PROJECT

PROPOSED 1 STOREY GUARD HOUSE

TITLE:
OWNER: CHRIST COMMISSION FOUNDATION MINISTRIES INC.
LOCATION: BRGY. SAN MIGUEL, STA. THOMAS BATANGAS
DATE Tuesday, October 1, 2024
MATERIAL COST LABOR COST LABOR AND
ITEM NO. DESCRIPTION QTY. UNIT MATERIAL UNIT AMOUNT
UNIT COST AMOUNT UNIT COST AMOUNT COST

A. 1.00 GENERAL REQUIREMENTS

1.01 Layout and Staking 1.00 lot 10,000.00 10,000.00 10,000.00 10,000.00
1.02 Hauling & Deliveries 1.00 lot 30,000.00 30,000.00 30,000.00 30,000.00
SUB-TOTAL ITEM A. GENERAL
- 40,000.00 40,000.00
REQUIREMENTS
UNIT COST PER SQM 123.46
B. 1.00 SITE WORKS
1.01 Excavation 10.60 cu.m - 2,500.00 26,500.00 2,500.00 26,500.00
1.02 Backfill & Compaction 5.00 cu.m - 1,500.00 7,500.00 1,500.00 7,500.00
1.03 Gravel Bedding 2.00 cu.m - 1,500.00 3,000.00 1,500.00 3,000.00
1.04 Soil Poisoning 12.50 sqm - 500.00 6,250.00 500.00 6,250.00
1.05 Polyethylene Sheet sqm - - - -
SUB-TOTAL ITEM B. SITE WORKS - 43,250.00 43,250.00
UNIT COST PER SQM 133.49
C. STRUCTURAL WORKS
1.0 FORM WORKS
1.01 Footing / Foundation 5.76 SQM 550.00 3,168.00 220.00 1,267.20 770.00 4,435.20
1.02 Roof Beam 21.00 SQM 500.00 10,500.00 200.00 4,200.00 700.00 14,700.00
1.03 Wall Footing 7.68 SQM 350.00 2,688.00 140.00 1,075.20 490.00 3,763.20
1.07 Column 15.60 SQM 550.00 8,580.00 220.00 3,432.00 770.00 12,012.00
1.09 Septic Tank 3.60 SQM 1,500.00 5,400.00 600.00 2,160.00 2,100.00 7,560.00
741.35 30,336.00 12,134.40 42,470.40

2.0 DEFORM BARS WORKS

2.01 Footing / Foundation 122.00 KG 85.00 10,370.00 34.00 4,148.00 119.00 14,518.00
2.02 Wall Footing 180.00 KG 85.00 15,300.00 34.00 6,120.00 119.00 21,420.00
2.04 Slab On Fill 160.00 KG 85.00 13,600.00 34.00 5,440.00 119.00 19,040.00
2.06 Roof beam 220.00 KG 85.00 18,700.00 34.00 7,480.00 119.00 26,180.00
2.08 Column 250.00 KG 85.00 21,250.00 34.00 8,500.00 119.00 29,750.00
2.10 Septic tank 25.00 KG 85.00 2,125.00 34.00 850.00 119.00 2,975.00
18,328.68 . 81,345.00 32,538.00 113,883.00

1
 3.0 CONCRETING WORKS
3.01 Footing / Foundation 2.40 CU.M 5,500.00 13,200.00 2,200.00 5,280.00 7,700.00 18,480.00
3.02 Wall Footing 1.30 CU.M 5,500.00 7,150.00 2,200.00 2,860.00 7,700.00 10,010.00
3.03 Slab On Fill 4.00 CU.M 5,500.00 22,000.00 2,200.00 8,800.00 7,700.00 30,800.00
3.07 Roof Beam 1.50 CU.M 5,500.00 8,250.00 2,200.00 3,300.00 7,700.00 11,550.00
3.08 Column 1.20 CU.M 5,500.00 6,600.00 2,200.00 2,640.00 7,700.00 9,240.00
3.10 Septic Tank 0.90 CU.M 5,500.00 4,950.00 2,200.00 1,980.00 7,700.00 6,930.00
99.64 62,150.00 24,860.00 87,010.00

4.0 ROOFING WORKS

Roofing works, using angle bar, tubular steel & c

purlins for roof framing system, Gauge no. 24
4.01 Stainless steel Inside gutter with plain sheet 21.00 SQM 1250 26,250.00 500.00 10,500.00 1,750.00 36,750.00
flashing & end cap, Using gauge no. 24 Ribbed
type color roof galvalume

84.00 26,250.00 10,500.00 36,750.00

SUB-TOTAL ITEM C. STRUCTURAL WORKS 200,081.00 80,032.40 280,113.40

UNIT COST PER SQM 864.55

D. ARCHITECTURAL WORKS

1.0 WALL & PARTITION

1.01 150 mm Load Bearing CHB 60.00 sqm 350.00 21,000.00 140.00 8,400.00 490.00 29,400.00
570.33 21,000.00 8,400.00 29,400.00

2.0 WALL FINISHES

2.01 25mm thick plastering on both sides 120.00 sqm 350.00 42,000.00 140.00 16,800.00 490.00 58,800.00
42,000.00 16,800.00 58,800.00

3.0 PAINTING WORKS

3.01 Exterior Wall 60.00 sqm 280.00 16,800.00 112.00 6,720.00 392.00 23,520.00
3.02 Interior Wall 60.00 sqm 280.00 16,800.00 112.00 6,720.00 392.00 23,520.00
3.03 Ceiling 12.50 sqm 280.00 3,500.00 112.00 1,400.00 392.00 4,900.00
3.05 Wooden Doors 3.00 sets 3,500.00 10,500.00 1,400.00 4,200.00 4,900.00 14,700.00
47,600.00 19,040.00 66,640.00

4.0 FLOOR FINISHES

F1 - 400mm x 400mm x 10mm ceramic wood tile
4.01 12.50 sqm 1,500.00 18,750.00 600.00 7,500.00 2,100.00 26,250.00
(for owner's physical sample approval)
18,750.00 7,500.00 26,250.00

2
 47.55
5.0 DOORS
5.02 Wooden Flush Door 3.00 set 6,500.00 19,500.00 2,600.00 7,800.00 9,100.00 27,300.00
19,500.00 7,800.00 27,300.00

6.0 WINDOWS
6mm thick Tempered glass in powdercoated
6.01 4.00 sqm 3,500.00 14,000.00 1,400.00 5,600.00 4,900.00 19,600.00
aluminum frame
14,000.00 5,600.00 19,600.00

7.0 CEILING WORKS

7.02 12mm thick Gypsum board on light weight Metal 12.50 sqm 2,500.00 31,250.00 1,000.00 12,500.00 3,500.00 43,750.00
Frames 31,250.00 12,500.00 43,750.00

ARCHITECTURAL WORKS SUB-TOTAL 194,100.00 77,640.00 271,740.00

UNIT COST PER SQM 838.70

E. ELECTRICAL WORKS

PANEL BOARD (OSM but Contractor can

1.0
propose other brand and for owner's approval)
1.01 IMC Entrance Cap (Clamp Type) 35mm 2 pc 350.00 700.00 105.00 210.00 455.00 910.00
1.02 IMC Pipe 35mm 8 pcs 150.00 1,200.00 45.00 360.00 195.00 1,560.00
1.03 IMC 2 Hole Clamp 35mm 20 pc 25.00 500.00 7.50 150.00 32.50 650.00
Nema 3R Enclosure (OSM but Contractor can
1.04 1 pc 800.00 800.00 240.00 240.00 1,040.00 1,040.00
propose)
1.05 Ground Rod w/ Clamp 1 pc 850.00 850.00 255.00 255.00 1,105.00 1,105.00
Main Distribution Panel (OSM but Contractor can
1.08 1 set 1,200.00 1,200.00 360.00 360.00 1,560.00 1,560.00
propose)
175AT, 2POLE, 240V GE Breaker Bolt On Type 1 pc 8,500.00 8,500.00 2,550.00 2,550.00 11,050.00 11,050.00

20AT, 2POLE, 240V Breaker Bolt On Type 1 pcs 550.00 550.00 165.00 165.00 715.00 715.00

30AT, 2POLE, 240V Breaker Bolt On Type 1 pcs 550.00 550.00 165.00 165.00 715.00 715.00
Sub Total ( MTS / PB / CB) 14,850.00 4,455.00 19,305.00

2.0 D WIRES / CABLES (OSM but Contractor can propose other brand and for owner's approval)
2.01 3.5 mm2 THHN Cu. Wire (Phelps dodge) 1 box/s 4,500.00 4,500.00 3,500.00 3,500.00 8,000.00 8,000.00
Others
2.05 Crimping/Terminal Lugs 1 lot 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00 6,500.00

Sub Total (Wires / Cables) 9,500.00 5,000.00 14,500.00

LIGHTING (OSM but Contractor can propose

3.0 E
other brand and for owner's approval)
3.01 LED Llight 5 pcs. 450.00 2,250.00 550.00 2,750.00 1,000.00 5,000.00

3
 Roughing-ins
3.07 PVC Pipe 20 mm.dia. 50 lght 40.00 2,000.00 550.00 27,500.00 590.00 29,500.00

Sub Total (Lighting Fixtures) 4,250.00 30,250.00 34,500.00

WIRING DEVICES (OSM but Contractor can

4.0 F
propose other brand and for owner's approval)
4.02 1 Gang Switch (weatherproof) (Royu) 1 pcs. 120.00 120.00 550.00 550.00 670.00 670.00
4.03 2 Gang Switch (Royu) 2 pcs. 150.00 300.00 550.00 1,100.00 700.00 1,400.00

Sub Total ( Wiring Devices) 420.00 1,650.00 2,070.00

5.0 G POWER
5.01 Duplex Convenience Outlet (Royu) 4 sets 150.00 600.00 450.00 1,800.00 600.00 2,400.00
5.08 PVC Pipe 20 mm.dia. 50 pcs 90.00 4,500.00 450.00 22,500.00 540.00 27,000.00
5.09 J Box Octagon w/ cover 4x4 5 pcs. 35.00 175.00 450.00 2,250.00 485.00 2,425.00
5.10 Utility Box 5 pcs. 45.00 225.00 450.00 2,250.00 495.00 2,475.00
Exhaust Fan (OSM but Contractor can propose
5.11 1 pcs. 1,500.00 1,500.00 550.00 550.00 2,050.00 2,050.00
other brand and for owner's approval)(Royu)

Sub Total ( Power ) 7,000.00 29,350.00 36,350.00

ELECTRICAL WORKS SUB-TOTAL 36,020.00 70,705.00 106,725.00

UNIT COST PER SQM 329.40

F. 1.00 PLUMBING WORKS 324.0 1200 388,800.00

1.01 Water Distribution System 1.0 lot 10,000.00 10,000.00 2,500.00 2,500.00 12,500.00 12,500.00
1.02 Sewer & Waste Pipe 1.0 lot 10,000.00 10,000.00 2,500.00 2,500.00 12,500.00 12,500.00
1.03 Storm Drainage Line 1.0 lot 10,000.00 10,000.00 2,500.00 2,500.00 12,500.00 12,500.00
1.04 Septic Tank 1.0 set 25,000.00 25,000.00 5,000.00 5,000.00 30,000.00 30,000.00
SUB-TOTAL ITEM F. PLUMBING WORKS 55,000.00 12,500.00 67,500.00
PLUMBING FIXTURES (OSM but Contractor UNIT COST PER SQM 208.33
G. can propose other brand and for owner's
10.1 approval)
Water closet (Pozzi) 1.00 pcs 12,000.00 12,000.00 3,500.00 3,500.00 15,500.00 15,500.00
10.2 Showerhead with rain shower (Birke) 1.00 pcs 3,500.00 3,500.00 2,500.00 2,500.00 6,000.00 6,000.00
10.3 Bidets (Pozzi) 1.00 pcs 550.00 550.00 500.00 500.00 1,050.00 1,050.00
10.4 Kitchen sink (Pozzi) 1.00 pcs 15,000.00 15,000.00 5,000.00 5,000.00 20,000.00 20,000.00
10.5 Kitchen faucet in gooseneck style pull-up (Birke) 1.00 pcs 1,500.00 1,500.00 550.00 550.00 2,050.00 2,050.00
10.5 Lavatories (Pozzi 1.00 pcs 3,500.00 3,500.00 1,500.00 1,500.00 5,000.00 5,000.00
11.5 Lavatory faucet (Birke) 1.00 pcs 250.00 250.00 500.00 500.00 750.00 750.00
SUB-TOTAL ITEM G. PLUMBING FIXTURES 36,300.00 14,050.00 50,350.00

DIRECT DIRECT LABOR DIRECT UNIT

MATERIAL COST
521,501.00
COST
338,177.40
COST 859,678.40
UNIT COST PER SQM 2,653.33
53,413.92