Project Subject
Floor Area No I
II
III
IV
: BellaVita Tapia : Cost Estimate for Duplex Units Using Wall Form Tiles (JJM)
24.00 sqm Description
Preliminaries 1.00 Preliminaries Sub-total I Site Works 1.00 Clearing 2.00 Lay-out/Staking 3.00 Excavation 4.00 Backfilling Sub-total II Structural Works 1.00 Footings Gravel Bedding Reinforcement Concrete Cement Sand Gravel 2.00 Slab Gravel Bedding Reinforcement Concrete Cement Sand Gravel Floor Finishing/Topping 3.00 Formworks Sub-total III Masonry Works 1.00 Wall System Wall System (Including mortar & Rebars) Wall Form Tiles Cement (For Form Tiles Production) GI Studs Reinforcement Cement (For Form Tiles Laying) Sand Gravel Plastering at Corners Reinforcement Concrete 2.00 Formworks Sub-total IV
Qty
Unit
Material Cost Unit Cost Amount
Labor Cost Unit Cost Amount
1.00
lot
-
-
24.00 24.00 5.18 3.88
sqm sqm cum cum
20.00 -
0.26 74.00 2.59 23.31 1.30 2.59
cum kgs cum bags cum cum
803.57
0.53 57.50 1.58 14.22 0.79 1.58 21.00 3.20
cum kgs cum bags cum cum sqm sqm
803.57
80.00 735.00 50.00 84.21 218.15 25.00 2.23 4.46 15.20 56.00
sqm pcs bags pcs kgs bags cum cum l.m. kgs cum sqm
-
3,000.00 3,000.00
3,000.00
3,000.00 3,000.00
480.00 480.00
12.00 5.00 350.00 180.00
288.00 120.00 1,813.00 698.40 2,919.40
12.00 25.00 350.00 180.00
288.00 600.00 1,813.00 698.40 3,399.40
208.93
44.64 3.57
11.61 264.29
848.21 3.57
220.54 264.29
44.64 178.57 178.57
1,040.63 231.25 462.50
44.64 919.64 982.14
1,040.63 1,190.94 2,543.75
44.64 3.57 44.64 178.57 178.57 22.32 35.71
23.66 205.36 634.82 141.07 282.14 468.75 114.29 3,880.36
848.21 3.57 44.64 919.64 982.14 22.32 125.00
449.55 205.36 634.82 726.52 1,551.79 468.75 400.00 9,696.92
20,892.05 1,879.69 779.11 1,116.07 398.21 796.43 814.29 200.00 26,875.84
79.50 98.21 3.57 44.64 919.64 982.14 53.57 3.57 -
58,429.55 8,270.63 779.11 1,116.07 2,050.80 4,380.36 814.29 200.00 76,040.80
OSM 959.69 2,081.25 425.89 OSM OSM 741.07 803.57
585.45 1,269.64 OSM
89.29
285.71 5,816.56
37,537.50 6,390.94
51.07 75.89 OSM OSM 741.07 803.57
Total Amount
3,000.00
OSM
741.07 803.57
Total Unit Cost
1,652.59 3,583.93 OSM OSM 49,164.96
28.42 22.32 3.57 44.64 178.57 178.57 53.57 3.57
V
Metal Works 1.00 Roof Framing Sub-total V VI Architectural Works 1.00 Roofing Works 2.00 Doors D-1 (2.10 x 0.80m) Steel Door D-2 (2.10 x 0.70m) Steel Door D-3 (2.10 x 0.60m) PVC Door 3.00 Windows W-1(1.40 x 1.70m) SCW w/ 3mm thick glass W-2(1.00 x 1.70m) SCW w/ 3mm thick glass W-3(0.60 x 0.40m) SCW w/ 3mm thick glass 4.00 Hardwares Cylindrical Keyed Lockset (Main & Service) Cylindrical Keyless Lockset (T & B) 5.00 Floor Finishes T & B Floor (20 x 20cm Ceramic Tiles) 6.00 Wall Finishes T & B Wall (20 x 20cm Ceramic Tiles) 7.00 Ceiling Finishes T & B Ceiling Eaves 8.00 Kitchen Counter 9.00 Painting Works Exterior Wall T & B Ceiling Eaves Sub-total VI VII Plumbing Works 1.00 Water Lines 2.00 Sewer Lines 3.00 Plumbing Fixtures Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII VIII Electrical Works 1.00 Pipes and Conduits 2.00 Wires and Cables 3.00 Electrical Fixtures 4.00 Panel Board 5.00 Service Entrance Sub-total VIII Total Direct Cost Cost/sqm Total Cost + VAT
1.00
lot
1.00
lot
1.00 1.00 1.00
set set set
1.00 1.00 1.00
set set set
2.00 1.00
set set
2.34
10,339.29
10,339.29 10,339.29
2,500.00
2,500.00 2,500.00
MDCBP Supply and Install MDCBP Supplied MDCBP Supplied MDCBP Supplied
12,839.29
12,839.29 12,839.29
-
-
267.86 267.86 267.86
267.86 267.86 267.86
267.86 267.86 267.86
267.86 267.86 267.86
1,766.00 441.00 92.00
1,766.00 441.00 92.00
9,980.29 2,494.57 520.57
9,980.29 2,494.57 520.57
MDCBP Supplied MDCBP Supplied
80.36 80.36
160.71 80.36
80.36 80.36
160.71 80.36
sqm
MDCBP Supplied
214.29
501.43
214.29
501.43
3.77
sqm
MDCBP Supplied
214.29
807.86
214.29
807.86
2.34 4.80 1.00
sqm sqm lot
580.36 580.36 1,339.29
1,358.04 2,785.71 1,339.29
223.21 223.21 267.86
522.32 1,071.43 267.86
803.57 803.57 1,607.14
1,880.36 3,857.14 1,607.14
80.00 2.34 4.80
sqm sqm sqm
110.00 110.00 110.00
8,800.00 257.40 528.00 25,764.86
71.43 71.43 71.43
5,714.29 167.14 342.86 12,738.82
181.43 181.43 181.43
14,514.29 424.54 870.86 38,503.69
1.00 1.00
lot lot
2,200.00 5,469.33
2,200.00 5,469.33
1,205.36 1,428.57
1,205.36 1,428.57
3,405.36 6,897.90
3,405.36 6,897.90
1.00 1.00 1.00 1.00 1.00 1.00
set set set pcs pcs lot
267.86 133.93 66.96 17.86 80.36 2,232.14
267.86 133.93 66.96 17.86 80.36 2,232.14 5,433.04
267.86 133.93 66.96 17.86 80.36 2,232.14
267.86 133.93 66.96 17.86 80.36 2,232.14 13,102.37
8,214.29 2,053.57 428.57
8,214.29 2,053.57 428.57
MDCBP Supplied MDCBP Supplied MDCBP Supplied MDCBP Supplied Not Included MDCBP Supplied 7,669.33
1.00 1.00 1.00 1.00 1.00
lot lot lot lot lot
2,079.64 5,294.10 1,973.20 3,015.00 2,000.00
2,079.64 5,294.10 1,973.20 3,015.00 2,000.00 14,361.93 113,596.93 4,733.21
677.27 1,185.88 191.35 337.68 500.00
677.27 , 1,185.88 191.35 337.68 500.00 2,892.19 60,239.64 2,509.98
6,479.98 2,164.55 3,352.68 2,500.00
#VALUE! 6,479.98 2,164.55 3,352.68 2,500.00 #VALUE! #VALUE! #VALUE! #VALUE!
Project Subject
Floor Area
: BellaVita Tapia : Cost Estimate for Multipod Units Using Wall Form Tiles (JJM)
90.00 sqm Productivity Rate
No
I
II
III
IV
V
VI
VII
Description
Preliminaries 1.00 Preliminaries Sub-total I Site Works 1.00 Clearing 2.00 Lay-out/Staking 3.00 Excavation 4.00 Backfilling Sub-total II Structural Works 1.00 Footings Gravel Bedding Reinforcement Concrete Cement Sand Gravel 2.00 Slab Gravel Bedding Reinforcement Concrete Cement Sand Gravel Floor Finishing/Topping 3.00 Formworks Sub-total III Masonry Works 1.00 Wall System Wall System Wall Form Tiles Cement (For Form Tiles Production) GI Studs Reinforcement Cement (For Form Tiles Laying) Sand Gravel Plastering at Corners Reinforcement Concrete 2.00 Formworks Sub-total IV Metal Works 1.00 Roof Framing Sub-total V Architectural Works 1.00 Roofing Works 2.00 Doors D-1 (2.10 x 0.80m) Steel Door(4 set) D-2 (2.10 x 0.70m) Steel Door(4 set) D-3 (2.10 x 0.60m) PVC Door(4 set) 3.00 Windows W-1(1.40 x 1.70m) SCW w/ 3mm thick glass(4 set) W-2(1.00 x 1.70m) SCW w/ 3mm thick glass(2 set) W-3(1.00 x 1.15m) SCW w/ 3mm thick glass(2 set) W-4(0.60 x 0.40m) SCW w/ 3mm thick glass(4 set) 4.00 Hardwares Cylindrical Keyed Lockset (Main & Service) Cylindrical Keyless Lockset (T & B) 5.00 Floor Finishes T & B Floor (20 x 20cm Ceramic Tiles) 6.00 Wall Finishes T & B Wall (20 x 20cm Ceramic Tiles) 7.00 Ceiling Finishes T & B Ceiling(9.36 sq.m) Eaves(8.32 sq.m) 8.00 Kitchen Counter 9.00 Painting Works Exterior Wall(234.24 sq.m) T & B Ceiling(100.62 sq.m) Eaves(89.44sq.m) Sub-total VI Plumbing Works
Qty
Unit
Capability Rate (per Day)
No. of Manpower
Productivity Rate (per Day)
Manpower Rate Duration Skilled
Rate
Amount
Unskilled
Total Labor Cost Rate
4.00
lot
90.00 90.00 19.20 11.52
sqm sqm cum cum
10.00 30.00 1.33 3.87
4.00 3.00 8.00 8.00
40.00 90.00 10.64 30.96
2.25 1.00 1.80 0.37
1.00 1.00 2.00 2.00
350.00 350.00 350.00 350.00
787.50 350.00 1,263.16 260.47
3.00 2.00 6.00 6.00
255.00 255.00 255.00 255.00
0.80 280.00 10.00 90.00 5.00 10.00
cum kgs cum bags cum cum
3.87 112.00 0.91
1.00 8.00 10.00
3.87 896.00 9.10
0.21 0.31 1.10
2.00 2.00
350.00 350.00 350.00
218.75 769.23
1.00 6.00 8.00
255.00 255.00 255.00
2.00 230.00 6.32 56.88 3.16 6.32 78.80 12.80
cum kgs cum bags cum cum sqm sqm
3.87 112.00 0.91
1.00 8.00 10.00
3.87 896.00 9.10
0.52 0.26 0.69
4.00 2.00
350.00 350.00 350.00
359.38 486.15
1.00 4.00 8.00
255.00 255.00 255.00
20.00 2.70
8.00 6.00
160.00 16.20
0.49 0.79
4.00 4.00
350.00 350.00
689.50 1,106.17
4.00 2.00
255.00 255.00
234.24 2,372.00 160.00 272.00 704.00 80.00 7.20 14.40 42.40 180.00
20.00
10.00
200.00
11.86
2.00
350.00
8,302.00
8.00
255.00
-
sqm pcs bags pcs kgs bags cum cum l.m. kgs cum sqm
10.00 112.00 0.91 0.08 0.16 1.33 1.33 0.91 2.70
10.00 3.00 10.00 10.00 10.00 10.00 10.00 10.00 12.00
100.00 336.00 9.10 0.75 1.60 13.30 13.30 9.10 32.40
2.72 2.10 8.79 9.60 9.00 3.19 13.53 -
2.00 1.00 2.00 2.00 2.00 2.00 2.00 2.00 4.00
350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00
1,904.00 733.33 6,153.85 6,720.00 6,300.00 2,231.58 9,473.68 -
8.00 2.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00
255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00
4.00
lot
0.25
4.00
1.00
4.00
2.00
350.00
2,800.00
2.00
255.00
1.00
lot
0.04
10.00
0.35
2.86
4.00
350.00
4,000.00
6.00
255.00
72.24 63.21 55.72
sq.ft sq.ft sq.ft
20.00 20.00 20.00
4.00 4.00 4.00
80.00 80.00 80.00
0.90 0.79 0.70
2.00 2.00 2.00
350.00 350.00 350.00
632.10 553.09 487.55
2.00 2.00 2.00
255.00 255.00 255.00
102.34 36.55 24.72 10.32
sq.ft sq.ft sq.ft sq.ft
75.00 75.00 75.00 75.00
4.00 4.00 4.00 4.00
300.00 300.00 300.00 300.00
0.34 0.12 0.08 0.03
1.00 1.00 1.00 1.00
350.00 350.00 350.00 350.00
119.40 42.64 28.84 12.04
3.00 3.00 3.00 3.00
255.00 255.00 255.00 255.00
8.00 4.00
set set
5.00 5.00
2.00 2.00
10.00 10.00
0.80 0.40
2.00 2.00
350.00 350.00
560.00 280.00
-
255.00 255.00
100.62
sqm
2.79
6.00
16.74
6.01
4.00
350.00
8,415.05
2.00
255.00
15.08
sqm
2.79
6.00
16.74
0.90
4.00
350.00
1,261.17
2.00
255.00
100.62 89.44 4.00
sq.ft sq.ft lot
46.78 46.78 1.00
5.00 5.00 5.00
233.90 233.90 5.00
0.43 0.38 0.80
4.00 4.00 4.00
350.00 350.00 350.00
602.26 535.34 1,120.00
1.00 1.00 1.00
255.00 255.00 255.00
2,518.08 1,081.66 961.48
sq.ft sq.ft sq.ft
300.00 300.00 300.00
4.00 4.00 4.00
1,200.00 1,200.00 1,200.00
2.10 0.90 0.80
2.00 2.00 2.00
350.00 350.00 350.00
1,468.88 630.97 560.86
2.00 2.00 2.00
255.00 255.00 255.00
Unit Cost
Amount
Total Unit Cost
Total Amount
Amount 2,000.00
8,000.00 8,000.00
2,000.00
8,000.00 8,000.00
2,000.00
8,000.00 8,000.00
1,721.25 510.00 2,760.90 569.30 52.71 478.13 2,241.76 131.78 261.83 1,416.79 502.35 402.96 24,194.40 5,548.80 1,068.57 17,934.07 19,584.00 18,360.00 6,503.46 27,609.02 2,040.00 4,371.43 460.53 402.96 355.22 260.97 93.20 63.04 26.32 3,065.48 459.43 109.70 97.51 204.00 1,070.18 459.71 408.63 -
2,508.75 860.00 4,024.06 829.77 8,222.58
12.00 5.00 350.00 180.00
1,080.00 450.00 6,720.00 2,073.60 10,323.60
12.00 25.00 350.00 180.00
1,080.00 2,250.00 6,720.00 2,073.60 12,123.60
52.71 696.88 3,010.99
44.64 3.57 44.64 178.57 178.57
35.71 1,000.00 4,017.86 892.86 1,785.71
848.21 3.57 44.64 919.64 982.14
678.57 1,000.00 4,017.86 4,598.21 9,821.43
131.78 621.21 1,902.95
44.64 3.57 44.64 178.57 178.57 22.32 35.71
89.29 821.43 2,539.29 564.29 1,128.57 1,758.93 457.14 15,091.07
848.21 3.57 44.64 919.64 982.14 22.32 125.00
1,696.43 821.43 2,539.29 2,906.07 6,207.14 1,758.93 1,600.00 37,645.36
28.42
67,423.04 6,071.43 2,514.29 3,571.43 1,285.71 2,571.43 2,271.43 642.86 86,351.61
79.50 98.21 3.57 44.64 919.64 982.14 53.57 3.57 -
188,564.46 26,714.29 2,514.29 3,571.43 6,621.43 14,142.86 2,271.43 642.86 245,043.04 51,357.14 51,357.14
1,191.85 1,509.14 9,117.50
32,496.40 7,452.80 1,801.90 24,087.91 26,304.00 24,660.00 8,735.04 37,082.71 162,620.76
22.32 3.57 44.64 178.57 178.57 53.57 3.57
4,840.00 4,840.00
2,500.00
10,000.00 10,000.00
12,839.29
1,092.63 956.05 842.77
267.86 267.86 267.86
19,350.00 16,931.25 14,925.00
267.86 267.86 267.86
19,350.00 16,931.25 14,925.00
380.36 135.84 91.88 38.36
1,766.00 441.00 441.00 92.00
180,732.44 16,118.55 10,901.52 949.44
9,980.29 2,494.57 2,494.57 520.57
1,021,382.44 91,176.59 61,665.81 5,372.30
560.00 280.00
80.36 80.36
642.86 321.43
80.36 80.36
642.86 321.43
11,480.54
214.29
21,561.43
214.29
21,561.43
1,720.60
214.29
3,231.43
214.29
3,231.43
711.95 632.85 1,324.00
223.21 223.21 267.86
22,459.82 19,964.29 1,071.43
803.57 803.57 1,607.14
80,855.36 71,871.43 6,428.57
2,539.06 1,090.67 969.49 33,218.48
71.43 71.43 71.43
179,862.86 77,261.43 68,677.14 654,962.31
181.43 181.43 181.43
456,851.66 196,244.03 174,439.94 2,243,251.51
8,371.43
-
-
1.00 Water Lines 2.00 Sewer Lines 3.00 Plumbing Fixtures Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII VIII Electrical Works 1.00 Pipes and Conduits 2.00 Wires and Cables 3.00 Electrical Fixtures 4.00 Panel Board 5.00 Service Entrance Sub-total VIII Total Direct Cost Cost/sqm Total Cost + VAT
4.00 4.00
lot lot
0.25 0.25
4.00 4.00
1.00 1.00
4.00 4.00
2.00 2.00
350.00 350.00
2,800.00 2,800.00
2.00 2.00
255.00 255.00
2,040.00 2,040.00
4,840.00 4,840.00
1,205.36 1,428.57
4,821.43 5,714.29
3,405.36 6,897.90
13,621.43 27,591.61
4.00 4.00 4.00 4.00 4.00 4.00
set set set pcs pcs lot
0.25 0.50 1.00 1.00 1.00 0.25
4.00 4.00 4.00 4.00 4.00 4.00
1.00 2.00 4.00 4.00 4.00 1.00
4.00 2.00 1.00 1.00 1.00 4.00
2.00 2.00 2.00 2.00 2.00 2.00
350.00 350.00 350.00 350.00 350.00 350.00
2,800.00 1,400.00 700.00 700.00 700.00 2,800.00
2.00 2.00 2.00 2.00 2.00 2.00
255.00 255.00 255.00 255.00 255.00 255.00
4,840.00 2,420.00 1,210.00 1,210.00 1,210.00 4,840.00 25,410.00
267.86 133.93 66.96 17.86 80.36 2,232.14
1,071.43 535.71 267.86 71.43 321.43 8,928.57 21,732.14
267.86 133.93 66.96 17.86 80.36 2,232.14
1,071.43 535.71 267.86 71.43 321.43 8,928.57 52,409.46
4.00 4.00 4.00 4.00 4.00
lot lot lot lot lot
0.25 0.25 0.50 1.00 0.25
4.00 4.00 4.00 2.00 8.00
1.00 1.00 2.00 2.00 2.00
4.00 4.00 2.00 2.00 2.00
2.00 2.00 2.00 2.00 2.00
350.00 350.00 350.00 350.00 350.00
2,800.00 2,800.00 1,400.00 1,400.00 1,400.00
2.00 2.00 2.00 6.00
255.00 255.00 255.00 255.00 255.00
2,040.00 1,020.00 510.00 510.00 510.00 2,040.00 2,040.00 2,040.00 1,020.00 3,060.00
4,840.00 4,840.00 2,420.00 1,400.00 4,460.00 17,960.00 269,389.32
677.27 1,185.88 191.35 337.68 500.00
2,709.10 4,743.51 765.41 1,350.72 2,000.00 11,568.74 818,029.47 9,089.22
2,641.87 5,526.84 2,164.55 3,352.68 2,500.00
10,567.50 22,107.35 8,658.19 13,410.72 10,000.00 64,743.76 2,714,573.86 30,161.93 3,040,322.73
128.94
Project Subject
Floor Area
: BellaVita Tapia : Cost Estimate for Multipod Units Using Wall Form Tiles (JJM)
90.00 sqm Productivity Rate
No
I
II
III
IV
V
VI
VII
Description
Preliminaries 1.00 Preliminaries Sub-total I Site Works 1.00 Clearing 2.00 Lay-out/Staking 3.00 Excavation 4.00 Backfilling Sub-total II Structural Works 1.00 Footings Gravel Bedding Reinforcement Concrete Cement Sand Gravel 2.00 Slab Gravel Bedding Reinforcement Concrete Cement Sand Gravel Floor Finishing/Topping 3.00 Formworks Sub-total III Masonry Works 1.00 Wall System Wall System Wall Form Tiles Cement (For Form Tiles Production) GI Studs Reinforcement Cement (For Form Tiles Laying) Sand Gravel Plastering at Corners Reinforcement Concrete 2.00 Formworks Sub-total IV Metal Works 1.00 Roof Framing Sub-total V Architectural Works 1.00 Roofing Works 2.00 Doors D-1 (2.10 x 0.80m) Steel Door(4 set) D-2 (2.10 x 0.70m) Steel Door(4 set) D-3 (2.10 x 0.60m) PVC Door(4 set) 3.00 Windows W-1(1.40 x 1.70m) SCW w/ 3mm thick glass(4 set) W-2(1.00 x 1.70m) SCW w/ 3mm thick glass(2 set) W-3(1.00 x 1.15m) SCW w/ 3mm thick glass(2 set) W-4(0.60 x 0.40m) SCW w/ 3mm thick glass(4 set) 4.00 Hardwares Cylindrical Keyed Lockset (Main & Service) Cylindrical Keyless Lockset (T & B) 5.00 Floor Finishes T & B Floor (20 x 20cm Ceramic Tiles) 6.00 Wall Finishes T & B Wall (20 x 20cm Ceramic Tiles) 7.00 Ceiling Finishes T & B Ceiling(9.36 sq.m) Eaves(8.32 sq.m) 8.00 Kitchen Counter 9.00 Painting Works Exterior Wall(234.24 sq.m) T & B Ceiling(100.62 sq.m) Eaves(89.44sq.m) Sub-total VI Plumbing Works
Qty
Unit
Capability Rate (per Day)
No. of Manpower
Productivity Rate (per Day)
Manpower Rate Duration Skilled
Rate
Amount
Unskilled
Total Labor Cost Rate
4.00
lot
90.00 90.00 19.20 11.52
sqm sqm cum cum
10.00 30.00 1.33 3.87
3.00 2.00 6.00 1.00
30.00 60.00 7.98 3.87
3.00 1.50 2.41 2.98
1.00 1.00 2.00 2.00
350.00 350.00 350.00 350.00
1,050.00 525.00 1,684.21 2,083.72
3.00 2.00 6.00 6.00
255.00 255.00 255.00 255.00
0.80 280.00 10.00 90.00 5.00 10.00
cum kgs cum bags cum cum
3.87 112.00 0.91
1.00 8.00 10.00
3.87 896.00 9.10
0.21 0.31 1.10
2.00 2.00
350.00 350.00 350.00
218.75 769.23
1.00 6.00 8.00
255.00 255.00 255.00
2.00 230.00 6.32 56.88 3.16 6.32 78.80 12.80
cum kgs cum bags cum cum sqm sqm
3.87 112.00 0.91
1.00 8.00 10.00
3.87 896.00 9.10
0.52 0.26 0.69
4.00 2.00
350.00 350.00 350.00
359.38 486.15
1.00 4.00 8.00
255.00 255.00 255.00
20.00 2.70
8.00 6.00
160.00 16.20
0.49 0.79
4.00 4.00
350.00 350.00
689.50 1,106.17
4.00 2.00
255.00 255.00
234.24 2,372.00 160.00 272.00 704.00 80.00 7.20 14.40 42.40 180.00
20.00
10.00
200.00
11.86
2.00
350.00
8,302.00
8.00
255.00
-
sqm pcs bags pcs kgs bags cum cum l.m. kgs cum sqm
10.00 112.00 0.91 0.08 0.16 1.33 1.33 0.91 2.70
10.00 3.00 10.00 10.00 10.00 10.00 10.00 10.00 12.00
100.00 336.00 9.10 0.75 1.60 13.30 13.30 9.10 32.40
2.72 2.10 8.79 9.60 9.00 3.19 13.53 -
2.00 1.00 2.00 2.00 2.00 2.00 2.00 2.00 4.00
350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00
1,904.00 733.33 6,153.85 6,720.00 6,300.00 2,231.58 9,473.68 -
8.00 2.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00
255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00
4.00
lot
0.25
4.00
1.00
4.00
2.00
350.00
2,800.00
2.00
255.00
1.00
lot
0.04
10.00
0.35
2.86
4.00
350.00
4,000.00
6.00
255.00
72.24 63.21 55.72
sq.ft sq.ft sq.ft
20.00 20.00 20.00
4.00 4.00 4.00
80.00 80.00 80.00
0.90 0.79 0.70
2.00 2.00 2.00
350.00 350.00 350.00
632.10 553.09 487.55
2.00 2.00 2.00
255.00 255.00 255.00
102.34 36.55 24.72 10.32
sq.ft sq.ft sq.ft sq.ft
75.00 75.00 75.00 75.00
4.00 4.00 4.00 4.00
300.00 300.00 300.00 300.00
0.34 0.12 0.08 0.03
1.00 1.00 1.00 1.00
350.00 350.00 350.00 350.00
119.40 42.64 28.84 12.04
3.00 3.00 3.00 3.00
255.00 255.00 255.00 255.00
8.00 4.00
set set
5.00 5.00
2.00 2.00
10.00 10.00
0.80 0.40
2.00 2.00
350.00 350.00
560.00 280.00
-
255.00 255.00
100.62
sqm
2.79
6.00
16.74
6.01
4.00
350.00
8,415.05
2.00
255.00
15.08
sqm
2.79
6.00
16.74
0.90
4.00
350.00
1,261.17
2.00
255.00
100.62 89.44 4.00
sq.ft sq.ft lot
46.78 46.78 1.00
5.00 5.00 5.00
233.90 233.90 5.00
0.43 0.38 0.80
4.00 4.00 4.00
350.00 350.00 350.00
602.26 535.34 1,120.00
1.00 1.00 1.00
255.00 255.00 255.00
2,518.08 1,081.66 961.48
sq.ft sq.ft sq.ft
300.00 300.00 300.00
4.00 4.00 4.00
1,200.00 1,200.00 1,200.00
2.10 0.90 0.80
2.00 2.00 2.00
350.00 350.00 350.00
1,468.88 630.97 560.86
2.00 2.00 2.00
255.00 255.00 255.00
Unit Cost
Amount
Total Unit Cost
Total Amount
Amount 2,000.00
8,000.00 8,000.00
2,000.00
8,000.00 8,000.00
2,000.00
8,000.00 8,000.00
2,295.00 765.00 3,681.20 4,554.42 52.71 478.13 2,241.76 131.78 261.83 1,416.79 502.35 402.96 24,194.40 5,548.80 1,068.57 17,934.07 19,584.00 18,360.00 6,503.46 27,609.02 2,040.00 4,371.43 460.53 402.96 355.22 260.97 93.20 63.04 26.32 3,065.48 459.43 109.70 97.51 204.00 1,070.18 459.71 408.63 -
3,345.00 1,290.00 5,365.41 6,638.14 16,638.55
12.00 5.00 350.00 180.00
1,080.00 450.00 6,720.00 2,073.60 10,323.60
12.00 25.00 350.00 180.00
1,080.00 2,250.00 6,720.00 2,073.60 12,123.60
52.71 696.88 3,010.99
44.64 3.57 44.64 178.57 178.57
35.71 1,000.00 4,017.86 892.86 1,785.71
848.21 3.57 44.64 919.64 982.14
678.57 1,000.00 4,017.86 4,598.21 9,821.43
131.78 621.21 1,902.95
44.64 3.57 44.64 178.57 178.57 22.32 35.71
89.29 821.43 2,539.29 564.29 1,128.57 1,758.93 457.14 15,091.07
848.21 3.57 44.64 919.64 982.14 22.32 125.00
1,696.43 821.43 2,539.29 2,906.07 6,207.14 1,758.93 1,600.00 37,645.36
28.42
67,423.04 6,071.43 2,514.29 3,571.43 1,285.71 2,571.43 2,271.43 642.86 86,351.61
79.50 98.21 3.57 44.64 919.64 982.14 53.57 3.57 -
188,564.46 26,714.29 2,514.29 3,571.43 6,621.43 14,142.86 2,271.43 642.86 245,043.04 51,357.14 51,357.14
1,191.85 1,509.14 9,117.50
32,496.40 7,452.80 1,801.90 24,087.91 26,304.00 24,660.00 8,735.04 37,082.71 162,620.76
22.32 3.57 44.64 178.57 178.57 53.57 3.57
4,840.00 4,840.00
2,500.00
10,000.00 10,000.00
12,839.29
1,092.63 956.05 842.77
267.86 267.86 267.86
19,350.00 16,931.25 14,925.00
267.86 267.86 267.86
19,350.00 16,931.25 14,925.00
380.36 135.84 91.88 38.36
1,766.00 441.00 441.00 92.00
180,732.44 16,118.55 10,901.52 949.44
9,980.29 2,494.57 2,494.57 520.57
1,021,382.44 91,176.59 61,665.81 5,372.30
560.00 280.00
80.36 80.36
642.86 321.43
80.36 80.36
642.86 321.43
11,480.54
214.29
21,561.43
214.29
21,561.43
1,720.60
214.29
3,231.43
214.29
3,231.43
711.95 632.85 1,324.00
223.21 223.21 267.86
22,459.82 19,964.29 1,071.43
803.57 803.57 1,607.14
80,855.36 71,871.43 6,428.57
2,539.06 1,090.67 969.49 33,218.48
71.43 71.43 71.43
179,862.86 77,261.43 68,677.14 654,962.31
181.43 181.43 181.43
456,851.66 196,244.03 174,439.94 2,243,251.51
8,371.43
-
-
1.00 Water Lines 2.00 Sewer Lines 3.00 Plumbing Fixtures Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII VIII Electrical Works 1.00 Pipes and Conduits 2.00 Wires and Cables 3.00 Electrical Fixtures 4.00 Panel Board 5.00 Service Entrance Sub-total VIII Total Direct Cost Cost/sqm Total Cost + VAT
4.00 4.00
lot lot
0.25 0.25
4.00 4.00
1.00 1.00
4.00 4.00
2.00 2.00
350.00 350.00
2,800.00 2,800.00
2.00 2.00
255.00 255.00
2,040.00 2,040.00
4,840.00 4,840.00
1,205.36 1,428.57
4,821.43 5,714.29
3,405.36 6,897.90
13,621.43 27,591.61
4.00 4.00 4.00 4.00 4.00 4.00
set set set pcs pcs lot
0.25 0.50 1.00 1.00 1.00 0.25
4.00 4.00 4.00 4.00 4.00 4.00
1.00 2.00 4.00 4.00 4.00 1.00
4.00 2.00 1.00 1.00 1.00 4.00
2.00 2.00 2.00 2.00 2.00 2.00
350.00 350.00 350.00 350.00 350.00 350.00
2,800.00 1,400.00 700.00 700.00 700.00 2,800.00
2.00 2.00 2.00 2.00 2.00 2.00
255.00 255.00 255.00 255.00 255.00 255.00
4,840.00 2,420.00 1,210.00 1,210.00 1,210.00 4,840.00 25,410.00
267.86 133.93 66.96 17.86 80.36 2,232.14
1,071.43 535.71 267.86 71.43 321.43 8,928.57 21,732.14
267.86 133.93 66.96 17.86 80.36 2,232.14
1,071.43 535.71 267.86 71.43 321.43 8,928.57 52,409.46
4.00 4.00 4.00 4.00 4.00
lot lot lot lot lot
0.25 0.25 0.50 1.00 0.25
4.00 4.00 4.00 2.00 8.00
1.00 1.00 2.00 2.00 2.00
4.00 4.00 2.00 2.00 2.00
2.00 2.00 2.00 2.00 2.00
350.00 350.00 350.00 350.00 350.00
2,800.00 2,800.00 1,400.00 1,400.00 1,400.00
2.00 2.00 2.00 6.00
255.00 255.00 255.00 255.00 255.00
2,040.00 1,020.00 510.00 510.00 510.00 2,040.00 2,040.00 2,040.00 1,020.00 3,060.00
4,840.00 4,840.00 2,420.00 1,400.00 4,460.00 17,960.00 277,805.29
677.27 1,185.88 191.35 337.68 500.00
2,709.10 4,743.51 765.41 1,350.72 2,000.00 11,568.74 818,029.47 9,089.22
2,641.87 5,526.84 2,164.55 3,352.68 2,500.00
10,567.50 22,107.35 8,658.19 13,410.72 10,000.00 64,743.76 2,714,573.86 30,161.93 3,040,322.73
133.39
ITEM
Description
A B C D E F
Clearing Lay-out/Staking Excavation Backfilling & Compaction Cutting and Bending of Rebars Rough-Ins Plumbing, Water, & Electrical Installation of Rebars and Polyethylene Sheets for Footing & Slab Concrete Pouring Masonry walls ( WFT ) Installation of Battens Installation of Rafters Installation of Fascia Board Roofing Installation Ceiling installation Application Stucco & Skim coat Finish Installaion Electrical Fixtures Installation of Plumbing Fixtures Septic Tank Painting Works Installation of Windows Installation of Doors FINISH
G H I J K L M N O P Q R S T U V
Working Days
Precedes
2 1 3 3 5 4
B C,E D f G
3
H
1 14 4 4 6 3 8 8 16 11 6 12 8 8 -
I J,K,R L L M,P,Q N O S,T,U V V V V V V -
Week 1
Week 2
Week 3
Week 4
Week 5
Week 6
Week 7
Week 8
Week 9
Week 10
Week 11
Week 12
Week 13
