

BRUSH BOND

0.00

Pack

360.00

0.00
total

P-

labor cost computation:

frosroc application by brush

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

const bid cost/unit

red cement finish

classb

#DIV/0!

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
red cement

23.44

0.00
-

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

sub con
-

1
1

qty
0

200.00
300.00

crew
1.0

bill of materials
unit
bags

unit cost
150.00

total

labor cost computation:


Spreading
troweling

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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

sqm
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

2.0 project cost

3.0 other costs


unit cost
150.00

amount
4.0 indirect cost

total

P-

mh / sqm
mh / sqm
mh / sqm

kg/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

amount in pesos

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

floor finishes

cement topping (2
description

qty
-

total volume

width m
-

length m
-

area sqm

nd

flr)

classb

unit cost
-

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

equipment

62.50
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
sub con

1
1

200.00
300.00

description

cement
sand

bill of materials
unit

qty

bag
cum

labor cost computation:


surface preparation
tile installation

1 man/10 sqm/ day


1 man/12sqm/ day

material computation:

scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

0.00

sqm
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

erials

labor
direct equipment
materials
subcontract

unit cost

#DIV/0!

0.00 #DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs


amount
4.0 indirect cost
205.00
500.00

total

4.1
4.2
4.3
4.4
4.5
4.6
4.7
P-

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

mputation:

putation:

amount in pesos
1.1
1.2
1.3
1.4

mh / sqm
mh / sqm
mh / sqm
8.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

description
cement
sand
gravel
9mm. dia. rebar
10mm. dia. rebar
12mm. dia. rebar
16mm. dia. rebar
ga 16 tiewire
formboard
formlumber
assted nail
formoil

qty
6.54
0.36
0.73
0.98
15.40
64.67
25.20
1.18
2.74
60.35
1.34
1.26

unit
bag/s
cu.m.
cu.m.
kg/s.
kg/s.
kg/s.
kg/s.
kg/s.
pc/s.
bd.ft.
kg./s
lit

total volume
for cement
concrete volume
no. of steps
variable height
step width (run)
step height (rise)
length of step
landing width
length of landing
thickness of slab
thickness of landing
no. of steps
0.00
slab
1.00
landing
1.00
i - beam
1.00
vertical slab
1.00
wall footing
1.00

input values here


=

0.73

0.30
0.20
1.10
1.00
2.20
0.125
0.125
step width
0.30
slab width
1.10
landing width
1.00
width
0.13
width / thickness
0.20
width
0.40

step height
0.20
thickness
0.13
thickness
0.13
depth
0.40
height
0.60
depth
0.25

length of step
1.10
length of slab
0.00
length of landing
2.20
length
4.20
length
1.10
length
1.10

form works
total form area
stair width
no. of steps
0.00
slab
1.00
landing
1.00
i - beam
1.00
vertical slab
1.00

input values here


=
=
step width
0.30
stair width
1.00
landing width
1.00
width
0.13
width / thickness
0.20

rebar works
total rsb weight

7.90
1.00
step height
0.20
thickness
0.13
thickness
0.13
depth
0.40
height
0.60

median + 0.125
0.29
length of slab
0.00
length of landing
2.20
length
4.20
length
1.10

input values here


=

106.24

no. of steps

step width

step height

length of step

0.00

0.30

0.20

1.10

slab

slab width

thickness

length of slab

1.00

1.10

0.13

0.00

landing

landing width

thickness

length of landing

1.00

1.00

0.13

2.20

i - beam

width

depth

length

1.00

0.13

0.40

4.20

i - beam

width

depth

length

1.00

0.13

0.40

4.20

vertical slab

width/thickness

height

length

1.00

0.20

0.60

1.10

wall footing

width

depth

length

1.00

0.40

0.25

1.10

diameter

weight ( 1 )

weight ( 2 )

total (kg)

9.00

0.00

0.98

0.98

10.00

1.93

13.48

15.40

12.00

35.83

28.83

64.67

16.00

25.20

0.00

25.20

20.00

0.00

0.00

0.00

25.00

0.00

0.00

0.00

28.00

0.00

0.00

0.00

weight computation:

32.00

0.00

0.00

0.00

36.00

0.00

0.00

0.00

tie wire

1.18

stairs

concrete steps & landing


unit cost

unit cost
205.00
500.00
700.00
30.77
32.86
33.00
32.56
60.00
275.00
20.00
55.00
8.00

amount
1,341.32
181.75
508.90
30.00
506.00
2,134.00
820.40
70.64
754.34
1,206.94
73.87
10.05

7,638.21

volume
0.00
volume
0.00
volume
0.28
volume
0.21
volume
0.13
volume
0.11

labor unit cost


equipment unit cost
material unit cost
stair works unit cost
total cost
duration
crew
labor
carpenter
mason
steel man
equipment

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
9,390.16
1.66
8
1
1
1
500

bill of mater
description
cement
sand
gravel
9mm. dia. rebar
10mm. dia. rebar
12mm. dia. rebar
16mm. dia. rebar
ga 16 tiewire
formboard
formlumber
assted nail
formoil

qty
6.54
0.36
0.73
0.98
15.40
64.67
25.20
1.18
2.74
60.35
1.34
1.26

labor cost comp

area
0.00
area
0.00
area
2.48
area
3.89
area
1.54

material compu

code

cont.bar dia

kg/m

cont.bars(pc/step)

code

3.00

12.00

0.83

2.00

3.00

code

top bars (dia)

kg/m

spacing

code

3.00

12.00

0.83

0.20

3.00

code

top bars (dia)

kg/m

spacing

code

3.00

12.00

0.83

0.20

3.00

code

cont.bar dia

kg/m

cont.bars (pc)

code

4.00

16.00

1.50

4.00

2.00

code

cont.bar dia

kg/m

cont.bars (pc)

3.00

12.00

0.83

2.00

code

front bars (dia)

kg/m

spacing

code

3.00

12.00

0.83

0.20

3.00

code

cont.bar dia

kg/m

cont.bars (pc)

code

2.00

10.00

0.58

3.00

1.00

const bid cost/step


#DIV/0!
qty:

0.00

#DIV/0!
#DIV/0!

#DIV/0!

sub con

200.00
300.00
300.00
300.00

bill of materials
unit
bag/s
cu.m.
cu.m.
kg/s.
kg/s.
kg/s.
kg/s.
kg/s.
pc/s.
bd.ft.
kg./s
lit

crew
1.0

steps
pcf
project cost
7.5%
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
0%
indirect cost
20%
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%
unit cost

1.38
5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

amount
1,341.32
181.75
508.90
30.00
506.00
2,134.00
820.40
70.64
754.34
1,206.94
73.87
10.05

205.00
500.00
700.00
30.77
32.86
33.00
32.56
60.00
275.00
20.00
55.00
8.00

total
labor cost computation:

total bid cost


12,951.95

7,638.21

material computation:

cut bar dia.

kg/m

spacing

cut bars (pc/step)

12.00

0.83

0.20

7.00

bottom bars (dia)

kg/m

spacing

length of top bars

12.00

0.83

0.20

1.10

bottom bars (dia)

kg/m

spacing

length of top bars

12.00

0.83

0.20

25.20

ties

kg/m

ties(pc)

length of 16 mm

10.00

0.58

22.00

16.80

rear bars (dia)

kg/m

spacing

length of front bars

12.00

0.83

0.20

8.30

cut bars

kg/m

spacing

length of cont. bars

9.00

0.43

0.40

3.30

summary
project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

amount in pesos
1570.21
181.75
7638.21
0.00
9390.16

2.0 project cost

3.0 other costs

647.60
323.80
0.00
0.00
971.40
0
0

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax

4.7 profit

0.00
0.00
0.00
388.56
647.60
259.04

1295.19
2590.39

12,951.95

length of cutbars(/step)

total kg(cont.bars)

total kg(cut bars)

tie wire(kg)

4.20

0.00

0.00

0.00

length of bottom bars

total kg(top bars)

total kg(bot. bars)

tie wire(kg)

1.10

0.92

0.92

0.07

length of bottom bars

total kg(top bars)

total kg(bot. bars)

tie wire(kg)

25.20

21.00

21.00

0.16

length of ties

total kg(cont. bars)

total kg(ties)

tie wire(kg)

23.10

25.20

13.48

0.75

length of 12 mm

total kg(cont. bars)

8.40

7.00

length of rear bars

total kg(front bars)

total kg(rear bars)

tie wire(kg)

8.30

6.92

6.92

0.09

length of cut bars

total kg (cont)

total kg (cut bars)

tie wire(kg)

2.25

1.93

0.98

0.11

concreting works

concreting

3000 psi

unit cost
12.12
1.40
58.97
0.00
72.50

pct wt. of total


12.12
1.40
58.97
0.00
72.50

5.0%
2.5%
0.0%
0.0%
7.5%

5.00
2.50
0.00
0.00
7.50

0.0%
0.0%

0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%

0.00
0.00
0.00
3.00
5.00
2.00

10.0%
20.0%

10.00
20.00

labor unit cost


equipment unit cost
material unit cost
concreting unit cost
total cost
duration
crew
labor
mason

750
250.00
2,795.00
3,795.00
2,758.97
0.10
6
1

equipment
one bagger mixer

bill of
description
1.0 cement
2.0 sand s-1
2.0 gravel 3/4"

qty
6.54
0.36
0.73

labor cost
mixing and placing concrete manually
2cum/day

100.00

one bagger mixer


material
description
1.0 cement
2.0 sand
3.0 gravel 3/4"

const bid cost/cum


P5,234.48
qty

cum
pcf
project cost
545.25
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

total bid cost


P3,805.47

0.73

total

1.38

structural grade
unit cost

8%
5%
3%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10%

labor unit cost


equipment unit cost
material unit cost
rebar unit cost
total cost
duration
crew
labor
steel man
equipment

27.5%
amount
1,341.32
181.75
508.90

2,031.97

labor cost computation:


2 cum/day

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

const bid cost/kg


P53.13

40 psi
qty
5.00

531.21
14.92

106.24
531.21
14.92

33.52
38.52 sub con
4,092.25
1.06
1
1

qty
1
15
65
25
0
0
0
0
0
1

200.00
300.00

crew
1.0

kg

pcf

proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

bill of materials
unit
wt / 6 m
kg
2.60
kg
3.50
kg
5.00
kg
9.00
kg
14.00
kg
23.12
kg
29.00
kg
37.88
kg
47.95
kg
-

labor cost computation:


100 kg/day

100 kg/day

material computation:

total bid cost


P5,644.48

unit cost
30.77
32.86
33.00
32.56

60.00

1.38
7.50%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
30.00
506.00
2,134.00
820.40
70.64
3,561.04

forms

forms

coco lumber

unit cost
labor unit cost
equipment unit cost
material unit cost
formworks unit cost
total cost
duration
crew
labor
carpenter

qty

62.50
258.89
321.39
2,538.95
0.49
1
1

equipment

description
4 x 8 x 1/4 ord pw
2 x 3, 2x 4
assorted nail
form oil

const bid cost/kg


P443.29

qty
3
60
1
1

7.90

sqm
pcf
project cost
493.75
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

labor cost computation:


install
erect
dismantel
repair

8 sqm/day

8 sqm/day

material computation:

total bid cost


P3,502.00
1.38
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
amount
754.34
1,206.94
73.87
10.05
P2,045.20

wooden handrails

wooden handrails ( 3"x 3" )

description
wooden handrails

qty

length
(ft)

l.ft.

unit

unit cost

ft

130.00

0.00

amount
-

labor unit cost


equipment unit cost
material unit cost
handrail unit cost
total cost
duration
crew
labor
carpenter

11.11
#DIV/0!
#DIV/0!
#DIV/0!
1
1

equipment

bill of ma
description
wooden handrails

qty
0.00

labor cost co
install

material com

175216638.xls.ms_officeWOODHANDRAILS9/25/2013

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

materials
labor
direct equipment
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

175216638.xls.ms_officeWOODHANDRAILS9/25/2013

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

175216638.xls.ms_officeWOODHANDRAILS9/25/2013

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

const bid cost/unit


qty:
#DIV/0!
#DIV/0!
sub con

200.00
300.00

bill of materials
unit
l.ft

total bid cost

summary

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

project:
1.0 direct cost
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

2.0 project cost

3.0 other costs


unit cost
130.00

amount
4.0 indirect cost

total

P-

labor cost computation:


45 ft/day

45 ft/day

material computation:

175216638.xls.ms_officeWOODHANDRAILS9/25/2013

amount in pesos

pct wt. of total

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
0.00

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

175216638.xls.ms_officeWOODHANDRAILS9/25/2013

175216638.xls.ms_officeWOODHANDRAILS9/25/2013

stair railings

steel stair railings

description
stair railings

qty
1

area

area
(sq ft)
0

unit
sq ft

0.00

unit cost
150.00

amount
-

labor unit cost


equipment unit cost
material unit cost
stair railings unit cost
total cost
duration
crew
labor
carpenter

14.29

#DIV/0!
#DIV/0!
1
1

equipment

bill of ma
description
stair railings

qty
0.00

labor cost co
install

material com

175216638.xls.ms_officeSTAIRRAILINGS9/25/2013

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

materials
labor
direct equipment
subcontract

2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

2.0 project cost

175216638.xls.ms_officeSTAIRRAILINGS9/25/2013

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

175216638.xls.ms_officeSTAIRRAILINGS9/25/2013

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

qty:

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!

0.00

#DIV/0!
#DIV/0!
sub con

200.00
300.00

bill of materials
unit
sqft

sqft
pcf
project cost
7.5%
- proj.supervision
#DIV/0!
constn facilities
indirect eqpt
#DIV/0!
miscellaneous
others
0%
indirect cost
20%
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
27.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

0%
0%
0%
3%
5%
2%
10.0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

2.0 project cost

3.0 other costs


unit cost
150.00

amount
4.0 indirect cost

total

P-

labor cost computation:


35 sqft/day

35 sqft/day

material computation:

175216638.xls.ms_officeSTAIRRAILINGS9/25/2013

amount in pesos

pct wt. of total

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
0.00

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#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

labor unit cost


equipment unit cost
material unit cost
concrete moulding unit cost
total cost
duration

crew

equipment

labor
mason

description
1.0 cement
2.0 sand
balluster( 0.80 x 2.50)

qty:
150.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

0
1

qty
-

const bid cost/lm


#DIV/0!
lm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.00

200.00
300.00

bill of materials
unit
bags
cum
PCS

total bid cost


#DIV/0!
#DIV/0!
7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

4.00

miscellaneous

labor
direct equipment
materials
subcontract

0%
0%
0%
3%
5%
2%
10.0%

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

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

labor cost computation:


1 man/2 lm/ day

summary
project:

mh / lm
mh / lm

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

const bid cost/unit

pebble ( black with vigan tiles)


description

total volume

qty

width m

length m

area sqm
-

classb

unit cost
labor unit cost
equipment unit cost
material unit cost
pebble unit cost
total cost
duration
crew
labor
tilesetter

description
pebbles ( boracay )
cement
sand

qty:
125.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

qty
-

vigan tiles

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

200.00
300.00

bill of materials
unit
can
bag
cum

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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

4.0 indirect cost

P-

labor cost computation:

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!

STEEL BARS PRICE LIST


SIZE
mm

MASS
kg/Lm

7.5

LENGTH (M)
9

10.5

12

GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI


9
10
12
16
20
25
28
32
36

0.433
0.583
0.833
1.500
2.333333333
3.854
4.833
6.313
7.991

28.44
42.13
60.74
106.11
162.76
254.36
330.58
443.17
560.97

35.55
52.66
75.92
132.64
203.45
317.95
413.23
553.96
701.21

42.66
63.20
91.11
159.17
244.14
381.54
495.87
644.75
841.46

49.77
73.73
106.29
185.69
284.83
445.13
578.52
775.55
981.70

56.88
84.26
121.48
212.22
325.52
508.72
661.16
886.34
1,121.94

77.61
111.89
195.63
300.35
469.42
608.97
815.33
1,032.05

88.70
127.88
223.58
343.26
536.48
695.96
931.80
1,179.48

82.86
119.35
212.22
331.43
517.98
649.55
848.47
1,073.99

94.70
136.40
242.54
378.78
591.98
742.34
969.68
1,227.42

GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI


10
12
16
20
25
28
32
36

0.616
0.888
1.579
2.466
3.854
4.833
6.313
7.991

44.35
63.94
111.79
171.63
268.24
347.98
465.90
589.74

55.44
79.92
139.74
214.54
335.30
434.98
582.38
737.18

66.53
95.91
167.68
257.45
402.36
521.97
698.85
884.61

GRADE 230(STRUCTURAL GRADE) ASTM33; 230MPa / 33000 PSI


10
12
16
20
25
28
32
36

0.616
0.888
1.579
2.466
3.854
4.833
6.313
7.991

47.35
68.20
121.27
189.39
295.99
371.17
484.84
613.71

59.19
85.25
151.59
236.74
369.99
463.96
606.05
767.14

71.02
102.30
181.91
284.08
443.98
556.76
727.26
920.57

const bid cost/unit

pebbles ( black )
description
carport

total volume

qty

width m

length m

area sqm
-

classb

unit cost
labor unit cost
equipment unit cost
material unit cost
Pebble unit cost
total cost
duration
crew
labor
tilesetter

description
pebbles ( black)
cement
sand

qty:
125.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

qty
-

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

200.00
300.00

bill of materials
unit
can
bag
cum

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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

4.0 indirect cost

P-

labor cost computation:

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

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!

const bid cost/unit

vinyl tiles 12" x 12"


description

total volume

qty

width m

length m

area sqm
-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
vinly 12" x 12"

45.45

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1.00
1.00

qty
-

200.00
300.00

total bid cost

#DIV/0!
sqm
pcf
project cost
0.08
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
#DIV/0!
others
#DIV/0!
indirect cost
0.20
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.28
-

bill of materials
unit
pcs

summary

#DIV/0!
#DIV/0!

project:
1.0 direct cost
0.05
0.03
-

amount in pesos
1.10
1.20
1.30
1.40

labor
direct equipment
materials
subcontract

#DIV/0!

0.03
0.05
0.02
0.10

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.10
2.20
2.30
2.40

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs


unit cost
14.00

#DIV/0!

amount
-

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.05
0.03
0.08

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.03
0.05
0.02
0.10
0.20

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost


tile adhesives

gal

375.00

total

labor cost computation:


scratch coat
tile installation

sq m / day
sq m / day

4.10 bonds premium


4.20 insurance premium
4.30 escalation
cost of money
4.50 contingencies
4.60 contractor's tax
4.70 profit

#DIV/0!
11.00

sq m/ day

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20.00 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

const bid cost/unit

cement topping
description

qty

width m
-

TOTAL VOLUME

length m
-

area sqm
-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
cement topping unit cost
total cost
duration
crew
labor
tilesetter

description

62.50

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1.00
1.00

200.00
300.00

qty

bill of materials
unit
pcs

vinly 12" x 12"

total bid cost

#DIV/0!
sqm
pcf
project cost
0.08
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
#DIV/0!
others
#DIV/0!
indirect cost
0.20
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
0.28
-

SUMMARY

#DIV/0!
#DIV/0!

PROJECT:

0.05
0.03
-

1.0 DIRECT COST


1.10
1.20
1.30
1.40

AMOUNT IN PESOS
Labor
Direct Equipment
Materials
Subcontract

#DIV/0!

0.03
0.05
0.02
0.10

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST


2.10
2.20
2.30
2.40

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

3.0 OTHER COSTS


unit cost
11.00

#DIV/0!

amount
-

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.05
0.03
0.08

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.03
0.05
0.02
0.10
0.20

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 INDIRECT COST


tile adhesives
cement
sand

gal
bag
cum

280.00
205.00
500.00

total

labor cost computation:


scratch coat
tile installation

sq m / day
sq m / day

8.00

sq m/ day

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20.00 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

Miscellaneous

4.10 Bonds Premium


4.20 Insurance Premium
4.30 Escalation
Cost of Money
4.50 Contingencies
4.60 Contractor's Tax
4.70 Profit

#DIV/0!

#DIV/0!

stainless handrail 2 pipe

description

wooden handrails

qty

length
(ft)

2 stainless pipe
stainless welding rod

unit

unitcost

ft
1

l.ft.

0.00
1.00

1.00

pcs
kg

2,500.00
120.00

amount

labor unit cost


equipment unit cost
material unit cost

- handrail unit cost


- total cost
- duration
120.00 crew
tinsmith
120.00
equipment

description
stainless pipe
stainless pipe 2
welding rod

pipe bending
buffering

175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost


2.1

175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013

2.2
2.3
2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

175216638.xls.ms_officeSTAINLESS HANDRAIL9/25/2013

const bid cost/unit


qty:
30.00
60.00

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
0.00
lft
project cost
- proj.supervision
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

total bid cost

summary

#DIV/0!
#DIV/0!

pcf

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%

1.1
1.2
1.3

0%

1.4

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost


2.1
2.2
2.3
2.4

27.5%
3.0 other costs

unit cost
0.00
2500
120

amount
0.00
240.00

4.0 indirect cost


4.1
4.2
4.3

total

P240.00

labor cost computation:


5lft day
5lft day

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

pct wt. of total

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

5.0%

#DIV/0!

0.00
0.00
0.00

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!

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

0.00 #DIV/0!
72.50

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

subcontract

project supervision
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

labor unit cost


equipment unit cost
material unit cost
- stair railings unit cost
- total cost
duration
crew
labor
tinsmith
equipment

description
stair railings
tubing x 1.20 mm thk per 20 ft
1/2 tubing x 1.20 mm thk per 20 ft
1/2 x 3/16' flat bar stainless per 8 ft
welding rod

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

summary

project:
1.0 direct cost
1.1
1.2
1.3
1.4

2.0 project cost

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

2.1
2.2
2.3
2.4

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

qty:
66.67
60.00
#DIV/0!
#DIV/0!
#DIV/0!
1
1

200.00
300.00

600.00

qty
0.00
4.00
5.00
9.00
1

bill of materials
unit
sqft
pc
pc
pc
box

total bid cost

#DIV/0!

#DIV/0!

sqft
pcf
#DIV/0!
project cost
7.5%
- proj.supervision
5.00%
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

2.0 project cost


2.1
2.2
2.3
2.4

3.0 other costs


unit cost
0.00
1250
900
700
450

total

labor cost computation:


fabrication/install

summary

0.00

#DIV/0!
#DIV/0!
sub con

const bid cost/unit

7.5 sqft/day

7.5 sqft/day

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

amount
5,000.00
4,500.00
6,300.00
450.00
P16,250.00

4.0 indirect cost


4.1
4.2
4.3
4.5
4.6
4.7

equipment

10 sqft/day
material computation:

amount in pesos
materials
labor
direct equipment
subcontract

pct wt. of total

#DIV/0!
0.00
0.00
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

#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!

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

#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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

#DIV/0!

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

175216638.xls.ms_officeSTAINLESS STAIR RAILINGS9/25/2013

const bid cost/unit

bath tub
unit cost
description
area
qty
unit
bath tub
1.36
set
royal tern penguin acrylic with telephone shower

masonry
cement
sand
chb
p trap

0
1.53
0.09
0
2.00

0
1.53
0.08976
0
2.00

unit cost
11,050.00

205.00
500.00
7.00
62.00
total

amount
313.65
44.88
124.00
482.53

qty:

labor unit cost


equipment unit cost
material unit cost
bath tub unit cost
total cost
duration

500.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

crew
labor
tile setter

1
1

#DIV/0!
bt
pcf
project cost
proj.supervision
0.00
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost


#DIV/0!
#DIV/0!

0.00

200.00
300.00

1.0 direct cost


5.00%
2.50%
0%
0%

qty

amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

unit cost

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

unit

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

0.00
0.00
#DIV/0!

27.5%

bill of materials
description

summary
project:

7.5%

amount
4.0 indirect cost

total

P482.53
4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

labor cost computation

material computation:

miscellaneous

#DIV/0!

#DIV/0!

painting works

boysen multi-fleck super dense

const bid cost/unit


1.0

coats
qty:

unit cost
description

ht

open

0.00

area
-

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration

12.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

crew
-

labor
labor

1.00

equipment

500

description

qty
0

boysen multi-fleck

#DIV/0!

sub con

200.00
300.00

bill of materials
unit
lt

crew
1.00

#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

summary

#DIV/0!
#DIV/0!

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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

labor cost computation:


boysen multifleck /spreading rate

3.125 sq / mh

25 sqm/day

P-

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
25 sqm/day
50 sqm/day

equipment

material computation:
description
boysen multi-fleck

spreading rate
0.500 lit/sqm

#DIV/0!

painting works

boysen acrytex clear

const bid cost/unit


2.00

coats
qty:

unit cost
description

ht

open

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration

0.00
0.00
total

0.00

sqm

12.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
#DIV/0!
sub con

0.00

crew
labor
labor

1.00

equipment

500.00

description
acrytex clear (1st coat)
acrytex clear (2nd coat)

qty
0.00
0.00

#DIV/0!
sqm
pcf
project cost
0.00
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

200.00
300.00

bill of materials
unit
gal
gal

labor cost computation:


3.13 sq / mh
3.13 sq / mh
3.13 sq / mh

25.00 mh / sq m

material computation:
description

spreading rate

acrytex clear (1st coat)


acrytex clear (2nd coat)

summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary
summary

0.04 gal/sqm
0.04 gal/sqm

miscellaneous

project:
1.0 direct cost
0.05
0.03
0.00
0.00

amount in pesos
1.10 labor
1.20 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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.05
0.03
0.00
0.00
0.08

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.00
0.00

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
#DIV/0!
#DIV/0!
0.00

2.0 project cost


2.10
2.20
2.30
2.40

project supervision
construction facilities
indirect equipment
miscellaneous

0.28
amount
0.00
0.00

0.00

4.0 indirect cost


4.10 bonds premium
4.20 insurance premium
4.30 escalation
cost of money
4.50 contingencies
4.60 contractor's tax
4.70 profit

#DIV/0!

25.00 sqm/day
25.00 sqm/day

equipment

summary

#DIV/0!
#DIV/0!
0.08

3.0 other costs


unit cost
490.00
490.00

total

acrytex clear (1st coat) spreading rate


acrytex clear (2nd coat) spreading rate

total bid cost

0.00

area

#DIV/0!

painting works

boysen acrytex paint

const bid cost/unit


2.0

coats
qty:

unit cost
description
grd
2nd
partition

total

l
-

ht

open

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration

16.67

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
1
1

200.00
300.00

description
1.0 acrytex top coat
2.0 acrytex cast
3.0 acrytex reducer

#DIV/0!

sub con

crew
labor
skilled

sqm

0.00

area

bill of materials
unit
gal
gal
gal

qty
-

7.0 acri color

crew
1.0

total bid cost

#DIV/0!
sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary

#DIV/0!
#DIV/0!

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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-

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
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!

const bid cost/unit

steel grilles
unit cost
description

qty

length m

sq ft
- sq ft

area
materials
10 mm sq bar
12 mm sq bar
2 x 4 tubular ga 16
2 x 3 tubular ga 16
2 x 2 tubular ga 16
gi pipe 1 1/2 dia s 20
1/8 x flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1 flat bar
l 1 x 1 x 1/8
plain gi sheet ga 18
cyclone wire 4' x 10'

qty

0
0

1 1/2 bi pipe sch.40


plain round bar 16 mm dia
CYLINDRICAL HINGE
cast mouldings
welding rod
epoxy primer
lacquer thinner

0
0
0
0
0
0
0
total wt

unit

unit wt
4.71
6.7824
16.956
14.13
11.304
16.89948
1.9134375
3.826875
3.6796875
7.359375
5.4165
7.359375

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
roll
pcs
pcs
pcs
pcs
kgs
gal
gal

16.92

total wt
0
0
0
0
0
0
0
0
0
0
0
0

qty:

labor unit cost


equipment unit cost
material unit cost
grills unit cost
total cost
duration
crew
labor

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
#DIV/0!
1
1

#DIV/0!
#DIV/0!

crew
1

200.00
300.00

equipment

description
10 mm sq bar
12 mm sq bar
2 x 4 tubular ga 16
2 x 3 tubular ga 16
2 x 2 tubular ga 16
gi pipe 1 1/2 dia s 20
1/8 x flat bar
1/8 x 1 flat bar
1/4 x 1/2 flat bar
1/4 x 1 flat bar
3/16 x 1 flat bar
l 1 x 1 x 1/8
plain 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

total bid cost

#DIV/0!
#DIV/0!
sq ft
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

amount
-

gal
gal

540.00
190.00
total

labor cost computation:


0
= total area / no of days

#DIV/0!

sq ft /day

#DIV/0!

sq ft /day

labor
fabrication
delivery
painting

labor
no of days

equipment

0.22 mh/kg
0.04 mh/kg
0.02 mh/kg
0.28 mh/kg
28.57143 kg / day
0

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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 bonds premium


4.2 insurance premium
4.3 escalation

#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!

cost of money
4.5 contingencies
4.6 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!

2.0 project cost

2.4

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
miscellaneous

3.0 other costs


unit cost
110.00
145.00
1,250.00
920.00
735.00
910.00
50.00
130.00
105.00
215.00
170.00
235.00
1,260.00
395.00
50.00
65.00
110.00

0
epoxy primer
lacquer thinner

summary

4.0 indirect cost

#DIV/0!

#DIV/0!

wall cladding

wall cladding
description

total volume

qty

width m

length m

area sqm
-

qty:

labor unit cost


equipment unit cost
material unit cost
wall cladding unit cost
total cost
duration
crew
labor
tilesetter

description
wall cladding
4 x 8 green slate
cement
5.0 sand
acrytex clear

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

classb

unit cost
166.67

0.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

200.00
300.00

qty
0

bill of materials
unit
sqm

sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

0
0.000

bags
cum

205.00
500.00

gal

500

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

floor finishes

const bid cost/unit

ceramic tiles 12 x 12"


description

total volume

qty

width m

length m

area sqm
-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
ceramic tiles

166.67

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

200.00
300.00

bill of materials
unit
pcs

qty
-

total bid cost

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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

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
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

floor finishes

const bid cost/unit

anti-skid at stair steps


description

qty

width m

length m

area

no of tiles

Steps

TOTAL

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
anti skid unit cost
total cost
duration
crew
labor
tilesetter

description

anti skid raven

21.43

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

0
1

qty

#DIV/0!
steps
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
0.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

SUMMARY

#DIV/0!
#DIV/0!

PROJECT:

0.00

200
300

bill of materials
unit

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST


2.1
2.2
2.3
2.4

Project Supervision
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

4.0 INDIRECT COST

P-

labor cost computation:

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

step/day
#DIV/0!

14.00
material computation:

Miscellaneous

step/day

#DIV/0!

floor finishes

const bid cost/unit

ceramic tiles 12 x 12" (stair)


description
steps
rise
landing
landing
landing rise
total

qty

width m
0.30
0.20
1.00
1.00
0.20

length m
1.00
1.00
2.00
1.00
1.40

area
-

no of tiles
-

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
tile works unit cost
total cost
duration
crew
labor
tilesetter

description
ceramic tiles

166.67

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

#DIV/0!
sqm
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

200.00
300.00

bill of materials
unit
pcs

qty
-

total bid cost

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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

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
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

ceiling joist treatment (solignum)

1.0

description

area( sq.m)

interior ceiling
exterior ceiling

total

total bid cost

#DIV/0!

#DIV/0!

0.00

qty:

labor unit cost


equipment unit cost
material unit cost
solignum unit cost
total cost
duration
crew
labor
painter

const bid cost/unit


coats

unit cost
13.16
#DIV/0!
#DIV/0!
#DIV/0!

sqm
pcf
project cost
0.00
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

0.00
#DIV/0!
sub con

0.00
1.00
1.00

200.00
300.00

summary
project:

#DIV/0!
7.5%
5.00%
2.50%
0%
0%

1.0 direct cost


1.1 labor
1.2 direct equipment
1.3 materials
1.4 subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

bill of materials
unit
0.000
gal

qty

solignum

unit cost
820.00

2.1
2.2
2.3
2.4

project supervision
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

labor cost computation:


1man/20sqm/day
1 man/ 2 sqm/day

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

27.5%

total

enamel/spreading rate
preparation

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost

3.0 other costs


description

amount in pesos
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
72.50

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

#DIV/0!

water proofing

const bid cost/unit

water proofing & topping (roof deck)


description

total volume

qty

width m

length m

vol. cu.m.
0.00

area sqm
0.00
0.00
0.00
0.00

classb

unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
water proofing unit cost
total cost
duration
crew
labor
tilesetter

0.00

100.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

sub con
-

1.00
1.00

200.00
300.00

cement
sand
sahara
fosroc

bill of materials
unit
0.00
bags
0.00
cu m
0.00
bags
0.00
gal

sahara for slab

0.00

description

qty

crew
1.00

total bid cost

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

summary
project:
1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

bags

amount
0.00
0.00
0.00
0.00

25.00

0.00

total

P-

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00

2.0 project cost

3.0 other costs


unit cost
205.00
500.00
25.00
360.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

0.00
0.00
#DIV/0!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
topping
frosroc

material computation:

2" thk topping


cement
sand
sahara
frosroc

miscellaneous

1.00
1.00

mh / sqm
mh / sqm
mh / sqm

5.00

sq m / day

#DIV/0!

const bid cost/co

tv antena outlet
item no.

description

qty

unit

unit cost

amount

unit cost
labor unit cost
equipment unit cost
material unit cost
outlet unit cost
total cost
duration

tv cable
1
2
3
4
5

coax cable
tv antena splitter
flexible hose
1-gang tv terminal set
utility box

0.0
0.0

m
pcs
m
pcs
pcs

15.00
60.00
6.10
90.00
25.00

total :

qty:
250.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

0.00

#DIV/0!

sub con
-

crew
labor
electrician

1
1

200.00
300.00

crew
1.0

0.0

#DIV/0!
co
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

summary

#DIV/0!
#DIV/0!

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 bonds premium

#DIV/0!

0.0%

#DIV/0!

4.2 insurance premium


4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

1.1 labor
1.2 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

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

27.5%

bill of materials

3.0 other costs

4.0 indirect cost


total

P-

labor cost computation:

2 co/day

material computation:

miscellaneous

#DIV/0!

#DIV/0!

const bid cost/unit

acu grills (1-unit)


NO. OF UNIT

description

qty
1.00
-

h
0.50
0.50
0.52

sq ft
8.00
8.00

1.44
1.04
0.72
AREA

labor unit cost


equipment unit cost
material unit cost
acu grills unit cost
total cost
duration
crew
labor

qty:
668.85
5,350.80
267.54
702.04
1,638.43 sub con
13,107.43
10.70
1
1

qty
0.00
14
7.644
0.026666667

unit
pcs
pcs
kgs
gal
gal

unit wt
4.71
21.84

total wt

200.00
300.00

labor
fabrication
delivery
painting

total wt
0
305.76

305.76

0.22
0.04
0.02
0.28

mh/kg
mh/kg
mh/kg
mh/kg

description
10 mm sq bar
1 1/2 x 1 1/2 x3/16
welding rod
epoxy primer
lacquer thinner

qty
14.00
7.64
0.03
-

18,079.21
sq ft
pcf
1.38
project cost
7.5%
5,350.80
proj.supervision
5.00%
95.27
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
crew
bonds premiums
0.00%
1
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

bill of materials
unit
pc
110.00
pc
340.00
kg
110.00
gal
gal

580.00
160.00
total

amount
4,760.00
840.84
15.47
5,616.31

28.57143 kg / day
= 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

pct wt. of total


29.60
11.84
31.07
0.00
72.50

903.96
451.98
0.00
0.00
1355.94

5.0%
2.5%
0.0%
0.0%
7.5%

5.00
2.50
0.00
0.00
7.50

0
0

0.0%
0.0%

0.00
0.00

0.00
0.00
0.00

0.0%
0.0%
0.0%

0.00
0.00
0.00

542.38
903.96
361.58
1807.92

3.0%
5.0%
2.0%
10.0%

3.00
5.00
2.00
10.00

3615.84

20.0%

20.00

2.0 project cost

2.4

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
miscellaneous

3.0 other costs


unit cost

labor cost computation:


labor

summary

8.00

equipment
materials
10 mm sq bar
1 1/2 x 1 1/2 x3/16
welding rod
epoxy primer
lacquer thinner

total bid cost

P2,259.90

unit cost

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

10.7016

40 % of labor cost
18,079.21

material computation:

miscellaneous

100.00

CONST BID COST/CO

telephone outlet
UNIT COST

item no.

description

qty

unit

unit cost

TELEPHONE
1
2
3
4

WIRE
1-GANG TELEPHONE MODULAR JACK
UTILITY BOX
FLEXIBLE HOSE 1/2" DIA

0.0
0.0
0.0

M
pcs
pcs
M

8.00
90.00
25.00
6.10
total :

amount
-

labor unit cost


equipment unit cost
material unit cost
outlet unit cost
total cost
duration
crew
labor
electrician

qty:
250.00

0.00
-

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

sub con
-

1
1

200.00
300.00

crew
1.0

0.0

TOTAL BID COST

SUMMARY

#DIV/0!
#DIV/0!
CO
PCF
#DIV/0!
Project cost
7.5%
Proj.Supervision
5.00%
Constn Facilities
2.50%
Indirect Eqpt
0%
Miscellaneous
0%
Others
0%
Indirect Cost
20%
Bonds Premiums
0%
Insurance Premiums
0%
Escalation
0%
Cost of Money
3%
Contingencies
5%
Contractor Tax
2%
Profit
10.0%
Total
27.5%

bill of materials

PROJECT:
1.0 DIRECT COST

AMOUNT IN PESOS
1.1 Labor
1.2 Direct Equipment
1.3 Materials
1.4 Subcontract

0.00
0.00

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 Bonds Premium

#DIV/0!

0.0%

#DIV/0!

4.2 Insurance Premium


4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
0.00

2.0 PROJECT COST


2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

3.0 OTHER COSTS

4.0 INDIRECT COST


total

P-

labor cost computation:

2 CO/DAY

material computation:

Miscellaneous

#DIV/0!

#DIV/0!

basis

wood trellis

equipment

WIDTH

THICK
3

kgs

CONST BID COST/unit

LENGTH
description
16 BEAM
BEAM
12 TRELLIS

assrtd cwn

TOTAL BID COST

#DIV/0!
QTY

labor unit cost


equipment unit cost
material unit cost
trellis unit cost
total cost
duration
crew
labor
CARPENTER

NO. OF PCS

200

sundry

UNIT COST

bd ft
Project cost
10.00
Proj.Supervision
#DIV/0!
#DIV/0!
#DIV/0!
Constn Facilities
#DIV/0!
Indirect Eqpt
#DIV/0!
sub con
PMiscellaneuos
#DIV/0!
Others
Indirect Cost
crew
Bonds Premiums
1
200.00
1.0
Insurance Premiums
1
300.00
Escalation
Cost of Money
Contingecies
Contractor Tax
Profit
Total
bill of materials
qty
unit
unit cost
bdft
36.00
bdft
36.00
bdft
36.00
kg

55.00

total

labor cost computation:


fabricate/install

SUMMARY

#DIV/0!

0.00

PROJECT:

#DIV/0!
7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

AMOUNT IN PESOS
1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

0.00 #DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

2.0 PROJECT COST


2.1 Project Supervision
2.2 Construction Facilities
2.3 Indirect Equipment
2.4 Miscellaneous

26.5%
3.0 OTHER COSTS
amount
P-

4.0 INDIRECT COST

50 bdft/day

50 bdft/day

4.1 Bonds Premium


Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

material computation:
#DIV/0!
0

#DIV/0!

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!

polycarbonate sheet
qty:

description

qty

area
(sq ft)

unit

sqm
area

0.00

unitcost

labor unit cost


equipment unit cost
material unit cost
stair railings unit cost
total cost
duration

amount

333.33

#DIV/0!
#DIV/0!
sub con

#DIV/0!
#DIV/0!
#DIV/0!
-

crew
labor
tinsmith

1
1

description
7x19
polycarbonate sheet
screw
polycarbonate sheet (4x16)

200.00
300.00

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

bill of materials
unit

qty

project:
1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

8000
1.5
4900

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

amount
90.00
14,700.00
P14,790.00

total

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
#DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost

3.0 other costs


unit cost

pc
pc
pc

60.00
3.00

summary

0.00

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

labor cost computation:


#DIV/0!
fabrication/install

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

pct wt. of total

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
0.00

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

4.0 indirect cost


4.1
4.2
4.3
4.4
4.5
4.6
4.7

bonds premium
insurance premium
escalation
cost of money
contingencies
contractor's tax
profit

#DIV/0!

#DIV/0!

#DIV/0!

const bid cost/unit


#DIV/0!

glass block 8"x8"

glass blocks 8" x 8"

glass block 8"x8"

unit cost
description

area

glass block
area

0.00

qty
0.00

unit
pcs

unit cost
90

amount
0
0

labor unit cost


equipment unit cost
material unit cost
glass blocks unit cost
total cost
duration
crew
labor
tilesetter

200
#DIV/0!
#DIV/0!
#DIV/0!

qty:

0.00

0
#DIV/0!

0
#DIV/0!

sub con
crew
1.0

300

equipment

sqm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

total bid cost


#DIV/0!
#DIV/0!
7.5%
5.00%
2.50%
0%
0%
0%
20%
0%
0%
0%
3%
5%
2%
10.0%
27.5%
5.0%

unit cost

amount

summary
project:
1.0 direct cost

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

qty

unit

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs

bill of materials
description

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

#DIV/0!

4.0 indirect cost


total

P-

labor cost computation:


install

3 sqm/day

3 sqm/day

material computation:

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

cabinets

bedroom closet
unit cost

qty:

labor unit cost


equipment unit cost
material unit cost
cabinet unit cost
total cost
duration
crew

1,428.57

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

200.00
300.00

qty

bill of materials
unit

equipment

description

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

lot
pcf
project cost
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
1.0
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
unit cost

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 project cost


2.1
2.2
2.3
2.4

27.5%
5.0%

project supervision
construction facilities
indirect equipment
miscellaneous

3.0 other costs


amount
4.0 indirect cost

3/16 ordinary plywood


gd lumber 2 x 3 x 10ft
gd lumber 2 x 3 x 12ft
gd lumber 1 1/2 x 2 x 8ft
gd lumber x 2 x 8ft
gd lumber x 2 x 10ft
plyboard ord
finishing nail
stick well
concealed hinges
closet handle
aluminum pipe 1 dia 16 ft
flanges 1 dia
lockset
half c moulding x x 10'

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
kg
pcs
pcs
pcs
pcs
pcs
pcs

250.00
180.00
216.00
72.00
44.00
55.00
710.00
75.00
120.00
25.00
25.00
240.00
30.00
75.00
55.00

total

P-

labor cost computation:


install

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

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

#DIV/0!

const bid cost/unit

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

w/ 10 per cent allowance

perimeter

0.00

l ft
0.00
0.00
0.00
0.00
0.00

qty
0.00
0.00
0.00
0.00
0.00

unit
pcs
pcs
pcs
pcs

unit cost
330.40
247.80
165.20

amount
-

qty:

labor unit cost


equipment unit cost
material unit cost
base board 4
total cost
duration
crew
labor
carpenter

6.67
#DIV/0!
#DIV/0!
#DIV/0!

0.00
-

#DIV/0!

0.00

sub con
-

1
1

200.00
300.00

crew
1.0

equipment

#DIV/0!
lft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

total bid cost


#DIV/0!
#DIV/0!

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1 labor
1.2 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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
0.00

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

bill of materials
description
cornice
finshing nail
stikwell
screw with tox

#DIV/0!

#DIV/0!

amount
0.00
0.37
0.00
0.00

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

P0.37
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

labor cost computation:


install

75 lf/day

pcs/ day
75 pcs/ day

material computation:

miscellaneous

miscellaneous

mouldings

cast in place

const bid cost/lm


#DIV/0!

concrete moldings 4
unit cost
length m

qty:

labor unit cost


equipment unit cost
material unit cost
concrete molding unit cost
total cost
duration
crew
labor
mason

60.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

0.00

#DIV/0!

sub con
-

0
1

200.00
300.00

crew
2.0

equipment

description

qty

- Welding rod
concrete moldings 4
Concrete moulding canvass @ lolong bruzon
Cel no 0918-534-9586
Cement
0
Sand
0

lm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost


#DIV/0!

summary
project:

#DIV/0!
7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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
-

3.0 other costs

total

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
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

const bid cost/lm


#DIV/0!

concrete moldings 5
unit cost
length m

qty:

labor unit cost


equipment unit cost
material unit cost
concrete molding unit cost
total cost
duration
crew
labor
mason

60.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

0.00

#DIV/0!

sub con
-

0
1

200.00
300.00

crew
2.0

equipment

description
-

qty

Welding rod
concrete moldings 5
Concrete moulding canvass @ lolong bruzon
Cel no 0918-534-9586
Cement
0
Sand
0

lm
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost


#DIV/0!

summary
project:

#DIV/0!
7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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
-

3.0 other costs

total

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
1 man/2 lm/ day

10.00
10.00

material computation:

miscellaneous

mh / lm
mh / lm

#DIV/0!

const bid cost/unit

base board 4 (bb 1- 4b) x 14 ft


Perimeter

L ft
0.00

qty
0.00

unit
Pcs

qty:

labor unit cost


equipment unit cost
material unit cost
Base board 4
total cost
duration
crew

6.67

0.00
-

0.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

labor
Carpenter

total bid cost

#DIV/0!

unit cost
description
Grnd & 2nd floor

1
1

200.00
300.00

crew
1.0

equipment

l ft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total

summary

#DIV/0!

item no.27

project:
1.0 direct cost
5.00%
2.50%
0%
0%

amount in pesos
1.1 labor
1.2 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

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs

total bid cost

#DIV/0!

summary
project:

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
100.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

0.0%
0.0%

0.00
0.39
0.00
0.00

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

#DIV/0!

labor cost computation:


75 lf/day

PCS/ DAY
75 PCS/ DAY

material computation:

miscellaneous

const bid cost/unit

P0.39

W/ 10 per cent allowance

install

coats

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00

amount

lft
total

1.0

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

0.00
0.00
#DIV/0!

2.0 project cost

bill of materials
description
Base board 4 (BB 1- 4b) x 14 ft
Finshing nail
Stikwell
Screw with tox

painting works
enamel

#DIV/0!
7.5%

miscellaneous

PAINTING WORKS

varnish

2.0

DESCRIPTION
HANDRAIL
KING POST
BASEBOARD
CORNICE
CABINET
CAPIZ
DOOR
DOOR CASING
TOTAL

qty:

0.00
0.00
0.00

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration
crew
labor
painter

83.33
#DIV/0!
#DIV/0!
#DIV/0!

SUMMARY

#DIV/0!

PROJECT:

SQM
PCF
Project cost
0.00
Proj.Supervision
0.00
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.00
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total

0.00
#DIV/0!
sub con

0.00
1.00
1.00

TOTAL BID COST

#DIV/0!
0.00

AREA
0.00
0.00
0.00
0.00

CONST BID COST/unit


COATS

UNIT COST

200.00
300.00

#DIV/0!
7.5%
5.00%
2.50%
0%
0%

1.0 DIRECT COST


1.1 Labor
1.2 Direct Equipment
1.3 Materials
1.4 Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

qty

bill of materials
unit
0.000
gal
0.000
Lit
0.000
gal
0.000
Pcs
0.000
kgs
1.000
Pcs
0.000
gal

unit cost
160.00
135.00
470.00
10.00
50.00
75.00
960.00

2.1
2.2
2.3
2.4

Project Supervision
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

4.0 INDIRECT COST


4.1 Bonds Premium
4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#DIV/0!

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

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

27.5%

labor cost computation:


ENAMEL/spreading rate
Door preparation

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

2.0 PROJECT COST

3.0 OTHER COSTS


description
lacquer thinner
Polyurethane reducer
sanding sealer
sanding paper
stopa
paint brush
polyurethane(top coat)

AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!

gal/sqm
gal/sqm
gal/sqm
ps/sqm

gal/sqm/coat

#DIV/0!

const bid cost/unit

gi canopy
unit cost
description

qty

h
0.70

length m
3.00

sq ft
- sq ft

area
materials
3/16 x 1 flat bar
L 1 1/2 x 1 1/2 x 3/16
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

labor unit cost


equipment unit cost
material unit cost
unit cost
total cost
duration
crew
labor

qty:
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
sub con
#DIV/0!
#DIV/0!
1
1

#DIV/0!
#DIV/0!

200.00
300.00

crew
1

equipment

description
3/16 x 1 flat bar
L 1 1/2 x 1 1/2 x 3/16
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

total bid cost

#DIV/0!
#DIV/0!
sq ft
pcf
#DIV/0!
project cost
7.5%
proj.supervision
5.00%
constn facilities
2.50%
indirect eqpt
0.00%
miscellaneous
0.00%
others
0.00%
indirect cost
20%
bonds premiums
0.00%
insurance premiums
0.00%
escalation
0.00%
cost of money
3.00%
contingencies
5.00%
contractor tax
2.00%
profit
10.00%
total
27.5%

summary
project:
1.0 direct cost

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

4.1 bonds premium


4.2 insurance premium
4.3 escalation

#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%

#DIV/0!
#DIV/0!
#DIV/0!

cost of money
4.5 contingencies
4.6 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

2.0 project cost

2.4

2.1 project supervision


2.2 construction facilities
2.3 indirect equipment
miscellaneous

3.0 other costs


unit cost
170.00
340.00
520.00
200.00
100.00
580.00
160.00
total

amount
510.00
1,020.00
1,040.00
400.00
204.42
3,174.42

labor cost computation:

amount in pesos
#DIV/0!
#DIV/0!
#DIV/0!

4.0 indirect cost

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!

CONST BID COST/unit

cabinetry (kit hanging cabinet & bedroom closets)


UNIT COST

qty:

labor unit cost


equipment unit cost
material unit cost
tilework unit cost
total cost
duration
crew

1,428.57

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
1
1

200.00
300.00

equipment

description

qty

#DIV/0!
lot
PCF
Project cost
Proj.Supervision
#DIV/0!
Constn Facilities
Indirect Eqpt
Miscellaneous
Others
Indirect Cost
crew
Bonds Premiums
1.0
Insurance Premiums
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
Total

bill of materials
unit

unit cost

TOTAL BID COST

SUMMARY

#DIV/0!
#DIV/0!

PROJECT:

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

AMOUNT IN PESOS
0.00
0.00
#DIV/0!
0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

20%
0%
0%
0%
3%
5%
2%
10.0%

2.0 PROJECT COST


2.1
2.2
2.3
2.4

27.5%
5.0%

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

3.0 OTHER COSTS

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

amount
4.0 INDIRECT COST

Bedroom cabinets
Gd lumber 2 x 3 x 10ft
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-

labor cost computation:


install

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

4.1 Bonds Premium


4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

#N/A

#DIV/0!

#DIV/0!

const bid cost/unit

door casing 3 x 14 ft
Perimeter

Second

L ft
0.00

0.00
Length

qty
0.00

unit
Pcs

0.00

Pcs

lft

qty:

labor unit cost


equipment unit cost
material unit cost
Base board 4
total cost
duration
crew
labor
Carpenter

6.67

0.00
-

0.00

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

sub con
-

1
1

200.00
300.00

crew
1.0

W/ 10 per cent allowance


equipment

description
Door casing 3 x 14 ft
Finshing nail
Stikwell
Screw with tox

total bid cost

#DIV/0!

unit cost
description
Grd

bill of materials
unit

qty
0.00 PCS
0.01 Kg
0.00 Can
0.00 PCS

lft
pcf
project cost
proj.supervision
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
bonds premiums
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total
total
unit cost
212.80
70.00
120.00
2.00

total

#DIV/0!
#DIV/0!

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1 labor
1.2 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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
#DIV/0!
0.00

2.0 project cost


2.1 project supervision
2.2 construction facilities
2.3 indirect equipment
2.4 miscellaneous

3.0 other costs


amount
0.00
0.37
0.00
0.00

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

P0.37
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

labor cost computation:


install

75 lf/day

PCS/ DAY
75 PCS/ DAY

material computation:

miscellaneous

miscellaneous

CONST BID COST/unit

king post 4 x 4
labor unit cost
equipment unit cost
material unit cost
unit cost
total cost
duration
crew
labor
carpenter
equipment

description

#DIV/0!
qty:
0.00
pc
PCF
Project cost
250.00
Proj.Supervision
#DIV/0!
#DIV/0!
Constn Facilities
#DIV/0!
#DIV/0!
Indirect Eqpt
#DIV/0!
sub con
PMiscellaneous
#DIV/0!
Others
Indirect Cost
crew
Bonds Premiums
1
200.00
1.0
Insurance Premiums
1
300.00
Escalation
Cost of Money
Contingencies
Contractor Tax
Profit
Total
bill of materials
qty
unit
unit cost

TOTAL BID COST

SUMMARY

#DIV/0!

PROJECT:

7.5%

1.0 DIRECT COST


5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

Labor
Direct Equipment
Materials
Subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

AMOUNT IN PESOS
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST


2.1
2.2
2.3
2.4

Project Supervision
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

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

total

P-

labor cost computation:


install

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!

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Project Supervision #DIV/0!


Construction Facilities#DIV/0!
Indirect Equipment #DIV/0!
Miscellaneous
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST

3.0 OTHER COSTS

4.0 INDIRECT COST


4.1
4.2
4.3
4.4
4.5
4.6
4.7

Bonds Premium
Insurance Premium
Escalation
Cost of Money
Contingencies
Contractor's Tax
Profit

#DIV/0!

#DIV/0!

#DIV/0!

moldings

cast in place

const bid cost/lm


#DIV/0!

concrete balluster
unit cost
labor unit cost
equipment unit cost
material unit cost
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

total bid cost


#DIV/0!

0.00

bill of materials
unit
bags
cum
Kgs
Pcs

summary
project:

#DIV/0!
7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
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

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!
labor cost computation:
1 man/2 lm/ day

10.00
10.00

material computation:

miscellaneous

mh / lm
mh / lm

#DIV/0!

CONST BID COST/unit

decorative fixed capiz


qty:

DESCRIPTION
W
0.3

QTY
Ht
1.2

AREA
sqft
0.00

AREA

0.00

UNIT

UNITCOST

set/s

300.00

labor unit cost


AMOUNT
equipment unit cost
material unit cost
Capiz
- total cost
duration
- crew
labor

14.29

#DIV/0!
#DIV/0!
-

#DIV/0!
#DIV/0!
sub con

1
1

TOTAL BID COST

SUMMARY

#DIV/0!
SQFT
PCF
#DIV/0!
Project cost
7.5%
Proj.Supervision
5.00%
#DIV/0!
Constn Facilities
2.50%
Indirect Eqpt
0%
#DIV/0!
Miscellaneous
0%
Others
0%
Indirect Cost
20%
crew
Bonds Premiums
0%
1.0
Insurance Premiums
0%

PROJECT:

0.00

200.00
300.00

carpenter

Escalation
Cost of Money
Contingencies
Contractor Tax
Profit

equipment

qty

1.1
1.2
1.3
1.4

Total

27.5%

unit cost

amount

Labor
Direct Equipment
Materials
Subcontract

2.1
2.2
2.3
2.4

Project Supervision
Construction Facilities
Indirect Equipment
Miscellaneous

3.0 OTHER COSTS

unit

AMOUNT IN PESOS
0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
0.00
72.50

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST

0%
3%
5%
2%
10.0%

bill of materials
description

1.0 DIRECT COST

0.00
0.00
0.00
0.00
0.00

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0
0

0.0%
0.0%

#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

4.0 INDIRECT COST

P-

total

4.1 Bonds Premium


4.2 Insurance Premium
4.3 Escalation
Cost of Money
4.5 Contingencies
4.6 Contractor's Tax
4.7 Profit

labor cost computation:


install

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

PCT WT. OF TOTAL


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
68.50

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Project Supervision
#DIV/0!
Construction Facilities
#DIV/0!
Indirect Equipment
#DIV/0!
Miscellaneous #DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

Bonds Premium#DIV/0!
Insurance Premium
#DIV/0!
Escalation
#DIV/0!
Cost of Money #DIV/0!
Contingencies #DIV/0!
Contractor's Tax#DIV/0!
Profit
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
1.0%
15.0%
24.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

2.0 PROJECT COST

3.0 OTHER COSTS

4.0 INDIRECT COST


4.1
4.2
4.3
4.4
4.5
4.6
4.7

#DIV/0!

#DIV/0!

#DIV/0!

floor finishes

assorted pebbles
description

total volume

qty

width m

length m

area sqm
-

unit cost
labor unit cost
equipment unit cost
material unit cost
Pebble unit cost
total cost
duration
crew
labor
Tile setter

description
pebbles
cement
sand

const bid cost/unit


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

total bid cost

classb

qty:

summary

#DIV/0!
#DIV/0!

0.00

project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

27.5%
3.0 other costs
amount
-

total

4.0 indirect cost

P-

labor cost computation:

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

#DIV/0!

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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

classb
qty:

sqm
pcf
project cost
166.67
proj.supervision
#DIV/0!
#DIV/0!
constn facilities
#DIV/0!
indirect eqpt
#DIV/0!
sub con
miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1
200.00
1.0
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty
unit
unit cost
pcs
35.00

0
0.000

0.00

bags
cum

205.00
500.00

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

27.5%
3.0 other costs
amount
-

total

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

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

const bid cost/unit

total bid cost

#DIV/0!

#DIV/0!
#DIV/0!

classb
qty:

sqm
pcf
project cost
166.67
proj.supervision
#DIV/0!
#DIV/0!
constn facilities
#DIV/0!
indirect eqpt
#DIV/0!
sub con
miscellaneous
#DIV/0!
others
indirect cost
crew
bonds premiums
1
200.00
1
insurance premiums
1
300.00
escalation
cost of money
contingencies
contractor tax
profit
total
bill of materials
qty
unit
unit cost
pcs
7.00

0
0.000

0.00

bags
cum

205.00
500.00

summary
project:

7.5%

1.0 direct cost


5.00%
2.50%
0%
0%

amount in pesos
1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

0%
20%
0%
0%
0%
3%
5%
2%
10.0%

#DIV/0!

0.00 #DIV/0!
0.00 #DIV/0!
#DIV/0!
0.00 #DIV/0!
72.50

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

5.0%
2.5%
0.0%
0.0%
7.5%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.0%
0.0%

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

2.0 project cost


2.1
2.2
2.3
2.4

project supervision
construction facilities
indirect equipment
miscellaneous

27.5%
3.0 other costs
amount
-

total

4.0 indirect cost


4.1 bonds premium
4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit
P-

#DIV/0!
labor cost computation:
scratch coat
tile installation
cleaning

1 man/6 sqm/ day


1 man/6 sqm/ day
1 man/18 sqm/ day

1.33
1.33
0.44

mh / sqm
mh / sqm
mh / sqm

3.00

mh / sqm

0.36
0.02
0.07
0.10
11.11
0.01

bag/sqm
cum/sqm
gal/sqm
bag/sqm
pcs/sqm
gal/sqm

material computation:
scratch coat

20 1:2

cement
sand
adhesives
cement for grout of tiles joint
tiles
muriatic acid

miscellaneous

#DIV/0!

const bid cost/unit

border

coats
qty:

unit cost
description

ht

open

labor unit cost


equipment unit cost
material unit cost
painting unit cost
total cost
duration

0.00

total

20.00

0.00
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!

sub con
0.00

crew

border 8cm

labor
labor

1.00
1.00

equipment

500.00

description

qty
0.00

#DIV/0!
sqm
pcf
project cost
0.00
proj.supervision
#DIV/0!
constn facilities
indirect eqpt
miscellaneous
others
indirect cost
crew
bonds premiums
2.00
insurance premiums
escalation
cost of money
contingencies
contractor tax
profit
total

total bid cost

200.00
300.00

bill of materials
unit
roll/5m

summary

#DIV/0!
#DIV/0!

0.00

length

project:

0.08

1.0 direct cost


0.05
0.03
0.00
0.00

amount in pesos
1.10 labor
1.20 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

pct wt. of total


#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.05
0.03
0.00
0.00
0.08

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!

0.00
0.00

#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00
0.00
0.00
0.03
0.05
0.02
0.10
0.20

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

0.00

2.0 project cost


2.10 project supervision
2.20 construction facilities
2.30 indirect equipment
2.40 miscellaneous

0.28
3.0 other costs

unit cost
420.00

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
72.50

0.00
0.00
#DIV/0!

amount
0.00
4.0 indirect cost

total

labor cost computation:

0.00

4.10 bonds premium


4.20 insurance premium
4.30 escalation
cost of money
4.50 contingencies
4.60 contractor's tax
4.70 profit

#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

const bid cost/unit


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

bill of materials
unit
pcs

qty
11.00

total bid cost


12,646.67
1.38
7.5%

summary
project:
1.0 direct cost

5.00%
2.50%
0%
0%

1.1
1.2
1.3
1.4

labor
direct equipment
materials
subcontract

2.1
2.2
2.3
2.4

project supervision
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

pct wt. of total


8.30
0.00
64.20
0.00
72.50

632.33
316.17
0.00
0.00
948.50

5.0%
2.5%
0.0%
0.0%
7.5%

5.00
2.50
0.00
0.00
7.50

0
0

0.0%
0.0%

0.00
0.00

0.00
0.00
0.00
379.40
632.33
252.93
1264.67
2529.33

0.0%
0.0%
0.0%
3.0%
5.0%
2.0%
10.0%
20.0%

0.00
0.00
0.00
3.00
5.00
2.00
10.00
20.00

2.0 project cost

27.5%
3.0 other costs

unit cost
580.00

amount
6,380.00

205.00
500.00
100.00

1,500.00
152.21
20.63
66.00

4.0 indirect cost


delivery charge
Cement
Sand
Welding rod

0.7425
0.04125
0.66

Bags
Cu m
Kgs

total

P8,118.84

4.1 bonds premium


4.2 insurance premium
4.3 escalation
cost of money
4.5 contingencies
4.6 contractor's tax
4.7 profit

labor cost computation:


12,646.67

7.33
material computation:

miscellaneous

trellis/day

100.00

Похожие интересы