NAME OF PROJECT: PROPOSED TWO STORY RESIDENTIAL BUILDING (PHASE 1)

LOCATION: LA TRINIDAD , BENGUET

AMOUNT: Ph 2,980,229.00

CONTRACT DURATION: 180 CALENDAR DAYS

ITEM NO. DESCRIPTION QUANTITY UNIT UNIT AMOUNT

COST
ITEM 1: SITE WORKS
l.a PREPARATION/MOBILIZATION 5,382
l.b CONSTRUCTION SURVEY AND 6,000
STAKING
l.c STRUCTURAL EXCAVATION 20.57 2,2698
CU.M
ITEM ll: REINFORCING STEEL BAR
ll.a FABRICATION AND 135,714.6
INSTALLATION OF RSB ON FOOTING
AND FOUNDATION STRUCTURE
ll.b FABRICATION AND 126,500.4
INSTALLATION OF RSB ON COLUMNS
ll.c FABRICATION AND 135,254.34
INSTALLATION OF RSB ON BEAMS
ITEM lll: FORM AND FALSE WORKS 944,424
ITEM lV: STRUCTURAL CONCRETE (CLASS “A”) 352,076
ITEM V: MASONRY AND PLASTERING 325,607
ITEM Vl: DOORS AND WINDOWS 184,251
ITEM Vll: TILE WORKS 744,038
ITEM Vlll: INTERIOR PAINTING 143,167
ITEM lX: ELECTRICAL WORKS 127,073
ITEM X: PLUMBING WORKS 189,097
ITEM Xl: PROJECT BILLBOARDS 2000

TOTAL 2980229.00
COST
BREAK DOWN ESTIMATE
% AMOUNT
A.DIRECT COST
LABOR COST 401,056
MATERIAL COST 58,349
EQUIPMENT COST 2,006,715.07
SUB-TOTAL 2,466,120.07
B.INDIRECT COST
VAT(12%) 365,547.48
CP(5%) 148,561.45
SUB-TOTAL 514,108.93
TOTAL PROJECT COST : Php 2,980,229.00
NAME OF PROJECT: PROPOSED TWO STORY RESIDENTIAL BUILDING (PHASE 1)

LOCATION: LA TRINIDAD , BENGUET

AMOUNT: Php 2,980,229.00

CONTRACT DURATION: 180 CALENDAR DAYS

ITEM l: SITE WORKS

l.a PREPARATION/MOBILIZATION

LABOR

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

FOREMAN 1 1 600 600
HELPER 5 1 400 2000

SUB-TOTAL 2600
EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

MINI DUMP TRUCK 1 1 2000 2000

SUB-TOTAL 2000
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

TEMPORARY FACILITIES 1 1 LOT LOT
HAULING MATERIALS LOT
SUB-TOTAL

DIRECT COST Php 4600

INDIRECT UNIT COST Php 782

12% VAT Php 552

5% CP Php 230

ITEM COST Php 5382

UNIT COST Php 5382

 l.b CONSTRUCTION SURVEY AND STAKING

QUANTITY 1 LOT

LABOR

DESCRIPTION NO. OF NO. OF DAYS RATE PER DAY AMOUNT

PERSON
GEODETIC ENGINEER 1 1 3000 5000
ROD MEN 1 1 500 1000
SUB-TOTAL 6000
EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

TOTAL STATION 1 1 LOT

SUB-TOTAL
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

UMBRELA NAIL 1 KGS LOT

SUB-TOTAL

l.c STRUCTURAL EXCAVATION

QUANTITY: 20.57 CUBIC METER

LABOR

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

FOREMAN 1 4 600 2400
HELPER 10 4 350 14000

SUB-TOTAL 16400
EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS UNIT PRICE AMOUNT

SHOVEL 6 250 1500
PICK 3 500 1500
SUB-TOTAL 3000
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

SUB-TOTAL
DIRECT COST Php 19400

INDIRECT UNIT COST Php 3298

 12% VAT Php 2328

5% CP Php 970

ITEM COST Php 22698

UNIT COST Php 1005

ITEM ll: REINFORCING STEEL BAR

ll.a FABRICATION AND INSTALLATION OF RSB ON FOOTING AND FOUNDATION

STRUCTURE

QUANTITY:

LABOR

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

FOREMAN 1 12 600 7300
SKILLED LABOR 2 12 550 13200
UNSKILLED LABOR 10 12 350 42000

SUB-TOTAL 62500
EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

SPEED CUTTER 1 8000 8000

SUB-TOTAL 8000
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

16 mm diameter X 6 m RSB PCS 167 300 50100

12 mm diameter X 6 m RSB PCS
10 mm diameter X 6 m RSB PCS 281 130 36530
TIE WIRE KGS 20 80 1600
SUB-TOTAL 8823O
DIRECT COST Php 158730.00

INDIRECT UNIT COST Php 26984.1

12% VAT Php 19047.6

5% CP Php 7936.5

ITEM COST Php 135714.6

UNIT COST Php 6403.95

ll.b FABRICATION AND INSTALLATION OF RSB ON COLUMNS

QUANTITY: 29 COLUMNS

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

FOREMAN 1 8 600 4800
SKILLED LABOR 2 8 550 4400
UNSKILLED LABOR 10 8 350 28000

SUB-TOTAL 37200

EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

SPEED CUTTER 8000

SUB-TOTAL
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

16 mm diameter X 6m RSB PCS 144 300 43200
10 mm diameter X 6m RSB PCS 146 180 26280
TIE WIRE KGS 18 80 1440
SUB-TOTAL 70920
DIRECT COST Php 108120

INDIRECT UNIT COST Php 18380.4

12% VAT Php 12974.4

5% CP Php 5406

ITEM COST Php 126500.4

UNIT COST Php 4362.0827

ll.c FABRICATION AND INSTALLATION OF RSB ON BEAMS

QUANTITY:

LABOR

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

FOREMAN 1 8 600 4800
SKILLED LABOR 2 8 550 8800
UNSKILLED LABOR 10 8 350 28000

SUB-TOTAL 41600
EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

SPEED CUTTER 1

SUB-TOTAL
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

16 mm diameter X 6m RSB PCS 168 300 50400
12 mm diameter X 6m RSB PCS
10 mm diameter X 6m RSB PCS 165 130 21450
TIE WIRE KGS 26.90 80 2152
SUB-TOTAL 74002

DIRECT COST Php 115602

INDIRECT UNIT COST Php 19652.34

12% VAT Php 13872.24

5% CP Php 5780.1

ITEM COST Php 135254.34

UNIT COST Php

ITEM lll: FORM AND FALSE WORK

l.a FABRICATION, INSTALLATION AND REMOVAL OF FORMWORKS

QUANTITY:265 SQUARE METER

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

FABRICATION AND INSTALLATION

FOREMAN 1 6 600 1200

SKILLED LABOR 2 6 550 6600
UNSKILLED LABOR 10 6 350 21000

REMOVAL
SKILLED LABOR 1 3 550 1650
UNSKILLED LABOR 5 3 350 5250

SUB-TOTAL 35700
EQUIPMENT

DESCRIPTION UNIT QUANTITY RATE/DAY AMOUNT

STEEL FORMS (steel frames with LOT LOT
clamp)
ELECTRIC SAW PCS 1 3000 3000
HAMMER PCS 4 200 800
MANUAL SAW PCS 2 1000 2000

SUB-TOTAL 5800

MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

NAILS
#2 1/2CW NAILS KGS 6 80 480
#1 FINISHING NAILS KGS 4 80 320
½ “ PHENOLIC BOARD (4’X8’) PCS 61 900 54900
2”X2”X12’(GOOD LUMBER) PCS 1600 200 320000
2”X3”X12’(GOOD LUMBER) PCS 1300 300 390000
SUB-TOTAL 765700

DIRECT COST Php 807200

INDIRECT UNIT COST Php 137224

12% VAT Php 96864

5% CP Php 40360

ITEM COST Php 944424

UNIT COST Php 3563.86

ITEM lV: STRUCTURAL CONCRETE (CLASS “A”)

COLUMNS AND TIE BEAMS

QUANTITY: 65.88 CUBIC METER

QUANTITY:

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

SITE ENGINEER 1 4
FOREMAN 1 4 600 2400
SKILLED LABOR 1 4 550 2200
UNSKILLED LABOR 10 4 350 14000
 SUB-TOTAL 18600

EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

ONE BAGGER MIXER 1 20000 20000
CONCRETE VIBRATOR 1 10500 10500
WATER TANK 2 5000 10000
SUB-TOTAL 40500
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

GRAVEL CUBIC METER 61.40 1000 61400
SAND CUBIC METER 29.4 1200 35280
CEMENT BAGS 513 280 143640
PAIL PCS 10 150 1500
SUB-TOTAL 241820

DIRECT COST Php 300920

INDIRECT UNIT COST Php 51156.4

12% VAT Php 36110.4

5% CP Php 15046

ITEM COST Php 352076.4

UNIT COST Php 5344.207

ITEM V: MASONRY AND PLASTERING

QUANTITY: 301.23 SQUARE METER

QUANTITY:

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

FOREMAN 1 40 600 24000
SKILLED LABOR 5 40 550 22000
UNSKILLED LABOR 6 40 350 14000

SUB-TOTAL 60000

EQUIPMENT
DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT
ONE BAGGER MIXER
WATER TANK
SUB-TOTAL
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

RIVER SAND CUBIC METER 13.20 1000 13200
FINE SAND CUBIC METER 9.70 1500 14550
CEMENT BAGS 333 280 93240
5” CONCRETE HOLLOW BLOCK PCS 3954 15 59310
10 mm diameter X 6m RSB PCS 217 130 28210
TIE WIRE KGS 14.30 80 1140
1/8” SCREEN WIRE 1 LOT 1 100 100
SUB-TOTAL 209750

DIRECT COST Php 269750

INDIRECT UNIT COST Php 45857.5

12% VAT Php 32370

5% CP Php 13487.5

ITEM COST Php 325607.5

UNIT COST Php 1047.72

ITEM Vl: DOORS AND WINDOWS

QUANTITY:

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

FOREMAN
SKILLED LABOR 2 5 550 5500
UNSKILLED LABOR 2 5 350 3500

SUB-TOTAL 9000

EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

DRILLER 1 5000
 SUB-TOTAL 5000
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

HARDWOOD SOLID DOOR WITH PCS 9 6000 54000
2”X6” JAMBS INCLUDING
HARDWARE (D1)
HARDWOOD SOLID DOOR WITH PCS 6 5000 30000
2”x6” JAMBS INCLUDING
HARDWARE (D2)
POWDER COATED ALUMINUM SQUARE FOOT 125 320/SQUARE 40000
WINDOW (W1) FOOT
POWDER COATED ALUMINUM SQUARE FOOT 64 320/SQUARE 20480
WINDOW (W1) FOOT
SUB-TOTAL 144480

DIRECT COST Php 157480

INDIRECT UNIT COST Php 26771.6

12% VAT Php 18897.6

5% CP Php 7874

ITEM COST Php 184251.6

UNIT COST Php

ITEM Vll: TILE WORKS

QUANTITY:459.5 SQUARE METER

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

SKILLED LABOR 2 30 550 33000

UNSKILLED LABOR 5 30 350 52500

SUB-TOTAL 85500
EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

DIAMOND TILE CUTTER, 4” 3 3000
 SUB-TOTAL 3000

MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

60cm x 60cm double layered PCS 774 200 154800
ceramic tiled off white color
40cm x 40cm ceramic tiles PCS 624 150 93600
20cm x 40cm wall tiles PCS 1750 150 262500
PORTLAND CEMENT BAGS 32 280 8960
TILE ADHESIVE BAGS 41 250 10250
TILE GROUT KGS 179 80 14320
FINE SAND CUBIC METER 2 1500 3000
SUB-TOTAL 547430

DIRECT COST Php 635930

INDIRECT UNIT COST Php 108108.2

12% VAT Php 76311.6

5% CP Php 31796.6

ITEM COST Php 744038.2

UNIT COST Php 1501.590

ITEM Vlll: INTERIOR PAINTING

QUANTITY:661.23 SQUARE METER

LABOR

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT

SKILLED LABOR 2 20 550 22000
UNSKILLED LABOR 4 20 350 28000

SUB-TOTAL 50000
EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

SUB-TOTAL
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

SAND PAPER # 150 LINEAR METER 30 80 2400
SAND PAPER # 100 LINEAR METER 30 95 2850
BRUSHES AND ROLLERS lot
PAINT THINNER GALLONS 5 575 2875
SEMI-GLOSS LATEX GALLONS 20 728 14560
ACRYLIC COLOR GALLONS 20 575 11500
SKIM COAT BAGS 30 500 15000
FLAT LATEX GALLONS 20 624 12480
SEMI GLOSS ENAMEL GALLONS 20 535 10700

SUB-TOTAL 72365
DIRECT COST Php 122365

INDIRECT UNIT COST Php 20802.05

12% VAT Php 14683.8

5% CP Php 6118.25

ITEM COST Php 143167.05

UNIT COST Php 216.59

ITEM lX: ELECTRICAL WORKS

QUANTITY:

LABOR

DESCRIPTION NO. OF PERSON NO. OF DAYS RATE AMOUNT

ELECTRICIAN 2 12 400/OUTLET 41200
 SUB-TOTAL 41200

EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

SUB-TOTAL
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

PVC OCTAGONAL BOX W/ COVER PCS 25 60 1500
PVC UTILITY BOX PCS 40 40 1600
25mm PVC ELECTRICAL CONDUIT PCS 15 400 6000
12mm PVC ELECTRICAL CONDUIT PCS 15 250 3750
15 WATTS LED RECESSED LIGHT PCS 21 60 1260
DUPLEX CONVENIENCE OUTLET PCS 17 230 3910
UNIVERSAL (PANASONIC BRAND)
3 GANG SWITCH PCS 15 240 3600
SOLVENT CEMENT PCS 7 163 1141
8 mm 2 THHN ELECTRICAL BOX 4 7500 30000
WIRE(DURAFLEX BRAND)
2.2 mm 2 THHN ELECTRICAL BOX 5 2500 12500
WIRE
PANEL BOX PCS 1 500 500
TEMPORARY SERVICE ENTRANCE PC 1 1500 1500
CONNECTIONS
ELECTRICAL TAPE PCS 5 30 150
SUB-TOTAL 64410
DIRECT COST Php 108610

INDIRECT UNIT COST Php 18463.7

12% VAT Php 13033.2

5% CP Php 5430.5

ITEM COST Php 127073.7

UNIT COST Php

ITEM X: PLUMBING WORKS

QUANTITY:
DESCRIPTION NO. OF PERSON NO. OF DAYS RATE/ DAY AMOUNT
SKILLED 2 10 550 11000
HELPER 2 10 350 7000

SUB-TOTAL 18000
EQUIPMENT

DESCRIPTION NO. OF UNIT NO. OF DAYS RATE/DAY AMOUNT

GRINDER 1 5000

SUB-TOTAL 5000
MATERIALS

DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT

8” PVC PIPE S-1000 ATLANTA PCS 10 3876 38760
BRAND
6” PVC PIPE S-1000 ATLANTA PCS 15 1530 22950
BRAND
3”PVC PIPE S-1000 ATLANTA PCS 20 536 10720
BRAND
4”PVC PIPE S-1000 ATLANTA PCS 28 714 19992
BRAND
SOLVENT CEMENT PCS 15 163 2445
MEDUIM END 1-PC WATER PCS 4 8000 32000
CLOSET WITH FITTINGS
COUNTER TOP LAVATORY W/ PCS 4 2000 8000
FITTINGS
STAINLESS LAVATORY PC 1 5000 5000
BRASS FLOOR DRAIN PCS 6 200 1200
ASSORTED PVC FITTINGS LOT LOT

SUB-TOTAL 138622
DIRECT COST Php 161622

INDIRECT UNIT COST Php 27475

12% VAT Php 19394.64

5% CP Php 8081.1

ITEM COST Php 189097.74

UNIT COST Php

ITEM Xl: PROJECT BILLBOARDS

QUANTITY:

UNIT 4’X8’ TARPAULIN BILLBOARD W/ FRAME