DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work GENERAL EXPENSES
Item Number 1.00

Work Description GENERAL EXPENSES includes SURVEY, SIGNAGES and PROVISIONS OF TEMPORARY FACILITIES.

DESCRIPTION UNIT COST

UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
Signages, Tarpaulin on wooden Frame lot 1 500.00 500.00
Temporary facilities and miscellaneous expenses lot 1 1,000.00 1,000.00

sub-total Php 1,500.00

B. LABOR no. No. of days Rate/Day
Foreman 1 5 350.00 1,750.00
Carpenter 2 5 280.00 2,800.00
Laborer 6 5 250.00 7,500.00
Surveyor 1 2 280.00 560.00
Survey Aide 3 2 250.00 1,500.00

sub-total Php 14,110.00

C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 1 1000 1,000.00
Surveyor's Automatic Level and Accessories 1 2 500 1,000.00
`

sub-total Php 2,000.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 17,610.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 880.50

2. Contractor's Profit (5% of EDC) 880.50

F. VAT, (12% of EDC+ Mark-ups) 2,324.52

G. TOTAL COST OF WORK ITEM 21,695.52

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 21,695.52

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work LAY-OUT AND EXCAVATION
Item Number 2.00

Work Description SUPPLY OF LABOR AND MATERIALS FOR LAY-OUT AND EXCAVATION

DESCRIPTION UNIT COST

UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
Crow bars pcs 2 200.00 400.00
Shovels pcs 4 200.00 800.00
2x3" rough lumber battering board board ft 80 32.00 2,560.00
CW nails kgs. 2 65.00 130.00
G.I.. Tie Wires kgs. 2 65.00 130.00

sub-total Php 4,020.00

B. LABOR no. No. of days Rate/Day
Foreman 1 1 350.00 350.00
Laborer 3 1 250.00 750.00
Carpenter 1 1 280.00 280.00

sub-total Php 1,380.00

C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 1 1000 NA

sub-total Php 0.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 5,400.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 270.00

2. Contractor's Profit (5% of EDC) 270.00

F. VAT, (12% of EDC+ Mark-ups) 712.80

G. TOTAL COST OF WORK ITEM 6,652.80

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 6,652.80

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work CARPENTRY, MASONRY AND CONCRETE WORKS
Item Number 3.00

Work Description SUPPLY OF MATERIALS AND LABOR FOR THE INSTALLATION OF SCAFFOLDINGS, FORMS, STEEL BARS,
MASONRY AND CONCRETE WORKS.
DESCRIPTION UNIT COST
UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
2"x3" rough lumber (scaffoldings) board ft 813.6 20.00 16,272.00
1/4"x4'x8' ordinary form plywood sheet 24 260.00 6,240.00
CW nails assorted kgs. 61.02 65.00 3,966.30
Gravel 3/4"dia. cubic m.. 14.565 500.00 7,282.50
Wash Sand cubic m.. 8 350.00 2,800.00
Portland Cement bags 176 220.00 38,720.00
CHB #4 pcs 1050 10.00 10,500.00
16mm. Dia. 7.5 mts. DSB lengths 18 170.00 3,060.00
16mm. Dia. 9 mts. DSB lengths 18 204.00 3,672.00
12mm. Dia. 6 mts. DSB lengths 45 140.00 6,300.00
10mm. Dia. 6mts. DSB lengths 24 120.00 2,880.00
12mm. Dia. 6mts. DSB lengths 24 140.00 3,360.00
12mm. Dia. 9mts. DSB lengths 48 210.00 10,080.00
#16 GI Tie Wires kgs. 26.42 75.00 1,981.50
Potable and mixing water gal 1760 5.00 8,800.00
Miscellaneous Materials: screen wires, pail cans lot 1 1,500.00 1,500.00
empty snacks, gloves
sub-total Php 127,414.30
B. LABOR no. No. of days Rate/Day
Foreman 1 18 350.00 6,300.00
Carpenter 2 18 280.00 10,080.00
Mason 2 18 280.00 10,080.00
Steelman 2 18 280.00 10,080.00
Laborer 5 18 250.00 22,500.00
sub-total Php 59,040.00
C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 3 1000 3,000.00
Concrete Mixer - 1 bagger 1 10 1248 12,480.00
Bar cutter 25mm dia./single 1 10 1000 10,000.00
Concrete Vibrator (3.5 HP. Gasoline Driven
Unit with 1" dia. Flexible shaft x 4-6 meters) 1 10 1088 10,880.00
Water truck (125 tons capacity) 1 2 1000 2,000.00
sub-total Php 38,360.00
D. ESTIMATED DIRECT COST (EDC) TOTAL Php 224,814.30

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 11,240.72

2. Contractor's Profit (5% of EDC) 11,240.72

F. VAT, (12% of EDC+ Mark-ups) 29,675.49

G. TOTAL COST OF WORK ITEM 276,971.22

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 276,971.22

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work BACKFILL AND COMPACTION
Item Number 4.00

Work Description SUPPLY OF LABOR AND MATERIALS FOR BACKFILL AND COMPACTION.

DESCRIPTION UNIT UNIT COST

QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
Granular Fill item 201 backfill cubic m. 100 320.00 32,000.00
Wheel Barrow units 4 1,500.00 6,000.00

sub-total Php 38,000.00

B. LABOR no. No. of days Rate/Day
Foreman 1 5 350.00 1,750.00
Laborer 10 5 250.00 12,500.00

sub-total Php 14,250.00

C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 2 1000 2,000.00
Walk Behind Vibratory Compactor -1 tonner 1 3 3000 9,000.00
`

sub-total Php 11,000.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 63,250.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 3,162.50

2. Contractor's Profit (5% of EDC) 3,162.50

F. VAT, (12% of EDC+ Mark-ups) 8,349.00

G. TOTAL COST OF WORK ITEM 77,924.00

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 77,924.00

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work STEEL WORKS
Item Number 5.00

Work Description SUPPLY OF MATERIALS AND LABOR FOR THE INSTALLATION OF TRUSS

DESCRIPTION UNIT COST

UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
3/16"x2"x2" x 6 mts. Steel Angle Bar lengths 70 720.00 50,400.00
4mm thickness x2"x2"x3" x 6mts steel purlins lengths 30 465.00 13,950.00
12mm dia. Plain Round Bar Sag Rod lengths 22 250.00 5,500.00
Welding Rod 1/8" dia. kgs. 5 107.00 535.00
1"x16"x12' kiln dry Lumber Facia Board lengths 10 672.00 6,720.00
Hack Saw Blade pcs 4 93.00 372.00
Oxy-Acetylene Tank Content only sets 2 1,500.00 3,000.00
sub-total Php 80,477.00
B. LABOR no. No. of days Rate/Day
Foreman 1 10 350.00 3,500.00
Welder 2 10 280.00 5,600.00
Laborer 4 10 250.00 10,000.00
sub-total Php 19,100.00
C. EQUIPMENT no. No. of days Rate/Day
Welding Machine 2 5 320 3,200.00
Bar Cutter 1 5 1840 9,200.00
Oxy-Acetylene Hose Cutter 1 5 250 1,250.00

sub-total Php 13,650.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 113,227.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 5,661.35

2. Contractor's Profit (5% of EDC) 5,661.35

F. VAT, (12% of EDC+ Mark-ups) 14,945.96

G. TOTAL COST OF WORK ITEM 139,495.66

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 139,495.66

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work ROOFING WORKS
Item Number 6.00

Work Description SUPPLY OF LABOR AND MATERIALS FOR THE INSTALLATION OF ROOFINGS.

DESCRIPTION UNIT COST

UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
4mm Corrugated G.I.. Sheet Roofings ln-mts 150 245.00 36,750.00
4mm G.I.. Sheet Gutters x 8' lengths 36 595.00 21,420.00
4mm G.I.. Sheet Ridge Roll x 8' lengths 10 595.00 5,950.00
Blind Rivets 1/8" pcs 1000 1.00 1,000.00
Tex screw pcs 700 2.50 1,750.00
Vulca Seal gallon 1 1,000.00 1,000.00
sub-total Php 67,870.00
B. LABOR no. No. of days Rate/Day
Foreman 1 5 350.00 1,750.00
Skilled Worker 2 5 280.00 2,800.00
Laborer 4 5 250.00 5,000.00
sub-total Php 9,550.00
C. EQUIPMENT no. No. of days Rate/Day
Electric Drill with Tex Screw Adaptor 2 5 250 2,500.00
sub-total Php 2,500.00
D. ESTIMATED DIRECT COST (EDC) TOTAL Php 79,920.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 3,996.00

2. Contractor's Profit (5% of EDC) 3,996.00

F. VAT, (12% of EDC+ Mark-ups) 10,549.44

G. TOTAL COST OF WORK ITEM 98,461.44

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 98,461.44

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work CEILING WORKS
Item Number 7.00

Work Description SUPPLY OF LABOR AND MATERIALS FOR THE INSTALLATION OF CEILING.

DESCRIPTION UNIT COST

UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
1/4X4'X8' Marine Plywood sheets 20 392.00 7,840.00
2"x2" s4s Kiln Dry Lumber board ft 576 41.00 23,616.00
CW nails Assorted kgs. 14.4 65.00 936.00
sub-total Php 32,392.00
B. LABOR no. No. of days Rate/Day
Foreman 1 2 350.00 700.00
Carpenter 2 2 280.00 1,120.00
Laborer 4 2 250.00 2,000.00
sub-total Php 3,820.00
C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 2 1000 NA

sub-total Php 0.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 36,212.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 1,810.60

2. Contractor's Profit (5% of EDC) 1,810.60

F. VAT, (12% of EDC+ Mark-ups) 4,779.98

G. TOTAL COST OF WORK ITEM 44,613.18

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 44,613.18

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work PLUMBING, TILES AND SEPTIC VAULTS
Item Number 8.00

Work Description SUPPLY OF LABOR AND MATERIALS FOR THE INSTALLATION OF PLUMBING PIPELINES,
TILES AND CONSTRUCTION OF SEPTIC VAULTS.
DESCRIPTION UNIT COST
UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
.60 x .60 ceramic floor tiles pcs 133 185.00 24,605.00
Tile adhesives bags 8 535.00 4,280.00
Portland cement bags 24 200.00 4,800.00
Gravel 3/4" dia. cubic m. 3 500.00 1,500.00
Wash sand cubic m. 1.5 350.00 525.00
sub-total Php 35,710.00
B. LABOR no. No. of days Rate/Day
Foreman 1 3 350.00 1,050.00
Tiles Setler 1 3 280.00 840.00
Laborer 1 3 250.00 750.00

sub-total Php 2,640.00

C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 1 1000 na
Electric Drill 1 5 250 na
`

sub-total Php 0.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 38,350.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 1,917.50

2. Contractor's Profit (5% of EDC) 1,917.50

F. VAT, (12% of EDC+ Mark-ups) 5,062.20

G. TOTAL COST OF WORK ITEM 47,247.20

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 47,247.20

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work DOORS AND WINDOWS
Item Number 9.00

Work Description SUPPLY OF LABOR AND MATERIALS FOR THE INSTALLATION OF DOORS AND WINDOWS.

DESCRIPTION UNIT COST

UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
1.6 mts. X 2.1 mts. Double wooden flush swing sets 1 7,000.00 7,000.00
door with jambs hinges and lockset
1.5 mts. x 1.2 mts. Window jalousies sets 5 3,015.00 15,075.00
Miscellaneous materials lot 1 1,500.00 1,500.00

sub-total Php 23,575.00

B. LABOR no. No. of days Rate/Day
Foreman 1 2 350.00 700.00
Carpenter 2 2 280.00 1,120.00
Glass Installer 2 2 280.00 1,120.00
Laborer 2 2 250.00 1,000.00
sub-total Php 3,940.00
C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 1 1000 1,000.00
Electric Drill 2 5 250 2,500.00
`

sub-total Php 3,500.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 31,015.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 1,550.75

2. Contractor's Profit (5% of EDC) 1,550.75

F. VAT, (12% of EDC+ Mark-ups) 4,093.98

G. TOTAL COST OF WORK ITEM 38,210.48

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 38,210.48

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work PAINTING WORKS
Item Number 10.00

Work Description SUPPLY OF LABOR AND MATERIALS FOR PAINTING OF WALLS, CEILING AND DOORS.

DESCRIPTION UNIT COST

UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
Flat wall enamel paints 1 coat gals. 12 400.00 4,800.00
Semi-gloss enamel paints 2 coats gals. 12 400.00 4,800.00
Flat Latex paint 1 coat gals. 12 400.00 4,800.00
Semi-gloss Latex paints 2 coats gals. 12 400.00 4,800.00
Paint Brush w" pcs. 2 25.00 50.00
Paint Brush 4" pcs. 2 73.00 146.00
Paint Roller sets 2 250.00 500.00
Stop clothe ( waste cotton) kgs. 2 80.00 160.00
Sanding Paper pcs. 2 25.00 50.00
Paint thinner gals. 2 300.00 600.00
Spatula Palita pcs. 2 32.00 64.00
Palita pcs. 2 25.00 50.00
Putty gals. 2 400.00 800.00
sub-total Php 21,620.00
B. LABOR no. No. of days Rate/Day
Foreman 1 2 350.00 700.00
Painter 2 2 280.00 1,120.00
Laborer 2 2 250.00 1,000.00

sub-total Php 2,820.00

C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 1 1000 na

sub-total Php 0.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 24,440.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 1,222.00

2. Contractor's Profit (5% of EDC) 1,222.00

F. VAT, (12% of EDC+ Mark-ups) 3,226.08

G. TOTAL COST OF WORK ITEM 30,110.08

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 30,110.08

 DETAILED COST ESTIMATES

Assumed quantity 1
Unit lot
Item of Work ELECTRIC WORKS
Item Number 11.00

Work Description SUPPLY OF LABOR AND MATERIALS FOR THE INSTALLATION OF ELECTRIC ROUGH IN AND FIXTURES.

DESCRIPTION UNIT COST

UNIT QUANTITY AMOUNT
A. MATERIAL COST (VAT not included)
Panel Board (WEMA 3R Casing) 3 -15 AP 2P 240V,
2-20AP 2P 240V. 1-30AP 2P 240V, 1-60 AP 2P 240V. set 1 2,000.00 2,000.00
60 Amp.-Watt meter pc. 1 1,500.00 1,500.00
2.0 sq mm. THHN copper wire boxes 1.2 2,100.00 2,520.00
3.5 sq mm. THHN copper wire boxes 1 1,600.00 1,600.00
5.5 sq mm. THHN copper wire mts, 8 437.00 3,496.00
14 sq mm. THHN copper wire roll 1 1,200.00 1,200.00
13 mm dia. Conduit pipe x 3 mts. lengths 5 110.00 550.00
65 mm dia. Conduit pipe x 3 mts. lengths 5 304.00 1,520.00
Junction Box with screw pcs. 4 28.00 112.00
Receptacle with screw pcs. 4 25.00 100.00
Utility Box with screw pcs. 4 25.00 100.00
Electrical Tape rolls 3 20.00 60.00
Duplex Convenience Outlet sets 4 130.00 520.00
One gang switch sets 2 90.00 180.00
20 watts fluorescent lamp/fixtures sets 2 1,000.00 2,000.00
Miscellaneous materials lot 1 1,000.00 1,000.00
sub-total Php 18,458.00
B. LABOR no. No. of days Rate/Day
Foreman 1 3 350.00 1,050.00
Electrician 2 3 280.00 1,680.00
Laborer 2 3 250.00 1,500.00

sub-total Php 4,230.00

C. EQUIPMENT no. No. of days Rate/Day
STAKE TRUCK 1 1 1000 na
Electric Drill 1 3 250 750.00
`

sub-total Php 750.00

D. ESTIMATED DIRECT COST (EDC) TOTAL Php 23,438.00

E. MARK-UPS

1. Overhead, Contingencies, Miscellaneous (OCM) Expenses 5% EDC 1,171.90

2. Contractor's Profit (5% of EDC) 1,171.90

F. VAT, (12% of EDC+ Mark-ups) 3,093.82

G. TOTAL COST OF WORK ITEM 28,875.62

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) 28,875.62

PROJECT TITLE: TWO STOREY RESIDENTIAL BUILDING
LOCATION: BRGY. POBLACION ILAWOD LAMBUNAO ILOILO
OWNER: MR & MRS EDUARDO MALATAG

DETAILED COST ESTIMATES

SUMMARY

Item No. Item Work Amount

1 GENERAL EXPENSES 21,695.52

2 LAY-OUT AND EXCAVATION 6,652.80

3 CARPENTRY, MASONRY AND CONCRETE WORKS 276,971.22

4 BACKFILL AND COMPACTION 77,924.00

5 STEEL WORKS 139,495.66

6 ROOFING WORKS 98,461.44

7 CEILING WORKS 44,613.18

8 PLUMBING, TILES AND SEPTIC VAULTS 47,247.20

9 DOORS AND WINDOWS 38,210.48

10 PAINTING WORKS 30,110.08

11 ELECTRIC WORKS 28,875.62

TOTAL ESTIMATED COST 810,257.20

Civil Engineer : Raymund James L. Legario

PRC # : 0126920
TIN # : 317-451-366-0000
PTR # :
DATE ISSUED :
PLACE ISSUED :