Date : January 29, 2020

Project : PROPOSED 2 TWO STOREY RESIDENCE

Location : Laguna Bel Air 4
Owner : Miss Caroline K. Barciinal
Area : 181.64 sq m

ITEM NO. DESCRIPTION

I. DESIGN
a. DESIGN (Architectural, Structural, Electrical, Plumbing)
c. Asbuilt Plan
Sub- Total

II. GENERAL REQUIREMENTS

a. Mobilization/Demobilization
b. Building Permit and Occupancy Permit
c. Temporary Power & Water Consumption
d. PPE - Personal Protective Equipment
e. Hauling of Debris & Waste Materials
f. Tools & Equipment
g. Supervision , Technical Architects/Engineers
h. Meralco-Permanent Electrical Connection
i. Water District-Water Connection
Sub- Total

III STRUCTURAL WORKS

1.0 SITE WORKS
a. Tempacil
b. Layout and staking
c. Excavation
d. Back fill
e. Compaction
f. Soil Poisoning/Termite Control
g. Fence (Grills)
Sub- Total

2.0 CONCRETE WORKS

a. Cement
b. Sand
c. Gravel
Sub- Total
 3.0 REBAR WORKS
a.Foundation
b. Columns
c. Tie Beams
d. Slab on Grade
e. Slab (2nd Floor)
f. Beam at 2nd Floor
g. Roof Beam
h. Stairs
i. G.I. Tie Wire #16
Sub- Total

4.0 MASONRY WORKS

a. Chb 6" Laying
b. Chb 4" Laying
c. Cement
d. Sand
h. Rebars
g. G. I. Wires
e. Plastering
e. Cement
f. Sand
Sub- Total

IV FORM WORKS
5.0 FORM WORKS & SCAFFOLDING
a. Coco Lumber 2"x 3" x 12'Ft
b Coco Lumber 2"x 3" x 10'Ft
c. Ordinary Plywood 1/2"
d. Assorted Common Nail
e. Scaffolding (rental)
f. Shoring Jack
g. Consumables
Sub- Total
V ARCHITECTURAL WORKS
5.1 Ceiling WORKS
a. Hardiflex 1/4"
b. Bracing
c. Consumables
Sub- Total

5.2 TILING WORKS

COMFORT ROOM (3 units)
a. Tiles 200mm x 200mm
b. Cement
c. Sand
d. Adhesive
e. Consumables
Sub- Total

5.3 WINDOWS (Aluminum Glass)

a. Windows
b. Sealant
c. Consumables
Sub- Total

5.4 Doors - Wooden Door

a. D1 : Wooden Door w/ Jamb 2" x 6" (.90 x 2.10m.)
b. D2 : Wooden Door w/ Jamb 2" x 6" (.70 x 2.10m.)
f. Heavy Duty Hinges 3" x 4"
g. Common Nail 3"
h. Door Knob
c. Consumables
Sub- Total

5.5 Kitchen
a. Counter top w/ Granite
b. Consumables
Sub- Total

5.5 Waterproofing at Toilet & Bath

a. Membrane
b. Consumables
 Sub- Total

5.6 Painting Works

a. Interior and Exterior Painting Works
b. Consumables
Sub- Total

VI ROOFING WORKS
6.1 Steel Trusses
a. C-Purlins 2" x 4" x 1.2 thk.
b. W1 - 32" x 32" x 4.5mm
c. W2 - 50 x 50 x 4.5mm
d. Welding Rod
e. Red Oxide
d. Welding Machine
f. Consumbles
Sub- Total

6.2 Installation of Roofing

a. Roofing ordinary 12 ft
b. Senepa 1 x 8 x 12ft
c. Gutter 24" .50mm
d. Ridge roll
g. Consumbles
Sub- Total

VIII ELECTRICAL WORKS

6.1 Electrical Works
a. Electrical Roughing-ins
b. Electrical Wires
c. Panel Board w/ Circuit Breaker
d. Switches/Convinience Outlet
e. Lighitng
f. Testing & Commisioning
g. Consumbles
Sub- Total
 VII PLUMBING/SANITARY WORKS
8.1 Plumbing & Sanitary Works
a. Water Line
b. Sanitary Line
c. Catch Basin - Drainage
8.2 Toilet Fixtures & Accessories
a. .Water Closet with complete accessories
b. .Lavatory with complete accessories
d. Consumables
Sub- Total

(Labor & Materials) TOTAL DIRECT COST

(10%) CONTRACTORS Profit
(12%) Contractor's VAT

TOTAL FLOOR AREA

Prepared By :

Ar. Patrick T. Ellazar

 UNIT COST
QTY UNIT TOTAL
(L+M)

1 lot 100,000.00 100,000.00

1 lot 45,000.00 45,000.00
145,000.00

1 lot 10,000.00 10,000.00

1 lot 65,000.00 65,000.00
1 lot 10,000.00 10,000.00
1 lot 20,000.00 20,000.00
1 lot 20,000.00 20,000.00
1 lot 20,000.00 20,000.00
6 mos 35,000.00 210,000.00
1 lot 20,500.00 20,500.00
1 lot 10,000.00 10,000.00
385,500.00

1.0 lot 10,000.00 10,000.00

1.0 lot 10,000.00 10,000.00
10.8 cu.m 900.00 9,720.00
12.96 cu.m 900.00 11,664.00
104.5 sq.m 200.00 20,900.00
1.0 lot 20,000.00 20,000.00
1.0 lot 45,000.00 45,000.00
127,284.00

451 bags 305.50 137,780.50

26 cu.m 1,560.00 40,560.00
51 cu.m 2,210.00 112,710.00
291,050.50
 113.69 kgs 48.00 5,457.12
1049.75 kgs 48.00 50,388.00
662.87 kgs 48.00 31,817.76
494.34 kgs 48.00 23,728.32
1049.66 kgs 48.00 50,383.68
747.67 kgs 48.00 35,888.16
747.67 kgs 48.00 35,888.16
407.8 kgs 48.00 19,574.40
10.0 kgs 112.00 1,120.00
254,245.60

4232 pcs 26.00 110,032.00

602 pcs 20.80 12,521.60
4603 pcs 305.50 1,406,109.58
384 cu.m 1,560.00 598,275.60
1298.7 kgs 48.00 62,337.60
5.0 kgs 112.00 560.00
736.56 sq.m - -
223 pcs 305.50 68,047.07
12.37 cu.m 1,560.00 19,297.20
2,277,180.65

900.0 bd. Ft 56.00 50,400.00

135.0 bd. Ft 56.00 7,560.00
126.0 pcs 770.00 97,020.00
25.0 kgs 42.00 1,050.00
1.0 lot 15,000.00 15,000.00
1.0 lot 15,000.00 15,000.00
1.0 lot 5,580.90 5,580.90
191,610.90
70.0 pcs 780.00 54,600.00
1.0 lot 20,000.00 20,000.00
1.0 lot 5,000.00 5,000.00
79,600.00

801.0 pcs 21.00 16,821.00

30.0 bags 336.00 10,080.00
3.0 cu.m 1,960.00 5,880.00
30.0 bags 1,050.00 31,500.00
1.0 lot 12,856.20 12,856.20
77,137.20

16.00 pcs 6,000.00 96,000.00

1.0 lot 5,000.00 5,000.00
1.0 lot 19,200.00 19,200.00
120,200.00

7.0 pcs 12,500.00 87,500.00

4.0 pcs 9,500.00 38,000.00
32.0 pcs 220.00 7,040.00
10.0 kilos 35.00 350.00
11.0 pcs 550.00 6,050.00
1.0 lot 5,000.00 5,000.00
143,940.00

1.0 lot 100,000.00 100,000.00

1.0 lot 20,000.00 20,000.00
120,000.00

1.0 lot 25,000 25,000.00

1.0 lot 5,000 5,000.00
 30,000.00

1.0 lot 100,000.00 100,000.00

1.0 lot 20,000.00 20,000.00
120,000.00

1.0 lot 136,230.00 136,230.00

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1.0 lot 27,246.00 27,246.00
163,476.00

1.0 lot 217,968.00 217,968.00

- - - -
- - - -
- - - -
- - - -
1.0 lot 43,593.60 43,593.60
261,561.60

1.0 lot 250,000.00 250,000.00

- - - -
- - - -
- - - -
- - - -
- - - -
1.0 lot 10,000.00 10,000.00
1.0 lot 25,000.00 25,000.00
285,000.00
1.0 lot 100,000 100,000.00
- - - -
- - - -
- - - -

- - - -
- - - -
1.0 lot 4,000.00 20,000.00
120,000.00

5,192,786.45
259,639.3
623,134.4

181.64 sq.m 6,075,560.14