NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING

LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
B.3 Plans, Permits and Clearances 1.00 lot 30,000.00 30,000.00

B.7(2) Construction Safety and Health 1.00 lot 171,279.36 171,279.36

a Materials
Safety Helmet 20.00 pcs 280.00 5,600.00
Safety Gloves 20.00 pcs 175.00 3,500.00
Safety Shoes 20.00 pairs 1,600.00 32,000.00
First Aid Kit 1.00 unit 4,500.00 4,500.00
45,600.00

b Labor
1 Safety Officer 120.00 days 500.00 60,000.00
1 First Aider 120.00 days 300.00 36,000.00
96,000.00

Total Direct Cost 141,600.00

Total Indirect Cost (OCM) 11,328.00
152,928.00

VAT 18,351.36

Sub-total Cost 171,279.36

103 (1) Structural Excavation and Backfilling 64.00 cu.m. 578.34 37,013.76
a Materials
N O N E

b Labor
1 Foreman 12.00 days 600.00 7,200.00
6 Laborer 12.00 days 325.00 23,400.00
30,600.00

Total Direct Cost 30,600.00

Total Indirect Cost (OCM) 2,448.00
33,048.00

VAT 3,965.76

Sub-total Cost 37,013.76

104 (1) Embankment 22.92 cu.m. 496.08 11,370.24

a Materials
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
N O N E

b Labor
1 Foreman 5.00 days 600.00 3,000.00
4 Laborer 5.00 days 320.00 6,400.00
9,400.00
c Equipment
1 Plate Compactor 5.00 days 800.00 4,000.00
4,000.00

Total Direct Cost 9,400.00

Total Indirect Cost (OCM) 752.00
10,152.00

VAT 1,218.24

Sub-total Cost 11,370.24

804 (4) Gravel Fill 4.81 cu.m 1,812.39 8,717.59

a Materials
Graded Gravel 1" 4.81 cu.m. 700.00 3,367.00
3,367.00

b Labor
2 Laborer 6.00 days 320.00 3,840.00
3,840.00

Total Direct Cost 7,207.00

Total Indirect Cost (OCM) 576.56
7,783.56

VAT 934.03

Sub-total Cost 8,717.59

900 Reinforced Concrete Works 111.47 cu.m. 13,362.44 1,489,511.73

1. Column Footing 25.73 cu.m.
a Materials
Portland Cement 245.00 bags 260.00 63,700.00
Graded Gravel 25.73 cu.m. 700.00 18,011.00
Washed Sand 12.87 cu.m. 500.00 6,432.50
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
16mm dia x 6m, RSB 1,709.52 kgs 50.00 85,476.00
#16 G.I. Tie Wire 7.60 kgs 65.00 494.00
174,113.50

b Labor
1 Foreman 15.00 days 600.00 9,000.00
1 Mason 15.00 days 450.00 6,750.00
1 Steelman 15.00 days 450.00 6,750.00
4 Laborer 15.00 days 320.00 19,200.00
41,700.00
c Equipment
1 Bar Cutter 15.00 days 500.00 7,500.00
1 One Bagger Concrete Mixer 15.00 days 1,500.00 22,500.00
1 Concrete Vibrator 15.00 days 800.00 12,000.00
42,000.00

Sub-total Direct Cost 257,813.50

2. Column 18.82 cu.m.

a Materials
Portland Cement 179.00 bags 260.00 46,540.00
Graded Gravel 18.82 cu.m. 700.00 13,174.00
Washed Sand 9.41 cu.m. 500.00 4,705.00
16mm & 2Omm dia x 6m, RSB 2,396.54 kgs 50.00 119,827.00
10mm dia x 6m, RSB 868.00 kgs 45.00 39,060.00
4" G.I. Pipe, sch. 40 84.00 pcs 2,250.00 189,000.00
0.3m x 0.3m x 12mm thk. Base Plate 21.00 pcs 455.00 9,555.00
10mm dia x 0.25m Anchor Bolt 84.00 pcs 250.00 21,000.00
#16 G.I. Tie Wire 251.18 kgs 65.00 16,326.70
459,187.70

b Labor
1 Foreman 15.00 days 600.00 9,000.00
2 Mason 15.00 days 450.00 13,500.00
2 Steelman 15.00 days 450.00 13,500.00
4 Laborer 15.00 days 320.00 19,200.00
55,200.00
c Equipment
1 Bar Cutter 15.00 days 500.00 7,500.00
1 One Bagger Concrete Mixer 15.00 days 1,500.00 22,500.00
1 Concrete Vibrator 15.00 days 800.00 12,000.00
42,000.00
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT

Sub-total Direct Cost 556,387.70

3. Wall Footing 3.20 cu.m.

a Materials
Portland Cement 31.00 bags 260.00 8,060.00
Graded Gravel 3.20 cu.m. 700.00 2,240.00
Washed Sand 1.60 cu.m. 500.00 800.00
12mm dia x 6m, RSB 78.60 kgs 50.00 3,930.00
10mm dia x 6m, RSB 39.30 kgs 50.00 1,965.00
#16 G.I. Tie Wire 8.00 kgs 65.00 520.00
17,515.00

b Labor
1 Foreman 15.00 days 600.00 9,000.00
2 Mason 15.00 days 450.00 13,500.00
2 Steelman 15.00 days 450.00 13,500.00
6 Laborer 15.00 days 320.00 28,800.00
64,800.00
c Equipment
1 Bar Cutter 15.00 days 500.00 7,500.00
1 One Bagger Concrete Mixer 15.00 days 1,500.00 22,500.00
1 Concrete Vibrator 15.00 days 800.00 12,000.00
42,000.00

Sub-total Direct Cost 124,315.00

4. Beam 22.120 cu.m.

a Materials
Portland Cement 211.00 bags 260.00 54,860.00
Graded Gravel 22.12 cu.m. 700.00 15,484.00
Washed Sand 11.06 cu.m. 500.00 5,530.00
16mm & 20mm dia x 6m, RSB 1,748.64 kgs 50.00 87,432.00
10mm dia x 6m, RSB 629.51 kgs 50.00 31,475.52
#16 G.I. Tie Wire 192.35 kgs 65.00 12,502.78
207,284.30

b Labor
1 Foreman 15.00 days 600.00 9,000.00
2 Mason 15.00 days 450.00 13,500.00
2 Steelman 15.00 days 450.00 13,500.00
6 Laborer 15.00 days 320.00 28,800.00
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
64,800.00
c Equipment
1 Bar Cutter 15.00 days 500.00 7,500.00
1 One Bagger Concrete Mixer 15.00 days 1,500.00 22,500.00
1 Concrete Vibrator 15.00 days 800.00 12,000.00
42,000.00

5. Flooring 41.600 cu.m.

a Materials
Portland Cement 396.00 bags 260.00 102,960.00
Graded Gravel 41.60 cu.m. 700.00 29,120.00
Washed Sand 20.80 cu.m. 500.00 10,400.00
12mm dia x 6m, RSB 763.12 kgs 50.00 38,156.00
#16 G.I. Tie Wire 83.94 kgs 65.00 5,456.31
186,092.31

b Labor
1 Foreman 15.00 days 600.00 9,000.00
2 Mason 15.00 days 450.00 13,500.00
2 Steelman 15.00 days 450.00 13,500.00
6 Laborer 15.00 days 320.00 28,800.00
64,800.00
c Equipment
1 Bar Cutter 15.00 days 500.00 7,500.00
1 One Bagger Concrete Mixer 15.00 days 1,500.00 22,500.00
1 Concrete Vibrator 15.00 days 800.00 12,000.00
42,000.00

Sub-total Direct Cost 292,892.31

Total Direct Cost 1,231,408.51

Total Indirect Cost (OCM) 98,512.68
1,329,921.19

VAT 159,590.54

Sub-total Cost 1,489,511.73

1046(2)a1 4" & 6" CHB w/ reinforcing Steel 711.11 sq.m. 671.79 477,713.06
a Materials
Portland Cement 372.00 bags 260.00 96,720.00
Fined Sand 31.00 cu.m. 500.00 15,500.00
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
12mm dia x 6m, RSB 652.95 kgs 50.00 32,647.74
4" & 6" CHB 8,889.00 pcs 18.00 160,002.00
#16 G.I. Tie Wire 31.00 kgs 65.00 2,015.00
306,884.74

b Labor
1 Foreman 15.00 days 600.00 9,000.00
3 Mason / Steelman 15.00 days 450.00 20,250.00
6 Laborer 15.00 days 320.00 28,800.00
58,050.00
c Equipment
1 Bar Cutter 15.00 days 500.00 7,500.00
1 One Bagger Concrete Mixer 15.00 days 1,500.00 22,500.00
30,000.00

Total Direct Cost 394,934.74

Total Indirect Cost (OCM) 31,594.78
426,529.52

VAT 51,183.54

Sub-total Cost 477,713.06

1027 (1) Plain Cement Plaster Finish 821.20 sq.m. 183.91 151,030.66
a Materials
Portland Cement 267.00 bags 260.00 69,420.00
Fined Sand 14.00 cu.m. 500.00 7,000.00
Miscellaneous 1.00 lot 2,000.00 2,000.00
78,420.00

b Labor
1 Foreman 12.00 days 600.00 7,200.00
3 Mason 12.00 days 450.00 16,200.00
6 Laborer 12.00 days 320.00 23,040.00
46,440.00

Total Direct Cost 124,860.00

Total Indirect Cost (OCM) 9,988.80
134,848.80

VAT 16,181.86
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
Sub-total Cost 151,030.66

1003(1)a1 Ceiling Works 711.11 sq.m. 375.64 267,122.95

a Materials
Marine Plywood 1/4" x 4' x 8' 246.91 pcs 480.00 118,518.33
Wall Angle 98.77 pcs 110.00 10,864.18
Metal Furring 234.67 pcs 125.00 29,333.29
Carrying Channel 128.00 pcs 140.00 17,919.97
Miscellaneous 1.00 lot 5,000.00 5,000.00
181,635.77

b Labor
1 Foreman 7.00 days 600.00 4,200.00
2 Carpenter 7.00 days 450.00 6,300.00
5 Laborer 7.00 days 320.00 11,200.00
21,700.00
c Equipment
2 Electric Drill 7.00 days 500.00 7,000.00
2 Riveter 7.00 days 1,500.00 10,500.00
17,500.00

Total Direct Cost 220,835.77

Total Indirect Cost (OCM) 17,666.86
238,502.64

VAT 28,620.32

Sub-total Cost 267,122.95

712 Roof Framing and Roofing Accessories 247.00 sq.m. 1,255.88 310,201.32
a Materials
2" x 2" x 3mm x 6m Angle Bar 54.34 pcs 800.00 43,472.00
4" x 2" x 0.5 "x 2mm x 6m C-Purlins 98.80 pcs 650.00 64,220.00
8.1m x .4mm x 1.22m Long Span Corrugated
10.00 pcs 1,580.00 15,800.00
Roofing, Pre-painted
5.3m x .4mm x 1.22m Long Span Corrugated
18.00 pcs 1,580.00 28,440.00
Roofing, Pre-painted
6.1m x .4mm x 1.22m Long Span Corrugated
9.00 pcs 1,580.00 14,220.00
Roofing, Pre-painted
End Flashing Gutter-Prepainted 24.70 pcs 425.00 10,497.50
Miscellaneous 1.00 lot 5,000.00 5,000.00
181,649.50
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
b Labor
1 Foreman 15.00 days 600.00 9,000.00
2 Welder / Steelman 10.00 days 450.00 9,000.00
2 Tinsmith 5.00 days 450.00 4,500.00
6 Laborer 15.00 days 320.00 28,800.00
51,300.00
c Equipment
2 Welding Machine 10.00 days 800.00 16,000.00
2 Electric Drill 5.00 days 500.00 5,000.00
1 Riveter 5.00 days 500.00 2,500.00
23,500.00

Total Direct Cost 256,449.50

Total Indirect Cost (OCM) 20,515.96
276,965.46

VAT 33,235.86

Sub-total Cost 310,201.32

709 Painting Works 814.59 sq.m. 131.61 107,207.80

a Materials
Neutralizer 13.57 pcs 350.00 4,749.87
Flat Latex 20.36 pcs 580.00 11,806.83
Semi Gloss Latex 37.47 pcs 600.00 22,482.68
Tinting Colors 8.47 lits 325.00 2,753.31
Skimcoat 5.08 bags 500.00 2,541.52
Flatwall Enamel 8.47 gals 620.00 5,252.48
Semi Gloss Enamel 5.08 gals 650.00 3,303.98
Paint Thinner 5.08 gals 550.00 2,795.67
Paint Brush 4" 16.94 pcs 85.00 1,439.50
Paint Brush 2" 16.94 pcs 55.00 931.44
Roller Brush 7" w/ Pan 16.94 pcs 225.00 3,810.45
Sanding Paper 169.43 sq.ft. 30.00 5,083.04
Miscellaneous 1.00 lot 5,000.00 5,000.00
71,950.79

b Labor
1 Foreman 6.00 days 600.00 3,600.00
2 Painter 6.00 days 450.00 5,400.00
4 Laborer 6.00 days 320.00 7,680.00
16,680.00
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT

Total Direct Cost 88,630.79

Total Indirect Cost (OCM) 7,090.46
95,721.25

VAT 11,486.55

Sub-total Cost 107,207.80

SPL 1 Plumbing Works 1.00 lot 176,335.49 176,335.49

a Materials
4" CHB 365.00 pcs 18.00 6,570.00
Portland Cement 53.00 pcs 280.00 14,840.00
Graded Gravel 4.00 cu.m. 800.00 3,200.00
Washed Sand 2.00 cu.m. 550.00 1,100.00
100mm dia PVC Pipe 6.00 pcs 750.00 4,500.00
75mm dia PVC Pipe 10.00 pcs 400.00 4,000.00
50mm dia PVC Pipe 25.00 pcs 400.00 10,000.00
25mm dia PPR Pipe 8.00 pcs 780.00 6,240.00
12mm dia PPR Pipe 15.00 pcs 550.00 8,250.00
Sanitary pipe fittings 2.00 lot 5,000.00 10,000.00
Water pipe fittings 2.00 lot 2,500.00 5,000.00
Faucet 10.00 pc 250.00 2,500.00
Water Closet and Lavatory w/ comp.
5.00 set 8,500.00 42,500.00
accessories
Floor Drain 12.00 pc 200.00 2,400.00
Miscellaneous 1.00 lot 8,000.00 8,000.00
129,100.00

b Labor
1 Foreman 6.00 days 600.00 3,600.00
2 Mason / Steelman 6.00 days 450.00 2,700.00
1 Plumber 6.00 days 450.00 2,700.00
4 Laborer 6.00 days 320.00 7,680.00
16,680.00

Total Direct Cost 145,780.00

Total Indirect Cost (OCM) 11,662.40
157,442.40

VAT 18,893.09
NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
Sub-total Cost 176,335.49

SPL 2 Electrical Works 1.00 lot 85,204.22 85,204.22

a Materials
2x40w FL 8.00 pcs 2,500.00 20,000.00
11w Incandascent Lamp 3.00 pcs 350.00 1,050.00
2-gang 3prong C.O 11.00 pcs 300.00 3,300.00
1-gang Switch 3.00 pcs 250.00 750.00
2-gang Switch 2.00 pcs 250.00 500.00
3-gang Switch 1.00 pcs 280.00 280.00
250 Amps, Circuit Breaker 1.00 pcs 800.00 800.00
100 Amps, Circuit Breaker 1.00 pcs 800.00 800.00
40 Amps, Circuit Breaker 1.00 pcs 800.00 800.00
20 Amps, Circuit Breaker 5.00 pcs 600.00 3,000.00
15 Amps, Circuit Breaker 4.00 pcs 450.00 1,800.00
80 sq.mm. THHN Cu. Wire 40.00 mtrs 55.00 2,200.00
30 sq.mm. THHN Cu. Wire 40.00 mtrs 55.00 2,200.00
5.5 sq.mm. THHN Cu. Wire 40.00 mtrs 40.00 1,600.00
3.5 sq.mm. THHN Cu. Wire 40.00 mtrs 40.00 1,600.00
2.0 sq.mm. THHN Cu. Wire 4.00 boxes 3,600.00 14,400.00
Panel Board, 12 Holes 1.00 set 6,000.00 6,000.00
61,080.00

b Labor
1 Electrical Engineer 6.00 days 600.00 3,600.00
3 Laborer 6.00 days 320.00 5,760.00
9,360.00

Total Direct Cost 70,440.00

Total Indirect Cost (OCM) 5,635.20
76,075.20

VAT 9,129.02

Sub-total Cost 85,204.22

Total Amount for the Project 3,322,708.17

Prepared by: Conform:

NAME OF PROJECT : PROPOSED TWO(2) STOREY RESIDENTIAL BUILDING
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT

Civil Engineer Project owner

PRC Reg. No.

Validity:
TIN:
PTR No.
Date Issued:
Place Issued:
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
B.3 Plans, Permits and Clearances 1.00 lot 15,000.00 15,000.00

B.7(2) Construction Safety and Health 1.00 lot 48,827.31 48,827.31

a Materials
Safety Helmet 10.00 pcs 280.00 2,800.00
Safety Gloves 10.00 pcs 175.00 1,750.00
Safety Shoes 10.00 pairs 1,600.00 16,000.00
First Aid Kit 1.00 unit 2,500.00 2,500.00
23,050.00

b Labor
1 Safety Officer 25.00 days 500.00 12,500.00
1 First Aider 25.00 days 300.00 7,500.00
20,000.00

Total Direct Cost 43,050.00

Total Indirect Cost (OCM) 2,583.00
45,633.00

VAT 3,194.31

Sub-total Cost 48,827.31

103 (1) Structural Excavation and Backfilling 35.57 cu.m. 255.09 9,073.60
a Materials
N O N E

b Labor
1 Foreman 4.00 days 500.00 2,000.00
6 Laborer 4.00 days 250.00 6,000.00
8,000.00

Total Direct Cost 8,000.00

Total Indirect Cost (OCM) 480.00
8,480.00

VAT 593.60
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT

Sub-total Cost 9,073.60

104 (1) Embankment 22.92 cu.m. 148.46 3,402.60

a Materials
N O N E

b Labor
1 Foreman 2.00 days 500.00 1,000.00
4 Laborer 2.00 days 250.00 2,000.00
3,000.00
c Equipment
1 Plate Compactor 2.00 days 800.00 1,600.00
1,600.00

Total Direct Cost 3,000.00

Total Indirect Cost (OCM) 180.00
3,180.00

VAT 222.60

Sub-total Cost 3,402.60

804 (4) Gravel Fill 2.81 cu.m 995.75 2,798.07

a Materials
Graded Gravel 1" 2.81 cu.m. 700.00 1,967.00
1,967.00

b Labor
2 Laborer 1.00 days 250.00 500.00
500.00

Total Direct Cost 2,467.00

Total Indirect Cost (OCM) 148.02
2,615.02

VAT 183.05
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT

Sub-total Cost 2,798.07

900 Reinforced Concrete Works 38.66 cu.m. 5,840.07 225,777.28

1. Column Footing 13.75 cu.m.
a Materials
Portland Cement 70.00 bags 260.00 18,200.00
Graded Gravel 14.00 cu.m. 700.00 9,800.00
Washed Sand 7.00 cu.m. 500.00 3,500.00
16mm dia x 6m, RSB 133.07 kgs 45.00 5,988.33
#16 G.I. Tie Wire 4.07 kgs 65.00 264.42
37,752.75

b Labor
1 Foreman 4.00 days 500.00 2,000.00
1 Mason 4.00 days 400.00 1,600.00
1 Steelman 2.00 days 400.00 800.00
4 Laborer 4.00 days 250.00 4,000.00
8,400.00
c Equipment
1 Bar Cutter 2.00 days 500.00 1,000.00
1 One Bagger Concrete Mixer 2.00 days 1,500.00 3,000.00
1 Concrete Vibrator 2.00 days 800.00 1,600.00
5,600.00

Sub-total Direct Cost 51,752.75

2. Column 2.90 cu.m.

a Materials
Portland Cement 10.00 bags 260.00 2,600.00
Graded Gravel 2.00 cu.m. 700.00 1,400.00
Washed Sand 1.00 cu.m. 500.00 500.00
16mm dia x 6m, RSB 128.00 kgs 50.00 6,400.00
10mm dia x 6m, RSB 90.74 kgs 45.00 4,083.33
4" G.I. Pipe, sch. 40 4.00 pcs 2,250.00 9,000.00
0.3m x 0.3m x 12mm thk. Base Plate 4.00 pcs 455.00 1,820.00
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
10mm dia x 0.25m Anchor Bolt 14.00 pcs 250.00 3,500.00
#16 G.I. Tie Wire 7.50 kgs 65.00 487.50
29,790.83

b Labor
1 Foreman 4.00 days 500.00 2,000.00
2 Mason 2.00 days 400.00 1,600.00
2 Steelman 2.00 days 400.00 1,600.00
4 Laborer 4.00 days 350.00 5,600.00
10,800.00
c Equipment
1 Bar Cutter 2.00 days 500.00 1,000.00
1 One Bagger Concrete Mixer 2.00 days 1,500.00 3,000.00
1 Concrete Vibrator 2.00 days 800.00 1,600.00
5,600.00

Sub-total Direct Cost 46,190.83

3. Wall Footing 10.27 cu.m.

a Materials
Portland Cement 49.00 bags 260.00 12,740.00
Graded Gravel 6.00 cu.m. 700.00 4,200.00
Washed Sand 2.00 cu.m. 500.00 1,000.00
12mm dia x 6m, RSB 64.00 kgs 45.00 2,880.00
10mm dia x 6m, RSB 18.52 kgs 45.00 833.33
#16 G.I. Tie Wire 15.00 kgs 65.00 975.00
22,628.33

b Labor
1 Foreman 4.00 days 500.00 2,000.00
2 Mason 2.00 days 400.00 1,600.00
2 Steelman 2.00 days 400.00 1,600.00
6 Laborer 4.00 days 250.00 6,000.00
11,200.00
c Equipment
1 Bar Cutter 2.00 days 500.00 1,000.00
1 One Bagger Concrete Mixer 2.00 days 1,500.00 3,000.00
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
1 Concrete Vibrator 2.00 days 800.00 1,600.00
5,600.00

Sub-total Direct Cost 39,428.33

4. Beam 4.105 cu.m.

a Materials
Portland Cement 39.00 bags 260.00 10,140.00
Graded Gravel 4.15 cu.m. 700.00 2,905.00
Washed Sand 2.08 cu.m. 500.00 1,037.50
12mm dia x 6m, RSB 136.53 kgs 45.00 6,144.00
10mm dia x 6m, RSB 112.59 kgs 45.00 5,066.67
#16 G.I. Tie Wire 8.00 kgs 65.00 520.00
25,813.17

b Labor
1 Foreman 6.00 days 500.00 3,000.00
2 Mason 3.00 days 400.00 2,400.00
2 Steelman 3.00 days 400.00 2,400.00
6 Laborer 6.00 days 250.00 9,000.00
16,800.00
c Equipment
1 Bar Cutter 3.00 days 500.00 1,500.00
1 One Bagger Concrete Mixer 3.00 days 1,500.00 4,500.00
1 Concrete Vibrator 3.00 days 800.00 2,400.00
8,400.00

5. Flooring 7.635 cu.m.

a Materials
Portland Cement 73.00 bags 260.00 18,980.00
Graded Gravel 8.00 cu.m. 700.00 5,600.00
Washed Sand 4.00 cu.m. 500.00 2,000.00
10mm dia x 6m, RSB 235.80 kgs 45.00 10,611.11
#16 G.I. Tie Wire 40.00 kgs 65.00 2,600.00
39,791.11

b Labor
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
1 Foreman 5.00 days 500.00 2,500.00
2 Mason 3.00 days 400.00 2,400.00
2 Steelman 2.00 days 400.00 1,600.00
6 Laborer 5.00 days 250.00 7,500.00
14,000.00
c Equipment
1 Bar Cutter 2.00 days 500.00 1,000.00
1 One Bagger Concrete Mixer 3.00 days 1,500.00 4,500.00
1 Concrete Vibrator 3.00 days 800.00 2,400.00
7,900.00

Sub-total Direct Cost 61,691.11

Total Direct Cost 199,063.03

Total Indirect Cost (OCM) 11,943.78
211,006.81

VAT 14,770.48

Sub-total Cost 225,777.28

1046(2)a1 4" CHB w/ reinforcing Steel 230.67 sq.m. 304.04 70,133.18

a Materials
Portland Cement 60.50 bags 260.00 15,730.00
Fined Sand 5.50 cu.m. 500.00 2,750.00
10mm dia x 6m, RSB 163.24 kgs 50.00 8,161.93
4" CHB 721.00 pcs 18.00 12,978.00
#16 G.I. Tie Wire 11.00 kgs 65.00 715.00
40,334.93

b Labor
1 Foreman 5.00 days 500.00 2,500.00
3 Mason / Steelman 5.00 days 400.00 6,000.00
6 Laborer 5.00 days 250.00 7,500.00
16,000.00
c Equipment
1 Bar Cutter 2.00 days 500.00 1,000.00
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
1 One Bagger Concrete Mixer 3.00 days 1,500.00 4,500.00
5,500.00

Total Direct Cost 61,834.93

Total Indirect Cost (OCM) 3,710.10
65,545.03

VAT 4,588.15

Sub-total Cost 70,133.18

1027 (1) Plain Cement Plaster Finish 372.96 sq.m. 98.23 36,634.66
a Materials
Portland Cement 70.00 bags 260.00 18,200.00
Fined Sand 5.00 cu.m. 500.00 2,500.00
Miscellaneous 1.00 lot 2,000.00 2,000.00
22,700.00

b Labor
1 Foreman 3.00 days 500.00 1,500.00
3 Mason 3.00 days 400.00 3,600.00
6 Laborer 3.00 days 250.00 4,500.00
9,600.00

Total Direct Cost 32,300.00

Total Indirect Cost (OCM) 1,938.00
34,238.00

VAT 2,396.66

Sub-total Cost 36,634.66

1003(1)a1 Ceiling Works 107.80 sq.m. 498.19 53,704.37

a Materials
Marine Plywood 1/4" x 4' x 8' 20.00 pcs 480.00 9,600.00
Wall Angle 10.00 pcs 110.00 1,100.00
Metal Furring 40.00 pcs 125.00 5,000.00
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
Carrying Channel 10.00 pcs 140.00 1,400.00
Miscellaneous 1.00 lot 5,000.00 5,000.00
22,100.00

b Labor
1 Foreman 5.00 days 500.00 2,500.00
2 Carpenter 5.00 days 400.00 4,000.00
5 Laborer 5.00 days 250.00 6,250.00
12,750.00
c Equipment
2 Electric Drill 5.00 days 500.00 5,000.00
2 Riveter 5.00 days 1,500.00 7,500.00
12,500.00

Total Direct Cost 47,350.00

Total Indirect Cost (OCM) 2,841.00
50,191.00

VAT 3,513.37

Sub-total Cost 53,704.37

712 Roof Framing and Roofing Accessories 107.80 sq.m. 951.34 102,554.36
a Materials
2" x 2" x 3mm x 6m Angle Bar 10.00 pcs 800.00 8,000.00
2" x 4" x 1.2mm x 6m C-Purlins 25.00 pcs 650.00 16,250.00
7.70m x .4mm x 1.22m Long Span
14.00 pcs 1,580.00 22,120.00
Corrugated Roofing, Pre-painted
End Flashing Gutter-Prepainted 10.00 pcs 425.00 4,250.00
Miscellaneous 1.00 lot 5,000.00 5,000.00
55,620.00

b Labor
1 Foreman 8.00 days 500.00 4,000.00
2 Welder / Steelman 4.00 days 400.00 3,200.00
2 Tinsmith 4.00 days 400.00 3,200.00
6 Laborer 8.00 days 250.00 12,000.00
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
22,400.00
c Equipment
2 Welding Machine 4.00 days 800.00 6,400.00
2 Electric Drill 4.00 days 500.00 4,000.00
1 Riveter 4.00 days 500.00 2,000.00
12,400.00

Total Direct Cost 90,420.00

Total Indirect Cost (OCM) 5,425.20
95,845.20

VAT 6,709.16

Sub-total Cost 102,554.36

709 Painting Works 480.76 sq.m. 83.80 40,286.78

a Materials
Neutralizer 4.00 pcs 350.00 1,400.00
Flat Latex 6.00 pcs 550.00 3,300.00
Semi Gloss Latex 12.00 pcs 580.00 6,960.00
Tinting Colors 5.00 lits 325.00 1,625.00
Skimcoat 1.00 bags 500.00 500.00
Flatwall Enamel 5.00 gals 600.00 3,000.00
Semi Gloss Enamel 3.00 gals 620.00 1,860.00
Paint Thinner 3.00 gals 550.00 1,650.00
Paint Brush 4" 5.00 pcs 85.00 425.00
Paint Brush 2" 5.00 pcs 55.00 275.00
Roller Brush 7" w/ Pan 5.00 pcs 225.00 1,125.00
Sanding Paper 50.00 sq.ft. 30.00 1,500.00
Miscellaneous 1.00 lot 5,000.00 5,000.00
28,620.00

b Labor
1 Foreman 3.00 days 500.00 1,500.00
2 Painter 3.00 days 400.00 2,400.00
4 Laborer 3.00 days 250.00 3,000.00
6,900.00
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT

Total Direct Cost 35,520.00

Total Indirect Cost (OCM) 2,131.20
37,651.20

VAT 2,635.58

Sub-total Cost 40,286.78

SPL 1 Plumbing Works 1.00 lot 43,201.68 43,201.68

a Materials
4" CHB 150.00 pcs 18.00 2,700.00
Portland Cement 30.00 pcs 260.00 7,800.00
Graded Gravel 2.00 cu.m. 800.00 1,600.00
Washed Sand 1.00 cu.m. 550.00 550.00
100m dia PVC Pipe 2.00 pcs 750.00 1,500.00
50mm dia PVC Pipe 5.00 pcs 400.00 2,000.00
25mm dia PPR Pipe 3.00 pcs 780.00 2,340.00
12mm dia PPR Pipe 3.00 pcs 550.00 1,650.00
Sanitary pipe fittings 1.00 lot 1,000.00 1,000.00
Water pipe fittings 1.00 lot 1,000.00 1,000.00
Faucet 1.00 pc 250.00 250.00
Water Closet and Lavatory w/ comp.
1.00 set 4,000.00 4,000.00
accessories
Floor Drain 1.00 pc 200.00 200.00
Miscellaneous 1.00 lot 2,000.00 2,000.00
28,590.00

b Labor
1 Foreman 5.00 days 500.00 2,500.00
2 Mason / Steelman 2.00 days 400.00 800.00
1 Plumber 3.00 days 400.00 1,200.00
4 Laborer 5.00 days 250.00 5,000.00
9,500.00

Total Direct Cost 38,090.00

Total Indirect Cost (OCM) 2,285.40
NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
40,375.40

VAT 2,826.28

Sub-total Cost 43,201.68

SPL 2 Electrical Works 1.00 lot 30,855.91 30,855.91

a Materials
2x40w FL 8.00 pcs 1,250.00 10,000.00
11w Incandascent Lamp 3.00 pcs 250.00 750.00
2-gang 3prong C.O 11.00 pcs 250.00 2,750.00
1-gang Switch 3.00 pcs 250.00 750.00
2-gang Switch 2.00 pcs 250.00 500.00
3-gang Switch 1.00 pcs 280.00 280.00
60 Amps, Circuit Breaker 1.00 pcs 725.00 725.00
30 Amps, Circuit Breaker 1.00 pcs 600.00 600.00
20 Amps, Circuit Breaker 3.00 pcs 450.00 1,350.00
8.0 sq.mm. THHN Cu. Wire 20.00 mtrs 55.00 1,100.00
5.5 sq.mm. THHN Cu. Wire 20.00 mtrs 40.00 800.00
3.5 sq.mm. THHN Cu. Wire 1.00 boxes 3,250.00 3,250.00
Panel Board, 6 Holes 1.00 set 1,500.00 1,500.00
24,355.00

b Labor
1 Electrical Engineer 3.00 days 450.00 1,350.00
2 Laborer 3.00 days 250.00 1,500.00
2,850.00

Total Direct Cost 27,205.00

Total Indirect Cost (OCM) 1,632.30
28,837.30

VAT 2,018.61

Sub-total Cost 30,855.91

NAME OF PROJECT :
LOCATION :
OWNER :

ITEM DESCRIPTION / SCOPE OF WORKS QTY UNIT UNIT COST TOTAL AMOUNT
Total Amount for the Project 682,249.82

Prepared by: Conform:

Civil Engineer Project owner

PRC Reg. No.

Validity:
TIN:
PTR No.
Date Issued:
Place Issued: