Two-Storey Residential Building - 160.

2
ELEMENTAL COST SUMMARY
SQM

Elemental Amount
Element Ratio to GFA Quantity Unit Unit Rate, Php
A Substructure
A1010 Standard Foundations 0.331893166 67.6 lm 4,500.00
A1020 Column Foundations 0.063825609 13 No. 4,500.00
A1030 Slab-on-Grade 0.786527887 160.2 sqm 3,500.00
B Shell
B1010 Floor Construction 1 203.68 sqm 600.00
B1020 Roof Construction 0.547918303 111.6 sqm 900.00
B2010 Exterior Walls 1.048409269 213.54 sqm 2,600.00
B2020 Exterior Windows 0.204732914 41.7 sqm 2,950.00
B2030 Exterior Doors 0.059799686 12.18 sqm 2,400.00
B3010 Roof Covering 0.547918303 111.6 sqm 600.00
C Interior
C1011 Fixed Partitions 0.435192459 88.64 sqm 1,900.00
C1020 Interior Doors 0.034367636 7 No. 2,100.00
C2010 Stair Construction 0.078554595 16 Flt 5,000.00
C3010 Wall Finishes 1.505793401 306.7 sqm 300.00
C3020 Floor Finishes 0.785545954 160 sqm 240.00
C3030 Ceiling Finishes 0.943686174 192.21 sqm
D Services
D2010 Plumbing and Drainage 0.065543991 13.35 sqm 3,200.00
D3030 HVAC 0 0 sqm
D50 Electrical Systems
D5010 Service and Distribution 0.785545954 160 sqm 350.00
D5020 Lighting, Devices, & Heating 0.785545954 160 sqm 700.00
E Equipment and Furnishings
E2010 Fixed Casework 0.058915947 12 lm 3,600.00
F Special Construction
F1030 Special Construction Systems 0 sqm
G Building Sitework
G1030 Demolition 0 sqm
G2010 Rough Grading 0.736449332 150 sqm 100.00
G2012 Asphalt Paving 0 sqm
G1050 Landscaping 0.13256088 27 sqm 1,450.00
Z General
Z1010 General Conditions 0.786527887 160.2 sqm 150.00
Z1050 Fee 0.786527887 160.2 sqm 100.00
Z20 Contingencies
Z2010 Design Contingency 1 lot 100,000.00
Z2020 Escalation Contingency 1 lot 20,000.00
Z2030 Construction Contingency 1 lot 35,000.00
Gross Floor Area (GFA), SQM 203.68 Total Cost
 Report Date:
COST SUMMARY Proj. Ref:
Sheet No.:
Elemental Amount Rate per SQM, %
Subtotal Total Subtotal Total
923,400.00 32.77833095
304,200.00 10.79832
58,500.00 2.0766
560,700.00 19.90341
997,059.00 35.39303647
122,208.00 4.33807
100,440.00 3.565362
555,204.00 19.70832
123,015.00 4.366717
29,232.00 1.037661
66,960.00 2.376908
393,526.00 13.96916338
168,416.00 5.978336
14,700.00 0.521812
80,000.00 2.839795
92,010.00 3.266119
38,400.00 1.363101
- 0
42,720.00 1.516450399
42,720.00 1.51645
- 0
168,000.00 5.963568983
56,000.00 1.987856
112,000.00 3.975713
43,200.00 1.533489167
43,200.00 1.533489
- 0
- 0
54,150.00 1.922186074
- 0
15,000.00 0.532462
- 0
39,150.00 1.389725
40,050.00 1.421672249
24,030.00 0.853003
16,020.00 0.568669
155000 5.502102336
100,000.00 3.549743
20,000.00 0.709949
 35,000.00 1.24241
Total Cost 2,817,105.00 100
 MATERIALS DESCRIPTION UNIT QTY PRICE MATERIALS LABOR TOTAL AMOUNT
AMOUNT AMOUNT
1.0 EARTHWORKS
Layout/staking
2x3 Coco Lumber pcs 80 220.00 17,600.00 1,760.00 19,360.00
CWN 4 kgs 6 120.00 720.00 72.00 792.00
Tansi rolls 6 50.00 300.00 30.00 330.00
18,620.00 1,862.00 20,482.00
Excavation Column/Footing
51.84 cu.m Bareta pcs 4 650.00 2,600.00 20,736.00 23,336.00
24 col Pala pcs 4 650.00 2,600.00 2,600.00
5,200.00 20,736.00 25,936.00
Excavation FTB
26.166 cu.m - 10,466.40 10,466.40
174.44 m - -
- 10,466.40 10,466.40
Excavation Septic Tank
5.40 cu.m - 2,160.00 2,160.00
- -
- 2,160.00 2,160.00
Backfill and Compaction
121.92 cu.m Escombro cu.m 121.92 300.00 36,576.00 18,288.00 54,864.00
36,576.00 18,288.00 54,864.00
Soil Poisoning
304.8 sq.m Soil Guard liters 5 1,200.00 6,000.00 900.00 6,900.00
6,000.00 900.00 6,900.00
Gravel Bedding
15.24 cu.m 3/4 Gravel cu.m 15.24 1,950.00 29,718.00 1,219.20 30,937.20
Kartilya pcs 3 3,000.00 9,000.00 9,000.00
38,718.00 1,219.20 39,937.20
TOTAL EARTHWORKS 160,745.60
LABOR COST 55,631.60 52.93%
MATERIALS COST 105,114.00
2.0 CONCRETE WORKS
Column/Footing -
24 col 10.368 cu.m Cement bags 83 300.00 24,883.20 6,594.05 31,477.25
13.824 hrs Sand cu.m 8.957952 1,200.00 10,749.54 2,848.63 13,598.17
3/4 Gravel cu.m 11.19744 2,350.00 26,313.98 6,973.21 33,287.19
Gasoline liters 14 60.00 829.44 219.80 1,049.24
62,776.17 16,635.68 79,411.85
 Footing Tie Beam
Perimeter 174.44 Cement bags 112 300.00 33,492.48 8,373.12 41,865.60
VOLUME 13.9552 Sand cu.m 12.05729 1,200.00 14,468.75 3,617.19 18,085.94
18.61 hrs 3/4 Gravel cu.m 15.07162 2,350.00 35,418.30 8,854.57 44,272.87
Gasoline liters 18.61 60.00 1,116.42 279.10 1,395.52
84,495.94 21,123.99 105,619.93
Slab-On-Grade Cement bags 244 300.00 73,152.00 18,288.00 91,440.00
AREA 304.8 Sand cu.m 26.33472 1,200.00 31,601.66 7,900.42 39,502.08
VOLUME 30.48 3/4 Gravel cu.m 32.9184 2,350.00 77,358.24 19,339.56 96,697.80
40.6 hrs Gasoline liters 40.6 60.00 2,438.40 609.60 3,048.00
184,550.30 46,137.58 230,687.88
Columns
Height 4.6 110.4 Cement bags 70.656 300.00 21,196.80 5,299.20 26,496.00
Sand cu.m 7.630848 1,200.00 9,157.02 2,289.25 11,446.27
110.4 3/4 Gravel cu.m 9.53856 2,350.00 22,415.62 5,603.90 28,019.52
Volume 8.832 Gasoline liters 11.8 60.00 706.56 176.64 883.20
11.8 hrs -
53,475.99 13,369.00 66,844.99
Second Floor Beams -
Perimeter Cement bags 0.00 300.00 - - -
200x400 Sand cu.m 0 1,200.00 - - -
Volume 0 3/4 Gravel cu.m 0 2,350.00 - - -
0.0 hrs Gasoline liters 0.0 60.00 - - -
- - -
Roof Beam
Perimeter 172.575 Cement bags 51.77 300.00 15,531.75 5,436.11 20,967.86
150x250 Sand cu.m 5.59143 1,200.00 6,709.72 2,348.40 9,058.12
Volume 6.4715625 3/4 Gravel cu.m 6.989288 2,350.00 16,424.83 5,748.69 22,173.51
8.62875 hrs Gasoline liters 8.62875 60.00 517.73 181.20 698.93
39,184.02 13,714.41 52,898.42
Second Floor Slab
Area Cement bags 0 300.00 - - -
Volume Sand cu.m 0 1,200.00 - - -
3/4 Gravel cu.m 0 2,350.00 - - -
0 hrs Gasoline liters 6 60.00 360.00 126.00 486.00
360.00 126.00 486.00
Stairs
Volume Cement bags 300.00 - - -
Sand cu.m 1,200.00 - - -
3/4 Gravel cu.m 2,350.00 - - -
 0 hrs Gasoline liters 60.00 - - -
- - -
Canopy
Volume 4.08375 Cement bags 33.67 300.00 10,101.00 4,040.40 14,141.40
4.08375 Sand cu.m 3.63636 1,200.00 4,363.63 1,745.45 6,109.08
3/4 Gravel cu.m 4.54545 2,350.00 10,681.81 4,272.72 14,954.53
Gasoline liters 60.00 - - -
25,146.44 10,058.58 35,205.02
Kitchen Counters
Volume 0.6 Cement bags 4.8 300.00 1,440.00 504.00 1,944.00
0.6 Sand cu.m 0.5184 1,200.00 622.08 217.73 839.81
3/4 Gravel cu.m 0.648 2,350.00 1,522.80 532.98 2,055.78
Gasoline liters 0.6 60.00 36.00 12.60 48.60
3,620.88 1,267.31 4,888.19
TOTAL CONCRETE WORKS 576,042.28
LABOR COST 122,432.53 26.99%
MATERIALS COST 453,609.75
3.0 FORM WORKS
FTB 3/8 Formply pcs 36.34167 800.00 29,073.33 5,814.67 34,888.00
Perimeter 174.44 2x3x10 CCL pcs 228.7738 300.00 68,632.13 13,726.43 82,358.56
200x400 CWN 1 1/2 kgs 3 150.00 450.00 90.00 540.00
10LM/hr 17.444 hrs CWN 3 kgs 3 120.00 360.00 72.00 432.00
98,515.46 19,703.09 118,218.56
Columns 3/8 Formply pcs 29.61 800.00 23,688.00 5,211.36 28,899.36
Height 4.7 67.68 2x3x10 CCL pcs 110.9508 300.00 33,285.25 7,322.75 40,608.00
200x400 CWN 1 1/2 kgs 5 150.00 750.00 165.00 915.00
24 sets 67.68 CWN 3 kgs 7 120.00 840.00 184.80 1,024.80
58,563.25 12,883.91 71,447.16
Second Floor Beams 3/8 Formply pcs 0 800.00 - - -
Perimeter 2x3x10 CCL pcs 0 300.00 - - -
200x400 Scaff 2x3x10 CCL pcs 0 300.00 - - -
CWN 1 1/2 kgs 150.00 - - -
CWN 3 kgs 120.00 - - -
CWN 4 kgs 120.00 - - -
- - -
Roof Beam
Perimeter 172.575 3/8 Formply pcs 75.50156 800.00 60,401.25 15,100.31 75,501.56
150x250 2x3x10 CCL pcs 226.3279 300.00 67,898.36 16,974.59 84,872.95
Scaff 86.2875 2x3x10 CCL pcs 258.8625 300.00 77,658.75 19,414.69 97,073.44
5LM/hr 51.7725 CWN 1 1/2 kgs 2 150.00 300.00 75.00 375.00
Scaff CWN 3 kgs 2 120.00 240.00 60.00 300.00
 Concrete Nail 3 kgs 3 180.00 540.00 135.00 675.00
207,038.36 51,759.59 258,797.95
SecondFloor Slab
Area 3/8 Formply pcs 0 800.00 - - -
2x3x10 CCL pcs 0 300.00 - - -
CWN 1 1/2 kgs 150.00 - - -
CWN 3 kgs 120.00 - - -
Concrete Nail 3 kgs 120.00 - - -
- - -
Stairs
3/8 Formply pcs 800.00 - - -
2x3x10 CCL pcs 300.00 - - -
CWN 1 1/2 kgs 150.00 - - -
CWN 3 kgs 120.00 - - -
Concrete Nail 3 kgs 120.00 - - -
- - -
Concrete Ledge Canopy
3/8 Formply pcs 10 800.00 8,000.00 3,200.00 11,200.00
2x3x10 CCL pcs 60 300.00 18,000.00 7,200.00 25,200.00
CWN 1 1/2 kgs 2 150.00 300.00 120.00 420.00
CWN 3 kgs 2 120.00 240.00 96.00 336.00
Concrete Nail 3 kgs 2 120.00 240.00 96.00 336.00
26,780.00 10,712.00 37,492.00
Kitchen Counters
Area 4.06 3/8 Formply pcs 3 800.00 2,400.00 720.00 3,120.00
2x3x10 CCL pcs 10 300.00 3,000.00 900.00 3,900.00
CWN 1 1/2 kgs 2 150.00 300.00 90.00 390.00
CWN 3 kgs 1 120.00 120.00 36.00 156.00
Concrete Nail 3 kgs 1 120.00 120.00 36.00 156.00
5,940.00 1,782.00 9,504.00
TOTAL FORM WORKS 495,459.67
LABOR COST 96,840.60 24.40%
MATERIALS COST 396,837.07
4.0 REINFORCING BARS
Footing
24 1.20m x 1.20m W=9.468 kgs 16mm x 6.0 gr.33 pcs 68.2 420.00 28,644.00 5,728.80 34,372.80
Total wt 645.7176 W=5.328 kgs 12mm x 6.0 gr.33 pcs 350.00 - - -
W=3.696 kgs 10mm x 6.0 gr.33 pcs 220.00 - - -
work time 34.1 W=3.50 kgs 9mm x 6.0 gr.33 pcs 180.00 - - -
W= 25 kgs GI Tie Wire #16 kgs 16.14294 100.00 1,614.29 322.86 1,937.15
Hacksaw Blade pcs 13.64 90.00 1,227.60 245.52 1,473.12
 31,485.89 6,297.18 37,783.07
Column
15 16mm x 6.0 gr.33 pcs 132 420.00 55,440.00 11,088.00 66,528.00
Height 4.7 112.8 12mm x 6.0 gr.33 pcs 2 350.00 700.00 140.00 840.00
10mm x 6.0 gr.33 pcs 127.3333 220.00 28,013.33 5,602.67 33,616.00
112.8 9mm x 6.0 gr.33 pcs 180.00 - - -
Total wt 1731.056 GI Tie Wire #16 kgs 32.5108 100.00 3,251.08 650.22 3,901.30
work time 39.35649327 Hacksaw Blade pcs 26.8 90.00 2,412.00 482.40 2,894.40
89,816.41 17,963.28 107,779.70
SOG
Area 304.8 16mm x 6.0 gr.33 pcs 420.00 - - -
Pieces/m² 0.962 12mm x 6.0 gr.33 pcs 350.00 - - -
Total wt 1171.040333 10mm x 6.0 gr.33 pcs 316.8399 220.00 69,704.78 10,455.72 80,160.50
work time 10.56133056 9mm x 6.0 gr.33 pcs 180.00 - - -
GI Tie Wire #16 kgs 29.27601 100.00 2,927.60 439.14 3,366.74
Hacksaw Blade pcs 31.68399 90.00 2,851.56 427.73 3,279.29
75,483.94 11,322.59 86,806.53
2nd Floor Slab
Area 16mm x 6.0 gr.33 pcs 420.00 - - -
12mm x 6.0 gr.33 pcs 350.00 - - -
10mm x 6.0 gr.33 pcs 220.00 - - -
9mm x 6.0 gr.33 pcs 180.00 - - -
GI Tie Wire #16 kgs 100.00 - - -
Hacksaw Blade pcs 90.00 - - -
- - -
2F Beam
Perimeter 16mm x 6.0 gr.33 pcs 0 420.00 - - -
200x400 12mm x 6.0 gr.33 pcs 0 350.00 - - -
10mm x 6.0 gr.33 pcs 220.00 - - -
9mm x 6.0 gr.33 pcs 0 180.00 - - -
GI Tie Wire #16 kgs 0 100.00 - - -
Hacksaw Blade pcs 0 90.00 - - -
- - -
Roof Beam
Perimeter 172.575 16mm x 6.0 gr.33 pcs 420.00 - - -
150x250 12mm x 6.0 gr.33 pcs 350.00 - - -
Total wt 1404.5304 10mm x 6.0 gr.33 pcs 380.0136 220.00 83,603.00 20,900.75 104,503.75
work time 21.11186869 9mm x 6.0 gr.33 pcs 180.00 - - -
GI Tie Wire #16 kgs 35.11326 100.00 3,511.33 877.83 4,389.16
Hacksaw Blade pcs 38.00136 90.00 3,420.12 855.03 4,275.15
90,534.45 22,633.61 113,168.06
 Stairs 16mm x 6.0 gr.33 pcs 420.00 - - -
12mm x 6.0 gr.33 pcs 350.00 - - -
10mm x 6.0 gr.33 pcs 220.00 - - -
9mm x 6.0 gr.33 pcs 180.00 - - -
GI Tie Wire #16 kgs 100.00 - - -
Hacksaw Blade pcs 90.00 - - -
- - -
CHB Wall
Firewall 10mm x 6.0 gr.33 pcs 160.9273 220.00 35,404.00 7,080.80 42,484.80
GF-Wall 132.765 m 10mm x 6.0 gr.33 pcs 140.8114 220.00 30,978.50 6,195.70 37,174.20
2F-Wall 25.02 10mm x 6.0 gr.33 pcs 39.42545 220.00 8,673.60 1,734.72 10,408.32
Aw(gf) 23.28 m² 9mm x 6.0 gr.33 pcs 180.00 - - -
Ad(gf) 32.13 m² GI Tie Wire #16 kgs 31.52356 100.00 3,152.36 630.47 3,782.83
Aw(2f) Hacksaw Blade pcs 34.11641 90.00 3,070.48 614.10 3,684.57
Ad(2f) -
81,278.93 16,255.79 97,534.72
Ledge, S.Tank and
Kit. Countertop 10mm x 6.0 gr.33 pcs 6.363636 220.00 1,400.00 350.00 1,750.00
Ledge 0.30 x 2 10mm x 6.0 gr.33 pcs 9.090909 220.00 2,000.00 500.00 2,500.00
S.Tank 1.5x2.40 10mm x 6.0 gr.33 pcs 4.181818 220.00 920.00 230.00 1,150.00
Countertop 0.60x4.0 9mm x 6.0 gr.33 pcs 180.00 - - -
GI Tie Wire #16 kgs 0.490909 100.00 49.09 12.27 61.36
Hacksaw Blade pcs 1.963636 90.00 176.73 44.18 220.91
4,545.82 1,136.45 5,682.27
16mm TOTAL RSB WORKS 448,754.36
12mm LABOR COST 75,608.91 20.26%
10mm MATERIALS COST 373,145.45
9mm
5. STEEL TRUSSES AND ROOFING, TERRACE,STAIR GRILLS
Area 411.36 2x6x1.20mm pcs 112.2667 950.00 106,653.33 31,996.00 138,649.33
Perimeter 99 2x3x1.20mm pcs 165.9 650.00 107,835.00 32,350.50 140,185.50
278.88 10mm x 6 pcs 25 200.00 5,000.00 1,500.00 6,500.00
Days 20.568 Welding Rod kgs 50 160.00 8,000.00 2,400.00 10,400.00
4x4 Tubular pcs 4 3,500.00 14,000.00 2,800.00 16,800.00
1x2 Tubularr pcs 490.00 - - -
2x2 tubular pcs 680.00 - - -
Grinding Disk pcs 30 150.00 4,500.00 900.00 5,400.00
Cutting Disk pcs 30 150.00 4,500.00 900.00 5,400.00
Cut-Off Disk 14 pcs 5 900.00 4,500.00 900.00 5,400.00
Red Oxide gal 15 560.00 8,400.00 1,680.00 10,080.00
P.Brush 2 pcs 15 80.00 1,200.00 240.00 1,440.00
 Paint Thinner pcs 8 390.00 3,120.00 624.00 3,744.00
Ga.24 Roof LM 500 700.00 350,000.00 70,000.00 420,000.00
Ridge Roll pcs 45 550.00 24,750.00 4,950.00 29,700.00
Valley gutter 36" S/S pcs 18 3,200.00 57,600.00 11,520.00 69,120.00
Wall Flashing pcs 500.00 - - -
Outside Gutter 36" pcs 48 750.00 36,000.00 7,200.00 43,200.00
Tekscrew pcs 2600 8.00 20,800.00 4,160.00 24,960.00
TUP cans 5 450.00 2,250.00 450.00 2,700.00
Blind Rivets box 15 660.00 9,900.00 1,980.00 11,880.00
769,008.33 176,550.50 945,558.83
TOTAL TRUSSES AND ROOFING WORKS 945,558.83
LABOR COST 176,550.50 22.96%
MATERIALS COST 769,008.33
6. PLUMBING WORKS

Epoxy A & B litrs 2 732.00 1,464.00 439.20 1,903.20

Faucet w/ Bib 2" pcs 4 250.00 1,000.00 300.00 1,300.00
Gate Valve 1/2" (Kitz) pcs 10 525.00 5,250.00 1,575.00 6,825.00
GI Coupling 1/2" pcs 25 21.00 525.00 157.50 682.50
GI Elbow 1/2" pcs 25 21.00 525.00 157.50 682.50
GI Elbow 1/2x3/4" pcs 25 30.00 750.00 225.00 975.00
GI Plug 1/2" pcs 40 25.00 1,000.00 300.00 1,300.00
HCG Shenna Package pckg 6 9,500.00 57,000.00 17,100.00 74,100.00
Gooseneck Faucet - Clean Kitchen pcs 4 2,200.00 8,800.00 2,640.00 11,440.00
Kitchen Sink (18x22) pcs 2 7,500.00 15,000.00 4,500.00 19,500.00
Neltex Solvent (400cc) cans 15 350.00 5,250.00 1,575.00 6,825.00
PVC Coupling 3x2 Orange pcs 30 70 2,100.00 630.00 2,730.00
PVC Coupling 1/2" pcs 30 35.00 1,050.00 315.00 1,365.00
PVC CLEAN OUT 2'' (Orange) pcs 5 70.00 350.00 105.00 455.00
PVC Clean Out 3" (Orange) pcs 12 120.00 1,440.00 432.00 1,872.00
PVC Clean Out 4" (Orange) pcs 4 150.00 600.00 180.00 780.00
PVC Elbow 1/2" (Blue) pcs 100 30.00 3,000.00 900.00 3,900.00
PVC Coupling 1/2''(Blue) w/thread pcs 30 30.00 900.00 270.00 1,170.00
PVC Elbow 1/2" with Thread (Blue) pcs 20 40.00 800.00 240.00 1,040.00
PVC Elbow 1/2 x 2" (Orange) pcs 10 105.00 1,050.00 315.00 1,365.00
PVC Elbow 1/8 x 2" (Orange) pcs 10 105.00 1,050.00 315.00 1,365.00
PVC Elbow 1/8 x 3'' (Orange) pcs 30 130.00 3,900.00 1,170.00 5,070.00
PVC Elbow 2" (Orange) pcs 15 90.00 1,350.00 405.00 1,755.00
PVC Elbow 1/8 x 3" pcs 15 125.00 1,875.00 562.50 2,437.50
PVC Elbow 3" (Orange) pcs 15 150.00 2,250.00 675.00 2,925.00
PVC Elbow 3"x45 (Orange) pcs 10 150.00 1,500.00 450.00 1,950.00
 PVC Elbow 4" (Orange) pcs 10 210.00 2,100.00 630.00 2,730.00
PVC Elbow 4x45" (Orange) pcs 10 180.00 1,800.00 540.00 2,340.00
PVC Blue TEE 1/2 (PLAIN) pcs 15 40.00 600.00 180.00 780.00
PVC Blue TEE 1/2 WITH THREAD pcs 15 45.00 675.00 202.50 877.50
PVC Moulding 1/2" pcs 10 105.00 1,050.00 315.00 1,365.00
PVC Pipe 1/2" (Blue) pcs 60 120.00 7,200.00 2,160.00 9,360.00
PVC Pipe 2" (Orange) pcs 15 400.00 6,000.00 1,800.00 7,800.00
PVC Pipe 3" (Orange) pcs 30 650.00 19,500.00 5,850.00 25,350.00
PVC Pipe 4" (Orange) pcs 20 800.00 16,000.00 4,800.00 20,800.00
PVC Blue male adaptor 1/2 pcs 10 40.00 400.00 120.00 520.00
PVC P-Trap 2" (Orange) pcs 10 120.00 1,200.00 360.00 1,560.00
PVC Orange TEE 2x2'' pcs 10 70.00 700.00 210.00 910.00
PVC (ORANGE TEE) 3X3 pcs 15 160.00 2,400.00 720.00 3,120.00
PVC Tee 2" (Orange) pcs 15 70.00 1,050.00 315.00 1,365.00
PVC Tee 3" (Orange) pcs 15 160.00 2,400.00 720.00 3,120.00
PVC Tee 3x2" (Orange) pcs 15 150.00 2,250.00 675.00 2,925.00
PVC Tee 4" (Orange) pcs 15 200.00 3,000.00 900.00 3,900.00
PVC Wye 2x2" (Orange) pcs 10 110.00 1,100.00 330.00 1,430.00
PVC Wye 3x2" (Orange) pcs 10 120.00 1,200.00 360.00 1,560.00
PVC Wye 3x3" (Orange) pcs 10 140.00 1,400.00 420.00 1,820.00
PVC Wye 4x2" (Orange) pcs 10 150.00 1,500.00 450.00 1,950.00
Stainless Cap (Meco) pcs 2 280.00 560.00 168.00 728.00
Strainer 4x4 pcs 3 120.00 360.00 108.00 468.00
Strainer 8x8 pcs 2 300.00 600.00 180.00 780.00
Tapelon pcs 50 50.00 2,500.00 750.00 3,250.00
Telephone Shower pcs 6 4,500.00 27,000.00 8,100.00 35,100.00
Vulcaseal litrs 10 620.00 6,200.00 1,860.00 8,060.00
230,524.00 69,157.20 299,681.20
TOTAL PLUMBING WORKS 299,681.20
LABOR COST 69,157.20 30.00%
MATERIALS COST 230,524.00
7. MASONRY WORKS
Septic Tank
perimeter 7.8 CHB #6 pcs 146.25 30.00 4,387.50 1,535.63 5,923.13
Height 1.5 Cement bags 15.3621 300.00 4,608.63 1,613.02 6,221.65
Area wall 11.7 Sand cu.m 0.987188 1,200.00 1,184.63 414.62 1,599.24
Bistay Sand bags 10.83333 70.00 758.33 265.42 1,023.75
Sahara packs 15 60.00 900.00 315.00 1,215.00
11,839.09 4,143.68 15,982.77
Walls -
Firewall CHB #6 pcs 5808.469 30.00 174,254.06 52,276.22 226,530.28
 3.5 GF-Wall 132.765 CHB #4 pcs 813.15 25.00 20,328.75 6,098.63 26,427.38
2.6 T&B 25.02 Cement bags 789.4623 300.00 236,838.69 71,051.61 307,890.30
Aw(gf) 23.28 Sand cu.m 42.05319 1,200.00 50,463.83 15,139.15 65,602.97
Ad(gf) 32.13 Bistay Sand bags 1422.959 70.00 99,607.10 29,882.13 129,489.22
Aw(2f) Sahara packs 150 60.00 9,000.00 2,700.00 11,700.00
Ad(2f) - -
Atotal 474.3195 - -
590,492.43 177,147.73 767,640.15
Tiles/Stone
GF-Floor 242 60x60 Ceramic Tiles pcs 388 280.00 108,640.00 32,592.00 141,232.00
Alfresco ( front and Rear) 29.3 30x30 Ceramic Tiles pcs 120.00 - - -
Counter 9 20x1200 Ceramic Tiles pcs 1356.5 320.00 434,080.00 130,224.00 564,304.00
CR Wall 93 Stone Slate 2"x4" pcs 727.5 120.00 87,300.00 26,190.00 113,490.00
CR Floor 14.4 30x60 Façade pcs 140.00 - - -
Stones/Slate 48.5 Cement bags 161.394 300.00 48,418.20 14,525.46 62,943.66
Façade Bistay Sand bags 806.97 70.00 56,487.90 16,946.37 73,434.27
Tile Adhesive bags 82.4 360.00 29,664.00 8,899.20 38,563.20
Grout packs 20 120.00 2,400.00 720.00 3,120.00
Diamond Disk pcs 6 750.00 4,500.00 1,350.00 5,850.00
Water Proofing gals 890.00 - - -
436.2 - -
771,490.10 231,447.03 1,002,937.13
TOTAL MASONRY WORKS 1,786,560.05
LABOR COST 412,738.44 30.04%
MATERIALS COST 1,373,821.61
8. ELECTRICAL WORKS
Breaker 15Amp plug in pcs 750.00 - - -
Breaker 20Amp plug in pcs 4.00 750.00 3,000.00 1,140.00 4,140.00
Breaker 30Amp pcs 6.00 750.00 4,500.00 1,710.00 6,210.00
Breaker 50Amp pcs 850.00 - - -
Breaker 60Amp plug in pcs 2.00 850.00 1,700.00 646.00 2,346.00
Breaker 100 Amp PLUG-IN pcs 2.00 850.00 1,700.00 646.00 2,346.00
Breaker 100A w/ Case (Koten) pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
Breaker Case (Koten) pcs 1,200.00 - - -
Breaker 195A -Bolt-On pcs 1.00 5,000.00 5,000.00 1,900.00 6,900.00
Bushing 1 & Locknut pcs 2.00 30.00 60.00 22.80 82.80
Cable and Telephone Outlet (Royu) set 2.00 150.00 300.00 114.00 414.00
Cable Wire roll 1.00 2,100.00 2,100.00 798.00 2,898.00
Cable Connector pcs 6.00 30.00 180.00 68.40 248.40
CFL 11W pcs 30.00 150.00 4,500.00 1,710.00 6,210.00
Convenience Outlet with Plate pcs 28.00 350.00 9,800.00 3,724.00 13,524.00
Doorbell Set set 1.00 1,100.00 1,100.00 418.00 1,518.00
Electrical Tape pcs 30.00 45.00 1,350.00 513.00 1,863.00
Entrance Cap 1 pcs 1.00 190.00 190.00 72.20 262.20
Exhaust Fan 8" pcs 6.00 1,800.00 10,800.00 4,104.00 14,904.00
Flexible Hose 1/2"x100 roll 4.00 800.00 3,200.00 1,216.00 4,416.00
Flexible Hose 3/4"x100 roll 3.00 950.00 2,850.00 1,083.00 3,933.00
Flourescent Lamp 40W pcs 5.00 350.00 1,750.00 665.00 2,415.00
GI Nipple 1x3 pcs 4.00 45.00 180.00 68.40 248.40
GI Nipple 1x9 pcs 4.00 90.00 360.00 136.80 496.80
Grounding Clamp pcs 1.00 210.00 210.00 79.80 289.80
Grounding Rod pcs 1.00 350.00 350.00 133.00 483.00
Junction Box pcs 60.00 40.00 2,400.00 912.00 3,312.00
Junction Box 6x6 pcs 10.00 110.00 1,100.00 418.00 1,518.00
ORDINARY outlet 2GANG pcs 4.00 120.00 480.00 182.40 662.40
Ordinary snap switch pcs 5.00 70.00 350.00 133.00 483.00
Outlet Weatherproof (Eagle) set 4.00 190.00 760.00 288.80 1,048.80
Outlet Telephone (Royu-Classic) set 1.00 180.00 180.00 68.40 248.40
Outlet Aircon (Royu) set 7.00 180.00 1,260.00 478.80 1,738.80
PANEL BOX 18 BRANCHES pcs 1.00 2,500.00 2,500.00 950.00 3,450.00
Plate 2-gang (Royu) set 30.00 80.00 2,400.00 912.00 3,312.00
Plate 1-gang (Royu) set 20.00 80.00 1,600.00 608.00 2,208.00
PVC Pipe 1/2" (Orange) pcs 60.00 120.00 7,200.00 2,736.00 9,936.00
PVC Pipe 3/4" (Orange) pcs 40.00 130.00 5,200.00 1,976.00 7,176.00
PVC Pipe 1" (Orange) pcs 30.00 200.00 6,000.00 2,280.00 8,280.00
Receptacle 2x2 pcs 60.00 - - -
Receptacle 4x4 pcs 70.00 - - -
RG 6 Cable wire pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
RG 6 Connector pcs 8.00 30.00 240.00 91.20 331.20
RSC Pipe 1" pcs 1.00 750.00 750.00 285.00 1,035.00
RSC End Cap 1" pcs 1.00 190.00 190.00 72.20 262.20
RSC Coupling 2" pcs 2.00 130.00 260.00 98.80 358.80
Rubber Tape pcs 10.00 190.00 1,900.00 722.00 2,622.00
Splitter 3-Way set 6.00 150.00 900.00 342.00 1,242.00
Switch 1-Gang set 30.00 120.00 3,600.00 1,368.00 4,968.00
Switch 2-Gang set 30.00 170.00 5,100.00 1,938.00 7,038.00
Switch 3-way (Royu) 1-gang set 3.00 250.00 750.00 285.00 1,035.00
Telephone Wire roll 1.00 2,800.00 2,800.00 1,064.00 3,864.00
Telephone Connector pcs 2.00 450.00 900.00 342.00 1,242.00
THHN Electrical Wire 2.0mm2 box 10.00 3,500.00 35,000.00 13,300.00 48,300.00
THHN Electrical Wire 3.5mm2 box 15.00 4,500.00 67,500.00 25,650.00 93,150.00
THHN Electrical Wire 5.5mm2 box 3.00 6,500.00 19,500.00 7,410.00 26,910.00
 THHN Electrical Wire 8.00mm2 mts 15.00 150.00 2,250.00 855.00 3,105.00
THHN Electrical Wire 14.0mm2 mts 100.00 150.00 15,000.00 5,700.00 20,700.00
Utility Box pcs 55.00 30.00 1,650.00 627.00 2,277.00
247,300.00 93,974.00 341,274.00
TOTAL ELECTRICAL WORKS 341,274.00
LABOR COST 93,974.00 38.00%
MATERIALS COST 247,300.00
9. CARPENTRY WORKS
2x3x10 KD pcs 130 480.00 62,400.00 12,792.00 75,192.00
Black Screw 1" pcs 450 2.00 900.00 184.50 1,084.50
Blind Rivet 1/8 x 1/2" box 10 350.00 3,500.00 717.50 4,217.50
Aceiling 403.8 C-CHANNEL 0.70mm pcs 270 150.00 40,500.00 8,302.50 48,802.50
Cabinet Handle -Bedroom pcs 45 120.00 5,400.00 1,107.00 6,507.00
Cabinet Handle -Kitchen pcs 26 120.00 3,120.00 639.60 3,759.60
Concealled Hinges 1" pcs 80 130.00 10,400.00 2,132.00 12,532.00
Concealled Hinges 2" pcs 80 130.00 10,400.00 2,132.00 12,532.00
Concrete Nail 1" kgs 5 120.00 600.00 123.00 723.00
Concrete Nail 1 1/2" kgs 3 120.00 360.00 73.80 433.80
Concrete Nail 2" kgs 3 120.00 360.00 73.80 433.80
Concrete Nail 3" kgs 3 150.00 450.00 92.25 542.25
Door (Panel) 900x2100 pcs 1 6,500.00 6,500.00 1,332.50 7,832.50
Door (Panel) 700x2100 pcs 4,800.00 - - -
Door (Panel) 800x2100 pcs 6 4,800.00 28,800.00 5,904.00 34,704.00
Door (Flush) 600x2100 ord pcs 3,500.00 - - -
Door (Flush) 600x2100 1 side mar pcs 6 4,500.00 27,000.00 5,535.00 32,535.00
Door (Flush) 700x2100 w/ Louver pcs 4,800.00 - - -
Drill Bit 1/8" (Metal) pcs 30 120.00 3,600.00 738.00 4,338.00
Drawer Guide 16" pcs 24 250.00 6,000.00 1,230.00 7,230.00
Finishing Nail 1" kgs 5 110.00 550.00 112.75 662.75
Finishing Nail 2" kgs 5 120.00 600.00 123.00 723.00
Finishing Nail 3'' kgs 5 150.00 750.00 153.75 903.75
Flanges 1" pcs 12 70.00 840.00 172.20 1,012.20
MDF BOARD pcs 30 2,900.00 87,000.00 17,835.00 104,835.00
Handrail 3x3x10 pcs 1,550.00 - - -
Lockset - Main Door pcs 1 4,200.00 4,200.00 861.00 5,061.00
Lockset - With Key pcs 6 1,800.00 10,800.00 2,214.00 13,014.00
Lockset - Without Key pcs 6 1,800.00 10,800.00 2,214.00 13,014.00
Metal Furring pcs 540 150.00 81,000.00 16,605.00 97,605.00
Plyboard 3/4" pcs 30 1,800.00 54,000.00 11,070.00 65,070.00
Riveter pcs 5 450.00 2,250.00 461.25 2,711.25
STEEL JAMB 0.70X2.10 pcs 2,250.00 - - -
 STEEL JAMB 0.60X2.10 pcs 6 2,250.00 13,500.00 2,767.50 16,267.50
STEEL JAMB 0.80X2.10 pcs 6 2,450.00 14,700.00 3,013.50 17,713.50
STEEL JAMB 0.90X2.10 pcs 1 2,900.00 2,900.00 594.50 3,494.50
Stikwell pcs 5 650.00 3,250.00 666.25 3,916.25
Plywood 1/4" pcs 10 700.00 7,000.00 1,435.00 8,435.00
W-Clip pcs 1200 10.00 12,000.00 2,460.00 14,460.00
516,430.00 105,868.15 622,298.15
TOTAL CARPENTRY WORKS 622,298.15
LABOR COST 105,868.15 20.50%
MATERIALS COST 516,430.00

10. PAINTING WORKS

Baby Roller (tela) pcs 30 55.00 1,650.00 1,237.50 2,887.50
Firewall BABY ROLLER FOAM pcs 30 40.00 1,200.00 900.00 2,100.00
GF-Wall 950 BABY ROLLER TELA REFILL pcs 30 35.00 1,050.00 787.50 1,837.50
2F-Wall BABY ROLLER FOAM REFILL pcs 30 35.00 1,050.00 787.50 1,837.50
Aw(gf) Basahan kgs 50 70.00 3,500.00 2,625.00 6,125.00
Ad(gf) Boral Powder bags 25 650.00 16,250.00 12,187.50 28,437.50
Aw(2f) Boysen 306 lacquer putty gals 10 750.00 7,500.00 5,625.00 13,125.00
Ad(2f) Boysen 1300 Automotive white gals 15 1,100.00 16,500.00 12,375.00 28,875.00
Atotal Boysen 205 Lacquer Flo gals 20 800.00 16,000.00 12,000.00 28,000.00
Boysen 305 Lacquer Primer gals 15 800.00 12,000.00 9,000.00 21,000.00
Aceiling 403.8 Boysen 1253 Dead Flat gals 10 800.00 8,000.00 6,000.00 14,000.00
1,353.80 Boysen 1250 Clear Gloss gals 10 880.00 8,800.00 6,600.00 15,400.00
Boysen 1254 Sanding Sealer gals 16 800.00 12,800.00 9,600.00 22,400.00
Boysen 2700 Wallnut gals 5 620.00 3,100.00 2,325.00 5,425.00
Boysen Acrycolor ( Assorted ) can 20 180.00 3,600.00 2,700.00 6,300.00
Boysen Tinting Color Raw Sienna can 10 150.00 1,500.00 1,125.00 2,625.00
Boysen Tinting Color Burnt Sienna can 10 150.00 1,500.00 1,125.00 2,625.00
Boysen Tinting Color Burnt Umber can 10 150.00 1,500.00 1,125.00 2,625.00
Boysen Tinting Color Venetian Red can 10 150.00 1,500.00 1,125.00 2,625.00
Boysen Tinting Color Hansa Yellow can 10 150.00 1,500.00 1,125.00 2,625.00
Boysen Tinting Color Thilodine Red can 10 150.00 1,500.00 1,125.00 2,625.00
HARDENER pcs 8 300.00 2,400.00 1,800.00 4,200.00
Lacquer Thinner tins 8 900.00 7,200.00 5,400.00 12,600.00
QDE WHITE gals 15 850.00 12,750.00 9,562.50 22,312.50
Masking Tape pcs 50 60.00 3,000.00 2,250.00 5,250.00
PAINT (ANGELS HALO) tins 32 2,650.00 84,800.00 63,600.00 148,400.00
PAINT(FINISHING)light apricot tins 16 2,650.00 42,400.00 31,800.00 74,200.00
PAINT(FINISHING)gentle touch tins 16 2,650.00 42,400.00 31,800.00 74,200.00
PAINT(FINISHING)Elasto Proofer tins 3 2,650.00 7,950.00 5,962.50 13,912.50
 PAINT(FINISHING)safari brown tins 5 2,650.00 13,250.00 9,937.50 23,187.50
PAINT(FINISHING)-MAPPLE tins 3 610.00 1,830.00 1,372.50 3,202.50
PAINT WOOD STAIN MAPPLE gals 3 610.00 1,830.00 1,372.50 3,202.50
PAINT(FINISHING)-RUSSET BROWN tins 3 620.00 1,860.00 1,395.00 3,255.00
Paint( Prepa- White ) tins 32 2,100.00 67,200.00 50,400.00 117,600.00
Paint Brush 1/2'' pcs 25 35.00 875.00 656.25 1,531.25
Paint Brush 1 1/2'' pcs 25 45.00 1,125.00 843.75 1,968.75
Paint Brush 1'' pcs 25 30.00 750.00 562.50 1,312.50
Paint Brush 2" pcs 25 60.00 1,500.00 1,125.00 2,625.00
Paint Brush 3" pcs 25 80.00 2,000.00 1,500.00 3,500.00
Paint Brush 4" pcs 25 110.00 2,750.00 2,062.50 4,812.50
Paint Thinner tins 5 430.00 2,150.00 1,612.50 3,762.50
Patching Compound kgs 25 350.00 8,750.00 6,562.50 15,312.50
PARALUX GRAY gals 2 720.00 1,440.00 1,080.00 2,520.00
Polytuff litrs 5 650.00 3,250.00 2,437.50 5,687.50
Polyurethane Topcoat gals 5 1,900.00 9,500.00 7,125.00 16,625.00
Steel Brush pcs 3 60.00 180.00 135.00 315.00
Skimcoat bags 52 550.00 28,600.00 21,450.00 50,050.00
Fulatite gals 5 950.00 4,750.00 3,562.50 8,312.50
Emulsion gals 3 680.00 2,040.00 1,530.00 3,570.00
Roller 7" REFILL pcs 30 40.00 1,200.00 900.00 2,100.00
Roller 7" pcs 30 70.00 2,100.00 1,575.00 3,675.00
Sand Paper #36 pcs 10 320.00 3,200.00 2,400.00 5,600.00
Sand paper #150 pcs 25 35.00 875.00 656.25 1,531.25
Sand paper #100 3M roll 1 8,500.00 8,500.00 6,375.00 14,875.00
Sand paper #240 pcs 25 40.00 1,000.00 750.00 1,750.00
Sand paper #80 pcs 25 40.00 1,000.00 750.00 1,750.00
Sand Paper #100 pcs 25 60.00 1,500.00 1,125.00 2,625.00
499,905.00 374,928.75 874,833.75
TOTAL PAINTING WORKS 874,833.75
LABOR COST 374,928.75 75.00%
MATERIALS COST 499,905.00
10. MISCELLANEOUS MATERIALS

HOMETREK gals 1 3,100.00 3,100.00 3,100.00

Level Hose 3/8 (Green) mtrs 30 25.00 750.00 750.00
Level Hose 1/2 mtrs 30 30.00 900.00 900.00
Lona roll 2 2,600.00 5,200.00 5,200.00
Nylon Rope12mm mtrs 30 20.00 600.00 600.00
Peebles #10 sacks 10 250.00 2,500.00 2,500.00
Pulley pcs 2 150.00 300.00 300.00
Rubber Gloves pcs 60 50.00 3,000.00 3,000.00
Safety Googles pcs 5 35.00 175.00 175.00
Solignum gals 5 1,190.00 5,950.00 5,950.00
Tansi rolls 25 15.00 375.00 375.00
Water Meter set 650.00 - -
Windows sets 10 26,500.00 265,000.00 265,000.00
Sand Screen 1/8 mtrs 25 75.00 1,875.00 1,875.00
289,725.00 289,725.00
TOTAL miscellaneous 289,725.00
LABOR COST
MATERIALS COST 289,725.00

TOTAL MATERIALS COST 5,255,420.21

TOTAL LABOR COST 1,583,730.68 30.14%

GRAND TOTAL 6,839,150.89

FLOOR AREA 304.80

PRICE PER SQ.M 22,438.16
 Work Total
Manpower Pax Rate Total Per Hr Hrs Cost

Foreman 1 600 600 75 4 300

Labor 6 400 2400 300 4 1200
1500 0.08

Labor 6 400 2400 300 69.12 20736

1 cu.m/man-day 8.64 days 400

Labor 6
1 cu.m/man-day 4.361 days

Labor 2
1 cu.m/man-day 2.7 days

Foreman 1 650 650 81.25 13.824 1,123.200

Leadman 1 550 550 68.75 13.824 950.400
Mason 5 500 2500 312.5 13.824 4,320.000
Labor 8 400 3200 400 13.824 5,529.600
6 bags/hr 6,900.00 862.5 11,923.200
Foreman 1 650 650 81.25 18.60693 1,511.813
Leadman 1 550 550 68.75 18.60693 1,279.227
Mason 5 500 2500 312.5 18.60693 5,814.667
Labor 8 400 3200 400 18.60693 7,442.773
6 bags/hr 16,048.480

Foreman 1 650 650 81.25 40.64 3,302.000

Leadman 1 550 550 68.75 40.64 2,794.000
Mason 5 500 2500 312.5 40.64 12,700.000
Labor 8 400 3200 400 40.64 16,256.000
6 bags/hr 35,052.000

Foreman 1 650 650 81.25 11.8 956.800

Leadman 1 550 550 68.75 11.8 809.600
Mason 2 500 1000 125 11.8 1,472.000
Labor 8 400 3200 400 11.8 4,710.400
6 bags/hr 7,948.800

Foreman 1 650 650 81.25 0.0 -

Leadman 1 550 550 68.75 0.0 -
Mason 2 500 1000 125 0.0 -
Labor 8 400 3200 400 0.0 -
6 bags/hr -
 Foreman 1 650 650 81.25 17.444 1417.325
Leadman 1 550 550 68.75 17.444 1199.275
Mason/Carpenter 4 500 2000 250 17.444 4361
Labor 6 400 2400 300 17.444 5233.2
12,210.80

Foreman 1 650 650 81.25 48 3900

Leadman 1 550 550 68.75 48 3300
Mason/Carpenter 4 500 2000 250 48 12000
Labor 6 400 2400 300 48 14400
33,600.00

Foreman 1 650 650 81.25 51.7725 4206.515625

Leadman 1 550 550 68.75 51.7725 3559.359375

Mason/Carpenter 4 500 2000 250 51.7725 12943.125
 Labor 6 400 2400 300 51.7725 15531.75
36,240.75

Foreman 1 600 600 75 48 3600

Leadman 1 530 530 66.25 48 3180
Mason/Carpenter 4 500 2000 250 48 12000
Labor 6 350 2100 262.5 48 12600
31,380.00

Foreman 600 0 0 8 0
Leadman 1 530 530 66.25 8 530
Mason/Carpenter 2 500 1000 125 8 1000
Labor 2 350 700 87.5 8 700
2,230.00

Foreman 600 0 0 0
Leadman 1 530 530 66.25 24 1590
Mason/Carpenter 2 500 1000 125 24 3000
Labor 2 350 700 87.5 24 2100
6,690.00

Foreman 600 0 0 0
Leadman 530 0 0 0
Mason/Carpenter 1 500 500 62.5 8 500
Labor 2 350 700 87.5 8 700
1,200.00

Foreman 600 0 0 0
Leadman 530 0 0 0
Mason/Steelman 1 500 500 62.5 34.1 2131.25
Labor 2 350 700 87.5 34.1 2983.75
 5,115.00

Foreman 600 0 0 0
Leadman 530 0 0 0
Mason/Steelman 2 500 1000 125 39.35649 4919.561658785
Labor 3 350 1050 131.25 39.35649 5165.5397417243
10,085.10

Foreman 1 600 600 75 10.56133 792.09979209979

Leadman 530 0 0 10.56133 0
Mason/Steelman 2 500 1000 125 10.56133 1320.1663201663
Labor 3 350 1050 131.25 10.56133 1386.1746361746
3,498.44

Foreman 1 600 600 75 20 1500

Leadman 1 530 530 66.25 20 1325
Mason/Steelman 4 500 2000 250 20 5000
Labor 6 350 2100 262.5 20 5250
13,075.00

Foreman 1 600 600 75 24 1800

Leadman 1 530 530 66.25 24 1590
Mason/Steelman 4 500 2000 250 24 6000
Labor 6 350 2100 262.5 24 6300
15,690.00

Foreman 1 600 600 75 21.11187 1583.3901515152

Leadman 1 530 530 66.25 21.11187 1398.6613005051
Mason/Steelman 4 500 2000 250 21.11187 5277.9671717172
Labor 6 350 2100 262.5 21.11187 5541.865530303
13,801.88
 Welder 3 550 1650 206.25 120 24750 45000
Labor 3 450 1350 168.75 120 20250
Roof Installer 2 550 1100 137.5 48 6600 15000
Roof Helper 4 350 1400 175 48 8400

60,000.00
 601,560.00

Plumber 1 500 500 62.5 120 7500

Helper 2 350 700 87.5 120 10500
18,000.00
Mason 1 500 500 62.5 24 1500
Helper 1 350 350 43.75 24 1050
2,550.00

Mason 4 550 2200 275 163.8391 45,055.75

Helper 4 350 1400 175 164 28,700.00
12 CHB per Hour 8 73,755.75
768 8.6218994140625
10 sq.m per day 80
948.639 11.8579875

Tile Setter 2 550 1100 137.5 160 22000

Labor 2 350 700 87.5 160 14000
36,000.00
Electrician 2 550 1100 137.5 240 33000
 Labor 2 350 700 87.5 240 21000
54,000.00

Carpeneter 2 550 1100 137.5 80 11000

Fabricator 2 500 1000 125 80 10000
Labor 2 350 700 87.5 80 7000
28,000.00
Painter 1 1 800 800 75 60000
Painter 2 2 700 1400 75 105000
Painter 3 1 700 700 75 52500
Labor 4 500 2000 75 150000
367,500.00

349,933.50