PROJECT: PROPOSED TWO STOREY BUILDING WITH ROOF DECK

PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY

PROJECT DESCRIPTION: 8.8 m X 35 m
TIME SCHED. 200 Working days
SUBJECT: PROJECT ESTIMATE

% TOTAL EQUIPMENT REQUIREMENTS

DESCRIPTION TOTAL
Cut-off 1
Welding Machine 1
100%
Compactor 1
One Bagger Mixer 2

ITEM NO. DESCRIPTION QTY UNIT UNIT COST

101 Excavation, Clearing and Grubbing
102 Fill
301 Formworks
302 Reinforced Steel Bar
303 Concrete Works
304 CHB Wall
400 Floor Finish: Tiled Finish
500 Wall Finish: Tile Finish
502 Wall Finish: Rough to Smooth Finish
504 Wall Finish: Painting
600 Ceiling Works: Suspension
601 Ceiling Works: Ceiling Board
603 Ceiling Works: Painting
604 Roofing System: Frames
605 Roofing System: Sheets
700 Doors and Windows
SPL-1 Plumbing
SPL-2 Electrical
SPL-3 Sanitary Accessories
SPL-4 Other Requirements
Equipment
Total Estimated Direct Cost
BREAKDOWN OF ESTIMATED COST
A. DIRECT COST
1. Labor Cost 3,321,877.30
2. Material Cost 6,441,954.60
3. Equipment 51,000.00
( Not Included the estimate for materials
4. Other Requirements 35,000.00 labor cost of Roof and Porch that cost Php
TOTAL ESTIMATED DIRECT COST 9,849,831.90 450,000.00 so the real price may go
B. OCM 5% OF EDC 492,491.58 10,793,323.48)

PROJECT COST PHP 10,342,323.48

 TOTAL PROJECT COST PHP 9,650,000.00

Free Roof at roofdeck and Porch

with a dimension of 2m x 6m

PROJECT: PROPOSED TWO STOREY BUILDING WITH ROOF DECK

PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY
PROJECT DESCRIPTION: 8.8 m X 35 m
PROJECT COST (Php): PHP 10,342,323.48

Item No: SPL-4

Item: OTHER REQUIREMENTS
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

Equipment Rental

A. 1 Unit Cut-Off
Free if labor materials

B. 1 Unit Welding Machine

Free if labor materials

C. 1 Unit Compactor 10 days 300

300 per day 10 Days

D. 2 Units One Bagger Concrete Mixer 40 days 600

600 per day - 40 days
Total Cost
PROJECT: PROPOSED TWO STOREY BUILDING WITH ROOF DECK
PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY
PROJECT DESCRIPTION: 8.8 m X 35 m
PROJECT COST (Php): PHP 10,342,323.48

Item No: 101

Item: Excavation, Clearing and Grubbing
Quantity: 1 LOT
ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

101 Excavation, Clearing and

Grubbing

A. Excavation 171 cu.m 500

B. Clearing 308 sq.m

C. Grubbing 308 sq.m 50

 Material Cost
Labor Cost
Total Item Cost

Item No: 102

Item: Fill
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

102 Fill
0.05m Thk Gravel Bed 17 cu.m 1700
Material Cost
Labor Cost
Total Item Cost
Item No: 301
Item: Formworks
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

301 Formworks

A. Plywood 1/4 220 pcs 460

2"x2"x12" Form Lumber 2100 pcs 112
2"x3"x12" Form Lumber 1300 pcs 168
CW Nails 1" 5 box 1370
CW Nails 2" 5 box 1250
CW Nails 3" 5 box 1260
CW Nails 4" 10 box 1160
Concrete Nail #4 3 box 1735
Nylon ( For Layout) 1 kilo 250
Material Cost
Labor Cost
Total Item Cost

PROJECT: PROPOSED TWO STOREY BUILDING WITH ROOF DECK

PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY
PROJECT DESCRIPTION: 8.8 m X 35 m
PROJECT COST (Php): PHP 10,342,323.48

Item No: 302

Item: Reinforcing Steel Bars
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

302 Reinforcing Steel Bars

A.
Footing
20 mm dia. X 6 m RSB 186 pcs 559
16 mm dia. X 12 m RSB 28 pcs 723

Column
20 mm dia. X 10.5 m RSB 186 pcs 989
16 mm dia. X 10.5 m RSB 186 pcs 633
10 mm dia. X 6 m RSB 530 pcs 138

FTB Ground Floor

20 mm dia. X 10.5 m RSB 107 pcs 989
16 mm dia. X 10.5 m RSB 38 pcs 633
20 mm dia. X 6 m RSB 21 pcs 559
10 mm dia. X 6 m RSB 320 pcs 138

Beam Ground Floor

20 mm dia. X 10.5 m RSB 152 pcs 989
20 mm dia. X 6 m RSB 32 pcs 559
10 mm dia. X 6 m RSB 320 pcs 138

Beam 2nd Floor

16 mm dia. X 10.5 m RSB 152 pcs 633
16 mm dia. X 6 m RSB 32 pcs 375
10 mm dia. X 6 m RSB 320 pcs 138

Slab Ground Floor

10 mm dia. X 6 m RSB 291 138

Slab 2nd Floor

12mm dia. X 6 m RSB 1195 pcs 210

Roofdeck
10mm dia. X 6 m RSB 1195 pcs 138
B.
Handrail and Railings
2" x 2" x 1.2 Tubular 18 pcs 520
2" x 3" x 1.2 Tubular 10 pcs 870
 1" x 1" x 1.2 Tubular 105 pcs 275
Cut-off Blade #4 4 pcs 600
Grinding Stone #4 5 pcs 90
Welding Rod 3 box 1300
Red Oxide 4 gal 390
QDE Paint 4 gal 530
Paint Thinner 4 gal 260
Brush 2" 4 pcs 60
Polituff 2 gal 620
Tie Wire#16 4 roll 2000
Stainless Handrail 1 1/2 3 pcs 6500
Material Cost
Labor Cost
Total Item Cost

Item No: 303

Item: Concrete Works
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

303 Concrete Works

Cement 4060 bags 230
Gravel 3/4 130 cu.m 1700
Sand ( Screened and Wash) 230 cu.m 1450
Water Proofing 23 pails 2400
Roller Brush #7 6 pcs 75
Material Cost
Labor Cost
Total Item Cost

Item No: 304

Item: CHB Walls
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

304 CHB Walls

CHB #6 4623 pcs 22
CHB #4 6013 pcs 17
Cement 305 bags 230
Sand ( Screened and Wash) 56 cu.m 1450
10 mm dia. X 6 m RSB 462 pcs 138
Tie Wire #16 2 roll 2000
 Material Cost
Labor Cost
Total Item Cost

PROJECT: PROPOSED TWO STOREY BUILDING WITH ROOF DECK

PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY
PROJECT DESCRIPTION: 8.8 m X 35 m
PROJECT COST (Php): PHP 10,342,323.48

Item No: 400, 500, 502

Item: Floor Finish: Tiled Finish, Wall Finish: Tiled Finish
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

400, 500 & 502

0.60m x 0.60m Ceramic Tiles 1860 pcs 135
0.30m x 0.30m Ceramic Tiles 2310 pcs 54
(For Comfort Rooms)
Tile Grout 15 packs 120
Diamond Disk #4 3 pcs 350
Cement 522 bags 230
Fine Sand 82 cu.m 2000
Material Cost
Labor Cost
Total Item Cost

Item No: 504

Item: Wall Finish: Painting
Quantity: 1 LOT
 ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

504 Wall Finish: Painting

Latex Paint ( Flat White) 69 pail 1950
Latex Paint (Semi Gloss White) 80 pail 2275
Skim Coat 52 bags 450
Hudson Top Coat 3 gal 985
Hudson Sealer 3 gal 765
Hudson Reducer 5 gal 600
Sand Paper #120 125 pcs 15
Sand Paper #100 80 pcs 15
Paint Tray 7 pcs 50
Paint Brush #2 10 pcs 65
Roller Brush #7 15 pcs 75
Baby Roller 15 pcs 45
Rag 10 kls 80
Material Cost
Labor Cost
Total Item Cost

PROJECT: PROPOSED TWO STOREY BUILDING WITH ROOF DECK

PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY
PROJECT DESCRIPTION: 8.8 m X 35 m
PROJECT COST (Php): PHP 10,342,323.48

Item No: 600,601,603

Item: Ceiling Works
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

600,601,603 Ceiling Works

Hardiflex 3/16 280 pcs 385
Metal Furring 508 pcs 110
Carrying Channel 1/2"x1"x6m 140 pcs 115
Blind Revits 1/8" x 1/2" 27 box 250
 Drill Bits 1/8" 42 pcs 70
Nansag Epoxy 2 gal 1700
Diamond Disk #4 10 pcs 350
Concrete Nail #1 30 klgs 125
Lacquer Thinner 3 gal 250
Latex Paint ( Flat White) 37 pail 1950
Latex Paint (Semi Gloss White) 80 pail 2275
Material Cost
Labor Cost
Total Cost

Item No: 604, 605

Item: Roofing System: Frames, Sheets
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

604 & 605 Roofing System

Angle Bar 1/4" x 1 1/2" pcs 845
C-Purlins 1.2x2x3 pcs 110
RSB 16mm x 6m 30 pcs 375
Welding Rod 40 box 1300
Corrugated Sheet Red 207.2 m² 298
G.I Pipe #4 sch. 40 8 pcs
Nansag Epoxy 3 gals 1700

Material Cost
Labor Cost

Total Item Cost

Item No: 700

Item: Doors and Windows
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

700 Doors and Windows

Doors
D1 - Double Panel type Door 6 pcs 10000
D1 - Door jamb 2 x 6 x 120 x 210 3 pcs 2000
 D2 - Flush type Door 17 set 3500
PVC Door 60x210 5 set 1200

Windows
W1 Sliding type window 29 set 3500
w2 Awning Type Window 5 set 2500

Bathroom Door Knob 5 pcs 350

Panel Door Knob 17 pcs 650
Double Panel Door Knob 6 pcs 1200
Heavy Duty Hinges 4x4Ball Bearing 35 pair 350
Material Cost
Labor Cost
Total Item Cost

PROJECT: PROPOSED TWO STOREY BUILDING WITH ROOF DECK

PROJECT LOCATION: COCATOO, BANCAO BANCAO, PUERTO PRINCESA CITY
PROJECT DESCRIPTION: 8.8 m X 35 m
PROJECT COST (Php):

Item No: Spl-1

Item: Plumbing
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

Spl-1 Plumbing

Sanitary Pipe #4 52 pcs 585

Sanitary Pipe #2 52 pcs 290
Sanitary Elbow #4 21 pcs 115
Sanitary Elbow #2 21 pcs 45
Sanitary Tee #4 10 pcs 120
Sanitary Tee #2 14 pcs 55
Sanitary Wye #4 12 pcs 130
Drain #2 16 pcs 230
Cleanout #4 12 pcs 35
Cleanout #2 14 pcs 20
Solvent Cement 400cc 12 cans 250
Blue Pipe Elbow 1/2 80 pcs 15
Pvc Pipe 1/2 60 pcs 75
 Blue Pipe Tee 1/2 26 pcs 15
G.I Elbow 1/2 40 pcs 18
Male Adapter 36 pcs 10
Teplon tape 3/4 40 pcs 15
Hacksaw Blade 4 pcs 85
Material Cost
Labor Cost
Total Item Cost

Item No: Spl-2

Item: Electrical
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

Spl-2 Electrical

Thhn Wire 5.5 3 box 4500

Thhn Wire 3.5 12 box 3200
Thhn Wire 2.0 12 box 2500
Panel Board 12 Branches 1 pcs 3200
Circuit Breaker 125 amp 1 pc 1800
Circuit Breaker 40 amp 4 pcs 275
Circuit Breaker 20 amp 4 pcs 275
Circuit Breaker 15 amp 4 pcs 275
Junction Box 60 pcs 35
Utility Box 60 pcs 35
Outlet 2 gang 30 pcs 230
Light Bulb 9 watts 52 pcs 355
Switch 2 gang 32 pcs 165
Electrical Tape Big 30 pcs 35
Exhaust fan 12 pcs 1200
Flexible Hose 4 rolls 780
Orange PVC Pipe 1/2 150 pcs 70
Straight Connector 1/2 500 pcs 6
Micatubes 1/2 20 meters 85
Square Box 45 pcs 75
Fire Alarm 4 pcs 1050
Fire Estinguisher 10 lbs 4 pcs 3500
Orange Pvc Pipe 1 1/2 10 pcs 200
Solvent Cement 400cc 4 can 250
Material Cost
Labor Cost
Total Item Cost
Item No: Spl-3
Item: Sanitary Accessories
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

Spl-3 Sanitary Accesorries

Water Closet 11 set 4800

Lavatory 10 pcs 1800
Kitchen Sink 4 pcs 4500
Faucet 5 pcs 320
Fittings 34 pcs 950
Lavatory Faucet 9 pcs 820
Material Cost
Labor Cost
Total Item Cost

Item No: Other Requirements

Item: Other Requirements
Quantity: 1 LOT

ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST

Other Requirements

Electrical Engineer Signature Final Inspection 25,000

Paleco 5000
Water District 5000
Civil Engineer Professional Fee FREE
Material Cost
Labor Cost
Total Item Cost

MODE OF PAYMENT

25% Mobilization --------------------------- PHP 2,400,000.00

By Accomplichment for Succeeding Billing

( NOTE: Not included Aircon and installation.)

ENGR ORNEL ASPERAS ME1

CONTRACTOR
 DIRECT COST
100,900.00
43,350.00
886,882.50
2,389,471.50
2,315,925.00
634,549.50

994,125.00

532,312.50

682,530.00

195,143.00

416,625.00
101,820.00
275,077.50
195,120.00
35,000.00
51,000.00
9,849,831.50

or materials and
that cost Php
may go Php
AMOUNT

FREE

FREE

3,000.00

48,000.00

51,000.00
AMOUNT

85,500.00

15,400.00
 0
100,900.00
100,900.00

AMOUNT

28,900.00
28,900.00
14,450.00
43,350.00

AMOUNT

101,200.00
235,200.00
218,400.00
6,850.00
6,250.00
6,300.00
11,600.00
5,205.00
250.00
591,255.00
295,627.50
886,882.50
AMOUNT

103,974.00
20,244.00 124,218.00

183,954.00
117,738.00
73,140.00 374,832.00
187,416.00

105,823.00
24,054.00
11,739.00
44,160.00 185,776.00

150,328.00
17,888.00
44,160.00 212,376.00

96,216.00
12,000.00
44,160.00 152,376.00

40,158.00

250,950.00

164,910.00

9,360.00
8,700.00
 28,875.00
2,400.00
450.00
3,900.00
1,560.00
2,120.00
1,040.00
240.00
1,240.00
8,000.00
19,500.00
1,592,981.00 87,385.00
796,490.50
2,389,471.50

AMOUNT

933,800.00
221,000.00
333,500.00
55,200.00
450.00
1,543,950.00 514,650.00
771,975.00
2,315,925.00

AMOUNT

101706
102221
70150
81200
63756
4000
 423,033.00
211,516.50
634,549.50

AMOUNT

251,100.00
124,740.00

1,800.00
1,050.00
120,060.00
164,000.00
662,750.00
331,375.00
994,125.00
AMOUNT

134,550.00
182,000.00
23,400.00
2,955.00
2,295.00
3,000.00
1,875.00
1,200.00
350.00
650.00
1,125.00
675.00
800.00
354,875.00
177,437.50
532,312.50

AMOUNT

107,800.00
55,880.00
16,100.00
6,750.00
 2,940.00
3,400.00
3,500.00
3,750.00
750.00
72,150.00
182,000.00
455,020.00
227,510.00
682,530.00

AMOUNT

-
-
11,250.00
52,000.00
61,745.60
-
5,100.00
-
-
-
-
130,095.60
65,047.80

195,143.40

AMOUNT

60,000.00
6,000.00
 59,500.00
6,000.00 131,500.00

101,500.00
12,500.00

1,750.00
11,050.00
7,200.00
12,250.00
277,750.00 146,250.00
138,875.00
416,625.00

AMOUNT

30,420.00
15,080.00
2,415.00
945.00
1,200.00
770.00
1,560.00
3,680.00
420.00
280.00
3,000.00
1,200.00
4,500.00
 390.00
720.00
360.00
600.00
340.00
67,880.00
33,940.00
101,820.00

AMOUNT

13,500.00
38,400.00
30,000.00
3,200.00
1,800.00
1,100.00
1,100.00
1,100.00
2,100.00
2,100.00
6,900.00
18,460.00
5,280.00
1,050.00
14,400.00
3,120.00
10,500.00
3,000.00
1,700.00
3,375.00
4,200.00
14,000.00
2,000.00
1,000.00
183,385.00
91,692.50
275,077.50
AMOUNT

52,800.00
18,000.00
18,000.00
1,600.00
32,300.00
7,380.00
130,080.00
65,040.00
195,120.00

AMOUNT

25,000.00
5,000.00
5,000.00
FREE
-
35,000.00
35,000.00