Project : TWO STOREY SEVEN ROOM RESIDENTIAL 2/2/2018

Location : KAPT.PEPE SUBD., CABANATUAN CITY

Owner : ATTY. & MRS. DE LARA

QTY. L W H TOT MATERIALS LABOR

LAY OUT 14 9 126 12,600.00

I. EXCAVATION
A. FOOTING F1 20 1.50 1.50 2.00 90.00 13,500.00 150.00
F2 6 1.20 1.20 2.00 17.28 2,592.00 150.00
F3 0 1.00 1.00 2.00 0.00 - 150.00
B. FTB 16,092.00
FTB
82.00 0.50 1.50 61.50 9,225.00 150.00
C. WALL FOOTING
WF 46.50 0.50 1.00 23.25 3,487.50 150.00

II. BACKFILL
F1 20.00 1.15 1.15 1.70 44.97
F2 6.00 1.00 1.00 1.70 10.20
F3 0.00 0.85 1.80 1.60 0.00
55.17 4,413.20 80.00

FTB 82.00 0.30 1.20 29.52 2,361.60 80.00

WF 46.50 0.40 1.00 18.60 1,488.00 80.00

III. EARTHFILL 9.00 14.00 0.60 75.60 26,460.00 7,938.00 350.00

5.00 7.00 0.60 21.00 7,350.00 2,205.00 350.00
0.00 0.00 0.60 0.00 - - 350.00
33,810.00 10,143.00
IV. REBAR WORKS 12.00 240.00 60.00
A. FOOTING F1 20.00 1.50 4.00 60.00 30,000.00 5,680.80 330.00

F2 10.00 60.00 12.00

6.00 1.20 5.00 12.00 6,000.00 1,136.16 220.00

F3 10.00 0.00 0.00

- 1.00 6.00 - - - 330.00

36,000.00 6,816.96

2. FTB 82.00 6.00 492.00 89.45 95.00 20,900.00 5,061.60 220.00

0.00 2.00 0.00 0.00 0.00 - - 220.00
468.57 0.20 0.30 468.57 80.00 12,000.00 2,956.80 130.00
6.00 0.40 0.60 1.00 78.10 32,900.00 8,018.40

3. WF 46.5 3.00 139.50 25.36 28.00 11,200.00 4,087.44 220.00

265.71 0.20 0.40 265.71 45.00 6,750.00 1,663.20 130.00
6.00 0.40 0.60 1.00 44.29 17,950.00 5,750.64

B. COLUMN
1. GROUND FLOOR TO 2ND FLOOR
C1
20 12.00 5.50 240.00 240.00 79,200.00 35,035.20 330.00
0.175 31 628.57 1.40 157.14 160.00 24,000.00 5,913.60 130.00
4.29 4.00 103,200.00 40,948.80
C2
6 6.00 5.50 36.00 36.00 7,920.00 5,255.28 220.00
 0.175 31 188.57 1.00 31.43 35.00 5,250.00 1,293.60 130.00
6.00 6.00 13,170.00 6,548.88
C3
0 8.00 5.50 0.00 0.00 - - 330.00
0.175 31 0.00 1.10 0.00 0.00 - - 130.00
5.45 5.00 - -

116,370.00 47,497.68
2. 2ND FLOOR
C1 120.00
20 12.00 3.00 240.00 120.00 39,600.00 17,517.60 330.00
0.175 17 342.86 1.40 85.71 86.00 12,900.00 3,178.56 130.00
4.29 4.00 52,500.00 20,696.16
C2 18.00
6 6.00 3.00 36.00 18.00 3,960.00 2,627.64 220.00
0.175 17 102.86 1.00 17.14 18.00 2,700.00 665.28 130.00
6.00 6.00 6,660.00 3,292.92
C3
0 8.00 5.50 0.00 0.00 - - 330.00
0.175 31 0.00 1.10 0.00 0.00 - - 130.00
5.45 5.00 - -

59,160.00 23,989.08
3. ROOF DECK FLOOR
C2 18.00
9 6.00 2.00 54.00 20.00 4,400.00 2,919.60 220.00
0.175 11 102.86 1.00 17.14 20.00 3,000.00 739.20 130.00
6.00 6.00 7,400.00 3,658.80

C. BEAMS
1. SECOND FLOOR
2B1 36.00 8.00 288.00 55.38 60.00 25,200.00 5,680.80 420.00
36.00 2.00 72.00 13.09 15.00 3,300.00 1,420.20 220.00
205.71 1.50 51.43 55.00 8,250.00 2,032.80 130.00
4.00 4.00 36,750.00 9,133.80

2B2 53.00 6.00 318.00 58.89 60.00 19,800.00 5,680.80 330.00

53.00 2.00 106.00 19.27 20.00 4,400.00 1,893.60 220.00
302.86 1.20 60.57 63.00 9,450.00 2,328.48 130.00
5.00 5.00 33,650.00 9,902.88

2B3

2. ROOF DECK
2B2 30.00 6.00 180.00 33.33 35.00 11,550.00 3,313.80 330.00
30.00 2.00 60.00 10.91 15.00 3,300.00 1,420.20 220.00
171.43 1.20 34.29 40.00 6,000.00 1,478.40 130.00
5.00 5.00 20,850.00 6,212.40
18
18
2. ROOF BEAM 24.00 33.00
RB3/3B1 90.00 4.00 360.00 66.67 70.00 16,100.00 3,729.60 230.00
514.29 0.90 1.00 86.00 12,900.00 3,178.56 130.00
6.00 85.71 29,000.00 6,908.16

D. SLAB (2 WAY-12MM)
0.00
GF 173.00 0.55 95.15 100.00 13,000.00 3,696.00 130.00
0.00
2F
S-1 126.00 3.221 405.85 410.00 94,300.00 21,844.80 230.00
205.00 26,650.00 7,576.80 130.00
RD 120,950.00 29,421.60
24.00 3.221 77.30 80.00 18,400.00 4,262.40 230.00

E. STAIRS 1.50
1. GF TO 2F 2.00 7.50 15.00 22.50

25.00 5,750.00 1,332.00 12MM @0.30M

V. FORM WORKS
A. FOOTING
F1 20.00 4.80 0.30 28.80 28.80 13,800.00 5,184.00 180.00
 14.40 6.00 15.00 4,800.00 320.00
6.00 90.00 9,000.00 100.00

F2 0.00 4.80 0.30 1.44 0.00 - - 180.00

0.00 0.00 0.00 - 320.00
6.00 0.00 - 100.00

F3 0.00 4.00 0.30 1.20 0.00 - - 180.00

0.00 0.00 0.00 - 320.00
6.00 0.00 - 100.00

B. COLUMN 5,184.00
1. GROUND FLOOR
C1 20.00 1.20 0.00 5.50 132.00 31,360.00 23,760.00 180.00
66.00 27.50 28.00 8,960.00 320.00
8.00 224.00 22,400.00 100.00
C2 6.00 1.00 0.00 5.50 33.00 7,840.00 5,940.00 180.00
16.50 6.88 7.00 2,240.00 320.00
8.00 56.00 5,600.00 100.00
39,200.00 29,700.00
2. SECOND FLOOR
C1 20.00 1.20 3.00 3.60 72.00 16,800.00 12,960.00 180.00
36.00 15.00 15.00 4,800.00 320.00
8.00 120.00 12,000.00 100.00
C2

16,800.00 12,960.00

3. ROOFDECK
C1 9.00 1.20 2.00 2.40 21.60 5,600.00 3,888.00 180.00
 10.80 4.50 5.00 1,600.00 320.00
8.00 40.00 4,000.00 100.00

G/F FTB 82.00 1.00 82.00 12,480.00 14,760.00

27.33 11.39 12.00 3,840.00 320.00
6.00 72.00 8,640.00 100.00
2/F 2B1 36.00 1.25 45.00 19,760.00 8,100.00
45.00 18.75 19.00 6,080.00 320.00
6.00 114.00 13,680.00 100.00
2B2 53.00 1.00 53.00 23,920.00 9,540.00
53.00 22.08 23.00 7,360.00 320.00
6.00 138.00 16,560.00 100.00

RD 30.00 1.00 30.00 13,520.00 5,400.00

30.00 12.50 13.00 4,160.00 320.00
6.00 78.00 9,360.00 100.00

43,680.00 17,640.00

ROOF DECK
 ROOF BEAM
2CB 90.00 0.70 63.00 8,320.00 11,340.00
21.00 8.75 8.00 2,560.00 320.00
6.00 48.00 5,760.00 100.00

D. SLAB
1. 2F
173.00 1.00 173.00 149,250.00 31,140.00
72.08 75.00 41,250.00 550.00
12.00 900.00 108,000.00

RD
24.00 1.00 24.00 19,900.00 6,000.00
10.00 10.00 5,500.00 550.00
12.00 120.00 14,400.00

E. STAIRS
1. GF TO 2F
7.50 4,500.00 1,875.00
3.13 1.30 2.00 640.00
10.00 20.00 2,400.00

IV. CONCRETE WORKS

A. FOOTING
1. F1 20 1.50 1.50 0.30 13.50 43,945.00 14,850.00
C 13.50 10.50 141.75 142 33,370.00 235.00
S 13.50 0.50 6.75 7 3,150.00 450.00
G 13.50 1.00 13.50 13.5 7,425.00 550.00
2. F2 6 1.00 1.00 0.30 1.80 6,250.00 1,980.00
C 1.80 10.50 18.90 20 4,700.00 235.00
S 1.80 0.50 0.90 1 450.00 450.00
G 1.80 1.00 1.80 2 1,100.00 550.00

50,195.00 16,830.00

2. FTB 82 0.20 0.30 4.92 15,575.00 5,412.00

C 4.92 10.50 51.66 52 11,700.00
S 4.92 0.50 2.46 2.5 1,125.00
G 4.92 1.00 4.92 5 2,750.00
3. WF 46.5 0.20 0.30 2.79 9,075.00 3,069.00
C 2.79 10.50 29.30 30 6,750.00
S 2.79 0.50 1.40 1.5 675.00
G 2.79 1.00 2.79 3 1,650.00

B. COLUMN
1. GROUND FLOOR
C1 20 0.30 0.40 5.50 13.20 43,240.00 14,520.00
C 13.20 10.50 138.60 139 32,665.00
S 13.20 0.50 6.60 7 3,150.00
G 13.20 1.00 13.20 13.5 7,425.00
C2 6 0.20 0.30 5.50 1.98 6,485.00 2,178.00
C 1.98 10.50 20.79 21 4,935.00
S 1.98 0.50 0.99 1 450.00
 G 1.98 1.00 1.98 2 1,100.00
C3
C
S
G
49,725.00 16,698.00
2. SECOND FLOOR
C1 20 0.30 0.40 3.00 7.20 25,000.00 7,920.00
C 7.20 10.50 75.60 80 18,800.00
S 7.20 0.50 3.60 4 1,800.00
G 7.20 1.00 7.20 8 4,400.00
C2
C
S
G
C3
C
S
G
25,000.00 7,920.00

3. ROOF DECK
C1 9 0.30 0.40 2.00 2.16 7,925.00 2,376.00
C 2.16 10.50 22.68 25 5,875.00
S 2.16 0.50 1.08 1.5 675.00
G 2.16 1.00 2.16 2.5 1,375.00
C2
C
S
G
C3
C
 S
G
7,925.00 2,376.00
C. BEAM
1. SECOND FLOOR
2B1 36.0 0.25 0.50 4.50 15,350.00 4,950.00
C 4.50 10.50 47.25 50 11,750.00
S 4.50 0.50 2.25 2.5 1,125.00
G 4.50 1.00 4.50 4.5 2,475.00
2B2 53.0 0.20 0.40 5.50 18,750.00 6,050.00
C 5.50 10.50 57.75 60 14,100.00
S 5.50 0.50 2.75 3 1,350.00
G 5.50 1.00 5.50 6 3,300.00
2B3
C
S
G
2B4
C
S
G
2CB
C
S
G

34,100.00 11,000.00
2. ROOF DECK
2B2 30.0 0.20 0.40 2.40 8,395.00 2,640.00
C 2.40 10.50 25.20 27 6,345.00
S 2.40 0.50 1.20 1.5 675.00
G 2.40 1.00 2.40 2.5 1,375.00
 2B3
C
S
G

2. ROOF BEAM
B1 90.0 0.20 0.25 4.50 15,350.00 4,950.00
C 4.50 10.50 47.25 50 11,750.00
S 4.50 0.50 2.25 2.5 1,125.00
G 4.50 1.00 4.50 4.5 2,475.00

D. STAIRS
GF 2.0 7.50 0.25 3.75 12,500.00 4,125.00
C 3.75 10.50 39.38 40 9,400.00
S 3.75 0.50 1.88 2 900.00
G 3.75 1.00 3.75 4 2,200.00
4,125.00
E. SLAB
1. GROUND FLOOR
0.100 173.00 17.30 57,150.00 19,030.00
C 17.30 10.50 181.65 185 43,475.00
S 17.30 0.50 8.65 9 4,050.00
G 17.30 1.00 17.30 17.5 9,625.00
2. SECOND FLOOR
0.100 126.00 12.60 41,800.00 13,860.00
C 12.60 10.50 132.30 135 31,725.00
S 12.60 0.50 6.30 6.5 2,925.00
G 12.60 1.00 12.60 13 7,150.00

3. ROOFDECK
0.100 24.00 2.40 8,395.00 2,640.00
 C 2.40 10.50 25.20 27 6,345.00
S 2.40 0.50 1.20 1.5 675.00
G 2.40 1.00 2.40 2.5 1,375.00

V. MASONRY WORKS
A. CHB LAYING
1. GROUND FLOOR
0.00 80.50 80.50
80.50 4.50 362.25 193,750.00 43,470.00
CHB 12.50 4528.13 4,600.00 59,800.00 13.00
C 362.25 1.02 368.77 370.00 83,250.00 235.00
S 362.25 0.08 30.57 31.00 13,950.00 450.00
RSB 362.25 0.67 242.71 245.00 36,750.00 150.00

2. SECOND FLOOR
81.00 81.00
81.00 3.00 243.00 123,000.00 29,160.00
CHB 12.50 3037.50 3,100.00 32,550.00 10.50
C 243.00 1.02 247.37 250.00 56,250.00 235.00
S 243.00 0.08 20.51 21.00 9,450.00 450.00
RSB 243.00 0.67 162.81 165.00 24,750.00 150.00

3. SECRET ROOM
10.00 10.00
10.00 3.00 30.00 16,050.00 3,600.00
CHB 12.50 375.00 400.00 4,200.00 10.50
C 30.00 1.02 30.54 30.00 6,750.00 235.00
S 30.00 0.08 2.53 3.00 1,350.00 450.00
RSB 30.00 0.67 20.10 25.00 3,750.00 150.00
4. MASTERS BEDROOM
21.00 21.00
21.00 3.00 63.00 25,665.00 7,560.00
CHB 12.50 787.50 80.00 840.00 10.50
C 63.00 1.02 64.13 65.00 14,625.00 235.00
S 63.00 0.08 5.32 6.00 2,700.00 450.00
RSB 63.00 0.67 42.21 50.00 7,500.00 150.00

5. ROOF DECK
24.00 24.00
24.00 2.00 48.00 25,035.00 5,760.00
CHB 12.50 600.00 620.00 6,510.00 10.50
C 48.00 1.02 48.86 50.00 11,250.00 235.00
S 48.00 0.08 4.05 4.50 2,025.00 450.00
RSB 48.00 0.67 32.16 35.00 5,250.00 150.00

2. PLASTERING
1. GROUND FLOOR
80.50 3.50 281.75 2.00 563.50 29,650.00 56,350.00 100
C 563.50 0.19 108.19 110.00 25,850.00 230.00
S 563.50 0.02 9.02 9.50 3,800.00 450.00

2. SECOND FLOOR
 81.00 3.00 243.00 2.00 486.00 25,450.00 58,320.00 120
C 486.00 0.19 93.31 95.00 21,850.00
S 486.00 0.02 7.78 8.00 3,600.00

3. ROOF DECK
24.00 2.00 48.00 2.00 96.00 5,500.00 11,520.00 120
C 96.00 0.19 18.43 20.00 4,600.00
S 96.00 0.02 1.54 2.00 900.00

IX. TILESWORKS
GF 173 1.00 173 0.36 480.56 480 86,400.00 31,140.00 180.00

2F 126 1.00 126 0.36 350.00 370 66,600.00 22,680.00 180.00

RD

STAIRS 2 7.50 15 0.09 166.67 170 10,200.00 2,700.00 60.00

1
CR & COUNTER 163,200.00 56,520.00

CR 1.5 2 3.00 0.09 33.3333333333 40 2,400.00 540.00 60.00

7 2 14.00 0.09 155.555555556 170 10,200.00 2,520.00 60.00
12,600.00 3,060.00
 88,200.00 21,420.00

CT 1 1.20 1.2 0.36 3.33 18 2,700.00 216.00 150.00

398 103,500.00 24,696.00
GF CR 414,000.00 98,784.00
CT - -
414,000.00 98,784.00
2F CR - -
CT - -

ELECTRICAL
GF CO 18 750.00 400.00 13,500.00 7,200.00
LO 25 750.00 400.00 18,750.00 10,000.00
S 12 750.00 400.00 9,000.00 4,800.00
PB 1 10,000.00 5,000.00 10,000.00 5,000.00
56 51,250.00 27,000.00

ADDTL CO 119 750.00 400.00 89,250.00 47,600.00 89.00

LO 17 750.00 400.00 12,750.00 6,800.00 10.00
EF 3 750.00 400.00 2,250.00 1,200.00
CAB O 3 750.00 400.00 2,250.00 1,200.00
142 106,500.00 56,800.00 7.00
6.00
112.00

2F CO 16 750.00 400.00 12,000.00 6,400.00

LO 22 750.00 400.00 16,500.00 8,800.00 7.00
S 12 750.00 400.00 9,000.00 4,800.00 5.00
PB 0 37,500.00 20,000.00 10.00
50 8.00
8.00
ADDTL CO 27 750.00 400.00 20,250.00 10,800.00 5.00
 LO 33 750.00 400.00 24,750.00 13,200.00 43.00
CAB O 5 750.00 400.00 3,750.00 2,000.00
PB 0 45,000.00 24,000.00
65

PLUMBING (SANIWARE & FIXTURES)

1. CR 8 UNITS 200,000.00 60,000.00 25,000.00
2. KITCHEN COUNTER 2 UNITS 60,000.00 18,000.00 30,000.00
5 260,000.00 78,000.00
GF - -
- -
- -
2F - -
- -
- -

PLUMBING (PIPES & FITTINGS)

GF LUMPSUM 65,000.00 19,500.00

2F LUMPSUM 55,000.00 16,500.00

DOORS & WINDOWS

D 1. GF PANEL 1 UNITS SOLID 12,000.00 3,600.00 12,000.00
PVC 4 UNITS 8,000.00 2,400.00 2,000.00
SLIDING 1 GLASS 20,000.00 6,000.00 10,000.00
PANEL 4 ROOMS 16,000.00 4,800.00 8,000.00
W 1.2 X 1.2 10 UNITS 75,000.00 22,500.00 7,500.00
 .6X.6 8 UNITS 24,000.00 7,200.00 3,000.00
155,000.00 46,500.00

D 2F PANEL 4 UNITS 48,000.00 14,400.00 12,000.00

PVC 3 UNITS 6,000.00 1,800.00 2,000.00
PANEL 4 32,000.00 9,600.00 8,000.00
W 1.2X1.2 16 UNITS 120,000.00 36,000.00 7,500.00
.6X.6 4 UNITS 8,000.00 2,400.00 2,000.00
214,000.00 64,200.00

TRUSS & ROOFING

9 14 126 113,400.00 39,690.00 LS
88,200.00 30,870.00 TRUSSES
CEILING
GF 173 1 173 59,400.00 31,140.00 550
173 2.4 72.083333 72 39,600.00
19,800.00

2F 126 1 126 45,375.00 22,680.00

126 2.4 52.5 55 30,250.00
15,125.00

PAINTING
GF 80.50 3.50 2.00 563.50 22.54 69.00 124,200.00 84,525.00 1800
2F 81.00 3.00 2.00 486.00 19.44 60.00 108,000.00 72,900.00 1800
RD
- - - -
232,200.00 157,425.00
CEILING
GF 173.00 1.00 173.00 6.92 21.00 25,200.00 25,950.00
 2F 126.00 1.00 126.00 5.04 18.00 21,600.00 18,900.00
3F
RD
299.00 46,800.00 44,850.00
168
TRUSS & ROOFING

GF

2F -
-
- -

TRUSS & ROOFING

GF

2F

CARPENTRY
1. BUILT IN CABINETS/ KITCHEN 2 UNITS 30,000.00 10,500.00 15,000.00
2. DRESSER/ BEDROOMS 7 UNITS 105,000.00 36,750.00 15,000.00
135,000.00 47,250.00

DEMOLITION 5 3.5 17.5

2 3.5 7
2.1 0.8 1.68
26.18
 1 LO 300 420 240 960 4.3636363636 4.4
2 LO 420 120 540 2.4545454545 2.5
3 LO 100 420 240 760 3.4545454545 3.5
4 LO 480 120 600 2.7272727273 2.8
5 CO 10 200 2000 9.0909090909 9.1
6 CO 9 200 1800 8.1818181818 8.2
7 CO 8 200 1600 7.2727272727 7.3
8 CO 7 200 1400 6.3636363636 6.4
9 REF 560 2.5454545455 2.6
10 RANGE 560 2.5454545455 2.6
11 ACU1.0 1000 4.5454545455 5
12 ACU.75 720 3.2727272727 3.5
13 ACU.75 720 3.2727272727 3.5
14 ACU.75 720 3.2727272727 3.5
15 ACU.75 720 3.2727272727 3.5
16 ACU 1.0 1000 4.5454545455 5
17 SPARE 1000 4.5454545455 4.6
18 SPARE 1000 4.5454545455 4.6
17660 76.7826086957 82.6
FTB WF
27 9
7 8
14 11.5
34 18
0 46.5
82
2B-1 2B-2 2B-3 RB
14 89
9 17 13
9 17 76
9 5
9 53
36

CB-1
2
4
6

S-1
9 14 126
7 5 35
 4 3 12
S-2 173
9 14 126
12-16MM
CHB/GF
9.5 13
10-12MM 3 3
9 11
3 11
10-10MM 8
32.5 38 70.5

6-12MM RB
9.5 9
10MM @.175M 9.5 9
9.5 9
9.5 9
3-12MM 9.5 4
10MM @.175M 4
4
47.5 48 95.5
CHB/2F
9.5 13
9.5 8.5
3.5 13
8 11
12-16MM 30.5 45.5 76

6-16MM
8-16MM

6-16MM

6-16MM

8-16MM

6-16MM
 B1
8-20MM 11 80
2-12MM 13
10.5
9
43.5
6-16MM
2-12MM B2 64
10.5
13
8
17
48.5

B3
12
11
8
31

B2 B3
6-16MM 11 11
2-12MM 11 11
8 8
8 8
38 38

RB
 11
13
15
9
10.5
14.5
6-12MM 14.5
14.5
87.5

66.5
48
24
4375
300
300
500
500
850
500
500
505
3955
420
 GF
9 14
9 14
4 3.5
4 0
9 0
14
49 31.5 80.5

2F
9 9
9 14
8 14
4 14
30 51 81

6
4
10
 8
13
21
 7
9

4
3
5
3
31
12
11
6
5
4
5
12

55
8 13.2 105.6 M L
8 9.5 76 0.6495726496
50 0.3504273504 30,907.69 10,817.69
1 39,738.46 13,908.46
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : TWO STOREY SIX BEDROOM RESIDENTIAL 2/2/2018

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAYOUT, APPURTENANCES (PLANS & PERMITS) 70,000.00
II. EARTHWORKS
A. EXCAVATION 28,804.50
B. BACKFILL 8,262.80
C. EARTHFILL
BLDG. (1.00 M) 26,460.00 10,143.00
III. REBAR WORKS (CONVENTIONAL)
A. FOUNDATION
1. FOOTING 36,000.00 6,816.96
2. FOOTING TIED BEAM 32,900.00 8,018.40
3. WALL FOOTING 17,950.00 5,750.64
B. COLUMN
1. GROUND FLR 116,370.00 47,497.68
2. SECOND FLR 59,160.00 23,989.08
C. BEAMS
1. SECOND FLR 70,400.00 19,036.68
2. ROOF BEAM 29,000.00 6,908.16
D. SLAB
1. GROUND FLR (ON FILL) 13,000.00 3,696.00
2. SECOND FLR 120,950.00 29,421.60
E. STAIR
1. GF-2F 5,750.00 1,332.00
2. SPIRAL 8,625.00 1,998.00
IV. FORM WORKS
A. FTB 12,480.00 14,760.00
B. COLUMN
1. GROUND FLR 39,200.00 29,700.00
2. SECOND FLR 16,800.00 12,960.00
C. BEAM
1. SECOND FLR 43,680.00 17,640.00
2. ROOF BEAM 8,320.00 11,340.00
D. SLAB
1. 2F 149,250.00 31,140.00
E. STAIR
1. GROUND FLR 4,500.00 1,350.00
V. CONCRETE WORKS
A. FOUNDATION
1. FOOTING 49,195.00 16,830.00
2. FOOTING TIED BEAM 15,575.00 5,412.00
3. WALL FOOTING 9,075.00 3,069.00
B. COLUMN
1. GROUND FLR 48,725.00 16,698.00
2. SECOND FLR 25,000.00 7,920.00
C. BEAM
1. SECOND FLR 34,100.00 11,000.00
2. ROOF BEAM 15,350.00 4,950.00
D. SLAB
1. GROUND FLR (ON FILL) 55,150.00 19,030.00
2. SECOND FLR 41,800.00 13,860.00
E. STAIR
1. GROUND FLR 12,500.00 4,125.00
VI. MASONRY WORKS
A. CHB LAYING
1. GROUND FLR 193,750.00 43,470.00
2. SECOND FLR 119,200.00 29,160.00
B. PLASTERING
1. GROUND FLR 29,650.00 51,350.00
2. SECOND FLR 25,450.00 58,320.00
VII. TRUSS & ROOFING
1. TRUSSES 78,200.00 27,870.00
2. LONG SPAN 113,400.00 39,690.00
3. CEILING
A. G/F 56,666.75 29,140.00
B. 2/F 44,375.00 22,680.00
4. INSULATION 13,612.00 4,083.75
VIII. ELECTRICAL
1. GROUND FLR 39,000.00 12,000.00
2. SECOND FLR 50,000.00 15,000.00
3. SYSTEM & BREAKER 50,000.00 20,000.00
IX. PLUMBING
1. GROUND FLR 25,000.00 8,750.00
2. SECOND FLR 35,000.00 12,250.00
3. FIXTURES 250,000.00 71,000.00
4. STORM DRAINAGE 42,000.00 15,000.00
5. SEPTIC TANK 24,000.00 7,500.00
X. DOORS & WINDOWS
1. GROUND FLR 178,000.00 45,500.00
2. SECOND FLR 139,000.00 60,200.00
XI. FINISHING
1. TILEWORKS 160,200.00 55,620.00
2. PAINTING 261,050.00 168,275.00
3. GUARDRAILS 72,000.00 26,250.00
4. SPIRAL STAIR 28,000.00 9,000.00
5. CARPENTRY (Cabinets, etc) 130,000.00 45,250.00
6. FENCE & GATE (Front only) 50,200.00 15,750.00
XII. MISCELLANEOUS
SUBTOTAL 3,325,018.75 1,386,838.25
GROSS TOTAL 4,711,857.00
CONTINGENCY -
TOTAL PROJECT COST (FINISHED) 4,711,857.00

Prepared & Submittecd by:

__________________________________________
Achitect/ Civil Engineer
PRC Reg. No. ______________________________
PTR No. __________________________________
Issued on : _______________________________
Issued at: ________________________________

Notes:
1. Swimming pool not included.
2. Half basketball not included.
3. Landscape not included.
4. Only front fence and gate included.
5. Law office included.
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City
PROJECT : ADDITIONAL (Change Orders) 11/9/2018
Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. SECRET ROOM (Double wall)
a. CBH Laying 16,050.00 3,600.00
II. MASTERS BR (Double wall)
a. CBH Laying 25,665.00 7,560.00
b. Demolition 26.18 sq.m. 7,854.00
III. ROOFDECK (Slab)
a. Rebar works
1. Column 7,400.00 3,658.80
2. Beam 20,850.00 6,212.40
3. Slab 18,400.00 4,262.40
b. Form works
1. Column 5,600.00 3,888.00
2. Beam 13,520.00 5,400.00
3. Slab 19,900.00 6,000.00
c. Concrete works
1. Column 7,925.00 2,376.00
2. Beam 8,395.00 2,640.00
3. Slab 8,400.00 2,700.00
d. Masonry
1. CHB Laying 25,035.00 5,760.00
2. Plastering 5,500.00 11,520.00
e. Stair 5,000.00 1,750.00
IV. EXTENSION (2F)
a. Rebar works 23,325.00 7,067.00
b. Formworks 19,500.00 7,650.00
c. Concrete works 12,350.00 3,850.00
V. EXTENSION (Kitchen)
a. Rebar works 11,662.50 3,533.50
b. Formworks 9,750.00 3,825.00
c. Concrete works 6,175.00 1,925.00
VI. ELECTRICAL
a. Lighting
1. GF 89,250.00 47,600.00
2. 2F 20,250.00 10,800.00
b. Outlet
1. GF 17,250.00 9,200.00
2. 2F 28,500.00 15,200.00
VII. BRICKSTONE/ STONEWORKS
XII. MISCELLANEOUS
SUBTOTAL 425,652.50 185,832.10
GROSS TOTAL 611,484.60
 CONTINGENCY 30,574.23
TOTAL PROJECT COST (FINISHED) 642,058.83

Prepared & Submittecd by:

__________________________________________
Achitect/ Civil Engineer
PRC Reg. No. ______________________________
PTR No. __________________________________
Issued on : _______________________________
Issued at: ________________________________

Notes:
1. Swimming pool not included.
2. Half basketball not included.
3. Landscape not included.
4. Only front fence and gate included.
5. Law office included.