PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX

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. 11,718.42

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Building Fee 2,764.80 2,764.80

Electrical Fee 480.00 480.00
MATERIALS

Plumbing Fee 439.00 439.00

Accessories of the Building/Structure Fee 1,605.00 1,605.00
Miscellaneous 2,000.00 2,000.00

A. TOTAL FOR MATERIALS 7,288.80

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 ) 9,538.80
E. INDIRECT COSTS / MARK-UPS) 1,621.60
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 858.49
2. PROFIT 763.10
F. RVAT 558.02
G. TOTAL COST OF ITEM ( D + E + F ) 11,718.42
H. UNIT COST (Total Cost of Item/Quantity ) 11,718.42

Page 1 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

II STRUCTURE EXCAVATION 119.59 cu.m. 38.77

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 0.25 12,296.00 3,074.00

B. TOTAL FOR EQUIPMENT 3,074.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 0.50 750.00 375.00

LABOR

Laborer 2.00 0.50 325.00 325.00

C. TOTAL FOR LABOR 700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 3,774.00
E. INDIRECT COSTS / MARK-UPS) 641.58
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 339.66
2. PROFIT 301.92
F. RVAT 220.78
G. TOTAL COST OF ITEM ( D + E + F ) 4,636.36
H. UNIT COST (Total Cost of Item/Quantity ) 38.77

Page 2 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

III BACKFILL 95.67 cu.m 51.67

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 0.25 12,296.00 3,074.00

Plate Compactor 1.00 0.25 1,000.00 250.00

B. TOTAL FOR EQUIPMENT 3,324.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 0.50 750.00 375.00

Laborer 2.00 0.50 325.00 325.00
LABOR

C. TOTAL FOR LABOR 700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 4,024.00
E. INDIRECT COSTS / MARK-UPS) 684.08
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 362.16
2. PROFIT 321.92
F. RVAT 235.40
G. TOTAL COST OF ITEM ( D + E + F ) 4,943.48
H. UNIT COST (Total Cost of Item/Quantity ) 51.67

Page 3 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

IV GRAVEL FILL 36.73 cu.m. 1,345.94

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Filling Materials (with 15% compaction) 42.24 cu.m 800.00 33,791.60

MATERIALS

A. TOTAL FOR MATERIALS 33,791.60

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 2.00 1,000.00 2,000.00
Minor Tools(15% of total Labor Cost) 420.00

B. TOTAL FOR EQUIPMENT 3,649.60

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

Foreman 1.00 2.00 750.00 1,500.00

Laborer 2.00 2.00 325.00 1,300.00

C. TOTAL FOR LABOR 2,800.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 40,241.20
E. INDIRECT COSTS / MARK-UPS) 6,841.00
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 3,621.71
2. PROFIT 3,219.30
F. RVAT 2,354.11
G. TOTAL COST OF ITEM ( D + E + F ) 49,436.31
H. UNIT COST (Total Cost of Item/Quantity ) 1,345.94

Page 4 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

V STRUCTURAL CONCRETE 77.52 cu.m 7,303.26

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Cement 705.43 bag 280.00 197,520.96

MATERIALS

Sand 50.39 cu.m 1,500.00 75,582.00

3/4" Gravel 81.40 cu.m 1,900.00 154,652.40

A. TOTAL FOR MATERIALS 427,755.36

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

Single Bagger Mixer 1.00 5.00 1,376.00 6,880.00

Concrete Vibrator 1.00 5.00 1,192.00 5,960.00

B. TOTAL FOR EQUIPMENT 12,840.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 5.00 750.00 3,750.00

LABOR

Skilled Laborer 3.00 5.00 450.00 6,750.00

Laborer 6.00 5.00 325.00 9,750.00

C. TOTAL FOR LABOR 20,250.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 460,845.36
E. INDIRECT COSTS / MARK-UPS) 78,343.71
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 41,476.08
2. PROFIT 36,867.63
F. RVAT 26,959.45
G. TOTAL COST OF ITEM ( D + E + F ) 566,148.52
H. UNIT COST (Total Cost of Item/Quantity ) 7,303.26

Page 5 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

VI REINFORCING STEEL 10,986.87 kg. 77.91

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Reinforcing Steel Bar 11,536.21 kg. 50.00 576,810.68

Tie Wire 230.72 kg. 70.00 16,150.70
MATERIALS

A. TOTAL FOR MATERIALS 592,961.37

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

Bar Cutter 1.00 5.00 1,758.00 8,790.00

EQUIPMENT

Bar Bender 1.00 5.00 2,812.00 14,060.00

B. TOTAL FOR EQUIPMENT 22,850.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 20.00 750.00 15,000.00

LABOR

Skilled Laborer 3.00 20.00 450.00 27,000.00

Laborer 6.00 20.00 325.00 39,000.00

C. TOTAL FOR LABOR 81,000.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 696,811.37
E. INDIRECT COSTS / MARK-UPS) 118,457.93
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 62,713.02
2. PROFIT 55,744.91
F. RVAT 40,763.47
G. TOTAL COST OF ITEM ( D + E + F ) 856,032.77
H. UNIT COST (Total Cost of Item/Quantity ) 77.91

Page 6 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
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. 304,484.32

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Marine Plywood 1/2" 54.00 sheet 700.00 37,800.00

Good Lumber 1,805.23 bd.ft. 60.00 108,313.80
MATERIALS

CWN #1 1/2 10.00 kg 55.00 550.00

CWN # 3 5.00 kg 70.00 350.00
CWN # 4 4.00 kg 80.00 320.00
Miscellaneous 1.00 l.s. 7,366.69 7,366.69

A. TOTAL FOR MATERIALS 154,700.49

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

Minor Tools (15% of the Labor) 12,150.00

B. TOTAL FOR EQUIPMENT 12,150.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 20.00 750.00 15,000.00

LABOR

Skileed Laborer 3.00 20.00 450.00 27,000.00

laborer 6.00 20.00 325.00 39,000.00

C. TOTAL FOR LABOR 81,000.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 247,850.49
E. INDIRECT COSTS / MARK-UPS) 42,134.58
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 22,306.54
2. PROFIT 19,828.04
F. RVAT 14,499.25
G. TOTAL COST OF ITEM ( D + E + F ) 304,484.32
H. UNIT COST (Total Cost of Item/Quantity ) 304,484.32

Page 7 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
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. 54,290.33

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

2" Ø PVC Pipe 42.00 pc. 220.00 9,240.00

2" Ø PVC Tee Joint 6.00 pc. 100.00 600.00
2" Ø PVC 90° Elbow Joint 18.00 pc. 100.00 1,800.00
MATERIALS

4" Ø PVC Pipe 25.00 pc. 600.00 15,000.00

4" Ø PVC Tee Joint 24.00 pc. 120.00 2,880.00
4" Ø PVC 90° Elbow Joint 28.00 pc. 120.00 3,360.00
4" Ø PVC Trap Joint 8.00 pc. 160.00 1,280.00
4" Ø PVC Cleanoutcap 2.00 pc. 120.00 240.00
Solvent 0.25 liter 550.00 137.50
Miscellaneous 1.00 l.s. 1,144.88 1,144.88

A. TOTAL FOR MATERIALS 35,682.38

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

Minor Tools (15% of the Labor) 1,110.00

EQUIPMENT

B. TOTAL FOR EQUIPMENT 1,110.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Foreman 1.00 4.00 750.00 3,000.00

LABOR

Skilled Laborer 1.00 4.00 450.00 1,800.00

Laborer 2.00 4.00 325.00 2,600.00

C. TOTAL FOR LABOR 7,400.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 44,192.38
E. INDIRECT COSTS / MARK-UPS) 7,512.70
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 3,977.31
2. PROFIT 3,535.39
F. RVAT 2,585.25
G. TOTAL COST OF ITEM ( D + E + F ) 54,290.33
H. UNIT COST (Total Cost of Item/Quantity ) 54,290.33

Page 8 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
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. 41,796.49

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1/2" Ø PPR Pipe 46.00 pc. 400.00 18,400.00

1/2" Ø PPR Tee Joint 16.00 pc. 120.00 1,920.00
MATERIALS

1/2" Ø PPR 90° Elbow Joint 32.00 pc. 120.00 3,840.00

Solvent 0.25 liter 550.00 137.50
Miscellaneous 1.00 l.s. 1,214.88 1,214.88

A. TOTAL FOR MATERIALS 25,512.38

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

Minor Tools (15% of the Labor) 1,110.00

B. TOTAL FOR EQUIPMENT 1,110.00

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 2.00 4.00 325.00 2,600.00

C. TOTAL FOR LABOR 7,400.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 34,022.38
E. INDIRECT COSTS / MARK-UPS) 5,783.80
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 3,062.01
2. PROFIT 2,721.79
F. RVAT 1,990.31
G. TOTAL COST OF ITEM ( D + E + F ) 41,796.49
H. UNIT COST (Total Cost of Item/Quantity ) 41,796.49

Page 9 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
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. 122,862.29

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Floor Drain 10.00 set 150.00 1,500.00

MATERIALS

Lavatory 6.00 set 3,000.00 18,000.00

Shower Faucet and Accessories 2.00 set 5,000.00 10,000.00
Kitchen Sink 1.00 set 2,000.00 2,000.00
Water Closet 6.00 set 10,000.00 60,000.00

A. TOTAL FOR MATERIALS 91,500.00

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

Minor Tools (15% of the Labor) 1,110.00

B. TOTAL FOR EQUIPMENT 1,110.00

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 2.00 4.00 325.00 2,600.00

C. TOTAL FOR LABOR 7,400.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 100,010.00
E. INDIRECT COSTS / MARK-UPS) 17,001.70
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 9,000.90
2. PROFIT 8,000.80
F. RVAT 5,850.59
G. TOTAL COST OF ITEM ( D + E + F ) 122,862.29
H. UNIT COST (Total Cost of Item/Quantity ) 122,862.29

Page 10 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XI CEILING 84.50 sq.m. 1,266.22

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Fiber Cement Ceiling Board 70.00 sheet 425.00 29,750.00

Wall Angle 24.00 pc. 50.00 1,200.00
MATERIALS

U Channel 26.00 pc. 120.00 3,120.00

Furring Channel 26.00 pc. 120.00 3,120.00
Preformed Wire Clip 128.00 set 7.00 896.00
Toks Screw 256.00 pc. 1.50 384.00
Miscellaneous 1.00 set 2,199.50 2,199.50
Ceiling Vent with Screen 4.00 set 1,700.00 6,800.00

A. TOTAL FOR MATERIALS 47,469.50

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 10.00 750.00 7,500.00

Skilled Laborer 2.00 10.00 450.00 9,000.00
Laborer 4.00 10.00 325.00 13,000.00

C. TOTAL FOR LABOR 29,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 87,094.50
E. INDIRECT COSTS / MARK-UPS) 14,806.07
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 7,838.51
2. PROFIT 6,967.56
F. RVAT 5,095.03
G. TOTAL COST OF ITEM ( D + E + F ) 106,995.60
H. UNIT COST (Total Cost of Item/Quantity ) 1,266.22

Page 11 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XII CARPENTRY, JOINERY AND WOOD WORKS 1.00 l.s. 62,896.31

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Marine Plywood 1" 20.00 sheet 1,200.00 24,000.00

MATERIALS

Boysen Acrytex Primer #1705 7.60 liter 250.00 1,900.00

Boysen Acrytex Semi-Gloss #1715 7.60 liter 350.00 2,660.00
Polycrylic Protective Finish 2.00 gallon 2,500.00 5,000.00
Neutralizer 0.68 quarts 600.00 408.00
Miscellaneous 1.00 l.s 1,698.40 1,698.40

A. TOTAL FOR MATERIALS 35,666.40

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 4.00 750.00 3,000.00

Skilled Laborer 2.00 4.00 450.00 3,600.00
Laborer 4.00 4.00 325.00 5,200.00

C. TOTAL FOR LABOR 11,800.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 51,197.65
E. INDIRECT COSTS / MARK-UPS) 8,703.60
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 4,607.79
2. PROFIT 4,095.81
F. RVAT 2,995.06
G. TOTAL COST OF ITEM ( D + E + F ) 62,896.31
H. UNIT COST (Total Cost of Item/Quantity ) 62,896.31

Page 12 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
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. 113,648.54

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Decorated Panel Door Type with Jamb 5.00 set 5,000.00 25,000.00
MATERIALS

PVC Flush Door Type with Jamb 6.00 set 2,500.00 15,000.00
Flush Door Type with Jamb 6.00 set 4,000.00 24,000.00
Aluminum Frame Sliding Glass Door 4.00 set 5,000.00 20,000.00

A. TOTAL FOR MATERIALS 84,000.00

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

Minor Tools (15% of the Labor) 1,110.00

B. TOTAL FOR EQUIPMENT 1,110.00

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 2.00 4.00 325.00 2,600.00

C. TOTAL FOR LABOR 7,400.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 92,510.00
E. INDIRECT COSTS / MARK-UPS) 15,726.70
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 8,325.90
2. PROFIT 7,400.80
F. RVAT 5,411.84
G. TOTAL COST OF ITEM ( D + E + F ) 113,648.54
H. UNIT COST (Total Cost of Item/Quantity ) 113,648.54

Page 13 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XIV WINDOWS 54.00 sq.m. 5,829.12

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Glass Window on Aluminum Frame 54.00 sq.m 4,500.00 243,000.00

MATERIALS

A. TOTAL FOR MATERIALS 243,000.00

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

Minor Tools (15% of the Labor) 1,725.00

B. TOTAL FOR EQUIPMENT 1,725.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 5.00 750.00 3,750.00

LABOR

Skilled laborer 2.00 5.00 450.00 4,500.00

Laborer 2.00 5.00 325.00 3,250.00

C. TOTAL FOR LABOR 11,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 256,225.00
E. INDIRECT COSTS / MARK-UPS) 43,558.25
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 23,060.25
2. PROFIT 20,498.00
F. RVAT 14,989.16
G. TOTAL COST OF ITEM ( D + E + F ) 314,772.41
H. UNIT COST (Total Cost of Item/Quantity ) 5,829.12

Page 14 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XV FABRICATED METAL ROOFING ACCESSORIES 13.00 ln.m. 1,575.32

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

End wall Flashing 16.00 pc 250.00 4,000.00

MATERIALS

Side Wall Flashing 17.00 pc 250.00 4,250.00

Gutter 16.00 pc 350.00 5,600.00
Miscellaneous 1.00 l.s 692.50 692.50

A. TOTAL FOR MATERIALS 14,542.50

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

Minor Tools (15% of the Labor) 277.50

B. TOTAL FOR EQUIPMENT 277.50

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 2.00 1.00 325.00 650.00

C. TOTAL FOR LABOR 1,850.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 16,670.00
E. INDIRECT COSTS / MARK-UPS) 2,833.90
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,500.30
2. PROFIT 1,333.60
F. RVAT 975.20
G. TOTAL COST OF ITEM ( D + E + F ) 20,479.10
H. UNIT COST (Total Cost of Item/Quantity ) 1,575.32

Page 15 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
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) 130.44 sq.m. 701.10

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Prepainted Metal Sheets (Long Span) 130.44 sq.m 480.00 62,611.20

Miscellaneous 1.00 l.s. 3,130.56 3,130.56

A. TOTAL FOR MATERIALS 65,741.76

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 4.00 750.00 3,000.00

LABOR

Skilled Laborer 1.00 4.00 450.00 1,800.00

Laborer 3.00 4.00 325.00 3,900.00

C. TOTAL FOR LABOR 8,700.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 74,441.76
E. INDIRECT COSTS / MARK-UPS) 12,655.10
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 6,699.76
2. PROFIT 5,955.34
F. RVAT 4,354.84
G. TOTAL COST OF ITEM ( D + E + F ) 91,451.70
H. UNIT COST (Total Cost of Item/Quantity ) 701.10

Page 16 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XVII TILEWORKS 206.06 sq.m. 1,558.91

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

(600x600mm)Decorative Tile 82.00 pc 300.00 24,600.00
(300x600mm) Floor Tile 372.00 pc 200.00 74,400.00
MATERIALS

(600x600mm) Floor Tile 500.00 pc 250.00 125,000.00

Cement 19.00 bag 280.00 5,320.00
White Cement (20kg) 6.00 bag 450.00 2,700.00
Miscellaneous 1.00 l.s. 2,320.20 2,320.20

A. TOTAL FOR MATERIALS 234,340.20

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

Skilled 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 ) 261,480.20
E. INDIRECT COSTS / MARK-UPS) 44,451.63
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 23,533.22
2. PROFIT 20,918.42
F. RVAT 15,296.59
G. TOTAL COST OF ITEM ( D + E + F ) 321,228.42
H. UNIT COST (Total Cost of Item/Quantity ) 1,558.91

Page 17 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XVIII PLAIN CEMENT PLASTER FINISH 1,097.46 sq.m. 224.86

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Cement 348.00 bag 280.00 97,440.00

MATERIALS

Screened Sand 19.50 cu.m. 1,500.00 29,250.00

Miscellaneous 1.00 l.s. 6,334.50 6,334.50

A. TOTAL FOR MATERIALS 133,024.50

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

Minor Tools (15 % of Labor) 8,850.00

B. TOTAL FOR EQUIPMENT 8,850.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST
Construction Foreman 1.00 20.00 750.00 15,000.00
LABOR

Skilled Laborer 2.00 20.00 450.00 18,000.00

Laborer 4.00 20.00 325.00 26,000.00

C. TOTAL FOR LABOR 59,000.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 200,874.50
E. INDIRECT COSTS / MARK-UPS) 34,148.67
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 18,078.71
2. PROFIT 16,069.96
F. RVAT 11,751.16
G. TOTAL COST OF ITEM ( D + E + F ) 246,774.33
H. UNIT COST (Total Cost of Item/Quantity ) 224.86

Page 18 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XIX PAINTING WORKS 1,097.46 sq.m. 162.80

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Boysen Acrytex Primer #1705 135.00 liter 250.00 33,750.00

MATERIALS

Boysen Acrytex Semi-Gloss #1715 135.00 liter 350.00 47,250.00

Boysen Neutralizer #44 56.00 liter 450.00 25,200.00
Miscellaneous 1.00 l.s. 5,310.00 5,310.00

A. TOTAL FOR MATERIALS 111,510.00

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

Minor Tools (15% of the Labor) 4,425.00

B. TOTAL FOR EQUIPMENT 4,425.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 10.00 750.00 7,500.00

LABOR

Skilled Laborer 2.00 10.00 450.00 9,000.00

Laborer 4.00 10.00 325.00 13,000.00

C. TOTAL FOR LABOR 29,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 145,435.00
E. INDIRECT COSTS / MARK-UPS) 24,723.95
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 13,089.15
2. PROFIT 11,634.80
F. RVAT 8,507.95
G. TOTAL COST OF ITEM ( D + E + F ) 178,666.90
H. UNIT COST (Total Cost of Item/Quantity ) 162.80

Page 19 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XX CHB NON LOAD BEARING 613.12 sq.m. 641.62

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

4" CHB 7,128.00 pc 15.00 106,920.00

6" CHB 918.00 pc 20.00 18,360.00
MATERIALS

Cement 371.00 bag 280.00 103,880.00

Sand 29.00 cu.m. 1,500.00 43,500.00
Miscellaneous 1.00 l.s. 13,633.00 13,633.00

A. TOTAL FOR MATERIALS 286,293.00

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

Minor Tools (15% of Labor) 4,425.00

B. TOTAL FOR EQUIPMENT 4,425.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 10.00 750.00 7,500.00

LABOR

Skilled Laborer 2.00 10.00 450.00 9,000.00

Laborer 4.00 10.00 325.00 13,000.00

C. TOTAL FOR LABOR 29,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 320,218.00
E. INDIRECT COSTS / MARK-UPS) 54,437.06
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 28,819.62
2. PROFIT 25,617.44
F. RVAT 18,732.75
G. TOTAL COST OF ITEM ( D + E + F ) 393,387.81
H. UNIT COST (Total Cost of Item/Quantity ) 641.62

Page 20 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXI STRUCTURAL METAL 1,633.70 kg. 94.27

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1"x1"x20' (4mm thk.) Angle Bar 25.00 pc. 550.00 13,750.00
1 1/2"x1 1/2"x20' (5mm thk.) Angle Bar 36.00 pc. 800.00 28,800.00
MATERIALS

2"x3"x20' (1mm thk.) C-Purlin 31.00 pc. 750.00 23,250.00

Welding rod 2.50 kg 190.00 475.00
Miscellaneous 1.00 l.s. 3,290.00 3,290.00

A. TOTAL FOR MATERIALS 69,565.00

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

Welding Machine 1.00 6.00 3,500.00 21,000.00

Generator Set 1.00 6.00 3,500.00 21,000.00

B. TOTAL FOR EQUIPMENT 42,000.00

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 ) 125,365.00
E. INDIRECT COSTS / MARK-UPS) 21,312.05
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 11,282.85
2. PROFIT 10,029.20
F. RVAT 7,333.85
G. TOTAL COST OF ITEM ( D + E + F ) 154,010.90
H. UNIT COST (Total Cost of Item/Quantity ) 94.27

Page 21 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXII RAILINGS 3.75 l.m. 3,768.22

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Railings 3.75 l.m. 2,500.00 9,375.00

A. TOTAL FOR MATERIALS 9,375.00

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

Minor Tools (15% of the Labor) 277.50

B. TOTAL FOR EQUIPMENT 277.50

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 2.00 1.00 325.00 650.00

C. TOTAL FOR LABOR 1,850.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 11,502.50
E. INDIRECT COSTS / MARK-UPS) 1,955.43
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 1,035.23
2. PROFIT 920.20
F. RVAT 672.90
G. TOTAL COST OF ITEM ( D + E + F ) 14,130.83
H. UNIT COST (Total Cost of Item/Quantity ) 3,768.22

Page 22 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXIII CONDUITS, BOXES AND FITTINGS 1.00 l.s. 118,718.55

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Junction Box 16.00 pc. 40.00 640.00

PVC Pipe Conduit Schedule 40 88.00 pc. 450.00 39,600.00
MATERIALS

PVC pipe Conduit Schedule 41 18.00 pc. 450.00 8,100.00

PVC pipe Conduit Schedule 42 46.00 pc. 450.00 20,700.00
PVC pipe Conduit Schedule 43 12.00 pc. 450.00 5,400.00
Electrical Fittings 1.00 l.s. 5,000.00 5,000.00
Miscellaneous 1.00 l.s. 3,972.00 3,972.00

A. TOTAL FOR MATERIALS 83,412.00

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

Minor Tools (15% of the Labor) 1,725.00

B. TOTAL FOR EQUIPMENT 1,725.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 5.00 750.00 3,750.00

LABOR

Skilled Laborer 2.00 5.00 450.00 4,500.00

Laborer 2.00 5.00 325.00 3,250.00

C. TOTAL FOR LABOR 11,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 96,637.00
E. INDIRECT COSTS / MARK-UPS) 16,428.29
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 8,697.33
2. PROFIT 7,730.96
F. RVAT 5,653.26
G. TOTAL COST OF ITEM ( D + E + F ) 118,718.55
H. UNIT COST (Total Cost of Item/Quantity ) 118,718.55

Page 23 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXIV WIRES & WIRING DEVICES 1.00 1.00 93,015.88

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

1-Gang Switch 12.00 set 110.00 1,320.00

2-Gang Switch 12.00 set 150.00 1,800.00
3-Gang Switch 3.00 set 250.00 750.00
3-Way Switch 5.00 set 250.00 1,250.00
2-Gang Outlet 38.00 set 250.00 9,500.00
3.5mm dia. THHN Wire 266.00 m 30.00 7,980.00
MATERIALS

5.5mm dia. THHN Wire 430.00 m 40.00 17,200.00

Miscellaneous 1.00 l.s. 1,990.00 1,990.00

A. TOTAL FOR MATERIALS 41,790.00

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

Minor Tools (15% of the Labor) 4,425.00

B. TOTAL FOR EQUIPMENT 4,425.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 10.00 750.00 7,500.00

LABOR

Skilled Laborer 2.00 10.00 450.00 9,000.00

Laborer 4.00 10.00 325.00 13,000.00

C. TOTAL FOR LABOR 29,500.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 75,715.00
E. INDIRECT COSTS / MARK-UPS) 12,871.55
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 6,814.35
2. PROFIT 6,057.20
F. RVAT 4,429.33
G. TOTAL COST OF ITEM ( D + E + F ) 93,015.88
H. UNIT COST (Total Cost of Item/Quantity ) 93,015.88

Page 24 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXV PANEL BOARD 1.00 l.s. 77,859.26

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Panel Board 2.00 set 13,000.00 26,000.00

2P 30KA Overcurrent Protective
Device 16.00 set 1,700.00 27,200.00

A. TOTAL FOR MATERIALS 53,200.00

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

Minor Tools (15% of Labor) 1,327.50

B. TOTAL FOR EQUIPMENT 1,327.50

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 4.00 3.00 325.00 3,900.00

C. TOTAL FOR LABOR 8,850.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 63,377.50
E. INDIRECT COSTS / MARK-UPS) 10,774.18
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 5,703.98
2. PROFIT 5,070.20
F. RVAT 3,707.58
G. TOTAL COST OF ITEM ( D + E + F ) 77,859.26
H. UNIT COST (Total Cost of Item/Quantity ) 77,859.26

Page 25 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXVI LIGHTING FIXTURES 1.00 l.s. 85,804.58

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

MATERIALS

Pin Light LED lamp 70.00 set 700.00 49,000.00

LED Shop Lights 10.00 set 1,500.00 15,000.00
Miscellaneous 1.00 l.s. 3,200.00 3,200.00

A. TOTAL FOR MATERIALS 67,200.00

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

Minor Tools (15% of the Labor) 345.00

B. TOTAL FOR EQUIPMENT 345.00

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 2.00 1.00 450.00 900.00

Laborer 2.00 1.00 325.00 650.00

C. TOTAL FOR LABOR 2,300.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 69,845.00
E. INDIRECT COSTS / MARK-UPS) 11,873.65
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 6,286.05
2. PROFIT 5,587.60
F. RVAT 4,085.93
G. TOTAL COST OF ITEM ( D + E + F ) 85,804.58
H. UNIT COST (Total Cost of Item/Quantity ) 85,804.58

Page 26 of 27
PROJECT NAME: PROPOSED 2-STOREY SINGLE ATTACHED DUPLEX
LOCATION: Brgy. Alubijid, Buenavista, Agusan del Norte
DETAILED COST ESTIMATE

ITEM NO. NAME OF ITEM QUANTITY & UNIT UNIT COST

XXVII MECHANICAL WORKS 1.00 l.s. 9,327.39

NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST

Smoke Detector Battery Operated 2.00 set 2,000.00 4,000.00

MATERIA

Miscellaneous 1.00 l.s. 200.00 200.00

A. TOTAL FOR MATERIALS 4,200.00

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

Minor Tools (15% of Labor) 442.50

B. TOTAL FOR EQUIPMENT 442.50

DESIGNATION NO. OF NO. OF DAYS DAILY RATE COST

Construction Foreman 1.00 1.00 750.00 750.00

LABOR

Skilled Laborer 2.00 1.00 450.00 900.00

Laborer 4.00 1.00 325.00 1,300.00

C. TOTAL FOR LABOR 2,950.00

D. ESTIMATED DIRECT COSTS ( A + B + C ) 7,592.50
E. INDIRECT COSTS / MARK-UPS) 1,290.73
1. OVERHEAD, CONTINGENCY & MISCELLANEOUS 683.33
2. PROFIT 607.40
F. RVAT 444.16
G. TOTAL COST OF ITEM ( D + E + F ) 9,327.39
H. UNIT COST (Total Cost of Item/Quantity ) 9,327.39

Page 27 of 27