Project : PROPOSED TWO STOREY RESIDENTIAL HOUSE

Location : BLK 1 LOT 11 EDGEWOOD PLACES SUNVALLEY ESTATE [Link] ANTIPOLO CITY
Owner : [Link] SANTAGO LIMYU & JENNIFER TAROC LIMYU
Subject : DIRECT COST
Date : January 5, 2012
DIRECT COST
UNIT COST TOTAL TOTAL
ITEM DESCRIPTION QTY. UNIT
MATERIAL LABOR/EQT UNIT COST AMOUNT
A. General Requirements
1.0 Mobilization/Demobilization 1.00 lot 20,000.00 20,000.00
2.0 Miscellaneous 1.00 lot 15,000.00 15,000.00
3.0 Temporary Facilities 1.00 lot 20,000.00 20,000.00
4.0 Temporary Utilities (Power & Water) 1.00 lot 20,000.00 20,000.00
5.0 Temporary Fence 1.00 lot 10,000.00 10,000.00
6.0 Material Testing 1.00 lot 12,000.00 12,000.00
7.0 Support Equipment 1.00 lot 20,000.00 20,000.00
9.0 Safety & Housekeeping 1.00 lot 15,000.00 15,000.00
10.0 Technical Support & Staff 1.00 lot 15,000.00 15,000.00

SUB Total A 147,000.00

B. Civil Works
1.0 Layout & Staking 189.33 m² 12.00 22.00 34.00 6,437.22
2.0 Site Clearing 189.33 m² 30.00 30.00 5,679.90
3.0 Excavation 80.01 m³ 420.00 420.00 33,604.20
4.0 Backfilling / Compaction 80.01 m³ 175.00 175.00 14,001.75
5.0 Earthfill & Compaction 20.00 m³ 350.00 175.00 525.00 10,500.00
6.0 Gravel Bedding 65.83 m³ 700.00 175.00 875.00 57,601.25

SUB Total B 127,824.32

C. Structural Works
1.0 Concrete
a. Footing 19.00 m³ 4,250.00 260.00 4,510.00 85,690.00
b. Footing Tie Beam 8.00 m³ 4,080.00 260.00 4,340.00 34,720.00
c. Pedestal 7.80 m³ 4,080.00 260.00 4,340.00 33,852.00
d. Slab on Grade 16.90 m³ 4,080.00 260.00 4,340.00 73,346.00
2.0 Rebars
a. Footing 312.44 kgs 42.00 6.50 48.50 15,153.34
b. Footing Tie Beam 378.40 kgs 42.00 6.50 48.50 18,352.40
c. Pedestal 1,130.40 kgs 42.00 6.50 48.50 54,824.40
d. Slab on Grade 800.00 kgs 42.00 6.50 48.50 38,800.00
3.0 Formworks
a. Footing 57.50 sqm 350.00 250.00 600.00 34,500.00
b. Footing Tie-Beam 26.50 sqm 350.00 250.00 600.00 15,900.00
c. Pedestal 21.30 sqm 350.00 250.00 600.00 12,780.00
d. Slab on Grade 27.80 sqm 350.00 250.00 600.00 16,680.00
4.0 Structural Steel Works
a. Rigid Frame 450.00 kgs 96.00 included 96.00 43,200.00
b. Roof Frame 220.00 kgs 96.00 included 96.00 21,120.00
c. Sidings/Partition Frame 115.00 kgs 96.00 included 96.00 11,040.00

SUB Total C 509,958.14

D. Architectural Works
1.0 Masonry (incl. stiffiner columns & Lintel Beams)
a. 150mm CHB 290.00 sqm 650.00 180.00 830.00 240,700.00
b. 100mm CHB 190.00 sqm 650.00 180.00 830.00 157,700.00
c. Plastering 580.00 sqm 130.00 180.00 310.00 179,800.00
d. Stiffener Column 112.50 lm 450.00 150.00 600.00 67,500.00
e. Lintel Beam 35.00 lm 450.00 150.00 600.00 21,000.00
2.0 Floor Finishes
a. Plain Cement 189.10 sqm 120.00 80.00 200.00 37,820.00
6.0 Roofing Finishes
a. Pre-Painted G.I. Roofing Sheets w/ insulation 289.00 sqm 995.00 120.00 1,115.00 322,235.00
c. Prepainted Sidings Sheet /Partition (Single Wall) 51.00 sqm 775.00 120.00 895.00 45,645.00
8.0 Miscellaneous Works
a. Canopy 2.00 sets 35,000.00 included 35,000.00 70,000.00
SUB Total D 1,142,400.00

E. UTILITIES
1.0 Plumbing Works 1.00 lot 95,000.00

2.0 Electrical Works 1.00 lot 80,000.00

SUB Total E 175,000.00

GRAND TOTAL AMOUNT >>>

2,102,182.46

Page 1 of 23
 UNIT COST TOTAL TOTAL
ITEM DESCRIPTION QTY. UNIT
MATERIAL LABOR/EQT UNIT COST AMOUNT
2,102,182.46
Cost Per SQ. meter 11,103.27

Page 2 of 23
 Building Estimation
QUANTITY SHEET
Width/ Height/
Length
Sr. No. Item Description No. Breadth Depth Quantity
(m)
(m) (m)

Earthwork in Excavation
1 in
Foundation:
Footing (1m x 1m) 11 2.200 2.200 1.580 84.12
Depth From GL = 0.6 + 1 + 0.6
0.6 =Extra For working space
Total Qty= 84.12
2 Footing PCC
Footing (1m x 1m) 11 1.300 1.300 0.075 1.39
Thickness = 0.075
D = 0.150 + 1.0 + 0.150
Total Qty= 1.39
3 Footing RCC
Base(1m x 1m) 11 1.000 1.000 0.450 4.95
Thickness = 0.450

Total Qty= 4.95

4 Column up to Plinth
Level RCC
Column 11 0.230 0.230 1.050 0.61

Total Qty= 0.61

5 Back-filling
5.a Back-filling In Footing
Excavation Area 11 2.200 2.200 1.580 84.12
Deduction
Footing P.C.C -11 1.300 1.300 0.075 -1.39
Footing RCC -11 1.000 1.000 0.450 -4.95
Footing Column -11 0.230 0.230 1.050 -0.61
5.a Total Qty= 77.16
5.b Plinth Beam Back filling
Plinth area out to out 1 10.240 7.690 0.600 47.25
Deduction
L-1 -3 10.240 0.230 0.600 -4.24
L-2 -4 3.000 0.230 0.600 -1.66
L-3 -3 4.000 0.230 0.600 -1.66
 L-4 -1 1.500 0.230 0.600 -0.21
L-5 -1 2.315 0.230 0.600 -0.32
5.b Total Qty= 39.17
5.a + 5.b Total Qty= 116.33
6 Plinth Beam RCC
Beam (230 mm x 600 mm)
L-1 3 10.240 0.230 0.600 4.24
L-2 4 3.000 0.230 0.600 1.66
L-3 3 4.000 0.230 0.600 1.66
L-4 1 1.500 0.230 0.600 0.21
L-5 1 2.315 0.230 0.600 0.32

Total Qty= 0.32

7 Grae Slab RCC
Plinth area out to out 1 10.240 7.690 0.100 7.87
Deduction
Column -11 0.230 0.230 0.100 -0.06

Total Qty= 7.82

8 Column Up to Slab Level
RCC
Column 11 0.230 0.230 2.650 1.54

Total Qty= 1.54

9 Brick Masonry
230 mm thick wall Brick Masonry
Long Wall 3 10.240 0.230 2.650 18.72
Shot wall-1 3 3.000 0.230 2.650 5.49
Shot wall-1 1 3.000 0.230 1.200 0.83
Shot Wall-2 3 4.000 0.230 2.650 7.31
Deduction
Column -11 0.230 0.230 2.650 -1.54
Window W -2 2.000 0.230 1.200 -1.10
Window W1 -2 1.500 0.230 1.200 -0.83
Window W2 -3 1.200 0.230 1.200 -0.99
Window W3 -1 1.200 0.230 1.500 -0.41
Door o -2 1.200 0.230 2.100 -1.16
Door D -1 1.200 0.230 2.100 -0.58
Door D1 -1 1.000 0.230 2.100 -0.48
Door MS -1 2.000 0.230 1.200 -0.55
Vent -1 0.900 0.230 0.600 -0.12
Vent V1 -1 0.600 0.230 0.600 -0.08
 Total Qty 230 mm Thick Wall= 24.49
115 mm thick wall Brick Masonry
Bath Room 1 1.500 0.115 2.650 0.46
Passage wall 1 2.315 0.115 2.650 0.71
Deduction
Door D2 -2 0.750 0.115 2.100 -0.36
Parapet Wall
Long Wall 2 10.240 0.115 1.000 2.36
Shot Wall 2 7.460 0.115 1.000 1.72
Total Qty 115 mm Thick Wall= 4.87
10 In Side Plaster
Bed Room
Long Wall 2 4.000 3.000 24.00
Shot wall 2 3.000 3.000 18.00
Deduction
Door D1 -0.5 1.000 2.100 -1.05
Window W2 -0.5 1.200 1.000 -0.60
Window W3 -0.5 1.200 1.200 -0.72
Kitchen + Dining
Long Wall 2 4.000 3.000 24.00
Shot wall 2 4.000 3.000 24.00
Deduction
Door O -0.5 1.200 2.100 -1.26
Window W2 -1 1.200 1.000 -1.20
Verandah
Long Wall 2 3.000 3.000 18.00
Shot wall 1 3.000 3.000 9.00
Shot wall 1 3.000 1.200 3.60
Deduction
Door MS -0.5 1.200 1.200 -0.72
Door D -0.5 1.200 2.100 -1.26
Window W -0.5 2.000 1.200 -1.20
DRG. Room
Long Wall 2 5.550 3.000 33.30
Shot wall 2 4.000 3.000 24.00
Deduction
Door O -1 1.200 2.100 -2.52
Door D -0.5 1.200 1.200 -0.72
Window W -0.5 2.000 1.200 -1.20
Window W1 -1 1.500 1.200 -1.80
Bath Room
Long Wall 2 1.500 3.000 9.00
Shot wall 2 1.200 3.000 7.20
 Deduction
Door D2 -0.5 0.750 2.100 -0.79
Vent V1 -0.5 0.900 0.600 -0.27
W.C
Long Wall 2 1.500 3.000 9.00
Shot wall 2 1.000 3.000 6.00
Deduction
Door D2 -0.5 0.750 2.100 -0.79
Vent -0.5 0.600 0.600 -0.18
Passage
Long Wall 2 2.320 3.000 13.92
Shot wall 2 1.390 3.000 8.34
Deduction
Door D2 -1 0.750 2.100 -1.58
Door D1 -1 1.000 2.100 -2.10
Door O -1 1.200 2.100 -2.52

Total Qty In Side Plaster= 208.89

11 Out Side Plaster
Front Side 1 4.450 4.775 21.25
1 3.230 2.180 7.04
Lintel W 1 2.000 1.300 2.60
Deduction
Door MS -0.5 1.200 1.200 -0.72
Window W -0.5 2.000 1.200 -1.20
Back Side 1 7.690 4.775 36.72
Lintel W 2 2 1.200 1.300 3.12
Deduction
Window W 2 -1 1.200 1.000 -1.20
Right Side 1 10.240 4.775 48.90
Deduction
Window W -0.5 2.000 1.200 -1.20
Window W 3 -0.5 1.200 1.200 -0.72
Vent -0.5 0.600 0.600 -0.18
Vent V1 -0.5 0.900 0.600 -0.27
Left Side 1 10.240 4.775 48.90
Deduction
Window W 1 -1 1.500 1.200 -1.80
Window W 2 -0.5 1.200 1.000 -0.60
Parapet Wall
Long Wall 2 10.010 1.115 22.32
Shot Wall 2 7.460 1.000 14.92
 Total Out Side Plaster Qty = 197.87
12 Ceiling Plaster
Bed Room 1 4.000 3.000 12.00
Kitchen + Dining 1 4.000 4.000 16.00
Verandah 1 3.000 3.000 9.00
DRG. Room 1 5.550 4.000 22.20
Bath Room 1 1.500 1.200 1.80
W.C 1 1.500 1.000 1.50
Passage 1 2.320 1.390 3.22

Total Out Side Plaster Qty = 65.72

13 Slab RCC
Slab Area 1 10.240 7.690 0.100 7.87
S-1 3 10.240 0.230 0.350 2.47
S-2 4 3.000 0.230 0.350 0.97
S-3 3 4.000 0.230 0.350 0.97
S-4 1 1.500 0.230 0.350 0.12
S-5 1 2.315 0.230 0.350 0.19

Total RCC Slab Qty= 12.59

14 In Side Paint
Bed Room
Long Wall 2 4.000 3.000 24.00
Shot wall 2 3.000 3.000 18.00
Bed Room Ceiling 1 4.000 3.000 12.00
Deduction
Door D1 -1 1.000 2.100 -2.10
Window W2 -1 1.200 1.000 -1.20
Window W3 -1 1.200 1.200 -1.44
Kitchen + Dining
Long Wall 2 4.000 3.000 24.00
Shot wall 2 4.000 3.000 24.00
Kitchen + Dining Ceiling 1 4.000 4.000 16.00
Deduction
Door O -1 1.200 2.100 -2.52
Window W2 -2 1.200 1.000 -2.40
Verandah
Long Wall 2 3.000 3.000 18.00
Shot wall 1 3.000 3.000 9.00
Shot wall 1 3.000 1.200 3.60
Verandah Ceiling 1 3.000 3.000 9.00
Deduction
Door MS -1 1.200 1.200 -1.44
 Door D -1 1.200 2.100 -2.52
Window W -1 2.000 1.200 -2.40
DRG. Room
Long Wall 2 5.550 3.000 33.30
Shot wall 2 4.000 3.000 24.00
DRG. Room Ceiling 1 5.550 4.000 22.20
Deduction
Door O -2 1.200 2.100 -5.04
Door D -1 1.200 1.200 -1.44
Window W -1 2.000 1.200 -2.40
Window W1 -2 1.500 1.200 -3.60
Bath Room
Long Wall 2 1.500 3.000 9.00
Shot wall 2 1.200 3.000 7.20
Bath Room Ceiling 1 1.500 1.200 1.80
Deduction
Door D2 -1 0.750 2.100 -1.58
Vent V1 -1 0.900 0.600 -0.54
W.C
Long Wall 2 1.500 3.000 9.00
Shot wall 2 1.000 3.000 6.00
W.C Ceiling 1 1.500 1.000 1.50
Deduction
Door D2 -1 0.750 2.100 -1.58
Vent -1 0.600 0.600 -0.36
Passage
Long Wall 2 2.320 3.000 13.92
Shot wall 2 1.390 3.000 8.34
Passage Ceiling 1 2.320 1.390 3.22
Deduction
Door D2 -2 0.750 2.100 -3.15
Door D1 -2 1.000 2.100 -4.20
Door O -2 1.200 2.100 -5.04

Total Qty In Side Plaster= 252.14

15 Out Side Plaster
Front Side 1 4.450 4.775 21.25
1 3.230 2.180 7.04
Lintel W 1 2.000 1.300 2.60
Deduction
Door MS -1 1.200 1.200 -1.44
Window W -1 2.000 1.200 -2.40
Back Side 1 7.690 4.775 36.72
Lintel W 2 2 1.200 1.300 3.12
Deduction
Window W 2 -1 1.200 1.000 -1.20
Right Side 1 10.240 4.775 48.90
Deduction
Window W -1 2.000 1.200 -2.40
Window W 3 -1 1.200 1.200 -1.44
Vent -1 0.600 0.600 -0.36
Vent V1 -1 0.900 0.600 -0.54
Left Side 1 10.240 4.775 48.90
Deduction
Window W 1 -2 1.500 1.200 -3.60
Window W 2 -1 1.200 1.000 -1.20
Parapet Wall
Long Wall 2 10.010 1.115 22.32
Shot Wall 2 7.460 1.000 14.92

Total Out Side Plaster Qty = 191.18

Unit

Sum Data as per Drawing Length Width Height

cu m Plit area 10.24 7.69
Footing P.C.C 1.3 1.3 0.075
Footing R.C.C 1 1 0.45
cu m Column Size 0.23 0.23
Plinth Beam 0.23 0.6
cu m

cu m

cu m

cu m

cu m

cu m

cu m

cu m
cu m
cu m
cu m

cu m

cu m
cu m
cu m
cu m
cu m
cu m
cu m

cu m
cu m
cu m
cu m
cu m

cu m

cu m

cu m

cu m

cu m

cu m Plan

cu m
cu m
cu m
cu m

cu m
cu m
cu m
cu m
cu m
cu m
cu m
cu m
cu m
cu m
cu m
cu m

cu m
cu m
Section
cu m

cu m
cu m
cu m

Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m. Elevation

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m. Footing Location

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
cu m
Sq.m.

Sq.m.
Sq.m.
Sq.m.
Sq.m.
Sq.m. Plinth Beam
Sq.m.
Sq.m.

Sq.m.

cu m
cu m
cu m
cu m
cu m
cu m

cu m

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m. Slab Beam

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.

Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.
Sq.m.
Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.
Sq.m.

Sq.m.