Excel PDF

ITEM Rate per Day Rate per Hour
Foreman 639.55 79.94

Skilled 571.14 71.39
Laborer 459.33 57.42
Spotter 571.14
Mason 571.14
Steelman 571.14
Carpenter 571.14
Operator 571.14
Survey Aide 459.33
Semi-skilled 459.33
Plumber/Mason 571.14
Plate Compactor 100

One Bagger Mixer 200
Concrete Vibarator 100
Bar Cutter 50
Bar Bender 50
Backhoe 3000
Welding Machine 200
Material Description
Earthfill, dirty mix 350 cu.m.

Gravel 3/4" 600 cu.m.
Soil Poisioning 1320 gals
Cement 255 bag
PureSand 600 cu.m.
Gravel 600 cu.m.
Deformed Bars 12mm dia. x 6m 58 kgs
Deformed Bars 20mm dia. x 10.5m 58 kgs
G.I. Tie Wire #16, 25kg/ roll 72 kgs 25kg/ roll
Scaffoldings 120000 lot
Marine Plywood 1/2" x 4' x 8' 790 pcs
Good Lumber 2" x 3" x 8' 55 bd.ft.
CW Nails 70 kgs
Finishing Nails 71 kgs
Shoring Jack 10000 lot
6" CHB 23 pcs
4" CHB 24 pcs
CEILING
Ficem Board/ Wood Board 585 pcs
Wall Angle - 3m 91 pcs
T Runner (Secondary Cross T) - .6 meters (of preferred size) 18 pcs
Tee Runner (Cross Tee) - 1.2 meters (of preferred size) 36 pcs
pcs 109 pcs
Acoustic Ceiling Board 260 pcs
Metal Furring - 3m Length (of preferred size) 197 pcs
Carrying Channel - 3m (of preferred size) 90 pcs
Hanger Rod 65 set
Channel Clip 6 pcs
Rivet 450 box
Metal Screw 1000 box
2" x 2" Lumber - 8' Length 150 pcs
Assorted Nails 90 kg
ROOFING
Pre-painted Long Span .6mm 575 ln.m.
Texscrew #12 2 pcs
Touch-up Paint 450 L
Sealant 380 1/2 L
Pre-painted Wall Flashing 0.60mm 400 pcs
Pre-painted GI Sheet 0.6mm 400 pcs
C-Purlins, 50mm x 100mm x 2.0mm thk 1176 pcs 3.47 kg/m

Red Oxide Primer 450 gal
10 mm dia sagrod (with Bolt, Nut & Washer) 200 pcs
50mm x 50mm angle bar 1596 pcs 3.8kg/m
Steel Plate (250mm x 250mm x 16 mm thk) 500 pcs

Anchor Bolt (16mm Ø w/ acce.) 150 pcs
C-Channel (50mmx100mmx6mm) 4205 pcs 9.6kg/m
Welding Rod 86 kgs
Carrying Channel 400 kgs
DOORS
Panel Narra Door 2.5m x 4m w/ Hinges and Lock 14,000 set G1
Panel Narra Door 0.9m x 2.10m w/ Hinges 10,000 set G2
PVC Door with Smoked Glass 0.75m x 2m w/ Hinges 6500 set G3
Panel Door with Fixed Glass 0.9m x 2.10m w/ hinges 5000 set G4
WINDOWS
Aluminum Framed Window w/ Fixed Glass 0.5 x 1.3 (Analok) 3400 set H1
Aluminum Framed Sliding Window 1.8m x 5m (Analok) 33000 set H2
Aluminum Framed Awing Window 1.8m x .4m ( Analok) 3700 set H3
Aluminum Framed Sliding Window 1.4m x 1.5m (Analok) 8000 set H4
Aluminum Framed Swing Window 1.1m x 1.8m (Analok) 6500 set H5
Aluminum Framed Corner Window with Awning 1.8m x 1.2 and 1.8m x 0.6 (analok)
14,000 set H6
Aluminum Framed Corner Window with Awning 1.6m x 1.2m and 1.6m x 0.55m 12,000 set H7
Aluminum Framed Awning Window 1.8m x 0.7 (analok) 5,140 set H8
Aluminum Framed Corner Window with Awning 1.8m x 1.55 and 1.8m x 0.95
(analok) 13,800 set H9
PAINT
Flat Latex 660 gal
Putty 900 gal
Semi-gloss acrylic 850 gal
Semi-gloss Latex 570 gal
Masonry Putty 550 gal
Neutralizer 408 gal
Tinting 405 gal
Brush 65 pcs
Roller 100 set
Spot Putty 990 gal
Red Oxide Primer 800 gal
Epoxy Primer 1230 gal
Acqua Epoxy 675 gal
Reducer 370 liter
Thinning 503 gal
TILE WORKS pcs
60cm X 60 cm Ceramic Floor Tiles Unglazed 250 box
60cm X 60 cm Ceramic Floor Tiles 279 box
Tile Grout 160 bags
Tile Adhesive 345 pcs
40cm X 40 cm Ceramic Floor Tiles Unglazed 70 box
20cm X 30 cm Ceramic Wall Tiles 140 box
Primer Coat 1900 gal 0.04
Water Proofing 800 gal 0.03
Fire Extinguisher 2000
Project Name:
Location:
MARK UPS TOTAL MARK UPS

ESTIMATED ESTIMATED % TOTAL
ITEM NO. ITEM DESCRIPTION UNIT VAT TOTAL COST
QUANTITY DIRECT COST OCM PROFIT VALUE INDIRECT COST
(9) (10) (11) (12)

(1) (3) (4) (5) (6) (7) (8)
(5) X (8) [(5) + (9)]12% (9) + (10) (5) + (11)
ITEM 2 OFFICE BUILDING
A EARTHWORKS
A.1 Clearing , Grubbing and Layouting 207.68 sq.m. 76,564 8% 12% 20% 15,313 12% 11,025.26 26,338.12 102,902.44
A.2 Structural Excavation 116.10 sq.m. 78,053 8% 12% 20% 15,611 12% 11,239.58 26,850.10 104,903.00
A.3 Backfilling and Compaction 101.57 sq.m. 27,799 8% 12% 20% 5,560 12% 4,003.07 9,562.89 37,362.00
A.4 Earthfill and Compaction sq.m. 8% 12% 20% - 12% - - -
A.5 Gravel Bedding 13.68 sq.m. 7,052 8% 12% 20% 1,410 12% 1,015.42 2,425.72 9,477.23
A.6 Soil Poisioning 1 lot 1,980 8% 12% 20% 396 12% 285.12 681.12 2,661.12
257,305.79
B CONCRETE WORKS
B.1 21 Mpa Concrete @28 days 146.09 cu.m 96,272 8% 12% 20% 19,254.33 12% 13,863.11 33,117.44 129,389.07
B.2 17 Mpa Concrete @28 days 98.08 cu.m 62,672 8% 12% 20% 12,534.33 12% 9,024.71 21,559.04 84,230.67
B.3 Deformed Reinforcing Bars 112.52 kgs. 312,424 8% 12% 20% 62,484.86 12% 44,989.10 107,473.96 419,898.26
633,518.00
D MASONRY WORKS
D.1 4" CHB, 700 psi (Interior & parapet wall) 442.98 sq.m. 536,748 8% 12% 20% 107,349.67 12% 77,291.76 184,641.43 721,389.77
D.2 6" CHB, 700 psi (Exterior) 555.89 sq.m. 509,660 8% 12% 20% 101,931.91 12% 73,390.97 175,322.88 684,982.41
D.3 Plain Cement Plastered Finish 998.87 sq.m. 647,651 8% 12% 20% 129,530.28 12% 93,261.80 222,792.08 870,443.46
2,276,815.64
E CARPENTRY WORKS
E.1 Acoustic Ceiling Board 111.27 sqm. 143,469 8% 12% 20% 28,693.90 12% 20,659.60 49,353.50 192,822.99
E.2 Fiber Cement Ceiling Bd. on Metal Frame 445.98 sqm 236,271 8% 12% 20% 47,254.10 12% 34,022.95 81,277.05 317,547.56
E.3 Wood Frame 72.75 sqm 18,230 8% 12% 20% 3,646.06 12% 2,625.16 6,271.22 24,501.51
534,872.06
F TINSMITHRY WORKS
Pre-painted Long Span .6mm including
F.1 accessories 24.20 ln.m. 33,603 8% 12% 20% 6,720.66 12% 4,838.88 11,559.54 45,162.84
F.2 C-Purlins, 50mm x 100mm x 2.0mm thk 11.00 pcs 33,603 8% 12% 20% 6,720.66 12% 4,838.88 11,559.54 45,162.84
F.3 Steel Trusses, Strut and accessories (C- Channel) 4.00 pcs 69,314 8% 12% 20% 13,862.86 12% 9,981.26 23,844.12 93,158.42
183,484.10
G DOORS
G.1 D-1 Panel Narra Door 2.5m x 4m 2 set 30,129 8% 12% 20% 6,025.87 12% 4,338.63 10,364.50 40,493.85
G.2 D-2 Panel Narra Door 0.9m x 2.10m 18 set 217,713 8% 12% 20% 43,542.52 12% 31,350.62 74,893.14 292,605.75
G.3 D-3 PVC Door with Smoked Glass 0.75m x 2m 6 set 41,700 8% 12% 20% 8,340.10 12% 6,004.87 14,344.97 56,045.46
G.4 D-4 Panel Door with Fixed Glass 0.9m x 2.10m 1 set 6,670.02 8% 12% 20% 1,334.00 12% 960.48 2,294.48 8,964.50
398,109.56
Page 4 of 47
Project Name:
Location:
MARK UPS TOTAL MARK UPS

ESTIMATED ESTIMATED % TOTAL
ITEM NO. ITEM DESCRIPTION UNIT VAT TOTAL COST
QUANTITY DIRECT COST OCM PROFIT VALUE INDIRECT COST
(9) (10) (11) (12)

(1) (3) (4) (5) (6) (7) (8)
(5) X (8) [(5) + (9)]12% (9) + (10) (5) + (11)
H WINDOWS
H.1 W-1 Aluminum Framed Window w/ Fixed Glass 0.5 2 set 10,419 8% 12% 20% 2,083.83 12% 1,500.36 3,584.19 14,003.34
H.2 W-2 Aluminum Framed Sliding Window 1.8m x 5m 1 set 36,160 8% 12% 20% 7,231.96 12% 5,207.01 12,438.97 48,598.79
H.3 W-3 Aluminum Framed Awning Window 1.8m x .4m 1 set 9,070 8% 12% 20% 1,814.00 12% 1,306.08 3,120.08 12,190.10
H.4 W-4 Aluminum Framed Sliding Window 1.4m x 1.5m 9 set 92,951 8% 12% 20% 18,590.29 12% 13,385.01 31,975.30 124,926.75
H.5 W-5 Aluminum Framed Swing Window 1.1m x 1.8m 1 set 8,170 8% 12% 20% 1,634.00 12% 1,176.48 2,810.48 10,980.50
W-6 Aluminum Framed Corner Window with
H.6 1 set 15,670 8% 12% 20% 3,134.00 12% 2,256.48 5,390.48 21,060.50
Awning 1.8m x 1.2 and 1.8m x 0.6
H.7 1 set 13,670 8% 12% 20% 2,734.00 12% 1,968.48 4,702.48 18,372.50
Awning 1.6m x 1.2m and 1.6m x 0.55m
H.8 W-8 Aluminum Framed Awning Window 1.8m x 0.7m 1 set 6,810 8% 12% 20% 1,362.00 12% 980.64 2,342.64 9,152.66
H.9 1 set 15,470 8% 12% 20% 3,094.00 12% 2,227.68 5,321.68 20,791.70
Awning 1.8m x 1.55m and 1.8m x 0.95m
280,076.84
K PAINTING WORKS
K.1 Exterior Walls: Semi Gloss Paint 555.89 sq.m. 132,084 8% 12% 20% 26,416.85 12% 19,020.13 45,436.98 177,521.25
K.2 Interior Walls: Flat Latex Paint 442.98 sq.m. 110,221 8% 12% 20% 22,044.29 12% 15,871.89 37,916.18 148,137.65
K.3 Fiber Cement Bd. Ceiling: Flat Latex Paint 445.98 sq.m. 45,121 8% 12% 20% 9,024.13 12% 6,497.38 15,521.51 60,642.17
K.4 Trusses: Epoxy Acrylic Water Based Paint 70.79 sq.m. 12,245 8% 12% 20% 2,449.06 12% 1,763.33 4,212.39 16,457.71
402,758.78
L TILE WORKS
L.1 60 x 60cm Ceramic Floor Tiles Unglazed 129.80 sq.m. 359,361 8% 12% 20% 71,872.16 12% 51,747.96 123,620.12 482,980.92
L.2 60 x 60cm Ceramic Floor Tiles 336.40 sq.m. 413,275 8% 12% 20% 82,655.04 12% 59,511.63 142,166.67 555,441.87
L.3 40 x 40cm Ceramic Floor Tiles Unglazed 25.46 sq.m. 29,843 8% 12% 20% 5,968.66 12% 4,297.44 10,266.10 40,109.40
L.4 20 x 30cm Ceramic Wall Tiles 127.04 sq.m. 336 8% 12% 20% 67.28 12% 48.44 115.72 452.12
L.5 Concrete Finished (Water Proof) 144.56 sq.m. 17,767 8% 12% 20% 3,553.50 12% 2,558.52 6,112.02 23,879.50
1,102,863.81
Prepared By: Approved: AR. JONEL S. CENTENO, UAP

AGUDA, DOROTHY COLINE Instructor
BALBIN, FRANZER
MATEO, JULIUS CHARWAYNE
ONG, ANDREI KRISTOFERSON
TAGUBA, JOSHUA MARI
Students
Page 5 of 47
UNIT COST
(13)
(12)/(13)
495.49
904.00
367.85
#DIV/0!
692.58
2,661.12
885.68
858.80
3,731.77
1,628.49
1,232.23
871.43
1,732.93
712.02
336.79
1,866.23
4,105.71
23,289.61
20,246.93
16,255.88
9,340.91
8,964.50
Page 6 of 47
UNIT COST
(13)
(12)/(13)
7,001.67
48,598.79
12,190.10
13,880.75
10,980.50
21,060.50
18,372.50
9,152.66
20,791.70
319.35
334.41
135.98
232.49
3,720.96
1,651.14
1,575.39
3.56
165.19
S. CENTENO, UAP
Instructor
Page 7 of 47
DETAILED UNIT COST ESTIMATE OCM
DERIVATION OF UNIT COST 8%
Item of Work : A.
EARTHWORKS
Item No. : A.1
Clearing , Grubbing and Layouting Quantity: 207.68 sq.m.
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

A. MATERIAL COST
-
Subtotal - Material Cost -

NO. OF
B. LABOR COST QUANTITY RATE PER DAY
DAYS
Foreman 1 3 639.55 1,918.65
Skilled 2 4 571.14 4,569.12
Laborer 5 7 459.33 16,076.55
Spotter 2 2 571.14
Subtotal - Labor Cost 22,564.32
NO. OF
C. EQUIPMENT COST QUANTITY RATE PER HOUR
HOURS
Backhoe 1 18 3000 54000
Subtotal - Equipment Cost 54,000.00

D. TOTAL DIRECT COST (A+B+C) = 76,564.32
E. DIRECT UNIT COST 368.66
F. Mark - Up OCM 8% x D = 6,125.15
G. Contractor's Profit 12% x D = 9,187.72
H. Value Added Tax 12% x ( D + F + G) = 11,025.26
I. TOTAL COST ( D + F+ G + H) = 102,902.45
J. UNIT COST Cost / Unit = 495.49
DETAILED UNIT COST ESTIMATE
DERIVATION OF UNIT COST
Item of Work : A.
EARTHWORKS
Item No. : A.2
Structural Excavation Quantity: 116.10 cu.m

A. MATERIAL COST
-

NO. OF
DAYS
Foreman 1 3 639.55 1,918.65
Skilled 0 0 571.14 -
Laborer 3 3 459.33 4,133.97
NO. OF
HOURS
Backhoe 1 24 3,000 72,000.00

F. Mark - Up OCM 8% x D = 6,244.21
I. TOTAL COST ( D + F+ G + H) = 104,902.72
Item of Work : A.
EARTHWORKS
Item No. : A.3
Backfilling and Compaction Quantity: 101.57 cu.m.

A. MATERIAL COST
-

NO. OF
DAYS
Foreman 1 5 639.55 3,197.75
Skilled 2 5 571.14 5,711.40
Laborer 3 5 459.33 6,889.95
NO. OF
HOURS
Backhoe 1 4 3,000 12,000.00

F. Mark - Up OCM 8% x D = 2,223.93
I. TOTAL COST ( D + F+ G + H) = 37,361.99
Item of Work : A.
EARTHWORKS
Item No. : A.5
Gravel Bedding Quantity: 13.68 cu.m.

A. MATERIAL COST
Gravel 3/4" 1.5 cu.m 600 900.00
Subtotal - Material Cost 900.00

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 0 0 571.14 -
Laborer 4 3 459.33 5,511.96
NO. OF
HOURS
0.00
0.00
Subtotal - Equipment Cost -
F. Mark - Up OCM 12% x D = 846.18
G. Contractor's Profit 0% x D = -
H. Value Added Tax 0% x ( D + F + G) = -
I. TOTAL COST ( D + F+ G + H) = 7,897.69
Item of Work : A.
EARTHWORKS
Item No. : A.6
Soil Poisoning Quantity: 1 lot

A. MATERIAL COST
Soil Poisioning 1.5 gals 1,320 1,980.00
Subtotal - Material Cost 1,980.00

NO. OF
DAYS
Subtotal - Labor Cost -

NO. OF
HOURS
0.00
0.00
E. DIRECT UNIT COST 1,980.00
F. Mark - Up OCM 8% x D = 158.40
G. Contractor's Profit 12% x D = 237.60
H. Value Added Tax 12% x ( D + F + G) = 285.12
I. TOTAL COST ( D + F+ G + H) = 2,661.12
J. UNIT COST Cost / Unit = 2,661.12
PROFIT VAT
12% 12%
DETAILED UNIT COST ESTIMATE OCM PROFIT
DERIVATION OF UNIT COST 8% 12%
Item of Work : B.
CONCRETE WORKS
Item No. : B.1
21 Mpa Concrete @28 days Quantity: 146.09 cu.m

A. MATERIAL COST
Cement 1381 bags 255 352,155
Pure Sand 77 cu.m 600 46,200
Gravel 153 cu.m 600 91,800
Subtotal - Material Cost 91,800

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 3 1 571.14 1,713.42
Laborer 2 1 459.33 918.66
NO. OF
HOURS
One Bagger Mixer 1 6 200 1,200.00
0.00
D. TOTAL DIRECT COST (A+B+C) = 96,272
F. Mark - Up OCM 8% x D = 7,701.73
I. TOTAL COST ( D + F+ G + H) = 129,389
Item of Work : B.
CONCRETE WORKS
Item No. : B.2
17 Mpa Concrete @28 days Quantity: 98.08 cu.m

A. MATERIAL COST
Cement 870 bags 255 221,850
Pure Sand 48 cu.m 600 28,800
Gravel 97 cu.m 600 58,200

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 3 1 571.14 1,713.42
Laborer 2 1 459.33 918.66
NO. OF
HOURS
One Bagger Mixer 1 6 200 1,200.00
0.00
F. Mark - Up OCM 8% x D = 5,013.73
I. TOTAL COST ( D + F+ G + H) = 84,231

Item of Work : B.
CONCRETE WORKS
Item No. : B.3
Deforemed Reinforcing Bars Quantity: 112.52 cm

A. MATERIAL COST
Deformed Bars 12mm dia. x 6m 825
kgs 58 47,850
kgs 58 30,972
kgs 58 49,648
Deformed Bars 20mm dia. x 10.5m 233
kgs 58
pcs 58 43,268
G.I. Tie Wire #16, 25kg/ roll 232
kgs 72 16,704
NO. OF
DAYS
Foreman 1 70 639.55 44,768.50
Skilled 3 70 571.14 119,939.40
Laborer 4 70 459.33 128,612.40
NO. OF
HOURS
Bar Cutter 1 24 50.00 1,200
Bar Bender 1 24 50.00 1,200
Subtotal - Equipment Cost 2,400
F. Mark - Up OCM 8% x D = 24,993.94
I. TOTAL COST ( D + F+ G + H) = 419,898.26
VAT
12%
DETAILED UNIT COST ESTIMATE OCM PROFIT
DERIVATION OF UNIT COST 8% 12%
Item of Work : D.
MASONRY WORKS
Item No. : D.1
4" CHB, 700 psi (Interior & Parapet Wall) Quantity: 442.98 cu.m.

A. MATERIAL COST
4" CHB 5825 cu.m 24 139,800
Cement (Mortar) 709 bags 255 180,795
Pure Sand (Mortar) 39 cu.m 600 23,400
NO. OF
DAYS
Foreman 1 46 639.55 29,419.30
Skilled 3 46 571.14 78,817.32
Laborer 4 46 459.33 84,516.72
NO. OF
HOURS
0.00
F. Mark - Up 8% x D = 42,939.87
G. 12% x D = 64,409.80
I. TOTAL COST ( D + F+ G + H) = 721,389.77
Item of Work : D.
MASONRY WORKS
Item No. : D.2
6" CHB, 700 psi (Exterior) Quantity: 555.89 cu.m.

A. MATERIAL COST
6" CHB 7,296 cu.m 23 167,808
Cement (Mortar) 291 bags 255 74,205
Pure Sand (Mortar) 48 cu.m 600 28,800
NO. OF
DAYS
Foreman 1 57 639.55 36,454.35
Skilled 3 57 571.14 97,664.94
Laborer 4 57 459.33 104,727.24
NO. OF
HOURS
0.00
0.00
F. Mark - Up 8% x D = 40,772.76
G. 12% x D = 61,159.14
I. TOTAL COST ( D + F+ G + H) = 684,982.41
MASONRY WORKS
Item No. : D.3
Plain Cement Plastered Finish Quantity: 998.87 cu.m.

A. MATERIAL COST
Cement 943 bags 255 240,465
Pure Sand 525 cu.m 600 315,000
NO. OF
DAYS
Foreman 1 22 639.55 14,070.10
Skilled 3 22 571.14 37,695.24
Laborer 4 22 459.33 40,421.04
NO. OF
HOURS
0.00
0.00
F. Mark - Up 8% x D = 51,812.11
G. 12% x D = 77,718.17
I. TOTAL COST ( D + F+ G + H) = 870,443.45
VAT
12%
Item of Work : E.
CARPENTRY WORKS
Item No. : E.1
Acoustic Ceiling Quantity: 111.27 sq. m

A. MATERIAL COST
Ficem Board/ Wood Board 158 pcs 585 92,430
Wall Angle - 3m (of preferred size) 27 pcs 91 2,457
T Runner (Secondary Cross T) - .6 meters (of preferred size) 176 pcs 18 3,167
T Runner (Primary Cross T) - 1.2 meters (of preferred size) 87 pcs 36 3,131
T Runner (Main T) - 3 meters (of preferred size) 186 pcs 197 36,595
NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 3 1 571.14 1,713.42
Laborer 4 1 459.33 1,837.32
NO. OF
HOURS
Bar Cutter 1 5 50 250
Bar Bender 1 5 50 250
Welding Machine 1 5 200 1,000
F. Mark - Up OCM 8% x D = 11,477.56
I. TOTAL COST ( D + F+ G + H) = 192,822.99

Item of Work : E.
CARPENTRY WORKS
Item No. : E.2
Fiber Cement Board on Metal Frame Quantity: 445.98 sq.m

A. MATERIAL COST
Acoustic Ceiling Board 165 pcs 260 42,900
Metal Furring - 3m Length (of preferred size) 508 pcs 197 100,076
Carrying Channel - 3m (of preferred size) 165 pcs 90 14,850
Hanger Rod 446 set 65 28,990
Channel Clip 2676 pcs 6 16,056
Wall Angle - 3m Length 116 pcs 91 10,556
Rivet 5 box 450 2,250
Metal Screw 2 box 1,000 2,000
NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 3 4 571.14 6,853.68
Laborer 4 4 459.33 7,349.28
NO. OF
HOURS
F. Mark - Up OCM 8% x D = 18,901.64
I. TOTAL COST ( D + F+ G + H) = 317,547.57

Item of Work : E.
CARPENTRY WORKS
Item No. : E.2
Wood Frame Quantity: 72.75 sq.m

A. MATERIAL COST
4' x 8' Hardieflex 27 pcs 260 7,020
2" x 2" Lumber - 8' Length 27 pcs 150 4,050
Assorted Nails 3 kg 90 270
NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 3 1 571.14 1,713.42
Laborer 4 1 459.33 1,837.32
NO. OF
HOURS
F. Mark - Up OCM 8% x D = 1,458.42
I. TOTAL COST ( D + F+ G + H) = 24,501.51
OCM PROFIT VAT
8% 12% 12%
DETAILED UNIT COST ESTIMATE OCM PROFIT VAT
DERIVATION OF UNIT COST 8% 12% 12%
Item of Work : F.
TINSMITHRY WORKS
Item No. : F.1
Pre-painted Long Span .6mm including Quantity: 24.2 ln.m
accessories

A. MATERIAL COST
Pre-painted Long Span .6mm 24.2 ln.m. 575 13,915
Texscrew #12 127 pcs 2 254
Sealant 4 1/2 L 380 1,520
Pre-painted GI Sheet 0.6mm 2 pcs 400 800
Pre-painted Wall Flashing 0.60mm 11 pcs 400 4,208

NO. OF
DAYS
Foreman 1 3 639.55 1,918.65
Skilled 4 3 571.14 6,853.68
Laborer 3 3 459.33 4,133.97
NO. OF
HOURS
Bar Cutter 1 24 50 1,200

F. Mark - Up OCM 8% x D = 2,688.26
I. TOTAL COST ( D + F+ G + H) = 45,162.84

Item of Work : F.
TINSMITHRY WORKS
Item No. : F.2
C-Purlins, 50mm x 100mm x 2.0mm thk Quantity: 11 pcs

A. MATERIAL COST
C-Purlins, 50mm x 100mm x 2.0mm thk 11 pcs 1,176 12,936
Red Oxide Primer 2 gal 450 900
10 mm dia sagrod (with Bolt, Nut & Washer) 127 pcs 200 25,400
50mm x 50mm angle bar 7 pcs 1,596 11,172
NO. OF
DAYS
Foreman 1 3 639.55 1,918.65
Skilled 4 3 571.14 6,853.68
Laborer 3 3 459.33 4,133.97
NO. OF
HOURS
Bar Cutter 1 24 50 1,200

F. Mark - Up OCM 8% x D = 5,545.14
I. TOTAL COST ( D + F+ G + H) = 93,158.42

Item of Work : F.
TINSMITHRY WORKS
Item No. : F.3
Steel Trusses, Strut and Accessories(C- Channel) Quantity: 4 pcs

A. MATERIAL COST
Steel Plate (250mm x 250mm x 16 mm thk) 12
pcs 500 6,000
C-Channel (50mmx100mmx6mm) 4
pcs 4,205 16,820
Carrying Channel 4
pcs 400 1,600
Welding Rod 5
kgs 86 430
NO. OF
DAYS
Foreman 1 3 639.55 1,918.65
Skilled 4 3 571.14 6,853.68
Laborer 3 3 459.33 4,133.97
NO. OF
HOURS
Bar Cutter 1 24 50 1,200

F. Mark - Up OCM 8% x D = 3,020.50
I. TOTAL COST ( D + F+ G + H) = 50,744.47
Item of Work : G.
DOOR
Item No. : G.1
D-1 Panel Narra Door 2.5m x 4m Quantity: 2 set

A. MATERIAL COST
Panel Narra Door 2.5m x 4m w/ Hinges and Lock 2 set 14,000 28,000

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 2 1 459.33 918.66
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 2,410.35
I. TOTAL COST ( D + F+ G + H) = 40,493.85

Item of Work : G.
DOOR
Item No. : G.2
D-2 Panel Narra Door 0.9m x 2.10m Quantity: 18 set

A. MATERIAL COST
Panel Narra Door 0.9m x 2.10m w/ Hinges 18 set 10,000 180,000
NO. OF
DAYS
Foreman 1 9 639.55 5,755.95
Skilled 3 9 571.14 15,420.78
Laborer 4 9 459.33 16,535.88
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 17,417.01
I. TOTAL COST ( D + F+ G + H) = 292,605.75

Item of Work : G.
DOOR
Item No. : G.3
D-3 PVC Door with Smoked Glass 0.75m x 2m Quantity: 6 set

A. MATERIAL COST
PVC Door with Smoked Glass 0.75m x 2m w/ Hinges 6 set 6500 39,000

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 2 1 571.14 1,142.28
Laborer 2 1 459.33 918.66
NO. OF
HOURS
F. Mark - Up OCM 8% x D = 3,336.04
I. TOTAL COST ( D + F+ G + H) = 56,045.46

Item of Work : G.
DOOR
Item No. : G.4
D-4 Panel Door with Fixed Glass 0.9m x 2.10m Quantity: 1 set

A. MATERIAL COST
Panel Door with Fixed Glass 0.9m x 2.10m w/ hinges 1 set 5000 5,000

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 1 1 459.33 459.33
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 533.60
I. TOTAL COST ( D + F+ G + H) = 8,964.51
Item of Work : H.
WINDOW
Item No. : H.
W-1 Aluminum Framed Window w/ Fixed Glass 0.5 x 1.3 Quantity: 2 set

A. MATERIAL COST
Aluminum Framed Window w/ Fixed Glass 0.5 x 1.3 (Analok) 2 set 3,400 6,800

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 2 571.14 1,142.28
Laborer 2 2 459.33 1,837.32
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 833.53
I. TOTAL COST ( D + F+ G + H) = 14,003.34

Item of Work : H.
WINDOW
Item No. : H.2
W-2 Aluminum Framed Sliding Window 1.8m x 5m Quantity: 1 set

A. MATERIAL COST
Aluminum Framed Sliding Window 1.8m x 5m (Analok) 1 set 33,000 33,000
NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 2 1 571.14 1,142.28
Laborer 3 1 459.33 1,377.99
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 2,892.79
I. TOTAL COST ( D + F+ G + H) = 48,598.80

Item of Work : H.
WINDOW
Item No. : H.3
W-3 Aluminum Framed Awning Window 1.8m x .4m Quantity: 1 set

A. MATERIAL COST
Aluminum Framed Awing Window 1.8m x .4m ( Analok) 2 set 3700 7,400

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 1 1 459.33 459.33
NO. OF
HOURS
F. Mark - Up OCM 8% x D = 725.60
I. TOTAL COST ( D + F+ G + H) = 12,190.11

Item of Work : H.
WINDOW
Item No. : H.4
W-4 Aluminum Framed Sliding Window 1.4m x 1.5m Quantity: 9 set

A. MATERIAL COST
Aluminum Framed Sliding Window 1.4m x 1.5m (Analok) 9 set 8000 72,000

NO. OF
DAYS
Foreman 1 5 639.55 3,197.75
Skilled 3 5 571.14 8,567.10
Laborer 4 5 459.33 9,186.60
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 7,436.12
I. TOTAL COST ( D + F+ G + H) = 124,926.75

Item of Work : H.
WINDOW
Item No. : H.5
W-5 Aluminum Framed Swing Window 1.1m x 1.8m Quantity: 1 set

A. MATERIAL COST
Aluminum Framed Swing Window 1.1m x 1.8m (Analok) 1 set 6500 6,500

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 1 1 459.33 459.33
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 653.60
I. TOTAL COST ( D + F+ G + H) = 10,980.51

Item of Work : H.
WINDOW
Item No. : H.6
W-6 Aluminum Framed Corner Window with Awning 1.8m x 1.2 and Quantity: 1 set
1.8m x 0.6

A. MATERIAL COST
Aluminum Framed Corner Window with Awning 1.8m x 1.2

1 set 14,000 14,000
and 1.8m x 0.6 (analok)
1 set 14,000 14,000

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 1 1 459.33 459.33
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 1,253.60
I. TOTAL COST ( D + F+ G + H) = 21,060.51

Item of Work : H.
WINDOW
Item No. : H.7
W-7 Aluminum Framed Corner Window with Awning 1.6m x 1.2m Quantity: 1 set
and 1.6m x 0.55m

A. MATERIAL COST
Aluminum Framed Corner Window with Awning 1.6m x 1.2m

1 set 12,000 12,000
and 1.6m x 0.55m

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 1 1 459.33 459.33
NO. OF
HOURS
F. Mark - Up OCM 8% x D = 1,093.60
I. TOTAL COST ( D + F+ G + H) = 18,372.51

Item of Work : H.
WINDOW
Item No. : H.8
W-8 Aluminum Framed Awning Window 1.8m x 0.7m Quantity: 1 set

A. MATERIAL COST
Aluminum Framed Awning Window 1.8m x 0.7 (analok) 1 set 5,140 5,140

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 1 1 459.33 459.33
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 544.80
I. TOTAL COST ( D + F+ G + H) = 9,152.67
Item of Work : H.
WINDOW
Item No. : H.9
W-9 Aluminum Framed Corner Window with Awning 1.8m x 1.55m Quantity: 1 set
and 1.8m x 0.95m

A. MATERIAL COST

1 set 13,800 13,800

NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 1 1 459.33 459.33
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 1,237.60
I. TOTAL COST ( D + F+ G + H) = 20,791.71
Item of Work : K.
PAINTING WORKS
Item No. : K.1
Exterior Walls: Semi Gloss Paint Quantity: 555.89 sq.m.

A. MATERIAL COST
Neutralizer 19 gal 408 7,938
Semi-gloss acrylic 39 gal 850 33,075
Semi-gloss Latex 39 gal 570 22,180
Spot Putty 22 gal 990 22,013
Thinning 4 gal 503 2,012
Brush 20 pcs 65 1,300
Roller 8 set 100 800
NO. OF
DAYS
Foreman 1 9 639.55 5,755.95
Skilled 6 9 571.14 30,841.56
Laborer 2 9 459.33 8,267.94
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 10,566.74
I. TOTAL COST ( D + F+ G + H) = 177,521.26

Item of Work : K.
PAINTING WORKS
Item No. : K.2
Interior Walls: Flat Latex Paint Quantity: 442.98 sq.m

A. MATERIAL COST
Neutralizer 16 gal 408 6,326
Flat Latex 62 gal 660 40,931
Reducer 9 liter 370 3,442
Brush 20 pcs 65 1,300
NO. OF
DAYS
Foreman 1 8 639.55 5,116.40
Skilled 6 8 571.14 27,414.72
Laborer 2 8 459.33 7,349.28
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 8,817.72
G. Contractor's Profit 12% x D = 1,747,022,661.96
H. Value Added Tax 12% x ( D + F + G) = 209,657,004.14
I. TOTAL COST ( D + F+ G + H) = 1,956,798,705.29
J. UNIT COST Cost / Unit = 4,417,352.26

Item of Work : K.
PAINTING WORKS
Item No. : K.3
Fiber Cement Bd. Ceiling: Flat Latex Paint Quantity: 445.98 sq.m.

A. MATERIAL COST
Flat Latex 62 gal 660 41,209
Reducer 9 liter 370 3,465
Brush 15 pcs 65 975
-
NO. OF
DAYS
Foreman 1 8 639.55 5,116.40
Skilled 6 8 571.14 27,414.72
Laborer 2 8 459.33 7,349.28
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 3,609.65
I. TOTAL COST ( D + F+ G + H) = 60,642.17

Item of Work : K.
PAINTING WORKS
Item No. : K.4
Trusses: Epoxy Acrylic Water Based Paint Quantity: 70.79 sq.m

A. MATERIAL COST
Red Oxide Primer 2 gal 800
Epoxy Primer 2 gal 1,230
Brush 10 pcs 65
NO. OF
DAYS
Foreman 1 3 639.55 1,918.65
Skilled 4 3 571.14 6,853.68
Laborer 1 3 459.33 1,377.99
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 979.63
I. TOTAL COST ( D + F+ G + H) = 16,457.71
Item of Work : L.
TILE WORKS
Item No. : L.1
60 x 60cm Ceramic Floor Tiles Unglazed Quantity: 129.80 sq.m.

A. MATERIAL COST
60cm X 60 cm Ceramic Floor Tiles Unglazed 380 pcs 1,300 123,500
Tile Grout 33 bags 100 3,300
Tile Adhesive 26 bags 500 13,000
NO. OF
DAYS
Foreman 1 8 639.55 5,116.40
Skilled 6 8 571.14 27,414.72
Laborer 2 8 459.33 7,349.28
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 28,748.86
I. TOTAL COST ( D + F+ G + H) = 482,980.92

Item of Work : L.
TILE WORKS
Item No. : L.2
60 x 60cm Ceramic Floor Tiles Quantity: 336.4 sq.m

A. MATERIAL COST
60cm X 60 cm Ceramic Floor Tiles 982 pcs 1,300 319,150
Tile Grout 85 bag 100 8,500
Tile Adhesive 68 bag 500 34,000
NO. OF
DAYS
Foreman 1 12 639.55 7,674.60
Skilled 4 12 571.14 27,414.72
Laborer 3 12 459.33 16,535.88
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 33,062.02
I. TOTAL COST ( D + F+ G + H) = 555,441.87

Item of Work : L.
TINSMITHRY WORKS
Item No. : L.3
40 x 40cm Ceramic Floor Tiles Unglazed Quantity: 25.46 sq.m.

A. MATERIAL COST
40cm X 40 cm Ceramic Floor Tiles Unglazed 168 pcs 316 13,272
Tile Grout 7 bag 95 665
NO. OF
DAYS
Foreman 1 3 639.55 1,918.65
Skilled 4 3 571.14 6,853.68
Laborer 3 3 459.33 4,133.97
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 2,387.46
I. TOTAL COST ( D + F+ G + H) = 40,109.40
Item of Work : L.
PAINTING WORKS
Item No. : L.4
20 x 30cm Ceramic Wall Tiles Quantity: 127.04 sq.m

A. MATERIAL COST
20cm X 30 cm Ceramic Wall Tiles 2224 pcs 600 53,376
Tile Grout 32 bag 95 3,040
NO. OF
DAYS
Foreman 1 8 639.55 5,116.40
Skilled 4 8 571.14 18,276.48
Laborer 3 8 459.33 11,023.92
NO. OF
HOURS

D. TOTAL DIRECT COST (A+B+C) = 336
F. Mark - Up OCM 8% x D = 26.91
I. TOTAL COST ( D + F+ G + H) = 452.12

Item of Work : L.
PAINTING WORKS
Item No. : L.5
Concrete Finished (Water Proof) Quantity: 144.56 sq.m

A. MATERIAL COST
Primer Coat 6 gal 1,900 11,536
Water Proofing 5 gal 800 3,643
NO. OF
DAYS
Foreman 1 1 639.55 639.55
Skilled 1 1 571.14 571.14
Laborer 3 1 459.33 1,377.99
NO. OF
HOURS

F. Mark - Up OCM 8% x D = 1,421.40
I. TOTAL COST ( D + F+ G + H) = 23,879.49

Excel PDF

Uploaded by

Document Informationclick to expand document information

Copyright:

Available Formats

Excel PDF

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Excel PDF

Uploaded by

Copyright:

Available Formats

ITEM Rate per Day Rate per Hour

Foreman 639.55 79.94

Plate Compactor 100

Earthfill, dirty mix 350 cu.m.

C-Purlins, 50mm x 100mm x 2.0mm thk 1176 pcs 3.47 kg/m

Steel Plate (250mm x 250mm x 16 mm thk) 500 pcs

MARK UPS TOTAL MARK UPS

(9) (10) (11) (12)

MARK UPS TOTAL MARK UPS

(9) (10) (11) (12)

Prepared By: Approved: AR. JONEL S. CENTENO, UAP

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost -

Subtotal - Equipment Cost 54,000.00

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost -

Subtotal - Equipment Cost 72,000.00

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost -

Subtotal - Equipment Cost 12,000.00

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost 900.00

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost 1,980.00

Subtotal - Labor Cost -

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost 91,800

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost 58,200

DETAILED UNIT COST ESTIMATE

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

DETAILED UNIT COST ESTIMATE

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

DETAILED UNIT COST ESTIMATE

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost 20,697.00

Subtotal - Equipment Cost -

DETAILED UNIT COST ESTIMATE

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Equipment Cost 6,000

DETAILED UNIT COST ESTIMATE

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Equipment Cost -

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost 28,000.00

Subtotal - Equipment Cost -

DETAILED UNIT COST ESTIMATE

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Equipment Cost -

DETAILED UNIT COST ESTIMATE

ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT UNIT COST AMOUNT

Subtotal - Material Cost 39,000.00

DETAILED UNIT COST ESTIMATE