Project: PROPOSED TWO (2) STOREY APARTMENT BUILDING

Location: 698 Modern Village, Paciano Rizal, Calamba City, Laguna

PROBABLE PROBABLE
WORK DESCRIPTION UNIT CONTRACT CONTRACT UNIT PRICE TOTAL COST
QUANTITY MATERIAL LABOR L&M
A OVERHEAD EXPENSES
1 MOBILIZATION AND TEMPORARY FACILITIES ###
###
###
1.1 Electric, Water and Telephone Utilities (Consumption) lot 1.00 15,000.00 - 15,000.00 15,000.00
###
1.2 Temporary Fence lot 1.00 5,000.00 - 5,000.00 5,000.00
###
1.3 Hauiling of Debris lot 1.00 6,000.00 - 6,000.00 6,000.00

SUB-TOTAL 1 26,000.00
###
TOTAL OVERHEAD EXPENSES 26,000.00
B CIVIL WORKS ###
1 EARTHWORKS ###
1.1 Excavation Works ###
1.1.1 Manual Excavation m3 22.10 450.00 450.00 9,945.00
1.3 Backfill w/ Compaction m3 15.39 180.00 180.00 2,770.20
1.4 Gravel Fill m3 9.93 820.00 150.00 970.00 9,632.10
1.5 Clearing and Cleaning of Site lot 1.00 - 5,000.00 5,000.00 5,000.00
1.6 Soil Poisoning/Termite & Pest Control m2 60.55 70.00 30.00 100.00 6,055.00
###
Note: Demolition of Existing Structure, Removal of Unforseen Foundation ###
and Hauling of Demolished Materials are Excluded ###
###
SUB-TOTAL 1 33,402.30
###
2 CONCRETE WORKS ###
2.1 Footings (3000psi) ###
2.1.1 Column Footings m3 3.00 3,650.00 850.00 4,500.00 13,500.00
2.1.3 Wall Footings m3 5.45 3,650.00 850.00 4,500.00 24,525.00
2.2 Columns (3000psi) m3 8.00 3,650.00 850.00 4,500.00 36,000.00
2.3 Beams (3000psi) ###
2.3.1 Floor Beams/Upper Beams m3 5.00 3,650.00 850.00 4,500.00 22,500.00
2.3.2 Roof Beams m3 3.00 3,650.00 850.00 4,500.00 13,500.00
2.4 Slabs ###
2.4.1 Slabs on Grade (2500psi) m3 6.06 3,600.00 850.00 4,450.00 26,967.00
2.4.2 Structural Slabs (3000psi) m3 6.06 3,650.00 850.00 4,500.00 27,270.00
2.5 Stairs (3000psi) m3 2.00 3,650.00 850.00 4,500.00 9,000.00
2.10 Septic Tank (3000psi) m3 2.00 3,650.00 850.00 4,500.00 9,000.00
2.11 Lintel Beam (job-mix) m3 1.00 3,650.00 850.00 4,500.00 4,500.00
2.16 Concrete Counter for Laundry Sink m2 0.50 3,650.00 850.00 4,500.00 2,250.00
###
SUB-TOTAL 2 189,012.00
###
3 REINFORCEMENT BARS (GRADE 40) ###
3.1 Footings ###
3.1.1 Column Footings kgs 225.24 34.00 8.00 42.00 9,460.08
3.1.2 Wall Footings kgs 129.60 34.00 8.00 42.00 5,443.20
3.2 Columns kgs 1682.76 34.00 8.00 42.00 70,675.92
3.3 Beams ###
3.3.1 3.3.1 Floor Beams/Upper Beams kgs 1,312.33 34.00 8.00 42.00 55,117.86
3.3.2 3.3.2 Roof Beams kgs 999.94 34.00 8.00 42.00 41,997.48
3.4 Slabs ###
3.4.1 Slabs on Grade kgs 1,238.48 34.00 8.00 42.00 52,016.16
3.4.2 Structural slabs/Suspended Slabs kgs 1,507.18 34.00 8.00 42.00 63,301.56

Page 1 of 4
 3.5 Stairs kgs 600.00 38.25 8.00 46.25 27,750.00
3.9 Septic Tank kgs 300.00 38.25 8.00 46.25 13,875.00
3.10 Lintel Beam kgs 80.00 38.25 8.00 46.25 3,700.00
3.12 Concrete Counter for Laundy Sink kgs 15.00 38.25 8.00 46.25 693.75
###
###
SUB-TOTAL 3 344,031.01
###
4 MASONRY WORKS ###
4.1 CHB-4" thk. w/ reinforcement bars m2 76.74 855.45 150.00 1,005.45 77,158.23
4.2 CHB-6" thk. w/ reinforcement bars m2 229.12 1,212.31 150.00 1,362.31 104,543.67
4.4 Cement Floor Topping m2 121.10 290.75 150.00 440.75 53,374.83
###
SUB-TOTAL 4 235,076.73
###
5 FORMWORKS AND SCAFFOLDINGS m2 490.00 450.00 150.00 600.00 294,000.00
###
SUB-TOTAL 5 294,000.00
###
6 METAL WORKS ###
6.1 Roof steel Trusses/Rafter/Purlins/Sagrods, etc. m2 110.40 1,800.00 450.00 2,250.00 248,400.00
###
6.19 Painting Works using Epoxy Primer m2 110.40 120.00 120.00 240.00 26,496.00
###
NOTE: All materials to be painted by Epoxy Primer Paint ###
###
SUB-TOTAL 6 274,896.00
###
TOTAL CIVIL WORKS 1,370,418.04
###
###
###
C ARCHITECTURAL ###
1 WALL FINISHES ###
1.1 Plastering Works ###
1.1.1 Masonry Walls m2 611.72 191.81 180.00 371.81 227,443.61
1.1.2 Doors & Windows Openings lm 118.20 120.00 160.00 280.00 33,096.00
1.2 Installation of Wall Tiles ###
1.2.1 G/F T&B m2 4.83 - - - Excluded
1.2.2 2/F T&B m2 4.83 - - - Excluded

###
SUB-TOTAL 1 260,539.61
###
2 FLOOR FINISHES Excluded
###
2.1 Installation of Floor Tiles ###
2.2.1 G/F T&B m2 15.84 - - - -
2.2.2 2/F T&B m2 32.52 - - - -
2.2.3 Bedrooms Room m2 36.30 - - - -
2.2.4 Living Rooms m2 16.00 - - - -
2.2.5 Kitchen m2 8.61 - - - -
2.2.6 Stairs m2 7.55 - - - -
2.2.7 Common Areas m2 14.66 - - - -
###
###
2.2 Others ###
Zocalo lm 4.00 770.00 250.00 1,020.00 4,080.00
###
###
SUB-TOTAL 2 4,080.00
###
3 CEILING FINISHES ###
3.1 1/2" thk. Moisture Resistant Gypsum Board (BORAL Brand) m2 60.55 680.00 - 680.00 41,174.00
3.2 1/2" thk. Ordinary Gypsum Board (BORAL Brand) m2 - 650.00 - 650.00 -
3.3 Hardi Sanepa/Fascia lm 39.30 650.00 - 650.00 25,545.00

Page 2 of 4
 3.5 Ceiling Eaves m2 39.30 780.00 - 780.00 30,654.00
###
SUB-TOTAL 3 97,373.00
###
4 DOORS and JAMBS ###
D-1 Wooden Doors and Jambs set/s 8.00 6,500.00 750.00 7,250.00 58,000.00
D-2 set/s 3.00 6,500.00 750.00 7,250.00 21,750.00
D-3 set/s 1.00 6,500.00 750.00 7,250.00 7,250.00
PVC Doors set/s ###
###
###
###
SUB-TOTAL 4 87,000.00
###
5 WINDOWS Excluded
W-1 set/s 3.00
W-2 set/s 7.00
W-3 set/s 4.00
W-4 Set/s 1.00
###
SUB-TOTAL 5 ###
###
6 FINISHING HARDWARE ###
6.1 Installation of Door Lockset set/s 11.00 700.00 450.00 1,150.00 12,650.00
6.3 Installation Of Door Hinges pair/s 22.00 100.00 - 100.00 2,200.00
###
###
SUB-TOTAL 6 14,850.00
###

Page 3 of 4
 7 STAIR RAILING / BALUSTRADES ###
Stair Railing ###
50mm dia G.I pipe l.m. 8.68 2,500.00 - 2,500.00 21,692.50
Balcony Railing l.m 12.90 2,500.00 - 2,500.00 32,250.00
###
SUB-TOTAL 7 53,942.50
###
8 ARCHITECTURAL STEEL WORKS Excluded
###
###
SUB-TOTAL 8 -

9 DRYWALL PARTITIONS
9.1 Bedrooms m2 48.76 1,200.00 - 1,200.00 58,507.20
###
###
10 PAINTING WORKS Excluded
10.1 Plastered Walls m2 611.72 - - - -
10.2 Ceiling and Eaves m2 95.85 - - - -
10.3 Doors and Jambs m2 6.88 - - - -
10.4 Steel Railings m2 20.00

###
###
SUB-TOTAL 10 -
###
11 THERMAL AND MOISTURE PROTECTION ###
11.1 0.5mm thk Pre-painted Roof Undersheeting incl. Bended Acc. m2 110.40 750.00 100.00 850.00 93,840.00
11.2 Double Foil Single Bubble Roof Heat Insulation m2 110.40 120.00 50.00 170.00 18,768.00
11.4 Waterproofing ###
11.4.1 all T&B m2 5.00 650.00 100.00 750.00 3,750.00
11.4.2 Balcony m2 3.70 650.00 100.00 750.00 2,775.00
###
###
SUB-TOTAL 11 177,640.20
###
###
TOTAL ARCHITECTURAL WORKS 695,425.31
###
D. SANITARY WORKS ###
1.0 Plumbing Fixtures lot 1.00 22,000.00 2,400.00 24,400.00 24,400.00
2.0 Sanitary Lines (PVC - Neltex) lot 1.00 8,000.00 4,000.00 12,000.00 12,000.00
3.0 Installation of Water Lines lot 1.00 6,000.00 3,000.00 9,000.00 9,000.00
4.0 Storm Drainage (PVC - Neltex) lot 1.00 15,000.00 5,000.00 20,000.00 20,000.00
8.0 Catch Basin lot 1.00 6,000.00 2,500.00 8,500.00 8,500.00
###
TOTAL SANITARY WORKS 73,900.00
###
###
E. ELECTRICAL WORKS lot 1.00 78,000.00 - 78,000.00 78,000.00
###
TOTAL ELECTRICAL WORKS 78,000.00

TOTAL AMOUNT 2,243,743.35

Prepared:

Engr. Paulo M. Bulanadi

Page 4 of 4