ITEM DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

NO. (PHP) (PHP)

A General Requirements

1. Plans & Professional Fee 468 Sqm 260 117, 000

2. Permit & Licenses 1 Lot 114,400

3. Mobilization & Demobilization 1 Lot 180,000 180,000

4. Temporary Facilities 1 Lot 40,500 40,500

(Phone, Barracks, Office & etc.)

5. Freight Charge 1 Lot 90,000 90,000

6. Overhead Supervision 1 Lot 93,600 93,600

Contingency (10%) 40,436

Contractor’s Profit: 63,550
Sub-total: 635,500

B Earthworks

1. Excavation 702 Cu.m 350 245,700

(At 1.5m Deep Only)

2. Backfilling and Compaction 491.4 Cu.m 350 171,990

(At 1.5m Deep Only)

3. Gravel Bedding 93.6 Cu.m 1,200 112,320

Itemized Labor

1. Earthwork Foreman (x1) 10 Days 600 6,000

2. Project Engineer (x1) 10 Days 1,200 12,000

3. Laborers (x10) 10 Days 537 5,370

4. Heavy Equipment Operator (x3) 10 Days 800 8,000

Contingency (10%) 120

Contractor’s Profit: 56,139
Sub-total: 561,390

C Masonry Works / Metal Works

1. Structural Concrete Class A
(Column Footing, Column, Footing,
Tie Beam and Wall Footing

Materials:

1. Portland Cement Type 1 9,116 Bags 280 2,552,480

2. Washed Sand 600 Cu.m 650 390,000

3. Gravel 653.18 Cu.m 1,000 653,184

4. #16 G.I. Tie Wire 210 Roll 1,800 378,000

5. Formworks 1 Lot 5,917,050 5,917,050

Itemized Labor

1. Construction Foreman (x3) 60 Days 600 36,000

2. Project Engineer (x1) 60 Days 1,200 72,000

3. Steel Man (x10) 60 Days 537 322,200

4. Laborers (x10) 60 Days 537 322,200

5. Mason (x8) 60 Days 537 257,760

6. Carpenter (10) 60 Days 537 322,200

Contingency (10%) 592,078

Contractor’s Profit: 1,123,307.4
Sub-total: 11,223,074

2. Reinforcing Steel Bars

Materials:

1. 10mm 4,761.21 Kgs 44 209,493.24

2. 12mm 10,558.5 Kgs 44 464,574

3. 16mm 30,737.1 Kgs 44 1,352,432.4

4. Consumables 1 Lot 80,000 80,000

(Cutting Disc, etc.)
 Labor

Fabrication and Installation 30,630 Kgs 4 122,520

Contingency (10%) 8,012

Contractor’s Profit: 222,901.964
Sub-total: 2,229,019.64

3. Masonry Works

Materials:

1. Portland Cement Type P 966 Bag 300 289,800

2. Washed Sand 78 Cu.m 650 50,700

3. Gravel 159 Cu.m 1,000 159,000

4. 6” Concrete Hollow Blocks 3,624 Pcs 20 72,480

Itemized Labor

1. Construction Foreman (x3) 90 Days 600 162,000

2. Project Engineer (x1) 90 Days 1,200 108,000

3. Steel Man (x10) 90 Days 537 483,000

4. Laborers (x10) 90 Days 537 483,000

5. Mason (x8) 90 Days 537 386,640

6. Carpenter (10) 90 Days 537 483,000

Equipment

1. Bagger Cement Mixer (x2) 90 Days 400 36,000

Contingency (10%) 237

Contractor’s Profit: 271,362
Sub-total: 2,713,620
4. Floor Tiles

Materials:

1. Portland Cement Type P 60 Bag 300 18,000

2. .60x.60 Ceramic Wood Tile 1,170 Pcs 800 936,000

3. Tile Adhesive 210 Bag 290 60,900

(Heavy Duty)

4. Washed Sand 6 Cu.m 650 3,900

5. Tile Grout 270 Bag 140 37,800

Itemized Labor

1. Construction Foreman (x1) 54 Days 600 32,400

2. Project Engineer (x1) 54 Days 1,200 64,800

4. Laborers (x10) 54 Days 537 289,980

5. Tile Settler (x3) 54 Days 385 62,370

Contingency (10%) 218

Contractor’s Profit: 150,615
Sub-total: 1,506,150

4. Painting Works
(Exterior)

Materials:

1. Topcoat Semi-gloss Latex Paint 343 Liters 200 68,600

(Boysen Permacoat Latex)

2. Paint Primer Solvent 206 Liters 200 41,200

(Boysen Permacoat Flat Latex
#701)

3. Skimcoat 512 Liters 380 48,640

(Konstruct Permaplast K-201 High (4L)
Performance Acrylic Skimcoat)

4. Thinning Solvent for Putty 24 Liters 698 4,188

(Boysen Acrytex Reducer #1750) (4L)
5. Putty 16 Liters 1280 1,280
(Boysen Masonry Putty #7311) (16L)

6. Brush Paint 5 Set 350 1,750

(2”, 3”, 4”, Roller #9 w/ Tray)

7. Cleaning Rags 16 Pcs 25 400

Itemized Labor

1. Construction Foreman (x1) 18 Days 600 10,800

2. Project Engineer (x1) 18 Days 1,200 21,600

3. Laborers (x4) 18 Days 537 38,664

4. Painters (x4) 18 Days 537 38,644

Contingency (10%) 312

Contractor’s Profit: 27,576
Sub-total: 275, 766

(Interior)

Materials:

1. Skimcoat 128 Liters 380 12,160

(Konstruct Pemaplast K-201 High (4L)
Performance Acrylic Skimcoat)

2. Primer 52 Liters 200 10,400

(Boysen Permacoat Flat Latex)

3. Putty (Spot) 48 Liters 1280 3,840

(Boysen Masonry Putty #7311) (16L)

4. Topcoat 86 Liters 200 17,200

(Boysen Permacoat Latex)

Itemized Labor

1. Construction Foreman (x1) 18 Days 600 10,800

2. Project Engineer (x1) 18 Days 1,200 21,600

3. Laborers (x4) 18 Days 537 38,664

4. Painters (x4) 18 Days 537 38,644

Contingency (10%) 206

Contractor’s Profit: 13,168
Sub-total: 131,688

5. Steel Works and Roofing

Materials:

1. 2” x 2” x 4.5mm Angle Bar 80 Len 768 61,440

2. 1-1” x 1-1/2” x 4.5mm Angle Bar 80 Len 439 35,120

3. 1” x ½” x 4mm Angle Bar 80 Len 384 30,720

4. Welding Electrode Rods 120 Pcs 120 14,400

5. Anchor Bolt / J Bolts 90 Pcs 75 6,750

6. C Purlins (2mm thick x 100mm x 25 Pcs 455 11,375

50mm

7. Oxygen – Acetylene 25 Set 1,500 37,500

8. Pre-painted Roofing Sheet 391 M^2 375 146,625

(24 Gauge)

9. P.E. Foam 40 Rolls 500 20,000

10. Fascia 20 Pcs 296 5,920

11. Gutter 35 Pcs 494 17,290

12. PVC Eaves 3.50 M^2 900 3,150

13. #16 GI Tie Wire 32 Kgs 75 2,400

14. Consumables (Rivets, Drill Bits, 13 Lot 1,800 23,400

Sealants, etc.)

Itemized Labor

1. Construction Foreman (x1) 30 Days 600 10,800

 2. Project Engineer (x1) 30 Days 1,200 21,600

3. Steelman (x4) 30 Days 537 38,664

4. Welders (x4) 30 Days 537 38,644

Equipment

1. Welding Machine (x2) 30 Days 500 30,000

Contingency (10%) 863

Contractor’s Profit: 35,593
Sub-total: 355,933

D Plumbing Works

1. Waterline

Materials:

1.50mmØ CPVC Pipes 12.60 l.m. 468.15 5,898.75

2. 25mmØ CPVC Pipes 23.46 l.m. 176.63 4,143.80

3. Pipe Hangers 1 Lot 12,300 12,300

4. Fittings 1 Lot 16,934 16,934.62

5. 50mm Gate Valve 1 745 745

6. 50mm Water Meter 1 780 780

7. Cistern 1 Lot 15,000 15,000

Itemized Labor

1. Construction Foreman (x3) 120 Days 600 216,000

2. Project Engineer (x1) 120 Days 1,200 144,000

3. Laborers (x10) 120 Days 537 64,440

4. Plumbers (x10) 120 Days 537 64,440

Contingency (10%) 4,638

Contractor’s Profit: 54,468
Sub-total: 544,682
2. Drainage System

Materials:

1. 300mmØ RCP 66.90 l.m. 740 49,506

2. Catch Basin (1 x 1 x 0.60mm) 129.80 Sets 3,526 28,208

3. 100mmØ PVC Pipes (O) 129.80 l.m. 817 106,046.60

Itemized Labor

1. Construction Foreman (x3) 120 Days 600 216,000

2. Project Engineer (x1) 120 Days 1,200 144,000

3. Laborers (x8) 120 Days 537 386,640

4. Mason (x6) 120 Days 537 386,640

Contingency (10%) 507

Contractor’s Profit: 131,704
Sub-total: 1,317,040

3. Sewer and Vent System

Materials:

1. 100mmØ PVC Pipes (O) 162.57 l.m. 573.75 93,274.54

2. 75mmØ PVC Pipes (O) 14.50 l.m. 430.88 6,247.69

3. 50mmØ PVC Pipes (O) 86.82 l.m. 223.88 19,436.83

4. Wye 3x2 17 Pcs 183.95 3,127.15

5. Elbow 45x4 15 Pcs 70.32 1,054.80

6. Tee 4x4 15 Pcs 107.25 1,608.75

7. P-trap 2" 15 Pcs 94.80 1,422

8. Tee 4x2 15 Pcs 53.65 804.75

9. Floor Clean out 10 Pcs 72 720

 10. Clean out 8 Pcs 72 576

Itemized Labor

1. Construction Foreman (x3) 120 Days 600 216,000

2. Project Engineer (x1) 120 Days 1,200 144,000

3. Steelman (x8) 120 Days 537 515,520

4. Mason (x8) 120 Days 537 515,520

5. Carpenter (x10) 120 Days 537 644,400

6. Laborers (15) 120 Days 537 966,600

Contingency (10%) 178

Contractor’s Profit: 255,035
Sub-total: 2,550,352

E Fixtures

Materials:

1. Water Closet w/Lavatory and 19 Sets 5,989.79 113,805.92

Accessories

2. Floor Drain 9 Pcs 420 3,780

Itemized Labor

1. Plumber (x1) 120 Days 680 81,600

2. Laborers (x3) 120 Days 537 193,320

Contingency (10%) 640

Contractor’s Profit: 26,362.59
Sub-total: 263,625.92

F Doors and Windows

1. Doors and Carpentry Works

Materials:

1. Aluminum Framed Glass Main 11 Sets 13,000 143,000

Door (2.35 x 2.10)

2. Flush Doors 34 Sets 870 29,580

3. Swing Aluminum Framed Glass 24 Sets 8,666.67 208,000

Door (1.60 x 2.10)

4. Roll up aluminum Door 3 Sets 18,150 54,450

Itemized Labor

1. Construction Foreman (x4) 120 Days 600 288,000

120 Days 537 515,520
2. Laborers (x8)

3. Project Engineer (x2) 120 Days 1,500 180,000

4. Glass Installer (x10) 120 Days 600 720,000

Contingency (10%) 4,068

Contractor’s Profit: 213,855
Sub-total: 2,138,550

2. Ceiling Works

Materials:

1. Gypsum Board 11 Panel 3,186 35,046

2. Metal Furring 240 Length 583 139,920

3. Carrying Channel 240 Length 197.68 47,486.4

4. Screws 800 Pcs 244 1,952

(200 set)

5. Accessories & Others 1 Lot 3,500 3,500

Itemized Labor

1. Construction Foreman (x3) 120 Days 600 216,000

2. Laborers (x4) 120 Days 537 257,760

 Contingency (10%) 769
Contractor’s Profit: 48,588
Sub-total: 485,880

J Certificate / Permit

1. Mayor’s Permit / Business 4,000

Permit

2. BIR Business Certificate of 520

Registration (Annual Registration)

100
(Certification Fee)

30
(Documentary Stamp)

3. Barangay Clearance for Business 350

Permit

4. Building Permit 2,404.80

5. Sanitary Permit 650

6. Fire Safety Inspection Certificate 350

Sub-total: 8,054.8

Total 26,940,351.72

Total 26,940,351.72

Contingency 653,282

Total Project Cost 27,593,633.72

Cost per sqm (Without Contingency) 57,564.85

Cost per sqm (With Contingency) 58,960.76