SUBJECT: TWO STOREY LODGING HOUSE

LOCATION : 2562 A SANTOS RD., BALIBAGO, ANGELES CITY

OWNER: MR. PHILIPPE TALIB
PROJECT COSTING FOR STRUCTURAL, EXTERIOR WORKS & COMMON AREA / HALLWAYS
NO. QTY. AMOUNT REMARKS
A. MOBILIZATION AND EARTHWORKS
Mobilization, Temporary Facilities
Excavation for Foundation Scrap to be disposed
Materials and Direct Labor after demolition will be
Backfilling & Compaction Works
determined and agreed
Gravel Fill upon
Sub-Total ₱624,818.00
B. CONCRETE WORKS
Portland Cement
Sand
Gravel
16 mm.øX 6.00 m Corr. Bars Materials and Direct Labor
12 mm.øX 6.00 m Corr. Bars
10 mm.øX 6.00 m Corr. Bars
#16 G.I. Tie Wire
Sub-Total ₱2,053,025.00
C. MASONRY WORKS
Portland Cement
Sand
6" thk. CHB
Materials and Direct Labor
4" thk. CHB
12 mm.øX 6.00 m Corr. Bars
#16 G.I. Tie Wire
Sub-Total ₱1,147,484.00
D. FORM WORKS & SCAFFOLDINGS
2" X 2" Ordinary Lumber
2" X 3" Ordinary Lumber
2" X 4" Ordinary Lumber
Materials and Direct Labor
1/2" X 4" X8" Plywood
3/4" X 4" X8" Plywood
CWNails Assorted Sizes
Sub-Total ₱1,011,750.38
E. PLASTERING WORKS
Portland Cement
Sand Materials and Direct Labor
Plaster Bond
Sub-Total ₱417,170.00
F. ROOF FRAMING & METAL WORKS
2" X 2" 1/8" X 6 m. Angle Bars
4" X 4" X 20' 1.8mm thk. C Purlins
12mmøX 6 m. Plain Round Bars
Welding Rod Materials and Direct Labor
Red Oxide Metal Primer
Miscellaneous
Steel Stair Fabrication
Sub-Total ₱640,580.30
G. ROOFING SHEETS
Ga. 26 Ribtype Prepainted G.I. Sheets Longspan
Ga. 26 X 8' Gutter
PE Foam Insulation
Ga. 26 X 8' Flashing
Ga. 26 X 8' Ridge Rolls
Materials and Direct Labor
Delivery Charge
Tech Screws
Blind Rivets
Vulcaseal
Miscellaneous
Sub-Total ₱264,836.00
H. CEILING WORKS
MF Furring Channel 0.40mm 19mm X 50mm X 5m. Double
NO. QTY. AMOUNT REMARKS
MF Carrying Channel 0.80mm 12mm X 38mm X 5m.
MF Wall Angle 0.40mm 25mm X 25mm X 3.0m. G.I.
MF W-Clip Double
Suspension Rod Hanger
1/4"thk. X 4' X 8' Hardiflex
1/2"thk. X 4' X 8' Gypsum Board Scope: Common Areas
Materials and Direct Labor
0.3.m X 8' thk. Pre-fab. Ceiling Vents and Office Only;
Wood Grain PVC Spandrel 9" x 10' (0.2 x 3.00m) Excluding all rooms
Welwood Glue
Assorted Sizes CWNails
Finishing Nail Assorted Size
Concrete Nail Assorted Size
Miscellaneous
Sub-Total ₱352,403.74
I. FINISHING/TILES/CLADDING WORKS
Wood Shade Ceramic Tiles (Balcony)
Floor Tiles (Hallway)
Ceramic Floor Tiles (Office)
Ceramic CR Floor Tiles (Office)
Ceramic CR Wall Tiles (Office)
Mosaic CR Wall Tiles (Office)
Stair Tiles w/ Nosing
Stone Pavers
Portland Cement
ABC Grout
Wood Shade Hallway Tiles
Cladding Framing, Accessories, and Consumables
Black screw no.1 & 2
Tex screw no.1 & 2 Scope: Common Areas
Materials and Direct Labor and Office; Excluding the
Blind rivets 1/8 x 1/2
rooms; Excluding plants
Drill bit 1/8 & 1/4 and greeneries
Hack saw blade
Cutter blade big
G.i wire #16
Dyna bolt 1/4ø
Tox size 8 (metal)
Tubular 1 x 1 x 1/16 (aluminum)
Angular 3/4 x 3/4 x 1/8 (aluminum)
Angular 1 1/2 x 1 1/2 x 1/8 (aluminum)
World sealant black
Backer rod 12mmø x 3.5m
Aluminum Composite Panel (Black or Dark Grey) 3mm 4x8
Water Wall Fountain Set (2.50 x 3.50)
Sub-Total ₱1,802,185.00
J. PLUMBING WORKS (Excluding. FIXTURES)
Plumbing Fittings/Roughing
20 mm.øG.I. Pipe
12 mm.øG.I. Pipe
Hose Bibb
Center Faucet
PVC Solvent
Vulcaseal
Polypropylene Random Copolymer (PN20)
ø50 x 6m
ø40 x 6m
ø32 x 6m
ø25 x 6m
ø20 x 6m
ø15 x 6m
Polypropylene Random Copolymer Fittings (PN20)
ø50 x 90° Elbow
ø40 x 90° Elbow
ø32 x 90° Elbow
ø25 x 90o Elbow
NO. QTY. AMOUNT REMARKS
ø20 x 90o Elbow
ø15 x 90o Elbow
ø32 x ø32 Tee
ø25 x ø25 Tee
ø20 xø 20 Tee
ø32 x ø25 Reducer
ø25 x ø20 Reducer
Excluding Fixtures for
ø20 x ø15 Reducer Materials and Direct Labor Rooms and Offices;
ø20 Coupling Excluding Submeter for
ø15 Coupling Rooms
Gate Valve
Sub-water meter assembly
Water Hammer Arrester
PVC Pipe (Series 1000)
ø100 x 6 m.
ø75 x 6 m.
ø50 x 6 m.
PVC Fittings (Series 1000)
ø100 x ø75 - Wye
ø75 x ø75 - Wye
ø75 x ø50 - Wye
ø50 x ø50 - Wye
ø100 x 45° - Elbow
ø75 x 45° - Elbow
ø50 x 45° - Elbow
ø75 Clean-out
50 mmøPVC Tee
50 mmøPVC P Trap
40 mmøPVC P Trap
Grease Trap
Cap.= 15 GPM Grease Trap
Floor Drain
ø50 Floor Drain
1200 gal Water Tank w/ 2 pcs booster pumps
Sub-Total ₱677,378.03
K. ELECTRICAL WORKS & LIGHTING FIXTURES (Excluding. ROOMS)
Electrical Works & Lighting Fixtures
Main Disconection Panel Board
18-Branch, 2-Pole Bolt-On Type; Main: 350at, 400af, 2p, 22 Kaic,
230v, 60hz; Branches: 18 - 40at, 100af, 2p, 18 Kaic, 240v, 60hz;
Nema1 W/ 40a, 2p Cb
50 mmøX 10' RSC Pipe
50 mmøEntrance Cap
200 mm2 THHN Wire
8 mm2 THHN Wire
5.5 mm2 TH Wire
3.5 mm2 THHN Wire
2.0 mm2 THHN Wire Excluding Lighting
12 mmøPVC Pipe Fixtures for Rooms;
Excluding Room
20 mmøPVC Pipe Automation System
25 mmøPVC Pipe (RFID Card); Excluding
12 mmøMoldiflex Materials and Direct Labor Submeters for All
20 mmøMoldiflex Rooms; Excluding
Generator Set; Excluding
50 Watts Pin Light Rough-ins for Auxiliary,
1-20 Watts Fluorescent Light CCTV & Internet;
Convenience Outlet(Duplex) Excluding Copper Tubing
A.C. Outlet for Air-Conditioning Units
Weather Proof Outlet
Single Pole Switch
Two Gang Switch
Three-Gang Switch
Three-Way Switch
Receptacles
NO. QTY. AMOUNT REMARKS
Junction box Plastic
Utility Box Plastic
Rubber Tape
Electrical, Fittings, Roughing, Miscellaneous
Sub-Total ₱650,250.00
L. DOORS, WINDOWS, & GLASSES
0.90 m. X 2.10 m. Metal Panel Door on 2" X 6" Door Jamb
0.60 m. X 2.10 m. Flush Door on 2" X 6" Door Jamb with Fixed Glass
Panels
0.60 m. X 1.00 m. PVC Flush Door
Pre-fabricated Steel Stairs Railing Excluding Mirrors for
Glass, Glazing, and Stainless Works Rooms and Office;
15 Sets Glass Windows w/ Frame @ Rooms Materials and Direct Labor Excluding Shower
Enclosures for Room and
2 Sets Stainless Railing (Exterior & Interior) Office; Glasses are not
1 Set Sliding Door @ Office double-glazed; Excluding
1 Set Glass Canopy w/ Framing Interior Room Doors
1 Set Glass Window @ Frontage
1 Set Steel Railing w/ Frosted Glasses
11 Sets Frosted Glass w/ Pins
Sub-Total ₱1,635,769.50
M. PAINTING WORKS
Flat Latex Paint
Gloss Latex Paint
Flat Wall Enamel Paint
Gloss Enamel Paint
Tingting/Acri Color Paint Materials and Direct Labor Excluding Painting of
Neutralizer Rooms
Sandpaper
Paint Thinner
Miscellaneous
Sub-Total ₱464,480.00
N. EXHAUST WORKS
KCE 250X/100 CFM (Kruger Brand)
Full threaded round bar 3/8" ø x 3m
Flat bar 1"x1 1/8"x20'
Anchor Bolt 3/8" ø
Nuts 3/8" ø
Exhaust Works only;
PVC pipe 6" ø Excluding Copper Tubing
PVC Wye 6" ø Materials and Direct Labor for Air-Conditioning (This
PVC Elbow 6" ø should come from the
PVC Coupling 6" ø supplier of the indoor unit
itself for compatibility)
Flexible duct
Air vent cap
Welding rod/Aero tape/Solvent cement/ Zip Cable/Washer
General Requirements & Miscellaneous
Sub-Total ₱205,952.38
NO. QTY. AMOUNT REMARKS
SUMMARY: MATERIALS & DIRECT LABOR

A. MOBILIZATION AND EARTHWORKS ₱624,818.00

B. CONCRETE WORKS ₱2,053,025.00
C. MASONRY WORKS ₱1,147,484.00
D. FORM WORKS & SCAFFOLDINGS ₱1,011,750.38
E. PLASTERING WORKS ₱417,170.00
F. ROOF FRAMING & METAL WORKS ₱640,580.30
G. ROOFING SHEETS ₱264,836.00
H. CEILING WORKS ₱352,403.74
I. FINISHING/TILES/CLADDING WORKS ₱1,802,185.00
J. PLUMBING WORKS (Excluding. FIXTURES) ₱677,378.03
K. ELECTRICAL WORKS & LIGHTING FIXTURES (Excluding. ROOMS) ₱650,250.00
L. DOORS, WINDOWS, & GLASSES ₱1,635,769.50
M. PAINTING WORKS ₱464,480.00
N. EXHAUST WORKS ₱205,952.38
TOTAL DIRECT LABOR & MATERIALS ₱11,948,082.33

DISCOUNTED PRICE ₱10,500,000.00

EXCLUDED: ALL ITEMS NOTED ON SIDE REMARKS, KITCHENS COUNTERS, CABINET AND CARPENTRY WORKS,
FURNISHINGS & FURNTURES ON ALL ROOMS & OFFICE, AND ALL OTHER ITEMS NOT MENTIONED ABOVE

MR. PHILIPPE TALIB DARREN CARLOS H. DELA CRUZ

Owner REG. No. : 146415
PTR No. : 1089846
Date : Jan. 11, 2018
Place : Angeles City
TIN : 702-656-237

MR. JOSHUA R. SOLIMAN

TIN: 287-350-007
PROJECT : TWO STOREY LODGING HOUSE
LOCATION : 2562 A SANTOS RD., BALIBAGO, ANGELES CITY
OWNER: MR. PHILIPPE TALIB
BILL OF MATERIALS
NO. QTY. UNIT UNIT COST
A. MOBILIZATION AND EARTHWORKS
1 lot Mobilization, Temporary Facilities PhP 125,000.00
1 lot Electric Bill 35,000.00
1 lot Water Bill 21,000.00
205.36 cu.m. Excavation for Foundation 510.00
178.57 cu.m. Backfilling & Compaction Works 920.00
92.00 sq.m. Gravel Fill 1,900.00
Sub-Total
B. CONCRETE WORKS
1,800 bags Portland Cement PhP 230.00
100 cu.m. Sand 300.00
200 cu.m. Gravel 1,000.00
12,499 kgs. 16 mm.øX 6.00 m Corr. Bars 50.00
1,126 kgs. 12 mm.øX 6.00 m Corr. Bars 50.00
4,351 kgs. 10 mm.øX 6.00 m Corr. Bars 50.00
405 kgs. #16 G.I. Tie Wire 90.00
Sub-Total
DIRECT LABOR COST
C. MASONRY WORKS
1,800 bags Portland Cement PhP 230.00
130 cu.m. Sand 300.00
15,000 pcs. 6" thk. CHB 8.00
10,000 pcs. 4" thk. CHB 6.00
4,900 kgs. 12 mm.øX 6.00 m Corr. Bars 50.00
52 kgs. #16 G.I. Tie Wire 90.00
Sub-Total
DIRECT LABOR COST
D. FORM WORKS & SCAFFOLDINGS
8,411 B.F. 2" X 2" Ordinary Lumber PhP 41.25
6,783 B.F. 2" X 3" Ordinary Lumber PhP 49.00
1,176 B.F. 2" X 4" Ordinary Lumber PhP 56.25
375 pcs. 1/2" X 4" X8" Plywood 870.00
150 pcs. 3/4" X 4" X8" Plywood 1,300.00
20 kegs CWNails Assorted Sizes 2,500.00
Sub-Total
DIRECT LABOR COST
E. PLASTERING WORKS
1,330 bags Portland Cement PhP 230.00
80 cu.m. Sand 300.00
20 gals Plaster Bond 750.00
Sub-Total
DIRECT LABOR COST
F. ROOF FRAMING & METAL WORKS
60 pcs. 2" X 2" 1/8" X 6 m. Angle Bars PhP 1,165.00
65 pcs. 4" X 4" X 20' 1.8mm thk. C Purlins 980.00
50 pcs. 12mmøX 6 m. Plain Round Bars 300.00
30 kgs. Welding Rod 90.00
20 gals Red Oxide Metal Primer 320.00
NO. QTY. UNIT UNIT COST
1 LOT
Miscellaneous 50,000.00
1 LOT
Steel Stair Fabrication 208,131.00
Sub-Total
DIRECT LABOR COST
G. ROOFING SHEETS
300 sq.m. Ga. 26 Ribtype Prepainted G.I. Sheets Longspan PhP 240.00
40 pcs. Ga. 26 X 8' Gutter 490.00
12 rolls PE Foam Insulation 3,800.00
70 pcs. Ga. 26 X 8' Flashing 320.00
30 pcs. Ga. 26 X 8' Ridge Rolls 395.00
1 lot Delivery Charge 3,000.00
4,500 pcs. Tech Screws 1.50
6 boxes Blind Rivets 275.00
6 ltr. Vulcaseal 145.00
1 lot Miscellaneous 20,000.00
Sub-Total
DIRECT LABOR COST
H. CEILING WORKS
363 pcs. MF Furring Channel 0.40mm 19mm X 50mm X 5m. Double PhP 95.20
275 pcs. MF Carrying Channel 0.80mm 12mm X 38mm X 5m. 124.50
275 pcs. MF Wall Angle 0.40mm 25mm X 25mm X 3.0m. G.I. 98.50
353 pcs. MF W-Clip Double 3.60
436 pcs. Suspension Rod Hanger 9.00
50 pcs. 1/4"thk. X 4' X 8' Hardiflex 580.00
120 pcs. 1/2"thk. X 4' X 8' Gypsum Board 360.00
30 pcs. 0.3.m X 8' thk. Pre-fab. Ceiling Vents 680.00
150 pcs. Wood Grain PVC Spandrel 9" x 10' (0.2 x 3.00m) 375.00
5 ltrs.Welwood Glue 250.00
50 kgs. Assorted Sizes CWNails 40.00
30 kgs. Finishing Nail Assorted Size 45.00
20 kgs. Concrete Nail Assorted Size 80.00
1 LOT Miscellaneous 15,000.00
Sub-Total
DIRECT LABOR COST
I. FINISHING/TILES/CLADDING WORKS
415 pcs. 1200 x 20 Wood Shade Ceramic Tiles (Balcony) PhP 320.00
266 pcs. 60 x 60 Granite Floor Tiles (Hallway) 320.00
86 pcs 40 x 40 Ceramic Floor Tiles (Office) 120.00
17 pcs. 60 x 60 Ceramic CR Floor Tiles (Office) 220.00
301 pcs. 30 x 30 Ceramic CR Wall Tiles (Office) 100.00
25 pcs 30 x 30 Mosaic CR Wall Tiles (Office) 160.00
294 pcs 30 x 30 Stair Tiles w/ Nosing 180.00
6,000 pcs. Stone Pavers 16.00
65 bags Portland Cement 210.00
180 kgs. ABC Grout 60.00
80 pcs 20mm Wood Panels 170mm x 4500mm 2,100.00
1 LOT Cladding Framing, Accessories, and Consumables 415,000.00
Black screw no.1 & 2 -
Tex screw no.1 & 2 -
Blind rivets 1/8 x 1/2 -
Drill bit 1/8 & 1/4 -
Hack saw blade -
NO. QTY. UNIT UNIT COST
Cutter blade big -
G.i wire #16 -
Dyna bolt 1/4ø -
Tox size 8 (metal) -
Tubular 1 x 1 x 1/16 (aluminum) -
Angular 3/4 x 3/4 x 1/8 (aluminum) -
Angular 1 1/2 x 1 1/2 x 1/8 (aluminum) -
World sealant black -
Backer rod 12mmø x 3.5m -
120 pcs Acp metal silver 3mm 4x8 1,750.00
1 LOT Water Wall Fountain Set (2.50 x 3.50) 85,000.00
Sub-Total
DIRECT LABOR COST
J. PLUMBING WORKS (EXCL. FIXTURES)
1 L.S. Plumbing Fittings/Roughing 40,000.00
36 pcs. 20 mm.øG.I. Pipe 450.00
75 pcs. 12 mm.øG.I. Pipe 310.00
14 pcs. Hose Bibb 60.00
24 sets Center Faucet 120.00
10 400cc PVC Solvent 130.00
10 ltrs. Vulcaseal 155.00
Polypropylene Random Copolymer (PN20)
9 pcs ø50 x 6m PhP 2,987.00
18 pcs ø40 x 6m 1,238.00
8 pcs ø32 x 6m 838.00
39 pcs ø25 x 6m 478.00
30 pcs ø20 x 6m 298.00
27 pcs ø15 x 6m 258.00
Polypropylene Random Copolymer Fittings (PN20)
27 pcs ø50 x 90° Elbow PhP 190.00
15 pcs ø40 x 90° Elbow 150.00
9 pcs ø32 x 90° Elbow 30.00
30 pcs ø25 x 90o Elbow 26.00
99 pcs ø20 x 90o Elbow 16.00
123 pcs ø15 x 90o Elbow 12.00
9 pcs ø32 x ø32 Tee 51.00
30 pcs ø25 x ø25 Tee 34.00
45 pcs ø20 xø 20 Tee 18.00
8 pcs ø32 x ø25 Reducer 56.00
30 pcs ø25 x ø20 Reducer 34.00
69 pcs ø20 x ø15 Reducer 26.00
57 pcs ø20 Coupling 25.00
72 pcs ø15 Coupling 20.00
30 pcs Gate Valve 746.00
1 pcs Sub-water meter assembly 15,000.00
33 pcs Water Hammer Arrester 1,000.00
PVC Pipe (Series 1000)
79 pcs ø100 x 6 m. 375.00
60 pcs ø75 x 6 m. 258.00
51 pcs ø50 x 6 m. 128.00
PVC Fittings (Series 1000)
140 pcs ø100 x ø75 - Wye PhP 25.00
NO. QTY. UNIT UNIT COST
18 pcs ø75 x ø75 - Wye 25.00
24 pcs ø75 x ø50 - Wye 25.00
135 pcs ø50 x ø50 - Wye 25.00
54 pcs ø100 x 45° - Elbow 25.00
120 pcs ø75 x 45° - Elbow 25.00
135 pcs ø50 x 45° - Elbow 25.00
36 pcs ø75 Clean-out 35.00
30 pcs. 50 mmøPVC Tee 20.00
24 pcs. 50 mmøPVC P Trap 35.00
24 pcs. 40 mmøPVC P Trap 65.00
Grease Trap
16 pcs Cap.= 15 GPM Grease Trap 6,515.00
Floor Drain
35 pcs ø50 Floor Drain 90.00
1 set 1600 gal Water Tank w/ 2 pcs booster pumps 55,000.00
Sub-Total
DIRECT LABOR COST
K. ELECTRICAL WORKS & LIGHTING FIXTURES (EXC. ROOMS)
1 LOT Electrical Works & Lighting Fixtures PhP 481,666.28
unit Main Disconection Panel Board PhP 35,000.00
units Panel Board with 10 Branches, 1-100 A 2P; 6-20A 2P; 3-30A 2P.1-
40 a 2P 1,500.00
pc. 50 mmøX 10' RSC Pipe 1,500.00
pc. 50 mmøEntrance Cap 200.00
mts 200 mm2 THHN Wire 1,000.00
rolls 8 mm2 THHN Wire 9,750.00
rolls 5.5 mm2 TH Wire 5,250.00
rolls 3.5 mm2 THHN Wire 4,850.00
rolls 2.0 mm2 THHN Wire 3,650.00
pcs. 12 mmøPVC Pipe 45.00
pcs. 20 mmøPVC Pipe 65.00
pcs. 25 mmøPVC Pipe 85.00
rolls 12 mmøMoldiflex 350.00
rolls 20 mmøMoldiflex 650.00
sets 50 Watts Pin Light 110.00
sets 1-20 Watts Fluorescent Light 220.00
pcs. Convenience Outlet(Duplex) 120.00
pcs. A.C. Outlet 250.00
pcs. Weather Proof Outlet 250.00
pcs. Single Pole Switch 95.00
pcs. Two Gang Switch 135.00
pcs. Three-Gang Switch 165.00
pcs. Three-Way Switch 350.00
pcs. Receptacles 60.00
pcs. Junction box Plastic 25.00
pcs. Utility Box Plastic 25.00
roll Rubber Tape 70.00
lot Electrical, Fittings, Roughing, Miscellaneous 5,000.00
Sub-Total
DIRECT LABOR COST
L. DOORS, WINDOWS, & GLASSES
NO. QTY. UNIT UNIT COST
15 sets 0.90 m. X 2.10 m. Metal Panel Door on 2" X 6" Door Jamb PhP 12,000.00
4 sets 0.60 m. X 2.10 m. Flush Door on 2" X 6" Door Jamb with Fixed
Glass Panels 4,800.00
16 sets 0.60 m. X 1.00 m. PVC Flush Door 3,800.00
250 sq.ft. Pre-fabricated Steel Stairs Railing 200.00
1 LOT Glass, Glazing, and Stainless Works 995,245.00
15 Sets Glass Windows w/ Frame @ Rooms
2 Sets Stainless Railing (Exterior & Interior)
1 Set Sliding Door @ Office
1 Set Glass Canopy w/ Framing
1 Set Glass Window @ Frontage
1 Set Steel Railing w/ Frosted Glasses
11 Sets Frosted Glass w/ Pins
Sub-Total
DIRECT LABOR COST
L. PAINTING WORKS
40 tins Flat Latex Paint PhP 2,000.00
46 tins Gloss Latex Paint 2,300.00
25 tins Flat Wall Enamel Paint 2,000.00
14 tins Gloss Enamel Paint 2,400.00
20 1/2 ltr. Tingting/Acri Color Paint 135.00
20 gal. Neutralizer 135.00
10 doz. Sandpaper 320.00
10 gals. Paint Thinner 230.00
1 lot Miscellaneous 10,000.00
Sub-Total
DIRECT LABOR COST
M. EXHAUST WORKS
18 pcs KCE 250X/100 CFM (Kruger Brand) PhP 3,900.00
15 pcs Full threaded round bar 3/8" ø x 3m 117.00
3 pcs Flat bar 1"x1 1/8"x20' 166.40
60 pcs Anchor Bolt 3/8" ø 16.90
120 pcs Nuts 3/8" ø 2.60
22 pcs PVC pipe 6" ø 643.50
6 pcs PVC Wye 6" ø 253.50
8 pcs PVC Elbow 6" ø 149.50
6 pcs PVC Coupling 6" ø 88.40
18 pcs Flexible duct 286.00
12 pcs Air vent cap 780.00
1 lot Welding rod/Aero tape/Solvent cement/ Zip Cable/Washer 12,000.00
1 lot General Requirements & Miscellaneous 52,952.00
Sub-Total
DIRECT LABOR COST
N. ACU COPPER TUBING & AUXILIARY (OPTIONAL)
280 m Copper Tube 1/4 6.36mm diameter PhP 122.20
280 m Copper Tube 3/8 9.5mm diameter 191.10
1 lot Copper Fittings 10,400.00
154 pcs Rubber Insulation 1/4 6.36mm diameter 117.00
154 pcs Rubber Insulation 3/8 9.5mm diameter 130.00
113 rolls Polyethylene tape 156.00
3 rolls Royal cord #12x3core 11,040.00
4 rolls Royal cord #16x4core 7,440.00
NO. QTY. UNIT UNIT COST
180 m Flexible conduit 1" 120.00
36 pcsPVC pipe 3/4" 109.20
48 pcsRubber Insulation 7/8" x 3/4" 65.00
1 lotLeak testing, Charging of refrigerant & Commissioning 35,100.00
1 lotHangers & Supports 22,100.00
1 lotMiscellaneous Materials 13,000.00
1 lotAuxiliary Rough-Ins 194,225.60
Sub-Total
DIRECT LABOR COST

SUMMARY: MATERIALS

A. MOBILIZATION AND EARTHWORKS PhP 624,818.00

B. CONCRETE WORKS 1,579,250.00
C. MASONRY WORKS 882,680.00
D. FORM WORKS & SCAFFOLDINGS 1,316,731.06
E. PLASTERING WORKS 344,900.00
F. ROOF FRAMING & METAL WORKS 415,831.00
G. ROOFING SHEETS 203,720.00
H. CEILING WORKS 271,079.80
I. FINISHING/TILES/CLADDING WORKS 1,232,450.00
J. PLUMBING WORKS (EXCL. FIXTURES) 501,761.50
K. ELECTRICAL WORKS & LIGHTING FIXTURES (EXC. ROOMS) 481,666.28
L. DOORS, WINDOWS, & GLASSES 1,305,245.00
L. PAINTING WORKS 290,300.00
M. EXHAUST WORKS 170,644.60
TOTAL DIRECT LABOR & MATERIALS PhP 9,621,077.24

TOTAL PROJECT COST

MR. PHILIPPE TALIB DARREN CARLOS H. DELA CR

Owner REG. No.
PTR No.
Date
Place
TIN
Y

OF MATERIALS
AMOUNT

PhP 125,000.00
35,000.00
21,000.00
104,733.60
164,284.40
174,800.00
PhP 624,818.00

PhP 414,000.00
30,000.00
200,000.00
624,950.00
56,300.00
217,550.00
36,450.00
PhP 1,579,250.00
PhP 473,775.00

PhP 414,000.00
39,000.00
120,000.00
60,000.00
245,000.00
4,680.00
PhP 882,680.00
PhP 264,804.00

PhP 346,964.06
332,367.00
66,150.00
326,250.00
195,000.00
50,000.00
PhP 1,316,731.06
PhP 395,019.32

PhP 305,900.00
24,000.00
15,000.00
PhP 344,900.00
PhP 103,470.00

PhP 69,900.00
63,700.00
15,000.00
2,700.00
6,400.00
 AMOUNT
50,000.00
208,131.00
PhP 415,831.00
PhP 124,749.30

PhP 72,000.00
19,600.00
45,600.00
22,400.00
11,850.00
3,000.00
6,750.00
1,650.00
870.00
20,000.00
PhP 203,720.00
PhP 61,116.00

PhP 34,510.00
34,237.50
27,087.50
1,270.80
3,924.00
29,000.00
43,200.00
20,400.00
56,250.00
1,250.00
2,000.00
1,350.00
1,600.00
15,000.00
PhP 271,079.80
PhP 81,323.94

PhP 132,800.00
85,120.00
10,320.00
3,740.00
30,100.00
4,000.00
52,920.00
96,000.00
13,650.00
10,800.00
168,000.00
415,000.00
-
-
-
-
-
 AMOUNT
-
-
-
-
-
-
-
-
-
210,000.00
85,000.00
PhP 1,232,450.00
PhP 369,735.00

40,000.00
16,200.00
23,250.00
810.00
2,880.00
1,300.00
1,550.00

PhP 26,883.00
22,284.00
6,285.00
18,642.00
8,940.00
6,966.00

PhP 5,130.00
2,250.00
270.00
780.00
1,584.00
1,476.00
459.00
1,020.00
810.00
420.00
1,020.00
1,794.00
1,425.00
1,440.00
22,380.00
16,500.00
33,000.00

29,700.00
15,480.00
6,528.00

PhP 3,487.50
 AMOUNT
450.00
600.00
3,375.00
1,350.00
3,000.00
3,375.00
1,260.00
600.00
840.00
1,560.00

104,240.00

3,168.00
55,000.00
PhP 501,761.50
PhP 175,616.53

PhP 481,666.28
PhP -

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
PhP 481,666.28
PhP 168,583.20
 AMOUNT
PhP 180,000.00

19,200.00
60,800.00
50,000.00
995,245.00

PhP 1,305,245.00
PhP 130,524.50

PhP 80,000.00
105,800.00
50,000.00
33,600.00
2,700.00
2,700.00
3,200.00
2,300.00
10,000.00
PhP 290,300.00
PhP 174,180.00

PhP 70,200.00
1,755.00
499.20
1,014.00
312.00
14,157.00
1,521.00
1,196.00
530.40
5,148.00
9,360.00
12,000.00
52,952.00
PhP 170,644.60
PhP 35,307.78

PhP 34,216.00
53,508.00
10,400.00
18,018.00
20,020.00
17,628.00
33,120.00
29,760.00
 AMOUNT
21,600.00
3,931.20
3,120.00
35,100.00
22,100.00
13,000.00
194,225.60
PhP 509,746.80
PhP 80,491.56

DIRECT LABOR

-
473,775.00
264,804.00
395,019.32
103,470.00
124,749.30
61,116.00
81,323.94
369,735.00
175,616.53
168,583.20
130,524.50
174,180.00
35,307.78
PhP 2,558,204.56

PhP 12,179,281.80

DARREN CARLOS H. DELA CRUZ

: 146415
: 1089846
: Jan. 11, 2018
: Angeles City
: 702-656-237
A. EXCAVATION/BACKFILLING WORKS
EXCAVATION:
Description T W L NO. OF PCS
F1 1.20 1.20 1.20 48
F2 1.00 1.00 1.00 10
WF1 0.40 0.60 178.40 1
WF2 0.40 0.60 104.00 1
Catch Basin 0.50 0.50 0.50 24
Septic Vault 2.00 1.50 3.00 4

BACKFILLING
Description T W L NO. OF PCS
0.40 8.20 20.00 2
0.40 2.00 1.50

B. CONCRETE AND MASONRY WORKS

CONCRETE WORKS
Description T W L NO. OF PCS
F1 0.30 1.20 1.20 48
0.25 1.00 1.00 10
WF-1 & 2 0.20 0.40 282.40 1
C-1 0.15 0.30 8.10 48
Lintel Beam 0.15 0.25 100.00 1

B-1 0.20 0.35 326.00 1

Roof Beam 0.15 0.30 202.40 1

2ND FLOOR SLAB 0.10 10.50 20.00 2

0.10 1.50 2.00 5
STAIRS 0.15 1.10 7.00 10
TREAD 0.50 0.20 3.50 10
Ground Floor Slab 0.05 15.00 20.00 2
Kitchen Counter 0.075 0.60 4.00 10
Septic Vault 0.20 1.50 3.00 4
Cartch Basin 0.10 0.50 0.50 24

TOTAL CONCRETE
VOLUME

USING CONCRETE CLASS A" ( 3000 PSI) 1:2:4 MIXTURE

Cement 193.55 9.00 = 1,741.97

Sand 193.55 0.50 = 96.78
Gravel 193.55 1.00 = 193.55

MASONRY WORKS
5" CHB WALL W L NO. OF PCS AREA
Ground Floor 4.30 178.40 1 767.12
Second Floor 3.00 206.00 1 618.00
1.80 10.50 12 226.80
-
-
-
TOTAL AREA 1,611.92
-
LESS:AREA OF
WINDOWS & DOORS -
DESCRIPTION W L NO. OF PCS AREA
D-1 0.90 2.10 10 18.90
D-2 0.80 2.10 20 33.60
-
W-1 1.20 1.20 20 28.80
W-2 1.20 1.80 10 21.60
W-3 0.60 1.20 10 7.20
0.60 0.60 10 3.60
-
-
-
-
-
TOTAL AREA 113.70

TOTAL AREA OF 5"

CHB 1,498.22

NO. OF PIECES OF 5" CHB 19,476.86 58.43

MORTAR
Cement 1,498.22 0.76900 = 1,152.13
Sand 1,498.22 0.06400 = 95.89
PLASTER
Cement 2,996.44 0.19200 = 575.32
Sand 2,996.44 0.01600 = 47.94

4" CHB WALL W L NO. OF PCS AREA

Ground Floor 3.00 104.00 1 312.00
4.30 33.00 1 141.90
Second Floor 3.00 10.20 10 306.00
Catch Basin 1.60 0.40 24 15.36
Septic Vault 2.00 10.50 2 42.00
Kitchen Counter 0.60 0.90 30 16.20
-
TOTAL AREA 833.46
-
LESS:AREA OF
WINDOWS & DOORS -
DESCRIPTION W L NO. OF PCS AREA
D-2 0.80 2.10 20 33.60
D-3 0.60 2.1 20 25.20
-
-
-
TOTAL AREA 58.80

TOTAL AREA OF 4"

CHB 774.66

NO. OF PIECES OF 4" CHB 10,070.58 30.21

MORTAR
Cement 774.66 0.5750 = 445.43
Sand 774.66 0.0394 = 30.52

PLASTER
Cement 1,965.32 0.19200 = 377.34
Sand 1,965.32 0.01600 = 31.45

SUMMARY FOR MASONRY SUMMARY FOR PLASTERING

125 mm thk. CHB 19,477.00 pcs. Cement
100 mm thk. CHB 10,071.00 pcs. Sand
Cement 1,598.00 bags White Cement
Sand 127.00 cu.m.

REINFORCING STEEL BARS

ITEM CUTTING
DESCRIPTION BAR SIZE NO. OF PCS. TOTAL LENGTH
NO. LENGTH

1 F-1
Main Bars 16 768 1.20 921.60
# 16G.I. Tie Wires 1,728 0.30 1/53
Stairs Footing
FI Main Bars 12 32 1.00 32.00
# 16G.I. Tie Wires 50 0.30 1/53
2 WALL FOOTING
Continous Bar 10 3 285.40 856.20
Ties 10 954 0.50 477.00
# 16G.I. Tie Wires 2,862 0.30 1/53
3 COLUMN
Main Bars, C1&C2 16 264 8.50 2,244.00
C1 Ties Bars 10 2,171 1.30 2,822.82
# 16G.I. Tie Wires 17,371 0.30 1/53
4 BEAM, B1 19.78
Main Bars 16 8 339.00 2,712.00
Ties Bars 10 2,712 1.20 3,254.40
# 16G.I. Tie Wires 13,560 0.30 1/53
LINTEL BEAM
Main Bars 10 4 50.00 200.00
Ties Bars 10 333 1.20 400.00
# 16G.I. Tie Wires 1,333 0.30 1/53
5 ROOF BEAM 11.81
Main Bars 12 4 202.40 809.60
Web Bars 12 2 202.40 404.80
Ties Bars 10 1,012 1.00 1,012.00
# 16G.I. Tie Wires 6,072 0.30 1/53

6 FL00R SLAB pcs/area AREA

Continous Bar 10 4 600.00 2,400.00
# 16G.I. Tie Wires 5,400 0.30 1/53
SECOND FLR. SLAB pcs/area 435.00
Continous Bar 10 14.00 435.00 6,090.00
# 16G.I. Tie Wires 19,031 0.30 1/53
STAIRS
Main Bars 12 16 4.00 128.00

10
Temp/Tread/Riser Bars 54 1.50 162.00
Ties Bars 10 84 0.60 100.80
# 16G.I. Tie Wires 840 0.30 1/53
 TOTAL

7 CHB WALL
Vert. & Hor. Bars 10 8,523 8,523.30
# 16G.I. Tie Wires 9,091.52 0.30 1/53

SUMMARY FOR CONCRETE WORKS SUMMARY FOR MASONRY WORKS

16 mm. dia. Def. Bars 980.00 pcs. 10 mm. dia. Def. Bars
12 mm. dia. Def. Bars 356.00 pcs. #16 G. I. Tie Wire
10 mm. dia. Def. Bars 2,973.00 pcs.
#16 G. I. Tie Wire 396.00 kgs.

C. FORM WORKS
ITEM
DESCRIPTION W H NO. OF PCS. AREA
NO.
COLUMN 1.20 2.40 10 28.80
BEAM 1.10 326.00 1 358.60
SLAB 435.00
822.40

NO. PCS. OF PLYWOOD 286.00

D. CARPENTRY WORKS
1 Ceiling Works
ITEM
DESCRIPTION W H NO. OF PCS. AREA
NO.

Ground Floor 1.00 20.00 11 210.00

-
-
Second Floor 1.00 20.00 13 260.00
-
-
-
 -
-
-
-
470.00

163.19
NO. PCS. PLYWOOD SAY 166.00
-
-

10,791.20
No of LF Of Ceiling Joist 3,597.07

CORNICE
No. of pcs. Per 12'

Quarter Round
No. of pcs. Per 12'

E. HARDWARES/STEEL WORKS
T-1 HT-1 HPT-1 HPT-2
TOP/BOT. CHORDS 220.00 36.00
WEB MEMBER 150.00

TOTAL 36.67 6.00 - -

25.00 - - -

Purlins 792.00 792.00 132.00

396.00 SQ.M. 396.00 495.00

F. FINISHING/TILES WORKS

TILE WORKS AT
LIVING & KITCHEN
DESCRIPTION W L NO. OF PCS AREA
Ground Floor 8.20 20.00 2 328.00
 10.50 20.00 1 210.00

-
-
-
-
-
538.00

111.11
TOTAL AREA 17.33 128.44

No. of Tiles 16" X 16" VFT Tiles 3,362.50

Tiles Adhisive 43.04
ABC Grout 269.00

TOTAL AREA

TILE WORKS Toilet &

Bath & Kitchen Counter
DESCRIPTION W L NO. OF PCS AREA
FLOOR TILE :TOILET & BATH
1.20 2.40 20 57.60
-
-
-

TOTAL AREA 57.60

No. of Tiles 8" X 8" Floor Tiles 1,440.00

Tiles Adhisive 4.61
ABC Grout 28.80

DESCRIPTION HT L NO. OF PCS AREA

WALL TILES
Toilet & Bath 1.40 7.00 10 98.00
1.20 2.00 10 24.00
-
-
-

TOTAL AREA 122.00

 No. of Tiles 8" X 8" Wall Tiles 3,050.00
Tiles Adhisive 9.76
ABC Grout 61.00

Tile Trimming

SUMMARY
16" X 16" VFT Tiles 3,363.00 pcs.
8" X 8" Wall Tiles 3,355.00 pcs.
8" X 8" Floor Tiles 1,584.00 pcs.
Tiles Adhisive 93.00 bags
ABC Grout 288.00 kgs

STEEL CASEMENT
WINDOWS
DESCRIPTION W L NO. OF PCS AREA
1.20 1.20 20 28.80
0.60 0.60 4 1.44
-
-
-
-
30.24

TOTAL AREA 325.33

STEEL RAILINGS
DESCRIPTION W L NO. OF PCS AREA
1.00 30.00 1 30.00
-
-
-
-
-
30.00

TOTAL AREA 322.75

J. PAINTING WORKS
 TOTAL AREA FOR WALLING 4,773.16

TOTAL AREA FOR CEILING & CABINETS #VALUE!

Doors 38.64

#VALUE!

J. DOORS, WINDOWS, AND ALUMINUM/GLASS WORKS

PERIMETER FENCE & GATES

CONCRETE WORKS
Description T W L NO. OF PCS
CIFI 0.25 0.8 0.8 14
Wall Footing 0.2 0.4 52.8 1
Column 0.2 0.2 3.40 14

TOTAL CONCRETE
VOLUME

USING CONCRETE CLASS A" ( 3000 PSI) 1:2:4 MIXTURE

Cement 8.37 9.00 = 75.31

Sand 8.37 0.50 = 4.18
Gravel 8.37 1.00 = 8.37

MASONRY WORKS
4" THK.CHB WALL W L NO. OF PCS AREA
1.40 22.60 1 31.64
 2.90 30.20 1 87.58

TOTAL AREA OF 4"

CHB 119.22

NO. OF PIECES OF 6" CHB 1,549.86 4.65

MORTAR
Cement 119.22 0.57500 = 68.55
Sand 119.22 0.0624 = 7.44

PLASTER
Cement 293.64 0.24960 = 73.29
Sand 293.64 0.01248 = 3.66

SUMMARY

Cement 218.00 bags

Sand 16.00 cu.m.
Gravel 9.00 cu.m.

REINFORCING STEEL BARS

ITEM CUTTING
DESCRIPTION BAR SIZE NO. OF PCS. TOTAL LENGTH
NO. LENGTH

1 FOOTING
Main Bars 12 168 1.00 168.00
# 16G.I. Tie Wires 504 0.30 1/53
2 WALL FOOTING
Continous Bar 10 3 52.80 158.40
Ties 10 177 0.50 88.50
# 16G.I. Tie Wires 531 0.30 1/53
3 COLUMN
Main Bars 12 56 4.00 224.00
Ties Bars 10 280 0.80 224.00
# 16G.I. Tie Wires 1,120 0.30 1/53
4 CHB WALL
Vert. & Hor. Bars 10 447 447.08
# 16G.I. Tie Wires 460.00 0.30 1/53

TOTAL

SUMMARY

12 mm. dia. Def. Bars 66.00 pcs. 18.5

10 mm. dia. Def. Bars 155.00 pcs.
#16 G. I. Tie Wire 15.00 kgs.
VOLUME
82.94
10.00
42.82
24.96
3.00
36.00
-
199.72

VOLUME AREA
131.20 164.00
- 3.00
- -
- -
- -
- -
- -
- -
131.20 167.00

VOLUME
20.74
2.50
22.59
17.50
3.75
-
-
-
22.82
-
-
9.11
-
42.00
1.50 435.00
11.55
3.50
30.00 600.00
-
-
- Total Area
- 300.00
 -
1.80
3.60
0.60

193.55 CU.M.

bags
cu.m.
cu.m.

61.20 658.41

934.89
46.74

bags 6" 1.01 0.759 0.0844

cu.m. 5" 0.769 0.575 0.064
4" 0.525 0.394 0.0438
 bags
cu.m.

483.39
24.17

bags
cu.m.

bags
cu.m.

UMMARY FOR PLASTERING

953.00 bags
80.00 cu.m.
47.36 bags
 NO OF
PIECES OF
6.00 M.

16 MM DIA. 12 MM DIA. 10 MM. DIA.

154
9.78 kgs.

6
0.28 kgs.

143
80
16.20 kgs.

374 3.9 19.5

471 1.9 9.5
98.33 kgs.

452
543
76.75 kgs.

34
67
7.55 kgs.

135
68
169
34.37 kgs.

400
30.57 kgs.

1015
107.72 kgs.

66
81
51
14.26 kgs.
 980 356 2973 396.00

1421
51.46 kgs.

MARY FOR MASONRY WORKS

1,421.00 pcs.
51.46 kgs.

FORM
LUMBER
388.80 120.96
2,295.04 3,488.20
3,958.50
9,135.00
5,089.50

24,476.00

-
l.f.
b.f.

HT-3

- 42.67 pcs.
- 25.00 pcs.

pcs.

SIZE OF TILE NO. PCS.

0.40 0.40 2050.00
 0.40 0.40 1313.00
0.40 0.40 0.00
0.40 0.40 0.00
0.40 0.40 0.00
0.40 0.40 0.00
0.40 0.40 0.00
0.40 0.40 0.00
0.40 0.40 0.00

3363.00

3363.00 pcs.
69 bags
269 kgs.

ACCENT TILES

8.6 43
8.6 43
5.4 27
0
113

1,584.00
8.00
6.00
3,355.00
16.00
13.00

12.00

342.00 sq,ft

339.00 sq,ft
 238.66 59.66
190.93 47.73
190.93 47.73
95.46

#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
#VALUE!

VOLUME
2.24
4.22
1.90

8.37

bags
cu.m.
cu.m.
 74.39
3.72

bags
cu.m.

bags
cu.m.

NO OF
PIECES OF
6.00 M.

16 MM DIA. 12 MM DIA. 10 MM. DIA.

28
2.85 kgs.

27
15
3.01 kgs.

38
38
6.34 kgs.

75
2.60 kgs.

66 155 15.00

5.75
41.5
31.5
16 sets Water Closets w/ Lavatory Sets PhP 8,000.00 PhP 128,000.00
16 sets Kitchen sink 2,800.00 44,800.00
16 pcs. Shower Valve 1,800.00 28,800.00
16 pcs. Shower Head 600.00 9,600.00
pcs Black screw no.1 (metal) 0.50 #REF!
pcs Black screw no.2 (metal) 0.80 #REF!
pcs Tex screw no.1 (metal) 1.10 #REF!
pcs Tex screw no.2 (metal) 1.00 #REF!
box Blind rivets 1/8 x 1/2 212.00 #REF!
pcs Tex screw adaptor 120.00 #REF!
pcs Drill bit 1/8 metal 60.00 #REF!
pcs Drill bit 1/4 metal 117.00 #REF!
pcs Hack saw blade 55.00 #REF!
pcs Cutter blade big 15.00 #REF!
kls G.i wire #16 67.00 #REF!
pcs Dyna bolt 1/4ø 13.00 #REF!
pcs Tox size 8 (metal) 3.50 #REF!
pcs Concrete drill bit 1/4ø 95.00 #REF!
pcs Concrete drill bit 1/8ø 68.00 #REF!
pcs Tubular 1 x 1 x 1/16 (aluminum) 233.04 #REF!
pcs Angular 3/4 x 3/4 x 1/8 (aluminum) 263.09 #REF!
pcs Angular 1 1/2 x 1 1/2 x 1/8 (aluminum) 565.99 #REF!
pcs/tube World sealant black 135.00 #REF!
pcs Backer rod 12mmø x 3.5m 9.00 #REF!
box Masking tape 3/4 (64pcs/box) 1,300.00 #REF!

price per 6m price per m price per kg

10 138 23 37.2771474878
12 199 33.1666666667 37.3498498498
16 353 58.8333333333 37.2834811998
grade 40
41.00486
41.08483
41.01183