Tandag Financial Estimate

CAAP-BAC-SF Annex “ C” Form 7
1 7 R B L CONSTR UCTI ON SER VI CES

17 Almaciga Street, Vista Real Village, Mobile phone No. 0919-241-5040
Matandang Balara, Quezon City, M.M. 0915-486-5618
Land Line : (02) 425-25-62
Email address: tss_job@yahoo.com.ph
Name of Project : TANDAG AIRPORT DEVELOPMENT PROJECT C.Y. 2022
Location of Project : Tandag Airport, Tandag, Surigao del Sur
CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR %W 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER 5TH QUARTER
ACCOMPLISHMENT 14.262% 20.221% 33.152% 25.290% 7.090%

CASH FLOW ₱31,869,904.04 ₱45,185,901.66 ₱74,081,549.48 ₱56,513,102.87 ₱15,843,333.31
CUMULATIVE ACCOMPLISHMENT 14.262% 34.483% 67.635% 92.925% 100.000%
CUMULATIVE CASH FLOW ₱31,869,904.04 ₱77,055,805.70 ₱151,137,355.18 ₱207,650,458.05 ₱223,460,272.31
Submitted by:
RHOMALY U. ORTEZA
Name of the Representative of the Bidder
Authorized Representative
Position
17RBL Construction Services
Name of the Company
October 15, 2022
Date
TANDAG AIRPORT DEVELOPMENT PROJECT C.Y. 2022 - FINANCIAL CURVE AND BAR CHART
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14
ITEM NO. DESCRIPTION UNIT QTY UNIT PRICE AMOUNT % wt. output output unit required c.d. no. days %/ day
days percent days percent days percent days percent days percent days percent days percent days percent days percent days percent days percent days percent days percent days percent
SPL-1 MOBILIZATION AND DEMOBILIZATION lot 1.00 ₱ 2,100,000.00 ₱ 2,100,000.00 0.94% 21.00 0.0447507% 10.00 0.00448 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 11.00 0.00492
SPL-2 TEMPORARY FACILITY lot 1.00 ₱ 2,845,500.00 ₱ 2,845,500.00 1.27% 399.00 0.0031914% 20.00 0.00064 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 30.00 0.00096 19.00 0.00061
A RUNWAY STRIP GRADE CORRECTION INCLUDING PROVISION OF EARTH CANAL lot 1.00 ₱ 21,084,034.13 ₱ 21,084,034.13 9.44% 80.00 0.1179406% 20.00 0.02359 30.00 0.03538 30.00 0.03538 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
B WIDENING OF RUNWAY lot 1.00 ₱ 2,652,323.52 ₱ 2,652,323.52 1.19% 150.00 0.0079129% 0.00 0.00000 30.00 0.00237 30.00 0.00237 30.00 0.00237 30.00 0.00237 30.00 0.00237 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
C EXPANSION OF APRON lot 1.00 ₱ 11,817,525.72 ₱ 11,817,525.72 5.29% 165.00 0.0320511% 0.00 0.00000 15.00 0.00481 30.00 0.00962 30.00 0.00962 30.00 0.00962 30.00 0.00962 30.00 0.00962 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
D CONSTRUCTION OF 2-45° TAXIWAY lot 1.00 ₱ 8,818,808.46 ₱ 8,818,808.46 3.95% 165.00 0.0239180% 0.00 0.00000 0.00 0.00000 30.00 0.00718 30.00 0.00718 30.00 0.00718 30.00 0.00718 30.00 0.00718 15.00 0.00359 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
E CONSTRUCTION OF CFR ACCESS ROAD TO RUNWAY lot 1.00 ₱ 2,721,939.99 ₱ 2,721,939.99 1.22% 180.00 0.0067671% 0.00 0.00000 30.00 0.00203 30.00 0.00203 30.00 0.00203 30.00 0.00203 30.00 0.00203 30.00 0.00203 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
F PROVISION OF AIRSIDE DRAINAGE SYSTEM lot 1.00 ₱ 5,660,363.94 ₱ 5,660,363.94 2.53% 210.00 0.0120622% 0.00 0.00000 30.00 0.00362 30.00 0.00362 30.00 0.00362 30.00 0.00362 30.00 0.00362 30.00 0.00362 30.00 0.00362 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
G EXPANSION OF PASSENGER TERMINAL BUILDING lot 1.00 ₱ 48,153,822.26 ₱ 48,153,822.26 21.55% 210.00 0.1026151% 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.03078 30.00 0.03078 30.00 0.03078 30.00 0.03078 30.00 0.03078 30.00 0.03078 30.00 0.03078 0.00 0.00000 0.00 0.00000
H CONSTRUCTION OF CONTROL TOWER BUILDING lot 1.00 ₱ 53,933,244.75 ₱ 53,933,244.75 24.14% 239.00 0.1009853% 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.03030 30.00 0.03030 30.00 0.03030 30.00 0.03030 30.00 0.03030 30.00 0.03030 30.00 0.03030 29.00 0.02929 0.00 0.00000
I CONSTRUCTION OF TWO (2) BAY FIRE STATION BUILDING lot 1.00 ₱ 8,015,331.56 ₱ 8,015,331.56 3.59% 259.00 0.0138491% 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.00415 30.00 0.00415 30.00 0.00415 30.00 0.00415 30.00 0.00415 30.00 0.00415 30.00 0.00415 30.00 0.00415 19.00 0.00263
J CONSTRUCTION OF POWER HOUSE lot 1.00 ₱ 19,569,278.19 ₱ 19,569,278.19 8.76% 228.00 0.0384096% 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 29.00 0.01114 30.00 0.01152 30.00 0.01152 30.00 0.01152 30.00 0.01152 30.00 0.01152 30.00 0.01152 19.00 0.00730
K CONSTRUCTION OF TRANSFORMER YARD lot 1.00 ₱ 384,686.61 ₱ 384,686.61 0.17% 200.00 0.0008607% 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 1.00 0.00001 30.00 0.00026 30.00 0.00026 30.00 0.00026 30.00 0.00026 30.00 0.00026 30.00 0.00026 19.00 0.00016
L CONSTRUCTION OF 10,000 GALS STEEL WATER TANK lot 1.00 ₱ 1,487,741.64 ₱ 1,487,741.64 0.67% 90.00 0.0073975% 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.00222 30.00 0.00222 30.00 0.00222 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
M EXPANSION OF VEHICULAR PARKING AREA lot 1.00 ₱ 17,151,276.45 ₱ 17,151,276.45 7.68% 180.00 0.0426406% 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.01279 30.00 0.01279 30.00 0.01279 30.00 0.01279 30.00 0.01279 30.00 0.01279 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
N VEHICULAR PARKING AREA LIGHTING lot 1.00 ₱ 3,062,216.85 ₱ 3,062,216.85 1.37% 180.00 0.0076131% 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.00228 30.00 0.00228 30.00 0.00228 30.00 0.00228 30.00 0.00228 30.00 0.00228 0.00 0.00000 0.00 0.00000 0.00 0.00000 0.00 0.00000
O PROVISION OF LANDSIDE DRAINAGE SYSTEM lot 1.00 ₱ 7,580,375.88 ₱ 7,580,375.88 3.39% 349.00 0.0097200% 0.00 0.00000 0.00 0.00000 30.00 0.00292 30.00 0.00292 30.00 0.00292 30.00 0.00292 30.00 0.00292 30.00 0.00292 30.00 0.00292 30.00 0.00292 30.00 0.00292 30.00 0.00292 30.00 0.00292 19.00 0.00185
P MISCELLANEOUS WORKS AT VPA (CURBS & GUTTER, SIDEWALKS WHEELSTOPPER, VPA lot 1.00 ₱ 1,706,429.34 ₱ 1,706,429.34 0.76%
ISLAND AND VPA MARKINGS) 349.00 0.0021881% 0.00 0.00000 0.00 0.00000 30.00 0.00066 30.00 0.00066 30.00 0.00066 30.00 0.00066 30.00 0.00066 30.00 0.00066 30.00 0.00066 30.00 0.00066 30.00 0.00066 30.00 0.00066 30.00 0.00066 19.00 0.00042
Q CONSTRUCTION OF FRANGIBLE FENCE lot 1.00 ₱ 569,784.60 ₱ 569,784.60 0.25% 319.00 0.0007993% 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.00024 30.00 0.00024 30.00 0.00024 30.00 0.00024 30.00 0.00024 30.00 0.00024 30.00 0.00024 30.00 0.00024 30.00 0.00024 30.00 0.00024 19.00 0.00015
R CONSTRUCTION OF 9 STRANDS BARBED WIRE CONCRETE POST PERIMETER FENCE lot 1.00 ₱ 3,558,901.50 ₱ 3,558,901.50 1.59% 319.00 0.0049926% 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.00150 30.00 0.00150 30.00 0.00150 30.00 0.00150 30.00 0.00150 30.00 0.00150 30.00 0.00150 30.00 0.00150 30.00 0.00150 30.00 0.00150 19.00 0.00095
S CONSTRUCTION OF PERIMETER (SECURITY) FENCE lot 1.00 ₱ 586,686.87 ₱ 586,686.87 0.26% 319.00 0.0008230% 0.00 0.00000 0.00 0.00000 0.00 0.00000 30.00 0.00025 30.00 0.00025 30.00 0.00025 30.00 0.00025 30.00 0.00025 30.00 0.00025 30.00 0.00025 30.00 0.00025 30.00 0.00025 30.00 0.00025 19.00 0.00016
Total ₱ 223,460,272.31 100.00% CUMMULATIVE PERCENTAGE 2.87% 7.79% 14.26% 18.68% 23.32% 34.48% 46.75% 57.55% 67.64% 76.22% 84.57% 92.93% 98.10% 100.00%
Submitted by: ACCOMPLISMENT 2.87% 4.92% 6.47% 4.41% 4.64% 11.17% 12.27% 10.80% 10.08% 8.58% 8.35% 8.35% 5.18% 1.92%
CUMMULATIVE ACCOMPLISHMENT 6,415,544.42 17,403,086.01 31,869,904.04 41,733,440.46 52,106,466.30 77,055,805.70 104,463,208.10 128,605,855.92 151,137,355.18 170,314,715.75 188,982,586.90 207,650,458.05 219,214,527.14 223,460,272.31
Signature:
Name: RHOMALYN U. ORTEZA
Position: Authorized Representative
Company: 17RBL Construction Services
Date: October 15, 2022
1 7 R B L CONSTR
17 Almaciga Street, Vista Real Village,
Matandang Balara, Quezon City, M.M.
Project: TANDAG AIRPORT DEVELOPMENT PROJECT C.Y. 2022

Runway Strip Width Correction including Provision of Earth Canal, Widening of Runway, Expansion of Apron, Construction of
2-45deg Taxiway, CFR Access Road to Runway, Airside Drainage System, Expansion of Passenger Terminal Building,
Construction of Control Tower Building, Two (2) Bay Fire Station Building, Power House, Transformer Pad, 10,000 gals Steel
Water Tank, Expansion of Vehicular Parking Area IVPA), VPA Lighting, Provision of Lanside Drainage System, Miscellaneous
Works at VPA, Construciton of fRangible Fence, 9-strands Barbed Wire with Concrete Post and Security Fence
Location: Tandag Airport, Tandag, Surigao del Sur
DETAILED BREAKDOWN OF COMPO
Item Description of Work Quantity Unit
(1) (2) (3) (4)
SPL 1 MOBILIZATION AND DEMOBILIZATION 1.00 LOT

A RUNWAY STRIP GRADE CORRECTION INCLUDING PROVISION OF EARTH CANAL
P-152-4.2 CLEARING & GRUBBING 91,837.52 sq.m.
P-152-1 EXCAVATION 11,882.34 cu.m.
P-152-2 EMBANKMENT 41,208.43 cu.m.
B WIDENING OF RUNWAY
P-154-5.1 AGGREGATE SUBBASE COURSE 162.00 cu.m.
P-208-5.1 AGGREGATE BASE COURSE 308.52 cu.m.
P-501 PORTLAND CEMENT CONCRETE PAVEMENTS 1,080.00 sq.m.
C EXPANSION OF APRON
P-208-5.1 AGGREGATE BASE COURSE 1,410.52 cu.m.
D CONSTRUCTION OF 2-45° TAXIWAY
P-208-5.1 AGGREGATE BASE COURSE 1,370.91 cu.m.
E CONSTRUCTION OF CFR ACCESS ROAD TO RUNWAY
F PROVISION OF AIRSIDE DRAINAGE SYSTEM
1.00 REINFORCED CONCRETE PIPE CULVERT (RCPC) WITH RC CATCH BASIN
1.01 CIVIL/STRUCTURAL WORKS 366.00 LI.M.
2.00 PROVISION OF OPEN CANAL
2.01 CIVIL/STRUCTURAL WORKS 100.00 LI.M.
3.00 PROVISION OF BOX CULVERT
3.01 SITE WORKS 237.60 CU.M.
3.02 CONCRETE WORKS 104.40 CU.M.
G EXPANSION OF PASSENGER TERMINAL BUILDING
1.00 SITE WORKS 768.00 cu.m.
2.00 CIVIL/STRUCTURAL WORKS
2.01 CONCRETE WORKS 342.23 cu.m.
2.02 MASONRY WORKS (INCLUDING PLASTERING) 1,297.04 sq.m.
2.03 STEEL WORKS 21,325.25 kgs
2.04 THERMAL AND MOISTURE PROTECTION WORKS 1,310.61 sq.m.
3.00 ARCHITECTURAL WORKS
3.01 TILE WORKS 2,175.54 sq.m.
3.02 CARPENTRY WORKS 2,367.10 sq.m.
3.03 PAINTING WORKS 4,992.68 sq.m.
3.04 TOILET PARTITION, CONCRETE COUNTERTOP & ACCESSORIES 1.00 lot
3.05 DOORS AND WINDOWS 85.00 sets
3.06 MISCELLANEOUS WORKS 1.00 lot
3.07 FURNITURE 49.00 sets
4.00 ELECTRICAL WORKS
4.01 LIGHTING AND POWER CONDUITS AND FITTINGS 2,304.00 li.m.
4.02 WIRES & CABLES 58.00 rolls
4.03 ELECTRICAL WIRING DEVICES 103.00 sets
4.04 LIGHTING FIXTURES 405.00 sets
4.05 BOXES AND PULLBOXES 518.00 pcs
4.06 ACU CONDUIT AND FITTINGS 129.00 li.m.
4.07 ACU WIRES AND CABLES 46.00 rolls
4.08 PANELBOARD/CIRCUIT BREAKER 6.00 assy
4.09 FEEDER/SUB FEEDER WIRES AND CABLES 1,980.00 li.m.
4.10 FEEDER/SUB FEEDER CONDUITS & FITINGS 501.00 li.m.
4.11 HANGERS, SUPPORTS AND TERMINATION ACCESSORIES 1.00 lot
4.12 DATA AND TELEPHONE SYSTEM 1.00 lot
5.00 MECHANICAL WORKS
5.01 AIR-CONDITIONING WORKS 1,172.00 sq.m.
5.02 VENTILATION WORKS 14.00 sets
5.03 FDAS AND FIRE EXTINGUISHER 1,159.00 sq.m.
6.00 PLUMBING WORKS
6.01 SITE WORKS 218.00 cu.m
6.02 SEWER LINE SYSTEM. 320.00 li.m.
6.03 WATERLINE SYSTEM 292.80 li.m.
6.04 STORM DRAINAGE SYSTEM 372.70 li.m.
6.05 SEPTIC TANK, CATCH BASIN AND TRENCH DRAIN 45.10 cu.m
6.06 FIXTURE AND ACCESSORIES 1.00 lot
7.00 SUPPLY AND INSTALLATION OF BAGGAGE HANDLING SYSTEM 1.00 lot
H CONSTRUCTION OF CONTROL TOWER BUILDING
1.00 SITE WORKS 1,454.00 cu.m.
2.01 PILE DRIVING WORKS 3,402.00 li.m.
2.03 MASONRY WORKS (INCLUDING PLASTERING) 1,396.52 sq.m.
2.05 MOISTURE AND THERMAL PROTECTION WORKS 109.00 sq.m.
3.01 CEILING WORKS 817.20 sq.m.
3.02 WALL FINISHES 344.98 sq.m.
3.03 TILE WORKS 1,031.87 sq.m.
3.04 RAISED FLOOR AND PRE CAST WALL WORKS 31.00 sq.m.
3.06 TIOILET PARTITION, CONCRETE COUNTERTOP AND ACCESSORIES 1.00 lot
4.01 LIGHTING AND POWER CONDUITS AND FITTINGS 1,008.00 li.m.
4.06 PANELBOARD/CIRCUIT BREAKER/CIRCUIT PROTECTION/GUTTER 14.00 assy
4.07 FEEDER CONDUCTORS 175.00 li.m.
4.08 FEEDER WIRES, CONDUITS AND FITTINGS 45.00 li.m.
4.09 ACCESS CONTROL SYSTEM 1.00 lot
4.10 CCTV SYSTEM 16.00 sets
4.11 BACK-UP POWER SUPPLY 1.00 assy
4.12 LIGHTING PROTECTION & GROUNDING SYSTEM 1.00 lot
4.13 AUXILLIARY UNIT 602.00 sq.m
4.14 TERMINATION ACCESSORIES 1.00 lot
5.01 AIR-CONDITIONING UNITS, PIPINGS, AND SUPPORT 27.00 SETS
5.02 VENTILATION EQUIPMENT, ACCESSORIES, HANGERS AND SUPPORT 104.44 sq.m.
5.03 FDAS AND FIRE EXTINGUISHER 901.80 sq.m.
6.00 PLUMBING WORKS
6.01 SITE WORKS 462.78 cu.m
6.05 SEPTIC TANK AND CATCH BASIN 15.39 cu.m
6.06 FIXTURE AND ACCESSORIES 1.00 lot
7.00 SUPPLY AND INSTALLATION OF PASSENGER ELEVATOR 1.00 unit
I CONSTRUCTION OF TWO (2) BAY FIRE STATION BUILDING
2.02 MASONRY WORKS (INCLUDING PLASTERING) 549.41 sq.m.
2.03 STEEL WORKS 845.00 kgs
2.04 WATERPROOFING WORKS 471.66 sq.m.
3.01 TILE WORKS 353.49 sq.m.
3.02 CARPENTRY WORKS 10.23 sq.m.
3.03 CEILING WORKS 227.00 sq.m.
3.05 MISCELLANEOUS WORKS 1.00 lot
4.01 LIGHTING AND POWER CONDUITS AND FITTINGS 663.00 li.m.
4.06 AIR CONDITIONING UNIT POWER SUPPLY CONDUITS AND FITTINGS 129.00 li.m.
4.07 AIR CONDITIONING UNIT POWER SUPPLY WIRES AND CABLES 5.00 rolls
4.09 FEEDER/SUB FEEDER LINE WIRES AND CABLES 180.00 li.m.
4.10 FEEDER/SUB FEEDER LINE CONDUIT AND FITTINGS 34.00 li.m.
4.11 HANGERS, SUPPORTS AND TERMINATION ACCESSORIES 1.00 lot
5.01 AIR CONDITIONING UNIT AND PIPINGS 6.00 sets
5.02 VENTILATION EQUIPMENT AND ACCESSORIES 83.27 sq.m.
5.03 HANGERS AND SUPPORTS 11.42 sq.m.
5.04 FDAS AND FIRE EXTINGUISHER 324.00 sq.m.
6.00 PLUMBING WORKS
6.01 FIXTURES 43.50 sq.m.
6.05 SEPTIC TANK AND CATCH BASIN 20.84 cu.m
J CONSTRUCTION OF POWER HOUSE
2.02 MASONRY WORKS (INCLUDING PLASTERING) 143.23 sq.m.
2.04 WATERPROOFING WORKS 117.56 sq.m
3.01 TILE WORKS 28.88 sq.m
3.02 PAINTING WORKS 295.11 sq.m
3.03 CEILING WORKS 12.00 sq.m
4.01 LIGHTING AND POWER CONDUITS AND FITTINGS 153.00 li.m.
4.04 BOXES 48.00 pcs
4.05 AIR CONDITIONING UNIT POWER SUPPLY CONDUITS AND FITTINGS 12.00 li.m.
4.06 LIGHTING AND POWER WIRES AND CABLES 4.00 rolls
4.07 GROUNDING SYSTEM 70.00 li.m.
4.09 FEEDER/SUB FEEDER CONDUCTOR 1,388.00 li.m.
4.10 FEEDER/SUB FEEDER CONDUCTOR CONDUIT AND FITTINGS 150.00 li.m.
4.11 EMERGENCY POWER SUPPLY 2.00 sets
4.12 POWER SUPPLY 1.00 lot
5.01 AIR CONDITIONING UNIT AND PIPING SYSTEM 1.00 set
5.02 VENTILATION EQUIPMENT AND ACCESSORIES 2.00 sets
5.03 HANGERS AND SUPPORTS, FIRE EXTINGUISHER 2.00 sets
6.00 PLUMBING WORKS
6.01 FIXTURES 10.00 sets
6.02 WASTE WATER LINE 9.00 li.m.
6.03 COLD WATER LINE 20.00 li.m.
6.04 STORM DRAINAGE PIPE 81.00 li.m.
6.05 CATCH BASIN 10.00 SETS
6.06 SEPTIC TANK 5.52 sq.m.
K CONSTRUCTION OF TRANSFORMER YARD
2.02 MASONRY WORKS 14.04 sq.m.
L CONSTRUCTION OF 10,000 GALS STEEL WATER TANK
3.00 ELECTRICAL WORKS 1.00 lot
4.00 PLUMBING WORKS 234.00 li.m
M EXPANSION OF VEHICULAR PARKING AREA
1.00 DEMOLITION AND DISPOSAL OF EXISTING PAVEMENT 495.26 sq.m.
P-152-4.2 CLEARING & GRUBBING 11,074.00 SQ.M.
P-152-1 EXCAVATION 297.76 cu.m.
P-152-2 EMBANKMENT 8,802.71 cu.m.
P-154-5.1 AGGREGATE SUBBASE COURSE 1,752.72 cu.m.
N VEHICULAR PARKING AREA LIGHTING
2.02 STEEL WORKS 25.00 sets
3.00 ELECTRICAL WORKS 31.00 sets
O. PROVISION OF LANDSIDE DRAINAGE SYSTEM
1.00 SITE WORKS 2,150.61 cu.m.
2.00 CIVIL/STRUCTURAL WORKS (MANHOLE AND TRENCH DRAIN)
2.03 MASONRY WORKS 1,377.45 sq.m.
500.00 PIPE CULVERTS AND STORM DRAINAGE 534.00 li.m
P MISCELLANEOUS WORKS AT VPA (CURBS & GUTTER, SIDEWALKS WHEELSTOPPER, VPA ISLAND AND VPA MARKINGS)
2.02 STEEL WORKS 3.00 pcs
4.00 PAINTING WORKS 181.06 sq.m
Q CONSTRUCTION OF FRANGIBLE FENCE
2.01 CONCRETE WORKS 10.53 cu.m
2.02 STEEL WORKS 2,754.00 ln.m.
R CONSTRUCTION OF 9 STRANDS BARBED WIRE CONCRETE POST PERIMETER FENCE
2.02 STEEL WORKS 23,742.00 li.m.
S CONSTRUCTION OF PERIMETER (SECURITY) FENCE
2.02 MASONRY WORKS 104.40 sq.m.
2.03 STEEL WORKS 116.00 li.m.
SPL-2 TEMPORARY FACILITY 1.00 LOT
TOTAL AMOUNT
R B L CONSTR UCTI ON SER VI CES
ciga Street, Vista Real Village, Mobile phone No. 0919-241-5040
dang Balara, Quezon City, M.M. 0915-486-5618
Land Line : (02) 425-25-62
f Apron, Construction of
Terminal Building,
r Pad, 10,000 gals Steel
e System, Miscellaneous
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
Estimated Direct Marks Up in % Total Mark Up

VAT Total Indirect Cost
Cost OCM Profit % Value
(9) (10) (11)
(5) (6) (7) (8)
(5) x (8) 5%[(5) + (9)] (9) + (10)
2,000,000.00 0.00% 0.00% 0.00% - 100,000.00 100,000.00
2,756,000.00 5.00% 5.00% 10.00% 275,600.00 151,580.00 427,180.00

1,303,500.00 5.00% 5.00% 10.00% 130,350.00 71,692.50 202,042.50
14,195,075.00 5.00% 5.00% 10.00% 1,419,507.50 780,729.13 2,200,236.63
135,550.00 5.00% 5.00% 10.00% 13,555.00 7,455.25 21,010.25

299,250.00 5.00% 5.00% 10.00% 29,925.00 16,458.75 46,383.75
1,861,584.00 5.00% 5.00% 10.00% 186,158.40 102,387.12 288,545.52
474,450.00 5.00% 5.00% 10.00% 47,445.00 26,094.75 73,539.75

1,138,350.00 5.00% 5.00% 10.00% 113,835.00 62,609.25 176,444.25
8,618,824.00 5.00% 5.00% 10.00% 861,882.40 474,035.32 1,335,917.72
435,250.00 5.00% 5.00% 10.00% 43,525.00 23,938.75 67,463.75

1,108,850.00 5.00% 5.00% 10.00% 110,885.00 60,986.75 171,871.75
6,091,232.00 5.00% 5.00% 10.00% 609,123.20 335,017.76 944,140.96
396,050.00 5.00% 5.00% 10.00% 39,605.00 21,782.75 61,387.75

1,960,608.00 5.00% 5.00% 10.00% 196,060.80 107,833.44 303,894.24
3,300,896.00 5.00% 5.00% 10.00% 330,089.60 181,549.28 511,638.88
512,572.00 5.00% 5.00% 10.00% 51,257.20 28,191.46 79,448.66
59,100.00 5.00% 5.00% 10.00% 5,910.00 3,250.50 9,160.50

1,028,180.00 5.00% 5.00% 10.00% 102,818.00 56,549.90 159,367.90
763,000.00 5.00% 5.00% 10.00% 76,300.00 41,965.00 118,265.00
4,148,440.00 5.00% 5.00% 10.00% 414,844.00 228,164.20 643,008.20

1,455,050.00 5.00% 5.00% 10.00% 145,505.00 80,027.75 225,532.75
2,873,048.00 5.00% 5.00% 10.00% 287,304.80 158,017.64 445,322.44
1,220,400.00 5.00% 5.00% 10.00% 122,040.00 67,122.00 189,162.00
2,242,950.00 5.00% 5.00% 10.00% 224,295.00 123,362.25 347,657.25

2,703,490.00 5.00% 5.00% 10.00% 270,349.00 148,691.95 419,040.95
611,200.00 5.00% 5.00% 10.00% 61,120.00 33,616.00 94,736.00
289,843.00 5.00% 5.00% 10.00% 28,984.30 15,941.37 44,925.67
9,318,000.00 5.00% 5.00% 10.00% 931,800.00 512,490.00 1,444,290.00
294,675.00 5.00% 5.00% 10.00% 29,467.50 16,207.13 45,674.63
1,089,000.00 5.00% 5.00% 10.00% 108,900.00 59,895.00 168,795.00
146,420.00 5.00% 5.00% 10.00% 14,642.00 8,053.10 22,695.10

273,200.00 5.00% 5.00% 10.00% 27,320.00 15,026.00 42,346.00
34,494.00 5.00% 5.00% 10.00% 3,449.40 1,897.17 5,346.57
664,790.00 5.00% 5.00% 10.00% 66,479.00 36,563.45 103,042.45
33,670.00 5.00% 5.00% 10.00% 3,367.00 1,851.85 5,218.85
111,980.00 5.00% 5.00% 10.00% 11,198.00 6,158.90 17,356.90
280,700.00 5.00% 5.00% 10.00% 28,070.00 15,438.50 43,508.50
421,400.00 5.00% 5.00% 10.00% 42,140.00 23,177.00 65,317.00
1,531,950.00 5.00% 5.00% 10.00% 153,195.00 84,257.25 237,452.25
115,250.00 5.00% 5.00% 10.00% 11,525.00 6,338.75 17,863.75
6,750.00 5.00% 5.00% 10.00% 675.00 371.25 1,046.25
111,230.00 5.00% 5.00% 10.00% 11,123.00 6,117.65 17,240.65
4,464,530.00 5.00% 5.00% 10.00% 446,453.00 245,549.15 692,002.15

69,695.00 5.00% 5.00% 10.00% 6,969.50 3,833.23 10,802.73
133,020.00 5.00% 5.00% 10.00% 13,302.00 7,316.10 20,618.10
47,000.00 5.00% 5.00% 10.00% 4,700.00 2,585.00 7,285.00

150,290.00 5.00% 5.00% 10.00% 15,029.00 8,265.95 23,294.95
152,495.00 5.00% 5.00% 10.00% 15,249.50 8,387.23 23,636.73
290,869.00 5.00% 5.00% 10.00% 29,086.90 15,997.80 45,084.70
277,182.00 5.00% 5.00% 10.00% 27,718.20 15,245.01 42,963.21
436,650.00 5.00% 5.00% 10.00% 43,665.00 24,015.75 67,680.75
4,928,960.00 5.00% 5.00% 10.00% 492,896.00 271,092.80 763,988.80
175,400.00 5.00% 5.00% 10.00% 17,540.00 9,647.00 27,187.00
10,806,600.00 5.00% 5.00% 10.00% 1,080,660.00 594,363.00 1,675,023.00

15,131,400.00 5.00% 5.00% 10.00% 1,513,140.00 832,227.00 2,345,367.00
1,127,264.00 5.00% 5.00% 10.00% 112,726.40 61,999.52 174,725.92
992,190.00 5.00% 5.00% 10.00% 99,219.00 54,570.45 153,789.45
628,596.00 5.00% 5.00% 10.00% 62,859.60 34,572.78 97,432.38
518,550.00 5.00% 5.00% 10.00% 51,855.00 28,520.25 80,375.25
1,814,134.00 5.00% 5.00% 10.00% 181,413.40 99,777.37 281,190.77
1,307,752.00 5.00% 5.00% 10.00% 130,775.20 71,926.36 202,701.56
462,100.00 5.00% 5.00% 10.00% 46,210.00 25,415.50 71,625.50
752,620.00 5.00% 5.00% 10.00% 75,262.00 41,394.10 116,656.10
123,730.00 5.00% 5.00% 10.00% 12,373.00 6,805.15 19,178.15
3,571,000.00 5.00% 5.00% 10.00% 357,100.00 196,405.00 553,505.00
103,335.00 5.00% 5.00% 10.00% 10,333.50 5,683.43 16,016.93

129,930.00 5.00% 5.00% 10.00% 12,993.00 7,146.15 20,139.15
51,526.00 5.00% 5.00% 10.00% 5,152.60 2,833.93 7,986.53
272,000.00 5.00% 5.00% 10.00% 27,200.00 14,960.00 42,160.00
19,960.00 5.00% 5.00% 10.00% 1,996.00 1,097.80 3,093.80
376,100.00 5.00% 5.00% 10.00% 37,610.00 20,685.50 58,295.50
142,450.00 5.00% 5.00% 10.00% 14,245.00 7,834.75 22,079.75
20,772.00 5.00% 5.00% 10.00% 2,077.20 1,142.46 3,219.66
525,500.00 5.00% 5.00% 10.00% 52,550.00 28,902.50 81,452.50
654,400.00 5.00% 5.00% 10.00% 65,440.00 35,992.00 101,432.00
132,100.00 5.00% 5.00% 10.00% 13,210.00 7,265.50 20,475.50
799,700.00 5.00% 5.00% 10.00% 79,970.00 43,983.50 123,953.50
41,116.00 5.00% 5.00% 10.00% 4,111.60 2,261.38 6,372.98
11,450.00 5.00% 5.00% 10.00% 1,145.00 629.75 1,774.75
2,391,080.00 5.00% 5.00% 10.00% 239,108.00 131,509.40 370,617.40

199,070.00 5.00% 5.00% 10.00% 19,907.00 10,948.85 30,855.85
273,900.00 5.00% 5.00% 10.00% 27,390.00 15,064.50 42,454.50
88,500.00 5.00% 5.00% 10.00% 8,850.00 4,867.50 13,717.50

204,670.00 5.00% 5.00% 10.00% 20,467.00 11,256.85 31,723.85
109,595.00 5.00% 5.00% 10.00% 10,959.50 6,027.73 16,987.23
159,090.00 5.00% 5.00% 10.00% 15,909.00 8,749.95 24,658.95
172,730.00 5.00% 5.00% 10.00% 17,273.00 9,500.15 26,773.15
255,140.00 5.00% 5.00% 10.00% 25,514.00 14,032.70 39,546.70
2,150,000.00 5.00% 5.00% 10.00% 215,000.00 118,250.00 333,250.00
78,500.00 5.00% 5.00% 10.00% 7,850.00 4,317.50 12,167.50
2,781,980.00 5.00% 5.00% 10.00% 278,198.00 153,008.90 431,206.90

611,720.00 5.00% 5.00% 10.00% 61,172.00 33,644.60 94,816.60
187,308.00 5.00% 5.00% 10.00% 18,730.80 10,301.94 29,032.74
189,830.00 5.00% 5.00% 10.00% 18,983.00 10,440.65 29,423.65
352,140.00 5.00% 5.00% 10.00% 35,214.00 19,367.70 54,581.70

21,112.00 5.00% 5.00% 10.00% 2,111.20 1,161.16 3,272.36
183,350.00 5.00% 5.00% 10.00% 18,335.00 10,084.25 28,419.25
150,780.00 5.00% 5.00% 10.00% 15,078.00 8,292.90 23,370.90
326,300.00 5.00% 5.00% 10.00% 32,630.00 17,946.50 50,576.50
456,800.00 5.00% 5.00% 10.00% 45,680.00 25,124.00 70,804.00
43,100.00 5.00% 5.00% 10.00% 4,310.00 2,370.50 6,680.50

81,850.00 5.00% 5.00% 10.00% 8,185.00 4,501.75 12,686.75
18,968.00 5.00% 5.00% 10.00% 1,896.80 1,043.24 2,940.04
144,910.00 5.00% 5.00% 10.00% 14,491.00 7,970.05 22,461.05
13,200.00 5.00% 5.00% 10.00% 1,320.00 726.00 2,046.00
13,050.00 5.00% 5.00% 10.00% 1,305.00 717.75 2,022.75
28,200.00 5.00% 5.00% 10.00% 2,820.00 1,551.00 4,371.00
76,300.00 5.00% 5.00% 10.00% 7,630.00 4,196.50 11,826.50
79,300.00 5.00% 5.00% 10.00% 7,930.00 4,361.50 12,291.50
19,645.00 5.00% 5.00% 10.00% 1,964.50 1,080.48 3,044.98
4,750.00 5.00% 5.00% 10.00% 475.00 261.25 736.25
666,525.00 5.00% 5.00% 10.00% 66,652.50 36,658.88 103,311.38

30,700.00 5.00% 5.00% 10.00% 3,070.00 1,688.50 4,758.50
12,912.00 5.00% 5.00% 10.00% 1,291.20 710.16 2,001.36
40,550.00 5.00% 5.00% 10.00% 4,055.00 2,230.25 6,285.25
106,000.00 5.00% 5.00% 10.00% 10,600.00 5,830.00 16,430.00

56,745.00 5.00% 5.00% 10.00% 5,674.50 3,120.98 8,795.48
27,875.00 5.00% 5.00% 10.00% 2,787.50 1,533.13 4,320.63
67,720.00 5.00% 5.00% 10.00% 6,772.00 3,724.60 10,496.60
67,561.00 5.00% 5.00% 10.00% 6,756.10 3,715.86 10,471.96
46,500.00 5.00% 5.00% 10.00% 4,650.00 2,557.50 7,207.50
831,400.00 5.00% 5.00% 10.00% 83,140.00 45,727.00 128,867.00

187,760.00 5.00% 5.00% 10.00% 18,776.00 10,326.80 29,102.80
148,818.00 5.00% 5.00% 10.00% 14,881.80 8,184.99 23,066.79
68,352.00 5.00% 5.00% 10.00% 6,835.20 3,759.36 10,594.56
48,844.00 5.00% 5.00% 10.00% 4,884.40 2,686.42 7,570.82

49,344.00 5.00% 5.00% 10.00% 4,934.40 2,713.92 7,648.32
36,190.00 5.00% 5.00% 10.00% 3,619.00 1,990.45 5,609.45
146,500.00 5.00% 5.00% 10.00% 14,650.00 8,057.50 22,707.50
12,840.00 5.00% 5.00% 10.00% 1,284.00 706.20 1,990.20

5,216.00 5.00% 5.00% 10.00% 521.60 286.88 808.48
31,700.00 5.00% 5.00% 10.00% 3,170.00 1,743.50 4,913.50
2,436.00 5.00% 5.00% 10.00% 243.60 133.98 377.58
1,478.00 5.00% 5.00% 10.00% 147.80 81.29 229.09
20,720.00 5.00% 5.00% 10.00% 2,072.00 1,139.60 3,211.60
53,600.00 5.00% 5.00% 10.00% 5,360.00 2,948.00 8,308.00
3,724,400.00 5.00% 5.00% 10.00% 372,440.00 204,842.00 577,282.00
1,648,684.00 5.00% 5.00% 10.00% 164,868.40 90,677.62 255,546.02
82,066.00 5.00% 5.00% 10.00% 8,206.60 4,513.63 12,720.23
8,049,000.00 5.00% 5.00% 10.00% 804,900.00 442,695.00 1,247,595.00
1,544,500.00 5.00% 5.00% 10.00% 154,450.00 84,947.50 239,397.50
42,310.00 5.00% 5.00% 10.00% 4,231.00 2,327.05 6,558.05

11,200.00 5.00% 5.00% 10.00% 1,120.00 616.00 1,736.00
8,796.00 5.00% 5.00% 10.00% 879.60 483.78 1,363.38
31,550.00 5.00% 5.00% 10.00% 3,155.00 1,735.25 4,890.25

6,200.00 5.00% 5.00% 10.00% 620.00 341.00 961.00
3,770.00 5.00% 5.00% 10.00% 377.00 207.35 584.35
46,421.00 5.00% 5.00% 10.00% 4,642.10 2,553.16 7,195.26
14,420.00 5.00% 5.00% 10.00% 1,442.00 793.10 2,235.10
38,083.00 5.00% 5.00% 10.00% 3,808.30 2,094.57 5,902.87
5,500.00 5.00% 5.00% 10.00% 550.00 302.50 852.50
197,820.00 5.00% 5.00% 10.00% 19,782.00 10,880.10 30,662.10

20,892.00 5.00% 5.00% 10.00% 2,089.20 1,149.06 3,238.26
108,850.00 5.00% 5.00% 10.00% 10,885.00 5,986.75 16,871.75
85,200.00 5.00% 5.00% 10.00% 8,520.00 4,686.00 13,206.00
175,518.00 5.00% 5.00% 10.00% 17,551.80 9,653.49 27,205.29

671,686.00 5.00% 5.00% 10.00% 67,168.60 36,942.73 104,111.33
66,814.00 5.00% 5.00% 10.00% 6,681.40 3,674.77 10,356.17
288,870.00 5.00% 5.00% 10.00% 28,887.00 15,887.85 44,774.85
176,700.00 5.00% 5.00% 10.00% 17,670.00 9,718.50 27,388.50

275,600.00 5.00% 5.00% 10.00% 27,560.00 15,158.00 42,718.00
26,900.00 5.00% 5.00% 10.00% 2,690.00 1,479.50 4,169.50
3,728,450.00 5.00% 5.00% 10.00% 372,845.00 205,064.75 577,909.75
1,214,300.00 5.00% 5.00% 10.00% 121,430.00 66,786.50 188,216.50
9,427,640.00 5.00% 5.00% 10.00% 942,764.00 518,520.20 1,461,284.20
21,500.00 5.00% 5.00% 10.00% 2,150.00 1,182.50 3,332.50
520,070.00 5.00% 5.00% 10.00% 52,007.00 28,603.85 80,610.85

604,200.00 5.00% 5.00% 10.00% 60,420.00 33,231.00 93,651.00
1,505,500.00 5.00% 5.00% 10.00% 150,550.00 82,802.50 233,352.50
425,400.00 5.00% 5.00% 10.00% 42,540.00 23,397.00 65,937.00
1,454,336.00 5.00% 5.00% 10.00% 145,433.60 79,988.48 225,422.08

1,616,600.00 5.00% 5.00% 10.00% 161,660.00 88,913.00 250,573.00
1,619,000.00 5.00% 5.00% 10.00% 161,900.00 89,045.00 250,945.00
1,447,760.00 5.00% 5.00% 10.00% 144,776.00 79,626.80 224,402.80
LAND AND VPA MARKINGS)
99,050.00 5.00% 5.00% 10.00% 9,905.00 5,447.75 15,352.75
1,309,800.00 5.00% 5.00% 10.00% 130,980.00 72,039.00 203,019.00
41,894.00 5.00% 5.00% 10.00% 4,189.40 2,304.17 6,493.57
26,684.00 5.00% 5.00% 10.00% 2,668.40 1,467.62 4,136.02
13,600.00 5.00% 5.00% 10.00% 1,360.00 748.00 2,108.00
379,620.00 5.00% 5.00% 10.00% 37,962.00 20,879.10 58,841.10

100,100.00 5.00% 5.00% 10.00% 10,010.00 5,505.50 15,515.50
162,800.00 5.00% 5.00% 10.00% 16,280.00 8,954.00 25,234.00
2,159,100.00 5.00% 5.00% 10.00% 215,910.00 118,750.50 334,660.50

759,400.00 5.00% 5.00% 10.00% 75,940.00 41,767.00 117,707.00
36,200.00 5.00% 5.00% 10.00% 3,620.00 1,991.00 5,611.00
123,980.00 5.00% 5.00% 10.00% 12,398.00 6,818.90 19,216.90

151,930.00 5.00% 5.00% 10.00% 15,193.00 8,356.15 23,549.15
195,844.00 5.00% 5.00% 10.00% 19,584.40 10,771.42 30,355.82
2,710,000.00 0.00% 0.00% 0.00% - 135,500.00 135,500.00
193,900,279.00 18,919,027.90 10,640,965.34 29,559,993.24
Submitted by:
Signature:
Total Cost Unit Cost
(12) (5) (13)

+ (11) (12)/(3)
2,100,000.00 2,100,000.00 2,100,000.00
21,084,034.13
3,183,180.00 34.66
1,505,542.50 126.70
16,395,311.63 397.86
2,652,323.52
156,560.25 966.42
345,633.75 1,120.30
2,150,129.52 1,990.86
11,817,525.72
547,989.75 803.48
1,314,794.25 932.13
9,954,741.72 2,252.76
8,818,808.46
502,713.75 816.76
1,280,721.75 934.21
7,035,372.96 1,899.58
2,721,939.99
457,437.75 842.54
2,264,502.24 1,801.77
5,660,363.94
3,812,534.88 10,416.76
592,020.66 5,920.21
68,260.50 287.29
1,187,547.90 11,374.98
48,153,822.26
881,265.00 1,147.48
4,791,448.20 14,000.67
1,680,582.75 1,295.71
3,318,370.44 155.61
1,409,562.00 1,075.50
2,590,607.25 1,190.79
3,122,530.95 1,319.14
705,936.00 141.39
334,768.67 334,768.67
10,762,290.00 126,615.18
340,349.63 340,349.63
1,257,795.00 25,669.29
169,115.10 73.40
315,546.00 5,440.45
39,840.57 386.80
767,832.45 1,895.88
38,888.85 75.08
129,336.90 1,002.61
324,208.50 7,048.01
486,717.00 81,119.50
1,769,402.25 893.64
133,113.75 265.70
7,796.25 7,796.25
128,470.65 128,470.65
5,156,532.15 4,399.77
80,497.73 5,749.84
153,638.10 132.56
54,285.00 249.01
173,584.95 542.45
176,131.73 601.54
335,953.70 901.41
320,145.21 7,098.56
504,330.75 504,330.75
5,692,948.80 5,692,948.80
53,933,244.75
202,587.00 139.33
12,481,623.00 3,668.91
17,476,767.00 18,073.18
1,301,989.92 932.31
1,145,979.45 122.53
726,028.38 6,660.81
598,925.25 732.90
2,095,324.77 6,073.76
1,510,453.56 1,463.80
533,725.50 17,216.95
869,276.10 175.97
142,908.15 142,908.15
4,124,505.00 41,661.67
119,351.93 118.40
150,069.15 6,524.75
59,512.53 318.25
314,160.00 2,151.78
23,053.80 58.66
434,395.50 31,028.25
164,529.75 940.17
23,991.66 533.15
606,952.50 606,952.50
755,832.00 47,239.50
152,575.50 152,575.50
923,653.50 923,653.50
47,488.98 78.89
13,224.75 13,224.75
2,761,697.40 102,285.09
229,925.85 2,201.51
316,354.50 350.80
102,217.50 220.88
236,393.85 556.34
126,582.23 514.44
183,748.95 1,299.04
199,503.15 12,963.17
294,686.70 294,686.70
2,483,250.00 2,483,250.00
8,015,331.56
90,667.50 321.52
3,213,186.90 14,807.31
706,536.60 1,285.99
216,340.74 256.02
219,253.65 464.86
406,721.70 1,150.59
24,384.36 2,383.61
211,769.25 932.90
174,150.90 158.88
376,876.50 376,876.50
527,604.00 10,767.43
49,780.50 75.08
94,536.75 5,560.99
21,908.04 331.94
167,371.05 1,481.16
15,246.00 83.31
15,072.75 116.84
32,571.00 6,514.20
88,126.50 29,375.50
91,591.50 508.84
22,689.98 667.35
5,486.25 5,486.25
769,836.38 128,306.06
35,458.50 425.83
14,913.36 1,305.90
46,835.25 144.55
122,430.00 2,814.48
65,540.48 520.16
32,195.63 287.46
78,216.60 651.81
78,032.96 3,744.38
19,569,278.19
53,707.50 492.73
960,267.00 13,201.36
216,862.80 1,514.09
171,884.79 244.58
78,946.56 671.54
56,414.82 1,953.42
56,992.32 193.12
41,799.45 3,483.29
169,207.50 12,086.25
14,830.20 96.93
6,024.48 354.38
36,613.50 1,307.63
2,813.58 58.62
1,707.09 142.26
23,931.60 5,982.90
61,908.00 884.40
4,301,682.00 1,433,894.00
1,904,230.02 1,371.92
94,786.23 631.91
9,296,595.00 4,648,297.50
1,783,897.50 1,783,897.50
48,868.05 48,868.05
12,936.00 6,468.00
10,159.38 5,079.69
36,440.25 3,644.03
7,161.00 795.67
4,354.35 217.72
53,616.26 661.93
16,655.10 1,665.51
43,985.87 7,968.45
384,686.61
6,352.50 204.79
228,482.10 11,993.81
24,130.26 1,718.68
125,721.75 179.21
1,487,741.64
98,406.00 409.87
202,723.29 19,160.99
775,797.33 100.52
77,170.17 77,170.17
333,644.85 1,425.83
17,151,276.45
204,088.50 412.08
318,318.00 28.74
31,069.50 104.34
4,306,359.75 489.21
1,402,516.50 800.19
10,888,924.20 1,785.73
3,062,216.85
24,832.50 265.08
600,680.85 71,765.93
697,851.00 27,914.04
1,738,852.50 56,092.02
7,580,375.88
491,337.00 228.46
1,679,758.08 13,249.39
1,867,173.00 94.04
1,869,945.00 1,357.54
1,672,162.80 3,131.39
1,706,429.34
114,402.75 994.81
1,512,819.00 7,155.52
48,387.57 16,129.19
30,820.02 170.22
569,784.60
15,708.00 1,616.05
438,461.10 41,639.23
115,615.50 41.98
3,558,901.50
188,034.00 661.18
2,493,760.50 19,975.65
877,107.00 36.94
586,686.87
41,811.00 804.06
143,196.90 12,785.44
175,479.15 1,680.83
226,199.82 1,950.00
2,845,500.00 2,845,500.00 2,845,500.00
223,460,272.31 223,460,272.31
259,744,009.64 36,283,737.33
223,460,272.31
es
96
0.860310
0.139690
Land Line : (02) 425-25-62
BILL OF QUANTITIES
Project: TANDAG AIRPORT

Runway Strip DEVELOPMENT
Width Correction PROJECT
including ProvisionC.Y. 2022Canal, Widening of
of Earth
Runway, Taxiway,
2-45deg Expansion of Apron,
CFR AccessConstruction of Airside Drainage System, Expansion
Road to Runway,
of PassengerofTerminal
Construction Control Building,
Tower Building, Two (2) Bay Fire Station Building, Power
House, Transformer
Water Tank, Pad,of10,000
Expansion galsParking
Vehicular Steel Area IVPA), VPA Lighting, Provision of
Lanside Drainage System, Miscellaneous
Works at VPA, Construciton of Frangible Fence, 9-strands Barbed Wire with Concrete
Post and Security Fence
Location: Tandag Airport, Tandag, Surigao del Sur
Item No. Description of Work Quantity Unit Unit Cost Total Cost
SPL 1 MOBILIZATION AND DEMOBILIZATION 1.00 LOT 2,100,000.00 2,100,000.00
Two Million One Hundred Thousand Pesos Only
A RUNWAY STRIP GRADE CORRECTION INCLUDING PROVISION OF EARTH -

P-152-4.2 CANAL
CLEARING & GRUBBING 91,837.52 sq.m. 34.66 3,183,180.00
Three Million One Hundred Eighty Three Thousand One Hundred Eighty Pesos Only
P-152-1 EXCAVATION 11,882.34 cu.m. 126.70 1,505,542.50
One Million Five Hundred Five Thousand Five Hundred Forty Two & 50/100 Pesos
Only
P-152-2 EMBANKMENT 41,208.43 cu.m. 397.86 16,395,311.63
Sixteen Million Three Hundred Ninety Five Thousand Three Hundred Eleven & 63/100
Pesos Only
B WIDENING OF RUNWAY -
P-154-5.1 AGGREGATE SUBBASE COURSE 162.00 cu.m. 966.42 156,560.25
One Hundred Fifty Six Thousand Five Hundred Sixty & 25/100 Pesos Only
P-208-5.1 AGGREGATE BASE COURSE 308.52 cu.m. 1,120.30 345,633.75
Three Hundred Forty Five Thousand Six Hundred Thirty Three & 75/100 Pesos Only
P-501 PORTLAND CEMENT CONCRETE PAVEMENTS 1,080.00 sq.m. 1,990.86 2,150,129.52
Two Million One Hundred Fifty Thousand One Hundred Twenty Nine & 52/100 Pesos
Only
C EXPANSION OF APRON -
Five Hundred Forty Seven Thousand Nine Hundred Eighty Nine & 75/100 Pesos Only
P-208-5.1 AGGREGATE BASE COURSE 1,410.52 cu.m. 932.13 1,314,794.25
One Million Three Hundred Fourteen Thousand Seven Hundred Ninety Four & 25/100
Pesos Only
Nine Million Nine Hundred Fifty Four Thousand Seven Hundred Forty One & 72/100
Pesos Only
D CONSTRUCTION OF 2-45° TAXIWAY -

Five Hundred Two Thousand Seven Hundred Thirteen & 75/100 Pesos Only
P-208-5.1 AGGREGATE BASE COURSE 1,370.91 cu.m. 934.21 1,280,721.75
One Million Two Hundred Eighty Thousand Seven Hundred Twenty One & 75/100
Pesos Only
Seven Million Thirty Five Thousand Three Hundred Seventy Two & 96/100 Pesos Only
E CONSTRUCTION OF CFR ACCESS ROAD TO RUNWAY -

Four Hundred Fifty Seven Thousand Four Hundred Thirty Seven & 75/100 Pesos Only
Two Million Two Hundred Sixty Four Thousand Five Hundred Two & 24/100 Pesos
Only
F PROVISION OF AIRSIDE DRAINAGE SYSTEM -

1.00 REINFORCED CONCRETE PIPE CULVERT (RCPC) WITH RC CATCH BASIN -
1.01 CIVIL/STRUCTURAL WORKS 366.00 LI.M. 10,416.76 3,812,534.88
Three Million Eight Hundred Twelve Thousand Five Hundred Thirty Four & 88/100
Pesos Only
2.00 PROVISION OF OPEN CANAL -

2.01 CIVIL/STRUCTURAL WORKS 100.00 LI.M. 5,920.21 592,020.66
Five Hundred Ninety Two Thousand Twenty & 66/100 Pesos Only
3.00 PROVISION OF BOX CULVERT -

3.01 SITE WORKS 237.60 CU.M. 287.29 68,260.50
Sixty Eight Thousand Two Hundred Sixty & 50/100 Pesos Only
3.02 CONCRETE WORKS 104.40 CU.M. 11,374.98 1,187,547.90
One Million One Hundred Eighty Seven Thousand Five Hundred Forty Seven &
90/100 Pesos Only
G EXPANSION OF PASSENGER TERMINAL BUILDING -

1.00 SITE WORKS 768.00 cu.m. 1,147.48 881,265.00
Eight Hundred Eighty One Thousand Two Hundred Sixty Five Pesos Only
2.00 CIVIL/STRUCTURAL WORKS -

2.01 CONCRETE WORKS 342.23 cu.m. 14,000.67 4,791,448.20
Four Million Seven Hundred Ninety One Thousand Four Hundred Forty Eight & 20/100
Pesos Only
2.02 MASONRY WORKS (INCLUDING PLASTERING) 1,297.04 sq.m. 1,295.71 1,680,582.75
One Million Six Hundred Eighty Thousand Five Hundred Eighty Two & 75/100 Pesos
Only
2.03 STEEL WORKS 21,325.25 kgs 155.61 3,318,370.44
Three Million Three Hundred Eighteen Thousand Three Hundred Seventy & 44/100
Pesos Only
2.04 THERMAL AND MOISTURE PROTECTION WORKS 1,310.61 sq.m. 1,075.50 1,409,562.00
One Million Four Hundred Nine Thousand Five Hundred Sixty Two Pesos Only
3.00 ARCHITECTURAL WORKS -

3.01 TILE WORKS 2,175.54 sq.m. 1,190.79 2,590,607.25
Two Million Five Hundred Ninety Thousand Six Hundred Seven & 25/100 Pesos Only
3.02 CARPENTRY WORKS 2,367.10 sq.m. 1,319.14 3,122,530.95
Three Million One Hundred Twenty Two Thousand Five Hundred Thirty & 95/100
Pesos Only
Three Million One Hundred Twenty Two Thousand Five Hundred Thirty & 95/100
Pesos Only
3.03 PAINTING WORKS 4,992.68 sq.m. 141.39 705,936.00
Seven Hundred Five Thousand Nine Hundred Thirty Six Pesos Only
3.04 TOILET PARTITION, CONCRETE COUNTERTOP & ACCESSORIES 1.00 lot 334,768.67 334,768.67
Three Hundred Thirty Four Thousand Seven Hundred Sixty Eight & 67/100 Pesos
Only
3.05 DOORS AND WINDOWS 85.00 sets 126,615.18 10,762,290.00
Ten Million Seven Hundred Sixty Two Thousand Two Hundred Ninety Pesos Only
3.06 MISCELLANEOUS WORKS 1.00 lot 340,349.63 340,349.63
Three Hundred Forty Thousand Three Hundred Forty Nine & 63/100 Pesos Only
3.07 FURNITURE 49.00 sets 25,669.29 1,257,795.00
One Million Two Hundred Fifty Seven Thousand Seven Hundred Ninety Five Pesos
Only
4.00 ELECTRICAL WORKS -

4.01 LIGHTING AND POWER CONDUITS AND FITTINGS 2,304.00 li.m. 73.40 169,115.10
One Hundred Sixty Nine Thousand One Hundred Fifteen & 10/100 Pesos Only
4.02 WIRES & CABLES 58.00 rolls 5,440.45 315,546.00
Three Hundred Fifteen Thousand Five Hundred Forty Six Pesos Only
4.03 ELECTRICAL WIRING DEVICES 103.00 sets 386.80 39,840.57
Thirty Nine Thousand Eight Hundred Forty & 57/100 Pesos Only
4.04 LIGHTING FIXTURES 405.00 sets 1,895.88 767,832.45
Seven Hundred Sixty Seven Thousand Eight Hundred Thirty Two & 45/100 Pesos
Only
4.05 BOXES AND PULLBOXES 518.00 pcs 75.08 38,888.85
Thirty Eight Thousand Eight Hundred Eighty Eight & 85/100 Pesos Only
4.06 ACU CONDUIT AND FITTINGS 129.00 li.m. 1,002.61 129,336.90
One Hundred Twenty Nine Thousand Three Hundred Thirty Six & 90/100 Pesos Only
4.07 ACU WIRES AND CABLES 46.00 rolls 7,048.01 324,208.50
Three Hundred Twenty Four Thousand Two Hundred Eight & 50/100 Pesos Only
4.08 PANELBOARD/CIRCUIT BREAKER 6.00 assy 81,119.50 486,717.00
Four Hundred Eighty Six Thousand Seven Hundred Seventeen Pesos Only
4.09 FEEDER/SUB FEEDER WIRES AND CABLES 1,980.00 li.m. 893.64 1,769,402.25
One Million Seven Hundred Sixty Nine Thousand Four Hundred Two & 25/100 Pesos
Only
4.10 FEEDER/SUB FEEDER CONDUITS & FITINGS 501.00 li.m. 265.70 133,113.75
One Hundred Thirty Three Thousand One Hundred Thirteen & 75/100 Pesos Only
4.11 HANGERS, SUPPORTS AND TERMINATION ACCESSORIES 1.00 lot 7,796.25 7,796.25
Seven Thousand Seven Hundred Ninety Six & 25/100 Pesos Only
Seven Thousand Seven Hundred Ninety Six & 25/100 Pesos Only
4.12 DATA AND TELEPHONE SYSTEM 1.00 lot 128,470.65 128,470.65
One Hundred Twenty Eight Thousand Four Hundred Seventy & 65/100 Pesos Only
5.00 MECHANICAL WORKS -

5.01 AIR-CONDITIONING WORKS 1,172.00 sq.m. 4,399.77 5,156,532.15
Five Million One Hundred Fifty Six Thousand Five Hundred Thirty Two & 15/100
Pesos Only
5.02 VENTILATION WORKS 14.00 sets 5,749.84 80,497.73
Eighty Thousand Four Hundred Ninety Seven & 73/100 Pesos Only
5.03 FDAS AND FIRE EXTINGUISHER 1,159.00 sq.m. 132.56 153,638.10
One Hundred Fifty Three Thousand Six Hundred Thirty Eight & 10/100 Pesos Only
6.00 PLUMBING WORKS -

6.01 SITE WORKS 218.00 cu.m 249.01 54,285.00
Fifty Four Thousand Two Hundred Eighty Five Pesos Only
6.02 SEWER LINE SYSTEM. 320.00 li.m. 542.45 173,584.95
One Hundred Seventy Three Thousand Five Hundred Eighty Four & 95/100 Pesos
Only
6.03 WATERLINE SYSTEM 292.80 li.m. 601.54 176,131.73
One Hundred Seventy Six Thousand One Hundred Thirty One & 73/100 Pesos Only
6.04 STORM DRAINAGE SYSTEM 372.70 li.m. 901.41 335,953.70
Three Hundred Thirty Five Thousand Nine Hundred Fifty Three & 70/100 Pesos Only
6.05 SEPTIC TANK, CATCH BASIN AND TRENCH DRAIN 45.10 cu.m 7,098.56 320,145.21
Three Hundred Twenty Thousand One Hundred Forty Five & 21/100 Pesos Only
6.06 FIXTURE AND ACCESSORIES 1.00 lot 504,330.75 504,330.75
Five Hundred Four Thousand Three Hundred Thirty & 75/100 Pesos Only
7.00 SUPPLY AND INSTALLATION OF BAGGAGE HANDLING SYSTEM 1.00 lot 5,692,948.80 5,692,948.80
Five Million Six Hundred Ninety Two Thousand Nine Hundred Forty Eight & 80/100
Pesos Only
H CONSTRUCTION OF CONTROL TOWER BUILDING -

1.00 SITE WORKS 1,454.00 cu.m. 139.33 202,587.00
Two Hundred Two Thousand Five Hundred Eighty Seven Pesos Only

2.01 PILE DRIVING WORKS 3,402.00 li.m. 3,668.91 12,481,623.00
Twelve Million Four Hundred Eighty One Thousand Six Hundred Twenty Three Pesos
Only
Seventeen Million Four Hundred Seventy Six Thousand Seven Hundred Sixty Seven
Pesos Only
2.03 MASONRY WORKS (INCLUDING PLASTERING) 1,396.52 sq.m. 932.31 1,301,989.92
One Million Three Hundred One Thousand Nine Hundred Eighty Nine & 92/100 Pesos
Only
2.04 STEEL WORKS 9,352.86 kgs 122.53 1,145,979.45

One Million One Hundred Forty Five Thousand Nine Hundred Seventy Nine & 45/100
Pesos Only
2.05 MOISTURE AND THERMAL PROTECTION WORKS 109.00 sq.m. 6,660.81 726,028.38
Seven Hundred Twenty Six Thousand Twenty Eight & 38/100 Pesos Only

3.01 CEILING WORKS 817.20 sq.m. 732.90 598,925.25
Five Hundred Ninety Eight Thousand Nine Hundred Twenty Five & 25/100 Pesos Only
3.02 WALL FINISHES 344.98 sq.m. 6,073.76 2,095,324.77
Two Million Ninety Five Thousand Three Hundred Twenty Four & 77/100 Pesos Only
3.03 TILE WORKS 1,031.87 sq.m. 1,463.80 1,510,453.56
One Million Five Hundred Ten Thousand Four Hundred Fifty Three & 56/100 Pesos
Only
3.04 RAISED FLOOR AND PRE CAST WALL WORKS 31.00 sq.m. 17,216.95 533,725.50
Five Hundred Thirty Three Thousand Seven Hundred Twenty Five & 50/100 Pesos
Only
Eight Hundred Sixty Nine Thousand Two Hundred Seventy Six & 10/100 Pesos Only
3.06 TIOILET PARTITION, CONCRETE COUNTERTOP AND ACCESSORIES 1.00 lot 142,908.15 142,908.15
One Hundred Forty Two Thousand Nine Hundred Eight & 15/100 Pesos Only
3.07 DOORS AND WINDOWS 99.00 sets 41,661.67 4,124,505.00
Four Million One Hundred Twenty Four Thousand Five Hundred Five Pesos Only

4.01 LIGHTING AND POWER CONDUITS AND FITTINGS 1,008.00 li.m. 118.40 119,351.93
One Hundred Nineteen Thousand Three Hundred Fifty One & 93/100 Pesos Only
One Hundred Fifty Thousand Sixty Nine & 15/100 Pesos Only
Fifty Nine Thousand Five Hundred Twelve & 53/100 Pesos Only
Three Hundred Fourteen Thousand One Hundred Sixty Pesos Only
Twenty Three Thousand Fifty Three & 80/100 Pesos Only
4.06 PANELBOARD/CIRCUIT BREAKER/CIRCUIT PROTECTION/GUTTER 14.00 assy 31,028.25 434,395.50
Four Hundred Thirty Four Thousand Three Hundred Ninety Five & 50/100 Pesos Only
4.07 FEEDER CONDUCTORS 175.00 li.m. 940.17 164,529.75
One Hundred Sixty Four Thousand Five Hundred Twenty Nine & 75/100 Pesos Only
4.08 FEEDER WIRES, CONDUITS AND FITTINGS 45.00 li.m. 533.15 23,991.66
Twenty Three Thousand Nine Hundred Ninety One & 66/100 Pesos Only
4.09 ACCESS CONTROL SYSTEM 1.00 lot 606,952.50 606,952.50
Six Hundred Six Thousand Nine Hundred Fifty Two & 50/100 Pesos Only
4.10 CCTV SYSTEM 16.00 sets 47,239.50 755,832.00
Seven Hundred Fifty Five Thousand Eight Hundred Thirty Two Pesos Only
4.11 BACK-UP POWER SUPPLY 1.00 assy 152,575.50 152,575.50
One Hundred Fifty Two Thousand Five Hundred Seventy Five & 50/100 Pesos Only
4.12 LIGHTING PROTECTION & GROUNDING SYSTEM 1.00 lot 923,653.50 923,653.50
Nine Hundred Twenty Three Thousand Six Hundred Fifty Three & 50/100 Pesos Only
4.13 AUXILLIARY UNIT 602.00 sq.m 78.89 47,488.98
Forty Seven Thousand Four Hundred Eighty Eight & 98/100 Pesos Only
4.14 TERMINATION ACCESSORIES 1.00 lot 13,224.75 13,224.75
Thirteen Thousand Two Hundred Twenty Four & 75/100 Pesos Only

5.01 AIR-CONDITIONING UNITS, PIPINGS, AND SUPPORT 27.00 SETS 102,285.09 2,761,697.40
Two Million Seven Hundred Sixty One Thousand Six Hundred Ninety Seven & 40/100
Pesos Only
5.02 VENTILATION EQUIPMENT, ACCESSORIES, HANGERS AND SUPPORT 104.44 sq.m. 2,201.51 229,925.85
Two Hundred Twenty Nine Thousand Nine Hundred Twenty Five & 85/100 Pesos Only
5.03 FDAS AND FIRE EXTINGUISHER 901.80 sq.m. 350.80 316,354.50
Three Hundred Sixteen Thousand Three Hundred Fifty Four & 50/100 Pesos Only

6.01 SITE WORKS 462.78 cu.m 220.88 102,217.50
One Hundred Two Thousand Two Hundred Seventeen & 50/100 Pesos Only
Two Hundred Thirty Six Thousand Three Hundred Ninety Three & 85/100 Pesos Only
One Hundred Twenty Six Thousand Five Hundred Eighty Two & 23/100 Pesos Only
6.04 STORM DRAINAGE SYSTEM 141.45 li.m. 1,299.04 183,748.95
One Hundred Eighty Three Thousand Seven Hundred Forty Eight & 95/100 Pesos
Only
6.05 SEPTIC TANK AND CATCH BASIN 15.39 cu.m 12,963.17 199,503.15
One Hundred Ninety Nine Thousand Five Hundred Three & 15/100 Pesos Only
6.06 FIXTURE AND ACCESSORIES 1.00 lot 294,686.70 294,686.70
Two Hundred Ninety Four Thousand Six Hundred Eighty Six & 70/100 Pesos Only
7.00 SUPPLY AND INSTALLATION OF PASSENGER ELEVATOR 1.00 unit 2,483,250.00 2,483,250.00
Two Million Four Hundred Eighty Three Thousand Two Hundred Fifty Pesos Only
I CONSTRUCTION OF TWO (2) BAY FIRE STATION BUILDING -

1.00 SITE WORKS 282.00 cu.m. 321.52 90,667.50
Ninety Thousand Six Hundred Sixty Seven & 50/100 Pesos Only

Three Million Two Hundred Thirteen Thousand One Hundred Eighty Six & 90/100
Pesos Only
2.02 MASONRY WORKS (INCLUDING PLASTERING) 549.41 sq.m. 1,285.99 706,536.60
Seven Hundred Six Thousand Five Hundred Thirty Six & 60/100 Pesos Only
2.03 STEEL WORKS 845.00 kgs 256.02 216,340.74
Two Hundred Sixteen Thousand Three Hundred Forty & 74/100 Pesos Only
2.04 WATERPROOFING WORKS 471.66 sq.m. 464.86 219,253.65
Two Hundred Nineteen Thousand Two Hundred Fifty Three & 65/100 Pesos Only

3.01 TILE WORKS 353.49 sq.m. 1,150.59 406,721.70
Four Hundred Six Thousand Seven Hundred Twenty One & 70/100 Pesos Only
3.02 CARPENTRY WORKS 10.23 sq.m. 2,383.61 24,384.36
Twenty Four Thousand Three Hundred Eighty Four & 36/100 Pesos Only
3.03 CEILING WORKS 227.00 sq.m. 932.90 211,769.25
Two Hundred Eleven Thousand Seven Hundred Sixty Nine & 25/100 Pesos Only
One Hundred Seventy Four Thousand One Hundred Fifty & 90/100 Pesos Only
3.05 MISCELLANEOUS WORKS 1.00 lot 376,876.50 376,876.50
Three Hundred Seventy Six Thousand Eight Hundred Seventy Six & 50/100 Pesos
Only
3.06 DOORS AND WINDOWS 49.00 sets 10,767.43 527,604.00
Five Hundred Twenty Seven Thousand Six Hundred Four Pesos Only

4.01 LIGHTING AND POWER CONDUITS AND FITTINGS 663.00 li.m. 75.08 49,780.50
Forty Nine Thousand Seven Hundred Eighty & 50/100 Pesos Only
Ninety Four Thousand Five Hundred Thirty Six & 75/100 Pesos Only
Twenty One Thousand Nine Hundred Eight & 4/100 Pesos Only
One Hundred Sixty Seven Thousand Three Hundred Seventy One & 5/100 Pesos
Only
One Hundred Sixty Seven Thousand Three Hundred Seventy One & 5/100 Pesos
Only
Fifteen Thousand Two Hundred Forty Six Pesos Only
4.06 AIR CONDITIONING UNIT POWER SUPPLY CONDUITS AND FITTINGS 129.00 li.m. 116.84 15,072.75
Fifteen Thousand Seventy Two & 75/100 Pesos Only
4.07 AIR CONDITIONING UNIT POWER SUPPLY WIRES AND CABLES 5.00 rolls 6,514.20 32,571.00
Thirty Two Thousand Five Hundred Seventy One Pesos Only
4.08 PANELBOARD/CIRCUIT BREAKER 3.00 assy 29,375.50 88,126.50
Eighty Eight Thousand One Hundred Twenty Six & 50/100 Pesos Only
4.09 FEEDER/SUB FEEDER LINE WIRES AND CABLES 180.00 li.m. 508.84 91,591.50
Ninety One Thousand Five Hundred Ninety One & 50/100 Pesos Only
4.10 FEEDER/SUB FEEDER LINE CONDUIT AND FITTINGS 34.00 li.m. 667.35 22,689.98
Twenty Two Thousand Six Hundred Eighty Nine & 98/100 Pesos Only
4.11 HANGERS, SUPPORTS AND TERMINATION ACCESSORIES 1.00 lot 5,486.25 5,486.25
Five Thousand Four Hundred Eighty Six & 25/100 Pesos Only

5.01 AIR CONDITIONING UNIT AND PIPINGS 6.00 sets 128,306.06 769,836.38
Seven Hundred Sixty Nine Thousand Eight Hundred Thirty Six & 38/100 Pesos Only
5.02 VENTILATION EQUIPMENT AND ACCESSORIES 83.27 sq.m. 425.83 35,458.50
Thirty Five Thousand Four Hundred Fifty Eight & 50/100 Pesos Only
5.03 HANGERS AND SUPPORTS 11.42 sq.m. 1,305.90 14,913.36
Fourteen Thousand Nine Hundred Thirteen & 36/100 Pesos Only
5.04 FDAS AND FIRE EXTINGUISHER 324.00 sq.m. 144.55 46,835.25
Forty Six Thousand Eight Hundred Thirty Five & 25/100 Pesos Only

6.01 FIXTURES 43.50 sq.m. 2,814.48 122,430.00
One Hundred Twenty Two Thousand Four Hundred Thirty Pesos Only
Sixty Five Thousand Five Hundred Forty & 48/100 Pesos Only
Thirty Two Thousand One Hundred Ninety Five & 63/100 Pesos Only
6.04 STORM DRAINAGE SYSTEM 120.00 li.m. 651.81 78,216.60
Seventy Eight Thousand Two Hundred Sixteen & 60/100 Pesos Only
6.05 SEPTIC TANK AND CATCH BASIN 20.84 cu.m 3,744.38 78,032.96
Seventy Eight Thousand Thirty Two & 96/100 Pesos Only

Seventy Eight Thousand Thirty Two & 96/100 Pesos Only
J CONSTRUCTION OF POWER HOUSE -

1.00 SITE WORKS 109.00 cu.m. 492.73 53,707.50
Fifty Three Thousand Seven Hundred Seven & 50/100 Pesos Only

2.01 CONCRETE WORKS 72.74 cu.m. 13,201.36 960,267.00
Nine Hundred Sixty Thousand Two Hundred Sixty Seven Pesos Only
2.02 MASONRY WORKS (INCLUDING PLASTERING) 143.23 sq.m. 1,514.09 216,862.80
Two Hundred Sixteen Thousand Eight Hundred Sixty Two & 80/100 Pesos Only
2.03 STEEL WORKS 702.78 kgs 244.58 171,884.79
One Hundred Seventy One Thousand Eight Hundred Eighty Four & 79/100 Pesos
Only
2.04 WATERPROOFING WORKS 117.56 sq.m 671.54 78,946.56
Seventy Eight Thousand Nine Hundred Forty Six & 56/100 Pesos Only

3.01 TILE WORKS 28.88 sq.m 1,953.42 56,414.82
Fifty Six Thousand Four Hundred Fourteen & 82/100 Pesos Only
3.02 PAINTING WORKS 295.11 sq.m 193.12 56,992.32
Fifty Six Thousand Nine Hundred Ninety Two & 32/100 Pesos Only
3.03 CEILING WORKS 12.00 sq.m 3,483.29 41,799.45
Forty One Thousand Seven Hundred Ninety Nine & 45/100 Pesos Only
3.04 DOORS AND WINDOWS 14.00 sets 12,086.25 169,207.50
One Hundred Sixty Nine Thousand Two Hundred Seven & 50/100 Pesos Only

4.01 LIGHTING AND POWER CONDUITS AND FITTINGS 153.00 li.m. 96.93 14,830.20
Fourteen Thousand Eight Hundred Thirty & 20/100 Pesos Only
Six Thousand Twenty Four & 48/100 Pesos Only
Thirty Six Thousand Six Hundred Thirteen & 50/100 Pesos Only
4.04 BOXES 48.00 pcs 58.62 2,813.58
Two Thousand Eight Hundred Thirteen & 58/100 Pesos Only
4.05 AIR CONDITIONING UNIT POWER SUPPLY CONDUITS AND FITTINGS 12.00 li.m. 142.26 1,707.09
One Thousand Seven Hundred Seven & 9/100 Pesos Only
4.06 LIGHTING AND POWER WIRES AND CABLES 4.00 rolls 5,982.90 23,931.60
Twenty Three Thousand Nine Hundred Thirty One & 60/100 Pesos Only
4.07 GROUNDING SYSTEM 70.00 li.m. 884.40 61,908.00

Sixty One Thousand Nine Hundred Eight Pesos Only
4.08 PANELBOARD/CIRCUIT BREAKER 3.00 assy 1,433,894.00 4,301,682.00
Four Million Three Hundred One Thousand Six Hundred Eighty Two Pesos Only
4.09 FEEDER/SUB FEEDER CONDUCTOR 1,388.00 li.m. 1,371.92 1,904,230.02
One Million Nine Hundred Four Thousand Two Hundred Thirty & 2/100 Pesos Only
4.10 FEEDER/SUB FEEDER CONDUCTOR CONDUIT AND FITTINGS 150.00 li.m. 631.91 94,786.23
Ninety Four Thousand Seven Hundred Eighty Six & 23/100 Pesos Only
4.11 EMERGENCY POWER SUPPLY 2.00 sets 4,648,297.50 9,296,595.00
Nine Million Two Hundred Ninety Six Thousand Five Hundred Ninety Five Pesos Only
4.12 POWER SUPPLY 1.00 lot 1,783,897.50 1,783,897.50
One Million Seven Hundred Eighty Three Thousand Eight Hundred Ninety Seven &
50/100 Pesos Only

5.01 AIR CONDITIONING UNIT AND PIPING SYSTEM 1.00 set 48,868.05 48,868.05
Forty Eight Thousand Eight Hundred Sixty Eight & 5/100 Pesos Only
5.02 VENTILATION EQUIPMENT AND ACCESSORIES 2.00 sets 6,468.00 12,936.00
Twelve Thousand Nine Hundred Thirty Six Pesos Only
5.03 HANGERS AND SUPPORTS, FIRE EXTINGUISHER 2.00 sets 5,079.69 10,159.38
Ten Thousand One Hundred Fifty Nine & 38/100 Pesos Only

6.01 FIXTURES 10.00 sets 3,644.03 36,440.25
Thirty Six Thousand Four Hundred Forty & 25/100 Pesos Only
6.02 WASTE WATER LINE 9.00 li.m. 795.67 7,161.00
Seven Thousand One Hundred Sixty One Pesos Only
6.03 COLD WATER LINE 20.00 li.m. 217.72 4,354.35
Four Thousand Three Hundred Fifty Four & 35/100 Pesos Only
6.04 STORM DRAINAGE PIPE 81.00 li.m. 661.93 53,616.26
Fifty Three Thousand Six Hundred Sixteen & 26/100 Pesos Only
6.05 CATCH BASIN 10.00 SETS 1,665.51 16,655.10
Sixteen Thousand Six Hundred Fifty Five & 10/100 Pesos Only
6.06 SEPTIC TANK 5.52 sq.m. 7,968.45 43,985.87
Forty Three Thousand Nine Hundred Eighty Five & 87/100 Pesos Only
K CONSTRUCTION OF TRANSFORMER YARD -

1.00 SITE WORKS 31.02 cu.m. 204.79 6,352.50
Six Thousand Three Hundred Fifty Two & 50/100 Pesos Only
Two Hundred Twenty Eight Thousand Four Hundred Eighty Two & 10/100 Pesos Only
2.02 MASONRY WORKS 14.04 sq.m. 1,718.68 24,130.26
Twenty Four Thousand One Hundred Thirty & 26/100 Pesos Only
2.03 STEEL WORKS 701.53 kgs 179.21 125,721.75
One Hundred Twenty Five Thousand Seven Hundred Twenty One & 75/100 Pesos
Only
L CONSTRUCTION OF 10,000 GALS STEEL WATER TANK -

1.00 SITE WORKS 240.09 cu.m. 409.87 98,406.00
Ninety Eight Thousand Four Hundred Six Pesos Only

Two Hundred Two Thousand Seven Hundred Twenty Three & 29/100 Pesos Only
2.02 STEEL WORKS 7,717.56 kgs 100.52 775,797.33
Seven Hundred Seventy Five Thousand Seven Hundred Ninety Seven & 33/100
Pesos Only
3.00 ELECTRICAL WORKS 1.00 lot 77,170.17 77,170.17
Seventy Seven Thousand One Hundred Seventy & 17/100 Pesos Only
4.00 PLUMBING WORKS 234.00 li.m 1,425.83 333,644.85
Three Hundred Thirty Three Thousand Six Hundred Forty Four & 85/100 Pesos Only
M EXPANSION OF VEHICULAR PARKING AREA -

1.00 DEMOLITION AND DISPOSAL OF EXISTING PAVEMENT 495.26 sq.m. 412.08 204,088.50
Two Hundred Four Thousand Eighty Eight & 50/100 Pesos Only
P-152-4.2 CLEARING & GRUBBING 11,074.00 SQ.M. 28.74 318,318.00
Three Hundred Eighteen Thousand Three Hundred Eighteen Pesos Only
P-152-1 EXCAVATION 297.76 cu.m. 104.34 31,069.50
Thirty One Thousand Sixty Nine & 50/100 Pesos Only
P-152-2 EMBANKMENT 8,802.71 cu.m. 489.21 4,306,359.75
Four Million Three Hundred Six Thousand Three Hundred Fifty Nine & 75/100 Pesos
Only
P-154-5.1 AGGREGATE SUBBASE COURSE 1,752.72 cu.m. 800.19 1,402,516.50
One Million Four Hundred Two Thousand Five Hundred Sixteen & 50/100 Pesos Only
Ten Million Eight Hundred Eighty Eight Thousand Nine Hundred Twenty Four &
20/100 Pesos Only
N VEHICULAR PARKING AREA LIGHTING -

1.00 SITE WORKS 93.68 cu.m. 265.08 24,832.50
Twenty Four Thousand Eight Hundred Thirty Two & 50/100 Pesos Only

Six Hundred Thousand Six Hundred Eighty & 85/100 Pesos Only
2.02 STEEL WORKS 25.00 sets 27,914.04 697,851.00
Six Hundred Ninety Seven Thousand Eight Hundred Fifty One Pesos Only
3.00 ELECTRICAL WORKS 31.00 sets 56,092.02 1,738,852.50
One Million Seven Hundred Thirty Eight Thousand Eight Hundred Fifty Two & 50/100
Pesos Only
O. PROVISION OF LANDSIDE DRAINAGE SYSTEM -

1.00 SITE WORKS 2,150.61 cu.m. 228.46 491,337.00
Four Hundred Ninety One Thousand Three Hundred Thirty Seven Pesos Only
2.00 CIVIL/STRUCTURAL WORKS (MANHOLE AND TRENCH DRAIN) -

One Million Six Hundred Seventy Nine Thousand Seven Hundred Fifty Eight & 8/100
Pesos Only
2.02 STEEL WORKS 19,854.38 kgs 94.04 1,867,173.00
One Million Eight Hundred Sixty Seven Thousand One Hundred Seventy Three Pesos
Only
2.03 MASONRY WORKS 1,377.45 sq.m. 1,357.54 1,869,945.00
One Million Eight Hundred Sixty Nine Thousand Nine Hundred Forty Five Pesos Only
500.00 PIPE CULVERTS AND STORM DRAINAGE 534.00 li.m 3,131.39 1,672,162.80
One Million Six Hundred Seventy Two Thousand One Hundred Sixty Two & 80/100
Pesos Only
P MISCELLANEOUS WORKS AT VPA (CURBS & GUTTER, SIDEWALKS

1.00 WHEELSTOPPER,
SITE WORKS VPA ISLAND AND VPA MARKINGS) 115.00 cu.m. 994.81 114,402.75
One Hundred Fourteen Thousand Four Hundred Two & 75/100 Pesos Only

One Million Five Hundred Twelve Thousand Eight Hundred Nineteen Pesos Only
2.02 STEEL WORKS 3.00 pcs 16,129.19 48,387.57
Forty Eight Thousand Three Hundred Eighty Seven & 57/100 Pesos Only
4.00 PAINTING WORKS 181.06 sq.m 170.22 30,820.02
Thirty Thousand Eight Hundred Twenty & 2/100 Pesos Only
Q CONSTRUCTION OF FRANGIBLE FENCE -

1.00 SITE WORKS 9.72 cu.m. 1,616.05 15,708.00
Fifteen Thousand Seven Hundred Eight Pesos Only

2.01 CONCRETE WORKS 10.53 cu.m 41,639.23 438,461.10
Four Hundred Thirty Eight Thousand Four Hundred Sixty One & 10/100 Pesos Only
2.02 STEEL WORKS 2,754.00 ln.m. 41.98 115,615.50
One Hundred Fifteen Thousand Six Hundred Fifteen & 50/100 Pesos Only
R CONSTRUCTION OF 9 STRANDS BARBED WIRE CONCRETE POST PERIMETER -
1.00 FENCE
SITE WORKS 284.39 cu.m. 661.18 188,034.00
One Hundred Eighty Eight Thousand Thirty Four Pesos Only

2.01 CONCRETE WORKS 124.84 cu.m 19,975.65 2,493,760.50
Two Million Four Hundred Ninety Three Thousand Seven Hundred Sixty & 50/100
Pesos Only
2.02 STEEL WORKS 23,742.00 li.m. 36.94 877,107.00
Eight Hundred Seventy Seven Thousand One Hundred Seven Pesos Only
S CONSTRUCTION OF PERIMETER (SECURITY) FENCE -

1.00 SITE WORKS 52.00 cu.m. 804.06 41,811.00
Forty One Thousand Eight Hundred Eleven Pesos Only

2.01 CONCRETE WORKS 11.20 cu.m 12,785.44 143,196.90
One Hundred Forty Three Thousand One Hundred Ninety Six & 90/100 Pesos Only
2.02 MASONRY WORKS 104.40 sq.m. 1,680.83 175,479.15
One Hundred Seventy Five Thousand Four Hundred Seventy Nine & 15/100 Pesos
Only
2.03 STEEL WORKS 116.00 li.m. 1,950.00 226,199.82
Two Hundred Twenty Six Thousand One Hundred Ninety Nine & 82/100 Pesos Only
SPL-2 TEMPORARY FACILITY 1.00 LOT 2,845,500.00 2,845,500.00
Two Million Eight Hundred Forty Five Thousand Five Hundred Pesos Only
Total Bid Amount (Php): 223,460,272.32
Total Bid Amount in Words:

Two Hundred Twenty Three Million Four Hundred Sixty Thousand Two
Hundred Seventy Two & 32/100 Pesos Only
Submitted by:
Signature:
Land Line : (02) 425-25-62
NAME OF PROJECT: TANDAG AIRPORT DEVELOPMENT PROJECT C.Y. 2022

PROJECT DESCRIPTION : Runway Strip Width Correction including Provision of Earth Canal, Widening of Runway, Expansion of Apron, Cons
2-45deg Taxiway, CFR Access Road to Runway, Airside Drainage System, Expansion of Passenger Terminal Build
Construction of Control Tower Building, Two (2) Bay Fire Station Building, Power House, Transformer Pad, 10,000
Water Tank, Expansion of Vehicular Parking Area IVPA), VPA Lighting, Provision of Lanside Drainage System, Mis
Works at VPA, Construciton of Frangible Fence, 9-strands Barbed Wire with Concrete Post and Security Fence
LOCATION : Tandag Airport, Tandag, Surigao del Sur
SUBJECT : Bill of Quantities & Cost Estimates
Item Description Qty Unit

SPL 1 MOBILIZATION AND DEMOBILIZATION
C EQUIPMENT
Various equipment needed for the project 1.00 lot
Equipment Cost
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
1. OCM (0% of TDC) 0.00% of Estimated Direct Cost
2. Contractor's Profit (0% of TDC) 0.00% of Estimated Direct Cost
E. TOTAL OCM & CONTRACTOR's PROFIT 0.00% of D
F. VALUE ADDED TAX, (VAT) 5.0% of (D + E)
G. TOTAL ESTIMATED INDIRECT COST ( E + F ), P
H. TOTAL ESTIMATED UNIT INDIRECT COST ( G / Quantity), P/Unit
TOTAL ESTIMATED COST ( D + G ), P
TOTAL ESTIMATED UNIT COST (Total Estimated Cost / Quantity), P/Unit
Submitted by:
Signature:
Name: JOHN CHRISTIAN M. VALENZUELA
N SER VI CES
hone No. 0919-241-5040
0915-486-5618
Line : (02) 425-25-62
ess: tss_job@yahoo.com.ph
dening of Runway, Expansion of Apron, Construction of

stem, Expansion of Passenger Terminal Building,
ing, Power House, Transformer Pad, 10,000 gals Steel
g, Provision of Lanside Drainage System, Miscellaneous
e with Concrete Post and Security Fence
1.00 LOT
Unit Cost Amount
2,000,000.00 2,000,000.00 -
………. 2,000,000.00
2,000,000.00
2,000,000.00
-
-
-
100,000.00
100,000.00
100,000.00
2,100,000.00
2,100,000.00
OHN CHRISTIAN M. VALENZUELA

uthorized Representative
ctober 15, 2022
Land Line : (02) 425-25-62

PROJECT DESCRIPTION : Runway Strip Width Correction including Provision of Earth Canal, Widening of Runway, Expansion of Apron, Cons
2-45deg Taxiway, CFR Access Road to Runway, Airside Drainage System, Expansion of Passenger Terminal Build
Construction of Control Tower Building, Two (2) Bay Fire Station Building, Power House, Transformer Pad, 10,000
Water Tank, Expansion of Vehicular Parking Area IVPA), VPA Lighting, Provision of Lanside Drainage System, Mis
Works at VPA, Construciton of Frangible Fence, 9-strands Barbed Wire with Concrete Post and Security Fence

SPL-2 TEMPORARY FACILITY
A Materials
Staff House, fully furnished, including 14.00 months
electric and water utilities
Total Station, TS07 1.00 set
(please refer to specification under scope of work)
Material Cost
C Equipment # of EQPT UNIT

Service Vehicle (4X2 Pick-up, 2.5 liter diesel engine latest model) 1.00 unit
(For lease/rent to own)
Equipment Cost
A TOTAL MATERIAL COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
1. OCM (0% of TDC) 0.00% of Estimated Direct Cost
2. Contractor's Profit (0% of TDC) 0.00% of Estimated Direct Cost
Submitted by:
Signature:
N SER VI CES
hone No. 0919-241-5040
0915-486-5618
Line : (02) 425-25-62
ess: tss_job@yahoo.com.ph
dening of Runway, Expansion of Apron, Construction of

stem, Expansion of Passenger Terminal Building,
ing, Power House, Transformer Pad, 10,000 gals Steel
g, Provision of Lanside Drainage System, Miscellaneous
e with Concrete Post and Security Fence
1.00 LOT
Unit Cost Amount
15,000.00 210,000.00 -
-
1,200,000.00 1,200,000.00
-
1,410,000.00
RATE/DAY
1,300,000.00 1,300,000.00
………. 1,300,000.00
1,410,000.00
1,300,000.00
2,710,000.00
-
-
-
135,500.00
135,500.00
135,500.00
2,845,500.00
2,845,500.00

ctober 15, 2022
PROJECT DESCRIPTION : RUNWAY STRIP GRADE CORRECTION INCLUDING PROVISION OF EARTH CANAL

P-152-4.2 CLEARING & GRUBBING
B Labor # of Manpower DUR. (DAYS)
Construction Foreman 1 40
Skilled Laborer 2 40
Common Laborer 3 40
Labor Cost
C Equipment # of EQPT DUR. (DAYS)

Bulldozer, 165HP 1 40
Payloader, 1.5 cu.m. 1 40
Dumptruck, 12 yd³ 3 40
Equipment Cost
B TOATL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
1. OCM (0% - 8% of TDC) 5.00% of Estimated Direct Cost
2. Contractor's Profit (0% - 8%of TDC) 5.00% of Estimated Direct Cost
Submitted by:
Signature:
EARTH CANAL
Qty. Unit
91,837.52 sq.m.
Unit Cost Amount
RATE/DAY
700.00 28,000.00
500.00 40,000.00
400.00 48,000.00
........ 116,000.00
RATE/DAY
24,000.00 960,000.00
12,000.00 480,000.00
10,000.00 1,200,000.00
………. 2,640,000.00
116,000.00
2,640,000.00
2,756,000.00
137,800.00
137,800.00
275,600.00
151,580.00
427,180.00
4.65
3,183,180.00
34.66

ctober 15, 2022


P-152-1 EXCAVATION
Common Laborer 3 15
Labor Cost

Bulldozer, 165HP 2 15
Backhoe, 1.09 cu.m 2 15
Equipment Cost
B TOATL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
EARTH CANAL
Qty. Unit
11,882.34 cu.m.
Unit Cost Amount
RATE/DAY
700.00 10,500.00
500.00 15,000.00
400.00 18,000.00
........ 43,500.00
RATE/DAY
24,000.00 720,000.00
18,000.00 540,000.00
………. 1,260,000.00
43,500.00
1,260,000.00
1,303,500.00
65,175.00
65,175.00
130,350.00
71,692.50
202,042.50
17.00
1,505,542.50
126.70

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:
tss_job@yahoo.com.ph


P-152-2 EMBANKMENT
Volume of Embankment (w 20% compaction) (49,451 cu.m)
Volume to be reused (volume of suitable excavated materials)
(18,916 cu.m.)
A Materials
Common Borrow (volume to be purchased) 30,535.00 cu.m.
Material Cost

Common Laborer 3 60
Labor Cost

Dump Truck, 12 cu.yd 3 50
Motorized Road Grader, 140 HP 2 60
Vibratory Roller (10mt) 2 60
Water Truck/Pump (16000 L) 1 60
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
EARTH CANAL
Qty. Unit
41,208.43 cu.m.
Unit Cost Amount
245.00 7,481,075.00
........ 7,481,075.00
RATE/DAY
700.00 42,000.00
500.00 60,000.00
400.00 72,000.00
........ 174,000.00
RATE/DAY
12,000.00 600,000.00
10,000.00 1,500,000.00
16,000.00 1,920,000.00
16,000.00 1,920,000.00
10,000.00 600,000.00
………. 6,540,000.00
7,481,075.00
174,000.00
6,540,000.00
14,195,075.00
709,753.75
709,753.75
1,419,507.50
780,729.13
2,200,236.63
53.39
16,395,311.63
397.86
ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:

DESCRIPTION: WIDENING OF RUNWAY

P-154-5.1 AGGREGATE SUBBASE COURSE
A Materials
Aggregate Subbase Coarse (delivered on site) 185.00 cu.m.
Material Cost

Skilled Laborer 2 1
Common Laborer 3 1
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
162.00 cu.m.
Unit Cost Amount
490.00 90,650.00
........ 90,650.00
RATE/DAY
700.00 700.00
500.00 1,000.00
400.00 1,200.00
........ 2,900.00
RATE/DAY
16,000.00 16,000.00
16,000.00 16,000.00
10,000.00 10,000.00
………. 42,000.00
90,650.00
2,900.00
42,000.00
135,550.00
6,777.50
6,777.50
13,555.00
7,455.25
21,010.25
129.69
156,560.25
966.42

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


P-208-5.1 AGGREGATE BASE COURSE
17, 78 Materials
Aggregate Base Coarse (delivered on site) 355.00 cu.m.
Material Cost

Skilled Laborer 2 2
Common Laborer 3 2
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
308.52 cu.m.
Unit Cost Amount
590.00 209,450.00
........ 209,450.00
RATE/DAY
700.00 1,400.00
500.00 2,000.00
400.00 2,400.00
........ 5,800.00
RATE/DAY
16,000.00 32,000.00
16,000.00 32,000.00
10,000.00 20,000.00
………. 84,000.00
209,450.00
5,800.00
84,000.00
299,250.00
14,962.50
14,962.50
29,925.00
16,458.75
46,383.75
150.34
345,633.75
1,120.30

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


P-501 PORTLAND CEMENT CONCRETE PAVEMENT
A Materials
Ready Mix Concrete, 4000 psi @28 days 324.00 cu.m.
25mm dia. Round Steel Bar, G60 102.00 pcs.
10mm dia DRSB, G40 242.00 pcs.
Steel Form, 30mm (rental) 150.00 ln.m.
Curing Compound 120.00 liters
Joint Sealer 30.00 tins
25mm Polyethylene Backer Rod, 3.50m meters 600.00 pcs.
Form Oil 20.00 L
Grease/Tar 4.00 L
Red Oxide 20.00 L
2" Paint Brush 20.00 pcs.
Diamond Blade Cutter 14" Ø 4.00 pcs.
Material Cost

Skilled Laborer 4 5
Common Laborer 6 5
Labor Cost

Concrete Vibrator 2 5
Concrete Screeder (5.5hp) 1 5
Concrete Saw, Blade 14" (7.5hp) 1 5
Bar Cutter, Single Phase 1 5
Water Truck (4000 gal) 1 5
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
1,080.00 sq.m.
Unit Cost Amount
4,400.00 1,425,600.00
1,148.00 117,096.00
168.00 40,656.00
80.00 12,000.00
88.00 10,560.00
2,500.00 75,000.00
80.00 48,000.00
28.00 560.00
248.00 992.00
148.00 2,960.00
48.00 960.00
4,800.00 19,200.00
........ 1,753,584.00
-
RATE/DAY
700.00 3,500.00
500.00 10,000.00
400.00 12,000.00
........ 25,500.00
RATE/DAY AMOUNT
1,000.00 10,000.00
2,500.00 12,500.00
1,000.00 5,000.00
1,000.00 5,000.00
10,000.00 50,000.00
………. 82,500.00
1,753,584.00
25,500.00
82,500.00
1,861,584.00
93,079.20
93,079.20
186,158.40
102,387.12
288,545.52
267.17
2,150,129.52
1,990.86

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:

DESCRIPTION: EXPANSION OF APRON

A Materials
Material Cost

Skilled Laborer 2 2
Common Laborer 3 2
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
682.02 cu.m.
Unit Cost Amount
490.00 384,650.00
........ 384,650.00
-
RATE/DAY
700.00 1,400.00
500.00 2,000.00
400.00 2,400.00
........ 5,800.00
RATE/DAY
16,000.00 32,000.00
16,000.00 32,000.00
10,000.00 20,000.00
………. 84,000.00
384,650.00
5,800.00
84,000.00
474,450.00
23,722.50
23,722.50
47,445.00
26,094.75
73,539.75
107.83
547,989.75
803.48
ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


17, 78 Materials
Aggregate Base Coarse (delivered on site) 1,625.00 cu.m.
Material Cost

Skilled Laborer 2 4
Common Laborer 3 4
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
1,410.52 cu.m.
Unit Cost Amount
590.00 958,750.00
........ 958,750.00
RATE/DAY
700.00 2,800.00
500.00 4,000.00
400.00 4,800.00
........ 11,600.00
RATE/DAY
16,000.00 64,000.00
16,000.00 64,000.00
10,000.00 40,000.00
………. 168,000.00
958,750.00
11,600.00
168,000.00
1,138,350.00
56,917.50
56,917.50
113,835.00
62,609.25
176,444.25
125.09
1,314,794.25
932.13

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


A Materials
Ready Mix, 4000 psi @28 days 1,680.00 cu.m.
10mm dia DRSB, G40 1,148.00 pcs.
Form Oil 80.00 L
Grease/Tar 28.00 L
Red Oxide 12.00 L
Material Cost

Common Laborer 6 20
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
4,418.90 sq.m.
Unit Cost Amount
4,400.00 7,392,000.00
1,880.00 338,400.00
168.00 192,864.00
80.00 40,000.00
88.00 33,440.00
2,500.00 95,000.00
80.00 64,000.00
28.00 2,240.00
248.00 6,944.00
148.00 1,776.00
48.00 960.00
4,800.00 19,200.00
........ 8,186,824.00
RATE/DAY
700.00 14,000.00
500.00 40,000.00
400.00 48,000.00
........ 102,000.00
RATE/DAY AMOUNT
1,000.00 40,000.00
2,500.00 50,000.00
1,000.00 20,000.00
1,000.00 20,000.00
10,000.00 200,000.00
………. 330,000.00
8,186,824.00
102,000.00
330,000.00
8,618,824.00
430,941.20
430,941.20
861,882.40
474,035.32
1,335,917.72
302.32
9,954,741.72
2,252.76

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:

DESCRIPTION: CONSTRUCTION OF 2-45° TAXIWAY

A Materials
Material Cost

Skilled Laborer 2 2
Common Laborer 3 2
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
615.50 cu.m.
Unit Cost Amount
490.00 345,450.00
........ 345,450.00
RATE/DAY
700.00 1,400.00
500.00 2,000.00
400.00 2,400.00
........ 5,800.00
RATE/DAY
16,000.00 32,000.00
16,000.00 32,000.00
10,000.00 20,000.00
………. 84,000.00
345,450.00
5,800.00
84,000.00
435,250.00
21,762.50
21,762.50
43,525.00
23,938.75
67,463.75
109.61
502,713.75
816.76

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


17,78 Materials
Aggregate Base Coarse (delivered on site) 1,575.00 cu.m.
Material Cost

Skilled Laborer 2 4
Common Laborer 3 4
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
1,370.91 cu.m.
Unit Cost Amount
590.00 929,250.00
........ 929,250.00
RATE/DAY
700.00 2,800.00
500.00 4,000.00
400.00 4,800.00
........ 11,600.00
RATE/DAY
16,000.00 64,000.00
16,000.00 64,000.00
10,000.00 40,000.00
………. 168,000.00
929,250.00
11,600.00
168,000.00
1,108,850.00
55,442.50
55,442.50
110,885.00
60,986.75
171,871.75
125.37
1,280,721.75
934.21

ctober 15, 2022

A Materials
10mm dia DRSB, G40 1,328.00 pcs.
Non-Extruded Premolded Compressible Material 20mm thk 28.00 sq.m.
Form Oil 80.00 L
Grease/Tar 8.00 L
Red Oxide 8.00 L
Material Cost

Common Laborer 6 14
Labor Cost

Concrete Vibrator 2.00 14
Concrete Screeder (5.5hp) 1.00 14
Concrete Saw, Blade 14" (7.5hp) 1.00 14
Bar Cutter, Single Phase 1.00 14
Water Truck (4000 gal) 1.00 14
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
3,703.64 sq.m.
Unit Cost Amount
4,400.00 4,888,400.00
1,880.00 428,640.00
168.00 223,104.00
80.00 24,000.00
88.00 24,640.00
2,500.00 70,000.00
80.00 51,840.00
1,880.00 52,640.00
28.00 2,240.00
248.00 1,984.00
148.00 1,184.00
48.00 960.00
4,800.00 19,200.00
........ 5,788,832.00
RATE/DAY
700.00 9,800.00
500.00 28,000.00
400.00 33,600.00
........ 71,400.00
RATE/DAY AMOUNT
1,000.00 28,000.00
2,500.00 35,000.00
1,000.00 14,000.00
1,000.00 14,000.00
10,000.00 140,000.00
………. 231,000.00
5,788,832.00
71,400.00
231,000.00
6,091,232.00
304,561.60
304,561.60
609,123.20
335,017.76
944,140.96
254.92
7,035,372.96
1,899.58

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:

DESCRIPTION: CONSTRUCTION OF CFR ACCESS ROAD TO RUNWAY

A Materials
Material Cost

Skilled Laborer 2 2
Common Laborer 3 2
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
542.93 cu.m.
Unit Cost Amount
490.00 306,250.00
........ 306,250.00
RATE/DAY
700.00 1,400.00
500.00 2,000.00
400.00 2,400.00
........ 5,800.00
RATE/DAY
16,000.00 32,000.00
16,000.00 32,000.00
10,000.00 20,000.00
………. 84,000.00
306,250.00
5,800.00
84,000.00
396,050.00
19,802.50
19,802.50
39,605.00
21,782.75
61,387.75
113.07
457,437.75
842.54

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:

DESCRIPTION: PROVISION OF AIRSIDE DRAINAGE SYSTEM

F PROVISION OF AIRSIDE DRAINAGE SYSTEM
1.00 REINFORCED CONCRETE PIPE CULVERT (RCPC) WITH RC CATCH BASIN
A Materials
Portland Cement 1,659.00 bags
Sand 79.00 cu.m.
Gravel 158.00 cu.m.
RCPC, 900mm Nominal Diameter 366.00 pcs.
12mm x 6m Round Bar 1,480.00 pcs.
10mm x 6m DRSB 548.00 pcs.
#16 G.I. Wire 150.00 kgs
1/2" x 4' x 8' Phenolic Board 80.00 pcs.
Form Lumber 4,000.00 bd. Ft.
Assorted CWN 80.00 kgs
50mm PVC x 3.0m 28.00 pcs.
Material Cost

Common Laborer 6 70
Labor Cost

Dumptruck, 9.0 cu.m. 3 7
One-Bagger Concrete Mixer 1 28
Concrete Vibrator, 5Hp 1 28
Plate Compactor 1 28
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
366.00 LI.M.
Unit Cost Amount
248.00 411,432.00
800.00 63,200.00
800.00 126,400.00
3,480.00 1,273,680.00
238.00 352,240.00
168.00 92,064.00
80.00 12,000.00
948.00 75,840.00
25.00 100,000.00
80.00 6,400.00
380.00 10,640.00
........ 2,523,896.00
RATE/DAY
700.00 49,000.00
500.00 140,000.00
400.00 168,000.00
........ 357,000.00
RATE/DAY AMOUNT
18,000.00 126,000.00
10,000.00 210,000.00
1,000.00 28,000.00
1,000.00 28,000.00
1,000.00 28,000.00
………. 420,000.00
2,523,896.00
357,000.00
420,000.00
3,300,896.00
165,044.80
165,044.80
330,089.60
181,549.28
511,638.88
1,397.92
3,812,534.88
10,416.76

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phonephone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
Quezon
City,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:

DESCRIPTION: CONSTRUCTION OF CFR ACCESS ROAD TO RUNWAY

A Materials
Ready Mix, 4000 psi @28 days 377.00 cu.m.
10mm dia DRSB, G40 118.00 pcs.
Non-Extruded Premolded Compressible Material 20mm thk 8.00 sq.m.
Form Oil 20.00 L
Grease/Tar 4.00 L
Red Oxide 4.00 L
Material Cost

Skilled Laborer 4 5
Common Laborer 6 5
Labor Cost
C Equipment # of EQPT DUR. (DAYS)/UNIT

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
RER
VIVI
CESCES
o.9-241-5040
0919-241-5040
5-486-5618
0915-486-5618
2) 425-25-62
(02) 425-25-62
job@yahoo.com.ph
yahoo.com.ph
Qty. Unit
1,256.82 sq.m.
Unit Cost Amount
4,400.00 1,658,800.00
1,880.00 90,240.00
168.00 19,824.00
80.00 8,000.00
88.00 7,040.00
2,500.00 20,000.00
80.00 11,840.00
1,880.00 15,040.00
28.00 560.00
248.00 992.00
148.00 592.00
48.00 480.00
4,800.00 19,200.00
........ 1,852,608.00
RATE/DAY
700.00 3,500.00
500.00 10,000.00
400.00 12,000.00
........ 25,500.00
RATE/DAY AMOUNT
1,000.00 10,000.00
2,500.00 12,500.00
1,000.00 5,000.00
1,000.00 5,000.00
10,000.00 50,000.00
………. 82,500.00
1,852,608.00
25,500.00
82,500.00
1,960,608.00
98,030.40
98,030.40
196,060.80
107,833.44
303,894.24
241.80
2,264,502.24
1,801.77
CHRISTIAN M. VALENZUELA
ized Representative
L Construction Services
er 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phonephone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
Quezon
City,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


2.00 PROVISION OF OPEN CANAL
A Materials
Portland Cement 399.00 bags
Sand 19.00 cu.m.
Gravel, 3/4" 38.00 cu.m.
12mm x 6m DRSB 580.00 pcs.
#16 G.I. Wire 48.00 kgs
1/2" x 4' x 8' Phenolic Board 30.00 pcs.
Form Lumber 800.00 bd. Ft.
Material Cost

Common Laborer 6 21
Labor Cost
C Equipment # of EQPT DUR. (DAYS)/UNIT

Dumptruck, 9.0 cu.m. 3 1
Concrete Vibrator, 5Hp 1 7
Plate Compactor 1 7
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
RER
VIVI
CESCES
o.9-241-5040
0919-241-5040
5-486-5618
0915-486-5618
2) 425-25-62
(02) 425-25-62
job@yahoo.com.ph
yahoo.com.ph
Qty. Unit
100.00 LI.M.
Unit Cost Amount
248.00 98,952.00
800.00 15,200.00
800.00 30,400.00
238.00 138,040.00
80.00 3,840.00
948.00 28,440.00
25.00 20,000.00
80.00 1,600.00
........ 336,472.00
RATE/DAY
700.00 14,700.00
500.00 42,000.00
400.00 50,400.00
........ 107,100.00
RATE/DAY AMOUNT
18,000.00 18,000.00
10,000.00 30,000.00
1,000.00 7,000.00
1,000.00 7,000.00
1,000.00 7,000.00
………. 69,000.00
336,472.00
107,100.00
69,000.00
512,572.00
25,628.60
25,628.60
51,257.20
28,191.46
79,448.66
794.49
592,020.66
5,920.21
CHRISTIAN M. VALENZUELA
rized Representative
L Construction Services
er 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


3.01 Site Works
Activity which requires labor only
Excavation - 225.60 cu.m.
A Materials
Gravel, 3/4" 10.00 cu.m.
Material Cost
B Labor Manpower DUR. (DAYS)

Common Laborer 6 1
Labor Cost
C Equipment QTY DUR. (DAYS)

Dumptruck, 12 cu. yd 3 1
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
237.60 CU.M.
Unit Cost Amount
800.00 8,000.00
........ 8,000.00
RATE/DAY
700.00 700.00
400.00 2,400.00
........ 3,100.00
RATE/DAY AMOUNT
18,000.00 18,000.00
10,000.00 30,000.00
………. 48,000.00
8,000.00
3,100.00
48,000.00
59,100.00
2,955.00
2,955.00
5,910.00
3,250.50
9,160.50
38.55
68,260.50
287.29

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


3.02 Concrete Works
A Materials
Portland Cement (40kg per bag) 1,050.00 bags
Sand 50.00 cu.m.
Gravel (3/4") 100.00 cu.m.
1/2" x 4' x 8' Ordinary Plywood 50.00 pcs.
2" x 3" Form Lumber 600.00 bd. Ft.
12mm Ø x 6m DRSB G40 380.00 pcs.
10mm Ø x 6m DRSB G40 1,580.00 pcs.
#16 G.I. Tie Wire 80.00 kgs
Material Cost

Common Laborer 6 42
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
104.40 CU.M.
Unit Cost Amount
248.00 260,400.00
800.00 40,000.00
800.00 80,000.00
550.00 27,500.00
25.00 15,000.00
80.00 800.00
238.00 90,440.00
168.00 265,440.00
80.00 6,400.00
........ 785,980.00
RATE/DAY
700.00 29,400.00
500.00 84,000.00
400.00 100,800.00
........ 214,200.00
RATE/DAY AMOUNT
1,000.00 14,000.00
1,000.00 14,000.00
………. 28,000.00
785,980.00
214,200.00
28,000.00
1,028,180.00
51,409.00
51,409.00
102,818.00
56,549.90
159,367.90
1,526.51
1,187,547.90
11,374.98

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:

DESCRIPTION: EXPANSION OF PASSENGER TERMINAL BUILDING

G EXPANSION OF PASSENGER TERMINAL BUILDING
1.00 SITE WORKS
Demolition (Labor & Equipment only) - 789.00 sq.m.
Excavation (Labor & Equipment only) - 362.25 cu.m.
Backfill (Labor & Equipment) only - use suitable materials from excavation) - 312.43 cu.m.
A Materials
Gravel Base G1 50.00 cu.m.
Rib-type G.I. Sheet, Ga#27 400.00 li.m.
Coco Lumber 2"x3" 1,200.00 bd. Ft.
CWN Assorted 25.00 kgs
Nylon Spool 2.00 rolls
Material Cost
B Labor QTY DUR. (DAYS)

Skilled Worker 6 28
Common Worker 9 28
Labor Cost

Backhoe with Concrete Breaker 1.50 cu.m. (1.09 cu.m) 1 4
Backhoe 1.09 cu.m. 1 4
Payloader (1.5 cu.m., LX80-2C 1 4
Dumptruck (9 cu.m.) 3 4
Tamping Rammer (16kN) 1 4
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
768.00 cu.m.
Unit Cost Amount
900.00 45,000.00
350.00 140,000.00
25.00 30,000.00
80.00 2,000.00
800.00 1,600.00
........ 218,600.00
RATE/DAY
700.00 19,600.00
500.00 84,000.00
400.00 100,800.00
........ 204,400.00
RATE/DAY
24,000.00 96,000.00
18,000.00 72,000.00
12,000.00 48,000.00
10,000.00 120,000.00
1,000.00 4,000.00
………. 340,000.00
218,600.00
204,400.00
340,000.00
763,000.00
38,150.00
38,150.00
76,300.00
41,965.00
118,265.00
153.99
881,265.00
1,147.48

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


2.01 Concrete Works
A Materials
3000psi Ready Mix delivered on site 300.00 cu.m.
4000psi Ready Mix delivered on site 150.00 cu.m.
16mm Ǿ x 6m DRSB Grade 60 1,480.00 pcs
10mm Ǿ x 6m DRSB Grade 40 3,680.00 pcs
1/2" x4'x8' Ordinary Plywood 180.00 pcs
Coco Lumber 2" x 2" 4,000.00 bd.ft
Coco Lumber 2" x 3" 9,000.00 bd.ft
Coco Lumber 2" x 4" 800.00 bd.ft
1.2m x 50m Polyethylene Sheet 5.00 rolls
Material Cost

Construction Foreman 1.00 28
Skilled Worker 12.00 28
Common Worker 18.00 28
Labor Cost

Concrete Boom Pump, truck mounted including pipes 1.00 14
Concrete Vibrator, 5Hp 1.00 14
Bar Cutter, Single phase 1.00 14
Catwalk (G.I.) 0.50 x 1.80m 25.00 14
H-Frame (1set-2pcs frame (1.2x1.7m), 2 pcs cross brace, 4pcs joint pin) 50.00 14
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
342.23 cu.m.
Unit Cost Amount
3,300.00 990,000.00
4,400.00 660,000.00
470.00 695,600.00
168.00 618,240.00
80.00 24,000.00
550.00 99,000.00
25.00 100,000.00
25.00 225,000.00
25.00 20,000.00
80.00 24,000.00
3,000.00 15,000.00
........ 3,470,840.00
-
RATE/DAY
700.00 19,600.00
500.00 168,000.00
400.00 201,600.00
........ 389,200.00
RATE/DAY
18,000.00 252,000.00
1,000.00 14,000.00
1,000.00 14,000.00
8.00 2,800.00
8.00 5,600.00
………. 288,400.00
3,470,840.00
389,200.00
288,400.00
4,148,440.00
207,422.00
207,422.00
414,844.00
228,164.20
643,008.20
1,878.88
4,791,448.20
14,000.67

ctober 15, 2022

2.02 Masonry Works (including Plastering)
A Materials
4" CHB 4,900.00 pcs
6" CHB 11,850.00 pcs
40kg Portland Cement 1,600.00 Bags
Sand 160.00 cu.m
10mm Ǿ x 6m DRSB 450.00 pcs
#16 GI Tie Wire 50.00 kgs
Material Cost

Labor Cost

One Bagger Mixer 1.00 28
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,297.04 sq.m.
Unit Cost Amount
20.00 98,000.00
25.00 296,250.00
248.00 396,800.00
800.00 128,000.00
168.00 75,600.00
238.00 142,800.00
80.00 4,000.00
........ 1,141,450.00
RATE/DAY
700.00 39,200.00
500.00 112,000.00
400.00 134,400.00
........ 285,600.00
RATE/DAY
1,000.00 28,000.00
………. 28,000.00
1,141,450.00
285,600.00
28,000.00
1,455,050.00
72,752.50
72,752.50
145,505.00
80,027.75
225,532.75
173.88
1,680,582.75
1,295.71
ctober 15, 2022

2.03 Steel Works
A Materials
50mm x 50mm x 6mm x 6m Angle Bar 318.00 pcs
6m-50mm x 100mm x 2mm Angle Bar 8.00 pcs
6m-50mm x 100mm x 2mm Tubular Steel 98.00 pcs
1.2m x 2.4m x 12mm MS Plate 3.00 pcs
1.2m x 2.4m x 6mm MS Plate 3.00 pcs
Ǿ12mm A325 Anchor Bolt with Nuts & Washers 120.00 pcs
Ǿ12mm A325 Expansion Bolt with Nuts & Washers 120.00 pcs
6m-Ǿ12mm Round Bar 100.00 pcs
Welding Rod E6011 28.00 boxes
Oxygen 8.00 sets
Acetylene 8.00 sets
Rust Converter 48.00 gals
Epoxy Primer with Catalyst 48.00 gals
Quick Drying Enamel 98.00 gals
Paint Thinner 20.00 gals
2" Paint Brush 12.00 pcs
Material Cost

Skilled Worker 4 70
Common Worker 6 70
Labor Cost

Welding Machine, 10-200Amp 1 70
51-100kW Generator Set 1 70
Telescopic Boom Truck Crane, 2MT 1 28
Cutting Torch with Gauge 1 28
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
21,325.25 kgs
Unit Cost Amount
1,998.00 635,364.00
1,498.00 371,504.00
998.00 157,684.00
498.00 8,964.00
2,198.00 17,584.00
1,398.00 137,004.00
13,998.00 209,970.00
11,998.00 35,994.00
19,998.00 59,994.00
9,998.00 29,994.00
200.00 24,000.00
200.00 24,000.00
238.00 23,800.00
2,480.00 69,440.00
1,150.00 9,200.00
1,150.00 9,200.00
600.00 28,800.00
1,500.00 72,000.00
600.00 58,800.00
300.00 6,000.00
48.00 576.00
98.00 1,176.00
........ 1,991,048.00
RATE/DAY
700.00 49,000.00
500.00 140,000.00
400.00 168,000.00
........ 357,000.00
RATE/DAY
1,500.00 105,000.00
4,000.00 280,000.00
4,000.00 112,000.00
1,000.00 28,000.00
………. 525,000.00
1,991,048.00
357,000.00
525,000.00
2,873,048.00
143,652.40
143,652.40
287,304.80
158,017.64
445,322.44
20.88
3,318,370.44
155.61

ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


2.04 Thermal and Moisture Protection Works
A Materials
0.60mm thk Pre-painted Rib Type Long Span Roof Sheet 1,320.00 li.m.
1.2m x 2.4m x 0.60m thk. G.I. Steel Gutter 160.00 pcs
1.2m x 2.4m x 0.60m thk. G.I. Ridge Roll 25.00 pcs
1.2m x 2.4m x 0.60m thk. G.I. Flashing 15.00 pcs
Tekscrew with rubber gasket 4,250.00 pcs
Double Sided Insulation Foam (10mm x 1m x 50m) 25.00 pcs
Chicken Wire (2"x2") 500.00 pcs
Material Cost

Skilled Worker 4 28
Common Worker 6 28
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
1,310.61 sq.m.
Unit Cost Amount
580.00 765,600.00
580.00 92,800.00
580.00 14,500.00
580.00 8,700.00
2.00 8,500.00
5,000.00 125,000.00
125.00 62,500.00
........ 1,077,600.00
RATE/DAY
700.00 19,600.00
500.00 56,000.00
400.00 67,200.00
........ 142,800.00
1,077,600.00
142,800.00
1,220,400.00
61,020.00
61,020.00
122,040.00
67,122.00
189,162.00
144.33
1,409,562.00
1,075.50

ctober 15, 2022

3.01 Tile Works
A Materials
600x600mm Homogeneous Tile Polished Finished 2,750.00 pcs
600x600mm Homogeneous Tile Polished Finished (Accent Tiles) 720.00 pcs
600x600mm Homogeneous Tile Matte Finish 180.00 pcs
600x600mm Rustic Tiles 1,020.00 pcs
300x600mm HomogenEous Wall Tiles (polished Finish) 2,800.00 pcs
Epoxy Grout (2kg/bag) 100.00 bags
Tile Adhesive (25kg/bag) 50.00 bags
4" Diamond Cutting Disc 5.00 pcs
Pebble Washout 0.25 cu.m.
Portland Cement, 40kg/bag 900.00 bags
Sand 45.00 cu.m.
3/8 Gravel 90.00 cu.m.
Material Cost

Skilled Worker 4 42
Common Worker 6 42
Labor Cost

One Bagger Mixer 1 42
Equipment Cost
A Tile Works Total Material Cost
B Tile Works Total LAbor Cost
C Tile Works Equipment
D Tile Works Total Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
2,175.54 sq.m.
Unit Cost Amount
240.00 660,000.00
240.00 172,800.00
240.00 43,200.00
240.00 244,800.00
180.00 504,000.00
120.00 12,000.00
320.00 16,000.00
500.00 2,500.00
1,000.00 250.00
248.00 223,200.00
800.00 36,000.00
800.00 72,000.00
........ 1,986,750.00
RATE/DAY
700.00 29,400.00
500.00 84,000.00
400.00 100,800.00
........ 214,200.00
RATE/DAY AMOUNT
1,000.00 42,000.00
………. 42,000.00
1,986,750.00
214,200.00
42,000.00
2,242,950.00
112,147.50
112,147.50
224,295.00
123,362.25
347,657.25
159.80
2,590,607.25
1,190.79
ctober 15, 2022

3.02 Carpentry Works
A Materials
4.5mm thk x 1.2m x 2.4m Fiber Cement Board with Moisture Resistant 450.00 pcs
12mm thk x 1.2m x 2.4m Fiber Cement Board 88.00 pcs
1.2m x 2.4m x 1/4" thk. Marine Plywood Board 270.00 pcs
1.2m x 2.4m x 3/4" thk. Marine Plywood 10.00 pcs
4.0mm thk Aluminum composite panel (pvdf coated), mounted on metal 240.00 sq.m.
frame with aluminum angular bracket, with 12mm groove, backer rod
and weather sealant
Metal Furring, 50mm x 19mm x 0.6mm x 5m 580.00 pcs
Carrying Channel 38mm x 12mm x 5m x 0.6mm thk 750.00 pcs
25mm x 25mm x 0.4mm x 3m Wall Angle 650.00 pcs
0.6mm thk x 35mm x 102mm x 3.0m Metal studs 20.00 pcs
600mm x 5000mm x 50mm Rockwool Insulation (Double Sided) 100.00 rolls
Suspension Rod 5mm x 3600mm 1,000.00 pcs
Suspension GI Clip 7,250.00 pcs
Rod Joiner 7,250.00 pcs
Board Screw 8,000.00 pcs
Blind Rivet, 1/8 x 3/8 (4-4) 4,000.00 pcs
Material Cost

Skilled Worker 5 42
Common Worker 5 42
Labor Cost
A Carpentry Works Total Material Cost
B Carpentry Works Total Labor Cost
D Carpentry Works Total Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
2,367.10 sq.m.
Unit Cost Amount
700.00 315,000.00
1,500.00 132,000.00
1,500.00 405,000.00
2,250.00 22,500.00
2,500.00 600,000.00
-
-
248.00 143,840.00
248.00 186,000.00
125.00 81,250.00
725.00 14,500.00
1,500.00 150,000.00
150.00 150,000.00
18.00 130,500.00
18.00 130,500.00
2.00 16,000.00
2.00 8,000.00
........ 2,485,090.00
RATE/DAY
700.00 29,400.00
500.00 105,000.00
400.00 84,000.00
........ 218,400.00
2,485,090.00
218,400.00
2,703,490.00
135,174.50
135,174.50
270,349.00
148,691.95
419,040.95
177.03
3,122,530.95
1,319.14

ctober 15, 2022

3.03 Painting Works
A Materials
Elastomeric Sealer 90.00 gals
Elastomeric Paint 180.00 gals
Flat Latex Paint 90.00 gals
Semi Gloss Latex Paint 180.00 gals
Concrete Putty 180.00 gals
9" Paint Roller with Pan 10.00 pcs
Epoxy Primer 1.00 gals
Epoxu Paint (Top Coat) 1.00 gals
Thinning Solvent 1.00 gals
Abrasive Sand Paper #100 for masonry 100.00 pcs
Rugs 10.00 kgs
Material Cost

Labor Cost

Catwalk (G.I.) 0.50 x 1.80m 10.00 28
H-Frame (1set - 2pcs frame (1.2x1.7m), 2pcs cross brace, 20.00 28
4pcs joint pin)
Equipment Cost
A Painting Works Total Material Cost
B Painting Works Total Labor Cost
C Painting Works Total Equipment Cost
D Painting Works Total Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
4,992.68 sq.m.
Unit Cost Amount
725.00 65,250.00
895.00 161,100.00
300.00 7,500.00
625.00 56,250.00
625.00 112,500.00
250.00 45,000.00
175.00 1,750.00
98.00 980.00
1,500.00 1,500.00
1,500.00 1,500.00
350.00 350.00
75.00 7,500.00
50.00 500.00
........ 461,680.00
RATE/DAY
700.00 19,600.00
500.00 56,000.00
400.00 67,200.00
........ 142,800.00
RATE/DAY
8.00 2,240.00
8.00 4,480.00
………. 6,720.00
461,680.00
142,800.00
6,720.00
611,200.00
30,560.00
30,560.00
61,120.00
33,616.00
94,736.00
18.97
705,936.00
141.39

ctober 15, 2022

3.04 Toliet Partition, concrete Countertop and Accessories
A Materials
13mm Phenolic Compact Laminate Board 71.33 sq.m
Aluminum Top Rail 26.00 li.m.
Aluminum Corner Rail 1.80 li.m.
Aluminum Edge trim 26.00 li.m.
Hinge 51.00 pcs
Angle Clip 48.00 pcs
DoorHandle 17.00 pcs
Indicator Bolt 17.00 pcs
Adjustable Foot 34.00 pcs
Hook 17.00 pcs
Toilet Paper Holder 18.00 pcs
Diaper Changing Station 4.00 units
Hand Dryer 6.00 units
20mm thk. Granite Counter Top 1.11 sq.m
Portland Cement, 40kg/bag 1.00 bag
Sand 0.10 cu.m
3/4" Gravel 0.10 cu.m
12mm dia DRSB 2.00 pcs
#16 G.I. Tiewire 1.00 kg
Coco Lumber 2" x 4" 2.00 bd.ft
1/2" x 4' x 8' Ord. Plywood 1.00 pcs
CWN Assorted 1.00 kg
Material Cost

Labor Cost
A Total Material Cost
B Total Labor Cost
D Total Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
1,300.00 92,729.00
150.00 3,900.00
150.00 270.00
150.00 3,900.00
100.00 5,100.00
100.00 4,800.00
250.00 4,250.00
250.00 4,250.00
250.00 8,500.00
150.00 2,550.00
1,000.00 18,000.00
12,000.00 48,000.00
2,500.00 15,000.00
5,000.00 5,550.00
248.00 248.00
800.00 80.00
800.00 80.00
238.00 476.00
80.00 80.00
25.00 50.00
550.00 550.00
80.00 80.00
........ 218,443.00
RATE/DAY
700.00 9,800.00
500.00 28,000.00
400.00 33,600.00
........ 71,400.00
218,443.00
71,400.00
289,843.00
14,492.15
14,492.15
28,984.30
15,941.37
44,925.67
44,925.67
334,768.67
334,768.67

ctober 15, 2022

3.05 Doors and Windows
A Materials
3.05.01 Doors and Windows
D-1 1.00m x 2.45 Single leaf, Double swing Door on 12mm thk 1.00 set/s
Tempered Clear Glass on 50mm x 150mm Aluminum
Powder Coated Frame attached 4.44m x 2.30m Fiixed
window w/ complete doors & windows hardware accessories
D-2 2.00m x 2.45 Double leaf, Double swing Door on 12mm thk 1.00 set/s
Tempered clear glass 50mm x 150mm Aluminum powder coated
Frame attached 3.40m x 2.30m and 2.70m x 2.30m, Fixed window
w/ complete doors and windows hardware accessories.
D-3 0.90m x 2.45 single leaf, Double swing Door on 12mm thk 1.00 set/s
Tempered Clear glass on 50mm x 150mm Aluminum powder
coated frame attached 1.70mx2.30m, fixed window w/ complete
doors and windows hardware accessories.
Tempered clear glass on 50mm x 150mm Aluminum powder
coated Frame attached 3.40m x 2.30m, Fixed window (on
both sides) w/ complete doors and windows hardware access.
Tempered clear glass on 50mm x 150mm Aluminum powder
coated Frame attached 3.36m x 2.25m, fixed window (on both
sides) w/ completed doors and windows hardware accessories
coated Frame attached 1.80m x 2.30m, fixed window w/
complete doors and windows hardware accessories
coated Frame attached 2.36m x 2.30m, fixed window (on both sides) w/
D-12 0.90m x 2.10 GA#16 Pressed Galvalume steel panel w/ honeycomb 3.00 set/s
insulaion on GA#14 Galvalume steel rabbet jamb, painted w/
epoxy enamel with complete door hardware accessories.
D-13 1.00m x 2.15m GA#16 Pressed Galvalume steel panel w/ honeycomb 2.00 set/s
epoxy enamel with complete door hardware accessories. (stainless pull handle)
epoxy enamel with complete door hardware accessories. (lever type)
D-18 1.00m x 2.10m GA#16 Pressed Galvalume steel louver blade 1.00 set/s
on GA#14 tubular frame single rabbet jamb, painted w/
epoxy paint finish with complete door hardware accessories.
RUD-01 1.5M X 2.6M Fire Shutter Roll Up Door w/ Drift Curtain, GA #18 2.00 set/s
Galvalume sheet painted with epoxy enamel. Manual/Automatic
operated with peep hole.
RUD-02 3.00m x 4.00m Fire Shutter Roll Up Door w/ Drift Curtain, GA #18 2.00 set/s
Galvalume enamel sheet painted with epoxy. Manually
operated with peep hole.
Windows
W-1 0.60m x 0.60m, 12mm thk tempered glass on 50mm x 150mm 2.00 set/s
aluminum powder coated frame, fixed window with complete
window hardware and accessories
aluminum powder coated frame, fixed and awning clerestory window with complete
Material Cost

Skilled Worker 5 30
Common Worker 5 30
Labor Cost
A Doors and Windows Total Material Cost
B Doors and Windows Total Labor Cost
D Doors and Windows Total Direct Cost
INDIRECT COSTS
1. OCM (0% - 8% of TDC) 5.00% timated Direct Cost
2. Contractor's Profit (0% - 8%of TDC) 5.00% timated Direct Cost
Submitted by:
Signature:
Name: JOHN CHRISTIAN M. VALENZU
Qty. Unit
85.00 sets
Unit Cost Amount
240,000.00 240,000.00
-
-
-
-
480,000.00 480,000.00
-
-
-
-
120,000.00 120,000.00
-
-
-
-
240,000.00 240,000.00
-
-
-
-
240,000.00 480,000.00
-
-
-
-
120,000.00 120,000.00
-
-
-
-
180,000.00 180,000.00
-
-
-
-
180,000.00 180,000.00
-
-
-
-
90,000.00 90,000.00
-
-
-
-
150,000.00 450,000.00
-
-
-
-
120,000.00 120,000.00
-
-
-
-
14,000.00 42,000.00
-
-
-
14,000.00 28,000.00
-
-
-
14,000.00 42,000.00
-
-
-
14,000.00 70,000.00
-
-
-
14,000.00 28,000.00
-
-
-
14,000.00 14,000.00
-
-
-
14,000.00 14,000.00
-
-
-
10,000.00 20,000.00
-
-
-
24,000.00 48,000.00
-
-
-
-
12,000.00 24,000.00
-
-
-
22,000.00 88,000.00
-
-
-
32,000.00 192,000.00
-
-
-
32,000.00 32,000.00
-
-
-
42,000.00 42,000.00
-
-
-
48,000.00 48,000.00
-
-
-
95,000.00 95,000.00
-
-
-
95,000.00 950,000.00
-
-
-
95,000.00 475,000.00
-
-
-
95,000.00 760,000.00
-
-
-
190,000.00 190,000.00
-
-
-
290,000.00 580,000.00
-
-
-
290,000.00 290,000.00
-
-
-
290,000.00 580,000.00
-
-
-
335,000.00 335,000.00
-
-
-
335,000.00 335,000.00
-
-
-
380,000.00 1,140,000.00
-
-
........ 9,162,000.00
RATE/DAY
700.00 21,000.00
500.00 75,000.00
400.00 60,000.00
........ 156,000.00
9,162,000.00
156,000.00
9,318,000.00
465,900.00
465,900.00
931,800.00
512,490.00
1,444,290.00
16,991.65
10,762,290.00
126,615.18

ctober 15, 2022

3.06 Miscellaneous Works
3.06.01 Signage
A Materials
0.80m x 0.10m x 6mm thk Stainless Steel Airport Name Fully Welded on 2.00 sets
50mm x 50mm x 6mm thk steel angle bar (TANDAG AIRPORT)
50mm thk x 50mm thk x 6mm thk x 6m Angle Bar 15.00 pcs
Welding Rod, E6011 5.00 kgs
Clear Non-glare Acrylic, 1mm height raised letter with Braille included in
sign (see details)
300mm x 3250mm x 100mm thk (Departure) 2.00 sets
300mm x 2400mm x 100mm thk (Arrival) 2.00 sets
Material Cost

Skilled Worker 3 6
Labor Cost
3.06.02 PWD Ramp-up & Railings

A Materials
40mm dia x 6m Stainless Steel Pipe Railing 25.00 pcs
10mm dia Stainless Steel Pipe Railing 5.00 pcs
SS Welding Rod (20 kgs/box) 1.00 box
Oxygen and Acetylene 2.00 sets
Paint Brush 4" 5.00 pcs
Material Cost

Skilled Worker 2 6
Common Worker 3 6
Labor Cost
A Miscellaneous Works Total Material Cost

B Miscellaneous Works Total Labor Cost
D Miscellaneous Works Total Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
80,000.00 160,000.00
-
1,998.00 29,970.00
125.00 625.00
-
-
7,500.00 15,000.00
5,000.00 10,000.00
........ 215,595.00
RATE/DAY
700.00 4,200.00
500.00 9,000.00
........ 13,200.00
1,498.00 37,450.00
498.00 2,490.00
4,500.00 4,500.00
1,150.00 2,300.00
625.00 1,250.00
98.00 490.00
........ 48,480.00
-
RATE/DAY
700.00 4,200.00
500.00 6,000.00
400.00 7,200.00
........ 17,400.00
264,075.00
30,600.00
294,675.00
14,733.75
14,733.75
29,467.50
16,207.13
45,674.63
45,674.63
340,349.63
340,349.63

ctober 15, 2022

3.07 Furniture
A Materials
4 - Seater Perforated Seat Stainless Gang Chair 40.00 sets
- 1.5mm thick iron seat and back
- Stainless armrest and base
- Powder Coated
3 seater Sofa with foam - Upholstered in fabric with solid wood base, 2.00 sets
loose back, fix seatrest
1 seater Sofa with foam - Upholstered in fabric with solid wood base, 2.00 sets
loose back, fix seatrest
Center Table w/ top glass and woodne base 1.00 set
Side Table w/ top glass and wooden base 2.00 sets
7.2 cu. Ft/205.0L Two Door Refrigerator, Inverter Compressor, 1.00 set
Green Ion Deodorization, Anti-Bacterial Gasket, LED Lighting, Express
Cool, Tempered Glass Shelves, R600a Refrigerant
3/4" MDF, 1mm thk 2 door Hanging Laminated Cabinet Finish complete 1.00 set
hardware and accessories
Material Cost
A Furniture Total Material Cost
D Furniture Works Total Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
49.00 sets
Unit Cost Amount
25,000.00 1,000,000.00
-
-
-
20,000.00 40,000.00
-
5,000.00 10,000.00
-
3,000.00 3,000.00
3,000.00 6,000.00
25,000.00 25,000.00
-
-
5,000.00 5,000.00
........ 1,089,000.00
1,089,000.00
1,089,000.00
54,450.00
54,450.00
108,900.00
59,895.00
168,795.00
3,444.80
1,257,795.00
25,669.29

ctober 15, 2022

4.01 Lighting and Power Conduits Fittings
A Materials
20mm diameter x 3m PVC Pipe 740.00 pcs
15mm diameter Flexible Metal Conduit x 30m 10.00 rolls
20mm diameter PVC Coupling 370.00 pcs
20mm diameter PVC Male Adapter w/ nut 1,480.00 pcs
Material Cost
B Labor QTY DAYS

Master Electrician 1 21
Skilled Worker 2 21
Common Worker 1 21
Labor Cost
A LIGHTING AND POWER CONDUITS AND FITTINGS MATERIAL COST
B LIGHTING AND POWER CONDUITS AND FITTINGS LABOR COST
D LIGHTING AND POWER CONDUITS AND FITTINGS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
2,304.00 li.m.
Unit Cost Amount
98.00 72,520.00
1,500.00 15,000.00
8.00 2,960.00
8.00 11,840.00
........ 102,320.00
- -
RATE/DAY
700.00 14,700.00
500.00 21,000.00
400.00 8,400.00
........ 44,100.00
102,320.00
44,100.00
146,420.00
7,321.00
7,321.00
14,642.00
8,053.10
22,695.10
9.85
169,115.10
73.40

ctober 15, 2022

4.02 Wires & Cables
A Materials
3.5mm² THHN/THWN-2, 600V, 90°C x 150m 58.00 rolls
Copper Wire (UL Listed)
Material Cost
B Labor QTY DAYS

Skilled Worker 2 21
Common Worker 1 21
Labor Cost
A WIRES AND CABLES MATERIAL COST
B WIRES AND CABLES LABOR COST
D WIRES AND CABLES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
58.00 rolls
Unit Cost Amount
3,950.00 229,100.00
........ 229,100.00
RATE/DAY
700.00 14,700.00
500.00 21,000.00
400.00 8,400.00
........ 44,100.00
229,100.00
44,100.00
273,200.00
13,660.00
13,660.00
27,320.00
15,026.00
42,346.00
730.10
315,546.00
5,440.45

ctober 15, 2022

4.03 Electrical Wiring Devices
A Materials
Simplex Universal Convenience Outlet with Ground, 16A, 250V 19.00 sets
Duplex Universal Convenience Outlet with Ground, 16A, 250V 41.00 sets
with mounting and device plate cover
One-Gang Switch, 16A,250V,wide series with mounting strap and 8.00 sets
device plate cover
Two-Gang Switch, 16A,250V,wide series with mounting strap and 20.00 sets
device plate cover
Three-Gang Switch, 16A,250V,wide series with mounting strap and 15.00 sets
device plate cover
Material Cost
B Labor QTY DAYS

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A ELECTRICAL WIRING DEVICES MATERIAL COST
B ELECTRICAL WIRING DEVICES LABOR COST
D ELECTRICAL WIRING DEVICES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
103.00 sets
Unit Cost Amount
148.00 2,812.00
198.00 8,118.00
-
148.00 1,184.00
-
198.00 3,960.00
-
248.00 3,720.00
........ 19,794.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
19,794.00
14,700.00
34,494.00
1,724.70
1,724.70
3,449.40
1,897.17
5,346.57
51.91
39,840.57
386.80
ctober 15, 2022

4.04 Lighting Fixtures
A Materials
150mm diameter Recessed mounted vertical downlight fixture 143.00 sets
with glass diffuserm powder coat finish casing and matte
aluminum reflector and 1x12 watts LED bulb, 20,000 life hour,
960 lumens, 180V-264V, 60Hz.
337mm diameter x 320mm high bay 150 watts vertically 18.00 sets
suspended LED luminaire with energy efficient driver, 30,000 life hr
15000 lumens, 100-300V, 60Hz.
100mm diameter LED Recessed Downlight Fixture with 6W LED, 12.00 sets
25,000 life hour, 360 lumens, 100-240V, 60 Hz
200mm diameter LED Recessed Downlight Fixture with 15W LED, 72.00 sets
20,000 life hour, 1000 lumens, 110-240V, 60 Hz
1200mm surface mounted box type lighting fixture with 1x18W 8.00 sets
(T-5) LED tube, 1800 lumens, 165-250V, 60Hz
900mm surface mounted box type lighting fixture with 1x15W 30.00 sets
(T-5) LED tube, 1400 lumens, 165-250V, 60Hz
150mm diameter x 250mm Surface mounted vertical round down 44.00 sets
light fixture with glass diffuser and 1x12W LED bulb, 20,000 life hour,
960 lumens, 180-264, 60 Hz
LED Strip light, IP 65, 120 LED/m, 50 000 life hour, 230V, 60Hz, 7.00 sets
(5m cuttable every 1 meter)
2 x 3 Watts, 230V, 60Hz, LED Emergency Light and 3 hours 19.00 pcs
emergency operation
5 watts, 230V, 60Hz LED Exit Sign with acrylic plastic light diffuser 6.00 pcs
Wall/Ceiling mounted and 3 hours emergency operation
Material Cost
B Labor QTY DAYS

Skilled Worker 2 21
Common Worker 1 21
Labor Cost
A LIGHTING FIXTURES MATERIAL COST
B LIGHTING FIXTURES LABOR COST
D LIGHTING FIXTURES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
405.00 sets
Unit Cost Amount
550.00 78,650.00
-
-
-
8,500.00 153,000.00
-
-
280.00 3,360.00
-
480.00 34,560.00
-
280.00 2,240.00
-
220.00 6,600.00
-
620.00 27,280.00
-
-
1,500.00 10,500.00
-
6,000.00 240,000.00
-
4,500.00 27,000.00
-
1,500.00 28,500.00
-
1,500.00 9,000.00
........ 620,690.00
RATE/DAY
700.00 14,700.00
500.00 21,000.00
400.00 8,400.00
........ 44,100.00
620,690.00
44,100.00
664,790.00
33,239.50
33,239.50
66,479.00
36,563.45
103,042.45
254.43
767,832.45
1,895.88

ctober 15, 2022

4.05 Boxes and Pullboxes
A Materials
Octagonal Junction Box with cover, Deep Type 380.00 pcs
4"x2" Utility Box, Deep Type 120.00 pcs
Sqaure Junction Box 15.00 pcs
Pullbox, 300mmx300mmx100mm Gauge 16 3.00 pcs
Material Cost
B Labor QTY DAYS

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A BOXES AND PULLBOXES MATERIAL COST
B BOXES AND PULLBOXES LABOR COST
D BOXES AND PULLBOXES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
518.00 pcs
Unit Cost Amount
32.00 12,160.00
32.00 3,840.00
98.00 1,470.00
500.00 1,500.00
........ 18,970.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
18,970.00
14,700.00
33,670.00
1,683.50
1,683.50
3,367.00
1,851.85
5,218.85
10.08
38,888.85
75.08

ctober 15, 2022

4.06 ACU Conduit and Fittings
A Materials li.m.
32mm diameter PVC Male Adapter w/ nut 40.00 pcs
32mm diameter Flexible Metal Conduit x 1m 40.00 lm
20mm diameter Flexible Conduit x 100m 4.00 rolls
Material Cost
B Labor QTY DAYS

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
A ACU CONDUIT AND FITTINGS MATERIAL COST
B ACU CONDUIT AND FITTINGS LABOR COST
D ACU CONDUIT AND FITTINGS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
129.00 li.m.
Unit Cost Amount
198.00 63,360.00
15.00 4,800.00
15.00 600.00
98.00 3,920.00
148.00 5,920.00
650.00 2,600.00
98.00 980.00
10.00 200.00
10.00 200.00
........ 82,580.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
82,580.00
29,400.00
111,980.00
5,599.00
5,599.00
11,198.00
6,158.90
17,356.90
134.55
129,336.90
1,002.61

ctober 15, 2022

4.07 ACU Wires & Cables
A Materials
Material Cost
B Labor QTY DAYS

Skilled Worker 2 6
Common Worker 1 6
Labor Cost
A ACU WIRES AND CABLES MATERIAL COST
B ACU WIRES AND CABLES LABOR COST
D ACU WIRES AND CABLES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
46.00 rolls
Unit Cost Amount
7,500.00 202,500.00
-
4,800.00 14,400.00
-
3,200.00 51,200.00
........ 268,100.00
- -
RATE/DAY
700.00 4,200.00
500.00 6,000.00
400.00 2,400.00
........ 12,600.00
268,100.00
12,600.00
280,700.00
14,035.00
14,035.00
28,070.00
15,438.50
43,508.50
945.84
324,208.50
7,048.01

ctober 15, 2022

4.08 Panelboard/Circuit Breaker (3 assy)
A Materials
DP (Distribution Panelboard) 1.00 assy
3Ǿ, 3W, 240V, 60HZ, WITH ground
Main: 1000AT, 250AF, 3-Pole, 240V, 25 KAIC MCCB
Branches: 2x300AT, 3-Pole, 10 KAIC 240V, Bolt-on Type
2x150AT, 3-Pole, 10 KAIC 240V, Bolt-on Type
Enclosure: NEMA-1
Materials: G.I. #16
Finished: Powder Coated Gray Finish
Panel Features: Pushlock, Grounding Lugs,
Bolted Dead Front, Directory Holder
Includes: 30 sq. mm Bare Copper Wire
Copper Clad Grounding Rod 19mm dia x 3m with connector
LPe 1.00 assy

Enclosure: NEMA-1
Materials: G.I. #16
LP1 1.00 assy

Enclosure: NEMA-1
Materials: G.I. #16
Ppe 1.00 assy
Enclosure: NEMA-1
Materials: G.I. #16
PP1 1.00 assy

Enclosure: NEMA-1
Materials: G.I. #16
PPe1 1.00 assy

Enclosure: NEMA-1
Materials: G.I. #16
Material Cost
B Labor QTY DAYS

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
A PANELBOARD/CIRCUIT BREAKER MATERIAL COST
B PANELBOARD/CIRCUIT BREAKER LABOR COST
D PANELBOARD/CIRCUIT BREAKER DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
6.00 assy
Unit Cost Amount
180,000.00 180,000.00
32,000.00 32,000.00
20,000.00 20,000.00
70,000.00 70,000.00
70,000.00 70,000.00
20,000.00 20,000.00
........ 392,000.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
392,000.00
29,400.00
421,400.00
21,070.00
21,070.00
42,140.00
23,177.00
65,317.00
10,886.17
486,717.00
81,119.50

ctober 15, 2022

4.09 Feeder/Sub Feeder Wires and Cables
A Materials
DP to Powerhouse (150 l.m.)
30 mm² THHN/THWN-2, 600V, 90°C Copper Wire (UL Listed) 450.00 li.m.
200 mm² THHN/THWN-2, 600V, 90°C Copper Wire (UL Listed) 1,350.00 li.m.
LPe to DP (11 l.m.)
8.0 mm² THHN/THWN-2, 600V, 90°C Copper Wire (UL Listed) 11.00 li.m.
LP1 to DP (10 l.m.)
PPe to DP (9 l.m.)
PPe1 to DP ( 8 l.m.)
PP1 to DP ( 7 l.m.)
Material Cost
B Labor QTY DAYS

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
A FEEDER/SUB FEEDER WIRES AND CABLES MATERIAL COST
B FEEDER/SUB FEEDER WIRES AND CABLES LABOR COST
D FEEDER/SUB FEEDER WIRES AND CABLES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,980.00 li.m.
Unit Cost Amount
198.00 89,100.00
998.00 1,347,300.00
-
58.00 638.00
148.00 4,884.00
-
98.00 980.00
248.00 7,440.00
-
198.00 1,782.00
848.00 22,896.00
-
148.00 1,184.00
298.00 7,152.00
-
198.00 1,386.00
848.00 17,808.00
........ 1,502,550.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
1,502,550.00
29,400.00
1,531,950.00
76,597.50
76,597.50
153,195.00
84,257.25
237,452.25
119.93
1,769,402.25
893.64

ctober 15, 2022

4.10 Feeder/Sub Feeder Conduits and Fittings
A Materials
DP to Powerhouse (150 l.m.)
90mm diameter x 3m PVC 150.00 pcs
90mm diameter PVC Adapter 5.00 pcs
90mm diameter PVC Elbow 10.00 pcs
LPe to DP (11 l.m.)
32mm diameter x 3m IMC 4.00 pcs
32mm diameter IMC Connector with Locknut 4.00 pcs
32mm diameter IMC Elbow 4.00 pcs
LP1 to DP (10 l.m.)
PPe to DP (9 l.m.)
PPe1 to DP ( 8 l.m.)
PP1 to DP ( 7 l.m.)
Material Cost
B Labor QTY DAYS

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A FEEDER/SUB FEEDER CONDUIT AND FITTINGS MATERIAL COST
B FEEDER/SUB FEEDER CONDUIT AND FITTINGS LABOR COST
D FEEDER/SUB FEEDER CONDUIT AND FITTINGS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
501.00 li.m.
Unit Cost Amount
420.00 63,000.00
30.00 150.00
100.00 1,000.00
20.00 3,000.00
-
700.00 2,800.00
50.00 200.00
250.00 1,000.00
-
800.00 3,200.00
100.00 400.00
350.00 1,400.00
-
1,750.00 7,000.00
200.00 800.00
1,000.00 4,000.00
-
1,750.00 5,250.00
200.00 600.00
1,000.00 3,000.00
-
800.00 2,400.00
100.00 300.00
350.00 1,050.00
........ 100,550.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
100,550.00
14,700.00
115,250.00
5,762.50
5,762.50
11,525.00
6,338.75
17,863.75
35.66
133,113.75
265.70

ctober 15, 2022

4.11 Hangers, Supports and Termination Accessories
A Materials
Eletrical Tape 15.00 pcs
G.I. Tie Wire Ga. 16 15.00 kgs
PVC Solvent Cement 400cc 15.00 cans
Material Cost
B Labor QTY DAYS

Skilled Worker 2 1
Common Worker 1 1
Labor Cost
A HANGERS, SUPPORTS AND TERMINATION ACCESSORIES MATERIAL COST
B HANGERS, SUPPORTS AND TERMINATION ACCESSORIES LABOR COST
D HANGERS, SUPPORTS AND TERMINATION ACCESSORIES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
30.00 450.00
80.00 1,200.00
200.00 3,000.00
........ 4,650.00
RATE/DAY
700.00 700.00
500.00 1,000.00
400.00 400.00
........ 2,100.00
4,650.00
2,100.00
6,750.00
337.50
337.50
675.00
371.25
1,046.25
1,046.25
7,796.25
7,796.25

ctober 15, 2022

4.12 Data and Telephone System
A Materials
25mm diameter x 3m EMT 70.00 pcs
25mm diameter EMT Coupling 70.00 pcs
25mm diameter EMT Connector 20.00 pcs
Data and Voice Outlet with plate and bracket (duplex) 8.00 sets
Pop-up, Silver, Aluminum Diecast Floor mounted Cat-6 Modular 4.00 sets
Data and Voice Outlet with plate and bracker (duplex)
Network Switch (24 Ports) 1.00 unit
42U Rack with complete accessories 1.00 assy
4-Pair CAT6 UTP Cable x 305m 2.00 rolls
4x2 Utility Box - GI (Ga. 16) 10.00 pcs
Pullbox, 300mmx300mmx100mm Guage 16 1.00 pcs
Material Cost
B Labor QTY DAYS

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
A DATA AND TELEPHONE SYSTEM MATERIAL COST
B DATA AND TELEPHONE SYSTEM LABOR COST
D DATA AND TELEPHONE SYSTEM DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
298.00 20,860.00
35.00 2,450.00
35.00 700.00
600.00 4,800.00
1,800.00 7,200.00
-
25,000.00 25,000.00
10,000.00 10,000.00
5,000.00 10,000.00
32.00 320.00
500.00 500.00
........ 81,830.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
81,830.00
29,400.00
111,230.00
5,561.50
5,561.50
11,123.00
6,117.65
17,240.65
17,240.65
128,470.65
128,470.65
ctober 15, 2022

5.01 Air-Conditioning Works
A Materials
7.0 HP Inverter Floor Standing Type Air-Conditioning Unit with complete standar 20.00 sets
accessories (indoor unit, outdoor unit, remote control, circuit breaker in NEMA-3R
Enclosure and other standard fittings
Power Supply: 220-240V, 3Ph, 60Hz
Refrigerant Type: R-410a/R-32
4.0 HP Inverter Floor Standing Type Air-Conditioning Unit with complete standar 1.00 set
accessories (indoor unit, outdoor unit, remote control, circuit breaker in NEMA-3R
Power Supply: 220-240V, 1Ph, 60Hz
Inverter Multi Split Wall Mounted Type Air-Conditioning Unit w/ complete standar 1.00 set
accessories (indoor units, outdoor unit, remote control, circuit breaker in NEMA-3R
capacity: Outdoor Unit - 4.0HP
Indoor units - 2 units 1.5HP & 2 units 1.0 HP
Power Supply : 220 - 240V, 1Ph, 60 Hz
Indoor units - 2 units 2.0HP & 1 unit 1.5 HP
Indoor units - 4 units 1.0HP
Copper Tube Soft Drawn 3/4" dia. X 0.028 tihckness x 15.0m 20.00 pcs
Copper Tube Coupling 3/4" 5.00 pcs
Rubber Insulation 3/4" I.D. 3/4" thickness x 1.8m 145.00 pcs
Polyehtylene Tape (White) 30.00 rolls
40mm dia. PVC Pipe x 3m (drain pipe) 5.00 pcs
25mm dia. PVC Tee 2.00 pcs
40mm dia x 25mm dia PVC Tee Reducer 2.00 pcs
32mm dia x 25mm dia PVC Tee Reducer 2.00 pcs
40mm dia PVC Elbow 5.00 pcs
40mm dia PVC Coupling 5.00 pcs
40mm x 32mm dia PVC Coupling Reducer 2.00 pcs
32mm x 25mm dia PVC Coupling Reducer 2.00 pcs
G.I. Sheet Ga. 22 x 4 'x 8' 25.00 pcs
Angel Bar 50mm x 50mmx 6mm x 6m 25.00 pcs
1/4" dia. X 3 Hanger Rod (Threaded) 20.00 pcs
4" Clevis Hanger with bolt and nut 20.00 pcs
Refrigrant R-410a/R-32, 11.3 kgs. 5.00 tanks
Material Cost

Foreman 1 70
Skilled Worker 3 70
Common Worker 1 70
Labor Cost

Portable Welding Machine 1 21
Portable Generator Set, 10 KVA 1 21
H-Frame (2 pcs frame, 2pcs cross brace, 4 pcs joint pin) 10 21
Catwalk (G.I.) 0.50 x 1.80m 5 21
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,172.00 sq.m.
Unit Cost Amount
160,000.00 3,200,000.00
95,000.00 95,000.00
190,000.00 190,000.00
190,000.00 190,000.00
190,000.00 190,000.00
3,900.00 78,000.00
3,200.00 3,200.00
2,600.00 2,600.00
1,900.00 53,200.00
1,200.00 9,600.00
20.00 100.00
10.00 100.00
10.00 50.00
220.00 31,900.00
200.00 1,000.00
180.00 2,700.00
160.00 35,200.00
140.00 14,000.00
150.00 4,500.00
320.00 1,600.00
220.00 1,100.00
180.00 5,400.00
25.00 50.00
25.00 50.00
25.00 50.00
25.00 125.00
25.00 250.00
25.00 1,250.00
20.00 100.00
15.00 75.00
10.00 100.00
30.00 60.00
25.00 50.00
850.00 21,250.00
1,998.00 49,950.00
50.00 1,000.00
150.00 3,000.00
2,480.00 12,400.00
3,600.00 18,000.00
........ 4,217,010.00
- -
RATE/DAY
700.00 49,000.00
500.00 105,000.00
400.00 28,000.00
........ 182,000.00
RATE/DAY
1,000.00 21,000.00
2,000.00 42,000.00
8.00 1,680.00
8.00 840.00
………. 65,520.00
4,217,010.00
182,000.00
65,520.00
4,464,530.00
223,226.50
223,226.50
446,453.00
245,549.15
692,002.15
590.45
5,156,532.15
4,399.77

ctober 15, 2022

5.02 Ventilation Works
A Materials
12" Ceiling Mounted Type Exhaust Fan, 220-240V, 50-60 Hz, 1 Ph 14.00 sets
with complete standard accessories
100mm dia x 3.0m PVC Pipe (Exhaust Duct) 18.00 pcs
Stainless Steel Vent Cap with insect screen (100mmǾ applicable pipe) 10.00 pcs
1/4" dia x 3m Hanger Rod (Threaded) 5.00 pcs
4" Clevis Hanger with bolt and nut 10.00 pcs
Material Cost

Foreman 1 6
Skilled Worker 3 6
Common Worker 1 6
Labor Cost
C Equipment QTY DUR. (Month)

Catwalk (G.I.) 0.50 x 1.80m 5 1
Equipment Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
1. OCM (0% - 8% of EDC) 5.00% of Estimated Direct Cost
2. Contractor's Profit (0% - 8%of EDC) 5.00% of Estimated Direct Cost
Submitted by:
Signature:
Qty. Unit
14.00 sets
Unit Cost Amount
1,500.00 21,000.00
-
1,200.00 21,600.00
50.00 250.00
75.00 375.00
900.00 9,000.00
50.00 250.00
150.00 1,500.00
........ 53,975.00
- -
RATE/DAY
700.00 4,200.00
500.00 9,000.00
400.00 2,400.00
........ 15,600.00
RATE/MONTH
8.00 80.00
8.00 40.00
………. 120.00
53,975.00
15,600.00
120.00
69,695.00
3,484.75
3,484.75
6,969.50
3,833.23
10,802.73
771.62
80,497.73
5,749.84
ctober 15, 2022

5.03 FDAS and Fire Extinguisher
A Materials
Stand-Alone Smoke Detector w/ base, built-in sounder and batteries 30.00 sets
Alarm Sound Level: 85 dB or more
Fire Alarm Horn w/ Strobe, 15-100 cd (candela) with complete accessories 9.00 sets
Manual Pull Station, 24-30 Vdc 9.00 sets
1.25mm² TF Twisted Pair x 150m Copper Wire (UL Listed) 1.00 roll
10 lbs ABC Dry Chemical Portable Fire Extinguisher with wall bracket 22.00 sets
Material Cost

Foreman 1 14
Skilled Worker 3 14
Common Worker 1 14
Labor Cost
C Equipment QTY DUR. (Month)

Catwalk (G.I.) 0.50 x 1.80m 5 1
Equipment Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,159.00 sq.m.
Unit Cost Amount
1,250.00 37,500.00
-
1,250.00 11,250.00
1,250.00 11,250.00
3,500.00 3,500.00
1,500.00 33,000.00
........ 96,500.00
- -
RATE/DAY
700.00 9,800.00
500.00 21,000.00
400.00 5,600.00
........ 36,400.00
RATE/MONTH
8.00 80.00
8.00 40.00
………. 120.00
96,500.00
36,400.00
120.00
133,020.00
6,651.00
6,651.00
13,302.00
7,316.10
20,618.10
17.79
153,638.10
132.56
ctober 15, 2022

6.00 PLUMBING WORKS
6.01 Site Works
(requires labor only)
Excavation - 109 cu.m
Backfill - 109 cu.m
A Materials QTY UNIT
Gravel Bedding (Catch Basin, Septic Tank & Trench Drain)
Gravel (G1) 5.00 CU.M
Sand Bedding (Ground Pipe Trenches)
Sand 10.00 CU.M
Material Cost

Skilled Worker 2 14
Common Worker 2 14
Labor Cost
A SITE WORKS MATERIAL COST
B SITE WORKS LABOR COST
D SITE WORKS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
218.00 cu.m
Unit Cost Amount
UNIT COST TOTAL AMOUNT
800.00 4,000.00
-
800.00 8,000.00
........ 12,000.00
- -
RATE/DAY TOTAL RATE
700.00 9,800.00
500.00 14,000.00
400.00 11,200.00
........ 35,000.00
12,000.00
35,000.00
47,000.00
2,350.00
2,350.00
4,700.00
2,585.00
7,285.00
33.42
54,285.00
249.01

ctober 15, 2022

6.00 PLUMBING WORKS
6.02 Sewer Line System
A Materials
Soil Pipe/Waste Pipe (137.40 li. M.)
107mmǾ x 3m uPVC Pipe, Series 1000 38.00 pcs
57mmǾ SS P-Trap 15.00 pcs
57mmǾ PVC P-Trap 5.00 pcs
107x107x107mm Ǿ uPVC Wye 30.00 pcs
107x107mm Ǿ uPVC 45deg Elbow 30.00 pcs
100mmǾ uPVC Cleanout Set 15.00 pcs
100mmx100mm SS Access Cover 15.00 pcs
150mmǾ Brass Countersunk Plug 5.00 pcs
Solvent Cement (400cc) 5.00 cans
Underground Sewer Line Tape (Green) - 3" x 1000' per roll 1.00 rolls
Pipe Hanger and Support 50.00 sets
Vent Pipe (182.70 li.m)
82x82x82mm Ǿ uPVC Tee 5.00 pcs
57x57mm Ǿ uPVC 90deg elbow 80.00 pcs
Solvent Cement (400cc) 5.00 pcs
Material Cost
B Labor DUR. (DAYS)

Skilled Worker 2 7
Common Worker 2 7
Labor Cost
A SEWER LINE SYSTEM MATERIAL COST
B SEWER LINE SYSTEM LABOR COST
D SEWER LINE SYSTEM DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
320.00 li.m.
Unit Cost Amount
980.00 37,240.00
350.00 6,300.00
280.00 4,200.00
120.00 600.00
180.00 5,400.00
150.00 4,500.00
80.00 2,400.00
30.00 900.00
100.00 1,500.00
150.00 750.00
350.00 5,250.00
1,750.00 8,750.00
200.00 1,000.00
5,000.00 5,000.00
125.00 6,250.00
-
750.00 9,000.00
350.00 17,500.00
120.00 600.00
30.00 2,400.00
75.00 6,000.00
200.00 1,000.00
125.00 6,250.00
........ 132,790.00
- -
RATE/DAY TOTAL RATE
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
132,790.00
17,500.00
150,290.00
7,514.50
7,514.50
15,029.00
8,265.95
23,294.95
72.80
173,584.95
542.45

ctober 15, 2022

6.00 PLUMBING WORKS
6.03 Waterline System
A Materials
50mmǾx4m PPR Pipe, PN20 18.00 pcs
50mmǾ PPR Coupling 20.00 pcs
50mmǾ PPR 90 deg Elbow 5.00 pcs
32x32x32mm Ǿ PPR Tee 10.00 pcs
50x32mm Ǿ PPR Reducer 5.00 pcs
32x40mm Ǿ PPR Increaser 20.00 pcs
40mmǾ PPR End Cap 20.00 pcs
15mmǾ x 300mm Flexible Hose 20.00 pcs
15mmǾ x 300mm SS Nipple 30.00 pcs
32mmǾ PPR Compact Ball Valve 15.00 pcs
25x15mmǾ SS Four-way Angle Valve 20.00 pcs
Teflon Tape 25.00 pcs
Underground Waterline Tape (Blue) - 2" x 1000' per roll 1.00 roll
Material Cost

Skilled Worker 2 14
Common Worker 2 14
Labor Cost

Heat Fusing Machine 1 14
Equipment Cost
A WATERLINE SYSTEM MATERIAL COST
B WATERLINE SYSTEM LABOR COST
C WATERLINE SYSTEM EQUIPMENT COST
D WATERLINE SYSTEM DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
292.80 li.m.
Unit Cost Amount
1,400.00 25,200.00
720.00 25,920.00
420.00 3,360.00
280.00 2,240.00
40.00 800.00
20.00 400.00
15.00 150.00
10.00 100.00
40.00 200.00
30.00 150.00
20.00 100.00
40.00 400.00
30.00 150.00
15.00 75.00
15.00 75.00
15.00 75.00
15.00 300.00
15.00 150.00
15.00 450.00
25.00 500.00
15.00 600.00
10.00 400.00
120.00 2,400.00
50.00 1,500.00
80.00 800.00
100.00 2,000.00
100.00 1,500.00
1,500.00 30,000.00
20.00 500.00
3,000.00 3,000.00
........ 103,495.00
- -
RATE/DAY TOTAL RATE
700.00 9,800.00
500.00 14,000.00
400.00 11,200.00
........ 35,000.00
RATE/DAY TOTAL RATE

1,000.00 14,000.00
………. 14,000.00
103,495.00
35,000.00
14,000.00
152,495.00
7,624.75
7,624.75
15,249.50
8,387.23
23,636.73
80.73
176,131.73
601.54

ctober 15, 2022

6.00 PLUMBING WORKS
6.04 Storm Drainage System
A Materials
107mmǾ Cast Iron Body, Brass Dome Gutter Drain 48.00 sets
Galvanized Flat Bar Pipe Support 150.00 sets
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost
A STORM DRAINAGE SYSTEMS MATERIAL COST
B STORM DRAINAGE SYSTEMS LABOR COST
D STORM DRAINAGE SYSTEMS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
372.70 li.m.
Unit Cost Amount
1,498.00 104,860.00
998.00 47,904.00
175.00 875.00
125.00 625.00
98.00 490.00
148.00 740.00
275.00 1,375.00
300.00 1,500.00
200.00 4,000.00
2,000.00 96,000.00
100.00 15,000.00
........ 273,369.00
- -
RATE/DAY TOTAL RATE
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
273,369.00
17,500.00
290,869.00
14,543.45
14,543.45
29,086.90
15,997.80
45,084.70
120.97
335,953.70
901.41
ctober 15, 2022

6.00 PLUMBING WORKS
6.05 Septic Tank, Catch Basin and Trench Drain
A Materials
Septic Tank 1 (10.15 cu.m)
Portland Cement (40kg per bag) 48.00 bags
Sand 4.00 cu.m
Gravel (3/4") 4.00 cu.m
6" Nonbearing CHB 288.00 pcs
12mmǾ DRSB, 6 meters 48.00 pcs
1/2" x 4' x 8" Ordinary Plywood 2.00 pcs
2" x 2" Form Lumber 20.00 bd.ft
Bituminous Paint (4L) 1.00 can
Sand 10.00 cu.m
Gravel (3/4") 10.00 cu.m
CATCH Basin (4.14 cu.m)
Sand 8.00 cu.m
Gravel (3/4") 8.00 cu.m
10mmǾ DRSB, 6 meters 20.00 kgs
#16 G.I. Tie Wire 20.00 pcs
1/2" x 4' x 8" Ordinary Plywood 3.00 bd.ft
2" x 2" Form Lumber 40.00 can
16mmØ SS Hexagonal Nut 6.00 pcs
Material Cost

Skilled Worker 2 14
Common Worker 2 14
Labor Cost

One bagger concrete mixer 1 7
Equipment Cost
A SEPTIC TANK AND CATCH BASIN MATERIAL COST
B SEPTIC TANK AND CATCH BASIN LABOR COST
C SEPTIC TANK AND CATCH BASIN EQUIPMENT COST
D SEPTIC TANK AND CATCH BASIN DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
45.10 cu.m
Unit Cost Amount
248.00 11,904.00
800.00 3,200.00
800.00 3,200.00
25.00 7,200.00
238.00 11,424.00
80.00 960.00
550.00 1,100.00
25.00 500.00
1,500.00 1,500.00
98.00 294.00
80.00 80.00
-
248.00 29,760.00
800.00 8,000.00
800.00 8,000.00
25.00 13,750.00
238.00 29,750.00
80.00 2,000.00
550.00 1,650.00
25.00 1,000.00
1,500.00 4,500.00
98.00 392.00
80.00 80.00
-
248.00 23,808.00
800.00 6,400.00
800.00 6,400.00
20.00 10,500.00
238.00 28,560.00
168.00 3,360.00
80.00 1,600.00
550.00 1,650.00
25.00 1,000.00
750.00 4,500.00
80.00 160.00
........ 228,182.00
- -
RATE/DAY TOTAL RATE
700.00 9,800.00
500.00 14,000.00
400.00 11,200.00
........ 35,000.00
RATE/DAY TOTAL RATE

1,000.00 7,000.00
1,000.00 7,000.00
………. 14,000.00
228,182.00
35,000.00
14,000.00
277,182.00
13,859.10
13,859.10
27,718.20
15,245.01
42,963.21
952.62
320,145.21
7,098.56

ctober 15, 2022

6.00 PLUMBING WORKS
6.06 Fixtures and Accessories
A Materials
Oval Undercounter Lavatory with Faucet, Double Handle Lever, 16.00 sets
Complete Fittings and Accessories
Drop-in Double Bowl Stainless Steel Kitchen Sink with Faucet 1.00 sets
Drop-in Single Bowl Stainless Steel Kitchen Sink with Faucet 1.00 sets
AND Complete Fittings
Water Closet Vitreous - elongated with flushmeter valve and 20.00 sets
Urinal Vitreous - Stall Type with flushometer valve and 9.00 sets
Lavatory Vitreous - Pedestal Type with lever faucet mechanism with 4.00 sets
Complete Accessories and Fittings
Stainless Steel Hygeine Spray with 20.00 sets
100x100mm Stainless Steel Floor Drain 24.00 sets
Stainless Steel Slop Sink w/ Faucet and Complete Accessories 2.00 sets
Stainless Steel Wall Faucet with Adaptor 1.00 sets
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost
A FIXTURES AND ACCESSORIES MATERIAL COST
B FIXTURES AND ACCESSORIES LABOR COST
D FIXTURES AND ACCESSORIES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
6,800.00 108,800.00
-
5,800.00 5,800.00
-
2,800.00 2,800.00
-
6,800.00 136,000.00
-
7,800.00 70,200.00
-
6,800.00 27,200.00
-
980.00 19,600.00
-
750.00 18,000.00
15,000.00 30,000.00
750.00 750.00
........ 419,150.00
- -
RATE/DAY TOTAL RATE
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
419,150.00
17,500.00
436,650.00
21,832.50
21,832.50
43,665.00
24,015.75
67,680.75
67,680.75
504,330.75
504,330.75

ctober 15, 2022

7.00 SUPPLY AND INSTALLATION OF BAGGAGE HANDLING SYSTEM
A Materials
Out of Gauge Weighing Scale complete with 500 kg load cells, remote LCD 4.00 sets
Indicator and other standard accessories
Dimension: 1,200mm length x 1,000mm width x 130mm height
Capacity: 150 kg with overload capacity up to 750 kg.
Baggage Claim Carousel, "O" Shape, Flat Type complete with cladding, 1.00 set
frames, control panel, VFD, circuit breaker, overload relays, contactors,
switches, wirings, emergency stop buttons, tower light w/ buzzer alarm,
leveling foot pad and other standard accessories
Dimension: 25m equivalent straight length x 1,012mm width x 400mm height
Drive: 220-240 V, 60Hz, 3 Ph, 2 x 2.2 KW motor
Slat: 1,000 mm W x 5mm T Overlapping rubber slat
Cladding: Stainless Steel 304, 3mm thick Hairline finished (Passenger Side)
Mild Steel, 3mm thick, Primed and Painted (Air Side)
Center in-fill: Enclosed and finished by fine rated/marine plywood
Support by metal framework and covered with carpeting
Draft Curtain, 1,200mm x 1,200mm, overlapping, complete with standard 2.00 sets
accessories
Shipping, Delivery and Transportation 1.00 lot

Material Cost

Foreman 1 56
Skilled Worker 2 56
Common Worker 2 56
Labor Cost

Portable Generator Set, 10KVA 1 28
Equipment Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
200,000.00 800,000.00
-
-
-
-
3,500,000.00 3,500,000.00
-
-
-
-
-
-
-
-
-
-
50,000.00 100,000.00
-
300,000.00 300,000.00
-
2,480.00 4,960.00
........ 4,704,960.00
- -
RATE/DAY
700.00 39,200.00
500.00 56,000.00
400.00 44,800.00
........ 140,000.00
RATE/DAY
1,000.00 28,000.00
2,000.00 56,000.00
........ 84,000.00
4,704,960.00
140,000.00
84,000.00
4,928,960.00
246,448.00
246,448.00
492,896.00
271,092.80
763,988.80
763,988.80
5,692,948.80
5,692,948.80

ctober 15, 2022
DESCRIPTION: CONSTRUCTION OF CONTROL TOWER BUILDING

H CONSTRUCTION OF CONTROL TOWER BUILDING
1.00 SITE WORKS
Excavation 893.39 cu.m.
Backfill - 499.61 cu.m
A Materials
Gravel Bedding, G-1 (delivered on site) 40.00 cu.m.
Material Cost

Skilled Worker 4 14
Common Worker 6 14
Labor Cost

Vibratory Single Smooth Drum Roller, 10MT 1 1
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,454.00 cu.m.
Unit Cost Amount
800.00 32,000.00
........ 32,000.00
- -
RATE/DAY
700.00 9,800.00
500.00 28,000.00
400.00 33,600.00
........ 71,400.00
RATE/DAY
14,000.00 14,000.00
12,000.00 12,000.00
10,000.00 30,000.00
16,000.00 16,000.00
………. 72,000.00
32,000.00
71,400.00
72,000.00
175,400.00
8,770.00
8,770.00
17,540.00
9,647.00
27,187.00
18.70
202,587.00
139.33
ctober 15, 2022

2.01 Pile Driving Works
A Materials
400mm x 40mm x 18m Driven Pile - 5000psi 3,402.00 li.m.
Material Cost

Skilled Worker 4 56
Common Worker 6 56
Labor Cost

Truck Mounted Crane, (41-45 MT) 1 56
Diesel Pile Hammer, Mitsubishi, MH35 - DSL 10.5 ton 1 56
Drop Hammer 1 56
Cutting Outfit 1 56
Jack hammer 1 56
51-100kW Generator Set 1 56
Air Compressor (355-450 cfm) 1 56
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
3,402.00 li.m.
Unit Cost Amount
2,500.00 8,505,000.00
........ 8,505,000.00
- -
RATE/DAY
700.00 39,200.00
500.00 112,000.00
400.00 134,400.00
........ 285,600.00
RATE/DAY
16,000.00 896,000.00
8,000.00 448,000.00
2,000.00 112,000.00
1,000.00 56,000.00
1,000.00 56,000.00
4,000.00 224,000.00
4,000.00 224,000.00
………. 2,016,000.00
8,505,000.00
285,600.00
2,016,000.00
10,806,600.00
540,330.00
540,330.00
1,080,660.00
594,363.00
1,675,023.00
492.36
12,481,623.00
3,668.91
ctober 15, 2022

2.02 Concrete Works
A Materials
Ready Mix, 5000psi at 28 days (Delivered on site) 745.00 cu.m
28 mm Ǿ x 6m DRSB, G60 470.00 pcs
25 mm Ǿ x 6m DRSB, G60 235.00 pcs
20 mm Ǿ x 6m DRSB, G60 4,380.00 pcs
16 mm Ǿ x 6m DRSB, G60 2,300.00 pcs
12 mm Ǿ x 6m DRSB, G40 1,700.00 pcs
10 mm Ǿ x 6m DRSB, G40 8,000.00 pcs
#16 G.I. Tie Wires 2,000.00 kgs
2" x 3" Form Lumber (coco) 30,000.00 bd. Ft
1.2m x 4.8m x 12.5mm thk Ordinary Plywood 500.00 pcs
1.2m x 4.8m x 12.5mm thk Phenolic Board 20.00 pcs
Material Cost

Skilled Worker 10 112
Common Worker 15 112
Labor Cost

Rental of scaffolding and Staging, 2-H Frame (1.2x1.5), 50.00 112
2-Crossbrace, 4 joint pins
Concrete Vibrator 2.00 21
Water Truck, 4000 gals 1.00 14
Tower Crane 1.00 14
Pump crete 1.00 14
Bar Cutter/Shear, 42mm 2.00 42
Electric Bar Bender 2.00 42
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
967.00 cu.m.
Unit Cost Amount
5,500.00 4,097,500.00
4,400.00 220,000.00
3,800.00 562,400.00
1,440.00 676,800.00
1,148.00 269,780.00
732.00 3,206,160.00
470.00 1,081,000.00
238.00 404,600.00
168.00 1,344,000.00
80.00 160,000.00
25.00 750,000.00
550.00 275,000.00
948.00 18,960.00
80.00 24,000.00
........ 13,090,200.00
RATE/DAY
700.00 78,400.00
500.00 560,000.00
400.00 672,000.00
........ 1,310,400.00
RATE/DAY
8.00 44,800.00
-
1,000.00 42,000.00
10,000.00 140,000.00
12,000.00 168,000.00
12,000.00 168,000.00
1,000.00 84,000.00
1,000.00 84,000.00
………. 730,800.00
13,090,200.00
1,310,400.00
730,800.00
15,131,400.00
756,570.00
756,570.00
1,513,140.00
832,227.00
2,345,367.00
2,425.41
17,476,767.00
18,073.18

ctober 15, 2022

2.03 Masonry Works (including plastering)
A Materials
6" CHB 4,800.00 pcs
4" CHB 12,000.00 pcs
Portland Cement 1,108.00 bags
Sand 90.00 cu.m.
10 mm Ǿ x 6m DRSB, G40 880.00 pcs
#16 G.I. Tie Wires 48.00 kgs
Material Cost

Skilled Worker 4 48
Common Worker 6 48
Labor Cost

One-bagger Concrete Mixer 1 24
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,396.52 sq.m.
Unit Cost Amount
25.00 120,000.00
20.00 240,000.00
248.00 274,784.00
800.00 72,000.00
168.00 147,840.00
80.00 3,840.00
........ 858,464.00
RATE/DAY
700.00 33,600.00
500.00 96,000.00
400.00 115,200.00
........ 244,800.00
RATE/DAY
1,000.00 24,000.00
………. 24,000.00
858,464.00
244,800.00
24,000.00
1,127,264.00
56,363.20
56,363.20
112,726.40
61,999.52
174,725.92
125.12
1,301,989.92
932.31
ctober 15, 2022

2.04 Steel Works
A Materials
20mm thk Base Plate, 0.35m x 0.35m 8.00 pcs
4' x 8' x 10mm thick Stiffener 1.00 pcs
20mm Ǿ x 400mm A325 Bolt 80.00 pcs
W8x31, 6 meters 8.00 pcs
W8x21, 6 meters 10.00 pcs
W10x26., 6 meters 2.00 pcs
GA 18 Plate 2.00 pcs
12mm thick plate 0.15m x 0.15m 48.00 pcs
10mm dia DRSB, 6m 5.00 pcs
1-1/2" Ǿ GI Pipe Sched. 40, 6m 48.00 pcs
Steel Flange Cover 48.00 pcs
4.5mm thick Plate, 0.675m x 0.063m 15.00 pcs
12mm Ǿ x 100mm Expansion Bolt 70.00 pcs
25mm Ǿ GI Pipe Sched. 40, 6m 1.00 pcs
50mm x 80mm x 3mm thick Base Plate 5.00 pcs
Self Drilling Screw 8.00 pcs
50 x 50 x 6mm thk Angel Bar, 6m 1.00 pcs
16mm Ǿ 6m, Round Bar G60 5.00 pcs
10mm Ǿ x 50mm Expansion Bolt 20.00 pcs
600mm x 600mm x 4.76mm Hatch Cover 1.00 set
4' x 8' x4.76mm thk Steel Frame 1.00 pcs
38 x 38 x 4.5mm thk Angel Bar, 6m 1.00 pcs
25 x 25 x 4.5mm thk Angel Bar, 6m 1.00 pcs
25 x 4.5mm thk Flat Bar, 6m 1.00 pcs
891 x 891 x 4.5mm thk Checkered Plate 1.00 set
2250mm x 910mm Roof Hatch (including complete accessories) 1.00 set
GA#14 Galvanized Steel Frame 1.00 pcs
101mm x 3mm thk C-Purlins, 6m 50.00 pcs
Oxygen 5.00 cyl
Acetylene 5.00 cyl
Epoxy Primer w/ Catalyst 20.00 gals
Paint Brush, 3" 10.00 pcs
Material Cost

Skilled Worker 4 21
Common Worker 6 21
Labor Cost

Welding Machine, 200Amp 2 21
51-100kw Generator Set 1 21
Abrasive Cutting Machine 1 21
Cutting Torch w/ Gauge 1 21
Tower Crane 1 7
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
9,352.86 kgs
Unit Cost Amount
800.00 6,400.00
9,450.00 9,450.00
100.00 8,000.00
18,948.00 151,584.00
12,948.00 129,480.00
15,948.00 31,896.00
1,948.00 3,896.00
100.00 4,800.00
168.00 840.00
1,150.00 55,200.00
100.00 4,800.00
50.00 750.00
100.00 7,000.00
745.00 745.00
50.00 250.00
50.00 250.00
50.00 250.00
5.00 40.00
1,998.00 1,998.00
470.00 2,350.00
100.00 2,000.00
1,000.00 1,000.00
5,200.00 5,200.00
828.00 828.00
525.00 525.00
280.00 280.00
1,948.00 1,948.00
5,500.00 5,500.00
2,980.00 2,980.00
1,548.00 77,400.00
2,480.00 37,200.00
1,150.00 5,750.00
1,150.00 5,750.00
600.00 12,000.00
1,500.00 30,000.00
600.00 12,000.00
300.00 1,500.00
75.00 750.00
........ 622,590.00
- -
RATE/DAY
700.00 14,700.00
500.00 42,000.00
400.00 50,400.00
........ 107,100.00
RATE/DAY
1,500.00 63,000.00
4,000.00 84,000.00
500.00 10,500.00
1,000.00 21,000.00
12,000.00 84,000.00
………. 262,500.00
622,590.00
107,100.00
262,500.00
992,190.00
49,609.50
49,609.50
99,219.00
54,570.45
153,789.45
16.44
1,145,979.45
122.53

ctober 15, 2022

2.05 Moisture and Thermal Protection Works
A Materials
25mm thk Polystyrene Insulation Board 90.00 sq.m
Sand 8.00 cu.m
WWF 3mmǾ x 100mm x 100mm 80.00 sq.m
Liquid-Applied Waterproofing 180.00 sq.m
25mm thk. Fiber Insulation Board 5.00 sq.m
331 x 150 x 50mm Treated Wood Blocking 120.00 pcs
Extruded Aluminum Coping (2.34m length) 15.00 pcs
100mm x 1mm thk. Aluminum Flashing 48.00 li.m
10mm Ǿ x 40mm Expansion Shield w/ M10 x 75mm heaxagonal 120.00 pcs
head bolt
12mm thk Clear Tempered Glass w/ safety Film Roofing Sheet 20.00 sq.m
on Metal Framing
Rustproof-Countersunk Long Self Tapping Screw 120.00 pcs
Material Cost

Skilled Worker 4 14
Common Worker 6 14
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
109.00 sq.m.
Unit Cost Amount
950.00 85,500.00
248.00 17,856.00
800.00 6,400.00
300.00 24,000.00
448.00 80,640.00
480.00 2,400.00
100.00 12,000.00
1,000.00 15,000.00
100.00 4,800.00
100.00 12,000.00
14,800.00 296,000.00
-
5.00 600.00
........ 557,196.00
- -
RATE/DAY
700.00 9,800.00
500.00 28,000.00
400.00 33,600.00
........ 71,400.00
557,196.00
71,400.00
628,596.00
31,429.80
31,429.80
62,859.60
34,572.78
97,432.38
893.88
726,028.38
6,660.81

ctober 15, 2022

3.01 Ceiling Works
A Materials
600mm x 1200mm Perforated Metal Ceiling Panel 78.00 pcs
600mm x 1200mm Acoustic Ceiling Panel 45.00 pcs
Triangle Keel A., 0.34mm x 3.0m 45.00 pcs
38mm x 12mm x 0.80mm C-Channel, 5meters 70.00 pcs
2 Legs Suspension Part Twin Clamps 140.00 pcs
Perimeter Trims, 23mm x 23mm x 3.0m 40.00 pcs
Threaded Bolt with Nut 3/8" x 3m 20.00 pcs
Expansion Shield 100.00 pcs
J-Type Hanger Bracket 3/8 100.00 pcs
1/4" thk x 4' x 8' Fiber Cement Board 78.00 pcs
16mm thk x 4' x 8' Gypsum Board 38.00 pcs
100mm x 3.0m GA 18 Horizontal Steel Studs 25.00 pcs
50mm x 19mm x 0.40mm J-Furring, 5 meters 100.00 pcs
25mm x 25mm x 0.40mm x 3 meters Wall Angle 100.00 pcs
Double Furring Clip 480.00 pcs
Drive Angle 240.00 pcs
Suspension Clip and Hanger Rod 240.00 pcs
Blind Rivets, 1.8" x 3/8" 8.00 boxes
Concrete Nails 5.00 kgs
Fiber Cement Board Screw 1,500.00 pcs
Gypsum Screw, 6 x 1" 25mm Fluted pt. 1,500.00 pcs
Mesh Tape 2" x 30 meters 250.00 pcs
Jointing Compound 8.00 bags
Concrete Neutralizer 1.00 gals
Semi-gloss Latex Paint 35.00 gals
Acrylic Water Base Latex Paint 30.00 gals
Material Cost

Skilled Worker 3 21
Common Worker 2 21
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
817.20 sq.m.
Unit Cost Amount
1,450.00 113,100.00
300.00 13,500.00
150.00 6,750.00
300.00 21,000.00
150.00 21,000.00
150.00 6,000.00
300.00 6,000.00
25.00 2,500.00
25.00 2,500.00
700.00 54,600.00
750.00 28,500.00
700.00 17,500.00
250.00 25,000.00
125.00 12,500.00
10.00 4,800.00
15.00 3,600.00
150.00 36,000.00
250.00 2,000.00
100.00 500.00
2.00 3,000.00
2.00 3,000.00
30.00 7,500.00
500.00 4,000.00
450.00 450.00
625.00 21,875.00
625.00 21,875.00
550.00 16,500.00
........ 455,550.00
RATE/DAY
700.00 14,700.00
500.00 31,500.00
400.00 16,800.00
........ 63,000.00
455,550.00
63,000.00
518,550.00
25,927.50
25,927.50
51,855.00
28,520.25
80,375.25
98.35
598,925.25
732.90

ctober 15, 2022

3.02 Wall Finishes
A Materials
Dry Wall Finishes (132.80 sq.m.)
12mm thk. 4' x 8' Fiber Cement Board 46.00 pcs
0.6mm thk x 35mm x 100mm x3.0m Metal Suds 130.00 pcs
Blind Rivets 100.00 pcs
Wall Finishes at Tower Cab (114.75 sq.m.)
4mm thk. Aluminum composite Panel 115.00 sq.m
9mm thk. Compressed Fiber Cement Board 40.00 pcs
Foil-faced Batt Insulation 115.00 sq.m
100mm x 3.0m GA 18 Metal Studs 100.00 pcs
38mm thk x 5.0m GA No. 18 Top Hats 20.00 pcs
at Stairgoing to CAB Tower (10.43 sq.m)
16mm thk. 4' x 8' Gypsum Board 3.00 pcs
100mm x 3.0m GA 18 Metal Studs 5.00 pcs
9mm thk. Fiber Cement Board 3.00 pcs
22mm thk x 5.0m Ga No. 18 Top Hats 1.00 pcs
Board Screw 150.00 pcs
Louver Panel (87.00 sq.m)
10mmx50mm Expansion Shield with bolt and nut 350.00 pcs
1/4" x 2" Anodized Aluminum Plate 20.00 l.m.
2" x 2" Anodized Square Tubular 300.00 l.m.
1" x 1" Anodized Square Tubular Bracket 5.00 l.m.
1/4" x 2" Anodized Aluminum continuous Flat Bar 30.00 l.m.
20mm thk. Anodized Aluminum Louver Blade 2,000.00 l.m.
20 x 50 Channel Frame 150.00 l.m.
Material Cost

Skilled Worker 3 21
Common Worker 2 21
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
344.98 sq.m.
Unit Cost Amount
1,500.00 69,000.00
348.00 45,240.00
2.00 4,000.00
2.00 200.00
-
1,200.00 138,000.00
948.00 37,920.00
3,000.00 345,000.00
680.00 68,000.00
680.00 13,600.00
2.00 2,400.00
2.00 240.00
-
750.00 2,250.00
680.00 3,400.00
948.00 2,844.00
500.00 500.00
2.00 300.00
2.00 200.00
-
200.00 70,000.00
2,148.00 42,960.00
248.00 74,400.00
748.00 3,740.00
148.00 4,440.00
400.00 800,000.00
150.00 22,500.00
........ 1,751,134.00
RATE/DAY
700.00 14,700.00
500.00 31,500.00
400.00 16,800.00
........ 63,000.00
1,751,134.00
63,000.00
1,814,134.00
90,706.70
90,706.70
181,413.40
99,777.37
281,190.77
815.09
2,095,324.77
6,073.76

ctober 15, 2022

3.03 Tile Works
A Materials
Sand 38.00 cu.m
600mm x 600mm Synthetic Granite (Polished) 989.00 pcs
600mm x 600mm Non-Skid Synthetic Granite 525.00 pcs
600mm x 600mm Homogenous Non-Skid Tiles 148.00 pcs
300mm x 600mm Homogenous Wall Tiles 1,120.00 pcs
3mm thk 6063 Alloy T5 Temper Mill Finish Grade Alum. Stair Nosing 120.00 li.m.
3/4" thk Counter Top 20.00 sq.m.
Tile Adhesive (25 kgs) 200.00 bags
Tile Grout (2kgs) 100.00 bags
Tile Cutting Disk 4" 10.00 pcs
Material Cost

Skilled Worker 3 21
Common Worker 2 21
Labor Cost

One Bagger Mixer 1 21
Equipment Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,031.87 sq.m.
Unit Cost Amount
248.00 66,960.00
800.00 30,400.00
448.00 443,072.00
448.00 235,200.00
240.00 35,520.00
180.00 201,600.00
500.00 60,000.00
3,500.00 70,000.00
320.00 64,000.00
120.00 12,000.00
500.00 5,000.00
........ 1,223,752.00
RATE/DAY
700.00 14,700.00
500.00 31,500.00
400.00 16,800.00
........ 63,000.00
RATE/DAY AMOUNT
1,000.00 21,000.00
………. 21,000.00
1,223,752.00
63,000.00
21,000.00
1,307,752.00
65,387.60
65,387.60
130,775.20
71,926.36
202,701.56
196.44
1,510,453.56
1,463.80

ctober 15, 2022

3.04 Raised Floor and Precast Wall Works
A Materials
Raised Floor (Fully Accessible Floor Panels) System 31.00 sq.m.
Precast Wall-Towers Fins 12.00 sets
2"Ǿ x 6m Pipe 38.00 pcs
Material Cost

Skilled Worker 3 21
Common Worker 2 21
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
31.00 sq.m.
Unit Cost Amount
8,000.00 248,000.00
8,000.00 96,000.00
1,450.00 55,100.00
........ 399,100.00
- -
RATE/DAY
700.00 14,700.00
500.00 31,500.00
400.00 16,800.00
........ 63,000.00
399,100.00
63,000.00
462,100.00
23,105.00
23,105.00
46,210.00
25,415.50
71,625.50
2,310.50
533,725.50
17,216.95

ctober 15, 2022

3.05 Painting Works
A Materials
Rubberized Paint 1.00 gals
Concrete Neutralizer 10.00 gals
Semi Gloss Latex Paint 238.00 gals
Masonry Putty 380.00 gals
9" Roller Brush w/ Tray 10.00 pcs
Material Cost

Skilled Worker 3 42
Common Worker 2 42
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
4,940.04 sq.m.
Unit Cost Amount
1,500.00 1,500.00
450.00 4,500.00
895.00 213,010.00
725.00 86,275.00
625.00 148,750.00
625.00 74,375.00
250.00 95,000.00
175.00 1,750.00
98.00 980.00
48.00 480.00
........ 626,620.00
RATE/DAY
700.00 29,400.00
500.00 63,000.00
400.00 33,600.00
........ 126,000.00
626,620.00
126,000.00
752,620.00
37,631.00
37,631.00
75,262.00
41,394.10
116,656.10
23.61
869,276.10
175.97
ctober 15, 2022

3.06 Toilet Partition, concrete Countertop and Accessories
A Materials
13mm Phenolic Compact Laminate Board 12.00 sq.m
Aluminum Top Rail 8.00 li.m
Aluminum Corner Rail 4.00 li.m
Aluminum Edge Trim 8.00 li.m
32mm x 32mm Stainless Steel Joint Right Angle Bracket 30.00 pcs
SS Countersunk Head Screw 30.00 pcs
Adjustable Foot 6.00 pcs
Hook 3.00 pcs
Door Lock with indicator both 3.00 pcs
Beveled Glass Mirror w/ Marine Plywood Backing 8.00 sq.m
200x12mm thk. Frosted Tempered Glass Ledge 4.00 sq.m
Steel Ledge Support 20.00 pcs
20mm Granite Slab Counter Top, Fascia & Splash Board 8.00 sq.m
10mm Ø DRSB, 6 meters 24.00 pcs
Portland Cement (40kg per/bag) 36.00 bags
Sand 2.00 cu.m.
Gravel (3/4") 4.00 cu.m.
1/2" x 4' x 8' Ordinary Plywood 2.00 pcs
2" x 3" Form Lumber (Coco) 30.00 bd.ft
Material Cost

Skilled Worker 3 7
Common Worker 2 7
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
1,300.00 15,600.00
150.00 1,200.00
150.00 600.00
150.00 1,200.00
150.00 4,500.00
2.00 60.00
250.00 1,500.00
150.00 450.00
1,150.00 3,450.00
750.00 6,000.00
1,500.00 6,000.00
100.00 2,000.00
5,000.00 40,000.00
168.00 4,032.00
80.00 400.00
248.00 8,928.00
800.00 1,600.00
800.00 3,200.00
550.00 1,100.00
25.00 750.00
80.00 160.00
........ 102,730.00
RATE/DAY
700.00 4,900.00
500.00 10,500.00
400.00 5,600.00
........ 21,000.00
102,730.00
21,000.00
123,730.00
6,186.50
6,186.50
12,373.00
6,805.15
19,178.15
19,178.15
142,908.15
142,908.15

ctober 15, 2022

3.00
ARCHITECTURAL WORKS
A Materials
3.07.01 Doors
D-1 4.13m x 2.10m, 12mm thk Frameless Tempered Glass 2.00 sets
Swing Door on Patch Fittings
D-2 4.13m x 2.10m, 12mm thk Frameless Tempered Glass 1.00 set
Swing Door on Patch Fittings
D-3 0.80m x 2.10m, Solid Wood Panel Door in 2"x6" WD 21.00 sets
Door Jambs and Header w/ Complete Accessories
D-5 0.90m x 2.10m, Solid Wood Panel Door w/ Louver in 2"x6" WD 2.00 sets
D-6 0.60m x 2.10m, Solid Wood Panel Door w/ Louver in 2"x6" WD 7.00 sets
D-8 0.90m x 2.10m, Fire Rated Steel Door 5.00 sets
D-9 1.8m x 2.10m, Steel Louver Door 1.00 set
D-10 0.9m x 2.10m, Steel Louver Door 1.00 set
D-11 0.9m x 2.10m, Hollow Metal Panic Door 1.00 set
D-12 5.075m x 2.10m, 12mm Thk. Frameless Tempered 1.00 set

Glass Swing Door on Patch Fittings
Glass Sliding Door on Patch Fittings




Glass Swing Door on Patch Fittings
D-18 6.40/2.55m x 2.10m, 12mm Thk. Frameless Tempered 1.00 set

Glass Swing/PArittion Door on Patch Fittings
3.07.02 Windows
Materials
W-1 3.0m x 1.20m. Aluminum Framed Sliding Window 5.00 sets
w/ 10mm Thk. Tempered Clear Glass and Accessories


W-4 0.70m x 0.50m. Aluminum Framed Awning Window 2.00 sets

W-5 3.00m x 0.60m Steel Louver Window 1.00 set
W-6 4.00m x 0.60m Steel Louver Window 1.00 set
W-7 0.70m x 11.40m, 12mm Thk. Tempered Glass Fixed Window 2.00 sets
W-8 5.52m x 1.27m, Aluminum Framed Fixed Type Window 2.00 sets
W-9 3.22m x 1.27m, Aluminum Framed Casement Type Window 10.00 sets
W-10 1.11m x 0.60m, Aluminum Framed Casement Type Window 4.00 sets
W-11 5.03m x 0.90m, Aluminum Framed Awning Type Window 2.00 sets
W-12 22.60/28.44m x 2.80m 2-12mm Clear Float Insulated 1.00 set

Tempered Glass Panel w/ 2mm Airspace in Silicone Butt Joint
Material Cost

Skilled Worker 3 42
Common Worker 2 42
Labor Cost
DoorsA and Windows Total Material Cost
Doors
B and Windows Total Labor Cost
Doors
D and Windows Total Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
99.00 sets
Unit Cost Amount
60,000.00 120,000.00
-
-
60,000.00 60,000.00
-
-
12,000.00 252,000.00
-
-
13,500.00 94,500.00
-
-
13,500.00 27,000.00
-
-
9,000.00 63,000.00
-
-
9,000.00 36,000.00
-
-
17,500.00 87,500.00
-
17,500.00 17,500.00
-
9,000.00 9,000.00
-
17,500.00 17,500.00
-
72,000.00 72,000.00
-
-
32,000.00 32,000.00
-
-
108,000.00 108,000.00
-
-
60,000.00 60,000.00
-
-
60,000.00 60,000.00
-
-
108,000.00 108,000.00
-
-
120,000.00 120,000.00
-
-
-
-
28,000.00 140,000.00
-
-
18,000.00 144,000.00
-
-
8,000.00 16,000.00
-
-
2,500.00 5,000.00
-
-
6,000.00 6,000.00
-
8,000.00 8,000.00
-
68,000.00 136,000.00
-
48,000.00 96,000.00
-
-
28,000.00 280,000.00
-
-
5,000.00 20,000.00
-
-
25,000.00 50,000.00
-
-
1,200,000.00 1,200,000.00
........ 3,445,000.00
RATE/DAY
700.00 29,400.00
500.00 63,000.00
400.00 33,600.00
........ 126,000.00
3,445,000.00
126,000.00
3,571,000.00
178,550.00
178,550.00
357,100.00
196,405.00
553,505.00
5,590.96
4,124,505.00
41,661.67

ctober 15, 2022

4.01 Lighting and Power Conduits and Fittings
A Materials
20mm diameter x 3m uPVC Eletrical Pipe, UL Listed 240.00 pcs
25mm diameter x 3m Electrical Mettalic Tubing, UL Listed 30.00 pcs
25mm diameter EMT Connector with Locknut and Bushing 15.00 pcs
25mm diameter x 3m Intermediate Metal Conduit UL Listed 50.00 pcs
25mm diameter IMC Coupling 50.00 pcs
25mm diameter IMC Locknut and Bushing 25.00 pairs
32mm diameter x 3m Intermediate Metal Conduit, UL Listed 2.00 pcs
32mm diameter IMC Locknut and Bushing 2.00 pairs
Material Cost

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,008.00 li.m.
Unit Cost Amount
98.00 23,520.00
8.00 1,920.00
8.00 5,760.00
298.00 8,940.00
35.00 1,050.00
35.00 525.00
498.00 24,900.00
148.00 1,480.00
50.00 2,500.00
50.00 1,250.00
700.00 1,400.00
250.00 500.00
45.00 90.00
50.00 100.00
........ 73,935.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
73,935.00
29,400.00
103,335.00
5,166.75
5,166.75
10,333.50
5,683.43
16,016.93
15.89
119,351.93
118.40
ctober 15, 2022

4.02 Wires and Cables
A Materials
3.5mm² THHN/THWN-2 x 150m 600V 90° Copper Wire, UL Listed 15.00 rolls
14mm² THHN/THWN-2 Copper Wire, UL Listed 50.00 li.m
Material Cost

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
23.00 rolls
Unit Cost Amount
3,950.00 59,250.00
4,800.00 19,200.00
7,500.00 22,500.00
98.00 4,900.00
148.00 7,400.00
198.00 1,980.00
........ 115,230.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
115,230.00
14,700.00
129,930.00
6,496.50
6,496.50
12,993.00
7,146.15
20,139.15
875.62
150,069.15
6,524.75

ctober 15, 2022

A Materials
device plate cover
device plate cover
device plate cover
Two-Gang Three Way Switch, 16A,250V,wide series with mounting strap 2.00 sets
and device plate cover
One-Gang Three Way Switch, 16A,250V,wide series with mounting strap 10.00 sets
Dimmer Switch, 10A, 250V, 800W 1.00 sets
DUplex Universal Convenience Outlet with Ground, 16A, 250V 112.00 sets
Weather Proof Duplex Universal Convenience Outlet 2.00 sets
with Ground, 16A, 250V with mounting and device plate cover
Duplex GFCI Outlet, 16A, 250V 1.00 sets
Air Conditioning Unit Outlet, with safety breaker, 20A, 220V 1.00 sets
Air Conditioning Unit Outlet, with safety breaker, 30A, 220V 3.00 sets
Material Cost

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
187.00 sets
Unit Cost Amount
248.00 1,488.00
-
198.00 2,970.00
-
148.00 2,960.00
-
198.00 396.00
-
148.00 1,480.00
-
198.00 198.00
148.00 2,072.00
198.00 22,176.00
-
248.00 496.00
-
998.00 998.00
398.00 398.00
398.00 1,194.00
........ 36,826.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
36,826.00
14,700.00
51,526.00
2,576.30
2,576.30
5,152.60
2,833.93
7,986.53
42.71
59,512.53
318.25

ctober 15, 2022

A Materials
LED BULK HEAD 20W 1100Lm IP67 3.00 sets
90mmǾ LED RECESSED LIGHTING FIXTURE, 12W 800Lm 4.00 sets
FLOURESCENT SLIM BATTEN W/ 18W 1800LM T5 LED LAMP 4.00 sets
177mmǾ LED SURFACE MOUNTED, 32W 2000LM 21.00 sets
600X1200mm RECESED LED PANEL LIGHT, 56W 6400LM 13.00 sets
600X1200mm SURFACE MOUNTED LED PANEL LIGHT, 56W 17.00 sets
152MMǾ LED RECESSED LIGHTING FIXTURE, 14W, 1080LM 23.00 sets
600X600MM RECESSED LED PANEL LIGHT, 40W 3200LM 6.00 sets
E-27 CEILING RECEPTACLE WITH 11W 1100LM LED BULB 2.00 sets
174MMǾ 12W SURFACE MOUNTED LED LIGHTING FIXTURE 37.00 sets
100W LED SPOTLIGHT IP65 10000LM 4.00 sets
2 X 3 WATTS, 230V, 60HZ LED EMERGENCY LIGHT AND 3 HOURS 12.00 sets
Material Cost

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
146.00 sets
Unit Cost Amount
3,800.00 11,400.00
250.00 1,000.00
900.00 3,600.00
900.00 18,900.00
3,800.00 49,400.00
3,800.00 64,600.00
300.00 6,900.00
2,500.00 15,000.00
250.00 500.00
900.00 33,300.00
5,000.00 20,000.00
1,500.00 18,000.00
........ 242,600.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
242,600.00
29,400.00
272,000.00
13,600.00
13,600.00
27,200.00
14,960.00
42,160.00
288.77
314,160.00
2,151.78
ctober 15, 2022

A Materials
4" x 2" Utility Box, Deep Type 190.00 pcs
Octagonal Junction Box with cover, Deep Type 190.00 pcs
Metal Pullbox with Cover 150mmx150mmx100mm, Gauge 16 3.00 pcs
Material Cost

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
393.00 pcs
Unit Cost Amount
32.00 6,080.00
32.00 6,080.00
500.00 1,500.00
........ 13,660.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
13,660.00
6,300.00
19,960.00
998.00
998.00
1,996.00
1,097.80
3,093.80
7.87
23,053.80
58.66

ctober 15, 2022

4.06 Panel Board/Circuit Breaker/Circuit Protection/Gutter
A Materials
MDP 1.00 assy
Main: 300AT, 400AF, 3P, 400V, 60Hz 25KAIC MCCB
Branches: 2-100AT, 100AF, 3P, 400V, 60Hz, 10 KAIC, MCCB
1-60AT, 100AF, 3P, 400V, 60Hz, 10 KAIC, MCCB
With Grounding and Neutral Bus Bar, Terminal Lugs and Bolted Dead Front
Enclosure: NEMA-1 Guage 16, Powder Coated Gray Finish
EDP 1.00 assy

LP1: 1.00 assy

PP1: 1.00 assy

PP2: 1.00 assy

PP3: 1.00 assy
EP1: 1.00 assy

EP2: 1.00 assy

AP1: 1.00 assy

AP2: 1.00 assy

Wire Gutter, 5.00mx0.30mx0.30m Gauge 16 1.00 SET
Bus Bar Gutter (Typical) 1.00 assy
Type 1+2 400V Surge Arrester 12.5 Ka lmax 10 Ka ISC 1.00 SET
Type 3 400V Surge Arrester 8 Ka Imax 10Ka Isc 1.00 SET

Material Cost

Skilled Worker 2 21
Common Worker 1 21
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
14.00 assy
Unit Cost Amount
72,000.00 72,000.00
-
-
-
-
-
-
-
-
24,000.00 24,000.00
-
-
-
-
-
-
15,000.00 15,000.00
-
-
-
-
-
15,000.00 15,000.00
-
-
-
-
-
15,000.00 15,000.00
-
-
-
-
-
24,000.00 24,000.00
-
-
-
-
-
24,000.00 24,000.00
-
-
-
-
-
20,000.00 20,000.00
-
-
-
-
-
24,000.00 24,000.00
-
-
-
-
-
-
-
24,000.00 24,000.00
-
-
-
-
-
-
5,000.00 5,000.00
-
10,000.00 10,000.00
-
30,000.00 30,000.00
-
30,000.00 30,000.00
........ 332,000.00
RATE/DAY
700.00 14,700.00
500.00 21,000.00
400.00 8,400.00
........ 44,100.00
332,000.00
44,100.00
376,100.00
18,805.00
18,805.00
37,610.00
20,685.50
58,295.50
4,163.96
434,395.50
31,028.25

ctober 15, 2022

4.07 Feeder Coductors
A Materials
MDP to Power House
200mm² THHN/THWN-2 Copper Wire, UL Listed 120.00 l.m.
50mm² THHN/THWN-2 Copper Wire, UL Listed 55.00 l.m.
Material Cost

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
175.00 li.m.
Unit Cost Amount
998.00 119,760.00
298.00 16,390.00
........ 136,150.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
136,150.00
6,300.00
142,450.00
7,122.50
7,122.50
14,245.00
7,834.75
22,079.75
126.17
164,529.75
940.17

ctober 15, 2022

4.08 Feeder Wires, Conduits and Fittings
A Materials
MDP to Power House
90mm diameter x 3m Intermediate Metal Conduit, UL Listed 2.00 pcs
90mm diameter IMC Locknut and Bushings 2.00 pcs
90mm diameter x 3m uPVC Electrical Pipe, UL Listed 8.00 pcs
90mm diameter PVC Adoptor with Locknut 2.00 pair
Material Cost

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
45.00 li.m.
Unit Cost Amount
2,998.00 5,996.00
298.00 596.00
898.00 7,184.00
98.00 196.00
50.00 400.00
50.00 100.00
........ 14,472.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
14,472.00
6,300.00
20,772.00
1,038.60
1,038.60
2,077.20
1,142.46
3,219.66
71.55
23,991.66
533.15

ctober 15, 2022

4.09 Access Control System
A Materials
ACCESS CONTROL SYSTEM (1lot)
ACS SOFTWARE 1.00 set
ACS PANEL 1.00 set
CARD READER 7.00 sets
CONTACTLESS SMART CARD 100.00 pcs
DOOR ACCESSORIES
ILLUMINATED EXIT BUTTON 1.00 pc
MAGNETIC LOCK 7.00 pcs
BRACKET FOR SWING DOOR 7.00 pcs
12V POWER SUPPLY, BACK UP BATTERY CHARGER W/ ENCLOSURE 7.00 pcs
EMERGENCY BREAK GLASS 7.00 pcs
RECHARGABLE BATTERY 7.00 pcs
MAGNETIC CONTACTS 7.00 pcs
PIEZO BUZZER 1.00 pc
BIOMETERIC ACCESS CONTROL 5.00 sets
ACS SERVER 1.00 set
Material Cost

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
48,000.00 48,000.00
250,000.00 250,000.00
7,200.00 50,400.00
500.00 50,000.00
-
3,200.00 3,200.00
4,200.00 29,400.00
500.00 3,500.00
2,500.00 17,500.00
500.00 3,500.00
1,500.00 10,500.00
200.00 1,400.00
200.00 200.00
7,200.00 36,000.00
7,200.00 7,200.00
........ 510,800.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
510,800.00
14,700.00
525,500.00
26,275.00
26,275.00
52,550.00
28,902.50
81,452.50
81,452.50
606,952.50
606,952.50

ctober 15, 2022

4.10 CCTV System
A Materials
CAMERA SOFTWARE LICENSE 16.00 pcs
16 CH NVR 1.00 pcs
4TB NETWORK VIDEO RECORDER 3.00 pcs
2MP IP CAMERA 16.00 sets
CCTV CENTRAL POWER 1.00 sets
4-Pair CAT6 UTP Cable 400.00 l.m.
20mm diameter x 3m Electrical Mettalic Tubing UL Listed 120.00 pcs
32" LED TV 1.00 set
Material Cost

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
16.00 sets
Unit Cost Amount
18,000.00 288,000.00
72,000.00 72,000.00
4,000.00 12,000.00
12,000.00 192,000.00
12,000.00 12,000.00
25.00 10,000.00
150.00 18,000.00
20.00 2,400.00
20.00 600.00
18,000.00 18,000.00
........ 625,000.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
625,000.00
29,400.00
654,400.00
32,720.00
32,720.00
65,440.00
35,992.00
101,432.00
6,339.50
755,832.00
47,239.50
ctober 15, 2022

4.11 Back-up Power Supply
A Materials
50KVA UPS Three-Phase 400V in 400V out 60Hz 1.00 assy
Material Cost

Skilled Worker 2 1
Common Worker 1 1
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 assy
Unit Cost Amount
130,000.00 130,000.00
........ 130,000.00
RATE/DAY
700.00 700.00
500.00 1,000.00
400.00 400.00
........ 2,100.00
130,000.00
2,100.00
132,100.00
6,605.00
6,605.00
13,210.00
7,265.50
20,475.50
20,475.50
152,575.50
152,575.50

ctober 15, 2022

4.12 Lightning Protection & grounding System
A Materials
Double Action Early Streamer Emission 1.00 assy
(ESE) Lighting Protection System
8.0mm² BCW 70.00 li.m
50.0mm² BCW 140.00 li.m
Grounding Rod Copper Clad Steel with Connector 40.00 sets
Grounding Well 5.00 sets
Cadweld Connector 20.00 sets
Material Cost

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
520,000.00 520,000.00
-
40.00 2,800.00
250.00 35,000.00
2,500.00 100,000.00
2,500.00 12,500.00
5,000.00 100,000.00
........ 770,300.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
770,300.00
29,400.00
799,700.00
39,985.00
39,985.00
79,970.00
43,983.50
123,953.50
123,953.50
923,653.50
923,653.50

ctober 15, 2022

4.13 Auxiliary Units
A Materials
Optical Network Terminal 1.00 set
Data Computer Outlet, RJ45 Socket 2.00 sets
Telephone and Data Outlet, RJ45 Socket 8.00 sets
RJ45 Connector 8.00 pcs
CAT6 UTP Data LAN Cable x 305m 1.00 roll
20mm diameter x 3m Electrical Metalllic Tubing, UL Listed 88.00 pcs
20mm diameter IMC Connector with Locknut and Bushing 22.00 pcs
Material Cost

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
602.00 sq.m
Unit Cost Amount
2,500.00 2,500.00
350.00 700.00
350.00 2,800.00
2.00 16.00
5,000.00 5,000.00
150.00 13,200.00
20.00 1,760.00
20.00 440.00
........ 26,416.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
26,416.00
14,700.00
41,116.00
2,055.80
2,055.80
4,111.60
2,261.38
6,372.98
10.59
47,488.98
78.89

ctober 15, 2022

4.14 Termination Accessories
A Materials
G.I. Tie Wire Gauge 16 10.00 kgs
Electrical Tape 15.00 rolls
Rubber Tape 15.00 rolls
PVC Solvent Cement 400cc 10.00 cans
Hacksaw Blade 5.00 pcs
Material Cost

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
80.00 800.00
30.00 450.00
100.00 1,500.00
200.00 2,000.00
80.00 400.00
........ 5,150.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
5,150.00
6,300.00
11,450.00
572.50
572.50
1,145.00
629.75
1,774.75
1,774.75
13,224.75
13,224.75

ctober 15, 2022

5.01 Air-Conditioning Units, Pipings and Support
A Materials
VRF Outdoor Unit 45.0 Kw 1.00 units
Indoor Unit w/ remote controller
VRF Indoor FCU Wall Mounted 4.5 kW 4.00 units
VRF Indoor FCU Wall Mounted 5.6 kW 2.00 units
VRF Indoor FCU Ceiling Cassette 4-way 7.1 kW 2.00 units
SPLIT TYPE AC UNIT, INVERTER with complete accessories
remote controller and circuit breaker in NEMA-3R Enclosure
Ceiling Casette, 2.5 HP 1.00 SETS
Wall Mounted, 1.5 HP 4.00 SETS
Wall Mounted, 1.0 HP 9.00 SETS
Window Type AC Unit 2.5HP, R-410a 3.00 units
Window Type AC Unit 1.5HP, R-410a 1.00 units
Refrigerant Piping
Copper Pipe Hard Drawn Type L
28.6 mmǾ x 6.0m 5.00 lengths
Copper Pipe Soft Drawn
15.9 mmǾ x 15.0m x 0.028 thickness 1.00 lengths
Copper Elbow (Long Radius)
28.6 mmǾ 5.00 pcs
15.9 mmǾ 5.00 pcs
9.5 mmǾ 5.00 pcs
6.4 mmǾ 5.00 pcs
Copper Coupling
28.6 mmǾ 5.00 pcs
15.9 mmǾ 5.00 pcs
9.5 mmǾ 5.00 pcs
6.4 mmǾ 5.00 pcs
Y-Shape Branching Joint (Gas and Liquid Side) 5.00 sets
Rubber Insulation
1-1/8 Ǿ x 1" thk x 6' 20.00 lengths
5/8 Ǿ x 1" thk x 6' 30.00 lengths
3/8 Ǿ x 1" thk x 6' 30.00 lengths
1/4 Ǿ x 1" thk x 6' 20.00 lengths
Polyethylene Tape 25.00 pcs
25mmǾ PVC Pipe x 3m 50.00 lengths
25mmǾ PVC Elbow 50.00 pcs
50 x 50 x 6mm thk. Angle Bar, 6m 10.00 lengths
6mmǾ x 3m Hanger Rod (threaded) 20.00 lengths
Material Cost

Skilled Worker 2 60
Common Worker 2 60
Labor Cost

Portable Generator Set, 10Kva 1 30
Equipment Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
27.00 SETS
Unit Cost Amount
650,000.00 650,000.00
-
60,000.00 240,000.00
70,000.00 140,000.00
95,000.00 190,000.00
-
-
95,000.00 95,000.00
45,000.00 180,000.00
35,000.00 315,000.00
35,000.00 105,000.00
30,000.00 30,000.00
-
-
4,200.00 21,000.00
2,200.00 22,000.00
850.00 4,250.00
550.00 2,750.00
-
3,900.00 3,900.00
1,900.00 19,000.00
1,200.00 12,000.00
-
120.00 600.00
100.00 500.00
80.00 400.00
60.00 300.00
-
40.00 200.00
20.00 100.00
10.00 50.00
10.00 50.00
10,000.00 50,000.00
-
400.00 8,000.00
200.00 6,000.00
160.00 4,800.00
140.00 2,800.00
150.00 3,750.00
180.00 9,000.00
25.00 1,250.00
1,998.00 19,980.00
50.00 1,000.00
2,480.00 12,400.00
........ 2,151,080.00
- -
RATE/DAY
700.00 42,000.00
500.00 60,000.00
400.00 48,000.00
........ 150,000.00
RATE/DAY
1,000.00 30,000.00
2,000.00 60,000.00
........ 90,000.00
2,151,080.00
150,000.00
90,000.00
2,391,080.00
119,554.00
119,554.00
239,108.00
131,509.40
370,617.40
13,726.57
2,761,697.40
102,285.09

ctober 15, 2022

5.02 Ventilation Equipment, Accessories, Hangers and Support
A Materials
12" Ceiling Cassette Exhaust Fan 11.00 units
14" Wall Type Exhaust Fan 1300 CFM 3.00 units
Inline Centrifugal Fan 200 CFM 2.00 units
Axial Flow Fan Supply 5000 CFM 1.00 units
Air Grille with Insect Screen 200 x 200mm 5.00 pcs
Air Grille with Insect Screen 350 x 350mm 10.00 pcs
GI Sheet Gauge 24 Duct 15.00 sheets
110mm dia PVC Pipe, 3 meters 10.00 lengths
100mm Stainless Steel Vent Cap with Insect Screen 10.00 sets
Air Pressure Relief Damper 300mm 1.00 sets
Clevis Hanger 100mmǾ with bolt and nut 10.00 sets
50mm x 50mm x 6mm x 6m Angle Bar 5.00 lengths
6mmǾ x 3m Hanger Rod (threaded) 15.00 lengths
Material Cost

Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
104.44 sq.m.
Unit Cost Amount
1,500.00 16,500.00
2,000.00 6,000.00
10,000.00 20,000.00
50,000.00 50,000.00
1,000.00 5,000.00
1,500.00 15,000.00
720.00 10,800.00
1,200.00 12,000.00
50.00 250.00
900.00 9,000.00
4,800.00 4,800.00
150.00 1,500.00
1,998.00 9,990.00
50.00 750.00
2,480.00 2,480.00
........ 164,070.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 11,200.00
........ 35,000.00
164,070.00
35,000.00
199,070.00
9,953.50
9,953.50
19,907.00
10,948.85
30,855.85
295.44
229,925.85
2,201.51

ctober 15, 2022

A Materials
Stand-alone Smoke Detector w/ base, built-in sounder and batteries 38.00 sets
Alarm sound level: 85dB or more
Fire Alarm Horn w/ Strobe, 15-100cd (candela) with complete accessories 13.00 sets
Manual Pull Station, 24-30 Vdc 13.00 sets
1.25 mm² TF Twisted Pair x 150m Copper Wire (UL Listed) 1.00 roll
10 lbs Manual/Automatic HFC-236fa Portable Fire Extinguisher 17.00 sets
(Thermal-type) with sprinkler head and heat sensor,
wall mounted with wall bracket
Material Cost

Skilled Worker 2 14
Common Worker 2 14
Labor Cost

B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
901.80 sq.m.
Unit Cost Amount
1,250.00 47,500.00
-
1,250.00 16,250.00
1,250.00 16,250.00
3,500.00 3,500.00
1,500.00 33,000.00
7,200.00 122,400.00
........ 238,900.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 11,200.00
........ 35,000.00
238,900.00
35,000.00
273,900.00
13,695.00
13,695.00
27,390.00
15,064.50
42,454.50
47.08
316,354.50
350.80
ctober 15, 2022

6.00 PLUMBING WORKS
6.01 Site Works
Excavation - 237.78 cu.m.

Gravel (3/4") 5.00 CU.M
Sand Bedding (Ground Pipe Trenches)
Sand 40.00 CU.M
Material Cost

Master Plumber 1 21
Skilled Worker 2 21
Common Worker 2 21
Labor Cost
A SITEWORKS MATERIAL COST
B SITEWORKS LABOR COST
C SITEWORKS EQUIPMENT COST
D SITEWORKS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
462.78 cu.m
Unit Cost Amount
800.00 4,000.00
-
800.00 32,000.00
........ 36,000.00
- -
RATE/DAY TOTAL RATE
700.00 14,700.00
500.00 21,000.00
400.00 16,800.00
........ 52,500.00
36,000.00
52,500.00
-
88,500.00
4,425.00
4,425.00
8,850.00
4,867.50
13,717.50
29.64
102,217.50
220.88
ctober 15, 2022

6.00 PLUMBING WORKS
A Materials
Soil Pipe/Waste Pipe (203.75 li. m.)
57mmǾ uPVC P-Trap 20.00 pcs
57mmǾ SS P-Trap 8.00 pcs
107mmx107mm Brass Countersunk Plug Access Cover 2.00 pcs
100x100mm SS Floor Drain 12.00 pcs
Underground Sewer Line Tape (Green) - 3" x 1000' per roll 1.00 roll
Vent Pipe (221.16 li.m)
57x57mmǾ uPVC 90 deg Elbow 78.00 pcs
Material Cost

Master Plumber 1.00 12
Labor Cost
A SEWER LINE SYSTEM MATERIAL COST
B SEWER LINE SYSTEM LABOR COST
C SEWER LINE SYSTEM EQUIPMENT COST
D SEWER LINE SYSTEM DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
424.91 li.m.
Unit Cost Amount
350.00 2,800.00
980.00 56,840.00
120.00 2,400.00
280.00 2,240.00
30.00 600.00
80.00 1,600.00
30.00 900.00
80.00 3,200.00
120.00 1,800.00
150.00 3,750.00
180.00 4,500.00
180.00 1,800.00
100.00 1,500.00
250.00 2,500.00
350.00 5,250.00
1,200.00 2,400.00
550.00 6,600.00
200.00 1,000.00
5,000.00 5,000.00
125.00 12,500.00
-
350.00 27,300.00
30.00 2,340.00
75.00 750.00
80.00 800.00
200.00 1,000.00
125.00 12,500.00
........ 163,870.00
- -
RATE/DAY TOTAL RATE
700.00 8,400.00
500.00 18,000.00
400.00 14,400.00
........ 40,800.00
163,870.00
40,800.00
-
204,670.00
10,233.50
10,233.50
20,467.00
11,256.85
31,723.85
74.66
236,393.85
556.34

ctober 15, 2022

6.00 PLUMBING WORKS
6.03 Waterline System
A Materials
32x20m Ǿ PPR Reducer 5.00 pcs
20mmǾ x 100mm Flexible Hose 10.00 pcs
32mmǾ Cast Iron Body Water Meter 1.00 pcs
32mmǾ Brass Gate Valve 1.00 pcs
32mmǾ Brass Check Valve 1.00 pcs
Underground Waterline Tape (Blue) - 2" x 1000' per roll 1.00 roll
Material Cost

Master Plumber 1 14
Skilled Worker 2 14
Common Worker 2 14
Labor Cost

Heat Fusing Machine 1 14
Equipment Cost
A WATERLINE SYSTEM MATERIAL COST
B WATERLINE SYSTEM LABOR COST
C WATERLINE SYSTEM EQUIPMENT COST
D WATERLINE SYSTEM DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
246.06 li.m.
Unit Cost Amount
280.00 2,800.00
720.00 36,000.00
10.00 100.00
20.00 1,000.00
20.00 600.00
30.00 300.00
40.00 200.00
20.00 300.00
30.00 450.00
15.00 75.00
15.00 450.00
15.00 150.00
15.00 450.00
25.00 250.00
150.00 1,500.00
80.00 2,400.00
100.00 1,000.00
80.00 320.00
100.00 600.00
5,250.00 5,250.00
1,500.00 1,500.00
1,500.00 1,500.00
20.00 400.00
3,000.00 3,000.00
........ 60,595.00
- -
RATE/DAY TOTAL RATE
700.00 9,800.00
500.00 14,000.00
400.00 11,200.00
........ 35,000.00
RATE/DAY TOTAL RATE

1,000.00 14,000.00
………. 14,000.00
60,595.00
35,000.00
14,000.00
109,595.00
5,479.75
5,479.75
10,959.50
6,027.73
16,987.23
69.04
126,582.23
514.44

ctober 15, 2022

6.00 PLUMBING WORKS
6.04 Storm Drainage System
A Materials
82mmǾx3m uPVC Pipe, Series 1000 50.00 pcs
82x82x82mmǾ uPVC Wye 20.00 pcs
82x82x82mmǾ uPVC 90 deg Elbow 70.00 pcs
82x82x82mmǾ uPVC 45 deg Elbow 35.00 pcs
Solvent Cement (400 cc) 10.00 cans
82mmǾ Flat Type, Cast Iron Body with integral clamping 42.00 sets
collar, Brass Loose set Grate with Frame Deck Drain
Galvanized Flat Bar Pipe Support 100.00 sets
Material Cost

Master Plumber 1 7
Skilled Worker 2 7
Common Worker 2 7
Labor Cost
A STORM DRAINAGE SYSTEM MATERIAL COST
B STORM DRAINAGE SYSTEM LABOR COST
C STORM DRAINAGE SYSTEM EQUIPMENT COST
D STORM DRAINAGE. SYSTEM DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
141.45 li.m.
Unit Cost Amount
698.00 34,900.00
998.00 19,960.00
1,498.00 14,980.00
100.00 2,000.00
80.00 5,600.00
50.00 1,750.00
200.00 2,000.00
1,200.00 50,400.00
-
100.00 10,000.00
........ 141,590.00
- -
RATE/DAY TOTAL RATE
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
141,590.00
17,500.00
-
159,090.00
7,954.50
7,954.50
15,909.00
8,749.95
24,658.95
174.33
183,748.95
1,299.04
ctober 15, 2022

6.00 PLUMBING WORKS
6.05 Septic Tank and Catch Basin
A Materials
Portland Cement (40kg per bag) 60.00 bag
Sand 4.00 cu.m
Gravel (3/4") 5.00 cu.m
Portland Cement (40kg per bag) 60.00 bag
Sand 4.00 cu.m
Gravel (3/4") 5.00 cu.m
16mmǾ SS Hexagonal Nut 1.00 bag
Material Cost

Master Plumber 1 21
Skilled Worker 2 21
Common Worker 2 21
Labor Cost
One bagger concrete mixer 1 7
Equipment Cost
C SEPTIC TANK AND CATCH BASIN EQUIPMENT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
15.39 cu.m
Unit Cost Amount
248.00 14,880.00
800.00 3,200.00
800.00 4,000.00
25.00 10,000.00
238.00 18,564.00
168.00 3,360.00
80.00 1,200.00
550.00 550.00
25.00 600.00
1,500.00 1,500.00
98.00 392.00
80.00 400.00
-
248.00 14,880.00
800.00 3,200.00
800.00 4,000.00
20.00 10,000.00
238.00 1,904.00
168.00 7,560.00
80.00 640.00
550.00 2,750.00
25.00 1,500.00
750.00 750.00
80.00 400.00
........ 106,230.00
- -
RATE/DAY TOTAL RATE
700.00 14,700.00
500.00 21,000.00
400.00 16,800.00
........ 52,500.00
RATE/DAY TOTAL RATE
1,000.00 7,000.00
1,000.00 7,000.00
………. 14,000.00
106,230.00
52,500.00
14,000.00
172,730.00
8,636.50
8,636.50
17,273.00
9,500.15
26,773.15
1,739.65
199,503.15
12,963.17

ctober 15, 2022
`


6.00 PLUMBING WORKS
6.06 Fixtures and Accessories
A Materials
Oval Undercounter Lavatory with Faucet, Double Handle Lever, 10.00 sets
Water Closet Vitreous - elongated with top inlet flush valve 7.00 sets
and Complete Fittings
Urinal Vitreous - Stall Type with lever flush and 1.00 sets
Complete Fittings
Stainless Steel Hygeine Spray with 8.00 sets
Drop-in Single Bowl Stainless Steel Kitchen Sink, Faucet 4.00 sets
In Wall Bath & Shower Fitting Set - Chrome Finish 8.00 sets
Stainless Steel Tissue Holder 6.00 sets
Hand Dryer 8.00 sets
1-1/2" L-Type Stainless Steel Grab Bar Complete Hadware And Accessories 1.00 sets
Material Cost

Master Plumber 1 14
Skilled Worker 2 14
Common Worker 2 14
Labor Cost
A FIXTURES AND ACCESSORIES MATERIAL COST
B FIXTURES AND ACCESSORIES LABOR COST
C FIXTURES AND ACCESSORIES EQUIPMENT COST
D FIXTURES AND ACCESSORIES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
6,800.00 68,000.00
-
6,800.00 47,600.00
-
7,800.00 7,800.00
-
980.00 7,840.00
-
2,800.00 11,200.00
-
5,800.00 46,400.00
800.00 4,800.00
2,500.00 20,000.00
5,000.00 5,000.00
750.00 1,500.00
........ 220,140.00
- -
RATE/DAY TOTAL RATE
700.00 9,800.00
500.00 14,000.00
400.00 11,200.00
........ 35,000.00
220,140.00
35,000.00
-
255,140.00
12,757.00
12,757.00
25,514.00
14,032.70
39,546.70
39,546.70
294,686.70
294,686.70

ctober 15, 2022
`


7.00 SYPPLY AND INSTALLATION OF PASSENGER ELEVATOR
A Materials
Passenger Elevator System, capacity og 630 kgs / 8 Person 1.00 unit
1mps speed, 3 stops, AC VVVF GL, Complete with Control
Panel, electrical conduits and fittings, circuit breaker, wIres
& cables, lighting fixtures, boxes, pullboxes, ventilation fan, AVR
hangers, supports, access ladder and other standard
accessories to complete the system
Material Cost

Skilled Worker 2 60
Common Worker 2 60
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 unit
Unit Cost Amount
2,000,000.00 2,000,000.00
-
-
-
-
-
........ 2,000,000.00
- -
RATE/DAY
700.00 42,000.00
500.00 60,000.00
400.00 48,000.00
........ 150,000.00
2,000,000.00
150,000.00
2,150,000.00
107,500.00
107,500.00
215,000.00
118,250.00
333,250.00
333,250.00
2,483,250.00
2,483,250.00

ctober 15, 2022
DESCRIPTION: CONSTRUCTION OF TWO (2) BAY FIRE STATION BUILDING
SUBJECT : Bill of Materials & Cost Estimates

H CONSTRUCTION OF TWO (2) BAY FIRE STATION BUILDING
1.00 SITE WORKS
Excavation (Labor Only) - 154.0 cu.m.
Backfill (labor only - use suitable materials from excavation) - 94.0 cu.m
A Materials
Gravel Base G1 30.00 cu.m.
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost

Plate Compactor 1 1
Equipment Cost
A SITE WORKS TOTAL MATERIAL COST
B SITE WORKS TOTAL LABOR COST
C SITE WORKS TOTAL EQUIPMENT COST
D SITE WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
282.00 cu.m.
Unit Cost Amount
800.00 24,000.00
........ 24,000.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
RATE/DAY
12,000.00 12,000.00
14,000.00 14,000.00
10,000.00 10,000.00
1,000.00 1,000.00
………. 37,000.00
24,000.00
17,500.00
37,000.00
78,500.00
3,925.00
3,925.00
7,850.00
4,317.50
12,167.50
43.15
90,667.50
321.52
ctober 15, 2022

2.01 Concrete Works
A Materials
4000psi Ready Mix Concrete (delivered on site) 90.00 cu.m.
3000psi Ready Mix Concrete (delivered on site) 90.00 cu.m.
16mmǾ x 6m DRSB Grade 60 1,150.00 pcs
12mmǾ x 6m DRSB Grade 40 60.00 pcs
1/2" x4'x8' Ordinary Plywood 150.00 pcs
Coco Lumber 2" x 2" 4,000.00 bd. Ft.
Coco Lumber 2" x 4" 800.00 bd. Ft.
Material Cost

Skilled Worker 8 21
Common Worker 12 21
Labor Cost

Concrete Boom Pump truck 1 14
Equipment Cost
A CONCRETING WORKS TOTAL MATERIAL COST
B CONCRETING WORKS TOTAL LABOR COST
C CONCRETING WORKS TOTAL EQUIPMENT
D CONCRETING WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
217.00 cu.m.
Unit Cost Amount
4,400.00 396,000.00
3,300.00 297,000.00
470.00 540,500.00
238.00 14,280.00
168.00 739,200.00
80.00 40,000.00
550.00 82,500.00
25.00 100,000.00
25.00 150,000.00
25.00 20,000.00
80.00 20,000.00
3,000.00 15,000.00
........ 2,414,480.00
RATE/DAY
700.00 14,700.00
500.00 84,000.00
400.00 100,800.00
........ 199,500.00
RATE/DAY
10,000.00 140,000.00
1,000.00 28,000.00
………. 168,000.00
2,414,480.00
199,500.00
168,000.00
2,781,980.00
139,099.00
139,099.00
278,198.00
153,008.90
431,206.90
1,987.13
3,213,186.90
14,807.31

ctober 15, 2022

2.02 MAsonry Works (INCLUDING PLASTERING)
A Materials
4" CHB 1,800.00 pcs
6" CHB 5,200.00 pcs
40 kg Portland Cement 880.00 bags
Sand 88.00 cu.m
3/4 Gravel 1.00 cu.m
10 mm Ǿ x 6m DRSB 180.00 pcs
12 mm Ǿ x 6m DRSB 180.00 pcs
Material Cost

Labor Cost
A Masonry Works TOTAL MATERIAL COST
B Masonry Works TOTAL LABOR COST
D Masonry Works TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
549.41 sq.m.
Unit Cost Amount
20.00 36,000.00
25.00 130,000.00
248.00 218,240.00
800.00 70,400.00
800.00 800.00
168.00 30,240.00
238.00 42,840.00
80.00 2,000.00
........ 530,520.00
RATE/DAY
700.00 19,600.00
500.00 28,000.00
400.00 33,600.00
........ 81,200.00
530,520.00
81,200.00
611,720.00
30,586.00
30,586.00
61,172.00
33,644.60
94,816.60
172.58
706,536.60
1,285.99

ctober 15, 2022

2.03 Steel Works
A Materials
6m x Ǿ-100mm G.I. Pipe Schedule 40 2.00 pcs
Ǿ-12mm Anchor Bolt with Nuts and Washers 20.00 pcs
Ǿ-300mm x 10mm MS Plate 5.00 pcs
6m - 75mmx100mmx3mm Tubular Steel 2.00 pcs
6m - 25mmx25mmx3mm Tubular Steel 5.00 pcs
6m - 50mmx50mmx3mm Angle Bar 2.00 pcs
6m - 50mmx50mmx3mm Tubular steel 5.00 pcs
Ǿ-10mm expansion Bolt 5.00 pcs
6m - Ǿ25mm round bar 1.00 pcs
Ǿ10mm Anchor Bolt with Nuts and Washers 150.00 pcs
200mmx200mmx3mm MS Plate 30.00 pcs
Welding Rod, (20kg/box) 2.00 boxes
Oxygen 1.00 cyl
Acetylene 1.00 cyl
Epoxy Primer w/ Catalyst 5.00 gals
Material Cost

Skilled Worker 2 14
Common Worker 3 14
Labor Cost

Welding Machine, 200Amp 2 7
51-100kw Generator Set 1 7
Oxy-Acetylene Cutting Torch/Welding Outfit 2 7
Equipment Cost
A STEEL WORKS MATERIAL COST
B STEEL WORKS LABOR COST
C STEEL WORKS EQUIPMENT COST
D STEEL WORKS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
845.00 kgs
Unit Cost Amount
7,000.00 14,000.00
200.00 4,000.00
250.00 1,250.00
2,200.00 4,400.00
600.00 3,000.00
950.00 1,900.00
1,150.00 5,750.00
100.00 500.00
1,148.00 1,148.00
150.00 22,500.00
100.00 3,000.00
2,480.00 4,960.00
1,150.00 1,150.00
1,150.00 1,150.00
600.00 3,000.00
1,500.00 7,500.00
600.00 3,000.00
300.00 1,500.00
........ 83,708.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 16,800.00
........ 40,600.00
RATE/DAY
1,500.00 21,000.00
4,000.00 28,000.00
1,000.00 14,000.00
………. 63,000.00
83,708.00
40,600.00
63,000.00
187,308.00
9,365.40
9,365.40
18,730.80
10,301.94
29,032.74
34.36
216,340.74
256.02

ctober 15, 2022

2.04 Waterproofing Works
A Materials
40kg Portland Cement 90.00 bags
Sand 5.00 cu.m
3/8 Gravel 10.00 cu.m
1.2mx2.4mx4.5mm - 4" x 4" Wire Mesh 150.00 pcs
6m x 1m Bituminous Sheet Water Proofing Membrane 70.00 pcs
Elastomeric Brushable Waterproofing Membrane 7.00 gals
9" Paint Roller w/ Tray 6.00 pcs
Material Cost

Skilled Worker 2 3
Common Worker 3 3
Labor Cost
A Water Proofing Works TOTAL MATERIAL COST
B Water Proofing Works TOTAL LABOR COST
D Water Proofing Works TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
471.66 sq.m.
Unit Cost Amount
248.00 22,320.00
800.00 4,000.00
800.00 8,000.00
520.00 78,000.00
920.00 64,400.00
480.00 3,360.00
175.00 1,050.00
........ 181,130.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 3,600.00
........ 8,700.00
181,130.00
8,700.00
189,830.00
9,491.50
9,491.50
18,983.00
10,440.65
29,423.65
62.38
219,253.65
464.86

ctober 15, 2022

3.01 Tile Works
A Materials
600mm x 600mm Homogenous Floor Tiles (Polished) 800.00 pcs
600mm x 600mm Homogenous Floor Tiles (Matte) 60.00 pcs
300mm x 600mm Homogenous Wall Tiles 300.00 pcs
300mm x 600mm Accent Porcelain Wall Tiles 100.00 pcs
Cutting Disk 4" 5.00 pcs
Sand 8.00 cu.m
Tile Grout (2kg/bag) 10.00 bags
Tile Adhesive (25kg/bag) 10.00 bags
Material Cost

Skilled Worker 2 14
Common Worker 3 14
Labor Cost
A TILE WORKS TOTAL MATERIAL COST
B TILE WORKS TOTAL LABOR COST
D TILE WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
353.49 sq.m.
Unit Cost Amount
240.00 192,000.00
240.00 14,400.00
180.00 54,000.00
180.00 18,000.00
500.00 2,500.00
248.00 19,840.00
800.00 6,400.00
120.00 1,200.00
320.00 3,200.00
........ 311,540.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 16,800.00
........ 40,600.00
311,540.00
40,600.00
352,140.00
17,607.00
17,607.00
35,214.00
19,367.70
54,581.70
154.41
406,721.70
1,150.59
ctober 15, 2022

3.02 Carpentry Works
A Materials
1.2m x 2.4m x 1/2" Marine Plywood 1.00 pcs
1.2m x 2.4m x 3/4" Marine Plywood 3.00 pcs
Black Chrome T-Bar Handle 18.00 pcs
Hexhead Steel Screw 1.00 boxes
Sand Paper 10.00 pcs
Material Cost

Skilled Worker 1 3
Common Worker 1 3
Labor Cost
A CARPENTRY WORKS TOTAL MATERIAL COST
B CARPENTRY WORKS TOTAL LABOR COST
D CARPENTRY WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
10.23 sq.m.
Unit Cost Amount
1,380.00 1,380.00
1,980.00 5,940.00
150.00 2,700.00
950.00 1,900.00
800.00 800.00
10.00 100.00
600.00 3,000.00
300.00 300.00
48.00 192.00
........ 16,312.00
- -
RATE/DAY
700.00 2,100.00
500.00 1,500.00
400.00 1,200.00
........ 4,800.00
16,312.00
4,800.00
21,112.00
1,055.60
1,055.60
2,111.20
1,161.16
3,272.36
319.88
24,384.36
2,383.61
ctober 15, 2022

3.03 Ceiling Works
A Materials
4.5mm thk x 0.60m x 0.60m PVC Laminated Board 145.00 pcs
Main Runner - 3600mm x 24mm x 38mm 10.00 pcs
Cross Tee 1200mm x 24mm x 25mm 55.00 pcs
Suspension Rod 5mm x 3600mm 100.00 pcs
Suspension G.I. Clip 800.00 pcs
Rod Joiner 800.00 pcs
4.5mm thk x 1.2m x 2.4m Ficem Board 60.00 pcs
Metal Furring, 50mm x 19mm x 0.6mm x 5m 60.00 pcs
Carrying Channel, 38mm x 12mm x 5m x 0.6mm thk 60.00 pcs
25mm x 25mm x 0.4mm x 3m Wall Angle 60.00 pcs
Furring Clip 500.00 pcs
Material Cost

Skilled Worker 2 7
Common Worker 3 7
Labor Cost
A CEILING WORKS TOTAL MATERIAL COST
B CEILING WORKS TOTAL LABOR COST
D CEILING WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
227.00 sq.m.
Unit Cost Amount
220.00 31,900.00
100.00 1,000.00
30.00 1,650.00
150.00 15,000.00
18.00 14,400.00
18.00 14,400.00
620.00 37,200.00
250.00 15,000.00
300.00 18,000.00
125.00 7,500.00
10.00 5,000.00
2.00 2,000.00
........ 163,050.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 8,400.00
........ 20,300.00
163,050.00
20,300.00
183,350.00
9,167.50
9,167.50
18,335.00
10,084.25
28,419.25
125.19
211,769.25
932.90
ctober 15, 2022

3.04 Painting Works
A Materials
Semi-Gloss Latex Paint 30.00 gals
Rugs 10.00 kgs
Material Cost

Skilled Worker 2 14
Common Worker 3 14
Labor Cost
A PAINTING WORKS TOTAL MATERIAL COST
B PAINTING WORKS TOTAL LABOR COST
D PAINTING WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,096.14 sq.m.
Unit Cost Amount
250.00 7,500.00
625.00 18,750.00
725.00 21,750.00
895.00 53,700.00
300.00 4,500.00
175.00 1,750.00
98.00 980.00
50.00 500.00
75.00 750.00
........ 110,180.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 16,800.00
........ 40,600.00
110,180.00
40,600.00
150,780.00
7,539.00
7,539.00
15,078.00
8,292.90
23,370.90
21.32
174,150.90
158.88
ctober 15, 2022

3.05 Miscellaneous Works
A Materials
ARFF 2.00 sets
200mm thk Acrylic Built-up Lighted Letter Signage
Font: AR BONNIE
Font Size: 1200mm
4mm thk. Aluminum Composite Panel 100.00 sq.m.

Ǿ-100mm x 1.15m Composite Steel Bollard 10.00 pcs
Material Cost

Skilled Worker 2 14
Labor Cost
A MISCELLANEOUS WORKS TOTAL MATERIAL COST
B MISCELLANEOUS WORKS TOTAL LABOR COST
D MISCELLANEOUS WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
25,000.00 50,000.00
-
-
-
2,500.00 250,000.00
250.00 2,500.00
........ 302,500.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
........ 23,800.00
302,500.00
23,800.00
326,300.00
16,315.00
16,315.00
32,630.00
17,946.50
50,576.50
50,576.50
376,876.50
376,876.50

ctober 15, 2022

A Materials
3.07.01 Doors
D-1 1.60m X 2.15m, 2-Leaf Swing-in Decorative Hollow Core Door 2.00 sets
w/ groove line design painted w/ enamel QDE Paint Finish including
door lockset and complete accessories
D-2 1.60m X 2.15m, 2-Leaf Swing-in Decorative Hollow Core Door 2.00 set
w/ rectangle annealed glass painted w/ enamel QDE Paint
Finish including door lockset and complete accessories
D-3 0.90m X 2.15m, Single Leaf Swing-in Decorative Hollow Core Door 2.00 sets
w/ annealed glass painted w/ enamel QDE Paint
w/ decorative groove line and painted w/ enamel QDE Paint
and painted w/ enamel QDE Paint
and painted w/ enamel QDE Paint
D-7 1.60m X 2.15m, 2- Leaf Double Swing Glass Door on Powder 1.00 sets
Coated Aluminum Frame (6mm thick Tempered Clear Glass)
with complete lockset and complete accessories
D-8 2.0m x 0.70m Single-leaf Awing-in decorative hollow core w/ 2.00 sets
transcom and painted w/ enamel QDE paint finish including door
lockset and complete accessories
3.07.02 Windows
Materials
W-1 8.80m x 2.00m, 6mm thk tempered clear glass three-bay fixed 1.00 sets
window, airside (2000 x 5900mm) left and right side (2000x1450mm)
aluminum frame on powder coated aluminum frame with
complete accessories
W-2 1250mm x 4150mm, 6mm thk tempered clear glass with 4-bay 8.00 sets
sliding window and 3 bay fixed glass window, on powder coated
aluminum frame with complete accessories
W-3 2.00m x 1.275mm, 6mm thk tempered clear glass two-bay casement 2.00 sets
window with on powder coated aluminum frame w/ complete accessories
W-4 1.25m x2.45m, 6mm thk tempered clear glass two-bay sliding 2.00 sets
window with two-bay fixed window on powder coated
W-5 1.25m x 1.275m, 6mm thk Two bay tempered clear sliding glass window 3.00 set
on powder coated aluminum frame with complete accessories
W-6 0.60m x 4.25m, 6mm thk Six bay tempered clear fixed glass window 2.00 set
W-7 0.55m x 2.425m, 6mm thk Two bay tempered clear sliding glass window 1.00 sets
with two-bay fixed glass window on powder coated
W-8 0.60m x 0.60m, 6mm thk One bay awning glass window 3.00 sets
W-9 1.0m x 2.45m, 6mm thk Two bay sliding glass window with 1.00 sets
two-bay fixed glass window on powder coated
W-10 0.60m x 2.80m, 6mm thk Five bay awning glass window 1.00 sets
W-11 2.25m x 2.05m, 6mm thk Twleve bay Fixed glass Window 1.00 sets
W-12 3.90m x 2.05m, 6mm thk Twenty Eight bay Fixed glass Window 1.00 sets
W-13 0.50m x 4.95m, 6mm thk Seven bay Fixed glass Window 6.00 sets
W-14 0.50m x 5.65m, 6mm thk Eight bay Fixed glass Window 1.00 sets
W-15 1.60m x 5.48m, Nine bay louver window on tubular steel frame 2.00 sets
painted with epoxy paint and with complete accessories
W-16 1.60m x 5.65m, Nine bay louver window on tubular steel frame 1.00 sets
painted with epoxy paint and with complete accessories
Material Cost

Skilled Worker 2 7
Common Worker 3 7
Labor Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
49.00 sets
Unit Cost Amount
3,000.00 6,000.00
-
-
-
3,000.00 6,000.00
-
-
-
1,800.00 3,600.00
-
-
-
1,500.00 3,000.00
-
-
-
1,500.00 1,500.00
-
-
-
1,800.00 1,800.00
-
-
-
15,000.00 15,000.00
-
-
-
2,000.00 4,000.00
-
-
-
-
-
-
70,000.00 70,000.00
-
-
-
-
15,000.00 120,000.00
-
-
-
8,000.00 16,000.00
-
-
12,000.00 24,000.00
-
-
-
5,000.00 15,000.00
-
-
8,000.00 16,000.00
-
-
5,000.00 5,000.00
-
-
-
1,200.00 3,600.00
-
-
7,000.00 7,000.00
-
-
-
5,000.00 5,000.00
-
-
18,000.00 18,000.00
-
-
15,000.00 15,000.00
-
-
7,000.00 42,000.00
-
-
9,000.00 9,000.00
-
-
10,000.00 20,000.00
-
-
10,000.00 10,000.00
-
........ 436,500.00
- -
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 8,400.00
........ 20,300.00
436,500.00
20,300.00
456,800.00
22,840.00
22,840.00
45,680.00
25,124.00
70,804.00
1,444.98
527,604.00
10,767.43

ctober 15, 2022

A Materials
15mm diameter Flexible Metal Conduit x 30m 4.00 rolls
Material Cost
B Labor QTY DAYS

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A Lighting and Power Conduits and Fittings TOTAL MATERIAL COST
B Lighting and Power Conduits and Fittings TOTAL LABOR COST
D Lighting and Power Conduits and Fittings TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
663.00 li.m.
Unit Cost Amount
98.00 19,600.00
1,500.00 6,000.00
8.00 800.00
8.00 400.00
8.00 1,600.00
........ 28,400.00
- -
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
28,400.00
14,700.00
43,100.00
2,155.00
2,155.00
4,310.00
2,370.50
6,680.50
10.08
49,780.50
75.08

ctober 15, 2022

4.02 Wires and Cables
A Materials
3.5mm² THHN/THWN-2, 600V, 90° x 150m, Copper Wire (UL Listed) 17.00 rolls
Material Cost
B Labor QTY DAYS

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A Lighting and Power Wires and Cables MATERIAL COST
B Lighting and Power Wires and Cables LABOR COST
D Lighting and Power Wires and CablesWires and Cables DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
17.00 rolls
Unit Cost Amount
3,950.00 67,150.00
........ 67,150.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
67,150.00
14,700.00
81,850.00
4,092.50
4,092.50
8,185.00
4,501.75
12,686.75
746.28
94,536.75
5,560.99

ctober 15, 2022

A Materials
DUplex Universal Convenience Outlet with Ground, 16A, 250V 36.00 sets
device plate cover
device plate cover
device plate cover
One-Gang Three Way Switch, 16A,250V,wide series with mounting strap 2.00 sets
Two-Gang Three Way Switch, 16A,250V,wide series with mounting strap 2.00 sets
Material Cost
B Labor QTY DAYS

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A ElectElectrical Wiring Devices MATERIAL COST
B Electrical Wiring Devices LABOR COST
D Electrical Wiring Devices DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
66.00 sets
Unit Cost Amount
148.00 1,184.00
198.00 7,128.00
-
148.00 740.00
-
198.00 1,188.00
-
248.00 1,736.00
-
148.00 296.00
-
198.00 396.00
-
........ 12,668.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
12,668.00
6,300.00
18,968.00
948.40
948.40
1,896.80
1,043.24
2,940.04
44.55
21,908.04
331.94
ctober 15, 2022

A Materials
150mm diameter Recessed mounted vertical downlight fixture with 40.00 sets
glass diffuser, powder coated finish casing and matte aluminum
reflector and 1x12 watts LED Bulb, 20,000 life hour, 960lumens,
180V-264V, 60Hz.
600mm x 600mm Recessed mounted louver type lighting fixture, with 30.00 sets
mirrorized aluminum reflector and 2x9W (T-8) LED Tube, 30,000
life hour, 850 Lumens 100V-277V, 60Hz
165mm diamter x 35mm slim surface mounted round downlight 1.00 sets
fixture w/ 1 x 12W LED Lamp, 25 000 life hour, 800 Lumen
100-240V, 60Hz
150mm diameter x 250mm Surface mounted vertical round down light 5.00 sets
fixture with glass diffuser and 1x12W LED bulb, 20 000 life hour, 960
lumens 180-264 60Hz
1245mm surface mounted dustrproof/moisture proof/weather proof 18.00 sets
lighting fixture with polycarbonate housing and cover with stainless
clips and 2x18W (T8) LED tube, 30, 000 life hour, 1650 lumens,
100V-277V, 60Hz
30W LED floodlight, 30 000 life hour, 2850 lumens, 90-265V, 60 Hz 2.00 sets
1200mm surface mounted box type lighting fixture with 1x18W (T5) 7.00 sets
LED tube, 1800 lumens, 165-250V, 60Hz
2 x 3 Watts, 230V, 60Hz LED Emergency Light and 3 hours emergency 8.00 pcs
operation
5 Watts, 230V, 60Hz LED Exit Sign with acrylic plastic light diffuser 2.00 pcs
Wall/Ceiling mounted and 3 hours emergency operation
Material Cost
B Labor QTY DAYS

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A LIGHTING FIXTURES TOTAL MATERIAL COST
B LIGHTING FIXTURES TOTAL LABOR COST
D LIGHTING FIXTURES TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
113.00 sets
Unit Cost Amount
550.00 22,000.00
-
-
-
1,500.00 45,000.00
-
-
550.00 550.00
-
-
620.00 3,100.00
-
-
2,200.00 39,600.00
-
-
-
1,500.00 3,000.00
280.00 1,960.00
-
1,500.00 12,000.00
-
1,500.00 3,000.00
-
........ 130,210.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
130,210.00
14,700.00
144,910.00
7,245.50
7,245.50
14,491.00
7,970.05
22,461.05
198.77
167,371.05
1,481.16

ctober 15, 2022

A Materials
Octoganal Junction Box with cover, Deep Type 90.00 pcs
4"x2" Utility Box, Deep Type 80.00 pcs
Square Junction Box 12.00 pcs
Pullbox, 300mmx300mmx100mm Gauge 16 1.00 pcs
Material Cost
B Labor QTY DAYS

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A BOXES AND PULLBOXES TOTAL MATERIAL COST
B BOXES AND PULLBOXES TOTAL LABOR COST
D BOXES AND PULLBOXES TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
183.00 pcs
Unit Cost Amount
32.00 2,880.00
32.00 2,560.00
80.00 960.00
500.00 500.00
-
........ 6,900.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
6,900.00
6,300.00
13,200.00
660.00
660.00
1,320.00
726.00
2,046.00
11.18
15,246.00
83.31

ctober 15, 2022

4.06 Air Conditioning Unit Power Supply Conduits and Fittings
A Materials
20mm diameter Flexible Conduit x 100m 1.00 roll
20mm diameter Flexible Metal Conduit x 1m 10.00 lm
20mm diameter Connector 5.00 pcs
25mm diameter PVC Male Adopter w/ nut 5.00 pcs
20mm diameter PVC Male Adopter w/ nut 5.00 pcs
Material Cost
B Labor QTY DAYS

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A ACU POWER SUPPLY CONDUITS AND FITTINGS TOTAL MATERIAL COST
B ACU POWER SUPPLY CONDUITS AND FITTINGS TOTAL LABOR COST
D ACU POWER SUPPLY CONDUITS AND FITTINGS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
129.00 li.m.
Unit Cost Amount
148.00 2,960.00
15.00 150.00
650.00 650.00
98.00 1,960.00
10.00 100.00
58.00 580.00
20.00 100.00
10.00 100.00
10.00 50.00
5.00 50.00
10.00 50.00
........ 6,750.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
6,750.00
6,300.00
13,050.00
652.50
652.50
1,305.00
717.75
2,022.75
15.68
15,072.75
116.84
ctober 15, 2022
6


4.07 Air Conditioning Unit Power Supply Wires & Cables
A Materials
8.0mm² THHN/THWN-2, 600V, 90°C x 150m Copper Wire, UL Listed 1.00 roll
Material Cost
B Labor QTY DAYS

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A ACU POWER SUPPLY WIRES & CABLES TOTAL MATERIAL COST
B ACU POWER SUPPLY WIRES & CABLES TOTAL LABOR COST
D ACU POWER SUPPLY WIRES & CABLES TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
5.00 rolls
Unit Cost Amount
7,500.00 7,500.00
4,800.00 4,800.00
3,200.00 9,600.00
........ 21,900.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
21,900.00
6,300.00
28,200.00
1,410.00
1,410.00
2,820.00
1,551.00
4,371.00
874.20
32,571.00
6,514.20

ctober 15, 2022

4.08 Panel Board/Circuit Breaker
A Materials
DP (Distribution Panelboard) 1.00 assy
3Ǿ, 3W, 240V, 60Hz, with Ground
Branches: 1x60AT, 3-Pole, 10 KAIC 240V Bolt-on Type
1x100AT, 3-Pole, 10 KAIC 240V Bolt-on Type
Enclosure: NEMA-1
Materials: G.I. #16
Finsihed: Powder Coated Gray Finish
Panel Features: Pushlock, Grounding Lugs, Bolted Dead Front,
Directory Holder
LPP (Lighting and Power Panelboard) 1.00 assy

Branches: 12x20AT, 2-Pole, 10 KAIC, 240V, Bolt-on Type
Enclosure: NEMA-1
Materials: G.I. #16
Directory Holder
PP (Power Panelboard) 1.00 assy

Branches: 3x40AT, 2-Pole, 10 KAIC, 240V Bolt-on Type
1x30AT, 2-Pole, 10 KAIC, 240V, Bolt-on Type
5X20AT, 2-Pole, 10 KAIC, 240V, Bolt-on Type
Enclosure: NEMA-1
Materials: G.I. #16
Directory Holder
Material Cost
B Labor QTY DAYS
Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A Panel Board/Circuit Breaker TOTAL MATERIAL COST
B Panel Board/Circuit Breaker TOTAL LABOR COST
D Panel Board/Circuit Breaker TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
3.00 assy
Unit Cost Amount
25,000.00 25,000.00
-
-
-
-
-
-
-
-
-
-
20,000.00 20,000.00
-
-
-
-
-
-
-
-
-
25,000.00 25,000.00
-
-
-
-
-
-
-
-
-
-
........ 70,000.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
70,000.00
6,300.00
76,300.00
3,815.00
3,815.00
7,630.00
4,196.50
11,826.50
3,942.17
88,126.50
29,375.50

ctober 15, 2022

4.09 Feeder/Sub Feeder Line Wire and Cables
A Materials
DP to Powerhouse (45. l.m.)
22mm² THHN/THWN-2, 600V, 90°C Copper Wire, UL Listed 45.00 lm
LPP to DP ( 8 l.m.)
8.0mm² THHN/THWN-2, 600V, 90°C Copper Wire, UL Listed 8.00 lm
PP to DP (7 l.m.)
Material Cost
B Labor QTY DAYS

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A Feeder/Sub Feeder Line Wire and Cables TOTAL MATERIAL COST
B Feeder/Sub Feeder Line Wire and Cables TOTAL LABOR COST
D Feeder/Sub Feeder Line Wire and Cables TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
180.00 li.m.
Unit Cost Amount
148.00 6,660.00
348.00 46,980.00
-
-
58.00 464.00
148.00 3,552.00
-
-
98.00 686.00
298.00 6,258.00
........ 64,600.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
64,600.00
14,700.00
79,300.00
3,965.00
3,965.00
7,930.00
4,361.50
12,291.50
68.29
91,591.50
508.84
ctober 15, 2022

4.10 Feeder/Sub Feeder Line Conduits and Fitting
A Materials
DP to Powerhouse (25. l.m.)
LPP to DP ( 6 l.m.)
PP to DP (3 l.m.)
Material Cost
B Labor QTY DAYS

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A Feeder/Sub Feeder Line Conduits and Fitting TOTAL MATERIAL COST
B Feeder/Sub Feeder Line Conduits and Fitting TOTAL LABOR COST
D Feeder/Sub Feeder Line Conduits and Fitting TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
34.00 li.m.
Unit Cost Amount
420.00 3,360.00
30.00 120.00
80.00 320.00
20.00 160.00
-
-
220.00 440.00
20.00 40.00
50.00 100.00
-
-
320.00 320.00
25.00 25.00
60.00 60.00
........ 4,945.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
4,945.00
14,700.00
19,645.00
982.25
982.25
1,964.50
1,080.48
3,044.98
89.56
22,689.98
667.35

ctober 15, 2022

4.11 Hangers, Supports and Temrination Accessories
A Materials
Electrial Tape 5.00 pcs
G.I. Tie Wire Ga.16 5.00 kgs
PVC Solvent Cement 400cc 5.00 can
Material Cost
B Labor QTY DAYS

Skilled Worker 1 2
Common Worker 1 2
Labor Cost
A Hangers, Supports and Temrination Accessories TOTAL MATERIAL COST
B Hangers, Supports and Temrination Accessories TOTAL LABOR COST
D Hangers, Supports and Temrination Accessories TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
30.00 150.00
80.00 400.00
200.00 1,000.00
........ 1,550.00
RATE/DAY
700.00 1,400.00
500.00 1,000.00
400.00 800.00
........ 3,200.00
1,550.00
3,200.00
4,750.00
237.50
237.50
475.00
261.25
736.25
736.25
5,486.25
5,486.25

ctober 15, 2022

5.01 Air-Conditioning Unit and Pipings
A Materials
Inverter Ceiling Suspended Split type Air-Conditioning Unit - 4.0HP with complete 3.00 sets
accessories (FCU, ACCU, wireless remote control and circuit breaker in NEMA
3R Enslocure and other standard fittings)
Power Supply: 220-230V, 1Ǿ, 60Hz
Refrigerant Type:R-32
Inverter Wall Mounted Split Type Air-conditioning Unit 2.5 HP with complete 1.00 sets
Inverter Wall Mounted Split Type Air-conditioning Unit 1.5 HP with complete 2.00 sets
Copper Tube Soft Drawn 5/8" OD X 0.028 tihckness x 15.0m 3.00 pcs
Polyethylene Tape 5.00 pcs
25mm diameter PVC Pipe x 3m (Drain Pipe) 5.00 pcs
Material Cost
B Labor DURATION No.

Skilled Worker 14 2
Common Worker 14 1
Labor Cost
C Equipment DURATION No.

Portable Welding Machine 10-200Amp 7 1
Portable Generator Set, 10 KVA 7 1
Equipment Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
6.00 sets
Unit Cost Amount
150,000.00 450,000.00
-
-
-
-
-
60,000.00 60,000.00
-
-
-
-
-
35,000.00 70,000.00
-
-
-
-
-
3,200.00 9,600.00
2,600.00 7,800.00
1,900.00 5,700.00
1,200.00 3,600.00
200.00 2,000.00
180.00 900.00
160.00 2,400.00
140.00 2,100.00
150.00 750.00
180.00 900.00
25.00 375.00
........ 616,125.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
RATE/DAY
1,000.00 7,000.00
2,000.00 14,000.00
………. 21,000.00
616,125.00
29,400.00
21,000.00
666,525.00
33,326.25
33,326.25
66,652.50
36,658.88
103,311.38
17,218.56
769,836.38
128,306.06

ctober 15, 2022

5.02 Ventilation Equipment and Accessories
A Materials
12" Ceiling mounted Exhaust Fan with complete accessories (100mm applicable pipe) 4.00 sets
Stainless Steel Vent Cap with net (100mm applicable pipe) 4.00 pcs
18" Orbit Fan, 220-230V, 60Hz with remote control 4.00 sets
100mm diameter PVC x 3m pipe (Exhaust duct) 4.00 pcs
Material Cost

Skilled Worker 3 2
Common Worker 3 1
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
83.27 sq.m.
Unit Cost Amount
1,500.00 6,000.00
900.00 3,600.00
2,500.00 10,000.00
1,200.00 4,800.00
........ 24,400.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
24,400.00
6,300.00
30,700.00
1,535.00
1,535.00
3,070.00
1,688.50
4,758.50
57.15
35,458.50
425.83

ctober 15, 2022

5.03 Hanger and Supports
A Materials
6mm diameter x 3m Hanger Rod (threaded) 4.00 pcs
6mm Expansion shield 4.00 pcs
Welding Rod E6011 1.00 box
Clevis Hanger 100mm with bolt and nut 4.00 sets
Material Cost

Skilled Worker 1 1
Common Worker 1 1
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
11.42 sq.m.
Unit Cost Amount
1,998.00 7,992.00
50.00 200.00
10.00 40.00
2,480.00 2,480.00
150.00 600.00
........ 11,312.00
- -
RATE/DAY
700.00 700.00
500.00 500.00
400.00 400.00
........ 1,600.00
11,312.00
1,600.00
12,912.00
645.60
645.60
1,291.20
710.16
2,001.36
175.25
14,913.36
1,305.90

ctober 15, 2022

A Materials
Stand-slone Smoke Detector w/ base, built-in sounder and batteries 9.00 sets
Fire alarm Horn w/ Strobe, 15-110 cd (candela) with complete accessories 3.00 sets
Manual Pull Station, 24-30 Vdc, 1.0A 3.00 sets
1.25mm² TF Twisted Pair x 150m Copper Wire (UL Listed) 1.00 roll
(For Manual Pull Station and Fire Alarm Horn w/ Strobe connection)
Material Cost

Skilled Worker 3 2
Common Worker 3 1
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
324.00 sq.m.
Unit Cost Amount
1,250.00 11,250.00
1,250.00 3,750.00
1,250.00 3,750.00
3,500.00 3,500.00
-
1,500.00 12,000.00
........ 34,250.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
34,250.00
6,300.00
40,550.00
2,027.50
2,027.50
4,055.00
2,230.25
6,285.25
19.40
46,835.25
144.55

ctober 15, 2022

6.00 PLUMBING WORKS
6.01 Fixtures
A Materials
Water Closet Vitreous - elongated with 4.00 pcs
Top Inlet Flush Valve and Complete Fittings
Lavatory Vitreous - wall hung type with lever faucet mechanism 2.00 pcs
with Complete Accessories and Fittings
Countertop Lavatory vitreous - with lever faucet mechanism 3.00 sets
Frameless glass mirror with beveled sides and metal back plate 1.00 set
Floor Drain, 100mmx100mm, stainless steel 4.00 pcs
In Wall Bath & Shower Fitting Set - Chrome Finish 3.00 pcs
Kitchen Sink Facuet 2 Handle Spout Swivel 360°, 7-9/16" Reach, 1.00 pc
4-5/8" From Deck to Aerator, ADA wrist blade handles,
polish chrome
Granite Countertop 0.60m x 2.20m (black) 1.32 sq.m
Stainless Grease Trap 7GPM 1.00 pcs

Material Cost
B Labor QTY DAYS

Master Plumber 1 7
Skilled Worker 2 7
Common Worker 1 7
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
43.50 sq.m.
Unit Cost Amount
6,800.00 27,200.00
-
-
6,800.00 13,600.00
-
-
6,800.00 20,400.00
-
1,000.00 1,000.00
-
750.00 3,000.00
-
5,800.00 17,400.00
-
8,500.00 8,500.00
-
-
2,500.00 3,300.00
-
5,000.00 5,000.00
750.00 4,500.00
........ 103,900.00
- -
RATE/DAY
700.00 700.00
500.00 1,000.00
400.00 400.00
........ 2,100.00
103,900.00
2,100.00
106,000.00
5,300.00
5,300.00
10,600.00
5,830.00
16,430.00
377.70
122,430.00
2,814.48

ctober 15, 2022

6.00 PLUMBING WORKS
A Materials
4"Ǿ uPVC Pipe (series 1000), 3m 20.00 pcs
2"Ǿ uPVC Pipe (series 1000), 3m 20.00 pcs
4"Ǿ uPVC P-trap 5.00 pcs
2"Ǿ uPVC P-trap 5.00 pcs
4"Ǿ uPVC Wye 5.00 pcs
2"Ǿ uPVC Wye 5.00 pcs
2"Ǿ x 4"Ǿ uPVC Wye 5.00 pcs
2"Ǿ uPVC Tee 5.00 pcs
4"Ǿ x 4"Ǿ x 2"Ǿ uPVC Tee 5.00 pcs
2"Ǿ x 2"Ǿ uPVC 90deg. Elbow 8.00 pcs
2"Ǿ uPVC Coupling 20.00 pcs
4"Ǿ uPVC Clean-out Set 8.00 pcs
100mm x 100mm Stainless Steel Access Cover 8.00 pcs
100mm x 100mm Stainless Body 8.00 pcs
Solvent Cement (400cc) 5.00 can
Material Cost
B Labor QTY DAYS

Master Plumber 1 7
Skilled Worker 2 7
Common Worker 1 7
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
126.00 li.m.
Unit Cost Amount
980.00 19,600.00
350.00 7,000.00
220.00 1,100.00
120.00 600.00
180.00 900.00
120.00 600.00
150.00 750.00
75.00 375.00
80.00 400.00
30.00 240.00
30.00 240.00
80.00 640.00
30.00 600.00
80.00 1,600.00
100.00 800.00
350.00 2,800.00
350.00 2,800.00
200.00 1,000.00
........ 42,045.00
- -
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
42,045.00
14,700.00
56,745.00
2,837.25
2,837.25
5,674.50
3,120.98
8,795.48
69.81
65,540.48
520.16

ctober 15, 2022

6.00 PLUMBING WORKS
6.03 Waterline
A Materials
1"Ǿ PPR Pipe (PN 20), 4m 10.00 li.m.
1/2"Ǿ PPR Pipe (PN 20), 4m 20.00 pcs
1/2"Ǿ PPR 90deg elbow 10.00 pcs
1"Ǿ x 1"Ǿ x 1"Ǿ PPR Tee 5.00 pcs
1"Ǿ x 1"Ǿ x 1/2"Ǿ PPR Tee 10.00 pcs
1/2"Ǿ PPR End Cap 15.00 pcs
1/2"Ǿ x 12" SS Nipple 10.00 pcs
1/2"Ǿ Flexible Hose (Stainless) 10.00 pcs
1"Ǿ Brass Gate Valve 1.00 pcs
1"Ǿ Cast Iron Body Water Meter 1.00 pcs
1"Ǿ brass Check Valve 1.00 pcs
1/2"Ǿ Angle Valve 10.00 pcs
1" Coupling 10.00 pcs
1/2" Coupling 20.00 pcs
1" x 1/2" Coupling 5.00 rolls
Material Cost
B Labor QTY DAYS

Master Plumber 1 3
Skilled Worker 2 3
Common Worker 1 3
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
112.00 li.m.
Unit Cost Amount
420.00 4,200.00
280.00 5,600.00
15.00 150.00
30.00 150.00
20.00 200.00
10.00 150.00
50.00 500.00
250.00 2,500.00
1,500.00 1,500.00
4,000.00 4,000.00
1,200.00 1,200.00
80.00 800.00
15.00 150.00
10.00 200.00
15.00 75.00
20.00 200.00
........ 21,575.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
21,575.00
6,300.00
27,875.00
1,393.75
1,393.75
2,787.50
1,533.13
4,320.63
38.58
32,195.63
287.46

ctober 15, 2022

6.00 PLUMBING WORKS
6.04 Storm Drainage
A Materials
4"Ǿ uPVC Pipe (Series 1000), 3m 40.00 pcs
4"Ǿ uPVC 90deg Elbow 20.00 pcs
4"Ǿ Brass Roof Drain, Dome Type with Strainer 8.00 sets
Solvent Cement (400 cc) 5.00 cans
Material Cost

Master Plumber 1 3
Skilled Worker 2 3
Common Worker 1 3
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
120.00 li.m.
Unit Cost Amount
998.00 39,920.00
125.00 2,500.00
100.00 2,000.00
2,000.00 16,000.00
200.00 1,000.00
........ 61,420.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
61,420.00
6,300.00
67,720.00
3,386.00
3,386.00
6,772.00
3,724.60
10,496.60
87.47
78,216.60
651.81

ctober 15, 2022

6.00 PLUMBING WORKS
6.05 Septic Tank and Catch Basin
A Materials
6" CHB 380.00 pcs
4"Ǿ PVC Clean-out Set 4.00 pcs
4"Ǿ x 4"Ǿ x 4"Ǿ PVC Tee 3.00 pcs
40kg Portland Cement 60.00 bag
Sand 3.00 cu.m
Ǿ-12mm x 6m DRSB 20.00 pcs
#16 Tie Wire 5.00 kgs
Sand 2.00 cu.m
4" CHB 100.00 pcs
16mmǾ SS Hexagonal Nut 1.00 bag
Material Cost

Master Plumber 1 7
Skilled Worker 2 7
Common Worker 1 7
Labor Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
20.84 cu.m
Unit Cost Amount
25.00 9,500.00
250.00 1,000.00
125.00 375.00
248.00 14,880.00
800.00 2,400.00
800.00 4,000.00
238.00 4,760.00
168.00 3,360.00
80.00 400.00
-
248.00 2,976.00
800.00 1,600.00
800.00 800.00
20.00 2,000.00
238.00 1,190.00
168.00 840.00
80.00 400.00
550.00 550.00
25.00 1,000.00
750.00 750.00
80.00 80.00
........ 52,861.00
- -
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
52,861.00
14,700.00
67,561.00
3,378.05
3,378.05
6,756.10
3,715.86
10,471.96
502.49
78,032.96
3,744.38

ctober 15, 2022
DESCRIPTION: CONSTRUCTION OF POWER HOUSE

J CONSTRUCTION OF POWER HOUSE
1.00 SITE WORKS
Exacavation - 70.0 cu.m
A Materials (labor only)
Gravel G1 10.00 cu.m.
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost

Backhoe Crawler 0.80 cu.m. 1 1
Plate Compactor 5hp 1 7
Equipment Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
109.00 cu.m.
Unit Cost Amount
800.00 8,000.00
........ 8,000.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
RATE/DAY
14,000.00 14,000.00
1,000.00 7,000.00
………. 21,000.00
8,000.00
17,500.00
21,000.00
46,500.00
2,325.00
2,325.00
4,650.00
2,557.50
7,207.50
66.12
53,707.50
492.73
ctober 15, 2022

2.01 Concrete Works
A Materials
Sand 35.00 cu.m.
Gravel 70.00 cu.m.
16mmǾ x 6m DRSB 300.00 pcs
Material Cost

Skilled Worker 4 28
Common Worker 6 28
Labor Cost

Equipment Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
72.74 cu.m.
Unit Cost Amount
248.00 173,600.00
800.00 28,000.00
800.00 56,000.00
470.00 141,000.00
238.00 35,700.00
168.00 100,800.00
80.00 12,000.00
25.00 30,000.00
25.00 30,000.00
25.00 30,000.00
550.00 16,500.00
80.00 4,000.00
3,000.00 3,000.00
........ 660,600.00
RATE/DAY
700.00 19,600.00
500.00 56,000.00
400.00 67,200.00
........ 142,800.00
RATE/DAY
1,000.00 14,000.00
1,000.00 14,000.00
………. 28,000.00
660,600.00
142,800.00
28,000.00
831,400.00
41,570.00
41,570.00
83,140.00
45,727.00
128,867.00
1,771.61
960,267.00
13,201.36

ctober 15, 2022

2.02 MAsonry Works (including Plastering)
Total CHB Wall Area = 143.23 sq.m.
Total Area for Plastering = 286.46 sq.m.
A Materials
150mm thick CHB 1,000.00 pcs
100mm thick CHB 750.00 pcs
Sand 25.00 cu.m.
12mm dia DRSB, 6 meters 60.00 pcs
10mm dia DRSB, 6 meters 60.00 pcs
Material Cost

Skilled Worker 2 14
Common Worker 3 14
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
143.23 sq.m.
Unit Cost Amount
25.00 25,000.00
20.00 15,000.00
248.00 62,000.00
800.00 20,000.00
238.00 14,280.00
168.00 10,080.00
80.00 800.00
........ 147,160.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 16,800.00
........ 40,600.00
147,160.00
40,600.00
187,760.00
9,388.00
9,388.00
18,776.00
10,326.80
29,102.80
203.19
216,862.80
1,514.09
ctober 15, 2022

2.03 Steel Works
A Materials
7.5m - W8x28 2.00 pcs
5 ton Chain Block 2.00 sets
5 ton Plain Trolley Adjustable 2.00 sets
Ǿ16mm Structural Anchor Bolt 32.00 pcs
10mm x 180mm x 300mm MS Plate 5.00 pcs
1.2m x 2.4m x 6mm Checkered Plate 5.00 pcs
6m - Ǿ10mm Round Bar 5.00 pcs
3m - Ǿ50mm PVC Pipe 1.00 pcs
Welding Rod (20kg/box) 1.00 boxes
Oxygen & Acetylene 1.00 sets
Epoxy Primer with Catalyst 1.00 gals
2" Paint Brush, 5.00 pcs
Material Cost

Skilled Worker 2 7
Common Worker 3 7
Labor Cost

Portable Welding Machine, 10-200Amp 1 3
Portable Generator Set 10KVA 1 3
Equipment Cost
A STEEL WORKS TOTAL MATERIAL COST
B STEEL WORKS TOTAL LABOR COST
C STEEL WORKS TOTAL EQUIPMENT
D STEEL WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
702.78 kgs
Unit Cost Amount
2,200.00 4,400.00
7,000.00 14,000.00
18,000.00 36,000.00
200.00 6,400.00
300.00 1,500.00
200.00 1,000.00
400.00 2,000.00
4,000.00 20,000.00
1,198.00 9,584.00
698.00 5,584.00
168.00 840.00
350.00 350.00
2,480.00 2,480.00
1,150.00 1,150.00
600.00 600.00
1,500.00 1,500.00
600.00 600.00
300.00 300.00
48.00 240.00
98.00 490.00
........ 109,018.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 8,400.00
........ 20,300.00
RATE/DAY
1,500.00 4,500.00
4,000.00 12,000.00
1,000.00 3,000.00
………. 19,500.00
109,018.00
20,300.00
19,500.00
148,818.00
7,440.90
7,440.90
14,881.80
8,184.99
23,066.79
32.82
171,884.79
244.58

ctober 15, 2022

2.04 Waterproofing Works
A Materials
Portland Cmeent (40kg/bag) 54.00 bags
Sand 3.00 cu.m
Gravel 1/8" 6.00 cu.m
1.2m x 2.4m x 4.5mm - 4" x 4" Wire Mesh 8.00 pcs
6m - Ǿ10mm DRSB 5.00 pcs
1m x 10m x 4mm Waterproof Membrane 12.00 rolls
LPG Gas (11kg/tank) 2.00 tank
Material Cost

Skilled Worker 2 3
Common Worker 3 3
Labor Cost

Torch with regulator and gauge 1 3
Equipment Cost
A WATERPROOFING WORKS TOTAL MATERIAL COST
B WATERPROOFING WORKS TOTAL LABOR COST
C WATERPROOFING WORKS TOTAL EQUIPMENT
D WATERPROOFING WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
117.56 sq.m
Unit Cost Amount
248.00 13,392.00
800.00 2,400.00
800.00 4,800.00
520.00 4,160.00
168.00 840.00
80.00 160.00
2,500.00 30,000.00
1,200.00 2,400.00
........ 58,152.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 3,600.00
........ 8,700.00
RATE/DAY
500.00 1,500.00
………. 1,500.00
58,152.00
8,700.00
1,500.00
68,352.00
3,417.60
3,417.60
6,835.20
3,759.36
10,594.56
90.12
78,946.56
671.54
ctober 15, 2022

3.01 Tile Works
A Materials
600mm x 600mm Homogenous Synthetic Granite Floor Tiles (Polished) 30.00 pcs
300mm x 300mm Homogenous Synthetic Granite Floor Tiles (Matte) 30.00 pcs
300mm x 300mm Homogenous Synthetic Granite Wall Tiles (Polished) 150.00 pcs
Cutting Disk (4") 4.00 pcs
Sand 2.00 cu .m
Tile Grout (2kg/bag) 2.00 bag
Tile Adhesive (25kg/bag) 2.00 bag
Material Cost

Skilled Worker 2 3
Common Worker 2 3
Labor Cost
A TILE WORKS TOTAL MATERIAL COST
B TILE WORKS TOTAL LABOR COST
D TILE WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
28.88 sq.m
Unit Cost Amount
240.00 7,200.00
140.00 4,200.00
140.00 21,000.00
500.00 2,000.00
248.00 4,464.00
800.00 1,600.00
120.00 240.00
320.00 640.00
........ 41,344.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 2,400.00
........ 7,500.00
41,344.00
7,500.00
48,844.00
2,442.20
2,442.20
4,884.40
2,686.42
7,570.82
262.15
56,414.82
1,953.42

ctober 15, 2022

3.02 Painting Works
A Materials
Smei Gloss Latex Paint 15.00 gals
Rugs 8.00 kg
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost
A PAINTING WORKS TOTAL MATERIAL COST
B PAINTING WORKS TOTAL LABOR COST
D PAINTING WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
295.11 sq.m
Unit Cost Amount
250.00 2,000.00
625.00 5,000.00
625.00 9,375.00
725.00 3,625.00
895.00 7,160.00
300.00 1,500.00
175.00 1,400.00
98.00 784.00
50.00 400.00
75.00 600.00
........ 31,844.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
31,844.00
17,500.00
49,344.00
2,467.20
2,467.20
4,934.40
2,713.92
7,648.32
25.92
56,992.32
193.12
ctober 15, 2022

3.03 Ceiling Works
A Materials
12mm thk x 0.60m x 0.60m PVC Laminated Board 36.00 pcs
Mian Runner - 3600mm x 24mm x 38mm 5.00 pcs
Cross Tee 1200mm x 24mm x 25mm 8.00 pcs
4.5mm thk x 1.2m x 2.4m Ficem Board 5.00 pcs
Metal Furring 50mm x 19mm x 0.6mm x 5m 5.00 pcs
Carrying Channel 38mm x 12mm x 5m x 0.6mm thk 5.00 pcs
Suspension Rod 5mm x 3600mm 8.00 pcs
Suspension G.I. Clip 50.00 pcs
Rod Joiner 50.00 pcs
Screw 100.00 pcs
Material Cost

Skilled Worker 2 3
Common Worker 2 3
Labor Cost
A CEILING WORKS TOTAL MATERIAL COST
B CEILING WORKS TOTAL LABOR COST
D CEILING WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
12.00 sq.m
Unit Cost Amount
525.00 18,900.00
100.00 500.00
30.00 240.00
620.00 3,100.00
250.00 1,250.00
300.00 1,500.00
150.00 1,200.00
18.00 900.00
18.00 900.00
2.00 200.00
........ 28,690.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 2,400.00
........ 7,500.00
28,690.00
7,500.00
36,190.00
1,809.50
1,809.50
3,619.00
1,990.45
5,609.45
467.45
41,799.45
3,483.29

ctober 15, 2022

A Materials
Doors
D-1 0.9m x 2.10m, Double Swing Aluminum Framed 1.00 sets
door in patch fittings with 8mm thk. Tempered glass panels and
powder coated aluminum frame with complete accessories
D-2 0.8m x 2.10m, Double Swing Aluminum Framed 1.00 set

door in patch fittings with 8mm thk. Tempered glass panels and
powder coated aluminum frame with complete accessories
D-3 0.90m x 2.10m, single swing steel louver door 1.00 sets
in spray applied epoxy paint finish with complete accessories
D-4 0.80m x 2.10m, single swing wooden panel door with 5mm 1.00 sets
Grooves in spray applied QDE paint with complete accessories
D-5 0.60m x 2.10m, single swing wooden flush door with 6mm thk 2.00 sets
marine plywood hollow core in spray applied QDE paint with
D-6 3.60m x 3.78m, G.A.#18 GI Sheet manual operated roll-up 2.00 sets
door with peep hole in spray applied epoxy paint and with
Windows
W-1 2.00m x 1.25m, 6mm thk tempered clear glass casement 1.00 sets
window on powder coated aluminum frame with complete
accessories
W-2 1.00m x 1.25m, 6mm thk tempered clear glass casement 1.00 sets
accessories
W-3 2.00m x 0.40m, 6mm thk tempered clear glass fixed 2.00 sets
accessories
W-4 1.0m x 0.40m, 6mm thk tempered clear glass awning window 1.00 sets
W-5 0.50m x 0.40m, 6mm thk tempered clear glass awning window 1.00 set
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
14.00 sets
Unit Cost Amount
16,000.00 16,000.00
-
-
-
14,000.00 14,000.00
-
-
-
8,000.00 8,000.00
-
-
8,000.00 8,000.00
-
-
6,000.00 12,000.00
-
-
-
25,000.00 50,000.00
-
-
-
-
-
6,000.00 6,000.00
-
-
-
3,500.00 3,500.00
-
-
-
3,500.00 7,000.00
-
-
-
2,500.00 2,500.00
-
-
2,000.00 2,000.00
-
........ 129,000.00
- -
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
129,000.00
17,500.00
146,500.00
7,325.00
7,325.00
14,650.00
8,057.50
22,707.50
1,621.96
169,207.50
12,086.25

ctober 15, 2022

A Materials
20mm diameter x 1m Flexible Conduit 10.00 pcs
15mm diameter Flexible Metal Conduit (1/2") x 1m 10.00 pcs
GI Tie Wire Ga. 16 5.00 kgs
Material Cost

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A Lighting and Power Conduits and Fittings TOTAL MATERIAL COST
B Lighting and Power Conduits and Fittings TOTAL LABOR COST
D Lighting and Power Conduits and Fittings TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
153.00 li.m.
Unit Cost Amount
98.00 4,900.00
10.00 100.00
50.00 500.00
8.00 160.00
8.00 80.00
8.00 400.00
80.00 400.00
........ 6,540.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
6,540.00
6,300.00
12,840.00
642.00
642.00
1,284.00
706.20
1,990.20
13.01
14,830.20
96.93

ctober 15, 2022

A Materials
Simplex Convenience Outlet with plate and bracket - 10A 2.00 sets
250V Universal type with ground
DUplex Convenience Outlet with plate and bracket, 16A 9.00 sets
250V Universal type with ground
device plate cover
device plate cover
device plate cover
Material Cost

Skilled Worker 2 2
Labor Cost
A Electrical Wiring Devices TOTAL MATERIAL COST
B Electrical Wiring Devices TOTAL LABOR COST
D Electrical Wiring Devices TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
17.00 sets
Unit Cost Amount
148.00 296.00
-
198.00 1,782.00
-
148.00 444.00
-
198.00 198.00
-
248.00 496.00
-
........ 3,216.00
RATE/DAY
500.00 2,000.00
........ 2,000.00
3,216.00
2,000.00
5,216.00
260.80
260.80
521.60
286.88
808.48
47.56
6,024.48
354.38

ctober 15, 2022

A Materials
1200mm Industrial Type Lighting Fixture 8.00 sets
with powder coated white finish steel housing, aluminum reflector and
1x18W (T-8) LED Tube, 50000 life hour, 2070 lumens, 198-277V,
60Hz, Complete with Hangers support and accessories
150mm diameter x 250mm Surface mounted vertical round down light 10.00 sets
fixture with glass diffuser and 1x12W LED Bulb, 15000 life hour
1300 lumens, 110-240V, 60Hz
600mm x 600mm Recessed mounted louver type lighting fixture, 4.00 sets
with mirrorized aluminum reflector with 2 x 9W (T-8) LED Tube,
30000 life hour, 850 lumens, 100V-277V, 60Hz
150mm diameter recessed type vertical lamp downlight fixture, powder 4.00 sets
coated white finish steel housing, matte aluminum reflector and full
frosted glass cover with 1 x 11W, 1100 lumen warm white LED Bulb
2 x 3 Watts, 230V, 60Hz LED Emergency Light and 3 hours 2.00 sets
Material Cost

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A Lighting FIxtures Materials Cost
B Lighting Fixtures Labor Cost
D Lighting Fixtures Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
28.00 sets
Unit Cost Amount
1,000.00 8,000.00
-
-
-
-
620.00 6,200.00
-
-
-
1,500.00 6,000.00
-
-
-
550.00 2,200.00
-
-
-
1,500.00 3,000.00
........ 25,400.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
25,400.00
6,300.00
31,700.00
1,585.00
1,585.00
3,170.00
1,743.50
4,913.50
175.48
36,613.50
1,307.63

ctober 15, 2022

4.04 Boxes
A Materials
Octagonal Junction Box 32.00 pcs
4 x 2 Utility Box 16.00 pcs
Material Cost

Skilled Worker 1 1
Common Worker 1 1
Labor Cost
A Boxes Materials Cost
B Boxes Labor Cost
D Boxes Direct Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
48.00 pcs
Unit Cost Amount
32.00 1,024.00
32.00 512.00
........ 1,536.00
RATE/DAY
500.00 500.00
400.00 400.00
........ 900.00
1,536.00
900.00
2,436.00
121.80
121.80
243.60
133.98
377.58
7.87
2,813.58
58.62

ctober 15, 2022

4.05 Air Conditioning Unit Power Supply Conduit and Fittings
A Materials
Material Cost

Skilled Worker 1 1
Common Worker 1 1
Labor Cost
A Air Conditioning Unit Power Supply Conduit and Fittings MATERIAL COST
B Air Conditioning Unit Power Supply Conduit and Fittings LABOR COST
D Air Conditioning Unit Power Supply Conduit and Fittings DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
12.00 li.m.
Unit Cost Amount
98.00 490.00
8.00 24.00
8.00 40.00
8.00 24.00
........ 578.00
RATE/DAY
500.00 500.00
400.00 400.00
-
........ 900.00
578.00
900.00
1,478.00
73.90
73.90
147.80
81.29
229.09
19.09
1,707.09
142.26

ctober 15, 2022

4.06 Lighting and Power Wires & Cables
A Materials
3.5mm² THHN/THWN-2, 600V, 90°C x 150m Copper Wire, UL Listed 4.00 rolls
Electrical Tape 4.00 pcs
Material Cost

Skilled Worker 1 3
Common Worker 1 3
Labor Cost
A Lighting and Power Wires & Cables MATERIAL COST
B Lighting and Power Wires & Cables LABOR COST
D Lighting and Power Wires & Cables DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
4.00 rolls
Unit Cost Amount
3,950.00 15,800.00
30.00 120.00
........ 15,920.00
RATE/DAY
700.00 2,100.00
500.00 1,500.00
400.00 1,200.00
........ 4,800.00
15,920.00
4,800.00
20,720.00
1,036.00
1,036.00
2,072.00
1,139.60
3,211.60
802.90
23,931.60
5,982.90

ctober 15, 2022

4.07 Grounding System
A Materials
100mm² Bare Copper Wire 70.00 li.m.
Copper Clad Grounding Rod 25mmÆ x 3m w/ clamp 4.00 pcs
Material Cost

Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A Grounding System MATERIAL COST
B Grounding System LABOR COST
D Grounding System DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
70.00 li.m.
Unit Cost Amount
550.00 38,500.00
2,200.00 8,800.00
........ 47,300.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
47,300.00
6,300.00
53,600.00
2,680.00
2,680.00
5,360.00
2,948.00
8,308.00
118.69
61,908.00
884.40

ctober 15, 2022

4.08 Panel Board/Circuit Breaker
A Materials
Lighting and Power Panelboard 1.00 assy
Main: 40AT, 100AF, 3-Pole, 240V, Bolt-on, 10KAIC
Branches: 6-20AT, 2-Pole, 240V, Bolt-on, 10KAIC
Enclosure: NEMA-1
Materials: G.I. #16
Panel Features: Pushlock, Grounding Lugs, Neutral Lugs,
Main Distribution Panelboard Power House 1.00 assy

Main: 1600AT, 1600AF, 3-Pole, 240V, Bolt-on MCCB
Branches: 1-1000AT, 3-Pole, 240V, Bolt-on, MCCB
1-600AT, 3-Pole, 240V, Bolt-on, MCCB
Enclosure: NEMA-1 (see plans for reference)
Materials: G.I. #16
Panel Features: Pushlock, Grounding Lugs, Neutral Lugs, Mechanical Lugs
Synchronizing Panel - Freestaing Enclosure 1.00 assy

3Ǿ, 4W, 240V, 60Hz, with Ground Bus & Neutral Busbar
Common busbar rated 2000Amps, 3P+N
GCB-1
ACB rated, 1250AT, 3P, 65KAIC, 240V, Drawout Type with Micrologic 6.0E
Gear Motor, 240VAC
Opening Release, 240VAC
Closing Release, 240VAC
GCB-2
Gear Motor, 240VAC
Opening Release, 240VAC
Closing Release, 240VAC
With synchronizing controller, metering, wiring and other accessories
to complete the system
Feeder-1:
Feeder-2 ATS 2000A
2000A, 3P, Changeover switch type, contact plasma
ATS Controller with battery and battery charger, open transition technology
Material Cost

Skilled Worker 2 14
Common Worker 1 14
Labor Cost
A Panel Board/Circuit Breaker TOTAL MATERIAL COST
B Panel Board/Circuit Breaker TOTAL LABOR COST
D Panel Board/Circuit Breaker TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
3.00 assy
Unit Cost Amount
15,000.00 15,000.00
-
-
-
-
-
-
-
-
-
180,000.00 180,000.00
-
-
-
-
-
-
-
-
-
-
-
-
3,500,000.00 3,500,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
........ 3,695,000.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 5,600.00
........ 29,400.00
3,695,000.00
29,400.00
3,724,400.00
186,220.00
186,220.00
372,440.00
204,842.00
577,282.00
192,427.33
4,301,682.00
1,433,894.00

ctober 15, 2022

4.09 Feeder/Sub Feeder Conductor
A Materials
LPP to MDPPH (6 l.m.)
5.5mm² THHN/THWN-2, Copper Wire (UL Listed) 6.00 li.m.
8.0mm² THHN/THWN-2, Copper Wire (UL Listed) 18.00 li.m.
MDPPH to Step-Up Transformer (6 l.m.)

50mm² THHN/THWN-2, Copper Wire (UL Listed) 12.00 li.m.
Synch. Panel to Transformer Pad (45 l.m.)

Synch. Panel to MDPPH (8 l.m.)

Synch. Panel to Generator 1 & 2 (288 l.m.)

Material Cost

Master Electrician 1.00 14
Labor Cost
A Feeder/Sub Feeder Conductor TOTAL MATERIAL COST
B Feeder/Sub Feeder Conductor TOTAL LABOR COST
D Feeder/Sub Feeder Conductor TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,388.00 li.m.
Unit Cost Amount
28.00 168.00
58.00 1,044.00
-
-
298.00 3,576.00
1,298.00 46,728.00
-
-
298.00 53,640.00
1,298.00 934,560.00
-
-
298.00 9,536.00
1,298.00 124,608.00
-
-
298.00 26,224.00
1,998.00 399,600.00
........ 1,599,684.00
RATE/DAY
700.00 9,800.00
500.00 28,000.00
400.00 11,200.00
........ 49,000.00
1,599,684.00
49,000.00
1,648,684.00
82,434.20
82,434.20
164,868.40
90,677.62
255,546.02
184.11
1,904,230.02
1,371.92

ctober 15, 2022

4.10 Feeder/Sub Feeder Conductor Conduit and Fittings
A Materials
LPP to MDPPH (6 l.m.)
20mm diameter x 3m Electrical Metallic Tubing (3/4") UL Listed 2.00 pcs
MDPPH to Step-Up Transformer (3 l.m.)

100mm diameter Locknut with Bushings 2.00 pcs
ATS to Transformer Pad (34 l.m.)

110 diameter Endbell 25.00 lm
100mm diameter Entrance Cap 2.00 pcs
Electrical Warning Tape 3" x 1000ft 1.00 rolls
Material Cost

Skilled Worker 2 7
Common Worker 1 7
Labor Cost
A Feeder/Sub Feeder Conductor Conduit and Fittings TOTAL MATERIAL COST
B Feeder/Sub Feeder Conductor Conduit and Fittings TOTAL LABOR COST
D Feeder/Sub Feeder Conductor Conduit and Fittings TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
150.00 li.m.
Unit Cost Amount
198.00 396.00
18.00 36.00
-
-
2,998.00 5,996.00
298.00 596.00
-
-
898.00 44,900.00
98.00 2,450.00
2,998.00 5,996.00
1,998.00 3,996.00
3,000.00 3,000.00
........ 67,366.00
- -
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 2,800.00
........ 14,700.00
67,366.00
14,700.00
82,066.00
4,103.30
4,103.30
8,206.60
4,513.63
12,720.23
84.80
94,786.23
631.91
ctober 15, 2022

4.11 Emergency Power Supply
A Materials
Supply and installation of 500 KVA Brand New Diesel Engine 2.00 sets
Standby Generator Set, Open-type, 230V, three phase, 1800RPM
60Hz, 0.8 Power Factor, with Digital Control Panel, Fuel Base Tank,
Industrial Genset Battery, Battery Trickle Charger, Industrial Type
Exhaust Silencer/Muffler, Radiator Air Duct and Extension Muffler,
complete with standard accessories.
Engine: 6 Cylinder, In-line, 4 stroke cycle, direct injection, turbo
charged, after cooled, electronic actuator type governor, water
radiator cooling system and electric starting.
Alternator: Brushless, self-exciting, self-regulating, single lifetime
bearing, insulation Class H, IP23 Protection with built-in Automatic
Voltage Regulator
Control Panel: Digital with display of all paramaters. Equipped
With sensors for Automatic Shut Off of engine low oil pressure,
high coolant temperature overcrank, over/under speed, and over/
under frequency. Also equipped with Emergency Push Button
Shut-Off Switch.
Instrumentation: LCD Display adjustable contrast and backlight
with auto power off, AC/DC Metering Capable of monitoring
Voltage, Phase, Amperes, Frequency, Battery Voltage, Engine
Hours run, Engine Water Temperature, Pressure and Speed.
Material Cost

Labor Cost
A Emergency Power Supply TOTAL MATERIAL COST
B Emergency Power Supply TOTAL LABOR COST
D Emergency Power Supply TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
2.00 sets
Unit Cost Amount
4,000,000.00 8,000,000.00
........ 8,000,000.00
- -
RATE/DAY
700.00 9,800.00
500.00 28,000.00
400.00 11,200.00
........ 49,000.00
8,000,000.00
49,000.00
8,049,000.00
402,450.00
402,450.00
804,900.00
442,695.00
1,247,595.00
623,797.50
9,296,595.00
4,648,297.50

ctober 15, 2022

4.12 Power Supply
A Materials
250 kVA, 1phase, 13.2kV-230V, 60 Hz, Distribution Transformer 3.00 units
Dry Type Transformer 1.00 assy

kVA: 225
Phase: 3
Frequency 60
Primary Voltage: 230
Secondary Voltage: 400
Enclosure: UL/NEMA 1
Material Cost

Skilled Worker 4 7
Common Worker 2 7
Labor Cost
A POWER SUPPLY TOTAL MATERIAL COST
B POWER SUPPLY TOTAL LABOR COST
D POWER SUPPLY TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
380,000.00 1,140,000.00
-
380,000.00 380,000.00
-
-
-
-
-
-
........ 1,520,000.00
- -
RATE/DAY
700.00 4,900.00
500.00 14,000.00
400.00 5,600.00
........ 24,500.00
1,520,000.00
24,500.00
1,544,500.00
77,225.00
77,225.00
154,450.00
84,947.50
239,397.50
239,397.50
1,783,897.50
1,783,897.50
ctober 15, 2022

5.01 Air Conditioning Unit and Piping System
A Materials
Inverter Wall Mounted Split Type Air-Conditioning Unit - 1.0 HP with 1.00 sets
complete accessories (FCU, ACCU, remote control and circuit
breaker in NEMA 3R Enclosure and other standard fittings)
Refrigerant Type: R-32
Copper Tube Soft Drawn 3/8" OD 0.028 thickness x 15m 2.00 pcs
Copper Tube Soft Drawn 1/4" OD 0.028 thickness x 15m 2.00 pcs
Polyethylene tape 2.00 pcs
25mm diameter PVC Pipe x 3m (drain pipe) 2.00 pcs
Material Cost

Comnstruction Foreman 1 3
Skilled Worker 1 3
Common Worker 1 3
Labor Cost
A Air Conditioning Unit and Piping System MATERIAL COST
B Air Conditioning Unit and Piping System LABOR COST
D Air Conditioning Unit and Piping System DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 set
Unit Cost Amount
30,000.00 30,000.00
-
-
-
-
-
1,900.00 3,800.00
1,200.00 2,400.00
160.00 320.00
140.00 280.00
150.00 300.00
180.00 360.00
25.00 50.00
........ 37,510.00
- -
RATE/DAY
700.00 2,100.00
500.00 1,500.00
400.00 1,200.00
........ 4,800.00
37,510.00
4,800.00
42,310.00
2,115.50
2,115.50
4,231.00
2,327.05
6,558.05
6,558.05
48,868.05
48,868.05
ctober 15, 2022

5.02 Ventialtion Equipment and Accessories
A Materials
12" x 12" White Ceiling type Exhaust Fan with complete standard 1.00 set
accessories (Hangers & Supports and other Standard Fittings)
20" Industrial type wall mounted exhaust fan, 1.00 set

Single Phase, 240V, 60hz, with thermal fuse,
industrial grade steel bladé, front grill and casing
Stainless steel vent cap with net (100mm applicable pipe) 1.00 pc
100mm diameter PVC x 3m Pipe 1.00 pc

Material Cost

Skilled Worker 1 3
Labor Cost
A Ventialtion Equipment and Accessories MATERIAL COST
B Ventialtion Equipment and Accessories LABOR COST
D Ventialtion Equipment and Accessories DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
2.00 sets
Unit Cost Amount
1,500.00 1,500.00
-
-
4,000.00 4,000.00
-
-
-
900.00 900.00
-
1,200.00 1,200.00
........ 7,600.00
- -
RATE/DAY
700.00 2,100.00
500.00 1,500.00
........ 3,600.00
7,600.00
3,600.00
11,200.00
560.00
560.00
1,120.00
616.00
1,736.00
868.00
12,936.00
6,468.00
ctober 15, 2022

5.03 Hangers and Supports, Fire Extinguisher
A Materials
50mm x 50mm x 6mm x 6m Angle Bar 2.00 pc
Welding Rod 1/8", 5kg/box 1.00 box
Portable Fire Extinguisher 2.00 sets

ABC Dry Chemical Portable Fire Extinguisher includes wall hanger
and complete accessories. 4.5kgs (10lbs) capacity
Material Cost
B Labor No. DURATION

Foreman 1 1
Skilled Worker 1 1
Labor Cost
A Hangers and Supports, Fire Extinguisher MATERIAL COST
B Hangers and Supports, Fire Extinguisher LABOR COST
D Hangers and Supports, Fire Extinguisher DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
2.00 sets
Unit Cost Amount
1,998.00 3,996.00
600.00 600.00
-
1,500.00 3,000.00
-
-
........ 7,596.00
- -
RATE/DAY
700.00 700.00
500.00 500.00
........ 1,200.00
7,596.00
1,200.00
8,796.00
439.80
439.80
879.60
483.78
1,363.38
681.69
10,159.38
5,079.69

ctober 15, 2022

6.00 PLUMBING WORKS
6.01 Fixtures
A Materials
Lavatory vitreous - wall hung type with lever faucet mechanism 1.00 set
with complete accessories and fittings
Water Closet Vitreous - Elongated with 1.00 set
Top Inlet Flush Valve and Complete Fittings
Tissue holder - stainless, surface mounted 2.00 pcs
Floor drain, 100mm x 100mm, stainless 2.00 pcs
Bidet hose - stainless 1.00 pcs
In wall Bath & Shower Fitting Set - Chrome Finish 1.00 pcs
Soap Dispenser 1.00 pcs
Stainless Steel Wall Faucet with Adaptor 1.00 pcs
Material Cost

Master Plumber 1 3
Skilled Worker 2 3
Labor Cost
A FIXTURES MATERIAL COST
B FIXTURES LABOR COST
D FIXTURES DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
10.00 sets
Unit Cost Amount
6,800.00 6,800.00
-
6,800.00 6,800.00
-
1,200.00 2,400.00
750.00 1,500.00
1,200.00 1,200.00
5,800.00 5,800.00
1,200.00 1,200.00
750.00 750.00
........ 26,450.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
........ 5,100.00
26,450.00
5,100.00
31,550.00
1,577.50
1,577.50
3,155.00
1,735.25
4,890.25
489.03
36,440.25
3,644.03
ctober 15, 2022

6.00 PLUMBING WORKS
6.02 Waste Water Line
A Materials
4"Ǿ PVC Pipe (Series 1000), 3 meters 3.00 pcs
4"Ǿ PVC Wye 2.00 pcs
4"Ǿ x 4"Ǿ PVC 45deg. Elbow 2.00 pcs
4"Ǿ P trap 2.00 pcs
4"Clean Out 2.00 pcs
Solvent Cement (400cc/can) 2.00 pcs
Material Cost

Master Plumber 1 1
Skilled Worker 2 1
Labor Cost
A WASTE WATER MATERIAL COST
B WASTE WATER LABOR COST
D WASTE WATER DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
9.00 li.m.
Unit Cost Amount
980.00 2,940.00
180.00 360.00
80.00 160.00
220.00 440.00
100.00 200.00
200.00 400.00
........ 4,500.00
- -
RATE/DAY
700.00 700.00
500.00 1,000.00
........ 1,700.00
4,500.00
1,700.00
6,200.00
310.00
310.00
620.00
341.00
961.00
106.78
7,161.00
795.67

ctober 15, 2022

6.00 PLUMBING WORKS
6.03 Cold Water Line
A Materials
1"Ǿ PPR Pipe (PN 10), 4 meters 4.00 pcs
1/2"Ǿ PPR Pipe (PN 10), 4 meters 1.00 pcs
1/2"Ǿ PPR 90deg Elbow 1.00 pcs
1/2"Ǿ x 1/2"Ǿ x 1/2"Ǿ PPR Tee 1.00 pcs
1/2"Ǿ PPR End Cap 2.00 pcs
Material Cost

Master Plumber 1 1
Skilled Worker 2 1
Labor Cost
A COLD WATER LINE MATERIAL COST
B COLD WATER LINE LABOR COST
D COLD WATER LINE DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
20.00 li.m.
Unit Cost Amount
420.00 1,680.00
280.00 280.00
15.00 15.00
15.00 15.00
10.00 20.00
20.00 60.00
........ 2,070.00
- -
RATE/DAY
700.00 700.00
500.00 1,000.00
........ 1,700.00
2,070.00
1,700.00
3,770.00
188.50
188.50
377.00
207.35
584.35
29.22
4,354.35
217.72

ctober 15, 2022

6.00 PLUMBING WORKS
6.04 Storm Drainage Pipe
A Materials
4"Ǿ x 3m PVC Pipe 27.00 pcs
4" - 90° PVC Elbow 27.00 pcs
4" Stainless Roof Drain 10.00 pcs
Solvent Cement (400 cc) 5.00 can
Material Cost

Master Plumber 1 3
Skilled Worker 2 3
Labor Cost
A STORM DRAINAGE MATERIAL COST

B STORM DRAINAGE LABOR COST
D STORM DRAINAGE DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
81.00 li.m.
Unit Cost Amount
998.00 26,946.00
125.00 3,375.00
1,000.00 10,000.00
200.00 1,000.00
........ 41,321.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
........ 5,100.00
41,321.00
5,100.00
46,421.00
2,321.05
2,321.05
4,642.10
2,553.16
7,195.26
88.83
53,616.26
661.93

ctober 15, 2022

6.00 PLUMBING WORKS
6.05 Catch Basin
A Materials
Portland Cement (40kg/bag) 12.00 bag
Sand 1.00 cu.m.
Gravel 3/4" 1.00 cu.m.
4" CHB 150.00 pcs
#16 Tie wire 5.00 kgs
Material Cost

Master Plumber 1 3
Skilled Worker 2 3
Labor Cost
A CATCH BASIN MATERIAL COST
B CATCH BASIN LABOR COST
D CATCH BASIN DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
10.00 SETS
Unit Cost Amount
248.00 2,976.00
800.00 800.00
800.00 800.00
20.00 3,000.00
168.00 1,344.00
80.00 400.00
........ 9,320.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
........ 5,100.00
9,320.00
5,100.00
14,420.00
721.00
721.00
1,442.00
793.10
2,235.10
223.51
16,655.10
1,665.51

ctober 15, 2022

6.00 PLUMBING WORKS
6.06 Septic Tank
A Materials
Portland Cement (40kg/bag) 30.00 bag
Sand 2.00 cu.m.
#16 Tie wire 5.00 kgs
6" CHB 300.00 pcs
4"Ǿ x 3m PVC Pipe 1.00 pcs
4"Ǿ PVC Pipe Clean-out 3.00 pcs
4"Ǿ PVC Pipe Tee 3.00 pcs
Material Cost

Master Plumber 1 3
Skilled Worker 2 3
Common Worker 1 3
Labor Cost
A SEPTIC TANK MATERIAL COST
B SEPTIC TANK LABOR COST
D SEPTIC TANK DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
5.52 sq.m.
Unit Cost Amount
248.00 7,440.00
800.00 1,600.00
800.00 1,600.00
800.00 1,600.00
238.00 9,520.00
80.00 400.00
25.00 7,500.00
998.00 998.00
250.00 750.00
125.00 375.00
........ 31,783.00
- -
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 1,200.00
........ 6,300.00
31,783.00
6,300.00
38,083.00
1,904.15
1,904.15
3,808.30
2,094.57
5,902.87
1,069.36
43,985.87
7,968.45
ctober 15, 2022
DESCRIPTION: CONSTRUCTION OF TRANSFORMER YARD

K CONSTRUCTION OF TRANSFORMER YARD
1.00 SITE WORKS
Excavation - 21.64 cu.m
Common Worker 2 3
Labor Cost

Plate Compactor, 5hp 1.00 1
Equipment Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
31.02 cu.m.
Unit Cost Amount
RATE/DAY
700.00 2,100.00
400.00 2,400.00
........ 4,500.00
RATE/DAY
1,000.00 1,000.00
………. 1,000.00
4,500.00
1,000.00
5,500.00
275.00
275.00
550.00
302.50
852.50
27.48
6,352.50
204.79

ctober 15, 2022

2.01 Concrete Works
A Materials
Portland Cement, 40kg/bag 180.00 bags
Sand 9.00 cu.m.
Gravel 3/4 18.00 cu.m.
1/2 x1.2m x 2.4m Ordinary Plywood 10.00 pcs
Coco Lumber 2" x 2" x 10' 200.00 bd. Ft.
Assorted Common Nail 5.00 kgs
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost

Concrete Vibrator, 1 3
5Hp Equipment Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
19.05 cu.m.
Unit Cost Amount
248.00 44,640.00
800.00 7,200.00
800.00 14,400.00
800.00 4,000.00
470.00 42,300.00
238.00 42,840.00
168.00 5,040.00
100.00 1,000.00
80.00 2,000.00
550.00 5,500.00
25.00 5,000.00
80.00 400.00
........ 174,320.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
RATE/DAY
1,000.00 3,000.00
1,000.00 3,000.00
………. 6,000.00
174,320.00
17,500.00
6,000.00
197,820.00
9,891.00
9,891.00
19,782.00
10,880.10
30,662.10
1,609.56
228,482.10
11,993.81

ctober 15, 2022

2.02 Masonry Works
A Materials
100mm thick CHB 200.00 pcs
Sand 2.00 cu.m.
10mm dia. DRSB 6meters 10.00 pcs
Material Cost

Skilled Worker 2 3
Common Worker 2 3
Labor Cost
A MASONRY WORKS TOTAL MATERIAL COST
B MASONRY WORKS TOTAL LABOR COST
D MASONRY WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
14.04 sq.m.
Unit Cost Amount
20.00 4,000.00
248.00 5,952.00
800.00 1,600.00
168.00 1,680.00
80.00 160.00
........ 13,392.00
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 2,400.00
........ 7,500.00
13,392.00
7,500.00
20,892.00
1,044.60
1,044.60
2,089.20
1,149.06
3,238.26
230.65
24,130.26
1,718.68

ctober 15, 2022

2.03 Steel Works
A Materials
50mm Ǿ x 6m Pre-Painted GI Pipe 30.00 pcs
1.2m x 2.8m Cyclone Wire Gauge #6 20.00 rolls
Barbed Wire, 2.7mm thk x 135m long 1.00 rolls
25mm x 3mm x 6m Flat Bar 30.00 pcs
50mm dia Plug End Cap 15.00 pcs
Padlock 1.00 pcs
Welding Rod 10.00 kgs
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost

Equipment Cost
C STEEL WORKS TOTAL EQUIPMENT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
701.53 kgs
Unit Cost Amount
1,998.00 59,940.00
550.00 11,000.00
2,500.00 2,500.00
98.00 2,940.00
98.00 1,470.00
300.00 300.00
120.00 1,200.00
........ 79,350.00
- -
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
RATE/DAY
1,000.00 3,000.00
2,000.00 6,000.00
1,000.00 3,000.00
........ 12,000.00
79,350.00
17,500.00
12,000.00
108,850.00
5,442.50
5,442.50
10,885.00
5,986.75
16,871.75
24.05
125,721.75
179.21

ctober 15, 2022
DESCRIPTION: CONSTRUCTION OF 10,000 gals STEEL WATER TANK

L. CONSTRUCTION OF 10,000 gals STEEL WATER TANK
1.00 SITE WORKS
A Materials (labor only)
Gravel Bedding (G1) 5.00 cu.m.
Material Cost

Common Laborer 2 28
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
240.09 cu.m.
Unit Cost Amount
800.00 4,000.00
........ 4,000.00
RATE/DAY
700.00 19,600.00
700.00 39,200.00
400.00 22,400.00
........ 81,200.00
4,000.00
81,200.00
85,200.00
4,260.00
4,260.00
8,520.00
4,686.00
13,206.00
55.00
98,406.00
409.87

ctober 15, 2022

2.01 Concrete Works
A Materials
Portland Cement, 40 kgs 81.00 bags
Sand 5.00 cu.m.
1/2" x4' x 8' Ordinary Plywood 5.00 pcs
2" x 3" x 12' - Good Lumber 180.00 pcs
Material Cost

Skilled Worker 2 7
Common Worker 3 7
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
10.58 cu.m.
Unit Cost Amount
248.00 20,088.00
800.00 7,200.00
800.00 4,000.00
732.00 7,320.00
470.00 28,200.00
238.00 11,900.00
168.00 3,360.00
80.00 1,600.00
550.00 2,750.00
300.00 54,000.00
80.00 800.00
........ 141,218.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 8,400.00
........ 20,300.00
RATE/DAY
1,000.00 7,000.00
1,000.00 7,000.00
………. 14,000.00
141,218.00
20,300.00
14,000.00
175,518.00
8,775.90
8,775.90
17,551.80
9,653.49
27,205.29
2,571.39
202,723.29
19,160.99

ctober 15, 2022

2.02 Steel Works
A Materials
Tank, Columns and Braces (6,844.79 kgs)
W8X18, 8m 4.00 pcs
10mm x 4' x 8' Gusset Plate 1.00 pcs
6mm x 100mm x 100mm x 6.0m Angle Bar 8.00 pcs
6mm x 1.50 x 3.00 MS Plate 15.00 pcs
20mm x 0.60 Anchor Bolt, Nut & Washers 24.00 pcs
1/2" x 0.10m U-bolt, nuts & washers 8.00 pcs
3/8" x 0.10m U-bolt, nuts & washers 8.00 pcs
Manhole Cover with Hinges & Handle (56.57 kgs)
6mm thick MS Plate 0.50 sq.m.
16mm Ǿ x 6m DRSB Grade 60 1.00 pcs
Tank Ladder (78.47 kgs.)
2" x 1/4" x 6.0m Flat Bar 1.00 pcs
16mm plain Round Bar Grade 60 1.00 pcs
Cage Ladder (150.79 kgs.)
2" x 1/4" x 6.0m Flat Bar 2.00 pcs
1-1/2" x 1/8" x 6.0m Flat Bar 8.00 pcs
1-1/2" x 1/4" x 6.0m Flat Bar 8.00 pcs
16mm Plain Round Bar Grade 60 3.00 pcs
Catwalk (586.94 kgs.)
6mm thick MS Plate 3.00 sq.m.
Welding Rod 200.00 kgs
Oxygen & Acetylene (refill) 10.00 cyl
Epoxy Primer 10.00 gals
Acrytex - Topcoat Paint 10.00 gals
Epoxy Enamel 5.00 gals
Epoxy Reducer 5.00 gals
Acrytex Reducer 5.00 gals
Sand Paper #120 12.00 pcs
Material Cost

Skilled Worker 2 28
Common Worker 4 28
Labor Cost

Cutting Torch 1 28
Scaffolding (H-Frame, Cross Brace and Lock Pin) 20 28
Catwalk 10 28
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
7,717.56 kgs
Unit Cost Amount
14,200.00 56,800.00
1,800.00 7,200.00
12,000.00 12,000.00
2,998.00 23,984.00
2,198.00 65,940.00
10,000.00 150,000.00
50.00 1,200.00
50.00 400.00
50.00 400.00
-
2,500.00 1,250.00
470.00 470.00
-
1,998.00 3,996.00
750.00 750.00
470.00 470.00
-
750.00 1,500.00
550.00 4,400.00
650.00 5,200.00
470.00 470.00
470.00 1,410.00
-
1,998.00 9,990.00
470.00 9,400.00
238.00 4,760.00
2,500.00 7,500.00
120.00 24,000.00
1,150.00 11,500.00
850.00 8,500.00
900.00 9,000.00
1,000.00 5,000.00
250.00 1,250.00
350.00 1,750.00
98.00 1,176.00
75.00 900.00
........ 432,566.00
RATE/DAY
700.00 19,600.00
500.00 28,000.00
400.00 44,800.00
........ 92,400.00
RATE/DAY
1,000.00 56,000.00
2,000.00 56,000.00
1,000.00 28,000.00
8.00 4,480.00
8.00 2,240.00
………. 146,720.00
432,566.00
92,400.00
146,720.00
671,686.00
33,584.30
33,584.30
67,168.60
36,942.73
104,111.33
13.49
775,797.33
100.52

ctober 15, 2022

A Materials
5 HP Submsersible Well Pump 1.00 set
5.5mm²/3c Submersible Pump Cable 30.00 lm
20mm diameter PVC Adapter w/ locknut 1.00 pcs
Pullbox 150mm x 150mm x 100mm 1.00 pcs
Material Cost

Skilled Worker 1 3
Common Worker 1 3
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1.00 lot
Unit Cost Amount
50,000.00 50,000.00
380.00 11,400.00
98.00 98.00
8.00 8.00
8.00 8.00
500.00 500.00
........ 62,014.00
RATE/DAY
700.00 2,100.00
500.00 1,500.00
400.00 1,200.00
........ 4,800.00
62,014.00
4,800.00
66,814.00
3,340.70
3,340.70
6,681.40
3,674.77
10,356.17
10,356.17
77,170.17
77,170.17

ctober 15, 2022

4.00 PLUMBING WORKS
A Materials
Inlet Pipe (30 li.m)
PPR Pipe 2" x 4m PN20 8.00 pcs
PPR coupling 2" 8.00 pcs
PPR Elbow 90° x 2" 8.00 pcs
2"Ǿ x 12" Stainless Nipple 1.00 pcs
2"Ǿ Gate Valve, Heavy Duty 1.00 pcs
2"Ǿ Check Valve, Heavy Duty 1.00 pcs
6"Ø x 3m G.I. Pipe Schedule 40 Casing (Perforated at End) 8.00 pcs
Teflon Tape 5.00 rolls
Drain Pipe (9.00 li.m.)
3"Ø x 6m GI Pipe Sch.40 2.00 pcs
3"Ø Gate Valve, Heavy Duty 2.00 pcs
3"Ø GI Wye Fitting 1.00 pcs
3"Ø GI Coupling 1.00 pcs
3"Ø GI Airvent Pipe 1.00 pcs
3"Ø x 12" Stainless Nipple 1.00 pcs
Outlet Pipe (19.0 li.m.)
PPR Pipe 3" x 4m PN20 5.00 pcs
PPR Coupling 3" 5.00 pcs
PPR Tee 3" 1.00 pcs
3"Ø x 12" Stainless Nipple 2.00 pcs
3"Ø Gate Valve, Heavy Duty 4.00 pcs
3"Ø Check Valve, Heavy Duty 2.00 pcs
Distrubution Line (176.00 li.m.)
25mmØx4m PPR Pipe, PN20 10.00 pcs
63x63x63mm Ø PPR Tee 5.00 pcs
90x90x90mm Ø PPR Tee 5.00 pcs
63x32mm Ø PPR Reducer 3.00 pcs
63mm Ø PPR 90 deg. Elbow 3.00 pcs
90mm Ø PPR 90 deg. Elbow 3.00 pcs
25mm Ø PPR End Cap 3.00 pcs
Underground Waterline Tape (Blue) - 2" x 1000 ' per roll 1.00 pcs
Material Cost

Master Plumber 1 28
Skilled Worker 2 28
Common Worker 2 28
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
234.00 li.m
Unit Cost Amount
1,400.00 11,200.00
40.00 320.00
40.00 320.00
200.00 200.00
1,800.00 1,800.00
1,800.00 1,800.00
4,500.00 36,000.00
20.00 100.00
-
2,400.00 4,800.00
2,000.00 4,000.00
100.00 100.00
100.00 100.00
100.00 100.00
300.00 300.00
20.00 40.00
-
2,998.00 14,990.00
80.00 400.00
80.00 400.00
80.00 400.00
80.00 80.00
300.00 600.00
2,000.00 8,000.00
2,000.00 4,000.00
20.00 300.00
-
420.00 4,200.00
720.00 14,400.00
2,200.00 22,000.00
4,000.00 80,000.00
200.00 1,000.00
400.00 2,000.00
50.00 150.00
25.00 75.00
30.00 90.00
200.00 600.00
200.00 600.00
30.00 90.00
50.00 150.00
10.00 30.00
15.00 45.00
30.00 90.00
3,000.00 3,000.00
........ 218,870.00
RATE/DAY
700.00 19,600.00
500.00 28,000.00
400.00 22,400.00
........ 70,000.00
218,870.00
70,000.00
288,870.00
14,443.50
14,443.50
28,887.00
15,887.85
44,774.85
191.35
333,644.85
1,425.83

ctober 15, 2022
DESCRIPTION: EXPANSION OF VEHICULAR PARKING AREA

1.00 DEMOLITION AND DISPOSAL OF EXISTING PAVEMENT
Skilled Laborer 2 3
Common Laborer 3 3
Labor Cost
C Equipment # Of EQPT DUR. (DAYS)

Backhoe with Concrete Breaker, 1.50 cu.m 1 3
Payloader, 1.5 cu.m 1 3
Dumptruck, 10.cu.m 2 3
Equipment
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
495.26 sq.m.
Unit Cost Amount
RATE/DAY
700.00 2,100.00
500.00 3,000.00
400.00 3,600.00
........ 8,700.00
RATE/DAY
24,000.00 72,000.00
12,000.00 36,000.00
10,000.00 60,000.00
........ 168,000.00
8,700.00
168,000.00
176,700.00
8,835.00
8,835.00
17,670.00
9,718.50
27,388.50
55.30
204,088.50
412.08

ctober 15, 2022

P-152-4.2 CLEARING & GRUBBING
Skilled Laborer 2 4
Common Laborer 3 4
Labor Cost

Bulldozer, 165 HP 1 4
Payloader, 1.5 cu.m 1 4
Dumptruck, 12yd³ 3 4
Equipment
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
11,074.00 SQ.M.
Unit Cost Amount
RATE/DAY
700.00 2,800.00
500.00 4,000.00
400.00 4,800.00
........ 11,600.00
RATE/DAY
24,000.00 96,000.00
12,000.00 48,000.00
10,000.00 120,000.00
........ 264,000.00
11,600.00
264,000.00
275,600.00
13,780.00
13,780.00
27,560.00
15,158.00
42,718.00
3.86
318,318.00
28.74

ctober 15, 2022

P-152-1 EXCAVATION
Skilled Laborer 2 1
Common Laborer 3 1
Labor Cost

Bulldozer, 165 HP 1 1
Equipment
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
297.76 cu.m.
Unit Cost Amount
RATE/DAY
700.00 700.00
500.00 1,000.00
400.00 1,200.00
........ 2,900.00
RATE/DAY
24,000.00 24,000.00
........ 24,000.00
2,900.00
24,000.00
26,900.00
1,345.00
1,345.00
2,690.00
1,479.50
4,169.50
14.00
31,069.50
104.34

ctober 15, 2022
PROJECT DESCRIPTION : EXPANSION OF VEHICULAR PARKING AREA
LOCATION Tandag Airport, Tandag, Surigao del Sur

P-152-2 EMBANKMENT
Volume of Embankment (w/ 20% compaction) (10,563.25 cu.m)
Volume to be reused (volume of suitable excavated materials) (297.76 cu.m.)
A Materials
Common Borrow (volume to be purchased) 10,270.00 cu.m.
Material Cost

Common Laborer 3 27
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
8,802.71 cu.m.
Unit Cost Amount
245.00 2,516,150.00
........ 2,516,150.00
RATE/DAY
700.00 18,900.00
500.00 27,000.00
400.00 32,400.00
........ 78,300.00
RATE/DAY
16,000.00 432,000.00
16,000.00 432,000.00
10,000.00 270,000.00
………. 1,134,000.00
2,516,150.00
78,300.00
1,134,000.00
3,728,450.00
186,422.50
186,422.50
372,845.00
205,064.75
577,909.75
65.65
4,306,359.75
489.21
ctober 15, 2022

A Materials
Aggregate Subbase Coarse (delivered on site) 2,020.00 cu.m.
Material Cost

Skilled Laborer 2 5
Common Laborer 3 5
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,752.72 cu.m.
Unit Cost Amount
490.00 989,800.00
........ 989,800.00
RATE/DAY
700.00 3,500.00
500.00 5,000.00
400.00 6,000.00
........ 14,500.00
RATE/DAY
16,000.00 80,000.00
16,000.00 80,000.00
10,000.00 50,000.00
………. 210,000.00
989,800.00
14,500.00
210,000.00
1,214,300.00
60,715.00
60,715.00
121,430.00
66,786.50
188,216.50
107.39
1,402,516.50
800.19

ctober 15, 2022

A Materials
25mm Polyethylene Backer Rod, 3.50 meters 1,000.00 pcs.
Non-Extruded Premolded Compressible Material, 20mm thk 20.00 sq.m
Form Oil 200.00 L
Grease/Tar 20.00 L
Red Oxide 20.00 L
Material Cost

Common Laborer 9 28
Labor Cost

Water Truck (4000 gals) 1 28
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
6,097.76 sq.m.
Unit Cost Amount
4,400.00 8,052,000.00
1,148.00 344,400.00
80.00 40,000.00
88.00 44,000.00
2,500.00 125,000.00
80.00 80,000.00
1,880.00 37,600.00
28.00 5,600.00
248.00 4,960.00
148.00 2,960.00
48.00 720.00
4,800.00 24,000.00
........ 8,761,240.00
- -
RATE/DAY
700.00 19,600.00
500.00 84,000.00
400.00 100,800.00
........ 204,400.00
RATE/DAY AMOUNT
1,000.00 56,000.00
2,500.00 70,000.00
1,000.00 28,000.00
1,000.00 28,000.00
10,000.00 280,000.00
………. 462,000.00
8,761,240.00
204,400.00
462,000.00
9,427,640.00
471,382.00
471,382.00
942,764.00
518,520.20
1,461,284.20
239.64
10,888,924.20
1,785.73

ctober 15, 2022
DESCRIPTION: VEHICULAR PARKING AREA LIGHTING

N. VEHICULAR PARKING AREA LIGHTING
1.00 SITE WORKS
A Materials
Gravel Bedding G-1 5.00 cu.m.
Material Cost

Skilled Worker 2 7
Common Worker 2 7
Labor Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
93.68 cu.m.
Unit Cost Amount
800.00 4,000.00
........ 4,000.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
4,000.00
17,500.00
21,500.00
1,075.00
1,075.00
2,150.00
1,182.50
3,332.50
35.57
24,832.50
265.08

ctober 15, 2022

2.01 Concrete Works
A Materials
Sand 5.00 cu.m.
Gravel 3/4" 10.00 cu.m.
16mmǾ x 6m DRSB G60 800.00 pcs
Form Lumber (Coco Lumber) 2"x3" 600.00 bd. Ft.
Material Cost

Skilled Worker 2 7
Common Worker 4 7
Labor Cost

Equipment Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
8.37 cu.m.
Unit Cost Amount
248.00 22,320.00
800.00 4,000.00
800.00 8,000.00
470.00 376,000.00
238.00 35,700.00
168.00 25,200.00
80.00 1,600.00
25.00 15,000.00
550.00 2,750.00
80.00 400.00
........ 490,970.00
- -
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 11,200.00
........ 23,100.00
RATE/DAY
1,000.00 3,000.00
1,000.00 3,000.00
………. 6,000.00
490,970.00
23,100.00
6,000.00
520,070.00
26,003.50
26,003.50
52,007.00
28,603.85
80,610.85
9,630.93
600,680.85
71,765.93

ctober 15, 2022

2.01 Steel Works
A Materials
Pre-painted Galvanized Steel Tapered Post, 25ft. 19.00 sets
Dimension: 89mm x 140mm
including : (delivered on site)
Curved 1500mm Single Arm
300mm x 300mm x 20mm thk. Base Plate
4-20mm dia. Anchor Bolt with nuts & washers
4-16mm thk. Steel Wedge Support
Pre-painted Galvanized Steel Tapered Post, 25ft. 6.00 sets

Dimension: 89mm x 140mm
including : (delivered on site)
Curved 1500mm Double Arm
300mm x 300mm x 20mm thk. Base Plate
4-20mm dia. Anchor Bolt with nuts & washers
4-16mm thk. Steel Wedge Support
Material Cost

Skilled Worker 2 14
Common Worker 4 14
Labor Cost

Boom Truck w/ Lifting Handle 2-5MT 1 7
Equipment Cost
C STEEL WORKS TOTAL EQUIPMENT
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
25.00 sets
Unit Cost Amount
20,000.00 380,000.00
25,000.00 150,000.00
........ 530,000.00
- -
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 22,400.00
........ 46,200.00
RATE/DAY
4,000.00 28,000.00
………. 28,000.00
530,000.00
46,200.00
28,000.00
604,200.00
30,210.00
30,210.00
60,420.00
33,231.00
93,651.00
3,746.04
697,851.00
27,914.04

ctober 15, 2022

A Materials
100W Integrated LED Solar Lighting 31.00 sets
Lamp Power: 100W
Lifetime: 40,000 hrs
Lumem: 100LM/W
Beam Angle: 120°
Light Color: Cool White
Color Temp: 4000K
Solar Panel Type: Polycrystalline Silicon
Solar Panel Life Span: 25-30 years
Lithium Battery: Lithium Iron Battery
Grade: IP65 PF: 0.93 CRI: Ra>80
Photo Cell: Auto On/Off - Night/Day
Work Time per day: 8-12 hrs.
Full Power: 15 hours
Saving Mode: 3-5 Rainy Days
Material: Aluminum Die Cast
Work Temp: Charging: 0°C ~ +160°C
Discharging: -20°C ~ +60°C
Storage: 0°C ~ +45°C
Material Cost

Labor Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
31.00 sets
Unit Cost Amount
48,000.00 1,488,000.00
.
........ 1,488,000.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 5,600.00
........ 17,500.00
1,488,000.00
17,500.00
1,505,500.00
75,275.00
75,275.00
150,550.00
82,802.50
233,352.50
7,527.50
1,738,852.50
56,092.02

ctober 15, 2022
DESCRIPTION: PROVISION OF LANDSIDE DRAINAGE SYSTEM

O PROVISION OF LANDSIDE DRAINAGE SYSTEM
1.00 SITE WORKS
Excavation - 1,484.96cu.m
Gravel (G1) 40.00 cu.m.
Material Cost

Common Laborer 6 14
Labor Cost

Backhoe Crawler (0.80 cu.m) 1 7
Payloader (1.50 cu.m) 1 7
Dumptruck (9.cu.m) 2 7
Equipment Cost
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
2,150.61 cu.m.
Unit Cost Amount
800.00 32,000.00
........ 32,000.00
RATE/DAY TOTAL RATE

700.00 9,800.00
500.00 28,000.00
400.00 33,600.00
........ 71,400.00
RATE/DAY AMOUNT
14,000.00 98,000.00
12,000.00 84,000.00
10,000.00 140,000.00
........ 322,000.00
32,000.00
71,400.00
322,000.00
425,400.00
21,270.00
21,270.00
42,540.00
23,397.00
65,937.00
30.66
491,337.00
228.46
ctober 15, 2022
DESCRIPTION: PROVISIONS OF LANDSIDE DRAINAGE SYSTEM

2.00 CIVIL/STRUCTURAL WORKS (Manhole and Trench Drain)
2.01 Concrete Works
Gravel Bedding (Catch Basin, Septic Tanks & Trench Drain)
Portland Cement 40kgs/bag 1,062.00 bags
Sand 59.00 cu.m.
Gravel (3/4") 118.00 cu.m.
2" x 3" Form Lumber 1,200.00 bd. Ft.
12mm dia. DRSB, 6 meters 1,120.00 pcs
10mm dia. DRSB, 6 meters 750.00 pcs
1 1/4" dia. x 3m PVC Pipe 80.00 pcs
Material Cost

Common Laborer 6 98
Labor Cost

Equipment Cost
A CONCRETE WORKS TOTAL MATERIAL COST
B CONCRETE WORKS TOTAL LABOR COST
C CONCRETE WORKS TOTAL EQUIPMENT
D CONCRETE WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
126.78 cu.m.
Unit Cost Amount
248.00 263,376.00
800.00 47,200.00
800.00 94,400.00
550.00 55,000.00
25.00 30,000.00
80.00 1,600.00
238.00 266,560.00
168.00 126,000.00
175.00 14,000.00
80.00 400.00
........ 898,536.00
RATE/DAY TOTAL RATE

700.00 68,600.00
500.00 196,000.00
400.00 235,200.00
........ 499,800.00
RATE/DAY AMOUNT
1,000.00 28,000.00
1,000.00 28,000.00
………. 56,000.00
898,536.00
499,800.00
56,000.00
1,454,336.00
72,716.80
72,716.80
145,433.60
79,988.48
225,422.08
1,778.06
1,679,758.08
13,249.39

ctober 15, 2022

2.02 Steel Works
` Materials
5mm thk x 38mm x 6m Flat bar 325.00 pcs
5 mm thk. x 4' x 8' MS Plate 80.00 pcs
10mm dia. x 6m, Deformed reinforcing steel bar 40.00 pcs
10mm thk. x 38mm x 6m Flat bar 20.00 pcs
6mm thk. x 50mm x 50mm angle bar 80.00 pcs
10mm x 10mm (1m x 27m) aluminum screen 1.00 pcs
3mm thk. x 25mm x 25mm angle bar 80.00 pcs
8mm x 6m square bar 80.00 pcs
Oxygen 10.00 cyl
Acetylene 10.00 cyl
Welding Rod (20 kgs./box) 30.00 boxes
Material Cost

Common Laborer 6 56
Labor Cost

Oxy-Acetylene Cutting Torch with Welding Outfit 1 56
Portable Generator Set 10 kVA 1 56
Welding Machine, 10-200Amp 1 56
Equipment Cost
C STEEL WORKS EQUIPMENT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
19,854.38 kgs
Unit Cost Amount
580.00 188,500.00
4,200.00 336,000.00
168.00 6,720.00
1,200.00 24,000.00
580.00 81,200.00
80.00 1,600.00
1,998.00 159,840.00
1,500.00 1,500.00
598.00 47,840.00
280.00 22,400.00
1,150.00 11,500.00
1,150.00 11,500.00
2,480.00 74,400.00
........ 967,000.00
RATE/DAY TOTAL RATE

700.00 39,200.00
500.00 112,000.00
400.00 134,400.00
........ 285,600.00
RATE/DAY AMOUNT
1,000.00 56,000.00
4,000.00 224,000.00
1,500.00 84,000.00
………. 364,000.00
967,000.00
285,600.00
364,000.00
1,616,600.00
80,830.00
80,830.00
161,660.00
88,913.00
250,573.00
12.62
1,867,173.00
94.04

ctober 15, 2022

2.03 Masonry Works
A Materials
Portland Cement (40kg/bag) 2,500.00 bags
Sand 160.00 cu.m.
6" Nonbearing CHB 15,000.00 pcs
12mm dia. DRSB, 6 meters 800.00 pcs
Material Cost

Common Laborer 6 56
Labor Cost
A MASONRY WORKS TOTAL MATERIAL COST
B MASONRY WORKS TOTAL LABOR COST
D MASONRY WORKS TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
1,377.45 sq.m.
Unit Cost Amount
248.00 620,000.00
800.00 128,000.00
25.00 375,000.00
238.00 190,400.00
80.00 20,000.00
........ 1,333,400.00
RATE/DAY TOTAL RATE

700.00 39,200.00
500.00 112,000.00
400.00 134,400.00
........ 285,600.00
1,333,400.00
285,600.00
1,619,000.00
80,950.00
80,950.00
161,900.00
89,045.00
250,945.00
182.18
1,869,945.00
1,357.54

ctober 15, 2022

500.00 PIPE CULVERTS AND STORM DRAINAGE
A Materials
600mm dia. x 1m Reinforcing Concrete Pipe 414.00 pcs
900mm dia. x 1m Reinforcing Concrete Pipe 120.00 pcs
Portland Cement (40kgs/bag) 45.00 bags
Sand 5.00 cu.m.
Material Cost

Common Laborer 6 14
Labor Cost

Backhoe Crawler (0.80 cu.m) 1 14
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
534.00 li.m
Unit Cost Amount
1,800.00 745,200.00
3,500.00 420,000.00
248.00 11,160.00
800.00 4,000.00
........ 1,180,360.00
RATE/DAY
700.00 9,800.00
500.00 28,000.00
400.00 33,600.00
........ 71,400.00
RATE/DAY
14,000.00 196,000.00
........ 196,000.00
1,180,360.00
71,400.00
196,000.00
1,447,760.00
72,388.00
72,388.00
144,776.00
79,626.80
224,402.80
420.23
1,672,162.80
3,131.39

ctober 15, 2022
DESCRIPTION: MISCELLANEOUS WORKS AT VPA (Curbs & Gutter, Sidewalks, Wheelstopper, VPA Island and VPA Markings)

P MISCELLANEOUS WORKS AT VPA (Curbs & Gutter, Sidewalks, Wheelstopper, VPA Island and VPA Markings)
1.00 SITE WORKS
Aggregate Subbase Coarse 115.00 cu.m.
Material Cost

Common Laborer 6 7
Labor Cost

Plate Compactor, 5Hp 3 7
Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
stopper, VPA Island and VPA Markings)
Qty. Unit
115.00 cu.m.
Unit Cost Amount
490.00 56,350.00
........ 56,350.00
RATE/DAY AMOUNT
700.00 4,900.00
400.00 16,800.00
........ 21,700.00
RATE/DAY
1,000.00 21,000.00
........ 21,000.00
56,350.00
21,700.00
21,000.00
99,050.00
4,952.50
4,952.50
9,905.00
5,447.75
15,352.75
133.50
114,402.75
994.81

ctober 15, 2022

2.01 Concrete Works
A Materials
Portland Cement, 40 KGS/BAG 1,800.00 bags
Sand 100.00 cu.m.
Gravel 3/4" 200.00 cu.m.
10mmǾ x 6m DRSB G40 1,800.00 pcs
Ordinary Plywood (4' x 8' x 1/2") 100.00 pcs
Form Lumber, Coco (2"x3") 600.00 bd. Ft.
CWN 10.00 kgs
Material Cost

Common Laborer 6 42
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
211.42 cu.m.
Unit Cost Amount
248.00 446,400.00
800.00 80,000.00
800.00 160,000.00
168.00 302,400.00
80.00 8,000.00
550.00 55,000.00
25.00 15,000.00
80.00 800.00
........ 1,067,600.00
- -
RATE/DAY AMOUNT
700.00 29,400.00
500.00 84,000.00
400.00 100,800.00
........ 214,200.00
RATE/DAY
1,000.00 14,000.00
1,000.00 14,000.00
………. 28,000.00
1,067,600.00
214,200.00
28,000.00
1,309,800.00
65,490.00
65,490.00
130,980.00
72,039.00
203,019.00
960.26
1,512,819.00
7,155.52

ctober 15, 2022

2.02 Steel Works
A Materials
2" dia x 6m GI Pipe 3.00 pcs
0.2m x 0.20m x 3/4" Thk MSP (Pre-fab) 3.00 units
25mm dia Anchor Bolt (w/ nuts and washers) 12.00 pcs
PWD Signage 3.00 units
Material Cost

Skilled Laborer 4 1
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
3.00 pcs
Unit Cost Amount
1,998.00 5,994.00
500.00 1,500.00
200.00 2,400.00
10,000.00 30,000.00
........ 39,894.00
- -
RATE/DAY AMOUNT
500.00 2,000.00
........ 2,000.00
39,894.00
2,000.00
41,894.00
2,094.70
2,094.70
4,189.40
2,304.17
6,493.57
2,164.52
48,387.57
16,129.19

ctober 15, 2022

4.00 PAINTING WORKS
A Materials
Flat Latex Paint 20.00 gal
Paint Roller 9" with tray 8.00 pcs
Material Cost

Skilled Laborer 4 6
Labor Cost

B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
181.06 sq.m
Unit Cost Amount
625.00 12,500.00
175.00 1,400.00
98.00 784.00
........ 14,684.00
RATE/DAY AMOUNT
500.00 12,000.00
........ 12,000.00
……….
14,684.00
12,000.00
26,684.00
1,334.20
1,334.20
2,668.40
1,467.62
4,136.02
22.84
30,820.02
170.22

ctober 15, 2022
DESCRIPTION: CONSTRUCTION OF FRANGIBLE FENCE

1.00 SITE WORKS
Acitivity (labor only)
Demolition/Removal of Existing Frangible Fence (306 m.)
Excavation (9.72 cu.m)
A Materials
Gravel G1" 5.00 cu m
Material Cost

Common Laborer 4 6
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
9.72 cu.m.
Unit Cost Amount
800.00 4,000.00
........ 4,000.00
RATE/DAY
400.00 9,600.00
........ 9,600.00
4,000.00
9,600.00
13,600.00
680.00
680.00
1,360.00
748.00
2,108.00
216.87
15,708.00
1,616.05

ctober 15, 2022

2.01 Concrete Works
A Materials
Portland Cement, 40 KGS 90.00 bags
Gravel 3/4" 10.00 cu.m.
Sand 5.00 cu.m.
4" X 4" X 8' Good Lumber (Wooden Post) 211.00 pcs
2" x 3" Coco Lumber 1,200.00 bd.ft
Galvanized Fence Staples (U-Nial) 1,800.00 pcs
Material Cost

Common Laborer 4 14
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
10.53 cu.m
Unit Cost Amount
248.00 22,320.00
800.00 8,000.00
800.00 4,000.00
1,200.00 253,200.00
550.00 5,500.00
25.00 30,000.00
2.00 3,600.00
80.00 800.00
........ 327,420.00
RATE/DAY
700.00 9,800.00
500.00 14,000.00
400.00 22,400.00
........ 46,200.00
RATE/DAY
1,000.00 3,000.00
1,000.00 3,000.00
………. 6,000.00
327,420.00
46,200.00
6,000.00
379,620.00
18,981.00
18,981.00
37,962.00
20,879.10
58,841.10
5,587.95
438,461.10
41,639.23

ctober 15, 2022

2.02 Steel Works
A Materials
Barbed Wire Galvanized 3 strands GA 12.5 (100m/roll) 30.00 rolls
8mm Ø x 6m DRSB Grade 40 20.00 pcs
Material Cost

Skilled Laborer 2 7
Common Laborer 4 7
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
2,754.00 ln.m.
Unit Cost Amount
2,500.00 75,000.00
100.00 2,000.00
........ 77,000.00
RATE/DAY
700.00 4,900.00
500.00 7,000.00
400.00 11,200.00
........ 23,100.00
77,000.00
23,100.00
100,100.00
5,005.00
5,005.00
10,010.00
5,505.50
15,515.50
5.63
115,615.50
41.98

ctober 15, 2022
DESCRIPTION: CONSTRUCTION OF 9-STRANDS BARBED WIRE CONCRETE POST PERIMETER FENCE

R CONSTRUCTION OF PERIMETER FENCE
1.00 SITE WORKS
Backfill with compaction - 99.88 cu.m.
Gravel Bedding, 24.0 cu.m.
A Materials
Gravel, 3/4" 25.00 cu m
Material Cost

Common Laborer 6 28
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
PERIMETER FENCE
Qty. Unit
284.39 cu.m.
Unit Cost Amount
800.00 20,000.00
........ 20,000.00
RATE/DAY
700.00 19,600.00
500.00 56,000.00
400.00 67,200.00
........ 142,800.00
20,000.00
142,800.00
162,800.00
8,140.00
8,140.00
16,280.00
8,954.00
25,234.00
88.73
188,034.00
661.18

ctober 15, 2022

2.01 Concrete Works
A Materials
Portland Cement, 40 kgs 900.00 bags
Gravel 3/4" 100.00 cu.m.
Sand 50.00 cu.m.
2" x 3" Coco Lumber 12,000.00 bd.ft
Material Cost

Common Laborer 6 98
Labor Cost

Equipment Cost
B TOTAL LABOR COST
C TOTAL EQUIPMENT
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
PERIMETER FENCE
Qty. Unit
124.84 cu.m
Unit Cost Amount
248.00 223,200.00
800.00 80,000.00
800.00 40,000.00
238.00 642,600.00
168.00 252,000.00
80.00 24,000.00
550.00 82,500.00
25.00 300,000.00
80.00 8,000.00
........ 1,652,300.00
- -
700.00 68,600.00
500.00 147,000.00
400.00 235,200.00
........ 450,800.00
RATE/DAY
1,000.00 28,000.00
1,000.00 28,000.00
………. 56,000.00
1,652,300.00
450,800.00
56,000.00
2,159,100.00
107,955.00
107,955.00
215,910.00
118,750.50
334,660.50
2,680.72
2,493,760.50
19,975.65

ctober 15, 2022

2.02 Steel Works
A Materials
8mm Ø x 6m DRSB Grade 40 700.00 pcs
Material Cost

Skilled Laborer 3.00 14
Common Laborer 6.00 14
Labor Cost
B TOTAL LABOR COST
D TOTAL DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
PERIMETER FENCE
Qty. Unit
23,742.00 li.m.
Unit Cost Amount
2,500.00 625,000.00
100.00 70,000.00
........ 695,000.00
RATE/DAY
700.00 9,800.00
500.00 21,000.00
400.00 33,600.00
........ 64,400.00
695,000.00
64,400.00
759,400.00
37,970.00
37,970.00
75,940.00
41,767.00
117,707.00
4.96
877,107.00
36.94

ctober 15, 2022
DESCRIPTION: CONSTRUCTION OF PERIMETER (SECURITY) FENCE

S. CONSTRUCTION OF PERIMETER ( SECURITY) FENCE
2.01 Concrete Works
A Materials
Sand 5.00 cu.m.
Gravel 3/4" 10.00 cu.m.
1.2m x 4.8m x 1/2" thk Ordinary Plywood 10.00 pcs
2" x 2" Form Lumber (coco) 800.00 bd.ft
Material Cost

Skilled Laborer 3 7
Common Laborer 6 7
Labor Cost

Equipment Cost
A CONCRETE WORKS MATERIAL COST
B CONCRETE WORKS LABOR COST
C CONCRETE WORKS EQUIPMENT
D CONCRETE WORKS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
11.20 cu.m
Unit Cost Amount
248.00 22,320.00
800.00 4,000.00
800.00 8,000.00
238.00 14,280.00
168.00 10,080.00
80.00 800.00
550.00 5,500.00
25.00 20,000.00
80.00 800.00
........ 85,780.00
RATE/DAY
700.00 4,900.00
500.00 10,500.00
400.00 16,800.00
........ 32,200.00
RATE/DAY
1,000.00 3,000.00
1,000.00 3,000.00
………. 6,000.00
85,780.00
32,200.00
6,000.00
123,980.00
6,199.00
6,199.00
12,398.00
6,818.90
19,216.90
1,715.79
143,196.90
12,785.44

ctober 15, 2022

1.00 SITE WORKS
Backfill - 18.0 cu.m.
A Materials
Gravel Base, 3/4" 5.00 cu m
Material Cost

Skilled Laborer 3 7
Common Laborer 6 7
Labor Cost
A SITE WORKS MATERIAL COST
B SITE WORKS LABOR COST
D SITE SITE WORKS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
52.00 cu.m.
Unit Cost Amount
800.00 4,000.00
........ 4,000.00
RATE/DAY
700.00 4,900.00
500.00 10,500.00
400.00 16,800.00
........ 32,200.00
4,000.00
32,200.00
36,200.00
1,810.00
1,810.00
3,620.00
1,991.00
5,611.00
107.90
41,811.00
804.06

ctober 15, 2022

2.02 Masonry Works
A Materials
150mm CHB 1,250.00 pcs
Sand 10.00 cu.m.
Material Cost

Common Laborer 6 14
Labor Cost

Equipment Cost
A MASONRY WORKS MATERIAL COST
B MASONRY WORKS LABOR COST
C MASONRY WORKS EQUIPMENT
D MASONRYMASONRY WORKS DIRECT COST
INDIRECT COSTS
Submitted by:
Signature:
Qty. Unit
104.40 sq.m.
Unit Cost Amount
25.00 31,250.00
248.00 29,760.00
800.00 8,000.00
168.00 15,120.00
80.00 400.00
........ 84,530.00
RATE/DAY
700.00 9,800.00
500.00 21,000.00
400.00 33,600.00
........ 64,400.00
RATE/DAY
1,000.00 3,000.00
………. 3,000.00
84,530.00
64,400.00
3,000.00
151,930.00
7,596.50
7,596.50
15,193.00
8,356.15
23,549.15
225.57
175,479.15
1,680.83
ctober 15, 2022
1177RRBBLLCONSTR
CONSTRUCTI
UCTION
ONSER
SERVIVI
CESCES
17
17Almaciga
AlmacigaStreet,
Street,
Vista
Vista
Real
Real
Village,
Village, Mobile
Mobile
phone
phone
No. 0919-241-5040
No. 0919-241-5040
Matandang
MatandangBalara,
Balara,
Quezon
QuezonCity,
City,
M.M.
M.M. 0915-486-5618
0915-486-5618
LandLand
Line Line
: (02)
: 425-25-62
(02) 425-25-62
Email
Email
address:
address:


2.03 Steel Works
A Materials
38mm dia. x 6m G.I Pipe, Sch-40 70.00 pcs
38mm dia. Plug End Cap 60.00 pcs
Cyclone Wire Galvanized Gauge 10 (1.8m x 6m, 2" x 2") 10.00 rolls
10mm dia. x 6m Round Steel Bar 60.00 pcs
Welding Rod (20kgs/box) 5.00 boxes
Oxygen & Acetylene 2.00 set
Epoxy Paint w/ Catalyst 5.00 gals
Paint Brush, 2" 18.00 pcs
Material Cost

Skilled Laborer 3 7
Common Laborer 6 7
Labor Cost

Portable Generator Set, 10 kVA 1 7
Portable Welding Machine, 10-200amp 1 7
Equipment Cost
C STEEL WORKS EQUIPEMENT COST
INDIRECT COSTS
Submitted by:
Signature:
ER
SERVIVI
CESCES
e0919-241-5040
No. 0919-241-5040
0915-486-5618
0915-486-5618
(02)
: 425-25-62
(02) 425-25-62
ob@yahoo.com.ph
Qty. Unit
116.00 li.m.
Unit Cost Amount
950.00 66,500.00
100.00 6,000.00
2,500.00 15,000.00
1,750.00 17,500.00
168.00 10,080.00
2,480.00 12,400.00
1,150.00 2,300.00
1,000.00 5,000.00
48.00 864.00
........ 135,644.00
- -
RATE/DAY
700.00 4,900.00
500.00 10,500.00
400.00 16,800.00
........ 32,200.00
RATE/DAY
2,000.00 14,000.00
1,000.00 7,000.00
1,000.00 7,000.00
........ 28,000.00
135,644.00
32,200.00
28,000.00
195,844.00
9,792.20
9,792.20
19,584.40
10,771.42
30,355.82
261.69
226,199.82
1,950.00

ctober 15, 2022

Tandag Financial Estimate

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Tandag Financial Estimate

Uploaded by

Copyright:

Available Formats

CAAP-BAC-SF Annex “ C” Form 7

1 7 R B L CONSTR UCTI ON SER VI CES

Name of Project : TANDAG AIRPORT DEVELOPMENT PROJECT C.Y. 2022

Location of Project : Tandag Airport, Tandag, Surigao del Sur

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

ACCOMPLISHMENT 14.262% 20.221% 33.152% 25.290% 7.090%

Project: TANDAG AIRPORT DEVELOPMENT PROJECT C.Y. 2022

DETAILED BREAKDOWN OF COMPO

Item Description of Work Quantity Unit

(1) (2) (3) (4)

SPL 1 MOBILIZATION AND DEMOBILIZATION 1.00 LOT

DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM

Estimated Direct Marks Up in % Total Mark Up

2,756,000.00 5.00% 5.00% 10.00% 275,600.00 151,580.00 427,180.00

135,550.00 5.00% 5.00% 10.00% 13,555.00 7,455.25 21,010.25

474,450.00 5.00% 5.00% 10.00% 47,445.00 26,094.75 73,539.75

435,250.00 5.00% 5.00% 10.00% 43,525.00 23,938.75 67,463.75

396,050.00 5.00% 5.00% 10.00% 39,605.00 21,782.75 61,387.75

3,300,896.00 5.00% 5.00% 10.00% 330,089.60 181,549.28 511,638.88

512,572.00 5.00% 5.00% 10.00% 51,257.20 28,191.46 79,448.66

59,100.00 5.00% 5.00% 10.00% 5,910.00 3,250.50 9,160.50

4,148,440.00 5.00% 5.00% 10.00% 414,844.00 228,164.20 643,008.20

2,242,950.00 5.00% 5.00% 10.00% 224,295.00 123,362.25 347,657.25

146,420.00 5.00% 5.00% 10.00% 14,642.00 8,053.10 22,695.10

4,464,530.00 5.00% 5.00% 10.00% 446,453.00 245,549.15 692,002.15

47,000.00 5.00% 5.00% 10.00% 4,700.00 2,585.00 7,285.00

175,400.00 5.00% 5.00% 10.00% 17,540.00 9,647.00 27,187.00

10,806,600.00 5.00% 5.00% 10.00% 1,080,660.00 594,363.00 1,675,023.00

103,335.00 5.00% 5.00% 10.00% 10,333.50 5,683.43 16,016.93

2,391,080.00 5.00% 5.00% 10.00% 239,108.00 131,509.40 370,617.40

88,500.00 5.00% 5.00% 10.00% 8,850.00 4,867.50 13,717.50

78,500.00 5.00% 5.00% 10.00% 7,850.00 4,317.50 12,167.50

2,781,980.00 5.00% 5.00% 10.00% 278,198.00 153,008.90 431,206.90

352,140.00 5.00% 5.00% 10.00% 35,214.00 19,367.70 54,581.70

43,100.00 5.00% 5.00% 10.00% 4,310.00 2,370.50 6,680.50

666,525.00 5.00% 5.00% 10.00% 66,652.50 36,658.88 103,311.38

106,000.00 5.00% 5.00% 10.00% 10,600.00 5,830.00 16,430.00

46,500.00 5.00% 5.00% 10.00% 4,650.00 2,557.50 7,207.50

831,400.00 5.00% 5.00% 10.00% 83,140.00 45,727.00 128,867.00

48,844.00 5.00% 5.00% 10.00% 4,884.40 2,686.42 7,570.82

12,840.00 5.00% 5.00% 10.00% 1,284.00 706.20 1,990.20

42,310.00 5.00% 5.00% 10.00% 4,231.00 2,327.05 6,558.05

31,550.00 5.00% 5.00% 10.00% 3,155.00 1,735.25 4,890.25

5,500.00 5.00% 5.00% 10.00% 550.00 302.50 852.50

197,820.00 5.00% 5.00% 10.00% 19,782.00 10,880.10 30,662.10

85,200.00 5.00% 5.00% 10.00% 8,520.00 4,686.00 13,206.00

175,518.00 5.00% 5.00% 10.00% 17,551.80 9,653.49 27,205.29

176,700.00 5.00% 5.00% 10.00% 17,670.00 9,718.50 27,388.50

21,500.00 5.00% 5.00% 10.00% 2,150.00 1,182.50 3,332.50

520,070.00 5.00% 5.00% 10.00% 52,007.00 28,603.85 80,610.85

425,400.00 5.00% 5.00% 10.00% 42,540.00 23,397.00 65,937.00

1,454,336.00 5.00% 5.00% 10.00% 145,433.60 79,988.48 225,422.08

13,600.00 5.00% 5.00% 10.00% 1,360.00 748.00 2,108.00

379,620.00 5.00% 5.00% 10.00% 37,962.00 20,879.10 58,841.10

162,800.00 5.00% 5.00% 10.00% 16,280.00 8,954.00 25,234.00

2,159,100.00 5.00% 5.00% 10.00% 215,910.00 118,750.50 334,660.50

36,200.00 5.00% 5.00% 10.00% 3,620.00 1,991.00 5,611.00

123,980.00 5.00% 5.00% 10.00% 12,398.00 6,818.90 19,216.90

193,900,279.00 18,919,027.90 10,640,965.34 29,559,993.24

(12) (5) (13)

Project: TANDAG AIRPORT

SPL 1 MOBILIZATION AND DEMOBILIZATION 1.00 LOT 2,100,000.00 2,100,000.00

Two Million One Hundred Thousand Pesos Only

A RUNWAY STRIP GRADE CORRECTION INCLUDING PROVISION OF EARTH -