PROJECT NAME TWO-STOREY RESIDENTIAL BUILDING

STA. LUCIA, BLOCK 37 LOT 20, PONTE VERDE SU

LOCATION BUHANGIN, DAVAO CITY
FLOOR AREA 161 sq. mtrs.
PROJECT OWNER ENGR. MANUEL C. NARIO

BILL OF MATERIALS AND DETAILED COST ESTIMATES

Item Work Breakdown Structure
No.

I PROJECT PLANNING AND DESIGN PROCESS

A. Architect/Civil Engineer
Architect/C
ivil Rate/Sheet
Engineer
1 1,500.00
B. Print
Total No. of Rate for
Sheets Tracing Paper
10 70
C. Bidding
Duration
1 month
D. Manpower Requirement
Man Rate/Sign
Plumber 1 1,500.00
Electrical 1 3,000.00
Structural 1 18,000.00
Sub-Total
E. Permit Process

No. of Copies

Building Permit Forms 5

Electrical Permit Forms 3
Sanitary Permit Forms 3
Sub total
TOTAL COST OF ITEM

Item Work Breakdown Structure

No.
II SURVEYING
A. Layout and Staking
(nylon,peg,steel tape, ,etc.)
 Sub total
TOTAL COST OF ITEM
Item Work Breakdown Structure
No.
III GENERAL REQUIREMENTS
A. Mobilization/Demobilization

(inc. temporary facilities such as field office, furnish and

install office equipments, bodega, cleaning and moving out
including temporary connections for water and electricity)

Sub-Total
B. Manpower Requirement
Man/days Rate / Day
Laborer 4 395.00
Sub-Total
C. Construction Safety

(includes PPE's, Medical supplies, first aid kit, signages &

barricades, safety personnel)

Sub-Total
TOTAL COST OF ITEM

Item Work Breakdown Structure

No.
IV SITE WORKS
A. Site Clearing and Grubbing
Equipment Requirement: No. of Unit Hourly Rental
Backhoe 1 1,537.00
Chainsaw 1 75.36
Dumptruck (waste disposal) 1 1,420.00
Sub-Total
B. Manpower Requirement
Skilled: Man Rate/Day
Operator 1/unit 500.00
Foreman 1 800.00
Unskilled: Man Rate/Day
Laborer 5 395
Sub-Total
TOTAL COST OF ITEM
Item
Work Breakdown Structure
No.
V EXCAVATION
Volume (cu.m.)
51.566
A. Equipment Requirement No. of Unit Hourly Rental
Dumptruck 1 1,420.00
Backhoe 1 1,537.00
Sub-Total
B. Manpower Requirement
Skilled: Man/Days Rate/Day
Foreman 1 800.00
Operator 2 500.00
Unskilled: Man/Days Rate/Day
Laborer 4 395
Sub-Total
TOTAL COST OF ITEM
INDIRECT COST
Contract Profit 10% of Direct Cost
Overhead Contegencies and Miscellaneous 15% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM V

Item
Work Breakdown Structure
No.
VI EMBANKMENT
Volume (cu.m.)
31.27375
A. Materials Qty. Unit of Issue
Mountain Mixed 31.27375 cu.m.
Gravel Fill 11.527 cu.m.
Sub-Total
B. Equipment Requirement No. of Unit Hourly Rental
Plate Compactor 4 123.00
Sub-Total
C. Manpower Requirement
Skilled: Man/days Rate / Day
Foreman 1 800.00
Operator 4 800.00
Unskilled:
 Laborer 9 395.00
Sub-Total
TOTAL COST OF ITEM
DIRECT COST:
INDIRECT COST
Contract Profit 10% of Direct Cost
Overhead Contegencies and Miscellaneous 15% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM VI

Item Work Breakdown Structure

No.
VII CONCRETE WORKS
Volume (cu.m.)
1 Column and Footing
20.9225
A. Materials Qty. Unit of Issue
Portland Cement (Class A) 196 bags
Washed Sand 10.46125 cu.m.
Washed Gravel 20.9225 cu.m.
10mm.dia. X 6.0m. DRB 173 pcs.
16mm.dia. X 6.0m. DRB 216 pcs.
5mm.thk. Ordinary Plywood (Form) 55 sht.
Frame Lumber 1631.85 bd.ft.
#16 G.I. Tie Wire 60.19 kgs.
7d, 2-1/4" Common Wire Nails 40 kgs.
Sub-Total
B. Direct labor
Labor 30% of the cost of materials
Sub-Total
TOTAL COST OF ITEM VII

Volume (cu.m.)
2 Beam
5.685
A. Materials Qty. Unit of Issue
Portland Cement 53 bags
Washed Sand 2.8425 cu.m.
Washed Gravel 5.685 cu.m.
10mm.dia. X 6.0m. DRB 129 pcs.
16mm.dia. X 6.0m. DRB 100 pcs.
#16 G.I. Tie Wire 37.56 kgs.
6mm.thk. Ordinary Plywood (Form) 30 sht.
Frame Lumber 751.8 bd.ft.
 Assorted nails 58 kls.
Sub-Total
B. Direct labor
Labor 30% of the cost of materials
Sub-Total
TOTAL COST OF ITEM VII

Volume (cu.m.)
3 Concrete Flooring : Ground Floor
9.274
A. Materials Qty. Unit of Issue
Portland Cement 84 bags
Washed Sand 4.637 cu.m.
Washed Gravel 9.274 cu.m.
10mm.dia. X 6.0m. DRB 47 pcs.
#16 G.I. Tie Wire 1.14 kgs.
Sub-Total
B. Direct labor
Labor 30% of the cost of materials
Sub-Total
TOTAL COST OF ITEM VII

Volume (cu.m.)
4 Concrete Flooring : Second Floor
7.576
A. Materials Qty. Unit of Issue
Portland Cement 69 bags
Washed Sand 3.788 cu.m.
Washed Gravel 7.576 cu.m.
10mm.dia. X 6.0m. DRB 116 pcs.
Forms 1135.32 bd.ft.
#16 G.I. Tie Wire 13.18 kgs.
1/2" ordinary plyboard 27 sheets
Assorted nails 5 kgs.
Sub-Total
B. Direct labor
Labor 30% of the cost of materials
Sub-Total
TOTAL COST OF ITEM VII

Volume (cu.m.)
5 Roof Beam
2.844
A. Materials Qty. Unit of Issue
Portland Cement 28 bags
Washed Sand 1.422 cu.m.
 Washed Gravel 2.844 cu.m.
10mm.dia. X 6.0m. DRB 68 pcs.
16mm.dia. X 6.0m. DRB 60 pcs.
#16 G.I. Tie Wire 21.28 kgs.
6mm.thk. Ordinary Plywood ( form) 16 sht.
Frame Lumber 400.96 bd.ft.
Assorted nails 50 kgs.
Sub-Total
B. Direct labor
Labor 30% of the cost of materials
Sub-Total
TOTAL COST OF ITEM VII

INDIRECT COST
Contract Profit 10% of Direct Cost
Overhead Contegencies and Miscellaneous 15% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM
Item No.

Item Work Breakdown Structure

No.
VIII MASONRY WORKS
Area (sq.m.)
1 CHB Walling
392
A. Materials Qty. Unit of Issue
4" thick CHB 4682 pcs.
Portland Cement (Class A) 576 bags
Washed Sand 31.41096 cu.m.
10mm.dia. X 6.0m. DRB 263 pcs.
#16 G.I. Tie Wire 11.39104 kgs.
Sub-Total
B. Direct labor
Labor 30% of the cost of materials
Sub-Total
TOTAL COST OF ITEM VIII

Lot
2 Kitchen Counter
1
A. Materials Qty. Unit of Issue
Lump Sum
 Sub-Total
TOTAL COST OF ITEM VIII

INDIRECT COST
Contract Profit 10% of Direct Cost
Overhead Contegencies and Miscellaneous 15% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM VIII

Item Work Breakdown Structure

No.
IX
DOORS
A. Materials Qty. Unit of Issue
1m.x2.1m. Solid Panel Door with Tinted Fixed Glass 1 unit
0.80m.x2.1m. Solid Panel Door 6 unit
0.70m.x2.1m. Solid Panel Door 3 unit
0.70m.x2.1m. Solid Panel Door 3 unit
Privacy Doorknob 13 sets
4" Loosepin Hinges 3 sets
13pcs.-2"x6"x8' Concrete Door Frame 234 bd.ft
Sub-Total
B. Direct Labor
Labor 30% of the cost of materials
Sub total
TOTAL COST OF ITEM

INDIRECT COST
Contract Profit 10% of Direct Cost
Overhead Contegencies and Miscellaneous 15% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM IX

Item
No. Work Breakdown Structure
X
WINDOWS
A. Materials Qty. Unit of Issue
0.80m.x2.80m. Glass Window Block 2 unit
 1.85m.x2m. Seamless Reflected Window on Brown 2 unit
Aluminum Frame
1.60m.x2m. 5mm thick Jalousie Windows with Clear Glass
Blades on Standard Jalouplus Casing with Complete 3 unit
Hardware Accessories
0.80m.x1.20m. 5mm thick Jalousie Windows with Clear
Glass Blades on Standard Jalouplus Casing with Complete 1 unit
Hardware Accessories
0.60m.x0.60m. 5mm thick Jalousie Windows with Clear
Glass Blades on Standard Jalouplus Casing with Complete 6 unit
Hardware Accessories
1.60m.x2.40m. 5mm thick Jalousie Windows with Clear
Glass Blades on Standard Jalouplus Casing with Complete 2 unit
Hardware Accessories
1.60m.x0.60m. 5mm thick Jalousie Windows with Clear
Glass Blades on Standard Jalouplus Casing with Complete 2 unit
Hardware Accessories
1.60m.x1.20m. 5mm thick Jalousie Windows with Clear
Glass Blades on Standard Jalouplus Casing with Complete 1 unit
Hardware Accessories
Aluminum Frame (Window Jamb, Mullion, Transom, Header
438.28 bd.ft.
and Sill)
Sub-Total
B. Labor
Direct Labor 30% of the cost of materials
Sub total
TOTAL COST OF ITEM
Item
No. Work Breakdown Structure
XI
ROOFING AND ROOF FRAMING
A. Materials Qty. Unit of Issue
50mm.x100mm.x1.5mm. Cee Purlins 21 pcs.
50mm.x150mm.x1.5mm. Rafter Purlins 304 pcs.
50mm.x50mm.x0.2mm. Angular Bar 2 pcs.
Welding Rods 22 pcs.
10 mm. Ø Sag Rods 22 pcs.
12mm. Ø x200mm. Anchor Bolts with Washers and Nuts 76 pcs.
1 1/2"x1/4" Angular Bar Cleat 162 pcs.
12 mm. thk.x250mm.x300mm. Base Plate 14 pcs.
Fascia Board 68 pcs.
6mm. thk. x50mm.x50mm. Angular Bar 66 pcs.
 32"x12' Plain GI Sheet Gutter 8 pcs.
32"x12' GA 26 Plain GI Sheet 180 pcs.
Plain GI Strap on 2"x4" Cee Purlins 8 pcs.
Plain GI Strap on 2"x6" Brace Purlins 8 pcs.
Plain GI Strap on 2"x6" Rafter Purlins 8 pcs.
2 1/2" Steel Tekscrew 124 pcs.
Rivets 25 kgs.
Lead Washers 54 kgs.
G.I. Washers 66 kgs.
Sub total
B. Labor
Direct Labor 30% of the cost of materials
Sub total
TOTAL COST OF ITEM

INDIRECT COST
Contract Profit 8% of Direct Cost
Overhead Contegencies and Miscellaneous 12% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM XI
Item
Work Breakdown Structure
No.
XII Area (sq.m.)
CEILING WORKS (Including Interior Design)
168.50
A. Materials Qty. Unit of Issue
5mm. Thick Ordinary Plywood 60 shts.
1076 pcs 2"x2"x12' Ceiling Joist 4300 bd.ft.
Assorted nails 8 kgs.
Sub total
B. Labor
Direct Labor 30% of the cost of materials
Sub total
TOTAL COST OF ITEM

INDIRECT COST
Contract Profit 8% of Direct Cost
Overhead Contegencies and Miscellaneous 12% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM XII
Item Work Breakdown Structure
No.
XIII
ELECTRICAL WORKS
A. Materials Qty. Unit of Issue
Panel Board 1 pc.
Duplex Convenience Outlet 32 pcs.
6m long 25mm Ø conduit 42 pcs.
2-3.5mm THW wire 200 mtrs.
32W Circular Fluorescent Lamp 4 pcs.
32W Energy Lamp 5 pcs.
8W LED Bulbs 36 pcs.
Single Switch 8 pcs.
Two-Gang Switch 11 pcs.
Three-Gang Switch 5 pcs.
Sub total
B. Labor
Direct Labor 30% of the cost of materials
Sub total
TOTAL COST OF ITEM

INDIRECT COST
Contract Profit 8% of Direct Cost
Overhead Contegencies and Miscellaneous 12% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST
ADJUSTED TOTAL COST OF ITEM XIII

Item Work Breakdown Structure

No.
XIV
PLUMBING WORKS
A. Materials Qty. Unit of Issue
1. Water Supply
1/2" Ø 90° Elbow 22 pcs.
1/2" Ø Tee 18 pcs.
1/2" Ø Coupling 3 pcs.
1/2" Ø 6m. GI PIPE 4 pcs.
Teflon 20 rolls
Sub total
2. Waste Disposal
2" Ø 6m. PVC PIPE 1 pc.
4"x2" Ø Tee Reducer 1 pc.
4"x3" Ø Wye Reducer 4 pcs.
2" Ø Coupling 1 pc.
3" Ø 6m. PVC Pipe 4 pcs.
3" Ø 45° Bend Elbow 25 pcs.
3" Ø P-trap 10 pcs.
3" Ø Wye 20 pcs.
3" Ø Plug 8 pcs.
4" Ø Clean Out Plug 2 pcs.
4" Ø 6m. PVC Pipe 2 pcs.
4" Ø 45° Bend Elbow 1 pc.
4" Ø Wye 1 pc.
Vulca Seal 20 pcs.
Sub total
3. Down Spout
3" Ø 6 m PVC Pipe 6 pcs.
3" Ø 90° Elbow 18 pcs.
3" Ø Coupling 6 pcs.
Sub total

4. Septic Tank, Grease Trap, Catch Basin, and Storm Drain

Grills Cover
A. Materials Qty. Unit of Issue
4" thick CHB 529 pcs.
Portland Cement 35 bags
Washed Sand 2.13611 cu.m.
Washed Gravel 1.68 cu.m.
10mm.dia. X 6.0m. DRB 34 length
#16 G.I. Tie Wire 0.2609 kgs.
Sub total
TOTAL COST

B. Labor
Direct Labor 30% of the cost of materials
Sub total
TOTAL COST OF ITEM

INDIRECT COST
Contract Profit 8% of Direct Cost
Overhead Contegencies and Miscellaneous 12% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST
ADJUSTED TOTAL COST OF ITEM XIV
Item
No. Work Breakdown Structure
XV
STAIRS / RAILINGS
A. Materials Qty. Unit of Issue
Portland cement 35 bags
Washed Sand 1.23925 cu.m.
Washed Gravel 2.4785 cu.m.
10mm Ø x 6m DRB 70 pcs.
12mm Ø x 6m DRB 9 pcs.
16mm Ø x 6m DRB 34 pcs.
#16 G.I. Tie wire 8 kgs.
Stair Railings(stainless steel) 1 set
1.2mx2.4mx14mm plywood 4 shts
Sub total
B. Labor
Direct Labor 30% of the cost of materials
TOTAL COST OF ITEM

INDIRECT COST
Contract Profit 10% of Direct Cost
Overhead Contegencies and Miscellaneous 15% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM XV

Item
No. Work Breakdown Structure
XVI Area (sq.m.)
1. TILEWORKS
561.00
A. Materials Qty. Unit of Issue
24"x24" Polished Tiles 1557 pcs.
Portland Cement 85 bags
Washed Sand 18 cu.m.
ABC Grout 60 bags
Sub total
B. Labor
Direct Labor 30% of the cost of materials
Sub total
Work Breakdown Structure
2. TILEWORKS ( C.R. )
 A. Materials Qty. Unit of Issue
200mmx20mm Ceramic Tiles 500 pcs.
Portland cement 35 bags
washed sand 10 cu.m.
ABC grout 25 bags
Sub total
3.LABOR
Direct Labor 30% of the cost of materials
Sub total

TOTAL COST OF ITEM

INDIRECT COST
Contract Profit 10% of Direct Cost
Overhead Contegencies and Miscellaneous 15% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM XVI

Item Work Breakdown Structure

No.
XVII Area (sq.m.)
BRICKS
12.50
A. Materials Qty. Unit of Issue
50mm.x125mm. Bricks 8192 pcs.
Portland Cement 58 bag
Washed Sand 17.5346 cu.m.
Sub total
B. Labor
Direct Labor 30% of the cost of materials
Sub total
TOTAL COST OF ITEM

INDIRECT COST
Contract Profit 10% of Direct Cost
Overhead Contegencies and Miscellaneous 15% of Direct Cost
Value Added Tax 5% of DC+CP+OCM
INDIRECT COST:
ADJUSTED TOTAL COST OF ITEM XVII

Item
Work Breakdown Structure
No.
XVIII Lot
DEMOLITION / LOT PREPARATION / BLDG. PERMIT
 DEMOLITION / LOT PREPARATION / BLDG. PERMIT
1.00
A. Materials Qty. Unit of Issue
LUMPSUM

TOTAL COST OF ITEM

GRAND TOTAL COST

Prepared by:

JAN MICHAEL IMPROGO NARIO

Civil Engineer

Approved by:

MANUEL CALUYA NA
Project Owne
SIDENTIAL BUILDING
CK 37 LOT 20, PONTE VERDE SUBDIVISION,
AO CITY

C. NARIO

ESTIMATES
Unit Cost

No. of Days Cost

30 24,000.00

Rate for
Cost
Blueprint
20 900.00

Duration Cost
1 month

No. of Days Cost

1 1,500.00
1 3,000.00
1 18,000.00
22,500.00

o. of Copies Cost

5
3 26,000.00
3
26,000.00
I 73,400.00

Unit Cost

Cost
5,000.00
 5,000.00
II 5,000.00
Unit Cost

Cost

30,000.00

30,000.00

No. of Days Cost

5 7,900.00
7,900.00
Cost

30,000.00

30,000.00
III 67,900.00

Unit Cost

Duration (hr) Cost

8 12,296.00
8 602.88
8 11,360.00
24,258.88
Cost
No. of Days
1 2,000.00
1 800.00
No. of Days
1 1,975.00
4,775.00
IV 29,033.88
 Unit Cost

ume (cu.m.) Per cu.m.

51.566 524.30
Duration (hr)
8 11,360.00
8 12,296.00
23,656.00

No. of Days Cost

1 800.00
1 1,000.00
No. of Days
1 1,580.00
3,380.00
V 27,036.00

10% of Direct Cost 2,703.60

15% of Direct Cost 4,055.40
5% of DC+CP+OCM 1,689.75
INDIRECT COST: 8,448.75
OTAL COST OF ITEM V 35,484.75

Unit Cost

ume (cu.m.)
31.27375
Unit Price Cost
300.00 9,382.13
1,237.00 14,258.90
23,641.02
Duration (hr) Cost
32 15,744.00
15,744.00
Cost
No. of Days
5 4,000.00
5 16,000.00
 5 17,775.00
37,775.00
VI 77,160.02
DIRECT COST: 77,160.02

10% of Direct Cost 7,716.00

15% of Direct Cost 11,574.00
5% of DC+CP+OCM 4,822.50
INDIRECT COST: 24,112.51
OTAL COST OF ITEM VI 101,272.53

Unit Cost

ume (cu.m.)
20.9225
Unit Price Cost
260.00 50,960.00
1,035.00 10,827.39
1,010.00 21,131.73
156.00 26,988.00
394.00 85,104.00
330.00 18,150.00
65.00 106,070.25
16.00 963.04
70.00 2,800.00
322,994.41
Cost
e cost of materials 96,898.32
96,898.32
1 419,892.73

ume (cu.m.)
5.685
Unit Price Cost
260.00 13,780.00
1,035.00 2,941.99
1,010.00 5,741.85
156.00 20,124.00
394.00 39,400.00
16.00 600.96
330.00 9,900.00
65.00 48,867.00
 70.00 4,060.00
145,415.80
Cost
e cost of materials 43,624.74
43,624.74
2 189,040.54

ume (cu.m.)
9.274
Unit Price Cost
260.00 21,840.00
1,035.00 4,799.30
1,010.00 9,366.74
156.00 7,332.00
16.00 18.24
43,356.28
Cost
e cost of materials 13,006.88
13,006.88
3 56,363.16

ume (cu.m.)
7.576
Unit Price Cost
260.00 17,940.00
1,035.00 3,920.58
1,010.00 7,651.76
156.00 18,096.00
65.00 73,795.80
16.00 210.88
660.00 17,820.00
70.00 350.00
139,785.02
Cost
e cost of materials 41,935.51
41,935.51
4 181,720.53

ume (cu.m.)
2.844
Unit Price Cost
260.00 7,280.00
1,035.00 1,471.77
 1,010.00 2,872.44
156.00 10,608.00
394.00 23,640.00
16.00 340.48
330.00 5,280.00
65.00 26,062.40
70.00 3,500.00
81,055.09
Cost
e cost of materials 24,316.53
24,316.53
5 105,371.62
DIRECT COST: 952,388.57

10% of Direct Cost 95,238.86

15% of Direct Cost 142,858.29
5% of DC+CP+OCM 59,524.29
INDIRECT COST: 297,621.43
OTAL COST OF ITEM 1,250,010.00

Unit Cost

rea (sq.m.)
392
Unit Price Cost
10.00 46,820.00
240.00 138,240.00
1,232.05 38,699.87
156.20 41,080.60
16.00 182.26
265,022.73
Cost
e cost of materials 79,506.82
79,506.82
1 344,529.55

Lot
1
Unit Price Cost
50,000.00
 50,000.00
2 50,000.00

DIRECT COST: 394,529.55

10% of Direct Cost 39,452.95

15% of Direct Cost 59,179.43
5% of DC+CP+OCM 24,658.10
INDIRECT COST: 123,290.48
TAL COST OF ITEM VIII 517,820.03

Unit Cost

Unit Price Cost

8,500.00 8,500.00
8,500.00 51,000.00
8,500.00 25,500.00
8,500.00 25,500.00
1,200.00 15,600.00
120.00 360.00
80.00 18,720.00
145,180.00
Cost
e cost of materials 21,777.00
21,777.00
IX 166,957.00
DIRECT COST: 166,957.00

10% of Direct Cost 16,695.70

15% of Direct Cost 25,043.55
5% of DC+CP+OCM 10,434.81
INDIRECT COST: 52,174.06
OTAL COST OF ITEM IX 219,131.06

Unit Cost

Unit Price Cost

-
 -

-
Cost
e cost of materials -
-
X -
Unit Cost

Unit Price Cost

755.00 15,855.00
940.00 285,760.00
989.00 1,978.00
2,330.00 51,260.00
-
-
-
5,100.44 71,406.16
-
2,248.70 148,414.20
 550.00 4,400.00
550.00 99,000.00
-
-
-
-
285.00 7,125.00
50.00 2,700.00
50.00 3,300.00

Cost
e cost of materials -
-
XI -
DIRECT COST: -

8% of Direct Cost -
12% of Direct Cost -
5% of DC+CP+OCM -
INDIRECT COST: -
OTAL COST OF ITEM XI -
Unit Cost
rea (sq.m.) 1,147.70
sq.m. Per area
Unit Price Cost
320.00 19,200.00
30.00 129,000.00
70.00 560.00
148,760.00
Cost
e cost of materials 44,628.00
44,628.00
XII 193,388.00
DIRECT COST: 193,388.00

8% of Direct Cost 15,471.04

12% of Direct Cost 23,206.56
5% of DC+CP+OCM 11,603.28
INDIRECT COST: 50,280.88
OTAL COST OF ITEM XII 243,668.88
 Unit Cost

Unit Price Cost

1,550.00 1,550.00
350.00 11,200.00
216.00 9,072.00
45.00 9,000.00
443.00 1,772.00
285.00 1,425.00
537.00 19,332.00
110.00 880.00
140.00 1,540.00
175.00 875.00
56,646.00
Cost
e cost of materials 16,993.80
16,993.80
XIII 73,639.80
DIRECT COST: 73,639.80

8% of Direct Cost 5,891.18

12% of Direct Cost 8,836.78
5% of DC+CP+OCM 4,418.39
INDIRECT COST 19,146.35
TAL COST OF ITEM XIII 92,786.15

Unit Cost

Unit Price Cost

66.00 1,452.00
95.00 1,710.00
95.00 285.00
250.00 1,000.00
27.50 550.00
4,997.00

480.00 480.00
 95.00 95.00
95.00 380.00
95.00 95.00
485.00 1,940.00
85.00 2,125.00
95.00 950.00
95.00 1,900.00
95.00 760.00
95.00 190.00
490.00 980.00
95.00 95.00
95.00 95.00
440.00 8,800.00
18,885.00

485.00 2,910.00
85.00 1,530.00
95.00 570.00
5,010.00

Unit Price Cost

10.00 5,290.00
240.00 8,400.00
400.00 854.44
400.00 672.00
160.00 5,440.00
70.00 18.26
20,674.71
49,566.71

Cost
e cost of materials 14,870.01
14,870.01
XIV 64,436.72
DIRECT COST: 64,436.72

8% of Direct Cost 5,154.94

12% of Direct Cost 7,732.41
5% of DC+CP+OCM 3,866.20
INDIRECT COST 16,753.55
TAL COST OF ITEM XIV 81,190.27
 Unit Cost

Unit Price Cost

260.00 9,100.00
1,035.00 1,282.62
1,010.00 2,503.29
156.00 10,920.00
223.00 2,007.00
394.00 13,396.00
16.00 128.00
15,000.00 15,000.00
780.00 3,120.00
57,456.91
Cost
he cost of materials 17,237.07
XV 74,693.98
DIRECT COST: 74,693.98

10% of Direct Cost 7,469.40

15% of Direct Cost 11,204.10
5% of DC+CP+OCM 4,668.37
INDIRECT COST: 23,341.87
OTAL COST OF ITEM XV 98,035.85

Unit Cost
rea (sq.m.)
sq.m.
Unit Price Cost
250.00 389,250.00
240.00 20,400.00
400.00 7,200.00
80.00 4,800.00
421,650.00
Cost
e cost of materials 168,660.00
168,660.00

Unit Cost
 Unit Price Cost
200.00 100,000.00
240.00 8,400.00
400.00 4,000.00
80.00 2,000.00
114,400.00
Cost
e cost of materials 211,413.00
211,413.00

XVI 916,123.00
DIRECT COST: 916,123.00

10% of Direct Cost 91,612.30

15% of Direct Cost 137,418.45
5% of DC+CP+OCM 57,257.69
INDIRECT COST: 286,288.44
TAL COST OF ITEM XVI 1,202,411.44

Unit Cost

rea (sq.m.) 1,600.00

sq.m. Per area
Unit Price Cost
12.00 98,304.00
240.00 13,920.00
400.00 7,013.84
120,837.84
Cost
e cost of materials 48,335.14
48,335.14
XVII 169,172.98
DIRECT COST: 169,172.98

10% of Direct Cost 16,917.30

15% of Direct Cost 25,375.95
5% of DC+CP+OCM 10,573.31
INDIRECT COST: 52,866.56
TAL COST OF ITEM XVII 222,039.53

Unit Cost
Lot 20,000.00
 lot Per lot
Unit Price Cost
20,000.00
-
XVIII 20,000.00

MANUEL CALUYA NARIO

Project Owner