Item

Activity/Material Description

I.

Siteworks

II.

Quantity

Unit

Clearing and Grabbing

LUMPSUM

Layouting

LUMPSUM

Excavation

LUMPSUM

Price

Total

Sub-Base Course
A. Material Cost
V=30 cu.m.

30

cu.m.

500.00

15,000.00

2"x2"x12' Coco Lumber

3722

b.f.

10.00

37,220.00

2"x3"x12' Coco Lumber

5670

b.f.

10.00

56,700.00

1/4"x4'x8' Ordinary Pylwood

43

shts.

380.00

16,340.00

Assorted CWN

30

kls.

70.00

2,100.00

153

bags

280.00

42,840.00

cu.m.

650.00

5,850.00

17

cu.m.

700.00

11,900.00

E.D.

B.Labor Cost
C. Equipment Rental
III.

Formworks & Scaffoldings

A. Material Cost

B. Labor Cost
IV.

Concrete Works
A.Material Cost
Portland Cement
Sand
Gravel
B.Labor Cost
C. Equipment Rental
Concrete Mixer

600.00

F.O.L.
V.

3,000.00
1,500.00

Steel Works
A. Material Cost
16 mm RSB

54

pcs.

12 mm RSB

213

pcs.

10 mm RSB

88

pcs.

#16 Tiewire

18

4" CHB

320.00
230.00

17,280.00
48,990.00

165.00

14,520.00

kls.

70.00

1,260.00

1686

pcs.

15.00

25,290.00

Portland Cement

165

bags.

280.00

46,200.00

Sand

13

cu.m.

650.00

8,450.00

12 mm RSB

110

pcs.

230.00

25,300.00

#16 Tiewire

kls.

70.00

560.00

2" x 6" x 12' Coco Lumber

50

pcs.

300.00

15,000.00

2" x 4" x 12' Wood Purlins

20

pcs.

200.00

4,000.00

Coconut Shingle

80

sq.m.

50.00

4,000.00

Ridge Roll

pcs.

350.00

3,150.00

Bamboo Slot

100

pcs.

10.00

1,000.00

Assorted CWN

20

kls.

70.00

1,400.00

B. Labor Cost
C. Equipment Rental
VI.

Masonry Works
A. Material Cost

B. Labor Cost
C. Equipment Rental
VII.

Truss & Roofing

A. Material Cost

B.Labor Cost

C. Equipment Rental

VIII.

Electric Welding Machine

10

E.D.

500.00

5,000.00

Electric Bar Cutter

E.D.

500.00

2,500.00

1/4"x4'x8' Maine Plywood

18

shts.

450.00

8,100.00

2"x2" Ceiling Joist

230

b.f.

35.00

8,050.00

Assorted Nails

15

ks.

70.00

1,050.00

Assorted Mouldings

30

pcs.

100.00

3,000.00

Lightning Load

11

L.O.

1,000.00

11,000.00

Convenience Load

C.O.

1,000.00

7,000.00

PVC Door (0.70mx2.1m)

pcs.

1,500.00

3,000.00

Panel Door(1mx2.1m)

pcs.

5,000.00

15,000.00

Window-1 (1.5mx1.2m)

sq.m.

1,000.00

9,000.00

Window-2(0.50mx0.50m)

sq.m.

1,000.00

1,000.00

Water Closet

pcs.

3,500.00

10,500.00

Lavatory

pcs.

2,000.00

10,000.00

Faucet

pcs.

150.00

1,200.00

Shower w/ Hot & Cold

pcs.

6,500.00

19,500.00

Floor Drain

pcs.

150.00

Ceiling Works
A. Material Cost

B.Labor Cost
IX.

Electrical Works
A. Material Cost

B.Labor Cost
X.

Doors & Windows

A. Material Cost

B.Labor Cost
XI.

Plumbing Works
A. Materal Cost

Fittings,Pipes,Accessories

LUMPSUM

900.00
10,000.00

B. Labor Cost
XII.

Tile Works
A. Material Cost
Glazed Tile

38

sq.m.

350.00

13,300.00

Unglazed Tile

40

sq.m.

350.00

14,000.00

Cement

bags

230.00

1,150.00

Tile trim

10

pcs.

100.00

1,000.00

Tile Grout

10

kls.

200.00

2,000.00

B. Labor Cost
XIII.

Painting Works
A. Material Cost
A= 100 sq.m.

lumpsum

15,000.00

SUMMARY

I.

Site Works

II.

Sub-Base Course

9,000.00

III.

Formworks & Scaffoldings

IV.

Concrete Works

Steel Works

VI.

Masonry Works

126,960.00

VII.

Truss & Roofing

34,260.00

VIII.

Ceiling Works

24,240.00

IX.

Electrical Works

21,600.00

X.

Doors & Windows

33,600.00

XI.

Plumbing Works

62,520.00

XII.

Tile Works

37,740.00

XIII.

Painting Works

15,000.00

DIRECT COST

673,812.00

DIRECT COST

673,812.00

18,000.00
115,224.00
77,208.00
98,460.00

V.A.T.

80,807.44

O.C.M.

53,904.96

Handling

13,475.60

TOTAL PROJECT COST

822,000.00

Amount

Amount/Item
9,000.00

3,000.00
2,000.00
4,000.00
18,000.00
15,000.00
3,000.00

115,224.00
96,020.00

19,204.00
77,208.00
60,590.00

12,118.00
4,500.00

98,460.00
82,050.00

16,410.00

126,960.00
105,800.00

21,160.00

34,260.00
28,550.00

5,710.00

0.6
0.1
200
12
9
108

24,240.00
20,200.00

4,040.00
21,600.00
18,000.00

3,600.00
33,600.00
28,000.00

5,600.00
62,520.00
52,100.00

10,420.00
37,740.00
31,450.00

25.83
12.96
38.79
6,290.00
15,000.00
15,000.00

160
2000
30000
0.1
0.4
200
6
33.3333333333
2
66.6666666667

0.522

0.0435

9
72

83.52
6.96

84

3
66.66667
133.3333
0.5
66.66667

67

156

6
11.11111
12
79