Scribd Logo
Carica

Benvenuto in Scribd!

  • Materials Budget Tracking

    Caricato da

    Anonymous lApm6Psf
    18 visualizzazioni9 pagine
    The document appears to be a materials take-off and budget for a construction project listing various materials, suppliers, quantities, unit prices and totals. It provides an estimated total materials budget of ₱44,302,250.00 and lists actual costs for some materials, like concrete ready mix 4000 psi, that are below the estimated costs. The total actual materials cost so far is ₱5,588,477.00 leaving a balance of ₱38,713,773.00 remaining in the materials budget.

    Descrizione originale:

    af

    Copyright

    © © All Rights Reserved

    Formati disponibili

    XLSX, PDF, TXT o leggi online da Scribd

    Hai trovato utile questo documento?

    Questo contenuto è inappropriato?

    Segnala questo documento
    The document appears to be a materials take-off and budget for a construction project listing various materials, suppliers, quantities, unit prices and totals. It provides an estimated total materials budget of ₱44,302,250.00 and lists actual costs for some materials, like concrete ready mix 4000 psi, that are below the estimated costs. The total actual materials cost so far is ₱5,588,477.00 leaving a balance of ₱38,713,773.00 remaining in the materials budget.

    Copyright:

    © All Rights Reserved
    Scarica in formato XLSX, PDF, TXT o leggi online su Scribd
    Segnala contenuti inappropriati
    18 visualizzazioni9 pagine

    Materials Budget Tracking

    Caricato da

    Anonymous lApm6Psf
    The document appears to be a materials take-off and budget for a construction project listing various materials, suppliers, quantities, unit prices and totals. It provides an estimated total materials budget of ₱44,302,250.00 and lists actual costs for some materials, like concrete ready mix 4000 psi, that are below the estimated costs. The total actual materials cost so far is ₱5,588,477.00 leaving a balance of ₱38,713,773.00 remaining in the materials budget.

    Copyright:

    © All Rights Reserved
    Scarica in formato XLSX, PDF, TXT o leggi online su Scribd
    Segnala contenuti inappropriati
    di 9

    DATE OF LAST UPDATE

    5/22/2019

    MATERIAL NAME PO # PO DATE DESCRIPTION SUPPLIER QUANTITY UNIT PRICE TOTAL


    Deformed Bars Grade 60 FGCI-008/19 4/27/2019 DEFORMED BARS GR. 60 (VAR. SIZES) TKL STEEL CORPORATION VAR. QTY VAR. PRICE ₱ 3,387,327.00
    Concrete Ready Mix 4000 psi FGCI-012/19 5/20/2019 RMC 4000 PSI G.1@28D PRIME PLUS READY MIX INC. 25 ₱ 4,500.00 ₱ 112,500.00
    Temporary & Storage Facilities FGCI-010/19 5/14/2019 VAR. MATERIALS STEEL FORMS AND TRADING, INC VAR. QTY VAR. PRICE ₱ 376,050.00
    Formworks FGCI-009/19 5/9/2019 VAR. MATERIALS STEEL FORMS AND TRADING, INC VAR. QTY VAR. PRICE ₱ 1,590,000.00
    Consumables FGCI-009/19 5/9/2019 VAR. MATERIALS STEEL FORMS AND TRADING, INC VAR. QTY VAR. PRICE ₱ 122,600.00
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    MATERIAL NAME PO # PO DATE DESCRIPTION SUPPLIER QUANTITY UNIT PRICE TOTAL
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    ₱ - ₱ -
    DATE OF LAST UPDATE
    5/22/2019

    TOTAL PROPERTY AREA IN SQ.M. 5040 NOTE:


    - Labor Cost/Budget is based on signed FGCI/AEB
    APPROVED BUDGETARY COST PER SQ.M. ₱ 16,000.00 memo dated 5/10/19.
    APPROVED BUDGETARY TOTAL COST ₱ 80,640,000.00
    TOTAL LABOR BUDGET @ 34-WKS (INC.
    CONTINGENCY FUND P40K/WK) ₱ 27,685,000.00
    TOTAL COST DESIGN, AS-BUILT PLANS/SIGNED & AVG %DIFF. GRAND TOTAL BALANCE
    SEALED ₱ 4,500,000.00 ACTUAL VS EST. MATERIAL COST MATERIALS BUDGET
    TOTAL PROFIT ₱ 4,152,750.00 -13% ₱ 5,588,477.00 ₱ 38,713,773.00
    MATERIALS BUDGET ₱ 44,302,250.00

    ESTIMATED EST. TOTAL ACTUAL %DIFFERENCE TOTAL


    MATERIAL NAME QUANTITY UNIT MATERIAL COST MATERIAL COST MATERIAL COST ACTUAL VS EST. MATERIAL COST
    Anchor Bolts 640.00 pcs ₱ 1,250.00 ₱ 800,000.00 Err:508 n/a ₱ -
    CHB Load Bearing (300 psi) 4,232.00 sq.m. ₱ 446.25 ₱ 1,888,530.00 Err:508 n/a ₱ -
    Cleaning & Hauling 1.00 lot ₱ 350,000.00 ₱ 350,000.00 n/a n/a ₱ -
    Concrete Ready Mix 3000 psi 821.00 cu.m. ₱ 4,350.00 ₱ 3,571,350.00 n/a n/a ₱ -
    Concrete Ready Mix 4000 psi 1,135.00 cu.m. ₱ 5,150.00 ₱ 5,845,250.00 ₱ 4,500.00 -13% ₱ 112,500.00
    Consumables 1.00 n/a ₱ 1,431,376.20 ₱ 1,431,376.20 VAR. PRICE n/a ₱ 122,600.00
    Deformed Bars Grade 60 301,015.00 kg ₱ 41.00 ₱ 12,341,615.00 VAR. PRICE n/a ₱ 3,387,327.00
    Formworks 5,043.48 sq.m. ₱ 320.00 ₱ 1,613,913.60 VAR. PRICE n/a ₱ 1,590,000.00
    Gravel Bedding 127.00 cu.m. ₱ 1,400.00 ₱ 177,800.00 n/a n/a ₱ -
    Mobilization/Demobilization 1.00 lot ₱ 250,000.00 ₱ 250,000.00 n/a n/a ₱ -
    Moisture Barriers 1,440.00 sq.m. ₱ 327.25 ₱ 471,240.00 n/a n/a ₱ -
    Painting 8,464.00 sq.m. ₱ 225.00 ₱ 1,904,400.00 n/a n/a ₱ -
    Plastering 8,464.00 sq.m. ₱ 225.00 ₱ 1,904,400.00 n/a n/a ₱ -
    Safety Equipment & Hazard 1.00 lot ₱ 500,000.00 ₱ 500,000.00 n/a n/a ₱ -
    Scaffolding & Ladder Works 1.00 lot ₱ 850,000.00 ₱ 850,000.00 n/a n/a ₱ -
    Shear Connector Bolts 7,500.00 kg ₱ 15.00 ₱ 112,500.00 n/a n/a ₱ -
    Shoring Jack 1,465.00 sets ₱ 250.00 ₱ 366,250.00 n/a n/a ₱ -
    Site Management Office Facilities 1.00 lot ₱ 250,000.00 ₱ 250,000.00 n/a n/a ₱ -
    Steel Decking 1.5mm thk 4,320.00 sq.m. ₱ 1,410.85 ₱ 6,094,872.00 n/a n/a ₱ -
    Stiffener Plates 32,728.00 kg ₱ 50.00 ₱ 1,636,400.00 n/a n/a ₱ -
    Temporary & Storage Facilities 1.00 lot ₱ 600,000.00 ₱ 600,000.00 n/a n/a ₱ 376,050.00
    Tie Wires 30,101.50 kg ₱ 63.00 ₱ 1,896,394.50 n/a n/a ₱ -
    ESTIMATED EST. TOTAL ACTUAL %DIFFERENCE TOTAL
    MATERIAL NAME QUANTITY UNIT MATERIAL COST MATERIAL COST MATERIAL COST ACTUAL VS EST. MATERIAL COST
    W 12 x 22 pounds x 6.0 M 3,800.00 kg ₱ 50.00 ₱ 190,000.00 n/a n/a ₱ -
    W 12 x 30 pounds x 6.0 M 6,545.44 kg ₱ 50.00 ₱ 327,272.00 n/a n/a ₱ -
    W 14 x 26 pounds x 12.0 M 3,800.00 kg ₱ 50.00 ₱ 190,000.00 n/a n/a ₱ -
    W 14 x 48 pounds x 6.0 M 13,800.00 kg ₱ 50.00 ₱ 690,000.00 n/a n/a ₱ -
    W 14 x 61 pounds x 12.0 M 4,436.36 kg ₱ 50.00 ₱ 221,818.00 n/a n/a ₱ -
    W 14 x 61 pounds x 6.0 M 7,627.20 kg ₱ 50.00 ₱ 381,360.00 n/a n/a ₱ -
    W 14 x 82 pounds x 12.0 M 19,381.81 kg ₱ 50.00 ₱ 969,090.50 n/a n/a ₱ -
    W 14 x 90 pounds x 12.0 M 32,727.27 kg ₱ 50.00 ₱ 1,636,363.50 n/a n/a ₱ -
    W 16 x 135 pounds x 12.0 M 14,727.27 kg ₱ 50.00 ₱ 736,363.50 n/a n/a ₱ -
    W 16 x 150 pounds x 10.5 M 2,348.89 kg ₱ 50.00 ₱ 117,444.50 n/a n/a ₱ -
    W 16 x 31 pounds x 6.0 M 60,872.70 kg ₱ 50.00 ₱ 3,043,635.00 n/a n/a ₱ -
    W 16 x 36 pounds x 6.0 M 17,345.43 kg ₱ 50.00 ₱ 867,271.50 n/a n/a ₱ -
    W 16 x 40 pounds x 6.0 M 63,709.09 kg ₱ 50.00 ₱ 3,185,454.50 n/a n/a ₱ -
    W 16 x 45 pounds x 6.0 M 21,272.72 kg ₱ 50.00 ₱ 1,063,636.00 n/a n/a ₱ -
    W 16 x 57 pounds x 6.0 M 7,254.53 kg ₱ 50.00 ₱ 362,726.50 n/a n/a ₱ -
    W 16 x 67 pounds x 6.0 M 18,272.72 kg ₱ 50.00 ₱ 913,636.00 n/a n/a ₱ -
    W 36 x 135 pounds x 12.0 M 49,090.90 kg ₱ 50.00 ₱ 2,454,545.00 n/a n/a ₱ -
    W 36 x 150 pounds x 10.50 M 5,383.20 kg ₱ 50.00 ₱ 269,160.00 n/a n/a ₱ -
    W 6 x 12 pounds x 6.0 M 1,090.90 kg ₱ 50.00 ₱ 54,545.00 n/a n/a ₱ -
    Water Proofing 1,440.00 sq.m. ₱ 375.00 ₱ 540,000.00 n/a n/a ₱ -
    1x Nurse, 1x Safety Engineer, 2x Safety Officer 12.00 months separate budget separate budget n/a n/a n/a
    Design, As-built Plans/Signed & Sealed 1.00 lot separate budget separate budget n/a n/a n/a
    Heavy Equipment/Diesel 1.00 lot by owner by owner n/a n/a n/a
    Permits & Insurances 1.00 lot by owner by owner n/a n/a n/a
    Temporary Power Supply & Water Supply 1.00 lot by owner by owner n/a n/a n/a
    Backfill/Tampering 2,712.00 cu.m. n/a n/a n/a n/a n/a
    Bowl w/ Water Closet 39.00 sets n/a n/a n/a n/a n/a
    Excavation/Trimming 3,319.00 cu.m. n/a n/a n/a n/a n/a
    Lavatory 38.00 sets n/a n/a n/a n/a n/a
    Scaffoldings 25,650.00 cum/3m ht n/a n/a n/a n/a n/a
    Septic Tank 1.00 lot n/a n/a n/a n/a n/a
    Sheet Piles 54,720.00 kg n/a n/a n/a n/a n/a
    Tampering/Leveling 1,440.00 sq.m. n/a n/a n/a n/a n/a
    Urinal 8.00 sets n/a n/a n/a n/a n/a
    Sanitary / Drainage Line - lm n/a n/a n/a n/a n/a
    ESTIMATED EST. TOTAL ACTUAL %DIFFERENCE TOTAL
    MATERIAL NAME QUANTITY UNIT MATERIAL COST MATERIAL COST MATERIAL COST ACTUAL VS EST. MATERIAL COST
    Water Line - lm n/a n/a n/a n/a n/a
    Ceiling - n/a n/a n/a n/a n/a
    CR Floor Tile - n/a n/a n/a n/a n/a
    CR Wall Tile - n/a n/a n/a n/a n/a
    DATE OF LAST UPDATE TOTAL MATERIAL COST (EST.) ₱ -
    8/5/2019 TOTAL LABOR COST (EST.) ₱ 36,723,055.10
    TOTAL COST + OVERHEAD + PRELIM (EST.) ₱ 54,264,882.05
    TOTAL PROPERTY AREA IN SQ.M. 5040
    NOTE: With signed contract, the following items are waived for FGCI: APPROVED BUDGETARY COST PER SQ.M. ₱ 16,000.00
    - Contingencies (P42K per week fixed rate) APPROVED BUDGETARY TOTAL COST ₱ 80,640,000.00
    - Labor benefits (SSS, Philhealth, Pag-Ibig Fund, 13th month pay)
    - Consultants site visitation charges (P12K per visit for structural engineer, P10K per visit for MATERIALS BUDGET (TOTAL COST - LABOR/OVERHEAD/PRELIM (EST.) ₱ 26,375,117.96
    mechanical/electrical/sanitary engineer) TOTAL MATERIAL COST (ACT.) ₱ -
    TOTAL LABOR COST (ACT.) ₱ 36,723,055.10
    TOTAL COST + OVERHEAD + PRELIM (EST.) ₱ 54,264,882.05

    WORK ESTIMATED ESTIMATED ACTUAL ACTUAL DIFFERENCE DIRECT DIRECT 15% ESTIMATED ACTUAL DIFFERENCE
    DESCRIPTION SECTION MATERIAL QUANTITY UNIT MATERIAL COST MATERIAL TOTAL MATERIAL COST MATERIAL TOTAL ACTUAL VS EST. LABOR COST LABOR TOTAL LABOR OVERHEAD MATERIAL+LABOR COST MATERIAL+LABOR COST ACTUAL VS EST.
    Foundation Column Wall Foundation - Straight 2 sides Concrete Ready Mix 3000 psi 328.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 492,000.00 ₱ 73,800.00 ₱ 565,800.00 ₱ 565,800.00 ₱ -
    Foundation Column Wall Foundation - Straight 2 sides Deformed Bars Grade 60 65,600.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 1,312,000.00 ₱ 196,800.00 ₱ 1,508,800.00 ₱ 1,508,800.00 ₱ -
    Foundation Column Wall Foundation - Straight 2 sides Tie Wires 6,560.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 164,000.00 ₱ 24,600.00 ₱ 188,600.00 ₱ 188,600.00 ₱ -
    Foundation Column Wall Foundation - Straight 2 sides Formworks 492.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 375.00 ₱ 184,500.00 ₱ 27,675.00 ₱ 212,175.00 ₱ 212,175.00 ₱ -
    Foundation Column Wall Foundation - Straight 2 sides Excavation/Trimming 3,040.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 650.00 ₱ 1,976,000.00 ₱ 296,400.00 ₱ 2,272,400.00 ₱ 2,272,400.00 ₱ -
    Foundation Column Wall Foundation - Straight 2 sides Backfill/Tampering 2,712.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 400.00 ₱ 1,084,800.00 ₱ 162,720.00 ₱ 1,247,520.00 ₱ 1,247,520.00 ₱ -
    Foundation Column Wall Foundation - Straight 2 sides Gravel Bedding 40.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850.00 ₱ 34,000.00 ₱ 5,100.00 ₱ 39,100.00 ₱ 39,100.00 ₱ -
    Foundation Pedestals Concrete Ready Mix 3000 psi 111.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 166,500.00 ₱ 24,975.00 ₱ 191,475.00 ₱ 191,475.00 ₱ -
    Foundation Pedestals Deformed Bars Grade 60 34,965.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 699,300.00 ₱ 104,895.00 ₱ 804,195.00 ₱ 804,195.00 ₱ -
    Foundation Pedestals Tie Wires 3,496.50 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 87,412.50 ₱ 13,111.88 ₱ 100,524.38 ₱ 100,524.38 ₱ -
    Foundation Pedestals Formworks 665.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 375.00 ₱ 249,375.00 ₱ 37,406.25 ₱ 286,781.25 ₱ 286,781.25 ₱ -
    Foundation Pedestals Gravel Bedding - cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850.00 ₱ - ₱ - ₱ - ₱ - ₱ -
    Foundation Concrete Tie Beam Concrete Ready Mix 3000 psi 220.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 330,000.00 ₱ 49,500.00 ₱ 379,500.00 ₱ 379,500.00 ₱ -
    Foundation Concrete Tie Beam Deformed Bars Grade 60 61,600.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 1,232,000.00 ₱ 184,800.00 ₱ 1,416,800.00 ₱ 1,416,800.00 ₱ -
    Foundation Concrete Tie Beam Tie Wires 6,160.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 154,000.00 ₱ 23,100.00 ₱ 177,100.00 ₱ 177,100.00 ₱ -
    Foundation Concrete Tie Beam Formworks 586.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 375.00 ₱ 219,750.00 ₱ 32,962.50 ₱ 252,712.50 ₱ 252,712.50 ₱ -
    Foundation Concrete Tie Beam Gravel Bedding 15.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850.00 ₱ 12,750.00 ₱ 1,912.50 ₱ 14,662.50 ₱ 14,662.50 ₱ -
    Foundation Concrete Tie Beam Excavation/Trimming 279.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 650.00 ₱ 181,350.00 ₱ 27,202.50 ₱ 208,552.50 ₱ 208,552.50 ₱ -
    Foundation Elevator Shear Wall Concrete Ready Mix 3000 psi 162.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 243,000.00 ₱ 20,857.50 ₱ 1,119,015.00 ₱ 1,119,015.00 ₱ -
    Foundation Elevator Shear Wall Deformed Bars Grade 60 29,160.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 583,200.00 ₱ 29,889.00 ₱ 1,838,538.00 ₱ 1,838,538.00 ₱ -
    Foundation Elevator Shear Wall Tie Wires 2,916.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 72,900.00 ₱ 4,592.70 ₱ 265,793.40 ₱ 265,793.40 ₱ -
    Foundation Elevator Shear Wall Formworks 2,160.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 375.00 ₱ 810,000.00 ₱ 10,125.00 ₱ 1,235,250.00 ₱ 1,235,250.00 ₱ -
    Foundation Elevator Shear Wall Gravel Bedding - cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850.00 ₱ - ₱ - ₱ - ₱ - ₱ -
    Foundation Total ₱ - ₱ - ₱ - ₱ 10,288,837.50 ₱ 14,325,294.53 ₱ 14,325,294.53 ₱ -
    Structural Works 2nd Floor Beams & Girders W 12 x 22 pounds x 6.0 M 3,800.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 114,000.00 ₱ 17,100.00 ₱ 131,100.00 ₱ 131,100.00 ₱ -
    Structural Works 2nd Floor Beams & Girders W 12 x 30 pounds x 6.0 M 5,454.54 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 163,636.20 ₱ 24,545.43 ₱ 188,181.63 ₱ 188,181.63 ₱ -
    Structural Works 2nd Floor Beams & Girders W 16 x 31 pounds x 6.0 M 11,272.72 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 338,181.60 ₱ 50,727.24 ₱ 388,908.84 ₱ 388,908.84 ₱ -
    Structural Works 2nd Floor Beams & Girders W 16 x 36 pounds x 6.0 M 7,199.99 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 215,999.70 ₱ 32,399.96 ₱ 248,399.66 ₱ 248,399.66 ₱ -
    Structural Works 2nd Floor Beams & Girders W 16 x 40 pounds x 6.0 M 52,800.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 1,584,000.00 ₱ 237,600.00 ₱ 1,821,600.00 ₱ 1,821,600.00 ₱ -
    Structural Works 2nd Floor Beams & Girders W 16 x 45 pounds x 6.0 M 9,818.18 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 294,545.40 ₱ 44,181.81 ₱ 338,727.21 ₱ 338,727.21 ₱ -
    Structural Works 2nd Floor Beams & Girders W 16 x 57 pounds x 6.0 M 1,554.54 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 46,636.20 ₱ 6,995.43 ₱ 53,631.63 ₱ 53,631.63 ₱ -
    Structural Works 2nd Floor Beams & Girders W 16 x 67 pounds x 6.0 M 9,136.36 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 274,090.80 ₱ 41,113.62 ₱ 315,204.42 ₱ 315,204.42 ₱ -
    Structural Works 2nd Floor Beams & Girders W 36 x 135 pounds x 12.0 M 14,727.27 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 441,818.10 ₱ 66,272.72 ₱ 508,090.82 ₱ 508,090.82 ₱ -
    Structural Works 2nd Floor Beams & Girders W 36 x 150 pounds x 10.50 M 2,348.89 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 70,466.70 ₱ 10,570.01 ₱ 81,036.71 ₱ 81,036.71 ₱ -
    Structural Works 2nd Floor Beams & Girders Stiffener Plates 7,875.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 236,250.00 ₱ 35,437.50 ₱ 271,687.50 ₱ 271,687.50 ₱ -
    Structural Works 2nd Floor Beams & Girders Consumables 125,987.49 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 3.50 ₱ 440,956.22 ₱ 66,143.43 ₱ 507,099.65 ₱ 507,099.65 ₱ -
    Structural Works 3rd Floor Beams & Girders W 12 x 30 pounds x 6.0 M 545.45 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 16,363.50 ₱ 2,454.53 ₱ 18,818.03 ₱ 18,818.03 ₱ -
    Structural Works 3rd Floor Beams & Girders W 16 x 135 pounds x 12.0 M 14,727.27 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 441,818.10 ₱ 66,272.72 ₱ 508,090.82 ₱ 508,090.82 ₱ -
    Structural Works 3rd Floor Beams & Girders W 16 x 150 pounds x 10.5 M 2,348.89 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 70,466.70 ₱ 10,570.01 ₱ 81,036.71 ₱ 81,036.71 ₱ -
    Structural Works 3rd Floor Beams & Girders W 16 x 31 pounds x 6.0 M 11,272.72 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 338,181.60 ₱ 50,727.24 ₱ 388,908.84 ₱ 388,908.84 ₱ -
    Structural Works 3rd Floor Beams & Girders W 16 x 36 pounds x 6.0 M 7,199.99 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 215,999.70 ₱ 32,399.96 ₱ 248,399.66 ₱ 248,399.66 ₱ -
    Structural Works 3rd Floor Beams & Girders W 16 x 40 pounds x 6.0 M 10,909.09 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 327,272.70 ₱ 49,090.91 ₱ 376,363.61 ₱ 376,363.61 ₱ -
    Structural Works 3rd Floor Beams & Girders W 16 x 45 pounds x 6.0 M 9,818.18 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 294,545.40 ₱ 44,181.81 ₱ 338,727.21 ₱ 338,727.21 ₱ -
    Structural Works 3rd Floor Beams & Girders W 16 x 57 pounds x 6.0 M 1,554.54 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 46,636.20 ₱ 6,995.43 ₱ 53,631.63 ₱ 53,631.63 ₱ -
    Structural Works 3rd Floor Beams & Girders W 16 x 67 pounds x 6.0 M 9,136.36 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 274,090.80 ₱ 41,113.62 ₱ 315,204.42 ₱ 315,204.42 ₱ -
    Structural Works 3rd Floor Beams & Girders Stiffener Plates 7,875.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 236,250.00 ₱ 35,437.50 ₱ 271,687.50 ₱ 271,687.50 ₱ -
    Structural Works 3rd Floor Beams & Girders Consumables 75,387.49 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 3.50 ₱ 263,856.22 ₱ 39,578.43 ₱ 303,434.65 ₱ 303,434.65 ₱ -
    Structural Works Roof Steal Beam & Girders W 12 x 30 pounds x 6.0 M 545.45 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 16,363.50 ₱ 2,454.53 ₱ 18,818.03 ₱ 18,818.03 ₱ -
    Structural Works Roof Steal Beam & Girders W 16 x 31 pounds x 6.0 M 27,054.54 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 811,636.20 ₱ 121,745.43 ₱ 933,381.63 ₱ 933,381.63 ₱ -
    Structural Works Roof Steal Beam & Girders W 16 x 36 pounds x 6.0 M 2,945.45 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 88,363.50 ₱ 13,254.53 ₱ 101,618.03 ₱ 101,618.03 ₱ -
    Structural Works Roof Steal Beam & Girders W 16 x 45 pounds x 6.0 M 1,636.36 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 49,090.80 ₱ 7,363.62 ₱ 56,454.42 ₱ 56,454.42 ₱ -
    Structural Works Roof Steal Beam & Girders W 16 x 57 pounds x 6.0 M 4,145.45 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 124,363.50 ₱ 18,654.53 ₱ 143,018.03 ₱ 143,018.03 ₱ -
    Structural Works Roof Steal Beam & Girders W 36 x 135 pounds x 12.0 M 34,363.63 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 1,030,908.90 ₱ 154,636.34 ₱ 1,185,545.24 ₱ 1,185,545.24 ₱ -
    Structural Works Roof Steal Beam & Girders W 36 x 150 pounds x 10.50 M 2,348.89 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 70,466.70 ₱ 10,570.01 ₱ 81,036.71 ₱ 81,036.71 ₱ -
    Structural Works Roof Steal Beam & Girders W 6 x 12 pounds x 6.0 M 545.45 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 16,363.50 ₱ 2,454.53 ₱ 18,818.03 ₱ 18,818.03 ₱ -
    Structural Works Roof Steal Beam & Girders Stiffener Plates 7,875.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 236,250.00 ₱ 35,437.50 ₱ 271,687.50 ₱ 271,687.50 ₱ -
    Structural Works Roof Steal Beam & Girders Consumables 81,460.22 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 3.50 ₱ 285,110.77 ₱ 42,766.62 ₱ 327,877.39 ₱ 327,877.39 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 24 pounds x 12.0 M 3,490.90 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 104,727.00 ₱ 15,709.05 ₱ 120,436.05 ₱ 120,436.05 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 48 pounds x 9.0 M 10,308.30 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 309,249.00 ₱ 46,387.35 ₱ 355,636.35 ₱ 355,636.35 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 61 pounds x 12.0 M 4,436.36 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 133,090.80 ₱ 19,963.62 ₱ 153,054.42 ₱ 153,054.42 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 61 pounds x 9.0 M 5,731.31 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 171,939.30 ₱ 25,790.90 ₱ 197,730.20 ₱ 197,730.20 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 82 pounds x 12.0 M 19,381.81 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 581,454.30 ₱ 87,218.15 ₱ 668,672.45 ₱ 668,672.45 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 90 pounds x 12.0 M 32,727.27 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 981,818.10 ₱ 147,272.72 ₱ 1,129,090.82 ₱ 1,129,090.82 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop W 6 x 12 pounds x 6.0 M 545.45 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 16,363.50 ₱ 2,454.53 ₱ 18,818.03 ₱ 18,818.03 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop Stiffener Plates 9,103.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 30.00 ₱ 273,090.00 ₱ 40,963.50 ₱ 314,053.50 ₱ 314,053.50 ₱ -
    Structural Works Steel Post - Ground Floor to Rooftop Consumables 85,724.40 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 3.50 ₱ 300,035.40 ₱ 45,005.31 ₱ 345,040.71 ₱ 345,040.71 ₱ -
    Structural Works Bolts Shear Connector Bolts 7,500.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 187,500.00 ₱ 28,125.00 ₱ 215,625.00 ₱ 215,625.00 ₱ -
    Structural Works Bolts Anchor Bolts 640.00 pcs ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850.00 ₱ 544,000.00 ₱ 81,600.00 ₱ 625,600.00 ₱ 625,600.00 ₱ -
    Structural Works Structural Stair/Main/Fire Exit Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 51,075.00 ₱ 391,575.00 ₱ 391,575.00 ₱ -
    Structural Works Structural Stair/Main/Fire Exit Deformed Bars Grade 60 13,620.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 272,400.00 ₱ 40,860.00 ₱ 313,260.00 ₱ 313,260.00 ₱ -
    Structural Works Structural Stair/Main/Fire Exit Tie Wires 1,362.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 34,050.00 ₱ 5,107.50 ₱ 39,157.50 ₱ 39,157.50 ₱ -
    Structural Works Structural Stair/Main/Fire Exit Formworks 1,140.48 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 375.00 ₱ 427,680.00 ₱ 64,152.00 ₱ 711,018.00 ₱ 711,018.00 ₱ -
    Structural Works Structural Stair/Main/Fire Exit Shoring Jack 40.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 150.00 ₱ 6,000.00 ₱ 900.00 ₱ 7,350.00 ₱ 7,350.00 ₱ -
    Structural Works Total ₱ - ₱ - ₱ - ₱ 14,158,876.60 ₱ 16,502,344.09 ₱ 16,502,344.09 ₱ -
    Concrete Floor Slab .15m thk Ground Floor Slab Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 51,075.00 ₱ 391,575.00 ₱ 391,575.00 ₱ -
    Concrete Floor Slab .15m thk Ground Floor Slab Moisture Barriers 1,440.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 175.00 ₱ 252,000.00 ₱ 37,800.00 ₱ 289,800.00 ₱ 289,800.00 ₱ -
    WORK ESTIMATED ESTIMATED ACTUAL ACTUAL DIFFERENCE DIRECT DIRECT 15% ESTIMATED ACTUAL DIFFERENCE
    DESCRIPTION SECTION MATERIAL QUANTITY UNIT MATERIAL COST MATERIAL TOTAL MATERIAL COST MATERIAL TOTAL ACTUAL VS EST. LABOR COST LABOR TOTAL LABOR OVERHEAD MATERIAL+LABOR COST MATERIAL+LABOR COST ACTUAL VS EST.
    Concrete Floor Slab .15m thk Ground Floor Slab Deformed Bars Grade 60 13,620.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 272,400.00 ₱ 40,860.00 ₱ 313,260.00 ₱ 313,260.00 ₱ -
    Concrete Floor Slab .15m thk Ground Floor Slab Tie Wires 1,362.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 34,050.00 ₱ 5,107.50 ₱ 39,157.50 ₱ 39,157.50 ₱ -
    Concrete Floor Slab .15m thk Ground Floor Slab Tampering/Leveling 1,440.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 350.00 ₱ 504,000.00 ₱ 75,600.00 ₱ 579,600.00 ₱ 579,600.00 ₱ -
    Concrete Floor Slab .15m thk Ground Floor Slab Gravel Bedding 72.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850.00 ₱ 61,200.00 ₱ 9,180.00 ₱ 70,380.00 ₱ 70,380.00 ₱ -
    Concrete Floor Slab .15m thk 2nd Floor Slab Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 51,075.00 ₱ 391,575.00 ₱ 391,575.00 ₱ -
    Concrete Floor Slab .15m thk 2nd Floor Slab Steel Decking 1.5mm thk 1,440.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 175.00 ₱ 252,000.00 ₱ 37,800.00 ₱ 289,800.00 ₱ 289,800.00 ₱ -
    Concrete Floor Slab .15m thk 2nd Floor Slab Deformed Bars Grade 60 20,430.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 408,600.00 ₱ 61,290.00 ₱ 469,890.00 ₱ 469,890.00 ₱ -
    Concrete Floor Slab .15m thk 2nd Floor Slab Tie Wires 2,043.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 51,075.00 ₱ 7,661.25 ₱ 58,736.25 ₱ 58,736.25 ₱ -
    Concrete Floor Slab .15m thk 2nd Floor Slab Shoring Jack 475.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 150.00 ₱ 71,250.00 ₱ 10,687.50 ₱ 81,937.50 ₱ 81,937.50 ₱ -
    Concrete Floor Slab .15m thk 3rd Floor Slab Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 51,075.00 ₱ 391,575.00 ₱ 391,575.00 ₱ -
    Concrete Floor Slab .15m thk 3rd Floor Slab Steel Decking 1.5mm thk 1,440.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 175.00 ₱ 252,000.00 ₱ 37,800.00 ₱ 289,800.00 ₱ 289,800.00 ₱ -
    Concrete Floor Slab .15m thk 3rd Floor Slab Deformed Bars Grade 60 20,430.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 408,600.00 ₱ 61,290.00 ₱ 469,890.00 ₱ 469,890.00 ₱ -
    Concrete Floor Slab .15m thk 3rd Floor Slab Tie Wires 2,043.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 51,075.00 ₱ 7,661.25 ₱ 58,736.25 ₱ 58,736.25 ₱ -
    Concrete Floor Slab .15m thk 3rd Floor Slab Shoring Jack 475.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 150.00 ₱ 71,250.00 ₱ 10,687.50 ₱ 81,937.50 ₱ 81,937.50 ₱ -
    Concrete Floor Slab .15m thk Rooftop Slab Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 51,075.00 ₱ 391,575.00 ₱ 391,575.00 ₱ -
    Concrete Floor Slab .15m thk Rooftop Slab Steel Decking 1.5mm thk 1,440.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 175.00 ₱ 252,000.00 ₱ 37,800.00 ₱ 289,800.00 ₱ 289,800.00 ₱ -
    Concrete Floor Slab .15m thk Rooftop Slab Deformed Bars Grade 60 20,430.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 408,600.00 ₱ 61,290.00 ₱ 469,890.00 ₱ 469,890.00 ₱ -
    Concrete Floor Slab .15m thk Rooftop Slab Tie Wires 2,043.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 51,075.00 ₱ 7,661.25 ₱ 58,736.25 ₱ 58,736.25 ₱ -
    Concrete Floor Slab .15m thk Rooftop Slab Shoring Jack 475.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 150.00 ₱ 71,250.00 ₱ 10,687.50 ₱ 81,937.50 ₱ 81,937.50 ₱ -
    Concrete Floor Slab .15m thk Rooftop Slab Water Proofing 1,440.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 350.00 ₱ 504,000.00 ₱ 75,600.00 ₱ 579,600.00 ₱ 579,600.00 ₱ -
    Concrete Floor Slab .15m thk Total ₱ - ₱ - ₱ - ₱ 5,338,425.00 ₱ 6,139,188.75 ₱ 6,139,188.75 ₱ -
    CHB Wall (Load Bearing) - Ground Floor to RooftopCHB Wall (Load Bearing) - Ground Floor to Rooftop CHB Load Bearing (300 psi) 4,232.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 375.00 ₱ 1,587,000.00 ₱ 238,050.00 ₱ 1,825,050.00 ₱ 1,825,050.00 ₱ -
    CHB Wall (Load Bearing) - Ground Floor to RooftopCHB Wall (Load Bearing) - Ground Floor to Rooftop Plastering 8,464.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 197.00 ₱ 1,667,408.00 ₱ 250,111.20 ₱ 1,917,519.20 ₱ 1,917,519.20 ₱ -
    CHB Wall (Load Bearing) - Ground Floor to RooftopCHB Wall (Load Bearing) - Ground Floor to Rooftop Painting 8,464.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 197.00 ₱ 1,667,408.00 ₱ 250,111.20 ₱ 1,917,519.20 ₱ 1,917,519.20 ₱ -
    CHB Wall (Load Bearing) - Ground Floor to RooftopCHB Wall (Load Bearing) - Ground Floor to Rooftop Deformed Bars Grade 60 21,160.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 423,200.00 ₱ 63,480.00 ₱ 486,680.00 ₱ 486,680.00 ₱ -
    CHB Wall (Load Bearing) - Ground Floor to RooftopCHB Wall (Load Bearing) - Ground Floor to Rooftop Tie Wires 2,116.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 52,900.00 ₱ 7,935.00 ₱ 60,835.00 ₱ 60,835.00 ₱ -
    CHB Wall (Load Bearing) - Ground Floor to RooftopCHB Wall (Load Bearing) - Ground Floor to Rooftop Scaffoldings 25,650.00 cum/3m ht ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 60.00 ₱ 1,539,000.00 ₱ 230,850.00 ₱ 1,769,850.00 ₱ 1,769,850.00 ₱ -
    CHB Wall (Load Bearing) - Ground Floor to Rooftop Total ₱ - ₱ - ₱ - ₱ 6,936,916.00 ₱ 7,977,453.40 ₱ 7,977,453.40 ₱ -
    Ceiling Works Ceiling Works Ceiling - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Ceiling Works Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Tiling Works Tiling Works CR Wall Tile - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Tiling Works Tiling Works CR Floor Tile - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Tiling Works Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    CR Fixtures CR Fixtures Lavatory 38.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    CR Fixtures CR Fixtures Bowl w/ Water Closet 39.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    CR Fixtures CR Fixtures Urinal 8.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    CR Fixtures Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Plumbing Works Plumbing Works Water Line - lm ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Plumbing Works Plumbing Works Sanitary / Drainage Line - lm ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Plumbing Works Plumbing Works Septic Tank 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Plumbing Works Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Preliminaries Preliminaries Mobilization/Demobilization 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 250,000.00 ₱ 250,000.00 ₱ -
    Preliminaries Preliminaries Site Management Office Facilities 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 250,000.00 ₱ 250,000.00 ₱ -
    Preliminaries Preliminaries Design, As-built Plans/Signed & Sealed 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 4,960,601.28 ₱ 4,960,601.28 ₱ -
    Preliminaries Preliminaries Cleaning & Hauling 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 350,000.00 ₱ 350,000.00 ₱ -
    Preliminaries Preliminaries Scaffolding & Ladder Works 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850,000.00 ₱ 850,000.00 ₱ -
    Preliminaries Preliminaries Safety Equipment & Hazard 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 500,000.00 ₱ 500,000.00 ₱ -
    Preliminaries Preliminaries Temporary & Storage Facilities 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 600,000.00 ₱ 600,000.00 ₱ -
    Preliminaries Preliminaries Permits & Insurances 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - by owner by owner by owner
    Preliminaries Preliminaries Heavy Equipment/Diesel 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - by owner by owner by owner
    Preliminaries Preliminaries Sheet Piles 54,720.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Preliminaries Preliminaries Temporary Power Supply & Water Supply 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - by owner by owner by owner
    Preliminaries ESH (Environmental Safety & Health) 1x Nurse, 1x Safety Engineer, 2x Safety Officer 12.00 months ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,560,000.00 ₱ 1,560,000.00 ₱ -
    Preliminaries Total ₱ - ₱ - ₱ - ₱ - ₱ 9,320,601.28 ₱ 9,320,601.28 ₱ -
    Grand Total ₱ - ₱ - ₱ - ₱ 36,723,055.10 ₱ 5,317,557.47 ₱ 54,264,882.05 ₱ 54,264,882.05 ₱ -
    DATE OF LAST UPDATE TOTAL MATERIAL COST (EST.) ₱ 58,811,979.00
    6/5/2019 TOTAL LABOR COST (EST.) ₱ 45,542,297.78
    TOTAL COST + CONTINGENCY + OVERHEAD (EST.) ₱ 107,559,133.23
    TOTAL PROPERTY AREA IN SQ.M. 5040
    APPROVED BUDGETARY COST PER SQ.M. ₱ 16,000.00
    APPROVED BUDGETARY TOTAL COST ₱ 80,640,000.00
    MATERIALS BUDGET (TOTAL COST - LABOR EST.) ₱ 35,097,702.22
    TOTAL MATERIAL COST (ACT.) ₱ 3,382,827.00
    TOTAL LABOR COST (ACT.) ₱ 57,714,888.78
    TOTAL COST + CONTINGENCY + OVERHEAD (ACT.) ₱ 61,266,857.13

    WORK ESTIMATED ESTIMATED DIRECT DIRECT TOTAL 2.5% CONTINGENCY 2.5% OVERHEAD ESTIMATED ACTUAL
    DESCRIPTION SECTION MATERIAL QUANTITY UNIT MATERIAL COST MATERIAL TOTAL LABOR COST LABOR TOTAL DIRECT COST (OFF MATERIAL) (OFF MATERIAL) MATERIAL+LABOR COST MATERIA M PO NUMBER PO DATE M M M
    Foundation Column Wall Foundation - Straight 2 sides Concrete Ready Mix 3000 psi 328.00 cu.m. ₱ 4,350.00 ₱ 1,426,800.00 ₱ 1,500.00 ₱ 492,000.00 ₱ 1,918,800.00 ₱ 35,670.00 ₱ 35,670.00 ₱ 1,990,140.00 ₱ - ₱ - ₱ 1,500.00 ₱ 492,000.00 ₱ 492,000.00 ₱ - ₱ - ₱ 492,000.00 -₱ 1,498,140.00
    Foundation Column Wall Foundation - Straight 2 sides Deformed Bars Grade 60 65,600.00 kg ₱ 41.00 ₱ 2,689,600.00 ₱ 20.00 ₱ 1,312,000.00 ₱ 4,001,600.00 ₱ 67,240.00 ₱ 67,240.00 ₱ 4,136,080.00 n/a ₱ 2,206,666.84 FGCI-008/19 4/27/2019 ₱ 20.00 ₱ 1,312,000.00 ₱ 3,518,666.84 ₱ 55,166.67 ₱ 55,166.67 ₱ 3,629,000.19 -₱ 507,079.81
    Foundation Column Wall Foundation - Straight 2 sides Tie Wires 6,560.00 kg ₱ 63.00 ₱ 413,280.00 ₱ 25.00 ₱ 164,000.00 ₱ 577,280.00 ₱ 10,332.00 ₱ 10,332.00 ₱ 597,944.00 ₱ - ₱ - ₱ 25.00 ₱ 164,000.00 ₱ 164,000.00 ₱ - ₱ - ₱ 164,000.00 -₱ 433,944.00
    Foundation Column Wall Foundation - Straight 2 sides Formworks 492.00 sq.m. ₱ 320.00 ₱ 157,440.00 ₱ 375.00 ₱ 184,500.00 ₱ 341,940.00 ₱ 3,936.00 ₱ 3,936.00 ₱ 349,812.00 ₱ - ₱ - ₱ 375.00 ₱ 184,500.00 ₱ 184,500.00 ₱ - ₱ - ₱ 184,500.00 -₱ 165,312.00
    Foundation Column Wall Foundation - Straight 2 sides Excavation/Trimming 3,040.00 cu.m. ₱ - ₱ - ₱ 650.00 ₱ 1,976,000.00 ₱ 1,976,000.00 ₱ 49,400.00 ₱ 49,400.00 ₱ 2,074,800.00 ₱ - ₱ - ₱ 650.00 ₱ 1,976,000.00 ₱ 1,976,000.00 ₱ - ₱ - ₱ 1,976,000.00 -₱ 98,800.00
    Foundation Column Wall Foundation - Straight 2 sides Backfill/Tampering 2,712.00 cu.m. ₱ - ₱ - ₱ 400.00 ₱ 1,084,800.00 ₱ 1,084,800.00 ₱ 27,120.00 ₱ 27,120.00 ₱ 1,139,040.00 ₱ - ₱ - ₱ 400.00 ₱ 1,084,800.00 ₱ 1,084,800.00 ₱ - ₱ - ₱ 1,084,800.00 -₱ 54,240.00
    Foundation Column Wall Foundation - Straight 2 sides Gravel Bedding 40.00 cu.m. ₱ 1,400.00 ₱ 56,000.00 ₱ 850.00 ₱ 34,000.00 ₱ 90,000.00 ₱ 1,400.00 ₱ 1,400.00 ₱ 92,800.00 ₱ - ₱ - ₱ 850.00 ₱ 34,000.00 ₱ 34,000.00 ₱ - ₱ - ₱ 34,000.00 -₱ 58,800.00
    Column Wall Foundation - Straight 2 sides Total ₱ 4,743,120.00 ₱ 5,247,300.00 ₱ 9,990,420.00 ₱ 10,380,616.00 ₱ 2,206,666.84 ₱ 5,247,300.00 ₱ 7,453,966.84 ₱ 7,564,300.19 -₱ 2,816,315.81
    Foundation Pedestals Concrete Ready Mix 3000 psi 111.00 cu.m. ₱ 4,350.00 ₱ 482,850.00 ₱ 1,500.00 ₱ 166,500.00 ₱ 649,350.00 ₱ 12,071.25 ₱ 12,071.25 ₱ 673,492.50 ₱ - ₱ - ₱ 1,500.00 ₱ 166,500.00 ₱ 166,500.00 ₱ - ₱ - ₱ 166,500.00 -₱ 506,992.50
    Foundation Pedestals Deformed Bars Grade 60 34,965.00 kg ₱ 41.00 ₱ 1,433,565.00 ₱ 20.00 ₱ 699,300.00 ₱ 2,132,865.00 ₱ 35,839.13 ₱ 35,839.13 ₱ 2,204,543.25 n/a ₱ 1,176,160.16 FGCI-008/19 4/27/2019 ₱ 20.00 ₱ 699,300.00 ₱ 1,875,460.16 ₱ 29,404.00 ₱ 29,404.00 ₱ 1,934,268.16 -₱ 270,275.09
    Foundation Pedestals Tie Wires 3,496.50 kg ₱ 63.00 ₱ 220,279.50 ₱ 25.00 ₱ 87,412.50 ₱ 307,692.00 ₱ 5,506.99 ₱ 5,506.99 ₱ 318,705.98 ₱ - ₱ - ₱ 25.00 ₱ 87,412.50 ₱ 87,412.50 ₱ - ₱ - ₱ 87,412.50 -₱ 231,293.48
    Foundation Pedestals Formworks 665.00 sq.m. ₱ 320.00 ₱ 212,800.00 ₱ 375.00 ₱ 249,375.00 ₱ 462,175.00 ₱ 5,320.00 ₱ 5,320.00 ₱ 472,815.00 ₱ - ₱ - ₱ 375.00 ₱ 249,375.00 ₱ 249,375.00 ₱ - ₱ - ₱ 249,375.00 -₱ 223,440.00
    Foundation Pedestals Gravel Bedding - cu.m. ₱ 1,400.00 ₱ - ₱ 850.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Pedestals Total ₱ 2,349,494.50 ₱ 1,202,587.50 ₱ 3,552,082.00 ₱ 3,669,556.73 ₱ 1,176,160.16 ₱ 1,202,587.50 ₱ 2,378,747.66 ₱ 2,437,555.66 -₱ 1,232,001.06
    Foundation Concrete Tie Beam Concrete Ready Mix 3000 psi 220.00 cu.m. ₱ 4,350.00 ₱ 957,000.00 ₱ 1,500.00 ₱ 330,000.00 ₱ 1,287,000.00 ₱ 23,925.00 ₱ 23,925.00 ₱ 1,334,850.00 ₱ - ₱ - ₱ 1,500.00 ₱ 330,000.00 ₱ 330,000.00 ₱ - ₱ - ₱ 330,000.00 -₱ 1,004,850.00
    Foundation Concrete Tie Beam Deformed Bars Grade 60 61,600.00 kg ₱ 41.00 ₱ 2,525,600.00 ₱ 20.00 ₱ 1,232,000.00 ₱ 3,757,600.00 ₱ 63,140.00 ₱ 63,140.00 ₱ 3,883,880.00 ₱ - ₱ - ₱ 20.00 ₱ 1,232,000.00 ₱ 1,232,000.00 ₱ - ₱ - ₱ 1,232,000.00 -₱ 2,651,880.00
    Foundation Concrete Tie Beam Tie Wires 6,160.00 kg ₱ 63.00 ₱ 388,080.00 ₱ 25.00 ₱ 154,000.00 ₱ 542,080.00 ₱ 9,702.00 ₱ 9,702.00 ₱ 561,484.00 ₱ - ₱ - ₱ 25.00 ₱ 154,000.00 ₱ 154,000.00 ₱ - ₱ - ₱ 154,000.00 -₱ 407,484.00
    Foundation Concrete Tie Beam Formworks 586.00 sq.m. ₱ 320.00 ₱ 187,520.00 ₱ 375.00 ₱ 219,750.00 ₱ 407,270.00 ₱ 4,688.00 ₱ 4,688.00 ₱ 416,646.00 ₱ - ₱ - ₱ 375.00 ₱ 219,750.00 ₱ 219,750.00 ₱ - ₱ - ₱ 219,750.00 -₱ 196,896.00
    Foundation Concrete Tie Beam Gravel Bedding 15.00 cu.m. ₱ 1,400.00 ₱ 21,000.00 ₱ 850.00 ₱ 12,750.00 ₱ 33,750.00 ₱ 525.00 ₱ 525.00 ₱ 34,800.00 ₱ - ₱ - ₱ 850.00 ₱ 12,750.00 ₱ 12,750.00 ₱ - ₱ - ₱ 12,750.00 -₱ 22,050.00
    Foundation Concrete Tie Beam Excavation/Trimming 279.00 cu.m. ₱ - ₱ - ₱ 650.00 ₱ 181,350.00 ₱ 181,350.00 ₱ 4,533.75 ₱ 4,533.75 ₱ 190,417.50 ₱ - ₱ - ₱ 650.00 ₱ 181,350.00 ₱ 181,350.00 ₱ - ₱ - ₱ 181,350.00 -₱ 9,067.50
    Concrete Tie Beam Total ₱ 4,079,200.00 ₱ 2,129,850.00 ₱ 6,209,050.00 ₱ 6,422,077.50 ₱ - ₱ 2,129,850.00 ₱ 2,129,850.00 ₱ 2,129,850.00 -₱ 4,292,227.50
    Foundation Elevator Retaining Wall Concrete Ready Mix 3000 psi 5,150.00 cu.m. ₱ - ₱ - ₱ 1,500.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 1,500.00 ₱ 7,725,000.00 ₱ 7,725,000.00 ₱ - ₱ - ₱ 7,725,000.00 ₱ 7,725,000.00
    Foundation Elevator Retaining Wall Deformed Bars Grade 60 41.00 kg ₱ - ₱ - ₱ 20.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 20.00 ₱ 820.00 ₱ 820.00 ₱ - ₱ - ₱ 820.00 ₱ 820.00
    Foundation Elevator Retaining Wall Tie Wires 63.00 kg ₱ - ₱ - ₱ 25.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 25.00 ₱ 1,575.00 ₱ 1,575.00 ₱ - ₱ - ₱ 1,575.00 ₱ 1,575.00
    Foundation Elevator Retaining Wall Formworks 187.50 sq.m. ₱ - ₱ - ₱ 375.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 375.00 ₱ 70,312.50 ₱ 70,312.50 ₱ - ₱ - ₱ 70,312.50 ₱ 70,312.50
    Foundation Elevator Retaining Wall Gravel Bedding 1,400.00 cu.m. ₱ - ₱ - ₱ 850.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 850.00 ₱ 1,190,000.00 ₱ 1,190,000.00 ₱ - ₱ - ₱ 1,190,000.00 ₱ 1,190,000.00
    Elevator Retaining Wall Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 8,987,707.50 ₱ 8,987,707.50 ₱ 8,987,707.50 ₱ 8,987,707.50
    Structural Works 2nd Floor Beams & Girders W 12 x 30 pounds 272.00 kg ₱ 50.00 ₱ 13,600.00 ₱ 30.00 ₱ 8,160.00 ₱ 21,760.00 ₱ 340.00 ₱ 340.00 ₱ 22,440.00 ₱ - ₱ - ₱ 30.00 ₱ 8,160.00 ₱ 8,160.00 ₱ - ₱ - ₱ 8,160.00 -₱ 14,280.00
    Structural Works 2nd Floor Beams & Girders W 16 x 40 pounds 20,314.00 kg ₱ 50.00 ₱ 1,015,700.00 ₱ 30.00 ₱ 609,420.00 ₱ 1,625,120.00 ₱ 25,392.50 ₱ 25,392.50 ₱ 1,675,905.00 ₱ - ₱ - ₱ 30.00 ₱ 609,420.00 ₱ 609,420.00 ₱ - ₱ - ₱ 609,420.00 -₱ 1,066,485.00
    Structural Works 2nd Floor Beams & Girders W 16 x 50 pounds 16,781.00 kg ₱ 50.00 ₱ 839,050.00 ₱ 30.00 ₱ 503,430.00 ₱ 1,342,480.00 ₱ 20,976.25 ₱ 20,976.25 ₱ 1,384,432.50 ₱ - ₱ - ₱ 30.00 ₱ 503,430.00 ₱ 503,430.00 ₱ - ₱ - ₱ 503,430.00 -₱ 881,002.50
    Structural Works 2nd Floor Beams & Girders W 16 x 57 pounds 7,238.00 kg ₱ 50.00 ₱ 361,900.00 ₱ 30.00 ₱ 217,140.00 ₱ 579,040.00 ₱ 9,047.50 ₱ 9,047.50 ₱ 597,135.00 ₱ - ₱ - ₱ 30.00 ₱ 217,140.00 ₱ 217,140.00 ₱ - ₱ - ₱ 217,140.00 -₱ 379,995.00
    Structural Works 2nd Floor Beams & Girders W 16 x 67 pounds 9,724.00 kg ₱ 50.00 ₱ 486,200.00 ₱ 30.00 ₱ 291,720.00 ₱ 777,920.00 ₱ 12,155.00 ₱ 12,155.00 ₱ 802,230.00 ₱ - ₱ - ₱ 30.00 ₱ 291,720.00 ₱ 291,720.00 ₱ - ₱ - ₱ 291,720.00 -₱ 510,510.00
    Structural Works 2nd Floor Beams & Girders W 36 x 170 pounds 38,313.00 kg ₱ 50.00 ₱ 1,915,650.00 ₱ 30.00 ₱ 1,149,390.00 ₱ 3,065,040.00 ₱ 47,891.25 ₱ 47,891.25 ₱ 3,160,822.50 ₱ - ₱ - ₱ 30.00 ₱ 1,149,390.00 ₱ 1,149,390.00 ₱ - ₱ - ₱ 1,149,390.00 -₱ 2,011,432.50
    Structural Works 2nd Floor Beams & Girders W 36 x 182 pounds 3,302.00 kg ₱ 50.00 ₱ 165,100.00 ₱ 30.00 ₱ 99,060.00 ₱ 264,160.00 ₱ 4,127.50 ₱ 4,127.50 ₱ 272,415.00 ₱ - ₱ - ₱ 30.00 ₱ 99,060.00 ₱ 99,060.00 ₱ - ₱ - ₱ 99,060.00 -₱ 173,355.00
    Structural Works 2nd Floor Beams & Girders Stiffener Plates 7,875.00 kg ₱ 50.00 ₱ 393,750.00 ₱ 30.00 ₱ 236,250.00 ₱ 630,000.00 ₱ 9,843.75 ₱ 9,843.75 ₱ 649,687.50 ₱ - ₱ - ₱ 30.00 ₱ 236,250.00 ₱ 236,250.00 ₱ - ₱ - ₱ 236,250.00 -₱ 413,437.50
    Structural Works 2nd Floor Beams & Girders Consumables 103,819.00 kg ₱ 4.00 ₱ 415,276.00 ₱ 3.50 ₱ 363,366.50 ₱ 778,642.50 ₱ 10,381.90 ₱ 10,381.90 ₱ 799,406.30 ₱ - ₱ - ₱ 3.50 ₱ 363,366.50 ₱ 363,366.50 ₱ - ₱ - ₱ 363,366.50 -₱ 436,039.80
    2nd Floor Beams & Girders Total ₱ 5,606,226.00 ₱ 3,477,936.50 ₱ 9,084,162.50 ₱ 9,364,473.80 ₱ - ₱ 3,477,936.50 ₱ 3,477,936.50 ₱ 3,477,936.50 -₱ 5,886,537.30
    Structural Works 3rd Floor Beams & Girders W 12 x 30 pounds 272.00 kg ₱ 50.00 ₱ 13,600.00 ₱ 30.00 ₱ 8,160.00 ₱ 21,760.00 ₱ 340.00 ₱ 340.00 ₱ 22,440.00 ₱ - ₱ - ₱ 30.00 ₱ 8,160.00 ₱ 8,160.00 ₱ - ₱ - ₱ 8,160.00 -₱ 14,280.00
    Structural Works 3rd Floor Beams & Girders W 16 x 40 pounds 20,314.00 kg ₱ 50.00 ₱ 1,015,700.00 ₱ 30.00 ₱ 609,420.00 ₱ 1,625,120.00 ₱ 25,392.50 ₱ 25,392.50 ₱ 1,675,905.00 ₱ - ₱ - ₱ 30.00 ₱ 609,420.00 ₱ 609,420.00 ₱ - ₱ - ₱ 609,420.00 -₱ 1,066,485.00
    Structural Works 3rd Floor Beams & Girders W 16 x 50 pounds 16,781.00 kg ₱ 50.00 ₱ 839,050.00 ₱ 30.00 ₱ 503,430.00 ₱ 1,342,480.00 ₱ 20,976.25 ₱ 20,976.25 ₱ 1,384,432.50 ₱ - ₱ - ₱ 30.00 ₱ 503,430.00 ₱ 503,430.00 ₱ - ₱ - ₱ 503,430.00 -₱ 881,002.50
    Structural Works 3rd Floor Beams & Girders W 16 x 57 pounds 7,238.00 kg ₱ 50.00 ₱ 361,900.00 ₱ 30.00 ₱ 217,140.00 ₱ 579,040.00 ₱ 9,047.50 ₱ 9,047.50 ₱ 597,135.00 ₱ - ₱ - ₱ 30.00 ₱ 217,140.00 ₱ 217,140.00 ₱ - ₱ - ₱ 217,140.00 -₱ 379,995.00
    Structural Works 3rd Floor Beams & Girders W 16 x 67 pounds 9,724.00 kg ₱ 50.00 ₱ 486,200.00 ₱ 30.00 ₱ 291,720.00 ₱ 777,920.00 ₱ 12,155.00 ₱ 12,155.00 ₱ 802,230.00 ₱ - ₱ - ₱ 30.00 ₱ 291,720.00 ₱ 291,720.00 ₱ - ₱ - ₱ 291,720.00 -₱ 510,510.00
    Structural Works 3rd Floor Beams & Girders W 36 x 170 pounds 38,313.00 kg ₱ 50.00 ₱ 1,915,650.00 ₱ 30.00 ₱ 1,149,390.00 ₱ 3,065,040.00 ₱ 47,891.25 ₱ 47,891.25 ₱ 3,160,822.50 ₱ - ₱ - ₱ 30.00 ₱ 1,149,390.00 ₱ 1,149,390.00 ₱ - ₱ - ₱ 1,149,390.00 -₱ 2,011,432.50
    Structural Works 3rd Floor Beams & Girders W 36 x 182 pounds 3,302.00 kg ₱ 50.00 ₱ 165,100.00 ₱ 30.00 ₱ 99,060.00 ₱ 264,160.00 ₱ 4,127.50 ₱ 4,127.50 ₱ 272,415.00 ₱ - ₱ - ₱ 30.00 ₱ 99,060.00 ₱ 99,060.00 ₱ - ₱ - ₱ 99,060.00 -₱ 173,355.00
    Structural Works 3rd Floor Beams & Girders Stiffener Plates 7,875.00 kg ₱ 50.00 ₱ 393,750.00 ₱ 30.00 ₱ 236,250.00 ₱ 630,000.00 ₱ 9,843.75 ₱ 9,843.75 ₱ 649,687.50 ₱ - ₱ - ₱ 30.00 ₱ 236,250.00 ₱ 236,250.00 ₱ - ₱ - ₱ 236,250.00 -₱ 413,437.50
    Structural Works 3rd Floor Beams & Girders Consumables 103,819.00 kg ₱ 4.00 ₱ 415,276.00 ₱ 3.50 ₱ 363,366.50 ₱ 778,642.50 ₱ 10,381.90 ₱ 10,381.90 ₱ 799,406.30 ₱ - ₱ - ₱ 30.00 ₱ 3,114,570.00 ₱ 3,114,570.00 ₱ - ₱ - ₱ 3,114,570.00 ₱ 2,315,163.70
    3rd Floor Beams & Girders Total ₱ 5,606,226.00 ₱ 3,477,936.50 ₱ 9,084,162.50 ₱ 9,364,473.80 ₱ - ₱ 6,229,140.00 ₱ 6,229,140.00 ₱ 6,229,140.00 -₱ 3,135,333.80
    Structural Works Roof Steal Beam & Girders W 12 x 30 pounds 272.00 kg ₱ 50.00 ₱ 13,600.00 ₱ 30.00 ₱ 8,160.00 ₱ 21,760.00 ₱ 340.00 ₱ 340.00 ₱ 22,440.00 ₱ - ₱ - ₱ 30.00 ₱ 8,160.00 ₱ 8,160.00 ₱ - ₱ - ₱ 8,160.00 -₱ 14,280.00
    Structural Works Roof Steal Beam & Girders W 16 x 31 pounds 4,500.00 kg ₱ 50.00 ₱ 225,000.00 ₱ 30.00 ₱ 135,000.00 ₱ 360,000.00 ₱ 5,625.00 ₱ 5,625.00 ₱ 371,250.00 ₱ - ₱ - ₱ 30.00 ₱ 135,000.00 ₱ 135,000.00 ₱ - ₱ - ₱ 135,000.00 -₱ 236,250.00
    Structural Works Roof Steal Beam & Girders W 16 x 36 pounds 653.00 kg ₱ 50.00 ₱ 32,650.00 ₱ 30.00 ₱ 19,590.00 ₱ 52,240.00 ₱ 816.25 ₱ 816.25 ₱ 53,872.50 ₱ - ₱ - ₱ 30.00 ₱ 19,590.00 ₱ 19,590.00 ₱ - ₱ - ₱ 19,590.00 -₱ 34,282.50
    Structural Works Roof Steal Beam & Girders W 16 x 40 pounds 25,398.00 kg ₱ 50.00 ₱ 1,269,900.00 ₱ 30.00 ₱ 761,940.00 ₱ 2,031,840.00 ₱ 31,747.50 ₱ 31,747.50 ₱ 2,095,335.00 ₱ - ₱ - ₱ 30.00 ₱ 761,940.00 ₱ 761,940.00 ₱ - ₱ - ₱ 761,940.00 -₱ 1,333,395.00
    Structural Works Roof Steal Beam & Girders W 16 x 45 pounds 4,082.00 kg ₱ 50.00 ₱ 204,100.00 ₱ 30.00 ₱ 122,460.00 ₱ 326,560.00 ₱ 5,102.50 ₱ 5,102.50 ₱ 336,765.00 ₱ - ₱ - ₱ 30.00 ₱ 122,460.00 ₱ 122,460.00 ₱ - ₱ - ₱ 122,460.00 -₱ 214,305.00
    Structural Works Roof Steal Beam & Girders W 36 x 50 pounds 4,082.00 kg ₱ 50.00 ₱ 204,100.00 ₱ 30.00 ₱ 122,460.00 ₱ 326,560.00 ₱ 5,102.50 ₱ 5,102.50 ₱ 336,765.00 ₱ - ₱ - ₱ 30.00 ₱ 122,460.00 ₱ 122,460.00 ₱ - ₱ - ₱ 122,460.00 -₱ 214,305.00
    Structural Works Roof Steal Beam & Girders W 36 x 67 pounds 7,293.00 kg ₱ 50.00 ₱ 364,650.00 ₱ 30.00 ₱ 218,790.00 ₱ 583,440.00 ₱ 9,116.25 ₱ 9,116.25 ₱ 601,672.50 ₱ - ₱ - ₱ 30.00 ₱ 218,790.00 ₱ 218,790.00 ₱ - ₱ - ₱ 218,790.00 -₱ 382,882.50
    Structural Works Roof Steal Beam & Girders W 36 x 170 pounds 44,700.00 kg ₱ 50.00 ₱ 2,235,000.00 ₱ 30.00 ₱ 1,341,000.00 ₱ 3,576,000.00 ₱ 55,875.00 ₱ 55,875.00 ₱ 3,687,750.00 ₱ - ₱ - ₱ 30.00 ₱ 1,341,000.00 ₱ 1,341,000.00 ₱ - ₱ - ₱ 1,341,000.00 -₱ 2,346,750.00
    Structural Works Roof Steal Beam & Girders W 36 x 182 pounds 3,302.00 kg ₱ 50.00 ₱ 165,100.00 ₱ 30.00 ₱ 99,060.00 ₱ 264,160.00 ₱ 4,127.50 ₱ 4,127.50 ₱ 272,415.00 ₱ - ₱ - ₱ 30.00 ₱ 99,060.00 ₱ 99,060.00 ₱ - ₱ - ₱ 99,060.00 -₱ 173,355.00
    Structural Works Roof Steal Beam & Girders Stiffener Plates 7,875.00 kg ₱ 50.00 ₱ 393,750.00 ₱ 30.00 ₱ 236,250.00 ₱ 630,000.00 ₱ 9,843.75 ₱ 9,843.75 ₱ 649,687.50 ₱ - ₱ - ₱ 30.00 ₱ 236,250.00 ₱ 236,250.00 ₱ - ₱ - ₱ 236,250.00 -₱ 413,437.50
    Structural Works Roof Steal Beam & Girders Consumables 102,157.00 kg ₱ 4.00 ₱ 408,628.00 ₱ 3.50 ₱ 357,549.50 ₱ 766,177.50 ₱ 10,215.70 ₱ 10,215.70 ₱ 786,608.90 ₱ - ₱ - ₱ 3.50 ₱ 357,549.50 ₱ 357,549.50 ₱ - ₱ - ₱ 357,549.50 -₱ 429,059.40
    Roof Steal Beam & Girders Total ₱ 5,516,478.00 ₱ 3,422,259.50 ₱ 8,938,737.50 ₱ 9,214,561.40 ₱ - ₱ 3,422,259.50 ₱ 3,422,259.50 ₱ 3,422,259.50 -₱ 5,792,301.90
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 193 pounds 21,007.00 kg ₱ 50.00 ₱ 1,050,350.00 ₱ 30.00 ₱ 630,210.00 ₱ 1,680,560.00 ₱ 26,258.75 ₱ 26,258.75 ₱ 1,733,077.50 ₱ - ₱ - ₱ 30.00 ₱ 630,210.00 ₱ 630,210.00 ₱ - ₱ - ₱ 630,210.00 -₱ 1,102,867.50
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 43 pounds 1,170.00 kg ₱ 50.00 ₱ 58,500.00 ₱ 30.00 ₱ 35,100.00 ₱ 93,600.00 ₱ 1,462.50 ₱ 1,462.50 ₱ 96,525.00 ₱ - ₱ - ₱ 30.00 ₱ 35,100.00 ₱ 35,100.00 ₱ - ₱ - ₱ 35,100.00 -₱ 61,425.00
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 53 pounds 6,490.00 kg ₱ 50.00 ₱ 324,500.00 ₱ 30.00 ₱ 194,700.00 ₱ 519,200.00 ₱ 8,112.50 ₱ 8,112.50 ₱ 535,425.00 ₱ - ₱ - ₱ 30.00 ₱ 194,700.00 ₱ 194,700.00 ₱ - ₱ - ₱ 194,700.00 -₱ 340,725.00
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 61 pounds 4,430.00 kg ₱ 50.00 ₱ 221,500.00 ₱ 30.00 ₱ 132,900.00 ₱ 354,400.00 ₱ 5,537.50 ₱ 5,537.50 ₱ 365,475.00 ₱ - ₱ - ₱ 30.00 ₱ 132,900.00 ₱ 132,900.00 ₱ - ₱ - ₱ 132,900.00 -₱ 232,575.00
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 68 pounds 8,327.00 kg ₱ 50.00 ₱ 416,350.00 ₱ 30.00 ₱ 249,810.00 ₱ 666,160.00 ₱ 10,408.75 ₱ 10,408.75 ₱ 686,977.50 ₱ - ₱ - ₱ 30.00 ₱ 249,810.00 ₱ 249,810.00 ₱ - ₱ - ₱ 249,810.00 -₱ 437,167.50
    Structural Works Steel Post - Ground Floor to Rooftop W 14 x 90 pounds 31,021.00 kg ₱ 50.00 ₱ 1,551,050.00 ₱ 30.00 ₱ 930,630.00 ₱ 2,481,680.00 ₱ 38,776.25 ₱ 38,776.25 ₱ 2,559,232.50 ₱ - ₱ - ₱ 30.00 ₱ 930,630.00 ₱ 930,630.00 ₱ - ₱ - ₱ 930,630.00 -₱ 1,628,602.50
    Structural Works Steel Post - Ground Floor to Rooftop W 36 x 170 pounds 35,120.00 kg ₱ 50.00 ₱ 1,756,000.00 ₱ 30.00 ₱ 1,053,600.00 ₱ 2,809,600.00 ₱ 43,900.00 ₱ 43,900.00 ₱ 2,897,400.00 ₱ - ₱ - ₱ 30.00 ₱ 1,053,600.00 ₱ 1,053,600.00 ₱ - ₱ - ₱ 1,053,600.00 -₱ 1,843,800.00
    Structural Works Steel Post - Ground Floor to Rooftop W 6 x 12 pounds 545.00 kg ₱ 50.00 ₱ 27,250.00 ₱ 30.00 ₱ 16,350.00 ₱ 43,600.00 ₱ 681.25 ₱ 681.25 ₱ 44,962.50 ₱ - ₱ - ₱ 30.00 ₱ 16,350.00 ₱ 16,350.00 ₱ - ₱ - ₱ 16,350.00 -₱ 28,612.50
    Structural Works Steel Post - Ground Floor to Rooftop Stiffener Plates 9,103.00 kg ₱ 50.00 ₱ 455,150.00 ₱ 30.00 ₱ 273,090.00 ₱ 728,240.00 ₱ 11,378.75 ₱ 11,378.75 ₱ 750,997.50 ₱ - ₱ - ₱ 30.00 ₱ 273,090.00 ₱ 273,090.00 ₱ - ₱ - ₱ 273,090.00 -₱ 477,907.50
    Structural Works Steel Post - Ground Floor to Rooftop Consumables 117,213.00 kg ₱ 3.50 ₱ 410,245.50 ₱ 3.50 ₱ 410,245.50 ₱ 820,491.00 ₱ 10,256.14 ₱ 10,256.14 ₱ 841,003.28 ₱ - ₱ - ₱ 3.50 ₱ 410,245.50 ₱ 410,245.50 ₱ - ₱ - ₱ 410,245.50 -₱ 430,757.78
    Steel Post - Ground Floor to Rooftop Total ₱ 6,270,895.50 ₱ 3,926,635.50 ₱ 10,197,531.00 ₱ 10,511,075.78 ₱ - ₱ 3,926,635.50 ₱ 3,926,635.50 ₱ 3,926,635.50 -₱ 6,584,440.28
    Structural Works Bolts Shear Connector Bolts 7,500.00 kg ₱ 15.00 ₱ 112,500.00 ₱ 25.00 ₱ 187,500.00 ₱ 300,000.00 ₱ 2,812.50 ₱ 2,812.50 ₱ 305,625.00 ₱ - ₱ - ₱ 25.00 ₱ 187,500.00 ₱ 187,500.00 ₱ - ₱ - ₱ 187,500.00 -₱ 118,125.00
    Structural Works Bolts Anchor Bolts 564.00 pcs ₱ 1,250.00 ₱ 705,000.00 ₱ 850.00 ₱ 479,400.00 ₱ 1,184,400.00 ₱ 17,625.00 ₱ 17,625.00 ₱ 1,219,650.00 ₱ - ₱ - ₱ 850.00 ₱ 479,400.00 ₱ 479,400.00 ₱ - ₱ - ₱ 479,400.00 -₱ 740,250.00
    Bolts Total ₱ 817,500.00 ₱ 666,900.00 ₱ 1,484,400.00 ₱ 1,525,275.00 ₱ - ₱ 666,900.00 ₱ 666,900.00 ₱ 666,900.00 -₱ 858,375.00
    Structural Works Structural Stair/Main/Fire Exit Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ 5,150.00 ₱ 1,169,050.00 ₱ 1,500.00 ₱ 340,500.00 ₱ 1,509,550.00 ₱ 29,226.25 ₱ 29,226.25 ₱ 1,568,002.50 ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 340,500.00 ₱ - ₱ - ₱ 340,500.00 -₱ 1,227,502.50
    Structural Works Structural Stair/Main/Fire Exit Deformed Bars Grade 60 13,620.00 kg ₱ 41.00 ₱ 558,420.00 ₱ 20.00 ₱ 272,400.00 ₱ 830,820.00 ₱ 13,960.50 ₱ 13,960.50 ₱ 858,741.00 ₱ - ₱ - ₱ 20.00 ₱ 272,400.00 ₱ 272,400.00 ₱ - ₱ - ₱ 272,400.00 -₱ 586,341.00
    Structural Works Structural Stair/Main/Fire Exit Tie Wires 1,362.00 kg ₱ 63.00 ₱ 85,806.00 ₱ 25.00 ₱ 34,050.00 ₱ 119,856.00 ₱ 2,145.15 ₱ 2,145.15 ₱ 124,146.30 ₱ - ₱ - ₱ 25.00 ₱ 34,050.00 ₱ 34,050.00 ₱ - ₱ - ₱ 34,050.00 -₱ 90,096.30
    Structural Works Structural Stair/Main/Fire Exit Formworks 1,140.48 sq.m. ₱ 187.50 ₱ - ₱ 375.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 375.00 ₱ 427,680.00 ₱ 427,680.00 ₱ - ₱ - ₱ 427,680.00 ₱ 427,680.00
    Structural Works Structural Stair/Main/Fire Exit Shoring Jack 40.00 sets ₱ 450.00 ₱ - ₱ 150.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 150.00 ₱ 6,000.00 ₱ 6,000.00 ₱ - ₱ - ₱ 6,000.00 ₱ 6,000.00
    Structural Stair/Main/Fire Exit Total ₱ 1,813,276.00 ₱ 646,950.00 ₱ 2,460,226.00 ₱ 2,550,889.80 ₱ - ₱ 1,080,630.00 ₱ 1,080,630.00 ₱ 1,080,630.00 -₱ 1,470,259.80
    Concrete Floor Slab .15m thk Ground Floor Slab Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ 5,150.00 ₱ 1,169,050.00 ₱ 1,500.00 ₱ 340,500.00 ₱ 1,509,550.00 ₱ 29,226.25 ₱ 29,226.25 ₱ 1,568,002.50 ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 340,500.00 ₱ - ₱ - ₱ 340,500.00 -₱ 1,227,502.50
    Concrete Floor Slab .15m thk Ground Floor Slab Moisture Barriers - sq.m. ₱ 327.25 ₱ - ₱ 350.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ 175.00 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Concrete Floor Slab .15m thk Ground Floor Slab Deformed Bars Grade 60 13,620.00 kg ₱ 41.00 ₱ 558,420.00 ₱ 20.00 ₱ 272,400.00 ₱ 830,820.00 ₱ 13,960.50 ₱ 13,960.50 ₱ 858,741.00 ₱ - ₱ - ₱ 20.00 ₱ 272,400.00 ₱ 272,400.00 ₱ - ₱ - ₱ 272,400.00 -₱ 586,341.00
    Concrete Floor Slab .15m thk Ground Floor Slab Tie Wires 1,362.00 kg ₱ 63.00 ₱ 85,806.00 ₱ 25.00 ₱ 34,050.00 ₱ 119,856.00 ₱ 2,145.15 ₱ 2,145.15 ₱ 124,146.30 ₱ - ₱ - ₱ 25.00 ₱ 34,050.00 ₱ 34,050.00 ₱ - ₱ - ₱ 34,050.00 -₱ 90,096.30
    Concrete Floor Slab .15m thk Ground Floor Slab Tampering/Leveling 1,440.00 sq.m. ₱ - ₱ - ₱ 350.00 ₱ 504,000.00 ₱ 504,000.00 ₱ 12,600.00 ₱ 12,600.00 ₱ 529,200.00 ₱ - ₱ - ₱ 350.00 ₱ 504,000.00 ₱ 504,000.00 ₱ - ₱ - ₱ 504,000.00 -₱ 25,200.00
    Concrete Floor Slab .15m thk Ground Floor Slab Gravel Bedding 72.00 cu.m. ₱ 1,400.00 ₱ 100,800.00 ₱ 850.00 ₱ 61,200.00 ₱ 162,000.00 ₱ 2,520.00 ₱ 2,520.00 ₱ 167,040.00 ₱ - ₱ - ₱ 850.00 ₱ 61,200.00 ₱ 61,200.00 ₱ - ₱ - ₱ 61,200.00 -₱ 105,840.00
    Ground Floor Slab Total ₱ 1,914,076.00 ₱ 1,212,150.00 ₱ 3,126,226.00 ₱ 3,247,129.80 ₱ - ₱ 1,212,150.00 ₱ 1,212,150.00 ₱ 1,212,150.00 -₱ 2,034,979.80
    Concrete Floor Slab .15m thk 2nd Floor Slab Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ 5,150.00 ₱ 1,169,050.00 ₱ 1,500.00 ₱ 340,500.00 ₱ 1,509,550.00 ₱ 29,226.25 ₱ 29,226.25 ₱ 1,568,002.50 ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 340,500.00 ₱ - ₱ - ₱ 340,500.00 -₱ 1,227,502.50
    Concrete Floor Slab .15m thk 2nd Floor Slab Steel Decking 1.5mm thk 1,440.00 sq.m. ₱ 1,410.85 ₱ 2,031,624.00 ₱ 175.00 ₱ 252,000.00 ₱ 2,283,624.00 ₱ 50,790.60 ₱ 50,790.60 ₱ 2,385,205.20 ₱ - ₱ - ₱ 175.00 ₱ 252,000.00 ₱ 252,000.00 ₱ - ₱ - ₱ 252,000.00 -₱ 2,133,205.20
    Concrete Floor Slab .15m thk 2nd Floor Slab Deformed Bars Grade 60 20,430.00 kg ₱ 41.00 ₱ 837,630.00 ₱ 20.00 ₱ 408,600.00 ₱ 1,246,230.00 ₱ 20,940.75 ₱ 20,940.75 ₱ 1,288,111.50 ₱ - ₱ - ₱ 20.00 ₱ 408,600.00 ₱ 408,600.00 ₱ - ₱ - ₱ 408,600.00 -₱ 879,511.50
    Concrete Floor Slab .15m thk 2nd Floor Slab Tie Wires 2,043.00 kg ₱ 63.00 ₱ 128,709.00 ₱ 25.00 ₱ 51,075.00 ₱ 179,784.00 ₱ 3,217.73 ₱ 3,217.73 ₱ 186,219.45 ₱ - ₱ - ₱ 25.00 ₱ 51,075.00 ₱ 51,075.00 ₱ - ₱ - ₱ 51,075.00 -₱ 135,144.45
    Concrete Floor Slab .15m thk 2nd Floor Slab Shoring Jack 475.00 sets ₱ 250.00 ₱ 118,750.00 ₱ 150.00 ₱ 71,250.00 ₱ 190,000.00 ₱ 2,968.75 ₱ 2,968.75 ₱ 195,937.50 ₱ - ₱ - ₱ 150.00 ₱ 71,250.00 ₱ 71,250.00 ₱ - ₱ - ₱ 71,250.00 -₱ 124,687.50
    TOTAL PROPERTY AREA IN SQ.M. 5040
    APPROVED BUDGETARY COST PER SQ.M. ₱ 16,000.00
    APPROVED BUDGETARY TOTAL COST ₱ 80,640,000.00
    MATERIALS BUDGET (TOTAL COST - LABOR EST.) ₱ 35,097,702.22
    TOTAL MATERIAL COST (ACT.) ₱ 3,382,827.00
    TOTAL LABOR COST (ACT.) ₱ 57,714,888.78
    TOTAL COST + CONTINGENCY + OVERHEAD (ACT.) ₱ 61,266,857.13

    WORK ESTIMATED ESTIMATED DIRECT DIRECT TOTAL 2.5% CONTINGENCY 2.5% OVERHEAD ESTIMATED ACTUAL ACTUAL DIRECT DIRECT TOTAL 2.5% CONTINGENCY 2.5% OVERHEAD ACTUAL DIFFERENCE
    DESCRIPTION SECTION MATERIAL QUANTITY UNIT MATERIAL COST MATERIAL TOTAL LABOR COST LABOR TOTAL DIRECT COST (OFF MATERIAL) (OFF MATERIAL) MATERIAL+LABOR COST MATERIAL COST MATERIAL TOTAL PO NUMBER PO DATE LABOR COST LABOR TOTAL DIRECT COST (OFF MATERIAL) (OFF MATERIAL) MATERIAL+LABOR COST ACTUAL VS EST.
    2nd Floor Slab Total ₱ 4,285,763.00 ₱ 1,123,425.00 ₱ 5,409,188.00 ₱ 5,623,476.15 ₱ - ₱ 1,123,425.00 ₱ 1,123,425.00 ₱ 1,123,425.00 -₱ 4,500,051.15
    Concrete Floor Slab .15m thk 3rd Floor Slab Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ 5,150.00 ₱ 1,169,050.00 ₱ 1,500.00 ₱ 340,500.00 ₱ 1,509,550.00 ₱ 29,226.25 ₱ 29,226.25 ₱ 1,568,002.50 ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 340,500.00 ₱ - ₱ - ₱ 340,500.00 -₱ 1,227,502.50
    Concrete Floor Slab .15m thk 3rd Floor Slab Steel Decking 1.5mm thk 1,440.00 sq.m. ₱ 1,410.85 ₱ 2,031,624.00 ₱ 175.00 ₱ 252,000.00 ₱ 2,283,624.00 ₱ 50,790.60 ₱ 50,790.60 ₱ 2,385,205.20 ₱ - ₱ - ₱ 175.00 ₱ 252,000.00 ₱ 252,000.00 ₱ - ₱ - ₱ 252,000.00 -₱ 2,133,205.20
    Concrete Floor Slab .15m thk 3rd Floor Slab Deformed Bars Grade 60 20,430.00 kg ₱ 41.00 ₱ 837,630.00 ₱ 20.00 ₱ 408,600.00 ₱ 1,246,230.00 ₱ 20,940.75 ₱ 20,940.75 ₱ 1,288,111.50 ₱ - ₱ - ₱ 20.00 ₱ 408,600.00 ₱ 408,600.00 ₱ - ₱ - ₱ 408,600.00 -₱ 879,511.50
    Concrete Floor Slab .15m thk 3rd Floor Slab Tie Wires 2,043.00 kg ₱ 63.00 ₱ 128,709.00 ₱ 25.00 ₱ 51,075.00 ₱ 179,784.00 ₱ 3,217.73 ₱ 3,217.73 ₱ 186,219.45 ₱ - ₱ - ₱ 25.00 ₱ 51,075.00 ₱ 51,075.00 ₱ - ₱ - ₱ 51,075.00 -₱ 135,144.45
    Concrete Floor Slab .15m thk 3rd Floor Slab Shoring Jack 475.00 sets ₱ 250.00 ₱ 118,750.00 ₱ 150.00 ₱ 71,250.00 ₱ 190,000.00 ₱ 2,968.75 ₱ 2,968.75 ₱ 195,937.50 ₱ - ₱ - ₱ 150.00 ₱ 71,250.00 ₱ 71,250.00 ₱ - ₱ - ₱ 71,250.00 -₱ 124,687.50
    3rd Floor Slab Total ₱ 4,285,763.00 ₱ 1,123,425.00 ₱ 5,409,188.00 ₱ 5,623,476.15 ₱ - ₱ 1,123,425.00 ₱ 1,123,425.00 ₱ 1,123,425.00 -₱ 4,500,051.15
    Concrete Floor Slab .15m thk Rooftop Slab Concrete Ready Mix 4000 psi 227.00 cu.m. ₱ 5,150.00 ₱ 1,169,050.00 ₱ 1,500.00 ₱ 340,500.00 ₱ 1,509,550.00 ₱ 29,226.25 ₱ 29,226.25 ₱ 1,568,002.50 ₱ - ₱ - ₱ 1,500.00 ₱ 340,500.00 ₱ 340,500.00 ₱ - ₱ - ₱ 340,500.00 -₱ 1,227,502.50
    Concrete Floor Slab .15m thk Rooftop Slab Steel Decking 1.5mm thk 1,440.00 sq.m. ₱ 1,410.85 ₱ 2,031,624.00 ₱ 175.00 ₱ 252,000.00 ₱ 2,283,624.00 ₱ 50,790.60 ₱ 50,790.60 ₱ 2,385,205.20 ₱ - ₱ - ₱ 175.00 ₱ 252,000.00 ₱ 252,000.00 ₱ - ₱ - ₱ 252,000.00 -₱ 2,133,205.20
    Concrete Floor Slab .15m thk Rooftop Slab Deformed Bars Grade 60 20,430.00 kg ₱ 41.00 ₱ 837,630.00 ₱ 20.00 ₱ 408,600.00 ₱ 1,246,230.00 ₱ 20,940.75 ₱ 20,940.75 ₱ 1,288,111.50 ₱ - ₱ - ₱ 20.00 ₱ 408,600.00 ₱ 408,600.00 ₱ - ₱ - ₱ 408,600.00 -₱ 879,511.50
    Concrete Floor Slab .15m thk Rooftop Slab Tie Wires 2,043.00 kg ₱ 63.00 ₱ 128,709.00 ₱ 25.00 ₱ 51,075.00 ₱ 179,784.00 ₱ 3,217.73 ₱ 3,217.73 ₱ 186,219.45 ₱ - ₱ - ₱ 25.00 ₱ 51,075.00 ₱ 51,075.00 ₱ - ₱ - ₱ 51,075.00 -₱ 135,144.45
    Concrete Floor Slab .15m thk Rooftop Slab Shoring Jack 475.00 sets ₱ 250.00 ₱ 118,750.00 ₱ 150.00 ₱ 71,250.00 ₱ 190,000.00 ₱ 2,968.75 ₱ 2,968.75 ₱ 195,937.50 ₱ - ₱ - ₱ 150.00 ₱ 71,250.00 ₱ 71,250.00 ₱ - ₱ - ₱ 71,250.00 -₱ 124,687.50
    Concrete Floor Slab .15m thk Rooftop Slab Water Proofing 1,440.00 sq.m. ₱ 375.00 ₱ 540,000.00 ₱ 350.00 ₱ 504,000.00 ₱ 1,044,000.00 ₱ 13,500.00 ₱ 13,500.00 ₱ 1,071,000.00 ₱ - ₱ - ₱ 350.00 ₱ 504,000.00 ₱ 504,000.00 ₱ - ₱ - ₱ 504,000.00 -₱ 567,000.00
    Rooftop Slab Total ₱ 4,825,763.00 ₱ 1,627,425.00 ₱ 6,453,188.00 ₱ 6,694,476.15 ₱ - ₱ 1,627,425.00 ₱ 1,627,425.00 ₱ 1,627,425.00 -₱ 5,067,051.15
    CHB Wall (Load Bearing) - Ground Floor to Rooftop CHB Wall (Load Bearing) - Ground Floor to Rooftop CHB Load Bearing (300 psi) 4,232.00 sq.m. ₱ 446.25 ₱ 1,888,530.00 ₱ 375.00 ₱ 1,587,000.00 ₱ 3,475,530.00 ₱ 47,213.25 ₱ 47,213.25 ₱ 3,569,956.50 ₱ - ₱ - ₱ 375.00 ₱ 1,587,000.00 ₱ 1,587,000.00 ₱ - ₱ - ₱ 1,587,000.00 -₱ 1,982,956.50
    CHB Wall (Load Bearing) - Ground Floor to Rooftop CHB Wall (Load Bearing) - Ground Floor to Rooftop Plastering 8,464.00 sq.m. ₱ 225.00 ₱ 1,904,400.00 ₱ 197.00 ₱ 1,667,408.00 ₱ 3,571,808.00 ₱ 47,610.00 ₱ 47,610.00 ₱ 3,667,028.00 ₱ - ₱ - ₱ 197.00 ₱ 1,667,408.00 ₱ 1,667,408.00 ₱ - ₱ - ₱ 1,667,408.00 -₱ 1,999,620.00
    CHB Wall (Load Bearing) - Ground Floor to Rooftop CHB Wall (Load Bearing) - Ground Floor to Rooftop Painting 8,464.00 sq.m. ₱ 225.00 ₱ 1,904,400.00 ₱ 197.00 ₱ 1,667,408.00 ₱ 3,571,808.00 ₱ 47,610.00 ₱ 47,610.00 ₱ 3,667,028.00 ₱ - ₱ - ₱ 197.00 ₱ 1,667,408.00 ₱ 1,667,408.00 ₱ - ₱ - ₱ 1,667,408.00 -₱ 1,999,620.00
    CHB Wall (Load Bearing) - Ground Floor to Rooftop CHB Wall (Load Bearing) - Ground Floor to Rooftop Deformed Bars Grade 60 21,160.00 kg ₱ 41.00 ₱ 867,560.00 ₱ 20.00 ₱ 423,200.00 ₱ 1,290,760.00 ₱ 21,689.00 ₱ 21,689.00 ₱ 1,334,138.00 ₱ - ₱ - ₱ 20.00 ₱ 423,200.00 ₱ 423,200.00 ₱ - ₱ - ₱ 423,200.00 -₱ 910,938.00
    CHB Wall (Load Bearing) - Ground Floor to Rooftop CHB Wall (Load Bearing) - Ground Floor to Rooftop Tie Wires 2,116.00 kg ₱ 63.00 ₱ 133,308.00 ₱ 25.00 ₱ 52,900.00 ₱ 186,208.00 ₱ 3,332.70 ₱ 3,332.70 ₱ 192,873.40 ₱ - ₱ - ₱ 25.00 ₱ 52,900.00 ₱ 52,900.00 ₱ - ₱ - ₱ 52,900.00 -₱ 139,973.40
    CHB Wall (Load Bearing) - Ground Floor to Rooftop CHB Wall (Load Bearing) - Ground Floor to Rooftop Scaffoldings 25,650.00 cum/3m ht ₱ - ₱ - ₱ 60.00 ₱ 1,539,000.00 ₱ 1,539,000.00 ₱ 38,475.00 ₱ 38,475.00 ₱ 1,615,950.00 ₱ - ₱ - ₱ 60.00 ₱ 1,539,000.00 ₱ 1,539,000.00 ₱ - ₱ - ₱ 1,539,000.00 -₱ 76,950.00
    CHB Wall (Load Bearing) - Ground Floor to Rooftop Total ₱ 6,698,198.00 ₱ 6,936,916.00 ₱ 13,635,114.00 ₱ 14,046,973.90 ₱ - ₱ 6,936,916.00 ₱ 6,936,916.00 ₱ 6,936,916.00 -₱ 7,110,057.90
    Ceiling Works Ceiling Works T-Runner Frame with Acoustic Board Panels 4,320.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Ceiling Works Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Tiling Works Tiling Works Floor Tile 4,320.00 sq.m. ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Tiling Works Tiling Works CR Wall Tile - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Tiling Works Tiling Works CR Floor Tile - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Tiling Works Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    CR Fixtures CR Fixtures Lavatory 38.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    CR Fixtures CR Fixtures Bowl w/ Water Closet 39.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    CR Fixtures CR Fixtures Urinal 8.00 sets ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    CR Fixtures Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Plumbing Works Plumbing Works Water Line - lm ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Plumbing Works Plumbing Works Sanitary / Drainage Line - lm ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Plumbing Works Plumbing Works Septic Tank 1.00 lot ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Plumbing Works Total ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Preliminaries Preliminaries Mobilization/Demobilization 1.00 lot ₱ - ₱ - ₱ - ₱ 250,000.00 ₱ 250,000.00 ₱ - ₱ - ₱ 250,000.00 ₱ - ₱ - ₱ - ₱ 250,000.00 ₱ 250,000.00 ₱ - ₱ - ₱ 250,000.00 ₱ -
    Preliminaries Preliminaries Site Management Office Facilities 1.00 lot ₱ - ₱ - ₱ - ₱ 250,000.00 ₱ 250,000.00 ₱ - ₱ - ₱ 250,000.00 ₱ - ₱ - ₱ - ₱ 250,000.00 ₱ 250,000.00 ₱ - ₱ - ₱ 250,000.00 ₱ -
    Preliminaries Preliminaries Design, As-built Plans/Signed & Sealed 1.00 lot ₱ - ₱ - ₱ - ₱ 4,960,601.28 ₱ 4,960,601.28 ₱ - ₱ - ₱ 4,960,601.28 ₱ - ₱ - ₱ - ₱ 4,960,601.28 ₱ 4,960,601.28 ₱ - ₱ - ₱ 4,960,601.28 ₱ -
    Preliminaries Preliminaries Cleaning & Hauling 1.00 lot ₱ - ₱ - ₱ - ₱ 350,000.00 ₱ 350,000.00 ₱ - ₱ - ₱ 350,000.00 ₱ - ₱ - ₱ - ₱ 350,000.00 ₱ 350,000.00 ₱ - ₱ - ₱ 350,000.00 ₱ -
    Preliminaries Preliminaries Scaffolding & Ladder Works 1.00 lot ₱ - ₱ - ₱ - ₱ 850,000.00 ₱ 850,000.00 ₱ - ₱ - ₱ 850,000.00 ₱ - ₱ - ₱ - ₱ 850,000.00 ₱ 850,000.00 ₱ - ₱ - ₱ 850,000.00 ₱ -
    Preliminaries Preliminaries Safety Equipment & Hazard 1.00 lot ₱ - ₱ - ₱ - ₱ 500,000.00 ₱ 500,000.00 ₱ - ₱ - ₱ 500,000.00 ₱ - ₱ - ₱ - ₱ 500,000.00 ₱ 500,000.00 ₱ - ₱ - ₱ 500,000.00 ₱ -
    Preliminaries Preliminaries Temporary & Storage Facilities 1.00 lot ₱ - ₱ - ₱ - ₱ 600,000.00 ₱ 600,000.00 ₱ - ₱ - ₱ 600,000.00 ₱ - ₱ - ₱ - ₱ 600,000.00 ₱ 600,000.00 ₱ - ₱ - ₱ 600,000.00 ₱ -
    Preliminaries Preliminaries Permits & Insurances 1.00 lot ₱ - ₱ - ₱ - by owner by owner ₱ - ₱ - by owner ₱ - ₱ - ₱ - by owner by owner ₱ - ₱ - by owner by owner
    Preliminaries Preliminaries Heavy Equipment 1.00 lot ₱ - ₱ - ₱ - by owner by owner ₱ - ₱ - by owner ₱ - ₱ - ₱ - by owner by owner ₱ - ₱ - by owner by owner
    Preliminaries Preliminaries Sheet Piles 54,720.00 kg ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
    Preliminaries Preliminaries Temporary Power Supply & Water Supply 1.00 lot ₱ - ₱ - ₱ - by owner by owner ₱ - ₱ - by owner ₱ - ₱ - ₱ - by owner by owner ₱ - ₱ - by owner by owner
    Preliminaries Total ₱ - ₱ 7,760,601.28 ₱ 7,760,601.28 ₱ 7,760,601.28 ₱ - ₱ 7,760,601.28 ₱ 7,760,601.28 ₱ 7,760,601.28 ₱ -
    Preliminaries ESH (Environmental Safety & Health) 1x Nurse, 1x Safety Engineer, 2x Safety Officer 12.00 months ₱ - ₱ - ₱ - ₱ 1,560,000.00 ₱ 1,560,000.00 ₱ - ₱ - ₱ 1,560,000.00 ₱ - ₱ - ₱ - ₱ 1,560,000.00 ₱ 1,560,000.00 ₱ - ₱ - ₱ 1,560,000.00 ₱ -
    ESH (Environmental Safety & Health) Total ₱ - ₱ 1,560,000.00 ₱ 1,560,000.00 ₱ 1,560,000.00 ₱ - ₱ 1,560,000.00 ₱ 1,560,000.00 ₱ 1,560,000.00 ₱ -
    Grand Total ₱ 58,811,979.00 ₱ 45,542,297.78 ₱ 104,354,276.78 ₱ 107,559,133.23 ₱ 3,382,827.00 ₱ 57,714,888.78 ₱ 61,097,715.78 ₱ 61,266,857.13 -₱ 46,292,276.10

    Potrebbero piacerti anche