PROJECT TITLE: 4 STOREY COMMERCIAL RESIDENTIAL BUILDING

LOCATION: MABINI ST. UGAC SUR, TUGUEGARAO CITY CAGAYAN

OWNER: KEVIN D. TORDILLOS

ARCHITECT: MA. ELEANOR C. LUCERO Date:

DESCRIPTION OF WORKS % AMOUNT

I SITE PREPARATION
a. clearing and grubbing 0.32 69,015.00
b. Building Layout 0.03 5,945.06
c. Excavation 0.70 149,451.00
d. temporary facilities
e. fencing
II SITE DRAINAGE 1.13 241,980.30
III REINFORC ED CONCRETE
a. Forms and Scaffoldings 1.83 392,010.02
b. Concrete Works 9.52 2,039,170.44
c. Reinforcing Steel Bars 32.20 6,894,919.39
IV MASONRY WORKS 3.92 839,591.09
V PLASTERING WORKS 1.55 332,120.65
VI TILE WORKS 8.27 1,770,217.73
VII FENESTRATIONS
a. Doors 1.79 383,510.00
b. windows 17.27 3,698,270.00
c. Curtain walls
d. Glass and Glazing
e. Iron works
VIII THERMAL PROTECTION 3.70 792,300.00

IX CARPENTRY WORKS
4.08 874,687.69
X PLUMBING WORKS
a. Fixtures and sanitary lines 1.00 214,848.24
b. Tiles and Trims 7.23 1,548,474.62
XI ELECTRICAL WORKS
XII PAINTING WORKS 5.18 1,109,805.25
XIII MISCELLANEOUS ITEMS 0.27 58,860.00
REMARKS: TOTAL PERCENTAGE 100.00

TOTAL MATERIAL COST 21,415,176.48

LABOR COST 8,625,269.35

3% PLANS FEE 901,213.37

 10 % MARK UP 2,141,517.65

TOTAL PROJECT COST 33,083,176.85

PROJECT TITLE: 4 STOREY COMMERCIAL & RESIDENTIAL BLDG.

OWNER: KEVIN D. TORDILLOS
PROJECT LOCATION: MABINI ST. UGAC SUR TUGUEGARAO CITY
ARCHITECT: MA. ELEANOR C. LUCERO

U. COST AMOUNT
I. SITE PREPARATION
a. clearing and grubbing
25.00 x 21.00 2300.5 sq.m. 30.00 69,015.00
b. building lay-out
16 pcs 2" x 2" x 10' 53.33 bdft 41.00 2,186.53
32 pcs 2" x 2" x 8' 85.33 bdft 41.00 3,498.53
3 1/4 kls assorted wire nail 80.00 260
TOTAL 5,945.06

c. excavation
200 sq.m. 600.00 cbmt
16 sets footing 233.28 cbmt
142 lnmt tie beams 51.12 cbmt
22.5 lnmt wall footing 2.25 cbmt
4 set septic tank (large) 77.32 cbmt
2 set septic tank (small) 29.32 cbmt
14 set catch basin 3.05 cbmt
996.34 cbmt 150.00
TOTAL 149,451.00

d. temorary facilities
7 pcs 2"x2"x5' 11.60 bdft 41.00 475.60
4 pcs 2"x2"x7' 9.33 bdft 41.00 382.53
25 pcs 2"x2"x8' 66.70 bdft 41.00 2,734.70
12 pcs 2"x2"x10' 32.00 bdft 41.00 1,312.00
10 pcs 2"x2"x16' 53.30 bdft 41.00 2,185.30
4 pcs 2"x2"x24' 32.00 bdft 41.00 1,312.00
2 pcs 2"x3'x5' 5.00 bdft 41.00 205.00
2 pcs 2"x3'x7' 7.00 bdft 41.00 287.00
29 pcs 2"x3'x8' 166.00 bdft 41.00 6,806.00
4 pcs 2"x3'x16' 32.00 bdft 41.00 1,312.00
2 pcs 2"x3'x24' 24.00 bdft 41.00 984.00
16 pcs 3"x4"x10' 160.00 bdft 41.00 6,560.00
44 pcs G.I gauge 26 at 8' 48.00 2112.00
25 pcs 1/2 marine plywood 640.00 16000
6.55 kls umbrella nails 80.00 524.00
 3.96 kls c.w.nails 80.00 316.80
1 pc concrete water closet 220.00 220.00
2 bgs portland cement 230.00 460.00
0.15 cbmt sand 360.00 54.00
0.30 cbmt gravel 360.00 108.00
TOTAL 44,350.93

e. fencing
63 pcs 2"x2"x1' 21.00 bdft 41.00 861.00
94 pcs 2"x2"x6' 188.00 bdft 41.00 7708.00
63 pcs 2"x2"x10' 210.00 bdft 41.00 8610.00
63 pcs 2"x3"x8' 168.00 bdft 41.00 6888.00
30 pcs 10'x6' sawali 600.00 18000.00
10 kls assorted wire nails 80.00 800.00
TOTAL 42,867.00

SUB TOTAL 311,628.99

U. COST AMOUNT
II. SITE DRAINAGE
a. down spout

26 pcs 3" dia. x 10' PVC, sched 40 280.00 7,280.00

13 pcs 3" dia. coupling 65.00 845.00
26 pcs 3" dia. Elbow 85.00 2,210.00
4 ltr. vulca seal 235.00 940.00

b. drainage
14 sets catch basin 500.00 7,000.00
78 lnmt storm drain 8" diameter concrete pipes 400.00 31,200.00

c. septic tank
3.50 wd x 5.00L x 3.50depth 192,505.30
( see CHB works)

sub total 241,980.30

U. COST AMOUNT
III. REINFORCED CONCRETE WORKS
a. forms and scaffoldings

forms 1,966.72 bdft 41.00 80,635.52

scaffolds 5,625.70 bdft 41.00 230,653.70
 65.01 kls assorted common wire nail 80.00 5,200.80
118 pcs 1/2" thk plywood 640.00 75,520.00

TOTAL 392,010.02

b. concrete works
Breakdown of cement
72.90 bgs wall footing 8.10 cbmt
360.00 bgs column footing 40.00 cbmt
847.40 bgs column C-1 89.20 cbmt
345.80 bgs tie beams 36.40 cbmt
2,474.01 bgs slab on fill 274.89 cbmt
1,478.30 bgs beams 155.61 cbmt
114.00 bgs roof beam 12.00 cbmt
455.53 bgs auxillary beam 47.95 cbmt
273.89 bgs basement wall 28.83 cbmt
38.57 bgs canilever beam 4.06 cbmt
34.77 bgs stiffener beam 3.66 cbmt
152.10 bgs septic tank 16.01 cbmt
20.43 bgs stair and ramp 2.15 cbmt

6,594.78 bgs Volume of concrete 710.76 cbmt

U. COST AMOUNT

6,752.22 bags portland cement 230.00 1,553,010.60

385.84 cbmt screened sand 360.00 138,902.81
578.76 cbmt 3/4" crushed stone 600.00 347,257.03

TOTAL 2,039,170.44
U. COST AMOUNT
c. Reinforcing steel bars
FOUNDATION WORKS
208 pcs 20mm x 6.0 mtrs matting for columns 553.00 115,024.00
674.56 pcs 25mm x 6.0 mtrs columns 860.00 580,121.60
226 pcs 10mm x 6.00 mtrs ties of column 125.00 28,260.00
608 pcs 20mm x 6.00 mtrs beam 1 553.00 336,224.00
704 pcs 20mm x 9.00 mtrs beam 2 830.00 584,320.00
3758.01 pcs 10mm x 6.0 mtrs tie beam stirrups 125.00 469,751.25
15.75 pcs 12mm x 6.0 mtrs beam 2 182.00 2,866.50
12 pcs 25mm x 6.0 mtrs cantilever beam 860.00 10,320.00
27 pcs 10mm x 6.00 mtrs cantilever stirrups 125.00 3,375.00
24 pcs 20mm x 6.00 mtrs stiffener beam 553.00 13,272.00
169.44 pcs 10mm x 6.00 mtrs stiffener stirrups 125.00 21,180.00

GROUND FLOOR SLAB

 260 pcs 10mm x 6.00 mtrs slab on fill 125.00 32,497.50
130 pcs 10mm x 7.00 mtrs slab on fill 145.00 18,848.55

ONE WAY SLAB

103 pcs 10mm x 6.00 mtrs slab on fill 128.00 13,140.48

TWO WAY SLAB

3850 pcs 12mm x 7.00 mtrs 230.00 885,500.00
4335 pcs 12mm x 6.00 mtrs 182.00 788,970.00

ROOF BEAM
306.96 pcs 10mm x 6.00 mtrs stirrups 125.00 38,370.00
51 pcs 20mm x 6.00 mtrs roof beam 1 553.00 28,203.00
48 pcs 20mm x 9.00 mtrs roof beam 2 830.00 39,840.00

STAIRS & RAMPS

441.82 pcs 12mm x 6.00 mtrs 182.00 80,411.24
404.39 pcs 12mm x 7.00 mtrs 230.00 93,009.70

1022.45 pcs 12mm x 6.00 mtrs septic tank 182.00 186,085.90

11.20 pcs 10mm x 6.00 mtrs catch basin 125.00 1,400.00
1,159 kls #16 tie wires 80.00 92,748.21
TOTAL 4,463,738.93
SUB TOTAL 6,894,919.39

IV. MASONRY WORKS

REMARKS
LOCATION 4" CHB 6" CHB

ground floor walls 182.76 sqmt 132.21

mezzanine floor walls 68.01 sqmt 110.31
second floor walls 175.07 sqmt 151.44
third floor walls 327.45 sqmt 169.50
fourth floor walls 333.33 sqmt 168.54
roof deck floor walls 59.24 sqmt 59.40
ramp and stair sqmt
cistern wall sqmt 10.80
septic tank sqmt 143.00
catch basin 20.16 sqmt
plant box 87.98 sqmt
others 26.72 sqmt

TOTAL AREA of C.H.B. 1,280.72 sqmt 945.20

U. COST AMOUNT
12,288 pcs 6" concrete hallow blocks 12.00 147,451.20
16,649 pcs 4" concrete hallow blocks 10.00 166,492.95
1,315 bgs portland cement 230.00 302,522.08
 1,224 pcs 10mm x 6.00 mtrs def. Bars 125.00 153,031.66
150.32 cbmt pure river sand 450.00 67,644.69
30.61 kls #16 tie wire 80.00 2,448.51

SUB TOTAL 839,591.09

U. COST AMOUNT
V. PLASTERING WORKS
1,237 bags portland cement 230.00 284,422.47
106.00 cbmt screened sand 450.00 47,698.18

SUB TOTAL 332,120.65

U. COST AMOUNT
VI. TILE WORKS
FLOORS
944 pcs 40 x 40 matte floor tiles baesement 151.00 67.21 63,429.44
918 pcs 60 x 60 rustic floor tiles ground floor 330.50 207.00 190,038.42
653 pcs 50 x 50 rustic floor tiles mezzanine 163.20 32.25 21,052.80
2116 pcs 40 x 40 rustic floor tiles second floor 338.50 67.21 142,191.49
2013 pcs 41 x 40 rustic floor tiles third floor 322.00 64.75 130,309.38
1625 pcs 42 x 40 rustic floor tiles fourth floor 260.00 67.21 109,216.25
1394 pcs 43 x 40 matte floor tiles roof deck 223.00 67.21 93,673.94
17 sqmt granite tile kitchen 4600.00 80,316.00
3930 pcs 20 x 20 rustic floor tiles toilet 157.20 14.33 56,316.90

WALLS
6808 pcs 20 x 20 rustic wall tiles toilet 272.30 14.33 97,551.48
sqmt golden wheat ext. accent
14 sqmt granite tile toilet 4,600.00 66,240.00
3 sqmt granite tile laundry 4,600.00 13,800.00

ACCESSORIES
2253 bags tile adhesive 244.00 549,624.64
2235 kilos tile grout 70.00 156,457.00

sub total 1,770,217.73

U. COST AMOUNT
VII. FENESTRATIONS
a. Door panels (see schedule of doors)

8 sets 2.10 x 0.90 al-glass door D-1 18,000.00 144,000.00

3 sets 1.80 x 0.90 al-glass door D-2 18,000.00 54,000.00
12 sets 2.10 x 0.90 panelled door D-3 25,000.00 300,000.00
8 sets 2.10 x 0.90 panelled door D-4 25,000.00 200,000.00
12 sets 2.10 x 0.60 pvc door D-5 3,500.00 42,000.00
2 sets 2.10 x 0.70 pvc door D-6 3,500.00 7,000.00
4 sets 2.10 x 0.90 pvc door w/ glass D-7 4,000.00 16,000.00
2 sets 1.80 x 0.70 pvc door D-8 3,500.00 7,000.00
7 sets 1.80 x 0.70 flush door w/ glass D-9 15,000.00 105,000.00
1 sets 2.10 x 0.70 flush door w/ glass D - 10 15,000.00 15,000.00
7 sets 2.10 x 1 steel door D - 11 10,800.00 75,600.00
1 sets 1.80 x 1 steel door D - 12 10,800.00 10,800.00
note: complete accessories

TOTAL 976,400.00

b. curtain wall

4 sets cw1 4.50 x 2.70 48.60 sqmt 27,945.00 111,780.00

4 sets cw2 2.40 x 2.70 25.92 sqmt 14,904.00 59,616.00
1 sets cw3 2 x 2.70 5.40 sqmt 12,420.00 12,420.00
1 sets cw4 3 x 1.80 5.40 sqmt 12,420.00 12,420.00
1 sets cw5 2 x 1.80 3.60 sqmt 8,280.00 8,280.00
6 sets cw6 3 x 2.70 48.60 sqmt 18,630.00 111,780.00
2 sets cw with glass door 1 (2.70 x 2.40) 12.96 sqmt 6,904.00 13,808.00
1 sets cw with glass door 2 (5 x 2.70) 13.50 sqmt 31,050.00 31,050.00
1 sets cw with glass door 3 (3.60 x 2.70) 9.72 sqmt 22,356.00 22,356.00

TOTAL 383,510.00

U. COST AMOUNT
c. windows (see schedule of windows) AREA
Aluminum window

28 sets W- 1 1.20 x 1.20 40.32 sqmt 4,032.00 112,896.00

1 sets W- 2 1.20 x 2 2.40 sqmt 6,720.00 6,720.00
5 sets W- 3 1.20 x 0.60 3.60 sqmt 2,016.00 10,080.00
1 sets W- 4 2.40 x 0.60 1.44 sqmt 4,032.00 4,032.00
8 sets W-5 1.20 x 0.60 5.76 sqmt 1,800.00 14,400.00
4 sets W- 6 0.60 x 0.60 1.44 sqmt 1,008.00 4,032.00
2 sets W- 7 1.20 x 0.60 1.44 sqmt 2,016.00 4,032.00
1 sets W- 8 3.50 x 1.50 5.25 sqmt 14,700.00 14,700.00
2 sets W- 9 4 x 1.50 12.00 sqmt 16,800.00 33,600.00
 5 sets W- 10 4 x 4 60.00 sqmt 33,600.00 168,000.00
2 sets W- 10 4 x 2.10 16.80 sqmt 23,520.00 47,040.00

note: complete with glass and

accessories
Total area of Windows 150.45 sqmt 2,800.00
TOTAL 421,260.00

d. Glass and Glazing

4 sets cw1 14.50 x 2.70 48.6 sqmt 8,000.00 388,800.00

4 sets cw2 2.40 x 2.70 25.92 sqmt 8,000.00 207,360.00
1 sets cw3 2.00 x 2.70 5.40 sqmt 8,000.00 43,200.00
1 sets cw4 3.00 x 1.80 5.40 sqmt 8,000.00 43,200.00
1 sets cw5 2.00 x 1.80 3.60 sqmt 8,000.00 28,800.00
6 sets cw6 3.00 x 2.70 48.60 sqmt 8,000.00 388,800.00
2 sets cw-d1 2.70 x 2.40 12.96 sqmt 8,000.00 103,680.00
1 sets cw-d2 5.00 x 2.70 13.50 sqmt 8,000.00 108,000.00
1 sets cw-d3 3.60 x 2.70 9.72 sqmt 8,000.00 77,760.00
TOTAL 1,389,600.00

e. Ironworks

13 lnmt Ramp tubular handrail w/ accessories 3,200.00 41,600.00

39 lnmt stairs tubular handrail and iron grills 3,200.00 124,800.00
68 lnmt 0pen roof deck railings 3,200.00 217,600.00
41 lnmt balcony railings 3,500.00 143,500.00

TOTAL 527,500.00
SUB TOTAL 3,698,270.00

U. COST AMOUNT
VIII. THERMAL PROTECTION
278 sqmt Rigid steel roof framing 1,750.00 486,500.00

278 sqmt coloroof roofing sheets complete 550.00 152,900.00

with accessories

278 sqmt thermal insulation 550.00 152,900.00

SUB TOTAL 792,300.00

 U. COST AMOUNT
IX. CARPENTRY WORK
a.ceiling works

flat 2" x 2" (ceiling joist & nailers) 9,922.16 bdft 41.00 406,808.56
recessed 2" x 2" (ceiling joist & nailers) 694.50 bdft 41.00 28,474.50
cove 2" x 2" (ceiling joist & nailers) 252.51 bdft 41.00 10,352.91
suspended 2" x 2" (ceiling joist & nailers) 274.99 bdft 41.00 11,274.59
915.53 pcs marine plywood 360.00 329,590.80
135.61 kls finishing nails 80.00 10,848.80
92.02 kls assorted common wire nail 80.00 7,361.60
60.88 kls concrete nail 80.00 4,870.40
83.00 lnmt wood moulding 613.40 50,912.20

TOTAL 860,494.36

d. scaffolding

35 pcs 2" x 2" x 12' 140.00 bdft 41.00 5,740.00

40 pcs 2" x 2" x 14" 186.67 bdft 41.00 7,653.33
10 kls assorted common wire nail 80.00 800.00

TOTAL 14,193.33
sub total 874,687.69

U. COST AMOUNT
X. PLUMBING WORKS
a. Fixtures

12 sets New Monet package (hcg,white) 11,894.00 142,728.00

25 sets water closet,(hcg regular color) 6,908.00 172,700.00
12 sets lavatory (public cr) wash basin 580.00 6,960.00
28 pcs faucet w/ hose bib 650.00 18,200.00
 12 sets shower valve and head 6,804.00 81,648.00
12 pcs foot faucets 650.00 7,800.00
23 pcs floor drain w/ strainer 240.00 5,520.00
37 pcs tissue holder BA118 jupiter 360.00 13,320.00
18 pcs B111 jupiter soap holder 320.00 5,760.00
12 pcs towel bar (48-84-3/4 6&5) 485.00 5,820.00
2 pcs grab bar L type 730mm x 730mm 9,080.00 18,160.00
6 pcs mirror 1,570.00 9,420.00
6 pcs kitchen sink 4,080.00 24,480.00
6 pcs kitchen sink faucet 650.00 3,900.00
18 pcs gate valve 425.00 7,650.00
15 pcs meter 900.00 13,500.00

TOTAL 537,566.00
b. Pipes and fittings

Sanitary lines PVC pipes schedule 40

109 pcs pvc pipes 548.00 59,732.00
86 pcs 1/4 bend elbow 115.85 9,963.10
85 pcs wye 45 185.85 15,797.25
5 pcs double branch wye 185.85 929.25
110 pcs couplings 115.97 12,756.70
28 pcs vstr pipes 548.00 15,344.00
29 pcs vstr couplings 115.97 3,363.13
14 pcs clean out 92.17 1,290.38
23 pcs P-trap w/ plug 120.43 2,769.89
8 pcs tee pipes 196.78 1,574.24

Water lines Eslon blue PVC pipes schedule 40

240.43 pcs water lines elson blue pvc pipe 107.05 25,738.03
139 pcs elbow 90 3/4 17.01 2,364.39
104 pcs tees 3/4 18.38 1,911.52
205 pcs couplings 3/4 10.00 2,050.00

Storm Drainage PVC pipes schedule of 40

87 pcs pvc pipes 548.00 47,676.00
72 pcs 1/4 bend elbow 115.85 8,341.20
28 pcs couplings 115.97 3,247.16

TOTAL 214,848.24
c. Tilings and trims

3930 pcs 20 x 20 rustic floor tiles toilet 157.20 14.33 56,316.90

6808 pcs 20 x 20 rustic wall tiles toilet 272.30 14.33 97,551.48
sqmt granite tile lavatory 14.00 4,600.00 64,400.00
sqmt granite tile laundry 3.00 4,600.00 13,800.00
sqmt granite tile kitchen 17.00 4,600.00 78,200.00
403 pcs pvc triming 100.00 40,300.00

386 bags tile adhesive 244.00 94,245.00

 102 kls tile grout 70.00 7,147.00

d. Accessories

24 pcs teplon tape 25.00 600.00

400 cc solvent cement 110.00 44,000.00

1 pc water tank 24,500.00 24,500.00

1 pc centrifugal pump 25,000.00 25,000.00
1 pc purifier 250,000.00 250,000.00

TOTAL 796,060.38
Sub Total 1,548,474.62

XI. ELECTRICAL WORKS

REMARKS LOCATION LIGHTS OUTLETS OTHERS
FANS/ACU
covered entrance 5
lobby 8 1
offices 18 22 18
comfort rooms 4 2
hallway 6 3
exterior 8

Total NUMBER OF OUTLETS 49 28 18

Unit Cost AMOUNT

XII. PAINTING WORKS
a. Concrete Surface exterior wall 169.56 gal 540.00 91,562.40
interior wall 377.60 gal 540.00 203,904.00

b. Wood Surface ceilings 478.42 gal 540.00 258,346.80

putty (elastogel) 239.21 gal 470.00 112,428.70

c. Primer exterior wall 84.78 gal 470.00 39,846.60

interior wall 188.80 gal 470.00 88,736.00
ceilings 239.21 gal 470.00 112,428.70

d. Lason exterior wall 84.78 gal 395.00 33,488.10

interior wall 188.8 gal 395.00 74,576.00
ceiling 239.21 gal 395.00 94,487.95
 Sub Total 1,109,805.25

Unit Cost AMOUNT

XIII. MISCELLANEOUS ITEMS
8 ltrs leadrex anti anay 800.00 6,400.00
15.3 lnmt stair & ramp railings 3,200.00 48,960.00
100 pcks sahara water proofing 35.00 3,500.00

Sub Total 58,860.00

COST BREAKDOWN
REMARKS

DIRECT MATERIAL COST 21,415,176.48

Prepared by: Approved by: