Date :

Project : ONE STOREY COMMERCIAL BUILDING

Location : TURAC, SAN CARLOS, PANGASINAN
Owner : MR. ENGELBERT VINOYA & MRS. GYPSY VINOYA
Architect :
Subject :
DIRECT COST
MATERIALS LABOR MATERIALS LABOR
ITEM DESCRIPTION UNIT QTY AMOUNT
Unit Cost Total Unit Cost Total Unit Cost Total Unit Cost Total

I GENERAL REQUIREMENTS
1.1 Preliminaries - - - - -
Building Permit lot 1.00 50,000.00 - - - - -
Survey Plan sq.m 49.90 - - - -
Mobilization (10% og total project cost) lot 1.00 10,000.00 - - - - -
Staking and Layout lot
- -
Sub-Total I General Requirements - - - - -

II CIVIL / STRUCTURAL WORKS

A. SITE WORKS
Clearing and Grubbing sq.m 503.25 50.00 25,162.50 - 25,162.50 - - -
Excavation cu.m 3.89 800.00 3,112.00 - 3,112.00 - - -
Backfilling cu.m 15.12 350.00
Earthfilling, Spreading, and Compaction lot 1.00 10,000.00 - - -
Soil Poisoning sq.m 40.90 15,000.00 - - -
Gravel Bed cu.m 3.07 1,800.00 5,526.00 - 5,526.00 - - - -

Sub-Total A 33,800.50 - 33,800.50 - -

B. CONCRETING WORKS (JOB MIX) -
1.0 Footing cu.m. 2.93 - - - - - - -
2.0 Column cu.m. 2.65 - - - - - - -
3.0 Beam cu.m. 0.57 - - - - - - -
4.0 Slab cu.m. 7.18 - - - - - - -
- - - - - - -
Sub-Total B - - - - -
C. REBAR WORKS
1.0 Footing kgs 219.60 - - - - - - -
2.0 Columns and Planted Columns kgs 397.50 - - - - - - -
3.0 Beams/Girder kgs 128.25 - - - - - - -
8.0 Septic Tank kgs #REF! - #REF! #REF! #REF! - #REF! #REF!
G.I. Tie Wire kgs #REF! - #REF! #REF! #REF! - #REF! #REF!
-
Sub-Total C #REF! #REF! #REF! #REF! #REF!
D. FORMWORKS AND SCAFFOLDING - - - - - -
1.0 Formwork sq.m. - - - - - -
1/2" x 4" x 8" Phenotic Plywood sq.m. 17.82 - - - - - - -
Rough Lumber sq.m. 40.99
2.0 Scaffolding and Accessories sq.m. 17.82 - - -

Sub-Total D - - - - -
E. COMPLETE MASONRY WORKS
1.0 6" CHB (Exterior Wall) sq.m. 58.00 - - - - - - -
2.0 4" CHB (Internal Wall) sq.m. 21.44 - - - - - - -
3.0 Plastering Works (Interior & Exterior) sq.m. 153.22 - - - - - - -
- - - - - - -
Sub-Total E - - - - -
F. WATERPROOFING WORKS sq.m. 20.10
1.0 Consumables (5% of Materials Cost) - - - - - - - - -
- - - - - - -
Sub-Total F - - - - -
G ROOFING SYSTEM
1.0 Structural Steel Trusses lot - - - - - - - - -
2.0 Roofing Works lot - - - - - - - - -

Sub-Total F - - - - -

Sub-Total II Civil / Structural Works #REF! #REF! #REF! #REF! #REF!

III ARCHITECTURAL WORKS

A. FLOOR FINISHES (OFCI)
.30m x .30m Montauk Blue Slate Tile( Non- Skid FloorTiles) sq.m 20.70
.60m x .60m Montauk Blue Slate Tile ( Non-Skid Floor Tiles') sq.m 441.43
B. CEILING WORKS
Interior Ceiling sq.m 35.80
4.5mm Fiber Cement Board
Metal Furring
Carrying Chanels
Hanger Bars/ Rod
Channel Clip
Wall angle
Rivets
1" Metal Screw
Exterior Ceiling-Roof Eaves sq.m. 15.75
C. WALL FINISHES sq.m 153.22
Semi-Gloss Paint Finish(Chelsea Gray)
Semi-Gloss Paint Finish(Antique White)
Consumables(5% of Materials Cost)
D. DOORS, DOOR JAMB & WOOD WORKS
D-1 (1.074x2.200m)12 mm Thick Frameless Glass Door with Aluminum Frame set 2.00
D-2 (0.70x2.10m) PVC Door with louver set 2.00
Door Accessories
Double Action Hinge for Main Entrance set 2.00
Butterfly Hinge for Toilet and Bath set 2.00
Consumables(5% of Materials Cost)
E. DOOR HARDWARE AND ACCESSORIES (OFCI)
F. GLASS AND GLAZING
W1 - (2.4x2.1cm) 6mm Thick Fixed Glass Window with Aluminum Frame N/A Accessories set 2.00
W2 - (1.1x1.1m) Glass Window N/A Accessories set 2.00
W3 - (.70x.40m) Aluminum Glass Window N/A Accessories set 2.00
Consumables(5% of Materials Cost)
G. STEEL & MILL WORKS
Sub-Total III Architectural Works - - - - - -

IV PAINTING WORKS - - - - - - -

V PLUMBING WORKS - -
1.0 Sanitary and Vent System lot
2.0 Storm Drainage and Sewer Line System lot
3.0 Water Distribution System lot
4.0 Installation of Plumbing Fixtures lot
5.0 Consumables(5%)

Sub-Total V Plumbing Works - - - - -

VI ELECTRICAL WORKS - - - - - - -
1.0 Power & Lighting System - - - - - - -
Conduit and supports lot
32mmØ x 3m RSC pcs
20mmØ x 3m PVC Pipe Orange pc
PVC Clamp 20mm dia pcs
Miscellenous and Consumables lot
Wires and Cables
2.0 mm2 THHN
3.5 mm2 THHN
8.0 mm2 THHN
22.0 mm2 THHN
30.0 mm2 THHN
Miscellenous and Consumables
Boxes/Pullboxes lot
Utility Box - 2"x4"
Octagonal Junction Box - 4 x 4
Miscellenous and Consumables
Installation of Wiring Devices lot
One Gang Switch pcs 2.00
Two Gang Switch pcs 3.00
Convenience Outlet pcs 7.00
Miscellenous and Consumables

Page 1 of 17
 Installation of Lighting Fixtures lot
Led Pinlights pcs 6.00
Outdoor Pinlights pcs 5.00
Wall Lamp pcs 4.00
Miscellenous and Consumables
2.0 Feeder System
Conduits and Support lot
Panelboard and Circuit Breakers lot
Consumables lot
Main Breaker units 4.00
Spare Circuit units 4.00
3.0 Meter System
Metering lot
- - - - - - -
Sub-Total VI Electrical Works - - - - -

SUB TOTAL AMOUNT #REF! #REF! #REF! #REF! #REF!

Exclusions :
1.0 Building Permits and Occupancy Permit & Charges
2.0 All general materials & consumables
3.0 All architectural & finishing works
4.0 Roofing System
5.0 Waterproofing Sytem
6.0 Electrical and Plumbing (Included roughing-ins only)
7.0 Electric & Water Consumption for Construction (by the Client)

Running Cost Material Cost: #REF!

Labor Cost: #REF!
Support Staff: -

#REF!
#REF!
`

#REF!
#REF!
#REF!

Page 2 of 17
AMOUNT

-
-
-
-

- -

-
-

-
-
-

- -

-
-
-
-
-
- -

-
-
-
#REF!
#REF!
-
#REF! #REF!
-
-
-

- -

-
-
-
-
- -

-
-
-

-
-

#REF! #REF!

- -

- -

-
-
- 12,020.00

- 17,472.00

- 9,804.00

- 58,824.00

Page 3 of 17
 - 29,412.00

-
- 20,304.00
- 24,600.00
- 1,430.00

-
- 6,212.00
-
- -

#REF! #REF!

###
###

140000
100000
5000

#REF!

Page 4 of 17