MATERIAL COST SUMMARY

Proposed 2 - Storey Commercial Building (One Genesis Drive)

Don Anselmo Bernad Ave., Ozamiz City

A EARTHWORKS
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
Clearing and Grubbing 2,058.840 sq.m. 18.000 37,059.120
Structure Excavation 572.170 cu.m. 196,173.890
Embankment from Structure Excavation 361.884 cu.m. 251.560 91,035.540
Embankment from Borrow 414.060 cu.m. 600.000 248,436.000
Gravel Bedding 51.282 cu.m. 1,500.000 76,923.000
SUBTOTAL 649,627.550
B PLAIN AND REINFORCED CONCRETE WORKS
Lean Concrete 11.388 cu.m. 3,881.647 44,204.200
Footing 96.714 cu.m. 10,187.396 985,263.790
Wall Footing 8.604 cu.m. 8,438.842 72,607.800
Slab on Grade (including hallway slab) 121.849 cu.m. 6,999.809 852,917.920
2nd Floor Slab 155.480 cu.m. 9,628.077 1,496,973.410
Stairs (including support) 24.972 cu.m. 12,865.745 321,283.390
Beams 156.890 cu.m. 15,843.062 2,485,618.030
Roof Beams 51.290 cu.m. 19,074.843 978,348.720
Columns 86.990 cu.m. 14,939.384 1,299,576.980
SUBTOTAL 8,536,794.240
C MASONRY WORKS
Concrete Wall Partitions 931.920 sq.m. 924.853 861,889.000
Firewall 670.400 sq.m. 950.325 637,098.060
Parapet Wall 118.460 sq.m. 920.145 109,000.360
SUBTOTAL 1,607,987.420
D ARCHITECTURAL WORKS
Masonry Painting Works 6,271.925 sq.m. 233.746 1,466,035.750
Tile Works 1,555.560 sq.m. 656.785 1,021,668.000
Glass Works 531.850 sq.m. 9,318.272 4,955,923.000
Ceiling Works 512.610 sq.m. 861.375 441,549.640
Roofing Sheets and Accessories 1,711.542 sq.m. 1,288.316 2,205,008.240
Landscape Works (including plant boxes) 1.000 lump sum 50,000.000 65,000.000
Other Architectural Finishes 5.000 set 3,000.000 72,000.000
SUBTOTAL 10,227,184.630
E PLUMBING WORKS
Plumbing Fixtures and Appurtenances 125.000 set 1,574.176 196,772.000
Septic Vault 98.900 cu.m. 1,343.793 132,901.160

Pipe and Fittings (for Sanitary and Stormwater Layout) 192.000 set 581.359 111,621.000

Drainage Junction Box 5.000 set 15,622.700 78,113.500

Pipe and Fittings (for water supply) 66.000 set 646.492 42,668.500
Rainwater Tank 41.400 cu.m. 1,595.159 66,039.580
SUBTOTAL 628,115.740
F ELECTRICAL WORKS
Lighting System 86.000 pcs 573.256 49,300.000
Switches 21.000 pcs 127.316 2,673.640
Generator 1.000 set 2,150,000.000 2,150,000.000
Panel Board 41.000 set 4,375.000 179,375.000
Enclosed Circuit Breakers 74.000 set 800.216 59,216.000
Outlets 72.000 set 198.723 14,308.020
Electrical Wire 1.000 lump sum 200,000.000 200,000.000
Electrical Conduit 1.000 lump sum 150,000.000 150,000.000
Boxes and Pullboxes 72.000 pcs 30.000 2,160.000
Meter Center 20.000 set 2,500.000 50,000.000
Miscellaneous 1.000 lump sum 66,000.000 66,000.000
SUBTOTAL 2,923,032.660
G MECHANICAL WORKS
Daikin Ceiling Cassette Inverter Air Conditioner
(FCTF140AVM / RZF140CVM Model) (w/ Support 22.00 set 170,000.00 3,740,000.00
Hangers)
Toilet Exhaust Fan 17.00 set 4,529.41 77,000.00
Ductworks 1.00 lump sum 150,000.00 150,000.00
SUBTOTAL 3,967,000.00
H FIRE PROTECTION
Automatic Sprinkler System 1.00 lump sum 326,501.76 326,501.76
SUBTOTAL 326,501.758

I ELECTRONICS AND COMMUNICATION WORKS

Fire Alarm Detection and Auxiliary System 1.00 lump sum 100,000.00 100,000.00
Community Antenna Television (CATV) System 1.00 lump sum 150,000.00 35,000.00
Voice/ Data & Tele System 1.00 lump sum 150,000.00 50,000.00
CCTV System 1.00 lump sum 150,000.00 210,000.00
SUBTOTAL 395,000.000

TOTAL MATERIAL COST 29,261,244.00

 MATERIAL COST BY PERCENTAGE
Proposed 2 - Storey Commercial Building (One Genesis Drive)
Don Anselmo Bernad Ave., Ozamiz City

SCOPE OF WORKS AMOUNT %

EARTHWORKS 649,627.550 2.30%
PLAIN AND REINFORCED CONCRETE WORKS 8,536,794.240 29.20%
MASONRY WORKS 1,607,987.420 5.50%
ARCHITECTURAL WORKS 10,227,184.630 35.00%
PLUMBING WORKS 628,115.740 2.20%
ELECTRICAL WORKS 2,923,032.660 10.00%
MECHANICAL WORKS 3,967,000.000 13.60%
FIRE PROTECTION 326,501.758 1.20%
TOTAL 29,261,244.00 100.00%

EARTHWORKS AMOUNT %
Clearing and Grubbing 37,059.120 5.70%
Structure Excavation 196,173.890 30.20%
Embankment from Structure Excavation 91,035.540 14.01%
Embankment from Borrow 248,436.000 38.24%
Gravel Bedding 76,923.000 11.84%
TOTAL 649,627.550 100.00%

PLAIN AND REINFORCED CONCRETE WORKS AMOUNT %

Lean Concrete 44,204.200 0.52%
Footing 985,263.790 11.54%
Wall Footing 72,607.800 0.85%
Slab on Grade (including hallway slab) 852,917.920 9.99%
2nd Floor Slab 1,496,973.410 17.54%
Stairs (including support) 321,283.390 3.76%
Beams 2,485,618.030 29.12%
Roof Beams 978,348.720 11.46%
Columns 1,299,576.980 15.22%
TOTAL 8,536,794.240 100.00%

MASONRY WORKS AMOUNT %

Concrete Wall Partitions 861,889.000 53.60%
Firewall 637,098.060 39.62%
Parapet Wall 109,000.360 6.78%
TOTAL 1,607,987.420 100.00%

ARCHITECURAL WORKS AMOUNT %

Masonry Painting Works 1,466,035.750 14.33%
Tile Works 1,021,668.000 9.99%
Glass Works 4,955,923.000 48.46%
Ceiling Works 441,549.640 4.32%
Roofing Sheets and Accessories 2,205,008.240 21.56%
Landscape Works (including plant boxes) 65,000.000 0.64%
Other Architectural Finishes 72,000.000 0.70%
TOTAL 10,227,184.630 100.00%
 PLUMBING WORKS AMOUNT %
Plumbing Fixtures and Appurtenances 196,772.000 31.33%
Septic Vault 132,901.160 21.16%
Pipe and Fittings (for Sanitary and Stormwater Layout) 111,621.000 17.77%
Drainage Junction Box 78,113.500 12.44%
Pipe and Fittings (for water supply) 42,668.500 6.79%
Rainwater Tank 66,039.580 10.51%
TOTAL 628,115.740 100.00%

ELECTRICAL WORKS AMOUNT %

Lighting System 49,300.000 1.69%
Switches 2,673.640 0.09%
Generator 2,150,000.000 73.55%
Panel Board 179,375.000 6.14%
Enclosed Circuit Breakers 59,216.000 2.03%
Outlets 14,308.020 0.49%
Electrical Wire 200,000.000 6.84%
Electrical Conduit 150,000.000 5.13%
Boxes and Pullboxes 2,160.000 0.07%
Meter Center 50,000.000 1.71%
Miscellaneous 66,000.000 2.26%
TOTAL 2,923,032.660 100.00%

MECHANICAL WORKS AMOUNT %

Daikin Ceiling Cassette Inverter Air Conditioner

3,740,000.000 94.28%
(FCTF140AVM / RZF140CVM Model) (w/ Support Hangers)

Toilet Exhaust Fan 77,000.000 1.94%

Ductworks 150,000.000 3.78%
TOTAL 3,967,000.000 100.00%

FIRE PROTECTION WORKS AMOUNT %

Automatic Sprinkler System 326,501.758 100.00%
TOTAL 326,501.758 100.00%

ELECTRONICS AND COMMUNICATION WORKS AMOUNT %

Fire Alarm Detection and Auxiliary System 100,000.000 25.32%
Community Antenna Television (CATV) System 35,000.000 8.86%
Voice/ Data & Tele System 50,000.000 12.66%
CCTV System 210,000.000 53.16%
TOTAL 395,000.000 100.00%