Name of Project: Proposed Two-Storey 3 Unit Rowhouse Starting Time: Upon Approval

Location: Tangnan, Panglao, Bohol Calendar Days: 152

Estimated Cost of Project
Item # Description Unit Qty.
Unit Cost Total Cost
I Clearing and Grubbing sq.m. 216 ₱ 1,483.21 ₱ 320,373.30
II Layout L.S. 1 ₱ 22,100.89 ₱ 22,100.89
III Excavation cu.m. 37.485 ₱ 3,338.21 ₱ 125,132.85
IV Backfilling of Excavated Materials cu.m. 29.988 ₱ 1,429.03 ₱ 42,853.85
V Gravel Bedding cu.m. 2.499 ₱ 3,028.14 ₱ 7,567.31
VI Reinforcing Steel Works kg. 15065.78 ₱ 75.69 ₱ 1,140,387.53
VII Formworks and Scaffoldings bd.ft. 14534 ₱ 91.88 ₱ 1,335,452.75
VIII Concrete Works cu.m. 104.557 ₱ 9,038.75 ₱ 945,064.51
IX Masonry Works sq.m. 573.027 ₱ 1,396.91 ₱ 800,466.59
X Roof Framing and Trusses kg. 2688.00 ₱ 126.54 ₱ 340,144.76
XI Roofing Works sq.m. 216.6 ₱ 871.46 ₱ 188,758.35
XII Stair & Balcony Railing Works m 20.5 ₱ 3,643.42 ₱ 74,690.04
XIII Ceiling Works sq.m. 287.01 ₱ 1,177.44 ₱ 337,935.90
XIV Doors and Windows sq.m. 95.65 ₱ 4,476.14 ₱ 428,142.76
XV Tileworks sq.m. 405.93 ₱ 1,446.01 ₱ 586,979.79
XVI Carpentry Works (Pergola) bd.ft. 380 ₱ 56,796.67 ₱ 56,796.67
XVII Plumbing Works L.S. 1 ₱ 265,611.49 ₱ 265,611.49
XVIII Electrical Works L.S. 1 ₱ 182,448.00 ₱ 182,448.00
XIX Painting Works sq.m. 716.6809 ₱ 275.67 ₱ 197,566.66
XX Fire and Safety L.S. 1 ₱ 25,739.72 ₱ 25,739.72
XXI Cleaning and Demobilization L.S. 1 ₱ 56,926.29 ₱ 56,926.29
₱ 7,481,140.02

474
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : I
Description : Clearing and Grubbing
Quantity : 216 sq.m.
Number of Hours : 32
Production Rate : 6.7500
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
NONE

Sub-Total (A) ₱ -

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 32 120 ₱ 3,840.00
Construction Foreman 1 32 85 ₱ 2,720.00
Bulldozer Operator 1 32 90 ₱ 2,880.00
Backhoe Operator 1 32 90 ₱ 2,880.00
Unskilled Laborer 4 32 52.54 ₱ 6,725.12
Sub-Total (B) ₱ 19,045.12

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
Dump Truck 1 32 1500 ₱ 48,000.00
Bulldozer 1 32 3670 ₱ 117,440.00
Backhoe 1 32 1875 ₱ 60,000.00

Sub-Total (C) ₱ 225,440.00

D. TOTAL DIRECT COST (A + B + C) ₱ 244,485.12

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 22,003.66
2. Contractor's Profit 8% of Total Direct Cost ₱ 19,558.81
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 34,325.71
TOTAL INDIRECT COST (E) ₱ 75,888.18

TOTAL COST (D + E) ₱ 320,373.30

UNIT COST ₱ 1,483.21

475
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : II
Description : Layout
Quantity : 1 L.S.
Number of Hours : 32
Production Rate : 0.0313
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
26 pcs. 2"x3"x8' Coco Lumber bd.ft. 104 28 ₱ 2,912.00
26 pcs. 2"x3"x10' Coco Lumber bd.ft. 130 28 ₱ 3,640.00
CWN Assorted sizes kg. 5 60 ₱ 300.00
Shark Nylon Monoline,090mm (50 Gms.) pack 2 45.60 ₱ 91.20

Sub-Total (A) ₱ 6,943.20

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 32 120 ₱ 3,840.00
Construction Foreman 1 32 85 ₱ 2,720.00
Unskilled Laborer 2 32 52.54 ₱ 3,362.56
Sub-Total (B) ₱ 9,922.56

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 16,865.76

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 1,517.92
2. Contractor's Profit 8% of Total Direct Cost ₱ 1,349.26
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 2,367.95
TOTAL INDIRECT COST (E) ₱ 5,235.13

TOTAL COST (D + E) ₱ 22,100.89

UNIT COST ₱ 22,100.89
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : III
Description : Excavation
Quantity : 37.485 cu.m.
Number of Hours : 40
Production Rate : 0.9371
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
NONE

Sub-Total (A) ₱ -

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 40 120 ₱ 4,800.00
Construction Foreman 1 40 85 ₱ 3,400.00
Backhoe Operator 1 40 90 ₱ 3,600.00
Unskilled Laborer 3 40 52.54 ₱ 6,304.80
Sub-Total (B) ₱ 18,104.80

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
Backhoe 1 40 1875 ₱ 75,000.00

Sub-Total (C) ₱ 75,000.00

D. TOTAL DIRECT COST (A + B + C) ₱ 93,104.80

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 11,172.58
2. Contractor's Profit 8% of Total Direct Cost ₱ 7,448.38
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 13,407.09
TOTAL INDIRECT COST (E) ₱ 32,028.05

TOTAL COST (D + E) ₱ 125,132.85

UNIT COST ₱ 3,338.21
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : IV
Description : Backfilling of Excavated Materials
Quantity : 29.988 cu.m.
Number of Hours : 24
Production Rate : 1.2495
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
NONE

Sub-Total (A) ₱ -

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 24 120 ₱ 2,880.00
Construction Foreman 1 24 85 ₱ 2,040.00
Unskilled Laborer 3 24 52.54 ₱ 3,782.88
Sub-Total (B) ₱ 8,702.88

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
Dump Truck 1 16 1500 ₱ 24,000.00

Sub-Total (C) ₱ 24,000.00

D. TOTAL DIRECT COST (A + B + C) ₱ 32,702.88

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 2,943.26
2. Contractor's Profit 8% of Total Direct Cost ₱ 2,616.23
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 4,591.48
TOTAL INDIRECT COST (E) ₱ 10,150.97

TOTAL COST (D + E) ₱ 42,853.85

UNIT COST ₱ 1,429.03
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : V
Description : Gravel Bedding
Quantity : 2.499 cu.m.
Number of Hours : 8
Production Rate : 0.3124
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
Natural Gravel cu.m. 2.499 1150 ₱ 2,873.85

Sub-Total (A) ₱ 2,873.85

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 8 120 ₱ 960.00
Construction Foreman 1 8 85 ₱ 680.00
Unskilled Laborer 3 8 52.54 ₱ 1,260.96
Sub-Total (B) ₱ 2,900.96

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 5,774.81

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 519.73
2. Contractor's Profit 8% of Total Direct Cost ₱ 461.98
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 810.78
TOTAL INDIRECT COST (E) ₱ 1,792.50

TOTAL COST (D + E) ₱ 7,567.31

UNIT COST ₱ 3,028.14
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : VI
Description : Reinforcing Steel Works
Quantity : 15065.78 kg.
Number of Hours : 120
Production Rate : 125.548
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
a. REINFORCING STEEL FOR COLUMN FOOTING
48 pcs. 16mm Ø x 6m Deformed Bar kg. 455.04 43.6 ₱ 19,839.74
5 pcs. 12mm Ø x 6m Deformed Bar kg. 26.7 44 ₱ 1,174.80
G.I. Tie Wire #16 kg. 4.3 67 ₱ 288.10

b. REINFORCING STEEL FOR COLUMNS

72 pcs. 25mm Ø x 6m Deformed Bar kg. 1663.632 43.6 ₱ 72,534.36
18 pcs. 20mm Ø x 6m Deformed Bar kg. 266.22 43.6 ₱ 11,607.19
100 pcs. 10mm Ø x 6m Deformed Bar kg. 370.8 44 ₱ 16,315.20
G.I. Tie Wire #16 kg. 9.9 67 ₱ 663.30

c. REINFORCING STEEL FOR BEAMS & GIRDERS

32 pcs. 25mm Ø x 6m Deformed Bar kg. 739.392 43.6 ₱ 32,237.49
248 pcs. 20mm Ø x 6m Deformed Bar kg. 3667.92 43.6 ₱ 159,921.31
110 pcs. 16mm Ø x 6m Deformed Bar kg. 1042.8 43.6 ₱ 45,466.08
236 pcs. 10mm Ø x 6m Deformed Bar kg. 875.088 44 ₱ 38,503.87
G.I. Tie Wire #16 kg. 23 67 ₱ 1,541.00

d. REINFORCING STEEL FOR ROOF BEAMS & GIRDERS

24 pcs. 20mm Ø x 6m Deformed Bar kg. 354.96 43.6 ₱ 15,476.26
91 pcs. 16mm Ø x 6m Deformed Bar kg. 862.68 43.6 ₱ 37,612.85
120 pcs. 10mm Ø x 6m Deformed Bar kg. 444.96 44 ₱ 19,578.24
G.I. Tie Wire #16 kg. 12 67 ₱ 804.00

e. REINFORCING STEEL FOR SUSPENDED SLAB

390 pcs. 12mm Ø x 6m Deformed Bar kg. 2082.6 44 ₱ 91,634.40
288 pcs. 10mm Ø x 6m Deformed Bar kg. 1067.904 44 ₱ 46,987.78
G.I. Tie Wire #16 kg. 42 67 ₱ 2,814.00

f. REINFORCING STEEL FOR CONCRETE STAIRS

5 pcs. 16mm Ø x 6m Deformed Bar kg. 47.4 43.6 ₱ 2,066.64
16 pcs. 12mm Ø x 6m Deformed Bar kg. 85.44 44 ₱ 3,759.36
G.I. Tie Wire #16 kg. 2 67 ₱ 134.00

g. REINFORCING STEEL FOR SLAB ON GRADE

243 pcs. 10mm Ø x 6m Deformed Bar kg. 901.044 44 ₱ 39,645.94
G.I. Tie Wire #16 kg. 18 67 ₱ 1,206.00
Sub-Total (A) ₱ 661,811.90

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 120 120 ₱ 14,400.00
Construction Foreman 1 120 85 ₱ 10,200.00
Steelman 3 120 61.3 ₱ 22,068.00
Unskilled Laborer 4 120 52.54 ₱ 25,219.20
Sub-Total (B) ₱ 71,887.20

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
Bar Cutter 2 120 219 ₱ 52,560.00
Bar Bender 2 120 350 ₱ 84,000.00
Sub-Total (C) ₱ 136,560.00

D. TOTAL DIRECT COST (A + B + C) ₱ 870,259.10

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 78,323.32
2. Contractor's Profit 8% of Total Direct Cost ₱ 69,620.73
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 122,184.38
TOTAL INDIRECT COST (E) ₱ 270,128.43

TOTAL COST (D + E) ₱ 1,140,387.53

UNIT COST ₱ 75.69
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : VII
Description : Formworks and Scaffoldings
Quantity : 14534 bd.ft.
Number of Hours : 120
Production Rate : 121.117
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
a. FORMWORKS FOR COLUMN FOOTING
19mm x 4' x 8' Phenolic Board sheet 9 1450 ₱ 13,050.00
49 pcs. 2'' x 2'' x 12' Coco Lumber bd.ft. 196 52 ₱ 10,192.00

b. FORMWORKS FOR COLUMNS

19mm x 4' x 8' Phenolic Board sheet 61 1450 ₱ 88,450.00
453 pcs. 2'' x 2'' x 12' Coco Lumber bd.ft. 1812 52 ₱ 94,224.00

c. FORMWORKS FOR BEAMS,ROOF BEAMS, GIRDERS &

ROOF GIRDERS
19mm x 4' x 8' Phenolic Board* sheet 7 1450 ₱ 10,150.00
52 pcs. 2'' x 2'' x 12' Coco Lumber* bd.ft. 208 52 ₱ 10,816.00

e. FORMWORKS FOR SUSPENDED SLAB

19mm x 4' x 8' Phenolic Board sheet 51 1450 ₱ 73,950.00
379 pcs. 2'' x 2'' x 12' Coco Lumber bd.ft. 1516 52 ₱ 78,832.00

f. SCAFFOLDINGS/STAGING
300 pcs. 2"x2"x20' Coco Lumber bd.ft. 2000 52 ₱ 104,000.00
1467 pcs. 2"x3"x12' Coco Lumber bd.ft. 8802 52 ₱ 457,704.00

g. CONSUMABLES
CWN # 3 kg. 98 64 ₱ 6,272.00
CWN # 2-1⁄2 kg. 49 66 ₱ 3,234.00
CWN # 1-1/2 kg. 19 70 ₱ 1,330.00

*Reuse of formworks accounted.

Sub-Total (A) ₱ 952,204.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 120 120 ₱ 14,400.00
Construction Foreman 1 120 85 ₱ 10,200.00
Carpenter 3 120 65 ₱ 23,400.00
Unskilled Laborer 3 120 52.54 ₱ 18,914.40
Sub-Total (B) ₱ 66,914.40

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
 No. of Total Hourly
C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 1,019,118.40

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 91,720.66
2. Contractor's Profit 8% of Total Direct Cost ₱ 81,529.47
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 143,084.22
TOTAL INDIRECT COST (E) ₱ 316,334.35

TOTAL COST (D + E) ₱ 1,335,452.75

UNIT COST ₱ 91.88
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : VIII
Description : Concrete Works
Quantity : 104.557 cu.m.
Number of Hours : 160
Production Rate : 0.6535
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
a. REINFORCED CONCRETE COLUMN FOOTING (Fc' =
20.7 MPa) , TOTAL VOLUME = 7.497 m3
Portland Cement bag 76 247 ₱ 18,772.00
Fine Aggregate/Sand cu.m. 4 1,850.00 ₱ 7,400.00
Gravel #3⁄4 cu.m. 7 1,900.00 ₱ 13,300.00

b. REINFORCED CONCRETE COLUMNS (Fc' = 20.7 MPa) ,

TOTAL VOLUME = 14.630 m3
Portland Cement bag 148 247 ₱ 36,556.00
Fine Aggregate/Sand cu.m. 7 1,850.00 ₱ 12,950.00
Gravel #3⁄4 cu.m. 13 1,900.00 ₱ 24,700.00

c. REINFORCED CONCRETE BEAMS & GIRDERS (Fc' =

20.7 MPa) , TOTAL VOLUME = 19.576 m3
Portland Cement bag 198 247 ₱ 48,906.00
Fine Aggregate/Sand cu.m. 9 1,850.00 ₱ 16,650.00
Gravel #3⁄4 cu.m. 17 1,900.00 ₱ 32,300.00

d. REINFORCED CONCRETE ROOF BEAMS & GIRDERS (Fc'

= 20.7 MPa) , TOTAL VOLUME = 7.77 m3
Portland Cement bag 79 247 ₱ 19,513.00
Fine Aggregate/Sand cu.m. 4 1,850.00 ₱ 7,400.00
Gravel #3⁄4 cu.m. 7 1,900.00 ₱ 13,300.00

e. REINFORCED CONCRETE SUSPENDED SLAB (Fc' = 20.7

MPa) , TOTAL VOLUME = 21.82 m3
Portland Cement bag 220 247 ₱ 54,340.00
Fine Aggregate/Sand cu.m. 10 1,850.00 ₱ 18,500.00
Gravel #3⁄4 cu.m. 19 1,900.00 ₱ 36,100.00

f. REINFORCED CONCRETE STAIR STRINGER (Fc' = 20.7

MPa) , TOTAL VOLUME = 0.621 m3
Portland Cement bag 7 247 ₱ 1,729.00
Fine Aggregate/Sand cu.m. 1 1,850.00 ₱ 1,850.00
Gravel #3⁄4 cu.m. 1 1,900.00 ₱ 1,900.00

g. REINFORCED CONCRETE SLAB ON GRADE (Fc' = 20.7

MPa) , TOTAL VOLUME = 35.58 m3
Portland Cement bag 359 247 ₱ 88,673.00
 Fine Aggregate/Sand cu.m. 15 1,850.00 ₱ 27,750.00
Gravel #3⁄4 cu.m. 30 1,900.00 ₱ 57,000.00

Sub-Total (A) ₱ 539,589.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 160 120 ₱ 19,200.00
Construction Foreman 1 160 85 ₱ 13,600.00
Mason 3 160 57.33 ₱ 27,518.40
Unskilled Laborer 4 160 52.54 ₱ 33,625.60
Sub-Total (B) ₱ 93,944.00

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
Bagger Mixer (1-2 bags) 2 160 172 ₱ 55,040.00
Concrete Vibrator 1 160 91.25 ₱ 14,600.00
Sub-Total (C) ₱ 69,640.00

D. TOTAL DIRECT COST (A + B + C) ₱ 703,173.00

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 84,380.76
2. Contractor's Profit 8% of Total Direct Cost ₱ 56,253.84
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 101,256.91
TOTAL INDIRECT COST (E) ₱ 241,891.51

TOTAL COST (D + E) ₱ 945,064.51

UNIT COST ₱ 9,038.75
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : IX
Description : Masonry Works
Quantity : 573.027 sq.m.
Number of Hours : 96
Production Rate : 5.9690
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
a. MASONRY WORKS
a.1. FOR EXTERIOR/COMPOUND WALLS (TOTAL AREA
= 478.900 sq.m.)
6" x 8" x 16" CHB pcs. 5987 20 ₱ 119,740.00
Portland Cement bag 486 247 ₱ 120,042.00
Fine Aggregate/Sand cu.m. 41 1,850.00 ₱ 75,850.00
300 pcs. 10mm Ø x 6m Deformed Bar kg. 1112.4 40 ₱ 44,496.00
G.I. Tie Wire #16 kg. 14 67 ₱ 938.00

a.2. FOR INTERIOR WALLS (TOTAL AREA = 94.127

sq.m.)
4" x 8" x 16" CHB pcs. 1177 15 ₱ 17,655.00
Portland Cement bag 50 247 ₱ 12,350.00
Fine Aggregate/Sand cu.m. 5 1,850.00 ₱ 9,250.00
59 pcs. 10mm Ø x 6m Deformed Bar kg. 218.77 40 ₱ 8,750.88
G.I. Tie Wire #16 kg. 2 67 ₱ 134.00

b. CEMENT PLASTER FINISH

b.1. FOR EXTERIOR/COMPOUND WALLS
Portland Cement bag 137 247 ₱ 33,839.00
Fine Aggregate/Sand cu.m. 11 1,850.00 ₱ 20,350.00

b.2. FOR INTERIOR WALLS

Portland Cement bag 27 247 ₱ 6,669.00
Fine Aggregate/Sand cu.m. 2 1,850.00 ₱ 3,700.00

Sub-Total (A) ₱ 473,763.88

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 96 120 ₱ 11,520.00
Construction Foreman 1 96 85 ₱ 8,160.00
Steelman 3 96 61.3 ₱ 17,654.40
Mason 3 96 57.33 ₱ 16,511.04
Unskilled Laborer 4 96 52.54 ₱ 20,175.36
Sub-Total (B) ₱ 74,020.80

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
 No. of Total Hourly
C. EQUIPMENT COST Total Cost
Equipment Hours Rate
Bar Cutter 3 96 219 ₱ 63,072.00

Sub-Total (C) ₱ 63,072.00

D. TOTAL DIRECT COST (A + B + C) ₱ 610,856.68

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 54,977.10
2. Contractor's Profit 8% of Total Direct Cost ₱ 48,868.53
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 85,764.28
TOTAL INDIRECT COST (E) ₱ 189,609.91

TOTAL COST (D + E) ₱ 800,466.59

UNIT COST ₱ 1,396.91
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : X
Description : Roof Framing and Trusses
Quantity : 2688.00 kg.
Number of Hours : 80
Production Rate : 33.600
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
a. TRUSSES
55 pcs. 4.8mm x 51mm x 51mm x 6m Angle Bar kg. 1188 75 ₱ 89,100.00
b. SAGRODS
20 pcs. 16mm Ø x 6m Plain Round Bar kg. 189.6 40 ₱ 7,584.00
c. PURLINS
42 pcs. C75x5.2 x 6m Channel Bar kg. 1310.4 75 ₱ 98,280.00
d. CONSUMABLES
132 pcs. 16mm Ø x 30cm Anchor Bolts kg. 62.57 103.7 ₱ 6,488.30
6mmx100mmx100mm Base Plate with 4
pc. 33 70 ₱ 2,310.00
holes
Welding Rod box 2 2800 ₱ 5,600.00
Sub-Total (A) ₱ 209,362.30

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 80 120 ₱ 9,600.00
Construction Foreman 1 80 85 ₱ 6,800.00
Steelman 2 80 61.3 ₱ 9,808.00
Welder 1 80 61.3 ₱ 4,904.00
Unskilled Laborer 3 80 52.54 ₱ 12,609.60
Sub-Total (B) ₱ 43,721.60

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 253,083.90

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 30,370.07
2. Contractor's Profit 8% of Total Direct Cost ₱ 20,246.71
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 36,444.08
TOTAL INDIRECT COST (E) ₱ 87,060.86

TOTAL COST (D + E) ₱ 340,144.76

UNIT COST ₱ 126.54
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XI
Description : Roofing Works
Quantity : 216.6 sq.m.
Number of Hours : 40
Production Rate : 5.4150
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
EPR Color Roofing 0.4x4x16 sheet 55 1744 ₱ 95,920.00
G.I. Roofing End Flashing .50mm x .610m x 2.44m pc. 18 400 ₱ 7,200.00
G.I. Fascia Cover 0.50mm x .457m x 2.44m pc. 18 255 ₱ 4,590.00
Pre-Painted bended G.I Gutter Gauge #26 pc. 17 437 ₱ 7,429.00
Tekscrew pc. 2,166 2 ₱ 4,332.00
Blind rivets box 3 405 ₱ 1,215.00
Sub-Total (A) ₱ 120,686.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 40 120 ₱ 4,800.00
Construction Foreman 1 40 85 ₱ 3,400.00
Steelman 3 40 61.3 ₱ 7,356.00
Unskilled Laborer 2 40 52.54 ₱ 4,203.20
Sub-Total (B) ₱ 19,759.20

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 140,445.20

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 16,853.42
2. Contractor's Profit 8% of Total Direct Cost ₱ 11,235.62
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 20,224.11
TOTAL INDIRECT COST (E) ₱ 48,313.15

TOTAL COST (D + E) ₱ 188,758.35

UNIT COST ₱ 871.46
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XII
Description : Stair & Balcony Railing Works
Quantity : 20.5 m
Number of Hours : 40
Production Rate : 0.5125
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
2" x 2" x 20' Square Tube pc. 6 850 ₱ 5,100.00
2" x 3" x 12' Wooden Handrail pc. 10 1750 ₱ 17,500.00
1" x 1" x 20' Square Tube pc. 10 800 ₱ 8,000.00
Wood Screw 2" pc. 42 1.5 ₱ 63.00
Wood Screw 4" pc. 42 2 ₱ 84.00
Welding Rod box 1 2800 ₱ 2,800.00
12mm THK. Clear Tempered Glass x 0.8m High l.m. 8.7 1008.5 ₱ 8,773.95
Balcony Railing

Sub-Total (A) ₱ 42,320.95

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 40 120 ₱ 4,800.00
Construction Foreman 1 40 85 ₱ 3,400.00
Steelman 1 40 61.3 ₱ 2,452.00
Carpenter 1 40 65 ₱ 2,600.00
Sub-Total (B) ₱ 13,252.00

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 55,572.95

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 6,668.75
2. Contractor's Profit 8% of Total Direct Cost ₱ 4,445.84
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 8,002.50
TOTAL INDIRECT COST (E) ₱ 19,117.09

TOTAL COST (D + E) ₱ 74,690.04

UNIT COST ₱ 3,643.42
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XIII
Description : Ceiling Works
Quantity : 287.01 sq.m.
Number of Hours : 80
Production Rate : 3.5876
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
12mm THK. x 4'x8' Hardiflex Board sheet 107 1140 ₱ 121,980.00
19mm x 50mm x 5m Double Furring pc. 328 160 ₱ 52,480.00
12mm x 38mm x .80mm x 5m Carrying Channel pc. 107 180 ₱ 19,260.00
25mm x 25mm x .6mm x 3m Wall Angle pc. 69 75 ₱ 5,175.00
Double Furring Clip pc. 1720 8 ₱ 13,760.00
Blind Rivet box 6 405 ₱ 2,430.00
Hardie Screw pc. 1149 1 ₱ 1,149.00

Sub-Total (A) ₱ 216,234.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 80 120 ₱ 9,600.00
Construction Foreman 1 80 85 ₱ 6,800.00
Carpenter 2 80 65 ₱ 10,400.00
Unskilled Laborer 2 80 52.54 ₱ 8,406.40
Sub-Total (B) ₱ 35,206.40

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 251,440.40

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 30,172.85
2. Contractor's Profit 8% of Total Direct Cost ₱ 20,115.23
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 36,207.42
TOTAL INDIRECT COST (E) ₱ 86,495.50

TOTAL COST (D + E) ₱ 337,935.90

UNIT COST ₱ 1,177.44
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XIV
Description : Doors and Windows
Quantity : 95.65 sq.m.
Number of Hours : 40
Production Rate : 2.3913
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
D1 WOOD EXTERIOR PANEL DOOR, 0.9m x unit 3 4990 ₱ 14,970.00
2.1m

D2 ALUMINUM DOOR FRAME SWING DOOR & unit 3 6990 ₱ 20,970.00

BI-FOLD DOOR W/ 6mm THK. TINTED FULL
GLASS PANE, 2.6m x 2.1m

D3 PVC PRETTY DOOR, 0.7m x 2.1m unit 6 2079 ₱ 12,474.00

D4 ALUMINUM DOOR FRAME SWING DOOR unit 3 2999 ₱ 8,997.00

W/ FIVE PANELS 6mm THK. CLEAR GLASS,
0.9m x 2.1m

D5 WOOD PANEL DOOR, 0.8m x 2.1m unit 6 4990 ₱ 29,940.00

D6 ALUMINUM DOOR FRAME SLIDING DOOR unit 3 8990 ₱ 26,970.00

W/ FIVE PANELS CLEAR GLASS SIDELIGHT
ON ALUMINUM JAMBS/FRAMES, 2.7m x
2.1m

W1 FIXED WINDOW w/ 6mm THK. CLEAR FULL unit 3 550 ₱ 1,650.00

GLASS PANE ON METAL FRAME, 0.6m x
1.65m

W2 SLIDING WINDOW W/ 6mm THK. TINTED unit 6 2100 ₱ 12,600.00

GLASS SLIDING PANE ON METAL FRAME,
0.8m x 0.5m

W3 DOUBLE HANG WINDOW W/ 6mm THK. unit 9 7500 ₱ 67,500.00

CLEAR GLASS PANE ON METAL FRAME,
0.8m x 0.8m

W4 SLIDING WINDOW W/ 6mm THK. TINTED unit 3 14500 ₱ 43,500.00

GLASS SLIDING PANE ON METAL FRAME,
2m x 1.3m

W5 SLIDING WINDOW W/ 6mm THK. TINTED unit 3 14500 ₱ 43,500.00

GLASS SLIDING PANE ON METAL FRAME,
1.5m x 1.3m
 SLIDING WINDOW W/ 6mm THK. TINTED
GLASS SLIDING PANE ON METAL FRAME,
1.5m x 1.3m

2" x 6" Door Jamb set (for D1 and D5) set 6 2400 ₱ 14,400.00
Door Knob set 6 905 ₱ 5,430.00
CWN #4 kg. 3 52 ₱ 156.00

Sub-Total (A) ₱ 303,057.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 40 120 ₱ 4,800.00
Construction Foreman 1 40 85 ₱ 3,400.00
Carpenter 2 40 65 ₱ 5,200.00
Unskilled Laborer 1 40 52.54 ₱ 2,101.60
Sub-Total (B) ₱ 15,501.60

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 318,558.60

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 38,227.03
2. Contractor's Profit 8% of Total Direct Cost ₱ 25,484.69
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 45,872.44
TOTAL INDIRECT COST (E) ₱ 109,584.16

TOTAL COST (D + E) ₱ 428,142.76

UNIT COST ₱ 4,476.14
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XV
Description : Tileworks
Quantity : 405.93 sq.m.
Number of Hours : 40
Production Rate : 10.1483
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
a. Tiles for Living Area, Dining & Kitchen, and Bedrooms:
Porcelain Tiles, 60cm x 60cm pc. 750 335 ₱ 251,250.00

b. Tiles for Toilet & Bath:

Non-Skid Floor Tiles, 30cm x 30cm pc. 273 65 ₱ 17,745.00
Polished Wall Tiles, 20cm x 30cm pc. 2205 60 ₱ 132,300.00

c. Consumables
Tile Adhesive, ordinary bag 46 310 ₱ 14,260.00
Portland Cement Paste bag 37 252 ₱ 9,324.00
Tile Grout, 2 kg. bag bag 102 82 ₱ 8,364.00

Sub-Total (A) ₱ 433,243.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 40 120 ₱ 4,800.00
Construction Foreman 1 40 85 ₱ 3,400.00
Mason 1 40 57.33 ₱ 2,293.20
Unskilled Laborer 2 40 52.54 ₱ 4,203.20
Sub-Total (B) ₱ 14,696.40

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 447,939.40

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 40,314.55
2. Contractor's Profit 8% of Total Direct Cost ₱ 35,835.15
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 62,890.69
TOTAL INDIRECT COST (E) ₱ 139,040.39

TOTAL COST (D + E) ₱ 586,979.79

UNIT COST ₱ 1,446.01
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XVI
Description : Carpentry Works (Pergola)
Quantity : 380 bd.ft.
Number of Hours : 40
Production Rate : 9.5000
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
2" x 6" x 10' Treated Lumber pc. 6 1250 ₱ 7,500.00
2" x 8" x 8' Treated Lumber pc. 30 750 ₱ 22,500.00
Primer gal. 1 730 ₱ 730.00
Cast gal. 1 434 ₱ 434.00
Reducer gal. 1 381 ₱ 381.00
Quick Drying Enamel gal. 1 637 ₱ 637.00
Paint Thinner gal. 1 291 ₱ 291.00
CWN # 1 1/2" kg. 1 70 ₱ 70.00

Sub-Total (A) ₱ 32,543.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 40 120 ₱ 4,800.00
Construction Foreman 1 40 85 ₱ 3,400.00
Carpenter 1 40 65 ₱ 2,600.00
Sub-Total (B) ₱ 10,800.00

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 43,343.00

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 3,900.87
2. Contractor's Profit 8% of Total Direct Cost ₱ 3,467.44
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 6,085.36
TOTAL INDIRECT COST (E) ₱ 13,453.67

TOTAL COST (D + E) ₱ 56,796.67

UNIT COST ₱ 149.46
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XVII
Description : Plumbing Works
Quantity : 1 L.S.
Number of Hours : 40
Production Rate : 0.0250
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
a. Water System
20mm x 4m PPR Pipe (S5/SDR11/PN20) BELDEN Cold length 8 415 ₱ 3,320.00
Waterline
20mm PPR Coupling pc. 6 15 ₱ 90.00
20mm PPR Female Threaded Adapter pc. 7 155 ₱ 1,085.00
20mm PPR Elbow pc. 13 25 ₱ 325.00
20mm PPR Tee pc. 6 33 ₱ 198.00

b. Plumbing Fixtures
Water Closet w/ Fittings and Accessories set 6 22000 ₱ 132,000.00
Lavatory w/ Faucet set 6 5700 ₱ 34,200.00
Shower w/ Accessories set 6 950 ₱ 5,700.00
4" Floor Drain pc. 6 125 ₱ 750.00
Kitchen Sink pc. 3 1450 ₱ 4,350.00
Kitchen Faucet pc. 3 1200 ₱ 3,600.00

Sub-Total (A) ₱ 185,618.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 40 120 ₱ 4,800.00
Construction Foreman 1 40 85 ₱ 3,400.00
Plumber 1 40 95.24 ₱ 3,809.60
Sub-Total (B) ₱ 12,009.60

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 197,627.60

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 23,715.31
2. Contractor's Profit 8% of Total Direct Cost ₱ 15,810.21
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 28,458.37
TOTAL INDIRECT COST (E) ₱ 67,983.89
TOTAL COST (D + E) ₱ 265,611.49
UNIT COST ₱ 265,611.49
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XVIII
Description : Electrical Works
Quantity : 1 L.S.
Number of Hours : 40
Production Rate : 0.0250
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
Electrical Conduits, Lighting Fixtures, Outlets, L.S. 1 125000 ₱ 125,000.00
Breakers, Electrical Wires and Accessories

Sub-Total (A) ₱ 125,000.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 40 120 ₱ 4,800.00
Construction Foreman 1 40 85 ₱ 3,400.00
Electrician 1 40 63.75 ₱ 2,550.00
Sub-Total (B) ₱ 10,750.00

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 135,750.00

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 16,290.00
2. Contractor's Profit 8% of Total Direct Cost ₱ 10,860.00
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 19,548.00
TOTAL INDIRECT COST (E) ₱ 46,698.00

TOTAL COST (D + E) ₱ 182,448.00

UNIT COST ₱ 182,448.00
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XIX
Description : Painting Works
Quantity : 716.6809 sq.m.
Number of Hours : 80
Production Rate : 8.9585
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
a. EXTERIOR
Skimcoat bag 15 480 ₱ 7,200.00
Primer gal. 12 760 ₱ 9,120.00
Topcoat gal. 35 900 ₱ 31,500.00
Paint brush 2" pc. 3 35 ₱ 105.00
Roller brush 4" pc. 3 55 ₱ 165.00
Poller brush 7" pc. 5 80 ₱ 400.00
Paint pan pc. 2 42 ₱ 84.00
Joint Tape 2" roll 2 75 ₱ 150.00
Assorted Sand Paper pc. 8 28 ₱ 224.00

b. INTERIOR
Skimcoat bag 10 480 ₱ 4,800.00
Primer gal. 9 760 ₱ 6,840.00
Topcoat gal. 20 900 ₱ 18,000.00
Paint brush 2" pc. 3 35 ₱ 105.00
Paint brush 4" pc. 3 55 ₱ 165.00
Roller brush 7" pc. 5 90 ₱ 450.00
Paint pan pc. 2 42 ₱ 84.00
Joint Tape 2" roll 2 175 ₱ 350.00
Assorted Sand Paper pc. 8 28 ₱ 224.00

c. CEILING
Skimcoat bag 17 760 ₱ 12,920.00
Primer gal. 10 450 ₱ 4,500.00
Topcoat gal. 32 560 ₱ 17,920.00
Paint brush 2" pc. 2 35 ₱ 70.00
Paint brush 4" pc. 2 55 ₱ 110.00
Roller brush 7" pc. 4 90 ₱ 360.00
Roller brush 4" pc. 3 75 ₱ 225.00
Paint pan pc. 4 42 ₱ 168.00
Joint Tape 2" roll 8 75 ₱ 600.00
Assorted Sand Paper pc. 20 28 ₱ 560.00

Sub-Total (A) ₱ 117,399.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 80 120 ₱ 9,600.00
 Construction Foreman 1 80 85 ₱ 6,800.00
Painter 3 80 55 ₱ 13,200.00
Sub-Total (B) ₱ 29,600.00

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 146,999.00

E. INDIRECT COST
1. OCM 12% of Total Direct Cost ₱ 17,639.88
2. Contractor's Profit 8% of Total Direct Cost ₱ 11,759.92
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 21,167.86
TOTAL INDIRECT COST (E) ₱ 50,567.66

TOTAL COST (D + E) ₱ 197,566.66

UNIT COST ₱ 275.67
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XX
Description : Fire and Safety
Quantity : 1 L.S.
Number of Hours : 16
Production Rate : 0.0625
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
Fire Extinguisher set 3 2299 ₱ 6,897.00
Emergency Light
set 3 1575 ₱ 4,725.00
Fire Alarm System: Bell, Vibrating Type set 3 1300 ₱ 3,900.00

Sub-Total (A) ₱ 15,522.00

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 16 120 ₱ 1,920.00
Construction Foreman 1 16 85 ₱ 1,360.00
Unskilled Laborer 1 16 52.54 ₱ 840.64
Sub-Total (B) ₱ 4,120.64

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
NONE

Sub-Total (C) ₱ -

D. TOTAL DIRECT COST (A + B + C) ₱ 19,642.64

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 1,767.84
2. Contractor's Profit 8% of Total Direct Cost ₱ 1,571.41
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 2,757.83
TOTAL INDIRECT COST (E) ₱ 6,097.08

TOTAL COST (D + E) ₱ 25,739.72

UNIT COST ₱ 25,739.72
 DETAILED UNIT PRICE ANALYSIS
Project : Proposed Two-Storey 3 Unit Rowhouse
Location : Tangnan, Panglao, Bohol
Item # : XXI
Description : Cleaning and Demobilization
Quantity : 1 L.S.
Number of Hours : 24
Production Rate : 0.0417
A. MATERIAL COST UNIT QTY. UNIT RATE TOTAL COST
NONE

Sub-Total (A) ₱ -

No. of Total Hourly

B. LABOR COST Total Cost
Personnel Hours Rate
Engineer 1 24 120 ₱ 2,880.00
Construction Foreman 1 24 85 ₱ 2,040.00
Unskilled Laborer 2 24 52.54 ₱ 2,521.92
Sub-Total (B) ₱ 7,441.92

No. of Total Hourly

C. EQUIPMENT COST Total Cost
Equipment Hours Rate
Dump Truck 1 24 1500 ₱ 36,000.00

Sub-Total (C) ₱ 36,000.00

D. TOTAL DIRECT COST (A + B + C) ₱ 43,441.92

E. INDIRECT COST
1. OCM 9% of Total Direct Cost ₱ 3,909.77
2. Contractor's Profit 8% of Total Direct Cost ₱ 3,475.35
3. VAT 12% of Total Direct Cost + OCM + CP ₱ 6,099.25
TOTAL INDIRECT COST (E) ₱ 13,484.37

TOTAL COST (D + E) ₱ 56,926.29

UNIT COST ₱ 56,926.29
PROJECT NAME: A PROPOSED TWO STOREY 3-UNIT ROWHOUSE OF CASA DEL LUNA RESORT
OWNER: APOLINARIO FUDALAN
LOCATION: TANGNAN PANGLAO, BOHOL

BILL OF MATERIALS
ITEM # DESCRIPTION UNIT QTY UNIT RATE TOTAL
I. CLEARING AND GRUBBING
MATERIALS:
NONE
II. LAYOUT
MATERIALS:
26 pcs. 2"x3"x8' Coco Lumber bd.ft. 104 28 ₱ 2,912.00
26 pcs. 2"x3"x10' Coco Lumber bd.ft. 130 28 ₱ 3,640.00
CWN Assorted sizes kg. 5 60 ₱ 300.00
Shark Nylon Monoline,090mm (50 Gms.) pack 2 45.6 ₱ 91.20
III. EXCAVATION
MATERIALS:
NONE
IV. BACKFILLING OF EXCAVATED MATERIALS
MATERIALS:
NONE
V. GRAVEL BEDDING
MATERIALS:
Natural Gravel cu.m. 2.499 1150 ₱ 2,873.85
VI. REINFORCING STEEL WORKS
MATERIALS:
REINFORCING STEEL FOR COLUMN FOOTING
48 pcs. 16mm Ø x 6m Deformed Bar kg. 455.04 43.6 ₱ 19,839.74
5 pcs. 12mm Ø x 6m Deformed Bar kg. 26.7 44 ₱ 1,174.80
G.I. Tie Wire #16 kg. 4.3 67 ₱ 288.10

REINFORCING STEEL FOR COLUMNS

72 pcs. 25mm Ø x 6m Deformed Bar kg. 1663.632 43.6 ₱ 72,534.36
18 pcs. 20mm Ø x 6m Deformed Bar kg. 266.22 43.6 ₱ 11,607.19
100 pcs. 10mm Ø x 6m Deformed Bar kg. 370.8 44 ₱ 16,315.20
G.I. Tie Wire #16 kg. 9.9 67 ₱ 663.30

REINFORCING STEEL FOR BEAMS & GIRDERS

32 pcs. 25mm Ø x 6m Deformed Bar kg. 739.392 43.6 ₱ 32,237.49
248 pcs. 20mm Ø x 6m Deformed Bar kg. 3667.92 43.6 ₱ 159,921.31
110 pcs. 16mm Ø x 6m Deformed Bar kg. 1042.8 43.6 ₱ 45,466.08
236 pcs. 10mm Ø x 6m Deformed Bar kg. 875.088 44 ₱ 38,503.87
G.I. Tie Wire #16 kg. 23 67 ₱ 1,541.00

REINFORCING STEEL FOR ROOF BEAMS &

GIRDERS

503
 REINFORCING STEEL FOR ROOF BEAMS &
GIRDERS
24 pcs. 20mm Ø x 6m Deformed Bar kg. 354.96 43.6 ₱ 15,476.26
91 pcs. 16mm Ø x 6m Deformed Bar kg. 862.68 43.6 ₱ 37,612.85
120 pcs. 10mm Ø x 6m Deformed Bar kg. 444.96 44 ₱ 19,578.24
G.I. Tie Wire #16 kg. 12 67 ₱ 804.00

REINFORCING STEEL FOR SUSPENDED SLAB

390 pcs. 12mm Ø x 6m Deformed Bar kg. 2082.6 44 ₱ 91,634.40
288 pcs. 10mm Ø x 6m Deformed Bar kg. 1067.904 44 ₱ 46,987.78
G.I. Tie Wire #16 kg. 42 67 ₱ 2,814.00

REINFORCING STEEL FOR CONCRETE STAIRS

5 pcs. 16mm Ø x 6m Deformed Bar kg. 47.4 43.6 ₱ 2,066.64
16 pcs. 12mm Ø x 6m Deformed Bar kg. 85.44 44 ₱ 3,759.36
G.I. Tie Wire #16 kg. 2 67 ₱ 134.00

REINFORCING STEEL FOR SLAB ON GRADE

243 pcs. 10mm Ø x 6m Deformed Bar kg. 901.044 44 ₱ 39,645.94
G.I. Tie Wire #16 kg. 18 67 ₱ 1,206.00
VII. FORMWORKS AND SCAFFOLDINGS
MATERIALS:
FORMWORKS FOR COLUMN FOOTING
19mm x 4' x 8' Phenolic Board sheet 9 1450 ₱ 13,050.00
49 pcs. 2'' x 2'' x 12' Coco Lumber bd.ft. 196 52 ₱ 10,192.00

FORMWORKS FOR COLUMNS

19mm x 4' x 8' Phenolic Board sheet 61 1450 ₱ 88,450.00
453 pcs. 2'' x 2'' x 12' Coco Lumber bd.ft. 1812 52 ₱ 94,224.00

FORMWORKS FOR BEAMS,ROOF BEAMS,

GIRDERS & ROOF GIRDERS
19mm x 4' x 8' Phenolic Board* sheet 7 1450 ₱ 10,150.00
52 pcs. 2'' x 2'' x 12' Coco Lumber* bd.ft. 208 52 ₱ 10,816.00

FORMWORKS FOR SUSPENDED SLAB

19mm x 4' x 8' Phenolic Board sheet 51 1450 ₱ 73,950.00
379 pcs. 2'' x 2'' x 12' Coco Lumber bd.ft. 1516 52 ₱ 78,832.00

SCAFFOLDINGS/STAGING
300 pcs. 2"x2"x20' Coco Lumber bd.ft. 2000 52 ₱ 104,000.00
1467 pcs. 2"x3"x12' Coco Lumber bd.ft. 8802 52 ₱ 457,704.00

CONSUMABLES
CWN # 3 kg. 98 64 ₱ 6,272.00
CWN # 2-1⁄2 kg. 49 66 ₱ 3,234.00
CWN # 1-1/2 kg. 19 70 ₱ 1,330.00
VIII. CONCRETE WORKS
MATERIALS:

504
 REINFORCED CONCRETE COLUMN FOOTING
(Fc' = 20.7 MPa)
Portland Cement bag 76 247 ₱ 18,772.00
Fine Aggregate/Sand cu.m. 4 1,850.00 ₱ 7,400.00
Gravel #3⁄4 cu.m. 7 1,900.00 ₱ 13,300.00

REINFORCED CONCRETE COLUMNS (Fc' = 20.7

MPa)
Portland Cement bag 148 247 ₱ 36,556.00
Fine Aggregate/Sand cu.m. 7 1,850.00 ₱ 12,950.00
Gravel #3⁄4 cu.m. 13 1,900.00 ₱ 24,700.00

REINFORCED CONCRETE BEAMS & GIRDERS (Fc'

= 20.7 MPa)
Portland Cement bag 198 247 ₱ 48,906.00
Fine Aggregate/Sand cu.m. 9 1,850.00 ₱ 16,650.00
Gravel #3⁄4 cu.m. 17 1,900.00 ₱ 32,300.00

REINFORCED CONCRETE ROOF BEAMS &

GIRDERS (Fc' = 20.7 MPa)
Portland Cement bag 79 247 ₱ 19,513.00
Fine Aggregate/Sand cu.m. 4 1,850.00 ₱ 7,400.00
Gravel #3⁄4 cu.m. 7 1,900.00 ₱ 13,300.00

REINFORCED CONCRETE SUSPENDED SLAB (Fc'

= 20.7 MPa)
Portland Cement bag 220 247 ₱ 54,340.00
Fine Aggregate/Sand cu.m. 10 1,850.00 ₱ 18,500.00
Gravel #3⁄4 cu.m. 19 1,900.00 ₱ 36,100.00

REINFORCED CONCRETE STAIR STRINGER (Fc' =

20.7 MPa)
Portland Cement bag 7 247 ₱ 1,729.00
Fine Aggregate/Sand cu.m. 1 1,850.00 ₱ 1,850.00
Gravel #3⁄4 cu.m. 1 1,900.00 ₱ 1,900.00

REINFORCED CONCRETE SLAB ON GRADE (Fc' =

20.7 MPa)
Portland Cement bag 359 247 ₱ 88,673.00
Fine Aggregate/Sand cu.m. 15 1,850.00 ₱ 27,750.00
Gravel #3⁄4 cu.m. 30 1,900.00 ₱ 57,000.00
IX. MASONRY WORKS
MATERIALS:
MASONRY WORKS
a.1. FOR EXTERIOR/COMPOUND WALLS
6" x 8" x 16" CHB pcs. 5987 20 ₱ 119,740.00
Portland Cement bag 486 247 ₱ 120,042.00
Fine Aggregate/Sand cu.m. 41 1,850.00 ₱ 75,850.00

505
 300 pcs. 10mm Ø x 6m Deformed Bar kg. 1112.4 40 ₱ 44,496.00
G.I. Tie Wire #16 kg. 14 67 ₱ 938.00
a.2. FOR INTERIOR WALLS
4" x 8" x 16" CHB pcs. 1177 15 ₱ 17,655.00
Portland Cement bag 50 247 ₱ 12,350.00
Fine Aggregate/Sand cu.m. 5 1,850.00 ₱ 9,250.00
59 pcs. 10mm Ø x 6m Deformed Bar kg. 218.77 40 ₱ 8,750.88
G.I. Tie Wire #16 kg. 2 67 ₱ 134.00

CEMENT PLASTER FINISH

b.1. FOR EXTERIOR/COMPOUND WALLS
Portland Cement bag 137 247 ₱ 33,839.00
Fine Aggregate/Sand cu.m. 11 1,850.00 ₱ 20,350.00
b.2. FOR INTERIOR WALLS
Portland Cement bag 27 247 ₱ 6,669.00
Fine Aggregate/Sand cu.m. 2 1,850.00 ₱ 3,700.00
X. ROOF FRAMING AND TRUSSES
MATERIALS:
55 pcs. 4.8mm x 51mm x 51mm x 6m Angle kg. 1188 75 ₱ 89,100.00
Bar
20 pcs. 16mm Ø x 6m Plain Round Bar kg. 189.6 40 ₱ 7,584.00
42 pcs. C75x5.2 x 6m Channel Bar kg. 1310.4 75 ₱ 98,280.00
132 pcs. 16mm Ø x 30cm Anchor Bolts kg. 62.57 103.7 ₱ 6,488.30
6mmx100mmx100mm Base Plate pc. 33 70 ₱ 2,310.00
with 4 holes
Welding Rod box 2 2800 ₱ 5,600.00
XI. ROOFING WORKS
MATERIALS:
EPR Color Roofing 0.4x4x16 sheet 55 1744 ₱ 95,920.00
G.I. Roofing End Flashing .50mm x .610m x 2.44 pc. 18 400 ₱ 7,200.00
G.I. Fascia Cover 0.50mm x .457m x 2.44m pc. 18 255 ₱ 4,590.00
Pre-Painted bended G.I Gutter Gauge #26 pc. 17 437 ₱ 7,429.00
Tekscrew pc. 2,166 2 ₱ 4,332.00
Blind rivets box 3 405 ₱ 1,215.00
XII. STAIR RAILING WORKS
MATERIALS:
2" x 2" x 20' Square Tube pc. 6 850 ₱ 5,100.00
2" x 3" x 12' Wooden Handrail pc. 10 1750 ₱ 17,500.00
1" x 1" x 20' Square Tube pc. 10 800 ₱ 8,000.00
Wood Screw 2" pc. 42 1.5 ₱ 63.00
Wood Screw 4" pc. 42 2 ₱ 84.00
Welding Rod box 1 2800 ₱ 2,800.00
XIII. CEILING WORKS
MATERIALS:
12mm THK. x 4'x8' Hardiflex Board sheet 107 1140 ₱ 121,980.00
19mm x 50mm x 5m Double Furring pc. 328 160 ₱ 52,480.00
12mm x 38mm x .80mm x 5m Carrying Channel pc. 107 180 ₱ 19,260.00
25mm x 25mm x .6mm x 3m Wall Angle pc. 69 75 ₱ 5,175.00

506
 Double Furring Clip pc. 1720 8 ₱ 13,760.00
Blind Rivet box 6 405 ₱ 2,430.00
Hardie Screw pc. 1149 1 ₱ 1,149.00
XIV. DOORS AND WINDOWS
MATERIALS:
D1 WOOD EXTERIOR PANEL DOOR, unit 3 4990 ₱ 14,970.00
0.9m x 2.1m
D2 unit 3 6990 ₱ 20,970.00
ALUMINUM DOOR FRAME SWING
DOOR & BI-FOLD DOOR W/ 6mm
THK. TINTED FULL GLASS PANE,
2.6m x 2.1m
D3 PVC PRETTY DOOR, 0.7m x 2.1m unit 6 2079 ₱ 12,474.00
D4 unit 3 2999 ₱ 8,997.00
ALUMINUM DOOR FRAME SWING
DOOR W/ FIVE PANELS 6mm THK.
CLEAR GLASS, 0.9m x 2.1m
D5 WOOD PANEL DOOR, 0.8m x 2.1m unit 6 4990 ₱ 29,940.00
D6 unit 3 8990 ₱ 26,970.00

ALUMINUM DOOR FRAME SLIDING

DOOR W/ FIVE PANELS CLEAR
GLASS SIDELIGHT ON ALUMINUM
JAMBS/FRAMES, 2.7m x 2.1m
W1 unit 3 550 ₱ 1,650.00
FIXED WINDOW w/ 6mm THK.
CLEAR FULL GLASS PANE ON METAL
FRAME, 0.6m x 1.65m
W2 unit 6 2100 ₱ 12,600.00
SLIDING WINDOW W/ 6mm THK.
TINTED GLASS SLIDING PANE ON
METAL FRAME, 0.8m x 0.5m
W3 unit 9 7500 ₱ 67,500.00
DOUBLE HANG WINDOW W/ 6mm
THK. CLEAR GLASS PANE ON METAL
FRAME, 0.8m x 0.8m
W4 unit 3 14500 ₱ 43,500.00
SLIDING WINDOW W/ 6mm THK.
TINTED GLASS SLIDING PANE ON
METAL FRAME, 2m x 1.3m
W5 unit 3 14500 ₱ 43,500.00
SLIDING WINDOW W/ 6mm THK.
TINTED GLASS SLIDING PANE ON
METAL FRAME, 1.5m x 1.3m

2" x 6" Door Jamb set (for D1 and D5 set 6 2400 ₱ 14,400.00
Door Knob set 6 905 ₱ 5,430.00
CWN #4 kg. 3 52 ₱ 156.00
XV. TILEWORKS
MATERIALS:
Porcelain Tiles, 60cm x 60cm pc. 750 335 ₱ 251,250.00
Non-Skid Floor Tiles, 30cm x 30cm pc. 273 65 ₱ 17,745.00
Polished Wall Tiles, 20cm x 30cm pc. 2205 60 ₱ 132,300.00
Tile Adhesive, ordinary bag 46 310 ₱ 14,260.00
Portland Cement Paste bag 37 252 ₱ 9,324.00
Tile Grout, 2 kg. bag bag 102 82 ₱ 8,364.00

507
XVI. CARPENTRY WORKS (PERGOLA)
MATERIALS:
2" x 6" x 10' Treated Lumber pc. 6 1250 ₱ 7,500.00
2" x 8" x 8' Treated Lumber pc. 30 750 ₱ 22,500.00
Primer gal. 1 730 ₱ 730.00
Cast gal. 1 434 ₱ 434.00
Reducer gal. 1 381 ₱ 381.00
Quick Drying Enamel gal. 1 637 ₱ 637.00
Paint Thinner gal. 1 291 ₱ 291.00
CWN # 1 1/2" kg. 1 70 ₱ 70.00
XVII. PLUMBING WORKS
MATERIALS:
Water System:
20mm x 4m PPR Pipe (S5/SDR11/PN20) length 8 415 ₱ 3,320.00
BELDEN Cold Waterline
20mm PPR Coupling pc. 6 15 ₱ 90.00
20mm PPR Female Threaded Adapter pc. 7 155 ₱ 1,085.00
20mm PPR Elbow pc. 13 25 ₱ 325.00
20mm PPR Tee pc. 6 33 ₱ 198.00
Plumbing Fixtures:
Water Closet w/ Fittings and Accessories set 6 22000 ₱ 132,000.00
Lavatory w/ Faucet set 6 5700 ₱ 34,200.00
Shower w/ Accessories set 6 950 ₱ 5,700.00
4" Floor Drain pc. 6 125 ₱ 750.00
Kitchen Sink pc. 3 1450 ₱ 4,350.00
Kitchen Faucet pc. 3 1200 ₱ 3,600.00
XVIII. ELECTRICAL WORKS
MATERIALS:
Electrical Conduits, Lighting Fixtures, Outlets, L.S. 1 125000 ₱ 125,000.00
Breakers, Electrical Wires and Accessories
XIX. PAINTING WORKS
MATERIALS:
EXTERIOR
Skimcoat bag 15 480 ₱ 7,200.00
Primer gal. 12 760 ₱ 9,120.00
Topcoat gal. 35 900 ₱ 31,500.00
Paint brush 2" pc. 3 35 ₱ 105.00
Roller brush 4" pc. 3 55 ₱ 165.00
Poller brush 7" pc. 5 80 ₱ 400.00
Paint pan pc. 2 42 ₱ 84.00
Joint Tape 2" roll 2 75 ₱ 150.00
Assorted Sand Paper pc. 8 28 ₱ 224.00
INTERIOR
Skimcoat bag 10 480 ₱ 4,800.00
Primer gal. 9 760 ₱ 6,840.00
Topcoat gal. 20 900 ₱ 18,000.00
Paint brush 2" pc. 3 35 ₱ 105.00
Paint brush 4" pc. 3 55 ₱ 165.00

508
 Roller brush 7" pc. 5 90 ₱ 450.00
Paint pan pc. 2 42 ₱ 84.00
Joint Tape 2" roll 2 175 ₱ 350.00
Assorted Sand Paper pc. 8 28 ₱ 224.00
CEILING
Skimcoat bag 17 760 ₱ 12,920.00
Primer gal. 10 450 ₱ 4,500.00
Topcoat gal. 32 560 ₱ 17,920.00
Paint brush 2" pc. 2 35 ₱ 70.00
Paint brush 4" pc. 2 55 ₱ 110.00
Roller brush 7" pc. 4 90 ₱ 360.00
Roller brush 4" pc. 3 75 ₱ 225.00
Paint pan pc. 4 42 ₱ 168.00
Joint Tape 2" roll 8 75 ₱ 600.00
Assorted Sand Paper pc. 20 28 ₱ 560.00
XX. FIRE AND SAFETY
MATERIALS:
Fire Extinguisher
Emergency Light set 3 2299 ₱ 6,897.00
set 3 1575 ₱ 4,725.00
Fire Alarm System: Bell, Vibrating Type set 3 1300 ₱ 3,900.00
XXI. CLEANING AND DEMOBILIZATION
MATERIALS:
NONE
TOTAL MATERIAL COST = ₱ 4,429,397.13

509
 ACTIVITIES FOR THE PROPOSED TWO STOREY 3-UNIT ROWHOUSE

IMMEDIATE
ACTIVITY DESCRIPTION DURATION (DAYS)
PREDECESSOR
I. Site Clearing and Grubbing 4 -
II. Layouting 4 I.
III. Excavation 5 II.
IV. Backfilling of Excated Materials 3 VIII.b.
V. Gravel Bedding 1 III.
VI. REINFORCING STEEL WORKS
VI.a. Footing Reinforcement 4 V.
VI.b. Column Reinforcement 4 VI.a.
VI.c. Slab on Grade Reinforcement 2 VI.b.
VI.d. Second Floor Beam Reinforcement 4 VI.b.
VI.e. Suspended Slab Reinforcement 4 VIII.d.
VI.f. Stairs Reinforcement 2 VIII.e.
VI.g. Roof Beam Reinforcement 3 VIII.f.
VII. FORMWORKS and SCAFFOLDING
VII.a. Footing Formworks 1 VI.a.
VII.b. Column Formworks 3 VI.b.
VII.c. Slab on Grade Formworks 2 VI.c.
VII.d. Second Floor Beam Formworks 4 VI.d.
VII.e. Suspended Slab Formworks and Staging 4 VI.e.
VII.f. Stairs Formworks 2 VI.f.
VII.g. Roof Beam Formworks 3 VI.g.
VIII. CONCRETE WORKS
VIII.a. Concreting of Footing 2 VII.a.
VIII.b. Concreting of Column 6 VII.b.
VIII.c. Concreting of Slab on Grade 2 VII.c.
VIII.d. Concreting of Second Floor Beam 5 VII.d.
VIII.e. Concreting of Suspended Slab 5 VII.d. , VII.e.
VIII.f. Concreting of Stairs 2 VII.f.
VIII.g. Concreting of Roof Beam 3 VII.g.
IX. MASONRY WORKS
IX.a. CHB Laying 3 VIII.g.
IX.b. CHB Reinforcement 3 IX.a.
IX.c. Filling of Mortar & Grout 2 IX.b.
IX.d. Plastering 4 IX.c.
X. ROOF FRAMING AND TRUSSES
X.a. Truss Fabrication and Erection 4 IX.d.
X.b. Framing of Purlins 3 X.a.
X.c. Framing of Sagrods 3 X.b.
XI. ROOFING WORKS
XI.a. Installation of Roof Sheet Covering 2 X.c.
XI.b. Installation of End Flashing 1 XI.a.

472
 XI.c. Installation of Fascia Cover 1 XI.b.
XI.d. Installation of Gutter 1 XI.c.
XII. STAIR & BALCONY RAILING WORKS
XII.a. Installation of Railing Posts 2 XI.d.
XII.b. Installation of Handrail 1 XII.a.
XII.c. Installation of Balusters 2 XII.a. , XII.b.
XIII. CEILING WORKS
XIII.a. Ceiling Framing 5 XII.c.
XIII.b. Installation of Ficem Boards 5 XIII.a.
XIV. DOORS AND WINDOW
XIV.a. Installation of Door Jambs & Window Frames 3 XIII.b. , IX.d.
XIV.b. Installation of Doors & Windows 2 XIV.a.
XV. TILEWORKS
XV.a. Layouting of Floor 1 XIV.b.
XV.b. Preparation of Tile Adhesive 2 XV.a.
XV.c. Installation of Tiles 2 XV.b.
XV.d. Tile Grouting 2 XV.c.
XVI. CARPENTRY WORKS(Pergola)
XVI.a. Framing of Joist 5 XV.d.
XVI.b. Framing of Rafter 5 XVI.a.
XVII. Plumbing Works 5 XVI.b.
XVIII. Electrical Works 5 XVII.
XIX. PAINTING WORKS
XIX.a. Exterior Wall Painting 3 XVIII.
XIX.b. Interior Wall Painting 3 XVIII. , XIX.a.
XIX.c. Ceiling Painting 4 XIX.b.
XX. Fire and Safety 2 XIX.c.
XXI. Cleaning and Demobilization 3 XX.

473
Project : Two Storey 3 Unit Rowhouse of the Proposed Development Plan of Casa De
Location : Tangnan, Panglao, Bohol
Subject : Bar Chart

ACTIVITY DESCRIPTION DURATION (DAYS) START

0
1
2
3
4
5
6
7
8
9
I. Site Clearing and Grubbing 4 1
II. Layouting 4 4
III. Excavation 5 8
IV. Backfilling of Excated Materials 3 31
V. Gravel Bedding 1 13
VI.a. Footing Reinforcement 4 14
VI.b. Column Reinforcement 4 18
VI.c. Slab on Grade Reinforcement 2 22
VI.d. Second Floor Beam Reinforcement 4 22
VI.e. Suspended Slab Reinforcement 4 35
VI.f. Stairs Reinforcement 2 48
VI.g. Roof Beam Reinforcement 3 54
VII.a. Footing Formworks 1 18
VII.b. Column Formworks 3 22
VII.c. Slab on Grade Formworks 2 24
VII.d. Second Floor Beam Formworks 4 26
VII.e. Suspended Slab Formworks and Staging 4 39
VII.f. Stairs Formworks 2 50
VII.g. Roof Beam Formworks 3 57
VIII.a. Concreting of Footing 2 19
VIII.b. Concreting of Column 6 25
VIII.c. Concreting of Slab on Grade 2 26
VIII.d. Concreting of Second Floor Beam 5 30
VIII.e. Concreting of Suspended Slab 5 43
VIII.f. Concreting of Stairs 2 52
VIII.g. Concreting of Roof Beam 3 60
IX.a. CHB Laying 3 63
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
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
152 CALENDAR DAYS

81
 DAYS
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
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
 IX.b. CHB Reinforcement 3 66
IX.c. Filling of Mortar & Grout 2 69
IX.d. Plastering 4 71
X.a. Truss Fabrication and Erection 4 75
X.b. Framing of Purlins 3 79
X.c. Framing of Sagrods 3 82
XI.a. Installation of Roof Sheet Covering 2 85
XI.b. Installation of End Flashing 1 87
XI.c. Installation of Fascia Cover 1 88
XI.d. Installation of Gutter 1 89
XII.a. Installation of Railing Posts 2 90
XII.b. Installation of Handrail 1 92
XII.c. Installation of Balusters 2 93
XIII.a. Ceiling Framing 5 95
XIII.b. Installation of Ficem Boards 5 100
XIV.a. Installation of Door Jambs & Window Frames 3 105
XIV.b. Installation of Doors & Windows 2 108
XV.a. Layouting of Floor 1 110
XV.b. Preparation of Tile Adhesive 2 111
XV.c. Installation of Tiles 2 113
XV.d. Tile Grouting 2 115
XVI.a. Framing of Joist 5 117
XVI.b. Framing of Rafter 5 122
XVII. Plumbing Works 5 127
XVIII. Electrical Works 5 132
XIX.a. Exterior Wall Painting 3 137
XIX.b. Interior Wall Painting 3 140
XIX.c. Ceiling Painting 4 143
XX. Fire and Safety 2 147
XXI. Cleaning and Demobilization 3 149
Project : Two Storey 3 Unit Rowhouse of the Proposed Development Plan
Location : Tangnan, Panglao, Bohol
DURATION
DESCRIPTION START END BASELINE COST
(DAYS)
Site Clearing and Grubbing 1 5 ₱ 320,373.30 4
Layouting 4 8 ₱ 22,100.89 4
Excavation 8 13 ₱ 125,132.85 5
Backfilling of Excated Materials 31 34 ₱ 42,853.85 3
Gravel Bedding 13 14 ₱ 7,567.31 1
Footing Reinforcement 14 18 ₱ 89,670.59 4
Column Reinforcement 18 22 ₱ 169,487.99 4
Slab on Grade Reinforcement 22 24 ₱ 109,219.88 2
Second Floor Beam Reinforcement 22 26 ₱ 346,037.70 4
Suspended Slab Reinforcement 35 39 ₱ 209,804.12 4
Stairs Reinforcement 48 50 ₱ 74,327.95 2
Roof Beam Reinforcement 54 57 ₱ 141,839.29 3
Footing Formworks 18 19 ₱ 79,539.82 1
Column Formworks 22 25 ₱ 238,971.82 3
Slab on Grade Formworks 24 26 ₱ 56,297.82 2
Second Floor Beam Formworks 26 30 ₱ 68,877.42 4
Suspended Slab Formworks and Staging 39 43 ₱ 770,783.82 4
Stairs Formworks 50 52 ₱ 56,297.82 2
Roof Beam Formworks 57 60 ₱ 64,684.22 3
Concreting of Footing 19 21 ₱ 97,397.07 2
Concreting of Column 25 31 ₱ 132,131.07 6
Concreting of Slab on Grade 26 28 ₱ 231,348.07 2
Concreting of Second Floor Beam 30 35 ₱ 155,781.07 5
Concreting of Suspended Slab 43 48 ₱ 166,865.07 5
Concreting of Stairs 52 54 ₱ 63,404.07 2
Concreting of Roof Beam 60 63 ₱ 98,138.07 3
CHB Laying 63 66 ₱ 219,070.68 3
CHB Reinforcement 66 69 ₱ 135,994.56 3
Filling of Mortar & Grout 69 71 ₱ 299,167.68 2
Plastering 71 75 ₱ 146,233.68 4
Truss Fabrication and Erection 75 79 ₱ 137,493.59 4
Framing of Purlins 79 82 ₱ 146,673.59 3
Framing of Sagrods 82 85 ₱ 55,977.59 3
Installation of Roof Sheet Covering 85 87 ₱ 114,324.84 2
Installation of End Flashing 87 88 ₱ 25,604.84 1
Installation of Fascia Cover 88 89 ₱ 22,994.84 1
Installation of Gutter 89 90 ₱ 25,833.84 1
Installation of Railing Posts 90 92 ₱ 29,876.02 2
Installation of Handrail 92 93 ₱ 18,672.51 1
Installation of Balusters 93 95 ₱ 26,141.52 2
Ceiling Framing 95 100 ₱ 153,315.45 5
osed Development Plan of Casa Del Luna Resort

%WEIGHT 0 1 2 3 4 5 6 7 8 9 10 11 12 13
4.28% 1.07% 1.07% 1.07% 1.07%
0.30% 0.07% 0.07% 0.07% 0.07%
1.67% 0.33% 0.33% 0.33% 0.33% 0.33%
0.57%
0.10% 0.10%
1.20%
2.27%
1.46%
4.63%
2.80%
0.99%
1.90%
1.06%
3.19%
0.75%
0.92%
10.30%
0.75%
0.86%
1.30%
1.77%
3.09%
2.08%
2.23%
0.85%
1.31%
2.93%
1.82%
4.00%
1.95%
1.84%
1.96%
0.75%
1.53%
0.34%
0.31%
0.35%
0.40%
0.25%
0.35%
2.05%
14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33

0.19% 0.19% 0.19%

0.30% 0.30% 0.30% 0.30%

0.57% 0.57% 0.57% 0.57%
0.73% 0.73%
1.16% 1.16% 1.16% 1.16%

1.06%
1.06% 1.06% 1.06%
0.38% 0.38%
0.23% 0.23% 0.23% 0.23%

0.65% 0.65%
0.29% 0.29% 0.29% 0.29% 0.29% 0.29%
1.55% 1.55%
0.42% 0.42% 0.42% 0.42%
34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53

0.70% 0.70% 0.70% 0.70%

0.50% 0.50%

2.58% 2.58% 2.58% 2.58%

0.38% 0.38%

0.42%
0.45% 0.45% 0.45% 0.45% 0.45%
0.42% 0.42%
 S-CURVE

54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73

0.63% 0.63% 0.63%

0.29% 0.29% 0.29%

0.44% 0.44% 0.44%

0.98% 0.98% 0.98%
0.61% 0.61% 0.61%
2.00% 2.00%
0.49% 0.49% 0.49%
74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93

0.49%
0.46% 0.46% 0.46% 0.46%
0.65% 0.65% 0.65%
0.25% 0.25% 0.25%
0.76% 0.76%
0.34%
0.31%
0.35%
0.20% 0.20%
0.25%
0.17%
94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113

0.17%
0.41% 0.41% 0.41% 0.41% 0.41%
114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133
134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152
 Installation of Ficem Boards 100 105 ₱ 184,620.45 5
Installation of Door Jambs & Window Frames 105 108 ₱ 128,442.83 3
Installation of Doors & Windows 108 110 ₱ 299,699.93 2
Layouting of Floor 110 111 ₱ 38,434.20 1
Preparation of Tile Adhesive 111 113 ₱ 62,018.20 2
Installation of Tiles 113 115 ₱ 439,729.20 2
Tile Grouting 115 117 ₱ 46,798.20 2
Framing of Joist 117 122 ₱ 19,878.83 5
Framing of Rafter 122 127 ₱ 36,917.83 5
Plumbing Works 127 132 ₱ 265,611.49 5
Electrical Works 132 137 ₱ 182,448.00 5
Exterior Wall Painting 137 140 ₱ 75,670.55 3
Interior Wall Painting 140 143 ₱ 57,740.55 3
Ceiling Painting 143 147 ₱ 64,155.55 4
Fire and Safety 147 149 ₱ 25,739.72 2
Cleaning and Demobilization 149 152 ₱ 56,926.29 3
TOTAL = ₱ 7,481,140.02
 % Complete

% Cumulative
0.76%
0.34%
0.86%
0.77%
1.01%
2.44%
3.55%
0.49%
0.27%
0.63%
5.88%
0.83%
0.51%
4.01%
1.72%
2.47%

1.07% 1.07%

2.14% 1.07%

3.21% 1.07%

4.28% 1.07%

4.36% 0.07%

4.43% 0.07%

4.50% 0.07%

4.58% 0.07%

4.91% 0.33%

5.25% 0.33%

5.58% 0.33%

5.92% 0.33%

6.25% 0.33%

6.35% 0.10%
6.65% 0.30%

6.95% 0.30%

7.25% 0.30%

7.55% 0.30%

9.18% 1.63%

10.40% 1.22%

11.61% 1.22%

12.18% 0.57%

15.13% 2.95%

18.08% 2.95%

20.68% 2.60%

22.51% 1.83%

24.58% 2.07%

26.65% 2.07%

27.17% 0.52%

27.70% 0.52%

28.41% 0.71%

29.02% 0.61%

29.62% 0.61%

30.23% 0.61%
30.65% 0.42%

31.35% 0.70%

32.05% 0.70%

32.75% 0.70%

33.45% 0.70%

36.03% 2.58%

38.60% 2.58%

41.18% 2.58%

43.76% 2.58%

44.20% 0.45%

44.65% 0.45%

45.09% 0.45%

45.54% 0.45%

45.99% 0.45%

46.48% 0.50%

46.98% 0.50%

47.36% 0.38%

47.73% 0.38%

48.16% 0.42%

48.58% 0.42%
49.21% 0.63%

49.84% 0.63%

50.48% 0.63%

50.76% 0.29%

51.05% 0.29%

51.34% 0.29%

51.78% 0.44%

52.21% 0.44%

52.65% 0.44%

53.63% 0.98%

54.60% 0.98%

55.58% 0.98%

56.19% 0.61%

56.79% 0.61%

57.40% 0.61%

59.40% 2.00%

61.40% 2.00%

61.89% 0.49%

62.37% 0.49%

62.86% 0.49%
63.35% 0.49%

63.81% 0.46%

64.27% 0.46%

64.73% 0.46%

65.19% 0.46%

65.84% 0.65%

66.50% 0.65%

67.15% 0.65%

67.40% 0.25%

67.65% 0.25%

67.90% 0.25%

68.66% 0.76%

69.43% 0.76%

69.77% 0.34%

70.08% 0.31%

70.42% 0.35%

70.62% 0.20%

70.82% 0.20%

71.07% 0.25%

71.24% 0.17%
71.42% 0.17%

71.83% 0.41%

72.24% 0.41%

72.65% 0.41%

73.06% 0.41%

73.47% 0.41%

73.96% 0.49%

74.46% 0.49%

74.95% 0.49%

75.44% 0.49%

75.94% 0.49%
0.49% 0.49% 0.49% 0.49% 0.49%

76.51% 0.57%

77.08% 0.57%

77.65% 0.57%
0.57% 0.57% 0.57%

79.66% 2.00%

81.66% 2.00%
2.00% 2.00%

82.17% 0.51%
0.51%

82.59% 0.41%

83.00% 0.41%
0.41% 0.41%

85.94% 2.94%
2.94%
88.88% 2.94%

2.94%
89.19% 0.31%

89.51% 0.31%

0.31% 0.31%
89.56% 0.05%

89.61% 0.05%

89.67% 0.05%

89.72% 0.05%

89.77% 0.05%
0.05% 0.05% 0.05% 0.05% 0.05%

89.87% 0.10%

89.97% 0.10%

90.07% 0.10%

90.17% 0.10%

90.26% 0.10%
0.10% 0.10% 0.10% 0.10% 0.10%

90.98% 0.71%

91.69% 0.71%

92.40% 0.71%

93.11% 0.71%

93.82% 0.71%
0.71% 0.71% 0.71% 0.71% 0.71%

94.30% 0.49%

94.79% 0.49%
0.49% 0.49%
95.28% 0.49%

95.77% 0.49%

96.25% 0.49%

0.49% 0.49% 0.49%

96.59% 0.34%

96.93% 0.34%

97.27% 0.34%

97.52% 0.26% 0.34% 0.34% 0.34%

97.78% 0.26%

98.04% 0.26%
0.26% 0.26% 0.26%

98.25% 0.21%

98.47% 0.21%

98.68% 0.21%

98.90% 0.21%
0.21% 0.21% 0.21% 0.21%

99.07% 0.17%

99.24% 0.17%
0.17% 0.17%

99.49% 0.25%

99.75% 0.25%

100.0% 0.25%
0.25% 0.25% 0.25%

0.00%
100.00%

80.00%

60.00%
S-CURVE OF ROW HOUSE CONSTRUCTION (COST DISTRIBUTION)
STRIBUTION)
40.00%

20.00%

0.00%
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
2 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 49 50 51 52 53 54 55 56 57 58 59
53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90
83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120
3 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 1
144 145 146 147 148 149 150 151 152 153