Professional Documents
Culture Documents
Project: Tan Residence Location: Multi-National Village, Paranaque City
Project: Tan Residence Location: Multi-National Village, Paranaque City
CUSTOMER
ESTIMATOR
DWG SHT OF
CHECKED BY DATE DATE
TOTAL UNIT
QTY UNIT DESCRIPTION SOURCE WT COST COST SUBTOTAL
I. Earthworks
312.1 cu.m. a. Excavation
201.1 cu.m. b. Disposal
146.7 cu.m. c. Backfill
cu.m. d. Earthfill 400 0
528 sq.m. e. Clearing
BILL OF MATERIALS
REMARKS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33 !
34 "
35 #
36 $
37 %
38 &
39 '
40 (
41 )
42 *
43 +
44 ,
45 -
46 .
47 /
48 0
49 1
50 2
51 3
52 4
53 5
54 6
55 7
56 8
57 9
58 :
59 ;
60 <
61 =
62 >
63 ?
64 @
65 A
66 B
67 C
68 D
69 E
70 F
71 G
72 H
73 I
74 J
75 K
76 L
77 M
78 N
79 O
80 P
81 Q
82 R
83 S
84 T
85 U
86 V
87 W
88 X
89 Y
90 Z
91 [
92 \
93 ]
94 ^
95 _
96 `
97 a
98 b
99 c
100 d
101 e
102 f
103 g
104 h
105 i
106 j
107 k
108 l
109 m
110 n
111 o
112 p
113 q
114 r
115 s
116 t
117 u
118 v
119 w
120 x
121 y
122 z
123 {
124 |
125 }
126 ~
127
128 �
129 �
130 �
131 �
132 �
133 �
134 �
135 �
136 �
137 �
138 �
139 �
140 �
141 �
142 �
143 �
144 �
145 �
146 �
147 �
148 �
149 �
150 �
151 �
152 �
153 �
154 �
155 �
156 �
157 �
158 �
159 �
160 �
161 �
162 �
163 �
164 �
165 �
166 �
167 �
168 �
169 �
170 �
171 �
172 �
173 �
174 �
175 �
176 � °
177 �
178 �
179 �
180 �
181 �
182 �
183 �
184 �
185 �
186 �
187 �
188 �
189 �
190 �
191 �
192 �
193 �
194 �
195 �
196 �
197 �
198 �
199 �
200 �
201 �
202 �
203 �
204 �
205 �
206 �
207 �
208 �
209 �
210 �
211 �
212 �
213 �
214 �
215 �
216 �
217 �
218 �
219 �
220 �
221 �
222 �
223 �
224 �
225 �
226 �
227 �
228 �
229 �
230 �
231 �
232 �
233 �
234 �
235 �
236 �
237 �
238 �
239 �
240 �
241 �
242 �
243 �
244 �
245 �
246 �
247 �
248 � ø
249 �
250 �
251 �
252 �
253 �
254 �
255 �
256 Err:502
257 Err:502
258 Err:502
259 Err:502
260 Err:502
261 Err:502
262 Err:502
263 Err:502
264 Err:502
265 Err:502
266 Err:502
267 Err:502
268 Err:502
269 Err:502
Project : TAN RESIDENCE
Location : Multi-National Village, Paranaque City
0.05 0 38 0.05 0
Material Total D LABOR IND LABOR
QTY UNIT DESCRIPTION Cost Cont Proj uMHR MHR COST Cont Proj COST
I. Earthworks
312.1 cu.m. a. Excavation 6 1873 71174 3559 0 16758
201.1 cu.m. b. Disposal 3 603 22914 1146 0 5395
146.7 cu.m. c. Backfill 3 440 16720 836 0 3937
0 cu.m. d. Earthfill 0 0 3 0 0 0 0 0
528 sq.m. e. Clearing 0.1 53 2014 101 0 474
B. Main House
B.1 Foundation
4.5 cu.m. a. Footing 13519 676 0 10 45 1710 86 0 403
6.6 cu.m. b. Tie Beams 19681 984 0 10 66 2508 125 0 591
Project : TAN RESIDENCE
Location : Multi-National Village, Paranaque City
0.05 0 38 0.05 0
Material Total D LABOR IND LABOR
QTY UNIT DESCRIPTION Cost Cont Proj uMHR MHR COST Cont Proj COST
B.5 Roof
0.4 cu.m. a. Columns 1420 71 0 12 5 190 10 0 45
7.9 cu.m. b. Beams 23664 1183 0 10 79 3002 150 0 707
11.3 cu.m. c. Slab 33,679 1,684 0 10 113 4,294 215 0 1,011
C. Perimeter Fence
11.1 cu.m. a. Wall Ftg 33,200 1,660 0 10 111 4,218 211 0 993
5.4 cu.m. b. Stiffener Col 16,157 808 0 12 65 2,470 124 0 582
6.4 cu.m. c. Stiffener Beams 19,072 954 0 10 64 2,432 122 0 573
6.5 cu.m. d. Stiffener Cols Ftg 19,404 970 0 10 65 2,470 124 0 582
D. Swimming Pool
33.5 cu.m. a. Wall 99,617 4,981 0 10 335 12,730 637 0 2,997
13.5 cu.m. b. Slab 40,300 2,015 0 10 135 5,130 257 0 1,208
Total - Item II (Concrete Works) 841,753 30,704 0 2,952 112,176 5,613 0 26,412
Project : TAN RESIDENCE
Location : Multi-National Village, Paranaque City
0.05 0 38 0.05 0
Material Total D LABOR IND LABOR
QTY UNIT DESCRIPTION Cost Cont Proj uMHR MHR COST Cont Proj COST
III. Rebarworks
B. Main House
B.1 Foundation
240 kgs a. Footing 8492 425 0 0.08 19 722 36 0 170
1010 kgs b. Tie Beams 35052 1753 0 0.08 81 3078 154 0 725
C. Perimeter Fence
967 kgs a. Wall Ftg 33384 1669 0 0.08 77 2926 146 0 689
831 kgs b. Stiffener Col 30468 1523 0 0.1 83 3154 158 0 743
960 kgs c. Stiffener Beams 33192 1660 0 0.1 96 3648 182 0 859
208 kgs d. Stiffener Col Ftg 7276 364 0 0.08 17 646 32 0 152
D. Swimming Pool
2543 kgs a. Wall 88044 4402 0 0.1 254 9652 483 0 2273
672 kgs b. Slab 23196 1160 0 0.08 54 2052 103 0 483
Total - Item III (Rebarworks) 1,487,120 63,580 0 3,678 139,764 6,990 0 32,909
Project : TAN RESIDENCE
Location : Multi-National Village, Paranaque City
0.05 0 38 0.05 0
Material Total D LABOR IND LABOR
QTY UNIT DESCRIPTION Cost Cont Proj uMHR MHR COST Cont Proj COST
V. Formworks
A. Multi Purpose Building
A.1 Foundation
11.5 sq.m. a. Footing 5010 251 0 2 23 874 44 0 206
38.5 sq.m. b. Tie Beams 16384 819 0 2 77 2926 146 0 689
B. Main House
B.1 Foundation
14.5 sq.m. a. Footing 6558 328 0 2 29 1102 55 0 259
59.8 sq.m. b. Tie Beams 25540 1277 0 2 120 4560 228 0 1074
C. Perimeter Fence
35.8 sq.m. a. Wall Ftg 11588 579 0 2 72 2736 137 0 644
107.6 sq.m. b. Stiffener Col 58592 2930 0 2.5 269 10222 511 0 2407
85.9 sq.m. c. Stiffener Beams 46642 2332 0 2.5 215 8170 409 0 1924
26 sq.m. d. Stiffener Col Ftg 11536 577 0 2 52 1976 99 0 465
D. Swimming Pool
234.7 sq.m. a. Wall 101554 5078 0 2.5 587 22306 1115 0 5252
C. Perimeter Fence
329.4 sq.m. a. CHB 6" Thick (Exterior) 90662 4533 0 3.5 1153 43814 2191 0 10316
Total - Item VI (CHB Works) 386487 14792 0 5195 197410 9871 0 46481
B. Main House
B.1 Ground Floor
43.2 sq.m. a. Column 2166 108 0 1.5 65 2470 124 0 582
0 sq.m. b. Beam 0 0 0 1.5 0 0 0 0 0
20.7 sq.m. c. Stair 1358 68 0 1.5 31 1178 59 0 277
620.8 sq.m. d. Wall 25868 1293 0 1.5 931 35378 1769 0 8330
C. Perimeter Fence
572.8 sq.m. a. Wall 23702 1185 0 1.5 859 32642 1632 0 7685
Total - Item VII (Plastering Works) 149048 6268 0 5051 191938 9597 0 45191
A.3 Roof
85 sq.m. a. Wall 11671 584 0 0.6 51 1938 97 0 456
B. Main House
B.1 Ground Floor
664 sq.m. a. Wall 88088 4404 0 0.6 398 15124 756 0 3561
175.6 sq.m. b. Ceiling 22990 1150 0 0.6 105 3990 200 0 939
B.4 Roof
99.6 sq.m. a. Wall 13486 674 0 0.6 60 2280 114 0 537
C. Perimeter Fence
572.8 sq.m. a. Wall 75812 3791 0 0.6 344 13072 654 0 3078
Project : TAN RESIDENCE
Location : Multi-National Village, Paranaque City
0.05 0 38 0.05 0
Material Total D LABOR IND LABOR
QTY UNIT DESCRIPTION Cost Cont Proj uMHR MHR COST Cont Proj COST
Total - Item VIII (Painting Works) 527176 22571 0 2210 83980 4201 0 19773
694 102 -4792 2573.89 9266 0.00 0 4632.47 16677 4502.8 2537.166 5090.68
772 113 -5325 2554.5 10218 0.00 0 4606.32 18425 4502.8 5068.85
984 172 -8120 2378.24 12129 0.00 0 4862.17 24797 4613.07 2475.269 5262.06
0 0 0 0 0.00 0 0 4613.07 0
1659 243 -11448 2078.14 17872 0.00 0 4120.43 35436 4028.36 2062.599 4534.62
251 37 -1731 2656.15 3453 0.00 0 4947.30 6431 5183.29
251 37 -1731 2656.15 3453 0.00 0 4838.89 6291 5183.29
675 119 -5591 2419.43 8468 0.00 0 4914.81 17202 4613.07 5315.59
926 136 -6390 2529.38 12141 0.00 0 4872.98 23390 4613.07 5040.77
1659 243 -11448 2515.35 21632 0.00 0 4845.12 41668 5024.89
868 127 -5990 2533.11 11399 0.00 0 4632.47 20846 4502.8 5044.65
1273 186 -8786 2509.39 16562 0.00 0 4606.32 30402 4502.8 5018.11
EQPT/FUEL DIRECT UNIT UNIT UNIT
DIRECT INDIRECT OTHERS U/C COST COST TOTAL COST TOTAL COST
1234 218 -10250 2342.03 14989 0.00 0 4862.17 31118 4613.07 5235.55
0 0 0 0 0.00 0 0 4613.07 0
9026 1322 -62300 2059.74 96396 1.18 55 4120.43 192836 4028.36 4515.24
463 68 -3195 2542.08 6101 0.00 0 4947.30 11874 5054.55
1659 243 -11448 2515.35 21632 0.00 0 4838.89 41614 5024.89
3.6 11504 -2238 3195.56 -621.67 3,043.33 10956 1,219.72 4391 307 15654
4 12704 -2486 3176 -621.5 3,024.75 12099 1,220.00 4880 342 17321
5.1 16113 -3984 3159.41 -781.18 3,009.02 15346 1,384.12 7059 494 22899
0 0 0 0 0 0
8.6 23218 -5346 2699.77 -621.63 2,571.16 22112 1,219.77 10490 734 33336
1.3 4261 -808 3277.69 -621.54 3,121.54 4058 1,220.00 1586 111 5755
1.3 4261 -808 3277.69 -621.54 3,121.54 4058 1,220.00 1586 111 5755
3.5 11213 -2745 3203.71 -784.29 3,051.14 10679 1,387.43 4856 340 15875
4.8 15125 -2984 3151.04 -621.67 3,001.04 14405 1,219.79 5855 410 20670
8.6 26978 -5346 3136.98 -621.63 2,987.56 25693 1,219.77 10490 734 36917
0.4 1491 -330 3727.5 -825 3,550.00 1420 1,432.50 573 40 2033
4.8 15125 -2984 3151.04 -621.67 3,001.04 14405 1,219.79 5855 410 20670
8.6 26978 -5346 3136.98 -621.63 2,987.56 25693 1,219.77 10490 734 36917
4.5 14195 -2796 3154.44 -621.33 3,004.22 13519 1,219.56 5488 384 19391
6.6 20665 -4103 3131.06 -621.67 2,981.97 19681 1,219.70 8050 564 28295
0.07
MATLS LABOR MATLS MAT'L LABOR LABOR LABOR TOTAL
QTY MAT'LS LABOR U/C U/C U/C COST U/C COST TAX (7%) DC
6.4 20026 -5037 3129.06 -787.03 2,980.00 19072 1,390.00 8896 623 28591
0 0 0 0 0 0
46.8 125488 -29092 2681.37 -621.62 2,553.68 119512 1,219.79 57086 3996 180594
2.4 7592 -1491 3163.33 -621.25 3,012.50 7230 1,219.58 2927 205 10362
8.6 26978 -5346 3136.98 -621.63 2,987.56 25693 1,219.77 10490 734 36917
4.4 13983 -3467 3177.95 -787.95 3,026.59 13317 1,391.14 6121 428 19866
10.3 32381 -6401 3143.79 -621.46 2,994.08 30839 1,219.71 12563 879 44281
16.2 50625 -10069 3125 -621.54 2,976.17 48214 1,219.81 19761 1383 69358
2.4 7592 -1491 3163.33 -621.25 3,012.50 7230 1,219.58 2927 205 10362
3.6 11504 -2808 3195.56 -780 3,043.33 10956 1,382.78 4978 348 16282
10.3 32381 -6401 3143.79 -621.46 2,994.08 30839 1,219.71 12563 879 44281
16.2 50625 -10069 3125 -621.54 2,976.17 48214 1,219.81 19761 1383 69358
0.4 1491 -330 3727.5 -825 3,550.00 1420 1,430.00 572 40 2032
7.9 24847 -4910 3145.19 -621.52 2,995.44 23664 1,219.75 9636 675 33975
11.3 35363 -7024 3129.47 -621.59 2,980.44 33679 1,219.82 13784 965 48428
34860 -6899 3140.54 -621.53 2,987.56 33162 1,219.82 13540 948 47650
16965 -4251 3141.67 -787.22 3,026.59 16344 1,382.78 7467 523 24334
20026 -3978 3129.06 -621.56 2,994.08 19162 1,219.82 7807 546 27515
20374 -4039 3134.46 -621.38 3,004.22 19527 1,219.82 7929 555 28011
104598 -20824 3122.33 -621.61 3,012.08 100905 1,219.82 40864 2860 144629
42315 -8391 3134.44 -621.56 2,553.68 34475 1,219.79 16467 1153 52095
192 7199 -1222 37.49 -6.36 35.71 6856 6.55 1258 88 8202
662 24255 -4316 36.64 -6.52 34.89 23097 6.71 4442 311 27850
862 31555 -5620 36.61 -6.52 34.86 30049 6.71 5784 405 36238
0 0 0 0 0 0 0
1020 37141 -6678 36.41 -6.55 34.68 35374 6.74 6875 481 42730
224 8446 -1466 37.71 -6.54 35.91 8044 6.74 1510 106 9660
100 3805 -651 38.05 -6.51 36.24 3624 6.71 671 47 4342
1018 37141 -6597 36.48 -6.48 34.75 35376 6.67 6790 475 42641
608 22340 -4968 36.74 -8.17 34.99 21274 8.41 5113 358 26745
1056 38317 -8635 36.29 -8.18 34.56 36495 8.42 8892 622 46009
1191 43432 -7737 36.47 -6.5 34.73 41363 6.69 7968 558 49889
0 0 0 0 0 0 0
623 22743 -3013 36.51 -4.84 34.77 21662 4.98 3103 217 24982
240 8917 -1547 37.15 -6.45 35.38 8491 6.64 1594 112 10197
1010 36805 -6597 36.44 -6.53 34.70 35047 6.72 6787 475 42309
1077 39598 -8797 36.77 -8.17 35.02 37717 8.41 9058 634 47409
0 0 0 0 0 0
5548 201776 -36163 36.37 -6.52 34.64 192183 6.71 37227 2606 232016
0.07
MATLS LABOR MATLS MAT'L LABOR LABOR LABOR TOTAL
QTY MAT'LS LABOR U/C U/C U/C COST U/C COST TAX (7%) DC
419 15376 -2769 36.7 -6.61 34.95 14644 6.80 2849 199 17692
774 28224 -5049 36.47 -6.52 34.73 26881 6.71 5194 364 32439
1663 60421 -10832 36.33 -6.51 34.60 57540 6.70 11142 780 69462
760 26880 -6190 35.37 -8.14 33.68 25597 8.38 6369 446 32412
2162 78855 -17593 36.47 -8.14 34.74 75108 8.38 18118 1268 94494
2246 81816 -14661 36.43 -6.53 34.69 77914 6.72 15093 1057 94064
419 15376 -2769 36.7 -6.61 34.95 14644 6.80 2849 199 17692
1341 48745 -6516 36.35 -4.86 34.62 46425 5.00 6705 469 53599
632 23180 -5131 36.68 -8.12 34.93 22076 8.36 5284 370 27730
2162 78855 -17593 36.47 -8.14 34.74 75108 8.38 18118 1268 94494
2246 81816 -14661 36.43 -6.53 34.69 77914 6.72 15093 1057 94064
0 0 0 0 0 0
565 20689 -2769 36.62 -4.9 34.87 19702 5.04 2848 199 22749
967 35053 -6489 36.25 -6.71 34.73 33584 6.71 6489 454 40527
831 31991 -6994 38.5 -8.42 34.93 29027 8.36 6947 486 36460
960 34852 -8091 36.3 -8.43 34.74 33350 8.38 8045 563 41958
208 7640 -1433 36.73 -6.89 34.71 7220 6.64 1381 97 8698
2543 92446 -21404 36.35 -8.42 34.71 88268 7.66 19479 1364 109111
672 24356 -4550 36.24 -6.77 34.68 23305 6.74 4529 317 28151
11.5 5261 -1873 457.48 -162.87 435.65 5010 167.65 1928 135 7073
38.5 17203 -6271 446.83 -162.88 425.56 16384 167.66 6455 452 23291
55.2 31721 -11240 574.66 -203.62 547.28 30210 209.60 11570 810 42590
0 0 0 0 0 0 0
55.2 18705 -8959 338.86 -162.3 322.72 17814 167.07 9222 646 27682
7 3534 -1140 504.86 -162.86 480.86 3366 167.71 1174 82 4622
7.4 2589 -1222 349.86 -165.14 333.24 2466 170.00 1258 88 3812
38.4 22134 -7820 576.41 -203.65 548.96 21080 209.61 8049 563 29692
44.8 25904 -9122 578.21 -203.62 550.67 24670 209.58 9389 657 34716
86 41364 -14009 480.98 -162.9 458.07 39394 167.67 14420 1009 54823
0 0 0
5.4 3366 -1140 623.33 -211.11 593.70 3206 217.41 1174 82 4462
44.8 25904 -9122 578.21 -203.62 550.67 24670 209.58 9389 657 34716
86 41364 -14009 480.98 -162.9 458.07 39394 167.67 14420 1009 54823
14.5 6886 -2362 474.9 -162.9 452.28 6558 167.66 2431 170 9159
59.8 26817 -9773 448.44 -163.43 427.09 25540 168.23 10060 704 36304
69 39320 -14090 569.86 -204.2 542.72 37448 210.20 14504 1015 52967
0 0 0 0 0 0 0
468 157670 -76235 336.9 -162.9 320.86 150162 167.67 78470 5493 234125
13.1 6596 -2118 503.51 -161.68 479.54 6282 166.41 2180 153 8615
0.07
MATLS LABOR MATLS MAT'L LABOR LABOR LABOR TOTAL
QTY MAT'LS LABOR U/C U/C U/C COST U/C COST TAX (7%) DC
49 16622 -7982 339.22 -162.9 323.06 15830 167.67 8216 575 24621
69 39320 -14090 569.86 -204.2 542.72 37448 210.20 14504 1015 52967
91.3 52170 -18570 571.41 -203.4 544.21 49686 209.36 19115 1338 70139
162 77916 -26389 480.96 -162.9 458.06 74206 167.67 27163 1901 103270
11.4 5874 -1873 515.26 -164.3 490.70 5594 169.12 1928 135 7657
69 39320 -14090 569.86 -204.2 542.72 37448 210.20 14504 1015 52967
91.3 52170 -18570 571.41 -203.4 544.21 49686 209.36 19115 1338 70139
162 77916 -26389 480.96 -162.9 458.06 74206 167.67 27163 1901 103270
9.6 5034 -1547 524.38 -161.15 499.38 4794 165.94 1593 112 6499
10 6109 -2035 610.9 -203.5 581.80 5818 209.60 2096 147 8061
70.6 40585 -14416 574.86 -204.19 547.48 38652 210.18 14839 1039 54530
113 54638 -18407 483.52 -162.89 460.50 52037 167.67 18947 1326 72310
35.8 12167 -6068 339.86 -169.5 333.24 11930 170.00 6086 426 18442
107.6 61522 -22669 571.77 -210.68 581.80 62602 209.60 22553 1579 86734
85.9 48974 -18118 570.13 -210.92 547.48 47029 210.18 18054 1264 66347
26 12113 -4382 465.88 -168.54 452.28 11759 167.67 4359 305 16423
234.7 106632 -49468 454.33 -210.77 432.70 101555 191.88 45034 3152 149741
150.5 43481 -42923 288.91 -285.2 275.15 41410 293.57 44182 3093 88685
67.8 14189 -17674 209.28 -260.68 199.31 13513 268.33 18193 1274 32980
0.07
MATLS LABOR MATLS MAT'L LABOR LABOR LABOR TOTAL
QTY MAT'LS LABOR U/C U/C U/C COST U/C COST TAX (7%) DC
70.6 20836 -20118 295.13 -284.96 281.08 19844 293.31 20708 1450 42002
69.7 14624 -18163 209.81 -260.59 199.83 13928 268.24 18696 1309 33933
18.5 5760 -5293 311.35 -286.11 296.54 5486 294.59 5450 382 11318
262.9 76041 -74932 289.24 -285.02 275.47 72421 293.38 77130 5399 154950
111.5 23283 -29077 208.82 -260.78 198.87 22174 268.43 29930 2095 54199
146.7 42426 -41782 289.2 -284.81 275.43 40406 293.18 43010 3011 86427
155.4 32183 -40480 207.1 -260.49 197.23 30650 268.13 41667 2917 75234
75.7 22317 -21583 294.81 -285.11 280.77 21254 293.49 22217 1555 45026
51.4 11210 -13358 218.09 -259.88 207.70 10676 267.51 13750 963 25389
13.3 4267 -3828 320.83 -287.82 305.56 4064 296.32 3941 276 8281
95195 -97166 289 -294.98 305.56 100651 296.32 97608 6833 205092
33.8 1850 -4154 54.73 -122.9 52.13 1762 126.51 4276 299 6337
0 0 0
9.5 1002 -1140 105.47 -120 100.42 954 123.58 1174 82 2210
401.8 17947 -49112 44.67 -122.23 42.54 17093 125.82 50554 3539 71186
0.07
MATLS LABOR MATLS MAT'L LABOR LABOR LABOR TOTAL
QTY MAT'LS LABOR U/C U/C U/C COST U/C COST TAX (7%) DC
29.9 1850 -3664 61.87 -122.54 58.93 1762 126.15 3772 264 5798
44.8 2274 -5458 50.76 -121.83 48.35 2166 125.38 5617 393 8176
0 0 0
280.6 12338 -34289 43.97 -122.2 41.87 11749 125.79 35297 2471 49517
3.2 790 -407 246.88 -127.19 235.00 752 131.25 420 29 1201
44.8 2274 -5458 50.76 -121.83 48.35 2166 125.38 5617 393 8176
0 0 0
37 2062 -4562 55.73 -123.3 53.08 1964 126.89 4695 329 6988
43.2 2274 -5293 52.64 -122.52 50.14 2166 126.16 5450 382 7998
0 0 0 0 0 0 0
20.7 1426 -2525 68.89 -121.98 65.60 1358 125.56 2599 182 4139
620.8 27161 -75828 43.75 -122.15 41.67 25869 125.73 78053 5464 109386
37.7 2062 -4643 54.69 -123.16 52.10 1964 126.76 4779 335 7078
91.3 4549 -11158 49.82 -122.21 47.45 4332 125.81 11486 804 16622
20.7 1426 -2525 68.89 -121.98 65.60 1358 125.56 2599 182 4139
604.2 26525 -73792 43.9 -122.13 41.81 25262 125.71 75954 5317 106533
24.6 1638 -3013 66.59 -122.48 63.41 1560 126.10 3102 217 4879
91.3 4549 -11158 49.82 -122.21 47.45 4332 125.81 11486 804 16622
0 0 0 0 0 0 0
254.2 11277 -31032 44.36 -122.08 42.25 10740 125.66 31943 2236 44919
2.4 790 -325 329.17 -135.42 313.33 752 139.58 335 23 1110
70.6 3912 -8635 55.41 -122.31 52.78 3726 125.88 8887 622 13235
26.6 1638 -3258 61.58 -122.48 58.65 1560 126.09 3354 235 5149
0.07
MATLS LABOR MATLS MAT'L LABOR LABOR LABOR TOTAL
QTY MAT'LS LABOR U/C U/C U/C COST U/C COST TAX (7%) DC
24887 -72391 43.45 -126.38 58.65 33595 126.09 72224 5056 110875
435.6 63769 -10670 146.39 -24.49 139.42 60731 50.98 22207 1554 84492
91.5 12705 -2199 138.85 -24.03 139.42 12757 50.98 4665 327 17749
355 49469 -17348 139.35 -48.87 139.42 49494 50.98 18098 1267 68859
82 11435 -3992 139.45 -48.68 139.42 11432 50.98 4180 293 15905
85 12255 -4154 144.18 -48.87 139.42 11851 50.98 4333 303 16487
664 92492 -32417 139.3 -48.82 139.42 92575 50.98 33851 2370 128796
175.6 24140 -8552 137.47 -48.7 139.42 24482 50.98 8952 627 34061
733.2 102114 -35837 139.27 -48.88 139.42 102223 50.98 37379 2617 142219
175.6 24140 -8552 137.47 -48.7 139.42 24482 50.98 8952 627 34061
370.1 52010 -18082 140.53 -48.86 139.42 51599 50.98 18868 1321 71788
108.2 15246 -5293 140.91 -48.92 139.42 15085 50.98 5516 386 20987
99.6 14160 -4886 142.17 -49.06 139.42 13886 50.98 5078 355 19319
79603 -28989 138.97 -50.61 139.42 79860 50.98 29201 2044 111105
0.07
MATLS LABOR MATLS MAT'L LABOR LABOR LABOR TOTAL
QTY MAT'LS LABOR U/C U/C U/C COST U/C COST TAX (7%) DC
60 120 1381
409 818 9403
56 111 1277
662 1324 15221
257 515 5921
0.05 0.1
CONTRACTOR'S TOTAL
CONTINGENCY PROFIT COST
CUSTOMER
ESTIMATOR
DWG SHT
CHECKED BY DATE
COST
CTR DESCRIPTION COST
1.0 MATERIAL COST
1.1 DIRECT MATERIAL 1,311,368
1.2 CONSUMABLE MATERIAL
SUBTOTAL (1.0)
2.0 LABOR COST
2.1 DIRECT LABOR
2.1.1 CIVIL/BUILDING/EARTHWORKS 383,320
2.1.2 STRUCTURAL STEEL
2.2 STAFF SALARY 247,000
SUBTOTAL (2.0)
3.0 SETUP CHARGES
3.1 FRINGE BENEFIT 19,166
3.2 FACTORY SUPPLIES 19,166
SUBTOTAL (3.0)
4.0 EQPT, TOOLS, JIGS, SCAFFOLDS, FALSEWORKS & FUEL COST
4.1 EQUIPMENT RENTAL 125,000
4.2 SPECIAL TOOLS 25,000
4.3 STANDARD EXPENDABLE TOOLS 25,000
4.4 JIGS
4.5 SCAFFOLDING (MATERIAL + LABOR) 114,996
4.6 FUEL 39,600
SUBTOTAL (4.0)
5.0 SUBSISTENCE
5.1 STAFF SUBSISTENCE/ALLOWANCE
5.1.1 PROJECT ENGINEER 15,000
5.1.2 SUPERVISOR
5.1.3 R&F
5.2 CREW SUBSISTENCE 24,000
5.2.1 PROJECT
5.2.2 SHOP
SUBTOTAL (5.0)
6.0 MOBILIZATION/DEMOBILIZATION
6.1 TRUCKING 15,000
6.2 BARGE/LCT
6.3 COMMERCIAL VESSEL
6.4 CRATING
6.5 STRUCTURAL STEEL
SUBTOTAL (6.0)
7.0 SITE TEMPORARY FACILITIES
7.1 SITE OFFICES/FACILITIES
7.1.1 FABRICATION SHOP (INCLUDING ELECTRICAL) 15,000
7.1.2 FIELD OFFICE (VAN 40-FOOTER)
7.1.3 MOTORPOOL (COVERED)
7.1.4 WAREHOUSE (INCLUDING SHELVES, RACKS) 25,000
7.1.5 TOOL ROOM (VAN 20-FOOTER)
7.2 BUNKHOUSE
7.2.1 HOUSE RENTAL
7.2.2 PURCHASED (16 MAN CAPACITY)
7.2.3 CONSTRUCTED
7.2.4 VAN (40-FOOTER RENTAL)
7.3 STAFF HOUSE
7.3.1 HOUSE RENTAL
7.3.2 VAN WITH ACU
7.3.3 CONSTRUCTED
7.4 CANTEEN
7.5 PORTALET
SUBTOTAL (7.0)
8.0 TESTING & INSPECTION
8.1 RADIOGRAPHIC TEST
8.2 ULTRASONIC TEST
8.3 MAGNETIC PARTICLE TEST
8.4 DYE PENETRANT TEST
8.5 FIELD DENSITY TEST
8.6 CONCRETE CYLINDER TEST 5,000
8.7 REBAR TEST 5,000
8.8 VACUUM TEST
8.9 PWHT
SUBTOTAL (8.0)
9.0 SUBCONTRACTED ITEMS
9.1 DOORS
9.2 WINDOWS
9.3 ROOFING
9.4 OTHERS
SUBTOTAL (9.0)
10.0 MISCELLANEOUS CHARGES
10.1 SECURITY
10.2 WPQT (INCL REJECTION FACTOR)
10.3 PROJECT COMPUTERIZATION EXPENSE 7,500
10.4 SAFETY 5,000
SUBTOTAL (10.0)
11.0 CONTINGENCY
11.1 MATERIALS/CONSUMABLES 65,568
11.2 LABOR 19,166
SUBTOTAL (11.0)
12.0 ENGINEERING EXPENSE
12.1 CAD
12.2 REPRODUCTION 3,000
12.3 AS-BUILT 9,000
12.4 ENGINEERING FEE/DESIGN FEE
SUBTOTAL (12.0)
13.0 PROJECTION COST
13.1 MATERIALS 0
13.2 LABOR 0
13.3 SUBCONTRACTED ITEMS
SUBTOTAL (13.0)
G RAN DTOTAL
SUBTOTAL
1,311,368
Tmhr U/C
9583 40
630,320
0.05
0.05
38,332
0.3
329,596
39,000
15,000
40,000
10,000
12,500
0.05
0.05
84,734
12,000
0
2,522,850
5,000,000
Project : TAN RESIDENCE STAFF COST SUMMARY SH
Location : Multi-National Village, Paranaque City
CUSTOMER
ESTIMATOR
DWG SHT
CHECKED BY DATE DATE
OF
SUBSIS-
TENCE TRANS
15000
15000 0
Project : TAN RESIDENCE EQUIPMENT/FUEL COST
Location : Multi-National Village, Paranaque City
CUSTOMER
ESTIMATOR
DWG SHT OF
CHECKED BY DATE
TO TAL 125000
UIPMENT/FUEL COST
FUEL
COST
0
2700
0
8100
10800 23800
10800
10800 55800
7000
18000 78000
39600 164600