Project Title: PROPOSED SINGLE STOREY MULTI PURPOSE BUILDING

Location: Brgy. Balubal, Cagayan de Oro City

Approved Budget Cost: 3,716,374.15
Floor Area: 205.02 Sq.M.

MATERIALS & COST ESTIMATE

Item
DESCRIPTION OF WORK QTY UNITS AMOUNT TOTAL
No.
1.0 GENERAL REQUIREMENTS
A.) Clearing & Grubbing 1.00 lot 6,000.00 18,000.00
B.) Hauling and disposal of debris 1.00 lot 6,000.00 8,000.00
C.) Mobilization 1.00 lot 6,000.00 10,000.00
Sub Total 36,000.00

2.0 SOIL / EARTHWORKS

A.) Soil Excavation 17.60 cu.m.
Foundation (F1) 3.09 cu.m. 450.00 1,391.40
Wall Footing 5.15 cu.m. 450.00 2,317.14
Septic Tank 9.36 cu.m. 450.00 4,213.01

B.) Soil Backfill 48.20 cu. m.

Foundation (F1) 35.90 cu.m. 425.00 15,255.38
Wall Footing 2.94 cu.m. 425.00 1,250.52
Septic Tank 9.36 cu.m. 425.00 3,978.96

C.) Filling Materials & Embankment 44.23 cu. m.

On Grade Floor Filling 44.23 cu. m. 800.00 35,381.81

D.) Soil Compaction 44.23 cu. m.

On Grade Floor Filling 44.23 cu. m. 180.00 7,960.91

E.) Gravel Bed 3.13 cu. m.

On Grade Floor 55.40 cu. m. 1,000.00 55,398.32
Foundation (F1) 2.15 cu. m. 1,000.00 2,147.50
Wall Footing 0.74 cu.m. 1,000.00 0.74
Septic Tank 0.25 cu. m. 1,000.00 0.25
Sub Total 129,295.92

3.0 CONCRETE & MASONRY WORKS

A.) Structural Concrete 710.24 cu.m.
Foundation 14.67 cu.m.
Portland Cement 40kgs bag 100 bags 275.00 27,423.55
Fine Sand 6.75 cu.m. 1,000.00 6,745.90
Gravel Ø3/4" 12.91 cu.m. 1,100.00 14,195.72
Column 4.14 cu.m.
Portland Cement 40kgs bag 34 bags 275.00 9,327.24
Fine Sand 1.82 cu.m. 1,000.00 1,819.95
Gravel Ø3/4" 3.64 cu.m. 1,100.00 4,003.89
 Grade Slab 18.19 cu.m.
Portland Cement 40kgs bag 149 bags 275.00 41,014.17
Fine Sand 8.00 cu.m. 1,000.00 8,002.76
Gravel Ø3/4" 16.01 cu.m. 1,100.00 17,606.08
ROOF DECK SLAB 6.05 cu.m.
Portland Cement 40kgs bag 50 bags 275.00 13,642.75
Fine Sand 2.66 cu.m. 950.00 2,528.90
Gravel Ø3/4" 5.32 cu.m. 1,000.00 5,324.00
ROOF BEAM 15.35 cu.m.
Portland Cement 40kgs bag 126 bags 275.00 34,625.25
Fine Sand 6.76 cu.m. 1,000.00 6,756.15
Gravel Ø3/4" 13.51 cu.m. 1,100.00 14,863.52
TIE BEAM 8.20 cu.m.
Portland Cement 40kgs bag 67 bags 275.00 18,498.05
Fine Sand 3.61 cu.m. 1,000.00 3,609.38
Gravel Ø3/4" 7.22 cu.m. 1,100.00 7,940.63
Wall Footing (WF-1) 2.21 cu.m.
Portland Cement 40kgs bag 18 bags 275.00 4,976.33
Fine Sand 0.97 cu.m. 1,000.00 970.99
Gravel Ø3/4" 1.94 cu.m. 1,100.00 2,136.18
Lintel Beam Door 0.21 cu.m.
Portland Cement 40kgs bag 2 bags 280.00 490.15
Fine Sand 0.09 cu.m. 1,000.00 93.93
Gravel Ø3/4" 0.19 cu.m. 1,100.00 206.65
Lintel Beam Window 0.23 cu.m.
Portland Cement 40kgs bag 2 bags 275.00 522.26
Fine Sand 0.10 cu.m. 1,000.00 101.90
Gravel Ø3/4" 0.20 cu.m. 1,100.00 224.19
Setic Tank 1.97 cu.m.
Portland Cement 40kgs bag 16 bags 275.00 4,444.61
Fine Sand 0.87 cu.m. 1,000.00 867.24
Gravel Ø3/4" 1.73 cu.m. 1,100.00 1,907.93
Grease Trap 0.02 cu.m.
Portland Cement 40kgs bag 0.20 bags 275.00 55.25
Fine Sand 0.01 cu.m. 1,000.00 10.78
Gravel Ø3/4" 0.02 cu.m. 1,100.00 23.72
Catch Basin 0.39 cu.m.
Portland Cement 40kgs bag 3 bags 275.00 883.96
Fine Sand 0.17 cu.m. 1,000.00 172.48
Gravel Ø3/4" 0.34 cu.m. 1,100.00 379.46
256,395.89
B.) MASONRY WORKS
Exterior (Perimeter) Wall 134.96 sq.m.
100 x 200 x 400 mm CHB 1,687 pcs. 15.00 25,304.34
Portland Cement 40kgs bag 71 bags 275.00 19,484.34
Sand 6 cu.m. 950.00 5,609.13
Interior Wall 165.46 sq.m.
100 x 200 x 400 mm CHB 2068 pcs. 15.00 31,022.81
Portland Cement 40kgs bag 87 bags 275.00 23,887.57
Sand 7 cu.m. 950.00 6,876.72
Grease Trap 1.44 sq.m.
100 x 200 x 400 mm CHB 18 pcs. 15.00 270.00
Portland Cement 40kgs bag 1 bags 275.00 207.90
Sand 0.06 cu.m. 950.00 59.85
Cath Basin 28.80 sq.m.
100 x 200 x 400 mm CHB 360 pcs. 15.00 5,400.00
Portland Cement 40kgs bag 15 bags 275.00 4,158.00
Sand 1.26 cu.m. 950.00 1,197.00
Septic Tank 38.52 sq.m.
100 x 200 x 400 mm CHB 482 pcs. 15.00 7,222.50
Portland Cement 40kgs bag 20 bags 275.00 5,561.33
Sand 1.69 cu.m. 950.00 1,600.99
137,862.48
C.) PLASTER WORKS

Exterior (Perimeter) Wall 134.96 sq.m.

Portland Cement 40kgs bag 51 bags 275.00 13,895.29
Fine Sand 3.37 cu.m. 950.00 3,205.22
 Interior Wall 59.56 sq.m.
Portland Cement 40kgs bag 60 bags 275.00 16,380.05
Fine Sand 4.14 cu.m. 950.00 3,929.56
Grease Trap 1.44 sq.m.
Portland Cement 40kgs bag 1 bags 275.00 142.56
Fine Sand 0.04 cu.m. 950.00 34.20
Catch Basin 28.80 sq.m.
Portland Cement 40kgs bag 10 bags 275.00 2,851.20
Fine Sand 0.72 cu.m. 950.00 684.00
Septic Tank 38.52 sq.m.
Portland Cement 40kgs bag 14 bags 275.00 3,813.48
Fine Sand 0.96 cu.m. 950.00 914.85
45,850.40

Sub Total 440,108.77

4.0 REINFORCING STEEL WORKS kgs

Foundation 844.83 kgs
16mm Ø Deform Bar 89 length 549.00 48,977.11
Tie Wire #16 16.90 kgs. 75.00 1,267.25
Column 1,038.35 kgs
16mm Ø Deform Bar 64 length 549.00 35,136.00
12mm Ø Deform Bar 20 length 309.00 6,180.00
10mm Ø Deform Bar 88 length 214.00 18,835.96
Tie Wire #16 20.77 kgs. 75.00 1,557.52
Grade Slab 551.66 kgs
10mm Ø Deform Bar 149 length 214.00 31,906.87
Tie Wire #16 11.03 kgs. 75.00 827.49
ROOF DECK 1,617.55 kgs
12mm Ø Deform Bar 303 length 309.00 93,775.49
Tie Wire #16 32.35 kgs. 75.00 2,426.33
Tie Beam 1,638.83 kgs
16mm Ø Deform Bar 124 length 549.00 67,801.50
10mm Ø Deform Bar 127 length 214.00 27,142.33
Tie Wire #16 32.78 kgs. 75.00 2,458.24
Roof Beam 4,538.55 kgs
16mm Ø Deform Bar 371 length 549.00 203,529.99
10mm Ø Deform Bar 278 length 214.00 59,442.71
Tie Wire #16 90.77 kgs. 75.00 6,807.82
Wall Footing (WF-1) 44.30 kgs
10mm Ø Deform Bar 12 length 214.00 2,562.29
Tie Wire #16 0.89 kgs. 75.00 66.45
Lintel Beam Door 12.19 kgs
10mm Ø Deform Bar 3 length 214.00 705.01
Tie Wire #16 0.24 kgs. 75.00 18.28
Lintel Beam Window 13.22 kgs
10mm Ø Deform Bar 4 length 214.00 764.85
Tie Wire #16 0.26 kgs. 75.00 19.84
Setic Tank 133.96 kgs
12mm Ø Deform Bar 6 length 309.00 1,872.23
10mm Ø Deform Bar 27 length 214.00 5,880.21
Tie Wire #16 2.68 kgs. 75.00 200.94
Grease Trap 9.72 kgs
10mm Ø Deform Bar 3 length 214.00 561.93
Tie Wire #16 0.55 kgs. 75.00 41.22
Catch Basin 127.38 kgs
10mm Ø Deform Bar 34 length 214.00 7,367.27
Tie Wire #16 0.05 kgs. 75.00 3.94
Exterior (Perimeter) Wall 356.20 kgs
10mm Ø Deform Bar 96 length 214.00 20,601.56
Tie Wire #16 0.69 kgs. 75.00 51.64
Interior Wall 436.69 kgs
10mm Ø Deform Bar 118 length 214.00 25,257.26
Tie Wire #16 1.93 kgs. 75.00 144.40

Sub Total 674,191.94

5.0 STEEL WORKS (Truss, Rafter & Gutter)
Welding Rod 1160 15 kgs 165.00 2,475.00
Plain Round Bar Ø12mm (cross bracing) 4 length 285.00 1,140.00
Angle Bar 50mm x 50mm x 4mm thickness 16 length 950.00 15,200.00
Red Oxide Paint 2 Gal 645.00 1,290.00
Enamel Paint, Color Gray 2 Gal 680.00 1,360.00
Paint Brush 2" 2 pc 35.00 70.00
Paint Brush 3" 2 pc 49.00 98.00
Sanding Paper, 120 grit 10 sheet 15.00 150.00
Cutting Wheel 4" 10 pcs. 45.00 450.00
Cutting Wheel 14" 1 pcs. 125.00 125.00
Paint Thinner 1 Gal 711.00 711.00

Sub Total 23,069.00

6.0 ROOFING WORKS

Single Rib Type Long Span Roofing (0.6mm thickness) 160.69 lin. M. 583.00 93,683.10
Tek screw #10 x 2" 669.55 pcs. 1.50 1,004.32
Pre Painted Flashing, 0.4mm thick x 0.6 32 lin. M. 275.00 8,894.29
C-Purlins 2" x 3" x 1.2mm thick x 6 meter length 34.00 length 545.00 18,530.00
Blind Revit Ø 1/8 x 1/2"L 500.00 pcs. 0.95 475.00
Vulcaseal 2.00 quart 120.00 240.00
Sub Total 122,826.71
Item
DESCRIPTION OF WORK QTY UNITS AMOUNT TOTAL
No.
7.0 FORMWORKS & SCAFFOLDINGS 2550.00 bd. Ft.
Slab Form 600.00 bd. Ft. 22.00 13,200.00
Column Form 450.00 bd. Ft. 22.00 9,900.00
Beam Form 550.00 bd. Ft. 22.00 12,100.00
Column Scaffolding 500.00 bd. Ft. 22.00 11,000.00
Beam Scaffolding 450.00 bd. Ft. 22.00 9,900.00
Slab Scaffolding 800.00 bd. Ft. 22.00 17,600.00
Sub Total 73,700.00

8.0 TILE WORKS

A.) Ground Floor (CR)
200mm x 200mm Ceramic Glaze tiles 75 pc. 45.00 3,375.00
600mm x 600mm Floor tiles 485 pc. 245.00 118,753.88
Stair Nosing 1 length 365.00 365.00
Cement 63 Bags 285.00 17,903.24
Tile Adhesive 25kg /Bag 35 Bags 612.00 21,358.25
Fine Sand 9 cu.m. 1,000.00 8,724.78

Sub Total 170,480.14

9.0 PAINTING WORKS

A.) Interior walls
Skim Coat 25kgs/Bag 37 Bags. 460.00 17,143.89
Acrytex primer (solvent-base acrylic, water tight 19 Gals. 620.00 11,553.49
Semi-Gloss Paint 23 Gals. 725.00 16,887.66
B.) Interior Ceiling, Exterior Ceiling & Canopy Parapet
Acrytex primer (solvent-base acrylic, water tight) 5 Gals. 620.00 3,292.19
Semi-Gloss Paint 7 Gals. 725.00 4,812.17
C.) Exterior Walls
Acrytex primer (solvent-base acrylic, water tight 5 Gals. 620.00 3,346.92
Semi-Gloss Paint 7 Gals. 725.00 4,892.17
D.) Tools and Equipment
Paint Brush 4" 3 pcs. 110.00 330.00
Paint Roller 8" with Try 3 set 215.00 645.00
Sand Paper 80 grit 35 sht 25.00 875.00
Sand Paper 120 grit 45 sht 28.00 1,260.00
Paint Thinner 3 Gals. 250.00 750.00

Sub Total 65,788.49

10.0 CEILING FINISHES
4.5 thk. Fiber Cement Board 54 sht. 565.00 30,427.33
Metal Furring 25mm x 50mm x 1mm thick x 5 meter Length 78 length 215.00 16,673.10
Carrying Cannel 50mm x 15mm x 1.2mmt x 5 meter Length 52 length 245.00 12,666.39
Blind Revit Ø1/8" x 1/2" Length 4,653 pcs. 0.75 3,489.72

Sub Total 63,256.53

11.0 DOORS (including door jambs & all required hardwares & necessary
1. Swing Type Panel Door, Width=1.6m x H= 2.1m (D1) 1 sets 10,500.00 10,500.00
2. Swing type wooden panel door Width=0.8m x H= 2.1m (D2) 10 sets 8,600.00 86,000.00
3. Swing type PVC Flush door Width=0.6m x H= 2.1m (D3) 6 sets 2,850.00 17,100.00
Sub Total 113,600.00

Item
DESCRIPTION OF WORK QTY UNITS AMOUNT TOTAL
No.
12.0 WINDOWS (including window jambs & all required hardwares & necessary
W1 - Aluminum Frame Sliding Glass Window (W1200mm x H1200mm)
1
11.00 set 6,662.88 73,291.68
W2 - Aluminum Frame Sliding Glass Window (W400mm x H1200mm)
2
1.00 set 1,665.72 1,665.72
Sub Total 74,957.40

13.0 PLUMBING WORKS

A.) Plumbing Fixtures w/ complete accessories
WC tank type (anti-bacterial) w/ complete fittings & accessories 4 sets 9,500.00 9,504.00
B.) Sewerline and Vent System
Ø4" x 3m legth PVC Pipe series 900 7 length 850.00 5,950.00
Ø3" x 3m legth PVC Pipe series 900 12 length 670.00 8,040.00
Ø2" x 3m legth PVC Pipe series 900 2 length 380.00 760.00
Ø4" WYE PVC Pipe Fitting 3 pcs. 55.00 165.00
Ø3" WYE PVC Pipe Fitting 10 pcs. 45.00 450.00
Ø4", 90⁰ Bend Elbow PVC Pipe Fitting 4 pcs. 55.00 220.00
Ø3", 90⁰ Bend Elbow PVC Pipe Fitting 12 pcs. 45.00 540.00
Ø2", 90⁰ Bend Elbow PVC Pipe Fitting 5 pcs. 35.00 175.00
Ø4", 45⁰ Bend Elbow PVC Pipe Fitting 3 pcs. 55.00 165.00
Ø3", 45⁰ Bend Elbow PVC Pipe Fitting 18 pcs. 35.00 630.00
Ø4" CleanOut PVC Pipe Fitting 1 pcs. 55.00 55.00
Ø3" CleanOut PVC Pipe Fitting 1 pcs. 55.00 55.00
Ø4" x Ø2" Reducer PVC Pipe Fitting 1 pcs. 55.00 55.00
C.) Septic Tank Fittings
Ø4", TEE PVC Pipe Fitting 4 pcs. 55.00 220.00
Ø4", 90⁰ Bend Elbow PVC Pipe Fitting 1 pcs. 55.00 55.00
Ø3", 45⁰ Bend Elbow PVC Pipe Fitting 1 pcs. 35.00 35.00
D.) Waterline System
Ø1/2"x 20' GI Pipe, Schedule 40 8 length 520.00 4,160.00
Ø1/2" Tee GI Pipe Fitting 15 pcs. 28.00 420.00
Ø1/2", 90⁰ Bend Elbow GI Pipe Fitting 15 pcs. 28.00 420.00
Ø1/2" Union GI Pipe Fitting 6 pcs. 28.00 168.00
Ø1/2" GI Coupling Pipe Fitting 10 pcs. 28.00 280.00
Water Meter Ø 1/2" 1 pcs. 250.00 250.00
Gate Valve Ø 1/2" 1 pcs. 495.00 495.00
Angle Valve Ø 1/2" 1 pcs. 320.00 320.00
Bidet Spray 4 pcs. 520.00 2,080.00
Stainless Steel Faucet Ø 1/2" 2 pcs. 560.00 1,120.00
teflon tape 1/2" 25 rolls 8.50 212.50

E.) Drainage System

Ø12" x 1m legth RC Pipe 30.00 length 990.00 29,700.00
Sub Total 66,699.50
 14.0 ELECTRICAL WORKS
A.) Lighting Fixtures
Pinlight/ Downlight Recess type 4" 39.00 sets 414.00 16,146.00
LED Bulb 12 watts, Daylight (for downlight) 39.00 pcs. 250.00 9,750.00
Circular Ceiling Light 20 Watts 3.00 sets 900.00 2,700.00
Ceiling Bulb Light Receptacle 4" 12.00 sets 280.00 3,360.00
LED Bulb 18 watts, Daylight 12.00 pcs. 287.00 3,444.00
B.) Wiring Devices
Flexible Conduit Ø20mm 500.00 meter 8.00 4,000.00
PVC Pipe Ø20mm x 3m 45.00 length 81.00 3,645.00
PVC Pipe Ø25mm x 3m 5.00 length 161.00 805.00
PVC Electrical conduit short Elbow Ø20mm 25.00 pcs. 10.00 250.00
PVC Electrical conduit short Elbow Ø25mm 10.00 pcs. 12.00 120.00
PVC Electrical conduit Long Elbow Ø20mm 15.00 pcs. 16.00 240.00
PVC Electrical conduit Long Elbow Ø25mm 10.00 pcs. 19.00 190.00
PVC Electrical Utility Box 45.00 pcs. 21.00 945.00
PVC Electrical Junction Box 45.00 pcs. 29.00 1,305.00
PVC Electrical Square Box 25.00 pcs. 32.00 800.00
PVC Male adapter with locknut Ø 20mm 60.00 pcs. 6.00 360.00
PVC Male adapter with locknut Ø 25mm 60.00 pcs. 10.00 600.00
Duplex convenience oulet 29.00 sets 268.00 7,772.00
Weather Proof Outlet 5.00 sets 550.00 2,750.00
Single Pole Switch 7.00 sets 225.00 1,575.00
2 Gang Switch 5.00 sets 292.00 1,460.00
3 Gang Switch 5.00 sets 293.00 1,465.00
Electrical Tape 0.16mm x 19mm x 16meters 25.00 pcs. 128.00 3,200.00
C.) Wires and Cables
THHN Copper Wire 2.5mm², 150meter per roll/box 6.00 rolls 3,450.00 20,700.00
THHN Copper Wire 3.5mm², 150meter per roll/box 5.00 rolls 4,060.00 20,300.00
THHN Copper Wire 8.0mm² 300.00 meters 110.00 33,000.00
D.) Panelboards and Circuit Breakers
Panel Board: Single Phase MCB, 230VAC, Plug-in Type 10 Branches 1.00 set 10,500.00 10,500.00
15 AT, 3P MCB, Plug-in type 3.00 set 1,150.00 3,450.00
20 AT, 3P MCB, Plug-in type 7.00 set 1,350.00 9,450.00
60 AT, 3P MCB, Plug-in type 1.00 set 2,440.00 2,440.00
Sub Total 166,722.00

15.0 ELECTRONIC AND COMMUNICATION(ECE) WORKS

Pullbox 6"x6"x4" 1.00 set 1,250.00 1,250.00
Cable TV Port/outlet 1.00 set 380.00 380.00
Rg6 Coaxial Cable 15.00 meter 16.00 240.00
Telephone & Internet port 1.00 set 205.00 205.00
Sub Total 2,075.00

Total Materials Cost ( 60 %) 2,186,404.10

Labor Cost ( 40 %) 1,529,970.05

Total Project Cost 3,716,374.15

Project Owner: Compassionate Hope Foundation of the Phils. Inc.

DATE: Oct. 28, 2024

Reprecentative/ Manager
Greenchile J. Macalisang
Civil Engineer