Republic of the Philippines

Caraga Region XIII

Province of Surigao del Norte
Surigao City
OFFICE OF THEBUILDING OFFICIALS
Detailed Estimates

PROJECT TITLE : ONE (1) STOREY RESIDENTIAL BUILDING

LOCATION : P-3 BRGY. SAN JUAN, SURIGAO CITY

Item 100 - Clearing ang Layout

Quantity : 578.00 sq.m.

Quantity Computation :
Area (L x W) : 34 m x 17 m : 578.00 sq.m.
Total : 578.00 sq.m.

Labor Computation :
Capability : 100 sq.m. / gang-day (1 gang = 1 Carpenter & 2 Labor)

Using : 1 Gang :
No. of days required : 578.00 sq.m.
= 5.78 day
1 ( 100 ) sq.m. / gang-day
say 6.00 day
DIRECT COST

add
unit rate/rate per day freight total unit cost
A. Materials &
240.00 - bd.ft - Coco Lumber, 60 - 2" x 2" x 12' @ 15.00 /bd.ft. 15.00 - P 3,600.00
5.00 - rolls - Nylon # 70 @ 30.00 /roll 30.00 - P 150.00
5.00 - kgs. - CWN Nails # 3 @ 80.00 /kg 80.00 - P 400.00
Material Cost - P 4,150.00

B. Labor
1 Construction Foreman x 2.00 day @ 500.00 / day - P 1,000.00
2 Laborers x 2.00 day @ 350.00 / day - P 1,400.00
Labor Cost - P 2,400.00

MATERIAL COST - P 4,150.00

LABOR COSTss - P 2,400.00
DIRECT COST - P 6,550.00
Unit Cost P 11.33 / sq.m.
ITEM 103 - STRUCTURAL EXCAVATION
Quantity: 51.34 cu.m.

Quantity Computation :
Footing : 1.20 x 1.20 x 1.30 x 16.00 = 29.95 cu.m.
Wall Footing 1 : 77.00 x 0.25 x 0.55 = 10.59 cu.m.
Septic Vault : 4.00 x 1.50 x 1.80 = 10.80 cu.m.
CB and GT 0.60 x 0.60 x 0.60 x 6.00 = 1.30 cu.m.
Total Volume = 51.34 cu.m.
Labor Computation :
Capability : 1.50 cu.m./man-day
Using 5 Laborers :
No. of days required : 51.34 cu.m.
= 6.85 days
5 ( 1.50 ) cu.m./man-day

say = 7.00 days

DIRECT COST
A. Labor
1 Foreman x 7.00 days @ 500.00 / day - P 3,500.00
5.00 Laborers x 7.00 days @ 350.00 / day - P 12,250.00
Labor Cost - P 15,750.00
MATERIAL COST - P -
LABOR COST - P 15,750.00
DIRECT COST - P 15,750.00
Unit Cost P 306.78 / cu.m.

ITEM 102 EMBANKMENT

QUANTITY : 36.60 cu.m. x P 400.00 / cu.m. = 14,640.00

Length : 12.00 4.00 4.00

Width 8.00 4.00 2.50
Depth : 0.30 0.30 0.30
Volume : 28.80 4.80 3.00
Crew:
5 Laborers
Capability:
1.5 cu.m./man/day
No. of man-days
24 man-days
24 man-days say 5.0 days
= 4.9 days
No. of Days required: 5 Laborer

DIRECT COST :
B. Labor
5 - Laborer x 5.00 days x P 350.00 8,750.00
Sub-total P 8,750.00

MATERIAL COST - P 14,640.00

LABOR COST - P 8,750.00
DIRECT COST - P 23,390.00
Unit Cost P 639.07 / cu.m.
ITEM 405 - STRUCTURAL CONCRETE
Quantity : 36.39 cu.m.

Quantity Computation
Ground slab V1 : 12.00 x 8.00 x 0.1 = 9.60 cu.m.
Ground slab V2 4.00 x 4.00 x 0.1 = 1.60 cu.m.
Ground slab V3 4.00 x 2.50 x 0.1 = 1.00 cu.m.
Roof Beam : 0.25 x 0.35 x 89.00 = 7.79 cu.m.
Footing : 1.20 x 1.20 x 0.25 x 16 = 5.76 cu.m.
Wall Footing 1 : 77.00 x 0.25 x 0.20 = 3.85 cu.m.
Column : 0.30 x 0.30 x 4.30 x 16 = 6.19 cu.m.
Septic Tank : 1.50 x 4.00 x 0.10 x 1 = 0.60 cu.m.
Septic Vault Cover 1.50 x 4.00 x 0.10 x 1 = 0.60 cu.m.
CB And GT 0.60 x 0.60 x 0.08 x 6 = 0.16 cu.m.
Total Volume 36.39 cu.m.
A.Materials
Cement 36.39 x 9 /cu.m. = 327.51 bags 328.00 bags
Sand 36.39 x 0.5 /cu.m. = 18.19 cu.m. 19.00 cu.m.
Gravel 36.39 x 1.0 /cu.m. = 36.39 cu.m. 37.00 cu.m.

Scaffolding & Staging

Column Height Multiplier
2" x 3" Lumber (vertical) : 68.8 x 7.0 = 481.6 Bd. Ft.
2" x 2" Lumber (horizontal) : 68.8 x 21 = 1,445 Bd. Ft.
2" x 2" Lumber (diagonal braces) : 68.8 x 11.67 = 803 Bd. Ft.
Total : 3,678.93 Bd. Ft.
Beam Length Multiplier
2" x 3" Lumber (vertical) : 89.0 x 6.0 = 534 Bd. Ft.
2" x 2" Lumber (horizontal) : 89.0 x 4.67 = 416 Bd. Ft.

Labor Requirement: Fabrication, placing & dismantling of forms & scaffoldings

A. : 2 - Carpenters & 4 - Helpers
Crew : 4.00 cu.m. / day
Capability : 36.39 cu.m.
= 9.10 days say 10.00 days
No. of days 4.00 cu.m./day

- Concreting
B. : 2.00 - Masons & 5 - Helpers
Crew : 3.50 cu.m. / day
Capability : : 36.39 cu.m.
= 10.40 days say 11.00 days
No. of days : 3.50 cu.m./day

DIRECT COST
add freight
unit rate/rate per day total unit cost
& handling
A. Materials
328.00 bags Cement Type 1 or Type 1P @ 274.00 /bag 274.00 - P 89,872.00
37.00 cu.m. Washed Gravel 3/4" @ 1,000.00 /cu.m. 1,000.00 - P 37,000.00
19.00 cu.m. Washed Sand @ 900.00 /cu.m. 900.00 - P 17,100.00
34.00 pcs Ordinary Plywood, 1/2 x 4' x 8' @ 670.00 /pc 670.00 - P 22,780.00
26.00 pcs Ordinary Plywood 3/16 x 4' x 8' @ 335.00 /pc 335.00 - P 8,710.00
1,016.00 bd.ft. Coco lumber, 254pcs, 2" x 3" x 10' @ 15.00 /bd.ft. 15.00 - P 15,240.00
2,664.00 bd.ft. Coco Lumber, 1068pcs, 2" x 2" x 10' @ 15.00 /bd.ft. 15.00 - P 39,960.00
5.00 kgs. CW Nails #1" @ 80.00 /kl 80.00 - P 400.00
6.00 kgs. CW Nails #2" @ 80.00 /kl 80.00 - P 480.00
20.00 kgs. CW Nails #3" @ 80.00 /kl 80.00 - P 1,600.00
20.00 kgs. CW Nails #4" @ 80.00 /kl 80.00 - P 1,600.00
Material Cost - P 234,742.00
B. Equipment
1.00 unit 1 Bagger Mixer 11.00 days 1000.00 P 11,000.00
C. Labor
1.00 Foreman x 21.00 days @ 500.00 / day - P 10,500.00
2.00 Masons x 21.00 days @ 480.00 / day - P 20,160.00
2 Carpenters x 21.00 days @ 480.00 / day - P 20,160.00
7.00 Laborers x 21.00 days @ 350.00 / day - P 51,450.00
Labor Cost - P 102,270.00

RENTAL EQUIPMENT - P 11,000.00

MATERIAL COST - P 234,742.00
LABOR COST - P 102,270.00
DIRECT COST - P 348,012.00
Unit Cost P 9,563.53 / cu.m.

ITEM 404 - REINFORCING STEEL

: 4,770.26 kgs.
Quantity
Quantity Computation
20mm Ø
Total No. of 10mm Ø Total Total No. 16mm Ø Total Total No. Total Total No. of RSB Total #16 G.I. #16 GI Tie
Weight/6 Total Weight
Description 10mm Ø Weight/6m Weight of 16mm Weight/6m Weight of 20mm Weight 12mm Ø Weight Tie Wire Wire Total
m length (kg)(5.33kg)
RSB length (kg) (kg) Ø RSB length (kg) (kg) Ø RSB (kg) RSB (kg) Factor Weight (kg)
(kg)
Footing - 3.70 - 64.00 9.47 606.08 - 23.12 - - 606.08 0.0125 7.58
Floor Slab 90.00 3.70 333.00 9.47 - 23.12 - - 333.00 0.0125 4.16
Column 90.00 3.70 333.00 84.00 9.47 795.48 - 23.12 - - 1,128.48 0.0125 14.11
Wall Footing 12.00 3.70 44.40 9.47 - 23.12 - 39.00 207.87 83.40 0.0125 1.04
Roof Beam 119.00 3.70 440.30 150.00 9.47 1,420.50 23.12 - - 1,860.80 0.0125 23.26
Walling 177.00 3.70 654.90 9.47 - 23.12 - - 654.90 0.0125 8.19
Septic Vault 20.00 3.70 74.00 9.47 - 23.12 - - 74.00 0.0125 0.93
CB and GT 8.00 3.70 29.60 9.47 - 23.12 - 29.60 0.0125 0.37
Total 516.00 1,909.20 298.00 2,822.06 - - 39.00 207.87 4,770.3 59.26

Labor Requirement: : 50.00 kls / 1 crew

Capability : 1 Steelman and 4 Laborer
One (1) Crew Composition
4 Crews :
Using 4,770.26 kgs.
= 23.85 days say 24.00 days
No. of days 1 x 4 x 50.00 kls / 1 crew

DIRECT COST
add
total unit cost
unit rate/rate per day freight
A. Materials
516.00 length Deformed Steel Bars, 10 mm Ø x 6.0 m @ 160.00 160.00 - P 82,560.00
298.00 length Deformed Steel bars , 16mm Ø x 6.0 m @ 370.00 370.00 - P 110,260.00
39.00 length Deformed Steel bars , 12mm Ø x 6.0 m @ 220.00 220.00 - P 8,580.00
- Length Deformed Steel bars , 20mm Ø x 6.0 m @ 480.00 480.00 - P -
60.00 kilos G.I. Tie Wire, #16 @ 90.00 90.00 - P 5,400.00
25.00 pcs. Hacksaw Blade @ 70.00 70.00 - P 1,750.00
Material Cost - P 208,550.00
B. Labor
2.00 Steelmen x 24.00 days @ 450.00 / day - P 21,600.00
 4.00 Laborers x 24.00 days @ 350.00 / day - P 33,600.00
Labor Cost - P 55,200.00

MATERIAL COST - P 208,550.00

LABOR COST - P 55,200.00
DIRECT COST - P 263,750.00
Unit Cost P 55.29 / kgs.

ITEM 506 - MASONRY WORKS

Quantity : 234.33 sq.m
Quantity Computation
Area = 77.00 x 3.3 = 254.10 sq.m.
Septic = 4.00 x 1.5 = 6.00 sq.m.
CB AND CGT = 14.40 x 0.6 = 8.64 sq.m.
Total Gross Area = 268.74 sq.m.
Less : =
D1 = 0.90 x 2.10 x 1 = 1.89 sq.m.
D2 = 0.80 x 2.10 x 1 = 1.68 sq.m.
D3 = 0.80 x 2.10 x 2 = 3.36 sq.m.
D4 = 0.60 x 2.10 x 2 = 2.52 sq.m.
SD1 = 2.80 x 2.10 x 1 = 5.88 sq.m.
SW1 = 2.40 x 1.20 x 4 = 11.52 sq.m.
SW2 = 1.20 x 1.20 x 1 = 1.44 sq.m.
SW3 = 0.30 x 0.60 x 2 = 0.36 sq.m.
FW1 = 0.60 x 1.60 x 3 = 2.88 sq.m.
FW2 = 0.30 x 1.60 x 6 = 2.88 sq.m.
Total Area of Opening = 34.41 sq.m.
Net Area = 234.33 sq.m.

No. of 4" CHB = 234.33 x 12.50 pcs/sq.m. = 2,929.13 say 2,930.00

Cement = 128.88 bags say 129.00
Sand = 10.78 cu.m. say 11.00
:
Labor Requirement :
Crew : 4.00 - Masons & 4 - Helpers
Capabilty : 24.00 sq.m. / day
234.33 sq.m.
= 9.76 days say 10.00 days
No. of days : 24.00 cu.m./day

DIRECT COST
add
freight & total unit cost
unit rate/rate per day handling
A. Materials
2,930.00 pcs. CHB (4" x 8" x 16") @ 14.00 14.00 - P 41,020.00
129.00 bags Cement Type 1 or Type 1P @ 274.00 274.00 - P 35,346.00
11.00 cu.m. Washed Sand @ 900.00 900.00 - P 9,900.00
Material Cost - P 86,266.00
B. Labor
1.00 Foreman x 10.00 days @ 500.00 / day - P 5,000.00
4.00 Masons x 10.00 days @ 480.00 / day - P 19,200.00
4.00 Laborers x 10.00 days @ 350.00 / day - P 14,000.00
Labor Cost - P 38,200.00

MATERIAL COST - P 86,266.00

LABOR COST - P 38,200.00
DIRECT COST - P 124,466.00
Unit Cost P 531.16 / sq.m.

ITEM 1027 - CEMENT PLASTER FINISH :

: 484.56 sq.m.
Quantity
Quantity Computation
Wall Area = 77.00 x 3.30 x 2 = 508.20 sq.m.
Septic = 4.00 x 1.5 x 2 = 12.00 sq.m.
CB and GT = 14.40 x 0.6 x 2 = 17.28 sq.m.
elevation = 53.00 x 0.3 x 1 = 15.90 sq.m.
Total Gross Area = 553.38 sq.m.
Less :
D1 = 0.90 x 2.10 x 1 x 2 = 3.78 sq.m.
D2 = 0.80 x 2.10 x 1 x 2 = 3.36 sq.m.
D3 = 0.80 x 2.10 x 2 x 2 = 6.72 sq.m.
D4 = 0.60 x 2.10 x 2 x 2 = 5.04 sq.m.
SD1 = 2.80 x 2.10 x 1 x 2 = 11.76 sq.m.
SW1 = 2.40 x 1.20 x 4 x 2 = 23.04 sq.m.
 SW2 = 1.20 x 1.20 x 1 x 2 = 2.88 sq.m.
SW3 = 0.30 x 0.60 x 2 x 2 = 0.72 sq.m.
FW1 = 0.60 x 1.60 x 3 x 2 = 5.76 sq.m.
FW2 = 0.30 x 1.60 x 6 x 2 = 5.76 sq.m.
Total Area of Opening = 68.82 sq.m.
Net Area = 484.56 sq.m.
Material Requirement :
Cement = 484.56 x 0.205 bags/sq.m. = 99.33 ; say 100.00 bags
Sand = 484.56 x 0.017 cu.m./sq.m. = 8.24 ; say 9.00 cu.m.

Labor Requirement : 2 - Mason & 2 - Helper

One (1) Crew : 10.00 sq.m. / day

Capabilty
4 Crews :
Using 484.56 cu.m.
= 12.11 days say 13.00 days
: 10.00 x 4 cu.m./day
No. of days

DIRECT COST
add
total unit cost
unit rate/rate per day freight
A. Materials
100.00 bags Cement Type 1 or Type 1P @ 274.00 274.00 - P 27,400.00
9.00 cu.m. Washed Sand @ 900.00 900.00 - P 8,100.00
Material Cost - P 35,500.00
B. Labor
2.00 Masons x 13.00 days @ 480.00 / day - P 12,480.00
2.00 Laborers x 13.00 days @ 350.00 / day - P 9,100.00
Labor Cost - P 21,580.00

MATERIAL COST - P 35,500.00

LABOR COST - P 21,580.00
DIRECT COST - P 57,080.00
Unit Cost P 117.80 / sq.m.

ITEM 1018 - TILEWORKS

Quantity : 170.00 sq.m.

Ground Floor = = 111.60 sq.m.

Masters Bedroom T & B = 2.8 x 2 = 4.80 sq.m.
Common T & B = 2.8 x 2 = 5.60 sq.m.
T & B Wall = 19.2 x 2.5 = 48.00 sq.m.
Total = 170.00 sq.m.

Floor Area Tile Adhesive (kg/area)

Description
24"x24" 16"x16" 12"x12" 8"x8" Granite Ord. Total Kg.
Ground Floor Area 111.60 8.5 948.60
Masters Bedroom T & B 4.80 6.25 30
Common T & B 5.60 6.25 35.00
T & B Wall 48.00 6.25 300.00
Total Area 111.60 0.00 0.00 58.40 1313.60

A.MATERIALS
Tiles
24" x 24" : 111.60 / 0.36 sq. m. = 310.00 say 310.00 pcs.
8"x 8" : 58.40 / 0.04 sq. m. = 1460.00 say 1,460.00 pcs.

Labor Requirement : 2 - Masons & 2 - Laborer

One (1) Crew : 5.00 sq.m. / day
Capabilty
4 Crews :
Using 170.00 cu.m.
= 8.50 days say 9 days
: 5.00 x 4 cu.m./day
No. of days
DIRECT COST
add
freight total unit cost
unit rate/rate per day &
A. Materials
310.00 pcs Granite Tiles, 24" x 24" @ 150.00 150.00 - P 46,500.00
1,460.00 pcs Non-skid Tiles, 8" x 8" (Flooring) @ 40.00 40.00 - P 58,400.00
30.00 bags Tile Grout @ 65.00 65.00 - P 1,950.00
30.00 length Tile Trim 10mm x 8' @ 55.00 55.00 - P 1,650.00
55.00 bags Cement Type 1 or Type 1P @ 274.00 274.00 - P 15,070.00
6.00 cu.m. Washed Sand @ 900.00 900.00 - P 5,400.00
Material Cost - P 128,970.00
B. Labor
1.00 Foreman x 7.00 days @ 500.00 / day - P 3,500.00
2.00 Masons x 7.00 days @ 480.00 / day - P 6,720.00
2.00 Laborers x 7.00 days @ 350.00 / day - P 4,900.00
Labor Cost - P 15,120.00

MATERIAL COST - P 128,970.00

LABOR COST - P 15,120.00
DIRECT COST - P 144,090.00
Unit Cost P 847.59 / sq.m.
ITEM 1003 - CARPENTRY AND JOINERY WORKS
: 364.00 pcs. Total pcs. ceiling furing (including fiber cement board) = 364.00
Quantity
:
Labor Requirement : 2 - Carpenters & 2 - Laborers
One (1) Crew : 45 pcs. / day
Capabilty
1 Crew :
Using 364.00 pcs.
= 8.09 days say 9.00 days
: 45 x 1 pcs. /day
No. of days
B. Labor
1.00 Foreman x 9.00 days @ 500.00 / day - P 4,500.00
2.00 Carpenters x 9.00 days @ 450.00 / day - P 8,100.00
2.00 Laborers x 9.00 days @ 350.00 / day - P 6,300.00
Labor Cost - P 18,900.00
DIRECT COST CEILING 154.32 sq. m.
add
freight total unit cost
unit rate/rate per day &
Ceiling Works
A. Materials
45.00 shts 1/4'' x 4' x 8' Fiber Cement Ceiling Board @ 380.00 380.00 - P 17,100.00
77.00 pcs. Colored Metal Spandrel @ 110.00 110.00 - P 8,470.00
162.00 pcs. 2'' x 2'' x 10 Ceiling Furing @ 70.00 70.00 - P 11,340.00
80.00 pcs. Moldings 12' @ 200.00 200.00 - P 16,000.00
9.00 kg. Finishing Nails (8d) @ 80.00 80.00 - P 720.00
3.00 kg. #1 CWN (2d) @ 80.00 80.00 - P 240.00
1.00 gls. Anti-Termite @ 1,350.00 1,350.00 - P 1,350.00
Material Cost - P 55,220.00

MATERIAL COST - P 55,220.00

LABOR COST - P 18,900.00
DIRECT COST - P 74,120.00
Unit Cost P 203.63 / pcs.

ITEM 1013 - ROOFING

Quantity : 166.00 ln. m.

Labor Requirement : 3 Welder and 3 Helpers

One (1) Crew Composition : 9 shts. / day
Capability 166 sheets
: = 18.44 days say 19.00 days
No. of days 9 shts. / day

DIRECT COST
add
unit rate/rate per day freight total unit cost
&
A. Materials
166.00 ln.m. 10’ Long Color Roof sheet @ 450.00 450.00 - P 74,700.00
57.00 pcs Purlins, 100 mm x 50 mm x 3 mm,6m length @ 445.00 445.00 - P 25,365.00
19.00 pcs Angle bar, 50 mm x 50 mm x 5mm thick,6m length @ 570.00 570.00 - P 10,830.00
22.00 pcs Angle bar, 75 mm x 75 mm x 5mm thick,6m length @ 865.00 865.00 - P 19,030.00
15.00 pcs Sag Rod, 10mmØ round bar @ 140.00 140.00 - P 2,100.00
16.00 kgs. Welding Rod @ 90.00 90.00 - P 1,440.00
18.00 kgs. Rivets @ 215.00 215.00 - P 3,870.00
8.00 boxes Tekscrew, 1 1/2" @ 250.00 250.00 - P 2,000.00
8.00 pcs PVC Pipe, 3" dia. x 3 m. (S-900) @ 230.00 230.00 - P 1,840.00
8.00 gals Epoxy Metal Red Oxide @ 700.00 700.00 - P 5,600.00
2.00 can PVC Solvent @ 70.00 70.00 - P 140.00
10.00 pcs PVC Elbow, 3" dia. - 90 deg. bend @ 65.00 65.00 - P 650.00
Material Cost - P 147,565.00
B. Labor
1.00 Foreman x 19.00 days @ 500.00 / day - P 9,500.00
3.00 Welder x 19.00 days @ 480.00 / day - P 27,360.00
3.00 Laborers x 19.00 days @ 350.00 / day - P 19,950.00
Labor Cost - P 56,810.00
MATERIAL COST - P 147,565.00
LABOR COST - P 56,810.00
DIRECT COST - P 204,375.00
Unit Cost P 1,231.17 / ln. m.
ITEM 1002 - PLUMBING WORKS
: 1.00 lot
Quantity
DIRECT COST
add
unit rate/rate per day freight total unit cost
&
A. Materials
2.00 sets Water Closet w/ complete accessories @ 4,500.00 4,500.00 P 9,000.00
2.00 pcs. PVC Floor Drain, 4" x 4" @ 150.00 150.00 P 300.00
15.00 pcs. PVC Pipe, 4" dia. X 3.0 m. @ 300.00 300.00 P 4,500.00
3.00 pcs. PVC Pipe, 2" dia. X 3.0m @ 110.00 110.00 P 330.00
3.00 pcs. PVC Elbow, 2" dia. X 45 deg. Bend @ 70.00 70.00 P 210.00
2.00 pcs. PVC Elbow, 4" dia. X 90 deg. Bend @ 55.00 55.00 P 110.00
1.00 pcs. PVC Wye, 2" dia. x 45 deg. @ 70.00 70.00 P 70.00
2.00 pcs. PVC Wye, 4" dia. X 45 deg. @ 70.00 70.00 P 140.00
6.00 pcs. PVC P-Trap, 2" dia. @ 45.00 45.00 P 270.00
1.00 pcs. PVC Clean Out Plug, 4" dia. @ 45.00 45.00 P 45.00
1.00 pc. Gate Valve, 1/2" dia. @ 150.00 150.00 P 150.00
3.00 pcs. PVC Coupling, 2" dia. @ 15.00 15.00 P 45.00
7.00 pcs. PVC Coupling, 4" dia. @ 30.00 30.00 P 210.00
2.00 pcs. 4'' x 2'' PVC wye @ 70.00 70.00 P 140.00
5.00 pcs. 1/2'' dia. X 6m G.I Pipe @ 420.00 420.00 P 2,100.00
8.00 pcs. 1/2'' dia.90 deg.G.I Pipe @ 80.00 80.00 P 640.00
6.00 pcs. 1/2'' G.I coupling @ 80.00 80.00 P 480.00
1.00 pcs. Kitchen sink with faucet @ 2,300.00 2,300.00 P 2,300.00
2.00 pcs. Faucet for Lavatory @ 400.00 400.00 P 800.00
2.00 pcs. Shower heads and valves @ 2,200.00 2,200.00 P 4,400.00
30.00 pcs. Teflon Tape (big) @ 20.00 20.00 P 600.00
20.00 pints Solvent Cement @ 50.00 50.00 P 1,000.00
Material Cost - P 27,840.00
B. Labor
2.00 Plumber x 5.00 days @ 480.00 / day - P 4,800.00
2.00 Laborers x 5.00 days @ 350.00 / day - P 3,500.00
Labor Cost - P 8,300.00

MATERIAL COST - P 27,840.00

LABOR COST - P 8,300.00
DIRECT COST - P 36,140.00
Unit Cost P 36,140.00 / lot
SPL II - DOORS AND WINDOWS
Quantity : 1.00 lot
DIRECT COST
unit add
rate/rate per freight &
day handling total unit cost
A. Materials
1.00 set D-1: Supply and Installed Narra Wood Carving, 0.90 m x 2.10 m 7,500.00 7,500.00 P 7,500.00
1.00 set D-2: Supply and Installed Narra Wood Carving, 0.80 m x 2.10 m 4,000.00 4,000.00 P 4,000.00
2.00 set D-3: Supply and Installed Narra Wood Carving, 0.80 m x 2.10 m 3,360.00 3,360.00 P 6,720.00
2.00 set D-4: Supply and Installed PVC Hollow Flush Door, 0.60m x 2.10 m 2,000.00 2,000.00 P 4,000.00
1.00 set SD-1: Supply and Installed Sliding Main Door w/ Glass Siding, 2.80 m x 2.10 m 8,000.00 8,000.00 P 8,000.00
P
4.00 set SW-1: Supply and Installed Sliding glass window, 2.40m x 1.20 m w/ Aluminum 5,500.00 5,500.00 P 22,000.00
frame
1.00 set 3,500.00 3,500.00 P 3,500.00
SW-2: Supply and Installed Sliding window, 1.20 m x 1.20 m w/ Aluminum Frame

3.00 set 2,000.00 2,000.00 P 6,000.00

SW-3: Supply and Install Sliding window, .60 m x 0.60 m
1.00 set 3,500.00 3,500.00 P 3,500.00
FW-1: Supply and Install Fixed Window, 0.60 m x 1.60 m w/ Aluminum Frame
2.00 set FW-2: Supply and Install Fixed Window, 0.30 m x 1.60 m w/ Aluminum Frame 2,500.00 2,500.00 P 5,000.00
Material Cost - P 70,220.00
B.Equipment
1.00 unit Welding Machine 5.00 days 450.00 P 2,250.00

C. Labor
2.00 Carpenter x 5.00 days @ 480.00 / day - P 4,800.00
4.00 Laborers x 5.00 days @ 350.00 / day - P 7,000.00
Labor Cost - P 11,800.00

RENTAL EQUIPMENT - P 2,250.00

MATERIAL COST - P 70,220.00
LABOR COST - P 11,800.00
DIRECT COST - P 84,270.00
Unit Cost P 84,270.00 / lot
SPL III - ELECTRICAL WORKS
Quantity : 1.00 lot
DIRECT COST
add
unit rate/rate per day freight total unit cost
&
A. Materials
29.00 pcs. Utility Boxes PVC, 2" x 4" @ 30.00 30.00 P 870.00
10.00 pcs. Junction Boxes PVC, 4" x 4" @ 35.00 35.00 P 350.00
8.00 length RSC Pipe, 3/4" dia. @ 95.00 95.00 P 760.00
39.00 pcs 8 Watts Pinlight 6'' diam. @ 350.00 350.00 P 13,650.00
10.00 pcs 35 Watts LCM @ 1,500.00 1,500.00 P 15,000.00
3.00 boxes #14 THW Copper Wire @ 2,900.00 2,900.00 P 8,700.00
2.00 boxes #12 THW Copper Wire @ 2,600.00 2,600.00 P 5,200.00
15.00 mtrs THW Stranded, 6.0mm2 @ 100.00 100.00 P 1,500.00
10.00 pcs. PVC Clamp # 3/4" dia. @ 10.00 10.00 P 100.00
5.00 rolls UPVC Electrical Pipe 3/4" dia. @ 75.00 75.00 P 375.00
20.00 pcs. Electrical Tape (Big) @ 40.00 40.00 P 800.00
6.00 pcs. 1 gang switch (Flash Type for Concrete) @ 120.00 120.00 P 720.00
4.00 pcs. 2 gang switch (Flash Type for Concrete) @ 90.00 90.00 P 360.00
2.00 pcs. 3 gang switch (Flash Type for Concrete) @ 190.00 190.00 P 380.00
6.00 pcs. 1 gang outlet (Flash Type for Concrete) @ 250.00 250.00 P 1,500.00
7.00 pcs. 2 gang outlet (Flash Type for Concrete) @ 350.00 350.00 P 2,450.00
5.00 pcs. 3 Gang Duplex Convenience Outlet (Flash Type for Concrete) @ 90.00 90.00 P 450.00
1.00 pcs. Entrance Cap, 3/4" dia. @ 80.00 80.00 P 80.00
1.00 set Pannel Board and circuit breaker @ 2,800.00 2,800.00 P 2,800.00
1.00 pcs. Circuit Breaker 30A-Branded @ 450.00 450.00 P 450.00
3.00 pcs. Circuit Breaker 20A-Branded @ 320.00 320.00 P 960.00
4.00 pcs. Circuit Breaker 15A-Branded @ 200.00 200.00 P 800.00
2.00 pcs. Circuit Breaker 60A-Branded @ 780.00 780.00 P 1,560.00
25.00 m Service Drop Wire @ 80.00 80.00 P 2,000.00
1.00 unit KWHR meter w/ Base @ 4,500.00 4,500.00 P 4,500.00
Material Cost - P 66,315.00
B. Labor
1.00 Electrician x 8.00 days @ 480.00 / day - P 3,840.00
2.00 Laborers x 8.00 days @ 350.00 / day - P 5,600.00
Labor Cost - P 9,440.00

MATERIAL COST - P 66,315.00

LABOR COST - P 9,440.00
DIRECT COST - P 75,755.00
Unit Cost P 75,755.00 / lot

SPL IV - PAINTING WORKS

Quantity : 325.00 sq.m.
DIRECT COST add
freight total unit cost
unit rate/ rate per day &
A. Materials
8.00 gals Wood Primer @ 750.00 750.00 P 6,000.00
8.00 bags Quick Drying Enamel @ 850.00 850.00 P 6,800.00
8.00 gals Paint Thinner @ 245.00 245.00 P 1,960.00
10.00 quarts Concrete Neutralizer @ 200.00 200.00 P 2,000.00
18.00 gal Concrete Primer @ 430.00 430.00 P 7,740.00
18.00 gals Acrylic Gloss Latex Paint @ 800.00 800.00 P 14,400.00
8.00 gals Flat Wall Enamel White @ 600.00 600.00 P 4,800.00
2.00 gals Lacquer Thinner @ 350.00 350.00 P 700.00
10.00 pcs Skim coat powder putty @ 550.00 550.00 P 5,500.00
9.00 pcs 9'' roller paint w/ tray @ 200.00 200.00 P 1,800.00
8.00 pcs 4'' paint brush @ 60.00 60.00 P 480.00
6.00 pcs 2'' paint brush @ 30.00 30.00 P 180.00
8.00 rolls Masking tape @ 100.00 100.00 P 800.00
10.00 pcs Sandpaper #60 @ 60.00 60.00 P 600.00
10.00 pcs Sandpaper #100 @ 35.00 35.00 P 350.00
10.00 pcs Sandpaper #200 @ 40.00 40.00 P 400.00
5.00 pcs Pallete Knife @ 175.00 175.00 P 875.00
Material Cost - P 55,385.00
B. Labor
5.00 Painter x 6.00 days @ 450.00 / day - P 13,500.00
3.00 Helper x 6.00 days @ 350.00 / day - P 6,300.00
Labor Cost - P 19,800.00
MATERIAL COST - P 55,385.00
LABOR COST - P 19,800.00
DIRECT COST - P 75,185.00
Unit Cost P 231.34 / sq.m.
SPL V- PROJECT BILLBOARD
: 1.00 L.s
Quantity
DIRECT COST
A. Materials
1.00 unit Project Billboard @ 2,500.00 - P 2,500.00
Material Cost - P 2,500.00
MATERIAL COST - P 2,500.00
LABOR COST - P -
DIRECT COST - P 2,500.00
Unit Cost P 2,500.00 / l.s

RENTAL EQUIPMENT - P 13,250.00

TOTAL MATERIAL COST - P 1,137,863.00
TOTAL LABOR COST - P 384,320.00
TOTAL DIRECT COST - P 1,535,433.00

TOTAL NUMBER OF DAYS REQUIRED - 147.00 CALENDAR DAYS