Project : TWO STOREY SEVEN ROOM RESIDENTIAL 2/2/2018

Location : KAPT.PEPE SUBD., CABANATUAN CITY

Owner : ATTY. & MRS. DE LARA

QTY. L W H TOT MATERIALS LABOR

LAY OUT 14 9 126 12,600.00

I. EXCAVATION
A. FOOTING F1 20 1.50 1.50 2.00 90.00 13,500.00 150.00
F2 6 1.20 1.20 2.00 17.28 2,592.00 150.00
F3 0 1.00 1.00 2.00 0.00 - 150.00
B. FTB 16,092.00
FTB
82.00 0.50 1.50 61.50 9,225.00 150.00
C. WALL FOOTING
WF 46.50 0.50 1.00 23.25 3,487.50 150.00

II. BACKFILL
F1 20.00 1.15 1.15 1.70 44.97
F2 6.00 1.00 1.00 1.70 10.20
F3 0.00 0.85 1.80 1.60 0.00
55.17 4,413.20 80.00

FTB 82.00 0.30 1.20 29.52 2,361.60 80.00

WF 46.50 0.40 1.00 18.60 1,488.00 80.00

III. EARTHFILL 9.00 14.00 0.60 75.60 26,460.00 7,938.00 350.00

5.00 7.00 0.60 21.00 7,350.00 2,205.00 350.00
0.00 0.00 0.60 0.00 - - 350.00
33,810.00 10,143.00
IV. REBAR WORKS 12.00 240.00 60.00
A. FOOTING F1 20.00 1.50 4.00 60.00 30,000.00 5,680.80 330.00

F2 10.00 60.00 12.00

6.00 1.20 5.00 12.00 6,000.00 1,136.16 220.00

F3 10.00 0.00 0.00

- 1.00 6.00 - - - 330.00

36,000.00 6,816.96

2. FTB 82.00 6.00 492.00 89.45 95.00 20,900.00 5,061.60 220.00

0.00 2.00 0.00 0.00 0.00 - - 220.00
468.57 0.20 0.30 468.57 80.00 12,000.00 2,956.80 130.00
6.00 0.40 0.60 1.00 78.10 32,900.00 8,018.40

3. WF 46.5 3.00 139.50 25.36 28.00 11,200.00 4,087.44 220.00

265.71 0.20 0.40 265.71 45.00 6,750.00 1,663.20 130.00
6.00 0.40 0.60 1.00 44.29 17,950.00 5,750.64

B. COLUMN
1. GROUND FLOOR TO 2ND FLOOR
C1
20 12.00 5.50 240.00 240.00 79,200.00 35,035.20 330.00
0.175 31 628.57 1.40 157.14 160.00 24,000.00 5,913.60 130.00
4.29 4.00 103,200.00 40,948.80
C2
6 6.00 5.50 36.00 36.00 7,920.00 5,255.28 220.00
 0.175 31 188.57 1.00 31.43 35.00 5,250.00 1,293.60 130.00
6.00 6.00 13,170.00 6,548.88
C3
0 8.00 5.50 0.00 0.00 - - 330.00
0.175 31 0.00 1.10 0.00 0.00 - - 130.00
5.45 5.00 - -

116,370.00 47,497.68
2. 2ND FLOOR
C1 120.00
20 12.00 3.00 240.00 120.00 39,600.00 17,517.60 330.00
0.175 17 342.86 1.40 85.71 86.00 12,900.00 3,178.56 130.00
4.29 4.00 52,500.00 20,696.16
C2 18.00
6 6.00 3.00 36.00 18.00 3,960.00 2,627.64 220.00
0.175 17 102.86 1.00 17.14 18.00 2,700.00 665.28 130.00
6.00 6.00 6,660.00 3,292.92
C3
0 8.00 5.50 0.00 0.00 - - 330.00
0.175 31 0.00 1.10 0.00 0.00 - - 130.00
5.45 5.00 - -

59,160.00 23,989.08
3. ROOF DECK FLOOR
C2 18.00
9 6.00 2.00 54.00 20.00 4,400.00 2,919.60 220.00
0.175 11 102.86 1.00 17.14 20.00 3,000.00 739.20 130.00
6.00 6.00 7,400.00 3,658.80

C. BEAMS
1. SECOND FLOOR
2B1 36.00 8.00 288.00 55.38 60.00 25,200.00 5,680.80 420.00
36.00 2.00 72.00 13.09 15.00 3,300.00 1,420.20 220.00
205.71 1.50 51.43 55.00 8,250.00 2,032.80 130.00
4.00 4.00 36,750.00 9,133.80

2B2 53.00 6.00 318.00 58.89 60.00 19,800.00 5,680.80 330.00

53.00 2.00 106.00 19.27 20.00 4,400.00 1,893.60 220.00
302.86 1.20 60.57 63.00 9,450.00 2,328.48 130.00
5.00 5.00 33,650.00 9,902.88

2B3

2. ROOF DECK
2B2 30.00 6.00 180.00 33.33 35.00 11,550.00 3,313.80 330.00
30.00 2.00 60.00 10.91 15.00 3,300.00 1,420.20 220.00
171.43 1.20 34.29 40.00 6,000.00 1,478.40 130.00
5.00 5.00 20,850.00 6,212.40
18
18
2. ROOF BEAM 24.00 33.00
RB3/3B1 90.00 4.00 360.00 66.67 70.00 16,100.00 3,729.60 230.00
514.29 0.90 1.00 86.00 12,900.00 3,178.56 130.00
6.00 85.71 29,000.00 6,908.16

D. SLAB (2 WAY-12MM)
0.00
GF 173.00 0.55 95.15 100.00 13,000.00 3,696.00 130.00
0.00
2F
S-1 126.00 3.221 405.85 410.00 94,300.00 21,844.80 230.00
205.00 26,650.00 7,576.80 130.00
RD 120,950.00 29,421.60
24.00 3.221 77.30 80.00 18,400.00 4,262.40 230.00

E. STAIRS 1.50
1. GF TO 2F 2.00 7.50 15.00 22.50

25.00 5,750.00 1,332.00 12MM @0.30M

V. FORM WORKS
A. FOOTING
F1 20.00 4.80 0.30 28.80 28.80 13,800.00 5,184.00 180.00
 14.40 6.00 15.00 4,800.00 320.00
6.00 90.00 9,000.00 100.00

F2 0.00 4.80 0.30 1.44 0.00 - - 180.00

0.00 0.00 0.00 - 320.00
6.00 0.00 - 100.00

F3 0.00 4.00 0.30 1.20 0.00 - - 180.00

0.00 0.00 0.00 - 320.00
6.00 0.00 - 100.00

B. COLUMN 5,184.00
1. GROUND FLOOR
C1 20.00 1.20 0.00 5.50 132.00 31,360.00 23,760.00 180.00
66.00 27.50 28.00 8,960.00 320.00
8.00 224.00 22,400.00 100.00
C2 6.00 1.00 0.00 5.50 33.00 7,840.00 5,940.00 180.00
16.50 6.88 7.00 2,240.00 320.00
8.00 56.00 5,600.00 100.00
39,200.00 29,700.00
2. SECOND FLOOR
C1 20.00 1.20 3.00 3.60 72.00 16,800.00 12,960.00 180.00
36.00 15.00 15.00 4,800.00 320.00
8.00 120.00 12,000.00 100.00
C2

16,800.00 12,960.00

3. ROOFDECK
C1 9.00 1.20 2.00 2.40 21.60 5,600.00 3,888.00 180.00
 10.80 4.50 5.00 1,600.00 320.00
8.00 40.00 4,000.00 100.00

G/F FTB 82.00 1.00 82.00 12,480.00 14,760.00

27.33 11.39 12.00 3,840.00 320.00
6.00 72.00 8,640.00 100.00
2/F 2B1 36.00 1.25 45.00 19,760.00 8,100.00
45.00 18.75 19.00 6,080.00 320.00
6.00 114.00 13,680.00 100.00
2B2 53.00 1.00 53.00 23,920.00 9,540.00
53.00 22.08 23.00 7,360.00 320.00
6.00 138.00 16,560.00 100.00

RD 30.00 1.00 30.00 13,520.00 5,400.00

30.00 12.50 13.00 4,160.00 320.00
6.00 78.00 9,360.00 100.00

43,680.00 17,640.00

ROOF DECK
 ROOF BEAM
2CB 90.00 0.70 63.00 8,320.00 11,340.00
21.00 8.75 8.00 2,560.00 320.00
6.00 48.00 5,760.00 100.00

D. SLAB
1. 2F
173.00 1.00 173.00 149,250.00 31,140.00
72.08 75.00 41,250.00 550.00
12.00 900.00 108,000.00

RD
24.00 1.00 24.00 19,900.00 6,000.00
10.00 10.00 5,500.00 550.00
12.00 120.00 14,400.00

E. STAIRS
1. GF TO 2F
7.50 4,500.00 1,875.00
3.13 1.30 2.00 640.00
10.00 20.00 2,400.00

IV. CONCRETE WORKS

A. FOOTING
1. F1 20 1.50 1.50 0.30 13.50 43,945.00 14,850.00
C 13.50 10.50 141.75 142 33,370.00 235.00
S 13.50 0.50 6.75 7 3,150.00 450.00
G 13.50 1.00 13.50 13.5 7,425.00 550.00
2. F2 6 1.00 1.00 0.30 1.80 6,250.00 1,980.00
C 1.80 10.50 18.90 20 4,700.00 235.00
S 1.80 0.50 0.90 1 450.00 450.00
G 1.80 1.00 1.80 2 1,100.00 550.00

50,195.00 16,830.00

2. FTB 82 0.20 0.30 4.92 15,575.00 5,412.00

C 4.92 10.50 51.66 52 11,700.00
S 4.92 0.50 2.46 2.5 1,125.00
G 4.92 1.00 4.92 5 2,750.00
3. WF 46.5 0.20 0.30 2.79 9,075.00 3,069.00
C 2.79 10.50 29.30 30 6,750.00
S 2.79 0.50 1.40 1.5 675.00
G 2.79 1.00 2.79 3 1,650.00

B. COLUMN
1. GROUND FLOOR
C1 20 0.30 0.40 5.50 13.20 43,240.00 14,520.00
C 13.20 10.50 138.60 139 32,665.00
S 13.20 0.50 6.60 7 3,150.00
G 13.20 1.00 13.20 13.5 7,425.00
C2 6 0.20 0.30 5.50 1.98 6,485.00 2,178.00
C 1.98 10.50 20.79 21 4,935.00
S 1.98 0.50 0.99 1 450.00
 G 1.98 1.00 1.98 2 1,100.00
C3
C
S
G
49,725.00 16,698.00
2. SECOND FLOOR
C1 20 0.30 0.40 3.00 7.20 25,000.00 7,920.00
C 7.20 10.50 75.60 80 18,800.00
S 7.20 0.50 3.60 4 1,800.00
G 7.20 1.00 7.20 8 4,400.00
C2
C
S
G
C3
C
S
G
25,000.00 7,920.00

3. ROOF DECK
C1 9 0.30 0.40 2.00 2.16 7,925.00 2,376.00
C 2.16 10.50 22.68 25 5,875.00
S 2.16 0.50 1.08 1.5 675.00
G 2.16 1.00 2.16 2.5 1,375.00
C2
C
S
G
C3
C
 S
G
7,925.00 2,376.00
C. BEAM
1. SECOND FLOOR
2B1 36.0 0.25 0.50 4.50 15,350.00 4,950.00
C 4.50 10.50 47.25 50 11,750.00
S 4.50 0.50 2.25 2.5 1,125.00
G 4.50 1.00 4.50 4.5 2,475.00
2B2 53.0 0.20 0.40 5.50 18,750.00 6,050.00
C 5.50 10.50 57.75 60 14,100.00
S 5.50 0.50 2.75 3 1,350.00
G 5.50 1.00 5.50 6 3,300.00
2B3
C
S
G
2B4
C
S
G
2CB
C
S
G

34,100.00 11,000.00
2. ROOF DECK
2B2 30.0 0.20 0.40 2.40 8,395.00 2,640.00
C 2.40 10.50 25.20 27 6,345.00
S 2.40 0.50 1.20 1.5 675.00
G 2.40 1.00 2.40 2.5 1,375.00
 2B3
C
S
G

2. ROOF BEAM
B1 90.0 0.20 0.25 4.50 15,350.00 4,950.00
C 4.50 10.50 47.25 50 11,750.00
S 4.50 0.50 2.25 2.5 1,125.00
G 4.50 1.00 4.50 4.5 2,475.00

D. STAIRS
GF 2.0 7.50 0.25 3.75 12,500.00 4,125.00
C 3.75 10.50 39.38 40 9,400.00
S 3.75 0.50 1.88 2 900.00
G 3.75 1.00 3.75 4 2,200.00
4,125.00
E. SLAB
1. GROUND FLOOR
0.100 173.00 17.30 57,150.00 19,030.00
C 17.30 10.50 181.65 185 43,475.00
S 17.30 0.50 8.65 9 4,050.00
G 17.30 1.00 17.30 17.5 9,625.00
2. SECOND FLOOR
0.100 126.00 12.60 41,800.00 13,860.00
C 12.60 10.50 132.30 135 31,725.00
S 12.60 0.50 6.30 6.5 2,925.00
G 12.60 1.00 12.60 13 7,150.00

3. ROOFDECK
0.100 24.00 2.40 8,395.00 2,640.00
 C 2.40 10.50 25.20 27 6,345.00
S 2.40 0.50 1.20 1.5 675.00
G 2.40 1.00 2.40 2.5 1,375.00

V. MASONRY WORKS
A. CHB LAYING
1. GROUND FLOOR
0.00 80.50 80.50
80.50 4.50 362.25 193,750.00 43,470.00
CHB 12.50 4528.13 4,600.00 59,800.00 13.00
C 362.25 1.02 368.77 370.00 83,250.00 235.00
S 362.25 0.08 30.57 31.00 13,950.00 450.00
RSB 362.25 0.67 242.71 245.00 36,750.00 150.00

2. SECOND FLOOR
81.00 81.00
81.00 3.00 243.00 123,000.00 29,160.00
CHB 12.50 3037.50 3,100.00 32,550.00 10.50
C 243.00 1.02 247.37 250.00 56,250.00 235.00
S 243.00 0.08 20.51 21.00 9,450.00 450.00
RSB 243.00 0.67 162.81 165.00 24,750.00 150.00

3. SECRET ROOM
10.00 10.00
10.00 3.00 30.00 16,050.00 3,600.00
CHB 12.50 375.00 400.00 4,200.00 10.50
C 30.00 1.02 30.54 30.00 6,750.00 235.00
S 30.00 0.08 2.53 3.00 1,350.00 450.00
RSB 30.00 0.67 20.10 25.00 3,750.00 150.00
4. MASTERS BEDROOM
21.00 21.00
21.00 3.00 63.00 25,665.00 7,560.00
CHB 12.50 787.50 80.00 840.00 10.50
C 63.00 1.02 64.13 65.00 14,625.00 235.00
S 63.00 0.08 5.32 6.00 2,700.00 450.00
RSB 63.00 0.67 42.21 50.00 7,500.00 150.00

5. ROOF DECK
24.00 24.00
24.00 2.00 48.00 25,035.00 5,760.00
CHB 12.50 600.00 620.00 6,510.00 10.50
C 48.00 1.02 48.86 50.00 11,250.00 235.00
S 48.00 0.08 4.05 4.50 2,025.00 450.00
RSB 48.00 0.67 32.16 35.00 5,250.00 150.00

2. PLASTERING
1. GROUND FLOOR
80.50 3.50 281.75 2.00 563.50 29,650.00 56,350.00 100
C 563.50 0.19 108.19 110.00 25,850.00 230.00
S 563.50 0.02 9.02 9.50 3,800.00 450.00

2. SECOND FLOOR
 81.00 3.00 243.00 2.00 486.00 25,450.00 58,320.00 120
C 486.00 0.19 93.31 95.00 21,850.00
S 486.00 0.02 7.78 8.00 3,600.00

3. ROOF DECK
24.00 2.00 48.00 2.00 96.00 5,500.00 11,520.00 120
C 96.00 0.19 18.43 20.00 4,600.00
S 96.00 0.02 1.54 2.00 900.00

IX. TILESWORKS
GF 173 1.00 173 0.36 480.56 480 86,400.00 31,140.00 180.00

2F 126 1.00 126 0.36 350.00 370 66,600.00 22,680.00 180.00

RD

STAIRS 2 7.50 15 0.09 166.67 170 10,200.00 2,700.00 60.00

1
CR & COUNTER 163,200.00 56,520.00

CR 1.5 2 3.00 0.09 33.3333333333 40 2,400.00 540.00 60.00

7 2 14.00 0.09 155.555555556 170 10,200.00 2,520.00 60.00
12,600.00 3,060.00
 88,200.00 21,420.00

CT 1 1.20 1.2 0.36 3.33 18 2,700.00 216.00 150.00

398 103,500.00 24,696.00
GF CR 414,000.00 98,784.00
CT - -
414,000.00 98,784.00
2F CR - -
CT - -

ELECTRICAL
GF CO 18 750.00 400.00 13,500.00 7,200.00
LO 25 750.00 400.00 18,750.00 10,000.00
S 12 750.00 400.00 9,000.00 4,800.00
PB 1 10,000.00 5,000.00 10,000.00 5,000.00
56 51,250.00 27,000.00

ADDTL CO 119 750.00 400.00 89,250.00 47,600.00 89.00

LO 17 750.00 400.00 12,750.00 6,800.00 10.00
EF 3 750.00 400.00 2,250.00 1,200.00
CAB O 3 750.00 400.00 2,250.00 1,200.00
142 106,500.00 56,800.00 7.00
6.00
112.00

2F CO 16 750.00 400.00 12,000.00 6,400.00

LO 22 750.00 400.00 16,500.00 8,800.00 7.00
S 12 750.00 400.00 9,000.00 4,800.00 5.00
PB 0 37,500.00 20,000.00 10.00
50 8.00
8.00
ADDTL CO 27 750.00 400.00 20,250.00 10,800.00 5.00
 LO 33 750.00 400.00 24,750.00 13,200.00 43.00
CAB O 5 750.00 400.00 3,750.00 2,000.00
PB 0 45,000.00 24,000.00
65

PLUMBING (SANIWARE & FIXTURES)

1. CR 8 UNITS 200,000.00 60,000.00 25,000.00
2. KITCHEN COUNTER 2 UNITS 60,000.00 18,000.00 30,000.00
5 260,000.00 78,000.00
GF - -
- -
- -
2F - -
- -
- -

PLUMBING (PIPES & FITTINGS)

GF LUMPSUM 65,000.00 19,500.00

2F LUMPSUM 55,000.00 16,500.00

DOORS & WINDOWS

D 1. GF PANEL 1 UNITS SOLID 12,000.00 3,600.00 12,000.00
PVC 4 UNITS 8,000.00 2,400.00 2,000.00
SLIDING 1 GLASS 20,000.00 6,000.00 10,000.00
PANEL 4 ROOMS 16,000.00 4,800.00 8,000.00
W 1.2 X 1.2 10 UNITS 75,000.00 22,500.00 7,500.00
 .6X.6 8 UNITS 24,000.00 7,200.00 3,000.00
155,000.00 46,500.00

D 2F PANEL 4 UNITS 48,000.00 14,400.00 12,000.00

PVC 3 UNITS 6,000.00 1,800.00 2,000.00
PANEL 4 32,000.00 9,600.00 8,000.00
W 1.2X1.2 16 UNITS 120,000.00 36,000.00 7,500.00
.6X.6 4 UNITS 8,000.00 2,400.00 2,000.00
214,000.00 64,200.00

TRUSS & ROOFING

9 14 126 113,400.00 39,690.00 LS
88,200.00 30,870.00 TRUSSES
CEILING
GF 173 1 173 59,400.00 31,140.00 550
173 2.4 72.083333 72 39,600.00
19,800.00

2F 126 1 126 45,375.00 22,680.00

126 2.4 52.5 55 30,250.00
15,125.00

PAINTING
GF 80.50 3.50 2.00 563.50 22.54 69.00 124,200.00 84,525.00 1800
2F 81.00 3.00 2.00 486.00 19.44 60.00 108,000.00 72,900.00 1800
RD
- - - -
232,200.00 157,425.00
CEILING
GF 173.00 1.00 173.00 6.92 21.00 25,200.00 25,950.00
 2F 126.00 1.00 126.00 5.04 18.00 21,600.00 18,900.00
3F
RD
299.00 46,800.00 44,850.00
168
TRUSS & ROOFING

GF

2F -
-
- -

TRUSS & ROOFING

GF

2F

CARPENTRY
1. BUILT IN CABINETS/ KITCHEN 2 UNITS 30,000.00 10,500.00 15,000.00
2. DRESSER/ BEDROOMS 7 UNITS 105,000.00 36,750.00 15,000.00
135,000.00 47,250.00

DEMOLITION 5 3.5 17.5

2 3.5 7
2.1 0.8 1.68
26.18
 1 LO 300 420 240 960 4.3636363636 4.4
2 LO 420 120 540 2.4545454545 2.5
3 LO 100 420 240 760 3.4545454545 3.5
4 LO 480 120 600 2.7272727273 2.8
5 CO 10 200 2000 9.0909090909 9.1
6 CO 9 200 1800 8.1818181818 8.2
7 CO 8 200 1600 7.2727272727 7.3
8 CO 7 200 1400 6.3636363636 6.4
9 REF 560 2.5454545455 2.6
10 RANGE 560 2.5454545455 2.6
11 ACU1.0 1000 4.5454545455 5
12 ACU.75 720 3.2727272727 3.5
13 ACU.75 720 3.2727272727 3.5
14 ACU.75 720 3.2727272727 3.5
15 ACU.75 720 3.2727272727 3.5
16 ACU 1.0 1000 4.5454545455 5
17 SPARE 1000 4.5454545455 4.6
18 SPARE 1000 4.5454545455 4.6
17660 76.7826086957 82.6

WINDOW GRILLS
TUBULAR
 1.2 8 9 10.8 14 151.2 25.2
0.6 4 5 6 3 18 3
1.2 8 9 5.4 6 32.4 5.4
0.6 4 5 3 8 24 4
37.6 40 375 15,000.00 6,750.00
S4S
4.8 14 67.2 28
3.6 3 10.8 4.5
4.2 6 25.2 10.5
2.4 8 19.2 8
51 55 100 5,500.00 2,475.00
20,500.00 9,225.00
2,050.00 922.50
22,550.00 10,147.50
FTB WF
27 9
7 8
14 11.5
34 18
0 46.5
82
2B-1 2B-2 2B-3 RB
14 89
9 17 13
9 17 76
9 5
9 53
36

CB-1
2
4
6

S-1
9 14 126
7 5 35
 4 3 12
S-2 173
9 14 126
12-16MM
CHB/GF
9.5 13
10-12MM 3 3
9 11
3 11
10-10MM 8
32.5 38 70.5

6-12MM RB
9.5 9
10MM @.175M 9.5 9
9.5 9
9.5 9
3-12MM 9.5 4
10MM @.175M 4
4
47.5 48 95.5
CHB/2F
9.5 13
9.5 8.5
3.5 13
8 11
12-16MM 30.5 45.5 76

6-16MM
8-16MM

6-16MM

6-16MM

8-16MM

6-16MM
 B1
8-20MM 11 80
2-12MM 13
10.5
9
43.5
6-16MM
2-12MM B2 64
10.5
13
8
17
48.5

B3
12
11
8
31

B2 B3
6-16MM 11 11
2-12MM 11 11
8 8
8 8
38 38

RB
 11
13
15
9
10.5
14.5
6-12MM 14.5
14.5
87.5

66.5
48
24
4375
300
300
500
500
850
500
500
505
3955
420
 GF
9 14
9 14
4 3.5
4 0
9 0
14
49 31.5 80.5

2F
9 9
9 14
8 14
4 14
30 51 81

6
4
10
 8
13
21
 7
9

4
3
5
3
31
12
11
6
5
4
5
12

55
8 13.2 105.6 M L
8 9.5 76 0.6495726496
50 0.3504273504 30,907.69 10,817.69
1 39,738.46 13,908.46
20.16
2.16
6.48
2.88
31.68
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : TWO STOREY SIX BEDROOM RESIDENTIAL 2/2/2018

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAYOUT, APPURTENANCES (PLANS & PERMITS) 70,000.00
II. EARTHWORKS
A. EXCAVATION 28,804.50
B. BACKFILL 8,262.80
C. EARTHFILL
BLDG. (1.00 M) 26,460.00 10,143.00
III. REBAR WORKS (CONVENTIONAL)
A. FOUNDATION
1. FOOTING 36,000.00 6,816.96
2. FOOTING TIED BEAM 32,900.00 8,018.40
3. WALL FOOTING 17,950.00 5,750.64
B. COLUMN
1. GROUND FLR 116,370.00 47,497.68
2. SECOND FLR 59,160.00 23,989.08
C. BEAMS
1. SECOND FLR 70,400.00 19,036.68
2. ROOF BEAM 29,000.00 6,908.16
D. SLAB
1. GROUND FLR (ON FILL) 13,000.00 3,696.00
2. SECOND FLR 120,950.00 29,421.60
E. STAIR
1. GF-2F 5,750.00 1,332.00
2. SPIRAL 8,625.00 1,998.00
IV. FORM WORKS
A. FTB 12,480.00 14,760.00
B. COLUMN
1. GROUND FLR 39,200.00 29,700.00
2. SECOND FLR 16,800.00 12,960.00
C. BEAM
1. SECOND FLR 43,680.00 17,640.00
2. ROOF BEAM 8,320.00 11,340.00
D. SLAB
1. 2F 149,250.00 31,140.00
E. STAIR
1. GROUND FLR 4,500.00 1,350.00
V. CONCRETE WORKS
A. FOUNDATION
1. FOOTING 50,195.00 16,830.00
2. FOOTING TIED BEAM 15,575.00 5,412.00
3. WALL FOOTING 9,075.00 3,069.00
B. COLUMN
1. GROUND FLR 49,725.00 16,698.00
2. SECOND FLR 25,000.00 7,920.00
C. BEAM
1. SECOND FLR 34,100.00 11,000.00
2. ROOF BEAM 15,350.00 4,950.00
D. SLAB
1. GROUND FLR (ON FILL) 57,150.00 19,030.00
2. SECOND FLR 41,800.00 13,860.00
E. STAIR
1. GROUND FLR 12,500.00 4,125.00
VI. MASONRY WORKS
A. CHB LAYING
1. GROUND FLR 193,750.00 43,470.00
2. SECOND FLR 123,000.00 29,160.00
B. PLASTERING
1. GROUND FLR 29,650.00 56,350.00
2. SECOND FLR 25,450.00 58,320.00
VII. TRUSS & ROOFING
1. TRUSSES 88,200.00 30,870.00
2. LONG SPAN 113,400.00 39,690.00
3. CEILING
A. G/F 59,400.00 31,140.00
B. 2/F 45,375.00 22,680.00
4. INSULATION 13,612.50 4,083.75
VIII. ELECTRICAL
1. GROUND FLR 40,000.00 12,000.00
2. SECOND FLR 50,000.00 15,000.00
3. SYSTEM & BREAKER 50,000.00 20,000.00
IX. PLUMBING
1. GROUND FLR 25,000.00 8,750.00
2. SECOND FLR 35,000.00 12,250.00
3. FIXTURES 260,000.00 78,000.00
4. STORM DRAINAGE 50,000.00 15,000.00
5. SEPTIC TANK 25,000.00 7,500.00
X. DOORS & WINDOWS
1. GROUND FLR 183,000.00 46,500.00
2. SECOND FLR 150,000.00 64,200.00
XI. FINISHING
1. TILEWORKS 163,200.00 56,520.00
2. PAINTING 277,050.00 202,275.00
3. GUARDRAILS 75,000.00 26,250.00
4. SPIRAL STAIR 30,000.00 9,000.00
5. CARPENTRY (Cabinets, etc) 135,000.00 47,250.00
6. FENCE & GATE (Front only) 52,500.00 15,750.00
XII. MISCELLANEOUS 75,000.00
SUBTOTAL 3,488,852.50 1,445,468.25
GROSS TOTAL 4,934,320.75
CONTINGENCY 246,716.04
TOTAL PROJECT COST (FINISHED) 5,181,036.79

Prepared & Submittecd by:

__________________________________________
Achitect/ Civil Engineer
PRC Reg. No. ______________________________
PTR No. __________________________________
Issued on : _______________________________
Issued at: ________________________________

Notes:
1. Swimming pool not included.
2. Half basketball not included.
3. Landscape not included.
4. Only front fence and gate included.
5. Law office included.
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : TWO STOREY SIX BEDROOM RESIDENTIAL 2/2/2018

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAYOUT, APPURTENANCES (PLANS & PERMITS) 70,000.00
II. EARTHWORKS
A. EXCAVATION 28,804.50
B. BACKFILL 8,262.80
C. EARTHFILL
BLDG. (1.00 M) 26,460.00 10,143.00
III. REBAR WORKS (CONVENTIONAL)
A. FOUNDATION
1. FOOTING 36,000.00 6,816.96
2. FOOTING TIED BEAM 32,900.00 8,018.40
3. WALL FOOTING 17,950.00 5,750.64
B. COLUMN
1. GROUND FLR 116,370.00 47,497.68
2. SECOND FLR 59,160.00 23,989.08
C. BEAMS
1. SECOND FLR 70,400.00 19,036.68
2. ROOF BEAM 29,000.00 6,908.16
D. SLAB
1. GROUND FLR (ON FILL) 13,000.00 3,696.00
2. SECOND FLR 120,950.00 29,421.60
E. STAIR
1. GF-2F 5,750.00 1,332.00
2. SPIRAL 8,625.00 1,998.00
IV. FORM WORKS
A. FTB 12,480.00 14,760.00
B. COLUMN
1. GROUND FLR 39,200.00 29,700.00
2. SECOND FLR 16,800.00 12,960.00
C. BEAM
1. SECOND FLR 43,680.00 17,640.00
2. ROOF BEAM 8,320.00 11,340.00
D. SLAB
1. 2F 149,250.00 31,140.00
E. STAIR
1. GROUND FLR 4,500.00 1,350.00
V. CONCRETE WORKS
A. FOUNDATION
1. FOOTING 50,195.00 16,830.00
2. FOOTING TIED BEAM 15,575.00 5,412.00
3. WALL FOOTING 9,075.00 3,069.00
B. COLUMN
1. GROUND FLR 49,725.00 16,698.00
2. SECOND FLR 25,000.00 7,920.00
C. BEAM
1. SECOND FLR 34,100.00 11,000.00
2. ROOF BEAM 15,350.00 4,950.00
D. SLAB
1. GROUND FLR (ON FILL) 57,150.00 19,030.00
2. SECOND FLR 41,800.00 13,860.00
E. STAIR
1. GROUND FLR 12,500.00 4,125.00
VI. MASONRY WORKS
A. CHB LAYING
1. GROUND FLR 193,750.00 43,470.00
2. SECOND FLR 123,000.00 29,160.00
B. PLASTERING
1. GROUND FLR 29,650.00 56,350.00
2. SECOND FLR 25,450.00 58,320.00
VII. TRUSS & ROOFING
1. TRUSSES 88,200.00 30,870.00
2. LONG SPAN 113,400.00 39,690.00
3. CEILING
A. G/F 59,400.00 31,140.00
B. 2/F 45,375.00 22,680.00
4. INSULATION 13,612.50 4,083.75
VIII. ELECTRICAL
1. GROUND FLR 40,000.00 12,000.00
2. SECOND FLR 50,000.00 15,000.00
3. SYSTEM & BREAKER 50,000.00 20,000.00
IX. PLUMBING
1. GROUND FLR 25,000.00 8,750.00
2. SECOND FLR 35,000.00 12,250.00
3. FIXTURES 260,000.00 78,000.00
4. STORM DRAINAGE 50,000.00 15,000.00
5. SEPTIC TANK 25,000.00 7,500.00
X. DOORS & WINDOWS
1. GROUND FLR 183,000.00 46,500.00
2. SECOND FLR 150,000.00 64,200.00
XI. FINISHING
1. TILEWORKS 163,200.00 56,520.00
2. PAINTING 277,050.00 202,275.00
### 3. GUARDRAILS 75,000.00 26,250.00
4. SPIRAL STAIR 30,000.00 9,000.00
5. CARPENTRY (Cabinets, etc) 135,000.00 47,250.00
6. FENCE & GATE (Front only) 52,500.00 15,750.00
XII. MISCELLANEOUS 75,000.00 26,250.00
SUBTOTAL 3,488,852.50 1,471,718.25
GROSS TOTAL 4,960,570.75
CONTINGENCY 248,028.54
TOTAL PROJECT COST (FINISHED) 5,208,599.29

16,911.04

Prepared & Submittecd by:

__________________________________________
Achitect/ Civil Engineer 261
PRC Reg. No. ______________________________ 35
PTR No. __________________________________ 12
Issued on : _______________________________ 308
Issued at: ________________________________

Notes:
1. Swimming pool not included.
2. Half basketball not included.
3. Landscape not included.
4. Only front fence and gate included.
5. Law office included.
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : TWO STOREY SIX BEDROOM RESIDENTIAL 2/5/2018

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAYOUT, APPURTENANCES (PLANS & PERMITS) 70,000.00
II. EARTHWORKS
A. EXCAVATION 28,804.50
B. BACKFILL 8,262.80
C. EARTHFILL
BLDG. (1.00 M) 26,460.00 10,143.00
III. REBAR WORKS (CONVENTIONAL)
A. FOUNDATION
1. FOOTING 46,000.00 6,816.96
2. FOOTING TIED BEAM 42,000.00 8,018.40
3. WALL FOOTING 27,000.00 5,750.64
B. COLUMN
1. GROUND FLR 126,000.00 47,497.68
2. SECOND FLR 69,000.00 23,989.08
C. BEAMS
1. SECOND FLR 80,000.00 19,036.68
2. ROOF BEAM 40,000.00 6,908.16
D. SLAB
1. GROUND FLR (ON FILL) 23,000.00 3,696.00
2. SECOND FLR 140,000.00 29,421.60
E. STAIR
1. GF-2F 5,750.00 1,332.00
2. SPIRAL 8,625.00 1,998.00
IV. FORM WORKS
A. FTB 12,480.00 14,760.00
B. COLUMN
1. GROUND FLR 39,200.00 29,700.00
2. SECOND FLR 16,800.00 12,960.00
C. BEAM
1. SECOND FLR 43,680.00 17,640.00
2. ROOF BEAM 8,320.00 11,340.00
D. SLAB
1. 2F 149,250.00 31,140.00
E. STAIR
1. GROUND FLR 4,500.00 1,350.00
V. CONCRETE WORKS
A. FOUNDATION
1. FOOTING 60,000.00 16,830.00
2. FOOTING TIED BEAM 25,000.00 5,412.00
3. WALL FOOTING 19,000.00 3,069.00
B. COLUMN
1. GROUND FLR 59,000.00 16,698.00
2. SECOND FLR 35,000.00 7,920.00
C. BEAM
1. SECOND FLR 44,000.00 11,000.00
2. ROOF BEAM 25,000.00 4,950.00
D. SLAB
1. GROUND FLR (ON FILL) 67,000.00 19,030.00
2. SECOND FLR 51,000.00 13,860.00
E. STAIR
1. GROUND FLR 13,500.00 4,125.00
VI. MASONRY WORKS
A. CHB LAYING
1. GROUND FLR 203,000.00 43,470.00
2. SECOND FLR 133,000.00 29,160.00
B. PLASTERING
1. GROUND FLR 40,000.00 56,350.00
2. SECOND FLR 35,000.00 58,320.00
VII. TRUSS & ROOFING
1. TRUSSES 100,000.00 30,870.00
2. LONG SPAN 130,000.00 39,690.00
3. CEILING
A. G/F 70,000.00 31,140.00
B. 2/F 55,000.00 22,680.00
4. INSULATION 16,500.00 4,950.00
VIII. ELECTRICAL
1. GROUND FLR 50,000.00 15,000.00
2. SECOND FLR 60,000.00 18,000.00
3. SYSTEM & BREAKER 60,000.00 24,000.00
IX. PLUMBING
1. GROUND FLR 35,000.00 12,250.00
2. SECOND FLR 45,000.00 15,750.00
3. FIXTURES 280,000.00 78,000.00
4. STORM DRAINAGE 60,000.00 18,000.00
5. SEPTIC TANK 30,000.00 9,000.00
X. DOORS & WINDOWS
1. GROUND FLR 200,000.00 46,500.00
2. SECOND FLR 175,000.00 64,200.00
XI. FINISHING
1. TILEWORKS 200,000.00 56,520.00
2. PAINTING 300,000.00 202,275.00
3. GUARDRAILS 80,000.00 28,000.00
4. SPIRAL STAIR 30,000.00 9,000.00
5. CARPENTRY (Cabinets, etc) 235,000.00 82,250.00
6. FENCE & GATE (Front only) 52,500.00 15,750.00
XII. MISCELLANEOUS 100,000.00 35,000.00
SUBTOTAL 4,081,565.00 1,539,584.50
GROSS TOTAL 5,621,149.50
CONTINGENCY 562,114.95
TOTAL PROJECT COST (FINISHED) 6,183,264.45

Prepared & Submittecd by:

__________________________________________
Achitect/ Civil Engineer
PRC Reg. No. ______________________________
PTR No. __________________________________
Issued on : _______________________________
Issued at: ________________________________
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : TWO STOREY SIX BEDROOM RESIDENTIAL

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. JOEL DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAYOUT, APPURTENANCES (PLANS & PERMITS) 70,000.00
II. EARTHWORKS
A. EXCAVATION 28,804.50
B. BACKFILL 8,262.80
C. EARTHFILL
BLDG. (1.00 M) 26,460.00 10,143.00
III. REBAR WORKS (CONVENTIONAL)
A. FOUNDATION
1. FOOTING 46,000.00 6,816.96
2. FOOTING TIED BEAM 42,000.00 8,018.40
3. WALL FOOTING 27,000.00 5,750.64
B. COLUMN
1. GROUND FLR 126,000.00 47,497.68
2. SECOND FLR 69,000.00 23,989.08
C. BEAMS
1. SECOND FLR 80,000.00 19,036.68
2. ROOF BEAM 40,000.00 6,908.16
D. SLAB
1. GROUND FLR (ON FILL) 23,000.00 3,696.00
2. SECOND FLR 140,000.00 29,421.60
E. STAIR
1. GF-2F 5,750.00 1,332.00
2. SPIRAL 8,625.00 1,998.00
IV. FORM WORKS
A. FTB 12,480.00 14,760.00
B. COLUMN
1. GROUND FLR 39,200.00 29,700.00
2. SECOND FLR 16,800.00 12,960.00
C. BEAM
1. SECOND FLR 43,680.00 17,640.00
2. ROOF BEAM 8,320.00 11,340.00
D. SLAB
1. 2F 149,250.00 31,140.00
E. STAIR
1. GROUND FLR 4,500.00 1,350.00
V. CONCRETE WORKS
A. FOUNDATION
1. FOOTING 75,000.00 16,830.00
2. FOOTING TIED BEAM 35,000.00 5,412.00
3. WALL FOOTING 29,000.00 3,069.00
B. COLUMN
1. GROUND FLR 69,000.00 16,698.00
2. SECOND FLR 45,000.00 7,920.00
C. BEAM
1. SECOND FLR 54,000.00 11,000.00
2. ROOF BEAM 35,000.00 4,950.00
D. SLAB
1. GROUND FLR (ON FILL) 77,000.00 19,030.00
2. SECOND FLR 61,000.00 13,860.00
E. STAIR
1. GROUND FLR 14,500.00 4,125.00
VI. MASONRY WORKS
A. CHB LAYING
1. GROUND FLR 250,000.00 43,470.00
2. SECOND FLR 150,000.00 29,160.00
B. PLASTERING
1. GROUND FLR 80,000.00 56,350.00
2. SECOND FLR 70,000.00 58,320.00
VII. TRUSS & ROOFING
1. TRUSSES 150,000.00 30,870.00
2. LONG SPAN 180,000.00 39,690.00
3. CEILING
A. G/F 90,000.00 31,140.00
B. 2/F 70,000.00 22,680.00
4. INSULATION 21,000.00 6,300.00
VIII. ELECTRICAL
1. GROUND FLR 50,000.00 15,000.00
2. SECOND FLR 60,000.00 18,000.00
3. SYSTEM & BREAKER 60,000.00 24,000.00
IX. PLUMBING
1. GROUND FLR 35,000.00 12,250.00
2. SECOND FLR 45,000.00 15,750.00
3. FIXTURES 280,000.00 78,000.00
4. STORM DRAINAGE 60,000.00 18,000.00
5. SEPTIC TANK 30,000.00 9,000.00
X. DOORS & WINDOWS
1. GROUND FLR 250,000.00 87,500.00
2. SECOND FLR 200,000.00 64,200.00
XI. FINISHING
1. TILEWORKS 250,000.00 87,500.00
2. PAINTING 500,000.00 202,275.00
3. GUARDRAILS 10,000.00 3,500.00
4. SPIRAL STAIR 50,000.00 17,500.00
5. CARPENTRY (Cabinets, etc) 210,000.00 73,500.00
6. FENCE & GATE (Front only) 225,000.00 87,500.00
XII. MISCELLANEOUS 150,000.00
SUBTOTAL 4,928,565.00 1,624,914.50
GROSS TOTAL 6,553,479.50
CONTINGENCY 655,347.95
TOTAL PROJECT COST (FINISHED) 7,208,827.45

Prepared & Submittecd by:

__________________________________________
Achitect/ Civil Engineer
PRC Reg. No. ______________________________
PTR No. __________________________________
Issued on : _______________________________
Issued at: ________________________________
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : TWO STOREY SIX BEDROOM RESIDENTIAL

Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. JOEL DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. LAYOUT, APPURTENANCES (PLANS & PERMITS) 70,000.00
II. EARTHWORKS
A. EXCAVATION 28,804.50
B. BACKFILL 8,262.80
C. EARTHFILL
BLDG. (1.00 M) 26,460.00 10,143.00
III. REBAR WORKS (CONVENTIONAL)
A. FOUNDATION
1. FOOTING 46,000.00 6,816.96
2. FOOTING TIED BEAM 42,000.00 8,018.40
3. WALL FOOTING 27,000.00 5,750.64
B. COLUMN
1. GROUND FLR 126,000.00 47,497.68
2. SECOND FLR 69,000.00 23,989.08
C. BEAMS
1. SECOND FLR 80,000.00 19,036.68
2. ROOF BEAM 40,000.00 6,908.16
D. SLAB
1. GROUND FLR (ON FILL) 23,000.00 3,696.00
2. SECOND FLR 140,000.00 29,421.60
E. STAIR
1. GF-2F 5,750.00 1,332.00
2. SPIRAL 8,625.00 1,998.00
IV. FORM WORKS
A. FTB 12,480.00 14,760.00
B. COLUMN
1. GROUND FLR 39,200.00 29,700.00
2. SECOND FLR 16,800.00 12,960.00
C. BEAM
1. SECOND FLR 43,680.00 17,640.00
2. ROOF BEAM 8,320.00 11,340.00
D. SLAB
1. 2F 149,250.00 31,140.00
E. STAIR
1. GROUND FLR 4,500.00 1,350.00
V. CONCRETE WORKS
A. FOUNDATION
1. FOOTING 75,000.00 16,830.00
2. FOOTING TIED BEAM 35,000.00 5,412.00
3. WALL FOOTING 29,000.00 3,069.00
B. COLUMN
1. GROUND FLR 69,000.00 16,698.00
2. SECOND FLR 45,000.00 7,920.00
C. BEAM
1. SECOND FLR 54,000.00 11,000.00
2. ROOF BEAM 35,000.00 4,950.00
D. SLAB
1. GROUND FLR (ON FILL) 77,000.00 19,030.00
2. SECOND FLR 61,000.00 13,860.00
E. STAIR
1. GROUND FLR 14,500.00 4,125.00
VI. MASONRY WORKS
A. CHB LAYING
1. GROUND FLR 250,000.00 43,470.00
2. SECOND FLR 150,000.00 29,160.00
B. PLASTERING
1. GROUND FLR 80,000.00 56,350.00
2. SECOND FLR 70,000.00 58,320.00
VII. TRUSS & ROOFING
1. TRUSSES 150,000.00 30,870.00
2 x 2 x 1/4 Angle Bar 60.0 pcs
2 x 4 C-Purlins 40.0 pcs
12 mm Plain Round Bar 15.0 pcs
2. LONG SPAN 180,000.00 39,690.00
0.50 thk Tileroof 126.0 sq.m.
0.40 Flashing 50.0 pcs.
0.40 Gutter 80.0 pcs
0.40 Spandril (External Ceiling)
3. CEILING (Internal)
A. G/F 90,000.00 31,140.00
Metal Furring
1/4 thk Marine Plywood
3/4 thk Ord. Plywood (for designs)
B. 2/F 70,000.00 22,680.00
Metal Furring
1/4 thk Marine Plywood
3/4 thk Ord. Plywood (for designs)
4. INSULATION 21,000.00 6,300.00
VIII. ELECTRICAL
1. GROUND FLR 50,000.00 15,000.00
2. SECOND FLR 60,000.00 18,000.00
3. SYSTEM & BREAKER 60,000.00 24,000.00
IX. PLUMBING
1. GROUND FLR 35,000.00 12,250.00
2. SECOND FLR 45,000.00 15,750.00
3. FIXTURES 280,000.00 78,000.00
4. STORM DRAINAGE 60,000.00 18,000.00
5. SEPTIC TANK 30,000.00 9,000.00
X. DOORS & WINDOWS
1. GROUND FLR 250,000.00 87,500.00
Solid two panel Door 1-set
Glass Sliding Door 1-set
Solid Panel Door 4-sets
PVC Door 4-sets
Frameless Awning Wind. 14-sets
2. SECOND FLR 200,000.00 64,200.00
Solid Panel Door 6-sets
PVC Door 3-sets
Frameless Awning Wind. 18-sets
XI. FINISHING
1. TILEWORKS 250,000.00 87,500.00
60 x 60 Granite Tiles 750.0 pcs
30 x 30 Ceramic Tiles 400.0 pcs
Adhesive Cement
Cement Filler
2. PAINTING 500,000.00 202,275.00
Primer White 120.0 Gals
Permacoat 150.0 Gals
3. GUARDRAILS 10,000.00 3,500.00
Tempered Glass 10.0 sq.m
4. SPIRAL STAIR 50,000.00 17,500.00
Plain Bars
5. CARPENTRY (Cabinets, etc) 210,000.00 73,500.00
3/4 thk Marine Plywood
6. FENCE & GATE (Front only) 225,000.00 87,500.00
XII. MISCELLANEOUS 150,000.00
SUBTOTAL 4,928,565.00 1,624,914.50
GROSS TOTAL 6,553,479.50
CONTINGENCY 655,347.95
TOTAL PROJECT COST (FINISHED) 7,208,827.45

Prepared & Submittecd by:

MARLON M. BAUTISTA
Quantity Surveyor
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City
PROJECT : ADDITIONAL (Change Orders) 11/9/2018
Location : KAPT. PEPE SUBD., CABANATUAN CITY
Owner : ATTY. & MRS. DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. SECRET ROOM (Double wall)
a. CBH Laying 16,050.00 3,600.00
II. MASTERS BR (Double wall)
a. CBH Laying 25,665.00 7,560.00
b. Demolition 26.18 sq.m. 7,854.00
III. ROOFDECK (Slab)
a. Rebar works
1. Column 7,400.00 3,658.80
2. Beam 20,850.00 6,212.40
3. Slab 18,400.00 4,262.40
b. Form works
1. Column 5,600.00 3,888.00
2. Beam 13,520.00 5,400.00
3. Slab 19,900.00 6,000.00
c. Concrete works
1. Column 7,925.00 2,376.00
2. Beam 8,395.00 2,640.00
3. Slab 8,400.00 2,700.00
d. Masonry
1. CHB Laying 25,035.00 5,760.00
2. Plastering 5,500.00 11,520.00
e. Stair 5,000.00 1,750.00
IV. EXTENSION (2F)
a. Rebar works 23,325.00 7,067.00
b. Formworks 19,500.00 7,650.00
c. Concrete works 12,350.00 3,850.00
V. EXTENSION (Kitchen)
a. Rebar works 11,662.50 3,533.50
b. Formworks 9,750.00 3,825.00
c. Concrete works 6,175.00 1,925.00
VI. ELECTRICAL
a. Lighting
1. GF 89,250.00 47,600.00
2. 2F 20,250.00 10,800.00
b. Outlet
1. GF 17,250.00 9,200.00
2. 2F 28,500.00 15,200.00
VII. BRICKSTONE/ STONEWORKS
XII. MISCELLANEOUS
SUBTOTAL 425,652.50 185,832.10
GROSS TOTAL 611,484.60
 CONTINGENCY 30,574.23
TOTAL PROJECT COST (FINISHED) 642,058.83

Prepared & Submittecd by:

__________________________________________
Achitect/ Civil Engineer
PRC Reg. No. ______________________________
PTR No. __________________________________
Issued on : _______________________________
Issued at: ________________________________

Notes:
1. Swimming pool not included.
2. Half basketball not included.
3. Landscape not included.
4. Only front fence and gate included.
5. Law office included.
 SC BALINAGAY BUILDERS
Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : ADDITIONAL (Change Orders) 3/28/2019

Location : KAPT. PEPE SUBD., CABANATUAN CITY
OwnerATTY. & MRS. DE LARA

MATERIALS & LABOR COST BREAKDOWN

MATERIALS LABOR
I. GRILLS
a. Windows 32.0 sq.m 22,550.00 10,147.50
b. Fence (carport) 16.5 sq.m 8,000.00 2,800.00

II. PAINTING REVISION

a. Boy's Bedroom ceiling 3,000.00 2,250.00
b. Girl's Bedroom ceiling 3,000.00 2,250.00
c. Short pit (chestnut brown) 3,500.00 2,625.00

III. BREAKER (Additional)

a. 16 Branches 16.00 5,600.00
b. 12 Branches 12.00 4,200.00
c. 4 Branches (Office) 4.00 1,400.00

IV. ELECTRICALS (Additional)

a. Lighting outlets 124.00 68,200.00 49,600.00
b. Convenience outlets 33.00 18,150.00 13,200.00
NOTES:
1. All lights are provided by the owner; wires, conduits, junction etc
are provided by the contractor only.
2. Actual number of outlets less the number of outlets in plan.

V. CABINETS
a. Sliding to swing (2 units) 8,000.00 6,000.00
b. Secret Room (Movable Door) 15,500.00 7,000.00
c. Boy's Room (side) 5,000.00 3,150.00

VI. OTHERS
a. Exhaust fan (5 units) 8,500.00 3,000.00
b. Stair (wood planks) 40,000.00 18,000.00
c. Metal Spiral stair
SUBTOTAL 132,350.00 100,075.00
GROSS TOTAL 232,425.00
CONTINGENCY 23,242.50
TOTAL PROJECT COST 255,667.50

Prepared & Submitted by:

MR. SIMEON C. BALINAGAY III

Manager
 1.2 2.5 3 3000
1500
300
4800 9600

1.9 2.4 4.56

1.9 0.23 6 2.622
2.4 0.23 4 2.208
9.39
3.9125 6000
4000
1200
11200

0.6 0.6 8
2.88 3000
0.6 2.4 1.44 1500
4.32 500
1.8 5000

LO CO
89 7 7 12
10 5 9 11
19 15 9 6
12 8 2 5
7 8 4 4
6 5 3 5
143 48 191 5
3
10 42 43 85
18
11 10
16 10
12 9
67 124 8
7
8
52 33

breaker 16
1
1 800 800.00
15 600 9,000.00
9,800.00

breaker 12
1
1 800 800.00
11 600 6,600.00
7,400.00
breaker 4
1
1 800 800.00
3 600 1,800.00
2,600.00

stair
14,265.00
9,400.00
12,852.00
36,517.00