SHARP BUILDERS CONSTRUCTION

PROJECT : PROPOSED CONSTRUCTION OF THREE-STOREY LEGISLATIVE BUILDING LOT AREA:

LOCATION : BRGY. POBLACION, MABINI, BATANGAS FLOOR AREA:

ITEM DESCRIPTION UNIT QUANTITY UNIT COST

SUMMARY OF COSTINGS
DIVISION A - EARTHWORKS lot
DIVISION B - CONCRETE WORKS lot
DIVISION C - FORMWORKS lot
DIVISION D - MASONRY WORK lot
DIVISION E - STEEL WORKS lot
DIVISION F - OPENING lot
DIVISION G - FINISHES lot
DIVISION H - MECHANICAL WORK lot
DIVISION I - ELECTRICAL WORK lot
DIVISION J - PLUMBING WORK lot
TOTAL ESTIMATED PROJECT COST >>>
COST PER SQUARE METER >>>

DIVISION A EARTHWORKS
A-1 Site Clearing ( Clearing and Grubbing) sq.m 336.00 93.33
Sub-Total amount >>>

A-2 Lay-out & Staking sq.m 336.00

2" x 3" x 12' Rough Lumber pcs 185 670.00
3" CWN kg 50 250.00
Nylon Wire 1.20mm x 37m roll 10 90.00
Consumables
 Sub-Total amount >>>
A-3 Excavation & Backfilling

Excavation cu.m 273.09

Fill and Backfill cu.m 207.59

Soil Poisoning sq.m 336

L 16 1389.00
Slab on Grade cu.m 50
Gravel Bedding cu.m 50

Sub-Total amount >>>

DIVISION B CONCRETE WORKS

B-1 FOOTINGS 42.58

Ready Mix Concrete (C25) cu.m 42.5 6700.00

Shuttering sqm 77.8 545.00
PCC cu.m 13.65 3400.00
Ecavation cu.m 273.09 623.25
Backfilling cu.m 283.11 442.89
Sub-Total amount >>>
B-2
COLUMNS
Ground Column
Ready Mix Concrete (C25) cu.m 12.38 6700.00
Sub-Total amount >>>

Second Floor Column

Ready Mix Concrete (C25) cu.m 50.68 6700.00
 Sub-Total amount >>>

Third Floor Column

Ready Mix Concrete (C25) cu.m 50.68 6700.00
Sub-Total amount >>>

Roof Level
Ready Mix Concrete (C25) cu.m 50.68 6700.00
Sub-Total amount >>>

B-3
BEAMS
Ground Floor Beam
Ready Mix Concrete (C25) cu.m 21.49 6700.00
Sub-Total amount >>>

Second Floor Beam

Ready Mix Concrete (C25) cu.m 18.39 6700.00
Sub-Total amount >>>

Third Floor Beam

Ready Mix Concrete (C25) cu.m 21.01 6700.00
Sub-Total amount >>>

B-4 ROOF SLAB

Second Floor Slab
Ready Mix Concrete (C25) cu.m 25.3 6700.00

Third Floor Slab

Ready Mix Concrete (C25) cu.m 25.32 6700.00
 Roof Level Slab
Ready Mix Concrete (C25) cu.m 25.6 6700.00
Consumables lot 1
Sub-Total amount >>>

B-5
FLOOR SLAB
Ground floor

Ready Mix Concrete (C25) cu.m 42 5700.00

Bar, Deformed 10mmΦ x 6.0m, G-60 pcs 376 289.00
Tie Wire, G.I. # 16 kg 2 97.00
Cutting Disc box 5 750.00
Consumables lot 1
Sub-Total amount >>>

DIVISION C FORMWORKS

Column cu.m 164.42

Beam sq.m 59.89
Shuttering sq.m 798.06 650.00
Ecoboard (4' x 8' x 18mm) sht 124 2855.00
2" x 2" x 8' good lumber(forms) bd.ft. 655.23 47.00
#4" CWNails kgs 76.27 250.00
# 1 1/2" CWNails kgs 76.27 100.00
Steel Scaffolding and Staging l.s lot 956145.00
Consumables lot 1
Sub-Total amount >>>
DIVISION D MASONRY WORKS

D-1
CHB WALLS
Ground Floor sq.m 248.048
Second Floor sq.m 263.664
Third Floor sq.m 218.768
Roof Level sq.m 10.6435
200mm Thk. CHB Exterior Wall pc 9264.004 25.00
150mm Thk. CHB Interior Wall pc 12352.058 20.00
Screened Sand cu.m 322.389 2500.00
Bar, Deformed 10mmΦ x 6.0m, G-40 pc 1050 278.00
Tie Wire, G.I. # 18 kg 17.787 115.00
Consumables lot 1
Sub-Total amount >>>
D-2
PLASTERING
Ground Floor sq.m 442.448
Second Floor sq.m 424.624
Third Floor sq.m 333.648
Roof Level sq.m 37.1035
Cement, 40 kgs. bag 9283.676 263.00
Screened Sand cum 618.912 2500.00
Consumables lot 1
Sub-Total amount >>>
D-3
SEPTIC TANK
sqm -
CHB Laying & Plastering sqm -
Concrete Bot Slab sqm -
 Concrete Top Slab w/ Cover sqm -
4" CHB, 350 psi, Non-Load Bearing pc 450 50.00
Cement, 40 kgs. bag 10 263.00
Screened Sand cu.m 1 2500.00
3/4"Ø Gravel cu.m 2 2125.00
Bar, Deformed 10mmΦ x 6.0m, G-33 pc 10 210.00
Tie Wire, G.I. # 18 kg 1.5 115.00
Consumables lot 1
Sub-Total amount >>>
D-4
CATCH BASIN
CHB Laying & Plastering sqm 0.25
Concrete Bot Slab cu.m 0.075
Concrete Top Slab w/ Cover cu.m 0.075
4" CHB, 350 psi, Non-Load Bearing pc 27 67.00
Cement, 40 kgs. bag 1 263.00
Screened Sand cu.m 1 2500.00
3/4"Ø Gravel cu.m 1 2125.00
Bar, Deformed 10mmΦ x 6.0m, G-33 pc 1 210.00
Tie Wire, G.I. # 18 kg 1.5 115.00
Consumables lot 1
Sub-Total amount >>>

DIVISION E STEEL WORKS

E-1
FOOTINGS
Rebar #10 (Fy415) kg 1241.8 45.40
Rebar #12 (Fy415) kg 298.79 45.40
Rebar #16 (Fy415) kg 1035.33 45.00
Sub-Total amount >>> 2575.92
E-2
COLUMNS
Ground Floor
Rebar #10 (Fy275) kg 1598.51 44.00
Rebar #16 (Fy415) kg 1122 45.00
Rebar #20 (Fy415) kg 924 45.00
Sub-Total amount >>>

Second Floor
Rebar #12 (Fy275) kg 9209.67 44.00
Rebar #16 (Fy415) kg 4883 45.00
Rebar #20 (Fy415) kg 2026 45.00
Rebar #25 (Fy415) kg 709 45.00
Sub-Total amount >>>

Third Floor
Rebar #12 (Fy275) kg 9209.67 44.00
Rebar #16 (Fy415) kg 4883 45.00
Rebar #20 (Fy415) kg 2026 45.00
Rebar #25 (Fy415) kg 709 45.00
Sub-Total amount >>>

Roof Level
Rebar #12 (Fy275) kg 9209.67 44.00
Rebar #16 (Fy415) kg 4883 45.00
Rebar #20 (Fy415) kg 2026 45.00
Rebar #25 (Fy415) kg 709 45.00
Tie Wire, G.I. # 16 box 7.23 97.00
Sub-Total amount >>> 54134.75
E-3 BEAMS

Ground Floor
Rebar #10 (Fy275) kg 750.97 44.00
Rebar #12 (Fy415) kg 58.88 45.40
Rebar #16 (Fy415) kg 1510.35 45.00
Sub-Total amount >>>

Second Floor
Rebar #10 (Fy275) kg 1432.13 44.00
Rebar #12 (Fy415) kg 270.64 45.40
Rebar #16 (Fy415) kg 1745.07 45.00
Rebar #20 (Fy415) kg 233.3 45.00
Sub-Total amount >>>

Third Floor
Rebar #10 (Fy275) kg 1389.29 44.00
Rebar #12 (Fy415) kg 357.64 45.40
Rebar #12 (Fy275) kg 208.82 44.00
Rebar #16 (Fy415) kg 1794.03 45.00
Rebar #20 (Fy415) kg 358.3 45.00
Sub-Total amount >>> 10109.42

E-4 ROOF SLAB

Ground Floor
Rebar #12 (Fy415) kg 2522.31 45.40
Sub-Total amount >>>

Second Floor
Rebar #12 (Fy415) kg 2544.31 45.40
 Sub-Total amount >>>

Third Floor
Rebar #12 (Fy415) kg 2729.31 45.40
Sub-Total amount >>> 7795.93

E-5 FLOOR SLAB

Ground floor

Ready Mix Concrete, 3000PSI @ 14 Days cu.m 42 5700.00

Bar, Deformed 10mmΦ x 6.0m, G-60 pcs 376 289.00
Tie Wire, G.I. # 16 kg 2 97.00
Cutting Disc box 5 750.00
Consumables lot 1

E-6
STAIR & STEEL RAILING
1/8" Thick x 36" Wide x 9" Deep Metal Stair Treads pcs 56 9200.00
Anti Slip Stair Tread Cover pcs 56 1700.00
1-1/2 x 3/16 Bar Grating kg 410 98.75
2 x 2 inches Tubular Galvanized Handrails pcs 10 1600.00
200mm x 50mm x 3mm Steel C-Channel Bar (6 meter length) pcs 10 9876.00
12mm Hole Expansion Bolt pcs 20 98.00
Galvanized Tubular 2 x 4 x 6meters pcs 20 1450.00
Welding Rod kgs 50 350.00
Oxygen/Acetylene (1 set/5000 kg. of RSB) set 2 5600.00
Consumables lot 1
Sub-Total amount >>>

DIVISION F OPENING
F-1
 WINDOWS and GLASS
CORNER GLASS
12mm thk Clear Tempered Corner Glass sq.m 39 48000.00
Transparent Laminated Safety Glass sq.m 117.27 7800.00
Consumables lot 1
Sub-Total amount >>>

WINDOWS

2.45mw x 2.7mh Fixed Clear Laminated Glass Window 6 mm Thk. Standard Glass Hardware with
set 10 21570.00
Brackets

1.6mw x 3.19mh Aluminum Framed Sliding Glass Window w/6mm Thk. Standard Glass Hardware set 20 18765.00

0.6mw x 0.36mh Aluminum Framed Sliding Glass Window w/4mm Thk. Standard Glass Hardware set 13 13432.00

Consumables lot 1
Sub-Total amount >>>
F-2

D-1 DOORS

1.9mw x 2.1mh 2 Aluminum Framed Clear Sliding Glass Door and Window Accessories w/6mm Thk.
D-2 set 1 22450.00
Standard Glass Hardware
1.4mw x 2.3mh Swing Door -2 Aluminum Framed Clear Glass Door w/6mm Thk. Standard Glass with
D-3 set 1 17543.00
Hardware and Accessories
D-4 1mw x 2.3mh Aluminum Framed Clear Glass Door w/6mm Thk. Standard Glass Hardware set 14 18760.00
D-5 0.67mw x 2.3mh Hollow Metal Door set 8 19540.00
0.67mw x 4.55mh PVC Door and Frame with Louver Below set 13 17600.00
2" x 5" Door Jamb pcs 16 3520.00
2" x 4" Door Jamb pcs 21 2575.00
Pin Hinge pcs 150 120.00
Stainless H Type Door Handle with Lock pcs 27 1400.00
Stainless H Type Door Handle 1500mm pcs 29 2329.00
 Stainless Steel Toilet Door pcs 9 1139.00
Consumables lot 1

Sub-Total amount >>>

DIVISION G FINISHES
G-1
FLOOR FINISHES
Ground Floor sq.m 214.008395
Second Floor sq.m 228.4455895
Third floor sq.m 228.4455895
600x600 Ceramic Floor Tiles (Glazed) pcs 1873 249.00
Tile adhesive 0.11 bag per sq. m. bag 74 200.00
Joint Filler 0.50 kg per sq.m. bag 336 115.00
Tile Cutter pcs 10 120.00
Cement Mortar bag 64 230.00
White Cement, 40kgs. kgs 336 289.00
Consumables lot 1
Sub-Total amount >>>

Rest Room (Floor Area) sq.m 66.969

T/B (200 x 200 Floor Tiles) (common/gf) pcs 1680 97.00
Tile adhesive 0.11 bag per sq. m. bag 8 200.00
Joint Filler 0.50 kg per sq.m. bag 34 115.00
Tile Cutter pcs 10 120.00
Cement Mortar bag 9 230.00
White Cement, 40kgs. kgs 34 289.00
Consumables lot 1
Sub-Total amount >>>

Rest Room (Wall Area) sq.m 269.001

 T/B (200 x 300 wall tiles) (common/gf) pcs 4485 97.00
Tile adhesive 0.11 bag per sq. m. bag 30 200.00
Joint Filler 0.50 kg per sq.m. bag 135 115.00
Tile Cutter pcs 10 120.00
Cement Mortar pcs 27 230.00
White Cement, 40kgs. bag 135 289.00
Consumables lot 1
Sub-Total amount >>>

Ground Floor sq.m 250

Second Floor sq.m 250
Third floor sq.m 250
Roof Level sq.m 250
Concrete Topping (t = 0.045m.)
Cement, 40 kgs. bag 540 263.00
Screened Sand cu.m 45 2500.00
Consumables lot 1
Sub-Total amount >>>
G-2
CEILING WORKS
Ground Floor sq.m 191.7796998
Second Floor sq.m 210.498625
Third Floor sq.m 210.498625
Hardiflex Board (4' x 8") sht 213 1400.00
Wall Angle, 3.0m pcs 300 105.00
Metal Double Furring, 5.0m pcs 500 250.00
Carrying Channel, 5.0m pcs 250 93.00
Double U Clip pcs 2700 5.00
Blind Rivet box 20 178.00
Consumables lot 1
Sub-Total amount >>>
 G-3
PAINTING WORKS
Ground Floor sq.m 442.448
Second Floor sq.m 424.624
Third Floor sq.m 333.648
Roof Level sq.m 37.1035
Masonry
Concrete Neutralizer gals 35.367 870.00
Skimcoat bags 154.728 567.00
Primer (Flat Latex) gals 35.367 670.00
Topcoat (permacoat Latex) gals 35.367 745.00
Sub-Total amount >>>

Finish Carpentry and Ceiling

Ground Floor sq.m 191.7796998
Second Floor sq.m 210.498625
Third floor sq.m 210.498625
Paint (Flat Wall Enamel) gals 18 3000.00
Paint Thinner gals 3 456.00
Topcoat (Quick Dry Enamel) gals 18 947.00
Sub-Total amount >>>

Other Miscellaneous Items

Sand Paper #120 pcs 60 154.00
Paint Roller w/ Tray sets 20 278.00
Paint Brush pcs 15 89.00
Consumables lot 1
Sub-Total amount >>>

DIVISION H MECHANICAL WORK

 Supply and Installation l.s 1
Sub-Total amount >>>

DIVISION I PLUMBING WORK

Supply and Installation l.s. 1

DIVISION J ELECTRICAL WORK

Supply and Installation l.s. 1

TOTAL DIRECT COST

DIVISION K INDIRECT COST

of Material
a. Overhead/ Contractors Profit 16.00%
Cost
b. Local Goverment Permits
c. Safety Uniform & General Requirements

d. Project Billboard/ Sign Board

e. Temporary Facilities

of Material
f. Materials Mark-up 5.00%
Cost

Sub- Total (a-c)

TOTAL INDIRECT COST

 Withholding Tax 2.00%
TOTAL PROJECT COST > > >
336 sq.m
750 sq.m

AMOUNT

₱ 204,669.00
₱ 3,041,409.93
₱ 930,249.31
₱ 5,608,678.05
₱ 3,681,105.60
₱ 4,484,062.00
₱ 2,324,025.37
₱ 2,724,680.00
₱ 2,715,295.00
₱ 652,415.20
₱ 26,366,589.46
₱ 35,155.45

₱ 204,669.00

₱ 31,360.00

₱ 123,950.00
₱ 12,500.00
₱ 900.00
₱ 13,735.00
₱ 151,085.00

₱ -

₱ 22,224.00

₱ 22,224.00

₱ 3,041,409.93

₱ 284,750.00
₱ 42,401.00
₱ 46,410.00
₱ 170,203.34
₱ 125,386.59
₱ 669,150.93

₱ 82,946.00
₱ 82,946.00

₱ 339,556.00
₱ 339,556.00

₱ 339,556.00
₱ 339,556.00

₱ 339,556.00
₱ 339,556.00

₱ 143,983.00
₱ 143,983.00

₱ 123,213.00
₱ 123,213.00

₱ 140,767.00
₱ 140,767.00

₱ 169,510.00

₱ 169,644.00
₱ 171,520.00

₱ 510,674.00

₱ 239,400.00
₱ 108,664.00
₱ 194.00
₱ 3,750.00

₱ 352,008.00

₱ 930,249.31

₱ 518,739.00
₱ 354,020.00
₱ 30,795.81
₱ 19,067.50
₱ 7,627.00

₱ 930,249.31
₱ 5,608,678.05

₱ 231,600.10
₱ 247,041.16
₱ 805,972.50
₱ 291,900.00
₱ 2,045.50

₱ 1,578,559.27

₱ 2,441,606.79
₱ 1,547,280.00

₱ 3,988,886.79
₱ 22,500.00
₱ 2,630.00
₱ 2,500.00
₱ 4,250.00
₱ 2,100.00
₱ 172.50

₱ 34,152.50

₱ 1,809.00
₱ 263.00
₱ 2,500.00
₱ 2,125.00
₱ 210.00
₱ 172.50

₱ 7,079.50

₱ 3,681,105.60

₱ 56,377.72
₱ 13,565.07
₱ 46,589.85
₱ 116,532.64
₱ 70,334.44
₱ 50,490.00
₱ 41,580.00
₱ 162,404.44

₱ 405,225.48
₱ 219,735.00
₱ 91,170.00
₱ 31,905.00
₱ 748,035.48

₱ 405,225.48
₱ 219,735.00
₱ 91,170.00
₱ 31,905.00
₱ 748,035.48

₱ 405,225.48
₱ 219,735.00
₱ 91,170.00
₱ 31,905.00
₱ 701.31
₱ 748,736.79
₱ 33,042.68
₱ 2,673.15
₱ 67,965.75
₱ 103,681.58

₱ 63,013.72
₱ 12,287.06
₱ 78,528.15
₱ 10,498.50
₱ 164,327.43

₱ 61,128.76
₱ 16,236.86
₱ 9,188.08
₱ 80,731.35
₱ 16,123.50
₱ 183,408.55

₱ 114,512.87
₱ 114,512.87

₱ 115,511.67
₱ 115,511.67

₱ 123,910.67
₱ 123,910.67

₱ 239,400.00
₱ 108,664.00
₱ 194.00
₱ 3,750.00
₱ 352,008.00

₱ 515,200.00
₱ 95,200.00
₱ 40,487.50
₱ 16,000.00
₱ 98,760.00
₱ 1,960.00
₱ 29,000.00
₱ 17,500.00
₱ 11,200.00

₱ 825,307.50

₱ 4,484,062.00
₱ 1,872,000.00
₱ 914,706.00

₱ 2,786,706.00

₱ 215,700.00

₱ 375,300.00

₱ 174,616.00

₱ 765,616.00

₱ 22,450.00

₱ 17,543.00

₱ 262,640.00
₱ 156,320.00
₱ 228,800.00
₱ 56,320.00
₱ 54,075.00
₱ 18,000.00
₱ 37,800.00
₱ 67,541.00
₱ 10,251.00

₱ 931,740.00

₱ 2,324,025.37

₱ 466,377.00
₱ 14,800.00
₱ 38,640.00
₱ 1,200.00
₱ 14,720.00
₱ 97,104.00

₱ 632,841.00

₱ 162,960.00
₱ 1,600.00
₱ 3,910.00
₱ 1,200.00
₱ 2,070.00
₱ 9,826.00

₱ 181,566.00
₱ 435,045.00
₱ 6,000.00
₱ 15,525.00
₱ 1,200.00
₱ 6,210.00
₱ 39,015.00

₱ 502,995.00

₱ 142,020.00
₱ 112,500.00

₱ 254,520.00

₱ 298,200.00
₱ 31,500.00
₱ 125,000.00
₱ 23,250.00
₱ 13,500.00
₱ 3,560.00

₱ 495,010.00
₱ 30,769.29
₱ 87,730.78
₱ 23,695.89
₱ 26,348.41
₱ 168,544.37

₱ 54,000.00
₱ 1,368.00
₱ 17,046.00
₱ 72,414.00

₱ 9,240.00
₱ 5,560.00
₱ 1,335.00

₱ 16,135.00

₱ 2,724,680.00
₱ 1,337,086.25
₱ 2,724,680.00

₱ 652,415.20

₱ 652,415.20
₱ 652,415.20

₱ 2,715,295.00

₱ 2,715,295.00

₱ 2,715,295.00

₱ 26,366,589.46

₱ 4,218,654.31
₱ 51,976.00
₱ 712,364.65

₱ 3,742.53

₱ 75,165.40

₱ 1,318,329.47

₱ 6,380,232.37
₱ 32,746,821.83