PROJECT

OWNER
LOCATION
SUBJECT
DATE

Item
1.0

Description
GENERAL REQUIREMENTS
Mobilization and Demobilization
Professional Fees and Supervision
Administration, Security and Overhead
Contractor's All Risk Insurance (CARI)
Site Clearing and Cleaning
Preparation of "As-Built" plans
Temporary Facilities,Water,Elec. and Tel.
Miscellaneous Cost
Subtotal 01

2.0

SITE WORKS
Clearing and Grabbing
Excavation
Backfilling and Compaction
Gravel Fill
Soil Poisoning
Subtotal 02

3.0

CIVIL WORKS
Concreting , Rebar and Formwors
FOOTING
Concrete
Rebar
Formworks
COLUMN

Foundation -Roof beam line

Concrete
Rebar
Formworks
SLAB ON GRADE
Concrete
Rebar
Formworks
STAIR
Concrete

Rebar
Formworks
Subtotal 03
4.0

MASONRY WORKS
Ground Floor
Exterior Wall
Interior Wall
Plastering
Concrete Moulding/Canopy
Septic Tank
Concrete
Rebar
Formworks
Partition Wall
Plastering
Subtotal 04

5.0

ROOFING WORKS
Roof Framing
Roof Sheet
Subtotal 05

6.0

CEILING WORKS
Ground Floor
Subtotal 06

7.0

TILE WORKS
Ground Floor
Floor Tiles
Wall Tiles
Subtotal 07

8.0

PAINTINGWORKS
Ground Floor
Exterior wall
Interior wall
Ceiling
Subtotal 08

9.0

DOORS AND WINDOWS

D1
D2
D3
D4

(1.6 x 2.1)
(.8 x 2.1)
(.8 x 2.1)
(.6 x 2.1)

W1
W2
W3
W4
W5
W6

(1.25 x 1.2)
(2.3 x 1.6)
(1.25 x 1.6)
(1.25 x 2.03)
(1.25 x 1.2)
(.6 x .6)
Subtotal 09

10.0

ELECTRICAL WORKS
Panel board including circuit breaker
Roughing in for Power
Roughing in for Lighting
Wiring Devices
Lighting Fixtures
Subtotal 10

11.0

PLUMBING WORKS
Plumbing Rughing in System
Toilet Fixtures, Fittings and Accessories
Subtotal 11

12.0

OTHERS
Trellis
Grilleworks/Steelworks
Waterproofing Works
Pathwalk
Perimeter Fence
Subtotal 12

GRAND TOTAL

Unit

lot
lot
lot
lot
lot
lot
lot
lot

Quantity

Material Cost
Rate
Amount

Labor Cost
Rate

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

sq.m
cu.m
cu.m
cu.m
sq.m

199.00
36.49
298.50
30.71
199.00

150.00
895.00
300.00
870.00

150.00
1,150.00
75.00

44,775.00
35,315.45
14,925.00

cu.m
kg
sq.m

10.17
1,252.82
32.24

4,000.00
48.00
475.00

40,685.40
60,135.26
15,311.63

1,100.00
16.00
550.00

cu.m
kg
sq.m

5.52
1,379.70
83.70

4,000.00
48.00
475.00

22,075.20
66,225.60
39,758.36

1,100.00
16.00
550.00

cu.m
kg
sq.m

27.72
2,217.60
4.83

4,000.00
48.00
475.00

110,880.00
106,444.80
2,294.25

1,100.00
16.00
550.00

cu.m

1.04

4,000.00

4,179.00

1,100.00

kg
sq.m

125.37
11.28

48.00
475.00

6,017.76
5,356.58

16.00
550.00

sq.m
sq.m
sq.m
lm

111.69
102.93
429.24
5.00

1,050.00
950.00
275.00
200.00

117,274.50
97,783.50
118,041.00
1,000.00

260.00
230.00
350.00
250.00

cu.m
kg
sq.m
sq.m
sq.m

8.64
691.44
28.81
137.70
156.80

4,000.00
48.00
475.00
1,050.00
275.00

34,572.00
33,189.12
13,684.75
144,585.00
43,120.00

1,100.00
16.00
550.00
260.00
350.00

sq.m
sq.m

27.04
27.04

350.00
550.00

9,464.00
14,872.00

175.00
165.00

sq.m

5.75

350.00

2,012.50

175.00

sq.m
sq.m

45.10
18.90

825.00
825.00

37,207.50
15,592.50

250.00
300.00

sq.m
sq.m
sq.m

111.69
317.55
102.89

175.00
125.00
125.00

19,545.75
39,693.75
12,861.25

105.00
95.00
95.00

1.00
4.00
1.00
3.00

12,241.00
9,222.00
5,347.00
4,702.00

12,241.00
36,888.00
5,347.00
14,106.00

1,800.00
1,800.00
850.00
850.00

set
set
set
set

set
set
set
set
set
set

2.00
2.00
3.00
1.00
1.00
3.00

15,525.00
11,040.00
6,480.00
8,881.25
7,500.00
1,800.00

31,050.00
22,080.00
19,440.00
8,881.25
7,500.00
5,400.00

950.00
950.00
950.00
950.00
950.00
950.00

set
lot
lot
set
set

3.00
1.00
1.00
65.00
36.00

10,848.00
35,880.00
87,508.00
280.00
450.00

32,544.00
35,880.00
87,508.00
18,200.00
16,200.00

3,254.40
10,764.00
26,252.40
65.00
65.00

lot
set

1.00
3.00

125,000.00
12,500.00

125,000.00
37,500.00

31,250.00
950.00

257.70
12.50
123.05
81.50
28.00

275.00
750.00
550.00
500.00
3,450.00

70,867.50
9,375.00
67,677.50
40,750.00
96,600.00

110.00
300.00
220.00
200.00
1,380.00

lm
lm
sq.m
sq.m
lm

Total Floor Area (sq.m)

Labor Cost
Amount

TOTAL

75,000.00
390,000.00
52,992.00
20,070.00
8,250.00
30,000.00
180,000.00
69,800.00
826,112.00

29,850.00
32,660.54
89,550.00
26,716.91
-

29,850.00
32,660.54
134,325.00
62,032.36
14,925.00
273,792.90

11,188.49
20,045.09
17,729.25

51,873.89
80,180.35
33,040.88

6,070.68
22,075.20
46,035.99

28,145.88
88,300.80
85,794.35

30,492.00
35,481.60
2,656.50

141,372.00
141,926.40
4,950.75

1,149.23

5,328.23

2,005.92
6,202.35

8,023.68
11,558.93
680,496.12

29,039.40
23,673.90
150,234.00
1,250.00

146,313.90
121,457.40
268,275.00
2,250.00

9,507.30
11,063.04
15,845.50
35,802.00
54,880.00

44,079.30
44,252.16
29,530.25
180,387.00
98,000.00
934,545.01

4,732.00
4,461.60

14,196.00
19,333.60
33,529.60

1,006.25

3,018.75
3,018.75

11,275.00
5,670.00

48,482.50
21,262.50
69,745.00

11,727.45
30,167.25
9,774.55

31,273.20
69,861.00
22,635.80
123,770.00

1,800.00
7,200.00
850.00
2,550.00

14,041.00
44,088.00
6,197.00
16,656.00

1,900.00
1,900.00
2,850.00
950.00
950.00
2,850.00

32,950.00
23,980.00
22,290.00
9,831.25
8,450.00
8,250.00
186,733.25

9,763.20
10,764.00
26,252.40
4,225.00
2,340.00

42,307.20
46,644.00
113,760.40
22,425.00
18,540.00
243,676.60

31,250.00
2,850.00

156,250.00
40,350.00
196,600.00

28,347.00
3,750.00
27,071.00
16,300.00
38,640.00

99,214.50
13,125.00
94,748.50
57,050.00
135,240.00
399,378.00

Total Floor Area (sq.m)

Cost per sq.m.

3,971,397.23
162
24,514.80