Date : January 29, 2020

Project : PROPOSED 2 TWO STOREY RESIDENCE

Location : Laguna Bel Air 4
Owner : Miss Caroline K. Barciinal
Area : 181.64 sq m

UNIT COST
ITEM NO. DESCRIPTION QTY UNIT TOTAL
(L+M)
I. DESIGN
a. DESIGN (Architectural, Structural, Electrical, Plumbing) 1 lot 100,000.00 100,000.00
c. Asbuilt Plan 1 lot 45,000.00 45,000.00
Sub- Total 145,000.00

II. GENERAL REQUIREMENTS

a. Mobilization/Demobilization 1 lot 10,000.00 10,000.00
b. Building Permit and Occupancy Permit 1 lot 65,000.00 65,000.00
c. Temporary Power & Water Consumption 1 lot 10,000.00 10,000.00
d. PPE - Personal Protective Equipment 1 lot 20,000.00 20,000.00
e. Hauling of Debris & Waste Materials 1 lot 20,000.00 20,000.00
f. Tools & Equipment 1 lot 20,000.00 20,000.00
g. Supervision , Technical Architects/Engineers 6 mos 35,000.00 210,000.00
h. Meralco-Permanent Electrical Connection 1 lot 20,500.00 20,500.00
i. Water District-Water Connection 1 lot 10,000.00 10,000.00
Sub- Total 385,500.00

III STRUCTURAL WORKS

1.0 SITE WORKS
a. Tempacil 1.0 lot 10,000.00 10,000.00
b. Layout and staking 1.0 lot 10,000.00 10,000.00
c. Excavation 10.8 cu.m 900.00 9,720.00
d. Back fill 12.96 cu.m 900.00 11,664.00
e. Compaction 104.5 sq.m 200.00 20,900.00
f. Soil Poisoning/Termite Control 1.0 lot 20,000.00 20,000.00
g. Fence (Grills) 1.0 lot 45,000.00 45,000.00
Sub- Total 127,284.00

2.0 CONCRETE WORKS

a. Cement 451 bags 305.50 137,780.50
b. Sand 26 cu.m 1,560.00 40,560.00
c. Gravel 51 cu.m 2,210.00 112,710.00
Sub- Total 291,050.50

3.0 REBAR WORKS

a.Foundation 113.69 kgs 48.00 5,457.12
b. Columns 1049.75 kgs 48.00 50,388.00
c. Tie Beams 662.87 kgs 48.00 31,817.76
d. Slab on Grade 494.34 kgs 48.00 23,728.32
e. Slab (2nd Floor) 1049.66 kgs 48.00 50,383.68
f. Beam at 2nd Floor 747.67 kgs 48.00 35,888.16
g. Roof Beam 747.67 kgs 48.00 35,888.16
h. Stairs 407.8 kgs 48.00 19,574.40
i. G.I. Tie Wire #16 10.0 kgs 112.00 1,120.00
Sub- Total 254,245.60

4.0 MASONRY WORKS

a. Chb 6" Laying 4232 pcs 26.00 110,032.00
b. Chb 4" Laying 602 pcs 20.80 12,521.60
c. Cement 4603 pcs 305.50 1,406,109.58
d. Sand 384 cu.m 1,560.00 598,275.60
h. Rebars 1298.7 kgs 48.00 62,337.60
g. G. I. Wires 5.0 kgs 112.00 560.00
e. Plastering 736.56 sq.m - -
e. Cement 223 pcs 305.50 68,047.07
f. Sand 12.37 cu.m 1,560.00 19,297.20
Sub- Total 2,277,180.65

IV FORM WORKS
5.0 FORM WORKS & SCAFFOLDING
a. Coco Lumber 2"x 3" x 12'Ft 900.0 bd. Ft 56.00 50,400.00
b Coco Lumber 2"x 3" x 10'Ft 135.0 bd. Ft 56.00 7,560.00
c. Ordinary Plywood 1/2" 126.0 pcs 770.00 97,020.00
d. Assorted Common Nail 25.0 kgs 42.00 1,050.00
e. Scaffolding (rental) 1.0 lot 15,000.00 15,000.00
f. Shoring Jack 1.0 lot 15,000.00 15,000.00
g. Consumables 1.0 lot 5,580.90 5,580.90
Sub- Total 191,610.90
 V ARCHITECTURAL WORKS
5.1 Ceiling WORKS
a. Hardiflex 1/4" 70.0 pcs 780.00 54,600.00
b. Bracing 1.0 lot 20,000.00 20,000.00
c. Consumables 1.0 lot 5,000.00 5,000.00
Sub- Total 79,600.00

5.2 TILING WORKS

COMFORT ROOM (3 units)
a. Tiles 200mm x 200mm 801.0 pcs 21.00 16,821.00
b. Cement 30.0 bags 336.00 10,080.00
c. Sand 3.0 cu.m 1,960.00 5,880.00
d. Adhesive 30.0 bags 1,050.00 31,500.00
e. Consumables 1.0 lot 12,856.20 12,856.20
Sub- Total 77,137.20

5.3 WINDOWS (Aluminum Glass)

a. Windows 16.00 pcs 6,000.00 96,000.00
b. Sealant 1.0 lot 5,000.00 5,000.00
c. Consumables 1.0 lot 19,200.00 19,200.00
Sub- Total 120,200.00

5.4 Doors - Wooden Door

a. D1 : Wooden Door w/ Jamb 2" x 6" (.90 x 2.10m.) 7.0 pcs 12,500.00 87,500.00
b. D2 : Wooden Door w/ Jamb 2" x 6" (.70 x 2.10m.) 4.0 pcs 9,500.00 38,000.00
f. Heavy Duty Hinges 3" x 4" 32.0 pcs 220.00 7,040.00
g. Common Nail 3" 10.0 kilos 35.00 350.00
h. Door Knob 11.0 pcs 550.00 6,050.00
c. Consumables 1.0 lot 5,000.00 5,000.00
Sub- Total 143,940.00

5.5 Kitchen
a. Counter top w/ Granite 1.0 lot 100,000.00 100,000.00
b. Consumables 1.0 lot 20,000.00 20,000.00
Sub- Total 120,000.00

5.5 Waterproofing at Toilet & Bath

a. Membrane 1.0 lot 25,000 25,000.00
b. Consumables 1.0 lot 5,000 5,000.00
Sub- Total 30,000.00

5.6 Painting Works

a. Interior and Exterior Painting Works 1.0 lot 100,000.00 100,000.00
b. Consumables 1.0 lot 20,000.00 20,000.00
Sub- Total 120,000.00

VI ROOFING WORKS
6.1 Steel Trusses 1.0 lot 136,230.00 136,230.00
a. C-Purlins 2" x 4" x 1.2 thk. - - - -
b. W1 - 32" x 32" x 4.5mm - - - -
c. W2 - 50 x 50 x 4.5mm - - - -
d. Welding Rod - - - -
e. Red Oxide - - - -
d. Welding Machine - - - -
f. Consumbles 1.0 lot 27,246.00 27,246.00
Sub- Total 163,476.00

6.2 Installation of Roofing 1.0 lot 217,968.00 217,968.00

a. Roofing ordinary 12 ft - - - -
b. Senepa 1 x 8 x 12ft - - - -
c. Gutter 24" .50mm - - - -
d. Ridge roll - - - -
g. Consumbles 1.0 lot 43,593.60 43,593.60
Sub- Total 261,561.60

VIII ELECTRICAL WORKS

6.1 Electrical Works 1.0 lot 250,000.00 250,000.00
a. Electrical Roughing-ins - - - -
b. Electrical Wires - - - -
c. Panel Board w/ Circuit Breaker - - - -
d. Switches/Convinience Outlet - - - -
e. Lighitng - - - -
f. Testing & Commisioning 1.0 lot 10,000.00 10,000.00
g. Consumbles 1.0 lot 25,000.00 25,000.00
Sub- Total 285,000.00
 VII PLUMBING/SANITARY WORKS
8.1 Plumbing & Sanitary Works 1.0 lot 100,000 100,000.00
a. Water Line - - - -
b. Sanitary Line - - - -
c. Catch Basin - Drainage - - - -
8.2 Toilet Fixtures & Accessories
a. .Water Closet with complete accessories - - - -
b. .Lavatory with complete accessories - - - -
d. Consumables 1.0 lot 4,000.00 20,000.00
Sub- Total 120,000.00

(Labor & Materials) TOTAL DIRECT COST 5,192,786.45

(10%) CONTRACTORS Profit 259,639.3
(12%) Contractor's VAT 623,134.4

TOTAL FLOOR AREA 181.64 sq.m 6,075,560.14

Prepared By :

Ar. Patrick T. Ellazar