Project : PROPOSED 3 - STOREY (DUPLEX) BUILDING

Owner : Farrah A. Tangol

Location : B10 L5, Camella Homes, Upper Balulang, Cagayan De Oro City
Date: 09/25/2022
Unit 1 113.64 sqmtr
Unit 2 113.64 sqmtr
Total floor area 227.28 sqmtr

Subject : COST BREAKDOWN

QNTY UNIT DESCRIPTION UNIT COST TOTAL

1. GENERAL REQUIREMENTS

2. CIVIL WORKS
63 cu.m. a. Structural Excavation 350.00 22,050.00
30 cu.m. b. Backfilling and Compaction 350.00 10,500.00
4 bot c. Soil poisoning 1,300.00 5,200.00
2 cu.m. d. Gravel bedding 900.00 1,800.00
sub-total 39,550.00
labor 17,797.50

3. STRUCTURAL WORKS
A. FOOTING
140 bags Cement(40kg.Portland ) 265.00 37,100.00
14 cu.m. Sand 900.00 12,600.00
28 cu.m. Gravel 900.00 25,200.00
147 length 16mm dia.x 6.0 Mtrs. DFB 425.00 62,475.00
30 kls. G.I. Tie Wire # 16 71.00 2,130.00
sub-total 139,505.00
labor 62,777.25
B. COLUMNS
243 bags Cement(40kg.Portland ) 265.00 64,395.00
24 cu.m. Sand 900.00 21,600.00
48 cu.m. Gravel 900.00 43,200.00
238 length 20mm dia.x 6.0 Mtrs. DFB 662.00 157,556.00
320 length 10mm dia.x 6.0 Mtrs. DFB 164.00 52,480.00
80 kls. G.I. Tie Wire # 16 71.00 5,680.00
sub-total 344,911.00
labor 155,209.95
C. FOOTING TIE BEAMS
102 bags Cement(40kg.Portland ) 265.00 27,030.00
10 cu.m. Sand 900.00 9,000.00
20 cu.m. Gravel 900.00 18,000.00
88 length 16mm dia.x 6.0 Mtrs. DFB 425.00 37,400.00
135 length 10mm dia.x 6.0 Mtrs. DFB 164.00 22,140.00
25 kls. G.I. Tie Wire # 16 71.00 1,775.00
sub-total 115,345.00
labor 51,905.25
D. 2ND FLOOR BEAMS
168 bags Cement(40kg.Portland ) 265.00 44,520.00
17 cu.m. Sand 900.00 15,300.00
34 cu.m. Gravel 900.00 30,600.00
205 length 16 mm dia.x 6.0 Mtrs. DFB 425.00 87,125.00
220 length 10mm dia.x 6.0 Mtrs. DFB 164.00 36,080.00
90 kls. G.I. Tie Wire # 16 71.00 6,390.00
sub-total 220,015.00
labor 99,006.75
D. 3RD FLOOR BEAMS
168 bags Cement(40kg.Portland ) 265.00 44,520.00
17 cu.m. Sand 900.00 15,300.00
34 cu.m. Gravel 900.00 30,600.00
205 length 16 mm dia.x 6.0 Mtrs. DFB 425.00 87,125.00
220 length 10mm dia.x 6.0 Mtrs. DFB 164.00 36,080.00
90 kls. G.I. Tie Wire # 16 71.00 6,390.00
sub-total 220,015.00
 labor 99,006.75
E. ROOF BEAMS/CONRETE GUTTER
112 bags Cement(40kg.Portland ) 265.00 29,680.00
11 cu.m. Sand 900.00 9,900.00
22 cu.m. Gravel 900.00 19,800.00
102 length 12mm dia.x 6.0 Mtrs. DFB 240.00 24,480.00
160 length 10mm dia.x 6.0 Mtrs. DFB 164.00 26,240.00
65 kls. G.I. Tie Wire # 16 71.00 4,615.00
sub-total 114,715.00
labor 51,621.75
F. FLOOR SLABS (GROUND FLOOR)
108 bags Cement(40kg.Portland ) 265.00 28,620.00
11 cu.m. Sand 900.00 9,900.00
22 cu.m. Gravel 900.00 19,800.00
75 length 10mm dia.x 6.0 Mtrs. DFB 164.00 12,300.00
12 kls. G.I. Tie Wire # 16 71.00 852.00
sub-total 71,472.00
labor 32,162.40
G. FLOOR SLAB (2ND FLOOR)
105 bags Cement(40kg.Portland ) 265.00 27,825.00
10 cu.m. Sand 900.00 9,000.00
21 cu.m. Gravel 900.00 18,900.00
44 lnm Steel Deck 590.00 25,960.00
248 length 10mm dia.x 6.0 Mtrs. DFB 164.00 40,672.00
75 kls. G.I. Tie Wire # 16 71.00 5,325.00
sub-total 127,682.00
labor 57,456.90
G. FLOOR SLAB (3RD FLOOR)
105 bags Cement(40kg.Portland ) 265.00 27,825.00
10 cu.m. Sand 900.00 9,000.00
21 cu.m. Gravel 900.00 18,900.00
44 lnm Steel Deck 590.00 25,960.00
248 length 10mm dia.x 6.0 Mtrs. DFB 164.00 40,672.00
75 kls. G.I. Tie Wire # 16 71.00 5,325.00
sub-total 127,682.00
labor 57,456.90
H. STAIRCASE/BALCONY
22 length 10mm dia.x 6.0 Mtrs. DFB 164.00 3,608.00
4 kls. G.I. Tie Wire # 16 71.00 284.00
10 length 16mm dia.x 6.0 Mtrs. DFB 425.00 4,250.00
2 cu.m. Sand 900.00 1,800.00
4 cu.m. Gravel 900.00 3,600.00
14 pcs 6mm Thk. 2"x2" Square Tube 792.00 11,088.00
12 pcs Cutting Disk 65.00 780.00
12 pcs 1/4 x 1 1/2" Flat Bar 460.00 5,520.00
0.75 box 3/8 Fuji welding rod 2,450.00 1,837.50
sub-total 32,767.50
labor 14,745.38

I. LINTEL/STIFFINER/CANOPY
24 bags Cement(40kg.Portland ) 265.00 6,360.00
18 length 12mm dia.x 6.0 Mtrs. DFB 240.00 4,320.00
28 length 10mm dia.x 6.0 Mtrs. DFB 164.00 4,592.00
4 cu.m. Sand 900.00 3,600.00
8 cu.m. Gravel 900.00 7,200.00
10 kls. G.I. Tie Wire # 16 71.00 710.00
sub-total 26,782.00
labor 12,051.90
4. MASONRY WORKS
A. WALL FOOTINGS
12 bags Cement(40kg.Portland ) 265.00 3,180.00
10 length 12mm dia.x 6.0 Mtrs. DFB 240.00 2,400.00
14 length 10mm dia.x 6.0 Mtrs. DFB 164.00 2,296.00
2 cu.m. Sand 900.00 1,800.00
4 cu.m. Gravel 900.00 3,600.00
4 kls. G.I. Tie Wire # 16 71.00 284.00
 sub-total 13,560.00
labor 6,102.00
A. CONCRETE HOLLOW BLOCKS
6,400 pcs 100mm thk. CHB 18.00 115,200.00
270 bags Cement(40kg.Portland ) 265.00 71,550.00
25 cu.m. Sand 900.00 22,500.00
395 length 10mm dia.x 6.0 Mtrs. DFB 164.00 64,780.00
110 kls. G.I. Tie Wire # 16 71.00 7,810.00
sub-total 281,840.00
labor 126,828.00
B. PLASTERING /CONCRETE SCREED
292 bags Cement(40kg.Portland ) 265.00 77,380.00
27 cu.m. Fine Sand 1,200.00 32,400.00
sub-total 109,780.00
labor 49,401.00
5. SEPTIC TANK/CATCH BASIN
600 blks 100mm thk. CHB 18.00 10,800.00
20 bags Cement(40kg.Portland ) 290.00 5,800.00
2 cu.m. Sand 900.00 1,800.00
4 cu.m. Gravel 900.00 3,600.00
12 length 12mm dia.x 6.0 Mtrs. DFB 324.00 3,888.00
14 length 10mm dia.x 6.0 Mtrs. DFB 215.00 3,010.00
6 kls. G.I. Tie Wire # 16 71.00 426.00
sub-total 29,324.00
labor 13,195.80
6. WATERPROOFING WORKS
8 pails Buildrite Flexicrete waterproofinng 2,750.00 22,000.00
12 gal Buildrite Leakplug waterproofinng 700.00 8,400.00
sub-total 30,400.00
labor 13,680.00
7. ROOF FRAMING
8 length 12mm dia. Sagrod 240.00 1,920.00
32 length 2"x4" C-PURLINS 764.00 24,448.00
40 length 1/4"x 2" x 2" Angle Bar 1,260.00 50,400.00
8 pcs 1/2 Turn buckle 62.00 496.00
1 box 3/8 Fuji welding rod 2,450.00 2,450.00
22 pcs Cutting disk metal 85.00 1,870.00
14 pcs Hacksaw blade 67.00 938.00
sub-total 82,522.00
labor 37,134.90
8.THERMAL AND MOISTURE PROTECTION
80 Ln.m Pre-painted Longspan Roofing (rib type) 480.00 38,400.00
8 pcs Box type Gutter 610.00 4,880.00
20 pcs End wall Flashing 610.00 12,200.00
45 pcs Pvc Panel (Eaves and Carport ceiling) 360.00 16,200.00
3 roll Insulation Foam 2,500.00 7,500.00
1,000 pcs Metal tekscrew 2.00 2,000.00
1,200 pcs Blind rivet 1.00 1,200.00
sub-total 82,380.00
labor 37,071.00
9. FORMWORKS AND SCAFFOLDS
70 pcs 1/2 Pnenolic Board 1,200.00 84,000.00
10,000 bft Assorted Coco lumber 25.00 250,000.00
200 kls. Assorted nails 66.00 13,200.00
sub-total 347,200.00
labor 156,240.00

10. CEILING WORKS

A. CEILING JOIST
400 pcs Metal furring 121.00 48,400.00
60 pcs Metal Drill bit 1/8" 55.00 3,300.00
1800 pcs Blind rivet 1.00 1,800.00
sub-total 53,500.00
labor 24,075.00
B. CEILING HANGERS/NAILERS
180 pcs Metal furring 121.00 21,780.00
14 pcs Metal Drill bit 1/8" 55.00 770.00
800 pcs Blind rivet 1.00 800.00
sub-total 23,350.00
labor 10,507.50
11. ELECTRICAL WORKS (ROUGH-IN)
A. ROUGH-IN CONDUIT
32 pcs PVC Pipe (poly) 1/2" dia. 60.00 1,920.00
40 pcs PVC Pipe (poly) 3/4" dia. 71.00 2,840.00
36 pcs PVC Pipe (poly) 1" dia. 74.00 2,664.00
24 pcs PVC Pipe (poly) 1 1/4" dia. 96.00 2,304.00
28 pcs PVC Elbow (poly) 1" dia. 32.00 896.00
44 pcs PVC Elbow (poly) 1 1/4" dia. 44.00 1,936.00
36 pcs PVC Adaptor (poly) 1 1/4" dia. 30.00 1,080.00
4 pcs Entrance Cap 1 1/4" dia. 148.00 592.00
4 pcs RSC Pipe 1 1/4" x10' 320.00 1,280.00
64 pcs Junction box 4x4 (PVC) 22.00 1,408.00
56 pcs Utility box 2x4(PVC) 22.00 1,232.00
80 pcs PVC Cable clamps 1/2" dia. 1.00 80.00
40 pcs PVC Cable Clamps 3/4" dia. 1.50 60.00
60 pcs PVC Cable Clamps 1 " dia. 2.00 120.00
48 pcs PVC Cable Clamps 1 1/4" dia. 3.00 144.00
4 rolls Thw Wire # 10 5,678.00 22,712.00
8 rolls Thw Wire # 12 3,672.00 29,376.00
8 rolls Thw Wire # 14 2,508.00 20,064.00
sub-total 90,708.00
labor 40,818.60
12. PLUMBING WORKS (ROUGH IN)
A. ROUGH-IN SANITARY
28 pcs PVC 4" dia.x10' Series 1000 emerald 745.00 20,860.00
48 pcs PVC 4" dia.x Tee 154.00 7,392.00
44 pcs PVC 4" dia x Wye 136.00 5,984.00
36 pcs PVC 4" dia xCoupling 57.00 2,052.00
48 pcs PVC 4" dia Elbow 90 deg. ( 1/4 bend ) 85.00 4,080.00
48 pcs PVC 4" dia Elbow 45 deg. ( 1/8 bend ) 65.00 3,120.00
36 pcs PVC 4" dia x 2 dia Wye reducer 114.00 4,104.00
36 pcs PVC 4" clean out 67.00 2,412.00
40 pcs PVC 2" dia Pipe (emerald) series 1000 261.00 10,440.00
24 pcs PVC 2" dia Clean out 23.00 552.00
32 pcs PVC 2" dia Tee 40.00 1,280.00
28 pcs PVC 2" dia Wye 38.00 1,064.00
32 pcs PVC 2" dia Coupling 14.00 448.00
48 pcs PVC 2" dia Elbow 90 deg. ( 1/4 bend ) 29.00 1,392.00
24 pcs PVC 2" dia Elbow 45 deg. ( 1/8 bend ) 23.00 552.00
24 pcs PVC 4" dia P-trap 212.00 5,088.00
8 gals. S blue solvent cement 376.00 3,008.00
4 gals. Vulca seal / Gutter seal 904.00 3,616.00
sub-total 77,444.00
labor 34,849.80
B. SUPPLY PIPE
36 pcs PPR 3/4" dia Pipe 480.00 17,280.00
48 pcs PPR 3/4" dia Coupling 31.00 1,488.00
40 pcs PPR 3/4" dia Elbow 28.00 1,120.00
36 pcs PPR 3/4" dia Male Adaptor 280.00 10,080.00
40 pcs PPR 3/4" dia Cap 24.00 960.00
32 pcs PPR 1/2" dia Pipe 335.00 10,720.00
48 pcs PPR 1/2" dia Coupling 24.00 1,152.00
40 pcs PPR 1/2" dia Elbow 22.00 880.00
40 pcs PPR 1/2" Male adaptor 210.00 8,400.00
36 pcs PPR 1/2" Cap 18.00 648.00
56 pcs 3/4" Teflon tape 12.50 700.00
12 tube Gasket Cement 89.00 1,068.00
16 pcs Gate valve 1/2'' 320.00 5,120.00
sub-total 59,616.00
labor 26,827.20

C. DOWN SPOUT
32 pcs PVC 3" dia Pipe (emerald ) 558.00 17,856.00
 36 pcs PVC 3" dia Elbow 90 deg. ( 1/4 bend ) 18.00 648.00
36 pcs PVC 3" dia Elbow 45 deg. ( 1/8 bend ) 17.00 612.00
19 pcs PVC 3" dia Coupling 10.00 190.00
sub-total 19,306.00
labor 8,687.70
13. TILEWORKS
A. FLOOR TILES
590 pcs 600mmx600mm Porcelain Tiles 220.00 129,800.00
161 pcs 400mmx400mm Unglazed (T&B) 75.00 12,075.00
265 pcs 400mmx400mm Rustic Tiles (Balcony/Entry) 75.00 19,875.00
8 pcs Diamond Cutting disk 450.00 3,600.00
12 packs ABC Grout, asstd. 90.00 1,080.00
270 bags Cement(40kg.Portland ) 265.00 71,550.00
25 cu.m. Fine Sand 1,200.00 30,000.00
sub-total 267,980.00
labor 120,591.00
B.WALL TILES
735 pcs 400mmx400mm Unglazed (T&B) 75.00 55,125.00
8 packs ABC Grout, asstd. 90.00 720.00
113 bags Cement(40kg.Portland ) 265.00 29,945.00
10 cu.m. Fine Sand 1,200.00 12,000.00
sub-total 97,790.00
labor 44,005.50
14. CEILING FINISHES
120 shts 3.5mm Hardiflex board 420.00 50,400.00
5996 pcs Blind rivet 1.00 5,996.00
50 pcs Drill bit 1/8" 55.00 2,750.00
sub-total 59,146.00
labor 26,615.70
15. HARDWARES/MISCELANEOUS ITEMS
2 sets 1000mmx2100mm Solid doors 8,800.00 17,600.00
2 sets 900mmx2100mm Solid Door 5,800.00 11,600.00
10 sets 800mmx2100mm Solid Door 5,800.00 58,000.00
8 sets 600mmx2100mm PVC Door 2,800.00 22,400.00
24 sets 50mmx150mmx2100mm Lauan Door Jamb 2,200.00 52,800.00
32 pair Door Hinges HD 420.00 13,440.00
24 pcs Door Stopper 80.00 1,920.00
22 sets Door lockset chrome HD 1,950.00 42,900.00
2 set Main Door lockset chrome HD 4,800.00 9,600.00
sub-total 230,260.00
labor 103,617.00
16. FIXED/SLIDING/AWNING ALUMINUM WINDOW
2 units 400mmx6000mm Fixed and Awning(Analok) 16,800.00 33,600.00
2 units 2800mmx1700mm Fixed and Sliding(Analok) 32,340.00 64,680.00
2 units 2100mmx1200mm Fixed and Sliding(Analok) 17,640.00 35,280.00
2 units 2300mmx1200mm Fixed and Sliding(Analok) 19,320.00 38,640.00
2 units 2300mmx800mm Fixed and Sliding(Analok) 12,880.00 25,760.00
2 units 2300mmx400mm Fixed and Sliding(Analok) 6,440.00 12,880.00
2 units 600mmx1000mm Fixed and Sliding(Analok) 8,400.00 16,800.00
2 units 350mmx400mm Fixed and Sliding(Analok) 1,960.00 3,920.00
2 units 400mmx950mm Fixed and Sliding(Analok) 2,660.00 5,320.00
2 units 600mmx600mm Fixed and Sliding(Analok) 2,520.00 5,040.00
sub-total 241,920.00
17. ELECTRICAL WORKS
A. PANEL BOARDS
2 unit 16 Branches Panelboard 10,200.00 20,400.00
10 pcs 15A,2P,240V, ACB 260.00 2,600.00
6 pcs 20A,2P,240V,ACB 260.00 1,560.00
12 pcs 30A,2P,240V,ACB 260.00 3,120.00
2 pcs 100A,2P,240V,ACB 780.00 1,560.00
C. OUTLETS
18 pcs Duplex convenience outlet w/ plate and cover 165.00 2,970.00
8 pcs 3-prong Aircon outlet w/ plate and cover 282.00 2,256.00
6 pcs Weather proof outlet 324.00 1,944.00
sub-total 36,410.00
labor 16,384.50
D. SWITCHES
8 pcs 1-gang switch w/ plate cover 103.00 824.00
10 pcs 2-gang switch w/ plate cover 161.00 1,610.00
12 pcs 3-gang switch w/ plate cover 219.00 2,628.00
2 pcs Range outlet 324.00 648.00
2 pcs Ref outlet 324.00 648.00
sub-total 6,358.00
labor 2,861.10

E. LIGHTING FIXTURES
64 pcs Square Pinlights 4" white 510.00 32,640.00
4 pcs Pendant light 4,500.00 18,000.00
4 pcs Wall lamp 1,200.00 4,800.00
18 pcs Downlight 4" 1,400.00 25,200.00
sub-total 80,640.00
labor 36,288.00

18. PLUMBING FIXTURES

8 pcs Water Closet w/ Complete Fittings 8,200.00 65,600.00
8 pcs Counter top Lavatory-w/ Complete Fittings 5,800.00 46,400.00
2 sets Kitchen Faucet 2,400.00 4,800.00
2 sets Kitchen Sink 4,400.00 8,800.00
8 sets Shower Set 2,800.00 22,400.00
8 sets Bathroom accessories 2,600.00 20,800.00
sub-total 168,800.00
labor 75,960.00
19.PAINTING WORKS
80 bags Skimcoat Davies Mondo 430.00 34,400.00
6 gals. Penetrating sealer 525.00 3,150.00
78 gals. Davies Liquid Tile Primer White 735.00 57,330.00
38 gals. Davies Megacryl semi-gloss latex 585.00 22,230.00
22 gals. Davies Flat Wall Latex white 505.00 11,110.00
18 gals. Davies Alkyd Enamel white 422.00 7,596.00
12 gals. Davies Liquid Tile Top coat Gloss 880.00 10,560.00
18 gals. Davies Masonry Putty 270.00 4,860.00
30 gals. Easytite/Bondtite 550.00 16,500.00
18 gals. Davies Liquid Tile Cast 445.00 8,010.00
16 gals. Davies Sanding Sealer 555.00 8,880.00
26 gals. Davies Liquid Tile Reducer 390.00 10,140.00
5 gals. Rust Converter 525.00 2,625.00
6 gals. Red Lead Primer 434.00 2,604.00
12 gals. Epoxy Primer Gray 750.00 9,000.00
18 gals. Lacquer Thinner 420.00 7,560.00
10 gals. Epoxy A & B 1,920.00 19,200.00
80 kg. Patching Compound Powder 25.00 2,000.00
100 doz Sandpaper eagle brand #120 20.00 2,000.00
70 doz Sandpaper eagle brand #180 25.00 1,750.00
12 kg. Waste cotton/ Stopa 37.00 444.00
70 pcs. Maskin Tape 3/4" 13.00 910.00
12 kg. Used Newspaper 80.00 960.00
36 pcs. Paint Brush #3 80.00 2,880.00
12 pcs. Roller with Handle 9" 55.00 660.00
40 pcs. Baby Roller 4" 55.00 2,200.00
sub-total 241,505.00
labor 156,978.25
TIN-TING COLOR LATEX
10 pint Davies latex tin-ting color Thoulodine red 44.00 440.00
12 pint Davies latex tin-ting color Raw sienna 44.00 528.00
16 pint Davies latex tin-ting color Hansa yellow 52.00 832.00
12 pint Davies latex tin-ting color Lamp Black 44.00 528.00
8 pint Davies latex tin-ting color Burnt amber 44.00 352.00
TIN-TING COLOR OIL
8 pint Davies Oil tin-ting color Bulletin red 44.00 352.00
12 pint Davies Oil tin-ting color Hansa Yellow 44.00 528.00
10 pint Davies Oil tin-ting color Raw sienna 52.00 520.00
10 pint Davies Oil tin-ting color Lamp Black 44.00 440.00
12 pint Davies latex tin-ting color Burnt amber 44.00 528.00
sub-total 4,520.00
labor 2,938.00
20. HARDWARE AND MISCELANEOUS ITEMS
 16 kg. Concrete Nail 3" 60.00 960.00
20 kg. Common Nail 4' 60.00 1,200.00
16 kg. Common Nail 2 1/2" 60.00 960.00
16 kg. Common Nail 2" 60.00 960.00
20 kg. Finishing Nail 2" 80.00 1,600.00
16 kg. Finishing Nail 1 1/2" 80.00 1,280.00
4 kg. Common Nail 3/4" 80.00 320.00
4 gals. Apollo white glue 312.00 1,248.00
4 gals. Solignum Clear 825.00 3,300.00
sub-total 11,828.00
labor 5,322.60

21. FABRICATION OF KITCHEN

20 pcs Granite tiles 24"x24" (Splash board and counter) 260.00 5,200.00
14 shts 3/4'' Ord. Plywood 1346.00 18,844.00
4 shts 1/4'' Ord. Plywood 450.00 1,800.00
8 pairs Drawer slide 620.00 4,960.00
16 pcs Concealed hinges hd 480.00 7,680.00
3 gals. Apollo white glue 340.00 1,020.00
24 pcs Handle,tentori 350.00 8,400.00
sub-total 47,904.00
labor 21,556.80
22. VERTICAL SLAT AND RAILING
44 length 1" x 1" Rectangular tube Slat wall 385.00 16,940.00
14 length 2" x 3" Rectangular tube Slat wall 1,630.00 22,820.00
20 length Stair Nosing 420.00 8,400.00
sub-total 48,160.00
labor 21,672.00

Total Material Cost 4,424,592.50

Total Labor Cost 1,931,407.63

Total Material and Labor Cost 6,356,000.13

PREPARED BY :
MARK JEROME L. GANDAROSA, uap, nampap
Architect, RMP

CONFORMED :
FARRAH A. TANGOL
Owner