Material And Labor Cost Sheet

Project : 5FL Residential Building

Owner : Fleur PHILIPPINES xD Prepared By : rnc
Location : Atimonan, Quezon Date

UNIT COST TOTAL COST

ITEM DESCRIPTION QUANTITY UNIT REMARKS
MATERIALS LABOR LABOR & MAT'LS

I. GENERAL REQUIREMENTS
1. Building Permit ( by Owner )
2. Occupancy Permit 1.00 Lot x
3. Temporary Facilities / Utilities 1.00 Lot x
4. Bonds and Insurances 1.00 Lot x
Surety Bond for Downpayment 1.00 Lot x
Performance Bond 1.00 Lot x
CARI 1.00 Lot x
Guaranty Bond 1.00 Lot x
Contractors Employees Accident Insurances 1.00 Lot x
5. Mobilization / Demobilization 1.00 Lot x
6. Temporary Fence 1.00 Lot x
7. As-built Plan 1.00 Lot x
8. Safety Requirements 1.00 Lot x
9. Site Management & Support Staf 1.00 Lot x
10. Hosting Weekly Coordination Meeting 1.00 Lot x
11. Hosting Management Coordination Meeting 1.00 Lot x
12. Camera 1.00 Lot x
13. Laptop 1.00 Lot x
14. Office Supplies 1.00 Lot x
15. Revolving fund / Operational expenses / Representation 1.00 Lot x
Total General Requirements 0.00

II. MATERIAL COST

1. SITEWORKS
a. Well Compacted Granular Fill 434.00 cu.m 350.00 151,900.00
b. 3/4" Gravel 56.00 p cs 800.00 44,800.00
c. Sand 33.60 cu.m 750.00 25,200.00
d. Soil Poison 24.00 cu.m 700.00 16,800.00
sub-total 238,700.00

2. STRUCTURAL WORKS
Concreting
a. 40 kg. Cement 8,213.00 bags 240.00 1,971,120.00

Page 1, MCS 8A
 UNIT COST TOTAL COST
ITEM DESCRIPTION QUANTITY UNIT REMARKS
MATERIALS LABOR LABOR & MAT'LS
b. Gravel 916.00 cu.m 1,200.00 1,099,200.00
c. Sand 458.00 cu.m 750.00 343,500.00
sub-total 3,413,820.00

Rebarworks (OSM)
a. 10mm dia. Def. Bars L = 6.0m 1,218.00 pcs 85.00 103,530.00
b. 12mm dia. Def. Bars L = 6.0m 12,128.00 pcs 120.00 1,455,360.00
c. 16mm dia. Def. Bars L = 6.0m 208.00 pcs 210.00 43,680.00
d. 25mm dia. Def. Bars L = 12.0m 2,371.00 pcs 1,010.00 2,394,710.00
e. 28mm dia. Def. Bars L = 12.0m 98.00 pcs 1,265.00 123,970.00
f. 32mm dia. Def. Bars L = 12.0m 434.00 pcs 1,670.00 724,780.00
g. Ga.16 G.I. Wire 23.00 roll 1,800.00 41,400.00
sub-total 4,887,430.00

Formworks
a. 12mm thk. Ord. Plywood 1,230.00 sheets 590.00 725,700.00
b. 2" x 2" x 10' Coco Lumber 6,758.00 bd. Ft 30.00 202,740.00
c. 2" x 3" x 10' Coco Lumber 78,165.00 bd. Ft 35.00 2,735,775.00
d. 2" x 4" x 10' Coco Lumber 16,174.00 bd. Ft 40.00 646,960.00
e. 2" CWN 200.00 kg 80.00 16,000.00
f. 4" CWN 8,000.00 kg 80.00 640,000.00
g. Bracings & scafoldings 1.00 lot 100,000.00 100,000.00
sub-total 5,067,175.00
Misc. (Welding mat., Cutting & Grinding Disk, Plates & bolts 1.00 lot 600,000.00 600,000.00
sub-total 600,000.00

3. ARCHITECHTURAL WORKS
Masonry Works
a. 4" CHB 8,530.00 p cs 12.00 102,360.00
b. 6" CHB 15,835.00 p cs 15.00 237,525.00
c. sand 244.00 cu.m 700.00 170,800.00
d. 40. kg Cement ( OSM ) 4,405.00 bag 240.00 1,057,200.00
sub-total 1,567,885.00

Floor Finish
a. 600 x 600 Homogenous Tiles ( OSM ) 3,340.00 p cs 100.00 334,000.00
b. Engineered Wood Planks by Hornitex 1,845.00 sq.m 1,600.00 2,952,000.00
c. Sand 602.00 cu.m 700.00 421,400.00
d. 40 kg. Cement 104.00 bag 240.00 24,960.00
e. Tile Adhesive 133.00 bag 250.00 33,250.00
f. Misc. Cutting Disc.,Grout etc. 1.00 lot 40,000.00 40,000.00

Page 2, MCS 8A
 UNIT COST TOTAL COST
ITEM DESCRIPTION QUANTITY UNIT REMARKS
MATERIALS LABOR LABOR & MAT'LS
sub-total 3,805,610.00

Wall Finish
a. 300 x 300 Homogenous Tiles ( OSM ) 2,795.00 p cs 50.00 139,750.00
b. 6mm thk. Ficemboard 255.00 pcs 475.00 121,125.00
c. 32 x 75mm x 3.0m M. Studs 1,224.00 le 208.00 254,592.00
d. 32 x 75mm x 3.0m M. Tracks 556.00 le 228.00 126,768.00
e. Sand 125.00 cu.m 700.00 87,500.00
f. 40kg. Cement ( OSM ) 408.00 bag 240.00 97,920.00
g. Tile Adhesive 28.00 bag 250.00 7,000.00
h. Misc. Cutting Disc.,Grout,rivets etc. 1.00 lot 40,000.00 40,000.00
sub-total 874,655.00

Cieling Finish
a. Sand 7.00 cu.m 700.00 4,900.00
b. 40 kg. Cement ( OSM ) 115.00 bag 240.00 27,600.00
c. 12mm thk. Gypsum Bd. Ordinary 122.00 sht 360.00 43,920.00
d. 12mm thk. Gypsum Bd.MR 51.00 sht 450.00 22,950.00
e. Metal Furring 5.0m 277.00 le 80.00 22,160.00
f. Carrying Channel 5.0m 105.00 le 85.00 8,925.00
g. W-clip 2,500.00 p cs 6.00 15,000.00
h. 5/8mm Full threaded barL = 3.0m 138.00 p cs 275.00 37,950.00
i. Expansion Shield 500.00 p cs 12.00 6,000.00
j. Blind Rivets 5,000.00 box 1.00 5,000.00
k. Black screw 5,000.00 p cs 1.25 6,250.00
l. Wall Angle 3.0m 122.00 pcs 35.00 4,270.00
sub-total 204,925.00

Thermal and Moisture Protection

a. Waterproofing 815.00 sq.m 200.00 163,000.00
b. Integral Waterproofing 560.00 sq.m 100.00 56,000.00
c. Ga.24 Plain G.I. Sheets ( 1.20m x 2.40m ) 6.00 sq.m 1,805.00 10,830.00
sub-total 229,830.00

Toilet Accessories
a. Towel Bar 80.00 pcs 1,800.00 144,000.00
b. SS Tube Handle Towel bar 20.00 pcs 2,000.00 40,000.00
c. Soap Dispenser 120.00 p cs 900.00 108,000.00
d. Toilet Paper Holder 100.00 p cs 900.00 90,000.00
e. Robe Hook 40.00 p cs 400.00 16,000.00
f. Soap Holder 40.00 p cs 750.00 30,000.00

Page 3, MCS 8A
 UNIT COST TOTAL COST
ITEM DESCRIPTION QUANTITY UNIT REMARKS
MATERIALS LABOR LABOR & MAT'LS
g. Facial Mirror
0.50 x 0.90m 20.00 set 1,300.00 26,000.00
0.50 x 0.75m 80.00 set 1,800.00 144,000.00
h. Towel Ring 40.00 p cs 1,500.00 60,000.00
i. 10mm thk. Frameless Annealed Glass Shower Encl. 40.00 p cs 25,000.00 1,000,000.00
sub-total 1,658,000.00

Misc. Architechtural Works 1.00 lot 800,000.00 800,000.00

sub-total 800,000.00

Painting Works
a. Davies Megacryl Concrete Primer 150.00 gals 470.00 70,500.00
b. Davies Megacryl Latex Semi-gloss 150.00 gals 545.00 81,750.00
c. Epoxy Primer 50.00 gals 940.00 47,000.00
d. QDE 35.00 gals 420.00 14,700.00
e. Epoxy Paint 5.00 gals 870.00 4,350.00
f. Boral Compound 70.00 bags 780.00 54,600.00
g. # 120 sandpaper 300.00 sht 12.00 3,600.00
h. # 100 sandpaper 350.00 sht 12.00 4,200.00
i. # 80 sandpaper 200.00 sht 12.00 2,400.00
k. Gypsum Putty 15.00 tins 1,070.00 16,050.00
l. Davies Concrete Neutralizer 13.00 gals 400.00 5,200.00
m. Misc..rags etc.. 1.00 lot 10,000.00 10,000.00
sub-total 314,350.00

Plumbing and Sanitary Works 1.00 lot 850,000.00 850,000.00

sub-total 850,000.00
Electrical Works 1.00 lot 1,000,000.00 1,000,000.00
sub-total 1,000,000.00
Mechanical Works 1.00 lot 3,000,000.00 3,000,000.00
sub-total 3,000,000.00

Total Material Cost 28,742,210.00

Summary:
1. General Requirements xxxxxxxxxx
2. Materials 28,742,210.00
3. Labor 10,059,773.50

Page 4, MCS 8A
 UNIT COST TOTAL COST
ITEM DESCRIPTION QUANTITY UNIT REMARKS
MATERIALS LABOR LABOR & MAT'LS
Direct Cost Total = 38,801,983.50

Page 5, MCS 8A