Items

A.

B
C

D
A.
B
C
D
 Particulars Qty Unit

Preliminaries and General Requirements

Mobilization and de-mobilization 1.00 ls
Temporary facilities and storage 1.00 ls
Electrical and water consumption 1.00 ls
Scaffolding
Hframe - Complete sets - rent 25.00 sets
Gi pipe 1 1/2 x 6m sch40 - rent 60.00 pcs
Catwalk - rent 25.00 pcs

Sub-structure
Excavation for footings 67.00 cbm
Excavation for tie beam 18.00 cbm
Concreting of footing
Portland Cement 115.00 bags
Wsand 6.30 cbm
Gravel 12.60 cbm
16mm dia rsb 90.00 pcs
#16 gi tie wire 15.30 kgs

Concreting of pedestal
Portland Cement 42.00 bags
Wsand 2.50 cbm
Gravel 5.00 cbm
Form plywood 1/2" 6.00 pcs
Cocolumber 2" x 3" x 12' 30.00 pcs
Cocolumber 2" x 2" x 12' 8.00 pcs
Cwn #4 7.00 kgs
Cwn #1 2.00 kgs
16mm dia rsb 27.00 pcs
10mm dia rsb 120.00 pcs
#16 gi tie wire 8.00 kgs

Concreting of tie beam

 Portland Cement 105.00 bags
Wsand 6.00 cbm
Gravel 12.00 cbm
Form plywood 1/2" 30.00 pcs
Cocolumber 2" x 3" x 12' 60.00 pcs
Cocolumber 2" x 2" x 12' 30.00 pcs
Cwn #4 9.00 kgs
Cwn #1 5.00 kgs
16mm dia rsb 72.00 pcs
12mm dia rsb 36.00 pcs
10mm dia rsb 198.00 pcs
#16 gi tie wire 13.00 kgs

Steel Framing & Concreting of Slab on Fill

8 x 8 x 35# (f204mm, w206mm, tf12.6mm, tw7.9mm) - 6m 9.00 pcs
8 x 6 1/2 x 28# (f166mm, w205mm, tf 11.6mm, tw7.2mm) - 6m 17.00 pcs
8 x 6 1/2 x 25# (f165mm, w201mm, tf 10mm, tw6.22mm) - 6m 6.00 pcs
400mm x 400mm x 20mm Base plate 9.00 pcs
J-Bolt (anchor bolt) with nut and washer 56.00 pcs
Beam to beam connection 37.00 sets
Column to beam connection 9.00 sets
Boysen epoxy primer 20.00 gal
Boysen acqua epoxy 12.00 gal
Sandpaper #120 2.00 roll
Paint roller 3.00 pcs
Welding rod 6011 5.00 boxes
Concreting of slab on fill 33.00 cbm
10mm dia rsb 20.00 pcs
#16 gi tie wire 59.00 kgs

Portable Office
Roofing Works
4" x 4" x 4.5mm x 6m Tubular steel 6.00 pcs
2" x 6" x 4.5mm x 6m Tubular steel 34.00 pcs
2" x 6" x 1.5mm x 6m Tubular steel 18.00 pcs
2" x 4" x 1.5mm x 6m Tubular steel 24.00 pcs
2" x 4" x 1.2mm x 6m C-purlins 90.00 pcs
Corner connector 24.00 pcs
PE foam insulation 10mm thick 5.00 rolls
Pre-painted longspan 0.50mm thick 260.00 lm
Flashing - 0.50mm thick 19.00 pcs
Gutter - 0.50mm thick 8.00 pcs
Senepa 12mm x 10" 11.00 pcs
Boysen epoxy primer 24.00 gal
Boysen acqua epoxy 13.00 gal
Sandpaper #150 3.00 roll
 Paint roller 5.00 pcs
Welding rod 6013 9.00 boxes

Wall Finishes
EPS sandwich panel 100mm thick 81.00 sq.m
768 series aluminum framed window with 6 panels 4.00 sets
Skimcoat 75.00 bags
Sandpaper #150 3.00 roll
Concrete neutralizer 3.00 gal
Flat latex paint - primer 10.00 pail
Semi-gloss paint - top coat 5.00 pail

Floor Finishes
Pre-cast floor slab 198.00 sq.m

Electrical Works
Main panel board 1.00 ls
Breakers 1.00 ls

3.50mm2 thhn PD or any equivalent 14.00 boxes

2.00mm2 thhn PD or any equivalent 3.00 boxes

Pvc conduit 1/2" 35.00 pcs

Electrical tape 10.00 rolls
Junction box 12.00 pcs
Pullbox 1.00 pcs
Utility box 30.00 pcs

Switch 3 gang - wide series 1.00 pcs

3way switch 2.00 pcs
Outlet - wide series 30.00 pcs

Full threaded rod 10mm dia complte with accessories 24.00 sets
louver panel light 300mm x 1200mm 12.00 pcs

Preliminaries and General Requirements ₱ 432,900.00

Sub-structure ₱ 755,734.59
Steel Framing & Concreting of Slab on Fill ₱ 1,617,395.00
Portable Office ₱ 2,890,560.01
 Direct Cost
Total Direct
Materials Cost Labor Cost
Cost
Unit Cost Total Cost Unit Cost Total Cost

- - 200,000.00 200,000.00 200,000.00

35,000.00 35,000.00 15,000.00 15,000.00 50,000.00
- 10,000.00 10,000.00 10,000.00

550.00 13,750.00 300.00 7,500.00 21,250.00

350.00 21,000.00 200.00 12,000.00 33,000.00
450.00 11,250.00 300.00 7,500.00 18,750.00

- - 1,000.00 67,000.00 67,000.00

- - 1,000.00 18,000.00 18,000.00

250.00 28,750.00 100.00 11,500.00 40,250.00

1,200.00 7,560.00 480.00 3,024.00 10,584.00
1,500.00 18,900.00 600.00 7,560.00 26,460.00
525.00 47,250.00 210.00 18,900.00 66,150.00
75.00 1,147.50 30.00 459.00 1,606.50

250.00 10,500.00 100.00 4,200.00 14,700.00

1,200.00 3,000.00 480.00 1,200.00 4,200.00
1,500.00 7,500.00 600.00 3,000.00 10,500.00
850.00 5,100.00 340.00 2,040.00 7,140.00
150.00 4,500.00 60.00 1,800.00 6,300.00
115.00 920.00 46.00 368.00 1,288.00
80.00 560.00 32.00 224.00 784.00
80.00 160.00 32.00 64.00 224.00
520.00 14,040.00 208.00 5,616.00 19,656.00
203.00 24,360.00 81.20 9,744.00 34,104.00
75.00 600.00 30.00 240.00 840.00
 250.00 26,250.00 100.00 10,500.00 36,750.00
1,200.00 7,200.00 480.00 2,880.00 10,080.00
1,500.00 18,000.00 600.00 7,200.00 25,200.00
850.00 25,500.00 340.00 10,200.00 35,700.00
150.00 9,000.00 60.00 3,600.00 12,600.00
115.00 3,450.00 46.00 1,380.00 4,830.00
80.00 720.00 32.00 288.00 1,008.00
80.00 400.00 32.00 160.00 560.00
520.00 37,440.00 208.00 14,976.00 52,416.00
293.00 10,548.00 117.20 4,219.20 14,767.20
203.00 40,194.00 81.20 16,077.60 56,271.60
75.00 975.00 30.00 390.00 1,365.00

23,055.00 207,495.00 6,916.50 62,248.50 269,743.50

18,455.00 313,735.00 5,536.50 94,120.50 407,855.50
15,810.00 94,860.00 4,743.00 28,458.00 123,318.00
1,800.00 16,200.00 720.00 6,480.00 22,680.00
350.00 19,600.00 140.00 7,840.00 27,440.00
1,200.00 44,400.00 480.00 17,760.00 62,160.00
1,200.00 10,800.00 480.00 4,320.00 15,120.00
1,528.00 30,560.00 611.20 12,224.00 42,784.00
1,750.00 21,000.00 700.00 8,400.00 29,400.00
2,700.00 5,400.00 1,080.00 2,160.00 7,560.00
50.00 150.00 20.00 60.00 210.00
2,300.00 11,500.00 920.00 4,600.00 16,100.00
4,500.00 148,500.00 1,800.00 59,400.00 207,900.00
203.00 4,060.00 81.20 1,624.00 5,684.00
75.00 4,425.00 30.00 1,770.00 6,195.00

8,900.00 53,400.00 3,115.00 18,690.00 72,090.00

5,950.00 202,300.00 2,082.50 70,805.00 273,105.00
1,985.00 35,730.00 694.75 12,505.50 48,235.50
1,485.00 35,640.00 519.75 12,474.00 48,114.00
800.00 72,000.00 280.00 25,200.00 97,200.00
2,000.00 48,000.00 700.00 16,800.00 64,800.00
7,050.00 35,250.00 2,820.00 14,100.00 49,350.00
350.00 91,000.00 140.00 36,400.00 127,400.00
550.00 10,450.00 220.00 4,180.00 14,630.00
550.00 4,400.00 220.00 1,760.00 6,160.00
559.00 6,149.00 223.60 2,459.60 8,608.60
1,528.00 36,672.00 611.20 14,668.80 51,340.80
1,750.00 22,750.00 700.00 9,100.00 31,850.00
2,500.00 7,500.00 1,000.00 3,000.00 10,500.00
 50.00 250.00 20.00 100.00 350.00
2,600.00 23,400.00 1,040.00 9,360.00 32,760.00

2,200.00 178,200.00 440.00 35,640.00 213,840.00

115,000.00 460,000.00 23,000.00 92,000.00 552,000.00
500.00 37,500.00 200.00 15,000.00 52,500.00
2,500.00 7,500.00 1,000.00 3,000.00 10,500.00
289.00 867.00 115.60 346.80 1,213.80
2,400.00 24,000.00 960.00 9,600.00 33,600.00
2,700.00 13,500.00 1,080.00 5,400.00 18,900.00

650.00 128,700.00 260.00 51,480.00 180,180.00

10,000.00 10,000.00 6,000.00 6,000.00 16,000.00

10,000.00 10,000.00 6,000.00 6,000.00 16,000.00

4,800.00 67,200.00 2,880.00 40,320.00 107,520.00

4,100.00 12,300.00 2,460.00 7,380.00 19,680.00

65.00 2,275.00 39.00 1,365.00 3,640.00

50.00 500.00 30.00 300.00 800.00
50.00 600.00 30.00 360.00 960.00
550.00 550.00 330.00 330.00 880.00
50.00 1,500.00 30.00 900.00 2,400.00

250.00 250.00 150.00 150.00 400.00

250.00 500.00 150.00 300.00 800.00
250.00 7,500.00 150.00 4,500.00 12,000.00

250.00 6,000.00 150.00 3,600.00 9,600.00

1,750.00 21,000.00 1,050.00 12,600.00 33,600.00

₱ 3,043,542.50 ₱ 1,338,449.50 ₱ 4,381,992.00

 In-direct Cost
Total In-direct
Ocm Vat Profit Grand Total
Cost
6% 12% 12%

12,000.00 24,000.00 24,000.00 60,000.00 260,000.00

3,000.00 6,000.00 6,000.00 15,000.00 65,000.00
600.00 1,200.00 1,200.00 3,000.00 13,000.00

1,275.00 2,550.00 2,550.00 6,375.00 27,625.00

1,980.00 3,960.00 3,960.00 9,900.00 42,900.00
1,125.00 2,250.00 2,250.00 5,625.00 24,375.00

4,020.00 8,040.00 8,040.00 20,100.00 87,100.00

1,080.00 2,160.00 2,160.00 5,400.00 23,400.00

2,415.00 4,830.00 4,830.00 12,075.00 52,325.00

635.04 1,270.08 1,270.08 3,175.20 13,759.20
1,587.60 3,175.20 3,175.20 7,938.00 34,398.00
3,969.00 7,938.00 7,938.00 19,845.00 85,995.00
96.39 192.78 192.78 481.95 2,088.45

882.00 1,764.00 1,764.00 4,410.00 19,110.00

252.00 504.00 504.00 1,260.00 5,460.00
630.00 1,260.00 1,260.00 3,150.00 13,650.00
428.40 856.80 856.80 2,142.00 9,282.00
378.00 756.00 756.00 1,890.00 8,190.00
77.28 154.56 154.56 386.40 1,674.40
47.04 94.08 94.08 235.20 1,019.20
13.44 26.88 26.88 67.20 291.20
1,179.36 2,358.72 2,358.72 5,896.80 25,552.80
2,046.24 4,092.48 4,092.48 10,231.20 44,335.20
50.40 100.80 100.80 252.00 1,092.00
 2,205.00 4,410.00 4,410.00 11,025.00 47,775.00
604.80 1,209.60 1,209.60 3,024.00 13,104.00
1,512.00 3,024.00 3,024.00 7,560.00 32,760.00
2,142.00 4,284.00 4,284.00 10,710.00 46,410.00
756.00 1,512.00 1,512.00 3,780.00 16,380.00
289.80 579.60 579.60 1,449.00 6,279.00
60.48 120.96 120.96 302.40 1,310.40
33.60 67.20 67.20 168.00 728.00
3,144.96 6,289.92 6,289.92 15,724.80 68,140.80
886.03 1,772.06 1,772.06 4,430.16 19,197.36
3,376.30 6,752.59 6,752.59 16,881.48 73,153.08
81.90 163.80 163.80 409.50 1,774.50

16,184.61 32,369.22 32,369.22 80,923.05 350,666.55

24,471.33 48,942.66 48,942.66 122,356.65 530,212.15
7,399.08 14,798.16 14,798.16 36,995.40 160,313.40
1,360.80 2,721.60 2,721.60 6,804.00 29,484.00
1,646.40 3,292.80 3,292.80 8,232.00 35,672.00
3,729.60 7,459.20 7,459.20 18,648.00 80,808.00
907.20 1,814.40 1,814.40 4,536.00 19,656.00
2,567.04 5,134.08 5,134.08 12,835.20 55,619.20
1,764.00 3,528.00 3,528.00 8,820.00 38,220.00
453.60 907.20 907.20 2,268.00 9,828.00
12.60 25.20 25.20 63.00 273.00
966.00 1,932.00 1,932.00 4,830.00 20,930.00
12,474.00 24,948.00 24,948.00 62,370.00 270,270.00
341.04 682.08 682.08 1,705.20 7,389.20
371.70 743.40 743.40 1,858.50 8,053.50

4,325.40 8,650.80 8,650.80 21,627.00 93,717.00

16,386.30 32,772.60 32,772.60 81,931.50 355,036.50
2,894.13 5,788.26 5,788.26 14,470.65 62,706.15
2,886.84 5,773.68 5,773.68 14,434.20 62,548.20
5,832.00 11,664.00 11,664.00 29,160.00 126,360.00
3,888.00 7,776.00 7,776.00 19,440.00 84,240.00
2,961.00 5,922.00 5,922.00 14,805.00 64,155.00
7,644.00 15,288.00 15,288.00 38,220.00 165,620.00
877.80 1,755.60 1,755.60 4,389.00 19,019.00
369.60 739.20 739.20 1,848.00 8,008.00
516.52 1,033.03 1,033.03 2,582.58 11,191.18
3,080.45 6,160.90 6,160.90 15,402.24 66,743.04
1,911.00 3,822.00 3,822.00 9,555.00 41,405.00
630.00 1,260.00 1,260.00 3,150.00 13,650.00
 21.00 42.00 42.00 105.00 455.00
1,965.60 3,931.20 3,931.20 9,828.00 42,588.00

12,830.40 25,660.80 25,660.80 64,152.00 277,992.00

33,120.00 66,240.00 66,240.00 165,600.00 717,600.00
3,150.00 6,300.00 6,300.00 15,750.00 68,250.00
630.00 1,260.00 1,260.00 3,150.00 13,650.00
72.83 145.66 145.66 364.14 1,577.94
2,016.00 4,032.00 4,032.00 10,080.00 43,680.00
1,134.00 2,268.00 2,268.00 5,670.00 24,570.00

10,810.80 21,621.60 21,621.60 54,054.00 234,234.00

960.00 1,920.00 1,920.00 4,800.00 20,800.00

960.00 1,920.00 1,920.00 4,800.00 20,800.00

6,451.20 12,902.40 12,902.40 32,256.00 139,776.00

1,180.80 2,361.60 2,361.60 5,904.00 25,584.00

218.40 436.80 436.80 1,092.00 4,732.00

48.00 96.00 96.00 240.00 1,040.00
57.60 115.20 115.20 288.00 1,248.00
52.80 105.60 105.60 264.00 1,144.00
144.00 288.00 288.00 720.00 3,120.00

24.00 48.00 48.00 120.00 520.00

48.00 96.00 96.00 240.00 1,040.00
720.00 1,440.00 1,440.00 3,600.00 15,600.00

576.00 1,152.00 1,152.00 2,880.00 12,480.00

2,016.00 4,032.00 4,032.00 10,080.00 43,680.00

₱ 1,314,597.60 ₱ 5,696,589.60