PROJECT PROPOSED 3-STOREY RESIDENTIAL (WITH ROOF DECK)

ADDRES
MALANDAY, MARIKINA
S:
AREA FLOOR AREA
133.92

UNIT COST TOTAL COST TOTAL

ITEM MATERIALS DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR AMOUNT

A. STANDARD SCOPE OF WORKS

ARCHITECTURAL WORKS
1.0 TEMFACIL
general requirements and complete set of
working drawings which includes
Architectural, electrical, structural,sanitary 1.0 lot 200,000.00
plans and application for building permit
forms (signed and sealed)

Sub-Total 1 200,000.00
2.0 SITEWORKS
Demolition Hauling and Disposal of Debris 1.0 lot ----- ----- ----- ----- 80,000.00
Formworks for concrete column, beam and foun 12.0 lm ----- ----- ----- ----- 120,000.00
Sub-Total 2 200,000.00
3.0 MASONRY WORKS
CHB 100 thick ( 4" x 8" x 12" ) 3,500.00 pcs 33.00 200.00 115,500.00 34,650.00 150,150.00
Mortar and Plastering
Concrete Hollow
Blocks and 1. Cement 2,950.00 bags 270.00 100.00 796,500.00 238,950.00 1,035,450.00
Reinforcement 2. Sand 11.00 cu.m. 2,700.00 810.00 29,700.00 8,910.00 38,610.00
including
Reinforcement Steel Bars ( L = 6m ) 10 mm Ø
Firewall 1,000.00 pcs 220.00 500.00 220,000.00 66,000.00 286,000.00
and 12mm
Tie Wire # 18 10.00 kg 60.00 18.00 600.00 180.00 780.00
Sub-Total 3 2,871,830.00
5.0 FLOOR FINISHES
Masters
bedroom, 300mmx300mm Vinyl floor tiles, tiles
54.50 sqm 800.00 400.00 43,600.00 13,080.00 56,680.00
bedrooms and adhesive
corridors
Living and
300mmx300mm Ceramic tiles 30.00 sqm 800.00 400.00 24,000.00 7,200.00 31,200.00
kitchen area

Toilet 300mmx300 ceramic tiles 7.25 sqm 800.00 400.00 5,800.00 1,740.00 7,540.00

multipurpose
Rough cement finish 15.00 sqm 500.00 400.00 7,500.00 2,250.00 9,750.00
area
Sub-Total 5 105,170.00
6.0 CEILING WORKS
CF-2 3.5 Thk. Hardiflex FiCem Board on 38mm
112.00 sqm 1,100.00 560.00 123,200.00 36,960.00 160,160.00
x 50mm Metal Furring, painted finish (white)
Sub-Total 6 160,160.00
7.0 WALL FINISHES
WF-1 healthy Home Flat latex primer ,WF-2
Healthy Home Semi Gloss Finish
Interior 345.00 sqm 500.00 500.00 172,500.00 51,750.00 224,250.00
B7415-# B7415-A, skimcoat powder
for patching compound and wall preparation

Sub-Total 7 224,250.00

8.0 DOORS AND WINDOW GLASS PANELS

700x700 , 800x800, 900x900mm paneled and
Doors 11.00 sets 145,000.00
flush doors with door knobs and accessories

1.0 meter x 1.0 meter Aluminum sliding white

Windows finish (7 sets), 400mmx400mm (3 sets), 13.00 sets 100,000.00
1200mmx 1000mm (3 sets)

exterior steel Steel railing (tubular steel paint finish with

1.00 lot 175,000.00
railing desired color)

Sub-Total 8 420,000.00
###
TOTAL ARCHITECTURAL COST 4,181,410.00
 UNIT COST TOTAL COST TOTAL
ITEM MATERIALS DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR AMOUNT

ELECTRICAL WORKS
1.0 CONDUITS
50mm Ø IMC (x 3m) 10.0 pcs. 200.00 60.00 2,000.00 600.00 2,600.00
40mm Ø IMC (x 3m) 15.0 pcs. 200.00 60.00 3,000.00 900.00 3,900.00
IMC (Panasonic)
20mm Ø IMC (x 3m) 15.0 pcs. 200.00 60.00 3,000.00 900.00 3,900.00
15mm Ø IMC (x 3m) 10.0 pcs. 200.00 60.00 2,000.00 600.00 2,600.00
EMT 20mm Ø EMT (x 3m) 30.0 pc 110.00 33.00 3,300.00 990.00 4,290.00
(Panasonic) 15mm Ø EMT (x 3m) 15.0 pcs. 100.00 30.00 1,500.00 450.00 1,950.00
Sub-Total 1 19,240.00
2 PANEL BOARDS BRAND: SQUARE D Brand
MDP (Three Phase) Assembly
Main CB 100 AT/250AF 1P 230V 60HZ,B.O. 85
KAIC SQUARE D BRAND WITH CAT. NO. 1 assy. 47,000.00
EZD250F3125

Main CB 100 AT/100AF 3P 240V 60HZ,B.O.

100 KAIC SQUARE D BRAND WITH CAT. NO.
EZD250F3100

Panel Boards BRANCHES: 18

and Breakers 1 - 40 AT 2P, B.O. 10 KAIC QOB
1 - 30 AT 2P, B.O. 10 KAIC QOB
16 - 20 AT 2P, B.O. 10 KAIC QOB

Main CB 100 AT 1P 240V 60HZ,B.O. 85

KAIC SQUARE D BRAND WITH CAT. NO. 1 set 25,000.00
EZD250F3125 in Nema 4x

Sub-Total 2 72,000.00
3 RECEPTACLES BRAND: PANASONIC
10 A, 250V or 300V, 3 Prong 20.0 sets 239.00 35.85 4,780.00 717.00 5,497.00
Convenience 10 A, 250V or 300V, 3 Prong (Weather proof) 2.0 set 100.00 15.00 200.00 30.00 230.00
Outlet
Special Purpose Outlet 4.0 set 100.00 15.00 400.00 60.00 460.00
Telephone Outlet Wall Type Modular Jack 2.0 sets 100.00 15.00 200.00 30.00 230.00
15A, 250 V or 300V, 1Pole 2.0 sets 85.00 12.75 170.00 25.50 195.50
Switch 15A, 250 V or 300V, 2Gang 2.0 sets 85.00 12.75 170.00 25.50 195.50
15A, 250 V or 300V, 3Gang 2.0 sets 85.00 12.75 170.00 25.50 195.50
Sub-Total 3 7,003.50
5 WIRES & CABLES (Phelps Dodge)
50 mm² Ø THHN 50.0 lm 1,500.00 450.00 75,000.00 22,500.00 97,500.00
22 mm2 Ø THHN 8.0 lm 900.00 270.00 7,200.00 2,160.00 9,360.00
8.0 mm2 Ø THHN 8.0 lm 400.00 120.00 3,200.00 960.00 4,160.00
5.5 mm2 Ø THHN 30.0 lm 400.00 120.00 12,000.00 3,600.00 15,600.00
3.5 mm Ø THHN
2
780.0 lm 410.00 123.00 319,800.00 95,940.00 415,740.00
2.0 mm2 Ø THHN (color green) 120.0 lm 200.00 60.00 24,000.00 7,200.00 31,200.00
Sub-Total 5 573,560.00
 UNIT COST TOTAL COST TOTAL
ITEM MATERIALS DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR AMOUNT
6.0 KILOWATTHOUR METER (GE Brand)
Kv2c Fitzall, Multifuction Kwhr Meter.
KWHR Meter Class 20, 120-480v, 4w, 3 Elements, 9s 1 set. 30,000.00 9,000.00 30,000.00 9,000.00 39,000.00
Form. (GE Brand)
Milbank, 3R Type Enclosure with 13
Meter Base 1 set. 18,000.00 1,000.00 18,000.00 1,000.00 19,000.00
Terminals.
Current
Transformer
Class 10, CT Ratio 50:5, Camsco brand 1 pcs. 5,000.00 1,500.00 5,000.00 1,500.00 6,500.00

Sub-Total 6 64,500.00
7.0 MISCELLANEOUS ITEMS
Fittings, Hangers & Support
Junction Box, Utility Box & Square box
Flexible Metal Conduit, Mica Tube & Electrical
Accessories Tape. 1 lot ----- ----- ----- ----- 6,000.00
Ground Rod
Terminal eyelugs
Labels (Stickers)
Sub-Total 7 6,000.00
TOTAL ELECTRICAL COST 742,303.50
SANITARY / PLUMBING WORKS
1.0 SANITARY SEWER, WASTE & VENT
100mm Ø x 5ft 30.0 pcs 145.00 200.00 4,350.00 1,305.00 5,655.00
PVC Pipe
50mm Ø x 5ft. 10.0 pcs 120.00 200.00 1,200.00 360.00 1,560.00
PVC Wye 150 x 100 mm Ø 20.0 pcs 20.00 200.00 400.00 120.00 520.00
Reducer 100 x 50 mm Ø 2.0 pcs 20.00 200.00 40.00 12.00 52.00
Epoxy PIONEER EPOXY A-B 4.0 ltr 150.00 200.00 600.00 180.00 780.00
Brand : JAMAN,Code: JCO 134; Size: 3ӯ /
Floor Clean Out 10 pcs 300.00 100.00 3,000.00 900.00 3,900.00
75mmØ
Miscellaenous and fittings 1 lot 3,000.00
OTHERS ( Pls. Specify )
Sub-Total 1 15,467.00
3.0 COLD WATER DISTRIBUTION SYSTEM

ppr
20 mm Ø X 6m 20.0 pcs 200.00 200.00 4,000.00 1,200.00 5,200.00

ppr Elbow
20 mm Ø 15.0 pcs 50.00 80.00 750.00 225.00 975.00
GI Tee 20 mm Ø 5.0 pcs 25.00 80.00 125.00 37.50 162.50

GI Coupling
20 mm Ø 5.0 pcs 25.00 80.00 125.00 37.50 162.50
GI Coupling
25mm Ø x 20mm Ø 2.0 pcs 50.00 80.00 100.00 30.00 130.00
Reducer
Gate Valve 1.0 200.00 80.00 200.00 60.00 260.00
(Kitz) 20 mm Ø pcs
Check Valve
20mm Ø 1.0 pcs 80.00 24.00 80.00 24.00 104.00
(Kitz)

Onoin Patente
20mm Ø 1.0 pcs 35.00 10.50 35.00 10.50 45.50
Teplon Tape 15mm 10.0 pcs 45.00 13.50 450.00 135.00 585.00
Others ( Pls. Specify) -
Sub-Total 3 7,624.50
 UNIT COST TOTAL COST TOTAL
ITEM MATERIALS DESCRIPTION QTY UNIT
MATERIALS LABOR MATERIALS LABOR AMOUNT
4.0 PLUMBING FIXTURES

Water closet
lavatory and Flush tank type siphon vortex HCG or as
complete equal, HCG lavatory with complete 3.0 set 32,500.00 9,750.00 97,500.00 29,250.00 126,750.00
accessories and accessories and fittings
fittings

Kitchen Sink 1200mmx600mm stainless steel kitchen sink wit 2.0 pcs 8,000.00 2,400.00 16,000.00 4,800.00 20,800.00

Floor Drain 4" x 4" (Jaman) JFD 101 6.0 pcs 500.00 150.00 3,000.00 900.00 3,900.00
Others (Pls. Specify) -
Sub-Total 4 151,450.00
5.0 MISCELLANEOUS ITEMS
Sahara concrete mix bond Including 24 hrs
Water Proofing 22 sqm 2,600.00 300.00 57,200.00 17,160.00 74,360.00
Flood Testing

Calibrated Water Meter 1 pc 800.00 300.00 800.00 240.00 1,040.00

Miscellaenous 1 lot 6,500.00

Others (Pls. Specify)

Sub-Total 5 81,900.00
TOTAL SANITARY / PLUMBING WORKS 81,900.00

TOTAL COST 5,005,613.50

###
###
TOTAL COST 5,005,613.50

PREPARED BY : ARCHT. KARMELA LAPID