Project Title: PROPOSED TWO (2) STOREY RESIDENTIAL BUILDING

Project Location: HOLY ANGEL AVE., STO. ROSARIO, ANGELES CITY

Owner: HOLY ANGEL UNIVERSITY

I GENERAL REQUIREMENTS
Qty 1.00 lot
1.0 Mobilization/Demobilization Php 20,000.00
2.0 Temporary Facilities
a.) Bunkhouse/Office/Warehouse Php 50,000.00
b.) Temporary Lightings Php 30,000.00
c.) Temporary Water Php 10,000.00
Php 110,000.00
II. EARTHWORKS
1.0 Excavation Works/Backfill and Compaction
Qty 52.13 cu.m
A. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman Php 450.00 /day 1 Php 450.00
1 H.E. Operator Php 400.00 /day 1 Php 400.00
6 Laborer Php 250.00 /day 6 Php 1,500.00
Php 2,950.00
Php 2,950.00 x 1.5 day Php 4,425.00
B. EQUIPMENT EXPENSES (RENTAL)
1 unit Backhoe/Loader Php 7,000.00 /day Php 7,000.00
Fuel, oil, lub.,etc Php 1,750.00 /day Php 1,750.00
Php 8,750.00
Php 8,750.00 x 1.5 days Php 13,125.00

SUMMARY
A. LABOR COST Php 4,425.00
B. EQUIPMENT EXPENSES (RENTAL) Php 13,125.00
Php 17,550.00

plus: 7% OCM Php 1,228.50

8% CP Php 1,404.00
12% VAT Php 2,106.00
Php 20,182.50

Unit Cost = Php 20,182.50 / 52.13 cu.m Php 387.15

Total Item Cost = Php 387.15 x 52.13 cu.m Php 20,182.50

III. CONCRETE WORKS

Qty 30.22 cu.m
A. MATERIAL COST
303.0 bags Portland Cement @ Php 225.00 /bag Php 68,175.00
32.0 cu.m Screened Gravel Php 400.00 /cu.m Php 12,800.00
16.0 cu.m Washed Sand Php 450.00 /cu.m Php 7,200.00
Php 88,175.00
B. LABOR COST
1.0 Project Engineer @ Php 600.00 /day Php 600.00
1
1.0 Construction Foreman Php 450.00 /day 1 Php 450.00
2.0 Mason Php 375.00 /day 2 Php 750.00
8.0 Laborer Php 250.00 /day 8 Php 2,000.00
Php 3,800.00
Php 3,800.00 x 8.0 days Php 30,400.00
C. EQUIPMENT EXPENSES (RENTAL)
1 unit One Bagger Concrete Mixer Php 400.00 /day Php 400.00
Fuel, oil, lub.,etc Php 100.00 /day Php 100.00
Php 500.00
Php 500.00 x 8.0 days Php 4,000.00
 SUMMARY
A. MATERIAL COST Php 88,175.00
B. LABOR COST Php 30,400.00
C. EQUIPMENT EXPENSES (RENTAL) Php 4,000.00
Php 122,575.00

plus: 7% OCM Php 8,580.25

8% CP Php 9,806.00
12% VAT Php 14,709.00
Php 140,961.25

Unit Cost = Php 140,961.25 / 30.22 cu.m Php 4,665.27

Total Item Cost = Php 4,665.27 x 30.22 cu.m Php 140,961.25

IV. REINFORCE STEEL BARS

Qty 4,171.30 kgs
A. MATERIAL COST
2,157.6 kgs 16mmØ Def. bars Php 40.00 /kg Php 86,302.10
381.9 kgs 12mmØ Def. bars Php 40.00 /kg Php 15,276.32
1,631.8 kgs 10mmØ Def. bars Php 40.00 /kg Php 65,273.76
75.2 kgs # 16 G.I. tie wire Php 60.00 /kg Php 4,510.08
Php 171,362.26
B. LABOR COST
1.0 Project Engineer @ Php 600.00 /day 1 Php 600.00
1.0 Construction Foreman Php 450.00 /day 1 Php 450.00
4.0 Steelman Php 300.00 /day 4 Php 1,200.00
9.0 Laborer Php 250.00 /day 9 Php 2,250.00
Php 4,500.00
Php 4,500.00 x 12.0 days Php 54,000.00
C. EQUIPMENT EXPENSES (RENTAL)
1 unit Bar cutter Php 200.00 /day Php 200.00
Php 200.00
Php 200.00 x 12.0 days Php 2,400.00

SUMMARY
A. MATERIAL COST Php 171,362.26
B. LABOR COST Php 54,000.00
C. EQUIPMENT EXPENSES (RENTAL) Php 2,400.00
Php 227,762.26

plus: 7% OCM Php 15,943.36

8% CP Php 18,220.98
12% VAT Php 27,331.47
Php 261,926.60

Unit Cost = Php 261,926.60 / 4,171.30 kgs Php 62.79

Total Item Cost = Php 62.79 x 4,171.30 kgs Php 261,926.60

V. FORMS AND SCAFFOLDINGS

Qty 1.00 lot
A. MATERIAL COST
25.0 pcs 1/2"x4'x8' Form Plywood @ Php 560.00 /pc Php 14,000.00
4,000.0 bd.ft Asst. Form lumber @ Php 24.00 /bd.ft Php 96,000.00
80.0 kgs Asst. CWNail @ Php 75.00 /kg Php 6,000.00
20.0 bd.ft # 16 G.I. tie wire @ Php 60.00 /kg Php 1,200.00
Php 117,200.00
B. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman @ Php 450.00 /day Php 450.00
1
4 Carpenter @ Php 375.00 /day 4 Php 1,500.00
 3 Laborer @ Php 250.00 /day 3 Php 750.00
Php 3,300.00
Php 3,300.00 x 12.0 days Php 39,600.00

SUMMARY

A. MATERIAL COST Php 117,200.00

B. LABOR COST Php 39,600.00
Php 156,800.00

plus: 7% OCM Php 10,976.00

8% CP Php 12,544.00
12% VAT Php 18,816.00
Php 180,320.00

Unit Cost = Php 180,320.00 / 1.00 lot Php 180,320.00

Total Item Cost = Php 180,320.00 x 1.00 lot Php 180,320.00

VI. MASONRY WORKS (CHB laying w/ Plastering)

Qty 185.14 sq.m
A. MATERIAL COST
350.0 bags Portland Cement @ Php 225.00 /bag Php 78,750.00
29.0 cu.m Washed sand @ Php 400.00 /cu.m Php 11,600.00
2,450.0 pcs 5" CHB @ Php 10.50 /pc Php 25,725.00
518.0 kgs 10mmØ Def. bars @ Php 40.00 /kg Php 20,720.00
6.0 bd.ft # 16 G.I. tie wire @ Php 60.00 /kg Php 360.00
Php 137,155.00

B. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman Php 450.00 /day Php 450.00
1
4 Mason Php 375.00 /day 4 Php 1,500.00
6 Laborer Php 250.00 /day 6 Php 1,500.00
Php 4,050.00

Php 4,050.00 x 12.0 day Php 48,600.00

SUMMARY

A. MATERIAL COST Php 137,155.00

B. LABOR COST Php 48,600.00
Php 185,755.00

plus: 7% OCM Php 13,002.85

8% CP Php 14,860.40
12% VAT Php 22,290.60
Php 213,618.25

Unit Cost = Php 213,618.25 / 185.14 sq.m Php 1,153.82

Total Item Cost = Php 1,153.82 x 185.14 sq.m Php 213,618.25

VII. TILE WORKS

Qty 82.40 sq.m
A. MATERIAL COST
15.0 bags Tile Adhessive @ Php 190.00 /bag Php 2,850.00
3.0 cu.m Washed sand @ Php 400.00 /cu.m Php 1,200.00
4.0 pc 4"Ø Diamond cutter @ Php 450.00 /pc Php 1,800.00
428.0 pcs 16"x16" Granite tile @ Php 85.00 /pc Php 36,380.00
60.0 pcs 16"x16" Outdoor tile @ Php 65.00 /pc Php 3,900.00
20.0 kgs Tile Grout @ Php 25.00 /kg Php 500.00
Php 46,630.00
 B. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman @ Php 450.00 /day 1 Php 450.00
3 Mason @ Php 375.00 /day 3 Php 1,125.00
4 Laborer @ Php 250.00 /day 4 Php 1,000.00
Php 3,175.00
Php 3,175.00 x 5.0 day Php 15,875.00
C. EQUIPMENT EXPENSES (RENTAL)
1 unit Electric Grinder Php 150.00 /day Php 150.00
Php 150.00
Php 150.00 x 5.0 days Php 750.00

SUMMARY

A. MATERIAL COST Php 46,630.00

B. LABOR COST Php 15,875.00
C. EQUIPMENT EXPENSES (RENTAL) Php 750.00
Php 63,255.00

plus: 7% OCM Php 4,427.85

8% CP Php 5,060.40
12% VAT Php 7,590.60
Php 72,743.25

Unit Cost = Php 72,743.25 / 82.40 sq.m Php 882.81

Total Item Cost = Php 882.81 x 82.40 sq.m Php 72,743.25

VIII. CARPENTRY AND JOINERY WORKS (2ND Floor Ceiling only)

Qty 82.40 sq.m
A. MATERIAL COST
16.0 pcs Hardiflex ceiling board @ Php 420.00 /pc Php 6,720.00
48.0 pcs 0.40mm 19mm x 50mm x 5m @ Php 115.00 /pc Php 5,520.00
Double furring channel
8.0 pcs 0.80mm 12mm x 38mm x 5m @ Php 140.00 /pc Php 1,120.00
Carrying Channel
15.0 pcs 0.40mm 25mm x 25mm x 3m @ Php 85.00 /pc Php 1,275.00
Wall angle
290.0 pcs W-Clip @ Php 8.00 /pc Php 2,320.00
1.0 kgs 1-1/2" Concrete nail @ Php 90.00 /kg Php 90.00
2.0 pcs 4"Ø Diamond grinding disc @ Php 65.00 /pc Php 130.00
2.0 box Blind rivets @ Php 500.00 /box Php 1,000.00
800.0 bd.ft Asst. Form lumber (Scaffoldings) @ Php 24.00 /bd.ft Php 19,200.00
Php 37,375.00
B. LABOR COST
1 Project Engineer @ Php 600.00 /day 1 Php 600.00
1 Construction Foreman @ Php 450.00 /day 1 Php 450.00
3 Carpenter @ Php 375.00 /day 3 Php 1,125.00
2 Laborer @ Php 250.00 /day 2 Php 500.00
Php 2,675.00
Php 2,675.00 x 5.0 days Php 13,375.00

C. EQUIPMENT EXPENSES (RENTAL)

1 unit Electric Grinder Php 150.00 /day Php 150.00
Php 150.00
Php 150.00 x 5.0 days Php 750.00

SUMMARY
A. MATERIAL COST Php 37,375.00
B. LABOR COST Php 13,375.00
C. EQUIPMENT EXPENSES (RENTAL) Php 750.00
Php 51,500.00
 plus: 7% OCM Php 3,605.00
8% CP Php 4,120.00
12% VAT Php 6,180.00
Php 59,225.00

Unit Cost = Php 59,225.00 / 82.40 sq.m Php 718.75

Total Item Cost = Php 718.75 x 82.40 sq.m Php 59,225.00

IX. DOORS AND WINDOWS

Qty 1.00 lot
A. MATERIAL COST
2.0 sets D-1, Panel type door w/ 2"x 6" jamb with @ Php 5,300.00 /set Php 10,600.00
Complete accessories (0.90x2.10mts.)
1.0 sets D-2, Flush type door w/ 2"x 5" jamb with @ Php 4,000.00 /set Php 4,000.00
Complete accessories (0.80x2.10 mts.)
2.0 sets W-1, Steel casement window with 3/16" @ Php 3,780.00 /set Php 7,560.00
thk. Clear glass (1.80x1.40mts)
2.0 sets W-2, Steel casement window with 3/16" @ Php 2,520.00 /set Php 5,040.00
thk. Clear glass (1.20x1.40mts)
Php 27,200.00
B. LABOR COST (Installation only)
1 Project Engineer @ Php 600.00 /day 1 Php 600.00
1 Construction Foreman @ Php 450.00 /day 1 Php 450.00
1 Carpenter @ Php 375.00 /day 1 Php 375.00
1 Welder @ Php 375.00 /day 1 Php 375.00
1 Glass Installer @ Php 300.00 /day 1 Php 300.00
5 Laborer @ Php 250.00 /day 5 Php 1,250.00
Php 3,350.00
Php 3,350.00 x 2.0 days Php 6,700.00

C. EQUIPMENT EXPENSES (RENTAL)

1 unit Electric Grinder Php 150.00 /day Php 150.00
Php 150.00
Php 150.00 x 2.0 days Php 300.00

SUMMARY
A. MATERIAL COST Php 27,200.00
B. LABOR COST Php 6,700.00
C. EQUIPMENT EXPENSES (RENTAL) Php 300.00
Php 34,200.00

plus: 7% OCM Php 2,394.00

8% CP Php 2,736.00
12% VAT Php 4,104.00
Php 39,330.00

Unit Cost = Php 39,330.00 / 1.00 lot Php 39,330.00

Total Item Cost = Php 39,330.00 x 1.00 lot Php 39,330.00

X. PAINTING WORKS (Concrete wall & Hardiflex Ceiling board)

Qty 460.08 sq.m
A. MATERIAL COST
5.0 tin Flat Latex paint @ Php 1,810.00 /tin Php 9,050.00
10.0 tin Semi-gloss Latex paint @ Php 2,370.00 /tin Php 23,700.00
4.0 lits Latex color @ Php 120.00 /lit Php 480.00
4.0 gal. Masonry putty @ Php 15.00 /gal Php 60.00
20.0 kgs Patching compound @ Php 15.00 /lit Php 300.00
8.0 lits Stickwel @ Php 195.00 /lit Php 1,560.00
7.0 pcs Roller brush @ Php 100.00 /pc Php 700.00
 17.0 pcs Paint brush @ Php 45.00 /pc Php 765.00
100.0 pcs Sandpaper @ Php 25.00 /pc Php 2,500.00
15.0 pcs Stupa Rag @ Php 20.00 /kg Php 300.00
Php 39,415.00
B. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman @ Php 450.00 /day 1 Php 450.00
3 Painter @ Php 350.00 /day 3 Php 1,050.00
4 Laborer @ Php 250.00 /day 4 Php 1,000.00
Php 3,100.00
Php 3,100.00 x 5.0 day Php 15,500.00

SUMMARY

A. MATERIAL COST Php 39,415.00

B. LABOR COST Php 15,500.00
Php 54,915.00

plus: 7% OCM Php 3,844.05

8% CP Php 4,393.20
12% VAT Php 6,589.80
Php 63,152.25

Unit Cost = Php 63,152.25 / 460.08 sq.m Php 137.26

Total Item Cost = Php 137.26 x 460.08 sq.m Php 63,152.25

XI. TRUSS WORKS

Qty 1.00 lot
A. MATERIAL COST
23.0 pcs 1.5mm x 2"x6" CEE purlins (truss) @ Php 650.00 /pc Php 14,950.00
12.0 pcs 1.0mm x 2"x4" CEE purlins @ Php 397.00 /pc Php 4,764.00
3 5.0 pcs 10mmØ Plain Round bar @ Php 138.00 /pc Php 690.00
9.0 pcs 1/4" x 10"x10" Base plate @ Php 250.00 /pc Php 2,250.00
3.0 box Welding rod @ Php 1,200.00 /box Php 3,600.00
36.0 pcs 12mmØ x 10" Anchor bolts w/
Nut and washer @ Php 120.00 /pc Php 4,320.00
Php 30,574.00

B. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman @ Php 450.00 /day 1 Php 450.00
2 Welder @ Php 375.00 /day 2 Php 750.00
2 Laborer @ Php 250.00 /day 2 Php 500.00
Php 2,300.00
Php 2,300.00 x 4.0 day Php 9,200.00

1 unit Welding Machine Php 450.00 /day Php 450.00

Php 450.00
Php 450.00 x 4.0 days Php 1,800.00

SUMMARY
A. MATERIAL COST Php 30,574.00
B. LABOR COST Php 9,200.00
C. EQUIPMENT EXPENSES (RENTAL) Php 1,800.00
Php 41,574.00

plus: 7% OCM Php 2,910.18

8% CP Php 3,325.92
12% VAT Php 4,988.88
Php 47,810.10
 Unit Cost = Php 47,810.10 / 1.00 lot Php 47,810.10
Total Item Cost = Php 47,810.10 x 1.00 lot Php 47,810.10
XII. ROOFING WORKS
Qty 48.50 l.m
A. MATERIAL COST
48.5 l.m Rib-type Roofing sheet (.5mm thk.) @ Php 420.00 /l.m Php 20,370.00
48.5 l.m One sided Alum. Insulation (9mm thk) @ Php 450.00 /l.m Php 21,825.00
5.0 pcs Wall flashing @ Php 450.00 /pc Php 2,250.00
5.0 pcs 3"Ø PVC pipe @ Php 460.00 /pc Php 2,300.00
6.0 pcs 3"Ø PVC Elbow 1/4 bend @ Php 53.00 /pc Php 318.00
3.0 pcs Gutter @ Php 450.00 /pc Php 1,350.00
300.0 pcs Tekscrew @ Php 1.75 /pc Php 525.00
4.0 tube Silicon Sealant @ Php 150.00 /tube Php 600.00
1.0 box Blind Rivets @ Php 500.00 /box Php 500.00
Php 50,038.00
B. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman @ Php 450.00 /day Php 450.00
1
3 Roof Installer @ Php 350.00 /day 3 Php 1,050.00
4 Laborer @ Php 250.00 /day 4 Php 1,000.00
Php 3,100.00
Php 3,100.00 x 4.0 day Php 12,400.00

SUMMARY
A. MATERIAL COST Php 50,038.00
B. LABOR COST Php 12,400.00
Php 62,438.00

plus: 7% OCM Php 4,370.66

8% CP Php 4,995.04
12% VAT Php 7,492.56
Php 71,803.70

Unit Cost = Php 71,803.70 / 48.50 l.m Php 1,480.49

Total Item Cost = Php 1,480.49 x 48.50 l.m Php 71,803.70

XIII. TINSMITRY WORKS (Stair Railings)

Qty 1.00 lot
A. MATERIAL COST
4.0 pcs 2"Ø Stainless Steel pipe @ Php 3,250.00 /pc Php 13,000.00
4.0 pcs 3/16"x1" Flat bar @ Php 235.00 /pc Php 940.00
15.0 pcs 3/4"x3/4" Square bar @ Php 245.00 /pc Php 3,675.00
1.0 lot Welding rod/Accessories @ Php 3,000.00 /lot Php 3,000.00
2.0 pc 4"Ø Grinding disk @ Php 65.00 /pc Php 130.00
Php 20,745.00
B. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman @ Php 450.00 /day 1 Php 450.00
1 Welder @ Php 375.00 /day 1 Php 375.00
3 Laborer @ Php 250.00 /day 3 Php 750.00
Php 2,175.00
Php 2,175.00 x 3.0 day Php 6,525.00
C. EQUIPMENT EXPENSES (RENTAL)
1 unit Welding Machine Php 450.00 /day Php 450.00
Php 450.00
Php 450.00 x 3.0 days Php 1,350.00

SUMMARY
A. MATERIAL COST Php 20,745.00
 B. LABOR COST Php 6,525.00
C. EQUIPMENT EXPENSES (RENTAL) Php 1,350.00
Php 28,620.00

plus: 7% OCM Php 2,003.40

8% CP Php 2,289.60
12% VAT Php 3,434.40
Php 32,913.00

Unit Cost = Php 32,913.00 / 1.00 lot Php 32,913.00

Total Item Cost = Php 32,913.00 x 1.00 lot Php 32,913.00
XIV. ELECTRICAL WORKS
Qty 1.00 lot
A. MATERIAL COST
6.0 sets 2x40W FL lamp w/ housing @ Php 1,500.00 /set Php 9,000.00
5.0 sets 25W CFL @ Php 60.00 /set Php 300.00
5.0 sets 4"x4" Pinlight @ Php 250.00 /set Php 1,250.00
6.0 pcs Receptacle 4"Ø @ Php 50.00 /pc Php 300.00
2.0 sets Single pole switch @ Php 120.00 /set Php 240.00
3.0 sets Two pole switch @ Php 165.00 /set Php 495.00
2.0 sets 3-Way switch @ Php 210.00 /set Php 420.00
Main ACB/ 6-branches, w/ 1-20 AT, 2P, 5-
1.00 sets @ Php 1,850.00 /set Php 1,850.00
20 AT, 2P
11.0 pcs 4"x4" Junction box @ Php 35.00 /pc Php 385.00
15.0 pcs 2"x4" Utility box @ Php 35.00 /pc Php 525.00
34.0 pcs 1/2"Ø PVC pipe x 3.00 mts. @ Php 61.00 /pc Php 2,074.00
2.0 rolls 3.5mm² THHN wire @ Php 3,207.50 /roll Php 6,415.00
20.0 mts 14mm² THHN wire @ Php 85.84 /mt Php 1,716.80
4.0 pcs 1'Ø PVC pipe x 3.00 mts. @ Php 102.00 /pc Php 408.00
2.0 pcs 1"Ø Long sweep elbow @ Php 38.00 /pc Php 76.00
22.0 pcs 1/2"Ø PVC Long sweep elbow @ Php 25.00 /pc Php 550.00
1.0 pc 1"Ø RSC pipe x 3.00 mts. @ Php 420.00 /pc Php 420.00
1.0 sets 1"Ø Entrance cap @ Php 65.00 /set Php 65.00
1.0 set 3-Pole secondary rack @ Php 285.00 /set Php 285.00
1.0 pc 1"Ø Long sweep elbow (RSC) @ Php 85.00 /pc Php 85.00
10.0 rolls Electrical tape @ Php 45.00 /roll Php 450.00
Php 27,309.80
B. LABOR COST
1 Project Engineer @ Php 600.00 /day Php 600.00
1
1 Construction Foreman @ Php 450.00 /day 1 Php 450.00
1 Electrician @ Php 325.00 /day 1 Php 325.00
3 Laborer @ Php 250.00 /day 3 Php 750.00
Php 2,125.00
Php 2,125.00 x 4.0 day Php 8,500.00
C. EQUIPMENT EXPENSES (RENTAL)
1 unit Electric drill Php 150.00 /day Php 150.00
Php 150.00
Php 150.00 x 4.0 days Php 600.00

SUMMARY
A. MATERIAL COST Php 27,309.80
B. LABOR COST Php 8,500.00
C. EQUIPMENT EXPENSES (RENTAL) Php 600.00
Php 36,409.80

plus: 7% OCM Php 2,548.69

8% CP Php 2,912.78
12% VAT Php 4,369.18
Php 41,871.27
Unit Cost = Php 41,871.27 / 1.00 sets Php 41,871.27
Total Item Cost = Php 41,871.27 x 1.00 sets Php 41,871.27

TOTAL CONSTRUCTION COST Php 1,355,857.17

 302.15

0.344768925
0.315121897
0.337883959

0.354343626

ground floor/second floor stairs

12.50 13.00 80
20.00 20.00 260 2.4
14.70 15.00 82.4

12.50 13.00 195 26.25

5.00 5.00
5.33 6.00 60
0.340446065

ground floor/second floor

12.50 13.00
20.00 20.00

14.70 15.00

12.50 13.00 35.42 53.13

5.00 5.00 17.71

5.00 5.00

5.33 6.00

0.357859532
 5,300.00

4,000.00

2.52 1500 3,780.00

1.68 1500 2,520.00

0.246323529

12.34267
 0.3932513

16.57
9.94
6.62

3.31
1
37.44 6.24

0.300909269
0.247811663

0.625
16.57 8.333333 27
13.25 9
9.94
6.62
46.38 7.73

0.314533623
 0.625
16.57 8.333333 27
13.25 9
13.25 3
13.25 1

13.25 0.333333
13.25 0.111111
13.25 0.037037

96.07 16.01167

0.311243583