DETAILED COST ESTIMATE

Contract Name : PROPOSED EXTENSION OF 2-STOREY RESIDENTIAL BUILDING

Location : Camella Homes Subdivision, Barangay Villakanangga, Butuan City
Project Owner :

BILL OF QUANTITIES

Item no. Description Unit Qty Unit Cost Materials Cost Labor Cost

GENERAL REQUIREMENTS
Mobilization/Temporary Facilities,
Utilities and Services/Demobilization
lot 1 55,000.00

Tools and Equipment lot 1 15,000.00

Project Billboard lot 1 1,500.00
Safety and Health lot 1 4,500.00
City Hall Permit (City Hall Assessment
lot 1 30,000.00
is Excluded)
Sub-total
Earthworks
Clearing and Layout lot 1 2,500.00
Structural Excavation cu.m 45 350.00
Backfilling and Compaction cu.m 2.2 870.00 1,914.00 861.30
Gravel Bedding G-1 cu.m 2.7 980.00 2,646.00 1,190.70
Demolition works - (Includes: Window
to Door, Existing Kit. Counter, T&B sq.m. 8 350.00
Existing Wall)
Sub-total
Formworks and Scaffoldings
Nylon #60 roll 2 156.00 312.00 140.40
2x3x8 coco lumber pcs 25 68.00 1,700.00 765.00
common nails #4 kg 5 180.00 900.00 405.00
2x2x8 coco lumber pcs 15 45.00 675.00 303.75
1/4 marine plywood pcs 15 462.00 6,930.00 3,118.50
2x4x10 coco lumber pcs 15 113.00 1,695.00 762.75
2x2x8 coco lumber pcs 20 45.00 900.00 405.00
pipe with clamp set 20 1,500.00 30,000.00 13,500.00
Sub-total
Site Enclosure and Fencing
trapal 12ft roll 3 5,760.00 17,280.00 7,776.00
2x3x8 coco lumber pcs 20 68.00 1,360.00 612.00
common nails #4 kg 3 180.00 540.00 243.00
Sub-total
KITCHEN DINING EXTENSION
Tie Beam Works
Portland Cement bags 24 260.00 6,240.00 2,808.00
Screened Sand cu.m 1.4 1,300.00 1,820.00 819.00
3/4 Gravel cu.m 2.65 1,350.00 3,577.50 1,609.88
10mm dia. Rebars pcs 38 210.00 7,980.00 3,591.00
12mm dia rebars pcs 23 260.00 5,980.00 2,691.00
G.I Tie wire kg 2 120.00 240.00 108.00
Sub-Total
Roof Beam Works
Portland Cement bags 24 260.00 6,240.00 2,808.00
Screened Sand cu.m 1.4 1,300.00 1,820.00 819.00
3/4 Gravel cu.m 2.65 1,350.00 3,577.50 1,609.88
10mm dia. Rebars pcs 38 210.00 7,980.00 3,591.00
12mm dia rebars pcs 23 260.00 5,980.00 2,691.00
G.I Tie wire kg 2 120.00 240.00 108.00
Sub-Total
Concrete Column Works
Portland Cement bags 16 260.00 4,160.00 1,872.00
Screened Sand cu.m 1 1,300.00 1,300.00 585.00
3/4 Gravel cu.m 1.73 1,350.00 2,335.50 1,050.98
12mm dia. Rebars pcs 29 260.00 7,540.00 3,393.00
10mm dia. Rebars pcs 48 210.00 10,080.00 4,536.00
G.I Tie wire kg 2 120.00 240.00 108.00
Sub-Total
Footing Works
Portland Cement bags 24 260.00 6,240.00 2,808.00
Screened Sand cu.m 1.3 1,300.00 1,690.00 760.50
3/4 Gravel cu.m 2.59 1,350.00 3,496.50 1,573.43
12mm dia. Rebars pcs 20 260.00 5,200.00 2,340.00
G.I Tie wire kg 1 120.00 120.00 54.00
Sub-Total
Concrete Floor Slab
Portland Cement bags 32 280.00 8,960.00 4,032.00
Screened Sand cu.m 2 1,300.00 2,600.00 1,170.00
3/4 Gravel cu.m 3.51 1,350.00 4,738.50 2,132.33
10mm dia. Rebars pcs 52 210.00 10,920.00 4,914.00
12mm dia rebars pcs 26 260.00 6,760.00 3,042.00
G.I Tie wire kg 78 120.00 9,360.00 4,212.00
Sub-Total
Masonry Works
4" chb bags 865 20.00 17,300.00 7,785.00
Cement Mortar bags 47 280.00 13,160.00 5,922.00
Sand Mortar cu.m 3 1,300.00 3,900.00 1,755.00
Cement Plastering cu.m 36 260.00 9,360.00 4,212.00
Sand Plastering cu.m 2 1,300.00 2,600.00 1,170.00
10mm dia. Rebars pcs 37 210.00 7,770.00 3,496.50
G.I Tie wire kg 1 120.00 120.00 54.00
Sub-Total
Tile Works
0.60x0.60 Granite Tiles pcs 65 320.00 20,800.00 9,360.00
Tile Grout bags 8 150.00 1,200.00 540.00
Tile Adhessive bags 6 360.00 2,160.00 972.00
Tile Mortar Cement bags 11 260.00 2,860.00 1,287.00
Tile Mortar Sand cu.m 1 1,300.00 1,300.00 585.00
Grinding Disc pcs 7 108.00 756.00 340.20
Sub-Total
Painting Works
Skimcoat gal 14 485.00 6,790.00 3,055.50
Primer Flat Latex gal 7 900.00 6,300.00 2,835.00
Gloss Flat Latex Final Paint gal 5 890.00 4,450.00 2,002.50
Flat latex White gal 6 910.00 5,460.00 2,457.00
Sand Paper #120 pcs 12 40.00 480.00 216.00
Baby roller #4 pcs 1 102.00 102.00 45.90
Sub-Total
Ceiling Works
4" thk fiber cement ceiling boar sht 4 490.00 1,960.00 882.00
metal carrying channel pcs 8 165.00 1,320.00 594.00
wall angle pcs 7 52.00 364.00 163.80
metal double furring channel pcs 6 180.00 1,080.00 486.00
preformed wire clip pcs 50 8.00 400.00 180.00
blind rivets box 2 490.00 980.00 441.00
metal screw box 120 2.00 240.00 108.00
Skimcoat gal 5 485.00 2,425.00 1,091.25
Primer Flat Latex gal 6 900.00 5,400.00 2,430.00
Gloss Flat Latex Final Paint gal 8 890.00 7,120.00 3,204.00
Sub-Total
Roofing Works
1 1/2 x 1 1/2 x 3/16 angle bar pcs 18 850.00 15,300.00 6,885.00
2x4 c purlins pcs 7 1,700.00 11,900.00 5,355.00
welding rod box 5 250.00 1,250.00 562.50
metal primer gal 2 750.00 1,500.00 675.00
quick dry enamel-steel painting gal 2 780.00 1,560.00 702.00
long span rib type roofing lm 32 650.00 20,800.00 9,360.00
inside gutter - plain sheets pcs 5 550.00 2,750.00 1,237.50
tek screw 2 1/2" pcs 850 5.00 4,250.00 1,912.50
steel flashing pcs 8 520.00 4,160.00 1,872.00
Sub-Total
Electrical Works
THHN Wire #14 box 1 3,460.00 3,460.00 1,557.00
THHN Wire #12 mtrs 200 38.00 7,600.00 3,420.00
THHN Wire #10 mtrs 14 59.00 826.00 371.70
THHN Wire #8 mtrs 20 92.00 1,840.00 828.00
Switch 1 gang set 3 93.00 279.00 125.55
switch 2 gang set 1 180.00 180.00 81.00
switch 3 gang set 2 230.00 460.00 207.00
outlet 2 gang (universal) set 7 160.00 1,120.00 504.00
aricon aoutlet set 1 185.00 185.00 83.25
3 way switch set 2 132.00 264.00 118.80
utility box pcs 16 32.00 512.00 230.40
junction box pcs 10 42.00 420.00 189.00
square box pcs 3 82.00 246.00 110.70
PVC Pipe #1/2 pcs 25 85.00 2,125.00 956.25
PVC Connector #1/2 pcs 25 11.00 275.00 123.75
PVC Long elbow #1/2 pcs 20 25.00 500.00 225.00
Flexible hose #1/2 mtrs 30 15.00 450.00 202.50
Flexible connector #1/2 pcs 20 13.00 260.00 117.00
Pinlight w/ bulb set 8 280.00 2,240.00 1,008.00
T-5 Warm white 18 watts set 4 256.00 1,024.00 460.80
wall lamp set 5 1,350.00 6,750.00 3,037.50
dining table chandelier set 1 5,600.00 5,600.00 2,520.00
breakfast nook chandelier set 1 5,100.00 5,100.00 2,295.00
solvent 200cc can 1 85.00 85.00 38.25
elecrtical tape pcs 4 69.00 276.00 124.20
panel board 6 branches set 1 1,250.00 1,250.00 562.50
breaker 60 mps pcs 1 520.00 520.00 234.00
breaker 30amps pcs 1 520.00 520.00 234.00
breaker 20 amps pcs 1 520.00 520.00 234.00
 Sub-Total
Kitchen Counter Works
20mm thk Medium Densite Fiber Board
pcs 22 6,890.00 151,580.00 68,211.00
- White
20mm thk Medium Densite Fiber Board
pcs 12 7,456.00 89,472.00 40,262.40
- Wood Texture Brown
1.20x0.60 Granite Slab-Countertop pcs 16 2,300.00 36,800.00 16,560.00
Wall Flutted Panel pcs 15 1,800.00 27,000.00 12,150.00
Concrete Works sq.m. 16.2 2,500.00 40,500.00 18,225.00

Accessories - Hinges, Holder & Screws lot 1 3,500.00 3,500.00 1,575.00

Sub-Total
Kitchen Counter Fixtures
Kitchen Sink set 1 23,000.00 23,000.00 11,500.00
Gas Hob Range(Counter top) set 1 18,550.00 18,550.00 9,275.00
Range Hood with Light set 1 8,500.00 8,500.00 4,250.00
Sub-Total
Dining Table and Chairs
Round Dining Table pcs 1 33,000.00 33,000.00
Dining Chair pcs 4 12,200.00 48,800.00
Counter High chair pcs 3 3,325.00 9,975.00
Maid's Room Bed pcs 1 24,000.00 24,000.00
Maid's room side table pcs 1 2,850.00 2,850.00
Sub-Total
Doors and Windows Works
Slidding Glass Door set 1 14,500.00 14,500.00 6,525.00
Fixed/Awning Glass Window set 3 4,500.00 13,500.00 6,075.00
Slidding Glass Window-Maids Rm. set 1 6,500.00 6,500.00 2,925.00
Glass Block set 5 130.00 650.00 292.50
Steel Grills for Maids Rm Window lot 1 3,500.00 3,500.00 1,575.00
Sub-Total
ROOF DECK EXTENSION
Tie Beam Works
Portland Cement pcs 23 280.00 6,440.00 2,898.00
Screened Sand cu.m 2.5 1,300.00 3,250.00 1,462.50
3/4 Gravel cu.m 3 1,350.00 4,050.00 1,822.50
16mm dia rebars pcs 18 480.00 8,640.00 3,888.00
12mm dia rebars pcs 11 260.00 2,860.00 1,287.00
10mm dia. Rebars pcs 40 210.00 8,400.00 3,780.00
G.I Tie wire kg 2 120.00 240.00 108.00
Sub-Total
Floor Beam Works
Portland Cement bags 23 280.00 6,440.00 2,898.00
Screened Sand cu.m 2.5 1,300.00 3,250.00 1,462.50
3/4 Gravel cu.m 3 1,350.00 4,050.00 1,822.50
16mm dia rebars pcs 18 480.00 8,640.00 3,888.00
12mm dia rebars pcs 11 260.00 2,860.00 1,287.00
10mm dia. Rebars pcs 40 210.00 8,400.00 3,780.00
G.I Tie wire kg 2 120.00 240.00 108.00
Sub-Total
Concrete Column Works
Portland Cement bags 31 280.00 8,680.00 3,906.00
Screened Sand cu.m 2 1,300.00 2,600.00 1,170.00
3/4 Gravel cu.m 3.36 1,350.00 4,536.00 2,041.20
16mm dia rebars pcs 38 480.00 18,240.00 8,208.00
12mm dia rebars pcs 10 260.00 2,600.00 1,170.00
10mm dia. Rebars pcs 66 210.00 13,860.00 6,237.00
G.I Tie wire kg 3 120.00 360.00 162.00
Sub-Total
Footing Works
Portland Cement bags 44 280.00 12,320.00 5,544.00
Screened Sand cu.m 5 1,300.00 6,500.00 2,925.00
3/4 Gravel cu.m 4.8 1,350.00 6,480.00 2,916.00
16mm dia. Rebars pcs 27 450.00 12,150.00 5,467.50
G.I Tie wire kg 2 120.00 240.00 108.00
Sub-Total
Firewall/Party Wall at Roof deck
4" chb pcs 325 20.00 6,500.00 2,925.00
Cement Mortar bags 18 280.00 5,040.00 2,268.00
Sand Mortar cu.m 1 1,300.00 1,300.00 585.00
Cement Plastering bags 23 260.00 5,980.00 2,691.00
Sand Plastering cu.m 1.5 1,300.00 1,950.00 877.50
10mm dia. Rebars pcs 10 210.00 2,100.00 945.00
G.I Tie wire kg 1 120.00 120.00 54.00
Sub-Total
Second Floor Slab
Portland Cement pcs 45 280.00 12,600.00 5,670.00
Screened Sand bags 3 1,300.00 3,900.00 1,755.00
3/4 Gravel cu.m 5 1,350.00 6,750.00 3,037.50
12mm dia. Rebars bags 18 260.00 4,680.00 2,106.00
10mm dia. Rebars cu.m 50 210.00 10,500.00 4,725.00
G.I Tie wire kg 3 120.00 360.00 162.00
Sub-Total
Second Floor Slab-Tile Works
0.60x0.60 Granite Tiles pcs 42 320.00 13,440.00 6,048.00
Tile Grout bags 4 150.00 600.00 270.00
Tile Adhessive bags 6 360.00 2,160.00 972.00
Tile Mortar Cement bags 15 280.00 4,200.00 1,890.00
Tile Mortar Sand cu.m 1.47 1,300.00 1,911.00 859.95
Grinding Disc pcs 5 108.00 540.00 243.00
Sub-Total
Carport Ceiling Works
4" thk fiber cement ceiling boar sht 6 490.00 2,940.00 1,323.00
metal carrying channel pcs 6 165.00 990.00 445.50
wall angle pcs 4 52.00 208.00 93.60
metal double furring channel pcs 4 180.00 720.00 324.00
preformed wire clip pcs 50 8.00 400.00 180.00
blind rivets box 1 490.00 490.00 220.50
metal screw box 80 2.00 160.00 72.00
Skimcoat gal 3 485.00 1,455.00 654.75
Primer Flat Latex gal 4 900.00 3,600.00 1,620.00
Gloss Flat Latex Final Paint gal 5 890.00 4,450.00 2,002.50
Sub-Total
Existing Ground Floor Works
0.60x0.60 Granite Tiles pcs 90 320.00 28,800.00 12,960.00
Tile Grout bags 8 150.00 1,200.00 540.00
Tile Adhessive bags 10 360.00 3,600.00 1,620.00
Tile Mortar Cement bags 30 280.00 8,400.00 3,780.00
Tile Mortar Sand cu.m 2 1,300.00 2,600.00 1,170.00
Grinding Disc pcs 8 108.00 864.00 388.80
Sub-Total
Architectural Finish
 Polycarbonate Corrugated pcs 8 5,200.00 41,600.00 18,720.00
2x4 Tubular Steel pcs 9 1,350.00 12,150.00 5,467.50
2x3 Tubular Steel pcs 13 990.00 12,870.00 5,791.50
Expansion Bolt pcs 52 35.00 1,820.00 819.00
1 1/2 Tek screw pcs 600 5.00 3,000.00 1,350.00
Flap disc pcs 8 75.00 600.00 270.00
Welding rod box 5 145.00 725.00 326.25
sand paper #60 pcs 10 35.00 350.00 157.50
Sub-Total
Drainage Canal-Laundry-Main
concrete steel grated canal lot 1 38,520.00 38,520.00 17,334.00
Sub-Total
Front Lanai Works
Roofing Works lot 1 45,000.00 45,000.00 20,250.00
Flooring Works sq.m. 15 1,300.00 19,500.00 8,775.00
Wall Flutted Panel lot 1 35,000.00 35,000.00 15,750.00
Sub-Total
Roof Deck Steel Works
Balcony Steel Railings lot 1 75,000.00 75,000.00 33,750.00
Glass Works lot 1 22,456.00 22,456.00 10,105.20
Sub-Total
PLUMBING WORKS lot 1 35,000.00 35,000.00 15,750.00
GROUND FLOOR INTERIOR RENOVATION
Ground Floor Tile Works
0.60x0.60 Granite Tiles pcs 75 320.00 24,000.00 10,800.00
Tile Grout bags 7 150.00 1,050.00 472.50
Tile Adhessive bags 10 360.00 3,600.00 1,620.00
Tile Mortar Cement bags 22.5 260.00 5,850.00 2,632.50
Tile Mortar Sand cu.m 3 1,300.00 3,900.00 1,755.00
Grinding Disc pcs 5 108.00 540.00 243.00
Sub-Total
Ground Floor Ceiling Works
4" thk fiber cement ceiling boar sht 18 490.00 8,820.00 3,969.00
metal carrying channel pcs 23 165.00 3,795.00 1,707.75
wall angle pcs 4 52.00 208.00 93.60
metal double furring channel pcs 19 180.00 3,420.00 1,539.00
preformed wire clip pcs 320 8.00 2,560.00 1,152.00
blind rivets box 2 490.00 980.00 441.00
metal screw box 115 2.00 230.00 103.50
Skimcoat gal 8 485.00 3,880.00 1,746.00
Primer Flat Latex gal 7 900.00 6,300.00 2,835.00
Gloss Flat Latex Final Paint gal 9 890.00 8,010.00 3,604.50
Sub-Total
Toilet & Bath Renovation
0.60x0.60 Granite Tiles pcs 60 320.00 19,200.00 8,640.00
Tile Grout bags 5 150.00 750.00 337.50
Tile Adhessive bags 7 360.00 2,520.00 1,134.00
Tile Mortar Cement bags 20 280.00 5,600.00 2,520.00
Tile Mortar Sand cu.m 11 1,300.00 14,300.00 6,435.00
Grinding Disc pcs 9 108.00 972.00 437.40
Sub-Total
Doors and Windows Works
Slidding Glass Door @ Dinning set 1 11,500.00 11,500.00 5,175.00
Toilet & Bath Door set 1 8,500.00 8,500.00 3,825.00
Sub-Total
GF Appliances & Furnitures
 T&B Exhaust Fan set 1 1,600.00 1,600.00
TV Console set 2 6,500.00 13,000.00
Sofa set 1 37,500.00 37,500.00
6 Seaters Dining Table set 1 40,200.00 40,200.00
Dining Chandelier set 2 4,950.00 9,900.00
Toilet & Bath Fixtures set 2 32,500.00 65,000.00
Carpet set 1 4,950.00 4,950.00
Coffee Table set 1 4,560.00 4,560.00
Window Curtains set 4 850.00 3,400.00
Wine Rack with Lighitngs set 1 94,230.00 94,230.00
Sub-Total
Architectural Finish
Accent Wall with Lightings lot 1 55,000.00 55,000.00 24,750.00
Sub-Total
SECOND FLOOR INTERIOR RENOVATION
Second Floor Tiles
0.60x0.60 Granite Tiles pcs 60 320.00 19,200.00 8,640.00
Tile Grout bags 5 150.00 750.00 337.50
Tile Adhessive bags 7 360.00 2,520.00 1,134.00
Tile Mortar Cement bags 20 280.00 5,600.00 2,520.00
Tile Mortar Sand cu.m 11 1,300.00 14,300.00 6,435.00
Grinding Disc pcs 6 108.00 648.00 291.60
Sub-Total
Second Floor Ceiling Works
4" thk fiber cement ceiling boar sht 35 490.00 17,150.00 7,717.50
metal carrying channel pcs 65 165.00 10,725.00 4,826.25
wall angle pcs 6 52.00 312.00 140.40
metal double furring channel pcs 22 180.00 3,960.00 1,782.00
preformed wire clip pcs 250 8.00 2,000.00 900.00
blind rivets box 3 490.00 1,470.00 661.50
metal screw box 750 2.00 1,500.00 675.00
Skimcoat gal 8 485.00 3,880.00 1,746.00
Primer Flat Latex gal 10 900.00 9,000.00 4,050.00
Gloss Flat Latex Final Paint gal 9 890.00 8,010.00 3,604.50
Sub-Total
Toilet & Bath Renovation & Exten.
0.60x0.60 Granite Tiles pcs 60 320.00 19,200.00 8,640.00
Tile Grout bags 6 150.00 900.00 405.00
Tile Adhessive bags 11 360.00 3,960.00 1,782.00
Tile Mortar Cement bags 17 280.00 4,760.00 2,142.00
Tile Mortar Sand cu.m 6 1,300.00 7,800.00 3,510.00
Grinding Disc pcs 6 108.00 648.00 291.60
4" thk chb bags 15 17.00 255.00 114.75
Portland Cement cu.m 25 280.00 7,000.00 3,150.00
Screened Sand pcs 10 1,300.00 13,000.00 5,850.00
Sub-Total
2nd Floor Furnitures & Appliances
Master Bedroom-Queen Size Bed set 1 52,500.00 52,500.00
Queen Size - Side Table set 2 2,850.00 5,700.00
Cabinet with glass cover set 2 45,980.00 91,960.00
Vanity Mirror/Table with chair set 1 52,450.00 52,450.00
Full Length Mirror set 1 36,450.00 36,450.00
Luggage Stand set 1 9,500.00 9,500.00
Closet Carpet set 1 4,500.00 4,500.00
Window Curtains set 1 790.00 790.00
Masters Side Chandelier set 1 950.00 950.00
Stairwell Chandelier set 1 4,600.00 4,600.00
Sub-Total
Architectural Finish
Accent Wall with Lightings lot 1 24,620.00 24,620.00 11,079.00
Wall Flutted Panel pcs 35 1,430.00 50,050.00 22,522.50
Queen Bed - Floor Stand lot 1 35,000.00 35,000.00 15,750.00
Full length mirror at stairs lot 1 32,446.00 32,446.00 14,600.70
Sub-Total

TOTAL CONSTRUCTION COST

Note : Ground Floor at Roof Deck location for CARPORT with existing Concrete Slab will only be added with Floor Fin
Labor Cost Total Amount OCM-CP FINAL AMOUNT

55,000.00 13,750.00 68,750.00

15,000.00 3,750.00 18,750.00

1,500.00 375.00 1,875.00
4,500.00 1,125.00 5,625.00

30,000.00 7,500.00 37,500.00

- -
- -
2,500.00 2,500.00 625.00 3,125.00
350.00 350.00 87.50 437.50 cf
861.30 2,775.30 693.83 3,469.13 footing
1,190.70 3,836.70 959.18 4,795.88

350.00 2,800.00 700.00 3,500.00

- -
- -
140.40 452.40 113.10 565.50
765.00 2,465.00 616.25 3,081.25
405.00 1,305.00 326.25 1,631.25
303.75 978.75 244.69 1,223.44
3,118.50 10,048.50 2,512.13 12,560.63
762.75 2,457.75 614.44 3,072.19
405.00 1,305.00 326.25 1,631.25
13,500.00 43,500.00 10,875.00 54,375.00
- -
- -
7,776.00 25,056.00 6,264.00 31,320.00
612.00 1,972.00 493.00 2,465.00
243.00 783.00 195.75 978.75
- -
- -
- -
2,808.00 9,048.00 2,262.00 11,310.00 area
819.00 2,639.00 659.75 3,298.75 length
1,609.88 5,187.38 1,296.84 6,484.22 column h
3,591.00 11,571.00 2,892.75 14,463.75 column v
2,691.00 8,671.00 2,167.75 10,838.75
108.00 348.00 87.00 435.00
- -
- -
2,808.00 9,048.00 2,262.00 11,310.00
819.00 2,639.00 659.75 3,298.75
1,609.88 5,187.38 1,296.84 6,484.22
3,591.00 11,571.00 2,892.75 14,463.75
2,691.00 8,671.00 2,167.75 10,838.75
108.00 348.00 87.00 435.00
- -
- -
1,872.00 6,032.00 1,508.00 7,540.00
585.00 1,885.00 471.25 2,356.25
1,050.98 3,386.48 846.62 4,233.09
3,393.00 10,933.00 2,733.25 13,666.25 column
4,536.00 14,616.00 3,654.00 18,270.00
108.00 348.00 87.00 435.00
- -
- -
2,808.00 9,048.00 2,262.00 11,310.00 footing
760.50 2,450.50 612.63 3,063.13 footing v
1,573.43 5,069.93 1,267.48 6,337.41
2,340.00 7,540.00 1,885.00 9,425.00 column
54.00 174.00 43.50 217.50
- -
- -
4,032.00 12,992.00 3,248.00 16,240.00
1,170.00 3,770.00 942.50 4,712.50
2,132.33 6,870.83 1,717.71 8,588.53
4,914.00 15,834.00 3,958.50 19,792.50
3,042.00 9,802.00 2,450.50 12,252.50
4,212.00 13,572.00 3,393.00 16,965.00
- -
- -
7,785.00 25,085.00 6,271.25 31,356.25 wall length
5,922.00 19,082.00 4,770.50 23,852.50 wall heigth
1,755.00 5,655.00 1,413.75 7,068.75 wall area
4,212.00 13,572.00 3,393.00 16,965.00 flr area
1,170.00 3,770.00 942.50 4,712.50 flr thkness
3,496.50 11,266.50 2,816.63 14,083.13 flr volume
54.00 174.00 43.50 217.50
- -
- -
9,360.00 30,160.00 7,540.00 37,700.00
540.00 1,740.00 435.00 2,175.00
972.00 3,132.00 783.00 3,915.00
1,287.00 4,147.00 1,036.75 5,183.75
585.00 1,885.00 471.25 2,356.25
340.20 1,096.20 274.05 1,370.25
- -
- -
3,055.50 9,845.50 2,461.38 12,306.88
2,835.00 9,135.00 2,283.75 11,418.75
2,002.50 6,452.50 1,613.13 8,065.63
2,457.00 7,917.00 1,979.25 9,896.25
 216.00 696.00 174.00 870.00
45.90 147.90 36.98 184.88
- -
- -
882.00 2,842.00 710.50 3,552.50 ceiling area 24
594.00 1,914.00 478.50 2,392.50
163.80 527.80 131.95 659.75
486.00 1,566.00 391.50 1,957.50
180.00 580.00 145.00 725.00
441.00 1,421.00 355.25 1,776.25
108.00 348.00 87.00 435.00
1,091.25 3,516.25 879.06 4,395.31
2,430.00 7,830.00 1,957.50 9,787.50
3,204.00 10,324.00 2,581.00 12,905.00
- -
- -
6,885.00 22,185.00 5,546.25 27,731.25
5,355.00 17,255.00 4,313.75 21,568.75
562.50 1,812.50 453.13 2,265.63
675.00 2,175.00 543.75 2,718.75
702.00 2,262.00 565.50 2,827.50
9,360.00 30,160.00 7,540.00 37,700.00
1,237.50 3,987.50 996.88 4,984.38
1,912.50 6,162.50 1,540.63 7,703.13
1,872.00 6,032.00 1,508.00 7,540.00
- -
- -
1,557.00 5,017.00 1,254.25 6,271.25
3,420.00 11,020.00 2,755.00 13,775.00
371.70 1,197.70 299.43 1,497.13
828.00 2,668.00 667.00 3,335.00
125.55 404.55 101.14 505.69
81.00 261.00 65.25 326.25
207.00 667.00 166.75 833.75
504.00 1,624.00 406.00 2,030.00
83.25 268.25 67.06 335.31
118.80 382.80 95.70 478.50
230.40 742.40 185.60 928.00
189.00 609.00 152.25 761.25
110.70 356.70 89.18 445.88
956.25 3,081.25 770.31 3,851.56
123.75 398.75 99.69 498.44
225.00 725.00 181.25 906.25
202.50 652.50 163.13 815.63
117.00 377.00 94.25 471.25
1,008.00 3,248.00 812.00 4,060.00
460.80 1,484.80 371.20 1,856.00
3,037.50 9,787.50 2,446.88 12,234.38
2,520.00 8,120.00 2,030.00 10,150.00
2,295.00 7,395.00 1,848.75 9,243.75
38.25 123.25 30.81 154.06
124.20 400.20 100.05 500.25
562.50 1,812.50 453.13 2,265.63
234.00 754.00 188.50 942.50
234.00 754.00 188.50 942.50
234.00 754.00 188.50 942.50
 - -
- -

68,211.00 219,791.00 54,947.75 274,738.75

40,262.40 129,734.40 32,433.60 162,168.00 1.08

16,560.00 53,360.00 13,340.00 66,700.00

12,150.00 39,150.00 9,787.50 48,937.50
18,225.00 58,725.00 14,681.25 73,406.25

1,575.00 5,075.00 1,268.75 6,343.75

- -
- -
11,500.00 34,500.00 8,625.00 43,125.00
9,275.00 27,825.00 6,956.25 34,781.25
4,250.00 12,750.00 3,187.50 15,937.50
- -
- -
33,000.00 8,250.00 41,250.00
48,800.00 12,200.00 61,000.00
9,975.00 2,493.75 12,468.75
24,000.00 6,000.00 30,000.00
2,850.00 712.50 3,562.50
- -
- -
6,525.00 21,025.00 5,256.25 26,281.25
6,075.00 19,575.00 4,893.75 24,468.75
2,925.00 9,425.00 2,356.25 11,781.25
292.50 942.50 235.63 1,178.13
1,575.00 5,075.00 1,268.75 6,343.75
- -
- -
- - area
2,898.00 9,338.00 2,334.50 11,672.50 tie beam 0.3x0.4
1,462.50 4,712.50 1,178.13 5,890.63 rebars in tie beam 6-16mm main rebars
1,822.50 5,872.50 1,468.13 7,340.63 4-12mm rebars
3,888.00 12,528.00 3,132.00 15,660.00
1,287.00 4,147.00 1,036.75 5,183.75
3,780.00 12,180.00 3,045.00 15,225.00
108.00 348.00 87.00 435.00
- -
- - area
2,898.00 9,338.00 2,334.50 11,672.50 floor beam 0.3x0.4
1,462.50 4,712.50 1,178.13 5,890.63 rebars in floor beam 6-16mm main bars
1,822.50 5,872.50 1,468.13 7,340.63 4-12mm rebars
3,888.00 12,528.00 3,132.00 15,660.00
1,287.00 4,147.00 1,036.75 5,183.75
3,780.00 12,180.00 3,045.00 15,225.00
108.00 348.00 87.00 435.00
- -
- - area
3,906.00 12,586.00 3,146.50 15,732.50 column 0.4x0.30
1,170.00 3,770.00 942.50 4,712.50 rebars in column 8-16mm main bars
2,041.20 6,577.20 1,644.30 8,221.50 2-12mm rebars
8,208.00 26,448.00 6,612.00 33,060.00
1,170.00 3,770.00 942.50 4,712.50
 6,237.00 20,097.00 5,024.25 25,121.25
162.00 522.00 130.50 652.50
- -
- - area
5,544.00 17,864.00 4,466.00 22,330.00 excavation 2x2x2x.30
2,925.00 9,425.00 2,356.25 11,781.25 footing 2x2x.30
2,916.00 9,396.00 2,349.00 11,745.00 rebars in footing 10-16mm rebars spcd @ 200m
5,467.50 17,617.50 4,404.38 22,021.88
108.00 348.00 87.00 435.00
- -
- - length
2,925.00 9,425.00 2,356.25 11,781.25 firewall 5
2,268.00 7,308.00 1,827.00 9,135.00
585.00 1,885.00 471.25 2,356.25
2,691.00 8,671.00 2,167.75 10,838.75
877.50 2,827.50 706.88 3,534.38
945.00 3,045.00 761.25 3,806.25
54.00 174.00 43.50 217.50
- -
- - AREA
5,670.00 18,270.00 4,567.50 22,837.50 4.9X3
1,755.00 5,655.00 1,413.75 7,068.75
3,037.50 9,787.50 2,446.88 12,234.38
2,106.00 6,786.00 1,696.50 8,482.50
4,725.00 15,225.00 3,806.25 19,031.25
162.00 522.00 130.50 652.50
- -
- -
6,048.00 19,488.00 4,872.00 24,360.00
270.00 870.00 217.50 1,087.50
972.00 3,132.00 783.00 3,915.00
1,890.00 6,090.00 1,522.50 7,612.50
859.95 2,770.95 692.74 3,463.69
243.00 783.00 195.75 978.75
- -
- -
1,323.00 4,263.00 1,065.75 5,328.75 ceiling area 24
445.50 1,435.50 358.88 1,794.38
93.60 301.60 75.40 377.00
324.00 1,044.00 261.00 1,305.00
180.00 580.00 145.00 725.00
220.50 710.50 177.63 888.13
72.00 232.00 58.00 290.00
654.75 2,109.75 527.44 2,637.19
1,620.00 5,220.00 1,305.00 6,525.00
2,002.50 6,452.50 1,613.13 8,065.63
- -
- -
12,960.00 41,760.00 10,440.00 52,200.00 GROUND TILES SCOPE: CARPORT THRU GATE
540.00 1,740.00 435.00 2,175.00 AREA 10.70X3.00
1,620.00 5,220.00 1,305.00 6,525.00
3,780.00 12,180.00 3,045.00 15,225.00
1,170.00 3,770.00 942.50 4,712.50
388.80 1,252.80 313.20 1,566.00
- -
- -
18,720.00 60,320.00 15,080.00 75,400.00
5,467.50 17,617.50 4,404.38 22,021.88
5,791.50 18,661.50 4,665.38 23,326.88
819.00 2,639.00 659.75 3,298.75
1,350.00 4,350.00 1,087.50 5,437.50
270.00 870.00 217.50 1,087.50
326.25 1,051.25 262.81 1,314.06
157.50 507.50 126.88 634.38
- -
- -
17,334.00 55,854.00 13,963.50 69,817.50
- -
- -
20,250.00 65,250.00 16,312.50 81,562.50
8,775.00 28,275.00 7,068.75 35,343.75
15,750.00 50,750.00 12,687.50 63,437.50
- -
- -
33,750.00 108,750.00 27,187.50 135,937.50
10,105.20 32,561.20 8,140.30 40,701.50
- -
15,750.00 50,750.00 12,687.50 63,437.50
- -
- - area
10,800.00 34,800.00 8,700.00 43,500.00
472.50 1,522.50 380.63 1,903.13
1,620.00 5,220.00 1,305.00 6,525.00
2,632.50 8,482.50 2,120.63 10,603.13
1,755.00 5,655.00 1,413.75 7,068.75
243.00 783.00 195.75 978.75
- -
- -
3,969.00 12,789.00 3,197.25 15,986.25 ceiling area 24
1,707.75 5,502.75 1,375.69 6,878.44
93.60 301.60 75.40 377.00
1,539.00 4,959.00 1,239.75 6,198.75
1,152.00 3,712.00 928.00 4,640.00
441.00 1,421.00 355.25 1,776.25
103.50 333.50 83.38 416.88
1,746.00 5,626.00 1,406.50 7,032.50
2,835.00 9,135.00 2,283.75 11,418.75
3,604.50 11,614.50 2,903.63 14,518.13
- -
- - area
8,640.00 27,840.00 6,960.00 34,800.00 19.8
337.50 1,087.50 271.88 1,359.38
1,134.00 3,654.00 913.50 4,567.50
2,520.00 8,120.00 2,030.00 10,150.00
6,435.00 20,735.00 5,183.75 25,918.75
437.40 1,409.40 352.35 1,761.75
- -
- -
5,175.00 16,675.00 4,168.75 20,843.75
3,825.00 12,325.00 3,081.25 15,406.25
- -
- -
 1,600.00 400.00 2,000.00
13,000.00 3,250.00 16,250.00
37,500.00 9,375.00 46,875.00
40,200.00 10,050.00 50,250.00
9,900.00 2,475.00 12,375.00
65,000.00 16,250.00 81,250.00
4,950.00 1,237.50 6,187.50
4,560.00 1,140.00 5,700.00
3,400.00 850.00 4,250.00
94,230.00 23,557.50 117,787.50
- -
- -
24,750.00 79,750.00 19,937.50 99,687.50
- -
- -
- - area
8,640.00 27,840.00 6,960.00 34,800.00
337.50 1,087.50 271.88 1,359.38
1,134.00 3,654.00 913.50 4,567.50
2,520.00 8,120.00 2,030.00 10,150.00
6,435.00 20,735.00 5,183.75 25,918.75
291.60 939.60 234.90 1,174.50
- -
- -
7,717.50 24,867.50 6,216.88 31,084.38 ceiling area 24
4,826.25 15,551.25 3,887.81 19,439.06
140.40 452.40 113.10 565.50
1,782.00 5,742.00 1,435.50 7,177.50
900.00 2,900.00 725.00 3,625.00
661.50 2,131.50 532.88 2,664.38
675.00 2,175.00 543.75 2,718.75
1,746.00 5,626.00 1,406.50 7,032.50
4,050.00 13,050.00 3,262.50 16,312.50
3,604.50 11,614.50 2,903.63 14,518.13
- -
- - area
8,640.00 27,840.00 6,960.00 34,800.00 19.8
405.00 1,305.00 326.25 1,631.25
1,782.00 5,742.00 1,435.50 7,177.50
2,142.00 6,902.00 1,725.50 8,627.50
3,510.00 11,310.00 2,827.50 14,137.50
291.60 939.60 234.90 1,174.50
114.75 369.75 92.44 462.19
3,150.00 10,150.00 2,537.50 12,687.50
5,850.00 18,850.00 4,712.50 23,562.50
- -
- -
52,500.00 13,125.00 65,625.00
5,700.00 1,425.00 7,125.00
91,960.00 22,990.00 114,950.00 144,410.00
52,450.00 13,112.50 65,562.50
36,450.00 9,112.50 45,562.50
9,500.00 2,375.00 11,875.00
4,500.00 1,125.00 5,625.00
790.00 197.50 987.50
 950.00 237.50 1,187.50
4,600.00 1,150.00 5,750.00
- -
- -
11,079.00 35,699.00 8,924.75 44,623.75
22,522.50 72,572.50 18,143.13 90,715.63
15,750.00 50,750.00 12,687.50 63,437.50
14,600.70 47,046.70 11,761.68 58,808.38
- -
-

3,695,383.38 923,845.84 4,619,229.22

DIRECT COST OCM-CP FOR CLIENT COST

dded with Floor Finish Tiles and Accessories
length width height pcs volume compaction
1.5 1.5 2 10 45
1.5 1.5 0.1 10 2.25 1.2 2.7

0.54 2.11 2.65

33.6
4.8
1.73
6-12mm

1.2x1.2x.3
2.59

6-12mm

19
3.5
66.5
23.4
0.15
3.51
 10.56 2.7

length volume
16 1.92
main rebars
rebars

legnth
16 1.92
main bars
rebars

height pcs volume

7 4 3.36
main bars
rebars
 pcs volume cememt sand gravel
4
4 4.8 43.2 2.4
m rebars spcd @ 200mm OC

height
5

DEPTH VOLUME
0.2 4.74

PORT THRU GATE & LAUNDRY AREA

32.1
length volume

length volume
length volume

length volume
 DETAILED COST ESTIMATE
Contract Name : PROPOSED EXTENSION OF 2-STOREY RESIDENTIAL BUILDING
Location : Camella Homes Subdivision, Barangay Villakanangga, Butuan City
Project Owner : MS. NAZELLE BORJA

BILL OF QUANTITIES

Item no. Description Unit Qty Material Cost Unit Cost FINAL AMOUNT

GENERAL REQUIREMENTS
Mobilization/Temporary Facilities,
Utilities and Services/Demobilization
lot 1 55,000.00 13,750.00 68,750.00

Tools and Equipment lot 1 15,000.00 3,750.00 18,750.00

Project Billboard lot 1 1,500.00 375.00 1,875.00
Safety and Health lot 1 4,500.00 1,125.00 5,625.00
City Hall Permit (City Hall Assessment
lot 1 30,000.00 7,500.00 37,500.00
is Excluded)
Sub-total 132,500.00
Earthworks
Clearing and Layout lot 1 625.00 3,125.00
Structural Excavation cu.m 45 87.50 437.50
Backfilling and Compaction cu.m 2.2 870.00 693.83 3,469.13
Gravel Bedding G-1 cu.m 2.7 980.00 959.18 4,795.88
Demolition works - (Includes: Window
to Door, Existing Kit. Counter, T&B sq.m. 8 700.00 3,500.00
Existing Wall)
Sub-total 15,327.50
Formworks and Scaffoldings
Nylon #60 roll 2 156.00 113.10 565.50
2x3x8 coco lumber pcs 25 68.00 616.25 3,081.25
common nails #4 kg 5 180.00 326.25 1,631.25
2x2x8 coco lumber pcs 15 45.00 244.69 1,223.44
1/4 marine plywood pcs 15 462.00 2,512.13 12,560.63
2x4x10 coco lumber pcs 15 113.00 614.44 3,072.19
2x2x8 coco lumber pcs 20 45.00 326.25 1,631.25
pipe with clamp set 20 1,500.00 10,875.00 54,375.00
Sub-total 78,140.50
Site Enclosure and Fencing
trapal 12ft roll 3 5,760.00 6,264.00 31,320.00
2x3x8 coco lumber pcs 20 68.00 493.00 2,465.00
common nails #4 kg 3 180.00 195.75 978.75
Sub-total 34,763.75
KITCHEN DINING EXTENSION
Tie Beam Works
Portland Cement bags 24 260.00 2,262.00 11,310.00
Screened Sand cu.m 1.4 1,300.00 659.75 3,298.75
3/4 Gravel cu.m 2.65 1,350.00 1,296.84 6,484.22
10mm dia. Rebars pcs 38 210.00 2,892.75 14,463.75
12mm dia rebars pcs 23 260.00 2,167.75 10,838.75
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 46,830.47
Roof Beam Works
Portland Cement bags 24 260.00 2,262.00 11,310.00
Screened Sand cu.m 1.4 1,300.00 659.75 3,298.75
3/4 Gravel cu.m 2.65 1,350.00 1,296.84 6,484.22
10mm dia. Rebars pcs 38 210.00 2,892.75 14,463.75
12mm dia rebars pcs 23 260.00 2,167.75 10,838.75
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 46,830.47
Concrete Column Works
Portland Cement bags 16 260.00 1,508.00 7,540.00
Screened Sand cu.m 1 1,300.00 471.25 2,356.25
3/4 Gravel cu.m 1.73 1,350.00 846.62 4,233.09
12mm dia. Rebars pcs 29 260.00 2,733.25 13,666.25
10mm dia. Rebars pcs 48 210.00 3,654.00 18,270.00
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 46,500.59
Footing Works
Portland Cement bags 24 260.00 2,262.00 11,310.00
Screened Sand cu.m 1.3 1,300.00 612.63 3,063.13
3/4 Gravel cu.m 2.59 1,350.00 1,267.48 6,337.41
12mm dia. Rebars pcs 20 260.00 1,885.00 9,425.00
G.I Tie wire kg 1 120.00 43.50 217.50
Sub-Total 30,353.03
Concrete Floor Slab
Portland Cement bags 32 280.00 3,248.00 16,240.00
Screened Sand cu.m 2 1,300.00 942.50 4,712.50
3/4 Gravel cu.m 3.51 1,350.00 1,717.71 8,588.53
10mm dia. Rebars pcs 52 210.00 3,958.50 19,792.50
12mm dia rebars pcs 26 260.00 2,450.50 12,252.50
G.I Tie wire kg 78 120.00 3,393.00 16,965.00
Sub-Total 78,551.03
Masonry Works
4" chb bags 865 20.00 6,271.25 31,356.25
Cement Mortar bags 47 280.00 4,770.50 23,852.50
Sand Mortar cu.m 3 1,300.00 1,413.75 7,068.75
Cement Plastering cu.m 36 260.00 3,393.00 16,965.00
Sand Plastering cu.m 2 1,300.00 942.50 4,712.50
10mm dia. Rebars pcs 37 210.00 2,816.63 14,083.13
G.I Tie wire kg 1 120.00 43.50 217.50
Sub-Total 98,255.63
Tile Works
0.60x0.60 Granite Tiles pcs 65 320.00 7,540.00 37,700.00
Tile Grout bags 8 150.00 435.00 2,175.00
Tile Adhessive bags 6 360.00 783.00 3,915.00
Tile Mortar Cement bags 11 260.00 1,036.75 5,183.75
Tile Mortar Sand cu.m 1 1,300.00 471.25 2,356.25
Grinding Disc pcs 7 108.00 274.05 1,370.25
Sub-Total 52,700.25
Painting Works
Skimcoat gal 14 485.00 2,461.38 12,306.88
Primer Flat Latex gal 7 900.00 2,283.75 11,418.75
Gloss Flat Latex Final Paint gal 5 890.00 1,613.13 8,065.63
Flat latex White gal 6 910.00 1,979.25 9,896.25
Sand Paper #120 pcs 12 40.00 174.00 870.00
Baby roller #4 pcs 1 102.00 36.98 184.88
Sub-Total 42,742.38
Ceiling Works
4" thk fiber cement ceiling boar sht 4 490.00 710.50 3,552.50
metal carrying channel pcs 8 165.00 478.50 2,392.50
wall angle pcs 7 52.00 131.95 659.75
metal double furring channel pcs 6 180.00 391.50 1,957.50
preformed wire clip pcs 50 8.00 145.00 725.00
blind rivets box 2 490.00 355.25 1,776.25
metal screw box 120 2.00 87.00 435.00
Skimcoat gal 5 485.00 879.06 4,395.31
Primer Flat Latex gal 6 900.00 1,957.50 9,787.50
Gloss Flat Latex Final Paint gal 8 890.00 2,581.00 12,905.00
Sub-Total 38,586.31
Roofing Works
1 1/2 x 1 1/2 x 3/16 angle bar pcs 18 850.00 5,546.25 27,731.25
2x4 c purlins pcs 7 1,700.00 4,313.75 21,568.75
welding rod box 5 250.00 453.13 2,265.63
metal primer gal 2 750.00 543.75 2,718.75
quick dry enamel-steel painting gal 2 780.00 565.50 2,827.50
long span rib type roofing lm 32 650.00 7,540.00 37,700.00
inside gutter - plain sheets pcs 5 550.00 996.88 4,984.38
tek screw 2 1/2" pcs 850 5.00 1,540.63 7,703.13
steel flashing pcs 8 520.00 1,508.00 7,540.00
Sub-Total 115,039.38
Electrical Works
THHN Wire #14 box 1 3,460.00 1,254.25 6,271.25
THHN Wire #12 mtrs 200 38.00 2,755.00 13,775.00
THHN Wire #10 mtrs 14 59.00 299.43 1,497.13
THHN Wire #8 mtrs 20 92.00 667.00 3,335.00
Switch 1 gang set 3 93.00 101.14 505.69
switch 2 gang set 1 180.00 65.25 326.25
switch 3 gang set 2 230.00 166.75 833.75
outlet 2 gang (universal) set 7 160.00 406.00 2,030.00
aricon aoutlet set 1 185.00 67.06 335.31
3 way switch set 2 132.00 95.70 478.50
utility box pcs 16 32.00 185.60 928.00
junction box pcs 10 42.00 152.25 761.25
square box pcs 3 82.00 89.18 445.88
PVC Pipe #1/2 pcs 25 85.00 770.31 3,851.56
PVC Connector #1/2 pcs 25 11.00 99.69 498.44
PVC Long elbow #1/2 pcs 20 25.00 181.25 906.25
Flexible hose #1/2 mtrs 30 15.00 163.13 815.63
Flexible connector #1/2 pcs 20 13.00 94.25 471.25
Pinlight w/ bulb set 8 280.00 812.00 4,060.00
T-5 Warm white 18 watts set 4 256.00 371.20 1,856.00
wall lamp set 5 1,350.00 2,446.88 12,234.38
dining table chandelier set 1 5,600.00 2,030.00 10,150.00
breakfast nook chandelier set 1 5,100.00 1,848.75 9,243.75
solvent 200cc can 1 85.00 30.81 154.06
elecrtical tape pcs 4 69.00 100.05 500.25
panel board 6 branches set 1 1,250.00 453.13 2,265.63
breaker 60 mps pcs 1 520.00 188.50 942.50
breaker 30amps pcs 1 520.00 188.50 942.50
breaker 20 amps pcs 1 520.00 188.50 942.50
 Sub-Total 81,357.69
Kitchen Counter Works
20mm thk Medium Densite Fiber Board
pcs 22 6,890.00 54,947.75 274,738.75
- White
20mm thk Medium Densite Fiber Board
pcs 8 7,456.00 21,622.40 108,112.00
- Wood Texture Brown
1.20x0.60 Granite Slab-Countertop pcs 16 2,300.00 13,340.00 66,700.00
Wall Flutted Panel pcs 15 1,800.00 9,787.50 48,937.50
Concrete Works sq.m. 16.2 2,500.00 14,681.25 73,406.25

Accessories - Hinges, Holder & Screws lot 1 3,500.00 1,268.75 6,343.75

Sub-Total 578,238.25
Kitchen Counter Fixtures
Kitchen Sink set 1 23,000.00 8,625.00 43,125.00
Gas Hob Range(Counter top) set 1 18,550.00 6,956.25 34,781.25
Range Hood with Light set 1 8,500.00 3,187.50 15,937.50
Sub-Total 93,843.75
Dining Table and Chairs
Round Dining Table pcs 1 33,000.00 8,250.00 41,250.00
Dining Chair pcs 4 12,200.00 12,200.00 61,000.00
Counter High chair pcs 3 3,325.00 2,493.75 12,468.75
Maid's Room Bed pcs 1 24,000.00 6,000.00 30,000.00
Maid's room side table pcs 1 2,850.00 712.50 3,562.50
Sub-Total 148,281.25
Doors and Windows Works
Slidding Glass Door set 1 14,500.00 5,256.25 26,281.25
Fixed/Awning Glass Window set 3 4,500.00 4,893.75 24,468.75
Slidding Glass Window-Maids Rm. set 1 6,500.00 2,356.25 11,781.25
Glass Block set 5 130.00 235.63 1,178.13
Steel Grills for Maids Rm Window lot 1 3,500.00 1,268.75 6,343.75
Sub-Total 70,053.13
ROOF DECK EXTENSION
Tie Beam Works
Portland Cement pcs 23 280.00 2,334.50 11,672.50
Screened Sand cu.m 2.5 1,300.00 1,178.13 5,890.63
3/4 Gravel cu.m 3 1,350.00 1,468.13 7,340.63
16mm dia rebars pcs 18 480.00 3,132.00 15,660.00
12mm dia rebars pcs 11 260.00 1,036.75 5,183.75
10mm dia. Rebars pcs 40 210.00 3,045.00 15,225.00
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 61,407.50
Floor Beam Works
Portland Cement bags 23 280.00 2,334.50 11,672.50
Screened Sand cu.m 2.5 1,300.00 1,178.13 5,890.63
3/4 Gravel cu.m 3 1,350.00 1,468.13 7,340.63
16mm dia rebars pcs 18 480.00 3,132.00 15,660.00
12mm dia rebars pcs 11 260.00 1,036.75 5,183.75
10mm dia. Rebars pcs 40 210.00 3,045.00 15,225.00
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 61,407.50
Concrete Column Works
Portland Cement bags 31 280.00 3,146.50 15,732.50
Screened Sand cu.m 2 1,300.00 942.50 4,712.50
3/4 Gravel cu.m 3.36 1,350.00 1,644.30 8,221.50
16mm dia rebars pcs 38 480.00 6,612.00 33,060.00
12mm dia rebars pcs 10 260.00 942.50 4,712.50
10mm dia. Rebars pcs 66 210.00 5,024.25 25,121.25
G.I Tie wire kg 3 120.00 130.50 652.50
Sub-Total 92,212.75
Footing Works
Portland Cement bags 44 280.00 4,466.00 22,330.00
Screened Sand cu.m 5 1,300.00 2,356.25 11,781.25
3/4 Gravel cu.m 4.8 1,350.00 2,349.00 11,745.00
16mm dia. Rebars pcs 27 450.00 4,404.38 22,021.88
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 68,313.13
Firewall/Party Wall at Roof deck
4" chb pcs 325 20.00 2,356.25 11,781.25
Cement Mortar bags 18 280.00 1,827.00 9,135.00
Sand Mortar cu.m 1 1,300.00 471.25 2,356.25
Cement Plastering bags 23 260.00 2,167.75 10,838.75
Sand Plastering cu.m 1.5 1,300.00 706.88 3,534.38
10mm dia. Rebars pcs 10 210.00 761.25 3,806.25
G.I Tie wire kg 1 120.00 43.50 217.50
Sub-Total 41,669.38
Second Floor Slab
Portland Cement pcs 45 280.00 4,567.50 22,837.50
Screened Sand bags 3 1,300.00 1,413.75 7,068.75
3/4 Gravel cu.m 5 1,350.00 2,446.88 12,234.38
12mm dia. Rebars bags 18 260.00 1,696.50 8,482.50
10mm dia. Rebars cu.m 50 210.00 3,806.25 19,031.25
G.I Tie wire kg 3 120.00 130.50 652.50
Sub-Total 70,306.88
Second Floor Slab-Tile Works
0.60x0.60 Granite Tiles pcs 42 320.00 4,872.00 24,360.00
Tile Grout bags 4 150.00 217.50 1,087.50
Tile Adhessive bags 6 360.00 783.00 3,915.00
Tile Mortar Cement bags 15 280.00 1,522.50 7,612.50
Tile Mortar Sand cu.m 1.47 1,300.00 692.74 3,463.69
Grinding Disc pcs 5 108.00 195.75 978.75
Sub-Total 41,417.44
Carport Ceiling Works
4" thk fiber cement ceiling boar sht 6 490.00 1,065.75 5,328.75
metal carrying channel pcs 6 165.00 358.88 1,794.38
wall angle pcs 4 52.00 75.40 377.00
metal double furring channel pcs 4 180.00 261.00 1,305.00
preformed wire clip pcs 50 8.00 145.00 725.00
blind rivets box 1 490.00 177.63 888.13
metal screw box 80 2.00 58.00 290.00
Skimcoat gal 3 485.00 527.44 2,637.19
Primer Flat Latex gal 4 900.00 1,305.00 6,525.00
Gloss Flat Latex Final Paint gal 5 890.00 1,613.13 8,065.63
Sub-Total 27,936.06
Existing Ground Floor Works
0.60x0.60 Granite Tiles pcs 90 320.00 10,440.00 52,200.00
Tile Grout bags 8 150.00 435.00 2,175.00
Tile Adhessive bags 10 360.00 1,305.00 6,525.00
Tile Mortar Cement bags 30 280.00 3,045.00 15,225.00
Tile Mortar Sand cu.m 2 1,300.00 942.50 4,712.50
Grinding Disc pcs 8 108.00 313.20 1,566.00
Sub-Total 82,403.50
Architectural Finish
 Polycarbonate Corrugated pcs 8 5,200.00 15,080.00 75,400.00
2x4 Tubular Steel pcs 9 1,350.00 4,404.38 22,021.88
2x3 Tubular Steel pcs 13 990.00 4,665.38 23,326.88
Expansion Bolt pcs 52 35.00 659.75 3,298.75
1 1/2 Tek screw pcs 600 5.00 1,087.50 5,437.50
Flap disc pcs 8 75.00 217.50 1,087.50
Welding rod box 5 145.00 262.81 1,314.06
sand paper #60 pcs 10 35.00 126.88 634.38
Sub-Total 132,520.94
Drainage Canal-Laundry-Main
concrete steel grated canal lot 1 38,520.00 13,963.50 69,817.50
Sub-Total 69,817.50
Front Lanai Works
Roofing Works lot 1 45,000.00 16,312.50 81,562.50
Flooring Works sq.m. 15 1,300.00 7,068.75 35,343.75
Wall Flutted Panel lot 1 35,000.00 12,687.50 63,437.50
Sub-Total 180,343.75
Roof Deck Steel Works
Balcony Steel Railings lot 1 75,000.00 27,187.50 135,937.50
Glass Works lot 1 22,456.00 8,140.30 40,701.50
Sub-Total 176,639.00
PLUMBING WORKS lot 1 35,000.00 12,687.50 63,437.50
GROUND FLOOR INTERIOR RENOVATION
Ground Floor Tile Works
0.60x0.60 Granite Tiles pcs 75 320.00 8,700.00 43,500.00
Tile Grout bags 7 150.00 380.63 1,903.13
Tile Adhessive bags 10 360.00 1,305.00 6,525.00
Tile Mortar Cement bags 22.5 260.00 2,120.63 10,603.13
Tile Mortar Sand cu.m 3 1,300.00 1,413.75 7,068.75
Grinding Disc pcs 5 108.00 195.75 978.75
Sub-Total 70,578.75
Ground Floor Ceiling Works
4" thk fiber cement ceiling boar sht 18 490.00 3,197.25 15,986.25
metal carrying channel pcs 23 165.00 1,375.69 6,878.44
wall angle pcs 4 52.00 75.40 377.00
metal double furring channel pcs 19 180.00 1,239.75 6,198.75
preformed wire clip pcs 320 8.00 928.00 4,640.00
blind rivets box 2 490.00 355.25 1,776.25
metal screw box 115 2.00 83.38 416.88
Skimcoat gal 8 485.00 1,406.50 7,032.50
Primer Flat Latex gal 7 900.00 2,283.75 11,418.75
Gloss Flat Latex Final Paint gal 9 890.00 2,903.63 14,518.13
Sub-Total 69,242.94
Toilet & Bath Renovation
0.60x0.60 Granite Tiles pcs 60 320.00 6,960.00 34,800.00
Tile Grout bags 5 150.00 271.88 1,359.38
Tile Adhessive bags 7 360.00 913.50 4,567.50
Tile Mortar Cement bags 20 280.00 2,030.00 10,150.00
Tile Mortar Sand cu.m 11 1,300.00 5,183.75 25,918.75
Grinding Disc pcs 9 108.00 352.35 1,761.75
Sub-Total 78,557.38
Doors and Windows Works
Slidding Glass Door @ Dinning set 1 11,500.00 4,168.75 20,843.75
Toilet & Bath Door set 1 8,500.00 3,081.25 15,406.25
Sub-Total 36,250.00
GF Appliances & Furnitures
 T&B Exhaust Fan set 1 1,600.00 400.00 2,000.00
TV Console set 2 6,500.00 3,250.00 16,250.00
Sofa set 1 37,500.00 9,375.00 46,875.00
6 Seaters Dining Table set 1 40,200.00 10,050.00 50,250.00
Dining Chandelier set 2 4,950.00 2,475.00 12,375.00
Toilet & Bath Fixtures set 2 32,500.00 16,250.00 81,250.00
Carpet set 1 4,950.00 1,237.50 6,187.50
Coffee Table set 1 4,560.00 1,140.00 5,700.00
Window Curtains set 4 850.00 850.00 4,250.00
Wine Rack with Lighitngs set 1 94,230.00 23,557.50 117,787.50
Sub-Total 342,925.00
Architectural Finish
Accent Wall with Lightings lot 1 55,000.00 19,937.50 99,687.50
Sub-Total 99,687.50
SECOND FLOOR INTERIOR RENOVATION
Second Floor Tiles
0.60x0.60 Granite Tiles pcs 60 320.00 6,960.00 34,800.00
Tile Grout bags 5 150.00 271.88 1,359.38
Tile Adhessive bags 7 360.00 913.50 4,567.50
Tile Mortar Cement bags 20 280.00 2,030.00 10,150.00
Tile Mortar Sand cu.m 11 1,300.00 5,183.75 25,918.75
Grinding Disc pcs 6 108.00 234.90 1,174.50
Sub-Total 77,970.13
Second Floor Ceiling Works
4" thk fiber cement ceiling boar sht 35 490.00 6,216.88 31,084.38
metal carrying channel pcs 65 165.00 3,887.81 19,439.06
wall angle pcs 6 52.00 113.10 565.50
metal double furring channel pcs 22 180.00 1,435.50 7,177.50
preformed wire clip pcs 250 8.00 725.00 3,625.00
blind rivets box 3 490.00 532.88 2,664.38
metal screw box 750 2.00 543.75 2,718.75
Skimcoat gal 8 485.00 1,406.50 7,032.50
Primer Flat Latex gal 10 900.00 3,262.50 16,312.50
Gloss Flat Latex Final Paint gal 9 890.00 2,903.63 14,518.13
Sub-Total 105,137.69
Toilet & Bath Renovation & Exten.
0.60x0.60 Granite Tiles pcs 60 320.00 6,960.00 34,800.00
Tile Grout bags 6 150.00 326.25 1,631.25
Tile Adhessive bags 11 360.00 1,435.50 7,177.50
Tile Mortar Cement bags 17 280.00 1,725.50 8,627.50
Tile Mortar Sand cu.m 6 1,300.00 2,827.50 14,137.50
Grinding Disc pcs 6 108.00 234.90 1,174.50
4" thk chb bags 15 17.00 92.44 462.19
Portland Cement cu.m 25 280.00 2,537.50 12,687.50
Screened Sand pcs 10 1,300.00 4,712.50 23,562.50
Sub-Total 104,260.44
2nd Floor Furnitures & Appliances
Master Bedroom-Queen Size Bed set 1 52,500.00 13,125.00 65,625.00
Queen Size - Side Table set 2 2,850.00 1,425.00 7,125.00
Cabinet with glass cover set 2 45,980.00 22,990.00 114,950.00
Vanity Mirror/Table with chair set 1 52,450.00 13,112.50 65,562.50
Full Length Mirror set 1 36,450.00 9,112.50 45,562.50
Luggage Stand set 1 9,500.00 2,375.00 11,875.00
Closet Carpet set 1 4,500.00 1,125.00 5,625.00
Window Curtains set 1 790.00 197.50 987.50
 Masters Side Chandelier set 1 950.00 237.50 1,187.50
Stairwell Chandelier set 1 4,600.00 1,150.00 5,750.00
Sub-Total 324,250.00
Architectural Finish
Accent Wall with Lightings lot 1 24,620.00 8,924.75 44,623.75
Wall Flutted Panel pcs 35 1,430.00 18,143.13 90,715.63
Queen Bed - Floor Stand lot 1 35,000.00 12,687.50 63,437.50
Full length mirror at stairs lot 1 32,446.00 11,761.68 58,808.38
Sub-Total 257,585.25

TOTAL CONSTRUCTION COST 4,467,713.28

Note : Ground Floor at Roof Deck location for CARPORT with existing Concrete Slab will only be added with Floor Finish Tiles and
Accessories

Prepared by: Approved by:

FRANCIS HUBERT C. DORICO MS. NAZELLE BORJA
Proprietor/General Manager Project Owner
FHD CONSTRUCTION & SUPPLY
 length width height pcs volume compaction
cf 1.5 1.5 2 10 45
footing 1.5 1.5 0.1 10 2.25 1.2 2.7

area 0.54 2.11 2.65

length 33.6
column h 4.8
column v 1.73
 column 6-12mm

footing 1.2x1.2x.3
footing v 2.59

column 6-12mm

wall length 19
wall heigth 3.5
wall area 66.5
flr area 23.4
flr thkness 0.15
flr volume 3.51
ceiling area 24
 1.08 10.56 2.7

area length volume

tie beam 0.3x0.4 16 1.92
rebars in tie beam 6-16mm main rebars
4-12mm rebars

area legnth
floor beam 0.3x0.4 16 1.92
rebars in floor beam 6-16mm main bars
4-12mm rebars

area height pcs volume

column 0.4x0.30 7 4 3.36
rebars in column 8-16mm main bars
2-12mm rebars
 area pcs volume cememt sand gravel
excavation 2x2x2x.30 4
footing 2x2x.30 4 4.8 43.2 2.4
rebars in footing 10-16mm rebars spcd @ 200mm OC

length height
firewall 5 5

AREA DEPTH VOLUME

4.9X3 0.2 4.74

ceiling area 24

GROUND TILES SCOPE: CARPORT THRU GATE & LAUNDRY AREA

AREA 10.70X3.00 32.1
 area length volume

ceiling area 24

area length volume

19.8
 area length volume

ceiling area 24

area length volume

19.8
3,652,257.03 for client amount
 DETAILED COST ESTIMATE
Contract Name : PROPOSED EXTENSION OF 2-STOREY RESIDENTIAL BUILDING
Location : Camella Homes Subdivision, Barangay Villakanangga, Butuan City
Project Owner : MS. NAZELLE BORJA

BILL OF QUANTITIES

Item no. Description Unit Qty Material Cost Unit Cost TOTAL AMOUNT

GENERAL REQUIREMENTS
Mobilization/Temporary Facilities,
Utilities and Services/Demobilization
lot 1 55,000.00 13,750.00 68,750.00

Tools and Equipment lot 1 15,000.00 3,750.00 18,750.00

Project Billboard lot 1 1,500.00 375.00 1,875.00
Safety and Health lot 1 4,500.00 1,125.00 5,625.00
City Hall Permit (City Hall Assessment
lot 1 30,000.00 7,500.00 37,500.00
is Excluded)
Sub-total 132,500.00
Earthworks
Clearing and Layout lot 1 625.00 3,125.00
Structural Excavation cu.m 45 87.50 437.50
Backfilling and Compaction cu.m 2.2 870.00 693.83 3,469.13
Gravel Bedding G-1 cu.m 2.7 980.00 959.18 4,795.88
Demolition works - (Includes: Window
to Door, Existing Kit. Counter, T&B sq.m. 8 700.00 3,500.00
Existing Wall)
Sub-total 15,327.50
Formworks and Scaffoldings
Nylon #60 roll 2 156.00 113.10 565.50
2x3x8 coco lumber pcs 25 68.00 616.25 3,081.25
common nails #4 kg 5 180.00 326.25 1,631.25
2x2x8 coco lumber pcs 15 45.00 244.69 1,223.44
1/4 marine plywood pcs 15 462.00 2,512.13 12,560.63
2x4x10 coco lumber pcs 15 113.00 614.44 3,072.19
2x2x8 coco lumber pcs 20 45.00 326.25 1,631.25
pipe with clamp set 20 1,500.00 10,875.00 54,375.00
Sub-total 78,140.50
Site Enclosure and Fencing
trapal 12ft roll 3 5,760.00 6,264.00 31,320.00
2x3x8 coco lumber pcs 20 68.00 493.00 2,465.00
common nails #4 kg 3 180.00 195.75 978.75
Sub-total 34,763.75
KITCHEN DINING EXTENSION
Tie Beam Works
Portland Cement bags 24 260.00 2,262.00 11,310.00
Screened Sand cu.m 1.4 1,300.00 659.75 3,298.75
3/4 Gravel cu.m 2.65 1,350.00 1,296.84 6,484.22
10mm dia. Rebars pcs 38 210.00 2,892.75 14,463.75
12mm dia rebars pcs 23 260.00 2,167.75 10,838.75
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 46,830.47
Roof Beam Works
Portland Cement bags 24 260.00 2,262.00 11,310.00
Screened Sand cu.m 1.4 1,300.00 659.75 3,298.75
3/4 Gravel cu.m 2.65 1,350.00 1,296.84 6,484.22
10mm dia. Rebars pcs 38 210.00 2,892.75 14,463.75
12mm dia rebars pcs 23 260.00 2,167.75 10,838.75
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 46,830.47
Concrete Column Works
Portland Cement bags 16 260.00 1,508.00 7,540.00
Screened Sand cu.m 1 1,300.00 471.25 2,356.25
3/4 Gravel cu.m 1.73 1,350.00 846.62 4,233.09
12mm dia. Rebars pcs 29 260.00 2,733.25 13,666.25
10mm dia. Rebars pcs 48 210.00 3,654.00 18,270.00
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 46,500.59
Footing Works
Portland Cement bags 24 260.00 2,262.00 11,310.00
Screened Sand cu.m 1.3 1,300.00 612.63 3,063.13
3/4 Gravel cu.m 2.59 1,350.00 1,267.48 6,337.41
12mm dia. Rebars pcs 20 260.00 1,885.00 9,425.00
G.I Tie wire kg 1 120.00 43.50 217.50
Sub-Total 30,353.03
Concrete Floor Slab
Portland Cement bags 32 280.00 3,248.00 16,240.00
Screened Sand cu.m 2 1,300.00 942.50 4,712.50
3/4 Gravel cu.m 3.51 1,350.00 1,717.71 8,588.53
10mm dia. Rebars pcs 52 210.00 3,958.50 19,792.50
12mm dia rebars pcs 26 260.00 2,450.50 12,252.50
G.I Tie wire kg 78 120.00 3,393.00 16,965.00
Sub-Total 78,551.03
Masonry Works
4" chb bags 865 20.00 6,271.25 31,356.25
Cement Mortar bags 47 280.00 4,770.50 23,852.50
Sand Mortar cu.m 3 1,300.00 1,413.75 7,068.75
Cement Plastering cu.m 36 260.00 3,393.00 16,965.00
Sand Plastering cu.m 2 1,300.00 942.50 4,712.50
10mm dia. Rebars pcs 37 210.00 2,816.63 14,083.13
G.I Tie wire kg 1 120.00 43.50 217.50
Sub-Total 98,255.63
Tile Works
0.60x0.60 Granite Tiles pcs 65 320.00 7,540.00 37,700.00
Tile Grout bags 8 150.00 435.00 2,175.00
Tile Adhessive bags 6 360.00 783.00 3,915.00
Tile Mortar Cement bags 11 260.00 1,036.75 5,183.75
Tile Mortar Sand cu.m 1 1,300.00 471.25 2,356.25
Grinding Disc pcs 7 108.00 274.05 1,370.25
Sub-Total 52,700.25
Painting Works
Skimcoat gal 14 485.00 2,461.38 12,306.88
Primer Flat Latex gal 7 900.00 2,283.75 11,418.75
Gloss Flat Latex Final Paint gal 5 890.00 1,613.13 8,065.63
Flat latex White gal 6 910.00 1,979.25 9,896.25
Sand Paper #120 pcs 12 40.00 174.00 870.00
Baby roller #4 pcs 1 102.00 36.98 184.88
Sub-Total 42,742.38
Ceiling Works
4" thk fiber cement ceiling boar sht 4 490.00 710.50 3,552.50
metal carrying channel pcs 8 165.00 478.50 2,392.50
wall angle pcs 7 52.00 131.95 659.75
metal double furring channel pcs 6 180.00 391.50 1,957.50
preformed wire clip pcs 50 8.00 145.00 725.00
blind rivets box 2 490.00 355.25 1,776.25
metal screw box 120 2.00 87.00 435.00
Skimcoat gal 5 485.00 879.06 4,395.31
Primer Flat Latex gal 6 900.00 1,957.50 9,787.50
Gloss Flat Latex Final Paint gal 8 890.00 2,581.00 12,905.00
Sub-Total 38,586.31
Roofing Works
1 1/2 x 1 1/2 x 3/16 angle bar pcs 18 850.00 5,546.25 27,731.25
2x4 c purlins pcs 7 1,700.00 4,313.75 21,568.75
welding rod box 5 250.00 453.13 2,265.63
metal primer gal 2 750.00 543.75 2,718.75
quick dry enamel-steel painting gal 2 780.00 565.50 2,827.50
long span rib type roofing lm 32 650.00 7,540.00 37,700.00
inside gutter - plain sheets pcs 5 550.00 996.88 4,984.38
tek screw 2 1/2" pcs 850 5.00 1,540.63 7,703.13
steel flashing pcs 8 520.00 1,508.00 7,540.00
Sub-Total 115,039.38
Electrical Works
THHN Wire #14 box 1 3,460.00 1,254.25 6,271.25
THHN Wire #12 mtrs 200 38.00 2,755.00 13,775.00
THHN Wire #10 mtrs 14 59.00 299.43 1,497.13
THHN Wire #8 mtrs 20 92.00 667.00 3,335.00
Switch 1 gang set 3 93.00 101.14 505.69
switch 2 gang set 1 180.00 65.25 326.25
switch 3 gang set 2 230.00 166.75 833.75
outlet 2 gang (universal) set 7 160.00 406.00 2,030.00
aricon aoutlet set 1 185.00 67.06 335.31
3 way switch set 2 132.00 95.70 478.50
utility box pcs 16 32.00 185.60 928.00
junction box pcs 10 42.00 152.25 761.25
square box pcs 3 82.00 89.18 445.88
PVC Pipe #1/2 pcs 25 85.00 770.31 3,851.56
PVC Connector #1/2 pcs 25 11.00 99.69 498.44
PVC Long elbow #1/2 pcs 20 25.00 181.25 906.25
Flexible hose #1/2 mtrs 30 15.00 163.13 815.63
Flexible connector #1/2 pcs 20 13.00 94.25 471.25
Pinlight w/ bulb set 8 280.00 812.00 4,060.00
T-5 Warm white 18 watts set 4 256.00 371.20 1,856.00
wall lamp set 5 1,350.00 2,446.88 12,234.38
dining table chandelier set 1 5,600.00 2,030.00 10,150.00
breakfast nook chandelier set 1 5,100.00 1,848.75 9,243.75
solvent 200cc can 1 85.00 30.81 154.06
elecrtical tape pcs 4 69.00 100.05 500.25
panel board 6 branches set 1 1,250.00 453.13 2,265.63
breaker 60 mps pcs 1 520.00 188.50 942.50
breaker 30amps pcs 1 520.00 188.50 942.50
breaker 20 amps pcs 1 520.00 188.50 942.50
 Sub-Total 81,357.69
Kitchen Counter Works
20mm thk Medium Densite Fiber Board
pcs 22 6,890.00 54,947.75 274,738.75
- White
20mm thk Medium Densite Fiber Board
pcs 8 7,456.00 21,622.40 108,112.00
- Wood Texture Brown
1.20x0.60 Granite Slab-Countertop pcs 16 2,300.00 13,340.00 66,700.00
Wall Flutted Panel pcs 15 1,800.00 9,787.50 48,937.50
Concrete Works sq.m. 16.2 2,500.00 14,681.25 73,406.25

Accessories - Hinges, Holder & Screws lot 1 3,500.00 1,268.75 6,343.75

Sub-Total 578,238.25
Kitchen Counter Fixtures
Kitchen Sink set 1 23,000.00 8,625.00 43,125.00
Gas Hob Range(Counter top) set 1 18,550.00 6,956.25 34,781.25
Range Hood with Light set 1 8,500.00 3,187.50 15,937.50
Sub-Total 93,843.75
Doors and Windows Works
Slidding Glass Door set 1 14,500.00 5,256.25 26,281.25
Fixed/Awning Glass Window set 3 4,500.00 4,893.75 24,468.75
Slidding Glass Window-Maids Rm. set 1 6,500.00 2,356.25 11,781.25
Glass Block set 5 130.00 235.63 1,178.13
Steel Grills for Maids Rm Window lot 1 3,500.00 1,268.75 6,343.75
Sub-Total 70,053.13
ROOF DECK EXTENSION
Tie Beam Works
Portland Cement pcs 23 280.00 2,334.50 11,672.50
Screened Sand cu.m 2.5 1,300.00 1,178.13 5,890.63
3/4 Gravel cu.m 3 1,350.00 1,468.13 7,340.63
16mm dia rebars pcs 18 480.00 3,132.00 15,660.00
12mm dia rebars pcs 11 260.00 1,036.75 5,183.75
10mm dia. Rebars pcs 40 210.00 3,045.00 15,225.00
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 61,407.50
Floor Beam Works
Portland Cement bags 23 280.00 2,334.50 11,672.50
Screened Sand cu.m 2.5 1,300.00 1,178.13 5,890.63
3/4 Gravel cu.m 3 1,350.00 1,468.13 7,340.63
16mm dia rebars pcs 18 480.00 3,132.00 15,660.00
12mm dia rebars pcs 11 260.00 1,036.75 5,183.75
10mm dia. Rebars pcs 40 210.00 3,045.00 15,225.00
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 61,407.50
Concrete Column Works
Portland Cement bags 31 280.00 3,146.50 15,732.50
Screened Sand cu.m 2 1,300.00 942.50 4,712.50
3/4 Gravel cu.m 3.36 1,350.00 1,644.30 8,221.50
16mm dia rebars pcs 38 480.00 6,612.00 33,060.00
12mm dia rebars pcs 10 260.00 942.50 4,712.50
10mm dia. Rebars pcs 66 210.00 5,024.25 25,121.25
G.I Tie wire kg 3 120.00 130.50 652.50
Sub-Total 92,212.75
Footing Works
Portland Cement bags 44 280.00 4,466.00 22,330.00
Screened Sand cu.m 5 1,300.00 2,356.25 11,781.25
3/4 Gravel cu.m 4.8 1,350.00 2,349.00 11,745.00
16mm dia. Rebars pcs 27 450.00 4,404.38 22,021.88
G.I Tie wire kg 2 120.00 87.00 435.00
Sub-Total 68,313.13
Firewall/Party Wall at Roof deck
4" chb pcs 325 20.00 2,356.25 11,781.25
Cement Mortar bags 18 280.00 1,827.00 9,135.00
Sand Mortar cu.m 1 1,300.00 471.25 2,356.25
Cement Plastering bags 23 260.00 2,167.75 10,838.75
Sand Plastering cu.m 1.5 1,300.00 706.88 3,534.38
10mm dia. Rebars pcs 10 210.00 761.25 3,806.25
G.I Tie wire kg 1 120.00 43.50 217.50
Sub-Total 41,669.38
Second Floor Slab
Portland Cement pcs 45 280.00 4,567.50 22,837.50
Screened Sand bags 3 1,300.00 1,413.75 7,068.75
3/4 Gravel cu.m 5 1,350.00 2,446.88 12,234.38
12mm dia. Rebars bags 18 260.00 1,696.50 8,482.50
10mm dia. Rebars cu.m 50 210.00 3,806.25 19,031.25
G.I Tie wire kg 3 120.00 130.50 652.50
Sub-Total 70,306.88
Second Floor Slab-Tile Works
0.60x0.60 Granite Tiles pcs 42 320.00 4,872.00 24,360.00
Tile Grout bags 4 150.00 217.50 1,087.50
Tile Adhessive bags 6 360.00 783.00 3,915.00
Tile Mortar Cement bags 15 280.00 1,522.50 7,612.50
Tile Mortar Sand cu.m 1.47 1,300.00 692.74 3,463.69
Grinding Disc pcs 5 108.00 195.75 978.75
Sub-Total 41,417.44
Carport Ceiling Works
4" thk fiber cement ceiling boar sht 6 490.00 1,065.75 5,328.75
metal carrying channel pcs 6 165.00 358.88 1,794.38
wall angle pcs 4 52.00 75.40 377.00
metal double furring channel pcs 4 180.00 261.00 1,305.00
preformed wire clip pcs 50 8.00 145.00 725.00
blind rivets box 1 490.00 177.63 888.13
metal screw box 80 2.00 58.00 290.00
Skimcoat gal 3 485.00 527.44 2,637.19
Primer Flat Latex gal 4 900.00 1,305.00 6,525.00
Gloss Flat Latex Final Paint gal 5 890.00 1,613.13 8,065.63
Sub-Total 27,936.06
Existing Ground Floor Works
0.60x0.60 Granite Tiles pcs 90 320.00 10,440.00 52,200.00
Tile Grout bags 8 150.00 435.00 2,175.00
Tile Adhessive bags 10 360.00 1,305.00 6,525.00
Tile Mortar Cement bags 30 280.00 3,045.00 15,225.00
Tile Mortar Sand cu.m 2 1,300.00 942.50 4,712.50
Grinding Disc pcs 8 108.00 313.20 1,566.00
Sub-Total 82,403.50
Architectural Finish
Polycarbonate Corrugated pcs 8 5,200.00 15,080.00 75,400.00
2x4 Tubular Steel pcs 9 1,350.00 4,404.38 22,021.88
2x3 Tubular Steel pcs 13 990.00 4,665.38 23,326.88
Expansion Bolt pcs 52 35.00 659.75 3,298.75
1 1/2 Tek screw pcs 600 5.00 1,087.50 5,437.50
Flap disc pcs 8 75.00 217.50 1,087.50
Welding rod box 5 145.00 262.81 1,314.06
 sand paper #60 pcs 10 35.00 126.88 634.38
Sub-Total 132,520.94
Drainage Canal-Laundry-Main
concrete steel grated canal lot 1 38,520.00 13,963.50 69,817.50
Sub-Total 69,817.50
Front Lanai Works
Roofing Works lot 1 45,000.00 16,312.50 81,562.50
Flooring Works sq.m. 15 1,300.00 7,068.75 35,343.75
Wall Flutted Panel lot 1 35,000.00 12,687.50 63,437.50
Sub-Total 180,343.75
Roof Deck Steel Works
Balcony Steel Railings lot 1 75,000.00 27,187.50 135,937.50
Glass Works lot 1 22,456.00 8,140.30 40,701.50
Sub-Total 176,639.00
PLUMBING WORKS lot 1 35,000.00 12,687.50 63,437.50
GROUND FLOOR INTERIOR RENOVATION
Ground Floor Tile Works
0.60x0.60 Granite Tiles pcs 75 320.00 8,700.00 43,500.00
Tile Grout bags 7 150.00 380.63 1,903.13
Tile Adhessive bags 10 360.00 1,305.00 6,525.00
Tile Mortar Cement bags 22.5 260.00 2,120.63 10,603.13
Tile Mortar Sand cu.m 3 1,300.00 1,413.75 7,068.75
Grinding Disc pcs 5 108.00 195.75 978.75
Sub-Total 70,578.75
Ground Floor Ceiling Works
4" thk fiber cement ceiling boar sht 18 490.00 3,197.25 15,986.25
metal carrying channel pcs 23 165.00 1,375.69 6,878.44
wall angle pcs 4 52.00 75.40 377.00
metal double furring channel pcs 19 180.00 1,239.75 6,198.75
preformed wire clip pcs 320 8.00 928.00 4,640.00
blind rivets box 2 490.00 355.25 1,776.25
metal screw box 115 2.00 83.38 416.88
Skimcoat gal 8 485.00 1,406.50 7,032.50
Primer Flat Latex gal 7 900.00 2,283.75 11,418.75
Gloss Flat Latex Final Paint gal 9 890.00 2,903.63 14,518.13
Sub-Total 69,242.94
Toilet & Bath Renovation
0.60x0.60 Granite Tiles pcs 60 320.00 6,960.00 34,800.00
Tile Grout bags 5 150.00 271.88 1,359.38
Tile Adhessive bags 7 360.00 913.50 4,567.50
Tile Mortar Cement bags 20 280.00 2,030.00 10,150.00
Tile Mortar Sand cu.m 11 1,300.00 5,183.75 25,918.75
Grinding Disc pcs 9 108.00 352.35 1,761.75
Sub-Total 78,557.38
Doors and Windows Works
Slidding Glass Door @ Dinning set 1 11,500.00 4,168.75 20,843.75
Toilet & Bath Door set 1 8,500.00 3,081.25 15,406.25
Sub-Total 36,250.00
Architectural Finish
Accent Wall with Lightings lot 1 55,000.00 19,937.50 99,687.50
Sub-Total 99,687.50
SECOND FLOOR INTERIOR RENOVATION
Second Floor Tiles
0.60x0.60 Granite Tiles pcs 60 320.00 6,960.00 34,800.00
Tile Grout bags 5 150.00 271.88 1,359.38
 Tile Adhessive bags 7 360.00 913.50 4,567.50
Tile Mortar Cement bags 20 280.00 2,030.00 10,150.00
Tile Mortar Sand cu.m 11 1,300.00 5,183.75 25,918.75
Grinding Disc pcs 6 108.00 234.90 1,174.50
Sub-Total 77,970.13
Second Floor Ceiling Works
4" thk fiber cement ceiling boar sht 35 490.00 6,216.88 31,084.38
metal carrying channel pcs 65 165.00 3,887.81 19,439.06
wall angle pcs 6 52.00 113.10 565.50
metal double furring channel pcs 22 180.00 1,435.50 7,177.50
preformed wire clip pcs 250 8.00 725.00 3,625.00
blind rivets box 3 490.00 532.88 2,664.38
metal screw box 750 2.00 543.75 2,718.75
Skimcoat gal 8 485.00 1,406.50 7,032.50
Primer Flat Latex gal 10 900.00 3,262.50 16,312.50
Gloss Flat Latex Final Paint gal 9 890.00 2,903.63 14,518.13
Sub-Total 105,137.69
Toilet & Bath Renovation & Exten.
0.60x0.60 Granite Tiles pcs 60 320.00 6,960.00 34,800.00
Tile Grout bags 6 150.00 326.25 1,631.25
Tile Adhessive bags 11 360.00 1,435.50 7,177.50
Tile Mortar Cement bags 17 280.00 1,725.50 8,627.50
Tile Mortar Sand cu.m 6 1,300.00 2,827.50 14,137.50
Grinding Disc pcs 6 108.00 234.90 1,174.50
4" thk chb bags 15 17.00 92.44 462.19
Portland Cement cu.m 25 280.00 2,537.50 12,687.50
Screened Sand pcs 10 1,300.00 4,712.50 23,562.50
Sub-Total 104,260.44
Architectural Finish
Accent Wall with Lightings lot 1 24,620.00 8,924.75 44,623.75
Wall Flutted Panel pcs 35 1,430.00 18,143.13 90,715.63
Queen Bed - Floor Stand lot 1 35,000.00 12,687.50 63,437.50
Full length mirror at stairs lot 1 32,446.00 11,761.68 58,808.38
Sub-Total 257,585.25

TOTAL CONSTRUCTION COST 3,652,257.03

Note : Ground Floor at Roof Deck location for CARPORT with existing Concrete Slab will only be added with Floor Finish Tiles and
Accessories

Note: Appliances and Furnitures is not INCLUDED

Prepared by: Approved by:

FRANCIS HUBERT C. DORICO MS. NAZELLE BORJA
Proprietor/General Manager Project Owner
FHD CONSTRUCTION & SUPPLY
 length width height pcs volume compaction
cf 1.5 1.5 2 10 45
footing 1.5 1.5 0.1 10 2.25 1.2 2.7

area 0.54 2.11 2.65

length 33.6
column h 4.8
column v 1.73
 column 6-12mm

footing 1.2x1.2x.3
footing v 2.59

column 6-12mm

wall length 19
wall heigth 3.5
wall area 66.5
flr area 23.4
flr thkness 0.15
flr volume 3.51
ceiling area 24
 1.08 10.56 2.7

area length volume

tie beam 0.3x0.4 16 1.92
rebars in tie beam 6-16mm main rebars
4-12mm rebars

area legnth
floor beam 0.3x0.4 16 1.92
rebars in floor beam 6-16mm main bars
4-12mm rebars

area height pcs volume

column 0.4x0.30 7 4 3.36
rebars in column 8-16mm main bars
2-12mm rebars

area pcs volume cememt sand gravel

excavation 2x2x2x.30 4
footing 2x2x.30 4 4.8 43.2 2.4
rebars in footing 10-16mm rebars spcd @ 200mm OC
 length height
firewall 5 5

AREA DEPTH VOLUME

4.9X3 0.2 4.74

ceiling area 24

GROUND TILES SCOPE: CARPORT THRU GATE & LAUNDRY AREA

AREA 10.70X3.00 32.1
 area length volume

ceiling area 24

area length volume

19.8

area length volume

ceiling area 24

area length volume

19.8