Name of Project PASCUA BEACHFRONT SHED
LOCATION CALIOET PASQUQUIN ILOCOS NORTE
Name of Contractor RDN DESIGNS & ENGINEERING
Structure Excavation Volume = 1.728
Quantity Unit Description Unit Cost Amount
1.73 Cu.m Excavation 800 ₱ 1,382.40
Materials ₱ 1,382.40
Labor ₱ 552.96
Direct Cost ₱ 1,935.36
Mark up ₱ 580.61
VAT ₱ 301.92
Total Cost ₱ 2,817.88
SLAB FLOORING volume = 2.4
Quantity Unit Description Unit Cost Amount
2.40 Cu.m Embankment PHP 1,100.00 ₱ 2,640.00
Materials ₱ 2,640.00
Labor ₱ 1,056.00
Direct Cost ₱ 3,696.00
Mark up ₱ 1,108.80
Vat ₱ 576.58
Total Cost ₱ 5,381.38
Footings 4
Length 0.6
width 0.6
depth 0.5
Volume 0.72
Reinforced Concrete Volume = 0.72
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
5 Bags Cement 240.00 ₱ 1,209.60
1 Cu.m Sand 1,100.00 ₱ 887.04
0 Cu.m Gravel 1,600.00 ₱ 645.12
Pcs 16mm dia. X 6m 380.00 ₱ -
1 Pcs 12mm dia. X 6m 210.00 ₱ 302.40
6 Pcs 10mm dia. X 6m 160.00 ₱ 921.60
10 Kg #16 Tie wires 75.00 ₱ 750.00
Materials ₱ 4,715.76
Labor ₱ 1,886.30
Direct Cost ₱ 6,602.06
Mark up ₱ 1,980.62
VAT ₱ 1,029.92
Total Cost ₱ 9,612.61
Columns 4
Length 0.3
width 0.3
Height 3
Volume 1.08
Reinforced Concrete Volume = 1.08
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
8 Bags Cement 240.00 ₱ 1,814.40
1 Cu.m Sand 1,100.00 ₱ 1,386.00
1 Cu.m Gravel 1,600.00 ₱ 1,008.00
- Pcs 16mm dia. X 6m 380.00 ₱ -
8 Pcs 12mm dia. X 6m 210.00 ₱ 1,680.00
12 Pcs 10mm dia. X 6m 160.00 ₱ 1,920.00
4 Kg #16 Tie wires 75.00 ₱ 300.00
Materials ₱ 8,108.40
Labor ₱ 3,243.36
Direct Cost ₱ 11,351.76
Mark up ₱ 3,405.53
VAT ₱ 1,770.87
Total Cost ₱ 16,528.16
Masonry
Length 20
Width 0.9
Area 18
Masonry Area = 18
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
Pcs 6" CHB 20.00 ₱ -
225 Pcs 4" CHB 15.00 ₱ 3,375.00
12 Pcs 10mm dia. X 6m 160.00 ₱ 1,920.00
9 Bags Portland Cement 265.00 ₱ 2,385.00
0.90 Cu.m Sand 1,100.00 ₱ 990.00
0 Cu.m Gravel 1,600.00 ₱ 720.00
25 Kgs #16 Tie wires 75.00 ₱ 1,875.00
Materials ₱ 11,265.00
Labor ₱ 4,506.00
Direct Cost ₱ 15,771.00
Mark up ₱ 4,731.30
VAT ₱ 2,460.28
Total Cost ₱ 22,962.58
Length 6
Width 4
Area 24
Floor Finishing Area = 24
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
10 Bags Portland Cement PHP 240.00 2304.00
2 Cu.m Sand PHP 1,100.00 1689.60
Materials ₱ 3,993.60
Labor ₱ 1,597.44
Direct Cost ₱ 5,591.04
Mark up ₱ 1,677.31
VAT ₱ 872.20
Total Cost ₱ 8,140.55
Painting Works area 24
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
7 Lites MARINE PAINT PRIMER 720.00 5184.52
5 liters MARINE PAINTTOPCOAT 560.00 2688.00
4 Liters Masonry putty 165.00 660.00
12 Liters Skimcoat 115.00 1380.00
1 PC PAINT ROLLER 520.00 520.00
1 PC PAINT BRUSH 4" 65.00 65.00
Materials ₱ 10,497.52
Labor ₱ 4,199.01
Direct Cost ₱ 14,696.53
Mark up ₱ 4,408.96
VAT ₱ 2,292.66
Total Cost ₱ 21,398.14
Length 6
width 4
area 24
Roofing Area 28.8
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
518 PCS PALM THATCH MATERIALS PHP 18.00 9,331.20
0 Pcs GA # 26 PL. G.I. END FLASHING PHP 1,105.00 0.00
0 LM SPANDREL OVERHANG + FRAMING PHP 715.00 0.00
0 Pcs GA # 26 PL. G.I. Gutter PHP 1,105.00 0.00
1 lot roofing accessories and fasteners PHP 3,500.00 3,500.00
0 GALLONS Roof paint RE-TOUCH PHP 950.00 0.00
Materials ₱ 12,831.20
Labor ₱ 6,415.60
Direct Cost ₱ 19,246.80
Mark up ₱ 5,774.04
VAT ₱ 3,002.50
Total Cost ₱ 28,023.34
TOTALCOST EXCL. STEELFRAME & ROOF PHP 87,561.30
GRAND TOTALCOST TO COMPLETE PHP 114,864.64
