EXCAVATION

FOOTING
MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
F1 3.70 1.5 2.00 - CU.M
F2 2 3.00 1.5 2.00 18.00 CU.M
F3 2.50 1.4 2.00 - CU.M
F4 2.00 1.5 2.00 - CU.M
F5 2.00 1.2 2.00 - CU.M
F6 1.50 1.5 2.00 - CU.M
F7 0.80 0.8 1.50 - CU.M
TOTAL 18.00 CU.M

FOOTING TIE BEAM

MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
FTB1 1.00 11.60 0.20 0.40 0.93 CU.M
FTB2 1.00 4.50 0.20 0.40 0.36 CU.M
TOTAL 1.29 CU.M

TOTAL 19.29 CU.M

BACKFILL AND COMPACTION

FOOTING
MARK # OF COL. LENGTH WIDTH 1,645.34 VOLUME UNIT
F1 - 3.70 1.50 1.53 - CU.M
F2 2.00 3.00 1.50 1.53 13.73 CU.M
F3 - 2.50 1.40 1.58 - CU.M
F4 - 2.00 1.50 1.55 - CU.M
F5 - 2.00 1.20 1.63 - CU.M
F6 - 1.50 1.50 1.58 - CU.M
F7 - 0.80 0.80 1.18 - CU.M
ALL AREA 1.00 15.00 9.00 0.50 67.50 CU.M
TOTAL 81.23 CU.M

GRAVEL BEDDING 100MM

FOOTING
MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
F1 0 3.7 1.5 0.075 - CU.M
F2 2 3 1.5 0.075 0.68 CU.M
F3 0 2.5 1.4 0.075 - CU.M
F4 0 2 1.5 0.075 - CU.M
F5 0 2 1.2 0.075 - CU.M
 F6 0 1.5 1.5 0.075 - CU.M
F7 0 0.8 0.8 0.075 - CU.M
TOTAL 0.68 CU.M

FOOTING TIE BEAM

MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
FTB1 1.00 11.60 0.20 0.1 0.23 CU.M
FTB2 1.00 4.50 0.20 0.1 0.09 CU.M
TOTAL 0.32 CU.M

SOG
MARK # OF COL. LENGTH AREA HEIGHT VOLUME UNIT
SOG 1 1 155.85 0.1 15.59 CU.M

TOTAL 16.58 CU.M

for 1st contract:

gl 2-5 18.47 cu.m
gl 6-5 9.34 cu.m
total 27.80 cu.m

BLOCKED OUT AREA

 CONCRETING

FOOTING
MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
F1 0 3.7 1.5 0.4 - CU.M
F2 3 3 1.5 0.4 5.40 CU.M
F3 0 2.5 1.4 0.35 - CU.M
F4 0 2 1.5 0.375 - CU.M
F5 0 2 1.2 0.3 - CU.M
F6 0 1.5 1.5 0.35 - CU.M
F7 0 0.8 0.8 0.25 - CU.M
TOTAL 5.40 CU.M

FOOTING TIE BEAM

MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
FTB1 - 11.60 0.20 0.40 - CU.M
FTB2 - 4.50 0.20 0.40 - CU.M
TOTAL - CU.M

COLUMN ground
MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
C1 3.00 0.70 0.30 5.10 3.21 CU.M
C2 3.00 0.70 0.30 5.10 3.21 CU.M
C3 2.00 0.70 0.25 5.15 1.80 CU.M
C4 1.00 0.60 0.20 5.10 0.61 CU.M
C5 1.00 0.50 0.20 5.15 0.52 CU.M
C6 1.00 0.40 0.20 5.15 0.41 CU.M
TOTAL 9.77 CU.M

COLUMN second
MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
C1 3 0.7 0.3 3.9 2.46 CU.M
C2 3 0.7 0.3 3.9 2.46 CU.M
C3 1 0.7 0.25 3.9 0.68 CU.M
C4 1 0.6 0.2 3.9 0.47 CU.M
C5 1 0.5 0.2 3.9 0.39 CU.M
PC1 2 0.6 0.2 3.9 0.94 CU.M
TOTAL 7.39 CU.M

COLUMN third
MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
C1 2 0.4 0.2 2.9 0.46 CU.M
C2 2 0.4 0.2 2.9 0.46 CU.M
C3 1 0.4 0.2 2.9 0.23 CU.M
 C4 1 0.4 0.2 2.9 0.23 CU.M
PC2 2 0.4 0.2 2.9 0.46 CU.M
TOTAL 1.86 CU.M

BEAM 2ND FLOOR

MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
GB1 1.00 34.98 0.30 0.60 6.30 CU.M
B1 1.00 14.50 0.25 0.40 1.45 CU.M
B2 1.00 11.40 0.25 0.40 1.14 CU.M
B3 1.00 11.30 0.20 0.40 0.90 CU.M
B4 1.00 12.45 0.20 0.40 1.00 CU.M
B5 1.00 12.33 0.20 0.30 0.74 CU.M
B6 1.00 8.60 0.20 0.30 0.52 CU.M
EB1 1.00 2.36 0.20 0.30 0.14 CU.M
TOTAL 12.18 CU.M

BEAM 3RD FLOOR

MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
B1 1.00 15.05 0.30 0.50 2.26 CU.M
B2 1.00 21.30 0.25 0.50 2.66 CU.M
B3 1.00 25.26 0.25 0.40 2.53 CU.M
B4 1.00 17.00 0.20 0.40 1.36 CU.M
B5 1.00 7.02 0.20 0.30 0.42 CU.M
EB1 1.00 8.69 0.20 0.40 0.70 CU.M
EB2 1.00 7.20 0.20 0.30 0.43 CU.M
TOTAL 10.35 CU.M

ROOF BEAM
MARK # OF COL. LENGTH WIDTH HEIGHT VOLUME UNIT
RB1 1.00 28.18 0.20 0.35 1.97 CU.M
RB2 1.00 31.29 0.20 0.30 1.88 CU.M
TOTAL 3.85 CU.M

SLAB
MARK AREA HEIGHT VOLUME UNIT
SOG 1 1 155.85 0.10 15.59 CU.M
S1 1 1 45.09 0.10 4.51 CU.M
S2 1 1 149.56 0.11 16.45 CU.M
BLOCKED OUT AREA CU.M
TOTAL 36.55 CU.M

STAIRS
MARK Nnumber length width HEIGHT VOLUME UNIT
BACK SLAB 1 19.34 1.3 0.15 3.77 CU.M
STAIRS 65 1 0.02 1 1.30 CU.M
 LANDING 3 1.3 1.3 0.15 0.76 CU.M
FOOTING 2 1.3 1 0.3 0.78 CU.M
TOTAL 6.61 CU.M

TOTAL 10.79 CU.M

thickened slab rebar 1.2 cu.m

20.03
 FORMWORKS REBA

COLUMN ground FOOTING

MARK # OF COL. HEIGHT WIDTH AREA UNIT MARK
C1 3.00 5.10 2.00 30.60 SQM F1
C2 3.00 5.10 2.00 30.60 SQM F2
C3 2.00 5.15 1.90 19.57 SQM F3
C4 1.00 5.10 1.60 8.16 SQM F4
C5 1.00 5.15 1.40 7.21 SQM F5
C6 1.00 5.15 1.20 6.18 SQM F6
TOTAL 102.32 SQM F7
TOTAL
COLUMN second
MARK # OF COL. LENGTH WIDTH AREA UNIT FOOTING TIE BEAM
C1 3 3.9 2.00 23.40 SQM MARK
C2 3 3.9 2.00 23.40 SQM FTB1
C3 1 3.9 1.90 7.41 SQM FTB2
C4 1 3.9 1.60 6.24 SQM TOTAL
C5 1 3.9 1.40 5.46 SQM
PC1 2 3.9 1.20 9.36 SQM COLUMN ground
TOTAL 75.27 SQM MARK
C1
COLUMN third C2
MARK # OF COL. LENGTH WIDTH AREA UNIT C3
C1 2 2.9 1.2 6.96 SQM C4
C2 2 2.9 1.2 6.96 SQM C5
C3 1 2.9 1.2 3.48 SQM C6
C4 1 2.9 1.2 3.48 SQM TOTAL
PC2 2 2.9 1.2 6.96 SQM
TOTAL 27.84 SQM COLUMN second
MARK
BEAM 2ND FLOOR C1
MARK # OF COL. LENGTH WIDTH AREA UNIT C2
GB1 1.00 34.98 1.50 52.46 SQM C3
B1 1.00 14.50 1.05 15.23 SQM C4
B2 1.00 11.40 1.05 11.97 SQM C5
B3 1.00 11.30 1.00 11.30 SQM C7
B4 1.00 12.45 1.00 12.45 SQM TOTAL
B5 1.00 12.33 0.80 9.86 SQM
B6 1.00 8.60 0.80 6.88 SQM COLUMN third
EB1 1.00 2.36 0.80 1.89 SQM MARK
TOTAL 122.04 SQM C1
C2
BEAM 3RD FLOOR C3
 MARK # OF COL. LENGTH WIDTH AREA UNIT C4
B1 1.00 15.05 1.30 19.57 SQM pc2
B2 1.00 21.30 1.25 26.63 SQM TOTAL
B3 1.00 25.26 1.05 26.52 SQM
B4 1.00 17.00 1.00 17.00 SQM BEAM 2ND FLOOR
B5 1.00 7.02 0.80 5.62 SQM MARK
EB1 1.00 8.69 1.00 8.69 SQM GB1
EB2 1.00 7.20 0.80 5.76 SQM B1
TOTAL 109.78 SQM B2
B3
ROOF BEAM B4
MARK # OF COL. LENGTH WIDTH AREA UNIT B5
RB1 1.00 28.18 0.90 25.36 SQM EB1
RB2 1.00 31.29 0.80 25.03 SQM TOTAL
TOTAL 50.39 SQM
BEAM 3RD FLOOR
SLAB MARK
MARK # OF COL. LENGTH WIDTH AREA UNIT B1
S1 1.00 112.05 0.1 11.21 SQM B2
S2 1.00 192.65 0.11 21.19 SQM B3
second fl. Slab 125.70 SQM B4
third fl. Slab 115.25 SQM B5
TOTAL 273.35 SQM EB1
EB2
STAIRS TOTAL
MARK # OF COL. LENGTH WIDTH AREA UNIT
BACK SLAB 1 19.34 1.3 25.14 SQM ROOF BEAM
STAIRS 1 1.00 0.02 0.02 SQM MARK
LANDING 1 1.30 1.3 1.69 SQM RB1
SIDES 1 19.79 0.15 2.97 SQM RB2
TOTAL 29.82 SQM TOTAL

TOTAL 353.86 SQM STIRRUPS

MARK
1 RB1
1 RB2
2 B1
1 B2
1 B3
1 B4
1 B5
1 B6
1 EB1
1 EB2
2 GB1
1 FTB1
1 FTB2
2 C1
2 C2
2 C3
2 C4
1 C5
1 C6
2 PC1
1 PC2
TOTAL

SLAB
MARK
SOG
S1
 REBARS

RAFTER
# OF REBARS DIAMETER LENGTH WEIGHT UNIT MARK
- 20.00 1.00 - KGS R-1
82.80 20.00 1.00 204.35 KGS R-2
- 20.00 1.00 - KGS R-3
- 20.00 1.00 - KGS TOTAL
- 20.00 1.00 - KGS
- 20.00 1.00 - KGS MARK
- 16.00 1.00 - KGS ANGLE BAR @ purlins
204.35 KGS ANGLE BAR @ 0.1m
ANGLE BAR @ 1m
NG TIE BEAM BASEPLATE
LENGTH OF REBAR DIAMETER # OF REBAR WEIGHT UNIT CEE PURLINS
16.00 1.00 - KGS TOTAL
16.00 1.00 - KGS
- KGS MARK

SAG ROD
LENGTH OF REBARS DIAMETER LENGTH WEIGHT UNIT TOTAL
28.98 20.00 1.00 71.52 KGS
19.32 20.00 1.00 47.68 KGS
16.10 20.00 1.00 39.73 KGS LENGTH m
5.52 16.00 1.00 8.72 KGS m TO ft
9.20 16.00 1.00 14.53 KGS WEIGHT IN kg
1.84 16.00 1.00 2.91 KGS TOTAL WEIGHT
185.10 KGS
TOTAL

LENGTH OF REBARS DIAMETER LENGTH WEIGHT UNIT

24.15 16.00 1.00 38.15 KGS MATERIAL SUMMARY
9.66 16.00 2.00 30.52 KGS
2.68 16.00 3.00 12.72 KGS 150X65X20X4.5 C-CHAN
1.38 16.00 4.00 8.72 KGS 100X50X20X4.5 C-CHAN
0.69 16.00 5.00 5.45 KGS 100X50X15X3.5 C-CHAN
1.84 16.00 6.00 17.44 KGS 6MM THK BASE PLATE
112.98 KGS 50X100X1.2 C-PURLINS
2X2X4MM ANGLE BAR

LENGTH OF REBARS DIAMETER LENGTH WEIGHT UNIT

5.52 16.00 1.00 8.72 KGS
2.76 16.00 2.00 8.72 KGS RAFTER
0.92 16.00 3.00 4.36 KGS MARK
 0.69 16.00 4.00 4.36 KGS R-1
1.10 16.00 5.00 8.72 KGS R-2
34.88 KGS R-3
TOTAL

LENGTH OF REBARS DIAMETER LENGTH WEIGHT UNIT MARK

442.43 20.00 1.00 1,091.93 KGS ANGLE BAR @ purlins
116.73 16.00 2.00 368.74 KGS ANGLE BAR @ 0.1m
65.55 16.00 3.00 310.61 KGS ANGLE BAR @ 1m
103.96 16.00 4.00 656.83 KGS BASEPLATE
85.91 16.00 5.00 678.44 KGS CEE PURLINS
70.90 16.00 6.00 671.90 KGS TOTAL
10.86 16.00 7.00 120.03 KGS
3,898.48 KGS MARK

SAG ROD
LENGTH OF REBARS DIAMETER LENGTH WEIGHT UNIT TOTAL
190.38 16.00 1.00 300.71 KGS
244.95 16.00 1.00 386.90 KGS
261.44 16.00 1.00 412.95 KGS
117.30 16.00 1.00 185.28 KGS
40.37 16.00 1.00 63.76 KGS
69.95 16.00 1.00 110.49 KGS
33.12 16.00 1.00 52.31 KGS
1,512.41 KGS

LENGTH OF REBARS DIAMETER LENGTH WEIGHT UNIT

162.04 16.00 1.00 255.94 KGS
179.92 16.00 2.00 568.37 KGS
824.30 KGS

LENGTH OF REBARS DIAMETER LENGTH WEIGHT UNIT

330.55 10.00 1.00 203.95 KGS
331.05 10.00 1.00 204.26 KGS
516.53 10.00 1.00 318.70 KGS
533.99 10.00 1.00 329.47 KGS
512.94 10.00 1.00 316.48 KGS
379.32 10.00 1.00 234.04 KGS
204.72 10.00 1.00 126.31 KGS
90.99 10.00 1.00 56.14 KGS
142.32 10.00 1.00 87.81 KGS
76.18 10.00 1.00 47.00 KGS
691.81 10.00 1.00 426.84 KGS
 149.41 10.00 1.00 92.18 KGS 35437.5
57.96 10.00 1.00 35.76 KGS 969.68
724.22 10.00 1.00 446.85 KGS
724.22 10.00 1.00 446.85 KGS
357.90 10.00 1.00 220.83 KGS
208.01 10.00 1.00 128.34 KGS
137.38 10.00 1.00 84.76 KGS
66.33 10.00 1.00 40.93 KGS
136.34 10.00 1.00 84.12 KGS
74.70 10.00 1.00 46.09 KGS
3,977.73 KGS

LENGTH OF REBARS DIAMETER LENGTH WEIGHT UNIT

1,443.60 10.00 1.00 890.70 KGS
652.20 12.00 1.00 579.47 KGS
 ROOF FRAMING

NUMBER LENGTH WIDTH THICKNESS VOLUME DENSITY WEIGHT UNIT

2.00 9.62 0.32 0.005 0.028 7,850.00 217.49 KGS
2.00 34.20 0.24 0.005 0.074 7,850.00 579.90 KGS
2.00 6.89 0.23 0.004 0.011 7,850.00 87.08 KGS
884.46 KGS

NUMBER LENGTH WIDTH THICKNESS VOLUME DENSITY WEIGHT UNIT

120.00 0.05 0.05 0.005 0.001 7,850.00 10.60 KGS
8.00 0.10 0.10 0.005 0.000 7,850.00 2.83 KGS
16.00 1.00 0.10 0.005 0.007 7,850.00 56.52 KGS
12.00 0.20 0.20 0.012 0.006 7,850.00 45.22 KGS
1.00 177.80 0.29 0.002 0.093 7,850.00 728.57 KGS
843.73 KGS

NUMBER DIAMETER RADIUS LENGTH VOLUME DENSITY WEIGHT UNIT

- 7,850.00 - KGS
53.00 10.00 5.00 0.60 1,590.000 7,850.00 19.62 KGS
19.62 KGS

W6X 9
m 1 ft = 0.3048 m
0.00 m 1 kg = 2.2046 lbs
4.08 kgs
0.00 kg

1,747.81 KGS

4 PCS
14 PCS
3 PCS
1 PC
35 PCS
5 PCS

PAINTING

NUMBER LENGTH WIDTH THICKNESS AREA DENSITY UNIT

 2.00 9.62 0.32 1.000 6.157 7,850.00 48,330.88 KGS
2.00 34.20 0.24 1.000 16.416 7,850.00 128,865.60 KGS
2.00 6.89 0.23 1.000 3.169 7,850.00 24,879.79 KGS
25.74 202,076.27 KGS

NUMBER LENGTH WIDTH THICKNESS AREA DENSITY WEIGHT UNIT

120.00 0.05 0.05 1.000 0.300 7,850.00 2,355.00 KGS
8.00 0.10 0.10 1.000 0.080 7,850.00 628.00 KGS
16.00 1.00 0.10 1.000 1.600 7,850.00 12,560.00 KGS
12.00 0.20 0.20 1.000 0.480 7,850.00 3,768.00 KGS
1.00 177.80 0.29 1.000 51.562 7,850.00 404,761.70 KGS
54.02 424,072.70 KGS

NUMBER DIAMETER RADIUS LENGTH AREA DENSITY WEIGHT UNIT

- 7,850.00 - KGS
53.00 10.00 5.00 0.60 318.000 7,850.00 19.62 KGS
318.00 19.62 KGS

397.76
99.44105
 6" CHB LAYING PLASTE

WALL WALL
MARK LENGTH HEIGHT AREA LESS: OPENING AREA UNIT MARK
GROUND 25.69 2.40 61.66 22.62 39.04 SQM GROUND
SECOND 36.85 3.00 110.55 35.43 75.12 SQM SECOND
THIRD 38.61 2.40 92.66 27.83 64.83 SQM THIRD
REAR 9.00 12.03 108.27 108.27 SQM REAR
LEFT 149.68 149.68 SQM LEFT
RIGHT 210.03 210.03 SQM RIGHT
zocalo 8.50 0.20 1.70 1.70 SQM zocalo
parapet wall 26.24 1.20 31.49 31.49 SQM parapet wall
TOTAL 473.87 SQM TOTAL

DOOR HEIGHT LENGTH AREA WINDOW HEIGHT LENGTH AREA

D1 3.90 5.80 22.62 W1 0.60 1.80 1.08
D2 2.10 1.00 2.10 W2 0.60 2.50 1.50
D3 2.10 0.80 1.68 W3 0.90 1.20 1.08
D4 2.10 0.70 1.47 W4 0.90 1.20 1.08
D5 3.00 2.70 8.10 W5 1.80 1.20 2.16
D6 3.00 5.90 17.70 W6 0.90 3.00 2.70
D7 2.95 1.20 3.54 W7 3.00 1.10 3.30
D8 3.00 1.10 3.30 W8 1.40 1.20 1.68
D9 2.10 1.00 2.10 W9 1.40 2.00 2.80
- W10 2.40 0.50 1.20
- W11 2.40 2.10 5.04
D4 0.30 0.70 0.21 W12 2.40 3.85 9.24
D5 0.30 2.70 0.81 -
D8 0.30 1.10 0.33 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
 PLASTERING - 6" CHB 4" CHB LAYING

WALL
# OF SURFACE AREA AREA UNIT MARK LENGTH HEIGHT AREA
2 39.04 78.07 SQM GROUND 25.78 2.40 61.87
2 75.12 150.24 SQM SECOND 14.03 3.00 42.09
2 64.83 129.67 SQM THIRD 27.90 2.40 66.96
2 108.27 216.54 SQM -
2 149.68 299.36 SQM TOTAL
2 210.03 420.06 SQM
2 1.70 3.40 SQM
2 31.49 62.98 SQM
OTAL 1,360.32 SQM
4" CHB LAYING PLASTERING - 4" CHB

WALL
LESS: OPENING AREA UNIT MARK # OF SURFACE AREA AREA UNIT
13.17 48.70 SQM GROUND 2 48.70 97.40 SQM
6.84 35.25 SQM SECOND 2 35.25 70.50 SQM
8.40 58.56 SQM THIRD 2 58.56 117.12 SQM
- SQM - - SQM
83.95 SQM TOTAL 285.02 SQM
 WATERPROOFING

WALL
MARK LENGTH HEIGHT AREA LESS: OPENING AREA
REAR EXT. 9.00 12.03 108.27
LEFT EXT. 149.68
RIGHT EXT. 210.03
FRONT GROUND 9.00 3.90 35.10 35.10
FRONT SECOND 14.80 3.95 58.46 58.46
FRONT THIRD 8.60 4.10 35.26 35.26
REAR GROUND INT. 15.00 3.40 51.00 51.00
REAR SECOND INT. 12.60 4.00 50.40 50.40
REAR THIRD INT. 12.80 4.10 52.48 52.48
zocalo 17.00 0.30 5.10 5.10
TOTAL 287.80

T&Bs
MARK LENGTH HEIGHT AREA LESS: OPENING AREA
second t&b floor 28.7 - 28.70
second t&b wall 31.5 0.30 9.45 1.35 8.10
third t&b floor 6.77 - 6.77
third t&b wall 19.3 0.30 5.79 0.63 5.16
TOTAL 48.73

LANAI / ROOF DECK

MARK LENGTH HEIGHT AREA LESS: OPENING AREA
Lanai / roof deck 26.06 - 26.06

TOTAL 362.59

renderseal esicor
balcony 32,053.80 22,151.00
t&bs 59,937.90 26,801.50
Wall 302,190.00 187,070.00
394,181.70 236,022.50
 VAPOR BARRIER

WALL
UNIT MARK
SQM SOG
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM
SQM

UNIT
SQM
SQM
SQM
SQM
SQM

UNIT
SQM

SQM
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Project Cost Estimates

ITEM MATERIALS LABOR

DESCRIPTION QTY UNIT AMOUNT
NO. UNIT COST AMOUNT UNIT COST AMOUNT
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization 1.00 LOT 64,944.00 64,944.00 - - 64,944.00
1.2 Transportation of workers, Supervisions and Site Inspection 1.00 LOT 170,352.00 170,352.00 - - 170,352.00
1.3 Disposal of Construction Debris / Hauling 1.00 LOT 254,584.00 254,584.00 - - 254,584.00
1.4 Temporary Facilities 1.00 LOT 152,207.00 152,207.00 - - 152,207.00
1.5 Safety & Health, and Personal Protective Equipment 1.00 LOT 205,300.00 205,300.00 - - 205,300.00
1.6 Tools and Equipment 1.00 LOT 121,680.00 121,680.00 - - 121,680.00
1.7 Barangay Clearances, NBI and applicable permits and clearances 1.00 LOT 21,125.00 21,125.00 - - 21,125.00
1.8 Building Permit Processing 1.00 LOT
1.9 Soil Report 1.00 LOT
1.10 Preparation of AS Built Plans 1.00 LOT
BY CONTRACTOR
1.11 Materials Sampling and Testing 1.00 LOT
1.12 Temporary Enclosure/Barricades/Board-up Etc. 1.00 LOT
1.13 Utilities, Water and Electrical Bill 1.00 LOT
Total For General Requirements 990,192.00
II. SITE WORKS
2.1 Site Preparation 180.00 SQM 548.00 98,640.00 130.00 23,400.00 122,040.00
2.1 Demolition Works 1.00 LOT - - 120,250.00 120,250.00 120,250.00
2.1 Excavation 117.23 CU.M - - 589.00 69,048.23 69,048.23
2.1 Backfill and Compaction 85.70 CU.M - - 491.00 42,079.19 42,079.19
2.1 Gravel Bedding 21.58 CU.M 3,250.00 70,131.43 368.00 7,941.04 78,072.46
2.1 Soil Poisoning 155.85 SQM 225.00 35,066.25 112.50 17,533.13 52,599.38
Total For Site Works 484,089.26
III. STRUCTURAL WORKS
3.1 Reinforcement 16,041.57 KGS 90.30 1,448,553.65 13.00 208,540.39 1,657,094.04
3.2 Formworks 795.47 SQM 1,204.00 957,745.28 127.00 101,024.63 1,058,769.90
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor slabs) 115.93 CU.M 7,883.22 913,908.00 658.00 76,282.47 990,190.47
3.4 Vapor Barrier Installation 180.00 SQM 152.00 27,360.00 32.00 5,760.00 33,120.00
3.5 Roof Framing 1,747.81 KGS 238.70 417,203.34 31.00 54,182.25 471,385.59
3.6 Masonry Works -
3.6.1 6" CHB 680.16 SQM 1,032.00 701,923.06 206.00 140,112.55 842,035.6040
3.6.2 4" CHB 142.51 SQM 842.00 119,995.10 206.00 29,357.47 149,352.5760
3.6.3 Plastering 1,645.34 SQM 205.00 337,294.70 618.00 1,016,820.12 1,354,114.8200
Total For Structural Works 6,556,063.01
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb 6.00 SETS OSM 2,828.00 16,968.00 16,968.00
4.1.1.2 900x2150mm Wooden Door Jamb 1.00 SET OSM 2,828.00 2,828.00 2,828.00
4.1.1.3 1300x3000mm Wooden Door Jamb 1.00 SET OSM 2,828.00 2,828.00 2,828.00
4.1.1.4 800x2150mm PVC Flush Door Jamb 3.00 SETS OSM 1,268.00 3,804.00 3,804.00
4.1.1.5 Aluminum Door Jamb 3.00 SETS BY OTHERS
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY) -
4.1.2.1 1000x2100mm Panel Door 6.00 SETS OSM 1,260.00 7,560.00 7,560.00
4.1.2.2 800x2100mm Panel Door 1.00 SET OSM 1,260.00 1,260.00 1,260.00
4.1.2.3 1200x2950mm Panel Door 1.00 SET OSM 1,260.00 1,260.00 1,260.00
4.1.2.4 700x2100mm PVC Flush Door 3.00 SETS OSM 949.00 2,847.00 2,847.00
4.1.2.5 Aluminum Door Jamb 3.00 SETS BY OTHERS
4.1.3 Window Jamb and Window -
4.1.3.1 Aluminum Window Jamb and Window 17.00 SETS BY OTHERS
4.1.4 Cabinets/Closet -
4.1.4.1 Service Kitchen Cabinet 1.00 LOT
4.1.4.2 Kitchen Cabinet 1.00 LOT
4.1.4.3 Storage Cabinet 2.00 LOT
4.1.4.4 Guest 1 Cabinet 1.00 LOT BY OTHERS
4.1.4.5 Guest 1 Cabinet 1.00 LOT
4.1.4.6 Guest 1 Cabinet 1.00 LOT
4.1.4.7 Master's Walk-In Closet 1.00 LOT
4.1.5 Railings -
4.1.5.1 Lanai / Deck 1.00 LOT
BY OTHERS
4.1.6 Automatic Gate 1.00 LOT
Sub-Total For Carpentry Works 39,355.00
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board 76.76 SQM 1,938.00 148,760.88 325.00 24,947.00 173,707.88
4.2.2 9mm THK Gypsum Board 266.41 SQM 1,759.00 468,615.19 325.00 86,583.25 555,198.44
4.2.3 12mm THK Hardie Senepa 15.60 SQM 1,802.00 28,111.20 325.00 5,070.00 33,181.20
Sub-Total For Ceiling Works 762,087.52
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles 85.92 SQM OSM 834.00 71,657.28 71,657.28
4.3.2 T&B Floor Tiles 47.85 SQM OSM 697.00 33,351.45 33,351.45
4.3.3 Stone Works : Kitchen counter, back splas, and lavatory counters 1.00 LOT BY OTHERS
Sub-Total For Tiling Works 105,008.73
 4.4 Cementitious Waterproofing
4.4.1 Balcony 26.06 SQM 590.00 15,375.40 350.00 9,121.00 24,496.40
4.4.2 Toilet & Bath 48.73 SQM 450.00 21,928.50 350.00 17,055.50 38,984.00
4.4.3 Exterior Wall / Firewall 287.80 SQM 680.00 195,704.00 350.00 100,730.00 296,434.00
Sub-Total For Cementitious Waterproofing 359,914.40
4.5 Painting Works
4.5.1 Ceiling 343.81 SQM 1,123.00 386,098.63 344.00 118,270.64 504,369.27
4.5.2 Varnishing Works 56.47 SQM 494.00 27,893.71 206.00 11,631.79 39,525.50
4.5.3 Steel Paint 397.76 SQM 321.00 127,682.31 299.00 118,931.50 246,613.80
Sub-Total For Painting Works 790,508.57
4.6 Wall Finishes
4.6.1 Exterior Walls 601.90 SQM 1,081.00 650,653.90 309.00 185,987.10 836,641.00
4.6.2 Interior Walls 873.32 SQM 691.60 603,988.11 395.20 345,136.06 949,124.18
Sub-Total For Wall Finishes 1,785,765.18
4.7 Floor Finishes
4.7.1 Polished Concrete by Vastech 170.45 SQM BY CONTRACTOR
Sub-Total For Floor Finishes -
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing and Insulation 119.68 SQM 2,550.00 305,184.00 510.00 61,036.80 366,220.80
Sub-Total For Roofing Works 366,220.80
Total for Architectural Works 4,208,860.20
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation 6.55 CU.M - - 589.00 3,859.13 3,859.13
5.1.2 Reinforcement 108.59 KGS 90.30 9,805.86 13.00 1,411.70 11,217.55
5.1.3 Formworks 2.28 SQM 1,204.00 2,745.12 127.00 289.56 3,034.68
5.1.4 Concreting 1.23 CU.M 7,883.22 9,696.36 658.00 809.34 10,505.70
5.1.5 6" CHB 45.75 SQM 1,032.00 47,214.00 206.00 9,424.50 56,638.50
5.1.6 Plastering 47.10 SQM 205.00 9,655.50 618.00 29,107.80 38,763.30
Sub-Total For Septic Tank 124,018.86
5.2 Roughing-ins 352.66 LM 695.00 245,097.31 103.00 36,323.77 281,421.08
5.3 Chipping Works 92.14 LM 102.00 9,398.08 130.00 11,977.94 21,376.02
5.4 Concrete Restoration 12.74 SQM 1,473.00 18,765.22 252.00 3,210.34 21,975.56
5.5 Installation of Plumbing Fixtures
5.5.1 Lavatory 6.00 SETS OSM 850.00 5,100.00 5,100.00
5.5.2 Water Closet 4.00 SETS OSM 1,100.00 4,400.00 4,400.00
5.5.3 Hose Bibb / Faucets 13.00 SETS OSM 350.00 4,550.00 4,550.00
5.5.4 Kitchen Sink 2.00 SETS OSM 800.00 1,600.00 1,600.00
5.5.5 Shower Head 2.00 SETS OSM 450.00 900.00 900.00
5.5.6 Floor Drain 1.00 LOT OSM 5,000.00 5,000.00 5,000.00
5.5.7 Water Heater 1.00 LOT OSM - - -
Sub-Total For Installation of Plumbing Fixtures 21,550.00
Total for Plumbing Works 470,341.52
VI. ELECTRICAL WORKS
6.1 Roughing-ins 909.94 LM 234.00 212,925.38 108.00 98,273.25 311,198.63
6.2 Chipping Works 165.14 LM 107.00 17,669.98 130.00 21,468.20 39,138.18
6.3 Concrete Restoration 12.58 SQM 1,473.00 18,535.74 253.00 3,183.67 21,719.41
6.4 Wires Pulling 1,668.20 LM 77.00 128,451.25 35.00 58,386.93 186,838.18
6.5 Panel Board 2.00 LOT 47,450.00 94,900.00 1,476.26 2,952.52 97,852.52
6.6 Installation of Convenience Outlets and Switches 103.00 SET OSM 119.70 12,329.10 12,329.10
6.7 Auxiliary Outlets : LAN, Cable, Data, telephone 1.00 LOT OSM - - -
6.8 CCTV Installation (Supply and Install) 1.00 LOT BY OTHERS
6.9 Installation of Lighting Fixtures 65.00 SET OSM 250.00 16,250.00 16,250.00
7.10 Installation of Strip Lights 48.80 LM OSM 310.00 15,128.00 15,128.00
7.11 Testing and Commissioning 1.00 LOT - 50,000.00 50,000.00 50,000.00
Total for Electrical Works 750,454.01
Over-All Estimated Project Cost 13,460,000.00

ITEM MATERIALS LABOR

OWNER SUPPLIED MATERIALS QTY UNIT AMOUNT
NO. UNIT COST AMOUNT UNIT COST AMOUNT
1.0 CARPENTRY WORKS
4.1.1 Door Jambs and Finishing Hardware
4.1.1.1 1100x2150mm Wooden Door Jamb 6.00 SETS
4.1.1.2 900x2150mm Wooden Door Jamb 1.00 SET
4.1.1.3 1300x3000mm Wooden Door Jamb 1.00 SET
4.1.1.4 800x2150mm PVC Flush Door Jamb 3.00 SETS
4.1.1.5 Aluminum Door Jamb 3.00 SETS
4.1.2 Doors and Finishing Hardware
4.1.2.1 1000x2100mm Panel Door 6.00 SETS
4.1.2.2 800x2100mm Panel Door 1.00 SET
4.1.2.3 1200x2950mm Panel Door 1.00 SET
4.1.2.4 700x2100mm PVC Flush Door 3.00 SETS
4.1.2.5 Aluminum Door Jamb 3.00 SETS
4.1.3 Aluminum Windows
4.1.4 Automatic Gate 1.00 SET
4.1.5 Glass Railings 1.00 LOT
4.1.6 Stair Planks and Stair Handrails 1.00 LOT
4.1.7 Cabinetry 1.00 LOT
4.1.7.1 Kicthen Cabinets
4.1.7.2 Bedroom Closet
4.1.7.3 Walk-in Closet
4.1.7.4 Storage Cabinet
 1.0 TILING WORKS
1.1 Wall Tiles 85.92 SQM
1.2 Floor Tiles 47.85 SQM
1.3 Stone Works (Kicthen counter etc.) 1.00 LOT
2.0 PLUMBING FIXTURES
2.1 Lavatory 6.00 SETS
2.2 Water Closet 4.00 SETS
2.3 Hose Bibb / Faucets 13.00 SETS
2.4 Kitchen Sink 2.00 SETS
2.5 Shower Head 2.00 SETS
2.6 Floor Drain 1.00 LOT
3.0 ELECTRICAL DEVICES
3.1 Convenience Outlet 1.00 LOT
3.2 Switches 1.00 LOT
3.3 Lighting Fixtures 65.00 SET
3.4 Strip Lights 48.80 LM
Total Owner Supplied Materials
* THIS PROPOSAL AMOUNT SHALL BE VALID FOR 30 DAYS FROM THE DATE OF SUBMISSION *

EXCLUDED IN CONTRACT:
1.0 OCCUPANCY PERMIT PROCESSING
2.0 GCLI / CARI / SURETY BOND / PERFORMANCE AND MATERIAL BONDS, AND OTHER INSURANCES

Prepared by: Approved by:

Dasmin Anne Depacaquibo Mr. Michael Gallego Mr. Luther Gumia

Project Engineer Project Owner Project Owner

Submitted by:

Sheree Ann Cruz-Acutina

JKL Designs, CEO
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Project Cost Estimates

ITEM LABOR CONTRACT

DESCRIPTION QTY UNIT
NO. UNIT COST AMOUNT PERCENT AMOUNT
II. SITE WORKS
2.1 Site Preparation 180.00 SQM 130.00 23,400.00 65%
2.2 Demolition Works 1.00 LOT 120,250.00 120,250.00 50% -
2.3 Excavation 47.09 CU.M 589.00 27,737.36 80% 9,252.27
2.4 Backfill and Compaction 81.23 CU.M 491.00 39,881.48 80%
2.5 Gravel Bedding 16.58 CU.M 368.00 6,102.18 -
2.7 Disposal of construction debris 1.00 LOT 76,375.20 76,375.20 60% 11,456.28
2.8 Removal of formworks and scaffoldings 1.00 LOT 91,350.00 91,350.00 35% 31,972.50
2.9 Soil Poisoning 155.85 SQM 112.50 17,533.13 -
Total For Site Works 402,629.34 52,681.05
III. STRUCTURAL WORKS
3.1 Reinforcement 5,667.20 KGS 50.00 283,359.98 83% 235,188.78
3.2 Formworks 353.86 SQM 350.00 123,852.08 85% 105,274.27
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor slabs) 10.79 CU.M 2,150.00 23,208.03 85% 19,726.83
3.4 Application of low viscosity concrete epoxy 1.00 LOT 21,750.00 21,750.00 20% 4,350.00
3.5 Removal of installed rsb and installation of additional rsb 1,133.44 KGS 30.00 34,003.20 60% 20,401.92
3.6 Vapor Barrier Installation 180.00 SQM 32.00 5,760.00 -
3.7 Roof Framing 1,747.81 KGS 31.00 54,182.25 -
3.8 Masonry Works
3.7.1 6" CHB Laying 473.87 SQM 375.00 177,699.75 90% 159,929.78
3.7.2 4" CHB Laying 83.95 SQM 340.00 28,543.68 90% 25,689.31
3.7.3 Plastering 1,115.64 SQM 550.00 613,599.80 55% 337,479.89
Total For Structural Works 1,365,958.77 570,560.88
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb 6.00 SETS 2,828.00 16,968.00 80% 13,574.40
4.1.1.2 900x2150mm Wooden Door Jamb 1.00 SET 2,828.00 2,828.00 80% 2,262.40
4.1.1.3 1300x3000mm Wooden Door Jamb 1.00 SET 2,828.00 2,828.00 80% 2,262.40
4.1.1.4 800x2150mm PVC Flush Door Jamb 3.00 SETS 1,268.00 3,804.00 80% 3,043.20
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.2.1 1000x2100mm Panel Door 6.00 SETS 1,260.00 7,560.00 80% 6,048.00
4.1.2.2 800x2100mm Panel Door 1.00 SET 1,260.00 1,260.00 80% 1,008.00
4.1.2.3 1200x2950mm Panel Door 1.00 SET 1,260.00 1,260.00 80% 1,008.00
4.1.2.4 700x2100mm PVC Flush Door 3.00 SETS 949.00 2,847.00 80% 2,277.60
Sub-Total For Carpentry Works 39,355.00 31,484.00
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board 76.76 SQM 325.00 24,947.00 80% 19,957.60
4.2.2 9mm THK Gypsum Board 266.41 SQM 325.00 86,583.25 80% 69,266.60
4.2.3 12mm THK Hardie Senepa 15.60 SQM 325.00 5,070.00 80% 4,056.00
Sub-Total For Ceiling Works 116,600.25 93,280.20
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles 85.92 SQM 834.00 71,657.28 85% 60,908.69
4.3.2 T&B Floor Tiles 47.85 SQM 697.00 33,351.45 85% 28,348.73
Sub-Total For Tiling Works 105,008.73 89,257.42
 4.4 Cementitious Waterproofing
4.4.1 Balcony 26.06 SQM 350.00 9,121.00 75% 6,840.75
4.4.2 Toilet & Bath 48.73 SQM 350.00 17,055.50 75% 12,791.63
4.4.3 Exterior Wall / Firewall 287.80 SQM 350.00 100,730.00 75% 75,547.50
Sub-Total For Cementitious Waterproofing 126,906.50 95,179.88
4.5 Painting Works
4.5.1 Ceiling 343.81 SQM 344.00 118,270.64 50% 59,135.32
4.5.2 Varnishing Works 56.47 SQM 206.00 11,631.79 85% 9,887.02
4.5.3 Steel Paint 397.76 SQM 299.00 118,931.50 50% 59,465.75
4.5.4 Application of Formoil 230.01 SQM 210.00 48,302.31 50% 24,151.16
4.5.5 Application of Turco 1.00 Lot 45,000.00 45,000.00 25% 11,250.00
Sub-Total For Painting Works 342,136.24 35,401.16
4.6 Wall Finishes
4.6.1 Exterior Walls 601.90 SQM 309.00 185,987.10 80% 148,789.68
4.6.2 Interior Walls 873.32 SQM 395.20 345,136.06 80% 276,108.85
Sub-Total For Wall Finishes 531,123.16 424,898.53
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing and Insulation 119.68 SQM 510.00 61,036.80 75% 45,777.60
Sub-Total For Roofing Works 61,036.80 45,777.60
Total for Architectural Works 1,322,166.68 35,401.16
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain 658,643.09
5.1.1 Excavation 6.55 CU.M 589.00 3,859.13 80%
5.1.2 Reinforcement 82.56 KGS 50.00 4,128.10 85% 3,508.89
5.1.3 Formworks 25.04 SQM 350.00 8,764.00 85% 7,449.40
5.1.4 Concreting 0.65 CU.M 2,150.00 1,386.75 90% 1,248.08
5.1.5 6" CHB 45.75 SQM 206.00 9,424.50 70%
5.1.6 Plastering 47.10 SQM 550.00 25,905.00 75%
Sub-Total For Septic Tank 53,467.48 12,206.36
5.2 Roughing-ins 352.66 LM 103.00 36,323.77 420% 152,559.85
5.3 Chipping Works 92.14 LM 130.00 11,977.94 420% 50,307.35
5.4 Concrete Restoration 12.74 SQM 252.00 3,210.34 415% 13,322.92
5.5 Installation of Plumbing Fixtures
5.5.1 Lavatory 6.00 SETS 850.00 5,100.00 160% 8,160.00
5.5.2 Water Closet 4.00 SETS 1,100.00 4,400.00 160% 7,040.00
5.5.3 Hose Bibb / Faucets 13.00 SETS 350.00 4,550.00 130% 5,915.00
5.5.4 Kitchen Sink 2.00 SETS 800.00 1,600.00 160% 2,560.00
5.5.5 Shower Head 2.00 SETS 450.00 900.00 160% 1,440.00
5.5.6 Floor Drain 1.00 LOT 5,000.00 5,000.00 120% 6,000.00
Sub-Total For Installation of Plumbing Fixtures 73,062.06 216,190.12
Total for Plumbing Works 126,529.54 228,396.48
VI. ELECTRICAL WORKS
6.1 Roughing-ins 909.94 LM 108.00 98,273.25 95% 93,359.59
6.2 Chipping Works 165.14 LM 130.00 21,468.20 95% 20,394.79
6.3 Concrete Restoration 12.58 SQM 253.00 3,183.67 95% 3,024.48
6.4 Wires Pulling 1,668.20 LM 35.00 58,386.93 95% 55,467.58
6.5 Panel Board 2.00 LOT 1,476.26 2,952.52 95% 2,804.89
6.6 Installation of Convenience Outlets and Switches 103.00 SET 119.70 12,329.10 95% 11,712.65
6.9 Installation of Lighting Fixtures 65.00 SET 250.00 16,250.00 95% 15,437.50
7.10 Installation of Strip Lights 48.80 LM 310.00 15,128.00 95% 14,371.60
7.11 Testing and Commissioning 1.00 LOT 50,000.00 50,000.00 95% 47,500.00
Total for Electrical Works 277,971.67
Over-All Estimated Project Cost 3,495,255.99 887,039.57
347,039.57
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Project Cost Estimates

ITEM LABOR CONTRACT

DESCRIPTION QTY UNIT
NO. UNIT COST AMOUNT PERCENT AMOUNT
II. SITE WORKS
2.1 Site Preparation 180.00 SQM 130.00 23,400.00 65%
2.2 Demolition Works 1.00 LOT 120,250.00 120,250.00 50% -
2.3 Excavation 47.09 CU.M 589.00 27,737.36 80% 9,252.27
2.4 Backfill and Compaction 81.23 CU.M 491.00 39,881.48 80%
2.5 Gravel Bedding 16.58 CU.M 368.00 6,102.18 -
2.7 Disposal of construction debris 1.00 LOT 76,375.20 76,375.20 60% 11,456.28
2.8 Removal of formworks and scaffoldings 1.00 LOT 91,350.00 91,350.00 35% 31,972.50
2.9 Soil Poisoning 155.85 SQM 112.50 17,533.13 -
Total For Site Works 402,629.34 52,681.05
III. STRUCTURAL WORKS
3.1 Reinforcement 5,667.20 KGS 50.00 283,359.98 83% 235,188.78
3.2 Formworks 353.86 SQM 350.00 123,852.08 85% 105,274.27
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor slabs) 10.79 CU.M 2,150.00 23,208.03 85% 19,726.83
3.4 Application of low viscosity concrete epoxy 1.00 LOT 21,750.00 21,750.00 20% 4,350.00
3.5 Removal of installed rsb and installation of additional rsb 1,133.44 KGS 30.00 34,003.20 60% 20,401.92
3.6 Vapor Barrier Installation 180.00 SQM 32.00 5,760.00 -
3.7 Roof Framing 1,747.81 KGS 31.00 54,182.25 -
3.8 Masonry Works
3.7.1 6" CHB Laying 473.87 SQM 375.00 177,699.75 90% 159,929.78
3.7.2 4" CHB Laying 83.95 SQM 340.00 28,543.68 90% 25,689.31
3.7.3 Plastering 1,115.64 SQM 550.00 613,599.80 55% 337,479.89
Total For Structural Works 1,365,958.77 570,560.88
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb 6.00 SETS 2,828.00 16,968.00 80% 13,574.40
4.1.1.2 900x2150mm Wooden Door Jamb 1.00 SET 2,828.00 2,828.00 80% 2,262.40
4.1.1.3 1300x3000mm Wooden Door Jamb 1.00 SET 2,828.00 2,828.00 80% 2,262.40
4.1.1.4 800x2150mm PVC Flush Door Jamb 3.00 SETS 1,268.00 3,804.00 80% 3,043.20
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.2.1 1000x2100mm Panel Door 6.00 SETS 1,260.00 7,560.00 80% 6,048.00
4.1.2.2 800x2100mm Panel Door 1.00 SET 1,260.00 1,260.00 80% 1,008.00
4.1.2.3 1200x2950mm Panel Door 1.00 SET 1,260.00 1,260.00 80% 1,008.00
4.1.2.4 700x2100mm PVC Flush Door 3.00 SETS 949.00 2,847.00 80% 2,277.60
Sub-Total For Carpentry Works 39,355.00 31,484.00
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board 76.76 SQM 325.00 24,947.00 80% 19,957.60
4.2.2 9mm THK Gypsum Board 266.41 SQM 325.00 86,583.25 80% 69,266.60
4.2.3 12mm THK Hardie Senepa 15.60 SQM 325.00 5,070.00 80% 4,056.00
Sub-Total For Ceiling Works 116,600.25 93,280.20
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles 85.92 SQM 834.00 71,657.28 85% 60,908.69
4.3.2 T&B Floor Tiles 47.85 SQM 697.00 33,351.45 85% 28,348.73
Sub-Total For Tiling Works 105,008.73 89,257.42
 4.4 Cementitious Waterproofing
4.4.1 Balcony 26.06 SQM 350.00 9,121.00 75% 6,840.75
4.4.2 Toilet & Bath 48.73 SQM 350.00 17,055.50 75% 12,791.63
4.4.3 Exterior Wall / Firewall 287.80 SQM 350.00 100,730.00 75% 75,547.50
Sub-Total For Cementitious Waterproofing 126,906.50 95,179.88
4.5 Painting Works
4.5.1 Ceiling 343.81 SQM 344.00 118,270.64 50% 59,135.32
4.5.2 Varnishing Works 56.47 SQM 206.00 11,631.79 85% 9,887.02
4.5.3 Steel Paint 397.76 SQM 299.00 118,931.50 50% 59,465.75
4.5.4 Application of Formoil 230.01 SQM 210.00 48,302.31 50% 24,151.16
4.5.5 Application of Turco 1.00 Lot 45,000.00 45,000.00 25% 11,250.00
Sub-Total For Painting Works 342,136.24 35,401.16
4.6 Wall Finishes
4.6.1 Exterior Walls 601.90 SQM 309.00 185,987.10 80% 148,789.68
4.6.2 Interior Walls 873.32 SQM 395.20 345,136.06 80% 276,108.85
Sub-Total For Wall Finishes 531,123.16 424,898.53
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing and Insulation 119.68 SQM 510.00 61,036.80 75% 45,777.60
Sub-Total For Roofing Works 61,036.80 45,777.60
Total for Architectural Works 1,322,166.68 35,401.16
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain 658,643.09
5.1.1 Excavation 6.55 CU.M 589.00 3,859.13 80%
5.1.2 Reinforcement 82.56 KGS 50.00 4,128.10 85% 3,508.89
5.1.3 Formworks 25.04 SQM 350.00 8,764.00 85% 7,449.40
5.1.4 Concreting 0.65 CU.M 2,150.00 1,386.75 90% 1,248.08
5.1.5 6" CHB 45.75 SQM 206.00 9,424.50 70%
5.1.6 Plastering 47.10 SQM 550.00 25,905.00 75%
Sub-Total For Septic Tank 53,467.48 12,206.36
5.2 Roughing-ins 352.66 LM 103.00 36,323.77 420% 152,559.85
5.3 Chipping Works 92.14 LM 130.00 11,977.94 420% 50,307.35
5.4 Concrete Restoration 12.74 SQM 252.00 3,210.34 415% 13,322.92
5.5 Installation of Plumbing Fixtures
5.5.1 Lavatory 6.00 SETS 850.00 5,100.00 160% 8,160.00
5.5.2 Water Closet 4.00 SETS 1,100.00 4,400.00 160% 7,040.00
5.5.3 Hose Bibb / Faucets 13.00 SETS 350.00 4,550.00 130% 5,915.00
5.5.4 Kitchen Sink 2.00 SETS 800.00 1,600.00 160% 2,560.00
5.5.5 Shower Head 2.00 SETS 450.00 900.00 160% 1,440.00
5.5.6 Floor Drain 1.00 LOT 5,000.00 5,000.00 120% 6,000.00
Sub-Total For Installation of Plumbing Fixtures 73,062.06 216,190.12
Total for Plumbing Works 126,529.54 228,396.48
VI. ELECTRICAL WORKS
6.1 Roughing-ins 909.94 LM 108.00 98,273.25 95% 93,359.59
6.2 Chipping Works 165.14 LM 130.00 21,468.20 95% 20,394.79
6.3 Concrete Restoration 12.58 SQM 253.00 3,183.67 95% 3,024.48
6.4 Wires Pulling 1,668.20 LM 35.00 58,386.93 95% 55,467.58
6.5 Panel Board 2.00 LOT 1,476.26 2,952.52 95% 2,804.89
6.6 Installation of Convenience Outlets and Switches 103.00 SET 119.70 12,329.10 95% 11,712.65
6.9 Installation of Lighting Fixtures 65.00 SET 250.00 16,250.00 95% 15,437.50
7.10 Installation of Strip Lights 48.80 LM 310.00 15,128.00 95% 14,371.60
7.11 Testing and Commissioning 1.00 LOT 50,000.00 50,000.00 95% 47,500.00
Total for Electrical Works 277,971.67
Over-All Estimated Project Cost 3,495,255.99 887,039.57
347,039.57
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Project Cost Estimates

ITEM LABOR CONTRACT

DESCRIPTION QTY UNIT
NO. UNIT COST AMOUNT PERCENT AMOUNT
II. SITE WORKS
2.1 Site Preparation 180.00 SQM 130.00 23,400.00 65%
2.2 Demolition Works 1.00 LOT 120,250.00 120,250.00 50% -
2.3 Excavation 47.09 CU.M 589.00 27,737.36 80% 9,252.27
2.4 Backfill and Compaction 81.23 CU.M 491.00 39,881.48 80%
2.5 Gravel Bedding 16.58 CU.M 368.00 6,102.18 -
2.7 Disposal of construction debris 1.00 LOT 76,375.20 76,375.20 60% 11,456.28
2.8 Removal of formworks and scaffoldings 1.00 LOT 91,350.00 91,350.00 35% 31,972.50
2.9 Soil Poisoning 155.85 SQM 112.50 17,533.13 -
Total For Site Works 402,629.34 52,681.05
III. STRUCTURAL WORKS
3.1 Reinforcement 5,667.20 KGS 50.00 283,359.98 83% 235,188.78
3.2 Formworks 353.86 SQM 350.00 123,852.08 85% 105,274.27
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor slabs) 10.79 CU.M 2,150.00 23,208.03 85% 19,726.83
3.4 Application of low viscosity concrete epoxy 1.00 LOT 21,750.00 21,750.00 20% 4,350.00
3.5 Removal of installed rsb and installation of additional rsb 1,133.44 KGS 30.00 34,003.20 60% 20,401.92
3.6 Vapor Barrier Installation 180.00 SQM 32.00 5,760.00 -
3.7 Roof Framing 1,747.81 KGS 31.00 54,182.25 -
3.8 Masonry Works
3.7.1 6" CHB Laying 473.87 SQM 375.00 177,699.75 90% 159,929.78
3.7.2 4" CHB Laying 83.95 SQM 340.00 28,543.68 90% 25,689.31
3.7.3 Plastering 1,115.64 SQM 550.00 613,599.80 55% 337,479.89
Total For Structural Works 1,365,958.77 570,560.88
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb 6.00 SETS 2,828.00 16,968.00 80% 13,574.40
4.1.1.2 900x2150mm Wooden Door Jamb 1.00 SET 2,828.00 2,828.00 80% 2,262.40
4.1.1.3 1300x3000mm Wooden Door Jamb 1.00 SET 2,828.00 2,828.00 80% 2,262.40
4.1.1.4 800x2150mm PVC Flush Door Jamb 3.00 SETS 1,268.00 3,804.00 80% 3,043.20
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.2.1 1000x2100mm Panel Door 6.00 SETS 1,260.00 7,560.00 80% 6,048.00
4.1.2.2 800x2100mm Panel Door 1.00 SET 1,260.00 1,260.00 80% 1,008.00
4.1.2.3 1200x2950mm Panel Door 1.00 SET 1,260.00 1,260.00 80% 1,008.00
4.1.2.4 700x2100mm PVC Flush Door 3.00 SETS 949.00 2,847.00 80% 2,277.60
Sub-Total For Carpentry Works 39,355.00 31,484.00
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board 76.76 SQM 325.00 24,947.00 80% 19,957.60
4.2.2 9mm THK Gypsum Board 266.41 SQM 325.00 86,583.25 80% 69,266.60
4.2.3 12mm THK Hardie Senepa 15.60 SQM 325.00 5,070.00 80% 4,056.00
Sub-Total For Ceiling Works 116,600.25 93,280.20
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles 85.92 SQM 834.00 71,657.28 85% 60,908.69
4.3.2 T&B Floor Tiles 47.85 SQM 697.00 33,351.45 85% 28,348.73
Sub-Total For Tiling Works 105,008.73 89,257.42
 4.4 Cementitious Waterproofing
4.4.1 Balcony 26.06 SQM 350.00 9,121.00 75% 6,840.75
4.4.2 Toilet & Bath 48.73 SQM 350.00 17,055.50 75% 12,791.63
4.4.3 Exterior Wall / Firewall 287.80 SQM 350.00 100,730.00 75% 75,547.50
Sub-Total For Cementitious Waterproofing 126,906.50 95,179.88
4.5 Painting Works
4.5.1 Ceiling 343.81 SQM 344.00 118,270.64 50% 59,135.32
4.5.2 Varnishing Works 56.47 SQM 206.00 11,631.79 85% 9,887.02
4.5.3 Steel Paint 397.76 SQM 299.00 118,931.50 50% 59,465.75
4.5.4 Application of Formoil 230.01 SQM 210.00 48,302.31 50% 24,151.16
4.5.5 Application of Turco 1.00 Lot 45,000.00 45,000.00 25% 11,250.00
Sub-Total For Painting Works 342,136.24 35,401.16
4.6 Wall Finishes
4.6.1 Exterior Walls 601.90 SQM 309.00 185,987.10 80% 148,789.68
4.6.2 Interior Walls 873.32 SQM 395.20 345,136.06 80% 276,108.85
Sub-Total For Wall Finishes 531,123.16 424,898.53
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing and Insulation 119.68 SQM 510.00 61,036.80 75% 45,777.60
Sub-Total For Roofing Works 61,036.80 45,777.60
Total for Architectural Works 1,322,166.68 35,401.16
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain 658,643.09
5.1.1 Excavation 6.55 CU.M 589.00 3,859.13 80%
5.1.2 Reinforcement 82.56 KGS 50.00 4,128.10 85% 3,508.89
5.1.3 Formworks 25.04 SQM 350.00 8,764.00 85% 7,449.40
5.1.4 Concreting 0.65 CU.M 2,150.00 1,386.75 90% 1,248.08
5.1.5 6" CHB 45.75 SQM 206.00 9,424.50 70%
5.1.6 Plastering 47.10 SQM 550.00 25,905.00 75%
Sub-Total For Septic Tank 53,467.48 12,206.36
5.2 Roughing-ins 352.66 LM 103.00 36,323.77 420% 152,559.85
5.3 Chipping Works 92.14 LM 130.00 11,977.94 420% 50,307.35
5.4 Concrete Restoration 12.74 SQM 252.00 3,210.34 415% 13,322.92
5.5 Installation of Plumbing Fixtures
5.5.1 Lavatory 6.00 SETS 850.00 5,100.00 160% 8,160.00
5.5.2 Water Closet 4.00 SETS 1,100.00 4,400.00 160% 7,040.00
5.5.3 Hose Bibb / Faucets 13.00 SETS 350.00 4,550.00 130% 5,915.00
5.5.4 Kitchen Sink 2.00 SETS 800.00 1,600.00 160% 2,560.00
5.5.5 Shower Head 2.00 SETS 450.00 900.00 160% 1,440.00
5.5.6 Floor Drain 1.00 LOT 5,000.00 5,000.00 120% 6,000.00
Sub-Total For Installation of Plumbing Fixtures 73,062.06 216,190.12
Total for Plumbing Works 126,529.54 228,396.48
VI. ELECTRICAL WORKS
6.1 Roughing-ins 909.94 LM 108.00 98,273.25 95% 93,359.59
6.2 Chipping Works 165.14 LM 130.00 21,468.20 95% 20,394.79
6.3 Concrete Restoration 12.58 SQM 253.00 3,183.67 95% 3,024.48
6.4 Wires Pulling 1,668.20 LM 35.00 58,386.93 95% 55,467.58
6.5 Panel Board 2.00 LOT 1,476.26 2,952.52 95% 2,804.89
6.6 Installation of Convenience Outlets and Switches 103.00 SET 119.70 12,329.10 95% 11,712.65
6.9 Installation of Lighting Fixtures 65.00 SET 250.00 16,250.00 95% 15,437.50
7.10 Installation of Strip Lights 48.80 LM 310.00 15,128.00 95% 14,371.60
7.11 Testing and Commissioning 1.00 LOT 50,000.00 50,000.00 95% 47,500.00
Total for Electrical Works 277,971.67
Over-All Estimated Project Cost 3,495,255.99 887,039.57
347,039.57