ESTIMATE Files

PROJECT: Kelsey Hills Subdivision, Muzon, San Jose Del Monte, Bulacan
SUBJECT: Summary of Estimates

DATE : March 7, 2014
in PCS in KL'S
NO PARTICULAR CHB #5 CHB #4 CEMENT SAND RSB #16 RSB #12 RSB #10 RSB #7 RSB #16 RSB #12 RSB #10 RSB #7
1 Lorea 1475 pcs 150 pcs 230 bags 17.5 cu.m. - 63 140 61 - 335 518 189
2 Erica 1850 pcs 170 pcs 330 bags 28 cu.m. - 58 300 67 - 309 1110 207
3 Erica 45 2100 pcs 170 pcs 340 bags 30 cu.m. - 58 310 70 - 309 1145 216
4 Celina 2650 pcs 200 pcs 400 bags 31 cu.m. - 128 405 75 - 682 1497 232
5 Shana 220 2300 pcs 200 pcs 420 bags 33 cu.m. 71 61 415 75 670 325 1533 232
6 Shana 957 2500 pcs 200 pcs 450 bags 35 cu.m 75 66 460 75 710 352 1700 232
7 Amara 2800 pcs 250 pcs 580 bags 40 cu.m. 127 85 542 85 1200 453 2003 263
8 Bettina 3500 pcs 600 pcs 720 bags 60 cu.m 187 35 817 20 1775 187 3020 62
Prepared By:
PROJECT: Proposed Lorea
LOCATION: Kelsey Hills Subdivision, Muzon, San Jose Del Monte, Bulacan
SUBJECT: Estimates
Material Cost Labor Cost

NO PARTICULAR End UNITS U/P TOTAL AMOUNT U/P
I. EARTHWORKS
1 Excavation 12 m³ 150.00
2 Backfilling 10 m³ 120.00
3 Lay-out 1 lot 1,000.00
II. MASONRY WORKS

1 CHB 5 1475 pcs 8.25 12,168.75
2 CHB 4 150 pcs 7.50 1,125.00
3 Cement 230 bags 205.00 47,150.00
4 White Sand 17.5 m³ 500.00 8,750.00
5 Gravel 10 m³ 740.00 7,400.00
6 Concreting 10 m³
7 CHB Laying 140 m²
8 Plastering 280 m²
III. STEEL WORKS

1 12mmØ x 6m 335 kgs
3 9mmØ x 6m
5 tie wires 1 roll
6 Labor Cost 942 kgs 7.00
IV. FORMWORKS
1 Tie wire 8 kgs 50.00 400.00
2 C.W. Nail 4" 5 kgs 50.00 250.00
3 C.W. Nail 3" 4 kgs 48.00 192.00
4 C.W. Nail 2" 3 kgs 48.00 144.00
5 Cocolumber 2x2x10 25 pcs 105.00 2,625.00
7 Plywood 1/4 thk. 8 pcs 315.00 2,520.00
8 Plywood 1/2 thk. 2 pcs 520.00 1,040.00
V DOORS & WINDOWS
1 Steel Door 2.1 x 0.8 1 sets
3 PVC Door 2.1 x 0.6 2 sets 1,100.00 2,200.00
4 Steel Casement 1.2 x 1.2 4 sets 2,170.00 8,680.00
5 Steel Casement 0.9 x 0.8 -
7 Steel Casement 0.4 x 0.4 1 sets 241.00 241.00
VI. STRUCTURAL STEEL

vi.i. Roof Framing
1 C-Purlins 2x4x2.4x1mm 22 pcs 198.00 4,356.00
2 Angle Bar 2x2x6x4.5mm 1 pcs 960.00 960.00
3 Welding Rod 2 kgs 62.50 125.00
4 12mmØ x 6m Sag Rod 2 pcs
vi.ii. Stair
1 C-Purlins 2x7x2mm 1 pcs 1,290.00 1,290.00
2 Angle Bar 2x2x4.5mm 2 pcs 960.00 1,920.00
3 G.I. Pipe 32mmØ x 6m 2 pcs 500.00 1,000.00
4 Square Bar 10x6mx10mm 1 pcs 170.00 170.00
VII. ROOFING WORKS

1 Roof Sheet 8.1m 4 pcs
2 Box Gutter 2 pcs
3 End Flashing 6 pcs
4 Wall Flashing 4 pcs
5 Wall Capping 0.2 4 pcs
6 Tekscrew 170 pcs 1.75 297.50
7 Blind Revits 100 pcs 0.60 60.00
8 Hardiflex Screw 1 1/2" 40 pcs 1.50 60.00
9 Sealant 1 pcs 125.00 125.00
10 Fascia Board 1/4" 2 pcs 600.00 1,200.00
11 Insulation 0.5 roll 1,590.00 795.00
VIII. Ceiling Works

1 Hardiflex Board 1/8 13 pcs 420.00 5,460.00
2 Hardiflex Screw 1" 800 pcs 1.00 800.00
4 Concrete Nail 1" 0.5 pcs 110.00 55.00
5 Metal Furring 5m 19 pcs 125.00 2,375.00
6 Wall Angle 3m 10 pcs 38.00 380.00
8 Corner Eaves Vent 2 pcs 400.00 800.00
9 End Eaves Vent 2 pcs 150.00 300.00
IX. LOFT FLOOR WORKS

1 C-Purlins 2x4x4.0x2mm 9 pcs 1,092.00 9,828.00
2 Plyboard 3/4" 4 pcs 870.00 3,480.00
4 Welding Rod 0 kgs -
5 Loft Railing 1 set 3,300.00 3,300.00
-
X. TILE WORKS
x.i. Ground Floor
1 Tiles 0.3 x 0.3 235 pcs 32.00 7,520.00
2 Tile Grout 3 kgs 60.00 180.00
x.ii. C.R. Tiles

1 Wall Tiles Plain 0.2x0.2 165 pcs 15.00 2,475.00
2 Wall Tiles Accent 0.2x0.2 40 pcs 15.00 600.00
3 Floor Tiles 0.2x0.2 75 pcs 15.00 1,125.00
4 Tile Grout 2 kgs 60.00 120.00
5 Tile Trim 4 pcs 30.00 120.00
x.iii. Vinyl Tiles Loft

1 vinyl tiles 3'x3' 160 pcs 20.00 3,200.00
2 Rugby 5 bot 45.00 225.00
3 Canyon Stone 2 boxes 1,500.00 3,000.00
XI. CARPENTRY WORKS

1 Door Knob 2 sets 180.00 360.00
2 Modular Kitchen 1 sets
3 Shower Valve 1 sets 320.00 320.00
4 Shower Head 1 sets 190.00 190.00
5 Tissue Holder 1 sets
6 Soap Holder 1 sets
7 Lavatory 1 sets
8 Water Closet 1 sets
9 Plumbing Accessories 1 sets
10 Kitchen Faucet 1 sets
11 Brass Faucet 1 sets
12 Floor Drain 2 sets 65.00 130.00
13 Teflon Tape 4 pcs 10.00 40.00
XII WINDOW GLASS
1 Putty Gray 1 kgs 8,000.00
2 Silicon 1 pcs included
3 Glass 4mmx1.2x1.2 4 sets included
6 Glass 4mmx0.4x0.4
XIII PAINTING WORKS

1 Flat Latex 8 gal
2 Semi-Gloss 6 gal
3 Concrete Neutralizer 1 qrt 45.00 45.00
4 Patching Compound 15 kgs 15.00 225.00
5 Metal Primer Gray 2 qrt 115.00 230.00
6 QDE Black 1 qrt 155.00 155.00
7 QDE Chocolate Brown 2 qrt 160.00 320.00
8 Hansa Yellow 1 qrt 160.00 160.00
9 Raw Sienna 1 qrt 105.00 105.00
10 Sand Paper 100 5 pcs 12.00 60.00
11 Sand Paper 80 5 pcs 12.00 60.00
12 Paint Thinner 2 bot 25.00 50.00
13 Lacquer Thinner 2 bot 20.00 40.00
14 Paint Brush 4" 2 pcs 26.00 52.00
15 Paint Brush 2" 2 pcs 13.00 26.00
16 Roller Brush 4 pcs 30.00 120.00
XIV ELECTRICAL WORKS

1 PVC Pipe 3/4 4 pcs
3 PVC Elbow 3/4 2 pcs
5 Coupling 1/2 15 pcs
7 T.W. Wire #14 95 m 15.00 1,425.00
8 T.W. Wire #12 45 m 20.00 900.00
9 T.W. Wire #8 26 m 45.00 1,170.00
10 Outlet 4 pcs 34.00 136.00
11 Switch 6 pcs 34.00 204.00
12 Receptacle 8 pcs 23.00 184.00
13 One-gang Plate 2 pcs 15.00 30.00
14 Two-gang Plate 5 pcs 15.00 75.00
15 Electrical Tape 2 pcs 18.00 36.00
16 Junction Box 11 pcs 15.00 165.00
17 Utility Box 11 pcs 15.00 165.00
18 Panel Box with circuit breaker 1 set 1,700.00 1,700.00
XV. PLUMBING WORKS

1 PVC Pipe 4" 7.5 pcs
2 PVC Pipe 3" 4 pcs
3 PVC Pipe 2" 4 pcs
4 PVC Elbow 90°x4" 1 pcs
9 PVC P-trap 2" 2 pcs
10 PVC Clean out with Cover 4 pcs
11 PVC Wye 2x4 6 pcs
13 PVC Tee 4x4 3 pcs
14 Solvent Cement 200cc 1 can 90.00 90.00
15 PP-R Pipe 20mmX4m 5 pcs
16 PP-R Elbow 90° Plain 2 pcs
17 PP-R Elbow 90° Tread 5 pcs
18 PP-R Tee Plain 4 pcs
19 PP-R Tee with Tread 1 pcs
20 PP-R Male Adaptor 2 pcs
21 PP-R Female Adaptor 2 pcs
22 PP-R Coupling 3 pcs
23 PP-R End Plug 1 pcs
24 PP-R End Cap 1 pcs
25 Coupling 4" 3 pcs
-
28 Labor Cost 1 lot 50,000.00
GRAND TOTAL 165,602.75

Labor Cost Owner Supplied Material
TOTAL AMOUNT U/P TOTAL AMOUNT TOTAL AMOUNT
1,800.00 1,800.00
1,200.00 1,200.00
1,000.00 1,000.00
-
-
12,168.75
1,125.00
47,150.00
8,750.00
7,400.00
-
-
-
-
-
-
37.00 12,395.00 12,395.00
37.00 19,166.00 19,166.00
- -
37.00 6,993.00 6,993.00
1,950.00 1,950.00 1,950.00
-
6,594.00 6,594.00
-
400.00
250.00
192.00
144.00
2,625.00
2,100.00
2,520.00
1,040.00
-
-
-
14,000.00 14,000.00 14,000.00
12,000.00 12,000.00 12,000.00
2,200.00
8,680.00
-
1,440.00
241.00
-
-
-
-
4,356.00
960.00
125.00
170.00 340.00 340.00
-
-
1,290.00
1,920.00
1,000.00
170.00
312.50
-
-
-
1,800.00 7,200.00 7,200.00
310.00 620.00 620.00
310.00 1,860.00 1,860.00
310.00 1,240.00 1,240.00
310.00 1,240.00 1,240.00
297.50
60.00
60.00
125.00
1,200.00
795.00
-
-
-
5,460.00
800.00
60.00
55.00
2,375.00
380.00
60.00
800.00
300.00
-
-
-
9,828.00
3,480.00
75.00
-
3,300.00
-
-
-
-
7,520.00
180.00
-
-
-
2,475.00
600.00
1,125.00
120.00
120.00
-
-
-
3,200.00
225.00
3,000.00
-
-
360.00
12,000.00 12,000.00 12,000.00
320.00
190.00
200.00 200.00 200.00
200.00 200.00 200.00
700.00 700.00 700.00
2,800.00 2,800.00 2,800.00
540.00 540.00 540.00
120.00 120.00 120.00
100.00 100.00 100.00
130.00
40.00
-
-
-
8,000.00 8,000.00
-
-
-
-
-
-
-
-
450.00 3,600.00 3,600.00
540.00 3,240.00 3,240.00
45.00
225.00
230.00
155.00
320.00
160.00
105.00
60.00
60.00
50.00
40.00
52.00
26.00
120.00
-
-
-
86.00 344.00 344.00
70.00 1,470.00 1,470.00
18.00 36.00 36.00
15.00 300.00 300.00
15.00 225.00 225.00
15.00 15.00 15.00
1,425.00
900.00
1,170.00
136.00
204.00
184.00
30.00
75.00
36.00
165.00
165.00
1,700.00
-
-
335.00 2,512.50 2,512.50
240.00 960.00 960.00
150.00 600.00 600.00
65.00 65.00 65.00
55.00 165.00 165.00
24.00 120.00 120.00
55.00 440.00 440.00
30.00 120.00 120.00
65.00 130.00 130.00
48.00 192.00 192.00
65.00 390.00 390.00
85.00 85.00 85.00
55.00 165.00 165.00
90.00
316.00 1,580.00 1,580.00
15.00 30.00 30.00
142.00 710.00 710.00
21.00 84.00 84.00
119.00 119.00 119.00
144.00 288.00 288.00
114.00 228.00 228.00
11.00 33.00 33.00
11.00 11.00 11.00
18.00 18.00 18.00
20.00 60.00 60.00
20.00 60.00 60.00
20.00 40.00 40.00
- - -
50,000.00 50,000.00
68,594.00 114,099.50 348,296.25

PROJECT: Proposed Erica
SUBJECT: Estimates

NO PARTICULAR QTY UNITS U/P TOTAL AMOUNT U/P
I. Earth Works
3 Lay-out 1 lot 1,200.00
II. MASONRY WORKS

1 CHB 5 1850 pcs 8.25 15,262.50
2 CHB 4 170 pcs 7.50 1,275.00
3 Cement 330 bags 205.00 67,650.00
4 White Sand 28 m³ 500.00 14,000.00
5 Gravel 14 m³ 740.00 10,360.00
6 Concreting m³
7 CHB Laying m²
8 Plastering m²
III. STEEL WORKS

2 10mmØ x 6m 1100 kgs
3 9mmØ x 6m kgs
5 tie wires 1 roll
IV. FORMWORKS
1 Tie wire 15 kgs 55.00 825.00
2 C.W. Nail 4" 3 kgs 55.00 165.00
3 C.W. Nail 3" 5 kgs 55.00 275.00
4 C.W. Nail 2" 5 kgs 55.00 275.00
7 Plywood 1/4 thk. 20 pcs 355.00 7,100.00
8 Plywood 1/2 thk. 5 pcs 630.00 3,150.00
V DOORS & WINDOWS

3 PVC Door 2.1 x 0.6 2 sets 1,100.00 2,200.00
5 Steel Casement 0.8 x 0.9 1 -
7 Steel awning window 0.4 x 0.4 1 sets 241.00 241.00

vi.i. Roof Framing
1 C-Purlins 2x4x2.4x1.0mm 17 pcs 198.00 3,366.00
2 Angle Bar 2x2x6x4.5mm 2 pcs 960.00 1,920.00
4 12mmØ x 6m Sag Rod 2 pcs 170.00 340.00
vi.ii. Stair
1 Wood Handrail 2x3x10 1 pcs 600.00 600.00
3 Flat Bar 1x6mmx6m 2 pcs 150.00 300.00
4 Square Bar 1/2x1/2x6m 3 pcs 170.00 510.00
5 Angle Bar 2x2x6x3mm 1 pcs 900.00 900.00
7 Hardiflex Screw 1 20 pcs 1.00 20.00
VII. ROOFING WORKS

1 Roof Sheet 1.10 x 6.1m 3 pcs
3 Box Gutter 2 pcs
7 Tekscrew 170 pcs 1.75 297.50
10 Sealant 2 pcs 125.00 250.00
11 Fascia Board 1/2" 1 pcs 600.00 600.00
12 Insulation 0.5 roll 1,590.00 795.00
VIII. Ceiling Works

1 Pvc ceiling 23 pcs -
2 Hardiflex Board 3 pcs 450.00 1,350.00
4 Middle corner 9 pcs -
6 Concrete Nail 1" 1 kgs 110.00 110.00
8 Wall Angle 3m 11 pcs 38.00 418.00
IX. SECOND FLOOR

1 Flush Door with Jamb 0.7x2.10m 2 sets
2 Metal Stud 2x3x3m 45 pcs 150.00 6,750.00
3 Hardiflex Screw 1 1700 pcs 1.00 1,700.00
4 Hardiflex Board 25 pcs 420.00 10,500.00
X. TILE WORKS
x.i. Ground Floor
1 Tiles 0.3 x 0.3 220 pcs 32.00 7,040.00
2 Tile Grout 4 kgs 60.00 240.00
-
-
x.ii. C.R. Tiles -
3 Floor Tiles 0.2x0.2 75 pcs 15.00 1,125.00
4 Tile Grout 3 kgs 60.00 180.00
5 Tile Trim 5 pcs 30.00 150.00
-
-
x.iii. 2nd Floor Tiles -
1 Tiles 0.3 x 0.3 230 pcs 32.00 7,360.00
2 Tile Grout 4 kgs 65.00 260.00
-
-
x.iv Stair Tiles -
1 Step tiles 0.3x0.28 43 pcs -
2 Riser tiles 0.3x0.18 42 pcs -
3 Tile Grout 2 kgs 65.00 130.00
-
-
XI. CARPENTRY WORKS -
1 Door Knob 2 sets 180.00 360.00
7 Lavatory 1 sets
13 Faucet at Garage pcs
15 Artificial Stone (Canyon Stone) 4 box 1,500.00 6,000.00
XII WINDOW GLASS

1 Putty Gray 1 kgs 8,000.00 8,000.00
2 Silicon pcs included
3 Aluminum Sliding Window 1.2x1.2 1 sets 4,500.00 4,500.00
7 Glass 4mmx0.8x1.2 1
XIII PAINTING WORKS

1 Flat Latex 15 gal
2 Semi-Gloss 9 gal
5 Metal Primer Gray 0.5 gal 115.00 57.50
6 QDE White 1 qrt 155.00 155.00
8 Flat Wall Enamel 6 gal 490.00 2,940.00
10 Raw Sienna 1 qrt 105.00 105.00
11 Sand Paper 100 8 pcs 12.00 96.00
12 Sand Paper 80 8 pcs 12.00 96.00
15 Paint Brush 4" 3 pcs 26.00 78.00
16 Paint Brush 2" 3 pcs 13.00 39.00

7 T.W. Wire #14 120 m 15.00 1,800.00
8 T.W. Wire #12 60 m 20.00 1,200.00
9 T.W. Wire #8 30 m 45.00 1,350.00
10 Outlet 8 pcs 34.00 272.00
11 Switch 9 pcs 34.00 306.00
12 Receptacle 9 pcs 23.00 207.00
15 Three-way Switch 2 pcs 50.00 100.00
18 Utility Box 18 pcs 15.00 270.00
-
-
XV. PLUMBING WORKS -
2 PVC Pipe 3" 4 pcs
3 PVC Pipe 2" 4 pcs
14 PVC Tee 2x2 pcs

1,800.00 1,800.00
840.00 840.00
1,200.00 1,200.00
-
-
15,262.50
1,275.00
67,650.00
14,000.00
10,360.00
-
-
-
-
-
-
37.00 11,433.00 11,433.00
37.00 40,700.00 40,700.00
37.00 - -
37.00 7,659.00 7,659.00
1,950.00 1,950.00 1,950.00
-
11,550.00 11,550.00
-
-
825.00
165.00
275.00
275.00
3,675.00
3,150.00
7,100.00
3,150.00 18,615.00
-
-
-
14,000.00 14,000.00 14,000.00
12,000.00 12,000.00 12,000.00
2,200.00
3,255.00
-
1,440.00
241.00
-
-
-
-
3,366.00
1,920.00
125.00
340.00
-
-
-
600.00
520.00
300.00
510.00
900.00
130.00
20.00
-
-
-
1,373.00 4,119.00 4,119.00
1,519.00 1,519.00 1,519.00
310.00 620.00 620.00
310.00 1,240.00 1,240.00
310.00 1,860.00 1,860.00
310.00 1,240.00 1,240.00
297.50
60.00
75.00
250.00
600.00
795.00
-
-
-
-
1,350.00
300.00
-
75.00
110.00
2,500.00
418.00
60.00
400.00
450.00
-
-
-
8,000.00 16,000.00 16,000.00
6,750.00
1,700.00
10,500.00
180.00
-
-
-
-
7,040.00
240.00
-
-
-
2,475.00
600.00
1,125.00
180.00
150.00
-
-
-
7,360.00
260.00
-
-
-
-
-
130.00
-
-
-
360.00
12,000.00 12,000.00 12,000.00
- 320.00
- 190.00
200.00 200.00 200.00
200.00 200.00 200.00
700.00 700.00 700.00
2,800.00 2,800.00 2,800.00
540.00 540.00 540.00
120.00 120.00 120.00
100.00 100.00 100.00
130.00
210.00 - -
20.00
6,000.00
-
-
-
8,000.00
-
4,500.00
4,500.00
-
-
-
-
-
-
-
450.00 6,750.00 6,750.00
540.00 4,860.00 4,860.00
90.00
225.00
57.50
155.00
160.00
2,940.00
160.00
105.00
96.00
96.00
75.00
60.00
78.00
39.00
90.00
-
-
-
86.00 344.00 344.00
70.00 1,330.00 1,330.00
18.00 54.00 54.00
15.00 150.00 150.00
15.00 75.00 75.00
15.00 45.00 45.00
1,800.00
1,200.00
1,350.00
272.00
306.00
207.00
105.00
135.00
100.00
36.00
225.00
270.00
1,700.00
-
-
-
335.00 2,512.50 2,512.50
240.00 960.00 960.00
150.00 600.00 600.00
65.00 65.00 65.00
55.00 275.00 275.00
24.00 120.00 120.00
55.00 440.00 440.00
30.00 90.00 90.00
65.00 130.00 130.00
48.00 192.00 192.00
65.00 325.00 325.00
85.00 85.00 85.00
55.00 165.00 165.00
40.00 - -
90.00
316.00 1,580.00 1,580.00
15.00 30.00 30.00
142.00 568.00 568.00
21.00 63.00 63.00
119.00 119.00 119.00
144.00 288.00 288.00
114.00 228.00 228.00
11.00 22.00 22.00
11.00 - -
18.00 18.00 18.00
20.00 80.00 80.00
20.00 60.00 60.00
20.00 40.00 40.00
- -
120,000.00 120,000.00
135,390.00 153,663.50 514,756.00
PROJECT: Proposed Celina
SUBJECT: Estimates

I. Earth Works
3 Lay-out 1 lot 1,000.00
II. MASONRY WORKS

1 CHB 5 2650 pcs 8.25 21,862.50
2 CHB 4 200 pcs 7.50 1,500.00
3 Cement 400 bags 205.00 82,000.00
4 White Sand 31 m³ 500.00 15,500.00
5 Gravel 18.5 m³ 740.00 13,690.00
6 Concreting 10 m³
7 CHB Laying 140 m²
8 Plastering 280 m²
III. STEEL WORKS

2 10mmØ x 6m 1497 kgs
3 9mmØ x 6m kgs
5 tie wires 1.5 roll
IV. FORMWORKS
1 Tie wire 30 kgs 50.00 1,500.00
2 C.W. Nail 4" 10 kgs 50.00 500.00
3 C.W. Nail 3" 10 kgs 48.00 480.00
4 C.W. Nail 2" 10 kgs 48.00 480.00
7 Plywood 1/4 thk. 25 pcs 315.00 7,875.00
8 Plywood 1/2 thk. 20 pcs 520.00 10,400.00
V DOORS & WINDOWS

3 PVC Door 2.1 x 0.6 2 sets 1,100.00 2,200.00
6 Steel awning window 0.4 x 0.4 1 sets 241.00 241.00

vi.i. Roof Framing
1 C-Purlins 2x4x2.4x1.5mm 28 pcs 330.00 9,240.00
2 Angle Bar 2x2x6x4.5mm 4 pcs 960.00 3,840.00
4 12mmØ x 6m Sag Rod 2 pcs 170.00 340.00
vi.ii. Stair
3 Flat Bar 1x6mmx6m 3 pcs 150.00 450.00
4 Square Bar 1/2x1/2x6m 5 pcs 170.00 850.00
5 Angle Bar 2x2x6x3mm 2 pcs 900.00 1,800.00
VII. ROOFING WORKS

3 Box Gutter 2 pcs
7 Tekscrew 200 pcs 1.75 350.00
10 Sealant 2 pcs 125.00 250.00
11 Fascia Board 1/2" 2 pcs 600.00 1,200.00
12 Insulation 1 roll 1,590.00 1,590.00
VIII. Ceiling Works

4 Concrete Nail 1" 1 pcs 110.00 110.00
6 Wall Angle 3m 30 pcs 38.00 1,140.00
IX. SECOND FLOOR

1 Flush Door with Jamb 0.7x2.10m 3 sets
2 Metal Stud 2x3x3m 55 pcs 150.00 8,250.00
4 Plyboardboard 3/4" thk 28 pcs 420.00 11,760.00
X. TILE WORKS
x.i. Ground Floor -
1 Tiles 0.3 x 0.3 260 pcs 32.00 8,320.00
2 Tile Grout 5 kgs 60.00 300.00
-
-
x.ii. C.R. Tiles -
2 Wall Tiles Accent 0.2x0.2 520 pcs 15.00 7,800.00
3 Floor Tiles 0.2x0.2 120 pcs 15.00 1,800.00
4 Tile Grout 12 kgs 60.00 720.00
5 Tile Trim 12 pcs 30.00 360.00
-
-
x.iii. 2nd Floor Tiles -
1 Tiles 0.3 x 0.3 340 pcs 32.00 10,880.00
2 Tile Grout 7 bot 65.00 455.00
-
-
x.iv Stair Tiles -
1 Floor tiles 0.3x0.3 85 pcs 32.00 2,720.00
2 Rubber Nosing 2x2x3 6 pcs 215.00 1,290.00
3 Rugby 2 bot 70.00 140.00
4 Tile Grout 2 kgs 65.00 130.00
-
-
1 Door Knob 5 sets 180.00 900.00
7 Lavatory 2 sets
12 Floor Drain 2 sets
13 Faucet at Garage 1 pcs
15 Artificial Stone (Canyon Stone) 2 box 1,500.00 3,000.00
XII WINDOW GLASS

1 Putty Gray 1 set 8,000.00 8,000.00
XIII PAINTING WORKS

1 Flat Latex 21 gal
2 Semi-Gloss 15 gal
3 Concrete Neutralizer 0.5 qrt 45.00 22.50
5 Metal Primer Gray 0.5 gal 115.00 57.50
6 QDE White 1 qrt 155.00 155.00
8 Flat Wall Enamel 1 gal 490.00 490.00
10 Raw Sienna 1 qrt 105.00 105.00
11 Sand Paper 100 5 pcs 12.00 60.00
12 Sand Paper 80 5 pcs 12.00 60.00
15 Paint Brush 4" 2 pcs 26.00 52.00
16 Paint Brush 2" 2 pcs 13.00 26.00

7 T.W. Wire #14 160 m 15.00 2,400.00
8 T.W. Wire #12 80 m 20.00 1,600.00
9 T.W. Wire #8 32 m 45.00 1,440.00
10 Outlet 6 pcs 34.00 204.00
11 Switch 11 pcs 34.00 374.00
12 Receptacle 11 pcs 23.00 253.00
15 Three-way Switch 2 pcs 50.00 100.00
18 Utility Box 16 pcs 15.00 240.00
XV. PLUMBING WORKS

1 PVC Pipe 4" 10 pcs

Labor Cost Owner Supplied Materials
2,400.00 2,400.00
1,200.00 1,200.00
1,000.00 1,000.00
-
-
21,862.50
1,500.00
82,000.00
15,500.00
13,690.00
-
-
-
-
-
-
37.00 25,234.00 25,234.00
37.00 55,389.00 55,389.00
37.00 - -
37.00 8,584.00 8,584.00
1,950.00 2,925.00 2,925.00
-
16,877.00 16,877.00
-
-
1,500.00
500.00
480.00
480.00
9,450.00
6,300.00
7,875.00
10,400.00 36,985.00
-
-
-
14,000.00 14,000.00 14,000.00
12,000.00 12,000.00 12,000.00
2,200.00
5,425.00
1,440.00
241.00
-
-
-
-
9,240.00
3,840.00
125.00
340.00
-
-
-
600.00
520.00
450.00
850.00
1,800.00
130.00
20.00
-
-
-
1,800.00 5,400.00 5,400.00
1,800.00 1,800.00 1,800.00
310.00 620.00 620.00
310.00 2,170.00 2,170.00
310.00 2,170.00 2,170.00
310.00 1,860.00 1,860.00
350.00
60.00
75.00
250.00
1,200.00
1,590.00
-
-
-
7,980.00
400.00
75.00
110.00
4,375.00
1,140.00
150.00
800.00
150.00
-
-
-
8,000.00 24,000.00 24,000.00
8,250.00
800.00
11,760.00
180.00
-
-
-
-
8,320.00
300.00
-
-
-
5,580.00
7,800.00
1,800.00
720.00
360.00
-
-
-
10,880.00
455.00
-
-
-
2,720.00
1,290.00
140.00
130.00
-
-
-
900.00
12,000.00 12,000.00 12,000.00
- 640.00
- 380.00
200.00 400.00 400.00
200.00 400.00 400.00
700.00 1,400.00 1,400.00
2,800.00 5,600.00 5,600.00
540.00 1,080.00 1,080.00
120.00 120.00 120.00
100.00 200.00 200.00
65.00 130.00 130.00
210.00 210.00 210.00
40.00
3,000.00
-
-
-
8,000.00
-
4,500.00
4,500.00
-
-
-
-
-
-
450.00 9,450.00 9,450.00
540.00 8,100.00 8,100.00
22.50
225.00
57.50
155.00
160.00
490.00
160.00
105.00
60.00
60.00
50.00
40.00
52.00
26.00
120.00
-
-
-
86.00 430.00 430.00
70.00 1,820.00 1,820.00
18.00 54.00 54.00
15.00 225.00 225.00
15.00 90.00 90.00
15.00 45.00 45.00
2,400.00
1,600.00
1,440.00
204.00
374.00
253.00
90.00
75.00
100.00
36.00
240.00
240.00
1,700.00
-
-
-
335.00 3,350.00 3,350.00
240.00 840.00 840.00
150.00 675.00 675.00
65.00 195.00 195.00
55.00 165.00 165.00
24.00 240.00 240.00
55.00 330.00 330.00
30.00 120.00 120.00
65.00 195.00 195.00
48.00 144.00 144.00
65.00 520.00 520.00
85.00 255.00 255.00
55.00 165.00 165.00
40.00 80.00 80.00
90.00
316.00 2,528.00 2,528.00
15.00 120.00 120.00
142.00 994.00 994.00
21.00 126.00 126.00
119.00 238.00 238.00
144.00 576.00 576.00
114.00 456.00 456.00
11.00 33.00 33.00
11.00 11.00 11.00
18.00 18.00 18.00
20.00 80.00 80.00
20.00 60.00 60.00
20.00 40.00 40.00
- -
210,000.00 210,000.00
231,477.00 210,460.00 753,470.50

PROJECT : PROPOSED DUPLEX 220 ( SHANA )
LOCATION : KELSEY HILLS, Brgy. Muzon, San Jose Del Monte, Bulacan
SUBJECT : COST ESTIMATES

I. EARTHWORKS
3 Lay-out 1 lot 2,500.00
II. MASONRY WORKS

1 CHB 5 2300 pcs 8.25 18,975.00
2 CHB 4 200 pcs 7.50 1,500.00
3 Cement 420 bags 205.00 86,100.00
4 White Sand 33 m³ 500.00 16,500.00
5 Gravel 22.5 m³ 740.00 16,650.00
6 Concreting m³
7 CHB Laying m²
8 Plastering m²
III. STEEL WORKS

3 10mmØ x 6m 1533 kgs
5 tie wires 2 roll
IV. FORMWORKS
1 Tie wire 30 kgs 50.00 1,500.00
2 C.W. Nail 4" 15 kgs 50.00 750.00
3 C.W. Nail 3" 10 kgs 48.00 480.00
4 C.W. Nail 2" 5 kgs 48.00 240.00
7 Plywood 1/4 thk. 50 pcs 315.00 15,750.00
8 Plywood 1/2 thk. 10 pcs 520.00 5,200.00
V DOORS & WINDOWS

3 Flush Door 3 sets
5 PVC Door 2.1 x 0.6 2 sets 1,100.00 2,200.00

vi.i. Roof Framing
1 C-Purlins 2x6x6x1mm 15 pcs 330.00 4,950.00
3 12mmØ x 6m Sag Rod 4 pcs 170.00 680.00
5 C-Purlins 2x4x5.6x1mm 2 pcs 300.00 600.00
6 Paint Brush 4 2 pcs 35.00 70.00
vi.ii. Stair
1 Flat Bar 6mx3mmx1in 2 pcs 1,290.00 2,580.00
2 Angle Bar 2x2x6m 2 pcs 960.00 1,920.00
3 Angle Bar1/ 2x1/2x6m 2 pcs 500.00 1,000.00
9 PAINT Brush 2" 3 pcs 25.00 75.00
VII. ROOFING WORKS

2 Box Gutter 2.4m 6.5 pcs
3 End Flashing 4.5 pcs
6 Ridge Roll 3 pcs
7 Valley Gutter 2 pcs
8 Tekscrew 280 pcs 1.75 490.00
11 Sealant 2 pcs 125.00 250.00
12 Fascia Board 1/4" 2 pcs 600.00 1,200.00
13 Insulation 1 roll 1,590.00 1,590.00
VIII. Ceiling Works

6 Wall Angle 3m 25 pcs 38.00 950.00
7 Carrying Channel 15 pcs 100.00 1,500.00
IX. PARTITION WORKS

1 Metal Stud 2x3x3 40 pcs 150.00 6,000.00
2 Plyboard 3/4 12 pcs 420.00 5,040.00
5 Screw w/ Tocks 1 1/2 60 pcs 2.50 150.00
X. TILE WORKS
x.i. Ground Floor
1 Tiles 0.3 x 0.3 340 pcs 32.00 10,880.00
2 Tile Grout 8 kgs 60.00 480.00
-
-
x.ii. C.R. Tiles -
GF & 2F -
3 Floor Tiles 0.2x0.2 140 pcs 15.00 2,100.00
4 Tile Grout 5 kgs 60.00 300.00
5 Tile Trim 10 pcs 30.00 300.00
-
-
Vinyl Tiles @ 2f -
1 Vinyl Tiles 0.3x0.3 450 pcs 45.00 20,250.00
2 Plaster Bond 3 gals 500.00 1,500.00
-
-
Stair Tiles -
1 Tiles 0.3x0.3 85 pcs 35.00 2,975.00
2 Tile Grout 1.5 bag 60.00 90.00
3 Rubber Nozzing 2.4 Gray 6 pcs 215.00 1,290.00
4 Rugby 2 bot 45.00 90.00
-
-
1 Door Knob 5 sets 180.00 900.00
7 Lavatory 2 sets
13 Teflon Tape 10 pcs 10.00 100.00
14 Canyon Stone 14 box 1,500.00 21,000.00
XII WINDOW GLASS

1 Putty Gray 1 kgs included
4 Glass 4mmx1.2x0.6 1 sets 20,000.00 20,000.00
6 Sliding 1.2x1.5 1 sets included
XIII PAINTING WORKS

1 Flat Latex 23 gal
2 Semi-Gloss 19 gal
6 QDE white 1 qrt 155.00 155.00
8 Raw Sienna 1 qrt 105.00 105.00
9 Sand Paper 100 10 pcs 12.00 120.00
10 Sand Paper 80 10 pcs 12.00 120.00
13 Paint Brush 4" 2 pcs 26.00 52.00
14 Paint Brush 2" 3 pcs 13.00 39.00
-
-
XIV ELECTRICAL WORKS -
7 T.W. Wire #14 200 m 15.00 3,000.00
8 T.W. Wire #12 85 m 20.00 1,700.00
9 T.W. Wire #8 32 m 45.00 1,440.00
10 Outlet 8 pcs 34.00 272.00
11 Switch 11 pcs 34.00 374.00
12 Receptacle 16 pcs 23.00 368.00
17 Utility Box 23 pcs 15.00 345.00
19 3-gang plate 4 pcs 40.00 160.00
20 3-way switch 2 pcs 45.00 90.00
XV. PLUMBING WORKS

2 PVC Pipe 3" 7 pcs
3 PVC Pipe 2" 6 pcs
24 PP-R End Cap pcs

1,800.00 1,800.00
1,200.00 1,200.00
2,500.00 2,500.00
-
-
18,975.00
1,500.00
86,100.00
16,500.00
16,650.00
-
-
-
-
-
-
37.00 24,790.00 24,790.00
37.00 12,025.00 12,025.00
37.00 56,721.00 56,721.00
37.00 8,584.00 8,584.00
1,950.00 3,900.00 3,900.00
-
17,430.00 17,430.00
-
-
1,500.00
750.00
480.00
240.00
7,350.00
5,250.00
15,750.00
5,200.00 36,520.00
-
-
-
14,000.00 14,000.00 14,000.00
12,000.00 12,000.00 12,000.00
8,000.00 24,000.00 24,000.00
2,200.00
4,340.00
1,300.00
241.00
-
-
-
-
4,950.00
125.00
680.00
230.00
600.00
70.00
-
-
-
2,580.00
1,920.00
1,000.00
510.00
125.00
115.00
450.00
300.00
75.00
30.00
-
-
-
850.00 10,200.00 10,200.00
580.00 3,770.00 3,770.00
310.00 1,395.00 1,395.00
310.00 1,550.00 1,550.00
310.00 1,860.00 1,860.00
580.00 1,740.00 1,740.00
580.00 1,160.00 1,160.00
490.00
138.00
60.00
250.00
1,200.00
1,590.00
-
-
-
7,980.00
800.00
300.00
110.00
4,375.00
950.00
1,500.00
180.00
800.00
300.00
-
-
-
6,000.00
5,040.00
90.00
250.00
150.00
-
-
-
-
10,880.00
480.00
-
-
-
-
12,000.00
3,750.00
2,100.00
300.00
300.00
-
-
-
20,250.00
1,500.00
-
-
-
2,975.00
90.00
1,290.00
90.00
-
-
-
900.00
12,000.00 12,000.00 12,000.00
640.00
380.00
-
-
-
-
-
-
-
130.00
100.00
21,000.00
-
-
-
-
-
-
20,000.00
-
-
-
-
-
-
-
-
-
450.00 10,350.00 10,350.00
540.00 10,260.00 10,260.00
45.00
450.00
115.00
155.00
160.00
105.00
120.00
120.00
50.00
40.00
52.00
39.00
150.00
-
-
-
86.00 430.00 430.00
70.00 1,610.00 1,610.00
18.00 54.00 54.00
15.00 300.00 300.00
15.00 150.00 150.00
15.00 30.00 30.00
3,000.00
1,700.00
1,440.00
272.00
374.00
368.00
90.00
105.00
54.00
300.00
345.00
1,700.00
160.00
90.00
-
-
-
335.00 3,182.50 3,182.50
240.00 1,680.00 1,680.00
150.00 900.00 900.00
65.00 195.00 195.00
55.00 275.00 275.00
24.00 288.00 288.00
55.00 605.00 605.00
30.00 180.00 180.00
65.00 130.00 130.00
48.00 240.00 240.00
65.00 390.00 390.00
85.00 255.00 255.00
55.00 165.00 165.00
180.00
316.00 2,212.00 2,212.00
15.00 120.00 120.00
142.00 1,278.00 1,278.00
21.00 168.00 168.00
119.00 238.00 238.00
144.00 576.00 576.00
114.00 456.00 456.00
11.00 55.00 55.00
11.00 11.00 11.00
18.00 -
20.00 60.00 60.00
20.00 60.00 60.00
20.00 60.00 60.00
-
210,000.00 210,000.00
232,930.00 226,658.50 801,161.50

PROJECT : PROPOSED DUPLEX 957 ( SHANA )
LOCATION : KELSEY HILLS, Brgy. Muzon, San Jose Del Monte, Bulacan
SUBJECT : COST ESTIMATES

I. EARTHWORKS
3 Lay-out 1 lot 2,500.00
II. MASONRY WORKS

1 CHB 5 2500 pcs 8.25 20,625.00
2 CHB 4 200 pcs 7.50 1,500.00
3 Cement 450 bags 205.00 92,250.00
4 White Sand 35 m³ 500.00 17,500.00
5 Gravel 25 m³ 740.00 18,500.00
6 Concreting m³
7 CHB Laying m²
8 Plastering m²
III. STEEL WORKS

3 10mmØ x 6m 1700 kgs
5 tie wires 2 roll
IV. FORMWORKS
1 Tie wire 30 kgs 50.00 1,500.00
2 C.W. Nail 4" 15 kgs 50.00 750.00
3 C.W. Nail 3" 10 kgs 48.00 480.00
4 C.W. Nail 2" 5 kgs 48.00 240.00
7 Plywood 1/4 thk. 50 pcs 315.00 15,750.00
8 Plywood 1/2 thk. 10 pcs 520.00 5,200.00
V DOORS & WINDOWS

3 Flush Door 3 sets
5 PVC Door 2.1 x 0.6 2 sets 1,100.00 2,200.00

vi.i. Roof Framing
1 C-Purlins 2x6x6x1mm 12 pcs 330.00 3,960.00
3 12mmØ x 6m Sag Rod 2 pcs 170.00 340.00
5 C-Purlins 2x4x2.4x1mm 0 pcs 300.00 -
6 Paint Brush 4 1 pcs 35.00 35.00
vi.ii. Stair
2 Angle Bar 2x2x6m 2 pcs 960.00 1,920.00
3 Angle Bar1/ 2x1/2x6m 2 pcs 500.00 1,000.00
9 PAINT Brush 2" 3 pcs 25.00 75.00
-
-
VII. ROOFING WORKS -
2 Box Gutter 2.4m 6 pcs
4 Wall Flashing 3.5 pcs
6 Ridge Roll 3 pcs
8 Tekscrew 280 pcs 1.75 490.00
11 Sealant 2 pcs 125.00 250.00
12 Fascia Board 1/4" 2 pcs 600.00 1,200.00
13 Insulation 1 roll 1,590.00 1,590.00
VIII. Ceiling Works

6 Wall Angle 3m 25 pcs 38.00 950.00
IX. PARTITION WORKS

1 Metal Stud 2x3x3 40 pcs 150.00 6,000.00
2 Hadiflex Board 20 pcs 420.00 8,400.00
4 Hardiflex Screw 1 1500 pcs 1.00 1,500.00
5 Screw w/ Tocks 1 1/2 60 pcs 2.50 150.00
6 Labor Cost 1 lot
X. TILE WORKS
x.i. Ground Floor
1 Tiles 0.3 x 0.3 340 pcs 32.00 10,880.00
2 Tile Grout 8 kgs 60.00 480.00
x.ii. C.R. Tiles

GF & 2F
3 Floor Tiles 0.2x0.2 140 pcs 15.00 2,100.00
4 Tile Grout 5 kgs 60.00 300.00
5 Tile Trim 10 pcs 30.00 300.00
-
-
Vinyl Tiles @ 2f -
1 Vinyl Tiles 0.3x0.3 450 pcs 45.00 20,250.00
-
-
Stair Tiles -
1 Tiles 0.3x0.3 85 pcs 35.00 2,975.00
2 Tile Grout 1.5 bag 60.00 90.00
4 Rugby 2 bot 45.00 90.00
-
-
1 Door Knob 3 sets 180.00 540.00
7 Lavatory 2 sets
13 Teflon Tape 10 pcs 10.00 100.00
14 Canyon Stone 14 box 1,500.00 21,000.00
XII WINDOW GLASS

4 Glass 4mmx1.2x0.6 1 sets 20,000.00 20,000.00
XIII PAINTING WORKS

1 Flat Latex 23 gal
2 Semi-Gloss 19 gal
6 QDE white 1 qrt 155.00 155.00
8 Raw Sienna 1 qrt 105.00 105.00
9 Sand Paper 100 10 pcs 12.00 120.00
10 Sand Paper 80 10 pcs 12.00 120.00
13 Paint Brush 4" 2 pcs 26.00 52.00
14 Paint Brush 2" 3 pcs 13.00 39.00
7 T.W. Wire #14 200 m 15.00 3,000.00
8 T.W. Wire #12 85 m 20.00 1,700.00
9 T.W. Wire #8 32 m 45.00 1,440.00
10 Outlet 12 pcs 34.00 408.00
11 Switch 14 pcs 34.00 476.00
12 Receptacle 16 pcs 23.00 368.00
17 Utility Box 23 pcs 15.00 345.00
19 3-gang plate 5 pcs 40.00 200.00
20 3-way switch 2 pcs 45.00 90.00
XV. PLUMBING WORKS

2 PVC Pipe 3" 5 pcs
3 PVC Pipe 2" 5 pcs
24 PP-R End Cap pcs

2,100.00 2,100.00
960.00 960.00
2,500.00 2,500.00
-
-
20,625.00
1,500.00
92,250.00
17,500.00
18,500.00
-
-
-
-
-
-
37.00 26,270.00 26,270.00
37.00 13,024.00 13,024.00
37.00 62,900.00 62,900.00
37.00 8,584.00 8,584.00
1,950.00 3,900.00 3,900.00
-
17,430.00 17,430.00
-
-
1,500.00
750.00
480.00
240.00
7,350.00
5,250.00
15,750.00
5,200.00 36,520.00
-
-
-
14,000.00 14,000.00 14,000.00
12,000.00 12,000.00 12,000.00
8,000.00 24,000.00 24,000.00
2,200.00
4,340.00
1,300.00
241.00
-
-
-
-
3,960.00
125.00
340.00
230.00
-
35.00
-
-
-
2,580.00
1,920.00
1,000.00
510.00
125.00
115.00
450.00
300.00
75.00
30.00
-
-
-
850.00 10,200.00 10,200.00
580.00 3,480.00 3,480.00
310.00 1,085.00 1,085.00
310.00 1,085.00 1,085.00
310.00 1,550.00 1,550.00
580.00 1,740.00 1,740.00
580.00 1,160.00 1,160.00
490.00
138.00
60.00
250.00
1,200.00
1,590.00
-
-
-
7,980.00
350.00
300.00
110.00
4,375.00
950.00
1,500.00
120.00
800.00
300.00
-
-
-
6,000.00
8,400.00
300.00
1,500.00
150.00
-
-
-
-
-
10,880.00
480.00
-
-
-
-
12,000.00
3,750.00
2,100.00
300.00
300.00
-
-
-
20,250.00
1,500.00
-
-
-
2,975.00
90.00
1,290.00
90.00
-
-
-
540.00
12,000.00 12,000.00 12,000.00
- 640.00
- 380.00
200.00 400.00 400.00
200.00 400.00 400.00
700.00 1,400.00 1,400.00
2,800.00 5,600.00 5,600.00
540.00 1,080.00 1,080.00
120.00 120.00 120.00
100.00 200.00 200.00
130.00
100.00
21,000.00
-
-
-
-
-
-
20,000.00
-
-
-
-
-
-
-
-
-
450.00 10,350.00 10,350.00
540.00 10,260.00 10,260.00
45.00
450.00
115.00
155.00
160.00
105.00
120.00
120.00
50.00
40.00
52.00
39.00
150.00
-
-
-
86.00 344.00 344.00
70.00 1,750.00 1,750.00
18.00 54.00 54.00
15.00 300.00 300.00
15.00 150.00 150.00
15.00 30.00 30.00
3,000.00
1,700.00
1,440.00
408.00
476.00
368.00
75.00
150.00
54.00
300.00
345.00
1,700.00
200.00
90.00
-
-
-
335.00 4,020.00 4,020.00
240.00 1,200.00 1,200.00
150.00 750.00 750.00
65.00 195.00 195.00
55.00 330.00 330.00
24.00 288.00 288.00
55.00 550.00 550.00
30.00 180.00 180.00
65.00 130.00 130.00
48.00 240.00 240.00
65.00 455.00 455.00
85.00 255.00 255.00
55.00 165.00 165.00
180.00
316.00 2,528.00 2,528.00
15.00 105.00 105.00
142.00 1,278.00 1,278.00
21.00 168.00 168.00
119.00 238.00 238.00
144.00 576.00 576.00
114.00 456.00 456.00
11.00 55.00 55.00
11.00 11.00 11.00
18.00 - -
20.00 60.00 60.00
20.00 60.00 60.00
20.00 60.00 60.00
-
230,000.00 230,000.00
252,990.00 243,769.00 851,275.00

PROJECT: Pipe laying
LOCATION: Maasim, San Ildifonzo Bulacan
SUBJECT: Estimates

NO PARTICULAR QTY UNITS TOTAL AMOUNT
U/P TOTAL AMOUNT U/P TOTAL AMOUNT
I. EARTHWORKS
1 Excavation 827.7494 m³
2 Backfilling
2.1 ordinary soil 302.1867 m³
2.2 S1 sand m³ 45.00
II. PIPE LAYING WORKS

1 HDPE 75mm x 6m 56 pcs 321.00 17,976.00
2 HDPE 100mm x 6m 186 pcs 477.28 88,774.08
3 HDPE 150mm x 6m 126 pcs -
III. HYDRO TESTING

1 HDPE 75mm x 6m 336 l.m. 26.00
2 HDPE 100mm x 6m 1116 l.m. 34.00
3 HDPE 150mm x 6m 756 l.m.
IV. INTERCONNECTION WORKS

iv.i. 150mm x 150mm 3 sets
1 Solid tee F/F CI 150mm x 150mm 3 pc -
2 Gate valve F/F CI 150mm 3 pc -
3 Stub end 150mm 9 pcs -
4 Ring flange 150mm 9 pcs -
5 Flat gasket 150mm 12 pcs -
6 Bolts & nuts 3/4 x 6 72 pcs -
iv.ii. 150mm x 100mm 4 sets -
1 Solid tee F/F CI 150mm x 100mm 4 pcs -
2 Gate valve F/F CI 100mm 4 pcs -
7 Flat gasket 150mm 8 pcs
9 Bolts & nuts 3/4 x 6 72 pcs
10 Elbow F/F CI 150mm x 90 deg 1 pc
iv.iii. 100mm x 100mm 8 sets

1 Solid tee F/F CI 100mm x 100mm 8 pcs -
2 Gate valve F/F CI 100mm 8 pcs
3 Stub end 100mm 24 pcs
7 Sleeve type coupling 100mm 4 pcs
iv.iv. 100mm x 75mm 7 sets

1 Solid tee F/F CI 100mm x 75mm 7 pcs
2 Gate valve F/F CI 75mm 4 pc
3 Stub end 100mm 14
5 Ring flange 100mm 14
6 Ring flange 75mm 7 pcs
V LINE VALVES INSTALLATION
v.i. 150mm 1 set

1 Gate valve F/F CI 150mm 1 set
2 Stub end 150mm 2 set
4 Sleeve type coupling 150mm 1 pcs -
v.ii. 100mm 2 sets

1 Gate valve F/F CI 100mm 2 sets
2 Stub end 100mm 4 set
VI. FIRE HYDRANT INSTALLATION 4 sets

1 Solid tee F/F 150mm x 100mm 2 pcs
2 Solid tee F/F 100mm x 100mm 2 pcs -
3 Gate valve F/F 100mm 4 pcs -
4 stub end 150mm 4 pcs -
6 Bolts & nuts 128 pcs
7 sleeve type coupling 100mm 2 pcs
VII. BLOW-OFF VALVE INSTALLATION 2 set
3 pcs
4 pcs
5 pcs
VIII. END PLUG 6 sets -
viii.i. 150mm 2 sets
1 Blind flange 150mm 2 pc
2 Stub end 150mm 2 pc
3 Ring flange 150mm 2 pc
viii.ii. 100mm 3 sets
1 Blind flange 100mm 3 pcs
viii.iii. 75mm 1 set
1 Blind flange 75mm 1 pc
2 Stub end 75mm 1 pc
3 Ring flange 75mm 1 pc -
4 Flat gasket 75mm 2 pcs -
IX. CHLORINE TEST/ENERGIZATION
1 HDPE 75mm x 6m 336 l.m.
2 HDPE 100mm x 6m 1116 l.m.
3 HDPE 150mm x 6m 756 l.m.
GRAND TOTAL 106,750.08 -

Project: MIKAELA HOUSING
Subject: MATERIALS CONTROL
Date: 25 SEPTEMBER 2015
ORIGINAL PLAN UPGRADED PLAN

NO. PARTICULAR UNIT INNER UNITS END UNITS INNER UNITS END UNITS
2 WALLS 3 WALLS 4 WALLS 3 WALLS 4 WALLS 2 WALLS 3 WALLS 4 WALLS 3 WALLS 4 WALLS
A FIRST WEEK
1 PPR-PIPE 20mm X 4m PCS 4 4 4 4 4 4 4 4 4 4
2 PPR-ELBOW 90 deg PLAIN PCS 4 4 4 4 4 4 4 4 4 4
3 PPR-ELBOW 90 deg w/ TREAD PCS 4 4 4 4 4 4 4 4 4 4
4 PPR-TEE PLAIN PCS 3 3 3 3 3 3 3 3 3 3
5 PPR-TEE w/ TREAD PCS 1 1 1 1 1 1 1 1 1 1
6 PPR-MALE ADAPTOR PCS 2 2 2 2 2 2 2 2 2 2
7 PPR-FEMALE ADAPTOR PCS 2 2 2 2 2 2 2 2 2 2
8 PPR-COUPLING PCS 2 2 2 2 2 2 2 2 2 2
9 PPR-END PLUG PCS 1 1 1 1 1 1 1 1 1 1
1 PVC-PIPE 4" x 4m PCS 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5
2 PVC-PIPE 2" x 4m PCS 3 3 3 3 3 3 3 3 3 3
3 PVC-ELBOW 4 x 90 deg PCS 1 1 1 1 1 1 1 1 1 1
7 PVC-P.TRAP #2 PCS 1 1 1 1 1 1 1 1 1 1
8 PVC-WYE 4 x 4 PCS 1 1 1 1 1 1 1 1 1 1
9 PVC-WYE 4 x 2 PCS 4 4 4 4 4 4 4 4 4 4
10 PVC-TEE 4 x 4 PCS 3 3 3 3 3 3 3 3 3 3
11 PVC-CLEAN OUT w/ COVER PCS 4 4 4 4 4 4 4 4 4 4
12 PVC-COUPLING 4 PCS 1 1 1 1 1 1 1 1 1 1
13 PVC-PIPE 1/2 x 4m PCS 15 15 15 15 15 15 15 15 15 15
14 PVC-3/4 x 4m PCS 3.5 3.5 3.5 3.5 3.5 3.5 3.5 3.5 3.5 3.5
PROJECT: DRAINAGE SYSTEM
LOCATION: SRV
LENGTH: 86.00 m
SUBJECT: BILL OF QUANTITIES (BOQ)
DATE: 05/06/17
Material Cost Labor Cost Labor & Materials
NO ITEM OF WORK UNIT QTY UNIT COST AMOUNT UNIT COST AMOUNT TOTAL AMOUNT
A. DRAINAGE SYSTEM
I. EARTHWORKS
a. Excavation m³ 102.28 500.00 51,140.00 51,140.00
b. Backfilling m³ 189.11 150.00 28,366.50 28,366.50
II LAYING OF RCP CULVERTS -

a. 600 mmØ RCP pcs 86 1,159.00 99,674.00 348.00 29,928.00 129,602.00
II. CONSTRUCTION OF MANHOLE

ii.i MASONRY WORKS
a. CHB 6" pcs 450 12.00 5,400.00 9.00 4,050.00 9,450.00
b. CEMENT bags 20 240.00 4,800.00 4,800.00
c. SAND m³ 3 550.00 1,650.00 1,650.00
d. gravel 3/4 m³ 0.5 900.00 450.00 450.00
ii.ii STEEL WORKS klg 151.44 7.00 1,060.08 1,060.08
a. RSB 12mmØ X 6m pcs 18 162.00 2,916.00 2,916.00
b. RSB 10mmØ X 6m pcs 15 118.00 1,770.00 1,770.00
c. TIE WIRE klg 2 60.00 120.00 120.00
ii.ii FORM WORKS m² 3.6 50.00 180.00 180.00
a.PLYWOOD 1/2x4x8 pcs 1 520.00 520.00 520.00
b. COCO LUMBER 2X2X10 PCS 5 105.00 525.00 525.00
c. CW nail 2" klg 1 70.00 70.00 70.00
GRAND TOTAL AMOUNT 117,895.00 114,724.58 232,619.58
Prepared by: Checked by:

TADEO, TACIANO JR. C. Engr. LANIE FLOR JACULBA
Site Engineer Project Manager
PROJECT: Proposed Amara
SUBJECT: Estimates

I. EARTHWORKS
3 Lay-out 1 lot 2,000.00
II. MASONRY WORKS

1 CHB 5 2800 pcs 8.25 23,100.00
2 CHB 4 250 pcs 7.50 1,875.00
3 Cement 580 bags 205.00 118,900.00
4 White Sand 40 m³ 500.00 20,000.00
5 Gravel 29 m³ 740.00 21,460.00
6 Concreting m³
7 CHB Laying m²
8 Plastering m²
III. STEEL WORKS

1 16mmØ x 6m 1200 kgs 37.00 44,400.00
2 12mmØ x 6m 453 kgs 37.00 16,761.00
3 10mmØ x 6m 2003 kgs 37.00 74,111.00
4 9mmØ x 6m kgs 37.00
5 7mmØ x 6m 263 kgs 37.00 9,731.00
6 tie wires 1 roll 1,950.00 1,950.00
IV. FORMWORKS
1 Tie wire 30 kgs 50.00 1,500.00
2 C.W. Nail 4" 15 kgs 50.00 750.00
3 C.W. Nail 3" 10 kgs 48.00 480.00
4 C.W. Nail 2" 5 kgs 48.00 240.00
7 Plywood 1/4 thk. 50 pcs 315.00 15,750.00
8 Plywood 1/2 thk. 10 pcs 520.00 5,200.00
9 Labor Cost m²
V DOORS & WINDOWS

3 Flush Door 3 sets
4 Ord. Door at MR 1 sets 1,000.00 1,000.00
5 PVC Door 2.1 x 0.6 3 sets 1,100.00 3,300.00
9 Labor Cost 1 lot

vi.i. Roof Framing
1 C-Purlins 2x4x2.4x1mm 4 pcs
2 C-Purlins 2x6x6.5x1mm 11 pcs 330.00 3,630.00
3 Angle Bar 2x2x6x4.5mm 1 pcs 960.00 960.00
5 12mmØ x 6m Sag Rod 3 pcs 170.00 510.00
7 Paint Brush 4 1 pcs 35.00 35.00
9 Labor Cost 1 lot
vi.ii. Stair
2 Angle Bar 2x2x6m 2 pcs 960.00 1,920.00
3 Angle Bar1/ 2x1/2x6m 2 pcs 500.00 1,000.00
9 PAINT Brush 2" 3 pcs 25.00 75.00
11 Labor Cost 1 lot
VII. ROOFING WORKS

1 Roof Sheet 2m 3 pcs
3 Box Gutter 2.4m 6.5 pcs
7 Ridge Roll 4 pcs
9 Tekscrew 280 pcs 1.75 490.00
12 Sealant 2 pcs 125.00 250.00
13 Fascia Board 1/4" 2 pcs 600.00 1,200.00
14 Insulation 1.5 roll 1,590.00 2,385.00
14 Labor Cost m²
VIII. Ceiling Works

1 Pvc Ceiling 45 pcs
2 Middle corner moulding 16 pcs
8 Wall Angle 3m 25 pcs 38.00 950.00
13 Labor Cost m²
IX. PARTITION WORKS

1 Metal Stud 2x3x3 40 pcs 150.00 6,000.00
2 Hadiflex Board 20 pcs 420.00 8,400.00
5 Screw w/ Tocks 1 1/2 60 pcs 2.50 150.00
-
6 Labor Cost 1 lot -
-
X. TILE WORKS -
x.i. Ground Floor -
1 Tiles 0.3 x 0.3 350 pcs 32.00 11,200.00
2 Tile Grout 8 kgs 60.00 480.00
-
3 Labor Cost m² -
-
x.ii. C.R. Tiles -
Maid Room -
3 Floor Tiles 0.2x0.2 60 pcs 15.00 900.00
4 Tile Grout 2 kgs 60.00 120.00
5 Tile Trim 4 pcs 30.00 120.00
GF & 2F -
3 Floor Tiles 0.3x0.3 60 pcs 35.00 2,100.00
4 Tile Grout 4 kgs 60.00 240.00
5 Tile Trim 10 pcs 30.00 300.00
-
6 Labor Cost m² -
-
Vinyl Tiles @ 2f -
1 Vinyl Tiles 0.3x0.3 265 pcs 45.00 11,925.00
-
3 Labor Cost m² -
-
Stair Tiles -
1 Tiles 0.3x0.3 100 pcs 35.00 3,500.00
2 Tile Grout 2 bag 60.00 120.00
4 Rugby 2 bot 45.00 90.00
-
5 Labor Cost m² -
-
1 Door Knob 7 sets 180.00 1,260.00
7 Lavatory 2 sets
13 Teflon Tape 10 pcs 10.00 100.00
14 Canyon Stone 3 box 1,500.00 4,500.00
-
15 Labor Cost 1 lot -
-
XII WINDOW GLASS -
4 Glass 4mmx1.2x0.6 1 sets 20,000.00 20,000.00
11 Labor Cost 1 lot
XIII PAINTING WORKS

1 Flat Latex 27 gal 450.00 12,150.00
2 Semi-Gloss 22 gal 540.00 11,880.00
6 QDE white 1 qrt 155.00 155.00
8 Raw Sienna 1 qrt 105.00 105.00
9 Sand Paper 100 10 pcs 12.00 120.00
10 Sand Paper 80 10 pcs 12.00 120.00
13 Paint Brush 4" 2 pcs 26.00 52.00
14 Paint Brush 2" 3 pcs 13.00 39.00
16 Labor Cost 315 m²

7 T.W. Wire #14 315 m 15.00 4,725.00
8 T.W. Wire #12 110 m 20.00 2,200.00
9 T.W. Wire #8 35 m 45.00 1,575.00
10 Outlet 12 pcs 34.00 408.00
11 Switch 15 pcs 34.00 510.00
12 Receptacle 16 pcs 23.00 368.00
17 Utility Box 23 pcs 15.00 345.00
19 3-gang plate 6 pcs 40.00 240.00
20 3-way switch 2 pcs 45.00 90.00
21 circuit breaker 60A,30A,20A,15A 1 sets 2,000.00 2,000.00
19 Labor Cost 1 lot
XV. PLUMBING WORKS

2 PVC Pipe 3" 6 pcs
3 PVC Pipe 2" 5 pcs
24 PP-R End Cap pcs

3,450.00 3,450.00
2,160.00 2,160.00
2,000.00 2,000.00
-
-
23,100.00
1,875.00
118,900.00
20,000.00
21,460.00
-
-
-
-
-
-
44,400.00
16,761.00
74,111.00
-
9,731.00
1,950.00
-
27,433.00 27,433.00
-
-
1,500.00
750.00
480.00
240.00
10,500.00
6,300.00
15,750.00
5,200.00 40,720.00
-
-
-
-
14,000.00 14,000.00 14,000.00
12,000.00 12,000.00 12,000.00
8,000.00 24,000.00 24,000.00
- 1,000.00
- 3,300.00
- 6,510.00
- 1,300.00
- 482.00
- -
- -
- -
- -
- -
198.00 792.00 1,386.00
3,630.00
960.00
125.00
510.00
230.00
35.00
-
-
-
-
1,290.00
1,920.00
1,000.00
170.00
312.50
115.00
450.00
300.00
75.00
30.00
-
-
-
-
450.00 1,350.00 1,350.00
850.00 13,600.00 13,600.00
580.00 3,770.00 3,770.00
310.00 1,705.00 1,705.00
310.00 2,480.00 2,480.00
310.00 1,860.00 1,860.00
580.00 2,320.00 2,320.00
580.00 1,160.00 1,160.00
490.00
120.00
225.00
250.00
1,200.00
2,385.00
-
-
-
-
2,100.00
400.00
300.00
110.00
4,375.00
950.00
1,500.00
240.00
800.00
300.00
-
-
-
-
6,000.00
8,400.00
360.00
900.00
150.00
-
-
-
-
-
11,200.00
480.00
-
-
-
-
-
2,400.00
600.00
900.00
120.00
120.00
-
12,600.00
2,100.00
2,100.00
240.00
300.00
-
-
-
-
11,925.00
1,500.00
-
-
-
-
3,500.00
120.00
1,505.00
90.00
-
-
-
-
1,260.00
12,000.00 12,000.00 12,000.00
960.00
570.00
200.00 600.00 600.00
200.00 600.00 600.00
700.00 1,400.00 1,400.00
2,800.00 8,400.00 8,400.00
540.00 1,620.00 1,620.00
120.00 120.00 120.00
100.00 300.00 300.00
65.00
100.00
4,500.00
-
-
-
-
-
-
-
20,000.00
-
-
-
-
-
-
-
-
-
-
12,150.00
11,880.00
45.00
450.00
115.00
155.00
160.00
105.00
120.00
120.00
50.00
40.00
52.00
39.00
180.00
-
-
-
-
86.00 344.00 344.00
70.00 2,240.00 2,240.00
18.00 54.00 54.00
15.00 300.00 300.00
15.00 150.00 150.00
15.00 30.00 30.00
4,725.00
2,200.00
1,575.00
408.00
510.00
368.00
150.00
120.00
54.00
300.00
345.00
1,700.00
240.00
90.00
2,000.00
-
-
-
-
335.00 4,690.00 4,690.00
240.00 1,440.00 1,440.00
150.00 750.00 750.00
65.00 325.00 325.00
55.00 550.00 550.00
24.00 216.00 216.00
55.00 550.00 550.00
30.00 90.00 90.00
65.00 195.00 195.00
48.00 288.00 288.00
65.00 455.00 455.00
85.00 255.00 255.00
55.00 220.00 220.00
180.00
316.00 2,844.00 2,844.00
15.00 120.00 120.00
142.00 1,420.00 1,420.00
21.00 168.00 168.00
119.00 357.00 357.00
144.00 864.00 864.00
114.00 684.00 684.00
11.00 44.00 44.00
11.00 11.00 11.00
18.00 - -
20.00 80.00 80.00
20.00 60.00 60.00
20.00 40.00 40.00
- -
260,000.00 260,000.00
295,043.00 123,911.00 967,736.50

PROJECT: Proposed Shophouse Bettina ( End Unit/ 3 storey high, 3 floors )
SUBJECT: Estimates

NO PARTICULAR QTY UNIT U/P AMOUNT U/P
1 EARTH WORKS:
1 EXCAVATION 24.65 m³ 250.00
2 BACKFILLING 17.35 m³ 200.00
3 LAY-OUT 1.00 LOT 12,952.00
2 STEEL WORKS
1 16mmØ X 6.0m 1,775.00 kls
2 12mmØ X 6.0m 187.00 kls
3 10mmØ X 6.0m 3,020.00 kls
4 7mmØ x 6m 62 kgs 37.00 2,294.00
5 Labor Cost 5,044.00 kls 7.00
3 MASONRY WORKS
1 CHB #5 3,500.00 pcs 9.00 31,500.00
2 CHB #4 600.00 pcs 8.00 4,800.00
3 CEMENT 720.00 bags 205.00 147,600.00
4 WHITE SAND 60.00 m³ 500.00 30,000.00
5 GRAVEL 38.00 m³ 740.00 28,120.00
6 Labor Cost
Mason 154.00 days 380.00
Skill 40.00 days 380.00
Labor Cost 154.00 days 280.00
Foreman 40.00 days 450.00
4 FORMWORKS
1 COCO LUMBER 2X3X10 190.00 pcs 105.00 19,950.00

3 PLYWOOD ¼ THK 37.00 pcs 325.00 12,025.00
4 PLYWOOD ½THK 32.00 pcs 540.00 17,280.00
5 TIE WIRE 70.00 kls 50.00 3,500.00
6 C.W. NAIL 2" 14.00 kls 50.00 700.00
7 C.W. NAIL 3" 25.00 kls 50.00 1,250.00
8 C.W. NAIL 4" 18.00 kls 50.00 900.00
9 Labor Cost
Carpenter 56.00 days 400.00
Skill 28.00 days 380.00
Labor 56.00 days 280.00
Foreman 28.00 days 450.00
5 PLUMBING WORKS
3 PVC Pipe 2" 7 pcs
15 PP-R Pipe 20mmX4m 10.5 pcs
28 Labor Cost
Plumber 8.5 days 400.00
Labor 8.5 days 300.00
6 ELECTRICAL WORKS
1 PVC Pipe 3/4 4.5 pcs
7 T.W. Wire #14 275 m 15.00 4,125.00
8 T.W. Wire #12 100 m 20.00 2,000.00
9 T.W. Wire #8 35 m 45.00 1,575.00
10 Outlet 16 pcs 34.00 544.00
11 Switch 15 pcs 34.00 510.00
12 Receptacle 16 pcs 23.00 368.00
17 Utility Box 21 pcs 15.00 315.00
19 3-gang plate 1 pcs 40.00 40.00
20 3-way switch 2 pcs 45.00 90.00
21 Labor Cost
Electrician 6.50 days 400.00
7 STRUCTURAL STEEL
Roof Framing
1 C-Purlins 2x4x2.4x1mm 39 pcs
3 12mmØ x 6m Sag Rod 4 pcs 170.00 680.00
4 Labor Cost
Welder 4 days 400.00
Labor 4 days 280.00
Stair
1 Flat Bar 6mx1/2x1/2 6 pcs 150.00 900.00
2 Angle Bar 6mx2x2x3mm 4 pcs 900.00 3,600.00
3 Square Bar 6mx6mmx25mm 6 pcs 170.00 1,020.00
5 Wood Handrail 2x3x10 2 pcs 600.00 1,200.00
6 Wood Handrail 2x3x12 2 pcs 700.00 1,400.00
7 Labor Cost
Welder 2 days 400.00
Labor 3 days 280.00
Carpenter 1 days 400.00
6 CEILING WORKS
1 METAL FURRING 5m 15.00 pcs 125.00 1,875.00
2 CARRYING CHANNEL 6m 10.00 pcs 125.00 1,250.00
3 WALL ANGLE 3m 34.00 pcs 45.00 1,530.00
4 PVC GLOSSY 4m 48.00 pcs
5 CORNER MOULDING 18.00 pcs
6 HARDIFLEX BOARD 1/8 5.00 pcs 420.00 2,100.00
7 HARDIFLEX SCREW 1" 350.00 pcs 1.00 350.00
8 HARDIFLEX SCREW 1 ½" 100.00 pcs 1.50 150.00
9 BLIND REVITS 150.00 pcs 0.60 90.00
10 CONCRETE NAIL 1.00 kls 110.00 110.00
11 CORNER EAVES 1.00 sets 200.00 200.00
12 END EAVES with Screen 1.00 sets 150.00 150.00
-
13 Labor Cost
Installer 7.00 days 400.00
Helper 7.00 days 350.00
7 ROOFING WORKS -
1 ROOF SHEET 1.1 x 10.45m 5.00 pcs
2 BOX GUTTER 3.00 pcs
3 WALL FLASHING 9.00 pcs
4 WALL CAPPING 0.25m pcs
5 WALL CAPPING 0.2m 5.00 pcs
6 INSULATION 1.00 roll 2,200.00 2,200.00
7 SEALANT 2.00 pcs 125.00 250.00
8 TEKSCREW 300.00 pcs 1.75 525.00
9 BLIND REVITS 320.00 pcs 0.60 192.00
10 HARDIFLEX 12mm 1.50 pcs 600.00 900.00
11 HARDIFLEX SCREW 1 ½ 100.00 pcs 1.50 150.00
12 Labor Cost
Tin Smith 3.00 days 400.00
8 CARPENTRY WORKS
1 DOORS & WINDOWS
2 STEEL CASEMENT (0.4X0.4) 2.00 sets 500.00 1,000.00
3 STEEL CASEMENT (0.8X0.9) 1.00 sets 1,170.00 1,170.00
6 SLIDING WINDOW (1.5 X2.0) 1.00 sets 7,500.00 7,500.00
7 SLIDING WINDOW (1.2X1.2) 2.00 sets 3,000.00 6,000.00
8 SLIDING WINDOW (1.0 X 1.2) 2.00 sets 2,700.00 5,400.00
9 FIXED WINDOW 1.2 X 0.4 2.00 sets 2,500.00 5,000.00
10 Window Grills 1.5 x 2 1.00 sets 1,500.00 1,500.00
11 Window Grills 1.2 x 1.2 2.00 sets 1,200.00 2,400.00
14 Awning Window 0.4 x 1.2 2.00 sets 750.00 1,500.00
15 Awning Window 0.4 x 0.4 3.00 sets 250.00 750.00
16 PVC DOOR W/ JAMB (2.1X0.6) 3.00 sets 1,200.00 3,600.00
17 MAIN DOOR& ACCESSORIES (2.1X0.9) 1.00 sets
18 BACK DOOR & ACCESSORIES (2.1X0.8) 1.00 sets
19 Labor Cost
1 PARTITION @ 2ND FLOOR (41m²)

2 METAL STUD 2X3X3m 60.00 pcs 150.00 9,000.00
3 HARDIFLEX BOARD 2X2X4.5mm 29.00 pcs 420.00 12,180.00
4 BLIND REVITS 1,200.00 pcs 0.60 720.00
5 HARDIFLEX SCREW 1" 1,500.00 pcs 1.00 1,500.00
6 SCREW with Tocks 1 ½ 100.00 pcs 1.50 150.00
7 DOOR ACCESSORIES 3.00 sets
8 Labor Cost
Plumbing Rough-ins
1 MODULAR KITCHEN CABINET 1.00 sets
2 KITCHEN FAUCET 1.00 pcs
3 TEFLON TAPE 6.00 roll
4 WATER CLOSET 3.00 sets
5 LAVATORY 3.00 sets
6 FLOOR DRAIN 3.00 pcs 65.00 195.00
7 PLUMBING ACCESSORIES 3.00 boxes
8 TISSUE HOLDER 3.00 pcs
9 SOAP HOLDER 3.00 pcs
10 SHOWER VALVE 3.00 sets 320.00 960.00
11 SHOWER HEAD 3.00 sets 190.00 570.00
12 GARAGE FAUCET
13 CR FAUCET 3.00 sets 200.00 600.00
14 DOOR KNOB 3.00 sets 180.00 540.00
15 Labor Cost
Plumber 4.00 days 400.00
Window Glass
1 Putty Gray 1.00 bags
2 Silicon 2.00 pcs
3 Glass 0.9 x 0.8 1.00 pcs 5,700.00 5,700.00 3,800.00
4 Glass 0.4 x 1.2 2.00 pcs
5 Glass 0.4 x 0.4 3.00 pcs
9 TILE WORKS
1 GROUND, 0.3X0.3 TILES 300.00 pcs 32.00 9,600.00
3 3rd FLOOR, 0.3X0.3 TILES 410.00 pcs 32.00 13,120.00
4 STAIR, 0.3X0.3 TILES 150.00 pcs 40.00 6,000.00
5 TILE GROUT 32.00 kls 65.00 2,080.00
6 CR FLOOR, 0.2X0.2 TILES 240.00 pcs 15.00 3,600.00
7 CR WALL, 0.2X0.2 PLAIN 450.00 pcs 15.00 6,750.00
8 CR WALL, 0.2X0.2 ACCENT 105.00 pcs 15.00 1,575.00
9 RUBBER NOZZING GRAY 2.4 10.00 pcs 215.00 2,150.00
10 TILE TRIM 7.50 pcs 30.00 225.00
11 Labor Cost
Labor 23.00 days 320.00
-
10 PAINTING WORKS -
1 FLAT LATEX 27.00 gal
2 SEMI-GLOSS 20.00 gal
3 CONCRETE NEUTRALIZER 3.50 qrt 45.00 157.50
4 QDE WHITE 2.50 qrt 155.00 387.50
5 PATCHING COMPOUND 10.50 bags 300.00 3,150.00
6 FLAT WALL ENAMEL WHITE 1.00 gal 490.00 490.00
7 LACQUER THINNER 4.00 btls 20.00 80.00
8 PAINT THINNER 3.00 btls 25.00 75.00
9 PAINT BRUSH 2 3.00 pcs 13.00 39.00
10 PAINT BRUSH 4 4.00 pcs 26.00 104.00
11 ROLLER BRUSH 8.00 pcs 45.00 360.00
12 SAND PAPER #100 20.00 pcs 12.00 240.00
13 SAND PAPER #80 20.00 pcs 12.00 240.00
15 TAINTING COLOR 2.00 qrt 160.00 320.00
-
16 Labor Cost
Painter 18.50 days 400.00
Labor 18.50 days 300.00
TOTAL AMOUNT 488,490.00

AMOUNT U/P AMOUNT AMOUNT
6,162.50 6,162.50
3,470.00 3,470.00
12,952.00 12,952.00
-
-
37.00 65,675.00 65,675.00
37.00 6,919.00 6,919.00
37.00 111,740.00 111,740.00
2,294.00
-
35,308.00 35,308.00
-
-
31,500.00
4,800.00
147,600.00
30,000.00
28,120.00
-
-
58,520.00 58,520.00
15,200.00 15,200.00
43,120.00 43,120.00
18,000.00 18,000.00
19,950.00
29,400.00
12,025.00
17,280.00
3,500.00
700.00
1,250.00
900.00
-
-
22,400.00 22,400.00
10,640.00 10,640.00
15,680.00 15,680.00
12,600.00 12,600.00
-
-
335.00 5,025.00 5,025.00
240.00 1,800.00 1,800.00
150.00 1,050.00 1,050.00
65.00 325.00 325.00
55.00 330.00 330.00
24.00 240.00 240.00
55.00 495.00 495.00
30.00 120.00 120.00
65.00 325.00 325.00
48.00 240.00 240.00
65.00 585.00 585.00
85.00 340.00 340.00
55.00 220.00 220.00
270.00
316.00 3,318.00 3,318.00
15.00 105.00 105.00
142.00 1,278.00 1,278.00
21.00 210.00 210.00
119.00 357.00 357.00
144.00 864.00 864.00
114.00 684.00 684.00
11.00 66.00 66.00
11.00 11.00 11.00
18.00 36.00 36.00
20.00 140.00 140.00
20.00 80.00 80.00
20.00 80.00 80.00
-
-
3,400.00 3,400.00
2,550.00 2,550.00
-
86.00 387.00 387.00
70.00 2,730.00 2,730.00
18.00 72.00 72.00
15.00 375.00 375.00
15.00 195.00 195.00
15.00 30.00 30.00
4,125.00
2,000.00
1,575.00
544.00
510.00
368.00
135.00
180.00
54.00
300.00
315.00
1,700.00
40.00
90.00
-
-
2,600.00 2,600.00
1,950.00 1,950.00
-
-
300.00 11,700.00 11,700.00
312.50
680.00
-
-
1,600.00 1,600.00
1,120.00 1,120.00
-
-
900.00
3,600.00
1,020.00
312.50
1,200.00
1,400.00
-
-
800.00 800.00
840.00 840.00
400.00 400.00
-
1,875.00
1,250.00
1,530.00
300.00 14,400.00 14,400.00
80.00 1,440.00 1,440.00
2,100.00
350.00
150.00
90.00
110.00
200.00
150.00
-
-
2,800.00 2,800.00
2,450.00 2,450.00
-
-
2,354.00 11,770.00 11,770.00
310.00 930.00 930.00
310.00 2,790.00 2,790.00
310.00 - -
310.00 1,550.00 1,550.00
2,200.00
250.00
525.00
192.00
900.00
150.00
1,200.00 1,200.00
840.00 840.00
960.00 960.00
1,000.00
1,170.00
2,350.00
1,050.00
7,500.00
6,000.00
5,400.00
5,000.00
1,500.00
2,400.00
2,000.00
1,440.00
1,500.00
750.00
3,600.00
14,000.00 14,000.00 14,000.00
12,000.00 12,000.00 12,000.00
-
-
2,090.00 2,090.00
1,540.00 1,540.00
- -
- -
- 9,000.00
- 12,180.00
- 720.00
- 1,500.00
- 150.00
8,000.00 24,000.00 24,000.00
-
-
2,400.00 2,400.00
4,200.00 4,200.00
12,000.00 12,000.00 12,000.00

120.00 120.00 120.00
60.00 360.00 360.00
2,800.00 8,400.00 8,400.00
700.00 2,100.00 2,100.00
195.00
540.00 1,620.00 1,620.00
200.00 600.00 600.00
250.00 750.00 750.00
960.00
570.00
-
600.00
540.00
-
-
1,600.00 1,600.00
1,200.00 1,200.00
600.00 600.00
-
-
-
-
3,800.00 9,500.00
-
-
-
-
-
9,600.00
13,120.00
6,000.00
2,080.00
3,600.00
6,750.00
1,575.00
2,150.00
225.00
-
-
9,200.00 9,200.00
7,360.00 7,360.00
-
-
450.00 12,150.00 12,150.00
540.00 10,800.00 10,800.00
157.50
387.50
3,150.00
490.00
80.00
75.00
39.00
104.00
360.00
240.00
240.00
320.00
-
7,400.00
5,550.00
324,502.50 349,927.00 1,149,969.50

PROJECT:
SUBJECT: Estimates of Formworks per Model
LOREA MODEL
NO PARTICULAR End UNITS U/P TOTAL AMOUNT U/P TOTAL AMOUNT
FORMWORKS
1 Tie wire 8 kgs 50.00 400.00
2 C.W. Nail 4" 5 kgs 50.00 250.00
3 C.W. Nail 3" 4 kgs 48.00 192.00
4 C.W. Nail 2" 3 kgs 48.00 144.00
7 Plywood 1/4 thk. 8 pcs 315.00 2,520.00
8 Plywood 1/2 thk. 2 pcs 520.00 1,040.00
ERICA MODEL
FORMWORKS
1 Tie wire 15 kgs 50.00 750.00
2 C.W. Nail 4" 3 kgs 50.00 150.00
3 C.W. Nail 3" 5 kgs 48.00 240.00
4 C.W. Nail 2" 5 kgs 48.00 240.00
7 Plywood 1/4 thk. 20 pcs 315.00 6,300.00
8 Plywood 1/2 thk. 5 pcs 520.00 2,600.00
ERICA MODEL
FORMWORKS
1 Tie wire 1 kgs 50.00 50.00
2 C.W. Nail 4" kgs 50.00 -
3 C.W. Nail 3" kgs 48.00 -
4 C.W. Nail 2" 1 kgs 48.00 48.00
6 Cocolumber 2x3x10 pcs 105.00 -
7 Plywood 1/4 thk. pcs 315.00 -
8 Plywood 1/2 thk. 3 pcs 520.00 1,560.00
CELINA MODEL
FORMWORKS
1 Tie wire 30 kgs 50.00 1,500.00
2 C.W. Nail 4" 10 kgs 50.00 500.00
3 C.W. Nail 3" 8 kgs 48.00 384.00
4 C.W. Nail 2" 8 kgs 48.00 384.00
7 Plywood 1/4 thk. 20 pcs 315.00 6,300.00
8 Plywood 1/2 thk. 15 pcs 520.00 7,800.00
SHANA 220 MODEL

FORMWORKS
1 Tie wire 30 kgs 50.00 1,500.00
2 C.W. Nail 4" 15 kgs 50.00 750.00
3 C.W. Nail 3" 10 kgs 48.00 480.00
4 C.W. Nail 2" 5 kgs 48.00 240.00
7 Plywood 1/4 thk. 50 pcs 315.00 15,750.00
8 Plywood 1/2 thk. 10 pcs 520.00 5,200.00
SHANA 957 MODEL

FORMWORKS
1 Tie wire 30 kgs 50.00 1,500.00
2 C.W. Nail 4" 15 kgs 50.00 750.00
3 C.W. Nail 3" 10 kgs 48.00 480.00
4 C.W. Nail 2" 5 kgs 48.00 240.00
7 Plywood 1/4 thk. 50 pcs 315.00 15,750.00
8 Plywood 1/2 thk. 10 pcs 520.00 5,200.00
AMARA MODEL
FORMWORKS
1 Tie wire 30 kgs 50.00 1,500.00
2 C.W. Nail 4" 15 kgs 50.00 750.00
3 C.W. Nail 3" 10 kgs 48.00 480.00
4 C.W. Nail 2" 5 kgs 48.00 240.00
7 Plywood 1/4 thk. 30 pcs 315.00 9,450.00
8 Plywood 1/2 thk. 10 pcs 520.00 5,200.00
BETTINA MODEL
3 PLYWOOD ¼ THK 37.00 pcs 325.00 12,025.00
4 PLYWOOD ½THK 32.00 pcs 540.00 17,280.00
5 TIE WIRE 70.00 kls 50.00 3,500.00
6 C.W. NAIL 2" 14.00 kls 50.00 700.00
7 C.W. NAIL 3" 25.00 kls 50.00 1,250.00
8 C.W. NAIL 4" 18.00 kls 50.00 900.00
Owner Supplied Material
U/P TOTAL AMOUNT TOTAL AMOUNT
-
400.00
250.00
192.00
144.00
2,625.00
2,100.00
2,520.00
1,040.00

-
750.00
150.00
240.00
240.00
3,675.00
3,150.00
6,300.00
2,600.00
17,105.00

-
50.00
-
-
48.00
2,520.00
-
-
1,560.00
4,178.00 190 php/sqm
Cost Difference 12,927.00

-
1,500.00
500.00
384.00
384.00
4,200.00
3,150.00
6,300.00
7,800.00

-
1,500.00
750.00
480.00
240.00
7,350.00
5,250.00
15,750.00
5,200.00

-
1,500.00
750.00
480.00
240.00
7,350.00
5,250.00
15,750.00
5,200.00
-
1,500.00
750.00
480.00
240.00
6,300.00
4,200.00
9,450.00
5,200.00

19,950.00
29,400.00
12,025.00
17,280.00
3,500.00
700.00
1,250.00
900.00
PROJECT:
SUBJECT: Estimates of Formworks per Model
ERICA MODEL
Material Cost Owner Supplied Material
NO PARTICULAR End UNITS U/P TOTAL AMOUNT U/P TOTAL AMOUNT TOTAL AMOUNT
FORMWORKS -
1 Tie wire 15 kgs 50.00 750.00 750.00
2 C.W. Nail 4" 3 kgs 50.00 150.00 150.00
3 C.W. Nail 3" 5 kgs 48.00 240.00 240.00
4 C.W. Nail 2" 5 kgs 48.00 240.00 240.00
5 Cocolumber 2x2x10 35 pcs 105.00 3,675.00 3,675.00
7 Plywood 1/4 thk. 20 pcs 315.00 6,300.00 6,300.00
8 Plywood 1/2 thk. 5 pcs 520.00 2,600.00 2,600.00
17,105.00
ERICA MODEL
Material Cost Owner Supplied Material
NO PARTICULAR End UNITS U/P TOTAL AMOUNT U/P TOTAL AMOUNT TOTAL AMOUNT
FORMWORKS -
1 Tie wire 1 kgs 50.00 50.00 50.00
2 C.W. Nail 4" kgs 50.00 - -
3 C.W. Nail 3" kgs 48.00 - -
4 C.W. Nail 2" 1 kgs 48.00 48.00 48.00
6 Cocolumber 2x3x10 pcs 105.00 - -
7 Plywood 1/4 thk. pcs 315.00 - -
8 Plywood 1/2 thk. 3 pcs 520.00 1,560.00 1,560.00
4,178.00
Cost Difference 12,927.00
FORMWORKS
MODEL
MODEL
ORIG. COST NEW COST
ERICA 45 33,415.00 5,554.84
BEA 33,415.00 5,554.84
CELINA 36,985.00 6,456.91
SHANA 220 MODEL 36,520.00 5,697.27
SHANA 957 MODEL 36,520.00 5,697.27
AMARA MODEL 40,720.00 7,026.64
BETTINA 85,005.00 18,041.36
190 php/sqm
587.59 php/sqm diff. per sqm
PROJECT: PROPOSED BARBED WIRE PERIMETER FENCE
LOCATION: MAASIM, SAN ILDEFONZO, BULACAN
SUBJECT: QUOTATION
Labor Cost
NO PARTICULAR QTY UNITS
U/P TOTAL AMOUNT
I. CONCRETE POST FABTRICATION ( PER POST)

1 REINFORCEMENT FABRICATION 1 PC 20.00 20.00
2 FORMWORKS 1 PC 10.00 10.00
3 POURING OF CONCRETE 1 PC 30.00 30.00
TOTAL AMOUNT 60.00
II LAYING OF BARBED WIRE ( PER SPAN Length= 4m ) -

1 ERECTION OF CONCRETE POST 1 PC 50.00 50.00
2 LAYING OF BARBED WIRE ( PER SPAN 4 LAYERS) 4 L.M. 60.00 240.00
TOTAL AMOUNT 290.00
Prepared by: Checked by: Noted by:

Project: Pipe laying
Location: Pascual Area- Priority (Transmission line)
Subject: Summary of Bill of Quantities
Date: May 25, 2017

I. EARTHWORKS
1 Excavation w/ ADOBE 226.8 m³ 300.00 68,040.00 68,040.00
2 Backfilling -
2.1 ordinary soil 100 m³ 120.00 12,000.00 12,000.00
2.2 S1 sand 126.8 m³ 45.00 5,706.00 120.00 15,216.00 20,922.00

1 HDPE 75mm 318 l.m. 321.00 102,078.00 210.00 66,780.00 168,858.00
2 HDPE 100mm 522 l.m. 477.28 249,140.16 320.00 167,040.00 416,180.16
III INTERCONNECTION WORKS

iii.i. 100mm x 100mm 6 sets 111,013.56 5,390.00 32,340.00 143,353.56
1 Solid tee F/F CI 100mm x 100mm 6 pcs 3,500.00 21,000.00
2 Gate valve F/F CI 100mm 6 pcs 8,447.00 50,682.00
3 Stub end 100mm 12 pcs 495.00 5,940.00
4 Ring flange 100mm 12 pcs 1,080.00 12,960.00
5 Flat gasket 100mm 9 pcs 113.00 1,017.00
6 Bolts & nuts 5/8 x 4" 72 pcs 65.48 4,714.56
7 Sleeve type coupling 100mm 4 pcs 2,700.00 10,800.00
8 Valve box cover 6 pcs 650.00 3,900.00
iii.ii. 100mm x 75mm 5 sets 92,194.56 5,390.00 26,950.00 119,144.56

2 Gate valve F/F CI 75mm 5 pc 6,963.00 34,815.00
3 Stub end 100mm 10 pcs 495.00 4,950.00
4 Stub end 75mm 5 pcs 267.00 1,335.00
7 Flat gasket 75mm 5 pcs 100.00 500.00
9 Bolts & nuts 5/8 x 4" 72 pcs 65.48 4,714.56
iii.iii. 75mm x 75mm 2 sets 29,321.52 5,390.00 10,780.00 40,101.52

3 Stub end 75mm 2 pcs 267.00 534.00
6 Bolts & nuts 5/8 x 4" 24 pcs 65.48 1,571.52
IV LINE VALVES INSTALLATION

iv.i. 100mm 1 set 14,907.00 3,190.00 3,190.00 18,097.00
1 Gate valve F/F CI 100mm 1 set 8,447.00 8,447.00
2 Stub end 100mm 2 set 495.00 990.00
4 Sleeve type coupling 100mm 1 pc 2,700.00 2,700.00
5 Valve box cover 1 pc 650.00 650.00
V. FIRE HYDRANT INSTALLATION 2 sets 2,100.00 106,335.52 14,950.00 29,900.00 136,235.52

1 Solid tee F/F 100mm x 100mm 2 pcs 2,100.00 4,200.00
2 Gate valve F/F 100mm 2 pcs 8,447.00 16,894.00
3 Stub end 100mm 6 pcs 495.00 2,970.00
4 Bolts & nuts 5/8 x 4" 24 pcs 65.48 1,571.52
5 sleeve type coupling 100mm 2 pcs 2,700.00 5,400.00
7 Traffic Type Fire Hydrant 100mm 2 pcs 37,000.00 74,000.00
VI. END PLUG 8 sets 3,480.00 1,450.00 11,600.00 15,080.00

vi.i. 100mm 6 sets
1 End cap 100mm 6 pc 580.00 3,480.00
vi.ii. 75mm 2 sets 820.00 1,450.00 2,900.00 3,720.00

1 End cap 75mm 2 pcs 410.00 820.00
VII HYDRO TESTING

1 HDPE 75mm 318 l.m. 26.00 8,268.00 8,268.00
2 HDPE 100mm 522 l.m. 34.00 17,748.00 17,748.00
VIII BACTI TEST/ENERGIZATION

1 HDPE 75mm x 6m 318 l.m. 45.00 14,310.00 14,310.00
2 HDPE 100mm x 6m 522 l.m. 45.00 23,490.00 23,490.00
GRAND TOTAL 640,996.32 510,552.00 1,225,548.32
Prepared by: Approved by:
Tadeo, Taciano Jr. C. Engr. Lanie Flor Jaculba

Project: Proposed Guard House
Location: Maasim San Ildefonzo, Bulacan
Date: September 20, 2017
CONTRACTOR SIDE
Owner Supplied Material Contractor Supplied Material Labor Cost
U/P TOTAL AMOUNT U/P TOTAL AMOUNT U/P TOTAL AMOUNT
I. EARTHWORKS
1 Excavation 5.916 m³ 150.00 887.40 887.40
2 Backfilling 1.963 m³ 120.00 235.56 235.56
2.1 lay-out 1 lot 1,000.00 1,000.00 1,000.00
II. CONCRETING WORKS 5.07 m³ 690.00 3,498.30 3,498.30

1 Cement 47 bag 240 11,280.00 11,280.00
2 Sand 3.5 m³ 550 1,925.00 1,925.00
3 Gravel 5 m³ 900 4,500.00 4,500.00
III MASONRY WORKS

iii.i. CHB laying 314 pcs 9.00 2,826.00 2,826.00
1 CHB 4" 71 pcs 8 568.00 568.00
2 CHB 5" 243 pcs 9 2,187.00 2,187.00
3 Cement 29 bags 240 6,960.00 6,960.00
4 White sand 3 m³ 550 1,650.00 1,650.00
iii.ii. Plastering & installation of Natural sto 41.67 m² 150.00 6,250.50 6,250.50
5 Natural stone 260 pcs 48 12,480.00 12,480.00
6 Cement 20 bags 240 4,800.00 4,800.00
7 Sand 2 m² 550 1,100.00 1,100.00
IV STEEL WORKS 461 kgs 7.00 3,227.00 3,227.00

1 RSB 9mm x 6m 6 pcs 77 462.00 462.00
2 RSB 10mm x 6m 59 pcs 118 6,962.00 6,962.00
3 RSB 12mm x 6m 43 pcs 162 6,966.00 6,966.00
4 Tie wire 15 kgs 60 900.00 900.00
V FORMWORKS 16.74 m² 50.00 837.00 837.00
1 Tie Wire 5 kgs 50 250.00 250.00
2 C.W. Nail 4" 1 pc 50 50.00 50.00
3 C.W. Nail 3" 2 pcs 48 96.00 96.00
4 C.W. Nail 2" 1 pcs 48 48.00 48.00
5 Coco lumber 2 x 2 x 10 10 pcs 105 1,050.00 1,050.00
7 Plywood 1/2 x 4 x 8 3 pcs 520 1,560.00 1,560.00
VI WINDOWS 1 lot 1,500.00 1,500.00 1,500.00

1 Fixed glass awning window 0.50m x 1. 1 set 3000 3,000.00 3,000.00
2 Fixed glass window 1.40m x 1.5m 1 set 3300 3,300.00 3,300.00
3 Fixed glass window 0.45m x 1.5m 2 sets 1400 2,800.00 2,800.00
VII STRUCTURAL STEEL 971.4 kgs 7.00 6,799.80 6,799.80

vii.i Roof framming
1 C-purlins 2 x 4 x 1mm x 2.4m 29 pcs 400 11,600.00 11,600.00
2 Welding rod 2 kgs 62.5 125.00 125.00
3 RSB 12mm x 6m (Sag rod) 2 pcs 162 324.00 324.00
vii.ii Steel post
4 Tubular 4 x 4 x 3mm x 6m 14 pcs 4600 64,400.00 64,400.00
VIII ROOFING WORKS 21.63 m² 280.00 6,056.40 6,056.40

1 Roof sheet 1.10 x 4.25m (brown) 3 pcs 956.25 2868.75 2,868.75
2 Roof sheet 1.10 x 2.15m (brown) 6 pcs 483.75 2902.5 2,902.50
3 End flashing 0.30m x .030m x 2.4m 12 pcs 305 3660 3,660.00
4 Insulation 5mm (single) 20 mts 50 1000 1,000.00
5 Tekscrew 2" 330 pcs 1.75 577.5 577.50
6 Fascia board 1/2 x 0.30m x 2.4m 14 pcs 380 5320 5,320.00
7 Sealant 1 pc 125 125.00 125.00
IX CEILING WORKS 21.63 m² 200.00 4,326.00 4,326.00
1 Hardiflex board 1/4 x 4 x 8 13 pcs 420 5,460.00 5,460.00
2 Hardiflex screw 1" 110 pcs 1.00 110.00 110.00
3 Concrete nail 1" 0.5 klg 110 55.00 55.00
4 Metal furring 1 x 2 x 5m 34 pcs 125 4,250.00 4,250.00
5 Blind revits 150 pcs 0.60 90.00 90.00
6 Corner eaves vent 4 pcs 400.00 1,600.00 1,600.00
7 End eaves vent 4 pcs 150.00 600.00 600.00
X PAINTING WORKS 75.31 m² 60.00 4,518.60 4,518.60

1 Flat latex 8 gals 480.00 3,840.00 3,840.00
2 Semi-gloss latex (Basic beige) 2 gals 530.00 1,060.00 1,060.00
3 Semi-gloss latex (white) 2 gals 570.00 1,140.00 1,140.00
4 Concrete neutralizer 1 lt 90.00 90.00 90.00
5 Patching compound 30 kgs 15.00 450.00 450.00
6 Metal primer red oxide 1 lt 100.00 100.00 100.00
7 QDE (chocolate brown) 3 gals 160.00 480.00 480.00
8 Sand paper 100 10 pcs 12.00 120.00 120.00
9 Sand paper 120 10 pcs 12.00 120.00 120.00
10 Paint thinner 2 bottle 25.00 50.00 50.00
11 Lacquer thinner 2 bottle 20.00 40.00 40.00
12 Paint brush 4" 2 pcs 26.00 52.00 52.00
13 Paint brush 2" 2 pcs 13.00 26.00 26.00
14 Roller brush 7" 2 pcs 90.00 180.00 180.00
XI ELECTRICAL WORKS 1 hole 600.00 600.00 600.00

1 PVC pipe 1/2 x 4m 2 pcs 100.00 200.00 200.00
2 TW wire #12 25 mts 18.00 450.00 450.00
3 TW wire #14 25 mts 18.00 450.00 450.00
4 2 - gang Outlet 1 pc 60.00 60.00 60.00
5 2- way Switch 1 pc 60.00 60.00 60.00
6 2-gang plate 1 pc 50.00 50.00 50.00
7 Receptacle 2 pcs 40.00 80.00 80.00
8 Utility box 2 pcs 30.00 60.00 60.00
9 Electrical tape 1 pc 35.00 35.00 35.00
GRAND TOTAL 144,438.75 46,291.00 42,562.56 233,292.31
88,853.56
Prepared by:
Tadeo, Taciano Jr. C.
Site Engineer
Project: CHB FENCE w/out STEEL GATE
Location: BLDG. 204
Subject: SUMMARY OF BILL OF QUANTITIES
Contractor: SJC CONSTRUCTION
Date: JANUARY 16, 2019
CONTRACTOR SIDE
Contractor Supplied Material Labor Cost
I. EARTHWORKS
1 Excavation 15.4 m³ 250.00 3,850.00 3,850.00
2 Backfilling 3.93 m³ 200.00 786.00 786.00
2.1 lay-out 1 lot 1,000.00 1,000.00 1,000.00
II. CONCRETING WORKS m³

ii.i column footing 0.75 m³
1 Cement 6 bag 240 1,440.00 1,440.00
2 Sand 0.4 m³ 600 240.00 240.00
3 Gravel 0.8 m³ 1050 840.00 840.00
ii.ii column 2.4 m³

1 Cement 20 bag 240 4,800.00 4,800.00
2 Sand 1.2 m³ 600 720.00 720.00
3 Gravel 2.4 m³ 1050 2,520.00 2,520.00
ii.iii wall footing 0.36 m³

1 Cement 3 bag 240 720.00 720.00
2 Sand 0.2 m³ 600 120.00 120.00
3 Gravel 0.4 m³ 1050 420.00 420.00
ii.iv beam 0.54 m³

1 Cement 5 bag 240 1,200.00 1,200.00
2 Sand 0.5 m³ 600 300.00 300.00
3 Gravel 1 m³ 1050 1,050.00 1,050.00
ii.iv pavement/parking 13.75 m³

1 Cement 110 bag 240 26,400.00 26,400.00
2 Sand 6.87 m³ 600 4,122.00 4,122.00
3 Gravel 13.75 m³ 1050 14,437.50 14,437.50
labor cost 17.8 m³ 1,050.00 18,690.00 18,690.00
III MASONRY WORKS

iii.i. CHB laying
1 CHB 5" 315 pcs 12
2 Cement 26 bags 240 6,240.00 6,240.00
3 White sand 3 m³ 600 1,800.00 1,800.00
4 Vertical dowels 10mm 8 pcs 145
5 Horizontal dowels 10mm 11 pcs 145
6 Tie wire 1 klg 70
Labor cost 315 pcs 10.00 3,150.00 3,150.00
iii.ii. Plastering ( two sides ) -

1 Cement 16 bags 240 3,840.00 3,840.00
2 Sand 1 m² 600 600.00 600.00
Labor cost 50.4 m² 150.00 7,560.00 7,560.00
IV REBAR WORKS
iv.i column footing
1 RSB 12mm x 6m 7 pcs 215 1,505.00 1,505.00
2 Tie wire 1 kgs 70 70.00 70.00
iv.ii column
1 RSB 10mm x 6m 24 pcs 145 3,480.00 3,480.00
2 RSB 12mm x 6m 12 pcs 215 2,580.00 2,580.00
3 RSB 16mm x 6m 12 pcs 310 3,720.00 3,720.00
4 Tie wire 2.2 kgs 70 154.00 154.00
iv.iii wall footing

1 RSB 10mm x 6m 5 pcs 145 725.00 725.00
24 Tie wire 0.5 kgs 70 35.00 35.00
iv.iv beam
1 RSB 10mm x 6m 5 pcs 145 725.00 725.00
2 RSB 12mm x 6m 6 pcs 215 1,290.00 1,290.00
3 Tie wire 1.7 kgs 70 119.00 119.00
iv.v pavement/parking
1 RSB 10mm x 6m 104 pcs 145 15,080.00 15,080.00
2 Tie wire 14 kgs 70 980.00 980.00
Labor cost 757.83 kgs 12.00 9,093.96 9,093.96
V FORMWORKS 16.74 m² 50.00 837.00 837.00

1 Tie Wire 1 kgs 70 70.00 70.00
2 C.W. Nail 4" 1 pc 70 70.00 70.00
3 C.W. Nail 3" 1 pcs 70 70.00 70.00
4 C.W. Nail 2" 1 pcs 70 70.00 70.00
7 Plywood 1/2 x 4 x 8 3 pcs 520 1,560.00 1,560.00
VI PAINTING WORKS 75.31 m² 60.00 4,518.60 4,518.60
1 Flat latex 8 gals 480.00 3,840.00 3,840.00
2 Semi-gloss latex (Basic bei 2 gals 530.00 1,060.00 1,060.00
5 Skim coat 2 bags 500.00 1,000.00 1,000.00
6 Metal primer red oxide 1 lt 100.00 100.00 100.00
7 QDE (chocolate brown) gals 160.00 - -
8 Sand paper 100 10 pcs 15.00 150.00 150.00
9 Sand paper 120 10 pcs 15.00 150.00 150.00
10 Paint thinner bottle 25.00 - -
11 Lacquer thinner bottle 20.00 - -
12 Paint brush 4" 2 pcs 25.00 50.00 50.00
13 Paint brush 2" 2 pcs 25.00 50.00 50.00
14 Roller brush 7" 2 pcs 35.00 70.00 70.00
VII DEMOLITION WORKS

Breaking of existing fence 1 lot 3,500.00 3,500.00 3,500.00
Clearing and hauling of de 1 lot 2,500.00 2,500.00 2,500.00
GRAND TOTAL 40,743.00 73,469.50 55,485.56 169,698.06

CONTRACTOR LABOR & MATERIALS 128,955.06
Prepared by:

Site Engineer
Location: Pascual -kelsey II
Date: August 18, 2017

I. EARTHWORKS
2 Backfilling -
2.1 ordinary soil 178.74 m³ 120.00 21,448.80 21,448.80
2.2 S1 sand 325.29 m³ 45.00 14,638.05 120.00 39,034.80 53,672.85

1 HDPE 75mm 625 l.m. 321.00 200,625.00 210.00 131,250.00 331,875.00
2 HDPE 100mm 1361 l.m. 477.28 649,578.08 320.00 435,520.00 1,085,098.08

iii.i. 100mm x 100mm 12 sets 228,991.16 5,390.00 64,680.00 293,671.16
3 Stub end 100mm 24 pcs 495.00 11,880.00
6 Bolts & nuts 5/8 x 4" 192 pcs 65.48 12,572.16
iii.ii. 100mm x 75mm 7 sets 131,245.76 5,390.00 37,730.00 168,975.76

3 Stub end 100mm 14 pcs 495.00 6,930.00
4 Stub end 75mm 7 pcs 267.00 1,869.00
9 Bolts & nuts 5/8 x 4" 112 pcs 65.48 7,333.76

3 Stub end 75mm 3 pcs 267.00 801.00
6 Bolts & nuts 5/8 x 4" 36 pcs 65.48 2,357.28

iv.i. 100mm 1 set 14,907.00 3,190.00 3,190.00 18,097.00
2 Stub end 100mm 2 set 495.00 990.00
V. FIRE HYDRANT INSTALLATION 4 sets - 199,208.04 14,950.00 59,800.00 259,008.04

3 Stub end 100mm 6 pcs 495.00 2,970.00
4 Bolts & nuts 5/8 x 4" 48 pcs 65.48 3,143.04
9 Stub end 75mm 2 pcs 267.00 534.00
VI. END PLUG 1 sets 580.00 1,450.00 1,450.00 2,030.00

vi.i. 100mm 1 sets
1 End cap 100mm 1 pc 580.00 580.00
vi.ii. 75mm 1 sets 410.00 1,450.00 1,450.00 1,860.00

1 End cap 75mm 1 pcs 410.00 410.00
VII HYDRO TESTING

1 HDPE 75mm 625 l.m. 26.00 16,250.00 16,250.00
2 HDPE 100mm 1361 l.m. 34.00 46,274.00 46,274.00

1 HDPE 75mm x 6m 625 l.m. 45.00 28,125.00 28,125.00
2 HDPE 100mm x 6m 1361 l.m. 45.00 61,245.00 61,245.00
GRAND TOTAL 1,326,843.37 1,118,858.60 2,599,155.97

Project: ISABEL Model (End unit , 4 walls ) additional height
CONTRACTOR SIDE
I. DEMOLITION WORKS
1 Dismantling of roofing and framming 1 lot 1,400.00 1,400.00 1,400.00
II. CONCRETING WORKS 0.768 m³ 690.00 529.92 529.92

1 Cement 7 bag 240.00 1,680.00 1,680.00
2 Sand 0.4 m³ 550.00 220.00 220.00
3 Gravel 0.8 m³ 900.00 720.00 720.00
III MASONRY WORKS

iii.i. CHB laying 104 pcs 9.00 936.00 936.00
1 CHB 5" 104 pcs 9.00 936.00 936.00
2 Cement 6 bags 240.00 1,440.00 1,440.00
3 White sand 0.7 m³ 550.00 385.00 385.00
iii.ii. Plastering 14.53 m² 90.00 1,307.70 1,307.70
6 Cement 3 bags 240.00 720.00 720.00
7 Sand 0.3 m² 550.00 165.00 165.00
IV STEEL WORKS 96.04 kgs 7.00 672.28 672.28

1 RSB 9mm x 6m 10 pcs 77.00 770.00 770.00
2 RSB 10mm x 6m 15 pcs 118.00 1,770.00 1,770.00
3 RSB 12mm x 6m 2 pcs 162.00 324.00 324.00
4 Tie wire 1 kgs 60.00 60.00 60.00
V FORMWORKS 5.76 m² 50.00 288.00 288.00

1 C.W. Nail 3" 0.5 pcs 48.00 24.00 24.00
2 Plywood 1/2 x 4 x 8 2 pcs 520.00 1,040.00 1,040.00
VI STRUCTURAL STEEL
1 Installation of C-purlins framming 1 lot 700.00 700.00 700.00
VII ROOFING WORKS

1 Istallation of Roof sheet 1 lot 1,050.00 1,050.00 1,050.00
VIII PAINTING WORKS 14.53 m² 60.00 871.80 871.80

1 Flat latex 1 lt 120.00 120.00 120.00
2 Semi-gloss (white) 1 lt 132.50 132.50 132.50
3 Semi-gloss (Tantalizing tan)) 1 lt 142.50 142.50 142.50
GRAND TOTAL 3,319.00 7,330.00 7,755.70 18,404.70

15,085.70

Project: ISABEL Model (End unit , 4 walls ) additional height
CONTRACTOR S
Owner Supplied Material Contractor Supplied Material
U/P TOTAL AMOUNT U/P
I. DEMOLITION WORKS
1 Dismantling of roofing and framming 1 lot
II. CONCRETING WORKS 0.768 m³

1 Cement 7 bag 240.00
2 Sand 0.4 m³ 550.00
3 Gravel 0.8 m³ 900.00
III MASONRY WORKS

iii.i. CHB laying 104 pcs
1 CHB 5" 104 pcs 9.00
2 Cement 6 bags 240.00
3 White sand 0.7 m³ 550.00
iii.ii. Plastering 14.53 m²
7 Sand 0.3 m² 550.00
IV STEEL WORKS 96.04 kgs

1 RSB 9mm x 6m 10 pcs 77.00 770.00
2 RSB 10mm x 6m 15 pcs 118.00 1,770.00
3 RSB 12mm x 6m 2 pcs 162.00 324.00
4 Tie wire 1 kgs 60.00 60.00
V FORMWORKS 5.76 m²
1 C.W. Nail 3" 0.5 pcs 48.00
2 Plywood 1/2 x 4 x 8 2 pcs 520.00
VI ROOFING WORKS
1 Reinstallation of Roof sheet & C-purlins 31.96 m²
VII PAINTING WORKS 14.53 m²

1 Flat latex 1 lt 120.00 120.00
2 Semi-gloss (white) 1 lt 132.50 132.50
3 Semi-gloss (Tantalizing tan)) 1 lt 142.50 142.50

Prepared by:

Site Engineer
CONTRACTOR SIDE
TOTAL AMOUNT
TOTAL AMOUNT U/P TOTAL AMOUNT
1,800.00 1,800.00 1,800.00
690.00 529.92 529.92

1,680.00 1,680.00
220.00 220.00
720.00 720.00
9.00 936.00 936.00

936.00 936.00
1,440.00 1,440.00
385.00 385.00
90.00 1,307.70 1,307.70
720.00 720.00
165.00 165.00
7.00 672.28 672.28

770.00
1,770.00
324.00
60.00
50.00 288.00 288.00

24.00 24.00
1,040.00 1,040.00
280.00 8,948.80 8,948.80
60.00 871.80 871.80

120.00
132.50
142.50
7,330.00 15,354.50 26,003.50

22,684.50
Approved by:
Engr. Lanie Flor Jaculba

Project Manager
Project: ISABEL Model (Inner unit , 3 walls ) additional height
CONTRACTOR SIDE
I. DEMOLITION WORKS

2 Sand 0.3 m³ 550.00
3 Gravel 0.6 m³ 900.00
III MASONRY WORKS

1 CHB 5" 96 pcs 9.00
3 White sand 0.65 m³ 550.00
7 Sand 0.2 m² 550.00

1 RSB 9mm x 6m 6 pcs 77.00 462.00
2 RSB 10mm x 6m 10 pcs 118.00 1,180.00
3 RSB 12mm x 6m 1 pcs 162.00 162.00
4 Tie wire 1 kgs 60.00 60.00
1 C.W. Nail 3" 0.5 pcs 48.00
2 Plywood 1/2 x 4 x 8 1 pcs 520.00
VI ROOFING WORKS
1 Reinstallation of Roof sheet & C-purlins 27.2 m²
VII PAINTING WORKS 14.53 m²

1 Flat latex 1 lt 120.00 120.00
3 Semi-gloss (Tantalizing tan)) 0.5 lt 142.50 71.25

Prepared by:

Site Engineer
CONTRACTOR SIDE
TOTAL AMOUNT
1,350.00 1,350.00 1,350.00
690.00 347.76 347.76

1,200.00 1,200.00
165.00 165.00
540.00 540.00
9.00 864.00 864.00

864.00 864.00
1,440.00 1,440.00
357.50 357.50
90.00 1,035.00 1,035.00
480.00 480.00
110.00 110.00
7.00 421.82 421.82

462.00
1,180.00
162.00
60.00
50.00 144.00 144.00

24.00 24.00
520.00 520.00
280.00 7,616.00 7,616.00
60.00 871.80 871.80

120.00
132.50
71.25
5,700.50 12,650.38 20,538.63

18,350.88
Approved by:

Project Manager
CONTRACTOR SIDE
I. DEMOLITION WORKS

1 Cement 5 bag 240.00 1,200.00 1,200.00
2 Sand 0.3 m³ 550.00 165.00 165.00
3 Gravel 0.6 m³ 900.00 540.00 540.00
III MASONRY WORKS

1 CHB 5" 96 pcs 9.00 864.00 864.00
2 Cement 6 bags 240.00 1,440.00 1,440.00
3 White sand 0.65 m³ 550.00 357.50 357.50
6 Cement 2 bags 240.00 480.00 480.00
7 Sand 0.2 m² 550.00 110.00 110.00

1 RSB 9mm x 6m 6 pcs 77.00 462.00 462.00
2 RSB 10mm x 6m 10 pcs 118.00 1,180.00 1,180.00
3 RSB 12mm x 6m 1 pcs 162.00 162.00 162.00
4 Tie wire 1 kgs 60.00 60.00 60.00
V FORMWORKS 2.88 m² 50.00 144.00 144.00

1 C.W. Nail 3" 0.5 pcs 48.00 24.00 24.00
2 Plywood 1/2 x 4 x 8 1 pcs 520.00 520.00 520.00
VI STRUCTURAL STEEL
VII ROOFING WORKS


1 Flat latex 1 lt 120.00 120.00 120.00
3 Semi-gloss (Tantalizing tan)) 0.5 lt 142.50 71.25 71.25
GRAND TOTAL 2,187.75 5,700.50 6,484.38 14,372.63

12,184.88

Project: ISABEL Model (End unit - 3 walls )additional height
Contractor Supplied Material Owner Supplied Material Labor Cost

I. DEMOLITION WORKS

1 Cement 5 bag 240.00 1,200.00 1,200.00
2 Sand 0.3 m³ 550.00 165.00 165.00
3 Gravel 0.6 m³ 900.00 540.00 540.00
III MASONRY WORKS

1 CHB 5" 96 pcs 9.00 864.00 864.00
2 Cement 6 bags 240.00 1,440.00 1,440.00
3 White sand 0.6 m³ 550.00 330.00 330.00
6 Cement 3 bags 240.00 720.00 720.00
7 Sand 0.3 m² 550.00 165.00 165.00

1 RSB 9mm x 6m 10 pcs 77.00 770.00 770.00
2 RSB 10mm x 6m 15 pcs 118.00 1,770.00 1,770.00
3 RSB 12mm x 6m 2 pcs 162.00 324.00 324.00
4 Tie wire 1 kgs 60.00 60.00 60.00
V FORMWORKS 5.76 m² 50.00 288.00 288.00

1 C.W. Nail 3" 0.5 pcs 48.00 24.00 24.00
2 Plywood 1/2 x 4 x 8 2 pcs 520.00 1,040.00 1,040.00
VI STRUCTURAL STEEL
VII ROOFING WORKS


1 Flat latex 1 lt 120.00 120.00 120.00
GRAND TOTAL 6,488.00 3,247.75 7,501.54 17,237.29

Project: ISABEL Model (Inner unit - 4 walls )additional height

I. DEMOLITION WORKS

1 Cement 7 bag 240.00 1,680.00 1,680.00
2 Sand 0.4 m³ 550.00 220.00 220.00
3 Gravel 0.8 m³ 900.00 720.00 720.00
III MASONRY WORKS

1 CHB 5" 104 pcs 9.00 936.00 936.00
2 Cement 6 bags 240.00 1,440.00 1,440.00
3 White sand 0.7 m³ 550.00 385.00 385.00
6 Cement 2 bags 240.00 480.00 480.00
7 Sand 0.2 m² 550.00 110.00 110.00

1 RSB 9mm x 6m 6 pcs 77.00 462.00 462.00
2 RSB 10mm x 6m 10 pcs 118.00 1,180.00 1,180.00
3 RSB 12mm x 6m 1 pcs 162.00 162.00 162.00
4 Tie wire 1 kgs 60.00 60.00 60.00
V FORMWORKS 2.88 m² 50.00 144.00 144.00

1 C.W. Nail 3" 0.5 pcs 48.00 24.00 24.00
2 Plywood 1/2 x 4 x 8 1 pcs 520.00 520.00 520.00
VI STRUCTURAL STEEL
VII ROOFING WORKS


1 Flat latex 1 lt 120.00 120.00 120.00
GRAND TOTAL 6,515.00 2,187.75 6,738.54 15,441.29

Project: ISABEL Model (Inner unit - 2 walls )additional height

I. DEMOLITION WORKS

1 Cement 7 bag 240.00 1,680.00 1,680.00
2 Sand 0.4 m³ 550.00 220.00 220.00
3 Gravel 0.8 m³ 900.00 720.00 720.00
III MASONRY WORKS

1 CHB 5" 40 pcs 9.00 360.00 360.00
2 Cement 3 bags 240.00 720.00 720.00
3 White sand 0.3 m³ 550.00 165.00 165.00
6 Cement 2 bags 240.00 480.00 480.00
7 Sand 0.2 m² 550.00 110.00 110.00

1 RSB 9mm x 6m 3 pcs 77.00 231.00 231.00
2 RSB 10mm x 6m 6 pcs 118.00 708.00 708.00
3 RSB 12mm x 6m 0 pcs 162.00 - -
4 Tie wire 0.5 kgs 60.00 30.00 30.00
V FORMWORKS 2.88 m² 50.00 144.00 144.00

1 C.W. Nail 3" 0 pcs 48.00 - -
2 Plywood 1/2 x 4 x 8 1 pcs 520.00 520.00 520.00
VI STRUCTURAL STEEL
VII ROOFING WORKS


1 Flat latex 1 lt 120.00 120.00 120.00
GRAND TOTAL 4,975.00 1,292.75 5,594.59 11,862.34

Project: SQ Block 4 , Lot 2 Rectification
Location: Sunriser Square, Llano Novaliches
CONTRACTOR SIDE
I DEMOLITION WORKS
i.i Cheaping of existing tiles
Manpower 5,000.00 5,000.00

skilled labor 10 days 500.00 5,000.00
II PLUMBING WORKS
ii.i Water line
1 PP-R pipe 1/2 x 4m 4 pcs 222.00 888.00 888.00
2 PP-R Elbow plain 2 pcs 11.00 22.00 22.00
3 PP-R Elbow w/ tread 2 pcs 83.00 166.00 166.00
4 PP-R coupling 4 pcs 8.00 32.00 32.00
Manpower 880.00 880.00

Plumber 1 day 500.00 500.00
helper 1 day 380.00 380.00
III MASONRY WORKS

iii.i Plastering of existing concrete fence 35 m² 90.00 3,150.00 3,150.00
1 Cement 7 bags 240.00 1,680.00 1,680.00
2 Sand 0.6 m² 600.00 360.00 360.00
IV STEEL WORKS
iv.i Stair railings
1 Tubular 2" x 2" x 2mm x 6m 1 pc 700.00 700.00 700.00
2 Flat bar 1" x 6mm x 6m 7 pcs 280.00 1,960.00 1,960.00
3 Welding rod (ordinary) 1 kgs 90.00 90.00 90.00
4 Cutting Disc 3 pcs 45.00 135.00 135.00
Manpower 2,940.00 2,940.00

welder 3 days 600.00 1,800.00
helper 3 days 380.00 1,140.00
V TILE WORKS -
1 Ceramic Tiles 0.30 x 0.30m 595 pcs 30.00 17,850.00 17,850.00
2 Ceramic Tiles 0.20 x .020m 40 pcs 22.00 880.00 880.00
3 Ceramic Tiles 0.20 x 0.30m 15 pcs 25.00 375.00 375.00
4 Tile adhessive 4 bags 463.00 1,852.00 1,852.00
5 Cement 10 bags 240.00 2,400.00 2,400.00
6 Sand 0.25 m² 600.00 150.00 150.00
7 Tile Grout 4 bags 65.00 260.00 260.00
Manpower 9,800.00 9,800.00

Tile setter 10 days 600.00 6,000.00
helper 10 days 380.00 3,800.00
VI CARPENTRY WORKS
vi.i Ceiling
1 Gypsum Board 4 x 8 3 pcs 380.00 1,140.00 1,140.00
2 Gypsum pathy 3 gal 230.00 690.00 690.00
vi.ii Stair hand rail

1 Wood handrail 2" x 3" x 12' 2 pcs 1,200.00 2,400.00 2,400.00
2 Black screw 1" 20 pcs 1.00 20.00 20.00
vi.iii Doors and windows

1 Panel door 0.80 x 2.10m 2 sets 2,800.00 5,600.00 5,600.00
2 PVC door 0.60 x 2.10m 1 set 1,200.00 1,200.00 1,200.00
3 Door knob 4 pcs 230.00 920.00 920.00
4 Door hinges 2" x 3 1/2" 9 pcs 50.00 450.00 450.00
5 Sliding Window screen 0.80m x 0.90m 4 pcs 500.00 2,000.00 2,000.00
Manpower 7,080.00 7,080.00

Carpenter 6 days 800.00 4,800.00
Helper 6 days 380.00 2,280.00
VII ELECTRICAL WORKS

T.W. Wire #14 1 box 1,800.00 1,800.00 1,800.00
Receptacle 4" 12 pcs 45.00 540.00 540.00
Electrical tape ( big ) 1 pc 35.00 35.00 35.00
Panel box cover 1 pc 1,884.00 1,884.00 1,884.00
Manpower 3,540.00 3,540.00

Electrician 3 days 800.00 2,400.00
helper 3 days 380.00 1,140.00
VIII PAINTING WORKS 133 m² 70.00 9,310.00 9,310.00

1 Flat latex 14 gals 470.00 6,580.00 6,580.00
2 Semi-gloss 12 gals 550.00 6,600.00 6,600.00
3 Raw Sienna QDE 2 lt 120.00 240.00 240.00
4 Lamb black QDE 2 lt 120.00 240.00 240.00
5 Skim coat 1 bag 260.00 260.00 260.00
6 Paint brush 1" 2 pcs 12.00 24.00 24.00
7 Paint brush 1.5" 2 pcs 15.00 30.00 30.00
8 Roller brush 4" 2 pcs 25.00 50.00 50.00
9 Roller brush7" 2 pcs 30.00 60.00 60.00
10 Sand paper 100 5 pcs 20.00 100.00 100.00
11 Chocolate brown 1 lt 120.00 120.00 120.00
IX ROUGHING-INS
1 Lavatory 1 set 700.00 700.00 700.00
2 Shower head 1 pc 190.00 190.00 190.00
3 Shower valve 1 pc 320.00 320.00 320.00
Manpower 400.00 400.00

Plumber 1 day 400.00 400.00
GRAND TOTAL 14,988.00 49,005.00 42,100.00 106,093.00

91,105.00

91,105.00
Project: ISABEL Model (End unit - 3 walls )additional height
Date: November 04, 2017

I. DEMOLITION WORKS

2 Sand 1 m³ 550.00
3 Gravel 1 m³ 900.00
III MASONRY WORKS

1 CHB 5" 96 pcs 9.00
3 White sand 1 m³ 550.00
7 Sand 1 m² 550.00

1 RSB 9mm x 6m 10 pcs 77.00 770.00
2 RSB 10mm x 6m 15 pcs 118.00 1,770.00
3 RSB 12mm x 6m 2 pcs 162.00 324.00
4 Tie wire 1 kgs 60.00 60.00
1 C.W. Nail 3" 1 pcs 48.00
2 Plywood 1/2 x 4 x 8 3 pcs 520.00
VI STRUCTURAL STEEL
1 Installation of C-purlins framming 1 lot
VII ROOFING WORKS

1 Istallation of Roof sheet 1 lot
VIII PAINTING WORKS 14.53 m²

1 Flat latex 1 lt 120.00 120.00
Prepared by:

Site Engineer
TOTAL AMOUNT
3,300.00 3,300.00 3,300.00
690.00 347.76 347.76

1,680.00 1,680.00
550.00 550.00
900.00 900.00
9.00 864.00 864.00

864.00 864.00
1,680.00 1,680.00
550.00 550.00
120.00 1,743.60 1,743.60
960.00 960.00
550.00 550.00
7.00 672.28 672.28

770.00
1,770.00
324.00
60.00
50.00 288.00 288.00

48.00 48.00
1,560.00 1,560.00
2,500.00 2,500.00 2,500.00
2,000.00 2,000.00 2,000.00
60.00 871.80 871.80

120.00
132.50
71.25
9,342.00 12,587.44 25,177.19
21,929.44
Approved by:

Project Manager
CONTRACTOR SIDE
I. DEMOLITION WORKS

2 Sand 1 m³ 550.00
3 Gravel 1 m³ 900.00
III MASONRY WORKS

1 CHB 5" 96 pcs 9.00
3 White sand 1 m³ 550.00
7 Sand 0.5 m² 550.00

1 RSB 9mm x 6m 6 pcs 77.00 462.00
2 RSB 10mm x 6m 10 pcs 118.00 1,180.00
3 RSB 12mm x 6m 1 pcs 162.00 162.00
4 Tie wire 1 kgs 60.00 60.00
1 C.W. Nail 3" 1 pcs 48.00
2 Plywood 1/2 x 4 x 8 3 pcs 520.00
VI STRUCTURAL STEEL
1 Installation of C-purlins framming 1 lot
VII ROOFING WORKS

1 Istallation of Roof sheet 1 lot
VIII PAINTING WORKS 14.53 m²

1 Flat latex 1 lt 120.00 120.00
Prepared by:

Site Engineer
CONTRACTOR SIDE
TOTAL AMOUNT
2,800.00 2,800.00 2,800.00
690.00 347.76 347.76

1,440.00 1,440.00
550.00 550.00
900.00 900.00
9.00 864.00 864.00

864.00 864.00
1,680.00 1,680.00
550.00 550.00
120.00 1,380.00 1,380.00
960.00 960.00
275.00 275.00
7.00 421.82 421.82

462.00
1,180.00
162.00
60.00
50.00 144.00 144.00

48.00 48.00
1,560.00 1,560.00
3,000.00 3,000.00 3,000.00
2,500.00 2,500.00 2,500.00
60.00 871.80 871.80

120.00
132.50
71.25
8,827.00 12,329.38 23,344.13
21,156.38
Approved by:

Project Manager
Project: CHB fence at Brgy. Road Entrance Gate
Date: October 16, 2017
CHB FENCE DIMENSIONS:

No. of SPAN = 44 spans
Length = 130 L.M.
Height = 1.50 M
Depth = 0.80 M (N.G.L. to FOUNDATION )

I. EARTHWORKS
1 Excavation 32.87 m³ 150.00 4,930.50 4,930.50
2 Backfilling 15.294 m³ 120.00 1,835.28 1,835.28
2.1 lay-out 1 lot 1,000.00 1,000.00 1,000.00
II. CONCRETING WORKS 12.88 m³ 690.00 8,887.20 8,887.20

1 Cement 116 bag 240 27,840.00 27,840.00
2 Sand 7 m³ 550 3,850.00 3,850.00
3 Gravel 13 m³ 900 11,700.00 11,700.00
III MASONRY WORKS

iii.i. CHB laying 3380 pcs 9.00 30,420.00 30,420.00
1 CHB 5" 3380 pcs 9 30,420.00 30,420.00
2 Cement 265 bags 240 63,600.00 63,600.00
3 White sand 22 m³ 550 12,100.00 12,100.00
iii.ii. Plastering ( two sides ) 390 m² 150.00 58,500.00 58,500.00
4 Cement 75 bags 240 18,000.00 18,000.00
5 Sand 8 m² 550 4,400.00 4,400.00
IV STEEL WORKS 1609.37 kgs 7.00 11,265.59 11,265.59

1 RSB 9mm x 6m 173 pcs 77 13,321.00 13,321.00
2 RSB 10mm x 6m 134 pcs 118 15,812.00 15,812.00
3 RSB 12mm x 6m 132 pcs 162 21,384.00 21,384.00
4 Tie wire 240 kgs 60 14,400.00 14,400.00
V FORMWORKS 42.9 m² 50.00 2,145.00 2,145.00

1 Tie Wire 5 kgs 60 300.00 300.00
2 C.W. Nail 3" 2 pcs 48 96.00 96.00
3 C.W. Nail 2" 2 pcs 48 96.00 96.00
6 Plywood 1/2 x 4 x 8 10 pcs 520 5,200.00 5,200.00
VI PAINTING WORKS ( two sides ) 390 m² 60.00 23,400.00 23,400.00
1 Flat latex 13 gals 480.00 6,240.00 6,240.00
2 Semi-gloss latex (Basic beige) 13 gals 530.00 6,890.00 6,890.00
5 Patching compound 60 kgs 15.00 900.00 900.00
6 Sand paper 100 20 pcs 12.00 240.00 240.00
7 Sand paper 120 20 pcs 12.00 240.00 240.00
8 Paint brush 4" 4 pcs 26.00 104.00 104.00
9 Paint brush 2" 4 pcs 13.00 52.00 52.00
10 Roller brush 7" 3 pcs 90.00 270.00 270.00
GRAND TOTAL 270,835.00 142,383.57 413,218.57
Prepared by:

Site Engineer
Location: Pascual -kelsey II
Date: December 29, 2017

I. EARTHWORKS

2 Backfilling -
2.1 ordinary soil 178.74 m³ 120.00 21,448.80 21,448.80
2.2 S1 sand 325.29 m³ 45.00 14,638.05 120.00 39,034.80 53,672.85
1 HDPE 75mm 854 l.m. 321.00 274,134.00 210.00 179,340.00 453,474.00

2 HDPE 100mm 622 l.m. 477.28 296,868.16 320.00 199,040.00 495,908.16
3 HDPE 150mm 624 l.m. 620.00 386,880.00 380.00 237,120.00 624,000.00
iii.i. 100mm x 100mm 12 sets 228,991.16 5,390.00 64,680.00 293,671.16

3 Stub end 100mm 24 pcs 495.00 11,880.00
6 Bolts & nuts 5/8 x 4" 192 pcs 65.48 12,572.16
iii.ii. 100mm x 75mm 7 sets 131,245.76 5,390.00 37,730.00 168,975.76

3 Stub end 100mm 14 pcs 495.00 6,930.00
4 Stub end 75mm 7 pcs 267.00 1,869.00
9 Bolts & nuts 5/8 x 4" 112 pcs 65.48 7,333.76
3 Stub end 75mm 3 pcs 267.00 801.00
6 Bolts & nuts 5/8 x 4" 36 pcs 65.48 2,357.28
iv.i. 100mm 1 set 14,907.00 3,190.00 3,190.00 18,097.00

2 Stub end 100mm 2 set 495.00 990.00
V. FIRE HYDRANT INSTALLATION 4 sets - 199,208.04 14,950.00 59,800.00 259,008.04

3 Stub end 100mm 6 pcs 495.00 2,970.00
4 Bolts & nuts 5/8 x 4" 48 pcs 65.48 3,143.04
9 Stub end 75mm 2 pcs 267.00 534.00
VI. END PLUG 1 sets 580.00 1,450.00 1,450.00 2,030.00

vi.i. 100mm 1 sets
1 End cap 100mm 1 pc 580.00 580.00
vi.ii. 75mm 1 sets 410.00 1,450.00 1,450.00 1,860.00

1 End cap 75mm 1 pcs 410.00 410.00
VII HYDRO TESTING

1 HDPE 75mm 625 l.m. 26.00 16,250.00 16,250.00
2 HDPE 100mm 1361 l.m. 34.00 46,274.00 46,274.00

1 HDPE 75mm x 6m 854 l.m. 45.00 38,430.00 38,430.00
2 HDPE 100mm x 6m 622 l.m. 45.00 27,990.00 27,990.00
3 HDPE 150mm x 6m 624 l.m. 45.00 28,080.00 28,080.00
GRAND TOTAL 1,172,718.60 2,760,695.05


ESTIMATE Files

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

ESTIMATE Files

Uploaded by

Copyright:

Available Formats

PROJECT: Kelsey Hills Subdivision, Muzon, San Jose Del Monte, Bulacan

SUBJECT: Summary of Estimates

Material Cost Labor Cost

II. MASONRY WORKS

III. STEEL WORKS

6 Labor Cost 942 kgs 7.00

VI. STRUCTURAL STEEL

VII. ROOFING WORKS

VIII. Ceiling Works

IX. LOFT FLOOR WORKS

x.ii. C.R. Tiles

x.iii. Vinyl Tiles Loft

XI. CARPENTRY WORKS

XIII PAINTING WORKS

XIV ELECTRICAL WORKS

XV. PLUMBING WORKS

GRAND TOTAL 165,602.75

68,594.00 114,099.50 348,296.25

Material Cost Labor Cost

II. MASONRY WORKS

III. STEEL WORKS

6 Labor Cost 1650 kgs 7.00

V DOORS & WINDOWS

VI. STRUCTURAL STEEL

VII. ROOFING WORKS

VIII. Ceiling Works

IX. SECOND FLOOR

XII WINDOW GLASS

XIII PAINTING WORKS

XIV ELECTRICAL WORKS

29 Labor Cost 1 lot 120,000.00

Material Cost Labor Cost

II. MASONRY WORKS

III. STEEL WORKS

6 Labor Cost 2411 kgs 7.00

V DOORS & WINDOWS

VI. STRUCTURAL STEEL

VII. ROOFING WORKS

VIII. Ceiling Works

IX. SECOND FLOOR

XII WINDOW GLASS

XIII PAINTING WORKS

XIV ELECTRICAL WORKS

XV. PLUMBING WORKS

29 Labor Cost 1 lot 210,000.00

GRAND TOTAL 311,533.50

231,477.00 210,460.00 753,470.50

Material Cost Labor Cost

II. MASONRY WORKS

III. STEEL WORKS

6 Labor Cost 2490 kgs 7.00

V DOORS & WINDOWS

VI. STRUCTURAL STEEL

VII. ROOFING WORKS

VIII. Ceiling Works

IX. PARTITION WORKS

XII WINDOW GLASS

XIII PAINTING WORKS

XV. PLUMBING WORKS

28 Labor Cost 1 lot 210,000.00

GRAND TOTAL 341,573.00

232,930.00 226,658.50 801,161.50

Material Cost Labor Cost