PROJECT:

OWNER:
LOCATION:
SUBJECT:
PREPARED BY:
CHECKED BY:
DATE:

UNIT COST
ITEM NO. ITEM / DESCRIPTION QTY UNIT TOTAL AMOUNT
SUBTOTAL SUBTOTAL LABOR
MATERIAL COST LABOR
MATERIAL COST COST

1.0 SITE PREPARATION

1.1 Site Preparation 1.00 lot 0.00
Lot area 181.46 sqm
Subtotal, Site Preparation 0.00

2.0 EARTHWORKS
2.1 Excavation 55.27 cbm 0.00
F1-C1: 1000x1000 10.80 cbm
F1-C2: 1000x1000 7.20 cbm
F3-C3: 1200x1200 10.37 cbm
F2-C4: 800x800 3.46 cbm
F2-C5: 800x800 2.30 cbm
Wall footing 21.14 cbm
2.2 Backfill 39.90 cbm 0.00
TOTAL OF COLUMNS & COLUMN FOOTING (CONCRETE) 19.09 cbm
F1-C1: 1000x1000 2.52 cbm
F1-C2: 1000x1000 1.68 cbm
F3-C3: 1200x1200 2.21 cbm
F2-C4: 800x800 0.85 cbm
F2-C5: 800x800 0.56 cbm
Wall footing 11.27 cbm
2.3 Gravel bedding 10.97 cbm 0.00
F1-C1: 1000x1000 0.30 cbm
F1-C2: 1000x1000 0.20 cbm
F3-C3: 1200x1200 0.29 cbm
F2-C4: 800x800 0.10 cbm
F2-C5: 800x800 0.06 cbm
Wall footing 1.76 cbm
Slab 8.26 cbm
Subtotal, Earthworks 0.00

3.0 FORMWORKS
3.1 Surface area 401.67 sqm 0.00
Wall footing 35.23 sqm
Column Footing 22.56 sqm
Column: below NGL 33.90 sqm
Column: above NGL 141.50 sqm
A1 7.08 sqm
B1 7.08 sqm
C1 7.08 sqm
D1 7.08 sqm
E1 7.08 sqm
A2 7.44 sqm
B2 7.44 sqm
C2 7.44 sqm
D2 7.44 sqm
E2 7.44 sqm
A3 6.50 sqm
A'3 9.10 sqm
B3 6.50 sqm
B'3 9.10 sqm
C3 6.50 sqm
C'3 9.10 sqm
D3 6.50 sqm
D'3 9.10 sqm
E3 6.50 sqm
RC Beams 168.48 sqm
B-1: 200x350 69.26 sqm
LB-1: 200x400 39.20 sqm
RB-1: 180x300 60.02 sqm
MATERIAL BREAKDOWN LIST:

Subtotal, Formworks 0.00

4.0 REINFORCING BAR WORKS

4.1 RC Column Footings
Grade 60 (16mm bars) 87.521 kgs 0.00
Grade 40 (12mm bars) 9.504 kgs 0.00
4.2 RC Columns
Grade 60 (16mm bars: main bars) 186.363 kgs 0.00
Grade 40 (12mm bars: main bars) 91.381 kgs 0.00
Grade 40 (10mm bars: ties) 338.085 kgs 0.00
4.3 RC Beams
Grade 60 (16mm bars: main bar) 489.393 kgs 0.00
Grade 40 (10mm bars: stirrups) 388.846 kgs 0.00
4.4 Slab
Grade 40 (10mm bars) 148.401 kgs 0.00
Grade 40 (12mm bars) 215.018 kgs 0.00
4.5 CHB Walls

Page 1 of 4
 Grade 40 (10mm bars -both vert & hor bars) 336.82 kgs 0.00
4.6 Wall Footing
Grade 40 (10mm bars) 14.383 kgs 0.00
Grade 40 (8mm bars) 30.918 kgs 0.00
4.7 Stairs
Grade 40 (10mm bars) 29.568 kgs 0.00
4.8 Kitchen and Service counter
Grade 40 (10mm bars) 38.214 kgs 0.00
4.9 GI. tie wire Ga.16 1.00 lot 0.00
Subtotal, Rebars 0.00

5.0 CONCRETING
5.1 Concreting works 76.15 cbm 0.00
RC Column Footing 5.69 cbm
F1-C1: 1000x1000 1.80 cbm
F1-C2: 1000x1000 1.20 cbm
F3-C3: 1200x1200 1.73 cbm
F2-C4: 800x800 0.58 cbm
F2-C5: 800x800 0.38 cbm
RC Wall Footing 11.27 cbm
RC Beams 12.68 cbm
B-1: 200x350 5.39 cbm
LB-1: 200x400 3.14 cbm
RB-1: 180x300 4.16 cbm
RC Lintel beam 0.08 cbm
D-1: 0.9m x 2.1m Baige Steel Door on 50mm x 100mm thk. Steel Door 0.078 cbm
Jamb (Main and Back Door)
RC Columns 9.72 cbm
A1 0.47 cbm
B1 0.47 cbm
C1 0.47 cbm
D1 0.47 cbm
E1 0.47 cbm
A2 0.50 cbm
B2 0.50 cbm
C2 0.50 cbm
D2 0.50 cbm
E2 0.50 cbm
A3 0.39 cbm
A'3 0.73 cbm
B3 0.39 cbm
B'3 0.73 cbm
C3 0.39 cbm
C'3 0.73 cbm
D3 0.39 cbm
D'3 0.73 cbm
E3 0.39 cbm
Slab (Ground thk: 100mm; 2nd thk: 75mm) 21.74 cbm
Ground Floor 16.05 cbm
Second Floor 5.69 cbm
Kitchen and Service counter 0.49 cbm
Concrete Topping 14.49 cbm
T&B 10.00 cbm
Stairs 0.70 cbm
2nd Floor 3.79 cbm
MATERIAL BREAKDOWN LIST:

Subtotal, Concreting 0.00

6.0 STEEL WORKS

6.1 Steel decking 18.95 sqm 0.00
6.2 Installation of metal support of stairs 120.00 lnm 0.00

6.3 Installation of stairs railings 26.80 lnm 0.00

Subtotal, Steel 0.00

8.0 CARPENTRY
8.1 Installation of 200mm fibercement board accent wall siding in 30.52 sqm 0.00
20mm distances in between

8.2 Installation of 100mm thk fibercement drywall in metal framing 93.8232 sqm 0.00

8.3 Installation of stair nosing on vinyl tiles 51.2 lnm 0.00

8.4 Installation of fibercement board cladding on stairs 57.6 sqm 0.00

Page 2 of 4
8.5 Installation of 6" baseboard 93 lnm 0.00

Subtotal, Carpentry 0.00

9.0 MASONRY
9.1 150mm thk. CHB Wall w/ mortar cement 521.30 sqm 0.00
Partiwall 265.37 sqm
Front (GF-2F) 107.25 sqm
Rear (GF-2F) 117.50 sqm
GF Interior walls 31.18 sqm

9.2 Plastering 1,042.61 sqm 0.00

Subtotal, Masonry 0.00

10.0 PLUMBING WORKS (Fixtures OSM)

10.1 Water line
1/2" dia. PPR pipe, 4m length 20.00 pcs 0.00
10.2 Sewer line
4" dia. PVC pipe, 6m length 28.00 pcs 0.00
2" dia. PVC pipe, 6m length 4.00 pcs 0.00
2 1/2 x 4" Downspout (G.I. sheet gauge 24) 6 pcs -
10.3 Fittings and Accessories 1.00 lot 0.00
10.4 Installation of Plumbing Fixtures
Kitchen sink & faucet 4.00 set 0.00
Water closet 4.00 pc/s 0.00
Lavatory 4.00 pc/s 0.00
Lavatory faucet 4.00 pc/s 0.00
Sink & faucet @ Service area 4.00 pc/s 0.00
Shower faucet 4.00 pc/s 0.00
Service hose bibb 4.00 pc/s 0.00
Shower floor drain 4.00 pc/s 0.00
Service floor drain 4.00 pc/s 0.00
Gate valve 4.00 pc/s 0.00
Wall angle valve 4.00 pc/s 0.00
Subtotal, Plumbing 0.00

11.0 ELECTRICAL WORKS (Devices and fixtures OSM)

11.2 Wires and Cables
14 mm² THHN/THWN 160.00 lm 0.00
5.5 mm² THHN/THWN 240.00 lm 0.00
3.5 mm² THHN/THWN 2,080.00 lm 0.00
11.3 Raceway
25mmø PVC Pipe 84 lm 0.00
15mmø PVC Pipe 720 lm 0.00
15mmø PVC Flexible 160 lm 0.00
Conduit Fittings 1 lot 0.00
11.4 Switchboards and Panelboard
Panel Name: PP-A 4 Assy 0.00
Main: 60AT/100AF, 2P, 230V
Branches: 7
3 - 30AT/100AF, 2P, 230V
4 - 20AT/100AF, 2P, 230V
11.5 Boxes
Utility Box 160 lm 0.00
Junction Box 240 lm 0.00
Square Box 20 lm 0.00
11.6 Wiring Device and Power Device
Ceiling receptacle 40 pcs 0.00
One Gang Switch 12 pcs 0.00
Two Gang Switch 12 pcs 0.00
3-Way Switch 8 pcs 0.00
Duplex Convenience Outlet 28 pcs 0.00
Duplex Weather Proof C.O 4 pcs 0.00
Special Purpose ACU 8 pcs 0.00
kWHr Meter 4 Set/s 0.00
Hangers and Support 1 lot 0.00
Miscelleneous and Consumables 1 lot 0.00
Subtotal, Electrical 0.00

12.0 CEILING WORKS

12.1 CF-01: 9mm thk ordinary gypsum board on metal furring framing & 215.60 sqm 0.00
accessories
Ground Floor (Interior) 74.00 sqm
Second Floor (Interior) 124.00 sqm
Ground Floor (Exterior) 7.00 sqm
Second Floor (Exterior) 10.60 sqm

Subtotal, Ceiling 0.00

13.0 PAINTING WORKS

Page 3 of 4
13.1 WF-01: General Painting Works (approved paint semi-gloss finish) 1,230.25 sqm 0.00
1.0 Exterior 323.99 sqm
Partiwall 99.24 sqm
Front (GF-2F) 107.25 sqm
Rear (GF-2F) 117.50 sqm

1.0 Interior 906.26 sqm

Partiwall 431.50 sqm
Front (GF-2F) 107.25 sqm
Rear (GF-2F) 117.50 sqm
GF Interior walls 62.36 sqm
2F interior walls 187.6464 sqm

13.2 CF-01: General Painting Works (approved white color flat paint 215.60 sqm 0.00
finish)

13.3 Skimcoat finish (prior to painting works) 1,230.25 sqm 0.00

1.0 Exterior 323.99 sqm
Partiwall 99.24 sqm
Front (GF-2F) 107.25 sqm
Rear (GF-2F) 117.50 sqm

1.0 Interior 906.26 sqm

Partiwall 431.50 sqm
Front (GF-2F) 107.25 sqm
Rear (GF-2F) 117.50 sqm
GF Interior walls 62.36 sqm
2F interior walls 187.6464 sqm

13.4 Painting of baseboard 41.85 sqm 0.00

Subtotal, Painting 0.00

14.0 TILE WORKS (INSTALLATION ONLY; OSM TILES)

14.1 FF-01: 600x600mm Ceramic Floor Tile 98.52 sqm 0.00
14.2 FF-02: Cementitious Waterproofing Floor Finish 76.40 sqm 0.00
14.3 FF-03: 300x300mm Non-skid Ceramic Floor Tile 9.32 sqm 0.00
14.4 FF-04: Vinyl Floor Tile 71.40 sqm 0.00
14.5 WF-01: T&B Wall tiles 41.18 sqm 0.00
14.6 WF-02: Kitchen Splash Wall Tiles 3.12 sqm 0.00
14.7 TF-02: Kitchen and Service Counter Granite Finish 9.84 sqm 0.00
Kitchen Counter 6.24 sqm
Service Counter 3.60 sqm
Subtotal, Tile 0.00

15.0 WATERPROOFING WORKS

15.1 Waterproofing Works 1.00 lot 0.00
T&B 17.97 sqm
Subtotal, Waterproofing 0.00

16.0 DOORS & DOOR JAMBS

16.1 Doors & Door Jambs (INSTALLATION ONLY; OSM DOORS)
D-1: 0.9m x 2.1m Baige Steel Door on 50mm x 100mm thk. Steel Door 8.00 set/s 0.00
Jamb (Main and Back Door)
D-2: 0.9m x 2.1m 50mm thk. Single Leaf Single-Action Hollow Core 8.00 set/s 0.00
Flush Door with 6mm thk. Marine Playwood (Bedroom Door)

D-3: 0.7m x 2.1m 40mm thk. Single Leaf Single-Action PVC Swing 4.00 set/s 0.00
Door with PVC Louvers on PVC Jamb (Toilet Door)
Subtotal, Doors 0.00
17.0 ROOFING WORKS
17.1 Rib Type Long Span (6mm thk) 562.00 pcs 0.00
17.2 2" x 6" x 1.5mm C-Purlins Rafter 5.00 pcs 0.00
17.3 2" x 4" x 1.5mm C-Purlins Rafter 5.00 pcs 0.00
17.4 10mm dia. Plain Round Sagrod 9.00 pcs 0.00
17.5 Roof Eaves 166.32 lnm 0.00
0.00

TOTAL DIRECT MATERIAL COST 0.00

TOTAL LABOR COST 0.00
SUBTOTAL 0.00
MARK UP & PROFIT 0.00
TOTAL PROJECT COST 0.00

Page 4 of 4