Area : 150 m2

I. EXCAVATION WORKS
I.A. COLUMN FOOTING QTY: 13.00 cu.m
LABOR
1 - Const. Foreman 3 day(s) @ P 550.00 / day(s) - P 1,650.00
4 - Laborers for 3 day(s) @ P 365.00 / day(s) - P 4,380.00
Labor Cost 6,030.00
DIRECT COST 6,030.00
OCM 603.00
Contractor's Profit 603.00
ITEM COST 7,236.00
Unit Cost 556.62 / cu.m

I.B. FOOTING TIE BEAM QTY: 8.00 cu.m

LABOR
1 - Const. Foreman 2 day(s) @ P 550.00 / day(s) - P 1,100.00
4 - Laborers for 2 day(s) @ P 365.00 / day(s) - P 2,920.00
Labor Cost 4,020.00
DIRECT COST 4,020.00
OCM 402.00
Contractor's Profit 402.00
ITEM COST 4,824.00
Unit Cost 603.00 / cu.m

II. BACKFILLING
II.A. COLUMN FOOTING QTY: 11.00 cu.m
LABOR
1 - Const. Foreman 3 day(s) @ P 550.00 / day(s) - P 1,650.00
4 - Laborers for 3 day(s) @ P 365.00 / day(s) - P 4,380.00
Labor Cost 6,030.00
DIRECT COST 6,030.00
OCM 603.00
Contractor's Profit 603.00
ITEM COST 7,236.00
Unit Cost 657.82 / cu.m

II.B. FOOTING TIE BEAM QTY: 6.00 cu.m

LABOR
1 - Const. Foreman 1 day(s) @ P 550.00 / day(s) - P 550.00
4 - Laborers for 1 day(s) @ P 365.00 / day(s) - P 1,460.00
Labor Cost 2,010.00
DIRECT COST 2,010.00
OCM 201.00
Contractor's Profit 201.00
ITEM COST 2,412.00
Unit Cost 402.00 / cu.m

I. CONCRETING WORKS
III.A. FOOTINGS QTY: 2.56 cu.m
1 MATERIALS
24 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 6,240.00
1.28 cu.m - Washed Sand @ P 800.00 / cu.m - P 1,024.00
2.56 cu.m - Screened Gravel @ P 800.00 / cu.m - P 2,048.00
36 pc(s) - 16mm dia. Deformed RSB x 6m L @ P 368.00 / pc(s) - P 13,248.00
4 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 320.00
Material Cost P 22,880.00
2 LABOR
1 - Foreman 3 day(s) @ P 550.00 / day(s) - P 1,650.00
4 - Laborers 3 day(s) @ P 365.00 / day(s) - P 4,380.00
2 - Steelman 3 day(s) @ P 450.00 / day(s) - P 2,700.00
2 - Mason 3 day(s) @ P 450.00 / day(s) - P 2,700.00
Labor Cost 11,430.00
3 EQUIPMENT RENTAL
1 - Concrete Mixer 1 day(s) @ P 1,700.00 / day(s) - P 1,700.00
Equipment Cost 1,700.00
DIRECT COST 36,010.00
OCM 3,601.00
Contractor's Profit 3,601.00
ITEM COST 43,212.00
Unit Cost 16,879.69 / cu.m
 III.A. FOOTING TIE BEAM QTY: 1.78 cu.m
1 MATERIALS
16 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 4,160.00
1.00 cu.m - Washed Sand @ P 800.00 / cu.m - P 800.00
2.00 cu.m - Screened Gravel @ P 800.00 / cu.m - P 1,600.00
41 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 6,888.00
5 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 400.00
Material Cost P 13,848.00
2 LABOR
1 - Foreman 2 day(s) @ P 550.00 / day(s) - P 1,100.00
4 - Laborers 2 day(s) @ P 365.00 / day(s) - P 2,920.00
1 - Steelman 2 day(s) @ P 450.00 / day(s) - P 900.00
1 - Mason 2 day(s) @ P 450.00 / day(s) - P 900.00
Labor Cost 5,820.00
3 EQUIPMENT RENTAL
1 - Concrete Mixer 1 day(s) @ P 1,700.00 / day(s) - P 1,700.00
Equipment Cost 1,700.00
DIRECT COST 21,368.00
OCM 2,136.80
Contractor's Profit 2,136.80
ITEM COST 25,641.60
Unit Cost 14,437.84 / cu.m

I.A. COLUMNS QTY: 7.00 cu.m

1 MATERIALS
59 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 15,340.00
3.24 cu.m - Washed Sand @ P 800.00 / cu.m - P 2,592.00
6.48 cu.m - Screened Gravel @ P 800.00 / cu.m - P 5,184.00
90 pc(s) - 16mm dia. Deformed RSB x 6m L @ P 368.00 / pc(s) - P 33,120.00
28 pc(s) - 12mm dia. Deformed RSB x 6m L @ P 260.00 / pc(s) - P 7,280.00
122 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 20,496.00
7 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 560.00
36 pc(s) - 1/4"x4"x8' Ord Plywood @ P 398.00 / pc(s) - P 14,328.00
396 pc(s) - 2" x 2" x 12' Coco Lumber @ P 96.00 / pc(s) - P 38,016.00
65 pc(s) - 2" x 3" x 12' Coco Lumber @ P 150.00 / pc(s) - P 9,750.00
33 kg(s) - CW Nails (2",3",4") @ P 88.00 / kg(s) - P 2,904.00
Material Cost P 149,570.00
2 LABOR
1 - Foreman 18 day(s) @ P 550.00 / day(s) - P 9,900.00
1 - Mason 18 day(s) @ P 450.00 / day(s) - P 8,100.00
1 - Carpenter 18 day(s) @ P 450.00 / day(s) - P 8,100.00
1 - Steelman 18 day(s) @ P 450.00 / day(s) - P 8,100.00
4 - Laborers 18 day(s) @ P 365.00 / day(s) - P 26,280.00
Labor Cost 60,480.00
3 EQUIPMENT RENTAL
1 - Concrete Mixer 2 day(s) @ P 1,700.00 / day(s) - P 3,400.00
Equipment Cost 3,400.00
DIRECT COST 213,450.00
OCM 21,345.00
Contractor's Profit 21,345.00
ITEM COST 256,140.00
Unit Cost 36,591.43 / cu.m

III.C. BEAMS (TIE, 2ND AND ROOF) QTY: 7.66 cu.m

1 MATERIALS
53 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 13,780.00
3 cu.m - Washed Sand @ P 800.00 / cu.m - P 2,400.00
6 cu.m - Screened Gravel @ P 800.00 / cu.m - P 4,800.00
61 pc(s) - 16mm dia. Deformed RSB x 6m L @ P 368.00 / pc(s) - P 22,448.00
149 pc(s) - 12mm dia. Deformed RSB x 6m L @ P 260.00 / pc(s) - P 38,740.00
133 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 22,344.00
6 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 480.00
36 pc(s) - 1/4"x4"x8' Ord Plywood @ P 398.00 / pc(s) - P 14,328.00
243 pc(s) - 2" x 2" x 12' Coco Lumber @ P 96.00 / pc(s) - P 23,328.00
26 pc(s) - 2" x 3" x 12' Coco Lumber @ P 150.00 / pc(s) - P 3,900.00
16 kg(s) - CW Nails (2",3",4") @ P 88.00 / kg(s) - P 1,408.00
Material Cost P 147,956.00
2 LABOR
1 - Foreman 20 day(s) @ P 550.00 / day(s) - P 11,000.00
2 - Mason 20 day(s) @ P 450.00 / day(s) - P 18,000.00
2 - Carpenter 20 day(s) @ P 450.00 / day(s) - P 18,000.00
4 - Laborers 20 day(s) @ P 365.00 / day(s) - P 29,200.00
2 - Steelman 20 day(s) @ P 450.00 / day(s) - P 18,000.00
Labor Cost 94,200.00
3 EQUIPMENT RENTAL
1 - Concrete Mixer 2 day(s) @ P 1,700.00 / day(s) - P 3,400.00
Equipment Cost 3,400.00
DIRECT COST 245,556.00
OCM 24,555.60
Contractor's Profit 24,555.60
ITEM COST 294,667.20
 Unit Cost 38,465.79 / cu.m

III.D. SLAB ON GRADE QTY: 7.36 cu.m

1 MATERIALS
67 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 17,420.00
4 cu.m - Washed Sand @ P 800.00 / cu.m - P 3,200.00
8 cu.m - Screened Gravel @ P 800.00 / cu.m - P 6,400.00
117 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 19,656.00
10 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 800.00
17 pc(s) - 2" x 4" x 10' Coco lumber @ P 160.00 / pc(s) - P 2,720.00
1 kg(s) - CW Nails (2",3",4") @ P 88.00 / kg(s) - P 88.00
Material Cost P 50,284.00
2 LABOR
1 - Foreman 5 day(s) @ P 550.00 / day(s) - P 2,750.00
2 - Mason 5 day(s) @ P 450.00 / day(s) - P 4,500.00
1 - Carpenter 5 day(s) @ P 450.00 / day(s) - P 2,250.00
2 - Steelman 5 day(s) @ P 450.00 / day(s) - P 4,500.00
4 - Laborers 5 day(s) @ P 365.00 / day(s) - P 7,300.00
Labor Cost 21,300.00
3 EQUIPMENT RENTAL
1 - Concrete Mixer 2 day(s) @ P 1,700.00 / day(s) - P 3,400.00
Equipment Cost 3,400.00
DIRECT COST 74,984.00
OCM 7,498.40
Contractor's Profit 7,498.40
ITEM COST 89,980.80
Unit Cost 12,229.06 / cu.m

III.E. SECOND FLOOR SLAB QTY: 7.06 cu.m

1 MATERIALS
64 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 16,640.00
4 cu.m - Washed Sand @ P 800.00 / cu.m - P 3,200.00
8 cu.m - Screened Gravel @ P 800.00 / cu.m - P 6,400.00
213 pc(s) - 12mm dia. Deformed RSB x 6m L @ P 260.00 / pc(s) - P 55,380.00
17 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 1,360.00
25 pc(s) - 1/4"x4"x8' Ord Plywood @ P 398.00 / pc(s) - P 9,950.00
108 pc(s) - 2" x 2" x 12' Coco Lumber @ P 96.00 / pc(s) - P 10,368.00
58 pc(s) - 2" x 3" x 10' Coco lumber @ P 120.00 / pc(s) - P 6,960.00
6 kg(s) - CW Nails (2",3",4") @ P 88.00 / kg(s) - P 528.00
Material Cost P 110,786.00
2 LABOR
1 - Foreman 9 day(s) @ P 550.00 / day(s) - P 4,950.00
2 - Mason 9 day(s) @ P 450.00 / day(s) - P 8,100.00
2 - Carpenter 9 day(s) @ P 450.00 / day(s) - P 8,100.00
6 - Steelman 9 day(s) @ P 450.00 / day(s) - P 24,300.00
4 - Laborers 9 day(s) @ P 365.00 / day(s) - P 13,140.00
Labor Cost 58,590.00
3 EQUIPMENT RENTAL
1 - Concrete Mixer 2 day(s) @ P 1,700.00 / day(s) - P 3,400.00
Equipment Cost 3,400.00
DIRECT COST 172,776.00
OCM 17,277.60
Contractor's Profit 17,277.60
ITEM COST 207,331.20
Unit Cost 29,384.51 / cu.m

III.F. STAIRCASE QTY: 1.30 cu.m

1 MATERIALS
12 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 3,120.00
1 cu.m - Washed Sand @ P 800.00 / cu.m - P 800.00
2 cu.m - Screened Gravel @ P 800.00 / cu.m - P 1,600.00
33 pc(s) - 12mm dia. Deformed RSB x 6m L @ P 260.00 / pc(s) - P 8,580.00
2 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 160.00
3 pc(s) - 1/4"x4"x8' Ord Plywood @ P 398.00 / pc(s) - P 1,194.00
23 pc(s) - 2" x 2" x 12' Coco Lumber @ P 96.00 / pc(s) - P 2,208.00
2 kg(s) - CW Nails (2",3",4") @ P 88.00 / kg(s) - P 176.00
Material Cost P 17,838.00
2 LABOR
1 - Foreman 5 day(s) @ P 500.00 / day(s) - P 2,500.00
1 - Mason 4 day(s) @ P 450.00 / day(s) - P 1,800.00
1 - Carpenter 5 day(s) @ P 450.00 / day(s) - P 2,250.00
1 - Steelman 5 day(s) @ P 450.00 / day(s) - P 2,250.00
1 - Laborers 5 day(s) @ P 365.00 / day(s) - P 1,825.00
Labor Cost 10,625.00
3 EQUIPMENT RENTAL
1 - Concrete Mixer 1 day(s) @ P 1,700.00 / day(s) - P 1,700.00
Equipment Cost 1,700.00
DIRECT COST 30,163.00
OCM 3,016.30
Contractor's Profit 3,016.30
ITEM COST 36,195.60
Unit Cost 27,793.60 / cu.m
IV MASONRY WORKS
II.A. EXTERIOR WALL QTY: 190.46 sq.m
1 MATERIALS
1305 pc(s) - 6" Ordinary CHB @ P 19.00 / pc(s) - P 24,795.00
1077 pc(s) - 4" Ordinary CHB @ P 15.00 / pc(s) - P 16,155.00
344 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 89,440.00
20 cu.m - Plastering Sand @ P 930.00 / cu.m - P 18,600.00
137 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 23,016.00
5 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 400.00
Material Cost P 172,406.00
2 LABOR
1 - Foreman 27 day(s) @ P 550.00 / day(s) - P 14,850.00
4 - Mason 27 day(s) @ P 450.00 / day(s) - P 48,600.00
4 - Laborers 27 day(s) @ P 365.00 / day(s) - P 39,420.00
Labor Cost 102,870.00
DIRECT COST 275,276.00
OCM 27,527.60
Contractor's Profit 27,527.60
ITEM COST 330,331.20
Unit Cost 1,734.40 / sq.m

V ROOFING AND ROOF FRAMING WORKS QTY: 111.10 sq.m

1 MATERIALS
36 pc(s) - 1/2" x 2" x 2" x 6m Angle Bar @ P 1,150.00 / pc(s) - P 41,400.00
27 pc(s) - 1.20mm x 2" x 4" x 6m C-Purlins @ P 645.00 / pc(s) - P 17,415.00
115 pc(s) - 0.40mm x 1220mm x 1000mm Pre-Painted coloroof @ P 410.00 / pc(s) - P 47,150.00
17 pc(s) - 0.40 x 2400mm Ready Made Spanish Gutter @ P 380.00 / pc(s) - P 6,460.00
3 pc(s) - G 26 0.4mmx24"x2.4m Pre-Painted End Flashing @ P 380.00 / pc(s) - P 1,140.00
14 pc(s) - G 26 0.4mmx24"x2.4m Pre-Painted Ridge Roll @ P 380.00 / pc(s) - P 5,320.00
17 pc(s) - 0.40mm x 12" x 2400mm Ready Made Facia Cover @ P 380.00 / pc(s) - P 6,460.00
12 pc(s) - 3/16" x 1" x 1" x 6m Angle Bar (Facia Frame-Hor.) @ P 368.00 / pc(s) - P 4,416.00
4 pc(s) - 3/16" x 1" x 6m Flat Bar (Facia Frame-Vertical) @ P 368.00 / pc(s) - P 1,472.00
10 pc(s) - 10mmø x 6m def. bar, sag rod @ P 168.00 / pc(s) - P 1,680.00
4 gal(s) - Red Lead Primer Paint @ P 575.00 / gal(s) - P 2,300.00
7 li(s) - Roof Sealant @ P 500.00 / li(s) - P 3,500.00
1100 pc(s) - Teck Screw 2 1/2" @ P 4.00 / pc(s) - P 4,400.00
25 kg(s) - Welding Rod @ P 128.00 / kg(s) - P 3,200.00
2 pc(s) - Paint Brush 4" @ P 110.00 / pc(s) - P 220.00
112 pc(s) - 10mmx1mx1m Double Sided Aluminum Heat Insulator @ P 400.00 / pc(s) - P 44,800.00
Material Cost P 191,333.00

2 LABOR
1 - Foreman 18 day(s) @ P 550.00 / day(s) - P 9,900.00
2 - Welders 18 day(s) @ P 500.00 / day(s) - P 18,000.00
2 - Painters 6 day(s) @ P 450.00 / day(s) - P 5,400.00
2 - Tinsmith 18 day(s) @ P 450.00 / day(s) - P 16,200.00
4 - Laborers 18 day(s) @ P 365.00 / day(s) - P 26,280.00
Labor Cost 75,780.00
3 EQUIPMENT
1 - Welding Machine 18 day(s) @ P 750.00 / day(s) - P 13,500.00
Equipment Cost 13,500.00
DIRECT COST 280,613.00
OCM 28,061.30
Contractor's Profit 28,061.30
ITEM COST 336,735.60
Unit Cost 3,030.92 / sq.m

VI ELECTRICAL WORKS QTY: 1.00 lot

1 MATERIALS
1 pc(s) - 10BR 2P Panel Board Bolt-on @ P 6,000.00 / pc(s) - P 6,000.00
6 pc(s) - 30 Amp 2 Pole Circuit Breaker @ P 400.00 / pc(s) - P 2,400.00
1 pc(s) - 15 Amp 2 Pole Circuit Breaker @ P 320.00 / pc(s) - P 320.00
56 pc(s) - 20mm dia x 3m PVC Electrical Pipe @ P 130.00 / pc(s) - P 7,280.00
9 pc(s) - Convenience Outlet (Double) @ P 248.00 / pc(s) - P 2,232.00
15 pc(s) - LED bulb 15 watts @ P 300.00 / pc(s) - P 4,500.00
1 pc(s) - Flourescent Light with housing @ P 3,500.00 / pc(s) - P 3,500.00
6 pc(s) - 1-gang switch @ P 180.00 / pc(s) - P 1,080.00
3 pc(s) - 2-gang switch @ P 220.00 / pc(s) - P 660.00
1 pc(s) - 3-gang switch @ P 250.00 / pc(s) - P 250.00
15 pc(s) - Junction Box @ P 50.00 / pc(s) - P 750.00
19 pc(s) PVC Utility Box @ P 29.00 / pc(s) - P 551.00
2 pc(s) Ceiling type exhaust fan 10" @ P 1,200.00 / pc(s) - P 2,400.00
150 li.m - THHN/THWN 3.5mm2 stranded wire @ P 30.00 / li.m - P 4,500.00
20 li.m - THHN/THWN 5.5mm2 stranded wire @ P 50.00 / li.m - P 1,000.00
10 li.m - THHN/THWN 14mm2 stranded wire @ P 150.00 / li.m - P 1,500.00
Material Cost P 38,923.00
2 LABOR
2 - Electrician 14 day(s) @ P 450.00 / day(s) - P 12,600.00
2 - Laborers 14 day(s) @ P 365.00 / day(s) - P 10,220.00
Labor Cost 22,820.00
DIRECT COST 61,743.00
OCM 6,174.30
Contractor's Profit 6,174.30
ITEM COST 74,091.60
Unit Cost 74,091.60 / lot
VII PLUMBING WORKS
IV.A. QTY: 1.00 lot
1 MATERIALS
2 pc(s) - Water Closet @ P 6,500.00 / pc(s) - P 13,000.00
2 pc(s) - Lavatory @ P 2,000.00 / pc(s) - P 4,000.00
1 pc(s) - Stainless Steel Kitchen Sink @ P 2,000.00 / pc(s) - P 2,000.00
2 pc(s) - Brass Wall Shower Head @ P 800.00 / pc(s) - P 1,600.00
1 pc(s) - Stainless Steel Faucet @ P 600.00 / pc(s) - P 600.00
1 pc(s) - Industrial Faucet @ P 200.00 / pc(s) - P 200.00
15 pc(s) - 20mm dia x 3m PVC Pipe (Blue) @ P 120.00 / pc(s) - P 1,800.00
20 pc(s) - 20mm dia. PVC Elbow @ P 15.00 / pc(s) - P 300.00
10 pc(s) - 20mm dia Tee PVC Pipe fitting @ P 20.00 / pc(s) - P 200.00
4 pc(s) - 50mm dia.x3m PVC Pipe @ P 300.00 / pc(s) - P 1,200.00
4 pc(s) - 50mm dia PVC Pipe Connector @ P 30.00 / pc(s) - P 120.00
6 pc(s) - 75mm dia.x3m PVC Pipe @ P 400.00 / pc(s) - P 2,400.00
6 pc(s) - 75mm dia PVC Pipe Connector @ P 60.00 / pc(s) - P 360.00
30 pc(s) - 100mm dia.x3m PVC Pipe @ P 420.00 / pc(s) - P 12,600.00
10 pc(s) - 100mm dia PVC Pipe Connector @ P 80.00 / pc(s) - P 800.00
26 pc(s) - 100mm dia. PVC Elbow @ P 50.00 / pc(s) - P 1,300.00
8 pc(s) - 75mm dia. PVC Elbow @ P 30.00 / pc(s) - P 240.00
1 pc(s) - 75mm dia Tee PVC Pipe fitting @ P 60.00 / pc(s) - P 60.00
9 pc(s) - 50x75mm dia. PVC Tee Reducer @ P 30.00 / pc(s) - P 270.00
11 pc(s) - 50mm dia. PVC Elbow @ P 20.00 / pc(s) - P 220.00
20 can(s) - PVC Solvent Cement @ P 170.00 / can(s) - P 3,400.00
2 pc(s) - Teflon Tape @ P 20.00 / pc(s) - P 40.00
Material Cost P 46,710.00
2 LABOR
2 - Plumber 15 day(s) @ P 450.00 / day(s) - P 13,500.00
2 - Laborers 15 day(s) @ P 365.00 / day(s) - P 10,950.00
Labor Cost 24,450.00
DIRECT COST 71,160.00
OCM 7,116.00
Contractor's Profit 7,116.00
ITEM COST 85,392.00
Unit Cost 85,392.00 / lot

VIII STEEL WORKS

VIII.A. BALCONY RAILING QTY: 1.00 lot
1 MATERIALS
5 pc(s) - 2" dia. X 6m GI Pipe Sched 20 @ P 1,500.00 / pc(s) - P 7,500.00
17 pc(s) - 1" dia. X 6m GI Pipe Sched 20 @ P 1,200.00 / pc(s) - P 20,400.00
5 kg(s) - Welding Rod @ P 128.00 / kg(s) - P 640.00
1 gal(s) - Red Lead Primer Paint @ P 575.00 / gal(s) - P 575.00
0.25 gal(s) - Paint thinner @ P 395.00 / gal(s) - P 98.75
1 gal(s) - Metal Etching Solution @ P 650.00 / gal(s) - P 650.00
2 gal(s) - Quick Dry Enamel Paint @ P 670.00 / gal(s) - P 1,340.00
Material Cost P 31,203.75
2 LABOR
1 - Foreman 7 day(s) @ P 550.00 / day(s) - P 3,850.00
1 - Welders 7 day(s) @ P 450.00 / day(s) - P 3,150.00
1 - Painters 7 day(s) @ P 450.00 / day(s) - P 3,150.00
1 - Laborers 7 day(s) @ P 365.00 / day(s) - P 2,555.00
Labor Cost 12,705.00
3 EQUIPMENT
1 - Welding Machine 7 day(s) @ P 750.00 / day(s) - P 5,250.00
Equipment Cost 5,250.00
DIRECT COST 49,158.75
OCM 4,915.88
Contractor's Profit 4,915.88
ITEM COST 58,990.50
Unit Cost 58,990.50 / lot
VIII.B. STAIRCASE RAILING QTY: 1.00 lot
1 MATERIALS
2 pc(s) - 2" dia. X 6m GI Pipe Sched 20 @ P 1,500.00 / pc(s) - P 3,000.00
14 pc(s) - 1"x1"x6m Square Bar @ P 380.00 / pc(s) - P 5,320.00
5 kg(s) - Welding Rod @ P 128.00 / kg(s) - P 640.00
1 gal(s) - Red Lead Primer Paint @ P 575.00 / gal(s) - P 575.00
0.25 gal(s) - Paint thinner @ P 395.00 / gal(s) - P 98.75
1 gal(s) - Metal Etching Solution @ P 650.00 / gal(s) - P 650.00
2 gal(s) - Quick Dry Enamel Paint @ P 670.00 / gal(s) - P 1,340.00
Material Cost P 11,623.75
 2 LABOR
1 - Foreman 3 day(s) @ P 550.00 / day(s) - P 1,650.00
1 - Welders 3 day(s) @ P 450.00 / day(s) - P 1,350.00
1 - Painters 3 day(s) @ P 450.00 / day(s) - P 1,350.00
1 - Laborers 3 day(s) @ P 365.00 / day(s) - P 1,095.00
Labor Cost 5,445.00
3 EQUIPMENT
1 - Welding Machine 3 day(s) @ P 750.00 / day(s) - P 2,250.00
Equipment Cost 2,250.00
DIRECT COST 19,318.75
OCM 1,931.88
Contractor's Profit 1,931.88
ITEM COST 23,182.50
Unit Cost 23,182.50 / lot

IX CEILING WORKS QTY: 104.04 sq.m

1 MATERIALS
37 pc(s) - Marine Plywood 1/2"x4'x8' @ P 800.00 / pc(s) - P 29,600.00
159 pc(s) - Good lumber 2"x2"x6' @ P 79.00 / pc(s) - P 12,561.00
15 kg(s) - CW Nails (2",3",4") @ P 88.00 / kg(s) - P 1,320.00
Material Cost P 43,481.00
2 LABOR
1 - Foreman 14 day(s) @ P 550.00 / day(s) - P 7,700.00
2 - Carpenter 14 day(s) @ P 450.00 / day(s) - P 12,600.00
2 - Laborers 14 day(s) @ P 365.00 / day(s) - P 10,220.00
Labor Cost 30,520.00
DIRECT COST 74,001.00
OCM 7,400.10
Contractor's Profit 7,400.10
ITEM COST 88,801.20
Unit Cost 853.53 / sq.m

X PAINTING WORKS QTY: 473.80 sq.m

1 MATERIALS
Exterior Walls area = 150.78 sq.m
19 gal(s) - Flat Latex (color by owner) @ P 565.00 / gal(s) - P 10,735.00
4 pc(s) - Paint Brush 4" @ P 110.00 / pc(s) - P 440.00
Interior Walls area = 323.02 sq.m
39 gal(s) - Flat Latex (color by owner) @ P 565.00 / gal(s) - P 22,035.00
Material Cost P 33,210.00
2 LABOR
1 - Foreman 11 day(s) @ P 550.00 / day(s) - P 6,050.00
2 - Painter 11 day(s) @ P 450.00 / day(s) - P 9,900.00
1 - Laborers 11 day(s) @ P 365.00 / day(s) - P 4,015.00
Labor Cost 19,965.00
DIRECT COST 53,175.00
OCM 5,317.50
Contractor's Profit 5,317.50
ITEM COST 63,810.00
Unit Cost 134.68 / sq.m

XI Tile Works QTY: 103.00 sq.m

1 MATERIALS
Living, Dining area = 37 sq.m
and Kitchen 103 pc(s) - 60cm x 60cm Floor Tiles (design by owner) @ P 230.00 / pc(s) - P 23,690.00
3 bag(s) - Tile Grout (2kg) @ P 65.00 / bag(s) - P 195.00
3 bag(s) - Tile Adhesive (25kg) @ P 265.00 / bag(s) - P 795.00
Bedroom and area = 59 sq.m
Family Area 164 pc(s) - 40cm x 40cm Floor Tiles (design by owner) @ P 80.00 / pc(s) - P 13,120.00
4 bag(s) - Tile Grout (2kg) @ P 65.00 / bag(s) - P 260.00
4 bag(s) - Tile Adhesive (25kg) @ P 265.00 / bag(s) - P 1,060.00
Toilet and Bath area = 7 sq.m
20 pc(s) - 40cm x 40cm Floor Tiles (design by owner) @ P 80.00 / pc(s) - P 1,600.00
1 bag(s) - Tile Grout (2kg) @ P 65.00 / bag(s) - P 65.00
1 bag(s) - Tile Adhesive (25kg) @ P 265.00 / bag(s) - P 265.00
Material Cost P 41,050.00
2 LABOR
1 - Foreman 11 day(s) @ P 550.00 / day(s) - P 6,050.00
2 - Tile Setter 11 day(s) @ P 450.00 / day(s) - P 9,900.00
2 - Laborers 11 day(s) @ P 365.00 / day(s) - P 8,030.00
Labor Cost 23,980.00
DIRECT COST 65,030.00
OCM 6,503.00
Contractor's Profit 6,503.00
ITEM COST 78,036.00
Unit Cost 757.63 / sq.m
XII SEPTIC TANK QTY: 1.00 unit
XII.A. CONCRETING QTY: 0.57 cu.m
1 MATERIALS
6 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 1,560.00
1 cu.m - Washed Sand @ P 800.00 / cu.m - P 800.00
1 cu.m - Screened Gravel @ P 800.00 / cu.m - P 800.00
8 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 1,344.00
2 pc(s) - 1/4"x4"x8' Ord Plywood @ P 398.00 / pc(s) - P 796.00
6 pc(s) - 2" x 2" x 12' Coco Lumber @ P 96.00 / pc(s) - P 576.00
1 kg(s) - CW Nails (2",3",4") @ P 88.00 / kg(s) - P 88.00
1 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 80.00
Material Cost P 6,044.00
2 LABOR
1 - Foreman 2 day(s) @ P 550.00 / day(s) - P 1,100.00
1 - Steelman 2 day(s) @ P 450.00 / day(s) - P 900.00
1 - Carpenter 2 day(s) @ P 450.00 / day(s) - P 900.00
1 - Mason 2 day(s) @ P 450.00 / day(s) - P 900.00
1 - Laborers 2 day(s) @ P 365.00 / day(s) - P 730.00
Labor Cost 4,530.00
DIRECT COST 10,574.00
OCM 1,057.40
Contractor's Profit 1,057.40
ITEM COST 12,688.80
Unit Cost 22,418.37 / cu.m
XII.B. MASONRY QTY: 17.80 sq.m
1 MATERIALS
223 pc(s) - 6" Ordinary CHB @ P 19.00 / pc(s) - P 4,237.00
28 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 7,280.00
2 cu.m - Washed Sand @ P 800.00 / cu.m - P 1,600.00
13 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 2,184.00
1 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 80.00
Material Cost P 15,381.00
2 LABOR
1 - Foreman 6 day(s) @ P 550.00 / day(s) - P 3,300.00
1 - Mason 6 day(s) @ P 450.00 / day(s) - P 2,700.00
1 - Laborers 6 day(s) @ P 365.00 / day(s) - P 2,190.00
Labor Cost 8,190.00
DIRECT COST 23,571.00
OCM 2,357.10
Contractor's Profit 2,357.10
ITEM COST 28,285.20
Unit Cost 1,589.06 / sq.m

XIII CATCH BASIN QTY: 6 unit(s)

XIII.A. CONCRETING QTY: 0.10 cu.m
1 MATERIALS
1 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 260.00
2 bag(s) - Washed Sand per bag @ P 30.00 / bag(s) - P 60.00
4 bag(s) - Screened Gravel per bag @ P 50.00 / bag(s) - P 200.00
3 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 504.00
1 pc(s) - 1/4"x4"x8' Ord Plywood @ P 398.00 / pc(s) - P 398.00
2 pc(s) - 2" x 2" x 12' Coco Lumber @ P 96.00 / pc(s) - P 192.00
1 kg(s) - CW Nails (2",3",4") @ P 88.00 / kg(s) - P 88.00
1 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 80.00
Material Cost P 1,782.00
2 LABOR
1 - Foreman 1 day(s) @ P 550.00 / day(s) - P 550.00
1 - Mason/Carpenter 1 day(s) @ P 450.00 / day(s) - P 450.00
1 - Laborers 1 day(s) @ P 365.00 / day(s) - P 365.00
Labor Cost 1,365.00
DIRECT COST 3,147.00
OCM 314.70
Contractor's Profit 314.70
ITEM COST 3,776.40
Unit Cost 39,337.50 / cu.m
XIII.B. MASONRY QTY: 4.80 sq.m
1 MATERIALS
60 pc(s) - 6" Ordinary CHB @ P 19.00 / pc(s) - P 1,140.00
8 bag(s) - Portland Cement @ P 260.00 / bag(s) - P 2,080.00
15 bag(s) - Washed Sand per bag @ P 30.00 / bag(s) - P 450.00
4 pc(s) - 10mm dia. Deformed RSB x 6m L @ P 168.00 / pc(s) - P 672.00
1 kg(s) - #16 G.I Wire @ P 80.00 / kg(s) - P 80.00
Material Cost P 4,422.00
2 LABOR
1 - Foreman 1 day(s) @ P 550.00 / day(s) - P 550.00
1 - Mason 1 day(s) @ P 450.00 / day(s) - P 450.00
1 - Laborers 1 day(s) @ P 365.00 / day(s) - P 365.00
Labor Cost 1,365.00
DIRECT COST 5,787.00
OCM 578.70
Contractor's Profit 578.70
ITEM COST 6,944.40
Unit Cost 1,446.75 / sq.m
 Summary:
MATERIAL COST 1,150,731.50
LABOR COST 614,520.00
EQUIPMENT COST 39,700.00
DIRECT COST 1,804,951.50
OCM 180,495.15
Contractor's Profit 180,495.15
TOTAL PROJECT COST ₱2,165,941.80

Prepared by:

ENGR. J'IAN S. DELA CRUZ

Professional Civil Engineer

PRC Registration No.: 0117145

Expiration Date: 08/06/2020
TIN No.: 0117145
PTR No.: 0117145

Approved by:

MR. ESPEREDION VILLARUEL TOLENTINO

MRS. ORBELLE RABARIA TOLENTINO
Owners
Barangay Ochando, New Washington, Aklan