Project Name: 2-Storey 4 Bedroom Residence

Location: Sto. Tomas, Lubao, Pampanga

Date: October 22, 2016

COST BREAKDOWN & SCOPE OF WORKS

Unit Cost of Total Material Unit Cost of Total Labor M+L Unit
Item # Description Est. Qty. Unit Total Cost
Materials Cost Labor Cost Cost

1.00 General Requirements

Mobilization/Demobilization 1.00 lot
Temporary office/warehouse 1.00 lot
Temporary Barracks 1.00 lot
Temporary Water connection 1.00 lot
Temporary Power connection 1.00 lot
Permits 1.00 lot
Safety 1.00 lot
Complete As-built plans 1.00 lot
Sub-total

2.00 Layout/Earthworks
Layout 231.55 sq.m 50.00 11,577.50 50.00 11,577.50
Clearing & Grubbing 185.60 sq.m 35.00 6,496.00 35.00 6,496.00
Excavation 68.20 cu.m 400.00 27,280.00 400.00 27,280.00
Backfilling & Compaction 56.10 cu.m - 285.00 15,989.64 285.00 15,989.64
Borrowfill & Compaction 1.8m (Interior) 287.10 cu.m 220.00 63,162.00 60.00 17,226.00 280.00 80,388.00
Borrowfill & Compaction 1.8m (Exterior) 1,420.90 cu.m 220.00 312,598.00 60.00 85,254.00 280.00 397,852.00
Gravel Bedding 13.75 cu.m 2,500.00 34,375.00 400.00 5,500.00 2,900.00 39,875.00
Soil Treatment 275.50 sq.m 35.00 9,642.50 25.00 6,887.50 60.00 16,530.00
Sub-total - - 595,988.14

3.00 Formworks
Footings sq.m - - -
Footing Tie-Beam sq.m - - -
Grade Beam 57.90 sq.m 220.00 12,738.00 180.00 10,422.00 400.00 23,160.00
Columns 396.86 sq.m 220.00 87,309.20 180.00 71,434.80 400.00 158,744.00
Beams 123.10 sq.m 220.00 27,082.88 180.00 22,158.72 400.00 49,241.60
Suspended Slab 149.50 sq.m 250.00 37,375.00 220.00 32,890.00 470.00 70,265.00
Roof Beams 80.80 sq.m 220.00 17,776.00 180.00 14,544.00 400.00 32,320.00
Canopy 18.24 sq.m 220.00 4,012.80 180.00 3,283.20 400.00 7,296.00
Stair 11.35 sq.m 220.00 2,497.44 180.00 2,043.36 400.00 4,540.80
Sub-total - - 345,567.40

4.00 Reinforcing Bars

Footings 866.01 kg. 35.17 30,457.57 7.00 6,062.07 42.17 36,519.64
Footing Tie-Beam 626.71 kg. 35.17 22,041.38 7.00 4,386.97 42.17 26,428.34
Grade Beam 626.71 kg. 35.17 22,041.38 7.00 4,386.97 42.17 26,428.34
Columns 4,367.05 kg. 35.17 153,589.15 7.00 30,569.35 42.17 184,158.50
Slab on Grade 1,235.94 kg. 35.17 43,468.01 7.00 8,651.58 42.17 52,119.59
Beams 1,338.23 kg. 35.17 47,065.55 7.00 9,367.61 42.17 56,433.16
Suspended Slab 2,194.34 kg. 35.17 77,174.94 7.00 15,360.38 42.17 92,535.32
Roof Beams 607.62 kg. 35.17 21,369.85 7.00 4,253.31 42.17 25,623.17
Canopy 224.72 kg. 35.17 7,903.40 7.00 1,573.04 42.17 9,476.44
Stair 139.05 kg. 35.17 4,890.39 7.00 973.35 42.17 5,863.74
Sub-total - - 515,586.24

5.00 Concreting
Footings 14.11 cu.m 3,300.00 46,569.60 275.00 3,880.80 3,575.00 50,450.40
Footing Tie-Beam 6.76 cu.m 3,300.00 22,291.50 275.00 1,857.63 3,575.00 24,149.13
Grade Beam 6.76 cu.m 3,300.00 22,291.50 275.00 1,857.63 3,575.00 24,149.13
Columns 27.93 cu.m 3,300.00 92,169.00 275.00 7,680.75 3,575.00 99,849.75
Slab on Grade 31.68 cu.m 3,300.00 104,544.00 275.00 8,712.00 3,575.00 113,256.00
Beams 7.69 cu.m 3,300.00 25,390.20 275.00 2,115.85 3,575.00 27,506.05
Suspended Slab 14.95 cu.m 3,300.00 49,335.00 275.00 4,111.25 3,575.00 53,446.25
Roof Beams 5.05 cu.m 3,300.00 16,665.00 275.00 1,388.75 3,575.00 18,053.75
Canopy 1.82 cu.m 3,300.00 6,019.20 275.00 501.60 3,575.00 6,520.80
Stair 2.06 cu.m 3,300.00 6,811.20 275.00 567.60 3,575.00 7,378.80
Sub-total - - 424,760.05

6.00 Roof Framing (Metal Works)

Angular Bar 2x2 378.00 l.m. 83.50 31,563.00 33.40 12,625.20 116.90 44,188.20
Angular Bar 1 1/2 x 1 1/2 270.00 l.m. 62.00 16,740.00 24.80 6,696.00 86.80 23,436.00
Tubular 4" 24.00 pcs 1,350.00 32,400.00 600.00 14,400.00 1,950.00 46,800.00
C-Purlins 4" 54.00 pcs 480.00 25,920.00 500.00 27,000.00 980.00 52,920.00
Insullation 231.27 lm 50.00 11,563.50 25.00 5,781.75 75.00 17,345.25
Spandrell 93.24 sq.m 1,370.00 127,738.80 411.00 38,321.64 1,781.00 166,060.44
Accessories & Consumables 1.00 lot 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00 19,500.00

Page 1 of 3
 Sub-total - - 370,249.89

7.00 Metal Roof & Bended Accessories

Pre-painted Tilespan Roofing 276.40 sq.m 325.00 89,830.00 130.00 35,932.00 455.00 125,762.00
Pre-painted Box Gutter 85.20 l.m. 295.00 25,134.00 118.00 10,053.60 413.00 35,187.60
Pre-painted Wall Flashings 17.50 l.m. 220.00 3,850.00 88.00 1,540.00 308.00 5,390.00
Pre-painted End Cap Wall Flashings 9.00 l.m. 220.00 1,980.00 88.00 792.00 308.00 2,772.00
Pre-painted Ridge Roll 66.30 l.m. 275.00 18,232.50 110.00 7,293.00 385.00 25,525.50
Stainless Valey Gutter 15.60 l.m. 355.00 5,538.00 142.00 2,215.20 497.00 7,753.20
Accessories & Consumables 1.00 lot 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00 19,500.00
Sub-total - - 221,890.30

8.00 Waterproofing
Waterproofing (Cementicious with membrane) 65.26 sq.m 400.00 26,104.00 160.00 10,441.60 560.00 36,545.60
Sub-total - - 36,545.60

9.00 Masonry Works

5" thk CHB 531.87 sq.m 450.00 239,342.40 180.00 95,736.96 630.00 335,079.36
4" thk CHB 341.60 sq.m 350.00 119,560.00 160.00 54,656.00 510.00 174,216.00
Exterior Plastering 664.84 sq.m 170.00 113,022.80 160.00 106,374.40 330.00 219,397.20
Interior Plastering 1,348.04 sq.m 170.00 229,166.80 150.00 202,206.00 320.00 431,372.80
Linear Plastering 212.30 l.m. 80.00 16,984.00 75.00 15,922.50 155.00 32,906.50
Mouldings 125.05 l.m. 220.00 27,511.00 88.00 11,004.40 308.00 38,515.40
Consumables 1.00 lot 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00 19,500.00
Sub-total 1,250,987.26

10.00 Finishing Works

Wall Finishes
300mm x 300mm Wall Tiles 139.20 sq.m 850.00 118,320.00 300.00 41,760.00 1,150.00 160,080.00
Exterior Bricks 13.05 sq.m 1,150.00 15,007.50 402.50 5,252.63 1,552.50 20,260.13
Lavatory Counter (0.60m) w/ 600 x 600 tile finished 8.15 l.m 1,200.00 9,780.00 420.00 3,423.00 1,620.00 13,203.00
Consumables 1.00 lot 10,000.00 10,000.00 3,500.00 3,500.00 13,500.00 13,500.00

Floor Finishes
600mm x 600mm Floor Tiles 300.90 sq.m 1,200.00 361,080.00 360.00 108,324.00 1,560.00 469,404.00
Non Skid Tiles 124.58 sq.m 1,100.00 137,038.00 330.00 41,111.40 1,430.00 178,149.40
Concrete Toping (Balcony) 35.60 sq.m 290.00 10,324.00 200.00 7,120.00 490.00 17,444.00
Consumables 1.00 lot 15,000.00 15,000.00 5,250.00 5,250.00 20,250.00 20,250.00

Ceiling Finishes
Gypsum Ceiling 267.31 sq.m 425.00 113,606.75 200.00 53,462.00 625.00 167,068.75
Ficem Ceiling 76.83 sq.m 385.00 29,579.55 200.00 15,366.00 585.00 44,945.55
Consumables 1.00 lot 15,000.00 15,000.00 4,500.00 4,500.00 19,500.00 19,500.00

Painting
Semi-gloss latex wall 1,348.04 sq.m 75.00 101,103.00 80.00 107,843.20 155.00 208,946.20
Elastomeric paint 664.84 sq.m 175.00 116,347.00 110.00 73,132.40 285.00 189,479.40
Flat Latex ceiling 34.14 sq.m 80.00 2,731.20 90.00 3,072.60 170.00 5,803.80
Automotive paint Door 105.84 sq.m 600.00 63,504.00 400.00 42,336.00 1,000.00 105,840.00
Automotive paint Door jamb 114.40 l.m 150.00 17,160.00 75.00 8,580.00 225.00 25,740.00
Consumables 1.00 lot 10,000.00 10,000.00 500.00 500.00 10,500.00 10,500.00

Stair Finishes
4' x 4' x 2" thk. Wood Planks 1.00 pcs 1,650.00 1,650.00 700.00 700.00 2,350.00 2,350.00
4' x 1' x 2" thk. Wood Planks 16.00 pcs 650.00 10,400.00 300.00 4,800.00 950.00 15,200.00
900mm Height Stair Steel Guardrail & Handrails 10.90 l.m 1,300.00 14,170.00 1,000.00 10,900.00 2,300.00 25,070.00
900mm Height Balcony Steel Guardrail & Handrails 20.85 l.m 1,100.00 22,935.00 950.00 19,807.50 2,050.00 42,742.50
Consumables 1.00 lot 10,000.00 10,000.00 500.00 500.00 10,500.00 10,500.00
Sub-total - - 1,765,976.73

11.00 Plumbing Works

Water Dist. System, including all valves, fittings, 1.00 lot - - 55,000.00 55,000.00
Sewer, Vent System and Drainage System 1.00 lot - - 40,000.00 40,000.00
Septic Tank, catch basin 1.00 lot - - 60,000.00 60,000.00
Water closet 5.00 pcs 5,000.00 25,000.00 600.00 3,000.00 5,600.00 28,000.00
Lavatory wall mounted 8.00 pcs 2,500.00 20,000.00 500.00 4,000.00 3,000.00 24,000.00
Lavatory Faucet 8.00 pcs 1,300.00 10,400.00 200.00 1,600.00 1,500.00 12,000.00
Shower 5.00 pcs 4,000.00 20,000.00 600.00 3,000.00 4,600.00 23,000.00
Floor drain 12.00 pcs 400.00 4,800.00 200.00 2,400.00 600.00 7,200.00
Kitchen Sink 3.00 pcs 2,400.00 7,200.00 500.00 1,500.00 2,900.00 8,700.00
Sink Faucet 3.00 pcs 1,500.00 4,500.00 200.00 600.00 1,700.00 5,100.00
Faucet 4.00 pcs 600.00 2,400.00 200.00 800.00 800.00 3,200.00
Bathtub 1.70m 2.00 pcs 25,000.00 50,000.00 400.00 800.00 25,400.00 50,800.00
Consumables 1.00 lot 10,000.00 10,000.00 500.00 500.00 10,500.00 10,500.00
Sub-total - - 327,500.00

12.00 Electrical Works

Rough-ins: Conduits, Junction/Utility Boxes 1.00 lot - - 60,000.00 60,000.00
Wires and Cables 1.00 lot - - 75,000.00 75,000.00

Page 2 of 3
 Circuit Breakers, Panel Boards 1.00 lot - - 25,000.00 25,000.00
Lighting Fixtures 82.00 pcs 400.00 32,800.00 200.00 16,400.00 600.00 49,200.00
Switches 44.00 pcs 180.00 7,920.00 150.00 6,600.00 330.00 14,520.00
Conv. Outlets 48.00 pcs 170.00 8,160.00 150.00 7,200.00 320.00 15,360.00
Exhaust fan 5.00 pcs 2,000.00 10,000.00 600.00 3,000.00 2,600.00 13,000.00
Range Hood 2.00 pcs 7,000.00 14,000.00 2,100.00 4,200.00 9,100.00 18,200.00
Consumables 1.00 lot 10,000.00 10,000.00 500.00 500.00 10,500.00 10,500.00
Sub-total - - 280,780.00

13.00 Door w/ Hardware, Door Jamb & Accessories

Metal Doors 3.00 sets 10,500.00 31,500.00 2,625.00 7,875.00 13,125.00 39,375.00
Wood Doors 18.00 sets 6,000.00 108,000.00 1,200.00 21,600.00 7,200.00 129,600.00
Glass Doors 2.00 sets 18,500.00 37,000.00 3,700.00 7,400.00 22,200.00 44,400.00
Sub-total - - 213,375.00

14.00 Aluminum Windows

2.40m x 1.20m Window 2.00 sets 11,500.00 23,000.00 450.00 900.00 11,950.00 23,900.00
2.40m x 0.60m Window 2.00 sets 8,000.00 16,000.00 400.00 800.00 8,400.00 16,800.00
1.20m x 1.20m Window 6.00 sets 6,000.00 36,000.00 350.00 2,100.00 6,350.00 38,100.00
0.60m x 0.60m Window 3.00 sets 4,000.00 12,000.00 200.00 600.00 4,200.00 12,600.00
Sub-total 91,400.00

Total Construction Cost 6,440,606.61

Page 3 of 3