TOTAL MATL.

TOTAL DIRECT
NO. DESCRIPTION QTY UNIT UNIT COST LABOR COST INDIRECT COST TOTAL
COST COST
I GENERAL REQUIREMENTS
1.0 Bonds and Insurances 1.00 lot 60,000.00 60,000.00 60,000.00 6,000.00 66,000.00
2.0 Mobilization incl. Equipment 1.00 lot 50,000.00 50,000.00 50,000.00 5,000.00 55,000.00
3.0 Permit ( Fencing, Excavation, Occupancy, Fire, etc) 1.00 lot 50,000.00 50,000.00 50,000.00 5,000.00 55,000.00
4.0 Temporary facilities 1.00 lot 10,000.00 10,000.00 10,000.00 1,000.00 11,000.00
a Electric Consumption 50,000.00 50,000.00 50,000.00 5,000.00 55,000.00
b Water Consumption 20,000.00 20,000.00 20,000.00 2,000.00 22,000.00
c Field Office 20,000.00 20,000.00 20,000.00 2,000.00 22,000.00
d Bodega 60,000.00 60,000.00 60,000.00 6,000.00 66,000.00
e Temporary Fence 30,000.00 30,000.00 9,000.00 39,000.00 3,900.00 42,900.00
f Security 100,000.00 100,000.00 100,000.00 10,000.00 110,000.00
5.0 Safety Signs, Nets, Warnings & Project Signs 1.00 lot 2,000.00 2,000.00 2,000.00 200.00 2,200.00
6.0 Contract Close-out 1.00 lot 160,000.00 160,000.00 160,000.00 16,000.00 176,000.00
a Clean-up 17,000.00 17,000.00 5,100.00 22,100.00 2,210.00 24,310.00
b Demobilization 34,000.00 34,000.00 10,200.00 44,200.00 4,420.00 48,620.00
7.0 As Built Plans 1.00 lot 3,000.00 3,000.00 3,000.00 300.00 3,300.00
8.0 Testing of Materials 1.00 lot 15,000.00 15,000.00 15,000.00 1,500.00 16,500.00
SUB-TOTAL(ITEM I) 681,000.00 24,300.00 705,300.00 70,530.00 775,830.00
II EARTHWORKS/SITEWORKS
1.0 Demolition Works - m² 200.00 - - - - -
2.0 Lay-out and staking 1.00 lot 1,000 3,000.00 900.00 3,900.00 390.00 4,290.00
3.0 Excavation Works incl. Dewatering Cost 256.00 m³ 450.00 115,200.00 115,200.00 11,520.00 126,720.00
4.0 Backfilling Works 120.00 m³ 450.00 54,000.00 54,000.00 5,400.00 59,400.00
5.0 Earthfill and compaction 150.00 m³ 500.00 75,000.00 22,500.00 97,500.00 9,750.00 107,250.00
6.0 Disposal of unsuitable materials 10.00 m³ 450.00 4,500.00 4,500.00 450.00 4,950.00
7.0 Gravel Base and Boulders 30.00 m³ 1,000.00 30,000.00 9,000.00 39,000.00 3,900.00 42,900.00
8.0 Termite Proofing - m² 125.00 - - - - -
SUB-TOTAL ( ITEM II ) 108,000.00 206,100.00 314,100.00 31,410.00 345,510.00
III CONCRETE WORKS
a. Footing
1.0 Cement 500.00 bags 260.00 130,000.00 39,000.00 169,000.00 16,900.00 185,900.00
2.0 Sand 27.80 m³ 919.00 25,548.20 7,664.46 33,212.66 3,321.27 36,533.93
3.0 Gravel 55.55 m³ 1,040.00 57,772.00 17,331.60 75,103.60 7,510.36 82,613.96
4.0 Rebars - 25mmø x 6m (275 MPa) 336.00 length 1,007.94 338,667.84 101,600.35 440,268.19 44,026.82 484,295.01
5.0 GI Tie Wire #16 8.35 kls 72.00 601.20 180.36 781.56 78.16 859.72
b. Column
1.0 Cement 528.30 bags 260.00 137,358.00 41,207.40 178,565.40 17,856.54 196,421.94
2.0 Sand 29.35 m³ 919.00 26,972.65 8,091.80 35,064.45 3,506.44 38,570.89
3.0 Gravel 58.7 m³ 1,040.00 61,048.00 18,314.40 79,362.40 7,936.24 87,298.64
4.0 Rebars - 25mmø x 7.5m (420 MPa) 256.00 length 1,300.39 332,899.84 99,869.95 432,769.79 43,276.98 476,046.77
 Stirrups - 10mmø x 6m (275 MPa) 400.00 length 162.62 65,048.00 19,514.40 84,562.40 8,456.24 93,018.64
5.0 GI Tie Wire #16 45.30 kls 72.00 3,261.60 978.48 4,240.08 424.01 4,664.09
c. Beams
1.0 Cement 739.00 bags 260.00 192,140.00 57,642.00 249,782.00 24,978.20 274,760.20
2.0 Sand 41.04 m³ 919.00 37,715.76 11,314.73 49,030.49 4,903.05 53,933.54
3.0 Gravel 82.08 m³ 1,040.00 85,363.20 25,608.96 110,972.16 11,097.22 122,069.38
4.0 Rebars - 16mmø x 7.5m (420 MPa) 8.00 length 532.58 4,260.64 1,278.19 5,538.83 553.88 6,092.72
Stirrups - 10mmø x 6m (275 MPa) 2356.00 length 162.62 383,132.72 114,939.82 498,072.54 49,807.25 547,879.79
Rebars - 20mmø x 7.5m (420 MPa) 322.00 length 832.28 267,994.16 80,398.25 348,392.41 34,839.24 383,231.65
5.0 GI Tie Wire #16 104.17 kls 72.00 7,500.24 2,250.07 9,750.31 975.03 10,725.34
d. Floor Slab
1.0 Cement 1,390.50 bags 260.00 361,530.00 108,459.00 469,989.00 46,998.90 516,987.90
2.0 Sand 77.25 m³ 919.00 70,992.75 21,297.83 92,290.58 9,229.06 101,519.63
3.0 Gravel 154.5 m³ 1,040.00 160,680.00 48,204.00 208,884.00 20,888.40 229,772.40
4.0 Rebars - 10mmø x 7.5m (275 MPa) 1,152.00 length 203.28 234,178.56 70,253.57 304,432.13 30,443.21 334,875.34
5.0 GI Tie Wire #16 42.80 kls 72.00 3,081.60 924.48 4,006.08 400.61 4,406.69
e. Stair Case
1.0 Cement 34.00 bags 260.00 8,840.00 2,652.00 11,492.00 1,149.20 12,641.20
2.0 Sand 1.80 m³ 919.00 1,654.20 496.26 2,150.46 215.05 2,365.51
3.0 Gravel 3.6 m³ 1,040.00 3,744.00 1,123.20 4,867.20 486.72 5,353.92
4.0 Rebars - 10mmø x 6m (275 MPa) 13.00 length 162.62 2,114.06 634.22 2,748.28 274.83 3,023.11
5.0 Rebars - 12mmø x 6m (275 MPa) 48.00 length 234.43 11,252.64 3,375.79 14,628.43 1,462.84 16,091.28
5.0 GI Tie Wire #16 8.90 kls 72.00 640.80 192.24 833.04 83.30 916.34
SUB-TOTAL ( ITEM III ) 2,987,746.96 896,324.09 3,884,071.05 388,407.10 4,312,869.50
IV FORM WORKS AND SCAFFOLDING
1.0 Ord. Plywood 4 x 8 x 1/4" 216.00 sheet 410.00 88,560.00 26,568.00 115,128.00 11,512.80 126,640.80
2.0 Coco lumber
2x2x8 3,520.00 bd. Ft. 28.00 98,560.00 29,568.00 128,128.00 12,812.80 140,940.80
2 x 2 x 10 3,004.00 bd. Ft. 39.00 117,156.00 35,146.80 152,302.80 15,230.28 167,533.08
2 x 2 x 12 4,520.00 bd. Ft. 56.00 253,120.00 75,936.00 329,056.00 32,905.60 361,961.60
2 x 3 x 14 1036.00 bd. Ft. 46.00 47,656.00 14,296.80 61,952.80 6,195.28 68,148.08
3.0 CWN
CWN #4 50.00 kls 47 2,350.00 705.00 3,055.00 305.50 3,360.50
CWN #3 258.00 kls 50 12,900.00 3,870.00 16,770.00 1,677.00 18,447.00
SUB-TOTAL ( ITEM IV ) 620,302.00 186,090.60 806,392.60 80,639.26 887,031.86
V MASONRY WORKS AND FIRE EXIT STAIRS
Total Wall
1.0 CHB # 6 9,450.00 pcs 18.00 170,100.00 51,030.00 221,130.00 22,113.00 243,243.00
2.0 Cement 1,361.00 bags 260.00 353,860.00 106,158.00 460,018.00 46,001.80 506,019.80
3.0 Sand 151.20 m³ 650.00 98,280.00 29,484.00 127,764.00 12,776.40 140,540.40
4.0 Rebars - 10mmø x 9m (275 MPa) 286.00 length 243.94 69,766.84 20,930.05 90,696.89 9,069.69 99,766.58
Rebars - 10mmø x 7.5m (275 MPa) 159.00 length 203.28 32,321.52 9,696.46 42,017.98 4,201.80 46,219.77
 Rebars - 10mmø x 6m (275 MPa) 963.00 length 162.62 156,603.06 46,980.92 203,583.98 20,358.40 223,942.38
6.0 GI Tie Wire #16 52.87 kls 72.00 3,806.64 1,141.99 4,948.63 494.86 5,443.50
7.0 3D Panel Sound Board 378.00 sq m 1600.00 604,800.00 181,440.00 786,240.00 78,624.00 864,864.00
8.0 Steel Staircase 2.00 sq m 500000.00 1,000,000.00 300,000.00 1,300,000.00 130,000.00 1,430,000.00
SUB-TOTAL ( ITEM V ) 2,489,538.06 746,861.42 3,236,399.48 323,639.95 3,560,039.43
VI SOLAR PANELS, WATER TANK, and CEILING
450W Mono Solar Panel (inclusive of railings, brackets, PV Cable, and
1.0 44.0 pcs 20000.00 880,000.00 264,000.00 1,144,000.00 114,400.00 1,258,400.00
Protection Kit)
2.0 2000 Liter Stainless Steel Water Tank 2.00 pcs 27000.00 54,000.00 16,200.00 70,200.00 7,020.00 77,220.00
c. Ceiling
1.0 3.5mm thk. Fiber Cement Board on Metal Furring 3x5' 736.00 sheets 479.00 352,544.00 105,763.20 458,307.20 45,830.72 504,137.92
2.0 Frame: Metal Furring - 2" x 5" x 10' x 0.08mm thk 2208 length 256.00 565,248.00 169,574.40 734,822.40 73,482.24 808,304.64
SUB-TOTAL ( ITEM VI ) 1,851,792.00 555,537.60 2,407,329.60 240,732.96 2,648,062.56
VII TILE WORKS
Hallway, Residential Rooms, Hallway, Toilet, Commercial Area, Lounge, etc.
a.
1.0 60 x 60 (cm) Ceramic Tiles 2862.00 pcs 212.00 606,744.00 182,023.20 788,767.20 78,876.72 867,643.92

SUB-TOTAL ( ITEM VII ) 606,744.00 182,023.20 788,767.20 78,876.72 867,643.92

VIII PAINTING WORKS
a. Wall
1.0 Neutrilizer 25.20 quarts 85.00 2,142.00 642.60 2,784.60 278.46 3,063.06
2.0 Primer 110.00 L 131.00 14,410.00 4,323.00 18,733.00 1,873.30 20,606.30
3.0 1st and final coating 223.00 L 125.00 27,875.00 8,362.50 36,237.50 3,623.75 39,861.25
SUB-TOTAL ( ITEM VIII ) 44,427.00 13,328.10 57,755.10 5,775.51 63,530.61
IX PLUMBING WORKS
a. Plumbing Fixtures
1.0 Water Closet (OSIRIS ONE-PIECE WATER CLOSET 1PC TOILET) 12.00 units 11,909.00 142,908.00 42,872.40 185,780.40 18,578.04 204,358.44
2.0 Lavatory (BRAUHN ALOSIA 007 VESSEL LAVATORY) 12.00 units 7,259.00 87,108.00 26,132.40 113,240.40 11,324.04 124,564.44
3.0 Shower (BRAUHN ELLA SF012S MIXING RAIN BATH & SHOWER) 10.00 pcs 14,419.00 144,190.00 43,257.00 187,447.00 18,744.70 206,191.70

4.0 Kitchen Sink (STAINLESS STEEL SHM2418 304 SINGLE BOWL 24X18.8X8.7 CM) 4.00 units 7,299.75 29,199.00 8,759.70 37,958.70 3,795.87 41,754.57
5.0 Floor Drain (SENTO FLOOR DRAINER 304 STAINLESS STEEL D-91) 12.00 pcs 368.00 4,416.00 1,324.80 5,740.80 574.08 6,314.88
Soap Holder (BRAUHN AGATHA NCAAX353300 STAINLESS STEEL SOAP
6.0 BASKET) 10.00 units 2,749.00 27,490.00 8,247.00 35,737.00 3,573.70 39,310.70
Tissue Paper Holder(BRAUHN AGATHA NCAAX353012 STAINLESS STEEL
7.0 PAPER HOLDER) 12.00 units 2,449.00 29,388.00 8,816.40 38,204.40 3,820.44 42,024.84
TOWEL RACK (BRAUHN AGATHA NCAAX353662 STAINLESS STEEL TOWEL
8.0 RACK) 10.00 units 4,619.00 46,190.00 13,857.00 60,047.00 6,004.70 66,051.70
9.0 Faucet (AHFL-UF5200-SS WALL MOUNTED FAUCET 2 INCHES) 16.00 pcs 550.00 8,800.00 2,640.00 11,440.00 1,144.00 12,584.00
b. Water Line - - - - -
1.0 Water Line 1.00 length 750,000.00 750,000.00 225,000.00 975,000.00 97,500.00 1,072,500.00
 2.0 Pressure Tank (860L) 2.00 pcs 55,000.00 110,000.00 33,000.00 143,000.00 14,300.00 157,300.00
3.0 60m Lift Water Pump 2.00 pcs 8,000.00 16,000.00 4,800.00 20,800.00 2,080.00 22,880.00
4.0 Cistern Tank - 2000 Liters 2.00 pcs 54,400.00 108,800.00 32,640.00 141,440.00 14,144.00 155,584.00
c. Sanitary Line
1.0 Sanitary Line 1.00 unit 500,000.00 500,000.00 150,000.00 650,000.00 65,000.00 715,000.00
d. Septic Vault (4 Pcs)
1.0 Cement 64.00 bags 260.00 16,640.00 4,992.00 21,632.00 2,163.20 23,795.20
2.0 Sand 3.9 m³ 919.00 3,584.10 1,075.23 4,659.33 465.93 5,125.26
3.0 Gravel 6.00 m³ 1,040.00 6,240.00 1,872.00 8,112.00 811.20 8,923.20
4.0 CHB #4 500.00 pcs 12.00 6,000.00 1,800.00 7,800.00 780.00 8,580.00
5.0 10mmø x 6m Deformed Round Bars 128.00 length 148.00 18,944.00 5,683.20 24,627.20 2,462.72 27,089.92
6.0 Excavation 12.00 cu.m 1,500.00 - 5,400.00 5,400.00 540.00 5,940.00
e. Catch Basin 2.00 units 1,500.00 3,000.00 900.00 3,900.00 390.00 4,290.00
SUB-TOTAL ( ITEM IX ) 2,058,897.10 623,069.13 2,681,966.23 268,196.62 2,950,162.85
X ELECTRICAL WORKS
Electrical works 1.00 unit 400,000.00 1,800,000.00 540,000.00 2,340,000.00 234,000.00 2,574,000.00
SUB-TOTAL ( ITEM X ) 1,800,000.00 540,000.00 2,340,000.00 234,000.00 2,574,000.00
XI WINDOWS AND DOORS
1.0 W-1: GLASS WALL WITH FRAMING (5M) 70.00 m 36,000.00 2,520,000.00 756,000.00 3,276,000.00 327,600.00 3,603,600.00
2.0 W-2: GLASS WALL WITH FRAMING (4M) 7.00 m 36,000.00 252,000.00 75,600.00 327,600.00 32,760.00 360,360.00
3.0 W-3: GLASS WALL WITH FRAMING (6M) 6.00 m 36,000.00 216,000.00 64,800.00 280,800.00 28,080.00 308,880.00
4.0 W-4: SLIDING GLASS WINDOW (0.9M) 8.00 set 4,500.00 36,000.00 10,800.00 46,800.00 4,680.00 51,480.00
5.0 W-5: SLIDING GLASS WINDOW (1.8M) 2.00 set 7,500.00 15,000.00 4,500.00 19,500.00 1,950.00 21,450.00
6.0 W-6: AWNING WINDOW 10.00 set 3,500.00 35,000.00 10,500.00 45,500.00 4,550.00 50,050.00
7.0 D-1: AUTOMATIC GLASS DOOR 1.00 set 55,860.00 55,860.00 16,758.00 72,618.00 7,261.80 79,879.80
8.0 D-2: DOUBLE SWING TYPE GLASS DOOR 4.00 set 14,560.00 58,240.00 17,472.00 75,712.00 7,571.20 83,283.20
9.0 D-3: SWING TYPE WOODEN HOLLOW CORE FLUSH DOOR 14.00 set 2,500.00 35,000.00 10,500.00 45,500.00 4,550.00 50,050.00
10.0 D-4: SWING TYPE GLASS DOOR 1.00 set 11,200.00 11,200.00 3,360.00 14,560.00 1,456.00 16,016.00
11.0 D-5: SWING TYPE SOLID PANEL DOOR 12.00 set 7,500.00 90,000.00 27,000.00 117,000.00 11,700.00 128,700.00
12.0 D-6: SWING TYPE SOLID STEEL DOOR WITH HIGH SECURITY LOCK 2.00 set 25,000.00 50,000.00 15,000.00 65,000.00 6,500.00 71,500.00
13.0 FE: STEEL DOOR FOR FIRE EXIT 3.00 set 6,790.00 20,370.00 6,111.00 26,481.00 2,648.10 29,129.10
14.0 Decorative Wood Composite Wall Cladding 1,060.00 m 181.25 192,125.00 57,637.50 249,762.50 24,976.25 274,738.75
SUB-TOTAL ( ITEM XI ) 406,670.00 122,001.00 528,671.00 52,867.10 5,129,116.85

TOTAL DIRECT COST and INDIRECT COST 17,750,752.26 1,775,075.23 24,113,797.58

VAT (12%) 2,893,655.71

TOTAL PROJECT COST 27,007,453.29