Detailed Estimate

Contract Name: CONSTRUCTION OF 5-STOREY SCHOOL BUILDING WITH ROOF DECK
Project Location: Mintal, Davao City
DETAILED ESTIMATES
1.00 SITE WORKS

1.01 Demolition of Existing Structures
Qty = 439.50 sq.m.
A. Labor Cost
Manpower Requirement Output per
Activity
Manpower Day Rate per day Total
Designation Duration
Rqd. (cu.m/manday)
Laborer 10 8.0 300.00

24,000.00
Total
24,000.00
B. Equipment Cost
Equipment Requirement Output per
Activity Rate per day
Day Total
Particular Equpt. Rqd. Duration (840/hr @ 6hrs)
(cu.m./day)
Mini Dump Truck 2 5.0 2,200.00
22,000.00
Jack Hammer with Compressor 1 7.0 4,100.00
28,700.00
Total
50,700.00
Direct Cost 74,700.00

Profit 5,901.30
O.C.M. 6,723.00
V.A.T. 4,366.22
Total Indirect
16,990.52
Total Cost of Item 91,690.52

Unit Cost 208.62
Adjusted Cost 91,688.49
1.02 Uprooting and Replanting of Existing Trees

Qty = 12.00 unit
A. Labor Cost
Activity
Rqd. (cu.m/manday)
Laborer 5 1 5.0 300.00
7,500.00
Total
7,500.00
B. Equipment Cost
Day Total
(cu.m./day)
Backhoe, PC 60 1 2 8,800.00
17,600.00
Mini Dump Truck 1 1 2,200.00
2,200.00
Chainsaw 1 2 1,000.00
2,000.00
Total
21,800.00

Profit 2,314.70
O.C.M. 2,637.00
V.A.T. 1,712.59
Total Indirect 6,664.29

Unit Cost 2,997.02
1.03 Temporary Fence - Laminated Sack w/ Frame
Qty. = 192.60 ln.m.
2days
A. Quantity Take-Off and Costing
Materials
Description of Materials Factor Unit Unit Price Total Cost
Quantity
Temporary Fence using Laminated Sack on 2" x
192.60 ln.m. 240.00 46,224.00
3" Coco Lumber Frame. Including Labor Cost.
Total
46,224.00
Profit 3,651.70
O.C.M. 4,160.16
V.A.T. 2,701.79
Total Indirect
10,513.65

Unit Cost 294.59
1.04 Building Lay-out
Qty. = 605.70 sq.m.

Materials
Description of Materials Unit Unit Price Total Cost
Quantity
Coco Lumber 0 bd.ft 18.00 -
CW Nails 0.00 kg 62.50 -
Total -
B. Labor Cost
Manpower Requirement
Output per Activity
Manpower Rate per day Total
Designation Day Duration
Rqd.
Carpenters 8 #DIV/0! 350.00 #DIV/0!
Laborers 8 #DIV/0! 0.00 #DIV/0!
Total #DIV/0!
Direct Cost #DIV/0!

Profit #DIV/0!
O.C.M.
#DIV/0!
V.A.T.
#DIV/0!
Total Indirect #DIV/0!
Total Cost of Item #DIV/0!

Unit Cost #DIV/0!
Adjusted Cost #DIV/0!
1.04 Building Lay-out
Qty. = 605.70 sq.m.

Materials
Quantity
Coco Lumber 567 bd.ft 18.00
10,206.00
CW Nails 17.50 kg 62.50
1,093.75
Total
11,299.75
B. Labor Cost
Output per Activity
Rqd.
Carpenters 8 1.0 350.00
2,800.00
Laborers 8 1.0 300.00 2400.00
Total
5,200.00

Profit 1,303.48
O.C.M. 1,484.98
V.A.T. 964.41

Unit Cost 33.44
2.00 EARTHWORKS
2.01 Excavation/Backfill
Qty. = 690.23 cu.m.
A. Labor Cost
Activity
Rqd. (cu.m/manday)
Laborer 6 8.0 300.00
14,400.00
Total
14,400.00
B. Equipment Cost
Day Total
(cu.m./day)
Backhoe, Wheel Type PC30 1 8.0 6,300.00
50,400.00
Mini Dump Truck 2 8.0 2,200.00
35,200.00
Total
85,600.00

Profit 7,900.00
O.C.M. 9,000.00
V.A.T. 5,845.00
Total Indirect
22,745.00

Unit Cost 177.83
2.02 Gravel Bed
Qty. = 119.61 cu.m.

Materials
Quantity
Gravel, Class "A" 132 cu.m. 610.00
80,520.00
Total
80,520.00
B. Labor Cost
Activity
Rqd. (cu.m/manday)
Laborer 6 10 300.00
18,000.00
Total
18,000.00
C. Equipment Cost
Equipment Requirement Output per Activity
Rate per day Total
Particular Equpt. Rqd. Day Duration
Plate Compactor 1 7.0 650.00
4,550.00
Total
4,550.00

Profit 8,142.53
O.C.M. 9,276.30
V.A.T. 6,024.44
Total Indirect
23,443.27

Unit Cost 1,057.71
2.03 Embankment
Qty. = 205.24 cu.m.

Materials
Quantity
Earthfill Materials 247 cu.m. 300.00
74,100.00
Total
74,100.00
B. Labor Cost
Activity
Rqd. (cu.m/manday)
Laborer 10 13.0 300.00
39,000.00
Total
39,000.00
C. Equipment Cost
Rate per day Total
7,000.00
Total
7,000.00

Profit 9,487.90
O.C.M. 10,809.00
V.A.T. 7,019.85
Total Indirect
27,316.75

Unit Cost 718.27
3.00 CONCRETE WORKS

3.01 Ready Mixed Concrete(fc' = 3,000psi; 7days)
Qty. = 653.39 cu.m.

Materials
Quantity
Pre-mix Concrete, 3000psi 7 days curing 654 cu.m. 4,500.00

2,943,000.00
Total
2,943,000.00
B. Labor Cost
Output per Activity
Rqd.
Mason 6 22.0 350.00
46,200.00
Laborer 12 22.0 300.00
79,200.00
Total
125,400.00
C. Equipment Cost
Rate per day Total
Pump Crete 1 22.0 8,850.00
194,700.00
Concrete Vibrator 2 22.0 1,050.00
46,200.00
Total
240,900.00
Direct Cost 3,309,300.00

Profit 261,434.70
O.C.M. 297,837.00
V.A.T.
193,428.59
Total Indirect
752,700.29
Total Cost of Item 4,062,000.29

Unit Cost 6,216.81
Adjusted Cost 4,062,001.49
Bagger Mixer Mixed Concrete (Class A

3.02
Mixture)
Qty. = 124.12 cu.m.

Materials
Quantity
Portland Cement 1,118.00 bag 266.00
297,388.00
Washed Sand 62.5 cu.m. 646.00
40,375.00
Gravel "YY" 124.5 cu.m. 780.00
97,110.00
Total
434,873.00
B. Labor Cost
Output per Activity
Rqd.
Mason 2 50.0 350.00
35,000.00
Laborer 8 50.0 300.00
120,000.00
Total
155,000.00
C. Equipment Cost
Rate per day Total
One-Bagger Concrete Mixer 1 50.0 1,250.00
62,500.00
Total
62,500.00

Profit 51,537.47
O.C.M. 58,713.57
V.A.T.
38,131.20
Total Indirect
148,382.24

Unit Cost 6,451.46
4.00 STEEL WORKS

4.01 Structural Steel Works
Qty. = 94,942.74 kg.

Materials
Quantity
W24X84 10 lngth 33,930.00
339,300.00
W24X76 54 lngth 30,800.00
1,663,200.00
W21X44 5 lngth 17,895.00
89,475.00
W16X77 13 lngth 31,560.00
411,858.00
W16X50 20 lngth 21,100.00
413,560.00
W16X36 14 lngth 14,900.00
208,600.00
W16X26 37 lngth 10,850.00
401,450.00
W12X26 17 lngth 10,950.00
186,150.00
W6X9 14 lngth 3,870.00
54,180.00
W8X18 18 lngth 7,810.00
136,805.17
W8X10 9 lngth 4,600.00
41,400.00
W14X22 2 lngth 8,988.00
17,976.00
W16X26 2 lngth 10,615.00
15,922.50
W16X36 9 lngth 14,520.00
130,680.00
Paint Primer 20 gal. 325.00
6,500.00
Paint Brush 10 pc. 61.00
610.00
Paint Thinner 15 gal. 302.00
4,530.00
Connection & Stiffeners 1.00 lot 483,512.00
483,512.00
Total
4,605,708.67
B. Labor Cost
Output per Activity
Rqd.
Steelman 10 48.0 350.00
168,000.00
Laborer 10 48.0 300.00
144,000.00
Total
312,000.00
C. Equipment Cost
Rate per day Total
Mobile Crawler Crane 1 48.0 7,000.00
336,000.00
Welding Machine 10 48.0 450.00
216,000.00
H-Frame w/ Cross Bracing
40 48.0 49.00
and Joint Pin 94,080.00
One-Tank Oxygen/ 2-Tank Acetylene 10 set 4,350.00
43,500.00
Electric Grinder 8 48.0 145.00
55,680.00
Provision for Electricity
113,931.29
Total
859,191.29

Profit 456,375.10
O.C.M. 519,921.00
V.A.T.
337,659.80
Total Indirect
1,313,955.90

Unit Cost 74.69
4.02 Reinforcing Bars
Qty. = 91,589.22 kg.

Materials
Quantity
20mmØ Def. Bar, Grade 33 720 lght. 715.00
514,800.00
292,270.55
261,903.75
3,175,770.00
Ga. #16 Tie Wire 1832 kg. 79.00
144,728.00
Total
4,389,472.30
B. Labor Cost
Output per Activity
Rqd.
Steelman 10 117.0 350.00
409,500.00
Laborer 10 117.0 300.00
351,000.00
Total
760,500.00
C. Equipment Cost
Rate per day Total
Bar/Shear Cutter 4 117.0 250.00
117,000.00
Total
117,000.00

Profit 416,090.81
O.C.M. 474,027.51
V.A.T.
307,854.53
Total Indirect
1,197,972.85

Unit Cost 70.59
4.03 Roof Framing

Qty. = 14,323.54 kg.
Materials
Quantity
W8 x18 6.00 15 lgth. 7,810.00 117,150.00
W8 x 21 6.00 11 lgth. 8,925.00 98,175.00
W8 x 10 6.00 6 lgth. 4,600.00 27,600.00
W16 x 36 6.00 9 lgth. 14,520.00 130,680.00
W14 x 22 6.00 1 lgth. 8,988.00 8,988.00
3" dia Pipe S-40 6.00 2 lgth. 3,111.00 6,222.00
2 1/2" dia Pipe S-40 6.00 21 lgth. 2,140.00 44,940.00
1.5mm x 50mm x 150mm Cee Purlins 6.00 212 lgth. 1,020.00 216,240.00
10mmφ x 6m Plain Bar 6.00 32 lgth. 185.00 5,920.00
Welding Rod 0.02 215 kg. 135.00 29,025.00
Red Oxide Primer 57 gal. 460.00 26,220.00
Paint Thinner 30 gal. 302.00 9,060.00
16mmφ x 6.00 Pln. Bar 73 lgth. 165.00 12,045.00
16mmφ turn buckle 6.00 146 pc. 150.00 21,900.00
Total
754,165.00
B. Labor Cost
Output per Activity
Rqd.
Welder 10 8.0 350.00
28,000.00
Helper 10 8.0 300.00
24,000.00
Total
52,000.00
C. Equipment Cost
Rate per day Total
Particular Equipt. Rqd. Day Duration
36,000.00
Boom w/ Chainblock 2 8.0 2,500.00
40,000.00
Mobile Crawler Crane 1 8.0 7,000.00
56,000.00
H-Frame Scaffoldings 40 8.0 150.00
48,000.00
One-Tank Oxygen/ 2-Tank Acetylene 4 set 4,350.00
17,400.00
Electric Grinder 6 8.0 145.00
6,960.00
Provision for Electricity
17,188.25
Total
221,548.25

Profit 81,189.35
O.C.M. 92,494.19
V.A.T.
60,069.84
Total Indirect
233,753.38

Unit Cost 88.07
4.04 Stair and Balcony Railings
Qty. = 13,301.58 kg.
A. Material Cost
Materials
Quantity
50mmØ G.I. Pipe Sched. 40 248 le. 1,759.50 436,356.00
19mm Square Bar 302 le. 676.25 204,227.50
Red Oxide Paint 26 gal. 460.00 11,960.00
Welding Rod 266.5 kg. 135.00 35,977.50
Total Material Cost
695,769.00
B. Labor Cost
Output per Activity
Manpower Rate per day Total Cost
Rqd.
Welder 2 64.0 350.00
44,800.00
Laborer 2 64.0 300.00
38,400.00
Total Labor Cost
83,200.00
C. Equipment Cost
Equipment Requirement
Output per Activity
Equipment Rate per day Total Cost
Rqd.
57,600.00
Electric Grinder 1 64.0 4,350.00
278,400.00
Provision for Power Consumption
15,961.90
Total Equipment Cost
351,961.90

Profit 89,343.54
O.C.M. 101,783.78
V.A.T.
66,102.91
Total Indirect
257,230.23

Unit Cost 104.36
5.00 STEEL DECKING
Qty. = 7,257.60 sq.m.

Materials
Quantity
STEEL DECK II (1.0mm Thk) x 610mm Feed Width ln.m. 580.00
7,257.60 4,209,408.00
Total
4,209,408.00
B. Labor Cost (fabrication & stripping works)

Activity
Rqd. (cu.m/manday)
Installer 10 29.5 350.00 103,250.00
Helper 10 29.5 300.00 88,500.00
Total
191,750.00
C. Equipment Cost
Output per Activity
Equipment Rate per day Total Cost
Rqd.
26,550.00
Provision for Power Consumption
3,000.00
Total Equipment Cost
29,550.00

Profit 350,025.93
O.C.M. 398,763.72
V.A.T.
258,974.88
Total Indirect
1,007,764.53

Unit Cost 749.35
6.00 FORMS & SCAFFOLDINGS
Qty. = 566.04 sq.m.

Materials
Quantity
12mmthk. 4' X 8' Plywood 396 sht. 1436.00 568,983.89
Forms/ Scaffolding 13,472 bd.ft. 42.00 565,814.07
Common Wire Nail 270 kg. 125.00
33,750.00
Coal Tar 15 gal. 314.50
4,717.50
Total
1,173,265.46
B. Labor Cost (fabrication & stripping works)

Activity
Rqd. (cu.m/manday)
Carpenter 10 15.0 350.00 52,500.00
Helper 10 15.0 300.00 45,000.00
Total
97,500.00

Profit 100,390.47
O.C.M. 114,368.89
V.A.T.
74,276.24
Total Indirect
289,035.60
Total Cost of
1,559,801.06
Item
Unit Cost 2,755.64
7.00 MASONRY WORKS

7.01 4" CHB Filler and Setting
Qty. = 1670.85 sq.m.

Materials
Quantity
Machine Made/Load Bearing
21,722.00 pc. 21.00
4" Thick Concrete Hollow Block 456,162.00
Portland Cement 874 bag 266.00
232,484.00
Washed Sand 37 cu.m. 646.00
23,902.00
10mmØ Def. Bar, Grade 33 1,087.00 lght. 170.00
184,790.00
Ga#16 Tie Wire 81 kg. 79.00
6,399.00
Gravel "YY" 73 cu.m. 780.00
56,940.00
Total
960,677.00
B. Labor Cost
Output per Activity
Rqd.
Mason 10 21.0 350.00
73,500.00
Laborer 10 21.0 300.00
63,000.00
Total
136,500.00
C. Equipment Cost
Rate per day Total
Concrete Mixer 2 21.0 1,300.00

54,600.00
Total
54,600.00

Profit 90,990.38
O.C.M. 103,659.93
V.A.T.
67,321.37
Total Indirect
261,971.68
Total Cost of
1,413,748.68
Item
Unit Cost 846.13
7.02 Plastering/Finishing
Qty. = 3,709.78 sq.m.

Materials
Quantity
Portland Cement 1,069.00 bag 266.00
284,354.00
Washed Sand 60 cu.m. 646.00
38,760.00
Total
323,114.00
B. Labor Cost
Output per Activity
Rqd.
Mason 10 38.0 350.00
133,000.00
Laborer 10 38.0 300.00
114,000.00
Total
247,000.00
C. Equipment Cost
Rate per day Total
Concrete Mixer 3 38.0 1,250.00
142,500.00
Total
142,500.00

Profit 56,296.51
O.C.M. 64,135.26
V.A.T.
41,652.29
Total Indirect
162,084.06
Total Cost of
874,698.06
Item
Unit Cost 235.78
8.00 ROOFING & TINSMITHRY WORKS
8.01 Prepainted Rib Type Roofing - 0.40mm thk.

Qty. = 783.92 sq.m.

Materials
Quantity
Prepainted 0.40mm Thk. x 0.918m G.I. Roofing
1,232.88 ln.m. 525.00 647,262.00
Sheet -Rib Type
Prepainted 0.40mm thk. x 457mm x 2.44m -
31.00 pc. 592.25 18,359.75
RidgeRoll
Tekscrew - 63mmØ 4,704.00 pc. 3.20 15,052.80
Total
680,674.55
B. Labor Cost
Activity
Rqd.
Tinsmith 4 14.0 350.00
19,600.00
Helper/Laborer 4 14.0 300.00
16,800.00
Total
36,400.00
C. Equipment Cost
Equipment Requirement Activity
Rate per day Total
Particular Equpt. Rqd. Duration
Electric Handrill 4 14.0 150.00
8,400.00
Total
8,400.00

Profit 57,312.49
O.C.M. 65,292.71
V.A.T.
42,403.99
Total Indirect
165,009.19
Total Cost of 890,483.74

Item
Unit Cost 1,135.93
8.02 Prepainted Bended Panels - Spanish Type Gutter & Flashing
Qty. = 183.88 ln.m.

Materials
Quantity
Prepainted 0.40mm thk. x 0.915m /2.44m
88 pc. 1,145.00 100,760.00
Spanish Type Gutter and Flashing
1/8"Ø Blind Rivets 760 pc. 0.60 456.00
Roof Selant - Vulca Seal 1 gal. 845.00 845.00
Total
102,061.00
B. Labor Cost
Activity
Rqd. (ln.m/manday)
Tinsmith 2 12.0 350.00
8,400.00
Helper/Laborer 2 12.0 300.00
7,200.00
Total
15,600.00
C. Equipment Cost
Rate per day Total
Electric Handrill 2 12.0 150.00
3,600.00
Total
3,600.00

Profit 9,579.62
O.C.M. 10,913.49
V.A.T. 7,087.71
Total Indirect
27,580.82
Total Cost of
148,841.82
Item
Unit Cost 809.45
9.00 DOORS & WINDOWS

9.01 Doors
9.01.1 Panel Door, D1 - 1.00m x 2.10m

Qty. = 58.00 unit

Materials
Quantity
Ready Made Lauan Panel
58.00 unit 3,540.00 205,320.00
Door - 1.00m x 2.10m
Readymade Lauan 2" x 6" - Door Jamb 58.00 set 2,350.00 136,300.00
Door Knob 58.00 set 1,195.00 69,310.00
Loose Pin Hinges 3 1/2" 87.00 pair 130.25 11,331.75
C.W. Nails 29.00 kg. 125.00 3,625.00
Total
425,886.75
B. Labor Cost
Output per Activity
Rqd.
Carpenter 2 1 29.0 350.00
20,300.00
Helper 2 1 29.0 300.00
17,400.00
Total
37,700.00

Profit 36,623.35
O.C.M. 41,722.81
V.A.T.
27,096.65
Total Indirect
105,442.81
Total Cost of
569,029.56
Item
Unit Cost 9,810.85
9.01.2 Hollow Core Flush Door, D2 - 0.80m x 2.10m

Qty. = 5.00 unit

Materials
Quantity
Shop Made Hollow Core Flush Door in Marine
3.00 unit 2,025.00 6,075.00
Plywood - 0.80m x 2.10m
Door Knob 5.00 set 1,195.00 5,975.00
C.W. Nails 2.50 kg. 125.00 312.50
Total
25,154.50
B. Labor Cost
Output per Activity
Rqd.
Carpenter 1 1 5.0 350.00
1,750.00
Helper 1 1 5.0 300.00
1,500.00
Total
3,250.00

Profit 2,243.96
O.C.M. 2,556.41
V.A.T. 1,660.24
Total Cost of
34,865.11
Item
Unit Cost 6,973.02
9.01.3 Hollow Core Flush Door, D3 - 0.70m x 2.10m
Qty. = 10.00 unit

Materials
Quantity
6.00 unit 2,010.00 12,060.00
Door Knob 10.00 set 1,195.00 11,950.00
C.W. Nails 5.00 kg. 125.00 625.00
Total
50,088.75
B. Labor Cost
Output per Activity
Rqd.
Carpenter 2 1 5.0 350.00
3,500.00
Helper 2 1 5.0 300.00
3,000.00
Total
6,500.00

Profit 4,470.51
O.C.M. 5,092.99
V.A.T. 3,307.61
Total Indirect
12,871.11
Total Cost of
69,459.86
Item
Unit Cost 6,945.99
Wood Louver Swing Door, D3a - 0.70m x

9.01.4
1.50m
Qty. = 25.00 unit
Materials
Quantity
Shop Made Wood Louver Swing Door- 0.70m x
14.00 unit 1,190.00 16,660.00
1.50m
Door Knob 25.00 set 2,350.00 58,750.00
C.W. Nails 7.00 kg. 125.00 875.00
Total
81,234.50
B. Labor Cost
Output per Activity
Rqd.
Carpenter 2 1 13.0 350.00
9,100.00
Helper 2 1 13.0 300.00
7,800.00
Total
16,900.00

Profit 7,850.76
O.C.M. 8,832.11
V.A.T. 5,740.87
Total Indirect
22,423.74
Total Cost of
120,558.24
Item
Unit Cost 4,822.33
9.01.5 Hollow Core Flush PWD Door with Louver, D4 - 1.00m x 2.10m
Qty. = 1.00 unit

Materials
Quantity
1.00 unit 2,155.00 2,155.00
Door Knob 1.00 set 1,195.00 1,195.00
Loose Pin Hinges 3 1/2" 2.00 pair 130.25 260.50
C.W. Nails 0.50 kg. 125.00 62.50
Total
6,023.00
B. Labor Cost
Output per Activity
Rqd.
Carpenter 1 1 1.0 350.00
350.00
Helper 1 1 1.0 300.00
300.00
Total
650.00

Profit 527.17
O.C.M. 600.57
V.A.T. 390.04
Total Cost of
8,190.78
Item
Unit Cost 8,190.78
9.02 Window
9.02.1 Jalougrill Window, W1 - 3.550m x 1.50m
Qty. = 29.00 unit

Materials
Quantity
2 x 6 shop made jamb, sill, head and
1,740.00 bd.ft. 50.00 87,000.00
mullion(lauan)
CW nail 35.00 kg. 125.00 4,375.00
Coal Tar 14.00 gal. 314.50 4,403.00
7/32" thk smoke glass jalousie with STD
aluminum frame ( Class "A" 3mm) and with 974.44 sq.ft 125.75 122,535.83
12mmφ pln. Bar built in grill welded on both ends
Total
218,313.83
B. Labor Cost
Output per Activity
Rqd.
Installer/ Welder 4 1 8.0 350.00
11,200.00
Helper 4 1 5.0 300.00
6,000.00
Total
17,200.00

Profit 18,605.59
O.C.M. 21,196.24
V.A.T.
13,765.78
Total Indirect
53,567.61
Total Cost of
289,081.44
Item
Unit Cost 9,968.33

Qty. = 35.00 unit

Materials
Quantity
1,680.00 bd.ft. 50.00 84,000.00
mullion(lauan)
CW nail 34.00 kg. 125.00 4,250.00
Coal Tar 23.00 gal. 314.50 7,233.50
aluminum frame ( Class "A" 3mm) and with 1,582.35 sq.ft 125.75 198,980.51
Total
294,464.01
B. Labor Cost
Output per Activity
Rqd.
12,600.00
Helper 2 1 18.0 300.00
10,800.00
Total
23,400.00

Profit 25,111.26
O.C.M. 28,607.76
V.A.T.
18,579.15
Total Indirect
72,298.17
Total Cost of
390,162.18
Item
Unit Cost 11,147.49

Qty. = 4.00 unit

Materials
Quantity
192.00 bd.ft. 50.00 9,600.00
mullion(lauan)
CW nail 4.00 kg. 125.00 500.00
Coal Tar 1.00 gal. 314.50 314.50
Total
14,204.61
B. Labor Cost
Output per Activity
Rqd.
1,400.00
Helper 2 1 2.0 300.00
1,200.00
Total
2,600.00

Profit 1,327.56
O.C.M. 1,512.41
V.A.T. 982.23
Total Cost of
20,626.81
Item
Unit Cost 5,156.70
9.02.4 Jalougrill Window, W3a - 2.80m x 0.66m

Qty. = 16.00 unit

Materials
Quantity
512.00 bd.ft. 50.00 25,600.00
mullion(lauan)
CW nail 11.00 kg. 125.00 1,375.00
Coal Tar 5.00 gal. 314.50 1,572.50
Total
48,556.84
B. Labor Cost
Output per Activity
Rqd.
5,600.00
Helper 2 1 8.0 300.00
4,800.00
Total
10,400.00

Profit 4,657.59
O.C.M. 5,306.12
V.A.T. 3,446.03
Total Indirect
13,409.74
Total Cost of
72,366.58
Item
Unit Cost 4,522.91
9.02.5 Jalougrill Window, W3b - 1.40m x 0.60m

Qty. = 1.00 unit

Materials
Quantity
16.00 bd.ft. 50.00 800.00
mullion(lauan)
CW nail 1.00 kg. 125.00 125.00
Coal Tar 1.00 gal. 314.50 314.50
aluminum frame ( Class "A" 3mm) and with 4.52 sq.ft 125.75 568.39
Total
1,807.89
B. Labor Cost
Output per Activity
Rqd.
350.00
Helper 1 1 1.0 300.00
300.00
Total
650.00

Profit 194.17
O.C.M. 221.21
V.A.T. 143.66
Total Indirect 559.04
Total Cost of
3,016.93
Item
Unit Cost 3,016.93
10.00 PLUMBING WORKS
10.01 Water Line

Qty. = 143.40 ln.m

Materials
Quantity
12mmØ x 6.0m G.I. Pipe S-40 117.00 lgth. 400.00 46,800.00
12mmØ G.I. Coupling 26.00 pc. 12.50 325.00
12mmØ G.I. Elbow 34.00 pc. 14.25 484.50
12mmØ G.I. Tee 35.00 pc. 19.25 673.75
12mmØ x 125mm G.I. Nipple 41.00 pc. 24.00 984.00
12mmØ x 10mmØ G.I. Bushing 41.00 pc. 20.00 820.00
Solvent 7.00 pint 110.00 770.00
Teplon Tape 26.00 roll 26.00 676.00
12mm& G.I. Gate Valve 4.00 pc. 250.00 1,000.00
Total
52,533.25
B. Labor Cost
Activity
Manpower Output Rate per day Total
Rqd.
Plumber 3 - 15.0 350.00
15,750.00
Helper/Laborer 3 - 15.0 300.00
13,500.00
Total
29,250.00

Profit 6,460.88
O.C.M. 7,360.49
V.A.T. 4,780.23
Total Indirect
18,601.60
Total Cost of
100,384.85
Item
Unit Cost 700.03
10.02 Sanitary Line

Qty. = 156.00 ln.m.

Materials
Quantity
100mmØ PVC Pipe (S-1000) 39.00 lgth. 810.00 31,590.00
100mmØ PVC P-Trap 64.00 pc. 250.00 16,000.00
100mmØ PVC Clean Out 47.00 pc. 75.00 3,525.00
100mmØ PVC Wye 43.00 pc. 150.00 6,450.00
100mmØ PVC Elbow 8.00 pc. 100.00 800.00
100mmØx50mmØ PVC Wye Reducer 16.00 pc. 110.00 1,760.00
100mmØx50mmØ PVC Elbow Reducer 16.00 pc. 113.50 1,816.00
50mmØ PVC Pipe (S-1000) 13.00 lgth. 260.00 3,380.00
50mmØ PVC P-Trap 31.00 pc. 85.00 2,635.00
50mmØ PVC Elbow 31.00 pc. 30.50 945.50
100mmØ PVC Tee 25.00 pc. 153.30 3,832.50
100mmØx50mmØ PVC Tee Reducer 28.00 pc. 110.00 3,080.00
100mm x 100mm Floor Drain / Plastic 38.00 pc. 135.25 5,139.50
Vulca seal 10.00 gal. 584.25 5,842.50
PVC Solvent Cement, 400cc 10.00 can 120.00 1,200.00
Total
87,996.00
B. Labor Cost
Activity
Rqd.
Plumber 3 - 20 350.00
21,000.00
Helper/Laborer 3 - 20 300.00
18,000.00
Total
39,000.00

Profit 10,032.68
O.C.M. 11,429.64
V.A.T. 7,422.92
Total Indirect
28,885.24
Total Cost of
155,881.24
Item
Unit Cost 999.24
10.03 Storm Drainage Line (75mmØ PVC Pipe Downspout)

Qty. = 44.33 ln.m.

Materials
Quantity
75mmØ PVC Pipe 105.0 lgth. 620.00 65,100.00
75mmØ PVC Elbow 78.0 pc. 60.25 4,699.50
75mmØ PVC Wye 15.0 pc. 62.50 937.50
100mm x 100mm Floor Drain / Plastic 18.0 pc. 129.50 2,331.00
100mmØ PVC Pipe 28.0 lgth. 810.00 22,680.00
Vulca seal 7.0 gal 584.25 4,089.75
Total
99,837.75
B. Labor Cost
Activity
Rqd.
Plumber 3 - 15.0 350.00
15,750.00
13,500.00
Total
29,250.00

Profit 10,197.93
O.C.M. 11,617.90
V.A.T. 7,545.18
Total Indirect
29,361.01
Total Cost of
158,448.76
Item
Unit Cost 3,574.03
10.04 Catch Basin

Qty. = 16.00 unit
Materials
Quantity
6" Thk. CHB 314 pc. 15.50 4,867.00
10mmØ x 6.00 def. bars 43 lght. 170.00 7,310.00
Portland Cement 37 bag 266.00 9,842.00
Washed Sand 2.5 cu.m. 646.00 1,615.00
Gravel Class "A" 1.0 cu.m. 610.00 610.00
Gravel YY 3.0 cu.m. 780.00 2,340.00
Ga # 16 Tie Wire 4 kg. 79.00 316.00
Total Material Cost
26,900.00
B. Labor Cost (Including Excavation Works)
Activity
Manpower Output per day Rate per day Total
Rqd.
Plumber/Mason 2 - 8.0 350.00
5,600.00
9,600.00
Total Labor Cost
15,200.00

Profit 3,325.90
O.C.M. 3,789.00
V.A.T. 2,460.75
Total Cost of
51,675.65
Item
Unit Cost 3,229.73
10.05 Grease Trap

Qty. = 3.00 unit

Materials
Quantity
6" Thk. CHB 48 pc. 15.50 744.00
10mmØ x 6.00 def. bars 8 lght. 170.00 1,360.00
Washed Sand 1.5 cu.m. 646.00 969.00
Gravel Class "A" 1.5 cu.m. 610.00 915.00
Gravel YY 0.5 cu.m. 780.00 390.00
Ga # 16 Tie Wire 2 kg. 79.00 158.00
Total Material Cost
6,664.00

Manpower Requirement Output per day Activity Rate per day Total
Manpower Duration
Designation
Rqd.
5,600.00
9,600.00
Total Labor Cost
15,200.00

Profit 1,727.26
O.C.M. 1,967.76
V.A.T. 1,277.95
Total Cost of
26,836.97
Item
Unit Cost 8,945.66
10.06 Septic Vault (2.80m x 6.45m x 2.15m) including Excavation

Qty. = 1.00 unit

Materials
Quantity
Machine Made / Load-Bearing
620.0 pc. 21.00 13,020.00
4" Concrete Hollow Blocks
10mmØ x 6.00 Def. Bars 88.0 lght. 170.00 23,408.00
Washed Sand 4.5 cu.m. 646.00 2,907.00
Gravel YY 7.0 cu.m. 780.00 5,460.00
Gravel Class "A" 2.0 cu.m. 610.00 1,220.00
Coco Lumber 120.0 bd.ft. 18.00 2,160.00
Common Wire Nail - Asstd. 3.0 kg. 62.50 187.50
Ga # 16 Tie Wire 7.0 kg. 79.00 553.00
Total
70,545.62

Manpower Requirement Output Activity Rate per day Total
Manpower Duration
Designation
Rqd.
7,000.00
18,000.00
Total
25,000.00

Profit 7,548.10
O.C.M. 8,599.11
V.A.T. 5,584.64
Total Indirect
21,731.85
Total Cost of
117,277.47
Item
Unit Cost 117,277.47
10.07 Fixtures
10.07.1 Water Closet

Qty. 25.00 unit

Materials
Quantity
Water Closet with Complete Accessories and
15.00 unit 8,450.00 126,750.00
Fittings
Total
126,750.00
B. Labor Cost
Manpower Requirement Activity
Output Rate per day Total
Designation Requirement Duration
Plumber 3 - 9.0 350.00

9,450.00
8,100.00
Total
17,550.00

Profit 11,399.70
O.C.M. 12,987.00
V.A.T. 8,434.34
Total Indirect
32,821.04
Total Cost of
177,121.04
Item
Unit Cost 7,084.84
10.07.2 Lavatory (Wall Hung)

Qty. 20.00 unit

Materials
Quantity
Lavatory with Complete Accessories and Fittings 20.00 unit 2,220.00 44,400.00
Total
44,400.00
B. Labor Cost
Activity
Rqd.
Plumber 2 - 10.0 350.00
7,000.00
6,000.00
Total
13,000.00

Profit 4,534.60
O.C.M. 5,166.00
V.A.T. 3,355.03
Total Indirect
13,055.63
Total Cost of
70,455.63
Item
Unit Cost 3,522.78
10.07.3 Prefabricated Stainless Steel Kitchen Sink (0.60 x 0.70m)

Qty. 30.00 unit

Materials
Quantity
Prefab Stainless Steel Kitchen Sink w/ Complete
30.00 unit 4,555.25 136,657.50
fittings and accessories
Total
136,657.50
B. Labor Cost
Activity
Rqd.
Plumber 2 - 15.0 350.00
10,500.00
9,000.00
Total
19,500.00

Profit 12,336.44
O.C.M. 14,054.18
V.A.T. 9,127.41
Total Indirect
35,518.03
Total Cost of
191,675.53
Item
Unit Cost 6,389.18
10.07.4 Double Tub Kitchen Sink (1.2 x 0.60m)

Qty. 4.00 unit

Materials
Quantity
Double Tub Kitchen Sink (for Cooking) 1.00 4.00 unit 2,105.00 8,420.00
Total
8,420.00
B. Labor Cost
Activity
Rqd.
Plumber 2 - 2.0 350.00
1,400.00
1,200.00
Total
2,600.00

Profit 870.58
O.C.M. 991.80
V.A.T. 644.12
Total Cost of
13,526.50
Item
Unit Cost 3,381.63
10.07.5 Prefabricated Stainless Steel Slop Sink (0.8 x 0.7m)

Qty. 12.00 unit

Materials
Quantity
Stainless Steel Slop Sink Prefab (for
12.00 unit 2,220.00 26,640.00
Cosmetology)
Total
26,640.00
B. Labor Cost
Manpower Requirement Output Activity Rate per day Total
Manpower Duration
Designation
Rqd.
Plumber 2 - 3.5 350.00
2,450.00
2,100.00
Total
4,550.00

Profit 2,464.01
O.C.M. 2,807.10
V.A.T. 1,823.06
Total Cost of
38,284.17
Item
Unit Cost 3,190.35
11.00 ELECTRICAL WORKS

Qty. = 357.00 outlets

Materials
Description of Materials Unit Unit Cost Total Cost
Quantity
2"x4" Utility Box 94.00 pcs 27.50 2,585.00
4"x4" Junction Box with cover 200.00 pcs 33.00 6,600.00
Single gang switch "Flush Type" 7.00 sets 100.00 700.00
Double gang switch "Flush Type" 21.00 sets 155.00 3,255.00
Triple gang switch "Flush Type" 1.00 sets 260.25 260.25
2-way switch "Flush Type" 4.00 sets 255.25 1,021.00
Duplex Convenience Outlet "Floor Mounted Type" 48.00 sets 1,415.00 67,920.00
Duplex Convenience Outlet "Wall Mounted Type" 145.00 sets 162.75 23,598.75
Three Prong ACU outlet 18.00 sets 149.25 2,686.50
Rectangular Type (12" x 24") Aluminum Louver w/ 2-18watts T8
107.00 sets 1,500.20 160,521.40
Tube
1-40watt FL Assembly (Open Type) 39.00 sets 401.35 15,652.65
Electrical Tape 100.00 rolls 28.25 2,825.00
Ga Tie Wire #16 10.00 kgs 80.25 802.50
Secondary Rack w/2 Spool Insulator 1.00 set 175.25 175.25
15 AT "Bolt - On Type " CB, 2P 220 VAC 11.00 pcs 435.70 4,792.70
100 AT "Bolt - On Type " CB, 2P 220 VAC 2.00 pc 1,195.00 2,390.00
500 AT "Bolt - On Type " CB, 2P 220 VAC 1.00 pcs 35,000.00 35,000.00
12 Branches Panel Board " Bolt - On ", C.M 1 -Phase 2.00 pc 3,120.00 6,240.00
10 Branches Panel Board " Bolt - On ", C.M 1 -Phase 3.00 pc 4,758.00 14,274.00
3.50 mm2 THHN Stranded Wire 50.00 rolls 4,355.05 217,752.50
15mm Ø PVC Pipe 1150.00 lghts 56.00 64,400.00
15mm2 Ø PVC Elbow 600.00 pcs 25.00 15,000.00
15mm2 Ø PVC Coupling 600.00 pcs 10.00 6,000.00
15mm2 Ø PVC Clamp 600.00 pcs 10.00 6,000.00
5.50 mm2 THHN Stranded Wire 10.00 rolls 6,000.00 60,000.00
20 mm Ø PVC Pipe 220.00 lghts 315.00 69,300.00
20mm2 Ø PVC Elbow 150.00 pcs 40.00 6,000.00
20mm2 Ø PVC Coupling 150.00 pcs 11.00 1,650.00
20mm2 Ø PVC Clamp 150.00 pcs 9.00 1,350.00
22.00 mm2 THW Stranded Wire 60.00 mts 151.00 9,060.00
30 mm2 THW Stranded Wire 60.00 mts 190.25 11,415.00
32 mm Ø RSC Pipe 20.00 lghts 502.00 10,040.00
40 mm Ø RSC Pipe 20.00 lghts 633.00 12,660.00
80 mm2 THW Stranded Wire 60.00 m 512.00 30,720.00
250 mm2 THW Stranded Wire 60.00 m 840.00 50,400.00
65 mm Ø RSC Pipe 15.00 lghts 1,111.00 16,665.00
Shutter Type (Wall Mounted) Emergency Light 12" (40watts) 27.00 sets 1,455.00 39,285.00
Ceiling Mounted Exhaust Fan (Open Type) 6.00 sets 1,250.00 7,500.00
Total 1,016,950.60
B. Labor Cost
Output per Activity
Rqd.
Electrician 2 75
350.00 52,500.00
Laborers 8 75 300.00 180,000.00

Total
232,500.00
C. Equipment Cost
Output per Activity
Equipment Rate per day Total
Rqd.
Electric Edger 2 75 500.00
75,000.00
Total
75,000.00

Profit 104,631.60
O.C.M. 119,200.55
V.A.T.
77,414.14
Total Indirect
Cost 301,246.29
Total Cost of
1,625,696.89
Item
Unit Cost 4,553.77
B. Installation of Transformer
Qty = 1.00 lot
Description Qty unit Unit Cost Total

Bill Deposit for installation of 1-50KVA,
7600V/480Vac,
1.00 lot 45,000.00
60Hz, Distribution Type Transformer
(pending requested Work Order from DLPC)
Total
45,000.00

Profit 3,555.00
O.C.M. 4,050.00
V.A.T. 2,630.25
Total Indirect
Cost 10,235.25
Total Cost of
55,235.25
Item
Unit Cost 55,235.25
12.00 TILE WORKS
Qty. = 418.34 sq.m

Materials
Quantity
0.40 x 0.40 Floor Tiles 1,323 pcs. 159.00 210,302.89
020 x 0.20 Ceramic Floor Tiles 1,717 pcs. 90.00 154,561.84
020 x 0.30 Ceramic Wall Tiles 1,150 pcs. 94.50 108,690.75
Cement Portland 143 bag 266.00 38,038.00
Sand 9 cu.m. 646.00 5,814.00
ABC Grout 28 bag 155.25 4,347.00
Cutting Stone 10 pc. 402.35 4,023.50
Total
315,475.09
B. Labor Cost
Output per Activity
Rqd.
Mason 8 14.0 350.00
39,200.00
Laborer 8 14.0 300.00
33,600.00
Total
72,800.00
C. Equipment Cost
Rate per day Total
Tile Cutter 8 14.0 200.00
22,400.00
Total
22,400.00

Profit 32,443.33
O.C.M. 36,960.76
V.A.T.
24,003.96
Total Indirect
93,408.05
Total Cost of
504,083.14
Item
Unit Cost 1,204.96
13.00 CARPENTRY WORKS
13.01 Flat Ceiling (Third Floor Only)

Qty. = 549.75 sq.m

Materials
Quantity
4.5 mm thk. x 4' x 8' Hardilite Board 204 sht. 401.25
81,855.00
0.40mm thk.x 5.0m. Double Furring 369 le. 183.75
67,803.75
0.40mm thk.x 5.0 m.Wall Angle 62 le. 50.05
3,103.10
0.70mm thk.x 5.0m. Carrying Channel 55 le. 163.00
8,965.00
Hardware & Accessories 1 lot 7,987.19
7,987.19
1/8 x 1 1/2 Blind Rivets 30 box 301.00
9,030.00
CW Nails 12 kg. 125.00
1,500.00
Total
180,244.04
B. Labor Cost
Output per Activity
Rqd.
Carpenter 8 8.0 350.00
22,400.00
Laborer 8 8.0 300.00
19,200.00
Total
41,600.00
C. Equipment Cost
Output per Activity
Equipment Requirement Rate per day
Day Duration Total
Particular Equipt. Rqd.
Electric Drill 8 8.0 150.00
9,600.00
Total
9,600.00
Profit 18,284.08
O.C.M. 20,829.96
V.A.T.
13,527.90
Total Indirect
52,641.94
Total Cost of
284,085.98
Item
Unit Cost 516.75
13.02 Ceiling Eaves
Qty. = 313.52 sq.m
Designation Length (m) Width (m) Height (m) No. of Face Area (sq.m.)
Eaves A = 313.5 sqm. 1 313.52
Total Area
313.52

Materials
Quantity
0.40mm thk. X 177mm/229mm Pre painted
1,245 ln.m. 136.00
spandrel 169,325.30
0.40mm thk.x 5.0m. Double Furring 211 le. 182.00
38,402.00
0.70mm thk.x 5.0m. Carrying Channel 32 le. 160.00
5,120.00
1/8 x 1 1/2 Blind Rivets 20 box 300.00
6,000.00
Hardware & Accessories 1 lot 4,352.20
4,352.20
CW Nails 7 kg. 60.00
420.00
0.30m x 1.20m Shop Made CeilingVent 1"x1" S4S 26 unit 650.00
16,900.00
Insect Screen 13 mtr. 120.00
1,560.00
Total
242,079.50
B. Labor Cost
Output per Activity
Rqd.
14,000.00
Laborer 8 5.0 300.00
12,000.00
Total
26,000.00
C. Equipment Cost
Output per Activity
Day Duration Total
8,000.00
Total
8,000.00

Profit 21,810.28
O.C.M. 24,847.16
V.A.T.
16,136.85
Total Indirect
62,794.29
Total Cost of
338,873.79
Item
Unit Cost 1,080.87
13.03 Hardi Sanipa - Fascia Board

Qty. = 166.80 ln.m.

Materials
Quantity
300mm x 2.44m x 10mm thk. Hardi Sanipa 113 pc. 330.00 37,287.20
1/8"Ø Metal Screw 4 box 345.00 1,380.00
Total
38,667.20
B. Labor Cost
Output per Activity
Rqd.
6,300.00
Laborer 2 9.0 300.00
5,400.00
Total
11,700.00
C. Equipment Cost
Rate per day Total
3,600.00
Total
3,600.00

Profit 4,263.41
O.C.M. 4,857.05
V.A.T. 3,154.38
Total Indirect
12,274.84
Total Cost of
66,242.04
Item
Unit Cost 397.13
13.04 Toilet Cubicle Partition

Qty. = 42.51 sq.m.

Materials
Quantity
Melamine Board with complete accessories,
43 sq.m. 7,550.00 320,973.15
Including Installation
Total
320,973.15

Profit 25,356.88
O.C.M. 28,887.58
V.A.T.
18,760.88
Total Indirect
73,005.34
Total Cost of
393,978.49
Item
Unit Cost 9,267.25
14.00 PAINTING WORKS

14.01 Masonry Surface - 3 Coats
Qty. = sq.m.
3,709.78

Materials
Quantity
Neutralizer 38.00 gal. 446.00 16,948.00
Primer (Flat Latex) 186.00 gal. 530.00 98,580.00
Full Putty (Cast) 248.00 gal. 460.00 114,080.00
Topcoat (Latex) 248.00 gal. 623.00 154,504.00
Reducer for Cast 50.00 gal. 403.00 20,150.00
Sand Paper 78.00 doz 188.00 14,664.00
Total
418,926.00
B. Labor Cost
Output (sq.m Activity
Designation per manday) Duration
Rqd.
Painter 10 28.5 350.00
99,878.69
Helper 10 28.5 300.00
85,610.31
Total
185,489.00
Profit 47,748.79
O.C.M. 54,397.35
V.A.T.
35,328.06
Total Indirect
137,474.20
Total Cost of
741,889.20
Item
Unit Cost 199.98
14.02 Wooden Surface - 3 Coats

Qty. = 716.55 sq.m.

Materials
Quantity
Primer (Flatwall Enamel) 44 gal. 600.00 26,400.00
Putty 3 gal. 601.25 1,803.75
Topcoat (Quick Drying Enamel) 92 gal. 660.00 60,720.00
Sand Paper # 120 13 doz 188.00 2,444.00
Total
201,899.75
B. Labor Cost
Rate per day Total
Manpower per manday) Duration
Designation
Rqd.
Painter 8 11.0 350.00
30,800.00
Helper 8 11.0 300.00
26,400.00
Total
57,200.00

Profit 20,468.88
O.C.M. 23,318.98
V.A.T.
15,144.38
Total Indirect
58,932.24
Total Cost of
318,031.99
Item
Unit Cost 443.84
15.00 Project Marker - 2mm thk. x 300mm x 280mm Brass Type

Qty. = 4.00 unit
Materials
Quantity
2mm Thk. x 300mm x 280mm Brass Type Project

4.00 unit 5,012.00 20,048.00
Marker with 2 Logos & 7 Line Text
Total
20,048.00

Profit 1,583.79
O.C.M. 1,804.32
V.A.T. 1,171.81
Total Cost of
24,607.92
Item
Unit Cost 6,151.98
16.00 Signage - Text & Logo

Qty. = 1.00 l.s

Materials
Quantity
Supply of Labor, Materials, Consumables and
Equipment for Text and Logo Layout (both side 1.00 l.s 10,052.00 10,052.00
end 250mm min. text required)
Total
10,052.00

Profit 794.11
O.C.M. 904.68
V.A.T. 587.54
Total Cost of
12,338.33
Item
Unit Cost 12,338.33
SPL-I RAINWATER COLLECTOR (INCLUDING INSTALLATION)
Qty. 4.00 unit

Materials
Quantity
BESTANK or Its's Approved Equivalent:
STAINLESS STEEL CYLINDRICAL WATER
4 unit 32,501.00 130,004.00
STORAGE TANK SERIES BSTR (CYLINDRICAL
ROUND BOTTOM) - 2000 lit. Capacity
Gravel, Class "A" 5 cu.m. 610.00 3,050.00
Earthfill Materials 25 cu.m. 300.00 7,500.00
Washed Sand 9 cu.m. 646.00 5,491.00
Gravel "YY" 15 cu.m. 780.00 11,700.00
16mmØ Def. Bar, Grade 33 127 lght. 451.00 57,277.00
10mmØ Def. Bar, Grade 33 170 lght. 170.00 28,900.00
Ga. #16 Tie Wire 37 kg. 79.00 2,923.00
Machine Made/Load Bearing
500 pc. 21.00 10,500.00
4" Thick Concrete Hollow Block
Neutralizer 1 gal. 446.00 446.00
Primer (Flat Latex) 2 gal. 530.00 1,060.00
Full Putty (Cast) 2 gal. 460.00 920.00
Topcoat (Latex) 2 gal. 623.00 1,246.00
Reducer for Cast 1 gal. 403.00 403.00
Sand Paper 1 doz 188.00 188.00
Total
303,370.00
B. Labor Cost
Designation per manday) Duration
Rqd.
Mason 2 6.5 350.00
4,550.00
Laborer 8 17.0 300.00
40,800.00
Steelman 8 3.0 350.00
8,400.00
Painter 2 1.5 350.00
1,050.00
Total
54,800.00
C. Equipment Cost
Output per Activity
Day Duration Total
1,500.00
One-Bagger Concrete Mixer 1 6.5 1,250.00
8,125.00
Bar/Shear Cutter 4 3.0 250.00
3,000.00
Total
12,625.00

Profit 29,292.81
O.C.M. 33,371.55
V.A.T.
21,672.97
Total Indirect
84,337.33
Total Cost of
455,132.33
Item
Unit Cost 113,783.08
SPL-II CONSTRUCTION SAFETY AND HEALTH

Qty = 1.00 lot

Materials
Quantity
Safety Shoes, Safety Shoes, Gloves, First Aid Kit 1 13,596.34 13,596.34
Total
13,596.34
B. Labor Cost
Output per Activity
Rqd.
First Aider/Part Time Practitioner 354 54,600.00 54,600.00
Total
54,600.00

Profit 5,387.51
O.C.M.
V.A.T. 3,679.19
Total Cost of
77,263.04
Item
Unit Cost 77,263.04
SPL-III BILLBOARD
Qty. = 1.00 unit
1 DAY
Materials
Quantity
8' x 8' Tarpaulin on 5mm Thk Marine Plywood with Helevitica Font
(70 dpi) 3" Text Main Information on 2"x2" Lauan Lumber Wooden 1.00 unit 4,070.00
Frame with Stand 4,070.00
Total
4,070.00

Profit 325.60
O.C.M. 366.30
V.A.T. 238.10
Total Indirect 930.00
Total Cost of
5,000.00
Item
Unit Cost 5,000.00
TOTAL BID COST = PHP 39,577,691.69

Detailed Estimate

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Detailed Estimate

Uploaded by

Copyright:

Available Formats

Contract Name: CONSTRUCTION OF 5-STOREY SCHOOL BUILDING WITH ROOF DECK

Project Location: Mintal, Davao City

1.00 SITE WORKS

Qty = 439.50 sq.m.

Laborer 10 8.0 300.00

Direct Cost 74,700.00

Total Cost of Item 91,690.52

1.02 Uprooting and Replanting of Existing Trees

Direct Cost 29,300.00

Total Cost of Item 35,964.29

Total Cost of Item 56,737.65

Qty. = 605.70 sq.m.

A. Quantity Take-Off and Costing

Direct Cost #DIV/0!

Total Cost of Item #DIV/0!

Qty. = 605.70 sq.m.

A. Quantity Take-Off and Costing

Direct Cost 16,499.75

Total Cost of Item 20,252.62

Qty. = 690.23 cu.m.

Direct Cost 100,000.00

Total Cost of Item 122,745.00

2.02 Gravel Bed

Qty. = 119.61 cu.m.

A. Quantity Take-Off and Costing

Direct Cost 103,070.00

Total Cost of Item 126,513.27

Qty. = 205.24 cu.m.

A. Quantity Take-Off and Costing

Direct Cost 120,100.00

Total Cost of Item 147,416.75

3.00 CONCRETE WORKS

Qty. = 653.39 cu.m.

A. Quantity Take-Off and Costing

Pre-mix Concrete, 3000psi 7 days curing 654 cu.m. 4,500.00

Direct Cost 3,309,300.00

Total Cost of Item 4,062,000.29

Bagger Mixer Mixed Concrete (Class A

Qty. = 124.12 cu.m.

A. Quantity Take-Off and Costing

Direct Cost 652,373.00

Total Cost of Item 800,755.24

4.00 STEEL WORKS

Qty. = 94,942.74 kg.

Direct Cost 5,776,899.95

Total Cost of Item 7,090,855.85

4.02 Reinforcing Bars

Qty. = 91,589.22 kg.

A. Quantity Take-Off and Costing

Direct Cost 5,266,972.30

Total Cost of Item 6,464,945.15

4.03 Roof Framing

Direct Cost 1,027,713.25

Total Cost of Item 1,261,466.63

4.04 Stair and Balcony Railings

Qty. = 13,301.58 kg.

Direct Cost 1,130,930.90

Total Cost of Item 1,388,161.13

5.00 STEEL DECKING

Qty. = 7,257.60 sq.m.

A. Quantity Take-Off and Costing

B. Labor Cost (fabrication & stripping works)