REQUIREMENT No.

5: Attachment

[ I ] Construction Estimate

Building / Item Description Material Cost Labor Cost Total Cost Notes /
(A) (B) (A+B) Remarks
[1] Earthworks
Excavation P 10,000.00 P 16,500.00
Back filling and Compaction P 15,000.00 P 6,000.00 Activity A
Gravel Bedding P 5,000.00 P 1,500.00
Sub total P 35,200.00 P 21,500.00 P 56,700.00

[2] Structural Works

Concrete Works P 609,129.00 P 170,000.00 Activity B
Rebar/Reinforcement
Steel and Metal Works P 1,572,556.59 P 405,000.00 Activity D
Sub total P 2,181,685.59 P 575,000.00 P 2,756,685.59

[3] Architectural Works

Masonry Works P 79,388.00 P 297,000.00 Activity C
Painting P 6,158.00 P 33,168.00
Finishing P 28,090.00 P 44,944.00 Activity K
Wall Tiles
Floor Tiles P 54,374.00 P 43,330.00 Activity J
Doors and Windows P 264,675.00 P 28,345.00 Activity I
Roofing Works P 101,750.00 P 36,450.00 Activity E
Ceiling Works P 48,568.00 P 41,500.00 Activity F
Sub total P 554,913.00 P 524,737,00 P 1,079,650.00

[4] Plumbing Works

Plumbing Fixtures P 51,100.00 P 40,866.7
Water Distribution lines
Sanitary and Sewer Lines P 15,587.00 P 20,433.35 Activity G

Sub total P 66,687.00 P 61,300.05 P 127,987.05

[5] Electrical Works

Lighting Layout Materials P 19,282.00 P 26,750.00
Power Layout Materials P 65,648.00 P 53,500.00 Activity H
Sub total P 84,930.00 P 80,250.00 P 165,180.00

[6] Demobilization and P 13,500.00 P 13,500.00 Activity L

Clearing

Total Cost P 2,923,415.59 P 1,276,287.05 P 4,186,202.64

Labor Cost (43.6%)