ITEM NO.

: 101 Structural Excavation

QUANTITY : 18.15 cu.m.
UNIT COST : P 1,256.20

NO. OF DAYS / UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANITY Man-Days AMOUNT SUB-TOTAL TOTAL
UNIT COST
Loose Volume = 18.15 cu.m./0.80 = 22.60 cu.m.
A. Excavation
Labor:
Engineer 1 8 8 800.00 6,400.00
Foreman 1 8 8 650.00 5,200.00
Laborer 4 8 32 350.00 11,200.00
22,800.00

Total Mandays 40
TOTAL DIRECT COST: 22,800.00
UNIT COST: 1,256.20

ITEM NO. : 102 Concreting of Foundation, Starter Column

QUANTITY : 6.43 cu.m.
UNIT COST : P 9,220.05

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST

A. Materials

Cement 54 bags 240.00 12,965.40

Sand 3.22 cu.m. 600.00 1,929.38
Gravel 6.75 cu.m. 600.00 4,051.69
Rebar 350 kgs. 40.00 14,000.00
GI Tie Wire 5 kgs. 70.00 350.00
33,296.46
B. Labor
Engineer 1 8 8 800.00 6,400.00
Foreman 1 8 8 650.00 5,200.00
Laborer 2 8 16 350.00 5,600.00
Steelman 2 8 16 550.00 8,800.00
26,000.00
Total Mandays 48
TOTAL DIRECT COST: 59,296.46
UNIT COST: 9,220.05

ITEM NO. : 103 Earth Fill and Gravel Fill

QUANTITY : 54.06 cu.m.
UNIT COST : P 882.33

RENTAL RATE /
PRICE COMPONENT NO. NO. OF DAYS Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
A. Materials :

Gravel Fill 1.7 cu.m. 600.00 1,013.70

Earth Fill 54 cu.m. 600.00 32,438.40
33,452.10

B. Labor:
Engineer 1 5 5 800.00 4,000.00
Foreman 1 5 5 650.00 3,250.00
Laborer 4 5 20 350.00 7,000.00
14,250.00

Total Mandays 30

TOTAL DIRECT COST: 47,702.10

UNIT COST: -

ITEM NO. : 103-1 Concreting of Column Lift

QUANTITY : 1.69 cu.m.
UNIT COST : P 27,377.99
 NO. OF DAYS/UNIT RENTAL RATE /
PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST

A. Materials

Cement 14 bags 240.00 3,402.00

Sand 0.84 cu.m. 600.00 506.25
Gravel 1.69 cu.m. 600.00 1,012.50
Rebar 279 kgs. 40.00 11,169.60
GI Tie Wire 5 kgs. 70.00 350.00
1/2''X4'X8 Plywood 5 pcs 700.00 3,500.00
2" X 2" X 8" Lumber 25 pcs 150.00 3,750.00
Used Oil 1 gal 60.00 60.00
Hardware 10 kgs. 70.00 700.00
24,450.35
B. Labor

Engineer 1 5 5.00 800.00 4,000.00

Foreman 1 5 5.00 650.00 3,250.00
Carpenter 2 5 10.00 550.00 5,500.00
Steelman 2 5 10.00 550.00 5,500.00
Laborer 2 5 10.00 350.00 3,500.00
21,750.00
Total Mandays 2,100

TOTAL DIRECT COST: 46,200.35

UNIT COST: 27,377.99

ITEM NO. : 103-2 Concreting of Slab on Fill

QUANTITY : 6.76 cu.m.
UNIT COST : P 5,677.27

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
A. Materials

Cement 57 bags 240.00 13,624.13

Sand 3 cu.m. 600.00 2,027.40
Gravel 7 cu.m. 600.00 4,054.80
Rebar 176 kgs. 40.00 7,050.64
GI Tie Wire 3 kgs. 70.00 210.00
26,966.97
B. Labor

Engineer 1 3 3 800.00 2,400.00

Foreman 1 3 3 650.00 1,950.00
Mason 2 3 6 550.00 3,300.00
Laborer 2 3 6 350.00 2,100.00
Steelman 1 3 3 550.00 1,650.00
11,400.00

Total Mandays 21

TOTAL DIRECT COST: 38,366.97

UNIT COST: 5,677.27

ITEM NO. : 103-3 Concreting of Beams & Column Drop

QUANTITY : 3.62 cu.m.
UNIT COST : P 18,672.09

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
A. Materials

Cement 34 bags 240.00 8,210.16

Sand 1.81 cu.m. 600.00 1,086.00
Gravel (WASHED) 3.62 cu.m. 600.00 2,172.00
Rebar 447 kgs. 40.00 17,864.80
GI Tie Wire 10 kgs. 70.00 700.00
1/2''X4'X8 Plywood 5 pcs 700.00 3,500.00
 2"X2"X8" Lumber 20 pcs 150.00 3,000.00
Used Oil 1 gal 60.00 60.00
Hardware 10 kgs. 70.00 700.00

37,292.96
B. Labor
Engineer 1 6 6 800.00 4,800.00
Foreman 1 6 6 650.00 3,900.00
Carpenter 2 6 12 550.00 6,600.00
Laborer 4 6 24 350.00 8,400.00
Steelman 2 6 12 550.00 6,600.00
Mason - - - 550.00 -
30,300.00

Total Mandays 60

TOTAL DIRECT COST: 67,592.96

UNIT COST: 18,672.09

ITEM NO. : 104 Masonry Works

QUANTITY : 183 sq.m.
UNIT COST : P 582.23

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
A. Materials

CHB #4 2147 pcs 13.0 27,913.29

Cement 101 bags 240.00 24,348.98
Sand 11 cu.m. 600.00 6,763.61
Rebar 566 kgs. L 40.00 22,631.24
GI Tie Wire 15 kgs. 70.00 1,050.00
82,707.12
B. Installation

Average Manpower Output with block laying = 9 sq.m./day

For 3 masons and 5 laborer = 27 sq.m./day
No. of day = 183-sq.m./(27 sq.m./day) = 6.77 Say, 7 days

B. Labor

Engineer 1 7 7 800.00 5,600.00

Foreman 1 7 7 650.00 4,550.00
Mason 3 7 21 55.00 1,155.00
Laborer 5 7 35 350.00 12,250.00
23,555.00

Total Mandays 70

TOTAL DIRECT COST: 106,262.12

UNIT COST: 582.23

ITEM NO. : 104-1 Plastering Works (Ground Floor)

QUANTITY : 284 sq.m.
UNIT COST : P 228.42

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
1 mason & labor = 9
Plastering Area = 308 sq.m. sq. m per day No. of day = 284-sq.m./(27 sq.m./day) = 10.51 say 11 days
A. Materials

Cement 60 bags 240.00 14,400.00

Sand 8 cu.m. 600.00 4,905.38
19,305.38
B. Labor

Engineer 1 11 11 800.00 8,800.00

Foreman 1 11 11 650.00 7,150.00
Mason 3 11 33 550.00 18,150.00
Laborer 3 11 33 350.00 11,550.00
 45,650.00

Total Mandays 88

TOTAL DIRECT COST: 64,955.38

UNIT COST: 228.42

ITEM NO. : 105 Ceiling Works (Specialty)

QUANTITY : 64.20 sq.m.
UNIT COST : P0

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
Ceiling Area =65 sq.m. per sq. meter = 1100 php LOT Complete all in installation

A. Materials & Labor

64.20 1200

TOTAL DIRECT COST: 77,040.00

UNIT COST: -

ITEM NO. : 106 Doors & Window Installation

QUANTITY : 16.00 Panel
UNIT COST : P 5,112.50

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST

A. Materials & Labor

Door 1 1 - 10,000.00 10,000.00

Door 2 2 - 9,000.00 18,000.00
Door 3 1 - 9,000.00 9,000.00
Door 4 1 - 7,500.00 7,500.00
Window 1 6 - 4,000.00 24,000.00
Window 2 2 - 3,800.00 7,600.00
Window 3 2 - 1,700.00 3,400.00
Window 4 1 - 1,500.00 1,500.00
Window 5 1 - 800.00 800.00
81,800.00

TOTAL DIRECT COST: 81,800.00

UNIT COST: 5,112.50

ITEM NO. : 107 Electrical Works (Ground Floor)

QUANTITY : 1.00
UNIT COST : P -

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST

Area = 65 sq.m.

A. Materials

4" x 4" Plastic junction box with cover 25 pcs 70.00 1,750.00
2 SQ. MM WIRE ROYU 150 MTRS. BOX 4 box 2,750.00 11,000.00
Pin light w/ CFL bulb 22 pcs 140.00 3,080.00
50 watts LED light 7 pcs 500.00 3,500.00
1 gang switch 1 pcs 100.00 100.00
2 gang switch 5 pcs 120.00 600.00
3 gang switch 1 pcs 140.00 140.00
2 gang C.O. 8 pcs 120.00 960.00
ground rod w/ clamp, 5/8 x 3m 1 pcs 500.00 500.00
PVC Pipe Orange 20 mm dia 50 MTRS 3 pcs 850.00 2,550.00
25 mm r.s.c. 3 mtrs. 200.00 600.00
electric tape, big 15 pcs 120.00 1,800.00
60 amp breaker w/ panel 1 pcs 5,000.00 5,000.00
15 amp Plug in type C.B. 3 pcs 450.00 1,350.00
20 amp Plug in type C.B. 3 pcs 600.00 1,800.00
30 amp Plug in type C.B. 1 pcs 800.00 800.00
Miscellaneaous 1 lot 5,000.00 5,000.00
Meter to house wiring (Electric Cooperative) 1 lot 5,000.00 5,000.00
45,530.00

B. Labor

Engineer 1 8 8 800.00 6,400.00

Foreman 1 8 8 650.00 5,200.00
Electrician 2 8 16 550.00 8,800.00

Mandays 24 20,400.00

TOTAL DIRECT COST: 65,930.00

UNIT COST: 65,930.00

ITEM NO. 108 Plumbing Works @ Ground Floor

QUANTITY 1.00
UNIT COST P 48,775.00

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
A. Materials
WATER LINE
PVC Pipe 3/4'' dia x 6.00m 5 pc 130 650.00
PVC Pipe 1/2'' dia x 6.00m 2 pc 110 220.00
PVC 3/4'' dia Elbow 5 pc 55 275.00
PVC 3/4'' Coupling 3 pc 35 105.00
PVC 3/4'' TEE 2 pc 75 150.00
PVC Pipe Elbow, 1/2" dia x 90 deg. 6 pc 40 240.00
PVC Pipe Tee, 1/2" dia. 2 pc 45 90.00
PVC Pipe Coupling, 1/2" dia 5 pc 25 125.00
PVC Pipe Female Adapter, 1/2" dia 4 pc 50 200.00
C Clamp 20 pc 5 100.00
PVC Pipe Solvent Cement can 5 can 100 500.00
Faucet 1 set 200.00 200.00
Sink Faucet 2 set 1,500.00 3,000.00
Lavatory 1 set 2,500.00 2,500.00
Pedestal Lavatory 1 set 2,500.00 2,500.00
Shower 1 set 2,000.00 2,000.00
Water Closet 1 set 5,000.00 5,000.00
17,855.00
SEWER LINE

100mm P-trap 3 pc 300.00 900.00

100mm 900elbow 3 pc 120.00 360.00
75mm 450elbow 3 pc 100.00 300.00
50mm P-trap 3 pc 200.00 600.00
50mm 900elbow 5 pc 140.00 700.00
50mm PVC pipe 3 pc 500.00 1,500.00
100mm PVC pipe 3 pc 600.00 1,800.00
100 mm coupling 3 pc 80.00 240.00
100mm WYE 4 pc 180.00 720.00
100 mm Tee 1 pc 150.00 150.00
100 mm CO 2 pc 175.00 350.00
Drain with cover 2 pc 150.00 300.00
PVC Solvent Cement 400cc/can 10 can 100.00 1,000.00
Miscellaneous 1 lot 2,500.00 2,500.00
11,420.00
B. Labor

Engineer 1 6 6 800.00 4,800.00

Foreman 1 6 6 650.00 3,900.00
Plumber 2 6 12 550.00 6,600.00
Laborer 2 6 12 350.00 4,200.00

Mandays 30
19,500.00
 TOTAL DIRECT COST: 48,775.00
UNIT COST: 48,775.00

ITEM NO. 109 Painting Works, Tile Works

QUANTITY 1.00
UNIT COST P 117,640.00

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
Area to be painted: 284
Area for tiling: 65
A. Materials
1 Litter paint = 6 sq. mtrs wall
1 bag of Skim Coat = 9.4 sq. mtrs wall based on 2 mm thickness
Primer 4L 12 550.00 6,600.00
Coating 4L 12 650.00 7,800.00
Spot putty (Can) 10 250.00 2,500.00
Skim Coat 30 400.00 12,000.00
Painting Miscellaneous (brush,roller brush ETC.) 1 5,000.00 5,000.00
Tiles 600 x 600 mm 170 180.00 30,600.00
Tiles 300 x 300 mm 109 60.00 6,540.00
Adhesive 20 210.00 4,200.00
Cement 15 ` 240.00 3,600.00
Sand 2 600.00 1,200.00
Miscellaneous (Trowel, grate etc.) 1 5,000.00 5,000.00
85,040.00
B. Labor

Engineer 1 8 8 800.00 6,400.00

Foreman 1 8 8 650.00 5,200.00
Painter 2 6 12 550.00 6,600.00
Mason 2 8 16 550.00 8,800.00
Laborer 2 8 16 350.00 5,600.00

Mandays 52
32,600.00

TOTAL DIRECT COST: 117,640.00

UNIT COST: 117,640.00

ITEM NO. 110 Roof Framing

QUANTITY 1.00
UNIT COST P 209,742.50

NO. OF DAYS/UNIT RENTAL RATE /

PRICE COMPONENT QUANTITY OF QUANTITY
Mandays AMOUNT SUB-TOTAL TOTAL
UNIT COST
A. Materials

2" x 5" square pipe 11 pcs 1,200.00 13,200.00

3" x 6" square pipe 22 pcs 1,600.00 35,200.00
C-Purlins 2" X 4" X 6M 35 pcs 400.00 14,000.00
Roof GI Sheet 8' 65 pcs 450.00 29,250.00
Pre Painted Gutter 52 LN.M 350.00 18,130.00
Pre Painted Gable Wall Flashing 9 LN.M 325.00 2,762.50
Pre Painted Ridge Roll - LN.M 250.00 -
2" X 6" Channel 8.0 pcs 2,500.00 20,000.00
Spandrel 6" 292 LN.M 100.00 29,200.00
Miscellaneous (nails, tex screw, rivet, sealant etc.) 1 lot 15,000.00 15,000.00
176,742.50
B. Labor

Engineer 1 12 12 800.00 9,600.00

Foreman 1 12 12 650.00 7,800.00
Welder 1 12 12 600.00 7,200.00
Laborer 2 12 24 350.00 8,400.00

Mandays 48
33,000.00
 TOTAL DIRECT COST: 209,742.50
UNIT COST: 209,742.50

Prepared by:

TEDDIE C. CAMBE
LICENSE NO. 0128764
 BREAKDOWN OF COST ESTIMATE (FULLY FURNISHED)

Name of Project : RESIDENTIAL HOUSEE

Owner: MARIA ISABEL G. CABICO

Cost
Item No. Description Quantity Unit Total / Item
Materials Labor
101 Structural Excavation 18.15 cu.m. - 22,800.00 22,800.00
102 Concreting of Foundation, Starter Column 6.43 cu.m. 33,296.46 26,000.00 59,296.46
103 Earth Fill and Gravel Fill 54.06 cu.m. 33,452.10 14,250.00 47,702.10
103-1 Concreting of Column Lift 1.69 cu.m. 24,450.35 21,750.00 46,200.35
103-2 Concreting of Slab on Fill 6.76 cu.m. 26,966.97 11,400.00 38,366.97
103-3 Concreting of Beams & Column Drop 3.62 cu.m. 37,292.96 30,300.00 67,592.96
104 Masonry Works 182.51 cu.m. 82,707.12 23,555.00 106,262.12
104-1 Plastering Works (Ground Floor) 284.37 sq.m. 19,305.38 45,650.00 64,955.38
105 Ceiling Works (Specialty) 1.00 lot - - 77,040.00
106 Doors & Window Installation 1.00 lot - - 81,800.00
107 Electrical Works (Ground Floor) 1.00 - 45,530.00 20,400.00 65,930.00
108 Plumbing Works @ Ground Floor 1.00 - 30,920.00 19,500.00 50,420.00
109 Painting Works, Tile Works 1.00 - 85,040.00 32,600.00 117,640.00
110 Roof Framing 1.00 - 176,742.50 33,000.00 209,742.50
Sub Total 1,055,748.84
Contractors Profit & Over Head 105,574.88
Total Construction Cost 1,161,323.73

Prepared by:
TEDDIE C. CAMBE
LICENSE NO. 0128764
 BREAKDOWN OF COST ESTIMATE (ROUGH FURNISHED)

Name of Project : RESIDENTIAL HOUSE

Owner: MARIA ISABEL G. CABICO

Cost
Item No. Description Quantity Unit Total / Item
Materials Labor
101 Structural Excavation 18.15 cu.m. - 22,800.00 22,800.00
102 Concreting of Foundation, Starter Column 6.43 cu.m. 33,296.46 26,000.00 59,296.46
103 Earth Fill and Gravel Fill 54.06 cu.m. 33,452.10 14,250.00 47,702.10
103-1 Concreting of Column Lift 1.69 cu.m. 24,450.35 21,750.00 46,200.35
103-2 Concreting of Slab on Fill 6.76 cu.m. 26,966.97 11,400.00 38,366.97
103-3 Concreting of Beams & Column Drop 3.62 cu.m. 37,292.96 30,300.00 67,592.96
104 Masonry Works 182.51 cu.m. 82,707.12 23,555.00 106,262.12
104-1 Plastering Works (Ground Floor) 284.37 sq.m. - - -
105 Ceiling Works (Specialty) 1.00 lot - - -
106 Doors & Window Installation 1.00 lot - - 81,800.00
107 Electrical Works (Ground Floor) 1.00 - 45,530.00 20,400.00 65,930.00
108 Plumbing Works @ Ground Floor 1.00 - 11,420.00 19,500.00 30,920.00
109 Painting Works, Tile Works 1.00 - - - -
110 Roof Framing 1.00 - 109,412.50 22,000.00 131,412.50
Sub Total 698,283.46
Contractors Profit & Over Head 69,828.35
Total Construction Cost 768,111.81

Prepared by:
TEDDIE C. CAMBE
LICENSE NO. 0128764