Project: Repair / Rehabilitation of Gate, Perimeter Fence, Guardhouse and Construction of Storage House

Location: Block 1, Villa Grande Homes, Concepcion Grande Naga City

DETAILED ESTIMATES

1.0 General Requirements 1.00 l.s.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
600.00 bd.ft. Hard Cocolumber, 2" x 2" 30.00 18,000.00
15.00 kls Common Wire Nails, Assorted 80.00 1,200.00
16.00 bags Portland Cement, 40kg 270.00 4,320.00
2.00 cu.m. Gravel 1,200.00 2,400.00
1.00 cu.m. Sand 850.00 850.00
30.00 pcs Marine Plywood, 1/4" thk x 4' x 8' 450.00 13,500.00
10.00 pcs Corrugated GI Roofing Sheet Gauge 0.40mm x 8' 630.00 6,300.00
3.00 kls Umbrella Nails 80.00 240.00
3.00 sets LED Bulb, 9Watts, Daylight 220.00 660.00
3.00 sets Receptacle 60.00 180.00
1.00 roll THHN Wire, Gauge 14 3,000.00 3,000.00
4.00 sets Convenience Outlet, 2-Gang 350.00 1,400.00
3.00 sets Switch, 2-Gang 120.00 360.00
1.00 set Water Closet 3,000.00 3,000.00
1.00 l.s. Plumbing Fittings and Pipes 5,000.00 5,000.00
30.00 meters Moldflex 12.00 360.00
1.00 l.s. Temporary Water and Electrical Supply 15,000.00 15,000.00
1.00 l.s. Mobilization and Demobilization of Equipments and Workers 58,950.00 58,950.00
Sub-Total 134,720.00
B. Labor Cost
1.00 pax Construction Foreman 3.00 days 550.00 1,650.00
2.00 pax Skilled Laborers 3.00 days 450.00 2,700.00
5.00 pax Unskilled Laborers 3.00 days 310.00 4,650.00
Sub-Total 9,000.00

Overhead, Contingency & Miscellaneous -

Contractor's Profit -
VAT 7,186.00
Unit Cost 143,720.00

2.0 Repair/Rehabilitation of Steel Gates

2.1 Gate 1 15.88 sq.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
10.00 pcs GI Pipes, 2" S40 1,300.00 13,000.00
16.00 pcs GI Pipes, 1-1/2" S40 1,100.00 17,600.00
20.00 pcs Square Bars 410.00 8,200.00
6.00 pcs Flat Sheet, Gauge 26 540.00 3,240.00
1.00 l.s Sand Paper, Assorted 1,200.00 1,200.00
2.00 gals Epoxy Primer with Catalyst 750.00 1,500.00
2.00 liters Polituff 200.00 400.00
3.00 kgs Welding Rod, 1/8" 130.00 390.00
2.00 gals Quick Dry Enamel 650.00 1,300.00
Sub-Total 46,830.00
B. Labor Cost
1.00 pax Construction Foreman 4.17 days 550.00 2,291.43
4.00 pax Skilled Laborers 4.17 days 450.00 7,499.22
3.00 pax Unskilled Laborers 4.17 days 310.00 3,874.59
Sub-Total 13,665.24

Overhead, Contingency & Miscellaneous 1,814.86

Contractor's Profit 1,814.86
VAT 3,206.25
Unit Cost 4,240.00

2.2 Gate 2 14.99 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
8.00 pcs GI Pipes, 2" S40 1,300.00 10,400.00
15.00 pcs GI Pipes, 1-1/2" S40 1,100.00 16,500.00
20.00 pcs Square Bars 410.00 8,200.00
6.00 pcs Flat Sheet, Gauge 26 540.00 3,240.00
1.00 l.s Sand Paper, Assorted 1,600.00 1,600.00
2.00 gals Epoxy Primer with Catalyst 750.00 1,500.00
2.00 liters Polituff 200.00 400.00
5.00 kgs Welding Rod, 1/8" 130.00 650.00
2.00 gals Quick Dry Enamel 650.00 1,300.00
Sub-Total 43,790.00
B. Labor Cost
1.00 pax Construction Foreman 4.06 days 550.00 2,232.66
4.00 pax Skilled Laborers 4.06 days 450.00 7,306.88
3.00 pax Unskilled Laborers 4.06 days 310.00 3,775.22
Sub-Total 13,314.76

Overhead, Contingency & Miscellaneous 1,713.15

Contractor's Profit 1,713.15
VAT 3,026.56
Unit Cost 4,240.00

2.3 Gate 3 12.35 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
8.00 pcs GI Pipes, 2" S40 1,300.00 10,400.00
11.00 pcs GI Pipes, 1-1/2" S40 1,100.00 12,100.00
13.00 pcs Square Bars 410.00 5,330.00
6.00 pcs Flat Sheet, Gauge 26 540.00 3,240.00
1.00 l.s Sand Paper, Assorted 1,200.00 1,200.00
2.00 gals Epoxy Primer with Catalyst 750.00 1,500.00
2.00 liters Polituff 200.00 400.00
5.00 kgs Welding Rod, 1/8" 130.00 650.00
2.00 gals Quick Dry Enamel 650.00 1,300.00
Sub-Total 36,120.00
B. Labor Cost
1.00 pax Construction Foreman 3.33 days 550.00 1,832.38
4.00 pax Skilled Laborers 3.33 days 450.00 5,996.86
3.00 pax Unskilled Laborers 3.33 days 310.00 3,098.38
Sub-Total 10,927.62

Overhead, Contingency & Miscellaneous 1,411.43

Contractor's Profit 1,411.43
VAT 2,493.53
Unit Cost 4,240.00

3.0 Repair/Rehabilitation of Guardhouse

3.1 Site Works
3.1.1 Concrete cutting and breaking 13.00 sq.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 0.35 days 550.00 194.00
1.00 pax Skilled Laborers 0.35 days 450.00 158.73
2.00 pax Unskilled Laborers 0.35 days 310.00 218.69
Sub-Total 571.43
B. Equipment Rental
1.00 unit Demolition Hammer 2.00 days 1,200.00 2,400.00
Sub-Total 2,400.00

Overhead, Contingency & Miscellaneous 89.15

Contractor's Profit 89.15
VAT 157.49
Unit Cost 254.40

3.1.2 Excavation 7.08 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 1.33 days 550.00 732.56
1.00 pax Skilled Laborers 1.33 days 450.00 599.37
2.00 pax Unskilled Laborers 1.33 days 310.00 825.79
Sub-Total 2,157.71

Overhead, Contingency & Miscellaneous 64.74

Contractor's Profit 64.74
VAT 114.36
Unit Cost 339.20

3.1.3 Backfill (with manual compaction) 10.00 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 1.18 days 550.00 646.68
1.00 pax Skilled Laborers 1.18 days 450.00 529.10
2.00 pax Unskilled Laborers 1.18 days 310.00 728.98
Sub-Total 1,904.76

Overhead, Contingency & Miscellaneous 57.15

Contractor's Profit 57.15
VAT 100.96
Unit Cost 212.00
 3.1.4 Soil Poisoning 2.56 cu.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
1/4 liter Anti-Termite Treatment 950.00 237.50
Sub-Total 237.50
A. Labor Cost
1.00 pax Construction Foreman 0.15 days 550.00 84.92
1.00 pax Skilled Laborers 0.15 days 450.00 69.48
2.00 pax Unskilled Laborers 0.15 days 310.00 95.72
Sub-Total 250.12

Overhead, Contingency & Miscellaneous 14.63

Contractor's Profit 14.63
VAT 25.85
Unit Cost 212.00

3.1.5 Gravel Bedding 1.00 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
0.70 cu.m. Gravel 1,350.00 945.00
Sub-Total 945.00
A. Labor Cost
1.00 pax Construction Foreman 0.22 days 550.00 121.52
1.00 pax Skilled Laborers 0.22 days 450.00 99.43
3.00 pax Unskilled Laborers 0.22 days 310.00 205.48
Sub-Total 426.43

Overhead, Contingency & Miscellaneous 41.15

Contractor's Profit 41.15
VAT 72.69
Unit Cost 1,526.00

3.2 Column Footing 2.30 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
21.00 bags Portland Cement, 40kg 260.00 5,460.00
2.37 cu.m. Gravel 1,350.00 3,199.50
1.22 cu.m. Sand 850.00 1,037.00
152.00 kgs RSB, 16mmØ 38.00 5,776.00
60.00 kgs RSB, 10mmØ 38.00 2,280.00
5.00 kgs Tie Wire, #16 70.00 350.00
20.00 m Nylon String 1.50 30.00
1.00 pc Hacksaw Blade 85.00 85.00
2.00 pcs Phenolic Board, 1/2" thk 880.00 1,760.00
1.00 kg Common Wire Nails, Assorted 80.00 80.00
Sub-Total 20,057.50
B. Labor Cost
1.00 pax Construction Foreman 2.47 days 550.00 1,358.30
2.00 pax Skilled Laborers 2.47 days 450.00 2,222.67
3.00 pax Unskilled Laborers 2.47 days 310.00 2,296.76
Sub-Total 5,877.74

Overhead, Contingency & Miscellaneous 778.06

Contractor's Profit 778.06
VAT 1,374.57
Unit Cost 12,550.00

3.3 Beam 1.00 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
10.00 bags Portland Cement, 40kg 260.00 2,600.00
1.03 cu.m. Gravel 1,350.00 1,390.50
0.53 cu.m. Sand 850.00 450.50
43.00 kgs RSB, 12mmØ 38.00 1,634.00
56.00 kgs RSB, 10mmØ 38.00 2,128.00
4.00 kgs Tie Wire, #16 70.00 280.00
1.00 pc Hacksaw Blade 85.00 85.00
2.00 pcs Phenolic Board, 1/2" thk 880.00 1,760.00
1.00 kg Common Wire Nails, Assorted 80.00 80.00
Sub-Total 10,408.00
A. Labor Cost
1.00 pax Construction Foreman 1.39 days 550.00 764.06
2.00 pax Skilled Laborers 1.39 days 450.00 1,250.28
3.00 pax Unskilled Laborers 1.39 days 310.00 1,291.95
Sub-Total 3,306.29
 Overhead, Contingency & Miscellaneous 411.43
Contractor's Profit 411.43
VAT 726.86
Unit Cost 15,264.00

3.4 Wall Footing 1.64 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
15.00 bags Portland Cement, 40kg 260.00 3,900.00
1.69 cu.m. Gravel 1,350.00 2,281.50
0.87 cu.m. Sand 850.00 739.50
54.00 kgs RSB, 12mmØ 38.00 2,052.00
19.00 kgs RSB, 10mmØ 38.00 722.00
1.00 kgs Tie Wire, #16 70.00 70.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 9,850.00
A. Labor Cost
1.00 pax Construction Foreman 1.64 days 550.00 900.05
2.00 pax Skilled Laborers 1.64 days 450.00 1,472.81
3.00 pax Unskilled Laborers 1.64 days 310.00 1,521.90
Sub-Total 3,894.76

Overhead, Contingency & Miscellaneous 412.35

Contractor's Profit 412.35
VAT 728.48
Unit Cost 9,328.00

3.5 Masonry Works 44.64 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
41.00 bags Portland Cement, 40kg 260.00 10,660.00
558.00 pcs CHB, 6" thk 22.00 12,276.00
4.00 cu.m. Sand 850.00 3,400.00
117.88 kgs RSB, 10mmØ 38.00 4,479.57
2.00 kgs Tie Wire, #16 70.00 140.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 31,040.57
A. Labor Cost
1.00 pax Construction Foreman 6.96 days 550.00 3,830.46
2.00 pax Skilled Laborers 6.96 days 450.00 6,268.02
3.00 pax Unskilled Laborers 6.96 days 310.00 6,476.95
Sub-Total 16,575.43

Overhead, Contingency & Miscellaneous 1,428.48

Contractor's Profit 1,428.48
VAT 2,523.65
Unit Cost 1,187.00

3.6 Slab-On-Grade 1.00 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
10.00 bags Portland Cement, 40kg 260.00 2,600.00
1.03 cu.m. Gravel 1,350.00 1,390.50
0.53 cu.m. Sand 850.00 450.50
38.00 kgs RSB, 10mmØ 38.00 1,444.00
1.00 kgs Tie Wire, #16 70.00 70.00
10.00 m Nylon String 1.50 15.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 6,055.00
B. Labor Cost
1.00 pax Construction Foreman 2.19 days 550.00 1,206.58
2.00 pax Skilled Laborers 2.19 days 450.00 1,974.40
3.00 pax Unskilled Laborers 2.19 days 310.00 2,040.21
Sub-Total 5,221.19

Overhead, Contingency & Miscellaneous 338.29

Contractor's Profit 338.29
VAT 597.64
Unit Cost 12,550.00

3.7 Doors and Windows 15.60 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
1.00 set PVC Type Door, 60cm x 210cm 3,100.00 3,100.00
1.00 set W1 - Fixed Glass Window on Aluminum Frame, 75cm x 120cm 4,500.00 4,500.00
1.00 set W2 - Awning Type Window on Aluminum Frame, 50cm x 120cm 3,000.00 3,000.00
1.00 set W3 - Awning Type Window on Aluminum Frame, 60cm x 120cm 3,600.00 3,600.00
Sub-Total 14,200.00
 Overhead, Contingency & Miscellaneous 426.00
Contractor's Profit 426.00
VAT 752.60
Unit Cost 1,013.00

3.8 Roof framing/Roofing 18.48 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
13.00 pcs C-Channel Purlins, 2"x4" 1,000.00 13,000.00
3.00 pcs Ridge Roll, 2' x 12' 1,350.00 4,050.00
7.00 pcs Corr. GI Sheet 716.00 5,012.00
2.00 pcs Pre-Fabricated GI Gutter, 1.5' x 12' 915.00 1,830.00
3.00 kgs Welding Rod 130.00 390.00
Sub-Total 24,282.00
B. Labor Cost
1.00 pax Construction Foreman 6.36 days 550.00 3,499.20
2.00 pax Skilled Laborers 6.36 days 450.00 5,725.97
3.00 pax Unskilled Laborers 6.36 days 310.00 5,916.83
Sub-Total 15,142.00
C. Equipment Rental
1.00 unit Welding Machine 6.36 days 3,128.00 19,894.08
Sub-Total 35,036.08

Overhead, Contingency & Miscellaneous 2,233.81

Contractor's Profit 2,233.81
VAT 3,946.39
Unit Cost 2,588.00

3.9 Ceiling Works 6.80 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
4.00 pcs Hardiflex 380.00 1,520.00
300.00 pcs Hardiscrew 1.50 450.00
1.00 l.s Assorted Drill Bits 300.00 300.00
8.00 pcs Metal Double Furrings, 19mmx50mmx5.0m 130.00 1,040.00
3.00 pcs Carrying Channel, 12mx38mmx5.0m 120.00 360.00
3.00 pcs Wall Angle, 25mmx25mmx3.0m 80.00 240.00
200.00 pcs 5/32 x 1/2 Blind Rivets 1.50 300.00
1.00 box 1-1/2" Plastic Wall Screw with Tox (100pcs/box) 200.00 200.00
Sub-Total 4,410.00
B. Labor Cost
1.00 pax Construction Foreman 0.76 days 550.00 417.62
2.00 pax Skilled Laborers 0.76 days 450.00 683.37
3.00 pax Unskilled Laborers 0.76 days 310.00 706.15
Sub-Total 1,807.14

Overhead, Contingency & Miscellaneous 186.52

Contractor's Profit 186.52
VAT 329.51
Unit Cost 1,017.00

3.10 Painting Works 69.92 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
6.00 gal Flat Latex 550.00 3,300.00
6.00 gal Semi-Gloss Latex 650.00 3,900.00
1.00 gal Concrete Putty 310.00 310.00
0.50 gal Concrete Primer and Sealer 570.00 285.00
1.00 lit Concrete Neutralizer 155.00 154.82
1.00 gal Metal Primer 560.00 560.00
1.00 gal Quick Dry Enamel 610.00 610.00
2.00 liters Paint Thinner 240.00 480.00
1.00 l.s Assorted Paint Brushes, Rollers, and other necessary materials 959.98 959.98
Sub-Total 10,559.81
B. Labor Cost
1.00 pax Construction Foreman 2.62 days 550.00 1,440.60
2.00 pax Skilled Laborers 2.62 days 450.00 2,357.35
2.00 pax Unskilled Laborers 2.62 days 310.00 1,623.95
Sub-Total 5,421.91

Overhead, Contingency & Miscellaneous 479.46

Contractor's Profit 479.46
VAT 847.04
Unit Cost 254.00
 3.11 Electrical Works 2.00 l.s.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
3.00 pcs 18Watts Bulb, CPL 200.00 600.00
1.00 pcs Convenience Outlet, 2-Gang 130.00 130.00
2.00 pcs Switch, 2-Gang 120.00 240.00
3.00 pcs Junction Box 35.00 105.00
3.00 pcs Utility Box 25.00 75.00
1.00 pc Masking Tape 20.00 20.00
1.00 pc Electrical Tape 50.00 50.00
2.00 pcs 20mmØ Rigid PVC 103.00 206.00
1.00 set 4-Branch Panel Board, 3-20AT, 1-15AT 2,000.00 2,000.00
30.00 meters #14 THHN Copper Wire 17.00 510.00
Sub-Total 3,936.00
B. Labor Cost
1.00 pax Construction Foreman 5.72 days 550.00 3,145.74
1.00 pax Electrician 5.72 days 450.00 2,573.78
1.00 pax Unskilled Laborers 5.72 days 310.00 1,773.05
Sub-Total 7,492.57

Overhead, Contingency & Miscellaneous 342.86

Contractor's Profit 342.86
VAT 605.72
Unit Cost 6,360.00

3.12 Plumbing Works 2.00 l.s.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
4.00 pcs PVC Pipe, 3" x 3.0m 360.00 1,440.00
8.00 pcs PVC Elbow, 3" x 90 60.00 480.00
3.00 pcs PVC Pipe, 6" x 3.0m 650.00 1,950.00
72.00 pcs CHB, 4" thk 15.00 1,080.00
16.00 kgs RSB, 10mmØ 38.00 608.00
1.00 kgs Tie Wire, #16 70.00 70.00
1.00 pc Hacksaw Blade 85.00 85.00
1.00 bags Portland Cement, 40kg 260.00 260.00
0.05 cu.m. Sand 850.00 42.50
Sub-Total 6,015.50
B. Labor Cost
1.00 pax Construction Foreman 1.93 days 550.00 1,061.76
1.00 pax Plumber 1.93 days 450.00 868.71
2.00 pax Unskilled Laborers 1.93 days 310.00 1,196.89
Sub-Total 3,127.36

Overhead, Contingency & Miscellaneous 274.29

Contractor's Profit 274.29
VAT 484.58
Unit Cost 5,088.00

4.0 Construction of Storage House

4.1 Site Works
4.1.1 Excavation 6.43 cu.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 1.21 days 550.00 665.30
1.00 pax Skilled Laborers 1.21 days 450.00 544.34
2.00 pax Unskilled Laborers 1.21 days 310.00 749.98
Sub-Total 1,959.62

Overhead, Contingency & Miscellaneous 58.79

Contractor's Profit 58.79
VAT 103.86
Unit Cost 339.20

4.1.2 Backfill (with manual compaction) 4.14 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 0.49 days 550.00 267.72
1.00 pax Skilled Laborers 0.49 days 450.00 219.05
2.00 pax Unskilled Laborers 0.49 days 310.00 301.80
Sub-Total 788.57

Overhead, Contingency & Miscellaneous 23.66

Contractor's Profit 23.66
VAT 41.80
Unit Cost 212.00
 4.1.3 Gravel Bedding 2.00 cu.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
2.00 cu.m. Gravel 1,350.00 2,700.00
Sub-Total 2,700.00
A. Labor Cost
1.00 pax Construction Foreman 0.02 days 550.00 12.21
1.00 pax Skilled Laborers 0.02 days 450.00 9.99
3.00 pax Unskilled Laborers 0.02 days 310.00 20.65
Sub-Total 42.86

Overhead, Contingency & Miscellaneous 82.29

Contractor's Profit 82.29
VAT 145.38
Unit Cost 1,526.00

4.1.4 Soil Poisoning 20.00 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
1.00 liter Anti-Termite Treatment 950.00 950.00
Sub-Total 950.00
A. Labor Cost
1.00 pax Construction Foreman 1.77 days 550.00 970.83
1.00 pax Skilled Laborers 1.77 days 450.00 794.31
2.00 pax Unskilled Laborers 1.77 days 310.00 1,094.39
Sub-Total 2,859.52

Overhead, Contingency & Miscellaneous 114.29

Contractor's Profit 114.29
VAT 201.91
Unit Cost 212.00

4.2 Column Footing 1.922 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
18.00 bags Portland Cement, 40kg 260.00 4,680.00
1.98 cu.m. Gravel 1,350.00 2,673.00
1.02 cu.m. Sand 850.00 867.00
130.00 kgs RSB, 16mmØ 38.00 4,940.00
60.00 kgs RSB, 10mmØ 38.00 2,280.00
5.00 kgs Tie Wire, #16 70.00 350.00
30.00 m Nylon String 1.50 45.00
1.00 pc Hacksaw Blade 85.00 85.00
3.00 pcs Phenolic Board, 1/2" thk 880.00 2,640.00
1.00 kg Common Wire Nails, Assorted 80.00 80.00
Sub-Total 18,640.00
B. Labor Cost
1.00 pax Construction Foreman 1.27 days 550.00 700.87
2.00 pax Skilled Laborers 1.27 days 450.00 1,146.87
3.00 pax Unskilled Laborers 1.27 days 310.00 1,185.10
Sub-Total 3,032.84

Overhead, Contingency & Miscellaneous 650.19

Contractor's Profit 650.19
VAT 1,148.67
Unit Cost 12,550.00

4.3 Beam 0.93 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
9.00 bags Portland Cement, 40kg 260.00 2,340.00
0.96 cu.m. Gravel 1,350.00 1,296.00
0.50 cu.m. Sand 850.00 425.00
43.00 kgs RSB, 12mmØ 38.00 1,634.00
56.00 kgs RSB, 10mmØ 38.00 2,128.00
4.00 kgs Tie Wire, #16 70.00 280.00
1.00 pc Hacksaw Blade 85.00 85.00
2.00 pcs Phenolic Board, 1/2" thk 880.00 1,760.00
1.00 kg Common Wire Nails, Assorted 80.00 80.00
Sub-Total 10,028.00
A. Labor Cost
1.00 pax Construction Foreman 1.15 days 550.00 630.02
2.00 pax Skilled Laborers 1.15 days 450.00 1,030.95
3.00 pax Unskilled Laborers 1.15 days 310.00 1,065.31
Sub-Total 2,726.29
 Overhead, Contingency & Miscellaneous 382.63
Contractor's Profit 382.63
VAT 675.98
Unit Cost 15,264.00

4.4 Wall Footing 0.77 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
8.00 bags Portland Cement, 40kg 260.00 2,080.00
0.80 cu.m. Gravel 1,350.00 1,080.00
0.41 cu.m. Sand 850.00 348.50
54.00 kgs RSB, 12mmØ 38.00 2,052.00
19.00 kgs RSB, 10mmØ 38.00 722.00
1.00 kgs Tie Wire, #16 70.00 70.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 6,437.50
A. Labor Cost
1.00 pax Construction Foreman 0.01 days 550.00 3.66
2.00 pax Skilled Laborers 0.01 days 450.00 5.99
3.00 pax Unskilled Laborers 0.01 days 310.00 6.19
Sub-Total 15.83

Overhead, Contingency & Miscellaneous 193.60

Contractor's Profit 193.60
VAT 342.03
Unit Cost 9,328.00

4.5 Masonry Works 56.905 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
52.00 bags Portland Cement, 40kg 260.00 13,520.00
712.00 pcs CHB, 6" thk 22.00 15,664.00
5.00 cu.m. Sand 850.00 4,250.00
150.27 kgs RSB, 10mmØ 38.00 5,710.35
2.00 kgs Tie Wire, #16 70.00 140.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 39,369.35
A. Labor Cost
1.00 pax Construction Foreman 8.96 days 550.00 4,929.04
2.00 pax Skilled Laborers 8.96 days 450.00 8,065.71
3.00 pax Unskilled Laborers 8.96 days 310.00 8,334.56
Sub-Total 21,329.31

Overhead, Contingency & Miscellaneous 1,820.96

Contractor's Profit 1,820.96
VAT 3,217.03
Unit Cost 1,187.00

4.6 Slab-On-Grade 2.30 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
21.00 bags Portland Cement, 40kg 260.00 5,460.00
2.37 cu.m. Gravel 1,350.00 3,199.50
1.22 cu.m. Sand 850.00 1,037.00
65.00 kgs RSB, 10mmØ 38.00 2,470.00
2.00 kgs Tie Wire, #16 70.00 140.00
10.00 m Nylon String 1.50 15.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 12,406.50
B. Labor Cost
1.00 pax Construction Foreman 5.68 days 550.00 3,126.39
2.00 pax Skilled Laborers 5.68 days 450.00 5,115.91
3.00 pax Unskilled Laborers 5.68 days 310.00 5,286.44
Sub-Total 13,528.74

Overhead, Contingency & Miscellaneous 778.06

Contractor's Profit 778.06
VAT 1,374.57
Unit Cost 12,550.00

4.7 Doors and Windows 5.99 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
1.00 set Panel Type Door, 120cm x 210cm 8,000.00 8,000.00
1.00 set Grille Type Door, 120cm x 210cm 2,500.00 2,500.00
1.00 set W1 - Tinted Glass Awning Type Window on Steel Frame, 50cm x 190cm 4,500.00 4,500.00
Sub-Total 15,000.00
 Overhead, Contingency & Miscellaneous 450.00
Contractor's Profit 450.00
VAT 795.00
Unit Cost 2,787.00

4.8 Roof framing/Roofing 29.10 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
19.00 pcs C-Channel Purlins, 2"x4" 1,000.00 19,000.00
7.00 pcs Ridge Roll, 2' x 12' 1,350.00 9,450.00
12.00 pcs Rib Type Roofing, 1.00m x 10' 716.00 8,592.00
2.00 pcs Pre-Fabricated GI Gutter, 1.5' x 12' 915.00 1,830.00
3.00 pcs Sag Rod, 10mmØ 210.00 630.00
4.00 kgs Welding Rod 130.00 520.00
Sub-Total 40,022.00
B. Labor Cost
1.00 pax Construction Foreman 9.27 days 550.00 5,097.44
2.00 pax Skilled Laborers 9.27 days 450.00 8,341.26
3.00 pax Unskilled Laborers 9.27 days 310.00 8,619.30
Sub-Total 22,058.00
C. Equipment Rental
1.00 unit Welding Machine 9.27 days 3,128.00 28,996.56
Sub-Total 51,054.56

Overhead, Contingency & Miscellaneous 3,394.04

Contractor's Profit 3,394.04
VAT 5,996.14
Unit Cost 2,572.00

4.9 Painting Works 86.01 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
7.00 gal Flat Latex 550.00 3,850.00
7.00 gal Semi-Gloss Latex 650.00 4,550.00
1.00 gal Concrete Putty 310.00 310.00
0.50 gal Concrete Primer and Sealer 570.00 285.00
1.23 lit Concrete Neutralizer 155.00 190.45
1.00 gal Metal Primer 560.00 560.00
1.00 gal Quick Dry Enamel 610.00 610.00
2.00 liters Paint Thinner 240.00 480.00
1.00 l.s Assorted Paint Brushes, Rollers, and other necessary materials 1,083.55 1,083.55
Sub-Total 11,919.00
B. Labor Cost
1.00 pax Construction Foreman 3.74 days 550.00 2,056.64
2.00 pax Skilled Laborers 3.74 days 450.00 3,365.41
2.00 pax Unskilled Laborers 3.74 days 310.00 2,318.39
Sub-Total 7,740.43

Overhead, Contingency & Miscellaneous 589.79

Contractor's Profit 589.79
VAT 1,041.96
Unit Cost 254.00

4.10 Electrical Works 1.00 l.s.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
3.00 pcs 18Watts Bulb, CPL 200.00 600.00
2.00 pcs Convenience Outlet, 2-Gang 130.00 260.00
1.00 pcs Switch, 3-Gang 160.00 160.00
3.00 pcs Junction Box 35.00 105.00
3.00 pcs Utility Box 25.00 75.00
1.00 pc Masking Tape 20.00 20.00
1.00 pc Electrical Tape 50.00 50.00
4.00 pcs 20mmØ Rigid PVC 103.00 412.00
1.00 set 4-Branch Panel Board, 3-20AT, 1-15AT 2,000.00 2,000.00
40.00 meters #14 THHN Copper Wire 17.00 680.00
Sub-Total 4,362.00
B. Labor Cost
1.00 pax Construction Foreman 1.03 days 550.00 567.75
1.00 pax Electrician 1.03 days 450.00 464.53
1.00 pax Unskilled Laborers 1.03 days 310.00 320.01
Sub-Total 1,352.29

Overhead, Contingency & Miscellaneous 171.43

Contractor's Profit 171.43
VAT 302.86
Unit Cost 6,360.00
 4.11 Plumbing Works 1.00 l.s.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
2.00 pcs PVC Pipe, 3" x 3.0m 360.00 720.00
4.00 pcs PVC Elbow, 3" x 90 60.00 240.00
2.00 pcs PVC Pipe, 6" x 3.0m 650.00 1,300.00
36.00 pcs CHB, 4" thk 15.00 540.00
8.00 kgs RSB, 10mmØ 38.00 304.00
0.50 kgs Tie Wire, #16 70.00 35.00
1.00 pc Hacksaw Blade 85.00 85.00
1.00 bags Portland Cement, 40kg 260.00 260.00
0.05 cu.m. Sand 850.00 42.50
Sub-Total 3,526.50
B. Labor Cost
1.00 pax Construction Foreman 0.65 days 550.00 354.76
1.00 pax Plumber 0.65 days 450.00 290.26
2.00 pax Unskilled Laborers 0.65 days 310.00 399.91
Sub-Total 1,044.93

Overhead, Contingency & Miscellaneous 137.15

Contractor's Profit 137.15
VAT 242.29
Unit Cost 5,088.00

5.0 Repair/Rehabilitation of Guardhouse

5.1 Site Works 15.90 sq.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 1.29 days 550.00 708.31
1.00 pax Skilled Laborers 1.29 days 450.00 579.52
2.00 pax Unskilled Laborers 1.29 days 310.00 798.46
Sub-Total 2,086.29
B. Equipment Rental
1.00 unit Demolition Hammer 1.29 days 1,200.00 1,548.00
Sub-Total 1,548.00

Overhead, Contingency & Miscellaneous 109.03

Contractor's Profit 109.03
VAT 192.62
Unit Cost 254.40

5.2 Wall Footing 1.22 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
12.00 bags Portland Cement, 40kg 260.00 3,120.00
1.26 cu.m. Gravel 1,350.00 1,701.00
0.65 cu.m. Sand 850.00 552.50
48.00 kgs RSB, 12mmØ 38.00 1,824.00
14.00 kgs RSB, 10mmØ 38.00 532.00
1.00 kgs Tie Wire, #16 70.00 70.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 7,884.50
A. Labor Cost
1.00 pax Construction Foreman 0.98 days 550.00 540.82
2.00 pax Skilled Laborers 0.98 days 450.00 884.97
3.00 pax Unskilled Laborers 0.98 days 310.00 914.47
Sub-Total 2,340.26

Overhead, Contingency & Miscellaneous 306.75

Contractor's Profit 306.75
VAT 541.92
Unit Cost 9,328.00

5.3 Masonry Works 71.84 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
66.00 bags Portland Cement, 40kg 260.00 17,160.00
898.00 pcs CHB, 6" thk 22.00 19,756.00
7.00 cu.m. Sand 850.00 5,950.00
189.71 kgs RSB, 10mmØ 38.00 7,209.06
3.00 kgs Tie Wire, #16 70.00 210.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 50,370.06
A. Labor Cost
1.00 pax Construction Foreman 11.03 days 550.00 6,068.32
2.00 pax Skilled Laborers 11.03 days 450.00 9,929.98
3.00 pax Unskilled Laborers 11.03 days 310.00 10,260.98
Sub-Total 26,259.27
 Overhead, Contingency & Miscellaneous 2,298.88
Contractor's Profit 2,298.88
VAT 4,061.36
Unit Cost 1,187.00

5.4 Plastering Works 1,301.56 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
375.00 bags Portland Cement, 40kg 260.00 97,500.00
21.00 cu.m. Sand 850.00 17,850.00
100.00 m Nylon String 70.00 7,000.00
Sub-Total 122,350.00
A. Labor Cost
1.00 pax Construction Foreman 73.59 days 550.00 40,475.71
2.00 pax Skilled Laborers 73.59 days 450.00 66,232.98
3.00 pax Unskilled Laborers 73.59 days 310.00 68,440.74
Sub-Total 175,149.43

Overhead, Contingency & Miscellaneous 8,924.99

Contractor's Profit 8,924.99
VAT 15,767.48
Unit Cost 254.00

5.5 Painting Works 1,301.56 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
105.00 gal Flat Latex 550.00 57,750.00
105.00 gal Semi-Gloss Latex 650.00 68,250.00
66.00 gal Concrete Primer and Sealer 570.00 37,620.00
19.00 lit Concrete Neutralizer 155.00 2,945.00
1.00 l.s Assorted Paint Brushes, Rollers, and other necessary materials 16,656.50 16,656.50
Sub-Total 183,221.50
B. Labor Cost
1.00 pax Construction Foreman 55.21 days 550.00 30,363.70
2.00 pax Skilled Laborers 55.21 days 450.00 49,686.06
2.00 pax Unskilled Laborers 55.21 days 310.00 34,228.17
Sub-Total 114,277.93

Overhead, Contingency & Miscellaneous 8,924.99

Contractor's Profit 8,924.99
VAT 15,767.48
Unit Cost 254.00

5.6 Miscellaneous Works 1.00 l.s.

Quantity Unit Description / Specification Unit Cost Total Cost
1.00 l.s. Supply of all materials, labor and equipment necessary for the
installation of LED Outdoor Spotlights. 100,000.00 100,000.00
Sub-Total 100,000.00

Overhead, Contingency & Miscellaneous 3,000.00

Contractor's Profit 3,000.00
VAT 5,300.00
Unit Cost 111,300.00

6.0 Construction of Power House

6.1 Site Works
6.1.1 Excavation 0.86 cu.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 0.16 days 550.00 88.98
1.00 pax Skilled Laborers 0.16 days 450.00 72.80
2.00 pax Unskilled Laborers 0.16 days 310.00 100.31
Sub-Total 262.10

Overhead, Contingency & Miscellaneous 7.87

Contractor's Profit 7.87
VAT 13.90
Unit Cost 339.00

6.1.2 Backfill (with manual compaction) 2.86 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 0.34 days 550.00 184.95
1.00 pax Skilled Laborers 0.34 days 450.00 151.32
2.00 pax Unskilled Laborers 0.34 days 310.00 208.49
Sub-Total 544.76
 Overhead, Contingency & Miscellaneous 16.35
Contractor's Profit 16.35
VAT 28.88
Unit Cost 212.01

6.1.3 Gravel Bedding 5.76 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
5.76 cu.m. Gravel 1,350.00 7,776.00
Sub-Total 7,776.00
A. Labor Cost
1.00 pax Construction Foreman 0.09 days 550.00 51.82
1.00 pax Skilled Laborers 0.09 days 450.00 42.40
1.00 pax Unskilled Laborers 0.09 days 310.00 29.21
Sub-Total 123.43

Overhead, Contingency & Miscellaneous 236.99

Contractor's Profit 236.99
VAT 418.68
Unit Cost 1,526.00

6.1.4 Soil Poisoning 5.76 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
0.25 liter Anti-Termite Treatment 950.00 237.50
Sub-Total 237.50
A. Labor Cost
1.00 pax Construction Foreman 0.53 days 550.00 291.85
1.00 pax Skilled Laborers 0.53 days 450.00 238.79
2.00 pax Unskilled Laborers 0.53 days 310.00 329.00
Sub-Total 859.64

Overhead, Contingency & Miscellaneous 32.92

Contractor's Profit 32.92
VAT 58.15
Unit Cost 212.00

6.2 Column Footing 0.48 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
5.00 bags Portland Cement, 40kg 260.00 1,300.00
0.50 cu.m. Gravel 1,350.00 675.00
0.26 cu.m. Sand 850.00 221.00
26.66 kgs RSB, 10mmØ 38.00 1,013.08
21.32 kgs RSB, 12mmØ 38.00 810.16
2.00 kgs Tie Wire, #16 70.00 140.00
10.00 m Nylon String 1.50 15.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 4,259.24
B. Labor Cost
1.00 pax Construction Foreman 0.48 days 550.00 266.53
2.00 pax Skilled Laborers 0.48 days 450.00 436.13
3.00 pax Unskilled Laborers 0.48 days 310.00 450.67
Sub-Total 1,153.33

Overhead, Contingency & Miscellaneous 162.38

Contractor's Profit 162.38
VAT 286.87
Unit Cost 12,550.00

6.3 Wall Footing 0.68 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
7.00 bags Portland Cement, 40kg 260.00 1,820.00
0.71 cu.m. Gravel 1,350.00 958.50
0.37 cu.m. Sand 850.00 314.50
25.00 kgs RSB, 12mmØ 38.00 950.00
8.00 kgs RSB, 10mmØ 38.00 304.00
1.00 kgs Tie Wire, #16 70.00 70.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 4,502.00
A. Labor Cost
1.00 pax Construction Foreman 0.50 days 550.00 276.63
2.00 pax Skilled Laborers 0.50 days 450.00 452.67
3.00 pax Unskilled Laborers 0.50 days 310.00 467.75
Sub-Total 1,197.05
 Overhead, Contingency & Miscellaneous 170.98
Contractor's Profit 170.98
VAT 302.06
Unit Cost 9,328.00

6.4 Masonry Works 3.41 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
4.00 bags Portland Cement, 40kg 260.00 1,040.00
41.00 pcs CHB, 6" thk 22.00 902.00
1.00 cu.m. Sand 850.00 850.00
7.00 kgs RSB, 10mmØ 38.00 266.00
1.00 kgs Tie Wire, #16 70.00 70.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 3,213.00
A. Labor Cost
1.00 pax Construction Foreman 0.18 days 550.00 98.06
2.00 pax Skilled Laborers 0.18 days 450.00 160.46
3.00 pax Unskilled Laborers 0.18 days 310.00 165.81
Sub-Total 424.33

Overhead, Contingency & Miscellaneous 109.12

Contractor's Profit 109.12
VAT 192.78
Unit Cost 1,187.00

6.5 Slab-On-Grade 0.58 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
6.00 bags Portland Cement, 40kg 260.00 1,560.00
0.60 cu.m. Gravel 1,350.00 810.00
0.31 cu.m. Sand 850.00 263.50
50.00 kgs RSB, 10mmØ 38.00 1,900.00
1.00 kgs Tie Wire, #16 70.00 70.00
10.00 m Nylon String 1.50 15.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 4,703.50
B. Labor Cost
1.00 pax Construction Foreman 0.77 days 550.00 424.45
2.00 pax Skilled Laborers 0.77 days 450.00 694.55
3.00 pax Unskilled Laborers 0.77 days 310.00 717.70
Sub-Total 1,836.69

Overhead, Contingency & Miscellaneous 196.21

Contractor's Profit 196.21
VAT 346.64
Unit Cost 12,550.00

6.6 Roof framing/Roofing 11.07 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
7.00 pcs C-Channel Purlins, 2"x4" 1,000.00 7,000.00
2.00 pcs End Flashing, Gauge 26 1,350.00 2,700.00
4.00 pcs Corr. GI Sheet 716.00 2,864.00
6.00 pcs Angle Bar 1,000.00 6,000.00
3.00 kgs Welding Rod 130.00 390.00
Sub-Total 18,954.00
B. Labor Cost
1.00 pax Construction Foreman 1.96 days 550.00 1,077.35
2.00 pax Skilled Laborers 1.96 days 450.00 1,762.94
3.00 pax Unskilled Laborers 1.96 days 310.00 1,821.71
Sub-Total 4,662.00
C. Equipment Rental
1.00 unit Welding Machine 1.96 days 3,128.00 6,130.88
Sub-Total 10,792.88

Overhead, Contingency & Miscellaneous 1,032.27

Contractor's Profit 1,032.27
VAT 1,823.68
Unit Cost 2,484.00

6.7 Steel Works 13.62 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
2.00 pcs Cyclone Wire 1,000.00 2,000.00
4.00 pcs GI Pipe, 3" 1,350.00 5,400.00
7.00 pcs GI Pipe, 2" 716.00 5,012.00
3.00 kgs Welding Rod 130.00 390.00
1.00 pc Base Plate, 6mm thk 2,000.00 2,000.00
 16.00 pcs Anchor Bolts with Nut and Washers, 12mmØ 250.00 4,000.00
Sub-Total 18,802.00
B. Labor Cost
1.00 pax Construction Foreman 3.00 days 550.00 1,650.20
2.00 pax Skilled Laborers 3.00 days 450.00 2,700.32
3.00 pax Unskilled Laborers 3.00 days 310.00 2,790.33
Sub-Total 7,140.86
C. Equipment Rental
1.00 unit Welding Machine 3.00 days 3,128.00 9,384.00
Sub-Total 16,524.86

Overhead, Contingency & Miscellaneous 1,274.04

Contractor's Profit 1,274.04
VAT 2,250.79
Unit Cost 2,257.00

6.8 Painting Works 25.30 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
1.00 gal Epoxy Primer 550.00 550.00
1.00 gal Quick Dry Enamel 650.00 650.00
1.00 gal Paint Thinner 570.00 570.00
1.00 l.s Assorted Paint Brushes, Rollers, and other necessary materials 177.00 177.00
Sub-Total 1,947.00
B. Labor Cost
1.00 pax Construction Foreman 1.85 days 550.00 1,019.19
2.00 pax Skilled Laborers 1.85 days 450.00 1,667.76
2.00 pax Unskilled Laborers 1.85 days 310.00 1,148.90
Sub-Total 3,835.86

Overhead, Contingency & Miscellaneous 173.49

Contractor's Profit 173.49
VAT 306.50
Unit Cost 254.00

7.0 Construction of Concrete Ramp at Gate 2 and 3

7.1 Site Works 31.68 sq.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 3.51 days 550.00 1,932.86
1.00 pax Skilled Laborers 3.51 days 450.00 1,581.43
2.00 pax Unskilled Laborers 3.51 days 310.00 2,178.86
Sub-Total 5,693.14
B. Equipment Rental
1.00 unit Demolition Hammer 1.29 days 1,200.00 1,548.00
Sub-Total 1,548.00

Overhead, Contingency & Miscellaneous 217.24

Contractor's Profit 217.24
VAT 383.79
Unit Cost 254.40

7.2 Slab-On-Grade 6.34 cu.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
58.00 bags Portland Cement, 40kg 260.00 15,080.00
6.54 cu.m. Gravel 1,350.00 8,829.00
3.37 cu.m. Sand 850.00 2,864.50
630.00 kgs RSB, 10mmØ 38.00 23,940.00
5.00 kgs Tie Wire, #16 70.00 350.00
20.00 m Nylon String 1.50 30.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 51,178.50
B. Labor Cost
1.00 pax Construction Foreman 8.53 days 550.00 4,694.08
2.00 pax Skilled Laborers 8.53 days 450.00 7,681.22
3.00 pax Unskilled Laborers 8.53 days 310.00 7,937.26
Sub-Total 20,312.55

Overhead, Contingency & Miscellaneous 2,144.74

Contractor's Profit 2,144.74
VAT 3,789.03
Unit Cost 12,550.00
 8.0 Rectification Works
8.1 Site Works
8.1.1 Concrete cutting and breaking 3.36 cu.m.
Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 0.27 days 550.00 150.74
1.00 pax Skilled Laborers 0.27 days 450.00 123.33
2.00 pax Unskilled Laborers 0.27 days 310.00 169.93
Sub-Total 444.00
B. Equipment Rental
1.00 unit Demolition Hammer 0.27 days 1,200.00 324.00
Sub-Total 324.00

Overhead, Contingency & Miscellaneous 23.04

Contractor's Profit 23.04
VAT 40.71
Unit Cost 254.40

8.1.2 Dismantling/Disposal of Precast Concrete Moulding 62.04 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 3.00 days 550.00 1,650.00
1.00 pax Skilled Laborers 3.00 days 450.00 1,350.00
2.00 pax Unskilled Laborers 3.00 days 310.00 1,860.00
Sub-Total 4,860.00

Overhead, Contingency & Miscellaneous 145.80

Contractor's Profit 145.80
VAT 257.58
Unit Cost 87.19

8.1.3 Removal/Relocation of Ornamental Plants 1.00 l.s.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Labor Cost
1.00 pax Construction Foreman 2.00 days 550.00 1,100.00
1.00 pax Skilled Laborers 2.00 days 450.00 900.00
2.00 pax Unskilled Laborers 2.00 days 310.00 1,240.00
Sub-Total 3,240.00

Overhead, Contingency & Miscellaneous 97.20

Contractor's Profit 97.20
VAT 171.72
Unit Cost 3,606.12

8.2 Slab-On-Grade 21.45 sq.m.

Quantity Unit Description / Specification Unit Cost Total Cost
A. Material Cost
20.00 bags Portland Cement, 40kg 260.00 5,200.00
2.21 cu.m. Gravel 1,350.00 2,983.50
1.14 cu.m. Sand 850.00 969.00
72.00 kgs RSB, 10mmØ 38.00 2,736.00
1.00 kgs Tie Wire, #16 70.00 70.00
10.00 m Nylon String 1.50 15.00
1.00 pc Hacksaw Blade 85.00 85.00
Sub-Total 12,058.50
B. Labor Cost
1.00 pax Construction Foreman 1.50 days 550.00 825.00
2.00 pax Skilled Laborers 1.50 days 450.00 1,350.00
3.00 pax Unskilled Laborers 1.50 days 310.00 1,395.00
Sub-Total 3,570.00

Overhead, Contingency & Miscellaneous 468.86

Contractor's Profit 468.86
VAT 828.32
Unit Cost 810.00
Submitted by:

GEORGEINO C. BOO
General Manager
Hyper J Construction and Supply