Project: Tan Residence Location: Multi-National Village, Paranaque City

Project : TAN RESIDENCE BILL OF MATERIALS
Location : Multi-National Village, Paranaque City
CUSTOMER
ESTIMATOR
DWG SHT OF
CHECKED BY DATE DATE
TOTAL UNIT
QTY UNIT DESCRIPTION SOURCE WT COST COST SUBTOTAL
I. Earthworks
312.1 cu.m. a. Excavation
201.1 cu.m. b. Disposal
146.7 cu.m. c. Backfill
cu.m. d. Earthfill 400 0
528 sq.m. e. Clearing
BILL OF MATERIALS
REMARKS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33 !
34 "
35 #
36 $
37 %
38 &
39 '
40 (
41 )
42 *
43 +
44 ,
45 -
46 .
47 /
48 0
49 1
50 2
51 3
52 4
53 5
54 6
55 7
56 8
57 9
58 :
59 ;
60 <
61 =
62 >
63 ?
64 @
65 A
66 B
67 C
68 D
69 E
70 F
71 G
72 H
73 I
74 J
75 K
76 L
77 M
78 N
79 O
80 P
81 Q
82 R
83 S
84 T
85 U
86 V
87 W
88 X
89 Y
90 Z
91 [
92 \
93 ]
94 ^
95 _
96 `
97 a
98 b
99 c
100 d
101 e
102 f
103 g
104 h
105 i
106 j
107 k
108 l
109 m
110 n
111 o
112 p
113 q
114 r
115 s
116 t
117 u
118 v
119 w
120 x
121 y
122 z
123 {
124 |
125 }
126 ~
127
128 �
129 �
130 �
131 �
132 �
133 �
134 �
135 �
136 �
137 �
138 �
139 �
140 �
141 �
142 �
143 �
144 �
145 �
146 �
147 �
148 �
149 �
150 �
151 �
152 �
153 �
154 �
155 �
156 �
157 �
158 �
159 �
160 �
161 �
162 �
163 �
164 �
165 �
166 �
167 �
168 �
169 �
170 �
171 �
172 �
173 �
174 �
175 �
176 � °
177 �
178 �
179 �
180 �
181 �
182 �
183 �
184 �
185 �
186 �
187 �
188 �
189 �
190 �
191 �
192 �
193 �
194 �
195 �
196 �
197 �
198 �
199 �
200 �
201 �
202 �
203 �
204 �
205 �
206 �
207 �
208 �
209 �
210 �
211 �
212 �
213 �
214 �
215 �
216 �
217 �
218 �
219 �
220 �
221 �
222 �
223 �
224 �
225 �
226 �
227 �
228 �
229 �
230 �
231 �
232 �
233 �
234 �
235 �
236 �
237 �
238 �
239 �
240 �
241 �
242 �
243 �
244 �
245 �
246 �
247 �
248 � ø
249 �
250 �
251 �
252 �
253 �
254 �
255 �
256 Err:502
257 Err:502
258 Err:502
259 Err:502
260 Err:502
261 Err:502
262 Err:502
263 Err:502
264 Err:502
265 Err:502
266 Err:502
267 Err:502
268 Err:502
269 Err:502
Project : TAN RESIDENCE
0.05 0 38 0.05 0
Material Total D LABOR IND LABOR
QTY UNIT DESCRIPTION Cost Cont Proj uMHR MHR COST Cont Proj COST
I. Earthworks
312.1 cu.m. a. Excavation 6 1873 71174 3559 0 16758
201.1 cu.m. b. Disposal 3 603 22914 1146 0 5395
146.7 cu.m. c. Backfill 3 440 16720 836 0 3937
0 cu.m. d. Earthfill 0 0 3 0 0 0 0 0
528 sq.m. e. Clearing 0.1 53 2014 101 0 474
Total - Item I (Earthworks) 0 0 0 2,969 112,822 5,642 0 26,564
II. Concrete Works

A. Multi Purpose Building
A.1 Foundation
3.6 cu.m. a. Footing 10956 548 0 10 36 1368 68 0 322
4 cu.m. b. Tie Beams 12099 605 0 10 40 1520 76 0 358
A.2 Ground Floor

5.1 cu.m. a. Columns 15346 767 0 12 61 2318 116 0 546
b. Beams 10 0 0 0 0 0
8.6 cu.m. c. Slab on fill 22112 1106 0 10 86 3268 163 0 769
1.3 cu.m. d. Stair 4058 203 0 10 13 494 25 0 116
1.3 cu.m. e. CHB Wall Footing 4058 203 0 10 13 494 25 0 116
A.3 Second Floor

3.5 cu.m. a. Columns 10679 534 0 12 42 1596 80 0 376
4.8 cu.m. b. Beams 14405 720 0 10 48 1824 91 0 429
8.6 cu.m. c. Slab 25693 1285 0 10 86 3268 163 0 769
A.4 Roof Deck

0.4 cu.m. a. Columns 1420 71 0 12 5 190 10 0 45
4.8 cu.m. b. Beams 14405 720 0 10 48 1824 91 0 429
8.6 cu.m. c. Slab 25693 1285 0 10 86 3268 163 0 769
B. Main House
B.1 Foundation
4.5 cu.m. a. Footing 13519 676 0 10 45 1710 86 0 403
6.6 cu.m. b. Tie Beams 19681 984 0 10 66 2508 125 0 591
0.05 0 38 0.05 0
B.2 Ground Floor

6.4 cu.m. a. Columns 19072 954 0 12 77 2926 146 0 689
b. Beams 12 0 0 0 0 0
46.8 cu.m. c. Slab on fill 119512 5976 0 10 468 17784 889 0 4187
2.4 cu.m. d. Stair 7230 362 0 10 24 912 46 0 215
8.6 cu.m. e. CHB Wall Footing 25693 1285 0 10 86 3268 163 0 769
B.3 Second Floor

4.4 cu.m. a. Columns 13317 666 0 12 53 2014 101 0 474
10.3 cu.m. b. Beams 30839 1542 0 10 103 3914 196 0 922
16.2 cu.m. c. Slab 48214 2411 0 10 162 6156 308 0 1449
2.4 cu.m. d. Stair 7230 362 0 10 24 912 46 0 215
B.4 Third Floor

3.6 cu.m. a. Columns 10956 548 0 12 43 1634 82 0 385
10.3 cu.m. b. Beams 30839 1542 0 10 103 3914 196 0 922
16.2 cu.m. c. Slab 48214 2411 0 10 162 6156 308 0 1449
B.5 Roof
0.4 cu.m. a. Columns 1420 71 0 12 5 190 10 0 45
7.9 cu.m. b. Beams 23664 1183 0 10 79 3002 150 0 707
11.3 cu.m. c. Slab 33,679 1,684 0 10 113 4,294 215 0 1,011
C. Perimeter Fence
11.1 cu.m. a. Wall Ftg 33,200 1,660 0 10 111 4,218 211 0 993
5.4 cu.m. b. Stiffener Col 16,157 808 0 12 65 2,470 124 0 582
6.4 cu.m. c. Stiffener Beams 19,072 954 0 10 64 2,432 122 0 573
6.5 cu.m. d. Stiffener Cols Ftg 19,404 970 0 10 65 2,470 124 0 582
D. Swimming Pool
33.5 cu.m. a. Wall 99,617 4,981 0 10 335 12,730 637 0 2,997
13.5 cu.m. b. Slab 40,300 2,015 0 10 135 5,130 257 0 1,208
Total - Item II (Concrete Works) 841,753 30,704 0 2,952 112,176 5,613 0 26,412
0.05 0 38 0.05 0
III. Rebarworks
192 kgs a. Footing 6856 343 0 0.08 15 570 29 0 134

662 kgs b. Tie Beams 23100 1155 0 0.08 53 2014 101 0 474
A.2 Ground Floor

862 kgs a. Columns 30052 1503 0 0.08 69 2622 131 0 617
0 kgs b. Beams 0 0 0 0.08 0 0 0 0 0
1020 kgs c. Slab 35372 1769 0 0.08 82 3116 156 0 734
224 kgs d. Stair 8044 402 0 0.08 18 684 34 0 161
100 kgs e. CHB Wall Footing 3624 181 0 0.08 8 304 15 0 72
1018 kgs f. CHB Wall 35372 1769 0 0.08 81 3078 154 0 725
A.3 Second Floor

608 kgs a. Columns 21276 1064 0 0.1 61 2318 116 0 546
1056 kgs b. Beams 36492 1825 0 0.1 106 4028 201 0 948
1191 kgs c. Slab 41364 2068 0 0.08 95 3610 181 0 850
0 kgs d. Stair 0 0 0 0.08 0 0 0 0 0
623 kgs e. CHB Wall 21660 1083 0 0.06 37 1406 70 0 331
A.4 Roof Deck

85 kgs a. Columns 3236 162 0 0.1 9 342 17 0 81
1056 kgs b. Beams 36492 1825 0 0.1 106 4028 201 0 948
1191 kgs c. Slab 41364 2068 0 0.08 95 3610 181 0 850
86 kgs d. CHB Wall 3012 151 0 0.06 5 190 10 0 45
B. Main House
B.1 Foundation
240 kgs a. Footing 8492 425 0 0.08 19 722 36 0 170
1010 kgs b. Tie Beams 35052 1753 0 0.08 81 3078 154 0 725
B.2 Ground Floor

1077 kgs a. Columns 37712 1886 0 0.1 108 4104 205 0 966
kgs b. Beams 0 0 0 0.1 0 0 0 0 0
5548 kgs c. Slab 192168 9608 0 0.08 444 16872 844 0 3972
0.05 0 38 0.05 0
419 kgs d. Stair 14644 732 0 0.08 34 1292 65 0 304

774 kgs e. CHB Wall Footing 26880 1344 0 0.08 62 2356 118 0 555
1663 kgs f. CHB Wall 57544 2877 0 0.08 133 5054 253 0 1190
B.3 Second Floor

760 kgs a. Columns 25600 1280 0 0.1 76 2888 144 0 680
2162 kgs b. Beams 75100 3755 0 0.1 216 8208 410 0 1933
2246 kgs c. Slab 77920 3896 0 0.08 180 6840 342 0 1610
419 kgs d. Stair 14644 732 0 0.08 34 1292 65 0 304
1341 kgs e. CHB Wall 46424 2321 0 0.06 80 3040 152 0 716
B.4 Third Floor

632 kgs a. Columns 22076 1104 0 0.1 63 2394 120 0 564
2162 kgs b. Beams 75100 3755 0 0.1 216 8208 410 0 1933
2246 kgs c. Slab 77920 3896 0 0.08 180 6840 342 0 1610
kgs d. Stair 0 0 0 0.08 0 0 0 0 0
565 kgs e. CHB Wall 19704 985 0 0.06 34 1292 65 0 304
B.4 Roof Deck

93 kgs a. Columns 3332 167 0 0.1 9 342 17 0 81
1572 kgs b. Beams 57220 2861 0 0.1 157 5966 298 0 1405
1572 kgs c. Slab 54564 2728 0 0.08 126 4788 239 0 1127
59 kgs d. CHB Wall 2148 107 0 0.08 5 190 10 0 45
C. Perimeter Fence
967 kgs a. Wall Ftg 33384 1669 0 0.08 77 2926 146 0 689
831 kgs b. Stiffener Col 30468 1523 0 0.1 83 3154 158 0 743
960 kgs c. Stiffener Beams 33192 1660 0 0.1 96 3648 182 0 859
208 kgs d. Stiffener Col Ftg 7276 364 0 0.08 17 646 32 0 152
D. Swimming Pool
2543 kgs a. Wall 88044 4402 0 0.1 254 9652 483 0 2273
672 kgs b. Slab 23196 1160 0 0.08 54 2052 103 0 483
Total - Item III (Rebarworks) 1,487,120 63,580 0 3,678 139,764 6,990 0 32,909
0.05 0 38 0.05 0
IV. Post Tensioning Works
V. Formworks
A.1 Foundation
11.5 sq.m. a. Footing 5010 251 0 2 23 874 44 0 206
38.5 sq.m. b. Tie Beams 16384 819 0 2 77 2926 146 0 689
A.2 Ground Floor

55.2 sq.m. a. Columns 30210 1511 0 2.5 138 5244 262 0 1235
0 sq.m. b. Beams 0 0 0 2.5 0 0 0 0 0
55.2 sq.m. c. Slab 17814 891 0 2 110 4180 209 0 984
7 sq.m. d. Stair 3366 168 0 2 14 532 27 0 125
7.4 sq.m. e. CHB Wall Footing 2466 123 0 2 15 570 29 0 134
A.3 Second Floor

38.4 sq.m. a. Columns 21080 1054 0 2.5 96 3648 182 0 859
44.8 sq.m. b. Beams 24670 1234 0 2.5 112 4256 213 0 1002
86 sq.m. c. Slab 39394 1970 0 2 172 6536 327 0 1539
0 sq.m. d. Stair 0 0 0 2 0 0 0 0 0
A.4 Roof Deck

5.4 sq.m. a. Columns 3206 160 0 2.5 14 532 27 0 125
44.8 sq.m. b. Beams 24670 1234 0 2.5 112 4256 213 0 1002
86 sq.m. c. Slab 39394 1970 0 2 172 6536 327 0 1539
B. Main House
B.1 Foundation
14.5 sq.m. a. Footing 6558 328 0 2 29 1102 55 0 259
59.8 sq.m. b. Tie Beams 25540 1277 0 2 120 4560 228 0 1074
B.2 Ground Floor

69 sq.m. a. Columns 37448 1872 0 2.5 173 6574 329 0 1548
0 sq.m. b. Beams 0 0 0 2.5 0 0 0 0 0
468 sq.m. c. Slab 150162 7508 0 2 936 35568 1778 0 8374
13.1 sq.m. d. Stair 6282 314 0 2 26 988 49 0 233
0.05 0 38 0.05 0
49 sq.m. e. CHB Wall Footing 15830 792 0 2 98 3724 186 0 877
B.3 Second Floor

69 sq.m. a. Columns 37448 1872 0 2.5 173 6574 329 0 1548
91.3 sq.m. b. Beams 49686 2484 0 2.5 228 8664 433 0 2040
162 sq.m. c. Slab 74206 3710 0 2 324 12312 616 0 2899
11.4 sq.m. d. Stair 5594 280 0 2 23 874 44 0 206
B.4 Third Floor

69 sq.m. a. Columns 37448 1872 0 2.5 173 6574 329 0 1548
91.3 sq.m. b. Beams 49686 2484 0 2.5 228 8664 433 0 2040
162 sq.m. c. Slab 74206 3710 0 2 324 12312 616 0 2899
9.6 sq.m. d. Stair 4794 240 0 2 19 722 36 0 170
B.5 Roof Deck

10 sq.m. a. Columns 5818 291 0 2.5 25 950 48 0 224
70.6 sq.m. b. Beams 38652 1933 0 2.5 177 6726 336 0 1584
113 sq.m. c. Slab 52036 2602 0 2 226 8588 429 0 2022
C. Perimeter Fence
35.8 sq.m. a. Wall Ftg 11588 579 0 2 72 2736 137 0 644
107.6 sq.m. b. Stiffener Col 58592 2930 0 2.5 269 10222 511 0 2407
85.9 sq.m. c. Stiffener Beams 46642 2332 0 2.5 215 8170 409 0 1924
26 sq.m. d. Stiffener Col Ftg 11536 577 0 2 52 1976 99 0 465
D. Swimming Pool
234.7 sq.m. a. Wall 101554 5078 0 2.5 587 22306 1115 0 5252
Total - Item V (Formworks) 1128970 44954 0 5552 210976 10551 0 49676
VI. CHB Works

A.1 Ground Floor
150.5 sq.m. a. CHB 6" Thick (Exterior) 41410 2071 0 3.5 527 20026 1001 0 4715
67.8 sq.m. b. CHB 4" Thick (Interior) 13513 676 0 3.2 217 8246 412 0 1942
0.05 0 38 0.05 0
A.2 Second Floor

A.3 Roof Deck

B. Multi Purpose Building

B.1 Ground Floor
B.2 Second Floor

B.3 Third Floor

B.4 Roof Deck

C. Perimeter Fence
Total - Item VI (CHB Works) 386487 14792 0 5195 197410 9871 0 46481
VII. Plastering Works

A.1 Ground Floor
33.8 sq.m. a. Column 1762 88 0 1.5 51 1938 97 0 456
0 sq.m. b. Beam 0 0 0 1.5 0 0 0 0 0
9.5 sq.m. c. Stair 954 48 0 1.5 14 532 27 0 125
401.8 sq.m. d. Wall 17092 855 0 1.5 603 22914 1146 0 5395
0.05 0 38 0.05 0
A.2 Second Floor

29.9 sq.m. a. Column 1762 88 0 1.5 45 1710 86 0 403
44.8 sq.m. b. Beam 2166 108 0 1.5 67 2546 127 0 599
0 sq.m. c. Stair 0 0 0 1.5 0 0 0 0 0
280.6 sq.m. d. Wall 11750 588 0 1.5 421 15998 800 0 3767
A.3 Roof Deck

3.2 sq.m. a. Column 752 38 0 1.5 5 190 10 0 45
44.8 sq.m. b. Beam 2166 108 0 1.5 67 2546 127 0 599
0 sq.m. c. Stair 0 0 0 1.5 0 0 0 0 0
37 sq.m. d. Wall 1964 98 0 1.5 56 2128 106 0 501
B. Main House
B.1 Ground Floor
43.2 sq.m. a. Column 2166 108 0 1.5 65 2470 124 0 582
0 sq.m. b. Beam 0 0 0 1.5 0 0 0 0 0
20.7 sq.m. c. Stair 1358 68 0 1.5 31 1178 59 0 277
620.8 sq.m. d. Wall 25868 1293 0 1.5 931 35378 1769 0 8330
B.2 Second Floor

37.7 sq.m. a. Column 1964 98 0 1.5 57 2166 108 0 510
91.3 sq.m. b. Beam 4332 217 0 1.5 137 5206 260 0 1226
20.7 sq.m. c. Stair 1358 68 0 1.5 31 1178 59 0 277
604.2 sq.m. d. Wall 25262 1263 0 1.5 906 34428 1721 0 8106
B.3 Third Floor

24.6 sq.m. a. Column 1560 78 0 1.5 37 1406 70 0 331
91.3 sq.m. b. Beam 4332 217 0 1.5 137 5206 260 0 1226
0 sq.m. c. Stair 0 0 0 1.5 0 0 0 0 0
254.2 sq.m. d. Wall 10740 537 0 1.5 381 14478 724 0 3409
B.4 Roof Deck

2.4 sq.m. a. Column 752 38 0 1.5 4 152 8 0 36
70.6 sq.m. b. Beam 3726 186 0 1.5 106 4028 201 0 948
26.6 sq.m. c. Wall 1560 78 0 1.5 40 1520 76 0 358
0.05 0 38 0.05 0
C. Perimeter Fence
572.8 sq.m. a. Wall 23702 1185 0 1.5 859 32642 1632 0 7685
Total - Item VII (Plastering Works) 149048 6268 0 5051 191938 9597 0 45191
VIII. Painting Works

A.1 Ground Floor
435.6 sq.m. a. Wall 60732 3037 0 0.3 131 4978 249 0 1172
91.5 sq.m. b. Ceiling 12100 605 0 0.3 27 1026 51 0 242
A.2 Second Floor

355 sq.m. a. Wall 47113 2356 0 0.6 213 8094 405 0 1906
82 sq.m. b. Ceiling 10890 545 0 0.6 49 1862 93 0 438
A.3 Roof
85 sq.m. a. Wall 11671 584 0 0.6 51 1938 97 0 456
B. Main House
B.1 Ground Floor
664 sq.m. a. Wall 88088 4404 0 0.6 398 15124 756 0 3561
175.6 sq.m. b. Ceiling 22990 1150 0 0.6 105 3990 200 0 939
B.2 Second Floor

733.2 sq.m. a. Wall 97251 4863 0 0.6 440 16720 836 0 3937
175.6 sq.m. b. Ceiling 22990 1150 0 0.6 105 3990 200 0 939
B.3 Third Floor

370.1 sq.m. a. Wall 49533 2477 0 0.6 222 8436 422 0 1986
108.2 sq.m. b. Ceiling 14520 726 0 0.6 65 2470 124 0 582
B.4 Roof
99.6 sq.m. a. Wall 13486 674 0 0.6 60 2280 114 0 537
C. Perimeter Fence
572.8 sq.m. a. Wall 75812 3791 0 0.6 344 13072 654 0 3078
0.05 0 38 0.05 0
Total - Item VIII (Painting Works) 527176 22571 0 2210 83980 4201 0 19773
Grand Total 4520554 182869 0 27607 1049066 52465 0 247006

EQPT/FUEL DIRECT UNIT UNIT UNIT
DIRECT INDIRECT OTHERS U/C COST COST TOTAL COST TOTAL COST
17100 5292 -249333 -434 -135450 0.00 0 823.83 257117 850.7

1704 -80271 -244.22 -49112 0.00 0 286.85 57686 325.01
6700 1243 -58573 -198.62 -29137 0.00 0 356.61 52315 403.19
0 0 0 0.00 0 0 0
150 -7055 -8.17 -4316 0.00 0 9.57 5053 10.83
23,800 8,389 -395,232 -218,015 0 372,171
694 102 -4792 2573.89 9266 0.00 0 4632.47 16677 4502.8 2537.166 5090.68
772 113 -5325 2554.5 10218 0.00 0 4606.32 18425 4502.8 5068.85
984 172 -8120 2378.24 12129 0.00 0 4862.17 24797 4613.07 2475.269 5262.06
0 0 0 0 0.00 0 0 4613.07 0
1659 243 -11448 2078.14 17872 0.00 0 4120.43 35436 4028.36 2062.599 4534.62
251 37 -1731 2656.15 3453 0.00 0 4947.30 6431 5183.29
251 37 -1731 2656.15 3453 0.00 0 4838.89 6291 5183.29
675 119 -5591 2419.43 8468 0.00 0 4914.81 17202 4613.07 5315.59
926 136 -6390 2529.38 12141 0.00 0 4872.98 23390 4613.07 5040.77
1659 243 -11448 2515.35 21632 0.00 0 4845.12 41668 5024.89
77 14 -666 2902.5 1161 0.00 0 4914.81 1966 4613.07 5960.05

926 136 -6390 2529.38 12141 0.00 0 4872.98 23390 4613.07 5040.77
1659 243 -11448 2515.35 21632 0.00 0 4845.12 41668 5024.89
868 127 -5990 2533.11 11399 0.00 0 4632.47 20846 4502.8 5044.65
1273 186 -8786 2509.39 16562 0.00 0 4606.32 30402 4502.8 5018.11
1234 218 -10250 2342.03 14989 0.00 0 4862.17 31118 4613.07 5235.55
0 0 0 0 0.00 0 0 4613.07 0
9026 1322 -62300 2059.74 96396 1.18 55 4120.43 192836 4028.36 4515.24
463 68 -3195 2542.08 6101 0.00 0 4947.30 11874 5054.55
1659 243 -11448 2515.35 21632 0.00 0 4838.89 41614 5024.89
849 150 -7055 2390 10516 0.00 0 4914.81 21625 5291.82

1987 291 -13711 2522.33 25980 0.00 0 4872.98 50192 5032.64
3125 458 -21565 2503.46 40556 0.00 0 4845.12 78491 5011.54
463 68 -3195 2542.08 6101 0.00 0 4947.30 11874 5054.55
694 121 -5724 2415.56 8696 0.00 0 4914.81 17693 5300.62

1987 291 -13711 2522.33 25980 0.00 0 4872.98 50192 5032.64
3125 458 -21565 2503.46 40556 0.00 0 4845.12 78491 5011.54
77 14 -666 2902.5 1161 0.00 0 4914.81 1966 5957.25

1524 223 -10516 2523.67 19937 0.00 0 4872.98 38497 5033.93
2180 319 -15043 2507.88 28339 0.00 0 4845.12 54750 5016.67
2141 314 -14776 2519.01 27961 0.00

1042 184 -8653 2354.44 12714 0.00
1234 181 -8520 2507.5 16048 0.00
1254 184 -8653 2513.08 16335 0.00
6461 946 -44595 2500.72 83774 0.00

2604 381 -17971 2512.89 33924 0.00
55,803 8,342 -392,968 699,223 55 989,802

42 -1997 31.13 5977 0.00 0 46.59 8945 50.48

150 -7055 30.12 19939 0.00 0 45.90 30386 49.73
195 -9185 30.09 25935 0.00 0 47.14 40635 49.69

0 0 0 0.00 0 0 0
232 -10916 29.87 30463 0.00 0 47.35 48297 49.51
51 -2396 31.16 6980 0.00 0 47.70 10685 50.95
23 -1065 31.54 3154 0.00 0 47.66 4766 51.3
229 -10783 30 30544 0.00 0 46.90 47744 49.51
172 -8120 28.57 17372 0.00 0 47.24 28722 52.03

299 -14111 28.11 29682 0.00 0 47.68 50350 51.53
268 -12646 29.97 35695 0.00 0 47.71 56823 49.51
0 0 0 0.00 0 48.00 0 0
105 -4925 31.67 19730 0.00 0 47.64 29680 47.34
25 -1198 31.35 2665 0.00 0 47.24 4015 56.25

299 -14111 28.11 29682 0.00 0 47.68 50350 51.53
268 -12646 29.97 35695 0.00 0 47.71 56823 49.51
14 -666 32.05 2756 0.00 0 47.64 4097 47.52
54 -2529 30.71 7370 0.00 0 46.59 11182 50.21

229 -10783 29.91 30208 0.00 0 45.90 46359 49.52
305 -14377 28.6 30801 0.00 0 47.14 50770 52.05

0 0 0 0.00 0 0
1254 -59105 29.85 165613 0.00 0 47.35 262698 49.42
96 -4526 30.09 12607 0.00 0 47.70 19986 49.91

175 -8253 29.94 23175 0.00 0 47.66 36889 49.54
376 -17705 29.82 49589 0.00 0 46.90 77995 49.37
215 -10117 27.22 20690 0.00 0 47.24 35902 50.45

610 -28754 28.34 61262 0.00 0 47.68 103084 51.68
509 -23962 29.9 67155 0.00 0 47.71 107157 49.5
96 -4526 30.09 12607 0.00 0 48.00 20112 49.91
226 -10650 31.49 42229 0.00 0 47.64 63885 47.2
178 -8387 28.56 18049 0.00 0 47.24 29856 51.89

610 -28754 28.34 61262 0.00 0 47.68 103084 51.68
509 -23962 29.9 67155 0.00 0 47.71 107157 49.5
0 0 0 0.00 0 48.00 0 0
96 -4526 31.72 17920 0.00 0 47.64 26917 47.56
25 -1198 29.74 2766 0.00 0 47.24 4393 52.64

444 -20900 30.09 47294 0.00 0 47.68 74953 53.63
356 -16773 29.92 47029 0.00 0 47.71 75000 49.52
14 -666 31.32 1848 0.00 0 47.64 2811 52.02
-10250 29.54 28564

-11049 30.08 24997
-12780 27.88 26761
-2263 29.84 6207
-33812 27.94 71042

-7188 29.47 19806
0 8,749 -489,615 1,260,275 0 1,732,508

65 -3062 294.61 3388 0.00 0 727.69 8368 728.99

218 -10250 283.95 10932 0.00 0 707.61 27243 717
390 -18371 371.03 20481 0.00 0 861.63 47562 914.28

0 0 0 0.00 0 0 0
311 -14643 176.56 9746 0.00 0 615.26 33962 595.12
40 -1864 342 2394 0.00 0 788.76 5521 781.92
42 -1997 184.73 1367 0.00 0 618.76 4579 611.3
271 -12780 372.76 14314 0.00 0 862.08 33104 916.24

316 -14909 374.6 16782 0.00 0 862.84 38655 918.3
486 -22897 318.08 27355 0.00 0 766.31 65903 755.27
0 0 0 0.00 0 799.04 0 0
40 -1864 412.22 2226 0.00 0 862.08 4655 978.7

316 -14909 374.6 16782 0.00 0 862.84 38655 918.3
486 -22897 318.08 27355 0.00 0 766.31 65903 755.27
82 -3860 312 4524 0.00 0 727.69 10552 748.45

339 -15974 285.02 17044 0.00 0 707.61 42315 719.51
489 -23030 365.65 25230 0.00 0 861.63 59452 909.72

0 0 0 0.00 0 0
2645 -124600 174.01 81435 0.00 0 615.26 287942 593.71
73 -3461 341.83 4478 0.00 0 788.76 10333 778.79
277 -13046 176.33 8640 0.00 0 618.76 30319 596.32
489 -23030 365.65 25230 0.00 0 862.08 59484 909.72

644 -30351 368.02 33600 0.00 0 862.84 78777 910.37
915 -43131 318.07 51527 0.00 0 766.31 124142 755.26
65 -3062 350.96 4001 0.00 0 799.04 9109 795.68
489 -23030 365.65 25230 0.00 0 862.08 59484 909.72

644 -30351 368.02 33600 0.00 0 862.84 78777 910.37
915 -43131 318.07 51527 0.00 0 766.31 124142 755.26
54 -2529 363.23 3487 0.00 0 799.04 7671 801.66
71 -3328 407.4 4074 0.00 0 862.08 8621 955.07

500 -23562 370.67 26169 0.00 0 862.84 60917 915.29
639 -30085 320.63 36231 0.00 0 766.31 86593 758.12
-9585 170.36 6099

-35809 361.09 38853
-28621 359.21 30856
-6922 297.35 7731
-78141 243.56 57164
0 12311 -739082 729852 0 1512740
1489 -70154 3.71 558 0.00 0 636.44 95784 702.01

613 -28887 -51.4 -3485 0.00 0 524.00 35527 580.19
698 -32881 10.17 718 0.00 0 638.28 45063 708.65

630 -29686 -50.77 -3539 0.00 0 524.71 36572 580.7
184 -8653 25.24 467 0.00 0 638.28 11808 728.53
2599 -122470 4.22 1109 0.00 0 638.28 167804 702.13

1009 -47524 -51.96 -5794 0.00 0 524.71 58505 579.8
1449 -68290 4.39 644 0.00 0 638.28 93636 701.84

1404 -66161 -53.39 -8297 0.00 0 524.71 81540 577.49
749 -35277 9.7 734 0.00 0 638.28 48318 708.52

463 -21832 -41.79 -2148 0.00 0 524.71 26970 589.04
133 -6257 33.01 439 0.00 0 638.28 8489 741.2
-153487 -5.98 -1971 0.00
0 11420 -691559 -20565 0 710016
144 -6789 -68.17 -2304 0.00 0 171.18 5786 224.27

0 0 0 0.00 0 0 0
40 -1864 -14.53 -138 0.00 0 197.88 1880 277.27
1704 -80271 -77.56 -31165 0.00 0 160.55 64509 212.11
127 -5990 -60.67 -1814 0.00 0 174.82 5227 231.89

189 -8919 -71.07 -3184 0.00 0 167.35 7497 218.36
0 0 0 0.00 0 197.88 0 0
1189 -56043 -78.23 -21951 0.00 0 160.55 45050 211.29
14 -666 119.69 383 0.00 0 174.82 559 445.74

189 -8919 -71.07 -3184 0.00 0 167.35 7497 218.36
0 0 0 0.00 0 197.88 0 0
158 -7455 -67.57 -2500 0.00 0 160.55 5940 225.91
184 -8653 -69.88 -3019 0.00 0 171.18 7395 221.49

0 0 0 0.00 0 0 0
88 -4127 -53.09 -1099 0.00 0 197.88 4096 238.9
2630 -123935 -78.39 -48667 0.00 0 160.55 99669 210.96
161 -7588 -68.46 -2581 0.00 0 174.82 6591 224.58

387 -18237 -72.39 -6609 0.00 0 167.35 15279 217.87
88 -4127 -53.09 -1099 0.00 0 197.88 4096 238.9
2560 -120607 -78.23 -47267 0.00 0 160.55 97004 211.11
105 -4925 -55.89 -1375 0.00 0 174.82 4301 237.03

387 -18237 -72.39 -6609 0.00 0 167.35 15279 217.87
0 0 0 0.00 0 197.88 0 0
1076 -50719 -77.71 -19755 0.00 0 160.55 40812 211.56
11 -532 193.75 465 0.00 0 174.82 420 549.47

299 -14111 -66.9 -4723 0.00 0 167.35 11815 224.23
113 -5325 -60.9 -1620 0.00 0 160.55 4271 231.39
-114350 -82.93 -47504 0.00
0 11843 -672389 -257319 0 454973
370 -17439 121.9 53099 0.00 0 185.00 80586 166.88

76 -3594 114.82 10506 0.00 0 185.00 16928 165.35
602 -28355 90.48 32121 0.00 0 185.00 65675 168.22

138 -6523 90.77 7443 0.00 0 185.00 15170 166.21
144 -6789 95.31 8101 0.00 0 185.00 15725 171.48
1124 -52982 90.47 60075 0.00 0 185.00 122840 166.63

297 -13978 88.77 15588 0.00 0 185.00 32486 168.05
1243 -58573 90.39 66277 0.00 0 185.00 135642 167.29

297 -13978 88.77 15588 0.00 0 185.00 32486 168.05
627 -29553 91.67 33928 0.00 0 185.00 68469 167.73

184 -8653 91.99 9953 0.00 0 185.00 20017 168.59
170 -7987 93.11 9274 0.00 0 185.00 18426 170.05
-45793 88.36 50614 0.00

0 5272 -294197 372567 0 0 624450
79603 66326 -3675042 2566018 55 6396660

0.07
MATLS LABOR MATLS MAT'L LABOR LABOR LABOR TOTAL
QTY MAT'LS LABOR U/C U/C U/C COST U/C COST TAX (7%) DC
104.1 0 -135450 0 -434 0.00 0 683.94 213458 14942 228400

28.9 0 -49112 0 -244.22 0.00 0 252.35 50748 3552 54300
90.9 0 -29137 0 -198.62 0.00 0 322.20 47267 3309 50576
0 0 0 0 0 0 0
528 0 -4316 0 -8.17 0.00 0 8.41 4440 311 4751
-218,015 0 315,913 22,114 338,027
3.6 11504 -2238 3195.56 -621.67 3,043.33 10956 1,219.72 4391 307 15654
4 12704 -2486 3176 -621.5 3,024.75 12099 1,220.00 4880 342 17321
5.1 16113 -3984 3159.41 -781.18 3,009.02 15346 1,384.12 7059 494 22899
0 0 0 0 0 0
8.6 23218 -5346 2699.77 -621.63 2,571.16 22112 1,219.77 10490 734 33336
1.3 4261 -808 3277.69 -621.54 3,121.54 4058 1,220.00 1586 111 5755
1.3 4261 -808 3277.69 -621.54 3,121.54 4058 1,220.00 1586 111 5755
3.5 11213 -2745 3203.71 -784.29 3,051.14 10679 1,387.43 4856 340 15875
4.8 15125 -2984 3151.04 -621.67 3,001.04 14405 1,219.79 5855 410 20670
8.6 26978 -5346 3136.98 -621.63 2,987.56 25693 1,219.77 10490 734 36917
0.4 1491 -330 3727.5 -825 3,550.00 1420 1,432.50 573 40 2033
4.8 15125 -2984 3151.04 -621.67 3,001.04 14405 1,219.79 5855 410 20670
8.6 26978 -5346 3136.98 -621.63 2,987.56 25693 1,219.77 10490 734 36917
4.5 14195 -2796 3154.44 -621.33 3,004.22 13519 1,219.56 5488 384 19391
6.6 20665 -4103 3131.06 -621.67 2,981.97 19681 1,219.70 8050 564 28295
0.07
6.4 20026 -5037 3129.06 -787.03 2,980.00 19072 1,390.00 8896 623 28591
0 0 0 0 0 0
46.8 125488 -29092 2681.37 -621.62 2,553.68 119512 1,219.79 57086 3996 180594
2.4 7592 -1491 3163.33 -621.25 3,012.50 7230 1,219.58 2927 205 10362
8.6 26978 -5346 3136.98 -621.63 2,987.56 25693 1,219.77 10490 734 36917
4.4 13983 -3467 3177.95 -787.95 3,026.59 13317 1,391.14 6121 428 19866
10.3 32381 -6401 3143.79 -621.46 2,994.08 30839 1,219.71 12563 879 44281
16.2 50625 -10069 3125 -621.54 2,976.17 48214 1,219.81 19761 1383 69358
2.4 7592 -1491 3163.33 -621.25 3,012.50 7230 1,219.58 2927 205 10362
3.6 11504 -2808 3195.56 -780 3,043.33 10956 1,382.78 4978 348 16282
10.3 32381 -6401 3143.79 -621.46 2,994.08 30839 1,219.71 12563 879 44281
16.2 50625 -10069 3125 -621.54 2,976.17 48214 1,219.81 19761 1383 69358
0.4 1491 -330 3727.5 -825 3,550.00 1420 1,430.00 572 40 2032
7.9 24847 -4910 3145.19 -621.52 2,995.44 23664 1,219.75 9636 675 33975
11.3 35363 -7024 3129.47 -621.59 2,980.44 33679 1,219.82 13784 965 48428
34860 -6899 3140.54 -621.53 2,987.56 33162 1,219.82 13540 948 47650
16965 -4251 3141.67 -787.22 3,026.59 16344 1,382.78 7467 523 24334
20026 -3978 3129.06 -621.56 2,994.08 19162 1,219.82 7807 546 27515
20374 -4039 3134.46 -621.38 3,004.22 19527 1,219.82 7929 555 28011
104598 -20824 3122.33 -621.61 3,012.08 100905 1,219.82 40864 2860 144629
42315 -8391 3134.44 -621.56 2,553.68 34475 1,219.79 16467 1153 52095
883,845 -184,622 837,578 357,788 25,043 1,220,409

0.07
192 7199 -1222 37.49 -6.36 35.71 6856 6.55 1258 88 8202
662 24255 -4316 36.64 -6.52 34.89 23097 6.71 4442 311 27850
862 31555 -5620 36.61 -6.52 34.86 30049 6.71 5784 405 36238
0 0 0 0 0 0 0
1020 37141 -6678 36.41 -6.55 34.68 35374 6.74 6875 481 42730
224 8446 -1466 37.71 -6.54 35.91 8044 6.74 1510 106 9660
100 3805 -651 38.05 -6.51 36.24 3624 6.71 671 47 4342
1018 37141 -6597 36.48 -6.48 34.75 35376 6.67 6790 475 42641
608 22340 -4968 36.74 -8.17 34.99 21274 8.41 5113 358 26745
1056 38317 -8635 36.29 -8.18 34.56 36495 8.42 8892 622 46009
1191 43432 -7737 36.47 -6.5 34.73 41363 6.69 7968 558 49889
0 0 0 0 0 0 0
623 22743 -3013 36.51 -4.84 34.77 21662 4.98 3103 217 24982
85 3398 -733 39.98 -8.62 38.07 3236 8.87 754 53 4043

1056 38317 -8635 36.29 -8.18 34.56 36495 8.42 8892 622 46009
1191 43432 -7737 36.47 -6.5 34.73 41363 6.69 7968 558 49889
86 3163 -407 36.78 -4.73 35.02 3012 4.88 420 29 3461
240 8917 -1547 37.15 -6.45 35.38 8491 6.64 1594 112 10197
1010 36805 -6597 36.44 -6.53 34.70 35047 6.72 6787 475 42309
1077 39598 -8797 36.77 -8.17 35.02 37717 8.41 9058 634 47409
0 0 0 0 0 0
5548 201776 -36163 36.37 -6.52 34.64 192183 6.71 37227 2606 232016
0.07
419 15376 -2769 36.7 -6.61 34.95 14644 6.80 2849 199 17692
774 28224 -5049 36.47 -6.52 34.73 26881 6.71 5194 364 32439
1663 60421 -10832 36.33 -6.51 34.60 57540 6.70 11142 780 69462
760 26880 -6190 35.37 -8.14 33.68 25597 8.38 6369 446 32412
2162 78855 -17593 36.47 -8.14 34.74 75108 8.38 18118 1268 94494
2246 81816 -14661 36.43 -6.53 34.69 77914 6.72 15093 1057 94064
419 15376 -2769 36.7 -6.61 34.95 14644 6.80 2849 199 17692
1341 48745 -6516 36.35 -4.86 34.62 46425 5.00 6705 469 53599
632 23180 -5131 36.68 -8.12 34.93 22076 8.36 5284 370 27730
2162 78855 -17593 36.47 -8.14 34.74 75108 8.38 18118 1268 94494
2246 81816 -14661 36.43 -6.53 34.69 77914 6.72 15093 1057 94064
0 0 0 0 0 0
565 20689 -2769 36.62 -4.9 34.87 19702 5.04 2848 199 22749
93 3499 -733 37.62 -7.88 35.83 3332 8.11 754 53 4139

1572 60081 -12787 38.22 -8.13 36.40 57221 8.37 13158 921 71300
1572 57292 -10263 36.45 -6.53 34.71 54564 6.72 10564 739 65867
59 2255 -407 38.22 -6.9 36.41 2148 7.12 420 29 2597
967 35053 -6489 36.25 -6.71 34.73 33584 6.71 6489 454 40527
831 31991 -6994 38.5 -8.42 34.93 29027 8.36 6947 486 36460
960 34852 -8091 36.3 -8.43 34.74 33350 8.38 8045 563 41958
208 7640 -1433 36.73 -6.89 34.71 7220 6.64 1381 97 8698
2543 92446 -21404 36.35 -8.42 34.71 88268 7.66 19479 1364 109111
672 24356 -4550 36.24 -6.77 34.68 23305 6.74 4529 317 28151
1,561,478 -301,203 1,486,330 306,534 21,456 1,814,320

0.07
11.5 5261 -1873 457.48 -162.87 435.65 5010 167.65 1928 135 7073
38.5 17203 -6271 446.83 -162.88 425.56 16384 167.66 6455 452 23291
55.2 31721 -11240 574.66 -203.62 547.28 30210 209.60 11570 810 42590
0 0 0 0 0 0 0
55.2 18705 -8959 338.86 -162.3 322.72 17814 167.07 9222 646 27682
7 3534 -1140 504.86 -162.86 480.86 3366 167.71 1174 82 4622
7.4 2589 -1222 349.86 -165.14 333.24 2466 170.00 1258 88 3812
38.4 22134 -7820 576.41 -203.65 548.96 21080 209.61 8049 563 29692
44.8 25904 -9122 578.21 -203.62 550.67 24670 209.58 9389 657 34716
86 41364 -14009 480.98 -162.9 458.07 39394 167.67 14420 1009 54823
0 0 0
5.4 3366 -1140 623.33 -211.11 593.70 3206 217.41 1174 82 4462
44.8 25904 -9122 578.21 -203.62 550.67 24670 209.58 9389 657 34716
86 41364 -14009 480.98 -162.9 458.07 39394 167.67 14420 1009 54823
14.5 6886 -2362 474.9 -162.9 452.28 6558 167.66 2431 170 9159
59.8 26817 -9773 448.44 -163.43 427.09 25540 168.23 10060 704 36304
69 39320 -14090 569.86 -204.2 542.72 37448 210.20 14504 1015 52967
0 0 0 0 0 0 0
468 157670 -76235 336.9 -162.9 320.86 150162 167.67 78470 5493 234125
13.1 6596 -2118 503.51 -161.68 479.54 6282 166.41 2180 153 8615
0.07
49 16622 -7982 339.22 -162.9 323.06 15830 167.67 8216 575 24621
69 39320 -14090 569.86 -204.2 542.72 37448 210.20 14504 1015 52967
91.3 52170 -18570 571.41 -203.4 544.21 49686 209.36 19115 1338 70139
162 77916 -26389 480.96 -162.9 458.06 74206 167.67 27163 1901 103270
11.4 5874 -1873 515.26 -164.3 490.70 5594 169.12 1928 135 7657
69 39320 -14090 569.86 -204.2 542.72 37448 210.20 14504 1015 52967
91.3 52170 -18570 571.41 -203.4 544.21 49686 209.36 19115 1338 70139
162 77916 -26389 480.96 -162.9 458.06 74206 167.67 27163 1901 103270
9.6 5034 -1547 524.38 -161.15 499.38 4794 165.94 1593 112 6499
10 6109 -2035 610.9 -203.5 581.80 5818 209.60 2096 147 8061
70.6 40585 -14416 574.86 -204.19 547.48 38652 210.18 14839 1039 54530
113 54638 -18407 483.52 -162.89 460.50 52037 167.67 18947 1326 72310
35.8 12167 -6068 339.86 -169.5 333.24 11930 170.00 6086 426 18442
107.6 61522 -22669 571.77 -210.68 581.80 62602 209.60 22553 1579 86734
85.9 48974 -18118 570.13 -210.92 547.48 47029 210.18 18054 1264 66347
26 12113 -4382 465.88 -168.54 452.28 11759 167.67 4359 305 16423
234.7 106632 -49468 454.33 -210.77 432.70 101555 191.88 45034 3152 149741
1185420 -455568 1,133,934 461,362 32,293 1,627,589
150.5 43481 -42923 288.91 -285.2 275.15 41410 293.57 44182 3093 88685
67.8 14189 -17674 209.28 -260.68 199.31 13513 268.33 18193 1274 32980
0.07
70.6 20836 -20118 295.13 -284.96 281.08 19844 293.31 20708 1450 42002
69.7 14624 -18163 209.81 -260.59 199.83 13928 268.24 18696 1309 33933
18.5 5760 -5293 311.35 -286.11 296.54 5486 294.59 5450 382 11318
262.9 76041 -74932 289.24 -285.02 275.47 72421 293.38 77130 5399 154950
111.5 23283 -29077 208.82 -260.78 198.87 22174 268.43 29930 2095 54199
146.7 42426 -41782 289.2 -284.81 275.43 40406 293.18 43010 3011 86427
155.4 32183 -40480 207.1 -260.49 197.23 30650 268.13 41667 2917 75234
75.7 22317 -21583 294.81 -285.11 280.77 21254 293.49 22217 1555 45026
51.4 11210 -13358 218.09 -259.88 207.70 10676 267.51 13750 963 25389
13.3 4267 -3828 320.83 -287.82 305.56 4064 296.32 3941 276 8281
95195 -97166 289 -294.98 305.56 100651 296.32 97608 6833 205092
405812 -426377 396477 436,482 30,557 863,516
33.8 1850 -4154 54.73 -122.9 52.13 1762 126.51 4276 299 6337
0 0 0
9.5 1002 -1140 105.47 -120 100.42 954 123.58 1174 82 2210
401.8 17947 -49112 44.67 -122.23 42.54 17093 125.82 50554 3539 71186
0.07
29.9 1850 -3664 61.87 -122.54 58.93 1762 126.15 3772 264 5798
44.8 2274 -5458 50.76 -121.83 48.35 2166 125.38 5617 393 8176
0 0 0
280.6 12338 -34289 43.97 -122.2 41.87 11749 125.79 35297 2471 49517
3.2 790 -407 246.88 -127.19 235.00 752 131.25 420 29 1201
44.8 2274 -5458 50.76 -121.83 48.35 2166 125.38 5617 393 8176
0 0 0
37 2062 -4562 55.73 -123.3 53.08 1964 126.89 4695 329 6988
43.2 2274 -5293 52.64 -122.52 50.14 2166 126.16 5450 382 7998
0 0 0 0 0 0 0
20.7 1426 -2525 68.89 -121.98 65.60 1358 125.56 2599 182 4139
620.8 27161 -75828 43.75 -122.15 41.67 25869 125.73 78053 5464 109386
37.7 2062 -4643 54.69 -123.16 52.10 1964 126.76 4779 335 7078
91.3 4549 -11158 49.82 -122.21 47.45 4332 125.81 11486 804 16622
20.7 1426 -2525 68.89 -121.98 65.60 1358 125.56 2599 182 4139
604.2 26525 -73792 43.9 -122.13 41.81 25262 125.71 75954 5317 106533
24.6 1638 -3013 66.59 -122.48 63.41 1560 126.10 3102 217 4879
91.3 4549 -11158 49.82 -122.21 47.45 4332 125.81 11486 804 16622
0 0 0 0 0 0 0
254.2 11277 -31032 44.36 -122.08 42.25 10740 125.66 31943 2236 44919
2.4 790 -325 329.17 -135.42 313.33 752 139.58 335 23 1110
70.6 3912 -8635 55.41 -122.31 52.78 3726 125.88 8887 622 13235
26.6 1638 -3258 61.58 -122.48 58.65 1560 126.09 3354 235 5149
0.07
24887 -72391 43.45 -126.38 58.65 33595 126.09 72224 5056 110875
156501 -413820 158,942 423,673 29,658 612,273
435.6 63769 -10670 146.39 -24.49 139.42 60731 50.98 22207 1554 84492
91.5 12705 -2199 138.85 -24.03 139.42 12757 50.98 4665 327 17749
355 49469 -17348 139.35 -48.87 139.42 49494 50.98 18098 1267 68859
82 11435 -3992 139.45 -48.68 139.42 11432 50.98 4180 293 15905
85 12255 -4154 144.18 -48.87 139.42 11851 50.98 4333 303 16487
664 92492 -32417 139.3 -48.82 139.42 92575 50.98 33851 2370 128796
175.6 24140 -8552 137.47 -48.7 139.42 24482 50.98 8952 627 34061
733.2 102114 -35837 139.27 -48.88 139.42 102223 50.98 37379 2617 142219
175.6 24140 -8552 137.47 -48.7 139.42 24482 50.98 8952 627 34061
370.1 52010 -18082 140.53 -48.86 139.42 51599 50.98 18868 1321 71788
108.2 15246 -5293 140.91 -48.92 139.42 15085 50.98 5516 386 20987
99.6 14160 -4886 142.17 -49.06 139.42 13886 50.98 5078 355 19319
79603 -28989 138.97 -50.61 139.42 79860 50.98 29201 2044 111105
0.07
553538 -180971 550,457 201,280 14,091 765,828
4746594 -2180576 4,563,718 2,503,032 175,212 7,241,962

0.05 0.1
CONTRACTOR'S TOTAL
CONTINGENCY PROFIT COST
11420 22840 262660

2715 5430 62445
2529 5058 58163
0 0 0
237 475 5463
16,901 33,803 388,731
783 1565 18002

866 1732 19919
1144 2290 26333

0 0 0
1666 3334 38336
288 576 6619
288 576 6619
794 1588 18257

1034 2067 23771
1845 3692 42454
102 203 2338

1034 2067 23771
1845 3692 42454
970 1939 22300

1415 2830 32540
0.05 0.1
CONTRACTOR'S TOTAL
1430 2859 32880

0 0 0
9030 18059 207683
518 1036 11916
1846 3692 42455
993 1987 22846

2214 4428 50923
3468 6936 79762
518 1036 11916
814 1628 18724

2214 4428 50923
3467 6936 79761
102 203 2337

1699 3398 39072
2421 4842 55691
2383 4765 54798

1217 2433 27984
1376 2752 31643
1401 2801 32213
7231 14462 166322

2605 5209 59909
61,021 122,041 1,403,471

0.05 0.1
CONTRACTOR'S TOTAL
410 820 9432

1393 2785 32028
1812 3624 41674

0 0 0
2137 4273 49140
483 966 11109
217 434 4993
2132 4264 49037
1337 2675 30757

2300 4601 52910
2494 4989 57372
0 0 0
1249 2498 28729
202 404 4649

2300 4601 52910
2494 4989 57372
173 346 3980
510 1020 11727

2115 4231 48655
2370 4741 54520

0 0 0
11601 23202 266819
0.05 0.1
CONTRACTOR'S TOTAL
885 1769 20346

1622 3244 37305
3473 6946 79881
1621 3241 37274

4725 9449 108668
4703 9406 108173
885 1769 20346
2680 5360 61639
1387 2773 31890

4725 9449 108668
4703 9406 108173
0 0 0
1137 2275 26161
207 414 4760

3565 7130 81995
3293 6587 75747
130 260 2987
2026 4053 46606

1823 3646 41929
2098 4196 48252
435 870 10003
5456 10911 125478

1408 2815 32374
90,716 181,432 2,086,468

0.05 0.1
CONTRACTOR'S TOTAL
354 707 8134

1165 2329 26785
2130 4259 48979

0 0 0
1384 2768 31834
231 462 5315
191 381 4384
1485 2969 34146

1736 3472 39924
2741 5482 63046
223 446 5131

1736 3472 39924
2741 5482 63046
458 916 10533

1815 3630 41749
2648 5297 60912

0 0 0
11706 23413 269244
431 862 9908
0.05 0.1
CONTRACTOR'S TOTAL
1231 2462 28314
2648 5297 60912

3507 7014 80660
5164 10327 118761
383 766 8806
2648 5297 60912

3507 7014 80660
5164 10327 118761
325 650 7474
403 806 9270

2727 5453 62710
3616 7231 83157
922 1844 21208

4337 8673 99744
3317 6635 76299
821 1642 18886
7487 14974 172202
81,382 162,759 1,871,730
4434 8869 101988

1649 3298 37927
0.05 0.1
CONTRACTOR'S TOTAL
2100 4200 48302

1697 3393 39023
566 1132 13016
7748 15495 178193

2710 5420 62329
4321 8643 99391

3762 7523 86519
2251 4503 51780

1269 2539 29197
414 828 9523
10255 20509 235856
43,176 86,352 993,044
317 634 7288
111 221 2542

3559 7118 81863
0.05 0.1
CONTRACTOR'S TOTAL
290 580 6668

409 818 9403
2476 4951 56944
60 120 1381
409 818 9403
349 699 8036
400 800 9198

0 0 0
207 414 4760
5469 10938 125793
354 708 8140

831 1662 19115
207 414 4760
5327 10652 122512
244 488 5611

831 1662 19115
0 0 0
2246 4492 51657
56 111 1277
662 1324 15221
257 515 5921
0.05 0.1
CONTRACTOR'S TOTAL
5543 11088 127506
30,614 61,227 704,114
4225 8449 97166

887 1775 20411
3443 6886 79188

795 1591 18291
824 1649 18960
6440 12879 148115

1703 3406 39170
7111 14222 163552

1703 3406 39170
3589 7179 82556

1049 2099 24135
966 1932 22217
5555 11110 127770

0.05 0.1
CONTRACTOR'S TOTAL
38,290 76,583 880,701
362,100 724,197 8,328,259

Project : TAN RESIDENCE DIRECT COST SUMMARY SHEET
CUSTOMER
ESTIMATOR
DWG SHT
CHECKED BY DATE
COST
CTR DESCRIPTION COST
1.0 MATERIAL COST
1.1 DIRECT MATERIAL 1,311,368
1.2 CONSUMABLE MATERIAL
SUBTOTAL (1.0)
2.0 LABOR COST
2.1 DIRECT LABOR
2.1.1 CIVIL/BUILDING/EARTHWORKS 383,320
2.1.2 STRUCTURAL STEEL
2.2 STAFF SALARY 247,000
SUBTOTAL (2.0)
3.0 SETUP CHARGES
3.1 FRINGE BENEFIT 19,166
3.2 FACTORY SUPPLIES 19,166
SUBTOTAL (3.0)
4.0 EQPT, TOOLS, JIGS, SCAFFOLDS, FALSEWORKS & FUEL COST
4.1 EQUIPMENT RENTAL 125,000
4.2 SPECIAL TOOLS 25,000
4.3 STANDARD EXPENDABLE TOOLS 25,000
4.4 JIGS
4.5 SCAFFOLDING (MATERIAL + LABOR) 114,996
4.6 FUEL 39,600
SUBTOTAL (4.0)
5.0 SUBSISTENCE
5.1 STAFF SUBSISTENCE/ALLOWANCE
5.1.1 PROJECT ENGINEER 15,000
5.1.2 SUPERVISOR
5.1.3 R&F
5.2 CREW SUBSISTENCE 24,000
5.2.1 PROJECT
5.2.2 SHOP
SUBTOTAL (5.0)
6.0 MOBILIZATION/DEMOBILIZATION
6.1 TRUCKING 15,000
6.2 BARGE/LCT
6.3 COMMERCIAL VESSEL
6.4 CRATING
6.5 STRUCTURAL STEEL
SUBTOTAL (6.0)
7.0 SITE TEMPORARY FACILITIES
7.1 SITE OFFICES/FACILITIES
7.1.1 FABRICATION SHOP (INCLUDING ELECTRICAL) 15,000
7.1.2 FIELD OFFICE (VAN 40-FOOTER)
7.1.3 MOTORPOOL (COVERED)
7.1.4 WAREHOUSE (INCLUDING SHELVES, RACKS) 25,000
7.1.5 TOOL ROOM (VAN 20-FOOTER)
7.2 BUNKHOUSE
7.2.1 HOUSE RENTAL
7.2.2 PURCHASED (16 MAN CAPACITY)
7.2.3 CONSTRUCTED
7.2.4 VAN (40-FOOTER RENTAL)
7.3 STAFF HOUSE
7.3.1 HOUSE RENTAL
7.3.2 VAN WITH ACU
7.3.3 CONSTRUCTED
7.4 CANTEEN
7.5 PORTALET
SUBTOTAL (7.0)
8.0 TESTING & INSPECTION
8.1 RADIOGRAPHIC TEST
8.2 ULTRASONIC TEST
8.3 MAGNETIC PARTICLE TEST
8.4 DYE PENETRANT TEST
8.5 FIELD DENSITY TEST
8.6 CONCRETE CYLINDER TEST 5,000
8.7 REBAR TEST 5,000
8.8 VACUUM TEST
8.9 PWHT
SUBTOTAL (8.0)
9.0 SUBCONTRACTED ITEMS
9.1 DOORS
9.2 WINDOWS
9.3 ROOFING
9.4 OTHERS
SUBTOTAL (9.0)
10.0 MISCELLANEOUS CHARGES
10.1 SECURITY
10.2 WPQT (INCL REJECTION FACTOR)
10.3 PROJECT COMPUTERIZATION EXPENSE 7,500
10.4 SAFETY 5,000
SUBTOTAL (10.0)
11.0 CONTINGENCY
11.1 MATERIALS/CONSUMABLES 65,568
11.2 LABOR 19,166
SUBTOTAL (11.0)
12.0 ENGINEERING EXPENSE
12.1 CAD
12.2 REPRODUCTION 3,000
12.3 AS-BUILT 9,000
12.4 ENGINEERING FEE/DESIGN FEE
SUBTOTAL (12.0)
13.0 PROJECTION COST
13.1 MATERIALS 0
13.2 LABOR 0
13.3 SUBCONTRACTED ITEMS
SUBTOTAL (13.0)
G RAN DTOTAL
14.0 AD-ON CHARGES

14.1 BID BOND
14.2 PERFORMANCE BOND
14.3 ALL RISK INSURANCE
14.4 PAYMENT GUARANTEED BOND
14.5 L/C OPENING CHARGES
14.6 CONTRACTUAL TAX
14.7 AGENT/COMMISSION
14.8 INTEREST
14.9 POCB TAX
14.10 OTHERS (SPECIFY)
GRANDTOTAL SELLING PRICE

ECT COST SUMMARY SHEET
OFFICE ESTIMATE
SUBTOTAL
1,311,368
Tmhr U/C
9583 40
630,320
0.05
0.05
38,332
0.3
329,596
39,000
15,000
40,000
10,000
12,500
0.05
0.05
84,734
12,000
0
2,522,850
5,000,000
Project : TAN RESIDENCE STAFF COST SUMMARY SH
CUSTOMER
ESTIMATOR
DWG SHT
CHECKED BY DATE DATE
NO. OF MONTHLY DURATION TOTAL

ITEM DESCRIPTION MEN SAL W/ OT (MO) SALARY SETUP
1 Project Engineer 1 18000 5 90000
2 Foreman 1 15600 5 78000
3 Warehouseman/Timekeeper 1 8000 5 40000
4 Cadd Operator 1 13000 3 39000
TO TAL 247000
STAFF COST SUMMARY SHEET
OF
SUBSIS-
TENCE TRANS
15000
15000 0
Project : TAN RESIDENCE EQUIPMENT/FUEL COST
CUSTOMER
ESTIMATOR
DWG SHT OF
CHECKED BY DATE
DUR MONTHLY RENTAL OPER CONS DUR COST

ITEM DESCRIPTION QTY (MO) RENTAL COST HR/DA Li/HR (DA) /Li
1 Earthworks
Submersible pump 1 5000 0 6 2.5 36
Plate compactor 1 1 4000 4000 5 1.5 10 36
Jackhammer 2 1 3000 6000 5
Compressor 1 1 3000 3000
Backhoe 1 50000 0 6 2.5 15 36
Subtotal 13000
2 Concrete Works
2-Bagger Mixer 1 3 5000 15000 6 2.5 20 36
Concrete vibrator 2 3 3500 21000 6
Compressor 1 3 3000 9000
Subtotal 45000
3 Steelworks
Welding Machine 1 2 3500 7000
4 Others
Service Vehicle 1 4 15000 60000 6 2.5 30 40
TO TAL 125000
UIPMENT/FUEL COST
FUEL
COST
0
2700
0
8100
10800 23800
10800
10800 55800
7000
18000 78000
39600 164600

Project: Tan Residence Location: Multi-National Village, Paranaque City

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Project: Tan Residence Location: Multi-National Village, Paranaque City

Uploaded by

Copyright:

Available Formats

Project : TAN RESIDENCE BILL OF MATERIALS

Location : Multi-National Village, Paranaque City

Total - Item I (Earthworks) 0 0 0 2,969 112,822 5,642 0 26,564

II. Concrete Works

A.2 Ground Floor

A.3 Second Floor

A.4 Roof Deck

B.2 Ground Floor

B.3 Second Floor

B.4 Third Floor

192 kgs a. Footing 6856 343 0 0.08 15 570 29 0 134

A.2 Ground Floor

A.3 Second Floor

A.4 Roof Deck

B.2 Ground Floor

419 kgs d. Stair 14644 732 0 0.08 34 1292 65 0 304

B.3 Second Floor

B.4 Third Floor

B.4 Roof Deck

IV. Post Tensioning Works

A.2 Ground Floor

A.3 Second Floor

A.4 Roof Deck

B.2 Ground Floor

49 sq.m. e. CHB Wall Footing 15830 792 0 2 98 3724 186 0 877

B.3 Second Floor

B.4 Third Floor

B.5 Roof Deck

Total - Item V (Formworks) 1128970 44954 0 5552 210976 10551 0 49676

VI. CHB Works

A.2 Second Floor

A.3 Roof Deck

B. Multi Purpose Building

B.2 Second Floor

B.3 Third Floor

B.4 Roof Deck

VII. Plastering Works

A.2 Second Floor

A.3 Roof Deck

B.2 Second Floor

B.3 Third Floor

B.4 Roof Deck

VIII. Painting Works

A.2 Second Floor

B.2 Second Floor

B.3 Third Floor

Grand Total 4520554 182869 0 27607 1049066 52465 0 247006

17100 5292 -249333 -434 -135450 0.00 0 823.83 257117 850.7

23,800 8,389 -395,232 -218,015 0 372,171

77 14 -666 2902.5 1161 0.00 0 4914.81 1966 4613.07 5960.05

849 150 -7055 2390 10516 0.00 0 4914.81 21625 5291.82

694 121 -5724 2415.56 8696 0.00 0 4914.81 17693 5300.62

77 14 -666 2902.5 1161 0.00 0 4914.81 1966 5957.25

2141 314 -14776 2519.01 27961 0.00

6461 946 -44595 2500.72 83774 0.00

55,803 8,342 -392,968 699,223 55 989,802

42 -1997 31.13 5977 0.00 0 46.59 8945 50.48

195 -9185 30.09 25935 0.00 0 47.14 40635 49.69

172 -8120 28.57 17372 0.00 0 47.24 28722 52.03

25 -1198 31.35 2665 0.00 0 47.24 4015 56.25

54 -2529 30.71 7370 0.00 0 46.59 11182 50.21

305 -14377 28.6 30801 0.00 0 47.14 50770 52.05

96 -4526 30.09 12607 0.00 0 47.70 19986 49.91