Name of Project : Proposed Two-Storey Residential Building

Location : Brgy. Union, Dapa, Siargao Island, SDN

DETAILED ESTIMATES
ITEM
I Staking, Layout and Excavation Qty 129.29 sq.m
A : Equipment
lumpsum @ 80,000.00
Sub-Total

B : Labor
lumpsum @ 40,000.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost
II Boulders Fill
Qty 70.00 cu.m
A : Material
Boulders 70.00 cu.m @ 120.00
Sub-Total

B : Labor
1 Foremen for 3 days @ 500.00
3 Skilled Labor for 3 days @ 500.00
5 Laborer for 3 days @ 450.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

III Dewatering Qty 1.00 lot

B : Equipment
2 Submersible Pump for 2 days @ 1,200.00
Sub-Total

C : Labor
1 Foreman for 2 days @ 400.00
1 Time Keeper for 2 days @ 275.00
4 Laborer for 2 days @ 400.00
Sub-Total
 Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

IV Embankment (N/A) Applicable only for cliffside areas Qty

A : Materials
Embankment materials - cu.m. @ -
Gravel bed - cu.m. @ -
Sub-Total

B : Equipment
Backhoe for 0 days @ -
Road Grader for 0 days @ -
Sub-Total
 C : Labor
1 Foreman for days @ -
1 Time Keeper for days @ -
8 Laborer for days @ -
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost
A : Materials
Good Lumber 20,000 bd.ft @ 59.00
Ord. Plywood 200 shts @ 350.00
Assorted CWN 250.00 kg @ 53.00
Sub-Total
C : Labor
1 Foreman for 35 days @ 400.00
1 Time Keeper for 35 days @ 350.00
3 Carpenters for 35 days @ 500.00
6 Laborer for 35 days @ 400.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

VI Reinforced Concrete Works Qty 222.96 cu.m.

A : Materials
Cement 2,232 bags @ 210.00
Sand 113.00 cu.m @ 1,183.00
Gravel 224.00 cu.m @ 950.00
Sub-Total

B : Equipment
1 Conc. Mixer for 35 days @ 1,200.00
1 Conc. Vibrator for 35 days @ 1,000.00
Sub-Total

C : Labor
1 Foreman for 35 days @ 400.00
0 Time Keeper for 35 days @ 275.00
6 Mason for 35 days @ 350.00
12 Laborer for 35 days @ 275.00
Sub-Total
Total Direct Cost
 Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

VII Reinforcing Bars Qty 23,632.00 kgs.

A : Materials
8mm def. bars 2,840 pcs @ 118.00
10mm def. bars 595 pcs @ 156.00
12mm def. bars 798 pcs @ 221.00
16mm def. bars 375 pcs @ 306.00
tie wire #16 50 kg @ 73.00
Sub-Total

B : Equipment
1 Bar Cutter for 35 days @ 1,000.00
1 Bar Bender for 35 days @ 1,000.00
Sub-Total

C : Labor
1 Foreman for 35 days @ 400.00
1 Time Keeper for 35 days @ 275.00
10 Steelman for 35 days @ 350.00
8 Helper for 35 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

VIII Masonry Works Qty 935.84 sq.m

A : Materials
10mm def. bars 525 pcs @ 156.00
Cement 860 bags @ 212.00
Sand 79.00 cu.m @ 1,183.00
6" CHB 7,200.00 pcs @ 26.00
4" CHB 4,510 pcs @ 19.00
tie wire #16 20 kg @ 73.00
Sub-Total
B : Equipment
1 Conc. Mixer for 55 days @ 1,000.00
Sub-Total
C : Labor
 1 Foreman for 55 days @ 400.00
1 Time Keeper for 55 days @ 275.00
10 Mason for 55 days @ 450.00
10 Helper for 55 days @ 350.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

IX Ceiling Works Qty 603.96 sq.m

A : Materials
Metal Furring 250 pcs @ 430.00
Carrying Channel 200 pcs @ 274.00
Hardi flex board 5mm 250 pcs @ 430.00
Wall Angle 88 pcs @ 380.00
2"x6"1.22mm thk c-purlins 75 pcs @ 898.00
Ceiling board paneling 49 pcs @ 395.00
Ceiling panel inverted mini rib 75 ln.m @ 720.00
1" concrete nails 9 kls. @ 170.00
1/8"x1/2" blind rivets 2850 pcs @ 1.25
1 1/4" gypsum screw 2850 pcs @ 1.25
Steel drill bit 1/8" 6 pcs @ 160.00
Sub-Total
C : Labor
1 Foreman for 18 days @ 400.00
1 Time Keeper for 18 days @ 275.00
4 Carpenter for 18 days @ 500.00
6 Helper for 18 days @ 350.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

X Doors, Windows, Stair and Corridor Railings Qty 1.00 ls

A : Materials
W1 4-Pannel SLIDING GLASS WINDOW WITH ALUMINUM FRAME
(1.55X1m) 3.00 set @ 8,000.00
W2 2 Panel SLIDING GLASS WINDOW WITH ALUMINUM FRAME
(1.55X1m 2 panels) 4.00 set @ 8,000.00
W3 2 PANEL SLIDING GLASS WINDOW WITH ALUMINUM FRAME
(1.55x0.5M) 12.00 sets @ 4,870.00
W4 PUSH GLASS WINDOW WITH ALUMINUM FRAME (0.46x0.5m) 2.00 sets @ 3,000.00
 W5 2 PANEL PUSH GLASS WINDOW WITH ALUMINUM FRAME 2.00 sets @ 1,500.00
W6 PUSH GLASS WINDOW WITH ALUMINUM FRAME (1.55x0.5m) 2.00 sets @ 2,500.00
W7 PUSH GLASS WINDOW WITH ALUMINUM FRAME (0.75X0.5) 1.00 sets @ 5,950.00
D/1 NARRA WOOD CARVING (2.53X1.6) 1.00 set @ 69,595.00
D/2 Solid panel type door Narra wood carving with glas 2.00 sets @ 12,180.00
D/4 PVC TYPE PANNEL DOOR (2.2X0.85m) 4.00 sets @ 12,180.00
D5 Solid Panel door Narra Wood Carving 2.2X0.85m) 9.00 sets @ 12,180.00
STAIRS
Ground floor to second floor 1.00 lot @ 65,000.00

C : Labor
1 Foreman for 15 days @ 400.00
1 Time Keeper for 15 days @ 275.00
4 Installer for 15 days @ 350.00
4 Helper for 15 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

XI Roofing and Roof Framing

A : Materials
Steel Works Qty 545.60 sq.m

2" x 2" x 1/4" angle bar 30.00 pcs @ 1,150.00

1 1/2"x1 1/2"x 1/4" angle bar 14.00 pcs @ 950.00
12"X12"X1/2" Thk base plate 2.00 pcs @ 750.00
1" x 1" x 1/4 thk facia framing 6.00 pcs @ 890.00
2" x 6" C purlins 1.2mm thk 20.00 pcs @ 880.00
Red lead primer 2.00 gals @ 720.00
paint brush #3, #2 7.00 pcs @ 79.00
paint brush thinnner 2.00 gals @ 390.00
welding rod 3.00 boxes @ 2,800.00

B : Equipment
1 Gen. Set 22 days @ 1,500.00
1 Welding Machine for 22 days @ 1,800.00
Sub-Total
C : Labor
1 Foreman for 15 days @ 400.00
1 Time Keeper for 15 days @ 275.00
6 Welder for 15 days @ 500.00
5 Helper for 15 days @ 350.00
Sub-Total
Total Direct Cost
 Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

Roofing Works Qty 481.76 ln.m

Rib type long span pre- 210.15 ln.m @ 728.00

painted roofing sheet 0.6mm thk
End Capping/Flashing 36" 15.00 pcs @ 915.00
Tex screw, blind rivets, roof sealant 1.00 ls @ 12,000.00

C : Labor
1 Foreman for 10 days @ 400.00
1 Time Keeper for 10 days @ 275.00
4 Installer for 10 days @ 500.00
4 Helper for 10 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

XII Plumbing Works Qty 1.00 lot

A : Materials
Sanitary Lines
4" dia PVC pipe x 6m 8.00 pcs @ 728.00
4" dia pvc wye 9.00 pcs @ 142.00
2"X42" pvc p-trap 3.00 pcs @ 256.00
4"x 2" 45 deg pvc wye 12.00 pcs @ 129.00
4"x 2" pvc tee 3.00 pcs @ 190.00
2" pvc elbow 90 deg. 3.00 pcs @ 58.00
2"dia x 3m pvc pipe 12.00 pcs @ 288.00
Septic tank (1.5mx6.0mx2m) 1.00 unit @ 38,000.00
pvc cement 5.00 qrts @ 140.00
clean out 4" dia 7.00 pcs @ 130.00

Water Lines
3/4"dia G.I.pipe x 6m 14.00 pcs @ 926.00
1/2"dia G.I. Pipe x 6m 3.00 pcs @ 455.00
3/4"x1/2" tee 4.00 pcs @ 130.00
1/2"dia. Gi. Elbow 90deg 8.00 pcs @ 136.00
1/2" dia. Faucet elbow type 9.00 pcs @ 855.00
1/2" dia. Faucet 5.00 pcs @ 840.00
 1/2" dia g.i. Plug 4.00 pcs @ 56.00
1/2" x 3/8"g.i.reducer 3.00 pcs @ 130.00
Teflon tape big 5.00 rolls @ 58.00

Fixtures
Water Closet-HCG 6.00 sets @ 15,890.00
complete with fittings and accessories -standard
Stainless Sink double big 2.00 sets @ 6,900.00
Complete with fittings and accessories
American Standard Toilet bowl 3.00 sets @ 7,450.00
6"x6" floor drain -brass 4.00 pcs @ 600.00

C : Labor
1 Foreman for 18 days @ 400.00
1 Time Keeper for 18 days @ 275.00
2 Plumber for 18 days @ 350.00
6 Helper for 18 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

XIII Electrical Works Qty 1.00 lot

A : Materials
Transformer single phase 25kva 1.00 unit @ 90,500.00
Generator 20 kva with power house 1.00 unit @ 250,900.00
Duoble throw TQD single 1.00 unit @ 16,725.00
phase 125 AMP
Panel board 12 branches center main 1.00 unit @ 5,120.00
Circuit Breaker 100 amp bolt on 1.00 pc @ 970.00
Circuit Breaker 60 amp bolt on 1.00 pc @ 420.00
Circuit Breaker 15 amp bolt on 6.00 pcs @ 430.00
Circuit Breaker 20 amp bolt on 6.00 pcs @ 427.00
Circuit Breaker 30 amp bolt on 12.00 pcs @ 415.00
Luminaire lamp 2x40 watts 8.00 sets @ 1,348.00
L.E.D. recess type
Aircon Outlet 17.00 pcs @ 120.00
2 Gang outlet 58.00 pcs @ 130.00
Pinlight surface type #4 16.00 pcs @ 145.00
Pinlight square type w/ cover #4 149.00 pcs @ 575.00
Bulb l.ed. 9 watts 149.00 pcs @ 180.00
Bulb l.e.d. 12 watts 16.00 pcs @ 247.00
Wire THHN #12 3.5mm 12.00 boxes @ 4,258.00
Wire THHN #14 2.0mm 20.00 boxes @ 2,900.00
Wire THHN # 10 5.5mm 10.00 boxes @ 6,270.00
PVC pipe orange 1/2 100.00 pcs @ 92.00
 PVC pipe orange 3/4 50.00 pcs @ 105.00
Flexible Hose 1/2 5.00 rolls @ 1,020.00
Entrnace Cup 1 1/2 1.00 pc @ 120.00
3 Way Switch 4.00 sets @ 100.00
Single switch 8.00 sets @ 98.00
2 Gang Switch 6.00 sets @ 120.00
3 Gang Switch 10.00 sets @ 180.00
E-Tape Armax brand 20.00 pcs @ 40.00
THW wire # 1- 38mm 100.00 pcs @ 320.00

C : Labor
1 Foreman for 38 days @ 400.00
1 Time Keeper for 38 days @ 275.00
4 Electrician for 38 days @ 350.00
6 Helper for 38 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

XIV Cistern Tank Qty 1.00 lot

A : Materials
Stainless Tank (2000 ltrs) 1.00 unit @ 32,890.00
Pressurized water tank (1.5hp) 1.00 unit @ 14,500.00
Pipe lines and accessories 1.00 lot @ 34,900.00
(including pump house fdn and stand)

C : Labor
1 Foreman for 10 days @ 400.00
1 Time Keeper for 10 days @ 275.00
3 Plumber for 10 days @ 350.00
6 Helper for 10 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

XV Mechanical Works Qty 1.00 lot

A : Materials
Split Wall Mounted 1.5H.P. Aircon 3.00 unit 32,190.00
Split Wall Mounted 2 H.P. Aircon 3.00 unit 41,900.00
 Split Wall Mounted 1 H.P. aircon 4.00 unit 29,300.00
*Aircon units includes condenser framing holders & Hose tubing
Intercom unit 1.00 unit 12,850.00
Refrigerator 10.7 cu.ft. 1.00 unit 33,910.00
Gas range (Big) w/ gas tank and fittings) 1.00 unit 47,670.00

C : Labor
1 Foreman for 6 days @ 400.00
1 Time Keeper for 6 days @ 275.00
2 Installer for 6 days @ 350.00
2 Helper for 6 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

XVI Drywall, Wall Panelling Qty 1.00 lot

A : Materials
Council cubicle 1.00 lot @ 55,000.00
Wall panelling(lobby area right side) 18.24 sq.m. @ 3,000.00
Dry wall 2.20m ht (vawc, Womens &lopon) 11.99 sq.m. @ 2,500.00

C : Labor
1 Foreman for 12 days @ 400.00
1 Time Keeper for 12 days @ 275.00
4 Skilled for 12 days @ 350.00
4 Helper for 12 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

XVII Miscellaneous Qty 1.00 lot

XVIII Drainage Canal Qty 31.86 cu.m

A : Materials
Cement 322 bags @ 265.00
Sand 16.00 cu.m @ 1,200.00
Gravel 32.00 cu.m @ 1,200.00
10mm def. bars 520 pcs @ 170.00
 tie wire #16 4 rolls @ 1,830.00
Oxygen-acetylene gas 2.00 sets @ 2,100.00
welding rod 5.00 boxes @ 2,800.00
Red Oxide 5.00 gals @ 675.00
1 1/2" x 1 1/2" x 5mm Angle bar 122.00 pcs @ 1,124.00

B
1 Welding machine for 10 days @ 1,800.00
1 Grinder for 10 days @ 700.00

C
1 Foreman for 12 days @ 400.00
1 Time Keeper for 12 days @ 275.00
3 Installer for 12 days @ 350.00
4 Helper for 12 days @ 275.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

SPL-1 Temporary Facilities (Bunkhouses) Qty 1.00 lot

A : Materials
lumpsum 1 ls @ 30,000.00
Sub-Total
B : Labor
lumpsum 1 ls @ 12,500.00
Sub-Total

Total Direct Cost

Indirect Cost:
OCM
C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

SPL-2 Safety and Health Program Qty 1.00 ls

B : Labor
1 First Aider for 60 days @ 450.00
1 Part Time Safety for 50 days @ 500.00
Sub-Total
Total Direct Cost
Indirect Cost:
OCM
 C.P.
Tax/Vat
Total Indirect Cost
Total Item cost
Unit Cost

TOTAL ESTIMATED PROJECT COST

Submitted by:

ENGR. JOHN ROME C. MELGO

Proprietor
sidential Building
rgao Island, SDN

DETAILED ESTIMATES

sq.m

P 80,000.00
P 80,000.00

P 40,000.00
P 40,000.00
P 120,000.00

P 14,400.00
12,000.00
8,400.00
P 34,800.00
P 154,800.00
P 1,197.31 /sq.m

cu.m

P 8,400.00
P 8,400.00

P 1,500.00
4,500.00
6,750.00
P 12,750.00
P 21,150.00

P 2,538.00
2,115.00
1,480.50
P 6,133.50
P 27,283.50
P 389.76 /sq.m

P 4,800.00
P 4,800.00

P 800.00
550.00
3,200.00
P 4,550.00
P 9,350.00

P 1,122.00
935.00
654.50
P 2,711.50
P 12,061.50
P 12,061.50 /lot

- cu.m.

P -
-
P -

P -
-
P -
 P -
-
-
P -
P -

P -
-
-
P -
P -
P #DIV/0! /cu.m.

P 1,180,000.00
70,000.00
13,250.00
P 1,263,250.00

P 14,000.00
12,250.00
52,500.00
84,000.00
P 162,750.00
P 1,426,000.00

P 171,120.00
142,600.00
99,820.00
P 413,540.00
P 1,839,540.00
P #REF! /ls

cu.m.

P 468,720.00
133,679.00
212,800.00
P 815,199.00

P 42,000.00
35,000.00
P 77,000.00

P 14,000.00
-
73,500.00
115,500.00
P 203,000.00
P 1,095,199.00
 P 131,423.88
109,519.90
76,663.93
P 317,607.71
P 1,412,806.71
P 6,336.59 /cu.m.

kgs.

P 335,120.00
92,820.00
176,358.00
114,750.00
3,650.00
P 722,698.00

P 35,000.00
35,000.00
P 70,000.00

P 14,000.00
9,625.00
122,500.00
77,000.00
P 223,125.00
P 1,015,823.00

P 121,898.76
101,582.30
71,107.61
P 294,588.67
P 1,310,411.67
P 55.45 /kg.

sq.m

P 81,900.00
182,320.00
93,457.00
187,200.00
85,690.00
1,460.00
P 632,027.00

P 55,000.00
P 55,000.00
 P 22,000.00
15,125.00
247,500.00
192,500.00
P 477,125.00
P 1,164,152.00

P 139,698.24
116,415.20
81,490.64
P 337,604.08
P 1,501,756.08
P 1,604.71 /sq.m

sq.m

P 107,500.00
54,800.00
107,500.00
33,440.00
67,350.00
19,355.00
54,000.00
1,530.00
3,562.50
3,562.50
960.00
P 453,560.00

P 7,200.00
4,950.00
36,000.00
37,800.00
P 85,950.00
P 539,510.00

P 64,741.20
53,951.00
37,765.70
P 156,457.90
P 695,967.90
P 1,152.34 /sq.m

P
24,000.00

32,000.00

58,440.00
6,000.00
 3,000.00
5,000.00
5,950.00
69,595.00
24,360.00
48,720.00
109,620.00

65,000.00
P 451,685.00

P 6,000.00
4,125.00
21,000.00
16,500.00
P 47,625.00
P 499,310.00

P 59,917.20
49,931.00
34,951.70
P 144,799.90
P 644,109.90
P 644,109.90 /ls

sq.m

P 34,500.00
13,300.00
1,500.00
5,340.00
17,600.00
1,440.00
553.00
780.00
8,400.00
P 83,413.00

P 33,000.00
39,600.00
P 72,600.00

P 6,000.00
4,125.00
45,000.00
26,250.00
P 81,375.00
P 237,388.00
 P 28,486.56
23,738.80
16,617.16
P 68,842.52
P 306,230.52
P 561.27 /sq.m

ln.m

P 152,989.20

13,725.00
12,000.00
P 178,714.20

P 4,000.00
2,750.00
20,000.00
11,000.00
P 37,750.00
P 216,464.20

P 25,975.70
21,646.42
15,152.49
P 62,774.62
P 279,238.82
P 579.62 /ln.m

P 5,824.00
1,278.00
768.00
1,548.00
570.00
174.00
3,456.00
38,000.00
700.00
910.00
P 53,228.00

P 12,964.00
1,365.00
520.00
1,088.00
7,695.00
4,200.00
 224.00
390.00
290.00
P 28,736.00

P 95,340.00

13,800.00

22,350.00
2,400.00
P 133,890.00

P 7,200.00
4,950.00
12,600.00
29,700.00
P 54,450.00
P 270,304.00

P 32,436.48
27,030.40
18,921.28
P 78,388.16
P 348,692.16
P 348,692.16 /lot

P 90,500.00
250,900.00
16,725.00

5,120.00
970.00
420.00
2,580.00
2,562.00
4,980.00
10,784.00

2,040.00
7,540.00
2,320.00
85,675.00
26,820.00
3,952.00
51,096.00
58,000.00
62,700.00
9,200.00
 5,250.00
5,100.00
120.00
400.00
784.00
720.00
1,800.00
800.00
32,000.00
P 741,858.00

P 15,200.00
10,450.00
53,200.00
62,700.00
P 141,550.00
P 883,408.00

P 106,008.96
88,340.80
61,838.56
P 256,188.32
P 1,139,596.32
P 1,139,596.32 /lot

P 32,890.00
14,500.00
34,900.00
P 82,290.00

P 4,000.00
2,750.00
10,500.00
16,500.00
P 33,750.00
P 116,040.00

P 13,924.80
11,604.00
8,122.80
P 33,651.60
P 149,691.60
P 149,691.60 /lot

96,570.00
125,700.00
 117,200.00

12,850.00
33,910.00
47,670.00
P 433,900.00

P 2,400.00
1,650.00
4,200.00
3,300.00
P 11,550.00
P 445,450.00

P 53,454.00
44,545.00
31,181.50
P 129,180.50
P 574,630.50
P 574,630.50 /lot

P 55,000.00
54,720.00
29,975.00
P 139,695.00

P 4,800.00
3,300.00
16,800.00
13,200.00
P 38,100.00
P 177,795.00

P 21,335.40
17,779.50
12,445.65
P 51,560.55
P 229,355.55
P 229,355.55 /lot

cu.m

P 85,330.00
19,200.00
38,400.00
88,400.00
 7,320.00
4,200.00
14,000.00
3,375.00
137,128.00
P 397,353.00

P 18,000.00
7,000.00
P 25,000.00

P 4,800.00
3,300.00
12,600.00
13,200.00
P 33,900.00
P 456,253.00

P 54,750.36
45,625.30
31,937.71
P 132,313.37
P 588,566.37
P 18,473.52 /cu.m

P 30,000.00
P 30,000.00

P 12,500.00
P 12,500.00

P 42,500.00

P 5,100.00
4,250.00
2,975.00
P 12,325.00
P 54,825.00
P 54,825.00 /lot

P 27,000.00
25,000.00
P 52,000.00
P 52,000.00

P -
 5,200.00
3,640.00
P 8,840.00
P 60,840.00
P 60,840.00 /lot

P 11,330,404.10
 BILL OF QUANTITIES

Name of Project Proposed Two-Storey Residential Building

Location Brgy. Union, Dapa, Siargao Island, SDN

ITEM SCOPE OF WORKS QUANTITY UNIT UNIT PRICE

NO

I Staking, Layout and Excavation 129.29 sq.m 1,197.31

II Boulders Fill 70.00 cu.m 389.76
III Dewatering 1.00 lot 12,061.50
IV Embankment (N/A) Applicable only for - cu.m. #DIV/0!
V Err:509 Err:509 Err:509 Err:509
VI Reinforced Concrete Works 222.96 cu.m. 6,336.59
VII Reinforcing Bars 23,632.00 kgs. 55.45
VIII Masonry Works 935.84 sq.m 1,604.71
IX Ceiling Works 603.96 sq.m 1,152.34
X Doors, Windows, Stair and Corridor R 1.00 ls 644,109.90
XI Roofing and Roof Framing
a Steel Works 545.60 sq.m 561.27
b Roofing Works 481.76 ln.m 579.62
XII Plumbing Works 1.00 lot 348,692.16
XIII Electrical Works 1.00 lot 1,139,596.32
XIV Cistern Tank 1.00 lot 149,691.60
XV Mechanical Works 1.00 lot 574,630.50
XVI Drywall, Wall Panelling 1.00 lot 229,355.55
XVII Miscellaneous 1.00 lot -
XVIII Drainage Canal 31.86 cu.m 18,473.52
SPL-1 Temporary Facilities (Bunkhouses) 1.00 lot 54,825.00
SPL-2 Safety and Health Program 1.00 ls 60,840.00
TOTAL ESTIMATED PROJECT COST

BREAKDOWN EXPENSES

Material Cost ------------------------------------------

Equipment/Tool Cost ------------------------------------------
Labor Cost ------------------------------------------
OCM/CP ------------------------------------------
Tax & Vat ------------------------------------------

Proprietor: ENGR. JOHN ROME C. MELGO

NTITIES

AMOUNT % WT

154,800.00 1.37%
27,283.50 0.24%
12,061.50 0.11%
- 0.00%
1,839,540.00 16.24%
1,412,806.71 12.47%
1,310,411.67 11.57%
1,501,756.08 13.25%
695,967.90 6.14%
644,109.90 5.68%

306,230.52 2.70%
279,238.82 2.46%
348,692.16 3.08%
1,139,596.32 10.06%
149,691.60 1.32%
574,630.50 5.07%
229,355.55 2.02%
- 0.00%
588,566.37 5.19%
54,825.00 0.48%
60,840.00 0.54%
11,330,404.10 100.00%

WN EXPENSES

6,649,896.20
384,400.00
1,753,800.00
1,927,141.16
615,166.73
11,330,404.10
Name of Project : Proposed Two-Storey Residential Building
Location : Brgy. Union, Dapa, Siargao Island, SDN

CONSTRUCTION SCHEDULE & S-CURVE

Item CALENDAR DAYS

Scope of Works Quantity Unit
No. 62 124 186 248 310
I Staking, Layout and Excavation 129.29 sq.m 1.37%
II Boulders Fill 70.00 cu.m 0.24%
III Dewatering 1.00 lot 0.11%
IV Embankment (N/A) Applicable only for 0.00 cu.m. 0.00%
V Err:509 Err:509 Err:509 16.24%
VI Reinforced Concrete Works 222.96 cu.m. 12.47%
VII Reinforcing Bars 23,632.00 kgs. 11.57%
VIII Masonry Works 935.84 sq.m 13.25%
IX Ceiling Works 603.96 sq.m 6.14%
X Doors, Windows, Stair and Corridor R 1.00 ls 2.84% 2.84%
XI Roofing and Roof Framing
a Steel Works 545.60 sq.m 2.70%
b Roofing Works 481.76 ln.m 2.46%
XII Plumbing Works 1.00 lot 3.08%
XIII Electrical Works 1.00 lot 10.06%
XIV Cistern Tank 1.00 lot 1.32%
XV Mechanical Works 1.00 lot 5.07%
XVI Drywall, Wall Panelling 1.00 lot 2.02%
XVII Miscellaneous 1.00 lot 0.00%
XVIII Drainage Canal 31.86 cu.m 5.19%
SPL-1 Temporary Facilities (Bunkhouses) 1.00 lot 0.48%
SPL-2 Safety and Health Program 1.00 ls 0.11% 0.11% 0.11% 0.11% 0.11%

Periodic Accomp. 2.30% 40.38% 34.73% 14.57% 8.02%

Cummulative Accomp. 2.30% 42.68% 77.41% 91.98% 100.00%
Name of Project : Proposed Two-Storey Residential Building
Location : Brgy. Union, Dapa, Siargao Island, SDN

PERT - CPM

Doors, Windows, Stair &

Corridor Railings

124
Formworks and
Staking, layout and Scaffolding, Steel Works, Roofing Mec
Excavation, Boulder Reinforced Concrete Works, Masonry Sta
Fill, Dewatering, Plumbing, Drainage
Works, Reinforcig Works, Electrical Canal, Water Tank,
Embankment, Bars Works, Ceiling
Temporary Facility Drywall, & Wall
Works Panelling

A 62 B C D 62 E
62 62

Safety and Health

310
VE

100%

95%

85%

75%

65%

55%

45%

35%

25%

15%

5%

0%

12.40%
47.6%
28.29%
11.66%
Doors, Windows, Stair &
Corridor Railings

124

Mechanical Works,
Stainless Signages

62
F
 COST ESTIMATES FOR PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Brgy. Uno, Dapa, Siargao Island, Surigao del Norte
Proposed by: John Rome C. Melgo
Checked by: Federico A. Aves, Jr.M.ENG

Name of Project : Proposed Two-Storey Residential Building

Location : Brgy. Union, Dapa, Siargao Island, SDN

Duration 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter

Cash Flow 1,404,869.60 5,398,673.60 3,205,375.29 1,321,485.61

Cummulative Flow 1,404,869.60 6,803,543.20 10,008,918.49 11,330,404.10

11,330,404.10
Percentage of periodic 12.40% 47.65% 28.29% 11.66% 11,330,404.10
Accomplishment
Percentage of Cumulative 12.40% 60.05% 88.34% 100.00%
Accomplishment
FOR PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Brgy. Uno, Dapa, Siargao Island, Surigao del Norte
Proposed by: John Rome C. Melgo
Checked by: Federico A. Aves, Jr.M.ENG