Project : Proposed AriaD Renovation

Location : Karangalan Village, Cainta Rizal

Date : March 17, 2021

Estimate

Mark up
1.00
MATERIAL LABOR TOTAL TOTAL TOTAL MATERIAL
ITEM NO. ITEM DESCRIPTION U.M. QTY.
UNIT COST UNIT COST MATERIAL COST LABOR COST AMOUNT UNIT COST

I DIRECT
1. Mobilization/Demobilization lot 1.00 35,000.00 8,000.00 35,000.00 8,000.00 43,000.00 35,000.00
2. Permit and Licenses
2.1 Building Permit lot 1.00 268,382.42 5,500.00 268,382.42 5,500.00 273,882.42 268,382.42
2.2 Occupancy Permit lot 1.00 280,000.00 4,500.00 280,000.00 4,500.00 284,500.00 280,000.00
2.3 Working Drawing lot 1.00 4,100.00 167,300.00 4,100.00 167,300.00 171,400.00 4,100.00
3. Bonds and Insurances
3.1 Surety Bond lot 1.00 - - - -
3.2 Performance Bond lot 1.00 - - - -
3.3 CARI lot 1.00 - - - -
3.4 Construction Bond lot 1.00 - - - -
4. Temporary Power & Water Consumtion During Costruction
4.1 Temporary Power Consumption lot 1.00 92,500.00 92,500.00 - 92,500.00 92,500.00
4.2 Temporary Water Consumption lot 1.00 33,500.00 33,500.00 - 33,500.00 33,500.00
5. Others
5.1 As Built Plans and Shop drawings with Signed and Sealed lot 1.00 4,100.00 87,500.00 4,100.00 87,500.00 91,600.00 4,100.00
5.2 Hauling out and disposal of Construction Debris and Garbage lot 1.00 48,000.00 45,000.00 48,000.00 45,000.00 93,000.00 48,000.00
5.3 Cleaning and Housekeeping lot 1.00 8,500.00 15,000.00 8,500.00 15,000.00 23,500.00 8,500.00
5.4 Temporary Facilities lot 1.00 58,000.00 30,000.00 58,000.00 30,000.00 88,000.00 58,000.00
5.5 Project Supervision lot 1.00 126,000.00 - 126,000.00 126,000.00 -
5.6 Safety and protection lot 1.00 24,000.00 13,000.00 24,000.00 13,000.00 37,000.00 24,000.00
6 Others (please specify)
6.1 Secondary Framing Support for Falling Materials and Dedris ( Optional) sqm - 2,222,222.00 300.00 3,333,333.00 - 3,333,333.00 2,222,222.00

Sub Total

1 Construction Tools
Drills/drill bits pcs.
SDS masonry drill bit 20mm diameter 14 inch length
Tapping tool/bits pcs.
Hole Saw (Metal) pcs.
65mm diameter
120mm diameter
Magnetic drill stand pcs.
Grinders pcs.
Cutting disc pcs. 75.00 50.00 15.00 3,750.00 1,125.00 4,875.00 50.00
Grinding disc pcs. 30.00 150.00 45.00 4,500.00 1,350.00 5,850.00 150.00

2 Construction Equipment
3 Tonner forklift - 1 week lot 1.00 102,000.00 30,600.00 102,000.00 30,600.00 132,600.00 102,000.00

3 Field Materials
(assorted bolts and nuts, fittings, etc.) lot 1.00 2.00 2.00 6.00
Hexagon Socket Head Cap Screw DIN 912-M10x20-8.8
Hexagon Socket Head Cap Screw DIN 912-M8x16-4.8
Fitting tube elbow 90 deg. Male part no. 153048
Belt HTD Part no. 1760-8M-20
Anchor bolt and chem set (HILTI) - 16MM x 140MML pcs. 1.00 1.80 1.80 2.00

4 Modification / Repairs as Needed

Modification of Sheet Metal Plate 150x150mm 28mm Thick
Extrude Tube 40x40mm 625mm length
Fastener Set Standard 8, Part no. 0.0.026.07
Cap 40x40mm Standard 8, Part no. 0.0.026.01
Clamp, Pipe Part no. 0542.15.15
Ring Cable Protection 45mm OD x 30mm ID x 28mm L
Hose Plastic Part no. PAN - 8x1.25 - SI
BSP100 SA DISK – LOW RATE K-TRON
Water hose connector size 6 16mm dia. 287 length
Plate sheet metal 1555mm L x 890mm H x 5mm W 5mm thick
Ring adaptor 5mm thick
Plate cover 2mm thick
Plate adapter 3mm thick
Controller 686mm L x 590mm W x 145mm H 6mm thick
Holder direct inj. 267m L x 112mm W x 47mm H 6mm thick
Clamp bracket 150mm L x 50mm W x 84mm H 6mm thick
Bunting magnet connector 198mm L x 70mm W x 50mm H 8mm thick
Cassette assy. 977mm L x 846mm W x 57mm H 6mm thick
Funnel frame pressure plate P-roll 120 dia. 140mm L x 69mm W x 54mm H

5 Relocation of ISO Pump 1,020,000.00 2.50 2.00 2.00 102,000.00

6 Safety Paraphernalias (Including PPEs)
7 Mobilization / Demobilization lot 1.00 20,000.00
Manpower

8 EI / PSI Documents Printing (Colored) lot 1.00 15,000.00 15,000.00 15,000.00 15,000.00
9 Overhead ( home, office, & field support ) & Profit

Sub Total

IV CONCRETING WORKS
3,500 psi: 28 days 3/4 crashed gravel
ok Footing cu.m. #REF! 5,200.00 1,800.00 #REF! #REF! #REF! 5,200.00

ok F-1 #REF! 0.50 2.00 2.00 #REF!

ok F-2 #REF! 0.40 2.00 2.00 #REF!
ok F-3 #REF! 0.35 1.80 1.80 #REF!
ok F-4 #REF! 0.35 1.80 1.80 #REF!
ok F-5 #REF! 0.35 2.00 2.00 #REF!
#REF!

ok Pedestal cu.m. #REF! 5,050.00 1,800.00 #REF! #REF! #REF! 5,050.00

ok P-1 #REF! 0.40 0.40 2.00 #REF!
ok P-2 #REF! 0.40 0.40 1.60 #REF!
ok P-3 #REF! 0.40 0.30 1.65 #REF!
ok P-4 #REF! 0.40 0.30 1.65 #REF!
ok P-5 #REF! 0.40 0.30 1.65 #REF!
#REF!
 MATERIAL LABOR TOTAL TOTAL TOTAL MATERIAL
ITEM NO. ITEM DESCRIPTION U.M. QTY.
UNIT COST UNIT COST MATERIAL COST LABOR COST AMOUNT UNIT COST

ok Restoration of Chip Slab cu.m. #REF! 5,050.00 1,800.00 #REF! #REF! #REF! 5,050.00

Chip Floor -

ok P-1 #REF! 0.40 0.40 1.00 #REF!

ok P-2 #REF! 0.40 0.30 1.00 #REF!
ok P-3 #REF! 0.40 0.30 1.00 #REF!
ok P-4 #REF! 0.40 0.30 1.00 #REF!
ok P-5 #REF! 0.40 0.30 1.00 #REF!
#REF!

#REF! 0.15 #REF!

ok Stiffiner Column and Lintel Beam cu.m. #REF! 4,600.00 2,000.00 #REF! #REF! #REF! 4,600.00

stif for 3rd Floor #REF! #REF! 0.15 0.30 3.00

stif for Loft #REF! #REF! 0.15 0.30 3.12
lintel beam for Loft #REF! #REF! 0.15 0.30
lintel beam #REF! #REF! 0.15 0.30
#REF!

ok Third Floor Suspended Slab cu.m. 30.93 5,534.93 900.00 171,206.60 27,838.80 199,045.40 5,534.93

309.32

309.32 0.10 30.93

30.93 5,050.00 156,206.60

1.00 15,000.00 15,000.00
171,206.60
5,534.93
ok Second Floor Suspended Slab ( Toilet) cu.m. 0.20 5,300.00 1,900.00 1,038.80 372.40 1,411.20 5,300.00

1.96

1.96 0.10 0.20

Sub Total
VI MASONRY WORKS
CHB Laying
Exterior Walls 6" CHB including rebar and mortars sq.m. 210.01 620.00 220.00 130,203.72 46,201.32 176,405.04 620.00

Left and Right 204.29 19.20 5.32 2.00

Rear 90.44 17.00 5.32 1.00
Front 90.44 17.00 5.32 1.00
17.00 17.00 2.00 0.50
17.00 17.00 2.00 0.50

419.17

Interior Wall sq.m. 141.54 550.00 200.00 77,845.90 28,307.60 106,153.50 550.00

Ground floor 11.54 4.12 2.80 1.00

2.10 1.00 2.10 1.00
31.92 3.80 2.80 3.00
9.86 3.52 2.80 1.00
Second 7.78 1.62 2.40 2.00
15.68 1.40 2.80 4.00

3rd 16.62 5.54 3.00 1.00

31.77 3.53 3.00 3.00
11.67 3.89 3.00 1.00
4.56 1.52 3.00 1.00
7.71 2.57 3.00 1.00
151.20

5.88 0.70 2.10 4.00

3.78 0.90 2.10 2.00
9.66
Plastering
Exterior Walls sq.m. 736.19 200.00 210.00 147,238.40 154,600.32 301,838.72 200.00

Left and Right 204.29 19.20 5.32 2.00

102.14 19.20 5.32 1.00
Rear 180.88 17.00 5.32 2.00
Front 180.88 17.00 5.32 2.00
34.00 17.00 2.00 0.50 2.00
34.00 17.00 2.00 0.50 2.00

736.19

Interior Wall sq.m. 283.08 550.00 200.00 155,691.80 56,615.20 212,307.00 550.00

Sub Total

V FINISHING WORKS
A. Floor Finishes
Ground
Floor Tiles
ok Lobby sq.m. 31.64 1,050.00 300.00 33,222.00 9,492.00 42,714.00 1,050.00
 MATERIAL LABOR TOTAL TOTAL TOTAL MATERIAL
ITEM NO. ITEM DESCRIPTION U.M. QTY.
UNIT COST UNIT COST MATERIAL COST LABOR COST AMOUNT UNIT COST
Epoxy Flooring
Second Floor
ok Extension Floor sq.m. 29.80 450.00 210.00 13,410.00 6,258.00 19,668.00 450.00
Loft
ok Flooring sqm 162.13 550.00 250.00 89,171.50 40,532.50 129,704.00 550.00
Second Floor
ok Floor sq.m. 1.96 950.00 300.00 1,862.00 588.00 2,450.00 950.00
ok Wall sq.m. 18.28 850.00 300.00 15,534.60 5,482.80 21,017.40 850.00
Third Floor
ok Floor sq.m. 17.28 950.00 300.00 16,416.00 5,184.00 21,600.00 950.00
ok Wall sq.m. 53.52 850.00 300.00 45,492.00 16,056.00 61,548.00 850.00
Maam Alexis Toilet
ok Floor sq.m. 3.40 1,050.00 300.00 3,570.00 1,020.00 4,590.00 1,050.00
ok Wall sq.m. 16.46 950.00 300.00 15,640.80 4,939.20 20,580.00 950.00
Waterproofing
ok Male and Female Toilet and Toilet and Bath sq.m. 27.79 650.00 180.00 18,063.50 5,002.20 23,065.70 650.00
ok Second Floor New Toilet sq.m. 1.96 650.00 180.00 1,274.00 352.80 1,626.80 650.00
ok Firewall Rightside sq.m. 231.72 550.00 180.00 127,448.64 41,710.46 169,159.10 550.00

Sub Total

VI STEEL WORKS

ok Column kls 18,318.48 60.00 18.00 1,099,108.80 329,732.64 1,428,841.44 60.00

ok Existing Column Guzzet Plate Connector kls 4,883.40 60.00 22.00 293,004.00 107,434.80 400,438.80 60.00
2nd Floor ( Extension Flooring @ Center )
ok Beam kls 482.16 60.00 18.00 28,929.60 8,678.88 37,608.48 60.00
ok 2 x 6 C-Channel kls 297.60 60.00 18.00 17,856.00 5,356.80 23,212.80 60.00
ok 2 x 2 x 6mm Angle Bar kls 462.40 60.00 18.00 27,744.00 8,323.20 36,067.20 60.00
Checkerd Plate Flooring kls 1,338.70 60.00 18.00 80,322.00 24,096.60 104,418.60 60.00
2nd Floor ( Extension Flooring Beside old Chairman's Office )
ok C- Channel kls 146.40 60.00 18.00 8,784.00 2,635.20 11,419.20 60.00
ok 2 x 2 x 6mm Angle Bar kls 289.00 60.00 18.00 17,340.00 5,202.00 22,542.00 60.00
Checkerd Plate Flooring kls 851.90 60.00 18.00 51,114.00 15,334.20 66,448.20 60.00
Loft Floor
ok Beam kls 4,365.60 60.00 18.00 261,936.00 78,580.80 340,516.80 60.00
ok 2 x 6 C-Channel kls 1,148.40 60.00 18.00 68,904.00 20,671.20 89,575.20 60.00
ok 2 x 2 x 8mm Angle Bar kls 2,456.50 60.00 18.00 147,390.00 44,217.00 191,607.00 60.00
ok Checkerd Plate Flooring kls 6,085.00 60.00 18.00 365,100.00 109,530.00 474,630.00 60.00
Steel Cage Wall sqm 45.90 1,100.00 800.00 50,490.00 36,720.00 87,210.00 1,100.00
Base Plates pcs. 11.00 2,533.00 400.00 27,863.00 4,400.00 32,263.00 2,533.00
Steel Stairs lot 1.00 165,089.60 85,000.00 165,089.60 85,000.00 250,089.60 165,089.60
3rd Floor
ok Beam kls 13,604.76 60.00 18.00 816,285.60 244,885.68 1,061,171.28 60.00
ok Shear Stud pcs 940.00 45.00 18.00 42,300.00 16,920.00 59,220.00 45.00
ok Painting of Metal Works sqm 1,264.08 90.00 50.00 113,767.20 63,204.00 176,971.20 90.00
ok Consumables lot 1.00 279,385.81 279,385.81 - 279,385.81 279,385.81
Sub Total

Sub Total
ok Concreting cum 4.10 5,200.00 1,800.00 21,318.02 7,379.32 28,697.34 5,200.00
ok Restoration of Works
Ceiling 2nd Floor sqm 35.70 670.00 530.00 23,919.00 18,921.00 42,840.00 670.00
Flooring 2nd Floor set 10.00 1,500.00 1,200.00 15,000.00 12,000.00 27,000.00 1,500.00
Roof @ Old Tank
ok Dismantling of Old Framing and Roof sqm 10.68 10.00 350.00 106.80 3,738.00 3,844.80 10.00
ok Installation of New Framing and Roof sqm 10.68 1,030.00 620.00 11,000.40 6,621.60 17,622.00 1,030.00
ok Inside Gutter ( stainless) pcs 4.00 3,500.00 850.00 14,000.00 3,400.00 17,400.00 3,500.00
ok Side Flashing pcs 7.00 3,200.00 750.00 22,400.00 5,250.00 27,650.00 3,200.00
Storm Drain Line (Optional)
ok Chipping sqm 39.74 - - - - - -
ok Excavation cum 24.22 3,200.00 750.00 77,488.38 18,161.34 95,649.72 3,200.00
ok 250mm PVC Pipe pcs 19.00 3,876.00 750.00 73,644.00 14,250.00 87,894.00 3,876.00
ok Catch Basin sets 13.00 6,043.40 2,419.50 78,564.20 31,453.50 110,017.70 6,043.40
ok Extension of Old Downspout pcs 24.00 750.00 450.00 18,000.00 10,800.00 28,800.00 750.00
ok Restoration of Chip Floor cum 3.97 5,200.00 1,800.00 20,663.66 7,152.80 27,816.46 5,200.00

Sub Total

TOTAL COST ( VAT EX.) #REF!

 LABOR TOTAL TOTAL TOTAL
UNIT COST MATERIAL COST LABOR COST AMOUNT

8,000.00 35,000.00 8,000.00 43,000.00

5,500.00 268,382.42 5,500.00 273,882.42

4,500.00 280,000.00 4,500.00 284,500.00
167,300.00 4,100.00 167,300.00 171,400.00

- - - -
- - - -
- - - -
- - - -

- 92,500.00 - 92,500.00
- 33,500.00 - 33,500.00

87,500.00 4,100.00 87,500.00 91,600.00

45,000.00 48,000.00 45,000.00 93,000.00
15,000.00 8,500.00 15,000.00 23,500.00
30,000.00 58,000.00 30,000.00 88,000.00
126,000.00 - 126,000.00 126,000.00
13,000.00 24,000.00 13,000.00 37,000.00

300.00 - - -

1,357,882.42

15.00 3,750.00 1,125.00 4,875.00

45.00 4,500.00 1,350.00 5,850.00

30,600.00 102,000.00 30,600.00 132,600.00

15,000.00 15,000.00

158,325.00

1,800.00 #REF! #REF! #REF!

1,800.00 #REF! #REF! #REF!

 LABOR TOTAL TOTAL TOTAL
UNIT COST MATERIAL COST LABOR COST AMOUNT

1,800.00 #REF! #REF! #REF!

2,000.00 #REF! #REF! #REF!

900.00 171,206.60 27,838.80 199,045.40

1,900.00 1,038.80 372.40 1,411.20

#REF!

220.00 130,203.72 46,201.32 176,405.04

200.00 77,845.90 28,307.60 106,153.50

210.00 147,238.40 154,600.32 301,838.72

200.00 155,691.80 56,615.20 212,307.00

796,704.26

300.00 33,222.00 9,492.00 42,714.00

 LABOR TOTAL TOTAL TOTAL
UNIT COST MATERIAL COST LABOR COST AMOUNT

210.00 13,410.00 6,258.00 19,668.00

250.00 89,171.50 40,532.50 129,704.00

300.00 1,862.00 588.00 2,450.00

300.00 15,534.60 5,482.80 21,017.40

300.00 16,416.00 5,184.00 21,600.00

300.00 45,492.00 16,056.00 61,548.00

300.00 3,570.00 1,020.00 4,590.00

300.00 15,640.80 4,939.20 20,580.00

180.00 18,063.50 5,002.20 23,065.70

180.00 1,274.00 352.80 1,626.80
180.00 127,448.64 41,710.46 169,159.10

517,723.00

18.00 1,099,108.80 329,732.64 1,428,841.44

22.00 293,004.00 107,434.80 400,438.80

18.00 28,929.60 8,678.88 37,608.48

18.00 17,856.00 5,356.80 23,212.80
18.00 27,744.00 8,323.20 36,067.20
18.00 80,322.00 24,096.60 104,418.60

18.00 8,784.00 2,635.20 11,419.20

18.00 17,340.00 5,202.00 22,542.00
18.00 51,114.00 15,334.20 66,448.20

18.00 261,936.00 78,580.80 340,516.80

18.00 68,904.00 20,671.20 89,575.20
18.00 147,390.00 44,217.00 191,607.00
18.00 365,100.00 109,530.00 474,630.00
800.00 50,490.00 36,720.00 87,210.00
400.00 27,863.00 4,400.00 32,263.00
85,000.00 165,089.60 85,000.00 250,089.60

18.00 816,285.60 244,885.68 1,061,171.28

18.00 42,300.00 16,920.00 59,220.00
50.00 113,767.20 63,204.00 176,971.20
- 279,385.81 - 279,385.81
5,173,636.61

#REF!
1,800.00 21,318.02 7,379.32 28,697.34

530.00 23,919.00 18,921.00 42,840.00

1,200.00 15,000.00 12,000.00 27,000.00

350.00 106.80 3,738.00 3,844.80

620.00 11,000.40 6,621.60 17,622.00
850.00 14,000.00 3,400.00 17,400.00
750.00 22,400.00 5,250.00 27,650.00

- - - -
750.00 77,488.38 18,161.34 95,649.72
750.00 73,644.00 14,250.00 87,894.00
2,419.50 78,564.20 31,453.50 110,017.70
450.00 18,000.00 10,800.00 28,800.00
1,800.00 20,663.66 7,152.80 27,816.46

515,232.02

#REF!