Republic of the Philippines

CITY BUILDING AND ARCHITECTURE OFFICE

City Government of Baguio

PROJECT: REMODELING OF MULTI-PURPOSE HALL, ROOFING, WINDOW GRILLS, REPAINTING INSIDE & OUTSIDE, INSTALLATION OF
SIGNAGE, AND CONSTRUCTION OF TANOD OUTPOST
LOCATION: CRESCENCIA VILLAGE BARANGAY, BAGUIO CITY
SOURCE OF FUND: SAIP - 2024
APPROPRIATION: ₱5,000,000.00
SUBJECT: COST ESTIMATES
TOTAL UNIT
ITEM DESCRIPTION QUANTITY UNIT UNIT COST
COST
B.5 PROJECT BILLBOARD/ SIGNBOARD 3.00 sets
A. Materials
4' x 8' Tarpaullin 1.00 set /set
2' x 3' Warning Signs 2.00 sets /set
1000 ft Caution Tape 1.00 roll /roll
Material Cost:
B. Labor
1 Skilled Laborer/s 1.00 day/s /day
1 Laborer/s 1.00 day/s /day
Labor Cost:
C. Equipment
-
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
801 (1) REMOVAL OF STRUCTURES AND OBSTRUCTION 1.00 l.s.
A. Materials
Material Cost:
B. Labor
2 Skilled Laborer/s 8.00 day/s /day
4 Laborer/s 8.00 day/s /day
Labor Cost:
C. Equipment
1 Dump Truck; 3 cu.m. 5.00 day/s /day
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
SITE CLEARING; (INCL. EXCAVATION; HAULING AND DISPOSAL
SPL I. 1.00 l.s.
OF MATERIALS)
A. Materials
Material Cost:
B. Labor
5 Laborer/s 5.00 day/s /day
Labor Cost:
C. Equipment
1 Dump Truck; 3 cu.m. 5.00 day/s /day
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:

Page 1 of 10
 1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
900 STRUCTURAL CONCRETE (INCL. REINFORCING STEEL) 8.27 cu.m.
Materials
Portland Cement Bags 75.00 bags /bag
Crushed Gravel (3/4) 9.00 cu.m. /cu.m.
Washed Sand 5.00 cu.m. /cu.m.
10mm dia. Reinf. Steel (G40) 81.00 pcs /pc.
12mm dia. Reinf. Steel (G40) 75.00 pcs /pc
16mm dia. Reinf. Steel (G60) 84.00 pcs /pc
#16 G.I. Tie Wire 40.00 kilos /kilo
Material Cost:
B. Labor
4 Skilled Laborer/s 15.00 day/s /day
8 Laborer/s 15.00 day/s /day
Labor Cost:
C. Equipment
1 Concrete Mixer (Contractor Owned)
1 Concrete Vibrator (Contractor Owned)
1 Bar Bender (Contractor Owned)
3 Cut-Off Machine (Contractor Owned)
3 Angle Grinder (Contractor Owned)
10 H-Frame 15.00 day/s /set
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
CHB NON-LOAD BEARING (INCLUDING REINFORCING STEEL
1046(2)a2 92.27 sq.m.
AND MASONRY PLASTER) 150mm
Materials
4" Concrete Hollow Blocks 1200.00 pcs /pc
Portland Cement Bags 84.00 bags /bag
Washed Sand 46.13 cu.m. /cu.m.
10mm dia. Reinf. Steel (G40) 395.00 pcs /pc
#16 G.I. Tie Wire 15.00 kilos /kilo
Material Cost:
B. Labor
2 Skilled Laborer/s 10.00 day/s /day
5 Laborer/s 10.00 day/s /day
Labor Cost:
C. Equipment
3 Cut-Off Machine (Contractor Owned)
3 Angle Grinder (Contractor Owned)
4 H-Frame 10.00 day/s 25.00 /set
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1001(6) CATCH BASIN 1.00 l.s.
Materials

Page 2 of 10
 Catch Basin (Reinf. Concrete) 1 l.s. /l.s
Material Cost:
B. Labor
2 Skilled Laborer/s 5.00 day/s /day
4 Laborer/s 5.00 day/s /day
Labor Cost:
C. Equipment

Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:

1001 STORM DRAINAGE AND SEWERAGE SYSTEM 12.96 m

Materials
4" dia. uPVC Pipe Series 1000 12.00 pcs /pc
2" dia. uPVC Pipe Series 1000 2.00 pcs /pc
4" 45° Elbow uPVC Series 1000 8.00 pcs /pc
4" x 4" Wye uPVC Series 1000 3.00 pcs /pc
4" dia. Cleanout uPVC Series 1000 3.00 pcs /pc
2" uPVC P-Trap Series 1000 4.00 pcs /pc
4" x 2" Wye Reducer uPVC Series 1000 7.00 pcs /pc
3" uPVC Pipe Series 1000 7.00 pcs /pc
3" 45° Elbow uPVC Series 1000 10.00 pcs /pc
4" Tee uPVC Pipe Series 1000 1.00 pc /pc
400cc Solvent Cement 5.00 pcs /liter
Material Cost:
B. Labor
2 Skilled Laborer/s 5.00 day/s /day
4 Laborer/s 5.00 day/s /day
Labor Cost:
C. Equipment

Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1002 PLUMBING WORKS 13.08 m
Waterworks:
Materials
25mm x 4m PPR-C PN10 6.00 pcs /pc
25mm PPR-C PN-10 90° Elbow 6.00 pcs /pc
25mm PPR-C PN-10 Tee 5.00 pcs /pc
Plumbing Fixtures:
Kiddie Water Closet, round type, flush type w/ fittings
2 sets /set
& accessories
Stainless Steel Bidet 2 pcs /pc
Urinal, complete w/ fittings & accessories 1 set /set
Aluminum Kitchen Sink, w/ Complete Accessories 1 set /set
Brass Gooseneck Faucet 1 set /pc
Wall hung lavatory sink w/ complete accessories 3 set /set
Lever Type Lavatory Faucet 3 pcs /pc

Page 3 of 10
Floor Drains:
Stainless Floor Drain w/ Complete Accessories 3 pcs /set
Material Cost:
B. Labor
3 Skilled Laborer/s 12.00 day/s /day
6 Laborer/s 12.00 day/s /day
Labor Cost:
C. Equipment
1 PPR Fusion Machine (Contractor Owned)
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1047 STRUCTURAL STEEL 2,147.50 kg.
A. Materials
2" x 3" C-purlins, 1.2mm THK 48 pcs /pc
2" x 4" C-Channel, 3mm THK 28 pcs /pc
Welding Rods 250 kg /kg
1 1/2" x 1 1/2" x 4mm Angle Bar 2 pcs /pc
10mm MS Base Plate (4" x 8") 4 pcs /pc
3/4" x 3" Expansion Bolt 100 pcs. /pc.
700mm Radius, 2.7m Height Steel Spiral Stair w/
1 set /pc.
Complete Accessories
3/4" x 3" Expansion Bolt 30 pcs /pc.
Material Cost:
B. Labor
3 Skilled Laborer/s 18.00 day/s /day
6 Laborer/s 18.00 day/s /day
Labor Cost:
C. Equipment
3 Welding Machine (Contractor Owned)
10 H-Frame 18.00 day/s /set
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1032 PAINTING WORKS (MASONRY, CONCRETE & STEEL) 922.28 sq.m.
A. Materials
Epoxy Primer (Grey) w/ Catalyst 9 gal /gal
Enamel Paint (Black) 10 gal /gal
Paint Thinner 2 gal /gal
Semi-Gloss Latex Paint; Interior (White) 23 gal /gal
Semi-Gloss Latex Paint; Interior (Blue) 7 gal /gal
Gloss Latex Paint; Exterior (White ) 18 gal /gal
Gloss Latex Paint; Exterior (Gray) 7 gal /gal
Masonry Putty 33 gal /gal
Sandpaper 60 60 pcs /pc
Material Cost:
B. Labor
3 Skilled Laborer/s 10.00 day/s /day
6 Laborer/s 10.00 day/s /day
Labor Cost:
C. Equipment

Page 4 of 10
 10 H-Frame 10.00 day/s 25.00 /set
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1014(2) PREPAINTED METAL SHEETS (RIBBED TYPE) 133.24 sq.m.
A. Materials

25mm THK Sandwich Panel; 0.5mm+25 pu+0.5 thk 133.24 sq.m. /sq.m.

3" Tekscrew; Self Drilling 2500 pcs /pc

Material Cost:
B. Labor
2 Skilled Laborer/s 12.00 day/s /day
4 Laborer/s 12.00 day/s /day
Labor Cost:
C. Equipment
10 H-Frame 12.00 day/s /set
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1013 FABRICATED METAL ROOFING ACCESSORY 146.62 l.m.
A. Materials
Prepainted End Capping Flashing; 0.60mm THK 146.62 lm /lm
Prepainted Fascia Cover; 0.60mm THK x 350mm x
64.00 pcs /pc
2.4m
Plain Metal Sheet; 0.70mm 3 pcs /pc
5/32 x 1/2 Blind Rivets 1500 pcs /pc
Silicon Sealant (Clear) 30 tubes /tube
Pre-painted K-Style G.I. Gutter; 26 gauge 65.00 pcs /pc
50mm x 200mm (2" x 8") C-Fascia, 1.5mm THK 20 pcs /pc
3" x 3" Gutter Strainer 5 sets /set
Elastomeric Waterproofing (Vulcaseal) 4 liters /liter
Material Cost:
B. Labor
3 Skilled Laborer/s 10.00 day/s /day
5 Laborer/s 10.00 day/s /day
Labor Cost:
C. Equipment
10 H-Frame 10.00 day/s /set
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1003 CARPENTRY AND JOINERY WORKS 140.59 sq.m.
Materials
6" x 8' Prepainted Corner Mouldings 83 pcs /pc
12" x 8' Prepainted Center Mouldings 7 pcs /pc

Page 5 of 10
 4" x 8' Prepainted Classic Spandrel (Wood Grain
68 pcs /pc
Design); 0.50mm THK. w/ vent
5/32 x 3/8 Blind Rivets 3800 pcs /pc
25mm x 25mm x 3m Wall Angle 25 pcs /pc
Carrying Channel 75 pcs /pc
Double Furring 290 pcs /pc
4' x 8' x 4.5mm Fiber Cement Board 30 pcs /pc
W-Clip 490 pcs /pc
50mm x 50mm x 2900mm WPC Corner Trim 32 pcs /pc
175mm x 9mm x 2850mm WPC Indoor Panel 172 pcs /pc
0.80" x 2.5" x 8' Polystyrene Cornice 36 pcs /pc
No More Nails Adhesive 20 tubes /tube
1" Black Screws; Self Drilling 5000 pcs /pc
1" Concrete Nails 4 kg /kg
3/4" Phenolic Board 10 pcs /pc
Material Cost:
B. Labor
3 Skilled Laborer/s 18.00 day/s /day
9 Laborer/s 18.00 day/s /day
Labor Cost:
C. Equipment
3 Cut-Off Machine (Contractor Owned)
3 Angle Grinder (Contractor Owned)
10 H-Frame 18.00 day/s /set
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1008(1) ALUMINUM WINDOWS 47.54 sq.m.
Materials
W-1 9.60 sq.m.
W-2 9.00 sq.m.
W-3 5.76 sq.m.
W-4 10.40 sq.m.
W-5 2.48 sq.m.
W-6 Powder Coated Aluminum Framed Window w/ 6mm 2.31 sq.m.
/sq.m.
W-7 THK Tempered Glass; S900 2.09 sq.m.
W-8 2.41 sq.m.
W-9 0.96 sq.m.
W-10 0.87 sq.m.
W-11 1.30 sq.m.
W-12 0.36 sq.m.
Material Cost:
B. Labor
w/ Installation 8.00 day/s /day
Labor Cost:
C. Equipment

Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1043 DOOR and FRAMES 9.00 set

Page 6 of 10
 Materials
2.1m x .95m WPC Panel Door
D-1 3.00 set /pc
w/ Accessories (Wood Design)
2.1m x .80m WPC Panel Door
D-2 3.00 set /pc
w/ Accessories (Wood Design)
D-3 2.1m x 0.70m Metal Door w/ Accessories 3.00 set /pc
Material Cost:
B. Labor
2 Skilled Laborer/s 5.00 day/s /day
4 Laborer/s 5.00 day/s /day
Labor Cost:
C. Equipment

Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1018 TILING WORKS 81.63 sq.m.
Materials
300mm x 300mm Porcelain Tiles (Daycare C.R.) 330 pcs /pc
600mm x 600mm Porcelain Tiles (Daycare) 110 pcs /pc
600mm x 600mm Porcelain Tiles (Upper Floor) 310 pcs /pc
Tile Adhesive (25kg /bag) 33 bags /bag
Tile Grout (Blue) (2kg /bag) 42 bags /bag
12mm x 760mm x 3050mm Polymerized
1.00 pc /pc
Solid Surface
Surface Adhesive (1kg/bot) 1 bot /bot
Silicon Sealant (Clear) 2 tubes /tube
Material Cost:
B. Labor
3 Skilled Laborer/s 14.00 day/s /day
6 Laborer/s 14.00 day/s /day
Labor Cost:
C. Equipment

Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1100 ELECTRICAL WORKS 1.00 l.s.
Conduits, Boxes, and Fittings
Materials
1/2" PVC 35 pcs /pc
Junction box 15 pcs /pc
Utility Box 25 pcs /pc

Miscellaneous: PVC Solvent, Clamp, Metal Strap, etc. 1 ls

Wires & Wiring Devices

2.0mm² THHN wire, stranded 1 box /box
3.5mm² THHN wire, stranded 1 box /box
8.0mm² THHN wire, stranded 20 lm /lm

Tape, bolt&nut, JB cover clamps, screw and anchors 1 ls

Page 7 of 10
Lighting, Fixtures, & Lamps
15W LED T8 Light Set 24 set /set
T8 Weatherproof Housing Frame 9 set /set
15W LED Light Bulb 45 set /set
Exterior Lamp Fixture 6 set /set
6" Recessed Bulb Housing w/ Glass Cover 39 set /set
3-Gang Switch w/ Plate 1 set /set
2-Gang Switch w/ Plate 4 set /set
1-Gang Switch w/ Plate 11 set /set
3-Gang Convenience w/ Plate 1 set /set
2-Gang Universal Convenience w/ Plate 7 set /set
50W Emergency Light 5 set /set
Material Cost:
B. Labor
3 Skilled Laborer/s 15.00 day/s /day
6 Laborer/s 15.00 day/s /day
Labor Cost:
C. Equipment

Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
SPL II. BARANGAY SIGNAGES 1.00 l.s.
A. Materials
1mm Thick Stainless Build up 3D letters; 12" (H) x 1 1/2"
36 letters /letter
(D) Thick w/ complete Accessories
800mm Stainles Engraved Logo Signage
2 set /set
(Barangay Seal and Baguio City Seal)
Material Cost:
B. Labor
12% Installation Cost 2.00 day/s
Labor Cost:
C. Equipment

Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
SPL III. ENTRANCE GATE 6.35 sq.m.
A. Materials
2" x 2" x 6m Tubular Steel 4 pcs /pc.
1" x 2" x 6m Tubular Steel 4 pcs /pc
10mm x 150mm x 3m Fiber Cement Plank 14 pcs /pc
Welding Rods 25 kg /kg
1 1/2" Tekscrew; Self Drilling 700 pcs /pc
300 kgs. Welding Gate Hinges 2 pcs /pc
2" x 6mm Flat Bar 1 pc /pc
2" Pillow Block Hinge 4 pcs /pc
Barrel Bolt Gate Lock 1 pc /pc
12" Drop Bolt Gate Lock 1 pc /pc
Material Cost:
B. Labor

Page 8 of 10
 2 Skilled Laborer/s 4.00 day/s /day
4 Laborer/s 4.00 day/s /day
Labor Cost:
C. Equipment
2 Welding Machine 4.00 day/s /day
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
SPL IV. TERRACE , SUSPENDED CANOPY, & ROOFING 1.00 lot
A. Materials
2" x 4" x 6m Tubular Steel 7 pcs /pc.
2" x 3" x 6m Tubular Steel 28 pcs /pc.
2" x 2" x 6m Tubular Steel 4 pcs /pc.
2" x 3" C-purlins, 1.2mm THK 5 pcs /pc.
Welding Rods 125 kg /kg.
3/4" x 3" Expansion Bolt 70 pcs /pc.
Epoxy Primer (Grey) w/ Catalyst 4 gal /gal
Enamel Paint (Black) 5 gal /gal
Paint Thinner 1 gal /gal
Sandpaper 60 30 pcs /pc
Polycarbonate Roofing 13 pcs /pc
Suspension/Tension Rod 19 pcs /pc
1 1/2" x 1 1/2" x 4mm Angle Bar 2 pcs /pc
Material Cost:
B. Labor
4 Skilled Laborer/s 15.00 day/s /day
8 Laborer/s 15.00 day/s /day
Labor Cost:
C. Equipment
3 Cut-Off Machine (Contractor Owned)
3 Angle Grinder (Contractor Owned)
3 Welding Machine (Contractor Owned)
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
1051 RAILING 25.00 l.m.
A. Materials
2" x 3" Dia. Stainless Steel 304 Handrail w/ Complete
25 l.m. /l.m.
Accessories
Material Cost:
B. Labor
2 Skilled Laborer/s 5.00 day/s /day
3 Laborer/s 5.00 day/s /day
Labor Cost:
C. Equipment
Welding Machine (Contractor Owned)
Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:

Page 9 of 10
 E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
SPL V. CLADDING 17.00 sq.m.
A. Materials

224mm x 26mm x 2200mm Fluted WPC Wall Accent 38 pcs /pc.

50mm x 100mm x 2.9m WPC Post 14 pcs /pc.
Material Cost:
B. Labor
2 Skilled Laborer/s 5.00 day/s /day
3 Laborer/s 5.00 day/s /day
Labor Cost:
C. Equipment

Equipment Cost:
D. DIRECT COST (A+B+C):
10% 10% VAT of B+C:
1% 1% QUALITY CONTROL of D:
22.00% MARK UP of D:
E. INDIRECT COST:
F. ITEM COST:
G. Unit Cost:
SPL VI. SUPERVISION REQUIREMENT
A. Labor
1 First Aider 155.00 day/s /day
1 Safety Officer 155.00 day/s /day
1 Construction Foreman 160.00 day/s /day
1 Electrical Engineer 15.00 day/s /day
1 Master Plumber 20.00 day/s /day
Labor Cost:
B. DIRECT COST (A):
C. 10% 10% VAT of A:
D. INDIRECT COST:
E. ITEM COST:
END OF DETAILED PRICE ANALYSIS (DUPA)

Page 10 of 10