Project Title: PROPOSED TWO-STOREY RESIDENTIAL

Subject: DETAILED ESTIMATES

Item Description Qty Unit Unit Price Subtotal Total
1.0 GENERAL REQUIREMENTS
1.a Building Permits 1.00 lot 30,000.00 30,000.00
Direct Cost= 30,000.00
Contractor's Profit (10%)= 3,000.00
Contingencies (5%)= 1,500.00
Tax (12%)= 4,140.00
38,640.00
Unit Cost= 1.00 /lot ₱ 38,640.00

1.b Mobilization/Demobilization
Mobilization/Demobilization 1.00 lot 50,000.00 50,000.00
Direct Cost= 50,000.00
Contractor's Profit (10%)= 5,000.00
Contingencies (5%)= 2,500.00
Tax (12%)= 6,900.00
64,400.00
Unit Cost= 1.00 /lot ₱ 64,400.00
1.c TEMPORARY FACILITIES
Fence Enclosure
Qty= 1.00 lot
Labor:
Fence Enclosure 1.00 lot 30,000.00 30,000.00

Electricity/Water
Qty= 1.00 lot
Electricity/Water 1.00 lot 40,000.00 40,000.00
Direct Cost= 70,000.00
Contractor's Profit (10%)= 7,000.00
Contingencies (5%)= 3,500.00
Tax (12%)= 9,660.00
90,160.00
Unit Cost= 1.00 /lot ₱ 90,160.00

2.0 SITE WORKS

2.a Site clearing grabbing & Layout
Qty= 471.00 sq.m
Labor:
Site clearing grabbing & Layout 471.00 sq.m

Manpower No. of Persons No. of Days Wage/Days

Foreman 1 8.00 600.00 4,800.00
Unskilled 15 8.00 350.00 42,000.00
Labor Cost Php 46,800.00

Direct Cost= 46,800.00

Contractor's Profit (10%)= 4,680.00
Contingencies (5%)= 2,340.00
Tax (12%)= 6,458.40
60,278.40
Unit Cost= 127.98 /sq.m ₱ 60,278.40

2.b Excavation
Qty= 101.613 cu.m
Labor:
Excavation 101.61 cu.m
 Manpower No. of Persons No. of Days Wage/Days
Foreman 1 13.00 600.00 7,800.00
Unskilled 8 13.00 350.00 36,400.00
Labor Cost Php 44,200.00

Direct Cost= 44,200.00

Contractor's Profit (10%)= 4,420.00
Contingencies (5%)= 2,210.00
Tax (12%)= 6,099.60
56,929.60
Unit Cost= 560.26 /cu.m ₱ 56,929.60
2.c Backfilling
Qty= 78.72 cu.m
Backfilling 78.72 cu.m

Manpower No. of Persons No. of Days Wage/Days

Foreman 1 8.00 600.00 4,800.00
Unskilled 8 8.00 350.00 22,400.00
Labor Cost Php 27,200.00

Direct Cost= 27,200.00

Contractor's Profit (10%)= 2,720.00
Contingencies (5%)= 1,360.00
Tax (12%)= 3,753.60
35,033.60
Unit Cost= 445.03 /cu.m ₱ 35,033.60
2.d Embankment
Qty= 282.60 cu.m
Material:
Embankment 282.60 cu.m 150.00 42,390.00
Gravel Bedding 47.10 cu.m 1,200.00 56,520.00
Material Cost Php 98,910.00
Manaul Spreading/Compacting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 17.00 600.00 10,200.00
Unskilled 12 17.00 350.00 71,400.00
Labor Cost Php 81,600.00

Direct Cost= 180,510.00

Contractor's Profit (10%)= 18,051.00
Contingencies (5%)= 9,025.50
Tax (12%)= 24,910.38
232,496.88
Unit Cost= 822.71 /cu.m ₱ 232,496.88

2.e Soil Poisoning

Qty= 471.00 sq.m
Material:
Lentrix 14.00 lit 1,200.00 16,800.00
Material Cost Php 16,800.00

Soil Poisoning 471.00 sq.m

Manpower No. of Persons No. of Days Wage/Days
Certifide soil agent 2 4.00 600.00 4,800.00
Labor Cost Php 4,800.00
 Direct Cost= 21,600.00
Contractor's Profit (10%)= 2,160.00
Contingencies (5%)= 1,080.00
Tax (12%)= 2,980.80
27,820.80
Unit Cost= 59.07 /cu.m ₱ 27,820.80

3.0 Structural Works

3.a Foundation (Footing)
Qty= 15.73 cu.m
Material:
Portland Cement 142.00 bag 250.00 35,500.00
Washed Sand 8.00 cu.m 900.00 7,200.00
Screened Gravel 16.00 cu.m 1,200.00 19,200.00
16mmØ x 6m RSB 1,486.48 kgs 45.00 66,891.42
#16 G.I Tie Wire 30.00 kgs 70.00 2,100.00
Material Cost Php 130,891.42

Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 7.00 600.00 4,200.00
Skilled 6 7.00 500.00 21,000.00
Unskilled 10 7.00 350.00 24,500.00
Labor Cost Php 49,700.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 5.00 450.00 2,250.00
1 units Cut Off wheel machine 5.00 450.00 2,250.00
1 units Concrete Vibrator 5.00 350.00 1,750.00
Cost of Rentals Php 6,250.00

Direct Cost= 186,841.42

Contractor's Profit (10%)= 18,684.14
Contingencies (5%)= 9,342.07
Tax (12%)= 25,784.12
240,651.75
Unit Cost= 15,298.90 /cu.m ₱ 240,651.75

3.b Column
Qty= 21.50 cu.m
Material:
Portland Cement 194.00 bag 250.00 48,500.00
Washed Sand 11.00 cu.m 900.00 9,900.00
Screened Gravel 22.00 cu.m 1,200.00 26,400.00
16mmØ x 6m RSB 1,960.29 kgs 45.00 88,213.05
12mmØ x 6m RSB 506.35 kgs 40.00 20,254.00
10mmØ x 6m RSB 1,737.12 kgs 40.00 69,484.80
#16 G.I Tie Wire 85.00 kgs 70.00 5,950.00
Material Cost Php 268,701.85

Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 15.00 600.00 9,000.00
Skilled 7 15.00 500.00 52,500.00
Unskilled 10 15.00 350.00 52,500.00
Labor Cost Php 114,000.00
 Rental of Equipments: # of Days Rent/Day
1 units 1 Bagger Mixer 7.00 450.00 3,150.00
1 units Cut Off wheel machine 7.00 450.00 3,150.00
1 units Concrete Vibrator 7.00 350.00 2,450.00
Cost of Rentals Php 8,750.00

Direct Cost= 391,451.85

Contractor's Profit (10%)= 39,145.19
Contingencies (5%)= 19,572.59
Tax (12%)= 54,020.36
504,189.98
Unit Cost= 23,450.70 /cu.m ₱ 504,189.98

3.c Tie Beam/ Wall Footing

Qty= 17.43 cu.m
Material:
Portland Cement 157.00 bag 250.00 39,250.00
Washed Sand 9.00 cu.m 900.00 8,100.00
Screened Gravel 18.00 cu.m 1,200.00 21,600.00
16mmØ x 6m RSB 1,268.71 kgs 45.00 57,092.04
10mmØ x 6m RSB 894.43 kgs 40.00 35,777.28
#16 G.I Tie Wire 44.00 kgs 70.00 3,080.00
Material Cost Php 164,899.32

Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 8.00 600.00 4,800.00
Skilled 6 8.00 500.00 24,000.00
Unskilled 10 8.00 350.00 28,000.00
Labor Cost Php 56,800.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 5.00 450.00 2,250.00
1 units Cut Off wheel machine 5.00 450.00 2,250.00
1 units Concrete Vibrator 5.00 350.00 1,750.00
Cost of Rentals Php 6,250.00

Direct Cost= 227,949.32

Contractor's Profit (10%)= 22,794.93
Contingencies (5%)= 11,397.47
Tax (12%)= 31,457.01
293,598.72
Unit Cost= 16,844.45 /cu.m ₱ 293,598.72

3.d 2nd Floor Beam

Qty= 24.12 cu.m
Material:
Portland Cement 218.00 bag 250.00 54,500.00
Washed Sand 13.00 cu.m 900.00 11,700.00
Screened Gravel 25.00 cu.m 1,200.00 30,000.00
16mmØ x 6m RSB 1,486.79 kgs 45.00 66,905.55
12mmØ x 6m RSB 394.42 kgs 40.00 15,776.80
10mmØ x 6m RSB 1,762.99 kgs 40.00 70,519.68
#16 G.I Tie Wire 73.00 kgs 70.00 5,110.00
Material Cost Php 254,512.03
 Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 13.00 600.00 7,800.00
Skilled 8 13.00 500.00 52,000.00
Unskilled 10 13.00 350.00 45,500.00
Labor Cost Php 105,300.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 7.00 2,500.00 17,500.00
1 units Cut Off wheel machine 7.00 450.00 3,150.00
1 units Concrete Vibrator 7.00 1,200.00 8,400.00
Cost of Rentals Php 29,050.00

Direct Cost= 388,862.03

Contractor's Profit (10%)= 38,886.20
Contingencies (5%)= 19,443.10
Tax (12%)= 53,662.96
500,854.29
Unit Cost= 20,762.52 /cu.m ₱ 500,854.29

3.e Roof Beam

Qty= 11.56 cu.m
Material:
Portland Cement 105.00 bag 260.00 27,300.00
Washed Sand 6.00 cu.m 900.00 5,400.00
Screened Gravel 12.00 cu.m 1,200.00 14,400.00
16mmØ x 6m RSB 1,003.82 kgs 45.00 45,171.90
10mmØ x 6m RSB 942.48 kgs 40.00 37,699.20
#16 G.I Tie Wire 39.00 kgs 70.00 2,730.00
Material Cost Php 132,701.10

Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 8.00 600.00 4,800.00
Skilled 6 8.00 500.00 24,000.00
Unskilled 9 8.00 350.00 25,200.00
Labor Cost Php 54,000.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 4.00 450.00 1,800.00
1 units Cut Off wheel machine 4.00 450.00 1,800.00
1 units Concrete Vibrator 4.00 350.00 1,400.00
Cost of Rentals Php 5,000.00

Direct Cost= 191,701.10

Contractor's Profit (10%)= 19,170.11
Contingencies (5%)= 9,585.06
Tax (12%)= 26,454.75
246,911.02
Unit Cost= 21,351.70 /cu.m ₱ 246,911.02

3.f Ground Floor Slab

Qty= 35.28 cu.m
 Material:
Portland Cement 318.00 bag 260.00 82,680.00
Washed Sand 18.00 cu.m 900.00 16,200.00
Screened Gravel 36.00 cu.m 1,200.00 43,200.00
10mmØ x 6m RSB 979.44 kgs 40.00 39,177.60

#16 G.I Tie Wire 20.00 kgs 70.00 1,400.00

Material Cost Php 182,657.60

Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 11.00 600.00 6,600.00
Skilled 6 11.00 500.00 33,000.00
Unskilled 8 11.00 350.00 30,800.00
Labor Cost Php 70,400.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 11.00 450.00 4,950.00
1 units Cut Off wheel machine 11.00 450.00 4,950.00
1 units Concrete Vibrator 11.00 350.00 3,850.00
Cost of Rentals Php 13,750.00

Direct Cost= 266,807.60

Contractor's Profit (10%)= 26,680.76
Contingencies (5%)= 13,340.38
Tax (12%)= 36,819.45
343,648.19
Unit Cost= 9,739.49 /cu.m ₱ 343,648.19

3.g 2nd Floor Slab

Qty= 32.69 cu.m
Material:
Portland Cement 295.00 bag 260.00 76,700.00
Washed Sand 17.00 cu.m 900.00 15,300.00
Screened Gravel 33.00 cu.m 1,200.00 39,600.00
Steel Decking 272.08 li.m 750.00 204,060.00
12mmØ x 6m RSB 15,025.27 kgs 40.00 601,010.80
#16 G.I Tie Wire 301.00 kgs 70.00 21,070.00
Material Cost Php 957,740.80

Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 25.00 600.00 15,000.00
Skilled 12 25.00 500.00 150,000.00
Unskilled 20 25.00 350.00 175,000.00
Labor Cost Php 340,000.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 10.00 450.00 4,500.00
1 units Cut Off wheel machine 10.00 450.00 4,500.00
1 units Concrete Vibrator 10.00 350.00 3,500.00
Cost of Rentals Php 12,500.00

Direct Cost= 1,310,240.80

Contractor's Profit (10%)= 131,024.08
Contingencies (5%)= 65,512.04
 Tax (12%)= 180,813.23
1,687,590.15
Unit Cost= 51,624.05 /cu.m ₱ 1,687,590.15

3.h Stairs
Qty= 10.63 cu.m
Material:
Portland Cement 96.00 bag 260.00 24,960.00
Washed Sand 6.00 cu.m 900.00 5,400.00

Screened Gravel 11.00 cu.m 1,200.00 13,200.00

16mmØ x 6m RSB 151.49 kgs 45.00 6,816.96
10mmØ x 6m RSB 170.02 kgs 40.00 6,800.64
#16 G.I Tie Wire 3.40 kgs 70.00 238.02
Material Cost Php 57,415.62

Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 6.00 600.00 3,600.00
Skilled 4 6.00 500.00 12,000.00
Unskilled 4 6.00 350.00 8,400.00
Labor Cost Php 24,000.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 4.00 450.00 1,800.00
1 units Cut Off wheel machine 4.00 450.00 1,800.00
1 units Concrete Vibrator 4.00 350.00 1,400.00
Cost of Rentals Php 5,000.00

Direct Cost= 86,415.62

Contractor's Profit (10%)= 8,641.56
Contingencies (5%)= 4,320.78
Tax (12%)= 11,925.36
111,303.32
Unit Cost= 10,475.61 /cu.m ₱ 111,303.32

3.j Concrete Base Tank

Qty= 2.26 cu.m
Material:
Portland Cement 21.00 bag 260.00 5,460.00
Washed Sand 2.00 cu.m 900.00 1,800.00
Screened Gravel 3.00 cu.m 1,200.00 3,600.00
Steel Decking 20.13 li.m 750.00 15,097.50
12mmØ x 6m RSB 341.12 kgs 40.00 13,644.80
#16 G.I Tie Wire 6.82 kgs 70.00 477.57
Material Cost Php 40,079.87

Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 3.00 600.00 1,800.00
Skilled 5 3.00 500.00 7,500.00
Unskilled 8 3.00 350.00 8,400.00
Labor Cost Php 17,700.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 1.00 450.00 450.00
1 units Cut Off wheel machine 1.00 450.00 450.00
1 units Concrete Vibrator 1.00 350.00 350.00
Cost of Rentals Php 1,250.00

Direct Cost= 59,029.87

Contractor's Profit (10%)= 5,902.99
Contingencies (5%)= 2,951.49
Tax (12%)= 8,146.12
76,030.47
Unit Cost= 33,641.80 /cu.m ₱ 76,030.47

3.k Canopy (Pre Casted Trilles)

Qty= 1.89 cu.m
Material:
Portland Cement 18.00 bag 260.00 4,680.00
Washed Sand 1.00 cu.m 900.00 900.00
Screened Gravel 2.00 cu.m 1,200.00 2,400.00
10mmØ x 6m RSB 170.88 kgs 40.00 6,835.20
12mmØ x 6m RSB 122.59 kgs 40.00 4,903.60
#16 G.I Tie Wire 2.45 kgs 70.00 171.63
Material Cost Php 19,890.43
Concreting
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 2.00 600.00 1,200.00
Skilled 4 2.00 500.00 4,000.00
Unskilled 4 2.00 350.00 2,800.00
Labor Cost Php 8,000.00

Rental of Equipments: # of Days Rent/Day

1 units 1 Bagger Mixer 1.00 450.00 450.00
1 units Cut Off wheel machine 1.00 450.00 450.00
1 units Concrete Vibrator 1.00 350.00 350.00
Cost of Rentals Php 1,250.00

Direct Cost= 29,140.43

Contractor's Profit (10%)= 2,914.04
Contingencies (5%)= 1,457.02
Tax (12%)= 4,021.38
37,532.87
Unit Cost= 19,858.66 /cu.m ₱ 37,532.87

3.m Roof Framing

Qty= 212.48 sq.m
Material:
3/16"x2" x 3" x 6m C-Channel 26.00 lght 8,500.00 221,000.00
C-purlins 2”x4"x1.2mm 77.00 pcs 570.00 43,890.00
Welding Rod 3.00 box 2,100.00 6,300.00
10mmx4'x8' Steel Plate 1.00 sheet 12,000.00 12,000.00
9mmx4'x8' Steel Plate 1.00 sheet 9,000.00 9,000.00
1"Ø bolt w/ nut and washer 108.00 pcs 8.00 864.00
Material Cost Php 293,054.00

Installation
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 9.00 600.00 5,400.00
Skilled 10 9.00 500.00 45,000.00
 Unskilled 12 9.00 350.00 37,800.00
Labor Cost Php 88,200.00

Direct Cost= 381,254.00

Contractor's Profit (10%)= 38,125.40
Contingencies (5%)= 19,062.70
Tax (12%)= 52,613.05
491,055.15
Unit Cost= 2,311.07 /sq.m ₱ 491,055.15

3.n Roofing
Qty= 229.10 li.m
Material:
0.6mm Pre-Painted G.I Long Span Roofing 229.10 li.m 750.00 171,825.00
Tekscrew 2,000.00 pcs 3.00 6,000.00
Touch up Paint 5.00 gal 750.00 3,750.00
0.6mmx2.4m thk. G.I Flushing 20.00 pcs 650.00 13,000.00
0.6mmx2.4m thk. False Gutter 30.00 pcs 650.00 19,500.00
Double Sided Insuation 5.00 roll 4,000.00 20,000.00
#16 G.I Tie Wire 10.00 kgs 70.00 700.00
Material Cost Php 234,775.00

Installation
Manpower No. of Persons No. of Days Wage/Days
Foreman 1 10.00 600.00 6,000.00
Skilled 8 10.00 500.00 40,000.00
Unskilled 15 10.00 350.00 52,500.00
Labor Cost Php 98,500.00

Direct Cost= 333,275.00

Contractor's Profit (10%)= 33,327.50
Contingencies (5%)= 16,663.75
Tax (12%)= 45,991.95
429,258.20
Unit Cost= 1,873.67 /li.m ₱ 429,258.20

3.o Forms and Scaffoldings

Qty= 786.50 sq.m
Forms and Scaffoldings 786.50 sq.m 350.00 275,275.00

Direct Cost= 275,275.00

Contractor's Profit (10%)= 27,527.50
Contingencies (5%)= 13,763.75
Tax (12%)= 37,987.95
354,554.20
Unit Cost= 450.80 /sq.m ₱ 354,554.20

4.0 Architectural
4.a Masonry Works
Qty= 709.96 sq.m
Material:
CHB 4" 9,230.00 pcs 15.00 138,450.00
Portland Cement 412.00 bag 250.00 103,000.00
Washed Sand 35.00 cu.m 900.00 31,500.00
Screened Gravel 22.00 cu.m 1,200.00 26,400.00
10mmØx6m RSB 2,099.33 kg 40.00 83,973.12
#16 Tie Wire 42.00 kg 70.00 2,940.00
Labor
150.00 sq.m 709.96 106,493.55

Direct Cost= 492,756.67

Contractor's Profit (10%)= 49,275.67
 Contingencies (5%)= 24,637.83
Tax (12%)= 68,000.42
634,670.59
Unit Cost= 893.96 /cu.m ₱ 634,670.59

4.b Plastering Works

Qty= 1,419.91 sq.m 29.00
Material:

Portland Cement 435.00 bag 260.00 113,100.00

Washed Sand 32.92 cu.m 900.00 29,623.50
Labor
150.00 sq.m 1,419.91 212,987.10

Direct Cost= 355,710.60

Contractor's Profit (10%)= 35,571.06
Contingencies (5%)= 17,785.53
Tax (12%)= 49,088.06
458,155.25
Unit Cost= 322.66 /sq.m ₱ 458,155.25
4.c Paint Works
Qty=
Wall 1,419.91 sq.m
Ceiling 405.17 sq.m
Total = 1,825.08 sq.m
Material:
Concrete Neutralizer 21.00 gal 550.00 11,550.00
Flat Latex 74.00 gal 550.00 40,700.00
Semi Gloss Latex 148.00 gal 550.00 81,400.00
Masonry Putty 25.00 gal 390.00 9,750.00
Patching Compound 108.00 kgs 35.00 3,780.00
Tinting Color Latex 1.00 lot 5,000.00 5,000.00
Sand Paper 183.00 pcs 35.00 6,405.00
masking tape 41.00 roll 35.00 1,435.00
Paint Roller 7” 21.00 pcs 90.00 1,890.00
Paint Brush 2” 23.00 pcs 60.00 1,380.00
Epoxy A& B 5.00 gal 1,650.00 8,250.00
Labor
150.00 sq.m 1,825.08 273,762.60

Direct Cost= 445,302.60

Contractor's Profit (10%)= 44,530.26
Contingencies (5%)= 22,265.13
Tax (12%)= 61,451.76
573,549.75
Unit Cost= 403.93 /sq.m ₱ 573,549.75

4.d Ceiling Works

Qty= 405.17 sq.m
63.94 sq.m
Material:
Wood Panel Ceiling 63.94 sq.m 450.00 28,773.00
2"x2" Good Lumber 23.00 lght 120.00 2,760.00
4.5mm thk x 4'x8' Fiber Cement 141.00 sheet 650.00 91,650.00
0.40mm x 19mm x 50mm Furring Channel 284.00 lght 120.00 34,080.00
0.80mm x 12mm x 38mm Carrying Channel 90.00 lght 120.00 10,800.00
 0.40mm x 25mm Wall angle 114.00 lght 120.00 13,680.00
W-Clip (Double) 1,135.00 pcs 3.50 3,972.50
5/32" Blind Rivet 12.00 box 380.00 4,560.00
5/32" Drill Bit 5.00 pcs 150.00 750.00
# 16 G.I. Tie Wire 11.00 kgs 70.00 770.00
Concrete Nails 1” 11.00 kgs 110.00 1,210.00
Assorted CWN 4.00 kgs 80.00 320.00
Consumable 1.00 lot 2,500.00 2,500.00
Labor
150.00 sq.m 469.11 70,366.50

Direct Cost= 234,659.00

Contractor's Profit (10%)= 23,465.90
Contingencies (5%)= 11,732.95
Tax (12%)= 32,382.94
302,240.79
Unit Cost= 745.96 /sq.m ₱ 302,240.79
4.e Doors and Windows (Ground Floor)
Qty= 1.00 lot
Material:
DOOR:
D1-Wood in oil wood stain finish double swing panel door 2.00 set 28,000.00 56,000.00
D2-Wood in oil wood stain finish swing panel door 1.00 set 14,000.00 14,000.00
D3-Wood in oil wood stain flush door 3.00 set 9,000.00 27,000.00
D4-PVC door with louver 3.00 set 2,900.00 8,700.00
D5-4mm thk. Glass on anodized aluminum frame sliding do 1.00 set 9,489.00 9,489.00
D6-4mm thk. Glass on anodized aluminum frame sliding do 1.00 set 14,234.00 14,234.00
WINDOWS:
W1-4mm thk. Glass on anodized aluminum frame sliding w 2.00 set 31,178.00 62,356.00
W3-4mm thk. Glass on anodized aluminum frame sliding w 3.00 set 18,591.00 55,773.00
W4-4mm thk. Glass on anodized aluminum frame awning 3.00 set 6,972.00 20,916.00
W5-4mm thk. Glass on anodized aluminum frame awning 2.00 set 8,134.00 16,268.00
W6-4mm thk. Glass on anodized aluminum frame 1.00 set 31,517.00 31,517.00
W8-4mm thk. Glass on anodized aluminum frame 1.00 set 18,707.00 18,707.00
W9-4mm thk. Glass on anodized aluminum frame 1.00 set 27,370.00 27,370.00
W10-4mm thk. Glass on anodized aluminum frame 1.00 set 19,934.00 19,934.00
Labor
installation 1.00 lot 152,905.60 152,905.60

Direct Cost= 535,169.60

Contractor's Profit (10%)= 53,516.96
Contingencies (5%)= 26,758.48
Tax (12%)= 73,853.40
689,298.44
Unit Cost= 689,298.44 /lot

Doors and Windows (2nd Floor)

Qty= 1.00 lot
Material:
DOOR:
D3-Wood in oil wood stain flush door 4.00 set 9,000.00 36,000.00
D4-PVC door with louver 3.00 set 2,900.00 8,700.00
D5-4mm thk. Glass on anodized aluminum frame sliding
door 3.00 set 9,489.00 28,467.00
WINDOWS:
W2-4mm thk. Glass on anodized aluminum frame sliding
window 2.00 set 13,556.00 27,112.00
W4-4mm thk. Glass on anodized aluminum frame awning
window 3.00 set 6,972.00 20,916.00
W5-4mm thk. Glass on anodized aluminum frame awning
window 2.00 set 8,134.00 16,268.00
W6-4mm thk. Glass on anodized aluminum frame 2.00 set 31,517.00 63,034.00
W6a-4mm thk. Glass on anodized aluminum frame 1.00 set 23,723.00 23,723.00
W7-4mm thk. Glass on anodized aluminum frame 1.00 set 15,657.00 15,657.00
W8a-4mm thk. Glass on anodized aluminum frame 1.00 set 26,773.00 26,773.00
Labor
installation 1.00 lot 106,660.00 106,660.00

Direct Cost= 373,310.00

Contractor's Profit (10%)= 37,331.00

Contingencies (5%)= 18,665.50
Tax (12%)= 51,516.78
480,823.28
Unit Cost= 480,823.28 /lot ₱ 480,823.28

4.f Steel Tubular 1"x1" Railings (Balcony & Viewing Deck)

Qty= 163.15 l.m
Material:
Steel Tubular 1"x1" 30.00 lght 900.00 27,000.00
12mmx6m Round bar 2.00 lght 250.00 500.00
Welding Rod 2.00 box 2,200.00 4,400.00
Color Black Paint 2.00 gal 550.00 1,100.00
Consumable 1.00 lot 2,000.00 2,000.00
labor
installation 1.00 lot 14,000.00 14,000.00

Direct Cost= 49,000.00

Contractor's Profit (10%)= 4,900.00
Contingencies (5%)= 2,450.00
Tax (12%)= 6,762.00
63,112.00
Unit Cost= 386.83 /l.m ₱ 63,112.00

4.g Wall Panel

Qty= 10.20 sq.m
Material:
3/4" Marine Plywood 4.00 sheet 1,200.00 4,800.00
1" x 1" S4S Lumber 16.00 bd-ft 35.00 560.00
Assorted C.W. Nails 3.00 kgs 80.00 240.00
Stickwel 1.00 lit 280.00 280.00
Sanding Paper 15.00 pcs 35.00 525.00
shuretite 1.00 gal 550.00 550.00
clear gloss 1.00 gal 550.00 550.00
Labor
Wall Panel 1.00 lot 3,377.25 3,377.25

Direct Cost= 10,882.25

Contractor's Profit (10%)= 1,088.23
Contingencies (5%)= 544.11
Tax (12%)= 1,501.75
 14,016.34
Unit Cost= 1,374.15 /sq.m ₱ 14,016.34

5 Electrical Works
Qty= 1.00 lot
Wires and Conduits 1.00 lot 90,000.00 90,000.00
Switches and Outlets 1.00 lot 15,000.00 15,000.00
Juncton,Utility Boxes and uPvc lines 1.00 lot 25,000.00 25,000.00
Panel Boards 1.00 lot 75,000.00 75,000.00
Labor 1.00 lot 61,500.00 61,500.00
Direct Cost= 266,500.00
Contractor's Profit (10%)= 26,650.00
Contingencies (5%)= 13,325.00
Tax (12%)= 36,777.00
343,252.00
Unit Cost= 343,252.00 /lot ₱ 343,252.00

6 Plumbing & Sanitary

Qty= 1.00 lot
6.A Laying of Cold Water Line
Material:
1" PPR Pipe 3.0m 24.00 lght 1,500.00 36,000.00
3/4" PPR Pipe 3.0m 12.00 lght 1,200.00 14,400.00
1/2" PPR Pipe 3.0m 10.00 lght 950.00 9,500.00
1" PPR Elbow 90ᵒ 9.00 pcs 160.00 1,440.00
3/4" PPR Elbow 90ᵒ 9.00 pcs 140.00 1,260.00
1/2" PPR Elbow 90ᵒ 11.00 pcs 120.00 1,320.00
PPR Tee 1" 4.00 pcs 160.00 640.00
PPR Tee Reducer 1"x3/4" 4.00 pcs 150.00 600.00
PPR Tee Reducer 3/4"x1/2" 6.00 pcs 130.00 780.00
PPR Elbow Reducer 3/4"x1/2" 7.00 pcs 130.00 910.00
Union Patente 1" 4.00 pcs 250.00 1,000.00
Water Pump 2HP 1.00 unit 20,000.00 20,000.00
Water Tank 5000 liters 1.00 unit 50,000.00 50,000.00
Consumable 1.00 lot 5,000.00 5,000.00
Plumbing & Sanitary 1.00 lot 42,855.00 42,855.00
Direct Cost= 185,705.00
Contractor's Profit (10%)= 18,570.50
Contingencies (5%)= 9,285.25
Tax (12%)= 25,627.29
239,188.04
Unit Cost= 239,188.04 /lot ₱ 239,188.04
6.B Laying of Sanitary Line
Material:
6" PVC Pipe 3.0m 30.00 lght 650.00 19,500.00
4" PVC Pipe 3.0m 9.00 lght 450.00 4,050.00
3" PVC Pipe 3.0m 6.00 lght 350.00 2,100.00
2" PVC Elbow 90ᵒ 7.00 lght 250.00 1,750.00
PVC Wye 4"x2" 4.00 pcs 90.00 360.00
PVC Wye 4"x3" 3.00 pcs 90.00 270.00
PVC Wye 4" 3.00 pcs 90.00 270.00
PVC Wye 6" 3.00 pcs 120.00 360.00
PVC Wye 6"x2" 3.00 pcs 120.00 360.00
PVC Wye 6"x3" 3.00 pcs 120.00 360.00
PVC Wye 6"x4" 2.00 pcs 120.00 240.00
PVC Elbow 4"x45ᵒ 3.00 pcs 90.00 270.00
 PVC Elbow 6"x45ᵒ 4.00 pcs 120.00 480.00
Clean Out 8.00 pcs 90.00 720.00
Floor Drain 3" 4.00 pcs 60.00 240.00
PVC Solvent Cement 200cc 3.00 can 350.00 1,050.00
Consumable 1.00 lot 5,000.00 5,000.00

Laying of Sanitary Line 1.00 LOT 14,952.00 14,952.00

Direct Cost= 52,332.00
Contractor's Profit (10%)= 5,233.20
Contingencies (5%)= 2,616.60
Tax (12%)= 7,221.82
67,403.62
Unit Cost= 67,403.62 /lot ₱ 67,403.62

6.C Septic Vault & Cistern Tank

Qty= 1.00 lot
Septic Vault & Cistern Tank 1.00 lot 95,000.00 95,000.00

Labor
Construction of SV & CT 1.00 lot 38,000.00 38,000.00
Direct Cost= 133,000.00
Contractor's Profit (10%)= 13,300.00
Contingencies (5%)= 6,650.00
Tax (12%)= 18,354.00
171,304.00
Unit Cost= 171,304.00 /lot ₱ 171,304.00

8 Electronics Works
Qty= 1.00 lot
PABX, TELEPHONE, CCTV & SPEAKER SYSTEMS 1.00 lot 150,000.00 150,000.00
Labor
Installation 1.00 lot 60,000.00 60,000.00
Direct Cost= 210,000.00
Contractor's Profit (10%)= 21,000.00
Contingencies (5%)= 10,500.00
Tax (12%)= 28,980.00
270,480.00
Unit Cost= 270,480.00 /lot ₱ 270,480.00

SUMMARY:
General Requirements ₱ 193,200.00
Site Works ₱ 412,559.28
Structural Works ₱ 5,317,178.32
Architectural Works ₱ 2,526,568.00
Electrical Works ₱ 343,252.00
Plumbing Works ₱ 477,895.66
Electronics Works ₱ 270,480.00
₱ 9,541,133.26

TOTAL PROJECT COST = ₱ 9,541,133.26

Submitted by: Submitted to:

Francis Roel A. Democrito Engr. Darci Balasoto

Student CE-426 Instructor CE-426
 BID ₱ 9,541,133.26 BID ₱ 9,541,133.26
PROFIT 15% PROFIT 15%
OCM 8% OCM 8%
TAX 12% TAX 12%
LABOR 30% LABOR 30%
CEMENT 260 CEMENT 260
SAND 900 SAND 900
GRAVEL 1200 GRAVEL 1200

ABC ₱ 9,541,133.26 ABC ₱ 9,541,133.26

SQ.M 398.15 SQ.M 321.25
PRICE/SQ.M ₱ 23,963.97 PRICE/SQ.M ₱ 29,700.03
PROPOSED TWO-STOREY RESIDENTIAL
 16mmØ x 6m RSB 1,486.48 kgs 38.00 56,486.09
#16 G.I Tie Wire 30.00 kgs 70.00 2,100.00

37.97%

16mmØ x 6m RSB 1,960.29 kgs 38.00 74,491.02

12mmØ x 6m RSB 506.35 kgs 35.00 17,722.25
10mmØ x 6m RSB 1,737.12 kgs 35.00 60,799.20
#16 G.I Tie Wire 85.00 kgs 70.00 5,950.00

42.43%
16mmØ x 6m RSB 1,268.71 kgs 38.00 48,211.06
10mmØ x 6m RSB 894.43 kgs 35.00 31,305.12
#16 G.I Tie Wire 44.00 kgs 70.00 3,080.00

34.45%

16mmØ x 6m RSB 1,486.79 kgs 38.00 56,498.02

 12mmØ x 6m RSB 394.42 kgs 35.00 13,804.70

10mmØ x 6m RSB 1,762.99 kgs 35.00 61,704.72

#16 G.I Tie Wire 73.00 kgs 70.00 5,110.00

41.37%

16mmØ x 6m RSB 1,003.82 kgs 38.00 38,145.16

10mmØ x 6m RSB 942.48 kgs 35.00 32,986.80
#16 G.I Tie Wire 39.00 kgs 70.00 2,730.00

40.69%
 10mmØ x 6m RSB 979.44 kgs 38.00 37,218.72
#16 G.I Tie Wire 20.00 kgs 70.00 1,400.00

38.54%

12mmØ x 6m RSB 15,025.27 kgs 35.00 ###

#16 G.I Tie Wire 301.00 kgs 70.00 21,070.00

35.50%
 16mmØ x 6m RSB 151.49 kgs 40.00 6,059.52
10mmØ x 6m RSB 170.02 kgs 38.00 6,460.61
#16 G.I Tie Wire 3.40 kgs 70.00 238.02

41.80%

12mmØ x 6m RSB 341.12 kgs 35.00 11,939.20

#16 G.I Tie Wire 6.82 kgs 70.00 477.57

44.16%
 10mmØ x 6m RSB 170.88 kgs 35.00 5,980.80
12mmØ x 6m RSB 122.59 kgs 35.00 4,290.65
#16 G.I Tie Wire 2.45 kgs 70.00 171.63

40.22%
30.10%

41.96%
25.1111111
251.111111 120 30,133.33

28.5
85.5
 170.88
122.59
 Bill of Quantities
Unit of Total Amount
ITEM D E S C R I P T I O N QTY. Cost UNIT COST
Measure (PhP)
### #NAME? 1.00 Lot 98,532.00 98,532.00
### #NAME?
II.1 Site clearing grabbing & Layout 280.00 sq.m 24.61 6,891.21
II.2 Excavation 67.40 cu.m. 111.46 7,512.51
II.3 Backfilling 57.29 cu.m. 103.50 5,929.52
Gravel Bedding of Column Footing, Tie Beam, and
II.4 12.77 cu.m. 1,780.94
Slab on Fill 22,742.66
### #NAME?
III.1 #NAME? 15.36 cu.m. 8,310.89 127,655.23
III.2 #NAME? 909.12 kgs 82.55 75,044.27
### #NAME? 14.40 cu.m. 17,537.46 252,539.45
### Reinforcing Steel for Column 2111.70 kgs 82.33 173,865.71
### Tie Beam/ Wall Footing 9.47 cu.m. 10,347.19 97,987.94
### Reinforcing Steel for Tie/Wall Footing 337.15 kgs 90.04 30,356.89
### 2nd Floor Beam 11.90 cu.m. 12,769.13 151,952.59
### Reinforcing Steel for 2nd Floor Beam 2064.54 kgs. 89.33 184,415.72
### Roof Beam/Lintel Beam 11.92 cu.m. 14,873.10 177,287.32
### Reinforcing Steel for Roof Beam/Lintel Beam 1455.44 kgs. 96.07 139,825.95
### Stair Case 3.34 cu.m. 10,982.90 36,682.88
### Reinforcing Steel for Stair Case 526.64 kgs. 84.55 44,528.54
### Ground and 2nd Floor Sab 28.80 cu.m. 12,145.66 349,795.04
III.14 Rienforcing stee for ground and 2nd foor slab 3953.39 kgs. 67.82 268,127.43
### #NAME?
### #NAME? 650.00 sq.m. 802.15 521,400.31
### #NAME? 1.00 lot 890,307.93 890,307.93
### #NAME? 1,300.00 sq.m. 262.41 341,126.80
### #NAME? 1,740.00 sq.m. 266.34 463,431.13
### #NAME? 440.00 sq.m. 1,099.00 483,558.31
### #NAME? 60.00 li.m 1,006.79 60,407.20
### #NAME? 1.00 lot 256,233.94 256,233.94
### #NAME?
### #NAME? 212.48 sq.m. 1,273.87 270,672.85
### #NAME? 229.10 sq.m. 1,291.75 295,939.24
### #NAME?
### #NAME? 1.00 lot 350,017.51 350,017.51
### #NAME? 1.00 lot 27,161.34 27,161.34
### BILLBOARD 1.00 set 5,280.28 5,280.28
TOTAL 6,217,209.66
Prepared by: #NAME?

CARYL ALLAGA ENGR. DARCY BALASOTO

STUDENT CE-426 INSTRUCTOR CE-426
 80,417.78
36,672.58

55,880.75
169,884.68
208,991.66
467,570.52
167,643.81
470,857.84
154,644.63
163,712.59
60,660.82
209,960.82
372,885.74
602,370.73
793,984.04
747,545.91
820,400.37

-
-
426,618.12
-
-
-
-
-
61,816.97
488,435.09
127,269.47
303,712.20
92,333.90
207,524.57
7,291,795.57
-
 DETAILED UNIT PRICE ANALYSIS

JOB : PROPOSED TWO-STOREY RESIDENTIAL

PAY ITEMS : I. GENERAL REQUIREMENTS Production Rate
COST SHEET ID : I. Number of Hours 40
QUANTITY : 1.00 Lot

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Bunkhouse lot 1 10,000.00 10,000.00
Electricity lot 1 20,000.00 20,000.00
Water lot 1 20,000.00 20,000.00
Permits doc 1 20,000.00 20,000.00
Mobilization/Demobilization lot 1 20,000.00 20,000.00
SUB TOTAL (A) 70,000.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 40.00 68.75 2,750.00
Carpenters 1 40.00 56.25 2,250.00
Laborers 1 40.00 37.50 1,500.00
SUB - TOTAL (B) 6,500.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 76,500.00

E. ADD INDIRECT COST

1. OCM 3,825.00
2. Contractor's Profit 7,650.00
3. VAT 10,557.00
SUB - TOTAL (E) 22,032.00
TOTAL COST (D+E) 98,532.00
UNIT COST 98,532.00
DETAILED UNIT PRICE ANALYSIS

II. SITE WORKS

JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : II.1 Site clearing grabbing & Layout Production Rate 11.775 m2/hr
COST SHEET ID : II.1 Number of Hours 23.779
QUANTITY : 280.00 sq.m

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

-
-
SUB TOTAL (A)
B) LABOR COST Quantity
Hourly Rate Total Cost
No. of Personnel Total Hours
Laborers 6 23.78 37.5 5,350.32
SUB - TOTAL (B) 5,350.32
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 5,350.32

E. ADD INDIRECT COST

1. OCM 267.52
2. Contractor's Profit 535.03
3. VAT 738.34
SUB - TOTAL (E) 1,540.89
TOTAL COST (D+E) 6,891.21
UNIT COST 24.61
DETAILED UNIT PRICE ANALYSIS

JOB : PROPOSED TWO-STOREY RESIDENTIAL

PAY ITEMS : II.2 Excavation Production Rate 2.6 m3/hr
COST SHEET ID : II.2 Number of Hours 25.923
QUANTITY : 67.40 cu.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

-
-
SUB TOTAL (A)
B) LABOR COST Quantity
Hourly Rate Total Cost
No. of Personnel Total Hours
Laborers 6 25.92 37.5 5,832.69
SUB - TOTAL (B) 5,832.69
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 5,832.69

E. ADD INDIRECT COST

1. OCM 291.63
2. Contractor's Profit 583.27
3. VAT 804.91
SUB - TOTAL (E) 1,679.82
TOTAL COST (D+E) 7,512.51
UNIT COST 111.46
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : II.3 Backfilling Production Rate 2.8 m3/hr
COST SHEET ID : II.3 Number of Hours 20.461
QUANTITY : 57.29 cu.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

-
-
SUB TOTAL (A)
B) LABOR COST Quantity
Hourly Rate Total Cost
No. of Personnel Total Hours
Laborers 6 20.46 37.5 4,603.66
SUB - TOTAL (B) 4,603.66
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 4,603.66

E. ADD INDIRECT COST

1. OCM 230.18
2. Contractor's Profit 460.37
3. VAT 635.31
SUB - TOTAL (E) 1,325.85
TOTAL COST (D+E) 5,929.52
UNIT COST 103.50
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : II.4 Gravel Bedding of Column Footing, Tie Beam, and Slab Production Rate 1.36 m3/hr
on Fill Number of Hours 9.39
COST SHEET ID : II.4
QUANTITY : 12.77 cu.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Item 200 cu.m. 12.77 1,300.00 16,601.00
SUB TOTAL (A) 16,601.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. of Personnel Total Hours
Laborers 3 9.39 37.50 1,056.34
SUB - TOTAL (B)
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 17,657.34

E. ADD INDIRECT COST

1. OCM 882.87
2. Contractor's Profit 1,765.73
3. VAT 2,436.71
SUB - TOTAL (E) 5,085.31
TOTAL COST (D+E) 22,742.66
UNIT COST 1,780.94
DETAILED UNIT PRICE ANALYSIS
III. CONCRETE WORKS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.1 Reinforced Concrete Column Footing Production Rate 0.40 m3/hr
COST SHEET ID : III.1 Number of Hours 38.40
QUANTITY : 15.36 cu.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Portland Cement, 40 kg. bags 154.00 250.00 38,500.00
Washed Sand cu.m. 8.00 900.00 7,200.00
Screened Gravel cu.m. 16.00 1,300.00 20,800.00
SUB TOTAL (A) 66,500.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 38.40 68.75 2,640.00
Mason 4 38.40 56.25 8,640.00
Laborer 7 38.40 37.50 10,080.00
SUB - TOTAL (B) 21,360.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
1 Bagger Mixer 1 38.40 172 6,604.80
Concrete Vibrator 1 38.40 121 4,646.40
SUB - TOTAL (C) 11,251.20
D. TOTAL DIRECT COST (A+B+C) 99,111.20

E. ADD INDIRECT COST

1. OCM 4,955.56
2. Contractor's Profit 9,911.12
3. VAT 13,677.35
SUB - TOTAL (E) 28,544.03
TOTAL COST (D+E) 127,655.23
UNIT COST 8,310.89
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.2 Reinforcing Steel for Column Footing Production Rate 42.15 kgs./hr
COST SHEET ID : III.2 Number of Hours 21.57
QUANTITY : 909.12 kgs

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

16 mm Ф Deformed Round Bar, 276 Mpa kgs. 909.12 42.00 38,183.04
Hacksaw Blade pcs. 20.00 120.00 2,400.00
# 16 Tie Wire kgs. 18.18 70.00 1,272.77
SUB TOTAL (A) 41,855.81
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 21.57 68.75 1,482.85
Steelman 8 21.57 56.25 9,705.91
SUB - TOTAL (B) 11,188.75
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
Bar Cutter 2 21.57 121 5,219.62
SUB - TOTAL (C) 5,219.62
D. TOTAL DIRECT COST (A+B+C) 58,264.18

E. ADD INDIRECT COST

1. OCM 2,913.21
2. Contractor's Profit 5,826.42
3. VAT 8,040.46
SUB - TOTAL (E) 16,780.08
TOTAL COST (D+E) 75,044.27
UNIT COST 82.55
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.3 Reinforced Concrete Column Production Rate 0.200 m3/hr
COST SHEET ID : III.3 Number of Hours 72.00
QUANTITY : 14.40 cu.m.
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
Portland Cement, 40 Kilograms bags 144.00 250.00 36,000.00

Washed Sand cu.m. 8.00 900.00 7,200.00

Screened Gravel, 1" Maximum Size cu.m. 15.00 1,300.00 19,500.00
Good Lumber bd.ft. 1,125.00 30.00 33,750.00
Assorted C.W. Nails kgs. 22.50 70.00 1,575.00
1/2"x4'x8' Ordinary Plywood pcs. 90.00 650.00 58,500.00
SUB TOTAL (A) 156,525.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 72.00 68.75 4,950.00
Mason 1 72.00 56.25 4,050.00
Carpenter 1 72.00 56.25 4,050.00
Laborer 2 72.00 37.50 5,400.00
SUB - TOTAL (B) 18,450.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
1 Bagger Mixer 1 72.00 172 12,384.00
Concrete Vibrator 1 72.00 121 8,712.00
SUB - TOTAL (C) 21,096.00
D. TOTAL DIRECT COST (A+B+C) 196,071.00

E. ADD INDIRECT COST

1. OCM 9,803.55
2. Contractor's Profit 19,607.10
3. VAT 27,057.80
SUB - TOTAL (E) 56,468.45
TOTAL COST (D+E) 252,539.45
UNIT COST 17,537.46
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.4 Reinforcing Steel for Column Production Rate 42.14 kgs./hr
COST SHEET ID : III.4 Number of Hours 50.11
QUANTITY : 2,111.70 kgs

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

20,10mmØ Deformed Round Bars, 276 Mpa kgs. 2,111.70 42.00 88,691.40
Hacksaw Blade pcs. 20.00 120.00 2,400.00
# 16 Tie Wire kgs. 42.23 70.00 2,956.38
SUB TOTAL (A) 94,047.78
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 50.11 68.75 3,445.17
Steelman 9 50.11 56.25 25,368.96
SUB - TOTAL (B) 28,814.13
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
Bar Cutter 2 50.11 121 12,126.99
SUB - TOTAL (C) 12,126.99
D. TOTAL DIRECT COST (A+B+C) 134,988.90

E. ADD INDIRECT COST

1. OCM 6,749.45
 2. Contractor's Profit 13,498.89
3. VAT 18,628.47

SUB - TOTAL (E) 38,876.80

TOTAL COST (D+E) 173,865.71
UNIT COST 82.33
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.5 Tie Beam/ Wall Footing Production Rate 0.250 m3/hr
COST SHEET ID : III.5 Number of Hours 37.88
QUANTITY : 9.47 cu.m.
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
Portland Cement, 40 Kilograms bags 95.00 250.00 23,750.00
Washed Sand cu.m. 5.00 900.00 4,500.00
Screened Gravel, 1" Maximum Size cu.m. 10.00 1,300.00 13,000.00
Good Lumber bd.ft. 100.00 30.00 3,000.00
Assorted C.W. Nails kgs. 2.00 70.00 140.00
1/2"x4'x8' Ordinary Plywood pcs. 8.00 650.00 5,200.00
SUB TOTAL (A) 49,590.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 37.88 68.75 2,604.25
Mason 2 37.88 56.25 4,261.50
Carpenter 2 37.88 56.25 4,261.50
Laborer 3 37.88 37.50 4,261.50
SUB - TOTAL (B) 15,388.75
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
1 Bagger Mixer 1 37.88 172 6,515.36
Concrete Vibrator 1 37.88 121 4,583.48
SUB - TOTAL (C) 11,098.84
D. TOTAL DIRECT COST (A+B+C) 76,077.59

E. ADD INDIRECT COST

1. OCM 3,803.88
2. Contractor's Profit 7,607.76
3. VAT 10,498.71
SUB - TOTAL (E) 21,910.35
TOTAL COST (D+E) 97,987.94
UNIT COST 10,347.19
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.6 Reinforcing Steel for Tie/Wall Footing Production Rate 42.14 kgs./hr
COST SHEET ID : III.6 Number of Hours 8.00
QUANTITY : 337.15 kgs

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

16,12,10mmØ Deformed Round Bars, 276 Mpa kgs. 337.15 42.00 14,160.38
Hacksaw Blade pcs. 20.00 120.00 2,400.00
# 16 Tie Wire kgs. 6.74 70.00 472.01
SUB TOTAL (A) 17,032.40
B) LABOR COST Quantity
Hourly Rate Total Cost
 Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 8.00 68.75 550.05
Steelman 9 8.00 56.25 4,050.38

SUB - TOTAL (B) 4,600.44

C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
Bar Cutter 2 8.00 121 1,936.18
SUB - TOTAL (C) 1,936.18
D. TOTAL DIRECT COST (A+B+C) 23,569.02

E. ADD INDIRECT COST

1. OCM 1,178.45
2. Contractor's Profit 2,356.90
3. VAT 3,252.52
SUB - TOTAL (E) 6,787.88
TOTAL COST (D+E) 30,356.89
UNIT COST 90.04
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.7 2nd Floor Beam Production Rate 0.368 m3/hr
COST SHEET ID : III.7 Number of Hours 32.34
QUANTITY : 11.90 cu.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Portland Cement, 40 Kilograms bags 119.00 250.00 29,750.00
Washed Sand cu.m. 6.00 900.00 5,400.00
Screened Gravel, 1" Maximum Size cu.m. 12.00 1,300.00 15,600.00
Good Lumber bd.ft. 375.00 30.00 11,250.00
Assorted C.W. Nails kgs. 7.50 70.00 525.00
1/4"x4'x8' Ordinary Plywood pcs 30.00 650.00 19,500.00
SUB TOTAL (A) 82,025.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 32.34 68.75 2,223.17
Mason 4 32.34 56.25 7,275.82
Carpenter 4 32.34 56.25 7,275.82
Laborer 8 32.34 37.50 9,701.09
SUB - TOTAL (B) 26,475.88
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
1 Bagger Mixer 1 32.34 172 5,561.96
Concrete Vibrator 1 32.34 121 3,912.77
SUB - TOTAL (C) 9,474.73
D. TOTAL DIRECT COST (A+B+C) 117,975.61

E. ADD INDIRECT COST

1. OCM 5,898.78
2. Contractor's Profit 11,797.56
3. VAT 16,280.63
SUB - TOTAL (E) 33,976.98
 TOTAL COST (D+E) 151,952.59
UNIT COST 12,769.13
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.8 Reinforcing Steel for 2nd Floor Beam Production Rate 28.090 kgs/hr.
COST SHEET ID : III.8 Number of Hours 73.50
QUANTITY : 2,064.54 kgs.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

16,12,10mmØ Deformed Round Bars, 276 Mpa kgs. 2,064.54 42.00 86,710.68
Hacksaw Blade pcs 15.00 120.00 1,800.00
#16 Tie Wire kgs. 41.29 70.00 2,890.36
SUB TOTAL (A) 91,401.04
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 73.50 68.75 5,052.94
Steelman 7 73.50 56.25 28,939.57
SUB - TOTAL (B) 33,992.52
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
Bar Cutter 2 73.50 121 17,786.35
SUB - TOTAL (C) 17,786.35
D. TOTAL DIRECT COST (A+B+C) 143,179.90

E. ADD INDIRECT COST

1. OCM 7,159.00
2. Contractor's Profit 14,317.99
3. VAT 19,758.83
SUB - TOTAL (E) 41,235.81
TOTAL COST (D+E) 184,415.72
UNIT COST 89.33
DETAILED UNIT PRICE ANALYSIS

JOB : PROPOSED TWO-STOREY RESIDENTIAL

PAY ITEMS : III.9 Roof Beam/Lintel Beam Production Rate 0.184 m3/hr
COST SHEET ID : III.9 Number of Hours 64.78
QUANTITY : 11.92 cu.m. 314

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Portland Cement, 40 Kilograms bags 120 250.00 30,000.00
Washed Sand cu.m. 6 900.00 5,400.00
Screened Gravel, 1" maximu size cu.m. 12 1,300.00 15,600.00
Good Lumber bd.ft. 437.50 30.00 13,125.00
Assorted C.W. Nails kgs. 8.75 70.00 612.50
1/4"x4'x8' Ordinary Plywood pcs 35.00 650.00 22,750.00
SUB TOTAL (A) 87,487.50
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 64.78 68.75 4,453.80
Mason 2 64.78 56.25 7,288.04
Carpenter 2 64.78 56.25 7,288.04
Laborer 5 64.78 37.50 12,146.74
SUB - TOTAL (B) 31,176.63
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
1 Bagger Mixer 1 64.78 172 11,142.61
Concrete Vibrator 1 64.78 121 7,838.70
SUB - TOTAL (C) 18,981.30
D. TOTAL DIRECT COST (A+B+C) 137,645.43

E. ADD INDIRECT COST

1. OCM 6,882.27
2. Contractor's Profit 13,764.54
3. VAT 18,995.07
SUB - TOTAL (E) 39,641.89
TOTAL COST (D+E) 177,287.32
UNIT COST 14,873.10
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.10 Reinforcing Steel for Roof Beam/Lintel Beam Production Rate 14.040 kgs/hr.
COST SHEET ID : III.10 Number of Hours 103.66
QUANTITY : 1,455.44 kgs.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

16,12,10 mm Deformed Round Bars, 276 Mpa kgs. 1,455.44 42.00 61,128.40
Hacksaw Blade pcs. 20 120.00 2,400.00
#16 Tie Wire kgs. 29.11 70.00 2,037.61
SUB TOTAL (A) 65,566.01
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 103.66 68.75 7,126.88
Steelman 4 103.66 56.25 23,324.33
SUB - TOTAL (B) 30,451.20
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
Bar Cutter 1 103.66 121 12,543.30
SUB - TOTAL (C) 12,543.30
D. TOTAL DIRECT COST (A+B+C) 108,560.52

E. ADD INDIRECT COST

1. OCM 5,428.03
2. Contractor's Profit 10,856.05
3. VAT 14,981.35
SUB - TOTAL (E) 31,265.43
TOTAL COST (D+E) 139,825.95
UNIT COST 96.07
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
Stair Case
PAY ITEMS : III.11 Production Rate 0.736 cu.m./hr
COST SHEET ID : III.11 Number of Hours 4.54
QUANTITY : 3.34 cu.m.
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
Portland Cement bags 34 250.00 8,500.00
Washed Sand cu.m. 2 900.00 1,800.00
Screened Gravel, 1" maximum size cu.m. 4 1,300.00 5,200.00
Good Lumber bd.ft. 62.50 30.00 1,875.00
Assorted C.W. Nails kgs. 1 70.00 87.50
1/2"x4'x8' Ordinary Plywood pcs 5 650.00 3,250.00
SUB TOTAL (A) 20,712.50
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 4.54 68.75 311.99
Mason 8 4.54 56.25 2,042.12

Carpenter 8 4.54 56.25 2,042.12

Laborer 12 4.54 37.50 2,042.12
SUB - TOTAL (B) 6,438.35
C. EQUIPMENT COST Quantity Hourly Rate
Total Cost
No. of Equipt. Total Hours
1 Bagger Mixer 1 4.54 172 780.54
Concrete Vibrator 1 4.54 121 549.10
SUB - TOTAL (C) 1,329.65
D. TOTAL DIRECT COST (A+B+C) 28,480.50
E. ADD INDIRECT COST
1. OCM 1,424.02
2. Contractor's Profit 2,848.05
3. VAT 3,930.31
SUB - TOTAL (E) 8,202.38
TOTAL COST (D+E) 36,682.88
UNIT COST 10,982.90
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL

PAY ITEMS : III.12 Reinforcing Steel for Stair Case Production Rate 48.180 kgs/hr.
COST SHEET ID : III.12
QUANTITY : 526.64 kgs. 419.00 408.78 Number of Hours 10.93

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

16,12 mm Ф, 10 mm Ф Deformed Round Bars, Grade 40 kgs. 526.64 42.00 22,118.88
Hacksaw Blade pcs. 20 120.00 2,400.00
#16 Tie Wire kgs. 10.53 70.00 737.30
SUB TOTAL (A) 25,256.18
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 10.93 56.25 614.85
Steelman 12 10.93 56.25 7,378.21
SUB - TOTAL (B) 7,993.06
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
Bar Cutter 1 10.93 121 1,322.61
SUB - TOTAL (C) 1,322.61
D. TOTAL DIRECT COST (A+B+C) 34,571.85
E. ADD INDIRECT COST
1. OCM 1,728.59
2. Contractor's Profit 3,457.18
 3. VAT 4,770.91
SUB - TOTAL (E) 9,956.69
TOTAL COST (D+E) 44,528.54
UNIT COST 84.55
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : III.13 Ground and 2nd Floor Sab Production Rate 0.184 cu.m./hr
COST SHEET ID : III.13 Number of Hours 156.52
QUANTITY : 28.80 cu.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Portland Cement bags 288 250.00 72,000.00
Washed Sand cu.m 15 900.00 13,500.00

Screened Gravel, 1" Maximum Size cu.m 29 1,300.00 37,700.00

Good Lumber bd.ft 700.00 30.00 21,000.00
Assorted C.W. Nails kgs 14 70.00 980.00
1/2"x4'x8' Ordinary Plywood pcs 56 650.00 36,400.00
SUB TOTAL (A) 181,580.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Leadman 1 156.52 68.75 10,760.87
Masons 2 156.52 56.25 17,608.70
Carpenters 3 156.52 56.25 26,413.04
Laborers 6 156.52 37.50 35,217.39
SUB - TOTAL (B) 90,000.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 271,580.00
E. ADD INDIRECT COST
1. OCM 13,579.00
2. Contractor's Profit 27,158.00
3. VAT 37,478.04
SUB - TOTAL (E) 78,215.04
TOTAL COST (D+E) 349,795.04
UNIT COST 12,145.66
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL

PAY ITEMS : III.14 Rienforcing stee for ground and 2nd foor slab Production Rate 48.180 kgs/hr.
COST SHEET ID : III.14
QUANTITY : 3,953.39 kgs. Number of Hours 82.05

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

12 mm Ф, 10 mm Ф Deformed Round Bars, Grade 40 kgs. 3,953.39 42.00 166,042.38
#16 Tie Wire kgs. 79.07 70.00 5,534.75
SUB TOTAL (A) 171,577.13
B) LABOR COST Quantity Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 82.05 50.00 4,102.73
Steelman 9 82.05 44.00 32,493.62
SUB - TOTAL (B) 36,596.35
C. EQUIPMENT COST Quantity Hourly Rate Total Cost
No. of Equipt. Total Hours
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 208,173.47
E. ADD INDIRECT COST
1. OCM 10,408.67
2. Contractor's Profit 20,817.35
3. VAT 28,727.94
SUB - TOTAL (E) 59,953.96
TOTAL COST (D+E) 268,127.43
UNIT COST 67.82

DETAILED UNIT PRICE ANALYSIS

IV. ARCHITECTURAL WORKS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : IV.1 Masonry Works (4"CHB) Production Rate 3.820 m2/hr
COST SHEET ID : IV.1 Number of Hours 170.16
QUANTITY : 650.00 sq.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

100 mm x 200 mm 400mm x CHB pcs. 8,450.00 15.00 126,750.00
Portland Cement, 40 kg. bags 377.00 250.00 94,250.00
Washed Sand cu.m. 32.00 900.00 28,800.00
Screened Gravel cu.m. 20.00 1,300.00 26,000.00
Deformed Round Bars, 276 Mpa kgs. 497.75 42.00 20,905.41
# 16 Tie Wire kgs. 9.95 70.00 696.85
SUB TOTAL (A) 297,402.25
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Leadman 1 170.16 68.75 11,698.30
Mason/Steelman 6 170.16 56.25 57,428.01
Laborer 6 170.16 37.50 38,285.34
SUB - TOTAL (B) 107,411.65
D. TOTAL DIRECT COST (A+B+C) 404,813.90
E. ADD INDIRECT COST
1. OCM 20,240.70
2. Contractor's Profit 40,481.39
3. VAT 55,864.32
SUB - TOTAL (E) 116,586.40
TOTAL COST (D+E) 521,400.31
UNIT COST 802.15

DETAILED UNIT PRICE ANALYSIS

JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : IV.2 Doors & Windows Production Rate 0.0039 lot
COST SHEET ID : IV.2 Number of Hours 255.59
QUANTITY : 1.00 lot

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Door
D1 pcs. 2.00 28,000.00 56,000.00
D2 pcs. 8.00 14,000.00 112,000.00
D3 pcs. 3.00 9,000.00 27,000.00
D4 pcs. 1.00 2,900.00 2,900.00
Window pcs. 0.00
W1 pcs. 2.00 31,178.00 62,356.00
W2 pcs. 10.00 18,591.00 185,910.00
W2a pcs. 2.00 6,972.00 13,944.00
W3 pcs. 1.00 8,134.00 8,134.00
W4 pcs. 2.00 31,517.00 63,034.00
W5 pcs. 3.00 18,707.00 56,121.00
SUB TOTAL (A) 587,399.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours

Foreman 1 255.59 68.75 17,571.88

Carpenters 6 255.59 56.25 86,261.98
SUB - TOTAL (B) 103,833.87
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 691,232.87
E. ADD INDIRECT COST
1. OCM 34,561.64
2. Contractor's Profit 69,123.29
3. VAT 95,390.14
SUB - TOTAL (E) 199,075.07
TOTAL COST (D+E) 890,307.93
UNIT COST 890,307.93
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : IV.3 Cement Plaster and Finishing Production Rate 9.500 sq.m./hr.
COST SHEET ID : IV.3 Number of Hours 136.84
QUANTITY : 1,300.00 sq.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Portland Cement, 40 Kilograms bags 258.00 250.00 64,500.00
Washed Sand cu.m. 24.00 900.00 21,600.00
SUB TOTAL (A) 86,100.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 136.84 68.75 9,407.89
Mason 12 136.84 56.25 92,368.42
Laborer 15 136.84 37.50 76,973.68
SUB - TOTAL (B) 178,750.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 264,850.00

E. ADD INDIRECT COST

1. OCM 13,242.50
2. Contractor's Profit 26,485.00
3. VAT 36,549.30
SUB - TOTAL (E) 76,276.80
TOTAL COST (D+E) 341,126.80
UNIT COST 262.41
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : IV.4 Paint Works Production Rate 10.454 sq.m./hr.
COST SHEET ID : IV.4 Number of Hours 166.44
QUANTITY : 1,740.00 sq.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Concrete Neutralizer gal 50.00 550.00 27,500.00
Flat Latex gal 70.00 550.00 38,500.00
Semi Gloss Latex gal 70.00 550.00 38,500.00

Masonry Putty gal 25.00 390.00 9,750.00

Patching Compound kgs 108.00 35.00 3,780.00
Tinting Color Latex lot 1.00 5,000.00 5,000.00
Sand Paper pcs 183.00 35.00 6,405.00
masking tape roll 41.00 35.00 1,435.00
Paint Roller 7” pcs 21.00 90.00 1,890.00
Paint Brush 2” pcs 23.00 60.00 1,380.00
Epoxy A& B gal 5.00 1,650.00 8,250.00
SUB TOTAL (A) 142,390.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 166.44 68.75 11,442.99
Painter 12 166.44 56.25 112,349.34
Laborer 15 166.44 37.50 93,624.45
SUB - TOTAL (B) 217,416.78
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 359,806.78

E. ADD INDIRECT COST

1. OCM 17,990.34
2. Contractor's Profit 35,980.68
3. VAT 49,653.34
SUB - TOTAL (E) 103,624.35
TOTAL COST (D+E) 463,431.13
UNIT COST 266.34
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : IV.5 Ceiling Works Production Rate 2.880 sq.m./hr.
COST SHEET ID : IV.5 Number of Hours 152.78
QUANTITY : 440.00 sq.m.
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
4.5mm thk x 4'x8' Fiber Cement sheet 153.00 450.00 68,850.00
0.40mm x 19mm x 50mm Furring Channel lght 284.00 120.00 34,080.00
0.80mm x 12mm x 38mm Carrying Channel lght 90.00 120.00 10,800.00
0.40mm x 25mm Wall angle lght 114.00 120.00 13,680.00
W-Clip (Double) pcs 1,135.00 3.50 3,972.50
5/32" Blind Rivet box 12.00 380.00 4,560.00
5/32" Drill Bit pcs 5.00 150.00 750.00
# 16 G.I. Tie Wire kgs 11.00 70.00 770.00
Concrete Nails 1” kgs 11.00 110.00 1,210.00
Assorted CWN kgs 4.00 80.00 320.00
Consumable lot 1.00 2,500.00 2,500.00
SUB TOTAL (A) 141,492.50
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 152.78 68.75 10,503.47
Carpenter 14 152.78 56.25 120,312.50
Laborer 18 152.78 37.50 103,125.00
SUB - TOTAL (B) 233,940.97
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours

-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 375,433.47

E. ADD INDIRECT COST

1. OCM 18,771.67
2. Contractor's Profit 37,543.35
3. VAT 51,809.82
SUB - TOTAL (E) 108,124.84
TOTAL COST (D+E) 483,558.31
UNIT COST 1,099.00
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : IV.6 Steel Tubular 1"x1" Railings (Balcony & Viewing Deck) Production Rate 0.600 m./hr.
COST SHEET ID : IV.6 Number of Hours 100.00
QUANTITY : 60.00 li.m

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Steel Tubular 1"x1" lght 21.00 900.00 18,900.00
12mmx6m Round bar lght 2.00 250.00 500.00
Welding Rod box 2.00 2,200.00 4,400.00
Color Black Paint gal 2.00 550.00 1,100.00
Consumable lot 1.00 2,000.00 2,000.00
SUB TOTAL (A) 26,900.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 100.00 68.75 6,875.00
Welder 1 100.00 56.25 5,625.00
Laborer 2 100.00 37.50 7,500.00
SUB - TOTAL (B) 20,000.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
 Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 46,900.00

E. ADD INDIRECT COST

1. OCM 2,345.00
2. Contractor's Profit 4,690.00
3. VAT 6,472.20
SUB - TOTAL (E) 13,507.20
TOTAL COST (D+E) 60,407.20
UNIT COST 1,006.79
DETAILED UNIT PRICE ANALYSIS
V. ELECTRICAL WORKS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : V ELECTRICAL WORKS Production Rate 0.004 lot/hr.
COST SHEET ID : V Number of Hours 242.42
QUANTITY : 1.00 lot
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
Wires and Conduits lot 1 60,000.00 60,000.00
Switches and Outlets lot 1 15,000.00 15,000.00

Juncton,Utility Boxes and uPvc lines lot 1 20,000.00 20,000.00

Panel Boards lot 1 60,000.00 60,000.00
SUB-TOTAL (A) 155,000.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 242.42 68.75 16,666.67
Electrician 2 242.42 56.25 27,272.73
SUB - TOTAL (B) 43,939.39
D. TOTAL DIRECT COST (A+B+C) 198,939.39

E. ADD INDIRECT COST

1. OCM 9,946.97
2. Contractor's Profit 19,893.94
3. VAT 27,453.64
SUB - TOTAL (E) 57,294.55
TOTAL COST (D+E) 256,233.94
UNIT COST 256,233.94
DETAILED UNIT PRICE ANALYSIS

VI. ROOF & ROOF FRAMING WORKS

JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : VI.1 Roof Framing Production Rate 1.750 sq.m./hr.
COST SHEET ID : VI.1 Number of Hours 121.42
QUANTITY : 212.48 sq.m.

A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost

Angle Bar 2"x2"x1/4"x6.0m lght 30 1,170.00 35,100.00
Angle Bar 1 1/2"x1 1/2"x1/4"x6.0m pcs 25 780.00 19,500.00
C-purlins 2”x4"x1.2mm pcs 77 570.00 43,890.00
Welding Rod box 3 2,100.00 6,300.00
SUB TOTAL (A) 104,790.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. of Personnel Total Hours
Foreman 1 121.42 68.75 8,347.43
Welder 12 121.42 56.25 81,956.57
SUB - TOTAL (B) 90,304.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
Welding Machine 2 121.42 62.00 15,055.73
SUB - TOTAL (C) 15,055.73
D. TOTAL DIRECT COST (A+B+C) 210,149.73
E. ADD INDIRECT COST
1. OCM 10,507.49
2. Contractor's Profit 21,014.97
3. VAT 29,000.66
SUB - TOTAL (E) 60,523.12
TOTAL COST (D+E) 270,672.85
UNIT COST 1,273.87

DETAILED UNIT PRICE ANALYSIS

JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : VI.2 Roofing Production Rate 6.520 li.m/hr
COST SHEET ID : VI.2 Number of Hours 35.14
QUANTITY : 229.10 sq.m.

23,147.10
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
0.6mm Pre-Painted G.I Long Span Roofing li.m 176.40 750.00 132,300.00
Tekscrew pcs 1,500.00 3.00 4,500.00
Touch up Paint gal 5.00 750.00 3,750.00
0.6mmx2.4m thk. G.I Flushing pcs 20.00 650.00 13,000.00
0.6mmx2.4m thk. False Gutter pcs 30.00 650.00 19,500.00
Double Sided Insuation roll 5.00 4,000.00 20,000.00
#16 G.I Tie Wire kgs 10.00 70.00 700.00
SUB TOTAL (A) 193,750.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 35.14 68.75 2,415.74
Carpenter 9 35.14 56.25 17,788.63
Laborer 12 35.14 37.50 15,812.12
SUB - TOTAL (B) 36,016.49
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 229,766.49
E. ADD INDIRECT COST
1. OCM 11,488.32
2. Contractor's Profit 22,976.65
3. VAT 31,707.78
SUB - TOTAL (E) 66,172.75
TOTAL COST (D+E) 295,939.24
UNIT COST 1,291.75
DETAILED UNIT PRICE ANALYSIS
 VII. PLUMBLING WORKS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : VII.1 Laying of Cold Water Line Production Rate 0.017 lot/hr
COST SHEET ID : VII.1 Number of Hours 60.61
QUANTITY : 1.00 lot
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
Fittings
Water Coset sets 3 9,000.00 27,000.00
Lavatory sets 3 8,000.00 24,000.00
Floor Drain pcs 3 250.00 750.00
Water Line
1" PPR Pipe 3.0m lght 24 1,500.00 36,000.00
3/4" PPR Pipe 3.0m lght 12 1,200.00 14,400.00
1/2" PPR Pipe 3.0m lght 10 950.00 9,500.00
1" PPR Elbow 90ᵒ pcs 9 160.00 1,440.00
3/4" PPR Elbow 90ᵒ pcs 9 140.00 1,260.00
1/2" PPR Elbow 90ᵒ pcs 11 120.00 1,320.00
PPR Tee 1" pcs 4 160.00 640.00
PPR Tee Reducer 1"x3/4" pcs 4 150.00 600.00
PPR Tee Reducer 3/4"x1/2" pcs 6 130.00 780.00
PPR Elbow Reducer 3/4"x1/2" pcs 7 130.00 910.00
Union Patente 1" pcs 4 250.00 1,000.00
Water Pump 2HP unit 1 20,000.00 20,000.00
Water Tank 5000 liters unit 1 50,000.00 50,000.00
Sanitary Line 0.00
6" PVC Pipe 3.0m lght 30.00 650.00 19,500.00

4" PVC Pipe 3.0m lght 9.00 450.00 4,050.00

3" PVC Pipe 3.0m lght 6.00 350.00 2,100.00
2" PVC Elbow 90ᵒ lght 7.00 250.00 1,750.00
PVC Wye 4"x2" pcs 4.00 90.00 360.00
PVC Wye 4"x3" pcs 3.00 90.00 270.00
PVC Wye 4" pcs 3.00 90.00 270.00
PVC Wye 6" pcs 3.00 120.00 360.00
PVC Wye 6"x2" pcs 3.00 120.00 360.00
PVC Wye 6"x3" pcs 3.00 120.00 360.00
PVC Wye 6"x4" pcs 2.00 120.00 240.00
PVC Elbow 4"x45ᵒ pcs 3.00 90.00 270.00
PVC Elbow 6"x45ᵒ pcs 4.00 120.00 480.00
Clean Out pcs 8.00 90.00 720.00
Floor Drain 3" pcs 4.00 60.00 240.00
PVC Solvent Cement 200cc can 3.00 350.00 1,050.00
Consumable lot 1.00 10,000.00 10,000.00
SUB TOTAL (A) 231,980.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. of Personnel Total Hours
Plumber 3 60.61 68.75 12,500.00
Laborer 8 60.61 56.25 27,272.73
SUB - TOTAL (B) 39,772.73
C. EQUIPMENT COST Quantity Total Cost
Hourly Rate
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 271,752.73

E. ADD INDIRECT COST

1. OCM 13,587.64
2. Contractor's Profit 27,175.27
3. VAT 37,501.88
SUB - TOTAL (E) 78,264.79
TOTAL COST (D+E) 350,017.51
UNIT COST 350,017.51
DETAILED UNIT PRICE ANALYSIS
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : VII.2 Septic Tank Production Rate 0.018 lot/hour
COST SHEET ID : VII.2 Number of Hours 56.00
QUANTITY : 1.00 lot
8.67 1.74 8.16
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
Portland Cement, 40 kg. bags 15 230.00 3,450.00
Washed Sand cu.m. 1.00 600.00 600.00
Screened Gravel cu.m. 1.00 700.00 700.00
4" x 8" x 16" Concrete Hollow Blocks pcs 100 13.00 1,300.00
10 mm Φ x 6.00 m Reinforcing Steel Bars pcs 18 140.00 2,520.00
1/4" x 4' x 8' Ordinary Plywood pcs 3 350.00 1,050.00
2" x 2" x 10' Good Lumber pcs 38 120.00 4,560.00
4" Common Wire Nalis kg. 2 60.00 120.00
2-1/2" Common Wire Nails kg. 2 60.00 120.00
2-1/2" Common Wire Nails kg. 1 60.00 60.00
SUB - TOTAL (A) 14,480.00

B) LABOR COST Quantity

Hourly Rate Total Cost
No. of Personnel Total Hours
Mason 1 56.00 44.00 2,464.00
Laborer 2 56.00 37.00 4,144.00
SUB - TOTAL (B) 6,608.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 21,088.00
E. ADD INDIRECT COST
1. OCM 1,054.40
2. Contractor's Profit 2,108.80
3. VAT 2,910.14
SUB - TOTAL (E) 6,073.34
TOTAL COST (D+E) 27,161.34
UNIT COST 27,161.34
DETAILED UNIT PRICE ANALYSIS
VIII BILLBOARD
JOB : PROPOSED TWO-STOREY RESIDENTIAL
PAY ITEMS : VIII Billboard Production Rate 0.125 set/hr
COST SHEET ID : VIII Number of Hours 8.00
QUANTITY : 1.00 set
A) MATERIALS : COST/UNIT Unit Quantity Unit Rate Total Cost
Rough Lumber bd.ft. 25.00 20.00 500.00
Tarpulin (1.20 m x 2.40 m) pcs. 2 1,500.00 3,000.00
Ordinary Plywood ( 1/4'' x4' x 8' ) pcs. 2 350.00 700.00
Assorted Common Wire Nails kgs. 1 60.00 60.00
SUB TOTAL (A) 4,260.00
B) LABOR COST Quantity
Hourly Rate Total Cost
No. Personnel Total Hours
Carpenter 1 8.00 44.00 352.00
SUB - TOTAL (B) 352.00
C. EQUIPMENT COST Quantity
Hourly Rate Total Cost
No. of Equipt. Total Hours
-
SUB - TOTAL (C) -
D. TOTAL DIRECT COST (A+B+C) 4,612.00
E. ADD INDIRECT COST
1. OCM 115.30
2. Contractor's Profit 207.54
3. VAT 345.44
SUB - TOTAL (E) 668.28
TOTAL COST (D+E) 5,280.28
UNIT COST 5,280.28

TOTAL MATERIAL COST 3,223,701.08

TOTAL LABOR COST 1,464,614.95
TOTAL EQUIPMENT RENTAL COST 139,222.51
TOTAL DIRECT COST 4,827,538.54
TOTAL OCM 241,261.63
TOTAL PROFIT 482,500.19
TOTAL VAT 665,909.30
TOTAL INDIRECT COST 1,389,671.12
TOTAL COST 6,217,209.66

#NAME? #NAME?

CARYL ALLAGA ENGR. DARCY BALASOTO

STUDENT CE-426 INSTRUCTOR CE-426
 ABC= 12,093,000.00
AREA= 1,127.90
PRICE/AREA= 10,721.70

BID= 6,217,209.66
AREA= 1127.9
PRICE/AREA= 5,512.20

LESS= 5,875,790.34
%LESS 48.588%

PROFIT/OCM= 7%
TAX= 7%
LABOR=
painting= 120/sq.m
masonry= 120/sq.m
plastering= 120/sq.m
steel works= 8/kg
concreting= 25%
plumbing= 20%
electrical= 20%

MATERIAL
RSB= 38/kg
ANGLE BAR= 28/kg
CEMENT= 230/bag
SAND= 600/cu.m
GRAVEL= 700/cu.m
CHB 4" 13/pcs
 material labor equipment ocm profit tax

70,000.00

6,500.00

3,825.00
7,650.00
10,557.00

98,532.00

5,350.32
 267.52
535.03
738.34

6,891.21

5,832.69

291.63
583.27
804.91

7,512.51

4,603.66
 230.18
460.37
635.31

5,929.52

16,601.00

1,056.34

882.87
1,765.73
2,436.71

22,742.66

66,500.00
 21,360.00

11,251.20

4,955.56
9,911.12
13,677.35

127,655.23

41,855.81

11,188.75

5,219.62

2,913.21
5,826.42
8,040.46

75,044.27
 156,525.00

18,450.00

21,096.00

9,803.55
19,607.10
27,057.80

252,539.45

94,047.78

28,814.13

12,126.99

6,749.45
 13,498.89
18,628.47

173,865.71

49,590.00

15,388.75

11,098.84

3,803.88
7,607.76
10,498.71

97,987.94

17,032.40
 4,600.44

1,936.18

1,178.45
2,356.90
3,252.52

30,356.89

82,025.00

26,475.88

9,474.73

5,898.78
11,797.56
16,280.63
151,952.59

91,401.04

33,992.52

17,786.35

7,159.00
14,317.99
19,758.83

184,415.72

87,487.50

31,176.63
 18,981.30

6,882.27
13,764.54
18,995.07

177,287.32

65,566.01

30,451.20

12,543.30

5,428.03
10,856.05
14,981.35

139,825.95
 20,712.50

6,438.35

1,329.65

1,424.02
2,848.05
3,930.31

36,682.88

25,256.18

7,993.06

1,322.61

1,728.59
3,457.18
 4,770.91

44,528.54

181,580.00

90,000.00

13,579.00
27,158.00
37,478.04

349,795.04

171,577.13
 36,596.35

10,408.67
20,817.35
28,727.94

268,127.43

297,402.25

107,411.65

20,240.70
40,481.39
55,864.32

521,400.31
 587,399.00

103,833.87

34,561.64
69,123.29
95,390.14

890,307.93

86,100.00

178,750.00
 13,242.50
26,485.00
36,549.30

341,126.80

142,390.00

217,416.78

17,990.34
35,980.68
49,653.34

463,431.13
 141,492.50

233,940.97

18,771.67
37,543.35
51,809.82

483,558.31

26,900.00

20,000.00
 2,345.00
4,690.00
6,472.20

60,407.20

155,000.00

43,939.39

9,946.97
19,893.94
27,453.64

256,233.94
 104,790.00

90,304.00

15,055.73

10,507.49
21,014.97
29,000.66

270,672.85

193,750.00

36,016.49

11,488.32
22,976.65
31,707.78
295,939.24
231,980.00

39,772.73
 13,587.64
27,175.27
37,501.88

350,017.51

14,480.00

6,608.00

1,054.40
2,108.80
2,910.14

27,161.34
 4,260.00

352.00

115.30
207.54
345.44
5,280.28

6,217,209.66 3,223,701.08 1,464,614.95 139,222.51 241,261.63 482,500.19 665,909.30

-
-

`
12,434,419.33 6,447,402.17 2,929,229.89 278,445.02 482,523.25

9,655,077.08 482,523.25
10,137,600.34
12,093,000
1,955,399.66 16.17%

846,510.00
2,801,909.66 6,217,209.66
11,246,490.00

1,209,300.00
10,883,700.00

GENERAL REQUIRMENTS 40.00 8 5 7

SITE #REF! 8 #REF! 32
CONCRETE 756.29 8 94.54 168
ARCH 981.81 8 122.73 133
ELEC 242.42 8 30.30 31
ROOF/ROOF FRAMING 156.56 8 19.57 20
 PLUMBING 116.61 8 14.58 15
ELECTONICS #REF! 8 #REF! 9
BILLBOARD 8.00 8 1.00 2
417.00
13.90
- - - - - - - - -
Project Title: PROPOSE 2 STORY RESIDENSIAL
Owner: Lauro Inquit
Location:

Subject: DETAILED ESTIMATES

Item Description Qty Unit Unit Price Subtotal Total
1.0 EARTHWORKS

1.a Excavation
Qty= 101.61 cu.m
Labor:
Excavation 101.61 cu.m 150.00 15,241.95
Direct Cost= 15,241.95
Contractor's Profit= 1,524.20
Contingencies= 762.10
Tax= 2,103.39
19,631.63
Unit Cost= 193.20 /cu.m ₱ 19,631.63

2.c Backfilling
Qty= 78.72 cu.m
Labor:
Backfilling 78.72 cu.m 150.00 11,808.36
Direct Cost= 11,808.36
Contractor's Profit= 1,180.84
Contingencies= 590.42
Tax= 1,629.55
15,209.17
Unit Cost= 193.20 /cu.m ₱ 15,209.17

2.d Embankment
Qty= #REF! cu.m
Material:
Embankment #REF! cu.m 150.00 #REF!
Gravel Bedding #REF! cu.m 1,200.00 #REF!
Labor
Manaul Spreading/Compacting 1.00 lot #REF! #REF!
Direct Cost= #REF!
Contractor's Profit= #REF!
Contingencies= #REF!
Tax= #REF!
#REF!
Unit Cost= #REF! /cu.m #REF!

2.e Soil Poisoning

 Qty= #REF! #REF!
Material:
Lentrix #REF! lit 900.00 #REF!
Labor
Soil Poisoning #REF! #REF! 50.00 #REF!
Direct Cost= #REF!
Contractor's Profit= #REF!
Contingencies= #REF!
Tax= #REF!
#REF!
Unit Cost= #REF! /cu.m #REF!

3.0 Structural Works

3.a Foundation (Footing)
Qty= 13.46 cu.m
Material:
Portland Cement 122.00 bag 260.00 31,720.00
Washed Sand 7.00 cu.m 700.00 4,900.00
Screened Gravel 14.00 cu.m 1,200.00 16,800.00
16mmØ x 6m RSB 729.04 kgs 45.00 32,806.62
#16 G.I Tie Wire 14.58 kgs 70.00 1,020.65
Labor
concreting 1.00 lot 26,174.18 26,174.18
Direct Cost= 113,421.45
Contractor's Profit= 11,342.15
Contingencies= 5,671.07
Tax= 15,652.16
146,086.83
Unit Cost= 10,850.18 /cu.m ₱ 146,086.83

3.b Column
Qty= 23.46 cu.m
Material:
Portland Cement 212.00 bag 260.00 55,120.00
Washed Sand 12.00 cu.m 700.00 8,400.00
Screened Gravel 24.00 cu.m 1,200.00 28,800.00
20mmØ x 6m RSB 4,411.70 kgs 45.00 198,526.68
10mmØ x 6m RSB 1,918.22 kgs 38.00 72,892.51
#16 G.I Tie Wire 126.60 kgs 70.00 8,861.90
Labor
concreting 1.00 lot 111,780.33 111,780.33
Direct Cost= 484,381.42
Contractor's Profit= 48,438.14
Contingencies= 24,219.07
Tax= 66,844.64
 623,883.27
Unit Cost= 26,593.49 /cu.m ₱ 623,883.27

3.c Tie Beam

Qty= 11.85 cu.m
Material:
Portland Cement 107.00 bag 260.00 27,820.00
Washed Sand 6.00 cu.m 700.00 4,200.00
Screened Gravel 12.00 cu.m 1,200.00 14,400.00
16mmØ x 6m RSB 1,363.39 kgs 45.00 61,352.64
10mmØ x 6m RSB 1,171.63 kgs 38.00 44,522.02
#16 G.I Tie Wire 50.70 kgs 70.00 3,549.03
Labor
concreting 1.00 lot 46,753.11 46,753.11
Direct Cost= 202,596.80
Contractor's Profit= 20,259.68
Contingencies= 10,129.84
Tax= 27,958.36
260,944.67
Unit Cost= 22,015.07 /cu.m ₱ 260,944.67

3.d 2nd Floor Beam

Qty= 23.39 cu.m
Material:
Portland Cement 211.00 bag 260.00 54,860.00
Washed Sand 12.00 cu.m 700.00 8,400.00
Screened Gravel 24.00 cu.m 1,200.00 28,800.00
20mmØ x 6m RSB 3,019.78 kgs 45.00 135,889.92
10mmØ x 6m RSB 1,762.99 kgs 38.00 66,993.70
#16 G.I Tie Wire 95.66 kgs 80.00 7,652.43
Labor
concreting 1.00 lot 90,778.81 90,778.81
Direct Cost= 393,374.86
Contractor's Profit= 39,337.49
Contingencies= 19,668.74
Tax= 54,285.73
506,666.82
Unit Cost= 21,661.69 /cu.m ₱ 506,666.82

3.e Roof Beam

Qty= 8.77 cu.m
Material:
Portland Cement 79.00 bag 260.00 20,540.00
Washed Sand 5.00 cu.m 700.00 3,500.00
Screened Gravel 9.00 cu.m 1,200.00 10,800.00
 20mmØ x 6m RSB 1,509.89 kgs 45.00 67,944.96
10mmØ x 6m RSB 757.68 kgs 38.00 28,791.84
#16 G.I Tie Wire 45.35 kgs 70.00 3,174.60
Labor
concreting 1.00 lot 40,425.42 40,425.42
Direct Cost= 175,176.81
Contractor's Profit= 17,517.68
Contingencies= 8,758.84
Tax= 24,174.40
225,627.74
Unit Cost= 25,727.22 /cu.m ₱ 225,627.74

3.f Ground Floor Slab

Qty= 17.30 cu.m
Material:
Portland Cement 156.00 bag 260.00 40,560.00
Washed Sand 9.00 cu.m 700.00 6,300.00
Screened Gravel 18.00 cu.m 1,200.00 21,600.00
10mmØ x 6m RSB 513.74 kgs 38.00 19,522.27
#16 G.I Tie Wire 10.27 kgs 70.00 719.24
Labor
concreting 1.00 lot 26,610.45 26,610.45
Direct Cost= 115,311.97
Contractor's Profit= 11,531.20
Contingencies= 5,765.60
Tax= 15,913.05
148,521.81
Unit Cost= 8,585.08 /cu.m ₱ 148,521.81

3.g 2nd Floor Slab

Qty= 18.53 cu.m
Material:
Portland Cement 167.00 bag 260.00 43,420.00
Washed Sand 10.00 cu.m 700.00 7,000.00
Screened Gravel 19.00 cu.m 1,200.00 22,800.00
10mmØ x 6m RSB 728.11 kgs 38.00 27,668.26
#16 G.I Tie Wire 14.56 kgs 70.00 1,019.36
Steel Decking 222.78 l.m 750.00 167,085.00
Labor
concreting 1.00 lot 30,572.28 30,572.28
Direct Cost= 299,564.90
Contractor's Profit= 29,956.49
Contingencies= 14,978.24
Tax= 41,339.96
385,839.59
 Unit Cost= 20,821.02 /cu.m ₱ 385,839.59

3.h Stairs
Qty= 18.53 cu.m
Material:
Portland Cement 167.00 bag 260.00 43,420.00
Washed Sand 10.00 cu.m 700.00 7,000.00
Screened Gravel 19.00 cu.m 1,200.00 22,800.00
16mmØ x 6m RSB 151.49 kgs 45.00 6,816.96
10mmØ x 6m RSB 170.02 kgs 38.00 6,460.61
#16 G.I Tie Wire 3.40 kgs 70.00 238.02
Steel Decking 7.06 l.m 750.00 5,295.00
Labor
concreting 1.00 lot 26,020.68 26,020.68
Direct Cost= 118,051.27
Contractor's Profit= 11,805.13
Contingencies= 5,902.56
Tax= 16,291.07
152,050.03
Unit Cost= 8,205.06 /cu.m ₱ 152,050.03

3.j Concrete Base Tank

Qty= 1.58 cu.m
Material:
Portland Cement 15.00 bag 260.00 3,900.00
Washed Sand 1.00 cu.m 700.00 700.00
Screened Gravel 2.00 cu.m 1,200.00 2,400.00
10mmØ x 6m RSB 44.35 kgs 38.00 1,685.38
#16 G.I Tie Wire 0.89 kgs 70.00 62.09
Steel Decking 14.82 l.m 750.00 11,115.00
Labor
concreting 1.00 lot 2,624.24 2,624.24
Direct Cost= 22,486.71
Contractor's Profit= 2,248.67
Contingencies= 1,124.34
Tax= 3,103.17
28,962.88
Unit Cost= 18,389.13 /cu.m ₱ 28,962.88

3.k Canopy
Qty= 1.00 lot
Canopy 1.00 lot 35,000.00 35,000.00
Direct Cost= 35,000.00
Contractor's Profit= 3,500.00
Contingencies= 1,750.00
 Tax= 4,830.00
45,080.00
Unit Cost= 45,080.00 /cu.m ₱ 45,080.00

3.l Roof Framing

Qty= 212.48 sq.m
Roof Framing 212.48 sq.m 850.00 180,608.00
Labor
installation 1.00 lot 54,182.40 54,182.40
Direct Cost= 234,790.40
Contractor's Profit= 23,479.04
Contingencies= 11,739.52
Tax= 32,401.08
302,410.04
Unit Cost= 1,423.24 /cu.m ₱ 302,410.04

3.m Roofing
Qty= 212.48 sq.m
Roofing 212.48 sq.m 950.00 201,856.00
Labor
installation 1.00 lot 60,556.80 60,556.80
Direct Cost= 262,412.80
Contractor's Profit= 26,241.28
Contingencies= 13,120.64
Tax= 36,212.97
337,987.69
Unit Cost= 1,590.68 /cu.m ₱ 337,987.69

3.n Forms and Scaffoldings

Qty= 1.00 lot
Forms and Scaffoldings 1.00 lot 150,000.00 150,000.00
Direct Cost= 150,000.00
Contractor's Profit= 15,000.00
Contingencies= 7,500.00
Tax= 12,075.00
184,575.00
Unit Cost= 184,575.00 /sq.m 184,575.00

4.0 Architectural
4.a Masonry Works
Qty= 855.80 sq.m
Material:
CHB 4" 11,126.00 pcs 15.00 166,890.00
Portland Cement 497.00 bag 260.00 129,220.00
Washed Sand 42.00 cu.m 700.00 29,400.00
 Screened Gravel 26.00 cu.m 1,200.00 31,200.00
10mmØx6m RSB 2,531.76 kg 38.00 96,206.88
#16 Tie Wire 51.00 kg 70.00 3,570.00
Labor
1.00 lot 136,946.06 136,946.06
Direct Cost= 593,432.94
Contractor's Profit= 59,343.29
Contingencies= 29,671.65
Tax= 81,893.75
764,341.63
Unit Cost= 893.13 /cu.m ₱ 764,341.63

4.b Plastering Works

Qty= 1,711.60 sq.m 35.00
Material:
Portland Cement 630.00 bag 260.00 163,800.00
Washed Sand 39.73 cu.m 700.00 27,807.50
Labor
1.00 lot 57,482.25 57,482.25
Direct Cost= 249,089.75
Contractor's Profit= 24,908.98
Contingencies= 12,454.49
Tax= 34,374.39
320,827.60
Unit Cost= 187.44 /sq.m ₱ 320,827.60

4.c Tile Works

Qty= 349.15 sq.m
Tile Works 349.15 sq.m 950.00 331,692.50
Labor
1.00 lot 99,507.75 99,507.75
Direct Cost= 431,200.25
Contractor's Profit= 43,120.03
Contingencies= 21,560.01
Tax= 59,505.63
555,385.92
Unit Cost= 1,590.68 /cu.m ₱ 555,385.92

4.d Paint Works

Qty= 2,032.85 sq.m
Paint Works 2,032.85 sq.m 180.00 365,913.00
Labor
1.00 lot 109,773.90 109,773.90
Direct Cost= 475,686.90
Contractor's Profit= 47,568.69
 Contingencies= 23,784.35
Tax= 65,644.79
612,684.73
Unit Cost= 301.39 /cu.m ₱ 612,684.73

4.e Ceiling Works

Qty= 349.15 sq.m
Ceiling Works 349.15 sq.m 250.00 87,287.50
Labor
1.00 lot 26,186.25 26,186.25
Direct Cost= 113,473.75
Contractor's Profit= 11,347.38
Contingencies= 5,673.69
Tax= 15,659.38
146,154.19
Unit Cost= 418.60 /cu.m ₱ 146,154.19

4.f Doors and Windows

Qty= 1.00 lot
Doors and Windows 1.00 lot 160,000.00 160,000.00
Direct Cost= 160,000.00
Contractor's Profit= 16,000.00
Contingencies= 8,000.00
Tax= 22,080.00
206,080.00
Unit Cost= 206,080.00 /cu.m ₱ 206,080.00

4.g Stainless steel Guard rail works

Qty= 1.00 lot
Stainless steel Guard rail works 1.00 lot 30,000.00 30,000.00
Direct Cost= 30,000.00
Contractor's Profit= 3,000.00
Contingencies= 1,500.00
Tax= 4,140.00
38,640.00
Unit Cost= 38,640.00 /cu.m ₱ 38,640.00

4.h Cabinetry
Qty= 1.00 lot
Cabinetry 1.00 lot 50,000.00 50,000.00
Direct Cost= 50,000.00
Contractor's Profit= 5,000.00
Contingencies= 2,500.00
Tax= 6,900.00
64,400.00
 Unit Cost= 64,400.00 /cu.m ₱ 64,400.00

5 Electrical Works
Qty= 1.00 lot
Electrical Works 1.00 lot 180,000.00 180,000.00
Direct Cost= 180,000.00
Contractor's Profit= 18,000.00
Contingencies= 9,000.00
Tax= 24,840.00
231,840.00
Unit Cost= 231,840.00 /cu.m ₱ 231,840.00

6 Plumbing & Sanitary

Qty= 1.00 lot
Plumbing & Sanitary 1.00 lot 120,000.00 120,000.00
Direct Cost= 120,000.00
Contractor's Profit= 12,000.00
Contingencies= 6,000.00
Tax= 16,560.00
154,560.00
Unit Cost= 154,560.00 /cu.m ₱ 154,560.00

7 Septic Vault & Cestern Tank

Qty= 1.00 lot
Septic Vault & Cestern Tank 1.00 lot 100,000.00 100,000.00
Direct Cost= 100,000.00
Contractor's Profit= 10,000.00
Contingencies= 5,000.00
Tax= 13,800.00
128,800.00
Unit Cost= 128,800.00 /cu.m ₱ 128,800.00

General Requirements #REF!

Earth Works #REF!
Structural Works ₱ 3,348,636.36
Architectural Works ₱ 2,708,514.07
Electrical Works ₱ 231,840.00
Plumbing Works ₱ 283,360.00
#REF!

TOTAL PROJECT COST = #REF!

 BID #REF!
PROFIT 10%
OCM 5%
TAX 12%
LABOR 30%
CEMENT 260
SAND 700
GRAVEL 1200

ABC #REF!
SQ.M 398.15
PRICE/SQ.M #REF!
 243,583.39
₱ 17,361.28
6,000,000.00
180,000.00

4.2 4.2 17.64

2.7 4.2 11.34
7.07 7.07
2.3 4.2 9.66
4.2 3 12.6
1.5 3 4.5
4.5 5.5 24.75
6 3 18
4 4.5 18
3 4.2 12.6
2.5 4.2 10.5
2.5 2.9 7.25
1.7 2.5 4.25
1.7 2.5 4.25
1.7 2.5 4.25
7 7 49 215.66
4.2 4.2 17.64
7.07 7.07
1.4 3.2 4.48
2.8 3.2 8.96
1.8 4.2 7.56
4.2 4.2 17.64
4.2 4.3 18.06
13.3 1.5 19.95
2.5 2.9 7.25
2.5 3.2 8
3.75 4.5 16.875
349.145
49
398.145 133.485
Name of Project: Proposed Two-Storey Residential Building
Owner: Mr. & Mrs. Lauro Inquit
Subject: Statement of Work Accomplishment

PHYSICAL
Wt. % PREVIOUS AMOUNT
Item Description Amount
%
1 GENERAL REQUIREMENTS
### #NAME? #NAME? #NAME? 100.00% #NAME?
1.a Building Permits 38,640.00 #NAME? 100.00% 38,640.00
1.b Mobilization/Demobilization 64,400.00 #NAME? 90.00% 57,960.00
1.c TEMPORARY FACILITIES 90,160.00 #NAME? 90.00% 81,144.00
2 SITE WORKS
2.a Site clearing grabbing & Layout 60,278.40 #NAME? 100.00% 60,278.40
2.b Excavation 56,929.60 #NAME? 100.00% 56,929.60
2.c Backfilling 35,033.60 #NAME? 100.00% 35,033.60
2.d Embankment 232,496.88 #NAME? 80.00% 185,997.50
2.e Soil Poisoning 27,820.80 #NAME? 70.00% 19,474.56
3 Structural Works
3.a Foundation (Footing) 240,651.75 #NAME? 100.00% 240,651.75
3.b Column #NAME? #NAME? 85.00% #NAME?
3.c Tie Beam/ Wall Footing 293,598.72 #NAME? 100.00% 293,598.72
3.d 2nd Floor Beam 500,854.29 #NAME? 100.00% 500,854.29
3.e Roof Beam 246,911.02 #NAME? 85.00% 209,874.36
3.f Ground Floor Slab #NAME? #NAME? 0.00% #NAME?
3.g 2nd Floor Slab #NAME? #NAME? 100.00% #NAME?
3.h Stairs #NAME? #NAME? 90.00% #NAME?
3.j Concrete Base Tank #NAME? #NAME? 0.00% #NAME?
3.k Canopy (Pre Casted Trilles) #NAME? #NAME? 0.00% #NAME?
3.m Roof Framing #NAME? #NAME? 100.00% #NAME?
3.n Roofing #NAME? #NAME? 0.00% #NAME?
3.o Forms and Scaffoldings 354,554.20 #NAME? 90.00% 319,098.78
4 Architectural
4.a Masonry Works 634,670.59 #NAME? 85.00% 539,470.00
4.b Plastering Works 458,155.25 #NAME? 70.00% 320,708.68
4.c Paint Works 573,549.75 #NAME? 0.00% .00
4.d Ceiling Works 302,240.79 #NAME? 0.00% .00
4.f Steel Tubular 1"x1" Railings (Balcony & Viewing Deck) 63,112.00 #NAME? 0.00% .00
4.g Wall Panel 14,016.34 #NAME? 0.00% .00
5 Electrical Works 343,252.00 #NAME? 30.00% 102,975.60
6 Plumbing & Sanitary
6.A Laying of Cold Water Line 239,188.04 #NAME? 0.00% .00
6.B Laying of Sanitary Line 67,403.62 #NAME? 15.00% 10,110.54
0 Septic Vault & Cistern Tank 171,304.00 #NAME? 80.00% 137,043.20
Total #NAME? #NAME? #NAME? #NAME?

Prepared by:

JOSE DARREL M. BALOGO

OWNER/GEN.MANAGER
KRIS DB CONSTRUCTION AND SUPPLY
PHYSICAL ACCOMPLISHMENT
PRESENT AMOUNT % ACC. TOTAL
% TO DATE AMOUNT

0.00% #NAME? 100.00% #NAME? #NAME? #NAME?

0.00% .00 100.00% 38,640.00 #NAME? #NAME?
0.00% .00 90.00% 57,960.00 #NAME? #NAME? #NAME?
0.00% .00 90.00% 81,144.00 #NAME? #NAME? #NAME?
0 - #NAME?
0.00% .00 100.00% 60,278.40 #NAME? #NAME?
0.00% .00 100.00% 56,929.60 #NAME? #NAME?
0.00% .00 100.00% 35,033.60 #NAME? #NAME?
0.00% .00 80.00% 185,997.50 #NAME? #NAME?
0.00% .00 70.00% 19,474.56 #NAME? #NAME?
0 -
0.00% .00 100.00% 240,651.75 #NAME? #NAME?
15.00% #NAME? 100.00% #NAME? #NAME? #NAME?
0.00% .00 100.00% 293,598.72 #NAME? #NAME?
0.00% .00 100.00% 500,854.29 #NAME? #NAME?
15.00% 37,036.65 100.00% 246,911.01 #NAME? #NAME?
0.00% #NAME? 0.00% #NAME? #NAME? #NAME?
0.00% #NAME? 100.00% #NAME? #NAME? #NAME?
10.00% #NAME? 100.00% #NAME? #NAME? #NAME?
100.00% #NAME? 100.00% #NAME? #NAME? #NAME?
50.00% #NAME? 50.00% #NAME? #NAME? #NAME?
0.00% #NAME? 100.00% #NAME? #NAME? #NAME?
100.00% #NAME? 100.00% #NAME? #NAME? #NAME?
0.00% .00 90.00% 319,098.78 #NAME? #NAME?
0 -
15.00% 95,200.59 100.00% 634,670.59 #NAME? #NAME?
20.00% 91,631.05 90.00% 412,339.73 #NAME? #NAME? #NAME?
50.00% 286,774.87 50.00% 286,774.87 #NAME? #NAME?
50.00% 151,120.40 50.00% 151,120.40 #NAME? #NAME?
0.00% .00 0.00% .00 #NAME? #NAME?
0.00% .00 0.00% .00 #NAME? #NAME?
30.00% 102,975.60 60.00% 205,951.20 #NAME? #NAME?

20.00% 47,837.61 20.00% 47,837.61

15.00% 10,110.54 30.00% 20,221.08
0.00% .00 80.00% 137,043.20
#NAME? #NAME? #NAME? #NAME? #NAME?

#NAME?

#NAME? #NAME?
90
 0.00%
0.00%
0.00%
0.00%
#NAME?
#NAME? 0.00%
0.00%
1% 0.00%
0.00%
0.00%

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00%
1.13% 0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00%
0.00%
0.00%
 KRIS DB CONSTRUCTION & SUPPLY
Lot 6, Block 2, Phase 5, Bankers Village, Tabuc Suba, Jaro, Iloilo City
Tel . No. (033) 508-1236/09483664461
Email Add: [email protected]

To: Mr. & Mrs. Lauro Inquit

Owner

Subject: Request for 3rd Progress Billing

Sir/Madam;

Greetings of Peace!

We would like to request for the 3rd progress billing of 80.36% Accomplishment of the project, "Proposed Two-
Storey Residential Building , located at Riverville, Yulo Drive, Arevalo, Iloilo City, which amounted to
Four Million Five Hundred Ninety Four Thousand Three Hundred Eighty Six Pesos and 68/100 (P4,594,386.68)
only computed as follows:

Contract Cost: #NAME? #NAME? Accomplishment #NAME?

Less:
#NAME? #NAME? Previous 2,591,000.00
₱ 1,429,283.00 30.00% Advance Payment #NAME?
#NAME?

Amount due to contractor #NAME?

Thank you so much for your kind consideration and prompt action on this matter.

Very truly yours,

JOSE DARREL M. BALOGO

Owner/Gen. Manager
dp 400,000.00
1,029,283.00
1st 1,240,000.00 #NAME?
2,669,283.00
2ND 500,000.00
400,000.00
451,000.00
1,351,000.00 #NAME?
2,591,000.00
4,020,283.00 #NAME?
#NAME?
#NAME?
#NAME?
Project Title: PROPOSED TWO-STOREY RESIDENTIAL
Owner: Lauro Inquit
Subject: ADDITIVE WORKS NO. 2
Item Description Qty Unit Unit Price Subtotal Total
I Additive
1.a Excavation
Qty= 4.000 cu.m
Labor:
Excavation 4.00 cu.m 150.00 600.00
Direct Cost= 600.00
Contractor's Profit= 90.00
Contingencies= 48.00
Tax= -
738.00
Unit Cost= 184.50 /cu.m ₱ 738.00
1.b Backfilling
Qty= 3.20 cu.m
Labor:
Backfilling 3.20 cu.m 150.00 480.00
Direct Cost= 480.00
Contractor's Profit= 72.00
Contingencies= 38.40
Tax= -
590.40
Unit Cost= 184.50 /cu.m ₱ 590.40

1.c Proposed Terrace @ Line 5-6, Grid A-B

Slab = 0.75 cu.m
Column = 0.60 cu.m
Beam = 0.84 cu.m
Footing = 0.60 cu.m
2.79 cu.m

Material:
Portland Cement 26.00 bag 260.00 6,760.00
Washed Sand 2.00 cu.m 900.00 1,800.00
Screened Gravel 3.00 cu.m 1,200.00 3,600.00
Steel Decking 6.67 li.m 750.00 5,002.50
12mmØ x 6m RSB 106.60 kgs 38.00 4,050.80
16mmØ x 6m RSB 151.49 kgs 40.00 6,059.52
#16 G.I Tie Wire 6.00 kgs 70.00 420.00
labor
installation 1.00 lot 11,077.13 11,077.13
Direct Cost= 38,769.95
Contractor's Profit= 5,815.49
Contingencies= 3,101.60
Tax=
47,687.04
Unit Cost= 17,092.13 /cu.m ₱ 47,687.04
 1.d Canopy Slab Extension
Slab = 0.03 cu.m
Material:
Portland Cement 1.00 bag 260.00 260.00
Washed Sand 1.00 cu.m 900.00 900.00
Screened Gravel 1.00 cu.m 1,200.00 1,200.00
12mmØ x 6m RSB 5.33 kgs 38.00 202.54
#16 G.I Tie Wire 1.00 kgs 70.00 70.00
labor
Concreting 1.00 lot 1,053.02 1,053.02
Direct Cost= 3,685.56
Contractor's Profit= 552.83
Contingencies= 294.84
Tax=
4,533.23
Unit Cost= 151,107.80 /cu.m ₱ 4,533.23

1.e Forms and Scaffoldings

Qty= 1.00 lot
Forms and Scaffoldings 1.00 lot 10,000.00 10,000.00
Direct Cost= 10,000.00
Contractor's Profit= 1,500.00
Contingencies= 800.00
Tax= -
12,300.00
Unit Cost= 12,300.00 /lot ₱ 12,300.00

Total Cost of Additive = ₱ 65,848.67

Prepared by: Approved by:

JOSE DARREL M. BALOGO MR. LAURO INQUIT

Owner/Gen. Manager Owner
Kris DB Construction and Supply

Note:
Final Price is Exclusive of Taxes if the Owner will not demand for reciept.
 8 350 2800
156 28 4368
144 28 4032
10 70 700
11,900.00
Project Title: PROPOSED TWO-STOREY RESIDENTIAL
Owner: Lauro Inquit
Subject: ADDITIVE/DEDUCTIVE
Item Description Qty Unit Unit Price Subtotal Total
ORIGINAL PLAN
I. Deductive
4.f Steel Tubular 1"x1" Railings (Balcony & Viewing Deck)
Qty= 163.15 l.m
Material:
Steel Tubular 1"x1" 30.00 lght 350.00 10,500.00
12mmx6m Round bar 2.00 lght 250.00 500.00
Welding Rod 2.00 box 2,200.00 4,400.00
Color Black Paint 2.00 gal 550.00 1,100.00
Consumable 1.00 lot 2,000.00 2,000.00
labor
installation 1.00 lot 7,400.00 7,400.00
Direct Cost= 25,900.00
Contractor's Profit= 3,885.00
Contingencies= 2,072.00
Tax=
31,857.00
Unit Cost= 195.26 /l.m ₱ 31,857.00

Total Cost of Deductive = ₱ 31,857.00

REVISED PLAN
II. Additive
4.f Stainless Tubular Railings (Balcony,Viewing Deck,Inside Realings)
Material:
Stainless Tubular 1 1/2"x1 1/2x6.0m" 15.00 lght 1,300.00 19,500.00
Stainless Tubular 1"x1"x6.0m 20.00 lght 1,020.00 20,400.00
Stainless Flange 1 1/2"x1 1/2" 2.00 pcs 280.00 560.00
Stainless Flange 1"x1" 10.00 pcs 230.00 2,300.00
Stainless Welding Rod 25.00 kls 550.00 13,750.00
Grinding Stone 10.00 pcs 45.00 450.00
Flap Disk 10.00 pcs 40.00 400.00
Sanding Paper #220 30.00 pcs 25.00 750.00
Sanding Paper #240 30.00 pcs 25.00 750.00
Sanding Paper #600 30.00 pcs 25.00 750.00
Sanding Paper #1000 30.00 pcs 25.00 750.00
Sanding Paper #1500 30.00 pcs 25.00 750.00
Sanding Paper #2000 30.00 pcs 25.00 750.00
Buffing Stone 2.00 pcs 320.00 640.00
Consumable 1.00 lot 2,000.00 2,000.00
labor
installation 1.00 lot 25,800.00 25,800.00
Direct Cost= 90,300.00
Contractor's Profit= 13,545.00
Contingencies= 7,224.00
Tax=
111,069.00
Unit Cost= #REF! /l.m ₱ 111,069.00
4.g Stainless Tube Railings (Stair)
Material:
Stainless Tube 1 1/2"Øx6.0m" 3.00 lght 1,185.00 3,555.00
Stainless Tube 1"Øx6.0m 6.00 lght 850.00 5,100.00
Stainless Tube 1 1/2"Ø elbow 4.00 pcs 120.00 480.00
Stainless Tube 1 1/2"Ø flange 3.00 pcs 250.00 750.00
Stainless Tube 1"Ø flange 8.00 pcs 160.00 1,280.00
Stainless Tube 1 1/2"Ø cap 2.00 pcs 90.00 180.00
Stainless Welding Rod 10.00 kls 550.00 5,500.00
Grinding Stone 2.00 pcs 45.00 90.00
Flap Disk 3.00 pcs 40.00 120.00
Sanding Paper #220 15.00 pcs 25.00 375.00
Sanding Paper #240 15.00 pcs 25.00 375.00
Sanding Paper #600 15.00 pcs 25.00 375.00
Sanding Paper #1000 15.00 pcs 25.00 375.00
Sanding Paper #1500 15.00 pcs 25.00 375.00
Sanding Paper #2000 15.00 pcs 25.00 375.00
Buffing Stone 1.00 pcs 320.00 320.00
Consumable 1.00 lot 1,000.00 1,000.00
labor
installation 1.00 lot 8,250.00 8,250.00
Direct Cost= 28,875.00
Contractor's Profit= 4,331.25
Contingencies= 2,310.00
Tax=
35,516.25
Unit Cost= #REF! /l.m ₱ 35,516.25

4.h Spiral Stair

Material:
Stainless Tube 3"Øx6.0m" 1.00 lght 2,325.00 2,325.00
Stainless Tube 2"Øx6.0m 2.00 lght 1,576.00 3,152.00
Stainless Tube 1 1/2"Øx6.0m 2.00 lght 1,185.00 2,370.00
2mm x 4' x 8' Checkered 1.00 sheet 3,060.00 3,060.00
2" x 2" x 1/4" Angle Bar 5.00 lght 1,518.00 7,590.00
16mm Plain Roud Bar 3.00 lght 472.00 1,416.00
Stainless Welding Rod 5.00 kls 550.00 2,750.00
Grinding Stone 2.00 pcs 45.00 90.00
Flap Disk 3.00 pcs 40.00 120.00
Sanding Paper #220 10.00 pcs 25.00 250.00
Sanding Paper #240 10.00 pcs 25.00 250.00
Sanding Paper #600 10.00 pcs 25.00 250.00
Sanding Paper #1000 10.00 pcs 25.00 250.00
Sanding Paper #1500 10.00 pcs 25.00 250.00
Sanding Paper #2000 10.00 pcs 25.00 250.00
Buffing Stone 1.00 pcs 320.00 320.00
Consumable 1.00 lot 1,000.00 1,000.00
labor
installation 1.00 lot 10,277.20 10,277.20
Direct Cost= 35,970.20
Contractor's Profit= 5,395.53
Contingencies= 2,877.62
Tax=
44,243.35
/l.m ₱ 44,243.35
 Total Cost of Additive = ₱ 190,828.60

Total Cost of Additive = ₱ 190,828.60

Total Cost of Deductive = ₱ 31,857.00
Total Cost Additive to Contract = ₱ 158,971.60

Prepared by: Approved by:

JOSE DARREL M. BALOGO MR. LAURO INQUIT

Owner/Gen. Manager Owner
Kris DB Construction and Supply

Note:
Final Price is Exclusive of Taxes if the Owner will not demand for reciept.