PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED

LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte

DETAILED COST ESTIMATE
ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

I PERMITS AND CLEARANCES 1.00 l.s. 11,718.42

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Building Fee 2,764.80 2,764.80

Electrical Fee 480.00 480.00
MATERIALS

Plumbing Fee 439.00 439.00

Accessories of the Building/Structure Fee 1,605.00 1,605.00
Miscellaneous 2,000.00 2,000.00

A. TOTAL FOR MATERIALS 7,288.80

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

B. TOTAL FOR EQUIPMENT -

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Liaison Incharge 1.00 5.00 450.00 2,250.00

LABOR

C. TOTAL FOR LABOR 2,250.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 9,538.80
E. INDIRECT COSTS / MARK-UPS) 1,621.60
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 858.49
2. PROFIT 763.10
F. RVAT 558.02
G. TOTAL COST OF ITEM ( D + E + F ) 11,718.42
H. UNIT COST (Total Cost of Item/Quantity ) 11,718.42

Page 1 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

II STRUCTURE EXCAVATION 54.68 cu.m. 36.93

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

A. TOTAL FOR MATERIALS -

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Backhoe 1.00 0.12 12,296.00 1,475.52

B. TOTAL FOR EQUIPMENT 1,475.52

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 0.12 750.00 90.00

LABOR

Laborer 2.00 0.12 325.00 78.00

C. TOTAL FOR LABOR 168.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 1,643.52
E. INDIRECT COSTS / MARK-UPS) 279.40
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 147.92
2. PROFIT 131.48
F. RVAT 96.15
G. TOTAL COST OF ITEM ( D + E + F ) 2,019.07
H. UNIT COST (Total Cost of Item/Quantity ) 36.93

Page 2 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

III BACKFILL 43.74 cu.m 49.53

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

A. TOTAL FOR MATERIALS -

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Backhoe 1.00 0.12 12,296.00 1,475.52

Plate Compactor 1.00 0.12 1,000.00 120.00

B. TOTAL FOR EQUIPMENT 1,595.52

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 0.12 750.00 90.00

Laborer 2.00 0.12 325.00 78.00
LABOR

C. TOTAL FOR LABOR 168.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 1,763.52
E. INDIRECT COSTS / MARK-UPS) 299.80
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 158.72
2. PROFIT 141.08
F. RVAT 103.17
G. TOTAL COST OF ITEM ( D + E + F ) 2,166.49
H. UNIT COST (Total Cost of Item/Quantity ) 49.53

Page 3 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

IV GRAVEL FILL 25.00 cu.m. 1,383.03

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Filling Materials (with 15% compaction) 28.75 cu.m 800.00 23,000.00

MATERIALS

A. TOTAL FOR MATERIALS 23,000.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Backhoe 1.00 0.10 12,296.00 1,229.60

Plate Compactor 1.00 1.50 1,000.00 1,500.00
Minor Tools(15% of total Labor Cost) 315.00

B. TOTAL FOR EQUIPMENT 3,044.60

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Foreman 1.00 1.50 750.00 1,125.00

Laborer 2.00 1.50 325.00 975.00

C. TOTAL FOR LABOR 2,100.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 28,144.60
E. INDIRECT COSTS / MARK-UPS) 4,784.58
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,533.01
2. PROFIT 2,251.57
F. RVAT 1,646.46
G. TOTAL COST OF ITEM ( D + E + F ) 34,575.64
H. UNIT COST (Total Cost of Item/Quantity ) 1,383.03

Page 4 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

V STRUCTURAL CONCRETE 33.42 cu.m 7,508.68

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Cement 304.12 bag 280.00 85,154.16

MATERIALS

Sand 21.72 cu.m 1,500.00 32,584.50

3/4" Gravel 35.09 cu.m 1,900.00 66,672.90

A. TOTAL FOR MATERIALS 184,411.56

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Single Bagger Mixer 1.00 3.00 1,376.00 4,128.00

Concrete Vibrator 1.00 3.00 1,192.00 3,576.00

B. TOTAL FOR EQUIPMENT 7,704.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 3.00 750.00 2,250.00

LABOR

Skilled Laborer 3.00 3.00 450.00 4,050.00

Laborer 6.00 3.00 325.00 5,850.00

C. TOTAL FOR LABOR 12,150.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 204,265.56
E. INDIRECT COSTS / MARK-UPS) 34,725.15
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 18,383.90
2. PROFIT 16,341.24
F. RVAT 11,949.54
G. TOTAL COST OF ITEM ( D + E + F ) 250,940.25
H. UNIT COST (Total Cost of Item/Quantity ) 7,508.68

Page 5 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

VI REINFORCING STEEL 6,914.60 kg. 75.93

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Reinforcing Steel Bar 7,260.33 kg. 50.00 363,016.50

Tie Wire 145.21 kg. 70.00 10,164.46
MATERIALS

A. TOTAL FOR MATERIALS 373,180.96

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Bar Cutter 1.00 3.00 1,758.00 5,274.00

EQUIPMENT

Bar Bender 1.00 3.00 2,812.00 8,436.00

B. TOTAL FOR EQUIPMENT 13,710.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 10.00 750.00 7,500.00

LABOR

Skilled Laborer 3.00 10.00 450.00 13,500.00

Laborer 6.00 10.00 325.00 19,500.00

C. TOTAL FOR LABOR 40,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 427,390.96
E. INDIRECT COSTS / MARK-UPS) 72,656.46
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 38,465.19
2. PROFIT 34,191.28
F. RVAT 25,002.37
G. TOTAL COST OF ITEM ( D + E + F ) 525,049.79
H. UNIT COST (Total Cost of Item/Quantity ) 75.93

Page 6 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

VII FORMS AND FALSEWORKS 1.00 l.s. 176,584.21

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Marine Plywood 1/2" 35.00 sheet 700.00 24,500.00

Good Lumber 1,118.88 bd.ft. 60.00 67,132.80
MATERIALS

CWN #1 1/2 7.00 kg 55.00 385.00

CWN # 3 4.00 kg 70.00 280.00
CWN # 4 3.00 kg 80.00 240.00
Miscellaneous 1.00 l.s. 4,626.89 4,626.89

A. TOTAL FOR MATERIALS 97,164.69

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 6,075.00

B. TOTAL FOR EQUIPMENT 6,075.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 10.00 750.00 7,500.00

LABOR

Skilled Laborer 3.00 10.00 450.00 13,500.00

laborer 6.00 10.00 325.00 19,500.00

C. TOTAL FOR LABOR 40,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 143,739.69
E. INDIRECT COSTS / MARK-UPS) 24,435.75
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 12,936.57
2. PROFIT 11,499.18
F. RVAT 8,408.77
G. TOTAL COST OF ITEM ( D + E + F ) 176,584.21
H. UNIT COST (Total Cost of Item/Quantity ) 176,584.21

Page 7 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

VIII SEWER LINE WORKS 1.00 l.s. 32,520.40

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

2" Ø PVC Pipe 16.00 pc. 220.00 3,520.00

2" Ø PVC Tee Joint 5.00 pc. 100.00 500.00
2" Ø PVC 90° Elbow Joint 11.00 pc. 100.00 1,100.00
MATERIALS

4" Ø PVC Pipe 18.00 pc. 600.00 10,800.00

4" Ø PVC Tee Joint 17.00 pc. 120.00 2,040.00
4" Ø PVC 90° Elbow Joint 19.00 pc. 120.00 2,280.00
4" Ø PVC Trap Joint 6.00 pc. 160.00 960.00
4" Ø PVC Cleanoutcap 1.00 pc. 120.00 120.00
Solvent 0.15 liter 550.00 82.50
Miscellaneous 1.00 l.s. 814.13 814.13

A. TOTAL FOR MATERIALS 22,216.63

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 555.00

EQUIPMENT

B. TOTAL FOR EQUIPMENT 555.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Foreman 1.00 2.00 750.00 1,500.00

LABOR

Skilled Laborer 1.00 2.00 450.00 900.00

Laborer 2.00 2.00 325.00 1,300.00

C. TOTAL FOR LABOR 3,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 26,471.63
E. INDIRECT COSTS / MARK-UPS) 4,500.18
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,382.45
2. PROFIT 2,117.73
F. RVAT 1,548.59
G. TOTAL COST OF ITEM ( D + E + F ) 32,520.40
H. UNIT COST (Total Cost of Item/Quantity ) 32,520.40

Page 8 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

IX COLD WATER LINES 1.00 l.s. 27,262.42

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1/2" Ø PPR Pipe 32.00 pc. 400.00 12,800.00

1/2" Ø PPR Tee Joint 12.00 pc. 120.00 1,440.00
MATERIALS

1/2" Ø PPR 90° Elbow Joint 23.00 pc. 120.00 2,760.00

Solvent 0.15 liter 550.00 82.50
Miscellaneous 1.00 l.s. 854.13 854.13

A. TOTAL FOR MATERIALS 17,936.63

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 555.00

B. TOTAL FOR EQUIPMENT 555.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 2.00 750.00 1,500.00

LABOR

Skilled Laborer 1.00 2.00 450.00 900.00

Laborer 2.00 2.00 325.00 1,300.00

C. TOTAL FOR LABOR 3,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 22,191.63
E. INDIRECT COSTS / MARK-UPS) 3,772.58
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,997.25
2. PROFIT 1,775.33
F. RVAT 1,298.21
G. TOTAL COST OF ITEM ( D + E + F ) 27,262.42
H. UNIT COST (Total Cost of Item/Quantity ) 27,262.42

Page 9 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

X PLUMBING FIXTURES 1.00 l.s. 74,944.64

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Floor Drain 5.00 set 150.00 750.00

MATERIALS

Lavatory 3.00 set 3,000.00 9,000.00

Shower Faucet and Accessories 3.00 set 5,000.00 15,000.00
Kitchen Sink 1.00 set 2,000.00 2,000.00
Water Closet 3.00 set 10,000.00 30,000.00

A. TOTAL FOR MATERIALS 56,750.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 555.00

B. TOTAL FOR EQUIPMENT 555.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 2.00 750.00 1,500.00

LABOR

Skilled Laborer 1.00 2.00 450.00 900.00

Laborer 2.00 2.00 325.00 1,300.00

C. TOTAL FOR LABOR 3,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 61,005.00
E. INDIRECT COSTS / MARK-UPS) 10,370.85
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 5,490.45
2. PROFIT 4,880.40
F. RVAT 3,568.79
G. TOTAL COST OF ITEM ( D + E + F ) 74,944.64
H. UNIT COST (Total Cost of Item/Quantity ) 74,944.64

Page 10 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XI CEILING 50.00 sq.m. 1,464.13

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Fiber Cement Ceiling Board 22.00 sheet 425.00 9,350.00

Wall Angle 17.00 pc. 50.00 850.00
MATERIALS

U Channel 19.00 pc. 120.00 2,280.00

Furring Channel 19.00 pc. 120.00 2,280.00
Preformed Wire Clip 89.60 set 7.00 627.20
Toks Screw 180.00 pc. 1.50 270.00
Miscellaneous 1.00 set 908.00 908.00
Ceiling Vent with Screen 2.00 set 1,700.00 3,400.00

A. TOTAL FOR MATERIALS 19,965.20

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 10,125.00

B. TOTAL FOR EQUIPMENT 10,125.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Construction Foreman 1.00 10.00 750.00 7,500.00

Skilled Laborer 2.00 10.00 450.00 9,000.00
Laborer 4.00 10.00 325.00 13,000.00

C. TOTAL FOR LABOR 29,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 59,590.20
E. INDIRECT COSTS / MARK-UPS) 10,130.33
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 5,363.12
2. PROFIT 4,767.22
F. RVAT 3,486.03
G. TOTAL COST OF ITEM ( D + E + F ) 73,206.56
H. UNIT COST (Total Cost of Item/Quantity ) 1,464.13

Page 11 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XII CARPENTRY AND JOINERY WORKS 1.00 l.s. 39,177.79

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Marine Plywood 1" 10.00 sheet 1,200.00 12,000.00

MATERIALS

Boysen Acrytex Primer #1705 4.00 liter 250.00 1,000.00

Boysen Acrytex Semi-Gloss #1715 4.00 liter 350.00 1,400.00
Polycrylic Protective Finish 1.50 gallon 2,500.00 3,750.00
Neutralizer 0.40 quarts 600.00 240.00
Miscellaneous 1.00 l.s 919.50 919.50

A. TOTAL FOR MATERIALS 19,309.50

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 3,731.25

B. TOTAL FOR EQUIPMENT 3,731.25

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Construction Foreman 1.00 3.00 750.00 2,250.00

Skilled Laborer 2.00 3.00 450.00 2,700.00
Laborer 4.00 3.00 325.00 3,900.00

C. TOTAL FOR LABOR 8,850.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 31,890.75
E. INDIRECT COSTS / MARK-UPS) 5,421.43
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,870.17
2. PROFIT 2,551.26
F. RVAT 1,865.61
G. TOTAL COST OF ITEM ( D + E + F ) 39,177.79
H. UNIT COST (Total Cost of Item/Quantity ) 39,177.79

Page 12 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XIII DOORS 1.00 l.s. 53,753.02

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Decorated Panel Door Type with Jamb 2.00 set 5,000.00 10,000.00
MATERIALS

PVC Flush Door Type with Jamb 3.00 set 2,500.00 7,500.00
Flush Door Type with Jamb 3.00 set 4,000.00 12,000.00
Aluminum Frame Sliding Glass Door 2.00 set 5,000.00 10,000.00

A. TOTAL FOR MATERIALS 39,500.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 555.00

B. TOTAL FOR EQUIPMENT 555.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 2.00 750.00 1,500.00

LABOR

Skilled Laborer 1.00 2.00 450.00 900.00

Laborer 2.00 2.00 325.00 1,300.00

C. TOTAL FOR LABOR 3,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 43,755.00
E. INDIRECT COSTS / MARK-UPS) 7,438.35
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 3,937.95
2. PROFIT 3,500.40
F. RVAT 2,559.67
G. TOTAL COST OF ITEM ( D + E + F ) 53,753.02
H. UNIT COST (Total Cost of Item/Quantity ) 53,753.02

Page 13 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XIV WINDOWS 34.40 sq.m. 5,906.09

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Glass Window on Aluminum Frame 34.40 sq.m 4,500.00 154,800.00

MATERIALS

A. TOTAL FOR MATERIALS 154,800.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 1,380.00

B. TOTAL FOR EQUIPMENT 1,380.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 4.00 750.00 3,000.00

LABOR

Skilled laborer 2.00 4.00 450.00 3,600.00

Laborer 2.00 4.00 325.00 2,600.00

C. TOTAL FOR LABOR 9,200.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 165,380.00
E. INDIRECT COSTS / MARK-UPS) 28,114.60
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 14,884.20
2. PROFIT 13,230.40
F. RVAT 9,674.73
G. TOTAL COST OF ITEM ( D + E + F ) 203,169.33
H. UNIT COST (Total Cost of Item/Quantity ) 5,906.09

Page 14 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XV FABRICATED METAL ROOFING ACCESSORIES 7.00 ln.m. 2,252.98

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

End wall Flashing 12.00 pc 250.00 3,000.00

MATERIALS

Side Wall Flashing 12.00 pc 250.00 3,000.00

Gutter 12.00 pc 350.00 4,200.00
Miscellaneous 1.00 l.s 510.00 510.00

A. TOTAL FOR MATERIALS 10,710.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 277.50

B. TOTAL FOR EQUIPMENT 277.50

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Construction Foreman 1.00 1.00 750.00 750.00

Skilled Laborer 1.00 1.00 450.00 450.00
Laborer 2.00 1.00 325.00 650.00

C. TOTAL FOR LABOR 1,850.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 12,837.50
E. INDIRECT COSTS / MARK-UPS) 2,182.38
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,155.38
2. PROFIT 1,027.00
F. RVAT 750.99
G. TOTAL COST OF ITEM ( D + E + F ) 15,770.87
H. UNIT COST (Total Cost of Item/Quantity ) 2,252.98

Page 15 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XVI PREPAINTED METAL SHEETS (Long Span) 57.50 sq.m. 712.10

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Prepainted Metal Sheets (Long Span) 57.50 sq.m 480.00 27,600.00

Miscellaneous 1.00 l.s. 1,380.00 1,380.00

A. TOTAL FOR MATERIALS 28,980.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

B. TOTAL FOR EQUIPMENT -

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Foreman 1.00 2.00 750.00 1,500.00

LABOR

Skilled Laborer 1.00 2.00 450.00 900.00

Laborer 3.00 2.00 325.00 1,950.00

C. TOTAL FOR LABOR 4,350.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 33,330.00
E. INDIRECT COSTS / MARK-UPS) 5,666.10
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,999.70
2. PROFIT 2,666.40
F. RVAT 1,949.81
G. TOTAL COST OF ITEM ( D + E + F ) 40,945.91
H. UNIT COST (Total Cost of Item/Quantity ) 712.10

Page 16 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XVII TILEWORKS 139.63 sq.m. 1,532.55

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

(600x600mm)Decorative Tile 41.00 pc 300.00 12,300.00

(300x600mm) Floor Tile 230.00 pc 200.00 46,000.00
MATERIALS

(600x600mm) Floor Tile 350.00 pc 250.00 87,500.00

Cement 12.00 bag 280.00 3,360.00
White Cement (20kg) 7.00 bag 450.00 3,150.00
Miscellaneous 1.00 l.s. 1,523.10 1,523.10

A. TOTAL FOR MATERIALS 153,833.10

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 2,655.00

B. TOTAL FOR EQUIPMENT 2,655.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 6.00 750.00 4,500.00

LABOR

Skilled Laborer 2.00 6.00 450.00 5,400.00

Laborer 4.00 6.00 325.00 7,800.00

C. TOTAL FOR LABOR 17,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 174,188.10
E. INDIRECT COSTS / MARK-UPS) 29,611.98
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 15,676.93
2. PROFIT 13,935.05
F. RVAT 10,190.00
G. TOTAL COST OF ITEM ( D + E + F ) 213,990.08
H. UNIT COST (Total Cost of Item/Quantity ) 1,532.55

Page 17 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XVIII PLAIN CEMENT PLASTER FINISH 567.00 sq.m. 210.56

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Cement 108.86 bag 280.00 30,481.92

MATERIALS

Screened Sand 9.07 cu.m. 1,500.00 13,608.00

Miscellaneous 1.00 l.s. 2,204.50 2,204.50

A. TOTAL FOR MATERIALS 46,294.42

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15 % of Labor) 6,637.50

B. TOTAL FOR EQUIPMENT 6,637.50

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
Construction Foreman 1.00 15.00 750.00 11,250.00
LABOR

Skilled Laborer 2.00 15.00 450.00 13,500.00

Laborer 4.00 15.00 325.00 19,500.00

C. TOTAL FOR LABOR 44,250.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 97,181.92
E. INDIRECT COSTS / MARK-UPS) 16,520.93
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 8,746.37
2. PROFIT 7,774.55
F. RVAT 5,685.14
G. TOTAL COST OF ITEM ( D + E + F ) 119,387.99
H. UNIT COST (Total Cost of Item/Quantity ) 210.56

Page 18 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XIX PAINTING WORKS 567.00 sq.m. 195.30

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Boysen Acrytex Primer #1705 79.00 liter 250.00 19,750.00

MATERIALS

Boysen Acrytex Semi-Gloss #1715 79.00 liter 350.00 27,650.00

Boysen Neutralizer #44 28.00 liter 450.00 12,600.00
Miscellaneous 1.00 l.s. 3,000.00 3,000.00

A. TOTAL FOR MATERIALS 63,000.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 3,540.00

B. TOTAL FOR EQUIPMENT 3,540.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 8.00 750.00 6,000.00

LABOR

Skilled Laborer 2.00 8.00 450.00 7,200.00

Laborer 4.00 8.00 325.00 10,400.00

C. TOTAL FOR LABOR 23,600.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 90,140.00
E. INDIRECT COSTS / MARK-UPS) 15,323.80
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 8,112.60
2. PROFIT 7,211.20
F. RVAT 5,273.19
G. TOTAL COST OF ITEM ( D + E + F ) 110,736.99
H. UNIT COST (Total Cost of Item/Quantity ) 195.30

Page 19 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XX CHB NON LOAD BEARING 344.04 sq.m. 626.05

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

4" CHB 4,730.00 pc 15.00 70,950.00

MATERIALS

Cement 188.00 bag 280.00 52,640.00

Sand 16.00 cu.m. 1,500.00 24,000.00
Miscellaneous 1.00 l.s. 7,379.50 7,379.50

A. TOTAL FOR MATERIALS 154,969.50

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of Labor) 2,655.00

B. TOTAL FOR EQUIPMENT 2,655.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 6.00 750.00 4,500.00

LABOR

Skilled Laborer 2.00 6.00 450.00 5,400.00

Laborer 4.00 6.00 325.00 7,800.00

C. TOTAL FOR LABOR 17,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 175,324.50
E. INDIRECT COSTS / MARK-UPS) 29,805.17
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 15,779.21
2. PROFIT 14,025.96
F. RVAT 10,256.48
G. TOTAL COST OF ITEM ( D + E + F ) 215,386.15
H. UNIT COST (Total Cost of Item/Quantity ) 626.05

Page 20 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXI STRUCTURAL METAL 1,143.59 kg. 80.76

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1"x1"x20' (4mm thk.) Angle Bar 18.00 pc. 550.00 9,900.00

1 1/2"x1 1/2"x20' (5mm thk.) Angle Bar 24.00 pc. 800.00 19,200.00
MATERIALS

2"x3"x20' (1mm thk.) C-Purlin 21.00 pc. 750.00 15,750.00

Welding rod 1.00 kg 190.00 190.00
Miscellaneous 1.00 l.s. 2,242.50 2,242.50

A. TOTAL FOR MATERIALS 47,282.50

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Welding Machine 1.00 3.00 3,500.00 10,500.00

Generator Set 1.00 3.00 3,500.00 10,500.00

B. TOTAL FOR EQUIPMENT 21,000.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 3.00 750.00 2,250.00

LABOR

Skilled laborer 2.00 3.00 450.00 2,700.00

Laborer 2.00 3.00 325.00 1,950.00

C. TOTAL FOR LABOR 6,900.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 75,182.50
E. INDIRECT COSTS / MARK-UPS) 12,781.03
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 6,766.43
2. PROFIT 6,014.60
F. RVAT 4,398.18
G. TOTAL COST OF ITEM ( D + E + F ) 92,361.71
H. UNIT COST (Total Cost of Item/Quantity ) 80.76

Page 21 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXIII RAILINGS 14.20 l.m. 3,439.37

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Railings 14.20 l.m. 2,500.00 35,500.00

A. TOTAL FOR MATERIALS 35,500.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 555.00

B. TOTAL FOR EQUIPMENT 555.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Construction Foreman 1.00 2.00 750.00 1,500.00

Skilled Laborer 1.00 2.00 450.00 900.00
Laborer 2.00 2.00 325.00 1,300.00

C. TOTAL FOR LABOR 3,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 39,755.00
E. INDIRECT COSTS / MARK-UPS) 6,758.35
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 3,577.95
2. PROFIT 3,180.40
F. RVAT 2,325.67
G. TOTAL COST OF ITEM ( D + E + F ) 48,839.02
H. UNIT COST (Total Cost of Item/Quantity ) 3,439.37

Page 22 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXII CONDUITS, BOXES AND FITTINGS 1.00 l.s. 80,926.21

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Junction Box 12.00 pc. 40.00 480.00

PVC Pipe Conduit Schedule 40 62.00 pc. 450.00 27,900.00
MATERIALS

PVC pipe Conduit Schedule 41 13.00 pc. 450.00 5,850.00

PVC pipe Conduit Schedule 42 33.00 pc. 450.00 14,850.00
PVC pipe Conduit Schedule 43 8.00 pc. 450.00 3,600.00
Electrical Fittings 0.50 l.s. 5,000.00 2,500.00
Miscellaneous 1.00 l.s. 2,759.00 2,759.00

A. TOTAL FOR MATERIALS 57,939.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 1,035.00

B. TOTAL FOR EQUIPMENT 1,035.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 3.00 750.00 2,250.00

LABOR

Skilled Laborer 2.00 3.00 450.00 2,700.00

Laborer 2.00 3.00 325.00 1,950.00

C. TOTAL FOR LABOR 6,900.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 65,874.00
E. INDIRECT COSTS / MARK-UPS) 11,198.58
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 5,928.66
2. PROFIT 5,269.92
F. RVAT 3,853.63
G. TOTAL COST OF ITEM ( D + E + F ) 80,926.21
H. UNIT COST (Total Cost of Item/Quantity ) 80,926.21

Page 23 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXIII WIRES & WIRING DEVICES 1.00 1.00 58,853.75

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1-Gang Switch 9.00 set 110.00 990.00

2-Gang Switch 9.00 set 150.00 1,350.00
3-Gang Switch 2.00 set 250.00 500.00
3-Way Switch 3.00 set 250.00 750.00
2-Gang Outlet 20.00 set 250.00 5,000.00
3.5mm dia. THHN Wire 187.00 m 30.00 5,610.00
MATERIALS

5.5mm dia. THHN Wire 301.00 m 40.00 12,040.00

Miscellaneous 1.00 l.s. 1,312.00 1,312.00

A. TOTAL FOR MATERIALS 27,552.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 2,655.00

B. TOTAL FOR EQUIPMENT 2,655.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 6.00 750.00 4,500.00

LABOR

Skilled Laborer 2.00 6.00 450.00 5,400.00

Laborer 4.00 6.00 325.00 7,800.00

C. TOTAL FOR LABOR 17,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 47,907.00
E. INDIRECT COSTS / MARK-UPS) 8,144.19
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 4,311.63
2. PROFIT 3,832.56
F. RVAT 2,802.56
G. TOTAL COST OF ITEM ( D + E + F ) 58,853.75
H. UNIT COST (Total Cost of Item/Quantity ) 58,853.75

Page 24 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXIV PANEL BOARD 1.00 l.s. 27,573.68

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Panel Board 1.00 set 13,000.00 13,000.00

2P 30KA Overcurrent Protective
Device 4.00 set 1,700.00 6,800.00

A. TOTAL FOR MATERIALS 19,800.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of Labor) 345.00

B. TOTAL FOR EQUIPMENT 345.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
Construction Foreman 1.00 1.00 750.00 750.00
LABOR

Skilled Laborer 2.00 1.00 450.00 900.00

Laborer 2.00 1.00 325.00 650.00

C. TOTAL FOR LABOR 2,300.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 22,445.00
E. INDIRECT COSTS / MARK-UPS) 3,815.65
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,020.05
2. PROFIT 1,795.60
F. RVAT 1,313.03
G. TOTAL COST OF ITEM ( D + E + F ) 27,573.68
H. UNIT COST (Total Cost of Item/Quantity ) 27,573.68

Page 25 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXV LIGHTING FIXTURES 1.00 l.s. 64,391.83

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Pin Light LED lamp 42.00 set 700.00 29,400.00

LED Shop Lights 12.00 set 1,500.00 18,000.00
Miscellaneous 1.00 l.s. 2,370.00 2,370.00

A. TOTAL FOR MATERIALS 49,770.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPME

Minor Tools (15% of the Labor) 345.00

B. TOTAL FOR EQUIPMENT 345.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 2.00 1.00 450.00 900.00

Laborer 2.00 1.00 325.00 650.00

C. TOTAL FOR LABOR 2,300.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 52,415.00
E. INDIRECT COSTS / MARK-UPS) 8,910.55
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 4,717.35
2. PROFIT 4,193.20
F. RVAT 3,066.28
G. TOTAL COST OF ITEM ( D + E + F ) 64,391.83
H. UNIT COST (Total Cost of Item/Quantity ) 64,391.83

Page 26 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE DETTACHED
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXVI MECHANICAL WORKS 1.00 l.s. 4,663.69

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Smoke Detector Battery Operated 1.00 set 2,000.00 2,000.00

MATERIA

Miscellaneous 1.00 l.s. 100.00 100.00

A. TOTAL FOR MATERIALS 2,100.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of Labor) 221.25

B. TOTAL FOR EQUIPMENT 221.25

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 0.50 750.00 375.00

LABOR

Skilled Laborer 2.00 0.50 450.00 450.00

Laborer 4.00 0.50 325.00 650.00

C. TOTAL FOR LABOR 1,475.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 3,796.25
E. INDIRECT COSTS / MARK-UPS) 645.36
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 341.66
2. PROFIT 303.70
F. RVAT 222.08
G. TOTAL COST OF ITEM ( D + E + F ) 4,663.69
H. UNIT COST (Total Cost of Item/Quantity ) 4,663.69

Page 27 of 27