GUIDE: RED=CALL FUNCTION ESTIMATES

BLACK=INPUTS

EARTHWORKS NOTE:

DESIGNATION QUANTITY WIDTH (m) LENGTH (m) DEPTH(m)

FOOTING(F1) 20 1.5 1.5 1.2
FOOTING(F2) 2 1.2 1.6 1.2
FOOTING(F3) 0 0 0 0
FOOTING(F4) 0 0 0 0
FOOTING(F5) 0 0 0 0
FOOTING(F6) 0 0 0 0
TIEBEAM(TB1) 0 0 0
WALL FOOTING(WF1) 1 0.4 63.5 0.4
WALL FOOTING(WF2) 1 0.4 61.1 0.4
SEPTIC TANK(SP1) 1.5 3 2
SEPTIC TANK(SP2) 0 0 0
CATCH BASIN(CB1) 0.50 18 0.50
BASEMENT 0.00 0 0.00
RETAINING WALL 0.00 0 0.00
TOTAL VOLUME=

CONCRETE WORKS NOTE:

FOOTING
DESIGNATION QUANTITY WIDTH (m) LENGTH (m) THICKNESS(m)
F1 20 1.5 1.5 0.3
F2 2 1.2 1.6 0.29
F3 0 0 0 0
F4 0 0 0 0
F5 0 0 0 0
F6 0 0 0 0
TOTAL VOLUME=
WALL FOOTING
DESIGNATION QUANTITY WIDTH (m) THICKNESS (m) TOTAL LENGTH(m)
WF1 1 0.4 0.2 63.5
WF2 1 0.4 0.2 61.1
WF3 0 0 0 0
TOTAL VOLUME=
COLUMN
DESIGNATION QUANTITY WIDTH (m) DEPTH (m) HEIGHT(m)
C1 20 0.2 0.3 4.4
C2 19 0.2 0.3 3.1
C3 2 0.3 0.6 5.4
C4 0 0 0 0
C5 0 0 0 0
C6 0 0 0 0
 TOTAL VOLUME=
BEAM
DESIGNATION WIDTH (m) DEPTH (m) TOTAL LENGTH(m)
B1 0.2 0.3 17.3
B2 0.2 0.4 70.55
B3 0.2 0.4 81.6
B4 0.2 0.7 10.19
CB 0.2 0.3 10.94
RB1 0.2 0.3 122.25
RB2 0.2 0.3 7.5
0 0 0 0
TOTAL VOLUME=
TIE BEAM
DESIGNATION WIDTH (m) DEPTH (m) TOTAL LENGTH(m)
TB1 0 0 0
TB2 0 0 0
TOTAL VOLUME=
STAIR
DESIGNATION QUANTITY WIDTH (m) DEPTH (m) TOTAL LENGTH(m)
S1 1 1.25 0.2 4.35
S2 1 1.25 0.2 4.35
TOTAL VOLUME=
SLAB
DESIGNATION QUANTITY WIDTH (m) LENGTH (m) THICKNESS(m)
S1 1 13.1 22.14 0.12
S2 1 11.05 19 0.12
S3 0 10.98 11 0.12
S4 0 8.7 9.6 0.12
RD1 0 4 5 0.15
RD2 0 3 3 0.15
TOTAL VOLUME=
CONCRETE GUTTER
DESIGNATION QUANTITY LENGTH (m) WIDTH (m) THICKNESS(m)
CG1 0 36 1 0.15
CG2 0 24 1 0.2
TOTAL VOLUME=
CATCH BASIN
DESIGNATION QUANTITY WIDTH (m) THICKNESS(m)
CB1 18 0.5 0.1
CB2 0 0.6 0.1
TOTAL VOLUME=
SEPTIC TANK
DESIGNATION LENGTH (m) WIDTH (m) THICKNESS(m)
SP1 3 1.5 0.12
SP2 0 0 0.12
TOTAL VOLUME=
RETAINING WALL
DESIGNATION HEIGHT(m) LENGTH (m) WIDTH (m) THICKNESS(m)
 RW1 0 0 1.9 0.3
RW2 0 0 1.7 0.2
TOTAL VOLUME=

MASONRY WORKS NOTE:

1.1 LAYING AND PLASTERING

EXTERIOR WALL
DESIGNATION HEIGHT(m) TOTAL LENGTH(m)
Basement 0 30
Ground 4 65
Second floor 3.1 60
Attic 0 0
TOTAL AREA=

PARTITION WALL
DESIGNATION HEIGHT(m) TOTAL LENGTH(m)
Below Ground 0 100
Ground 4 61
Second floor 3.1 55.75
TOTAL AREA=
CATCH BASIN
DESIGNATION WIDTH(m) QUANTITY(m) LENGTH
CB1 0.5 18 0.5
CB2 0 0
TOTAL AREA=
SEPTIC TANK
DESIGNATION PERIMETER(m) TOTAL HEIGHT(m)
SP1 12 2
SP2 0 0
TOTAL AREA=

1.2 STONE WORKS & CONCRETE MOULDINGS NOTE:

AREA= 16 sq.m. Brickstone

THICKNESS= 0.075 m Portland Cement
Washed sand
G.I. Tie wire,ga.16
Concrete Nails

FORMS & SCAFFOLDING NOTE:

FORMS
VERTICAL
COLUMN
DESIGNATION QUANTITY WIDTH (m) DEPTH (m)
 C1 20 0.2 0.3
C2 19 0.2 0.3
C3 2 0.3 0.6
C4 0 0 0
C5 0 0 0
C6 0 0 0

FOOTING
DESIGNATION QUANTITY WIDTH (m) LENGTH (m)
F1 20 1.5 1.5
F2 2 1.2 1.6
F3 0 0 0
F4 0 0 0
F5 0 0 0
F6 0 0 0

HORIZONTAL
BEAM
DESIGNATION WIDTH (m) DEPTH (m)
B1 0.2 0.3
B2 0.2 0.4
B3 0.2 0.4
B4 0.2 0.7
CB 0.2 0.3
RB1 0.2 0.3
RB2 0.2 0.3
0 0 0

SLAB
DESIGNATION QUANTITY WIDTH (m) LENGTH (m)
S1 1 13.1 22.14
S2 1 11.05 19
S3 0 10.98 11
S4 0 8.7 9.6
RD1 0 4 5
RD2 0 3 3

CONCRETE GUTTER
DESIGNATION QUANTITY LENGTH (m) WIDTH (m)
CG1 0 36 1
CG2 0 24 1

RETAINING WALL
DESIGNATION HEIGHT(m) LENGTH (m) WIDTH (m)
RW1 0 0 1.9
RW2 0 0 1.7
 SCAFFOLDINGS
BASEMENT AREA= 0 sq.m TOTAL AREA=
1ST FLOOR AREA= 288.927 sq.m BOARD FEET=
2ND FLOOR AREA= 228.375 sq.m BOARD FEET=
ATTIC AREA= 0 sq.m TOTAL BD.FT=

REINFORCEMENT BARS NOTE:

FOOTING LENGTH NEEDED

DESIGNATION QUANTITY WIDTH (m) LENGTH (m) WIDTH (m)
F1 20 1.5 1.5 1.5
F2 2 1.2 1.6 2.2
F3 0 0 0 1
F4 0 0 0 1
F5 0 0 0 1
F6 0 0 0 1

SLAB LENGTH NEEDED

DESIGNATION QUANTITY WIDTH (m) LENGTH (m) WIDTH (m)
S1 1 13.1 22.14 602.208
S2 1 11.05 19 1717.6
S3 0 10.98 11
S4 0 8.7 9.6
RD1 0 4 5
RD2 0 3 3

GRADE BEAM
DESIGNATION WIDTH (m) DEPTH (m) LENGTH(m)
TB1 0 0 1
TB2 0 0 1

BEAM # OF REBAR NEEDED

DESIGNATION TOP BARS BOTTOM BARS LENGTH(m)
B1 3 3 17.3
B2 4 4 70.55
B3 4 4 81.6
 B4 3 5 10.19
CB 5 3 10.94
RB1 3 3 122.25
RB2 3 3 7.5
0 0 0 1

COLUMN
DESIGNATION QUANTITY # OF REBAR NEEDED HEIGHT(m)
C1 20 6 6.4
C2 19 6 5.1
C3 2 6 7.4
C1 20 2 6.4
C5 0 0 2
C6 0 0 2

STAIR
DESIGNATION QUANTITY WIDTH (m) LENGTH(m)
S1 1 1.25 4.35
S2 1 1.25 4.35

SEPTIC TANK
DESIGNATION LENGTH (m) WIDTH (m)
SP1 3 1.5
SP2

CATCH BASIN
DESIGNATION LENGTH (m) WIDTH (m)
CB1 20 0.5
CB2 0 0.6

WALL FOOTING
DESIGNATION QUANTITY WIDTH (m) LENGTH(m)
WF1 1 0.4 63.5
WF2 1 0.4 61.1
WF3 0 0 0

RETAINING WALL
DESIGNATION HEIGHT(m) LENGTH(m) WIDTH (m) HEIGHT(m)
RW1 0 0 1.9 0.3
RW2 0 0 1.7 0.2
TOTAL LENGTH=
 ROOF FRAMING

ROOFING

1.1 UNDERSHEATING

1.2 SHINGLES AND BENDED ACCESSORIES

CARPENTRY
 TILE WORKS

GROUND AREA= 164.32 sq.m TOTAL AREA=

2ND FLOOR AREA= 75.23 sq.m
3RD FLLOR AREA= 47.9 sq.m
OPEN AREA= 81.25 sq.m
CLOSED AREA= 206.2 sq.m
1ST FLOOR
CLOSED AREA LIVING AREA 23.4 sq.m
 ENTERTAINMENT 9.9 sq.m
DINNING AREA 15.6 sq.m
KITCHEN 20.4 sq.m
T&B 5.39 sq.m
STAIR 0 sq.m
MASTER BEDROOM 0 sq.m
MAID'S ROOM 12.6 sq.m
SERVICE AREA 15.03 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m
OPEN AREA PORCH 9.5 sq.m
LANAI 15 sq.m
CARPORT 27.5 sq.m
PATHWAY 10 sq.m
2ND FLOOR
CLOSED AREA MASTER'S BEDROOM 20 sq.m
STUDY ROOM 0 sq.m
STOCK ROOM 0 sq.m
HALLWAY 9.5 sq.m
STAIR 0 sq.m
T&B 17.63 sq.m
BEDROOM 1 9.9 sq.m
BEDROOM 2 18.2 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m
OPEN AREA BALCONY 0 sq.m
TERRACE 0 sq.m
ATTIC FLOOR
CLOSED AREA FAMILY ROOM 0 sq.m
STUDY ROOM 26.25 sq.m
STOCK ROOM 0 sq.m
HALLWAY 0 sq.m
STAIR 0 sq.m
T&B 2.4 sq.m
BEDROOM 1 0 sq.m
BEDROOM 2 0 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m
OPEN AREA BALCONY 0 sq.m
TERRACE 19.25 sq.m

GLASS WORKS
PLUMBING WORKS NOTE: ESTIMATE BY DIRECT CO

ELECTRICAL WORKS NOTE: ESTIMATE BY DIRECT CO

 PAINTING WORKS

AREA EXTERIOR WALL

AREA OF INTERIOR WALL

AREA OF CEILING

QUANTITY
Doors=
Shelves=
Kitchen Cabinets=
Automotive Finish=
SOIL POISONING AND
WOOD PRESERVATIVES

GROUND AREA= 164.32

ESTIMATES

BACKFILL MUST BE DETERMINED BY DIRECT COUNTING

TOTAL VOLUME(cu.m) BASIS

54 CONCRETE WORKS
4.608 CONCRETE WORKS
0 CONCRETE WORKS
0 CONCRETE WORKS
0 CONCRETE WORKS
0 CONCRETE WORKS
0 CONCRETE WORKS
10.16 CONCRETE WORKS
9.776 CONCRETE WORKS
9.00 MASONRY WORKS
0.00 MASONRY WORKS
4.50 MASONRY WORKS
0.00 DIRECT COUNTING
0.00 DIRECT COUNTING
92.04 ;VOLUME FOR EXCAVATION

CONCRET WORKS MUST BE REFER TO APPROPRIATE MIXTURE

TOTAL VOLUME(cu.m)
13.5
1.1136
0
0
0
0
14.6136

TOTAL VOLUME(cu.m)
5.08
4.888
0
9.968

TOTAL VOLUME(cu.m)
5.28
3.534
1.944
0
0
0
 10.758

TOTAL VOLUME(cu.m)
1.038
5.644
6.528
1.4266
0.6564
7.335 190.58
0.45 66.17361111
0
23.078

TOTAL VOLUME(cu.m)
0
0
0

TOTAL VOLUME(cu.m)
1.0875
1.0875
2.175

TOTAL VOLUME(cu.m)
34.80408
25.194
0
0
0
0
59.99808

TOTAL VOLUME(cu.m)
0
0
0

TOTAL VOLUME(cu.m)
0.9
0
0.9

TOTAL VOLUME(cu.m)
0.54
0
0.54

TOTAL VOLUME(cu.m)
 0
0
0
TOTAL CONCRETE VOL.= 122.03068 cu.m

MASONRY WORKS MUST BE REFER TO APPROPRIATE MIXTURE

TOTAL AREA(sq.m)
0 (CHB)4"x8"x16"=
260 (setting + filler)Portland Cement=
186 (plastering)Portland Cement=
0 (setting + filler)screened sand=
446 (plastering)screened sand=
6m,reinforcing steel(10mm)=
tie wires (#16)=
TOTAL AREA(sq.m)
0
244
172.825
416.825

TOTAL AREA(sq.m) BASIS

4.5 CONCRETE WORKS
0 CONCRETE WORKS
4.5 DEDUCTIVE AREA=

TOTAL AREA(sq.m) TOTAL AREA=

24
0
24
CLEAR MASONRY AREA= 849.505 sq.m

IT WILL BE BASED ON DIRECT COUNTING

16 sq.m.
12 bags
2.40 cu.m
12.00 kls
6 kgs

DEPENDENT TO ACTUAL USAGE

HEIGHT (m) PHASE AREA (sq.m) BASIS

 4.4 88 CONCRETE
3.1 58.9 CONCRETE
5.4 19.44 CONCRETE
0 0 CONCRETE
0 0 CONCRETE
0 0 CONCRETE
TOTAL AREA= 41.585 TOTAL

THICKNESS (m) PHASE AREA (sq.m) BASIS

0.3 81 CONCRETE
0.29 7.088 CONCRETE
0 0 CONCRETE
0 0 CONCRETE
0 0 CONCRETE
0 0 CONCRETE
TOTAL AREA= 88.088

TOTAL LENGTH(m) PHASE AREA (sq.m) BASIS

17.3 13.84 CONCRETE
70.55 70.55 CONCRETE
81.6 81.6 CONCRETE
10.19 16.304 CONCRETE
10.94 8.752 CONCRETE
122.25 97.8 CONCRETE
7.5 6 CONCRETE
0 0 CONCRETE
TOTAL AREA= 294.846

PHASE AREA (sq.m) BASIS

290.034 CONCRETE
209.95 CONCRETE
0 CONCRETE
0 CONCRETE
0 CONCRETE
0 CONCRETE
TOTAL AREA= 499.984

PHASE AREA (sq.m) BASIS

0 CONCRETE
0 CONCRETE
TOTAL AREA= 0

THICKNESS(m) PHASE AREA (sq.m) BASIS

0.3 0 CONCRETE
0.2 0 CONCRETE
TOTAL AREA= 0
 TOTAL AREA= 924.503 sq.m

517.302 sq.m
7223.175
5709.375 Lumber:
12932.55

CWN:

ESTIMATED REBAR MUST BE CHECKED THROUGH DIRECT COUNTING

LENGTH NEEDED
LENGTH (m) TOTAL LENGTH (m) rebar dia.(m) BASIS
1.5 600 0.016 CONCRETE
2.6 88.5333333333333 0.016 CONCRETE
1 0 0.016 CONCRETE
1 0 0.016 CONCRETE
1 0 0.016 CONCRETE
1 0 0.016 CONCRETE
TOTAL LENGTH= 688.533333333333

LENGTH NEEDED
LENGTH (m) TOTAL LENGTH (m) rebar dia.(m) BASIS
593.168 1195.376 0.01 CONCRETE
1701.7 3419.30 0.01 CONCRETE
0 0.012 CONCRETE
0.00 0.012 CONCRETE
0 0.012 CONCRETE
0.00 0.012 CONCRETE
TOTAL LENGTH= 4614.68

# OF REBAR NEEDED TOTAL LENGTH (m) rebar dia.(m) BASIS

0 0 0.016 CONCRETE
0 0 0.016 CONCRETE
TOTAL LENGTH= 0

consider
all bar continuous TOTAL LENGTH (m) rebar dia.(m) BASIS
103.8 0.012 CONCRETE
564.4 0.016 CONCRETE
652.8 0.016 CONCRETE
 81.52 0.016 CONCRETE
87.52 0.016 CONCRETE
733.5 0.016 CONCRETE
45 0.012 CONCRETE
0 0.02 CONCRETE
TOTAL LENGTH= 148.8
2119.74

TOTAL LENGTH (m) rebar dia.(m) BASIS

768 0.016 CONCRETE
581.4 0.016 CONCRETE
88.8 0.016 CONCRETE
256 0.012 CONCRETE
0 0.025 CONCRETE
0 0.025 CONCRETE
TOTAL LENGTH= 1438.2
256

TOTAL LENGTH (m) rebar dia.(m) BASIS

108.75 0.012 CONCRETE
108.75 0.012 CONCRETE
TOTAL LENGTH= 217.5

TOTAL LENGTH (m) rebar dia.(m) BASIS

60 0.01 CONCRETE
0.00 0.01 CONCRETE
TOTAL LENGTH= 60.00

TOTAL LENGTH (m) rebar dia.(m) BASIS

26.6666666666667 0.01 CONCRETE
0 0.01 CONCRETE
TOTAL LENGTH= 26.67

TOTAL LENGTH (m) rebar dia.(m) BASIS

270.93 0.01 CONCRETE
260.69 0.01 CONCRETE
0.00 0.01 CONCRETE
TOTAL LENGTH= 531.63

TOTAL HORIZONTAL TOTAL VERTICAL rebar dia.(m) rebar dia.(m)

LENGTH (m) LENGTH (m) VERTICAL HORIZONTAL
0 0 0.012 0.01
0 0 0.012 0.01
0 0
 Bended Accessories & Gutter
Tools and other consumables

1.1 CEILING/EAVES/FASCIA BOARD

C-furring 50mmx 19mmx5m

Carrying channel 38mmx12mmx5m
Wall angle 25mmx25mmx3m

1.2 DOOR & JAMBS

 Entrance Door Knob, Hafelle

Door Knob, Sliding Glass Door

1.3 KITCHEN CABINETS & CLOSETS

Marine Plywood, 3/4" thk

Finishing Nail, asstd sizes

Cabinet Hinges & Handles

1.4 MOULDINGS

1.5 DOWNSPOUTCOVER

287.45 sq.m
 0.60x0.60 Awning Window

1.2x1.74 Sliding with fix window

1.2x2.1 Sliding with fix window
0.7x1.20 Sliding window

2.40x2.10m Sliding Glass Door with

ESTIMATE BY DIRECT COUNTING

Emerald PVC pipe 4" S-1000

Emerald PVC pipe 3" S-900
Emerald PVC pipe,2" S-1000
PVC Fittings&Accessories

Multi-layer Cold Water Line Pipe,3/4"

Multi-layer Cold Water Line Pipe,1/2"
Multi-layer HOt Water Line Pipe,1/2"

Wash Basin-HCG Peony L101

Vessel Type White (with Counter Top)
Shower Enclosure-BRL OLS A06-3

Common T&B/Powder Room

HCG l4001 Basin Type Lavatory

ESTIMATE BY DIRECT COUNTING

2.0 mm^2 THHN Stranded Wire

3.5 mm^2 THHN Stranded Wire
5.5 mm^2 THHN Stranded Wire
38 mm^2 THHN Stranded Wire
 Vertouso Paint,Baileys White
Vertouso Paint,Accent Color

Automotive Laquer Moly Orange

Automotive Laquer Lemon Yellow

Automotive Lacquer Thinner

Doors,Shelves,Kitchen Cabinets,Automoti
Automotive Laquer Primer White

Automotive Laquer Moly Orange

Automotive Lacquer Tlemon Orange
Automotive Lacquer White
Automotive Laquer Black

Automotive Laquer Thinner

sq.m
 class A
Portland Cement 1221 bags
Wash Sand 62 cu.m
3/4 " crushed gravel 123 cu.m
 WEBC class A class B class C
(CHB)4"x8"x16"= 10619 10619 10619 10619 pcs
(setting + filler)Portland Cement= 673 N/A 860.549 644.7743 bags
(plastering)Portland Cement= 184 244.6574 163.105 122.3287 bags
(setting + filler)screened sand= 38 for 4"x8"x16" CHB cu.m
(plastering)screened sand= 14 14 14 14 cu.m
6m,reinforcing steel(10mm)= 627 627 627 627 pcs
tie wires (#16)= 84 84 84 84 kgs

DEDUCTIVE AREA= 41.82 sq.m

TOTAL AREA= 891.325 sq.m

Plywood= 185 pcs

Lumber= 9246 bd.ft
CWN 2"= 9 kgs
CWN 3"= 108 kgs
CWN 4"= 108 kgs
320.719
209.95
530.669
 TOTAL bdft. 12932.6 bdft.

2"x4"x12' 1617 pcs

2"x3"x12' 2156 pcs
2"x2"x12' 3234 pcs

#4" 82 kgs
#3" 82 kgs
#2" 163 kgs

T COUNTING

TOTAL NUMBER OF REBAR

16mm,6m,bar needed= 126 pcs 10mm= 1169 pcs
ties= 17 kgs 12mm= 115 pcs
16mm= 774 pcs
20mm= pcs
25mm= pcs
tie wire= 181 kls

10mm,6m,bar needed= 840 pcs

ties= 112 kgs

725.085
4350.51

6m,bar needed= 0 pcs.

10mm Lateral ties = 0 pcs.
ties= 0 kgs

16mm,6m,bar needed= 386 pcs.

12mm,6m,bar needed= 28 pcs.
10mm Lateral ties = 124 pcs.
ties= 17 kgs
 320.33
2669.417
494.3364

16mm,6m,bar needed= 262 pcs.

10mm Lateral ties = 92 pcs.
ties= 13 kgs
12mm,6m,bar needed= 47 pcs.

12mm,6m,bar needed= 40 pcs.

ties= 6 kgs

10mm,6m,bar needed= 11 pcs.

ties= 2 kgs

10mm,6m,bar needed= 5 pcs.

ties= 1 kgs

10mm,6m,bar needed= 97 pcs.

ties= 13 kgs

0 pcs. 12mm
6m,bar needed= 0 kgs
BASIS ties=
CONCRETE 0 pcs. 10mm
CONCRETE 6m,bar needed= 0 kgs
 ties=

C-Purlins 1.5x2"x6" 38 le.

C-Purlins 1.2mmx2"x3" 110 le.
Plain round bar, 10mm 15 le.
Flat Bar, 3/16 x 1 22 le.
Welding rod, fuji 4 boxes
Red Oxide Primer paint 15 gals
Paint Thinner 5 gals
Paint Brush #2 6 pcs

Marine Plywood 1/2" 94 shts

Self Drilling Screws 3290 pcs
Screwbits 6 pcs
Harvi Foil insulation 6 rolls

Shingles Roofing 268 sq.m

Bended Accessories & Gutter 66 l.m
Tools and other consumables 1 ls

ES/FASCIA BOARD

Hardilite 3.2mm thk. 176 sheets

Hardilite 4.2mm thk. 24 sheets
C-furring 50mmx 19mmx5m 283 pcs
Carrying channel 38mmx12mmx5m 85 pcs
Wall angle 25mmx25mmx3m 170 pcs
Furring Clip 465 pcs
Hardiflex Screw 9560 pcs
Pan Head Screw 8990 pcs
Concrete Nails 1 1/2 16 kgs
 Doors Jambs, 2"x6"
1.20x2.10m jambs 1 set
0.9X2.1 m jambs 1 set
0.8x2.10m jambs 5 sets
0.7x2.1m jambs 7 sets
0.6x2.10m jambs 1 sets
2.4x2.10m jambs 0 sets
Doors
Entrance Panel Door 1 sets
Exit Panel Door 12 sets
Flushed Door 3 set
Door accessories
Entrance Door Knob, Hafelle 1.00 set
Door Knob, locksets 8.00 sets
Door Knob, Sliding Glass Door 4.00 sets
Door Knob, T&B 6.00 sets
Door Hinges, Stanley 20.00 pairs
BINETS & CLOSETS

Plyboard, 3/4" thk 16.00 shts

Marine Plywood, 3/4" thk 60.00 shts
Finishing Nail, asstd sizes 10.00 kgs
Wood Glue 1.00 gal
Cabinet Hinges & Handles 1.00 lot

Cornice Moulding 4" 200.00 l.m

Baseboard Moulding 4" 160.00 l.m
Finishing Nail 8.00 kgs
Wood Glue 6.00 li

Marine Plywood, 1/2" 12 shts

Finishing Nail 1 1/2 4 kgs
Wood Glue 5 li
Airvent/Screen 1 lot
s Window with Aluminum Framing
ding Glass Window with fix window units
ding Glass Window with fix window unit
ding Glass Window with fix window unit
0.6x0.5 Awning Window units
 0.60x0.60 Awning Window unit
3.3x1m Fix Corner Glass units
1.2x1.74 Sliding with fix window unit
1.2x2.1 Sliding with fix window units
0.7x1.20 Sliding window units
1.8x2.1 Fix Corner Glass units
Doors
2.40x2.10m Sliding Glass Door with units

Roughing-in
Emerald PVC pipe 4" S-1000 35 le
Emerald PVC pipe 3" S-900 41 le
Emerald PVC pipe,2" S-1000 19 le
PVC Fittings&Accessories 1 lot
Marine Epoxy A&B 2 gal
Solvent Cement 400cc 6 cans
ulti-layer Cold Water Line Pipe,3/4" 50 mtrs
ulti-layer Cold Water Line Pipe,1/2" 55 mtrs
Multi-layer HOt Water Line Pipe,1/2" 45 mtrs
Fittings&Accessories 1 lot
Fixtures
Master Bedroom T&B
Wash Basin-HCG Peony L101
ssel Type White (with Counter Top) 1 set
Shower Enclosure-BRL OLS A06-3 1 set
Shower Panel 1 set
Water Closets 1 set
Common T&B/Powder Room
HCG l4001 Basin Type Lavatory 2 sets
Water Closets 2 sets
Shower Panel 2 sets
Kitchen & Service Area
Kitchen Sink 1 sets
Kitchen Sink Faucet 1 sets
Service Faucets 5 sets
Floor Drain 20 pcs

A. Roughing-In
2.0 mm^2 THHN Stranded Wire 12 roll
3.5 mm^2 THHN Stranded Wire 10 roll
5.5 mm^2 THHN Stranded Wire 5 rolls
38 mm^2 THHN Stranded Wire 80 mtrs
Telephone Wire 22/4c 2 roll
 Cable Wire RG-6 2 roll
Entrance cap 2 2 set
EMT Pipe 2" 2 length
Secondary rock 3 pole 4 pc
Emt connector 2" 10 pcs
Neltex PVC POlylinePipe, 11/2 17 lengths
Neltex PVC Elbow, 11/2 8 pcs
Neltex PVC Polyline Pipe 1/2 50 lengths
Neltex PVC PolylinePipe 3/4 55 lengths
PVC Clamp 5 bags
Flexible Hose 1/2 8 rolls
PVC Accessories 1 lot
4 x 4 x 2 Junction Box 1 lot
2 x 2 x 4 Utility Box 1 lot
4 x 4 x 11/16 Pull Box 2 set
3/8 in. dia. Mica Tube 4 roll
Electrical Tape 20 pcs
Panel Board w/ Circuit Breakers 1 set
Fixtures
Ceiling Lamp 10 sets
7 watts Pin Lights (casing & Bulb) 50 sets
Outdoor wall lamps 10 sets
Single gang switch 10 sets
Two Gang Switch 12 sets
Two Way Switch 6 sets
Three Gang Switch 7 sets
Two gang C.O 22 sets
Cable Outlet 4 sets
Telephone Outlet 4 sets
Eagle Weather Proof Outlet 5 sets
Rangehood Outlet 2 set
Range Outlet 10 set
ACU Outlet 10 set

Exterior Wall, Plain Finish

Concrete Neutralizer 6 gal
Acrytex Cast 80 gals
Acrytex Primer 45 gals
Acrytex Semi- gloss 35 gals
Acrytex Reducer 34 gals
Acrytex tinting color 1 lot
Consumables 1 lot

Interior Wall, Plain finish

Concrete Neutralizer 6 gal
 Acrytex Primer 40 gals
Flat latex 75 bags
Vertouso Paint,Baileys White 40 gals
Vertouso Paint,Accent Color 15 gals
Masonry Puty 35 lot
Consumables 1 lot

Ceiling, Plain Finish

Flat Latex 50 gals
Acrytex Primer 26 gals.
Acrytex Reducer 20 gals
Body Filler 20 gals.
Marine Epoxy A&B 2 gals.
Consumables 1 lot
Wood Ceilling
Lacquer Sanding Sealer 8 gals
Lacquer Dead Flat 8 gals
Automotive Laquer Moly Orange 2 gals.
Automotive Laquer Lemon Yellow 2 gals
Oil Wood Stain 2 gals.
Automotive Lacquer Thinner 15 gals.
Body Filler 6 gals
Paint Thinner 6 gals
Tinting Color .asstd. 1 lot
consumables 1 lot
Doors,Shelves,Kitchen Cabinets,Automotive Finish
Automotive Laquer Primer White 10 gals
Lacquer Sanding Sealer 11 gals
Laquer Dead Flat 11 gals
Automotive Laquer Moly Orange 5 gals
Automotive Lacquer Tlemon Orange 5 gals
Automotive Lacquer White 5 gals
Automotive Laquer Black 5 gals
Oil Wood Stain 5 gals
Automotive Laquer Thinner 20 gals
Body Filler 9 gals
Automotive Laquer Puty 7 gals
Automotive Laquer Flo 8 gals
Paint Thinner 8 gals
Clear Gloss Lacquer 8 gals
Tinting Color .asstd. 1 lot
Consumables 1 lot
 CLOSED AREA OPEN AREA

1ST FLOOR 1ST FLOOR

LIVING AREA 23.4 sq.m PORCH
ENTERTAINMENT 9.9 sq.m LANAI
DINNING AREA 15.6 sq.m CARPORT
KITCHEN 20.4 sq.m PATHWAY
T&B 5.39 sq.m
STAIR 0 sq.m
MASTER BEDROOM 0 sq.m
MAID'S ROOM 12.6 sq.m
SERVICE AREA 15.03 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m

TOTAL AREA= 102.32 sq.m TOTAL AREA=

2ND FLOOR 2ND FLOOR

MASTER'S BEDROOM 20 sq.m BALCONY
STUDY ROOM 0 sq.m TERRACE
STOCK ROOM 0 sq.m
HALLWAY 9.5 sq.m
STAIR 0 sq.m
T&B 17.63 sq.m
BEDROOM 1 9.9 sq.m
BEDROOM 2 18.2 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m

TOTAL AREA= 75.23 sq.m TOTAL AREA=

3RD FLOOR
FAMILY ROOM 0 sq.m BALCONY
STUDY ROOM 26.25 sq.m TERRACE
STOCK ROOM 0 sq.m
HALLWAY 0 sq.m
STAIR 0 sq.m
T&B 2.4 sq.m
BEDROOM 1 0 sq.m
BEDROOM 2 0 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m

TOTAL AREA= 28.65 sq.m TOTAL AREA=

GROUND AREA= 185.6 sq.m

2ND FLOOR AREA= 95.63 sq.m
 ATTIC FLOOR AREA= 69.95 sq.m
OPEN AREA= 62 sq.m
CLOSED AREA= 289.18 sq.m
1ST FLOOR
CLOSED AREA
LIVING AREA 23.4 sq.m
ENTERTAINMENT 9.9 sq.m
DINNING AREA 15.6 sq.m
KITCHEN 20.4 sq.m
POWDER ROOOM 3.63
T&B 2.64 sq.m
STAIR 20.4 sq.m
MASTER BEDROOM 0 sq.m
MAID'S ROOM 12.6 sq.m
SERVICE AREA 15.03 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m
OPEN AREA
PORCH 9.5 sq.m
LANAI 15 sq.m
CARPORT 27.5 sq.m
PATHWAY 10 sq.m

2ND FLOOR
CLOSED AREA
MASTER'S BEDROOM 20 sq.m
STUDY ROOM 0 sq.m
STOCK ROOM 0 sq.m
HALLWAY 9.5 sq.m
STAIR 20.4 sq.m
T&B 17.63 sq.m
BEDROOM 1 9.9 sq.m
BEDROOM 2 18.2 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m
OPEN AREA
BALCONY 0 sq.m
TERRACE 0 sq.m

ATTIC FLOOR
CLOSED AREA
FAMILY ROOM 0 sq.m
STUDY ROOM 26.25 sq.m
DECK AREA 20.9 sq.m
HALLWAY 0 sq.m
STAIR 20.4 sq.m
 T&B 2.4 sq.m
BEDROOM 1 0 sq.m
BEDROOM 2 0 sq.m
BEDROOM 3 0 sq.m
BEDROOM 4 0 sq.m
OPEN AREA
BALCONY 0 sq.m
TERRACE 0 sq.m
OPEN AREA

9.5 sq.m 1ST FLOOR AREA= 164.32 sq.m

15 sq.m 2ND FLOOR AREA= 75.23 sq.m
27.5 sq.m 3RD FLOOR= 47.9
10 sq.m CLOSED AREA= 206.2 sq.m
OPEN AREA= 81.25 sq.m

TOTAL AREA= 287.45 sq.m

62 sq.m

0 sq.m
0 sq.m

0 sq.m

0 sq.m
19.25 sq.m

19.25 sq.m
 Concrete 84.53 cu.m 84.53 Excavation 93.14

f1 footing 1 20 1.5 1.5 0.33 14.85 1.2 footing 54

f2 1.3 1.3 0.305 0 1.2 0
f3 2 1.2 1.2 0.302 0.86976 1.2 3.456
1.2 1.2 0.302 0 1 0
Lean concrete 0 wf1 23.814
c1 Column gf 0.2 0.4 4.4 0 wf2 0
c2 0.2 0.3 4.4 0 rw 0
c3 0.3 0.3 4.4 0 basement
c4 0.15 0.35 4.4 0 st/cb 11.87
93.14
c1 2f 0.2 0.4 3.1 0 0
c2 0.2 0.3 3.1 0 57.456
c3 0.15 0.35 3.1 0

retaining wall 0.2 3 0.00 42.96875

retaining footing 0.3 1.3 0.00
wf1 wall footin 132.3 0.2 0.3 7.94
wf2 0.2 0.3 0.00

Gflslab 223.72 0.1 22.37 11186

49.27604 2fslab 141.92 0.1 14.19 3547.875
attic 0.1 0.00 0
49.27604
365.64 0 14733.875

b1 2fb 51.1 0.2 0.4 4.088

b1a 0.2 0.4 0
b3 66.6 0.2 0.4 5.328
b2 5 0.2 0.45 0.45
b4 25.7 0.2 0.35 1.799
b5 0.2 0.4 0
148.40 51.52778
51.52778

rb1 110.7 0.2 0.3 6.642

rb2 0.2 0.3 0
tb 0.2 0.3 0
stair 6
RE-Bars
 468 154 1315 8
16mm 12mm 10mm 20mm
303 140 1060 8 gf

f1 footing 95.2381 8 16mm 2f

f2 0 16mm
f3 7.619048 8 16mm
0 12mm

c1 column 0 0.00 16mm

c2 0 0.00 16mm
c3 0 0.00 6 16mm
c4 0 0.00 6 16mm

c1 2f 0.00 0.00 6 16mm

c2 0.00 0.00 6 16mm
0.00 0.00 6 16mm
retaining wall 0 0 0 10mm
retaining footing 0 0 12mm
16mm

wall footing 98.56 3 10mm

0.00 3 10mm

Gflslab 177.32 10mm

2fs 354.79 10mm

b1 81.11 87.35 8 16mm

b1a 0.00 0.00 6 16mm
b3 79.29 113.85 6 16mm
b2 9.26 8.33 8 20mm
b4 32.13 40.27 6 16mm
b5 0.00 0.00 0.00 2 16mm 6

rb1 131.79 170.83 6 12mm

rb2 0.00 0.00 6 12mm
tb 6 16mm
stair 8 8.00 8.00

A. Roughing-in
 Wires & Cables 74,004.00
2.0 mm^2 THHN Copper Wire 5 rolls 2,255.00 11,275.00
3.5 mm^2 THHN Copper Wire 6 rolls 3,300.00 19,800.00
5.5 mm^2 THHN Copper Wire 2 rolls 5,058.00 10,116.00
38 mm^2 THHN Copper Wire 120 m 252.00 30,240.00
3 C Jacketed Tel. Wire 1 rolls 755.00 755.00
1/4 in. dia. Mica Tube 1 rolls 415.00 415.00
1/2 in. dia. Mica tube 1 rolls 810.00 810.00
Electrical Tape 16 pc 33.00 528.00
Rubber tape 1 65.00 65.00
Pipes & Fittings 11,265.00
15mm dia. PVC Pipe 65 L 65.00 4,225.00
20mm dia. PVC Pipe 25 L 78.00 1,950.00
25mm dia. PVC Pipe 20 L 33.00 660.00
65mm dia. PVC Pipe 10 L 163.00 1,630.00
Elbow & Connector 1 lot 2,500.00 2,500.00
65mm dia. Entrance Cap 1 set 125.00 125.00
3 Pole Secondary Rack 1 pc 175.00 175.00
Panel Board & Boxes 17,650.00
Panel Board & Circuit Breakers 1 lot 15,000.00 15,000.00
4 x 4 x 2 Junction box 1 lot 1,200.00 1,200.00
2 x 2 x 4 Utiliry Box 1 lot 1,200.00 1,200.00
4 x 4 x 11/16 square box 1 set 250.00 250.00
Switches & Outlets 1 lot 8,500.00 8,500.00
Electrical Fixtures 1 lot 25,000.00 25,000.00
Cost of Material 136,419.00
Cost of Labor 54,567.60
Sub-total XIV - B 190,986.60 ###

Living/Dining/Foyer/Family Room 107.6

Ceramic Tiles
Lanai/Service/Porch/Storage 77.20
Guest Room/Aux. Kitchen/Maids 29.95
Carport 39.00 253.75 268.09
375.32

Comfort room
Floor tiles #REF! 10

b. Second Floor
Ceramic Tiles
Bedrooms 73.7
Family Room/Hallway 28.6
Balcony 74.8
Stair - going garage
Comfort room
Floor tiles #REF! 117.80 15.5
265.35 ###
191 ###
456.35 ###

Granite Tiles
Living/Dining/Foyer/Family Room 95.9
Ceramic Tiles
Lanai/Service/Porch/Storage 46.50
Aux. Kitchen/MaidsRoom/Pantry 17.30
Carport 28.50
Comfort room
Floor tiles #REF! 4.9
Second Floor
Ceramic Tiles
Bedrooms/theater Room/Hallway 99.61
Balcony 19.53
Comfort room
Floor tiles #REF! 114.31 14.7
232.41 ###
48.03 408,212.50
46.50 302,250.00 ###

326.94 ###

35
123 75 233
125 55 180 413

248 4464000
130 1235000 5699000
378 5670000
 Masonry 571.13 sq.m
BGL 132.3 0.6 79.38 0
gf 87.9 2.8 246.12
2f 109 2.8 305.2
level 1 3 0
attic 1.5 0
septic 18
cb 20.48
rd 1.5 0
669.18
less door n window 98.05

area 571.13 0
chb 7139.125 7140 0
cement 609.2053 610 0 610
bv 41.88287 42 0 42
10mm 452.6734 453 0 453
0

76.95 1120
16654

cornice 466 1604.904

baseboard 1375.632

5.503635 t2 19.5 1 19.5

t3 20.21 1 20.21
41.25 r4 5.46 2 10.92
 41.25 r5 3.89 2 7.78
27.5 t4 7.7 2 15.4
7.5 r2 13.76 1 13.76
27.5 r3 13.76 1 13.76
7.62 t1 40.3 1 40.3
4.3 t1a 40.1 1 40.1
1.95 r1 32.45 4 129.8 311.53 51.92167

158.87 174.757 20.15 2 40.3

16.225 6 97.35 137.65 22.94167
175 74.86333

82.44
31.71
114.15 131.2725

18 0 64 293.3333

0 0 0 0

20mm
PROJECT : PROPOSED TWO-STOREY RESIDENTIAL BUILDING
LOCATION : LOT17 BLK10 VISTA VERDE VILLAGE,CDOC
OWNER : GINA KO

SUBJECT: COST ESTIMATE

Item Description Qty Unit

I. Mobilization and General Requirements

Bunkhouse 1 lot
Water Consumption 1 lot
Electrical Consumption 1 lot
Bldg. & Occupancy Permit Processing 1 lot
Sub-total I
II. Earthworks
Excavation 92.0 cu.m
Earthfill 23.0 cu.m
Gravel fill 5.8 cu.m
Compaction/Grading 23.0 sq.m.
Sub-total II
III. Forms and Scaffolding
Cocolumber, asstd sizes 22,178.55 bd.ft
Common Nail 4 190.00 kls
Common Nail 3 190.00 kls
Common Nail 2 172.00 kls
Plywood 1/4" 185 shts
cost of material
cost of labor
Sub-total III
IV. Reinforcing Bars
Def. Bars 10mm x 6.0m 1,169 le
Def. Bars 12mm x 6.0m 115 le
Def. Bars 16mm x 6.0m 774 le
G.I. Tie wire , ga.16 181.00 kls
Bar Cutting tools 1.00 lot
cost of material
cost of labor
Sub-total IV

V. Concrete Works
Portland Cement 1,221.00 bags
Wash Sand 62.00 cu.m
3/4 " crushed gravel 123.00 cu.m
cost of material
 cost of labor
Sub-total V

VI. Masonry Works

A. Laying & Plastering
CHB 4" x 8" x 16", 10,619.00 pcs
Portland Cement 857.00 bags
Washed sand 52.00 cu.m
Def. Bars 10mm 627.00 pcs
G.I. Tie wire , ga.16 84.00 kls
cost of materials
cost of labor
Sub-total VI - A

B. Stones Works & Concrete Mouldings

Brickstone 16 sq.m.
Portland Cement 12 bags
Washed sand 2.40 cu.m
G.I. Tie wire,ga.16 12.00 kls
Concrete Nails 6 kls
Cost of Materials
Cost of Labor
Sub-total VI - B

VII. Roof Framing

C-Purlins 1.5x2"x6" 38.00 le.
C-Purlins 1.2mmx2"x3" 110.00 le.
Plain round bar, 10mm 15.00 le.
Flat Bar, 3/16 x 1 22.00 le.
Welding rod, fuji 4.00 boxes
Red Oxide Primer paint 15.00 gals
Paint Thinner 5.00 gals
Paint Brush #2 6.00 pcs
Cost of Materials
Cost of Labor
Sub Total VII

VIII. Roofing
A. Undersheeting
Marine Plywood 1/2" 94 shts
Self Drilling Screws 3290 pcs
Screwbits 6 pc
Harvi Foil insulation 6 rolls
Cost of Materials
Cost of Labor
Sub Total VIII - A
B. Shingles & Bended Accessories
Shingles Roofing 268.00 sq.m
Bended Accessories & Gutter 66.00 l.m
Tools and other consumables 1.00 ls
Cost of Materials
Cost of Labor
Delivery Cost
SubTotal VIII - B

IX. Carpentry Works

A. Ceiling/Eaves/Fascia Board
Hardilite 3.2mm thk. 176 sheets
Hardilite 4.2mm thk. 24 sheets
C-furring 50mmx 19mmx5m 283 pcs
Carrying channel 38mmx12mmx5m 85 pcs
Wall angle 25mmx25mmx3m 170 pcs
Furring Clip 465 pcs
Hardiflex Screw 9560 pcs
Pan Head Screw 8,990 pcs
Concrete Nails 1 1/2 16 kgs
Cost of Materials
Cost of Labor
SubTotal IX-A

B. Doors & Jambs

Doors Jambs, 2"x6"
1.20x2.10m jambs 1.00 set
0.9X2.1 m jambs 1.00 set
0.8x2.10m jambs 3.00 sets
0.7x2.1m j jambs 8.00 sets
0.6x2.10m jambs 6.00 sets
2.4x2.10m jambs 0.00 sets
Doors
Entrance Panel Door 1.00 sets
Exit Panel Door 16.00 sets
Flushed Door 3.00 set

Door accessories
Entrance Door Knob, Hafelle 1.00 set
Door Knob, locksets 8.00 sets
Door Knob, Sliding Glass Door 4.00 sets
Door Knob, T&B 6.00 sets
Door Hinges, Stanley 1.00 pairs
Cost of Materials
Cost of Labor
 SubTotal IX-B

C. Kitchen Cabinets & Closets

Plyboard, 3/4" thk 16.00 shts
Marine Plywood, 3/4" thk 60.00 shts
Finishing Nail, asstd sizes 10.00 kgs
Wood Glue 1.00 gal
Cabinet Hinges & Handles 1.00 lot
Cost of Materials
Cost of Labor
SubTotal IX-C

D. Mouldings
Cornice Moulding 4" 200.00 l.f
Baseboard Moulding 4" 160.00 l.f
Finishing Nail 8.00 kgs
Wood Glue 6.00 li
Cost of Materials
Cost of Labor
SubTotal IX-D

E.Downspout Cover
Marine Plywood, 1/2" 12 shts
Finishing Nail 1 1/2 4 kgs
Wood Glue 5 li
Airvent/Screen 1 lot
Cost of Materials
Cost of Labor
SubTotal IX-E

X.TILE WORKS
Ground Floor Plan Scq.m/bd.ft
Granite Tiles
Living Room/Dinning Area/kitchen/Foyer 110
Ceramic Tiles
Maids Room 11.53
Carport 47.214
Lanai 12.42
Service Area 12.3
Driveway 9.76
Stair_Tugas Wood
Stair ground floor to second floor 300
Comport Room
Maids Room 16.1
Powder Room 16.25
Guest T&B 17.2
 Counter Top
Aux.Kitchen Counter -granite slab 10
Kitchen counter-granite slab 10
Lavatory counter -granite slab 7.2
Second Floor Plan
T&G Flooring Matwood Product
Bedsroom/Hallway/Family Room 204.535
Comport Room
Master's C.R 51.68
Children's C.R 64.12
Cement Mortars
Portland Cement 200 bags
Washed Sand 10 cu.m
Tile Grout 30 bags
Granite Polisher 5.00 sets
Cost of Materials
Cost of Labor
Sub total X

XI. Glass Works

scq.m
Analok Frame Windows 60.23 3400
Analok Door Windows 29.34 5200

Metal Railings 25.00 2500

Cost of Materials
Cost of Labor
Sub total X
StoneE Works Accent 10.00 1650
Cost of Materials
Cost of Labor
Sub total X
XII.Plumbing Works
Roughing-in
Emerald PVC pipe 4" S-1000 40 le
Emerald PVC pipe 3" S-900 35 le
Emerald PVC pipe,2" S-1000 30 le
PVC Fittings&Accessories 1 lot
Marine Epoxy A&B 2 gal
Solvent Cement 400cc 6 cans
Multi-layer Cold Water Line Pipe,3/4" 50 mtrs
Multi-layer Cold Water Line Pipe,1/2" 55 mtrs
Multi-layer HOt Water Line Pipe,1/2" 45 mtrs
Fittings&Accessories 1 lot
Fixtures
Master Bedroom T&B
 Wash Basin-HCG Peony L101
Vessel Type White (with Counter Top) 1 set
Shower Enclosure-BRL OLS A06-3 1 set
Shower Panel 1 set
Water Closets 1 set
Common T&B/Powder Room
HCG l4001 Basin Type Lavatory 4 sets
Water Closets 5 sets
Shower Panel 5 sets
Kitchen & Service Area
Island Sink 1 set
Kitchen Sink 1 unit
Kitchen Sink Faucet 1 units
Service Faucets 5 pcs
Floor Drain 25 pcs
Cost of Materials
Cost of Labor
Sub total XII

XIII. Electrical works

A. Roughing-In
2.0 mm^2 THHN Stranded Wire 12 roll
3.5 mm^2 THHN Stranded Wire 10 roll
5.5 mm^2 THHN Stranded Wire 5 rolls
38 mm^2 THHN Stranded Wire 100 mtrs
Telephone Wire 22/4c 2 roll
Cable Wire RG-6 2 roll
Entrance cap 2 2 set
EMT Pipe 2" 2 length
Secondary rock 3 pole 4 pc
Emt connector 2" 10 pcs
Neltex PVC POlylinePipe, 11/2 17 lengths
Neltex PVC Elbow, 11/2 8 pcs
Neltex PVC Polyline Pipe 1/2 50 lengths
Neltex PVC PolylinePipe 3/4 55 lengths
PVC Clamp 5 bags
Flexible Hose 1/2 8 rolls
PVC Accessories 1 lot
4 x 4 x 2 Junction Box 1 lot
2 x 2 x 4 Utility Box 1 lot
4 x 4 x 11/16 Pull Box 2 set
3/8 in. dia. Mica Tube 4 roll
Electrical Tape 20 pcs
Panel Board w/ Circuit Breakers 1 set
Fixtures
Ceiling Lamp 10 sets
 7 watts Pin Lights (casing & Bulb) 50 sets
Outdoor wall lamps 10 sets
Single gang switch 10 sets
Two Gang Switch 12 sets
Two Way Switch 6 sets
Three Gang Switch 7 sets
Two gang C.O 22 sets
Cable Outlet 4 sets
Telephone Outlet 4 sets
Eagle Weather Proof Outlet 5 sets
Rangehood Outlet 2 set
Range Outlet 10 set
ACU Outlet 10 set
Cost of Material
Cost of Labor
Sub-total XIII

XIV. Painting Works

A. Exterior Wall, Plain Finish
Concrete Neutralizer 6 gal
Acrytex Primer 45 gals
Acrytex Cast 80 gals
Acrytex Semi- gloss 36 gals
Acrytex Reducer 34 gals
Acrytex tinting color 1 lot
Consumables 1 lot
Cost of Material
Cost of Labor
Sub-total XIV-A

B. Interior Wall, Plain finish

Concrete Neutralizer 6 gal
Acrytex Primer 40 gals
Flat latex 75 bags
Vertouso Paint,Baileys White 40 gals
Vertouso Paint,Accent Color 15 gals
Masonry Puty 35 lot
Consumables 1 lot
Cost of Material
Cost of Labor
Sub-total XIV-B

C. Ceiling, Plain Finish

Flat Latex 50.00 gals
Acrytex Primer 26.00 gals.
Acrytex Reducer 20.00 gals
 Body Filler 20.00 gals.
Marine Epoxy A&B 2.00 gals.
Consumables 1.00 lot
Wood Ceilling
Lacquer Sanding Sealer 8.00 gals
Lacquer Dead Flat 8.00 gals.
Automotive Laquer Moly Orange 2.00 gals
Automotive Laquer Lemon Yellow 2.00 gals.
Oil Wood Stain 2.00 gals.
Automotive Lacquer Thinner 15.00 gals
Body Filler 6.00 gals
Paint Thinner 6.00 lot
Tinting Color .asstd. 1.00 lot
consumables 1.00 lot
Cost of Material
Cost of Labor
Sub-total XIV-C

D. Doors, Shelves, Kitchen Cabinets, Automotive Finish

Automotive Laquer Primer White 10 gals
Lacquer Sanding Sealer 12 gals
Laquer Dead Flat 12 gals
Automotive Laquer Moly Orange 6 gals
Automotive Lacquer Tlemon Orange 6 gals
Automotive Lacquer White 6 gals
Automotive Laquer Black 6 gals
Oil Wood Stain 6 gals
Automotive Laquer Thinner 20 gals
Body Filler 10 gals
Automotive Laquer Puty 9 gals
Automotive Laquer Flo 12 gals
Paint Thinner 9 gals
Clear Gloss Lacquer 9 gals
Tinting Color .asstd. 1 gals
Consumables 1 1lot
Cost of Material
Cost of Labor
Sub-total XIV-D
E. Wood Flooring -Polyfloor Paint
Wood Flooring -Polyfloor Paint 204.535
Cost of Material
Cost of Labor
Sub-total XIV-E

XV.SOIL POISONING & WOOD PRESERVATIVES 288.9 sq.m.

 Total Direct Cost
OCM
Contractor's Profit
VAT
TOTAL PROJECT COST

Prepared by:

NEVARD P.MAHINAY
CIVIL ENGINEER/ESTIMATOR

Approved by: Conformed By:

Unit Cost Subtotal Item Total

15,000.00 15,000.00
8,000.00 8,000.00
8,000.00 8,000.00
25,000.00 25,000.00
56,000.00 56,000.00

300.00 27,613.20
180.00 4,141.98
800.00 4,602.20
150.00 3,451.65
39,809.03 39,809.03

15.00 332,678.25
47.00 8,930.00
49.00 9,310.00
52.00 8,944.00
290.00 53,650.00
413,512.25
144,729.29
558,241.54 558,241.54

136.00 158,984.00
196.00 22,540.00
356.00 275,544.00
70.00 12,670.00
4,500.00 4,500.00
474,238.00
189,695.20
663,933.20 663,933.20

209.00 255,189.00
400.00 24,800.00
700.00 86,100.00
366,089.00
 146,435.60
512,524.60 512,524.60

7.00 74,333.00
200.00 171,400.00
480.00 24,960.00
131.00 82,137.00
70.00 5,880.00
358,710.00
143,484.00
502,194.00 502,194.00

1,450.00 23,200.00
200.00 2,400.00
480.00 1,152.00
70.00 840.00
100.00 600.00
28,192.00
11,276.80
39,468.80 39,468.80

735.00 27930.00
425.00 46750.00
132.00 1980.00
145.00 3190.00
2,450.00 9800.00
370.00 5550.00
280.00 1400.00
18.00 108.00
96708.00
29012.40
125720.40 125,720.40

570.00 53580.00
2.00 6580.00
55.00 330.00
1,650.00 9900.00
70390.00
17597.50
87987.50 87987.50
 800.00 214400.00
400.00 26400.00
10720.00 10720.00
251520.00
50304.00
5,000.00
306,824.00 306,824.00

395.00 69,520.00
398.00 9,552.00
105.00 29,715.00
118.00 10,030.00
36.75 6,247.50
5.50 2,557.50
0.50 4,780.00
0.50 4,495.00
95.00 1,520.00
138,417.00
62,287.65
200,704.65 200,704.65

2,000.00 2,000.00
1,800.00 1,800.00
1,700.00 5,100.00
1,600.00 12,800.00
1,500.00 9,000.00
2,400.00 0.00

5,500.00 5,500.00
6,800.00 108,800.00
2,850.00 8,550.00

5,500.00 5,500.00
400.00 3,200.00
1,000.00 4,000.00
300.00 1,800.00
120.00 120.00
168,170.00
67,268.00
 235,438.00 235,438.00

700.00 11,200.00
900.00 54,000.00
105.00 1,050.00
385.00 385.00
8,000.00 8,000.00
74,635.00
33,585.75
108,220.75 108,220.75

85.00 17,000.00
85.00 13,600.00
105.00 840.00
125.00 750.00
32,190.00
12,876.00
45,066.00 45,066.00

570.00 6,840.00
54.00 216.00
125.00 625.00
2,500.00 2,500.00
7,681.00
6,000.00
13,681.00 13,681.00

Price

700.00 77,000.00

400.00 4,612.00
800.00 37,771.20
800.00 9,936.00
400.00 4,920.00
800.00 7,808.00

120.00 36,000.00

450.00 7,245.00
750.00 12,187.50
750.00 12,900.00
 7,500.00 75,000.00
5,500.00 55,000.00
2,364.06 17,021.26

2,500.00 511,337.50

750.00 38,760.00
750.00 48,090.00

209.00 41,800.00
400.00 4,000.00
65.00 1,950.00
1050 5250
st of Materials 1,003,338.46
st of Labor 451,502.31
1,454,840.77 1,454,840.77

204,782.00
152,568.00
357,350.00 357,350.00
62,500.00
st of Materials 62,500.00
st of Labor 30,000.00
92,500.00 92,500.00
16,500.00
st of Materials 16,500.00
st of Labor 5,445.00
21,945.00 21,945.00

680.00 27,200.00
510.00 17,850.00
240.00 7,200.00
2,000.00 2,000.00
1,700.00 3,400.00
180.00 1,080.00
110.00 5,500.00
88.00 4,840.00
102.00 4,590.00
5,000.00 5,000.00
 7,695.00 7,695.00
17,000.00 17,000.00
2,800.00 2,800.00
4,500.00 4,500.00

5,420.00 21,680.00
4,500.00 22,500.00
2,100.00 10,500.00

3,500.00 3,500.00
5,500.00 5,500.00
3,200.00 3,200.00
256.50 1,282.50
220.00 5,500.00
184,317.50
55,295.25
239,612.75 239,612.75

2,365.00 28,380.00
3,465.00 34,650.00
4,950.00 24,750.00
56.00 5,600.00
1,950.00 3,900.00
1,950.00 3,900.00
125.00 250.00
157.00 314.00
200.00 800.00
95.00 950.00
153.00 2,601.00
35.00 280.00
78.00 3,900.00
98.00 5,390.00
150.00 750.00
550.00 4,400.00
2,500.00 2,500.00
1,500.00 1,500.00
1,500.00 1,500.00
160.00 320.00
900.00 3,600.00
25.00 500.00
18,000.00 18,000.00

895.00 8,950.00
 325.00 16,250.00
595.00 5,950.00
150.00 1,500.00
190.00 2,280.00
240.00 1,440.00
270.00 1,890.00
190.00 4,180.00
380.00 1,520.00
240.00 960.00
320.00 1,600.00
310.00 620.00
310.00 3,100.00
350.00 3,500.00
202,475.00
70,866.25
273,341.25 273,341.25

342.00 2,052.00
624.00 28,080.00
450.00 36,000.00
725.00 26,100.00
365.00 12,410.00
5,500.00 5,500.00
2,500.00 2,500.00
112,642.00
95,745.70
208,387.70 208,387.70

342.00 2,052.00
624.00 24,960.00
436.00 32,700.00
980.00 39,200.00
1,050.00 15,750.00
315.00 11,025.00
4,500.00 4,500.00
130,187.00
110,658.95
240,845.95 240,845.95

436.00 21,800.00
624.00 16,224.00
416.00 8,320.00
 315.00 6,300.00
1,450.00 2,900.00
4,500.00 4,500.00

475.00 3,800.00
485.00 3,880.00
985.00 1,970.00
905.00 1,810.00
423.00 846.00
417.00 6,255.00
510.00 3,060.00
215.00 1,290.00
3,500.00 3,500.00
2,500.00 2,500.00
88,955.00
53,373.00
142,328.00 142,328.00

555.00 5,550.00
475.00 5,700.00
485.00 5,820.00
985.00 5,910.00
905.00 5,430.00
605.00 3,630.00
805.00 4,830.00
423.00 2,538.00
417.00 8,340.00
510.00 5,100.00
525.00 4,725.00
607.00 7,284.00
215.00 1,935.00
514.00 4,626.00
3,500.00 3,500.00
5,500.00 5,500.00
80,418.00
48,250.80
128,668.80 128,668.80

180.00 36,816.30
36,816.30
22,089.78
58,906.08 58,906.08

90.00 26,003.43 26,003.43

 6,740,543.20
674,054.32
674,054.32

P 8,088,651.84

Conformed By:
PROJECT : PROPOSED TWO-STOREY RESIDENTIAL BUILDING
LOCATION : LOT 18, BLK 22, PHASE 1, XAVIER ESTATE, CDO
OWNER : MS. GINA CO

SUBJECT: COST ESTIMATE (LABOR & MATERIAL COST)

Item Description Qty Unit Unit Cost Subtotal Item Total

I. Mobilization and General Requirements

Bunkhouse & Perimeter Inclusure 1.00 lot 15,000.00 15,000.00
Water & Electrical Consumption 1.00 lot 12,000.00 12,000.00
Building Permit & Processing 1.00 lot 25,000.00 25,000.00
Sub-total I 52,000.00 52,000.00
II. Earthworks
Excavation 92.04 cu.m 300.00 27,613.20
Earthfill 105.00 cu.m 250.00 26,250.00
Gravel fill 26.25 cu.m 700.00 18,375.00
Compaction/Grading 175.00 sq.m. 220.00 38,500.00
Sub-total II 110,738.20 110,738.20
III. Forms and Scaffolding
Cocolumber, asstd sizes 10,712.00 bd.ft 14.00 149,968.00
Common Nail 4 114.00 kls 47.00 5,358.00
Common Nail 21/2 95.00 kls 49.00 4,655.00
Common Nail 11/2 51.60 kls 52.00 2,683.20
Plywood 1/4" 89.00 shts 290.00 25,810.00
Plywood 1/2" 66.00 shts 435.00 28,710.00
cost of material 217,184.20
cost of labor 107,400.00
Sub-total III 324,584.20 324,584.20
IV. Reinforcing Bars
Def. Bars 10mm x 6.0m 1,169.00 le 136.00 158,984.00
Def. Bars 12mm x 6.0m 115.00 le 196.00 22,540.00
Def. Bars 16mm x 6.0m 774.00 le 356.00 275,544.00
G.I. Tie wire , ga.16 181.00 kls 60.00 10,860.00
Hacksaw Blade 1.00 lot 2,500.00 2,500.00
cost of material 470,428.00
cost of labor 12,268.03 184,020.45
Sub-total IV 654,448.45 654,448.45
V. Concrete Works
Portland Cement 1,221.00 bags 209.00 255,189.00
Wash Sand 62.00 cu.m 400.00 24,800.00
3/4 " crushed gravel 123.00 cu.m 700.00 86,100.00
cost of material 366,089.00
cost of labor 147,600.00
Sub-total V 513,689.00 513,689.00

VI. Masonry Works

A. Laying & Plastering
CHB 4" x 8" x 16", 10,619.00 pcs 7.00 74,333.00
Portland Cement 906.00 bags 209.00 189,354.00
Washed sand 63.00 cu.m 400.00 25,200.00
Def. Bars 10mm 672.00 pcs 136.00 91,392.00
G.I. Tie wire , ga.16 84.00 kls 60.00 5,040.00
cost of materials 385,319.00
cost of labor 196,020.00
Sub-total VI - A 581,339.00 581,339.00

VII. Roof Framing

C-Purlins 1.5x2"x6" 38.00 le. 735.00 27,930.00
C-Purlins 1.2mmx2"x3" 110.00 le. 425.00 46,750.00
Plain round bar, 10mm 15.00 le. 132.00 1,980.00
Flat Bar, 3/16 x 1 22.00 le. 145.00 3,190.00
Welding rod, fuji 4.00 boxes 2,450.00 9,800.00
Red Oxide Primer paint 15.00 gals 370.00 5,550.00
Paint Thinner 5.00 gals 280.00 1,400.00
Paint Brush #2 6.00 pcs 18.00 108.00
Cost of Materials 96,708.00
Cost of Labor 42,750.00
Sub Total VII 139,458.00 139,458.00

VIII. Roofing
A. Undersheeting
Marine Plywood 1/2" 342.00 sq.m 220.00 75,240.00
Self Drilling Screws 10,260.00 pcs 1.25 12,825.00
Screwbits 6.00 pc 55.00 330.00
Cost of Materials 88,395.00
 Cost of Labor 27,360.00
Sub Total VIII - A 115,755.00 115,755.00

B. Shingles & Bended Accessories

Asphalt Shingles Roofing 342.00 sq.m 950.00 324,900.00
Bended Accessories & Gutter 66.00 l.m 420.00 27,720.00
Harvi Foil insulation 342.00 sq.m 120.00 41,040.00
Tools and other consumables 1.00 ls 40,612.5 40,612.50
Cost of Materials 434,272.50
Cost of Labor 54,284.06
Freight & Handling 8,500.00
SubTotal VIII - B 497,056.56 497,056.56

XII.Plumbing Works
Roughing-in
Emerald PVC pipe 4" S-1000 40.00 le 680.00 27,200.00
Emerald PVC pipe 3" S-900 35.00 le 510.00 17,850.00
Emerald PVC pipe,2" S-1000 30.00 le 240.00 7,200.00
PVC Fittings&Accessories 1.00 lot 10,500.0 10,500.00
Marine Epoxy A&B 1.00 gal 1,700.00 1,700.00
Multi-layer Cold Water Line Pipe,3/4" 64.00 mtrs 110.00 7,040.00
Multi-layer Cold Water Line Pipe,1/2" 55.00 mtrs 88.00 4,840.00
Multi-layer HOt Water Line Pipe,1/2" 45.00 mtrs 102.00 4,590.00
Fittings&Accessories 1.00 lot 15,750.00 15,750.00
Cost of Materials 96,670.00
Cost of Labor 38,500.00
Sub total XII 135,170.00 135,170.00

XIII. Electrical works

A. Roughing-In
2.0 mm^2 THHN Stranded Wire 12.00 roll 2,365.00 28,380.00
3.5 mm^2 THHN Stranded Wire 10.00 roll 3,465.00 34,650.00
5.5 mm^2 THHN Stranded Wire 5.00 rolls 4,950.00 24,750.00
38 mm^2 THHN Stranded Wire 80.00 mtrs 265.00 21,200.00
Telephone Wire 22/4c 2.00 roll 1,950.00 3,900.00
Cable Wire RG-6 2.00 roll 1,950.00 3,900.00
Entrance cap 2 2.00 set 125.00 250.00
EMT Pipe 2" 2.00 length 157.00 314.00
Secondary rock 3 pole 4.00 pc 200.00 800.00
Emt connector 2" 10.00 pcs 95.00 950.00
Neltex PVC POlylinePipe, 11/2 17.00 lengths 153.00 2,601.00
Neltex PVC Elbow, 11/2 8.00 pcs 35.00 280.00
Neltex PVC Polyline Pipe 1/2 120.00 lengths 55.00 6,600.00
Neltex PVC PolylinePipe 3/4 55.00 lengths 78.00 4,290.00
 PVC Elbows & Connector 1.00 lot 2,500.00 2,500.00
Flexible Hose 1/2 3.00 rolls 550.00 1,650.00
4 x 4 x 2 Junction Box 1.00 lot 1,500.00 1,500.00
2 x 2 x 4 Utility Box 1.00 lot 1,500.00 1,500.00
4 x 4 x 11/16 Pull Box 2.00 set 160.00 320.00
3/8 in. dia. Mica Tube 3.00 roll 900.00 2,700.00
Electrical Tape 16.00 pcs 25.00 400.00
Panel Board & Circuit Breakers 1.00 lot 22,000.00 22,000.00
Cost of Material 165,435.00
Cost of Labor 57,902.25
Sub-total XIII 223,337.25 223,337.25

XIV.SOIL POISONING & WOOD PRESERVATIVES 358.50 sq.m. 80.00 28,680.00 28,680.00

Total Direct Cost 3,376,255.66

Overhead, Contingency & Miscellaneous 123,744.33
Engineering Management & Control 150,000.00
(VAT EXCLUDED)

TOTAL PROJECT COST P 3,650,000.00

392.95
9,288.71

Prepared by: Attested by:

ENGR. NEVARD P.MAHINAY

CIVIL ENGINEER

Conforme:

MS. GINA CO
OWNER
175.00 GROUND
183.50 SECOND
34.45 GARAGE /PORCH
44.38 LANAA/SERVICE AREA
437.33 TOTAL FLOOR AREA
 10,712.50
358.00
107,400.00
 10,619.00
906.15466666667
62.298133333333
672.91111111111

196,020.00

2.88
 64.00

253.50
342.23 7.16
118.83 11.93
572.00
105.93

21 1/3
175.00 GROUND
183.50 SECOND
34.45 GARAGE /PORCH
44.38 LANAA/SERVICE AREA
437.33 TOTAL FLOOR AREA
 PROJECT : PROPOSED TWO-STOREY RESIDENTIAL BUILDING
LOCATION : LOT18, BLK22, PHASE 1, XAVIER ESTATE, CDO
OWNER : MS. GINA CO
SUBJECT: COST ESTIMATE (LABOR QUOTATION STRUCTURAL WORKS)
Item Description Item Total
I. Mobilization and General Requirements
Bunkhouse & Perimeter Inclusure 6,750.00
Building Processing 5,500.00
II. Earthworks
Excavation 27,613.20
Compaction/Grading 38,500.00
III. Forms and Scaffolding 107,400.00
IV. Reinforcing Bars 184,020.45
V. Concrete Works 147,600.00
VI. Masonry Works 196,020.00
VII. Roof Framing 42,750.00
VIII. Roofing
A. Undersheeting 27,360.00
B. Shingles & Bended Accessories by others
XII.Plumbing Works
Roughing-in 38,500.00
XIII. Electrical works
A. Roughing-In 57,902.25
XIV.SOIL POISONING & WOOD PRESERVATIVES by others

Total Direct Labor Cost 879,915.90

Overhead, Contingency & Miscellaneous 87,991.59
Engineering Management & Control 150,000.00
VAT (EXCLUDED)
TOTAL PROJECT LABOR COST P 1,117,907.49
2,851.80

Prepared by: Attested by:

ENGR. NEVARD P.MAHINAY
CIVIL ENGINEER

Conforme:
PROJECT : PROPOSED TWO-STOREY RESIDENTIAL BUILDING
LOCATION : LOT 18, BLK 22, PHASE 1, XAVIER ESTATE, CDO
OWNER : MS. GINA CO

SUBJECT: MATERIALS REQUEST

Item Description Qty Unit

FIRST DAY
Laminated sack 1 roll
Nylon (tangsi) 1 kilo
Garden hose 1/2" diam. 30 meters
G.I Coupling 1/2" diam. 1 pc
Ordinary Faucet 1/2" diam. 1 pc
Ordinary Bowl 1 pc
Corrugated G.I sheets gauge 26 x 10 ft. 12 pcs
Umbrella nails # 3 1 kilo
Pvc pipe 2" diam. 1 Le
Pvc pipe 3" diam. 1 Le
Ordinary Plywood 1/4" 20 pcs
Coco Lumber, 2x3x10' 500 Le
coco Lumber, 2x2x10' 300 Le
CWN # 4 5 boxes
CWN # 3 4 boxes
CWN # 2 1/2 3 boxes
CWN # 1 15 boxes

SECOND DAY
Def. Bars 10mm x 6.0m 300 le
Def. Bars 12mm x 6.0m 100 le
Def. Bars 16mm x 6.0m 300 le
G.I. Tie wire , ga.16 4 rolls
Hacksaw Blade 6 pcs
THIRD DAY
Portland Cement 300 bags
Wash Sand 6 cu.m
3/4 " crushed gravel 12 cu.m
VI. Masonry Works
A. Laying & Plastering
CHB 4" x 8" x 16", 10619 pcs
Portland Cement 906 bags
Washed sand 63 cu.m
Def. Bars 10mm 672 pcs
G.I. Tie wire , ga.16 84 kls
cost of materials
cost of labor
Sub-total VI - A

VII. Roof Framing

C-Purlins 1.5x2"x6" 38 le.
C-Purlins 1.2mmx2"x3" 110 le.
Plain round bar, 10mm 15 le.
Flat Bar, 3/16 x 1 22 le.
Welding rod, fuji 4 boxes
Red Oxide Primer paint 15 gals
Paint Thinner 5 gals
Paint Brush #2 6 pcs
Cost of Materials
Cost of Labor
Sub Total VII

VIII. Roofing
A. Undersheeting
Marine Plywood 1/2" 342 sq.m
Self Drilling Screws 10260 pcs
Screwbits 6 pc
Cost of Materials
Cost of Labor
Sub Total VIII - A

B. Shingles & Bended Accessories

Asphalt Shingles Roofing 342 sq.m
Bended Accessories & Gutter 66 l.m
Harvi Foil insulation 342 sq.m
Tools and other consumables 1 ls
Cost of Materials
Cost of Labor
 Freight & Handling
SubTotal VIII - B

XII.Plumbing Works
Roughing-in
Emerald PVC pipe 4" S-1000 40 le
Emerald PVC pipe 3" S-900 35 le
Emerald PVC pipe,2" S-1000 30 le
PVC Fittings&Accessories 1 lot
Marine Epoxy A&B 1 gal
Multi-layer Cold Water Line Pipe,3/4" 64 mtrs
Multi-layer Cold Water Line Pipe,1/2" 55 mtrs
Multi-layer HOt Water Line Pipe,1/2" 45 mtrs
Fittings&Accessories 1 lot
Cost of Materials
Cost of Labor
Sub total XII

XIII. Electrical works

A. Roughing-In
2.0 mm^2 THHN Stranded Wire 12 roll
3.5 mm^2 THHN Stranded Wire 10 roll
5.5 mm^2 THHN Stranded Wire 5 rolls
38 mm^2 THHN Stranded Wire 80 mtrs
Telephone Wire 22/4c 2 roll
Cable Wire RG-6 2 roll
Entrance cap 2 2 set
EMT Pipe 2" 2 length
Secondary rock 3 pole 4 pc
Emt connector 2" 10 pcs
Neltex PVC POlylinePipe, 11/2 17 lengths
Neltex PVC Elbow, 11/2 8 pcs
Neltex PVC Polyline Pipe 1/2 120 lengths
Neltex PVC PolylinePipe 3/4 55 lengths
PVC Elbows & Connector 1 lot
Flexible Hose 1/2 3 rolls
4 x 4 x 2 Junction Box 1 lot
2 x 2 x 4 Utility Box 1 lot
4 x 4 x 11/16 Pull Box 2 set
3/8 in. dia. Mica Tube 3 roll
Electrical Tape 16 pcs
Panel Board & Circuit Breakers 1 lot
175.00 GROUND
183.50 SECOND
34.45 GARAGE /PORCH
44.38 LANAA/SERVICE AREA
437.33 TOTAL FLOOR AREA
 10,619.00
906.15466666667
62.298133333333
672.91111111111

196,020.00

2.88

64.00

253.50
342.23 7.16
118.83 11.93
572.00
105.93
21 1/3
PROJECT : PROPOSED TWO-STOREY RESIDENTIAL BUILDING
LOCATION : LOT 18, BLK 22, PHASE 1, XAVIER ESTATE, CDO
OWNER : MS. GINA CO

SUBJECT: COST ESTIMATE (LABOR & MATERIAL COST)

Item Description Qty Unit Unit Cost Subtotal

I. Mobilization and General Requirements

Bunkhouse & Perimeter Inclusure 1.00 lot 15,000.00 15,000.00
Water & Electrical Consumption 1.00 lot 12,000.00 12,000.00
Building Permit & Processing 1.00 lot 25,000.00 25,000.00
Sub-total I 52,000.00
II. Earthworks
Excavation 92.04 cu.m 300.00 27,613.20
Earthfill 105.00 cu.m 250.00 26,250.00
Gravel fill 26.25 cu.m 700.00 18,375.00
Compaction/Grading 175.00 sq.m. 220.00 38,500.00
Sub-total II 110,738.20
III. Forms and Scaffolding
Cocolumber, asstd sizes 10,712.00 bd.ft 14.00 149,968.00
Common Nail 4 114.00 kls 47.00 5,358.00
Common Nail 21/2 95.00 kls 49.00 4,655.00
Common Nail 11/2 51.60 kls 52.00 2,683.20
Plywood 1/4" 89.00 shts 290.00 25,810.00
Plywood 1/2" 66.00 shts 435.00 28,710.00
cost of material 217,184.20
cost of labor 107,400.00
Sub-total III 324,584.20
IV. Reinforcing Bars
Def. Bars 10mm x 6.0m 1,169.00 le 136.00 158,984.00
Def. Bars 12mm x 6.0m 115.00 le 196.00 22,540.00
Def. Bars 16mm x 6.0m 774.00 le 356.00 275,544.00
G.I. Tie wire , ga.16 181.00 kls 60.00 10,860.00
Hacksaw Blade 1.00 lot 2,500.00 2,500.00
cost of material 470,428.00
cost of labor 12,268.03 184,020.45
Sub-total IV 654,448.45
V. Concrete Works
Portland Cement 1,221.00 bags 209.00 255,189.00
Wash Sand 62.00 cu.m 400.00 24,800.00
3/4 " crushed gravel 123.00 cu.m 700.00 86,100.00
cost of material 366,089.00
cost of labor 147,600.00
Sub-total V 513,689.00

VI. Masonry Works

A. Laying & Plastering
CHB 4" x 8" x 16", 10,619.00 pcs 7.00 74,333.00
Portland Cement 906.00 bags 209.00 189,354.00
Washed sand 63.00 cu.m 400.00 25,200.00
Def. Bars 10mm 672.00 pcs 136.00 91,392.00
G.I. Tie wire , ga.16 84.00 kls 60.00 5,040.00
cost of materials 385,319.00
cost of labor 196,020.00
Sub-total VI - A 581,339.00

VII. Roof Framing

C-Purlins 1.5x2"x6" 38.00 le. 735.00 27,930.00
C-Purlins 1.2mmx2"x3" 110.00 le. 425.00 46,750.00
Plain round bar, 10mm 15.00 le. 132.00 1,980.00
Flat Bar, 3/16 x 1 22.00 le. 145.00 3,190.00
Welding rod, fuji 4.00 boxes 2,450.00 9,800.00
Red Oxide Primer paint 15.00 gals 370.00 5,550.00
Paint Thinner 5.00 gals 280.00 1,400.00
Paint Brush #2 6.00 pcs 18.00 108.00
Cost of Materials 96,708.00
Cost of Labor 42,750.00
Sub Total VII 139,458.00

VIII. Roofing
A. Undersheeting
Marine Plywood 1/2" 342.00 sq.m 220.00 75,240.00
Self Drilling Screws 10,260.00 pcs 1.25 12,825.00
Screwbits 6.00 pc 55.00 330.00
Cost of Materials 88,395.00
 Cost of Labor 27,360.00
Sub Total VIII - A 115,755.00

B. Shingles & Bended Accessories

Asphalt Shingles Roofing 342.00 sq.m 950.00 324,900.00
Bended Accessories & Gutter 66.00 l.m 420.00 27,720.00
Harvi Foil insulation 342.00 sq.m 120.00 41,040.00
Tools and other consumables 1.00 ls 40,612.5 40,612.50
Cost of Materials 434,272.50
Cost of Labor 54,284.06
Freight & Handling 8,500.00
SubTotal VIII - B 497,056.56

XII.Plumbing Works
Roughing-in
Emerald PVC pipe 4" S-1000 40.00 le 680.00 27,200.00
Emerald PVC pipe 3" S-900 35.00 le 510.00 17,850.00
Emerald PVC pipe,2" S-1000 30.00 le 240.00 7,200.00
PVC Fittings&Accessories 1.00 lot 10,500.0 10,500.00
Marine Epoxy A&B 1.00 gal 1,700.00 1,700.00
Multi-layer Cold Water Line Pipe,3/4" 64.00 mtrs 110.00 7,040.00
Multi-layer Cold Water Line Pipe,1/2" 55.00 mtrs 88.00 4,840.00
Multi-layer HOt Water Line Pipe,1/2" 45.00 mtrs 102.00 4,590.00
Fittings&Accessories 1.00 lot 15,750.00 15,750.00
Cost of Materials 96,670.00
Cost of Labor 38,500.00
Sub total XII 135,170.00

XIII. Electrical works

A. Roughing-In
2.0 mm^2 THHN Stranded Wire 12.00 roll 2,365.00 28,380.00
3.5 mm^2 THHN Stranded Wire 10.00 roll 3,465.00 34,650.00
5.5 mm^2 THHN Stranded Wire 5.00 rolls 4,950.00 24,750.00
38 mm^2 THHN Stranded Wire 80.00 mtrs 265.00 21,200.00
Telephone Wire 22/4c 2.00 roll 1,950.00 3,900.00
Cable Wire RG-6 2.00 roll 1,950.00 3,900.00
Entrance cap 2 2.00 set 125.00 250.00
EMT Pipe 2" 2.00 length 157.00 314.00
Secondary rock 3 pole 4.00 pc 200.00 800.00
Emt connector 2" 10.00 pcs 95.00 950.00
Neltex PVC POlylinePipe, 11/2 17.00 lengths 153.00 2,601.00
Neltex PVC Elbow, 11/2 8.00 pcs 35.00 280.00
Neltex PVC Polyline Pipe 1/2 120.00 lengths 55.00 6,600.00
Neltex PVC PolylinePipe 3/4 55.00 lengths 78.00 4,290.00
 PVC Elbows & Connector 1.00 lot 2,500.00 2,500.00
Flexible Hose 1/2 3.00 rolls 550.00 1,650.00
4 x 4 x 2 Junction Box 1.00 lot 1,500.00 1,500.00
2 x 2 x 4 Utility Box 1.00 lot 1,500.00 1,500.00
4 x 4 x 11/16 Pull Box 2.00 set 160.00 320.00
3/8 in. dia. Mica Tube 3.00 roll 900.00 2,700.00
Electrical Tape 16.00 pcs 25.00 400.00
Panel Board & Circuit Breakers 1.00 lot 22,000.00 22,000.00
Cost of Material 165,435.00
Cost of Labor 57,902.25
Sub-total XIII 223,337.25

XIV.SOIL POISONING & WOOD PRESERVATIVES 358.50 sq.m. 80.00 28,680.00

Total Direct Cost

Overhead, Contingency & Miscellaneous
Engineering Management & Control
(VAT EXCLUDED)

TOTAL PROJECT COST P

Prepared by: Attested by:

ENGR. NEVARD P.MAHINAY

CIVIL ENGINEER

Conforme:

MS. GINA CO
OWNER
175.00 GROUND
183.50 SECOND
34.45 GARAGE /PORCH
44.38 LANAA/SERVICE AREA
437.33 TOTAL FLOOR AREA
Item Total

52,000.00

110,738.20

10,712.50
358.00
324,584.20 107,400.00

654,448.45
513,689.00

10,619.00
906.15466666667
62.298133333333
672.91111111111

196,020.00
581,339.00

139,458.00

2.88
115,755.00 64.00

253.50
342.23 7.16
118.83 11.93
572.00
105.93

497,056.56

21 1/3

135,170.00
 223,337.25

28,680.00

3,376,255.66
168,812.78
253,219.17

3,798,287.62 175.00 GROUND

392.95 183.50 SECOND
9,666.08 34.45 GARAGE /PORCH
44.38 LANAA/SERVICE AREA
437.33 TOTAL FLOOR AREA