Estimated Cost

DESCRIPTION Unit Quantity

Labor Total Labor Material Total Material Unit Cost

CONCRETING
Cement bags 361 77 27,797.00 220 79,420.00 297
Sand cum 18 175 3,150.00 500 9,000.00 675
Gravel (3/4") cum 36 196 7,056.00 560 20,160.00 756
D.B. (10mm) pcs 490 51.1 25,039.00 146 71,540.00 197.1
D.B. (12mm) pcs 114 56.35 6,423.90 161 18,354.00 217.35
D.B. (16mm) pcs 104 133 13,832.00 380 39,520.00 513
Tie Wire roll 5 875 4,375.00 2500 12,500.00 3375
Coco Lumber bd. Ft. 800 6.3 5,040.00 18 14,400.00 24.3
Formply (1/2") shts 67 157.5 10,552.50 450 30,150.00 607.5
Common Nails kgs 75 28 2,100.00 80 6,000.00 108
SUB - TOTAL 105,365.40 301,044.00
MASONRY
Cement bags 380 77 29,260.00 220 83,600.00 297
Sand cum 24 175 4,200.00 500 12,000.00 675
C.H.B. #4 pcs 395 2.8 1,106.00 8 3,160.00 10.8
C.H.B. #6 pcs 1681 3.325 5,589.33 9.5 15,969.50 12.825
D.B. (10mm) pcs 262 51.1 13,388.20 146 38,252.00 197.1
D.B. (12mm) pcs 262 56.35 14,763.70 161 42,182.00 217.35
Tie Wire roll 4 875 3,500.00 2500 10,000.00 3375
SUB - TOTAL 71,807.23 205,163.50
HARDWARES
Cabinet Catches pcs 20 1.75 35.00 5 100.00 6.75
Cabinet Handles pcs 10 6.3 63.00 18 180.00 24.3
Piano Hinges pcs 10 52.5 525.00 150 1,500.00 202.5
Door Hinges pcs 8 3.5 28.00 10 80.00 13.5
Door Lock pcs 2 87.5 175.00 250 500.00 337.5
SUB - TOTAL 826.00 2,360.00
OTHERS
Steel Works ls 1 22750 22,750.00 65000 65,000.00 87750
Filling Materials ls 1 7000 7,000.00 20000 20,000.00 27000
Doors/Windows
Window 1 sets 2 1645 3,290.00 4700 9,400.00 6345
Window 2 sets 1 2761.5 2,761.50 7890 7,890.00 10651.5
Window 3 sets 1 4550 4,550.00 13000 13,000.00 17550
Window 4 sets 1 2100 2,100.00 6000 6,000.00 8100
Door 3 sets 1 2208.5 2,208.50 6310 6,310.00 8518.5
Door 4 sets 2 1295 2,590.00 3700 7,400.00 4995
SUB - TOTAL 47,250.00 135,000.00

TOTAL AMOUNT
Profit Fee
Overhead/Contingencies

GRAND TOTAL
CONTRACT AMOUNT

Note: Plumbing / Electrical Works are subjected for Ammendments.

 ACCOMPLISHMENT
Total Cost Previous This Period
QTY % Amount QTY % Amount

107,217.00 181 50.14 53,757.00

12,150.00 9 50.00 6,075.00
27,216.00 18 50.00 13,608.00
96,579.00 245 50.00 48,289.50
24,777.90 60 52.63 13,041.00
53,352.00 60 57.69 30,780.00
16,875.00 3 60.00 10,125.00
19,440.00 500 62.50 12,150.00
40,702.50 34 50.75 20,655.00
8,100.00 38 50.67 4,104.00
406,409.40 52.31 212,584.50

112,860.00 190 50.00 56,430.00

16,200.00 12 50.00 8,100.00
4,266.00 198 50.13 2,138.40
21,558.83 850 50.57 10,901.25
51,640.20 131 50.00 25,820.10
56,945.70 131 50.00 28,472.85
13,500.00 2 50.00 6,750.00
276,970.73 50.05 138,612.60

135.00 - -
243.00 - -
2,025.00 - -
108.00 - -
675.00 - -
3,186.00 - -

87,750.00 - -
27,000.00 - -

12,690.00 - -
10,651.50 - -
17,550.00 - -
8,100.00 - -
8,518.50 - -
9,990.00 - -
 182,250.00 - -

351,197.10
35,119.71
17,559.86

403,876.67
0.39%
1,029,708.00
 To Date
QTY % Amount
Project: Twin-Ville Subdivision, Marikina City
Owner: Mr. & Mrs. Ramirez
Date: 11-Jul-15

Estimated Cost
DESCRIPTION Unit QTY
Labor Material Unit Cost TOTAL Previous
Qty
CONCRETING
Cement bags 68 77.00 220.00 297.00 20,196.00 0
Sand cum 7 175.00 500.00 675.00 4,725.00 0
Gravel (3/4") cum 14 196.00 560.00 756.00 10,584.00 0
D.B. (10mm) pcs 190 51.10 146.00 197.10 37,449.00 0
D.B. (12mm) pcs 120 56.35 161.00 217.35 26,082.00 0
D.B. (16mm) pcs 46 133.00 380.00 513.00 23,598.00 0
Tie Wire roll 5 875.00 2,500.00 3,375.00 16,875.00 0
Coco Lumber bd. Ft. 600 6.30 18.00 24.30 14,580.00 0
Formply (1/2") shts 20 157.50 450.00 607.50 12,150.00 0
Common Nails kgs 60 28.00 80.00 108.00 6,480.00 0
SUB - TOTAL 172,719.00
MASONRY
Cement bags 84 77.00 220.00 297.00 24,948.00 0
Sand cum 7 175.00 500.00 675.00 4,725.00 0
C.H.B. #4 pcs 710 2.80 8.00 10.80 7,668.00 0
D.B. (10mm) pcs 60 51.10 146.00 197.10 11,826.00 0
D.B. (12mm) pcs 60 56.35 161.00 217.35 13,041.00 0
Tie Wire roll 2 875.00 2,500.00 3,375.00 6,750.00 0
SUB - TOTAL 68,958.00
TINSMITH
Rib Type lm 107 227.50 650.00 877.50 93,892.50 0
Flushing pcs 24 165.38 472.50 637.88 15,309.00 0
Gutter pcs 16 222.78 636.50 859.28 13,748.40 0
V. Gutter pcs 24 89.25 255.00 344.25 8,262.00 0
Ridge Cap pcs 12 168.00 480.00 648.00 7,776.00 0
Ridge Roll pcs 12 238.00 680.00 918.00 11,016.00 0
Wall Cap pcs 10 241.01 688.60 929.61 9,296.10 0
Consumables ls 1 7,000.00 20,000.00 27,000.00 27,000.00 0
SUB - TOTAL 186,300.00
OTHERS
Steel Works ls 1 10,500.00 30,000.00 40,500.00 40,500.00 0
Roof Framing
C-Purlins(2"x2"x6") pcs 88 227.50 650.00 877.50 77,220.00 0
C-Purlins(2"x2"x4") pcs 28 178.50 510.00 688.50 19,278.00 0
C-Purlins(2"x2"x3") pcs 62 140.00 400.00 540.00 33,480.00 0
A-Bar(2 1/2"x5mm) pcs 28 378.00 1,080.00 1,458.00 40,824.00 0
F-Bar(1"x4.5mm) pcs 20 60.90 174.00 234.90 4,698.00 0
Base Plate ls 1 1,750.00 5,000.00 6,750.00 6,750.00 0
Consumables ls 1 12,250.00 35,000.00 47,250.00 47,250.00 0
SUB - TOTAL 270,000.00

TOTAL

TOTAL AMOUNT
Profit Fee
Overhead/Contingencies

GRAND TOTAL
CONTRACT AMOUNT
 Accomplishment
Previous This Period To Date Remarks
% Amount Qty % Amount Qty % Amount

- - 68 100.00 20,196.00 68 100.00 20,196.00

- - 7 100.00 4,725.00 7 100.00 4,725.00
- - 14 100.00 10,584.00 14 100.00 10,584.00
- - 190 100.00 37,449.00 190 100.00 37,449.00
- - 120 100.00 26,082.00 120 100.00 26,082.00
- - 46 100.00 23,598.00 46 100.00 23,598.00
- - 5 100.00 16,875.00 5 100.00 16,875.00
- - 600 100.00 14,580.00 600 100.00 14,580.00
- - 20 100.00 12,150.00 20 100.00 12,150.00
- - 60 100.00 6,480.00 60 100.00 6,480.00
- - 100.00 172,719.00 100.00 172,719.00

- - 64 76.19 19,008.00 64 76.19 19,008.00

- - 5 71.43 3,375.00 5 71.43 3,375.00
- - 650 91.55 7,020.00 650 91.55 7,020.00
- - 60 100.00 11,826.00 60 100.00 11,826.00
- - 60 100.00 13,041.00 60 100.00 13,041.00
- - 2 100.00 6,750.00 2 100.00 6,750.00
- - 88.49 61,020.00 88.49 61,020.00

- - - - 0 - -
- - - - 0 - -
- - - - 0 - -
- - - - 0 - -
- - - - 0 - -
- - - - 0 - -
- - - - 0 - -
- - - - 0 - -
- - - - - -

- - 0 - - 0 - -

- - 0 - - 0 - - Delivered on Site
- - 0 - - 0 - - Delivered on Site
- - 0 - - 0 - - Delivered on Site
- - 0 - - 0 - - Delivered on Site
- - 0 - - 0 - - Delivered on Site
- - 0 - - 0 - - Delivered on Site
- - 0 - - 0 - - Delivered on Site
- - - - - -

233,739.00
23,373.90
11,686.95

268,799.85
34.60%
Php 775,530.00