Project Name : MAMA STAR BUILDERS INC.

CHB PLANT
Location : Sitio Calumpang, Brgy. San Jose, Antipolo City
Region/Area : Rizal
Floor Area : 1000 m²
Cost per m² : ₱1,710.06
Total Cost : ₱1,710,061.55
Item Description Quantity Unit Material Labor Unit Cost Total Amount

I GENERAL REQUIREMENTS
Mobilization/Demobilization 1.00 lot 50,000.00 50,000.00 50,000.00
Sub Total 50,000.00

II EARTHWORKS
Excavation Works - Manual 187.00 cu.m 225.00 225.00 42,075.00
Backfilling with compaction 187.00 cu.m 115.00 115.00 21,505.00
Gravel Bedding (100mm thk) 54.00 cu.m 1,600.00 528.00 2,128.00 114,912.00
Base Course Bedding 17.93 cu.m 600.00 100.00 700.00 12,547.50
Consumables 1.00 lot 3,500.00 3,500.00

Sub Total 194,539.50

III CONCRETING WORKS
Foundation - 3000psi
Footing 48.00 cu.m 2,660.00 300.00 2,960.00 142,080.00
Footing Tie Beam - 3000psi
FTB 0.82 cu.m 960.00 300.00 1,260.00 1,033.20
Column Pedestal - 3000psi
Column 2.16 cu.m 960.00 300.00 1,260.00 2,721.60
Slab on Grade - 2500psi 9.60 cu.m 960.00 300.00 1,260.00 12,096.00
Consumables 1.00 lot 4,000.00 4,000.00
Item Description Quantity Unit Material Labor Unit Cost Total Amount

Sub Total 161,930.80

IV METAL WORKS
Angle Bar - 2"x2"x5mm x 6.0mL 12.00 pcs 1,530.75 688.84 2,219.59 26,635.05
Purlins 2"x3"x1.5mm x 6.0mL 88.00 pcs 803.64 361.64 1,165.28 102,544.94
GI Tubular - 2"x4"x1.5mm 67.00 pcs 1,223.00 550.35 1,773.35 118,814.45
GI Pipe 2" sched 40- 1 1/2" 55.00 pcs 1,680.00 756.00 2,436.00 133,980.00
Ribtype Roof 164.00 pcs 1,596.00 478.80 2,074.80 340,267.20
Consumables 1.00 lot 7,500.00 7,500.00

Sub Total 729,741.64

V REBAR WORKS (Grade 40 & 60)
Foundation
Footing 66.10 kgs 46.90 12.66 59.56 3,937.11
Footing Tie Beam
FTB 129.38 kgs 46.90 12.66 59.56 7,706.26
Column 98.00 kgs 46.90 12.66 59.56 5,837.17
Slab on Grade 264.00 kgs 46.90 12.66 59.56 15,724.63
Consumables 1.00 lot 4,500.00 4,500.00

Sub Total 37,705.18

VI FORMWORKS
Foundation
Footing 6.30 sq.m 650.00 200.00 850.00 5,355.00
Footing Tie Beam
FTB 11.20 sq.m 650.00 200.00 850.00 9,520.00
Column 8.21 sq.m 650.00 200.00 850.00 6,978.50
Item Description Quantity Unit Material Labor Unit Cost Total Amount

Consumables 1.00 lot 2,500.00 2,500.00

Sub Total 24,353.50

VII MASONRY WORKS
CHB Laying 150mm thk 855.00 pcs 26.00 11.70 37.70 32,233.50
Plastering 248.00 sq.m 180.00 81.00 261.00 64,728.00
Consumables 1.00 lot 4,000.00 4,000.00
Sub Total 100,961.50
VIII DOORS AND WINDOW
W1 - 1000mm x 580mm 2.00 set 2,100.00 735.00 2,835.00 5,670.00
D1 - 800mm x 2100mm 1.00 set 2,235.00 782.25 3,017.25 3,017.25
D2 - 700mm x 2100mm 1.00 set 1,800.00 630.00 2,430.00 2,430.00
Consumables 1.00 lot 650.00 650.00
Sub Total 11,767.25
IX PLUMBING WORKS

WATER SUPPLY
Deep Well Drilling Service 1.00 set - - 200,000.00 200,000.00

SANITARY SYSTEM
PVC PIPES SERIES 1000
100mmØ dia. 15.00 pcs 580.00 406.00 986.00 14,790.00
50mmØ dia. 4.00 pcs 280.80 196.56 477.36 1,909.44
PVC FITTINGS SERIES 1000
Wye Equal
100mmØ dia. 12.00 pcs 131.00 91.70 222.70 2,672.40
Wye Reducer
Item Description Quantity Unit Material Labor Unit Cost Total Amount

100mmØ dia. X 50mm Ø 3.00 pcs 131.00 91.70 222.70 668.10

Elbow 90˚ (1/4 Bend)
50mmØ dia. 12.00 pcs 27.20 19.04 46.24 554.88
Elbow 45˚ (1/8 Bend)
100mmØ dia. 8.00 pcs 62.50 43.75 106.25 850.00
50mmØ dia. 8.00 pcs 21.70 15.19 36.89 295.12
P-Trap
50mmØ dia. 4.00 pcs 84.30 59.01 143.31 573.24
Concumables 4,900.00 4,900.00
Sub Total 227,213.18
IX ELECTRICAL WORKS

Meralco Line Connection Application and

1.00 lot 25,000.00 25,000.00 25,000.00
Installation
Rough-ins - PVC Conduits 3/4", Cable Tray
2X2, junction Box, utility box, 3/4 PVC
1.00 lot 25,000.00 7,500.00 32,500.00 32,500.00
Clamp, fittings, PVC CONDUIT 3/4" MTS
TO GENSET OUTLET
Electrical Wires, apply color coding of wires
- -
per electrical code
3.5 sq. mm THW 4.00 rolls 4,500.00 1,350.00 5,850.00 23,400.00
5.5 sq. mm THW 2.00 rolls 5,500.00 1,650.00 7,150.00 14,300.00
Service Entrance complete set - -
8.0 sq.mm THW 1.00 roll 12,500.00 3,750.00 16,250.00 16,250.00
Panel Board Set with Enclosure - 1main
& 6-branches (plug-in type) with
grounding, use Breakers (1-60amp, 2- 1.00 set 22,500.00 6,750.00 29,250.00 29,250.00
30amp, 1-20amp, 2-15amp), including
MTS
 Item Description Quantity Unit Material Labor Unit Cost Total Amount

Lights - -
LED Pinlight 9.5W 220V socket type
daylight (Phillips or GE) with 6" Akari 12.00 pcs 235.00 70.50 305.50 3,666.00
housing
LED Bulb 10W 220V socket type
20.00 pcs 165.00 49.50 214.50 4,290.00
receptacle daylight
LED tube 1x20W daylight (Phillips) 220V
4.00 pcs 355.00 106.50 461.50 1,846.00
with box type housing
Switches (2 gang) National brand 26.00 pcs 135.00 40.50 175.50 4,563.00

Outlets (1 gang, 2 gang) National brand 16.00 pcs 155.00 46.50 201.50 3,224.00

Wall Fan - 3D (16") 3.00 pcs 1,350.00 270.00 1,620.00 4,860.00

Ceiling Fan - 3D (16") 3.00 pcs 1,650.00 330.00 1,980.00 5,940.00
Exhaust Fan (4" & 6") 2.00 pcs 1,150.00 230.00 1,380.00 2,760.00
Sub Total 171,849.00

Total Amount 1,710,061.55

Prepared by: Approved by:

Carlin De Guzman Ernesto Morales

Jasan Marañon

Rev Vincent Tarrayo

Jomel Tarrayo
Item Description Quantity Unit Material Labor Unit Cost Total Amount

Juli-Ann Tarrayo