CUTTING LIST

Project : PROPOSED FOUR (4)-BEDROOM TWO-STOREY RESIDENTIAL BUILDING

Location : BACSIL, SAN JUAN, ILOCOS SUR

Description of Material Quantity Unit Unit Cost Material Cost Labor Cost Total Cost

I. Earthworks
Excavation 36.18 cu.m. 0.00 42,749.73 42,749.73
Backfill 36.18 cu.m. 0.00 5,928.34 5,928.34
Earthfill 24.70 cu.m. 600.00 14,820.84 5,928.34 20,749.18
II. Concrete Works
Portland Cement
Brand 1: NCC 335.00 bag 200.00 67,000.00 26,800.00 93,800.00
Brand 2: Advance 0.00 bag 210.00 0.00 0.00 0.00
Sand 28.11 cu.m. 700.00 19,680.23 7,872.09 27,552.32
Gravel or Crushed Stones 51.23 cu.m. 2,500.00 128,073.06 51,229.23 179,302.29
III. Rebar Works
Deformed Bar 10mm 335.00 pc. 153.00 51,255.00 20,502.00 71,757.00
Deformed Bar 12mm 309.00 pc. 218.00 67,362.00 26,944.80 94,306.80
Deformed Bar 16mm 109.00 pc. 415.00 45,235.00 18,094.00 63,329.00
GI Wire No. 16 46.83 kg 75.00 3,511.98 1,404.79 4,916.77
IV. Formworks
Coco Lumber 2" x 2" 2,197.80 bd. ft. 26.00 57,142.80 22,857.12 79,999.92
Phenolic Board 1/4 96.00 pc. 580.00 55,680.00 22,272.00 77,952.00
1" CWN 8.00 Kgs 70.00 560.00 224.00 784.00
5" CWN 25.00 Kgs 70.00 1,750.00 700.00 2,450.00
V. Saffolding Works
Coco Lumber 2" x 2" 5,262.21 bd. ft. 26.00 136,817.33 54,726.93 191,544.26
VI. Masonry Works
CHB 5" 1,248.00 pc. 12.00 14,976.00 5,990.40 20,966.40
CHB 6" 0.00 pc. 15.00 0.00 0.00 0.00
Portland Cement
Brand 1: NPC 112.0 bag 200.00 22,400.00 8,960.00 31,360.00
Brand 2: Advance 0.00 bag 210.00 0.00 0.00 0.00
Sand 9.26 cu.m. 700.00 6,480.45 2,592.18 9,072.64
VII. RoofingWorks
Angle Cleats 129.00 pc. 635.00 81,915.00 32,766.00 114,681.00
C - Purlins 2" x 3" ( 1.0 ) 41.00 pc. 410.00 16,810.00 6,724.00 23,534.00
Rib-Type Longspan 4.1 127.24 l. m. 330.00 41,990.06 16,796.02 58,786.08
Gutter ( Spanish Type ) 27.00 pc. 540.00 14,580.00 5,832.00 20,412.00
Pre-Painted Ridge Roll 20.00 pc. 460.00 9,200.00 3,680.00 12,880.00
Tekscrew 1,121.00 pc. 1.50 1,681.50 672.60 2,354.10
Blind Rivets 479.00 pc. 0.50 239.50 95.80 335.30
Spandrel 92.00 pc. 200.00 18,400.00 7,360.00 25,760.00
2x4 Tubular Bar 13.00 pc. 3,200.00 41,600.00 16,640.00 58,240.00
Channel Bar 4.00 pc. 1,300.00 5,200.00 2,080.00 7,280.00
Polycarbonate Roof 2.00 pc. 5,000.00 10,000.00 4,000.00 14,000.00
Welding Rod 100.00 Kgs 100.00 10,000.00 4,000.00 14,000.00
VIII. Plumbing Works
Water Closet 2.00 pc. 2,500.00 5,000.00 2,000.00 7,000.00
Lavatory 2.00 pc. 685.00 1,370.00 548.00 1,918.00
Kitchen Sink 1.00 pc. 600.00 600.00 240.00 840.00
Bath Tab 0.00 pc. 5,600.00 0.00 0.00 0.00
Floor Drain 4" X 4" 4.00 pc. 110.00 440.00 176.00 616.00
GI Pipe3/4" S. 40 16.22 pc. 560.00 9,080.40 3,632.16 12,712.56
GI Elbow 3/4" HD 5.00 pc. 45.00 225.00 90.00 315.00
GI Tee 3/4" HD 6.00 pc. 45.00 270.00 108.00 378.00
Water Meter 1.00 pc. 650.00 650.00 260.00 910.00
Gate Valve 1/2" 1.00 pc. 285.00 285.00 114.00 399.00
Check Valve 1/2" 1.00 pc. 470.00 470.00 188.00 658.00
Hose Bibb 1.00 pc. 365.00 365.00 146.00 511.00
PVC Pipe 4" ( Orange ) 16.22 pc. 380.00 6,161.70 2,464.68 8,626.38
PVC Elbow 4" ( Orange ) 6.00 pc. 80.00 480.00 192.00 672.00
PVC Wye 4" ( Orange ) 1.00 pc. 125.00 125.00 50.00 175.00
PVC Tee 4" ( Orange ) 7.00 pc. 125.00 875.00 350.00 1,225.00
PVC P - Trap 2" 4.00 pc. 70.00 280.00 112.00 392.00
IX. Electrical Works
2
TW Wire 2.0 mm ( Roxie ) 145.00 m 32.00 4,640.00 1,856.00 6,496.00
2
TW Wire 3.5 mm ( Roxie ) 101.00 m 46.00 4,646.00 1,858.40 6,504.40
2
TW Wire 8.0 mm ( Roxie ) 44.30 m 110.00 4,873.00 1,949.20 6,822.20
Circuit Breaker 15 A ( Koters ) 4.00 pc. 300.00 1,200.00 480.00 1,680.00
Circuit Breaker 20 A ( Koters ) 7.00 pc. 300.00 2,100.00 840.00 2,940.00
Circuit Breaker 30 A ( Koters ) 6.00 pc. 350.00 2,100.00 840.00 2,940.00
Circuit Breaker 60 A ( Koters ) 0.00 pc. 380.00 0.00 0.00 0.00
Panel Box 20 holes 1.00 pc. 1,300.00 1,300.00 520.00 1,820.00
uPVC Pipe 1/2" 25.00 pc. 85.00 2,125.00 850.00 2,975.00
uPVC Pipe 3/4" 0.00 pc. 110.00 0.00 0.00 0.00
uPVC Pipe 1" 0.00 pc. 180.00 0.00 0.00 0.00
uPVC Pipe 1 1/4" 0.00 pc. 220.00 0.00 0.00 0.00
uPVC Pipe 1 1/2" 0.00 pc. 350.00 0.00 0.00 0.00
uPVC Pipe 2" 0.00 pc. 450.00 0.00 0.00 0.00
Utility Box 31.00 pc. 20.00 620.00 248.00 868.00
Junction Box 12.00 pc. 30.00 360.00 144.00 504.00
Receptacle 4" 12.00 pc. 35.00 420.00 168.00 588.00
Switch 1 Gang ( Specify Brand ) 7.00 pc. 80.00 560.00 224.00 784.00
Switch 2 Gang ( Specify Brand ) 4.00 pc. 125.00 500.00 200.00 700.00
Switch 3 Gang ( Specify Brand ) 8.00 pc. 150.00 1,200.00 480.00 1,680.00
C. O. 1 Gang ( Specify Brand ) 0.00 pc. 80.00 0.00 0.00 0.00
C. O. 2 Gang ( Specify Brand ) 12.00 pc. 110.00 1,320.00 528.00 1,848.00
C. O. 3 Gang ( Specify Brand ) 0.00 pc. 160.00 0.00 0.00 0.00
ACU Outlet ( Specify Brand ) 2.00 pc. 180.00 360.00 144.00 504.00
X. Ceiling Works
1/4 x 4' x 8' Hardiflex 45.00 pc. 1,200.00 54,000.00 21,600.00 75,600.00
5m-3/16" x 1" x 1" Wall Angle 9.00 pc. 110.00 990.00 396.00 1,386.00
5m-Metal Furring 76.00 pc. 105.00 7,980.00 3,192.00 11,172.00
0.60m Pre-Painted Spandrel 159.00 pc. 300.00 47,700.00 19,080.00 66,780.00
1/8" * 1/2" Blind Rivet 1,700.00 pc. 0.50 850.00 340.00 1,190.00
XI. Painting Works
Paint Roller 8" 10.00 pc. 75.00 750.00 300.00 1,050.00
Paint Roller 12" 10.00 pc. 90.00 900.00 360.00 1,260.00
Paint Brush 4" 10.00 pc. 85.00 850.00 340.00 1,190.00
Paint Brush 2" 0.00 pc. 35.00 0.00 0.00 0.00
Wall Putty 10.00 pc. 40.00 400.00 160.00 560.00
Masking Tape 9.00 pc. 35.00 315.00 126.00 441.00
Newspaper 5.00 kg 10.00 50.00 20.00 70.00
Flatwall Latex Paint White 7.00 gal 500.00 3,500.00 1,400.00 4,900.00
Ready Mix Elastomeric Paint (Brown) 3.00 gal 700.00 2,100.00 840.00 2,940.00
Ready Mix Elastomeric Paint (White) 3.00 gal 700.00 2,100.00 840.00 2,940.00
Ready Mix Elastomeric Paint (Gray) 3.00 gal 700.00 2,100.00 840.00 2,940.00
XII. Doors and Windows
Panel Door ( 0.9 m ) 8.00 pc. 4,900.00 39,200.00 15,680.00 54,880.00
( 0.8 m ) 1.00 pc. 4,500.00 4,500.00 1,800.00 6,300.00
( 0.8 m ) 2.00 pc. 4,500.00 9,000.00 3,600.00 12,600.00
Aluminum Door ( 0.6 m ) 1.00 pc. 3,000.00 3,000.00 1,200.00 4,200.00
Door Jamb ( 0.9 m ) 5" 8.00 pc. 1,900.00 15,200.00 6,080.00 21,280.00
( 0.8 m ) 5" 3.00 pc. 1,500.00 4,500.00 1,800.00 6,300.00
Windows: 77,980.00
2
Area in Squre Ft. 228.63 ft 300.00 68,587.64 27,435.05 96,022.69
XII.Tile Works
Decotile 313.00 pc. 95.00 29,735.00 11,894.00 41,629.00
0.50m x 0.50m Tile 523.0000 pc. 120.00 62,760.00 25,104.00 87,864.00
0.20m x 0.20m Tile 30.0000 pc. 80.00 2,400.00 960.00 3,360.00
Cement 15.0000 bag 110.00 1,650.00 660.00 2,310.00
Cement Joint Filler 79.0000 kg 80.00 6,320.00 2,528.00 8,848.00
Tile Adhesive 18.0000 bag 100.00 1,800.00 720.00 2,520.00

Material & Labor Cost (Total Direct Cost) Php 2,048,297.4

Indirect Cost Php 472,874.7
OCM Php 102,414.9
Profit Php 204,829.7
Tax Php 165,630.1
Total Project Cost Php 2,521,172.0