ITEM DESCRIPTION QTY UNIT U/M COST MATERIAL COST QTY

1) EARTHWORKS
A. Excavation 57.44 m3 0.00 0.00 460
B. Gravel Base 11.02 m 3
1,000.00 11,020.00 55
C. Backfill 26.26 m3 0.00 0.00 23
D. Earthfill 27.09 m 3
0.00 0.00 24
Earthworks Total 11,020.00
2) CONCRETING
A. FOOTINGS
Cement (40 kg) 81 bags 195.00 15,795.00 179
Sand 4.60 m 3
1,000.00 4,600.00
Gravel (1 ½") 8.99 m3 1,000.00 8,990.00
Sub-Total 29,385.00
B. WALL FOOTINGS
Cement (40 kg) 35 bags 195.00 6,825.00 76
Sand 1.90 m 3
1,000.00 1,900.00
Gravel (3/4") 3.81 m 3
1,400.00 5,334.00
Sub-Total 14,059.00
C. BEAMS
Cement (40 kg) 116 bags 195.00 22,620.00 253
Sand 6.40 m 3
1,000.00 6,400.00
Gravel (3/4") 12.79 m 3
1,400.00 17,906.00
Sub-Total 46,926.00
D. COLUMNS
Cement (40 kg) 90 bags 195.00 17,550.00 139
Sand 4.97 m3 1,000.00 4,970.00
Gravel (3/4") 9.95 m 3
1,400.00 13,930.00
Sub-Total 36,450.00
E. SLAB
Cement (40 kg) 173 bags 195.00 33,735.00 384
Sand 9.80 m3 1,000.00 9,800.00
Gravel (3/4") 19.30 m 3
1,400.00 27,020.00
Sub-Total 70,555.00
F. PLUMBING
Cement (40 kg) 51 bags 195.00 9,945.00 97
Sand 2.81 m3 1,000.00 2,810.00
Gravel (3/4") 5.61 m3 1,400.00 7,854.00
Sub-Total 20,609.00
G. OTHERS
Cement (40 kg) 60 bags 195.00 11,700.00 131
Sand 3.28 m 3
1,000.00 3,280.00
Gravel (3/4") 6.57 m3 1,400.00 9,198.00
 Sub-Total 24,178.00
Concreting Total 242,162.00
3) FORMWORKS AND SCAFFOLDING
A. BEAMS
1/4" x 4' x 8' Ordinary Plywood 28 sheets 260.00 7,280.00 421
2" x 2" x 6' Coco Lumber 92 pcs 50.00 4,600.00 611
2" x 2" x 8' Coco Lumber 179 pcs 70.00 12,530.00
2" x 2" x 10' Coco Lumber 83 pcs 90.00 7,470.00
2" x 2" x 12' Coco Lumber 53 pcs 100.00 5,300.00
2" x 2" x 14' Coco Lumber 66 pcs 116.00 7,656.00
2" x 2" x 16' Coco Lumber 40 pcs 133.00 5,320.00
2" x 3" x 6' Coco Lumber 18 pcs 75.00 1,350.00
2" x 3" x 8' Coco Lumber 96 pcs 100.00 9,600.00
2" x 3" x 10' Coco Lumber 31 pcs 125.00 3,875.00
2" x 3" x 12' Coco Lumber 33 pcs 150.00 4,950.00
2" x 3" x 14' Coco Lumber 25 pcs 175.00 4,375.00
2" x 3" x 16' Coco Lumber 28 pcs 200.00 5,600.00
1" Common Wire Nails 4 kgs 60.00 240.00
4" Common Wire Nails 35 kgs 60.00 2,101.80
Used Oil 7 gals 200.00 1,426.40
Sub-Total 83,674.20
B. COLUMNS
1/4" x 4' x 8' Ordinary Plywood 16 sheets 260.00 4,160.00 409
2" x 2" x 10' Coco Lumber 1,892 pcs 90.00 170,280.00 1,336
2" x 2" x 12' Coco Lumber 47 pcs 100.00 4,700.00
2" x 3" x 10' Coco Lumber 237 pcs 125.00 29,625.00
1" Common Wire Nails 3 kgs 60.00 180.00
4" Common Wire Nails 59 kgs 60.00 3,540.00
Used Oil 7 gals 200.00 1,373.60
Sub-Total 213,858.60
C. SLAB ON GRADE
1/4" x 4' x 8' Ordinary Plywood 5 sheets 260.00 1,300.00 38
2" x 2" x 6' Coco Lumber 63 pcs 50.00 3,150.00
1" Common Wire Nails 1 kg 60.00 60.00
4" Common Wire Nails 2 kgs 60.00 120.00
Used Oil 1 gal 200.00 200.00
Sub-Total 4,830.00
D. SLAB (Mezzanine Flr and above)
1/4" x 4' x 8' Ordinary Plywood 27 sheets 260.00 7,020.00 201
2" x 3" x 10' Coco Lumber 136 pcs 125.00 17,000.00
1" Common Wire Nails 2 kgs 60.00 120.00
4" Common Wire Nails 7 kgs 60.00 401.40
Used Oil 4 gals 200.00 800.00
Sub-Total 25,341.40
E. STAIRS
 1/4" x 4' x 8' Ordinary Plywood 10 sheets 260.00 2,600.00 113
2" x 2" x 8' Coco Lumber 158 pcs 70.00 11,060.00 77
1" Common Wire Nails 1 kg 60.00 60.00
4" Common Wire Nails 7 kgs 60.00 420.00
Used Oil 2 gals 200.00 317.00
Sub-Total 14,457.00
F. OTHERS
1/4" x 4' x 8' Ordinary Plywood 14 sheets 260.00 3,640.00 116
2" x 2" x 6' Coco Lumber 52 pcs 50.00 2,600.00
2" x 2" x 10' Coco Lumber 88 pcs 90.00 7,920.00
1" Common Wire Nails 1 kg 60.00 60.00
4" Common Wire Nails 4 kgs 60.00 240.00
Used Oil 2 gals 200.00 369.80
Sub-Total 14,829.80
G. LADDER
2" x 2" x 6' Coco Lumber 10 pcs 50.00 500.00 6
4" Common Wire Nails 1 kg 60.00 60.00
Sub-Total 560.00
H.PLUMBING
1/4" x 4' x 8' Ordinary Plywood 7 sheets 260.00 1,820.00 48
2" x 2" x 6' Coco Lumber 64 pcs 50.00 3,200.00
2" x 3" x 10' Coco Lumber 7 pcs 125.00 875.00
1" Common Wire Nails 1 kg 60.00 60.00
4" Common Wire Nails 2 kgs 60.00 120.00
Used Oil 1 gals 200.00 200.00
Sub-Total 6,275.00
Formworks and Scaffolding Total 363,826.00
4) MASONRY WORKS
A. WALLS
4" CHB 1,895 pcs 9.00 17,055.00 202
6" CHB 1,453 pcs 18.00 26,154.00 186
Cement (40kg) 298 bags 195.00 58,110.00 803
Sand 17 m3 1,000.00 17,000.00
Sub-Total 118,319.00
B. STAIRS
Cement (40kg) 4 bags 195.00 780.00 82
Sand 0.30 m3 1,000.00 300.00
Sub-Total 1,080.00
C. GROUND FLOOR SLAB
Cement (40kg) 15 bags 195.00 2,925.00 301
Sand 0.90 m 3
1,000.00 900.00
Sub-Total 3,825.00
D. BEAMS
Cement (40kg) 9 bags 195.00 1,755.00 171
Sand 0.50 m 3
1,000.00 500.00
 Sub-Total 2,255.00
E.UPPER SLAB AND CEILING
Cement (40kg) 21 bags 195.00 4,095.00 425
Sand 1.20 m3 1,000.00 1,200.00
Sub-Total 5,295.00
F. PLUMBING
Cement (40kg) 51 bags 195.00 9,945.00 238
Sand 2.81 m 3
1,000.00 2,810.00
6" CHB 299 pcs 18.00 5,382.00 38
Sub-Total 18,137.00
G. OTHERS
Cement (40kg) 3 bags 195.00 585.00 25
Sand 0.20 m3 1,000.00 200.00
Sub-Total 785.00
Masonry Works Total 149,696.00
5) REINFORCEMENT
A. FOOTINGS
16mmØ x 6m 24 lngths 385.00 9,240.00 150
16mmØ x 12m 12 lngths 701.72 8,420.64 241
#16 Tie Wire 11 kgs 60.00 660.00
Sub-Total 18,320.64
B. WALL FOOTINGS
12mmØ x 6m 15 lngths 225.00 3,375.00 42
12mmØ x 7.5m 1 lngths 249.08 249.08 68
12mmØ x 9m 4 lngths 298.89 1,195.56
12mmØ x 10.5m 1 lngths 348.72 348.72
#16 Tie Wire 4 kgs 60.00 240.00
Sub-Total 5,408.36
C. BEAMS
10mmØ x 6m 290 lngths 145.00 42,050.00 947
16mmØ x 6m 43 lngths 385.00 16,555.00 1,521
16mmØ x 7.5m 47 lngths 438.60 20,614.20
16mmØ x 9m 25 lngths 526.32 13,158.00
16mmØ x 10.5m 6 lngths 614.04 3,684.24
16mmØ x 12m 20 lngths 701.72 14,034.40
#16 Tie Wire 25 kgs 60.00 1,500.00
Sub-Total 111,595.84
D. SLAB ON GRADE
10mmØ x 7.5m 70 lngths 172.79 12,095.30 151
10mmØ x 9m 24 lngths 207.35 4,976.40 242
#16 Tie Wire 10 kgs 60.00 600.00
Sub-Total 18,111.84
E. SLAB
12mmØ x 6m 167 lngths 225.00 37,575.00 294
#16 Tie Wire 20 kgs 60.00 1,200.00 471
 Sub-Total 38,775.00
F. STAIRS
12mmØ x 6m 17 lngths 225.00 3,825.00 139
12mmØ x 9m 3 lngths 298.89 896.67 223
16mmØ x 10.5m 14 lngths 614.04 8,596.56
12mmØ x 12m 7 lngths 399.53 2,796.71
#16 Tie Wire 8 kgs 60.00 480.00
Sub-Total 16,594.94
G. WALLS
10mmØ x 10.5m 58 lngths 241.91 14,030.78 253
10mmØ x 12m 53 lngths 276.45 14,651.85 407
#16 Tie Wire 16 kgs 60.00 960.00
Sub-Total 29,642.63
H. COLUMNS
16mmØ x 6m 2 lngths 385.00 770.00 811
16mmØ x 7.5m 26 lngths 438.60 11,403.60 1,302
16mmØ x 9m 36 lngths 526.32 18,947.52
16mmØ x 10.5m 10 lngths 614.04 6,140.40
16mmØ x 12m 24 lngths 701.72 16,841.28
10mmØ x 6m 134 lngths 145.00 19,430.00
10mmØ x 10.5m 8 lngths 241.91 1,935.28
10mmØ x 12m 61 lngths 276.45 16,863.45
#16 Tie Wire 20 kgs 60.00 1,200.00
Sub-Total 93,531.53
Reinforcement Total 331,980.78
6) STRUCTURAL STEEL ROOF FRAMING
A. RAFTERS
Angle Bar 1 1/2" x 1 1/2" x 3/16" 36 lngths 485.00 17,460.00 297
Angle Bar 2" x 2" x 1/4" 40 lngths 750.00 30,000.00 190
Sub-Total 47,460.00
B. PURLINS AND SAG RODS
2" x 4" x 1.2mm C-Purlins 22 lngths 485.00 10,670.00 242
10mmØ x 6m (Round Bars) 5 lngths 160.00 800.00
Sub-Total 11,470.00
C. MATERIALS
Welding Rod (Installation) 29 kgs 135.00 3,915.00
Welding Rod (Fabrication) 25 kgs 135.00 3,375.00
Grinding Stone 16 pcs 110.00 1,760.00
Oxygen 12 cyls 3,000.00 36,000.00
Acetylene 7 cyls 7,000.00 49,000.00
Red Lead Primer 8 gals 585.00 4,680.00
Carbon Brush 7 pcs 50.00 350.00
Sub-Total 99,080.00
D. ROOFING AND ACCESSORIES
Batten Works
 Sand 18 bags 35.00 630.00
Cement 54 bags 195.00 10,530.00
Tile Roofing
Other Accessories
Sub-Total 11,160.00
Structural Steel Roof Framing Total 169,170.00
7) PLUMBING
A. PIPES (GALVANIZED IRON)
3/4" Ø X 6m Galvanized Iron 16 lngths 464.00 7,424.00 4
Sub-Total 7,424.00
B. FITTINGS (GALVANIZED IRON)
3/4" Ø 90° Elbow 24 pcs 41.50 996.00
3/4" Ø Tee 14 pcs 51.50 721.00
3/4" Ø Coupling 3 pcs 28.25 84.75
3/4" Ø End Cap 2 pcs 23.00 46.00
3/4" Ø 45° Elbow 1 pc 21.00 21.00
Sub-Total 1,868.75
C. OTHERS
3/4" Ø Hose Bibb 2 pcs 360.00 720.00
3/4" Ø Gate Valve 4 pcs 280.00 1,120.00
3/4" Ø Water Meter 1 pc 1,999.00 1,999.00
3/4" Ø Floor Drain 7 pcs 70.00 490.00
3/4" Ø Faucet 1 pc 124.20 124.20
3/4" Ø Check Valve 1 pc 230.00 230.00
Cast Iron Grease Trap (15GPM) 1 pc 28,808.00 28,808.00
Trench Canal Grill Cover 3 pcs 1,720.00 5,160.00
3/4"x10m Teflon Tape 49 rolls 23.50 1,151.50
(100cc) Solvent Cement 2 cans 48.00 96.00
(400cc) Solvent Cement 2 cans 189.00 378.00
(500cc) Solvent Cement 4 cans 200.00 800.00
Sub-Total 41,076.70
D. PIPES (PVC)
1" Ø PVC (3m) 1 pc 78.00 78.00 2
2" Ø PVC (3m) 1 pc 212.50 212.50 2
4" Ø PVC (3m) 1 pc 607.00 607.00 4
6" Ø PVC (3m) 1 pc 1,301.00 1,301.00 7
Sub-Total 2,198.50
E. FITTINGS (PVC)
2" Ø Wye 2 pcs 17.10 34.20
2" Ø P-trap 9 pcs 84.50 760.50
2" Ø 45° Elbow 15 pcs 21.70 325.50
2" Ø 90° Elbow 11 pcs 27.20 299.20
4" Ø 90° Elbow 4 pcs 67.50 270.00
4" Ø 45° Elbow 11 pcs 62.50 687.50
4" Ø Cleanout Plug 10 pcs 64.00 640.00
 4"x2" Ø Reducing Wye 15 pcs 109.00 1,635.00
4" Ø Tee 5 pcs 125.00 625.00
4" Ø Wye 2 pcs 131.00 262.00
4" Ø Tee Wye 3 pcs 147.00 441.00
4" Ø P-Trap 1 pc 204.00 204.00
6" Ø Tee 3 pcs 790.00 2,370.00
Sub-Total 8,553.90
F. FIXTURES
Kitchen Sink 1 pc 1,800.00 1,800.00 14
Lavatory and Water Closet (Set) 4 pc 6,399.00 25,596.00 80
Shower Head 3 pc 475.00 1,425.00 6
Bathtub 1 pc 20,100.00 20,100.00 24
Water Tank (2000 L) 1 pc 29,800.00 29,800.00 2
Sub-Total 78,721.00
Plumbing Total 139,842.85
8) ARCHITECTURAL AND FINISHING
A. CEILING
1/4" x 4' x 8' Marine Plywood 49 sheet 450.00 22,050.00 141
1"x2"x10" Ceiling Moulding 8,004 inches 180.00 144,072.00 80
2" x 2" x 6' Coco Lumber 450 pc 50.00 22,500.00 188
Sub-Total 188,622.00
B. PAINT/COATING
Outside Walls
Acrylic Skimcoat (16 L) 7 cans 1,565.95 10,961.65 82
Acrytex Primer 1705 (4 L) 20 cans 721.00 14,420.00
Acrytex Cast #1701 (4 L) 20 cans 423.00 8,460.00
Wallguard (4 L) 33 cans 716.50 23,644.50
Acrytex Reducer #1750 (4 L) 8 cans 383.00 3,064.00
B7502(WinterMorning)Paint(4L) 9 cans 1,040.00 9,360.00
Sub-Total 69,910.15
Inside Walls and Stairs
Acrylic Skimcoat (16 L) 15 cans 1,565.95 23,489.25 200
Permacoat Flat Latex #701 (16 L) 12 cans 1,929.00 23,148.00
Masonry Putty #7311 (4 L) 47 cans 266.00 12,502.00
Permacoat Latex (4 L) 79 cans 495.00 39,105.00
B721 (Cream) Paint (4 L) 22 cans 495.00 10,890.00
B7570 (Old Redwood) Paint (4L) 1 can 1,031.00 1,031.00
Sub-Total 110,165.25
Ceiling
Acrylic Skimcoat (16 L) 4 cans 1,565.95 6,263.80 48
Permacoat Flat Latex #701 (16 L 3 cans 1,929.00 5,787.00
Masonry Putty #7311 (4 L) 12 cans 266.00 3,192.00
Permacoat Latex (4 L) 19 cans 495.00 9,405.00
Sub-Total 24,647.80
Door Jambs and Handrail
 Lacquer Sanding Sealer (4 L) 1 can 516.00 516.00 3
Lacquer Varnish (1 L) 3 cans 160.00 480.00
Lacquer Thinner #50 (1 L) 6 cans 234.00 1,404.00
Additive (Lacquer Flo #1205) (1 L) 1 can 209.00 209.00
Sub-Total 2,609.00
Wood Steps
Varnish (Timbercoat) (4L) 1 can 1,370.00 1,370.00 5
Sub-Total 1,370.00
Waterproofing
Waterproofing (Plexibond) (4 L) 10 cans 850.00 8,500.00 17
Acrytex Primer #1705 (4 L) 2 cans 721.00 1,442.00
Acrytex Cast #1701 (4 L) 2 cans 423.00 846.00
Acrytex Topcoat (4 L) 4 cans 906.00 3,624.00
Acrytex Reducer #1750 (4 L) 2 cans 383.00 766.00
Sub-Total 15,178.00
C. TILEWORK
20 cm x 20 cm Floor Tiles 271 pc 11.50 3,116.50 47
20 cm x 20 cm Wall Tiles 1,597 pc 11.50 18,365.50 190
30 cm x 30 cm Floor Tiles 1,193 pc 29.50 35,193.50 466
40 cm x 40 cm Floor Tiles 225 pc 49.50 11,137.50 157
White Cement Joint Filler 109 kg 95.00 10,355.00 363
Cement 19 bag 195.00 3,705.00
Sub-Total 81,873.00
D. STAIRS
2" x 12" x 6' Wood Step 13 pc 480.00 6,240.00 7
2" x 1/4" x 6' Lumber 7 pc 15.00 105.00
2" x 1/4" x 6' Flat Bar 2 pc 450.00 900.00
Sub-Total 7,245.00
E. DOORS (WOOD)
D1 1 pc 5,413.00 5,413.00 10
D3 1 pc 2,767.00 2,767.00 10
D4 1 pc 2,767.00 2,767.00 10
D6 1 pc 2,828.00 2,828.00 10
D7 4 pc 2,828.00 11,312.00 40
Sub-Total 25,087.00
F. DOORS (PVC)
D5 4 pc 1,250.00 5,000.00 40
Sub-Total 5,000.00
G. DOORS (GLASS)
D2 1 pc 11,545.00 11,545.00 12
D8 1 pc 5,730.00 5,730.00 12
D9 1 pc 4,420.00 4,420.00 12
D10 1 pc 3,367.50 3,367.50 12
Sub-Total 25,062.50
H. DOOR ACCESSORIES
 4" x 4" Hinge 8 pc 130.00 1,040.00 13
3 1/2" x 3 1/2" Hinge 28 pc 105.00 2,940.00 45
Handleset with Deadbolt 1 pc 3,115.00 3,115.00 2
Flush Bolt 2 pc 460.00 920.00 3
Door Chain 2 pc 160.00 320.00 3
Keyed Doorknob 8 pc 395.00 3,160.00 13
Sub-Total 11,495.00
I. WINDOWS
W1 7 pc 4,560.00 31,920.00 24
W2 4 pc 2,925.00 11,700.00 14
W3 1 pc 1,590.00 1,590.00 3
W4 1 pc 4,865.00 4,865.00 3
W5 1 pc 1,410.00 1,410.00 3
W6 2 pc 825.00 1,650.00 7
W7 4 pc 6,450.00 25,800.00 14
W8 1 pc 5,870.00 5,870.00 3
Sub-Total 84,805.00
J. DOOR JAMB
2" x 6" x 6' Good Lumber 1 lngth 240.00 240.00 40
2" x 6" x 8' Good Lumber 22 lngth 320.00 7,040.00 60
4" Common Wire Nails 2 kg 60.00 120.00
Sub-Total 7,400.00
K. BATHROOM ACCESSORIES
Soap Dish 4 pcs 195.00 780.00 2
Robe Hook 4 pcs 384.00 1,536.00 2
Double Towel Bar 4 pcs 984.00 3,936.00 2
Towel Ring 4 pcs 440.00 1,760.00 2
Paper Holder 4 pcs 544.00 2,176.00 2
Sub-Total 10,188.00
L. KITCHEN COUNTER
20cmx20cm Ceramic Tiles 52 pcs 50.00 2,600.00 21
White Cement Joint Filler 2 kg 95.00 190.00 8
Cement(40kg) 4 bags 195.00 780.00 8
Sand 1 m3 1,000.00 1,000.00
Gravel (3/4") 1 m 3
1,400.00 1,400.00
1/4" x 4' x 8' Ordinary Plywood 1 sheet 260.00 260.00 8
2" x 2" x 6' Coco Lumber 13 pcs 50.00 650.00
1" Common Wire Nails 1 kg 60.00 60.00
4" Common Wire Nails 1 kg 60.00 60.00
Used Oil 1 gal 200.00 200.00
Hanging Kitchen Cabinet 1 pc 9,500.00 9,500.00 2
Sub-Total 16,700.00
M. WALL ON FRONT SIDE
15cmx45cm Tiles 63 pcs 100.00 6,300.00 13
Cement Mortar 1 bag 195.00 195.00 7
 White Cement Joint Filler 3 kg 95.00 285.00
Sub-Total 6,780.00
N. IRON WORKS AND CANOPY
Stairs and Catwalk Baluster 10 sets 2,898.00 28,980.00 2
Stainless Steel Square Tube 3 pcs 1,798.99 5,396.97 29
2" x 1/4" x 6' Flat Bar 3 pcs 450.00 1,350.00
2"x3"x1.2mm Rectangular Tube 2 pcs 800.00 1,600.00
2"x4"x8' Good Lumber 81 pcs 252.50 20,452.50
Metal Ball 6 pcs 115.00 690.00
2"x4"x1.2mm Rectangular Tube 5 pcs 910.00 4,550.00
2"x2"x6m Angle Bar 2 pcs 611.60 1,223.20
2"x3"x1.2mmx6m C Purlin 3 pcs 540.00 1,620.00
2"x1/4"x6' Flat Bar(Wall Décor) 3 pcs 450.00 1,350.00
Window Grills (for Window 1) 7 pcs 32,324.32 226,270.24
Window Grills (for Window 2) 4 pcs 17,177.44 68,709.76
Balcony Grill 1 pc 32,324.32 32,324.32
Welding Rod (Installation) 0.19 kg 135.00 26.10
Grinding Stone 1 pc 110.00 110.00
Oxygen 1 cyl 3,000.00 3,000.00
Acetylene 1 cyl 7,000.00 7,000.00
Carbon Brush 1 pc 50.00 50.00
Sub-Total 404,703.09
O. MISCELLANEOUS
7" Paint Roller 28 pcs 43.20 1,209.60
1/2" Paint Brush 14 pcs 8.00 112.00
1" Paint Brush 7 pcs 17.00 119.00
2" Paint Brush 14 pcs 23.00 322.00
4" Paint Brush 21 pcs 47.70 1,001.70
Paint Tray/Roller Tray 28 pcs 48.00 1,344.00
36 mm Masking Tape 2 pcs 35.10 70.20
Sub-Total 4,178.50
Architectural and Finishing Total 1,103,019.29
Total Direct Cost
UNIT U/L COST LABOR COST QTY UNIT M/E COST EQPT COST

MHr 50.00 22,976.00 0.00

MHr 50.00 2,755.00
MHr 50.00 1,155.44
MHr 50.00 1,191.96
28,078.40 0.00

MHr 50.00 8,945.20 4 Hr 80 357.81

2 Hr 172 384.64

8,945.20 742.45

MHr 50.00 3,805.20 2 Hr 80 152.21

1 Hr 172 163.62

3,805.20 315.83

MHr 50.00 12,654.86 6 Hr 80 506.19

3 Hr 172 544.16

12,654.86 1050.35

MHr 50.00 6,962.20 3 Hr 80 278.49

2 Hr 172 299.37

6,962.20 577.86

MHr 50.00 19,207.23 10 Hr 80 768.29

5 Hr 172 825.91

19,207.23 1594.20

MHr 50.00 4,833.96 2 Hr 80 193.36

1 Hr 172 207.86

4,833.96 401.22

MHr 50.00 6,566.34 3 Hr 80 262.65

7 Hr 172 1129.41
 6,566.34 1392.06
62,974.99 6073.98

MHr 52.50 22,102.92 0.00

MHr 52.50 32,070.94

54,173.86 0.00

MHr 52.50 21,495.92 0.00

MHr 52.50 70,155.86

91,651.77 0.00

MHr 52.50 1,973.48 0.00

1,973.48 0.00

MHr 52.50 10,549.67 0.00

10,549.67 0.00
MHr 52.50 5,922.00 0.00
MHr 52.50 4,031.73

9,953.73 0.00

MHr 52.50 6,106.59 0.00

6,106.59 0.00

MHr 52.50 315.00 0.00

315.00 0.00

MHr 52.50 2,502.34 0.00

2,502.34 0.00
177,226.43 0.00

MHr 59.38 11,967.71 0.00

MHr 59.38 11,037.77
MHr 59.38 47,690.65

70,696.13 0.00

MHr 59.38 4,839.21 0.00

4,839.21 0.00

MHr 59.38 17,851.69 0.00

17,851.69 0.00

MHr 59.38 10,141.99 0.00

 10,141.99 0.00

MHr 59.38 25,216.80 0.00

25,216.80 0.00

MHr 59.38 14,143.57 0.00

MHr 59.38 2,259.58

16,403.15 0.00

MHr 59.38 1,498.03 0.00

1,498.03 0.00
146,647.00 0.00

MHr 59.38 8,906.54 0.00

MHr 59.38 14,304.44

23,210.97 0.00

MHr 59.38 2,505.84 0.00

MHr 59.38 4,024.54

6,530.38 0.00

MHr 59.38 56,228.77 0.00

MHr 59.38 90,306.82

146,535.59 0.00

MHr 59.38 8,951.40 0.00

MHr 59.38 14,376.50

23,327.90 0.00

MHr 59.38 17,430.40 0.00

MHr 59.38 27,994.29
 45,424.69 0.00

MHr 59.38 8,251.32 0.00

MHr 59.38 13,252.12

21,503.44 0.00

MHr 59.38 15,039.97 0.00

MHr 59.38 24,155.10

39,195.06 0.00

MHr 59.38 48,145.37 0.00

MHr 59.38 77,324.38

125,469.75 0.00
431,197.79 0.00

MHr 59.38 17,634.38 38 Hr 371 14079.45

MHr 59.38 11,266.41
28,900.78 14079.45

MHr 59.38 14,339.06 48 Hr 371 17919.30

14,339.06 17919.30

0.00 0.00

0.00 0.00
 0.00 0.00
43,239.84 31998.75

MHr 46.00 182.16 0.00

182.16 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

MHr 46.00 102.12 0.00

MHr 46.00 113.16
MHr 46.00 180.78
MHr 46.00 339.48
735.54 0.00

0.00 0.00
 0.00 0.00

MHr 46.00 644.00 0.00

MHr 46.00 3,680.00
MHr 46.00 276.00
MHr 46.00 1,104.00
MHr 46.00 92.00
5,796.00 0.00
6,713.70 0.00

MHr 52.50 7,402.50 0.00

MHr 52.50 4,202.10
MHr 52.50 9,845.33
21,449.93 0.00

MHr 50.00 4,114.00 0.00

4,114.00 0.00

MHr 50.00 9,996.00 0.00

9,996.00 0.00

MHr 50.00 2,397.00 0.00

2,397.00 0.00
MHr 50.00 153.00 0.00

153.00 0.00

MHr 50.00 272.00 0.00

272.00 0.00

MHr 50.00 833.00 0.00

833.00 0.00

MHr 62.50 2,931.49

MHr 62.50 11,857.50
MHr 62.50 29,147.04
MHr 62.50 9,782.06
MHr 62.50 22,671.29

76,389.39 0.00

MHr 52.50 376.82 0.00

376.82 0.00

MHr 52.50 525.00 0.00

MHr 52.50 525.00
MHr 52.50 525.00
MHr 52.50 525.00
MHr 52.50 2,100.00
4,200.00 0.00

MHr 52.50 2,100.00 0.00

2,100.00 0.00

MHr 52.50 630.00 0.00

MHr 52.50 630.00
MHr 52.50 630.00
MHr 52.50 630.00
2,520.00 0.00
MHr 52.50 672.00 0.00
MHr 52.50 2,352.00
MHr 52.50 84.00
MHr 52.50 168.00
MHr 52.50 168.00
MHr 52.50 672.00
4,116.00 0.00

MHr 52.50 1,242.15 0.00

MHr 52.50 709.80
MHr 52.50 177.45
MHr 52.50 177.45
MHr 52.50 177.45
MHr 52.50 354.90
MHr 52.50 709.80
MHr 52.50 177.45
3,726.45 0.00

MHr 52.50 2,102.10 0.00

MHr 52.50 3,153.15

5,255.25 0.00

MHr 52.50 88.20 0.00

MHr 52.50 88.20
MHr 52.50 88.20
MHr 52.50 88.20
MHr 52.50 88.20
441.00 0.00

MHr 62.50 1,337.08 0.00

MHr 62.50 513.32
MHr 50.00 412.80

MHr 52.50 394.70

MHr 52.50 105.00

2,762.89 0.00

MHr 62.50 789.84 0.00

MHr 62.50 439.68
 1,229.52 0.00

MHr 59.38 95.96 6 Hr 371 2238.18

MHr 59.38 1,699.04

1794.99 2238.18

0.00 0.00

0.00 0.00
144,127.24 2238.18
TOTAL DIRECT COST
DIRECT COST

39,098.40

39,072.65

18,180.03

60,631.21

43,990.06

91,356.43

25,844.18
 32,136.40
311,210.97

137,848.06

305,510.37

6,803.48

35,891.07
 24,410.73

20,936.39

875.00

8,777.34
541,052.43

189,015.13

5,919.21

21,676.69
 12,396.99

30,511.80

34,540.15

2,283.03
296,343.00

41,531.61

11,938.74

258,131.43

41,439.74
 84,199.69

38,098.38

68,837.69

219,001.28
763,178.57

90,440.23

43,728.36

99,080.00

17,090.00 (See attachment)

 91,017.00 (See attachment)
112,137.69 (See attachment)
11,160.00
464,653.28

7,606.16

1,868.75

41,076.70

2,934.04
 8,553.90

84,517.00
146,556.55

210,071.93

74,024.15

120,161.25

27,044.80
 2,762.00

1,642.00

16,011.00

158,262.39

7,621.82

29,287.00

7,100.00

27,582.50
15,611.00

88,531.45

12,655.25

10,629.00

19,462.89
 8,009.52

408,736.26

4,178.50
1,249,384.70
3,811,477.91
Project: A PROPOSED 2-STOREY RESIDENTIAL STRUCTURE
Owner: MR. AND MRS. RONALD RAY G. SARABOSING
Location: HACIENDA SALINAS SUBDIVISION, LAHUG

A) MOBILIZATION/DEMOBILIZATION Amount
Miscellaneous Expenses 8,000.00

B)TEMPORARY FACILITIES
Water (₱1,000/month x 8months) 8,000.00
Electricity (₱2,500/month x 8 months) 20,000.00
TelCo Service (₱999/month x 8 months) 7,992.00
Field Office 12,000.00
Portable Toilet (1 set) (₱1,000/month x 8 months) 8,000.00

C) SITE COST
Geologic Survey 7,000.00
Soil Testing 6,000.00

D)GENERAL REQUIREMENTS
Blueprint Requirements (₱70/sheet x 9 sheets) 630.00
Building Permit 1,500.00
Other Permits 4,000.00

E)ADMIN SALARIES
Project Engineer (₱23,000/month x 8 months) 184,000.00
Registered Nurse (₱24,468/month x 8 months) 195,744.00
Representation Fee (₱3,500/month x 8 months) 28,000.00

TOTAL INDIRECT COST 490,866.00

Project: A PROPOSED 2-STOREY RESIDENTIAL STRUCTURE
Owner: MR. AND MRS. RONALD RAY G. SARABOSING
Location: HACIENDA SALINAS SUBDIVISION, LAHUG

Item Description Amount Weight

1 Earthworks 39,098.40 1.03
2 Concreting 311,210.97 8.17
3 Formworks and Scaffolding 541,052.43 14.20
4 Masonry Works 296,343.00 7.78
5 Reinforcement 763,178.57 20.02
6 Structural Steel Roof Framing 464,653.28 12.19
7 Plumbing 146,556.55 3.85
8 Architectural and Finishing 1,249,384.70 32.78

Total Direct Cost 3,811,477.91 100.00

Total Indirect Cost 490,866.00

Contingencies = (Direct Cost + Indirect Cost) x 3%
Contingencies = (3,811,477.91 + 490,866) x 3%
Contingencies = 129,070.32

Profit = (Direct Cost + Indirect Cost + Contingencies) x 12%

Profit = (3,811,477.91 + 490,866 + 129,070.32) x 12%
Profit = 531,769.71

Total Project Cost = Direct Cost + Indirect Cost + Contingencies + Profit

Total Project Cost = 3,811,477.91 + 490,866 + 129,070.32+ 531,769.71
Total Project Cost= 4,963,183.93

Mark-up Factor = ((Indirect Cost + Contingencies + Profit)/Direct Cost) + 1

Mark-up Factor = ((490,866 + 129,070.32 + 531,769.71)/3,811,477.91) + 1
Mark-up Factor = 1.30
Item Description Amount Weight WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6 WEEK 7 WEEK 8 WEEK 9

1 Earthworks 50,912.68 1.03 0.21 0.21 0.21 0.21 0.21

2 Concreting 405,248.91 8.17 0.68
3 Formworks and Scaffolding 704,541.07 14.20 1.18 1.18 1.18
4 Masonry Works 385,888.32 7.78 0.56 0.56
5 Reinforcement 993,786.59 20.02 1.43 1.43 1.43 1.43 1.43 1.43
6 Structural Steel Roof Framing 605,056.56 12.19
7 Plumbing 190,841.23 3.85 0.38 0.38
8 Architectural and Finishing 1,626,908.57 32.78
Total Direct Cost 4,963,183.92 100.00
Week 1 Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9
Total Weekly (Schedule) 0.21 0.21 0.21 1.64 1.64 1.43 2.61 3.55 4.23

Cumulative (Schedule) 0.21 0.41 0.62 2.25 3.89 5.32 7.93 11.48 15.72
WEEK 10 WEEK 11 WEEK 12 WEEK 13 WEEK 14 WEEK 15

0.68 0.68 0.68 0.68 0.68 0.68

1.18 1.18 1.18 1.18 1.18 1.18
0.56 0.56 0.56 0.56 0.56 0.56
1.43 1.43 1.43 1.43 1.43 1.43

0.38 0.38 0.38 0.38 0.38 0.38

2.05

Week 10 Week 11 Week 12 Week 13 Week 14 Week 15

4.23 4.23 4.23 4.23 4.23 6.28

19.95 24.18 28.42 32.65 36.88 43.17