PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : I-A Preparation of Plans and Professional Fees

Quantity : 0
Unit of Measurement : each
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 1 1 78.99 78.99
Unskilled Laborer 4 1 60.93 243.72
Total Man-Days: 3
Sub-Total for A 431.89

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Sub-Total for B

C Total (A + B) 431.89
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 431.89
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
Tarpaulin ft 32 20.00 640.00
Lumber Good bd.ft. 42 43.00 1,806.00
Common Nails Assorted kg 0.42 65.00 27.30
Plywood Marine 1/4"x4'x8' pc 1 386.00 386.00

Sub-Total for F 2,859.30

G Direct Unit Cost (E + F) 3,291.19

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 493.68
I Contractor's Profit (CP) 10% of G 329.12
J Value Added Tax (VAT) 5% of (G + H + I) 205.70
K Total Unit Cost (G + H + I + J) 4,319.69

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : I-B Permits and Clearance

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
-
-
-
Total Man-Days: 0
Sub-Total for A -

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Sub-Total for B

C Total (A + B) -
D Output Per Hour 1.00
E Direct Unit Cost (C / D) -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
-
Building Permits (inc. other government taxes) set 1 4,600.00 4,600.00
-
-
 Sub-Total for F 4,600.00

G Direct Unit Cost (E + F) 4,600.00

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 690.00
I Contractor's Profit (CP) 10% of G 460.00
J Value Added Tax (VAT) 5% of (G + H + I) 287.50
K Total Unit Cost (G + H + I + J) 6,037.50

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : I-C Occupational Safety and Health Program

Quantity : 0
Unit of Measurement : months
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Safety Practitioner/Officer (Part Time) 1 4.77 109.18 520.79
Health Personnel (Full Time) 1 32.5 78.99 2,567.18
-

Sub-Total for A 3,087.96

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Sub-Total for B -

C Total (A + B) 3,087.96
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 3,087.96
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
Safety Helmet 0 #REF! 0.30 #REF!
Working Gloves 0 #REF! 6.57 #REF!
Safety Shoes 0 #REF! 2.37 #REF!
Safety Vest 0 #REF! 2.14 #REF!
-
Signage & Barricades

PPE Signage (4' x 8') pc 1.00 530.00 530.00

Safety First (4' x 4' ) pc 1.00 274.01 274.01
Warning Signs ( 2' x 3' ) pc 7.00 143.04 1,001.29
Caution Tape , 1000 ft roll 2.00 800.00 1,600.00

Sub-Total for F #REF!

#N/A
#N/A
G Direct Unit Cost (E + F) #REF!
G Overhead, Contingencies & Miscellaneous (OCM) 0% of G #REF!
I Contractor's Profit (CP) 10% of G #REF!
J Value Added Tax (VAT) 5% of (G + H + I) #REF!
K Total Unit Cost (G + H + I + J) #REF!

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : I-D Mobilization/Demobilization

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Sub-Total for A -

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
 B Equipment

Dump Truck (12 yd³) 1 12 1,420.00 17,040.00

-
Backhoe w/ Breaker (0.80m³)-SE 130 LC-2 1 12 1,998.10 23,977.20

Sub-Total for B 41,017.20

C Total (A + B) 41,017.20
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 41,017.20
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Sub-Total for F -

G Direct Unit Cost (E + F) 41,017.20

G Overhead, Contingencies & Miscellaneous (OCM) 0% of G -
I Contractor's Profit (CP) 0% of G -
J Value Added Tax (VAT) 5% of (G + H + I) 2,050.86
K Total Unit Cost (G + H + I + J) 43,068.06
PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : II-A Construction of Temporary Bunk House/Storage Room

Quantity :
Unit of Measurement : #N/A
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 40 #REF! #VALUE!
Skilled Laborer 1 40 #REF! #VALUE!
Unskilled Laborer 1 40 #REF! #VALUE!

Sub-Total for A #VALUE!

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

One Bagger Mixer (4-6ft³/min) 2 4 #REF! #VALUE!

Welding Machine, Electric Driven/DC Output 1 4 #REF! #VALUE!
Set of Minor Tools (10% of Labor Cost) #VALUE!

Sub-Total for B #VALUE!

C Total (A + B) #VALUE!
D Output Per Hour 1.00
E Direct Unit Cost (C / D) #VALUE!
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
FLOORING
Natural Gravel 0 0.60 - -
Fine Aggregate 0 1.20 - -
Portland Cement 0 11.00 - -
Reinforcing Steel Bars Deformed Grade 40 0 42.50 54.00 2,295.22
DOORS AND WINDOWS
Jalousie Window 0 5.92 - -
Hollow Core Flush Door 0 2.10 - -
ROOFING AND WALLS
Pre-Painted Metal Roofing Sheet GA. 26 Long Span 0 31.80 418.00 13,292.40
50mmx100mm tubular Steel 0 146.85 - -
L.C Purlins 50mmx150mmx1.2mm 0 84.48 - -
Fiber Cement Ceiling Board (4.5 mm thk) 0 5.00 450.00 2,250.00
CR
Water Closet complete w/ fittings & accs. 0 1.00 2,500.00 2,500.00
Lavatory, complete w/ fittings & accs. 0 1.00 2,000.00 2,000.00
50mm Ø PVC Pipe Waste Pipe Line 0 1.00 270.00 270.00
50mm Ø PVC 45° 0 1.00 37.41 37.41
50mm Ø PVC Elbow 0 1.00 80.00 80.00
Floor Drain(100mm) 0 1.00 - -
Clean Out 0 1.00 90.00 90.00
Solvent 0 1.00 235.00 235.00
Teflon Tape 0 1.00 - -
 Sub-Total for F 23,050.03
G Direct Unit Cost (E + F) #VALUE!
H Overhead, Contingencies & Miscellaneous (OCM) 0% of G #VALUE!
I Contractor's Profit (CP) 10% of G #VALUE!
J Value Added Tax (VAT) 5% of (G + H + I) #VALUE!
K Total Unit Cost (G + H + I + J) #VALUE!

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : II-B Lay-out and staking

Quantity : 1.00
Unit of Measurement : l.s.
Output Per Hour : 0.1250

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 8 109.18 873.44

Unskilled Laborer 3 8 60.93 1,462.32

Total Man-Days: 8
Sub-Total for A 2,335.76

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
0

Sub-Total for B -

C Total (A + B) 2,335.76
D Output Per Hour 0.13
E Direct Unit Cost (C / D) 18,686.08
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
Lumber Coco bd.ft. 1 30.00 30.00
nylon wire #8 roll 1 36.00 36.00
Common Nails Assorted kg 0.5 65.00 32.50
Sub-Total for F 98.50

G Direct Unit Cost (E + F) 18,784.58

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 2,817.69
I Contractor's Profit (CP) 10% of G 1,878.46
J Value Added Tax (VAT) 5% of (G + H + I) 1,174.04
K Total Unit Cost (G + H + I + J) 24,654.76

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : II-C Enclosure

Quantity : 268.75
Unit of Measurement : l.m.
Output Per Hour : 15.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 15 109.18 1,637.70

Unskilled Laborer 3 15 60.93 2,741.85

Total Man-Days: 15
Sub-Total for A 4,379.55

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
0

Sub-Total for B -
 C Total (A + B) 4,379.55
D Output Per Hour 15.00
E Direct Unit Cost (C / D) 291.97
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
Lumber Coco bd.ft. 200 30.00 6,000.00
Blue Sack 8' x 100' roll 2 12.00 24.00
Common Nails Assorted kg 50 65.00 3,250.00
Sub-Total for F 9,274.00

G Direct Unit Cost (E + F) 9,565.97

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 1,434.90
I Contractor's Profit (CP) 10% of G 956.60
J Value Added Tax (VAT) 5% of (G + H + I) 597.87
K Total Unit Cost (G + H + I + J) 12,555.34

PROPOSED TWO-STOREY RESIDENTIAL BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : III-B Structure Excavation (Common Soil)

Quantity : 67.00
Unit of Measurement : cu.m
Output Per Hour : 20.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 3.35 109.18 365.75

Unskilled Laborer 3 3.35 60.93 612.35

Total Man-Days: 4
Sub-Total for A 978.10

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Backhoe (0.80m³)-SE 130 LC-2 1 3.35 1,537.00 5,148.95

Dump Truck (12 yd³) 2 3.35 1,420.00 9,514.00
Set of Minor Tools (10% of Labor Cost) 97.81

Sub-Total for B 14,760.76

C Total (A + B) 15,738.86
D Output Per Hour 20.00
E Direct Unit Cost (C / D) 786.94
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Sub-Total for F -

G Direct Unit Cost (E + F) 786.94

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 118.04
I Contractor's Profit (CP) 10% of G 78.69
J Value Added Tax (VAT) 5% of (G + H + I) 49.18
K Total Unit Cost (G + H + I + J) 1,032.86

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : III-C Embankment (From Structure Excavation)

Quantity : 53.00
Unit of Measurement : cu.m
Output Per Hour : 9.84

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 5.39 109.18 588.48

Unskilled Laborer 3 5.39 60.93 985.24
 Total Man-Days: 6
Sub-Total for A 1,573.72

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Plate Compactor-400-500 GASOLINE ENGINE 1 0.75 123.00 92.25

Backhoe (0.80m³)-SE 130 LC-2 1 0.75 1,537.00 1,152.75
Set of Minor Tools (10% of Labor Cost) 157.37

Sub-Total for B 1,402.37

C Total (A + B) 2,976.09
D Output Per Hour 9.84
E Direct Unit Cost (C / D) 302.45
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Sub-Total for F -

G Direct Unit Cost (E + F) 302.45

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 45.37
I Contractor's Profit (CP) 10% of G 30.24
J Value Added Tax (VAT) 5% of (G + H + I) 18.90
K Total Unit Cost (G + H + I + J) 396.96

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : III-D Embankment (From Borrow)

Quantity : 72.00
Unit of Measurement : cu.m
Output Per Hour : 9.84

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 7.32 109.18 799.20

Unskilled Laborer 3 7.32 60.93 1,338.02

Total Man-Days: 8
Sub-Total for A 2,137.22

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Plate Compactor-400-500 GASOLINE ENGINE 1 5.49 123.00 675.27

Backhoe (0.80m³)-SE 130 LC-2 1 5.49 1,537.00 8,438.13
Set of Minor Tools (10% of Labor Cost) 213.72

Sub-Total for B 9,327.12

C Total (A + B) 11,464.34
D Output Per Hour 9.84
E Direct Unit Cost (C / D) 1,165.08
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Common Borrow m³ 72.00 250.00 18,000.00

(w/25% Shrinkage Factor)

Sub-Total for F 18,000.00

G Direct Unit Cost (E + F) 19,165.08

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 2,874.76
I Contractor's Profit (CP) 10% of G 1,916.51
J Value Added Tax (VAT) 5% of (G + H + I) 1,197.82
 K Total Unit Cost (G + H + I + J) 25,154.16

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : III-E Gravel Fill

Quantity : 24.00
Unit of Measurement : cu.m
Output Per Hour : 1.20

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 20 109.18 2,183.60

Unskilled Laborer 3 20 60.93 3,655.80

Total Man-Days: 20
Sub-Total for A 5,839.40

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Plate Compactor-400-500 GASOLINE ENGINE 1 10 123.00 1,230.00

Set of Minor Tools (10% of Labor Cost) 583.94

Sub-Total for B 1,813.94

C Total (A + B) 7,653.34
D Output Per Hour 1.20
E Direct Unit Cost (C / D) 6,377.78
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Gravel G1 (Course Aggregates) m³ 24.00 800.00 19,200.00

Sub-Total for F 19,200.00

G Direct Unit Cost (E + F) 25,577.78

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 3,836.67
I Contractor's Profit (CP) 10% of G 2,557.78
J Value Added Tax (VAT) 5% of (G + H + I) 1,598.61
K Total Unit Cost (G + H + I + J) 33,570.84

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : IV-A Structural Concrete (Footings, Stair on Grade SOF & Septic Vault ), Class A, 14 days
Quantity : 41.78
Unit of Measurement : cu.m
Output Per Hour : 0.357

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 118 109.18 12,883.24

Skilled Laborer 2 118 78.99 18,641.64
Unskilled Laborer 4 118 60.93 28,758.96

Total Man-Days: 310

Sub-Total for A 60,283.84
Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

One Bagger Mixer (4-6ft³/min) 1 2 172.00 344.00

Set of Minor Tools (10% of Labor Cost) 6,028.38

Sub-Total for B 6,372.38

C Total (A + B) 66,656.22
 D Output Per Hour 0.36
E Direct Unit Cost (C / D) 186,712.11
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Gravel G1 (Course Aggregates) m³ 36 800.00 28,800.00

Washed Sand (Fine Aggregates) m³ 18 700.00 12,600.00
Portland Cement 40kg bag 328 230.00 75,440.00

Sub-Total for F 116,840.00

G Direct Unit Cost (E + F) 303,552.11
G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 45,532.82
I Contractor's Profit (CP) 10% of G 30,355.21
J Value Added Tax (VAT) 5% of (G + H + I) 18,972.01
K Total Unit Cost (G + H + I + J) 398,412.15

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : IV-B Structural Concrete (Footing Tie Beams), Class A, 14 days
Quantity : 5.00
Unit of Measurement : cu.m
Output Per Hour : 0.27

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 18.52 109.18 2,022.01

Skilled Laborer 1 18.52 78.99 1,462.89
Unskilled Laborer 4 18.52 60.93 4,513.69

Total Man-Days: 42
Sub-Total for A 7,998.60

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

One Bagger Mixer (4-6ft³/min) 1 18.52 172.00 3,185.44

Set of Minor Tools (10% of Labor Cost) 799.86

Sub-Total for B 3,985.30

C Total (A + B) 11,983.90
D Output Per Hour 0.27
E Direct Unit Cost (C / D) 44,384.83
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Gravel G1 (Course Aggregates) m³ 7.56 800.00 6,048.00

Washed Sand (Fine Aggregates) m³ 3.78 700.00 2,646.00
Portland Cement 40kg bag 71.00 230.00 16,330.00

Sub-Total for F 25,024.00

G Direct Unit Cost (E + F) 69,408.83

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 10,411.32
I Contractor's Profit (CP) 10% of G 6,940.88
J Value Added Tax (VAT) 5% of (G + H + I) 4,338.05
K Total Unit Cost (G + H + I + J) 91,099.08

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : V-A Structural Concrete (Columns), Class A, 14 days

Quantity : 19.00
Unit of Measurement : cu.m
Output Per Hour : 0.27

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
 Construction Foreman 1 70.38 109.18 7,684.09
Skilled Laborer 1 70.38 78.99 5,559.32
Unskilled Laborer 4 70.38 60.93 17,153.01

Total Man-Days: 159

Sub-Total for A 30,396.42

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
One Bagger Mixer (4-6ft³/min) 1 70.38 172.00 12,105.36
Set of Minor Tools (10% of Labor Cost) 3,039.64

Sub-Total for B 15,145.00

C Total (A + B) 45,541.42
D Output Per Hour 0.27
E Direct Unit Cost (C / D) 168,671.93
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Gravel G1 (Course Aggregates) m³ 7.97 800.00 6,376.00

Washed Sand (Fine Aggregates) m³ 3.99 700.00 2,793.00
Portland Cement 40kg bag 75.00 230.00 17,250.00

Sub-Total for F 26,419.00

G Direct Unit Cost (E + F) 195,090.93

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 29,263.64
I Contractor's Profit (CP) 10% of G 19,509.09
J Value Added Tax (VAT) 5% of (G + H + I) 12,193.18
K Total Unit Cost (G + H + I + J) 256,056.84

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : V-B Structural Concrete (Suspended Slab & Stair), Class A, 14 days
Quantity : 29.00
Unit of Measurement : cu.m
Output Per Hour : 0.270

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 107.41 109.18 11,727.02
Skilled Laborer 1 107.41 78.99 8,484.32
Unskilled Laborer 4 107.41 60.93 26,177.97
Total Man-Days: 242 -

Sub-Total for A 46,389.30

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
One Bagger Mixer (4-6ft³/min) 1 107.41 172.00 18,474.52
Minor Tools (10% of Labor Cost) 4,638.93

Sub-Total for B 23,113.45

C Total (A + B) 69,502.76
D Output Per Hour 0.27
E Direct Unit Cost (C / D) 257,417.61
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Gravel G1 (Course Aggregates) m³ 29.00 800.00 23,200.00

Washed Sand (Fine Aggregates) m³ 14.50 700.00 10,150.00
Portland Cement 40kg bag 261.00 230.00 60,030.00

Sub-Total for F 93,380.00

G Direct Unit Cost (E + F) 350,797.61

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 52,619.64
I Contractor's Profit (CP) 10% of G 35,079.76
J Value Added Tax (VAT) 5% of (G + H + I) 21,924.85
K Total Unit Cost (G + H + I + J) 460,421.87
 PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : V-C Structural Concrete (Beams), Class A, 14 days

Quantity : 25.00
Unit of Measurement : cu.m
Output Per Hour : 0.270

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 92.59 109.18 10,109.26
Skilled Laborer 1 92.59 78.99 7,313.89
Unskilled Laborer 4 92.59 60.93 22,566.67
Total Man-Days: 209 -

Sub-Total for A 39,989.81

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
One Bagger Mixer (4-6ft³/min) 1 92.59 172.00 15,925.93
Minor Tools (10% of Labor Cost) 3,998.98

Sub-Total for B 19,924.91

C Total (A + B) 59,914.72
D Output Per Hour 0.27
E Direct Unit Cost (C / D) 221,906.38
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Natural Gravel m³ 25.00 600.00 15,000.00

Fine Aggregate m³ 12.50 765.00 9,562.50
Portland Cement bag 225.00 265.00 59,625.00

Sub-Total for F 84,187.50

G Direct Unit Cost (E + F) 306,093.88

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 45,914.08
I Contractor's Profit (CP) 10% of G 30,609.39
J Value Added Tax (VAT) 5% of (G + H + I) 19,130.87
K Total Unit Cost (G + H + I + J) 401,748.22
PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : IV-C Reinforcing Steel (Deformed, Grade 40)

Quantity : 17386.4
Unit of Measurement : kgs.
Output Per Hour : 129.094

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 134.68 109.18 14,704.36

Skilled Laborer 3 134.68 78.99 31,915.12
Unskilled Laborer 12 134.68 60.93 98,472.63

Total Man-Days: 809

Sub-Total for A 145,092.11

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Bar Cutter 1 134.68 219.75 29,595.93

Bar Bender 1 134.68 351.50 47,340.02
Set of Minor Tools (10% of Labor Cost) 14,509.21

Sub-Total for B 91,445.16

C Total (A + B) 236,537.27
D Output Per Hour 129.09
E Direct Unit Cost (C / D) 1,832.29
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
 Reinforcing Steel Bars Deformed Grade 40 kg 17386.38 55.00 956,250.90
GI Tie Wire #16 kg 329.68 75.00 24,726.00
Consumables (5% of Materials Cost) 49,048.85

Sub-Total for F 1,030,025.75

G Direct Unit Cost (E + F) 1,031,858.03

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 154,778.70
I Contractor's Profit (CP) 10% of G 103,185.80
J Value Added Tax (VAT) 5% of (G + H + I) 64,491.13
K Total Unit Cost (G + H + I + J) 1,354,313.67

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : V-D Reinforcing Steel (Deformed, Grade 60)

Quantity : 0
Unit of Measurement : kgs.
Output Per Hour : 129.094

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 1 109.18 109.18

Skilled Laborer 3 1 78.99 236.97
Unskilled Laborer 12 1 60.93 731.16

Total Man-Days: 6
Sub-Total for A 1,077.31

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
Bar Cutter 1 0.5 219.75 109.88
Bar Bender 1 0.5 351.50 175.75
Set of Minor Tools (10% of Labor Cost) 107.73

Sub-Total for B 393.36

C Total (A + B) 1,470.67
D Output Per Hour 129.09
E Direct Unit Cost (C / D) 11.39
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Reinforcing Steel Bars Deformed Grade 60 kg 1 58.00 58.00

GI Tie Wire #16 kg 0.015 75.00 1.13
Consumables (5% of Materials Cost) 2.96

Sub-Total for F 62.08

G Direct Unit Cost (E + F) 73.47

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 11.02
I Contractor's Profit (CP) 10% of G 7.35
J Value Added Tax (VAT) 5% of (G + H + I) 4.59
K Total Unit Cost (G + H + I + J) 96.43

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : V-E Formworks and Falseworks

Quantity : 0
Unit of Measurement : sq.m
Output Per Hour : 4.50

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Installation
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 4 1 78.99 315.96
Unskilled Laborer 6 1 60.93 365.58
Stripping
Construction Foreman 1 0.56 109.18 61.14
Unskilled Laborer 6 0.56 60.93 204.72
 Total Man-Days: 10
Sub-Total for A 1,056.59

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
Area = 205.01 m2
a. H-Frame 1.7 m x 1.2m, set 1 1.00 860.00 860.00
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension -
c. Adjustable U-head Jack, 0.6m -
d. Adjustable Base Jack, 0.6m -
e. 1-1/2" GI Pipe x 6.0 m -
f. 1-1/2" GI Pipe x 3.0 m -
g. 1-1/2" GI Pipe x 4.0 m -
h. 1-1/2" GI Pipe x 1.0 m -
i. Tie Rod x 0.60m -
j. Round Wing Nut -

Minor tools (10% Labor Cost) 105.66

Sub-Total for B 965.66

C Total (A + B) 2,022.24
D Output Per Hour 4.50
E Direct Unit Cost (C / D) 449.39
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Marine Plywood pc 2 450.00 900.00

Lumber Good 4 uses bd.ft. 4 43.00 172.00
Common Nails Assorted kg 1 65.00 65.00
Consumables (5% of Materials Cost) 56.85

Sub-Total for F 1,193.85

G Direct Unit Cost (E + F) 1,643.24

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 246.49
I Contractor's Profit (CP) 10% of G 164.32
J Value Added Tax (VAT) 5% of (G + H + I) 102.70
K Total Unit Cost (G + H + I + J) 2,156.75

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VI-A Catch Basin (CHB)

Quantity : 0
Unit of Measurement : each
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Unskilled Laborer 2 1 60.93 121.86
Unskilled Laborer 3 1 60.93 182.79
Total Man-Days: 3 -

Sub-Total for A 413.83

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 41.38

Sub-Total for B 41.38

C Total (A + B) 455.21
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 455.21
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Portland Cement bag 1.000 265.00 265.00

Fine Aggregate m³ 1.000 765.00 765.00
 Natural Gravel m³ 1.000 600.00 600.00
CHB Ordinary 4"x8"x16" pc 20.000 13.00 260.00
Reinforcing Steel Bars Deformed Grade 40 kg 6.000 55.00 330.00
GI Tie Wire #16 kg 1.000 75.00 75.00

Consumables (5% of Materials Cost) 114.75

Sub-Total for F 2,409.75

G Direct Unit Cost (E + F) 2,864.96

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 429.74
I Contractor's Profit (CP) 10% of G 286.50
J Value Added Tax (VAT) 5% of (G + H + I) 179.06
K Total Unit Cost (G + H + I + J) 3,760.26

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VI-B Sewer Line Works

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 32 109.18 3,493.76

Skilled Laborer 1 32 78.99 2,527.68
Unskilled Laborer 2 32 60.93 3,899.52

Total Man-Days: 48
Sub-Total for A 9,920.96

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
Minor tools (10% Labor Cost) 992.10

Sub-Total for B 992.10

C Total (A + B) 10,913.06
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 10,913.06
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
-
150mm Ø PVC Pipe pcs 9.00 980.00 8,820.00
150mm Ø PVC 45° pcs 5.00 114.00 570.00
75mm Ø PVC Pipe pcs 5.00 501.50 2,507.50
50mm Ø PVC Pipe pcs 10.00 272.00 2,720.00
150mm Ø PVC 45° pcs 2.00 114.00 228.00
150mm Ø PVC Tee pcs 2.00 56.00 112.00
150mm Ø PVC 89 deg. pcs 2.00 141.00 282.00
100mm Ø PVC Elbow pcs 6.00 94.00 564.00
100mm Ø PVC Tee pcs 5.00 57.00 285.00
100mm Ø PVC 45° pcs 10.00 76.00 760.00
75mm Ø PVC Elbow pcs 6.00 70.50 423.00
75mm Ø PVC Tee pcs 5.00 42.75 213.75
50mm Ø PVC Elbow pcs 19.00 65.00 1,235.00
50mm Ø PVC Tee pcs 4.00 56.00 224.00
Floor Drain(100mm) pcs 8.00 290.00 2,320.00
Clean Out pcs 4.00 77.00 308.00
P-Trap(100mm) pcs 5.00 90.00 450.00
Solvent can 5.00 224.00 1,120.00
Teflon Tape rolls 10 15.00 150.00

Consumables (5% of Materials Cost) 7.50

Sub-Total for F 23,299.75

G Direct Unit Cost (E + F) 34,212.81

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 5,131.92
I Contractor's Profit (CP) 10% of G 3,421.28
J Value Added Tax (VAT) 5% of (G + H + I) 2,138.30
K Total Unit Cost (G + H + I + J) 44,904.31

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

 MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VI-C Storm Drainage & Downspout

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 16 109.18 1,746.88

Skilled Laborer 1 16 78.99 1,263.84
Unskilled Laborer 1 16 60.93 974.88

Total Man-Days: 18
Sub-Total for A 3,985.60

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
Minor tools (10% Labor Cost) 398.56

Sub-Total for B 398.56

C Total (A + B) 4,384.16
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 4,384.16
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

PVC Pipe (75mmǾ) pc 15 376.03 5,640.42

PVC 45deg (3mm BEND x76mm) pc 12 62.00 744.00
Roof Drain pc 8 295.00 2,360.00
solvent can 10 70.00 700.00

Consumables (5% of Materials Cost) 472.22

Sub-Total for F 9,916.64

G Direct Unit Cost (E + F) 14,300.80

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 2,145.12
I Contractor's Profit (CP) 10% of G 1,430.08
J Value Added Tax (VAT) 5% of (G + H + I) 893.80
K Total Unit Cost (G + H + I + J) 18,769.80

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : VI-D Plumbing Fixtures

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 38 109.18 4,148.84

Skilled Laborer 2 38 78.99 6,003.24
Unskilled Laborer 3 38 60.93 6,946.02

Total Man-Days: 86
Sub-Total for A 17,098.10

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
Minor tools (10% Labor Cost) 1,709.81

Sub-Total for B 1,709.81

C Total (A + B) 18,807.91
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 18,807.91
 Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
-
Water Closet Complete with Fitting & Accs. sets 5 8000.00 40,000.00
Urinal sets 4 3500.00 14,000.00
Lavatory complete with Fitting & accs. sets 2 7500.00 15,000.00
Mirror sq.ft 5 650.00 3,250.00
Handrail (PWD) sets 1 6000.00 6,000.00
Consumables (5% of Materials Cost) 3,912.50

Sub-Total for F 82,162.50

G Direct Unit Cost (E + F) 100,970.41

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 15,145.56
I Contractor's Profit (CP) 10% of G 10,097.04
J Value Added Tax (VAT) 5% of (G + H + I) 6,310.65
K Total Unit Cost (G + H + I + J) 132,523.66

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : VI-E Cold Water Lines

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor

Construction Foreman 1 25 109.18 2,729.50

Skilled Laborer 1 25 78.99 1,974.75
Unskilled Laborer 1 25 60.93 1,523.25

Total Man-Days: 29
Sub-Total for A 6,227.50

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
Minor tools (10% Labor Cost) 622.75

Sub-Total for B 622.75

C Total (A + B) 6,850.25
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 6,850.25
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
-
32mmØ PPR Pipe, PN 20 (4m) pcs 18.00 846.72 15,241.00
25mmØ PPR Pipe, PN 20(4m) pcs 8.00 489.81 3,918.46
20mmØ PPR Pipe, PN 20(4m) pcs 6.00 316.83 1,900.95
32mmØ PPR Tee, PN 20 pcs 4.00 30.89 123.56
25mmØ PPR Tee, PN 20 pcs 6.00 30.89 185.33
20mmØ PPR Tee, PN 20 pcs 8.00 17.02 136.16
32mmØ PPR Elbow, PN 20 pcs 4.00 36.34 145.36
25mmØ PPR Elbow, PN 20 pcs 6.50 23.62 153.54
20mmØ PPR Elbow, PN 20 pcs 12.00 14.54 174.43
32mm x 25 mm Ø Reducer pcs 3.00 18.17 54.51
32mm x 20 mm Ø Reducer pcs 3.00 16.35 49.06
25mm x 20 mm Ø Reducer pcs 2.00 16.13 32.27
Teflon Tape roll 5.00 15.00 75.00
Solvent can 4.00 224.00 896.00

Consumables (5% of Materials Cost) 0 48.55

Sub-Total for F 23,134.18

G Direct Unit Cost (E + F) 29,984.43

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 4,497.66
I Contractor's Profit (CP) 10% of G 2,998.44
J Value Added Tax (VAT) 5% of (G + H + I) 1,874.03
K Total Unit Cost (G + H + I + J) 39,354.56

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
 DETAILED COST ESTIMATE

Item No./Description : VII-A Ceiling (4.5mm Fiber Cement Board-Metal Frame)

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 1.243

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 2 109.18 218.36
Skilled Laborer 2 2 78.99 315.96
Unskilled Laborer 2 2 60.93 243.72

Total Man-Days: 4
Sub-Total for A 778.04

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 77.80

Sub-Total for B 77.80

C Total (A + B) 855.84
D Output Per Hour 1.24
E Direct Unit Cost (C / D) 688.53
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Marine Plywood (2' x4' Signages) -¼" pc 2 450.00 900.00

Metal Double Furring Channel (19mm x 50mm x 5m x 0.5mmpcthk) 3 110.00 330.00
Metal Carrying Channel (12mm x 38mm x 5m x 0.8mm thk) pc 1 130.00 130.00
Suspension hanger Bar/ Rod kg 1 120.00 120.00
Channel Clip pc 6 70.00 420.00
Ceiling Vent pc 1 145.00 145.00
Wall Angle pc 1 110.00 110.00
Rivets pc 14 15.00 210.00
1" Metal Screws pc 4 80.00 320.00
Consumables (5% of Materials Cost) 68.00

Sub-Total for F 2,753.00

G Direct Unit Cost (E + F) 3,441.53

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 516.23
I Contractor's Profit (CP) 10% of G 344.15
J Value Added Tax (VAT) 5% of (G + H + I) 215.10
K Total Unit Cost (G + H + I + J) 4,517.01

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VII-B Wall (6mm Ordinary Plywood-Wood Frame, Blackboard)

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 2.360

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 2 1 78.99 157.98
Unskilled Laborer 1 1 60.93 60.93

Total Man-Days: 2
Sub-Total for A 328.09

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 32.81

 Sub-Total for B 32.81

C Total (A + B) 360.90
D Output Per Hour 2.36
E Direct Unit Cost (C / D) 152.92
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Lawanit Board 6mm thk. 0 1.00 450.00 450.00

Plywood Ordinary 1/4"x4'x8' 0 1.0 325.00 325.00
Chalkdust Bob w/ Wire Mesh sets 1.0 390.00 390.00
Hard Wood Studdings (100 mm x 50 mm) bd.ft. 10.0 38.45 384.50
Hard Wood Studdings (50 mm x 50 mm) bd.ft. 10.0 38.45 384.50
50 mm x 50 mm Tanguile bd.ft. 10.0 60.45 604.50
25 mm x 50 mm Tanguile bd.ft. 10.0 60.45 604.50
Common Nails Assorted 0 1 55.91 55.91
Concrete Nails Assorted 0 1 75.91 75.91
Consumables (5% of Materials Cost) 58.25

Sub-Total for F 3,333.07

G Direct Unit Cost (E + F) 3,485.99

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 522.90
I Contractor's Profit (CP) 10% of G 348.60
J Value Added Tax (VAT) 5% of (G + H + I) 217.87
K Total Unit Cost (G + H + I + J) 4,575.37

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : VIII-A Residential Casement (Steel)

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 0.180

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 1 1 78.99 78.99
Unskilled Laborer 1 1 60.93 60.93

Total Man-Days: 2
Sub-Total for A 249.10

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 24.91

Sub-Total for B 24.91

C Total (A + B) 274.01
D Output Per Hour 0.18
E Direct Unit Cost (C / D) 1,522.28
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Aluminum Casement Windows (Awning) m² 1 4,500.00 4,500.00

-
-
-
-
Consumables (5% of Materials Cost) 225.00

Sub-Total for F 4,725.00

G Direct Unit Cost (E + F) 6,247.28

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 937.09
I Contractor's Profit (CP) 10% of G 624.73
J Value Added Tax (VAT) 5% of (G + H + I) 390.45
K Total Unit Cost (G + H + I + J) 8,199.55
 PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VIII-B Steel Casement Window w/ 1/8" Clear Glass w/ Grills
Quantity : 1.92
Unit of Measurement : sq.m.
Output Per Hour : 0.360

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 6.00 109.18 655.08
Skilled Laborer 2 6.00 78.99 947.88
Unskilled Laborer 3 6.00 60.93 1,096.74

Total Man-Days: 14
Sub-Total for A 2,699.70

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 269.97

Sub-Total for B 269.97

C Total (A + B) 2,969.67
D Output Per Hour 0.36
E Direct Unit Cost (C / D) 8,249.08
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Steel Casement Window w/ 1/8" Clear Glass w/

Grills sq.m. 12 4,000.00 48,000.00
-
-
Consumables (5% of Materials Cost) 2,400.00

Sub-Total for F 50,400.00

G Direct Unit Cost (E + F) 58,649.08

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 8,797.36
I Contractor's Profit (CP) 10% of G 5,864.91
J Value Added Tax (VAT) 5% of (G + H + I) 3,665.57
K Total Unit Cost (G + H + I + J) 76,976.92

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : VIII-C Steel Awning Window w/ 1/8" Clear Glass w/ Grills
Quantity : 0.72
Unit of Measurement : sq.m.
Output Per Hour : 0.360

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 3.00 109.18 327.54
Skilled Laborer 3 3.00 78.99 710.91
Unskilled Laborer 2 3.00 60.93 365.58

Total Man-Days: 7
Sub-Total for A 1,404.03

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 140.40

 Sub-Total for B 140.40

C Total (A + B) 1,544.43
D Output Per Hour 0.36
E Direct Unit Cost (C / D) 4,290.09
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Steel Awning Window w/ 1/8" Clear Glass w/ Grills

sq.m. 3 780.00 2,340.00
-
-
Consumables (5% of Materials Cost) 117.00

Sub-Total for F 2,457.00

G Direct Unit Cost (E + F) 6,747.09

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 1,012.06
I Contractor's Profit (CP) 10% of G 674.71
J Value Added Tax (VAT) 5% of (G + H + I) 421.69
K Total Unit Cost (G + H + I + J) 8,855.56

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : VIII-D Steel Casement Window w/ 1/8" Clear Glass w/ Grills
Quantity : 2.88
Unit of Measurement : sq.m.
Output Per Hour : 0.270

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 12.00 109.18 1,310.16
Skilled Laborer 2 12.00 78.99 1,895.76
Unskilled Laborer 3 12.00 60.93 2,193.48

Total Man-Days: 27
Sub-Total for A 5,399.40

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 539.94

Sub-Total for B 539.94

C Total (A + B) 5,939.34
D Output Per Hour 0.27
E Direct Unit Cost (C / D) 21,997.56
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Steel Casement Window w/ 1/8" Clear Glass w/

Grills sq.m. 3 2,900.00 8,700.00
-
-
Consumables (5% of Materials Cost) 435.00

Sub-Total for F 9,135.00

G Direct Unit Cost (E + F) 31,132.56

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 4,669.88
I Contractor's Profit (CP) 10% of G 3,113.26
J Value Added Tax (VAT) 5% of (G + H + I) 1,945.78
K Total Unit Cost (G + H + I + J) 40,861.48

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VIII-E Steel Awning Window w/ 1/8" Clear Glass w/ Grills
Quantity : 0.36
Unit of Measurement : sq.m.
Output Per Hour : 0.270

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 2.00 109.18 218.36
Skilled Laborer 2 2.00 78.99 315.96
Unskilled Laborer 3 2.00 60.93 365.58

Total Man-Days: 5
Sub-Total for A 899.90

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 89.99

Sub-Total for B 89.99

C Total (A + B) 989.89
D Output Per Hour 0.27
E Direct Unit Cost (C / D) 3,666.26
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Steel Awning Window w/ 1/8" Clear Glass w/ Grills

sq.m. 3 450.00 1,350.00
-
-
Consumables (5% of Materials Cost) 67.50

Sub-Total for F 1,417.50

G Direct Unit Cost (E + F) 5,083.76

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 762.56
I Contractor's Profit (CP) 10% of G 508.38
J Value Added Tax (VAT) 5% of (G + H + I) 317.73
K Total Unit Cost (G + H + I + J) 6,672.43

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : VIII-F Sliding Panel Door

Quantity : 3.78
Unit of Measurement : sq.m.
Output Per Hour : 0.320

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 12.00 109.18 1,310.16
Skilled Laborer 3 12.00 78.99 2,843.64
Unskilled Laborer 3 12.00 60.93 2,193.48

Total Man-Days: 32
Sub-Total for A 6,347.28

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 634.73

Sub-Total for B 634.73

C Total (A + B) 6,982.01
D Output Per Hour 0.32
E Direct Unit Cost (C / D) 21,818.78
Name and Specification Unit Quantity Unit Cost Amount (PhP)
 F Materials

Sliding Panel Door sq.m. 3 7,000.00 21,000.00

-
-
Consumables (5% of Materials Cost) 1,050.00

Sub-Total for F 22,050.00

G Direct Unit Cost (E + F) 43,868.78

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 6,580.32
I Contractor's Profit (CP) 10% of G 4,386.88
J Value Added Tax (VAT) 5% of (G + H + I) 2,741.80
K Total Unit Cost (G + H + I + J) 57,577.77

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VIII-G PVC Door

Quantity : 1.47
Unit of Measurement : sq.m.
Output Per Hour : 0.360

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 5.00 109.18 545.90
Skilled Laborer 2 5.00 78.99 789.90
Unskilled Laborer 3 5.00 60.93 913.95

Total Man-Days: 12
Sub-Total for A 2,249.75

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 224.98

Sub-Total for B 224.98

C Total (A + B) 2,474.73
D Output Per Hour 0.36
E Direct Unit Cost (C / D) 6,874.24
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

PVC Door sq.m. 3 2,000.00 6,000.00

-
-
Consumables (5% of Materials Cost) 300.00

Sub-Total for F 6,300.00

G Direct Unit Cost (E + F) 13,174.24

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 1,976.14
I Contractor's Profit (CP) 10% of G 1,317.42
J Value Added Tax (VAT) 5% of (G + H + I) 823.39
K Total Unit Cost (G + H + I + J) 17,291.18

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VIII-H Flush Hollow Core Marine Plywood Both Faces
Quantity : 1.68
Unit of Measurement : sq.m.
Output Per Hour : 0.360

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

 A Labor
Fabrication
Construction Foreman 1 5.00 109.18 545.90
Skilled Laborer 3 5.00 78.99 1,184.85
Unskilled Laborer 3 5.00 60.93 913.95

Total Man-Days: 14
Sub-Total for A 2,644.70

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 264.47

Sub-Total for B 264.47

C Total (A + B) 2,909.17
D Output Per Hour 0.36
E Direct Unit Cost (C / D) 8,081.03
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Flush Hollow Core Marine Plywood Both Faces sq.m. 4 3,000.00 12,000.00
-
-
Consumables (5% of Materials Cost) 600.00

Sub-Total for F 12,600.00

G Direct Unit Cost (E + F) 20,681.03

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 3,102.15
I Contractor's Profit (CP) 10% of G 2,068.10
J Value Added Tax (VAT) 5% of (G + H + I) 1,292.56
K Total Unit Cost (G + H + I + J) 27,143.85

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VIII-I Panel Door

Quantity : 1.68
Unit of Measurement : sq.m.
Output Per Hour : 0.360

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 5.00 109.18 545.90
Skilled Laborer 2 5.00 78.99 789.90
Unskilled Laborer 3 5.00 60.93 913.95

Total Man-Days: 12
Sub-Total for A 2,249.75

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 224.98

Sub-Total for B 224.98

C Total (A + B) 2,474.73
D Output Per Hour 0.36
E Direct Unit Cost (C / D) 6,874.24
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Panel Door sq.m. 3 5,000.00 15,000.00

-
-
Consumables (5% of Materials Cost) 750.00
 Sub-Total for F 15,750.00

G Direct Unit Cost (E + F) 22,624.24

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 3,393.64
I Contractor's Profit (CP) 10% of G 2,262.42
J Value Added Tax (VAT) 5% of (G + H + I) 1,414.01
K Total Unit Cost (G + H + I + J) 29,694.31

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : VIII-J PVC Door

Quantity : 1.26
Unit of Measurement : sq.m.
Output Per Hour : 0.360

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 4.00 109.18 436.72
Skilled Laborer 2 4.00 78.99 631.92
Unskilled Laborer 3 4.00 60.93 731.16

Total Man-Days: 9
Sub-Total for A 1,799.80

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 179.98

Sub-Total for B 179.98

C Total (A + B) 1,979.78
D Output Per Hour 0.36
E Direct Unit Cost (C / D) 5,499.39
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

PVC Door sq.m. 4 100.00 400.00

-
-
Consumables (5% of Materials Cost) 20.00

Sub-Total for F 420.00

G Direct Unit Cost (E + F) 5,919.39

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 887.91
I Contractor's Profit (CP) 10% of G 591.94
J Value Added Tax (VAT) 5% of (G + H + I) 369.96
K Total Unit Cost (G + H + I + J) 7,769.20

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

OTON, ILOILO

DETAILED COST ESTIMATE

Item No./Description : VIII-G Flush Hollow Core Marine Plywood Both Faces
Quantity : 1.68
Unit of Measurement : sq.m.
Output Per Hour : 0.360

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 5.00 109.18 545.90
Skilled Laborer 3 5.00 78.99 1,184.85
Unskilled Laborer 2 5.00 60.93 609.30

Total Man-Days: 12
 Sub-Total for A 2,340.05

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment
Welding Machine, Gas/Diesel Driven 1 5.00 371.00 1,855.00
Minor Tools (10% of Labor Cost) 234.01

Sub-Total for B 2,089.01

C Total (A + B) 4,429.06
D Output Per Hour 0.36
E Direct Unit Cost (C / D) 12,302.93
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Steel Box Track l.m. 2 935.00 1,870.00

19mm Square Bar kgs. 1 55.00 55.00
Hinges pcs. 1 600.00 600.00
Welding Rod kgs. 1 120.00 120.00
Metal Zinc Chromate gals. 1 540.00 540.00
Paint Primer Thinner gals. 1 320.00 320.00
-
-
Consumables (5% of Materials Cost) 175.25

Sub-Total for F 3,680.25

G Direct Unit Cost (E + F) 15,983.18

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 2,397.48
I Contractor's Profit (CP) 10% of G 1,598.32
J Value Added Tax (VAT) 5% of (G + H + I) 998.95
K Total Unit Cost (G + H + I + J) 20,977.92

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : IX-A 0

Quantity : 0
Unit of Measurement : 0
Output Per Hour : 10.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 2 109.18 218.36
Skilled Laborer 2 2 78.99 315.96
Unskilled Laborer 1 2 60.93 121.86
Total Man-Days: 3 -

Sub-Total for A 656.18

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 65.62

Sub-Total for B 65.62

C Total (A + B) 721.80
D Output Per Hour 10.00
E Direct Unit Cost (C / D) 72.18
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Pre-Painted Flashing, GA 24 (0.701mm x 2.44m) l.m. 2 190.00 380.00

Blind Rivets pc 19 1.50 28.50
Consumables (3% of Materials Cost) 12.26

Sub-Total for F 420.76

G Direct Unit Cost (E + F) 492.93

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 73.94
I Contractor's Profit (CP) 10% of G 49.29
J Value Added Tax (VAT) 5% of (G + H + I) 30.81
K Total Unit Cost (G + H + I + J) 646.98
 PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : IX-B 0

Quantity : 0
Unit of Measurement : 0
Output Per Hour : 11.800

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 2 1 78.99 157.98
Unskilled Laborer 1 1 60.93 60.93
Total Man-Days: 2 -

Sub-Total for A 328.09

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 32.81

Sub-Total for B 32.81

C Total (A + B) 360.90
D Output Per Hour 11.80
E Direct Unit Cost (C / D) 30.58
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Pre-Painted Gutter, GA 24 (0.701mm x 2.44m l.m. 1 190.00 190.00

Blind Rivets pc 16 1.50 24.00
12" x 1" Plain GI Strap. pc 3 15.00 45.00
Consumables (3% of Materials Cost) 7.77

Sub-Total for F 266.77

G Direct Unit Cost (E + F) 297.35

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 44.60
I Contractor's Profit (CP) 10% of G 29.74
J Value Added Tax (VAT) 5% of (G + H + I) 18.58
K Total Unit Cost (G + H + I + J) 390.28

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : IX-C Prepainted Metal Sheets (Rib Type - Long Span, Curve Roofing Sheets)
Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 2.076

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 2 1 78.99 157.98
Unskilled Laborer 2 1 60.93 121.86

Total Man-Days: 2
Sub-Total for A 389.02

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 38.90

22
Sub-Total for B 38.90

C Total (A + B) 427.92
D Output Per Hour 2.08
E Direct Unit Cost (C / D) 206.13
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
 Pre-Painted Metal Roofing Sheet GA. 26 Long Span m² 2.00 414.00 828.00

J-Bolts with washer pc 10.00 5.00 50.00

Consumables (3% of Materials Cost) 26.34

Sub-Total for F 904.34

G Direct Unit Cost (E + F) 1,110.47

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 166.57
I Contractor's Profit (CP) 10% of G 111.05
J Value Added Tax (VAT) 5% of (G + H + I) 69.40
K Total Unit Cost (G + H + I + J) 1,457.49

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : X-A Water Proofing (Liquid)

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 5.772

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 2 1 78.99 157.98
Unskilled Laborer 1 1 60.93 60.93

Total Man-Days: 2
Sub-Total for A 328.09

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 32.81

Sub-Total for B 32.81

C Total (A + B) 360.90
D Output Per Hour 5.77
E Direct Unit Cost (C / D) 62.53
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Water Proofing Liquid gals 1 1500 1500

Primer Coat gals 1 950 950
-
Consumables (3% of Materials Cost) 73.50

Sub-Total for F 2,523.50

G Direct Unit Cost (E + F) 2,586.03

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 387.90
I Contractor's Profit (CP) 10% of G 258.60
J Value Added Tax (VAT) 5% of (G + H + I) 161.63
K Total Unit Cost (G + H + I + J) 3,394.16

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XI-A Glazed Tiles and Trims

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 2.365

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 4 109.18 436.72
 Skilled Laborer 6 4 78.99 1,895.76
Unskilled Laborer 5 4 60.93 1,218.60

Total Man-Days: 18
Sub-Total for A 3,551.08

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 355.11

Sub-Total for B 355.11

C Total (A + B) 3,906.19
D Output Per Hour 2.37
E Direct Unit Cost (C / D) 1,651.67
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Ceramic Glazed Tiles m² 2.000 740.00 1,480.00

Portland Cement bag 1.000 265.00 265.00
Fine Aggregate m³ 1.000 765.00 765.00
Tile Adhesive (25kg) bags 1.000 250.00 250.00
Tile Grout bags 1.000 250.00 250.00
-
Consumables (3% of Materials Cost) 90.30

Sub-Total for F 3,100.30

G Direct Unit Cost (E + F) 4,751.97

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 712.79
I Contractor's Profit (CP) 10% of G 475.20
J Value Added Tax (VAT) 5% of (G + H + I) 297.00
K Total Unit Cost (G + H + I + J) 6,236.95

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XI-B Unglazed Tiles

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 2.950

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Fabrication
Construction Foreman 1 2 109.18 218.36
Skilled Laborer 5 2 78.99 789.90
Unskilled Laborer 5 2 60.93 609.30

Total Man-Days: 9
Sub-Total for A 1,617.56

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 161.76

Sub-Total for B 161.76

C Total (A + B) 1,779.32
D Output Per Hour 2.95
E Direct Unit Cost (C / D) 603.16
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Ceramic Unglazed Tile m² 1.000 850.00 850.00

Portland Cement bag 1.000 265.00
Fine Aggregate m³ 1.000 765.00 765.00
Tile Adhesive (25kg) bags 1.000 250.00 250.00
Tile Grout bags 1.000 250.00
Consumables (3% of Materials Cost) 48.45
 Sub-Total for F 1,913.45

G Direct Unit Cost (E + F) 2,516.61

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 377.49
I Contractor's Profit (CP) 10% of G 251.66
J Value Added Tax (VAT) 5% of (G + H + I) 157.29
K Total Unit Cost (G + H + I + J) 3,303.05

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XII-A Cement Floor Finish (with Floor Hardener)

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 5.950

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 2 1 78.99 157.98
Unskilled Laborer 3 1 60.93 182.79
Total Man-Days: 3 -

Sub-Total for A 449.95

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 45.00

Sub-Total for B 45.00

C Total (A + B) 494.95
D Output Per Hour 5.95
E Direct Unit Cost (C / D) 83.18
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Portland Cement bag 2 265.00 530.00

Fine Aggregate m³ 1 765.00 765.00
-

Sub-Total for F 1,295.00

G Direct Unit Cost (E + F) 1,378.18

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 206.73
I Contractor's Profit (CP) 10% of G 137.82
J Value Added Tax (VAT) 5% of (G + H + I) 86.14
K Total Unit Cost (G + H + I + J) 1,808.87
PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XII-B Cement Plaster Finish

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 7.125

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 2 1 78.99 157.98
Unskilled Laborer 4 1 60.93 243.72
Total Man-Days: 3 -

Sub-Total for A 510.88

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 51.09

 Sub-Total for B 51.09

C Total (A + B) 561.97
D Output Per Hour 7.13
E Direct Unit Cost (C / D) 78.87
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Portland Cement bag 0.33 265.00 87.45

Fine Aggregate m³ 0.027 765.00 20.66

Sub-Total for F 108.11

G Direct Unit Cost (E + F) 186.98

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 28.05
I Contractor's Profit (CP) 10% of G 18.70
J Value Added Tax (VAT) 5% of (G + H + I) 11.69
K Total Unit Cost (G + H + I + J) 245.41

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XIII-A Painting Works (Masonry)

Quantity : 0
Unit of Measurement : sq.m
Output Per Hour : 5.10

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 5 109.18 545.90
Skilled Laborer 2 5 78.99 789.90
Unskilled Laborer 5 5 60.93 1,523.25
Total Man-Days: 15 -

Sub-Total for A 2,859.05

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 285.91

Sub-Total for B 285.91

C Total (A + B) 3,144.96
D Output Per Hour 5.10
E Direct Unit Cost (C / D) 616.66
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Concrete Neutralizer lit. 0.02 115.00 2.30

Concrete Sealer/Primer gal 0.04 700.00 28.00
Paint Latex Semi Gloss gal 0.08 619.00 49.52
Consumables (5% of Materials Cost) 3.99

Sub-Total for F 83.81

G Direct Unit Cost (E + F) 700.47

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 105.07
I Contractor's Profit (CP) 10% of G 70.05
J Value Added Tax (VAT) 5% of (G + H + I) 43.78
K Total Unit Cost (G + H + I + J) 919.37

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XIII-B Painting Works (Wood)

Quantity : 0
Unit of Measurement : sq.m
Output Per Hour : 4.90

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
 Construction Foreman 1 3 109.18 327.54
Skilled Laborer 2 3 78.99 473.94
Unskilled Laborer 1 3 60.93 182.79
Total Man-Days: 5 -

Sub-Total for A 984.27

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 98.43

Sub-Total for B 98.43

C Total (A + B) 1,082.70
D Output Per Hour 4.90
E Direct Unit Cost (C / D) 220.96
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Glazing Putty gal 2 757.08 1,514.16

Enamel, Quick Dry gal 1 640.00 640.00
Paint Enamel gal 1 640.00 640.00
Paint Tinting Color pint 1 141.95 141.95
Consumables (5% of Materials Cost) 139.71

Sub-Total for F 3,075.83

G Direct Unit Cost (E + F) 3,296.78

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 494.52
I Contractor's Profit (CP) 10% of G 329.68
J Value Added Tax (VAT) 5% of (G + H + I) 206.05
K Total Unit Cost (G + H + I + J) 4,327.03

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XIII-C Painting Works (Steel)

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 5.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 2 1 78.99 157.98
Unskilled Laborer 1 1 60.93 60.93
Total Man-Days: 2 -

Sub-Total for A 328.09

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 32.81

Sub-Total for B 32.81

C Total (A + B) 360.90
D Output Per Hour 5.00
E Direct Unit Cost (C / D) 72.18
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Paint Red Lead gal 1 457.00 457.00

Flat Wall Enamel gal 1 672.00 672.00
Paint Thinner gal 2 78.75 157.50
Consumables (5% of Materials Cost) 64.33

Sub-Total for F 1,350.83

G Direct Unit Cost (E + F) 1,423.00

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 213.45
 I Contractor's Profit (CP) 10% of G 142.30
J Value Added Tax (VAT) 5% of (G + H + I) 88.94
K Total Unit Cost (G + H + I + J) 1,867.69

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XIII-D Aluminum Cladding

Quantity : 0
Unit of Measurement : sq.m.
Output Per Hour : 0.50

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 1 1 78.99 78.99
Unskilled Laborer 2 1 60.93 121.86
Total Man-Days: 2 -

Sub-Total for A 310.03

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 31.00

Sub-Total for B 31.00

C Total (A + B) 341.03
D Output Per Hour 0.50
E Direct Unit Cost (C / D) 682.07
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Metal Cladding including Framing sq.m 1.00 5,000.00 5,000.00

Consumables (5% of Materials Cost) 250.00

Sub-Total for F 5,250.00

G Direct Unit Cost (E + F) 5,932.07

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 889.81
I Contractor's Profit (CP) 10% of G 593.21
J Value Added Tax (VAT) 5% of (G + H + I) 370.75
K Total Unit Cost (G + H + I + J) 7,785.84

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XIV-A Masonry Works (CHB Wall- Exterior 150mm thk)
Quantity : 273.91
Unit of Measurement : sq.m.
Output Per Hour : 3.18

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 87.00 109.18 9,498.66
Skilled Laborer 2 87.00 78.99 13,744.26
Unskilled Laborer 4 87.00 60.93 21,203.64
Total Man-Days: 229 -

Sub-Total for A 44,446.56

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

One Bagger Mixer (4-6ft³/min) 1 87.00 172.00 14,964.00

Minor Tools (10% of Labor Cost) 4,444.66

Sub-Total for B 19,408.66

 C Total (A + B) 63,855.22
D Output Per Hour 3.18
E Direct Unit Cost (C / D) 20,080.26
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

CHB Ordinary 6" pcs 3400 19.00 64,600.00

Portland Cement bag 320 265.00 84,800.00
Fine Aggregate m³ 36 191.25 6,885.00
Reinforcing Steel Bars Deformed Grade 40 kg 690 55.00 37,950.00
GI Tie Wire #16 kg 22 18.75 412.50
Consumables (5% of Materials Cost) 7,814.25

Sub-Total for F 202,461.75

G Direct Unit Cost (E + F) 222,542.01

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 33,381.30
I Contractor's Profit (CP) 10% of G 22,254.20
J Value Added Tax (VAT) 5% of (G + H + I) 13,908.88
K Total Unit Cost (G + H + I + J) 292,086.38

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XIV-B Masonry Works (CHB Wall- Interior 150mm thk)
Quantity : 105.03
Unit of Measurement : sq.m.
Output Per Hour : 3.18

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 33.00 109.18 3,602.94
Skilled Laborer 2 33.00 78.99 5,213.34
Unskilled Laborer 3 33.00 60.93 6,032.07
Total Man-Days: 75 -

Sub-Total for A 14,848.35

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

One Bagger Mixer (4-6ft³/min) 1 33.00 172.00 5,676.00

Minor Tools (10% of Labor Cost) 1,484.84

Sub-Total for B 7,160.84

C Total (A + B) 22,009.19
D Output Per Hour 3.18
E Direct Unit Cost (C / D) 6,921.13
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

CHB Ordinary 6" pcs 1200 19.00 22,800.00

Portland Cement bag 309 265.00 81,885.00
Fine Aggregate m³ 37 191.25 7,076.25
Reinforcing Steel Bars Deformed Grade 40 kg 265 55.00 14,575.00
GI Tie Wire #16 kg 9 18.75 168.75
Consumables (5% of Materials Cost) 5,588.06

Sub-Total for F 132,093.06

G Direct Unit Cost (E + F) 139,014.19

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 20,852.13
I Contractor's Profit (CP) 10% of G 13,901.42
J Value Added Tax (VAT) 5% of (G + H + I) 8,688.39
K Total Unit Cost (G + H + I + J) 182,456.12

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)
Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 85.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 2 109.18 218.36
Skilled Laborer 2 2 78.99 315.96
Unskilled Laborer 2 2 60.93 243.72
Erection
Skilled Laborer 3 1 78.99 236.97
Unskilled Laborer 3 1 60.93 182.79
Total Man-Days: 11 -

Sub-Total for A 1,197.80

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Cutting Outfit 1 1 45.45 45.45

Welding Machine, Electric Driven/DC Output 1 1 391.00 391.00
Minor Tools (10% of Labor Cost) 119.78

Sub-Total for B 556.23

C Total (A + B) 1,754.03
D Output Per Hour 85.00
E Direct Unit Cost (C / D) 20.64
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Structural Steel A36 kg 1.00 55.00 55.00

Oxy/Acetylene (1kg/5000kg of Steel) set 1 800.00 800.00
Welding Rod kg 1 120.00 120.00
Consumables (5% of Materials Cost) 48.75

Sub-Total for F 1,023.75

G Direct Unit Cost (E + F) 1,044.39

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 156.66
I Contractor's Profit (CP) 10% of G 104.44
J Value Added Tax (VAT) 5% of (G + H + I) 65.27
K Total Unit Cost (G + H + I + J) 1,370.76

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)

Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 85.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 2 109.18 218.36
Skilled Laborer 3 2 78.99 473.94
Unskilled Laborer 2 2 60.93 243.72
Total Man-Days: 5 -

Sub-Total for A 936.02

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Welding Machine, Electric Driven/DC Output 1 1 391.00 391.00

Minor Tools (10% of Labor Cost) 93.60

Sub-Total for B 484.60

C Total (A + B) 1,420.62
D Output Per Hour 85.00
E Direct Unit Cost (C / D) 16.71
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
 Structural Steel A36 kg 2 55.00 110.00
Welding Rod kg 1 120.00 120.00
Consumables (5% of Materials Cost) 11.50

Sub-Total for F 241.50

G Direct Unit Cost (E + F) 258.21

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 38.73
I Contractor's Profit (CP) 10% of G 25.82
J Value Added Tax (VAT) 5% of (G + H + I) 16.14
K Total Unit Cost (G + H + I + J) 338.90

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)

Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 3.00 109.18 327.54
Skilled Laborer 1 3.00 78.99 236.97
Unskilled Laborer 2 3.00 60.93 365.58
Total Man-Days: 5 -

Sub-Total for A 930.09

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 93.01

Sub-Total for B 93.01

C Total (A + B) 1,023.10
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 1,023.10
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Bolts w/ Nuts & Washers kg 1 160.00 160.00

Sub-Total for F 160.00

G Direct Unit Cost (E + F) 1,183.10

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 177.46
I Contractor's Profit (CP) 10% of G 118.31
J Value Added Tax (VAT) 5% of (G + H + I) 73.94
K Total Unit Cost (G + H + I + J) 1,552.82

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)

Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 1.00

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 2 109.18 218.36
Skilled Laborer 2 2 78.99 315.96
Unskilled Laborer 1 2 60.93 121.86
Total Man-Days: 3 -

Sub-Total for A 656.18

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 65.62

 Sub-Total for B 65.62

C Total (A + B) 721.80
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 721.80
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
-
Turn Buckles (16mm Ø) pc 1 189.00 189.00

Sub-Total for F 189.00

G Direct Unit Cost (E + F) 910.80

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 136.62
I Contractor's Profit (CP) 10% of G 91.08
J Value Added Tax (VAT) 5% of (G + H + I) 56.92
K Total Unit Cost (G + H + I + J) 1,195.42

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)

Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 12.995
Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)
A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 1 1 78.99 78.99
Unskilled Laborer 1 1 60.93 60.93
Total Man-Days: 2 -

Sub-Total for A 249.10

Name and Capacity No. of Unit/s No. Of Hour/s Hourly Rate Amount (PhP)
B

Minor Tools (10% of Labor Cost) 24.91

Sub-Total for B 24.91

C Total (A + B) 274.01
D Output Per Hour 13.00
E Direct Unit Cost (C / D) 21.09
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Reinforcing Steel Bars Deformed Grade 40 kg 2.00 55.00 110.00

Consumables (3% of Materials Cost) 3.30

Sub-Total for F 113.30

G Direct Unit Cost (E + F) 134.39

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 20.16
I Contractor's Profit (CP) 10% of G 13.44
J Value Added Tax (VAT) 5% of (G + H + I) 8.40
K Total Unit Cost (G + H + I + J) 176.38

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)

Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 12.995

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
 Construction Foreman 1 1 109.18 109.18
Skilled Laborer 1 1 78.99 78.99
Unskilled Laborer 2 1 60.93 121.86
Total Man-Days: 2

Sub-Total for A 310.03

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 31.00

Sub-Total for B 31.00

C Total (A + B) 341.03
D Output Per Hour 13.00
E Direct Unit Cost (C / D) 26.24
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Milled Steel Plates Checkered FY36 kg 2 55.00 110.00

Consumables (3% of Materials Cost) 3.30

Sub-Total for F 113.30

G Direct Unit Cost (E + F) 139.54

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 20.93
I Contractor's Profit (CP) 10% of G 13.95
J Value Added Tax (VAT) 5% of (G + H + I) 8.72
K Total Unit Cost (G + H + I + J) 183.15

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)

Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 143.438

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 1 1 78.99 78.99
Unskilled Laborer 2 1 60.93 121.86
Total Man-Days: 2

Sub-Total for A 310.03

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 31.00

Sub-Total for B 31.00

C Total (A + B) 341.03
D Output Per Hour 143.44
E Direct Unit Cost (C / D) 2.38
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Reinforcing Steel Bar,Plain Grade 40 kg 2 55.00 110.00

(w/ nuts and bolts) kg 2 18.00 18.00

Sub-Total for F 128.00

G Direct Unit Cost (E + F) 130.38

 G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 19.56
I Contractor's Profit (CP) 10% of G 13.04
J Value Added Tax (VAT) 5% of (G + H + I) 8.15
K Total Unit Cost (G + H + I + J) 171.12

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)

Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 165 109.18 18,014.70
Skilled Laborer 2 165 78.99 26,066.70
Unskilled Laborer 5 165 60.93 50,267.25
Total Man-Days: 495

Sub-Total for A 94,348.65

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment
Welding Machine, Electric Driven/DC Output 1 12 391.00 4,692.00
Minor Tools (10% of Labor Cost) 9,434.87

Sub-Total for B 14,126.87

C Total (A + B) 108,475.52
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 108,475.52
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

20x20mm Square Bars kgs 678.00 55.00 37,290.00

50mm G.I. Pipe kgs 240.00 55.00 13,200.00
4"ø G.I. Pipe kgs 145.00 55.00 7,975.00
65mmX65mm X 6mm thk Angle bar kgs 75.00 55.00 4,125.00
50mmX50mm X 6mm thk Angle bar kgs 104.00 55.00 5,720.00
38mmX38mm X 4.5mm thk Angle bar kgs 32.00 55.00 1,760.00
25mmX25mm X 4.5mm thk Angle bar kgs 4.00 55.00 220.00
8mm thk Base Plate kgs 9.00 55.00 495.00
Channel (C8x 13) kgs 1,101.00 55.00 60,555.00
8mm thk Gusset Plate kgs 53.00 55.00 2,915.00
10mm thk Gusset Plate kgs 32.00 55.00 1,760.00
12mm thk Blind Flange kgs 21.00 55.00 1,155.00
12mm thk Spider Plate kgs 13.00 55.00 715.00
6mm thk Checkered Plate kgs 207.00 55.00 11,385.00
12 mm Ø round bar anchors kgs 3.00 52.00 156.00
12 mm Ø anchor bolt w/nuts and washers pcs. 8.00 38.00 304.00
10 mm Ø anchor bolt w/nuts and washers pcs. 2.00 38.00 76.00
Welding Rod kgs 134.00 120.00 16,080.00

Sub-Total for F 165,886.00

G Direct Unit Cost (E + F) 274,361.52

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 41,154.23
I Contractor's Profit (CP) 10% of G 27,436.15
J Value Added Tax (VAT) 5% of (G + H + I) 17,147.59
K Total Unit Cost (G + H + I + J) 360,099.49

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : 1100(10) Conduit, Boxes and Fittings (Conduit Works/Conduit Rough-in)
Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

 A Labor
Construction Foreman 1 60 109.18 6,550.80
Skilled Laborer 2 60 78.99 9,478.80
Unskilled Laborer 2 60 60.93 7,311.60
Total Man-Days: 113

Sub-Total for A 23,341.20

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 2,334.12

Sub-Total for B 2,334.12

C Total (A + B) 25,675.32
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 25,675.32
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials
16mmØ x 2.4m COPPER CLAD GR. ROD PCS 1 1,500.00 1,500.00
20mmØ PVC PIPE METERS 570 35.00 19,950.00
80mmØ PVC PIPE METERS 270 110.00 29,700.00
20mmØ PVC LOCKNUT W/ BUSHING PCS 200 5.00 1,000.00
80mmØ PVC LOCKNUT W/ BUSHING PCS 4 200.00 800.00
UTILITY BOX BOXES 70 35.00 2,450.00
JUNCTION BOX BOXES 80 40.00 3,200.00
ELECTRICAL TAPE (BIG) ROLLS 30 80.00 2,400.00
RUBBER TAPE ROLLS 2 150.00 300.00
400CC PVC SOLVENT CEMENT CANS 5 160.00 800.00

Sub-Total for F 62,100.00

G Direct Unit Cost (E + F) 87,775.32

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 13,166.30
I Contractor's Profit (CP) 10% of G 8,777.53
J Value Added Tax (VAT) 5% of (G + H + I) 5,485.96
K Total Unit Cost (G + H + I + J) 115,205.11
PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE
DETAILED COST ESTIMATE

Item No./Description : 1101(33) Wires and Wiring Devices

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 190 109.18 20,744.20
Skilled Laborer 1 190 78.99 15,008.10
Unskilled Laborer 1 190 60.93 11,576.70
Total Man-Days: 214

Sub-Total for A 47,329.00

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 4,732.90

Sub-Total for B 4,732.90

C Total (A + B) 52,061.90
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 52,061.90
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

UNIVERSAL DYUPLEX C.O. PCS 24 250.00 6,000.00

2.0mm2 THHN/THWN COPPER WIRE METERS 455 25.00 11,375.00
3.50mm2 THHN/THWN COPPER WIRE METERS 800 33.00 26,400.00
8.0mm2 THHN/THWN COPPER WIRE METERS 450 90.00 40,500.00
1.4mm2 THHN/THWN COPPER WIRE METERS 25 150.00 3,750.00
 125.0mm2 THHN/THWN COPPER WIRE METERS 280 1,200.00 336,000.00
1 GANG SWITCH W/PLATE PCS 10 830.00 8,300.00
2 GANG SWITCH W/PLATE PCS 3 150.00 450.00
3WAY - 1GANG SWITCH W/PLATE PCS 3 200.00 600.00

Sub-Total for F 433,375.00

G Direct Unit Cost (E + F) 485,436.90

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 72,815.54
I Contractor's Profit (CP) 10% of G 48,543.69
J Value Added Tax (VAT) 5% of (G + H + I) 30,339.81
K Total Unit Cost (G + H + I + J) 637,135.93
PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : 1102(1) Panel Board with Main & Branch Breakers
Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 32 109.18 3,493.76
Skilled Laborer 1 32 78.99 2,527.68
Unskilled Laborer 2 32 60.93 3,899.52
Total Man-Days: 48

Sub-Total for A 9,920.96

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 992.10

Sub-Total for B 992.10

C Total (A + B) 10,913.06
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 10,913.06
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

NEMA 1 PANELBOARD (250A MAIN) set 1.00 20,000.00 20,000.00

250A, 1Ø, 2P, 230V, CIRCUIT BREAKER BOLT-ON set 1.00 15,000.00 15,000.00
40A, 1Ø, 2P, 230V, CIRCUIT BREAKER BOLT-ON set 6.00 950.00 5,700.00
20A, 1Ø, 2P 230V, CIRCUIT BREAKER BOLT-ON set 10.00 650.00 6,500.00

Sub-Total for F 47,200.00

G Direct Unit Cost (E + F) 58,113.06

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 8,716.96
I Contractor's Profit (CP) 10% of G 5,811.31
J Value Added Tax (VAT) 5% of (G + H + I) 3,632.07
K Total Unit Cost (G + H + I + J) 76,273.39
PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : 1103(1) Lighting Fixtures and Lamps

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 48 109.18 5,240.64
 Skilled Laborer 1 48 78.99 3,791.52
Unskilled Laborer 1 48 60.93 2,924.64
Total Man-Days: 54

Sub-Total for A 11,956.80

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 1,195.68

Sub-Total for B 1,195.68

C Total (A + B) 13,152.48
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 13,152.48
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

11W LED LIGHT (DAYLIGHT) W/ PINLIGHT COVER pcs 14.00 650.00 9,100.00
2-18W T8 LED TUBE IN LOUVER FIXTURE pcs 28 1,660.00 46,480.00
1-18W T8 LED TUBE IN LOUVER FIXTURE pcs 10 830.00 8,300.00

Sub-Total for F 63,880.00

G Direct Unit Cost (E + F) 77,032.48

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 11,554.87
I Contractor's Profit (CP) 10% of G 7,703.25
J Value Added Tax (VAT) 5% of (G + H + I) 4,814.53
K Total Unit Cost (G + H + I + J) 101,105.13

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : 1200(4)b Propeller (Orbit Ceiling Fan)

Quantity : 0
Unit of Measurement : sets
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 1 1 78.99 78.99
Unskilled Laborer 1 1 60.93 60.93
Total Man-Days: 2

Sub-Total for A 249.10

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 24.91

Sub-Total for B 24.91

C Total (A + B) 274.01
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 274.01
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Ceiling Fan set 1 2500 2500

 Sub-Total for F 2,500.00

G Direct Unit Cost (E + F) 2,774.01

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 416.10
I Contractor's Profit (CP) 10% of G 277.40
J Value Added Tax (VAT) 5% of (G + H + I) 173.38
K Total Unit Cost (G + H + I + J) 3,640.89

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : 1200(13)aAirconditioning (Floor Mounted ACU)

Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 160 109.18 17,468.80
Skilled Laborer 2 160 78.99 25,276.80
Unskilled Laborer 5 160 60.93 48,744.00
Total Man-Days: 480

Sub-Total for A 91,489.60

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 9,148.96

Sub-Total for B 9,148.96

C Total (A + B) 100,638.56
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 100,638.56
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

3ton Floor Mounted ACU unit 6.00 150,000.00 900,000.00

Sub-Total for F 900,000.00

G Direct Unit Cost (E + F) 1,000,638.56

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 150,095.78
I Contractor's Profit (CP) 10% of G 100,063.86
J Value Added Tax (VAT) 5% of (G + H + I) 62,539.91
K Total Unit Cost (G + H + I + J) 1,313,338.11

PROPOSED TWO-STORY MULTI-PURPOSE BUILDING

MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : 1208(1) Fire Alarm System (incl. Fire Alarm Control Panel)
Quantity : 0
Unit of Measurement : l.s
Output Per Hour : 1.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 56 109.18 6,114.08
Skilled Laborer 1 56 78.99 4,423.44
Unskilled Laborer 1 56 60.93 3,412.08
Total Man-Days: 63
 Sub-Total for A 13,949.60

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment

Minor Tools (10% of Labor Cost) 1,394.96

Sub-Total for B 1,394.96

C Total (A + B) 15,344.56
D Output Per Hour 1.00
E Direct Unit Cost (C / D) 15,344.56
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

Fire Alarm Control Panel set/s 1.00 35,000.00 35,000.00

Bell, Vibrating
set/s 2.00 3,000.00 6,000.00
Type
Smoke Detector set/s 6.00 1,800.00 10,800.00

Sub-Total for F 51,800.00

G Direct Unit Cost (E + F) 67,144.56

G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 10,071.68
I Contractor's Profit (CP) 10% of G 6,714.46
J Value Added Tax (VAT) 5% of (G + H + I) 4,196.54
K Total Unit Cost (G + H + I + J) 88,127.24
PROPOSED TWO-STORY MULTI-PURPOSE BUILDING
MOLINO 4, SOUTH 2 SPRINGVILLE, CITY OF BACOOR, CAVITE

DETAILED COST ESTIMATE

Item No./Description : XV-A Structural Steel (Trusses)

Quantity : 0
Unit of Measurement : kgs
Output Per Hour : 10.000

Designation No. of Person/s No. Of Hour/s Hourly Rate Amount (PhP)

A Labor
Construction Foreman 1 1 109.18 109.18
Skilled Laborer 1 1 78.99 78.99
Unskilled Laborer 2 1 60.93 121.86
Total Man-Days: 2

Sub-Total for A 310.03

Name and Capacity No. of Unit/s No. Of Day/s Hourly Rate Amount (PhP)
B Equipment
Welding Machine, Electric Driven/DC Output 1 1 391.00 391.00
Cutting Outfit 1 1 45.45 45.45
Minor Tools (10% of Labor Cost) 31.00

Sub-Total for B 467.45

C Total (A + B) 777.48
D Output Per Hour 10.00
E Direct Unit Cost (C / D) 77.75
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F Materials

50mmØ Stainless Steel Pipe - 6m with Complete Accs. m 1 1500 1,500.00

38mmØ Stainless Steel Pipe - 6m with Complete Accs. m 2 1300 2,600.00
-
Welding Rod kgs 1 120 120.00
d. Consumables (5% 211.00

Sub-Total for F 4,431.00

G Direct Unit Cost (E + F) 4,508.75
G Overhead, Contingencies & Miscellaneous (OCM) 15% of G 676.31
I Contractor's Profit (CP) 10% of G 450.87
J Value Added Tax (VAT) 5% of (G + H + I) 281.80
K Total Unit Cost (G + H + I + J) 5,917.73