CONSTRUCTION OF TWO STOREY RESIDENCE WITH ROOF DECK

BULO,TABUK CITY, KALINGA

PROJECT COST ESTIMATES

I. SITE WORKS
A.) Excavation Works
Quantity: 32.93 cu.m.

1.) Labor and Supervision

Output: 2 cu.m/man day

No of 32.93 say 3.5 days

= 3.29
days = 10.00

1 Construction foreman @ P 900.00 per day = P 900.00

5 Laborers @ P 500.00 per day = P 2,500.00
P 3,400.00 / day

For 3.5 days @ P 3,400.00 per day = P 11,900.00

Summary:
Labor & Supervision = P 11,900.00
Direct Cost = P 11,900.00
Sub-total = P 11,900.00
Total Est'd.Cost = P 11,900.00
Unit Cost = P 361.39 / cu.m.
say = P 361.39 / cu.m.
Item Cost = P 11,899.85
II. REINF. STEEL BARS
0 Quantity: 5,750.84 kgs.
 A.) Materials
FOOTING
60.00 16 mm diam X 6.0 m. RSB @ P 396.00 per pc. = P 23,760.00
9.10 #16 Tie wire @ P 66.00 per kg. = P 600.60
P 24,360.60

COLUMN
96.00 16 mm diam X 9.0 m. RSB @ P 594.00 per pc. = P 57,024.00
16 mm diam X 6.0 m. RSB @ P 396.00 per pc. = P -
12 mm diam X 6.0 m. RSB @ P 209.00 per pc. = P -
259.00 10 mm diam X 6.0 m. RSB @ P 154.00 per pc. = P 39,886.00
15.00 #16 Tie wire @ P 66.00 per kg. = P 990.00
P 40,876.00
BEAM
197.00 16 mm diam X 9.0 m. RSB @ P 594.00 per pc. = P 117,018.00
16 mm diam X 6.0 m. RSB @ P 396.00 per pc. = P -
392.00 10 mm diam X 6.0 m. RSB @ P 154.00 per pc. = P 60,368.00
20.00 #16 Tie wire @ P 66.00 per kg. = P 1,320.00
P 61,688.00

12 mm diam X 6.0 m. RSB @ P 209.00 per pc. = P -

10 mm diam X 6.0 m. RSB @ P 154.00 per pc. = P -
#16 Tie wire @ P 66.00 per kg. = P -
P -

B.) Labor and Supervision (Fab. & Installation)

Output: 75 kgs/man day
No of 5,750.84 say 10 days
= 9.58
days = 600

1 Construction foreman 0 900.00 per day = P 900.00

2 Skilled Laborers 0 600.00 per day = P 1,200.00
6 Laborers 0 500.00 per day = P 3,000.00
P 5,100.00

For 10 days 0 5,100.00 per day = P 51,000.00

Summary:
Material cost = P 126,924.60
Labor & Supervision = P 51,000.00
Direct Cost 0.00 = P 177,924.60
Sub-total = P 177,924.60
Total Est'd.Cost = P 177,924.60
Unit Cost = P 30.94 / kg.
say = P 30.94 / kg.
Item Cost = P 177,931.04

III. CONCRETE WORKS

Class "A" Concrete Quantity: 47.69 cu.m.

0 A.) Materials
429.00 Cement @ P 235.00 per bag = P 100,815.00
24.00 Screened Sand @ P 750.00 per cu.m. = P 18,000.00
38.00 Gravel @ P 900.00 per cu.m. = P 34,200.00
P 153,015.00

B.) Labor and Supervision

SLAB ON FILL, FOOTING, AND GRADE BEAMS
Output: 12.6 cu.m./day
No of 19.35 say 2 days
= 1.54
days = 12.6

1 Construction foreman @ P 900.00 per day = P 900.00

2 Skilled Laborers @ P 600.00 per day = P 1,200.00
 7 Laborers @ P 500.00 per day = P 3,500.00
P 5,600.00

For 2 days @ P 5,600.00 per day = P 11,200.00

SECOND FLOOR SLAB, COLUMNS AND BEAMS

Output: 3.85 cu.m./day
No of 28.34 say 7.5 days
= 7.36
days = 3.85

1 Construction foreman @ P 900.00 per day = P 900.00

2 Skilled Laborers @ P 600.00 per day = P 1,200.00
9 Laborers @ P 500.00 per day = P 4,500.00
P 6,600.00

For 7.5 days @ P 6,600.00 per day = P 49,500.00

C.) Equipment Rental

1 unit One bagger conc. mixer @ P 800.00 per day = P 800.00

1 unit conc. Vibrator @ P per day = P -
P 800.00 / day

For 7.50 day/s @ P 800.00 per day = P 6,000.00

Summary:
Material cost = P 153,015.00
Equipment Rental = P 6,000.00
Labor and Supervision = P 11,200.00
Direct Cost = P 170,215.00
Mark-up /Contingency = P -
Sub-total = P 170,215.00
Vat = P -
Total Est'd.Cost = P 170,215.00
Unit Cost = P 3,569.20 / cu.m.
say = P 3,569.20 / cu.m.
Item Cost = P 170,215.15

IV. MASONRY WORKS

A.) CHB laying Class "B" Mortar Mix
Quantity: 276.80 sq.m.

0 A. 1.) Materials

3633 4" CHB @ P 14.50 per pc. = P 52,678.50

146.00 Cement @ P 235.00 per bag = P 34,310.00
200.00 10 mm diam X 6.0 m. RSB @ P 154.00 per pc. = P 30,800.00
14.00 #16 Tie wire @ P 66.00 per kg. = P 924.00
13.00 Screened Sand @ P 750.00 per cu.m. = P 9,750.00
P 128,462.50

A. 2.) Labor and Supervision

Output: 18.00 sq.m./day
No of 276.80 say 15.5 days
= 15.38
days = 18.00

1 Construction foreman 0 900.00 per day = P 900.00

2 Skilled Laborers 0 600.00 per day = P 1,200.00
4 Laborers 0 500.00 per day = P 2,000.00
P 4,100.00

For 15.50 days 0 4,100.00 per day = P 63,550.00

Summary:
Material cost = P 128,462.50
Labor and Supervision = P 63,550.00
Direct Cost = P 192,012.50
Sub-total = P 192,012.50
Total Est'd.Cost = P 192,012.50
Unit Cost = P 693.69 / sq.m.
say = P 693.69 / sq.m.
Item Cost = P 192,013.39
 B.) Plastering Class "B" Mix; Thickness = 20 mm
Quantity: 553.60 sq.m.

0 B. 1.) Materials
161.00 Cement @ P 235.00 per bag = P 37,835.00
9.00 Screened Sand @ P 750.00 per cu.m. = P 6,750.00
P 44,585.00
B. 2.) Labor and Supervision
Output: 40.00 sq.m./day
No of 553.60 say 14 days
.40mm 13.84
days = 40.00

1 Construction foreman @ P 900.00 per day = P 900.00

4 Skilled Laborers @ P 600.00 per day = P 2,400.00
4 Laborers @ P 500.00 per day = P 2,000.00
P 5,300.00

For 14 days @ P 5,300.00 per day = P 74,200.00

Summary:
Material cost = P 44,585.00
Labor and Supervision = P 74,200.00
Direct Cost = P 118,785.00
Mark-up /Contingency = P -
Sub-total = P 118,785.00
Vat = P -
Total Est'd.Cost = P 118,785.00
Unit Cost = P 214.57 / sq.m.
say = P 214.57 / sq.m.
Item Cost = P 118,785.95

V. FORMWORKS AND SCAFFOLDINGS

Quantity: 168.40 sq.m.

A.) Materials

69.00 1/4"x4'x8' Ord. Plywood @ P 495.00 per pc. = P 34,155.00

3109.00 Lumber @ P 55.00 per bd. ft. = P 170,995.00
25.00 Assorted CWN @ P 44.00 per kg = P 1,100.00
P 206,250.00

B.) Labor and Supervision

FABRICATION
Output: 29.76 sq.m./day
No of 168.40 say 6 days
= 5.66
days = 29.76

1 Construction foreman @ P 900.00 per day = P 900.00

4 Skilled Laborers @ P 600.00 per day = P 2,400.00
P 3,300.00

For 6 days @ P 3,300.00 per day = P 19,800.00

INSTALLATION & REMOVAL

Output: 27.2 sq.m./day
No of 168.40 say 6.5 days
= 6.19
days = 27.2

1 Construction foreman @ P 900.00 per day = P 900.00

1 Skilled Laborers @ P 600.00 per day = P 600.00
4 Laborers @ P 500.00 per day = P 2,000.00
P 3,500.00

For 6.50 days @ P 3,500.00 per day = P 22,750.00

Summary:
Material cost = P 206,250.00
Labor & Supervision = P 42,550.00
 Direct Cost = P 248,800.00
Sub-total = P 248,800.00
Total Est'd.Cost = P 248,800.00
Unit Cost = P 1,477.43 /sq.m.
say = P 1,477.43 /sq.m.
Item Cost = P 248,799.21

VI. FENESTRATION WORKS

Quantity: 47.96 sq.m.

A. 1.) Materials
28.22 Aluminum Framed Windows 2420.00 per sq.m. = P 68,292.40
1 1.90 x 2.30 Panel Door w/ door jamb 22500.00 per set = P 22,500.00
5 0.80 x 2.10 Panel Door w/ door jamb 11550.00 per set = P 57,750.00
2 PVC Flush Door w/ complete accesories 3960.00 per set. = P 7,920.00
8 Cylindrical Lockset 935.00 per set = P 7,480.00
24 Loose Pin Hinges 2 x 4 308.00 per pair = P 7,392.00
= P 171,334.40

A. 2.) Labor and Supervision

NOTE: Installation of Aluminum Framed Doors and Windows are included to their unit price.

Output: 5.04 sq.m./day

No of 47.96 say 10 days
= 9.52
days = 5.04

1 Construction foreman @ P 900.00 per day = P 900.00

2 Skilled Laborers @ P 600.00 per day = P 1,200.00
1 Laborers @ P 500.00 per day = P 500.00
P 2,600.00

For 10.00 days '@ P 2,600.00 per day = P 26,000.00

Summary:
Material cost = P 171,334.40
Labor & Supervision = P 26,000.00
Direct Cost = P 197,334.40
Sub-total = P 197,334.40
Total Est'd.Cost = P 197,334.40
Unit Cost = P 4,114.56 /sq.m.
say = P 4,114.56 /sq.m.
Item Cost = P 197,334.30

VII. CARPENTRY WORKS

A.)Ceiling
Quantity: 143.00 sq.m

A. 1.) Materials
490.67 2" x 2" Lumber @P 50.00 per pc = P 24,533.33
53.00 Marine Plywood 1/4" thick @P 800.00 per pc = P 42,400.00
6.00 Solignum @P 1485.00 per gal = P 8,910.00
8.00 Concrete Nail @P 110.00 per kg = P 880.00
3.00 Assorted CWN @P 44.00 per kg = P 132.00
= P 76,855.33

A. 2.) Labor and Supervision

Output: 12 sq.m./day
No of 143.00 say 12 days
= 11.92
days = 12

1 Construction Foreman @P 900.00 per day = P 900.00

2 Carpenters @P 600.00 per day = P 1,200.00
2 Laborers @P 500.00 per day = P 1,000.00
P 3,100.00 / day

for 12.00 @P 3,100.00 per day = P 37,200.00

Summary:
Material cost = P 76,855.33
Labor & Supervision = P 37,200.00
Direct Cost = P 114,055.33
Sub-total = P 114,055.33
 Total Est'd.Cost = P 114,055.33
Unit Cost = P 797.59 / sq.m.
say = P 797.59 / sq.m.
Item Cost = P 114,055.37

IX. TINNERY/TINSMITRY WORKS

Quantity: 16.00 sq.m.
A.) Materials 60.92
ROOF PANELS 185.88
0
33.00 0.4mm Corrugated G.I Long Span @ P 350.00 per l.m. = P 11,550.00 59.59
0.4mm Corrugated G.I Long Span @ P 350.00 per l.m. = P - 59.59
BENDED ACCESSORIES
10.00 8' Fascia cover @ P 132.00 per pc = P 1,320.00
10.00 8' Spanish Gutter @ P 495.00 per pc = P 4,950.00
Spanish Flushing @ P 458.00 per pc =###P -
12.00 8' Ridge Roll @ P 440.00 per pc = P 5,280.00
P 11,550.00
SPANDREL EAVES CEILING & BENDED ACCESSORIES

250.00 0.40mmx128mm Spandrel-Rib 02 L.S @ P 77.00 per l.m. =###P 19,250.00

12.00 Wall angle 100 @ P 132.00 per pc =###P 1,584.00
1.00 Pre-Fab.Ceiling air vent @ P 165.00 per pc = P 165.00
###P 20,999.00
HARDWARES
200.00 12-24x65mm Tekscrew @ P 5.50 per pc. = P 1,100.00
100.00 5/32" 1/2" blind rivets @ P 1.00 per pc. = P 100.00
100.00 5/32" 3/4" blind rivets @ P 1.50 per pc. = P 150.00
Palstic Tox w/ Screw @ P 1.50 per pc. = P -
2.00 silicon rubber sealant @ P 132.00 per tube = P 264.00
2.00 Touch-up paint @ P 544.50 per can = P 1,089.00
P 2,703.00
TOTAL MAT'L COST = P 35,252.00
B.) Labor and Supervision 20% = P 7,050.40
Summary:
Material cost = P 35,252.00
 Labor & Supervision = P 7,050.40
Direct Cost 0.00 = P 42,302.40
Sub-total = P 42,302.40
Total Est'd.Cost = P 42,302.40
Unit Cost = P 2,643.90 / sq.m.
say = P 2,643.90 / sq.m.
Item Cost = P 42,302.40
3.00 Thinner @ P 38.50 per box. = 115.50
47,705.70
B.) Labor and Supervision
Output: 3.35 sq. m./day
No of 0.00 say 0 days
= 0.00
days = 3.35

1 Construction Foreman @P 900.00 per day = P 900.00

1 Skilled Laborers @P 600.00 per day = P 600.00
1 Laborers @P 500.00 per day = P 500.00
P 2,000.00 / day

for 0.00 @P 2,000.00 per day = P -

C.) Equipment Rental

1 unit welding machine @ P per day = P -

1 unit Steel Grinder @ P per day = P -
1 unit Speed Cutter @ P per day = P -
P -

For - days @ P - per day = P -

Summary:
Material cost = P 47,705.70
Labor & Supervision = P -
Equipment Rental = P -
Direct Cost = P 47,705.70
Mark-up /Contingency = P -
Sub-total = P 47,705.70
Vat = P -
Total Est'd.Cost = P 47,705.70
Unit Cost = #DIV/0! / sq.m.
say = #DIV/0! / sq.m.
Item Cost = #DIV/0!
XI. PAINTING WORKS
A.) Walls
Quantity: 392.72 sq.m Note: 2 Coatings

A. 1.) Materials
16.00 Boysen Permacoat Flat white @ P 715.00 per gal ###
= 11,440.00
27.00 Boysen Permacoat Gloss white @ P 880.00 per gal = 23,760.00
8.00 Masonry Neutralizer @ P 258.50 per gal = 2,068.00
14.00 Boysen Masonry Putty @ P 660.00 per gal ###
= 9,240.00
18.00 Acrytint color 1/4 lit @ P 71.50 per can ###
= 1,287.00
24.00 Assorted Sand Paper @ P 27.50 per pc ###
= 660.00
27.00 Masking Tape @ P 27.50 per roll ###
= 742.50
4 Rollerbrush with pan @ P 165.00 per set ###
= 660.00
4 4" Paint brush @ P 104.50 per pc ###
= 418.00
4 2" Paint Brush @ P 66.00 per pc ###
= 264.00
4 Rolller brush foam @ P 77.00 per pc ###
= 308.00
50,847.50
A. 2.) Labor and Supervision
Output: 7.50 sq. m./man-day
No of 392.72 say 13.5 days
= 13.09
days = 30.00

1 Construction Foreman @P 900.00 per day = P 900.00

4 Skilled Laborers @P 600.00 per day = P 2,400.00
P 3,300.00 / day

for 13.50 @P 3,300.00 per day = P 44,550.00

Summary:
 Material cost = P 50,847.50
Labor & Supervision = P 44,550.00
Direct Cost = P 95,397.50
Sub-total = P 95,397.50
Total Est'd.Cost = P 95,397.50
Unit Cost = P 242.91 / sq.m.
say = P 242.91 / sq.m.
Item Cost = P 95,395.62

B.) Ceiling
Quantity: 162.00 sq.m Note: 2 Coatings

B. 1.) Materials
7.00 Boysen QDE Flat white @ P 770.00 per gal ###
= 5,390.00
11.00 Boysen QDE Gloss white @ P 770.00 per gal = 8,470.00
6.00 Boysen Wood Putty @ P 660.00 per gal = 3,960.00
8.00 Oil Base Tinting color 1/4 lit @ P 132.00 per can ###
= 1,056.00
21.00 Assorted Sand Paper @ P 27.50 per pc ###
= 577.50
11.00 Masking Tape @ P 27.50 per pc ###
= 302.50
2 Rollerbrush with pan @ P 165.00 per set ###
= 330.00
2 4" Paint brush @ P 104.50 per pc ###
= 209.00
2 2" Paint Brush @ P 66.00 per pc ###
= 132.00
2 Rolller brush foam @ P 77.00 per pc ###
= 154.00
20,581.00
 B. 2.) Labor and Supervision
Output: 7.30 sq. m./man-day
No of 162.00 say 6 days
= 5.55
days = 29.20

1 Construction Foreman @P 900.00 per day = P 900.00

4 Skilled Laborers @P 600.00 per day = P 2,400.00
P 3,300.00 / day

for 6.00 @P 3,300.00 per day = P 19,800.00

Summary:
Material cost = P 20,581.00
Labor & Supervision = P 19,800.00
Direct Cost = P 40,381.00
Sub-total = P 40,381.00
Total Est'd.Cost = P 40,381.00
Unit Cost = P 249.27 / sq.m.
say = P 249.27 / sq.m.
Item Cost = P 40,381.74

XII. TILE WORKS

Quantity: 235.50 sq.m.

A. 1.) Materials
199.50 24" x 24" Granite tiles 300.00 per pc. ###
= 59,850.00
36 12" x 12" non skid Floor /wall Tiles 160.00 per pc. ###
= 5,760.00
11.00 PVC Tile Edger for Wall Tiles 66.00 per pc. ###
= 726.00
118.00 Tile grout 77.00 per kg ###
= 9,086.00
18.00 Tile Adhesive 297.00 per bag = 5,346.00
18.00 cement 235.00 per bag = 4,230.00
P 84,998.00
A. 2.) Labor and Supervision
Output: 4.5 sq.m./man day
No of 235.50 say 10.5 days
= 10.47
days = 22.5

1 Construction foreman @P 900.00 per day =### 900.00

5 Skilled Laborers @P 600.00 per day =### 3,000.00
2 Laborers @P 500.00 per day =### 1,000.00
P 4,900.00

For 10.50 days @P 4,900.00 per day =### 51,450.00

A. 3.) Equipment Rental

1 unit Tile Cutter 0 per day =### -

P -

For days 0 - per day =### -

Summary:
Material cost = P 84,998.00
Labor & Supervision = P 51,450.00
Direct Cost 0.00 = P 136,448.00
Sub-total = P 136,448.00
Total Est'd.Cost = P 136,448.00
Unit Cost = P 579.40 / sq.m.
say ###
= P 579.40 / sq.m.
Item Cost ###
= P 136,448.70

XIII. PLUMBING WORKS:

A.) Rough-in Works
Quantity: 12.00 outlets

A. 1.) Materials
4.00 PVC Pipe 6" dia. x 3.0 m. @P 643.50 per pc = P 2,574.00
10.00 PVC Pipe 4"dia. x 3.0 m. @P 520.50 per pc = P 5,205.00
30.00 PVC Pipe 2"dia. x 3.0 m. @P 396.00 per pc = P 11,880.00
8.00 PVC Elbow 45°x 4"dia. @P 115.50 per pc = P 924.00
2.00 PVC Tee 6"dia. @P 154.00 per pc = P 308.00
 6.00 PVC Tee 4"dia. @P 121.00 per pc = P 726.00
1.00 PVC Wye 6" - 4" dia. @P 143.00 per pc = P 143.00
6.00 PVC Wye 4"dia. @P 121.00 per pc = P 726.00
6.00 PVC Clean Out 4"dia. @P 126.50 per pc = P 759.00
P 23,245.00

A. 2.) Labor & Supervision:

1 Construction Foreman @P 900.00 per day = P 900.00
1 Plumber @P 600.00 per day = P 600.00
1 Laborers @P 500.00 per day = P 500.00
P 2,000.00 / day

for 3.00 days @P 2,000.00 per day = P 6,000.00

Summary:
Material cost = P 23,245.00
Labor & Supervision = P 6,000.00
Direct Cost = P 29,245.00
Sub-total = P 29,245.00
Total Est'd.Cost = P 29,245.00
Unit Cost = P 2,437.08 / outlet
say = P 2,437.08 / outlet
Item Cost = P 29,244.96
 B.) Fixtures
Quantity: 4.00 outlets

B. 1.) Materials:
2.00 Water Closets w/ Complete Assembly @P 2860.00 per set = P 5,720.00
2.00 Lavatory with Complete Accessories @P 2420.00 per set = P 4,840.00
4.00 Floor Drain 100 x 100 @P 275.00 per set = P 1,100.00
7.00 Faucet w/ Accesories @P 385.00 per set = P 2,695.00
= P 14,355.00
B. 2.) Labor & Supervision:
1 Construction Foreman @P 900.00 per day = P 900.00
1 Plumber @P 600.00 per day = P 600.00
1 Laborers @P 500.00 per day = P 500.00
P 2,000.00 / day

for 5.00 days @P 2,000.00 per day = P 10,000.00

Summary:
Material cost = P 14,355.00
Labor & Supervision = P 10,000.00
Direct Cost = P 24,355.00
Sub-total = P 24,355.00
Total Est'd.Cost = P 24,355.00
Unit Cost = P 6,088.75 / outlet
say = P 6,088.75 / outlet
Item Cost = P 24,355.00

C.) Water System

Quantity: 8.00 outlets

C. .1) Materials
1.00 Gate Valve @P 352.00 per pc. = P 352.00
20.00 PVC Pipe 1/2"dia. x 3.0 m. @P 104.50 per pc. = P 2,090.00
30.00 PVC Elbow 90°x 1/2"dia. @P 20.00 per pc. = P 600.00
20.00 PVC Tee 1/2"dia. @P 20.00 per pc. = P 400.00
15.00 Union 1/2"dia. @P 71.50 per pc. = P 1,072.50
5.00 Teplon Tape @P 33.00 per pc. = P 165.00
= P 4,679.50
C. 2.) Labor & Supervision:
1 Construction Foreman @P 900.00 per day = P 900.00
1 Plumber @P 600.00 per day = P 600.00
1 Laborers @P 500.00 per day = P 500.00
P 2,000.00 / day

for 3.00 days @P 2,000.00 per day = P 6,000.00

Summary:
Material cost = P 4,679.50
Labor & Supervision = P 6,000.00
Direct Cost = P 10,679.50
Sub-total = P 10,679.50
Total Est'd.Cost = P 10,679.50
Unit Cost = P 1,334.94 / outlet
say = P 1,334.94 / outlet
Item Cost = P 10,679.52

XIV. ELECTRICAL WORKS

Quantity: 64.00 outlets

A.) Materials
300.00 3.5 mm2 THHN Cu. Wire stranded @P 37.50 per ln. m. = P 11,250.00
400.00 2.00 mm2 THHN Cu. Wire stranded @P 33.00 per ln. m. = P 13,200.00
4.00 Corrugated Plastic Conduit(15mm dia.) @P 929.50 per roll = P 3,718.00
25.00 Utility Box (50 x 100) @P 33.00 per pc = P 825.00
50.00 Surface Type Utility Box @P 66.00 per pc = P 3,300.00
12.00 Junction Box (Octagonal) @P 44.00 per pc = P 528.00 1.00
35.00 Ceiling Receptacle x 4 1/4 " @P 55.00 per pc = P 1,925.00
Rectangular Type Ceiling Lamp @P 880.00 per pc = P -
10.00 1 gang switch complete set @P 93.50 per set = P 935.00 4.00
20.00 2 gang switch complete set @P 148.50 per set = P 2,970.00
15.00 2 gang convenience outlet @P 93.50 per set = P 1,402.50
20.00 Electrical tape B/S @P 44.00 per roll = P 880.00
5.00 20A ckt brk. @P 495.00 per pc = P 2,475.00
4.00 15A ckt brk. @P 280.00 per pc = P 1,120.00

2.00 Service entrance cap (2"dia.) @P 143.00 per pc = P 286.00

1.00 2" diam. G.I. Pipe @P 1353.00 per pc = P 1,353.00
5.00 Rubberised Electrical Tape @P 55.00 per roll = P 275.00

= P 46,442.50
 B.) Labor & Supervision:
1.00 Construction Foreman @P 900.00 per day = P 900.00
1.00 Electricians @P 600.00 per day = P 600.00
2.00 Laborers @P 500.00 per day = P 1,000.00
P 2,500.00 / day

for 6.00 days @P 2,500.00 per day = P 15,000.00

Summary:
Material cost = P 46,442.50
Labor & Supervision = P 15,000.00
Direct Cost = P 61,442.50
Sub-total = P 61,442.50
Total Est'd.Cost = P 61,442.50
Unit Cost = P 960.04 / outlet
say = P 960.04 / outlet
Item Cost = P 61,442.56

XV. CONSTRUCTION OF SEPTIC TANK

A.) Excavation
Quantity: 10.062 cu.m.

A.1.) Labor & Supervision:

1 Laborers @P 500.00 per day = 500.00
500.00 / day
for 3.00 day @P 500.00 per day = 1,500.00

Summary:
Labor & Supervision = P 1,500.00
Direct Cost = P 1,500.00
Sub-total = P 1,500.00
Total Est'd.Cost = P 1,500.00
Unit Cost = P 149.08 / cu.m.
say = P 149.08 / cu.m.
Item Cost = P 1,500.04

B.) Reinforced Concrete Works

Quantity: 1.519 cu.m.

B.1.) Materials
12.00 Cement @P 235.00 per bag = P 2,820.00
0.62 Screened Sand @P 750.00 per cu.m. = P 465.00
1.25 Gravel @P 900.00 per cu.m. = P 1,125.00
28.00 12 mm diam X 6.0 m. RSB @P 209.00 per pc = P 5,852.00
34.00 10 mm diam X 6.0 m. RSB @P 154.00 per pc = P 5,236.00
3.00 #16 Tie wire @P 66.00 per kg = P 198.00
= P 15,696.00

B.2.) Labor & Supervision

1 Construction Foreman @P 900.00 per day = 900.00
1 Mason @P 600.00 per day = 600.00
4 Laborers @P 500.00 per day = 2,000.00
3,500.00

for 3.00 day @P 3,500.00 per day = 10,500.00

Summary:
Material cost = P 15,696.00
Labor & Supervision = P 10,500.00
Direct Cost = P 26,196.00
Sub-total = P 26,196.00
Total Est'd.Cost = P 26,196.00
Unit Cost = P 17,245.56 / cu.m.
say = P 17,245.56 / cu.m.
Item Cost = P 26,196.01

C.) Masonry Works

C.1.) CHB Wall
Quantity: 17.6 sq.m.

C.1.1) Materials
220.00 6" CHB @P 16.50 per pc. = P 3,630.00
10.00 Cement @P 235.00 per bag = P 2,350.00
 0.77 Screened Sand @P 750.00 per cu.m = P 577.50
13.00 10 mm diam X 6.0 m. RSB @P 154.00 per pc. = P 2,002.00
1.00 #16 Tie wire @P 66.00 per bag = P 66.00
= P 8,625.50
Note: For Sand, use excess of other items

C.1.2) Labor & Supervision

Output: 19 sq.m./day
No of 17.60 say 1 day
= 0.93
days = 19

1 Construction foreman 0 900.00 per day = P 900.00

2 Skilled Laborers 0 600.00 per day = P 1,200.00
4 Laborers 0 500.00 per day = P 2,000.00
P 4,100.00

For 1 day 0 4,100.00 per day = P 4,100.00

 Summary:
Material cost = P 8,625.50
Labor & Supervision = P 4,100.00
Direct Cost = P 12,725.50
Sub-total = P 12,725.50
Total Est'd.Cost = P 12,725.50
Unit Cost = P 723.04 / sq.m.
say = P 723.04 / sq.m.
Item Cost = P 12,725.50

C.2.) Plastering
Quantity: 35.20 sq.m.
C.2.1) Materials
12.00 Cement @P 235.00 per bag = P 2,820.00
1.06 Screened Sand @P 750.00 per cu.m = P 795.00
= P 3,615.00
Note: For Sand use excess of other items

C.2.2) Labor & Supervision

Output: 20 sq.m./day
No of 35.20 say 2 day
= 1.76
days = 20

1 Construction foreman 0 900.00 per day = P 900.00

2 Skilled Laborers 0 600.00 per day = P 1,200.00
2 Laborers 0 500.00 per day = P 1,000.00
P 3,100.00

For 2 day 0 3,100.00 per day = P 6,200.00

Summary:
Material cost = P 3,615.00
Labor & Supervision = P 6,200.00
Direct Cost = P 9,815.00
Sub-total = P 9,815.00
Total Est'd.Cost = P 9,815.00
Unit Cost = P 278.84 / sq.m.
say = P 278.84 / sq.m.
Item Cost = P 9,815.17

Prepared By: Conformed By:

SHAMMIR T. MANGIDA REMAR M. DACIO

Civil Engineer Owner
 H RSB UNIT WEIGHT
FOOTING DEPTH= 1.4 10MM 0.617
GOUND FLOOR= 3.2 12MM 0.888
SECOND FLOOR= 3 16MM 1.578
1.2
PARPET WALL=

DIMENSION
COLUMN NO. OF PCS VOLUME
B D H

1 0.25 0.35 7.6 2 1.33

2 0.25 0.4 7.6 1 0.76
2 . #VALUE!
3 0.35 0.35 7.6 14 13.034
15.124
BASED ON RCDC PCS

10MM= 1,709.15 462.00

-
16MM= 2,463.00 261.00

DIMENSION
2ND BEAM NO. OF PCS VOLUME
B D H

1 0.25 0.35 70.825 1 6.20

2 0.25 0.3 1.975 1 0.15
6.35
 DIMENSION
SLAB NO. OF PCS VOLUME
L B D
ground floor 5.26
second floor 5.26
roof deck 5.47

15.99
BASED ON RCDC PCS
BASED ON RCDC PCS

3rd 10MM= 783.65 212.00

2nd 10MM= 783.65 212.00
1st 10MM= 222.12 60.00 15 180 30
484.00 30 180 30
BASED ON RCDC PCS
222.12

SUMMARY
Lean Concrete 3.22 Cu.m
CONCRETE 55.92 Cu.m
10mm 1,366.00 Kgs. 135 184,410.00
12mm 66.00 Kgs. 190 12,540.00
16mm 643.00 Kgs. 350 225,050.00
422,000.00

WALLS
EXTERIOR LENGTH HEIGHT AREA CHB
GROUND FLOOR

RIGHT 9.95 2.85 28.3575 355

LEFT 7.25 2.85 20.6625 259
FRONT 5.6 2.85 15.96 200
REAR 5.6 2.85 15.96 200
2.85 0

2ND FLOOR

RIGHT 11.2 2.65 29.68 371

LEFT 9.95 2.65 26.3675 330
FRONT 5.6 2.65 14.84 186
REAR 5.6 2.65 14.84 186

INTERIOR LENGTH HEIGHT AREA CHB

GROUND FLOOR

KITCHEN 11.3 2.85 32.205 403

LIVING 2.19 2.85 6.2415 79
BEDROOMS 2.25 2.85 6.4125 81
STAIR 2.85 0 0
TOILET 1.425 2.85 4.06125 51

2ND FLOOR

FAMILY 11.2 2.65 29.68 371

BEDROOM 9.95 9.55 95.0225 1188
TOILET 2.25 3.945 8.87625 111
0 0 0

TOTAL= 345.10525 4268.775

FOR WALLS CEMENT SAND 10MM RSB
 188 16 384

CEILING LEGNTH WIDTH AREA

1ST FLOOR 11.2 2.25 25.2
SECOND FLOOR 11.2 2.25 25.2

WINDOWS HEIGHT LENGTH NO. OF SET AREA

1 1.5 2.4 1 3.6
0
2 1.5 1.2 7 12.6
0
0
0
0
0
0
0
0
0
3 1.5 1 1 1.5
4 1.5 0.55 2 1.65
0
5 0.8 1.11 1 0.888
6 0.8 0.725 2 1.16
0
7 0.8 0.4 3 0.96
22.358
TOTAL= 22.358

DOORS HEIGHT LENGTH NO. OF SET AREA

1 2.1 1.3 2 5.46
2 2 0.9 5 9
3 2 0.7 2 2.8
4 2 0.7 1 1
TOTAL= 18.26
TOTAL= #REF!

3634
309 0.0440986
115.65
21.4 1518/61 5.1
24.8852459016393
0.040184453227932

0.0480192 33.3
33.32 0.3601441
12
 115.65 0.5793342
67 0.03285776
3.8

1518 1518
61 5.1
#DIV/0!
125.00
 2.00

3.00
 BILL OF MATERIALS
MATERIALS UNIT COST QUANTITY UNIT AMOUNT
Mixed Gravel (2" Max Size) 750.00 1.18 cu.m 882.00
Screened Sand 750.00 48.45 cu.m 36,337.50
Gravel 900.00 39.25 cu.m 35,325.00
Cement 235.00 788.00 bag 185,180.00
16 mm diam X 9.0 m. RSB 594.00 4.00 pc. 2,376.00
16 mm diam X 6.0 m. RSB 396.00 60.00 pc. 23,760.00
12 mm diam X 6.0 m. RSB 209.00 28.00 pc. 5,852.00
10 mm diam X 6.0 m. RSB 154.00 898.00 pc. 138,292.00
#16 Tie wire 66.00 62.10 kg. 4,098.60
6" CHB 16.50 220.00 pc. 3,630.00
4" CHB 14.50 3,633.00 pc. 52,678.50
Marine Plywood 1/4" thick 800.00 53.00 pc 42,400.00
Welding Rod 357.50 #NAME? box. #NAME?
Solignum 1,485.00 6.00 gal 8,910.00
Spanish Flushing 458.00 #NAME? pc #NAME?
Thinner 38.50 3.00 box. 115.50
Tile Adhesive 297.00 18.00 bag 5,346.00
0.80 x 2.10 Panel Door w/ door jamb 11,550.00 5.00 set 57,750.00
Aluminum Framed Windows 2,420.00 28.22 sq.m 68,292.40
Epoxy Primer 594.00 #NAME? gal #NAME?
PVC Flush Door w/ complete accesories 3,960.00 2.00 set. 7,920.00
Rolller brush foam 77.00 6.00 pc 462.00
0.4mm Corrugated G.I Long Span SPANDREL EAVES
350.00CEILING & BENDED ln. mACCESSORIES
#VALUE!
10Ftx0.4mm Corrugated G.I 605.00 - ln. m -
0.40mm. X 1030mm. LS Prepainted Roof 242.00 #NAME? ln. m #NAME?
0.40mmx128mm Spandrel-Rib 02 L.S 77.00 #NAME? ln. m #NAME?
1 1/2" x 1 1/2" x 3/16" mm. Angle Bar 555.50 #NAME? pc. #NAME?
1 gang switch complete set 93.50 10.00 set 935.00
1.90 x 2.30 Panel Door w/ door jamb 22,500.00 1.00 set 22,500.00
1/4"x4'x8' Ord. Plywood 495.00 69.00 pc. 34,155.00
12" x 12" non skid Floor /wall Tiles 132.00 36.00 pc. 4,752.00
12-24x65mm Tekscrew 5.50 #NAME? pc. #NAME?
2 gang convenience outlet 93.50 15.00 set 1,402.50
2 gang switch complete set 148.50 20.00 set 2,970.00
2" diam. G.I. Pipe 1,353.00 1.00 pc 1,353.00
2" Paint Brush 66.00 #NAME? pc. #NAME?
2" x 10" x 1.2 mm. Cee Purlin 1,155.00 #NAME? pc. #NAME?
2" x 2" Lumber 50.00 #VALUE! pc #VALUE!
2" x 2" x 1/4" mm. Angle Bar 1,050.50 #NAME? pc. #NAME?
2" x 4" x 1.2 mm. Cee Purlin 495.00 #NAME? pc. #NAME?
20A ckt brk. 495.00 4.00 pc 1,980.00
24" x 24" Granite tiles 264.00 199.50 pc. 52,668.00
3.5 mm THHN Cu. Wire stranded
2
37.50 300.00 ln. m 11,250.00
2.00 mm2 THHN Cu. Wire stranded 33.00 400.00 ln. m 13,200.00
4" Paint brush 104.50 6.00 pc 627.00
5/32" 1/2" blind rivets 1.00 #NAME? pc. #NAME?
5/32" 3/4" blind rivets 1.50 #NAME? pc. #NAME?
8' Fascia cover 132.00 #NAME? pc #NAME?
8' Ridge Roll 440.00 #NAME? pc #NAME?
8' Spanish Gutter 495.00 #NAME? pc #NAME?
Acrytint color 1/4 lit 71.50 18.00 can 1,287.00
Assorted CWN 44.00 #VALUE! kg #VALUE!
Assorted Sand Paper 27.50 45.00 pc 1,237.50
Boysen Masonry Putty 660.00 14.00 gal 9,240.00
Boysen Permacoat Flat white 715.00 16.00 gal 11,440.00
Boysen Permacoat Gloss white 880.00 27.00 gal 23,760.00
Boysen QDE Flat white 770.00 7.00 gal 5,390.00
Boysen QDE Gloss white 770.00 11.00 gal 8,470.00
Boysen Wood Putty 660.00 6.00 gal 3,960.00
-
 -
Ceiling Receptacle x 4 1/4 " 55.00 35.00 pc 1,925.00
Concrete Nail 110.00 8.00 kg 880.00
Cylindrical Lockset 935.00 8.00 set 7,480.00
Electrical tape B/S 44.00 20.00 roll 880.00
Epoxy Primer 660.00 #NAME? box. #NAME?
Faucet w/ Accesories 385.00 7.00 set 2,695.00
Flat Bar 1" x 1/4" 220.00 - pc -
Floor Drain 100 x 100 275.00 4.00 set 1,100.00
Gate Valve 352.00 1.00 pc. 352.00
Junction Box (Octagonal) 44.00 12.00 pc 528.00
Lavatory with Complete Accessories 2,420.00 2.00 set 4,840.00
Loose Pin Hinges 2 x 4 308.00 24.00 pair 7,392.00
Lumber 55.00 3,109.00 bd. ft 170,995.00
Masking Tape 27.50 27.00 roll 742.50
Masonry Neutralizer 258.50 8.00 gal 2,068.00
Oil Base Tinting color 1/4 lit 132.00 8.00 can 1,056.00
Palstic Tox w/ Screw 1.50 #NAME? pc. #NAME?
Pre-Fab.Ceiling air vent 165.00 #NAME? pc #NAME?
PVC Clean Out 4"dia. 126.50 6.00 pc 759.00
PVC Elbow 45°x 4"dia. 115.50 8.00 pc 924.00
PVC Elbow 90°x 1/2"dia. 511.50 30.00 pc 15,345.00
PVC Pipe 1/2"dia. x 3.0 m. 104.50 10.00 pc 1,045.00
PVC Pipe 2"dia. x 3.0 m. 396.00 30.00 pc 11,880.00
PVC Pipe 4"dia. x 3.0 m. 520.50 10.00 pc 5,205.00
PVC Pipe 6" dia. x 3.0 m. 643.50 4.00 pc 2,574.00
PVC Tee 6"dia. 154.00 2.00 pc 308.00
PVC Tee 4"dia. 121.00 6.00 pc 726.00
PVC Tile Edger for Wall Tiles 66.00 11.00 pc. 726.00
PVC Wye 4"dia. 121.00 6.00 pc 726.00
PVC Wye 6" - 4" dia. 143.00 1.00 pc 143.00
Rectangular Type Ceiling Lamp 880.00 - pc -
Rollerbrush with pan 165.00 6.00 set 990.00
Rolller brush foam 77.00 6.00 pc 462.00
Corrugated Plastic Conduit(15mm dia.) 929.50 4.00 roll 3,718.00
Rubberised Electrical Tape 55.00 5.00 roll 275.00
Service entrance cap (2"dia.) 143.00 2.00 pc 286.00
silicon rubber sealant 132.00 #NAME? tube #NAME?
Steel Framed Windows 1,375.00 28.22 sq.m 38,802.50
Surface Type Utility Box 66.00 50.00 pc 3,300.00
Teplon Tape 33.00 5.00 pc. 165.00
Tile grout 77.00 118.00 kg 9,086.00
Touch-up paint 544.50 #NAME? can #NAME?
Union 1/2"dia. 71.50 15.00 pc. 1,072.50
Utility Box (50 x 100) 33.00 25.00 pc 825.00
Wall angle 100 132.00 #NAME? pc #NAME?
Water Closets w/ Complete Assembly 2,860.00 2.00 set 5,720.00
Total= P 1,172,060.83

Prepared By: Conformed By:

SHAMMIR T. MANGIDA REMAR M. DACIO

Civil Engineer Owner
 SUMMARY OF PROJECT COST
Name of Projec: Proposed TwoStorey Residential House with roof Deck
Location : Bulo,Tabuk City
Appropriation : P1,800,000.00

ITEM ESTIMATED COST OF PROPOSED WORK

DESCRIPTION
No. UNIT QUANTITY UNIT COST TOTAL COST
I. SITE WORKS cu.m. 15.12 361.39 5,464.22
II. REINF. STEEL BARS kgs. 5,750.84 30.94 177,931.04
III. CONCRETE WORKS cu.m. 47.69 3,569.20 170,215.15
IV. MASONRY WORKS
a. CHB Laying sq.m 276.80 693.69 192,013.39
b. Plastering sq.m 553.60 214.57 118,785.95
V. FORMWORKS AND SCAFFOLDINGS sq.m. 168.40 1,477.43 248,799.21
VI. FENESTRATION WORKS sq.m. 47.96 4,114.56 197,334.30
VII. CARPENTRY WORKS
A. Ceiling sq.m. 143.00 797.59 114,055.37
VIII TINNERY/TINSMITRY WORKS sq.m. 16.00 2,643.90 42,302.40
IX. PAINTING WORKS sq.m. -
a. Wall sq.m 392.72 242.91 95,395.62
b. Ceiling sq.m 162.00 249.27 40,381.74
X. TILE WORKS sq.m. 235.50 579.40 136,448.70
XI. PLUMBING WORKS: -
a. Rough-in-works outlets 12.00 2,437.08 29,244.96
b. Fixtures outlets 4.00 6,088.75 24,355.00
b. Water System outlets 8.00 1,334.94 10,679.52
XII. ELECTRICAL WORKS outlets 64.00 960.04 61,442.56
XIII. CONSTRUCTION OF SEPTIC TANK Lot 1.00 53,851.72 53,851.72

BREAKDOWN OF EXPENDITURES ( ESTIMATE )

1 Labor Cost 562,589.20 A Total Project Cost 1,778,016.28
2 Material Cost 1,172,060.83 B
3 Engineering Supervision 43,366.25
(2.5% of Labor and Materials
Cost) TOTAL PROJECT COST: Say 1,800,000.00

One Million Eight Hundred Thousand Pesos

PREPARED BY:

SHAMMIR T. MANGIDA
Civil Engineer/Materials Engineer

PRC#: 115843 Validity: April 8, 2024

PTR #: 3241264 Issued On: January 4, 2021
TIN#: 291-297-856-000

SUBSCRIBED AND SWORN to before me this _______ of __________________, 20 ____ at Dagupan,Tabuk City,
Kalinga, affiant exhibiting to me his/her Community Tax Certificate No. 03873506 issued on January 29,2020 at
Cawagayan,Pinukpuk,Kalinga.

Doc No.
Page No. NOTARY PUBLIC

Page 27 of 34
Book No.
Series of

Page 28 of 34
 PROJECT COST ESTIMATE
CONSTRUCTION OF TWO STOREY RESIDENCE WITH ROOF DECK
BULO,TABUK CITY, KALINGA

Estimated Direct
Item No. Description Qty. Unit TOTAL COST UNIT COST
Cost

(1) (2) (3) (4) (5) (6) = (5) (7)=(5)/(3)

I. SITE WORKS
Err:509 Err:509 Err:509 ### 11,900.00 Err:509 Err:509
Err:509 Err:509 Err:509 ### - Err:509 Err:509
Err:509 Err:509 Err:509 ### 1,832.00 Err:509 Err:509
II. REINF. STEEL BARS 5,750.84 kgs. 177,924.60 177,931.04 30.94
III. CONCRETE WORKS 47.69 cu.m. 170,215.00 170,215.15 3,569.20
IV. MASONRY WORKS 0.00 0.00
Err:509 Err:509 Err:509 ### 192,012.50 Err:509 Err:509
Err:509 Err:509 Err:509 ### 118,785.00 Err:509 Err:509
V. FORMWORKS AND SCAFFOLDINGS 168.40 sq.m. 248,800.00 248,799.21 1,477.43
VI. FENESTRATION WORKS 47.96 sq.m. 197,334.40 197,334.30 4,114.56
VII. CARPENTRY WORKS 0.00 0.00
Err:509 Err:509 Err:509 ### 114,055.33 Err:509 Err:509
VIII TINNERY/TINSMITRY WORKS 16.00 sq.m. 1,089.00 42,302.40 2,643.90
Err:509 Err:509 Err:509 ### #NAME? Err:509 Err:509
Err:509 Err:509 Err:509 ### #NAME? Err:509 Err:509

Err:509 Err:509 Err:509 ### 47,705.70 Err:509 Err:509

IX. PAINTING WORKS 0.00 sq.m.
Err:509 Err:509 Err:509 ### 95,397.50 Err:509 Err:509
Err:509 Err:509 Err:509 ### 40,381.00 Err:509 Err:509
X. TILE WORKS 235.50 sq.m. 136,448.00 136,448.70 579.40
XI. PLUMBING WORKS: 0.00 0.00
Err:509 Err:509 Err:509 ### 29,245.00 Err:509 Err:509
Err:509 Err:509 Err:509 ### 24,355.00 Err:509 Err:509
Err:509 Err:509 Err:509 ### 10,679.50 Err:509 Err:509
XII. ELECTRICAL WORKS 64.00 outlets 61,442.50 61,442.56 960.04
XIII. CONSTRUCTION OF SEPTIC TANK 1.00 Lot
Err:509 Err:509 Err:509 ### 1,500.00 Err:509 Err:509
Err:509 Err:509 Err:509 ### 26,196.00 Err:509 Err:509
Err:509 Err:509 Err:509 ###
Err:509 Err:509 Err:509 ### 12,725.50 Err:509 Err:509
Err:509 Err:509 Err:509 ### 9,815.00 Err:509 Err:509
T O T A L: Err:509

Prepared By: Conformed By:

0 0 JOLITO R. GUILEB
0 Civil Engineer Owner
FOUNDATION FLOORING
Length= 1.4 Length= 9.45
Width= 1.4 Width= 7.3
Tickness= 0.35 Tickness= 0.1
Depth= 1.4
No. of pcs= 12 Volume= 6.8985

Excavation= 32.928 CEILING

Volume Concrete= 8.232 Length= 11.25
Volume Gravel Bedding= 1.176 Width= 9.1

COLUMN
Length above grade= 6 Area= 102.375
Length below grade= 1.4
Width= 0.35
Height= 0.35
No. of Pcs= 8

Length above grade= 8.7

Length below grade= 1.4
Width= 0.35
Height= 0.35
No. of Pcs= 4

Volume Concrete= 12.201

ROOF BEAM
LONGITUDINAL
Width= 0.25
height= 0.3
Length= 9.45
No. of pcs= 2

Volume Concrete= 1.4175

TRANSVERSE
Width= 0.25
height= 0.3
Length= 7.3
No. of pcs= 2

Volume Concrete= 1.095

WINDOWS
W1 W2 W3
Length= 1 Length= 0.8 Length=
Height= 1.2 Height= 1.2 Height=
No. of pcs= 6 No. of pcs= 1 No. of pcs=

Area= 7.2 Area= 0.96 Area=

TOTAL AREA= 9.28

DOORS
D1 D2 D3
Length= 1 Length= 0.9 Length=
Height= 2.1 Height= 2 Height=
No. of pcs= 1 No. of pcs= 1 No. of pcs=

Area= 2.1 Area= 1.8 Area=

TOTAL AREA= 13.56

 W4
1.8 Length= 1
0.4 Height= 0.4
1 No. of pcs= 1

0.72 Area= 0.4

 D4
1 Length= 0.7
2.1 Height= 1.8
4 No. of pcs= 1

8.4 Area= 1.26