DETAILED BREAKDOWN OF COST ESTIMATES

NIA-CAR GENERATOR HOUSE

Wangal, La Trinidad, Benguet
1. CONCRETE WORKS
DESCRIPTION
Portland Cement ( Northern Cement )
G-1 Crushed Gravel
S-1 Sand
Water

QTY
21.60
3.05
1.25
131.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Concrete Works
2. MASONRY WORKS
DESCRIPTION
Portland Cement ( Northern Cement )
S-1 Sand
Water
4" Concrete Hollow Blocks

QTY
10.70
1.00
65.00
121.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Masonry Works
3. STEEL WORKS
DESCRIPTION
12 mm x 6 mts Deformed Bar
10 mm x 6 mts Deformed Bar
Steel Saw Blade
#16 Tie Wire
Truss
3" x 3" x 1/4" Angle Bar
2" x 2" x 1/4" Angle Bar
5/32 60 Welding Rod (Nihon)

QTY
36.00
37.00
10.00
4.70
6.00
8.00
1.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Reinforcement/Rebars Works
4. FORMS & SCAFFOLDINGS
DESCRIPTION

QTY

Column Forms:
1/4x4X8 Ordinary Plywood
2x2x14 Good Lumber
CWN 2 1/2"
CWN 1 1/2"
Tie Beam Forms:
1/2x4X8 Ordinary Plywood
2x2x14 Good Lumber
CWN 2 1/2"
CWN 1 1/2"
Scaffoldings:
2"x3"x16' Coco Lumber
CWN 4"

3.00
17.00
0.50
0.20
3.00
17.00
0.50
35.00
65.00
6.15

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Forms and Scaffoldings
5. TINSMITRY
DESCRIPTION
Corrugated GI Sheet x 10' (Gauge 26)
GI Rivet
2 x 4 x 1/4 C-Purlins
GI Strip
Prefabricated Gutter (2.35 m each)
5/32 60 Welding Rod (Nihon)
Prefabricated Flashing
Boysen Steel Epoxy Primer Gray with Catalist

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor

QTY
8.00
1.00
6.00
1.00
2.00
1.00
5.00
13.00

Total Estimated Cost of Roffing and Tinsmitry Works

6. PAINTING
DESCRIPTION

QTY

Concrete Neutralizer
Concrete Putty
Primer Paint
Paint Coats
Roof Paint
Zinc Chromate
Roof Paint/Coats

2.00
2.00
2.00
3.00
2.00
2.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Roffing and Tinsmitry Works
7. DOOR and WINDOW
D-1
W-1

DESCRIPTION
1.9 m x 3.6 m Roll-Up Door
0.8 m x 0.3 m Awning Window

QTY
1.00
1.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total estimated Cost of Doors and Windows
8. RAMP
DESCRIPTION
3" Diameter GI Pipe
2" x 2" x 3/16" Angle Bar
1m x 3m Steel Matting
5/32 60 Welding Rod (Nihon)

QTY
5.00
13.00
3.00
1.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total estimated Cost of Doors and Windows

COST ESTIMATES

R HOUSE
Benguet

UNIT
bags
cu.m
cu.m
gal

UNIT COST
225.00
800.00
550.00
6.00

AMOUNT
4,860.00
2,440.00
687.50
786.00
8,773.50
3,509.40
12,282.90
1,491.50
596.60
492.72

14,863.71

UNIT
bags
cu.m
gal
pcs

UNIT COST
225.00
550.00
6.00
8.50

AMOUNT
2,407.50
550.00
390.00
1,028.50
4,376.00
1,750.40
6,126.40
743.92
297.57
245.76

7,413.64

UNIT
pcs
pcs
pcs
kgs
pcs
pcs
box

UNIT COST
220.00
154.00
75.00

AMOUNT
7,920.00
5,698.00
750.00
-

2,000.00

2,000.00
14,368.00
5,747.20

20,115.20
2,442.56
977.02
806.91

24,341.69

UNIT

UNIT COST

pcs
pcs
kls
kls

370.00

pcs
pcs
kls
kls

660.00

pcs
kls

60.00

60.00

85.00

AMOUNT
1,110.00
12.00
1,980.00
2,100.00
522.75
5,724.75
2,289.90
8,014.65
973.21
389.28
321.50

9,698.64

UNIT
pcs
kg
pcs
pcs
pcs
box
pcs
gal

UNIT COST

2,000.00
700.00

AMOUNT
2,000.00
9,100.00
11,100.00
4,440.00
15,540.00
1,887.00
754.80
623.38

18,805.18

UNIT
L
L
L
L

UNIT COST

AMOUNT
-

L
L

UNIT
set
set

UNIT COST

AMOUNT

UNIT
pcs
pcs
pcs
box

UNIT COST

2,000.00

AMOUNT

2,000.00
-