A B C D E F G H I J

1 PROJECT Bungalow Residential Building

2 LOCATION Brgy. Magungunay, Naguilian, La Union
3 OWNER Sps Ronald Timario & Jazreel Timario
4 DATE 6-Dec-23
5
6 a. ESTIMATE OF MATERIALS, 215+172
7
8 ESTIM'D MATERIALS LABOR
ITEM SCOPE OF WORK UNIT TOTAL (P)
9 QTY Unit Cost Amount Unit Cost Amount
10 I GENERAL REQUIREMENTS
11 a Mobilization/Demobilization 1.00 l.s. - 20,000.00
12 b Temporary Facilities 1.00 l.s. 5,000.00 5,000.00
13 c Permits 1.00 lot - 30,000.00
14 subtotal I 55,000.00
15
16 II SITE PREPARATION WORKS
17 a site clearing / demolition/excavation 2.30 cum 300.00 691.20
18 b backfilling 57.60 cum 466.67 26,880.00
19 subtotal II 27,571.20
20
21 III STRUCTURE
22 a Earthworks
23 1.excavation 9.79 cum 350.00 3,427.20 150.00 1,468.80 4,896.00
24 2.backfilling w/ compaction 8.32 cum 250.00 2,080.80 100.00 832.32 2,913.12
25 3.gravel fill 2.30 cum 90.00 207.36 27.00 62.21 269.57
26 IIIa 8,078.69
27 b Concrete Works
28 1. Concreting 17.97 cum
29 1.1 column footing 1.83 cum 871.00 1,591.32 1,591.32
30 1.2 footing 2.70 cum - -
31 1.3 grade beams/wall ftgs 3.94 cum 871.00 3,435.66 3,435.66
32 1.4 slab on fill 7.60 cum 871.00 6,623.08 6,623.08
33 1.5 conc columns 1.89 cum 871.00 1,646.19 1,646.19
34 portland cement 161.69 bgs 245.00 39,613.93 73.50 11,884.18 51,498.11
35 sand 11.23 cum 512.13 5,750.42 153.64 1,725.13 7,475.55
36 crushed stone 3/4 22.46 cum 612.51 13,755.06 183.75 4,126.52 17,881.58
37 IIIb 1 76,855.23
38 2 Reinforcing Bars
39 2.1 steel at 16 mm diameter 1,041.82 kg 38.70 40,318.36 11.61 12,095.51 52,413.86
40 2.2 gsteel at 10 mm diameter 3,956.82 kg 38.70 153,128.86 - 153,128.86
41 IIIb 205,542.72
42 3. Formworks 292.80
43 3.1 columns 17.96 sqm
44 3.2 beams 17.61 sqm
45 3.3 Footing 21.24 sqm
46 3.4 lumber 236.00 pcs 180.00 42,480.00 42,480.00
47 1/2 plywood 22.00 pcs 550.00 12,100.00 165.00 3,630.00 15,730.00
48 subtotal IIIb 3 15,730.00
49 4. Scaffoldings
50 4.1 wood scaffoldings 76.37 bf 48.87 3,732.30 14.66 1,119.69 4,851.99
51 IIIb 4 4,851.99
52 subtotal III 311,058.63
53
54 IV MASONRY WORKS
55 a 6" chb 77.24 sqm 703.99 54,375.42 211.20 16,312.63 70,688.05
56 cement 85.00 bags 245.00 20,825.00
57 sand 4.61 cum 512.13 2,360.41
58 chb 6"t 1,326.00 pcs 12.00 15,912.00
59 rebars 115.86 kgs 130.00 15,061.57
60 g.i. tie wire 3.61 kgs 60.00 216.45
61 b 4" chb 167.64 sqm 310.98 52,132.09 93.29 15,639.63 67,771.72
62 cement 70.00 bags 245.00 17,150.00
63 sand 3.65 cum 512.13 1,868.25
64 chb 4"t 1,052.00 pcs 10.00 10,520.00
 A B C D E F G H I J
65 10mm∅; 3.7kgs 117.35 kgs 175.00 20,535.90
66 g.i. tie wire 28.58 kgs 72.00 2,057.94
67 subtotal IV 67,771.72
68 V FINISHES
69 a Floor Finishes
70 1. 300x300mm polish flr tiles 3.75 sqm
71 floor tiles 84.00 pcs 40.00 3,360.00 3,360.00
72 tile adhesive 1.00 bgs 370.00 370.00 370.00
73 tile grout 1.00 bgs 50.00 85.00 85.00
74
75 VI a 3,815.00
76 b Wall Finishes, Plastering
77 1. Interior Walls 167.64
78 Interior plastering 167.64 sqm 79.81 13,378.53 6,020.34 19,398.87
79 cement 49.00 bags 245.00 12,005.00
80 sand 2.68 cum 512.13 1,373.53
81 19,398.87
82 2. Exterior Walls
83 Exterior plastering 211.92 sqm 79.87 16,926.12 6,770.45 23,696.57
84 cement 62.00 bags 245.00 15,190.00
85 sand 3.39 cum 512.13 1,736.12
86
87 VI b 62,494.31
88 c Ceiling Finishes 237.35
89 1. 1/4"t hardiflex board (1/2) 0.72 sqm 6,792.74 2,717.10 9,509.84
90 hardiflex (1/2) 1.00 pcs 250.00 250.00
91 spandrel ceiling 0.07 sqm 142.74 142.74
92 metal furring 4.00 pcs 100.00 400.00
93 blind rivets 5/32x1/2 8.00 bx 750.00 6,000.00
94 2. corniza molding & lining - lm 1,560.00 1,014.00 2,574.00
95 nails & accessories 1.00 lot 1,560.00 1,560.00
96 VI c 12,083.84
97 d Painting Works
98 acrylic latex paint primer 13.00 gal 297.50 3,867.50 282.63 3,674.13 7,541.63
99 acrylic gloss lates paint final coating 13.00 gal 180.00 2,340.00 171.00 2,223.00 4,563.00
100 VI d 12,104.63
101 subtotal VI 109,896.65
102
103 VI DOORS & WINDOWS
104 a Doors labor included
105 D900x2100 2.00 sets 7,250.00 14,500.00 14,500.00
106 D800x2100 3.00 sets 6,750.00 20,250.00 20,250.00
107 D700x2101 2.00 sets 1,833.00 3,666.00 3,666.00
108 b Aluminum Window labor included
109 w1 6.00 sets 5,700.00 34,200.00 34,200.00
110 w2 2.00 sets 500.00 1,000.00 1,000.00
111 w3 2.00 sets 3,198.00 6,396.00 6,396.00
112 subtotal VII 80,012.00
113
114
115 VII ROOF FRAMING & ROOFING 118.00 sqm 111,626.80 39,069.38 150,696.18
116 2" x 2" x 1/4" Angle bar 6.00 pcs 1,100.00 6,600.00
117 2 1/2" x 2 1/2" x 1/4" Angle bar 12.00 pcs 1,390.00 16,680.00
118 2" x 3" GI C-Purlins 30.00 pcs 660.00 19,800.00
119 Plain G.I Sheets Strap On 4.00 pcs 622.00 2,488.00
120 Welding Rod 6013(3.2mm) 2.00 box 2,000.00 4,000.00
121 Oxygen 4.00 cylinder 438.00 1,752.00
122 Acetylene 2.00 cylinder 1,045.00 2,090.00
123 Red Oxide Primer 2.00 gal 112.00 224.00
124 Paint Brush 4" 2.00 pcs 63.00 126.00
125 32" x 10' Pre-painted Corrugated G.I Sheets Ga26 34.00 pcs 868.00 29,512.00
126 32" x 8' Pre-painted Corrugated G.I Sheets Ga26 34.00 pcs 683.20 23,228.80
127 90 cm x 240 cm Plain G.I Sheet 12.00 pcs 622.00 7,464.00
128 G.I washers 22.00 kgs 135.00 2,970.00
 A B C D E F G H I J
129 4×12.7mm Aluminum Blind Rivets 2.00 box 205.00 410.00
130 ABC Silicon Sealant 2.00 crtdg 208.00 416.00
131 Thinner 1.00 gal 466.00 466.00
132 subtotal IX 150,696.18
133 VIII SPECIALTY WORKS
134 living room furnitures 1.00 lot 25,000.00 25,000.00 labor Included 25,000.00
135 bedroom 2.00 sm 30,000.00 60,000.00 labor Included 60,000.00
136 toilet 3.00 lm 15,000.00 45,000.00 labor Included 45,000.00
137 kitchen cabinets 1.00 lm 15,000.00 15,000.00 labor Included 15,000.00
138 wardrobe cabinets 2.00 lm 10,000.00 20,000.00 labor Included 20,000.00
139 subtotal VIII 165,000.00
140
141
142 b. SCOPE OF WORKS
143 PCT SCOPE QTY UNIT U-COST AMOUNT (P)

144 I.GENERAL REQUIREMENTS 1.00 lot 55,000.00 55,000.00

145 II.SITE PREPARATION WORKS 2.30 cum 11,966.67 27,571.20
146 III.STRUCTURE 17.97 cum 17,314.22 311,058.63
147 IV.MASONRY WORKS 167.64 sm 404.27 67,771.72
148 V.FINISHES 3.75 sm 29,305.77 109,896.65
149 VI.DOORS & WINDOWS - sm 80,012.00
150 VII. ROOF FRAMING SM 150,696.18
151 VIII. SPECIALTY WORKS sm 165,000.00
152 967,006.37
153 c. BREAKDOWN OF ESTIMATE
154 c.1. MATERIAL COST 580,203.82
155 c.2. LABOR COST 386,802.55
156 967,006.37
157
158 TOTAL PROJECT COST 967,006.37
159 Prepared by:
160
161 GROUP 1
162 Architect
163 PRC LICENSE NO.:
164 DATE EXPIRED:
 PROJECT Bungalow Residential Building
LOCATION Brgy. Magungunay, Naguilian, La Union
OWNER Sps Ronald Timario & Jazreel Timario
DATE ### to : 1-Oct-22
Weather/time : 7:00am - 4:30pm
Activities
: project starts - layout, excavation works; form&steel works, casting concrete

TIME / PAYROLL SHEET

M T W Th F S RATE/ OT/ADV.
NAME POS SALARY NET PAY SIGNATURE REMARKS
26 27 28 29 30 1 MONTH PAY
1 Mason 0.0 0.0 8.0 8.0 8.0 8.0 800.00 3,200.00 150.00 3,050.00
2 Carpenter 0.0 0.0 8.0 8.0 8.0 8.0 700.00 2,800.00 150.00 2,650.00
3 Carpenter 0.0 0.0 8.0 8.0 8.0 8.0 700.00 2,800.00 150.00 2,650.00
4 Carpenter 0.0 0.0 0.0 8.0 0.0 8.0 700.00 1,400.00 1,400.00
0.0 0.0 8.0 8.0 8.0 8.0 project starts - layout,
5 Carpenter 700.00 2,800.00 150.00 2,650.00 footing excavation works
6 labor 0.0 0.0 0.0 8.0 8.0 8.0 500.00 1,500.00 1,500.00 started-9ftg col casting
conc complete; form&steel
7 labor 0.0 0.0 0.0 8.0 8.0 8.0 500.00 1,500.00 1,500.00 works started-column/ftg-
8 labor 0.0 0.0 0.0 8.0 8.0 8.0 500.00 1,500.00 1,500.00 9ftg/col;
9 welder 8.0 8.0 0.0 0.0 0.0 0.0 700.00 1,400.00 1,400.00
10 welder 8.0 8.0 0.0 0.0 0.0 0.0 700.00 1,400.00 1,400.00

TOTAL 6,500.00 20,300.00 600.00 19,700.00

#REF!
1-Oct-22 paid #REF!
200 to be collected nxt payroll

Project Supervisor Owner

4/ P14/757277931.xlsx 05/23/2024