Project : PROPOSED TWO STOREY RESIDENTIAL BUILDING

Location : BRGY. SANTOL SILANG CAVITE

Owner : MR.& MRS. ARNALDO AURE
Subject : COST ESTIMATE

ITEM MATERIAL UC LABOR

WORKS DESCRIPTION UNITS QTY UNIT COST
NOS AMT LABOR AMT

I GENERAL REQUIREMENTS
A Mobilization lot 1.00 25,000.00
B Permits and Licenses (Owner's Account) lot 1.00 50,000.00
C Temporary Facilities
1 Barraks / Storage lot 1.00 25,000.00
2 Temporary Toilet (for workers) lot 1.00 10,000.00
3 Perimeter Cover lot 1.00 10,000.00
4 Hardwares lot 1.00 10,000.00
D Temporary Utilities
1 Electrical Consumption during construction lot 1.00 30,000.00
2 Water Consumption during construction lot 1.00 15,000.00
Provision for Testing of Materials lot 1.00 5,000.00
G Refundable Bond AND Processing Fee lot 1.00
H Disposal of debris and Garbage lot 1.00 20,000.00
I Clearing and Grubbing lot 1.00 12,000.00
Sub - total for item I

II EARTHWORKS
A Excavation cu.m 44.00 450.00 19,800.00
B Backfill cu.m 47.50 450.00 21,375.00
C Filling W/ Compaction cu.m 60.00 450.00 27,000.00 200.00 12,000.00
D Gravel fill cu.m 14.00 1,200.00 16,800.00 200.00 2,800.00
 E Soil Poisoning sq.m 120.00 50.00 6,000.00 12.00 1,440.00
Sub - total for item II

III CONCRETE AND MASONRY WORKS (Civil Works)

A Job-mix
1 Cement (Portland) T-1 bags 1,500.00 215.00 322,500.00 60.00 90,000.00
2 White sand cu.m 126.00 1,200.00 151,200.00 200.00 25,200.00
3 Gravel 3/4" dia, cu.m 97.00 1,800.00 174,600.00 200.00 19,400.00
B Masonry Works
1 6" thk CHB non load bearing (295 sq.m) pcs 3,700.00 15.00 55,500.00 5.00 18,500.00
2 4" thk CHB non load bearing (165 sq.m) pcs 2,100.00 14.00 29,400.00 5.00 10,500.00

C Concrete Topping (13.2cu.m)

1 Cement (Portland) T-1 bags 158.00 215.00 33,970.00 60.00 9,480.00
2 White sand cu.m 11.00 1,200.00 13,200.00 200.00 2,200.00
D Plastering (L & M) sq.m 1,135.00 250.00 283,750.00 120.00 136,200.00
Sub - total for item III

IV CARPENTRY WORKS
A Formworks/Scafoldings bd.f 10,000.00 20.00 200,000.00 5.00 50,000.00
B 3/8" thk Formply pcs 180.00 500.00 90,000.00 100.00 18,000.00
D Baseboards ls 1.00 40,000.00 40,000.00 -
E - -
F Door JAMBS - -
1 Main door sets 1.00 5,000.00 5,000.00 500.00 500.00
2 Door Panels sets 14.00 3,500.00 49,000.00 500.00 7,000.00
G Cabinet Works - -
1 Cabinet l.m. 15.00 12,000.00 180,000.00 1,000.00 15,000.00
2 Accessories and Hardwares ls 1.00 40,000.00 40,000.00 -
H Ceiling Works - -
 1 "Boral" Gypsum board moisture resistant on metal purring sq.m 200.00 550.00 110,000.00 250.00 50,000.00
2 Eaves - using "Optima" PVC panels on metal purring sq.m 15.00 2,000.00 30,000.00 -
w/ vent holes - 1.50 m wide (installed)
Sub - total for item IV 744,000.00 140,500.00

V STEEL WORKS / HARDWARES

A Deformed Bars ( Grade 40 & 33)
1 Deformed Steel Bars
C1 kgs 2,761.00 38.00 104,918.00 10.00 27,610.00
C2 kgs 401.00 38.00 15,238.00 10.00 4,010.00
FOOTING kgs 542.00 38.00 20,596.00 10.00 5,420.00
FOOTING TIE BEAM kgs 809.00 38.00 30,742.00 10.00 8,090.00
SLAB ON GROUND kgs 400.00 38.00 15,200.00 10.00 4,000.00
DOWELS kgs 300.00 38.00 11,400.00 10.00 3,000.00
BEAM 2ND FLR kgs 2,665.00 38.00 101,270.00 10.00 26,650.00
SUSPENDED SLAB kgs 2,000.00 38.00 76,000.00 10.00 20,000.00
ROOF DECK kgs 1,000.00 38.00 38,000.00 10.00 10,000.00
ROOF BEAM kgs 1,800.00 38.00 68,400.00 10.00 18,000.00
DOWELS kgs 300.00 38.00 11,400.00 10.00 3,000.00
SUB-TOTAL 493,164.00 129,780.00

B Steel Truss
1 Truss/ROOFING sq.m 40.00 1,200.00 48,000.00 350.00 14,000.00
C G.I. Wires rolls 16.00 2,200.00 35,200.00
D Common wire Nails and Fin. Nails kegs 15.00 2,200.00 33,000.00
E Grill Works / Sliding Railing
1 Stair railing & Iron Works sq.f 200.00 400.00 80,000.00
2 Architectural Grill works sq.f 400.00 -
3 Gates sq.f 600.00 -
F Locksets & Hinges ls 1.00 35,000.00 35,000.00
Sub - total for item V
VI PLUMBING & SANITARY WORKS sm 240.00 1,000.00
Sub - total for item VI

VII ELECTRICAL WORKS sm 240.00 1,500.00

Sub - total for item VII

VIII FINISHING WORKS (labor & Materials)

A Painting Works sq.m 1,200.00 275.00 330,000.00 125.00 150,000.00
B CEILING WORKS sq.m 200.00 275.00 55,000.00 125.00 25,000.00
C Tileworks (installed) - -
1 Formal Living, Hallway to Dining, Formal living, sq.m 73.30 1,500.00 109,950.00 220.00 16,126.00
Main kitchen .6 x .6 m - -
2 Master Bedroom sq.m 18.40 1,500.00 27,600.00 220.00 4,048.00
3 Bedrooms, Hallway and Stairs sq.m 96.00 1,500.00 144,000.00 220.00 21,120.00
4 Entry porch, foyer, covered lanai, walk in closet sq.m 36.50 1,500.00 54,750.00 220.00 8,030.00
.4 x .4 m European N-ST 1,500.00 - -
5 Brick Venner (Exterior wall) sq.m 90.00 2,500.00 225,000.00 220.00 19,800.00
6 Toilets and bath/ floor and wall tiles (1.6 m high fr. Flr. Fin) sq.m 62.50 1,500.00 93,750.00 220.00 13,750.00
D Doors and Window (installed)
w/ insect screen
D1 PANEL DOOR 900X2100 NARRA sq.m 1.89 15,000.00 28,350.00 1,000.00 1,890.00
D2 FLUSH DOOR 800X2100 sq.m 6.72 5,000.00 33,600.00 1,000.00 6,720.00
D3 FLUSH DOOR 650X2100 sq.m 4.08 5,000.00 20,400.00 1,000.00 4,080.00
D4 PANEL DOOR 1500X2100 sq.m 9.45 3,500.00 33,075.00 1,000.00 9,450.00
D5 PANEL DOOR 800X2100 sq.m 5.04 3,500.00 17,640.00 1,000.00 5,040.00

W1 AWNING & FIXED WINDOW sq.m 7.20 4,500.00 32,400.00 1,000.00 7,200.00
W2 AWNING & FIXED WINDOW sq.m 3.24 4,500.00 14,580.00 1,000.00 3,240.00
 W3 AWNING & FIXED WINDOW sq.m 1.62 4,500.00 7,290.00 1,000.00 1,620.00
W4 AWNING & FIXED WINDOW sq.m 0.48 4,500.00 2,160.00 1,000.00 480.00
W5 AWNING & FIXED WINDOW sq.m 0.32 4,500.00 1,440.00 1,000.00 320.00
W6 AWNING & FIXED WINDOW sq.m 0.48 4,500.00 2,160.00 1,000.00 480.00
W7 CASEMENT WINDOW sq.m 1.44 4,500.00 6,480.00 1,000.00 1,440.00
W8 AWNING & FIXED WINDOW sq.m 5.04 4,500.00 22,680.00 1,000.00 5,040.00
W9 CORNER WINDOW sq.m 4.83 4,500.00 21,735.00 1,000.00 4,830.00
E Handrail lm 46.00 4,500.00 207,000.00 1,000.00 46,000.00
F Insulation US Type Bubble top (installed) sq.m 40.00 130.00 5,200.00 25.00 1,000.00
G Kitchen modular type complete w/ accessories using
"blum" hardwares
1 Main kitchen ls 1.00 350,000.00 350,000.00
2 Informal Kitchen ls 1.00 35,000.00 35,000.00
H Landscaping
1 Grass, plants, trees, shrubs, water features, pebbles, ls 1.00 100,000.00 100,000.00
monolith rock stepping stones
I Architectural Front Fence (verify detail)
1 Pedestrian Gates ls 1.00 25,000.00 25,000.00
J Perimeter Fence (Enhancement of Existing Per. Fence) ls 1.00 50,000.00 50,000.00
Sub - total for item VIII
IX CONTINGENCIES & MISCELLANEOUS
A Miscellaneous
1 Demobilization - Hauling, Clearing, Cleaning & ls 1.00 15,000.00
Dismantling
2 Toll Fees ls 1.00 10,000.00
3 Occupancy Permit ls 1.00 25,000.00
4 Meralco Deposits ls 1.00 20,000.00
B Contingencies
1 Equipment (Rental) ls 1.00 40,000.00
2 Project Management Fees And Design ls 1.00 500,000.00
Sub - total for item IX
 GRAND TOTAL HOUSE AND SITE DEVELOPEMENT

Prepared by : LEOBARDO S. GAMOTIN

CIVIL ENGINEER
PRC NO. 41870

Conformed : MR.& MRS. ARNALDO AURE

OWNER
TOTAL
AMT

25,000.00
50,000.00

25,000.00
10,000.00
10,000.00
10,000.00

30,000.00
15,000.00
5,000.00
-
20,000.00
12,000.00
212,000.00

19,800.00
21,375.00
39,000.00
19,600.00
 7,440.00
107,215.00

412,500.00
176,400.00
194,000.00

74,000.00
39,900.00

43,450.00
15,400.00
419,950.00
1,375,600.00

250,000.00
108,000.00
40,000.00
-
-
5,500.00
56,000.00
-
195,000.00
40,000.00
-
160,000.00
30,000.00

884,500.00

132,528.00
19,248.00
26,016.00
38,832.00
19,200.00
14,400.00
127,920.00
96,000.00
48,000.00
86,400.00
14,400.00
622,944.00

62,000.00
35,200.00
33,000.00

80,000.00
-
-
35,000.00
245,200.00
240,000.00
240,000.00

360,000.00
360,000.00

480,000.00
80,000.00
-
126,076.00
-
31,648.00
165,120.00
62,780.00
-
244,800.00
107,500.00

30,240.00
40,320.00
24,480.00
42,525.00
22,680.00

39,600.00 800X1800 5 SETS

17,820.00 600X1800 3 SETS
 8,910.00 450X1800 2 SETS
2,640.00 600X400 2 SETS
1,760.00 800X400 1 SET
2,640.00 1200X400 1 SET
7,920.00 1200X12001 SET
27,720.00 1800X28001 SET
26,565.00 1790X270 1 SET
253,000.00
6,200.00

350,000.00
35,000.00

100,000.00

25,000.00
50,000.00
2,412,944.00

15,000.00

10,000.00
25,000.00
20,000.00

40,000.00
500,000.00
610,000.00
7,070,403.00
 BILL OF MATERIALS
REQUEST NO. 001
ITEM SCOPE UNIT QTY LGTH. (M) PRICE
1 COLUMN 14 UNIT (16MM) PCS 112.00 7.50
REBARS GRADE 40
2 FTG. 14 UNIT (16MM) PCS 45.00 6.00
REBARS GRADE (33)
3 TIE BEAM (GRADE 40) PCS 12.00 9.00
TIE BEAM (GRADE 40) PCS 24.00 7.50
TIE BEAM (GRADE 40) PCS 4.00 6.00

4 STIRRUP /TIES/ DOWELS/CHB PCS 500.00 6.00

FIKING PARTIAL GRADE ( 40)

5 GI TIE WIRE NO.16 KEGS 10.00

BILL OF MATERIALS
REQUEST NO. 002
ITEM SCOPE UNIT QTY LGTH. PRICE
1 STAKING LAY-OUT COCO/ SCAFF
2X4 PCS 400.00 12 FT
2X3 PCS 200.00 12 FT
2X2 PCS 200.00 12 FT
2 6" HOLLOW BLOCK PCS 1,000.00
3 COMMON WIRE NAILS
#4 KEGS 5.00
#3 KEGS 5.00
#2 KEGS 3.00
#1 1/2 KEGS 1.00
4 CEMENT POTLAND PARTIAL BAGS 500.00
5 SAND PARTIAL CU.M 20.00
6 GRAVEL 3/4 SIZE PARTIAL CU.M 20.00
7 SHOVEL PCS 10
8 HAND GLOVES PCS 10
9 RUBBER PALE PCS 12
10 EMPTY DRUM PCS 5
11 HOSE LEVEL M 10.00
12 TINTING COLOR RED W/ BRUSH CAN 2.00
13 BARA PCS 2.00
14 PENOLIC OR PLYWOOD 10MM PCS 50.00
15 DOOR JAMB + 1GAL PAINT SEE PLAN SET
AMOUNT

AMOUNT