Project Name: MADAYAW RESIDENCES

Location: TALOMO, DAVAO CITY

Subject: SUMMARY OF COST ESTIMATES

BUILDING A BUILDING B
ITEM NO. DESCRIPTION AMOUNT ITEM NO. DESCRIPTION AMOUNT

1 GENERAL REQUIREMENTS #REF! 1 GENERAL REQUIREMENTS 632,867.39

2 PRELIMINARIES #REF! 2 EARTHWORKS 197,033.84
3 EARTHWORKS #REF! 3 CONCRETE WORKS 2,486,437.50
4 CONCRETE WORKS #REF! 4 DEFORMED BARS 5,910,678.00
5 DEFORMED BARS #REF! 5 FORMWORKS & SCAFOLDINGS 2,865,156.80
6 FORMWORKS #REF! 6 TINSMITHRY 1,695,502.00
7 MASONRY WORKS #REF! 7 ELECTRICAL & PLUMBING ROUGH INNS 710,000.00
8 TINSMITHRY #REF! 8 MASONRY WORKS 5,526,657.40
9 CARPENTRY WORKS #REF! 9 TILE WORKS 2,045,542.18
10 FINISHING WORKS #REF! 10 CARPENTRY WORKS 1 1,900,082.76
11 PAINTING WORKS #REF! 11 METAL WORKS 74,463.84
12 METAL WORKS #REF! 12 PLUMBING WORKS 1 1,383,793.20
13 PLUMBING WORKS #REF! 13 ELECTRICAL AND AUXILLIARY WORKS 1 943,080.00
14 WATERLINE WORKS #REF! 14 FIRE PROTECTION 1 1,106,000.00
15 FIRE PROTECTION #REF! 15 CARPENTRY WORKS 2 1,333,250.00
16 ELECTRICAL WORKS #REF! 16 PAINTING WORKS 2,852,618.40
TOTAL #REF! 17 PLUMBING WORKS 2 424,460.00
18 ELECTRICAL & AUXILLIARY WORKS 2 177,870.00
19 FIRE PROTECTION 2 549,506.70
TOTAL 32,815,000.00

Prepared by: Approved by:

GLENDA G. CATINDIG BILLY REYMOND DE LEON

Office Engineer President
DATE : September 11, 2019

PROJECT : MADAYAW RESIDENCES (Proposed 5-Storey Low-Rise Residential Building)

LOCATION : Brgy. Talomo, Davao City

BUILDING MODEL : MODEL-B3

SUBJECT : PROGRESS MONITORING-02

AMOUNT OF
ITEM NO. DESCRIPTION OF WORKS UNIT QTY UNIT COST TOTAL AMOUNT %-ACCO. INDIVIDUAL
ACCOMPLISHMENT

A. GENERAL REQUIREMENTS
A.1 Mobilization and Demobilization lot 1.00 100,000.00 100,000.00 100% 100,000.00
A.2 Manpower and Temfacil lot 1.00 315,000.00 315,000.00 100% 315,000.00
A.3 Line and Grade lot 1.00 31,883.03 31,883.03 100% 31,883.03
A.4 Staking and Layout lot 1.00 37,196.87 37,196.87 100% 37,196.87
A.5 Soil Poisoning lot 1.00 63,766.07 63,766.07 100% 63,766.07
A.6 Material Testing and Safety Requirements lot 1.00 85,021.42 85,021.42 20% 17,004.28
SUB-TOTAL FOR PRELIMINARIES 632,867.39
B. EARTHWORKS
B.1 Excavation of Footing and Foundation cu.m. 359.70 196.40 70,645.08 100% 70,645.08
B.2 Gravel Bedding cu.m. 35.00 1,674.00 58,590.00 100% 58,590.00
B.3 Backfilling cu.m. 271.51 249.71 67,798.76 100% 67,798.76
SUB-TOTAL FOR EARTHWORKS 197,033.84
C. CONCRETE WORKS
C.1 Footing cu.m. 79.77 4,450.00 354,976.50 100% 354,976.50
C.2 Footing Tie Beam cu.m. 21.12 4,450.00 93,984.00 100% 93,984.00
C.3 Columns cu.m. 72.36 4,450.00 322,002.00 40% 128,800.80
C.4 Beams/ Girders cu.m. 159.27 4,450.00 708,751.50 -
C.5 Stairs cu.m. 27.54 4,450.00 122,553.00 -
C.6 Slab on Grade cu.m. 57.96 4,450.00 257,922.00 100% 257,922.00
C.7 Suspended Slabs cu.m. 140.73 4,450.00 626,248.50 -
SUB-TOTAL FOR CONCRETE WORKS 2,486,437.50
D. DEFORMED BARS
D.1 Footing kgs 5,613.45 60.00 336,807.00 100% 336,807.00
D.2 Footing Tie Beam kgs 3,179.71 60.00 190,782.60 100% 190,782.60
D.3 Columns kgs 21,690.18 60.00 1,301,410.80 40% 520,564.32
D.4 Beams/ Girders kgs 37,031.63 60.00 2,221,897.80 -
D.5 Stairs kgs 5,558.00 60.00 333,480.00 -
D.6 Slab on Grade kgs 2,045.73 60.00 122,743.80 -
D.7 Suspended Slabs kgs 23,392.60 60.00 1,403,556.00 -
SUB-TOTAL FOR DEFORMED BAR 5,910,678.00
E. FORMWORKS & SCAFOLDINGS
E.1 Footing sq.m 95.94 880.00 84,427.20 100% 84,427.20
E.2 Footing Tie Beam sq.m 197.15 880.00 173,492.00 100% 173,492.00
E.3 Columns sq.m 566.74 880.00 498,731.20 40% 199,492.48
E.4 Beams/ Girders sq.m 1,150.32 880.00 1,012,281.60 -
E.5 Stairs sq.m 345.32 880.00 303,881.60 -
E.6 Suspended Slabs sq.m 900.39 880.00 792,343.20 -
SUB-TOTAL FOR FORMWORKS 2,865,156.80
F. TINSMITHRY
G.1 Trusses and Purlins kgs 17746.36 75.00 1,330,977.00 -
G.2 0.50mm thk. Pre-painted Rid Type G.I. Sheet Roofing sq.m. 350.00 1,041.50 364,525.00 -
SUB-TOTAL FOR TINSMITHRY 1,695,502.00
G. ELECTRICAL & PLUMBING ROUGH INNS
G.1 Electrical Works lot 1.00 710,000.00 710,000.00 20% 142,000.00
SUB-TOTAL FOR ELECTRICAL WORKS 710,000.00
H. MASONRY WORKS
H.1 Ground Perimeter Wall Footing cu.m. 8.00 3,950.00 31,600.00 -
H.2 Reinforced Concrete Kitchen Countertop cu.m. 6.34 2,487.75 15,772.34 -
H.3 Reinforced Concrete Gutter cu.m. 10.00 7,472.50 74,725.00 -
H.4 Entrance Ramp cu.m. 4.08 3,673.50 14,987.88 -
H.5 Waterproofing
H.5.1 T&B sq.m 87.40 283.75 24,799.75 -
H.5.2 Service Area sq.m 92.48 283.75 26,241.20 -
H.5.3 Roof Deck Slab sq.m 47.40 283.75 13,449.75 -
 H.6 150mm thk. CHB Walls including mortars and Support bars
H.6.1 Perimeter and Division Walls sq.m 1911.30 1,223.00 2,337,519.90 -
H.6.2 Parapet Walls sq.m 42.90 1,223.00 52,466.70 -
H.6.3 CHB Walls at Roof sq.m 39.90 1,223.00 48,797.70 -
H.7 100mm thk CHB Walls including mortars and Support bars -
H.7.1 Division Walls sq.m 657.54 1,037.00 681,868.98 -
H.7.2 Plant Box sq.m 16.20 1,037.00 16,799.40 -
H.8 Plastering sq.m 5335.68 410.00 2,187,628.80 -
SUB-TOTAL FOR MASONRY WORKS 5,526,657.40 -
I. Tile Works -
I.1 100mmx900mm Vinyl Tiles Wood Plants Pattern(Bedroom) sq.m. 488.80 697.50 340,938.00 -
I.2 600mmx600mm Ceramic Tiles (Living Room & Hallway) sq.m. 1047.32 1,162.59 1,217,603.76 -
I.3 300mmx300mm Unglazed Ceramic Tiles Matt Finish(Service Area) sq.m. 92.48 883.72 81,726.43 -
I.4 300mmx300mm Ceramic Tiles Matt Finish Light Gray (T&B) sq.m. 406.60 883.72 359,320.55 -
300mmx300mm Glazed Vitrified Ceramic Tiles(Kitchen Countertops &
I.5 Splashboard) sq.m. 52.00 883.72 45,953.44
-
SUB-TOTAL FOR TILING WORKS 2,045,542.18 -
J. CARPENTRY WORKS -
J.1 Drywall Partition sq.m. 644.76 1,092.75 704,561.49 -
J.2 Door Jamb Installation -
J.2.1 50mmx150mm thk. Wooden Door Jambs set 40.00 3,534.00 141,360.00 -
J.2.2 50mmx100mm thk. Wooden Door Jambs set 124.00 2,511.00 311,364.00 -
J.3 Ceiling Works -
4.5mm thk. Moisture Resistant Ficem Board on 19mmx50mm GA. 24
Metal Furring Ceiling Joist @ 600mm O.C.(T&B)
J.3.1 sq.m. 87.40 749.50 65,506.30
-
4.5mm thk. Moisture Resistant Ficem Board on 19mmx50mm GA. 24
J.3.2 Metal Furring Ceiling Joist @ 600mm O.C.(5th Floor) sq.m.
308.06 749.50 230,890.97 -
J.3.3 Kitchen Cabinets units 40.00 11,160.00 446,400.00 -
SUB-TOTAL FOR CARPENTRY WORKS 1,900,082.76 -
K METAL WORKS -
K.1 Ramp Railing l.m. 14.10 1,192.05 16,807.91 -
K.2 Stair & Hallway Railings l.m. 39.50 1,192.05 47,085.98 -
K.3 Roof Access Ladder l.m. 6.20 1,192.05 7,390.71 -
K.4 2.8mm Gauge Steel Matting (Air Well) assy 5.00 635.85 3,179.25 -
SUB-TOTAL FOR METAL WORKS 74,463.84 -
L. PLUMBING WORKS - -
L.1 Sanitary Sewer Lines lot 1.00 762,793.20 762,793.20 -
L.2 Cold Water Lines lot 1.00 621,000.00 621,000.00 -
SUB-TOTAL FOR PLUMBING WORKS 1,383,793.20 -
M. ELECTRICAL AND AUXILLIARY WORKS -
M.1 Electrical Wirings and Cable Lines lot 1.00 508,080.00 508,080.00 -
M.2 Service Entrance, Panel Boards, Circuit Breakers, Switches & Outlet lot 1.00 435,000.00 435,000.00 -
SUB-TOTAL FOR ELECTRICAL AND AUXILLIARY WORKS 943,080.00 -
N. FIRE PROTECTION - -
N.1 Fire Protection Pipe Line Inst. and Pipe Fit Out Works lot 1.00 1,106,000.00 1,106,000.00 -
SUB-TOTAL FOR FIRE PROTECTION 1,106,000.00 -
O. Doors and Windows -
O.1 Door and Door Jamb Installation -

O.1.1 D1( 2.10m x 0.90m x 50mm thk. Single Leaf Single Action set 40.00 4,940.00 197,600.00
Solidwood Panel Swing Door)
-

D2(2.10m x 0.80m x 50mm thk. Single Leaf Single Action Hollow-Core

O.1.2 Flush Swing Door with 6mm thk. Marine Plywood Facing on each Side) set 78.00 3,050.00 237,900.00
-

O.1.3 D3(2.10m x 0.70m x 40mm thk. Single Leaf Single Action PVC set 39.00 3,850.00 150,150.00
Door with PVC Louvers)
-

O.1.4 D4(2.10m x 0.35m x 2-25mm thk. Single Leaf Single Action set 39.00 3,050.00 118,950.00
Wooden Louver Type Swing Door)
-
D5(2.10m x 1.00m x 50mm thk. Single Leaf Hollow-Core Flush
O.1.5 Swing Door with 6mm thk. Marine Plywood Facing on each set 1.00 3,050.00 3,050.00
Side) -

D6( 2.10m x 0.90m x 50mm thk. Single Leaf Single Action Hollow-Core Flush
Swing Door with 6mm thk. Marine Plywood Facing on T&B Side and 6mm thk.
O.1.6 Ordinary Plywood Facing on Exterior Side with Stainless Steel Kick Plate on set 1.00 3,850.00 3,850.00
Push Side)
-

O.1.7 D8(2.10m x 0.45m x 2-25mm thk. Single Leaf Single Action set 1.00 3,050.00 3,050.00
Wooden Louver Type Swing Door)
-
D9(2.10 x 0.60m x 50mm thk Single Leaf Single Action Hollow Core
O.1.8 Flush Swing Door with 6mm thk. Marine Plywood Facing on each Side) set 4.00 3,050.00 12,200.00
-
SUB-TOTAL FOR DOOR AND DOOR JAMB INSTALLATION 726,750.00 -
 O2. Window Installation -
O.2.1 W1(1.0m x 1.20 m Awning Type Steel Window ) set -
40.00 3,700.00 148,000.00
O.2.2 W2 (1.0 x 1.80 m Awning Type Steel Window) set
39.00 5,450.00 212,550.00 -

O.2.3 W3( 100mm x 4.5mm thk. Glass Blades On Dual Control set 43.00 1,700.00 73,100.00
Jalouplus Jalousie Frames
-

O.2.4 W4( 100mm x 4.5mm thk. Glass Blades On Dual Control set 39.00 1,700.00 66,300.00
Jalouplus Jalousie Frames
-
O.2.5 W5( 100mm x 4.5mm thk. Glass Blades On Dual Control set 40.00 925.00 37,000.00
Jalouplus Jalousie Frames -
O.2.6 W5( .60 x .60 m Awning Type Steel Window) set 1.00 1,150.00 1,150.00 -
O.2.7 W6( .90 x .70 m Grill Type Steel Window) set 40.00 1,150.00 46,000.00 -
O.2.8 W7 ( 0.90 x .60 m Grill Type Steel Window) set 16.00 1,400.00 22,400.00 -
SUB-TOTAL FOR WINDOW INSTALLATION 606,500.00 -
P. PAINTING WORKS -
P.1 Outside Walls sq.m. 1010.40 360.00 363,744.00 -
P.2 Inside Walls sq.m. 3768.76 360.00 1,356,753.60 -
P.3 Drywall Partition sq.m. 1289.52 360.00 464,227.20 -
P.4 Slab Soffit Ceiling sq.m. 1314.20 360.00 473,112.00 -
P.5 5th Floor Ceiling sq.m. 308.06 360.00 110,901.60 -
P.6 T&B Floor Ceiling sq.m. 87.40 360.00 31,464.00 -
P.7 Parapet Walls sq.m. 85.80 360.00 30,888.00 -
P.8 Hand Rails and Guard Rails sq.m. 59.80 360.00 21,528.00 -
SUB-TOTAL FOR PAINTING WORKS 2,852,618.40 -
Q. PLUMBING WORKS - -
Q.1 Water Closet, Tank Type set 40.00 5,750.00 230,000.00 -
Q.2 Lavatory, Countertop set 40.00 1,181.25 47,250.00 -
Q.3 Kitchen Sink set 40.00 1,244.25 49,770.00 -
Q.4 Floor Drain,75mmΦ pcs 80.00 183.75 14,700.00 -
Q.5 Shower Valve,1/2"Φ pcs 40.00 241.50 9,660.00 -
Q.6 Shower Head,1/2"Φ pcs 40.00 682.50 27,300.00 -
Q.7 Faucet(Lavatory) pcs 40.00 546.00 21,840.00 -
Q.8 Faucet(T&B) pcs 40.00 299.25 11,970.00 -
Q.9 Faucet(Kitchen Sink) pcs 40.00 299.25 11,970.00 -
SUB-TOTAL FOR PLUMBING WORKS 424,460.00 -
R. ELECTRICAL & AUXILLIARY WORKS -
R.1 1 X 10W LED Exit Lights pcs 10.00 962.50 9,625.00 -
R.2 2 X 10W LED Emergency Lights pcs 10.00 3,850.00 38,500.00 -
R.3 Surface-Mounted Downlight pcs 279.00 385.00 107,415.00 -
R.4 Surface-Mounted Troffer pcs 35.00 638.00 22,330.00 -
SUB-TOTAL FOR ELECTRICAL AND AUXILLIARY WORKS 177,870.00 -
S FIRE PROTECTION -
S.1 Fire Protection lot 1.00 549,506.70 549,506.70 -
SUB-TOTAL FOR FIRE PROTECTION WORKS 549,506.70 -
-
TOTAL 32,815,000.00 -
ITEM OF WORK: Madayaw Residences
Earthworks- Gravel Bedding
UNIT: cu.m
UNIT COST: ₱1,623.36

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.05 m
1 cu.m= 20 sq.m
Converted unit cost= ₱81.17
A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Gravel Bedding 30.18 cu.m 1,200.00 36,217.23
MATERIAL DIRECT COST PhP 36,217.23

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Grader 1 1.0 450.00 450.00
Gravel Bedding
Road Roller 1 1.0 450.00 450.00
LABOR DIRECT COST PhP 900.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ Price/
DESCRIPTION DAY AMOUNT
Day Liter
Grader 151.60 0.1 50.00 758.00
Road Roller 151.60 0.2 50.00 1,516.00
EQUIPMENT DIRECT COST PhP

UNIT COST 37,117.23

12% VAT 4,454.07
10% PROFIT 3,711.72
5% CONT 1,855.86
5% MARKUP 1,855.86
TOTAL 48,994.74

ITEM OF WORK: Madayaw Residences

Concrete(3500psi)-Footing
UNIT: cu.m
UNIT COST: #REF!

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete #REF! cu.m 3,800.00 #REF!
Delivery Charge #REF! truckload 1,000.00 #REF!
Pumpcrete Charge #REF! cu.m 270.00 #REF!
MATERIAL DIRECT COST PhP #REF!
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 5 #REF! 550.00 #REF!
Concrete Works
Labor 10 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
 NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Concrete(3500psi)-Slab on Fill
UNIT: cu.m
UNIT COST: #REF!

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= #REF!
A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete #REF! cu.m 3,800.00 #REF!
Delivery Charge #REF! truckload 1,000.00 #REF!
Pumpcrete Charge #REF! cu.m 270.00 #REF!
MATERIAL DIRECT COST PhP #REF!
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 5 #REF! 550.00 #REF!
Concrete Works
Labor 10 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Concrete(3500psi)-Slab 2nd - 5th
UNIT: cu.m
UNIT COST: #REF!

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= #REF!
A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete #REF! cu.m 3,800.00 #REF!
Delivery Charge #REF! truckload 1,000.00 #REF!
Pumpcrete Charge #REF! cu.m 270.00 #REF!
MATERIAL DIRECT COST PhP #REF!
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Concrete Works
Labor 10 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Concrete(3500psi)-Roof Deck
UNIT: cu.m
UNIT COST: ₱6,193.73

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= ₱929.06
A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete 6.05 cu.m 3,800.00 23,005.20
Delivery Charge 2/3 truckload 1,000.00 672.67
Pumpcrete Charge 6 cu.m 270.00 1,634.58
MATERIAL DIRECT COST PhP 25,312.45
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 0.7 550.00 739.93
Concrete Works
Labor 10 0.7 350.00 2,354.33
LABOR DIRECT COST PhP 3,094.27

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST 28,406.71

12% VAT 3,408.81
10% PROFIT 2,840.67
5% CONT 1,420.34
5% MARKUP 1,420.34
TOTAL 37,496.86

ITEM OF WORK: Madayaw Residences

Concrete(3500psi)-Columns and Beams( Ground floor)
UNIT: cu.m
UNIT COST: #REF!

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= #REF!
A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete #REF! cu.m 3,800.00 #REF!
Delivery Charge #REF! truckload 1,000.00 #REF!
Pumpcrete Charge #REF! cu.m 270.00 #REF!
MATERIAL DIRECT COST PhP #REF!
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Concrete Works
Labor 10 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
 NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Concrete(3500psi)-Columns and Beams( 2nd)
UNIT: cu.m
UNIT COST: #REF!

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= #REF!
A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete #REF! cu.m 3,800.00 #REF!
Delivery Charge #REF! truckload 1,000.00 #REF!
Pumpcrete Charge #REF! cu.m 270.00 #REF!
MATERIAL DIRECT COST PhP #REF!
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Concrete Works
Labor 10 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Concrete(3500psi)-Columns and Beams( 3rd-5th)
UNIT: cu.m
UNIT COST: #REF!

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= #REF!
A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete #REF! cu.m 3,800.00 #REF!
Delivery Charge #REF! truckload 1,000.00 #REF!
Pumpcrete Charge #REF! cu.m 270.00 #REF!
MATERIAL DIRECT COST PhP #REF!
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Concrete Works
Labor 10 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Concrete(3500psi)- Roof Slab
UNIT: cu.m
UNIT COST: #REF!

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete #REF! cu.m 3,800.00 #REF!
Delivery Charge #REF! truckload 1,000.00 #REF!
Pumpcrete Charge #REF! cu.m 270.00 #REF!
MATERIAL DIRECT COST PhP #REF!
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Concrete Works
Labor 10 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Concrete(3500psi)-Stairs and Landing
UNIT: cu.m
UNIT COST: #REF!

Note:
Unit Cost Conversion from cu.m to sq.m
Enter depth: 0.15 m
1 cu.m= 6.66666667 sq.m
Converted unit cost= #REF!
A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete #REF! cu.m 3,800.00 #REF!
Delivery Charge #REF! truckload 1,000.00 #REF!
Pumpcrete Charge #REF! cu.m 270.00 #REF!
MATERIAL DIRECT COST PhP #REF!
`
B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Concrete Works
Labor 10 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
 DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

UNIT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

6" CHB-Ground Floor
UNIT: sq.m
UNIT COST: ₱1,133.89

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
6" CHB 4456 pcs 18.00 80,208.00
Cement 543.95796 bags 235.00 127,830.12
Sand 30.085224 cu.m 800.00 24,068.18
10mmØ RSB 940.59728729963 kg 34.29 32,253.08
Delivery Charge 0.94059728729963 mt 1,000.00 940.60
No. 16 G.I Wire 11.40672 kg 70.00 798.47
MATERIAL DIRECT COST PhP 266,098.45

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 6" CHB 1 44.6 550.00 24,508.00
CHB Laying
Labor 6" CHB 1 44.6 350.00 15,596.00
Foreman 6" CHB 0 29.7 550.00 -
Wall Plastering
Labor 6" CHB 0 29.7 350.00 -
LABOR DIRECT COST PhP 40,104.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 306,202.45

12% VAT 36,744.29
10% PROFIT 30,620.24
5% CONT 15,310.12
5% MARKUP 15,310.12
TOTAL 404,187.23

ITEM OF WORK: Madayaw Residences

4" CHB-GroundFloor
UNIT: sq.m
UNIT COST: ₱734.93

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
 DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
4" CHB 1510 pcs 13.00 19,630.00
Cement 95.64588 bags 235.00 22,476.78
Sand 5.2532775 cu.m 800.00 4,202.62
10mmØ RSB 279.203914919852 kg 34.29 9,573.90
Delivery Charge 0.27920391491985 mt 1,000.00 279.20
No. 16 G.I Wire 2.89836 kg 70.00 202.89
MATERIAL DIRECT COST PhP 56,365.40

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 4" CHB 1 12.1 550.00 6,644.00
CHB Laying
Labor 4" CHB 1 12.1 350.00 4,228.00
Foreman 4" CHB 0 10.1 550.00 -
Wall Plastering
Labor 4" CHB 0 10.1 350.00 -
LABOR DIRECT COST PhP 10,872.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 67,237.40

12% VAT 8,068.49
10% PROFIT 6,723.74
5% CONT 3,361.87
5% MARKUP 3,361.87
TOTAL 88,753.36
ITEM OF WORK: Madayaw Residences
6" CHB-2nd-5th
UNIT: sq.m
UNIT COST: ₱1,117.39

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
6" CHB 4355 pcs 17.00 74,035.00
Cement 531.62788 bags 235.00 124,932.55
Sand 29.403272 cu.m 800.00 23,522.62
10mmØ RSB 919.276448828607 kg 34.29 31,521.99
Delivery Charge 0.91927644882861 mt 1,000.00 919.28
No. 16 G.I Wire 11.14816 kg 70.00 780.37
MATERIAL DIRECT COST PhP 255,711.81

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 6" CHB 1 43.6 550.00 23,952.50
CHB Laying
Labor 6" CHB 1 43.6 350.00 15,242.50
Foreman 6" CHB 0 29.0 550.00 -
Wall Plastering
Labor 6" CHB 0 29.0 350.00 -
LABOR DIRECT COST PhP 39,195.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 294,906.81

12% VAT 35,388.82
10% PROFIT 29,490.68
5% CONT 14,745.34
5% MARKUP 14,745.34
TOTAL 389,276.98

ITEM OF WORK: Madayaw Residences

4" CHB-2nd-5th
UNIT: sq.m
UNIT COST: ₱734.83

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
4" CHB 1401 pcs 13.00 18,213.00
Cement 88.76736 bags 235.00 20,860.33
Sand 4.87548 cu.m 800.00 3,900.38
10mmØ RSB 259.124537607892 kg 34.29 8,885.38
Delivery Charge 0.25912453760789 mt 1,000.00 259.12
No. 16 G.I Wire 2.68992 kg 70.00 188.29
MATERIAL DIRECT COST PhP 52,306.51

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 4" CHB 1 11.2 550.00 6,164.40
CHB Laying
Labor 4" CHB 1 11.2 350.00 3,922.80
Foreman 4" CHB 0 9.3 550.00 -
Wall Plastering
Labor 4" CHB 0 9.3 350.00 -
LABOR DIRECT COST PhP 10,087.20

C. EQUIPMENT :
 NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 62,393.71

12% VAT 7,487.25
10% PROFIT 6,239.37
5% CONT 3,119.69
5% MARKUP 3,119.69
TOTAL 82,359.70
ITEM OF WORK: Madayaw Residences
4" CHB-Parapet Wall
UNIT: sq.m
UNIT COST: ₱993.18

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
4" CHB 1603 pcs 13.00 20,839.00
Cement 156.96576 bags 235.00 36,886.95
Sand 8.6562 cu.m 800.00 6,924.96
10mmØ RSB 296.485819975339 kg 34.29 10,166.50
Delivery Charge 0.29648581997534 mt 1,000.00 296.49
No. 16 G.I Wire 3.07776 kg 70.00 215.44
MATERIAL DIRECT COST PhP 75,329.34

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 4" CHB 1 12.8 550.00 7,053.20
CHB Laying
Labor 4" CHB 1 12.8 350.00 4,488.40
Foreman 4" CHB 1 10.7 550.00 5,877.67
Wall Plastering
Labor 4" CHB 1 10.7 350.00 3,740.33
LABOR DIRECT COST PhP 21,159.60

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 96,488.94

12% VAT 11,578.67
10% PROFIT 9,648.89
5% CONT 4,824.45
5% MARKUP 4,824.45
TOTAL 127,365.40

ITEM OF WORK: Madayaw Residences

4" CHB-Fin
UNIT: sq.m
UNIT COST: ₱1,002.09

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
4" CHB 148 pcs 13.00 1,924.00
Cement 14.49216 bags 235.00 3,405.66
Sand 0.7992 cu.m 900.00 719.28
10mmØ RSB 27.3736128236745 kg 34.29 938.64
Delivery Charge 0.02737361282367 mt 1,000.00 27.37
No. 16 G.I Wire 0.28416 kg 70.00 19.89
MATERIAL DIRECT COST PhP 7,034.84

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 4" CHB 1 1.2 550.00 651.20
CHB Laying
Labor 4" CHB 1 1.2 350.00 414.40
Foreman 4" CHB 1 1.0 550.00 542.67
Wall Plastering
Labor 4" CHB 1 1.0 350.00 345.33
LABOR DIRECT COST PhP 1,953.60

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 8,988.44

12% VAT 1,078.61
10% PROFIT 898.84
5% CONT 449.42
5% MARKUP 449.42
TOTAL 11,864.75
ITEM OF WORK: Madayaw Residences
4" CHB-Plant Box
UNIT: sq.m
UNIT COST: ₱1,002.91

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
4" CHB 203 pcs 13.00 2,639.00
Cement 19.8288 bags 235.00 4,659.77
Sand 1.0935 cu.m 900.00 984.15
10mmØ RSB 37.4537607891492 kg 34.29 1,284.29
Delivery Charge 0.03745376078915 mt 1,000.00 37.45
No. 16 G.I Wire 0.3888 kg 70.00 27.22
MATERIAL DIRECT COST PhP 9,631.88

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 4" CHB 1 1.6 550.00 893.20
CHB Laying
Labor 4" CHB 1 1.6 350.00 568.40
Foreman 4" CHB 1 1.3 550.00 742.50
Wall Plastering
Labor 4" CHB 1 1.3 350.00 472.50
LABOR DIRECT COST PhP 2,676.60

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 12,308.48

12% VAT 1,477.02
10% PROFIT 1,230.85
5% CONT 615.42
5% MARKUP 615.42
TOTAL 16,247.19
ITEM OF WORK: Madayaw Residences
Tinsmithry- Roof Framing
UNIT: sq.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Structural Steel #REF! kgs 45.00 #REF!
Welding Rod #REF! box 1,750.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Welder 2 #REF! 550.00 #REF!
Framing Installation
Labor 4" CHB 4 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY
EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Tinsmithry-Roofing
UNIT: sq.m
UNIT COST: ₱870.25

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
.50 mm thk Rib-Type G.I. Sheet x 1.2m x7.30m 60 pcs 3,600.00 216,000.00
.50 mm thk Ridge Roll 18 lm 250.00 4,500.00
.50 mm thk Flashing 44 lm 350.00 15,400.00
6mm dia J- Bolt with Cyclonic Washer 501 pcs 6.00 3,006.00
MATERIAL DIRECT COST PhP 220,500.00

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Welder 1 11.7 550.00 6,424.00
Roof Installation
Labor 1 11.7 350.00 4,088.00
LABOR DIRECT COST PhP 10,512.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 231,012.00

12% VAT 27,721.44
10% PROFIT 23,101.20
5% CONT 11,550.60
5% MARKUP 11,550.60
TOTAL 304,935.84

ITEM OF WORK: Madayaw Residences

Ceiling- Ground Floor per unit (CF2)
UNIT: sq.m
UNIT COST: 669.67

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
1.22m x 2.44m Moisture Resistant Ficem Board 4.5mm thk 1.3 pcs 460.00 598.00
25mm x 25mm Angle Bar 1.3 pcs 280.00 364.00
Carrying Channel 1.6 pcs 150.00 240.00
Double Furring 1.57 pcs 110.00 172.70
Concrete Nail 2" 0.07 kgs 70.00 4.90
Blind Rivet 25 pcs 0.50 12.50
W-Clip 34.03 pcs 0.50 17.02
Black Screw 68.06 pcs 0.50 34.03
MATERIAL DIRECT COST PhP 1,443.15

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 6" CHB 1 0.3 550.00 160.42
Ceiling Framing
Labor 6" CHB 1 0.3 350.00 102.08
Foreman 6" CHB 1 0.1 550.00 42.78
Board Installation
Labor 6" CHB 1 0.1 350.00 27.22
LABOR DIRECT COST PhP 332.50

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY
 EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 1,775.65

12% VAT 213.08
10% PROFIT 177.56
5% CONT 88.78
5% MARKUP 88.78
TOTAL 2,343.85
ITEM OF WORK: Madayaw Residences
Ceiling- 2nd- 5th CF2
UNIT: sq.m
UNIT COST: 697.17

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
1.22m x 2.44m Moisture Resistant Ficem Board 4.5mm thk 0.8 pcs 460.00 368.00
25mm x 25mm Angle Bar 1.1 pcs 280.00 308.00
Carrying Channel 1 pcs 150.00 150.00
Double Furring 1.14 pcs 110.00 125.40
Concrete Nail 2" 0.06 kgs 70.00 4.20
Blind Rivet 20.67 pcs 0.50 10.34
W-Clip 14.44 pcs 0.50 7.22
Black Screw 28.88 pcs 0.50 14.44
MATERIAL DIRECT COST PhP 987.60

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 6" CHB 1 0.2 550.00 104.50
Ceiling Framing
Labor 6" CHB 1 0.2 350.00 66.50
Foreman 6" CHB 1 0.1 550.00 27.87
Board Installation
Labor 6" CHB 1 0.1 350.00 17.73
LABOR DIRECT COST PhP 216.60

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 1,204.20

12% VAT 144.50
10% PROFIT 120.42
5% CONT 60.21
5% MARKUP 60.21
TOTAL 1,589.54

ITEM OF WORK: Madayaw Residences

Ceiling- 5th Floor per unit (CF2)
UNIT: sq.m
UNIT COST: 697.17

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
1.22m x 2.44m Moisture Resistant Ficem Board 4.5mm thk 0.8 pcs 460.00 368.00
25mm x 25mm Angle Bar 1.1 pcs 280.00 308.00
Carrying Channel 1 pcs 150.00 150.00
Double Furring 1.14 pcs 110.00 125.40
Concrete Nail 2" 0.06 kgs 70.00 4.20
Blind Rivet 20.67 pcs 0.50 10.34
W-Clip 14.44 pcs 0.50 7.22
Black Screw 28.88 pcs 0.50 14.44
MATERIAL DIRECT COST PhP 987.60

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 6" CHB 1 0.2 550.00 104.50
Ceiling Framing
Labor 6" CHB 1 0.2 350.00 66.50
Foreman 6" CHB 1 0.1 550.00 27.87
Board Installation
Labor 6" CHB 1 0.1 350.00 17.73
LABOR DIRECT COST PhP 216.60
 C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 1,204.20

12% VAT 144.50
10% PROFIT 120.42
5% CONT 60.21
 5% MARKUP 60.21
TOTAL 1,589.54

ITEM OF WORK: Madayaw Residences

Drywall per unit
UNIT: sq.m
UNIT COST: 1,040.29

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
1.22m x 2.44m Ficem/ Gypsum Board 4.5mm thk 9 pcs 460.00 4,140.00
C-Track 10.6 pcs 150.00 1,590.00
C- Studs 8.3 pcs 110.00 913.00
Concrete Nail 2" 0.05 kgs 70.00 3.50
6mm Screw 17.7 pcs 1.00 17.70
Blind Rivets 103 pcs 0.50 51.50
Black Screw 522.1 pcs 1.00 522.10
MATERIAL DIRECT COST PhP 7,237.80

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 6" CHB 1 2.6 550.00 1,418.54
Wall Framing
Labor 6" CHB 1 2.6 350.00 902.71
Foreman 6" CHB 1 0.4 550.00 231.17
Wall Board up
Labor 6" CHB 1 0.4 350.00 147.11
LABOR DIRECT COST PhP 2,699.53

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 9,937.33

12% VAT 1,192.48
10% PROFIT 993.73
5% CONT 496.87
5% MARKUP 496.87
TOTAL 13,117.27

ITEM OF WORK: Madayaw Residences

Wall Plastering
UNIT: sq.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Cement #REF! bags 205.00 #REF!
Sand #REF! bags 800.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Concrete Works/ Rough Foreman 2 #REF! 550.00 #REF!
Carpentry Labor 2 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
 NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
 ITEM OF WORK: Madayaw Residences
Floor Topping- Ground Floor
UNIT: cu.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Cement #REF! bags 225.00 #REF!
Sand #REF! bags 900.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Concrete Works/ Rough Foreman 2 #REF! 550.00 #REF!
Carpentry Labor 2 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Floor Topping- 2nd- 5th
UNIT: cu.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Cement #REF! bags 225.00 #REF!
Sand #REF! bags 900.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Concrete Works/ Rough Foreman 2 #REF! 550.00 #REF!
Carpentry Labor 2 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Glazed Ceramic Tiles 600mm
UNIT: sq.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Glazed Ceramic Tiles #REF! pcs 200.00 #REF!
Cement Mortar #REF! bags 250.00 #REF!
ABC Tile Adhesive 1.2 bags 280.00 336.00
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Wall Plastering
Helper 2 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Glazed Ceramic Tiles 300mm
UNIT: sq.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Glazed Ceramic Tiles #REF! pcs 45.00 #REF!
Cement Mortar #REF! bags 250.00 #REF!
ABC Tile Adhesive 0.6 bags 280.00 168.00
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Wall Plastering
Helper 2 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!
12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Glazed Ceramic Tiles 300mm
UNIT: sq.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Unglazed Ceramic Tiles #REF! pcs 40.00 #REF!
Cement Mortar #REF! bags 250.00 #REF!
ABC Tile Adhesive 0.6 bags 280.00 168.00
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Mason 2 #REF! 550.00 #REF!
Wall Plastering
Helper 2 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Vinyl Tiles Ground Floor
UNIT: sq.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Vinyl Tiles #REF! pcs 80.00 #REF!
Vinyl Tile Glue 0.42672 gal 650.00 277.37
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 6" CHB 1 #REF! 550.00 #REF!
Vinyl Installation
Labor 6" CHB 1 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY
EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Vinyl Tiles 2nd- 5th Floor
UNIT: sq.m
UNIT COST: #REF!

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Vinyl Tiles #REF! pcs 80.00 #REF!
Vinyl Tile Glue 0.42672 gal 650.00 277.37
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Foreman 6" CHB 1 #REF! 550.00 #REF!
Vinyl Installation
Labor 6" CHB 1 #REF! 350.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Waterproofing -Ground Floor
UNIT: sq.m
UNIT COST: 328.90

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Cementitious Waterproofing Compound 2.66319444444444 gal 700.00 1,864.24
MATERIAL DIRECT COST PhP 1,864.24

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Paint Application Mason/Skilled Labor 1 0.1 550.00 46.87
LABOR DIRECT COST PhP 46.87

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 1,911.11

12% VAT 229.33
10% PROFIT 191.11
5% CONT 95.56
5% MARKUP 95.56
TOTAL 2,522.66
ITEM OF WORK: Madayaw Residences
Waterproofing-2nd- 5th
UNIT: sq.m
UNIT COST: 310.57

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Cementitious Waterproofing Compound 2.59027777777778 gal 660.00 1,709.58
MATERIAL DIRECT COST PhP 1,709.58

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Paint Application Mason/Skilled Labor 1 0.1 550.00 45.59
LABOR DIRECT COST PhP 45.59

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 1,755.17

12% VAT 210.62
10% PROFIT 175.52
5% CONT 87.76
5% MARKUP 87.76
TOTAL 2,316.83

ITEM OF WORK: Madayaw Residences

Latex Paint-Ground Floor
UNIT: sq.m
UNIT COST: #REF! per sq.m of application

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete Neutralizer #REF! gal 490.00 #REF!
Acrylic Concrete Sealer #REF! gal 570.00 #REF!
Acrylic Latex Paint #REF! gal 570.00 #REF!
Paint Roller 8" #REF! pcs 80.00 #REF!
Paint Brush 2" #REF! pcs 80.00 #REF!
Sand Paper #REF! pc 12.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Concrete Neutralizer Skilled Labor 1 #REF! 550.00 #REF!
Paint Painter 1 #REF! 550.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY
EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Latex Paint-Ground Floor
UNIT: sq.m
UNIT COST: #REF! per sq.m of application

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Concrete Neutralizer #REF! gal 490.00 #REF!
Acrylic Concrete Sealer #REF! gal 570.00 #REF!
Acrylic Latex Paint #REF! gal 570.00 #REF!
Paint Roller 8" #REF! pcs 80.00 #REF!
Paint Brush 2" #REF! pcs 80.00 #REF!
Sand Paper #REF! pc 12.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Concrete Neutralizer Skilled Labor 1 #REF! 550.00 #REF!
Paint Painter 1 #REF! 550.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Quick Dry Enamel-GF
UNIT: sq.m
UNIT COST: #REF! per sq.m of application

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Skim Coat #REF! bags 490.00 #REF!
Quick Dry Enamel- White #REF! gal 570.00 #REF!
Quick Dry Enamel- Colored #REF! gal 570.00 #REF!
Paint Roller 8" #REF! pcs 80.00 #REF!
Paint Brush 2" #REF! pcs 80.00 #REF!
Sand Paper #REF! pc 12.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Skim Coating Mason/ Skilled 1 #REF! 550.00 #REF!
Paint Painter 1 #REF! 550.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!
ITEM OF WORK: Madayaw Residences
Quick Dry Enamel-2nd-5th
UNIT: sq.m
UNIT COST: #REF! per sq.m of application

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Skim Coat #REF! bags 490.00 #REF!
Quick Dry Enamel- White #REF! gal 570.00 #REF!
Quick Dry Enamel- Colored #REF! gal 570.00 #REF!
Paint Roller 8" #REF! pcs 80.00 #REF!
Paint Brush 2" #REF! pcs 80.00 #REF!
Sand Paper #REF! pc 12.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Skim Coating Mason/ Skilled 1 #REF! 550.00 #REF!
Paint Painter 1 #REF! 550.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Latex/ QDE- GF-4th
UNIT: sq.m
UNIT COST: 223.42 per sq.m of application

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Skim Coat 1.71248 bags 490.00 839.12
Quick Dry Enamel- White 0.6116 gal 570.00 348.61
Quick Dry Enamel- Colored 1.8348 gal 570.00 1,045.84
Paint Roller 8" 0.95137777777778 pcs 80.00 76.11
Paint Brush 2" 0.95137777777778 pcs 80.00 76.11
Sand Paper 17.1248 pc 12.00 205.50
Concrete Neutralizer 5.31638171428572 gal 490.00 2,605.03
Acrylic Concrete Sealer 13.2909542857143 gal 570.00 7,575.84
Acrylic Latex Paint 39.8728628571429 gal 570.00 22,727.53
Paint Roller 8" 20.6748177777778 pcs 80.00 1,653.99
Paint Brush 2" 20.6748177777778 pcs 80.00 1,653.99
Sand Paper 372.14672 pc 12.00 4,465.76
MATERIAL DIRECT COST PhP 43,273.42

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Skim Coating Mason/ Skilled 1 7.1 550.00 3,924.43
Paint Painter 1 1.9 550.00 1,046.52
Concrete Neutralizer Skilled Labor 1 31.0 550.00 17,056.72
Paint Painter 1 31.0 550.00 17,056.72
 LABOR DIRECT COST PhP 39,084.40

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 82,357.81

12% VAT 9,882.94
10% PROFIT 8,235.78
 5% CONT 4,117.89
5% MARKUP 4,117.89
TOTAL 108,712.31

ITEM OF WORK: Madayaw Residences

Quick Dry Enamel-5th
UNIT: sq.m
UNIT COST: #REF! per sq.m of application

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Skim Coat #REF! bags 490.00 #REF!
Quick Dry Enamel- White #REF! gal 570.00 #REF!
Quick Dry Enamel- Colored #REF! gal 570.00 #REF!
Paint Roller 8" #REF! pcs 80.00 #REF!
Paint Brush 2" #REF! pcs 80.00 #REF!
Sand Paper #REF! pc 12.00 #REF!
MATERIAL DIRECT COST PhP #REF!

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Skim Coating Mason/ Skilled 1 #REF! 550.00 #REF!
Paint Painter 1 #REF! 550.00 #REF!
LABOR DIRECT COST PhP #REF!

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST #REF!

12% VAT #REF!
10% PROFIT #REF!
5% CONT #REF!
5% MARKUP #REF!
TOTAL #REF!

ITEM OF WORK: Madayaw Residences

Painting - Iron Works
UNIT: sq.m
UNIT COST: 88.58 per sq.m of application

Note:
Unit Cost Conversion from sq.m to l.m
Surface Area Perimeter Length
50mm G.I Pi 23.4362812 0.15707963 149.2
12.5 mm x 76.53 0.05 1530.6
50mm x 50m 5.84 0.2 29.2

Converted unit cost= ₱16.45

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Red Oxide Primer 2.6451570298945 gal 490.00 1,296.13
Epoxy Paint 5.29031405978899 gal 875.00 4,629.02
Paint Roller 8" 4 pcs 80.00 320.00
Paint Brush 2" 4 pcs 80.00 320.00
Sand Paper 64 pc 12.00 768.00
MATERIAL DIRECT COST PhP 7,333.15

B. LABOR :
 NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Paint Painter 2 12.7 550.00 13,966.43
LABOR DIRECT COST PhP 13,966.43

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

 DIRECT COST 21,299.58
12% VAT 2,555.95
10% PROFIT 2,129.96
5% CONT 1,064.98
5% MARKUP 1,064.98
TOTAL 28,115.45

ITEM OF WORK: Madayaw Residences

IronWorks-Typical Hallway Railing
UNIT: lm
UNIT COST: 342.80

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
50mm G.I pipe Sch 20 x 6m 10.8 lm 187.33 2,023.16
12.5mm x12.5 mm square bar 112.8 lm 51.66 5,827.25
Welding Rod 20 kgs 100.00 2,000.00
MATERIAL DIRECT COST PhP 9,850.41

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Welder 1 24.7 550.00 13,596.00
Iron Works
Helper 1 24.7 350.00 8,652.00
LABOR DIRECT COST PhP 22,248.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 32,098.41

12% VAT 3,851.81
10% PROFIT 3,209.84
5% CONT 1,604.92
5% MARKUP 1,604.92
TOTAL 42,369.90

ITEM OF WORK: Madayaw Residences

IronWorks-Long Hallway Railing
UNIT: lm
UNIT COST: 343.57

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
50mm G.I pipe Sch 20 x 6m 9.6 lm 187.33 1,798.37
12.5mm x12.5 mm square bar 105.8 lm 51.66 5,465.63
Welding Rod 20 kgs 100.00 2,000.00
MATERIAL DIRECT COST PhP 9,264.00

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Welder 1 23.1 550.00 12,694.00
Iron Works
Helper 1 23.1 350.00 8,078.00
LABOR DIRECT COST PhP 20,772.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY
 EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 30,036.00

12% VAT 3,604.32
10% PROFIT 3,003.60
5% CONT 1,501.80
5% MARKUP 1,501.80
TOTAL 39,647.51
ITEM OF WORK: Madayaw Residences
IronWorks-Typical Balcony Railing
UNIT: lm
UNIT COST: 322.19

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
50mm G.I pipe Sch 20 x 6m 116 lm 187.33 21,730.28
12.5mm x12.5 mm square bar 1312 lm 51.66 67,777.92
Welding Rod 20 kgs 100.00 2,000.00
MATERIAL DIRECT COST PhP 91,508.20

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Welder 1 285.6 550.00 157,080.00
Iron Works
Helper 1 285.6 350.00 99,960.00
LABOR DIRECT COST PhP 257,040.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 348,548.20

12% VAT 41,825.78
10% PROFIT 34,854.82
5% CONT 17,427.41
5% MARKUP 17,427.41
TOTAL 460,083.62

ITEM OF WORK: Madayaw Residences

IronWorks-PWD Ramp
UNIT: lm
UNIT COST: 492.47

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
50mm G.I pipe Sch 20 x 6m 33 lm 187.33 6,181.89
12.5mm x12.5 mm square bar 12.8 lm 51.66 661.25
Welding Rod 20 kgs 100.00 2,000.00
MATERIAL DIRECT COST PhP 8,843.14

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Welder 1 9.2 550.00 5,038.00
Iron Works
Helper 1 9.2 350.00 3,206.00
LABOR DIRECT COST PhP 8,244.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 17,087.14
12% VAT 2,050.46
10% PROFIT 1,708.71
5% CONT 854.36
5% MARKUP 854.36
TOTAL 22,555.02
ITEM OF WORK: Madayaw Residences
IronWorks-Stairs
UNIT: lm
UNIT COST: 330.15

A. MATERIALS :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
50mm G.I pipe Sch 20 x 6m 56 lm 187.33 10,490.48
12.5mm x12.5 mm square bar 464 lm 51.66 23,970.24
Welding Rod 20 kgs 100.00 2,000.00
MATERIAL DIRECT COST PhP 36,460.72

B. LABOR :
NO. OF DAILY
DESCRIPTION DAYS AMOUNT
MANPOWER RATE
Welder 1 104.0 550.00 57,200.00
Iron Works
Helper 1 104.0 350.00 36,400.00
LABOR DIRECT COST PhP 93,600.00

C. EQUIPMENT :
NO. OF RATE/
DESCRIPTION DAY AMOUNT
EQUIPMENT DAY

EQUIPMENT DIRECT COST PhP

C.DIESEL CONSUMPTION :
Liters/ RATE/
DESCRIPTION DAY AMOUNT
Day DAY

EQUIPMENT DIRECT COST PhP

DIRECT COST 130,060.72

12% VAT 15,607.29
10% PROFIT 13,006.07
5% CONT 6,503.04
5% MARKUP 6,503.04
TOTAL 171,680.15