PROJECT NAME: PROPOSED ROW HOUSE

LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte

DETAILED COST ESTIMATE
ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

I PERMITS AND CLEARANCES 1.00 l.s. 56,818.13

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Building Permit 10,000.00 10,000.00

Arch/Struct/Plumb/Electrical 20,000.00 20,000.00
MATERIALS

Lot Plan 2,000.00 2,000.00

Zoning Permit 10,000.00 10,000.00
Miscellaneous 2,000.00 2,000.00

A. TOTAL FOR MATERIALS 44,000.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

B. TOTAL FOR EQUIPMENT -

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Liaison Incharge 1.00 5.00 450.00 2,250.00

LABOR

C. TOTAL FOR LABOR 2,250.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 46,250.00
E. INDIRECT COSTS / MARK-UPS) 7,862.50
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 4,162.50
2. PROFIT 3,700.00
F. RVAT 2,705.63
G. TOTAL COST OF ITEM ( D + E + F ) 56,818.13
H. UNIT COST (Total Cost of Item/Quantity ) 56,818.13

Page 1 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

II STRUCTURE EXCAVATION 30.93 cu.m. 27.20

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

A. TOTAL FOR MATERIALS -

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Backhoe 1.00 0.05 12,296.00 614.80

B. TOTAL FOR EQUIPMENT 614.80

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 0.05 750.00 37.50

LABOR

Laborer 2.00 0.05 325.00 32.50

C. TOTAL FOR LABOR 70.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 684.80
E. INDIRECT COSTS / MARK-UPS) 116.42
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 61.63
2. PROFIT 54.78
F. RVAT 40.06
G. TOTAL COST OF ITEM ( D + E + F ) 841.28
H. UNIT COST (Total Cost of Item/Quantity ) 27.20

Page 2 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

III BACKFILL 15.07 cu.m 59.90

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

A. TOTAL FOR MATERIALS -

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Backhoe 1.00 0.05 12,296.00 614.80

Plate Compactor 1.00 0.05 1,000.00 50.00

B. TOTAL FOR EQUIPMENT 664.80

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 0.05 750.00 37.50

Laborer 2.00 0.05 325.00 32.50
LABOR

C. TOTAL FOR LABOR 70.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 734.80
E. INDIRECT COSTS / MARK-UPS) 124.92
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 66.13
2. PROFIT 58.78
F. RVAT 42.99
G. TOTAL COST OF ITEM ( D + E + F ) 902.71
H. UNIT COST (Total Cost of Item/Quantity ) 59.90

Page 3 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

IV GRAVEL FILL 19.01 cu.m. 1,294.02

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Filling Materials (with 15% compaction) 21.86 cu.m 800.00 17,489.20

MATERIALS

A. TOTAL FOR MATERIALS 17,489.20

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Backhoe 1.00 0.10 12,296.00 1,229.60

Plate Compactor 1.00 0.50 1,000.00 500.00
Minor Tools(15% of total Labor Cost) 105.00

B. TOTAL FOR EQUIPMENT 1,834.60

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Foreman 1.00 0.50 750.00 375.00

Laborer 2.00 0.50 325.00 325.00

C. TOTAL FOR LABOR 700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 20,023.80
E. INDIRECT COSTS / MARK-UPS) 3,404.05
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,802.14
2. PROFIT 1,601.90
F. RVAT 1,171.39
G. TOTAL COST OF ITEM ( D + E + F ) 24,599.24
H. UNIT COST (Total Cost of Item/Quantity ) 1,294.02

Page 4 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

V STRUCTURAL CONCRETE 11.91 cu.m 8,109.66

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Cement 108.38 bag 280.00 30,346.68

MATERIALS

Sand 7.15 cu.m 1,500.00 10,719.00

3/4" Gravel 12.51 cu.m 1,900.00 23,760.45

A. TOTAL FOR MATERIALS 64,826.13

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Single Bagger Mixer 1.00 2.50 1,376.00 3,440.00

Concrete Vibrator 1.00 2.50 1,192.00 2,980.00

B. TOTAL FOR EQUIPMENT 6,420.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 2.50 750.00 1,875.00

LABOR

Skilled Laborer 2.00 2.50 450.00 2,250.00

Laborer 4.00 2.50 325.00 3,250.00

C. TOTAL FOR LABOR 7,375.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 78,621.13
E. INDIRECT COSTS / MARK-UPS) 13,365.59
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 7,075.90
2. PROFIT 6,289.69
F. RVAT 4,599.34
G. TOTAL COST OF ITEM ( D + E + F ) 96,586.06
H. UNIT COST (Total Cost of Item/Quantity ) 8,109.66

Page 5 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

VI REINFORCING STEEL 2,164.47 kg. 80.66

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Reinforcing Steel Bar 2,272.69 kg. 50.00 113,634.68

Tie Wire 45.45 kg. 70.00 3,181.77
MATERIALS

A. TOTAL FOR MATERIALS 116,816.45

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Bar Cutter 1.00 1.50 1,758.00 2,637.00

EQUIPMENT

Bar Bender 1.00 1.50 2,812.00 4,218.00

B. TOTAL FOR EQUIPMENT 6,855.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 6.00 750.00 4,500.00

LABOR

Skilled Laborer 3.00 6.00 450.00 8,100.00

Laborer 3.00 6.00 325.00 5,850.00

C. TOTAL FOR LABOR 18,450.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 142,121.45
E. INDIRECT COSTS / MARK-UPS) 24,160.65
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 12,790.93
2. PROFIT 11,369.72
F. RVAT 8,314.10
G. TOTAL COST OF ITEM ( D + E + F ) 174,596.20
H. UNIT COST (Total Cost of Item/Quantity ) 80.66

Page 6 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

VII FORMS AND FALSEWORKS 1.00 l.s. 55,146.81

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Marine Plywood 1/2" 10.00 sheet 700.00 7,000.00

Good Lumber 141.85 bd.ft. 60.00 8,511.00
MATERIALS

CWN #1 1/2 10.00 kg 55.00 550.00

CWN # 3 5.00 kg 70.00 350.00
CWN # 4 2.00 kg 80.00 160.00
#16 G.I. Tie Wire 5.00 kg 70.00 350.00
Miscellaneous 1.00 l.s. 828.55 828.55

A. TOTAL FOR MATERIALS 17,749.55

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 3,540.00

B. TOTAL FOR EQUIPMENT 3,540.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 8.00 750.00 6,000.00

LABOR

Skileed Laborer 2.00 8.00 450.00 7,200.00

laborer 4.00 8.00 325.00 10,400.00

C. TOTAL FOR LABOR 23,600.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 44,889.55
E. INDIRECT COSTS / MARK-UPS) 7,631.22
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 4,040.06
2. PROFIT 3,591.16
F. RVAT 2,626.04
G. TOTAL COST OF ITEM ( D + E + F ) 55,146.81
H. UNIT COST (Total Cost of Item/Quantity ) 55,146.81

Page 7 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

VIII SEWER LINE WORKS 1.00 l.s. 30,813.55

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

2" Ø PVC Pipe 7.00 pc. 220.00 1,540.00

2" Ø PVC Tee Joint 5.00 pc. 100.00 500.00
2" Ø PVC 90° Elbow Joint 1.00 pc. 100.00 100.00
3" Ø PVC Pipe 4.00 pc. 100.00 400.00
3" Ø PVC 90° Elbow Joint 6.00 pc. 100.00 600.00
MATERIALS

4" Ø PVC Pipe 24.00 pc. 600.00 14,400.00

4" Ø PVC Pipe Coupling 13.00 pc. 120.00 1,560.00
4" Ø PVC Tee Joint 3.00 pc. 120.00 360.00
4" Ø PVC 90° Elbow Joint 2.00 pc. 120.00 240.00
4" Ø PVC P-Trap Joint 4.00 set 160.00 640.00
4" Ø PVC Cleanoutcap 3.00 pc. 120.00 360.00
2" Ø 4-Way Elbow PVC Fitting 3.00 pc. 200.00 600.00
Solvent 0.15 liter 550.00 82.50
Miscellaneous 1.00 l.s. 1,069.13 1,069.13

A. TOTAL FOR MATERIALS 22,451.63

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPME

Minor Tools (15% of the Labor) 343.13

B. TOTAL FOR EQUIPMENT 343.13

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Foreman 1.00 1.50 750.00 1,125.00

LABOR

Skilled Laborer 1.00 1.50 450.00 675.00

Laborer 1.00 1.50 325.00 487.50

C. TOTAL FOR LABOR 2,287.50

D. ESTIMATED DIRECT COSTS ( A + B + C ) 25,082.26
E. INDIRECT COSTS / MARK-UPS) 4,263.98
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,257.40
2. PROFIT 2,006.58
F. RVAT 1,467.31
G. TOTAL COST OF ITEM ( D + E + F ) 30,813.55
H. UNIT COST (Total Cost of Item/Quantity ) 30,813.55

Page 8 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

IX COLD WATER LINES 1.00 l.s. 8,868.85

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1/2" Ø PPR Pipe 6.00 pc. 400.00 2,400.00

1/2" Ø PPR Tee Joint 3.00 pc. 120.00 360.00
MATERIALS

1/2" Ø PPR 90° Elbow Joint 6.00 pc. 120.00 720.00

Solvent 0.10 liter 550.00 55.00
Miscellaneous 1.00 l.s. 176.75 176.75

A. TOTAL FOR MATERIALS 3,711.75

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 457.50

B. TOTAL FOR EQUIPMENT 457.50

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 2.00 750.00 1,500.00

LABOR

Skilled Laborer 1.00 2.00 450.00 900.00

Laborer 1.00 2.00 325.00 650.00

C. TOTAL FOR LABOR 3,050.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 7,219.25
E. INDIRECT COSTS / MARK-UPS) 1,227.27
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 649.73
2. PROFIT 577.54
F. RVAT 422.33
G. TOTAL COST OF ITEM ( D + E + F ) 8,868.85
H. UNIT COST (Total Cost of Item/Quantity ) 8,868.85

Page 9 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

X PLUMBING FIXTURES 1.00 l.s. 36,921.03

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Floor Drain 2.00 set 150.00 300.00

MATERIALS

Lavatory 1.00 set 3,000.00 3,000.00

Shower Faucet and Accessories 1.00 set 5,000.00 5,000.00
Kitchen Sink 1.00 set 10,000.00 10,000.00
Water Closet 1.00 set 10,000.00 10,000.00

A. TOTAL FOR MATERIALS 28,300.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 228.75

B. TOTAL FOR EQUIPMENT 228.75

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 1.00 1.00 450.00 450.00

Laborer 1.00 1.00 325.00 325.00

C. TOTAL FOR LABOR 1,525.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 30,053.75
E. INDIRECT COSTS / MARK-UPS) 5,109.14
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,704.84
2. PROFIT 2,404.30
F. RVAT 1,758.14
G. TOTAL COST OF ITEM ( D + E + F ) 36,921.03
H. UNIT COST (Total Cost of Item/Quantity ) 36,921.03

Page 10 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XI CEILING 38.25 sq.m. 1,016.55

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Fiber Cement Ceiling Board 15.00 sheet 425.00 6,375.00

Wall Angle 21.00 pc. 50.00 1,050.00
U Channel 7.00 pc. 120.00 840.00
MATERIALS

Furring Channel 40.00 pc. 120.00 4,800.00

Preformed Wire Clip 24.00 set 7.00 168.00
Toks Screw 496.00 pc. 1.50 744.00
Rectangular Aluminum Tube 1x2x20ft.
3.00 pc. 1,000.00 3,000.00
(1.2mm thk.)
Miscellaneous 1.00 set 848.85 848.85

A. TOTAL FOR MATERIALS 17,825.85

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 10,125.00

B. TOTAL FOR EQUIPMENT 10,125.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Construction Foreman 1.00 2.00 750.00 1,500.00

Skilled Laborer 1.00 2.00 450.00 900.00
Laborer 2.00 2.00 325.00 1,300.00

C. TOTAL FOR LABOR 3,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 31,650.85
E. INDIRECT COSTS / MARK-UPS) 5,380.64
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,848.58
2. PROFIT 2,532.07
F. RVAT 1,851.57
G. TOTAL COST OF ITEM ( D + E + F ) 38,883.06
H. UNIT COST (Total Cost of Item/Quantity ) 1,016.55

Page 11 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XII CARPENTRY AND JOINERY WORKS 1.00 l.s. 26,707.40

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Marine Plywood 1" 4.00 sheet 1,200.00 4,800.00

Boysen Acrytex Primer #1705 3.00 liter 250.00 750.00
Boysen Acrytex Semi-Gloss #1715 3.00 liter 350.00 1,050.00
MATERIALS

Polycrylic Protective Finish 0.60 gallon 2,500.00 1,500.00

Neutralizer 0.22 quarts 600.00 132.00
Stainless Steel Soft Close Cabinet
10.00 set 300.00 3,000.00
Hinges
Stainless Steel Cabinet Handle 5.00 set 60.00 300.00
Miscellaneous 1.00 l.s 576.60 576.60

A. TOTAL FOR MATERIALS 12,108.60

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 3,731.25

B. TOTAL FOR EQUIPMENT 3,731.25

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Construction Foreman 1.00 2.00 750.00 1,500.00

Skilled Laborer 2.00 2.00 450.00 1,800.00
Laborer 4.00 2.00 325.00 2,600.00

C. TOTAL FOR LABOR 5,900.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 21,739.85
E. INDIRECT COSTS / MARK-UPS) 3,695.77
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,956.59
2. PROFIT 1,739.19
F. RVAT 1,271.78
G. TOTAL COST OF ITEM ( D + E + F ) 26,707.40
H. UNIT COST (Total Cost of Item/Quantity ) 26,707.40

Page 12 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XIII DOORS 1.00 l.s. 28,567.23

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Decorated Panel Door Type with Jamb 2.00 set 5,000.00 10,000.00
MATERIALS

PVC Flush Door Type with Jamb 1.00 set 2,500.00 2,500.00
Flush Door Type with Jamb 1.00 set 4,000.00 4,000.00
Accessories 1.00 l.s. 5,000.00 5,000.00

A. TOTAL FOR MATERIALS 21,500.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 228.75

B. TOTAL FOR EQUIPMENT 228.75

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 1.00 1.00 450.00 450.00

Laborer 1.00 1.00 325.00 325.00

C. TOTAL FOR LABOR 1,525.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 23,253.75
E. INDIRECT COSTS / MARK-UPS) 3,953.14
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,092.84
2. PROFIT 1,860.30
F. RVAT 1,360.34
G. TOTAL COST OF ITEM ( D + E + F ) 28,567.23
H. UNIT COST (Total Cost of Item/Quantity ) 28,567.23

Page 13 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XIV WINDOWS 26.18 sq.m. 1,466.41

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Glass Window on Aluminum Frame 6.165 sq.m 4,500.00 27,742.50

MATERIALS

A. TOTAL FOR MATERIALS 27,742.50

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 457.50

B. TOTAL FOR EQUIPMENT 457.50

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 2.00 750.00 1,500.00

LABOR

Skilled laborer 1.00 2.00 450.00 900.00

Laborer 1.00 2.00 325.00 650.00

C. TOTAL FOR LABOR 3,050.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 31,250.00
E. INDIRECT COSTS / MARK-UPS) 5,312.50
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,812.50
2. PROFIT 2,500.00
F. RVAT 1,828.13
G. TOTAL COST OF ITEM ( D + E + F ) 38,390.63
H. UNIT COST (Total Cost of Item/Quantity ) 1,466.41

Page 14 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XV FABRICATED METAL ROOFING ACCESSORIES 4.50 ln.m. 1,466.14

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Side Wall Flashing 6.00 pc 250.00 1,500.00

Gutter 2.00 pc 350.00 700.00
MATERIALS

Gutter Spacer 8.00 pc 50.00 400.00

Side Flashing 2.00 pc 350.00 700.00
#2 1/2" Umbrella Nail (Twisted Nail) 1.70 kg. 85.00 144.50
Miscellaneous 1.00 l.s 172.23 172.23

A. TOTAL FOR MATERIALS 3,616.73

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 228.75

B. TOTAL FOR EQUIPMENT 228.75

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
LABOR

Construction Foreman 1.00 1.00 750.00 750.00

Skilled Laborer 1.00 1.00 450.00 450.00
Laborer 1.00 1.00 325.00 325.00

C. TOTAL FOR LABOR 1,525.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 5,370.48
E. INDIRECT COSTS / MARK-UPS) 912.98
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 483.34
2. PROFIT 429.64
F. RVAT 314.17
G. TOTAL COST OF ITEM ( D + E + F ) 6,597.63
H. UNIT COST (Total Cost of Item/Quantity ) 1,466.14

Page 15 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XVI PREPAINTED METAL SHEETS (Long Span) 51.94 sq.m. 324.15

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Prepainted Metal Sheets (Long Span) 29.00 sheet 420.00 12,180.00

A. TOTAL FOR MATERIALS 12,180.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

B. TOTAL FOR EQUIPMENT -

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 1.00 1.00 450.00 450.00

Laborer 1.00 1.00 325.00 325.00

C. TOTAL FOR LABOR 1,525.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 13,705.00
E. INDIRECT COSTS / MARK-UPS) 2,329.85
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,233.45
2. PROFIT 1,096.40
F. RVAT 801.74
G. TOTAL COST OF ITEM ( D + E + F ) 16,836.59
H. UNIT COST (Total Cost of Item/Quantity ) 324.15

Page 16 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XVII TILEWORKS 56.45 sq.m. 1,182.11

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

(600x600mm)Decorative Tile 47.00 pc 150.00 7,050.00

(300x600mm) Floor Tile 15.00 pc 75.00 1,125.00
(600x600mm) Floor Tile 106.00 pc 100.00 10,600.00
MATERIALS

(300x600mm) Glazed Tile 100.00 pc 90.00 9,000.00

Cement 7.00 bag 280.00 1,960.00
White Cement (20kg) 38.00 bag 450.00 17,100.00
Miscellaneous 1.00 l.s. 468.35 468.35

A. TOTAL FOR MATERIALS 47,303.35

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 915.00

B. TOTAL FOR EQUIPMENT 915.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 4.00 750.00 3,000.00

LABOR

Skilled Laborer 1.00 4.00 450.00 1,800.00

Laborer 1.00 4.00 325.00 1,300.00

C. TOTAL FOR LABOR 6,100.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 54,318.35
E. INDIRECT COSTS / MARK-UPS) 9,234.12
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 4,888.65
2. PROFIT 4,345.47
F. RVAT 3,177.62
G. TOTAL COST OF ITEM ( D + E + F ) 66,730.09
H. UNIT COST (Total Cost of Item/Quantity ) 1,182.11

Page 17 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XVIII PLAIN CEMENT PLASTER FINISH 194.74 sq.m. 200.42

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Cement 37.39 bag 280.00 10,469.22

MATERIALS

Screened Sand 3.12 cu.m. 1,500.00 4,673.76

Miscellaneous 1.00 l.s. 757.15 757.15

A. TOTAL FOR MATERIALS 15,900.13

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15 % of Labor) 2,070.00

B. TOTAL FOR EQUIPMENT 2,070.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
Construction Foreman 1.00 6.00 750.00 4,500.00
LABOR

Skilled Laborer 2.00 6.00 450.00 5,400.00

Laborer 2.00 6.00 325.00 3,900.00

C. TOTAL FOR LABOR 13,800.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 31,770.13
E. INDIRECT COSTS / MARK-UPS) 5,400.92
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 2,859.31
2. PROFIT 2,541.61
F. RVAT 1,858.55
G. TOTAL COST OF ITEM ( D + E + F ) 39,029.60
H. UNIT COST (Total Cost of Item/Quantity ) 200.42

Page 18 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XIX PAINTING WORKS 234.34 sq.m. 184.62

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Boysen Acrytex Primer #1705 29.59 liter 250.00 7,397.10

MATERIALS

Boysen Acrytex Semi-Gloss #1715 29.59 liter 350.00 10,355.93

Boysen Neutralizer #44 2.96 liter 450.00 1,330.11
Miscellaneous 1.00 l.s. 954.16 954.16

A. TOTAL FOR MATERIALS 20,037.30

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of the Labor) 1,980.00

B. TOTAL FOR EQUIPMENT 1,980.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 8.00 750.00 6,000.00

LABOR

Skilled Laborer 2.00 8.00 450.00 7,200.00

C. TOTAL FOR LABOR 13,200.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 35,217.30
E. INDIRECT COSTS / MARK-UPS) 5,986.94
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 3,169.56
2. PROFIT 2,817.38
F. RVAT 2,060.21
G. TOTAL COST OF ITEM ( D + E + F ) 43,264.45
H. UNIT COST (Total Cost of Item/Quantity ) 184.62

Page 19 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XX CHB NON LOAD BEARING 151.57 sq.m. 538.32

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

4" CHB 566.00 pc 15.00 8,490.00

6" CHB 711.00 pc 20.00 14,220.00
MATERIALS

Cement 81.54 bag 280.00 22,831.20

Sand 6.77 cu.m. 1,500.00 10,155.53
Miscellaneous 1.00 l.s. 2,784.84 2,784.84

A. TOTAL FOR MATERIALS 58,481.56

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of Labor) 1,035.00

B. TOTAL FOR EQUIPMENT 1,035.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 3.00 750.00 2,250.00

LABOR

Skilled Laborer 2.00 3.00 450.00 2,700.00

Laborer 2.00 3.00 325.00 1,950.00

C. TOTAL FOR LABOR 6,900.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 66,416.56
E. INDIRECT COSTS / MARK-UPS) 11,290.82
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 5,977.49
2. PROFIT 5,313.32
F. RVAT 3,885.37
G. TOTAL COST OF ITEM ( D + E + F ) 81,592.75
H. UNIT COST (Total Cost of Item/Quantity ) 538.32

Page 20 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXI STRUCTURAL METAL 522.78 kg. 224.48

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1"x1"x20' (4mm thk.) Angle Bar 18.00 pc. 550.00 9,900.00

1 1/2"x1 1/2"x20' (5mm thk.) Angle Bar 42.00 pc. 800.00 33,600.00
2"x3"x20' (1mm thk.) C-Purlin 18.00 pc. 750.00 13,500.00
MATERIALS

Welding rod 2.50 kg 190.00 475.00

1"x1"x10' (2.5mm thk.) Square Tube 10.00 pc. 1,400.00 14,000.00
1"x2"x10' (2.5mm thk.) Rectangular Tube 1.00 pc. 1,700.00 1,700.00
Miscellaneous 1.00 l.s. 2,850.00 2,850.00

A. TOTAL FOR MATERIALS 76,025.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Welding Machine 1.00 2.00 3,500.00 7,000.00

Generator Set 1.00 2.00 3,500.00 7,000.00
Cut-off machine 1.00 2.00 900.00 1,800.00

B. TOTAL FOR EQUIPMENT 15,800.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 2.00 750.00 1,500.00

LABOR

Skilled laborer 1.00 2.00 450.00 900.00

Laborer 2.00 2.00 325.00 1,300.00

C. TOTAL FOR LABOR 3,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 95,525.00
E. INDIRECT COSTS / MARK-UPS) 16,239.25
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 8,597.25
2. PROFIT 7,642.00
F. RVAT 5,588.21
G. TOTAL COST OF ITEM ( D + E + F ) 117,352.46
H. UNIT COST (Total Cost of Item/Quantity ) 224.48

Page 21 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXII CONDUITS, BOXES AND FITTINGS 1.00 l.s. 23,102.87

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Junction Box 6.00 pc. 40.00 240.00

MATERIALS

PVC Pipe Conduit Schedule 40 30.00 pc. 450.00 13,500.00

Electrical Fittings 1.00 l.s. 2,500.00 2,500.00
Miscellaneous 1.00 l.s. 812.00 812.00

A. TOTAL FOR MATERIALS 17,052.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 228.75

B. TOTAL FOR EQUIPMENT 228.75

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 1.00 1.00 450.00 450.00

Laborer 1.00 1.00 325.00 325.00

C. TOTAL FOR LABOR 1,525.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 18,805.75
E. INDIRECT COSTS / MARK-UPS) 3,196.98
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,692.52
2. PROFIT 1,504.46
F. RVAT 1,100.14
G. TOTAL COST OF ITEM ( D + E + F ) 23,102.87
H. UNIT COST (Total Cost of Item/Quantity ) 23,102.87

Page 22 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXIII WIRES & WIRING DEVICES 1.00 1.00 9,816.64

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1-Gang Switch 4.00 set 110.00 440.00

2-Gang Switch 2.00 set 150.00 300.00
3-Way Switch 2.00 set 250.00 500.00
2-Gang Outlet 8.00 set 250.00 2,000.00
3.5mm dia. THHN Wire 70.00 m 30.00 2,100.00
MATERIALS

5.5mm dia. THHN Wire 15.00 m 40.00 600.00

Miscellaneous 1.00 l.s. 297.00 297.00

A. TOTAL FOR MATERIALS 6,237.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST

Minor Tools (15% of the Labor) 228.75

B. TOTAL FOR EQUIPMENT 228.75

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 1.00 1.00 450.00 450.00

Laborer 1.00 1.00 325.00 325.00

C. TOTAL FOR LABOR 1,525.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 7,990.75
E. INDIRECT COSTS / MARK-UPS) 1,358.43
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 719.17
2. PROFIT 639.26
F. RVAT 467.46
G. TOTAL COST OF ITEM ( D + E + F ) 9,816.64
H. UNIT COST (Total Cost of Item/Quantity ) 9,816.64

Page 23 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXIV PANEL BOARD 1.00 l.s. 20,213.43

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Panel Board 1.00 set 13,000.00 13,000.00

2P 30KA Overcurrent Protective
Device 1.00 set 1,700.00 1,700.00

A. TOTAL FOR MATERIALS 14,700.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPMENT

Minor Tools (15% of Labor) 228.75

B. TOTAL FOR EQUIPMENT 228.75

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
Construction Foreman 1.00 1.00 750.00 750.00
LABOR

Skilled Laborer 1.00 1.00 450.00 450.00

Laborer 1.00 1.00 325.00 325.00

C. TOTAL FOR LABOR 1,525.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 16,453.75
E. INDIRECT COSTS / MARK-UPS) 2,797.14
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,480.84
2. PROFIT 1,316.30
F. RVAT 962.54
G. TOTAL COST OF ITEM ( D + E + F ) 20,213.43
H. UNIT COST (Total Cost of Item/Quantity ) 20,213.43

Page 24 of 25
PROJECT NAME: PROPOSED ROW HOUSE
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXV LIGHTING FIXTURES 1.00 l.s. 16,601.64

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Pin Light LED lamp 16.00 set 700.00 11,200.00

Miscellaneous 1.00 l.s. 560.00 560.00

A. TOTAL FOR MATERIALS 11,760.00

NAME & CAPACITY NO. OF UNITS NO. OF DAYS DAILY RATE COST
EQUIPME

Minor Tools (15% of the Labor) 228.75

B. TOTAL FOR EQUIPMENT 228.75

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 1.00 1.00 450.00 450.00

Laborer 1.00 1.00 325.00 325.00

C. TOTAL FOR LABOR 1,525.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 13,513.75
E. INDIRECT COSTS / MARK-UPS) 2,297.34
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,216.24
2. PROFIT 1,081.10
F. RVAT 790.55
G. TOTAL COST OF ITEM ( D + E + F ) 16,601.64
H. UNIT COST (Total Cost of Item/Quantity ) 16,601.64

Page 25 of 25