CLIENT: DATE 5/ 2 / 2021

PROJECT: 4 storey Commercial Residential Building with Roofdeck

LOCATION: lot 21 blk 5 eastwood greenview subd brgy san isidro rodriguez rizal

ITEMS DESCRIPTION OF WORKS QTY. UNIT UNIT COST MATERIALS LABOR TOTAL AMOUNT
I. Mobilization/ Demobilization 1 lot 60000 60,000.00
Building Permits, brgy Permits ,
occupancy permits 1 lot 150000 150,000.00
Engineer drawings , blue prints 1 lot 25000 25,000.00
Temporay Facilities 1 lot 20000 20,000.00
Temporary Power / Water 1 lot 15000 15,000.00
Scaffoldings and equipments 1 lot 40000 40,000.00
Sub-total I 310,000.00

II. Excavation/Embankment
1 Footings 112.2 cu.m 1100 123,420.00 123,420.00
2 Footing Tie beams 132.5 cu.m 1100 145,750.00 145,750.00
3 Septic tank 18 cu.m 1100 19,800.00 19,800.00
4 Hauling of Debris 1 lot 12000 12,000.00 12,000.00
5 Backfill 25.96 cum 600 15,576.00 7,009.20 22,585.20
Sub-total II 323,555.20

III. Civil works Ground Floor

1 Formworks
Column 50.4 sq.m 700 35,280.00 15,876.00 51,156.00
TIE BEAM 73.8 sq.m 700 51,660.00 23,247.00 74,907.00
2 Rebars -
Footing 16mm 210 pcs 190 39,900.00 17,955.00 57,855.00
Column 16mm 84 pcs 425 35,700.00 16,065.00 51,765.00
Column tie 10mm 66 pcs 130 8,580.00 3,861.00 12,441.00
Footing tie beam 16mm 45 pcs 425 19,125.00 8,606.25 27,731.25
Footing tie beam Stirrups 12mm 73 pcs 190 13,870.00 6,241.50 20,111.50
Flooring 10mm 119 pcs 130 15,470.00 6,961.50 22,431.50
G.i Wire # 16 5 roll 800 4,000.00 1,800.00 5,800.00
3 Concreting -
Footing 19.6 cu.m 3800 74,480.00 33,516.00 107,996.00
Column 5.04 cu.m 3800 19,152.00 8,618.40 27,770.40
Tie Beam 5.59 cu.m 3800 21,242.00 9,558.90 30,800.90
Flooring 10.38 cu.m 3800 39,444.00 17,749.80 57,193.80
4 Masonry -
CHB Laying 6'' with reinforcements 162.75 sq.m 950 154,612.50 69,575.63 224,188.13
Plastering 325.5 sq.m 200 65,100.00 29,295.00 94,395.00
-
Sub-total III 866,542.48
IV. Civil works 2nd Floor
1 Concreting
Column 7.56 cu.m 3800 28,728.00 12,927.60 41,655.60
Beam 6.85 cu.m 3800 26,030.00 11,713.50 37,743.50
Slab 9.48 cu.m 3800 36,024.00 16,210.80 52,234.80
2 Formworks -
Column 67.2 sq.m 700 47,040.00 21,168.00 68,208.00
Beam 102.6 sq.m 700 71,820.00 32,319.00 104,139.00
Slab Steel Deck 68.5 sq.m 450 30,825.00 13,871.25 44,696.25
Coco lumber 2x3 120 pcs 140 16,800.00 7,560.00 24,360.00
nails 9 kg 105 945.00 425.25 1,370.25
3 Rebars pcs -
Column 16mm 84 pcs 425 35,700.00 16,065.00 51,765.00
Column Tie 12mm 92 pcs 190 17,480.00 7,866.00 25,346.00
Beam 16mm 92 pcs 425 39,100.00 17,595.00 56,695.00
Beam Stirrups 10mm 112 pcs 130 14,560.00 6,552.00 21,112.00
Slab 10mm 141 pcs 130 18,330.00 8,248.50 26,578.50
G.i Wire # 16 5 roll 800 4,000.00 1,800.00 5,800.00
4 Masonry -
CHB Laying 6'' (Second ) 101.5 sq.m 950 96,425.00 43,391.25 139,816.25
Plastering 203 sq.m 200 40,600.00 18,270.00 58,870.00
5 Ceiling Works 68.5 sq.m 600 41,100.00 18,495.00 59,595.00
Sub-total IV 819,985.15

V Civil works 3rd Floor

1 Concreting
Column 5.76 cu.m 3500 20,160.00 9,072.00 29,232.00
Beam 6.1 cu.m 3500 21,350.00 9,607.50 30,957.50
Slab 6.9 cu.m 3500 24,150.00 10,867.50 35,017.50
2 Formworks -
Column 67.2 sq.m 600 40,320.00 18,144.00 58,464.00
Beam 102.6 sq.m 600 61,560.00 27,702.00 89,262.00
 Slab 59.61 sq.m 250 14,902.50 6,706.13 21,608.63
Coco lumber 2x3 104 pcs 140 14,560.00 6,552.00 21,112.00
Nails 23 kg 105 2,415.00 1,086.75 3,501.75
3 Rebars -
Column 16mm 80 pcs 425 34,000.00 15,300.00 49,300.00
Column ties 12mm 92 pcs 190 17,480.00 7,866.00 25,346.00
Beam 16mm 92 pcs 425 39,100.00 17,595.00 56,695.00
Beam stirrups 10mm 112 pcs 130 14,560.00 6,552.00 21,112.00
Slab 10mm 96 pcs 180 17,280.00 7,776.00 25,056.00
G.i Wire # 16 5 roll 800 4,000.00 1,800.00 5,800.00
4 Masonry -
CHB Laying 6'' (3rd) 92.5 sq.m 950 87,875.00 39,543.75 127,418.75
CHB Laying 4'' (3rd 39 sqm 750 29,250.00 13,162.50 42,412.50
Plastering 263 sq.m 200 52,600.00 23,670.00 76,270.00
5 Ceiling Works 59.61 sq.m 600 35,766.00 16,094.70 51,860.70
Sub-total V 770,426.33
VI Civil works 4th Floor
1 Concreting
Column 7.56 cu.m 3800 28,728.00 12,927.60 41,655.60
Beam 6.1 cu.m 3800 23,180.00 10,431.00 33,611.00
Slab 7.1 cu.m 3800 26,980.00 12,141.00 39,121.00
2 Formworks -
Column 67.2 sq.m 600 40,320.00 18,144.00 58,464.00
Beam 102.6 sq.m 600 61,560.00 27,702.00 89,262.00
Slab 56 sq.m 250 14,000.00 6,300.00 20,300.00
Coco lumber 2x3 121 pcs 140 16,940.00 7,623.00 24,563.00
Nails 23 kg 105 2,415.00 1,086.75 3,501.75
3 Rebars -
Column 16mm 65 pcs 425 27,625.00 12,431.25 40,056.25
Column ties 12mm 92 pcs 190 17,480.00 7,866.00 25,346.00
Beam 16mm 94 pcs 425 39,950.00 17,977.50 57,927.50
Beam stirrups 10mm 113 pcs 130 14,690.00 6,610.50 21,300.50
Slab 10mm 112 pcs 180 20,160.00 9,072.00 29,232.00
4 Masonry -
CHB Laying 6'' (4th) 122 sq.m 950 115,900.00 52,155.00 168,055.00
CHB Laying 4" ( 4th ) 39 sqm 750 29,250.00 13,162.50 42,412.50
Plastering 244 sq.m 200 48,800.00 21,960.00 70,760.00
5 Ceiling Works 56 sq.m 600 33,600.00 15,120.00 48,720.00
Sub-total V 814,288.10

VII Civil works Roof Deck

1 Concreting
Column 5.76 cu.m 3500 20,160.00 9,072.00 29,232.00
Beam 6.1 cu.m 3500 21,350.00 9,607.50 30,957.50
Slab 7.1 cu.m 3500 24,850.00 11,182.50 36,032.50
2 Formworks -
Column 67.2 sq.m 600 40,320.00 18,144.00 58,464.00
Beam 102.6 sq.m 600 61,560.00 27,702.00 89,262.00
Slab 57.8 sq.m 250 14,450.00 6,502.50 20,952.50
Coco lumber 2x3 121 pcs 140 16,940.00 7,623.00 24,563.00
Nails 23 kg 105 2,415.00 1,086.75 3,501.75
3 Rebars -
Column 16mm 65 pcs 425 27,625.00 12,431.25 40,056.25
Column ties 12mm 92 pcs 190 17,480.00 7,866.00 25,346.00
Beam 16mm 82 pcs 425 34,850.00 15,682.50 50,532.50
Beam stirrups 10mm 112 pcs 130 14,560.00 6,552.00 21,112.00
Slab 10mm 130 pcs 180 23,400.00 10,530.00 33,930.00
G.i Wire # 16 5 roll 800 4,000.00 1,800.00 5,800.00
4 Masonry -
CHB Laying 6'' (5th) 122 sq.m 950 115,900.00 52,155.00 168,055.00
Plastering 244 sq.m 200 48,800.00 21,960.00 70,760.00
5 Ceiling Works 57.8 sq.m 600 34,680.00 15,606.00 50,286.00
Sub-total V 758,843.00

VIII Stairs Ground to 5th Floor

1 Rebars 12mm dia 147 pcs 190 27,930.00 12,568.50 40,498.50
2 Metal deck formworks 25.9 sqm 250 6,475.00 2,913.75 9,388.75
3 Coco lumber 90 pcs 140 12,600.00 5,670.00 18,270.00
4 Gi pipe railings sch 40 11 pcs 1700 18,700.00 8,415.00 27,115.00
5 square bar 20mm 36 pcs 800 28,800.00 12,960.00 41,760.00
6 Concreting 7.5 cu.m 3500 26,250.00 11,812.50 38,062.50
Sub-total VIII 175,094.75

IX Architectural Works
1 Ground Floor 60x60 tiles Floor Finish
Commercial Space 1 2 3 106 pcs 360 38,160.00 17,172.00 55,332.00
C.R 30x30 45 pcs 360 16,200.00 7,290.00 23,490.00
Cementitous waterproofing 42 sq.m 300 12,600.00 5,670.00 18,270.00
 Adhesive / grout / cement 42 sqm 200 8,400.00 3,780.00 12,180.00
2 Second Floor -
Commercial Space 4 5 6 106 pcs 360 38,160.00 17,172.00 55,332.00
Cementitous waterproofing 38 sq.m 300 11,400.00 5,130.00 16,530.00
Adhesive / grout / cement 38 sqm 200 7,600.00 3,420.00 11,020.00
3 Third Floor -

Dining / living / kitchen / Bedroom 156 pcs 360 56,160.00 25,272.00 81,432.00

C.R 30x30 75 pcs 60 4,500.00 2,025.00 6,525.00

Cementitous waterproofing 39.01 sq.m 300 11,703.00 5,266.35 16,969.35
Adhesive / grout / cement 39.01 sqm 200 7,802.00 3,510.90 11,312.90
4 Fourth Floor -
Dining / living / kitchen / Bedroom 156 pcs 360 56,160.00 25,272.00 81,432.00
C.R 30x30 67 pcs 60 4,020.00 1,809.00 5,829.00
Cementitous waterproofing 39.01 sq.m 300 11,703.00 5,266.35 16,969.35
Adhesive / grout / cement 39.01 sqm 200 7,802.00 3,510.90 11,312.90
5 Fifth Floor -
RoofDeck Smooth Concrete Finish 52.25 sqm 600 31,350.00 14,107.50 45,457.50
Cementitous waterproofing 59.01 sq.m 300 17,703.00 7,966.35 25,669.35
Sub-total IX 495,063.35

X Architectural Wall Finishes Interior/exterior

1 Ground Floor
Painting of Walls 325.5 sq.m 300 97,650.00 43,942.50 141,592.50
Painting of Ceiling 68.5 sqm 300 20,550.00 9,247.50 29,797.50
C.r Wall tiles 3030 133 pcs 60 7,980.00 3,591.00 11,571.00
2 Second Floor -
Painting of Walls 325.5 sq.m 300 97,650.00 43,942.50 141,592.50
Painting of Ceiling 68.5 sqm 300 20,550.00 9,247.50 29,797.50
3 Third Floor -
Painting of Walls 263 sq.m 300 78,900.00 35,505.00 114,405.00
Painting of Ceiling 59.61 sqm 300 17,883.00 8,047.35 25,930.35
C.r Wall tiles 3030 122 pcs 60 7,320.00 3,294.00 10,614.00
4 Fourth Floor -
Painting of Walls 244 sq.m 300 73,200.00 32,940.00 106,140.00
Painting of Ceiling 58.01 sqm 300 17,403.00 7,831.35 25,234.35
C.r Wall tiles 3030 122 pcs 60 7,320.00 3,294.00 10,614.00
5 Fifth Floor -
Painting of Walls 244 sq.m 300 73,200.00 32,940.00 106,140.00
Painting of Ceiling 57.01 sqm 300 17,103.00 7,696.35 24,799.35
6 Groove Finish exterior 21 sqm 600 12,600.00 5,670.00 18,270.00
7 Tubular 2x3 Railings exterior 37 sqm 2200 81,400.00 36,630.00 118,030.00
Sub-total X 914,528.05

XI Doors/ Jamb/ Hardwares

1 Steel Roll up Door 2.62 x 2.4m 6 sets 4000 148,800.00 59,520.00 208,320.00
2 Panel Door on wooden Jamb 2 set 12000 24,000.00 9,600.00 33,600.00
3 Panel Door on wooden Jamb bedroom 5 set 9000 45,000.00 18,000.00 63,000.00
4 Cr Door pvc 3 sets 6000 18,000.00 7,200.00 25,200.00
Sub-total XI 330,120.00
XII Glass and Windows
1 Steel casement double window sw 1 2 sqm 3700 7400 3,700.00 11,100.00
2 Steel casement double window sw 2 16 sqm 3700 59200 29,600.00 88,800.00
3 Steel casement double window sw 3 7.68 sqm 3700 28416 14,208.00 42,624.00
4 Steel casement double window sw 4 0.72 sqm 3700 2664 1,332.00 3,996.00
Sub-total XII 146,520.00

XIII Electrical/ Cable / Telephone

1 Convinience Outlet
Ordinary Outlet 18 units 350 6300 3,150.00 9,450.00
2 Lightings -
a. Pin Light/Flood light / downlight 34 units 1200 40800 18,360.00 59,160.00
3 Switches 16 units 390 6240 3,120.00 9,360.00
4 Wirings 3.5mm sq 15 box 3600 54,000.00 27,000.00 81,000.00
Wirings 5.5mm sq 3 box 5900 17,700.00 8,850.00 26,550.00
Wirings 8 mm sq 1 box 8200 8,200.00 4,100.00 12,300.00
5 electrical pvc pipe 250 lngt 95 23,750.00 11,875.00 35,625.00
6 Fittings and accessories 1 lot 6000 6,000.00 3,000.00 9,000.00
7 Circuit Breaker 8 units 2200 17,600.00 8,800.00 26,400.00
8 Panel Board main 1 units 42500 42,500.00 21,250.00 63,750.00
Sub-total XIII 332,595.00
XIV Plumbing
New Waste Line 75 lm 600 45,000.00 22,500.00 67,500.00
New Water Line 75 lm 400 30,000.00 15,000.00 45,000.00
Water Closet 3 sets 11000 33,000.00 16,500.00 49,500.00
Lavatory 3 sets 3000 9,000.00 4,500.00 13,500.00
 Kitchen Sink 2 set 4500 9,000.00 4,500.00 13,500.00
Fittings and accessories 1 lot 10000 10000 10,000.00
Sub-total XIV 199,000.00

XV Roofings & Trusses

Rib type roofing 40.65 sqm 1100 44,715.00 22,357.50 67,072.50
angle bar 1-1/2 x 1-1/2 25 pcs 790 19,750.00 9,875.00 29,625.00
C purlins 2x3 42 pcs 550 23,100.00 11,550.00 34,650.00
flashing 6 pcs 600 3,600.00 1,800.00 5,400.00
Gutter 9.5 lm 200 1,900.00 950.00 2,850.00
consumables 1 lot 5000 5,000.00 2,500.00 7,500.00
Sub-total XV 147,097.50

Direct Cost 7,403,658.90

Vat 888,439.07
Project Cost 8,292,097.97

Prepared by