PROJECT TITLE ONE STOREY COMMERCIAL BUILDING

LOCATION TURAC, SAN CARLOS CITY, PANGASINAN

OWNER MR. ENGELBERT VINOYA & MRS. GYPSY VINOYA

DATE

ESTIMATED PROJECT COST

ITEM NO. DESCRIPTION FACTOR QUANTITY UNIT UNIT COST TOTAL COST

DIVISION 1 - GENERAL
REQUIREMENTS
1.1 Preliminaries
Building Permit 1.00 lot ₱50,000.00
Survey Plan 40.90 sq.m
Mobilization(10% of Total Project Cost) lot
Staking and Layout Lot ₱10,000.00

Sub-Total General Requirement

TOTAL FOR DIVISION 1

DIVISION 2 - SITE
CONSTRUCTION
Clearing and Grubbing 503.95 sq.m ₱ 50.00
Excavation cu.m ₱ 800.00
Backfilling cu.m ₱ 350.00
Earthfilling, Spreading, and Compaction 1 lot ### 10,000
Soil Poisoning 40.9 sq.m ###
Gravel Bed cu.m ₱1,800.00

TOTAL FOR DIVISION 2

DIVISION 3 - CONCRETING
AND REBARS
3.1 Concrete Works
a. Footing
Gravel 1.00 cu.m
Sand 0.50 cu.m
Portland Cement 9.10 bags
TOTAL MATERIAL COST
TOTAL LABOR COST

b. Column
Gravel 1.00 cu.m
Sand 0.50 cu.m
Portland Cement 9.10 bags
TOTAL MATERIAL COST
TOTAL LABOR COST
 c. Beam
Gravel 1.00 cu.m
Sand 0.50 cu.m
Portland Cement 9.10 bags
TOTAL MATERIAL COST
TOTAL LABOR COST

d. Slab
Gravel 1.00 cu.m
Sand 0.50 cu.m
Portland Cement 9.10 bags
TOTAL MATERIAL COST
TOTAL LABOR COST

Sub-Total Concreting Works

3.2 Formworks
a. Formworks
1/2" x 4' x 8' Phenolic Plywood 0.35 pcs
2" x 3" x 8' Lumber 7.19 bd ft
Common Wire Nails (Assorted) 0.21 kg
Miscellenous & Consumables(5% of Material Cost)
b. Scaffolding and Accessories 1.00 lot
TOTAL MATERIAL COST
TOTAL LABOR COST

Sub-Total Formworks

3.3 Reinfo Reinforcement

rcment 1.00 kg
Deformed Reinforcing Steel
#16 Galvanized Iron Wire 0.02 kg
Miscellenous & Consumables(5% of Material Cost)
TOTAL MATERIAL COST
TOTAL LABOR COST

Sub-Total Reinforcement

TOTAL FOR DIVISION 3

DIVISION 4 - MASONRY AND

REBARS
4.1 CHB Laying 4" for Interior Walls and 6" in Exterior Walls
CHB Interior Wall 21.44 sq.m
100 mm thk CHB 13.00 pcs
Cement 0.53 bags
Sand 0.04 cu.m
Reinforcing Steel 3.24 kg
#16 Tie wire 0.05 kg
CHB Exterior Wall 58.34 sq.m
 150 mm thk CHB 13.00 pcs
Cement 1.50 bags
Sand 0.04 cu.m
Reinforcing Steel 3.24 kg
#16 Tie wire 0.05 kg
TOTAL MATERIAL COST
TOTAL LABOR COST

Sub-Total CHB Laying

4.2 Plastering Work including Supply and Installation of Mouldings
Interior Walls 94.84 sq.m
Exterior Walls 53.38 sq.m
Cement 0.33 bags
Sand 0.03 cu.m
TOTAL MATERIAL COST
TOTAL LABOR COST

Sub-Total Plastering Works

4.3 Waterproofing 20.10 sq.m
Primer Coat 0.04 gals
Liquid Waterproofing 0.03 gals
Miscellenous and Consumables 1.00 lot

Sub-Total Plastering Works

TOTAL FOR DIVISION 4

DIVISION 5 - METAL WORKS

5.1 Interior and Exterior Ceiling Works 55.86 sq.m
a. Interior Ceiling
4.5mm Fiber Cement Board 0.37 pcs
Metal Furring 1.13 pcs
Carrying Chanels 0.36 pcs
Hanger Bars/ Rod 1.00 pcs
Channel Clip 6.00 pcs
Wall angle 0.24 pcs
Rivets 14.00 pcs
1" Metal Screw 4.00 pcs

b. Exterior Ceiling ( Eaves Ceiling- Metal Spandrel

Roof Eaves Ceiling

TOTAL MATERIAL COST

TOTAL LABOR COST

Sub-Total Ceiling Works

5.4 Metal Works
 Metal Gate
2"x4" Tubular Gate pcs
Metal Fence pcs
1"x 2" Tubular Fence pcs

Painting
Gate and Fence Gray Paint Finish
Red Oxide Primer gals
Enamel Paint gals
Paint thinner liters
Tinting Color( Optional) pint
Consumables (5% of Materials Cost)
TOTAL MATERIAL COST
TOTAL LABOR COST

Sub-Total for Metal Works

TOTAL FOR DIVISION 5

DIVISION 7 - THERMAL AND

MOISTURE PROTECTION
7.1 Ceiling and Roof Insulation 55.86 sq.m
Insulation 1.00 sq.m
Consumables (5% of Materials Cost)

DIVISION 8 - DOORS AND

WINDOWS
6.1 Supply and Installation of Doors and Door Jambs
D-1 (1.074x2.200m)12 mm Thick Frameless Glass Door with Aluminum 2.00 sets
Frame
D-2 (0.70x2.10m) PVC Door with Louver 2.00 sets
Door Accessories
Double Action Hinge for Main Entrance 2.00 sets
Butterfly Hinge for Toilet and Bath 2.00 sets
Consumables(5% of Materials Cost)

Sub-Total for Doors & Door Jambs

6.2 Supply and Installation of Glass Window

W1 - (2.4x2.1cm) 6mm Thick Fixed Glass Window with Aluminum Frame 2.00 sets
N/A Accessories (Front Side)

W2 - (1.1x1.1m) Glass Window N/A Accessories(Rear Side) 2.00 sets

W3 - (.70x.40m) Aluminum Glass Window N/A Accessories( T&B) 2.00 sets

Consumables(3% of Material Cost)

 Sub-Total Supply and Installation of Windows

TOTAL FOR DIVISION 8

DIVISION 9 - FINISHES
9.1 Supply and Installation of Floor, Wall, Ceiling Finishes
a. Floor Finishes
.30m x .30m Montauk Blue Slate Tile( Non- Skid FloorTiles) pcs
.60m x .60m Montauk Blue Slate Tile ( Non-Skid Floor Tiles') pcs
Cement 0.33 bags
Sand 0.03 cu.m
Tile Grout 0.13 bags
Tile Setting Labor Cost(10% of Material Cost)

b. Wall Finishes sq.m

Paint Finish
Semi-Gloss Paint Finish(Chelsea Gray) sq.m
Semi-Gloss Paint Finish(Antique White) sq.m
Concrete Neutralizer 0.02 gals
Concrete SealerlPrimer 0.04 gals
Patching Compound 0.05 gals
Semi Gloss Latex (two coat only) 0.08 gals
Consumables (5% of Materials Cost)

c. Concrete Topping
Cement 0.69 bags
Sand 0.06 cu.m

d. Ceiling Finishes 35.16 sq.m

Coffered Wood( Dim Gray Painted)
Consumables (5% of Materials Cost)

9.2 Supply and Installation of Gutter 30.10 m

Shed Type Roof (Rib Type) 55.90 sq.m
Prepainted Metal Sheets 1.00 sq.m
Tek screw/J-bolt with washers 10.00 pcs
Consumables( 3% of Material Cost)

TOTAL MATERIAL COST

TOTAL LABOR COST

TOTAL FOR DIVISION 9

DIVISION 12 - FURNISHINGS
12.1 Signage 1.45 sq.m
Consumbles (5% of Materials Cost)
 TOTAL FOR DIVISION 12

DIVISION 15 - MECHANICAL (SANITARY AND PLUMBING WORKS)

11.1 Supply and Installation of Toilet Fixtures and Accessories
Water Closet with Lavatory and Complete Acessories 2.00 sets
Floor Drain 4" 2.00 sets
Miscelleneous and Consummables(5% of Materials Cost)

Sub-Total for Plumbing Fixtures

11.2 Water Line
100mm PVC Outlet 1.00 m
100mm PVC Intlet 1.00 m
40d Cold Water Riser
3-40d Gate Valve
2-40d Check Valve
2 Sub Water Meter
1-4-d Y-Strainer with Water Meter Vault

Consumables (5% of Materials Cost)

Sub-Total for Water Line

11.3 Storm Drain And Sewer Line
Pipes,Fittings and Accessories
A. Downspout
3"Ø x 3m PVC Pipe Series 600
3"Ø PVC Elbow 90°
B. Sewer Line
6"Ø x 3m PVC Pipe Series 1000
4"Ø x 3m PVC Pipe Series 600
3"Ø x 3m PVC Pipe Series 600
2"Ø x 3m PVC Pipe Series 600
PVC Elbow 4" x ¹/8 Bend
PVC Elbow 4" x ¹/4 Bend
PVC Elbow 3" x ¹/4 Bend
PVC Elbow 2" x ¹/8 Bend
PVC Elbow 2" x ¹/4 Bend
PVC Elbow 6" x ¹/8 Bend
Bushing 4x2
PVC Wye - 6 x 4
PVC Wye - 4 x 4
PVC Tee - 4 x 4
PVC Tee - 4 x 2
PVC Clean Out Plug 4"
PVC Wye 3
PVC Wye 2
PVC Tee 2
PVC Clean Out Plug 2"
 PVC P-Trap 2"
400cc Neltex Solvent Cement

11.4 Septic Tank

Sub-Total for Storm Drain and Sewer Line

TOTAL FOR DIVISION 11

DIVISION 16- ELECTRICAL WORKS

12.1 Rough-ins, Conduits and Fittings
32mmØ x 3m RSC w/Entrance Cap
20mmØ x 3m PVC Pipe Orange pcs
PVC Clamp 20mm dia lot
Miscellenous and Consumables lot

Sub-Total for Rough-ins, Conduits and Fittings

12.2 Boxes, Pullboxes and Wire Gutters
Utility Box - 2"x4" pcs
Octagonal Junction Box - 4 x 4 pcs
Miscellenous and Consumables lot

Sub-Total Boxes, Pullboxes and Wire Gutters

12.3 Wires and Cables
2.0 mm2 THHN boxes
3.5 mm2 THHN - boxes
8.0 mm2 THHN boxes
22.0 mm2 THHN boxes
30.0 mm2 THHN box
Miscellenous and Consumables lot

Sub-Total for Wires and Cables

12.4 Wiring Devices
Two Gang Switch sets
Duplex Convenience Outlet sets
Refrigerator Outlet sets
Range Outlet sets
Air con Outlet sets
Miscellenous and Consumables lot

Sub-Total for Wiring Devices

12.5 Lighting Fixtures
1 -20Watts-40Watts flourescent lighting fixture) 1.00 sets
Miscellenous and Consumables 1.00 lot
 Sub-Total for Lighting Fixtures
12.6 Panel Board and Breakers
Meter Center
Main Breaker - 300 AT,400AF, 2P MCCB 1.00 set
Branches
1 set - 175 AT,2P CB
2 sets - 150 AT,2P CB
1 set - 100 AT,2P CB

Admin Panel
Main Breaker - 100 AT,100AF, 2P MCCB 1.00 set
Branches
4 sets - 20 AT,2P CB

DB1
Main Breaker - 175 AT,225AF, 2P MCCB 1.00 set
Branches
20 sets - 20 AT,2P CB
3 sets - 30 AT,2P CB

DB2
Main Breaker - 175 AT,225AF, 2P MCCB 1.00 set
Branches
21 sets - 20 AT,2P CB
1 set - 30 AT,2P CB

DB3
Main Breaker - 150AT,225AF, 2P MCCB 1.00 set
Branches
19 sets - 20 AT,2P CB
2 sets - 30 AT,2P CB

Miscellenous and Consumables 1.00 lot

Sub-Total Panel Board and Breakers

TOTAL FOR DIVISION 16

A. TOTAL PROJECT DIRECT COST

Prepared by: BELI

NG, ANA, PRESCIA
DET BAMBALAN, NASH
RI DELA CRUZ, ERIKA MARIELLE
BELIN ANG
G, EL BELING, DETRI ANGEL
DETRI
ANGEL
GALIMBA, CRISTEL MERI
LAGUARDIA, AARON
SABINE, SHAMIRAH LOU
SIDCHAYAO, AMPAROSE