Project: Hello Dorm: A Proposed 2-Storey Dormitory

Owner: Ms. Vanesa Balmes-Aquino

Location: Brgy. Kumintang Ibaba, Batangas City
Subject: Construction Estimates
Date: March 01, 2021 to November 24, 2021

Item Scope of Work Qty Units Unit Price (Php) Amount

Material Cost Labor Cost
A. GENERAL REQUIREMENTS
SUB-TOTAL ₱ 250,000.00
B. MOBILIZATION
SUB-TOTAL ₱ 500,000.00
C. SITE WORKS
1.0 Clearing 548.5 sq.m - 1,500.00 ₱ 822,750.00
2.0 Install Temporary 340.5 sq.m - 520.00 ₱ 177,060.00
3.0 Install Underground Utilities 0.38 sq.m - 500.00 ₱ 190.00
SUB-TOTAL ₱ 1,000,000.00
D. FOUNDATION WORKS
1.0 Excavate for Foundation 10 days 2,800.00 520.00 ₱ 33,200.00
2.0 Excavate for Septic Tank 1 day 2,800.00 520.00 ₱ 3,320.00
3.0 Soil Poisoning for Termites 60 sq.m 300.00 760.00 ₱ 63,600.00
4.0 Form foundation Framework 5 days - 530.00 ₱ 2,650.00
5.0 Gravel Bedding 100 cu.m - 530.00 ₱ 53,000.00
6.0 Pour Concrete for Foundation/ Footing 20 cu.m 28,000.00 5,400.00 ₱ 668,000.00
7.0 Perform Foundation Inspection 1 day - 530.00 ₱ 530.00
8.0 Pour Concrete on Sidewalks 43 cu.m 8,400.00 1,500.00 ₱ 425,700.00
SUB-TOTAL ₱ 1,250,000.00
E. CONCRETE AND MASONRY WORKS
1.0 Pour Concrete for Columns 10 days 2,800.00 500.00 ₱ 33,000.00
2.0 Pour Concrete for Beams 6 days 2,800.00 500.00 ₱ 19,800.00
3.0 1st floor Concrete Works 51.30 cu.m 7,000.00 230.00 ₱ 370,900.00
4.0 2nd floor Concrete Works 50 cu.m 7,000.00 250.00 ₱ 362,500.00
5.0 Pastering of Walls 892.25 cu.m 550.00 250.00 ₱ 713,800.00
SUB-TOTAL ₱ 1,500,000.00
F. STEEL AND REINFORCEMENT
1.0 Fabrication of Rebars 0.88 kgs 45,400.00 5,388.70 ₱ 775,000.00
2.0 Installation of Rebars 5 sqm. 20,055.00 2,694.35 ₱ 95,000.00
3.0 Fabrication of Steel Trusses 5 kgs 28,190.00 2,694.35 ₱ 400,000.00
4.0 Installation of Steel Trusses 3 sqm. 18,565.00 1,616.61 ₱ 210,000.00
5.0 Installation of Purlins 1 sqm. 13,598.00 538.87 ₱ 120,000.00
SUB-TOTAL ₱ 1,600,000.00
G. CARPENTRY WORKS
1.0 Fabrication of Scaffoldings 5 sqm. 302,400.00 108,000.00 ₱ 375,000.00
2.0 Installation of Scaffoldings 5 days 108,000.00 100.00 ₱ 130,000.00
3.0 Fabrication of Cabinets 2 php/lm 171,000.00 1,262.50 ₱ 245,000.00
SUB-TOTAL ₱ 750,000.00
H. ROOFING INSTALLATION
SUB-TOTAL ₱ 1,000,000.00
I. DOORS AND WINDOWS INSTALLATION
1.0 Install Doors 34 set 6,550.00 335.00 ₱ 234,000.00
2.0 Install 1st floor Windows 28 pcs. 9,600.00 335.00 ₱ 278,180.00
3.0 Install 2nd floor Windows 24 pcs. 9,909.16 335.00 ₱ 237,820.00
SUB-TOTAL ₱ 750,000.00
J. UTILITY ROUGH-INS
1.0 Rough-in Plumbing 2,942 sq.ft - 90.00 ₱ 262,748.00
2.0 Conduct Rough-in Plumbing inspection - - - - ₱ 10,815.00
3.0 Rough-in Electrical 2,942 sq.ft - 145.00 ₱ 426,641.00
4.0 Conduct Rough-in Electrical inspection - - - - ₱ 24,033.00
5.0 Rough-in Communication Line 178 sq.ft - 145.00 ₱ 25,763.00
SUB-TOTAL ₱ 750,000.00
K. INTERIOR WORKS AND UTILITY FINISHES
1.0 Paint
1.1 Paint 1st floor 20 pcs 720.00 1000.00 ₱ 121,575.50
1.2 Paint 2nd floor 20 pcs 720.00 1000.00 ₱ 121,575.50
1.3 Paint Extereior 45 pcs 720.00 1000.00 ₱ 139,575.50
2.0 Cabinets
2.1 Install 1st floor - Kitchen Cabinets 10 m 4806.00 7209.00 ₱ 72,090.00
3 Finish Plumbing
3.1 Complete 1st floor - - 60.00 2,100.00 ₱ 176,188.70
3.2 Complete 2nd floor - - 60.00 2,100.00 ₱ 166,164.80
3.3 Conduct Finish Plumbing Inspection - - - - ₱ 24,030.00
4.0 Finish Electrical
4.1 Complete 1st floor Circuits to Service Panel 48 hr 115,593.00 1,500.00 ₱ 198,768.50
4.2 Complete 2nd floor Circuits to Service Panel 48 hr 94,705.00 1,500.00 ₱ 177,880.50
4.3 Conduct Finish Electircal Inspection 24 hr - 2,250.00 ₱ 54,000.00
4.4 Complete Communication Wiring - - - - ₱ 5,000.00
5.0 Tile Works
 5.1 Installation of 1st Floor 2,960 sq.ft 15.00 550.00 ₱ 121,575.50
5.2 Installation of 2nd Floor 2,960 sq.ft 15.00 550.00 ₱ 121,575.50
SUB-TOTAL ₱ 1,500,000.00
L. DEMOBILIZATION
SUB-TOTAL ₱ 250,000.00
M. FINAL ACCEPTANCE
1.0 Complete Final Inspection for Certificate of Occupancy 1,325 sq.m 7.20 - ₱ 11,130.00
2.0 Cleanup for Occupancy - - - - ₱ 18,180.00
3.0 Perform Final Walk-through Inspection 9 hr - 1,680.00 ₱ 15,120.00
4.0 Complete Punch List Items - - - - ₱ 5,570.00
Turnover to the owner - - - - -
SUB-TOTAL ₱ 50,000.00
TOTAL CONSTRUCTION COST ₱ 11,150,000.00
20% OF THE CONSTRUCTION COST ₱ 2,230,000.00
Constractor's Name: Name of the Procuring Entity: Contract Name:
FARVA Construction Group Philippines De La Salle University - Dasmarinas Hello Dormitory: A Proposed 2-storey
Dormitory
Project: Hello Dorm: A Proposed 2-Storey Dormitory

Owner: Ms. Vanesa Balmes-Aquino

Location: Brgy. Kumintang Ibaba, Batangas City
Subject: List of Equipments

Agreement:
Description No. of Year of 1. Owned
Manufact 2. Leased Capacity/ Performance Condition
(Type, Model) each
ure 3. Under
Purchased
Concrete Mixer (1-Bagger) 2 2016 2 620L Capacity, 3.25 years Operational

Forklift (1.36T cap.) 1 2018 1 3.5 T cap., less than 1 year Operational

Air Compressor, 250 cfm 2 2015 1 250 cfm, 6 years Operational

Cutting Outfit complete with accessories 2 2016 1 10 years Operational
2 2018 1 Electric 25mm max. Single Operational

phase, less than 1 year

Bar Cutter (Electric 25mm max.) single phase
Welding Machine 400A 1 2014 1 400A, 7 years Operational
Concrete Vibrator (50mm dia.) type with gasoline drive unit 2 2015 2 2 years Operational
Dumptruck, 275HP or 9-11.99 Cu yds. (Will be used to mobilize & 1 2017 2 275HP or 9-11 cu.yds., 4 years Operational
demobilize the equipment stated above).
Total Equipment: 13
Project: Hello Dorm: A Proposed 2-Storey Dormitory

Owner: Ms. Vanesa Balmes-Aquino

Location: Brgy. Kumintang Ibaba, Batangas City
Subject: Equipment Utilization Schedule

CATEGORY/ EQUIPMENT MONTH

MAR APR MAY JUNE JULY AUG SEPT OCT NOV DEC
Mobilization - Dump Truck
Mobilization - Air Compressor
Site Works - Forklift
Foundation Works - Concrete Mixer
Concrete and Masonry Works - Concrete Vibrator
Steel and Reinforcement - Cutting Outfit
Steel and Reinforcement - Bar Cutter
Steel and Reinforcement - Wielding Machine
Demobilization - Dump Truck
Constractor's Name: Name of the Procuring Entity: Contract Name:
FARVA Construction Group Philippines De La Salle University - Dasmarinas Hello Dormitory: A Proposed 2-storey Dormitory