Project Name : COMMERCIAL GUESTHOUSE WITH FIREAWLL

Cabin Standard
Location : Brgy Sunog San Francisco Camotes Island, Cebu
Owner : JOANNA FORMENTERA

Item Description Unit Quantity Unit Price Total

No. Amount
1.00 Pre-liminaries
1.1 Mobilization lot 1 12000.00 12,000.00
1.1.1 Temporary Facilities lot 1 16000.00 16,000.00

2.0 Labor
2.1 Engineer (1) daily 26 1000.00 26,000.00
2.1.1 Foreman (1) daily 52 700.00 36,400.00
2.1.2 Mason (2) daily 42 550.00 69,300.00
2.1.3 Labor (2) daily 52 450.00 46,800.00
2.1.4 Steelman (1) daily 40 550.00 22,000.00
2.1.5 Welder (1) daily 14 600.00 8,400.00
2.1.6 Painter (2) daily 24 600.00 28,800.00
2.1.7 Electrician (1) daily 16 600.00 9,600.00
2.1.8 Plumber (1) daily 16 600.00 9,600.00

Subtotal: 236,900.00
3.0 Earthworks
3.1 Excavation
3.1.1 C1/F1 cu.m 4.00 1,500.00 6,000.00
3.1.2 C2/F2 cu.m 4.00 1,500.00 6,000.00
3.2 Backfill cu.m 6.00 1,200.00 7,200.00

4.0 Foundations
4.1 F1
4.1.1 Rebars pcs 32 320.00 10,240.00
12 mm dia Def Bar
4.1.2 Portland Cement bag 25 240.00 6,000.00
4.1.3 Gravel cu.m 6.00 2,200.00 13,200.00
4.1.4 Sand cu.m 4.00 2,200.00 8,800.00
4.2 F2
4.2.1 Rebars pcs 24 320.00 7,680.00
12mm dia def. bar
4.2.2 Portland Cement bag 24 240.00 5,760.00
4.2.3 Gravel cu.m 6.00 2,200.00 13,200.00
4.2.4 Sand cu.m 3.00 2,200.00 6,600.00

Subtotal: 90,680.00
5.0 Columns
5.1 C1
Rebars
Vertical 12mm pcs 16 320.00 5,120.00
5.1.1 Ties 10mm pcs 24 280.00 6,720.00
5.1.2 Portland bag 50 250.00 12,500.00
5.1.3 Gravel cu.m 12.00 2,200.00 26,400.00
5.1.4 Sand cu.m 8.00 2,200.00 17,600.00

Prepared By: Nathan Jon Donaire

FOS Design and Management
 5.2 C2
5.2.1 Rebars
Vertical 12mm pcs 12 320.00 3,840.00
Ties 10mm pcs 18 280.00 5,040.00
5.2.2 Portland cement bag 15 250.00 3,750.00
5.2.3 Gravel cu.m 8.00 2,200.00 17,600.00
5.2.4 Sand cu.m 5.00 2,200.00 11,000.00

5.2 Beams & girders

Primary beam
Main bars 12 mm pcs 22.00 420.00 9,240.00
Stirrups 10mm pcs 32.00 280.00 8,960.00
Secondary beam
Main bars 12 mm pcs - 320.00 0.00
Stirrups 10mm pcs - 280.00 0.00

Portland Cement bags 24.00 250.00 6,000.00

gravel cu.m. 12.00 2,200.00 26,400.00
sand cu.m. 8.00 2,200.00 17,600.00

5.3 Concrete Slabs and Stairs

12 mm steel bars pcs 20.00 320.00 6,400.00
10 mm steel bars pcs 20.00 280.00 5,600.00
Portland Cement bags 40.00 250.00 10,000.00
Gravel cu.m 8.00 2,200.00 17,600.00
sand cu.m 6.00 2,200.00 13,200.00

5.4 Formworks and scaffoldings

Steel Shoring pcs - 900.00 0.00
2x3x10 lumber pcs 40.00 280.00 11,200.00
steeldeck m2 - 450.00 0.00
3/4 Plywood sheet 8.00 1,200.00 9,600.00

Subtotal: 251,370.00

6.0 Masonry Works

6.1 Hollow Blocks
6.1.1 CHB #4 pcs 290 18.00 5,220.00
6.1.2 Cement Pozzoland bags 60 240.00 14,400.00
6.1.3 Sand cu.m 12 2,200.00 26,400.00
6.1.4 10mm deformed bars pcs 30 240.00 7,200.00

6.2 Plastering m2 290

6.2.1 Cement bags 60 240.00 14,400.00
6.2.2 Sieved Sand cu.m 18.0 2,200.00 39,600.00

Subtotal: 107,220.00

Prepared By: Nathan Jon Donaire

FOS Design and Management
 7.0 Roofing and Framing Works
7.1 Onduline Ashpalt Roof sheet 24.00 950.00 22,800.00
Screws and Accs. lot 1.00 6,000.00 6,000.00
7.2 Roof Flashings& Gutters lm 24.00 280.00 6,720.00
Screws and Accs. lot 1.00 3,500.00 3,500.00
7.3 Insulation 10 mm foam w/ tinfoil lining m2 48.00 180.00 8,640.00

7.4 Steel Frame Works

Trusses set 3.00 8,500.00 25,500.00
purlins length 18.00 650.00 11,700.00
11/2x11/2 1.8mm angle bar length - 460.00 0.00
Consumables lot 1.00 4,500.00 4,500.00

Subtotal: 89,360.00

8.0 Ceiling works

Light Steel Frames length 60 400.00 24,000.00
Cement Board sheet 24 640.00 15,360.00
Consumables lot - 7,500.00 0.00

Subtotal: 39,360.00

9.0 Painting works

Concrete Surfaces m2 180.00 280.00 50,400.00
Steel Surfaces lot 1.00 7,000.00 7,000.00
Membrane waterproofing m2 - 450.00 0.00
Consumables lot 1.00 5,500.00 5,500.00

Subtotal: 62,900.00
10.0 Tileworks
Flooring Ground m2 24.00 2,000.00 48,000.00
2nd floor m2 - 2,000.00 0.00
wood Planks m2 12.00 3,500.00 42,000.00
exterior Tiles m2 - 2,200.00 0.00
Toilet Tiles m2 24.00 2,200.00 52,800.00
Granite Counter top set 1.00 7,500.00 7,500.00
wall stone Clad design m2 - 3,700.00 -

Subtotal: 150,300.00

11.0 Closet,Windows & Doors (as per design)

GLass and Glazing lot 1.00 48,000.00 48,000.00
Doors lot 1.00 16,000.00 16,000.00
Closet and work station set 1.00 24,000.00 24,000.00

Subtotal: 88,000.00

Prepared By: Nathan Jon Donaire

FOS Design and Management
 12.0 Electrical Works
Wires and Cables lot 1 18000 18,000.00
Pipes lot 1 6000 6,000.00
Switches and Outlets lot 1 12000 12,000.00
Light Fixtures lot 1 8000 8,000.00

Subtotal: 44,000.00
13.0 Plumbing Works
Pipes lot 1 12000 12,000.00
Taps and Shower heads lot 1 2000 2,000.00
Fixtures and accs set 1 18000 18,000.00
Sinks set 1 5500 5,500.00
Septic Tank set 1 25000 25,000.00

Subtotal: 62,500.00

TOTAL 1,222,590.00

Material transport and management 3% 36,677.70

contingencies 3% 36,677.70
Profit 10% 122,259.00

Total: 1,418,204.40
Less 12,000.00
Less 5% 70,910.22

New Total 1,335,294.18

option Items
1. single Conviction Stove, gas tank ( station attached) 9,500.00
2. Appliances ( 42" TV, 5 Cum refrigerator, ) owner supplied
3. Customized Kitchen Cabinet (w/ stainless steel trays) 12,500.00
4. Land Development ( Road , Pathwalk, Greenery) see general area
5. Water tank storage system see utility services
6. individual solar light system 20,000.00
7. Split type aircon system 2 tonner 85,000.00

Prepared By: Nathan Jon Donaire

FOS Design and Management