NAME Canedo, Alora Beatriz

Manalo, Jan Pola A.

Mantal, Janine
SECTION CIVP25

ITEM DESCRIPTION MATERIAL COST

1 GENERAL PRELIMINARIES ₱191,085.00
2 SITE CONSTRUCTION ₱5,680.31
3 REINFORCING BARS ₱136,540.38
4 FORMWORKS ₱141,885.00
5 CONCRETE ₱117,788.52
6 MASONRY ₱112,284.08
7 METAL WORKS ₱1,001,137.14
8 DOORS AND HARDWARES ₱23,412.00
9 FINISHES ₱12,370.00
10 SPECIALTIES ₱194,264.37
11 WINDOWS ₱87,400.00
12 ROOFING ₱6,840.00
13 MECHANICAL ₱154,779.00
14 ELECTRICAL ₱67,893.00
15 PLUMBING ₱74,336.75
16 FIRE PROTECTION ₱2,080.00
TOTAL ₱2,329,775.55

CONDITIONS & NOTES

 LABOR COST TOTAL
₱39,306.05 ₱230,391.05
₱4,844.11 ₱10,524.42
₱47,789.13 ₱184,329.51
₱119,095.86 ₱260,980.86
₱3,887.88 ₱121,676.40
₱34,663.80 ₱146,947.88
₱350,397.96 ₱1,351,535.10
₱2,148.00 ₱25,560.00
₱47,793.00 ₱60,163.00
₱51,552.00 ₱245,816.37
₱30,590.00 ₱117,990.00
₱2,394.00 ₱9,234.00
₱9,666.00 ₱164,445.00
₱23,762.55 ₱91,655.55
₱26,028.36 ₱100,365.11
₱728.00 ₱2,808.00
₱794,646.70 ₱3,124,422.25
PROJECT DESCRIPTION: TWO (2) STOREY RESIDENTIAL BUILDING
PROJECT LOCATION: 6182 6TH ST., FAIRLANE SUBD, SAN VICENTE, TARLAC CITY, TARLAC

MATERIAL COST
ITEM DESCRIPTION QTY
UNIT
STRUCTURA
I. GENERAL PRELIMINARIES
MOBILIZATION ₱12.00 ₱13.00
1. Tracking/Transpotation
Truck Rentals 1 lot
Plate Compactor 1.00 pcs
Crawler Crane (Per Hour For 1 day) 8.00 hours
Transportation
16 wheeler truck 8.00 hours
2. Temporary Facilities
A. Temporary Connection (Meralco)
Connection fees & deposit 1.00 lot
Meter Base, Wrings, Conduits, Breakers & Devices 1.00 lot
B. Water Ssupply
Water Meter, Pipes and Fittings, Fixtures 1.00 lot
C. Temporary Perimeter
CoCo Lumber ( 2"x 4" x 12" ) 85.00 pcs
CoCo Lumber ( 2"x 3" x 12" ) 65.00 pcs
Plywood Standard ( 912 x 2128 x 25 )mm 4.00 pcs
Hardware
Wood Screw (Gypsum) ( 0.137795" x 3" ) 2,000.00 pcs
Nails #1 (1") 4.00 kilos
Plain Corrugated sheet ( 3' x 12' ) 75.00 pcs
Blue Sack ( 12' x 100m ) 1.00 role
(a) Bunk House ( 2 x 1.5 )m
Plywood Standard ( 912 x 2128 x 25 )mm 5.00 pcs
CoCo Lumber ( 2" x 4" x 12" ) 4.00 pcs
Hardware
Wood Screw (Gypsum) ( 0.137795" x 3" ) 274.00 pcs
(b) Toilet
Plywood Standard ( 912 x 2128 x 25 )mm 2.00 pcs
CoCo Lumber (2" x 4" x 12" ) 2.00 pcs
Hardware
Wood Screw (Gypsum) ( 0.137795" x 3" ) 50.00 pcs
(d) Field Office
Plywood Standard ( 912 x 2128 x 25 )mm 3.00 pcs
CoCo Lumber (2" x 4" x 12" ) 6.00 pcs

II. SITE CONSTRUCTION

1.Clearing & Grubbing/Removing top soil 13.60 cu.m
2. Excavation
 A. F-1 1.00 1.00 0.30 4.00 1.20
F-2 1.00 1.00 0.30 2.00 0.60
F-3 1.00 1.00 0.30 4.00 1.20
F-4 1.00 1.00 0.30 2.00 0.60
F-5 0.60 0.60 0.25 2.00 0.18

3.78 cu.m
3. Back Filling Works
F-1 0.30 0.05 7.00 0.11
F-2 0.30 0.05 3.00 0.05
F-3 0.30 0.05 3.00 0.05
F-4 0.30 0.05 1.00 0.02
F-5 0.09 0.05 1.00 0.00
Total: 0.21
Portland Cement 10.00 2.15 bags
Gravel 3/4" 0.80 0.17 cu.m
White Sand 1.00 0.21 cu.m

III. REINFORCING BARS

1. Footing
F-1 Ø16mm x 12.0m 5.00 pcs
F-2 Ø16mm x 12.0m 3.00 pcs
F-3 Ø16mm x 12.0m 5.00 pcs
F-4 Ø16mm x 12.0m 3.00 pcs
F-5 Ø12mm x 10.5m 1.00 pcs
2. Columns
a. Ties
C-1 G/F Ø10mm x 10.5m 12.00 pcs
C-1 2/F Ø10mm x 12.0m 7.00 pcs
C-2 G/F Ø10mm x 12.0m 6.00 pcs
C-2 2/F Ø10mm x 12.0m 4.00 pcs
C-3 G/F Ø10mm x 10.5m 12.00 pcs
C-3 2/F Ø10mm x 12.0m 7.00 pcs
C-4 G/F Ø10mm x 12.0m 6.00 pcs
C-4 2/F Ø10mm x 12.0m 4.00 pcs
C-5 G/F Ø10mm x 12.0m 4.00 pcs
b. Vertical Bars
C-1 G/F Ø16mm x 9.0m 11.00 pcs
C-1 2/F Ø16mm x 12.0m 6.00 pcs
C-2 G/F Ø16mm x 9.0m 6.00 pcs
C-2 2/F Ø16mm x 12.0m 3.00 pcs
C-3 G/F Ø16mm x 9.0m 11.00 pcs
C-3 2/F Ø16mm x 12.0m 6.00 pcs
C-4 G/F Ø16mm x 9.0m 6.00 pcs
C-4 2/F Ø16mm x 12.0m 3.00 pcs
C-5 G/F Ø16mm x 9.0m 4.00 pcs
3. Beams
a. Stirrups
2B-1 Ø16mm x 10.5m 2.00 pcs
2B-2 Ø16mm x 10.5m 2.00 pcs
2B-3 Ø16mm x 10.5m 2.00 pcs
2B-4 Ø16mm x 10.5m 2.00 pcs
2B-5 Ø16mm x 10.5m 2.00 pcs
2B-6 Ø16mm x 10.5m 2.00 pcs
2B-7 Ø16mm x 10.5m 3.00 pcs
2B-8 Ø16mm x 10.5m 2.00 pcs
2B-9 Ø16mm x 12.0m 1.00 pcs
2B-10 Ø16mm x 12.0m 2.00 pcs
2B-11 Ø16mm x 12.0m 1.00 pcs
2B-12 Ø16mm x 12.0m 1.00 pcs
2B-13 Ø16mm x 12.0m 1.00 pcs
2B-14 Ø16mm x 10.5m 3.00 pcs
2B-15 Ø16mm x 10.5m 2.00 pcs
2G-1 Ø16mm x 10.5m 4.00 pcs
2G-2 Ø16mm x 10.5m 4.00 pcs
2CB-1 Ø16mm x 10.5m 2.00 pcs
2CB-2 Ø16mm x 10.5m 1.00 pcs
FTB-1 Ø16mm x 10.5m 9.00 pcs
FTB-2 Ø16mm x 10.5m 8.00 pcs
TB-1 Ø16mm x 10.5m 5.00 pcs
TB-2 Ø16mm x 10.5m 1.00 pcs
RB-1 Ø16mm x 12.0m 8.00 pcs
RB-2 Ø16mm x 12.0m 11.00 pcs
RB-3 Ø12mm x 10.5m 2.00 pcs
RB-4 Ø16mm x 12.0m 4.00 pcs
RCB-1 Ø16mm x 12.0m 1.00 pcs
RCB-2 Ø16mm x 12.0m 1.00 pcs
b. Horizontal Bars
2B-1 Ø16mm x 12.0m 4.00 pcs
2B-2 Ø16mm x 10.5m 4.00 pcs
2B-3 Ø16mm x 10.5m 4.00 pcs
2B-4 Ø16mm x 10.5m 4.00 pcs
2B-5 Ø16mm x 10.5m 4.00 pcs
2B-6 Ø16mm x 12.0m 4.00 pcs
2B-7 Ø16mm x 12.0m 5.00 pcs
2B-8 Ø16mm x 12.0m 3.00 pcs
2B-9 Ø16mm x 12.0m 3.00 pcs
2B-10 Ø16mm x 12.0m 3.00 pcs
2B-11 Ø16mm x 12.0m 2.00 pcs
2B-12 Ø16mm x 12.0m 2.00 pcs
2B-13 Ø16mm x 12.0m 2.00 pcs
2B-14 Ø16mm x 10.5m 5.00 pcs
2B-15 Ø16mm x 12.0m 3.00 pcs
2G-1 Ø16mm x 10.5m 8.00 pcs
2G-2 Ø16mm x 10.5m 8.00 pcs
2CB-1 Ø16mm x 12.0m 5.00 pcs
2CB-2 Ø16mm x 12.0m 1.00 pcs
FTB-1 Ø16mm x 10.5m 10.00 pcs
FTB-1 Ø16mm x 12.0m 5.00 pcs
FTB-1 Ø16mm x 10.5m 5.00 pcs
FTB-2 Ø16mm x 10.5m 10.00 pcs
FTB-2 Ø16mm x 10.5m 3.00 pcs
FTB-2 Ø16mm x 12.0m 2.00 pcs
TB-1 Ø16mm x 10.5m 6.00 pcs
 TB-1 Ø16mm x 12.0m 2.00 pcs
TB-2 Ø16mm x 12.0m 3.00 pcs
RB-1 Ø16mm x 12.0m 15.00 pcs
RB-2 Ø16mm x 12.0m 4.00 pcs
RB-2 Ø16mm x 12.0m 3.00 pcs
RB-2 Ø16mm x 10.5m 4.00 pcs
RB-2 Ø16mm x 10.5m 6.00 pcs
RB-3 Ø12mm x 12.0m 2.00 pcs
RB-3 Ø12mm x 12.0m 2.00 pcs
RB-4 Ø16mm x 12.0m 6.00 pcs
RCB-1 Ø16mm x 12.0m 4.00 pcs
RCB-2 Ø16mm x 9.0m 1.00 pcs
4. Slab
a. Slab on Fill
Ø10mm x 6.0m 6.00 pcs
Ø10mm x 9.0m 8.00 pcs
Ø10mm x 12.0m 38.00 pcs
b. Slab
S-1 Ø10mm x 12m 10.00 pcs
Ø10mm x 10.5m 8.00 pcs
S-2 Ø10mm x 12m 10.00 pcs
Ø10mm x 10.5m 8.00 pcs
S-3 Ø10mm x 12m 10.00 pcs
S-4 Ø10mm x 9m 2.00 pcs
Ø10mm x 9m 2.00 pcs
S-5 Ø10mm x 12m 1.00 pcs
Ø10mm x 9m 2.00 pcs
S-6 Ø10mm x 6m 1.00 pcs
Ø10mm x 9m 2.00 pcs
S-7 Ø10mm x 6m 1.00 pcs

IV. FORMWORKS
1. Columns
C-1 G/F 4x8 ft. Phenolic Board 5.00 pcs
C-2 G/F 4x8 ft. Phenolic Board 3.00 pcs
C-3 G/F 4x8 ft. Phenolic Board 5.00 pcs
C-4 G/F 4x8 ft. Phenolic Board 3.00 pcs
C-5 G/F 4x8 ft. Phenolic Board 2.00 pcs
C-1 2/F 4x8 ft. Phenolic Board 4.00 pcs
C-2 2/F 4x8 ft. Phenolic Board 2.00 pcs
C-3 2/F 4x8 ft. Phenolic Board 4.00 pcs
C-4 2/F 4x8 ft. Phenolic Board 2.00 pcs
2. Beams
2B-1 4x8 ft. Phenolic Board 3.00 pcs
2B-2 4x8 ft. Phenolic Board 3.00 pcs
2B-3 4x8 ft. Phenolic Board 3.00 pcs
2B-4 4x8 ft. Phenolic Board 3.00 pcs
2B-5 4x8 ft. Phenolic Board 3.00 pcs
2B-6 4x8 ft. Phenolic Board 3.00 pcs
2B-7 4x8 ft. Phenolic Board 6.00 pcs
2B-8 4x8 ft. Phenolic Board 3.00 pcs
2B-9 4x8 ft. Phenolic Board 3.00 pcs
2B-10 4x8 ft. Phenolic Board 6.00 pcs
 2B-11 4x8 ft. Phenolic Board 3.00 pcs
2B-12 4x8 ft. Phenolic Board 3.00 pcs
2B-13 4x8 ft. Phenolic Board 3.00 pcs
2B-14 4x8 ft. Phenolic Board 6.00 pcs
2B-15 4x8 ft. Phenolic Board 3.00 pcs
2G-1 4x8 ft. Phenolic Board 6.00 pcs
2G-2 4x8 ft. Phenolic Board 6.00 pcs
2CB-1 4x8 ft. Phenolic Board 12.00 pcs
2CB-2 4x8 ft. Phenolic Board 6.00 pcs
FTB-1 4x8 ft. Phenolic Board 3.00 pcs
FTB-1 4x8 ft. Phenolic Board 3.00 pcs
FTB-1 4x8 ft. Phenolic Board 3.00 pcs
FTB-2 4x8 ft. Phenolic Board 3.00 pcs
FTB-2 4x8 ft. Phenolic Board 3.00 pcs
FTB-2 4x8 ft. Phenolic Board 3.00 pcs
TB-1 4x8 ft. Phenolic Board 3.00 pcs
TB-1 4x8 ft. Phenolic Board 3.00 pcs
TB-2 4x8 ft. Phenolic Board 3.00 pcs
RB-1 4x8 ft. Phenolic Board 3.00 pcs
RB-2 4x8 ft. Phenolic Board 3.00 pcs
RB-2 4x8 ft. Phenolic Board 3.00 pcs
RB-2 4x8 ft. Phenolic Board 3.00 pcs
RB-2 4x8 ft. Phenolic Board 3.00 pcs
RB-3 4x8 ft. Phenolic Board 3.00 pcs
RB-3 4x8 ft. Phenolic Board 3.00 pcs
RB-4 4x8 ft. Phenolic Board 3.00 pcs
RCB-1 4x8 ft. Phenolic Board 3.00 pcs
RCB-2 4x8 ft. Phenolic Board 3.00 pcs
3. Slabs
S-1 4X8 ft. Plywood 2.00 pcs
S-2 4X8 ft. Plywood 2.00 pcs
S-3 4X8 ft. Plywood 1.00 pcs
S-4 4X8 ft. Plywood 1.00 pcs
S-5 4X8 ft. Plywood 1.00 pcs
S-6 4X8 ft. Plywood 1.00 pcs
S-7 4X8 ft. Plywood 1.00 pcs

V. CONCRETE
1. Footing
F-1 1.00 1.00 0.30 4.00 1.20
F-2 1.00 1.00 0.30 2.00 0.60
F-3 1.00 1.00 0.30 4.00 1.20
F-4 1.00 1.00 0.30 2.00 0.60
F-5 0.60 0.60 0.25 2.00 0.18
WF-1 0.76 0.76
WF-2 0.68 0.68
Total: 5.22
Portland Cement 8.00 41.76 bags
Sand 0.50 2.61 cu.m
Gravel 1.00 5.22 cu.m
2. Columns
C-1 G/F 0.35 0.20 3.10 4.00 0.87
C-1 2/F 0.30 0.20 3.00 4.00 0.72
 C-2 G/F 0.35 0.25 3.10 2.00 0.54
C-2 2/F 0.30 0.20 3.00 2.00 0.36
C-3 G/F 0.35 0.20 3.10 4.00 0.87
C-3 2/F 0.30 0.20 3.00 4.00 0.72
C-4 G/F 0.35 0.25 3.10 2.00 0.54
C-4 2/F 0.30 0.20 3.00 2.00 0.36
C-5 0.20 0.20 3.10 2.00 0.25
Total: 5.23
Portland Cement 8.00 41.83 bags
Sand 0.50 2.61 cu.m
Gravel 1.00 5.23 cu.m
3. Beams

Total Volume of Concrete: 13.05

Portland Cement 8.00 104.40 bags
Sand 0.50 6.53 cu.m
Gravel 1.00 13.05 cu.m
4. Slabs
Total Volume of Concrete: 6.89
Portland Cement 8.00 55.12 bags
Sand 0.50 3.45 cu.m
Gravel 1.00 6.89 cu.m

ARCHITECTURAL WO
VI. MASONRY
1. Rebars
Ø 10mm x 6.0m 8.00 pcs
Ø 12mm x 6.0m 10.00 pcs
Ø 16mm x 6.0m 18.00 pcs
2. Hollow Blocks
Total Area: 242.21 3149 pcs
3. Mortar Cement
Mortar Cement 231.11 232 bags

VII. METAL WORKS

1. Roof Framing (lower roof)
PN-1 (65 x 30 x 15 x 2 x 2) 3.00 pcs
PN-2 (75 x 38 x 15 x 3 x 3) 3.00 pcs
Perimeter Rafter (75 x 38 x 15 x 2 x 2) 3.00 pcs
LR-1 (100 x 50 x 15 x 3 x 3) 3.00 pcs
RF-1 (120 x 150 x 15 x 3 x 3) 3.00 pcs
RF-2 (125 x 50 x 15 x 4.5 x 4.5) 3.00 pcs
RF-3 (125 x 50 x 15 x 5 x 5) 3.00 pcs
2. Roof Framing (upper roof)
RF-IA (120 x 50 x 15 x 2 x 2) 3.00 pcs
RF-2 (125 x 50 x 15 x 4.5 x 4.5) 3.00 pcs
PN-2 (75 x 38 x 15 x 3 x 3) 3.00 pcs
C6 x 8.2 (152 x 53 x 9 x 5) 3.00 pcs
3. Roofing Works
Gutter 8.00 pcs
3mm thick Filet welded to truss 11.00 pcs
12mm Bolts Connection 13.00 pcs
Rib Type Roof 13.00 pcs
 Roof Flashing 8.00 pcs
Flashing Laps 8.00 pcs
Head Wall Flashing (8ft) 8.00 pcs
Eaves (12ft) 12.00 pcs
4. Steel Column
H B Tf Tw
W 6x8.5 148mm 100mm 5mm 4mm 8.00 pcs
5. Pipe (from wideflange to Rafter)
Ø-100mm - 3.2mm THK 2.00 pcs
6. Stiffener Plate 100x141x12mm
12mm 9.00 pcs
7. Stiffener Plate 100x141x3mm
3mm 8.00 pcs
8. Container unit
5.6m 2.2m 2.6m 10.00 unit

VIII. DOORS AND HARDWARES

1. Doors
D-1 Solid Panel Type w=2@.80m; H=2.10m 1.00 set
D-2 Solid Panel Door w=1m; H=2.10m 1.00 set
D-3 Flush Door (Hollow Core) w=2.9m; H=2.10m 4.00 set
D-4 Pre-fabricated Plastic Door w=0.8m; H=2.10m 2.00 set

IX. FINISHES
PAINTING WORKS
1.Exterior
Primer - Boysen Epoxy Primer #2230 Gray with Catalyst 6.00 gal
Paint - BOYSEN PERMACOAT #701 LATEX WHITE 7.00 gal
2. Interior
Primer - Boysen Epoxy Primer #2230 Gray with Catalyst 4.00 gal
Paint - BOYSEN PERMACOAT #701 LATEX WHITE 5.00 gal

X. SPECIALTIES
TILEWORKS
1. Floor Tiles
ARTE/CHO POL-SUPER GLOSS 40X40CM CSA4114 SCHOBER 6.00 pcs
CIFRE 7.5X30CM OPAL VISON REV. 15.00 pcs
CIFRE 7.5X30CM OPAL SNOW REV. 10.00 pcs
Floor Tiles Premium 12" x 12" 6.00 pcs
2. Wall Tiles
Floor Tiles Premium 12" x 12" 18.00 pcs
FURNITURES
1. Bedroom
Matchbox Double Bed 54x75 3.00 set
Cordova King Bed 72x75 1.00 set
Caspar Chest Of Drawer 8.00 set
Timber Wide 2Door Wardrobe 1.00 set
2. Dining Area
Randall 8 Seater Dining Set 1.00 set
3. Kitchen
Samsung RT20FARVDSA 7.4 cu.ft. Two Door Refrigerator 1.00 set
Fujidenzo FGR 5530TMB 50 cm Cooking Range 1.00 set
High Quality Stainless Kitchen Sink 1.00 set
 4. Service Area
Fujidenzo JWT-801 8kg Twin Tub Washing Machine 1.00 set
MAXTEN Kitchen Sink 14x20" 3.00 set
5. Living Area
Basco Sofa 2.00 set
Zico Side Table 1.00 set
6. Toilet & Bath
HCG Avira Water Closet Special Package Set 2.00 set
Bathtub F8170 CB1 AW 1.7 1.00 set
Rosco Exposed Pipe Double Shower Set with Diverter RO-1890 1.00 set

XI. WINDOWS
1. Windows
W-1 Swing Type Steel Casement w/ Fixed Glass Panel 1.00 set
W-2 Swing Type Steel Casement w/ Fixed Glass Panel 1.00 set
W-3 Swing Type Steel Casement w/ Fixed Glass Panel 2.00 set
W-4 Swing Type Steel Casement w/ Fixed Glass Panel 4.00 set
W-5 Swing Type Steel Casement w/ Fixed Glass Panel 1.00 set
W-6 Swing Type Steel Casement w/ Fixed Glass Panel 1.00 set
W-7 Swing Type Steel Casement w/ Fixed Glass Panel 1.00 set
W-8 Swing Type Steel Casement w/ Fixed Glass Panel 2.00 set
W-9 Swing Type Steel Casement w/ Fixed Glass Panel 4.00 set
W-10 Swing Type Steel Casement w/ Fixed Glass Panel 2.00 set

XII. ROOFING
Corrugated GI Sheet 12' 57.00 pcs

XIII. MECHANICAL
1. Aircon Installation
Samsung AR09MVFHHWKNTC 5.00 pcs
2. Chiller Installation
LG GR-B202SQBB 1.00 pcs
3. Kitchen Exhaust Installation
Asahi EF 10G (10-inch, exhaust fan) 1.00 pcs
4. Toilet Exhaust Installation
Hanabishi HCDF 8SS (8-inch, exhauts fan, order basis) 2.00 pcs

XIV. ELECTRICAL
1. Generator Set Installation
United Power Gasoline Generator ECO Series 95W GG950 1.00 pcs
2. Transformer Installation
Panel Box (RPB1133) 1.00 pcs
Safety Breaker with Cover & Outlet Moulded Case (RSB30C/O) 40.00 pcs
Rectangular PVC Moulding (RPEM15X10) 20.00 pck
Utility Box 1.00 pcs
3. EE Room Wires Installation
2-3.5mm² THHN CU wire (RTN12A) 8.00 150m/box
2-5.5mm² THHN CU wire (RTN10A) 4.00 150m/box
2-8.0mm² THHN CU wire (RTN8A) 1.00 100m/box
4. Electrical System Installation
2 Gang Outlet Set (10A/25V) (WH113) 18.00 pcs
Weather Proof Plate Cover (RCP5) 1.00 pcs
1 Gang Aircon Set (16A/250V) (WH901) 7.00 pcs
 Range Outlet Set 1.00 pcs
1 Gang Switch w/ LED Set (WH601) 2.00 pcs
2 Gang Switch w/ LED Set (WH603) 8.00 pcs
3 Gang Switch w/ LED Set (WH605) 1.00 pcs
1 Gang 3-way Switch Set (WH703) 2.00 pcs
Duplex Universal Outlet w/ Ground (WH912) 2.00 pcs
Universal Outlet w/ Ground 2.00 pcs

XV. PLUMBING
Ø100mm PVC (3m) 6.00 pcs
Ø75mm PVC (3m) 3.00 pcs
PVC ELBOW 90° (Ø100mm) 1.00 pcs
PVC WYE REDUCER (Ø100mmX75mm) 8.00 pcs
20mmØ Polypropylene, Type 3, PN20 (3m) 2.00 pcs
20mmØ Tee 6.00 pcs
20mmØ Elbow 1.00 pcs
Vulca Seal 10.00 pc
Downspout 59.00 m
Catch Basin 9.00 pc
Septic Tank 1.00 pc

XVI. FIRE PROTECTION

Kres Series Residential Sprinklers 8.00 pcs
AC CITY, TARLAC

MATERIAL COST LABOR COST EQUIPMENT COST

QTY(MANPOWER) NO. OF DAYS
UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL
STRUCTURAL WORKS

₱156.00 ₱1,872.00 - - 54.60 655.20 2.73 32.76

12,000.00 12,000.00 - - 4,200.00 4,200.00 210.00 210.00

1,522.00 12,176.00 - - 532.70 532.70 26.64 26.64

10,000.00 80,000.00 - - 3,500.00 3,500.00 175.00 175.00

.

5,000.00 5,000.00 - - 1,750.00 1,750.00 87.50 87.50

16,000.00 16,000.00 - - 5,600.00 5,600.00 280.00 280.00

4,300.00 4,300.00 - - 1,505.00 1,505.00 75.25 75.25

0.00
280.00 9,520.00 - - 98.00 3,332.00 4.90 166.60
280.00 5,460.00 - - 98.00 1,911.00 4.90 95.55
320.00 1,280.00 - - 112.00 448.00 5.60 22.40

1.00 2,000.00 - - 0.35 700.00 0.02 35.00

70.00 280.00 - - 24.50 98.00 1.23 4.90
445.00 33,375.00 - - 155.75 11,681.25 7.79 584.06
5,000.00 5,000.00 - - 1,750.00 1,750.00 87.50 87.50

320.00 1,600.00 - - 112.00 560.00 16.00 80.00

112.00 448.00 - - 39.20 156.80 5.60 22.40

1.00 100.00 - - 0.35 35.00 0.05 5.00

320.00 640.00 - - 112.00 224.00 16.00 32.00

112.00 224.00 - - 39.20 78.40 5.60 11.20

1.00 50.00 - - 0.35 17.50 0.05 2.50

320.00 960.00 - - 112.00 336.00 16.00 48.00

112.00 672.00 - - 39.20 235.20 5.60 33.60
SUBTOTAL

600.00 8,160.00 - - 210.00 2,856.00 30.00 408.00

1,234.00 4,664.52 - - 431.90 1,632.58 61.70 233.23

245.00 525.53 - - 85.75 183.93 12.25 26.28

1,232.05 211.42 - - 431.22 74.00 61.60 10.57
1,300.00 278.85 - - 455.00 97.60 65.00 13.94
SUBTOTAL

378.72 1,893.60 - - 132.55 662.76 18.94 94.68

378.72 1,136.16 - - 132.55 397.66 18.94 56.81
378.72 1,893.60 - - 132.55 662.76 18.94 94.68
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
186.48 186.48 - - 65.27 65.27 9.32 9.32

129.36 1,552.32 - - 45.28 543.31 6.47 77.62

147.84 1,034.88 - - 51.74 362.21 7.39 51.74
147.84 887.04 - - 51.74 310.46 7.39 44.35
147.84 591.36 - - 51.74 206.98 7.39 29.57
129.36 1,552.32 - - 45.28 543.31 6.47 77.62
147.84 1,034.88 - - 51.74 362.21 7.39 51.74
147.84 887.04 - - 51.74 310.46 7.39 44.35
147.84 591.36 - - 51.74 206.98 7.39 29.57
147.84 591.36 - - 51.74 206.98 7.39 29.57

284.04 3,124.44 - - 99.41 1,093.55 14.20 156.22

378.72 2,272.32 - - 132.55 795.31 18.94 113.62
284.04 1,704.24 - - 99.41 596.48 14.20 85.21
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
284.04 3,124.44 - - 99.41 1,093.55 14.20 156.22
378.72 2,272.32 - - 132.55 795.31 18.94 113.62
284.04 1,704.24 - - 99.41 596.48 14.20 85.21
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
284.04 1,136.16 - - 99.41 397.66 14.20 56.81

331.38 662.76 - - 115.98 231.97 16.57 33.14

331.38 662.76 - - 115.98 231.97 16.57 33.14
331.38 662.76 - - 115.98 231.97 16.57 33.14
331.38 662.76 - - 115.98 231.97 16.57 33.14
331.38 662.76 - - 115.98 231.97 16.57 33.14
331.38 662.76 - - 115.98 231.97 16.57 33.14
331.38 994.14 - - 115.98 347.95 16.57 49.71
331.38 662.76 - - 115.98 231.97 16.57 33.14
378.72 378.72 - - 132.55 132.55 18.94 18.94
378.72 757.44 - - 132.55 265.10 18.94 37.87
378.72 378.72 - - 132.55 132.55 18.94 18.94
378.72 378.72 - - 132.55 132.55 18.94 18.94
378.72 378.72 - - 132.55 132.55 18.94 18.94
331.38 994.14 - - 115.98 347.95 16.57 49.71
331.38 662.76 - - 115.98 231.97 16.57 33.14
331.38 1,325.52 - - 115.98 463.93 16.57 66.28
331.38 1,325.52 - - 115.98 463.93 16.57 66.28
331.38 662.76 - - 115.98 231.97 16.57 33.14
331.38 331.38 - - 115.98 115.98 16.57 16.57
331.38 2,982.42 - - 115.98 1,043.85 16.57 149.12
331.38 2,651.04 - - 115.98 927.86 16.57 132.55
331.38 1,656.90 - - 115.98 579.92 16.57 82.85
331.38 331.38 - - 115.98 115.98 16.57 16.57
378.72 3,029.76 - - 132.55 1,060.42 18.94 151.49
378.72 4,165.92 - - 132.55 1,458.07 18.94 208.30
186.48 372.96 - - 65.27 130.54 9.32 18.65
378.72 1,514.88 - - 132.55 530.21 18.94 75.74
378.72 378.72 - - 132.55 132.55 18.94 18.94
378.72 378.72 - - 132.55 132.55 18.94 18.94

378.72 1,514.88 - - 132.55 530.21 18.94 75.74

331.38 1,325.52 - - 115.98 463.93 16.57 66.28
331.38 1,325.52 - - 115.98 463.93 16.57 66.28
331.38 1,325.52 - - 115.98 463.93 16.57 66.28
331.38 1,325.52 - - 115.98 463.93 16.57 66.28
378.72 1,514.88 - - 132.55 530.21 18.94 75.74
378.72 1,893.60 - - 132.55 662.76 18.94 94.68
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
378.72 757.44 - - 132.55 265.10 18.94 37.87
378.72 757.44 - - 132.55 265.10 18.94 37.87
378.72 757.44 - - 132.55 265.10 18.94 37.87
331.38 1,656.90 - - 115.98 579.92 16.57 82.85
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
331.38 2,651.04 - - 115.98 927.86 16.57 132.55
331.38 2,651.04 - - 115.98 927.86 16.57 132.55
378.72 1,893.60 - - 132.55 662.76 18.94 94.68
378.72 378.72 - - 132.55 132.55 18.94 18.94
331.38 3,313.80 - - 115.98 1,159.83 16.57 165.69
378.72 1,893.60 - - 132.55 662.76 18.94 94.68
331.38 1,656.90 - - 115.98 579.92 16.57 82.85
331.38 3,313.80 - - 115.98 1,159.83 16.57 165.69
331.38 994.14 - - 115.98 347.95 16.57 49.71
378.72 757.44 - - 132.55 265.10 18.94 37.87
331.38 1,988.28 - - 115.98 695.90 16.57 99.41
378.72 757.44 - - 132.55 265.10 18.94 37.87
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
378.72 5,680.80 - - 132.55 1,988.28 18.94 284.04
378.72 1,514.88 - - 132.55 530.21 18.94 75.74
378.72 1,136.16 - - 132.55 397.66 18.94 56.81
331.38 1,325.52 - - 115.98 463.93 16.57 66.28
331.38 1,988.28 - - 115.98 695.90 16.57 99.41
213.12 426.24 - - 74.59 149.18 10.66 21.31
213.12 426.24 - - 74.59 149.18 10.66 21.31
378.72 2,272.32 - - 132.55 795.31 18.94 113.62
378.72 1,514.88 - - 132.55 530.21 18.94 75.74
284.04 284.04 - - 99.41 99.41 14.20 14.20

73.92 443.52 - - 25.87 155.23 3.70 22.18

110.88 887.04 - - 38.81 310.46 5.54 44.35
147.84 5,617.92 - - 51.74 1,966.27 7.39 280.90

147.84 1,478.40 - - 51.74 517.44 7.39 73.92

129.36 1,034.88 - - 45.28 362.21 6.47 51.74
147.84 1,478.40 - - 51.74 517.44 7.39 73.92
129.36 1,034.88 - - 45.28 362.21 6.47 51.74
147.84 1,478.40 - - 51.74 517.44 7.39 73.92
110.88 221.76 - - 38.81 77.62 5.54 11.09
110.88 221.76 - - 38.81 77.62 5.54 11.09
147.84 147.84 - - 51.74 51.74 7.39 7.39
110.88 221.76 - - 38.81 77.62 5.54 11.09
73.92 73.92 - - 25.87 25.87 3.70 3.70
110.88 221.76 - - 38.81 77.62 5.54 11.09
73.92 73.92 - - 25.87 25.87 3.70 3.70
SUBTOTAL

795.00 3,975.00 3.47 0.29 155.28 776.41 39.75 198.75

795.00 2,385.00 3.78 0.32 169.16 507.47 39.75 119.25
795.00 3,975.00 3.47 0.29 155.28 776.41 39.75 198.75
795.00 2,385.00 3.78 0.32 169.16 507.47 39.75 119.25
795.00 1,590.00 2.54 0.21 113.67 227.33 39.75 79.50
795.00 3,180.00 3.05 0.25 136.49 545.95 39.75 159.00
795.00 1,590.00 3.05 0.25 136.49 272.98 39.75 79.50
795.00 3,180.00 3.05 0.25 136.49 545.95 39.75 159.00
795.00 1,590.00 3.05 0.25 136.49 272.98 39.75 79.50

795.00 2,385.00 2.13 0.36 190.64 571.91 39.75 119.25

795.00 2,385.00 2.13 0.36 1,143.81 3,431.43 39.75 119.25
795.00 2,385.00 2.13 0.36 1,143.81 3,431.43 39.75 119.25
795.00 2,385.00 2.13 0.36 1,143.81 3,431.43 39.75 119.25
795.00 2,385.00 2.13 0.36 1,143.81 3,431.43 39.75 119.25
795.00 2,385.00 2.13 0.36 1,143.81 3,431.43 39.75 119.25
795.00 4,770.00 1.87 0.31 1,004.19 6,025.14 39.75 238.50
795.00 2,385.00 1.87 0.31 1,004.19 3,012.57 39.75 119.25
795.00 2,385.00 1.24 0.21 665.88 1,997.64 39.75 119.25
795.00 4,770.00 1.14 0.19 612.18 3,673.08 39.75 238.50
 795.00 2,385.00 1.14 0.19 612.18 1,836.54 39.75 119.25
795.00 2,385.00 1.14 0.19 612.18 1,836.54 39.75 119.25
795.00 2,385.00 1.14 0.19 612.18 1,836.54 39.75 119.25
795.00 4,770.00 1.70 0.28 912.90 5,477.40 39.75 238.50
795.00 2,385.00 1.70 0.28 912.90 2,738.70 39.75 119.25
795.00 4,770.00 2.32 0.39 1,245.84 7,475.04 39.75 238.50
795.00 4,770.00 2.32 0.39 1,245.84 7,475.04 39.75 238.50
795.00 9,540.00 0.62 0.10 332.94 3,995.28 39.75 477.00
795.00 4,770.00 0.31 0.05 166.47 998.82 39.75 238.50
795.00 2,385.00 2.32 0.39 1,245.84 3,737.52 39.75 119.25
795.00 2,385.00 1.36 0.23 730.32 2,190.96 39.75 119.25
795.00 2,385.00 1.94 0.32 1,041.78 3,125.34 39.75 119.25
795.00 2,385.00 1.01 0.17 542.37 1,627.11 39.75 119.25
795.00 2,385.00 1.36 0.23 730.32 2,190.96 39.75 119.25
795.00 2,385.00 2.63 0.44 1,412.31 4,236.93 39.75 119.25
795.00 2,385.00 2.32 0.39 1,245.84 3,737.52 39.75 119.25
795.00 2,385.00 2.13 0.36 1,143.81 3,431.43 39.75 119.25
795.00 2,385.00 1.25 0.21 671.25 2,013.75 39.75 119.25
795.00 2,385.00 1.94 0.32 1,041.78 3,125.34 39.75 119.25
795.00 2,385.00 2.23 0.37 1,197.51 3,592.53 39.75 119.25
795.00 2,385.00 1.14 0.19 612.18 1,836.54 39.75 119.25
795.00 2,385.00 1.55 0.26 832.35 2,497.05 39.75 119.25
795.00 2,385.00 1.94 0.32 1,041.78 3,125.34 39.75 119.25
795.00 2,385.00 1.01 0.17 542.37 1,627.11 39.75 119.25
795.00 2,385.00 1.03 0.17 553.11 1,659.33 39.75 119.25
795.00 2,385.00 1.94 0.32 1,041.78 3,125.34 39.75 119.25
795.00 2,385.00 0.52 0.09 279.24 837.72 39.75 119.25
795.00 2,385.00 0.52 0.09 279.24 837.72 39.75 119.25

660.00 1,320.00 0.71 0.12 381.27 45.12 33.00 66.00

660.00 1,320.00 0.68 0.11 365.16 41.38 33.00 66.00
660.00 660.00 0.48 0.08 257.76 20.62 33.00 33.00
660.00 660.00 0.43 0.07 230.91 16.55 33.00 33.00
660.00 660.00 0.40 0.07 214.80 14.32 33.00 33.00
660.00 660.00 0.35 0.06 187.95 10.96 33.00 33.00
660.00 660.00 0.24 0.04 128.88 5.16 33.00 33.00
SUBTOTAL

245.00 10,231.20 12.25 511.56

1232.05 3,215.65 5.22 0.87 467.19 467.19 61.60 160.78
1300.00 6,786.00 65.00 339.30
 245.00 10,248.84 12.25 512.44
1232.05 3,221.19 5.23 0.87 468.09 468.09 61.60 161.06
1300.00 6,797.70 65.00 339.89

245.00 25,578.00 12.25 1,278.90

1232.05 8,039.13 13.05 2.18 1,167.98 2,335.95 61.60 401.96
1300.00 16,965.00 65.00 848.25

245.00 13,504.40 12.25 675.22

1232.05 4,244.41 6.89 1.15 616.66 616.66 61.60 212.22
1300.00 8,957.00 65.00 447.85
SUBTOTAL
ARCHITECTURAL WORKS

73.92 591.36 25.87 206.98 3.70 29.57

106.56 1,065.60 37.30 372.96 5.33 53.28
189.36 3,408.48 66.28 1,192.97 9.47 170.42

16.00 50,378.64 48.44 26,012.82 26,012.82 0.80 2,518.93

245.00 56,840.00 76.85 6.40 3,439.04 6,878.08 12.25 2,842.00

SUBTOTAL

2,248.70 6,746.10 - - 787.05 2,361.14 112.44 337.31

2,248.70 6,746.10 - - 787.05 2,361.14 112.44 337.31
1,089.00 3,267.00 - - 381.15 1,143.45 54.45 163.35
4,057.57 12,172.71 - - 1,420.15 4,260.45 202.88 608.64
4,057.57 12,172.71 - - 1,420.15 4,260.45 202.88 608.64
4,057.57 12,172.71 - - 1,420.15 4,260.45 202.88 608.64
4,057.57 12,172.71 - - 1,420.15 4,260.45 202.88 608.64

4,057.57 12,172.71 - - 1,420.15 4,260.45 202.88 608.64

4,057.57 12,172.71 - - 1,420.15 4,260.45 202.88 608.64
2,248.70 6,746.10 - - 787.05 2,361.14 112.44 337.31
1,704.86 5,114.58 - - 596.70 1,790.10 85.24 255.73

312.00 2,496.00 - - 109.20 873.60 15.60 124.80

1,000.00 11,000.00 - - 350.00 3,850.00 50.00 550.00
60.00 780.00 - - 21.00 273.00 3.00 39.00
180.00 2,340.00 - - 63.00 819.00 9.00 117.00
 1,560.00 12,480.00 - - 546.00 4,368.00 78.00 624.00
310.00 2,480.00 - - 108.50 868.00 15.50 124.00
310.00 2,480.00 - - 108.50 868.00 15.50 124.00
250.00 3,000.00 - - 87.50 1,050.00 12.50 150.00

4,670.00 37,360.00 - - 1,634.50 13,076.00 233.50 1,868.00

2,332.45 4,664.90 - - 816.36 1,632.72 116.62 233.25

1,200.00 10,800.00 - - 420.00 3,780.00 60.00 540.00

1,200.00 9,600.00 - - 420.00 3,360.00 60.00 480.00

80,000.00 800,000.00 - - 28,000.00 280,000.00 4,000.00 40,000.00

1,001,137.04 SUBTOTAL

4700.00 4,700.00 235.00 235.00

4700.00 4,700.00 235.00 235.00
2.00 2.00 1,074.00 2,148.00
2828.00 11,312.00 141.40 565.60
1350.00 2,700.00 67.50 135.00
SUBTOTAL

655.00 3,930.00 2.00 7.00 1,074.00 7,518.00 32.75 196.50

485.00 3,395.00 3.00 3.00 1,611.00 4,833.00 24.25 169.75

655.00 2,620.00 3.00 11.00 1,611.00 17,721.00 32.75 131.00

485.00 2,425.00 3.00 11.00 1,611.00 17,721.00 24.25 121.25
SUBTOTAL

79.00 474.00 2.00 10.00 1,074.00 10,740.00 3.95 23.70

70.00 1,050.00 3.00 5.00 1,611.00 8,055.00 3.50 52.50
70.00 700.00 2.00 3.00 1,074.00 3,222.00 3.50 35.00
31.60 189.60 2.00 3.00 1,074.00 3,222.00 1.58 9.48

31.60 568.80 2.00 9.00 1,074.00 9,666.00 1.58 28.44

11620.00 34,860.00 2.00 1.00 1,074.00 1,074.00 581.00 1,743.00

15960.00 15,960.00 3.00 1.00 1,611.00 1,611.00 798.00 798.00
3339.00 26,712.00 3.00 1.00 1,611.00 1,611.00 166.95 1,335.60
7735.00 7,735.00 3.00 1.00 1,611.00 1,611.00 386.75 386.75

13510.00 13,510.00 4.00 1.00 2,148.00 2,148.00 675.50 675.50

16495.00 16,495.00 3.00 1.00 1,611.00 1,611.00 824.75 824.75

10399.00 10,399.00 2.00 1.00 1,074.00 1,074.00 519.95 519.95
2250.00 2,250.00 1.00 1.00 537.00 537.00 112.50 112.50
 7198.00 7,198.00 2.00 1.00 1,074.00 1,074.00 359.90 359.90
348.00 1,044.00 1.00 1.00 537.00 537.00 17.40 52.20

10150.00 20,300.00 2.00 1.00 1,074.00 1,074.00 507.50 1,015.00

1120.00 1,120.00 1.00 1.00 537.00 537.00 56.00 56.00

5139.75 10,279.50 1.00 1.00 537.00 537.00 256.99 513.98

16899.00 16,899.00 2.00 1.00 1,074.00 1,074.00 844.95 844.95
6299.77 6,299.77 1.00 1.00 537.00 537.00 314.99 314.99
SUBTOTAL

4600.00 4,600.00 - - 1,610.00 1,610.00 230.00 230.00

4600.00 4,600.00 - - 1,610.00 1,610.00 230.00 230.00
4600.00 9,200.00 - - 1,610.00 3,220.00 230.00 460.00
4600.00 18,400.00 - - 1,610.00 6,440.00 230.00 920.00
4600.00 4,600.00 - - 1,610.00 1,610.00 230.00 230.00
4600.00 4,600.00 - - 1,610.00 1,610.00 230.00 230.00
4600.00 4,600.00 - - 1,610.00 1,610.00 230.00 230.00
4600.00 9,200.00 - - 1,610.00 3,220.00 230.00 460.00
4600.00 18,400.00 - - 1,610.00 6,440.00 230.00 920.00
4600.00 9,200.00 - - 1,610.00 3,220.00 230.00 460.00
SUBTOTAL

120.00 6,840.00 - - 42.00 2,394.00 6.00 342.00

SUBTOTAL

26998.00 134,990.00 4.00 1.00 2,148.00 2,148.00 1,349.90 6,749.50

15995.00 15,995.00 3.00 1.00 1,611.00 1,611.00 799.75 799.75

1598.00 1,598.00 3.00 1.00 1,611.00 1,611.00 79.90 79.90

1098.00 2,196.00 4.00 2.00 2,148.00 4,296.00 54.90 109.80

SUBTOTAL

7499.00 7,499.00 - - 2,624.65 2,624.65 374.95 374.95

760.00 760.00 - - 266.00 266.00 38.00 38.00

550.00 22,000.00 - - 192.50 7,700.00 27.50 1,100.00
35.00 700.00 - - 12.25 245.00 1.75 35.00
29.00 29.00 - - 10.15 10.15 1.45 1.45

1980.00 15,840.00 - - 693.00 5,544.00 99.00 792.00

3030.00 12,120.00 - - 1,060.50 4,242.00 151.50 606.00
3160.00 3,160.00 - - 1,106.00 1,106.00 158.00 158.00

93.00 1,674.00 - - 32.55 585.90 4.65 83.70

55.00 55.00 - - 19.25 19.25 2.75 2.75
117.00 819.00 - - 40.95 286.65 5.85 40.95
 1573.00 1,573.00 - - 550.55 550.55 78.65 78.65
64.00 128.00 - - 22.40 44.80 3.20 6.40
105.00 840.00 - - 36.75 294.00 5.25 42.00
146.00 146.00 - - 51.10 51.10 7.30 7.30
64.00 128.00 - - 22.40 44.80 3.20 6.40
153.00 306.00 - - 53.55 107.10 7.65 15.30
58.00 116.00 - - 20.30 40.60 2.90 5.80
SUBTOTAL

753.50 4,521.00 - - 263.73 1,582.35 37.68 226.05

485.00 1,455.00 169.75 509.25 24.25 72.75
95.00 95.00 - - 33.25 33.25 4.75 4.75
95.00 760.00 - - 33.25 266.00 4.75 38.00
250.00 500.00 - - 87.50 175.00 12.50 25.00
95.00 570.00 - - 33.25 199.50 4.75 28.50
95.00 95.00 - - 33.25 33.25 4.75 4.75
440.00 4,400.00 - - 154.00 1,540.00 22.00 220.00
123.75 7,301.25 - - 43.31 2,555.44 6.19 365.06
185.50 1,669.50 - - 64.93 584.33 9.28 83.48
53,000.00 53,000.00 - - 18,550.00 18,550.00 2,650.00 2,650.00
SUBTOTAL

260.00 2,080.00 - - 91.00 728.00 13.00 104.00

SUBTOTAL

TOTAL: ₱3,234,5
SUBTOTAL COST

₱2,085.33

16,410.00
12,735.34

83,675.00

6,837.50
21,880.00

5,880.25

13,018.60
7,466.55
1,750.40

2,735.00
382.90
45,640.31
6,837.50

2,240.00
627.20

140.00

896.00
313.60

70.00

1,344.00
940.80
225,044.88

11,424.00
 6,530.33

735.74
295.99
390.39
19,376.44

2,651.04
1,590.62
2,651.04
1,590.62
261.07

2,173.25
1,448.83
1,241.86
827.90
2,173.25
1,448.83
1,241.86
827.90
827.90

4,374.22
3,181.25
2,385.94
1,590.62
4,374.22
3,181.25
2,385.94
1,590.62
1,590.62

927.86
927.86
927.86
 927.86
927.86
927.86
1,391.80
927.86
530.21
1,060.42
530.21
530.21
530.21
1,391.80
927.86
1,855.73
1,855.73
927.86
463.93
4,175.39
3,711.46
2,319.66
463.93
4,241.66
5,832.29
522.14
2,120.83
530.21
530.21

2,120.83
1,855.73
1,855.73
1,855.73
1,855.73
2,120.83
2,651.04
1,590.62
1,590.62
1,590.62
1,060.42
1,060.42
1,060.42
2,319.66
1,590.62
3,711.46
3,711.46
2,651.04
530.21
4,639.32
2,651.04
2,319.66
4,639.32
1,391.80
1,060.42
2,783.59
 1,060.42
1,590.62
7,953.12
2,120.83
1,590.62
1,855.73
2,783.59
596.74
596.74
3,181.25
2,120.83
397.66

620.93
1,241.86
7,865.09

2,069.76
1,448.83
2,069.76
1,448.83
2,069.76
310.46
310.46
206.98
310.46
103.49
310.46
103.49
191,156.53

4,950.16
3,011.72
4,950.16
3,011.72
1,896.83
3,884.95
1,942.48
3,884.95
1,942.48

3,076.16
5,935.68
5,935.68
5,935.68
5,935.68
5,935.68
11,033.64
5,516.82
4,501.89
8,681.58
 4,340.79
4,340.79
4,340.79
10,485.90
5,242.95
12,483.54
12,483.54
14,012.28
6,007.32
6,241.77
4,695.21
5,629.59
4,131.36
4,695.21
6,741.18
6,241.77
5,935.68
4,518.00
5,629.59
6,096.78
4,340.79
5,001.30
5,629.59
4,131.36
4,163.58
5,629.59
3,341.97
3,341.97

1,431.12
1,427.38
713.62
709.55
707.32
703.96
698.16
268,229.22

11,209.95
3,376.43
7,125.30
 11,229.37
3,382.25
7,137.59

29,192.85
8,441.08
17,813.25

14,796.28
4,456.63
9,404.85
127,565.83

827.90
1,491.84
4,771.87

78,910.39

66,560.08
152,562.08

9,444.54
9,444.54
4,573.80
17,041.79
17,041.79
17,041.79
17,041.79

17,041.79
17,041.79
9,444.54
7,160.41

3,494.40
15,400.00
1,092.00
3,276.00
 17,472.00
3,472.00
3,472.00
4,200.00

52,304.00

6,530.86

15,120.00

13,440.00

1,120,000.00
1,401,591.86

7,083.00
4,935.00
11,877.60
2,835.00
26,730.60

11,644.50
8,397.75

20,472.00
20,267.25
60,781.50

11,237.70
9,157.50
3,957.00
3,421.08

10,263.24

37,677.00
18,369.00
29,658.60
9,732.75

16,333.50

18,930.75
11,992.95
2,899.50
 8,631.90
1,633.20

22,389.00
1,713.00

11,330.48
18,817.95
7,151.76
255,297.85

6,440.00
6,440.00
12,880.00
25,760.00
6,440.00
6,440.00
6,440.00
12,880.00
25,760.00
12,880.00
122,360.00

9,576.00
9,576.00

143,887.50

18,405.75

3,288.90

6,601.80
172,183.95

10,498.60

1,064.00
30,800.00
980.00
40.60

22,176.00
16,968.00
4,424.00

2,343.60
77.00
1,146.60
 2,202.20
179.20
1,176.00
204.40
179.20
428.40
162.40
95,050.20

6,329.40
2,037.00
133.00
1,064.00
700.00
798.00
133.00
6,160.00
10,221.75
2,337.30
74,200.00
104,113.45

2,912.00
2,912.00

₱3,234,532.39
PROJECT : TWO (2) STOREY RESIDENTIAL BUILDING
LOCATION: 6182 6TH ST., FAIRLANE SUBD, SAN VICENTE, TARLAC CITY, TARLAC

COST ESTIMATE & BILL OF MATERIALS

ITEM ACTIVITY COST

# (WORK DESCRIPTION) (PHp)
I. GENERAL PRELIMINARIES ₱230,391.05
II. SITE CONSTRUCTION ₱10,524.42
III. REINFORCING BARS ₱184,329.51
IV. FORMWORKS ₱260,980.86
V. CONCRETE ₱121,676.40
VI. MASONRY ₱146,947.88
VII. METAL WORKS ₱1,351,535.10
VIII. DOORS AND HARDWARES ₱25,560.00
IX. FINISHES ₱60,163.00
X. SPECIALTIES ₱245,816.37
XI. WINDOWS ₱117,990.00
XII. ROOFING ₱9,234.00
XIII. MECHANICAL ₱164,445.00
XIV. ELECTRICAL ₱91,655.55
XV. PLUMBING ₱100,365.11
XVI. FIRE PROTECTION ₱2,808.00

CONSTRUCTION COST 3,124,422.25

PROJECTED MONTHLY
CUMULATIVE
ACTUAL MONTHLY
CUMMULATIVE
TARLAC

WEEK NO. 1 2 3 4 5 6 7 8
% WORK SCHEDULE
CONTRACT MAR APR
VALUE 1 2 3 4 1 2 3 4
7.37% 3.69% 3.69%
0.34% 0.09% 0.15% 0.10%
5.90% 1.40% 1.90% 1.04% 0.78% 0.78%
8.35% 1.30% 2.50% 1.70% 1.55%
3.89% 0.76% 1.43%
4.70%
43.26%
0.82%
1.93%
7.87%
3.78%
0.30%
5.26%
2.93%
3.21%
0.09%

100.00%
3.69% 3.78% 1.55% 2.00% 2.34% 3.28% 3.24% 2.98%
3.69% 7.46% 9.01% 11.01% 13.35% 16.63% 19.87% 22.85%
3.69% 3.78% 1.55% 2.00% 2.34% 3.28% 3.24% 2.98%
3.69% 7.46% 9.01% 11.01% 13.35% 16.63% 19.87% 22.85%

120.00%

100.00%

80.00%
120.00%

100.00%

80.00%

60.00%

40.00%

20.00%

0.00%
1 2 3 4 5 6 7 8
 9 10 11 12 13 14 15 16 17 18

MAY JUN AUG

1 2 3 4 1 2 3 4 1 2

1.30%
1.00% 0.70%
0.50% 3.50% 0.70%
10.67% 5.38% 8.28% 8.10% 6.46% 4.37%
0.82%
0.35% 0.60% 0.98%

1.28% 1.10% 1.40%

0.30%
1.70%
1.30% 0.73% 0.90%
0.56% 0.60% 1.41% 0.64%
0.09%

2.80% 4.20% 11.37% 7.48% 10.68% 10.23% 8.27% 5.57% 2.39% 2.73%
25.65% 29.85% 41.22% 48.70% 59.38% 69.62% 77.89% 83.46% 85.85% 88.57%
2.80% 4.20% 11.37% 7.48% 10.68% 10.23% 8.27% 5.57% 2.39% 2.73%
25.65% 29.85% 41.22% 48.70% 59.38% 69.62% 77.89% 83.46% 85.85% 88.57%

S-Curve
 S-Curve

6 7 8 9 10 11 12 13 14 15 16 17 18 19
 19 20

3 4

3.87% 4.00%

1.49% 2.07%

5.36% 6.07%
93.93% ###
5.36% 6.07%
93.93% ###
18 19 20
 FCONPRO (Lab) Project Grade Parameters
Structural Estimates (Qty & Cost) Submissi 10%
Part of Midterms
Architectural Estimates (Qty & Cost) Submis 10% Grade
MEPFS Estimates (Qty & Cost) Submission 10%
Final Defense 70%
Completeness of Data 20% Part of Finals
(Estimates, Cost, Schedule, Plans) Grade
Knowledge about the Project 40%
Presentation 10%