BILL OF MATERIALS AND LABOR COST ESTIMATE

UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
1.0 Embankment w/ Compaction
A. Materials
Land fill cu.m m³ 279,030.0 250.00 69,757,500.00
Material Cost (Subtotal) Php 69,757,500.00
B. Labor
Project Engineer m-d 80.0 1.0 1,200.00 96,000.00
Site Engineer m-d 80.0 3.0 1,000.00 240,000.00
Safety Engineer m-d 80.0 1.0 1,100.00 88,000.00
Foreman m-d 80.0 5.0 525.00 210,000.00
Laborer m-d 80.0 30.0 275.00 660,000.00
Labor Cost (Subtotal) Php 1,294,000.00
C. Equipment
Road Grader day 80.0 5.0 15,000.00 6,000,000.00
Water truck with Pump day 80.0 5.0 10,888.00 4,355,200.00
Vibratory Roller day 80.0 5.0 8,000.00 3,200,000.00
Fuel, Oil, Lubricants, etc. Liters 200,000.00
Equipment Cost (Subtotal) Php 13,755,200.00
D. Total Direct Cost (A + B + C ) Php 84,806,700.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 4,240,335.00
F . CONTRACTOR'S PROFIT (8% OF D) 6,784,536.00
G . TOTAL MARK-UP (E + F ) 11,024,871.00
H . VALUE ADDED TAX (12 % OF D & G ) 11,499,788.52
I. TOTAL INDIRECT COST ( G + H ) 22,524,659.52
J. TOTAL COST OF ITEM (D + I ) 107,331,359.52
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
2.0 General Requirements
2.a Mobilization
A. Materials
GI Sheet lm 300.0 750.00 225,000.00
2" x 2" x 12' Coco Lumber board ft. 2,500.0 25.00 62,500.00
Occupational and Safety mo. 100.0 15,000.00 1,500,000.00
Project Billboard sq.m 6.0 3,230.00 19,380.00
Water reource varies 3.0 6,000.00 18,000.00
Assorted CWNail kg. 1,000.0 75.00 75,000.00
Material Cost (Subtotal) Php 1,899,880.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Laborer m-d 10.0 45.0 275.00 123,750.00
Carpenter m-d 10.0 10.0 375.00 37,500.00
Foreman m-d 10.0 3.0 525.00 15,750.00
Labor Cost (Subtotal) Php 189,000.00
C. Equipment
-
Equipment Cost (Subtotal) Php -
D. Total Direct Cost (A + B + C ) Php 2,088,880.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 104,444.00
F . CONTRACTOR'S PROFIT (8% OF D) 167,110.40
G . TOTAL MARK-UP (E + F ) 271,554.40
H . VALUE ADDED TAX (12 % OF D & G ) 283,252.13
I. TOTAL INDIRECT COST ( G + H ) 554,806.53
J. TOTAL COST OF ITEM (D + I ) 2,643,686.53
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
2.b Temporary Facilities mo.
A. Materials
Office Table sets 8.0 1,600.00 12,800.00
Conference Table w/ Chairs set 2.0 15,000.00 30,000.00
Electric fan pcs 15.0 1,550.00 23,250.00
Steel bed pcs 15.0 4,200.00 63,000.00
Two burner stove with LPG tank set 3.0 4,800.00 14,400.00
Kitchen Utensils set 5.0 1,000.00 5,000.00
Water Dispenser set 5.0 3,000.00 15,000.00
Computer set 7.0 15,000.00 105,000.00
Printer set 4.0 3,500.00 14,000.00
Cosumables (Office supply, communication/etc,.) lot 15.0 12,000.00 180,000.00
Material Cost (Subtotal) Php 462,450.00
B. Labor
Utility Man mo. 15.0 1.0 7,200.00 108,000.00
Labor Cost (Subtotal) Php 108,000.00
C. Equipment
-
Equipment Cost (Subtotal) Php -
D. Total Direct Cost (A + B + C ) Php 570,450.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 28,522.50
F . CONTRACTOR'S PROFIT (8% OF D) 45,636.00
G . TOTAL MARK-UP (E + F ) 74,158.50
H . VALUE ADDED TAX (12 % OF D & G ) 77,353.02
I. TOTAL INDIRECT COST ( G + H ) 151,511.52
J. TOTAL COST OF ITEM (D + I ) 721,961.52
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
2.c Layouting and Staging sq.m
A. Materials
2" x 2" x 12' Coco Lumber board ft. 10,500.0 25.00 262,500.00
Assorted CWNail kg. 100.0 75.00 7,500.00
Material Cost (Subtotal) Php 270,000.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Site Engineer m-d 10.0 5.0 1,000.00 50,000.00
Safety Engineer m-d 10.0 1.0 1,100.00 11,000.00
Laborer m-d 10.0 45.0 275.00 123,750.00
Carpenter m-d 10.0 20.0 375.00 75,000.00
Foreman m-d 10.0 3.0 525.00 15,750.00
Labor Cost (Subtotal) Php 287,500.00
C. Equipment
-
Equipment Cost (Subtotal) Php -
D. Total Direct Cost (A + B + C ) Php 557,500.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 27,875.00
F . CONTRACTOR'S PROFIT (8% OF D) 44,600.00
G . TOTAL MARK-UP (E + F ) 72,475.00
H . VALUE ADDED TAX (12 % OF D & G ) 75,597.00
I. TOTAL INDIRECT COST ( G + H ) 148,072.00
J. TOTAL COST OF ITEM (D + I ) 705,572.00
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
3.0 SOIL POISONING
A. Materials
Soil Treatment sq.m. 5.0 55,806.0 550.00 30,693,300.00
Material Cost (Subtotal) Php 30,693,300.00
B. Labor
-

Labor Cost (Subtotal) Php -

C. Equipment

Equipment Cost (Subtotal) Php -

D. Total Direct Cost (A + B + C ) Php 30,693,300.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 1,534,665.00
F . CONTRACTOR'S PROFIT (8% OF D) 2,455,464.00
G . TOTAL MARK-UP (E + F ) 3,990,129.00
H . VALUE ADDED TAX (12 % OF D & G ) 4,162,011.48
I. TOTAL INDIRECT COST ( G + H ) 8,152,140.48
J. TOTAL COST OF ITEM (D + I ) 38,845,440.48
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
4.0 EARTHWORKS cu.m 1,239.0
4.a Excavation Works
A. Materials

Material Cost (Subtotal) Php -

B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Site Engineer m-d 5.0 3.0 1,000.00 15,000.00
Foreman m-d 5.0 2.0 525.00 5,250.00
Laborer m-d 5.0 6.0 275.00 8,250.00
Labor Cost (Subtotal) Php 34,500.00
C. Equipment
Backhoe day 5.0 2.0 3,400.00 34,000.00
Dump Truck day 5.0 4.0 10,888.00 217,760.00
Fuel, Oil, Lubricants, etc. 61,200.00
Equipment Cost (Subtotal) Php 312,960.00
D. Total Direct Cost (A + B + C ) Php 347,460.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 17,373.00
F . CONTRACTOR'S PROFIT (8% OF D) 27,796.80
G . TOTAL MARK-UP (E + F ) 45,169.80
H . VALUE ADDED TAX (12 % OF D & G ) 47,115.58
I. TOTAL INDIRECT COST ( G + H ) 92,285.38
J. TOTAL COST OF ITEM (D + I ) 439,745.38
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
4.b Gravel Fill cu.m
A. Materials
Mixed Gravel cu.m 8,400.0 500.00 4,200,000.00
Material Cost (Subtotal) Php 4,200,000.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Site Engineer m-d 5.0 5.0 1,000.00 25,000.00
Foreman m-d 5.0 5.0 525.00 13,125.00
Laborer m-d 5.0 10.0 275.00 13,750.00
Labor Cost (Subtotal) Php 57,875.00
C. Equipment
Grader day 5.0 5.0 1,250.00 31,250.00
Vibratory Roller day 5.0 5.0 8,000.00 200,000.00
Water truck with Pump day 5.0 3.0 8,000.00 120,000.00
Equipment Cost (Subtotal) Php 231,250.00
D. Total Direct Cost (A + B + C ) Php 4,489,125.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 224,456.25
F . CONTRACTOR'S PROFIT (8% OF D) 359,130.00
G . TOTAL MARK-UP (E + F ) 583,586.25
H . VALUE ADDED TAX (12 % OF D & G ) 608,725.35
I. TOTAL INDIRECT COST ( G + H ) 1,192,311.60
J. TOTAL COST OF ITEM (D + I ) 5,681,436.60
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.0 FOUNDATION
5.a Pile Driving
A. Materials
Concrete pile (300mm diam, 20 m long) Lnm 1,540.0 1,400.00 2,156,000.00
Concrete pile (300mm diam, 10 m long) Lnm 110.0 1,400.00 154,000.00
Concrete pile (350mm diam, 20 m long) Lnm 1,120.0 1,840.00 2,060,800.00

Material Cost (Subtotal) Php 4,370,800.00

B. Labor
Project Engineer m-d 40.0 1.0 1,200.00 48,000.00
Site Engineer m-d 40.0 5.0 1,000.00 200,000.00
Foreman m-d 40.0 5.0 525.00 105,000.00
Laborer m-d 40.0 10.0 275.00 110,000.00
Labor Cost (Subtotal) Php 463,000.00
C. Equipment
Diesel Pile Hammer day 40.0 3.0 170,000.00 20,400,000.00

Equipment Cost (Subtotal) Php 20,400,000.00

D. Total Direct Cost (A + B + C ) Php 25,233,800.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 1,261,690.00
F . CONTRACTOR'S PROFIT (8% OF D) 2,018,704.00
G . TOTAL MARK-UP (E + F ) 3,280,394.00
H . VALUE ADDED TAX (12 % OF D & G ) 3,421,703.28
I. TOTAL INDIRECT COST ( G + H ) 6,702,097.28
J. TOTAL COST OF ITEM (D + I ) 31,935,897.28
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.b Reinforced Steel for Pile Cap
A. Materials
# 16 tie wires kg 1,612.4 75.00 120,930.00
28 mm Ø rebars kg 80,620.0 50.00 4,031,000.00
Material Cost (Subtotal) Php 4,151,930.00
B. Labor
Project Engineer m-d 15.0 1.0 1,200.00 18,000.00
Site Engineer m-d 15.0 5.0 1,000.00 75,000.00
Safety Engineer m-d 15.0 1.0 1,100.00 16,500.00
Foreman m-d 15.0 4.0 525.00 31,500.00
Skilled m-d 15.0 8.0 472.00 56,640.00
Laborer m-d 15.0 32.0 275.00 132,000.00
Labor Cost (Subtotal) Php 329,640.00
C. Equipment
Service Truck day 15.0 3.0 9,890.00 445,050.00
Bar Bender day 15.0 10.0 2,812.00 421,800.00
Bar Cutter day 15.0 10.0 300.00 45,000.00
Equipment Cost (Subtotal) Php 911,850.00
D. Total Direct Cost (A + B + C ) Php 5,393,420.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 269,671.00
F . CONTRACTOR'S PROFIT (8% OF D) 431,473.60
G . TOTAL MARK-UP (E + F ) 701,144.60
H . VALUE ADDED TAX (12 % OF D & G ) 731,347.75
I. TOTAL INDIRECT COST ( G + H ) 1,432,492.35
J. TOTAL COST OF ITEM (D + I ) 6,825,912.35
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.c Reinforced Concrete for Pile Cap
A. Materials
Ready mix concrete ( Class AA ) cu.m 1,115.2 7,352.00 8,198,582.80
Plywood - 1/2 x 4' x 8' pcs. 25.0 315.00 7,875.00
2" x 2" Coco Lumber bd.ft. 12,504.0 28.00 350,112.00
Assorted CWNail kg. 28.0 75.00 2,100.00
Material Cost (Subtotal) Php 8,558,669.80
B. Labor
Project Engineer m-d 20.0 1.0 1,200.00 24,000.00
Site Engineer m-d 20.0 5.0 1,000.00 100,000.00
Safety Engineer m-d 20.0 1.0 1,100.00 22,000.00
Foreman m-d 20.0 5.0 525.00 52,500.00
skilled m-d 20.0 20.0 472.00 188,800.00
Laborer m-d 20.0 40.0 275.00 220,000.00
Labor Cost (Subtotal) Php 607,300.00
C. Equipment

Equipment Cost (Subtotal) Php -

D. Total Direct Cost (A + B + C ) Php 9,165,969.80
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 458,298.49
F . CONTRACTOR'S PROFIT (8% OF D) 733,277.58
G . TOTAL MARK-UP (E + F ) 1,191,576.07
H . VALUE ADDED TAX (12 % OF D & G ) 1,242,905.50
I. TOTAL INDIRECT COST ( G + H ) 2,434,481.58
J. TOTAL COST OF ITEM (D + I ) 11,600,451.38
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.d Base Plates
A. Materials
Base Plates Kg 49,685.0 50.00 2,484,250.00
Achor Bolts pcs 120.0 9,300.0 1,116,000.00
Material Cost (Subtotal) Php 3,600,250.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Site Engineer m-d 5.0 2.0 1,000.00 10,000.00
Foreman m-d 5.0 2.0 525.00 5,250.00
Skilled m-d 5.0 10.0 472.00 23,600.00
Laborer m-d 5.0 20.0 275.00 27,500.00
Labor Cost (Subtotal) Php 72,350.00
C. Equipment
Wielding Machine day 5.0 4.0 500.00 10,000.00
Grinding Machine day 5.0 4.0 250.00 5,000.00
Equipment Cost (Subtotal) Php 15,000.00
D. Total Direct Cost (A + B + C ) Php 3,687,600.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 184,380.00
F . CONTRACTOR'S PROFIT (8% OF D) 295,008.00
G . TOTAL MARK-UP (E + F ) 479,388.00
H . VALUE ADDED TAX (12 % OF D & G ) 500,038.56
I. TOTAL INDIRECT COST ( G + H ) 979,426.56
J. TOTAL COST OF ITEM (D + I ) 4,667,026.56
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.e Pedestal
A. Materials
Reinforcement Bars Kg 3,100.0 50.00 155,000.00
#16 tie wire kg. 100.0 75.00 7,500.00
Material Cost (Subtotal) Php 162,500.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Site Engineer m-d 5.0 2.0 1,000.00 10,000.00
Foreman m-d 5.0 1.0 525.00 2,625.00
Skilled m-d 5.0 5.0 472.00 11,800.00
Laborer m-d 5.0 10.0 275.00 13,750.00
Labor Cost (Subtotal) Php 44,175.00

C. Equipment
Service Truck (10 tons) m-d 5.0 3.0 9,890.00 148,350.00
Bar Bender m-d 5.0 3.0 2,812.00 42,180.00
Bar Cutter m-d 5.0 3.0 300.00 4,500.00
Equipment Cost (Subtotal) 195,030.00
D. Total Direct Cost (A + B + C ) Php 401,705.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 20,085.25
F . CONTRACTOR'S PROFIT (8% OF D) 32,136.40
G . TOTAL MARK-UP (E + F ) 52,221.65
H . VALUE ADDED TAX (12 % OF D & G ) 54,471.20
I. TOTAL INDIRECT COST ( G + H ) 106,692.85
J. TOTAL COST OF ITEM (D + I ) 508,397.85
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.f Reinforced Concrete for Pedestal
A. Materials
Cement bags 1,670.0 280.00 467,600.00
Washed sand cu.m 300.0 500.00 150,000.00
Gravel cu.m 600.0 550.00 330,000.00
Plywood - 1/2 x 4' x 8' pcs. 210.0 315.00 66,150.00
2" x 2" Coco Lumber bd.ft. 14,829.0 28.00 415,212.00
Assorted CWNail kg. 310.0 75.00 23,250.00
Material Cost (Subtotal) Php 1,452,212.00
B. Labor -
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Foreman m-d 10.0 3.0 525.00 15,750.00
Skilled m-d 10.0 12.0 472.00 56,640.00
Laborer m-d 10.0 24.0 275.00 66,000.00
Labor Cost (Subtotal) Php 150,390.00
C. Equipment
Mixer(1-bagger) day 10.0 3.0 1,250.00 37,500.00
Concrete Vibrator day 10.0 3.0 625.00 18,750.00
Water truck day 10.0 1.0 10,888.00 108,880.00
Equipment Cost (Subtotal) Php 165,130.00
D. Total Direct Cost (A + B + C ) Php 1,767,732.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 88,386.60
F . CONTRACTOR'S PROFIT (8% OF D) 141,418.56
G . TOTAL MARK-UP (E + F ) 229,805.16
H . VALUE ADDED TAX (12 % OF D & G ) 239,704.46
I. TOTAL INDIRECT COST ( G + H ) 469,509.62
J. TOTAL COST OF ITEM (D + I ) 2,237,241.62
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.I Reinforced Steel for Isolated Footings
A. Materials
# 16 tie wires kg 218.8 75.00 16,410.30
16 mm Ø rebars kg 10,940.2 50.00 547,008.00
Material Cost (Subtotal) Php 563,418.30
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Foreman m-d 5.0 2.0 525.00 5,250.00
Skilled m-d 5.0 4.0 474.00 9,480.00
Laborer m-d 5.0 16.0 275.00 22,000.00
Labor Cost (Subtotal) Php 42,730.00
C. Equipment
Service Truck day 5.0 1.0 9,890.00 49,450.00
Bar Bender day 5.0 4.0 2,812.00 56,240.00
Bar Cutter day 5.0 4.0 300.00 6,000.00

Equipment Cost (Subtotal) Php 111,690.00

D. Total Direct Cost (A + B + C ) Php 717,838.30
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 35,891.92
F . CONTRACTOR'S PROFIT (8% OF D) 57,427.06
G . TOTAL MARK-UP (E + F ) 93,318.98
H . VALUE ADDED TAX (12 % OF D & G ) 97,338.87
I. TOTAL INDIRECT COST ( G + H ) 190,657.85
J. TOTAL COST OF ITEM (D + I ) 908,496.15
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.g Reinforced Concrete for Isolated Footings
A. Materials
Ready mix concrete ( Class AA ) cu.m 37.1 7,352.00 272,943.00
Plywood - 1/2 x 4' x 8' pcs. 25.0 315.00 7,875.00
2" x 2" Coco Lumber bd.ft. 1,700.0 28.00 47,600.00
Assorted CWNail kg. 28.0 75.00 2,100.00
Material Cost (Subtotal) Php 330,518.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Foreman m-d 5.0 1.0 525.00 2,625.00
skilled m-d 5.0 4.0 472.00 9,440.00
Laborer m-d 5.0 8.0 275.00 11,000.00
Labor Cost (Subtotal) Php 29,065.00
C. Equipment

Equipment Cost (Subtotal) Php -

D. Total Direct Cost (A + B + C ) Php 359,583.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 17,979.15
F . CONTRACTOR'S PROFIT (8% OF D) 28,766.64
G . TOTAL MARK-UP (E + F ) 46,745.79
H . VALUE ADDED TAX (12 % OF D & G ) 48,759.45
I. TOTAL INDIRECT COST ( G + H ) 95,505.24
J. TOTAL COST OF ITEM (D + I ) 455,088.24
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.h Reinforced Steel for Column
A. Materials
# 16 tie wires kg 100.0 75.00 7,500.00
16 mm Ø rebars kg 1,840.0 50.00 92,000.00
10 mm Ø rebars for Ties kg 1,146.0 50.00 57,300.00
Material Cost (Subtotal) Php 156,800.00
B. Labor
Project Engineer m-d 2.0 1.0 1,200.00 2,400.00
Foreman m-d 2.0 2.0 525.00 2,100.00
Skilled m-d 2.0 4.0 472.00 3,776.00
Laborer m-d 2.0 16.0 275.00 8,800.00
Labor Cost (Subtotal) Php 17,076.00
C. Equipment
Bar Bender day 2.0 1.0 2,812.00 5,624.00
Bar Cutter day 2.0 1.0 300.00 600.00
Equipment Cost (Subtotal) Php 6,224.00
D. Total Direct Cost (A + B + C ) Php 180,100.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 9,005.00
F . CONTRACTOR'S PROFIT (8% OF D) 14,408.00
G . TOTAL MARK-UP (E + F ) 23,413.00
H . VALUE ADDED TAX (12 % OF D & G ) 24,421.56
I. TOTAL INDIRECT COST ( G + H ) 47,834.56
J. TOTAL COST OF ITEM (D + I ) 227,934.56
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.I Reinforced Steel for Beam
A. Materials
# 16 tie wires kg 920.0 75.00 69,000.00
16 mm Ø rebars kg 45,970.8 50.00 2,298,538.50
10 mm Ø rebars for Ties kg 2,904.2 50.00 145,211.50
Material Cost (Subtotal) Php 2,512,750.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Foreman m-d 5.0 8.0 525.00 21,000.00
Skilled m-d 5.0 32.0 472.00 75,520.00
Laborer m-d 5.0 64.0 275.00 88,000.00
Labor Cost (Subtotal) Php 190,520.00
C. Equipment

Service Truck day 5.0 1.0 9,890.00 49,450.00

Bar Bender day 5.0 4.0 2,812.00 56,240.00
Bar Cutter day 5.0 4.0 300.00 6,000.00
Equipment Cost (Subtotal) Php 62,240.00
D. Total Direct Cost (A + B + C ) Php 2,765,510.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 138,275.50
F . CONTRACTOR'S PROFIT (8% OF D) 221,240.80
G . TOTAL MARK-UP (E + F ) 359,516.30
H . VALUE ADDED TAX (12 % OF D & G ) 375,003.16
I. TOTAL INDIRECT COST ( G + H ) 734,519.46
J. TOTAL COST OF ITEM (D + I ) 3,500,029.46
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.J Reinforced Concrete for Column (Supermarket & Bowling Area)
A. Materials
Ready Mix Concrete (Class A) cu.m 104.0 4,500.00 468,000.00
Plywood - 1/4 x 4' x 8' pcs. 165.0 315.00 51,975.00
2" x 2" Coco Lumber bd.ft. 4,895.0 28.00 137,060.00
Assorted CWNail kg. 400.0 75.00 30,000.00

Material Cost (Subtotal) Php 687,035.00

B. Labor
Project Engineer m-d 15.0 1.0 1,200.00 18,000.00
Foreman m-d 15.0 1.0 525.00 7,875.00
Skilled m-d 15.0 5.0 472.00 35,400.00
Laborer m-d 15.0 9.0 275.00 37,125.00
Labor Cost (Subtotal) Php 98,400.00
C. Equipment Labor Cost (Subtotal)

-
Equipment Cost (Subtotal) Php -
D. Total Direct Cost (A + B + C ) Php 785,435.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 39,271.75
F . CONTRACTOR'S PROFIT (8% OF D) 62,834.80
G . TOTAL MARK-UP (E + F ) 102,106.55
H . VALUE ADDED TAX (12 % OF D & G ) 106,504.99
I. TOTAL INDIRECT COST ( G + H ) 208,611.54
J. TOTAL COST OF ITEM (D + I ) 994,046.54
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.k Reinforced Concrete for beam(Supermarket & Bowling Area)
A. Materials
Ready Mix Concrete (Class A) cu.m 49.0 4,500.00 220,500.00
Plywood - 1/4 x 4' x 8' pcs. 165.0 315.00 51,975.00
2" x 2" Coco Lumber bd.ft. 4,895.0 28.00 137,060.00
Assorted CWNail kg. 400.0 75.00 30,000.00
Material Cost (Subtotal) Php 439,535.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Site Engineer m-d 5.0 2.0 1,000.00 10,000.00
Safety Engineer m-d 5.0 1.0 1,100.00 5,500.00
Foreman m-d 5.0 1.0 525.00 2,625.00
Skilled m-d 5.0 4.0 472.00 9,440.00
Laborer m-d 5.0 8.0 275.00 11,000.00
Labor Cost (Subtotal) Php 28,565.00
C. Equipment

-
Equipment Cost (Subtotal) Php -
D. Total Direct Cost (A + B + C ) Php 468,100.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 23,405.00
F . CONTRACTOR'S PROFIT (8% OF D) 37,448.00
G . TOTAL MARK-UP (E + F ) 60,853.00
H . VALUE ADDED TAX (12 % OF D & G ) 63,474.36
I. TOTAL INDIRECT COST ( G + H ) 124,327.36
J. TOTAL COST OF ITEM (D + I ) 592,427.36
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
5.L Roofing (Bowling & Supermarket)
A. Materials
Roofing sq. m. 10.0 4,828.0 150.00 724,200.00

Material Cost (Subtotal) 724,200.00

B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
-
Labor Cost (Subtotal) Php 12,000.00
C. Equipment

-
Equipment Cost (Subtotal) Php -
D. Total Direct Cost (A + B + C ) Php 736,200.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 36,810.00
F . CONTRACTOR'S PROFIT (8% OF D) 58,896.00
G . TOTAL MARK-UP (E + F ) 95,706.00
H . VALUE ADDED TAX (12 % OF D & G ) 99,828.72
I. TOTAL INDIRECT COST ( G + H ) 195,534.72
J. TOTAL COST OF ITEM (D + I ) 931,734.72
 272,893,209.18

UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.0 STRUCTURAL ERECTING AND CONSTRUCTING
A. Materials
Steel Columns (general) kg 310,049.0 50.00 15,502,450.00
Connectors (bolts) pcs 2,300.0 75.00 172,500.00
Material Cost (Subtotal) Php 15,674,950.00
B. Labor
Project Engineer m-d 30.0 1.0 1,200.00 36,000.00
Site Engineer m-d 30.0 5.0 1,000.00 150,000.00
Safety Engineer m-d 30.0 1.0 1,100.00 33,000.00
Foreman m-d 30.0 7.0 525.00 110,250.00
Skilled m-d 30.0 14.0 472.00 198,240.00
Laborer m-d 30.0 54.0 300.00 486,000.00
Labor Cost (Subtotal) Php 1,013,490.00
C. Equipment
Riveter day 30.0 4.0 100.00 12,000.00
Mechanical Crane day 30.0 2.0 4,800.00 288,000.00
Wielding Machine day 30.0 6.0 500.00 90,000.00
Grinding Machine day 30.0 6.0 250.00 45,000.00
Boom Truck day 30.0 4.0 2,000.00 240,000.00
Equipment Cost (Subtotal) Php 675,000.00
D. Total Direct Cost (A + B + C ) Php 17,363,440.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 868,172.00
F . CONTRACTOR'S PROFIT (8% OF D) 1,389,075.20
G . TOTAL MARK-UP (E + F ) 2,257,247.20
H . VALUE ADDED TAX (12 % OF D & G ) 2,354,482.46
I. TOTAL INDIRECT COST ( G + H ) 4,611,729.66
J. TOTAL COST OF ITEM (D + I ) 21,975,169.66
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.a Connecting of Beams and Girders in 2nd Floor
A. Materials
Steel Beam Kg 519,142.4 50.00 25,957,120.00
Connector(Bolts) Pcs 5,600.0 2,500.00 14,000,000.00
Material Cost (Subtotal) Php 39,957,120.00
B. Labor
Project Engineer m-d 40.0 1.0 1,200.00 48,000.00
Site Engineer m-d 40.0 5.0 1,000.00 200,000.00
Safety Engineer m-d 40.0 1.0 1,100.00 44,000.00
Foreman m-d 40.0 10.0 525.00 210,000.00
Skilled m-d 40.0 20.0 472.00 377,600.00
Laborer m-d 40.0 80.0 300.00 960,000.00
Labor Cost (Subtotal) Php 1,839,600.00
C. Equipment
Riveter day 40.0 4.0 100.00 16,000.00
Mechanical Crane day 40.0 4.0 4,800.00 768,000.00
Wielding Machine day 40.0 4.0 500.00 80,000.00
Grinding Machine day 40.0 4.0 250.00 40,000.00
Boom Truck day 40.0 2.0 2,000.00 160,000.00
Equipment Cost (Subtotal) 1,064,000.00
D. Total Direct Cost (A + B + C ) Php 42,860,720.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 2,143,036.00
F . CONTRACTOR'S PROFIT (8% OF D) 3,428,857.60
G . TOTAL MARK-UP (E + F ) 5,571,893.60
H . VALUE ADDED TAX (12 % OF D & G ) 5,811,913.63
I. TOTAL INDIRECT COST ( G + H ) 11,383,807.23
J. TOTAL COST OF ITEM (D + I ) 54,244,527.23
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.b Reinforced Steel for Slab Fill
A. Materials
# 16 tie wires rolls 500.0 75.00 37,500.00
10mm Ø rebars kg 8,520.0 50.00 426,000.00
12 mm Ø rebars kg 20,500.0 50.00 1,025,000.00
Material Cost (Subtotal) Php 1,488,500.00
B. Labor
Project Engineer m-d 20.0 1.0 1,200.00 24,000.00
Site Engineer m-d 20.0 5.0 1,000.00 100,000.00
Safety Engineer m-d 20.0 1.0 1,100.00 22,000.00
Foreman m-d 20.0 1.0 525.00 10,500.00
Skilled m-d 20.0 15.0 472.00 141,600.00
Laborer m-d 20.0 10.0 275.00 55,000.00
Labor Cost (Subtotal) Php 353,100.00
C. Equipment
Bar Cutter day 20.0 5.0 300.00 30,000.00
Bar Cutter day 20.0 3.0 2,812.00 168,720.00
Equipment Cost (Subtotal) Php 198,720.00
D. Total Direct Cost (A + B + C ) Php 2,040,320.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 102,016.00
F . CONTRACTOR'S PROFIT (8% OF D) 163,225.60
G . TOTAL MARK-UP (E + F ) 265,241.60
H . VALUE ADDED TAX (12 % OF D & G ) 276,667.39
I. TOTAL INDIRECT COST ( G + H ) 541,908.99
J. TOTAL COST OF ITEM (D + I ) 2,582,228.99
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.c Reinforced Concrete for Slab Fill
A. Materials
Ready mix concrete (class A) cu.m 1,874.0 4,500.00 8,433,000.00
Material Cost (Subtotal) Php 8,433,000.00
B. Labor
Project Engineer m-d 20.0 1.0 1,200.00 24,000.00
Site Engineer m-d 20.0 5.0 1,000.00 100,000.00
Safety Engineer m-d 20.0 1.0 1,100.00 22,000.00
Foreman m-d 20.0 8.0 525.00 84,000.00
Mason m-d 20.0 32.0 375.00 240,000.00
Laborer m-d 20.0 64.0 275.00 352,000.00
Labor Cost (Subtotal) Php 822,000.00
C. Equipment
Vibrator unit 20.0 5.0 350.00 35,000.00
Equipment Cost (Subtotal) Php 35,000.00
D. Total Direct Cost (A + B + C ) Php 9,290,000.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 464,500.00
F . CONTRACTOR'S PROFIT (8% OF D) 743,200.00
G . TOTAL MARK-UP (E + F ) 1,207,700.00
H . VALUE ADDED TAX (12 % OF D & G ) 1,259,724.00
I. TOTAL INDIRECT COST ( G + H ) 2,467,424.00
J. TOTAL COST OF ITEM (D + I ) 11,757,424.00
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.d Stairs (Ground Floor)
A. Materials
# 16 tie wires kg. 10.0 75.00 750.00
Steel girder kg. 1,166.0 50.00 58,300.00
12 mm Ø rebars pcs. 55.0 266.00 14,630.00
Material Cost (Subtotal) Php 73,680.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Foreman m-d 5.0 1.0 525.00 2,625.00
Mason m-d 5.0 2.0 375.00 3,750.00
Steelman m-d 5.0 6.0 375.00 11,250.00
Laborer m-d 5.0 5.0 275.00 6,875.00
Labor Cost (Subtotal) Php 30,500.00
C. Equipment
Bar Cutter day 5.0 1.0 300.00 1,500.00
Bar Bender day 5.0 1.0 2,812.00 14,060.00
Equipment Cost (Subtotal) Php 15,560.00
D. Total Direct Cost (A + B + C ) Php 119,740.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 5,987.00
F . CONTRACTOR'S PROFIT (8% OF D) 9,579.20
G . TOTAL MARK-UP (E + F ) 15,566.20
H . VALUE ADDED TAX (12 % OF D & G ) 16,236.74
I. TOTAL INDIRECT COST ( G + H ) 31,802.94
J. TOTAL COST OF ITEM (D + I ) 151,542.94
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.e Steel Deck for 2nd Floor
A. Materials
Steel Deck m² 17,250.0 550.00 9,487,500.00
Material Cost (Subtotal) Php 9,487,500.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Site Engineer m-d 10.0 5.0 1,000.00 50,000.00
Safety Engineer m-d 10.0 1.0 1,100.00 11,000.00
Foreman m-d 10.0 10.0 525.00 52,500.00
Skilled m-d 10.0 50.0 472.00 236,000.00
Laborer m-d 10.0 70.0 300.00 210,000.00
Labor Cost (Subtotal) Php 571,500.00
C. Equipment
Riveter day 10.0 10.0 100.00 10,000.00
Mechanical Crane day 10.0 2.0 4,800.00 96,000.00
Wielding Machine day 10.0 10.0 500.00 50,000.00
Grinding Machine day 10.0 10.0 250.00 25,000.00
Scaffoldings day 10.0 20.0 210.00 42,000.00
Equipment Cost (Subtotal) Php 42,000.00
D. Total Direct Cost (A + B + C ) Php 10,101,000.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 505,050.00
F . CONTRACTOR'S PROFIT (8% OF D) 808,080.00
G . TOTAL MARK-UP (E + F ) 1,313,130.00
H . VALUE ADDED TAX (12 % OF D & G ) 1,369,695.60
I. TOTAL INDIRECT COST ( G + H ) 2,682,825.60
J. TOTAL COST OF ITEM (D + I ) 12,783,825.60
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.f Reinforced Steel for slab 2nd floor on fill
A. Materials
# 16 tie wires kg 400.0 75.00 30,000.00
10 mm Ø rebars kg 11,350.0 50.00 567,500.00
12mm Ø rebars kg. 20,500.0 50.00 1,025,000.00
Material Cost (Subtotal) Php 1,622,500.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Site Engineer m-d 10.0 5.0 1,000.00 50,000.00
Safety Engineer m-d 10.0 1.0 1,100.00 11,000.00
Foreman m-d 10.0 2.0 520.00 10,400.00
Skilled m-d 10.0 9.0 375.00 33,750.00
Laborer m-d 10.0 17.0 300.00 51,000.00
Labor Cost (Subtotal) Php 168,150.00
C. Equipment
Service Truck day 10.0 2.0 5,444.00 108,880.00
Bar Cutter day 10.0 5.0 300.00 15,000.00
Bar Bender day 10.0 5.0 2,812.00 140,600.00
Equipment Cost (Subtotal) Php 264,480.00
D. Total Direct Cost (A + B + C ) Php 2,055,130.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 102,756.50
F . CONTRACTOR'S PROFIT (8% OF D) 164,410.40
G . TOTAL MARK-UP (E + F ) 267,166.90
H . VALUE ADDED TAX (12 % OF D & G ) 278,675.63
I. TOTAL INDIRECT COST ( G + H ) 545,842.53
J. TOTAL COST OF ITEM (D + I ) 2,600,972.53
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.g Connecting of Beams and Girders in 3rd Floor
A. Materials
Steel Beam kg 371,272.0 50.00 18,563,600.00
Connector (Bolts) pcs 3,197.0 4,600.00 14,706,200.00
Material Cost (Subtotal) Php 33,269,800.00
B. Labor
Project Engineer m-d 40.0 1.0 1,200.00 48,000.00
Site Engineer m-d 40.0 5.0 1,000.00 200,000.00
Safety Engineer m-d 40.0 1.0 1,100.00 44,000.00
Foreman m-d 40.0 7.0 525.00 147,000.00
Mason m-d 40.0 14.0 375.00 210,000.00
Laborer m-d 40.0 56.0 275.00 616,000.00
Labor Cost (Subtotal) Php 1,265,000.00
C. Equipment
Riveter day 40.0 4.0 100.00 16,000.00
Mechanical Crane day 40.0 2.0 4,800.00 384,000.00
Wielding Machine day 40.0 4.0 500.00 80,000.00
Grinding Machine day 40.0 4.0 250.00 40,000.00
Boom Truck day 40.0 2.0 2,000.00 160,000.00
Equipment Cost (Subtotal) Php 680,000.00
D. Total Direct Cost (A + B + C ) Php 35,214,800.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 1,760,740.00
F . CONTRACTOR'S PROFIT (8% OF D) 2,817,184.00
G . TOTAL MARK-UP (E + F ) 4,577,924.00
H . VALUE ADDED TAX (12 % OF D & G ) 4,775,126.88
I. TOTAL INDIRECT COST ( G + H ) 9,353,050.88
J. TOTAL COST OF ITEM (D + I ) 44,567,850.88
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.h Stairs (2nd Floor)
A. Materials
# 16 tie wires kg. 2.0 75.00 150.00
Steel girder kg. 1,166.0 50.00 58,300.00
12 mm Ø rebars pcs. 55.0 266.00 14,630.00
Material Cost (Subtotal) Php 73,080.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Foreman m-d 5.0 1.0 525.00 2,625.00
Mason m-d 5.0 2.0 375.00 3,750.00
Steelman m-d 5.0 6.0 375.00 11,250.00
Laborer m-d 5.0 5.0 275.00 6,875.00
Labor Cost (Subtotal) Php 30,500.00
C. Equipment
Bar Cutter day 5.0 1.0 300.00 1,500.00
Bar Bender day 5.0 1.0 2,812.00 14,060.00
Equipment Cost (Subtotal) Php 15,560.00
D. Total Direct Cost (A + B + C ) Php 119,140.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 5,957.00
F . CONTRACTOR'S PROFIT (8% OF D) 9,531.20
G . TOTAL MARK-UP (E + F ) 15,488.20
H . VALUE ADDED TAX (12 % OF D & G ) 16,155.38
I. TOTAL INDIRECT COST ( G + H ) 31,643.58
J. TOTAL COST OF ITEM (D + I ) 150,783.58
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1I Reinforced Concrete for Slab 2nd Floor
A. Materials
Accelerator 2,670.0 90.00 240,300.00
Ready mix concrete (class A) cu.m 1,150.0 4,500.00 5,175,000.00
Material Cost (Subtotal) Php 5,415,300.00
B. Labor
Project Engineer m-d 20.0 1.0 1,200.00 24,000.00
Site Engineer m-d 20.0 5.0 1,000.00 100,000.00
Safety Engineer m-d 20.0 1.0 1,100.00 22,000.00
Foreman m-d 20.0 3.0 525.00 31,500.00
Mason m-d 20.0 22.0 375.00 165,000.00
Laborer m-d 20.0 40.0 275.00 220,000.00
Labor Cost (Subtotal) Php 562,500.00
C. Equipment
Vibrator unit 20.0 10.0 350.00 70,000.00
Equipment Cost (Subtotal) Php 70,000.00
D. Total Direct Cost (A + B + C ) Php 6,047,800.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 302,390.00
F . CONTRACTOR'S PROFIT (8% OF D) 483,824.00
G . TOTAL MARK-UP (E + F ) 786,214.00
H . VALUE ADDED TAX (12 % OF D & G ) 820,081.68
I. TOTAL INDIRECT COST ( G + H ) 1,606,295.68
J. TOTAL COST OF ITEM (D + I ) 7,654,095.68
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.J Connecting of Beams and Columns in 3rd Floor
A. Materials
Steel Beam kg 683,500.0 50.00 34,175,000.00
Connector (Bolts) pcs 4,524.0 4,500.00 20,358,000.00
Material Cost (Subtotal) Php 54,533,000.00
B. Labor
Project Engineer m-d 50.0 1.0 1,200.00 60,000.00
Site Engineer m-d 50.0 5.0 1,000.00 250,000.00
Safety Engineer m-d 50.0 1.0 1,100.00 55,000.00
Foreman m-d 50.0 10.0 520.00 260,000.00
Skilled m-d 50.0 20.0 472.00 472,000.00
Laborer m-d 50.0 80.0 300.00 1,200,000.00
Labor Cost (Subtotal) Php 2,297,000.00
C. Equipment
Riveter day 50.0 4.0 100.00 20,000.00
Mechanical Crane day 50.0 2.0 4,800.00 480,000.00
Wielding Machine day 50.0 4.0 500.00 100,000.00
Grinding Machine day 50.0 4.0 250.00 50,000.00
Boom Truck day 50.0 2.0 2,000.00 200,000.00
Equipment Cost (Subtotal) Php 850,000.00
D. Total Direct Cost (A + B + C ) Php 57,680,000.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 2,884,000.00
F . CONTRACTOR'S PROFIT (8% OF D) 4,614,400.00
G . TOTAL MARK-UP (E + F ) 7,498,400.00
H . VALUE ADDED TAX (12 % OF D & G ) 7,821,408.00
I. TOTAL INDIRECT COST ( G + H ) 15,319,808.00
J. TOTAL COST OF ITEM (D + I ) 72,999,808.00
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.K Reinforced Steel for Slab 3rd Floor
A. Materials
# 16 tie wires rolls 300.0 75.00 22,500.00
10 mm Ø rebars kg 9,060.0 50.00 453,000.00
12 mm Ø rebars .kg 16,350.0 50.00 817,500.00
Material Cost (Subtotal) Php 1,293,000.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Site Engineer m-d 10.0 5.0 1,000.00 50,000.00
Safety Engineer m-d 10.0 1.0 1,100.00 11,000.00
Foreman m-d 10.0 2.0 525.00 10,500.00
Steelman m-d 10.0 4.0 375.00 15,000.00
Laborer m-d 10.0 16.0 275.00 44,000.00
Labor Cost (Subtotal) Php 142,500.00
C. Equipment
Bar Cutter day 10.0 5.0 300.00 15,000.00
Bar Bender day 10.0 5.0 2,812.00 140,600.00
Equipment Cost (Subtotal) Php 155,600.00
D. Total Direct Cost (A + B + C ) Php 1,591,100.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 79,555.00
F . CONTRACTOR'S PROFIT (8% OF D) 127,288.00
G . TOTAL MARK-UP (E + F ) 206,843.00
H . VALUE ADDED TAX (12 % OF D & G ) 215,753.16
I. TOTAL INDIRECT COST ( G + H ) 422,596.16
J. TOTAL COST OF ITEM (D + I ) 2,013,696.16
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1L Reinforced Concrete for Slab 3rd Floor
A. Materials
Accelerator 2,670.0 90.00 240,300.00
Ready mix concrete (class A) cu.m 1,150.0 4,500.00 5,175,000.00
Material Cost (Subtotal) Php 5,415,300.00
B. Labor
Project Engineer m-d 20.0 1.0 1,200.00 24,000.00
Site Engineer m-d 20.0 5.0 1,000.00 100,000.00
Safety Engineer m-d 20.0 1.0 1,100.00 22,000.00
Foreman m-d 20.0 3.0 525.00 31,500.00
Mason m-d 20.0 22.0 375.00 165,000.00
Laborer m-d 20.0 40.0 275.00 220,000.00
Labor Cost (Subtotal) Php 562,500.00
C. Equipment
Vibrator unit 20.0 10.0 350.00 70,000.00
Equipment Cost (Subtotal) Php 70,000.00
D. Total Direct Cost (A + B + C ) Php 6,047,800.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 302,390.00
F . CONTRACTOR'S PROFIT (8% OF D) 483,824.00
G . TOTAL MARK-UP (E + F ) 786,214.00
H . VALUE ADDED TAX (12 % OF D & G ) 820,081.68
I. TOTAL INDIRECT COST ( G + H ) 1,606,295.68
J. TOTAL COST OF ITEM (D + I ) 7,654,095.68
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.M Steel Deck for Slab for 3rdFloor
A. Materials
Steel Deck m² 6,756.0 550.00 3,715,800.00
Material Cost (Subtotal) Php 3,715,800.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Site Engineer m-d 10.0 5.0 1,000.00 50,000.00
Safety Engineer m-d 10.0 1.0 1,100.00 11,000.00
Foreman m-d 10.0 10.0 525.00 52,500.00
Skilled m-d 10.0 50.0 472.00 236,000.00
Laborer m-d 10.0 70.0 300.00 210,000.00
Labor Cost (Subtotal) Php 571,500.00
C. Equipment
Riveter day 10.0 10.0 100.00 10,000.00
Mechanical Crane day 10.0 2.0 4,800.00 96,000.00
Wielding Machine day 10.0 10.0 500.00 50,000.00
Grinding Machine day 10.0 10.0 250.00 25,000.00
Scaffoldings day 10.0 20.0 210.00 42,000.00
Equipment Cost (Subtotal) Php 223,000.00
D. Total Direct Cost (A + B + C ) Php 4,510,300.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 225,515.00
F . CONTRACTOR'S PROFIT (8% OF D) 360,824.00
G . TOTAL MARK-UP (E + F ) 586,339.00
H . VALUE ADDED TAX (12 % OF D & G ) 611,596.68
I. TOTAL INDIRECT COST ( G + H ) 1,197,935.68
J. TOTAL COST OF ITEM (D + I ) 5,708,235.68
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.N Stairs (3rd Floor)
A. Materials
# 16 tie wires kg. 2.0 75.00 150.00
Steel girder kg. 1,166.0 50.00 58,300.00
12 mm Ø rebars pcs. 55.0 266.00 14,630.00
Material Cost (Subtotal) Php 73,080.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Foreman m-d 5.0 1.0 525.00 2,625.00
Mason m-d 5.0 2.0 375.00 3,750.00
Steelman m-d 5.0 6.0 375.00 11,250.00
Laborer m-d 5.0 5.0 275.00 6,875.00
Labor Cost (Subtotal) Php 30,500.00
C. Equipment
Bar Cutter day 5.0 1.0 300.00 1,500.00
Bar Bender day 5.0 1.0 2,812.00 14,060.00
Equipment Cost (Subtotal) Php 15,560.00
D. Total Direct Cost (A + B + C ) Php 119,140.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 5,957.00
F . CONTRACTOR'S PROFIT (8% OF D) 9,531.20
G . TOTAL MARK-UP (E + F ) 15,488.20
H . VALUE ADDED TAX (12 % OF D & G ) 16,155.38
I. TOTAL INDIRECT COST ( G + H ) 31,643.58
J. TOTAL COST OF ITEM (D + I ) 150,783.58
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1 O Roofing (cinema)
A. Materials
Roofing sq. m. 10.0 1,536.0 200.00 307,200.00

Material Cost (Subtotal) 307,200.00

B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00

Labor Cost (Subtotal) Php 12,000.00

C. Equipment
-
-
Equipment Cost (Subtotal) Php -
D. Total Direct Cost (A + B + C ) Php 319,200.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 15,960.00
F . CONTRACTOR'S PROFIT (8% OF D) 25,536.00
G . TOTAL MARK-UP (E + F ) 41,496.00
H . VALUE ADDED TAX (12 % OF D & G ) 43,283.52
I. TOTAL INDIRECT COST ( G + H ) 84,779.52
J. TOTAL COST OF ITEM (D + I ) 403,979.52

-
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.P Connecting of Beams and Girders in 4th Floor
A. Materials
Steel Beam kg 34,419.6 50.00 1,720,980.00
Connector (Bolts) pcs 3,200.0 4,500.00 14,400,000.00
Material Cost (Subtotal) Php 16,120,980.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Site Engineer m-d 10.0 5.0 1,000.00 50,000.00
Safety Engineer m-d 10.0 1.0 1,100.00 11,000.00
Foreman m-d 10.0 2.0 520.00 10,400.00
Skilled m-d 10.0 4.0 472.00 18,880.00
Laborer m-d 10.0 16.0 300.00 48,000.00
Labor Cost (Subtotal) Php 150,280.00
C. Equipment
Riveter day 10.0 4.0 100.00 4,000.00
Mechanical Crane day 10.0 2.0 4,800.00 96,000.00
Wielding Machine day 10.0 2.0 500.00 10,000.00
Grinding Machine day 10.0 4.0 250.00 10,000.00
Boom Truck day 10.0 2.0 2,000.00 40,000.00

Equipment Cost (Subtotal) Php 160,000.00

D. Total Direct Cost (A + B + C ) Php 16,431,260.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 821,563.00
F . CONTRACTOR'S PROFIT (8% OF D) 1,314,500.80
G . TOTAL MARK-UP (E + F ) 2,136,063.80
H . VALUE ADDED TAX (12 % OF D & G ) 2,228,078.86
I. TOTAL INDIRECT COST ( G + H ) 4,364,142.66
J. TOTAL COST OF ITEM (D + I ) 20,795,402.66
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.Q Reinforced Steel for Slab 4th Floor
A. Materials
# 16 tie wires kg. 750.0 75.00 56,250.00
16 mm Ø rebars kg. 7,200.0 50.00 360,000.00
10 mm Ø rebars kg. 4,000.0 50.00 200,000.00
Material Cost (Subtotal) Php 616,250.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Site Engineer m-d 5.0 5.0 1,000.00 25,000.00
Safety Engineer m-d 5.0 1.0 1,100.00 5,500.00
Foreman m-d 5.0 2.0 525.00 5,250.00
Steelman m-d 5.0 4.0 375.00 7,500.00
Laborer m-d 5.0 16.0 275.00 22,000.00
Labor Cost (Subtotal) Php 71,250.00
C. Equipment
Bar Cutter day 5.0 5.0 300.00 7,500.00
Bar Bender day 5.0 5.0 2,812.00 70,300.00
Equipment Cost (Subtotal) Php 7,500.00
D. Total Direct Cost (A + B + C ) Php 695,000.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 34,750.00
F . CONTRACTOR'S PROFIT (8% OF D) 55,600.00
G . TOTAL MARK-UP (E + F ) 90,350.00
H . VALUE ADDED TAX (12 % OF D & G ) 94,242.00
I. TOTAL INDIRECT COST ( G + H ) 184,592.00
J. TOTAL COST OF ITEM (D + I ) 879,592.00
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.R Steel Deck for Slab for Roof deck
A. Materials
Steel Deck m² 810.0 550.00 445,500.00
Material Cost (Subtotal) Php 445,500.00
B. Labor
Project Engineer m-d 5.0 1.0 1,200.00 6,000.00
Site Engineer m-d 5.0 5.0 1,000.00 25,000.00
Safety Engineer m-d 5.0 1.0 1,100.00 5,500.00
Foreman m-d 5.0 1.0 525.00 2,625.00
Carpenter m-d 5.0 25.0 300.00 37,500.00
Laborer m-d 5.0 30.0 300.00 45,000.00
Labor Cost (Subtotal) Php 121,625.00
C. Equipment
Riveter day 5.0 2.0 100.00 1,000.00
Mechanical Crane day 5.0 2.0 4,800.00 48,000.00
Wielding Machine day 5.0 5.0 500.00 12,500.00
Grinding Machine day 5.0 5.0 250.00 6,250.00
Scaffoldings day 5.0 5.0 210.00 5,250.00
Equipment Cost (Subtotal) Php 73,000.00
D. Total Direct Cost (A + B + C ) Php 640,125.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 32,006.25
F . CONTRACTOR'S PROFIT (8% OF D) 51,210.00
G . TOTAL MARK-UP (E + F ) 83,216.25
H . VALUE ADDED TAX (12 % OF D & G ) 86,800.95
I. TOTAL INDIRECT COST ( G + H ) 170,017.20
J. TOTAL COST OF ITEM (D + I ) 810,142.20
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.S Reinforcing Steel Bars for Roof deck Slab on Fill
A. Materials
# 16 tie wires kg 750.0 75.00 56,250.00
12 mm Ø rebars kg 20,446.0 50.00 1,022,300.00
10 mm Ø rebars kg 8,515.0 50.00 425,750.00
Material Cost (Subtotal) Php 1,504,300.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Site Engineer m-d 10.0 5.0 1,000.00 50,000.00
Safety Engineer m-d 10.0 1.0 1,100.00 11,000.00
Foreman m-d 10.0 2.0 520.00 10,400.00
Steelman m-d 10.0 4.0 375.00 15,000.00
Laborer m-d 10.0 16.0 300.00 48,000.00
Labor Cost (Subtotal) Php 146,400.00
C. Equipment
Bar Cutter day 10.0 2.0 300.00 6,000.00
Bar Bender day 10.0 2.0 2,812.00 56,240.00
Equipment Cost (Subtotal) Php 62,240.00
D. Total Direct Cost (A + B + C ) Php 1,712,940.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 85,647.00
F . CONTRACTOR'S PROFIT (8% OF D) 137,035.20
G . TOTAL MARK-UP (E + F ) 222,682.20
H . VALUE ADDED TAX (12 % OF D & G ) 232,274.66
I. TOTAL INDIRECT COST ( G + H ) 454,956.86
J. TOTAL COST OF ITEM (D + I ) 2,167,896.86
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
6.1.T Concrete Pouring and Curing for Roofdeck
A. Materials
Ready mix concrete (class A) cu.m 120.0 4,500.00 540,000.00
Material Cost (Subtotal) Php 540,000.00
B. Labor
Project Engineer m-d 10.0 1.0 1,200.00 12,000.00
Site Engineer m-d 10.0 5.0 1,000.00 50,000.00
Safety Engineer m-d 10.0 1.0 1,100.00 11,000.00
Foreman m-d 10.0 1.0 525.00 5,250.00
Skilled m-d 10.0 4.0 472.00 18,880.00
Laborer m-d 10.0 8.0 300.00 24,000.00
Labor Cost (Subtotal) Php 121,130.00
C. Equipment
Vibrator unit 10.0 1.0 350.00 3,500.00
Equipment Cost (Subtotal) Php 3,500.00
D. Total Direct Cost (A + B + C ) Php 664,630.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 33,231.50
F . CONTRACTOR'S PROFIT (8% OF D) 53,170.40
G . TOTAL MARK-UP (E + F ) 86,401.90
H . VALUE ADDED TAX (12 % OF D & G ) 90,123.83
I. TOTAL INDIRECT COST ( G + H ) 176,525.73
J. TOTAL COST OF ITEM (D + I ) 841,155.73
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
7.0 WALLS AND PARTITIONS (CHB's) - MASONRY WORKS
7.a 6" CHB and 4" CHB
A. Materials
Cement bags 16,500.0 225.00 3,712,500.00
Washed Sand cu.m 9,000.0 500.00 4,500,000.00
4" CHB pcs. 100,000.0 13.00 1,300,000.00
6" CHB pcs. 82,000.0 15.00 1,230,000.00
# 16 tie wire kg. 610.0 75.00 45,750.00
10 mm Ø rebars pcs. 10,500.0 185.00 1,942,500.00
Material Cost (Subtotal) Php 12,730,750.00
B. Labor
Project Engineer m-d 100.0 1.0 1,200.00 120,000.00
Site Engineer m-d 100.0 2.0 1,000.00 200,000.00
Safety Engineer m-d 100.0 1.0 1,100.00 110,000.00
Foreman m-d 100.0 2.0 525.00 105,000.00
Mason m-d 100.0 20.0 375.00 750,000.00
Laborer m-d 100.0 25.0 275.00 687,500.00
Labor Cost (Subtotal) Php 1,972,500.00
C. Equipment
One bagger mixer day 100.0 2.0 500.00 100,000.00
Equipment Cost (Subtotal) Php 100,000.00

Additional concrete work cost Php 4,369,320.00

D. Total Direct Cost (A + B + C ) Php 19,172,570.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 958,628.50
F . CONTRACTOR'S PROFIT (8% OF D) 1,533,805.60
G . TOTAL MARK-UP (E + F ) 2,492,434.10
H . VALUE ADDED TAX (12 % OF D & G ) 2,599,800.49
I. TOTAL INDIRECT COST ( G + H ) 5,092,234.59
J. TOTAL COST OF ITEM (D + I ) 24,264,804.59
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
8.0 PLASTERING - MASONRY WORKS
8.a 25 mm thick
A. Materials
Cement bags 11,601.0 225.00 2,610,225.00
Washed Sand cu.m 581.0 500.00 290,500.00
Material Cost (Subtotal) Php 2,900,725.00
B. Labor
Project Engineer m-d 60.0 1.0 1,200.00 72,000.00
Site Engineer m-d 60.0 2.0 1,000.00 120,000.00
Safety Engineer m-d 60.0 1.0 1,100.00 66,000.00
Foreman m-d 60.0 1.0 525.00 31,500.00
Mason m-d 60.0 20.0 375.00 450,000.00
Laborer m-d 60.0 10.0 275.00 165,000.00
Labor Cost (Subtotal) Php 904,500.00
C. Equipment
One bagger mixer day 60.0 2.0 500.00 60,000.00
Equipment Cost (Subtotal) Php 60,000.00
D. Total Direct Cost (A + B + C ) Php 3,865,225.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 193,261.25
F . CONTRACTOR'S PROFIT (8% OF D) 309,218.00
G . TOTAL MARK-UP (E + F ) 502,479.25
H . VALUE ADDED TAX (12 % OF D & G ) 524,124.51
I. TOTAL INDIRECT COST ( G + H ) 1,026,603.76
J. TOTAL COST OF ITEM (D + I ) 4,891,828.76
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
9.0 ELECTRICAL WORKS
A. Materials
15mmØ PVC Pipe pcs 302.0 105.00 31,710.00
15mmØ PVC Coupling pcs 302.0 12.00 3,624.00
15mmØ PVC Long Sweep Elbow pcs 75.0 45.00 3,375.00
32mmØ RSC Pipe pcs 36.0 1,268.00 45,648.00
32mmØ RSC Coupling pcs 36.0 165.00 5,940.00
32mmØ Locknut & Bushing pcs 15.0 165.00 2,475.00
80mmØ RSC Pipe pcs 4.0 240.00 960.00
Service Entrance Cap pcs 1.0 1,650.00 1,650.00
2" x 4" Utility Box DT pcs 600.0 30.00 18,000.00
4" x 4" Junction Box DT pcs 400.0 28.00 11,200.00
2.0mm² TW rolls 24.0 3,250.00 78,000.00
3.5mm² TW rolls 17.0 4,620.00 78,540.00
5.5mm² TW rolls 6.0 6,230.00 37,380.00
20.0mm² THW l.m. 1.0 215.00 215.00
30.0mm² THW l.m. 1.0 250.00 250.00
38.0mm² THW l.m. 1.0 275.00 275.00
250mm² THW l.m. 1.0 1,060.00 1,060.00
One-Gang Switch pcs 30.0 125.00 3,750.00
Two-Gang Switch pcs 114.0 165.00 18,810.00
Duplex Convenience Outlet pcs 380.0 400.00 152,000.00
600mm x 1200mm Recessed 2-Lamp Aluminum Luminaire with Louver
Lighting Fixture set 280.0 2,500.00 700,000.00
Pin Light set 438.0 294.00 128,772.00
Perimeter Lighting set 112.0 2,000.00 224,000.00
Exhaust Fan set 20.0 2,000.00 40,000.00
Electrical Tape rolls 70.0 35.00 2,450.00
Generator 1.0 1,445,000.00 1,445,000.00
Housing (generator) 1.0 90,000.00 90,000.00
Rubber Tape rolls 80.0 155.00 12,400.00
Pannel Board
Service Entrance: 300AT/400AF 3P w/ Housing set 13.0 28,600.00 371,800.00
Main: 300AT/400AF, 3P, ACB B.O. w/ 4 Branches set 4.0 118,000.00 472,000.00
Branches: LP-A 100AT/100AF, 3P w/ 13 Branches 5.0 900.00 4,500.00
LP-B 125AT/225AF, 3P w/ 14 Branches 5.0 1,000.00 5,000.00
LP-C 100AT/100AF, 3P w/ 12 Branches 5.0 800.00 4,000.00
LP-D 100AT/100AF, 3P w/ 13 Branches 5.0 900.00 4,500.00
Material Cost (Subtotal) Php 3,999,284.00
 B. Labor
Project Engineer m-d 150.0 1.0 1,200.00 180,000.00
Site Engineer m-d 150.0 2.0 1,000.00 300,000.00
Safety Engineer m-d 150.0 1.0 1,100.00 165,000.00
Electrical Engineer m-d 150.0 1.0 900.00 135,000.00
Foreman m-d 150.0 1.0 525.00 78,750.00
Electrician m-d 150.0 4.0 350.00 210,000.00
Laborer m-d 150.0 10.0 275.00 412,500.00
Labor Cost (Subtotal) Php 1,481,250.00
C. Equipment
Equipment Cost (Subtotal)
D. Total Direct Cost (A + B + C ) Php 5,480,534.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 274,026.70
F . CONTRACTOR'S PROFIT (8% OF D) 438,442.72
G . TOTAL MARK-UP (E + F ) 712,469.42
H . VALUE ADDED TAX (12 % OF D & G ) 743,160.41
I. TOTAL INDIRECT COST ( G + H ) 1,455,629.83
J. TOTAL COST OF ITEM (D + I ) 6,936,163.83

UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
10.0 PLUMBING WORKS
A. Materials
Clean Water Line Pipes & Accessories
PP-R Pipe 3/4"Ø pcs 61.0 510.00 31,110.00
PP-R Coupling 3/4"Ø pcs 33.0 35.00 1,155.00
PP-R Elbow 90 x 1/2"Ø pcs 95.0 30.00 2,850.00
PP-R Pipe 1/2"Ø pcs 150.0 415.00 62,250.00
PP-R Elbow 90 x 1/2"Ø pcs 120.0 30.00 3,600.00
PP-R Coupling 1/2"Ø pcs 150.0 25.00 3,750.00
PP-R Tee , 3/4"Ø x 1/2"Ø pcs 84.0 30.00 2,520.00
Gate Valve, 3/4"Ø pcs 10.0 485.00 4,850.00
Teflon Tape rolls 150.0 25.00 3,750.00
Sewer Pipe Line & Accessories
6"Ø PVC Pipe pcs 11.0 1,890.00 20,790.00
6"Ø PVC Coupling pcs 38.0 155.00 5,890.00
6"Ø PVC Elbow 1/4" bend pcs 5.0 195.00 975.00
3"Ø PVC Pipe pcs 112.0 605.00 67,760.00
3"Ø PVC Coupling pcs 172.0 65.00 11,180.00
3"Ø PVCElbow 1/4" bend pcs 15.0 160.00 2,400.00
3"Ø PVC Wye pcs 24.0 195.00 4,680.00
3"Ø PVC Long Sweep pcs 48.0 205.00 9,840.00
3"Ø PVC Clean out pcs 25.0 155.00 3,875.00
3"Ø PVC Tee pcs 77.0 205.00 15,785.00
 2"Ø PVC Pipe pcs 28.0 285.00 7,980.00
2"Ø PVC Coupling pcs 28.0 55.00 1,540.00
2"Ø PVC Elbow 1/4" bend pcs 10.0 55.00 550.00
2"Ø PVC P-trap pcs 63.0 70.00 4,410.00
PVC Solvent can 50.0 220.00 11,000.00
Drainage Pipeline
150mm Ø PVC Soil Pipe pcs 17.0 1,890.00 32,130.00
Downspout
100mm Ø PVC Pipe pcs 60.0 850.00 51,000.00
100mm Ø PVC Elbow ( 1/4 bend ) pcs 40.0 135.00 5,400.00
100mm Ø PVC Elbow ( 1/8 bend ) pcs -
100mm Coupling pcs 60.0 105.00 6,300.00
Plumbing Fixtures
Water closets w/ Accessories set 100.0 8,500.00 850,000.00
Lavatory w/ Accessories set 95.0 8,000.00 760,000.00
Urinals w/ Accessories set 40.0 7,500.00 300,000.00
Soap holder pcs 95.0 350.00 33,250.00
Tissue holder pcs 160.0 350.00 56,000.00
4"x4" Floor drain pcs 84.0 165.00 13,860.00
Water Motor pcs 2.0 3,500.00 7,000.00
Sprinkler pcs 2,500.00 -
Septic Tank
Water Tank pcs 4.0 3,500.00 14,000.00
S.S. Grab Rail 1-1/2"Ø pcs 2,850.00 -
Faucet pcs 95.0 550.00 52,250.00
Material Cost (Subtotal) Php 2,465,680.00
B. Labor
Project Engineer m-d 150.0 1.0 1,200.00 180,000.00
Site Engineer m-d 150.0 2.0 1,000.00 300,000.00
Safety Engineer m-d 150.0 1.0 1,100.00 165,000.00
Foreman m-d 150.0 1.0 525.00 78,750.00
Plumber m-d 150.0 3.0 375.00 168,750.00
Laborer m-d 150.0 10.0 275.00 412,500.00
Labor Cost (Subtotal) Php 1,305,000.00
C. Equipment
Fussion Machine day 150.0 3.0 250.00 112,500.00
2"Ø G.I. Pipe and Swivel Clamp lot 150.0 1.0 25,000.00 3,750,000.00
Equipment Cost (Subtotal) Php 3,862,500.00
D. Total Direct Cost (A + B + C ) Php 7,633,180.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 381,659.00
F . CONTRACTOR'S PROFIT (8% OF D) 610,654.40
G . TOTAL MARK-UP (E + F ) 992,313.40
H . VALUE ADDED TAX (12 % OF D & G ) 1,035,059.21
I. TOTAL INDIRECT COST ( G + H ) 2,027,372.61
J. TOTAL COST OF ITEM (D + I ) 9,660,552.61
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
11.0 TILEWORKS AND WATERPROOFING
Tile Works sq.m
A. Materials
16" x 16" Mariwasa Tiles @ P52/pc pcs 195,000.0 52.00 10,140,000.00
12" x 12" Mariwasa Tiles @ P35/pc pcs 7,000.0 35.00 245,000.00
White Cement Joint Filler bags 17,500.0 100.00 1,750,000.00
Tile Adhesive bags 3,850.0 350.00 1,347,500.00
Portland Cement bags 2,990.0 235.00 702,650.00
Material Cost (Subtotal) Php 14,185,150.00
B. Labor
Project Engineer m-d 80.0 1.0 1,200.00 96,000.00
Site Engineer m-d 80.0 2.0 1,000.00 160,000.00
Safety Engineer m-d 80.0 1.0 1,100.00 88,000.00
Foreman m-d 80.0 2.0 525.00 84,000.00
Mason m-d 80.0 30.0 375.00 900,000.00
Laborer m-d 80.0 20.0 275.00 440,000.00
Labor Cost (Subtotal) Php 1,768,000.00
C. Equipment
Equipment Cost (Subtotal)
D. Total Direct Cost (A + B + C ) Php 15,953,150.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 797,657.50
F . CONTRACTOR'S PROFIT (8% OF D) 1,276,252.00
G . TOTAL MARK-UP (E + F ) 2,073,909.50
H . VALUE ADDED TAX (12 % OF D & G ) 2,163,247.14
I. TOTAL INDIRECT COST ( G + H ) 4,237,156.64
J. TOTAL COST OF ITEM (D + I ) 20,190,306.64
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
12.0 PAINTING
Painting Works / Waterproofing sq.m
A. Materials
Semi-gloss Paint gal 726.0 3,000.00 2,178,000.00
Flat Latex Paint gal 726.0 2,850.00 2,069,100.00
QDE/Flatwall Enamel gal 726.0 3,000.00 2,178,000.00
Sika Topseal 107 (25kgs) tin 90.0 3,000.00 270,000.00
Plasalux Glazing Putty gal 362.0 500.00 181,000.00
Easy Tite with Hardener gal 300.0 600.00 180,000.00
Paint Thinner gal 100.0 300.00 30,000.00
Latex Color lit 56.0 150.00 8,400.00
Tinting Color lit 45.0 150.00 6,750.00
Sand Paper pcs 500.0 25.00 12,500.00
Roller brush pcs 150.0 95.00 14,250.00
Paint brush pcs 50.0 45.00 2,250.00
Scafolds 200.0 500.00 100,000.00
Material Cost (Subtotal) Php 7,230,250.00
B. Labor
Project Engineer m-d 50.0 1.0 1,200.00 60,000.00
Site Engineer m-d 50.0 2.0 1,000.00 100,000.00
Safety Engineer m-d 50.0 1.0 1,100.00 55,000.00
Foreman m-d 50.0 1.0 525.00 26,250.00
Painter m-d 50.0 25.0 375.00 468,750.00
Laborer m-d 50.0 30.0 275.00 412,500.00
Labor Cost (Subtotal) Php 1,122,500.00
C. Equipment
2"Ø G.I. Pipe and Swivel Clamp lot 2.0 85,000.00 170,000.00
Equipment Cost (Subtotal) Php 170,000.00
D. Total Direct Cost (A + B + C ) Php 8,522,750.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 426,137.50
F . CONTRACTOR'S PROFIT (8% OF D) 681,820.00
G . TOTAL MARK-UP (E + F ) 1,107,957.50
H . VALUE ADDED TAX (12 % OF D & G ) 1,155,684.90
I. TOTAL INDIRECT COST ( G + H ) 2,263,642.40
J. TOTAL COST OF ITEM (D + I ) 10,786,392.40
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
13.0 RAILINGS
Stairway / Ramp Railings
A. Materials
2"Ø Stainless Steel Pipe pcs 150.0 1,480.00 222,000.00
Accessories lot 2.0 7,500.00 15,000.00
Stainless Welding Rod kgs 30.0 150.00 4,500.00
4"Ø Diamond cutter pcs 5.0 450.00 2,250.00
Material Cost (Subtotal) 243,750.00
B. Labor
Project Engineer m-d 40.0 1.0 1,200.00 48,000.00
Site Engineer m-d 40.0 2.0 1,000.00 80,000.00
Safety Engineer m-d 40.0 1.0 1,100.00 44,000.00
Foreman m-d 40.0 1.0 525.00 21,000.00
Welder m-d 40.0 5.0 375.00 75,000.00
Laborer m-d 40.0 20.0 275.00 220,000.00
Labor Cost (Subtotal) Php 488,000.00
C. Equipment
Welding Machine unit 40.0 4.0 500.00 80,000.00
Electric Grinder unit 40.0 4.0 350.00 56,000.00
Equipment Cost (Subtotal) Php 136,000.00
D. Total Direct Cost (A + B + C ) Php 867,750.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 43,387.50
F . CONTRACTOR'S PROFIT (8% OF D) 69,420.00
G . TOTAL MARK-UP (E + F ) 112,807.50
H . VALUE ADDED TAX (12 % OF D & G ) 117,666.90
I. TOTAL INDIRECT COST ( G + H ) 230,474.40
J. TOTAL COST OF ITEM (D + I ) 1,098,224.40
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
14.0 CEILINGS
Ceiling Works sq.m 23,812.0
A. Materials
Acoustic Boards pcs 9,356.0 650.00 6,081,400.00
Gypsum Board sq. m 2,592.0 120.00 311,040.00
T-runners pcs 6,789.0 350.00 2,376,150.00
Wall Angle l.m 5,690.0 350.00 1,991,500.00
Accessories lot 5.0 15,000.00 75,000.00
Hardiflex Board 1.20 x 2.40 pcs 890.0 400.00 356,000.00
Metal Furring pcs 679.0 380.00 258,020.00
Assorted Screw pcs 7,890.0 2.00 15,780.00
Material Cost (Subtotal) 11,464,890.00
B. Labor
Project Engineer m-d 60.0 1.0 1,200.00 72,000.00
Site Engineer m-d 60.0 2.0 1,000.00 120,000.00
Safety Engineer m-d 60.0 1.0 1,100.00 66,000.00
Foreman m-d 60.0 2.0 525.00 63,000.00
Carpenter m-d 60.0 15.0 375.00 337,500.00
Laborer m-d 60.0 25.0 275.00 412,500.00
Labor Cost (Subtotal) Php 1,071,000.00
C. Equipment
Equipment Cost (Subtotal)
D. Total Direct Cost (A + B + C ) Php 12,535,890.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 626,794.50
F . CONTRACTOR'S PROFIT (8% OF D) 1,002,871.20
G . TOTAL MARK-UP (E + F ) 1,629,665.70
H . VALUE ADDED TAX (12 % OF D & G ) 1,699,866.68
I. TOTAL INDIRECT COST ( G + H ) 3,329,532.38
J. TOTAL COST OF ITEM (D + I ) 15,865,422.38
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
15.0 DOORS AND WINDOWS
A. Materials
Double Glass Door (W2.0m x H2.10m) set 140.0 55,000.00 7,700,000.00
Glass Door (W0.90m x H2.10m) set 12.0 25,000.00 300,000.00
Flush Door (W0.70m x H2.10m) set 99.0 500.00 49,500.00
Panel Door (W0.95m x H2.10m) set 45.0 7,500.00 337,500.00
Flush Door (W0.95m x H2.10m) set 9.0 5,000.00 45,000.00
Fire Exit Door (W1.8xH2.2m) set 3.0 25,000.00 75,000.00
sq.m 190.0 3,800.00 722,000.00
Powdercoat Aluminum Fixed Glass Glazed with 1/4 thick Glass
Material Cost (Subtotal) Php 9,229,000.00
B. Labor
Project Engineer m-d 20.0 1.0 1,200.00 24,000.00
Foreman m-d 20.0 1.0 525.00 10,500.00
Carpenter m-d 20.0 14.0 300.00 84,000.00
Welder m-d 20.0 15.0 350.00 105,000.00
Glass Installer m-d 20.0 8.0 350.00 56,000.00
Laborer m-d 20.0 10.0 275.00 55,000.00
Labor Cost (Subtotal) Php 334,500.00
C. Equipment
Welding Machine day 20.0 5.0 500.00 50,000.00
Electric Grinder day 20.0 5.0 275.00 27,500.00
Equipment Cost (Subtotal) Php 77,500.00
D. Total Direct Cost (A + B + C ) Php 9,641,000.00
E . OVERHEAD/ CONTIGENCIES / MISC. (5% OF D) 482,050.00
F . CONTRACTOR'S PROFIT (8% OF D) 771,280.00
G . TOTAL MARK-UP (E + F ) 1,253,330.00
H . VALUE ADDED TAX (12 % OF D & G ) 1,307,319.60
I. TOTAL INDIRECT COST ( G + H ) 2,560,649.60
J. TOTAL COST OF ITEM (D + I ) 12,201,649.60
 UNIT COST
ITEM DESCRIPTION UNIT DAY QUANTITY TOTAL COST
(Php/Unit)
16.0 Special Works (Elevators,Generator and Fire Alarms)
A. Materials
Generator Set (165 kva) with ATS and Wires 3.0 1,445,000.00 4,335,000.00
Generator Housing 3.0 90,000.00 270,000.00