BACK-UP COMPUTATIONS

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 103 (1)
Description: Structure Excavation
Quantity: 201.936 cu.m.

Volume Computations:
Footing 1: (1.80)(1.60)(1.60)(8) = 36.864 cu.m.
Footing 2: (1.15)(0.90)(0.90)(13) = 12.110 cu.m.
Footing 3: (1.35)(1.30)(1.30)(6) = 13.689 cu.m.
Footing 5: (1.80)(1.60)(1.60)(2) = 9.216 cu.m.
Wall Footing 1: (0.65)(0.40)(103.40) = 26.884 cu.m.
Wall Footing 2: (0.65)(0.40)(48.80) = 12.688 cu.m.
Channel: (1.00)(0.55)(10.00) = 5.500 cu.m.
Workbay: [(2.40)(1.70) - (0.40)(1.60)](8.50)(1) = 29.240 cu.m.
Drainage Canal: (0.60)(0.70)(47.67 + 36.00 + 29.00) = 47.321 cu.m.
Septic Tank: (1.80)(1.50)(3.00) = 8.100 cu.m.
Stair Footing: (0.90)(0.40)(0.90) = 0.324 cu.m.
V = 201.936 cu.m.

A. Materials: NONE

B. Equipment Rental: NONE

C. Labor
10.00 Laborers 15.00 days 150.00 MD @ 350.00 52,500.00
1.00 Skilled Laborers 15.00 days 15.00 MD @ 450.00 6,750.00
1.00 Civil Engineer 15.00 days 15.00 MD @ 700.00 10,500.00
1.00 Const'n Foreman 15.00 days 15.00 MD @ 600.00 9,000.00
195.00 78,750.00

Direct Cost: 78,750.00

Unit Cost: 389.98 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 90,168.75
Adjusted Unit Cost: 446.52 /cu.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 1705
Description: Fill & Backfill
Quantity: 64.544 cu.m.

Volume Computations:
Footing 1: [(1.50)(1.50) - (0.40)(0.40)](1.20)(8) = 20.064 cu.m.
Footing 2: [(0.80)(0.80) - (0.25)(0.25)](0.80)(13) = 6.006 cu.m.
Footing 3: [(1.20)(1.20) - (0.20)(0.30)](0.90)(6) = 7.452 cu.m.
Footing 5: [(1.50)(1.50) - (0.45)(0.45)](1.20)(2) = 4.914 cu.m.
Wall Footing 1: [(0.40)(0.40) - (0.10)(0.40)](103.40) = 12.408 cu.m.
Wall Footing 2: [(0.40)(0.40) - (0.10)(0.40)](112.67) = 13.520 cu.m.
Stair Footing: [(0.40)(1.20) - (0.15)(1.20)](0.60)(1) = 0.180 cu.m.
V = 64.544 cu.m.
Shrinkage Factor (25%) = 80.681 cu.m.

Page 1 of 16
 A. Materials: NONE

B. Equipment Rental:
2.00 unit Plate Compactor 5.00 days @ 1,200.00 12,000.00
12,000.00

C. Labor
2.00 Laborers 5.00 days 10.00 MD @ 350.00 3,500.00
4.00 Laborers 9.00 days 36.00 MD @ 350.00 12,600.00
1.00 Skilled Laborers 9.00 days 9.00 MD @ 450.00 4,050.00
1.00 Civil Engineer 9.00 days 9.00 MD @ 700.00 6,300.00
1.00 Construction Foreman 9.00 days 9.00 MD @ 600.00 5,400.00
73.00 31,850.00

Direct Cost: 43,850.00

Unit Cost: 679.38 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 50,208.25
Adjusted Unit Cost: 777.89 /cu.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 103 (3)
Description: Foundation Fill
Quantity: 39.233 cu.m.

Volume Computations:
Footing 1: (0.30)(1.60)(1.60)(8) = 6.144 cu.m.
Footing 2: (0.15)(0.90)(0.90)(13) = 1.580 cu.m.
Footing 3: (0.30)(1.30)(1.30)(6) = 13.689 cu.m.
Footing 5: (0.30)(1.60)(1.60)(2) = 1.536 cu.m.
Wall Footing 1: (0.10)(0.40)(103.40) = 4.136 cu.m.
Wall Footing 2: (0.10)(0.40)(48.80) = 1.952 cu.m.
Channel: (0.10)(0.55)(10.00) = 0.550 cu.m.
Workbay: (2.40)(0.10)(10.00) = 2.400 cu.m.
Drainage Canal: (0.60)(0.10)(47.67 + 36.00 + 29.00) = 6.760 cu.m.
Septic Tank: (0.10)(1.50)(3.00) = 0.450 cu.m.
Stair Footing: (0.10)(0.40)(0.90) = 0.036 cu.m.
V = 39.233 cu.m.

A. Materials:
22.949 cu.m. Boulders @ 1,249.00 28,662.68
16.28 cu.m. Coarse Aggregates @ 1,050.00 17,098.41
17,098.41

B. Equipment Rental: NONE

C. Labor
2.00 Laborers 8.00 days 16.00 MD @ 350.00 5,600.00
4.00 Laborers 3.00 days 12.00 MD @ 350.00 4,200.00
1.00 Skilled Laborers 8.00 days 8.00 MD @ 450.00 3,600.00
1.00 Civil Engineer 8.00 days 8.00 MD @ 700.00 5,600.00
1.00 Construction Foreman 8.00 days 8.00 MD @ 600.00 4,800.00
52.00 23,800.00

Direct Cost: 40,898.41

Unit Cost: 1,042.46 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 46,828.68

Page 2 of 16
 Adjusted Unit Cost: 1,193.61 /cu.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 104
Description: Embankment
Quantity: 339.65 cu.m.

Volume Computations:
Ground Floor: (0.20)[(36.00)(47.67) - (2.67)(6.70)] = 339.646 cu.m.
V = 339.646 cu.m.
Shrinkage Factor (15%) = 390.593 cu.m.

A. Materials:
390.593 cu.m. Filling Materials @ 500.00 195,296.57
195,296.57

B. Equipment Rental:
4.00 unit Plate Compactor 10.00 days @ 1,200.00 48,000.00
48,000.00

C. Labor:
4.00 Laborers 10.00 days 40.00 MD @ 350.00 14,000.00
10.00 Laborers 20.00 days 200.00 MD @ 350.00 70,000.00
1.00 Skilled Laborers 20.00 days 20.00 MD @ 450.00 9,000.00
1.00 Civil Engineer 20.00 days 20.00 MD @ 700.00 14,000.00
1.00 Construction Foreman 20.00 days 20.00 MD @ 600.00 12,000.00
300.00 119,000.00

Direct Cost: 362,296.57

Unit Cost: 1,066.69 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 414,829.57
Adjusted Unit Cost: 1,221.36 /cu.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: SPL - 1
Description: Coarse Aggregates
Quantity: 169.82 cu.m.

Volume Computations:
Ground Floor: (0.10)[(36.00)(47.67) - (2.67)(6.70)] = 169.823 cu.m.
V = 169.823 cu.m.
Shrinkage Factor (15%) = 195.297 cu.m.

A. Materials:
195.30 cu.m. Coarse Aggregates @ 1,100.00 214,826.22
214,826.22

B. Equipment Rental:
4 units Plate Compactor 5.00 days @ 1,200.00 24,000.00
24,000.00

C. Labor
4 Laborers 5.00 days 20.00 MD @ 350.00 7,000.00
10 Laborers 10.00 days 100.00 MD @ 350.00 35,000.00
1 Skilled Laborers 10.00 days 10.00 MD @ 450.00 4,500.00
1 Civil Engineer 10.00 days 10.00 MD @ 700.00 7,000.00
1 Construction Foreman 10.00 days 10.00 MD @ 600.00 6,000.00
150.00 59,500.00

Page 3 of 16
 Direct Cost: 298,326.22
Unit Cost: 1,756.69 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 341,583.52
Adjusted Unit Cost: 2,011.41 /cu.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 704
Description: Masonry Works
Quantity: 301.25 sq.m.

Area Computations:
Perimeter (6" CHB): (0.40 + 0.35)(103.40) = 77.55 sq.m.
CR (4" CHB): (2.60 + 0.40)(27.60) = 82.80 sq.m.
Canteen (4" CHB): (0.75 + 0.40)(5.65 + 6.00 x 2 + 6.40 x 2) = 35.02 sq.m.
Drainage Canal: (0.40)(2)(47.67 + 36.00 + 29.00) = 90.136 cu.m.
Septic Tank: (1.50)(1.50)(3) + (3.00)(1.50)(2) = 15.75 sq.m.
A = 301.25 sq.m.
Plastering:
6" CHB: A = 0.00 sq.m.
4" CHB: A = 269.30 sq.m.

A. Materials:
1,067.00 pcs 150 mm Concrete Hollow Blocks @ 18.00 19,206.00
3,076.00 pcs 100 mm Concrete Hollow Blocks @ 12.00 36,912.00
346.00 bags Portland Cement @ 230.00 79,580.00
32.00 cu.m. Fine Aggregates @ 1,100.00 35,200.00
796.00 kgs. 10 mm Ø x 6.0 m Rebars @ 45.00 35,820.00
8.00 kls # 16 G. I. Tie Wires @ 70.00 560.00
207,278.00

B. Equipment Rental:
1.00 units 1 Bagger Concrete Mixer 25.00 days @ 1,500.00 37,500.00
37,500.00

B. Labor:
4 Laborers 25.00 days 100.00 MD @ 350.00 35,000.00
2 Skilled Laborers 25.00 days 50.00 MD @ 450.00 22,500.00
4 Skilled Laborers 10.00 days 40.00 MD @ 450.00 18,000.00
1 Civil Engineer 25.00 days 25.00 MD @ 700.00 17,500.00
1 Construction Foreman 25.00 days 25.00 MD @ 600.00 15,000.00
240.00 108,000.00

Direct Cost: 352,778.00

Unit Cost: 1,171.03 /sq.m.
Mark-up: 1.145
Adjusted Direct Cost: 403,930.81
Adjusted Unit Cost: 1,340.83 /sq.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 900
Description: Reinforced Concrete
Quantity: 285.315 cu.m.

Volume Computations:
Footing 1: (1.50)(1.50)(0.30)(8) = 5.400 cu.m.
Footing 2: (0.80)(0.80)(0.20)(13) = 1.664 cu.m.
Footing 3: (1.20)(1.20)(0.30)(6) = 2.592 cu.m.
Footing 5: (1.50)(1.50)(0.30)(2) = 1.350 cu.m.
Column 1: (0.40)(0.40)(1.65)(8) = 2.112 cu.m.

Page 4 of 16
 Column 2: (0.25)(0.25)(1.25)(13) = 1.016 cu.m.
Column 3: (0.20)(0.30)(3.85)(6) = 1.386 cu.m.
Column 5: (0.40)(0.50)(1.65)(2) = 0.660 cu.m.
Stair Footing: (0.40)(0.20)(0.90) = 0.072 cu.m.
Stair Wall Column: (0.90)(0.15)(0.90) = 0.122 cu.m.
Wall Footing 1: (0.20)(0.40)(103.40) = 8.272 cu.m.
Wall Footing 2: (0.20)(0.40)(48.80) = 3.904 cu.m.
Channel: [(0.90)(0.45) - (0.60)(0.30)](10.00) = 2.250 cu.m.
Workbay: [(1.55)(0.40)(2) + (1/2)(0.335 + 0.16)(0.325)(2) +
(1.60)(0.10)](8.50)(1) + (1.55)(0.20)(2.40)(2) = 14.758 cu.m.
Ground Floor: [(47.67)(19.00) - (2.67)(6.70)](0.20) +
[(13.00)(18.40) - (3.33)(7.40)](0.20) = 220.480 cu.m.
Drainage Canal: (0.10)(0.50)(47.67 + 36.00 + 29.00) = 5.634 cu.m.
Septic Tank Cover: (1.80)(1.50)(3.00) = 8.100 cu.m.
CR Slab: (3.60)(6.00)(0.15) = 3.240 cu.m.
CR Beam, G-1: (0.20)(0.40)(3.60)(3) = 0.864 cu.m.
CR Beam, FB-1: (0.20)(0.40)(6.00)(3) = 1.440 cu.m.
V = 285.315 cu.m.

A. Materials:
2,525.00 bags Portland Cement @ 230.00 580,750.00
214.00 cu.m. 3/4" Coarse Aggregates (Washed Gravel) @ 1,100.00 235,400.00
193.00 cu.m. Fine Aggregates (Washed Sand) @ 1,100.00 212,300.00
13,875.00 kgs. Assorted Reinforcing Steel Bars @ 45.00 624,375.00
8.00 pcs. 150 mm Ø x 6.0 m G.I. Pipes @ 8,000.00 64,000.00
3.00 pcs. 100 mm Ø x 6.0 m G.I. Pipes @ 4,000.00 12,000.00
278.00 kgs. #16 G.I. Tie Wires @ 70.00 19,460.00
15.00 shts. 1/2" x 4' x 8' Marine Plywood @ 750.00 11,250.00
1,758.74 bd.ft. 2' x 3" x 12' Coco Lumber for Scaffolding & Staging @ 18.00 31,657.29
800.00 bd.ft. 2' x 2" x 12' Coco Lumber for Forms, Scaffolding & Staging @ 18.00 14,400.00
6.00 pcs 6.00 mm thk. x 50.00 mm x 50.00 mm x 6.00 m Angle Bar @ 1,500.00 9,000.00
52.00 kgs. Assorted Common Wire Nails @ 65.00 3,380.00
1,817,972.29

B. Equipment Rental:
1 units One Bagger Concrete Mixer 65.00 days @ 1,500.00 97,500.00
1 units Concrete Vibrator 65.00 days @ 1,000.00 65,000.00
1 units Electric Cutter (cut-off wheel) 65.00 days @ 600.00 39,000.00
201,500.00

C. Labor:
Equipment Capabilities:
1 Bagger Concrete Mixer = 3.50 cu.m./day
Crew = 1 Foreman, 1 L.E. Operator, 2 Masons and 12 Laborers
using 1 Bagger Concrete Mixer

2 Laborers 65.00 days 130.00 MD @ 350.00 45,500.00

2 Carpenters 65.00 days 130.00 MD @ 450.00 58,500.00
1 L.E. Operator 65.00 days 65.00 MD @ 450.00 29,250.00
1 Civil Engineer 65.00 days 65.00 MD @ 700.00 45,500.00
1 Construction Foreman 65.00 days 81.00 MD @ 600.00 48,600.00
572,050.00

Direct Cost: 2,591,522.29

Unit Cost: 9,083.03 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 2,967,293.02
Adjusted Unit Cost: 10,400.07 /cu.m.

Name of Project: Proposed Service Shop and Office

Page 5 of 16
Location: Davao City
Item No.: SPL - 3
Description: Roof Framing Works
Quantity: 925.25 sq.m.

Area Computations:
Roofing Area: (9.10)(39.65)(2) + (12.00)(12.015) + (7.43)(8.00) = 925.25 sq.m.
A = 925.25 sq.m.

A. Materials:
8.00 pcs 6.00 mm thk. x 100.00 mm x 100.00 mm x 6.00 m Angle Bar @ 2,800.00 22,400.00
210.00 pcs 6.00 mm thk. x 75.00 mm x 75.00 mm x 6.00 m Angle Bar @ 2,500.00 525,000.00
115.00 pcs 6.00 mm thk. x 62.50 mm x 62.50 mm x 6.00 m Angle Bar @ 1,450.00 166,750.00
80.00 pcs 6.00 mm thk. x 50.00 mm x 50.00 mm x 6.00 m Angle Bar @ 1,100.00 88,000.00
70.00 pcs 6.00 mm thk. x 25.00 mm x 25.00 mm x 6.00 m Angle Bar @ 600.00 42,000.00
50.00 pcs 6.00 mm thk x 25.00 mm x 6.00 m Flat Bar @ 350.00 17,500.00
30.00 pcs 12 mm Ø x 6.00 m Sagrods @ 250.00 7,500.00
70.00 pcs 16 mm Ø x 6.00 m Cross Bracings @ 340.00 23,800.00
38.00 pcs 16 mm Ø Turn Buckle @ 250.00 9,500.00
240.00 pcs 2.00 mm thk x 50 mm x 150 mm C- Purlins @ 1,000.00 240,000.00
10.00 pcs 2.00 mm thk x 50 mm x 150 mm C- Purlins Tubular Girts @ 1,000.00 10,000.00
40.00 pcs Cut-Off Wheel Blade @ 200.00 8,000.00
8.00 boxes E6013 Welding Rod (Fujiweld) @ 2,400.00 19,200.00
10.00 tanks Oxygen Tank @ 1,200.00 12,000.00
6.00 tanks Gasul @ 1,050.00 6,300.00
24.00 gals Metal Primer @ 525.00 12,600.00
10.00 gals Paint Thinner @ 265.00 2,650.00
1.00 sht. 10 mm thk x 1.20 m. x 2.44 m. Base Plate @ 9,000.00 9,000.00
6.00 pcs 4" Paint Brush @ 100.00 600.00
1,222,800.00

B. Labor:
5 Helpers 30.00 days 150.00 MD @ 350.00 52,500.00
4 Welders 30.00 days 120.00 MD @ 450.00 54,000.00
1 Civil Engineer 30.00 days 30.00 MD @ 700.00 21,000.00
1 Construction Foreman 30.00 days 30.00 MD @ 600.00 18,000.00
330.00 145,500.00

C. Equipment Rental
1 units Welding Machine 30.00 days @ 972.00 29,160.00
1 units Genset 30.00 days @ 5,000.00 150,000.00
1 units Boom Truck 10.00 days @ 10,000.00 100,000.00
1 units Electric Cutter 30.00 days @ 600.00 18,000.00
297,160.00

Direct Cost: 1,665,460.00

Unit Cost: 1,800.01 /sq.m.
Mark-up: 1.145
Adjusted Direct Cost: 1,906,951.70
Adjusted Unit Cost: 2,061.01 /sq.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 1014
Description: Prepainted Metal Roofing Works
Quantity: 925.25 sq.m.

Roofing Area: (9.10)(39.65)(2) + (12.00)(12.015) + (7.43)(8.00) = 925.25 sq.m.

A = 925.25 sq.m.

A. Materials:
900.00 ln.m. 0.6 mm thk. Longspan Roofing (rib type) @ 330.00 297,000.00
20.00 pcs 0.6 mm thk. Longspan Ridge Roll @ 450.00 9,000.00
92.00 pcs 0.6 mm thk. Metal Fascia @ 450.00 41,400.00

Page 6 of 16
 55.00 pcs 0.6 mm thk. Spanish Gutter @ 450.00 24,750.00
38.00 pcs 0.6 mm thk. End Wall Flashing @ 450.00 17,100.00
7.00 pcs 0.6 mm thk. Side Flashing @ 450.00 3,150.00
10.00 pcs 0.6 mm thk. End Lap Flashing @ 450.00 4,500.00
20,000.00 pcs 12 mm x 55 mm Tek Screw @ 1.00 20,000.00
7.00 boxes Blind Rivets @ 200.00 1,400.00
7.00 liters Roof Cement @ 500.00 3,500.00
421,800.00

B. Labor:
3 Laborers 20.00 days 60.00 MD @ 300.00 18,000.00
2 Skilled Laborers 20.00 days 40.00 MD @ 450.00 18,000.00
1 Civil Engineer 20.00 days 20.00 MD @ 700.00 14,000.00
1 Construction Foreman 20.00 days 20.00 MD @ 550.00 11,000.00
140.00 61,000.00

C. Equipment Rental
1 units Genset 20.00 days @ 2,500.00 50,000.00
50,000.00

Direct Cost: 532,800.00

Unit Cost: 575.84 /sq.m.
Mark-up: 1.145
Adjusted Direct Cost: 610,056.00
Adjusted Unit Cost: 659.34 /sq.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 1003
Description: Carpentry Works
Quantity: 282.40 sq.m.

Area Computations:
Ceiling (CR): (3.60)(6.00) = 21.60 sq.m.
Ground Floor Office: (2.40)(6.00)(7) = 100.80 sq.m.
Second Floor Office: (2.40)(6.00)(7) = 100.80 sq.m.
Canteen Eaves: (7.43)(1.00)(2) + (1.00)(6.00) = 20.80 sq.m.
Canteen (Inside): (6.00)(6.40) = 38.40 sq.m.
A = 282.40 sq.m.

A. Materials:
98.00 pcs. 1/4" x 4' x 8' Hardiflex Board @ 560.00 54,880.00
30.00 ln.m. 0.40 mm thk. Spandrel @ 450.00 13,500.00
1,450.00 bd.ft. Good Lumber @ 48.00 69,600.00
3.00 kls. Concrete Nails @ 150.00 450.00
10.00 kls. Hardiflex Nails @ 150.00 1,500.00
35.00 kls. Assorted CW Nails @ 70.00 2,450.00
142,380.00

B. Labor:
2 Laborers 20.00 days 40.00 MD @ 312.00 12,480.00
1 Skilled Laborers 20.00 days 20.00 MD @ 427.00 8,540.00
1 Civil Engineer 20.00 days 20.00 MD @ 700.00 14,000.00
1 Construction Foreman 20.00 days 20.00 MD @ 529.00 10,580.00
100.00 45,600.00

Direct Cost: 187,980.00

Unit Cost: 665.65 /sq.m.
Mark-up: 1.145
Adjusted Direct Cost: 215,237.10
Adjusted Unit Cost: 762.17 /sq.m.

Page 7 of 16
Name of Project: Proposed Service Shop and Office
Location: Davao City
Item No.: SPL - 4
Description: Steel Stairs/Railings
Quantity: 1.00 lot

A. Materials:
12.00 pcs 6.00 mm thk. x 100.00 mm x 100.00 mm x 6.00 m Angle Bar @ 2,800.00 33,600.00
65.00 pcs 6.00 mm thk. x 75.00 mm x 75.00 mm x 6.00 m Angle Bar @ 2,500.00 162,500.00
53.00 pcs 6.00 mm thk. x 50.00 mm x 50.00 mm x 6.00 m Angle Bar @ 1,100.00 58,300.00
23.00 pcs 6.00 mm thk. x 25.00 mm x 25.00 mm x 6.00 m Angle Bar @ 600.00 13,800.00
20.00 pcs 50 mm Ø x 6.00 m G.I. Pipes @ 2,000.00 40,000.00
42.00 pcs 1 3/4" Ø x 6.00 m G.I. Pipes @ 1,800.00 75,600.00
28.00 pcs 3 mm thick Checkered Plate @ 4,000.00 112,000.00
20.00 pcs Cut-Off Wheel Blade @ 200.00 4,000.00
4.00 boxes E6013 Welding Rod (Fujiweld) @ 2,400.00 9,600.00
10.00 tanks Oxygen Tank @ 1,200.00 12,000.00
6.00 tanks Gasul @ 1,050.00 6,300.00
8.00 gals Metal Primer @ 525.00 4,200.00
4.00 gals Paint Thinner @ 265.00 1,060.00
4.00 pcs 4" Paint Brush @ 100.00 400.00
533,360.00

B. Labor:
3 Helpers 20.00 days 60.00 MD @ 300.00 18,000.00
2 Welders 20.00 days 40.00 MD @ 450.00 18,000.00
1 Civil Engineer 20.00 days 20.00 MD @ 700.00 14,000.00
1 Construction Foreman 20.00 days 20.00 MD @ 550.00 11,000.00
140.00 61,000.00

C. Equipment Rental
1 units Welding Machine 20.00 days @ 972.00 19,440.00
1 units Genset 20.00 days @ 2,500.00 50,000.00
1 units Electric Cutter 20.00 days @ 600.00 12,000.00
81,440.00

Direct Cost: 675,800.00

Unit Cost: 675,800.00 /lot
Mark-up: 1.145
Adjusted Direct Cost: 773,791.00
Adjusted Unit Cost: 773,791.00 /lot

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: SPL - 5
Description: Wall Cladding
Quantity: 116.48 sq.m.

Area Computations:
Walling (Canteen): (2.60)(6.40)(2) + (2.60)(6.00)(2) = 64.48
Display Area (Rear): (10.00)(5.20) = 52.00
A = 116.48 sq.m.

A. Materials:
112.00 ln.m. 0.40 mm thk. Longspan Wall Cladding (rib type) @ 330.00 36,960.00
10.00 pcs. 0.40 mm thk x 8' Metal Flashing @ 450.00 4,500.00
5.00 pcs Cut-Off Wheel Blade @ 250.00 1,250.00
115.00 pcs 2.00 mm thk x 50 mm x 100 mm C-Purlins Wall Joists @ 1,000.00 115,000.00
3,000.00 pcs 12 mm x 55 mm Tek Screw @ 1.00 3,000.00
2.00 boxes E6013 Welding Rod (Fujiweld) @ 2,400.00 4,800.00
6.00 gals Metal Primer @ 525.00 3,150.00
4.00 gals Paint Thinner @ 265.00 1,060.00
4.00 pcs 4" Paint Brush @ 100.00 400.00

Page 8 of 16
 170,120.00

B. Equipment Rental:
1 units Welding Machine 9.00 days @ 972.00 8,748.00
1 units Electric Cutter 9.00 days @ 600.00 5,400.00
1 units Genset 9.00 days @ 2,500.00 22,500.00
36,648.00

C. Labor:
4 Laborers 9.00 days 36.00 MD @ 350.00 12,600.00
2 Skilled Laborers 9.00 days 18.00 MD @ 450.00 8,100.00
1 Civil Engineer 9.00 days 9.00 MD @ 700.00 6,300.00
1 Construction Foreman 9.00 days 9.00 MD @ 600.00 5,400.00
72.00 32,400.00

Direct Cost: 239,168.00

Unit Cost: 2,053.30 /sq.m.
Mark-up: 1.145
Adjusted Direct Cost: 273,847.36
Adjusted Unit Cost: 2,351.02 /sq.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: SPL - 6
Description: Hardware
Quantity: 1.00 lot

Area Computations:
Sliding Window,W1: (2.40)(1.20)(7) = 20.16 sq.m.
Sliding Window,W2: (1.80)(1.20)(2) = 4.32 sq.m.
Sliding Window,W3: (1.20)(1.20)(7) = 10.08 sq.m.
Sliding Window,W4: (0.60)(0.60)(8) = 2.88 sq.m.
A1 = 37.44 sq.m.

Roll-up Door, D1: (3.00)(2.10)(2) = 12.60 sq.m.

Glass Swing Door, D2: (0.80)(2.10)(15) = 25.20 sq.m.
Panel Door, D3: (0.80)(2.10)(2) = 3.36 sq.m.
PVC Door, D4: (0.60)(2.10)(4) = 5.04 sq.m.
Steel Door, D5: (2.00)(2.50)(2) = 10.00 sq.m.
Glass Swing Door, D6: (1.60)(2.10)(1) = 3.36 sq.m.
Steel Door, D7: (4.00)(2.85)(1) = 11.40 sq.m.
Steel Door, D8: (1.17)(2.85)(1) = 3.33 sq.m.
A2 = 74.29 sq.m.

A. Materials:
28.56 sq.m. Glass Swing Door wirh Analok Frame and Dark Glass @ 3,000.00 85,680.00
37.44 sq.m. Glass Sliding Windows with Analok Frame and Dark Glass @ 2,200.00 82,368.00
2.00 units 0.80 m x 2.10 m Panel Door @ 4,000.00 8,000.00
24.73 sq.m. Steel Door @ 2,500.00 61,836.25
4.00 units 0.60 m x 2.10 m PVC Door @ 2,500.00 10,000.00
2.00 units 0.80 m x 2.10 m Door Jamb @ 2,500.00 5,000.00
5.00 pcs. Door Knobs @ 600.00 3,000.00
4.00 pairs Loose Pin Hinges @ 350.00 1,400.00
4.00 sets Flush Type Bowl with Complete Accessories @ 5,000.00 20,000.00
2.00 sets Lavatory with Complete Accessories @ 4,000.00 8,000.00
2.00 sets Urinal with Complete Accessories @ 4,000.00 8,000.00
170.00 pcs 300 mm x 300 mm Floor Tiles (C.R.) @ 40.00 6,800.00
700.00 pcs 300 mm x 300 mm Wall Tiles (C.R.) @ 40.00 28,000.00
25.00 bags Portland Cement @ 230.00 5,750.00

Page 9 of 16
 15.00 bags Tile Adhesive @ 350.00 5,250.00
3.00 cu.m. Washed Sand @ 1,050.00 3,150.00
6.00 pcs 4" Ø x 10' PVC Pipes @ 800.00 4,800.00
6.00 pcs 4" Ø PVC Elbow 90° @ 115.00 690.00
3.00 pcs 4" Ø PVC P-Trap @ 250.00 750.00
6.00 pcs 4" Ø PVC Wye @ 150.00 900.00
5.00 pcs 2" Ø PVC P-Trap @ 100.00 500.00
12.00 pcs 2" Ø PVC Elbow 90° @ 45.00 540.00
8.00 pcs 2" Ø x 10' PVC Pipes @ 250.00 2,000.00
6.00 pcs 2" Ø PVC Wye @ 45.00 270.00
1.00 pcs 4" Ø Clean Out with Plug @ 100.00 100.00
2.00 pcs. 4" x 4" Floor Drain @ 115.00 230.00
2.00 pcs 1/2" Ø Lavatory Faucet @ 850.00 1,700.00
2.00 pcs 1/2" Ø Facucet @ 200.00 400.00
6.00 pcs 1/2" Ø x 20' uPVC Supply Pipes @ 100.00 600.00
12.00 pcs 1/2" Ø uPVC Elbow 90° @ 25.00 300.00
5.00 pcs 1/2" Ø uPVC Tee @ 25.00 125.00
30.00 pcs 1/2" Ø P.E. Hose @ 35.00 1,050.00
2.00 pcs 3/8" Ø x 1/2" Ø Reducer Bushing @ 25.00 50.00
8.00 pcs Teflon Tape (big) @ 20.00 160.00
5.00 cans PVC Solvent Cement @ 90.00 450.00
357,849.25

B. Equipment Rental: NONE

C. Labor: 30% of Materials 107,354.78

107,354.78

Direct Cost: 465,204.03

Unit Cost: 465,204.03 /lot
Mark-up: 1.145
Adjusted Direct Cost: 532,658.61
Adjusted Unit Cost: 532,658.61 /lot

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 1101
Description: Wires and Wiring Device
Quantity: 1.00 lot

A. Materials:
40.00 mts. 38.0 sq.mm. TW Copper Wire 300.00 12,000.00
2.00 boxes 22.0 sq.mm. TW Copper Wire 20,000.00 40,000.00
1.00 mts. 14.0 sq.mm. TW Copper Wire 18,000.00 18,000.00
150.00 mts. 8.0 sq.mm. TW Copper Wire 80.00 12,000.00
8.00 boxes 3.5 sq.mm. TW Copper Wire 3,500.00 28,000.00
5.00 boxes 5.5 sq.mm. TW Copper Wire 5,500.00 27,500.00
20.00 boxes 2.0 sq.mm. TW Copper Wire 2,500.00 50,000.00
1.00 pcs. 150 Ampere Trip Breaker 2,500.00 2,500.00
2.00 pcs. 100 Ampere Trip Breaker 2,000.00 4,000.00
22.00 pcs. 30 Ampere Trip Breaker 350.00 7,700.00
3.00 pcs. 60 Ampere Trip Breaker 650.00 1,950.00
20.00 pcs. 15 Ampere Trip Breaker 350.00 7,000.00
50.00 pcs. 13 W LED 450.00 22,500.00
16.00 sets Industrial Lamp 1,800.00 28,800.00
78.00 pcs. 2 Gang Convenience Outlet with Plate & Screw 300.00 23,400.00
18.00 pcs. Aircon Outlet with Plate & Screw 300.00 5,400.00
55.00 pcs. Junction Box 45.00 2,475.00
75.00 pcs. Utility Box 45.00 3,375.00
20.00 rolls 1/2" Ø Flexible Hose 1,000.00 20,000.00
1.00 pcs. 13 Branches Panel Board 3,000.00 3,000.00
1.00 pcs. 11 Branches Panel Board 2,500.00 2,500.00
2.00 pcs. 10 Branches Panel Board 2,500.00 5,000.00

Page 10 of 16
 1.00 pcs. 6 Branches Panel Board 1,800.00 1,800.00
4.00 sets 1 Gang Switch with Plate & Screw 300.00 1,200.00
30.00 sets 2 Gang Switch with Plate & Screw 300.00 9,000.00
20.00 sets 3 Gang Switch with Plate & Screw 300.00 6,000.00
50.00 pcs. 4" Ø Ceiling Socket 200.00 10,000.00
2.00 pcs. 2" Ø PVC Pipe (Electrical) 200.00 400.00
6.00 pcs. 1/2" Ø PVC Pipe (Electrical) 125.00 750.00
2,000.00 pcs. 1/2" Ø PVC Pipe Clip 5.00 10,000.00
25.00 pcs. Electrical Tape 55.00 1,375.00
367,625.00

B. Equipment Rental: NONE

C. Labor: 25% of Materials 91,906.25

91,906.25

Direct Cost: 459,531.25

Unit Cost: 459,531.25 /lot
Mark-up: 1.145
Adjusted Direct Cost: 526,163.28
Adjusted Unit Cost: 526,163.28 /lot

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 1032
Description: Painting Works
Quantity: 1.00 lot

A. Materials:
9.00 gals. Flat Wall Latex 625.00 5,625.00
9.00 gals. Semi-Gloss Latex 650.00 5,850.00
15.00 pails Flat Wall Enamel 2,500.00 37,500.00
20.00 pails Semi-Gloss Enamel 2,600.00 52,000.00
10.00 qrtz. Acrylic Color 60.00 600.00
1.00 gals. Masonry Putty 450.00 450.00
5.00 pcs Assorted Paint Brush 120.00 600.00
2.00 gals. Concrete Neutralizer 450.00 900.00
200.00 pcs Sand Paper 12.00 2,400.00
5.00 pcs Roller Brush with Handle and Tray 150.00 750.00
106,675.00

B. Equipment Rental: NONE

C. Labor: 30% of Materials 13,980.00

13,980.00

Direct Cost: 120,655.00

Unit Cost: 120,655.00 /lot
Mark-up: 1.145
Adjusted Direct Cost: 138,149.98
Adjusted Unit Cost: 138,149.98 /lot

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 403
Description: Metal Structures
Quantity: 1.00 kgs.

A. Materials:
2,476.80 kgs 250 mm x 175 mm I-Beam @ 75.00 185,760.00

Page 11 of 16
 927.60 kgs 200 mm x 300 mm I-Beam @ 75.00 69,570.00
1.00 sht 16 mm thk x 1200 mm x 2440 mm Base Plate @ 20,000.00 20,000.00
5.00 boxes E6013 Welding Rod (Fujiweld) @ 3,000.00 15,000.00
5.00 tanks Oxygen Tank @ 1,200.00 6,000.00
2.00 tanks Gasul @ 1,050.00 2,100.00
6.00 gals Metal Primer @ 525.00 3,150.00
4.00 gals Paint Thinner @ 265.00 1,060.00
4.00 pcs 4" Paint Brush @ 100.00 400.00
303,040.00

B. Equipment Rental:
1 units Welding Machine 10.00 days @ 972.00 9,720.00
1 units Electric Cutter 10.00 days @ 600.00 6,000.00
1 units Genset 10.00 days @ 2,500.00 25,000.00
40,720.00

C. Labor:
4 Laborers 10.00 days 40.00 MD @ 350.00 14,000.00
2 Skilled Laborers 10.00 days 20.00 MD @ 450.00 9,000.00
1 Civil Engineer 10.00 days 10.00 MD @ 700.00 7,000.00
1 Construction Foreman 10.00 days 10.00 MD @ 600.00 6,000.00
20.00 13,000.00

Direct Cost: 356,760.00

Unit Cost: 356,760.00 /kgs.
Mark-up: 1.145
Adjusted Direct Cost: 408,490.20
Adjusted Unit Cost: 408,490.20 /kgs.

II. PERIMETER FENCE (FRONT)

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 103 (1)
Description: Structure Excavation
Quantity: 28.230 cu.m.

Volume Computations:
Footing 2: (1.15)(0.90)(0.90)(17) = 15.836 cu.m.
Zocalo: (0.65)(0.40)(47.67) = 12.394 cu.m.
V = 28.230 cu.m.

A. Materials: NONE

B. Equipment Rental: NONE

C. Labor
4 Laborers 3.00 days 12.00 MD 350.00 4,200.00
1 Skilled Laborers 3.00 days 3.00 MD 450.00 1,350.00
1 Civil Engineer 3.00 days 3.00 MD 700.00 2,100.00
1 Const'n Foreman 3.00 days 3.00 MD 600.00 1,800.00
21.00 9,450.00

Direct Cost: 9,450.00

Unit Cost: 334.75 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 10,820.25
Adjusted Unit Cost: 383.29 /cu.m.

Name of Project: Proposed Service Shop and Office

Page 12 of 16
Location: Davao City
Item No.: 1705
Description: Fill & Backfill
Quantity: 13.574 cu.m.

Volume Computations:
Footing 2: [(0.80)(0.80) - (0.25)(0.25)](0.80)(17) = 7.854 cu.m.
Zocalo: [(0.40)(0.40) - (0.10)(0.40)](47.67) = 5.720 cu.m.
V = 13.574 cu.m.
Shrinkage Factor (25%) = 16.968 cu.m.

A. Materials: NONE

B. Equipment Rental: NONE

C. Labor
2 Laborers 1.00 days 2.00 MD 350.00 700.00
1 Skilled Laborers 1.00 days 1.00 MD 450.00 450.00
1 Civil Engineer 1.00 days 1.00 MD 700.00 700.00
1 Construction Foreman 1.00 days 1.00 MD 600.00 600.00
5.00 2,450.00

Direct Cost: 2,450.00

Unit Cost: 180.49 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 2,805.25
Adjusted Unit Cost: 206.66 /cu.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 103 (3)
Description: Foundation Fill
Quantity: 3.972 cu.m.

Volume Computations:
Footing 2: (0.15)(0.90)(0.90)(17) = 2.066 cu.m.
Zocalo: (0.10)(0.40)(47.67) = 1.907 cu.m.
V = 3.972 cu.m.

A. Materials:
2.066 cu.m. Boulders 1,249.00 2,579.81
1.91 cu.m. Coarse Aggregates 1,100.00 2,097.48
2,097.48

B. Equipment Rental: NONE

C. Labor
2 Laborers 2.00 days 4.00 MD 350.00 1,400.00
1 Skilled Laborers 2.00 days 2.00 MD 450.00 900.00
1 Civil Engineer 2.00 days 2.00 MD 700.00 1,400.00
1 Construction Foreman 2.00 days 2.00 MD 600.00 1,200.00
10.00 4,900.00

Direct Cost: 6,997.48

Unit Cost: 1,761.57 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 8,012.11
Adjusted Unit Cost: 2,017.00 /cu.m.

Page 13 of 16
Name of Project: Proposed Service Shop and Office
Location: Davao City
Item No.: 900
Description: Reinforced Concrete
Quantity: 10.178 cu.m.

Volume Computations:
Footing 2: (0.80)(0.80)(0.20)(17) = 2.176 cu.m.
Column: (0.30)(0.30)(3.60)(17) = 0.306 cu.m.
Wall Footing: (0.40)(73.00)(0.20) + (0.40)(23.20)(0.20) = 7.70 sq.m.
V = 10.178 cu.m.

A. Materials:
93.00 bags Portland Cement 230.00 21,390.00
10.00 cu.m. 3/4" Coarse Aggregates (Washed Gravel) 1,100.00 11,000.00
7.00 cu.m. Fine Aggregates (Washed Sand) 1,100.00 7,700.00
348.03 kgs. Assorted Reinforcing Steel Bars 45.00 15,661.35
8.00 kgs. #16 G.I. Tie Wires 70.00 560.00
6.00 shts. 1/4" x 4' x 8' Marine Plywood 500.00 3,000.00
200.00 bd.ft. 2' x 2" x 12' Coco Lumber for Scaffolding & Staging 15.00 3,000.00
350.00 bd.ft. 2' x 2" x 12' Coco Lumber for Forms 15.00 5,250.00
12.00 kgs. Assorted Common Wire Nails 65.00 780.00
68,341.35

B. Equipment Rental:
1 units One Bagger Concrete Mixer 3.00 days 1,500.00 4,500.00
1 units Concrete Vibrator 3.00 days 1,000.00 3,000.00
1 units Electric Cutter (cut-off wheel) 3.00 days 600.00 1,800.00
9,300.00

C. Labor:
12 Laborers 2.00 days 24.00 MD 300.00 7,200.00
2 Masons 2.00 days 4.00 MD 450.00 1,800.00
2 Laborers 2.00 days 4.00 MD 300.00 1,200.00
2 Steelman 2.00 days 4.00 MD 450.00 1,800.00
2 Laborers 2.00 days 4.00 MD 300.00 1,200.00
2 Carpenters 2.00 days 4.00 MD 450.00 1,800.00
1 L.E. Operator 2.00 days 2.00 MD 450.00 900.00
1 Civil Engineer 2.00 days 2.00 MD 700.00 1,400.00
1 Construction Foreman 2.00 days 4.00 MD 550.00 2,200.00
19,500.00

Direct Cost: 97,141.35

Unit Cost: 9,544.25 /cu.m.
Mark-up: 1.145
Adjusted Direct Cost: 111,226.85
Adjusted Unit Cost: 10,928.16 /cu.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: 704
Description: Masonry Works
Quantity: 53.07 sq.m.

Area Computations:
Perimeter: (1.20)(47.67 - 4.00 - 1.17) + (0.40)(5.17) = 53.07 sq.m.
A = 53.07 sq.m.

A. Materials:
500.00 pcs 100 mm Concrete Hollow Blocks 12.00 6,000.00
45.00 bags Portland Cement 230.00 10,350.00
6.00 cu.m. Fine Aggregates 1,100.00 6,600.00

Page 14 of 16
 125.00 kgs. 10 mm Ø x 6.0 m Rebars 45.00 5,625.00
5.00 kls # 16 G. I. Tie Wires 70.00 350.00
28,925.00

B. Equipment Rental:
1.00 units 1 Bagger Concrete Mixer 3.00 days 1,500.00 4,500.00
4,500.00

4 Laborers 2.00 days 8.00 MD 350.00 2,800.00

4 Laborers 3.00 days 12.00 MD 350.00 4,200.00
2 Skilled Laborers 2.00 days 4.00 MD 450.00 1,800.00
4 Skilled Laborers 3.00 days 12.00 MD 450.00 5,400.00
1 Civil Engineer 3.00 days 3.00 MD 700.00 2,100.00
1 Construction Foreman 3.00 days 3.00 MD 600.00 1,800.00
42.00 18,100.00

Direct Cost: 51,525.00

Unit Cost: 970.92 /sq.m.
Mark-up: 1.145
Adjusted Direct Cost: 58,996.13
Adjusted Unit Cost: 1,111.71 /sq.m.

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: SPL - 1
Description: Steel Grills
Quantity: 83.70 sq.m.

Area Computations:
Steel Grills: (2.85)(2.00)(1) + (3.00)(2.00)(13) = 83.70 sq.m.
A = 83.70 sq.m.

A. Materials:
15.00 pcs 6.00 mm thk. x 75.00 mm x 75.00 mm x 6.00 m Angle Bar @ 2,500.00 37,500.00
110.00 pcs 6.00 mm thk. x 25.00 mm x 25.00 mm x 6.00 m Angle Bar @ 600.00 66,000.00
2.00 boxes E6013 Welding Rod (Fujiweld) @ 2,400.00 4,800.00
3.00 gals Metal Primer @ 525.00 1,575.00
2.00 gals Paint Thinner @ 265.00 530.00
4.00 pcs 4" Paint Brush @ 100.00 400.00
110,805.00

B. Equipment Rental:
1 units Welding Machine 3.00 days @ 972.00 2,916.00
1 units Electric Cutter 3.00 days @ 600.00 1,800.00
1 units Genset 3.00 days @ 2,500.00 7,500.00
12,216.00

C. Labor:
2 Laborers 3.00 days 6.00 MD @ 350.00 2,100.00
2 Skilled Laborers 3.00 days 6.00 MD @ 450.00 2,700.00
1 Civil Engineer 3.00 days 3.00 MD @ 700.00 2,100.00
1 Construction Foreman 3.00 days 3.00 MD @ 600.00 1,800.00
18.00 8,700.00

Direct Cost: 131,721.00

Unit Cost: 1,573.73 /sq.m.
Mark-up: 1.145
Adjusted Direct Cost: 150,820.55
Adjusted Unit Cost: 1,801.92 /sq.m.

Name of Project: Proposed Service Shop and Office

Page 15 of 16
Location: Davao City
Item No.: SPL - 2
Description: Hardware
Quantity: 1.00 lot

Area Computations:
Steel Gate1: (4.00)(2.85)(1) = 11.40 sq.m.
Steel Gate1: (1.17)(2.85)(1) = 3.33
A = 14.73 sq.m.

A. Materials:
14.73 sq.m. Steel Gate 2,800.00 41,256.60
41,256.60

B. Equipment Rental: NONE

C. Labor: 15% of Materials 6,188.49

6,188.49

Direct Cost: 47,445.09

Unit Cost: 47,445.09 /lot
Mark-up: 1.145
Adjusted Direct Cost: 54,324.63
Adjusted Unit Cost: 54,324.63 /lot

III. GLASS PARTITION

Name of Project: Proposed Service Shop and Office

Location: Davao City
Item No.: SPL - 1
Description: Glass and Glazing Works
Quantity: 55.08 sq.m.

Area Computations:
Partition: (2.55)(2.40)(9) = 55.08 sq.m.
A = 55.08 sq.m.

A. Materials:
55.08 sq.m. Glass Walling with analok Frame and Dark Glass 3,500.00 192,780.00
192,780.00

B. Equipment Rental: NONE

C. Labor: 10% of Materials 19,278.00

19,278.00

Direct Cost: 212,058.00

Unit Cost: 3,850.00 /sq.m.
Mark-up: 1.145
Adjusted Direct Cost: 242,806.41
Adjusted Unit Cost: 4,408.25 /sq.m.

Page 16 of 16