Project : PROPOSED THREE STOREY THREE UNIT RESIDENCE

Location : GRAPEFRUIT ST. GREENLAND SUBD. PHASE 5, CAINTA, RIZAL

Owner : LILIAN G. SISON

Breakdown:
ITEM DESCRIPTION QTY UNIT Unit Cost AMOUNT
A. PRELIMINARIES
1.0 Mobilization/Demobilization 1.00 lot 15,000.00 15,000.00
2.0 Temporary Facilities 1.00 lot 20,000.00 20,000.00
4.0 Safety Requirements 1.00 lot 10,000.00 10,000.00
5.0 Permits 1.00 lot 50,000.00 50,000.00
6.0 Electric and Water Consumption 6.00 months 3,000.00 18,000.00
7.0 Temporary Fence 1.00 lot 10,000.00 10,000.00
SUB-TOTAL 123,000.00
-
B. CONSTRUCTION OF OFFICE BUILDING
I. SITE WORKS -
1.0 Layouting 100.00 m² 50.00 5,000.00
-
II. EARTHWORKS -
1.0 Concrete Cutting ln.m. 120.00 -
2.0 Concrete Breaking - m² 350.00 -
3.0 Excavation 100.00 m³ 500.00 50,000.00
4.0 Backfill and Compaction 90.00 m³ 200.00 18,000.00
5.0 Gravel Bedding 10.00 m³ 900.00 9,000.00
-
III. REINFORCED CONCRETE WORKS -
1.0 Concrete 230.36 m³ 2,500.00 575,900.00
2.0 Rebars 10,032.82 kgs 47.00 471,542.54
3.0 Formworks 554.62 m² 510.00 282,856.20
4.0 Metal Decking 389.54 m² 600.00 233,724.00
5.0 Scaffoldings (slab shoring) 239.54 m² 100.00 23,954.00
-
IV. TINSMITHRY
1.0 Roofing ga. 24 Rib type prepainted 75.00 m² 585.00 43,875.00
2.0 Gutter 42.00 ln.m. 500.00 21,000.00
3.0 Flashing 25.60 ln.m. 650.00 16,640.00
4.0 Rigde Roll 44.00 ln.m. 450.00 19,800.00
5.0 End Flashing 70.00 ln.m. 400.00 28,000.00
6.0 Valley Gutter 5.30 ln.m. 550.00 2,915.00

V. CEILING WORKS
1.0 Gypsum Boards on Metal Framing 70.00 m² 750.00 52,500.00

VI WATERPROOFING -
1.0 Comfort Rooms 36.00 m² 650.00 23,400.00

VII FINISHES -
1.0 Ceramic Tiles 30 x 30 (OSM) 18.00 m² 465.00 8,370.00
Breakdown:
ITEM DESCRIPTION QTY UNIT Unit Cost AMOUNT
2.0 Homogeneous Tiles 60 x 60 (OSM) 202.00 m² 300.00 60,600.00
3.0 Plain Cement Toppings 2" 74.00 m² 290.00 21,460.00
4.0
Countertop Finish, Ceramic tiles 2.00 m² 465.00 930.00
(OSM)
-
VIII FENESTRATIONS -
1.0 Doors -
D-1 2.00 sets 8,000.00 16,000.00
D-2 2.00 sets 5,000.00 10,000.00
D-3 2.00 sets 4,000.00 8,000.00
D-4 1.00 sets 3,500.00 3,500.00

-
2.0 Windows -
W1 3.00 sets 10,000.00 30,000.00
W2 1.00 sets 5,000.00 5,000.00

IX PAINTING WORKS -
1.0 Walls -
Exterior Walls 373.80 m² 289.00 108,028.20
Interior Walls 389.10 m² 250.00 97,275.00
2.0 Ceiling 70.00 m² 245.00 17,150.00
3.0 Columns 10.00 m² 245.00 2,450.00
4.0 Doors
Single Door 6.00 sets 1,000.00 6,000.00
X HANDRAILS
1.0 Stair Handrail GI Pipe 1Ø 6 ln.m. 450.00 2,700.00

XI PLUMBING WORKS
1.0 Fixtures
1.1 Water Closets (OSM) 3.00 units 3,500.00 10,500.00
1.2 Countertop Lavatory (OSM) 9.00 sets 1,500.00 13,500.00
1.3 Faucets for Lavatory (OSM) 9.00 sets 500.00 4,500.00
Roughing Ins
2.0 Water Lines 1.00 lot 15,000.00 15,000.00
2.1 Sewer Lines 1.00 lot 20,000.00 20,000.00
2.2 Drainage Line 1.00 lot 15,000.00 15,000.00
3.0 Septic Tank 1.00 12,000.00 12,000.00
4.0 Catch Basin 8.00 unit 2,000.00 16,000.00
5.0
ELECTRICAL WORKS
XII Light Outlets (OSM) 55.00 sets 200.00 11,000.00
1.0 Duplex Outlet (OSM) 31.00 sets 100.00 3,100.00
4.0 Light Switch (OSM) 28.00 sets 100.00 2,800.00
5.0 Junction Box 65.00 pcs 60.00 3,900.00
6.0 Utility Box 20.00 pcs 60.00 1,200.00
Breakdown:
ITEM DESCRIPTION QTY UNIT Unit Cost AMOUNT
7.0 Square Box 8.00 pcs 80.00 640.00
8.0 15mm Dia IMC Pipe 116.40 L 520.00 60,528.00
9.0 20mm Dia IMC Pipe 3.90 L 710.00 2,769.00
10.0 25mm Dia IMC Pipe 5.20 L 954.00 4,960.80
11.0 100mm IMC Pipe 2.00 L 6,200.00 12,400.00
12.0 3.5 mm2 THHN P.D. 1,646.00 mtrs 28.00 46,088.00
13.0 5.50 mm2 THHN P.D. 11.20 mtrs 40.00 448.00
14.0 8.0 mm2 THHN P.D. 7.70 mtrs 64.00 492.80
15.0 14 mm2 THHN P.D. 49.00 mtrs 102.00 4,998.00
16.0 50 mm2 THHN P.D. 6.00 mtrs 380.00 2,280.00
SUB-TOTAL 2,783,394.54