10 6 3.699 142.

9294 16
12 6 5.32656 205.8183 10
16 6 9.46944 365.8992
20 6 14.796 571.7174 24
25 6 23.11875 893.3085 28
28 6 29.00016 1120.566
32 6 37.87776 1463.597 6
 59.184 24 227.2666
53.2656 10 53.2656
55 203.445
227.2666
103.572 38 140.562

31.95936
Project : 1 Storey Residential House
Location : San Pedro, Laguna 2 257.00
Subject : Material and Labor Cost
Date :

Qty. Unit Material Cost Labor Cost Line Total

Item No. Description
U. Cost Amount U. Cost Amount

I. EARTHWORKS/SITEWORKS
1 Site Clearing 1.00 lot - 2,000.00 2,000.00
2 Site lay-out 1.00 lot - 3,000.00 3,000.00
3 Demolition Works / Disposal (Optional) 29.07 sq.m. - 2,500.00 72,675.00
4 Excavation 6.75 cu.m. - 486.73 3,285.43
5 Backfill 4.77 cu.m. - 160.00 762.40
6 Gravel Bedding 4.16 cu.m. 800.00 3,331.20 110.00 458.04
7 Soil Poisoning 40.00 sq.m. 75.00 3,000.00 30.00 1,200.00
8 Compaction 31.50 sq.m. - 70.00 2,205.00
Sub-total of Item I 6,331.20 85,585.87 91,917.07

II. CONCRETE WORKS

2900 PSI 1 Column and Wall Footing , M20 Grade (2:3:6) 1.69 cu.m. 3,950.00 6,671.55 2,400.00 4,053.60
Unit Cost of Cement per bag 18.00 bags 275.00 4,950.00
Unit Cost of Sand per cu.m. 0.71 cu.m. 800.00 571.56
Unit Cost of Gravel per cu.m. 1.43 cu.m. 800.00 1,143.12
2900 PSI 2 Column, M20 Grade (2:3:6) 1.41 cu.m. 3,950.00 5,553.70 2,400.00 3,374.40
Unit Cost of Cement per bag 15.00 bags 275.00 4,125.00
Unit Cost of Sand per cu.m. 0.59 cu.m. 800.00 475.79
Unit Cost of Gravel per cu.m. 1.19 cu.m. 800.00 951.58
2900 PSI 3 Beams & Girder , M20 Grade (2:3:6) 2.78 cu.m. 3,950.00 10,990.88 2,400.00 6,678.00
Unit Cost of Cement per bag 29.00 bags 275.00 7,975.00
Unit Cost of Sand per cu.m. 1.18 cu.m. 800.00 941.60
Unit Cost of Gravel per cu.m. 2.35 cu.m. 800.00 1,883.20
2175 Psi 4 Slab on Grade, M15 Grade (1:2:4) 3.06 cu.m. 3,315.00 10,143.90 2,400.00 7,344.00
Unit Cost of Cement per bag 25.00 bags 275.00 6,875.00
Unit Cost of Sand per cu.m. 1.35 cu.m. 800.00 1,077.12
Unit Cost of Gravel per cu.m. 2.72 cu.m. 800.00 2,178.72
5 Concrete Topping 3.23 sqm 230.00 741.75 100.00 322.50
Unit Cost of Cement per bag 2.00 bags 275.00 550.00
Unit Cost of Sand per cu.m. 0.24 cu.m. 800.00 192.00
Sub-total of Item II 34,101.78 21,772.50 55,874.28

II. REBARS
Unit Cost of GRADE 40 per kg. 38.64 per kgs.

1 Column & Wall Footing 112.45 kgs. 38.64 4,345.05 9.00 1,012.05
12mm dia. By 6m length 10.00 pcs 206.00 2,060.00
10mm dia. By 6m length 16.00 pcs 145.00 2,320.00
2 Column 330.84 kgs. 38.64 12,783.60 9.00 2,977.55
16mm dia. By 6m length 24.00 pcs 366.00 8,784.00
10mm dia. By 6m length 28.00 pcs 145.00 4,060.00
3 Beam 483.98 kgs. 38.64 18,700.88 9.00 4,355.79
16mm dia. By 6m length 24.00 pcs 145.00 3,480.00
12mm dia. By 6m length 10.00 pcs 206.00 2,060.00
10mm dia. By 6m length 55.00 pcs 145.00 7,975.00
4 Slab on Grade 140.56 kgs. 38.64 5,431.32 9.00 1,265.06
10mm dia. By 6m length 38.00 pcs 145.00 5,510.00
G.I. Tiewires 52.00 kgs. 38.00 1,976.00 -
Sub-total of Item III 41,260.85 9,610.45 50,871.29

IV. FORMWORKS
1 Formworks 43.50 sq.m. 180.00 7,830.00
Form Plywood (Ordinary) 17.00 pcs. 700.00 11,900.00
2 Scaffolding & Staging 1,486.00 Bd.ft 17.50 26,005.00 4.00 5,944.00
2x2x12 Coco Lumber 130.00 pcs. 70.00 9,100.00
2x3x12 Coco Lumber 161.00 pcs. 105.00 16,905.00
C.W. Nails #4 14.00 kg 50.00 700.00
C.W. Nails #2 (1/2) 3.90 kg 50.00 195.00
Finishing Nails #1 1.70 kg 50.00 85.00
Sub-total of Item IV 38,885.00 13,774.00 52,659.00

V. MASONRY WORKS
1 4" CHB 866.00 pcs. 18.00 15,588.00 26.20 22,689.20
Cement 37.00 bags 275.00 10,175.00
Sand 3.10 cu.m. 800.00 2,480.00
Rebar (10mm dia. By 6m length) 45.00 pcs. 145.00 6,525.00
G.I. Tiewires 2.90 kg 38.00 110.20
2 Plastering 125.90 sq.m. - - 180.00 22,662.00
Cement 38.00 bags 275.00 10,450.00
Sand 2.20 cu.m. 1,200.00 2,640.00
Sub-total of Item IV 47,968.20 45,351.20 93,319.40

VI. OTHER WORKS

1 ROOFING WORKS 40.10 sq.m. 1,100.00 44,110.00 44,110.00
2 ELECTRICAL WORKS 31.50 sq.m. 350.00 11,025.00 11,025.00
3 SANITARY & PLUMBING WORKS 1.00 lot 15,000.00 15,000.00 15,000.00
4 Septic Tank 1.00 lot 10,000.00 10,000.00 10,000.00
LUMP SUM
5 Doors 4.00 set 3,000.00 12,000.00 12,000.00
6 Windows 5.00 set 2,500.00 12,500.00 12,500.00
7 Floor & Wall Finishes (Tiles) 41.65 sq.m. 595.00 24,781.75 24,781.75
8 Painting 157.90 sq.m. 350.00 55,265.00 55,265.00
TOTAL OF W O R KS 529,322.79
Project : 1 Storey Residential House
Location : San Pedro, Laguna 2 257.00
Subject : Material and Labor Cost
Date : May 8, 2019
Area: (8x5.2m) 41.60
Qty. Unit Material Cost Labor Cost Line Total
Item No. Description
U. Cost Amount U. Cost Amount

I. EARTHWORKS/SITEWORKS
1 Site Clearing 1.00 lot - 2,000.00 2,000.00
2 Site lay-out 1.00 lot - 3,000.00 3,000.00
3 Demolition Works / Disposal (Optional) 29.07 sq.m. - 1,000.00 29,070.00
4 Excavation 6.04 cu.m. - 486.73 2,941.43
5 Backfill 5.67 cu.m. - 160.00 906.88
6 Gravel Bedding 5.14 cu.m. 700.00 3,595.55 135.00 693.43
7 Soil Poisoning 41.60 sq.m. 75.00 3,120.00 30.00 1,248.00
8 Compaction 35.80 sq.m. - 80.00 2,864.00
Sub-total of Item I 6,715.55 42,723.74 49,439.29

II. CONCRETE WORKS

2900 PSI 1 Column and Wall Footing , M20 Grade (2:3:6) 1.49 cu.m. 3,315.00 4,948.47 1,500.00 2,239.13
2900 PSI 2 Column, M20 Grade (2:3:6) 1.37 cu.m. 3,315.00 4,551.50 1,500.00 2,059.50
2900 PSI 3 Beams & Girder , M20 Grade (2:3:6) 2.37 cu.m. 3,315.00 7,839.98 1,500.00 3,547.50
2175 Psi 4 Slab on Grade, M15 Grade (1:2:4) 3.87 cu.m. 2,750.00 10,650.75 1,500.00 5,809.50
Sub-total of Item II 27,990.69 13,655.63 41,646.31

II. REBARS
1 Column & Wall Footing 91.62 kgs. 48.64 4,456.24 6.00 549.70
2 Column 153.05 kgs. 48.64 7,444.34 6.00 918.30
3 Beam 468.03 kgs. 48.64 22,764.84 6.00 2,808.16
4 Slab on Grade 217.50 kgs. 48.64 10,579.26 6.00 1,305.01
5 G.I. Tiewires 52.00 kgs. 48.64 2,529.28 -
Sub-total of Item III 45,244.68 5,581.17 50,825.85

IV. FORMWORKS
1 Formworks 43.50 sq.m. 150.00 6,525.00
Form Plywood (Ordinary 4'x8'x1/4") 17.00 pcs. 490.00 8,330.00
2 Scaffolding & Staging 897.60 Bd.ft 17.50 15,708.00 4.20 3,769.92
C.W. Nails #4 14.00 kg 50.00 700.00
C.W. Nails #2 (1/2) 3.90 kg 50.00 195.00
Finishing Nails #1 1.70 kg 50.00 85.00
Sub-total of Item IV 25,018.00 10,294.92 35,312.92
V. MASONRY WORKS
1 4" CHB 934.00 pcs. 14.00 13,076.00 18.80 17,559.20
Cement 42.00 bags 260.00 10,920.00
White Sand 3.20 cu.m. 700.00 2,240.00
Rebar (10mm dia. By 6m length) 52.00 pcs. 145.00 7,540.00
G.I. Tiewires 3.50 kg 38.00 133.00
2 Plastering 133.25 sq.m. - - 190.00 25,316.55
Cement 38.00 bags 260.00 9,880.00
Vibro Sand 2.20 cu.m. 800.00 1,760.00
Sub-total of Item V 45,549.00 42,875.75 88,424.75

VI. ELECTRICAL WORKS

1/2"Ø PVC Pipe 11.00 pcs 68.00 748.00 63.00 693.00
1/2"Ø PVC Adapter w/ Locknut 48.00 pcs 22.00 1,056.00 25.00 1,200.00
3.5mm² THHN 165.00 meters 26.67 4,400.55 24.83 4,096.95
Utility box 12.00 pcs 40.00 480.00 40.50 486.00
Junction box 18.00 pcs 60.00 1,080.00 50.90 916.20
1 gang Switch 3.00 pcs 180.00 540.00 120.00 360.00
3 gang Switch 3.00 pcs 230.00 690.00 120.00 360.00
Duplex Conv. Outlet 10.00 pcs 230.00 2,300.00 130.00 1,300.00
ACU Outlet 2.00 pcs 250.00 500.00 130.00 260.00
Consumables 1.00 lot 800.00 800.00
Sub-total of Item VI 12,594.55 9,672.15 22,266.70

VII. PLUMBING WORKS

4"Ø PVC Pipe, 6m length 2.00 pcs 820.00 1,640.00 50.00 100.00
3"Ø PVC Pipe, 6m length 2.00 pcs 635.00 1,270.00 50.00 100.00
1"Ø PPR Pipe, 4m length 4.00 pcs 470.00 1,880.00 50.00 200.00
3/4"Ø PPR Pipe, 4m length 3.00 pcs 390.00 1,170.00 50.00 150.00
3"Ø P-Trap PVC Pipe 2.00 pcs 170.00 340.00 100.00 200.00
3"Ø 90°-Elbow PVC Pipe 5.00 pcs 69.00 345.00 130.00 650.00
4"Ø Coupling PVC Pipe 4.00 pcs 65.00 260.00 70.00 280.00
3"Ø Wye PVC Pipe 3.00 pcs 95.00 285.00 130.00 390.00
3"Ø Tee PVC Pipe 3.00 pcs 100.00 300.00 110.00 330.00
4"Ø Tee PVC Pipe 1.00 pcs 160.00 160.00 110.00 110.00
4" Ø x 3" ϕ Reducer Wye 1.00 pcs 165.00 165.00 110.00 110.00
4" Ø x 3" ϕ Reducer Tee 1.00 pcs 160.00 160.00 110.00 110.00
3"Ø Clean-out w/ plug PVC Pipe 3.00 pcs 50.00 150.00 75.00 225.00
4"Ø Clean-out w/ plug PVC Pipe 2.00 pcs 72.00 144.00 75.00 150.00
3/4"Ø 90°-Elbow PPR Pipe 5.00 pcs 25.00 125.00 50.00 250.00
3/4"Ø Tee PPR Pipe 1.00 pcs 30.00 30.00 75.00 75.00
1"Ø 90°-Elbow PPR Pipe 1.00 pcs 33.00 33.00 80.00 80.00
1" Ø x 3/4" ϕ PPR Reducer Tee 5.00 pcs 48.00 240.00 80.00 400.00
1"Ø Coupling PPR Pipe 4.00 pcs 45.00 180.00 50.00 200.00
Faucet 2.00 pcs 170.00 340.00 50.00 100.00
4"x4" Stainless Steel Floor Drain 2.00 pcs 70.00 140.00 50.00 100.00
Water Closet (Flush Type) 1.00 pcs 3,680.00 3,680.00 450.00 450.00
Lavatory 1.00 pcs 1,800.00 1,800.00 400.00 400.00
Kitchen Sink 1.00 pcs 2,800.00 2,800.00 300.00 300.00
Shower set 1.00 pcs 810.00 810.00 300.00 300.00
Consumables (Sealant, etc.) 1.00 lot 1,000.00 1,000.00 -
Sub-total of Item VII 19,447.00 5,760.00 25,207.00

VIII. ROOFING WORKS

1 1/2" x 1 1/2" x 4.5mm Angle Bar length 9.00 pcs 755.00 6,795.00 310.00 2,790.00
1" x 1" x 4.5mm Angle Bar length 5.00 pcs 485.00 2,425.00 310.00 1,550.00
2"x3" #16, 6m length 11.00 pcs 710.00 7,810.00 310.00 3,410.00
Metal Roof Long Span, 3.44 meter length 8.00 pcs 1,030.00 8,240.00 250.00 2,000.00
Metal Roof Long Span, 2.44 meter length 8.00 pcs 752.00 6,016.00 250.00 2,000.00
Roof Gutter, 2.44 meter length 4.00 pcs 770.00 3,080.00 200.00 800.00
Flashing, 2.44 meter length 8.00 pcs 780.00 6,240.00 200.00 1,600.00
Welding rod 7018 4.00 kg 280.00 1,120.00 -
Screw 2.00 box 400.00 800.00 -
Consumables lot 800.00 -
Sub-total of Item VIII 42,526.00 14,150.00 56,676.00

IX. Other Works

Septic Tank 1.00 lot - 8,000.00 8,000.00
60x60 Tiles 35.20 sq.m 460.00 16,192.00 160.00 5,632.00
30x30 Tiles 15.17 sq.m 420.00 6,371.40 160.00 2,427.20
Tiles Adhesive 6.00 bags 350.00 2,100.00 -
Tiles Grout 26.00 kgs 25.00 650.00 -
Ceiling 33.60 sq.m 700.00 23,520.00 220.00 7,392.00
Partition Wall 19.44 sq.m 700.00 13,608.00 220.00 4,276.80
Doors 4.00 set 1,850.00 7,400.00 250.00 1,000.00
Windows 5.00 set 1,200.00 6,000.00 250.00 1,250.00
Painting 157.90 kg 300.00 47,370.00
Sub-total of Item IX 75,841.40 77,348.00 153,189.40

TOTAL OF W O R KS 522,988.22
 CF 6
WF 12

Column 8
14

Beam 24
44
10 6 3.699 179.9194
12 6 5.32656 259.0839 Slab 49
16 6 9.46944 460.5936
20 6 14.796 719.6774
25 6 23.11875 1124.496
28 6 29.00016 1410.568
32 6 37.87776 1842.374
12 6 31.95936
10 6 44.388
91.61683
16 6 75.75552 19 2x2x12 76
10 6 51.786 19 2x2x12 76
153.0498 182.4
16 6 227.2666 41 2x2x12 164
10 6 162.756 23 2x2x12 92 132
468.0271 307.2 112
10 6 217.5012
36 2x3x12 216
32 2x3x12 192 1233.6
24 2x3x12 96
20 2x3x12 120
30 2x2x12 120
 Material Cost
Item No. Description
U. Cost

I. EARTHWORKS/SITEWORKS
1 Backfill (Soil per Truck)
2 Gravel - G1
3 Soil Poison

II. CONCRETE WORKS

1 Cement
2 White Sand per Sack
3 Gravel - 3/4"

II. REBARS
1 10mm dia. By 6m length
2 12mm dia. By 6m length
3 16mm dia. By 6m length
4 G.I. Tiewires (Alambre)

IV. FORMWORKS
1 Ordinary Plywood ( 4'x8'x1/4")
2 2x2x12 Coco Lumber
3 2x3x12 Coco Lumber
4 C.W. Nails #4
5 C.W. Nails #2 (1/2)
6 Finishing Nails #1

V. MASONRY WORKS
1 4" CHB
2 Cement
3 Vibro Sand per Sack

VI. ELECTRICAL WORKS

1/2"Ø PVC Pipe
1/2"Ø PVC Adapter w/ Locknut
3.5mm² THHN
Utility box
Junction box
1 gang Switch
3 gang Switch
Duplex Conv. Outlet
ACU Outlet
Electrical Tape and Blue Torch
Sub-total of Item VI
VII. PLUMBING WORKS
4"Ø PVC Pipe, 6m length
3"Ø PVC Pipe, 6m length
1"Ø PPR Pipe, 4m length
3/4"Ø PPR Pipe, 4m length
3"Ø P-Trap PVC Pipe
3"Ø 90°-Elbow PVC Pipe
4"Ø Coupling PVC Pipe
3"Ø Wye PVC Pipe
3"Ø Tee PVC Pipe
4"Ø Tee PVC Pipe
4" Ø x 3" ϕ Reducer Wye
4" Ø x 3" ϕ Reducer Tee
3"Ø Clean-out w/ plug PVC Pipe
4"Ø Clean-out w/ plug PVC Pipe
3/4"Ø 90°-Elbow PPR Pipe
3/4"Ø Tee PPR Pipe
1"Ø 90°-Elbow PPR Pipe
1" Ø x 3/4" ϕ PPR Reducer Tee
1"Ø Coupling PPR Pipe
Faucet
4"x4" Stainless Steel Floor Drain
Water Closet (Flush Type)
Lavatory
Kitchen Sink
Shower set
Sealant,and Solvent (White Cement)

VIII. ROOFING WORKS

1 1/2" x 1 1/2" x 4.5mm Angle Bar length
1" x 1" x 4.5mm Angle Bar length
2"x3" #16, 6m length
Metal Roof Long Span, 3.44 meter length
Metal Roof Long Span, 2.44 meter length
Roof Gutter, 2.44 meter length
Flashing, 2.44 meter length
Welding rod 7018
Roof Screw

IX. Other Works

60x60 Tiles
30x30 Tiles
Tiles Adhesive
Tiles Grout
Gypsum Board
Hardiflex
Ceiling Channel
Rivet
Doors
Windows
White Primer
Masonry Putty
Elastomeric Paint
Latex Paint