PROJECT: PROPOSED LEGISLATIVE BUILDING

OWNER:LGU SHARIFF SAYDONA

SUBJECT: DETAILED COST ESTIMATE AND BILL OF MATERIALS
UNIT COST
NO. DESCRIPTION QTY UNIT GRAND TOTAL
MATERIALS

MOBILIZATION/TEMPORARY STRUCTURE, UTILITIES

I AND SERVICES/ DEMOBILIZATION/STANDARD
BILLBOARD/LAYOUTING

MATERIAL 1.00 LOT 30,000.00 ₱ 30,000.00

EQUIPMENT
1 MINIDUMPTRUCK 3.00 DAYS 3,500.00 ₱ 10,500.00
₱ 40,500.00
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 32.00 hrs. 1 102.10 ₱ 3,267.20

CONSTRUCTION FOREMAN 32 hrs. 1 66.11 ₱ 2,115.52
SKILLED LABORER 32 hrs. 1 47.91 ₱ 1,533.14
UNSKILLED LABORER 32 hrs. 5 37.04 ₱ 5,927.19
SUB-TOTAL ₱ 12,843.04

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 83,343.04

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 8,334.30
VAT (12% OF DIRECT COST) ₱ 10,001.17
NUMBER OF DAYS ₱ 4.00
TOTAL UNIT COST ₱ 101,678.51
TOTAL COST ₱ 101,678.51
II EARTHWORKS 1.00 Lot
1.00 STRUCTURAL EXCAVATION 88.00 CU.M 500.00 ₱ 44,000.00
2.00 BACKFILLING AND COMPACTION 110.00 CU.M 250.00 ₱ 27,500.00
3.00 GRAVEL BEDDING 21.60 CU.M 500.00 ₱ 10,800.00
SUB-TOTAL ₱ 82,300.00
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 112.00 hrs. 1 102.10 ₱ 11,435.20

CONSTRUCTION FOREMAN 112 hrs. 1 66.11 ₱ 7,404.32
SKILLED LABORER 112 hrs. 1 47.91 ₱ 5,365.97
UNSKILLED LABORER 112 hrs. 5 37.04 ₱ 20,745.16
SUB-TOTAL ₱ 44,950.66

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 127,250.66

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 12,725.07
VAT (12% OF DIRECT COST) ₱ 15,270.08
NUMBER OF DAYS ₱ 14.00
TOTAL UNIT COST ₱ 155,245.80
TOTAL COST ₱ 155,245.80
 III CONCRETING WORKS 67.54 CU.M
1.00 COLUMN FOOTING 13.00 CU.M
1.10 PORTLAND CEMENT 124 BAG 275.00 ₱ 33,962.50
1.20 CRUSHED GRAVEL 1" 13.00 CU.M 500.00 ₱ 6,500.00
1.30 WASHED SAND 6.50 CU.M 600.00 ₱ 3,900.00
1.00 TIE BEAM 8.50 CU.M
1.10 PORTLAND CEMENT 81 BAG 275.00 ₱ 22,206.25
1.20 CRUSHED GRAVEL 1" 8.50 CU.M 500.00 ₱ 4,250.00
1.30 WASHED SAND 4.25 CU.M 600.00 ₱ 2,550.00
1.00 WALL FOOTING 6.47 CU.M
1.10 PORTLAND CEMENT 61 BAG 275.00 ₱ 16,902.88
1.20 CRUSHED GRAVEL 1" 6.47 CU.M 500.00 ₱ 3,235.00
1.30 WASHED SAND 3.24 CU.M 600.00 ₱ 1,941.00
3.00 COLUMNS 6.72 CU.M
3.10 PORTLAND CEMENT 64 BAG 275.00 ₱ 17,556.00
3.20 CRUSHED GRAVEL 1" 6.72 CU.M 500.00 ₱ 3,360.00
3.30 WASHED SAND 3.36 CU.M 600.00 ₱ 2,016.00
4.00 ROOF BEAM 8.50 CU.M
4.10 PORTLAND CEMENT 81 BAG 275.00 ₱ 22,206.25
4.20 CRUSHED GRAVEL 1" 8.50 CU.M 500.00 ₱ 4,250.00
4.30 WASHED SAND 4.25 CU.M 600.00 ₱ 2,550.00
5.00 SLAB ( on grade & suspended ) 21.60 SQ.M
5.10 PORTLAND CEMENT 205 BAG 275.00 ₱ 56,430.00
5.20 CRUSHED GRAVEL 1" 21.60 CU.M 500.00 ₱ 10,800.00
5.30 WASHED SAND 4.00 CU.M 600.00 ₱ 2,400.00
6.00 CONCRETE MOULDING WALL CLADDING 2.75 CU.M
6.10 PORTLAND CEMENT 26 BAG 275.00 ₱ 7,184.38
6.20 CRUSHED GRAVEL 1" 4.00 CU.M 500.00 ₱ 2,000.00
6.30 WASHED SAND 4.00 CU.M 600.00 ₱ 2,400.00
SUB-TOTAL ₱ 228,600.25
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 240.00 hrs. 1 102.10 ₱ 24,504.00

CONSTRUCTION FOREMAN 240 hrs. 1 66.11 ₱ 15,866.40
SKILLED LABORER 240 hrs. 2 47.91 ₱ 22,997.03
UNSKILLED LABORER 240 hrs. 6 37.04 ₱ 53,344.71
SUB-TOTAL ₱ 116,712.14

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 345,312.39

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 34,531.24
VAT (12% OF DIRECT COST) ₱ 41,437.49
NUMBER OF DAYS ₱ 30.00
TOTAL UNIT COST ₱ 153,193.13
TOTAL COST ₱ 421,281.11
 IV REBAR WORKS 1,007.00 PCS KILOS UNIT COST
1.00 COLUMN FOOOTING 133.00 PCS
1.10 16mm Ø x 6 mts. REBARS (9.50kls.) 78.00 PCS 741.00 50.00 ₱ 37,050.00
1.20 12mm Ø x 6 mts. REBARS (5.50kls.) PCS 0.00 50.00 ₱ -
1.30 10mm Ø x 6 mts. REBARS (4.00kls.) 55.00 PCS 220.00 50.00 ₱ 11,000.00
1.40 8mm Ø x 6 mts. REBARS (3.00kls.) PCS 0.00 50.00 ₱ -
1.50 TIE WIRE 9.61 KG 961.00 75.00 ₱ 720.75
2.00 WALL FOOTING 248.00
2.10 16mm Ø x 6 mts. REBARS (9.50kls.) PCS 0.00 50.00 ₱ -
2.20 12mm Ø x 6 mts. REBARS (5.50kls.) PCS 0.00 50.00 ₱ -
2.30 10mm Ø x 6 mts. REBARS (4.00kls.) 248.00 PCS 992.00 50.00 ₱ 49,600.00
2.40 8mm Ø x 6 mts. REBARS (3.00kls.) PCS 0.00 50.00 ₱ -
2.50 TIE WIRE 9.92 KG 992.00 75.00 ₱ 744.00
3.00 COLUMN 123.00
3.10 16mm Ø x 6 mts. REBARS (9.50kls.) 44.00 PCS 418.00 50.00 ₱ 20,900.00
3.20 12mm Ø x 6 mts. REBARS (5.50kls.) PCS 0.00 50.00 ₱ -
3.30 10mm Ø x 6 mts. REBARS (4.00kls.) 79.00 PCS 316.00 50.00 ₱ 15,800.00
3.40 8mm Ø x 6 mts. REBARS (3.00kls.) PCS 0.00 50.00 ₱ -
3.50 TIE WIRE 7.34 KG 734.00 75.00 ₱ 550.50
4.00 SLAB ON GRADE 159.00
4.10 16mm Ø x 6 mts. REBARS (9.50kls.) PCS 0.00 50.00 ₱ -
4.20 12mm Ø x 6 mts. REBARS (5.50kls.) 159.00 PCS 874.50 50.00 ₱ 43,725.00
4.30 10mm Ø x 6 mts. REBARS (4.00kls.) PCS 0.00 50.00 ₱ -
4.40 8mm Ø x 6 mts. REBARS (3.00kls.) PCS 0.00 50.00 ₱ -
4.50 TIE WIRE 8.75 KG 874.50 75.00 ₱ 655.88
6.00 BEAM/TIE BEAM 344.00
6.10 16mm Ø x 6 mts. REBARS (9.50kls.) 104.00 PCS 988.00 50.00 ₱ 49,400.00
6.20 12mm Ø x 6 mts. REBARS (5.50kls.) PCS 0.00 50.00 ₱ -
6.30 10mm Ø x 6 mts. REBARS (4.00kls.) 240.00 PCS 960.00 50.00 ₱ 48,000.00
6.40 8mm Ø x 6 mts. REBARS (3.00kls.) PCS 0.00 50.00 ₱ -
6.50 TIE WIRE 19.48 KG 1,948.00 75.00 ₱ 1,461.00
SUB-TOTAL ₱ 279,607.13
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 160.00 hrs. 1 102.10 ₱ 16,336.00

CONSTRUCTION FOREMAN 160 hrs. 1 66.11 ₱ 10,577.60
SKILLED LABORER (Steelman) 160 hrs. 1 47.91 ₱ 7,665.68
UNSKILLED LABORER 160 hrs. 4 37.04 ₱ 23,708.76
SUB-TOTAL ₱ 58,288.04
 DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 337,895.16
CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 33,789.52
VAT (12% OF DIRECT COST) ₱ 40,547.42
NUMBER OF DAYS ₱ 20.00
TOTAL UNIT COST ₱ 409.37
TOTAL COST ₱ 412,232.10
V FORM WORKS 161.88 SQ.M.
1.00 COLUMNS 67.20 SQ.M.
1.10 COCO LUMBER 5,729 BD. FT. 14.00 ₱ 80,205.16
1.20 PLYWOOD ORDINARY, 3mmx4'x8' 23 PCS 385.00 ₱ 8,983.33
1.30 CWN, ASSORTED 57.29 KG 75.00 ₱ 4,296.71
2.00 BEAMS 89.25 SQ.M.
2.10 COCO LUMBER 3,512 BD. FT. 14.00 ₱ 49,167.83
2.20 PLYWOOD ORDINARY, 3mmx4'x8' 31 PCS 385.00 ₱ 11,930.99
2.30 CWN, ASSORTED 35.12 KG 75.00 ₱ 2,633.99
SUB-TOTAL ₱ 157,218.00
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 168.00 hrs. 1 102.10 ₱ 17,152.80

CONSTRUCTION FOREMAN 168 hrs. 1 66.11 ₱ 11,106.48
SKILLED LABORER (Carpenter) 168 hrs. 2 47.91 ₱ 16,097.92
UNSKILLED LABORER 168 hrs. 2 37.04 ₱ 12,447.10
SUB-TOTAL ₱ 56,804.30

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 214,022.30

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 21,402.23
VAT (12% OF DIRECT COST) ₱ 25,682.68
₱
NUMBER OF DAYS 21.00
₱
TOTAL UNIT COST 2,925.57
TOTAL COST ₱ 261,107.21

VI MASONRY WORKS 290.00 SQ.M.

1.10 CHB 4" THK. 3,625.00 PCS 15.00 ₱ 54,375.00
1.20 PORTLAND CEMENT 151 BAG 275.00 ₱ 41,629.50
1.30 WASHED SAND 12.62 CU.M 600.00 ₱ 7,569.00
1.40 10mm Ø x 6 mts. REBARS 160 PCS 155.00 ₱ 24,872.33
1.50 TIE WIRE 7.54 KG 75.00 ₱ 565.50

2.00 PLASTERING 580.00 SQ.M.

2.10 PORTLAND CEMENT 55.68 BAG 275.00 ₱ 15,312.00
2.20 WASHED SAND 4.64 CU.M 600.00 ₱ 2,784.00
SUB-TOTAL ₱ 147,107.33
 LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 200.00 hrs. 1 102.10 ₱ 20,420.00

CONSTRUCTION FOREMAN 200 hrs. 1 66.11 ₱ 13,222.00
SKILLED LABORER (Mason) 200 hrs. 3 47.91 ₱ 28,746.29
UNSKILLED LABORER 200 hrs. 5 37.04 ₱ 37,044.94
SUB-TOTAL ₱ 99,433.22

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 246,540.56

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 24,654.06
VAT (12% OF DIRECT COST) ₱ 29,584.87
NUMBER OF DAYS ₱ 25.00
TOTAL UNIT COST ₱ 1,037.17
TOTAL COST ₱ 300,779.48

VII CARPENTRY WORKS

1.00 CEILING 197 SQ.M.
1.10 2"x2" GOOD LUMBER 1613.43 BD.FT. 40 ₱ 64,537.20
1.20 1/4"x4'x8' CEILING PLYWOOD 68 PCS 350 ₱ 23,940.97
1.30 FINISHING NAILS 10 KG 80 ₱ 800.00
1.40 COMMON WIRE NAILS 10 KG 75 ₱ 750.00
1.50 CONCRETE NAILS 5 KG 85 ₱ 425.00
1.60 WOOD PRESERVATIVES 5 L 997 ₱ 4,985.00
₱ 95,438.17
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 112.00 hrs. 1 102.10 ₱ 11,435.20

CONSTRUCTION FOREMAN 112 hrs. 1 66.11 ₱ 7,404.32
SKILLED LABORER (Carpenter) 112 hrs. 1 47.91 ₱ 5,365.97
UNSKILLED LABORER 112 hrs. 4 37.04 ₱ 16,596.13
SUB-TOTAL ₱ 40,801.62

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 136,239.80

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 13,623.98
VAT (12% OF DIRECT COST) ₱ 16,348.78
NUMBER OF DAYS ₱ 14.00
TOTAL UNIT COST ₱ 843.72
TOTAL COST ₱ 166,212.55
VIII DOORS AND WINDOWS 1 LOT
1.00 W-1 1.60mx1.20 Steel Casement Glass window 6 SET 7,350 ₱ 44,100.00

1.20 W-2 0.80mx1.20 Steel Casement Glass window 4 SET 5,300 ₱ 21,200.00

1.30 W-2 0.6 mx 0.6m Steel Casement Glass window 5 SET 3,200 ₱ 16,000.00
 D-1 2.00 mx2.10 Aluminum Frame Double Swing Door
1.40 Wooden door jamb 1 SET 6,530 ₱ 6,530.00
any approved design

D-2 0.90mx2.10 PANEL DOOR w/ 2"X 5"

1.50 Wooden door jamb 1 SET 4,350 ₱ 4,350.00
any approved design
1.60 D-3 0.70mx2.10m PVC DOOR 3 SET 2,450 ₱ 7,350.00
with complete accessories
1.7 SUB-TOTAL ₱ 99,530.00
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 56.00 hrs. 1 102.10 ₱ 5,717.60

CONSTRUCTION FOREMAN 56 hrs. 1 66.11 ₱ 3,702.16
SKILLED LABORER (Carpenter) 56 hrs. 1 47.91 ₱ 2,682.99
UNSKILLED LABORER 56 hrs. 4 37.04 ₱ 8,298.07
SUB-TOTAL ₱ 20,400.81

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 119,930.81

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 11,993.08
VAT (12% OF DIRECT COST) ₱ 14,391.70
NUMBER OF DAYS ₱ 7.00
TOTAL UNIT COST ₱ 146,315.59
TOTAL COST ₱ 146,315.59
IX STEEL WORKS and ROOFING 1.00 Lot
1.00 0.40mm thk. G.I. Roofing (Pre-painted) 170.00 pcs 270.00 ₱ 45,900.00
1.20 Gutter (G.I. Plain Sheet 90cmx2.4m) 26.00 pcs 1,250.00 ₱ 32,500.00
1.30 Rivets with Washers 10.00 kg. 40.00 ₱ 400.00
1.40 50x50x1.5 mm Angle Bar 1,526.00 kg. 40.00 ₱ 61,040.00
1.50 Plain Round Bar 10mm diam.x6m 9.00 pcs 120.00 ₱ 1,080.00
1.60 C-purlins 120x40x40x20mm 50.00 pcs 1,150.00 ₱ 57,500.00
1.70 10mmx4'x8' steel plate 1.00 pcs 7,500.00 ₱ 7,500.00
1.80 Welding Rod 100.00 pcs 80.00 ₱ 8,000.00
1.90 Primer, Zinc Chromate 6.00 PCS 560.00 ₱ 3,360.00
SUB-TOTAL ₱ 217,280.00
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 200.00 hrs. 1 102.10 ₱ 20,420.00

CONSTRUCTION FOREMAN 200 hrs. 1 66.11 ₱ 13,222.00
SKILLED LABORER (Welder) 200 hrs. 2 47.91 ₱ 19,164.19
UNSKILLED LABORER 200 hrs. 4 37.04 ₱ 29,635.95
SUB-TOTAL ₱ 82,442.14

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 299,722.14

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 29,972.21
VAT (12% OF DIRECT COST) ₱ 35,966.66
NUMBER OF DAYS ₱ 25.00
TOTAL UNIT COST ₱ 7,313.22
TOTAL COST ₱ 365,661.01
X ELECTRICAL WORKS 11.92 SQ.M.
1.00 Electrical conduit uPVC, 15mm diam. 145.00 pcs 50.00 ₱ 7,250.00
1.20 RSC 32mm diam. 2.00 pcs 339.00 ₱ 678.00
1.30 Entrance Cap, 25mm diam. 2.00 pcs 75.00 ₱ 150.00
1.40 Junction box w/ cover 4"x4" G.I. 60.00 pcs 15.00 ₱ 900.00
1.50 Utility box 3"x4" G.I. 50.00 pcs 30.00 ₱ 1,500.00
1.60 Ground Rod, 2.4mx16mm diam. 2.00 PCS 150.00 ₱ 300.00
1.70 3.5mm2 THW wire, stranded 150.00 m. 41.00 ₱ 6,150.00
1.80 30.0mm2 THW wire, stranded 10.00 m. 220.00 ₱ 2,200.00
1.90 Duplex C.O. with plate 10.00 pcs 263.80 ₱ 2,638.00
2.00 Single switch with plate 4.00 pcs 98.00 ₱ 392.00
2.10 2- Gang switch with plate 10.00 pcs 153.00 ₱ 1,530.00
2.20 3- Gang switch with plate 2.00 pcs 208.00 ₱ 416.00
2.30 FL 2x40W Industrial Type 22.00 set 1,055.00 ₱ 23,210.00
2.40 Incandescent Bulb 50W 6.00 set 35.00 ₱ 210.00
2.50 Ceiling receptacle 3-1/2" 8.00 pcs 25.00 ₱ 200.00
2.60 Panel box, Flush type, 12 branches 1.00 set 2,530.00 ₱ 2,530.00
2.70 Circuit breaker, 100A 2p 2.00 set 650.00 ₱ 1,300.00
2.80 Circuit breaker, 20A 2P 2.00 set 313.00 ₱ 626.00
2.90 Electrical Tape 10.00 pcs 37.50 ₱ 375.00
SUB-TOTAL ₱ 52,180.00
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 80.00 hrs. 1 102.10 ₱ 8,168.00

CONSTRUCTION FOREMAN 80 hrs. 1 66.11 ₱ 5,288.80
SKILLED LABORER (Electrician) 80 hrs. 1 47.91 ₱ 3,832.84
UNSKILLED LABORER 80 hrs. 3 37.04 ₱ 8,890.78
SUB-TOTAL ₱ 26,180.42

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 78,360.42

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 7,836.04
VAT (12% OF DIRECT COST) ₱ 9,403.25
NUMBER OF DAYS ₱ 10.00
TOTAL UNIT COST ₱ 15,933.29
TOTAL COST ₱ 95,599.72
XI PLUMBING WORKS 47.68 SQ.M.
1.00 PP-R pipe 3/4" diam. 10.00 pcs 345.00 ₱ 3,450.00
1.20 PP-R coupling 3/4" diam. 8.00 pcs 15.00 ₱ 120.00
1.30 PP-R coupling reducer, 1/2"x3/4" diam. 4.00 pcs 11.00 ₱ 44.00
1.40 PP-R pipe 1/2" diam. 6.00 pcs 217.00 ₱ 1,302.00
1.50 PP-R pipe elbow 90⁰x1/2" diam. 16.00 pcs 14.00 ₱ 224.00
1.60 PP-R coupling, 1/2" diam. 4.00 PCS 8.97 ₱ 35.86
1.70 PP-R tee, 1/2" diam. 15.00 pcs 17.00 ₱ 255.00
1.80 PP-R Adaptor Female thread, 1/2" diam. 14.00 pcs 84.00 ₱ 1,176.00
1.90 Gate Valve, 3/4" diam. 2.00 pcs 320.00 ₱ 640.00
2.00 Gate Valve, 1/2" diam. 2.00 pcs 250.00 ₱ 500.00
2.10 Water Closet 1.6gpf with accessories 3.00 set 7,500.00 ₱ 22,500.00
2.20 Concrete counter sink type, with lever type 3.00 set 3,150.00 ₱ 9,450.00
2.30 Faucet, hose bibb, brass 1/2" diam. 8.00 pcs 160.00 ₱ 1,280.00
2.40 Water Closet flange 3.00 set 262.00 ₱ 786.00
2.50 Tissue holder 3.00 pcs 250.00 ₱ 750.00
2.60 S.S. Floor drain 4"x4" 3.00 pcs 97.00 ₱ 291.00
2.70 S.S. Grab rail 1-1/2" diam. 3.00 set 1,000.00 ₱ 3,000.00
2.80 Teflon Tape 10.00 rolls 12.00 ₱ 120.00
2.90 Mirror 20.00 sq.ft. 100.00 ₱ 2,000.00
SUB-TOTAL ₱ 47,923.86
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 80.00 hrs. 1 102.10 ₱ 8,168.00

CONSTRUCTION FOREMAN 80 hrs. 1 66.11 ₱ 5,288.80
SKILLED LABORER (Plumber) 80 hrs. 1 47.91 ₱ 3,832.84
UNSKILLED LABORER 80 hrs. 4 37.04 ₱ 11,854.38
SUB-TOTAL ₱ 29,144.02

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 77,067.88

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 7,706.79
VAT (12% OF DIRECT COST) ₱ 9,248.15
NUMBER OF DAYS ₱ 10.00
TOTAL UNIT COST ₱ 31,340.94
TOTAL COST ₱ 94,022.81
XII SANITARY WORKS 17.88 SQ.M.
1.00 Catch basin 4.00 unit 1,500.00 ₱ 6,000.00
1.20 Concrete Pipe 150mm diam. 20.00 pcs 200.00 ₱ 4,000.00
1.30 Two Chamber Saptic Tank 1.00 PCS 32,500.00 ₱ 32,500.00
1.40 uPVC Sanitary pipe 4" diam. 5.00 pcs 560.00 ₱ 2,800.00
1.50 uPVC elbow 1/8x4" diam. 4.00 pcs 82.00 ₱ 328.00
1.60 uPVC elbow 90⁰x4" diam. 6.00 pcs 96.00 ₱ 576.00
1.70 uPVC Wye 4"x4" 5.00 pcs 165.00 ₱ 825.00
1.80 uPVC tee 4"x4" 10.00 pcs 138.00 ₱ 1,380.00
1.90 uPVC Wye 4"x2" 12.00 pcs 97.00 ₱ 1,164.00
2.00 Brass cleanout 6"x6" 8.00 pcs 675.00 ₱ 5,400.00
2.10 Brass cleanout 4"x4" 4.00 PCS 350.00 ₱ 1,400.00
2.20 uPVC elbow 90⁰x2" diam. 10.00 pcs 25.00 ₱ 250.00
2.30 uPVC Sanitary pipe 2" diam. 8.00 pcs 210.00 ₱ 1,680.00
2.40 uPVC Wye 2"x2" 8.00 pcs 38.00 ₱ 304.00
2.50 uPVC tee 2" 6.00 pcs 36.00 ₱ 216.00
2.60 uPVC P-trap 2" 8.00 pcs 66.00 ₱ 528.00
2.70 uPVC sanitary pipe 3" diam. 4.00 pcs 420.00 ₱ 1,680.00
2.80 uPVC elbow 90⁰x3" diam. 12.00 pcs 53.00 ₱ 636.00
2.90 PVC Cement 3.00 can 150.00 ₱ 450.00
SUB-TOTAL ₱ 56,117.00
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 56.00 hrs. 1 102.10 ₱ 5,717.60

CONSTRUCTION FOREMAN 56 hrs. 1 66.11 ₱ 3,702.16
SKILLED LABORER 56 hrs. 1 47.91 ₱ 2,682.99
 UNSKILLED LABORER 56 hrs. 3 37.04 ₱ 6,223.55
SUB-TOTAL ₱ 18,326.30

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 74,443.30

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 7,444.33
VAT (12% OF DIRECT COST) ₱ 8,933.20
NUMBER OF DAYS ₱ 7.00
TOTAL UNIT COST ₱ 11,352.60
TOTAL COST ₱ 90,820.82
XIII PAINTING WORKS
1.00 CONCRETE SURFACES 580.00 SQ.M.
1.10 NEUTRALIZER 6 GAL 132.00 ₱ 792.00
1.20 LATEX, FLAT 29 GAL 650.00 ₱ 18,850.00
1.30 CONCRETE MASONRY PUTTY 29 GAL 650.00 ₱ 18,850.00
1.40 LATEX, SEMI GLOSS 29 GAL 650.00 ₱ 18,850.00
1.40 ACRI COLOR 29 GAL 500.00 ₱ 14,500.00
1.70 Paint Thinner 10 Lit. 260.00 ₱ 2,600.00
1.80 2" Paint Brush, Eterna 6 PCS 35.00 ₱ 210.00
1.90 7" Paint Roller with Tray 10 PCS 120.00 ₱ 1,200.00
2.00 4" Paint Roller with Tray 10 SET 100.00 ₱ 1,000.00
SUB-TOTAL ₱ 76,852.00
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 112.00 hrs. 1 102.10 ₱ 11,435.20

CONSTRUCTION FOREMAN 112 hrs. 1 66.11 ₱ 7,404.32
SKILLED LABORER 112 hrs. 1 47.91 ₱ 5,365.97
UNSKILLED LABORER 112 hrs. 3 37.04 ₱ 12,447.10
SUB-TOTAL ₱ 36,652.59

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 113,504.59

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 11,350.46
VAT (12% OF DIRECT COST) ₱ 13,620.55
NUMBER OF DAYS ₱ 14.00
TOTAL UNIT COST ₱ 4,775.02
TOTAL COST ₱ 138,475.60
XIV TILE WORKS 210.00 SQ.M.
1.00 WALL 80.00 SQ.M.
1.10 Glazed Wall Tile 40cmx40cm 500 PCS 35.00 ₱ 17,500.00
1.20 Tile Adhesive 25kg/bag 10 bag 300.00 ₱ 3,000.00
1.30 Tile Trim 6m 20 PCS 100.00 ₱ 2,000.00
1.40 Tile Grout 5kg/bag 10 bag 148.05 ₱ 1,480.50
1.50 FLOORING 130 SQ.M.
1.70 Unglazed Floor Tile 40cmx40cm 813 PCS 30.00 ₱ 24,375.00
1.80 Tile Adhesive 25kg/bag 15 bag 225.00 ₱ 3,375.00
1.90 Tile Grout 5kg/bag 40 bag 150.00 ₱ 6,000.00
 2.00 Decorative Stone Cladding 14 SQ.M. 1,250.00 ₱ 17,500.00
SUB-TOTAL ₱ 57,730.50
LABOR QTY UNIT NUMEBR OF UNIT COST
LABOR

ENGINEERING SUPERVISION 168.00 hrs. 1 102.10 ₱ 17,152.80

CONSTRUCTION FOREMAN 168 hrs. 1 66.11 ₱ 11,106.48
SKILLED LABORER 168 hrs. 2 47.91 ₱ 16,097.92
UNSKILLED LABORER 168 hrs. 3 37.04 ₱ 18,670.65
SUB-TOTAL ₱ 63,027.85

DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 120,758.35

CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 12,075.83
VAT (12% OF DIRECT COST) ₱ 14,491.00
NUMBER OF DAYS ₱ 21.00
TOTAL UNIT COST ₱ 7,366.26
TOTAL COST ₱ 147,325.18

SUMMARY
A MATERIALS ₱ 1,668,384.24
B LABOR ₱ 750,957.80
C DIRECT COST ( MATERIALS + LABOR+EQUIPMENT) ₱ 2,419,342.05
D CONTRACTORS PROFIT (10% OF DIRECT COST) ₱ 241,934.20
E VAT (12% OF DIRECT COST) ₱ 290,321.05
F CONTINGENCY & DETAILED ENGINEERING (Vertical Structure 2%) ₱ 48,386.84
G NUMBER OF DAYS 222
TOTAL COST ₱ 2,999,984.14

PREPARED BY: