Name of Project DR.

OJ ALIMBOYUGEN MARK UP
LOCATION BATAC ILOCOS NORTE VAT
Name of Contractor RDN DESIGNS & ENGINEERING Labor

Structure Excavation Volume = 12

All Red to be fill up
Quantity Unit Description Unit Cost Amount

Masonry
Length 9
Width 5.4
Area 48.5

Masonry Area = 48.5 DIRECT COST

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

Pcs 6" CHB 20.00 ₱ -

263 Pcs 4" CHB 15.00 ₱ 3,937.50
32 Pcs 10mm dia. X 6m 160.00 ₱ 5,173.33
24 Bags Portland Cement 265.00 ₱ 6,426.25
2.43 Cu.m Sand 1,100.00 ₱ 2,667.50
1 Cu.m Gravel 1,600.00 ₱ 1,940.00
25 Kgs #16 Tie wires 75.00 ₱ 1,875.00
Materials ₱ 22,019.58
Labor ₱ 8,807.83
Direct Cost ₱ 30,827.42 PHP 30,827.42
Mark up ₱ 9,248.23
VAT ₱ 4,809.08
Total Cost ₱ 44,884.72

Length 17
Width 14
Area 238
Carpentry And Joinery Area = 47

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

0 Pcs Ordinary Plywood 1/4"x 4" x 8" 450.00 ₱ -

16 Pcs LAMINATED BOARD 1/2" 4X8 1800.00 ₱ 28,800.00
141 PCS METAL FURRING 105.00 ₱ 14,805.00
28 kg FASTENING DEVICES 100.00 ₱ 2,820.00
14 kg Gi. Wire 100.00 ₱ 1,410.00
Materials ₱ 47,835.00
Labor ₱ 19,134.00
Direct Cost ₱ 66,969.00 PHP 66,969.00
Mark up ₱ 20,090.70
VAT ₱ 10,447.16
Total Cost ₱ 97,506.86
Length 137.5
Width 3
Area 412.5

Plastering Area = 42

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

8 Bags Portland Cement PHP 240.00 2016.00

4 Cu.m Sand PHP 1,100.00 4620.00

Materials ₱ 6,636.00
Labor ₱ 2,654.40
Direct Cost ₱ 9,290.40 PHP 9,290.40
Mark up ₱ 2,787.12
VAT ₱ 1,449.30
 Total Cost ₱ 13,526.82
Length 17
Width 14
Area 238

Floor Finishing Area = 47

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

19 Bags Portland Cement PHP 240.00 4512.00

3 Cu.m Sand PHP 1,100.00 3308.80
Materials ₱ 7,820.80
Labor ₱ 3,128.32
Direct Cost ₱ 10,949.12 PHP 10,949.12
Mark up ₱ 3,284.74
VAT ₱ 1,708.06
Total Cost ₱ 15,941.92

Length 17
Width 14
Area 238

Tile Work Area = 67.3

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

187 pcs Glazed Tiles 60x60 PHP 210.00 ₱ 39,258.33

13 Bags cement PHP 265.00 ₱ 3,566.90
13 Bags adhesive PHP 550.00 ₱ 7,403.00
13 Kg Grout PHP 80.00 ₱ 1,076.80
Materials ₱ 51,305.03
Labor ₱ 20,522.01
Direct Cost ₱ 71,827.05 PHP 71,827.05
Mark up ₱ 21,548.11
VAT ₱ 11,205.02
Total Cost ₱ 104,580.18

PLUMBING FIXTURES PCS 10

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

1 pcs Water Closet 7,000.00 7000.00

- pcs Urinal 2,300.00 0.00
1 pcs LAVATORY 650.00 650.00
3 pcs Floor Drain 65.00 195.00
Materials ₱ 7,845.00
Labor ₱ 3,138.00
Direct Cost ₱ 10,983.00 PHP 10,983.00
Mark up ₱ 3,294.90
VAT ₱ 1,713.35
Total Cost ₱ 15,991.25

Painting Works area 99

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

30 Lites SEMI GLOSS LATEX 720.00 21386.14

20 liters PRIMER FLAT LATEX 560.00 11088.00
17 Liters Masonry putty 165.00 2722.50
50 Liters Skimcoat 115.00 5692.50
1 PC PAINT ROLLER 520.00 520.00
1 PC PAINT BRUSH 4" 65.00 65.00
Materials ₱ 41,474.14
Labor ₱ 16,589.66
Direct Cost ₱ 58,063.79 PHP 58,063.79
Mark up ₱ 17,419.14
VAT ₱ 9,057.95
 Total Cost ₱ 84,540.88

19 PHP 37.52
width 17
area 323

LONG SPAN Metal Roofing Area 65

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

35 PCS ORD CORR. G.I. ROOF 0.40mm X 3M PHP 650.00 22,750.00

5 Pcs GA # 26 PL. G.I. END FLASHING PHP 1,105.00 5,525.00
10 LM SPANDREL OVERHANG + FRAMING PHP 715.00 7,150.00
10 Pcs GA # 26 PL. G.I. Gutter PHP 1,105.00 10,589.58
1 lot roofing accessories and fasteners PHP 4,500.00 4,500.00
3 GALLONS Roof paint RE-TOUCH PHP 950.00 2,850.00
Materials ₱ 53,364.58
Labor ₱ 26,682.29
Direct Cost ₱ 80,046.88 PHP 80,046.88
Mark up ₱ 24,014.06
VAT ₱ 12,487.31
Total Cost ₱ 116,548.25

ROOF TRUSSES Length 15

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

10 pcs 1-1/2" x1-1/ 2" 1/8 Angle Bar 650.00 6,500.00

6 pcs 1-1/2" x1-1/ 2" 1/8 Angle Bar 650.00 4,062.50
5 pcs 10mm dia x 6m Sagrods 250.00 1,250.00
5 KILOS WELDING ROD 1,200.00 6,000.00
45 PCS CUTTING DISK 65.00 2,925.00
15 PCS GRINDING DISK 70.00 1,050.00
3 GALS EPOXY PRIMER 750.00 2,437.50
20 pcs 2" x 3" x 2mm C-Purlins 550.00 11,000.00
3 pcs 2" x 10" x 2mm C-Purlins(Fascia board) 1,500.00 4,500.00
1 LOT PAINTING 7,500.00 7,500.00
2 pcs cross bracing 355.00 710.00
Materials ₱ 47,935.00
Labor ₱ 23,967.50
RAFTER TYPE Direct Cost ₱ 71,902.50 PHP 71,902.50
SQ.M. T-1 Mark up ₱ 21,570.75
SQ.M. T-2 VAT ₱ 11,216.79
0.00 SQ.M. COST @ 900/SQ..M.= Total Cost ₱ 104,690.04
PHP -

Reinforced Concrete SLAB POURING Volume = 4.70

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

52 Bags Cement 265.00 ₱ 13,700.50

9 Cu.m Sand 1,500.00 ₱ 12,925.00
4 Cu.m Gravel 2,500.00 ₱ 10,770.83
- Pcs 16mm dia. X 6m 500.00 ₱ -
- Pcs 12mm dia. X 6m 275.00 ₱ -
100 Pcs 10mm dia. X 6m 260.00 ₱ 26,000.00
5 Kg #16 Tie wires 75.00 ₱ 375.00
Materials ₱ 63,771.33
Labor ₱ 25,508.53
Direct Cost ₱ 89,279.87 PHP 89,279.87
Mark up ₱ -
VAT ₱ 10,713.58
Total Cost ₱ 99,993.45

VAT ₱ 11,999.21
Total Cost ₱ 111,992.66
Doors andDoor Frames pcs 14

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

2 pcs Door Knobs 550.00 1100

2 pcs Door Jamb 2,500.00 5000.00
6 pcs hinge 4x4 250.00 1500.00
1 pcs SWING DOOR 6,100.00 6100.00
0 pcs hollow core flush type 3,450.00 0.00
1 pcs hollow core flush type cr 2,900.00 2900.00
Materials ₱ 12,600.00
Labor ₱ 6,300.00
Direct Cost ₱ 18,900.00 PHP 18,900.00
Mark up ₱ 5,670.00
VAT ₱ 2,948.40
Total Cost ₱ 27,518.40

ELCTRICAL WORKS Length 1200

CONDUITS BOXES AND FITTINGS
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

12 PCS One Gang Switch 195.00 2340.00

24 PCS Two Gang Switch 172.00 4128.00
400 PCS Pvc Pipe 199.00 79600.00
12 PCS 1 x 40 watts F. Lamp with Accessories 450.00 5400.00
12 PCS 2 x 40 watts F. Lamp with Accessories 570.00 6840.00
1 PCS Panel Board 1,770.00 1770.00
12 PCS Circuit Breaker 500.00 6000.00
36 PCS Receptacle 60.00 2160.00
48 PCS Utility Box 32.00 1536.00
1 PCS Meter electric 1,700.00 1700.00
3,600 meter Wire 3.5mm 29.00 104400.00
600 meter Wire 5.5mm 56.00 33600.00
Materials ₱ 111,474.00
Labor ₱ 55,737.00
Direct Cost ₱ 167,211.00 PHP 167,211.00
Mark-up ₱ 33,442.20
Vat ₱ 24,078.38
Total Cost ₱ 224,731.58

SEPTIC TANK area 0.00

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

0 bags Cement 205.00 0.00

0 cu.m sand 650.00 0.00
0 cu.m gravel 1,100.00 0.00
0 PCS CHB 4" 10.50 0.00
0 PCS REBARS (grade 60) 10mm Ф x 6m 102.00 0.00
0 KG TIE WIRES 75.00 0.00
Materials ₱ -
Labor ₱ -
Direct Cost ₱ - PHP -
Mark-up ₱ -
Vat ₱ -
Total Cost ₱ -

Pipes and fittings area 47.00

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

20 pcs PVC 75mmØ 535.00 10700.00

15 pcs PVC 100mmØ 735.00 11025.00
15 pcs PVC 50mmØ 335.00 5025.00
 12 pcs GATE VALVE 319.75 3837.00
12 PCS CLEAN OUT PLUG 50.00 600.00
8 PCS P-TRAP 32mmØ 480.00 3840.00
300 METERS PPR 12mm DIA 65.00 19500.00
18 PCS 1/4 BEND 75mmØ 50.00 900.00
8 PCS DOUBLE TEE 75mmØ (orange) 50.00 400.00
8 PCS TEE 75mmØ (orange) 119.75 958.00
24 PCS Elbow 20mm 20.00 480.00
36 PCS Elbow 75mm 60.00 2160.00
24 PCS 100mm x 100mm wye (orange) 84.00 2016.00
24 PCS 100mm x 75mm wye (orange) 119.75 2874.00
24 PCS TEE 12mm 85.00 2040.00
24 PCS TEE 20 mm 85.00 2040.00
Materials ₱ 31,234.00
Labor ₱ 10,931.90
Direct Cost ₱ 42,165.90 PHP 42,165.90
Mark-up ₱ 12,649.77
Vat ₱ 6,577.88
Total Cost ₱ 61,393.55

STEEL WINDOWS & GLAZING length 229

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT

16.50 SQ.M. STEEL CASEMENT WINDOW W/GLAZING PHP 1,200.00 ₱ 19,800.00

2X 2 TUBULAR 1.2mm
1.00 PC TOILET WINDOW PHP 1,500.00 ₱ 1,500.00

12.00 pcs 2X 2 TUBULAR 1.2mm PHP 1,200.00 ₱ 14,400.00

Materials ₱ 35,929.00
Labor ₱ 12,575.15
Direct Cost ₱ 48,504.15 PHP 48,504.15
Mark-up ₱ 14,551.25
Vat ₱ 7,566.65
Total Cost ₱ 70,622.04

GRAND TOTALCOST TO COMPLETE PHP 989,888.99

PHP 776,920.07