INCLUDED IN THE PROPOSAL:

A. Bid Letter/Letter of Intent

B. Proposal Form
1 Summary of Bid
2 Detailed Bill of Quantities
3 Lump Sum Bid Detail
C. Bar Chart / S-Curve
D. Construction Methodology
E. Manpower & Equipment Utilization
F. Project Organizational Chart
Project :
Location : ECC Compound, Brgy. Akle San Ildefonso, Bulacan
Subject : Summary of Bid
Proponent :
Foot Print : sq.m.
Duration : Working days Date:

ITEM DESCRIPTION AMOUNT

TOTAL COST

Bid Price in Words:

Prepared & Submitted By:

Contractor:

(Signature/Name/Designation)

2 / 27
Project:
Proponent:
Location: ECC Compound, Brgy. Akle San Ildefonso, Bulacan
Subject: Lump Sum Bid Detail
Foot Print: sq.m.

ITEM NO.:

A. MATERIALS:
ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
A.1
A.2
A.3
A.4
A.5
A.6
A.7
Sub-Total 0

B. LABOR:
ITEM DESCRIPTION NO. DAYS UNIT COST AMOUNT
B.1
B.2
B.3
B.4
B.5
B.6
B.7
Sub-Total 0

C. EQUIPMENT
ITEM DESCRIPTION NO. DAYS UNIT COST AMOUNT
C.1
C.2
C.3
C.4
C.5
C.6
C.7
Sub-Total 0

TOTAL DIRECT COST 0

Prepared & Submitted By:

Contractor:

(Signature/Name/Designation)
 Detailed Estimate
Project : REPAIR /REHABILITATION OF CCR BUILDING
Location : ECC Plant
Duration : 120 Calendar days

UNIT COST
ITEM DESCRIPTION QTY UNIT
MATERIALS LABOR EQUIPMENT TOTAL
1 GENERAL REQUIREMENTS
1.1 Mobilization & Demolization 1.00 lot -
1.2 Temporary Facilities 1.00 lot -
Jobsite Office & Furniture 1.00 lot -
Worker's Quarter, Storage, Sanitary Facilities, etc. 1.00 lot -
First Aid, Personal Protective Equip & Other Safety 1.00 lot -
Utilities & Securities Requirements 1.00 lot -
1.3 Permits, Licenses, Insurances, etc. 1.00 lot -
1.4 Hauling and Disposal 1.00 lot -
1.5 Safety and Health -
1.6 Security 1.00 lot -
1.7 Scaffolding 1.00 lot -

2 GROUND FLOOR
2.1 Lobby
Repainting of Ceilings 34.58 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls sq.m -
Repair of Entrance door Handle 1.00 pc 2800.00 1120.00 35.00 3,955.00
Patching for foundation near entrance door 1.00 lot -
Replacement of 4.5mm thk. Ficem Board @ Safety Bulletin Board 1.00 pc 1728.00 346.00 116.00 2,190.00
Check electrical wirings 1.00 lot -
Replacement of socket covers at Security guard area 1.00 pc -
Replacement of cover plate 1.00 pc -
2.2 Men's Comfort Room
 Replace doorknob Yale Medium-duty) 1.00 pc -
Replacement of mirror 1.00 pc 1500.00 600.00 15.00 2,115.00
Polish granite lavatory 1.00 lot -
Replacement of 1pc P-Trap 1.00 pc 1300.00 260.00 1,560.00
Repainting of Walls 8.97 sq.m 250.00 50.00 25.00 325.00
Repainting of Ceilings 4.94 sq.m 250.00 50.00 25.00 325.00
Repair ceiling leaks / Pipe repair 1.00 lot -
Replace door accessory 1.00 pc -
Replace floor drain (4"x4") stainless 2.00 pcs 550.00 110.00 0.00 660.00
Repainting of doors -
2.3 Women's Comfort Room
Polish granite lavatory 1.00 lot -
Replacement door accessory 1.00 pc -
Repainting of ceilings 4.50 sq.m 250.00 50.00 25.00 325.00
Replace floor drain (4"x4") stainless 2.00 pcs 550.00 110.00 0.00 660.00
Replacement of P-Trap 1.00 pc 1300.00 260.00 1,560.00
Repainting of doors -
2.4 Ground Floor Offices Hallway
Repainting of Walls sq.m -
Repainting of Ceilings 36.80 sq.m 250.00 50.00 25.00 325.00
Replacement of Tiles 600mmx600mm 3.00 sq.m -
Provision of 2" x 3" Moulding -
2.5 Laboratory
Repainting of Walls 75.80 sq.m 250.00 50.00 25.00 325.00
Repainting of Ceilings 20.16 sq.m 250.00 50.00 25.00 325.00
Check electrical lighting fixtures 1.00 lot -
Repainting of doors -
2.6 Quantity Office
Repainting of Walls sq.m -
Repainting of Ceilings 50.00 sq.m 250.00 50.00 25.00 325.00
Repainting of doors -
2.7 Process Meeting Room
Repair ceiling -
 Repainting of Walls 68.25 sq.m 250.00 50.00 25.00 325.00
Repainting of Ceilings 14.38 sq.m 250.00 50.00 25.00 325.00
Repainting of doors -
2.8 Process Office
Repainting of Walls 59.60 sq.m 250.00 50.00 25.00 325.00
Repainting of Ceilings 38.75 sq.m 250.00 50.00 25.00 325.00
Repainting of doors -
2.9 Technician Room
Replace of Granite tiles L-Counter (W=600mm, L= 2700mm+3600mm) 3.78 sq.m -
Replacement of chipped granite tiles -
Replacement of Cabinet and Drawers 20.00 pcs -
Check electrical lighting fixtures 4.00 pcs -
Repainting of Walls sq.m -
Repainting of Ceilings sq.m -
Repainting of steel door 1.00 pc -
Replacement of faucet 1.00 pc 1000.00 200.00 1,200.00
Provision of exhaust housing 16" x 16" (Angular Bar 1"x1") -
Repainting of doors -
2.10 Sample Preparation Room
Repainting of Walls 40.80 sq.m 250.00 50.00 25.00 325.00
Repainting of Ceilings 18.24 sq.m 250.00 50.00 25.00 325.00
Replacement of 8" x 8" ceramic tile -
Replacement of granite tiles 2.00 pcs -
Repainting of doors -
2.11 XRF Room
Repainting of Walls 42.87 sq.m 250.00 50.00 25.00 325.00
Repainting of Ceilings 20.16 sq.m 250.00 50.00 25.00 325.00
Replacement of granite tiles 600mmx600mm 15.00 pcs -
Replace doorknob Yale Medium-duty) 1.00 pc -
Repainting of doors -
2.12 Chemical Analysis Room
Replacement of Tiles 600mmx600mm 3.00 pc 250.00 100.00 20.00 370.00
Repainting of Walls sq.m -
 Repainting of Ceilings 46.88 sq.m 250.00 50.00 25.00 325.00
Repainting of doors -
2.13 Fire Exit
Repainting of steel door 1.00 pc -
Replacement of panic device on steel door 1.00 pc -
Restoration of Panel Door 1.00 pc -
provision of switch cover 1.00 pc -
2.14 Stairways (Ground flr. To 2nd flr.)
Repainting of Handrails 5.80 lm -
Repainting of Walls sq.m -
Repainting of Ceilings 12.60 sq.m 250.00 50.00 25.00 325.00
Polish brass nosing 22.00 pcs -
Repainting of windows 6.00 pcs 250.00 50.00 25.00 325.00
Replacement of tiles (200mmx200mm) 2.00 pc 250.00 100.00 20.00 370.00
Replacement of tiles (600mmx600mm) 2.00 pc 250.00 100.00 20.00 370.00

3 SECOND FLOOR
3.1 Lobby
Repainting of Ceilings 35.16 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls sq.m -
3.2 Women's Comfort Room
Replacement of face mirror 1.00 pc 1500.00 600.00 15.00 2,115.00
Replace floor drain (4"x4") stainless 2.00 pcs 550.00 110.00 0.00 660.00
Replacement door accessory 1.00 pc -
Replacement of Crack Tiles 5.00 pcs 250.00 100.00 20.00 370.00
Repainting of ceilings 4.20 sq.m 250.00 50.00 25.00 325.00
Repainting of walls 21.39 sq.m 250.00 50.00 25.00 325.00
Polish granite lavatory 1.00 lot -
Replacement of P-trap 1.00 pc 1300.00 260.00 1,560.00
Repainting of doors -
3.2 Men's Comfort Room
Replacement of door accessory 1.00 pc -
Replace floor drain (4"x4") stainless 2.00 pcs 550.00 110.00 660.00
Polish granite lavatory 1.00 lot -
 Repainting of ceilings 4.94 sq.m 250.00 50.00 25.00 325.00
Repainting of walls 22.47 sq.m 250.00 50.00 25.00 325.00
Replacement of P-trap 1.00 pc 1300.00 260.00 1,560.00
Repainting of doors -
3.3 Veranda
Repainting of Handrails lm -
Polish Tiles sq.m -
3.4 Maintenance Office
Replacement of Tiles 600mmx600mm 7.00 pcs 250.00 100.00 20.00 370.00
Repainting of ceilings 75.02 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 7.86 sq.m 250.00 50.00 25.00 325.00
Cover camera Hole 1.00 lot -
3.5 Conference Room
Replacement of Gypsum Board 4'x8' at Ceiling 1.00 pc 1000.00 300.00 110.00 1,410.00
Repainting of ceilings 22.80 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 47.18 sq.m 250.00 50.00 25.00 325.00
Repainting of doors -
3.6 CENW Office
Cover Ceiling Hole 8.00 pcs 1000.00 300.00 110.00 1,410.00
Replacement of granite tile 600mmmx600 1.00 pc -
Repainting of ceilings 8.00 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 25.44 sq.m 250.00 50.00 25.00 325.00
3.7 Manager's Office
Repainting of ceilings 22.80 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 47.18 sq.m 250.00 50.00 25.00 325.00
Repainting of doors -
3.8 Library
Repainting of ceilings 12.00 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 31.50 sq.m 250.00 50.00 25.00 325.00
Cover hole in Ceiling 1.00 pc 1000.00 300.00 110.00 1,410.00
Provide socket Cover 1.00 lot -
3.9 Hallway
Repainting of ceilings sq.m -
 Repainting of Walls sq.m -
3.10 Stairway (2nd Floor to 3rd Floor)
Polish brass nosing 33.00 pcs -
Repainting of Handrails 5.80 lm -
Repainting of ceilings 12.60 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls sq.m -

4 THIRD FLOOR
4.1 Veranda
Repainting of Handrails lm -
Polish Tiles sq.m -
4.2 Women's Comfort Room
Replacement 1pc door accessory 1.00 pc -
Replace floor drain (4"x4") stainless 2.00 pcs 550.00 110.00 660.00
Polish granite lavatory 1.00 lot -
Repainting of ceilings 4.20 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 21.39 sq.m 250.00 50.00 25.00 325.00
Replacement of P-trap 1.00 pc 1300.00 260.00 1,560.00
Repainting of doors -
4.3 Men's Comfort Room
Replacement 1pc door accessory 1.00 pc -
Replace floor drain (4"x4") stainless 2.00 pcs 550.00 110.00 660.00
Polish granite lavatory 1.00 lot -
Repainting of ceilings 4.94 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls sq.m -
Replacement of P-trap 1.00 pc 1300.00 260.00 1,560.00
Repainting of doors -
Repair ceiling leaks -
4.4 Conference Room
Refurbish Conference Table 3.99 sq.m -
Repainting of ceilings 23.60 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls sq.m -
Cover hole in the walls 1.00 pc 1000.00 300.00 110.00 1,410.00
 4.5 Superintendent's Office
Replacement of Tiles 600mmx600mm 2.00 pcs 250.00 100.00 20.00 370.00
Repainting of walls -
4.6 Former VPO offfice
Replacement of Tiles 600mmx600mm 3.00 pcs 250.00 100.00 20.00 370.00
Repair tiles with socket 1.00 lot -
Repainting of walls -
Cover hole in the wall 1.00 pc 1000.00 300.00 110.00 1,410.00
4.7 Lobby
Repainting of ceilings 35.38 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 94.69 sq.m 250.00 50.00 25.00 325.00
4.8 Stairway (3rd Floor to 4th Floor)
Polish brass nosing 33.00 pcs -
Repainting of Handrails 5.80 lm -
Repainting of ceilings 12.60 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls sq.m -
Repainting of windows -
5 FOURTH FLOOR
5.1 Veranda
Repainting of Handrails lm -
Polish Tiles sq.m -
Replacement of granite tiles -
5.2 Men's Comfort Room
Re-Piping of lines 6.00 lm -
Replacement door accessory 1.00 pc -
Replacement of floor drain -
Polish granite lavatory 1.00 lot -
Repainting of ceilings 4.94 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 22.47 sq.m 250.00 50.00 25.00 325.00
Replacement of P-trap 1.00 pc 1300.00 260.00 1,560.00
Repainting of doors -
5.3 Women's Comfort Room
Re-Piping of lines 6.00 lm -
 Replacement door accessory 1.00 pc -
Replace floor drain (4"x4") stainless 3.00 pcs 550.00 110.00 660.00
Polish granite lavatory 1.00 lot -
Repainting of ceilings 4.20 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 21.39 sq.m 250.00 50.00 25.00 325.00
Replacement of P-trap 1.00 pc 1300.00 260.00 1,560.00
Repair door 1.00 lot -
5.4 IMS Office
Repainting of ceilings 23.60 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 46.50 sq.m 250.00 50.00 25.00 325.00
Repainting of doors
5.5 Small Conference Rooms
Replacement of Tiles 600mmx600mm 2.00 pcs 250.00 100.00 20.00 370.00
Repainting of ceilings 24.78 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 66.74 sq.m 250.00 50.00 25.00 325.00
Refurbishing of table
Repainting of doors
5.6 Big Conference Rooms
Repainting of ceilings 37.60 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 69.93 sq.m 250.00 50.00 25.00 325.00
5.7 Automation office
Replacement of Tiles 600mmx600mm 3.00 pcs 250.00 100.00 20.00 370.00
Repainting of ceilings 23.60 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 46.50 sq.m 250.00 50.00 25.00 325.00
Repainting of doors -
5.8 DCS Server Room
Repainting of ceilings 24.36 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 43.52 sq.m 250.00 50.00 25.00 325.00
Repair ceiling leaks -
Repainting of doors -
5.9 Library
Repainting of walls -
Repainting of ceiling -
 Replacement of tiles -
Repainting of doors -
5.10 Pantry Room
Repainting of ceilings 24.36 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls 42.05 sq.m 250.00 50.00 25.00 325.00
Replacement of Tiles 600mmx600mm 2.00 pcs 250.00 100.00 20.00 370.00
Repainting of doors -
5.11 Lobby
Repainting of ceilings 35.38 sq.m 250.00 50.00 25.00 325.00
 Repainting of Walls sq.m -
Repair of door handle -
5.12 Stairway (4th Floor to Roof Top)
Polish brass nosing 33.00 pcs -
Repainting of Handrails 5.80 lm -
Repainting of ceilings 12.60 sq.m 250.00 50.00 25.00 325.00
Repainting of Walls sq.m -
Repainting of windows -
Repair of windows -
5.13 Hallway
Repainting of Walls -
Replacement of Tiles 600mmx600mm -

5 ROOFTOP
5.1 Machine Room
Repainting of ceilings sq.m -
Repainting of Walls sq.m -
Supply and installation of 700mm x 2100mm Door -
Rubberized flooring -
Repainting of steel door -
Replacement of door knob -
5.2 Storage Room
Repainting of Walls 17.97 sq.m 250.00 50.00 25.00 325.00
5.3 Roof Deck
Repair/ Repainting of steel door 1.00 lot -
Replacement of tiles (600mmx600mm) 7.00 pcs 250.00 100.00 20.00 370.00
Water Proofing (Membrane Type) sq.m -
Scraping of Existing Waterproofing sq.m -
Repainting of Walls sq.m -
Rehabilitation of overhead tank 1.00 lot -
5.4 Ground Periphery
Cleaning and rehabilitate periphery drainage (including sanitary/ 45.00 lm -
sewer lines)
Repainting of Exterior Walls sqm -

DIRECT COST
VAT 12 %
GRAND TOTAL
 UNIT COST
AMOUNT AMOUNT
MATERIALS LABOR EQUIPMENT TOTAL

- - - - - -
-
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

11,238.50 300.00 60.00 30.00 390.00 13,486.20

- - - - - -
3,955.00 3,360.00 1,344.00 42.00 4,746.00 4,746.00
- - - - - -
2,190.00 2,073.60 415.20 139.20 2,628.00 2,628.00
- - - - - -
- - - - - -
- - - - - -
 - - - - - -
2,115.00 1,800.00 720.00 18.00 2,538.00 2,538.00
- - - - - -
1,560.00 1,560.00 312.00 - 1,872.00 1,872.00
2,915.25 300.00 60.00 30.00 390.00 3,498.30
1,605.50 300.00 60.00 30.00 390.00 1,926.60
- - - - - -
- - - - - -
1,320.00 660.00 132.00 - 792.00 1,584.00
- - - - - -

- - - - - -
- - - - - -
1,462.50 300.00 60.00 30.00 390.00 1,755.00
1,320.00 660.00 132.00 - 792.00 1,584.00
1,560.00 1,560.00 312.00 - 1,872.00 1,872.00
- - - - - -

- - - - - -
11,960.00 300.00 60.00 30.00 390.00 14,352.00
- - - - - -
- - - - - -

24,635.00 300.00 60.00 30.00 390.00 29,562.00

6,552.00 300.00 60.00 30.00 390.00 7,862.40
- - - - - -
- - - - - -

- - - - - -
16,250.00 300.00 60.00 30.00 390.00 19,500.00
- - - - - -

- - - - - -
22,181.25 300.00 60.00 30.00 390.00 26,617.50
4,673.50 300.00 60.00 30.00 390.00 5,608.20
- - - - - -

19,370.00 300.00 60.00 30.00 390.00 23,244.00

12,593.75 300.00 60.00 30.00 390.00 15,112.50
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
1,200.00 1,200.00 240.00 - 1,440.00 1,440.00
- - - - - -
- - - - - -

13,260.00 300.00 60.00 30.00 390.00 15,912.00

5,928.00 300.00 60.00 30.00 390.00 7,113.60
- - - - - -
- - - - - -
- - - - - -

13,932.75 300.00 60.00 30.00 390.00 16,719.30

6,552.00 300.00 60.00 30.00 390.00 7,862.40
- - - - - -
- - - - - -
- - - - - -

1,110.00 300.00 120.00 24.00 444.00 1,332.00

- - - - - -
15,236.00 300.00 60.00 30.00 390.00 18,283.20
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
4,095.00 300.00 60.00 30.00 390.00 4,914.00
- - - - - -
1,950.00 300.00 60.00 30.00 390.00 2,340.00
740.00 300.00 120.00 24.00 444.00 888.00
740.00 300.00 120.00 24.00 444.00 888.00

11,427.00 300.00 60.00 30.00 390.00 13,712.40

- - - - - -

2,115.00 1,800.00 720.00 18.00 2,538.00 2,538.00

1,320.00 660.00 132.00 - 792.00 1,584.00
- - - - - -
1,850.00 300.00 120.00 24.00 444.00 2,220.00
1,365.00 300.00 60.00 30.00 390.00 1,638.00
6,951.75 300.00 60.00 30.00 390.00 8,342.10
- - - - - -
1,560.00 1,560.00 312.00 - 1,872.00 1,872.00
- - - - - -

- - - - - -
1,320.00 660.00 132.00 - 792.00 1,584.00
- - - - - -
 1,605.50 300.00 60.00 30.00 390.00 1,926.60
7,302.75 300.00 60.00 30.00 390.00 8,763.30
1,560.00 1,560.00 312.00 - 1,872.00 1,872.00
- - - - - -

- - - - - -
- - - - - -

2,590.00 300.00 120.00 24.00 444.00 3,108.00

24,381.50 300.00 60.00 30.00 390.00 29,257.80
2,554.50 300.00 60.00 30.00 390.00 3,065.40
- - - - - -

1,410.00 1,200.00 360.00 132.00 1,692.00 1,692.00

7,410.00 300.00 60.00 30.00 390.00 8,892.00
15,333.50 300.00 60.00 30.00 390.00 18,400.20
- - - - - -

11,280.00 1,200.00 360.00 132.00 1,692.00 13,536.00

- - - - - -
2,600.00 300.00 60.00 30.00 390.00 3,120.00
8,268.00 300.00 60.00 30.00 390.00 9,921.60

7,410.00 300.00 60.00 30.00 390.00 8,892.00

15,333.50 300.00 60.00 30.00 390.00 18,400.20
- - - - - -

3,900.00 300.00 60.00 30.00 390.00 4,680.00

10,237.50 300.00 60.00 30.00 390.00 12,285.00
1,410.00 1,200.00 360.00 132.00 1,692.00 1,692.00
- - - - - -

- - - - - -
 - - - - - -

- - - - - -
- - - - - -
4,095.00 300.00 60.00 30.00 390.00 4,914.00
- - - - - -

- - - - - -
- - - - - -

- - - - - -
1,320.00 660.00 132.00 - 792.00 1,584.00
- - - - - -
1,365.00 300.00 60.00 30.00 390.00 1,638.00
6,951.75 300.00 60.00 30.00 390.00 8,342.10
1,560.00 1,560.00 312.00 - 1,872.00 1,872.00
- - - - - -

- - - - - -
1,320.00 660.00 132.00 - 792.00 1,584.00
- - - - - -
1,605.50 300.00 60.00 30.00 390.00 1,926.60
- - - - - -
1,560.00 1,560.00 312.00 - 1,872.00 1,872.00
- - - - - -
- - - - - -

- - - - - -
7,670.00 300.00 60.00 30.00 390.00 9,204.00
- - - - - -
1,410.00 1,200.00 360.00 132.00 1,692.00 1,692.00
 740.00 300.00 120.00 24.00 444.00 888.00
- - - - - -

1,110.00 300.00 120.00 24.00 444.00 1,332.00

- - - - - -
- - - - - -
1,410.00 1,200.00 360.00 132.00 1,692.00 1,692.00

11,498.50 300.00 60.00 30.00 390.00 13,798.20

30,774.25 300.00 60.00 30.00 390.00 36,929.10

- - - - - -
- - - - - -
4,095.00 300.00 60.00 30.00 390.00 4,914.00
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
1,605.50 300.00 60.00 30.00 390.00 1,926.60
7,302.75 300.00 60.00 30.00 390.00 8,763.30
1,560.00 1,560.00 312.00 - 1,872.00 1,872.00
- - - - - -

- - - - - -
 - - - - - -
1,980.00 660.00 132.00 - 792.00 2,376.00
- - - - - -
1,365.00 300.00 60.00 30.00 390.00 1,638.00
6,951.75 300.00 60.00 30.00 390.00 8,342.10
1,560.00 1,560.00 312.00 - 1,872.00 1,872.00
- - - - - -

7,670.00 300.00 60.00 30.00 390.00 9,204.00

15,112.50 300.00 60.00 30.00 390.00 18,135.00

740.00 300.00 120.00 24.00 444.00 888.00

8,053.50 300.00 60.00 30.00 390.00 9,664.20
21,690.50 300.00 60.00 30.00 390.00 26,028.60

12,220.00 300.00 60.00 30.00 390.00 14,664.00

22,727.25 300.00 60.00 30.00 390.00 27,272.70

1,110.00 300.00 120.00 24.00 444.00 1,332.00

7,670.00 300.00 60.00 30.00 390.00 9,204.00
15,112.50 300.00 60.00 30.00 390.00 18,135.00
- - - - - -

7,917.00 300.00 60.00 30.00 390.00 9,500.40

14,144.00 300.00 60.00 30.00 390.00 16,972.80
- - - - - -
- - - - - -

- - - - - -
- - - - - -
 - - - - - -
- - - - - -

7,917.00 300.00 60.00 30.00 390.00 9,500.40

13,666.25 300.00 60.00 30.00 390.00 16,399.50
740.00 300.00 120.00 24.00 444.00 888.00
- - - - - -

11,498.50 300.00 60.00 30.00 390.00 13,798.20

 - - - - - -
- - - - - -

- - - - - -
- - - - - -
4,095.00 300.00 60.00 30.00 390.00 4,914.00
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

5,840.25 300.00 60.00 30.00 390.00 7,008.30

- - - - - -
2,590.00 300.00 120.00 24.00 444.00 3,108.00
- - - - - -
- - - - - -
- - - - - -
- - - - - -

- - - - - -
 - - - - - -

₱ 648,020.75 DIRECT COST ₱ 777,624.90

₱ 77,762.49 VAT 12 % ₱ 93,314.99
₱ 725,783.24 GRAND TOTAL ₱ 870,939.89
tiles 4 pcs/box mat'l (per labor
cost
60cm x 60cm 900 /box 225 90
 skilled 525 /day
labor 450 /day
total 975 /day
p.rate 80 pc/day
cost/unit 12.1875 /pc
0% w/ mark up 12.1875 /pc