Project

Subject
Date
Item

Description

I. GENERAL REQUIREMENTS
1.00 Mobilization & Demobilization
2.00 Demolition of Existing Structure
3.00 Material Handling
4.00 Permits & Licenses
5.00 Temporary Facilities
6.00 Electrical & Water Consumption
6.00 Cleaning & Hauling
Sub-Total
II. EARTHWORKS
1.00 Excavation of Footing
2.00 Backfilling of Footing
3.00 Backfilling Material
4.00 Footing Tie Beam
5.00 Soil Treatment
Sub-Total
III. STRUCTURAL WORKS
1.00 Footings
1.1 Gravel Bed
1.2 Concreting
1.3 RSB G60
1.4 Formworks
2.00 Footing Tie Beam
2.1 Gravel Bed
2.2 Concreting
2.3 RSB G60
2.4 RSB G40
2.5 Formworks
3.00 Slab on Grade
3.1 Gravel Bed
3.2 Concreting
3.3 RSB G40
4.00 Column
4.1 Concreting
4.2 RSB G60
4.3 RSB G40
4.4 Formworks
5.00 Beams at Second Floor
5.1 Concreting
5.2 RSB G60
5.3 RSB G40
5.4 Formworks
6.00 Beams at Roof
6.1 Concreting
6.2 RSB G60

Unit
lot
lot
lot
lot
lot
lot
lot

QTY

Unit Cost
Material
Labor

1.00
1.00
1.00
1.00
1.00
1.00
1.00

cu.m.
cu.m.
cu.m.
cu.m.
sq.m.

99.69
100.83
303.11
6.39
313.00

cu.m.
cu.m.
kgs.
sq.m

Total Amount
50,000.00
80,000.00
40,000.00
125,000.00
50,000.00
50,000.00
30,000.00
425,000.00

850.00

400.00
250.00
250.00
400.00
50.00

39,876.00
25,207.97
333,424.58
2,556.80
15,650.00
416,715.34

6.65
19.02
355.65
40.38

900.00
5,800.00
45.00
530.00

400.00
500.00
15.00
250.00

8,639.80
119,854.35
21,338.84
31,496.40

cu.m.
cu.m.
kgs.
kgs.
sq.m.

1.60
7.99
907.71
492.61
63.92

900.00
5,800.00
45.00
44.00
530.00

400.00
500.00
15.00
15.00
250.00

2,077.40
50,337.00
54,462.33
29,064.26
49,857.60

cu.m.
cu.m.
kgs.

31.30
31.30
1,565.00

900.00
5,800.00
44.00

400.00
500.00
15.00

40,690.00
197,190.00
92,335.00

cu.m.
kgs.
kgs.
sq.m.

13.60
1,774.73
2,108.56
204.06

5,800.00
45.00
44.00
530.00

500.00
15.00
15.00
250.00

85,705.20
106,483.68
124,405.24
159,166.80

cu.m.
kgs.
kgs.
sq.m.

10.08
1,841.92
749.71
98.25

5,800.00
45.00
44.00
530.00

500.00
15.00
15.00
250.00

63,510.30
110,515.14
44,232.97
76,635.00

cu.m.
kgs.

6.14
1,162.56

5,800.00
45.00

500.00
15.00

38,682.00
69,753.59

Item

Description

6.3 RSB G40

6.4 Formworks
7.00 Suspended Slab at Second Floor
7.1 Concreting
7.2 RSB G40
7.3 Formworks
8.00 Slab/Wall at Roof
8.1 Concreting
8.2 RSB G40
8.3 Formworks
9.00 Roofing System
9.1 LC100x50x1.2
9.2 LC150x50x1.5
9.3 Consumables and Accessories
10.00 Stair
8.1 Concreting
8.2 RSB G40
8.3 Formworks
Sub-Total
IV. ARCHITECTURAL FINISHES
1.00 Masonry
1.1 Exterior Walls
1.2 Interior Walls
2.00 Doors
2.1 D1/D2 (1.0mx2.1m)
2.2 D3 (3.2mx2.1m) - Sliding
2.3 D4 - D10 (0.9mx2.1m)
2.4 D11 (2.4mx2.1m)
2.5 D12 - D14 (0.9mx2.1m)
3.00 Windows
3.1 W1 (5.8mx5.6m)
3.2 W2/W13/W18 (1.5mx1.4m)
3.3 W3 (1.0mx1.4m)
3.4 W4/W5 (1.0mx0.9m)
3.5 W6 (0.7mx1.4m)
3.6 W7/W8/W14/W17 (0.5mx0.5m)
3.7 W9 (1.5mx3.2m)
3.8 W10 (1.5mx2.5m)
3.9 W11/W15/W16 (1.5mx0.8m)
3.10 W12 (1.5mx0.4m)
3.11 W19 (0.5mx4.0m)
4.00 Ceiling
4.1 Ground Floor
4.2 Second Floor
4.3 Exterior
4.4 Garage
5.00 Roofing and Accessories
5.1 Roofing sheets
5.2 Gutters and accessories
5.3 Insulation
5.4 Facia Board
6.00 Painting

Unit Cost
Material
Labor
44.00
15.00
530.00
250.00

Unit

QTY

kgs.
sq.m.

473.19
76.75

cu.m.
kgs.
sq.m.

17.78
2,133.53
160.03

5,800.00
44.00
530.00

500.00
15.00
250.00

112,010.06
125,877.98
124,821.45

cu.m.
kgs.
sq.m.

2.46
295.20
38.00

5,800.00
44.00
530.00

500.00
15.00
250.00

15,498.00
17,416.80
29,640.00

pcs
pcs
lot

65.00
26.00
1.00

900.00
1,310.00
15,700.00

150.00
150.00
5,000.00

68,250.00
37,960.00
20,700.00

cu.m.
kgs.
sq.m.

4.50
539.40
52.70

5,800.00
44.00
530.00

500.00
15.00
250.00

28,318.50
31,824.60
41,106.00
2,317,639.73

sq.m.
sq.m.

392.50
250.62

950.00
900.00

350.00
350.00

510,250.00
313,275.00

pcs
pcs
pcs
pcs
pcs

2.00
1.00
10.00
1.00
6.00

5,250.00
8,380.00
5,250.00
8,380.00
5,250.00

500.00
500.00
500.00
500.00
500.00

11,500.00
8,880.00
57,500.00
8,880.00
34,500.00

1.00 175,000.00
4.00
9,450.00
1.00
6,290.00
2.00
5,350.00
1.00
5,350.00
4.00
5,350.00
1.00
5,350.00
1.00
5,350.00
4.00
5,350.00
2.00
5,350.00
2.00
5,350.00

500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00

175,500.00
39,800.00
6,790.00
11,700.00
5,850.00
23,400.00
5,850.00
5,850.00
23,400.00
11,700.00
11,700.00

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

Total Amount
27,918.43
59,865.00

sq.m.
sq.m.
sq.m.
sq.m.

160.03
159.62
68.52
32.94

785.00
785.00
890.00
785.00

150.00
150.00
150.00
150.00

149,625.71
149,244.70
71,260.80
30,798.90

sq.m.
lot
sq.m.
l.m.

261.08
1.00
261.08
63.00

580.00
10,500.00
480.00
780.00

150.00
5,000.00
100.00
250.00

190,588.40
15,500.00
151,426.40
64,890.00

Item

Description

6.1 Exterior walls

6.2 Interior walls
6.3 Ceiling
6.4 Wood stain
7.00 Tile Works
7.1 Living area
7.2 Kitchen
7.3 Utility room
7.4 Maids room
7.5 Pantry
7.5 T&B at Ground Floor
7.6 Powder room
7.7 Garage
7.8 Exterior floor finish
7.9 Masters Bed Room/Wardrobe
7.10 Bedroom 1 and 2
7.11 Hallway and Family room
7.12 T&B at Second Floor
8.00 Stair Finish
8.1 Railing
8.2 Wood planks
9.00 Lockset and Hardwares
9.1 Door knobs
9.2 Hinges
Sub-Total
V. PLUMBING
1.00 Septic
2.00 Pumps
3.00 Tanks
4.00 Pipes
5.00 Fixtures
6.00 Consumables
Sub-Total
VI. ELECTRICAL
1.00 Panel Board
2.00 Wires
3.00 Accessories
4.00 Fixtures
5.00 Consumables
Sub-Total

Unit Cost
Material
Labor
580.00
150.00
580.00
150.00
580.00
150.00
21,000.00 10,000.00

Unit

QTY

sq.m.
sq.m.
sq.m.
lot

785.00
501.24
421.11
1.00

sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.

79.60
21.66
11.48
8.40
5.60
20.73
23.55
32.94
132.12
40.86
28.76
31.70
84.71

720.00
720.00
720.00
720.00
720.00
720.00
720.00
720.00
720.00
720.00
720.00
720.00
720.00

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

77,212.00
21,010.20
11,135.60
8,148.00
5,432.00
20,108.10
22,843.50
31,951.80
128,158.83
39,634.20
27,892.35
30,744.15
82,168.70

lot
sq.m.

1.00
22.50

10,500.00
1,150.00

5,000.00
500.00

15,500.00
37,125.00

pcs
pcs

20.00
60.00

1,150.00
265.00

200.00
200.00

27,000.00
27,900.00
3,980,988.01

lot
lot
lot
lot
lot
lot

1.00 42,000.00 20,000.00

1.00 105,000.00 10,000.00
1.00 21,000.00 5,000.00
1.00 31,400.00 20,000.00
1.00 105,000.00 40,000.00
1.00 10,500.00 5,000.00

62,000.00
115,000.00
26,000.00
51,400.00
145,000.00
15,500.00
414,900.00

lot
lot
lot
lot
lot

1.00 45,000.00 20,000.00

1.00 105,000.00 10,000.00
1.00 21,000.00 5,000.00
1.00 35,000.00 20,000.00
1.00 10,500.00 5,000.00

65,000.00
115,000.00
26,000.00
55,000.00
15,500.00
276,500.00
7,831,743.09

Total Project Cost

Total Amount
573,050.00
365,905.20
307,408.48
31,000.00

Earthworks
Footing
Mark
F1
F2
F3
F4
F5

2.1
2.0
1.8
1.5
1.5

2.1
2.0
1.8
1.5
2.3

t
0.300
0.300
0.275
0.275
0.225

D
1.5
1.5
1.5
1.5
1.5
Total

Qty
2
7
6
3
1
19

Volume of
Excavation
13.23
42.00
29.16
10.13
5.18
99.69

Volume of
Back Fill
13.23
42.00
29.77
10.34
5.50
100.83

Volume of
G. Bed
0.88
2.80
1.94
0.68
0.35
6.65

Volume of
Concrete
2.65
8.40
5.35
1.86
0.78
19.02

Backfill Inside the Building

Area

Area 1
Area 2
Area 3

11.4
4.25
170.25

FTB
Length =
Vol =

L
9.95
6.9

Depth
1.05
1.05
0.90
Total

Volume of
Back Fill
119.10
30.79
153.22
303.11

(on ground)
79.90
6.39

Footings
Mark
F1
F2
F3
F4
F5

2.1
2.0
1.8
1.5
1.5

2.1
2.0
1.8
1.5
2.3

Gravel Bed

0.300
0.300
0.275
0.275
0.225

0.1
0.1
0.1
0.1
0.1
Total

Length
79.90
1.00
Total

Wt
907.71
492.61
1400.32

Qty
2
7
6
3
1
19

Footing Tie Beam

79.90
Bar
Main Bar (16mm)
Stirrups (10mm)

Length =

Column

Qty
4
799

Remarks
with splice and extra bar

Column
C1
C2

Length

Qty

8.95
8.95

17
2

Main Bar
20 dia
4
6
Total

Wt of Main
Bar
1508.52
266.21
1774.73

Stirrups
90
90

Length of
Stirrups
2
2

Wt of
Stirrups
1886.61
221.95
2108.56

Beams at Second Floor

Beam

Length

B1
B2
B3
B4
B5
B6
B7
B8
B9
B10
B11
B12
B13
B14
B15
B16
B17
B18
B19
B20
B21
B22
B23
B24
GB1
GB2
GB3

5.35
6.10
5.30
5.35
6.10
3.10
5.30
4.25
4.25
3.10
3.00
2.10
3.20
3.05
3.35
3.55
3.05
3.35
3.55
6.40
6.40
3.55
3.05
6.90
10.80
2.00
6.10
121.60

0.2
0.2
0.2
0.2
0.3
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.15
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.3
0.2

H
0.4
0.4
0.4
0.4
0.5
0.4
0.4
0.4
0.4
0.4
0.25
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
0.4
Total

Volume of
Concrete
0.43
0.49
0.42
0.43
0.92
0.25
0.42
0.34
0.34
0.25
0.15
0.17
0.19
0.24
0.27
0.28
0.24
0.27
0.28
0.51
0.51
0.28
0.24
0.55
0.86
0.24
0.49
10.08

Formwork
# of Stirrups
s
4.28
53.50
4.88
61.00
4.24
53.00
4.28
53.50
6.71
61.00
2.48
31.00
4.24
53.00
3.40
42.50
3.40
42.50
2.48
31.00
1.50
30.00
1.68
21.00
2.40
32.00
2.44
30.50
2.68
33.50
2.84
35.50
2.44
30.50
2.68
33.50
2.84
35.50
5.12
64.00
5.12
64.00
2.84
35.50
2.44
30.50
5.52
69.00
8.64
108.00
1.80
20.00
4.88
61.00
98.25

Length of
Stirrups
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

Volume of
Concrete
2.33
0.49
0.49
0.26

Formwork
# of Stirrups
s
29.10
291.00
6.10
61.00
6.10
61.00
3.20
32.00

Length of
Stirrups
1.00
1.00
1.00
1.00

Beams at Roof
Beam
RB1
RB2
RB3
RB4

Length
29.10
6.10
6.10
3.20

B
0.2
0.2
0.2
0.2

H
0.4
0.4
0.4
0.4

RB5
RB6
RB7
RB8
RB9

6.10
3.35
12.80
6.90
3.10
76.75

0.2
0.2
0.2
0.2
0.2

0.4
0.4
0.4
0.4
0.4

0.49
0.27
1.02
0.55
0.25
6.14

Total

6.10
3.35
12.80
6.90
3.10
76.75

61.00
33.50
128.00
69.00
31.00

1.00
1.00
1.00
1.00
1.00

Suspended Slab at Second Floor

Slab
S1
S2
S3
S4
S5
S6
S7
S8
S9
S10
S11
S12
S13
S14

L
5.70
6.10
6.40
4.25
4.25
4.25
3.10
3.55
3.05
6.10
3.35
10.35
4.90
2.30

H
5.30
3.55
3.00
3.55
3.35
3.05
1.70
1.10
2.50
2.35
0.65
0.65
0.65
1.50

t
0.125
0.125
0.125
0.100
0.100
0.100
0.100
0.100
0.100
0.100
0.100
0.100
0.100
0.100
Total

Volume of
Concrete
3.78
2.71
2.40
1.51
1.42
1.30
0.53
0.39
0.76
1.43
0.22
0.67
0.32
0.35
17.78

Formwork
s
30.21
21.66
19.20
15.09
14.24
12.96
5.27
3.91
7.63
14.34
2.18
6.73
3.19
3.45
160.03

Volume of
Concrete
1.12
1.34
2.46

Formwork
s
11.20
26.80 (Includes both sides of wall)
38.00

Volume of
Concrete
2.33
1.55
0.62
4.50

Formwork
s
15.50
31.00 (Includes both sides of wall)
6.20
52.70

Slab and Wall at Roof

Slab/Wall
Slab
Wall

L
3.50
13.40

H
3.20
1.00

t
0.100
0.100
Total

Stair
Stair
Slab
Steps
Footing

5.00
5.00
3.10

3.10
3.10
1.00

t
0.150
0.100
0.200
Total

Rebars
Qty
20
18
16
14
2

Rebar
Length
2.5
2.4
2.2
1.9
35.2

Wt of Rebar
78.89
68.16
55.54
41.97
111.08
355.65

Formwork
s
5.04
16.8
11.88
4.95
1.71
40.38

Vol of Formwork
Concrete
s
12.17
182.58
1.43
21.48
13.60
204.06

Wt of
Stirrups
32.98
37.61
32.68
32.98
37.61
19.11
32.68
26.20
26.20
19.11
18.50
12.95
19.73
18.80
20.65
21.89
18.80
20.65
21.89
39.46
39.46
21.89
18.80
42.54
66.59
12.33
37.61
749.71

Wt of
Main Bar
81.04
92.40
80.28
81.04
92.40
46.96
80.28
64.38
64.38
46.96
45.44
31.81
48.47
46.20
50.74
53.77
46.20
50.74
53.77
96.94
96.94
53.77
46.20
104.52
163.59
30.29
92.40
1841.92

Wt of
Stirrups
179.41
37.61
37.61
19.73

Wt of
Main Bar
440.79
92.40
92.40
48.47

37.61
20.65
78.92
42.54
19.11
473.19

92.40
50.74
193.89
104.52
46.96
1162.56

Item

Description

I. GENERAL REQUIREMENTS
1.00 Mobilization & Demobilization
2.00 Demolition of Existing Structure
3.00 Material Handling
4.00 Permits & Licenses
5.00 Temporary Facilities
6.00 Electrical & Water Consumption
6.00 Cleaning & Hauling
Sub-Total
II. EARTHWORKS
1.00 Excavation of Footing
2.00 Backfilling of Footing
3.00 Backfilling Material
4.00 Footing Tie Beam
5.00 Soil Treatment
Sub-Total
III. STRUCTURAL WORKS
1.00 Footings
2.00 Footing Tie Beam
3.00 Slab on Grade
4.00 Column
5.00 Beams at Second Floor
6.00 Beams at Roof
7.00 Suspended Slab at 2nd Floor
8.00 Slab/Wall at Roof
9.00 Roofing System
10.00 Stair
IV. ARCHITECTURAL FINISHES
1.00 Masonry
2.00 Doors
3.00 Windows
4.00 Ceiling
5.00 Roofing and Accessories
6.00 Painting
7.00 Tile Works
8.00 Stair Finish
9.00 Lockset and Hardwares
V. PLUMBING
VI. ELECTRICAL
TOTAL = Php

SUNDAY
3
10
17
24

SUNDAY
1
8
15
22
29

SUNDAY
5
12
19
26

SUNDAY
2
9
16
23

SUNDAY
2
9
16
23

Nov-13
MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY
4
11
18
25

MONDAY
2
9
16
23
30

5
12
19
26

6
13
20
27

7
14
21
28

1
8
15
22
29

Dec-13
TUESDAY WEDNESDAY THURSDAY FRIDAY
3
4
5
6
10
11
12
13
17
18
19
20
24
25
26
27
31

Jan-14
MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY
1
2
3
6
7
8
9
10
13
14
15
16
17
20
21
22
23
24
27
28
29
30
31

Feb-14
MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY
3
10
17
24

4
11
18
25

5
12
19
26

6
13
20
27

7
14
21
28

Mar-14
MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY
3
10
17
24

4
11
18
25

5
12
19
26

6
13
20
27

7
14
21
28

30

SUNDAY
6
13
20
27

SUNDAY
4
11
18
25

SUNDAY
1
8
15
22
29

SUNDAY
6
13
20
27

SUNDAY
3
10
17
24
31

31

Apr-14
MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY
1
2
3
4
7
8
9
10
11
14
15
16
17
18
21
22
23
24
25
28
29
30

MONDAY
5
12
19
26

MONDAY
2
9
16
23
30

May-14
TUESDAY WEDNESDAY THURSDAY FRIDAY
1
2
6
7
8
9
13
14
15
16
20
21
22
23
27
28
29
30

Jun-14
TUESDAY WEDNESDAY THURSDAY FRIDAY
3
4
5
6
10
11
12
13
17
18
19
20
24
25
26
27

Jul-14
MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY
1
2
3
4
7
8
9
10
11
14
15
16
17
18
21
22
23
24
25
28
29
30
31

Aug-14
MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY
4
11
18
25

5
12
19
26

6
13
20
27

7
14
21
28

1
8
15
22
29

SUNDAY
7
14
21
28

MONDAY TUESDAY
1
2
8
9
15
16
22
23
29
30

Sep-14
WEDNESDAY THURSDAY FRIDAY
3
4
5
10
11
12
17
18
19
24
25
26

SATURDAY
2
9
16
23
30

6
5

SATURDAY
7
14
21
28

6
6
6
4

SATURDAY
4
11
18
25

3
6
6
6
5

SATURDAY
1
8
15
22

1
6
6
6
5

SATURDAY
1
8
15
22
29

1
6
6
6
6

SATURDAY
5
12
19
26

5
6
6
6
3

SATURDAY
3
10
17
24
31

2
6
6
6
6

SATURDAY
7
14
21
28

6
5
6
6
1

SATURDAY
5
12
19
26

5
6
6
6
4

SATURDAY
2
9
16
23
30

2
6
6
6
6

SATURDAY
6
13
20
27

240