Project: 3-Storey Residential/Commercial Bui

Location:
Owner: LEARN Corp.
Subject: Cost Estimation
Date: 7/14/2018

I. General Requirements
Item Unit
Item Description Qty. Unit Mat'l Cost Labor Cost Total Cost
No. Cost
1.00 General Requirements 100,000.00
1.01 Building Permit 1 lot 100,000

II. EarthWorks
2.00 Siteworks and Earthworks 1672443.5 668977.4 2,341,421
2.01 Excavation 1245.274 m3 750 933955.5 373582.2
2.02 Backfill 1846.22 m3 400 738488 295395.2

III. Structural Works

3.00 Concrete Works 17105813 6842325.3 23,948,139
3.01 Footing 432505 173002 605,507.00
Concrete mix 58.10 m3
Cement 523 bags 235 122905
Sand 30 m3 650 19500
3
Gravel 59 m 700 41300
20 mm Ø x 6m DSB 398 pcs 620 246760
# 16 tie wire 34 kg 60 2040
3.02 Columns 721380 288552 1,009,932.00
Concrete mix 49.33 m3
Cement 444 bags 235 104340
Sand 25 m3 650 16250
3
Gravel 50 m 700 35000
10 mm Ø x 6m DSB 1327 pcs 170 225590
20 mm Ø x 6m DSB 537 pcs 620 332940
# 16 tie wire 121 kg 60 7260
3.03 Beams 1025275 410110 1,435,385.00
3
Concrete mix 107.60 m
Cement 969 bags 235 227715
3
Sand 54 m 650 35100
Gravel 108 m3 700 75600
10mm Ø x 6m DSB 1070 pcs 170 181900
16 mm Ø x 6m DSB 1281 pcs 380 486780
# 16 tie wire 303 kg 60 18180
3.04 Slabs 884820 353928 1,238,748.0
2
Floor Area 783.24 m
 Concrete mix 88.29 m3
Cement 752 bags 235 176720
3
Sand 46 m 650 29900
Gravel 123 m3 700 86100
12 mm Ø x 6m DSB 2750 pcs 214 588500
# 16 tie wire 60 kg 60 3600
3.05 Wall Footing 7023652 2809460.7 9,833,112.36
3
Concrete mix 4.51 m
Cement 41 bags 235 9635
3
Sand 3m 650 1950
Gravel 5 m3 170 850
10 mm Ø x 6m DSB 15 pcs 170 2550
#16 Tie Wire 2 kg 60 120
3.06 Stairs 7018182 2807272.7 9,825,454.36
Stairs 1
Concrete mix 22.43 m3
Cement 201.87 bags 235 47439.45
3
Sand 11.215 m 650 7289.75
3
Gravel 22.43 m 170 3813.1
10 mm Ø x 6m DSB 5 pcs 170 850
12 mm Ø x 6m DSB 746 pcs 214 159644
#16 Tie Wire 0.71776 kg 60 43.0656
2" Steel Pipe Handrail 72.4 m 2000 144800
Stairs 2
4mm Thk Steel Plates 2.26 MT 26532 59962.32
2
20mm Thk Fiber Glas 6465 m 1000 6465000
2" Steel Pipe Handrail 64.67 m 2000 129340

Item Unit
Item Description Qty. Unit Mat'l Cost Labor Cost Total Cost
No. Cost
4.00 Masonry Works 676453 270581.2 947,034.20
4.01 CHB WALL
Wall Area 1115.86 m2
4" Thk CHB 13949 pcs 12 167388
Cement 1371 bags 235 322185
Sand 76.00 m3 650 49400
10 mm Ø x 6m DSB 796 pcs 170 135320
#16 Tie Wire 36 kg 60 2160

5.00 Formworks 1774100 709640 2,483,740.0

5.01 Formworks
Area 1605.07 m2
1st Flr Columns 337.12 m2
 2nd Flr Columns 153.6 m2
3rd Flr Columns 153.6 m2
Beam 960.75 m2
1/2" Ordinary Plywood 560 pcs 550 308000
2x2 Wood Frame 10828 bd.ft. 45 487260
5.02 Scaffolding
Column 15064 bd.ft. 45 677880
Beam 6688 bd.ft. 45 300960
Slabs bd.ft. 45 0
IV. Architectural Works
6.00 Tileworks 17275628 6910251.4 24,185,879.8
2
Floor Area 9692.8 m
# of 600x600mm Tiles 26946.0 pcs 500 13472992
Cement Mortar 8335.8 bags 235 1958915
White Cement Filler 4846.4 kg 20 96928
CR Floor Area 315.3 m2
# of 150x150mm Tiles13999.32 pcs 120 1679918.4
Cement Mortar 271.16 bags 235 63722.13
White Cement Filler 157.65 kg 20 3153

7.00 Door & Windows 72359300 21707790 94,067,090.0

7.01 DOORS
Type 1 1 pcs 40000 40000
Type 2 1 pcs 40000 40000
Type 3 21 pcs 15000 315000
Type 4 102 pcs 25000 2550000
Item Unit Mat'l Cost Labor Cost
Item Description Qty. Unit Total Cost
No. Cost
7.02 WINDOWS
Type 1 9255.24 sqm 7500 69414300

7.00 Painting Work 182548.8 82146.96 264,695.76

Area 6519.6 m2
Paint 217.3 gal 640 139084.8
Neutralizer 86.9 gal 500 43464

V. PLUMBING
9.00 FIXTURES 12852730 5783728.5 18,636,458.5
Water Closets 40 pcs 284208 11368320
Lavatories 44 pcs 23180 1019920
Urinals 20 pcs 19250 385000
Sinks 5 pcs 15176 75880
Floor drain 19 pcs 190 3610
10.0 PIPES 120165.42 54074.438 174,239.85
10.01 Cold Water
0.5"Ø PVC Pipe 12.0 pcs 62 743.48333
0.75"Ø PVC Pipe 10.1 pcs 97 976.46667
1"Ø PVC Pipe 6.5 pcs 135 875.25
1.25"Ø PVC Pipe 10.0 pcs 186 1864.65
1.5"Ø PVC Pipe 3.6 pcs 258 937.4
2"Ø PVC Pipe 7.8 pcs 357 2796.5
2.5"Ø PVC Pipe 4.2 pcs 490 2041.6667
1"Ø PVC Tee 6.0 pcs 27 162
1.5"Ø PVC Tee 1.0 pcs 35 35
2"Ø PVC Tee 3.0 pcs 45 135
2"x1" PVC Reducer 5.0 pcs 120 600
2"x1.25" PVC Reducer 3.0 pcs 140 420
2"x0.75" PVC Reducer 6.0 pcs 100 600
1.75"x1.25" PVC Reduce 3.0 pcs 90 270
2"x90˚ PVC Elbow 3.0 pcs 90 270
1.25"x90˚ PVC Elbow 3.0 pcs 40 120
10.02 Sanitary
2"Ø PVC Pipe 67.0 pcs 258 17286
3"Ø PVC Pipe 40.0 pcs 357 14280
4"Ø PVC Pipe 54.0 pcs 490 26460
2"Ø PVC Tee 6.0 pcs 35 210
3"Ø PVC Tee 4.0 pcs 45 180
4"Ø PVC Tee 2.0 pcs 46 92
2"Øx90˚ PVC Elbow 15.0 pcs 90 1350
3"Ø x90˚ PVC Elbow 24.0 pcs 90 2160
4"Ø x45˚ PVC Elbow 37.0 pcs 90 3330
2"Ø PVC Cleanout with p 21.00 pcs 30.00 630.00
Item Unit
Item Description Qty. Unit Mat'l Cost Labor Cost Total Cost
No. Cost
3"Ø PVC Cleanout with p 10.00 pcs 50.00 500.00
4"Ø PVC Cleanout with p 14.00 pcs 60.00 840.00
10.03 Hardware
Water Tank 2.00 pcs 20000 40000.00

VI. ELECTRICAL
11.00 Wiring Devices 384190 172885.5 557,075.5
Douplex CO 597 pcs 190 113430
1 Gang Switch National 20 pcs 102 2040
2 Gang Switch National 56 pcs 220 12320
3 Gang Switch National 38 pcs 320 12160
WP Douplec CO 24 560 13440
2-2mm THWN Cu. Wire 20 roll 2260 45200
2-3.5mm THWN Cu. Wir 20 roll 3700 74000
2-5.5mm THWN Cu. Wir 20 roll 5580 111600
Electrical Tape (Big) 150 pcs 38 5700
12.00 Panelboards 128500 57825 186,325.0
Main board 7 set 3500 24500
Circuit Breaker (15 A) 58 set 800 46400
Circuit Breaker (20 A) 29 set 800 23200
Circuit Breaker (20 A) 43 set 800 34400

13.00 Lighting Fixtures 1269816 571417.07 1,841,232.8

6 W LED Bulb 353 pcs 350 123550
7 W LED Bulb 423 pcs 420 177660
12 W LED Bulb 523 pcs 470 245810
20 W LED Fluorescent 336 pcs 1085 364560
50 W LED Fluorescent 96 pcs 1299 124704
72W LED Fluorescent 43 pcs 5431 233531.71
ITEM DESCRIPTION TOTAL COST
I. GENERAL REQUIREMENTS Php 100,000.00
II. EARTHWORKS Php 1,672,443.50
III. STRUCTURAL Php 17,105,813.37
IV. ARCHITECTURAL Php 89,817,477.21
V. PLUMBING Php 12,972,895.42
VI. ELECTRICAL Php 1,782,505.71
VII. TOTAL MAT'L COST Php 123,451,135.21
VIII LABOR COST Php 43,831,642.78
GRAND TOTAL Php 167,282,777.99

212919999 164
212.919999 166.2
219.2
217380000 549.4 39 3.5 136.5
7492500 76.916 21 3.3 69.3
224872500 692.244 52 3 156
217.38 48 4 192
306205000 294055000 553.8
306.205 294.055

817.64

11.2 14
794.61 6 4
67.2 56

355.15

219.58

153.38

728.11
14.85
 6
89.1 212.3
 Column Quantity L W
C1 124 0.25 0.25
C2 117 0.3 0.3
C3 210 0.35 0.35
C4 6 0.4 0.4

Slab area Scaffolding

1st 1962.150 11969.115
2nd 1930.750 11777.575
3rd 1834.081 11187.8953
4th 1673.966 10211.1938
5th 1447.907 8832.23209
6th 1159.248 7071.4109
10008.102 61049.4221

CHB L H Area
1st floor 34.525 2.8 96.67
60.7 2.8 169.96
60.7 2.8 169.96
15.6 2.8 43.68
44.85 0.2 8.97
72.8 0.2 14.56
2nd 126.94 2.8 355.432
162.17 0.2 32.434
3rd 202.15 2.8 566.02
68.414 0.2 13.6828
4th 93.51 2.8 261.828
118.4 0.2 23.68
5th 154.712 2.8 433.1936
73.46 0.2 14.692

Glass
L H Area
1st 117.65 2.6 305.89
2nd 162.17 2.6 421.642
3rd 68.414 2.6 177.8764
4th 118.4 2.6 307.84
5th 73.46 2.6 190.996
1404.244
 Beams Designation L (mm) b (m) h (m) Quantity L (m) b (m)
1st 2B-1 340 250 400 4 0.34 0.25
2B-2 1630 250 400 4 1.63 0.25
2B-3 2545 250 400 4 2.545 0.25
2B-4 2789 250 400 2 2.789 0.25
2B-5 2738 250 400 4 2.738 0.25
2B-6 5000 250 400 14 5 0.25
2B-7 4500 250 500 4 4.5 0.25
2B-8 4500 250 400 18 4.5 0.25
2B-9 2913 250 400 4 2.913 0.25
2B-10 5000 250 400 22 5 0.25
2B-11 4000 250 400 26 4 0.25
2B-12 7000 350 500 5 7 0.35
2B-13 3500 250 400 10 3.5 0.25
2B-14 7000 250 500 4 7 0.25
2B-15 1131 250 400 4 1.131 0.25
2B-16 2043 250 400 4 2.043 0.25
2B-17 2291 250 400 2 2.291 0.25
2B-18 3407 250 400 4 3.407 0.25
2B-19 4500 250 400 10 4.5 0.25
2B-20 3000 250 400 4 3 0.25
2B-21 3000 250 400 14 3 0.25
2B-22 924 250 400 4 0.924 0.25
2B-23 4500 250 400 14 4.5 0.25
2B-24 3000 250 400 22 3 0.25
2B-25 4000 250 400 22 4 0.25
2B-26 3150 250 400 16 3.15 0.25
2nd 3B-1 969 250 400 4 0.969 0.25
3B-2 1907 250 400 4 1.907 0.25
3B-3 2162 250 400 2 2.162 0.25
3B-4 1942 250 400 4 1.942 0.25
3B-5 4761 350 500 4 4.761 0.35
3B-6 5000 250 400 10 5 0.25
3B-7 3619 250 500 4 3.619 0.25
3B-8 4500 250 400 18 4.5 0.25
3B-9 1326 250 400 4 1.326 0.25
3B-10 5000 250 400 22 5 0.25
3B-11 4000 250 400 26 4 0.25
3B-12 7000 350 500 5 7 0.35
3B-13 3500 250 400 10 3.5 0.25
3B-14 7000 250 500 4 7 0.25
3B-15 469 250 400 4 0.469 0.25
3B-16 1407 250 400 4 1.407 0.25
3B-17 1662 250 400 2 1.662 0.25
3B-18 2677 250 400 4 2.677 0.25
 3B-19 4500 250 400 10 4.5 0.25
3B-20 2170 250 400 4 2.17 0.25
3B-21 3000 250 400 14 3 0.25
3B-22 4500 250 400 14 4.5 0.25
3B-23 2490 250 400 4 2.49 0.25
3B-24 3000 250 400 18 3 0.25
3B-25 4000 250 400 22 4 0.25
3B-26 3500 250 400 16 3.5 0.25
3rd 4B-1 816 250 400 4 0.816 0.25
4B-2 1083 250 400 2 1.083 0.25
4B-3 545 250 400 4 0.545 0.25
4B-4 3557 300 500 4 3.557 0.3
4B-5 4831 350 500 4 4.831 0.35
4B-6 5000 250 400 6 5 0.25
4B-7 1951 250 400 4 1.951 0.25
4B-8 4500 250 400 18 4.5 0.25
4B-9 5000 250 400 22 5 0.25
4B-10 1657 250 400 4 1.657 0.25
4B-11 4000 250 400 22 4 0.25
4B-12 7000 350 500 5 7 0.35
4B-13 3500 250 400 10 3.5 0.25
4B-14 7000 250 400 4 7 0.25
4B-15 316 250 400 4 0.316 0.25
4B-16 583 250 400 2 0.583 0.25
4B-17 1406 250 400 4 1.406 0.25
4B-18 3831 300 500 4 3.831 0.3
4B-19 4500 250 400 6 4.5 0.25
4B-20 615 250 400 4 0.615 0.25
4B-21 3000 250 400 14 3 0.25
4B-22 4500 250 400 16 4.5 0.25
4B-23 3000 250 400 18 3 0.25
4B-24 3489 250 400 4 3.489 0.25
4B-25 4000 250 400 18 4 0.25
4B-26 3500 250 400 16 3.5 0.25
4th 5B-1 1725 250 400 4 1.725 0.25
5B-2 3116 250 500 4 3.116 0.25
5B-3 4181 350 500 4 4.181 0.35
5B-4 4468 350 500 2 4.468 0.35
5B-5 2858 250 400 4 2.858 0.25
5B-6 4500 250 400 14 4.5 0.25
5B-7 1200 300 500 4 1.2 0.3
5B-8 5000 250 400 18 5 0.25
5B-9 4000 250 400 22 4 0.25
5B-10 7000 250 400 3 7 0.25
5B-11 3500 250 400 10 3.5 0.25
 5B-12 7000 350 500 4 7 0.35
5B-13 2116 250 400 4 2.116 0.25
5B-14 3181 250 500 4 3.181 0.25
5B-15 3468 300 500 2 3.468 0.3
5B-16 2454 250 400 4 2.454 0.25
5B-17 3000 250 400 10 3 0.25
5B-18 2610 250 400 4 2.61 0.25
5B-19 4500 250 400 12 4.5 0.25
5B-20 3000 250 400 18 3 0.25
5B-21 4000 250 400 18 4 0.25
5B-22 3500 250 400 12 3.5 0.25
5th 6B-1 685 250 400 4 0.685 0.25
6B-2 1888 250 400 4 1.888 0.25
6B-3 2209 250 400 2 2.209 0.25
6B-4 3587 250 500 4 3.587 0.25
6B-5 4500 250 400 10 4.5 0.25
6B-6 4500 350 500 4 4.5 0.35
6B-7 5000 250 400 14 5 0.25
6B-8 3208 250 400 4 3.208 0.25
6B-9 4000 250 400 18 4 0.25
6B-10 7000 250 400 3 7 0.25
6B-11 3500 250 400 10 3.5 0.25
6B-12 7000 350 500 4 7 0.35
6B-13 888 250 400 4 0.888 0.25
6B-14 1209 250 400 2 1.209 0.25
6B-15 2685 250 400 4 2.685 0.25
6B-16 3000 250 400 6 3 0.25
6B-17 4067 250 400 2 4.067 0.25
6B-18 3000 250 400 10 3 0.25
6B-19 1444 250 400 4 1.444 0.25
6B-20 3000 250 400 14 3 0.25
6B-21 4000 250 400 18 4 0.25
6B-22 3500 250 400 12 3.5 0.25

STAIRS
footing #
10mm DSB (L) 8
12mm DSB (V)
Pedestal 10mm DSB (L)
 12mm DSB (V)

Stairs
steel plate 18 144
L H
Glass 0.449 1 0.449

W (kg) pcs
steel plate 15.7 144 2260.8

CR AREA
31.9740625 255.7925

29.755886 59.51177

COLD WATER LINE L 13mm 19mm 25mm 32mm 38mm

1st 13mm 10.2 71.95 60.4 38.9 60.15 21.8
19mm 22.6 12.0 10.1 6.5 10.0 3.6
25mm 13.2
51mm 47
64mm 25
gate valve 2
reducer 2"-1" 2
1" tee 4
2" tee 2
2" 90 elbow 1
0.75" 90 elbow 2
2nd 13mm 19
19mm 6.4
25mm 6
32mm 16.8
reducer 2"-0.75" 2
reducer 2"- 1.25" 1
reducer 2"- 1." 1
1" tee
2" tee 1
2" 90 elbow 2
1.25" 90 elbow 2
3rd 13mm 18.5
19mm 14.3
 25mm 13.5
32mm 6
reducer 2"-0.75" 2
reducer 2"- 1.25" 1
reducer 2"- 1." 1
reducer 1.25"- 1.75" 1
1" tee 1
1.25" 90 elbow 1
4th 13mm 17.2
19mm 17.1
25mm 6.2
32mm 11.15
reducer 2"-0.75" 2
reducer 2"- 1.25" 1
reducer 2"- 1." 1
reducer 1.25"- 1.75" 1
1" tee 1
1.25" 90 elbow 1
5th 13mm 7.05
32mm 26.2
38mm 21.8
1.5" tee 1
1.25" 90 elbow 2
0.5 90 elbow 1
 H V Total V Perimeter SA SA
3.2 0.2 24.8 1.2 3.84 476.16
3.2 0.288 33.696 1.4 4.48 524.16
3.2 0.392 82.32 1.6 5.12 1075.2
3.2 0.512 3.072 1.8 5.76 34.56
total 143.888 2110.08

Backfill area h
9231.11 0.2 1846.222

Excavation area d V quantity

748.837 F1 2.238 1.85 4.1403 18
540.094 F2 5.29 1.85 9.7865 85
L F3 4 1.85 7.4 6
0.35 782.35 FTB 273.8225 1 273.8225 1
0.35 65.63 WF 22.9705 0.9 20.67345 1

concrete
F1 2.238 0.35 0.7833 18
F2 5.29 0.35 1.8515 85
F3 4 0.35 1.4 6
1756.877

447.8856
2204.762

FORMWORKS Scaffolding V
h (m) SA TOTAL SA # PlyW wood Fra H V 0.136
0.4 0.476 1.904 0.66111111 13.4403889 6.392 5.44 0.652
0.4 2.282 9.128 3.16944444 64.4348056 30.644 26.08 1.018
0.4 3.563 14.252 4.94861111 100.605264 47.846 40.72 0.5578
0.4 3.9046 7.8092 2.71152778 55.1253597 26.2166 22.312 1.0952
0.4 3.8332 15.3328 5.32388889 108.234661 51.4744 43.808 7
0.4 7 98 34.0277778 691.784722 329 280 2.25
0.5 7.2 28.8 10 203.3 84.6 72 8.1
0.4 6.3 113.4 39.375 800.49375 380.7 324 1.1652
0.4 4.0782 16.3128 5.66416667 115.152508 54.7644 46.608 11
0.4 7 154 53.4722222 1087.09028 517 440 10.4
0.4 5.6 145.6 50.5555556 1027.79444 488.8 416 6.125
0.5 12.6 63 21.875 444.71875 164.5 140 3.5
0.4 4.9 49 17.0138889 345.892361 164.5 140 3.5
0.5 11.2 44.8 15.5555556 316.244444 131.6 112 0.4524
0.4 1.5834 6.3336 2.19916667 44.7090583 21.2628 18.096 0.8172
0.4 2.8602 11.4408 3.9725 80.760925 38.4084 32.688 0.4582
0.4 3.2074 6.4148 2.22736111 45.2822514 21.5354 18.328 1.3628
0.4 4.7698 19.0792 6.62472222 134.680603 64.0516 54.512 4.5
0.4 6.3 63 21.875 444.71875 211.5 180 1.2
0.4 4.2 16.8 5.83333333 118.591667 56.4 48 4.2
0.4 4.2 58.8 20.4166667 415.070833 197.4 168 0.3696
0.4 1.2936 5.1744 1.79666667 36.5262333 17.3712 14.784 6.3
0.4 6.3 88.2 30.625 622.60625 296.1 252 6.6
0.4 4.2 92.4 32.0833333 652.254167 310.2 264 8.8
0.4 5.6 123.2 42.7777778 869.672222 413.6 352 5.04
0.4 4.41 70.56 24.5 498.085 236.88 201.6 0.3876
0.4 1.3566 5.4264 1.88416667 38.3051083 18.2172 15.504 0.7628
0.4 2.6698 10.6792 3.70805556 75.3847694 35.8516 30.512 0.4324
0.4 3.0268 6.0536 2.10194444 42.7325306 20.3228 17.296 0.7768
0.4 2.7188 10.8752 3.77611111 76.7683389 36.5096 31.072 3.3327
0.5 8.5698 34.2792 11.9025 241.977825 89.5068 76.176 5
0.4 7 70 24.3055556 494.131944 235 200 1.8095
0.5 5.7904 23.1616 8.04222222 163.498378 68.0372 57.904 8.1
0.4 6.3 113.4 39.375 800.49375 380.7 324 0.5304
0.4 1.8564 7.4256 2.57833333 52.4175167 24.9288 21.216 11
0.4 7 154 53.4722222 1087.09028 517 440 10.4
0.4 5.6 145.6 50.5555556 1027.79444 488.8 416 6.125
0.5 12.6 63 21.875 444.71875 164.5 140 3.5
0.4 4.9 49 17.0138889 345.892361 164.5 140 3.5
0.5 11.2 44.8 15.5555556 316.244444 131.6 112 0.1876
0.4 0.6566 2.6264 0.91194444 18.5398306 8.8172 7.504 0.5628
0.4 1.9698 7.8792 2.73583333 55.6194917 26.4516 22.512 0.3324
0.4 2.3268 4.6536 1.61583333 32.8498917 15.6228 13.296 1.0708
0.4 3.7478 14.9912 5.20527778 105.823297 50.3276 42.832 4.5
0.4 6.3 63 21.875 444.71875 211.5 180 0.868
0.4 3.038 12.152 4.21944444 85.7813056 40.796 34.72 4.2
0.4 4.2 58.8 20.4166667 415.070833 197.4 168 6.3
0.4 6.3 88.2 30.625 622.60625 296.1 252 0.996
0.4 3.486 13.944 4.84166667 98.4310833 46.812 39.84 5.4
0.4 4.2 75.6 26.25 533.6625 253.8 216 8.8
0.4 5.6 123.2 42.7777778 869.672222 413.6 352 5.6
0.4 4.9 78.4 27.2222222 553.427778 263.2 224 0.3264
0.4 1.1424 4.5696 1.58666667 32.2569333 15.3408 13.056 0.2166
0.4 1.5162 3.0324 1.05291667 21.4057958 10.1802 8.664 0.218
0.4 0.763 3.052 1.05972222 21.5441528 10.246 8.72 2.1342
0.5 6.0469 24.1876 8.39847222 170.74094 66.8716 56.912 3.3817
0.5 8.6958 34.7832 12.0775 245.535575 90.8228 77.296 3
0.4 7 42 14.5833333 296.479167 141 120 0.7804
0.4 2.7314 10.9256 3.79361111 77.1241139 36.6788 31.216 8.1
0.4 6.3 113.4 39.375 800.49375 380.7 324 11
0.4 7 154 53.4722222 1087.09028 517 440 0.6628
0.4 2.3198 9.2792 3.22194444 65.5021306 31.1516 26.512 8.8
0.4 5.6 123.2 42.7777778 869.672222 413.6 352 6.125
0.5 12.6 63 21.875 444.71875 164.5 140 3.5
0.4 4.9 49 17.0138889 345.892361 164.5 140 2.8
0.4 9.8 39.2 13.6111111 276.713889 131.6 112 0.1264
0.4 0.4424 1.7696 0.61444444 12.4916556 5.9408 5.056 0.1166
0.4 0.8162 1.6324 0.56680556 11.5231569 5.4802 4.664 0.5624
0.4 1.9684 7.8736 2.73388889 55.5799611 26.4328 22.496 2.2986
0.5 6.5127 26.0508 9.04541667 183.893321 72.0228 61.296 2.7
0.4 6.3 37.8 13.125 266.83125 126.9 108 0.246
0.4 0.861 3.444 1.19583333 24.3112917 11.562 9.84 4.2
0.4 4.2 58.8 20.4166667 415.070833 197.4 168 7.2
0.4 6.3 100.8 35 711.55 338.4 288 5.4
0.4 4.2 75.6 26.25 533.6625 253.8 216 1.3956
0.4 4.8846 19.5384 6.78416667 137.922108 65.5932 55.824 7.2
0.4 5.6 100.8 35 711.55 338.4 288 5.6
0.4 4.9 78.4 27.2222222 553.427778 263.2 224 0.69
0.4 2.415 9.66 3.35416667 68.1902083 32.43 27.6 1.558
0.5 4.9856 19.9424 6.92444444 140.773956 58.5808 49.856 2.9267
0.5 7.5258 30.1032 10.4525 212.499325 78.6028 66.896 1.5638
0.5 8.0424 16.0848 5.585 113.54305 41.9992 35.744 1.1432
0.4 4.0012 16.0048 5.55722222 112.978328 53.7304 45.728 6.3
0.4 6.3 88.2 30.625 622.60625 296.1 252 0.72
0.5 2.04 8.16 2.83333333 57.6016667 22.56 19.2 9
0.4 7 126 43.75 889.4375 423 360 8.8
0.4 5.6 123.2 42.7777778 869.672222 413.6 352 2.1
0.4 9.8 29.4 10.2083333 207.535417 98.7 84 3.5
0.4 4.9 49 17.0138889 345.892361 164.5 140 4.9
 0.5 12.6 50.4 17.5 355.775 131.6 112 0.8464
0.4 2.9624 11.8496 4.11444444 83.6466556 39.7808 33.856 1.5905
0.5 5.0896 20.3584 7.06888889 143.710511 59.8028 50.896 1.0404
0.5 5.8956 11.7912 4.09416667 83.2344083 32.5992 27.744 0.9816
0.4 3.4356 13.7424 4.77166667 97.0079833 46.1352 39.264 3
0.4 4.2 42 14.5833333 296.479167 141 120 1.044
0.4 3.654 14.616 5.075 103.17475 49.068 41.76 5.4
0.4 6.3 75.6 26.25 533.6625 253.8 216 5.4
0.4 4.2 75.6 26.25 533.6625 253.8 216 7.2
0.4 5.6 100.8 35 711.55 338.4 288 4.2
0.4 4.9 58.8 20.4166667 415.070833 197.4 168 0.274
0.4 0.959 3.836 1.33194444 27.0784306 12.878 10.96 0.7552
0.4 2.6432 10.5728 3.67111111 74.6336889 35.4944 30.208 0.4418
0.4 3.0926 6.1852 2.14763889 43.6614986 20.7646 17.672 1.7935
0.5 5.7392 22.9568 7.97111111 162.052689 67.4356 57.392 4.5
0.4 6.3 63 21.875 444.71875 211.5 180 3.15
0.5 8.1 32.4 11.25 228.7125 84.6 72 7
0.4 7 98 34.0277778 691.784722 329 280 1.2832
0.4 4.4912 17.9648 6.23777778 126.814022 60.3104 51.328 7.2
0.4 5.6 100.8 35 711.55 338.4 288 2.1
0.4 9.8 29.4 10.2083333 207.535417 98.7 84 3.5
0.4 4.9 49 17.0138889 345.892361 164.5 140 4.9
0.5 12.6 50.4 17.5 355.775 131.6 112 0.3552
0.4 1.2432 4.9728 1.72666667 35.1031333 16.6944 14.208 0.2418
0.4 1.6926 3.3852 1.17541667 23.8962208 11.3646 9.672 1.074
0.4 3.759 15.036 5.22083333 106.139542 50.478 42.96 1.8
0.4 4.2 25.2 8.75 177.8875 84.6 72 0.8134
0.4 5.6938 11.3876 3.95402778 80.3853847 38.2298 32.536 3
0.4 4.2 42 14.5833333 296.479167 141 120 0.5776
0.4 2.0216 8.0864 2.80777778 57.0821222 27.1472 23.104 4.2
0.4 4.2 58.8 20.4166667 415.070833 197.4 168 7.2
0.4 5.6 100.8 35 711.55 338.4 288 4.2
0.4 4.9 58.8 20.4166667 415.070833 197.4 168 0

Total 5594.3236 1942.47347 39490.4857 18327.058 15597.496 413.2932

21468 33924.5538
27062.324

Total V total bars

L Total L pcs V
3.64 29.12 4.9 0.63825
25.08 4.2
V
 447.1 2.18 21.8 4471
22.43825

8.082 64.656

tons
2.2608

9692.795728

315.3043

51mm 64mm
47 25
7.8 4.2
 SCAFFOLDING
# of Plywoods (12mm) wood frame H V
165.333333333333 3361.22666666667 8332.8 1864.96
182 3700.06 7862.4 1759.68
373.333333333333 7589.86666666667 14112 3158.4
12 243.96 403.2 90.24
30710.4 6873.28 37583.68

tie wire (181)(168) d tie pcs

total V kg tie wire
74.5254
831.8525
44.4 30408 172.1207547
273.8225 0.4 0.35 3912
20.67345 0.54
1245.27385

14.0994
157.3775
8.4
179.8769

PCS TOTAL LENGTH

# of stirrups 10mm DSB 16mm 20mm 25mm 16mm
2 12 2 6 2.72
11 57 2 6 13.04
17 88 2 6 20.36
19 48 2 7 11.156
18 95 2 7 21.904
33 607 2 6 140
30 180 2 8 0
30 702 2 6 162
19 101 2 7 23.304
33 953 2 6 220
27 901 2 6 208
47 397 5 10 0
23 303 2 6 70
47 280 2 8 56
8 39 2 6 9.048
14 71 2 6 16.344
15 40 2 6 9.164
23 118 2 8 27.256
30 390 2 6 90
20 104 2 6 24
20 364 2 6 84
6 32 2 6 7.392
30 546 2 6 126
20 572 2 6 132
27 763 2 8 176
21 437 2 8 100.8
6 34 2 6 7.752
13 66 2 6 15.256
14 37 2 6 8.648
13 67 2 6 15.536
32 216 5 10 0
33 433 2 6 100
24 145 2 8 28.952
30 702 2 6 162
9 46 2 6 10.608
33 953 2 6 220
27 901 2 6 208
47 397 5 10 0
23 303 2 6 70
47 280 2 8 56
3 16 2 6 3.752
9 49 2 6 11.256
11 29 2 6 6.648
18 93 2 6 21.416
30 390 2 6 90
14 75 2 6 17.36
20 364 2 6 84
30 546 2 6 126
17 86 4 8 39.84
20 468 2 6 108
27 763 2 8 176
23 485 2 8 112
5 28 2 6 6.528
7 19 2 6 4.332
4 19 2 6 4.36
24 152 2 9 28.456
32 219 5 10 0
33 260 2 6 60
13 68 2 6 15.608
30 702 2 6 162
33 953 2 6 220
11 57 2 6 13.256
27 763 2 6 176
47 397 5 10 0
23 303 2 6 70
47 243 2 7 56
2 11 2 6 2.528
4 10 2 6 2.332
9 49 2 6 11.248
26 163 2 7 30.648
30 234 2 6 54
4 21 2 6 4.92
20 364 2 7 84
30 624 2 6 144
20 468 2 6 108
23 121 2 7 27.912
27 624 2 8 144
23 485 2 8 112
12 60 2 6 13.8
21 125 2 8 24.928
28 190 3 10 50.172
30 101 3 10 26.808
19 99 2 7 22.864
30 546 2 5 126
8 51 2 7 9.6
33 780 2 6 180
27 763 2 6 176
47 182 5 10 0
23 303 2 6 70
 47 317 2 8 56
14 73 2 6 16.928
21 127 2 8 25.448
23 74 2 9 13.872
16 85 2 6 19.632
20 260 2 7 60
17 90 2 6 20.88
30 468 2 8 108
20 468 2 8 108
27 624 2 6 144
23 364 2 8 84
5 24 2 6 5.48
13 65 2 6 15.104
15 38 2 6 8.836
24 143 2 8 28.696
30 390 2 6 90
30 204 2 8 0
33 607 2 5 140
21 111 2 6 25.664
27 624 2 5 144
47 182 5 7.5 0
23 303 2 5 70
47 317 2 6 56
6 31 2 6 7.104
8 21 2 6 4.836
18 93 2 6 21.48
20 156 2 5 36
27 70 2 5 16.268
20 260 2 5 60
10 50 2 6 11.552
20 364 2 5 84
27 624 2 6 144
23 364 2 6 84

34696 7402
PCS 5782.7 1233.6

pcs hand rail

9.05 72.4
745.166666666667 447.1
 tie int
tie wire (m)
112 13888 4166.4
224 26208 7862.4
224 47040 14112
336 2016 604.8
504.63396226

L PCS

5867.625 978

TOTAL LENGTH Tie wire

20mm 25mm L Kg
8.16 0 10.88 0.205283
39.12 0 52.16 0.984151
61.08 0 81.44 1.536604
39.046 0 44.624 0.841962
76.664 0 87.616 1.653132
420 0 560 10.56604
36 144 144 2.716981
486 0 648 12.22642
81.564 0 93.216 1.758792
660 0 880 16.60377
624 0 832 15.69811
175 350 280 5.283019
210 0 280 5.283019
224 0 224 4.226415
27.144 0 36.192 0.682868
49.032 0 65.376 1.233509
27.492 0 36.656 0.691623
109.024 0 109.024 2.057057
270 0 360 6.792453
72 0 96 1.811321
252 0 336 6.339623
22.176 0 29.568 0.557887
378 0 504 9.509434
396 0 528 9.962264
704 0 704 13.28302
403.2 0 403.2 7.607547
23.256 0 31.008 0.585057
45.768 0 61.024 1.151396
25.944 0 34.592 0.652679
46.608 0 62.144 1.172528
95.22 190.44 152.352 2.874566
300 0 400 7.54717
115.808 0 115.808 2.185057
486 0 648 12.22642
31.824 0 42.432 0.800604
660 0 880 16.60377
624 0 832 15.69811
175 350 280 5.283019
210 0 280 5.283019
224 0 224 4.226415
11.256 0 15.008 0.28317
33.768 0 45.024 0.849509
19.944 0 26.592 0.501736
64.248 0 85.664 1.616302
 270 0 360 6.792453
52.08 0 69.44 1.310189
252 0 336 6.339623
378 0 504 9.509434
79.68 0 79.68 1.503396
324 0 432 8.150943
704 0 704 13.28302
448 0 448 8.45283
19.584 0 26.112 0.492679
12.996 0 17.328 0.326943
13.08 0 17.44 0.329057
128.052 0 113.824 2.147623
96.62 193.24 154.592 2.91683
180 0 240 4.528302
46.824 0 62.432 1.177962
486 0 648 12.22642
660 0 880 16.60377
39.768 0 53.024 1.000453
528 0 704 13.28302
175 350 280 5.283019
210 0 280 5.283019
196 0 224 4.226415
7.584 0 10.112 0.190792
6.996 0 9.328 0.176
33.744 0 44.992 0.848906
0 107.268 122.592 2.313057
162 0 216 4.075472
14.76 0 19.68 0.371321
294 0 336 6.339623
432 0 576 10.86792
324 0 432 8.150943
97.692 0 111.648 2.106566
576 0 576 10.86792
448 0 448 8.45283
41.4 0 55.2 1.041509
99.712 0 99.712 1.881358
0 167.24 133.792 2.524377
0 89.36 71.488 1.34883
80.024 0 91.456 1.725585
315 0 504 9.509434
0 33.6 38.4 0.724528
540 0 720 13.58491
528 0 704 13.28302
105 210 168 3.169811
210 0 280 5.283019
 224 0 224 4.226415
50.784 0 67.712 1.277585
101.792 0 101.792 1.920604
62.424 0 55.488 1.046943
58.896 0 78.528 1.48166
210 0 240 4.528302
62.64 0 83.52 1.575849
432 0 432 8.150943
432 0 432 8.150943
432 0 576 10.86792
336 0 336 6.339623
16.44 0 21.92 0.413585
45.312 0 60.416 1.139925
26.508 0 35.344 0.666868
114.784 0 114.784 2.165736
270 0 360 6.792453
36 144 144 2.716981
350 0 560 10.56604
76.992 0 102.656 1.936906
360 0 576 10.86792
105 157.5 168 3.169811
175 0 280 5.283019
168 0 224 4.226415
21.312 0 28.416 0.536151
14.508 0 19.344 0.364981
64.44 0 85.92 1.621132
90 0 144 2.716981
40.67 0 65.072 1.227774
150 0 240 4.528302
34.656 0 46.208 0.871849
210 0 336 6.339623
432 0 576 10.86792
252 0 336 6.339623

24115 2487 31195 589

4019.2 414.4
Yearly Income ₱ 71,100,000.00
Yearly Cost ₱ 25,000,000.00
Net Profit ₱ 46,100,000.00
Estimated Cost ₱ 220,974,640.35

ROI 20.86%
PBP 4.793
 1st 2nd

Architecture and Landscaping 600,000.00 360,000.00 360,000.00

Concept and Feasibility Studies 125,000.00 75,000.00 75,000.00
Construction Management 3,500,000.00 2,100,000.00 2,100,000.00
Contract Advisory 400,000.00 240,000.00 240,000.00
Engineering Consultations 2,500,000.00 1,500,000.00 1,500,000.00
Master Planning 1,000,000.00 600,000.00 600,000.00
Project Management 1,500,000.00 900,000.00 900,000.00
Quantity Surveying and Cost Management 250,000.00 150,000.00 150,000.00

9,875,000.00 5,925,000.00 5,925,000.00

1st 2nd

Architecture and Landscaping 600,000.00 420,000.00 420,000.00

Concept and Feasibility Studies 125,000.00 87,500.00 87,500.00
Construction Management 3,500,000.00 2,450,000.00 2,450,000.00
Contract Advisory 400,000.00 280,000.00 280,000.00
Engineering Consultations 2,500,000.00 1,750,000.00 1,750,000.00
Master Planning 1,000,000.00 700,000.00 700,000.00
Project Management 1,500,000.00 1,050,000.00 1,050,000.00
Quantity Surveying and Cost Management 250,000.00 175,000.00 175,000.00

9,875,000.00 6,912,500.00 6,912,500.00

1st 2nd

Architecture and Landscaping 600,000.00 480,000.00 480,000.00

Concept and Feasibility Studies 125,000.00 100,000.00 100,000.00
Construction Management 3,500,000.00 2,800,000.00 2,800,000.00
Contract Advisory 400,000.00 320,000.00 320,000.00
Engineering Consultations 2,500,000.00 2,000,000.00 2,000,000.00
Master Planning 1,000,000.00 800,000.00 800,000.00
Project Management 1,500,000.00 1,200,000.00 1,200,000.00
Quantity Surveying and Cost Management 250,000.00 200,000.00 200,000.00

9,875,000.00 7,900,000.00 7,900,000.00

1st 2nd

Architecture and Landscaping 600,000.00 540,000.00 540,000.00

Concept and Feasibility Studies 125,000.00 112,500.00 112,500.00
Construction Management 3,500,000.00 3,150,000.00 3,150,000.00
Contract Advisory 400,000.00 360,000.00 360,000.00
Engineering Consultations 2,500,000.00 2,250,000.00 2,250,000.00
Master Planning 1,000,000.00 900,000.00 900,000.00
Project Management 1,500,000.00 1,350,000.00 1,350,000.00
Quantity Surveying and Cost Management 250,000.00 225,000.00 225,000.00

9,875,000.00 8,887,500.00 8,887,500.00

1st 2nd

Architecture and Landscaping 600,000.00 540,000.00 540,000.00

Concept and Feasibility Studies 125,000.00 112,500.00 112,500.00
Construction Management 3,500,000.00 3,150,000.00 3,150,000.00
Contract Advisory 400,000.00 360,000.00 360,000.00
Engineering Consultations 2,500,000.00 2,250,000.00 2,250,000.00
Master Planning 1,000,000.00 900,000.00 900,000.00
Project Management 1,500,000.00 1,350,000.00 1,350,000.00
Quantity Surveying and Cost Management 250,000.00 225,000.00 225,000.00

9,875,000.00 8,887,500.00 8,887,500.00

1st 2nd

Architecture and Landscaping 600,000.00 540,000.00 540,000.00

Concept and Feasibility Studies 125,000.00 112,500.00 112,500.00
Construction Management 3,500,000.00 3,150,000.00 3,150,000.00
Contract Advisory 400,000.00 360,000.00 360,000.00
Engineering Consultations 2,500,000.00 2,250,000.00 2,250,000.00
Master Planning 1,000,000.00 900,000.00 900,000.00
Project Management 1,500,000.00 1,350,000.00 1,350,000.00
Quantity Surveying and Cost Management 250,000.00 225,000.00 225,000.00

9,875,000.00 8,887,500.00 8,887,500.00

1st 2nd

Architecture and Landscaping 600,000.00 540,000.00 540,000.00

Concept and Feasibility Studies 125,000.00 112,500.00 112,500.00
Construction Management 3,500,000.00 3,150,000.00 3,150,000.00
Contract Advisory 400,000.00 360,000.00 360,000.00
Engineering Consultations 2,500,000.00 2,250,000.00 2,250,000.00
Master Planning 1,000,000.00 900,000.00 900,000.00
Project Management 1,500,000.00 1,350,000.00 1,350,000.00
Quantity Surveying and Cost Management 250,000.00 225,000.00 225,000.00
 9,875,000.00 8,887,500.00 8,887,500.00

1st 2nd

Architecture and Landscaping 600,000.00 540,000.00 540,000.00

Concept and Feasibility Studies 125,000.00 112,500.00 112,500.00
Construction Management 3,500,000.00 3,150,000.00 3,150,000.00
Contract Advisory 400,000.00 360,000.00 360,000.00
Engineering Consultations 2,500,000.00 2,250,000.00 2,250,000.00
Master Planning 1,000,000.00 900,000.00 900,000.00
Project Management 1,500,000.00 1,350,000.00 1,350,000.00
Quantity Surveying and Cost Management 250,000.00 225,000.00 225,000.00

9,875,000.00 8,887,500.00 8,887,500.00

3rd 4th 5th 6th 7th
First Year
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
75,000.00 75,000.00 75,000.00 75,000.00 75,000.00
2,100,000.00 2,100,000.00 2,100,000.00 2,100,000.00 2,100,000.00
240,000.00 240,000.00 240,000.00 240,000.00 240,000.00
1,500,000.00 1,500,000.00 1,500,000.00 1,500,000.00 1,500,000.00
600,000.00 600,000.00 600,000.00 600,000.00 600,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
150,000.00 150,000.00 150,000.00 150,000.00 150,000.00

5,925,000.00 5,925,000.00 5,925,000.00 5,925,000.00 5,925,000.00

3rd 4th 5th 6th 7th

Second Year
420,000.00 420,000.00 420,000.00 420,000.00 420,000.00
87,500.00 87,500.00 87,500.00 87,500.00 87,500.00
2,450,000.00 2,450,000.00 2,450,000.00 2,450,000.00 2,450,000.00
280,000.00 280,000.00 280,000.00 280,000.00 280,000.00
1,750,000.00 1,750,000.00 1,750,000.00 1,750,000.00 1,750,000.00
700,000.00 700,000.00 700,000.00 700,000.00 700,000.00
1,050,000.00 1,050,000.00 1,050,000.00 1,050,000.00 1,050,000.00
175,000.00 175,000.00 175,000.00 175,000.00 175,000.00

6,912,500.00 6,912,500.00 6,912,500.00 6,912,500.00 6,912,500.00

3rd 4th 5th 6th 7th

Third Year
480,000.00 480,000.00 480,000.00 480,000.00 480,000.00
100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
2,800,000.00 2,800,000.00 2,800,000.00 2,800,000.00 2,800,000.00
320,000.00 320,000.00 320,000.00 320,000.00 320,000.00
2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00
800,000.00 800,000.00 800,000.00 800,000.00 800,000.00
1,200,000.00 1,200,000.00 1,200,000.00 1,200,000.00 1,200,000.00
200,000.00 200,000.00 200,000.00 200,000.00 200,000.00

7,900,000.00 7,900,000.00 7,900,000.00 7,900,000.00 7,900,000.00

3rd 4th 5th 6th 7th

Fourth Year
540,000.00 540,000.00 540,000.00 540,000.00 540,000.00
112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
 360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00

8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

3rd 4th 5th 6th 7th

Fifth Year
540,000.00 540,000.00 540,000.00 540,000.00 540,000.00
112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00

8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

3rd 4th 5th 6th 7th

Sixth Year
540,000.00 540,000.00 540,000.00 540,000.00 540,000.00
112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00

8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

3rd 4th 5th 6th 7th

Seventh Year
540,000.00 540,000.00 540,000.00 540,000.00 540,000.00
112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00
 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

3rd 4th 5th 6th 7th

Eighth Year
540,000.00 540,000.00 540,000.00 540,000.00 540,000.00
112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00

8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

8th 9th 10th 11th 12th

360,000.00 360,000.00 360,000.00 360,000.00 360,000.00

75,000.00 75,000.00 75,000.00 75,000.00 75,000.00
2,100,000.00 2,100,000.00 2,100,000.00 2,100,000.00 2,100,000.00
240,000.00 240,000.00 240,000.00 240,000.00 240,000.00
1,500,000.00 1,500,000.00 1,500,000.00 1,500,000.00 1,500,000.00
600,000.00 600,000.00 600,000.00 600,000.00 600,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
150,000.00 150,000.00 150,000.00 150,000.00 150,000.00

5,925,000.00 5,925,000.00 5,925,000.00 5,925,000.00 5,925,000.00

8th 9th 10th 11th 12th

420,000.00 420,000.00 420,000.00 420,000.00 420,000.00

87,500.00 87,500.00 87,500.00 87,500.00 87,500.00
2,450,000.00 2,450,000.00 2,450,000.00 2,450,000.00 2,450,000.00
280,000.00 280,000.00 280,000.00 280,000.00 280,000.00
1,750,000.00 1,750,000.00 1,750,000.00 1,750,000.00 1,750,000.00
700,000.00 700,000.00 700,000.00 700,000.00 700,000.00
1,050,000.00 1,050,000.00 1,050,000.00 1,050,000.00 1,050,000.00
175,000.00 175,000.00 175,000.00 175,000.00 175,000.00

6,912,500.00 6,912,500.00 6,912,500.00 6,912,500.00 6,912,500.00

8th 9th 10th 11th 12th

480,000.00 480,000.00 480,000.00 480,000.00 480,000.00

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
2,800,000.00 2,800,000.00 2,800,000.00 2,800,000.00 2,800,000.00
320,000.00 320,000.00 320,000.00 320,000.00 320,000.00
2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00 2,000,000.00
800,000.00 800,000.00 800,000.00 800,000.00 800,000.00
1,200,000.00 1,200,000.00 1,200,000.00 1,200,000.00 1,200,000.00
200,000.00 200,000.00 200,000.00 200,000.00 200,000.00

7,900,000.00 7,900,000.00 7,900,000.00 7,900,000.00 7,900,000.00

8th 9th 10th 11th 12th

540,000.00 540,000.00 540,000.00 540,000.00 540,000.00

112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
 360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00

8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

8th 9th 10th 11th 12th

540,000.00 540,000.00 540,000.00 540,000.00 540,000.00

112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00

8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

8th 9th 10th 11th 12th

540,000.00 540,000.00 540,000.00 540,000.00 540,000.00

112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00

8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

8th 9th 10th 11th 12th

540,000.00 540,000.00 540,000.00 540,000.00 540,000.00

112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00
 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

8th 9th 10th 11th 12th

540,000.00 540,000.00 540,000.00 540,000.00 540,000.00

112,500.00 112,500.00 112,500.00 112,500.00 112,500.00
3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00 3,150,000.00
360,000.00 360,000.00 360,000.00 360,000.00 360,000.00
2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00 2,250,000.00
900,000.00 900,000.00 900,000.00 900,000.00 900,000.00
1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00 1,350,000.00
225,000.00 225,000.00 225,000.00 225,000.00 225,000.00

8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00 8,887,500.00

Annual Income PhP 782,100,000.00

PhP 71,100,000.00

PhP 82,950,000.00

PhP 94,800,000.00
PhP 106,650,000.00

PhP 106,650,000.00

PhP 106,650,000.00
PhP 106,650,000.00

PhP 106,650,000.00