H.N.

DE-BUILD CONSTRUCTION SERVICES

Business Name No.: 4290856
Series of 2022-2027

Date : November 15, 2022

Location: : Batangas

Project: : Two to Three Units Residential-Tiny Homes Development

with Amenities

To: : Anna Loraine Ellarina

Client
Thru : Harison Jagto
Contractor / Relative

Subject : Quatation of the following Construction and Scope of Work

Dear Sir/ Ma'am,

Our business offers but not limited to Design and Build, Construction Management Services from start to finish.
We would like to submit our proposed design and quotation for the following scope of work of the project.

Project: : Two to Three Units Residential-Tiny Homes Development

with Amenities
Area : 566.8 sq. m.

Marking Description Quantity Unit Unit Cost Total Sub-Total

0.00 Preliminaries
Scope of Works:
a. Site Clearing
b. Layout
c. Column Footing 8.10 cu. m.
d. Wall and Zocallo Footing 46.00 cu. m.
e. Septic Tank 6.75 cu. m.

Labor:
Excavation 60.85 cu. m. ₱ 300.00 ₱ 18,255.00

Materials:
Assorted Form Lumber 167.00 bd. ft. ₱ 25.00 ₱ 4,175.00
CW Nails 3.00 kl ₱ 96.00 ₱ 288.00
Nylon Cord 3.00 rolls ₱ 60.00 ₱ 180.00

Material Cost ₱ 4,643.00

Labor Cost ₱ 18,255.00
Total Cost ₱ 22,898.00

1.00 Concrete Works

Scope of Work:
1. Construction of reinforced concrete works system with deformed bars layout arranged according to structural plans
and specification, includes the following:
a. Column Footings
b. Columns
c. Floor Slabs on Grade - all areas includ. Porch,
Slab thickness shall be 0.10m with temperature bars spaced 0.60m bothways on top of gravel bed throughout.
d. Roof Beams
e. Lavatory Counters
f. Lintel Beam
NOTE: Use Grade 40 Reinforcing Steel and 28 days curing period for concrete.
All column footings shall be laid with boulders underneath, tampered thoroughly to compact soil.
 This item includes cement-plastering of all exposed surfaces of columns, beams,and stiffeners.
Materials:
Portland Cement 585.00 bags 250.00 ₱ 146,250.00
Sand 33.00 cu.m 950.00 ₱ 31,350.00
Gravel 64.00 cu.m 950.00 ₱ 60,800.00
GI Tie Wire #16 25.00 kgs 67.00 ₱ 1,675.00
Deformed Bar 8mmØ x 6m 148.00 lgths 95.00 ₱ 14,060.00
Deformed Bar 10mmØ x 6m 194.00 lgths 154.50 ₱ 29,973.00
Deformed Bar 12mmØ x 6m 164.00 lgths 223.50 ₱ 36,654.00
Hacksaw Blade 18.00 pcs 55.00 ₱ 990.00

Total Material Cost ₱ 321,752.00

Labor Cost 30% of MC ₱ 96,525.60
Total Cost ₱ 418,277.60

2.00 Masonry Works

Scope of Work:
1. Construction of wall/zocallo footing with deformed bars arranged according to structural plans and specification:
a. Wall Footing - 0.30m x 0.15m x 40 lin.m
b. Zocallo Footing - 0.30m x 0.10m x 14.10 lin.m
2. Erecting of CHB walls/zocallo
3. Cement-plastering smooth-finish of all exposed concrete walls and window jambs
NOTE: Plastering and finishing of concrete surfaces includes
fashioning of exterior window mouldings and window sill rabbets.

Materials:
Portland Cement 386.00 bags ₱ 250.00 ₱ 96,500.00
Mix Sand (Mortar) 24.00 cu.m ₱ 900.00 ₱ 21,600.00
Fine Sand (Paste) 8.00 cu.m ₱ 1,100.00 ₱ 8,800.00
GI Tie Wire #16 15.00 kgs ₱ 67.00 ₱ 1,005.00
Deformed Bar 10mmØ x 6m 338.00 lgths ₱ 154.50 ₱ 52,221.00
Hacksaw Blade 10.00 pcs ₱ 55.00 ₱ 550.00
Concrete Hollow Block 4" x 8" x 16" 6,749.00 pcs ₱ 10.00 ₱ 67,490.00
Concrete Hollow Block 6" x 8" x 16" 334.00 pcs ₱ 18.00 ₱ 6,012.00

Material Cost ₱ 254,178.00

Labor Cost 30% of MC ₱ 76,253.40
Total Cost ₱ 330,431.40

3.00 Carpentry Works

Scope of Work:
1. Installation of Interior Ceilings
2. Installation o Roofing Air Ventilation
3. Formworks and Scaffoldings

Materials:
CEILING BOARDS AND JOISTS FOR INTERIOR AND EXTERIOR CEILING - 96.80 sq.m
Marine Plywood 48.00 shts ₱ 360.00 ₱ 17,280.00
Metal Furring 116.00 lgths ₱ 125.00 ₱ 14,500.00
Carrying Channel 48.00 lgths ₱ 135.00 ₱ 6,480.00
Metal Wall Angle 35.00 lgths ₱ 65.00 ₱ 2,275.00
W-Clip 432.00 pcs ₱ 5.00 ₱ 2,160.00
Scoring Knife 2.00 pcs ₱ 139.00 ₱ 278.00
Hacksaw Blade 3.00 pcs ₱ 55.00 ₱ 165.00
Alum. Blind Rivets 1/8" x 3/8" 5.00 box ₱ 240.00 ₱ 1,200.00
Concrete Nail 1" 2.00 kgs ₱ 60.00 ₱ 120.00
Masonry Drill Bit 1/8" 2.00 pcs ₱ 95.00 ₱ 190.00
Metal Screw 1" and PVC Tox 500.00 pcs ₱ 2.00 ₱ 1,000.00
CEILING AIR VENTILATION
Mesh Wire 1/8" x 36" 5.00 mtrs ₱ 75.00 ₱ 375.00
 FORMWORKS AND FALSEWORKS (for Columns, Beams and Cover Slabs)
Coco Lumber 2" x 2" x 10' 333.33 bd.ft ₱ 21.00 ₱ 6,999.93
Coco Lumber 2" x 3" x 10' 200.00 bd.ft ₱ 21.00 ₱ 4,200.00
Ord. Plywood 1/2 x 4' x 8' 47.00 shts ₱ 325.00 ₱ 15,275.00
CW Nail 1" 2.00 kgs ₱ 70.00 ₱ 140.00
CW Nail 2-1/2" 20.00 kgs ₱ 70.00 ₱ 1,400.00
CW Nail 4" 15.00 kgs ₱ 70.00 ₱ 1,050.00
Concrete Nail 4" 3.00 kgs ₱ 70.00 ₱ 210.00

Material Cost ₱ 29,274.93

Labor Cost 30% of MC ₱ 8,782.48
Total Cost ₱ 38,057.41

4.00 Doors and Windows

Materials:
DOORS
D1 - (0.90m x 2.10m) Sliding Door 3.00 sets ls ₱ 71,175.00
(with Door Knob and Hinges)
D2 - (0.70m x 2.10m) Flush Door 3.00 sets ₱ 2,500.00 ₱ 7,500.00
(with Door Knob and Hinges)
D3 - (0.70m x 2.10m) PVC Door 3.00 sets ₱ 1,800.00 ₱ 5,400.00
(with Door Knob and Hinges)

WINDOWS
W1 - Fix & Awning Glass Window 54.00 sets ₱ 2,650.00 ₱ 143,100.00
powder coated jamb and frame
2-Panel (1.40m x 1.18m)

Material Cost ₱ 227,175.00

Labor Cost 30% of MC ₱ 68,152.50
Total Cost ₱ 295,327.50

5.00 Steel Works

Scope of Work:
1. Installation of Rafters and Sag Rods
2. Fabrication of Fascia Framing
3. Fabrication and Installation of Handrail
4. Appliction of metal primer on all metal surfaces

Materials:
RAFTERS, PURLINS, SAG ROD AND FASCIA FRAMING
C-Purlin 1.5mm x 2" x 6" 12.00 lgths ₱ 950.00 ₱ 11,400.00
C-Purlin 1.5mm x 2" x 3" 48.00 lgths ₱ 580.00 ₱ 27,840.00
Plain Round Bar 10mmØ x 6m (for Sag Rod) 9.00 lgths ₱ 223.50 ₱ 2,011.50
Angle Bar 3.5mm x 1 1/2" x 1 1/2" x 6m 22.00 lgths ₱ 450.00 ₱ 9,900.00
(for Fascia Framing)
Flat Bar 3.5mm x 1" x 6m 8.00 lgths ₱ 150.00 ₱ 1,200.00
(for Fascia Framing)
HANDRAIL
GI Pipe 2"Ø x 6m, sched.40 7.00 lgths ₱ 1,200.00 ₱ 8,400.00
Square Bar 12mm 19.00 lgths ₱ 250.00 ₱ 4,750.00
GI Elbow 2"Ø x 90° 6.00 pcs ₱ 120.00 ₱ 720.00
GI Flange 2"Ø 2.00 pcs ₱ 90.00 ₱ 180.00
NOTE: To set accordingly as shown in the Perspective
METAL PRIMING OF ALL METAL SURFACES - 146.7 sq.m
Red Oxide Primer Paint 5.00 gals ₱ 440.00 ₱ 2,200.00
Paint Thinner 2.00 gals ₱ 160.00 ₱ 320.00
Paint Brush 3.00 pcs ₱ 30.00 ₱ 90.00
OTHER MATERIALS
Welding Rod 1/8" (20kgs/box) 2.00 box ₱ 2,400.00 ₱ 4,800.00
 Cutting disk 8.00 pc ₱ 75.00 ₱ 600.00

Material Cost ₱ 74,231.50

Labor Cost 30% of MC ₱ 22,269.45
Total Cost ₱ 96,500.95

6.00 Roofing Works

Scope of Work:
1. Installation of Pre-painted Long-span Roofing Sheets
2. Installation of Flashing
3. Installation of Pre-painted Fascia Cover

Materials:
Long-Span Pre-Painted Rib-Type 221.00 lin.m ₱ 260.00 ₱ 57,460.00
Pre-painted Plain Sheet 0.400mm x 18" x 8' (for Wall Flashing) 19.00 lgths ₱ 585.00 ₱ 11,115.00
Pre-painted Pre-bent Fascia Cover w/Mouldin 10.00 lgths ₱ 585.00 ₱ 5,850.00
Tekscrew for Steel #2 12/24 x 45mm 1,380.00 pcs ₱ 3.00 ₱ 4,140.00
Alum. Blind Rivets 1/8" x 3/8" 1.00 box ₱ 250.00 ₱ 250.00
Elastomeric Sealant 2.00 ltrs ₱ 410.00 ₱ 820.00
Touch-up Paint 2.00 cans ₱ 322.00 ₱ 644.00

Material Cost ₱ 80,279.00

Labor Cost 30% of MC ₱ 24,083.70
Total Cost ₱ 104,362.70

7.00 Tile Works

Scope of Work:
1. Tiling of Comfort Room - 71.81 sq.m
2. Tiling of Lavatory Counters - 2.4 sq.m
3. Tiling of Interior floors for First & Second Floor - 278 sq.m
Materials:
NOTE: CR Wall tile height shall be 1.60m or 8 layers of tiles
All lavatory counters shall be furnished with 0.30m high tile for Splashboard and 0.10m for Countertop Riser
All wall and floor edges of Comfort Room shall be furnished with PVC Tile Trim
Unglazed Ceramic Tiles 8" x 8" (for CR Floor) 510.00 pcs ₱ 20.00 ₱ 10,200.00
Glazed Ceramic Tiles 8" x 12" (for CR Wall and Splashboard) 856.00 pcs ₱ 25.00 ₱ 21,400.00
Glazed Ceramic Tiles 20cm x 20cm 60.00 pcs ₱ 20.00 ₱ 1,200.00
Portland Cement 25.00 bags ₱ 255.00 ₱ 6,375.00
Fine Sand 1.00 cu.m ₱ 1,200.00 ₱ 1,200.00
Tile Grout (2 kgs) 10.00 packs ₱ 50.00 ₱ 500.00
Tile Adhesive (25 kgs) 9.00 bag ₱ 460.00 ₱ 4,140.00
PVC Tile Trim 9mm x 8' 20.00 lghts ₱ 45.00 ₱ 900.00

Material Cost ₱ 45,915.00

Labor Cost 30% of MC ₱ 13,774.50
Total Cost ₱ 59,689.50

8.00 Septic Tank

Scope of Work:
1. Construction of Septic Tank 1.70m wide x 8m long x 2.00m deep.
Both floors of Digestive Chamber and Leaching Well shall be cemented, with outlet pipe to dispose of excess water to sewer
Provide air space by securing the water table to be below the tank cover by 0.30m.
NOTE: Cement for plastering of interior walls shall be mixed with adequate water-proofing addtive and as well
for the external exposed walls. Concrete Covers shall be reinforced with rebars spaced 0.20m,
with manhole on each chamber. Location and Positioning of septic tank must be
according to plans as reflected in Sewer Line Layout otherwise, depending on actual site conditions,
must be as instructed by the inspector.

Materials:
Portland Cement 45.00 bags ₱ 265.00 ₱ 11,925.00
 Sand 2.50 cu.m ₱ 900.00 ₱ 2,250.00
Gravel 2.00 cu.m ₱ 900.00 ₱ 1,800.00
GI Tie Wire #16 4.00 kgs ₱ 58.00 ₱ 232.00
Deformed Bar 10mmØ x 6m 32.00 pcs ₱ 134.00 ₱ 4,288.00
Deformed Bar 9mmØ x 6m 15.00 pcs ₱ 194.00 ₱ 2,910.00
Hacksaw Blade 1.00 pc ₱ 55.00 ₱ 55.00
Concrete Hollow Block 4" x 8" x 16" 542.00 pcs ₱ 10.00 ₱ 5,420.00
Sahara Cement Class A 10.00 pks ₱ 30.00 ₱ 300.00

Material Cost ₱ 29,180.00

Labor Cost 30% of MC ₱ 8,754.00
Total Cost ₱ 37,934.00

9.00 Electrical Works

Scope of Work:
1. Supply and Installation of electrical conduits, wires and cables
2. Supply and Installation of lighting fixtures and switches
3. Supply and Installation of conv.outlets and panel board

Materials:
WIRES AND CONDUCTORS
14 sq. mm THHN Cu. Wire (Stranded), color black 40.00 mts ₱ 196.00 ₱ 7,840.00
8.0 sq. mm THHN Cu. Wire (Stranded), color green 20.00 mts ₱ 58.00 ₱ 1,160.00
3.5 sq.mm THHN Cu. Wire (Stranded), color black 2.00 box ₱ 3,875.00 ₱ 7,750.00
2.0 sq. mm THHN Cu. Wire (Stranded), color black 2.00 box ₱ 2,670.00 ₱ 5,340.00
2.0 sq. mm THHN Cu. Wire (Stranded), color green 2.00 box ₱ 2,670.00 ₱ 5,340.00
PANEL BOARD AND DISCONNECTING SWITCH
Center Main Panel Board (bolt on type)
Main : 60AT, 40AF, 240V, 2P, 14 KAIC 1.00 assy ₱ 8,620.00 ₱ 8,620.00
Circuit Breakers:
14 - 20AT, 240V, 2P, 12 KAIC
LIGHTING FIXTURES AND ACCESSORIES
15W LED Pinlight bulb 46.00 pcs ₱ 395.00 ₱ 18,170.00
Vertical Downlight Case for Pinlight 4" recessed type 46.00 pcs ₱ 280.00 ₱ 12,880.00
One Gang Switch and its complete accessories 10.00 pcs ₱ 95.00 ₱ 950.00
Two Gang Switch and its complete accessories 2.00 pcs ₱ 118.00 ₱ 236.00
Three Gang Switch and its complete accessories 10.00 pcs ₱ 157.00 ₱ 1,570.00
PIPES/CONDUITS AND FITTINGS
Electrical Conduit Pipe (3m x 25mm D) 8.00 lgths ₱ 125.00 ₱ 1,000.00
Electrical Conduit Pipe (3m x 20mm D) 28.00 lgths ₱ 105.00 ₱ 2,940.00
Electrical Conduit Pipe (3m x 15mm D) 35.00 lgths ₱ 88.00 ₱ 3,080.00
BOXES
2" x 4" PVC Utility Box [High Impact & Heat Resistant] 25.00 pcs ₱ 30.00 ₱ 750.00
4" x 4" PVC Junction Box [High Impact & Heat Resistant] with cover 30.00 pcs ₱ 45.00 ₱ 1,350.00
CONSUMABLES
Staple Wire ½”Ø 200.00 pcs. ₱ 3.00 ₱ 600.00
Staple Wire ¾”Ø 30.00 pcs. ₱ 4.00 ₱ 120.00
Electrical Tape, Big 3.00 rolls ₱ 55.00 ₱ 165.00
PVC Tox #8 1.00 box ₱ 120.00 ₱ 120.00
PVC Tox #5 1.00 box ₱ 85.00 ₱ 85.00
Metal Screw [Tox #8] 1.00 gross ₱ 145.00 ₱ 145.00
Metal Screw [Tox #5] 1.00 gross ₱ 110.00 ₱ 110.00
S-Blue Solvent Cement 200cc 2.00 cans ₱ 120.00 ₱ 240.00
G.I. Tie Wire #14 2.00 kgs. ₱ 75.00 ₱ 150.00
Mica Tube ½"Ø 6.00 mtrs ₱ 24.00 ₱ 144.00
Mica Tube ¼"Ø 15.00 mtrs ₱ 16.00 ₱ 240.00
Concrete Nail 2" 1.00 kg ₱ 90.00 ₱ 90.00

Material Cost ₱ 81,185.00

Labor Cost 30% of MC ₱ 24,355.50
 Total Cost ₱ 105,540.50

10.00 Plumbing Works

Scope of Work:
1. Supply and Installation of Clean Water Pipeline System - 1 Gate Valve
2. Supply and Installation of Wastewater Pipeline System
3. Supply and Installation of Sanitary Fixtures and Appurtenances
4. Supply and Installation of Stainless Counter Sinks - 7 units

Materials:
FIXTURES AND APPURTENANCES
Water Closet, Lever-type with complete tank fittings, angle valve, 3.00 set ₱ 2,800.00 ₱ 8,400.00
and 1/2"Ø Flexible Hose
Stainless Counter Sink 0.50m x 0.80m with Sink Basket Strainer 3.00 sets ₱ 2,500.00 ₱ 7,500.00
Stainless-Chrome Faucet 3.00 pcs ₱ 220.00 ₱ 660.00
Stainless Floor Drain 4"x 4" with Strainer (for CR) 3.00 pc ₱ 280.00 ₱ 840.00
Soap and Tissue Holders 3.00 set ₱ 480.00 ₱ 1,440.00
CLEAN WATER PIPELINE
PE Pipe 1/2"Ø, sched. 40 30.00 mtrs ₱ 18.00 ₱ 540.00
PVC Elbow 1/2"Ø x 90⁰ 9.00 pcs ₱ 85.00 ₱ 765.00
PVC Tee 1/2"Ø x 1/2" 9.00 pcs ₱ 75.00 ₱ 675.00
PVC Coupling 1/2"Ø 10.00 pcs ₱ 75.00 ₱ 750.00
End Plug 1/2"Ø 3.00 pcs ₱ 30.00 ₱ 90.00
US PP Gate Valve 1/2"Ø 1.00 pc ₱ 450.00 ₱ 450.00
WASTEWATER PIPELINE AND VENT-THRU-ROOF (VTR) PIPES
PVC Pipe S-1000 4"Ø x 10' 14.00 pcs ₱ 750.00 ₱ 10,500.00
PVC Pipe S-1000 2"Ø x 10' 12.00 pcs ₱ 650.00 ₱ 7,800.00
PVC Wye 4"Ø x 4"Ø 9.00 pcs ₱ 95.00 ₱ 855.00
PVC Wye 2"Ø x 2"Ø 15.00 pc ₱ 85.00 ₱ 1,275.00
PVC Reducer 4"Ø x 2"Ø 11.00 pc ₱ 85.00 ₱ 935.00
PVC Bend 4"Ø x 90° 4.00 pcs ₱ 84.00 ₱ 336.00
PVC Bend 2"Ø x 90° 15.00 pcs ₱ 62.00 ₱ 930.00
PVC P-Trap 4"Ø 8.00 pcs ₱ 95.00 ₱ 760.00
PVC P-Trap 2"Ø 8.00 pcs ₱ 95.00 ₱ 760.00
PVC Clean-Out 4"Ø w/ Cover 5.00 pcs ₱ 72.00 ₱ 360.00
SEPTIC TANK
PVC Pipe S-1000 4"Ø x 10' 2.00 lgth ₱ 750.00 ₱ 1,500.00
PVC Tee 4"Ø x 4"Ø 6.00 pcs ₱ 95.00 ₱ 570.00
PVC Clean-Out 4"Ø w/ Cover 1.00 pcs ₱ 72.00 ₱ 72.00

Material Cost ₱ 48,763.00

Labor Cost 30% of MC ₱ 14,628.90
Total Cost ₱ 63,391.90

11.00 Painting Works

Scope of Work:
1. Painting of all masonry exposed surfaces (except for septic tank), ceiling, and window mouldings
2. Application of top coat paints (at least 2 coats) on stair handrails
NOTE: Apply putty evenly throughout walls. Apply two (2) topcoat coatings to even the application on all surfaces.
Materials:
MASONRY SURFACE - application on perimeter walls and partitions, window mouldings, and ceiling
Concrete Neutralizer 5.00 gal ₱ 405.00 ₱ 2,025.00
Premium Acrylic Latex Primer 16.00 gals ₱ 476.00 ₱ 7,616.00
Premium Acrylic Latex Gloss 32.00 gals ₱ 558.00 ₱ 17,856.00
Power Putty (applied evenly throughout walls and columns) 8.00 gals ₱ 45.00 ₱ 3,624.00
OTHER MISCELLANEOUS ITEMS
Easy Tite 2.00 gals ₱ 460.00 ₱ 920.00
Tinting Color Latex 4.00 pints ₱ 85.00 ₱ 340.00
Tinting Color (Oil) 4.00 pints ₱ 95.00 ₱ 380.00
Sand Paper #120 18.00 pcs ₱ 15.00 ₱ 270.00
 Paint Roller w/ Tray 3.00 sets ₱ 10.00 ₱ 450.00
Paint Brush 3.00 pcs ₱ 30.00 ₱ 90.00

Material Cost ₱ 33,571.00

Labor Cost 30% of MC ₱ 10,071.30
Total Cost ₱ 43,642.30

SUMMARY OF COST ESTIMATE

Two to Three Units Residential-Tiny Homes Development with Amenities
Marking Description Material Cost Labor Cost Sub-Total
0.00 Preliminaries ₱ 4,643.00 ₱ 18,255.00 ₱ 22,898.00
1.00 Concrete Works ₱ 321,752.00 ₱ 96,525.60 ₱ 418,277.60
2.00 Masonry Works ₱ 254,178.00 ₱ 76,253.40 ₱ 330,431.40
3.00 Carpentry Works ₱ 29,274.93 ₱ 8,782.48 ₱ 38,057.41
4.00 Doors and Windows ₱ 227,175.00 ₱ 68,152.50 ₱ 295,327.50
5.00 Steel Works ₱ 74,231.50 ₱ 22,269.45 ₱ 96,500.95
6.00 Roofing Works ₱ 80,279.00 ₱ 24,083.70 ₱ 104,362.70
7.00 Tile Works ₱ 45,915.00 ₱ 13,774.50 ₱ 59,689.50
8.00 Septic Tank ₱ 29,180.00 ₱ 8,754.00 ₱ 37,934.00
9.00 Electrical Works ₱ 81,185.00 ₱ 24,355.50 ₱ 105,540.50
10.00 Plumbing Works ₱ 48,763.00 ₱ 14,628.90 ₱ 63,391.90
11.00 Painting Works ₱ 33,571.00 ₱ 10,071.30 ₱ 43,642.30
SUB-TOTAL ₱ 1,230,147.43 ₱ 385,906.33
TOTAL ESTIMATED DIRECT COST ₱ 1,616,053.76

Marking Description Quantity Unit Unit Cost Total Sub-Total

A-1 Design Fee and Consultancy 238 SQ. M ₱ 150.00 ₱ 35,700.00
(for Building Permit)
A-2 Perspective Rendering ₱ 30,000.00 ₱ 30,000.00
A-4 Construction Documents
Architectural 4 SHEETS ₱ 1,500.00 ₱ 6,000.00
Structural 3 SHEETS ₱ 1,500.00 ₱ 4,500.00
Electrical 3 SHEETS ₱ 1,300.00 ₱ 3,900.00
Plumbing & Sanitary 3 SHEETS ₱ 1,200.00 ₱ 3,600.00
Computation of Load and 2 ANALYSIS ₱ 5,000.00 ₱ 10,000.00
analysis
Total Cost for (A-1, A-2, A-4) ₱ 93,700.00
B-1 Printing Cost ₱ 6,500.00
Note: 20"x30" size digital printing for plans and details of line
of woks, estimates, specification and analysis.
Note that this is based on the number of copies
required for submission for the Building Official
and for reference for the actual construction.
B-2 Signing and Sealing
*Architect 566.8 sq. m. ₱ 60.00 ₱ 34,008.00
*Master Plumber 566.8 sq. m. ₱ 40.00 ₱ 22,672.00
*P. Electrical Engineer 566.8 sq. m. ₱ 30.00 ₱ 17,004.00
Total Cost for (B9-1, B-2) ₱ 73,684.00

D-1 OCM 0.13 % ₱ 210,086.99

Overhead, Contingencies, Miscellaneous
(Electricity, Transpo, Internet, Supervision)
10% of the Estimated Direct Cost

E-1 Contractors Profit 0.10 % ₱ 161,605.38

10% of the Estimated Direct Cost

Total Estimated Indirect Cost ₱ 545,576.36

Total Cost of:
Estimated Direct Cost ₱ 1,616,053.76
Estimated Indirect Cost ₱ 545,576.36

Grand Total ₱ 2,161,630.12

Note:
This estimate is not final and subject for changes.

Prepared By: Noted By:

Nelson M. Malicdem Jr Harison Jagto

Architect / Contactor Contractor