SC BALINAGAY BUILDERS

Km. 120 NE Aurora Rd., Lourdes, Cabanatuan City

PROJECT : PROPOSED TWO STORREY 4 BEDROOM RESIDENTAIL BUILDING

Location : SAN MIGUEL NA MUNTI TALAVERA, NUEVA ECIJA
Owner : MRS. EDITHA L. BULACLAC

MATERIALS & LABOR COST BREAKDOWN

PROGRAM OF WORKS MATERIALS LABOR

I (PLANS & PERMITS) 50,000.00
* MOBILIZATION & LAYOUT 15,000.00
II DEMOLITION AND HAULING
A. DEMOLITION 45,000.00
B. HAULING 15,000.00
III EARTHWORKS
A. EXCAVATION 38,305.50
B. BACKFILL 5,800.31
C. EARTHFILL
BLDG. ( 1.00m ) 32,381.10 8,095.28
IV REBAR WORKS
A. FOUNDATION
* FOOTING 11,841.39 6,711.84
* TIE BEAM ( FTB ) 50,053.95 17,276.16
* WALL FOOTING 5,393.16 1,339.20
B. COLUMN
* GROUND FLOOR 44,920.71 18,535.20
* 2ND FLOOR 22,086.36 7,842.24
C. BEAMS
* 2ND FLOOR 67,589.28 23,776.32
* ROOF BEAM 45,041.85 15,458.88
D. SLAB
* GROUND FLOOR ( ON FILL ) 8,317.80 3,749.76
* 2ND FLOOR 41,470.20 10,267.20
E. STAIRS
* GF - 2F 5,862.15 1,747.68
F. CHB REINFORCEMENT
* GROUND FLOOR 16,364.70 4,106.88
* 2ND FLOOR 13,667.49 3,392.64
V. FORM WORKS
A. TIE BEAM ( FTB ) 16,333.65 10,080.00
B. COLUMN
* GROUND FLOOR 13,287.60 8,456.25
* 2ND FLOOR 12,607.65 6,189.75
C. BEAMS
* 2ND FLOOR 17,533.35 10,920.00
* ROOF BEAM 14,156.55 8,820.00
D. SLAB
* 2ND FLOOR 91,881.00 1,350.00
E. STAIRS
* GF - 2F 5,000.00 1,000.00
VI. CONCRETE WORKS
A. FOUNDATION
* FOOTING 13,174.47 16,368.00
* TIE BEAM ( FTB ) 13,131.99 13,104.00
* WALL FOOTING 11,995.92 12,096.00
B. COLUMN
* GROUND FLOOR 15,741.18 15,687.00
* 2ND FLOOR 7,403.04 7,392.00
C. BEAMS
* 2ND FLOOR 18,461.43 21,399.00
* ROOF BEAM 13,268.70 14,154.00
D. SLAB
* GROUND FLOOR ( ON FILL ) 29,720.79 29,925.00
* 2ND FLOOR 6,604.74 18,900.00
E. STAIRS
* GF - 2F 6,220.80 4,116.00
VII. MASONRY WORKS
A. CHB LAYING
* GROUND FLOOR AND 2ND 109,816.20 63,032.20
FLOOR
B. PLASTERING
* GROUND FLOOR AND 2ND 54,072.00 32,540.20
FLOOR
VIII. TRUSS & ROOFING
A. TRUSSES 21,262.50 4,252.50
B. LONGSPAN 43,132.50 8,626.50
C. CEILING -
* GROUND FLOOR 90,627.22 18,125.44
* 2ND FLOOR 78,093.67 15,618.73
D. INSULATION 31,237.47 6,247.49
IX. ELECTRICAL
A. GROUND FLOOR 25,714.98 12,800.00
B. 2ND FLOOR 34,254.90 16,000.00
C. SYSTEM BREAKER 50,000.00 12,500.00
X. PLUMBING
A. GROUND FLOOR 28,700.00 11,480.00
B. 2ND FLOOR 36,200.00 14,480.00
C. FIXTURES 62,500.00 25,000.00
D. STORM DRAINAGE 47,000.00 18,800.00
E. SEPTICTANK 28,000.00 11,200.00
XI. DOORS & WINDOWS
A. GROUND FLOOR & SECOND FLOOR 176,850.00 35,370.00
XIII. MISCELLANEOUS 125,000.00
SUB-TOTAL 1,713,974.44 797,435.15
GROSS TOTAL 2,511,409.59
TOTAL PROJECT COST ( FINISH ) 2,511,409.59

Notes:

The total project cost is rough finish only

Prepared & Submittecd by:

ENGR. MARK CHRISTIAN D. ESGUERRA

Achitect/ Civil Engineer
PRC Reg. No. 0164558
PTR No. NE-5774350
Issued on : August 08, 2019
Issued at STA.ROSA NUEVA ECIJA