7,708,920.

00

***CONCRETE-MASONRY***
CONCRETE 20.70MPa 3,965.00 per cu.m
CONCRETE 24.10MPa 4,535.00 per cu.m
CEMENT 285.00 per bag
CHB 4" 12.00 per pc.
CHB 6" 15.00 per pc.
Sahara Cement 40.00 per bag
Moulding 120.00 per l.m.

***TILES / PLUMBING FIXTURES***

Vitrified Floor Tiles, 16" x 16" 60.00 per pc.
Vitrified Glazed Tiles, 12" x 12" 40.00 per pc.
Vitrified Unglazed Tiles, 12" x 12" 40.00 per pc.
ABC Tile Grout 25.00 per kg.
Water Closet 5,500.00 per set
Urinal 4,000.00 per set
Lavatory 3,500.00 per set
Faucet 250.00 per set
Ball Valve 250.00 per set
Mirror 500.00 per set

***FILLING MATERIALS***
Sand 900.00 per cu.m
Crushed Gravel (G-1) 950.00 per cu.m
BASECOARSE 650.00 per cu.m
BANDA Y BANDA 350.00 per cu.m

***REBARS-METALS***
RSB 42.00 per kilo
Nails 85.00 per kilo
Mooring Ring 2 1/2"Ø 600.00 per set
Angle Bar (50mm x 50mm x 6mm) 825.00 per pc.
12mm SQUARE BARS 220.00 per pc.
37.5 mmØ SS Pipe 4,000.00 per pc.
50mm dia. G.I.pipe sch.40 2,800.00 per pc.
Door knob 500.00 per pc.
Aluminum signage ga. 22 25,000.00 per set
tie wire 135.00 per kilo

***WOODS-ALUMINUM***
1/2" PLYWOOD 950.00 per sht.
1/4" PLYWOOD 450.00 per sht.
WOOD/LUMBER 15.00 per bdft.
WOOD/LUMBER 35.00 per bdft.
Cornice Moulding wood 50.00 per l.m.
Panel Door 0.70 ( Inc. jamb/header, hinges) 6,050.00 per set
Panel Door 0.80 ( Inc. jamb/header, hinges) 6,600.00 per set
Panel Door 0.90 ( Inc. jamb/header, hinges.) 7,700.00 per set
Aluminum Screen Door 6,050.00 per set
Aluminum Screen Windows 60.50 per sq.m.
Aluminum frame Glass Door, 0.75 m x 2.1 m 9,900.00 per set
Alum Framed Fixed w/ Sliding Glass Window 5,500.00 per set
Alum. Frame Glass Fixed w/ Sliding Window, 7,700.00 per set
Aluminum Sliding Window, 1.20 m x 1.20 m 4,950.00 per set
Awning Type Window, 0.60 x 0.60 m 1,650.00 per set
Awning Type Window, 0.60 x 1.20m 2,970.00 per set
Awning Type Window, 0.60 x 1.80m 4,400.00 per set
0.60 m x 2.1 m PVC Flush 2,310.00 per set
0.90 m x 2.1 m PVC Flush 3,520.00 per set
0.60 m x1.50 m PVC Flush 1,760.00 per set

***PAINTING-MISCELLANEOUS***
FILTER FABRIC 120.00 per sq.m.
Asphalt filler 40.00 per kg.
Traffic Paint 720.00 per gal.
4"Ø PVC Pipe 800.00 per pc.
3"Ø PVC Pipe 550.00 per pc.
2"Ø PVC Pipe 285.00 per pc.
4"Ø PVC Elbow 98.00 per pc.
3"Ø PVC Elbow 60.00 per pc.
2"Ø PVC Elbow 35.00 per pc.
4"Ø PVC Wye 195.00 per pc.
3"Ø PVC Wye 160.00 per pc.
2"Ø PVC Wye 90.00 per pc.
2"x4"Ø PVC Wye Reducer 115.00 per pc.
3"x4"Ø PVC Wye Reducer 140.00 per pc.
2"x3"Ø PVC Wye Reducer 90.00 per pc.
4"Ø PVC P-Trap 195.00 per pc.
3"Ø PVC P-Trap 150.00 per pc.
PVC Cap 60.00 per pc.
Floor Drain 185.00 per pc.
Epoxy Paint 820.00 per gal.
FLAT LATEX 600.00 per gal.
Semi-Gloss Latex 680.00 per gal.
Flatwall Enamel 650.00 per gal.
Quick Drying Enamel 700.00 per gal.
Primer Epoxy w/ Catalyst 900.00 per gal.
Enamel Paint 700.00 per gal.
Automotive Paint 1,300.00 per gal.
Lacquer Primer 1,100.00 per gal.
PME 901 2,200.00 per gal.
PME 902 2,300.00 per gal.
Turoseal 1,200.00 per gal.

***MANPOWER RATES***
engineer 700.00 per day
foreman 400.00 per day
driver 300.00 per day
operator 300.00 per day
Electrician 300.00 per day
carpenter 300.00 per day
mason 300.00 per day
painter 300.00 per day
steelman 300.00 per day
Tinsmith 300.00 per day
welder 300.00 per day
riggerman 300.00 per day
laborer 250.00 per day

***EQUIPMENTS RATES***
Fuel 50.00 per lit.
Forklift 5,250.00 per day
Crane 25 tons 13,850.00 per day
Crane 6-10 tons 6,200.00 per day
Dredging Machine 12,000.00 per day
Mini-backhoe 6,000.00 per day
backhoe 16,380.00 per day
grader 16,580.00 per day
dumptruck (11-15 cu.m.) 16,340.00 per day
loader (1 cu.m.) 8,760.00 per day
Roller compactor, 10 T 8,830.00 per day
Plate Compactor 738.00 per day
Concrete Bagger Mixer 1,360.00 per day

Concrete Vibrator 625.00 per day

air Compressor 350.00 per day

Welding Machine 1,870.00 per day
bar cutter 300.00 per day
Scaffolding (H-Frame) 20.00 per day
Scaffolding, 1 assembly (3pcs.) 400.00 per day
grinder 400.00 per day
Cutting Outfit 400.00 per day
 Bid Proposal form
Page ____ of ____

CONSTRUCTION OF MULTI-PURPOSE BUILDING ( PHASE III )

BID FORM

ITEM UNIT COST

NO. DESCRIPTION OF WORK PFDA BIDDER UNITS Estimated Direct Cost & TOTAL COST
Value Added Tax & Mark-ups

I. Mobilization / Demobilization OF Facilities 1.00 lot

TOTAL OF I
II.
A. BUILDINGS FINISHES
1.0 Concrete and Masonry Works
100mm thk., 350 psi. CHB (Include mortar and rebars) 491.80 sm
150mm thk., 350 psi. CHB (Include mortar and rebars) 167.75 sm
Plain Cement Plaster Finish (For columns, parapet, beams and walls) 3,384.64 sm
Polystyrene concerte Wall 535.74 sm
2.0 Roof Framing and Roofing Works
Prepainted Metal Sheets, LongSpan, Corrugated, .5mm thk 981.43 sm
Fabricated Metal Roofing accessory ( Riged Roll, .6mm thk ) 130.20 lm
Fabricated Metal Roofing accessory ( Gutter, .6mm thk ) 141.80 0
Structural steel, Trusses 14,435.11 kgs
3.0 Concrete Stairs
Structural Concrete 6.28 cm
Reinforcing Steel,Grade 40 582.57 kgs
Form works 34.90 sm
4.0 Metal Works
Steel Ramp 3,097.12 kgs
Fire Exit 2,364.55 kgs

PAGE 1/3
 Bid Proposal form
Page ____ of ____
ITEM UNIT COST
NO. DESCRIPTION OF WORK PFDA BIDDER UNITS Estimated Direct Cost & TOTAL COST
Value Added Tax & Mark-ups

5.0 #REF!
WINDOWS

3600 mm x 2400 mm x 12.5 mm thk fixed window clear and smoke glass
with aluminum frame 6.00 set

2400 mm x 2400 mm x 12.5 mm thk fixed window clear and smoke glass
with aluminum frame 8.00 set

2400 mm x 1200 mm x 12.5 mm thk fixed window clear and smoke glass
with aluminum frame 4.00 set

Alum. Frame Glass, 3200 mm x 2400 mm x 1/4" thk clear glass Sliding
Window with aluminum frame 7.00 set

Alum. Frame Glass, 3200 mm x 1200 mm x 1/4" thk clear glass Sliding
Window with aluminum frame 20.00 set

Alum. Frame Glass, 1600 mm x 1200 mm x 1/4" thk clear glass Sliding
Window with aluminum frame 6.00 set

Alum. Frame Glass, 700 mm x 700 mm x 1/4" thk clear glass Sliding
Window with aluminum frame 7.00 set
6.0 PLUMBING/SANITARY WORKS
A. Sanitary Pipes, Fittings and Accessories
PVC Pipe, 150mm Ø series 1000 20.00 pcs
PVC Pipe, 100mm Ø series 1000 38.00 pcs
PVC Pipe, 75mm Ø series 1000 6.00 pcs
PVC Pipe, 50mm Ø series 1000 14.00 pcs
PVC Elbow, 90° x 100mm Ø 32.00 pcs
PVC Elbow, 90° x 75mm Ø 84.00 pcs
PVC Elbow, 45° x 100mm Ø 25.00 pcs
PVC Elbow, 45° x 75mm Ø 40.00 pcs
PVC TEE 150 mm x 100 mm dia. 8.00 pcs
PVC TEE 150 mm x 75 mm dia. 2.00 pcs
PVC TEE 100 mm x 100 mm dia. 16.00 pcs
 Bid Proposal form
Page ____ of ____
ITEM UNIT COST
NO. DESCRIPTION OF WORK PFDA BIDDER UNITS Estimated Direct Cost & TOTAL COST
Value Added Tax & Mark-ups
PVC TEE 100 mm x 75 mm dia. 33.00 pcs
PVC TEE 75 mm x 75 mm dia. 20.00 pcs
PAGE 2/3

PVC Elbow Reducer, 75 x 50mm Ø 2.00 pcs

Wye, 100mmØ 16.00 pcs
Wye Reducer, 100 x 50 4.00 pcs
Wye Reducer, 100 x75 2.00 pcs
Solvent Cement 5.00 liter
Floor Drain 24.00 pcs
P. Trap, 75mm Ø 32.00 pcs
hangers 1.00 l0t
B. Water Line, Pipes, Fittings & accessories
50 mm dia GI pipe sched. 40 18.00 length
50 mm dia GI coupling 18.00 pcs
50 mm heavy duty Ball Valve 3.00 pcs
1/2" dia uPVC pipe class 150 50.00 length
1/2" dia uPVC coupling 50.00 pcs
1/2" G.I Coupling 40.00 pcs
1/2" Ball Valve 7.00 pcs
2" x 1/2" G.I Tee 5.00 pcs
1/2' dia PVC male adapter 45.00 pcs
upvc tee 1/2" 25.00 pcs
90 deg upvc elbow Elbow 1/2" 90.00 pcs
teplon Tape 40.00 pcs
solvent cement 1.00 liters
hanger support 1.00 lot
C. Holding Tank 15.0 cu.m 1.00 unit
TOTAL OF II
TOTAL BID PRICE
 Bid Proposal form
Page ____ of ____
ITEM UNIT COST
NO. DESCRIPTION OF WORK PFDA BIDDER UNITS Estimated Direct Cost & TOTAL COST
Value Added Tax & Mark-ups

BIDDERS SIGNATURE OVER PRINTED NAME

PAGE 3/3
 Republic of the Philippines
PROVINCE OF CAMIGUIN

Municipality of Sagay
PROGRAM OF WORK/BUDGET COST

Name of Project : CONSTRUCTION OF MULTI-PURPOSE BUILDING ( PHASE III )

Location : Poblacion, Sagay, Camiguin
Appropriation : ₱8,070,794.40
Source of Fund : 20 % DEVELOPMENT FUND 2019
Classification : Building
Net Length / area : 2047.50 SQ.M
Starting Date : Upon issuance of NTP
No. of CDs to complete: 180.00 C.D.

E Q U I P M E N T
DESCRIPTION OF WORK TO BE DONE NUMBER
DESCRIPTION
NEEDED AVAILABLE
Mobilization & Demobilization 0.27% welding machine 1
Concrete and Masonry Works 24.34% Dumptruck 1
Roof Framing and Roofing Works 37.84% Conc. Mixer 1
Concrete Stairs 1.74% Bar Cutter 1
Metal Works 6.70% Conrete vibrator 1
#REF! 21.54%
PLUMBING/SANITARY WORKS 0.00%
A. Sanitary Pipes, Fittings and Accessories 3.26%
B. Water Line, Pipes, Fittings & accessories 1.50%
C. Holding Tank 15.0 cu.m 2.83%
Total 100.00%

ESTIMATED COST OF PROPOSED WORK :

SPEC'S DIREC TCOST ADJUSTED
DESCRIPTION UNIT QUANTITY
ITEM TOTAL UNIT COST UNIT COST
1 Mobilization & Demobilization l.s. 1.0 16,340.00 16,340.00
2 Concrete and Masonry Works l.s. 1.0 1,492,979.90 1,492,979.90
3 Roof Framing and Roofing Works l.s. 1.0 2,320,766.52 2,320,766.52
4 Concrete Stairs l.s. 1.0 106,497.83 106,497.83
5 Metal Works l.s. 1.0 410,881.96 410,881.96
6 #REF! l.s. 1.0 1,320,938.65 1,320,938.65
7 PLUMBING/SANITARY WORKS
A. Sanitary Pipes, Fittings and Accessories l.s. 1.0 200,189.21 200,189.21
B. Water Line, Pipes, Fittings & accessories l.s. 1.0 91,968.00 91,968.00
C. Holding Tank 15.0 cu.m l.s. 1.0 173,320.00 173,320.00
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
1. Labor ( Mandays) 832,608.55 10.32% A. Direct Cost Sub-Total 6,133,882.06
2. Materials 5,284,933.52 65.48% B. Quality Control -
3. Rental of Equipt. C. Project Superintendence BY CONTRACT
4. Fuel, Oil, Spare Parts D. Total Direct Cost -
Maint. Of Equipt. - E. OCM 734,105.05
5. Mobilization & Demob. 16,340.00 0.20% F. Contractor's Profit 489,403.36
6. Quality Control G. B.I.R. Tax (VAT) 367,869.52
7. Admin. Works H. Const. Contingencies
8. OCM, CF, TAX 1,591,377.94 19.72% I. Total Construction Cost 7,725,260.00
9. Prelim & Det. Eng'g. J. Eng'g. & Admin.Overhead 345,534.40
10. Admin. Eng'g. Overhead 345,534.40 4.28% K. Requisition of Land Indem.
11. Billboard L. Prel. & Detailed Eng'g. -
12. TOTAL 8,070,794.40 100.00% N. Total Estimated Cost 8,070,794.40
13. SAY 100.00% O. S a Y 8,070,794.40

Prepared by: Recommending Approval: Approved:

REUBY NICK V. BABAEL ENGR. ALEX C. DAGARAGA JOSEPH G. UAYAN PhD.,R.N.

Municipal Engineer MPDC Municipal Mayor
 APPROVED BUDGET FOR THE CONTRACT

CONSTRUCTION OF MULTI-PURPOSE BUILDING ( PHASE III )

BRGY. __Poblacion, Sagay, Camiguin
Project Name and Location

Contract Duration : 180 Calendar Days

MARK-UPS IN
ITEM ESTIMATED TOTAL MARK-UP TOTAL
DESCRIPTION OF WORKS QUANTITY UNIT PERCENT VAT TOTAL COST UNIT COST
No. DIRECT COST INDIRECT COST
OCM PROFIT % VALUE
(9) ( 10 ) ( 11 ) ( 12 ) ( 13 )
(1) (2) (3) (4) (5) (6) (7) (8)
(5)X(8) 5%[(5)+(9)] ( 9 ) + ( 10 ) ( 5 ) + ( 11 ) ( 12 ) / ( 3 )

A Mobilization / Demobilization OF Facilities 1.00 lot 16,340.00 12.00% 10% 22% 817.00 817.00 17,157.00 17,157.00
TOTAL OF I -
-
B BUILDINGS FINISHES

1.0 Concrete and Masonry Works

100mm thk., 350 psi. CHB (Include mortar and rebars) 491.80 sm 326,401.00 12.00% 8% 20% 65,280.20 19,584.06 84,864.26 411,265.26 836.24
150mm thk., 350 psi. CHB (Include mortar and rebars) 167.75 sm 132,999.00 12.00% 8% 20% 26,599.80 7,979.94 34,579.74 167,578.74 998.98
Plain Cement Plaster Finish (For columns, parapet, beams and walls) 3,384.64 sm 476,199.90 12.00% 8% 20% 95,239.98 28,571.99 123,811.97 600,011.87 177.27
Polystyrene concerte Wall 535.74 sm 557,380.00 12.00% 8% 20% 111,476.00 33,442.80 144,918.80 702,298.80 1,310.89
2.0 Roof Framing and Roofing Works
Prepainted Metal Sheets, LongSpan, Corrugated, .5mm thk 981.43 sm 1,187,534.02 12.00% 8% 20% 237,506.80 71,252.04 308,758.85 1,496,292.87 1,524.60
Fabricated Metal Roofing accessory ( Riged Roll, .6mm thk ) 130.20 lm 61,977.75 12.00% 8% 20% 12,395.55 3,718.66 16,114.21 78,091.97 599.78
Fabricated Metal Roofing accessory ( Gutter, .6mm thk ) 141.80 - 66,483.42 12.00% 8% 20% 13,296.68 3,989.00 17,285.69 83,769.10 590.76
Structural steel, Trusses 14,435.11 kgs 1,004,771.34 12.00% 8% 20% 200,954.27 60,286.28 261,240.55 1,266,011.88 87.70
3.0 Concrete Stairs
Structural Concrete 6.28 cm 42,640.00 12.00% 8% 20% 8,528.00 2,558.40 11,086.40 53,726.40 8,555.16
Reinforcing Steel,Grade 40 582.57 kgs 42,702.50 12.00% 8% 20% 8,540.50 2,562.15 11,102.65 53,805.15 92.36
Form works 34.90 sm 21,155.33 12.00% 8% 20% 4,231.07 1,269.32 5,500.39 26,655.72 763.77
4.0 Metal Works
Steel Ramp 3,097.12 kgs 233,421.57 12.00% 8% 20% 46,684.31 14,005.29 60,689.61 294,111.17 94.96
Fire Exit 2,364.55 kgs 177,460.39 12.00% 8% 20% 35,492.08 10,647.62 46,139.70 223,600.09 94.56
6.0 #REF!
WINDOWS
 MARK-UPS IN
ITEM ESTIMATED TOTAL MARK-UP TOTAL
DESCRIPTION OF WORKS QUANTITY UNIT PERCENT VAT TOTAL COST UNIT COST
No. DIRECT COST INDIRECT COST
OCM PROFIT % VALUE
(9) ( 10 ) ( 11 ) ( 12 ) ( 13 )
(1) (2) (3) (4) (5) (6) (7) (8)
(5)X(8) 5%[(5)+(9)] ( 9 ) + ( 10 ) ( 5 ) + ( 11 ) ( 12 ) / ( 3 )
3600 mm x 2400 mm x 12.5 mm thk fixed window clear and smoke glass with
6.00 set 275,238.99 12.00% 8% 20% 55,047.80 16,514.34 71,562.14 346,801.13 57,800.19
aluminum frame
 MARK-UPS IN
ITEM ESTIMATED TOTAL MARK-UP TOTAL
DESCRIPTION OF WORKS QUANTITY UNIT PERCENT VAT TOTAL COST UNIT COST
No. DIRECT COST INDIRECT COST
OCM PROFIT % VALUE
(9) ( 10 ) ( 11 ) ( 12 ) ( 13 )
(1) (2) (3) (4) (5) (6) (7) (8)
(5)X(8) 5%[(5)+(9)] ( 9 ) + ( 10 ) ( 5 ) + ( 11 ) ( 12 ) / ( 3 )
2400 mm x 2400 mm x 12.5 mm thk fixed window clear and smoke glass with
8.00 set 250,217.27 12.00% 8% 20% 50,043.45 15,013.04 65,056.49 315,273.75 39,409.22
aluminum frame
2400 mm x 1200 mm x 12.5 mm thk fixed window clear and smoke glass with
4.00 set 62,554.32 12.00% 8% 20% 12,510.86 3,753.26 16,264.12 78,818.44 19,704.61
aluminum frame
Alum. Frame Glass, 3200 mm x 2400 mm x 1/4" thk clear glass Sliding
7.00 set 335,708.16 12.00% 8% 20% 67,141.63 20,142.49 87,284.12 422,992.29 60,427.47
Window with aluminum frame
Alum. Frame Glass, 3200 mm x 1200 mm x 1/4" thk clear glass Sliding
20.00 set 312,771.58 12.00% 8% 20% 62,554.32 18,766.29 81,320.61 394,092.19 19,704.61
Window with aluminum frame
Alum. Frame Glass, 1600 mm x 1200 mm x 1/4" thk clear glass Sliding
6.00 set 62,554.32 12.00% 8% 20% 12,510.86 3,753.26 16,264.12 78,818.44 13,136.41
Window with aluminum frame
Alum. Frame Glass, 700 mm x 700 mm x 1/4" thk clear glass Sliding Window
7.00 set 21,894.01 12.00% 8% 20% 4,378.80 1,313.64 5,692.44 27,586.45 3,940.92
with aluminum frame

7.0 PLUMBING/SANITARY WORKS

A. Sanitary Pipes, Fittings and Accessories

PVC Pipe, 150mm Ø series 1000 20.00 pcs 49,756.41 12.00% 8% 20% 9,951.28 2,985.38 12,936.67 62,693.07 3,134.65
PVC Pipe, 100mm Ø series 1000 38.00 pcs 51,403.19 12.00% 8% 20% 10,280.64 3,084.19 13,364.83 64,768.02 1,704.42
PVC Pipe, 75mm Ø series 1000 6.00 pcs 5,504.96 12.00% 8% 20% 1,100.99 330.30 1,431.29 6,936.25 1,156.04
PVC Pipe, 50mm Ø series 1000 14.00 pcs 6,340.12 12.00% 8% 20% 1,268.02 380.41 1,648.43 7,988.55 570.61
PVC Elbow, 90° x 100mm Ø 32.00 pcs 4,328.69 12.00% 8% 20% 865.74 259.72 1,125.46 5,454.15 170.44
PVC Elbow, 90° x 75mm Ø 84.00 pcs 9,386.67 12.00% 8% 20% 1,877.33 563.20 2,440.53 11,827.20 140.80
PVC Elbow, 45° x 100mm Ø 25.00 pcs 3,381.79 12.00% 8% 20% 676.36 202.91 879.27 4,261.05 170.44
PVC Elbow, 45° x 75mm Ø 40.00 pcs 4,469.84 12.00% 8% 20% 893.97 268.19 1,162.16 5,632.00 140.80
PVC TEE 150 mm x 100 mm dia. 8.00 pcs 6,116.63 12.00% 8% 20% 1,223.33 367.00 1,590.32 7,706.95 963.37
PVC TEE 150 mm x 75 mm dia. 2.00 pcs 1,411.53 12.00% 8% 20% 282.31 84.69 367.00 1,778.53 889.26
PVC TEE 100 mm x 100 mm dia. 16.00 pcs 3,726.44 12.00% 8% 20% 745.29 223.59 968.87 4,695.31 293.46
PVC TEE 100 mm x 75 mm dia. 33.00 pcs 7,685.78 12.00% 8% 20% 1,537.16 461.15 1,998.30 9,684.08 293.46
PVC TEE 75 mm x 75 mm dia. 20.00 pcs 2,823.06 12.00% 8% 20% 564.61 169.38 734.00 3,557.05 177.85
PVC Elbow Reducer, 75 x 50mm Ø 2.00 pcs 141.15 12.00% 8% 20% 28.23 8.47 36.70 177.85 88.93
Wye, 100mmØ 16.00 pcs 3,669.98 12.00% 8% 20% 734.00 220.20 954.19 4,624.17 289.01
Wye Reducer, 100 x 50 4.00 pcs 541.09 12.00% 8% 20% 108.22 32.47 140.68 681.77 170.44
Wye Reducer, 100 x75 2.00 pcs 329.36 12.00% 8% 20% 65.87 19.76 85.63 414.99 207.49
Solvent Cement 5.00 liter 7,057.65 12.00% 8% 20% 1,411.53 423.46 1,834.99 8,892.63 1,778.53
Floor Drain 24.00 pcs 7,904.56 12.00% 8% 20% 1,580.91 474.27 2,055.19 9,959.75 414.99
P. Trap, 75mm Ø 32.00 pcs 15,809.13 12.00% 8% 20% 3,161.83 948.55 4,110.37 19,919.50 622.48
 MARK-UPS IN
ITEM ESTIMATED TOTAL MARK-UP TOTAL
DESCRIPTION OF WORKS QUANTITY UNIT PERCENT VAT TOTAL COST UNIT COST
No. DIRECT COST INDIRECT COST
OCM PROFIT % VALUE
(9) ( 10 ) ( 11 ) ( 12 ) ( 13 )
(1) (2) (3) (4) (5) (6) (7) (8)
(5)X(8) 5%[(5)+(9)] ( 9 ) + ( 10 ) ( 5 ) + ( 11 ) ( 12 ) / ( 3 )
hangers 1.00 l0t 8,401.19 12.00% 8% 20% 1,680.24 504.07 2,184.31 10,585.50 10,585.50
 MARK-UPS IN
ITEM ESTIMATED TOTAL MARK-UP TOTAL
DESCRIPTION OF WORKS QUANTITY UNIT PERCENT VAT TOTAL COST UNIT COST
No. DIRECT COST INDIRECT COST
OCM PROFIT % VALUE
(9) ( 10 ) ( 11 ) ( 12 ) ( 13 )
(1) (2) (3) (4) (5) (6) (7) (8)
(5)X(8) 5%[(5)+(9)] ( 9 ) + ( 10 ) ( 5 ) + ( 11 ) ( 12 ) / ( 3 )
B. Water Line, Pipes, Fittings & accessories
50 mm dia GI pipe sched. 40 18.00 length 51,474.63 12.00% 8% 20% 10,294.93 3,088.48 13,383.40 64,858.03 3,603.22
50 mm dia GI coupling 18.00 pcs 3,580.84 12.00% 8% 20% 716.17 214.85 931.02 4,511.86 250.66
50 mm heavy duty Ball Valve 3.00 pcs 5,595.07 12.00% 8% 20% 1,119.01 335.70 1,454.72 7,049.79 2,349.93
1/2" dia uPVC pipe class 150 50.00 length 7,149.25 12.00% 8% 20% 1,429.85 428.96 1,858.81 9,008.06 180.16
1/2" dia uPVC coupling 50.00 pcs 1,554.19 12.00% 8% 20% 310.84 93.25 404.09 1,958.27 39.17
1/2" G.I Coupling 40.00 pcs 994.68 12.00% 8% 20% 198.94 59.68 258.62 1,253.30 31.33
1/2" Ball Valve 7.00 pcs 2,175.86 12.00% 8% 20% 435.17 130.55 565.72 2,741.58 391.65
2" x 1/2" G.I Tee 5.00 pcs 2,175.86 12.00% 8% 20% 435.17 130.55 565.72 2,741.58 548.32
1/2' dia PVC male adapter 45.00 pcs 1,678.52 12.00% 8% 20% 335.70 100.71 436.42 2,114.94 47.00
upvc tee 1/2" 25.00 pcs 932.51 12.00% 8% 20% 186.50 55.95 242.45 1,174.96 47.00
90 deg upvc elbow Elbow 1/2" 90.00 pcs 3,357.04 12.00% 8% 20% 671.41 201.42 872.83 4,229.87 47.00
teplon Tape 40.00 pcs 1,740.69 12.00% 8% 20% 348.14 104.44 452.58 2,193.27 54.83
solvent cement 1.00 liters 1,492.02 12.00% 8% 20% 298.40 89.52 387.92 1,879.94 1,879.94
hanger support 1.00 lot 8,066.84 12.00% 8% 20% 1,613.37 484.01 2,097.38 10,164.22 10,164.22
C. Holding Tank 15.0 cu.m 1.00 lot 173,320.00 12.00% 8% 20% 34,664.00 10,399.20 45,063.20 218,383.20 218,383.20
TOTAL OF II 6,117,542.06 1,223,508.41 367,052.52 1,590,560.94 7,708,103.00
TOTAL ESTIMATED CONSTRUCTION ABC COST 6,133,882.06 1,223,508.41 367,869.52 1,591,377.94 7,725,260.00
Detailed Eng'g & Admin. Overhead 345,534.40
TOTAL ESTIMATED PROOJECT COST 8,070,794.40
1223508.41245 367869.5237364

Prepared by: Recommending Approval: Approved:

REUBY NICK V. BABAEL ENGR. ALEX C. DAGARAGA JOSEPH G. UAYAN PhD.,R.N.

Municipal Engineer MPDC Municipal Mayor
7,708,920.00

17,157.00

1,881,154.67

2,924,165.82

134,187.27

517,711.26

1,664,382.69
7,708,920.00

44,400.00

0.58

252,238.40
 7,708,920.00

115,879.68

218,383.20 17,157.00
7,725,260.00 8,070,794.40
7,708,103.00 7,725,260.00
7,725,260.00

0.00

231,757.80
386,263.00
a
 COMPUTATION OF ESTIMATED DIRECT COST (EDC) Page ________of _______

CONSTRUCTION OF MULTI-PURPOSE BUILDING ( PHASE III )

Project Name and Location

MATERIAL LABOR AND EQUIPMENT

ITEM
DESCRITION OF WORK QUANTITY TOTAL COST
No.
Unit Cost Total Cost Unit Cost Total Cost

I. Mobilization / Demobilization OF Facilities 1.00 lot - - 16,340.00 16,340.00 16,340.00

TOTAL OF I 16,340.00
A. BUILDINGS FINISHES
1.0 Concrete and Masonry Works
100mm thk., 350 psi. CHB (Include mortar and rebars) 491.80 sm 536.91 264,051.00 126.78 62,350.00 326,401.00
150mm thk., 350 psi. CHB (Include mortar and rebars) 167.75 sm 626.22 105,049.00 166.62 27,950.00 132,999.00
Plain Cement Plaster Finish (For columns, parapet, beams and walls) 3,384.64 sm 107.66 364,400.00 33.03 111,799.90 476,199.90
Polystyrene concerte Wall 535.74 sm 863.07 462,380.00 177.30 95,000.00 557,380.00
2.0 Roof Framing and Roofing Works
Prepainted Metal Sheets, LongSpan, Corrugated, .5mm thk 981.43 sm 1,132.66 1,111,634.02 77.34 75,900.00 1,187,534.02
Fabricated Metal Roofing accessory ( Riged Roll, .6mm thk ) 130.20 lm 436.85 56,877.75 39.17 5,100.00 61,977.75
Fabricated Metal Roofing accessory ( Gutter, .6mm thk ) 141.80 0 436.41 61,883.42 32.44 4,600.00 66,483.42
Structural steel, Trusses 14,435.11 kgs 56.64 817,571.34 12.97 187,200.00 1,004,771.34
3.0 Concrete Stairs
Structural Concrete 6.28 cm 5,356.69 33,640.00 1,433.12 9,000.00 42,640.00
Reinforcing Steel,Grade 40 582.57 kgs 58.61 34,142.50 14.69 8,560.00 42,702.50
Form works 34.90 sm 477.23 16,655.33 128.94 4,500.00 21,155.33
4.0 Metal Works
Steel Ramp 3,097.12 kgs 55.84 172,941.57 19.53 60,480.00 233,421.57
Fire Exit 2,364.55 kgs 55.87 132,100.39 19.18 45,360.00 177,460.39
5.0 #REF!
WINDOWS 1,320,938.65
3600 mm x 2400 mm x 12.5 mm thk fixed window clear and smoke glass
with aluminum frame 6.00 set 44,000.00 264,000.00 1,873.17 11,238.99 275,238.99
2400 mm x 2400 mm x 12.5 mm thk fixed window clear and smoke glass
8.00 set 30,000.00 240,000.00 1,277.16 10,217.27 250,217.27
with aluminum frame
 MATERIAL LABOR AND EQUIPMENT
ITEM Page ________of _______
DESCRITION OF WORK QUANTITY TOTAL COST
No.
Unit Cost Total Cost Unit Cost Total Cost
2400 mm x 1200 mm x 12.5 mm thk fixed window clear and smoke glass
4.00 set 15,000.00 60,000.00 638.58 2,554.32 62,554.32
with aluminum frame
Alum. Frame Glass, 3200 mm x 2400 mm x 1/4" thk clear glass Sliding
Window with aluminum frame 7.00 set 46,000.00 322,000.00 1,958.31 13,708.16 335,708.16

Alum. Frame Glass, 3200 mm x 1200 mm x 1/4" thk clear glass Sliding
Window with aluminum frame 20.00 set 15,000.00 300,000.00 638.58 12,771.58 312,771.58

Alum. Frame Glass, 1600 mm x 1200 mm x 1/4" thk clear glass Sliding
6.00 set 10,000.00 60,000.00 425.72 2,554.32 62,554.32
Window with aluminum frame
Alum. Frame Glass, 700 mm x 700 mm x 1/4" thk clear glass Sliding
7.00 set 3,000.00 21,000.00 127.72 894.01 21,894.01
Window with aluminum frame
6.0 PLUMBING/SANITARY WORKS
A. Sanitary Pipes, Fittings and Accessories -
PVC Pipe, 150mm Ø series 1000 20.00 pcs 2,115.00 42,300.00 372.82 7,456.41 49,756.41
PVC Pipe, 100mm Ø series 1000 38.00 pcs 1,150.00 43,700.00 202.72 7,703.19 51,403.19
PVC Pipe, 75mm Ø series 1000 6.00 pcs 780.00 4,680.00 137.49 824.96 5,504.96
PVC Pipe, 50mm Ø series 1000 14.00 pcs 385.00 5,390.00 67.87 950.12 6,340.12
PVC Elbow, 90° x 100mm Ø 32.00 pcs 115.00 3,680.00 20.27 648.69 4,328.69
PVC Elbow, 90° x 75mm Ø 84.00 pcs 95.00 7,980.00 16.75 1,406.67 9,386.67
PVC Elbow, 45° x 100mm Ø 25.00 pcs 115.00 2,875.00 20.27 506.79 3,381.79
PVC Elbow, 45° x 75mm Ø 40.00 pcs 95.00 3,800.00 16.75 669.84 4,469.84
PVC TEE 150 mm x 100 mm dia. 8.00 pcs 650.00 5,200.00 114.58 916.63 6,116.63
PVC TEE 150 mm x 75 mm dia. 2.00 pcs 600.00 1,200.00 105.76 211.53 1,411.53
PVC TEE 100 mm x 100 mm dia. 16.00 pcs 198.00 3,168.00 34.90 558.44 3,726.44
PVC TEE 100 mm x 75 mm dia. 33.00 pcs 198.00 6,534.00 34.90 1,151.78 7,685.78
PVC TEE 75 mm x 75 mm dia. 20.00 pcs 120.00 2,400.00 21.15 423.06 2,823.06
PVC Elbow Reducer, 75 x 50mm Ø 2.00 pcs 60.00 120.00 10.58 21.15 141.15
Wye, 100mmØ 16.00 pcs 195.00 3,120.00 34.37 549.98 3,669.98
Wye Reducer, 100 x 50 4.00 pcs 115.00 460.00 20.27 81.09 541.09
Wye Reducer, 100 x75 2.00 pcs 140.00 280.00 24.68 49.36 329.36
Solvent Cement 5.00 liter 1,200.00 6,000.00 211.53 1,057.65 7,057.65
Floor Drain 24.00 pcs 280.00 6,720.00 49.36 1,184.56 7,904.56
P. Trap, 75mm Ø 32.00 pcs 420.00 13,440.00 74.04 2,369.13 15,809.13
hangers 1.00 l0t 7,142.21 7,142.21 1,258.99 1,258.99 8,401.19
B. Water Line, Pipes, Fittings & accessories
 MATERIAL LABOR AND EQUIPMENTPage ________of _______
ITEM
DESCRITION OF WORK QUANTITY TOTAL COST
No.
Unit Cost Total Cost Unit Cost Total Cost
50 mm dia GI pipe sched. 40 18.00 length 2,300.00 41,400.00 559.70 10,074.63 51,474.63
50 mm dia GI coupling 18.00 pcs 160.00 2,880.00 38.94 700.84 3,580.84
50 mm heavy duty Ball Valve 3.00 pcs 1,500.00 4,500.00 365.02 1,095.07 5,595.07
1/2" dia uPVC pipe class 150 50.00 length 115.00 5,750.00 27.99 1,399.25 7,149.25
1/2" dia uPVC coupling 50.00 pcs 25.00 1,250.00 6.08 304.19 1,554.19
1/2" G.I Coupling 40.00 pcs 20.00 800.00 4.87 194.68 994.68
1/2" Ball Valve 7.00 pcs 250.00 1,750.00 60.84 425.86 2,175.86
2" x 1/2" G.I Tee 5.00 pcs 350.00 1,750.00 85.17 425.86 2,175.86
1/2' dia PVC male adapter 45.00 pcs 30.00 1,350.00 7.30 328.52 1,678.52
upvc tee 1/2" 25.00 pcs 30.00 750.00 7.30 182.51 932.51
90 deg upvc elbow Elbow 1/2" 90.00 pcs 30.00 2,700.00 7.30 657.04 3,357.04
teplon Tape 40.00 pcs 35.00 1,400.00 8.52 340.69 1,740.69
solvent cement 1.00 liters 1,200.00 1,200.00 292.02 292.02 1,492.02
hanger support 1.00 lot 6,488.00 6,488.00 1578.84 1,578.84 8,066.84
C. Holding Tank 15.0 cu.m 1.00 unit 140,450.00 140,450.00 32,870.00 32,870.00 173,320.00
TOTAL OF II 6,117,542.06
TOTAL DIRECT COST 5,284,933.52 848,948.55 6,133,882.06
TOTAL INDIRECT COST 5,284,933.52 848,948.5460 1,936,912.34
OCM 12.00% 734,105.05 734,105.05
PROFIT 8.00% 489,403.36 489,403.36
VAT 5.00% 367,869.52 367,869.52
ADMINISTRATIVE COST 4.47% 345,534.40
TOTAL PROJECT COST 8,070,794.40

Prepared by: Recommending Approval: Approved:

REUBY NICK V. BABAEL ENGR. ALEX C. DAGARAGA JOSEPH G. UAYAN PhD.,R.N.

Municipal Engineer MPDC Municipal Mayor
 Page ________of _______

0.12 39168.120 39168.120

0.12 15959.880 15959.880
0.12 57143.988 57143.988
0.12 66885.600 66885.600
0.12 0.000
0.12 142504.083 142504.083
0.12 7437.330 7437.330
0.12 7978.010 7978.010
0.12 120572.560 120572.560
0.12 -
0.12 5,117 5116.8
0.12 5,124 5124.29966
0.12 2,539 2538.64001
0.12 -
0.12 28,011 28010.5879
0.12 21,295 21295.2468
0.12 158,513 158512.638
0.12 158,513
0.12 33,029 1,267,000.00 53938.646 0.04
0.12 30,026 0.04
 Page ________of _______

0.12 7,507 0.04

0.12 40,285 0.04

0.12 37,533 0.04

0.12 7,507 0.04

0.12 2,627 0.04

0.12 -
0.12 -
0.12 5,971
0.12 6,168
0.12 661
0.12 761
0.12 519
0.12 1,126
0.12 406
0.12 536
0.12 734
0.12 169
0.12 447
0.12 922
0.12 339
0.12 17
0.12 440
0.12 65
0.12 40
0.12 847
0.12 949
0.12 1,897
0.12 1,008
0.12 -
 Page ________of _______

0.12 6,177
0.12 430
0.12 671
0.12 858
0.12 187
0.12 119
0.12 261
0.12 261
0.12 201
0.12 112
0.12 403
0.12 209
0.12 179
0.12 968
0.12 20,798
6,133,882.06
1,051,130.32

8,070,794.40 345,532.35
7,725,260.00

0.00
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 326,401.00
DERIVATION OF UNIT COST
Quantity 491.80 sm
Item of Work : Concrete and Masonry Works

Item No. : 1046(2)A1

Work Description : 100mm thk., 350 psi. CHB (Include mortar and rebars)
5 SQM PER HOUR = 99

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 1.00 sq.m.)

100mm thk. CHB 12.5 pcs. 6,148.00 18.00 110,664.00

Cement 0.522 bags 257.00 275.00 70,675.00
Sand 0.04 cu.m. 20.00 1,000.00 20,000.00
10 MM DIA X 6 M RSB 2.4 kgs. 1181.00 52.00 61,412.00
Tie Wires 0.05 kgs. 25.00 52.00 1,300.00
264,051.00
264,051.00
= 536.91
491.80

II. SUB-TOTAL OF MATERIAL COST : say 536.90

III. LABOR :
(assumed: 3.50 sq.m.)
1 FOREMAN days 29.00 e-days 400.00 11,600.00
2 mason days 29.00 e-days 300.00 17,400.00
4 Laborer days 29.00 e-days 250.00 29,000.00

IV. EQUIPMENT COST :

1 Bar Cutter days 14.500 e-days 300.00 4,350.00

116.13 62,350.00
62,350.00
= 17,814.30
3.50

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 62,350.00

VI. ESTIMATED DIRECT COST, EDC (A) 326,401.00

Plus: (B). Indirect Cost/Mark-up -

Overhead, Contingencies & Misc. (OCM) 12 39,168.12
Profit, 8 26,112.08
Mobilization/Demobilization

VAT 5 19,584.06
VII. TOTAL COST OF WORK ITEM 411,265.26
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 836.24
11613
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 16,340.00
DERIVATION OF UNIT COST
Quantity 1.00 lot
Item of Work : I. Mobilization / Demobilization OF Facilities

Item No. :

Work Description :

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
assumed 1.0 cu.m.

II. SUB-TOTAL OF MATERIAL COST : -

III. LABOR :

IV. EQUIPMENT COST :

Equipment to be used in the project:

1 Dumptruck Days 1.000 e-days 16,340.00 16,340.00

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 16,340.00

VI. ESTIMATED DIRECT COST, EDC (A) 16,340.00

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM)
Profit,
Mobilization/Demobilization

VAT 5 817.00
VII. TOTAL COST OF WORK ITEM 17,157.00
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity)
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 132,999.00
DERIVATION OF UNIT COST
Quantity 167.75 sm
Item of Work : Concrete and Masonry Works

Item No. : 1046(2)A1

Work Description : 150mm thk., 350 psi. CHB (Include mortar and rebars)
3.75 SQM PER HOUR = 45

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 3.75 sq.m.)

150mm thk. CHB 12.5 pcs. 2,097.00 25.00 52,425.00

Cement 0.522 bags 88.00 275.00 24,200.00
Sand 0.04 cu.m. 7.00 1,000.00 7,000.00
10 MM DIA X 6 M RSB 2.4 kgs. 403.00 52.00 20,956.00
Tie Wires 0.05 kgs. 9.00 52.00 468.00
105,049.00
105,049.00
= 626.22
3.75

II. SUB-TOTAL OF MATERIAL COST : 105,049.00

III. LABOR :
(assumed: 3.50 sq.m.)
1 FOREMAN days 13.00 e-days 400.00 5,200.00
2 mason days 13.00 e-days 300.00 7,800.00
4 Laborer days 13.00 e-days 250.00 13,000.00

IV. EQUIPMENT COST :

1 Bar Cutter days 6.500 e-days 300.00 1,950.00

27,950.00
27,950.00
= 7,985.70
3.50

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 27,950.00

VI. ESTIMATED DIRECT COST, EDC (A) 132,999.00

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 15,959.88
Profit, 8 10,639.92
Mobilization/Demobilization

VAT 5 7,979.94
VII. TOTAL COST OF WORK ITEM 167,578.74
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 998.98
26.6066
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 476,199.90
DERIVATION OF UNIT COST
Quantity 3,384.64 sm
Item of Work : Concrete and Masonry Works

Item No. : 1027(1)

Work Description : Plain Cement Plaster Finish (For columns, parapet, beams and walls)

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST

Cement 0.3 bags 1016.00 275.00 279,400.00

Sand 0.025 cu.m. 85.00 1,000.00 85,000.00

364,400.00
364,400.00
= 107.66
3384.64

II. SUB-TOTAL OF MATERIAL COST : 364,400.00

III. LABOR :
(assumed: 80.00 sq.m.)
1 FOREMAN days 43.00 e-days 400.00 17,200.00
2 mason days 43.00 e-days 300.00 25,800.00
6 Laborer days 43.00 e-days 250.00 64,500.00

IV. EQUIPMENT COST :

1 Bar Cutter days 14.333 e-days 300.00 4,299.90

476,199.90
= 140.69
3384.64

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 111,799.90

VI. ESTIMATED DIRECT COST, EDC (A) 476,199.90

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 57,143.99
Profit, 8 38,095.99
Mobilization/Demobilization

VAT 5 28,571.99
VII. TOTAL COST OF WORK ITEM 600,011.87
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 177.27
 using
100mmclass-B mixture
thk. CHB
624,012.35

Rebars & Tie Wires

###
###

###

capacity
- mason 10.00
carpenter 3.00
steelman 60.00
painter 28.00
111,799.90
476,199.90

30.6805
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 557,380.00
DERIVATION OF UNIT COST
Quantity 535.74 sm
Item of Work : Concrete and Masonry Works

Item No. :

Work Description : Interior walling ( polystyrene )

1.80 SQM PER HOUR = 37.2041667 days

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 3.0. sq.m.)

# 6 STEEL MATTING 0.69 pcs 373.00 600.00 223,800.00

CEMENT PLASTER sm
Cement 0.60 bags 322.00 290.00 93,380.00
Sand 0.06 cu.m. 33.000 1,000.00 33,000.00
1" x 4" x 8" polystyrene foam 0.35 pcs 187.00 600.00 112,200.00

462,380.00
462,380.00 863.07
=
535.74

II. SUB-TOTAL OF MATERIAL COST : say 462,380.00

III. LABOR :
(assumed: 1.80 sq.m.)

1 FOREMAN days 38.00 e-days 400.00 15,200.00

2 mason days 38.00 e-days 300.00 22,800.00
6 Laborer days 38.00 e-days 250.00 57,000.00

IV. EQUIPMENT COST :

95,000.00
95,000.00 177.30
=
535.74

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 95,000.00

VI. ESTIMATED DIRECT COST, EDC (A) 557,380.00

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 66,885.60
Profit, 8 44,590.40
Mobilization/Demobilization

VAT 5 33,442.80
VII. TOTAL COST OF WORK ITEM 702,298.80
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 1,310.89
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 1,187,534.02
DERIVATION OF UNIT COST
Quantity 981.43 sm
Item of Work : Roof Framing and Roofing Works

Item No. : 1014 (1)b1

Work Description : Prepainted Metal Sheets, LongSpan, Corrugated, .5mm thk

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 5.00 sq.m.)
Corrugated Type Prepainted Metal lm 2188.40 483.00 1,056,997.20
Sheets ( Long Span )
J - shaped bolt 6mm dia pcs. 6632.73 8.00 53,061.82
Roof sealant gal 5.00 315.00 1,575.00

1,111,634.02
= 1,132.66
981.43

II. SUB-TOTAL OF MATERIAL COST : say 1,111,634.02

III. LABOR :
(assumed: 3.75 sq.m.)
1 Foreman days 33.00 e-days 400.00 13,200.00
3 mason days 33.00 e-days 300.00 29,700.00
4 Laborer days 33.00 e-days 250.00 33,000.00

IV. EQUIPMENT COST :

75,900.00
75,900.00
= 77.34
981.43

V. SUB-TOTAL OF LABOR AND EQUIPMENT : say 75,900.00

VI. ESTIMATED DIRECT COST, EDC (A) 1,187,534.02

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 142,504.08
Profit, 8 95,002.72
Mobilization/Demobilization

VAT 5 71,252.04
VII. TOTAL COST OF WORK ITEM 1,496,292.87
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 1,524.60
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 61,977.75
DERIVATION OF UNIT COST
Quantity 130.20 lm
Item of Work : Roof Framing and Roofing Works

Item No. :

Work Description : Fabricated Metal Roofing accessory ( Riged Roll, .6mm thk )

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST

.6mm thk Preformed Pre painted

lm 130.200 420.00 54,684.00
G.I ridge roll sheeting
Blind rivets p 1,096.875 2.00 2,193.75

56,877.75 436.85
=
130.20

II. SUB-TOTAL OF MATERIAL COST : say 56,877.75

III. LABOR :
(assumed: 8.00 sq.m.)
1 Foreman days 3.00 e-days 400.00 1,200.00
1 mason days 3.00 e-days 300.00 900.00
4 Laborer days 3.00 e-days 250.00 3,000.00

IV. EQUIPMENT COST :

5,100.00 39.20
=
130.20

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 5,100.00

VI. ESTIMATED DIRECT COST, EDC (A) 61,977.75

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 7,437.33
Profit, 8 4,958.22
Mobilization/Demobilization

VAT 5 3,718.66
VII. TOTAL COST OF WORK ITEM 16,114.21
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 78,091.97
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 66,483.42
DERIVATION OF UNIT COST
Quantity 141.80 0
Item of Work : Roof Framing and Roofing Works

Item No. :

Work Description : Fabricated Metal Roofing accessory ( Gutter, .6mm thk )

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST

.6mm thk Preformed Pre painted

lm 141.800 420.00 59,556.00
G.I ridge roll sheeting
Blind rivets p 1,163.708 2.00 2,327.42

61,883.42 436.41
=
141.80

II. SUB-TOTAL OF MATERIAL COST : say 61,883.42

III. LABOR :
(assumed: 15.00 sq.m.)
1 Foreman days 2.00 e-days 400.00 800.00
3 mason days 2.00 e-days 300.00 1,800.00
4 Laborer days 2.00 e-days 250.00 2,000.00
s

IV. EQUIPMENT COST :

4,600.00 32.40
=
141.80

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 4,600.00

VI. ESTIMATED DIRECT COST, EDC (A) 66,483.42

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 7,978.01
Profit, 8 5,318.67
Mobilization/Demobilization

VAT 5 3,989.00
VII. TOTAL COST OF WORK ITEM 17,285.69
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 83,769.10
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 1,004,771.34
DERIVATION OF UNIT COST
Quantity 14,435.11 kgs
Item of Work : Roof Framing and Roofing Works

Item No. : 1047(2)a

Work Description : Structural steel, Trusses

Structural Concrete

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 1.00 sq.m.)
Angle Bar ( 50mm X50mm X6mm) pcs 13,867.11 55.00 762,690.87
Filler Plate ( 50mm x 50mm x6mm) 568.00 55.00 31,240.00
Metal primer gal 10.00 700.00 7,000.00
welding rods kg 138.67 120.00 16,640.47

817,571.34
817,571.34 56.64
=
1.00

II. SUB-TOTAL OF MATERIAL COST : say 56.60

III. LABOR :
(assumed: 35.00 sq.m.)

1 Foreman days 52.00 e-days 400.00 20,800.00

4 mason/skilled days 52.00 e-days 300.00 62,400.00
8 Laborer / unskilled days 52.00 e-days 250.00 104,000.00

IV. EQUIPMENT COST :

187,200.00 12.97
=
14435.11

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 187,200.00

VI. ESTIMATED DIRECT COST, EDC (A) 1,004,771.34

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 120,572.56
Profit, 8 80,381.71
Mobilization/Demobilization

VAT 5 60,286.28
VII. TOTAL COST OF WORK ITEM 1,266,011.88
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 87.70
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 42,640.00
DERIVATION OF UNIT COST
Quantity 6.28 cm
Item of Work : Concrete Stairs

Item No. :

Work Description : Structural Concrete 0.5

Reinforcing Steel,Grade 40
Form works
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
I. MATERIAL COST
(assumed: 1.00 sq.m.)

Portland cement pcs. 76.00 290.00 22,040.00

Washed sand bdft. 5.00 1,000.00 5,000.00
washed gravel l.m. 6.00 1,100.00 6,600.00

33,640.00 5,356.69 -
=
6.28
-
II. SUB-TOTAL OF MATERIAL COST : say 33,640.00
III. LABOR :
(assumed: 1.00 sq.m.)
1 Foreman days 2.00 400.00 800.00
6 Carpenter days 2.00 300.00 3,600.00
10 Helper days 2.00 230.00 4,600.00

IV. EQUIPMENT COST :

0.27 9,000.00
9,000.00 1,433.10
=
6.28

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 9,000.00

VI. ESTIMATED DIRECT COST, EDC (A) 42,640.00

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 5,116.80
Profit, 8 3,411.20
Mobilization/Demobilization

VAT 5 2,558.40
VII. TOTAL COST OF WORK ITEM 53,726.40
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 8,555.16
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 42,702.50
DERIVATION OF UNIT COST
Quantity 582.57 kgs
Item of Work : Concrete Stairs

Item No. :

Work Description : Reinforcing Steel,Grade 40 0.5

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 1.00 sq.m.)

Reinforcing Steel bars, Grade40 ( w/

kgs 600.04 55.00 33,002.41
5% wastage )
# 16 G.I tie wire kgs 12.00 95.00 1,140.08

34,142.50 58.61 -
=
582.57
-
II. SUB-TOTAL OF MATERIAL COST : say 34,142.50
III. LABOR :
(assumed: 80.00 kgs
1 Foreman days 2.00 400.00 800.00
4 skilled days 2.00 300.00 2,400.00
4 Helper days 2.00 230.00 1,840.00

IV. EQUIPMENT COST :

a. bar cutter 0.5 days 1.000 1,760.00 1,760.00
bar bender 0.5 days 1.000 1,760.00 1,760.00

0.25 8,560.00
8,560.00 14.70
=
582.57

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 8,560.00

VI. ESTIMATED DIRECT COST, EDC (A) 42,702.50

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 5,124.30
Profit, 8 3,416.20
Mobilization/Demobilization
 VAT 5 2,562.15
VII. TOTAL COST OF WORK ITEM 53,805.15
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 92.36
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 21,155.33
DERIVATION OF UNIT COST
Quantity 34.90 sm
Item of Work : Concrete Stairs

Item No. :

Work Description : Form works 0.5

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 5.00 sq.m.)

4 x8 x 1/2 marine plywood pcs. 12.12 900.00 10,906.25

form lumber bdft 319.39 18.00 5,749.08

16,655.33 477.23 -
=
34.90
-
II. SUB-TOTAL OF MATERIAL COST : say 16,655.33
III. LABOR :
(assumed: 5.00 kgs
1 Foreman days 1.00 400.00 400.00
6 skilled days 1.00 300.00 1,800.00
10 Helper days 1.00 230.00 2,300.00

IV. EQUIPMENT COST :

0.27 4,500.00
4,500.00 128.90
=
34.90

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 4,500.00

VI. ESTIMATED DIRECT COST, EDC (A) 21,155.33

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 2,538.64
Profit, 8 1,692.43
Mobilization/Demobilization

VAT 5 1,269.32
VII. TOTAL COST OF WORK ITEM 26,655.72
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 763.77
 DETAILED COST ESTIMATE
Page _____ of ___
Unit Cost P 233,421.57
DERIVATION OF UNIT COST
Quantity 3,097.12 kgs
Item of Work : Metal Works

Item No. :

Work Description : Steel Ramp 0.5

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 5.00 sq.m.)

3" x 2" x 3/16 C- channel kgs 1038.56 55.00 57,120.53

2" x 2" x 3/16 angle bar kgs 389.46 55.00 21,420.20
3/16 mm steel plate kgs 1669.11 55.00 91,800.84
Metal primer gal 2.00 700.00 1,400.00
welding rods kgs 10.00 120.00 1,200.00

172,941.57 55.84 -
=
3097.12
-
II. SUB-TOTAL OF MATERIAL COST : say 172,941.57
III. LABOR :
(assumed: 35.00 kgs
1 Foreman days 12.00 400.00 4,800.00
4 skilled days 12.00 300.00 14,400.00
8 Helper days 12.00 230.00 22,080.00

IV. EQUIPMENT COST :

1 acetylene 12.00 800.000 9,600.00

1 oxegyn 12.00 800.00 9,600.00

0.35 60,480.00
60,480.00 19.50
=
3097.12

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 60,480.00

VI. ESTIMATED DIRECT COST, EDC (A) 233,421.57

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 28,010.59
Profit, 8 18,673.73
Mobilization/Demobilization

VAT 5 14,005.29
VII. TOTAL COST OF WORK ITEM 294,111.17
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 0.03 94.96
 DETAILED COST ESTIMATE
Page _____ of ___
Unit Cost P 177,460.39
DERIVATION OF UNIT COST
Quantity 2,364.55 kgs
Item of Work : Metal Works

Item No. :

Work Description : Fire Exit 0.5

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 5.00 sq.m.)

3" x 2" x 3/16 C- channel kgs 422.84 55.00 23,256.21

2" x 2" x 3/16 angle bar kgs 270.02 55.00 14,851.34
12 mm dia. Bar bdft 1661.69 55.00 91,392.84
Metal primer gal 2.00 700.00 1,400.00
welding rods kgs 10.00 120.00 1,200.00

132,100.39 55.87 -
=
2364.55
-
II. SUB-TOTAL OF MATERIAL COST : say 132,100.39
III. LABOR :
(assumed: 35.00 kgs
1 Foreman days 9.00 400.00 3,600.00
4 skilled days 9.00 300.00 10,800.00
8 Helper days 9.00 230.00 16,560.00

IV. EQUIPMENT COST :

1 acetylene 9.00 800.000 7,200.00

1 oxegyn 9.00 800.00 7,200.00

0.34 45,360.00
45,360.00 19.18
=
2364.55

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 45,360.00

VI. ESTIMATED DIRECT COST, EDC (A) 177,460.39

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 21,295.25
Profit, 8 14,196.83
Mobilization/Demobilization

VAT 5 10,647.62
VII. TOTAL COST OF WORK ITEM 223,600.09
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 0.04 94.56
channel bar
angle bar
steel plate

177,460.39

34.33752157
 DETAILED COST ESTIMATE
Page _____ of ___
Unit Cost P 6,528.27
DERIVATION OF UNIT COST
Quantity 254.95 sm
Item of Work : #REF!

Item No. : A. BUILDINGS FINISHES

Work Description : WINDOWS

DESCRIPTION UNIT QTY UNIT COST AMOUNT

I. MATERIAL COST
(assumed: 1.00 set)

3600 mm x 2400 mm x 12.5 mm thk fixed window clear

and smoke glass with aluminum frame set 6.00 44,000.00 264,000.00
2400 mm x 2400 mm x 12.5 mm thk fixed window clear
and smoke glass with aluminum frame set 8.00 30,000.00 240,000.00
2400 mm x 1200 mm x 12.5 mm thk fixed window clear
and smoke glass with aluminum frame set 4.00 15,000.00 60,000.00
Alum. Frame Glass, 3200 mm x 2400 mm x 1/4" thk clear
glass Sliding Window with aluminum frame set 7.00 46,000.00 322,000.00
Alum. Frame Glass, 3200 mm x 1200 mm x 1/4" thk clear
glass Sliding Window with aluminum frame set 20.00 15,000.00 300,000.00
Alum. Frame Glass, 1600 mm x 1200 mm x 1/4" thk clear
glass Sliding Window with aluminum frame set 6.00 10,000.00 60,000.00
Alum. Frame Glass, 700 mm x 700 mm x 1/4" thk clear
glass Sliding Window with aluminum frame set 7.00 3,000.00 21,000.00
1,267,000.00
1,267,000.00
1,267,000.00
1.00

II. SUB-TOTAL OF MATERIAL COST : say 1,267,000.00

III. LABOR :
(assumed: 4.40 0
1 Foreman days 58.00 400.00 23,199.42
2 Carpenter days 58.00 300.00 17,399.56
4 Helper days 58.00 230.00 13,339.67
IV. EQUIPMENT COST :

53,938.65
53,938.65
211.60
254.95
V. SUB-TOTAL OF LABOR AND EQUIPMENT : 53,938.65
VI. ESTIMATED DIRECT COST, EDC (A) 1,320,938.65

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 158,512.64
Profit, 8 105,675.09
Mobilization/Demobilization
 VAT 5 79,256.32
VII. TOTAL COST OF WORK ITEM 1,664,382.69
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 6,528.27
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 91,968.00
DERIVATION OF UNIT COST
Quantity 1.00 lot
Item of Work : PLUMBING/SANITARY WORKS 11.3333333333

Item No. : A. BUILDINGS FINISHES

Work Description : B. Water Line, Pipes, Fittings & accessories

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST

50 mm dia GI pipe sched. 40 length 18.00 2,300.00 41,400.00

50 mm dia GI coupling pcs 18.00 160.00 2,880.00
50 mm heavy duty Ball Valve pcs 3.00 1,500.00 4,500.00
1/2" dia uPVC pipe class 150 length 50.00 115.00 5,750.00
1/2" dia uPVC coupling pcs 50.00 25.00 1,250.00
1/2" G.I Coupling pcs 40.00 20.00 800.00
1/2" Ball Valve pcs 7.00 250.00 1,750.00
2" x 1/2" G.I Tee pcs 5.00 350.00 1,750.00
1/2' dia PVC male adapter pcs 45.00 30.00 1,350.00
upvc tee 1/2" pcs 25.00 30.00 750.00
90 deg upvc elbow Elbow 1/2" pcs 90.00 30.00 2,700.00
teplon Tape pcs 40.00 35.00 1,400.00
solvent cement liters 1.00 1,200.00 1,200.00
hanger support lot 1.00 6,488.00 6,488.00

73,968.00
73,968.00
= 73,968.00
1.00

II. SUB-TOTAL OF MATERIAL COST : say 73,968.00

III. LABOR :

1 Foreman days 12.00 400.00 4,800.00

2 Plumber days 12.00 300.00 7,200.00
2 Laborer days 12.00 250.00 6,000.00

IV. EQUIPMENT COST :

18,000.00
18,000.00
= 18,000.00
1.00

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 18,000.00

VI. ESTIMATED DIRECT COST, EDC (A) 91,968.00

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 11,036.16
Profit, 8 7,357.44
Mobilization/Demobilization

VAT 5 5,518.08
VII. TOTAL COST OF WORK ITEM 115,879.68
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 115,879.68
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 200,189.21
DERIVATION OF UNIT COST
Quantity 1.00 lot
Item of Work : PLUMBING/SANITARY WORKS 20

Item No. : 6

Work Description : A. Sanitary Pipes, Fittings and Accessories

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST
PVC Pipe, 150mm Ø series 1000 pcs 20.00 2,115.00 42,300.00
PVC Pipe, 100mm Ø series 1000 pcs 38.00 1,150.00 43,700.00
PVC Pipe, 75mm Ø series 1000 pcs 6.00 780.00 4,680.00
PVC Pipe, 50mm Ø series 1000 pcs 14.00 385.00 5,390.00
PVC Elbow, 90° x 100mm Ø pcs 32.00 115.00 3,680.00
PVC Elbow, 90° x 75mm Ø pcs 84.00 95.00 7,980.00
PVC Elbow, 45° x 100mm Ø pcs 25.00 115.00 2,875.00
PVC Elbow, 45° x 75mm Ø pcs 40.00 95.00 3,800.00
PVC TEE 150 mm x 100 mm dia. pcs 8.00 650.00 5,200.00
PVC TEE 150 mm x 75 mm dia. pcs 2.00 600.00 1,200.00
PVC TEE 100 mm x 100 mm dia. pcs 16.00 198.00 3,168.00
PVC TEE 100 mm x 75 mm dia. pcs 33.00 198.00 6,534.00
PVC TEE 75 mm x 75 mm dia. pcs 20.00 120.00 2,400.00
PVC Elbow Reducer, 75 x 50mm Ø pcs 2.00 60.00 120.00
Wye, 100mmØ pcs 16.00 195.00 3,120.00
Wye Reducer, 100 x 50 pcs 4.00 115.00 460.00
Wye Reducer, 100 x75 pcs 2.00 140.00 280.00
Solvent Cement liter 5.00 1,200.00 6,000.00
Floor Drain pcs 24.00 280.00 6,720.00
P. Trap, 75mm Ø pcs 32.00 420.00 13,440.00
hangers l0t 1.00 7,142.21 7,142.21
170,189.21
170,189.21
= 170,189.21
1.00

II. SUB-TOTAL OF MATERIAL COST : say 170,189.21

III. LABOR :
1 Foreman 6.0 days 20.00 400.00 8,000.00
2 Plumber days 20.00 300.00 12,000.00
2 Helper days 20.00 250.00 10,000.00
IV. EQUIPMENT COST :

0.18 30,000.00
30,000.00
= 30,000.00
1.00

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 30,000.00

VI. ESTIMATED DIRECT COST, EDC (A) 200,189.21

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 24,022.70
Profit, 8 16,015.14
Mobilization/Demobilization

VAT 5 12,011.35
VII. TOTAL COST OF WORK ITEM 252,238.40
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 252,238.40
 DETAILED COST ESTIMATE
Page _____ of ______
Unit Cost P 173,320.00
DERIVATION OF UNIT COST
Quantity 1.00 lot
Item of Work : PLUMBING/SANITARY WORKS

Item No. :

Work Description : C. Holding Tank 15.0 cu.m

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

I. MATERIAL COST

Concrete cu.m. 8.00 3,965.00 31,720.00

RSB kgs. 1640.00 55.00 90,200.00
Gravel Bedding cu.m. 1.30 950.00 1,235.00
Formworks/Consumables lot 1.00 17294.95 17,294.95

140,449.95
140,449.95
= 140,449.95
1.00

II. SUB-TOTAL OF MATERIAL COST : say 140,450.00

III. LABOR :

1 Foreman days 10.00 400.00 4,000.00

2 Steelman days 14.00 300.00 8,400.00
1 Mason days 10.00 300.00 3,000.00
2 Carpenter days 10.00 300.00 6,000.00
3 Laborer days 10.00 250.00 7,500.00

IV. EQUIPMENT COST :

1 Concrete Bagger Mixer days 2.00 e-days 1,360.00 2,720.00

1 Vibrator days 2.00 e-days 625.00 1,250.00

32,870.00
32,870.00
= 32,870.00
1.00

V. SUB-TOTAL OF LABOR AND EQUIPMENT : 0.23403346 32,870.00

VI. ESTIMATED DIRECT COST, EDC (A) 173,320.00

Plus: (B). Indirect Cost/Mark-up

Overhead, Contingencies & Misc. (OCM) 12 20,798.40
Profit, 8 13,865.60
Mobilization/Demobilization

VAT 5 10,399.20
VII. TOTAL COST OF WORK ITEM 218,383.20
VIII. TOTAL UNIT COST (Total Cost of Work Item/Quantity) 218,383.20