Description of Materials Quantity Unit Unit Cost Amount Cost Percentage Work Completed Expenses % Complete

A. Civil Works
I. Earthworks
Site Clearing and Grubbing 1 lot 6000.00 6,000.00 46.07% 1 100% 6000
Layout and Batterboard 1 lot 4000.00 4,000.00 30.71% 1 100% 4000
Soil Poisoning 0.00 sq.m. 0.00 0.00 0.00% 0 0% 0
Earthfill 10.08 cu.m. 300.00 3,024.00 23.22% 10.08 100% 3024
Subtotal 13,024.00 100.00% 1.06% ₱13,024.00 100.00%

II. Rebar Works

Steel Reinforcing Bars, Deformed
10 mm Ø 592 6m/pc 145.00 85,843.87 60.00% 490 82.77% 71050
12 mm Ø 249 6m/pc 208.00 51,792.00 36.20% 230 92.37% 47840
16 mm Ø 11 6m/pc 250.00 2,750.00 1.92% 9 81.82% 2250
GI Wires 38.49 53m/kg 70.00 2,694.14 1.88% 35 90.94% 2450
Subtotal 143,080.01 100.00% 11.69% ₱123,590.00 86.38%

III. Formworks and Scaffolding Works

Plywood
1/2" x 4' x 8' (Marine) 15 pc 600.00 9,000.00 4.06% 13 86.67% 7800
1/4" x 4' x 8' (Marine) 87 pc 300.00 26,175.00 11.82% 83 95.13% 24900
Lumber
2" x 2" (COCO) 4831 bd.ft 25.00 120,777.63 54.54% 4679 96.85% 116975
2" x 3" (COCO) 2508 bd.ft 25.00 62,695.00 28.31% 2431 96.94% 60775
Common Nails
1" 5 kg 60.00 300.00 0.14% 4.6 92.00% 276
2'' 10 kg 60.00 600.00 0.27% 8.9 89.00% 534
2.5'' 5 kg 60.00 300.00 0.14% 4.3 86.00% 258
3.5'' 5 kg 60.00 300.00 0.14% 4.5 90.00% 270
4'' 10 kg 60.00 600.00 0.27% 9.1 91.00% 546
4.5'' 10 kg 70.00 700.00 0.32% 8.9 89.00% 623
Subtotal 221,447.63 100.00% 18.09% ₱212,957.00 96.17%
IV. Concrete Works
Portland Cement 300 40kg/bag 190.00 56,973.19 33.30% 279 93.04% 53010
Sand (S-1) 19 cu.m. 3300.00 63,263.89 36.98% 17 88.68% 56100
Gravel or Crushed Stones (3/4) 38 cu.m. 800.00 30,673.40 17.93% 34 88.68% 27200
Gravel or Crushed Stones (G-1) 25 cu.m. 800.00 20,169.00 11.79% 24 95.20% 19200
Subtotal 171,079.47 100.00% 13.97% ₱155,510.00 90.90%

V. Masonry Works
Concrete Hollow Blocks
4" (10 cm x 20 cm x 40 cm) 229 pc 9.00 2,058.30 1.35% 219 95.76% 1971
5" (15 cm x 20 cm x 40 cm) 1835 pc 10.00 18,349.75 11.99% 1800 98.09% 18000
Portland Cement 369 40kg/bag 190.00 70,181.50 45.88% 350 94.75% 66500
Sand (S-1) 19 cu.m. 3300.00 62,391.22 40.78% 17 89.92% 56100
Subtotal 152,980.78 100.00% 12.49% ₱142,571.00 93.20%

VI. Structural Steel Works

C-Purlins 2×4 14.00 pc 400.00 5,600.00 36.44% 12 85.71% 4800
2×6 3.54 pc 300.00 1,062.00 6.91% 3 84.75% 900
1 1/2'' X 1 1/2'' X 3/16 Angle Bar 16.00 pc 440.00 7,040.00 45.81% 13 81.25% 5720
Sagrod 8.00 pc 109.00 872.00 5.67% 6 75.00% 654
Welding Rod 5.00 kg 79.00 395.00 2.57% 4 80.00% 316
Cutting Disc 4" 8.00 kg 50.00 400.00 2.60% 5 62.50% 250
Subtotal 15,369.00 100.00% 1.26% ₱12,640.00 82.24%

VII. Roofing Works

Pre-Painted Longspan Roofing 7.00 pc 230.0000 1,610.00 13.33% 0 0.00% 0
Ridge Roll(GA #26 X 8') 0.00 pc 230.00 0.00 0.00% 0 0.00% 0
Valley Roll(GA #26 X 8') 0.00 pc 250.00 0.00 0.00% 0 0.00% 0
S Type Gutter 16.00 pc 425.00 6,800.00 56.31% 12 75.00% 5100
Tekscrew(2'') 373.00 pc 1.00 373.00 3.09% 0 0.00% 0
Blind Rivets(1'') 746.00 pc 2.00 1,492.00 12.36% 0 0.00% 0
Elastomeric Sealant 5.00 pc 180.00 900.00 7.45% 0 0.00% 0
Spandrel 0.00 pc 40.00 0.00 0.00% 0 0.00% 0
Corner Moulding 5.00 pc 180.00 900.00 7.45% 0 0.00% 0
Subtotal 12,075.00 100.00% 0.99% ₱ 5,100.00 42.24%
B. Finishing Works
VIII. Doors and Windows
Doors
Panel Type Door 8 set 4500.00 36,000.00 16.23% 0 0.00% 0
PVC Door 4 set 1450.00 5,800.00 2.61% 0 0.00% 0
Windows
Powder Coated Window w/ screen 400.00 ft2 450.00 180,000.00 81.15% 0 0.00% 0
Subtotal 221,800.00 100.00% 0 18.12% ₱ - 0.00%

IX. Ceiling Works

Carrying Channel 10 pcs 80.00 800.00 10.47% 0 0.00% 0
Double Furring Channel 8 pcs 45.00 360.00 4.71% 0 0.00% 0
Wall Angle 11 pcs 150.00 1,650.00 21.60% 0 0.00% 0
W - Clip 480 pcs 10.00 4,800.00 62.83% 0 0.00% 0
Blind Rivets 60 pcs 0.50 30.00 0.39% 0 0.00% 0
Subtotal 7,640.00 100.00% 0.62% ₱ - 0.00%

X. Flooring
Ceramic Tiles 935 pcs 120.00 112,240.00 83.48% 0 0.00% 0
Portland Cement 48 bags 420.00 20,195.28 15.02% 0 0.00% 0
Tile Adhesive 24 bags 0.50 12.02 0.01% 0 0.00% 0
Sand (S-1) 4 cu.m. 500.00 2,003.50 1.49% 0 0.00% 0
Subtotal 134,450.80 100.00% 10.98% ₱ - 0.00%

XI. Railings
Lump Sum 10000.00 10,000.00 100.00% 1 100% 10000
Subtotal 10,000.00 0.82% ₱ 10,000.00 100.00%
C. Painting Works
XII. Paints
Neutralizer 8 L 120.00 960.00 5.52% 0 0.00% 0
Flat wall Latex 1 16L 1890.00 2,352.70 13.53% 0 0.00% 0
Gloss Latex 1 16L 1350.00 1,680.50 9.66% 0 0.00% 0
Flat wall Enamel 0 16L 0.00 0.00 0.00% 0 0.00% 0
Gloss Enamel 0 16L 0.00 0.00 0.00% 0 0.00% 0
Masonry putty 2 16L 250.00 500.00 2.87% 1 50.00% 250
Glazing putty 1 16L 260.00 323.65 1.86% 0 0.00% 0
Roller tray 2 pcs 30.00 60.00 0.34% 0 0.00% 0
Sand Paper 8 roll 10.00 80.00 0.46% 0 0.00% 0
Spatula 2'' 5 pc 45.00 225.00 1.29% 0 0.00% 0
3'' 5 pc 50.00 250.00 1.44% 0 0.00% 0
Paleta small 4 set 45.00 180.00 1.03% 0 0.00% 0
large 4 set 50.00 200.00 1.15% 0 0.00% 0
Roller brush 7'' 4 pcs 50.00 200.00 1.15% 0 0.00% 0
9'' 4 pcs 60.00 240.00 1.38% 0 0.00% 0
Paint brush
1'' 4 pcs 15.00 60.00 0.34% 0 0.00% 0
2" 4 pcs 30.00 120.00 0.69% 0 0.00% 0
3" 4 pcs 50.00 200.00 1.15% 0 0.00% 0
Paint Thinner 8 4L 220.00 1,760.00 10.12% 0 0.00% 0
Rust Converter 0 gal 300.00 0.00 0.00% 0 0.00% 0
Elastomeric Paint 8 gal 600.00 4,800.00 27.60% 0 0.00% 0
Red Oxide 8 gal 400.00 3,200.00 18.40% 0 0.00% 0
Subtotal 17,391.84 100.00% 1.42% ₱ 250.00 1.44%
D. Electrical Works
XIII. Electrical Works
Breaker 20 Ampere 2 pcs 220.00 440.00 0.68% 2 100.00% 440
Breaker 30 Ampere 2 pcs 220.00 440.00 0.68% 2 100.00% 440
Panel board 100 Ampere breaker w/ 8 slots 2 pcs 1200.00 2,400.00 3.71% 2 100.00% 2400
Chandelier 2 pcs 5000.00 10,000.00 15.44% 0 0.00% 0
Lighting 22 pcs 300.00 6,600.00 10.19% 2 9.09% 600
Pullbox 1 pcs 200.00 200.00 0.31% 1 100.00% 200
Wire for Range 5.50 0 box 4400.00 0.00 0.00% 0 0.00% 0
Wire for Outlet and Lighting 12 box 2400.00 28,800.00 44.47% 10 83.33% 24000
PVC Conduit 20 mm ø 100 m 85.00 8,500.00 13.12% 95 95.00% 8075
uPVC junction box 20 pcs 25.00 500.00 0.77% 18 90.00% 450
uPVC utility box 10 pcs 17.00 170.00 0.26% 9 90.00% 153
Wire for Service Entrance 22mm 15 m 160.00 2,400.00 3.71% 15 100.00% 2400
Chandelier (Receptacle,Porcelain) 0 pcs 200.00 0.00 0.00% 0 0.00% 0
Lighting(receptacle,porcelain) 24 pcs 50.00 1,200.00 1.85% 0 0.00% 0
One-gang switch 10 pcs 65.00 650.00 1.00% 10 100.00% 650
Two-gang switch 4 pcs 105.00 420.00 0.65% 4 100.00% 420
Three-gang switch 2 pcs 120.00 240.00 0.37% 2 100.00% 240
Duplex convenience outlet 24 pcs 45.00 1,080.00 1.67% 24 100.00% 1080
Aircon convenience outlet 4 set 120.00 480.00 0.74% 4 100.00% 480
Electrical Tape 10 pcs 25.00 250.00 0.39% 8 80.00% 200
Subtotal 64,770.00 100.00% 5.29% ₱ 42,228.00 65.20%
E. Plumbing Works
XIV. Plumbing Works
Gate valve 1 pcs 270.00 270.00 0.69% 1 100.00% 270
Check valve 2 pcs 300.00 600.00 1.53% 2 100.00% 600
Water meter 1 pcs 250.00 250.00 0.64% 1 100.00% 250
Bath Tub 0 pcs 5000.00 0.00 0.00% 0 0.00% 0
Water closet 2 pcs 5000.00 10,000.00 25.49% 2 100.00% 10000
Lavatory 2 pcs 900.00 1,800.00 4.59% 2 100.00% 1800
Kitchen Sink 2 pcs 550.00 1,100.00 2.80% 2 100.00% 1100
Soap holder 2 pcs 200.00 400.00 1.02% 2 100.00% 400
Hoss Bibb 0 pcs 130.00 0.00 0.00% 0 0.00% 0
Toilet paper holder 2 pcs 100.00 200.00 0.51% 2 100.00% 200
Shower Head 0 pcs 800.00 0.00 0.00% 0 0.00% 0
Floor drain (durametal) 4 pcs 50.00 200.00 0.51% 4 100.00% 200
Faucet 4 pcs 90.00 360.00 0.92% 4 100.00% 360
4" Ø PVC Pipe 6 pcs 280.00 1,680.00 4.28% 4 66.67% 1120
3" Ø PVC Pipe 0 pcs 65.00 0.00 0.00% 0 0.00% 0
1/2" Ø PVC Pipe 2 pcs 160.00 320.00 0.82% 2 100.00% 320
4" Ø Tee 7 pcs 25.00 175.00 0.45% 7 100.00% 175
3" Ø Elbow, 90° 2 pcs 50.00 100.00 0.25% 2 100.00% 100
4" Ø Elbow, 90° 10 pcs 80.00 800.00 2.04% 10 100.00% 800
1/2" Ø Elbow, 90° 10 pcs 25.00 250.00 0.64% 10 100.00% 250
4" Ø Coupling 5 pcs 65.00 325.00 0.83% 5 100.00% 325
3" Ø Coupling 7 pcs 40.00 280.00 0.71% 7 100.00% 280
4" Ø Clean-out w/ plug 2 pcs 60.00 120.00 0.31% 2 100.00% 120
Septic Tank 1 units 8000.00 8,000.00 20.39% 1 100.00% 8000
Downspout 4 sets 1000.00 4,000.00 10.20% 4 100.00% 4000
Catch Basin 4 units 2000.00 8,000.00 20.39% 4 100.00% 8000
Subtotal 39,230.00 100.00% 3.20% ₱ 38,670.00 98.57%

Estimated Material Cost 1,224,338.53 ₱ 756,540.00 61.79%

Estimated Cost of Labor (40%) 489,735.41 ₱ 302,616.00
OCM (5%) 85,703.70 ₱ 52,957.80
Tax (12%) 215,973.32 ₱ -
Profit 179,977.76 ₱ -

Total Project Cost 2,195,728.72 Total Estimated Cost ₱ 1,112,113.80 50.65%