PROJECT TITLE PROPOSED COMMERCIAL BUILDING WITH GAS STATION

LOCATION DAPDAP, BAMBAN, TARLAC

DATE OCTOBER 14 ,2022

ESTIMATED PROJECT COST

MATERIALS LABOR/EQUIPMENT TOTAL COST
ITEM NO. DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT UNIT COST AMOUNT (Php)

DIVISION 1 - SITEWORKS
1.1 Demolished existing structure 1.00 lot 500,000.00 500,000.00 500,000.00
1.2 Excavation 1,098.02 cu.m - - 100.00 109,802.00 100.00 109,802.00
1.3 Backfilling 1,285.00 cu.m - - 100.00 128,500.00 100.00 128,500.00
1.4 Soil Poisoning 700.00 sq.m 15.00 10,500.00 5.00 3,500.00 20.00 14,000.00
1.5 Gravel Bed 220.00 cu.m 850.00 187,000.00 100.00 22,000.00 950.00 209,000.00

TOTAL FOR DIVISION 1 197,500.00 763,802.00 961,302.00

DIVISION 2 - CONCRETING AND REBARS

2.1 Concrete (3000psi) 465.00 cu.m - - 550.00 255,750.00 550.00 255,750.00
Cement 1,183.00 bags 230.00 272,090.00 - - 230.00 272,090.00
Sand 240.00 cu.m 350.00 84,000.00 - - 350.00 84,000.00
Gravel 480.00 cu.m 900.00 432,000.00 - - 900.00 432,000.00

Sub-Total Concreting Works 788,090.00 255,750.00 1,043,840.00

2.2 Formworks
a. Columns 283.65 sqm - - 350.00 99,278.55 350.00 99,278.55
1/2" x 4' x 8' Phenolic Plywood 49.00 sheets 750.00 36,750.00 - - 750.00 36,750.00
2" x 2" x 12' Lumber 1,735.00 bd.ft. 40.00 69,400.00 - - 40.00 69,400.00
Common Wire Nails (Assorted) 100.00 kgs 60.00 6,000.00 - - 60.00 6,000.00
Tie Wire 65.00 kgs 70.00 4,550.00 - - 70.00 4,550.00
b. Beams 115.00 sqm - - 350.00 40,250.00 350.00 40,250.00
1/2" x 4' x 8' Phenolic Plywood 28.00 sheets 750.00 21,000.00 - - 750.00 21,000.00
2" x 2" x 12' Lumber 385.00 bd.ft. 40.00 15,400.00 - - 40.00 15,400.00
Common Wire Nails (Assorted) 40.00 kgs 60.00 2,400.00 - - 60.00 2,400.00
Tie Wire 35.00 kgs 70.00 2,450.00 - - 70.00 2,450.00
c. Scaffolding and Accessories 9.00 lot 15,000.00 135,000.00 5,000.00 25,000.00 20,000.00 180,000.00

Sub-Total Formworks 292,950.00 164,528.55 477,478.55

2.3 Reinforcement
10 mm ø rebar 2,647.10 kgs 30.00 79,413.00 7.00 18,529.70 37.00 97,942.70
12 mm ø rebar 1,466.09 kgs 30.00 43,982.70 7.00 10,262.63 37.00 54,245.33
16 mm ø rebar 1,211.65 kgs 30.00 36,349.50 7.00 8,481.55 37.00 44,831.05
20 mm ø rebar 1,087.50 kgs 30.00 32,625.00 7.00 7,612.50 37.00 40,237.50
Tie Wire 376.33 kgs 70.00 26,343.10 - - 70.00 26,343.10

Sub-Total for Reinforcement 218,713.30 44,886.38 263,599.68

TOTAL FOR DIVISION 2 1,299,753.30 465,164.93 1,784,918.23

DIVISION 3 - MASONRY AND REBARS

3.1 CHB Laying 6" in Exterior Walls
Interior Walls - CHB 4" 1,425.00 sq.m. - - 150.00 213,750.00 150.00 213,750.00

6" CHB (Non-Load Bearing) 5,290.00 pcs 15.00 79,350.00 - - 15.00 79,350.00
Cement 776.00 bags 230.00 178,480.00 - - 230.00 178,480.00
Sand 215.00 cu.m 350.00 75,250.00 - - 350.00 75,250.00
10 mm dia rebar 988.00 kgs 30.00 29,640.00 - - 30.00 29,640.00
Tie Wire 120.00 kgs 70.00 8,400.00 - - 70.00 8,400.00

Sub-Total CHB Laying 371,120.00 213,750.00 584,870.00

3.2 Plastering Work including Supply and Installation of Mouldings 433.00 sq.m. - - 200.00 86,600.00 200.00 86,600.00
Cement 185.00 bags 230.00 42,550.00 - - 230.00 42,550.00
Sand 94.00 cu.m 350.00 32,900.00 - - 350.00 32,900.00

Sub-Total Plastering Works 75,450.00 86,600.00 162,050.00

TOTAL FOR DIVISION 3 446,570.00 300,350.00 746,920.00

 DIVISION 4 - CARPENTRY WORKS
4.1 Interior and Exterior Ceiling Works 205.00 sqm - - 200.00 41,000.00 200.00 41,000.00
a. Interior Ceiling
Ground Floor Area
Second Floor Area
Service area

Hardiflex 3.5mm 133.00 pcs 400.00 53,200.00 - - 400.00 53,200.00

Carrying Channel 190.00 pcs 90.00 17,100.00 - - 90.00 17,100.00
Metal Furring 220.00 pcs 88.50 19,470.00 - - 88.50 19,470.00
Wall Angle 110.00 pcs 28.50 3,135.00 - - 28.50 3,135.00
Furring clip 430.00 pcs 3.00 1,290.00 - - 3.00 1,290.00
Concrete Nail 30.00 kgs 81.00 2,430.00 - - 81.00 2,430.00
Blind Rivets 1/2"x1/8' 25.00 boxes 145.00 3,625.00 - - 145.00 3,625.00
Gypsum Screw 1' 750.00 pcs 0.28 210.00 - - 0.28 210.00
Gypsum Mesh Tape,75m per roll 10.00 rolls 100.00 1,000.00 - - 100.00 1,000.00
Gypsum Putty 15.00 gals 213.00 3,195.00 - - 213.00 3,195.00
Drill Bit 5/32" 20.00 pcs 34.50 690.00 - - 34.50 690.00

Paintworks 205.00 sq.m - - 150.00 30,750.00 150.00 30,750.00

Boysen Flat Latex White (2 coats) 23.00 tins 1,822.00 41,906.00 - - 1,822.00 41,906.00
Miscellenous & Consumables 1.00 lot 5,000.00 5,000.00 - - 25,000.00 25,000.00

TOTAL FOR DIVISION 4 152,251.00 71,750.00 244,001.00

DIVISION 5 - FENESTRATION AND MILLWOKS

5.1 Supply and Installation of Doors and Door Jambs

D-1 (2700x4000mm) steel roll up (manual) 7.00 sets 8,500.00 59,500.00 1,000.00 7,000.00 20,000.00 140,000.00

D-1 (2700x2800mm) steel roll up (manual) 1.00 set 8,500.00 8,500.00 1,000.00 1,000.00 15,000.00 15,000.00
D-2 (800x2100mm) Wooden Panel Door (Included all
1.00 set 7,500.00 7,500.00 1,000.00 1,000.00 8,500.00 8,500.00
accessories and painting works)
D-3 (600x2100mm) PVC flush Door (Included all accessories) 8.00 sets 5,500.00 44,000.00 1,000.00 8,000.00 6,500.00 52,000.00

Sub-Total for Doors & Door Jambs 119,500.00 17,000.00 215,500.00

TOTAL FOR DIVISION 5 119,500.00 17,000.00 215,500.00

 DIVISION 6 - ROOF, ROOF FRAMES AND METAL WORKS

6.1 Roofing Works

a. Supply and Installation of Metal Decking
Web Deck 184.00 sq.m 600.00 110,400.00 100.00 18,400.00 700.00 128,800.00
Painting Works:
Red-Oxide Metal Primer (1 Coat) 8.00 gals 343.00 2,744.00 120.05 960.40 463.05 3,704.40
Davies Roofshield White DV50-00 (2 Coats) 13.00 gals 560.00 7,280.00 196.00 2,548.00 756.00 9,828.00

c. Metal Works
Allowance for Metal Works 1.00 lot 40,000.00 40,000.00 20,000.00 20,000.00 80,000.00 80,000.00

TOTAL FOR DIVISION 6 160,424.00 41,908.40 222,332.40

DIVISION 7 - PAINTING WORKS

7.1 Concrete Surface 360.00 sq.m 200.00 72,000.00 200.00 72,000.00
Skimcoat 75.00 bags 500.00 37,500.00 - - 500.00 37,500.00
Flat Latex (1 coat) 28.00 tins 1,822.00 51,016.00 - - 1,822.00 51,016.00
Latex (2 coats) 65.00 tins 2,154.00 140,010.00 - - 2,154.00 140,010.00
Acrycolors 12.00 liters 130.00 1,560.00 - - 130.00 1,560.00
Miscellenous and Consumables 1.00 lot 15,000.00 15,000.00 - - 30,000.00 30,000.00

TOTAL FOR DIVISION 7 245,086.00 72,000.00 332,086.00

DIVISION 8 - TILING WORKS

8.1 Tiling Works
300mm x 300mm Ceramic Tiles 300.00 pcs 150.00 45,000.00 60.00 18,000.00 210.00 63,000.00
600mm x 600mm Rectified Tiles 650.00 pcs 200.00 130,000.00 60.00 39,000.00 260.00 169,000.00
Tile Adhesive 150.00 bags 200.00 30,000.00 80.00 12,000.00 280.00 42,000.00
Tile Grout 35.00 bags 50.00 1,750.00 20.00 700.00 70.00 2,450.00
8.2 Concrete Topping 128.00 sq.m. - - 100.00 12,800.00 100.00 12,800.00
Cement 110.00 bags 220.00 24,200.00 - - 220.00 24,200.00
Sand 65.00 cu.m 350.00 22,750.00 - - 350.00 22,750.00

TOTAL FOR DIVISION 8 253,700.00 82,500.00 336,200.00

 DIVISION 9 - PLUMBING WORKS
9.1 Allowance and Miscellenous for Plumbing Rough-ins 1.00 lot 80,000.00 80,000.00 50,000.00 50,000.00 100,000.00 100,000.00
9.2 Plumbing Fixtures
Water Closet w/Lavatory and Complete Acessories 8.00 sets 15,000.00 120,000.00 900.00 7,200.00 25,900.00 207,200.00
Kitchen Sink w/ faucet 7.00 sets 10,500.00 73,500.00 900.00 6,300.00 11,400.00 79,800.00
Floor Drain 4" 8.00 pcs 500.00 4,000.00 50.00 400.00 550.00 4,400.00
Miscelleneous and Consummables 1.00 lot 15,000.00 15,000.00 1,000.00 1,000.00 50,000.00 50,000.00

TOTAL FOR DIVISION 9 441,400.00 441,400.00 441,400.00

DIVISION 10 - ELECTRICAL WORKS

10.1 Allowance and Miscellenous for Electrical Rough-ins and Fixtures 1.00 lot 200,000.00 - 250,000.00 250,000.00

TOTAL FOR DIVISION 10 - - 250,000.00

DIVISION 11 - MECHANICAL WORKS

11.1 Underground Tanks (8000L Premium & 2000L Unleaded) 1.00 Unit 180,000.00 - 180,000.00 180,000.00

TOTAL FOR DIVISION 11 - - 180,000.00

TOTAL PROJECT DIRECT COST 5,714,659.63