BOQ for Productivity Rate
Content
Project
Subject
Floor Area
No
I
II
III
IV
: BellaVita Tapia
: Cost Estimate for Duplex Units Using Wall Form Tiles (JJM)
24.00 sqm
Description
Preliminaries
1.00 Preliminaries
Sub-total I
Site Works
1.00 Clearing
2.00 Lay-out/Staking
3.00 Excavation
4.00 Backfilling
Sub-total II
Structural Works
1.00 Footings
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
2.00 Slab
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
Floor Finishing/Topping
3.00 Formworks
Sub-total III
Masonry Works
1.00 Wall System
Wall System (Including mortar & Rebars)
Wall Form Tiles
Cement (For Form Tiles Production)
GI Studs
Reinforcement
Cement (For Form Tiles Laying)
Sand
Gravel
Plastering at Corners
Reinforcement
Concrete
2.00 Formworks
Sub-total IV
Qty
Unit
Material Cost
Unit Cost
Amount
Labor Cost
Unit Cost
Amount
1.00
lot
-
-
24.00
24.00
5.18
3.88
sqm
sqm
cum
cum
20.00
-
0.26
74.00
2.59
23.31
1.30
2.59
cum
kgs
cum
bags
cum
cum
803.57
0.53
57.50
1.58
14.22
0.79
1.58
21.00
3.20
cum
kgs
cum
bags
cum
cum
sqm
sqm
803.57
80.00
735.00
50.00
84.21
218.15
25.00
2.23
4.46
15.20
56.00
sqm
pcs
bags
pcs
kgs
bags
cum
cum
l.m.
kgs
cum
sqm
-
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
480.00
480.00
12.00
5.00
350.00
180.00
288.00
120.00
1,813.00
698.40
2,919.40
12.00
25.00
350.00
180.00
288.00
600.00
1,813.00
698.40
3,399.40
208.93
44.64
3.57
11.61
264.29
848.21
3.57
220.54
264.29
44.64
178.57
178.57
1,040.63
231.25
462.50
44.64
919.64
982.14
1,040.63
1,190.94
2,543.75
44.64
3.57
44.64
178.57
178.57
22.32
35.71
23.66
205.36
634.82
141.07
282.14
468.75
114.29
3,880.36
848.21
3.57
44.64
919.64
982.14
22.32
125.00
449.55
205.36
634.82
726.52
1,551.79
468.75
400.00
9,696.92
20,892.05
1,879.69
779.11
1,116.07
398.21
796.43
814.29
200.00
26,875.84
79.50
98.21
3.57
44.64
919.64
982.14
53.57
3.57
-
58,429.55
8,270.63
779.11
1,116.07
2,050.80
4,380.36
814.29
200.00
76,040.80
OSM
959.69
2,081.25
425.89
OSM
OSM
741.07
803.57
585.45
1,269.64
OSM
89.29
285.71
5,816.56
37,537.50
6,390.94
51.07
75.89
OSM
OSM
741.07
803.57
Total
Amount
3,000.00
OSM
741.07
803.57
Total
Unit Cost
1,652.59
3,583.93
OSM
OSM
49,164.96
28.42
22.32
3.57
44.64
178.57
178.57
53.57
3.57
V
Metal Works
1.00 Roof Framing
Sub-total V
VI Architectural Works
1.00 Roofing Works
2.00 Doors
D-1 (2.10 x 0.80m) Steel Door
D-2 (2.10 x 0.70m) Steel Door
D-3 (2.10 x 0.60m) PVC Door
3.00 Windows
W-1(1.40 x 1.70m) SCW w/ 3mm thick glass
W-2(1.00 x 1.70m) SCW w/ 3mm thick glass
W-3(0.60 x 0.40m) SCW w/ 3mm thick glass
4.00 Hardwares
Cylindrical Keyed Lockset (Main & Service)
Cylindrical Keyless Lockset (T & B)
5.00 Floor Finishes
T & B Floor (20 x 20cm Ceramic Tiles)
6.00 Wall Finishes
T & B Wall (20 x 20cm Ceramic Tiles)
7.00 Ceiling Finishes
T & B Ceiling
Eaves
8.00 Kitchen Counter
9.00 Painting Works
Exterior Wall
T & B Ceiling
Eaves
Sub-total VI
VII Plumbing Works
1.00 Water Lines
2.00 Sewer Lines
3.00 Plumbing Fixtures
Water Closet and Lavatory
Kitchen Sink
Shower/Valve/Faucet
Hose Bibb
Water Meter
4.00 Septic Tank
Sub-total VII
VIII Electrical Works
1.00 Pipes and Conduits
2.00 Wires and Cables
3.00 Electrical Fixtures
4.00 Panel Board
5.00 Service Entrance
Sub-total VIII
Total Direct Cost
Cost/sqm
Total Cost + VAT
1.00
lot
1.00
lot
1.00
1.00
1.00
set
set
set
1.00
1.00
1.00
set
set
set
2.00
1.00
set
set
2.34
10,339.29
10,339.29
10,339.29
2,500.00
2,500.00
2,500.00
MDCBP Supply and Install
MDCBP Supplied
MDCBP Supplied
MDCBP Supplied
12,839.29
12,839.29
12,839.29
-
-
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
1,766.00
441.00
92.00
1,766.00
441.00
92.00
9,980.29
2,494.57
520.57
9,980.29
2,494.57
520.57
MDCBP Supplied
MDCBP Supplied
80.36
80.36
160.71
80.36
80.36
80.36
160.71
80.36
sqm
MDCBP Supplied
214.29
501.43
214.29
501.43
3.77
sqm
MDCBP Supplied
214.29
807.86
214.29
807.86
2.34
4.80
1.00
sqm
sqm
lot
580.36
580.36
1,339.29
1,358.04
2,785.71
1,339.29
223.21
223.21
267.86
522.32
1,071.43
267.86
803.57
803.57
1,607.14
1,880.36
3,857.14
1,607.14
80.00
2.34
4.80
sqm
sqm
sqm
110.00
110.00
110.00
8,800.00
257.40
528.00
25,764.86
71.43
71.43
71.43
5,714.29
167.14
342.86
12,738.82
181.43
181.43
181.43
14,514.29
424.54
870.86
38,503.69
1.00
1.00
lot
lot
2,200.00
5,469.33
2,200.00
5,469.33
1,205.36
1,428.57
1,205.36
1,428.57
3,405.36
6,897.90
3,405.36
6,897.90
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
pcs
pcs
lot
267.86
133.93
66.96
17.86
80.36
2,232.14
267.86
133.93
66.96
17.86
80.36
2,232.14
5,433.04
267.86
133.93
66.96
17.86
80.36
2,232.14
267.86
133.93
66.96
17.86
80.36
2,232.14
13,102.37
8,214.29
2,053.57
428.57
8,214.29
2,053.57
428.57
MDCBP Supplied
MDCBP Supplied
MDCBP Supplied
MDCBP Supplied
Not Included
MDCBP Supplied
7,669.33
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
2,079.64
5,294.10
1,973.20
3,015.00
2,000.00
2,079.64
5,294.10
1,973.20
3,015.00
2,000.00
14,361.93
113,596.93
4,733.21
677.27
1,185.88
191.35
337.68
500.00
677.27 ,
1,185.88
191.35
337.68
500.00
2,892.19
60,239.64
2,509.98
6,479.98
2,164.55
3,352.68
2,500.00
#VALUE!
6,479.98
2,164.55
3,352.68
2,500.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Project
Subject
Floor Area
: BellaVita Tapia
: Cost Estimate for Multipod Units Using Wall Form Tiles (JJM)
90.00 sqm
Productivity Rate
No
I
II
III
IV
V
VI
VII
Description
Preliminaries
1.00 Preliminaries
Sub-total I
Site Works
1.00 Clearing
2.00 Lay-out/Staking
3.00 Excavation
4.00 Backfilling
Sub-total II
Structural Works
1.00 Footings
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
2.00 Slab
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
Floor Finishing/Topping
3.00 Formworks
Sub-total III
Masonry Works
1.00 Wall System
Wall System
Wall Form Tiles
Cement (For Form Tiles Production)
GI Studs
Reinforcement
Cement (For Form Tiles Laying)
Sand
Gravel
Plastering at Corners
Reinforcement
Concrete
2.00 Formworks
Sub-total IV
Metal Works
1.00 Roof Framing
Sub-total V
Architectural Works
1.00 Roofing Works
2.00 Doors
D-1 (2.10 x 0.80m) Steel Door(4 set)
D-2 (2.10 x 0.70m) Steel Door(4 set)
D-3 (2.10 x 0.60m) PVC Door(4 set)
3.00 Windows
W-1(1.40 x 1.70m) SCW w/ 3mm thick glass(4 set)
W-2(1.00 x 1.70m) SCW w/ 3mm thick glass(2 set)
W-3(1.00 x 1.15m) SCW w/ 3mm thick glass(2 set)
W-4(0.60 x 0.40m) SCW w/ 3mm thick glass(4 set)
4.00 Hardwares
Cylindrical Keyed Lockset (Main & Service)
Cylindrical Keyless Lockset (T & B)
5.00 Floor Finishes
T & B Floor (20 x 20cm Ceramic Tiles)
6.00 Wall Finishes
T & B Wall (20 x 20cm Ceramic Tiles)
7.00 Ceiling Finishes
T & B Ceiling(9.36 sq.m)
Eaves(8.32 sq.m)
8.00 Kitchen Counter
9.00 Painting Works
Exterior Wall(234.24 sq.m)
T & B Ceiling(100.62 sq.m)
Eaves(89.44sq.m)
Sub-total VI
Plumbing Works
Qty
Unit
Capability Rate
(per Day)
No. of
Manpower
Productivity Rate
(per Day)
Manpower Rate
Duration
Skilled
Rate
Amount
Unskilled
Total Labor
Cost
Rate
4.00
lot
90.00
90.00
19.20
11.52
sqm
sqm
cum
cum
10.00
30.00
1.33
3.87
4.00
3.00
8.00
8.00
40.00
90.00
10.64
30.96
2.25
1.00
1.80
0.37
1.00
1.00
2.00
2.00
350.00
350.00
350.00
350.00
787.50
350.00
1,263.16
260.47
3.00
2.00
6.00
6.00
255.00
255.00
255.00
255.00
0.80
280.00
10.00
90.00
5.00
10.00
cum
kgs
cum
bags
cum
cum
3.87
112.00
0.91
1.00
8.00
10.00
3.87
896.00
9.10
0.21
0.31
1.10
2.00
2.00
350.00
350.00
350.00
218.75
769.23
1.00
6.00
8.00
255.00
255.00
255.00
2.00
230.00
6.32
56.88
3.16
6.32
78.80
12.80
cum
kgs
cum
bags
cum
cum
sqm
sqm
3.87
112.00
0.91
1.00
8.00
10.00
3.87
896.00
9.10
0.52
0.26
0.69
4.00
2.00
350.00
350.00
350.00
359.38
486.15
1.00
4.00
8.00
255.00
255.00
255.00
20.00
2.70
8.00
6.00
160.00
16.20
0.49
0.79
4.00
4.00
350.00
350.00
689.50
1,106.17
4.00
2.00
255.00
255.00
234.24
2,372.00
160.00
272.00
704.00
80.00
7.20
14.40
42.40
180.00
20.00
10.00
200.00
11.86
2.00
350.00
8,302.00
8.00
255.00
-
sqm
pcs
bags
pcs
kgs
bags
cum
cum
l.m.
kgs
cum
sqm
10.00
112.00
0.91
0.08
0.16
1.33
1.33
0.91
2.70
10.00
3.00
10.00
10.00
10.00
10.00
10.00
10.00
12.00
100.00
336.00
9.10
0.75
1.60
13.30
13.30
9.10
32.40
2.72
2.10
8.79
9.60
9.00
3.19
13.53
-
2.00
1.00
2.00
2.00
2.00
2.00
2.00
2.00
4.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
1,904.00
733.33
6,153.85
6,720.00
6,300.00
2,231.58
9,473.68
-
8.00
2.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
4.00
lot
0.25
4.00
1.00
4.00
2.00
350.00
2,800.00
2.00
255.00
1.00
lot
0.04
10.00
0.35
2.86
4.00
350.00
4,000.00
6.00
255.00
72.24
63.21
55.72
sq.ft
sq.ft
sq.ft
20.00
20.00
20.00
4.00
4.00
4.00
80.00
80.00
80.00
0.90
0.79
0.70
2.00
2.00
2.00
350.00
350.00
350.00
632.10
553.09
487.55
2.00
2.00
2.00
255.00
255.00
255.00
102.34
36.55
24.72
10.32
sq.ft
sq.ft
sq.ft
sq.ft
75.00
75.00
75.00
75.00
4.00
4.00
4.00
4.00
300.00
300.00
300.00
300.00
0.34
0.12
0.08
0.03
1.00
1.00
1.00
1.00
350.00
350.00
350.00
350.00
119.40
42.64
28.84
12.04
3.00
3.00
3.00
3.00
255.00
255.00
255.00
255.00
8.00
4.00
set
set
5.00
5.00
2.00
2.00
10.00
10.00
0.80
0.40
2.00
2.00
350.00
350.00
560.00
280.00
-
255.00
255.00
100.62
sqm
2.79
6.00
16.74
6.01
4.00
350.00
8,415.05
2.00
255.00
15.08
sqm
2.79
6.00
16.74
0.90
4.00
350.00
1,261.17
2.00
255.00
100.62
89.44
4.00
sq.ft
sq.ft
lot
46.78
46.78
1.00
5.00
5.00
5.00
233.90
233.90
5.00
0.43
0.38
0.80
4.00
4.00
4.00
350.00
350.00
350.00
602.26
535.34
1,120.00
1.00
1.00
1.00
255.00
255.00
255.00
2,518.08
1,081.66
961.48
sq.ft
sq.ft
sq.ft
300.00
300.00
300.00
4.00
4.00
4.00
1,200.00
1,200.00
1,200.00
2.10
0.90
0.80
2.00
2.00
2.00
350.00
350.00
350.00
1,468.88
630.97
560.86
2.00
2.00
2.00
255.00
255.00
255.00
Unit Cost
Amount
Total Unit Cost
Total Amount
Amount
2,000.00
8,000.00
8,000.00
2,000.00
8,000.00
8,000.00
2,000.00
8,000.00
8,000.00
1,721.25
510.00
2,760.90
569.30
52.71
478.13
2,241.76
131.78
261.83
1,416.79
502.35
402.96
24,194.40
5,548.80
1,068.57
17,934.07
19,584.00
18,360.00
6,503.46
27,609.02
2,040.00
4,371.43
460.53
402.96
355.22
260.97
93.20
63.04
26.32
3,065.48
459.43
109.70
97.51
204.00
1,070.18
459.71
408.63
-
2,508.75
860.00
4,024.06
829.77
8,222.58
12.00
5.00
350.00
180.00
1,080.00
450.00
6,720.00
2,073.60
10,323.60
12.00
25.00
350.00
180.00
1,080.00
2,250.00
6,720.00
2,073.60
12,123.60
52.71
696.88
3,010.99
44.64
3.57
44.64
178.57
178.57
35.71
1,000.00
4,017.86
892.86
1,785.71
848.21
3.57
44.64
919.64
982.14
678.57
1,000.00
4,017.86
4,598.21
9,821.43
131.78
621.21
1,902.95
44.64
3.57
44.64
178.57
178.57
22.32
35.71
89.29
821.43
2,539.29
564.29
1,128.57
1,758.93
457.14
15,091.07
848.21
3.57
44.64
919.64
982.14
22.32
125.00
1,696.43
821.43
2,539.29
2,906.07
6,207.14
1,758.93
1,600.00
37,645.36
28.42
67,423.04
6,071.43
2,514.29
3,571.43
1,285.71
2,571.43
2,271.43
642.86
86,351.61
79.50
98.21
3.57
44.64
919.64
982.14
53.57
3.57
-
188,564.46
26,714.29
2,514.29
3,571.43
6,621.43
14,142.86
2,271.43
642.86
245,043.04
51,357.14
51,357.14
1,191.85
1,509.14
9,117.50
32,496.40
7,452.80
1,801.90
24,087.91
26,304.00
24,660.00
8,735.04
37,082.71
162,620.76
22.32
3.57
44.64
178.57
178.57
53.57
3.57
4,840.00
4,840.00
2,500.00
10,000.00
10,000.00
12,839.29
1,092.63
956.05
842.77
267.86
267.86
267.86
19,350.00
16,931.25
14,925.00
267.86
267.86
267.86
19,350.00
16,931.25
14,925.00
380.36
135.84
91.88
38.36
1,766.00
441.00
441.00
92.00
180,732.44
16,118.55
10,901.52
949.44
9,980.29
2,494.57
2,494.57
520.57
1,021,382.44
91,176.59
61,665.81
5,372.30
560.00
280.00
80.36
80.36
642.86
321.43
80.36
80.36
642.86
321.43
11,480.54
214.29
21,561.43
214.29
21,561.43
1,720.60
214.29
3,231.43
214.29
3,231.43
711.95
632.85
1,324.00
223.21
223.21
267.86
22,459.82
19,964.29
1,071.43
803.57
803.57
1,607.14
80,855.36
71,871.43
6,428.57
2,539.06
1,090.67
969.49
33,218.48
71.43
71.43
71.43
179,862.86
77,261.43
68,677.14
654,962.31
181.43
181.43
181.43
456,851.66
196,244.03
174,439.94
2,243,251.51
8,371.43
-
-
1.00 Water Lines
2.00 Sewer Lines
3.00 Plumbing Fixtures
Water Closet and Lavatory
Kitchen Sink
Shower/Valve/Faucet
Hose Bibb
Water Meter
4.00 Septic Tank
Sub-total VII
VIII Electrical Works
1.00 Pipes and Conduits
2.00 Wires and Cables
3.00 Electrical Fixtures
4.00 Panel Board
5.00 Service Entrance
Sub-total VIII
Total Direct Cost
Cost/sqm
Total Cost + VAT
4.00
4.00
lot
lot
0.25
0.25
4.00
4.00
1.00
1.00
4.00
4.00
2.00
2.00
350.00
350.00
2,800.00
2,800.00
2.00
2.00
255.00
255.00
2,040.00
2,040.00
4,840.00
4,840.00
1,205.36
1,428.57
4,821.43
5,714.29
3,405.36
6,897.90
13,621.43
27,591.61
4.00
4.00
4.00
4.00
4.00
4.00
set
set
set
pcs
pcs
lot
0.25
0.50
1.00
1.00
1.00
0.25
4.00
4.00
4.00
4.00
4.00
4.00
1.00
2.00
4.00
4.00
4.00
1.00
4.00
2.00
1.00
1.00
1.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
350.00
350.00
350.00
350.00
350.00
350.00
2,800.00
1,400.00
700.00
700.00
700.00
2,800.00
2.00
2.00
2.00
2.00
2.00
2.00
255.00
255.00
255.00
255.00
255.00
255.00
4,840.00
2,420.00
1,210.00
1,210.00
1,210.00
4,840.00
25,410.00
267.86
133.93
66.96
17.86
80.36
2,232.14
1,071.43
535.71
267.86
71.43
321.43
8,928.57
21,732.14
267.86
133.93
66.96
17.86
80.36
2,232.14
1,071.43
535.71
267.86
71.43
321.43
8,928.57
52,409.46
4.00
4.00
4.00
4.00
4.00
lot
lot
lot
lot
lot
0.25
0.25
0.50
1.00
0.25
4.00
4.00
4.00
2.00
8.00
1.00
1.00
2.00
2.00
2.00
4.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
350.00
350.00
350.00
350.00
350.00
2,800.00
2,800.00
1,400.00
1,400.00
1,400.00
2.00
2.00
2.00
6.00
255.00
255.00
255.00
255.00
255.00
2,040.00
1,020.00
510.00
510.00
510.00
2,040.00
2,040.00
2,040.00
1,020.00
3,060.00
4,840.00
4,840.00
2,420.00
1,400.00
4,460.00
17,960.00
269,389.32
677.27
1,185.88
191.35
337.68
500.00
2,709.10
4,743.51
765.41
1,350.72
2,000.00
11,568.74
818,029.47
9,089.22
2,641.87
5,526.84
2,164.55
3,352.68
2,500.00
10,567.50
22,107.35
8,658.19
13,410.72
10,000.00
64,743.76
2,714,573.86
30,161.93
3,040,322.73
128.94
Project
Subject
Floor Area
: BellaVita Tapia
: Cost Estimate for Multipod Units Using Wall Form Tiles (JJM)
90.00 sqm
Productivity Rate
No
I
II
III
IV
V
VI
VII
Description
Preliminaries
1.00 Preliminaries
Sub-total I
Site Works
1.00 Clearing
2.00 Lay-out/Staking
3.00 Excavation
4.00 Backfilling
Sub-total II
Structural Works
1.00 Footings
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
2.00 Slab
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
Floor Finishing/Topping
3.00 Formworks
Sub-total III
Masonry Works
1.00 Wall System
Wall System
Wall Form Tiles
Cement (For Form Tiles Production)
GI Studs
Reinforcement
Cement (For Form Tiles Laying)
Sand
Gravel
Plastering at Corners
Reinforcement
Concrete
2.00 Formworks
Sub-total IV
Metal Works
1.00 Roof Framing
Sub-total V
Architectural Works
1.00 Roofing Works
2.00 Doors
D-1 (2.10 x 0.80m) Steel Door(4 set)
D-2 (2.10 x 0.70m) Steel Door(4 set)
D-3 (2.10 x 0.60m) PVC Door(4 set)
3.00 Windows
W-1(1.40 x 1.70m) SCW w/ 3mm thick glass(4 set)
W-2(1.00 x 1.70m) SCW w/ 3mm thick glass(2 set)
W-3(1.00 x 1.15m) SCW w/ 3mm thick glass(2 set)
W-4(0.60 x 0.40m) SCW w/ 3mm thick glass(4 set)
4.00 Hardwares
Cylindrical Keyed Lockset (Main & Service)
Cylindrical Keyless Lockset (T & B)
5.00 Floor Finishes
T & B Floor (20 x 20cm Ceramic Tiles)
6.00 Wall Finishes
T & B Wall (20 x 20cm Ceramic Tiles)
7.00 Ceiling Finishes
T & B Ceiling(9.36 sq.m)
Eaves(8.32 sq.m)
8.00 Kitchen Counter
9.00 Painting Works
Exterior Wall(234.24 sq.m)
T & B Ceiling(100.62 sq.m)
Eaves(89.44sq.m)
Sub-total VI
Plumbing Works
Qty
Unit
Capability Rate
(per Day)
No. of
Manpower
Productivity Rate
(per Day)
Manpower Rate
Duration
Skilled
Rate
Amount
Unskilled
Total Labor
Cost
Rate
4.00
lot
90.00
90.00
19.20
11.52
sqm
sqm
cum
cum
10.00
30.00
1.33
3.87
3.00
2.00
6.00
1.00
30.00
60.00
7.98
3.87
3.00
1.50
2.41
2.98
1.00
1.00
2.00
2.00
350.00
350.00
350.00
350.00
1,050.00
525.00
1,684.21
2,083.72
3.00
2.00
6.00
6.00
255.00
255.00
255.00
255.00
0.80
280.00
10.00
90.00
5.00
10.00
cum
kgs
cum
bags
cum
cum
3.87
112.00
0.91
1.00
8.00
10.00
3.87
896.00
9.10
0.21
0.31
1.10
2.00
2.00
350.00
350.00
350.00
218.75
769.23
1.00
6.00
8.00
255.00
255.00
255.00
2.00
230.00
6.32
56.88
3.16
6.32
78.80
12.80
cum
kgs
cum
bags
cum
cum
sqm
sqm
3.87
112.00
0.91
1.00
8.00
10.00
3.87
896.00
9.10
0.52
0.26
0.69
4.00
2.00
350.00
350.00
350.00
359.38
486.15
1.00
4.00
8.00
255.00
255.00
255.00
20.00
2.70
8.00
6.00
160.00
16.20
0.49
0.79
4.00
4.00
350.00
350.00
689.50
1,106.17
4.00
2.00
255.00
255.00
234.24
2,372.00
160.00
272.00
704.00
80.00
7.20
14.40
42.40
180.00
20.00
10.00
200.00
11.86
2.00
350.00
8,302.00
8.00
255.00
-
sqm
pcs
bags
pcs
kgs
bags
cum
cum
l.m.
kgs
cum
sqm
10.00
112.00
0.91
0.08
0.16
1.33
1.33
0.91
2.70
10.00
3.00
10.00
10.00
10.00
10.00
10.00
10.00
12.00
100.00
336.00
9.10
0.75
1.60
13.30
13.30
9.10
32.40
2.72
2.10
8.79
9.60
9.00
3.19
13.53
-
2.00
1.00
2.00
2.00
2.00
2.00
2.00
2.00
4.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
1,904.00
733.33
6,153.85
6,720.00
6,300.00
2,231.58
9,473.68
-
8.00
2.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
4.00
lot
0.25
4.00
1.00
4.00
2.00
350.00
2,800.00
2.00
255.00
1.00
lot
0.04
10.00
0.35
2.86
4.00
350.00
4,000.00
6.00
255.00
72.24
63.21
55.72
sq.ft
sq.ft
sq.ft
20.00
20.00
20.00
4.00
4.00
4.00
80.00
80.00
80.00
0.90
0.79
0.70
2.00
2.00
2.00
350.00
350.00
350.00
632.10
553.09
487.55
2.00
2.00
2.00
255.00
255.00
255.00
102.34
36.55
24.72
10.32
sq.ft
sq.ft
sq.ft
sq.ft
75.00
75.00
75.00
75.00
4.00
4.00
4.00
4.00
300.00
300.00
300.00
300.00
0.34
0.12
0.08
0.03
1.00
1.00
1.00
1.00
350.00
350.00
350.00
350.00
119.40
42.64
28.84
12.04
3.00
3.00
3.00
3.00
255.00
255.00
255.00
255.00
8.00
4.00
set
set
5.00
5.00
2.00
2.00
10.00
10.00
0.80
0.40
2.00
2.00
350.00
350.00
560.00
280.00
-
255.00
255.00
100.62
sqm
2.79
6.00
16.74
6.01
4.00
350.00
8,415.05
2.00
255.00
15.08
sqm
2.79
6.00
16.74
0.90
4.00
350.00
1,261.17
2.00
255.00
100.62
89.44
4.00
sq.ft
sq.ft
lot
46.78
46.78
1.00
5.00
5.00
5.00
233.90
233.90
5.00
0.43
0.38
0.80
4.00
4.00
4.00
350.00
350.00
350.00
602.26
535.34
1,120.00
1.00
1.00
1.00
255.00
255.00
255.00
2,518.08
1,081.66
961.48
sq.ft
sq.ft
sq.ft
300.00
300.00
300.00
4.00
4.00
4.00
1,200.00
1,200.00
1,200.00
2.10
0.90
0.80
2.00
2.00
2.00
350.00
350.00
350.00
1,468.88
630.97
560.86
2.00
2.00
2.00
255.00
255.00
255.00
Unit Cost
Amount
Total Unit Cost
Total Amount
Amount
2,000.00
8,000.00
8,000.00
2,000.00
8,000.00
8,000.00
2,000.00
8,000.00
8,000.00
2,295.00
765.00
3,681.20
4,554.42
52.71
478.13
2,241.76
131.78
261.83
1,416.79
502.35
402.96
24,194.40
5,548.80
1,068.57
17,934.07
19,584.00
18,360.00
6,503.46
27,609.02
2,040.00
4,371.43
460.53
402.96
355.22
260.97
93.20
63.04
26.32
3,065.48
459.43
109.70
97.51
204.00
1,070.18
459.71
408.63
-
3,345.00
1,290.00
5,365.41
6,638.14
16,638.55
12.00
5.00
350.00
180.00
1,080.00
450.00
6,720.00
2,073.60
10,323.60
12.00
25.00
350.00
180.00
1,080.00
2,250.00
6,720.00
2,073.60
12,123.60
52.71
696.88
3,010.99
44.64
3.57
44.64
178.57
178.57
35.71
1,000.00
4,017.86
892.86
1,785.71
848.21
3.57
44.64
919.64
982.14
678.57
1,000.00
4,017.86
4,598.21
9,821.43
131.78
621.21
1,902.95
44.64
3.57
44.64
178.57
178.57
22.32
35.71
89.29
821.43
2,539.29
564.29
1,128.57
1,758.93
457.14
15,091.07
848.21
3.57
44.64
919.64
982.14
22.32
125.00
1,696.43
821.43
2,539.29
2,906.07
6,207.14
1,758.93
1,600.00
37,645.36
28.42
67,423.04
6,071.43
2,514.29
3,571.43
1,285.71
2,571.43
2,271.43
642.86
86,351.61
79.50
98.21
3.57
44.64
919.64
982.14
53.57
3.57
-
188,564.46
26,714.29
2,514.29
3,571.43
6,621.43
14,142.86
2,271.43
642.86
245,043.04
51,357.14
51,357.14
1,191.85
1,509.14
9,117.50
32,496.40
7,452.80
1,801.90
24,087.91
26,304.00
24,660.00
8,735.04
37,082.71
162,620.76
22.32
3.57
44.64
178.57
178.57
53.57
3.57
4,840.00
4,840.00
2,500.00
10,000.00
10,000.00
12,839.29
1,092.63
956.05
842.77
267.86
267.86
267.86
19,350.00
16,931.25
14,925.00
267.86
267.86
267.86
19,350.00
16,931.25
14,925.00
380.36
135.84
91.88
38.36
1,766.00
441.00
441.00
92.00
180,732.44
16,118.55
10,901.52
949.44
9,980.29
2,494.57
2,494.57
520.57
1,021,382.44
91,176.59
61,665.81
5,372.30
560.00
280.00
80.36
80.36
642.86
321.43
80.36
80.36
642.86
321.43
11,480.54
214.29
21,561.43
214.29
21,561.43
1,720.60
214.29
3,231.43
214.29
3,231.43
711.95
632.85
1,324.00
223.21
223.21
267.86
22,459.82
19,964.29
1,071.43
803.57
803.57
1,607.14
80,855.36
71,871.43
6,428.57
2,539.06
1,090.67
969.49
33,218.48
71.43
71.43
71.43
179,862.86
77,261.43
68,677.14
654,962.31
181.43
181.43
181.43
456,851.66
196,244.03
174,439.94
2,243,251.51
8,371.43
-
-
1.00 Water Lines
2.00 Sewer Lines
3.00 Plumbing Fixtures
Water Closet and Lavatory
Kitchen Sink
Shower/Valve/Faucet
Hose Bibb
Water Meter
4.00 Septic Tank
Sub-total VII
VIII Electrical Works
1.00 Pipes and Conduits
2.00 Wires and Cables
3.00 Electrical Fixtures
4.00 Panel Board
5.00 Service Entrance
Sub-total VIII
Total Direct Cost
Cost/sqm
Total Cost + VAT
4.00
4.00
lot
lot
0.25
0.25
4.00
4.00
1.00
1.00
4.00
4.00
2.00
2.00
350.00
350.00
2,800.00
2,800.00
2.00
2.00
255.00
255.00
2,040.00
2,040.00
4,840.00
4,840.00
1,205.36
1,428.57
4,821.43
5,714.29
3,405.36
6,897.90
13,621.43
27,591.61
4.00
4.00
4.00
4.00
4.00
4.00
set
set
set
pcs
pcs
lot
0.25
0.50
1.00
1.00
1.00
0.25
4.00
4.00
4.00
4.00
4.00
4.00
1.00
2.00
4.00
4.00
4.00
1.00
4.00
2.00
1.00
1.00
1.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
350.00
350.00
350.00
350.00
350.00
350.00
2,800.00
1,400.00
700.00
700.00
700.00
2,800.00
2.00
2.00
2.00
2.00
2.00
2.00
255.00
255.00
255.00
255.00
255.00
255.00
4,840.00
2,420.00
1,210.00
1,210.00
1,210.00
4,840.00
25,410.00
267.86
133.93
66.96
17.86
80.36
2,232.14
1,071.43
535.71
267.86
71.43
321.43
8,928.57
21,732.14
267.86
133.93
66.96
17.86
80.36
2,232.14
1,071.43
535.71
267.86
71.43
321.43
8,928.57
52,409.46
4.00
4.00
4.00
4.00
4.00
lot
lot
lot
lot
lot
0.25
0.25
0.50
1.00
0.25
4.00
4.00
4.00
2.00
8.00
1.00
1.00
2.00
2.00
2.00
4.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
350.00
350.00
350.00
350.00
350.00
2,800.00
2,800.00
1,400.00
1,400.00
1,400.00
2.00
2.00
2.00
6.00
255.00
255.00
255.00
255.00
255.00
2,040.00
1,020.00
510.00
510.00
510.00
2,040.00
2,040.00
2,040.00
1,020.00
3,060.00
4,840.00
4,840.00
2,420.00
1,400.00
4,460.00
17,960.00
277,805.29
677.27
1,185.88
191.35
337.68
500.00
2,709.10
4,743.51
765.41
1,350.72
2,000.00
11,568.74
818,029.47
9,089.22
2,641.87
5,526.84
2,164.55
3,352.68
2,500.00
10,567.50
22,107.35
8,658.19
13,410.72
10,000.00
64,743.76
2,714,573.86
30,161.93
3,040,322.73
133.39
ITEM
Description
A
B
C
D
E
F
Clearing
Lay-out/Staking
Excavation
Backfilling & Compaction
Cutting and Bending of Rebars
Rough-Ins Plumbing, Water, & Electrical
Installation of Rebars and Polyethylene Sheets
for Footing & Slab
Concrete Pouring
Masonry walls ( WFT )
Installation of Battens
Installation of Rafters
Installation of Fascia Board
Roofing Installation
Ceiling installation
Application Stucco & Skim coat Finish
Installaion Electrical Fixtures
Installation of Plumbing Fixtures
Septic Tank
Painting Works
Installation of Windows
Installation of Doors
FINISH
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
Working
Days
Precedes
2
1
3
3
5
4
B
C,E
D
f
G
3
H
1
14
4
4
6
3
8
8
16
11
6
12
8
8
-
I
J,K,R
L
L
M,P,Q
N
O
S,T,U
V
V
V
V
V
V
-
Week 1
Week 2
Week 3
Week 4
Week 5
Week 6
Week 7
Week 8
Week 9
Week 10
Week 11
Week 12
Week 13
Subject
Floor Area
No
I
II
III
IV
: BellaVita Tapia
: Cost Estimate for Duplex Units Using Wall Form Tiles (JJM)
24.00 sqm
Description
Preliminaries
1.00 Preliminaries
Sub-total I
Site Works
1.00 Clearing
2.00 Lay-out/Staking
3.00 Excavation
4.00 Backfilling
Sub-total II
Structural Works
1.00 Footings
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
2.00 Slab
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
Floor Finishing/Topping
3.00 Formworks
Sub-total III
Masonry Works
1.00 Wall System
Wall System (Including mortar & Rebars)
Wall Form Tiles
Cement (For Form Tiles Production)
GI Studs
Reinforcement
Cement (For Form Tiles Laying)
Sand
Gravel
Plastering at Corners
Reinforcement
Concrete
2.00 Formworks
Sub-total IV
Qty
Unit
Material Cost
Unit Cost
Amount
Labor Cost
Unit Cost
Amount
1.00
lot
-
-
24.00
24.00
5.18
3.88
sqm
sqm
cum
cum
20.00
-
0.26
74.00
2.59
23.31
1.30
2.59
cum
kgs
cum
bags
cum
cum
803.57
0.53
57.50
1.58
14.22
0.79
1.58
21.00
3.20
cum
kgs
cum
bags
cum
cum
sqm
sqm
803.57
80.00
735.00
50.00
84.21
218.15
25.00
2.23
4.46
15.20
56.00
sqm
pcs
bags
pcs
kgs
bags
cum
cum
l.m.
kgs
cum
sqm
-
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
480.00
480.00
12.00
5.00
350.00
180.00
288.00
120.00
1,813.00
698.40
2,919.40
12.00
25.00
350.00
180.00
288.00
600.00
1,813.00
698.40
3,399.40
208.93
44.64
3.57
11.61
264.29
848.21
3.57
220.54
264.29
44.64
178.57
178.57
1,040.63
231.25
462.50
44.64
919.64
982.14
1,040.63
1,190.94
2,543.75
44.64
3.57
44.64
178.57
178.57
22.32
35.71
23.66
205.36
634.82
141.07
282.14
468.75
114.29
3,880.36
848.21
3.57
44.64
919.64
982.14
22.32
125.00
449.55
205.36
634.82
726.52
1,551.79
468.75
400.00
9,696.92
20,892.05
1,879.69
779.11
1,116.07
398.21
796.43
814.29
200.00
26,875.84
79.50
98.21
3.57
44.64
919.64
982.14
53.57
3.57
-
58,429.55
8,270.63
779.11
1,116.07
2,050.80
4,380.36
814.29
200.00
76,040.80
OSM
959.69
2,081.25
425.89
OSM
OSM
741.07
803.57
585.45
1,269.64
OSM
89.29
285.71
5,816.56
37,537.50
6,390.94
51.07
75.89
OSM
OSM
741.07
803.57
Total
Amount
3,000.00
OSM
741.07
803.57
Total
Unit Cost
1,652.59
3,583.93
OSM
OSM
49,164.96
28.42
22.32
3.57
44.64
178.57
178.57
53.57
3.57
V
Metal Works
1.00 Roof Framing
Sub-total V
VI Architectural Works
1.00 Roofing Works
2.00 Doors
D-1 (2.10 x 0.80m) Steel Door
D-2 (2.10 x 0.70m) Steel Door
D-3 (2.10 x 0.60m) PVC Door
3.00 Windows
W-1(1.40 x 1.70m) SCW w/ 3mm thick glass
W-2(1.00 x 1.70m) SCW w/ 3mm thick glass
W-3(0.60 x 0.40m) SCW w/ 3mm thick glass
4.00 Hardwares
Cylindrical Keyed Lockset (Main & Service)
Cylindrical Keyless Lockset (T & B)
5.00 Floor Finishes
T & B Floor (20 x 20cm Ceramic Tiles)
6.00 Wall Finishes
T & B Wall (20 x 20cm Ceramic Tiles)
7.00 Ceiling Finishes
T & B Ceiling
Eaves
8.00 Kitchen Counter
9.00 Painting Works
Exterior Wall
T & B Ceiling
Eaves
Sub-total VI
VII Plumbing Works
1.00 Water Lines
2.00 Sewer Lines
3.00 Plumbing Fixtures
Water Closet and Lavatory
Kitchen Sink
Shower/Valve/Faucet
Hose Bibb
Water Meter
4.00 Septic Tank
Sub-total VII
VIII Electrical Works
1.00 Pipes and Conduits
2.00 Wires and Cables
3.00 Electrical Fixtures
4.00 Panel Board
5.00 Service Entrance
Sub-total VIII
Total Direct Cost
Cost/sqm
Total Cost + VAT
1.00
lot
1.00
lot
1.00
1.00
1.00
set
set
set
1.00
1.00
1.00
set
set
set
2.00
1.00
set
set
2.34
10,339.29
10,339.29
10,339.29
2,500.00
2,500.00
2,500.00
MDCBP Supply and Install
MDCBP Supplied
MDCBP Supplied
MDCBP Supplied
12,839.29
12,839.29
12,839.29
-
-
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
267.86
1,766.00
441.00
92.00
1,766.00
441.00
92.00
9,980.29
2,494.57
520.57
9,980.29
2,494.57
520.57
MDCBP Supplied
MDCBP Supplied
80.36
80.36
160.71
80.36
80.36
80.36
160.71
80.36
sqm
MDCBP Supplied
214.29
501.43
214.29
501.43
3.77
sqm
MDCBP Supplied
214.29
807.86
214.29
807.86
2.34
4.80
1.00
sqm
sqm
lot
580.36
580.36
1,339.29
1,358.04
2,785.71
1,339.29
223.21
223.21
267.86
522.32
1,071.43
267.86
803.57
803.57
1,607.14
1,880.36
3,857.14
1,607.14
80.00
2.34
4.80
sqm
sqm
sqm
110.00
110.00
110.00
8,800.00
257.40
528.00
25,764.86
71.43
71.43
71.43
5,714.29
167.14
342.86
12,738.82
181.43
181.43
181.43
14,514.29
424.54
870.86
38,503.69
1.00
1.00
lot
lot
2,200.00
5,469.33
2,200.00
5,469.33
1,205.36
1,428.57
1,205.36
1,428.57
3,405.36
6,897.90
3,405.36
6,897.90
1.00
1.00
1.00
1.00
1.00
1.00
set
set
set
pcs
pcs
lot
267.86
133.93
66.96
17.86
80.36
2,232.14
267.86
133.93
66.96
17.86
80.36
2,232.14
5,433.04
267.86
133.93
66.96
17.86
80.36
2,232.14
267.86
133.93
66.96
17.86
80.36
2,232.14
13,102.37
8,214.29
2,053.57
428.57
8,214.29
2,053.57
428.57
MDCBP Supplied
MDCBP Supplied
MDCBP Supplied
MDCBP Supplied
Not Included
MDCBP Supplied
7,669.33
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
2,079.64
5,294.10
1,973.20
3,015.00
2,000.00
2,079.64
5,294.10
1,973.20
3,015.00
2,000.00
14,361.93
113,596.93
4,733.21
677.27
1,185.88
191.35
337.68
500.00
677.27 ,
1,185.88
191.35
337.68
500.00
2,892.19
60,239.64
2,509.98
6,479.98
2,164.55
3,352.68
2,500.00
#VALUE!
6,479.98
2,164.55
3,352.68
2,500.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Project
Subject
Floor Area
: BellaVita Tapia
: Cost Estimate for Multipod Units Using Wall Form Tiles (JJM)
90.00 sqm
Productivity Rate
No
I
II
III
IV
V
VI
VII
Description
Preliminaries
1.00 Preliminaries
Sub-total I
Site Works
1.00 Clearing
2.00 Lay-out/Staking
3.00 Excavation
4.00 Backfilling
Sub-total II
Structural Works
1.00 Footings
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
2.00 Slab
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
Floor Finishing/Topping
3.00 Formworks
Sub-total III
Masonry Works
1.00 Wall System
Wall System
Wall Form Tiles
Cement (For Form Tiles Production)
GI Studs
Reinforcement
Cement (For Form Tiles Laying)
Sand
Gravel
Plastering at Corners
Reinforcement
Concrete
2.00 Formworks
Sub-total IV
Metal Works
1.00 Roof Framing
Sub-total V
Architectural Works
1.00 Roofing Works
2.00 Doors
D-1 (2.10 x 0.80m) Steel Door(4 set)
D-2 (2.10 x 0.70m) Steel Door(4 set)
D-3 (2.10 x 0.60m) PVC Door(4 set)
3.00 Windows
W-1(1.40 x 1.70m) SCW w/ 3mm thick glass(4 set)
W-2(1.00 x 1.70m) SCW w/ 3mm thick glass(2 set)
W-3(1.00 x 1.15m) SCW w/ 3mm thick glass(2 set)
W-4(0.60 x 0.40m) SCW w/ 3mm thick glass(4 set)
4.00 Hardwares
Cylindrical Keyed Lockset (Main & Service)
Cylindrical Keyless Lockset (T & B)
5.00 Floor Finishes
T & B Floor (20 x 20cm Ceramic Tiles)
6.00 Wall Finishes
T & B Wall (20 x 20cm Ceramic Tiles)
7.00 Ceiling Finishes
T & B Ceiling(9.36 sq.m)
Eaves(8.32 sq.m)
8.00 Kitchen Counter
9.00 Painting Works
Exterior Wall(234.24 sq.m)
T & B Ceiling(100.62 sq.m)
Eaves(89.44sq.m)
Sub-total VI
Plumbing Works
Qty
Unit
Capability Rate
(per Day)
No. of
Manpower
Productivity Rate
(per Day)
Manpower Rate
Duration
Skilled
Rate
Amount
Unskilled
Total Labor
Cost
Rate
4.00
lot
90.00
90.00
19.20
11.52
sqm
sqm
cum
cum
10.00
30.00
1.33
3.87
4.00
3.00
8.00
8.00
40.00
90.00
10.64
30.96
2.25
1.00
1.80
0.37
1.00
1.00
2.00
2.00
350.00
350.00
350.00
350.00
787.50
350.00
1,263.16
260.47
3.00
2.00
6.00
6.00
255.00
255.00
255.00
255.00
0.80
280.00
10.00
90.00
5.00
10.00
cum
kgs
cum
bags
cum
cum
3.87
112.00
0.91
1.00
8.00
10.00
3.87
896.00
9.10
0.21
0.31
1.10
2.00
2.00
350.00
350.00
350.00
218.75
769.23
1.00
6.00
8.00
255.00
255.00
255.00
2.00
230.00
6.32
56.88
3.16
6.32
78.80
12.80
cum
kgs
cum
bags
cum
cum
sqm
sqm
3.87
112.00
0.91
1.00
8.00
10.00
3.87
896.00
9.10
0.52
0.26
0.69
4.00
2.00
350.00
350.00
350.00
359.38
486.15
1.00
4.00
8.00
255.00
255.00
255.00
20.00
2.70
8.00
6.00
160.00
16.20
0.49
0.79
4.00
4.00
350.00
350.00
689.50
1,106.17
4.00
2.00
255.00
255.00
234.24
2,372.00
160.00
272.00
704.00
80.00
7.20
14.40
42.40
180.00
20.00
10.00
200.00
11.86
2.00
350.00
8,302.00
8.00
255.00
-
sqm
pcs
bags
pcs
kgs
bags
cum
cum
l.m.
kgs
cum
sqm
10.00
112.00
0.91
0.08
0.16
1.33
1.33
0.91
2.70
10.00
3.00
10.00
10.00
10.00
10.00
10.00
10.00
12.00
100.00
336.00
9.10
0.75
1.60
13.30
13.30
9.10
32.40
2.72
2.10
8.79
9.60
9.00
3.19
13.53
-
2.00
1.00
2.00
2.00
2.00
2.00
2.00
2.00
4.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
1,904.00
733.33
6,153.85
6,720.00
6,300.00
2,231.58
9,473.68
-
8.00
2.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
4.00
lot
0.25
4.00
1.00
4.00
2.00
350.00
2,800.00
2.00
255.00
1.00
lot
0.04
10.00
0.35
2.86
4.00
350.00
4,000.00
6.00
255.00
72.24
63.21
55.72
sq.ft
sq.ft
sq.ft
20.00
20.00
20.00
4.00
4.00
4.00
80.00
80.00
80.00
0.90
0.79
0.70
2.00
2.00
2.00
350.00
350.00
350.00
632.10
553.09
487.55
2.00
2.00
2.00
255.00
255.00
255.00
102.34
36.55
24.72
10.32
sq.ft
sq.ft
sq.ft
sq.ft
75.00
75.00
75.00
75.00
4.00
4.00
4.00
4.00
300.00
300.00
300.00
300.00
0.34
0.12
0.08
0.03
1.00
1.00
1.00
1.00
350.00
350.00
350.00
350.00
119.40
42.64
28.84
12.04
3.00
3.00
3.00
3.00
255.00
255.00
255.00
255.00
8.00
4.00
set
set
5.00
5.00
2.00
2.00
10.00
10.00
0.80
0.40
2.00
2.00
350.00
350.00
560.00
280.00
-
255.00
255.00
100.62
sqm
2.79
6.00
16.74
6.01
4.00
350.00
8,415.05
2.00
255.00
15.08
sqm
2.79
6.00
16.74
0.90
4.00
350.00
1,261.17
2.00
255.00
100.62
89.44
4.00
sq.ft
sq.ft
lot
46.78
46.78
1.00
5.00
5.00
5.00
233.90
233.90
5.00
0.43
0.38
0.80
4.00
4.00
4.00
350.00
350.00
350.00
602.26
535.34
1,120.00
1.00
1.00
1.00
255.00
255.00
255.00
2,518.08
1,081.66
961.48
sq.ft
sq.ft
sq.ft
300.00
300.00
300.00
4.00
4.00
4.00
1,200.00
1,200.00
1,200.00
2.10
0.90
0.80
2.00
2.00
2.00
350.00
350.00
350.00
1,468.88
630.97
560.86
2.00
2.00
2.00
255.00
255.00
255.00
Unit Cost
Amount
Total Unit Cost
Total Amount
Amount
2,000.00
8,000.00
8,000.00
2,000.00
8,000.00
8,000.00
2,000.00
8,000.00
8,000.00
1,721.25
510.00
2,760.90
569.30
52.71
478.13
2,241.76
131.78
261.83
1,416.79
502.35
402.96
24,194.40
5,548.80
1,068.57
17,934.07
19,584.00
18,360.00
6,503.46
27,609.02
2,040.00
4,371.43
460.53
402.96
355.22
260.97
93.20
63.04
26.32
3,065.48
459.43
109.70
97.51
204.00
1,070.18
459.71
408.63
-
2,508.75
860.00
4,024.06
829.77
8,222.58
12.00
5.00
350.00
180.00
1,080.00
450.00
6,720.00
2,073.60
10,323.60
12.00
25.00
350.00
180.00
1,080.00
2,250.00
6,720.00
2,073.60
12,123.60
52.71
696.88
3,010.99
44.64
3.57
44.64
178.57
178.57
35.71
1,000.00
4,017.86
892.86
1,785.71
848.21
3.57
44.64
919.64
982.14
678.57
1,000.00
4,017.86
4,598.21
9,821.43
131.78
621.21
1,902.95
44.64
3.57
44.64
178.57
178.57
22.32
35.71
89.29
821.43
2,539.29
564.29
1,128.57
1,758.93
457.14
15,091.07
848.21
3.57
44.64
919.64
982.14
22.32
125.00
1,696.43
821.43
2,539.29
2,906.07
6,207.14
1,758.93
1,600.00
37,645.36
28.42
67,423.04
6,071.43
2,514.29
3,571.43
1,285.71
2,571.43
2,271.43
642.86
86,351.61
79.50
98.21
3.57
44.64
919.64
982.14
53.57
3.57
-
188,564.46
26,714.29
2,514.29
3,571.43
6,621.43
14,142.86
2,271.43
642.86
245,043.04
51,357.14
51,357.14
1,191.85
1,509.14
9,117.50
32,496.40
7,452.80
1,801.90
24,087.91
26,304.00
24,660.00
8,735.04
37,082.71
162,620.76
22.32
3.57
44.64
178.57
178.57
53.57
3.57
4,840.00
4,840.00
2,500.00
10,000.00
10,000.00
12,839.29
1,092.63
956.05
842.77
267.86
267.86
267.86
19,350.00
16,931.25
14,925.00
267.86
267.86
267.86
19,350.00
16,931.25
14,925.00
380.36
135.84
91.88
38.36
1,766.00
441.00
441.00
92.00
180,732.44
16,118.55
10,901.52
949.44
9,980.29
2,494.57
2,494.57
520.57
1,021,382.44
91,176.59
61,665.81
5,372.30
560.00
280.00
80.36
80.36
642.86
321.43
80.36
80.36
642.86
321.43
11,480.54
214.29
21,561.43
214.29
21,561.43
1,720.60
214.29
3,231.43
214.29
3,231.43
711.95
632.85
1,324.00
223.21
223.21
267.86
22,459.82
19,964.29
1,071.43
803.57
803.57
1,607.14
80,855.36
71,871.43
6,428.57
2,539.06
1,090.67
969.49
33,218.48
71.43
71.43
71.43
179,862.86
77,261.43
68,677.14
654,962.31
181.43
181.43
181.43
456,851.66
196,244.03
174,439.94
2,243,251.51
8,371.43
-
-
1.00 Water Lines
2.00 Sewer Lines
3.00 Plumbing Fixtures
Water Closet and Lavatory
Kitchen Sink
Shower/Valve/Faucet
Hose Bibb
Water Meter
4.00 Septic Tank
Sub-total VII
VIII Electrical Works
1.00 Pipes and Conduits
2.00 Wires and Cables
3.00 Electrical Fixtures
4.00 Panel Board
5.00 Service Entrance
Sub-total VIII
Total Direct Cost
Cost/sqm
Total Cost + VAT
4.00
4.00
lot
lot
0.25
0.25
4.00
4.00
1.00
1.00
4.00
4.00
2.00
2.00
350.00
350.00
2,800.00
2,800.00
2.00
2.00
255.00
255.00
2,040.00
2,040.00
4,840.00
4,840.00
1,205.36
1,428.57
4,821.43
5,714.29
3,405.36
6,897.90
13,621.43
27,591.61
4.00
4.00
4.00
4.00
4.00
4.00
set
set
set
pcs
pcs
lot
0.25
0.50
1.00
1.00
1.00
0.25
4.00
4.00
4.00
4.00
4.00
4.00
1.00
2.00
4.00
4.00
4.00
1.00
4.00
2.00
1.00
1.00
1.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
350.00
350.00
350.00
350.00
350.00
350.00
2,800.00
1,400.00
700.00
700.00
700.00
2,800.00
2.00
2.00
2.00
2.00
2.00
2.00
255.00
255.00
255.00
255.00
255.00
255.00
4,840.00
2,420.00
1,210.00
1,210.00
1,210.00
4,840.00
25,410.00
267.86
133.93
66.96
17.86
80.36
2,232.14
1,071.43
535.71
267.86
71.43
321.43
8,928.57
21,732.14
267.86
133.93
66.96
17.86
80.36
2,232.14
1,071.43
535.71
267.86
71.43
321.43
8,928.57
52,409.46
4.00
4.00
4.00
4.00
4.00
lot
lot
lot
lot
lot
0.25
0.25
0.50
1.00
0.25
4.00
4.00
4.00
2.00
8.00
1.00
1.00
2.00
2.00
2.00
4.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
350.00
350.00
350.00
350.00
350.00
2,800.00
2,800.00
1,400.00
1,400.00
1,400.00
2.00
2.00
2.00
6.00
255.00
255.00
255.00
255.00
255.00
2,040.00
1,020.00
510.00
510.00
510.00
2,040.00
2,040.00
2,040.00
1,020.00
3,060.00
4,840.00
4,840.00
2,420.00
1,400.00
4,460.00
17,960.00
269,389.32
677.27
1,185.88
191.35
337.68
500.00
2,709.10
4,743.51
765.41
1,350.72
2,000.00
11,568.74
818,029.47
9,089.22
2,641.87
5,526.84
2,164.55
3,352.68
2,500.00
10,567.50
22,107.35
8,658.19
13,410.72
10,000.00
64,743.76
2,714,573.86
30,161.93
3,040,322.73
128.94
Project
Subject
Floor Area
: BellaVita Tapia
: Cost Estimate for Multipod Units Using Wall Form Tiles (JJM)
90.00 sqm
Productivity Rate
No
I
II
III
IV
V
VI
VII
Description
Preliminaries
1.00 Preliminaries
Sub-total I
Site Works
1.00 Clearing
2.00 Lay-out/Staking
3.00 Excavation
4.00 Backfilling
Sub-total II
Structural Works
1.00 Footings
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
2.00 Slab
Gravel Bedding
Reinforcement
Concrete
Cement
Sand
Gravel
Floor Finishing/Topping
3.00 Formworks
Sub-total III
Masonry Works
1.00 Wall System
Wall System
Wall Form Tiles
Cement (For Form Tiles Production)
GI Studs
Reinforcement
Cement (For Form Tiles Laying)
Sand
Gravel
Plastering at Corners
Reinforcement
Concrete
2.00 Formworks
Sub-total IV
Metal Works
1.00 Roof Framing
Sub-total V
Architectural Works
1.00 Roofing Works
2.00 Doors
D-1 (2.10 x 0.80m) Steel Door(4 set)
D-2 (2.10 x 0.70m) Steel Door(4 set)
D-3 (2.10 x 0.60m) PVC Door(4 set)
3.00 Windows
W-1(1.40 x 1.70m) SCW w/ 3mm thick glass(4 set)
W-2(1.00 x 1.70m) SCW w/ 3mm thick glass(2 set)
W-3(1.00 x 1.15m) SCW w/ 3mm thick glass(2 set)
W-4(0.60 x 0.40m) SCW w/ 3mm thick glass(4 set)
4.00 Hardwares
Cylindrical Keyed Lockset (Main & Service)
Cylindrical Keyless Lockset (T & B)
5.00 Floor Finishes
T & B Floor (20 x 20cm Ceramic Tiles)
6.00 Wall Finishes
T & B Wall (20 x 20cm Ceramic Tiles)
7.00 Ceiling Finishes
T & B Ceiling(9.36 sq.m)
Eaves(8.32 sq.m)
8.00 Kitchen Counter
9.00 Painting Works
Exterior Wall(234.24 sq.m)
T & B Ceiling(100.62 sq.m)
Eaves(89.44sq.m)
Sub-total VI
Plumbing Works
Qty
Unit
Capability Rate
(per Day)
No. of
Manpower
Productivity Rate
(per Day)
Manpower Rate
Duration
Skilled
Rate
Amount
Unskilled
Total Labor
Cost
Rate
4.00
lot
90.00
90.00
19.20
11.52
sqm
sqm
cum
cum
10.00
30.00
1.33
3.87
3.00
2.00
6.00
1.00
30.00
60.00
7.98
3.87
3.00
1.50
2.41
2.98
1.00
1.00
2.00
2.00
350.00
350.00
350.00
350.00
1,050.00
525.00
1,684.21
2,083.72
3.00
2.00
6.00
6.00
255.00
255.00
255.00
255.00
0.80
280.00
10.00
90.00
5.00
10.00
cum
kgs
cum
bags
cum
cum
3.87
112.00
0.91
1.00
8.00
10.00
3.87
896.00
9.10
0.21
0.31
1.10
2.00
2.00
350.00
350.00
350.00
218.75
769.23
1.00
6.00
8.00
255.00
255.00
255.00
2.00
230.00
6.32
56.88
3.16
6.32
78.80
12.80
cum
kgs
cum
bags
cum
cum
sqm
sqm
3.87
112.00
0.91
1.00
8.00
10.00
3.87
896.00
9.10
0.52
0.26
0.69
4.00
2.00
350.00
350.00
350.00
359.38
486.15
1.00
4.00
8.00
255.00
255.00
255.00
20.00
2.70
8.00
6.00
160.00
16.20
0.49
0.79
4.00
4.00
350.00
350.00
689.50
1,106.17
4.00
2.00
255.00
255.00
234.24
2,372.00
160.00
272.00
704.00
80.00
7.20
14.40
42.40
180.00
20.00
10.00
200.00
11.86
2.00
350.00
8,302.00
8.00
255.00
-
sqm
pcs
bags
pcs
kgs
bags
cum
cum
l.m.
kgs
cum
sqm
10.00
112.00
0.91
0.08
0.16
1.33
1.33
0.91
2.70
10.00
3.00
10.00
10.00
10.00
10.00
10.00
10.00
12.00
100.00
336.00
9.10
0.75
1.60
13.30
13.30
9.10
32.40
2.72
2.10
8.79
9.60
9.00
3.19
13.53
-
2.00
1.00
2.00
2.00
2.00
2.00
2.00
2.00
4.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
350.00
1,904.00
733.33
6,153.85
6,720.00
6,300.00
2,231.58
9,473.68
-
8.00
2.00
8.00
8.00
8.00
8.00
8.00
8.00
8.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
255.00
4.00
lot
0.25
4.00
1.00
4.00
2.00
350.00
2,800.00
2.00
255.00
1.00
lot
0.04
10.00
0.35
2.86
4.00
350.00
4,000.00
6.00
255.00
72.24
63.21
55.72
sq.ft
sq.ft
sq.ft
20.00
20.00
20.00
4.00
4.00
4.00
80.00
80.00
80.00
0.90
0.79
0.70
2.00
2.00
2.00
350.00
350.00
350.00
632.10
553.09
487.55
2.00
2.00
2.00
255.00
255.00
255.00
102.34
36.55
24.72
10.32
sq.ft
sq.ft
sq.ft
sq.ft
75.00
75.00
75.00
75.00
4.00
4.00
4.00
4.00
300.00
300.00
300.00
300.00
0.34
0.12
0.08
0.03
1.00
1.00
1.00
1.00
350.00
350.00
350.00
350.00
119.40
42.64
28.84
12.04
3.00
3.00
3.00
3.00
255.00
255.00
255.00
255.00
8.00
4.00
set
set
5.00
5.00
2.00
2.00
10.00
10.00
0.80
0.40
2.00
2.00
350.00
350.00
560.00
280.00
-
255.00
255.00
100.62
sqm
2.79
6.00
16.74
6.01
4.00
350.00
8,415.05
2.00
255.00
15.08
sqm
2.79
6.00
16.74
0.90
4.00
350.00
1,261.17
2.00
255.00
100.62
89.44
4.00
sq.ft
sq.ft
lot
46.78
46.78
1.00
5.00
5.00
5.00
233.90
233.90
5.00
0.43
0.38
0.80
4.00
4.00
4.00
350.00
350.00
350.00
602.26
535.34
1,120.00
1.00
1.00
1.00
255.00
255.00
255.00
2,518.08
1,081.66
961.48
sq.ft
sq.ft
sq.ft
300.00
300.00
300.00
4.00
4.00
4.00
1,200.00
1,200.00
1,200.00
2.10
0.90
0.80
2.00
2.00
2.00
350.00
350.00
350.00
1,468.88
630.97
560.86
2.00
2.00
2.00
255.00
255.00
255.00
Unit Cost
Amount
Total Unit Cost
Total Amount
Amount
2,000.00
8,000.00
8,000.00
2,000.00
8,000.00
8,000.00
2,000.00
8,000.00
8,000.00
2,295.00
765.00
3,681.20
4,554.42
52.71
478.13
2,241.76
131.78
261.83
1,416.79
502.35
402.96
24,194.40
5,548.80
1,068.57
17,934.07
19,584.00
18,360.00
6,503.46
27,609.02
2,040.00
4,371.43
460.53
402.96
355.22
260.97
93.20
63.04
26.32
3,065.48
459.43
109.70
97.51
204.00
1,070.18
459.71
408.63
-
3,345.00
1,290.00
5,365.41
6,638.14
16,638.55
12.00
5.00
350.00
180.00
1,080.00
450.00
6,720.00
2,073.60
10,323.60
12.00
25.00
350.00
180.00
1,080.00
2,250.00
6,720.00
2,073.60
12,123.60
52.71
696.88
3,010.99
44.64
3.57
44.64
178.57
178.57
35.71
1,000.00
4,017.86
892.86
1,785.71
848.21
3.57
44.64
919.64
982.14
678.57
1,000.00
4,017.86
4,598.21
9,821.43
131.78
621.21
1,902.95
44.64
3.57
44.64
178.57
178.57
22.32
35.71
89.29
821.43
2,539.29
564.29
1,128.57
1,758.93
457.14
15,091.07
848.21
3.57
44.64
919.64
982.14
22.32
125.00
1,696.43
821.43
2,539.29
2,906.07
6,207.14
1,758.93
1,600.00
37,645.36
28.42
67,423.04
6,071.43
2,514.29
3,571.43
1,285.71
2,571.43
2,271.43
642.86
86,351.61
79.50
98.21
3.57
44.64
919.64
982.14
53.57
3.57
-
188,564.46
26,714.29
2,514.29
3,571.43
6,621.43
14,142.86
2,271.43
642.86
245,043.04
51,357.14
51,357.14
1,191.85
1,509.14
9,117.50
32,496.40
7,452.80
1,801.90
24,087.91
26,304.00
24,660.00
8,735.04
37,082.71
162,620.76
22.32
3.57
44.64
178.57
178.57
53.57
3.57
4,840.00
4,840.00
2,500.00
10,000.00
10,000.00
12,839.29
1,092.63
956.05
842.77
267.86
267.86
267.86
19,350.00
16,931.25
14,925.00
267.86
267.86
267.86
19,350.00
16,931.25
14,925.00
380.36
135.84
91.88
38.36
1,766.00
441.00
441.00
92.00
180,732.44
16,118.55
10,901.52
949.44
9,980.29
2,494.57
2,494.57
520.57
1,021,382.44
91,176.59
61,665.81
5,372.30
560.00
280.00
80.36
80.36
642.86
321.43
80.36
80.36
642.86
321.43
11,480.54
214.29
21,561.43
214.29
21,561.43
1,720.60
214.29
3,231.43
214.29
3,231.43
711.95
632.85
1,324.00
223.21
223.21
267.86
22,459.82
19,964.29
1,071.43
803.57
803.57
1,607.14
80,855.36
71,871.43
6,428.57
2,539.06
1,090.67
969.49
33,218.48
71.43
71.43
71.43
179,862.86
77,261.43
68,677.14
654,962.31
181.43
181.43
181.43
456,851.66
196,244.03
174,439.94
2,243,251.51
8,371.43
-
-
1.00 Water Lines
2.00 Sewer Lines
3.00 Plumbing Fixtures
Water Closet and Lavatory
Kitchen Sink
Shower/Valve/Faucet
Hose Bibb
Water Meter
4.00 Septic Tank
Sub-total VII
VIII Electrical Works
1.00 Pipes and Conduits
2.00 Wires and Cables
3.00 Electrical Fixtures
4.00 Panel Board
5.00 Service Entrance
Sub-total VIII
Total Direct Cost
Cost/sqm
Total Cost + VAT
4.00
4.00
lot
lot
0.25
0.25
4.00
4.00
1.00
1.00
4.00
4.00
2.00
2.00
350.00
350.00
2,800.00
2,800.00
2.00
2.00
255.00
255.00
2,040.00
2,040.00
4,840.00
4,840.00
1,205.36
1,428.57
4,821.43
5,714.29
3,405.36
6,897.90
13,621.43
27,591.61
4.00
4.00
4.00
4.00
4.00
4.00
set
set
set
pcs
pcs
lot
0.25
0.50
1.00
1.00
1.00
0.25
4.00
4.00
4.00
4.00
4.00
4.00
1.00
2.00
4.00
4.00
4.00
1.00
4.00
2.00
1.00
1.00
1.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
350.00
350.00
350.00
350.00
350.00
350.00
2,800.00
1,400.00
700.00
700.00
700.00
2,800.00
2.00
2.00
2.00
2.00
2.00
2.00
255.00
255.00
255.00
255.00
255.00
255.00
4,840.00
2,420.00
1,210.00
1,210.00
1,210.00
4,840.00
25,410.00
267.86
133.93
66.96
17.86
80.36
2,232.14
1,071.43
535.71
267.86
71.43
321.43
8,928.57
21,732.14
267.86
133.93
66.96
17.86
80.36
2,232.14
1,071.43
535.71
267.86
71.43
321.43
8,928.57
52,409.46
4.00
4.00
4.00
4.00
4.00
lot
lot
lot
lot
lot
0.25
0.25
0.50
1.00
0.25
4.00
4.00
4.00
2.00
8.00
1.00
1.00
2.00
2.00
2.00
4.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
350.00
350.00
350.00
350.00
350.00
2,800.00
2,800.00
1,400.00
1,400.00
1,400.00
2.00
2.00
2.00
6.00
255.00
255.00
255.00
255.00
255.00
2,040.00
1,020.00
510.00
510.00
510.00
2,040.00
2,040.00
2,040.00
1,020.00
3,060.00
4,840.00
4,840.00
2,420.00
1,400.00
4,460.00
17,960.00
277,805.29
677.27
1,185.88
191.35
337.68
500.00
2,709.10
4,743.51
765.41
1,350.72
2,000.00
11,568.74
818,029.47
9,089.22
2,641.87
5,526.84
2,164.55
3,352.68
2,500.00
10,567.50
22,107.35
8,658.19
13,410.72
10,000.00
64,743.76
2,714,573.86
30,161.93
3,040,322.73
133.39
ITEM
Description
A
B
C
D
E
F
Clearing
Lay-out/Staking
Excavation
Backfilling & Compaction
Cutting and Bending of Rebars
Rough-Ins Plumbing, Water, & Electrical
Installation of Rebars and Polyethylene Sheets
for Footing & Slab
Concrete Pouring
Masonry walls ( WFT )
Installation of Battens
Installation of Rafters
Installation of Fascia Board
Roofing Installation
Ceiling installation
Application Stucco & Skim coat Finish
Installaion Electrical Fixtures
Installation of Plumbing Fixtures
Septic Tank
Painting Works
Installation of Windows
Installation of Doors
FINISH
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
Working
Days
Precedes
2
1
3
3
5
4
B
C,E
D
f
G
3
H
1
14
4
4
6
3
8
8
16
11
6
12
8
8
-
I
J,K,R
L
L
M,P,Q
N
O
S,T,U
V
V
V
V
V
V
-
Week 1
Week 2
Week 3
Week 4
Week 5
Week 6
Week 7
Week 8
Week 9
Week 10
Week 11
Week 12
Week 13
