PROJECT : PLAZA SAN LORENZO RUIZ

HOTEL DE ORIENTE - BLOCK 1 AREA (SQ.M) Php/SQ.M AMOUNT

GROUND FLOOR 172.35 12,000.00 2,068,200.00
SECOND FLOOR 95.16 12,000.00 1,141,920.00
THIRD FLOOR 172.35 12,000.00 2,068,200.00
TOTAL AREA : 439.86 5,278,320.00

LA INSULAR CIGAR- BLOCK 2 AREA (SQ.M)

GROUND FLOOR 231.47 12,000.00 2,777,640.00
SECOND FLOOR 231.47 12,000.00 2,777,640.00
THIRD FLOOR 250.85 12,000.00 3,010,200.00
FOURTH FLOOR 157.5 12,000.00 1,890,000.00
TOTAL AREA : 871.29 10,455,480.00

BLOCK 3 AREA (SQ.M)

GROUND FLOOR 115.14 12,000.00 1,381,680.00
SECOND FLOOR 132.02 12,000.00 1,584,240.00
TOTAL AREA : 247.16 2,965,920.00

BLOCK 4 AREA (SQ.M)

GROUND FLOOR 429.62 12,000.00 5,155,440.00
SECOND FLOOR 475.22 12,000.00 5,702,640.00
TOTAL AREA : 904.84 10,858,080.00

BLOCK 5 AREA (SQ.M)

GROUND FLOOR 134.31 12,000.00 1,611,720.00
SECOND FLOOR 159.05 12,000.00 1,908,600.00
TOTAL AREA : 293.36 3,520,320.00
GRAND TOTAL AMOUNT : 33,078,120.00

AREA (SQ.M)
COBBLE STONE -SIDE WALK 526.52
COBBLE STONE -ROAD 6,716.91
TOTAL AREA : 7,243.43
LA INSULAR CIGAR - BLOCK 2

MATERIAL CO
ITEM DESCRIPTION QTY. UNIT
UNIT COST
DIVISION 1. GENERAL REQUIREMENTS
A. Mobilization/Demobilization 5.00 months
B. Salary and Wages
1 - Project Engineer 5.00 months
1 - Quantity Surveyor 5.00 months
1 - Checker 5.00 months
2 - Security Guard 5.00 months
2 - Safety Crew
26 days/8 hours/2 safety crew @ 580.00 5.00 months
26 days/OT 5 hours per day/2 safety crew @ 72.50 5.00 months
4 Sundays/8 hours /2 safety crew @ 754.00 5.00 months
1 - Driver 5.00 months
C. Electricity 5.00 months
D. Water 5.00 months

SUB-TOTAL :

DIVISION 2. SITE WORKS

A. Excavation of Footing 87.75 cu.m

SUB-TOTAL :

DIVISION 3. REINFORCED CONCRETE

A. COLUMN
Formworks 561.60 sq.m 440.00
Concreting (4000 PSI) 42.12 cu.m 5,260.00

B. SLAB
Formworks 916.37 sq.m 440.00
Concreting (4000 PSI) 104.55 cu.m 5,260.00
Rebars -10mm dia. 4,379.76 kgs. 37.35
Tie Wire 2.19 Rolls 980.00

C. PEDESTAL
Formworks 104.00 sq.m 440.00
Concreting (4000 PSI) 26.00 cu.m 5,260.00

D. FOOTING
Formworks 78.00 sq.m 440.00
Concreting (4000 PSI) 29.25 cu.m 5,260.00

Page 2 of 5
 Hor.Rebar -16mm dia. 1,538.78 kgs. 33.35
Vert.Rebar -16mm dia. 538.57 kgs. 33.35
Tie Wire 1.04 Rolls 980.00

SUB-TOTAL :

DIVISION 5. METAL WORKS

A. I-BEAM (Labor & Mat' Including Hauling)
W8 X 28 19,609.20 kgs. 65.00
W8 X 18 11,774.70 kgs. 65.00

B. ROOFING
G.A 24 PRE-PAINTED LONG SPAN-RIB TYPE - 3'x12'x0.45mm 275.94 sq.m 660.00
Angle Bar - 1 1/2 x 1 1/2 x 1/4" (6mm) 2,352.00 kgs. 49.91
C-Purlins - 2'' x 4'' x 1.6mm 1,270.20 kgs. 500.00
Gutter - 04.mm x 0.61mm x 2.44m 93.92 Lm 142.62

SUB-TOTAL :

GRAND TOTAL COST :

Page 3 of 5
 JULY 17, 2019

MATERIAL COST LABOR COST EQUIPMENT COST

DIRECT COST
COST UNIT COST COST UNIT COST COST

20,000.00 100,000.00 100,000.00

30,000.00 150,000.00 150,000.00

20,000.00 100,000.00 100,000.00
15,000.00 75,000.00 75,000.00
34,000.00 170,000.00 170,000.00

30,160.00 150,800.00 150,800.00

18,850.00 94,250.00 94,250.00
6,032.00 30,160.00 30,160.00
15,000.00 75,000.00 75,000.00
100,000.00 500,000.00 500,000.00
80,000.00 400,000.00 400,000.00

1,845,210.00

450.00 39,487.50 39,487.50

39,487.50

247,104.00 225.00 126,360.00 25.00 14,040.00 387,504.00

221,551.20 200.00 8,424.00 220.00 9,266.40 239,241.60

403,204.35 225.00 206,184.04 25.00 22,909.34 632,297.73

549,958.25 200.00 20,910.96 220.00 23,002.06 593,871.26
163,584.04 5.28 23,125.13 186,709.17
2,146.08 2,146.08

45,760.00 225.00 23,400.00 25.00 2,600.00 71,760.00

136,760.00 200.00 5,200.00 220.00 5,720.00 147,680.00

34,320.00 225.00 17,550.00 25.00 1,950.00 53,820.00

153,855.00 200.00 5,850.00 220.00 6,435.00 166,140.00

Page 4 of 5
 51,318.45 3.70 5,693.50 57,011.95
17,961.46 3.70 1,992.73 19,954.18
1,017.91 1,017.91

2,559,153.88

1,274,598.00 25.00 490,230.00 90.00 1,764,828.00 3,529,656.00

765,355.50 25.00 294,367.50 90.00 1,059,723.00 2,119,446.00

182,117.10 140.00 38,630.90 220,748.00

117,388.32 17.49 41,136.48 158,524.80
635,100.00 12.50 15,877.50 650,977.50
13,395.44 50.00 4,696.20 18,091.64

6,697,443.94

11,141,295.32
SQ.M 871.29
PESO/SQ.M 12,787.13

Page 5 of 5