DETAILED BREAKDOWN OF COST ESTIMATES

NIA-CAR WATER CLOSET OF GUARD HOUSE

Wangal, La Trinidad, Benguet
1. CONCRETE WORKS
DESCRIPTION
Portland Cement ( Northern Cement )
G-1 Crushed Gravel
S-1 Sand
Water

QTY
15.00
1.60
0.90
90.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Concrete Works
2. MASONRY WORKS
DESCRIPTION
Portland Cement ( Northern Cement )
S-1 Sand
Water
4" Concrete Hollow Blocks

QTY
8.00
0.75
48.00
201.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Masonry Works
3. STEEL WORKS
DESCRIPTION
16 mm x 6 mts Deformed Bar
10 mm x 6 mts Deformed Bar
Steel Saw Blade
#16 Tie Wire

QTY
24.00
15.00
5.00
1.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor

Total Estimated Cost of Reinforcement/Rebars Works

4. FORMS & SCAFFOLDINGS
DESCRIPTION

QTY

Column Forms:
1/4x4X8 Ordinary Plywood
2x2x14 Good Lumber
CWN 2 1/2"
CWN 1 1/2"
Tie Beam Forms:
1/2x4X8 Ordinary Plywood
2x2x14 Good Lumber
CWN 2 1/2"
CWN 1 1/2"
Scaffoldings:
2"x3"x16' Coco Lumber
CWN 4"

3.00
17.00
1.00
1.00
3.00
17.00
1.00
3.00
65.00
3.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Forms and Scaffoldings
5. TINSMITRY AND ROOFING
DESCRIPTION
Corrugated GI Sheet x 10' (Gauge 26)
Roof Nail
Lead Washer
Prefab. Ridge Roll x 8'
Prefab. Gutter x 8'
Prefab. Flashing x 8'
2" x 6" Rafter
2" x 3" Purlins
2" x2" Ceiling Joists
1" x 12" Fascia Board

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Roffing and Tinsmitry Works

QTY
10.00
2.00
2.00
7.00
5.00
8.00
115.00
288.00
346.00
170.00

6. PAINTING
DESCRIPTION

QTY

Concrete Neutralizer
Concrete Putty
Primer Paint
Paint Coats
Roof Paint
Zinc Chromate
Roof Paint/Coats

2.00
2.00
2.00
3.00
2.00
2.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Roffing and Tinsmitry Works
7. DOOR and WINDOW
D-1
W-1

DESCRIPTION
1.9 m x 3.6 m Roll-Up Door
0.8 m x 0.3 m Awning Window

QTY
1.00
2.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total estimated Cost of Doors and Windows
8. TILEWORKS
DESCRIPTION
0.2 m x 0.2 m Unglazed Floor Tiles
0.2 m x 0.2 m Glazed Floor Tiles
Portland Cement ( Northern Cement )
Tile Grout
S-1 Sand
Water
Decorative Tiles
Tile Trim
Internal Beads
Elephants Foot
Internal Capping Bead

Materials
Labor (40% of Materials)

Estimated cost

QTY

82
286.00
3.00
9.00
0.20
20.00
40.00
8.00
135.00
6.00
6.00

17% Mark-up (Materials)

17% Mark-up (Labor)
12% VAT on Labor
Total estimated Cost of Doors and Windows
9. PLUMBING WORKS
DESCRIPTION

Materials for House Drain

75 mm (3") Long Sweep Elbow
75 mm x 50 mm Reducer T
75 mm x 50 mm Tee
75 mm Y
75 mm P-Trap Floor Drain
100 mm Floor Drain Strainer
75 mm Long Sweep Elbow
75 mm x 3 M PVC Pipe
Materials for Waste and Vent Pipe
50 mm x 50 mm Tee
50 mm 1/4 Bend Elbow
50 mm x 3 M PVC Pipe
Materials for Water Supply
12 mm (1/2) x 3 M PVC Pipe
12 mm Plain Tee
12 mm Plain Elbow
12 mm Elbow with One end Threaded
12 mm Tee, Cross Side with Thread for Faucet
12 mm Shower Valve Control
12 mm Shower Head
Teflon Tape
Solvent Cement
Fixtures and Accessories
Water Closet with Fittings and Accessories
Control Valve with Flexible Supply Hose
Lavatory with P-Trap, Hanger and Faucet
Control Valve with Flexible Supply Hose
Soap Holder
Face Towel Bar
Towel bar
Medicine Cabinet with Mirror

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor

QTY

1
1
1
2
1
1
1
1
2
1
2
2
1
1
3
1
1
1
2
1
1
1
1
1
2
2
2
1

Total estimated Cost of Doors and Windows

12. ELECTRICAL WORKS
DESCRIPTION
Wiring and Tubings
5.5 mm Thw Cu wire ( Phelp Dodge )
3.5 mm Thw Cu wire ( Phelp Dodge )
50 mm x 100 mm Deep pipe PVC utility box
50 mm x 100 mm Deep pipe PVC junction box
150 mm x 150 mm Deep type pull box
200 mm x 200 mm Deep type pull box
22 mm Thhn Cu wire ( Phelp Dodge )
60 mm Thhn Cu wire ( Phelp Dodge )
250 mm Thhn Cu wire
" Flexible Conduit 100 mts
" Flexible Conduit 100 mts
1" Flexible Conduit 100 mts
100 mm Thhn Cu wire
Circuit Breaker
Spec. use G.E. Bolt-on type Circuit Breaker
20 amp Bolt-on type Circuit Breaker
30 amp Bolt-on type Circuit Breaker
50 amp Bolt-on type Circuit Breaker
75 amp Bolt-on type Circuit Breaker
125 amp Bolt-on type Circuit Breaker
150 amp Bolt-on type Circuit Breaker
16 mm x 200 mts Cu ground rod
Panel Board ( Fabricated ) 14 branches
Panel Board ( Fabricated ) 22 branches
Panel Board ( Fabricated ) 18 branches
Panel Board ( Fabricated ) 12 branches
Mts 400 amp ( manual Transfer Switch )
Panel Board ( Fabricated ) 6 branches
2 " Electrical PVC pipe
2 " PVC elbow
2 " Entrance cap 3 pole
Secondary rack with Porcelain Roller
" PVC pipe clamp
DESCRIPTION
" PVC pipe clamp
1" PVC pipe clamp
2 " G.I. pipe clamp
Rubbered Electrical tape (big)
Plastic Electrical tape (big)
Lighting and Fixtures

QTY
15.00
34.00
361.00
437.00
9.00
6.00
15.00
25.00
210.00
42.00
20.00
10.00
15.00

33.00
33.00
1.00
1.00
1.00
1.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
30.00
6.00
1.00
1.00
2,500.00
QTY
2,100.00
1,300.00
35.00
50.00
50.00

Lighting Fixture 18w CFL (PINLIGHTS)

Ground Spotlights
Wall lights ( FOW 714 fire fly )
Canopy outdoor lights ( FOIG 312 fire fly )
Duplex universal type C.O. (National Panasonic)
Duplex universal type C.O. waterproof
ACU convenience outlet ( National Panasonic )
Switch
1 gang
(National Panasonic )
2 gang
(National Panasonic )
3 gang
(National Panasonic )
3 way
(National Panasonic )

262.00
14.00
20.00
4.00
144.00
3.00
28.00
21.00
15.00
15.00
6.00

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Electrical Works
12% VAT on Labor
Sub-Total of Clean-up Works
B. INCIDENTAL EXPENSES
1. DEMOLITION
DESCRIPTION
Demolition of Existing Wall

QTY
L.S.

Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Demolition Works
2. SOIL POISONING AND TERMITE CONTROL WORKS
DESCRIPTION
Anay Treatment
Labor

QTY
L.S.

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Soil Poisoning and Termite Control Works
3. EXCAVATION WORKS
DESCRIPTION
Footing Excavation
Drainage Excavation
Septic Tank Excavation

QTY
303.00
9.18
25.00

Catch Basin Excavation

3.00
Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Excavation Works
4. PILING-UP OF USED MATERIALS
DESCRIPTION
Piling-up of used materials
Labor

QTY
L.S.

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Piling-up of used Materials Works
5. CLEANING-UP
DESCRIPTION
Clean-up

QTY
L.S.

Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Others
Sub-Total of Clean-up Works
6. PREPARATORY WORKS
DESCRIPTION
Design Plan, Structural Analysis & Building Permit Preparation

QTY
L.S.

Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Clean-up Works

ESTIMATED T

TO

COST ESTIMATES

GUARD HOUSE
Benguet

UNIT
bags
cu.m
cu.m
gal

UNIT COST
225.00
800.00
550.00
6.00

AMOUNT
3,375.00
1,280.00
495.00
540.00
5,690.00
2,276.00
7,966.00
967.30
386.92
319.55

9,639.77

UNIT
bags
cu.m
gal
pcs

UNIT COST
225.00
550.00
6.00
8.50

AMOUNT
1,800.00
412.50
288.00
1,708.50
4,209.00
1,683.60
5,892.60
715.53
286.21
236.38

7,130.72

UNIT
pcs
pcs
pcs
kgs

UNIT COST
220.00
154.00
75.00

AMOUNT
5,280.00
2,310.00
375.00
7,965.00
3,186.00
11,151.00
1,354.05
541.62
447.31

13,493.98

UNIT

UNIT COST

pcs
pcs
kls
kls

370.00

pcs
pcs
kls
kls

660.00

pcs
kls

60.00

60.00

85.00

AMOUNT
1,110.00
60.00
1,980.00
180.00
255.00
3,585.00
1,434.00
5,019.00
609.45
243.78
201.33

6,073.56

UNIT
pcs
kgs
kgs
pcs
pcs
pcs
BF
BF
BF
BF

UNIT COST

AMOUNT
-

UNIT
L
L
L
L

UNIT COST

AMOUNT
-

L
L

UNIT
set
set

UNIT COST

AMOUNT

UNIT
pcs
pcs
bags
kgs
cu.m
gal
pcs
pcs
pcs
pcs
pcs

UNIT COST

225.00
550.00
6.00

AMOUNT

4,050.00
2,000.00
550.00
648.00

UNIT

UNIT COST

AMOUNT

pc
pc
pc
pcs
pc
pc
pc
pc
pcs
pc
pcs
pcs
pc
pc
pcs
pc
pc
pc
rolls
pint
set
set
set
set
pcs
pcs
pcs
set
-

UNIT

UNIT COST

AMOUNT

boxes
boxes
pcs.
pcs.
pcs.
pcs.
Ln M.
Ln M.
Ln M.
roll
roll
roll
Ln M.

5,625.00
3,850.00
33.00
28.00
225.00
300.00
155.00
175.00
1,715.00
890.00
1,325.00
1,800.00
1,695.00

84,375.00
130,900.00
11,913.00
12,236.00
2,025.00
1,800.00
2,325.00
4,375.00
360,150.00
37,380.00
26,500.00
18,000.00
25,425.00

set
set
set
set
set
set
set
set
set
set
set
set
set
pcs
pcs
pcs
set
pcs
UNIT
pcs
pcs
pcs
roll
roll

465.00
545.00
650.00
2,500.00
3,800.00
4,522.00
780.00
15,000.00
37,000.00
21,000.00
21,000.00
59,800.00
3,500.00
495.00
225.00
2,425.00
3,800.00
2.00
UNIT COST
3.00
5.00
20.00
120.00
28.00

15,345.00
545.00
650.00
2,500.00
3,800.00
18,088.00
3,120.00
15,000.00
37,000.00
21,000.00
21,000.00
59,800.00
3,500.00
14,850.00
1,350.00
2,425.00
3,800.00
5,000.00
AMOUNT
6,300.00
6,500.00
700.00
6,000.00
1,400.00

pcs
pcs
pcs
pcs
set
set
pcs
set
set
set
set

175.00
455.00
780.00
630.50
385.00
1,110.00
490.00
295.00
341.00
385.00
416.00

45,850.00
6,370.00
15,600.00
2,522.00
55,440.00
3,330.00
13,720.00
6,195.00
5,115.00
5,775.00
2,496.00
1,129,490.00
451,796.00
1,581,286.00
192,013.30
76,805.32
63,432.16

1,913,536.78
252,666.01

2,229,634.95

UNIT
L.S.

UNIT COST
75,000.00

AMOUNT
75,000.00
75,000.00
75,000.00
12,750.00
10,530.00

98,280.00

UNIT
L.S.

UNIT COST
25,000.00

AMOUNT
25,000.00
25,000.00
25,000.00
4,250.00
3,510.00

32,760.00

UNIT
cu.m
cu.m
cu.m

UNIT COST
350.00
350.00
350.00

AMOUNT
106,050.00
3,213.00
8,750.00

cu.m

350.00

1,050.00
119,063.00
119,063.00
20,240.71
16,716.45

156,020.16

UNIT
L.S.

UNIT COST
15,000.00

AMOUNT
15,000.00
15,000.00
15,000.00
2,550.00
2,106.00

19,656.00

UNIT
L.S.

UNIT COST
15,000.00

AMOUNT
15,000.00
15,000.00
15,000.00
2,550.00
2,106.00
12,752.76

32,408.76

UNIT
L.S.

UNIT COST
350,000.00

AMOUNT
350,000.00

350,000.00
350,000.00
59,500.00
49,140.00

458,640.00
ESTIMATED TOTAL COST OF B

797,764.92

TOTAL OF A AND B

3,027,399.86

DETAILED BREAKDOWN OF COST ESTIMATES

NIA-CAR WATER CLOSET NEAR BODEGA
Wangal, La Trinidad, Benguet
1. CONCRETE WORKS
DESCRIPTION
Portland Cement ( Northern Cement )
G-1 Crushed Gravel
S-1 Sand
Water

QTY
18.00
2.75
1.00
108.00

UNIT
bags
cu.m
cu.m
gal

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Concrete Works
2. MASONRY WORKS
DESCRIPTION
Portland Cement ( Northern Cement )
S-1 Sand
Water
4" Concrete Hollow Blocks

QTY
25.00
2.40
151.00
438.00

UNIT
bags
cu.m
gal
pcs

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Masonry Works
3. STEEL WORKS
DESCRIPTION
12 mm x 7.5 mts Deformed Bar
12 mm x 6 mts Deformed Bar
10 mm x 6 mts Deformed Bar
Steel Saw Blade
#16 Tie Wire

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)

QTY
6.00
28.00
39.00
5.00
4.40

UNIT
pcs
pcs
pcs
pcs
kgs

12% VAT on Labor

Total Estimated Cost of Reinforcement/Rebars Works
4. FORMS & SCAFFOLDINGS
DESCRIPTION

QTY

Column Forms:
1/4x4X8 Ordinary Plywood
2x2x14 Good Lumber
CWN 2 1/2"
CWN 1 1/2"
Tie Beam Forms:
1/2x4X8 Ordinary Plywood
2x2x14 Good Lumber
CWN 2 1/2"
CWN 1 1/2"
Scaffoldings:
2"x3"x16' Coco Lumber
CWN 4"

UNIT
2.00
14.00
1.00
1.00

pcs
pcs
kls
kls

2.00
12.00
1.00
1.00

pcs
pcs
kls
kls

32.00
1.00

pcs
kls

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Forms and Scaffoldings
5. TINSMITRY AND ROOFING
DESCRIPTION
Corrugated GI Sheet x 10' (Gauge 26)
Roof Nail
Lead Washer
Prefab. Ridge Roll x 8'
Prefab. Gutter x 8'
Prefab. Flashing x 8'
2" x 6" Rafter
2" x 3" Purlins
2" x2" Ceiling Joists
1" x 12" Fascia Board

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Roffing and Tinsmitry Works

QTY
12.00
2.00
2.00
8.00
5.00
8.00
126.00
258.00
345.00
124.00

UNIT
pcs
kgs
kgs
pcs
pcs
pcs
BF
BF
BF
BF

6. PAINTING
DESCRIPTION

QTY

Concrete Neutralizer
Concrete Putty
Primer Paint
Paint Coats
Roof Paint
Zinc Chromate
Roof Paint/Coats

2.00
2.00
2.00
3.00

UNIT
L
L
L
L

2.00
2.00

L
L

2.00

UNIT
sets

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Roffing and Tinsmitry Works
7. DOOR
D-1

DESCRIPTION
2.1 x 0.8 m Plastic Door with Accessories

QTY

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total estimated Cost of Doors and Windows
8. TILEWORKS
DESCRIPTION
0.2 m x 0.2 m Unglazed Floor Tiles
0.2 m x 0.2 m Glazed Floor Tiles
Portland Cement ( Northern Cement )
Tile Grout
S-1 Sand
Water
Decorative Tiles
Tile Trim
Internal Beads
Elephants Foot
Internal Capping Bead

Materials
Labor (40% of Materials)

Estimated cost

QTY

150
364.00
3.50
10.90
0.20
22.00
60.00
18.00
178.00
10.00
10.00

UNIT
pcs
pcs
bags
kgs
cu.m
gal
pcs
pcs
pcs
pcs
pcs

17% Mark-up (Materials)

17% Mark-up (Labor)
12% VAT on Labor
Total estimated Cost of Doors and Windows
9. PLUMBING WORKS
DESCRIPTION
Materials for the House Drain

100 mm 1/8 Bend Long Sweep Elbow

Cleanout Cover 100 mm
100mm x 50 mm Reducer Y
100 mm Double Y
100 mm x 75 mm Tee for Vertical Soil Stack
100 mm 1/4 Bend Elbow
100 mm P-Trap Floor Drain
100 mm x 3 M PVC Pipe
Materials for Main Vent, Waste and Branch Vent
75 mm x 3 M PVC Pipe
50 mm 1/8 Bend Elbow
50 mm Cross Tee
50 mm 1/4 Bend Elbow
75 mm x 50 mm Tee Reducer
50 mm x 3 M PVC Pipe
Water Supply Installation
12 mm x 3 M PVC Pipe
12mm Plain Tee
12 mm Elbow with Thread for Control Valve
12mm Plain Elbow
12 mm Tee with Thread for Shower Faucet
12 mm Elbow with Thread for Shower Head
Shower Head
Shower Valve
Water Faucet
Solvent Cement
Teflon Tape
Fixtures and Accessories
Water Closets with Fittings and Accessories
Lavatories with Faucet, P-Trap, and Accessories
12x10 mm Control Valve
Water Closet and Lavatories Flexible Supply Hose
Floor Drain Strainer
Soap Holder
Towel Bar
Face Towel Bar

Materials

QTY

UNIT

1
1
1
2
1
2
2
1

pc
pc
pc
pcs
pc
pcs
pcs
pc

1
1
1
1
1
1

pc
pc
pc
pc
pc
pc

5
4
4
4
2
2
2
2
2
1
4

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pint
rolls

2
2
4
4
2
2
4
4

set
set
pcs
pcs
pcs
pcs
pcs
pcs

Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total estimated Cost of Doors and Windows
12. ELECTRICAL WORKS
DESCRIPTION
Wiring and Tubings
5.5 mm Thw Cu wire ( Phelp Dodge )
3.5 mm Thw Cu wire ( Phelp Dodge )
50 mm x 100 mm Deep pipe PVC utility box
50 mm x 100 mm Deep pipe PVC junction box
150 mm x 150 mm Deep type pull box
200 mm x 200 mm Deep type pull box
22 mm Thhn Cu wire ( Phelp Dodge )
60 mm Thhn Cu wire ( Phelp Dodge )
250 mm Thhn Cu wire
" Flexible Conduit 100 mts
" Flexible Conduit 100 mts
1" Flexible Conduit 100 mts
100 mm Thhn Cu wire
Circuit Breaker
Spec. use G.E. Bolt-on type Circuit Breaker
20 amp Bolt-on type Circuit Breaker
30 amp Bolt-on type Circuit Breaker
50 amp Bolt-on type Circuit Breaker
75 amp Bolt-on type Circuit Breaker
125 amp Bolt-on type Circuit Breaker
150 amp Bolt-on type Circuit Breaker
16 mm x 200 mts Cu ground rod
Panel Board ( Fabricated ) 14 branches
Panel Board ( Fabricated ) 22 branches
Panel Board ( Fabricated ) 18 branches
Panel Board ( Fabricated ) 12 branches
Mts 400 amp ( manual Transfer Switch )
Panel Board ( Fabricated ) 6 branches
2 " Electrical PVC pipe
2 " PVC elbow
2 " Entrance cap 3 pole
Secondary rack with Porcelain Roller
" PVC pipe clamp
DESCRIPTION
" PVC pipe clamp

QTY

UNIT

15.00
34.00
361.00
437.00
9.00
6.00
15.00
25.00
210.00
42.00
20.00
10.00
15.00

boxes
boxes
pcs.
pcs.
pcs.
pcs.
Ln M.
Ln M.
Ln M.
roll
roll
roll
Ln M.

33.00
33.00
1.00
1.00
1.00
1.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
30.00
6.00
1.00
1.00
2,500.00
QTY
2,100.00

set
set
set
set
set
set
set
set
set
set
set
set
set
pcs
pcs
pcs
set
pcs
UNIT
pcs

1" PVC pipe clamp

2 " G.I. pipe clamp
Rubbered Electrical tape (big)
Plastic Electrical tape (big)
Lighting and Fixtures
Lighting Fixture 18w CFL (PINLIGHTS)
Ground Spotlights
Wall lights ( FOW 714 fire fly )
Canopy outdoor lights ( FOIG 312 fire fly )
Duplex universal type C.O. (National Panasonic)
Duplex universal type C.O. waterproof
ACU convenience outlet ( National Panasonic )
Switch
1 gang
(National Panasonic )
2 gang
(National Panasonic )
3 gang
(National Panasonic )
3 way
(National Panasonic )

1,300.00
35.00
50.00
50.00

pcs
pcs
roll
roll

262.00
14.00
20.00
4.00
144.00
3.00
28.00
21.00
15.00
15.00
6.00

pcs
pcs
pcs
pcs
set
set
pcs
set
set
set
set

Materials
Labor (40% of Materials)

Estimated cost
17% Mark-up (Materials)
17% Mark-up (Labor)
12% VAT on Labor
Total Estimated Cost of Electrical Works
12% VAT on Labor
Sub-Total of Clean-up Works
B. INCIDENTAL EXPENSES
1. DEMOLITION
DESCRIPTION
Demolition of Existing Motorpool Shop and Canteen
Labor

QTY
L.S.

UNIT
L.S.

QTY
L.S.

UNIT
L.S.

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Demolition Works
2. SOIL POISONING AND TERMITE CONTROL WORKS
DESCRIPTION
Anay Treatment
Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Soil Poisoning and Termite Control Works

3. EXCAVATION WORKS
DESCRIPTION
Footing Excavation
Drainage Excavation
Septic Tank Excavation
Catch Basin Excavation

QTY
303.00
9.18
25.00
3.00

UNIT
cu.m
cu.m
cu.m
cu.m

QTY
L.S.

UNIT
L.S.

QTY
L.S.

UNIT
L.S.

QTY
L.S.

UNIT
L.S.

Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Excavation Works
4. PILING-UP OF USED MATERIALS
DESCRIPTION
Piling-up of used materials
Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Piling-up of used Materials Works
5. CLEANING-UP
DESCRIPTION
Clean-up
Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Others
Sub-Total of Clean-up Works
6. PREPARATORY WORKS
DESCRIPTION
Design Plan, Structural Analysis & Building Permit Preparation
Labor

Estimated cost
17% Mark-up (Labor)
12% VAT on Labor
Sub-Total of Clean-up Works

ESTIMATED TOTAL COST

TOTAL OF A A

MATES

UNIT COST
225.00
800.00
550.00
6.00

AMOUNT
4,050.00
2,200.00
550.00
648.00
7,448.00
2,979.20
10,427.20
1,266.16
506.46
418.28

12,618.10

UNIT COST
225.00
550.00
6.00
8.50

AMOUNT
5,625.00
1,320.00
906.00
3,723.00
11,574.00
4,629.60
16,203.60
1,967.58
787.03
650.00

19,608.21

UNIT COST
220.00
154.00
75.00

AMOUNT
6,160.00
6,006.00
375.00
12,541.00
5,016.40
17,557.40
2,131.97
852.79

704.30

21,246.46

UNIT COST
370.00

60.00
660.00

60.00

85.00

AMOUNT
740.00
60.00
1,320.00
60.00
85.00
2,265.00
906.00
3,171.00
385.05
154.02
127.20

3,837.27

UNIT COST

AMOUNT
-

UNIT COST

AMOUNT
-

UNIT COST

AMOUNT
-

UNIT COST

225.00
550.00
6.00

AMOUNT

4,050.00
2,000.00
550.00
648.00

UNIT COST

AMOUNT

UNIT COST

AMOUNT

5,625.00
3,850.00
33.00
28.00
225.00
300.00
155.00
175.00
1,715.00
890.00
1,325.00
1,800.00
1,695.00

84,375.00
130,900.00
11,913.00
12,236.00
2,025.00
1,800.00
2,325.00
4,375.00
360,150.00
37,380.00
26,500.00
18,000.00
25,425.00

465.00
545.00
650.00
2,500.00
3,800.00
4,522.00
780.00
15,000.00
37,000.00
21,000.00
21,000.00
59,800.00
3,500.00
495.00
225.00
2,425.00
3,800.00
2.00
UNIT COST
3.00

15,345.00
545.00
650.00
2,500.00
3,800.00
18,088.00
3,120.00
15,000.00
37,000.00
21,000.00
21,000.00
59,800.00
3,500.00
14,850.00
1,350.00
2,425.00
3,800.00
5,000.00
AMOUNT
6,300.00

5.00
20.00
120.00
28.00

6,500.00
700.00
6,000.00
1,400.00

175.00
455.00
780.00
630.50
385.00
1,110.00
490.00
295.00
341.00
385.00
416.00

45,850.00
6,370.00
15,600.00
2,522.00
55,440.00
3,330.00
13,720.00
6,195.00
5,115.00
5,775.00
2,496.00
1,129,490.00
451,796.00
1,581,286.00
192,013.30
76,805.32
63,432.16

1,913,536.78
252,666.01

2,229,634.95

UNIT COST
75,000.00

AMOUNT
75,000.00
75,000.00
75,000.00
12,750.00
10,530.00

98,280.00

UNIT COST
25,000.00

AMOUNT
25,000.00
25,000.00
25,000.00
4,250.00
3,510.00

32,760.00

UNIT COST
350.00
350.00
350.00
350.00

AMOUNT
106,050.00
3,213.00
8,750.00
1,050.00
119,063.00
119,063.00
20,240.71
16,716.45

156,020.16

UNIT COST
15,000.00

AMOUNT
15,000.00
15,000.00
15,000.00
2,550.00
2,106.00

19,656.00

UNIT COST
15,000.00

AMOUNT
15,000.00
15,000.00
15,000.00
2,550.00
2,106.00
12,752.76

32,408.76

UNIT COST
350,000.00

AMOUNT
350,000.00

350,000.00
350,000.00
59,500.00
49,140.00

458,640.00

TIMATED TOTAL COST OF B

797,764.92

TOTAL OF A AND B

3,027,399.86