DATE :

PROJECT : Proposed 3-storey Residence

SUBJECT : Cost Estimate

CALENDAR
DAYS :

ITEM NO. SCOPE OF WORK QUANTITY UNIT COST TOTAL AMOUNT

Materials Labor Total

I. GENERAL REQUIREMENTS
1.00 Permits and licenses 1.00 lot by owner -
2.00 Mobilization/Demobilization 1.00 lot 50,000.00 50,000.00 50,000.00
3.00 Temporary facilities 1.00 lot 140,000.00 20,000.00 160,000.00 160,000.00
4.00 Clearing and hauling 1.00 lot 80,000.00 80,000.00 80,000.00
5.00 Bonds and insurance 1.00 lot 120,000.00 120,000.00
6.00 Temporary water and elect. 1.00 lot 80,000.00 30,000.00 110,000.00 110,000.00
7.00 Others
- I.D's for Workers 1.00 lot 54,000.00 54,000.00
- As-built plans 1.00 lot 40,000.00 40,000.00
Sub-total I 614,000.00

II. EARTHWORKS
1.00 Excavation 896.90 cu.m. 1,500.00 1,500.00 1,345,345.20
2.00 Backfilling and compaction 551.04 cu.m. 700.00 700.00 385,726.32
3.00 Chemical soil treatment 680.29 sq.m. 150.00 50.00 200.00 136,058.00
4.00 Gravel bed 23.83 cu.m. 1,450.00 750.00 2,200.00 52,426.00
5.00 Others
Sub-total II 1,919,555.52

III. CONCRETING WORKS

1.00 Footings 21.07 cu.m. 5,500.00 750.00 6,250.00 131,687.50
2.00 FTB 7.46 cu.m. 5,500.00 750.00 6,250.00 46,625.00
3.00 Columns 19.86 cu.m. 5,500.00 750.00 6,250.00 124,096.88
4.00 Slab on fill including driveway
and service area 46.81 cu.m. 5,500.00 750.00 6,250.00 292,562.50
5.00 Ground floor beams 12.82 cu.m. 5,500.00 750.00 6,250.00 80,125.00
6.00 Second floor beams 9.73 cu.m. 5,500.00 750.00 6,250.00 60,812.50
7.00 Retaining walls 55.86 cu.m. 5,500.00 750.00 6,250.00 349,125.00
8.00 Suspended slab 61.28 cu.m. 5,500.00 750.00 6,250.00 383,000.00
9.00 Roof beams including concrete
gutter 8.82 cu.m. 5,500.00 750.00 6,250.00 55,125.00
 ITEM NO. SCOPE OF WORK QUANTITY UNIT COST TOTAL AMOUNT
Materials Labor Total
10.00 Lintel beams 4.65 cu.m. 5,500.00 750.00 6,250.00 29,062.50
11.00 Concrete stairs 9.50 cu.m. 5,500.00 750.00 6,250.00 59,375.00
12.00 Cistern tank cu.m. N.A
13.00 Catch basin, manholes, etc. cu.m. Included
14.00 Septic tank cu.m. N.A
15.00 MERALCO post cu.m. N.A
16.00 Others cu.m.
Sub-total III 1,611,596.88

IV. REBARWORKS
1.00 Footings 1,150.76 kgs 60.00 18.00 78.00 89,759.28
2.00 FTB 1,308.80 kgs 60.00 18.00 78.00 102,086.40
3.00 Columns 7,888.65 kgs 60.00 18.00 78.00 615,314.70
4.00 Slab on fill including driveway
and service area 1,451.10 kgs 60.00 18.00 78.00 113,185.80
5.00 Ground floor beams 3,241.25 kgs 60.00 18.00 78.00 252,817.50
6.00 Second floor beams 2,973.75 kgs 60.00 18.00 78.00 231,952.50
7.00 Retaining walls 8,212.05 kgs 60.00 18.00 78.00 640,539.90
8.00 Elevator walls kgs N.A
9.00 Suspended slab 6,841.80 kgs 60.00 18.00 78.00 533,660.40
10.00 Roof beams 1,523.65 kgs 60.00 18.00 78.00 118,844.70
13.00 Lintel beams 459.90 kgs 60.00 18.00 78.00 35,872.20
14.00 Concrete stairs 1,344.00 kgs 60.00 18.00 78.00 104,832.00
15.00 Cistern tank kgs N.A
16.00 Catch basin, manholes, etc. kgs Included
17.00 Septic tank kgs N.A
18.00 MERALCO post kgs N.A
19.00 Tie wire 22.00 rolls 3,500.00 3,500.00 77,000.00
20.00 Others
Sub-total IV 2,915,865.38

V. FORMWORKS AND SCAFFOLDINGS

1.00 Columns 224.55 sq.m. 750.00 500.00 1,250.00 280,687.50
2.00 Ground floor beams 154.53 sq.m. 750.00 500.00 1,250.00 193,162.50
3.00 Second floor beams 113.88 sq.m. 750.00 500.00 1,250.00 142,350.00
4.00 Retaining walls 467.23 sq.m. 750.00 500.00 1,250.00 584,037.50
6.00 Suspended slab 526.47 sq.m. 750.00 500.00 1,250.00 658,087.50
7.00 Roof beams 108.68 sq.m. 750.00 500.00 1,250.00 135,850.00
10.00 Lintel beams 15.75 sq.m. 750.00 500.00 1,250.00 19,687.50
11.00 Concrete stairs 46.52 sq.m. 750.00 500.00 1,250.00 58,150.00
12.00 Cistern tank N.A
13.00 Septic tank N.A
14.00 MERALCO post N.A
15.00 Assorted nails Included
 ITEM NO. SCOPE OF WORK QUANTITY UNIT COST TOTAL AMOUNT
Materials Labor Total
16.00 Others
Sub-total V 2,072,012.50

VI. STRUCTURAL STEEL AND OTHER METALS

1.00 Steel trusses and purlins 298.41 sq.m. 1,200.00 800.00 2,000.00 596,820.00
2.00 Grating and trench cover lot N.A
3.00 Stainless steel cover for cistern kgs. N.A
4.00 Railing for balcony and stairs No Detail
5.00 Others
Sub-total VI 596,820.00

VII. MASONRY WORKS

1.00 0.10m CHB with mortar 241.24 sq.m. 800.00 350.00 1,150.00 277,426.00
2.00 0.15m CHB with mortar 647.56 sq.m. 800.00 350.00 1,150.00 744,694.00
3.00 Plastering works
a. Interior walls 1,130.04 sq.m. 600.00 330.00 930.00 1,050,937.20
b. Exterior walls 647.56 sq.m. 600.00 330.00 930.00 602,230.80
c. Retaining Wall 136.67
d. Linear Plastering on Window and
Door openings 789.34 l.m. 120.00 120.00 94,720.50
4.00 Rebarworks 2,976.68 kgs 80.00 15.00 95.00 282,784.27
5.00 Tie wire 3.00 rolls 3,750.00 3,750.00 11,250.00
6.00 Concrete floor topping for 900mm x
900mm Homogenous tiles ( FF-1 ) 240.38 sq.m. 800.00 300.00 1,100.00 264,414.15
7.00 Concrete floor topping for 300mm x
600mm Homogenous tiles ( FF-2 ) 36.11 sq.m. 800.00 300.00 1,100.00 39,720.45
8.00 Concrete floor topping for Outdoor
Type Wood Decking ( FF-3 ) 97.77 sq.m. 800.00 300.00 1,100.00 107,542.05
9.00 Concrete floor topping for Plain
Cement Finish ( FF-4) 251.35 sq.m. 800.00 300.00 1,100.00 276,483.90
10.00 Concrete floor topping for 600mm x
600mm Ceramic Floor tiles ( FF-5 ) 22.98 sq.m. 800.00 300.00 1,100.00 25,282.95
11.00 Concrete floor topping for 300mm x
300mm Ceramic Floor tiles ( FF-6 ) 4.60 sq.m. 800.00 300.00 1,100.00 5,060.88
12.00 Concrete floor topping for 200mm x
1800mm Engineered Wood Planks ( FF-7 ) 151.50 sq.m. 800.00 300.00 1,100.00 166,654.95
13.00 Wall preparation for natural stone
cladding sq.m.. N.A
14.00 Concrete floor topping for second
floor sq.m.. Included
15.00 Supply and installation of sleepers
for wood floor-yakal w/black coaltar 23.66 sq.m.. 600.00 300.00 900.00 21,294.00
16.00 GFRC Fascia l.m. N.A
17.00 Concrete pre-cast for columns l.m. N.A
 ITEM NO. SCOPE OF WORK QUANTITY UNIT COST TOTAL AMOUNT
Materials Labor Total
18.00 Concrete pre-cast for balusters l.m. N.A
19.00 Plasterglass ceiling moulding l.m. N.A
20.00 Others
Sub-total VII 3,970,496.10

VIII. THERMAL AND MOISTURE PROTECTION

1.00 6-mil polyethylene vapor
barrier 388.00 sq.m. 300.00 250.00 550.00 213,400.44
2.00 Vandex waterproofing 360.72 sq.m. 650.00 300.00 950.00 342,684.00
3.00 Epoxy water tank lining sq.m. N.A
4.00 3-ply membrane waterproofing
for concrete gutter sq.m. N.A
5.00 3-ply membrane waterproofing
for T&B 70.76 sq.m. 750.00 300.00 1,050.00 74,299.68
6.00 Sealant, caulking and seals 1.00 lot 8,000.00 8,000.00
7.00 Others
Sub-total VIII 638,384.12

IX. CARPENTRY WORKS

1.00 Door and window casing-narra l.m. Excluded
2.00 Door and window casing-tanguile l.m. Excluded
3.00 Wood treatment 1.00 lot 20,000.00 20,000.00
4.00 Wood door jambs-guijo
D1 ( Narra ) 1.60 x 3.00m 1.00 set 12,500.00 750.00 13,250.00 13,250.00
D2 ( 4.30 x 3.00m ) 1.00 set 10,500.00 1,250.00 11,750.00 11,750.00
D3 ( 0.80 x 3.00m ) 1.00 set 8,700.00 750.00 9,450.00 9,450.00
D4 ( 0.90 x 3.00m ) 1.00 set 8,700.00 750.00 9,450.00 9,450.00
D5 ( 0.80 x 3.00m ) 2.00 sets 8,700.00 750.00 9,450.00 18,900.00
D9 (0.90 x 3.00m ) 1.00 set 8,700.00 750.00 9,450.00 9,450.00
D12 ( 0.80 x 1.50m ) 1.00 set 6,500.00 650.00 7,150.00 7,150.00
D13 ( 0.90 x 2.25m ) 2.00 sets 8,500.00 750.00 9,250.00 18,500.00
D14 ( 0.80 x 2.25m) 1.00 set 8,500.00 750.00 9,250.00 9,250.00
D18 ( 0.80 x 2.25 ) 4.00 sets 8,500.00 750.00 9,250.00 37,000.00
D20 ( 0.90 x 2.25m) 2.00 sets 8,500.00 750.00 9,250.00 18,500.00
D22 ( 1.20 x 2.25m ) 1.00 set 9,200.00 750.00 9,950.00 9,950.00
D23 ( 0.80 x 2.25m ) 1.00 set 8,500.00 750.00 9,250.00 9,250.00
5.00 Kitchen Cabinet set Excluded
6.00 Closets set
7.00 Media room set
8.00 Others
Sub-total IX 201,850.00

X. ROOFING MATERIALS
1.00 Ga#24 pre-painted corrugated sq.m. Excluded
 ITEM NO. SCOPE OF WORK QUANTITY UNIT COST TOTAL AMOUNT
Materials Labor Total
2.00 Thermobreak 5mm thk. 2-side alum. 298.41 sq.m. 350.00 220.00 570.00 170,093.70
3.00 Ga#16 Painted Perforated Metal sht.
4.00 Ga#24 Stone coated metal roofing 298.41 sq.m. 2,500.00 500.00 3,000.00 895,230.00
5.00 Others
Sub-total X 1,065,323.70

XI. PLUMBING WORKS 623.55 sq.m. 2,700.00 350.00 3,050.00 1,901,827.50

1.00 Sanitary line and vent system
2.00 Hot and cold water line
3.00 Storm drainage system
4.00 Under drain system
5.00 Installation of plumbing fixtures
6.00 Others
Sub-total XI 1,901,827.50

XII. ELECTRICAL WORKS 623.55 sq.m. 2,500.00 800.00 3,300.00 2,057,715.00

1.00 Conduits, boxes and fittings
2.00 Wires and cables
3.00 Wiring devices
4.00 Auxiliary system
5.00 Miscellaneous and hardware

Sub-total XII 2,057,715.00

Total Direct Cost 19,565,446.69

XIII. MARK-UP AND

CONTINGENCIES 0.30 5,869,634.01

0.10

TOTAL AMOUNT ROUGHIN IN Php 25,435,080.70

PROJECT : Proposed 3-storey Residence for Mr. George Cua

Ayala Westgrove Heights Silang Cavite

SUBJECT : Bid Proposal Form

(Finishing only)

ITEM NO. SCOPE OF WORK QUANTITY UNIT COST TOTAL AMOUNT

Materials Labor Total
 ITEM NO. SCOPE OF WORK QUANTITY UNIT COST TOTAL AMOUNT
Materials Labor Total
I. FLOOR FINISHES ( Tiles by Owner Tile Adhesive included )
1.00 Installation of 900mm x 900mm
Homogenous Floor Tiles ( OSM - FF1 ) 240.38 sqm. 250.00 450.00 700.00 168,266.00
2.00 Installation of 300mm x 600mm
Homogenous Floor Tiles ( OSM - FF2 ) 36.11 sqm. 250.00 450.00 700.00 25,277.00
3.00 Installation of Outdoor Type Wood Decking
( OSM-FF3 ) 97.77 sqm. Excluded
4.00 Plain Cement Finish ( FF4 ) 251.35 sqm. 250.00 450.00 700.00 175,945.00
5.00 Installation of 600mm x 600mm
Ceramic Floor Tiles ( OSM - FF5 ) 22.98 sqm. 250.00 450.00 700.00 16,086.00
6.00 Installation of 300mm x 300mm
Ceramic Floor Tiles ( OSM - FF6 ) 4.60 sqm. 250.00 450.00 700.00 3,220.00
7.00 Installation of 200mm x 1800mm
Engineered Wood Planks ( FF7 ) 151.50 sq.m. Excluded
8.00 Others
Sub-total I 388,794.00

II. WALL FINISHES

1.00 Acrytex textured paint finish - ext. 784.23 sq.m. 585.00 327.60 912.60 715,688.30
2.00 Roller paint finish - interior 1,777.60 sq.m. 455.00 227.50 682.50 1,213,212.00
3.00 Installation of 300mm x 600mm
Homogenous Wall Tiles ( OSM - FF2 ) 148.73 sq.m. 250.00 500.00 750.00 111,545.10
4.00 Installation of 300mm x 300mm
Ceramic Wall Tiles ( OSM - FF6 ) 32.40 sq.m. 250.00 500.00 750.00 24,300.00
5.00 Others sq.m.
Sub-total II 2,064,745.40

III. CEILING FINISHES

1.00 Painting 776.66 sq.m. 455.00 455.00 910.00 706,764.24
2.00 12mm Gypsum board (US) on
LGS framing system ( CF1 ) 351.63 sq.m. 1,170.00 390.00 1,560.00 548,549.82
3.00 12mm moisture resistant (US)
gypsum board for toilets ( CF2 ) 274.12 sq.m. 1,170.00 390.00 1,560.00 427,632.66
4.00 12mm Ficem board ( CF3 ) 141.58 sq.m. 1,500.00 390.00 1,890.00 267,589.98
5.00 Slab soffit in Paint Finish ( CF4 ) 9.32 sq.m. 150.00 120.00 270.00 2,517.48
5.00 Others
Sub-total III 1,953,054.18

IV. DOORS AND WINDOWS

1.00 Narra wooden doors ( Installation only ) 1.00 pcs. 5,000.00 5,000.00 5,000.00
2.00 Tanguile wooden doors ( Installation only ) 27.00 pcs. 2,600.00 2,600.00 70,200.00
3.00 Installation of aluminum sliding door
powder coated w/ frame and screen 1.00 lot Excluded
 ITEM NO. SCOPE OF WORK QUANTITY UNIT COST TOTAL AMOUNT
Materials Labor Total
4.00 Installation of aluminum windows
powder coated w/ frame and screen 1.00 lot Excluded
5.00 Finishing hardware 1.00 lot included
6.00 Others
Sub-total IV 75,200.00

Total Direct Cost 4,481,793.58

V. MARK-UP AND
CONTINGENCIES 0.20 896,358.72

TOTAL AMOUNT FINISHING Php 5,378,152.29

TOTAL AMOUNT 30,813,232.99

FLOOR AREA 623.55 m2

per sq. m. 49,415.82

FOOTINGS
Footing B L T Volume QTY (in cu.m)

2 1.2 1.2 0.3 0.432 5 2.16

3 1.6 1.6 0.35 0.896 2 1.79
4 1.8 1.8 0.35 1.134 2 2.27
5 0 0 0.00
6 2.2 2.2 0.4 1.936 2 3.87
7 2.4 2.4 0.45 2.592 1 2.59
8 2.6 2.4 0.45 2.808 1 2.81
15.49

FTB Height Width Length Volume QTY (in cu.m)

1 0.25 0.4 3 0.3 2 0.60

1 0.25 0.4 6.1 0.61 2 1.22
1 0.25 0.4 5.9 0.59 3 1.77
1 0.25 0.4 3.4 0.34 1 0.34
2 0.25 0.6 10 1.5 1 1.50
1 0.25 0.4 5.3 0.53 3 1.59
0 0.00
12 7.02

RWF Height Width Length Volume QTY (in cu.m)

1 0.3 0.6 6.1 1.098 2 2.20

1 0.3 0.6 5.9 1.062 1 1.06
1 0.3 0.6 6.4 1.152 1 1.15
1 0.3 0.6 6.6 1.188 1 1.19
5.60

COLUMNS
Column Width Length Height Volume QTY (in cu.m)

1 0.2 0.5 10.2 1.02 3 3.06

2 0.2 0.8 10.2 1.632 2 3.26
3 0.25 0.5 10.2 1.275 1 1.28
4 0.25 0.45 10.2 1.1475 1 1.15
5 0.25 0.6 10.2 1.53 2 3.06
6 0.25 0.6 10.2 1.53 2 3.06
 7 0.25 0.5 4.05 0.50625 1 0.51
8a 0.6 0.25 10.2 1.53 1 1.53
8b 0.2 0.35 10.2 0.714 1 0.71
PC1 0.2 0.6 6.15 0.738 1 0.74
18.35

RW Width Length Height Volume QTY (in cu.m)

1 0.2 6.1 4.2 5.124 2 10.25

1 0.2 5.9 4.2 4.956 1 4.96
1 0.2 6.4 4.2 5.376 1 5.38
1 0.2 6.6 4.2 5.544 1 5.54
5 26.12
D

1.2
1.2
1.2

1.2
1.2
1.2
FOOTING TIE BEAM

FTB Height Length Area 1 Subtotal 1 QTY

1 0.25 3 0.75 2 1.5 2

1 0.25 6.1 1.525 2 3.05 2
1 0.25 5.9 1.475 2 2.95 3
1 0.25 3.4 0.85 2 1.7 1
2 0.25 10 2.5 2 5 1
1 0.25 5.3 1.325 2 2.65 3

COLUMNS
Column Width Height Area 1 Subtotal 1 Length

1 0.2 10.2 2.04 2 4.08 0.5

2 0.2 10.2 2.04 2 4.08 0.8
3 0.25 10.2 2.55 2 5.1 0.5
4 0.25 10.2 2.55 2 5.1 0.45
5 0.25 10.2 2.55 2 5.1 0.6
6 0.25 10.2 2.55 2 5.1 0.6
7 0.25 4.05 1.0125 2 2.025 0.5
8a 0.6 10.2 6.12 2 12.24 0.25
8b 0.2 10.2 2.04 2 4.08 0.35
PC1 0.2 6.15 1.23 2 2.46 0.6

RETAINING WALL
RW Length Height Area 1 Subtotal 1 Width

1 6.1 4.2 25.62 2 51.24 0.2

1 5.9 4.2 24.78 2 49.56 0.2
1 6.4 4.2 26.88 2 53.76 0.2
1 6.6 4.2 27.72 2 55.44 0.2
105

Roofbeam Height Length Area 1 Subtotal 1 Width

X-axis 0.4 50 20 2 40 0.2

Y-axis 0.4 55 22 2 44 0.2
Length

3
6.1
8.85
1.7
5
7.95
32.6

Height Area 2 Subtotal 2 TOTAL QTY (in sqm)

10.2 5.1 2 10.2 9.18 3 27.54

10.2 8.16 2 16.32 12.24 2 24.48
10.2 5.1 2 10.2 10.20 1 10.20
10.2 4.59 2 9.18 9.69 1 9.69
10.2 6.12 2 12.24 11.22 2 22.44
10.2 6.12 2 12.24 11.22 2 22.44
4.05 2.025 2 4.05 4.05 1 4.05
10.2 2.55 2 5.1 14.79 1 14.79
10.2 3.57 2 7.14 7.65 1 7.65
6.15 3.69 2 7.38 6.15 1 6.15
149.43

Height Area 2 Subtotal 2 TOTAL QTY (in sqm)

4.2 0.84 2 1.68 52.08 2 104.16

4.2 0.84 2 1.68 50.40 1 50.40
4.2 0.84 2 1.68 54.60 1 54.60
4.2 0.84 2 1.68 56.28 1 56.28
265.44

Length Area 2 Subtotal 2 TOTAL

50 10 1 10 50.00
55 11 1 11 55.00
105.00