Material Cost

Item No. Work Description Qty Unit

Unit Cost
IV Powerhouse 1.00 LS ###

A Construction of Powerhouse; Civil, Structural

and Architectural Works
A.1 Excavation Works 35.00 cu.m
A.2 Backfilling Works 25.02 cu.m
A.3 Hauling and Disposal 10.00 cu.m
A.4 Concreting Works cu.m
A. Column footing 7.00 cu.m 3,850.00
A. Column 12.75 cu.m 3,850.00
A. Footing Tie Beam 5.50 cu.m 3,850.00
A. Beam 15.50 cu.m 3,850.00
A. Slab 22.00 cu.m 3,850.00
A. Roof Slab 42.25 cu.m 4,000.00
A. Sidewalk around powerhouse 6.75 cu.m 3,850.00
B Reinforcement
B.1 20mm RSB 64.00 lgt 400.00
B.2 16mm RSB 270.00 lgt 300.00
B.3 12mm RSB 103.00 lgt 145.00
B.4 10mm RSB 1,362.00 lgt 111.00
B.5 #16 G.I Tie Wire 130.00 kg 65.00
C Formworks
C.1 Column 113.40 sq.m 350.00
C.2 Beam 136.28 sq.m 350.00
C.3 Slab 7.30 sq.m 350.00
C.4 Scaffold and strut 4,355.00 bdft 20.00
C.5 20mm thk Plywood 98.00 sht 1,020.00
C.6 miscellaneous 1.00 lot 10,000.00
D Masonry Works to include 0.4meter Parapet 253.94 sq.m
D.1 150mm CHB 3,174.19 pcs 15.00
D.2 Cement 258.51 bags 230.00
D.3 Sand 21.46 cu.m 780.00
D.4 10mm RSB 181.14 lgt 110.00
D.5 #16 G.I Tie Wire 11.05 kg 65.00
E Floor and wall tile Finish
E.1 300mm x 300mm ceramic tiles 3.00 sq.m
E.2 Tiles-300 X 300mm Ceramic Tiles 35.00 pcs 36.00
E.3 Tile Adhesive 1.00 bags 260.00
E.4 Tile Grout 1.00 bags 60.00
E.5 miscellaneous 1.00 lot 150.00
E.6 Tiles 80.00 pcs 37.00
 E.7 Tile Adhesive 2.00 bags 260.00
E.8 Tile Grout 2.00 bags 60.00
E.9 Rubberized Paint 215.60 sq.m 500.00
F Moisture Protection
F.1 Waterproofing Membrane 310.24 sq.m 450.00
F.2 50mm thk Concrete Topping 310.24 sq.m
F.3 Cement 186.14 bags 230.00
F.4 Sand 15.51 cu.m 780.00
G Plastering Works 972.79 sq.m 110.00
H Painting Works 972.79 sq.m 150.00
I Masonry Works inside the building 100mm t 99.86 sq.m
I.1 150mm CHB 1,248.25 pcs 14.00
I.2 Cement 52.13 bags 230.00
I.3 Sand 4.34 cu.m 780.00
I.4 10mm RSB 71.23 lgt 110.00
I.5 #16 G.I Tie Wire 5.00 kg 65.00
J Supply and Installation of Doors and Windows
J.1 Manually Operated Roll Up door 3.0m x 2.50 1.00 set 50,000.00
J.2 Steel Door 1.0m x 2.4m 1.00 set 13,600.00
J.3 Steel Door 1.0m x 2.4m with Panic Device 1.00 set 15,900.00
J.4 Steel Door 0.80m x 2.1m 5.00 sets 10,950.00
J.5 Steel Door 0.70m x 2.1m 1.00 set 8,350.00
J.6 Sliding window 2400mm x 1200mm 1.00 set 25,000.00
J.7 Sliding window 1000mm x 1200mm 1.00 sert 7,500.00
J.8 Steel Awning Window 400mm x 400mm 1.00 set 2,500.00

TOTAL
Material Cost Labor Cost
Amount
Amount Unit Cost Amount
### ###

350.00 12,250.00 12,250.00

300.00 7,504.80 7,504.80
500.00 5,000.00 5,000.00

26,950.00 900.00 6,300.00 33,250.00

49,087.50 900.00 11,475.00 60,562.50
21,175.00 900.00 4,950.00 26,125.00
59,675.00 900.00 13,950.00 73,625.00
84,700.00 900.00 19,800.00 104,500.00
169,000.00 900.00 38,025.00 207,025.00
25,987.50 900.00 6,075.00 32,062.50

25,600.00 222.00 14,208.00 39,808.00

81,000.00 145.00 39,150.00 120,150.00
14,935.00 100.00 10,300.00 25,235.00
151,182.00 80.00 108,960.00 260,142.00
8,450.00 150.00 19,500.00 27,950.00

39,690.00 150.00 17,010.00 56,700.00

47,696.25 150.00 20,441.25 68,137.50
2,555.00 150.00 1,095.00 3,650.00
87,100.00 15.00 65,325.00 152,425.00
99,960.00 350.00 34,300.00 134,260.00
10,000.00 5,000.00 5,000.00 15,000.00

47,612.85 10.00 31,741.90 79,354.75

59,456.39 120.00 31,020.72 90,477.11
16,736.87 300.00 6,437.26 23,174.13
19,925.45 80.00 14,491.24 34,416.68
718.00 150.00 1,656.93 2,374.93

1,260.00 20.00 700.00 1,960.00

260.00 150.00 150.00 410.00
60.00 120.00 120.00 180.00
150.00 200.00 200.00 350.00
2,960.00 20.00 1,600.00 4,560.00
 520.00 150.00 300.00 820.00
120.00 120.00 240.00 360.00
107,797.50 200.00 43,119.00 150,916.50

139,608.00 180.00 55,843.20 195,451.20

42,813.12 120.00 22,337.28 65,150.40

12,099.36 300.00 4,653.60 16,752.96
107,006.94 190.00 184,830.18 291,837.12
145,918.56 180.00 175,102.27 321,020.83

17,475.50 10.00 12,482.50 29,958.00

11,989.19 120.00 6,255.23 18,244.42
3,388.25 300.00 1,303.17 4,691.42
7,835.68 150.00 10,685.02 18,520.70
325.00 150.00 750.00 1,075.00

50,000.00 3,500.00 3,500.00 53,500.00

13,600.00 2,500.00 2,500.00 16,100.00
15,900.00 2,500.00 2,500.00 18,400.00
54,750.00 1,500.00 7,500.00 62,250.00
8,350.00 1,500.00 1,500.00 9,850.00
25,000.00 1,300.00 1,300.00 26,300.00
7,500.00 350.00 350.00 7,850.00
2,500.00 150.00 150.00 2,650.00

### 1,085,938.55 ###

Project Name : Roxas Substation
Location : Clark Pampanga
Date :

Item No. Work Description Qty Unit

IV Powerhouse 1.00 LS

A Construction of Powerhouse; Civil, Structural

and Architectural Works
A.1 Excavation Works 35.00 cu.m
A.2 Backfilling Works 25.02 cu.m
A.3 Hauling and Disposal 10.00 cu.m
A.4 Concreting Works cu.m
A.4.1 Column footing 7.00 cu.m
A.4.2 Column 12.75 cu.m
A.4.3 Footing Tie Beam 5.50 cu.m
A.4.4 Beam 15.50 cu.m
A.4.5 Slab 22.00 cu.m
A.4.6 Roof Slab 42.25 cu.m
A.4.7 Sidewalk around powerhouse 6.75 cu.m
B Reinforcement
B.1 20mm RSB 64.00 lgt
B.2 16mm RSB 270.00 lgt
B.3 12mm RSB 103.00 lgt
B.4 10mm RSB 1,362.00 lgt
B.5 #16 G.I Tie Wire 130.00 kg
C Formworks
C.1 Column 113.40 sq.m
C.2 Beam 136.28 sq.m
C.3 Slab 7.30 sq.m
C.4 Scaffold and strut 4,355.00 bdft
C.5 20mm thk Plywood 98.00 sht
C.6 miscellaneous 1.00 lot
D Masonry Works to include 0.4meter Parapet 253.94 sq.m
D.1 150mm CHB 3,174.19 pcs
D.2 Cement 258.51 bags
D.3 Sand 21.46 cu.m
D.4 10mm RSB 181.14 lgt
D.5 #16 G.I Tie Wire 11.05 kg
E Floor and wall tile Finish for CR 10.00 sq.m
E.9 Rubberized Paint 215.60 sq.m
F Moisture Protection
F.1 Waterproofing Membrane 310.24 sq.m
F.2 50mm thk Concrete Topping 310.24 sq.m
F.3 Cement 186.14 bags
 F.4 Sand 15.51 cu.m
G Plastering Works 972.79 sq.m
H Painting Works 972.79 sq.m
I Masonry Works inside the building 100mm thk 99.86 sq.m
I.1 150mm CHB 1,248.25 pcs
I.2 Cement 52.13 bags
I.3 Sand 4.34 cu.m
I.4 10mm RSB 71.23 lgt
I.5 #16 G.I Tie Wire 5.00 kg
J Supply and Installation of Doors and Windows
J.1 Manually Operated Roll Up door 3.0m x 2.50 1.00 set
J.2 Steel Door 1.0m x 2.4m 1.00 set
J.3 Steel Door 1.0m x 2.4m with Panic Device 1.00 set
J.4 Steel Door 0.80m x 2.1m 5.00 sets
J.5 Steel Door 0.70m x 2.1m 1.00 set
J.6 Sliding window 2400mm x 1200mm 1.00 set
J.7 Sliding window 1000mm x 1200mm 1.00 sert
J.8 Steel Awning Window 400mm x 400mm 1.00 set

TOTAL
 Material Cost Labor Cost
Amount
Unit Cost Amount Unit Cost Amount
### ### ###

350.00 12,250.00 12,250.00

300.00 7,504.80 7,504.80
500.00 5,000.00 5,000.00

3,850.00 26,950.00 900.00 6,300.00 33,250.00

3,850.00 49,087.50 900.00 11,475.00 60,562.50
3,850.00 21,175.00 900.00 4,950.00 26,125.00
3,850.00 59,675.00 900.00 13,950.00 73,625.00
3,850.00 84,700.00 900.00 19,800.00 104,500.00
4,000.00 169,000.00 900.00 38,025.00 207,025.00
3,850.00 25,987.50 900.00 6,075.00 32,062.50

400.00 25,600.00 222.00 14,208.00 39,808.00

300.00 81,000.00 145.00 39,150.00 120,150.00
145.00 14,935.00 100.00 10,300.00 25,235.00
111.00 151,182.00 80.00 108,960.00 260,142.00
65.00 8,450.00 150.00 19,500.00 27,950.00

350.00 39,690.00 150.00 17,010.00 56,700.00

350.00 47,696.25 150.00 20,441.25 68,137.50
350.00 2,555.00 150.00 1,095.00 3,650.00
20.00 87,100.00 15.00 65,325.00 152,425.00
1,020.00 99,960.00 350.00 34,300.00 134,260.00
10,000.00 10,000.00 5,000.00 5,000.00 15,000.00

15.00 47,612.85 10.00 31,741.90 79,354.75

230.00 59,456.39 120.00 31,020.72 90,477.11
780.00 16,736.87 300.00 6,437.26 23,174.13
110.00 19,925.45 80.00 14,491.24 34,416.68
65.00 718.00 150.00 1,656.93 2,374.93
533.00 5,330.00 331.00 3,310.00 8,640.00
500.00 107,797.50 200.00 43,119.00 150,916.50

450.00 139,608.00 180.00 55,843.20 195,451.20

230.00 42,813.12 120.00 22,337.28 65,150.40

 780.00 12,099.36 300.00 4,653.60 16,752.96
110.00 107,006.94 190.00 184,830.18 291,837.12
150.00 145,918.56 180.00 175,102.27 321,020.83

14.00 17,475.50 10.00 12,482.50 29,958.00

230.00 11,989.19 120.00 6,255.23 18,244.42
780.00 3,388.25 300.00 1,303.17 4,691.42
110.00 7,835.68 150.00 10,685.02 18,520.70
65.00 325.00 150.00 750.00 1,075.00

50,000.00 50,000.00 3,500.00 3,500.00 53,500.00

13,600.00 13,600.00 2,500.00 2,500.00 16,100.00
15,900.00 15,900.00 2,500.00 2,500.00 18,400.00
10,950.00 54,750.00 1,500.00 7,500.00 62,250.00
8,350.00 8,350.00 1,500.00 1,500.00 9,850.00
25,000.00 25,000.00 1,300.00 1,300.00 26,300.00
7,500.00 7,500.00 350.00 350.00 7,850.00
2,500.00 2,500.00 150.00 150.00 2,650.00

### 1,085,938.55 ###