Proposal Summary and Budget Breakdown for Tsuchiya Kogy Philippines Project

Summary of Proposal / Budget Update: 28-Dec-17 APPROVED SUPPORT DIVISION OPCEN / MKTG BUS. DEV'T. / ENG'G. DEP'T.
PREPARED
CONTRACTS
HM EDC KS TI ABDC EMN YI MCP

Prj No. Ref No. Step PROPOSAL Probability
President SVP AVP TA VP AVP MNGR MNGR MJM/RMA
Project Name : TSUCHIYA KOGYO PROPOSED NEW ROOM
Proposal Date December 28, 2017 Direct Pay. I) Proposal Breakdown II) Budget Summary
Client Name : TSUCHIYA KOGYO PHILS., INC. Items Quantity Unit Total Amount Ratio UP Items Amount ratio
Site Address : Light Industry & Science Park 3, Sto. Tomas, Batangas A) TEMPORARY WORKS 1 lot 61,272 2.6% 61,272 K) Direct Cost 1,573,662 63.5%
Credit Need evaluation Evaluation Result Temporary Wall Enclosure 1 lot 61,272 2.6% 61,272 Material Cost (Floor Finish) 26,796 1.1%
Parent Company (Foreign) - Material Cost (Wall Finish) 24,105 1.0%
Contract Formation PKI > RIOFIL B) BUILDING WORKS 93 M2 373,264 15.8% 4,014 Material Cost (Ceiling Finish) 29,769 1.3%
VAT and Exchange Rate Proposal Including Vat / Client Pay As of August 2017 Doors and Windows 6 sets 76,692 3.2% 12,782 Material Cost (Electrical) 541,934 23.0%
JPY Portion JPY Rate 2.20 JPY/PHP Floor Finishes 93 m2 85,456 3.6% 919 Material Cost (Electronics and Communication) 77,183 3.3%
USD Portion USD 110.35 JPY/USD Wall Finishes 63 m2 115,675 4.9% 1,836 Material Cost (HVAC) 201,111 8.5%
PHP Portion 2,360,000 PHP 50.16 PHP/USD Ceiling Finish 93 m2 95,441 4.0% 1,026
1st Proposal Price 2,360,000 PHP 5,192,000 JPY
Negotiate Limit 2,300,000 PHP 5,060,000 JPY C) ELECTRICAL WORKS 1 lot 799,299 33.9% 799,299 Material Cost (Others) 9,585 0.4%
Category Civil & Structural Works Electrical Removal/ Restoration Works 1 lot 55,020 2.3% 55,020
Kind of Contract Lumpsum Contract Lighting System 1 lot 483,777 20.5% 483,777 Labor and Equipment 588,242 24.9%
Incl. Scope Civil & Structural Works Convenience Outlet System 1 lot 94,999 4.0% 94,999
Excl. Scope Power Supply for Air-Conditioning Unit 1 lot 165,503 7.0% 165,503
Bid Condition 20% DP, 80% Progress Billing, 10% Retention
Competitor D) FIRE DETECTION AND ALARM SYSTEM (FDA 1 lot 119,191 5.1% 119,191
Escalation Contract Fire Detection and Alarm System (FDAS) 1 lot 119,191 5.1% 119,191
Construction Period to 1 mos.
Summary of Project
Scale / Structure System Quantity Yardstick

Clear & Grubbing - M2 Excavation - m3 - m3/m2
Demolition works - M2 Paving - m3 - m3/m2 Direct Cost Contingency 5% 74,936 3.2%
Paving works - M2 Backfilling - m3 - m3/m2 E) MECHANICAL WORKS 1 lot 220,637 9.3% 220,637
Steel Structural - ton Steel Structures - kg - kg/m2 HVAC 1 lot 220,637 9.3% 220,637
Civil Works
Con Structure Works - M2 Pile - kg - kg/m2

Site Drainage Works - LM Drainage - m - m/m2 L) Indirect cost 432,399 18.3%
Piling Works - Nos Concrete - m3 - m3/m2 Mob/Demob 60,000 2.5%
Formworks - m2 - m2/F-m2 Safety & Security - 0.0%
Rebar - kg - kg/m2 Temporary Facilities 88,500 3.7%
Site Supervision 89,674 3.8%
Permits & Licenses - 0.0%
Lot Area - M2 Steel Structures - kg - kg/F-m2 Bonds and CARI 31,457 1.3%
Building Area - M2 Slope Protection (Ripra - m3 - m3/F-m2 Taxes And Duties (Local) 21,700 0.9%
Floor Area 93.00 M2 Rebar G40 (Gutter) - kg - kg/Con-m3 Design and Engineering - 0.0%
Roofing Area - M2 Formworks - m2 - m2/F-m2 General Expenses 21,000 0.9%
No. of Building 1.00 Nos Roofing - m2 - M2/F-m2 Temporary Fence - 0.0%
Building Works
Kind of Structural RC/Steel External Wall - m2 - m2/B-m2 Scaffolding 43,227 1.8%

Story - Story Internal Wall 63 m2 0.68 m2/F-m2 Safety Expenses 56,250 2.4%
Ceiling 93 m2 1.00 m2/F-m2
Indirect Cost Contingency 5% 20,590 0.9%

F) General Requirements 1 mos 432,399 18.3% 432,399
Point of Construction and Countermeasures Mob/Demob 1 mos 63,000 2.7% 63,000
Safety & Security 1 mos - 0.0% - M) Project Cost (K + L) 2,006,061 85.0%
Temporary Facilities 1 mos 92,925 3.9% 92,925 N) Project Profit (J1 - M) 353,940 15.0%
Site Supervision 1 mos 94,158 4.0% 94,158 N1) VAT LOSS - 0.0%
Permits & Licenses 1 mos - 0.0% - O) Project Profit with 1st Proposal (J1-M-N1) 353,940 15.0%
Bonds and CARI 1 mos 33,029 1.4% 33,029
Manpower Assignment Taxes And Duties (Local) 1 mos 22,785 1.0% 22,785 O1) Project Profit with Nego Limit (J2-M-N1) 293,939 12.8%
1- Civil Engineer Design and Engineering 1 mos - 0.0% - Reference
1- Foreman General Expenses 1 mos 22,050 0.9% 22,050
1-Safety Engineer Temporary Fence 1 mos - 0.0% - GAO 6% 138,000 6.0%
Scaffolding 1 mos 45,389 1.9% 45,389 Profit after GAO L1 - GAO 155,939 6.8%
Equipment Requirement Safety Expenses 1 mos 59,063 2.5% 59,063 Estimates Policies
Rental Equipment Own Equipment G) Total Const.Cost 93 m2 2,006,061 85.0% 21,571 Contingencies:
H) Project Overhead 93 m2 354,011 15.0% 3,807 Gen Req. = 5%
I) Amount 93 m2 2,360,071 100.0% 25,377 Direct Cost = 5%
Item Possible Subcon Subcon Estimate Payment from RIOFIL Payment from Client Discount 71 0.0%
J1) 1st Proposal 93 m2 2,360,000 100.0% 25,376 12% VAT Inclusive 2,643,200
Subcon
Reference Price 1 0.0%

Reference Price 2 0.0%
Total J2) Negotiate Limit 93 m2 2,300,000 97.5% 24,731 12% VAT Inclusive 2,576,000
Project : TSUCHIYA KOGYO PROPOSED NEW ROOM
Location : Light Industry & Science Park 3, Sto. Tomas, Batangas
Client : TSUCHIYA KOGYO PHILS., INC.
Date : 28-Dec-17
PRICE PROPOSAL BREAKDOWN
ITEM NO. DESCRIPTION QTY. UNIT UNIT COST TOTAL AMOUNT REMARKS
I. Indirect Cost
GENERAL REQUIREMENTS
1 Mob/Demob 1.0 lot 63,000 63,000
2 Safety & Security 1.0 lot 0 -
3 Temporary Facilities 1.0 lot 92,925 92,925
4 Site Supervision 1.0 lot 94,158 94,158
5 Permits & Licenses 1.0 lot 0 -
6 Bonds and CARI 1.0 lot 33,029 33,029
7 Taxes And Duties (Local) 1.0 lot 22,785 22,785
8 Design and Engineering 1.0 lot 0 -
9 General Expenses 1.0 lot 22,050 22,050
10 Temporary Fence 1.0 lot 0 -
11 Scaffolding 1.0 lot 45,389 45,389
12 Safety Expenses 1.0 lot 59,063 59,063
SUB-TOTAL I. 432,399
II. Direct Cost

A. TEMPORARY WORKS
1.0 Temporary Wall Enclosure 1.0 lot 61,272 61,272
TOTAL A. (TEMPORARY WORKS) 61,272
B. BUILDING WORKS
1.0 Doors and Windows
1.1 Windows, 6mm thk tempered glass 4.0 pcs 4,368 17,472
1.2 Double Panel Sliding Door, 10mm thk Clear Plastic Acrylic 1.0 pc 39,165 39,165
1.3 Single Panel Sliding Door, 10mm thk Clear Plastic Acrylic 1.0 pc 20,055 20,055
2.0 Floor Finishes

2.1 Chemical Resistant Paint 93.0 m2 919 85,456
3.0 Wall Finishes

3.1 Drywall Gypsum Board 63.0 m2 571 35,964
3.2 Drywall Painting 126.0 m2 633 79,711
4.0 Ceiling Finish

4.1 Suspended Acoustic Ceiling Panel 93.0 m2 1,026 95,441
TOTAL B. (BUILDING WORKS) 373,264
C. ELECTRICAL WORKS
1.0 Electrical Removal/ Restoration Works
Note: All Materials to be Removed are to be Turn-over to TKPI Warehouse.
1.1 Disconnection and Removal of Power Supply for Existing Fluorescent Lighting Fixtures (16 Nos.) 1.0 lot 4,988 4,988
1.2 Removal of Existing Fluorescent Lighting Fixtures (16 Nos.) 1.0 lot 6,615 6,615
1.3 Cutting and Dismantling of Affected Existing Lighting Wireway for New Quality Inspection Room. 1.0 lot 13,860 13,860
1.4 Removal/ Distmantling of Supports for Affected Lighting Wireway for New Quality Inspection Room. 1.0 lot 8,190 8,190
1.5 Hauling of Dismantled Wires, Lighting Fixtures, Lighting Wireway and Supports. 1.0 lot 9,345 9,345
1.6 Electrical Restoration Works (Affected Wirings for Lighting and Wireway Supports) 1.0 lot 12,023 12,023
TOTAL " C. Item 1. - Electrical Removal/ Restoration Works " 55,020
2.0 Lighting System

Note: Consideration for Power Supply of Lighting System for New Quality Inspection Room are as Follows:
a.) To be Connected to Existing "LP-2" Panel, Circuit No. 19; Located at Electrical Room (Ground Floor).
b.) Emergency and Exit Lightings for New Quality Inspection Room are to be Connected to the Nearest Emergency/
Exit Light Outlet
2.1 Lighting Fixtures
2.1.1 2x16W LED, Industrial Type with Reflector 40.0 set 5,754 230,160
2.1.2 Emergency Lights, LED 1.0 set 5,502 5,502
2.1.3 Exit Lights, LED 2.0 set 5,502 11,004
2.2 Wiring Devices
2.2.1 Lighting Switch, S3-Switch 1.0 set 512 512
2.2.2 Single Convenience Outlet 3.0 set 351 1,052
2.3 Conduit and Fittings
2.3.1 IMC and Fittings
a.) 20mmØ IMC 62.0 lgts 688 42,641
b.) 20mmØ IMC Elbow, 90º 10.0 pc 135 1,355
c.) 20mmØ IMC Locknut and Bushing 100.0 set 14 1,365
2.3.2 FMC and Fittings
Date : 28-Dec-17
a.) 15mmØ FMCC 60.0 lm 35 2,079

b.) 15mmØ FMC Straight Connectors 80.0 pc 22 1,764
c.) MC Locknut and Bushing 80.0 set 13 1,008
2.4 Wires and Cables
2.4.1 5.5mm² THHN 2.0 rolls 5,565 11,130
2.4.2 3.5mm² THHN 4.0 rolls 3,990 15,960
2.4.3 3.5mm² THHN (G) 2.0 rolls 3,990 7,980
2.5 Boxes
2.5.1 Utility Box, Ga.#16 4.0 pc 137 546
2.5.2 Octagonal Box, Ga.#16 40.0 pc 152 6,090
2.5.3 Square Box, Ga.#16 8.0 pc 236 1,890
2.5.4 Pullbox 2.0 pc 1,911 3,822
2.6 Wiring Connectors
2.6.1 5.5mm² Terminal Lugs (Crimp Type) 2.0 pc 32 63
2.6.3 5.5mm² Terminal Cap 2.0 pc 13 25
2.6.4 3.5mm² Terminal Cap 1.0 pc 8 8
2.6.5 Wirenut 150.0 pc 19 2,835
2.6.6 Silicone-Base Sealant 2.0 pc 389 777
2.7 Installation Supports
2.7.1 Installation Supports for Lighting Fixture 1.0 lot 33,863 33,863
2.7.2 Installation Supports for Conduit 1.0 lot 40,950 40,950
2.7.3 Painting of Supports 1.0 lot 8,978 8,978
Date : 28-Dec-17
2.6.4 3.5mm² Terminal Cap 1.0 lot 42,523 42,523

2.8 Miscellaneous and Consumables 1.0 lot 7,875 7,875
2.9 Testing Works (Insulation/ Continuity Test and Illumination Test)
TOTAL " C. Item 2. - Lighting System " 483,777
3.0 Convenience Outlet System

Note: Power Supply for Convenience Outlet System of New Quality Inspection Room are to be Connected to
Existing LP-2 Panel, Circuit No. 20; Located at Electrical Room (Ground Floor).
3.1 Wiring Devices

3.1.1 Duplex Convenience Outlet 6.0 sets 414 2,482
3.2.1 20mmØ IMC 32.0 lgts 688 22,008
3.2.2 20mmØ IMC Elbow, 90º 12.0 pc 135 1,625
3.2.3 20mmØ IMC Locknut and Bushing 30.0 sets 14 410
3.3.1 5.5mm² THHN 2.0 roll 5,565 11,130
3.3.2 3.5mm² THHN 2.0 roll 3,990 7,980
3.3.3 3.5mm² THHN (G) 1.0 roll 3,990 3,990
3.4 Boxes
3.4.1 Utility Box, Ga.#16 6.0 pcs 137 819
3.4.2 Square Box, Ga.#16 10.0 pcs 236 2,363
3.5.1 5.5mm² Terminal Lugs (Crimp Type 2.0 pcs 32 63
3.5.3 5.5mm² Terminal Cap 2.0 pcs 13 25
3.5.4 Terminal Cap 1.0 pc 8 8
3.5.5 Wirenut 20.0 pcs 19 378
3.5.6 Silicone-Base Sealant 1.0 pc 389 389
3.8 Testing Works (Insulation Test and Continuity Test) 1.0 lot 1,890 1,890
TOTAL " C. Item 3. - Convenience Outlet System " 94,999
4.0 Power Supply for Air-Conditioning Unit

Note: Consideration for Power Supply of Air-Conditioning Units (2 Nos.) for New Quality Inspection Room are as Follows
a.) To be Connected to Existing "PP-ACCU-1" Panel, Circuit No. 5 & 6; Located at Electrical Room (Ground Floor).
4.1 Enclosed Circuit Breaker (ECB)

4.1.1 ECB - 30AT/50AF, 2P in NEMA-3R Enclosure 2.0 sets 8,400 16,800
4.2 Conduit and Fittings 0 -
4.2.1 20mmØ IMC 60.0 lgts 688 41,265
4.2.2 20mmØ IMC Elbow, 90º 6.0 pcs 135 813
4.2.3 20mmØ IMC Locknut and Bushing 20.0 sets 14 273
4.3.1 5.5mm² THHN 4.0 rolls 5,565 22,260
4.3.2 3.5mm² THHN (G) 2.0 rolls 3,990 7,980
4.4 Boxes
4.4.1 Square Box, Ga.#16 2.0 pcs 236 473
4.4.2 Pullbox 4.0 pcs 1,911 7,644
4.5.1 5.5mm² Terminal Lugs (Crimp Type) 12.0 pcs 32 378
4.5.2 3.5mm² Terminal Lugs (Crimp Type) 4.0 pcs 21 84
4.6.1 Installation Supports for ECB 1.0 lot 6,552 6,552
4.8 Testing Works (Insulation Test and Continuity Test) 1.0 lot 2,730 2,730
TOTAL " C. Item 4. - Power Supply for Air-Conditioning Unit " 165,503
TOTAL C. (ELECTRICAL WORKS) 799,299
D. FIRE DETECTION AND ALARM SYSTEM (FDAS)

1.0 Fire Detection and Alarm System (FDAS)
Date : 28-Dec-17
Note: " Connect to the Nearest Existing FDAS Devices. "
1.1 FDAS Devices

1.1.1 Smoke Detector, Conventional Type 2.0 set 4,914 9,828
1.1.2 Manual Pull Station, Conventional Type 2.0 set 6,153 12,306
1.1.3 Fire Alarm Bell 2.0 set 5,324 10,647
Date : 28-Dec-17

1.2.1 IMC and Fittings
a.) 15mmØ IMC 28.0 lgts 551 15,435
b.) 15mmØ IMC Elbow, 90º 8.0 pcs 97 773
c.) 15mmØ IMC Locknut and Bushing 28.0 sets 13 353
1.2.2 FMC and Fittings
a.) 15mmØ FMC 3.0 lm 35 104
b.) 15mmØ FMC Straight Connectors 4.0 pcs 22 88
c.) 15mmØ FMC Locknut and Bushing 4.0 sets 13 50
1.3.1 2.0mm² THHN 2.0 rolls 3,360 6,720
1.3.2 1.25mm² TF Wire 1.0 roll 11,603 11,603
1.4 Boxes
1.4.1 Utility Box, Ga.#16 2.0 pcs 137 273
1.4.2 Octagonal Box, Ga.#16 4.0 pcs 152 609
1.4.3 Square Box, Ga.#16 4.0 pcs 236 945
1.5 Wiring Connectors 1.0 lot 767 767
1.8 Testing and Commissioning 1.0 lot 13,073 13,073
TOTAL " D. Item 1. - Fire Detection and Alarm System " 119,191
TOTAL D. (FIRE DETECTION AND ALARM SYSTEM (FDAS)) 119,191
E. MECHANICAL WORKS
1.0 HVAC
Ceiling Cassette , FCU/ACCU - 5TR 1.0 pc 171,143 171,143
Refrigerant Piping- 9.52mm / 15.88mm 6.0 m² 837 5,021
Power Supply & Control System 01 1.0 lot 38,225 38,225
Hangers and Supports 1.0 lot 6,248 6,248
TOTAL E. (MECHANICAL WORKS) 220,637
SUB-TOTAL II. 1,573,661.96
TOTAL 2,006,061
Project Overhead 354,011
TOTAL COST VAT Exclusive 2,360,071

TOTAL COST VAT Exclusive (Discounted) 2,360,000
VAT 12% 283,200
TOTAL COST VAT Inclusive 2,643,200

RIOFIL CORPORATION
NO. DESCRIPTION
A. Direct Cost
A.1 Building Works
TOTAL
B. Indirect Cost
B.1 General Requirements

B.2.1 Contingency Direct
B.2.2 Contingency Indirect
B.3.1 Vat Loss Direct
B.3.2 Vat Loss Indirect Other
B.3.3 Vat Loss Indirect Manpower
B.4 Profit
Subtotal (B)
Total Contract Amount (exclusive of VAT)

Currency : PHP
LABOR MATERIAL EQUIPMENT TOTAL COST

Revision 00 REMARKS
COST COST COST (a)
1,498,726
- - - 1,498,726
411,808
74,936 5%
20,590 5%
- 0%
- 0%
- 0%
354,011 15%
861,346
2,360,071
Supervision 89,674.21
-
-
70.999999999534
TABLE 3. BREAKDOWN OF OTHER COSTS AND EXPENSES
Categories Unit Quantity Price

1.0 Management & Supervisory Staf M.H. 837.33 89,674
2.0 Indirect Labor
(a) for material handling M.H. - -
(b) for construction equipment M.H. - -
maintenance
(c) operators and drivers M.H. - -
(d) for safety and security M.H. - -
(e) for other work M.H. - -
Sub-Total M.H. - -
3.0 Mob/Demob of Construction lot 1.00 -

Equipment, Tools and Consumables
4.0 Mob/Demob of Personnel and Others
(a) for Management and Round Trips - -
supervisor staf
(b) for Direct labor Round Trips 20.00 10,000
(c) for Indirect labor Round Trips - -
(d) for Temporary facilities F. Ton - 50,000
Sub-Total 20 60,000
5.0 Temporary Facilities

(a) Office facilities m² (floor) 28.80 12,000
(b) Warehouse facilities m² (floor) - -
(c) Workshop facilities m² (floor) - -
(d) Other building facilities m² (floor) - -
Sub-Total m² (floor) 28.80 12,000
6.0 Camp Facilities m² (floor) 50.00 24,000
7.0 Catering and Housekeeping Resident 3.00 52,500

8.0 General Field Expenses lot 1.00 120,477
9.0 Taxes 53,157
10.0 As-built lot 1.00
Total 411,808
DETAILED UNIT PRICE
FWBS CODE : 1
DESCRIPTIO : Management & Supervisory Staff
QUANTITY : 1.00 l.s.
WHR/DAY : 8.00 hrs.
MATERIAL PRICE COMPONENT
1.)
2.)
Material Cost
Material Cost per Unit
LABOR PRICE COMPONENT Man
1 Project Manager (Japanese)

2 Project Manager
3 Site Manager
4 QC Manager
5 Equipment Manager
6 Safety Manager
7 Admin Manager
8 Eng'g Manager
9 Chief Surveyor
10 Civil Engineer 1
11 QC Engineer
12 Safety Engineer 1
13 Cost Engineer
14 Surveyor
15 Supervisor
16 CAD Operator
17 Instrumentman
18 Survey Aide
19 QC Aide
20 Site Accountant
21 Purchaser
22 Secretary
23 Accounting Clerk
24 Secretary Admin Staff / Timekeeper
25 Foreman 1
26 Skilled (Helper)
27 Meals allowance 2
Labor Cost
Labor Cost per Unit
Total Man-Hour
Labor Cost per Man-Hour
Work Rate Man-Hour/Unit
Diesel Gasolin Lubrica

EQUIPMENT PRICE COMPONENT No.
(Ltr) e (Ltr) nt (Ltr)
1.) - - - -
2.) - - - -
0 0 0
Equipment Cost
Equipment Cost per Unit
MISCELLANEOUS PRICE COMPONENT
1.)
2.)
Miscellaneous Cost
Miscellaneous Cost per Unit
Direct Cost
Direct Cost per Unit
DETAILED UNIT PRICE
FWBS CODE : 2a
DESCRIPTIO : Indirect Labor - For Material Handling
QUANTITY : 1.00 lot
WHR/DAY : 8.00 hrs.
1
2
Material Cost
1.) Warehouseman
2.)
3.)
4.)
5.)
6.)
7.)
8.)
Labor Cost
Labor Cost per Unit
Total Man-Hour
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 2b
DESCRIPTIO : Indirect Labor - For Construction Equipment Maintenance
QUANTITY : 1.00 lot
WHR/DAY : 8.00 hrs.
1
2
Material Cost
1 Mechanic
2 Electrician
3
Labor Cost
Labor Cost per Unit
Total Man-Hour
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 2c
DESCRIPTIO : Indirect Labor - Operators & Drivers
QUANTITY : 1.00 lot
WHR/DAY : 8.00 hrs.
1
2
Material Cost
1 Heavy Equipment Operator

2 Service Driver 0
3 Service Cars
4 Elf
5
6
7
Labor Cost
Labor Cost per Unit
Total Man-Hour
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
3
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 2d
DESCRIPTIO : Indirect Labor - Safety and Security
QUANTITY : 1.00 lot
WHR/DAY : 12.00 hrs.
1
2
Material Cost
1 Security Guard
2
3
4
5
6
7
8
Labor Cost
Labor Cost per Unit
Total Man-Hour

1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 2e
DESCRIPTIO : for other work - Bench Mark Installation (10 Locs.)+ Other Works
QUANTITY : 1.00 lot
WHR/DAY : 8.00 hrs.
1 20
2
Material Cost
1 Chief Surveyor
Manpower Cost
2 Surveyor
Included in Item1
3 Survey Aide
4 For Installation of H Beam
5 Leadman
6 Skilled (Helper)
7
8
9
10
11
12
13
Labor Cost
Labor Cost per Unit
Total Man-Hour

1 - - - 1
2 - - - 1
Total 0 0 0
Equipment Cost
1 Miscellaneous 5.0%
2
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 3
DESCRIPTIO : Mob/Demob of Construction Equipment, Tools & Consumables
QUANTITY : 1.00 lot
1
2
Material Cost
1 -
2 -
Labor Cost
Labor Cost per Unit
Total Man-Hour

EQUIPMENT PRICE COMPONENT
1 Earthworks Equipment
Backhoe 1.0 cu.m, Crawler Mounted
25 Tonner Crane
Dump Truck
Payloader
Vibratory Plate Compactor 12HP
Boom truck
Sub-con
Total 0 0 0
Equipment Cost
1
2
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 4a
DESCRIPTIO : Mob/Demob of Personnel and Others - For Management & Supervisor Staff
QUANTITY : 1.00 lot
1
2
Material Cost
LABOR PRICE COMPONENT
1 Management & Supervisory Staff

1.1 Foreign Staff
Japan - Manila 3 trips / year
1.2 Management Staff
Manila - Site 3 trips / year
Manila - Site 1 trip / mo.
1.3 Supervisor Staff
Manila - Site 1 trip / mo.
1.4
Labor Cost
Labor Cost per Unit
Total Trip

1
2
Total 0 0 0
Equipment Cost
1.)
2.)
3.)
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 4b
DESCRIPTIO : For Direct Labor
QUANTITY : 1.00 lot
1
2
Material Cost
1 Direct Labor
1.1 Direct Labor from Outside
1.2
Labor Cost
Labor Cost per Unit
Total Trip
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost

1
2
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 4c
DESCRIPTIO : For Indirect Labor
QUANTITY : 1.00 lot
1
2
Material Cost
1 Indirect Labor
1.1 Service Driver
1.2 Mechanic
1.3 Electrician
1.4 Instrumentman
1.5 Warehouseman
1.6 QC Aide
1.7 Surveyor
1.8 Survey Aide
1.9 Other Staff
2 Heavy Equipemnt Operator
Labor Cost
Labor Cost per Unit
Total Trip
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 4d
DESCRIPTIO : For Temporary Facilities
QUANTITY : 1.00 lot
1
2
Material Cost
LABOR PRICE COMPONENT Weight
1 Temporary Facilities
1.1 40 Ft. C-Van, Crane (Mobilization)
40 Ft. C-Van, Crane (Demobilization)
Other Materials
Labor Cost
Labor Cost per Unit
Total Weight 0.00
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1.)
2.)
3.)
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 5a
DESCRIPTIO : Temporary Facilities - Office Facilities
QUANTITY : 28.80 m2
1 40 Footer Container Van 1 unit 1.00 mon

2 Subcon
Material Cost
1 -
2 -
Labor Cost
Labor Cost per Unit
Total Man-Hour

1 - - - -
2 - - - -
3 - - - -
Total 0 0 0
Equipment Cost
1
2
3
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 5b
DESCRIPTIO : Temporary Facilities - Warehouse Facilities
QUANTITY : 0.00 m2
1 Warehouse 1 unit
Material Cost
1 -
2 -
Labor Cost
Labor Cost per Unit
Total Man-Hour
1
2
Total 0 0 0
Equipment Cost
1.)
2.)
3.)
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 5c
DESCRIPTIO : Temporary Facilities - Workshop Facilities
QUANTITY : 0.00 m2
1 Workshop Facilities
1.1 Carpentry and rebar fab 1 unit
1.2
1.3
Material Cost
1 -
2 -
Labor Cost
Labor Cost per Unit
Total Man-Hour
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
3
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 5c
DESCRIPTIO : Temporary Facilities - Other Building Facilities
QUANTITY : 0.00 m2
1 Other Building Facilities

1.1 Guard House (2m x 2m) - 1 units
1.2
Material Cost
1 -
2 -
3 -
Labor Cost
Labor Cost per Unit
Total Man-Hour
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
3
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 6
DESCRIPTIO : Camp Facilities
QUANTITY : 50.00 m2
1 Barracks for Workers

1.1 Barracks
1.2 Water Consumption
1.3 Power Consumption
2
2.1
2.2
2.3
2.4
Material Cost
1 -
2 -
Labor Cost
Labor Cost per Unit
Total Man-Hour

1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
3
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 7
DESCRIPTIO : Catering & Housekeeping
QUANTITY : 3.00 residents at Engr's Staffhouse
1 Staff House Rental (Filipino) - 1 units 1 unit

2 Staff House Expenses (Filipino)
3 Staff House Rental (Japanese) - 1 unit
4 Staff House Expenses (Japanese)
5 Meals Allowance (150 x 30 x pax) pax
6 House Helper 1 pax
7 Water Consumption
8 Furniture and Appliances Expenses
9 Power Consumption
10 Miscellaneous
11
Material Cost
1 -
2 -
Labor Cost
Labor Cost per Unit
Total Man-Hour
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
3
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 8
DESCRIPTIO : General Field Expenses
QUANTITY : 1.00 lot
1 Unexpected Cost
1.1 Donation to a Town Fiesta
1.2 Christmas Party
2 Temporary Works and Special Condition
2.1
2.3 Temporary Fence LTI Pipes, Blue Sack
2.4
2.5 Rebar Testing
2.5.1 Concrete compression test
2.5.2 FDT
2.5.3
2.5.4 Scaffolding Man Month
2.6 Scaffolder 2 1.0
2.6.1
2.6.2
2.6.3
2.6.4
2.6.5
3.0 Support Equipment Capacity
3.1 Generator 60 KVA Riofil In-house
Site Office unit
Camp Area unit
0 units
3.2 Fuel Cost (30% consu 0 unit 9.7ltr/hr x 8hr
Lubricant Cost 3% of Fuel Consumption
3.1 Submersible unit Riofil In-house
4 Survey Equipment
4.1 Total Station (1) 1 unit
4.2 Theodolite (1) 1 unit
4.3 Engineers Level (1) 1 unit
4.4 Survey Supplies
4.5 Calibration Cost
4.6 Radio Communication Equipment (15)
5 Safety Expenses
Provision of Drinking water station, bench, Locker/ Personal compartment w
Provision of Pre-Employment Medical Examination
Welding mask
Welding apron
Welding gloves
Fire drum
Fire blanket
Fire extinguisher
Helmet
Caution Tape
Rain Coat
Safety Shoes
Safety boots
Safety vest
Clinic Accessories
Medicines
Working Gloves
Uniforms
Exhaust fan
Flexible Hose, 1/2 Confined Space
Monitoring Device
Construction Board Signages
Other Miscellaneous Items
6 Site Office Operation Expenses
6.1 Service Vehicles ( 1 units)
6.2 Fuel & Maintenance of Service Vehicles
6.3 Communication
6.3.1 Telephone & Internet
6.3.2 Telephone & Internet Connection
6.3.3 Cellphone
6.4 Courier Service
6.5 Photocopier
6.6 Business Trip Expenses
6.7 Office Supplies
6.8 Office Equipment
6.9 Computers & Printers
6.10 Office Furnitures
6.11 Uniforms
6.12 Water Supply (for drinking)
6.13 Kitchen Supplies
6.14 Representations
6.15 Other Expenses
6.16 Medical & Helath Services
6.17
Material Cost
1 -
2 -
Labor Cost
Labor Cost per Unit
Total Man-Hour
1 - - - -
Total 0 0 0
Equipment Cost
1
Miscellaneous Cost
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 9
DESCRIPTIO : Overhead & Profit
QUANTITY : 1.00 lot
Direct Cost
DETAILED UNIT PRICE
FWBS CODE : 10
DESCRIPTIO : Taxes
QUANTITY : 1.00 lot
1 PERMITS AND LICENSES

1.1 Building Permit
1.2 Occupancy Permit (Table II G.1. for Fixed Costing)
1.3 Business Permit
1.4 Signing Fee (Civil & Structural)
1.5 Barangay Permit
Subtotal
2 INSURANCE, BONDS AND CONTRACTORS ALL-RISK

2.1
2.2 Warranty Bonds, 10% (Retention Bond)
2.3 Performance Bonds, 30%
2.4 Maintenance Bonds
2.5 Contractors all-risks Insurance, 100%
2.6 Comprehensive General Liability (100%)
2.7 Marine Insurance
2.8 Bid Bond, P50,000,000.00
2.9 Advance Payment Bond, 30%
2.10
Subtotal
3 TAXES AND DUTIES
3.1 Local Taxes (70%*1% of Contract Amount)
3.2 Import Duties
3.3 Port Charges
3.4 LC Charges
3.5 Bank Charges
3.6 Fringe Benefits Tax
Subtotal
Material Cost
1 -
2 -
Labor Cost
Labor Cost per Unit
Total Man-Hour
1 - - - -
2 - - - -
Total 0 0 0
Equipment Cost
1
2
3
Miscellaneous Cost
Direct Cost
Target Work Rate :
Working Percentage Under Adverse Condition :
Adjusted Work Rate :
Schedule No.of Days to Complete :
Output per Hour:
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -
Daily Rate Daily Rate

Utilization Month Manday
(Peso) (US $)
100% 1.0 0 35,823

100% 1.0 - 3,516
100% 1.0 - 2,739
100% 1.0 - 1,899
100% 1.0 - 1,899
100% 1.0 - 1,899
100% 1.0 - 1,899
100% 1.0 - 1,899
100% 1.0 - 1,624
100% 1.0 26 1,052
100% 1.0 - 1,052
100% 1.0 26 1,052
100% 1.0 - 1,052
30% 1.0 - 1,048
100% 1.0 - 883
100% 1.0 - 883
30% 1.0 - 800
100% 1.0 - 784
100% 1.0 - 800
100% 1.0 - 883
100% 1.0 - 776
100% 1.0 - 656
100% 1.0 - 770
100% 1.0 - 656
100% 1.0 26 1,024
100% 1.0 - 800
100% 1.0 26 3,925
89,674 -
837
107
837
Unit Price Unit Price

Utilization Day Eqpt.Day
(Peso) (US $)
- - - -
- - - -
- -

Qty Unit
(Peso) (US $)
- -
89,674 -
Target Work Rate :
Output per Hour:
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -

(Peso) (US $)
100% 1.0 - 784
- -
-
#DIV/0!
-
(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
- - -
- -
- -
Target Work Rate :
aintenance Adjusted Work Rate :
Output per Hour:
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -
(Peso) (US $)
100% 1.0 - 856
100% 1.0 - 856
- -
-
#DIV/0!
-
(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
-
- - -
- -
- -
Target Work Rate :
Output per Hour:
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -

(Peso) (US $)
100% 1.0 - 872

100% 1.0 - 796
- -
-
#DIV/0!
-
(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
-
- - - -
- - -
- -
- -
Target Work Rate :
Output per Hour:
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -

(Peso) (US $)
100% 1.0 - 1,752
- -
-
#DIV/0!
-

(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
-
- - -
- -
- -
Target Work Rate :
cs.)+ Other Works Adjusted Work Rate :
Output per Hour:
Unit Price
Qty Unit
(Peso) (US $)
m 20.00 - - -
- - - -
- -
Daily Rate
(US $)
100% 1 - 1,624
100% 1 - 1,048
100% 1 - 784
50% - 984
50% - 800
- -
-
#DIV/0!
-

(Peso) (US $)
35% - - -
35% - - -
- -

Qty Unit
(Peso) (US $)
1.00 lot -
- - -
- -
- -
& Consumables
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -
Utilization Day Manday
(Peso) (US $)
- - - -
- - - -
- -
-
-

NO. Unit Quantity
(Peso) (US $)
trip - 50,000
trip - 50,000
trip - 10,000
trip - 10,000
trip - 10,000
trip - 50,000
lot - 50,000
- -
Qty Unit
(Peso) (US $)
- -
-
agement & Supervisor Staff
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -

Man Qty Unit
(Peso) (US $)
0 trip 5,000
0 0 trip 5,000
0 0 trip 5,000
- -
0.00

(Peso) (US $)
- -

Qty Unit
(Peso) (US $)
- -
- -
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -
Man Qty Unit
(Peso) (US $)
10 20 trip 500
10,000 -
20.00 -
-
(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
- -
10,000 -
Unit Price
Qty Unit
(Peso) (US $)
- -

Man Qty Unit
(Peso) (US $)
0 0 trip 3,000
0 0 trip 3,000
0 0 trip 3,000
0 0 trip 3,000
0 0 trip 3,000
0 0 trip 3,000
0 0 trip 3,000
0 0 trip 3,000
0 0 trip 3,000
0 0 trip 3,000
- -
0.00 -
-
(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
- -
- -
Unit Price
Qty Unit
(Peso) (US $)
- - - -
- - - -
- -
No. Qty Unit
(Peso) (US $)
1 1 trip 25,000
1 1 trip 25,000
50,000 -
-
-
(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
- -
50,000 -
Unit Price
Qty Unit
(Peso) (US $)
1.00 unit mon 12,000
0.00 lot 150,000
417 -
(Peso) (US $)
- - - -
- - - -
- -
-
-

(Peso) (US $)
- - - -
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
- -
417 -
Total 0.00 m2
Unit Price
Qty Unit
(Peso) (US $)
m2 5,000
#DIV/0! #DIV/0!
(Peso) (US $)
- - - -
- - - -
#DIV/0! #DIV/0!
-
#DIV/0!
(Peso) (US $)
#DIV/0! #DIV/0!
Qty Unit
(Peso) (US $)
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
Total 0.00 m2
Unit Price
Qty Unit
(Peso) (US $)
m2 1,000
#DIV/0! #DIV/0!
(Peso) (US $)
- - - -
- - - -
#DIV/0! #DIV/0!
-
#DIV/0!
(Peso) (US $)
- - - -
- - - -
#DIV/0! #DIV/0!
Qty Unit
(Peso) (US $)
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
Total 0.00 m2
Unit Price
Qty Unit
(Peso) (US $)
0.00 m2 3,000
#DIV/0! #DIV/0!
(Peso) (US $)
- - - -
- - - -
- - - -
#DIV/0! #DIV/0!
-
#DIV/0!
(Peso) (US $)
- - - -
- - - -
#DIV/0! #DIV/0!
Qty Unit
(Peso) (US $)
1.00 - -
- - - -
- - -
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
Total 50.00 m2
Unit Price
Qty Unit
(Peso) (US $)
1.00 1.00 mon 15,000

1.00 1.00 mon 3,000
1.00 1.00 mon 6,000
480 -

(Peso) (US $)
- - - -
- - - -
- -
-
-

(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
- -
480 -
Unit Price
Qty Unit
(Peso) (US $)
mon 1.00 umo. 20,000
1.00 umo. 2,500
mo. 30,000
mo. 10,000
1.00 mo. -
1.00 mo. 5,000
1.00 umo. 5,000
1.00 lot 10,000
1.00 mo. 10,000
0.00 lot 50,000
17,500 -

(Peso) (US $)
- - - -
- - - -
- -
-
-
(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
- -
17,500 -
Unit Price
Qty Unit
(Peso) (US $)
lot 10,000
lot 10,000
lm 1,000.00
kg 0.50
m3 90.00
lot 100,000.00
52.33 manday 826
100% 0.00 em 20,000
100% 0.00 ltr 35

f Fuel Consumption 0.00 ltr 135
100% 0.00 em 5,000
0.00 em 20,000
0.00 em 10,000
0.00 em 5,000
0.00 lot 20,000
0.00 lot 20,000
0.00 nos 10,000
Personal compartment w 1.00 lot 6,000

1.00 lot 6,000
pc 150
pc 360
pc 200
1.00 pc 1,500
1.00 set 2,400
1.00 cyl 1,000
10.00 pc 550
1.00 lot 3,000
10.00 pc 350
10.00 pair 1,500
10.00 pair 450
10.00 pair 250
1.00 lot 2,000
1.00 mo 2,000
10.00 pair 35
20.00 set 150
set 5,000
roll 780
set 15,000
1.00 lot 5,000
1.00 lot 5,000
1.0 em
30% 1.0 em
- um 5,000
um 1,000
mo. 5,000
50% 1.0 em 2,000
time 10,000
1.0 mo. 2,000
lot
- unit 20,000
lot 20,000
- sets 3,000
lot 4,000
mo. 2,000
1.0 mo. 5,000
120,477 -
(Peso) (US $)
- - - -
- - - -
- -
-
-
(Peso) (US $)
- - - -
- -
Qty Unit
(Peso) (US $)
1.00 - -
- -
120,477 -
- -
Unit Price
Qty Unit
(Peso) (US $)
lot 50,000
lot -
lot -
lot -
lot 50,000
Subtotal
1.00 lot 2,096

1.00 lot 6,289
1.00 lot -
1.00 lot 11,259
1.00 lot 5,524
1.00 lot -
1.00 lot -
1.00 lot 6,289
Subtotal
1.00 lot 21,700

1.00 lot -
1.00 lot -
1.00 lot -
1.00 lot -
1.00 lot -
Subtotal
53,157 -

(Peso) (US $)
- - - -
- - - -
- -
-
-
(Peso) (US $)
- - - -
- - - -
- -
Qty Unit
(Peso) (US $)
- -
53,157 -
0.033 l.s. / day
100 %
0.030 l.s. / day
30 days
0.00375 l.s.
Total Amount
(Peso) (US $)
- -
- -
- 0
Total Amount Total Amount

(Peso) (US $)
-
-
-
-
-
-
-
-
-
27,515
-
27,515
-
-
-
-
-
-
-
-
-
-
-
-
26,795
-
7,850
89,674 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
- 0
89,674 0
0.033 lot / day
100 %
0.030 lot / day
30 days
0.00375 lot
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
- 0.00
- 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
-
- -
- 0
- 0
0.033 lot / day
100 %
0.030 lot / day
30 days
0.00375 lot
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
- 0.00
- 0.00
- 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
-
- -
- 0
- 0
0.033 lot / day
100 %
0.030 lot / day
30 days
0.00375 lot
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
- 0.00
- 0.00
- 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
-
- -
- -
- 0
- 0
0 lot / day
100 %
0 lot / day
30 days
0 lot
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
- 0.00
- 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
-
- -
- 0
- 0
0.033 lot / day
100 %
0.030 lot / day
30 days
0.00375 lot
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
- 0.00
- 0.00
- 0.00
- 0.00
- 0.00
- 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
-
- -
- 0
- 0
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
-
-
-
-
-
-
-
- 0

(Peso) (US $)
- 0
- 0
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
- -
- -
- -
- -
- 0

(Peso) (US $)
- 0

(Peso) (US $)
- 0
- 0
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
10,000 -
-
10,000 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
- 0
10,000 0
Total Amount
(Peso) (US $)
- 0

(Peso) (US $)
- -
- -
- -
- -
- -
- -
- -
- -
-
- -
- 0

(Peso) (US $)
-
-
- 0
(Peso) (US $)
- 0
- 0
Total Amount
(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
25,000 -
25,000 -
50,000 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
- 0
50,000 0
Total Amount
(Peso) (US $)
12,000
-
12,000 0

(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
-
-
-
- 0

(Peso) (US $)
- 0
12,000 0
Total Amount
(Peso) (US $)
- 0
- 0

(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
- 0

(Peso) (US $)
- 0
- 0
Total Amount
(Peso) (US $)
- -
- 0

(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
- 0
- 0
Total Amount
(Peso) (US $)
- 0

(Peso) (US $)
- -
- -
- -
- 0

(Peso) (US $)
-
-
- 0
(Peso) (US $)
-
- -
- -
- 0
- 0
Total Amount
(Peso) (US $)
15,000
3,000
6,000
24,000 0

(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
-
-
- 0
(Peso) (US $)
- 0
24,000 0
Total Amount
(Peso) (US $)
20,000
2,500
-
-
-
5,000
5,000
10,000
10,000
-
52,500 0

(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
-
-
- 0
(Peso) (US $)
- 0
52,500 0
Total Amount
(Peso) (US $)
-
-
-
-
-
43,227
-
-
-
-
-
-
-
-
-
6,000
6,000
-
-
-
1,500
2,400
1,000
5,500
3,000
3,500
15,000
4,500
2,500
2,000
2,000
350
3,000
-
-
-
5,000
5,000
-
-
-
2,000
2,000
-
-
-
-
-
5,000
120,477 0

(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
-
- 0

(Peso) (US $)
-
- 0
120,477 0
- 0
Total Amount
(Peso) (US $)
-
-
-
-
-
-
2,096
6,289
-
11,259
5,524
-
-
6,289
31,457
21,700
-
-
-
-
-
21,700
53,157 0

(Peso) (US $)
- -
- -
- 0

(Peso) (US $)
-
-
- 0

(Peso) (US $)
- 0
53,157 0
FACTOR 0% FOR QUANTITY
DETAILED UNIT PRICE Target Work Rate : 40.00 m2 / day

FWBS COD : Working Percentage Under Adverse Condition : 100 %
DESCRIPTI : Drywall (installation) Adjusted Work Rate : 40.00 m2 / day
QUANTITY : 63.00 m2 63.00 Schedule No.of Days to Complete : 1.58 1.58 days
WHR/DAY : 8.00 hrs. Output per Hour: 5.00 m2
MATERIAL PRICE COMPONENT Qty Unit Unit Price Total Amount
(Peso) (US $) (Peso) (US $)
1.) Boral Gypsum Board 12 mm 19.00 pcs 330.00 6,270.00 0.00
3.) Metal Studs 33.00 pcs 81.00 2,673.00 0.00
4.) Metal Tracks 14.00 pcs 75.00 1,050.00 0.00
5.) 0 -- - - -
2.) 0 -- - - -
3.) 0 -- - - -
4.) 0 -- - - -
5.) 0 -- - - -
6.) 0 -- - - -
7.) 0 -- - - -
8.) 0 -- - - -
Material Cost 9,993.00 0.00
Material Cost per Unit 158.62 0.00
LABOR PRICE COMPONENT Man Utiliza Day Manday Daily Rate Daily Rate Total Amount Total Amount
tion (Peso) (US $) (Peso) (US $)
1.) Foreman 1.00 100% 1.58 1.58 1,021.00 1,608.08 0.00
2.) Carpenter 4.00 100% 1.58 6.30 826.00 5,203.80 0.00
3.) 0 - - - - - - -
4.) 0 - - - - - - -
5.) 0 - - - - - - -
6.) 0 - - - - - - -
7.) 0 - - - - - - -
8.) 0 - - - - - - -
Labor Cost 6,811.88 0.00
Labor Cost per Unit 108.13 0.00
Total Man-Hour 63.00
Labor Cost per Man-Hour 108.13
Work Rate Man-Hour/Unit 1.00
EQUIPMENT PRICE Gasoline Lubricant Utiliza Unit Price Unit Price Total Amount Total Amount
COMPONENT Diesel (Ltr) (Ltr) (Ltr) No. tion Day Eqpt.Day (Peso) (US $) (Peso) (US $)
1.) Hand Tools 0.00 0.00 0.00 4.00 100% 1.58 6.30 400.00 2,520.00 0.00
2.) Scafolding 0.00 0.00 0.00 1.00 75% 1.58 1.18 10,000.00 11,812.50 0.00
3.) 0 - - - - - - - - - -
4.) 0 - - - - - - - - - -
5.) 0 - - - - - - - - - -
6.) 0 - - - - - - - - - -
Total 0.00 0.00 0.00 14,332.50 0.00
PETROLEUM, GASOLINE & LUBRICANT
Diesel Fuel 0.00 liter 40.00 0.00 0.00
Gasoline 0.00 liter 54.00 0.00 0.00
Lubricant 0.00 liter 142.00 0.00 0.00
0.00
Equipment Cost 14,332.50 0.00
Equipment Cost per Unit 227.50 0.00
MISCELLANEOUS PRICE COMPONENT Qty Unit Unit Price Unit Price Total Amount Total Amount
1.) Consumables 10% 1.00 lot 3,113.74 3,113.74 0.00
2.)
3.)
Miscellaneous Cost 3,113.74 0.00
Miscellaneous Cost per Unit 49.42 0.00
Direct Cost 34,251.11 0.00
Direct Cost per Unit 543.67 0.00
DESCRIPTI : Drywall (Painting) Adjusted Work Rate : 48.00 m2 / day
1.) Boysen Flat Latex White 701 Permacoat 20.00 gal 567.00 11,340.00 0.00
2.) Gypsum Putty 3.00 bag 714.00 2,142.00 0.00
3.) Mesh Wire 3.00 roll 210.00 630.00 0.00
4.) 0 -- - - -
5.) 0 -- - - -
6.) 0 -- - - -
7.) 0 -- - - -
8.) 0 -- - - -
1.) Leadman 1.00 100% 2.63 2.63 985.00 2,585.63 0.00
2.) Painter 4.00 100% 2.63 10.50 826.00 8,673.00 0.00
3.) 0 - - - - - - -
4.) 0 - - - - - - -
5.) 0 - - - - - - -
6.) 0 - - - - - - -
7.) 0 - - - - - - -
8.) 0 - - - - - - -
Labor Cost 11,258.63 0.00
1.) Scafolding 0.00 0.00 0.00 1.00 100% 2.63 2.63 10,400.00 27,300.00 0.00
2.) Air Compressor 17 157.50 0.00 7.88 1.00 100% 2.63 2.63 1,800.00 4,725.00 0.00
3.) Hand Tools 0.00 0.00 0.00 4.00 100% 2.63 10.50 400.00 4,200.00 0.00
4.) 0 - - - - - - - - - -
5.) 0 - - - - - - - - - -
6.) 0 - - - - - - - - - -
Total 157.50 0.00 7.88 36,225.00 0.00
Diesel Fuel 157.50 liter 40.00 6,300.00 0.00
Gasoline 0.00 liter 54.00 0.00 0.00
Lubricant 7.88 liter 142.00 1,118.25 0.00
7,418.25
Unit Price Unit Price Total Amount Total Amount
MISCELLANEOUS PRICE COMPONENT Qty Unit (Peso) (US $) (Peso) (US $)
1.) Consumable 10% 1.00 lot 6,901.39 6,901.39 0.00
2.)
3.)
Direct Cost 75,915.26 0.00
DESCRIPTI : Suspended Acoustic Ceiling Panel Adjusted Work Rate : 32.00 m2 / day
1.) Acoustic Boards, 60cm x 60 cm x 12mm thk 258.33 pcs. 76.00 19,633.33 0.00
2.) Metal Wall Angle 42.00 pcs. 23.00 966.00 0.00
3.) T-Runner Cross Tee 4f 155.00 pcs. 26.00 4,030.00 0.00
4.) T-Runner Cross Tee 2f 207.00 pcs. 13.00 2,691.00 0.00
5.) T-Runner Main Tee 31.00 pcs. 79.00 2,449.00 0.00
6.) 0 -- - - -
7.) 0 -- - - -
8.) 0 -- - - -
1.) Leadman 1.00 100% 2.91 2.91 985.00 2,862.66 0.00
2.) Carpenter 6.00 100% 2.91 17.44 826.00 14,403.38 0.00
3.) Unskilled (Helper) 6.00 100% 2.91 17.44 782.00 13,636.13 0.00
4.) 0 - - - - - - -
5.) 0 - - - - - - -
6.) 0 - - - - - - -
7.) 0 - - - - - - -
8.) 0 - - - - - - -
Labor Cost 30,902.16 0.00
1.) Scafolding 0.00 0.00 0.00 1.00 100% 2.91 2.91 10,400.00 30,225.00 0.00
2.) 0 - - - - - - - - - -
3.) 0 - - - - - - - - - -
4.) 0 - - - - - - - - - -
5.) 0 - - - - - - - - - -
6.) 0 - - - - - - - - - -
Total 0.00 0.00 0.00 30,225.00 0.00
Gasoline 0.00 liter 54.00 0.00 0.00
Lubricant 0.00 liter 142.00 0.00 0.00
0.00
1.) Consumables 0% 1.00 lot 0.00 0.00 0.00
2.)
3.)
Miscellaneous Cost 0.00 0.00
Direct Cost 90,896.49 0.00
DETAILED UNIT PRICE Target Work Rate : 1.00 lot / day
DESCRIPTI : Temporary Adjusted Work Rate : 1.00 lot / day
QUANTITY : 1.00 lot 1.00 Schedule No.of Days to Complete : 1.00 1.00 days
WHR/DAY : 8.00 hrs. Output per Hour: 0.13 lot
1.) Polyethylene Sheet 6mils (roll) 1.00 roll 9,585.00 9,585.00 0.00
2.) 0 -- - - -
3.) 0 -- - - -
4.) 0 -- - - -
5.) 0 -- - - -
6.) 0 -- - - -
7.) 0 -- - - -
8.) 0 -- - - -
Material Cost per Unit 9,585.00 0.00
1.) Leadman 1.00 100% 1.00 1.00 985.00 985.00 0.00
2.) 0 - - - - - - -
3.) Skilled (Helper) 4.00 100% 1.00 4.00 796.00 3,184.00 0.00
4.) 0 - - - - - - -
5.) 0 - - - - - - -
6.) 0 - - - - - - -
7.) 0 - - - - - - -
8.) 0 - - - - - - -
Labor Cost 4,169.00 0.00
Labor Cost per Unit 4,169.00 0.00
1.) Hand Tools 0.00 0.00 0.00 1.00 100% 1.00 1.00 400.00 400.00 0.00
2.) Scafolding 0.00 0.00 0.00 34.00 100% 1.00 34.00 1,300.00 44,200.00 0.00
3.) 0 - - - - - - - - - -
4.) 0 - - - - - - - - - -
5.) 0 - - - - - - - - - -
6.) 0 - - - - - - - - - -
Total 0.00 0.00 0.00 44,600.00 0.00
Gasoline 0.00 liter 54.00 0.00 0.00
Lubricant 0.00 liter 142.00 0.00 0.00
0.00
Equipment Cost per Unit 44,600.00 0.00
1.) Consumables 0% 1.00 lot 0.00 0.00 0.00
2.)
3.)
Miscellaneous Cost 0.00 0.00
Direct Cost 58,354.00 0.00
Direct Cost per Unit 58,354.00 0.00
DESCRIPTI : Floor Finish Adjusted Work Rate : 16.00 m2 / day
1.) Megashield XSF 684/590 Surface Tolerant Gray 20.00 0.00 397.00 7,940.00 0.00
2.) Megashield XTL549/570 Epoxy Finish Green 40.00 0.00 415.00 16,600.00 0.00
3.) Thinner Epoxy GTA 220 12.00 0.00 188.00 2,256.00 0.00
4.) 0 -- - - -
5.) 0 -- - - -
6.) 0 -- - - -
7.) 0 -- - - -
8.) 0 -- - - -
1.) Leadman 1.00 100% 5.81 5.81 985.00 5,725.31 0.00
2.) Skilled (Helper) 3.00 100% 5.81 17.44 796.00 13,880.25 0.00
3.) Unskilled (Helper) 3.00 100% 5.81 17.44 782.00 13,636.13 0.00
4.) 0 - - - - - - -
5.) 0 - - - - - - -
6.) 0 - - - - - - -
7.) 0 - - - - - - -
8.) 0 - - - - - - -
Labor Cost 33,241.69 0.00
1.) Hand Tools 0.00 0.00 0.00 6.00 100% 5.81 34.88 400.00 13,950.00 0.00
2.) 0 - - - - - - - - - -
3.) 0 - - - - - - - - - -
4.) 0 - - - - - - - - - -
5.) 0 - - - - - - - - - -
6.) 0 - - - - - - - - - -
Total 0.00 0.00 0.00 13,950.00 0.00
Gasoline 0.00 liter 54.00 0.00 0.00
Lubricant 0.00 liter 142.00 0.00 0.00
0.00
1.) Consumables 10% 1.00 lot 7,398.77 7,398.77 0.00
2.)
3.)
Direct Cost 81,386.46 0.00
B1G Canlaon, Negros Occidental, Philippines (50 MLy)
Ma-ao, Bago City, Negros Occidental
Breakdown of Dispatch of Japanese
JY
No. Item Description Unit Qty.
Unit Price
1 Manpower Cost
Site Manager Planning, Site Management, Reporting Month 1 1,125,000
(Deduty General Manager Class)
2 Expenses
Allowance for Site Manager month 1 250,000
Income Tax for Site Manager month 1
Staff House with Consumable month 1
Insurance month 1 5,000

Cellphone month 1
Other Expenses month 1 30,000
4 Miscellaneous lot 1
Total Direct Cost (10 month)
Total
PHP
1.93 PHP/JPY Ver,00
JY Php
Remarks
Amount Unit Price Amount
1,125,000
250,000
45,000 45,000
50,000 50,000
5,000
15,000 15,000
30,000 5,000 5,000
50,000 50,000
1,410,000 165,000
1,410,000 165,000
895,570
895,569.95 /Month
35,822.80 /Day
Material Reference Cost
Item MATERIALS SPECIFICATIONS
FUEL
Diesel Fuel
Gasoline
Lubricant
CONSUMABLES
Concrete Nails
CW Nails
G.I. Tie Wire #16
G.I. Tie Wire #18
Body Filler with Hardener
Nylon String
AGGREGATES
Sand
S1
Gravel 1
Gravel 3/4
Crushed Aggregate Base Course
Aggregate Sub-Base Course

Base Course.
Sub-Base Course.
Borrow Fill Including spreading
Lastillas
Base Coarse
Base Coarse (t=150 mm)
Sub-base Coarse
Termicide (Hometrek) for soil poisoning
ROOFING and CLADDING
Spandek 0.60mm x 1.133m x LS
Spandekcurve 0.60mm x 1.133m x LS
Megadek100 0.60mm x 0.945m x LS
Panel Rib 0.60mm x 1.212m x LS
Stainless Exposed Gutter 0.60mm x 0.610/1.22m x 2.44m
Rockwool Board Type (50mm thk) (50kg/m3) 0.6m x 1.2m w/ foil one side
DN Twin Hi-Rib 950 0.60mm x 1.05m x LS

DN Twin Hi-Rib 950 Curve 0.60mm x 1.05m x LS
DN Super Hi-Rib 50-Wave 0.60mm x 1.05m x LS
Rockwool Insulation (50kg) 50mm (50kg) 50mm x 0.60m x 5.0m
DN Hi-Rib 1030 0.55mm x 1.090m x LS
Stainless Box Gutter 0.60mm x 1.22m x 2.44m
End Flashing 0.65mm x 1.22m x 2.44m
Flashing 0.65mm x 0.915m x 2.44m
CONCRETE PRODUCTS
Lean Concrete, 1000 Psi
RMC, 1500psi @ 28 days, OD, 3/4
RMC, 1500psi @ 28 days, OD, G1
RMC, 1500psi @ 28 days, PCD, 3/4
RMC, 2000psi @ 28 days, PCD, 3/4
RMC, 2000psi @ 28 days, PCD, G1
RMC, 2500psi @ 28 days, PCD, G1
RMC, 3000psi @ 28 days, OD, 3/4"
RMC, 3000psi @ 28 days, PCD, 3/4"
RMC, 3500psi @ 14 days, OD, 3/4"
RMC, 3500psi @ 28 days, PCD, 3/4"
RMC, 4000psi @ 28 days, OD, 3/4"
RMC, 4000psi @ 28 days, PCD, 3/4"
RMC, 4000psi @ 28 days, PCD, 3/4"
RMC, 4500psi @ 28 days, PCD, 3/4"
RMC, 5000psi @ 28 days, PCD, 3/4"
RMC, 3000psi @ 14 days, OD, 3/4"
RMC, 3000psi @ 14 days, PCD, 3/4"
RMC, 3000psi @ 7 days, OD, 3/4"
RMC, 3000psi @ 7 days, PCD, 3/4"
RMC, 4000psi @ 7 days, OD, 3/4"
RMC, 4000psi @ 7 days, PCD, 3/4"
RMC, 6000psi @ 28 days, OD, 3/4"
RMC, 6000psi @ 28 days, PCD, 3/4"
Mortar
Mortar 40mm thk
Mortar 20mm thk
550psiF @ 28days
Holcim Portland Cement (40kg/bag)
Lafarge Portland Cement (40kg/bag)
Republic Portland Cement (40kg/bag)
Portland Cement (40kg/bag)
Portlant Cement (per ton)
Curing Compound
ASPHALT MATERIALS
Asphalt Sand 50mm thk
Asphalt Filler Cold Mix
Ready Mix Asphalt Concrete
Asphalt
Asphalt Primer
Tack Coat
Asphalt
Liquid Asphalt Bitumen
Asphalt paint
MASONRY MATERIALS
CHB 150mm thk, 700psi Strecher Block
Louver Blocks (5in x 6in x 12)
CHB 100mm thk, 400 psi Load Bearing
Plasterbond
Mortar Screed
Mortar Screed 40mm thick
Skimcoat 20kg/bag Gray Color (Formex Brand)
Skimcoat 20kg/bag White Color (Formex Brand)
Skimcoat (ABC Brand)
Floor Hardener (Paint Type or Spray Type)
Floor Hardener (Liquid Type) Teknifloor LDP, 20liters per pail
Floor Hardener Non-Metallic 25kg/bag silicon carbide & aluminum oxide aggregates
Metal Lath 1/4"x1/2", B.I. 27"x96"/sheet
Metal Lath 1/4"x1/2", G.I.
Brick (Thickness = 125mm)
Brick (Thickness = 250mm)
Concrete Block (Thickness = 150mm)
Concrete Hollow Block 6" Load Bearing, 2000psi
REINFORCING STEEL BARS
Rebars, Grade 40 (kg)
Delivery Cost: Rebars, Grade 40 (kg)
Rebars, Grade 40 (ton)
Rebars, Grade 60 (kg)
Delivery Cost: Rebars, Grade 60 (kg)
Rebars, Grade 60 (ton)
Welded Wire Fabric, 100x100x4.5 1.8mx6m, 100x100x4.5
Welded Wire Fabric, 100x100x6 1.8mx6m, 100x100x6
Welded Wire Fabric ASTM A185 D6 X 100 X 100
Welded Wire Fabric D6 X 100 X 100
Plain Round Bar ASTM A36
STRUCTURAL STEEL
Metal Decking 1.6mm thk DN Steel Deck 3
Metal Decking 1.2mm thk DN Steel Deck 5
Delivery Cost: Metal Decking 1.2mm thk DN Steel Deck 5
Acoustic Boards, 60cm x 60 cm x 12mm thk

Metal Wall Angle
T-Runner Cross Tee 4ft
T-Runner Cross Tee 2ft
T-Runner Main Tee
Boysen Flat Latex White 701 Permacoat

Gypsum Putty
Mesh Wire
Steel Painting - Boysen Aqua Epoxy per ton

Steel Painting - Boysen Aqua Epoxy per kg
Reflectorized Traffic Paint 2 coats Yellow or Black on Black Iron pipe
Steel Painting
Painting on inerior walls
Painting on exterior walls
Steel Grating Cover 25mm thk L-65x65x6 Hot Dip Galvanized
Steel (Raw material)
Delivery Cost: Steel (Raw material)
Steel Galvanizing
Ladder steps
Steel Louvers
Bars
Flat Bar
Angle Bar
L-25mm x 25mm x 5mm x 6m
Plain Round Bar 12mm x 6m
Square Tubes
BI Square Tube 25mm x 25mm x 2mm x 6m
BI Square Tube 100mm x 100mm x 3mm x 6m
Square Tubes
Plates
Checkered Plates
Checkered Plate 5mm x 4' x 8'
Checkered Plate 6mm x 4' x 8'
MS Plates
MS Plate 25mm x 4' x 8'
CS Plate
MS Plate
LC Shapes (C-Purlins)
LC-75mm x 35mm x 15mm x 2mm x 6m
LC-100mm x 50mm x 15mm x 2.5mm x 6m
Channels
C100 x 10.8 C4 x 7.25
C100 x 9.36 C4 x 6.28
C100 x 10.0 C5 x 6.7
H-Beams
H-Beam 300x300x6.5x9 L=6m
H-Beam 300x300x9.9x15.3x65lbs., L=12m
BH Beams, 250x 81.17 x 12m
BH Beams, 300 x 115 x 12m
BH Beams, 250 x 67 x 12m
MS Bolt
Backing Plate
Stopper Plate
Stagging
Shear Plate
ASTM A325 heavy hex structural bolt
Hook and eye Turnbuckle,G.I.( 5/8 , 10" )
Expansion Anchor/Sleeve Anchor (HILTI) HLC-H 16x60/10

Chemical Anchor System (HILTI)
Anchor Rod HAS-E M16x125/38
Injectable Mortar RE-500 330ML
Dispenser MD2000 Kit
Floor Grating 3 x 32
Checkered Plate Cover 4.5mm thick
Chain Link Fence (2.7mm x 10ftx 10m)
G.I. Pipe 50mm Sched 20 x 3m
FB 25mm x 3mm x 3m
G.I. Pipe 65mm Sched 20 x 3m
G.I. Pipe 65mm Sched 20
MS Plate 10mm thick 4' x 8'
B.I. Square Tube 2" x 2" x 6m
Dyna Bolt 1/2" x 4"
Type II Sheet Pile 400 x 100 x 10.5 x 4.8kgs/m x 12m

Stainless Steel Plate SUS 313
BOARDS
Ordinary Plywood 1/4"
Ordinary Plywood 1/2"
Phenolic Board 3/4"
Phenolic Board 3/4" "Wright"
Steel Forms
Form Oil
WOOD
Good Lumber
ROOFING
Polycarbonate Panel, 6mm thick
Pre-painted Panel, 0.6mm thk 0.6 x 1.099 x ls
Rockwool blanket Insulation, 50mm thk w/ one side foil, 1.2m x 5m - 50kg
Ridge Roll 0.6mm x 0.457m x 2.44m
End Flashing 1 0.6mm x 0.610m x 2.44m
Spanish Gutter 0.6mm x 0.610m x 2.44m
Stainless Gutter 0.60 x 1.22 x ls
Wiremesh for roofing
Eaves Gutter (PVC) 0.6 x 1.22 x 2.44
Fiberglass Reinforced Plastic (FRP) Sheet
Sandwich Panel (Roof)
Sandwich Panel (Wall)
Glass/Rock Wool Insulation 50mm thick
Single Skin Steel Sheet (UPR-250, 0.6mm pre-painted G.I.)
DN Hi-rib Galvalume Pre-painted
G.I. Plain Sheet Pre Painted White Ga.24, 4' x 8'
Metal Capping
Roof Ventilator (Natural Type)
INSULATION
Polystyrene Board
Extruded Polystyrene Insulation Board 50mm thk 4' x 8' per board
CEILING
2' x 2' Acoustic Ceiling , Fine Fissured 2' x 2' x 5/8" Lay-i on Baked White CMT T-Runner
Err:509 2' x 2' Acoustic Ceiling, Optra FG 2' x 2' x 15mm Lay-in on Baked White CMT T-Runner
Err:509 Knauf 12mm thk M.R. Gypsum FLAT CEILING on Metal Furring
Err:509 Knauf 15mm thk Reg. Gypsum FLAT CEILING on Metal Furring
Suspended Ceiling, Acoustic Panel Armstrong Fine Fissured Acoustic Board 2 x x4
Suspended Ceiling, Acoustic Panel /m2 Armstrong Fine Fissured Acoustic Board 2 x x4
PVC Laminated Fiber Ceiling Board w backing foil and powder coated aluminum t-runner
Delivery Cost: PVC Laminated Fiber Ceiling Board w backing foil and powder coated aluminum t-runner
Aluminum T-runners, Acoustic Panel Main Tee Runner, 24mm x 38mm x 12 ft
WALL
Ficemboard 6mm x 4' x 8'
Ficemboard 9mm x 4' x 8'
Drywall on metal frame, Ficem Board
PAINTING
Mirror finish Polished concrete finish
Painting on Wood
Glazing Putty Davies, 4L
Interior Wood Primer Davies, 16L
Enamel High Gloss Davies, 4L
Painting on Metal
Chugoku LZI Primer HB (2-coats) Primer
Chugoku Evamarine Finish (2-coats) Topcoat
Chugoku Marine Thinner
Chugoku Epicon Thinner

Chugoku Urethane Thinner
Boysen Red Oxide Primer

Epoxy Enamel White (Boysen)
Epoxy Enamel Royal Blue (Boysen)
Epoxy Enamel Black (Boysen)
Epoxy Reducer (Boysen)
Epoxy Paint
Boysen Epoxy Primier 2200
Boysen Acqua Epoxy 2900
Boysen Epoxy Reducer 55
Chugoku Epicon C-100 U/C (1-coat) Primer

Chugoku Unymarine #300 (2-coats) Topcoat
Chugoku Epoxy Thinner A
Chugoku Urethane Thinner
Painting on Board/Mortar
Concrete Neutralizer Davies
Elastogel Putty White Davies
Elastogel Sealer Davies
Elastogel Sheen Davies
Painting on Concrete
Megacryl Concrete Primer Davies,16L
Megacryl Concrete Putty White Davies,16L
Megacryl Concrete Flat Latex White Davies,16L
Megacryl Concrete Top coat Davies,16L
Boysen Acrytex Primier 1705

Boysen Acrytex Cast 1711
Boysen Wallguard 5715
Boysen Acrytex Reducer 1750
Painting on Concrete (Special PaInt)

Keramifloor White with Hardener Davies
Keramifloor Reducer Davies
Keramifloor Top Coat Davies
Epoxy Tank Coating

Chugoku Epicon T-500 Gray Primer
Chugoku Epicon T-500 White Intermediate
Chugoku Epicon T-500 White Topcoat
Chugoku Epicon Thinner Reducer
SEALANT
Polyurethane Sealant Paintable, Bostik, 600ml/tube
Polyurethane Sealant / m3
Silicon Sealant Paintable, Silwell
WATERPROOFING
Greenseal 201 Flexible for Toilet
Greenseal 5000 P.U Liquid Membrane for Roofdeck
Bentonite Waterstop
4mm Torch Membrane 140 mils
Capillary Waterproofing Greenseal 200 Capillary
Asphalt Membrane Waterproofing 3mm sanded Terragum A 3mm
Polybond Waterproofing
Fluid Applied Cementitious Waterproofing
SPARK PVC Waterstop
Waterstop w/ Centerbulb-6” x 3/16” Corrugated fin type
Waterstop w/ Centerbulb-6” x 1/4” Corrugated fin type
Waterstop w/ Centerbulb-6” x 3/16” Dumbell type
Waterstop w/ Centerbulb-6” x 1/4” Dumbell type
PVC Waterstop 8"x1/4"thk 1 roll = 15.24m
Waterplug (Hyrdraulic Cement)
Metal Waterstop (Copper)
Waterproof Mortar
VAPOR BARRIER
Polyethylene Sheet 6mils (roll) 0.15mm thick
Polyethylene Sheet 6mils 0.15mm thick
Polyethylene Sheet 8mils 0.20mm thick
HDPE Liner, Smooth, 2.0mm thk 1 roll = 7m x 105m
Delivery Cost: HDPE Liner, Smooth, 2.0mm thk
HDPE Poly Lock
HDPE 2.5mm
HDPE 2mm thick, 1.2m x 100mm
High Density Polyethylene Sheet 2mm thick
Polythene Sheet t=0.25mm 0.25mm thick
JOINTS
RC Expansion Joint Filler (KORK-FILL) 10mm 3'x10' per sheet
Asphalt Cold Mix 25kgs/bag
Slip Bar d=22mm x 400mm
Steel Pipe d=25mm
Epoxy Paint Flooring

Megashield XSF 684/590 Surface Tolerant Gray
Megashield XTL549/570 Epoxy Finish Green
Thinner Epoxy GTA 220
FIRE PROOFING
Fire Proofing Material for structural steel
Fire Proofing Coating for structural steel
Calcium Silicate Board
Fire Proof Rock Wool with Metal Sheet Jacket
Fireproof Mortar 40kg/bar
Fireproof Cement
PIPES
PVC PIPES
PVC Pipe d=50mm x 3.0m
PVC Solvent 400cc
G.I. pipe
G.I. Pipe, 6" x 6m, Sch. 40 (Std.)
G.I. Pipe, 1-1/2" x 6m, Sch. 40 (Std.)
G.I. Pipe, 1-1/4" x 6m, Sch. 40 (Std.)
G.I. Pipe, 3/4" x 6m, Sch. 40 (Std.)
G.I. Pipe 1/2" x 6m, S-40, Standard
B.I. PIPES
B.I. Pipe 4" x 6m, S-40 Standard
100mmØ B.I. Pipe
B.I. Pipe 2" x 6m, S-40 Standard
STEEL PIPES
Galvanized Steel d=150mm x 6m
Aluminum Steel Piipe d=150mm x 6m
CAST-IRON PIPE
Cast Iron (Inside D=100mm) x 6m
WEBFORGE
Webforge Stair Treads
Bolts M10
STAINLESS STEEL PIPES
STAINLESS PIPES, 6", SS304 6'' x 20'
Seamless Sch 40 Type 304, 2''
Seamless Sch 40 Type 304, 1 1/2''
Seamless Sch 40 Type 304, 1''
RC PIPES
RCP Class A, 3000psi, 300mm x 1.0m
GEOTEXTILE
Geotextile Fabric Nonwoven 4mx140m/roll polyester, 200g/m2, Maccaferri MacTex Geotextile, MXL50
TILING WORKS
600x600 Homogenous Tiles (Mozaico)
600x600 Homogenous Tiles Luxurio by Mariwasa
300x300 Vitrified Unglazed tile Maskara white
300x300 Vitrified Glazed tile Romana white 12 x 12 by Mariwasa
Sikafloor 3 QuartsTop
Ceramic Unglazed Floor Tiles 20x20
Ceramic Floor Tiles 30x30
Delivery Cost: Ceramic Floor Tiles 30x30
Ceramic Glazed Wall Tiles 20x30
Delivery Cost: Ceramic Glazed Wall Tiles 15x15
Ceramic Tile Adhesive (ABC Brand), 25kg/bag
Ceramic Tile Grout (ABC Brand), 2kg/bag
Tile Adhesive (ABC Brand), 25kg/bag
Tile Grout (ABC Brand), 2kg/bag
Terrazzo Tiles Floor
PVC Tiles 3mm X 300 X 300
PVC Tiles Adhesive
Carpet Tiles 500x500x7mm
Carpet Tiles Adhesive
Tile Spacer
RAISED FLOOR
600mm x 600mm x 35mmthk panel, 100mm pedestal DCHX-HPL-FS800B panel
600mm x 600mm x 35mmthk panel, 600mm pedestal DCHX-HPL-FS800B panel
WALL BOARDS
Knauf 12mm thk Reg.Gypsum Board DOUBLE WALL on metal studs
Framing : STUDS ( Vertical ) - 102mm @ (16") 0.40m.o.c.
TRACKS ( Horizontal ) - 102mm @ Bottom, Top & 2.40 M.
Fasteners : Frames to Concrete : 1" conc. Nail @ 300mm.o.c.
Gypsum Plaster Board 12mm

Calcium Silicate Board 12mm
PVC Baseboard 100mm
Toilet Partition (Steel framed hollow PVC sheet panel)
Autoclaved Lightwieght Concrete (ALC) Board
Furring
Hanger Rod, 10mm
DOOR, HARDWARE, AND ACCESSORIES
44mm thk Metro Fire Rated Steel Door, Ga 18 G.I. Door panel
Insulation: Rockwool
Jamb: Ga 16 G.I. Double Rabbet Jamb (50mm x 150mm)
Finish: Epoxy Primer
Steel Door 2.1m x 1.0m Plain type UL Rated
Steel Door 2.1m x 0.9m (with glass prov.) Non-UL
Steel Door 2.1m x 0.7m with bottom louver UL Rated
Steel Door 2.4m x 1.2m with top&bottom louver Non-UL
Steel Door 2.4m x 0.9 with top&bottom louver Non-UL
Steel Door 3.0m x 2.0m with bottom louver Non-UL
Steel Door 2.1m x 0.8m with bottom louver UL Rated
Steel Louver Door 2.1m x 2.0m 44mm thk Metro Steel Fully Louver Door, Ga 18 G.I. Door panel
Motor Operated Roll-up Door, Ga 18 Galvanized Aluminum (Galvalume)
Motor Operated Door 4.5m x 3.0m Using SV 240 (1/3 hp) 400kgs motor
Motorized Sectional Doors
Includes:
Standard ribs, RAL9003, stucco finish panels
Vertical lift track
Cable safety device
Safety edge
3 windows
3000W x 4500H Using 220Volts, single phase power motor
Motor Operated Galvalum Roll-up Door w/ fiber glass insulation and GALV black cover plate
Motor Operated Galvalum Roll up Door, 3.0m x 4.5m Using 220Volts, single phase power motor
Steel Fixed Louver Window
using Galv Z louver blades (75/125), Glav mullion on Galv channel
Steel fixed louver, 1.0m L x 1.7m H frame (100/50)
Steel fixed louver, 1.0m L x 0.9m H frame (100/50)
Steel fixed louve, 4000mm (W) x 1200mm (H) frame (100/50)
DOOR HARWARE
Panic Device
Hager Butt Hinge (2BB)
Hager Butt Hinge (4BB)
Toyo Lever Lockset US26D
Toyo Cylindrical Deadbolt
Toyo Door Closer
Flushbolt
Stainless pull handle
Door Stopper
Aluminum Door
Paint on Steel
Sliding window w/ 6mm thk clear glass Powder coated frame

Fixed window w/ 6mm thk clear glass Powder coated frame
Awning window w/ 6mm thk clear glass Powder coated frame
6mm thk clear glass
Metal Flush door 0.9m x 2.1m plain type Using #18GI panel, 44mm thk with honeycomb insulation on #16 (97mm
Steel Fire Door 0.9m x 2.1m Using #18 panel, #16 jamb, 45mm thk door, GALV panel with honey
Delivery Cost: Steel Fire Door 0.9m x 2.1m
Toyo Butt Hinge 4-1/2"x4"x3.4mm painted with 2 ball bearing (2BB)
Toyo cylindrical knob Lockset SS Finish 70mm backset, UL listed,(F300SS) w ANSI striker plate
Toyo Door Closer (UL listed) Surface mounted door closer Silver Color
1.2m x 2.4m Steel Door GA 18 GI Panel GA 16 single rabet Jamb
PVC Single Leaf Door with bottom louver, 0.9x2.1 Toilet Door
Door Closer Yale 3025
Mortise Lever Lockset
Cylindrical Lever Lockset
Lockset
Cyindrical Knob Type Lockset
Dead Bolt
Flushbolt
Wooden Solid Panel Doors, 1000x2100, w/ 2"x5" wooden jamb
SCHLAGE AL50PD SATURN US26D Cylindrical Lockset
SCHLAGE B661P US26D DEADBOLT
HAGER 282D FLUSH BOLT
IVES DOOR STOPPE DOME TYPE FS436
HAGER 5300 ALUMINUM FINISH DOOR CLOSER SURFACE MOUNTED
Wooden Flush Door with frame
Steel Door
Steel Hanger Door
Aluminum Door
Fire Resistant Steel Door
Rolling Shutter (Manual)
Rolling Shutter (Motor Driven)
Roll Up door Motor Operated 3/4hp (7mW x 5mH)
Motor Operated Galvalum Roll Up Door (7mW x 5mH) Using 220vlots, single phase power motor
Delivery Cost: Motor Operated Galvalum Roll Up Door (7mW x 5mH)
Steel Window
Aluminum Window
Aluminum powder-coated frame fixed window w/ 6mm thk clear glass
Delivery Cost: Aluminum powder-coated frame fixed window w/ 6mm thk clear glass
Steel Louver
Aluminum Louver
Clear Glass 3.0mm
Figured Glass 4.0mm
Wired Glass 6.8mm
Venetian Blinds Horizontal
Electrical Sliding Gate (Steel) 4m x 2m
Truck Gate (Steel) 4m x 2m
Personal Gate (For Fence) 1.5m x 2m
METAL AND PLASTIC WORKS
Floor Drain
Brass floor drain 2''Ø JAMAN Products
Floor Drain d=6" JPI-127
Roof Drain
METMA Roof Drain d=4", M-250A
Metal Coping
Metal Lath
Light Gauge Steel Frame Backing .6mm x 76mm x 3m
Cast Iron Manhole, heavy-duty, seal type, d=600mm
Barbed Wire (165m/roll)
Galvanized Barbed Wire (6mm Dia.)
Hot Dipped Cyclone Wire 2" 7' x 10m (2.7mm) PVC Light Green
Hot Dipped Cyclone Wire 2"/m2 7' x 10m (2.7mm) PVC Light Green
Roof Ventilator
Screen Mesh Aluminum Finish 48" standard width x 100 linear feet
Stainless Insect Screen
Stainless Flat Bar 3mm x 1" 6m L
Stainless Angle Bar 3mm x 1" x 1" x 6m
Steel Gate
Gypsum Screw
MISCELLANEOUS
Galvanized Steel Sheet T=0.6mm
Welding Rod
Non-Shrink Grout
Lithium Silicate Finish Coat
Chemical Resistant Resin Lining (Vinylester)
Turfing / Sodding
Carabao Grass with 30mm Topsoil
Organic Fertilizer
Coco Coir Mix
Clay Lining
Sodium Bentonite (Clay Lining)
FOR PRICING
Brick roof
Delivery Cost: Brick roof
Sandwich Panel 75mm PUR 0.70mm/0.70mm x 1.056 x ls
Delivery Cost: Sandwich Panel 75mm PUR
Cladding for roof and facades type "sandwich" 100 mm
Corrugated Panel 0.70mm x 1.132m x ls
Delivery Cost: Corrugated Panel
Sandwich Panel 100mm PUR 0.60mm/0.60mm x 1.056m x ls
Delivery Cost: Sandwich Panel 100mm PUR
Isolation - Rockwool board type (60kg/m3) 3 Aluminum duct tape 50mmx41.15m Welded w
Delivery Cost: Isolation - Rockwool board type (60kg/m3) 30mmx 0.60mx1.2m
Acoustic tiles of mineral fiber (600 x 600 mm)
Anchor Bolt M20 - M24 x L1000, w/ nut & wasASTM A307 Grade A
Anchor Bolt M27 x L1000, w/ nut & washers ASTM A307 Grade A
Anchor Bolt M30 - M36 x L1000, w/ nut & wasASTM A307 Grade A
A. Bolt 20mm Ø x L600
Delivery Cost: Anchor Bolt
Pre-cast concrete kerbs, 17x28 cm section
Delivery Cost: Pre-cast concrete kerbs, 17x28 cm section
Precast concrete pit 63x63cm and 1m depth
Forged Iron Cover 63x63cm
Forged Iron Cover 1.1m Dia.
Cast iron metal cover 40 x 60 600mm x 600mm
Hollow Brick 1 ft thk
Hollow Brick 1/2 ft thk
Concrete block wall (40 x 20 x 20 cm)
Cyclone Net Fence and Door Supply and install
Glavanized double twisted diamond wire mesh
50 mm G.I. Pipe Sched 40 (Galvanized)
Delivery Cost: Cyclone Net Fence and Door
PPGL Gutter 0.70mm x 1.22m x 2.4m, blind rivet, silicon sealant rubber, GI wire
PPGL 0.70mm x 1.22m x 2.4m, blind rivet, silicon sealant rubber
Galvanized diameter 150 mm
Downspout Holder
Steel galvanized platforms (Grating)
Delivery Cost: Steel galvanized platforms (Grating)
PVC diameter 150 mm
PVC diameter 75 mm
PVC diameter 110 mm
PVC diameter 160 mm
PVC diameter 200 mm
PVC diameter 250 mm
PVC diameter 350 mm
Diam. 75 mm HDPE pipe
Diam. 300 mm RCP
Diam. 400 mm RCP
Diam. 600 mm RCP
Warning Tape per roll 1 roll = 300m
Warning Tape per meter
35.19
Delivery Charge
PHP (VAT Other Testing
Factor Total SUPPLIER
Exclusive) Charges Cost
40.00 0.00 1.00 40.00 Coastal Shell

50.85 0.00 1.06 54.00 Coastal Shell
133.93 0.00 1.06 142.00 Coastal Shell
0.00
50.00 1.00 50.00
50.00 1.00 50.00
0.00
0.00
0.00
550.00 1.00 550.00 BMR Aggregates

1,200.00 1.00 1,200.00 Rock Gold
1,200.00 1.00 1,200.00 Rock Gold
910.00 1.00 910.00
857.14 1.00 857.00 Wil-co builders
1,026.79 1.00 1,027.00 Filcav
785.71 1.00 786.00 Wil-co builders
758.93 1.10 835.00 CDSS
598.21 1.00 598.00 CDSS
1.06 0.00
290.00 20.00 1.00 310.00 A. Macalindong
240.00 1.00 240.00 Wil-Co buildewrs
210.00 1.00 210.00 Macalima
382.35 1.00 382.00 Filcav
767.86 1.06 814.00 Monthly U/C Update 02-22-13
115.18 5.76 1.30 157.00 Monthly U/C Update 02-22-13
3,200.00 1.00 3,200.00
805.00 24.15 1.00 829.00 Philmetal

953.00 28.59 1.00 982.00 Philmetal
987.50 29.33 1.00 1,017.00 Philmetal
959.82 28.51 1.00 988.00 Philmetal
Philmetal
1,026.79 30.50 1.00 1,057.00 Philmetal
856.25 32.22 1.00 888.00 DN Steel

942.86 35.48 1.00 978.00 DN Steel
913.39 34.37 1.00 948.00 DN Steel
566.07 21.30 1.00 587.00 DN Steel
823.21 30.98 1.00 854.00 DN Steel
1,875.00 70.56 1.00 1,946.00 DN Steel
834.31 31.40 1.00 866.00 DN Steel
937.50 35.28 1.00 973.00 DN Steel
3,100.00 1.00 3,100.00

3,800.00 1.00 3,800.00 Citicon
3,200.00 1.00 3,200.00 Holcim
3,350.00 1.00 3,350.00 Holcim
3,600.00 1.00 3,600.00 Holcim
3,750.00 1.00 3,750.00 Holcim
1.10 0.00 Monthly U/C Update 02-22-13
3,178.57 1.10 3,496.00 Monthly U/C Update 02-22-13
4,200.00 1.00 4,200.00
4,200.00 250.00 1.00 4,450.00 TEN-FOUR
4,285.71 1.00 4,286.00
4,600.00 1.10 5,060.00 TEN-FOUR
5,410.71 1.10 5,952.00 Kratos Triumph
5,640.00 1.00 5,640.00 June-13
5,650.00 1.00 5,650.00 June-13
3,500.00 1.06 3,710.00 Estimated per cu.m.
140.00 1.10 154.00 Estimated per cu.m.
70.00 1.10 77.00 Estimated per cu.m.
1.10 0.00
250.00 1.00 250.00
220 11.00 1.1 254
1.10 0.00
1.10 0.00
2,300.00 115.00 1.50 3,623.00

1.10 0.00
4,300.00 1.20 5,160.00
12,000.00 1.10 13,200.00
1.10 0.00
1.10 0.00
1.10 0.00
1.10 0.00
1,000.00 1.00 1,000.00 assumed
25.67 1.00 1.00 27.00 Quality Star

24.33 1.00 1.00 25.00 Quality Star
27.90 1.00 1.00 29.00 Quality Star
27.01 1.00 1.00 28.00 Quality Star
32.81 1.00 1.00 34.00 Quality Star
1.06 0.00
1.06 0.00
1.06 0.00
267.86 1.06 284.00 New Moor
357.14 1.06 379.00 New Moor
1.06 0.00
1.06 0.00
4,464.29 1.06 4,732.00
1,227.68 1.06 1,301.00 RC New Chemical
830.36 1.06 880.00 New Moor
1.06 0.00
28.00 1.06 30.00
35.00 1.75 1.50 55.00
1.06 0.00
34.82 1.06 37.00
27.00 6.00 1.00 33.00 Capitol Steel

4.00 1.00 4.00 Capitol Steel
27,000.00 6,000.00 1.02 33,660.00 Monthly U/C Update 02-22-13
29.52 2.00 1.05 33.10 Steel Asia
1.00 1.00 1.00 Capitol Steel
26,000.00 1.00 26,000.00
87.96 4.40 1.00 92.00 Super Sonic
157.41 7.87 1.00 165.00 Super Sonic
482.14 1.15 554.00
80,897.60 1.06 85,751.00
35,190.00 1.06 37,301.00
1,246.07 1.10 1,371.00

766.50 1.25 958.00 Architecks
383.25 1.25 479.00 Architecks
72.10 1.05 76.00 Zamir

22.19 1.05 23.00 Zamir
25.00 1.05 26.00 Zamir
12.50 1.05 13.00 Zamir
75.00 1.05 79.00 Zamir
540.00 1.05 567.00

680.00 1.05 714.00
200.00 1.05 210.00
8,000.00 1.00 8,000.00

8.00 1.00 8.00
446.43 1.00 446.00 KIV Leister
330.00 1.00 330.00
304.00 1.00 304.00
360.00 1.00 360.00
10,268.44 1.30 13,349.00
45.00 1.00 45.00
12.00 1.00 12.00
25.00 5.00 1.00 30.00
4,000.00 1.00 4,000.00
8,500.00 1.00 8,500.00
0.00
0.00



0.00
32.08 1.06 34.00


0.00
0.00
0.00
0.00
0.00
30.00 1.00 30.00
0.00
0.00
0.00
0.00
205.00 1.06 217.00
68.20 1.06 72.00
0.00
4,200.00 1.00 4,200.00
0.00
2,275.00 1.00 2,275.00
5,900.00 1.00 5,900.00
8,999.00 1.00 8,999.00
0.00
3,620.00 1.10 3,982.00 Ishida
4,160.00 1.10 4,576.00
3,571.43 1.10 3,929.00
1,008.93 1.10 1,110.00
187.50 1.10 206.00
1,540.18 1.10 1,694.00
513.39 25.67 1.10 593.00
6,607.14 1.10 7,268.00
3,616.07 1.10 3,978.00
18.75 1.10 21.00
1.10 0.00
27,072.00 1.10 29,779.00
47.66 1.06 51.00
0.00
650.00 1.06 689.00
1,232.14 1.00 1,232.00
1,205.36 1.06 1,278.00 Igros Mktg
144.00 1.06 153.00
38.00 1.00 38.00
1.06 0.00
824.53 1.50 1,237.00 Dwight Steel
264.00 1.00 264.00 Dwight Steel
233.61 1.50 350.00 Dwight Steel
304.92 1.50 457.00 Dwight Steel
319.67 1.50 480.00 Dwight Steel
1,434.43 1.10 1,578.00 JRC
100.00 1.10 110.00 Thermac
1,562.00 1.06 1,656.00
696.43 1.06 738.00
2,800.00 1.06 2,968.00 Ultra Insulated Panel System Corp.
2,800.00 1.06 2,968.00 Ultra Insulated Panel System Corp.
678.57 1.06 719.00
714.29 1.20 857.00
1,285.04 1.10 1,414.00
848.22 1.10 933.00
937.20 1.10 1,031.00
1,077.78 1.10 1,186.00
0.00
837.50 1.06 888.00 Thermac Insulation
493.00 98.60 1.00 592.00 World Home Depot

959.11 Err:509 1.00 Err:509 World Home Depot
338.84 33.88 1.00 373.00 World Home Depot
298.25 29.83 1.00 328.00 World Home Depot
475.00 1.00 475.00
659.72 1.25 825.00
2,160.00 1.10 2,376.00
216.00 1.10 238.00
216.00 1.00 216.00
550.00 1.10 605.00

900.00 1.10 990.00
0.00
900.00 1.00 900.00 Transcend Polished

0.00
466.07 1.10 513.00
1,772.32 1.10 1,950.00
535.71 1.10 589.00
1.10 0.00
650.00 1.05 683.00 Davies
650.00 1.05 683.00 Davies
360.00 1.05 378.00 Davies
440.00 1.10 484.00

550.00 1.10 605.00
500.00 25.00 1.05 551.00

1,075.00 53.75 1.05 1,185.00
870.00 43.50 1.05 959.00
915.00 45.75 1.05 1,009.00
480.00 24.00 1.05 529.00
790.00 79.00 1.10 956.00

1,245.00 124.50 1.10 1,506.00
480.00 48.00 1.10 581.00
1,200.00 1.05 1,260.00 Davies

1,800.00 1.05 1,890.00 Davies
480.00 1.05 504.00 Davies
600.00 1.05 630.00 Davies
414.00 1.10 455.00

578.00 1.10 636.00
499.00 1.10 549.00
885.00 1.10 974.00
1,718.00 1.10 1,890.00
1,010.00 1.10 1,111.00
1,914.00 1.10 2,105.00
2,490.00 1.10 2,739.00
785.00 39.25 1.05 865.00

460.00 23.00 1.05 507.00
750.00 37.50 1.05 827.00
405.00 20.25 1.05 447.00
1,480.00 1.10 1,628.00

600.00 1.10 660.00
1,450.00 1.10 1,595.00
1,200.00 1.10 1,320.00

1,200.00 1.10 1,320.00
1,200.00 1.10 1,320.00
440.00 1.10 484.00
276.79 1.06 293.00 DMCI

461,309.52 1.15 530,506.00 DMCI
116.07 1.06 123.00 DMCI
420.00 1.00 420.00 Integra Waterproofing Services

491.67 1.06 521.00 Jhensen Mktg
850.00 1.06 901.00 King Fisher Construction Services
1.06 0.00
350.00 1.00 350.00 Sparkton

460.00 1.00 460.00 Sparkton
350.00 1.00 350.00 Sparkton
470.00 1.00 470.00 Sparkton
8,150.34 1.06 8,639.00
1.06 0.00
1.06 0.00
1.06 0.00
8,714.00 1.10 9,585.00

0.00
150.00 1.06 159.00 RC New Chemical
306,348.00 1.00 306,348.00 KIV
30,634.80 1.06 32,473.00 KIV
1,406.00 2.00 2,812.00
375.00 18.75 2.00 788.00
685.73 1.10 754.00
375.00 18.75 1.50 591.00
60.00 3.00 1.05 66.00
3,100.00 1.06 3,286.00 RC New Chemical

3,300.00 165.00 1.06 3,673.00 RC New Chemical
4,200.00 1.06 4,452.00 RC New Chemical
5,300.00 1.06 5,618.00 RC New Chemical
2,357.15 1.06 2,499.00
41.97 1.06 44.00
633.93 1.06 672.00
397.32 1.00 397.00 MegaPaint

415.18 1.00 415.00 MegaPaint
187.50 1.00 188.00 MegaPaint
0.00
0.00
1.10 0.00
760.00 1.10 836.00 Igros Marketing Corp.
350.00 1.10 385.00
1.10 0.00
0.00
210.00 1.10 231.00
600.00 1.10 660.00
1,285.00 1.10 1,414.00
1,970.00 1.10 2,167.00
209.82 1.10 231.00
0.00
8,428.57 1.00 8,429.00 Grand Duhaco
2,420.00 1.10 2,662.00 Grand Duhaco
1,800.00 1.10 1,980.00 Grand Duhaco
1,560.00 1.10 1,716.00 Grand Duhaco
1,175.00 1.10 1,293.00 Grand Duhaco
760.00 1.10 836.00 Grand Duhaco
595.00 1.10 655.00 Grand Duhaco
0.00
0.00
0.00
5,750.00 1.10 6,325.00 Grand Duhaco
958.33 1.10 1,054.00 Grand Duhaco
2,020.00 1.00 2,020.00 Grand Duhaco
0.00
0.00
14,460.00 1.10 15,906.00
12,291.00 1.10 13,520.00
0.00
5,470.00 1.10 6,017.00
14,500.00 1.10 15,950.00
27,120.00 1.10 29,832.00
???? #VALUE!
20.00 1.00 20.00
25,500.00 1.00 25,500.00 GRAND DUHACO

13,861.61 1.00 13,862.00 Egie
8,390.00 1.00 8,390.00 Egie
7,775.00 1.00 7,775.00 Egie
0.00
387.50 1.06 411.00
630.36 1.06 668.00
921.43 1.06 977.00
1,412.50 1.06 1,497.00
1,941.07 1.06 2,058.00
2,658.04 1.06 2,818.00
3,286.61 1.06 3,484.00
4,464.29 1.06 4,732.00
5,022.32 1.06 5,324.00
7,323.21 1.06 7,763.00
0.00
0.00
24,750.00 1.06 26,235.00 Maccaferri

0.00
308.04 1.00 308.00 Mozaico

240.00 1.00 240.00 Center Point Builders
1,473.00 1.06 1,561.00
16.96 1.06 18.00 New Moor
37.15 1.20 45.00 Eurotiles
3.72 1.20 4.00 Eurotiles
30.36 1.52 1.30 41.00 New Moor
18.58 1.30 24.00 New Moor
1.86 1.30 2.00 New Moor
37.15 1.06 39.00 Eurotiles
334.82 16.74 1.06 373.00 New Moor
84.82 4.24 1.06 94.00 New Moor
334.82 16.74 1.06 373.00 New Moor
84.82 4.24 1.06 94.00 New Moor
145.00 1.06 154.00
38.51 1.10 42.00
619.91 1.10 682.00
850.00 1.10 935.00
790.00 1.10 869.00
1.50 1.06 2.00
2,436.13 1.10 2,680.00 Design International

2,897.95 1.10 3,188.00 Design International
0.00
548.68 54.87 1.00 604.00 World Home Depot
650.00 32.50 1.20 819.00 Zamir

550.00 1.10 605.00 Igros Marketing
85.00 1.06 90.00
4,087.16 1.06 4,332.00 GCK International
1,250.00 1.06 1,325.00
102.68 1.05 108.00
111.61 1.05 117.00
11,250.00 1.00 11,250.00 Metrotech

10,000.00 1.00 10,000.00 Metrotech
22,550.00 1.00 22,550.00 Metrotech
22,450.00 1.00 22,450.00 Metrotech
19,350.00 1.00 19,350.00 Metrotech
11,500.00 1.00 11,500.00 Metrotech
23,000.00 1.00 23,000.00 Metrotech
10,450.00 1.00 10,450.00 Metrotech
11,050.00 1.00 11,050.00 Metrotech
15,350.00 1.00 15,350.00 Metrotech
61,700.00 1.00 61,700.00 Metrotech
76,550.00 1.00 76,550.00 Metrotech
82,500.00 1.00 82,500.00 Metrotech
121,360.00 5,461.20 1.00 126,821.00 LEC Steel
121,360.00 5,461.20 1.00 126,821.00 LEC Steel

161,100.00 7,249.50 1.00 168,350.00 LEC Steel
171,600.00 7,722.00 1.00 179,322.00 LEC Steel
4,435.00 341.50 1.00 4,776.00 LEC Steel
2,590.00 199.43 1.00 2,789.00 LEC Steel
12,660.00 974.82 1.00 13,635.00 LEC Steel
15,000.00 1.00 15,000.00 LEC Steel

625.00 1.00 625.00 LEC Steel
1,000.00 1.00 1,000.00 LEC Steel
2,700.00 1.00 2,700.00 LEC Steel
1,100.00 1.00 1,100.00 LEC Steel
3,500.00 1.00 3,500.00 LEC Steel
1,500.00 1.00 1,500.00 LEC Steel
800.00 1.00 800.00 LEC Steel
400.00 1.00 400.00 LEC Steel
6,502.50 1.10 7,153.00 Jemrico
300.00 1.00 300.00 Davies
5,300.00 1.00 5,300.00 Society Glass

5,785.00 1.00 5,785.00 Society Glass
14,587.00 1.00 14,587.00 Society Glass
7,800.00 1.00 7,800.00 El Concar
8,775.00 7,446.43 1.00 16,221.00 Diatech

9,850.00 1.00 9,850.00 LEC Steel
7,446.43 8,371.43 1.00 15,818.00 LEC Steel
160.00 1.10 176.00 LEC Steel
950.00 1.10 1,045.00 LEC Steel
1,650.00 1.10 1,815.00 LEC Steel
15,000.00 5,000.00 1.10 22,000.00 Metrotech
0.00
2,678.57 1.06 2,839.00 Metrotech
12,500.00 1.06 13,250.00 Kenwa/Imported
3,000.00 1.10 3,300.00
3,000.00 1.10 3,300.00
0.00
0.00
0.00
9,730.00 973.00 1.50 16,055.00
6,830.00 683.00 1.00 7,513.00 Metrotech
4,642.86 232.14 1.10 5,363.00 Metrotech
1,250.00 62.50 1.10 1,444.00 Metrotech
446.43 22.32 1.10 516.00 Metrotech
4,910.71 491.07 1.10 5,942.00 Metrotech
2,021.16 1.10 2,223.00 Jemrico
4,682.54 1.10 5,151.00 Metrotech
7,492.05 1.10 8,241.00
6,502.50 1.10 7,153.00 Jemrico
8,597.88 1.10 9,458.00 Jemrico
4,133.00 1.10 4,546.00 Jemrico
5,166.25 1.10 5,683.00 Jemrico
180,000.00 1.05 189,000.00 Diatech
158,600.00 1.05 166,530.00 LEC Steel
56,000.00 1.05 58,800.00 LEC Steel
4,742.86 1.10 5,217.00 Jemrico
4,835.98 1.10 5,320.00 Jemrico
12500 1.05 13125 El Concar
1,250.00 1.05 1,313.00 El Concar
3,703.70 1.10 4,074.00 Jemrico
6,285.71 1.10 6,914.00 Jemrico
120.00 1.10 132.00 Jemrico
172.00 1.10 189.00 Jemrico
1,030.00 1.10 1,133.00 Jemrico
135.00 1.10 149.00 Luther Marketing
58,035.71 1.10 63,839.00
31,250.00 1.10 34,375.00
22,321.43 1.10 24,554.00
1.10 0.00
980.00 1.10 1,078.00 Jaman Products Inc.
1,741.07 1.10 1,915.00
1.10 0.00
1,800.67 1.10 1,981.00
1.10 0.00
1.10 0.00
150.00 1.10 165.00
15,625.00 1.10 17,188.00 Jaman Products Inc.
4,015.00 200.75 1.20 5,059.00
25.00 2.50 1.20 33.00 OJV
2,940.00 1.05 3,087.00
140.00 1.05 147.00
1.10 0.00
133.33 1.05 140.00 Jemrico
700.00 1.00 700.00 Diatech
133.33 1.10 147.00 Grand Duhaco
1,500.00 1.00 1,500.00 Grand Duhaco
27,565.18 1.10 30,322.00 Jemrico
1.00 1.00 1.00
46.00 2.30 1.10 53.00

160.51 1.20 193.00
550.00 300.00 1.10 935.00
3,740.00 1.06 3,964.00
1.10 0.00
0.00
43.50 1.10 48.00

13.35 1.10 15.00
284.00 1.10 312.00
27.60 1.10 30.00
2,000.00 1.10 2,200.00

100.00 1.10 110.00
7,581.37 1.03 7,809.00 Philmetal
758.14 1.03 781.00 Philmetal
2,800.00 140.00 1.10 3,234.00
1,142.00 1.03 1,176.00 Philmetal
114.20 1.03 118.00 Philmetal
9,624.58 1.03 9,913.00 Philmetal
962.46 1.03 991.00 Philmetal
1,301.95 1.05 1,367.00 Philmetal
130.19 1.03 134.00 Philmetal
0.00 1.10 0.00
900.00 1.05 945.00 OJV
1,250.00 1.05 1,313.00 OJV
1,400.00 1.05 1,470.00 OJV
183.04 1.10 201.00
60.00 1.00 60.00
1,150.00 1.05 1,208.00 Estimated per m
115.00 1.05 121.00 Estimated per m
15,000.00 1.05 15,750.00 Estimated per unit
4,500.00 1.05 4,725.00
4,500.00 1.05 4,725.00
2,000.00 1.05 2,100.00
10,500.00 1.05 11,025.00
18,000.00 1.05 18,900.00 Jaman products Inc.
50.00 2.50 1.05 55.00
25.00 1.25 1.05 28.00
35.00 1.75 1.05 39.00
4,575.00 1.00 4,575.00 OJV
610.00 1.05 641.00
416.67 1.05 438.00 OJV
150,000.00 1.00 150,000.00 OJV
1,072.59 53.63 1.03 1,160.00 Philmetal
1,072.59 53.63 1.03 1,160.00 Philmetal
1,000.00 1.10 1,100.00
200.00 1.10 220.00
10,500.00 1.00 10,500.00
1,050.00 1.00 1,050.00
500.00 1.10 550.00
150.00 1.10 165.00
250.00 1.10 275.00
600.00 1.10 660.00
750.00 1.10 825.00
850.00 1.10 935.00
1,000.00 1.10 1,100.00
389.79 1.50 585.00
1,100.00 1.10 1,210.00
2,200.00 1.10 2,420.00
3,250.00 1.10 3,575.00
4,500.00 1.10 4,950.00
6,500.00 1.10 7,150.00
387.50 38.75 1.10 469.00
630.00 63.00 1.10 762.00
921.00 92.10 1.10 1,114.00
1,700.00 1.10 1,870.00
5.67 1.10 6.00
1.10 0.00
DATE UNIT
liter
liter
liter
kg
kg
kg
roll
liter
6-Jun-17 m3
17-Feb-16 m3
17-Feb-16 m3
10-Feb-16 m3
3-Nov-16 m3
10-Nov-16
3-Nov-16 m3
3-Nov-16 m3
3-Nov-16 m3
m3
11-Nov-16 m3
11-Nov-16
11-Nov-16
10-Nov-16
m3
m2
m3
gal.
27-Jun-16 m2
27-Jun-16 m2
27-Jun-16 m2
27-Jun-16 m2
27-Jun-16 m2
27-Jun-16 m2
22-Jun-16 lm
22-Jun-16 lm
22-Jun-16 lm
22-Jun-16 lm
22-Jun-16 lm
27-Jun-16 lm
22-Jun-16 lm
22-Jun-16 lm
20-Jun-16 m3
21-Feb-17 m3
21-Feb-17 m3
21-Feb-17 m3
21-Feb-17 m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m3
bag
bag
bag
bag
ton
kg
m2
mt
drum
m2
17-Jun-16 pc
17-Jun-16 pc
17-Jun-16 pc
17-Jun-16 pc
17-Jun-16 pc
pc
pc
pc
pc
liters
m2
m2
bag
bag
pail
bag
sht
pc
kg
kg
ton
30-May-17 kg
10-Feb-16 kg
ton
14-Sep-16 m2
14-Sep-16 m2
sheet
ton
ton
sq.m.
sq.m.
sq.m.
pcs
pcs
pcs
pcs
pcs
gal
bag
roll
ton
kg
16-Aug-16 m2
m2
m2
m2
sq.m.
kg
kg
kg
pc
m2
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
pc
kg
kg
kg
kg
pc
pc
pcs
pc
pc
pc
m2
m2
roll
pc
pc
pc
m
pc
pc
pc
pc
pc
kg
sheet
sheet
sheet
sheet
liter
bd.ft
m2
24-Jun-16 m2
24-Jun-16 m2
24-Jun-16 lm
24-Jun-16 lm
24-Jun-16 lm
29-Aug-14 lm
1-Jan-14 m2
sheet
m2
nel System Corp. m2
nel System Corp.
m2
m2
m2
sheet
sheet
bd
7-Jun-16 m2
7-Jun-16 m2
7-Jun-16 m2
7-Jun-16 m2
pc
m2
m2
m2
3.65m
pcs
pcs
m2
23-Aug-16 m2
gal
pail
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
pail
pail
pail
pail
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
gal
tube
m3
tube
27-Jun-16 m2
27-Jun-16 m2
18-Feb-16 lm
18-Feb-16 m2
18-Feb-16 m2
m2
ruction Services m2
m2
18-Feb-16 lm
18-Feb-16 lm
18-Feb-16 lm
18-Feb-16 lm
liter
roll
kg
kg
roll
roll
m
m2
kg
m2
m2
sht
sht
sht
sht
bag
pc
8-Aug-17 lit
8-Aug-17 lit
8-Aug-17 lit
m2
m2
m2
m2
bags
m
m
m
m
can
16-Jun-16 lghts
19-Oct-11 lghts
19-Oct-11 lghts
19-Oct-11 lghts
19-Oct-11 lghts
19-Oct-11 lghts
19-Oct-11 lghts
m
1-Mar-12 lghts
1-Mar-12 lm
1-Mar-12 lghts
m
m
m
7-Jul-16
19-Apr-16
19-Apr-16
19-Apr-16
roll
pc
20-Jun-16 pc
20-Jun-16 pc
20-Jun-16 pc
pc
pc
pc
pc
pc
pc
pc
pc
bag
bag
bag
bag
pc
gal
m2
gal
pc
m2
m2
lm
m2
pc
pc
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
20-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
27-Jun-16 set
m2
m2
m2
m2
m2
m2
set
set
set
set
set
set
set
set
set
set
set
set
set
set
set
set
set
m2
m2
m2
m2
m2
m2
m2
set
set
set
m2
m2
m2
m2
m2
m2
m2
m2
m2
sq.ft
nos
nos
20-Feb-16 nos
roll
roll
29-Dec-12 m2
12-Jul-16 m2
25-Jul-13 lght
25-Jul-13 lght
kg
kg
bag
gal
m2
m2
m2
kg
m2
m2
m2
m2
m2
m2
m2
m
m
m2
m2
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
pc
lm
m2
m
m
m
m
m
pc
sq.m.
sq.m.
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
roll
m
m
Manpower Reference Cost
Taganito Nickel Hydrometallurgical Project
Minimum Wage = 500.00 NCR as of August 2015

OVERTIM
E MONTHLY RATE
DAILY
BASIC DAILY PROVISIO TOTAL DAILY
ITEM TRADE ALLOWAN
RATE N (hrs) RATE (314/12)
CE
2 26.1667
Field Staff & Supervision
1.00 Foreman 625.00 50.00 203.13 878.13 22,977.60
2.00 Leadman 600.00 50.00 195.00 845.00 22,110.83
3.00 Mason 530.00 172.25 702.25 18,375.54
4.00 Carpenter 530.00 172.25 702.25 18,375.54
5.00 Steelman 530.00 172.25 702.25 18,375.54
6.00 Welder 530.00 172.25 702.25 18,375.54
7.00 Mechanic 550.00 178.75 728.75 19,068.96
8.00 Rigger 530.00 172.25 702.25 18,375.54
9.00 Spotter 500.00 162.50 662.50 17,335.42
### Light Equipment Operat 542.00 176.15 718.15 18,791.59
### Heavy Equipment Opera 562.00 182.65 744.65 19,485.01
### Electrician 550.00 178.75 728.75 19,068.96
### Skilled (Helper) 510.00 165.75 675.75 17,682.13
### Unskilled (Helper) 500.00 162.50 662.50 17,335.42
### Painter 530.00 172.25 702.25 18,375.54
### Survey Aide 500.00 162.50 662.50 17,335.42
### Material Handling Worke 500.00 162.50 662.50 17,335.42
### Warehouseman 500.00 162.50 662.50 17,335.42
### Security Guard 764.00 248.30 1,012.30 26,488.52
### Instrumentman 510.00 165.75 675.75 17,682.13
### QC Aide 510.00 165.75 675.75 17,682.13
Management Staff
1.00 Project Manager 3,000.00 150.00 3,150.00 82,425.00
2.00 Construction Manager 3,000.00 150.00 3,150.00 82,425.00
3.00 Site Manager 2,292.99 150.00 2,442.99 63,924.91
4.00 Civil Manager 1,528.66 150.00 1,678.66 43,924.94
5.00 Eng'g Manager 1,528.66 150.00 1,678.66 43,924.94
6.00 Buidling Manager 1,528.66 150.00 1,678.66 43,924.94
7.00 Safety Manager 1,528.66 150.00 1,678.66 43,924.94
8.00 Equipment Manager 1,528.66 150.00 1,678.66 43,924.94
8.00 QC Manager 1,528.66 150.00 1,678.66 43,924.94
9.00 Admin Manager 1,528.66 150.00 1,678.66 43,924.94
### Civil Engineer 573.25 150.00 186.31 909.56 23,800.06
### Buidling Engineer 573.25 150.00 186.31 909.56 23,800.06
### Safety Engineer 573.25 150.00 186.31 909.56 23,800.06
### QC Engineer 573.25 150.00 186.31 909.56 23,800.06
### Chief Surveyor 965.00 150.00 313.63 1,428.63 37,382.35
### Surveyor 573.25 150.00 186.31 909.56 23,800.06
### Cost Engineer 573.25 150.00 186.31 909.56 23,800.06
### Office Engineer 573.25 150.00 186.31 909.56 23,800.06
### CAD Operator 458.60 150.00 149.05 757.65 19,825.04
### Supervisor 458.60 150.00 149.05 757.65 19,825.04
### Site Accountant 458.60 150.00 149.05 757.65 19,825.04
### Accounting Clerk 382.16 150.00 124.20 656.36 17,174.81
### Nurse 458.60 150.00 149.05 757.65 19,825.04
### Service Driver 400.00 150.00 130.00 680.00 17,793.33
### Purchaser 458.60 50.00 149.05 657.65 17,208.38
### Secretary 382.16 50.00 124.20 556.36 14,558.14
### Utility 238.00 50.00 77.35 365.35 9,559.99
SSS CONTRIBUTION - 2007

Monthly Salary Base Employer Employee
0 0 0.00 0.00
1,000 1,000 80.70 33.30
1,250 1,500 116.00 50.00
1,750 2,000 151.30 66.70
2,250 2,500 186.70 83.30
2,750 3,000 222.00 100.00
3,250 3,500 257.30 116.70
3,750 4,000 292.70 133.30
4,250 4,500 328.00 150.00
4,750 5,000 363.30 166.70
5,250 5,500 398.70 183.30
5,750 6,000 434.00 200.00
6,250 6,500 469.30 216.70
6,750 7,000 504.70 233.30
7,250 7,500 540.00 250.00
7,750 8,000 575.30 266.70
8,250 8,500 610.70 283.30
8,750 9,000 646.00 300.00
9,250 9,500 681.30 316.70
9,750 10,000 716.70 333.30
10,250 10,500 752.00 350.00
10,750 11,000 787.30 366.70
11,250 11,500 822.70 383.30
11,750 12,000 858.00 400.00
12,250 12,500 893.30 416.70
12,750 13,000 928.70 433.30
13,250 13,500 964.00 450.00
13,750 14,000 999.30 466.70
14,250 14,500 1,034.70 483.30
14,750 15,000 1,090.00 500.00
Adjustments VAT EscalationContingency Maintenance Profit
0.00% 0.00% 0.00% 0.00% 0.00%
x + + + x
EMPLOYER CONTRIBUTION
SL (5d/yr) TOTAL NET DAILY

SSS HDMF PHILHEALTH
(5/12) 13th MONTH MONTHLY RATE RATE
0.4167 Table 100.00 Table
365.89 1,914.80 1,090.00 100.00 275.00 26,723.29 1,021.27

352.08 1,842.57 1,090.00 100.00 275.00 25,770.49 984.86
292.60 1,531.30 1,090.00 100.00 225.00 21,614.44 826.03
292.60 1,531.30 1,090.00 100.00 225.00 21,614.44 826.03
292.60 1,531.30 1,090.00 100.00 225.00 21,614.44 826.03
292.60 1,531.30 1,090.00 100.00 225.00 21,614.44 826.03
303.65 1,589.08 1,090.00 100.00 237.50 22,389.18 855.64
292.60 1,531.30 1,090.00 100.00 225.00 21,614.44 826.03
276.04 1,444.62 1,090.00 100.00 212.50 20,458.58 781.86
299.23 1,565.97 1,090.00 100.00 225.00 22,071.79 843.51
310.27 1,623.75 1,090.00 100.00 237.50 22,846.53 873.12
303.65 1,589.08 1,090.00 100.00 237.50 22,389.18 855.64
281.56 1,473.51 1,090.00 100.00 212.50 20,839.70 796.42
276.04 1,444.62 1,090.00 100.00 212.50 20,458.58 781.86
292.60 1,531.30 1,090.00 100.00 225.00 21,614.44 826.03
276.04 1,444.62 1,090.00 100.00 212.50 20,458.58 781.86
276.04 1,444.62 1,090.00 100.00 212.50 20,458.58 781.86
276.04 1,444.62 1,090.00 100.00 212.50 20,458.58 781.86
421.79 2,207.38 1,090.00 100.00 325.00 30,632.68 1,170.68
281.56 1,473.51 1,090.00 100.00 212.50 20,839.70 796.42
281.56 1,473.51 1,090.00 100.00 212.50 20,839.70 796.42
1,312.50 6,868.75 964.00 100.00 337.50 92,007.75 3,516.22

1,312.50 6,868.75 964.00 100.00 337.50 92,007.75 3,516.22
1,017.91 5,327.08 964.00 100.00 337.50 71,671.39 2,739.03
699.44 3,660.41 964.00 100.00 337.50 49,686.29 1,898.84
699.44 3,660.41 964.00 100.00 337.50 49,686.29 1,898.84
699.44 3,660.41 964.00 100.00 337.50 49,686.29 1,898.84
699.44 3,660.41 964.00 100.00 337.50 49,686.29 1,898.84
699.44 3,660.41 964.00 100.00 337.50 49,686.29 1,898.84
699.44 3,660.41 964.00 100.00 337.50 49,686.29 1,898.84
699.44 3,660.41 964.00 100.00 337.50 49,686.29 1,898.84
378.98 1,983.34 964.00 100.00 287.50 27,513.87 1,051.49
378.98 1,983.34 964.00 100.00 287.50 27,513.87 1,051.49
378.98 1,983.34 964.00 100.00 287.50 27,513.87 1,051.49
378.98 1,983.34 964.00 100.00 287.50 27,513.87 1,051.49
595.26 3,115.20 964.00 100.00 337.50 42,494.31 1,623.99
378.98 1,983.34 964.00 100.00 287.50 27,513.87 1,051.49
378.98 1,983.34 964.00 100.00 287.50 27,513.87 1,051.49
378.98 1,983.34 964.00 100.00 287.50 27,513.87 1,051.49
315.69 1,652.09 964.00 100.00 237.50 23,094.32 882.59
315.69 1,652.09 964.00 100.00 237.50 23,094.32 882.59
315.69 1,652.09 964.00 100.00 237.50 23,094.32 882.59
273.48 1,431.23 964.00 100.00 212.50 20,156.02 770.29
315.69 1,652.09 964.00 100.00 237.50 23,094.32 882.59
283.33 1,482.78 964.00 100.00 212.50 20,835.94 796.28
274.02 1,434.03 964.00 100.00 212.50 20,192.93 771.70
231.82 1,213.18 964.00 100.00 175.00 17,242.13 658.94
152.23 796.67 681.30 100.00 112.50 11,402.69 435.77
PHILHEALTH CONTRIBUTION - 2007

Monthly Salary Base Employer Employee
0 4,000 50.00 50.00
5,000 5,000 62.50 62.50
6,000 6,000 75.00 75.00
7,000 7,000 87.50 87.50
8,000 8,000 100.00 100.00
9,000 9,000 112.50 112.50
10,000 10,000 125.00 125.00
11,000 11,000 137.50 137.50
12,000 12,000 150.00 150.00
13,000 13,000 162.50 162.50
14,000 14,000 175.00 175.00
15,000 15,000 187.50 187.50
16,000 16,000 200.00 200.00
17,000 17,000 212.50 212.50
18,000 18,000 225.00 225.00
19,000 19,000 237.50 237.50
20,000 20,000 250.00 250.00
21,000 21,000 262.50 262.50
22,000 22,000 275.00 275.00
23,000 23,000 287.50 287.50
24,000 24,000 300.00 300.00
25,000 25,000 312.50 312.50
26,000 26,000 325.00 325.00
27,000 27,000 337.50 337.50
28,000 28,000 350.00 350.00
29,000 29,000 362.50 362.50
30,000 30,000 375.00 375.00
Total Adjustment Factor
1.00000
ADJUSTED
ADJUSTED RATE PER
DAILY RATE HOUR
1,021.00 128.00
985.00 123.00
826.00 103.00
826.00 103.00
826.00 103.00
826.00 103.00
856.00 107.00
826.00 103.00
782.00 98.00
844.00 106.00
873.00 109.00
856.00 107.00
796.00 100.00
782.00 98.00
826.00 103.00
782.00 98.00
782.00 98.00
782.00 98.00
1,171.00 146.00
796.00 100.00
796.00 100.00
3,516.22 439.53
3,516.22 439.53
2,739.03 342.38
1,898.84 237.36
1,898.84 237.36
1,898.84 237.36
1,898.84 237.36
1,898.84 237.36
1,898.84 237.36
1,898.84 237.36
1,051.49 131.44
1,051.49 131.44
1,051.49 131.44
1,051.49 131.44
1,623.99 203.00
1,051.00 131.00
1,051.49 131.44
1,051.49 131.44
882.59 110.32
882.59 110.32
882.59 110.32
770.29 96.29
882.59 110.32
796.28 99.54
772.00 97.00
659.00 82.00
436.00 55.00
Equipment Reference Cost
Item EQUIPMENT DETAIL MODEL

PILING EQUIPMENT
Piling Rig (50 -65 ton Base Machine)
Hydraulic Hammer, 8t
BACKHOE
Backhoe-2008/Komatsu PC200 330D, 222 HP Engine Flywheel
Backhoe 0.45 crawler mounted Komatsu PC60-7
Backhoe 0.80 crawler mounted Komatsu PC200-6
Backhoe 1.50m3 crawler mounted Sumitomo SH350HD-3
Backhoe 0.9-1.05cu.m. Komatsu Hydraulic Excavator
Backhoe 1.0cu.m. CAT Model 320D CAT Model 320D, C7.1 Engine
Backhoe 0.65cu.m. CAT Model 312D CAT Model 312D, 90hp
BACKHOE BREAKER
Backhoe with Breaker, .45m3 Sumitomo SH120-2
Backhoe with Breaker, .80m3 Sumitomo SH120-3
Backhoe with Breaker, .1.50m3 Sumitomo SH350HD-3
BackhoeBreaker 1.50 cum(Komatsu PC310-5?) 126kW / 171PS
BULLDOZER
Bulldozer - D7-class Catapiller D7-class / (21ton/1
Bulldozer - D6H Caterpillar D6
Bulldozer - D7H Caterpillar D7
Bulldozer - D8L Caterpillar D8
MOTORIZED GRADER
Grader (Bleade width : 3.0m)
Grader (Bleade width : 3.7m) 115kW/156Hp
Grader (Blade width : 3m) Mitsubishi MG 230
Grader (Blade width : 3.6m) Mitsubishi MG 400
ROLLER
Road Roller 10Tons SD 110 w vibrator
Road Roller 12Tons All models
Vibratory Plate Compactor 12HP All models
Tamper Rammer
Vibro Roller 10 Tons Dynapac CA250D
Vibratory Compactor 11 Tons SW BOMAG BW212D-2
Vibratory Compactor 2.5 Tons SW SAKAI SV25
WHEEL LOADER
Payloader 2 cum TCM/Clark 75C
Skidsteer Loader 0.2 cum TCM 605 (Skidsteer Loader)
Payloader 0.9 cum Mitsubishi WS500B
Payloader 1.3 cum Hitachi LX70-7
Payloader 2.0 cumH Hitachi LX110-7
Payloader 2.5 cum TCM 850-2
Payloader 3.2 cum Komatsu WA380-3
Payloader 4.0 cum TCM L40
DUMP TRUCK
Dump truck 10ton capa.(Total weight :20ton) All Models
Dump truck 18 cum All Models
Dump truck 5 - 6 cum All Models
CRAWLER CRANE
300Tons crawler crane, Lattice Boom Kobelco7300
250Tons crawler crane, Lattice Boom Sumitomo SC2500
150Tons crawler crane, Lattice Boom Sumitomo SC1500
100Tons crawler crane, Lattice Boom Sumitomo LS238RH-5
65Tons crawler crane, Lattice Boom Sumitomo SC650-2
50Tons crawler crane, Lattice Boom Sumitomo SC500-2
Crawler Crane 35 ton 112kW/152Hp
HYDRAULIC TRUCK CRANE

160Tons truck crane, Telescopic Boom KATO NK1600-III
100Tons truck crane, Telescopic Boom DEMAG HC320
90Tons truck crane, Telescopic Boom TADANO TG900E
80Tons truck crane, Telescopic Boom KATO NK800
60Tons truck crane, Telescopic Boom KATO NK600
45Tons truck crane, Telescopic Boom TADANO TG450M-1
ROUGH TERRAIN CRANE

Rough Terrain Crane 45 Ton Tadano TR500M-1
35Tons terrain crane, Telescopic Boom KATO KR35H-5
25Tons terrain crane, Telescopic Boom KATO KR25H-5
25Tons Crane
FORKLIFT
Forklift 20Tons Capacity Komatsu FD200
Forklift 18Tons Capacity Mitsubishi FD180
Forklift 3.5Tons Capacity Toyota 7FD35
Manlift for lifting

Manlift Wheel Type
AIR COMPRESSOR
Air Compressor 160-185CFM (say 5cum) 39kW / 53Hp
Air Compressor 375CFM (say 10.5 cum 78kW / 106Hp
Air Compressor 670CFM Denyo DPS570
Air Compressor 263CFM Atlas Copco XAS125
Air Compressor 175CFM Denyo DPS175
GENERATOR
Generator Set 100KVA 92kW / 125PS
Generator Set 5KVA (Gasoline) 6.3kW / 8.6PS
WELDING MACHINE
Welding Machine (300 to 500 A)
REBAR EQUIPMENT
Bar Cutter
Bar Bender
Cutting Equipment
Gas Cutter
Hydraulic Jack
Grinder
DEWATERING EQUIPMENT
Dewatering Pump 4"-6" dia.
Submersible Pump 4"-6" dia
Submersible Pump 2"-3" dia
Submersible Pump 100mm dia 4000 lpm
Discharge Hose 100mm dia
Support Equipment
Service Truck (2 ton) 98kW / 133PS
Pick up, Service Vehicle (upto 1.5 ton) 62kW / 84PS
Boom Truck (10ton-class/ 3T lift capacity) 242kW/329ps
Water Truck 1000-3000 per gal Equivalent 10t Dump
Trailer truck 25 Tons 235kW / 320PS
Elf truck (3 - 3.5ton) 106kW / 144PS
Flat Bed Truck (11ton Capa.) 247kW / 349PS
CONCRETE EQUIPMENT
Concrete Mixer
Concrete Mixer - one bagger (0.4cum) 5.5kW
Transit Mixer 5 cum (4.4cum) 213kW / 219PS
Concrete Vibrator 3.50 HP 2.2kW
Transit Mixer 6.5 - 7.5 cu yd 213kW / 219PS
Concrete Batching Plant 30cum / hour 56kW
Concrete Batching Plant 60cum / hour 91kW
Pumpcrete 50 tons/cum/hr (55 - 60cum/hr) Boom type:127kW / 173PS
Grout Pump
Concrete Bucket
Concrete Cutter (0.35m width x 10cm depth) 23kW / 31PS
Concrete Paver/Finisher 12HP 33kw / 45PS
Concrete Screeder 20kW / 27PS
Power trowel
Transit Mixer 5 cum 213kW / 219PS
ASPHALT EQUIPMENT
Asphalt Paver/Finisher 130HP 39kW / 53PS
Asphalt Distributor 100Hp 74kW / 101PS
Asphalt Concrete Plant 60 tons/hour 200kW
SURVEY EQUIPMENT
Total Station
Automatic Level
DEMOLITION EQUIPMENT
Jack Hammer w/ Compressor
Jack Hammer
Concrete Cutter w/ Blade (30cm depth / 75cm blade) 22kW / 30PS
Other Equipment
Coring Machine
Scaffolding
Water Truck 213kW / 219PS
Drilling Rig 15kW -class
Hand Tools
REF. OF THIS RATE :
1. VAT EXCLUDED
2. HEAVY EQUIPMENT OPERATOR, INCLUDED
3. FUEL, LUBRICANT, EXCLUDED
UNIT PRICE BASIC RATE Fuel Consumption
(Liters per
MONTHLY DAILY HOURLY Factor HOURLY
Hour)
1 25 200 1.00 (Adjusted) DIESEL
5,125.00 1.00 5,125.00 10.30

32,500.00 4,062.50 1.00 4,063.00 23.90
464,285.71 2,321.43 1.00 2,321.00 19.30

200,000.00 800.00 1.00 800.00 7.50
300,000.00 1,000.00 1.00 1,000.00 7.50
1,500.00 1.00 1,500.00 7.50
303,571.43 1,517.86 1.00 1,517.86 12.00
303,571.43 1,517.86 1.00 1,517.86 12.00
232,142.86 1,160.71 1.00 1,160.71 7.50
1,000.00 1.00 1,000.00 7.50

1,400.00 1.00 1,400.00 7.50
2,200.00 1.00 2,200.00 7.50
4,200.00 1.00 4,200.00 22.10
632,142.86 3,160.71 1.00 3,161.00 26.60

1,800.00 1.00 1,800.00 10.00
2,500.00 1.00 2,500.00 10.00
3,500.00 1.00 3,500.00 10.00
350,000.00 1,750.00 1.00 1,741.00 12.50

348,214.29 1,741.07 1.00 1,741.00 12.50
750.00 1.00 750.00 10.00
950.00 1.00 950.00 10.00
2,232.14 1.00 1,161.00 12.00

232,142.86 1,160.71 1.00 1,161.00 15.70
60.00 1.00 60.00 2.50
60.00 1.00 60.00
2,100.00 1.00 2,100.00 11.80
950.00 1.00 950.00 7.50
400.00 1.00 400.00 7.50
314,285.71 1,571.43 1.00 1,571.00 14.00

450.00 1.00 450.00 10.00
600.00 1.00 600.00 10.00
750.00 1.00 750.00 10.00
750.00 1.00 750.00 10.00
1,000.00 1.00 1,000.00 10.00
1,200.00 1.00 1,200.00 10.00
1,400.00 1.00 1,400.00 10.00
180,000.00 900.00 1.00 900.00 12.00

600.00 1.00 600.00 10.00
500.00 1.00 500.00 7.50
15,000.00 1.00 15,000.00 20.00

12,000.00 1.00 12,000.00 20.00
6,500.00 1.00 6,500.00 12.50
4,000.00 1.00 4,000.00 12.50
3,200.00 1.00 3,200.00 12.50
2,400.00 1.00 2,400.00 12.50
1,600.00 1.00 1,600.00 12.50
1,300.00 1.00 1,300.00 12.50
1,500.00 1.00 1,500.00 10.00
6,500.00 1.00 6,500.00 12.50

3,500.00 1.00 3,500.00 12.50
3,200.00 1.00 3,200.00 12.50
3,200.00 1.00 3,200.00 12.50
2,200.00 1.00 2,200.00 12.50
1,400.00 1.00 1,400.00 12.50
1,800.00 1.00 1,800.00 24.50

1,350.00 1.00 1,350.00 12.50
1,100.00 1.00 1,100.00 12.50
1,500.00 1.00 1,500.00 12.50
1,800.00 1.00 1,800.00 7.50

1,600.00 1.00 1,600.00 7.50
900.00 1.00 900.00 7.50
500.00 1.00 500.00 7.50
400.00 1.00 400.00 7.50
1.00 136.88 5.00
700.00 1.00 700.00 7.40

800.00 1.00 800.00 14.80
400.00 1.00 400.00 7.50
275.00 1.00 275.00 7.50
225.00 1.00 225.00 7.50
109,090.91 545.45 1.00 545.00 15.70
250.00 1.00 250.00 9.70

280.00 1.00 280.00 11.80
300.00 1.00 300.00 19.90
350.00 1.00 350.00 22.80
450.00 1.00 450.00 33.20
480.00 1.00 480.00 40.00
550.00 1.00 550.00 42.20
50.00 1.00 50.00
44,000.00 1,760.00 220.00 1.00 220.00

53,000.00 2,120.00 265.00 1.00 265.00
6,000.00 240.00 30.00 1.00 30.00
25.00 1.00 25.00
27,000,000.00 1,080,000.00 135,000.00 1.00 135,000.00
50.00 1.00 50.00
85.00 1.00 85.00

425.00 1.00 425.00
212.50 1.00 213.00
534.00 1.00 534.00
11.58 1.00 12.00
60,000.00 2,400.00 100.00 1.00 100.00 4.90
275.00 1.00 275.00 3.10
1,200.00 1.00 700.00 10.00
700.00 1.00 700.00 12.10
1,200.00 1.00 1,200.00 11.80
350.00 1.00 350.00 5.30
2,500.00 1.00 2,500.00 12.90
204,545.45 8,181.82 1,022.73 1.00 1,023.00 10.00

23,750.00 950.00 118.75 1.00 119.00
1,339.29 1.00 1,339.00 12.60
62.50 1.00 63.00
2,678.57 1.00 2,679.00 12.60
1,500.00 1.00 1,500.00 27.80
45.10
800,000.00 32,000.00 4,000.00 1.00 4,000.00 6.10
375.00 1.00 375.00
500.00 1.00 500.00
88.00 1.00 88.00
850.00 1.00 850.00 2.50
450.00 1.00 450.00 2.50
50.00 1.00 50.00
1,300.00 1.10 1,430.00 12.60
900.00 1.00 900.00 6.00

700.00 1.00 700.00 6.70
1,850.00 1.00 1,850.00
10,000.00 400.00 50.00 1.00 50.00

5,000.00 200.00 25.00 1.00 25.00
725.00 1.00 725.00 5.00

1.00 158.00
270.00 1.00 270.00
20,000.00 800.00 100.00 1.00 100.00

1,300.00 1,000.00 1.00 1,300.00
177,500.00 7,100.00 887.50 1.00 888.00 12.60
2,500.00 1.00 2,500.00 6.50
50.00 1.00 50.00
June 2009
OR, INCLUDED
Fuel Consumption Fuel Consumption

(Liters per
RatioEngine Power
Fuel Comsume
Hour)
GASOLINE(liter / KWh) (KW) (liter/hour)
(a) (b) (c)=(a) x (b)
0.085 121.0 10.3
0.181 132.0 23.9
0.175 110.0 19.3
Monark Equipment
Monark Equipment
Monark Equipment
0.175 126.0 22.1
0.175 152.0 26.6
0.108 115.0 12.5

0.108 115.0 12.5
DARWIN MOVERS
0.152 103.0 15.7
2.10 0.201 10.0 2.1
0.70 0.201 3.0 0.7
0.152 77.0 11.8
0.153 91.0 14.0
CHEMFOUR
0.089 112.0 10.0
0.103 237.0 24.5
Ravago Equipment - May 2, 20

In-house
0.189 39.0 7.4

0.189 78.0 14.8
0.170 92.0 15.7

2.80 0.436 6.3 2.8
0.170 57.0 9.7
0.170 69.0 11.8
0.170 117.0 19.9
0.170 134.0 22.8
0.170 195.0 33.2
0.170 235.0 40.0
0.170 248.0 42.2
0.050 98.0 4.9
0.050 62.0 3.1
0.050 242.0 12.1

0.050 235.0 11.8
0.050 106.0 5.3
0.050 257.0 12.9
2.80 0.495 5.5 2.8

0.059 213.0 12.6
2.00 0.900 2.2 2.0
0.059 213.0 12.6
0.495 56.0 27.8
0.495 91.0 45.1
0.078 78.0 6.1
0.189 78.0 14.8
0.189 78.0 14.8
3.40 0.144 23.0 3.4
0.122 20.0 2.5
0.122 20.0 2.5
3.40 In-house
0.059 213.0 12.6 1250
0.152 39.0 6.0

0.090 74.0 6.7
5.00 0.227 22.0 5.0
0.059 213.0 12.6

0.429 15.0 6.5
PMSC BOHOL WAREHOUSE EXPANSION
ORGANIZATIONAL CHART
1 - PROJECT MANAGER
1 - SECRETARY
CONSTRUCTION SURVEY QA/QC SAFETY
1 - CIVIL ENGINEER 1 - SURVEYOR 1 - QC ENGINEER 1 - SAFETY MANAGER
2 - FOREMAN 1 - SURVEY AIDE 2 - QC AIDE 1 - SAFETY ENGINEER
2 - INSTRUMENTMAN
No. of RIOFIL Staf
DESCRIPTION TOTAL
MANAGER 2
ENGINEER 4
OTHERS 14
TOTAL 20
ENGINEERING
1 - CIVIL ENGINEER
2 - CAD OPERATOR
1 - SITE ACCOUNTANT
1 - TIMEKEEPER
1 - PURCHASER

Proposal Summary and Budget Breakdown for Tsuchiya Kogy Philippines Project

Caricato da

Informazioni sul documento

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Proposal Summary and Budget Breakdown for Tsuchiya Kogy Philippines Project

Caricato da

Copyright:

Formati disponibili

Summary of Proposal / Budget Update: 28-Dec-17 APPROVED SUPPORT DIVISION OPCEN / MKTG BUS. DEV'T. / ENG'G. DEP'T.

HM EDC KS TI ABDC EMN YI MCP

Scale / Structure System Quantity Yardstick

Con Structure Works - M2 Pile - kg - kg/m2

Kind of Structural RC/Steel External Wall - m2 - m2/B-m2 Scaffolding 43,227 1.8%

Indirect Cost Contingency 5% 20,590 0.9%

Reference Price 1 0.0%

PRICE PROPOSAL BREAKDOWN

II. Direct Cost

TOTAL A. (TEMPORARY WORKS) 61,272

2.0 Floor Finishes

3.0 Wall Finishes

4.0 Ceiling Finish

TOTAL B. (BUILDING WORKS) 373,264

TOTAL " C. Item 1. - Electrical Removal/ Restoration Works " 55,020

2.0 Lighting System

PRICE PROPOSAL BREAKDOWN

a.) 15mmØ FMCC 60.0 lm 35 2,079

PRICE PROPOSAL BREAKDOWN

2.6.4 3.5mm² Terminal Cap 1.0 lot 42,523 42,523

TOTAL " C. Item 2. - Lighting System " 483,777

3.0 Convenience Outlet System

3.1 Wiring Devices

TOTAL " C. Item 3. - Convenience Outlet System " 94,999

4.0 Power Supply for Air-Conditioning Unit

4.1 Enclosed Circuit Breaker (ECB)

D. FIRE DETECTION AND ALARM SYSTEM (FDAS)

PRICE PROPOSAL BREAKDOWN

Note: " Connect to the Nearest Existing FDAS Devices. "

1.1 FDAS Devices

PRICE PROPOSAL BREAKDOWN

1.2 Conduit and Fittings

TOTAL E. (MECHANICAL WORKS) 220,637

SUB-TOTAL II. 1,573,661.96

TOTAL COST VAT Exclusive 2,360,071

VAT 12% 283,200

TOTAL COST VAT Inclusive 2,643,200

A.1 Building Works

B.1 General Requirements

Total Contract Amount (exclusive of VAT)

LABOR MATERIAL EQUIPMENT TOTAL COST

Categories Unit Quantity Price

3.0 Mob/Demob of Construction lot 1.00 -

5.0 Temporary Facilities

6.0 Camp Facilities m² (floor) 50.00 24,000

7.0 Catering and Housekeeping Resident 3.00 52,500

MATERIAL PRICE COMPONENT

LABOR PRICE COMPONENT Man

1 Project Manager (Japanese)

Diesel Gasolin Lubrica

MISCELLANEOUS PRICE COMPONENT

MATERIAL PRICE COMPONENT

LABOR PRICE COMPONENT Man

MISCELLANEOUS PRICE COMPONENT

MATERIAL PRICE COMPONENT

LABOR PRICE COMPONENT Man

MISCELLANEOUS PRICE COMPONENT

MATERIAL PRICE COMPONENT

LABOR PRICE COMPONENT Man

1 Heavy Equipment Operator

MISCELLANEOUS PRICE COMPONENT

MATERIAL PRICE COMPONENT

LABOR PRICE COMPONENT Man