MATERIALS LABOR

ITEM ITEM DESCRIPTION UNIT QTY. TOTAL

U/COST COST U/COST COST

DIVISION1 - SITE WORKS

1.0 Clearing and grubbing sq.m. - -
2.0 Layouting Lot -
3.0 Excavation cu.m. 29.38 250.00 7,344.00 7,344.00
4.0 Scaffolding lot 1 25,000.00 25,000.00 25,000.00
5.0 Demolition Works/Hauling 1.0 LOT 1.00 19,200.00 19,200.00 19,200.00

DIVISION 3 - CONCRETE

Column Footing
1.0 Gravel Bed Laying cu.m. 2.94 1,600.00 4,700.16
2.0 Rebars; 16mm kg 643.95 47.52 30,600.00
GI Wire kg 2.00 85.00 170.00
3.0 Formworks sq.m. - -
4.0 Concrete Pouring cu.m. 7.34 -
Cement bags 70.00 255.00 17,850.00
Sand cu.m. 5.00 350.00 1,750.00
Gravel cu.m. 7.34 1,600.00 11,750.40 -
66,820.56 26,728.22 93,548.78
Column
GROUND FLOOR
1.0 Column cum 8.33
2.0 Rebars; 16mm kg 965.92 47.52 45,900.00
Rebars; 10mm kg 628.85 48.12 30,260.00
GI Wire kg 7.00 85.00 595.00
3.0 Formworks sq.m. -
Phenolic Board pcs 12.00 1,200.00 14,400.00
Cocolumber 2X3X12 pcs 144.00 160.00 23,040.00
common Nail kls 13.00 100.00 1,300.00
4.0 Concrete Pouring cu.m. 8.33 -
Cement bags 74.97 255.00 19,117.35
Sand cu.m. 4.17 350.00 1,457.75 - -
Gravel cu.m. 8.33 1,600.00 13,328.00 - -
5.0 Consumables Lot 3,000.00
152,398.10 60,959.24 213,357.34
SECOND FLOOR COLUMN
1.0 Column cum 5.10
2.0 Rebars; 16mm kg 482.96 47.52 22,950.00
Rebars; 10mm kg 377.31 48.12 18,156.00
GI Wire kg 6.00 85.00 510.00
3.0 Formworks sq.m. -
Phenolic Board pcs 12.00 1,200.00 14,400.00
Cocolumber 2X3X12 pcs 144.00 160.00 23,040.00
common Nail kls 10.00 100.00 1,000.00
4.0 Concrete Pouring cu.m. 5.10 -
Cement bags 45.90 255.00 11,704.50
Sand cu.m. 2.55 350.00 892.50 - -
Gravel cu.m. 5.10 1,600.00 8,160.00 - -
5.0 Consumables Lot 3,000.00
103,813.00 51,906.50 155,719.50
GROUND FLOOR SLAB

Rebars; 10mm kg 669.54 47.52 31,816.41

GI Wire kg 10.00 85.00 850.00
4.0 Concrete Pouring cu.m. 12.92 -
Cement bags 116.28 255.00 29,651.40
Sand cu.m. 6.46 350.00 2,261.00
Gravel cu.m. 12.92 1,600.00 20,672.00
85,250.81 42,625.40 127,876.21
2F SLAB
Rebars; 12mm kg 1,438.22 45.06 64,800.00
Rebars; 10mm kg 591.86 48.12 28,480.00
GI Wire kg 35.00 85.00 2,975.00
Formworks sq.m. -
Steel deck 0.80mm pcs 104.00 600.00 62,400.00
Cocolumber 2X3X12 pcs 100.00 160.00 16,000.00
Shoring jack lot 1.00 10,000.00 10,000.00
common Nail kls 10.00 100.00 1,000.00
4.0 Concrete Pouring cu.m. 10.40 -
Cement bags 93.60 255.00 23,868.00
Sand cu.m. 5.20 350.00 1,820.00
Gravel cu.m. 10.40 1,600.00 16,640.00
227,983.00 113,991.50 341,974.50
FOOTING TIE BEAM
Rebars; 16mm kg 1,136.37 47.52 54,000.00
Rebars; 10mm kg 355.12 48.12 17,088.00
GI Wire kg 8.00 85.00 680.00
Concrete Pouring cu.m. 9.54 -
Cement bags 85.86 255.00 21,894.30
Sand cu.m. 4.77 350.00 1,669.50
Gravel cu.m. 9.54 1,600.00 15,264.00
110,595.80 55,297.90 165,893.70
2F BEAMS
Rebars; 16mm kg 1,136.37 47.52 54,000.00
Rebars; 10mm kg 355.12 48.12 17,088.00
GI Wire kg 8.00 85.00 680.00
Phenolic Board pcs 10.00 1,200.00 12,000.00
Cocolumber 2X3X12 pcs 100.00 160.00 16,000.00
Concrete Pouring cu.m. 6.36 -
Cement bags 57.24 250.00 14,310.00
Sand cu.m. 3.18 350.00 1,113.00
Gravel cu.m. 6.36 1,600.00 10,176.00
125,367.00 62,683.50 188,050.50
ROOF BEAM
Rebars; 16mm kg 1,100.00 47.52 52,271.48
Rebars; 10mm kg 300.00 48.12 14,435.80
GI Wire kg 8.00 85.00 680.00
Phenolic Board pcs 10.00 1,200.00 12,000.00
Cocolumber 2X3X12 pcs 100.00 160.00 16,000.00
Concrete Pouring cu.m. 4.77 -
Cement bags 42.93 255.00 10,947.15
Sand cu.m. 2.39 350.00 834.75
Gravel cu.m. 4.77 1,600.00 7,632.00
114,801.18 57,400.59 172,201.78

MASONRY WORKS

CHB LAYING Exterior sqm 311.8

CHB pcs 4482.125 11 49,303.37
12mm kg 1,094.38 48.622454 53,211.55
Gi Wire kg 6.00 85 510.00
mortar
Cement bags 158.45676 150 23,768.51
sand cum 13.20473 350 4,621.66
131,415.09 65,707.55 197,122.64

CHB laying Interior 146.7

G/F sqm 83.52
2/f sqm 63.18
CHB pcs 1833.75 11 20,171.25
10mm kg 880.2 48.119333 42,354.64
Gi Wire kg 5.00 85 425.00
62,950.89 31,475.44 94,426.33

PLASTERING SQM 917.00 150 137,550.00

Volume cum 11.00
Cement Bags 66.00 150 9,900.00
sand cum 14.00 350 4,900.00
14,800.00 137,550.00 152,350.00

CEILING WORKS
GROUND FLOOR sqm 104
Wall Angle pcs 30 40 1,200.00
furring pcs 54 145 7,830.00
Carrying Channel pcs 72 105 7,560.00
W Clip pcs 3000 3.5 10,500.00
Hardie flex pcs 40 680 27,200.00
Hardie screw box 4 600 2,400.00

Second floor sqm 88

Wall Angle pcs 26 40 1,040.00
furring pcs 54 145 7,830.00
Carrying Channel pcs 72 105 7,560.00
W Clip pcs 2500 3.5 8,750.00
Hardie flex pcs 34 680 23,120.00
Hardie screw box 3 600 1,800.00
106,790.00 53,395.00 160,185.00
ROOF FRAMING AND ROOFING
ROOF FRAMING SQM 90.72
Tubular 2x4x1.5 pcs 36 1250 45,000.00
Welding Rod kls 10 125 1,250.00
C-purlins 2x4 pcs 26 704 18,304.00
Angle Bar 2x3/16 pcs 2 -
Rebar 16mm kls 56.818742 47.519531 2,700.00
Hook and Eye pcs 4 200 800.00
Rebar 12mm kls 10.65 48.622454 518.00

ROOFING sqm 90.72 -

Concrete Gutter lm 8 1500 12,000.00
Rib Type lm 96 450 43,200.00
Wall flashing 2.44 pcs 16 450 7,200.00
Wall Capping 2.44 lm 16 450 7,200.00
138,172.00 69,086.00 207,258.00
BALCONY RAILING
Tubular 2x2x1.5 pcs 4 850 3,400.00
Metal premier Gal 2 1000 2,000.00
5,400.00 2,700.00 8,100.00

TILEWORKS
GROUND FLOOR sqm 150.57 -
Mariwasa 60x60 pcs 262 250 65,500.00
4 T&B -
Mariasa 30x30 Tiles pcs 625 60 37,500.00
Tile adhesive bag 80 200 16,000.00
Cement bag 5 250 1,250.00
sand cum 1 350 350.00

SECOND FLOOR 153.09

Mariwasa 60x60 308 250 77,000.00
2 T&B -
Mariasa 30x30 Tiles 469 60 28,140.00
Tile adhesive 85 225 19,125.00
Cement 5 250 1,250.00
sand 1 350 350.00
Waterproofing sqm 7.65
super thoroseal(waterproofing) gal 4 950 3,800.00
250,265.00 125,132.50 375,397.50
DOORS AND WIDOWS

PAINTING WORKS
WALL SQM 917.00
SKIM COAT Bags 155 385 59,675.00
PAINT gal 30.00 950 28,500.00

CEILING SQM 192

PAINT gal 10.00 950 9,500.00
Consumbales lot 1 10000 10,000.00
107,675.00 53,837.50 161,512.50

1,013,256.85 2,866,518.28

6
600
180
648,000.00
 Data
ITEM DESCRIPTION Sum of QTY. Sum of COST Average of U/COST
Carrying Channel 144.00 15,120.00 105.00
Cement 874.00 222,870.00 255.00
Cement 10.00 2,550.00 255.00
CHB 6,400.00 88,400.00 13.00
Cocolumber 15.00 2,100.00 140.00
Cocolumber 2X3X12 680.00 108,800.00 160.00
common Nail 33.00 3,300.00 100.00
Concrete Gutter 8.00 12,000.00 1,500.00
C-purlins 2x4 26.00 18,304.00 704.00
furring 54.00 7,830.00 145.00
GI Wire 95.00 8,075.00 85.00
Gravel 79.00 118,500.00 1,500.00
Hardie flex 74.00 50,320.00 680.00
Hardie screw 7.00 4,200.00 600.00
Hook and Eye 4.00 800.00 200.00
Insulation 2.00 7,000.00 3,500.00
Mariasa 30x30 Tiles 1,094.00 65,640.00 60.00
Mariwasa 60x60 570.00 142,500.00 250.00
Metal furring 54.00 7,830.00 145.00
Metal premier 2.00 2,000.00 1,000.00
PAINT 40.00 38,000.00 950.00
Phenolic 4.00 3,600.00 900.00
Phenolic Board 60.00 54,000.00 900.00
Rebars; 10mm 4,352.94 209,461.81 48.12
Rebars; 12mm 2,750.31 132,350.42 48.25
Rebars; 16mm 5,966.52 286,688.29 47.97
Rib Type 96.00 43,200.00 450.00
Sand 89.00 31,150.00 350.00
Shoring jack 1.00 10,000.00 10,000.00
SKIM COAT 155.00 59,675.00 385.00
super thoroseal(waterproofing) 4.00 3,800.00 950.00
Tile adhesive 165.00 35,125.00 212.50
Tubular 2x2x1.5 4.00 3,400.00 850.00
Tubular 2x4x1.5 36.00 45,000.00 1,250.00
W Clip 5,500.00 19,250.00 3.50
Wall Angle 61.00 2,440.00 40.00
Wall Capping 2.44 16.00 7,200.00 450.00
Wall flashing 2.44 16.00 7,200.00 450.00
Welding Rod 10.00 1,250.00 125.00
Total Result 29,551.78 1,880,929.52 493.36
 kg kg/meter std length pcs
Rebars; 10mm 4,352.94 0.616523 6 1,176.75 152 178,865.35
Rebars; 12mm 2,750.31 0.887793 6 516.32 220 113,590.48
Rebars; 16mm 5,966.52 1.578298 6 630.06 405 255,173.73

547,629.56

cement bags 1000 208 208,000.00

Gravel cum 79 1370

10 workers

10 6 650 39,000.00
350,000.00
8.974358974

Rebars; 10mm 1050 96.23867 1050 0.616522811 6 283.85 285

Rebars; 16mm 2883.946 143.7595 2885 1.578298397 6 304.65 305
 initial order
588.37 500 152 76,000.00 120 400
258.16 260 220 57,200.00
504.05 500 405 202,500.00 90

1000 208 208,000.00

543,700.00 950,000.00 406,300.00

108,230.00

152 43320
405 123525
123,525.00
 ITEM DESCRIPTION UNIT QTY. U/COST COST U/COST COST
2.0 Rebars; 16mm kg 643.95 47.52 30,600.00
GI Wire kg 2.00 85.00 170.00
Cement bags 70.00 255.00 17,850.00
Sand cu.m. 5.00 350.00 1,750.00
Gravel cu.m. 9.00 1,500.00 13,500.00 -
2.0 Rebars; 16mm kg 990.00 48.12 47,638.80
Rebars; 10mm kg 650.00 48.12 31,277.57
GI Wire kg 7.00 85.00 595.00
Phenolic Board pcs 12.00 900.00 10,800.00
Cocolumber 2X3X12 pcs 80.00 160.00 12,800.00
common Nail kls 13.00 100.00 1,300.00
Cement bags 80.00 255.00 20,400.00
Sand cu.m. 6.00 350.00 2,100.00 - -
Gravel cu.m. 10.00 1,500.00 15,000.00 - -
2.0 Rebars; 16mm kg 500.00 48.12 24,060.00
Rebars; 10mm kg 390.00 48.12 18,766.54
GI Wire kg 6.00 85.00 510.00
common Nail kls 10.00 100.00 1,000.00
Cement bags 50.00 255.00 12,750.00
Sand cu.m. 4.00 350.00 1,400.00 - -
Gravel cu.m. 7.00 1,500.00 10,500.00 - -
Rebars; 10mm kg 690.00 48.12 33,202.80
GI Wire kg 10.00 85.00 850.00
Cement bags 120.00 255.00 30,600.00
Sand cu.m. 9.00 350.00 3,150.00
Gravel cu.m. 14.00 1,500.00 21,000.00
Rebars; 12mm kg 1,600.00 48.12 76,992.00
Rebars; 10mm kg 650.00 48.12 31,277.57
GI Wire kg 35.00 85.00 2,975.00
34.56 Phenolic Board pcs 28.00 900.00 25,200.00
Cocolumber 2X3X12 pcs 400.00 160.00 64,000.00
Shoring jack lot 1.00 10,000.00 10,000.00
common Nail kls 10.00 100.00 1,000.00
Cement bags 105.00 255.00 26,775.00
Sand cu.m. 7.00 350.00 2,450.00
Gravel cu.m. 12.00 1,500.00 18,000.00
Rebars; 16mm kg 1,250.00 48.12 60,150.00
Rebars; 10mm kg 400.00 48.12 19,247.73
GI Wire kg 8.00 85.00 680.00
Cement bags 90.00 255.00 22,950.00
Sand cu.m. 6.00 350.00 2,100.00
Gravel cu.m. 11.00 1,500.00 16,500.00
Rebars; 16mm kg 1,250.00 48.12 60,150.00
Rebars; 10mm kg 365.00 48.12 17,563.56
GI Wire kg 8.00 85.00 680.00
Phenolic Board pcs 10.00 900.00 9,000.00
Cocolumber 2X3X12 pcs 100.00 160.00 16,000.00
Cement bags 60.00 255.00 15,300.00
Sand cu.m. 5.00 350.00 1,750.00
Gravel cu.m. 8.00 1,500.00 12,000.00
Rebars; 16mm kg 1,200.00 48.12 57,744.00
Rebars; 10mm kg 300.00 48.12 14,435.80
GI Wire kg 8.00 85.00 680.00
Phenolic Board pcs 10.00 900.00 9,000.00
Cocolumber 2X3X12 pcs 100.00 160.00 16,000.00
Cement bags 45.00 255.00 11,475.00
Sand cu.m. 5.00 350.00 1,750.00
Gravel cu.m. 7.00 1,500.00 10,500.00
CHB pcs 4500 15 67,500.00
Rebars; 12mm kg 1,094.38 48.12 52,661.67
Gi Wire kg 6.00 85 510.00
Cement bags 180 255 45,900.00
sand cum 25 350 8,750.00
CHB pcs 1900 11 20,900.00
Rebars; 10mm kg 880.2 48.12 42,355.22
Gi Wire kg 5.00 85 425.00
Cement Bags 66.00 255 16,830.00
sand cum 14.00 350 4,900.00
Wall Angle pcs 35 40 1,400.00
Metal furring pcs 54 145 7,830.00
Carrying Channel pcs 72 105 7,560.00
W Clip pcs 3000 3.5 10,500.00
Hardie flex pcs 40 680 27,200.00
Hardie screw box 4 600 2,400.00
Wall Angle pcs 26 40 1,040.00
furring pcs 54 145 7,830.00
Carrying Channel pcs 72 105 7,560.00
W Clip pcs 2500 3.5 8,750.00
Hardie flex pcs 34 680 23,120.00
Hardie screw box 3 600 1,800.00
Tubular 2x4x1.5 pcs 36 1250 45,000.00
Welding Rod kls 10 125 1,250.00
C-purlins 2x4 pcs 26 704 18,304.00
Rebars; 16mm kls 56.818742 47.51953 2,700.00
Hook and Eye pcs 4 200 800.00
Rebars; 12mm kls 10.65 48.62245 518.00
Concrete Gutter lm 8 1500 12,000.00
Rib Type lm 96 450 43,200.00
Wall flashing 2.44 pcs 16 450 7,200.00
Wall Capping 2.44 lm 16 450 7,200.00
Insulation roll 2 3500 7,000.00
Tubular 2x2x1.5 pcs 4 850 3,400.00
Metal premier Gal 2 1000 2,000.00
Mariwasa 60x60 pcs 262 250 65,500.00
Mariasa 30x30 Tiles pcs 625 60 37,500.00
Tile adhesive bag 80 200 16,000.00
Cement bag 5 255 1,275.00
sand cum 1 350 350.00
Mariwasa 60x60 308 250 77,000.00
Mariasa 30x30 Tiles 469 60 28,140.00
Tile adhesive 85 225 19,125.00
Cement 5 255 1,275.00
sand 1 350 350.00
super thoroseal(waterproofing) gal 4 950 3,800.00
Rebars; 16mm kg 75.76 48.12 3,645.49
Rebars; 12mm kg 45.277435 48.12 2,178.75
Rebars; 10mm kg 27.743527 48.12 1,335.02
Cement Bags 8 255 2,040.00
sand Cum 1 350 350.00
Gravel Cum 1 1500 1,500.00
Phenolic pcs 4 900 3,600.00
Cocolumber pcs 15 140 2,100.00
SKIM COAT Bags 155 385 59,675.00
PAINT gal 30.00 950 28,500.00
PAINT gal 10.00 950 9,500.00

- -
 MATERIALS LABOR
ITEM ITEM DESCRIPTION UNIT QTY. TOTAL
U/COST COST U/COST COST

DIVISION1 - SITE WORKS

1.0 Clearing and grubbing sq.m. - -
2.0 Layouting Lot 104.00 -
3.0 Excavation cu.m. 29.38 250.00 7,344.00 7,344.00
4.0 Scaffolding lot 1 25,000.00 25,000.00 25,000.00
5.0 Demolition Works/Hauling/Backfiling 1.0 LOT 1.00 19,200.00 19,200.00 19,200.00

DIVISION 3 - CONCRETE

Column Footing

1.0 Gravel Bed Laying cu.m. 2.94 1,600.00 4,700.16

2.0 Rebars; 16mm kg 643.95 47.52 30,600.00
GI Wire kg 2.00 85.00 170.00
3.0 Formworks sq.m. - -
4.0 Concrete Pouring cu.m. 7.34 -
Cement bags 70.00 255.00 17,850.00
Sand cu.m. 5.00 350.00 1,750.00
Gravel cu.m. 9.00 1,500.00 13,500.00 -
68,570.16 27,428.06 95,998.22
Column
GROUND FLOOR
1.0 Column cum 8.33
2.0 Rebars; 16mm kg 990.00 48.12 47,638.80
Rebars; 10mm kg 650.00 48.12 31,277.57
GI Wire kg 7.00 85.00 595.00
3.0 Formworks sq.m. -
Phenolic Board pcs 12.00 900.00 10,800.00
Cocolumber 2X3X12 pcs 80.00 160.00 12,800.00
common Nail kls 13.00 100.00 1,300.00
4.0 Concrete Pouring cu.m. 8.33 -
Cement bags 80.00 255.00 20,400.00
Sand cu.m. 6.00 350.00 2,100.00 - -
Gravel cu.m. 10.00 1,500.00 15,000.00 - -
5.0 Consumables Lot 3,000.00
144,911.37 57,964.55 202,875.91
SECOND FLOOR COLUMN
1.0 Column cum 5.10
2.0 Rebars; 16mm kg 500.00 48.12 24,060.00
Rebars; 10mm kg 390.00 48.12 18,766.54
GI Wire kg 6.00 85.00 510.00
3.0 Formworks sq.m. -
Phenolic Board pcs
from ground floor
Cocolumber 2X3X12 pcs
common Nail kls 10.00 100.00 1,000.00
4.0 Concrete Pouring cu.m. 5.10 -
Cement bags 50.00 255.00 12,750.00
Sand cu.m. 4.00 350.00 1,400.00 - -
Gravel cu.m. 7.00 1,500.00 10,500.00 - -
5.0 Consumables Lot 3,000.00
71,986.54 28,794.62 100,781.16
GROUND FLOOR SLAB

Rebars; 10mm kg 690.00 48.12 33,202.80

GI Wire kg 10.00 85.00 850.00
4.0 Concrete Pouring cu.m. 12.92 -
Cement bags 120.00 255.00 30,600.00
Sand cu.m. 9.00 350.00 3,150.00
Gravel cu.m. 14.00 1,500.00 21,000.00
88,802.80 35,521.12 124,323.92
2F SLAB
Rebars; 12mm kg 1,600.00 48.12 76,992.00
Rebars; 10mm kg 650.00 48.12 31,277.57
GI Wire kg 35.00 85.00 2,975.00
Formworks sq.m. -
34.56 Phenolic Board pcs 28.00 900.00 25,200.00
Cocolumber 2X3X12 pcs 400.00 160.00 64,000.00
Shoring jack lot 1.00 10,000.00 10,000.00
common Nail kls 10.00 100.00 1,000.00
4.0 Concrete Pouring cu.m. 10.40 -
Cement bags 105.00 255.00 26,775.00
Sand cu.m. 7.00 350.00 2,450.00
Gravel cu.m. 12.00 1,500.00 18,000.00
258,669.57 103,467.83 362,137.39
FOOTING TIE BEAM
Rebars; 16mm kg 1,250.00 48.12 60,150.00
Rebars; 10mm kg 400.00 48.12 19,247.73
GI Wire kg 8.00 85.00 680.00
Concrete Pouring cu.m. 9.54 -
Cement bags 90.00 255.00 22,950.00
Sand cu.m. 6.00 350.00 2,100.00
Gravel+D28:I87 cu.m. 11.00 1,500.00 16,500.00
121,627.73 60,813.87 182,441.60
2F BEAMS
Rebars; 16mm kg 1,250.00 48.12 60,150.00
Rebars; 10mm kg 365.00 48.12 17,563.56
GI Wire kg 8.00 85.00 680.00
Phenolic Board pcs 10.00 900.00 9,000.00
Cocolumber 2X3X12 pcs 100.00 160.00 16,000.00
Concrete Pouring cu.m. 6.36 -
Cement bags 60.00 255.00 15,300.00
Sand cu.m. 5.00 350.00 1,750.00
Gravel cu.m. 8.00 1,500.00 12,000.00
132,443.56 52,977.42 185,420.98
ROOF BEAM
Rebars; 16mm kg 1,200.00 48.12 57,744.00
Rebars; 10mm kg 300.00 48.12 14,435.80
GI Wire kg 8.00 85.00 680.00
Phenolic Board pcs 10.00 900.00 9,000.00
Cocolumber 2X3X12 pcs 100.00 160.00 16,000.00
Concrete Pouring cu.m. 4.77 -
Cement bags 45.00 255.00 11,475.00
Sand cu.m. 5.00 350.00 1,750.00
Gravel cu.m. 7.00 1,500.00 10,500.00
121,584.80 48,633.92 170,218.72

MASONRY WORKS

CHB LAYING Exterior sqm 311.8

CHB pcs 4500 15 67,500.00
12mm kg 1,094.38 48.12 52,661.67
Gi Wire kg 6.00 85 510.00
mortar
Cement bags 180 255 45,900.00
sand cum 25 350 8,750.00
175,321.67 70,128.67 245,450.34

CHB laying Interior 146.7

G/F sqm 83.52
2/f sqm 63.18
CHB pcs 1900 11 20,900.00
10mm kg 880.2 48.12 42,355.22
Gi Wire kg 5.00 85 425.00
63,680.22 31,840.11 95,520.34

PLASTERING SQM 917.00 75 106,983.33

Volume cum 11.00
Cement Bags 66.00 255 16,830.00
sand cum 14.00 350 4,900.00
21,730.00 72,000.00 93,730.00

CEILING WORKS
GROUND FLOOR sqm 104
Wall Angle pcs 35 40 1,400.00
Metal furring pcs 54 145 7,830.00
Carrying Channel pcs 72 105 7,560.00
W Clip pcs 3000 3.5 10,500.00
Hardie flex pcs 40 680 27,200.00
Hardie screw box 4 600 2,400.00

Second floor sqm 88

Wall Angle pcs 26 40 1,040.00
furring pcs 54 145 7,830.00
Carrying Channel pcs 72 105 7,560.00
W Clip pcs 2500 3.5 8,750.00
Hardie flex pcs 34 680 23,120.00
Hardie screw box 3 600 1,800.00
106,990.00 53,495.00 160,485.00
ROOF FRAMING AND ROOFING
ROOF FRAMING SQM 90.72
Tubular 2x4x1.5 pcs 36 1250 45,000.00
Welding Rod kls 10 125 1,250.00
C-purlins 2x4 pcs 26 704 18,304.00
Angle Bar 2x3/16 pcs 2 -
Rebar 16mm kls 56.818742 47.51953 2,700.00
Hook and Eye pcs 4 200 800.00
Rebar 12mm kls 10.65 48.62245 518.00

ROOFING sqm 90.72 -

Concrete Gutter lm 8 1500 12,000.00
Rib Type lm 96 450 43,200.00
Wall flashing 2.44 pcs 16 450 7,200.00
Wall Capping 2.44 lm 16 450 7,200.00
Insulation roll 2 3500 7,000.00
145,172.00 72,586.00 217,758.00
BALCONY RAILING
Tubular 2x2x1.5 pcs 4 850 3,400.00
Metal premier Gal 2 1000 2,000.00
5,400.00 2,700.00 8,100.00

150,572.00 75,286.00 225,858.00

TILEWORKS
GROUND FLOOR sqm 150.57 -
Mariwasa 60x60 pcs 262 250 65,500.00
4 T&B -
Mariasa 30x30 Tiles pcs 625 60 37,500.00
Tile adhesive bag 80 200 16,000.00
Cement bag 5 255 1,275.00
sand cum 1 350 350.00

SECOND FLOOR 153.09

Mariwasa 60x60 308 250 77,000.00
2 T&B -
Mariasa 30x30 Tiles 469 60 28,140.00
Tile adhesive 85 225 19,125.00
Cement 5 255 1,275.00
sand 1 350 350.00
Waterproofing sqm 7.65
super thoroseal(waterproofing) gal 4 950 3,800.00
STAIR TILES SQM 250,315.00 125,157.50 375,472.50
Tiles pcs
Tile adhesive bags

DOORS AND WIDOWS

windows
1600x2200 sets 2 26,000.00
1200x1200 sets 9 54,000.00
600x600 sets 2 2,000.00
rollup door
2500x2700 sets 2 37,800.00
Door
Aluminum Panel sets 2 9000 18,000.00 3,000.00 21,000.00
flush door(CR) sets 2 7000 1,400.00 3,000.00 4,400.00
wood flush door sets 1 7000 1,400.00 3,000.00 4,400.00
Sliding door sets 1 15000 15,000.00 3,000.00 18,000.00

STAIR
Rebar 16mm kg 75.76 48.12 3,645.49
Rebar 12mm kg 45.277435 48.12 2,178.75
Rebar 10mm kg 27.743527 48.12 1,335.02
concrete cum 0.674
Cement Bags 8 255 2,040.00
sand Cum 1 350 350.00
Gravel Cum 1 1500 1,500.00
formworks
Phenolic pcs 4 900 3,600.00
Cocolumber pcs 15 140 2,100.00
16,749.26 8,374.63 25,123.89

PAINTING WORKS
WALL SQM 917.00
SKIM COAT Bags 155 385 59,675.00
PAINT gal 30.00 950 28,500.00

CEILING SQM 192

PAINT gal 10.00 950 9,500.00
Consumbales lot 1 10000 10,000.00
107,675.00 53,837.50 161,512.50

944,820.50 3,252,352.47
 Data
ITEM DESCRIPTION UNIT Sum of QTY. Sum of U/COST
Cement 240.00 765.00
bags 240.00 765.00
Cocolumber 2X3X12 80.00 160.00
pcs 80.00 160.00
common Nail 13.00 100.00
kls 13.00 100.00
GI Wire 17.00 255.00
kg 17.00 255.00
Gravel 19.00 3,000.00
cu.m. 19.00 3,000.00
Gravel+D28:I87 11.00 1,500.00
cu.m. 11.00 1,500.00
Phenolic Board 12.00 900.00
pcs 12.00 900.00
Rebars; 10mm 1,050.00 96.24
kg 1,050.00 96.24
Rebars; 16mm 2,883.95 143.76
kg 2,883.95 143.76
Sand 17.00 1,050.00
cu.m. 17.00 1,050.00
Total Result 4,342.95 7,970.00
ITEM DESCRIPTION UNIT QTY. U/COST COST
Rebars; 16mm kg 643.95 47.52 30,600.00
GI Wire kg 2.00 85.00 170.00
Cement bags 70.00 255.00 17,850.00
Sand cu.m. 5.00 350.00 1,750.00
Gravel cu.m. 9.00 1,500.00 13,500.00
Rebars; 16mm kg 990.00 48.12 47,638.80
Rebars; 10mm kg 650.00 48.12 31,277.57
GI Wire kg 7.00 85.00 595.00
Phenolic Board pcs 12.00 900.00 10,800.00
Cocolumber 2X3X12 pcs 80.00 160.00 12,800.00
common Nail kls 13.00 100.00 1,300.00
Cement bags 80.00 255.00 20,400.00
Sand cu.m. 6.00 350.00 2,100.00
Gravel cu.m. 10.00 1,500.00 15,000.00
Rebars; 16mm kg 1250 48.12 60150
Rebars; 10mm kg 400 48.11933 19247.73333
GI Wire kg 8 85 680
Cement bags 90 255 22950
Sand cu.m. 6 350 2100
Gravel+D28:I87 cu.m. 11 1500 16500

327,409.10
 DR Price phildex
Item Size (mm) Description Unit Price qty per carton
PPR Pipe PN20 20x4M 1/2" x3.4mm 294.50 25
PPR Pipe PN20 25x4M 3/4" x4.2mm 460.50 20
Coupling 20 20 6.80 420
Coupling 25 25 12.07 240
Reducing Coupling 25x20 25x20 12.65 300
Equal Tee 20 20 13.55 180
Equal Tee 25 25 20.08 120
Reducing Tee 25x20 25x20 18.09 120
90° Elbow 20 20 11.57 300
90° Elbow 25 25 19.07 150
Female Thread Coupling 20x1/2" 20x1/2" 89.00 150
Female Thread Coupling 20x3/4" 20x3/4" 170.00 120
Male Thread Coupling 20x1/2" 20x1/2" 109.00 150
Male Thread Coupling 20x3/4" 20x3/4" 114.00 105
Female Thread 90° Elbow 20x1/2" 20x1/2" 95.00 150
Female Thread 90° Elbow 25x1/2" 25x1/2" 99.00 120
Male Thread 90° Elbow 20x1/2" 20x1/2" 113.00 120
Male Thread 90° Elbow 25x1/2" 25x1/2" 121.00 90
Male Thread Union 20x1/2" 20x1/2" 287.00 150
Male Thread Union 25x3/4" 25x3/4" 420.00 120
Female Thread Tee 20x1/2" 20x1/2" 99.00 120
Female Thread Tee 25x1/2" 25x1/2" 115.00 90
Male Thread Tee 20x1/2" 20x1/2" 115.00 120
Male Thread Tee 25x1/2" 25x1/2" 129.00 90
Gate Valve 20 20 325.00 48
Gate Valve 25 25 394.00 36
Bridge Elbow 20 20 49.88 120
Bridge Elbow 25 25 70.78 60
End Cap 20 20 5.54 600
End Cap 25 25 7.97 300
Double Elbow 20x1/2" 20x1/2" 349.00 35
Clip 20 20 4.20 1000
Clip 25 25 5.16 600
Female Thread Union 20x1/2" 20x1/2" 253.00 150
Female Thread Union 25x3/4" 25x3/4" 349.00 125
Union Patente 20 20 50.26 150
Union Patente 25 25 67.74 75
PPR Cutter 20-32 20-32 649.00
Fusion Machine 20-32 20-32 4,399.00
Elbow Reducer 25x20 25x20 20.70 180.00
Double Union Ball Valve 20 20 928.00 50.00
Double Union Ball Valve 25 25 1,444.00 40.00
Shower Valve 20 20 825.00 33.00
End Plug 20 20 11.00 1,000.00
End Plug 25 25 16.00 600.00
PPR Ball Valve w/ Brass 20 20 226.00 226.00
PPR Ball Valve w/ Brass 25 25 281.00 281.00
Pressure Test Machine 20 20-32 3,663.00
Check Valve 25 25 249.00 180.00
Foot Valve 25 25 216.00 60.00
philcore for order
Unit Price qty per carton qty Amount
239.00 25 100 23,900.00 23,900.60
359.00 20 20 7,180.00 7,180.60
6.80 420 50 340.00 221.00
12.07 240 10 120.70 78.46
12.65 300 10 126.50 82.23
13.55 180 50 677.50 440.38
20.08 120 10 200.80 130.52
18.09 120 20 361.80 235.17
11.57 300 100 1,157.00 752.05
19.07 150 20 381.40 247.91
89.00 150 20 1,780.00 1,157.00
170.00 120 5 850.00 552.50
109.00 150 20 2,180.00 1,417.00
114.00 105 5 570.00 370.50
95.00 150 20 1,900.00 1,235.00
99.00 120 5 495.00 321.75
113.00 120 20 2,260.00 1,469.00
121.00 90 5 605.00 393.25
287.00 150 20 5,740.00 3,731.00
420.00 120 5 2,100.00 1,365.00
99.00 120 20 1,980.00 1,287.00
115.00 90 5 575.00 373.75
115.00 120 20 2,300.00 1,495.00
129.00 90 5 645.00 419.25
325.00 48 10 3,250.00 2,112.50
394.00 36 3 1,182.00 768.30
49.88 120 10 498.80 324.22
70.78 60 2 141.56 92.01
5.54 600 50 277.00 180.05
7.97 300 15 119.55 77.71
349.00 35 10 3,490.00 2,268.50
4.20 1000 50 210.00 136.50
5.16 600 20 103.20 67.08
253.00 150 20 5,060.00 3,289.00
349.00 125 5 1,745.00 1,134.25
50.26 150 20 1,005.20 653.38
67.74 75 5 338.70 220.16
649.00 1 649.00 421.85
4,399.00 1 4,399.00 2,859.35
20.70 180.00 10 207.00 134.55
928.00 50.00 - -
1,444.00 40.00 - -
825.00 33.00 10 8,250.00 5,362.50
11.00 1,000.00 50 550.00 357.50
16.00 600.00 10 160.00 104.00
226.00 226.00 10 2,260.00 1,469.00
281.00 281.00 2 562.00 365.30
3,663.00 1 3,663.00 2,380.95
249.00 180.00 3 747.00 485.55
216.00 60.00 3 648.00 421.20
97,941.71 74,541.31
63,662.11
Unitec/Belden Discount April 3 to 5, 2023 (March 29, 2023)
Unit Price qty per carton
382.00 50 40%
592.00 35 40%
9.00 1100
17.00 640
13.80

free
free

free
SI Amount + 12%
 Materials labor Total
Item 1 Site Works 7,344.00 44,200.00 51,544.00 1.1661538462
Item 2 Concrete 1,008,596.52 415,601.38 1,424,197.91
Item 3 Masonry 260,731.90 173,968.78 434,700.68 0.400203611
Item 4 Ceiling Works 106,990.00 53,495.00 160,485.00
Item 5 Carpentry and kitchen counter -
Item 6 Roof framing and roofing 150,572.00 75,286.00 225,858.00 labor c/o dodong
Item 7 Tileworks 250,315.00 125,157.50 375,472.50
Item 8 Doors and Windows 167,600.00 c/o Marvin
Item 9 Stair 16,749.26 8,374.63 25,123.89
Item 10 Electrical 73,800.00 49,200.00 123,000.00
Item 11 Plumbing and Waterline 58,800.00 39,200.00 98,000.00 98,000.00 39,200.00
Item 12 Painting Works 107,675.00 53,837.50 161,512.50
Other
2,041,573.68 1,038,320.79 3,247,494.47

97,777.28 if less of 1/3 of column

3,149,717.20

8
90
600
432,000.00

606,320.79

0.6286611714 0.3197298108 0.948390982231989

974,248.34 30% dP
1,623,747.24 50% dP
 3/28/2023

Lorna Abay
Taban Fundado

Proposed Two (2) Story building located at Brgy Poblacion, Libmanan Camarines Sur 3,079,894.47

40% Progress Billing No. 1 1,231,957.79

Less: DP 0.31 950,000.00
281,957.79

950,000.00
281,957.79

60% Progress Billing No. 1 1,847,936.68

Less: DP 950,000.00
281,957.79 615,978.89

80% Progress Billing No. 1 2,463,915.58

Less: DP 950,000.00
281,957.79
615,978.89 615,978.89
615,978.89
foreman 1000
skilled 750
labor 500
10000
11750
1410000

foreman 1000
skilled 750

foreman 1000
skilled 750
P

Wall 311.8 Exterior

Interior
917.00
152.83

Ceiling
TILE ADHESIVE
1.67 X AREA X 6MM DIVIDE 20KGS

GROUND FLOOR 60x60 Wall flooring

60X60 262

t&b
1.4X1.4 30x30 136 25
1.4X1.4 30x30 136 25
1.4X1.8 30x30 160 30
1.4X1.9 30x30 168 35
600 25 625

SECOND FLOOR
1.9X1.45 30x30 168 35
2.85X1.45 30x30 216 50
384 85 469
60x60 308

Tile Adhesive 251.4519 1508.711 75.43557

water proofing 1 gallon 2.5sqm

7.65
3.06
Thickness 0.1
Height 0.2
length 0.4
CHB Volume 0.008

Hole Area 16740

0.01674
Volume 0.003348
20 25 90 25 90 25 90

Mortar Volume

Hole Volume 0.003348

Gap Volume 0.00004
0.003388

1:03 36
cement 12
sand 36

1 sqm 12.5 CHB

12.5 Volume 0.04235
1 sqm CHB
cement 0.5082
sand 0.04235
25 20

23

54
23
G/f
LOT AREA

L 8
W 13
AREA 104 208 22000 2,288,000.00

column footing
excavation

D 1.2
w 1.2
L 1.2
No of Columns 17
volume 29.376 cum

Gravel Bedding 2.9376

concrete and rebars
vol 0.432 price
16mm 4 450 75.00 1800
1.578298 47.52
37.87916 1,800.00
no of colums 17
643.945745992602

concrete 7.344

ground floor column

L 4.9
Size 0.4x0.25
volume 0.49

16mm 6 17 102
965.9186

10mm 10 17 170 1,020.00

0.616523 178 29.67
628.85 48.12

30,260.00
Gi Wire
40 17 680 13.33333

FORMWORKS
PHENOLIC
5.66666666666667
11.3333333333333

COCOLUMBER
6 COLUMN
24
 144

COMMON NAIL
864
68
12.7058823529412

2f
Length 3
Size 0.4x0.25
volume 0.3 5.1

16mm 3 17 51
482.9593

10mm 6 17 102 612.00

0.616523 178 29.67
377.31 48.12

GROUND FLOOR SLAB

7.6 0.2 38 3 114.00

17 0.2 85 1 85.00
199.00
181 6 1086
669.543773119606

VOLUME
12.92

2F SLAB
VOLUME 10.4 104
13
8
12MM 16 10 160
10MM 16 10 160 0.62 960 591.86
12MM 11 10 110

270 0.89 1620 1,438.22

210 178 37380

320 240 76800

FOOTING TIE BEAM

TOTAL LENGTH 106 3.1 24.00

W 300
D 500
VOLUME 9.54

16MM 120 120 1.58 720 1,136.37

10MM 480 1.2 5 96.00 0.62 576.00
ROOF BEAM

CHB LAYING

EXTERIOR WALL

FRONT 53.12
RIGHT 107.9
LEFT 107.9
LESS 12
95.9
REAR 53.12
LESS
WINDOW 4.48
DOOR 1.08
AREA 42.88

TOTAL AREA 311.8

12mm front 164.8 lm

left 440.8
right 440.8
rear 186.3
1232.7 0.887793 1,094.38 48.622454 53,211.55
205.45 259 53,211.55

Mortar
area 311.8
Cement 158.4568 bags
sand 13.20473 cum

interior
Ground
83.52
2/f 63.18
Total 146.7

10mm 146.7 880.2 0.616523 542.66 48.119333 26,112.60

178

12mm 12 0.887793 10.65 48.622454 518.00

2 259 518.00

16MM 120 6 1.58 36 56.82

floor rea 16 6.4 102.4
1.5 1.8 2.7
105.1 Ground floor

13 8 104 2nd floor

209.1
29.66667 48.12

40 45.06

75 47.52 450 54000

355.12 29.66667 48.12
75 47.52 450 2700
 kg per LM price per KG wt per 6 meter price per 6 Meter actual hardware

16mm 1.578298 48.12 9.47 455.68 450

12mm 0.887793 48.12 5.33 256.32355117139 256
10mm 0.616523 48.12 3.70 178.00246609125 178
new golden price per kg

367.36 61.22667 38.79283

206.73 34.455 38.80973
144.88 24.14667 39.16589
 Units Qty
Cement Bags 255
Gravel G1 3
Gravel 3/4 22
Sand 22
10mm 1633.946
12mm Err:509
8mm 650
Gi Wire 9
Cyclone Wire 2x2x3FT Err:509
Barb Wire 28kg Err:509
Welding Rod Err:509
Phenolic 12