MATERIALS DESCRIPTION UNIT QTY PRICE MATERIALS LABOR TOTAL AMOUNT

AMOUNT AMOUNT
1.0 BARRACKS/ FENCE 2x3 Coco Lumber pcs 40 150 6,000.00 900.00 6,900.00
CWN 2 kgs 3 60 180.00 27.00 207.00
CWN3 kgs 5 70 350.00 52.50 402.50
Corr.roof pcs 15 320 4,800.00 720.00 5,520.00
U.Nail kgs 5 120 600.00 90.00 690.00
3/8 Formply pcs 12 580 6,960.00 1,044.00 8,004.00
Bluesack roll 1 3500 3,500.00 525.00 4,025.00
22,390.00 3,358.50 25,748.50

2.0 EARTHWORKS
Layout/staking
2x3 Coco Lumber pcs 30 150.00 4,500.00 1,035.00 5,535.00
CWN 4 kgs 3 90.00 270.00 62.10 332.10
Tansi rolls 3 30.00 90.00 20.70 110.70
# of column 4,860.00 1,117.80 5,977.80
13 Excavation Column/Footing
1.2 28.08 cu.m Bareta pcs 5 450.00 2,250.00 14,040.00 16,290.00
1.2 13 col Pala pcs 5 450.00 2,250.00 2,250.00
18.72 4,500.00 14,040.00 18,540.00
Perimeter Excavation FTB/Wall Footing(Fence)
70.38 17.649 cu.m - 8,824.50 8,824.50
Per(fence) 98.05 m - -
27.67 - 8,824.50 8,824.50
Excavation Septic Tank -
5.40 cu.m - 2,700.00 2,700.00
- -
- 2,700.00 2,700.00
area :gf Backfill and Compaction
65.9 126.93 cu.m Escombro cu.m 126.93 250.00 31,732.50 21,578.10 53,310.60
31,732.50 21,578.10 53,310.60
Soil Poisoning
84.62 sq.m Soil Guard gal 1 3,500.00 3,500.00 525.00 4,025.00
3,500.00 525.00 4,025.00
Gravel Bedding
3.295 cu.m 3/4 Gravel cu.m 3.295 1,950.00 6,425.25 659.00 7,084.25
Kartilya pcs 1 3,000.00 3,000.00 3,000.00
9,425.25 659.00 10,084.25
 TOTAL EARTHWORKS/BARRACKS 129,210.65
LABOR COST 52,802.90 69.11%
MATERIALS COST 76,407.75
3.0 CONCRETE WORKS
Dimension Footing -
1.2 5.616 cu.m Cement bags 45 220.00 9,884.16 2,471.04 12,355.20
1.2 8.488 hrs Sand cu.m 7.278336 1,100.00 8,006.17 2,001.54 10,007.71
0.3 3/4 Gravel cu.m 8.491392 1,900.00 16,133.64 4,033.41 20,167.06
Gasoline liters 8 50.00 400.00 100.00 500.00
34,423.97 8,605.99 43,029.97

Footing Tie Beam

Perimeter 70.38 Cement bags 45 220.00 9,909.50 2,477.38 12,386.88
VOLUME 5.6304 Sand cu.m 7.2969984 1,100.00 8,026.70 2,006.67 10,033.37
8.51 hrs 3/4 Gravel cu.m 8.5131648 1,900.00 16,175.01 4,043.75 20,218.77
Gasoline liters 8 50.00 400.00 100.00 500.00
34,511.22 8,627.80 43,139.02
Slab-On-Grade Cement bags 53 220.00 11,598.40 2,957.59 14,555.99
AREA 65.9 Sand cu.m 8.54064 1,100.00 9,394.70 2,348.68 11,743.38
VOLUME 6.59 3/4 Gravel cu.m 9.96408 1,900.00 18,931.75 4,732.94 23,664.69
9.8 hrs Gasoline liters 8 50.00 400.00 100.00 500.00
Heights 40,324.86 10,139.21 50,464.06
FW= 10.50(4) Columns
120.3 Cement bags 76.992 220.00 16,938.24 4,234.56 21,172.80
RB=8.70(9) Sand cu.m 12.472704 1,100.00 13,719.97 3,429.99 17,149.97
120.3 3/4 Gravel cu.m 14.551488 1,900.00 27,647.83 6,911.96 34,559.78
Volume 9.624 Gasoline liters 10 50.00 500.00 125.00 625.00
13.8 hrs -
58,806.04 14,701.51 73,507.55
Second Floor Beams -
Perimeter 103.76 Cement bags 66.41 220.00 14,609.41 3,652.35 18,261.76
200x400 Sand cu.m 10.757837 1,100.00 11,833.62 2,958.41 14,792.03
Volume 8.3008 3/4 Gravel cu.m 12.55081 1,900.00 23,846.54 5,961.63 29,808.17
12.1 hrs Gasoline liters 4 50.00 200.00 50.00 250.00
50,489.57 12,622.39 63,111.96
Roof Beam
Perimeter 71 Cement bags 21.30 220.00 4,686.00 1,405.80 6,091.80
150x250 Sand cu.m 3.4506 1,100.00 3,795.66 1,138.70 4,934.36
Volume 2.6625 3/4 Gravel cu.m 4.0257 1,900.00 7,648.83 2,294.65 9,943.48
4.55 hrs Gasoline liters 2 50.00 100.00 30.00 130.00
16,230.49 4,869.15 21,099.64
 Second Floor Slab
Area 78 Cement bags 70.2 220.00 15,444.00 5,405.40 20,849.40
Volume 7.8 Sand cu.m 11.3724 1,100.00 12,509.64 4,378.37 16,888.01
3/4 Gravel cu.m 13.2678 1,900.00 25,208.82 8,823.09 34,031.91
12.7 hrs Gasoline liters 6 50.00 300.00 105.00 405.00
53,462.46 18,711.86 72,174.32
Stairs
Volume Cement bags 24 220.00 5,280.00 1,320.00 6,600.00
Sand cu.m 3.888 1,100.00 4,276.80 1,069.20 5,346.00
3/4 Gravel cu.m 4.536 1,900.00 8,618.40 2,154.60 10,773.00
5 hrs Gasoline liters 2 50.00 100.00 25.00 125.00
18,275.20 4,568.80 22,844.00
Canopy
L=15.70 Volume 0.471 Cement bags 4.768 220.00 1,048.96 472.03 1,520.99
W=0.30 Sand cu.m 0.772416 1,100.00 849.66 382.35 1,232.00
3/4 Gravel cu.m 0.901152 1,900.00 1,712.19 770.48 2,482.67
Gasoline liters 50.00 - - -
3,610.81 1,624.86 5,235.67
Perimeter Fence
48.7 Volume Cement bags 36.048 220.00 7,930.56 3,568.75 11,499.31
Post=14 4.256 Sand cu.m 5.839776 1,100.00 6,423.75 2,890.69 9,314.44
H=3.80 3/4 Gravel cu.m 6.813072 1,900.00 12,944.84 5,825.18 18,770.01
200x400 Gasoline liters 2 50.00 100.00 45.00 145.00
27,399.15 12,329.62 39,728.77
Garage
Area Volume Cement bags 39.36 220.00 8,659.20 3,896.64 12,555.84
46.7 4.67 Sand cu.m 6.37632 1,100.00 7,013.95 3,156.28 10,170.23
3/4 Gravel cu.m 7.43904 1,900.00 14,134.18 6,360.38 20,494.56
Gasoline liters 2 50.00 100.00 45.00 145.00
29,907.33 13,458.30 43,365.63
Kitchen Counters
Volume 0.4 Cement bags 3.2 220.00 704.00 211.20 915.20
Sand cu.m 0.5184 1,100.00 570.24 171.07 741.31
3/4 Gravel cu.m 0.6048 1,900.00 1,149.12 344.74 1,493.86
Gasoline liters 50.00 - - -
2,423.36 727.01 3,150.37
TOTAL CONCRETE WORKS 480,850.95
LABOR COST 110,986.50 30.01%
MATERIALS COST 369,864.45
4.0 FORM WORKS
FTB 3/8 Formply pcs 20.427083 620.00 12,664.79 4,432.68 17,097.47
Perimeter 98.05 2x3x10 CCL pcs 128.59016 145.00 18,645.57 6,525.95 25,171.52
200x400 CWN 1 1/2 kgs 3 70.00 210.00 73.50 283.50
CWN 3 kgs 3 60.00 180.00 63.00 243.00
31,700.37 11,095.13 42,795.49
Columns 3/8 Formply pcs 25.0625 620.00 15,538.75 5,438.56 20,977.31
120.3 2x3x10 CCL pcs 131.47541 145.00 19,063.93 6,672.38 25,736.31
CWN 1 1/2 kgs 10 70.00 700.00 245.00 945.00
120.3 CWN 3 kgs 10 60.00 600.00 210.00 810.00
35,902.68 12,565.94 48,468.62
Second Floor Beams 3/8 Formply pcs 21.616667 620.00 13,402.33 6,701.17 20,103.50
Perimeter 103.76 2x3x10 CCL pcs 204.11803 145.00 29,597.11 14,798.56 44,395.67
200x400 Scaff 2x3x10 CCL pcs 284.271 145.00 41,219.30 20,609.65 61,828.94
94.757 CWN 1 1/2 kgs 5 70.00 350.00 175.00 525.00
CWN 3 kgs 10 60.00 600.00 300.00 900.00
CWN 4 kgs 10 70.00 700.00 350.00 1,050.00
85,868.74 42,934.37 128,803.11
Roof Beam
Perimeter 71 3/8 Formply pcs 7.3958333 620.00 4,585.42 2,980.52 7,565.94
150x250 2x3x10 CCL pcs 23.278689 145.00 3,375.41 2,194.02 5,569.43
CWN 1 1/2 kgs 2 70.00 140.00 91.00 231.00
CWN 3 kgs 2 60.00 120.00 78.00 198.00
Concrete Nail 3 kgs 3 110.00 330.00 214.50 544.50
8,550.83 5,558.04 14,108.86
SecondFloor Slab
Area 78 3/8 Formply pcs 27.083333 620.00 16,791.67 7,220.42 24,012.08
2x3x10 CCL pcs 624 145.00 90,480.00 38,906.40 129,386.40
CWN 1 1/2 kgs 5 70.00 350.00 150.50 500.50
CWN 3 kgs 7 60.00 420.00 180.60 600.60
Concrete Nail 3 kgs 3 110.00 330.00 141.90 471.90
108,371.67 46,599.82 154,971.48
Stairs -
3/8 Formply pcs 620.00 - - -
2x3x10 CCL pcs 40 145.00 5,800.00 1,160.00 6,960.00
CWN 1 1/2 kgs 70.00 - - -
CWN 3 kgs 5 60.00 300.00 60.00 360.00
Concrete Nail 3 kgs 3 110.00 330.00 66.00 396.00
6,430.00 1,286.00 7,716.00
Concrete Ledge Canopy
3/8 Formply pcs 5 620.00 3,100.00 1,550.00 4,650.00
2x3x10 CCL pcs 10 145.00 1,450.00 725.00 2,175.00
CWN 1 1/2 kgs 3 70.00 210.00 105.00 315.00
 CWN 3 kgs 5 60.00 300.00 150.00 450.00
Concrete Nail 3 kgs 2 110.00 220.00 110.00 330.00
5,280.00 2,640.00 7,920.00
Kitchen Counters -
Area 1.6 3/8 Formply pcs 3 620.00 1,860.00 558.00 2,418.00
2x3x10 CCL pcs 10 145.00 1,450.00 435.00 1,885.00
CWN 1 1/2 kgs 1 70.00 70.00 21.00 91.00
CWN 3 kgs 1 60.00 60.00 18.00 78.00
Concrete Nail 3 kgs 1 110.00 110.00 33.00 143.00
3,550.00 1,065.00 5,680.00
TOTAL FORM WORKS 410,463.58
LABOR COST 123,744.29 44.14%
MATERIALS COST 280,374.29
5.0 REINFORCING BARS
Footing/FTB
13 1.20m x 1.20m W=9.468 kgs 16mm x 6.0 gr.33 pcs 43 435.00 18,705.00 8,417.25 27,122.25
407.124 W=9.468 kgs 16mm x 6.0 gr.33 pcs 52.185455 435.00 22,700.67 10,215.30 32,915.98
W=5.328 kgs 12mm x 6.0 gr.33 pcs 25.592727 290.00 7,421.89 3,339.85 10,761.74
FTB 70.38 W=3.696 kgs 10mm x 6.0 gr.33 pcs 155.00 - - -
W=3.50 kgs 9mm x 6.0 gr.33 pcs 110.00 - - -
W= 25 kgs GI Tie Wire #16 kgs 25.939348 75.00 1,945.45 875.45 2,820.90
Hacksaw Blade pcs 12.077818 55.00 664.28 298.93 963.21
51,437.29 23,146.78 74,584.08
Heights Column
FW= 10.50(4) 13 16mm x 6.0 gr.33 pcs 208 435.00 90,480.00 27,144.00 117,624.00
120.3 12mm x 6.0 gr.33 pcs 290.00 - - -
RB=8.70(9) 10mm x 6.0 gr.33 pcs 155.00 - - -
120.3 9mm x 6.0 gr.33 pcs 162.4 110.00 17,864.00 5,359.20 23,223.20
2537.744 GI Tie Wire #16 kgs 63.4436 75.00 4,758.27 1,427.48 6,185.75
Hacksaw Blade pcs 37.04 55.00 2,037.20 611.16 2,648.36
115,139.47 34,541.84 149,681.31
SOG
Area 112.15 16mm x 6.0 gr.33 pcs 435.00 - - -
Pieces/m² 0.962 12mm x 6.0 gr.33 pcs 290.00 - - -
Alfresco 3.85 10mm x 6.0 gr.33 pcs 120.58004 155.00 18,689.91 5,606.97 24,296.88
Garage 42.4 9mm x 6.0 gr.33 pcs 110.00 - - -
GI Tie Wire #16 kgs 11.141596 75.00 835.62 250.69 1,086.31
Hacksaw Blade pcs 12.058004 55.00 663.19 198.96 862.15
20,188.72 6,056.61 26,245.33
2nd Floor Slab
Area 78 16mm x 6.0 gr.33 pcs 435.00 - - -
 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 205.546 155.00 31,859.63 19,115.78 50,975.41
9mm x 6.0 gr.33 pcs 110.00 - - -
GI Tie Wire #16 kgs 18.99245 75.00 1,424.43 854.66 2,279.09
Hacksaw Blade pcs 20.5546 55.00 1,130.50 678.30 1,808.80
34,414.57 20,648.74 55,063.31
2F Beam
Perimeter 103.76 16mm x 6.0 gr.33 pcs 99.769231 435.00 43,399.62 26,039.77 69,439.38
200x400 12mm x 6.0 gr.33 pcs 38.42963 290.00 11,144.59 6,686.76 17,831.35
10mm x 6.0 gr.33 pcs 155.00 - - -
9mm x 6.0 gr.33 pcs 140.34667 110.00 15,438.13 9,262.88 24,701.01
GI Tie Wire #16 kgs 28.734204 75.00 2,155.07 1,293.04 3,448.10
Hacksaw Blade pcs 27.854553 55.00 1,532.00 919.20 2,451.20
73,669.41 44,201.64 117,871.05
Roof Beam
Perimeter 71 16mm x 6.0 gr.33 pcs 435.00 - - -
150x250 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 77.454545 155.00 12,005.45 7,803.55 19,809.00
9mm x 6.0 gr.33 pcs 118.33333 110.00 13,016.67 8,460.83 21,477.50
GI Tie Wire #16 kgs 17.510967 75.00 1,313.32 853.66 2,166.98
Hacksaw Blade pcs 19.578788 55.00 1,076.83 699.94 1,776.78
27,412.28 17,817.98 45,230.26
Stairs 16mm x 6.0 gr.33 pcs 435.00 - - -
12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 155.00 - - -
9mm x 6.0 gr.33 pcs 110.00 - - -
GI Tie Wire #16 kgs 0 75.00 - - -
Hacksaw Blade pcs 0 55.00 - - -
- - -
CHB Wall Perimeter
Firewall 12.8 10mm x 6.0 gr.33 pcs 62.060606 155.00 9,619.39 3,847.76 13,467.15
GF-Wall 40.9 10mm x 6.0 gr.33 pcs 99.151515 155.00 15,368.48 9,221.09 24,589.58
2F-Wall 54.55 10mm x 6.0 gr.33 pcs 99.181818 155.00 15,373.18 9,223.91 24,597.09
Fence 19.4 10mm x 6.0 gr.33 pcs 35.272727 155.00 5,467.27 3,280.36 8,747.64
Garage -
Laundry 10mm x 6.0 gr.33 pcs 155.00 - - -
Aw(gf) 36.105 -
Ad(gf) 16.8 9mm x 6.0 gr.33 -
Aw(2f) 6.42 GI Tie Wire #16 kgs 27.3196 60.00 1,639.18 983.51 2,622.68
Ad(2f) 18.24 Hacksaw Blade pcs 29.566667 55.00 1,626.17 975.70 2,601.87
49,093.68 27,532.33 76,626.00
 Ledge, S.Tank and
Kit. Countertop 10mm x 6.0 gr.33 pcs 15.230303 155.00 2,360.70 1,416.42 3,777.12
Ledge 0.40 x 21.10 10mm x 6.0 gr.33 pcs 9.0909091 155.00 1,409.09 845.45 2,254.55
S.Tank 1.5x2.40 10mm x 6.0 gr.33 pcs 5.3454545 155.00 828.55 497.13 1,325.67
Countertop 0.60x4.80 9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 0.7416667 60.00 44.50 26.70 71.20
Hacksaw Blade pcs 2.9666667 55.00 163.17 97.90 261.07
4,806.00 2,883.60 7,689.60
16mm 402.9546853 TIE WIRE : TOTAL RSB WORKS 552,990.94
12mm 64.0223569 166.503831528709 LABOR COST 176,829.53 47.01%
10mm 693.6411931 6.66015326114837 MATERIALS COST 376,161.41
9mm 421.08
6. STEEL TRUSSES AND ROOFING, TERRACE,STAIR GRILLS,GATE and FENCE
Area 2x6x1.20mm pcs 30 680.00 20,400.00 7,344.00 27,744.00
Perimeter 2x3x1.20mm pcs 39 450.00 17,550.00 6,318.00 23,868.00
Upper Length of roof 6.3 10mm x 6 pcs 20 155.00 3,100.00 1,116.00 4,216.00
Lower Length of roof 6.9 Welding Rod kgs 25 150.00 3,750.00 1,350.00 5,100.00
Width 1 8.5 1x2 Tubular pcs 20 370.00 7,400.00 2,664.00 10,064.00
Width 2 8.5 2x4 Tubularr pcs 19.5 700.00 13,650.00 4,914.00 18,564.00
Width 3 2 2x2 tubular pcs 5 700.00 3,500.00 1,260.00 4,760.00
Laundry roof
Length of roof 2.5 Plainsheet #16 pcs 2 1,600.00 3,200.00 1,152.00 4,352.00
Grinding Disk pcs 25 100.00 2,500.00 900.00 3,400.00
Cutting Disk pcs 30 100.00 3,000.00 1,080.00 4,080.00
Cut-Off Disk 14 pcs 4 330.00 1,320.00 475.20 1,795.20
Red Oxide gal 4 365.00 1,460.00 525.60 1,985.60
P.Brush 2 pcs 15 35.00 525.00 189.00 714.00
Paint Thinner pcs 3 270.00 810.00 291.60 1,101.60
Ga.26 Roof LM 0 500.00 - - -
End Flashing pcs 0 400.00 - - -
Wall Capping/Flashing pcs 0 1,200.00 - - -
Wall Flashing pcs 0 400.00 - - -
Outside Gutter pcs 0 500.00 - - -
Tekscrew pcs 0 5.00 - - -
Sealant tube 200.00 - - -
TUP cans 200.00 - - -
Blind Rivets box 390.00 - - -
82,165.00 29,579.40 111,744.40
TOTAL TRUSSES AND ROOFING WORKS 111,744.40
LABOR COST 29,579.40 36.00%
MATERIALS COST 82,165.00
7. PLUMBING WORKS
Epoxy A & B gals 2 680.00 1,360.00 476.00 1,836.00
Faucet w/ Bib 2" pcs 3 240.00 720.00 252.00 972.00
Gate Valve 1/2" (Kitz) pcs 4 420.00 1,680.00 588.00 2,268.00
GI Coupling 1/2" pcs 14.00 - - -
GI Elbow 1/2" pcs 15.00 - - -
GI Elbow 1/2x3/4" pcs 25.00 - - -
GI Plug 1/2" pcs 20 30.00 600.00 210.00 810.00
Plumbing Accessories pckg 5 10,500.00 52,500.00 18,375.00 70,875.00
Gooseneck Faucet - Clean Kitchen pcs 2 2,500.00 5,000.00 1,750.00 6,750.00
Kitchen Sink pcs 2 12,000.00 24,000.00 8,400.00 32,400.00
Neltex Solvent (400cc) cans 10 280.00 2,800.00 980.00 3,780.00
PVC Coupling 3x2 Orange pcs 15 150.00 2,250.00 787.50 3,037.50
PVC Coupling 1/2" pcs 10 30.00 300.00 105.00 405.00
PVC CLEAN OUT 2'' (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Clean Out 3" (Orange) pcs 5 120.00 600.00 210.00 810.00
PVC Clean Out 4" (Orange) pcs 5 120.00 600.00 210.00 810.00
PVC Elbow 1/2" (Blue) pcs 80 20.00 1,600.00 560.00 2,160.00
PVC Coupling 1/2''(Blue) w/thread pcs 20 25.00 500.00 175.00 675.00
PVC Elbow 1/2" with Thread (Blue) pcs 10 25.00 250.00 87.50 337.50
PVC Elbow 2" (Orange) pcs 15 65.00 975.00 341.25 1,316.25
PVC Elbow 1/8 x 2" (Orange) pcs 10 70.00 700.00 245.00 945.00
PVC Elbow 1/8 x 3'' (Orange) pcs 25 75.00 1,875.00 656.25 2,531.25
PVC Elbow 2" (Orange) pcs 15 65.00 975.00 341.25 1,316.25
PVC Elbow 3" (Orange) pcs 30 90.00 2,700.00 945.00 3,645.00
PVC Elbow 3"x45 (Orange) pcs 15 90.00 1,350.00 472.50 1,822.50
PVC Elbow 4" (Orange) pcs 20 120.00 2,400.00 840.00 3,240.00
PVC Elbow 4x45" (Orange) pcs 10 120.00 1,200.00 420.00 1,620.00
PVC Blue TEE 1/2 (PLAIN) pcs 20 25.00 500.00 175.00 675.00
PVC Blue TEE 1/2 WITH THREAD pcs 15 25.00 375.00 131.25 506.25
PVC Moulding 1/2" pcs 45.00 - - -
PVC Pipe 1/2" (Blue) pcs 60 120.00 7,200.00 2,520.00 9,720.00
PVC Pipe 2" (Orange) pcs 20 200.00 4,000.00 1,400.00 5,400.00
PVC Pipe 3" (Orange) pcs 30 350.00 10,500.00 3,675.00 14,175.00
PVC Pipe 4" (Orange) pcs 20 450.00 9,000.00 3,150.00 12,150.00
PVC Blue male adaptor 1/2 pcs 20 20.00 400.00 140.00 540.00
PVC P-Trap 2" (Orange) pcs 8 80.00 640.00 224.00 864.00
PVC Orange TEE 2x2'' pcs 15 60.00 900.00 315.00 1,215.00
PVC (ORANGE TEE) 3X3 pcs 10 90.00 900.00 315.00 1,215.00
PVC Tee 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Tee 3" (Orange) pcs 15 70.00 1,050.00 367.50 1,417.50
 PVC Tee 3x2" (Orange) pcs 10 80.00 800.00 280.00 1,080.00
PVC Tee 4" (Orange) pcs 10 120.00 1,200.00 420.00 1,620.00
PVC Wye 2x2" (Orange) pcs 7 60.00 420.00 147.00 567.00
PVC Wye 3x2" (Orange) pcs 10 70.00 700.00 245.00 945.00
PVC Wye 3x3" (Orange) pcs 7 90.00 630.00 220.50 850.50
PVC Wye 4x2" (Orange) pcs 6 120.00 720.00 252.00 972.00
Stainless Cap (Meco) pcs 2 150.00 300.00 105.00 405.00
Strainer 4x4 pcs 10 250.00 2,500.00 875.00 3,375.00
Strainer 8x8 pcs 5 400.00 2,000.00 700.00 2,700.00
Tapelon pcs 25 30.00 750.00 262.50 1,012.50
Telephone Shower pcs 5 2,500.00 12,500.00 4,375.00 16,875.00
Vulcaseal litrs 5 480.00 2,400.00 840.00 3,240.00
168,220.00 58,877.00 227,097.00
TOTAL PLUMBING WORKS 227,097.00
LABOR COST 58,877.00 35.00%
MATERIALS COST 168,220.00
8. MASONRY WORKS
Septic Tank
perimeter 7.8 CHB #6 pcs 146.25 19.00 2,778.75 1,055.93 3,834.68
Height 1.5 Cement bags 15.3621 210.00 3,226.04 1,225.90 4,451.94
Area wall 11.7 Sand cu.m 0.9871875 950.00 937.83 356.37 1,294.20
Bistay Sand bags 10.833333 25.00 270.83 102.92 373.75
Sahara packs 14.625 30.00 438.75 166.73 605.48
7,652.20 2,907.84 10,560.04
329.98 Walls -
Firewall CHB #6 pcs 3155.1875 19.00 59,948.56 31,772.74 91,721.30
3.8 GF-Wall 40.9 CHB #4 pcs 679 17.00 11,543.00 6,117.79 17,660.79
3.2 2F-Wall 54.55 Cement bags 468.2554 210.00 98,333.63 52,116.83 150,450.46
Sand cu.m 23.674016 950.00 22,490.31 11,919.87 34,410.18
2.8 Fence 19.4 Bistay Sand bags 1472.328 35.00 51,531.48 27,311.68 78,843.16
Aw(gf) 36.105 Sahara packs 234.1277 35.00 8,194.47 4,343.07 12,537.54
Ad(gf) 16.8 Water Proofing tins 6 3500 21,000.00 11,130.00 32,130.00
Aw(2f) 6.42 - -
Ad(2f) 18.24 -
Atotal 306.735 -
273,041.46 144,711.97 417,753.43
Tiles
GF-Floor 51.2 60x60 Ceramic Tiles pcs 546.31 - - -
Entry Porch 3 30x30 Ceramic Tiles pcs 210.56 - - -
Counter 10.2 20x1200 Ceramic Tiles-Stairs pcs 0 - - -
CR Wall 73.2 pcs - - -
 CR Floor 9.48 STONE Façade pcs - - -
2Floor Floor 47 Cement bags 84.5746 210.00 17,760.67 15,629.39 33,390.05
Façade 16 Bistay Sand bags 676.5968 30.00 20,297.90 17,862.16 38,160.06
Terrace 15 Tile Adhesive bags 50.458 250.00 12,614.50 11,100.76 23,715.26
Dirty kit step Grout packs 20 65.00 1,300.00 1,144.00 2,444.00
DK counter 3.5 Diamond Disk pcs 10 650.00 6,500.00 5,720.00 12,220.00
Stairs Water Proofing gals 20 980.00 19,600.00 17,248.00 36,848.00
228.58 - -
78,073.07 68,704.30 146,777.37
TOTAL MASONRY WORKS 575,090.84
LABOR COST 216,324.11 60.30%
MATERIALS COST 358,766.73
9. ELECTRICAL WORKS
Breaker 15Amp plug in pcs 650.00 - - -
Breaker 20Amp plug in pcs 6.00 750.00 4,500.00 1,710.00 6,210.00
Breaker 30Amp pcs 6.00 850.00 5,100.00 1,938.00 7,038.00
Breaker 50Amp pcs - - -
Breaker 60Amp plug in pcs 5.00 - - -
Breaker 100 Amp PLUG-IN pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
Breaker 100A w/ Case (Koten) pcs 3.00 1,500.00 4,500.00 1,710.00 6,210.00
Breaker Case (Koten) pcs 750.00 - - -
Breaker 100A -Bolt-On pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
Bushing 1 & Locknut pcs 1.00 35.00 35.00 13.30 48.30
Cable and Telephone Outlet (Royu) set 5.00 90.00 450.00 171.00 621.00
Cable Wire roll 2.00 1,500.00 3,000.00 1,140.00 4,140.00
Cable Connector pcs 5.00 25.00 125.00 47.50 172.50
CFL 11W pcs 30.00 130.00 3,900.00 1,482.00 5,382.00
Convenience Outlet with Plate pcs 20.00 150.00 3,000.00 1,140.00 4,140.00
Doorbell Set set 1.00 680.00 680.00 258.40 938.40
Electrical Tape pcs 30.00 35.00 1,050.00 399.00 1,449.00
Entrance Cap 1 pcs 1.00 120.00 120.00 45.60 165.60
Exhaust Fan 8" pcs 4.00 1,215.00 4,860.00 1,846.80 6,706.80
Flexible Hose 1/2"x100 roll 5.00 650.00 3,250.00 1,235.00 4,485.00
Flexible Hose 3/4"x100 roll 3.00 800.00 2,400.00 912.00 3,312.00
Flourescent Lamp 40W pcs 10.00 550.00 5,500.00 2,090.00 7,590.00
GI Nipple 1x3 pcs 5.00 30.00 150.00 57.00 207.00
GI Nipple 1x9 pcs 70.00 - - -
Grounding Clamp pcs 1.00 100.00 100.00 38.00 138.00
Grounding Rod pcs 1.00 210.00 210.00 79.80 289.80
Junction Box pcs 80.00 15.00 1,200.00 456.00 1,656.00
Junction Box 6x6 pcs 4.00 60.00 240.00 91.20 331.20
 ORDINARY outlet 2GANG pcs 4.00 60.00 240.00 91.20 331.20
Outlet Set Royu Classic pcs 30.00 125.00 3,750.00 1,425.00 5,175.00
Outlet Weatherproof (Eagle) set 5.00 250.00 1,250.00 475.00 1,725.00
Outlet Telephone (Royu-Classic) set 5.00 120.00 600.00 228.00 828.00
Outlet Aircon (Royu) set 4.00 120.00 480.00 182.40 662.40
PANEL BOX 12 BRANCHES pcs 1.00 2,500.00 2,500.00 950.00 3,450.00
Plate 2-gang (Royu) set 20.00 40.00 800.00 304.00 1,104.00
Plate 1-gang (Royu) set 10.00 40.00 400.00 152.00 552.00
PVC Pipe 1/2" (Orange) pcs 100.00 75.00 7,500.00 2,850.00 10,350.00
PVC Pipe 3/4" (Orange) pcs 45.00 90.00 4,050.00 1,539.00 5,589.00
PVC Pipe 1" (Orange) pcs 15.00 150.00 2,250.00 855.00 3,105.00
Receptacle 2x2 pcs 20.00 30.00 600.00 228.00 828.00
Receptacle 4x4 pcs 20.00 60.00 1,200.00 456.00 1,656.00
RG 6 Cable wire pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
RG 6 Connector pcs 4.00 25.00 100.00 38.00 138.00
RSC Pipe 1" pcs 1.00 750.00 750.00 285.00 1,035.00
RSC End Cap 1" pcs 1.00 150.00 150.00 57.00 207.00
RSC Coupling 2" pcs 2.00 80.00 160.00 60.80 220.80
Rubber Tape pcs 5.00 100.00 500.00 190.00 690.00
Splitter 3-Way set 4.00 60.00 240.00 91.20 331.20
Switch 1-Gang set 20.00 120.00 2,400.00 912.00 3,312.00
Switch 2-Gang set 20.00 120.00 2,400.00 912.00 3,312.00
Switch 3-way (Royu) 1-gang set 2.00 150.00 300.00 114.00 414.00
Telephone Wire roll 4.00 1,920.00 7,680.00 2,918.40 10,598.40
Telephone Connector pcs 10.00 285.00 2,850.00 1,083.00 3,933.00
THHN Electrical Wire 2.0mm2 box 7.00 3,100.00 21,700.00 8,246.00 29,946.00
THHN Electrical Wire 3.5mm2 box 10.00 4,000.00 40,000.00 15,200.00 55,200.00
THHN Electrical Wire 5.5mm2 box 6.00 4,350.00 26,100.00 9,918.00 36,018.00
THHN Electrical Wire 8.00mm2 mts 40.00 100.00 4,000.00 1,520.00 5,520.00
THHN Electrical Wire 30.0mm2 roll 1.00 18,000.00 18,000.00 6,840.00 24,840.00
Utility Box pcs 80.00 25.00 2,000.00 760.00 2,760.00
202,920.00 77,109.60 280,029.60
TOTAL ELECTRICAL WORKS 280,029.60
LABOR COST 77,109.60 38.00%
MATERIALS COST 202,920.00
10. CARPENTRY WORKS
2x3x10 KD pcs 20 250.00 5,000.00 1,025.00 6,025.00
Black Screw 1" pcs 200 1.50 300.00 61.50 361.50
Blind Rivet 1/8 x 1/2" box 15 350.00 5,250.00 1,076.25 6,326.25
C-CHANNEL 0.70mm pcs 140.13125 90.00 12,611.81 2,585.42 15,197.23
Cabinet Handle -Bedroom pcs 25 120.00 3,000.00 615.00 3,615.00
 Cabinet Handle -Kitchen pcs 20 120.00 2,400.00 492.00 2,892.00
Concealled Hinges 1" pcs 30 250.00 7,500.00 1,537.50 9,037.50
Concealled Hinges 2" pcs 30 250.00 7,500.00 1,537.50 9,037.50
Concrete Nail 1" kgs 15 120.00 1,800.00 369.00 2,169.00
Concrete Nail 1 1/2" kgs 10 120.00 1,200.00 246.00 1,446.00
Concrete Nail 2" kgs 10 120.00 1,200.00 246.00 1,446.00
Concrete Nail 3" kgs 20 120.00 2,400.00 492.00 2,892.00
Door (Panel) 900x2100 pcs 5,500.00 - - -
Door (Panel) 700x2100 pcs 4,500.00 - - -
Door (PANEL) 800x2100 pcs 4,700.00 - - -
Door (Flush) 600x2100 ord pcs 3,100.00 - - -
Door (Flush) 600x2100 1 side mar pcs 4,500.00 - - -
Stikwell gal 5 850.00 4,250.00 871.25 5,121.25
Drill Bit 1/8" (Metal) pcs 40 110.00 4,400.00 902.00 5,302.00
Drawer Guide 16" pcs 18 250.00 4,500.00 922.50 5,422.50
Finishing Nail 1" kgs 6 70.00 420.00 86.10 506.10
Finishing Nail 2" kgs 5 70.00 350.00 71.75 421.75
Finishing Nail 3'' kgs 10 70.00 700.00 143.50 843.50
Flanges 1" pcs 10 60.00 600.00 123.00 723.00
3/4 Marine plyboard pcs 40 1,400.00 56,000.00 11,480.00 67,480.00
Handrail 3x3x10 pcs 10 1,200.00 12,000.00 2,460.00 14,460.00
Lockset - Main Door pcs 3,500.00 - - -
Lockset - With Key pcs 1,200.00 - - -
Area Area Lockset - Without Key pcs 1,200.00 - - -
ceiling (ext) Ceiling(int) Metal Furring pcs 308.315 120.00 36,997.80 7,584.55 44,582.35
26.81 165.4 Gypsum board (3/4) pcs 76.739583 480.00 36,835.00 7,551.18 44,386.18
Riveter pcs 5 450.00 2,250.00 461.25 2,711.25
STEEL JAMB 0.70X2.10 pcs 1,300.00 - - -
STEEL JAMB 0.60X2.10 pcs 1,500.00 - - -
STEEL JAMB 0.80X2.10 pcs 1,300.00 - - -
STEEL JAMB 0.90X2.10 pcs 1,700.00 - - -
Stikwell pcs 10 450.00 4,500.00 922.50 5,422.50
Plywood 1/4" pcs 10 480.00 4,800.00 984.00 5,784.00
W-Clip pcs 1211.5625 5.00 6,057.81 1,241.85 7,299.66
224,822.43 62,338.60 270,911.02
TOTAL CARPENTRY WORKS 270,911.02
LABOR COST 62,338.60 27.73%
MATERIALS COST 224,822.43

11. PAINTING WORKS

Baby Roller (tela) pcs 20 45.00 900.00 585.00 1,485.00
10.5 Firewall 12.8 BABY ROLLER FOAM pcs 15 45.00 675.00 438.75 1,113.75
3 GF-Wall 40.9 BABY ROLLER TELA REFILL pcs 10 35.00 350.00 227.50 577.50
2.8 2F-Wall 54.55 BABY ROLLER FOAM REFILL pcs 10 35.00 350.00 227.50 577.50
Aw(gf) 36.105 Basahan kgs 25 80.00 2,000.00 1,300.00 3,300.00
Ad(gf) 16.8 Boral Powder bags 57.117333 550.00 31,414.53 20,419.45 51,833.98
Aw(2f) 6.42 Boysen 306 lacquer putty gals 15 600.00 9,000.00 5,850.00 14,850.00
Ad(2f) 18.24 Boysen 1300 Automotive white gals 20 880.00 17,600.00 11,440.00 29,040.00
Atotal 332.275 Boysen 205 Lacquer Flo gals 12 650.00 7,800.00 5,070.00 12,870.00
x2 664.55 Boysen 305 Lacquer Primer gals 12 620.00 7,440.00 4,836.00 12,276.00
Aceiling 192.21 Boysen 1253 Dead Flat gals 6 580.00 3,480.00 2,262.00 5,742.00
Area G.total 856.76 Boysen 1250 Clear Gloss gals 10 620.00 6,200.00 4,030.00 10,230.00
Boysen 1254 Sanding Sealer gals 14 640.00 8,960.00 5,824.00 14,784.00
Boysen 2700 Wallnut gals 3 480.00 1,440.00 936.00 2,376.00
Boysen Acrycolor ( Assorted ) can 10 120.00 1,200.00 780.00 1,980.00
Boysen Tinting Color Raw Sienna can 5 110.00 550.00 357.50 907.50
Boysen Tinting Color Burnt Sienna can 5 110.00 550.00 357.50 907.50
Boysen Tinting Color Burnt Umber can 5 110.00 550.00 357.50 907.50
Boysen Tinting Color Venetian Red can 5 110.00 550.00 357.50 907.50
Boysen Tinting Color Hansa Yellow can 5 110.00 550.00 357.50 907.50
Boysen Tinting Color Thilodine Red can 5 110.00 550.00 357.50 907.50
HARDENER pcs 5 190.00 950.00 617.50 1,567.50
Lacquer Thinner tins 10 760.00 7,600.00 4,940.00 12,540.00
QDE White gals 10 780.00 7,800.00 5,070.00 12,870.00
Masking Tape pcs 40 25.00 1,000.00 650.00 1,650.00
PAINT (ANGELS HALO) tins 25.419 2,320.00 58,972.08 38,331.85 97,303.93
PAINT(FINISHING)light apricot tins 3.86 1,960.00 7,565.60 4,917.64 12,483.24
PAINT(FINISHING)gentle touch tins 1,960.00 - - -
PAINT(FINISHING)Elasto Proofer tins 3.86 2,600.00 10,036.00 6,523.40 16,559.40
PAINT(FINISHING)safari brown tins 1,920.00 - - -
PAINT(FINISHING)-MAPPLE tins 420.00 - - -
PAINT WOOD STAIN MAPPLE gals 410.00 - - -
PAINT(FINISHING)-RUSSET BROWN tins 480.00 - - -
Paint( Prepa- White ) tins 25.419 1,800.00 45,754.20 29,740.23 75,494.43
Paint Brush 1/2'' pcs 10 15.00 150.00 97.50 247.50
Paint Brush 1 1/2'' pcs 10 35.00 350.00 227.50 577.50
Paint Brush 1'' pcs 10 20.00 200.00 130.00 330.00
Paint Brush 2" pcs 10 40.00 400.00 260.00 660.00
Paint Brush 3" pcs 10 60.00 600.00 390.00 990.00
Paint Brush 4" pcs 10 70.00 700.00 455.00 1,155.00
Paint Thinner tins 2 480.00 960.00 624.00 1,584.00
Patching Compound kgs 15 240.00 3,600.00 2,340.00 5,940.00
 PARALUX GRAY gals 4 580.00 2,320.00 1,508.00 3,828.00
Polytuff litrs 4 480.00 1,920.00 1,248.00 3,168.00
Polyurethane Topcoat gals 2 980.00 1,960.00 1,274.00 3,234.00
Steel Brush pcs 2 40.00 80.00 52.00 132.00
Skimcoat bags 20 480.00 9,600.00 6,240.00 15,840.00
Fulatite gals 4 850.00 3,400.00 2,210.00 5,610.00
Emulsion gals 2 570.00 1,140.00 741.00 1,881.00
Roller 7" REFILL pcs 15 60.00 900.00 585.00 1,485.00
Roller 7" pcs 15 70.00 1,050.00 682.50 1,732.50
Sand Paper #36 pcs 200.00 - - -
Sand paper #150 pcs 30 15.00 450.00 292.50 742.50
Sand paper #100 3M roll 1 7,500.00 7,500.00 4,875.00 12,375.00
Sand paper #240 pcs 20 25.00 500.00 325.00 825.00
Sand paper #80 pcs 20 25.00 500.00 325.00 825.00
Sand Paper #100 pcs 40 50.00 2,000.00 1,300.00 3,300.00
282,067.41 183,343.82 465,411.23
TOTAL PAINTING WORKS 465,411.23
LABOR COST 183,343.82 65.00%
MATERIALS COST 282,067.41
12. MISCELLANEOUS MATERIALS

HOMETREK gals 1 3,500.00 3,500.00 3,500.00

Level Hose 3/8 (Green) mtrs 20 25.00 500.00 500.00
Level Hose 1/2 mtrs 20 30.00 600.00 600.00
Lona roll 1 3,500.00 3,500.00 3,500.00
Nylon Rope12mm mtrs 20 20.00 400.00 400.00
Peebles #10 sacks 10 250.00 2,500.00 2,500.00
Pulley pcs 4 150.00 600.00 600.00
Rubber Gloves pcs 30 50.00 1,500.00 1,500.00
Safety Googles pcs 5 60.00 300.00 300.00
Solignum gals 2 1,190.00 2,380.00 2,380.00
Tansi rolls 20 60.00 1,200.00 1,200.00
WOODEN STAIRS BEAM LOT 1 20,000.00 20,000.00 20,000.00
Windows sets 75,000.00 - -
Sand Screen 1/8 mtrs 10 75.00 750.00 750.00
37,730.00 37,730.00
TOTAL miscellaneous 37,730.00
LABOR COST
MATERIALS COST 37,730.00
NOTE : ( PROVIDED BY THE OWNER )
* ROOFING
* TILES
* WINDOWS TOTAL MATERIALS COST 2,459,499.46 -
* DOORS and DOOR JAMB TOTAL LABOR COST 1,091,935.75 -
* LIGHTS
* STAIRS STEPS TOTAL 3,551,435.21
Gate Entrance 75,000.00
10% Profit 355,143.52
GRAND TOTAL 3,981,578.74 Including fence and gate
FLOOR AREA 160.20
PRICE PER SQ.M 24,853.80
 Work Total
Manpower Pax Rate Total Per Hr Hrs Cost
Foreman 1 800 800 100 8 800
Mason 2 600 1200 150 8 1200
Labor 3 450 1350 168.75 8 1350
3350

Foreman 1 800 800 100 2.5 250

Labor 6 450 2700 337.5 2.5 843.75
1093.75

Labor 6 450 2700 337.5

1 cu.m/man-day 4.68 days 12636

Labor 6 7942.05
1 cu.m/man-day 2.9415 days

Labor 2
1 cu.m/man-day 2.7 days
Foreman 1 800 800 100 8.488 848.800
Leadman 1 650 650 81.25 8.488 689.650
Mason 2 600 1200 150 8.488 1,273.200
Labor 8 450 3600 450 8.488 3,819.600
6 bags/hr 0 6,631.250

Foreman 1 800 800 100 8.5072 850.720

Leadman 1 650 650 81.25 8.5072 691.210
Mason 2 600 1200 150 8.5072 1,276.080
Labor 8 450 3600 450 8.5072 3,828.240
6 bags/hr 6,646.250

Foreman 1 800 800 100 9.786667 978.667

Leadman 1 650 650 81.25 9.786667 795.167
Mason 2 600 1200 150 9.786667 1,468.000
Labor 8 450 3600 450 9.786667 4,404.000
6 bags/hr 7,645.833

Foreman 1 800 800 100 13.8 1,383.200

Leadman 1 650 650 81.25 13.8 1,123.850
Mason 2 600 1200 150 13.8 2,074.800
Labor 8 450 3600 450 13.8 6,224.400
6 bags/hr 10,806.250

Foreman 1 800 800 100 12.1 1,206.773

Leadman 1 650 650 81.25 12.1 980.503
Mason 2 600 1200 150 12.1 1,810.160
Labor 8 450 3600 450 12.1 5,430.480
6 bags/hr 9,427.917

41,157.500
Foreman 1 800 800 100 12 1200
 Leadman 1 650 650 81.25 12 975
Mason/Carpenter 4 600 2400 300 12 3600
Labor 6 450 2700 337.5 12 4050
9,825.00

Foreman 1 700 700 87.5 24 2100

Leadman 1 600 600 75 24 1800
Mason/Carpenter 4 550 2200 275 24 6600
Labor 6 420 2520 315 24 7560
18,060.00

Foreman 1 700 700 87.5 9 787.5

Leadman 1 600 600 75 9 675
Mason/Carpenter 4 550 2200 275 9 2475
Labor 6 420 2520 315 9 2835
6,772.50

Foreman 1 700 700 87.5 32 2800

Leadman 1 600 600 75 32 2400
Mason/Carpenter 4 550 2200 275 32 8800
Labor 6 420 2520 315 32 10080
24,080.00

Foreman 700 0 0 8 0
Leadman 1 600 600 75 8 600
Mason/Carpenter 2 550 1100 137.5 8 1100
Labor 2 420 840 105 8 840
2,540.00

Foreman 700 0 0 0
Leadman 1 600 600 75 3 225
Mason/Carpenter 2 550 1100 137.5 3 412.5
Labor 2 420 840 105 3 315
952.50

Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Carpenter 1 550 550 68.75 2 137.5
Labor 2 420 840 105 2 210
347.50
52,752.50

Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Steelman 1 550 550 68.75 48 3300
Labor 2 420 840 105 48 5040
8,340.00

Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Steelman 2 550 1100 137.5 55 7562.5
Labor 3 420 1260 157.5 55 8662.5
16,225.00

Foreman 1 700 700 87.5 4 350

Leadman 600 0 0 4 0
Mason/Steelman 2 550 1100 137.5 4 550
Labor 3 420 1260 157.5 4 630
1,530.00
 Foreman 1 700 700 87.5 12 1050
Leadman 1 600 600 75 12 900
Mason/Steelman 4 550 2200 275 12 3300
Labor 6 420 2520 315 12 3780
9,030.00

Foreman 1 700 700 87.5 22 1925

Leadman 1 600 600 75 22 1650
Mason/Steelman 4 550 2200 275 22 6050
Labor 6 420 2520 315 22 6930
16,555.00

Foreman 1 700 700 87.5 9 787.5

Leadman 1 600 600 75 9 675
Mason/Steelman 4 550 2200 275 9 2475
Labor 6 420 2520 315 9 2835
6,772.50

Foreman 1 700 700 87.5 17 1487.5

Leadman 1 600 600 75 17 1275
Mason/Steelman 4 550 2200 275 17 4675
Labor 6 420 2520 315 17 5355
12,792.50
 Welder 2 550 1100 137.5 80 11000 20000
Labor 2 450 900 112.5 80 9000
Roof Installer 1 550 550 68.75 24 1650 4050
Roof Helper 2 400 800 100 24 2400
24,050.00

TRUSSES
82,165.00
29,579.40
ROOF 29,579.40
-
-

-
Plumber 1 550 550 68.75 120 8250
Helper 2 420 840 105 120 12600
20,850.00
 Mason 1 600 600 75 24 1800
Helper 1 450 450 56.25 24 1350
3,150.00

Mason 4 600 2400 300 242.5124 72,753.71

Helper 4 450 1800 225 242.5124 54,565.28
12 CHB per Hour 8 127,318.99
256 14.977294921875
10 sq.m per day 40
613.47 15.33675

Tile Setter 2 600 1200 150 14.11458 16,937.50

Labor 2 420 840 105 14.11458 11,856.25
60x60 300 28,793.75
30x30 38.75
 338.75
Per area 68,574.00
Electrician 1 600 600 75 240 18000
Labor 1 420 420 52.5 240 12600
30,600.00

Carpeneter 1 600 600 75 64 4800

Fabricator 1 550 550 68.75 120 8250
Labor 2 420 840 105 120 12600
25,650.00
Painter 1 1 700 700 87.5 240 21000
Painter 2 2 600 1200 150 240 36000
Painter 3 2 600 1200 150 240 36000
Labor 2 0 0 240 0
93,000.00
PER AREA 128,514.00
painting works Tile works

605,034.60 190,810.58

(795,845.18)
 CONSTRUCTION SCHEDULE AND S-CURVE

Project : Proposed Two-Storey Residential Building

Location :
150 CALENDAR DAYS
1st Month 2nd Month 3rd month 4th Month 5th Month
Item DESCRIPTION
1 6 12 18 24 30 36 42 48 54 60 66 72 78 84 90 96 102 108 114 120 126 132 138 144 150
I. MOBILIZATION
II. CLEAN and GRUBBING
III. EARTHWORKS ( FOUNDATION)
IV. CONCRETE WORKS/FORMWORKS/RSB
A. FOUNDATION
B. COLUMN
C. 2F SLAB,STAIRS
D. 2F COLUMN
E. ROOF BEAM
V. MASONRY WORKS
A. CHB LAYING (GF)
B. CHB LAYING (2F)
C. PLASTERING (INTERIOR & EXTERIOR)
D. TILNG
VI. STEEL WORKS
A. ROOF FRAMINGS
B. ROOFING
VII. CARPENTRY WORKS
A. DOOR and DOOR JAMBS
B. CEILING
C. CABINETS
VIII. ELECTRICAL WORKS
IX. PLUMBING WORKS
X. PAINTING WORKS
XI. DEMOBILIZATION/GENERAL CLEANING

Submitted By:

Daniela G. Sales
Date : Sept. 11, 2019
Project : PROPOSED 2 unit 2 Storey Duplex residential bldg.
Location : Block 12 Lot 41 American Elm St.,Ponte Verde Subd., Cupang, Antipolo City
Owner : Mr. and Mrs. Joselito Cruz
Mobiliztion : 20-Jul-19
Subject : Progress Billing #1

unit cost
Item No WORK DESCRIPTION QTY UNIT total unit cost AMOUNT %
material labor
1.00 GENERAL REQUIREMENTS
1.01 Mobilization/Demobilization 1.00 lot 25,000.00 25,000.00 0.901%
TOTAL GENERAL REQUIREMENTS 25,000.00 0.901%

2.00 STRUCTURAL WORKS

2.1 EARTHWORKS
2.1.01 Lay out & Staking 1.00 lot 8,100.00 810.00 8,910.00 8,910.00 0.321%
2.1.02 Excavation Column Footing 32.40 cu.m. 3,600.00 11,340.00 14,940.00 14,940.00 0.538%
2.1.03 Excavation Footing Tie Beam 11.55 cu.m. 4,100.00 4,100.00 4,100.00 0.148%
2.1.03 Excavation Septic Tank 5.40 cu.m. 1,890.00 1,890.00 1,890.00 0.068%
2.1.04 Backfill and Compaction 21.55 cu.m. 7,000.00 4,900.00 11,900.00 11,900.00 0.429%
2.1.05 Soil Poisoning sq m 525.00 78.75 603.75 603.75 0.022%
2.1.07 Gravel Bedding (75mm thk) 2.705 cu.m. 8,274.75 162.30 8,437.05 8,437.05 0.304%
Sub-Total Earthworks 50,780.80 1.830%
2.2 CONCRETE WORKS
2.2.01 Column Footing 6.48 cu.m. 30,903.12 6,489.66 37,392.78 37,392.78 1.347%
2.2.02 Footing Tie Beam 6.16 cu.m. 29,377.04 6,169.18 35,546.22 35,546.22 1.281%
2.2.03 Wall Footing cu.m. - - - 0.000%
2.2.04 Slab on Fill 12.00 cu.m. 57,228.00 12,017.88 69,245.88 69,245.88 2.495%
2.2.05 Columns 9.60 cu.m. 45,782.40 9,614.30 55,396.70 55,396.70 1.996%
2.2.06 Second Floor Beams 8.45 cu.m. 40,307.59 10,076.90 50,384.49 50,384.49 1.816%
2.2.08 Roof Beams 2.41 cu.m. 11,493.29 4,022.65 15,515.94 15,515.94 0.559%
2.2.09 Second Floor Slab 8.49 cu.m. 41,643.45 14,575.21 56,218.66 56,218.66 2.026%
2.2.11 Stairs 1.00 lot 7,190.00 2,157.00 9,347.00 9,347.00 0.337%
2.2.12 Concrete Ledge / Canopy 0.81 cu.m. 3,862.89 1,352.01 5,214.90 5,214.90 0.188%
2.2.13 Kitchen Counters 0.43 cu.m. 2,060.21 721.07 2,781.28 2,781.28 0.100%
2.2.14 Others (Pls. Specify) - - 0.000%
Sub-total Concrete Works 337,043.84 12.146%
2.3 FORMWORKS
2.3.01 Column Footing sq.m. - - 0.000%
2.3.02 Footing Tie Beam 77.00 sq.m. 26,083.75 6,520.94 32,604.69 32,604.69 1.175%
2.3.03 Wall Footing sq.m. 0.000%
2.3.04 Slab on Fill sq.m. 0.000%
2.3.05 Columns 144.00 sq.m. 48,240.00 12,060.00 60,300.00 60,300.00 2.173%
2.3.06 Second Floor Beams 84.52 sq.m. 90,859.00 32,709.24 123,568.24 123,568.24 4.453%
2.3.07 Third Floor Beams sq.m. - - - - 0.000%
2.3.08 Roof Beams 41.78 sq.m. 26,321.40 11,844.63 38,166.03 38,166.03 1.375%
 2.3.09 Second Floor Slab 84.90 sq.m. 122,680.50 36,804.15 159,484.65 159,484.65 5.747%
2.3.10 Third Floor Slab sq.m. - - - - 0.000%
2.3.11 Stairs 1.00 LOT 16,450.00 4,935.00 21,385.00 21,385.00 0.771%
2.3.12 Concrete Ledge / Canopy 8.10 sq.m. 3,240.00 1,458.00 4,698.00 4,698.00 0.169%
2.3.13 Kitchen Counters 4.30 sq.m. 1,720.00 774.00 2,494.00 2,494.00 0.090%
2.3.14 Others (Pls. Specify) - -
Sub-total Formworks 442,700.61 15.953%

2.4 REINFORCING BARS

TOTAL WT.: 2.4.01 16mm Ø 2,613.168 kgs 102,488.45 23,367.37 125,855.82 125,855.82 4.535%
7,401.396 2.4.02 12mm Ø 468.864 kgs 18,388.85 4,192.66 22,581.50 22,581.50 0.814%
2.4.03 10mm Ø 3,174.864 kgs 124,518.17 28,390.14 152,908.31 152,908.31 5.510%
2.4.04 9mm Ø 1,144.500 kgs 44,887.29 10,234.30 55,121.59 55,121.59 1.986%
2.4.05 Tie Wire 7.000 rolls 10,500.00 2,394.00 12,894.00 12,894.00 0.465%
2.4.06 Others (Pls. Specify) - - 0.000%
Sub-total Rebar Works 369,361.22 13.310%

2.5 STEEL TRUSSES & ROOFING

2.5.01 Trusses 100.5136 sq.m. 59,805.59 18,838.76 78,644.35 78,644.35 2.834%
2.5.02 Roofing 110.00 sq.m. 45,100.00 15,785.00 60,885.00 60,885.00 2.194%
2.5.03 Others (Pls. Specify) 0.000%
Sub-total Metal Works 139,529.35 5.028%

TOTAL STRUCTURAL WORKS 1,339,415.82 48.267%

3.00 ARCHITECTURAL WORKS

3.1 MASONRY WORKS
3.1.01 6" Chb Wall 422.40 sq.m. 218,085.12 65,425.54 283,510.66 283,510.66 10.217%
3.1.02 4'' Chb Wall 104.00 sq.m. 36,400.00 10,920.00 47,320.00 47,320.00 1.705%
3.1.03 Interior Wall Plastering 236.40 sq.m. 44,916.00 13,474.80 58,390.80 58,390.80 2.104%
3.1.04 Exterior Wall Plastering 290.00 sq.m. 63,800.00 19,140.00 82,940.00 82,940.00 2.989%
3.1.05 Others (Pls. Specify) : SEPTIC TANK 3.60 sq.m. 7,363.08 2,577.08 9,940.16 9,940.16 0.358%
Sub-total Masonry Works 482,101.61 17.373%
3.2 WALL FINISHES
3.2.01 600mm x 600mm Wall Tiles 62.16 sq.m. 29,353.33 10,273.67 39,627.00 39,627.00 1.428%
3.2.02 300mm x 600mm Wall Tiles 3.70 sq.m. 2,466.67 863.33 3,330.00 3,330.00 0.120%
3.2.03 Natural Stone Finish sq.m. - - - 0.000%
3.2.04 Curdoroy Finish sq.m. - - - 0.000%
3.2.05 Others (Pls. Specify) - - - 0.000%
Sub-total Wall finishes 42,957.00 1.548%
3.3 FLOOR FINISHES
3.3.01 Waterproofing
Toilet 8.00 sq.m. 12,000.00 4,200.00 16,200.00 16,200.00 0.584%
Canopy, Balcony 13.18 sq.m. 19,770.00 6,919.50 26,689.50 26,689.50 0.962%
3.3.02 Floor topping to received tiles 120.10 sq.m. - - - 0.000%
3.3.03 600mm x 600mm Floor Tile 110.54 sq.m. 56,805.28 19,881.85 76,687.13 76,687.13 2.764%
3.3.04 400mm x 400mm Floor Tile sq.m. - - - 0.000%
3.3.05 300mm x 300mm Floor Tile 9.56 sq.m. 4,780.00 1,673.00 6,453.00 6,453.00 0.233%
3.3.06 Plain Cement Rough Finish (Carport) 40.10 sq.m. 6,015.00 2,105.25 8,120.25 8,120.25 0.293%
 3.3.07 Others (Pls. Specify) - - - 0.000%
Floor finishes Total 134,149.88 4.834%
3.4 CEILING WORK
3.4.01 10mm thk Ordinary Gypsum board on Light sq.m. - - - 0.000%
Galvanized
3.4.02 3.5mm metal board
thk Ficem furing on Light Galvanized metal 113.44 sq.m. 39,704.00 13,896.40 53,600.40 53,600.40 1.932%
3.4.03 furing
Rubbed Cement Finish sq.m. - - - 0.000%
3.4.04 Others (Pls. Specify) - - - 0.000%
Ceiling Work Total 53,600.40 1.932%
3.5 METAL WORKS
3.5.01 Stair Railing 1.00 lot 15,000.00 4,500.00 19,500.00 19,500.00 0.703%
3.5.02 Balcony Railing 1.00 lot 20,500.00 6,150.00 26,650.00 26,650.00 0.960%
3.5.03 Others (Pls. Specify) GATE 1.00 lot 30,000.00 9,000.00 39,000.00 39,000.00 1.405%
Metal Works Total 85,150.00 3.068%
3.6 DOOR, DOOR JAMBS & LOCKSETS
3.6.01 2000mm x 2100mm Aluminum Door set - - 0.000%
3.6.02 900mm x 2100mm Panel Door 2.00 sets 11,000.00 2,200.00 13,200.00 13,200.00 0.476%
3.6.03 700mm x 2100mm Panel Door 4.00 sets 18,000.00 3,600.00 21,600.00 21,600.00 0.778%
3.6.04 800mm x 2100mm Flush Door 6.00 sets 21,000.00 4,200.00 25,200.00 25,200.00 0.908%
3.6.05 600mm x 2100mm Flush Door with Louver 4.00 sets 9,000.00 1,800.00 10,800.00 10,800.00 0.389%
3.6.06 Main Door Lockset 2.00 sets 7,000.00 1,400.00 8,400.00 8,400.00 0.303%
3.6.07 Lever Type Lockset with Key 10.00 sets 9,500.00 1,900.00 11,400.00 11,400.00 0.411%
3.6.08 Lever Type Lockset without Key 4.00 sets 3,800.00 760.00 4,560.00 4,560.00 0.164%
3.6.09 Hinges pcs - - - 0.000%
3.6.10 Others (Pls. Specify) - - - 0.000%
Doors & Hardwares Subtotal 95,160.00 3.429%
3.7 CARPENTRY WORKS
3.7.01 Handrail 1.00 lot 15,000.00 3,000.00 18,000.00 18,000.00 0.649%
3.7.02 Stair Steps 1.00 lot 12,500.00 2,500.00 15,000.00 15,000.00 0.541%
3.7.03 Bedroom Cabinets 6.00 sets 21,000.00 6,300.00 27,300.00 27,300.00 0.984%
3.7.04 Kitchen Cabinets 2.00 sets 31,000.00 9,300.00 40,300.00 40,300.00 1.452%
3.7.05 Others (Pls. Specify) - - - 0.000%
Doors & Hardwares Subtotal 100,600.00 3.625%
3.8 WINDOW 1.00 lot 65,000.00 65,000.00 65,000.00 2.342%
Windows Subtotal 65,000.00 2.342%
3.9 PAINTING WORKS
3.9.01 Exterior Walls 290.00 sq.m. 58,000.00 29,000.00 87,000.00 87,000.00 3.135%
3.9.02 Interior Walls 236.40 sq.m. 35,460.00 23,640.00 59,100.00 59,100.00 2.130%
3.9.03 Ceiling 113.44 sq.m. 17,016.00 11,344.00 28,360.00 28,360.00 1.022%
3.9.04 Stair Railings 3.00 lm 1,500.00 975.00 2,475.00 2,475.00 0.089%
3.9.05 Balcony Railings lm - - 0.000%
3.9.06 Bedroom Cabinets 8.00 sets 20,000.00 10,000.00 30,000.00 30,000.00 1.081%
3.9.07 KItchen Cabinets 2.00 sets 9,000.00 4,500.00 13,500.00 13,500.00 0.486%
3.9.08 Door & Door Jambs 16.00 sets 24,000.00 12,000.00 36,000.00 36,000.00 1.297%
3.9.09 Gates 2.00 sets 3,100.00 1,550.00 4,650.00 4,650.00 0.168%
3.9.10 Others (Pls. Specify) 0.000%
Painting Works Subtotal 261,085.00 9.408%

TOTAL ARCHITECTURAL WORKS 1,319,803.89 47.561%

4.00 ELECTRICAL WORKS 1.00 lot 42,780.29 42,780.29 1.542%
5.00 PLUMBING WORKS 1.00 lot 48,000.00 48,000.00 1.730%
6.00 ADDITIONAL WORKS

TOTAL PROJECT COST 2,775,000.00 100.000%

GRAND TOTAL 621,754.51

Project Cost : 2,775,000.00
Accomplishment : 735,029.44
20 % DP : 555,000.00
1st Progress Billing : 180,029.44

Balance : 2,039,970.56
 Accomplishment
(%) Amount

50% 12,500.00
0.450% 12,500.00

100% 8,910.00
90% 13,446.00
85% 3,485.00
-
50% 5,950.00
50% 301.88
50% 4,218.53
1.309% 36,311.40

90% 33,653.50
85% 30,214.29
-
-
40% 22,158.68
50% 25,192.24
-
30% 16,865.60
-
-
-
-
4.616% 128,084.30

-
85% 27,713.98
-
-
40% 24,120.00
50% 61,784.12
-
-
 50% 79,742.33
-
-
-
-
-
6.968% 193,360.43

90% 113,270.23
90% 20,323.35
45% 68,808.74
45% 24,804.72
67.50% 8,703.45

8.501% 235,910.49

-
-
-
0.000% -

21.393% 593,666.63

35% 99,228.73
-
-
-
-
3.576% 99,228.73

-
-
-
-
-
0.000% -

-
-
-
-
-
-
-
-
 -
0.000% -

-
-
-
-
0.000% -

-
-
-
0.000% -

-
-
-
-
-
-
-
-
-
-
0.000% -

-
-
-
-
-
0.000% -
-
0.000% -

-
-
-
-
-
-
-
-
-
-
0.000% -

3.576% 99,228.73
 30% 12,834.09
35% 16,800.00
-

26.488% 735,029.44
2,775,000.00
735,029.44
555,000.00
180,029.44

2,039,970.56