BILL OF MATERIALS AND QUANTITY AND COST ESTIMATE

CONTRACT NAME: PROPOSED TWO STOREY RESIDENTIAL BUILDING

LOCATION: BEL-AIR, MAKATI METRO MANILA
OWNER: EZEKIEL M. MANGABAT

Item Description Quantity Unit Unit Cost Amount

I. OTHER GENERAL REQUIREMENTS
1.0 Mobilization/Demobilization 1.00 L.S ₱ 100,000.00 ₱ 100,000.00
1.1 Temporary Power Supply 1.00 L.S ₱ 45,000.00 ₱ 45,000.00
1.2 Temporary Water Supply 1.00 L.S ₱ 18,000.00 ₱ 18,000.00
1.3 Materials Storage and Bunkhouse 1.00 L.S ₱ 30,000.00 ₱ 30,000.00
1.4 Planning, Design, Drafting, and Printing 1.00 L.S. ₱ 50,000.00 ₱ 50,000.00
1.5 Permits and Clearances 1.00 L.S.
1.6 Project Billboard / Sign Board 2.00 each ₱ 10,000.00 ₱ 10,000.00
1.7 Occupational Safety and Health Program 1.00 L.S ₱ 81,900.00 ₱ 81,900.00
Safety Officer
CSH Program
Personal Protective Equipment
1.8 Materials sampling/ Testing fee 1.00 L.S ₱ 50,000.00 ₱ 50,000.00
₱ 384,900.00

1.9 Labor Cost ₱ 60,000.00 ₱ 60,000.00

DIRECT COST ₱ 444,900.00

Overhead, Contingency, and Miscellaneous: ₱ 44,490.00
Profit: ₱ 33,367.50
Value Added Tax: ₱ 39,206.81
SUB-TOTAL: ₱ 561,964.31

Item Description Quantity Unit Unit Cost Amount

 II. SITEWORKS AND EARTHWORKS
2.0 Siteworks and Earthworks
Clearing 2.00 ea ₱ 8,000.00 ₱ 16,000.00
Structure Excavation (Common Soil) 79.80 cu.m ₱ 1,200.00 ₱ 95,760.00
Soil Filling materials 13.50 cu.m ₱ 1,500.00 ₱ 20,250.00
Ground Base Preparation 152.00 sq.m ₱ 1,000.00 ₱ 152,000.00
Layout 169.00 sq.m ₱ 800.00 ₱ 135,200.00
Others (Contractor to Itemize if any) 1.00 lot ₱ 5,500.00
₱ 424,710.00
2.1 Equipment
1.0 Jackhammer 6.00 day/s ₱ 1,200.00 ₱ 7,200.00
1.0 Plate Compactor 6.00 day/s ₱ 1,500.00 ₱ 9,000.00
₱ 16,200.00
2.2 Labor Cost
1.0 Construction Foreman 6.00 day/s ₱ 1,200.00 ₱ 7,200.00
2.0 Skilled Laborer 6.00 day/s ₱ 900.00 ₱ 10,800.00
7.0 Laborer 6.00 day/s ₱ 750.00 ₱ 31,500.00
₱ 49,500.00

DIRECT COST ₱ 490,410.00

Overhead, Contingency, and Miscellaneous: ₱ 49,041.00
Profit: ₱ 36,780.75
Value Added Tax: ₱ 43,217.38
SUB-TOTAL: ₱ 619,449.13

Item Description Quantity Unit Unit Cost Amount

III. SOIL POISONING
3.0 Soil Poisoning 67.00 sq.m ₱ 1,400.00 ₱ 93,800.00
₱ 93,800.00
3.1 Labor Cost
1.0 Construction Foreman 3.00 day/s ₱ 1,200.00 ₱ 3,600.00
1.0 Skilled Laborer 3.00 day/s ₱ 900.00 ₱ 2,700.00
 1.0 Laborer 3.00 day/s ₱ 750.00 ₱ 2,250.00
₱ 8,550.00

DIRECT COST ₱ 102,350.00

Overhead, Contingency, and Miscellaneous: ₱ 10,235.00
Profit: ₱ 7,676.25
Value Added Tax: ₱ 9,019.59
SUB-TOTAL: ₱ 129,280.84

Item Description Quantity Unit Unit Cost Amount

IV. SUBSTRUCTURE FOUNDATION
4.0 Column Footings
Portland Cement 74.00 bags ₱ 570.00 ₱ 42,180.00
Gravel 3/4" 7.00 cu.m. ₱ 500.00 ₱ 3,500.00
Washed Sand 5.00 cu.m. ₱ 1,900.00 ₱ 9,500.00
₱ 55,180.00
Reinforcing Steel
16mm x 6m Rebars 79.00 pcs ₱ 510.00 ₱ 40,290.00
10mm x 6m Rebars 46.00 pcs ₱ 196.00 ₱ 9,016.00
#16 G.I. Tie Wire 18.00 kgs ₱ 95.00 ₱ 1,710.00
₱ 51,016.00
4.1 Reinforced Concrete Tie Beam
Portland Cement 78.00 bags ₱ 570.00 ₱ 44,460.00
Gravel 3/4" 8.00 cu.m. ₱ 500.00 ₱ 4,000.00
Washed Sand 6.00 cu.m. ₱ 1,900.00 ₱ 11,400.00
₱ 59,860.00
Reinforcing Steel
16mm x 6m Rebars 79.00 pcs ₱ 510.00 ₱ 40,290.00
10mm x 6m Rebars 53.00 pcs ₱ 196.00 ₱ 10,388.00
#16 G.I. Tie Wire 6.00 kgs ₱ 95.00 ₱ 570.00
₱ 51,248.00
4.2 Wall Footing
Portland Cement 82.00 bags ₱ 570.00 ₱ 46,740.00
 Gravel 3/4" 9.00 cu.m. ₱ 500.00 ₱ 4,500.00
Washed Sand 7.00 cu.m. ₱ 1,900.00 ₱ 13,300.00
₱ 64,540.00
Reinforcing Steel
16mm x 6m Rebars 88.00 pcs ₱ 510.00 ₱ 44,880.00
10mm x 6m Rebars 62.00 pcs ₱ 196.00 ₱ 12,152.00
#16 G.I. Tie Wire 5.00 kgs ₱ 95.00 ₱ 475.00
₱ 57,507.00
4.3 Equipment
1 One Bagger Mixer 10.00 day/s ₱ 1,000.00 ₱ 10,000.00
₱ 10,000.00
4.4 Labor Cost
1.0 Construction Foreman 10.00 day/s ₱ 1,200.00 ₱ 12,000.00
7.0 Skilled Laborer 10.00 day/s ₱ 900.00 ₱ 63,000.00
5.0 Laborer 10.00 day/s ₱ 750.00 ₱ 37,500.00
₱ 112,500.00

DIRECT COST ₱ 461,851.00

Overhead, Contingency, and Miscellaneous: ₱ 46,185.10
Profit: ₱ 34,638.83
Value Added Tax: ₱ 40,700.62
SUB-TOTAL: ₱ 583,375.54

Item Description Quantity Unit Unit Cost Amount

V. GROUND FLOOR COLUMNS
5.0 Ground Floor Columns
Portland Cement 68.00 bags ₱ 570.00 ₱ 38,760.00
Gravel 3/4" 11.00 cu.m. ₱ 500.00 ₱ 5,500.00
Washed Sand 7.00 cu.m. ₱ 1,900.00 ₱ 13,300.00
₱ 57,560.00
5.1 Reinforcing Steel
16mm x 6m Rebars 219.00 pcs ₱ 510.00 ₱ 111,690.00
10mm x 6m Rebars 175.00 pcs ₱ 196.00 ₱ 34,300.00
 #16 G.I. Tie Wire 69.00 kgs ₱ 95.00 ₱ 6,555.00
₱ 152,545.00
5.2 Formworks
1/2 " Phenolic Board 58.00 pcs ₱ 1,550.00 ₱ 89,900.00
2" x 2" Good Lumber 387.00 bdft ₱ 50.00 ₱ 19,350.00
2" x 3" Good Lumber 266.00 bdft ₱ 55.00 ₱ 14,630.00
Asst CWN 8.00 kgs ₱ 80.00 ₱ 640.00
#16 G.I. Tie Wire 2.00 kgs ₱ 95.00 ₱ 190.00
₱ 124,710.00
5.3 Equipment
1 One Bagger Mixer 7.00 day/s ₱ 1,000.00 ₱ 7,000.00
1 Concrete Vibrator 7.00 day/s ₱ 1,200.00 ₱ 8,400.00
1 Bar Bender 7.00 day/s ₱ 900.00 ₱ 6,300.00
1 Cut-off Machine 7.00 day/s ₱ 800.00 ₱ 5,600.00
₱ 27,300.00
5.4 Labor Cost
1.0 Construction Foreman 7.00 day/s ₱ 1,200.00 ₱ 8,400.00
6.0 Skilled Laborer 7.00 day/s ₱ 900.00 ₱ 37,800.00
6.0 Laborer 7.00 day/s ₱ 750.00 ₱ 31,500.00
₱ 77,700.00

DIRECT COST ₱ 439,815.00

Overhead, Contingency, and Miscellaneous: ₱ 43,981.50
Profit: ₱ 32,986.13
Value Added Tax: ₱ 38,758.70
SUB-TOTAL: ₱ 555,541.32

Item Description Quantity Unit Unit Cost Amount

VI. SECOND FLOOR COLUMNS
6.0 Second Floor Columns
Portland Cement 70.00 bags ₱ 570.00 ₱ 39,900.00
Gravel 3/4" 12.00 cu.m. ₱ 500.00 ₱ 6,000.00
 Washed Sand 9.00 cu.m. ₱ 1,900.00 ₱ 17,100.00
₱ 63,000.00
6.1 Reinforcing Steel
16mm x 6m Rebars 222.00 pcs ₱ 510.00 ₱ 113,220.00
10mm x 6m Rebars 129.00 pcs ₱ 196.00 ₱ 25,284.00
#16 G.I. Tie Wire 73.00 kgs ₱ 95.00 ₱ 6,935.00
₱ 145,439.00

6.2 Formworks
1/2 " Phenolic Board 45.00 pcs ₱ 1,550.00 ₱ 69,750.00
2" x 2" Good Lumber 260.00 bdft ₱ 50.00 ₱ 13,000.00
2" x 3" Good Lumber 239.00 bdft ₱ 55.00 ₱ 13,145.00
Asst CWN 6.00 kgs ₱ 80.00 ₱ 480.00
#16 G.I. Tie Wire 2.00 kgs ₱ 95.00 ₱ 190.00
₱ 96,565.00
6.3 Equipment
1 One Bagger Mixer 7.00 day/s ₱ 1,000.00 ₱ 7,000.00
1 Concrete Vibrator 7.00 day/s ₱ 1,200.00 ₱ 8,400.00
1 Bar Bender 7.00 day/s ₱ 900.00 ₱ 6,300.00
1 Cut-off Machine 7.00 day/s ₱ 800.00 ₱ 5,600.00
₱ 27,300.00
6.4 Labor Cost
1.0 Construction Foreman 7.00 day/s ₱ 1,200.00 ₱ 8,400.00
3.0 Skilled Laborer 7.00 day/s ₱ 900.00 ₱ 18,900.00
4.0 Laborer 7.00 day/s ₱ 750.00 ₱ 21,000.00
₱ 48,300.00

DIRECT COST ₱ 380,604.00

Overhead, Contingency, and Miscellaneous: ₱ 38,060.40
Profit: ₱ 28,545.30
Value Added Tax: ₱ 33,540.73
SUB-TOTAL: ₱ 480,750.43
 Item Description Quantity Unit Unit Cost Amount
VII. BACKFILL, COMPACTION, AND SLAB ON FILL
7.0 Backfill, Compaction, and Slab on fill
Portland Cement 118.00 bags ₱ 570.00 ₱ 67,260.00
Gravel 3/4" 16.00 cu.m. ₱ 500.00 ₱ 8,000.00
Washed Sand 10.00 cu.m. ₱ 1,900.00 ₱ 19,000.00
₱ 94,260.00
7.1 Reinforcing Steel
16mm x 6m Rebars 143.00 pcs ₱ 510.00 ₱ 72,930.00
#16 G.I. Tie Wire 66.00 kgs ₱ 95.00 ₱ 6,270.00
₱ 79,200.00
7.2 Equipment
1 One Bagger Mixer 8.00 day/s ₱ 1,000.00 ₱ 8,000.00
1 Concrete Vibrator 8.00 day/s ₱ 1,200.00 ₱ 9,600.00
1 Bar Bender 8.00 day/s ₱ 900.00 ₱ 7,200.00
1 Cut-off Machine 8.00 day/s ₱ 800.00 ₱ 6,400.00
₱ 31,200.00
7.3 Labor Cost
1.0 Construction Foreman 8.00 day/s ₱ 1,200.00 ₱ 9,600.00
4.0 Skilled Laborer 8.00 day/s ₱ 900.00 ₱ 28,800.00
3.0 Laborer 8.00 day/s ₱ 750.00 ₱ 18,000.00
₱ 56,400.00

DIRECT COST ₱ 261,060.00

Overhead, Contingency, and Miscellaneous: ₱ 26,106.00
Profit: ₱ 19,579.50
Value Added Tax: ₱ 23,005.91
SUB-TOTAL: ₱ 329,751.41
 Item Description Quantity Unit Unit Cost Amount
VIII. SECOND FLOOR, SUSPENDED SLAB
8.0 Second Floor, Suspended Slab
Portland Cement 141.00 bags ₱ 570.00 ₱ 80,370.00
Gravel 3/4" 21.00 cu.m. ₱ 500.00 ₱ 10,500.00
Washed Sand 14.00 cu.m. ₱ 1,900.00 ₱ 26,600.00
₱ 117,470.00
8.1 Reinforcing Steel
16mm x 6m Rebars 163.00 pcs ₱ 510.00 ₱ 83,130.00
#16 G.I. Tie Wire 71.00 kgs ₱ 95.00 ₱ 6,745.00
₱ 89,875.00
8.2 Formworks
1/2 " Phenolic Board 38.00 pcs ₱ 1,550.00 ₱ 58,900.00
2" x 2" Good Lumber 240.00 bdft ₱ 50.00 ₱ 12,000.00
2" x 3" Good Lumber 168.00 bdft ₱ 55.00 ₱ 9,240.00
Asst CWN 6.00 kgs ₱ 80.00 ₱ 480.00
#16 G.I. Tie Wire 2.00 kgs ₱ 95.00 ₱ 190.00
₱ 80,810.00
8.3 Equipment
1 One Bagger Mixer 8.00 day/s ₱ 1,000.00 ₱ 8,000.00
1 Concrete Vibrator 8.00 day/s ₱ 1,200.00 ₱ 9,600.00
1 Bar Bender 8.00 day/s ₱ 900.00 ₱ 7,200.00
1 Cut-off Machine 8.00 day/s ₱ 800.00 ₱ 6,400.00
₱ 31,200.00
8.4 Labor Cost
1.0 Construction Foreman 8.00 day/s ₱ 1,200.00 ₱ 9,600.00
3.0 Skilled Laborer 8.00 day/s ₱ 900.00 ₱ 21,600.00
3.0 Laborer 8.00 day/s ₱ 750.00 ₱ 18,000.00
₱ 49,200.00

DIRECT COST ₱ 368,555.00

Overhead, Contingency, and Miscellaneous: ₱ 36,855.50
Profit: ₱ 27,641.63
 Value Added Tax: ₱ 32,478.91
SUB-TOTAL: ₱ 465,531.03

Item Description Quantity Unit Unit Cost Amount

IX. BEAMWORKS
9.0 Beamworks
Portland Cement 85.00 bags ₱ 570.00 ₱ 48,450.00
Gravel 3/4" 16.00 cu.m. ₱ 500.00 ₱ 8,000.00
Washed Sand 13.00 cu.m. ₱ 1,900.00 ₱ 24,700.00
₱ 81,150.00
9.1 Reinforcing Steel
16mm x 6m Rebars 121.00 pcs ₱ 510.00 ₱ 61,710.00
10mm x 6m Rebars 197.00 pcs ₱ 196.00 ₱ 38,612.00
#16 G.I. Tie Wire 92.00 kgs ₱ 95.00 ₱ 8,740.00
₱ 109,062.00
9.2 Formworks
1/2 " Phenolic Board 52.00 pcs ₱ 1,550.00 ₱ 80,600.00
2" x 2" Good Lumber 323.00 bdft ₱ 50.00 ₱ 16,150.00
2" x 3" Good Lumber 384.00 bdft ₱ 55.00 ₱ 21,120.00
Asst CWN 9.00 kgs ₱ 80.00 ₱ 720.00
#16 G.I. Tie Wire 2.00 kgs ₱ 95.00 ₱ 190.00
₱ 118,780.00
9.3 Equipment
1 One Bagger Mixer 20.00 day/s ₱ 1,000.00 ₱ 20,000.00
1 Concrete Vibrator 20.00 day/s ₱ 1,200.00 ₱ 24,000.00
1 Bar Bender 20.00 day/s ₱ 900.00 ₱ 18,000.00
1 Cut-off Machine 20.00 day/s ₱ 800.00 ₱ 16,000.00
₱ 78,000.00
9.4 Labor Cost
1.0 Construction Foreman 20.00 day/s ₱ 1,200.00 ₱ 24,000.00
3.0 Skilled Laborer 20.00 day/s ₱ 900.00 ₱ 54,000.00
3.0 Laborer 20.00 day/s ₱ 750.00 ₱ 45,000.00
₱ 123,000.00
DIRECT COST ₱ 509,992.00
Overhead, Contingency, and Miscellaneous: ₱ 50,999.20
Profit: ₱ 38,249.40
Value Added Tax: ₱ 44,943.05
SUB-TOTAL: ₱ 644,183.65

Item Description Quantity Unit Unit Cost Amount

X. CHB LAYERING- GROUND FLOOR
10.0 CHB Layering- Ground Floor
4" CHB 731.00 pcs ₱ 18.00 ₱ 13,158.00
6" CHB 1,325.00 pcs ₱ 22.00 ₱ 29,150.00
Portland Cement 289.00 bags ₱ 570.00 ₱ 164,730.00
Washed Sand 11.00 cu.m. ₱ 1,900.00 ₱ 20,900.00
₱ 227,938.00
10.1 Reinforcing Steel
10mm x 6m Rebars 124.00 pcs ₱ 196.00 ₱ 24,304.00
₱ 24,304.00
10.2 Equipment
1 One Bagger Mixer 12.00 day/s ₱ 1,000.00 ₱ 12,000.00
1 Bar Bender 12.00 day/s ₱ 900.00 ₱ 10,800.00
1 Cut-off Machine 12.00 day/s ₱ 800.00 ₱ 9,600.00
₱ 32,400.00

10.3 Labor Cost

1.0 Construction Foreman 12.00 day/s ₱ 1,200.00 ₱ 14,400.00
4.0 Skilled Laborer 12.00 day/s ₱ 900.00 ₱ 43,200.00
3.0 Laborer 12.00 day/s ₱ 750.00 ₱ 27,000.00
₱ 84,600.00

Direct Cost ₱ 369,242.00

Overhead, Contingency, and Miscellaneous: ₱ 36,924.20
 Profit: ₱ 27,693.15
Value Added Tax: ₱ 32,539.45
SUB-TOTAL: ₱ 466,398.80

Item Description Quantity Unit Unit Cost Amount

XI. CHB LAYERING- SECOND FLOOR
11.0 CHB Layering- Second Floor
4" CHB 1,146.00 pcs ₱ 18.00 ₱ 20,628.00
6" CHB 1,378.00 pcs ₱ 22.00 ₱ 30,316.00
Portland Cement 310.00 bags ₱ 570.00 ₱ 176,700.00
Washed Sand 13.00 cu.m. ₱ 1,900.00 ₱ 24,700.00
₱ 252,344.00
11.1 Reinforcing Steel
10mm x 6m Rebars 140.00 pcs ₱ 196.00 ₱ 27,440.00
₱ 27,440.00

11.2 Equipment
1 One Bagger Mixer 12.00 day/s ₱ 1,000.00 ₱ 12,000.00
1 Bar Bender 12.00 day/s ₱ 900.00 ₱ 10,800.00
1 Cut-off Machine 12.00 day/s ₱ 800.00 ₱ 9,600.00
₱ 32,400.00
11.3 Labor Cost
1.0 Construction Foreman 12.00 day/s ₱ 1,200.00 ₱ 14,400.00
3.0 Skilled Laborer 12.00 day/s ₱ 900.00 ₱ 32,400.00
3.0 Laborer 12.00 day/s ₱ 750.00 ₱ 27,000.00
₱ 73,800.00

Direct Cost ₱ 385,984.00

Overhead, Contingency, and Miscellaneous: ₱ 38,598.40
Profit: ₱ 28,948.80
Value Added Tax: ₱ 34,014.84
SUB-TOTAL: ₱ 487,546.04
 Item Description Quantity Unit Unit Cost Amount
XII. PLASTERING WORKS
12.0 Plastering Works
Portland Cement 234.00 bags ₱ 570.00 ₱ 133,380.00
Washed Sand 12.00 cu.m. ₱ 1,900.00 ₱ 22,800.00
₱ 156,180.00
12.1 Labor Cost
1.0 Construction Foreman 6.00 day/s ₱ 1,200.00 ₱ 7,200.00
4.0 Skilled Laborer 6.00 day/s ₱ 900.00 ₱ 21,600.00
3.0 Laborer 6.00 day/s ₱ 750.00 ₱ 13,500.00
₱ 42,300.00

Direct Cost ₱ 198,480.00

Overhead, Contingency, and Miscellaneous: ₱ 19,848.00
Profit: ₱ 14,886.00
Value Added Tax: ₱ 17,491.05
SUB-TOTAL: ₱ 250,705.05

Item Description Quantity Unit Unit Cost Amount

XIII. STAIR WORKS 7.39 cu.m
13.0 Stair Works
Portland Cement 67.00 bags ₱ 570.00 ₱ 38,190.00
Washed Sand 5.00 cu.m. ₱ 1,900.00 ₱ 9,500.00
Gravel 3/4" 8.00 cu.m. ₱ 1,600.00 ₱ 12,800.00
10mm x 6m Rebars 280.00 pcs ₱ 196.00 ₱ 54,880.00
12mm x 6m Rebars 40.00 pcs ₱ 283.00 ₱ 11,320.00
Hacksaw Blade 2.00 pcs ₱ 185.00 ₱ 370.00
4" Dia. Metal cutting disc 1.00 box ₱ 340.00 ₱ 340.00
#16 G.I. Tie Wire 3.00 kg ₱ 95.00 ₱ 285.00
₱ 127,685.00
 13.1 Formworks
1/2 " Phenolic Board 12.00 pcs ₱ 1,550.00 ₱ 18,600.00
2" x 2" Good Lumber 83.00 bdft ₱ 50.00 ₱ 4,150.00
2" x 3" Good Lumber 24.00 bdft ₱ 55.00 ₱ 1,320.00
Asst CWN 5.00 kgs ₱ 80.00 ₱ 400.00
#16 G.I. Tie Wire 3.00 kgs ₱ 95.00 ₱ 285.00
₱ 24,755.00

13.2 Equipment
1 One Bagger Mixer 9.00 day/s ₱ 1,000.00 ₱ 9,000.00
₱ 9,000.00
13.3 Labor Cost
1.0 Construction Foreman 9.00 day/s ₱ 1,200.00 ₱ 10,800.00
4.0 Skilled Laborer 9.00 day/s ₱ 900.00 ₱ 32,400.00
3.0 Laborer 9.00 day/s ₱ 750.00 ₱ 20,250.00
₱ 63,450.00

Direct Cost ₱ 224,890.00

Overhead, Contingency, and Miscellaneous: ₱ 22,489.00
Profit: ₱ 16,866.75
Value Added Tax: ₱ 19,818.43
SUB-TOTAL: ₱ 284,064.18

Item Description Quantity Unit Unit Cost Amount

XIV. ROOF AND ROOF FRAMING
14.0 Roof and Roof Framing
Fabricated Metal Roofing Accessory, Gauge 26 (0.551mm) 14.00 shts ₱ 750.00 ₱ 10,500.00
Pre-Painted Metal Sheets above 0.427 mm, Rib Type, Long 75.00 mts ₱ 1,120.00 ₱ 84,000.00
1.5x50x75 C-Plus Purlins 33.00 pcs ₱ 900.00 ₱ 29,700.00
1.5x50x100 Tubular Bar (Galvanized) 125.00 pcs ₱ 1,600.00 ₱ 200,000.00
Metal Primer (Red Oxide) 3.00 gals ₱ 700.00 ₱ 2,100.00
10mm x 6m Rebars 8.00 pcs ₱ 196.00 ₱ 1,568.00
2 1/2" Texscrew 780.00 pcs ₱ 20.00 ₱ 15,600.00
 3/16 x 3/8 Blind Revits 1.00 box ₱ 240.00 ₱ 240.00
Welding rod 20.00 kgs ₱ 545.00 ₱ 10,900.00
Hacksaw Blade 2.00 pcs ₱ 185.00 ₱ 370.00
12mm x 6m Rebars 8.00 pcs ₱ 170.00 ₱ 1,360.00
Roof sealant 3.00 liters ₱ 650.00 ₱ 1,950.00
Roofing Consumables (5% Materials) 1.00 L.S. ₱ 1,485.00 ₱ 1,485.00
₱ 359,773.00
14.1 Equipment
3 Electric Drill 14.00 day/s ₱ 250.00 ₱ 10,500.00
1 Welding Machine 14.00 day/s ₱ 600.00 ₱ 8,400.00
₱ 18,900.00
14.2 Labor Cost
1.0 Construction Foreman 14.00 day/s ₱ 1,200.00 ₱ 16,800.00
4.0 Skilled Laborer 14.00 day/s ₱ 900.00 ₱ 50,400.00
5.0 Laborer 14.00 day/s ₱ 750.00 ₱ 52,500.00
₱ 119,700.00

Direct Cost ₱ 498,373.00

Overhead, Contingency, and Miscellaneous: ₱ 49,837.30
Profit: ₱ 37,377.98
Value Added Tax: ₱ 43,919.12
SUB-TOTAL: ₱ 629,507.40

Item Description Quantity Unit Unit Cost Amount

XV. CEILING WORKS
15.0 Ceiling Works
208.00 sq.m. ₱ 600.00 ₱ 124,800.00
₱ 124,800.00
15.1 Equipment
2 Electric Drill 9.00 day/s ₱ 250.00 ₱ 4,500.00
1 Welding Machine 9.00 day/s ₱ 600.00 ₱ 5,400.00
₱ 9,900.00
 15.2 Labor Cost
1.0 Construction Foreman 9.00 day/s ₱ 1,200.00 ₱ 10,800.00
2.0 Skilled Laborer 9.00 day/s ₱ 900.00 ₱ 16,200.00
2.0 Laborer 9.00 day/s ₱ 750.00 ₱ 13,500.00
₱ 40,500.00

Direct Cost ₱ 175,200.00

Overhead, Contingency, and Miscellaneous: ₱ 17,520.00
Profit: ₱ 13,140.00
Value Added Tax: ₱ 15,439.50
SUB-TOTAL: ₱ 221,299.50

Item Description Quantity Unit Unit Cost Amount

XVI. ALUMINUM METAL CLADDING- WALL
16.0 Wall, Aluminum Metal Cladding 37.01 sq.m ₱ 1,850.00 ₱ 68,468.50
Tubular Slats 25x100 135.00 pcs ₱ 1,450.00 ₱ 195,750.00
₱ 249,600.00

16.1 Equipment
2 Electric Drill 7.00 day/s ₱ 250.00 ₱ 3,500.00
1 Welding Machine 7.00 day/s ₱ 600.00 ₱ 4,200.00
₱ 7,700.00
16.2 Labor Cost
1.0 Construction Foreman 6.00 day/s ₱ 1,200.00 ₱ 7,200.00
2.0 Skilled Laborer 6.00 day/s ₱ 900.00 ₱ 10,800.00
2.0 Laborer 6.00 day/s ₱ 750.00 ₱ 9,000.00
₱ 27,000.00

Direct Cost ₱ 284,300.00

Overhead, Contingency, and Miscellaneous: ₱ 28,430.00
Profit: ₱ 21,322.50
Value Added Tax: ₱ 25,053.94
 SUB-TOTAL: ₱ 359,106.44

Item Description Quantity Unit Unit Cost Amount

XVII. DOORS AND WINDOWS
17.0 Doors
D1- Teakwood Panel Door 1.00 set/s ₱ 11,500.00 ₱ 11,500.00
D1a- Teakwood Panel Door 1.00 set/s ₱ 9,750.00 ₱ 9,750.00
D2- Teakwood Panel Door 4.00 set/s ₱ 8,000.00 ₱ 32,000.00
D3- Teakwood Panel Door 4.00 set/s ₱ 5,000.00 ₱ 20,000.00
D4- PVC Flush door 4.00 set/s ₱ 3,500.00 ₱ 14,000.00
D5- Sliding on Analok Framed 3.00 set/s ₱ 15,720.00 ₱ 47,160.00
D6- Sliding on Analok Framed 3.00 set/s ₱ 12,320.00 ₱ 36,960.00
D7- Sliding on Analok Framed 1.00 set/s ₱ 15,990.00 ₱ 15,990.00
Nordic Golden Luxury Aluminum Alloy Door Lock 10.00 pcs ₱ 1,800.00 ₱ 18,000.00
Lever type door lock 6.00 pcs ₱ 1,490.00 ₱ 8,940.00
₱ 214,300.00
17.1 Windows
W1- Aluminum Glass Window Awning Fixed Type 17.00 set/s ₱ 4,700.00 ₱ 79,900.00
W2- Aluminum Glass Window Awning Type 5.00 set/s ₱ 1,500.00 ₱ 7,500.00
W3- Aluminum Glass Window Sliding Type 1.00 set/s ₱ 3,750.00 ₱ 3,750.00
W3- Aluminum Glass Window Awning Type 1.00 set/s ₱ 3,500.00 ₱ 3,500.00
W4- Aluminum Glass Windows SlidingType 1.00 set/s ₱ 2,400.00 ₱ 2,400.00
W5- Aluminum Glass Windows Sliding Type 2.00 set/s ₱ 1,950.00 ₱ 3,900.00
W6- Jalousie Type 2.00 set/s ₱ 1,280.00 ₱ 2,560.00
W7-Aluminum Glass Windows Sliding Type 1.00 set/s ₱ 5,780.00 ₱ 5,780.00
W8- Aluminum Glass Windows Sliding Type 1.00 set/s ₱ 6,650.00 ₱ 6,650.00
W9- Aluminum Glass Windows Sliding Type 1.00 set/s ₱ 4,220.00 ₱ 4,220.00
W10- Aluminum Glass Windows Awning Type 1.00 set/s ₱ 1,000.00 ₱ 1,000.00
W11- Aluminum Glass Windows SlidingType 1.00 set/s ₱ 16,780.00 ₱ 16,780.00
W12- Aluminum Glass Windows Sliding FixedType 9.00 set/s ₱ 4,500.00 ₱ 40,500.00
W13- Aluminum Glass Windows Sliding FixedType 4.00 set/s ₱ 9,935.00 ₱ 39,740.00
₱ 218,180.00
 17.2 Equipment
2 Electric Drill 14.00 day/s ₱ 250.00 ₱ 7,000.00
₱ 7,000.00

17.3 Labor Cost

1.0 Construction Foreman 14.00 day/s ₱ 1,200.00 ₱ 16,800.00
2.0 Skilled Laborer 14.00 day/s ₱ 900.00 ₱ 25,200.00
2.0 Laborer 14.00 day/s ₱ 750.00 ₱ 21,000.00
₱ 63,000.00

Direct Cost ₱ 502,480.00

Overhead, Contingency, and Miscellaneous: ₱ 50,248.00
Profit: ₱ 37,686.00
Value Added Tax: ₱ 44,281.05
SUB-TOTAL: ₱ 634,695.05

Item Description Quantity Unit Unit Cost Amount

XVIII. PLUMBING WORKS
18.0 Plumbing Works
Pipes and Fittings, 75mm dia. PVC 30.00 m ₱ 325.00 ₱ 9,750.00
Pipes and Fittings, 100mm dia. PVC 40.00 m ₱ 340.00 ₱ 13,600.00
PVC Inlet Pipe 50mm Dia. 22.00 pcs ₱ 150.00 ₱ 3,300.00
4" CHB 214.00 pcs ₱ 18.00 ₱ 3,852.00
10mm x 6m Rebars 26.00 pcs ₱ 196.00 ₱ 5,096.00
12mm x 6m Rebars 52.00 pcs ₱ 283.00 ₱ 14,716.00
Portland Cement 30.00 bags ₱ 570.00 ₱ 17,100.00
Washed Sand 3.00 cu.m. ₱ 1,900.00 ₱ 5,700.00
Gravel 5.00 cu.m. ₱ 1,600.00 ₱ 8,000.00
Polyprophylene Random Copolymer (PPR-C) Pipes with Fittings, 28.00 m ₱ 255.00 ₱ 7,140.00
₱ 88,254.00
 18.1 Equipment
2 Electric Drill 16.00 day/s ₱ 250.00 ₱ 8,000.00
1 One Bagger Mixer 16.00 day/s ₱ 1,000.00 ₱ 16,000.00
₱ 24,000.00
18.2 Labor Cost
1.0 Construction Foreman 16.00 day/s ₱ 1,200.00 ₱ 19,200.00
2.0 Skilled Laborer 16.00 day/s ₱ 900.00 ₱ 28,800.00
2.0 Laborer 16.00 day/s ₱ 750.00 ₱ 24,000.00
₱ 72,000.00

Direct Cost ₱ 184,254.00

Overhead, Contingency, and Miscellaneous: ₱ 18,425.40
Profit: ₱ 13,819.05
Value Added Tax: ₱ 16,237.38
SUB-TOTAL: ₱ 232,735.83

Item Description Quantity Unit Unit Cost Amount

XIX. PLUMBING FIXTURES & INSTALLATION
19.0 Plumbing Fixtures & Installation
Water Closet, Elongated, Complete, Tank Type 6.00 set/s ₱ 17,000.00 ₱ 102,000.00
Polyprophylene Random Copolymer (PPR-C) Pipes with Fittings, 6.00 set/s ₱ 400.00 ₱ 2,400.00
Lavatory, Wall Hung, Complete, Manually Operated 6.00 set/s ₱ 8,500.00 ₱ 51,000.00
Floor Drain Plates, 50mm dia., Stainless 6.00 set/s ₱ 650.00 ₱ 3,900.00
Bidet 6.00 pcs ₱ 880.00 ₱ 5,280.00
Shower Head/Shower Valve 6.00 pcs ₱ 1,500.00 ₱ 9,000.00
Faucet 10.00 pcs ₱ 450.00 ₱ 4,500.00
Facial Mirror 3.55 sq.m ₱ 10,000.00 ₱ 35,500.00
₱ 213,580.00
19.2 Equipment
 2 Electric Drill 6.00 day/s ₱ 250.00 ₱ 3,000.00
1 One Bagger Mixer 6.00 day/s ₱ 1,000.00 ₱ 6,000.00
₱ 9,000.00
19.3 Labor Cost
1.0 Construction Foreman 6.00 day/s ₱ 1,200.00 ₱ 7,200.00
4.0 Skilled Laborer 6.00 day/s ₱ 900.00 ₱ 21,600.00
3.0 Laborer 6.00 day/s ₱ 750.00 ₱ 13,500.00
₱ 42,300.00

Direct Cost ₱ 264,880.00

Overhead, Contingency, and Miscellaneous: ₱ 26,488.00
Profit: ₱ 19,866.00
Value Added Tax: ₱ 23,342.55
SUB-TOTAL: ₱ 334,576.55

Item Description Quantity Unit Unit Cost Amount

XX. ELECTRICAL WORKS
20.0 Electrical Works
2.0mm² THHN Cu. Wire 5.00 boxes ₱ 2,600.00 ₱ 13,000.00
3.5mm² THHN Cu. Wire 5.00 boxes ₱ 3,900.00 ₱ 19,500.00
5.5mm² THHN Cu. Wire 1.00 boxes ₱ 5,300.00 ₱ 5,300.00
22mm² THW Cu. Wire 55.00 m ₱ 485.00 ₱ 26,675.00
30mm² THW Cu. Wire 40.00 m ₱ 400.00 ₱ 16,000.00
Electric Motor Pump 1.00 pc ₱ 10,000.00 ₱ 10,000.00
Junction box 27.00 pcs ₱ 200.00 ₱ 5,400.00
2"x 4" Utility Box 57.00 pcs ₱ 250.00 ₱ 14,250.00
8"x 8" Pull Box 3.00 pcs ₱ 850.00 ₱ 2,550.00
15mm Dia. Conduit Pipe 53.00 pcs ₱ 520.00 ₱ 27,560.00
20mm Dia. Conduit Pipe 34.00 pcs ₱ 540.00 ₱ 18,360.00
25mm Dia. EMT Pipe 18.00 pcs ₱ 635.00 ₱ 11,430.00
₱ 170,025.00
20.1 Equipment
2.0 Grinder 8.00 day/s ₱ 300.00 ₱ 4,800.00
 ₱ 4,800.00
20.2 Labor Cost
1.0 Construction Foreman 8.00 day/s ₱ 1,200.00 ₱ 9,600.00
2.0 Electrician 8.00 day/s ₱ 800.00 ₱ 12,800.00
2.0 Skilled Laborer 8.00 day/s ₱ 900.00 ₱ 14,400.00
₱ 36,800.00

Direct Cost ₱ 211,625.00

Overhead, Contingency, and Miscellaneous: ₱ 21,162.50
Profit: ₱ 15,871.88
Value Added Tax: ₱ 18,649.45
SUB-TOTAL: ₱ 267,308.83

Item Description Quantity Unit Unit Cost Amount

XXI. ELECTRICAL FIXTURES & INSTALLATION
21.0 Electrical Fixtures & Installation
Panel Board with Main & Branch Breakers 1.00 l.s ₱ 20,000.00 ₱ 20,000.00
1 Gang Switch 16.00 pcs ₱ 270.00 ₱ 4,320.00
2 Gang Switch 6.00 pcs ₱ 380.00 ₱ 2,280.00
3 Gang Switch 10.00 pcs ₱ 430.00 ₱ 4,300.00
Smoke Detector 5.00 pcs ₱ 1,520.00 ₱ 7,600.00
Lighting Outlet 16.00 pcs ₱ 250.00 ₱ 4,000.00
Heat Detector 1.00 pcs ₱ 1,300.00 ₱ 1,300.00
Down Light 42.00 pcs ₱ 920.00 ₱ 38,640.00
Duplex Convenience Outles 39.00 pcs ₱ 240.00 ₱ 9,360.00
Fire Extinguisher 2.00 pcs ₱ 5,500.00 ₱ 11,000.00
₱ 102,800.00
21.1 Equipment
2.0 Grinder 14.00 day/s ₱ 300.00 ₱ 8,400.00
₱ 8,400.00
21.2 Labor Cost
1.0 Construction Foreman 14.00 day/s ₱ 1,200.00 ₱ 16,800.00
2.0 Electrician 14.00 day/s ₱ 800.00 ₱ 22,400.00
 2.0 Skilled Laborer 14.00 day/s ₱ 900.00 ₱ 25,200.00
₱ 64,400.00

Direct Cost ₱ 175,600.00

Overhead, Contingency, and Miscellaneous: ₱ 17,560.00
Profit: ₱ 13,170.00
Value Added Tax: ₱ 15,474.75
SUB-TOTAL: ₱ 221,804.75

Item Description Quantity Unit Unit Cost Amount

XXII. WATERPROOFING
22.0 Waterproofing
Paint Roller 7" 12.00 pcs ₱ 90.00 ₱ 1,080.00
Spatula scapper 8.00 pcs ₱ 60.00 ₱ 480.00
Sponge 10.00 pcs ₱ 40.00 ₱ 400.00
Plexibond #7760 17.00 pail/s ₱ 890.00 ₱ 15,130.00
₱ 17,090.00
22.1 Labor Cost
1.0 Construction Foreman 9.00 day/s ₱ 1,200.00 ₱ 10,800.00
4.0 Skilled Laborer 9.00 day/s ₱ 900.00 ₱ 32,400.00
4.0 Laborer 9.00 day/s ₱ 750.00 ₱ 27,000.00
₱ 70,200.00

Direct Cost ₱ 87,290.00

Overhead, Contingency, and Miscellaneous: ₱ 8,729.00
Profit: ₱ 6,546.75
Value Added Tax: ₱ 7,692.43
SUB-TOTAL: ₱ 110,258.18

Item Description Quantity Unit Unit Cost Amount

XXIII. FLOOR WORKS
 23.0 Floor Works
Synthetic Granite Tiles 1,420.00 pcs ₱ 190.00 ₱ 269,800.00
40x40 Gray Tiles 420.00 pcs ₱ 165.00 ₱ 69,300.00
60x60 Marble Tiles 588.00 pcs ₱ 215.00 ₱ 126,420.00
Tile Adhesive (Heavy Duty) 22.00 bags ₱ 450.00 ₱ 9,900.00
Tile Grout 12.00 bag ₱ 230.00 ₱ 2,760.00
Tile Trim 14.00 pcs ₱ 55.00 ₱ 770.00
Portland Cement 18.00 bags ₱ 570.00 ₱ 10,260.00
Washed Sand 3.00 cu.m. ₱ 1,900.00 ₱ 5,700.00
Concrete Neutralizer 40.00 liter/s ₱ 350.00 ₱ 14,000.00
Masonry Putty 20.00 gals ₱ 725.00 ₱ 14,500.00
Glazing Putty 1.00 gals ₱ 575.00 ₱ 575.00
Tile Adhesive (Regular) 12.00 bags ₱ 325.00 ₱ 3,900.00
₱ 527,885.00
23.1 Equipment
3.0 Grinder 9.00 day/s ₱ 300.00 ₱ 8,100.00
₱ 8,100.00
23.2 Labor Cost
1.0 Construction Foreman 9.00 day/s ₱ 1,200.00 ₱ 10,800.00
3.0 Skilled Laborer 9.00 day/s ₱ 900.00 ₱ 24,300.00
2.0 Laborer 9.00 day/s ₱ 750.00 ₱ 13,500.00
₱ 48,600.00

Direct Cost ₱ 584,585.00

Overhead, Contingency, and Miscellaneous: ₱ 58,458.50
Profit: ₱ 43,843.88
Value Added Tax: ₱ 51,516.55
SUB-TOTAL: ₱ 738,403.93

Item Description Quantity Unit Unit Cost Amount

XXIV. PAINTING WORKS
24.0 Painting Works
Latex Flat Primer Paint 30.00 gals ₱ 825.00 ₱ 24,750.00
 Paint Roller (152mm) 20.00 pcs ₱ 80.00 ₱ 1,600.00
Paint Brush 4" 20.00 pcs ₱ 65.00 ₱ 1,300.00
Sand Paper 150.00 pcs ₱ 30.00 ₱ 4,500.00
Latex, Semi Gloss (2-coats) 50.00 gals ₱ 800.00 ₱ 40,000.00
Enamel Flat Primer Paint 2.00 gals ₱ 750.00 ₱ 1,500.00
Painting Thinner 1.00 liter/s ₱ 95.00 ₱ 95.00
Paint Roller (152mm) 10.00 pcs ₱ 80.00 ₱ 800.00
Enamel, Semi Gloss (2-coats) 4.00 gals ₱ 750.00 ₱ 3,000.00
Painting Thinner 15.00 liter/s ₱ 175.00 ₱ 2,625.00
Paint Roller (152mm) 4.00 pcs ₱ 100.00 ₱ 400.00
Quick Drying Enamel B-680 Chocolate Brown 2.00 gal ₱ 1,500.00 ₱ 3,000.00
₱ 83,570.00
24.1 Equipment
3.0 Grinder 12.00 day/s ₱ 300.00 ₱ 10,800.00
₱ 10,800.00
24.2 Labor Cost
1.0 Construction Foreman 12.00 day/s ₱ 1,200.00 ₱ 14,400.00
3.0 Painters 12.00 day/s ₱ 1,000.00 ₱ 36,000.00
1.0 Skilled Laborer 12.00 day/s ₱ 900.00 ₱ 10,800.00
₱ 61,200.00

Direct Cost ₱ 155,570.00

Overhead, Contingency, and Miscellaneous: ₱ 15,557.00
Profit: ₱ 11,667.75
Value Added Tax: ₱ 13,709.61
SUB-TOTAL: ₱ 196,504.36

TOTAL FLOOR AREA: 214.15 SQ.M.

TOTAL CONSTRUCTION COST: ₱ 10,121,895.90