DETAILED ESTIMATE

PROPOSED BPED
Project Name: BUILDING
ESTANCIA,
Project Location: ILOILO

17,812,552.1
Project Direct Cost: 5
C. D.
Project Duration: 461.00

I. Permits and Clearnaces

Quantity= 1 lot
a. Material Cost
Materials Size Quantity Unit Unit Cost

Permits and Clearances 1 lot 55,000.00

Total for Materials

b. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
3 -Laborers @P 450.00 P 1,350.00 /day
=
Cost of Labor per day P 2,050.00 /day

Number of Days to Complete = 9.00 days

Total Cost for Labor =P

A. Estimated Direct Cost
a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Estimated Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

II. Project Billboard/Sign Board

Quantity = 2 ea
a. Material Cost
Materials Size Quantity Unit Cost

1/2" thk. Marine Plywood 4m x 8m 2 pcs. 1,300.00

Coco Lumber Assorted 90 [Link]. 45.00

CWN Assorted 5 kgs. 90.00

Project Sticker 2 set
 1,500.00

Total for Materials

b. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
2 -Laborers @P 450.00 P 900.00 /day
=
Cost of Labor per day P 1,600.00 /day

Number of Days to Complete = 2.00 day

Total Cost for Labor =P

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Estimated Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

 TOTAL ESTIMATED
COST

III. Occupational Safety and Health Program

a. Material Cost
Materials Size Quantity Unit Unit Cost

Safety Helmet 50 pcs. 1,000.00

Working Gloves 40 pcs. 450.00

Safety Vest 50 pcs. 450.00

Dust Mask 50 pcs. 250.00

Body Harnest and Lanyard 30 pcs. 1,000.00

Rubber Boots 50 pcs. 550.00

b. Signages and Barricade

PPE Signage 4' x 8' 1 set 1,000.00

Safety First 4' x 4' 1 set 550.00

Warning Signs 2' x 3' 15 set 450.00

Caution Tape 100' 1 roll 1,000.00

Total f
or Materials

b. Labor Cost:
 Labor Itemized:
Safety Practitioner/Officer (Part /day =
3 Time) 700.00 P 2,100.00 /day
Health Personel - First Aider /day =
2 (Full Time) 550.00 P 1,100.00 /day
Health Personel - Sanitation /day =
2 Aide (Full Time) 550.00 P 1,100.00 /day
=
Cost of Labor per day P 4,300.00 /day

Number of Days to Complete = 13.00 days

Total Cost for Labor =P

A. Estimated Direct Cost

…………………………………………………
a. Mobilization (2%) .

b. Material Cost
…………………………………………………
b. Labor Cost .

Total Direct Cost

B. Estimated Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST
IV. CLEARING & GRUBBING & LAY-OUT

Area = 1520 sq.m

a. Material Cost
Materials Size Quantity Unit Unit Cost

Coco Lumber 2" X 3" X 12' 50 pcs. 90.00

Nylon String #80 10 clip 400.00

CWN 4" 15 kgs. 200.00

CWN 2 1/2" 10 kgs. 300.00

Total f
or Materials

c. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
5 -Laborers @P 450.00 P 2,250.00 /day
=
………………….. P 2,950.00 /day

Number of Days to Complete …………………. = 2 days

/day
Total Cost for Labor =P 2,950.00 x 2 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
b. Material Cost …………………………………………………
 .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Estimated Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

V. EXCAVATION
Volume = 285.42 cu.m.
material
s= 5000
a. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
15 -Laborers @P 450.00 P 6,750.00 /day
=
Cost of Labor per day P 7,450.00 /day
Number of Days to Complete = days
 7.00

/day
Total Cost for Labor =P 7,450.00 x 7.00 days

A. Estimated Direct Cost

…………………………………………………
a. Labor Cost .

Total Direct Cost

B. Estimated Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

VI. EMBANKMENT
Volume = 225.875 cu.m.

a. Material Cost:
cu.m.@
Filling Materials: 225.875 P 1,200.00 /cu.m.

a. Labor Cost:
Labor Itemized:
1 -Const. Foreman @ P /day = /day
 700.00 P 700.00
/day =
18 -Laborers @P 450.00 P 8,100.00 /day
=
Cost of Labor per day P 8,800.00 /day

Number of Days to Complete = 10.00 days

/day
Total Cost for Labor =P 8,800.00 x 10 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST
VII. CONCRETE and MASONRY WORKS
A. Column Footings
Volume = 33.27 cu.m.
a. Material Cost
Materials Size Quantity Unit Unit Cost

Cement 40 kg 300 bags 265.00

Sand washed 17 cu.m. 1,100.00

Gravel screened 34 cu.m. 1,200.00

RSB Deformed 16 mm x 6m 25 pcs. 430.00

G.I. Wire #16 27 kgs. 65.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 1500 /day
No. of days of operation = 2 days

Total Rental =P 1500 /day x 2 days

c. Fuel and Lubricants:

lit./day day
Fuel Cost = 1 x 65 /lit. x 2

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
4 -Masons @P 550.00 P 2,200.00 /day
/day =
4 -Steelman @P 550.00 P 2,200.00 /day
 /day =
10 -Laborers @P 450.00 P 4,500.00 /day
=
………………….. P 9,600.00 /day

Number of Days to Complete …………………. = 6 days

/day
Total Cost for Labor =P 9,600.00 x 6 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST
B. Tie Beam
Volume = 17.395 cu.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Cement 40 kg 160 bag 265.00

Sand washed 9 cu.m. 1,100.00

Gravel screened 18 cu.m. 1,200.00

RSB Deformed 16mm x 6m 65 pcs. 430.00

RSB Deformed 10 mm x 6m 210 pcs. 170.00

G.I. Wire #16 24 kgs. 65.00

Forms & Scaffolding:

OPW 1/4X4X8 62 pcs. 390.00

Coco Lumber 2" x 2" x 8' 1798 bd. ft. 35.00

C.W Nails 4X7 35 kgs. 70.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 1000 /day
No. of days of operation = 2 days

Total Rental =P 1000 /day x 2 days

c. Fuel and Lubricants:

Fuel Cost = 2 lit./day 65 /lit. x 2 day
 x

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
4 -Carpenters @P 550.00 P 750.00 /day
/day =
4 -Masons @P 550.00 P 2,200.00 /day
/day =
4 -Steelman @P 550.00 P 2,200.00 /day
/day =
10 -Laborers @P 450.00 P 4,500.00 /day

= 10,350.0
P 0 /day
Number of Days to Complete = 7 days

/day
Total Cost for Labor =P 10,350.00 x 7 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

C. Wall Footing
Volume = 0.96 cu.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Cement 40kg 9 bag 265.00

Sand washed 1 cu.m. 1,100.00

Gravel crushed 2 cu.m. 1,200.00

RSB Deformed 16mm x 6m 4 pcs. 430.00

RSB Deformed 10mm x 6m 6 pcs. 170.00

G.I. Wire #16 1 kgs. 65.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 1000 /day
 No. of days of operation = 2 days

Total Rental =P 1000 /day x 2 days

c. Fuel and Lubricants:

lit./day day
Fuel Cost = 2 x 65 /lit. x 2

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
1 -Masons @P 550.00 P 550.00 /day
/day =
1 -Steelman @P 550.00 P 550.00 /day
/day =
3 -Laborers @P 450.00 P 1,350.00 /day
=
P 3,150.00 /day
Number of Days to Complete = 1 days

/day
Total Cost for Labor =P 3,150.00 x 1 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .
 Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

D. Columns Columns
Volume = 45.732 cu.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Cement 40 kg 412 bag 265.00

Sand washed 23 cu.m. 1,100.00

Gravel screened 46 cu.m. 1,200.00

RSB Deformed 25mm x 6m 496 pcs. 750.00

RSB Deformed 10mm x 9m 0 pcs. 255.00

RSB Deformed 10mm x 6m 1950 pcs. 170.00

G.I. Wire #16 83 kgs. 65.00

 Coco Lumber 2" x 3" x 14' 2811 bd. ft. 50.00

2" x 2" x 12' 8436 bd. ft. 50.00

2" x 2" x 8' 4700 bd. ft. 40.00

Ordinary Plywood 1/4" x 4' x 8' 45 pcs. 390.00

Finishing Nails Assorted 319 kgs. 70.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 1000 /day
No. of days of operation = 6 days

Total Rental =P 1000 /day x 6 days

c. Fuel and Lubricants:

lit./day day
Fuel Cost = 2 x 50 /lit. x 6

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
6 -Carpenters @P 550.00 P 3,300.00 /day
/day =
6 -Masons @P 550.00 P 3,300.00 /day
/day =
5 -Steelman @P 550.00 P 2,750.00 /day
/day =
18 -Laborers @P 450.00 P 8,100.00 /day
Cost of Labor per day = /day
 18,150.0
P 0
Number of Days to Complete = 30 days

/day
Total Cost for Labor =P 18,150.00 x 30 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST
E. Second Floor Beam
Volume = 51.688 cu.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Cement 40 kg 466 bag 265.00

Sand washed 36 cu.m. 1,100.00

Gravel screened 52 cu.m. 1,200.00

RSB Deformed 16 mm x 6m 52 pcs. 430.00

10 mm x 6m 70 pcs. 170.00

G.I. Wire #16 12 kgs. 65.00

Forms & Scaffolding:

Ordinary Plywood 1/4" X 4' X 8' 23 pcs. 390.00

Coco Lumber 2" x 3" x 14' 42 pcs. 90.00

2" x 2" x 12' 102 pcs. 50.00

Finishing Nails Assorted 2 pcs. 70.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 800 /day
No. of days of operation = 2 day

Total Rental =P 800 /day x 2 days

c. Fuel and Lubricants:

 lit./day
Fuel Cost = 2 x 50 /lit. x 2 day
v
d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
2 -Carpenters @P 500.00 P 1,000.00 /day
/day =
2 -Masons @P 500.00 P 1,000.00 /day
/day =
2 -Steelman @P 500.00 P 1,000.00 /day
/day =
7 -Laborers @P 400.00 P 2,800.00 /day
=
Cost of Labor per day P 6,500.00 /day
Number of Days to Complete = 5 days

/day
Total Cost for Labor =P 6,500.00 x 5 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

F. Roof Deck Beam

Volume = 4.5936 cu.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Cement 40 kg 27 bag 265.00

Sand washed 2 cu.m. 1,100.00

Gravel screened 4 cu.m. 1,200.00

RSB Deformed 16 mm x 6m 48 pcs. 430.00

10 mm x 6m 48 pcs. 170.00

G.I. Wire #16 14 kgs. 65.00

Forms & Scaffolding:

Ordinary Plywood 1/4" X 4' X 8' 20 pcs. 390.00

Coco Lumber 2" x 3" x 14' 42 pcs.
 90.00

2" x 2" x 12' 100 pcs. 50.00

Finishing Nails Assorted 2 pcs. 70.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 800 /day
No. of days of operation = 2 day

Total Rental =P 800 /day x 2 days

c. Fuel and Lubricants:

lit./day
Fuel Cost = 2 x 50 /lit. x 2 day

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
2 -Carpenters @P 500.00 P 1,000.00 /day
/day =
2 -Masons @P 500.00 P 1,000.00 /day
/day =
2 -Steelman @P 500.00 P 1,000.00 /day
/day =
7 -Laborers @P 400.00 P 2,800.00 /day
=
Cost of Labor per day P 6,500.00 /day
Number of Days to Complete = 5 days

/day
Total Cost for Labor =P 6,500.00 x 5 days
A. Estimated Direct Cost
a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

G. Ground Floor Slab

Volume= 10.008 cu.m.

a. Material Cost
Materials Size Quantit Unit Un
 y Co

Portland Cement 40 kg 10 bag 65

Sand washed 2 cu.m. 00

Gravel screened 3 cu.m. 00

RSB Deformed 12 mm x 6m 45 pcs. 16

G.I. Wire #16 7 kgs. 65

Total for Materia
ls

b. Equipment Rental
Utilize: one bagger Mixer at 800 /day
No. of days of operation = 2 days

1,60
Total Rental =P 800 /day x 2 days =P 0

c. Fuel and Lubricants:

lit./day day
Fuel Cost = 2 x 50 /lit. x 2

d. Labor Cost:
Labor Itemized:
-Const. /day =
1 Foreman @ P 700.00 P 700.00 /day

-Masons /day = 1,000.0

2 @P 500.00 P 0 /day

-Steelman /day = 1,000.0

2 @P 500.00 P 0 /day
5 -Laborers /day = /day
 2,000.0
@P 400.00 P 0

= 4,700.0
Cost of Labor per day P 0 /day
Number of Days to Complete = 2 days

/day
Total Cost for Labor =P 4,700.00 x 2 days

A. Estimated Direct Cost

Mobilization ………………………………………
a. Material Cost (2%) ………….
………………………………………
b. Material Cost ………….
………………………………………
c. Labor Cost ………….
………………………………………
d. Equipment Rental ………….
………………………………………
e. Fuel & Lubricants ………….

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL
ESTIMATED COST
H. Second Floor Slab & Roof Deck
Volume= 12.68 cu.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Portland Cement 40 kg 115 bag 265.00

Sand washed 7 cu.m. 1,000.00

Gravel screened 15 cu.m. 1,300.00

RSB Deformed 12 mm x 6 M 370 pcs. 195.00

G.I. Wire #16 52 kg. 94.00

Forms &
Forms & Scaffolding: Scaffolding: Forms & Scaffolding:

Coco Lumber 2" x 3" x 14' 110 pcs. 90.00

2" x 2" x 12' 130 pcs. 50.00

2" x 2" x 8' 194 pcs. 40.00

Plywood (Ordinary) 1/4" x 4' x 8' 30 pcs. 420.00

[Link] assorted 3 box 1,250.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 500 /day
No. of days of operation = 3 days
Total Rental =P 500 /day x 3 days
 P

c. Fuel and Lubricants:

lit./day days
Fuel Cost = 2 x 8.5 /lit. x 3 P

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
3 -Masons @P 500.00 P 2,000.00 /day
/day =
4 -Steelman @P 500.00 P 2,000.00 /day
/day =
7 -Laborers @P 400.00 P 2,800.00 /day
=
Cost of Labor per day P 7,500.00 /day
Number of Days to Complete = 13 days

/day
Total Cost for Labor =P 7,500.00 x 13 days P

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) . P
…………………………………………………
b. Material Cost . P
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .

Total Direct Cost P

B. Indirect Cost

a. Contingencies/Overhead (12% ) ……………………………………. P

b. Contractor's Profit ( 10% ) ……………………………………. =P

c. Supervising & Administrative Cost ( 3% ) ……………………………………. =P

Total Indirect Cost

TOTAL ESTIMATED
COST P

I. CHB Wall & Partitions

Volume = 276 sq.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost
8,97
CHB 4"x8"x16' 0.00 pcs. 17.00
1
Cement 40kg 25.00 bag 265.00

Sand washed 10.00 cu.m. 1,100.00

1
RSB Deformed 10mm x 6m 37.00 pcs. 170.00

G.I. Wire #16 53.00 kgs. 65.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 800 /day
 No. of days of operation = 3 days

Total Rental =P 800 /day x 3 days

c. Fuel and Lubricants:

lit./day day
Fuel Cost = 2 x 50 /lit. x 3

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
2 -Masons @P 500.00 P 1,000.00 /day
/day =
3 -Steelman @P 500.00 P 1,500.00 /day
/day =
12 -Laborers @P 400.00 P 4,800.00 /day
=
P 8,000.00 /day
Number of Days to Complete = 13 days

/day
Total Cost for Labor =P 8,000.00 x 13 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .
 Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

J. Concrete Plastering
Area = 552 sq.m.
a. Material Cost
Materials Size Quantity Unit Unit Cost

Portland Cement 40 kg 105 bag 265.00

Sand washed 88 cu.m. 1,100.00

Forms & Scaffolding:

Coco Lumber 2" x 3" x 16' 21 pcs. 176.00

Coco Lumber 2" x 2" x 16' 21 pcs. 120.00

Total for Materials

b. Labor Cost:
Labor Itemized:
 /day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
7 -Masons @P 500.00 P 3,500.00 /day
/day =
10 -Laborers @P 400.00 P 4,000.00 /day
=
Cost of Labor per day P 8,200.00 /day
Number of Days to Complete = 9 days

/day
Total Cost for Labor =P 8,200.00 x 9 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST
K. Stairs & Landing
Volume= 0.70656 cu.m

a. Material Cost
Materials Size Quantity Unit Unit Cost

Portland Cement 40 kg 7 bag 300.00

Sand washed 1 cu.m. 900.00

Gravel screened 1 cu.m. 1,350.00

RSB Deformed 16 mm x 6 m 9 pcs. 345.00

RSB Deformed 12 mm x 6 m 9 pcs. 195.00

RSB Deformed 10 mm x 6m 18 pcs. 138.00

G.I. Wire #16 3 kg. 94.00

Forms & Scaffolding:

Coco Lumber 2" x 3" x 14' 7 pcs. 154.00

Coco Lumber 2" x 2" x 12' 7 pcs. 88.00

Ordinary Plywood 1/4" x 4' x 8' 2 pcs. 420.00

C.W. Nails assorted 1 kgs. 90.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 800 /day
No. of days of operation = 1 day
Total Rental =P 800 /day x 1 days
 P

c. Fuel and Lubricants:

lit./day days
Fuel Cost = 2 x 50 /lit. x 1 P

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 450.00 P 450.00 /day
/day =
1 -Carpenters @P 350.00 P 350.00 /day
/day =
1 -Masons @P 350.00 P 350.00 /day
/day =
1 -Steelman @P 350.00 P 350.00 /day
/day =
4 -Laborers @P 250.00 P 1,000.00 /day
=
Cost of Labor per day P 2,500.00 /day
Number of Days to Complete = 3 days

/day
Total Cost for Labor =P 2,500.00 x 3 days P
A. Estimated Direct Cost
a. Material …………………………………………………
Cost Mobilization (2%) . P
…………………………………………………
b. Material Cost . P
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
…………………………………………………
e. Fuel & Lubricants .
Total Direct Cost
 P

B. Indirect Cost

a. Contingencies/Overhead (12% ) ……………………………………. P

b. Contractor's Profit ( 10% ) ……………………………………. P

c. Supervising & Administrative Cost ( 3% ) ……………………………………. P

Total Indirect Cost

TOTAL ESTIMATED
COST P

L. Lintel Beam
Volume= 0.405 cu.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Cement 40 kg 6 bag 265.00

Sand washed 1 cu.m. 1,100.00

Gravel screened 1 cu.m. 1,200.00

RSB Deformed 10 mm x 6 M 10 pc. 170.00

G.I. Wire #16 1 kgs. 65.00

Total for Materials

d. Labor Cost:
 Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
1 -Masons @P 500.00 P 500.00 /day
/day =
1 -Steelman @P 500.00 P 500.00 /day
/day =
2 -Laborers @P 400.00 P 800.00 /day
=
Cost of Labor per day P 2,500.00 /day
Number of Days to Complete = 2 days

/day
Total Cost for Labor =P 2,500.00 x 2 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

 TOTAL ESTIMATED
COST

M. Concrete Canopy
Volume= 0 cu.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Portland Cement 40 kg 0 bag 320.00

Sand washed 0 cu.m. 1,100.00

Gravel screened 0 cu.m. 1,400.00

RSB Deformed 12 mm x 6 M 0 pcs. 195.00

RSB Deformed 10 mm x 6 M 0 pcs. 138.00

G.I. Wire #16 0 kg. 94.00

Forms & Scaffolding: 0

Coco Lumber 2" x 3" x 14' 0 pcs. 154.00

Coco Lumber 2" x 2" x 12' 0 pcs. 88.00

Coco Lumber 2" x 2" x 8' 0 pcs. 60.00

Plywood (Ordinary) 1/4" x 4' x 8' 0 pcs. 420.00

[Link] assorted 0 box 1,250.00

Total for Materials

b. Equipment Rental
Utilize: one bagger Mixer at 500 /day
No. of days of operation = 2 days

Total Rental =P 500 /day x 0 days P

c. Fuel and Lubricants:

lit./day days
Fuel Cost = 2 x 8.5 /lit. x 2 P

d. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 350.00 P 350.00 /day
/day =
2 -Masons @P 300.00 P 600.00 /day
/day =
2 -Steelman @P 300.00 P 600.00 /day
/day =
8 -Laborers @P 180.00 P 188.00 /day
=
Cost of Labor per day P 1,738.00 /day
Number of Days to Complete = 0 days

/day
Total Cost for Labor =P 1,738.00 x 0 days P

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) . P
…………………………………………………
b. Material Cost . P
…………………………………………………
c. Labor Cost .
…………………………………………………
d. Equipment Rental .
 …………………………………………………
e. Fuel & Lubricants .

Total Direct Cost P

B. Indirect Cost

a. Contingencies/Overhead (12% ) ……………………………………. P

b. Contractor's Profit ( 10% ) ……………………………………. =P

c. Supervising & Administrative Cost ( 3% ) ……………………………………. =P

Total Indirect Cost

TOTAL ESTIMATED
COST P

VIII. DOORS & WINDOWS

Area = 63.40 sq.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

W1-Glass Aluminium Awning Frame (Fixed) 2.50m x 2.55m 0 sets 30,000.00

W2- Glass Aluminium Awning Frame (Sliding) 1.2m x 1.50m 2 sets 8,000.00

Door 2.30m x 2.50m 6 set 3,000.00

roll up door 3.2m x 2.10m 2 sets 5,000.00

Total for Materials

b. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
2 -Carpenters @P 550.00 P 1,100.00 /day
/day =
4 -Laborers @P 450.00 P 1,800.00 /day
=
Cost of Labor per day P 3,600.00 /day
Number of Days to Complete = 4 days

/day
Total Cost for Labor =P 3,600.00 x 4 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
 COST

IX. CEILING WORKS

Area = 126.8 sq.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Metal Furring 3" x 16' 32 lgts. 315.00

Ordinary Plywood 1/4" x 4' x 8' 45 kgs. 390.00

Concrete Nails 1" 3 kgs. 160.00

Total for Materials

b. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
3 -Carpenters @P 500.00 P 1,500.00 /day
/day =
5 Laborers @P 400.00 P 2,000.00 /day
=
Cost of Labor per day P 4,200.00 /day
Number of Days to Complete = 3 days

/day
Total Cost for Labor =P 4,200.00 x 3 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
 …………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

X. TILE WORKS
Area = 35 sq.m.
a. Material Cost
Materials Size Quantity Unit Unit Cost

Portland Cement 40 kgs. 34 bags 265.00

White Cement 40 kgs. 2 bags 500.00

Sand washed 20 cu.m. 1,100.00

Unglazed Tiles 8" x 8" 23 pcs. 35.00

Glazed Tiles 8" x 8" 60 pcs. 40.00

Total for Materials

b. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
4 -Masons @P 500.00 P 2,000.00 /day
/day =
6 -Laborers @P 400.00 P 2,400.00 /day
=
Cost of Labor per day P 5,100.00 /day
Number of Days to Complete = 4 days

/day
Total Cost for Labor =P 5,100.00 x 4 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST
XI. PAINTING WORKS
Area = 667.24 sq.m.
a. Material Cost
Materials Size Quantity Unit Unit Cost

Latex Paint Boysen (Flat) 14 Pale 2,480.00

Latex Paint Boysen (Semi-Gloss) 14 Pale 2,540.00

Tinting Color assorted 10 1/4 lit. 40.00

Paint Thinner 5 gals. 65.00

Enamel Paint Boysen (Flat) 6 gals. 579.00

Enamel Paint Boysen (Semi-Gloss) 6 gals. 580.00

Lacquer Thinner 5 gals. 95.00

Neutralizer 14 gals. 40.00

Sand Paper #150 25 pcs. 18.00

Calsomine Powder 10 kgs. 10.00

Glazing Putty 3 liters 300.00

Total for Materials

b. Labor Cost:
/day =
Labor Itemized: P
/day =
1 -Const. Foreman @ P 450.00 P 450.00 /day
6 -Painters @P /day = /day
 350.00 P 2,100.00
=
7 -Laborers @P 250.00 P 1,750.00 /day

Cost of Labor per day = 4,300.00 /day

Number of Days to Complete 7 days
/day
x

Total Cost for Labor =P 4,300.00 7 days P

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) . P
…………………………………………………
b. Material Cost . P
…………………………………………………
c. Labor Cost . P

Total Direct Cost P

B. Indirect Cost

a. Contingencies/Overhead (12% ) ……………………………………. P

b. Contractor's Profit ( 10% ) ……………………………………. =P

c. Supervising & Administrative Cost ( 3% ) ……………………………………. =P

Total Indirect Cost

TOTAL ESTIMATED
COST P
XII. FIRE EXIT
Area = 104.5 sq.m.

a. Material Cost
Materials Size Quantity Unit Unit Cost

Angle Bar (6 m lgth.) 2" x 2" x 1/4" x 20' 16 length 850.00

1 1/2 " x 1 1/2" x 1/4" x
Angle Bar (6 m lgth.) 20' 16 length 660.00

checkered stell plate 1.2m x 2.4m x1 0mm 9 pcs. 11,550.00

Flat Bar 25mm x 3mm x 6m 13 pcs. 139.00

Square Bar 9mm x 6m 11 pcs. 133.00

G.I pipe Shed. 40 2"Ø x 6m 10 pcs. 2,413.00

Welding Rod 20 kg/box 4 box 2,400.00

Forms & Scaffolding:

Coco Lumber 2 x 3 x 16 16 pcs. 176.00

Coco Lumber 2 x 2 x 16 16 pcs. 120.00

Total for Materials

b. Equipment Rental
Utilize: unit Welding Mach. at 1000 /day
No. of days of operation = 10 days

Total Rental =P 1000 /day x 10 days P

b. Labor Cost:
Labor Itemized:
 /day =
1 -Const. Foreman @ P 450.00 P 450.00 /day
/day =
5 -Welder @P 400.00 P 2,000.00
/day =
10 Laborers @P 250.00 P 2,500.00 /day
=
Cost of Labor per day P 4,950.00 /day
Number of Days to Complete = 12 days

/day
Total Cost for Labor =P 4,950.00 x 12 days P

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) . P
…………………………………………………
b. Material Cost . P
…………………………………………………
c. Labor Cost . P
…………………………………………………
d. Equipment Rental .

Total Direct Cost P

B. Indirect Cost

a. Contingencies/Overhead (12% ) ……………………………………. P

b. Contractor's Profit ( 10% ) ……………………………………. =P

c. Supervising & Administrative Cost ( 3% ) ……………………………………. =P

Total Indirect Cost

TOTAL ESTIMATED
COST P
XIII. ELECTRICAL WORKS

a. Material Cost
Materials Size Quantity Unit Unit Cost

Circuit Breaker 180A 8 pcs. 4,800.00

America Panel Board 16 Branches 1 pcs. 5,699.00

[Link]. #30sq. Mm. 1 mts. 76.10

[Link]. #3.5 [Link]. 2 rls. 5,880.00

[Link]. 2.0 sq. mm. 2 rls. 3,980.00

Weatherhead Cap 32 mm 0 1 pc. 40.00

Porcelain Receptacle 4" 20 pcs. 18.00

Circular Lamp LED 32 W 20 sets 450.00

Duplex Conv. Outlet Flush Type 10 sets 170.00

Junction Box w/ Cover Non-metallic "Atlanta" 20 pcs. 34.00

Utility Box w/o Cover Non-metallic "Atlanta" 10 pcs. 30.00

Single Pole Switch Flush Type 15 sets 90.00

Duplex Switch Flush Type 3 sets 170.00

Triplex Switch Flush Type 2 set 250.00

Three Way Switch Flush Type 0 set
 300.00

Electrical Tape Big 15 rolls 50.00

Industrial Ceiling Fan 42" & 56" 5 Speed 3 Blade 10 sets 2,275.00

Aircon Window Type (Fujidenzo) 2 sets 9,848.00

Mini-Refrigerator Energy Saving Small Ref. 1 sets 4,762.00

Total for Materials

b. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
3 -Electrician @P 550.00 P 1,650.00 /day
/day =
7 -Laborers @P 450.00 P 3,150.00 /day

Cost of Labor per day = 5,500.00 /day

Number of Days to Complete 7 days

/day
Total Cost for Labor =P 5,500.00 x 7 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST

XIV. PLUMBING WORKS

a. Material Cost
Materials Size Quantity Unit Unit Cost

Cement 40 kgs. 50 bags 300.00

Sand washed 18 cu.m. 900.00

Gravel screened 12 cu.m. 1,200.00

RSB Deformed 10 mm x 6 M 120 pcs. 138.00

CHB 4" x 8" x 16" 564 pcs. 16.00

G.I. Wire #26 38 pcs. 94.00

PVC Pipe 4" x 3 m 44 lgth. 190.00

PVC Pipe 2" x 3 m 40 lgth. 65.00

 PVC Elbow 4" x 90 deg 40 pcs. 75.00

PVC Elbow 2" x 90 deg 46 pcs. 18.00

PVC Wye 4"x 4" 40 pcs. 60.00

PVC Tee 4"x 4" 40 pcs. 60.00

PVC Wye Reducer 4" x 2" 40 pcs. 60.00

PVC Coupling 2" 40 pcs. 10.00

PVC Cleanout 4" 40 pcs. 60.00

PVC Tee 4' x 2" 40 pcs. 60.00

Floor Drain 4" x 4" 46 pcs. 40.00

PVC P-Trap 2" 40 pcs. 45.00

Lavatory Phil. Std. 38 sets 3,500.00

Water Closet Phil. Std. 32 sets 8,500.00

Stainless Double Sink 0 sets 8,000.00

PVC Pipe 1/2" 40 lgth. 54.00

PVC Elbow 1/2" 40 pcs. 14.00

PVC Elbow (Threaded) 1/2" 42 pcs. 20.00

PVC Tee 1/2" 50 pcs. 18.00

Faucet 12 mm 36 pcs. 120.00

 Teflon Tafe 3/4" 42 rolls 20.00

Solvent Cement 45 can 350.00

Total for Materials

b. Labor Cost:
Labor Itemized:
/day =
1 -Const. Foreman @ P 700.00 P 700.00 /day
/day =
4 -Mason/Plumber @ P 550.00 P 2,200.00 /day
/day =
7 Laborers @P 450.00 P 3,150.00 /day
=
Cost of Labor per day P 6,050.00 /day
Number of Days to Complete = 30 days
/day
Total Cost for Labor =P 6,050.00 x 30 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….
 Total Indirect Cost

TOTAL ESTIMATED
COST

XV. SPECIALIZED MATERIALS

a. Material Cost
Materials Size Quantity Unit Unit Cost

Broom 25 pcs. 150.00

Tools 15 set 15,000.00

Table 152 set 10,880.00

Cabinet 11 set 1,400.00

Chair 295 pcs. 150.00

4 × 2.5 HP inverter split-type AC 16 pcs. 57,800.00

1.5–2.0 HP Split-Type Inverter 5
AC 4 pcs. 00
PC 80 set 37,00

PVC Heavy Duty Apron 20 pcs. 230.00

Fire Extinguisher 10 pcs. 2,299.00

Total fo
r Materials

b. Labor Cost:
 Labor Itemized:
/day =
1 -Cons. Foreman @P 700.00 P 700.00 /day
/day =
4 -Carpenter @P 550.00 P 2,200.00 /day
/day =
11 -helper @P 450.00 P 4,950.00 /day

Cost of Labor per day = 7,850.00 /day

Number of Days to Complete 255 days

/day
Total Cost for Labor =P 7,850.00 x 255 days

A. Estimated Direct Cost

a. Material …………………………………………………
Cost Mobilization (2%) .
…………………………………………………
b. Material Cost .
…………………………………………………
c. Labor Cost .

Total Direct Cost

B. Indirect Cost

a. Contingencies/Overhead (12% ) …………………………………….

b. Contractor's Profit ( 10% ) …………………………………….

c. Supervising & Administrative Cost ( 3% ) …………………………………….

Total Indirect Cost

TOTAL ESTIMATED
COST