OWNER

PROPOSED
LOCATION OF PROPERTY

ESTIMATE
ITEM Qty. Unit cost Amount
A. Concreting & Masonry
CHB 5" 1,500.00 10.00 15,000.00
CHB 4" 800.00 9.00 7,200.00
Cement 287.00 230.00 66,010.00
Sand 30.00 950.00 28,500.00
Gravel 15.00 950.00 14,250.00
10 mm rsb 220.00 146.00 32,120.00
16 mm rsb 0.00 385.00 0.00
12 mm rsb 120.00 190.00 22,800.00
G.I. wire no. 16 2.00 2,200.00 4,400.00
Plywood 30.00 315.00 9,450.00
Cocolumber 1,200.00 25.00 30,000.00
CWN 1.00 12,000.00 12,000.00
B. Windows
Sliding white w/out grills and scr 1.00 0.00 54,000.00
C. Doors
Tanguile wood double 1.00 8,000.00 8,000.00
Flush door (bedroom) 3.00 3,300.00 9,900.00
PVC 2.00 2,000.00 4,000.00
Service area 1.00 5,000.00 5,000.00
D. Roofing works
Ribtype coloroof on steel truss 1.00 0.00 65,000.00

E. Plumbing works
Water Line 3.00 6,000.00 18,000.00
Sanitary line 3.00 7,000.00 21,000.00
Water closet w/ lavatory 2.00 8,000.00 16,000.00
Shower 2.00 3,500.00 7,000.00
Downspout and accessories 1.00 0.00 10,000.00
Kitchen sink set ( Stainless) 1.00 6,000.00 6,000.00
Septic tank 1.00 16,000.00 15,000.00
Faucets 5.00 500.00 2,500.00
F. Electrical works
Line with akari outlets 1.00 0.00 25,000.00
quantity as per plan
H. Kitchen counter
with granite tiles 0.00 0.00 15,000.00
hanging cabinet 0.00 0.00 20,000.00
I. FINISHING WORKS
a. Bedroom closet -none 0.00 0.00 40,000.00
b. Tile works
1. 1st flr cer. tiles/2ndceramic tiles 1.00 0.00 20,000.00
2. toilet and bath (1.80 high) 1.00 0.00 15,000.00
c. Painting 1.00 0.00 80,000.00
d. Ceiling works
Gypsum plywood 1.00 0.00 40,000.00
with 3 " cornice

e. Grills on stair and terrace, open 1.00 0.00 0.00

f. Moulding and polycarbonate 1.00 0.00 23,000.00
g. Temfacil 1.00 0.00 12,000.00
h. Natural stones(none) 0.00 0.00
i. Gate and fence not included 0.00 0.00

Total Material cost 773,130.00

Labor cost and misc. 270,595.50
Mark up 156,558.83

TOTAL COST P 1,200,284.33

note
0.00%
0.00%
0.00%
| ### |
| ### |
| ### |