TOTAL COST

Item DESCRIPTION UNIT QTY UNIT COST GRAND TOTAL

MATERIAL LABOR
I. GENERAL REQUIREMENTS
Mobilization/Temporary Structures,
Utilities and Services/Demobilization / lot 1 ₱ 23,476.00 ₱ 23,476.00 ₱ 5,869.00 ₱ 29,345.00
Standard Billboard
Sub-total 29,345.00
II. Earthworks
25%
Clearing and Grubbing sq.m 60 ₱ 25.00 ₱ 1,500.00 ₱ 375.00 ₱ 1,875.00
Structural Excavation cu.m 27 ₱ 113.65 ₱ 3,068.55 ₱ 767.14 ₱ 3,835.69
Backfilling and Compaction cu.m 27 ₱ 110.00 ₱ 2,970.00 ₱ 742.50 ₱ 3,712.50
Soil Poisoning sq.m 60 ₱ 15.00 ₱ 900.00 ₱ 225.00 ₱ 1,125.00
Sub-total ₱ 10,548.19
III. Concreting Works
25%
Column Footing
Portland Cement bag 71 ₱ 240.00 ₱ 17,016.00 ₱ 4,254.00 ₱ 21,270.00
Crushed Gravel 3/4" cu.m 8 ₱ 420.00 ₱ 3,309.60 ₱ 827.40 ₱ 4,137.00
Washed Sand cu.m 4 ₱ 400.00 ₱ 1,576.00 ₱ 394.00 ₱ 1,970.00
Columns
Portland Cement bag 43 ₱ 240.00 ₱ 10,368.00 ₱ 2,592.00 ₱ 12,960.00
Crushed Gravel 3/4" cu.m 5 ₱ 420.00 ₱ 2,016.00 ₱ 504.00 ₱ 2,520.00
Washed Sand cu.m 2 ₱ 400.00 ₱ 960.00 ₱ 240.00 ₱ 1,200.00
Beams and Girders
Portland Cement bag 48 ₱ 240.00 ₱ 11,520.00 ₱ 2,880.00 ₱ 14,400.00
Crushed Gravel 3/4" cu.m 6 ₱ 420.00 ₱ 2,688.00 ₱ 672.00 ₱ 3,360.00
Washed Sand cu.m 3 ₱ 400.00 ₱ 1,280.00 ₱ 320.00 ₱ 1,600.00
Floor Slab
Portland Cement bag 90 ₱ 249.00 ₱ 22,410.00 ₱ 5,602.50 ₱ 28,012.50
Crushed Gravel 3/4" cu.m 4 ₱ 420.00 ₱ 1,512.00 ₱ 378.00 ₱ 1,890.00
Washed Sand cu.m 2 ₱ 400.00 ₱ 720.00 ₱ 180.00 ₱ 900.00
Sub-total ₱ 94,219.50
IV Rebar Works
25%
W-Section Beam (W12x40) pcs 10 ₱ 2,500.00 ₱ 25,000.00 ₱ 6,250.00 ₱ 31,250.00
415Mpa Column Footing
RSB B.W. D16 @ 6m pcs 20 ₱ 213.03 ₱ 4,260.60 ₱ 1,065.15 ₱ 5,325.75
415Mpa Columns
Main RSB D16 @ 6m pcs 80 ₱ 213.03 ₱ 17,042.40 ₱ 4,260.60 ₱ 21,303.00

Lateral Ties D10 @ 6m pcs 240 ₱ 83.90 ₱ 20,136.00 ₱ 5,034.00 ₱ 25,170.00

415Mpa Beams and Girders

Main RSB D16 @ 6m pcs 40 ₱ 213.03 ₱ 8,521.20 ₱ 2,130.30 ₱ 10,651.50
Stirrups D10 @ 6m pcs 150 ₱ 83.90 ₱ 12,585.00 ₱ 3,146.25 ₱ 15,731.25
415Mpa Slab on Grade
RSB B.W. D16@ 6m pcs 90 ₱ 213.03 ₱ 19,172.70 ₱ 4,793.18 ₱ 23,965.88
 G.I. Tie Wire kg 40 ₱ 24.00 ₱ 960.00 ₱ 240.00 ₱ 1,200.00
Sub-total ₱ 134,597.38
V Formworks
25%
Columns sq.m
Coco Lumber bd.ft 682 ₱ 18.00 ₱ 12,283.38 ₱ 3,070.85 ₱ 15,354.23
Plywood Ordinary, 1/2" x 4' x 8' pc 23 ₱ 665.00 ₱ 15,295.00 ₱ 3,823.75 ₱ 19,118.75
CW nails, 3" kg 10 ₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
Finishing nails #1 kg 5 ₱ 60.00 ₱ 300.00 ₱ 75.00 ₱ 375.00
Beams and Girders
Coco Lumber bd.ft 280 ₱ 18.00 ₱ 5,040.00 ₱ 1,260.00 ₱ 6,300.00
Plywood Ordinary, 1/2" x 4' x 8' pc 10 ₱ 665.00 ₱ 6,650.00 ₱ 1,662.50 ₱ 8,312.50
CW nails, 3" kg 10 ₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
Finishing nails #1 kg 5 ₱ 60.00 ₱ 300.00 ₱ 75.00 ₱ 375.00
Sub-total ₱ 51,035.48
VI Electrical Works
35%
Electrical Conduit uPVC, 15mmØ pc 50 ₱ 150.00 ₱ 7,500.00 ₱ 2,625.00 ₱ 10,125.00
Entrance Cap 25mm dia. pc 3 ₱ 70.00 ₱ 210.00 ₱ 73.50 ₱ 283.50
Utility Box, 2" x 4" G.I. pc 15 ₱ 18.00 ₱ 270.00 ₱ 94.50 ₱ 364.50
14.0 mm2 THW Wire, Stranded m 40 ₱ 35.00 ₱ 1,400.00 ₱ 490.00 ₱ 1,890.00
38.0 mm2 THHN Wire, Stranded m 40 ₱ 167.20 ₱ 6,688.00 ₱ 2,340.80 ₱ 9,028.80
2-Gang Switch with Plate pc 4 ₱ 30.00 ₱ 120.00 ₱ 42.00 ₱ 162.00
FL 1 x 40W Industrial Type set 4 ₱ 880.00 ₱ 3,520.00 ₱ 1,232.00 ₱ 4,752.00
Panel Box, Flush Type, 12 Branches set 1 ₱ 2,530.75 ₱ 2,530.75 ₱ 885.76 ₱ 3,416.51
Circuit Breaker, 40A 2P set 4 ₱ 441.25 ₱ 1,765.00 ₱ 617.75 ₱ 2,382.75
Electrical Tape pc 5 ₱ 37.50 ₱ 187.50 ₱ 65.63 ₱ 253.13
Sub-total ₱ 32,658.19
VII Roofing Works
30%
Angle Bar 1/4 x 2 x 6 m pc 100 ₱ 1,200.00 ₱120,000.00 ₱ 36,000.00 ₱ 156,000.00
Steel Plate 1/4 x 4 x 8' pc 100 ₱ 550.00 ₱ 55,000.00 ₱ 16,500.00 ₱ 71,500.00
Cee-Purlins 2" x 3" x 1.20mm THK pc 48 ₱ 750.00 ₱ 36,000.00 ₱ 10,800.00 ₱ 46,800.00
Cee-Purlins(Facia) 2" x 10" x 1.2 mm THK pc 12 ₱ 250.00 ₱ 3,000.00 ₱ 900.00 ₱ 3,900.00
welding rod kg 50 ₱ 100.00 ₱ 5,000.00 ₱ 1,500.00 ₱ 6,500.00
Red oxide primer gal 10 ₱ 100.00 ₱ 1,000.00 ₱ 300.00 ₱ 1,300.00
Paint Thinner gal 10 ₱ 60.00 ₱ 600.00 ₱ 180.00 ₱ 780.00
Paint Brush 2" pc 5 ₱ 100.00 ₱ 500.00 ₱ 150.00 ₱ 650.00
Roller brush 4" pc 5 ₱ 645.00 ₱ 3,225.00 ₱ 967.50 ₱ 4,192.50
PVC Pipe downspout 3" pc 20 ₱ 246.00 ₱ 4,920.00 ₱ 1,476.00 ₱ 6,396.00
PVC Elbow 3" pc 20 ₱ 90.00 ₱ 1,800.00 ₱ 540.00 ₱ 2,340.00
Corrogated G.I. Sheet pc 36 ₱ 100.00 ₱ 3,600.00 ₱ 1,080.00 ₱ 4,680.00
Spanish Gutter 0.4 x 0.6 x 2.4 pc 10 ₱ 544.00 ₱ 5,440.00 ₱ 1,632.00 ₱ 7,072.00
Spanish Flashing 0.4 x 0.6 2.4 pc 10 ₱ 420.00 ₱ 4,200.00 ₱ 1,260.00 ₱ 5,460.00
Teckscrew 3" pc ### ₱ 1.25 ₱ 1,500.00 ₱ 450.00 ₱ 1,950.00
 Blind Rivets 5/32" x 3/4" box 4 ₱ 239.80 ₱ 959.20 ₱ 287.76 ₱ 1,246.96
Ridge roll 0.4 x 0.6 x 2.4 pc 10 ₱ 100.00 ₱ 1,000.00 ₱ 300.00 ₱ 1,300.00
Touch up paint liter 10 ₱ 450.00 ₱ 4,500.00 ₱ 1,350.00 ₱ 5,850.00
Sub-total ₱ 327,917.46

I. DIRECT COST ₱ 680,321.19

II. INDIRECT COST 19% of (I) ₱ 129,261.03
III. TAX 12% of (I+II) ₱ 81,638.54
IV. TOTAL CONSTRUCTION COST (I+II+III) ₱ 891,220.75

V TOTAL CONSTRUCTION COST 1 covered court ₱ 891,220.75

25%
25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%

25%

25%
25%

25%
25%

25%
25%

25%
25%
25%
25%

25%
25%
25%
25%

35%
35%
35%
35%
35%
35%
35%
35%
35%
35%

30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
 Item DESCRIPTION UNIT QTY
I. GENERAL REQUIREMENTS
Mobilization/Temporary Structures,
Utilities and Services/Demobilization / lot 1
Standard Billboard
Sub-total
II. Earthworks

Clearing and Grubbing sq.m 600

Structural Excavation cu.m 405
Backfilling and Compaction cu.m 405
Soil Poisoning sq.m 600
Sub-total
III. Concreting Works

Column Footing
Portland Cement bag 709
Crushed Gravel 3/4" cu.m 79
Washed Sand cu.m 39
Columns
Portland Cement bag 432
Crushed Gravel 3/4" cu.m 48
Washed Sand cu.m 24
Beams and Girders
Portland Cement bag 480
Crushed Gravel 3/4" cu.m 64
Washed Sand cu.m 32
Floor Slab
Portland Cement bag 900
Crushed Gravel 3/4" cu.m 72
Washed Sand cu.m 36
Sub-total
IV Rebar Works

W-Section Beam (W12x40) pcs 100

415Mpa Column Footing
RSB B.W. D16 @ 6m pcs 200
415Mpa Columns
Main RSB D16 @ 6m pcs 800
Lateral Ties D10 @ 6m pcs 2,400
415Mpa Beams and Girders
Main RSB D16 @ 6m pcs 400
 Stirrups D10 @ 6m pcs 1,500
415Mpa Slab on Grade
RSB B.W. D16@ 6m pcs 900
G.I. Tie Wire kg 400
Sub-total
V Formworks

Columns sq.m
Coco Lumber bd.ft 450
Plywood Ordinary, 1/2" x 4' x 8' pc 40
CW nails, 3" kg 30
Finishing nails #1 kg 25
Beams and Girders sq.m
Coco Lumber bd.ft 200
Plywood Ordinary, 1/2" x 4' x 8' pc 40
CW nails, 3" kg 30
Finishing nails #1 kg 25
Sub-total
VI Electrical Works

Electrical Conduit uPVC, 15mmØ pc 200

Entrance Cap 25mm dia. pc 10
Utility Box, 2" x 4" G.I. pc 10
Grounding Rod, 2.4m x 16mm dia. pc 10
14.0 mm2 THW Wire, Stranded m 400
38.0 mm2 THHN Wire, Stranded m 200
2-Gang Switch with Plate pc 40
FL 1 x 40W Industrial Type set 40
Panel Box, Flush Type, 12 Branches set 10
Circuit Breaker, 40A 2P set 40
Electrical Tape pc 50
Sub-total
VII Roofing Works

Angle Bar 1/4 x 2 x 6 m pc 460

Steel Plate 1/4 x 4 x 8' pc 125
Cee-Purlins 2" x 3" x 1.20mm THK pc 240
Cee-Purlins(Facia) 2" x 10" x 1.2 mm THK pc 120
welding rod kg 300
Red oxide primer gal 60
Paint Thinner gal 20
Paint Brush 2" pc 5
PVC Pipe downspout 3" pc 100
 PVC Elbow 3" pc 100
Solvent cement can 20
Corrogated G.I. Sheet pc 400
Spanish Gutter 0.4 x 0.6 x 2.4 pc 100
Spanish Flashing 0.4 x 0.6 2.4 pc 100
Teckscrew 3" pc 9,000
Blind Rivets 5/32" x 3/4" box 40
Ridge roll 0.4 x 0.6 x 2.4 pc 100
Touch up paint liter 20
Sub-total

I. DIRECT COST
II. INDIRECT COST 19% of (I)
III. TAX 12% of (I+II)
IV. TOTAL CONSTRUCTION COST (I+II+III)
V TOTAL CONSTRUCTION COST 10 warehou
 TOTAL COST
UNIT COST GRAND TOTAL
MATERIAL LABOR
NERAL REQUIREMENTS

₱ 23,476.00 ₱ 23,476.00 ₱ 5,869.00 ₱ 29,345.00

-total ₱ 29,345.00
Earthworks
25%
₱ 25.00 ₱ 15,000.00 ₱ 3,750.00 ₱ 18,750.00
₱ 113.65 ₱ 46,028.25 ₱ 11,507.06 ₱ 57,535.31
₱ 110.00 ₱ 44,550.00 ₱ 11,137.50 ₱ 55,687.50
₱ 15.00 ₱ 9,000.00 ₱ 2,250.00 ₱ 11,250.00
-total ₱ 143,222.81
Concreting Works
25%

₱ 240.00 ₱ 170,160.00 ₱ 42,540.00 ₱ 212,700.00

₱ 420.00 ₱ 33,096.00 ₱ 8,274.00 ₱ 41,370.00
₱ 400.00 ₱ 15,760.00 ₱ 3,940.00 ₱ 19,700.00

₱ 240.00 ₱ 103,680.00 ₱ 25,920.00 ₱ 129,600.00

₱ 420.00 ₱ 20,160.00 ₱ 5,040.00 ₱ 25,200.00
₱ 400.00 ₱ 9,600.00 ₱ 2,400.00 ₱ 12,000.00

₱ 240.00 ₱ 115,200.00 ₱ 28,800.00 ₱ 144,000.00

₱ 420.00 ₱ 26,880.00 ₱ 6,720.00 ₱ 33,600.00
₱ 400.00 ₱ 12,800.00 ₱ 3,200.00 ₱ 16,000.00

₱ 249.00 ₱ 224,100.00 ₱ 56,025.00 ₱ 280,125.00

₱ 420.00 ₱ 30,240.00 ₱ 7,560.00 ₱ 37,800.00
₱ 400.00 ₱ 14,400.00 ₱ 3,600.00 ₱ 18,000.00
-total ₱ 970,095.00
Rebar Works
25%
₱ 2,500.00 ₱ 250,000.00 ₱ 62,500.00 ₱ 312,500.00

₱ 213.03 ₱ 42,606.00 ₱ 10,651.50 ₱ 53,257.50

₱ 213.03 ₱ 170,424.00 ₱ 42,606.00 ₱ 213,030.00

₱ 83.90 ₱ 201,360.00 ₱ 50,340.00 ₱ 251,700.00

₱ 213.03 ₱ 85,212.00 ₱ 21,303.00 ₱ 106,515.00

 ₱ 83.90 ₱ 125,850.00 ₱ 31,462.50 ₱ 157,312.50

₱ 213.03 ₱ 191,727.00 ₱ 47,931.75 ₱ 239,658.75

₱ 24.00 ₱ 9,600.00 ₱ 2,400.00 ₱ 12,000.00
-total ₱ 1,345,973.75
Formworks
25%

₱ 18.00 ₱ 8,100.00 ₱ 2,025.00 ₱ 10,125.00

₱ 665.00 ₱ 26,600.00 ₱ 6,650.00 ₱ 33,250.00
₱ 48.00 ₱ 1,440.00 ₱ 360.00 ₱ 1,800.00
₱ 60.00 ₱ 1,500.00 ₱ 375.00 ₱ 1,875.00

₱ 18.00 ₱ 3,600.00 ₱ 900.00 ₱ 4,500.00

₱ 665.00 ₱ 26,600.00 ₱ 6,650.00 ₱ 33,250.00
₱ 48.00 ₱ 1,440.00 ₱ 360.00 ₱ 1,800.00
₱ 60.00 ₱ 1,500.00 ₱ 375.00 ₱ 1,875.00
-total ₱ 88,475.00
Electrical Works
35%
₱ 58.00 ₱ 11,600.00 ₱ 4,060.00 ₱ 15,660.00
₱ 70.00 ₱ 700.00 ₱ 245.00 ₱ 945.00
₱ 18.00 ₱ 180.00 ₱ 63.00 ₱ 243.00
₱ 150.00 ₱ 1,500.00 ₱ 525.00 ₱ 2,025.00
₱ 35.00 ₱ 14,000.00 ₱ 4,900.00 ₱ 18,900.00
₱ 167.20 ₱ 33,440.00 ₱ 11,704.00 ₱ 45,144.00
₱ 30.00 ₱ 1,200.00 ₱ 420.00 ₱ 1,620.00
₱ 880.00 ₱ 35,200.00 ₱ 12,320.00 ₱ 47,520.00
₱ 2,530.75 ₱ 25,307.50 ₱ 8,857.63 ₱ 34,165.13
₱ 441.25 ₱ 17,650.00 ₱ 6,177.50 ₱ 23,827.50
₱ 37.50 ₱ 1,875.00 ₱ 656.25 ₱ 2,531.25
-total ₱ 192,580.88
Roofing Works
30%
₱ 1,200.00 ₱ 552,000.00 ₱ 165,600.00 ₱ 717,600.00
₱ 550.00 ₱ 68,750.00 ₱ 20,625.00 ₱ 89,375.00
₱ 750.00 ₱ 180,000.00 ₱ 54,000.00 ₱ 234,000.00
₱ 250.00 ₱ 30,000.00 ₱ 9,000.00 ₱ 39,000.00
₱ 100.00 ₱ 30,000.00 ₱ 9,000.00 ₱ 39,000.00
₱ 100.00 ₱ 6,000.00 ₱ 1,800.00 ₱ 7,800.00
₱ 60.00 ₱ 1,200.00 ₱ 360.00 ₱ 1,560.00
₱ 100.00 ₱ 500.00 ₱ 150.00 ₱ 650.00
₱ 246.00 ₱ 24,600.00 ₱ 7,380.00 ₱ 31,980.00
 ₱ 90.00 ₱ 9,000.00 ₱ 2,700.00 ₱ 11,700.00
₱ 120.00 ₱ 2,400.00 ₱ 720.00 ₱ 3,120.00
₱ 100.00 ₱ 40,000.00 ₱ 12,000.00 ₱ 52,000.00
₱ 544.00 ₱ 54,400.00 ₱ 16,320.00 ₱ 70,720.00
₱ 420.00 ₱ 42,000.00 ₱ 12,600.00 ₱ 54,600.00
₱ 1.25 ₱ 11,250.00 ₱ 3,375.00 ₱ 14,625.00
₱ 239.80 ₱ 9,592.00 ₱ 2,877.60 ₱ 12,469.60
₱ 100.00 ₱ 10,000.00 ₱ 3,000.00 ₱ 13,000.00
₱ 450.00 ₱ 9,000.00 ₱ 2,700.00 ₱ 11,700.00
-total ₱ 1,404,899.60

₱ 4,174,592.04
₱ 793,172.49
₱ 500,951.04
₱ 5,468,715.57
10 warehouse ₱ 5,468,715.57
25%
25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%

25%

25%
25%

25%
25%

25%
25%

25%
25%
25%
25%
25%
25%
25%
25%
25%

35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%

30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
 Item DESCRIPTION UNIT QTY
I. GENERAL REQUIREMENTS
Mobilization/Temporary Structures, Utilities
and Services/Demobilization / Standard lot 1
Billboard
Sub-total
II. Earthworks

Clearing and Grubbing sq.m 60

Structural Excavation cu.m 27
Backfilling and Compaction cu.m 27
Soil Poisoning sq.m 60
Sub-total
III. Concreting Works

Column Footing
Portland Cement bag 93
Crushed Gravel 3/4" cu.m 10
Washed Sand cu.m 5
Columns
Portland Cement bag 34
Crushed Gravel 3/4" cu.m 4
Washed Sand cu.m 2
Beams and Girders cu.m
Portland Cement bag 120
Crushed Gravel 3/4" cu.m 16
Washed Sand cu.m 8
Floor Slab
Portland Cement bag 120
Crushed Gravel 3/4" cu.m 8
Washed Sand cu.m 4
Sub-total
IV Rebar Works

415Mpa Column Footing

RSB B.W. D16 @ 6m pcs 26
415Mpa Columns
Main RSB D16 @ 6m pcs 104
Lateral Ties D10 @ 6m pcs 312
415Mpa Beams and Girders
Main RSB D16 @ 6m pcs 90
Stirrups D10 @ 6m pcs 270
415Mpa Slab on Grade
RSB B.W. D16@ 6m pcs 90
G.I. Tie Wire kg 24
Sub-total
V Formworks

Columns sq.m
Coco Lumber bd.ft 342
Plywood Ordinary, 1/2" x 4' x 8' pc 23
CW nails, 3" kg 10
Finishing nails #1 kg 2
Beams and Girders sq.m
Coco Lumber bd.ft 280
Plywood Ordinary, 1/2" x 4' x 8' pc 10
CW nails, 3" kg 10
Finishing nails #1 kg 1
Sub-total
VI Doors and Windows

D-1, 900mmx2100mm Narra / Mahogany

Panel Door w/ 2" x 6" Door Jamb complete set 4
with Accessories (lever type door knob)
SD-1, 2800mmx2100mm Sliding with 1/4" thk
Clear Glass on on 2" x 6" Door Jamb w/ set 1
Complete Lockset/sliding door
W-1,Sliding/awning with 1/4" thk Clear Glass
on Aluminum Powder Coated Window complete
sq.ft 19
with accesories
complete with Accessories
Sub-total
VII Roofing Works

Angle Bar 1/4 x 2 x 6 m pc 45

Steel Plate 1/4 x 4 x 8' pc 20
Cee-Purlins 2" x 3" x 1.20mm THK pc 30
Cee-Purlins(Facia) 2" x 10" x 1.2 mm THK pc 15
welding rod kg 10
Red oxide primer gal 2
Paint Thinner gal 2
Paint Brush 2" pc 5
Roller brush 4" pc 5
PVC Pipe downspout 3" pc 10
PVC Elbow 3" pc 10
 Plain G.I. Sheet pc 50
Spanish Gutter 0.4 x 0.6 x 2.4 pc 10
Spanish Flashing 0.4 x 0.6 2.4 pc 10
Teckscrew 3" pc 250
Blind Rivets 5/32" x 3/4" box 2
Ridge roll 0.4 x 0.6 x 2.4 pc 10
Touch up paint liter 2
Sub-total
VIII Electrical Works

Electrical Conduit uPVC, 15mmØ pc 40

Entrance Cap 25mm dia. pc 3
Utility Box, 2" x 4" G.I. pc 12
Grounding Rod, 2.4m x 16mm dia. pc 3
3.5 mm2 THW Wire, Stranded m 40
14.0 mm2 THW Wire, Stranded m 20
2-Gang Switch with Plate pc 4
Lighting fixtures set 4
Pinlights set 4
FL 1 x 40W Industrial Type set 7
Panel Box, Flush Type, 12 Branches set 1
Circuit Breaker, 40A 2P set 3
Circuit Breaker, 20A 2P set 3
Electrical Tape pc 10
Sub-total
IX Tile Works

Unglazed Floor Tiles 60cm x 60cm pc 150

Tile Adhesive 25 kg/bag bag 10
Tile Grout 5 kg/bag bag 10

X Painting Works

Neutralizer gal 5
Latex, Flat gal 15
Masonry Putty gal 15
Latex, Semi Gloss gal 15
Acri Color qrt 15
Enamel, Flatwall gal 10
Glazing Putty gal 10
Enamel, Semi Gloss gal 10
Paint Thinner gal 20
Sub-total
I. DIRECT COST
II. INDIRECT COST 19% of (I)
III. TAX 12% of (I+II)
IV. TOTAL CONSTRUCTION COST (I+II+III)
V TOTAL CONSTRUCTION COST 1 port offic
 TOTAL COST
UNIT COST GRAND TOTAL
MATERIAL LABOR
AL REQUIREMENTS

₱ 23,476.00 ₱ 23,476.00 ₱ 5,869.00 ₱ 29,345.00

al ₱ 29,345.00
Earthworks
25%
₱ 25.00 ₱ 1,500.00 ₱ 375.00 ₱ 1,875.00
₱ 113.65 ₱ 3,068.55 ₱ 767.14 ₱ 3,835.69
₱ 110.00 ₱ 2,970.00 ₱ 742.50 ₱ 3,712.50
₱ 15.00 ₱ 900.00 ₱ 225.00 ₱ 1,125.00
al ₱ 10,548.19
ncreting Works
25%

₱ 240.00 ₱ 22,320.00 ₱ 5,580.00 ₱ 27,900.00

₱ 420.00 ₱ 4,326.00 ₱ 1,081.50 ₱ 5,407.50
₱ 400.00 ₱ 2,060.00 ₱ 515.00 ₱ 2,575.00

₱ 240.00 ₱ 8,160.00 ₱ 2,040.00 ₱ 10,200.00

₱ 420.00 ₱ 1,596.00 ₱ 399.00 ₱ 1,995.00
₱ 400.00 ₱ 760.00 ₱ 190.00 ₱ 950.00

₱ 240.00 ₱ 28,800.00 ₱ 7,200.00 ₱ 36,000.00

₱ 420.00 ₱ 6,720.00 ₱ 1,680.00 ₱ 8,400.00
₱ 400.00 ₱ 3,200.00 ₱ 800.00 ₱ 4,000.00

₱ 249.00 ₱ 29,880.00 ₱ 7,470.00 ₱ 37,350.00

₱ 420.00 ₱ 3,360.00 ₱ 840.00 ₱ 4,200.00
₱ 400.00 ₱ 1,600.00 ₱ 400.00 ₱ 2,000.00
al ₱ 140,977.50
Rebar Works
25%

₱ 213.03 ₱ 5,538.78 ₱ 1,384.70 ₱ 6,923.48

₱ 213.03 ₱ 22,155.12 ₱ 5,538.78 ₱ 27,693.90

₱ 83.90 ₱ 26,176.80 ₱ 6,544.20 ₱ 32,721.00

₱ 213.03 ₱ 19,172.70 ₱ 4,793.18 ₱ 23,965.88

₱ 83.90 ₱ 22,653.00 ₱ 5,663.25 ₱ 28,316.25
 ₱ 213.03 ₱ 19,172.70 ₱ 4,793.18 ₱ 23,965.88
₱ 50.00 ₱ 1,200.00 ₱ 300.00 ₱ 1,500.00
al ₱ 145,086.38
Formworks
25%

₱ 18.00 ₱ 6,156.00 ₱ 1,539.00 ₱ 7,695.00

₱ 665.00 ₱ 15,295.00 ₱ 3,823.75 ₱ 19,118.75
₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
₱ 60.00 ₱ 132.00 ₱ 33.00 ₱ 165.00

₱ 18.00 ₱ 5,040.00 ₱ 1,260.00 ₱ 6,300.00

₱ 665.00 ₱ 6,650.00 ₱ 1,662.50 ₱ 8,312.50
₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
₱ 60.00 ₱ 54.00 ₱ 13.50 ₱ 67.50
al ₱ 42,858.75
ors and Windows
30%

₱ 6,317.50 ₱ 25,270.00 ₱ 7,581.00 ₱ 32,851.00

₱ 14,549.66 ₱ 14,549.66 ₱ 4,364.90 ₱ 18,914.56

₱ 230.00 ₱ 4,305.60 ₱ 1,291.68 ₱ 5,597.28

al ₱ 57,362.84
Roofing Works
30%
₱ 1,200.00 ₱ 54,000.00 ₱ 16,200.00 ₱ 70,200.00
₱ 550.00 ₱ 11,000.00 ₱ 3,300.00 ₱ 14,300.00
₱ 750.00 ₱ 22,500.00 ₱ 6,750.00 ₱ 29,250.00
₱ 250.00 ₱ 3,750.00 ₱ 1,125.00 ₱ 4,875.00
₱ 100.00 ₱ 1,000.00 ₱ 300.00 ₱ 1,300.00
₱ 100.00 ₱ 200.00 ₱ 60.00 ₱ 260.00
₱ 60.00 ₱ 120.00 ₱ 36.00 ₱ 156.00
₱ 100.00 ₱ 500.00 ₱ 150.00 ₱ 650.00
₱ 645.00 ₱ 3,225.00 ₱ 967.50 ₱ 4,192.50
₱ 246.00 ₱ 2,460.00 ₱ 738.00 ₱ 3,198.00
₱ 90.00 ₱ 900.00 ₱ 270.00 ₱ 1,170.00
 ₱ 100.00 ₱ 5,000.00 ₱ 1,500.00 ₱ 6,500.00
₱ 544.00 ₱ 5,440.00 ₱ 1,632.00 ₱ 7,072.00
₱ 420.00 ₱ 4,200.00 ₱ 1,260.00 ₱ 5,460.00
₱ 1.25 ₱ 312.50 ₱ 93.75 ₱ 406.25
₱ 239.80 ₱ 479.60 ₱ 143.88 ₱ 623.48
₱ 100.00 ₱ 1,000.00 ₱ 300.00 ₱ 1,300.00
₱ 450.00 ₱ 900.00 ₱ 270.00 ₱ 1,170.00
al ₱ 152,083.23
lectrical Works
35%
₱ 150.00 ₱ 6,000.00 ₱ 2,100.00 ₱ 8,100.00
₱ 70.00 ₱ 210.00 ₱ 73.50 ₱ 283.50
₱ 18.00 ₱ 216.00 ₱ 75.60 ₱ 291.60
₱ 150.00 ₱ 450.00 ₱ 157.50 ₱ 607.50
₱ 9.00 ₱ 360.00 ₱ 126.00 ₱ 486.00
₱ 35.00 ₱ 700.00 ₱ 245.00 ₱ 945.00
₱ 30.00 ₱ 120.00 ₱ 42.00 ₱ 162.00
₱ 400.00 ₱ 1,600.00 ₱ 560.00 ₱ 2,160.00
₱ 200.00 ₱ 800.00 ₱ 280.00 ₱ 1,080.00
₱ 880.00 ₱ 6,160.00 ₱ 2,156.00 ₱ 8,316.00
₱ 2,530.75 ₱ 2,530.75 ₱ 885.76 ₱ 3,416.51
₱ 441.25 ₱ 1,323.75 ₱ 463.31 ₱ 1,787.06
₱ 313.00 ₱ 939.00 ₱ 328.65 ₱ 1,267.65
₱ 37.50 ₱ 375.00 ₱ 131.25 ₱ 506.25
al ₱ 29,409.08
Tile Works
30%
₱450.00 ₱67,500.00 ₱20,250.00 ₱87,750.00
₱224.10 ₱2,241.00 ₱672.30 ₱2,913.30
₱150.00 ₱1,500.00 ₱450.00 ₱1,950.00
₱92,613.30
ainting Works
30%
₱ 450.00 ₱ 2,250.00 ₱ 675.00 ₱ 2,925.00
₱ 560.00 ₱ 8,400.00 ₱ 2,520.00 ₱ 10,920.00
₱ 319.00 ₱ 4,785.00 ₱ 1,435.50 ₱ 6,220.50
₱ 569.83 ₱ 8,547.52 ₱ 2,564.26 ₱ 11,111.78
₱ 165.00 ₱ 2,475.00 ₱ 742.50 ₱ 3,217.50
₱ 550.00 ₱ 5,500.00 ₱ 1,650.00 ₱ 7,150.00
₱ 492.00 ₱ 4,920.00 ₱ 1,476.00 ₱ 6,396.00
₱ 580.00 ₱ 5,800.00 ₱ 1,740.00 ₱ 7,540.00
₱ 350.00 ₱ 7,000.00 ₱ 2,100.00 ₱ 9,100.00
al ₱ 64,580.78
 ₱ 764,865.03
₱ 145,324.36
₱ 91,783.80
₱ 1,001,973.19
1 port office ₱ 1,001,973.19
25%
25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%

25%
25%

25%
25%
25%
25%

25%
25%
25%
25%

25%
25%
25%
25%

30%

30%

30%

30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%

35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%

30%
30%
30%

30%
30%
30%
30%
30%
30%
30%
30%
30%
 Item DESCRIPTION UNIT QTY
I. GENERAL REQUIREMENTS

Mobilization/Temporary Structures, Utilities and

lot 1
Services/Demobilization / Standard Billboard

Sub-total
II. Earthworks

Clearing and Grubbing sq.m 60

Structural Excavation cu.m 27
Backfilling and Compaction cu.m 27
Soil Poisoning sq.m 60
Sub-total
III. Concreting Works

Column Footing
Portland Cement bag 86
Crushed Gravel 3/4" cu.m 10
Washed Sand cu.m 5
Columns
Portland Cement bag 45
Crushed Gravel 3/4" cu.m 5
Washed Sand cu.m 3
Beams and Girders
Portland Cement bag 180
Crushed Gravel 3/4" cu.m 12
Washed Sand cu.m 6
Floor Slab
Portland Cement bag 125
Crushed Gravel 3/4" cu.m 8
Washed Sand cu.m 4
Sub-total
IV Rebar Works

415Mpa Column Footing

RSB B.W. D16 @ 6m pcs 60
415Mpa Columns
Main RSB D16 @ 6m pcs 255
Lateral Ties D10 @ 6m pcs 415
415Mpa Beams and Girders
Main RSB D16 @ 6m pcs 185
Stirrups D10 @ 6m pcs 200
415Mpa Slab on Grade
RSB B.W. D16@ 6m pcs 180
G.I. Tie Wire kg 30
Sub-total
V Formworks

Columns sq.m
Coco Lumber bd.ft 200
Plywood Ordinary, 1/2" x 4' x 8' pc 23
CW nails, 3" kg 10
Finishing nails #1 kg 2
Beams and Girders sq.m
Coco Lumber bd.ft 200
Plywood Ordinary, 1/2" x 4' x 8' pc 10
CW nails, 3" kg 10
Finishing nails #1 kg 1
Sub-total
VI Doors and Windows
700x900 plastic door set 8
Sub-total
VII Roofing Works

Angle Bar 1/4 x 2 x 6 m pc 80

Steel Plate 1/4 x 4 x 8' pc 40
Cee-Purlins 2" x 3" x 1.20mm THK pc 40
Cee-Purlins(Facia) 2" x 10" x 1.2 mm THK pc 10
welding rod kg 2
Red oxide primer gal 2
Paint Thinner gal 2
Paint Brush 2" pc 5
Roller brush 4" pc 5
PVC Pipe downspout 3" pc 10
PVC Elbow 3" pc 10
Solvent cement can 2
Plain G.I. Sheet pc 36
Spanish Gutter 0.4 x 0.6 x 2.4 pc 10
Spanish Flashing 0.4 x 0.6 2.4 pc 10
Teckscrew 3" pc 500
Blind Rivets 5/32" x 3/4" box 2
Ridge roll 0.4 x 0.6 x 2.4 pc 10
Touch up paint liter 2
Sub-total
VIII Electrical Works
 Electrical Conduit uPVC, 15mmØ pc 20
Entrance Cap 25mm dia. pc 3
Utility Box, 2" x 4" G.I. pc 10
3.5 mm2 THW Wire, Stranded m 60
14.0 mm2 THW Wire, Stranded m 60
2-Gang Switch with Plate pc 10
Lighting fixtures set 5
Pinlights set 5
FL 1 x 40W Industrial Type set 5
Panel Box, Flush Type, 12 Branches set 1
Circuit Breaker, 20A 2P set 6
Electrical Tape pc 5
Sub-total
IX Sanitary Works

Catch Basin unit 5

Three Chamber Septic Vault unit 1
uPVC Sanitary Pipe 4"Ø pc 15
uPVC Elbow 1/8 x 4"Ø pc 15
uPVC Elbow 90o x 4"Ø pc 5
uPVC Wye 4" x 4" pc 5
uPVC Tee 4" x 4" pc 5
uPVC Wye 4" x 2" pc 5
Brass Cleanout 6" x 6" pc 5
Brass Cleanout 4" x 4" pc 5
uPVC Elbow 1/8 x 2"Ø pc 10
uPVC Elbow 90o x 2"Ø pc 10
uPVC Sanitary Pipe 2"Ø pc 10
uPVC Wye 2" x 2" pc 5
uPVC Tee 2" x 2" pc 5
uPVC P-Trap 2" pc 5
uPVC Sanitary Pipe 3"Ø pc 10
uPVC Elbow 90o x 3"Ø pc 10
PVC Cement can 10
Sub-total
X Tile Works

Unglazed Floor Tiles 60cm x 60cm pc 350

Tile Adhesive 25 kg/bag bag 10
Tile Grout 5 kg/bag bag 10

XI Painting Works
 Neutralizer gal 5
Latex, Flat gal 10
Masonry Putty gal 10
Latex, Semi Gloss gal 10
Sub-total
XII FIXTURES

Faucet pc 20
Shower pc 20
Water Closet pc 20
Sub-total

I. DIRECT COST
II. INDIRECT COST 19% of (I)
III. TAX 12% of (I+II)
IV. TOTAL CONSTRUCTION COST (I+II+III)
V TOTAL CONSTRUCTION COST 2 comfor
 TOTAL COST
UNIT COST GRAND TOTAL
MATERIAL LABOR
RAL REQUIREMENTS

₱ 23,476.00 ₱ 23,476.00 ₱ 5,869.00 ₱ 29,345.00

tal ₱ 29,345.00
Earthworks
25%
₱ 25.00 ₱ 1,500.00 ₱ 375.00 ₱ 1,875.00
₱ 113.65 ₱ 3,068.55 ₱ 767.14 ₱ 3,835.69
₱ 110.00 ₱ 2,970.00 ₱ 742.50 ₱ 3,712.50
₱ 15.00 ₱ 900.00 ₱ 225.00 ₱ 1,125.00
tal ₱ 10,548.19
oncreting Works
25%

₱ 240.00 ₱ 20,640.00 ₱ 5,160.00 ₱ 25,800.00

₱ 420.00 ₱ 3,990.00 ₱ 997.50 ₱ 4,987.50
₱ 400.00 ₱ 1,900.00 ₱ 475.00 ₱ 2,375.00

₱ 240.00 ₱ 10,800.00 ₱ 2,700.00 ₱ 13,500.00

₱ 420.00 ₱ 2,100.00 ₱ 525.00 ₱ 2,625.00
₱ 400.00 ₱ 1,000.00 ₱ 250.00 ₱ 1,250.00

₱ 240.00 ₱ 43,200.00 ₱ 10,800.00 ₱ 54,000.00

₱ 420.00 ₱ 5,040.00 ₱ 1,260.00 ₱ 6,300.00
₱ 400.00 ₱ 2,400.00 ₱ 600.00 ₱ 3,000.00

₱ 249.00 ₱ 31,125.00 ₱ 7,781.25 ₱ 38,906.25

₱ 420.00 ₱ 3,528.00 ₱ 882.00 ₱ 4,410.00
₱ 400.00 ₱ 1,680.00 ₱ 420.00 ₱ 2,100.00
tal ₱ 159,253.75
Rebar Works
25%

₱ 213.03 ₱ 12,781.80 ₱ 3,195.45 ₱ 15,977.25

₱ 213.03 ₱ 54,322.65 ₱ 13,580.66 ₱ 67,903.31

₱ 83.90 ₱ 34,818.50 ₱ 8,704.63 ₱ 43,523.13

₱ 213.03 ₱ 39,410.55 ₱ 9,852.64 ₱ 49,263.19

₱ 83.90 ₱ 16,780.00 ₱ 4,195.00 ₱ 20,975.00
 ₱ 213.03 ₱ 38,345.40 ₱ 9,586.35 ₱ 47,931.75
₱ 24.00 ₱ 720.00 ₱ 180.00 ₱ 900.00
tal ₱ 246,473.63
Formworks
25%

₱ 18.00 ₱ 3,600.00 ₱ 900.00 ₱ 4,500.00

₱ 665.00 ₱ 15,295.00 ₱ 3,823.75 ₱ 19,118.75
₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
₱ 60.00 ₱ 132.00 ₱ 33.00 ₱ 165.00

₱ 18.00 ₱ 3,600.00 ₱ 900.00 ₱ 4,500.00

₱ 665.00 ₱ 6,650.00 ₱ 1,662.50 ₱ 8,312.50
₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
₱ 60.00 ₱ 54.00 ₱ 13.50 ₱ 67.50
tal ₱ 37,863.75
ors and Windows
₱ 1,200.00 ₱ 9,600.00 ₱ 2,880.00 ₱ 12,480.00
tal ₱ 12,480.00
Roofing Works
30%
₱ 1,200.00 ₱ 96,000.00 ₱ 28,800.00 ₱ 124,800.00
₱ 550.00 ₱ 22,000.00 ₱ 6,600.00 ₱ 28,600.00
₱ 750.00 ₱ 30,000.00 ₱ 9,000.00 ₱ 39,000.00
₱ 250.00 ₱ 2,500.00 ₱ 750.00 ₱ 3,250.00
₱ 100.00 ₱ 200.00 ₱ 60.00 ₱ 260.00
₱ 100.00 ₱ 200.00 ₱ 60.00 ₱ 260.00
₱ 60.00 ₱ 120.00 ₱ 36.00 ₱ 156.00
₱ 100.00 ₱ 500.00 ₱ 150.00 ₱ 650.00
₱ 645.00 ₱ 3,225.00 ₱ 967.50 ₱ 4,192.50
₱ 246.00 ₱ 2,460.00 ₱ 738.00 ₱ 3,198.00
₱ 90.00 ₱ 900.00 ₱ 270.00 ₱ 1,170.00
₱ 120.00 ₱ 240.00 ₱ 72.00 ₱ 312.00
₱ 100.00 ₱ 3,600.00 ₱ 1,080.00 ₱ 4,680.00
₱ 544.00 ₱ 5,440.00 ₱ 1,632.00 ₱ 7,072.00
₱ 420.00 ₱ 4,200.00 ₱ 1,260.00 ₱ 5,460.00
₱ 1.25 ₱ 625.00 ₱ 187.50 ₱ 812.50
₱ 239.80 ₱ 479.60 ₱ 143.88 ₱ 623.48
₱ 100.00 ₱ 1,000.00 ₱ 300.00 ₱ 1,300.00
₱ 450.00 ₱ 900.00 ₱ 270.00 ₱ 1,170.00
tal ₱ 226,966.48
lectrical Works
 35%
₱ 50.00 ₱ 1,000.00 ₱ 350.00 ₱ 1,350.00
₱ 70.00 ₱ 210.00 ₱ 73.50 ₱ 283.50
₱ 30.00 ₱ 300.00 ₱ 105.00 ₱ 405.00
₱ 39.49 ₱ 2,369.23 ₱ 829.23 ₱ 3,198.46
₱ 100.00 ₱ 6,000.00 ₱ 2,100.00 ₱ 8,100.00
₱ 153.00 ₱ 1,530.00 ₱ 535.50 ₱ 2,065.50
₱ 400.00 ₱ 2,000.00 ₱ 700.00 ₱ 2,700.00
₱ 200.00 ₱ 1,000.00 ₱ 350.00 ₱ 1,350.00
₱ 880.00 ₱ 4,400.00 ₱ 1,540.00 ₱ 5,940.00
₱ 2,530.75 ₱ 2,530.75 ₱ 885.76 ₱ 3,416.51
₱ 313.00 ₱ 1,878.00 ₱ 657.30 ₱ 2,535.30
₱ 37.50 ₱ 187.50 ₱ 65.63 ₱ 253.13
tal ₱ 31,597.40
Sanitary Works
35%
₱ 1,500.00 ₱ 7,500.00 ₱ 2,625.00 ₱ 10,125.00
₱ 42,878.52 ₱ 42,878.52 ₱ 15,007.48 ₱ 57,886.00
₱ 560.00 ₱ 8,400.00 ₱ 2,940.00 ₱ 11,340.00
₱ 82.50 ₱ 1,237.50 ₱ 433.13 ₱ 1,670.63
₱ 96.00 ₱ 480.00 ₱ 168.00 ₱ 648.00
₱ 165.00 ₱ 825.00 ₱ 288.75 ₱ 1,113.75
₱ 138.00 ₱ 690.00 ₱ 241.50 ₱ 931.50
₱ 97.00 ₱ 485.00 ₱ 169.75 ₱ 654.75
₱ 675.00 ₱ 3,375.00 ₱ 1,181.25 ₱ 4,556.25
₱ 350.00 ₱ 1,750.00 ₱ 612.50 ₱ 2,362.50
₱ 45.00 ₱ 450.00 ₱ 157.50 ₱ 607.50
₱ 25.00 ₱ 250.00 ₱ 87.50 ₱ 337.50
₱ 210.00 ₱ 2,100.00 ₱ 735.00 ₱ 2,835.00
₱ 38.00 ₱ 190.00 ₱ 66.50 ₱ 256.50
₱ 36.00 ₱ 180.00 ₱ 63.00 ₱ 243.00
₱ 66.00 ₱ 330.00 ₱ 115.50 ₱ 445.50
₱ 420.00 ₱ 4,200.00 ₱ 1,470.00 ₱ 5,670.00
₱ 53.00 ₱ 530.00 ₱ 185.50 ₱ 715.50
₱ 150.00 ₱ 1,500.00 ₱ 525.00 ₱ 2,025.00
tal ₱ 104,423.87
Tile Works
30%
₱ 450.00 ₱ 157,500.00 ₱ 47,250.00 ₱ 204,750.00
₱ 224.10 ₱ 2,241.00 ₱ 672.30 ₱ 2,913.30
₱ 150.00 ₱ 1,500.00 ₱ 450.00 ₱ 1,950.00
₱ 209,613.30
Painting Works
 30%
₱ 450.00 ₱ 2,250.00 ₱ 675.00 ₱ 2,925.00
₱ 560.00 ₱ 5,600.00 ₱ 1,680.00 ₱ 7,280.00
₱ 319.00 ₱ 3,190.00 ₱ 957.00 ₱ 4,147.00
₱ 569.83 ₱ 5,698.35 ₱ 1,709.50 ₱ 7,407.85
tal ₱ 21,759.85
FIXTURES
30%
1,897.35 37,947.00 11,384.10 49,331.10
567.88 11,357.60 3,407.28 14,764.88
3,650.99 73,019.80 21,905.94 94,925.74
tal 159,021.72

1,249,346.93
237,375.92
149,921.63
1,636,644.48
2 comfort rooms 3,273,288.97
25%
25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%

25%
25%

25%
25%
25%
25%

25%
25%
25%
25%

25%
25%
25%
25%

30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%

35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%
35%

30%
30%
30%
30%
30%
30%
30%

30%
30%
30%
 Item DESCRIPTION UNIT QTY
I. GENERAL REQUIREMENTS
Mobilization/Temporary Structures,
Utilities and Services/Demobilization / lot 1
Standard Billboard
Sub-total
II. Earthworks

Clearing and Grubbing sq.m 96

Structural Excavation cu.m 15
Backfilling and Compaction cu.m 15
Soil Poisoning sq.m 96
Sub-total
III. Concreting Works

Column Footing
Portland Cement bag 142
Crushed Gravel 3/4" cu.m 16
Washed Sand cu.m 8
Columns
Portland Cement bag 86
Crushed Gravel 3/4" cu.m 10
Washed Sand cu.m 5
Beams and Girders
Portland Cement bag 96
Crushed Gravel 3/4" cu.m 13
Washed Sand cu.m 6
Floor Slab
Portland Cement bag 180
Crushed Gravel 3/4" cu.m 7
Washed Sand cu.m 4
Sub-total
IV Rebar Works

W-Section Beam (W12x40) pcs 10

415Mpa Column Footing
RSB B.W. D16 @ 6m pcs 20
415Mpa Columns
Main RSB D16 @ 6m pcs 80
Lateral Ties D10 @ 6m pcs 240
415Mpa Beams and Girders
Main RSB D16 @ 6m pcs 40
 Stirrups D10 @ 6m pcs 150
415Mpa Slab on Grade
RSB B.W. D16@ 6m pcs 90
Sub-total
V Formworks

Columns sq.m
Coco Lumber bd.ft 450
Plywood Ordinary, 1/2" x 4' x 8' pc 30
CW nails, 3" kg 10
Finishing nails #1 kg 5
Beams and Girders sq.m
Coco Lumber bd.ft 200
Plywood Ordinary, 1/2" x 4' x 8' pc 30
CW nails, 3" kg 10
Finishing nails #1 kg 5
Sub-total
VI Electrical Works

Electrical Conduit uPVC, 15mmØ pc 50

Entrance Cap 25mm dia. pc 3
Utility Box, 2" x 4" G.I. pc 15
14.0 mm2 THW Wire, Stranded m 40
38.0 mm2 THHN Wire, Stranded m 40
2-Gang Switch with Plate pc 4
FL 1 x 40W Industrial Type set 4
Panel Box, Flush Type, 12 Branches set 1
Circuit Breaker, 40A 2P set 4
Electrical Tape pc 5
Sub-total
VII Roofing Works

Angle Bar 1/4 x 2 x 6 m pc 46

Steel Plate 1/4 x 4 x 8' pc 2
Cee-Purlins 2" x 3" x 1.20mm THK pc 24
Cee-Purlins(Facia) 2" x 10" x 1.2 mm THK pc 12
welding rod kg 30
Red oxide primer gal 6
Paint Thinner gal 2
Paint Brush 2" pc 4
Roller brush 4" pc 2
PVC Pipe downspout 3" pc 20
PVC Elbow 3" pc 20
 Solvent cement can 2
Corrogated G.I. Sheet pc 36
Spanish Gutter 0.4 x 0.6 x 2.4 pc 10
Spanish Flashing 0.4 x 0.6 2.4 pc 10
Teckscrew 3" pc 1,200
Blind Rivets 5/32" x 3/4" box 4
Ridge roll 0.4 x 0.6 x 2.4 pc 10
Touch up paint liter 2
Sub-total

I. DIRECT COST
II. INDIRECT COST 19% of (I)
III. TAX 12% of (I+II)
IV. TOTAL CONSTRUCTION COST (I+II+III)
V TOTAL CONSTRUCTION COST 2 foodcourt
 TOTAL COST
UNIT COST GRAND TOTAL
MATERIAL LABOR
RAL REQUIREMENTS

₱ 23,476.00 ₱ 23,476.00 ₱ 5,869.00 ₱ 29,345.00

otal ₱ 29,345.00
Earthworks
25%
₱ 25.00 ₱ 2,400.00 ₱ 600.00 ₱ 3,000.00
₱ 113.65 ₱ 1,650.20 ₱ 412.55 ₱ 2,062.75
₱ 110.00 ₱ 1,597.20 ₱ 399.30 ₱ 1,996.50
₱ 15.00 ₱ 1,440.00 ₱ 360.00 ₱ 1,800.00
otal ₱ 8,859.25
Concreting Works
25%

₱ 240.00 ₱ 34,032.00 ₱ 8,508.00 ₱ 42,540.00

₱ 420.00 ₱ 6,619.20 ₱ 1,654.80 ₱ 8,274.00
₱ 400.00 ₱ 3,152.00 ₱ 788.00 ₱ 3,940.00

₱ 240.00 ₱ 20,736.00 ₱ 5,184.00 ₱ 25,920.00

₱ 420.00 ₱ 4,032.00 ₱ 1,008.00 ₱ 5,040.00
₱ 400.00 ₱ 1,920.00 ₱ 480.00 ₱ 2,400.00

₱ 240.00 ₱ 23,040.00 ₱ 5,760.00 ₱ 28,800.00

₱ 420.00 ₱ 5,376.00 ₱ 1,344.00 ₱ 6,720.00
₱ 400.00 ₱ 2,560.00 ₱ 640.00 ₱ 3,200.00

₱ 249.00 ₱ 44,820.00 ₱ 11,205.00 ₱ 56,025.00

₱ 420.00 ₱ 3,024.00 ₱ 756.00 ₱ 3,780.00
₱ 400.00 ₱ 1,440.00 ₱ 360.00 ₱ 1,800.00
otal ₱ 188,439.00
Rebar Works
25%
₱ 2,500.00 ₱ 25,000.00 ₱ 6,250.00 ₱ 31,250.00

₱ 213.03 ₱ 4,260.60 ₱ 1,065.15 ₱ 5,325.75

₱ 213.03 ₱ 17,042.40 ₱ 4,260.60 ₱ 21,303.00

₱ 83.90 ₱ 20,136.00 ₱ 5,034.00 ₱ 25,170.00

₱ 213.03 ₱ 8,521.20 ₱ - ₱ 8,521.20

 ₱ 83.90 ₱ 12,585.00 ₱ 3,146.25 ₱ 15,731.25

₱ 213.03 ₱ 19,172.70 ₱ 4,793.18 ₱ 23,965.88

otal ₱ 131,267.08
Formworks
25%

₱ 18.00 ₱ 8,100.00 ₱ 2,025.00 ₱ 10,125.00

₱ 665.00 ₱ 19,950.00 ₱ 4,987.50 ₱ 24,937.50
₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
₱ 60.00 ₱ 300.00 ₱ 75.00 ₱ 375.00

₱ 18.00 ₱ 3,600.00 ₱ 900.00 ₱ 4,500.00

₱ 665.00 ₱ 19,950.00 ₱ 4,987.50 ₱ 24,937.50
₱ 48.00 ₱ 480.00 ₱ 120.00 ₱ 600.00
₱ 60.00 ₱ 300.00 ₱ 75.00 ₱ 375.00
otal ₱ 66,450.00
Electrical Works
35%
₱ 150.00 ₱ 7,500.00 ₱ 2,625.00 ₱ 10,125.00
₱ 70.00 ₱ 210.00 ₱ 73.50 ₱ 283.50
₱ 18.00 ₱ 270.00 ₱ 94.50 ₱ 364.50
₱ 35.00 ₱ 1,400.00 ₱ 490.00 ₱ 1,890.00
₱ 167.20 ₱ 6,688.00 ₱ 2,340.80 ₱ 9,028.80
₱ 30.00 ₱ 120.00 ₱ 42.00 ₱ 162.00
₱ 880.00 ₱ 3,520.00 ₱ 1,232.00 ₱ 4,752.00
₱ 2,530.75 ₱ 2,530.75 ₱ 885.76 ₱ 3,416.51
₱ 441.25 ₱ 1,765.00 ₱ 617.75 ₱ 2,382.75
₱ 37.50 ₱ 187.50 ₱ 65.63 ₱ 253.13
otal ₱ 32,658.19
Roofing Works
30%
₱ 1,200.00 ₱ 55,200.00 ₱ 16,560.00 ₱ 71,760.00
₱ 550.00 ₱ 1,100.00 ₱ 330.00 ₱ 1,430.00
₱ 750.00 ₱ 18,000.00 ₱ 5,400.00 ₱ 23,400.00
₱ 250.00 ₱ 3,000.00 ₱ 900.00 ₱ 3,900.00
₱ 100.00 ₱ 3,000.00 ₱ 900.00 ₱ 3,900.00
₱ 100.00 ₱ 600.00 ₱ 180.00 ₱ 780.00
₱ 60.00 ₱ 120.00 ₱ 36.00 ₱ 156.00
₱ 100.00 ₱ 400.00 ₱ 120.00 ₱ 520.00
₱ 645.00 ₱ 1,290.00 ₱ 387.00 ₱ 1,677.00
₱ 246.00 ₱ 4,920.00 ₱ 1,476.00 ₱ 6,396.00
₱ 90.00 ₱ 1,800.00 ₱ 540.00 ₱ 2,340.00
 ₱ 120.00 ₱ 240.00 ₱ 72.00 ₱ 312.00
₱ 100.00 ₱ 3,600.00 ₱ 1,080.00 ₱ 4,680.00
₱ 544.00 ₱ 5,440.00 ₱ 1,632.00 ₱ 7,072.00
₱ 420.00 ₱ 4,200.00 ₱ 1,260.00 ₱ 5,460.00
₱ 1.25 ₱ 1,500.00 ₱ 450.00 ₱ 1,950.00
₱ 239.80 ₱ 959.20 ₱ 287.76 ₱ 1,246.96
₱ 100.00 ₱ 1,000.00 ₱ 300.00 ₱ 1,300.00
₱ 450.00 ₱ 900.00 ₱ 270.00 ₱ 1,170.00
otal ₱ 139,449.96

₱ 596,468.47
₱ 113,329.01
₱ 71,576.22
₱ 781,373.70
2 foodcourt ₱ 1,562,747.39
25%
25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%
25%
25%

25%

25%

25%
25%

25%

25%
25%
25%
25%

25%
25%
25%
25%

35%
35%
35%
35%
35%
35%
35%
35%
35%
35%

30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
 Item DESCRIPTION UNIT QTY UNIT COST
I. GENERAL REQUIREMENTS
Mobilization/Temporary Structures,
Utilities and Services/Demobilization / lot 1 ₱ 23,476.00
Standard Billboard
Sub-total
II. Earthworks

Clearing and Grubbing sq.m 96 ₱ 25.00

Structural Excavation cu.m 15 ₱ 113.65
Backfilling and Compaction cu.m 15 ₱ 110.00
Soil Poisoning sq.m 96 ₱ 15.00
Sub-total
III. Concreting Works

Column Footing
Portland Cement bag 57 ₱ 240.00
Crushed Gravel 3/4" cu.m 6 ₱ 420.00
Washed Sand cu.m 3 ₱ 400.00
Columns
Portland Cement bag 30 ₱ 240.00
Crushed Gravel 3/4" cu.m 3 ₱ 420.00
Washed Sand cu.m 2 ₱ 400.00
Beams and Girders
Portland Cement bag 60 ₱ 240.00
Crushed Gravel 3/4" cu.m 8 ₱ 420.00
Washed Sand cu.m 4 ₱ 400.00
Floor Slab
Portland Cement bag 48 ₱ 249.00
Crushed Gravel 3/4" cu.m 6 ₱ 420.00
Washed Sand cu.m 3 ₱ 400.00
Sub-total
IV Rebar Works

415Mpa Column Footing

RSB B.W. D16 @ 6m pcs 16 ₱ 213.03
415Mpa Columns
Main RSB D16 @ 6m pcs 64 ₱ 213.03
Lateral Ties D10 @ 6m pcs 80 ₱ 83.90
415Mpa Beams and Girders
Main RSB D16 @ 6m pcs 60 ₱ 213.03
Stirrups D10 @ 6m pcs 90 ₱ 83.90
415Mpa Slab on Grade
RSB B.W. D16@ 6m pcs 80 ₱ 213.03
G.I. Tie Wire kg 4.00 ₱ 24.00
Sub-total
V Formworks

Columns sq.m
Coco Lumber bd.ft 200 ₱ 18.00
Plywood Ordinary, 1/2" x 4' x 8' pc 20 ₱ 665.00
CW nails, 3" kg 10 ₱ 48.00
Finishing nails #1 kg 2 ₱ 60.00
Beams and Girders sq.m
Coco Lumber bd.ft 200 ₱ 18.00
Plywood Ordinary, 1/2" x 4' x 8' pc 20 ₱ 665.00
CW nails, 3" kg 10 ₱ 48.00
Finishing nails #1 kg 2 ₱ 60.00
Sub-total
VI Electrical Works

Electrical Conduit uPVC, 15mmØ pc 20 ₱ 50.00

Entrance Cap 25mm dia. pc 3 ₱ 70.00
Utility Box, 2" x 4" G.I. pc 3 ₱ 30.00
14.0 mm2 THW Wire, Stranded m 60 ₱ 100.00
38.0 mm2 THHN Wire, Stranded m 60 ₱ 167.20
2-Gang Switch with Plate pc 12 ₱ 153.00
FL 1 x 40W Industrial Type set 9 ₱ 880.00
Panel Box, Flush Type, 12 Branches set 3 ₱ 2,530.75
Circuit Breaker, 40A 2P set 6 ₱ 441.25
Electrical Tape pc 6 ₱ 37.50
Sub-total
VII Roofing Works

Angle Bar 1/4 x 2 x 6 m pc 46 ₱ 1,200.00

Steel Plate 1/4 x 4 x 8' pc 20 ₱ 550.00
Cee-Purlins 2" x 3" x 1.20mm THK pc 24 ₱ 750.00
Cee-Purlins(Facia) 2" x 10" x 1.2 mm THK pc 12 ₱ 250.00
welding rod kg 10 ₱ 100.00
Red oxide primer gal 6 ₱ 100.00
Paint Thinner gal 2 ₱ 60.00
Paint Brush 2" pc 4 ₱ 100.00
Roller brush 4" pc 2 ₱ 645.00
PVC Pipe downspout 3" pc 20 ₱ 246.00
PVC Elbow 3" pc 20 ₱ 90.00
 Solvent cement can 2 ₱ 120.00
Corrogated G.I. Sheet pc 64 ₱ 100.00
Spanish Gutter 0.4 x 0.6 x 2.4 pc 24 ₱ 544.00
Spanish Flashing 0.4 x 0.6 2.4 pc 24 ₱ 420.00
Teckscrew 3" pc 1,200 ₱ 1.25
Blind Rivets 5/32" x 3/4" box 4 ₱ 239.80
Ridge roll 0.4 x 0.6 x 2.4 pc 90 ₱ 100.00
Touch up paint liter 5 ₱ 450.00
Sub-total

I. DIRECT COST
II. INDIRECT COST 19% of (I)
III. TAX 12% of (I+II)
IV. TOTAL CONSTRUCTION COST (I+II+III)
V TOTAL CONSTRUCTION COST 3 guard house
 TOTAL COST
GRAND TOTAL
MATERIAL LABOR
REMENTS

₱ 23,476.00 ₱ 5,869.00 ₱ 29,345.00

₱ 29,345.00
ks
35%
₱ 2,400.00 ₱ 840.00 ₱ 3,240.00 35%
₱ 1,650.20 ₱ 577.57 ₱ 2,227.77 35%
₱ 1,597.20 ₱ 559.02 ₱ 2,156.22 35%
₱ 1,440.00 ₱ 504.00 ₱ 1,944.00 35%
₱ 9,567.99
Works
30%

₱ 13,680.00 ₱ 4,104.00 ₱ 17,784.00 30%

₱ 2,646.00 ₱ 793.80 ₱ 3,439.80 30%
₱ 1,280.00 ₱ 384.00 ₱ 1,664.00 30%

₱ 7,200.00 ₱ 2,160.00 ₱ 9,360.00 30%

₱ 1,428.00 ₱ 428.40 ₱ 1,856.40 30%
₱ 680.00 ₱ 204.00 ₱ 884.00 30%

₱ 14,400.00 ₱ 4,320.00 ₱ 18,720.00 30%

₱ 3,360.00 ₱ 1,008.00 ₱ 4,368.00 30%
₱ 1,600.00 ₱ 480.00 ₱ 2,080.00 30%

₱ 11,952.00 ₱ 3,585.60 ₱ 15,537.60 30%

₱ 2,688.00 ₱ 806.40 ₱ 3,494.40 30%
₱ 1,280.00 ₱ 384.00 ₱ 1,664.00 30%
₱ 80,852.20
rks
25%

₱ 3,408.48 ₱ 852.12 ₱ 4,260.60 25%

₱ 13,633.92 ₱ 3,408.48 ₱ 17,042.40 25%

₱ 6,712.00 ₱ 1,678.00 ₱ 8,390.00 25%

₱ 12,781.80 ₱ 3,195.45 ₱ 15,977.25 25%

₱ 7,551.00 ₱ 1,887.75 ₱ 9,438.75 25%
 ₱ 17,042.40 ₱ 4,260.60 ₱ 21,303.00 25%
₱ 288.00 ₱ 72.00 ₱ 360.00 25%
₱ 76,772.00
ks
25%

₱ 3,600.00 ₱ 900.00 ₱ 4,500.00 25%

₱ 13,300.00 ₱ 3,325.00 ₱ 16,625.00 25%
₱ 480.00 ₱ - ₱ 480.00 25%
₱ 120.00 ₱ 30.00 ₱ 150.00 25%

₱ 3,600.00 ₱ 900.00 ₱ 4,500.00 25%

₱ 13,300.00 ₱ 3,325.00 ₱ 16,625.00 25%
₱ 480.00 ₱ - ₱ 480.00 25%
₱ 120.00 ₱ 30.00 ₱ 150.00 25%
₱ 43,510.00
Works
35%
₱ 1,000.00 ₱ 350.00 ₱ 1,350.00 35%
₱ 210.00 ₱ 73.50 ₱ 283.50 35%
₱ 90.00 ₱ 31.50 ₱ 121.50 35%
₱ 6,000.00 ₱ 2,100.00 ₱ 8,100.00 35%
₱ 10,032.00 ₱ 3,511.20 ₱ 13,543.20 35%
₱ 1,836.00 ₱ 642.60 ₱ 2,478.60 35%
₱ 7,920.00 ₱ 2,772.00 ₱ 10,692.00 35%
₱ 7,592.25 ₱ 2,657.29 ₱ 10,249.54 35%
₱ 2,647.50 ₱ 926.63 ₱ 3,574.13 35%
₱ 225.00 ₱ 78.75 ₱ 303.75 35%
₱ 50,696.21
orks
30%
₱ 55,200.00 ₱ 16,560.00 ₱ 71,760.00 30%
₱ 11,000.00 ₱ 3,300.00 ₱ 14,300.00 30%
₱ 18,000.00 ₱ 5,400.00 ₱ 23,400.00 30%
₱ 3,000.00 ₱ 900.00 ₱ 3,900.00 30%
₱ 1,000.00 ₱ 300.00 ₱ 1,300.00 30%
₱ 600.00 ₱ 180.00 ₱ 780.00 30%
₱ 120.00 ₱ 36.00 ₱ 156.00 30%
₱ 400.00 ₱ 120.00 ₱ 520.00 30%
₱ 1,290.00 ₱ 387.00 ₱ 1,677.00 30%
₱ 4,920.00 ₱ 1,476.00 ₱ 6,396.00 30%
₱ 1,800.00 ₱ 540.00 ₱ 2,340.00 30%
 ₱ 240.00 ₱ 72.00 ₱ 312.00 30%
₱ 6,400.00 ₱ 1,920.00 ₱ 8,320.00 30%
₱ 13,056.00 ₱ 3,916.80 ₱ 16,972.80 30%
₱ 10,080.00 ₱ 3,024.00 ₱ 13,104.00 30%
₱ 1,500.00 ₱ 450.00 ₱ 1,950.00 30%
₱ 959.20 ₱ 287.76 ₱ 1,246.96 30%
₱ 9,000.00 ₱ 2,700.00 ₱ 11,700.00 30%
₱ 2,250.00 ₱ 675.00 ₱ 2,925.00 30%
₱ 183,059.76

₱ 473,803.16
₱ 90,022.60
₱ 67,659.09
₱ 631,484.85
3 guard house ₱ 1,894,454.55
Item DESCRIPTION UNIT QTY UNIT COST
I. GENERAL REQUIREMENTS

Mobilization/Temporary Structures,
Utilities and Services/Demobilization lot 1 ₱23,476.00
/ Standard Billboard

Sub-total
II. Earthworks

Clearing and Grubbing sq.m 60 ₱ 25.00

Structural Excavation cu.m 27 ₱ 113.65
Backfilling and Compaction cu.m 27 ₱ 110.00
Soil Poisoning sq.m 60 ₱ 15.00
Sub-total
Concreting Works
III.

4m PILE pcs 24
Portland Cement bag 3,456 ₱ 240.00
Crushed Gravel 3/4" cu.m 672 ₱ 420.00
Washed Sand cu.m 336 ₱ 400.00
8m PILE pcs 24
Portland Cement bag 6,912 ₱ 240.00
Crushed Gravel 3/4" cu.m 576 ₱ 420.00
Washed Sand cu.m 288 ₱ 400.00
12m PILE pcs 24
Portland Cement bag 10,368 ₱ 240.00
Crushed Gravel 3/4" cu.m 864 ₱ 420.00
Washed Sand cu.m 432 ₱ 400.00
16m PILE pcs 24
Portland Cement bag 13,824 ₱ 240.00
Crushed Gravel 3/4" cu.m 1,152 ₱ 420.00
Washed Sand cu.m 576 ₱ 400.00
20m PILE pcs 24
Portland Cement bag 17,280 ₱ 240.00
Crushed Gravel 3/4" cu.m 576 ₱ 420.00
Washed Sand cu.m 288 ₱ 400.00
Beams and Girders pcs 24
Portland Cement bag 22,118 ₱ 240.00
Crushed Gravel 3/4" cu.m 1,824 ₱ 420.00
Washed Sand cu.m 912 ₱ 400.00
Floor Slab 2
Portland Cement bag 7,776 ₱ 249.00
 Crushed Gravel 3/4" cu.m 648 ₱ 420.00
Washed Sand cu.m 324 ₱ 400.00
Sub-total
IV. Rebar Works

415Mpa Columns
Main RSB D16 @ 6m pcs 2208 ₱ 213.03
Lateral Ties D10 @ 6m pcs 1,600 ₱ 83.90
415Mpa Beams and Girders
Main RSB D16 @ 6m pcs 2,030 ₱ 213.03
Stirrups D10 @ 6m pcs 1,050 ₱ 83.90
415Mpa Slab on Grade
RSB B.W. D16@ 6m pcs 1,920 ₱ 213.03
G.I. Tie Wire kg 100 ₱ 50.00
Sub-total

I. DIRECT COST
II. INDIRECT COST 19% of (I)
III. TAX 12% of (I+II)
TOTAL CONSTRUCTION COST
IV. (I+II+III)
V TOTAL CONSTRUCTION COST
 TOTAL COST
GRAND TOTAL
MATERIAL LABOR
EQUIREMENTS

₱23,476.00 ₱7,042.80 ₱30,518.80

₱ 30,518.80
hworks
35%
₱ 1,500.00 ₱ 525.00 ₱ 2,025.00 35%
₱ 3,068.55 ₱ 1,073.99 ₱ 4,142.54 35%
₱ 2,970.00 ₱ 1,039.50 ₱ 4,009.50 35%
₱ 900.00 ₱ 315.00 ₱ 1,215.00 35%
₱ 11,392.04
ting Works
35%

₱ 829,440.00 ₱ 290,304.00 ₱ 1,119,744.00

₱ 282,240.00 ₱ 98,784.00 ₱ 381,024.00
₱ 134,400.00 ₱ 47,040.00 ₱ 181,440.00

₱ 1,658,880.00 ₱ 580,608.00 ₱ 2,239,488.00

₱ 241,920.00 ₱ 84,672.00 ₱ 326,592.00
₱ 115,200.00 ₱ 40,320.00 ₱ 155,520.00

₱ 2,488,320.00 ₱ 870,912.00 ₱ 3,359,232.00

₱ 362,880.00 ₱ 127,008.00 ₱ 489,888.00
₱ 172,800.00 ₱ 60,480.00 ₱ 233,280.00

₱ 3,317,760.00 ₱ 1,161,216.00 ₱ 4,478,976.00

₱ 483,840.00 ₱ 169,344.00 ₱ 653,184.00
₱ 230,400.00 ₱ 80,640.00 ₱ 311,040.00

₱ 4,147,200.00 ₱ 1,451,520.00 ₱ 5,598,720.00

₱ 241,920.00 ₱ 84,672.00 ₱ 326,592.00
₱ 115,200.00 ₱ 40,320.00 ₱ 155,520.00

₱ 5,308,416.00 ₱ 1,857,945.60 ₱ 7,166,361.60

₱ 766,080.00 ₱ 268,128.00 ₱ 1,034,208.00
₱ 364,800.00 ₱ 127,680.00 ₱ 492,480.00

₱ 1,936,224.00 ₱ 677,678.40 ₱ 2,613,902.40

 ₱ 272,160.00 ₱ 95,256.00 ₱ 367,416.00
₱ 129,600.00 ₱ 45,360.00 ₱ 174,960.00
₱ 31,859,568.00
ar Works
25%

₱ 470,370.24 ₱ 117,592.56 ₱ 587,962.80 25%

₱ 134,240.00 ₱ 33,560.00 ₱ 167,800.00 25%

₱ 432,450.90 ₱ 108,112.73 ₱ 540,563.63 25%

₱ 88,095.00 ₱ 22,023.75 ₱ 110,118.75 25%

₱ 409,017.60 ₱ 102,254.40 ₱ 511,272.00 25%

₱ 5,000.00 ₱ 1,250.00 ₱ 6,250.00 25%
₱ 1,923,967.18

₱ 33,825,446.02
₱ 6,426,834.74
₱ 4,830,273.69

₱ 45,082,554.45

₱ 45,082,554.45
768 576 384 288 192
400 360 320 280 240
35%
35%
35%

35%
35%
35%

35%
35%
35%

35%
35%
35%

35%
35%
35%

35%
35%
35%

35%
35%
35%

2208
1600
Item DESCRIPTION UNIT QTY UNIT COST
I. BREAK WATER

U-BLOCK TETRAPODS (W-4m H-4m) m 2880 ₱300.00

1 ton ROCKS (900mm) cu.m 7680 ₱1,282.00
10-200 kg ROCKS (600mm) cu.m 49920 ₱650.00
CEMENT Bags 1296 ₱240.00
GEOTEXTILE RUBBER sq.m. 16320 ₱250.00
TOTAL
I. DIRECT COST
II. INDIRECT COST 19% of (I)
III. TAX 12% of (I+II)

TOTAL CONSTRUCTION COST (I+II+III)

IV.
V TOTAL CONSTRUCTION COST
TOTAL COST LABOR COST GRAND TOTAL

30%
₱864,000.00 ₱864,000.00 ₱1,728,000.00 30%
₱9,845,760.00 ₱9,845,760.00 ₱19,691,520.00 30%
₱32,448,000.00 ₱32,448,000.00 ₱64,896,000.00 30%
₱311,040.00 ₱311,040.00 ₱622,080.00 30%
₱4,080,000.00 ₱4,080,000.00 ₱8,160,000.00 30%
₱95,097,600.00
₱95,097,600.00
₱18,068,544.00
₱11,411,712.00

₱124,577,856.00

₱124,577,856.00
Item EQUIPMENT UNIT
EQUIPMENT

Portal Lift day/s

Transit Mixer day/s
Vibratory Plate day/s
day/s
Pile Driving Machine 2011 Model
Crawler crane day/s
Excavator day/s
Bulldozer day/s
Tipper Trucks day/s
TOTAL
OPERATION(DAYS) UNIT COST TOTAL COST
EQUIPMENT RENTALS

600 ₱3,000.00 ₱1,800,000.00

600 ₱5,000.00 ₱3,000,000.00
600 ₱3,500.00 ₱2,100,000.00

100 ₱8,000.00 ₱800,000.00

100 ₱8,000.00 ₱800,000.00
100 ₱6,700.00 ₱670,000.00
100 ₱5,500.00 ₱550,000.00
100 ₱3,000.00 ₱300,000.00
TOTAL
LABOR COST GRAND TOTAL

30%
₱540,000.00 ₱2,340,000.00 30%
₱900,000.00 ₱3,900,000.00 30%
₱630,000.00 ₱2,730,000.00 30%

₱240,000.00 ₱1,040,000.00 30%

₱240,000.00 ₱1,040,000.00 30%
₱201,000.00 ₱871,000.00 30%
₱165,000.00 ₱715,000.00 30%
₱90,000.00 ₱390,000.00 30%
₱13,026,000.00
 TOTAL COST OF PROJECT
covered court ₱ 891,220.75
warehouse ₱ 5,468,715.57
port office ₱ 1,001,973.19
comfort room ₱ 3,273,288.97
foodcourt ₱ 1,562,747.39
guard house ₱ 1,894,454.55
piles ₱ 45,082,554.45
breakwater ₱ 124,577,856.00
equipment rentals ₱ 13,026,000.00

GRAND TOTAL OF CONSTRUCTION COST₱ 196,778,810.88

 annual budget of bauang
20 percent development fund / YR

ANNUAL BUDGET FOR PROJECT ₱33,400,000.00

TOTAL COST OF CONS' ₱ 196,778,810.88
years to complete payment 5.8915811641
₱167,000,000.00
₱33,400,000.00