A. MOBILIZATION WORKS 1. SITE CLEARING P 5,000.00 2. TEMPORARY FACILITIES P 25,000.00 P 30,000 B. EARTHWORKS 42.00 cum 1. EXCAVATION WORKS P 430.00 P 18,060.00 14.00 cum 2. BACKFILLING WORKS P 220.00 P 3,080.00 3 sqm 3. GRAVE FILL P 160.00 P 480.00 P 21,620.00 C. FORMWAORKS AND SCAFFOLDINGS 120.00 pcs 1. 2x2x10 RO LUMBER P 140.00 P 16,800.00 180.00 pcs 2. 2x3x10 RO LUMBER P 250.00 P 45,000.00 50.00 pcs 3. ½ THICK ORDINARY PLYWOOD P 660.00 P 33,000.00 150.00 kgs 4. ASSORTED NAILS P 80.00 P 12,000.00 MATERIALS P 106,800.00 MATERIALS x 0.45 LABOR P 48,060.00 P 154,860.00 D. STEEL WORKS a. FOOTING 60.00 pcs 1. 16 mm DEF BAR @6m GRADE 40 P 360.00 P 2160.00 b. COLUMNS 68.00 pcs 1. 16 mm DEF BAR @6m GRADE 40 P 370.00 P 25,160.00 68.00 pcs 2. 12 mm DEF BAR @6m GRADE 40 P 240.00 P 16,320.00 102.00 pcs 3. 10 mm DEF BAR @6m GRADE 33 P 170.00 P 17, 340.00 c. BEAMS Roof Beams 90.00 pcs 1. 16 mm DEF BAR @6m GRADE 40 P 370.00 P 33,300.00 25.00 pcs 2. 12 mm DEF BAR @6m GRADE 40 P 240.00 P 6,000.00 24.00 pcs 3. 10 mm DEF BAR @6m GRADE 33 P 170.00 P 4,080.00 Tie Beams 76.00 pcs 1. 16 mm DEF BAR @6m GRADE 40 P 370.00 P 28,120.00 16.00 pcs 2. 12 mm DEF BAR @6m GRADE 40 P 240.00 P 3,840.00 80.00 pcs 3. 10 mm DEF BAR @6m GRADE 33 P 170.00 P 13,600.00 d. SLAB 227.00 pcs 10 mm DEF BAR @6m GRADE 33 P 170.00 P 38,590.00 10.00 pcs e. GI TIE WIRE #16 (35kilos/roll) P 1,820.00 P 18,200.00 MATERIALS P 206,710.00 MATERIALS x 0.45 LABOR P 93,019.50 P 299,729.50 E. CONCRETE WORKS a. FOOTING 75.00 bags Cement P 250.00 P 18,750.00 3.75 cu.m Sand P 1,400.00 P 5,250.00 7.50 cu.m Gravel P 1,200.00 P 9,000.00 b. COLUMNS 80.00 bags Cement P 250.00 P 20,000.00 4.00 cu.m Sand P 1,400.00 P 5,600.00 8.00 cu.m Gravel P 1,200.00 P 9,600.00 c. BEAMS 100.00 bags Cement P 250.00 P 25,000.00 5.00 cu.m Sand P 1,400.00 P 7,000.00 10.00 cu.m Gravel P 1,200.00 P 12,000.00 d. SLAB ON FILL 190.00 bags Cement P 250.00 P 47,500.00 9.50 cu.m Sand P 1,400.00 P 13,300.00 19.00 cu.m Gravel P 1,200.00 P 22,800.00 MATERIALS P 162,800.00 MATERIALS x 0.45 LABOR P 73,260.00 P 236,060.00 F. MASONRY WORKS 2,533.00 pcs 1. 4 inches CHB P 15.00 P 37,995.00 2. 10 mm DEF BARS 50.00 pcs Vertical Reinforcement P 160.00 P 8,000.00 55.00 pcs Horizontal reinforcement P 160.00 P 8,800.00 3. CONCRETE MORTAR 40.00 bags Cement P 250.00 P 10,000.00 3.00 cu.m Sand P 1,400.00 P 4,200.00 5.00 rolls 4. GI TIE WIRE P 1,820.00 P 9,100.00 8.00 pcs 5. 14 inches CUTTIN DISK P 280.00 P 2,240.00 MATERIALS P 80,335.00 MATERIALS x 0.45 LABOR P 36,150.75 P 116,485.75 G. ROOFING AND METAL WORKS 75.00 pcs 1. GI SHEET ROOFING P 700.00 P 52,500.00 50.00 sqm 2. SPANDREL P 450.00 P 22,500.00 35.00 in.m 3. GUTTER AND FLASHING P 300.00 P 1,000.00 20.00 pcs 4. 2 in x 4 in x 6m CHANNEL P 1,900.00 P 3,800.00 40.00 pcs 5. 2 in x 4 in C-PURLIN P 600.00 P 24,000.00 4.00 pcs 6. 2 in x 6 in C-PURLIN P 700.00 P 2,800.00 2.00 pcs 7. 6 in x 10 in CHANNEL P 3,200.00 P 6,400.00 30.00 pcs 8. 12 mm SAG ROD P 125.00 P 3,750.00 50.00 kg 9. WELDING ROD P 130.00 P 6,500.00 8.00 kg 10. 10 mm DOUBLE INSULATION P 3,000.00 P 24,000.00 1.00 lot 11. ROOFING ACCESSORIES P 3,500.00 P 3,500.00 4.00 gals 12. RED OXIDE PRIMER P 550.00 P 2,200.00 3.00 pcs 13. CUTTING DISK P 300.00 P 900.00 MATERIALS P 197,550.00 MATERIALS x 0.55 LABOR P 108,652.50 P 306,202.50 H. CRPENTRY WORKS 1. CEILING 140.00 pcs 2” x 2” x 6’ PINEWOOD P 150.00 P 21,000.00 55.00 pcs ½” thick ORDINARY PYWOOD P 260.00 P 14,300.00 20.00 kgs ASSORTED NAILS P 70.00 P 1,400.00 MATERIALS P 36,700.00 MATERIALS x 0.60 LABOR P 22,020.00 P 58,720.00 I. WALL FINISHING WORKS 1. PLASTERING WORKS 45.00 bags Cement P 250.00 P 11,250.00 2.50 cu.m Sand P 1,400.00 P 3,500.00 300.00 pcs 2. 0.30 m x 0.30 m TILES T&B P 50.00 P 15,000.00 MATERIALS P 29,750.00 MATERIALS x 0.60 LABOR P 17,850.00 P 47,600.00 J. FLOOR FINISHING WORKS 420.00 pcs 0.60 m x 0.60 m FLOOR TILES P 120.00 P 50,400.00 223.00 pcs 0.30 m x 0.30 m FLOOR TILES P 50.00 P 11,150.00 2.00 gal PLEXIBOND P 713.00 P 1,426.00 60.00 bag TILE ADHESIVE P 245.00 P 14,700.00 30.00 pack TILE GROUT P 85.00 P 2,550.00 6.00 pcs DIAMOND CUTTER P 500.00 P 80,226.00 MATERIALS P 16,452.00 MATERIALS x 0.60 LABOR P 96,271.20 P 256,723.20 K. PAINTING WORKS 290.00 sqm CONCRETE SUFRACES P 200.00 P 58,000.00 170.00 sqm WOODEN SURFACES P 200.00 P 34,000.00 3.00 sqm METAL SURFACES P 200.00 P 600.00 MATERIALS P 92,600.00 MATERIALS x 0.60 LABOR P 46,300.00 P 138,900.00 L. ELECTRICAL WORKS 1.00 lot PVS CONDUITS AND ACCESSORIES P 10.00 P 10.00 ELECTRICAL WIRES 5.00 box #12 P2500 P 12,500.00 2.00 box #10 P1500 P 3,000.00 18.00 pcs CONVENIENCE OUTLETS P200 P 3,600.00 1.00 lot LIGHTING FIXTURES P10000 P 10,000.00 16.00 pcs SWITCHES P150 P 2,400.00 1.00 lot PANEL BOXES WITH CIRCUIT P8000 P 8,000.00 BREAKERS 1.00 lot MAIN SUPPLY LINE P5500 P 5500.00 MATERIALS P 45,101.00 MATERIALS x 0.45 LABOR P 20,254.50 P 65,264.50 M. PLUMBING WORKS 1.00 lot PVC PIPES AND ACESSORIES P 5,500.00 P 5,500.00 1.00 lot WATERLINE PIPES AND P 4,000.00 P 4,000.00 ACCESSORIES PLUMBING FIXTURES 3.00 pcs WATER CLOSET P 2,000.00 P 6,000.00 4.00 pcs LAVATORY P 1,500.00 P 6,000.00 1.00 lot HOUSE DRAIN AND SEPTIC TANK P P 15,000.00 15,000.00 1.00 lot MAIN SUPPLY LINE P 3,000.00 P 3,000.00 MATERIALS P 39,500.00 MATERIALS x 0.45 LABOR P 17,775.00 P 57,275.00 N. DOORS AND WINDOWS 1.00 sets PANEL DOOR (0.90 BY 2.15 m) P 1,600.00 P 1,600.00 5.00 sets PANEL DOOR (0.80 BY 2.15 m) P 1,600.00 P 8,000.00 3.00 sets PVC DOOR (0.65 BY 2.15 m) P 1,200.00 P 3,600.00 60.56 sq.m CLEAR GLASS WINDOW IN P 2,000.00 P 121,128.00 ALUMINUM FRAME MATERIALS P 134,328.00 MATERIALS x 0.45 LABOR P 60,447.60 P 194,775.60
BUILDING COST P 1,810,057.05
ELECTRICAL COST P 65,264.50 PLUMBING COST P 57,275.00 MOBILIZATION AND EARTHWORKS P 51,620.00 ESTIMATED TOTAL COST P 1,984,216.55