DIRECT COST ESTIMATE SHEET

PROJECT : ABC BUILDING

Item
Description UNIT QTY MATERIAL LABOR
No.
UC Cost UC Cost
1 EXCAVATION cu.m. ₱ 30.00₱ - ₱ - ₱ - ₱ -
2 CONCRETE cu.m. ₱ 50.00₱ 700.00 ₱ 35,000.00 ₱ 50.00 ₱ 2,500.00
3 REBARS kg ₱ 7,000.00₱ 3.00 ₱ 21,000.00 ₱ 0.50 ₱ 3,500.00
4 FORMWORKS sq.m. ₱ 100.00 ₱ 80.00 ₱ 8,000.00 ₱ 18.00 ₱ 1,800.00
5 ROOF FRAMING bd.ft. ₱ 1,000.00₱ 4.50 ₱ 4,500.00 ₱ 13.00 ₱ 13,000.00
6 CANOPY FRAMING bd.ft. ₱ 150.00 ₱ 4.50 ₱ 675.00 ₱ 13.00 ₱ 1,950.00
7 FLOOR/CEILING JOIST bd.ft. ₱ 1,200.00₱ 4.50 ₱ 5,400.00 ₱ 13.00 ₱ 15,600.00
8 CABINETS & CLOSETS bd.ft. ₱ 300.00 ₱ 4.50 ₱ 1,350.00 ₱ 13.00 ₱ 3,900.00
9 WOODEN STAIRS bd.ft. ₱ 250.00 ₱ 5.00 ₱ 1,250.00 ₱ 26.00 ₱ 6,500.00
10 DOORS set ₱ 26.00₱ - ₱ - ₱ - ₱ -
11 WINDOWS sq.m. ₱ 40.00₱ - ₱ - ₱ - ₱ -
12 GENERAL HARDWARE lot ₱ 1.00₱ 6,000.00 ₱ 6,000.00 ₱ 2,000.00 ₱ 2,000.00
13 PLACA ROMANA sq.m. ₱ 32.00₱ 40.00 ₱ 1,280.00 ₱ 8.00 ₱ 256.00
14 GI SHEET ROOFING sq.m. ₱ 300.00 ₱ 15.00 ₱ 4,500.00 ₱ 3.00 ₱ 900.00
15 PAINTING sq.m. ₱ 300.00 ₱ 20.00 ₱ 6,000.00 ₱ 1.50 ₱ 450.00
16 PLUMBING lot ₱ 1.00 ₱ - ₱ -
17 ELECTRICAL lot ₱ 1.00 ₱ - ₱ -
18 FLOOR FINISH sq.m. ₱ 100.00 ₱ 30.00 ₱ 3,000.00 ₱ 5.00 ₱ 500.00
19 CEILING FINISH sq.m. ₱ 100.00 ₱ 20.00 ₱ 2,000.00 ₱ 2.00 ₱ 200.00
20 INT WALL FINISH sq.m. ₱ 150.00 ₱ 20.00 ₱ 3,000.00 ₱ 2.00 ₱ 300.00
21 EXT WALL FINISH sq ₱ 150.00 ₱ 30.00 ₱ 4,500.00 ₱ 5.00 ₱ 750.00
22 LANDSCAPING lot ₱ 1.00 ₱ - ₱ -
23 FENCE lm ₱ 64.00 ₱ 50.00 ₱ 3,200.00 ₱ 10.00 ₱ 640.00
24 GATE lot ₱ 1.00 ₱ - ₱ -
Total ₱ 110,655.00 ₱ 54,746.00
 EQUIPMENT SUBCON TOTAL
UC Cost UC Cost UC Cost
₱ - ₱ - ₱ 25.00 ₱ 750.00 ₱ 25.00 ₱ 750.00
₱ 12.50 ₱ 625.00 ₱ - ₱ - ₱ 762.50 ₱ 38,125.00
₱ 0.05 ₱ 350.00 ₱ - ₱ - ₱ 3.55 ₱ 24,850.00
₱ 2.00 ₱ 200.00 ₱ - ₱ - ₱ 100.00 ₱ 10,000.00
₱ - ₱ - ₱ - ₱ - ₱ 17.50 ₱ 17,500.00
₱ - ₱ - ₱ - ₱ - ₱ 17.50 ₱ 2,625.00
₱ - ₱ - ₱ - ₱ - ₱ 17.50 ₱ 21,000.00
₱ - ₱ - ₱ - ₱ - ₱ 17.50 ₱ 5,250.00
₱ - ₱ - ₱ - ₱ - ₱ 31.00 ₱ 7,750.00
₱ - ₱ - ₱ 400.00 ₱ 10,400.00 ₱ 400.00 ₱ 10,400.00
₱ - ₱ - ₱ 400.00 ₱ 16,000.00 ₱ 400.00 ₱ 16,000.00
₱ - ₱ - ₱ - ₱ 8,000.00 ₱ 8,000.00
₱ - ₱ - ₱ - ₱ - ₱ 48.00 ₱ 1,536.00
₱ - ₱ - ₱ - ₱ - ₱ 18.00 ₱ 5,400.00
₱ - ₱ - ₱ - ₱ - ₱ 21.50 ₱ 6,450.00
₱ - ₱ - ₱ 9,500.00 ₱ 9,500.00 ₱ 9,500.00 ₱ 9,500.00
₱ - ₱ - ₱ 9,800.00 ₱ 9,800.00 ₱ 9,800.00 ₱ 9,800.00
₱ - ₱ - ₱ - ₱ - ₱ 35.00 ₱ 3,500.00
₱ - ₱ - ₱ - ₱ - ₱ 22.00 ₱ 2,200.00
₱ - ₱ - ₱ - ₱ - ₱ 22.00 ₱ 3,300.00
₱ - ₱ - ₱ - ₱ - ₱ 35.00 ₱ 5,250.00
₱ - ₱ - ₱ 5,000.00 ₱ 5,000.00 ₱ 5,000.00 ₱ 5,000.00
₱ - ₱ - ₱ - ₱ - ₱ 60.00 ₱ 3,840.00
₱ - ₱ - ₱ 3,000.00 ₱ 3,000.00 ₱ 3,000.00 ₱ 3,000.00
₱ 1,175.00 ₱ 54,450.00 ₱221,026.00
DIRECT COST ESTIMATE SHEET

PROJECT : ABC BUILDING

Item
Description Quantity Material Labor Equipment Subcon Total
No.
1 EXCAVATION ₱ 30.00 ₱ - ₱ - ₱ - ₱ 750.00 ₱ 750.00
2 CONCRETE ₱ 50.00 ₱ 35,000.00 ₱ 2,500.00 ₱ 625.00 ₱ - ₱ 38,125.00
3 REBARS ₱ 7,000.00 ₱ 21,000.00 ₱ 3,500.00 ₱ 350.00 ₱ - ₱ 24,850.00
4 FORMWORKS ₱ 100.00 ₱ 8,000.00 ₱ 1,800.00 ₱ 200.00 ₱ - ₱ 10,000.00
5 ROOF FRAMING ₱ 1,000.00 ₱ 4,500.00 ₱ 13,000.00 ₱ - ₱ - ₱ 17,500.00
6 CANOPY FRAMING ₱ 150.00 ₱ 675.00 ₱ 1,950.00 ₱ - ₱ - ₱ 2,625.00
7 FLOOR/CEILING JOIST ₱ 1,200.00 ₱ 5,400.00 ₱ 15,600.00 ₱ - ₱ - ₱ 21,000.00
8 CABINETS & CLOSETS ₱ 300.00 ₱ 1,350.00 ₱ 3,900.00 ₱ - ₱ - ₱ 5,250.00
9 WOODEN STAIRS ₱ 250.00 ₱ 1,250.00 ₱ 6,500.00 ₱ - ₱ - ₱ 7,750.00
10 DOORS ₱ 26.00 ₱ - ₱ - ₱ - ₱ 10,400.00 ₱ 10,400.00
11 WINDOWS ₱ 40.00 ₱ - ₱ - ₱ - ₱ 16,000.00 ₱ 16,000.00
12 GENERAL HARDWARE ₱ 1.00 ₱ 6,000.00 ₱ 2,000.00 ₱ - ₱ - ₱ 8,000.00
13 PLACA ROMANA ₱ 32.00 ₱ 1,280.00 ₱ 256.00 ₱ - ₱ - ₱ 1,536.00
14 GI SHEET ROOFING ₱ 300.00 ₱ 4,500.00 ₱ 900.00 ₱ - ₱ - ₱ 5,400.00
15 PAINTING ₱ 300.00 ₱ 6,000.00 ₱ 450.00 ₱ - ₱ - ₱ 6,450.00
16 PLUMBING ₱ 1.00 ₱ - ₱ - ₱ - ₱ 9,500.00 ₱ 9,500.00
17 ELECTRICAL ₱ 1.00 ₱ - ₱ - ₱ - ₱ 9,800.00 ₱ 9,800.00
18 FLOOR FINISH ₱ 100.00 ₱ 3,000.00 ₱ 500.00 ₱ - ₱ - ₱ 3,500.00
19 CEILING FINISH ₱ 100.00 ₱ 2,000.00 ₱ 200.00 ₱ - ₱ - ₱ 2,200.00
20 INT WALL FINISH ₱ 150.00 ₱ 3,000.00 ₱ 300.00 ₱ - ₱ - ₱ 3,300.00
21 EXT WALL FINISH ₱ 150.00 ₱ 4,500.00 ₱ 750.00 ₱ - ₱ - ₱ 5,250.00
22 LANDSCAPING ₱ 1.00 ₱ - ₱ - ₱ - ₱ 5,000.00 ₱ 5,000.00
23 FENCE ₱ 64.00 ₱ 3,200.00 ₱ 640.00 ₱ - ₱ - ₱ 3,840.00
24 GATE ₱ 1.00 ₱ - ₱ - ₱ - ₱ 3,000.00 ₱ 3,000.00
Total ₱ 110,655.00 ₱ 54,746.00 ₱ 1,175.00 ₱ 54,450.00 ₱221,026.00
DIRECT COST ESTIMATE SHEET

PROJECT : ABC BUILDING

Amount in Pesos Percent Wt.

of Total
1.0 Direct Cost
1.1 110,655.00 36.05
1.2 54,746.00 17.83
1.3 1,175.00 0.38
1.4 54,450.00 17.74
221,026.00 72.00

2.0 Project Cost

2.1 Project Supervision 12,279.00 4.00
2.2 Construction Facilities 7,674.00 2.50
2.3 Indirect Equipment 3,683.00 1.20
2.4 Miscellaneous 12,893.00 4.20
36,529.00 11.90

3.0 Other Costs - -

4.0 Indirect Cost
4.1 Bonds Premium 613.00 0.20
4.2 Insurance Premium 1,227.00 0.40
4.3 Escalation - -
4.4 Cost of Money 3,069.00 1.00
4.5 Contingencies 3,069.00 1.00
4.6 Contractor's Tax 10,744.11 3.50
4.7 Profit 30,697.46 10.00
49,419.57 16.10

Bid Amount 306,974.57 100.00

DIRECT COST ESTIMATE SHEET

PROJECT : ABC BUILDING

Item
Description QTY MATERIAL LABOR EQUIPMENT
No.
UC Cost UC Cost UC
1 EXCAVATION 30.00 ₱ - ₱ - ₱ - ₱ - ₱ -
2 CONCRETE 50.00 ₱ 700.00 ₱ 35,000.00 ₱ 50.00 ₱ 2,500.00 ₱ 12.50
3 REBARS 7000.00 ₱ 3.00 ₱ 21,000.00 ₱ 0.50 ₱ 3,500.00 ₱ 0.05
4 FORMWORKS 100.00 ₱ 80.00 ₱ 8,000.00 ₱ 18.00 ₱ 1,800.00 ₱ 2.00
5 ROOF FRAMING 1000.00 ₱ 4.50 ₱ 4,500.00 ₱ 13.00 ₱ 13,000.00 ₱ -
6 CANOPY FRAMING 150.00 ₱ 4.50 ₱ 675.00 ₱ 13.00 ₱ 1,950.00 ₱ -
7 FLOOR/CEILING JOIST 1200.00 ₱ 4.50 ₱ 5,400.00 ₱ 13.00 ₱ 15,600.00 ₱ -
8 CABINETS & CLOSETS 300.00 ₱ 4.50 ₱ 1,350.00 ₱ 13.00 ₱ 3,900.00 ₱ -
9 WOODEN STAIRS 250.00 ₱ 5.00 ₱ 1,250.00 ₱ 26.00 ₱ 6,500.00 ₱ -
10 DOORS 26.00 ₱ - ₱ - ₱ - ₱ - ₱ -
11 WINDOWS 40.00 ₱ - ₱ - ₱ - ₱ - ₱ -
12 GENERAL HARDWARE 1.00 ₱ 6,000.00 ₱ 6,000.00 ₱ 2,000.00 ₱ 2,000.00 ₱ -
13 PLACA ROMANA 32.00 ₱ 40.00 ₱ 1,280.00 ₱ 8.00 ₱ 256.00 ₱ -
14 GI SHEET ROOFING 300.00 ₱ 15.00 ₱ 4,500.00 ₱ 3.00 ₱ 900.00 ₱ -
15 PAINTING 300.00 ₱ 20.00 ₱ 6,000.00 ₱ 1.50 ₱ 450.00 ₱ -
16 PLUMBING 1.00 ₱ - ₱ - ₱ -
17 ELECTRICAL 1.00 ₱ - ₱ - ₱ -
18 FLOOR FINISH 100.00 ₱ 30.00 ₱ 3,000.00 ₱ 5.00 ₱ 500.00 ₱ -
19 CEILING FINISH 100.00 ₱ 20.00 ₱ 2,000.00 ₱ 2.00 ₱ 200.00 ₱ -
20 INT WALL FINISH 150.00 ₱ 20.00 ₱ 3,000.00 ₱ 2.00 ₱ 300.00 ₱ -
21 EXT WALL FINISH 150.00 ₱ 30.00 ₱ 4,500.00 ₱ 5.00 ₱ 750.00 ₱ -
22 LANDSCAPING 1.00 ₱ - ₱ - ₱ -
23 FENCE 64.00 ₱ 50.00 ₱ 3,200.00 ₱ 10.00 ₱ 640.00 ₱ -
24 GATE 1.00 ₱ - ₱ - ₱ -
Total ₱ 110,655.00 ₱ 54,746.00
 (Bid Amount - Direct Cost)/Direct
EQUIPMENT SUBCON TOTAL
Cost = 1 + Item Multiplier
Cost UC Cost UC Cost
₱ - ₱ 25.00 ₱ 750.00 ₱ 25.00 ₱ 750.00 ₱ 34.72 1.3888618081131
₱ 625.00 ₱ - ₱ - ₱ 762.50 ₱ 38,125.00 ₱ 1,059.01 1.3888618081131
₱ 350.00 ₱ - ₱ - ₱ 3.55 ₱ 24,850.00 ₱ 4.93 1.3888618081131
₱ 200.00 ₱ - ₱ - ₱ 100.00 ₱ 10,000.00 ₱ 138.89 1.3888618081131
₱ - ₱ - ₱ - ₱ 17.50 ₱ 17,500.00 ₱ 24.31 1.3888618081131
₱ - ₱ - ₱ - ₱ 17.50 ₱ 2,625.00 ₱ 24.31 1.3888618081131
₱ - ₱ - ₱ - ₱ 17.50 ₱ 21,000.00 ₱ 24.31 1.3888618081131
₱ - ₱ - ₱ - ₱ 17.50 ₱ 5,250.00 ₱ 24.31 1.3888618081131
₱ - ₱ - ₱ - ₱ 31.00 ₱ 7,750.00 ₱ 43.05 1.3888618081131
₱ - ₱ 400.00 ₱ 10,400.00 ₱ 400.00 ₱ 10,400.00 ₱ 555.54 1.3888618081131
₱ - ₱ 400.00 ₱ 16,000.00 ₱ 400.00 ₱ 16,000.00 ₱ 555.54 1.3888618081131
₱ - ₱ - ₱ 8,000.00 ₱ 8,000.00 ₱ 11,110.89 1.3888618081131
₱ - ₱ - ₱ - ₱ 48.00 ₱ 1,536.00 ₱ 66.67 1.3888618081131
₱ - ₱ - ₱ - ₱ 18.00 ₱ 5,400.00 ₱ 25.00 1.3888618081131
₱ - ₱ - ₱ - ₱ 21.50 ₱ 6,450.00 ₱ 29.86 1.3888618081131
₱ - ₱ 9,500.00 ₱ 9,500.00 ₱ 9,500.00 ₱ 9,500.00 ₱ 13,194.19 1.3888618081131
₱ - ₱ 9,800.00 ₱ 9,800.00 ₱ 9,800.00 ₱ 9,800.00 ₱ 13,610.85 1.3888618081131
₱ - ₱ - ₱ - ₱ 35.00 ₱ 3,500.00 ₱ 48.61 1.3888618081131
₱ - ₱ - ₱ - ₱ 22.00 ₱ 2,200.00 ₱ 30.55 1.3888618081131
₱ - ₱ - ₱ - ₱ 22.00 ₱ 3,300.00 ₱ 30.55 1.3888618081131
₱ - ₱ - ₱ - ₱ 35.00 ₱ 5,250.00 ₱ 48.61 1.3888618081131
₱ - ₱ 5,000.00 ₱ 5,000.00 ₱ 5,000.00 ₱ 5,000.00 ₱ 6,944.31 1.3888618081131
₱ - ₱ - ₱ - ₱ 60.00 ₱ 3,840.00 ₱ 83.33 1.3888618081131
₱ - ₱ 3,000.00 ₱ 3,000.00 ₱ 3,000.00 ₱ 3,000.00 ₱ 4,166.59 1.3888618081131
₱ 1,175.00 ₱ 54,450.00 ₱221,026.00
DIRECT COST ESTIMATE SHEET

Sample : Calculate the necessary data to prepare a project accomplishment report and a summary of acc
Data gathered form field were as follows:

1st Period
Start of Period : 5/1/2023
End of Period : 5/7/2023

Accomplishment
Item
Description Contract Amount Wt % Previous
No.
% Weight
1 Mobilization ₱ 593,278.40 6.78 0.00 0.00
2 Temporary Facilities 880,000.00 10.05 0.00 0.00
3 Bonds/Insurance 11,000.00 0.13 0.00 0.00
4 Demobilization 800,000.00 9.14 0.00 0.00
5 Excavation Footings 349,380.00 3.99 0.00 0.00
6 Concrete Footings 3,062,400.00 34.97 0.00 0.00
7 Rebar Footings 215,800.00 2.46 0.00 0.00
8 Compacted Backfill 30,944.00 0.35 0.00 0.00
9 Excavation Substructure 30,797.00 0.35 0.00 0.00
10 Concrete Substructure 265,467.00 3.03 0.00 0.00
11 Rebars Wall Footings 100,500.00 1.15 0.00 0.00
12 Backfill Slab on Grade 5,995.00 0.07 0.00 0.00
13 Concrete 1,221,570.00 13.95 0.00 0.00
14 Rebar Works 97,950.00 1.12 0.00 0.00
15 Gravel Bed 593,190.08 6.77 0.00 0.00
16 Joint Filler -A 106,953.00 1.22 0.00 0.00
17 Joint Filler -B 135,459.70 1.55 0.00 0.00
18 Base Sealant - A 34,420.00 0.39 0.00 0.00
19 Base Sealant - B 54,441.00 0.62 0.00 0.00
20 Vapor Barrier 166,425.00 1.90 0.00 0.00
₱ 8,755,970.18 100.00
LESS: Previous Collection
Amount Due

Starting Date : 5/1/2023

Target Completion Date : 7/30/2023
Working Days per Week : 7 days
2nd Period
Start of Period : 5/8/2323
End of Period : 5/14/2323

Item
Description Contract Amount
No.
UC
1 Mobilization ₱ 593,278.40
2 Temporary Facilities 880,000.00
3 Bonds/Insurance 11,000.00
4 Demobilization 800,000.00
5 Excavation Footings 349,380.00
6 Concrete Footings 3,062,400.00
7 Rebar Footings 215,800.00
8 Compacted Backfill 30,944.00
9 Excavation Substructure 30,797.00
10 Concrete Substructure 265,467.00
11 Rebars Wall Footings 100,500.00
12 Backfill Slab on Grade 5,995.00
13 Concrete 1,221,570.00
14 Rebar Works 97,950.00
15 Gravel Bed 593,190.08
16 Joint Filler -A 106,953.00
17 Joint Filler -B 135,459.70
18 Base Sealant - A 34,420.00
19 Base Sealant - B 54,441.00
20 Vapor Barrier 166,425.00
₱ 8,755,970.18

Starting Date : 5/1/2023

Target Completion Date : 7/30/2023
Working Days per Week : 7 days

Accomplishment
Item
Description Contract Amount Wt % Previous
No.
% Weight
1 Mobilization ₱ 593,278.40 6.78 5.00 0.34
2 Temporary Facilities 880,000.00 10.05 5.00 0.50
3 Bonds/Insurance 11,000.00 0.13 10.00 0.01
4 Demobilization 800,000.00 9.14 15.00 1.37
5 Excavation Footings 349,380.00 3.99 60.00 2.39
6 Concrete Footings 3,062,400.00 34.97 15.00 5.25
7 Rebar Footings 215,800.00 2.46 7.00 0.17
 8 Compacted Backfill 30,944.00 0.35 10.00 0.04
9 Excavation Substructure 30,797.00 0.35 25.00 0.09
10 Concrete Substructure 265,467.00 3.03 23.00 0.70
11 Rebars Wall Footings 100,500.00 1.15 15.00 0.17
12 Backfill Slab on Grade 5,995.00 0.07 15.00 0.01
13 Concrete 1,221,570.00 13.95 20.00 2.79
14 Rebar Works 97,950.00 1.12 6.00 0.07
15 Gravel Bed 593,190.08 6.77 70.00 4.74
16 Joint Filler -A 106,953.00 1.22 40.00 0.49
17 Joint Filler -B 135,459.70 1.55 45.00 0.70
18 Base Sealant - A 34,420.00 0.39 34.00 0.13
19 Base Sealant - B 54,441.00 0.62 65.60 0.41
20 Vapor Barrier 166,425.00 1.90 23.40 0.44
₱ 8,755,970.18 100.00 20.81
LESS: Previous Collection
Amount Due
ent report and a summary of accomplishment.

Accomplishment
This Period To Date Billing Amount
% % Weight
5.00 5.00 0.34 ₱ 29,663.92
5.00 5.00 0.50 44,000.00
10.00 10.00 0.01 1,100.00
15.00 15.00 1.37 120,000.00
60.00 60.00 2.39 209,628.00
15.00 15.00 5.25 459,360.00
7.00 7.00 0.17 15,106.00
10.00 10.00 0.04 3,094.40
25.00 25.00 0.09 7,699.25
23.00 23.00 0.70 61,057.41
15.00 15.00 0.17 15,075.00
15.00 15.00 0.01 899.25
20.00 20.00 2.79 244,314.00
6.00 6.00 0.07 5,877.00
70.00 70.00 4.74 415,233.06
40.00 40.00 0.49 42,781.20
45.00 45.00 0.70 60,956.87
34.00 34.00 0.13 11,702.80
65.60 65.60 0.41 35,713.30
23.40 23.40 0.44 38,943.45
20.81 ₱ 1,822,204.90
₱ -
₱ 1,822,204.90
 This Period
Cost
₱ 8.00
8.00
15.00
20.00
20.00
10.00
10.00
15.00
20.00
25.00
18.00
18.00
25.00
10.00
20.00
30.00
20.00
15.00
18.00
20.00

Accomplishment
This Period To Date Billing Amount
% % Weight
8.00 13.00 0.88 ₱ 77,126.19
8.00 13.00 1.31 114,400.00
15.00 25.00 0.03 2,750.00
20.00 35.00 3.20 280,000.00
20.00 80.00 3.19 279,504.00
10.00 25.00 8.74 765,600.00
10.00 17.00 0.42 36,686.00
15.00 25.00 0.09 7,736.00
20.00 45.00 0.16 13,858.65
25.00 48.00 1.46 127,424.16
18.00 33.00 0.38 33,165.00
18.00 33.00 0.02 1,978.35
25.00 45.00 6.28 549,706.50
10.00 16.00 0.18 15,672.00
20.00 90.00 6.10 533,871.07
30.00 70.00 0.86 74,867.10
20.00 65.00 1.01 88,048.81
15.00 49.00 0.19 16,865.80
18.00 83.60 0.52 45,512.68
20.00 43.40 0.82 72,228.45
35.83 ₱ 3,137,000.76
₱ -
₱ 3,137,000.76