Jun-23

PROJECT : PROPOSED ONE STOREY OFFICE AND SHOP BUILDING

LOCATION : BRGY.SAN ROQUE STA. FE LEYTE

SUBJECT : ESTIMATES

ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

A. GENERAL REQUIREMENTS
Mobilization / demobilization 1.00 lot 3,000.00 3,000.00
Temporary Facilities
Power 4.00 mos. 600.00 2,400.00
Water 4.00 mos. 500.00 2,000.00
Communication 4.00 mos. 200.00 800.00
SUB-TOTAL A: GENERAL REQUIREMENTS 8,200.00

B. CONSTRUCTION REQUIREMENTS

3. STRUCTURAL WORKS
3.1 Column Footings / Columns
Formworks 55.00 sq.m. 420.00 23,100.00
Rebars
16mm dia. X 6m G40 361.00 kgs. 52.00 18,772.00
10mm dia. X 6m G33 268.00 kgs. 50.00 13,400.00
Concrete
G-1, 3000 psi 28 days 2.50 cu.m. 4,892.00 12,230.00
3/4", 3000 psi 28 days 3.50 cu.m. 5,210.00 18,235.00
G.I. Tie Wires ga. 16 12.00 kgs. 75.00 900.00

3.2 Walls
Formworks 3.00 sq.m. 420.00 1,260.00
Rebars
10mm dia. X 6m G33 152.00 kgs. 50.00 7,600.00
Concrete
G-1, 3000 psi 28 days 2.00 cu.m. 4,892.00 9,784.00
G.I. Tie Wires ga. 16 3.75 kgs. 75.00 281.25

3.3 Beams / Roof Beams

Formworks 48.00 sq.m. 420.00 20,160.00
Rebars
16mm dia. X 6m G40 350.00 kgs. 52.00 18,200.00
10mm dia. X 6m G33 350.00 kgs. 50.00 17,500.00
Concrete
3/4", 3000 psi 28 days 2.00 cu.m. 5,210.00 10,420.00
G.I. Tie Wires ga. 16 18.00 kgs. 75.00 1,350.00

3.3 Suspended Slabs

Formworks 33.00 sq.m. 420.00 13,860.00
Rebars
10mm dia. X 6m G33 359.00 kgs. 50.00 17,950.00
Concrete
3/4", 3000 psi 28 days 3.50 cu.m. 5,210.00 18,235.00
G.I. Tie Wires ga. 16 12.00 kgs. 75.00 900.00
 SUB-TOTAL 3: STRUCTURAL WORKS 224,137.25

4. MASONRY WORKS
100mm thk. CHB Laying, incl. Rebars 35.00 sq.m. 585.00 20,475.00
Lintel Beams 12.00 l.m. 390.00 4,680.00
Stiffener Columns 7.00 l.m. 390.00 2,730.00
Plastering of structural surface 42.00 sq.m. 200.00 8,400.00
Plastering of CHB Wall 60.00 sq.m. 200.00 12,000.00
SUB-TOTAL 4: MASONRY WORKS 48,285.00

7. GLASSWORKS 1.00 LOT 10,000.00 10,000.00

9. TILEWORKS
SUB-TOTAL 9 :TILE WORKS 1.00 LOT 30,000.00

10. PAINTING WORKS

1.00 LOT 15,000.00 15,000.00
SUB-TOTAL 10 :PAINTING WORKS 15,000.00

11. SPECIALTY WORKS

SUB-TOTAL 11 :SPECIALTY WORKS 1.00 LOT 12,000.00 12,000.00

13. ELECTRICAL WORKS

\ 1.00 LOT 15,000.00 15,000.00

GRAND TOTAL (VAT EXCLUSIVE) Php362,622.25

Prepared by:

GENEVEVE COLASITO
ARCHITECT
December 10, 2011

PROJECT : PROPOSED TOWNHOUSE PROJECT

LOCATION : CEBU CITY
GENCON : KHI-TZU DEVELOPMENT CORPORATION
B 73.79
SUBJECT : COST BREAKDOWN FOR UNIT B ( 1 UNIT ONLY ) Err:520

ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

A. GENERAL REQUIREMENTS
Mobilization / demobilization 1.00 lot 3,000.00 3,000.00
Temporary Facilities
Power 4.00 mos. 600.00 2,400.00
Water 4.00 mos. 500.00 2,000.00
Communication 4.00 mos. 200.00 800.00
Materials Testing 1.00 lot 1,500.00 1,500.00
SUB-TOTAL A: GENERAL REQUIREMENTS 9,700.00

B. CONSTRUCTION REQUIREMENTS
1. SITE DEVELOPMENT WORKS
Lot embankment/filling (0.40m backfill) 24.00 cu.m. 260.00 6,240.00
Grading and levelling works 59.50 sq.m. 60.00 3,570.00
Soil Poisoning 59.50 sq.m. 120.00 7,140.00
SUB-TOTAL 1: SITE DEVELOPMENT WORKS 16,950.00

2. EXCAVATION WORKS
Building Column Footings / Walls Footings 18.00 cu.m. 250.00 4,500.00
Storm Drainage Lines 5.00 cu.m. 250.00 1,250.00
Septic Vaults & Cistern 6.50 cu.m. 250.00 1,625.00
Catch Basins 1.50 cu.m. 250.00 375.00
SUB-TOTAL 2: EXCAVATION WORKS 7,750.00

3. STRUCTURAL WORKS
3.1 Column Footings / Columns
Formworks 85.00 sq.m. 420.00 35,700.00
Rebars
16mm dia. X 6m G40 455.00 kgs. 52.00 23,660.00
10mm dia. X 6m G33 338.00 kgs. 50.00 16,900.00
Concrete
G-1, 3000 psi 28 days 3.00 cu.m. 4,892.00 14,676.00
3/4", 3000 psi 28 days 5.50 cu.m. 5,210.00 28,655.00
G.I. Tie Wires ga. 16 16.00 kgs. 75.00 1,200.00

3.2 Walls Footings

Formworks 4.00 sq.m. 420.00 1,680.00
Rebars
10mm dia. X 6m G33 192.00 kgs. 50.00 9,600.00
Concrete
G-1, 3000 psi 28 days 2.00 cu.m. 4,892.00 9,784.00
G.I. Tie Wires ga. 16 5.00 kgs. 75.00 375.00

3.3 Beams / Roof Beams

Formworks 60.50 sq.m. 420.00 25,410.00
Rebars
16mm dia. X 6m G40 1,253.00 kgs. 52.00 65,156.00
10mm dia. X 6m G33 828.00 kgs. 50.00 41,400.00
 Concrete
3/4", 3000 psi 28 days 7.00 cu.m. 5,210.00 36,470.00
G.I. Tie Wires ga. 16 23.00 kgs. 75.00 1,725.00

3.3 Suspended Slabs

Formworks 41.60 sq.m. 420.00 17,472.00
Rebars
10mm dia. X 6m G33 453.00 kgs. 50.00 22,650.00
Concrete
3/4", 3000 psi 28 days 4.50 cu.m. 5,210.00 23,445.00
G.I. Tie Wires ga. 16 15.00 kgs. 75.00 1,125.00

3.4 On-Grade Slabs

Formworks 1.00 lot 5,000.00 5,000.00
Rebars
10mm dia. X 6m G33 402.00 kgs. 50.00 20,100.00
Concrete
G-1, 3000 psi 28 days 7.00 cu.m. 4,892.00 34,244.00
G.I. Tie Wires ga. 16 19.00 kgs. 75.00 1,425.00

3.5 Stairs & Slab Counters

Formworks 10.00 sq.m. 420.00 4,200.00
Rebars
16mm dia. X 6m G40 103.00 kgs. 52.00 5,356.00
12mm dia. X 6m G33 164.00 kgs. 50.00 8,200.00
10mm dia. X 6m G33 183.00 kgs. 50.00 9,150.00
Concrete
3/4", 3000 psi 28 days 2.60 cu.m. 5,210.00 13,546.00
G.I. Tie Wires ga. 16 6.00 kgs. 75.00 450.00

SUB-TOTAL 3: STRUCTURAL WORKS 478,754.00

4. MASONRY WORKS
100mm thk. CHB Laying, incl. Rebars 126.00 sq.m. 585.00 73,710.00
Lintel Beams 15.50 l.m. 390.00 6,045.00
Stiffener Columns 9.00 l.m. 390.00 3,510.00
Plastering of structural surface 53.00 sq.m. 200.00 10,600.00
Plastering of CHB Wall 260.00 sq.m. 200.00 52,000.00
SUB-TOTAL 4: MASONRY WORKS 145,865.00

5. ROOF FRAMING
Assorted Angle Bars
2"x2"x3/16" 7.50 lgts. 715.00 5,362.50
1 1/2"x1 1/2"x3/16" 7.50 lgts. 637.00 4,777.50
1"x1"x3/16" 12.00 lgts. 357.50 4,290.00
C-Purlins, 50x100x1.0mm 13.00 lgts. 585.00 7,605.00
10mm dia. Sag Rod 8.00 lgts. 182.00 1,456.00
12mm dia. Cross Bracings 12.00 lgts. 338.00 4,056.00
12mm dia. Turn Buckle 6.00 pcs. 58.50 351.00
Welding Rod 1.00 box 2,340.00 2,340.00
Cut-off Blade 5.00 pcs. 585.00 2,925.00
Grinding Disk 2.00 pcs. 364.00 728.00
Oxygen 1.00 tanks 455.00 455.00
Acetylene 0.50 tanks 1,040.00 520.00
Sand Paper 100 8.00 shts. 58.50 468.00
Red Oxide Metal Primer 4.00 gals. 845.00 3,380.00
Paint Thinner 2.00 gals. 546.00 1,092.00
SUB-TOTAL 5 :ROOF FRAMING 39,806.00
6. ROOFING WORKS
ga. 26Prepainted Rib-type Roofing 50.00 sq.m. 416.00 20,800.00
Wall end flushing 12.00 l.m. 182.00 2,184.00
Wall Capping 33.00 l.m. 208.00 6,864.00
Roof Gutter 12.00 l.m. 208.00 2,496.00
Teck Screw, 2 1/2" 580.00 pcs. 2.60 1,508.00
Blind Rivets, 1/8" x 1/2" 380.00 pcs. 0.85 323.00
Ga. 16 G.I. Tie Wires 7.00 kgs. 75.00 525.00
10mm PE Foam with one side Alum. 50.00 l.m. 104.00 5,200.00
Touch-up Paint 3.00 cans 364.00 1,092.00
Silicone Sealant 4.00 bottles 234.00 936.00
SUB-TOTAL 6 :ROOFING WORKS 41,928.00

7. DOORS AND WINDOWS

DOORS (Including Lawaan Jambs and Yale Locksets)
D-a, 900x2100 Wooden Door Panel, Main Door 1.00 set 6,240.00 6,240.00
D-b, 800x2100 Panel Door, Service Area 1.00 set 4,160.00 4,160.00
D-c, 800x2100 Molded Door, Bed Rooms 3.00 sets 2,340.00 7,020.00
D-d, 600x2100 Wooden Panel Door, Balcony 1.00 set 3,120.00 3,120.00
D-e, 600x2100 PVC Door, for Toilets 2.00 sets 1,820.00 3,640.00

WINDOWS
W1, 2400x1000 Sliding Glass Window, Brown 1.00 set 12,420.00 12,420.00
frame and glass
W2, 2400x2400 Sliding Glass Window, Brown 1.00 set 29,808.00 29,808.00
frame and glass
W3,1200x2400 Sliding Glass Window, Brown 2.00 set 13,248.00 26,496.00
frame and glass
W-8&11, 600x600 Awning Glass Window, Brown 2.00 sets 1,863.00 3,726.00
frame and glass
W5,1200x600 Sliding Glass Window, Brown 1.00 set 3,726.00 3,726.00
frame and glass
W6, 600x2400 Awning Window, Brown 3.00 sets 7,452.00 22,356.00
frame and glass
SUB-TOTAL 7 :DOORS AND WINDOWS 122,712.00

8. CARPENTRY WORKS
CEILING
Exterior Ceiling (Above Carport)
4.5mm thk Cement board on 1"x2" 12.00 sq.m. 630.00 7,560.00
Light Metal Framing
Interior Ceiling
4.5mm thk Cement board 1"x2" 68.00 sq.m. 630.00 42,840.00
Light Metal Framing

KITCHEN CABINETS
3/4" thk plyboard varnish finish with 1.00 lot 21,600.00 21,600.00
concealed hinges and handles

BEDROOM CLOSET
3/4" thk plyboard varnish finish with 3.00 sets 5,670.00 17,010.00
concealed hinges and handles

SUB-TOTAL 8 :CARPENTRY WORKS 89,010.00

9. TILEWORKS
Prefab pathway blocks 4.00 sq.m. 520.00 2,080.00
Porch, 40x40cm ceramic floor tiles 1.60 sq.m. 830.00 1,328.00
 Living, Dining and Kitchen, 40x40cm semi polished floor 27.50 sq.m. 830.00 22,825.00
Second Floor Bed Rooms, 40x40cm semi polished floor t 29.50 sq.m. 830.00 24,485.00
Stairs , 30x30 steeped floor tiles 22.00 sq.m. 830.00 18,260.00
Service Area, 40x40cm ceramic floor tiles 7.60 sq.m. 780.00 5,928.00
Toilet Floor, 20x20cm non-skid floor tiles 8.50 sq.m. 780.00 6,630.00
Toilet Wall, 20x30cm glazed wall tiles 34.00 sq.m. 780.00 26,520.00
Tile Trims 35.00 l.m. 40.00 1,400.00
Stair Nosing 14.00 l.m. 530.00 7,420.00
SUB-TOTAL 9 :TILE WORKS 116,876.00

10. PAINTING WORKS

Exterior Walls, Semi-gloss latex 34.00 sq.m. 250.00 8,500.00
Exterior Ceiling, flat latex 12.00 sq.m. 200.00 2,400.00
Interior Walls, Semi-gloss Latex 238.00 sq.m. 200.00 47,600.00
Interior Ceiling, Hardiflex ceiling Flat latex 68.00 sq.m. 200.00 13,600.00
Doors and Jambs 40.00 sq.m. 270.00 10,800.00
SUB-TOTAL 10 :PAINTING WORKS 82,900.00

11. SPECIALTY WORKS

Railing works
Stair Railings 10.00 l.m. 1,740.00 17,400.00
Balcony, tubular bars 5.00 sq.m. 2,030.00 10,150.00

Front Wall Mouldings & Canopy

Concrete Canopy 7.00 sq.m. 877.50 6,142.50
Masonry Mouldings 57.00 l.m. 105.00 5,985.00
SUB-TOTAL 11 :SPECIALTY WORKS 39,677.50

12. PLUMBING WORKS

SEWER SYSTEM
100mm dia. Sanitary PVC Pipes 11.00 lgts. 845.00 9,295.00
50mm dia. Sanitary PVC Pipes 8.00 lgts. 416.00 3,328.00
100x100mm PVC Wye 5.00 pcs. 156.00 780.00
100x100mm PVC Tee 5.00 pcs. 156.00 780.00
100x50mm PVC Wye 4.00 pcs. 143.00 572.00
100x50mm PVC Tee 3.00 pcs. 143.00 429.00
100mm dia. X 90deg PVC Elbow 12.00 pcs. 104.00 1,248.00
100mm dia. X 45deg PVC Elbow 12.00 pcs. 104.00 1,248.00
50mm dia. X 90deg PVC Elbow 10.00 pcs. 58.50 585.00
50mm dia. X 45deg PVC Elbow 3.00 pcs. 58.50 175.50
50x50mm dia. PVC Tee 10.00 pcs. 97.50 975.00
100mm dia. PVC P-Trap 3.00 pcs. 260.00 780.00
50mm dia. PVC P-Trap 3.00 pcs. 156.00 468.00
100mm dia. Cleanout with Plug 8.00 pcs. 182.00 1,456.00
50mm dia. Cleanout with Plug 4.00 pcs. 104.00 416.00
100mm dia. PVC Coupling 3.00 pcs. 84.50 253.50
50mm dia. PVC Coupling 3.00 pcs. 58.50 175.50
PVC Solvent 3.00 cans 234.00 702.00

STORM DRAINAGE & DOWNSPOUTS

100mm dia. Sanitary PVC Pipes 8.00 lgts. 845.00 6,760.00
100x100mm PVC Wye 2.00 pcs. 156.00 312.00
100x100mm PVC Tee 4.00 pcs. 156.00 624.00
100mm dia. X 90deg PVC Elbow 12.00 pcs. 104.00 1,248.00
100mm dia. X 45deg PVC Elbow 2.00 pcs. 104.00 208.00
100mm dia. Cleanout with Plug 4.00 pcs. 182.00 728.00
100mm dia. PVC Coupling 4.00 pcs. 84.50 338.00
 PVC Solvent 3.00 cans 234.00 702.00

WATER SUPPLY SYSTEM

25mm dia. PPR Pipes 4m long 8.00 lgts. 624.00 4,992.00
20mm dia. PPR Pipes 4m long 15.00 lgts. 507.00 7,605.00
25x20mm PPR Tee 11.00 pcs. 104.00 1,144.00
20x20mm PPR Tee 11.00 pcs. 104.00 1,144.00
20x20mm Threaded Tee 8.00 pcs. 312.00 2,496.00
25x20mm PPR Elbow 15.00 pcs. 104.00 1,560.00
20x20mm PPR Elbow 15.00 pcs. 104.00 1,560.00
20x20mm Threaded Elbow 11.00 pcs. 286.00 3,146.00
25mm Female Adaptor 3.00 pcs. 312.00 936.00
25mm Male Adaptor 3.00 pcs. 312.00 936.00
20mm Female Adaptor 5.00 pcs. 208.00 1,040.00
20mm Male Adaptor 5.00 pcs. 208.00 1,040.00
25mm dia. Gate Valve 2.00 pcs. 780.00 1,560.00
20mm dia. Gate Valve 1.00 pcs. 585.00 585.00
1/2" Water Meter 1.00 sets 1,950.00 1,950.00
25mm dia. Pipe Clamps 19.00 pcs. 10.40 197.60
20mm dia. Pipe Clamps 38.00 pcs. 7.80 296.40
Teflon Tape 11.00 rolls 23.40 257.40

PLUMBING STRUCTURES
Grease Trap 1.00 set 1,323.00 1,323.00
Catch Basin 4.00 sets 810.00 3,240.00

PLUMBING FIXTURES AND ACCESSORIES

Kitchen Sink 1.00 sets 3,200.00 3,200.00
Water Closet 3.00 sets 3,700.00 11,100.00
Lavatory 3.00 sets 2,300.00 6,900.00
Shower Head and Valve 3.00 sets 900.00 2,700.00
Soap Holder 3.00 sets 550.00 1,650.00
Paper Holder 3.00 sets 550.00 1,650.00
Floor Strainer 3.00 sets 500.00 1,500.00
SUB-TOTAL 12 : PLUMBING WORKS 100,294.90

13. ELECTRICAL WORKS

ROUGHING-INS
Panel Board 8 branches with enclosure, Plug -in 1.00 sets 3,250.00 3,250.00
Circuit breakers, main 60 AT 1.00 pcs. 1,112.50 1,112.50
Branches 15 AT 2.00 pcs. 562.50 1,125.00
20 AT 3.00 pcs. 625.00 1,875.00
30 AT 3.00 pcs. 687.50 2,062.50
2x4 Utility box, pvc 26.00 pcs. 43.75 1,137.50
4x4 Junction box, pvc 18.00 pcs. 43.75 787.50
Pull box 2.00 pcs. 112.50 225.00
Ga. 16 G.I .Wire 7.00 kgs. 100.00 700.00
12mm dia. PVC Conduit 50.00 pcs. 81.25 4,062.50
20mm dia. PVC Conduit 15.00 pcs. 112.50 1,687.50
25mm dia. RSC Pipe 3.00 pcs. 350.00 1,050.00
12mm dia. Adaptor with nut 151.00 pcs. 7.50 1,132.50
20mm dia. Adaptor with nut 31.00 pcs. 10.00 310.00
Butane Cartridge 3.00 bottles 100.00 300.00
Flexible hose, 12mm dia. 38.00 l.m. 10.00 380.00

WIRES AND CABLES

8mm2 THHN Wire 40.00 l.m. 71.50 2,860.00
5.5mm2 THHN Wire 1.60 rolls 6,240.00 9,984.00
 3.5mm2 THHN Wire 3.00 rolls 4,160.00 12,480.00
Electrical Tape 3.00 rolls 49.40 148.20

FIXTURES AND DEVICES

Single Gang Switch 8.00 pcs. 182.00 1,456.00
Two Gang Switch 5.00 pcs. 208.00 1,040.00
Three Gang Switch 4.00 pcs. 234.00 936.00
Three Way Switch 3.00 pcs. 182.00 546.00
Double Convenience Outlet 12.00 pcs. 208.00 2,496.00
ACU Outlet 3.00 pcs. 208.00 624.00
Range Outlet 1.00 pcs. 182.00 182.00
9 W Pin Light 18.00 pcs. 325.00 5,850.00
SUB-TOTAL 13 : ELECTRICAL WORKS 59,799.70
GRAND TOTAL (VAT EXCLUSIVE) Php1,287,471.25

Prepared by: Noted by:

Marcelina R. Margaja Ari Clinton B. Lee

Q.S. VP-Operations
PROJECT : PROPOSED TWO STOREY RESIDENTIAL BUILDING
LOCATION : BRGY. San jose Dulag Leyte
:

SUBJECT : BILL OF QUANTITIES

ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

A. GENERAL REQUIREMENTS
1.00 MOBILIZATION 1.00 lot 10,000.00 10,000.00
Temporary Facilities
Bodega 1.00 lot 13,000.00 15,000.00
SUB-TOTAL A: GENERAL REQUIREMENTS 25,000.00

B. CONSTRUCTION REQUIREMENTS
1. SITE DEVELOPMENT WORKS
Lot embankment/filling (0.40m backfill) 104.00 cu.m. 260.00 27,040.00
Grading and levelling works 120.00 sq.m. 60.00 7,200.00
Soil Poisoning 120.00 sq.m. 120.00 14,400.00
SUB-TOTAL 1: SITE DEVELOPMENT WORKS 48,640.00

2. EXCAVATION WORKS
Building Column Footings / Walls Footings 60.00 cu.m. 250.00 15,000.00
Storm Drainage Lines 2.88 cu.m. 250.00 720.00
Septic Vaults & Cistern 8.00 cu.m. 250.00 2,000.00
Catch Basins 3.50 cu.m. 250.00 875.00
SUB-TOTAL 2: EXCAVATION WORKS 18,595.00

3. STRUCTURAL WORKS
A. Column Footings / Columns
Formworks 96.00 sq.m. 420.00 40,320.00
Rebars
16mm dia. X 6m G40 805.00 kgs. 52.00 41,860.00
10mm dia. X 6m G33 678.00 kgs. 50.00 33,900.00
Concrete
G-1, 3000 psi 28 days 5.00 cu.m. 4,892.00 24,460.00
3/4", 3000 psi 28 days 10.00 cu.m. 5,210.00 52,100.00
G.I. Tie Wires ga. 16 50.00 kgs. 75.00 3,750.00

B. Walls Footings
Formworks 180.00 sq.m. 420.00 75,600.00
Rebars
10mm dia. X 6m G33 600.00 kgs. 50.00 30,000.00
Concrete
G-1, 3000 psi 28 days 3.00 cu.m. 4,892.00 14,676.00
G.I. Tie Wires ga. 16 5.00 kgs. 75.00 375.00

C. Beams / Roof Beams

Formworks 180.00 sq.m. 420.00 75,600.00
Rebars
16mm dia. X 6m G40 ### kgs. 52.00 177,892.00
10mm dia. X 6m G33 ### kgs. 50.00 75,000.00
Concrete
3/4", 3000 psi 28 days 16.00 cu.m. 5,210.00 83,360.00
G.I. Tie Wires ga. 16 50.00 kgs. 75.00 3,750.00

D. Suspended Slabs
Formworks 98.00 sq.m. 420.00 41,160.00
Rebars
10mm dia. X 6m G33 ### kgs. 50.00 60,000.00
Concrete
3/4", 3000 psi 28 days 2.88 cu.m. 5,210.00 15,004.80
G.I. Tie Wires ga. 16 30.00 kgs. 75.00 2,250.00

E. On-Grade Slabs
Formworks 1.00 lot 5,000.00 5,000.00
Rebars
10mm dia. X 6m G33 898.00 kgs. 50.00 44,900.00
Concrete
G-1, 3000 psi 28 days 24.00 cu.m. 4,892.00 117,408.00
G.I. Tie Wires ga. 16 35.00 kgs. 75.00 2,625.00

F. Stairs & Slab Counters

Formworks 30.00 sq.m. 420.00 12,600.00
Rebars
16mm dia. X 6m G40 142.00 kgs. 52.00 7,384.00
12mm dia. X 6m G33 110.00 kgs. 50.00 5,500.00
10mm dia. X 6m G33 224.00 kgs. 50.00 11,200.00
Concrete
3/4", 3000 psi 28 days 2.88 cu.m. 5,210.00 15,004.80
G.I. Tie Wires ga. 16 30.00 kgs. 75.00 2,250.00

SUB-TOTAL 3: STRUCTURAL WORKS 1,074,929.60

4. MASONRY WORKS
100mm thk. CHB Laying, incl. Rebars 120.00 sq.m. 585.00 70,200.00
Lintel Beams 18.00 l.m. 390.00 7,020.00
Stiffener Columns 12.00 l.m. 390.00 4,680.00
Plastering of structural surface 110.00 sq.m. 200.00 22,000.00
Plastering of CHB Wall 336.00 sq.m. 200.00 67,200.00
SUB-TOTAL 4: MASONRY WORKS 171,100.00

5. ROOF FRAMING
Assorted Angle Bars
2.5x2.5x1/4 9.00 lgts. 715.00 6,435.00
2x2x1/4 9.00 lgts. 637.00 5,733.00
C-Purlins, 50x100x1.0mm 18.00 lgts. 585.00 10,530.00
10mm dia. Sag Rod 9.00 lgts. 182.00 1,638.00
12mm dia. Cross Bracings 13.00 lgts. 338.00 4,394.00
12mm dia. Turn Buckle 8.00 pcs. 58.50 468.00
Welding Rod 10.00 box 2,340.00 23,400.00
Cut-off Blade 30.00 pcs. 585.00 17,550.00
Grinding Disk 25.00 pcs. 364.00 9,100.00
Oxygen 1.00 tanks 455.00 455.00
Acetylene 1.00 tanks 1,040.00 1,040.00
Sand Paper 100 9.00 shts. 58.50 526.50
Red Oxide Metal Primer 5.00 gals. 845.00 4,225.00
Paint Thinner 2.00 gals. 546.00 1,092.00
LABOR COST 1.00 LOT 35,000.00 35,000.00
SUB-TOTAL 5 :ROOF FRAMING 121,586.50
6. ROOFING WORKS
ga. 26Prepainted Rib-type Roofing 74.00 sq.m. 416.00 30,784.00
Wall end flushing 24.00 l.m. 182.00 4,368.00
Wall Capping 68.00 l.m. 208.00 14,144.00
Concrete gutter 18.00 l.m. 401.00 7,218.00
Teck Screw, 2 1/2" ### pcs. 2.60 2,600.00
Blind Rivets, 1/8" x 1/2" 450.00 pcs. 0.85 382.50
Ga. 16 G.I. Tie Wires 8.00 kgs. 75.00 600.00
10mm PE Foam with one side Alum. 1.00 rolls 3,500.00 3,500.00
Touch-up Paint 3.00 cans 364.00 1,092.00
Silicone Sealant 5.00 bottles 234.00 1,170.00
LABOR COST 1.00 lot 18,000.00 18,000.00
SUB-TOTAL 6 :ROOFING WORKS 83,858.50

7. ROOF TOP SLAB

Formworks 95.00 sq.m. 420.00 39,900.00
Rebars
10mm dia. X 6m G33 ### kgs. 50.00 60,000.00
Concrete
3/4", 3000 psi 28 days 8.00 cu.m. 5,210.00 41,680.00
G.I. Tie Wires ga. 16 50.00 kgs. 75.00 3,750.00
SUB-TOTAL : ROOF TOP SLAB 145,330.00

8. DOORS
DOOR JAMBS ( Good lumber 2"x6")
D1- 1.6 x 2.1 Main entrance door 1.00 set 6,500.00 6,500.00
D3- 0.9 x 2.1 1.00 set 3,500.00 3,500.00
D4- 0.8x2.1 8.00 sets 3,500.00 28,000.00
D5- .7 x 2.1 3.00 sets 3,000.00 9,000.00
SUB-TOTAL : DOOR JAMBS 47,000.00

9. PAINTING WORKS
Exterior Walls, primeir white/with water proofing 60.00 sq.m. 230.00 13,800.00
Interior Walls, primier white 110.00 sq.m. 180.00 19,800.00
Door Jambs 35.00 sq.m. 270.00 9,450.00
LABOR COST 1.00 LOT 25,000.00 25,000.00
SUB-TOTAL 10 :PAINTING WORKS 68,050.00
10. MOULDINGS AND CANOPY
Formworks 36.00 sq.m. 420.00 15,120.00
Rebars
10mm dia. X 6m G33 ### kgs. 50.00 60,000.00
Concrete
3/4", 3000 psi 28 days 6.00 cu.m. 5,210.00 31,260.00
G.I. Tie Wires ga. 16 15.00 kgs. 75.00 1,125.00
SUB-TOTAL : MOULDINGS AND CANOPY 107,505.00

11. STAIRS RAILINGS AND TERRACE RAILINGS

Railing works
Stair Railings Squrare tube 3"x2" top and post 20.00 l.m. 1,850.00 37,000.00
Terrace Designs and stone finishes 1.00 lot 20,000.00 20,000.00
Carport and Terrace 2x2 Square tubular bar 20.00 sq.m. 1,500.00 30,000.00
Welding rod 2.00 box 3,000.00 6,000.00
Auxilliary other materials 1.00 lot 12,000.00 12,000.00
LABOR COST 1.00 lot 35,000.00 35,000.00
SUB-TOTAL :STAIRS RAILINGS AND TERRACE RAILINGS 140,000.00

12. PLUMBING WORKS

SEWER SYSTEM
100mm dia. Sanitary PVC Pipes 8.00 lgts. 845.00 6,760.00
50mm dia. Sanitary PVC Pipes 7.00 lgts. 416.00 2,912.00
100x100mm PVC Wye 5.00 pcs. 156.00 780.00
100x100mm PVC Tee 5.00 pcs. 156.00 780.00
100x50mm PVC Wye 4.00 pcs. 143.00 572.00
100x50mm PVC Tee 3.00 pcs. 143.00 429.00
100mm dia. X 90deg PVC Elbow 8.00 pcs. 104.00 832.00
100mm dia. X 45deg PVC Elbow 8.00 pcs. 104.00 832.00
50mm dia. X 90deg PVC Elbow 6.00 pcs. 58.50 351.00
50mm dia. X 45deg PVC Elbow 3.00 pcs. 58.50 175.50
50x50mm dia. PVC Tee 6.00 pcs. 97.50 585.00
100mm dia. PVC P-Trap 3.00 pcs. 260.00 780.00
50mm dia. PVC P-Trap 3.00 pcs. 156.00 468.00
100mm dia. Cleanout with Plug 8.00 pcs. 182.00 1,456.00
50mm dia. Cleanout with Plug 4.00 pcs. 104.00 416.00
100mm dia. PVC Coupling 3.00 pcs. 84.50 253.50
50mm dia. PVC Coupling 3.00 pcs. 58.50 175.50
PVC Solvent 3.00 cans 234.00 702.00

STORM DRAINAGE & DOWNSPOUTS

100mm dia. Sanitary PVC Pipes 7.00 lgts. 845.00 5,915.00
100x100mm PVC Wye 4.00 pcs. 156.00 624.00
100x100mm PVC Tee 5.00 pcs. 156.00 780.00
100mm dia. X 90deg PVC Elbow 9.00 pcs. 104.00 936.00
100mm dia. X 45deg PVC Elbow 5.00 pcs. 104.00 520.00
100mm dia. Cleanout with Plug 8.00 pcs. 182.00 1,456.00
100mm dia. PVC Coupling 8.00 pcs. 84.50 676.00
PVC Solvent 4.00 cans 234.00 936.00

WATER SUPPLY SYSTEM

25mm dia. Pipes 4m long 12.00 lgts. 624.00 7,488.00
20mm dia. Pipes 4m long 16.00 lgts. 507.00 8,112.00
25x20mm Tee 13.00 pcs. 104.00 1,352.00
20x20mm Tee 13.00 pcs. 104.00 1,352.00
20x20mm Threaded Tee 12.00 pcs. 312.00 3,744.00
25x20mm Elbow 15.00 pcs. 104.00 1,560.00
20x20mm Elbow 15.00 pcs. 104.00 1,560.00
20x20mm Threaded Elbow 11.00 pcs. 286.00 3,146.00
25mm Female Adaptor 3.00 pcs. 312.00 936.00
25mm Male Adaptor 3.00 pcs. 312.00 936.00
20mm Female Adaptor 5.00 pcs. 208.00 1,040.00
20mm Male Adaptor 5.00 pcs. 208.00 1,040.00
25mm dia. Gate Valve 2.00 pcs. 780.00 1,560.00
20mm dia. Gate Valve 1.00 pcs. 585.00 585.00
1/2" Water Meter 1.00 sets 1,950.00 1,950.00
25mm dia. Pipe Clamps 12.00 pcs. 10.40 124.80
20mm dia. Pipe Clamps 25.00 pcs. 7.80 195.00
Teflon Tape 11.00 rolls 23.40 257.40

PLUMBING STRUCTURES
Grease Trap(stainless) 1.00 sets 4,500.00 4,500.00
4" pvc pipe 12.00 sets 450.00
Catch Basin 4.00 sets 2,350.00 9,400.00
Septic vault 1.00 lot 35,000.00 35,000.00

PLUMBING FIXTURES AND ACCESSORIES

Kitchen Sink 2.00 sets 3,200.00 6,400.00
Water Closet 3.00 sets 5,500.00 16,500.00
Lavatory 3.00 sets 2,300.00 6,900.00
Shower Head and Valve 3.00 sets 3,500.00 10,500.00
Soap Holder 3.00 sets 700.00 2,100.00
Paper Holder 3.00 sets 700.00 2,100.00
Floor Strainer 3.00 sets 700.00 2,100.00
LABOR COST 1.00 LOT 31,800.00 31,800.00
SUB-TOTAL 12 : PLUMBING WORKS 195,340.70

13. ELECTRICAL WORKS

ROUGHING-INS
Panel Board 8 branches with enclosure, Plug -in 1.00 sets 5,300.00 5,300.00
Circuit breakers, main 60 AT 1.00 pcs. 1,112.50 1,112.50
Branches -
20 AT 3.00 pcs. 625.00 1,875.00
30 AT 19.00 pcs. 687.50 13,062.50
2x4 Utility box, pvc 26.00 pcs. 43.75 1,137.50
4x4 Junction box, pvc 18.00 pcs. 43.75 787.50
Pull box 2.00 pcs. 112.50 225.00
Ga. 16 G.I .Wire 14.00 kgs. 100.00 1,400.00
12mm dia. PVC Conduit 50.00 pcs. 81.25 4,062.50
20mm dia. PVC Conduit 15.00 pcs. 112.50 1,687.50
25mm dia. RSC Pipe 3.00 pcs. 350.00 1,050.00
12mm dia. Adaptor with nut 151.00 pcs. 7.50 1,132.50
20mm dia. Adaptor with nut 31.00 pcs. 10.00 310.00
Butane Cartridge 3.00 bottles 100.00 300.00
Flexible hose, 12mm dia. 3.00 ROLLS 3,200.00 9,600.00

WIRES AND CABLES

8mm2 THHN Wire 40.00 l.m. 71.50 2,860.00
5.5mm2 THHN Wire 3.00 rolls 6,240.00 18,720.00
3.5mm2 THHN Wire 2.00 rolls 4,160.00 8,320.00
Electrical Tape 8.00 rolls 49.40 395.20
TV AND CABLE PREPARATIONS CONNECTIONS 1.00 LOT 7,500.00 7,500.00

FIXTURES AND DEVICES

Single Gang Switch 4.00 pcs. 182.00 728.00
Two Gang Switch 8.00 pcs. 208.00 1,664.00
Three Gang Switch 9.00 pcs. 234.00 2,106.00
Three Way Switch 1.00 pcs. 182.00 182.00
Double Convenience Outlet 41.00 pcs. 208.00 8,528.00
ACU Outlet 5.00 pcs. 208.00 1,040.00
Range Outlet 1.00 pcs. 182.00 182.00
9 W Pin Light 25.00 pcs. 325.00 8,125.00
LABOR COST 1.00 LOT 54,500.00 54,500.00

SUB-TOTAL 13 : ELECTRICAL WORKS 157,892.70

GRAND TOTAL (EXCLUDING VAT) 2,405,282.30

84.00

841,848.80

Prepared by:

GENEVEVE L. COLASITO
Architect
December 10, 2011

PROJECT : PROPOSED SITE DEVELOPMENT WORKS FOR TOWNHOUSE PROJECT

LOCATION: Bakilid, Mandaue City
GENCON : KHI-TZU DEVELOPMENT CORPORATION

SUBJECT : COST BREAKDOWN FOR SITE DEVELOPMENT WORKS

ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

A. GENERAL REQUIREMENTS
Mobilization / demobilization 1.00 lot 20,000.00 20,000.00
Temporary Facilities
Power 4.00 mos.
Water 4.00 mos.
Communication 4.00 mos. 1,000.00 4,000.00
Materials Testing 1.00 lot 3,000.00 3,000.00
SUB-TOTAL A: GENERAL REQUIREMENTS 27,000.00

B. ROADWAYS
Road Lot Clearing and Grubbing 120.00 sq.m. 65.00 7,800.00
Road Lot Embankment (Backfilling) 295.00 cu.m. 320.00 94,400.00
Sub-base Preparation, 95% compaction 230.00 sq.m. 120.00 27,600.00
Basecourse Preparation, 100mm thk. Graded 26.00 cu.m. 1,400.00 36,400.00
gravel
Concrete Pavement, 150mm thk, 3000 psi 35.00 cu.m. 4,892.00 171,220.00
12mm. Dia.x30cm Deformed dowel bars 140.00 pcs. 40.00 5,600.00
Concrete Curb and Gutter 76.00 l.m. 400.00 30,400.00
Sidewalk, 75mm thk 4.00 mos. 305.00 1,220.00
Concrete cutting and asphalt sealant at weaken 1.00 lot 6,300.00 6,300.00
plane
SUB-TOTAL B: ROADWAYS 380,940.00

C. PERIMETER FENCE
C.1 1.20M CHB FENCE WITH STEEL GRILLS ABOV 24.87 l.m.
Excavation 8.00 sq.m. 420.00 3,360.00
Formworks 7.50 sq.m. 420.00 3,150.00
Rebars
12mm dia. X 6m G33 155.00 kgs. 50.00 7,750.00
10mm dia. X 6m G33 195.00 kgs. 50.00 9,750.00
Concrete
G-1, 3000 psi 28 days 2.50 cu.m. 4,892.00 12,230.00
3/4", 3000 psi 28 days 3.00 cu.m. 5,210.00 15,630.00
G.I. Tie Wires ga. 16 15.00 kgs. 75.00 1,125.00
100mm thk. CHB Laying, incl. Rebars 40.00 sq.m. 585.00 23,400.00
Plastering of CHB Wall 85.00 sq.m. 200.00 17,000.00
 Steel Grill using 12mm square bars at .15m 25.00 l.m. 1,890.00 47,250.00
(1.0m high steel grills)
SUB-TOTAL C.1: 1.2M CHB FENCE 140,645.00
C.2 3.0M CHB FENCE WITH BROKEN GLASS AT T 76.04 l.m.
Excavation 16.00 cu.m. 250.00 4,000.00
Formworks 23.00 sq.m. 420.00 9,660.00
Rebars
12mm dia. X 6m G33 1,360.00 kgs. 50.00 68,000.00
10mm dia. X 6m G33 985.00 kgs. 50.00 49,250.00
Concrete
G-1, 3000 psi 28 days 3.00 cu.m. 4,892.00 14,676.00
3/4", 3000 psi 28 days 4.50 cu.m. 5,210.00 23,445.00
G.I. Tie Wires ga. 16 13.00 kgs. 75.00 975.00
100mm thk. CHB Laying, incl. Rebars 270.00 sq.m. 585.00 157,950.00
Plastering of CHB Wall 540.00 sq.m. 200.00 108,000.00
Broken Glass 76.00 l.m. 120.00 9,120.00
SUB-TOTAL C.2: 3.0M CHB FENCE 445,076.00
D. GUARDHOUSE
Excavation 2.50 sq.m. 250.00 625.00
Formworks 12.00 sq.m. 420.00 5,040.00
Rebars
12mm dia. X 6m G33 165.00 kgs. 50.00 8,250.00
10mm dia. X 6m G33 125.00 kgs. 50.00 6,250.00
Concrete
G-1, 3000 psi 28 days 0.80 cu.m. 4,892.00 3,913.60
3/4", 3000 psi 28 days 1.30 cu.m. 5,210.00 6,773.00
G.I. Tie Wires ga. 16 25.00 kgs. 75.00 1,875.00
100mm thk. CHB Laying, incl. Rebars 19.00 sq.m. 585.00 11,115.00
Lintel Beams 4.00 l.m. 390.00 1,560.00
Stiffener Columns 4.00 l.m. 390.00 1,560.00
Plastering of CHB Wall 38.00 sq.m. 200.00 7,600.00
Roof Slab 9.50 sq.m. 877.50 8,336.25
Tileworks 16.00 sq.m. 840.00 13,440.00
Painting Works 1.00 lot 6,000.00 6,000.00
Ceiling Works 4.00 sq.m. 630.00 2,520.00
Electrical 1.00 lot 5,000.00 5,000.00
Plumbing
Water supply 1.00 lot 3,000.00 3,000.00
Sewer Lines 1.00 lot 3,900.00 3,900.00
Water Closet 1.00 set 3,780.00 3,780.00
Lavatory 1.00 set 2,160.00 2,160.00
Doors and Windows 1.00 lot 4,725.00 4,725.00
SUB-TOTAL D. GUARDHOUSE 107,422.85

E. SEPTIC TANK 2 sets ( 2.0x7.0mx2.0m deep)

Excavation 56.00 cu.m. 250.00 14,000.00
Formworks 30.64 sq.m. 420.00 12,868.80
Rebars
12mm dia. X 6m G33 172.00 kgs. 50.00 8,600.00
10mm dia. X 6m G33 2,339.20 kgs. 50.00 116,960.00
 Concrete
G-1, 3000 psi 28 days 3.36 cu.m. 4,892.00 16,437.12
3/4", 3000 psi 28 days 8.40 cu.m. 5,210.00 43,764.00
G.I. Tie Wires ga. 16 25.00 kgs. 75.00 1,875.00
100mm thk. CHB Laying, incl. Rebars 110.00 sq.m. 585.00 64,350.00
Plastering of CHB Wall 220.00 sq.m. 200.00 44,000.00
150x150mm Sanitary Tee 8.00 pcs. 472.50 3,780.00
SUB-TOTAL E: SEPTIC TANK 326,634.92

F. UNDERGROUND UTILITIES
Excavation 28.00 cu.m. 250.00 7,000.00
300mm dia. RCP Storm Drainage 70.00 l.m. 890.00 62,300.00
450x450mm Catch Basin 18.00 pcs. 1,890.00 34,020.00
150mm dia. PVC Sewer Pipe 64.00 l.m. 890.00 56,960.00
150x100mm dia. PVC Wye 12.00 pcs. 607.50 7,290.00
150mm dia. PVC Cleanout with Plug 4.00 pcs. 435.00 1,740.00
100x100mm dia. X 45 deg PVC Elbow 16.00 pcs. 108.00 1,728.00
50mm dia. G.I. Pipe Water Lines 14.00 l.m. 338.00 4,732.00
12mm dia. G.I. Pipe Water Lines 85.00 l.m. 162.00 13,770.00
50mm dia. Gate Valve 2.00 pcs. 1,323.00 2,646.00
50x50mm G.I. Tee 103.00 pcs. 472.50 48,667.50
50x12mm G.I. Tee 16.00 pcs. 337.50 5,400.00
12mm dia. Elbow Valve 14.00 pcs. 432.00 6,048.00
Waterflowmeter 12mm dia. (labor only, material 14.00 pcs. 400.00 5,600.00
by owner)
SUB-TOTAL F: UNDERGROUND UTILITIES 257,901.50
GRAND TOTAL : SITE DEVELOPMENT WORKS Php1,685,620.27

Prepared by: Noted by:

Marcelina R. Margaja Ari Clinton B. Lee

Q.S. VP-Operations
December 10, 2011

PROJECT : PROPOSED TOWNHOUSE PROJECT

LOCATION : Bakilid Mandaue City, Cebu
GENCON : KHI-TZU DEVELOPMENT CORPORATION

SUBJECT : SUMMARY OF COST

I. BUILDING
Unit A 362,622.25 7 units 2,538,355.75
Unit B 1,287,471.25 6 units 7,724,827.50
Unit C 2,405,282.30 2 units 4,810,564.60
SUB-TOTAL (BUILDING) Php15,073,747.85

II. SITE DEVELOPENT

Site Development 1,685,620.27 1 lot 1,685,620.27
SUB-TOTAL (SITE DEVELOPMENT) Php1,685,620.27

TOTAL CONTRACT AMOUNT (VAT EXCLUSIVE) Php16,759,368.12

EXCLUDED ITEMS:
1 Value Added Tax
2 Permits (Building, Occupancy & etc.)
3 Door threshold & Door Closer
4 Bathroom Accessories
5 Bathroom Partitions
6 Main Entrance Gate
7 Plant boxes & Landscapping
8 Electrical connection from VECO supply to Building
9 Main Distribution Panel
10 All Water Tank System & Water Heater
11 Waste Water Treatment
12 Water connection from Stud-out to Building Meter
13 Mechanical Works
14 Garbage Bin

Submitted by: Conforme:

Ari Clinton B. Lee Mr. Tyron Limkunhoy

KTDC, VP-Operations Owner
15-Jan-19

Project: Two Storey Residential Building

Location: San Jose, Dulag Leyte

SUMMARY
I. GROUND FLOOR AREA TOTAL(12,0000/SQM
1. Terrace 0.00 sqm 0.00
2. Dirty Kitchen 0.00 sqm 0.00
3. Office 7.03 sqm 84,360.00
4.Dining 16.00 sqm 192,000.00
5. Kitchen 9.00 sqm 108,000.00
6.Living Area 12.00 sqm 144,000.00
7. Mini Bar/Stairs 6.00 sqm 72,000.00
8. Playroom 6.00 sqm 72,000.00
9. Laundry Area 0.00 sqm 0.00
10. Porch 9.00 sqm 108,000.00
11.Toilet and Bath 2.40 sqm 28,800.00
12.Garrage 27.60 sqm 331,200.00
13. Maid's Quarter 5.50 sqm 0.00
100.53 sqm 1,140,360.00

II. SECOND FLOOR

1. Bedroom 01 8.20 sqm 98,400.00
2. Bedroom 02 8.50 sqm 102,000.00
3.Family Area 15.70 sqm 188,400.00
4.Master's Bedroom 10.50 sqm 126,000.00
5.Toilet and Bath 6.00 sqm 72,000.00
6. Toilet and Bath 4.40 sqm 52,800.00
7. Walk-in Closet 5.57 sqm 66,840.00
8. Terrace 21.50 sqm 258,000.00
80.37 sqm 964,440.00

III. ROOFTOP 17.70 sqm 0.00

TOTAL 198.6 3,069,240.00

SUBMITTED BY:

GENEVEVE L. COLASITO
Architect:

Approved by:
JEFFREY IBANEZ
Owner

Note: Rough estimate 12,000/sqm based but still have to submit PERT-CPM and Final Estimates
PROJECT : PROPOSED TWO STOREY RESIDENTIAL BUILDING
LOCATION : BRGY. San jose Dulag Leyte
:

SUBJECT : BILL OF QUANTITIES

ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

A. GENERAL REQUIREMENTS
1.00 MOBILIZATION 1.00 lot 10,000.00 10,000.00
Temporary Facilities
Bodega 1.00 lot 13,000.00 15,000.00
SUB-TOTAL A: GENERAL REQUIREMENTS 25,000.00

B. CONSTRUCTION REQUIREMENTS
1. SITE DEVELOPMENT WORKS
Lot embankment/filling (0.40m backfill) 104.00 cu.m. 260.00 27,040.00
Grading and levelling works 120.00 sq.m. 60.00 7,200.00
Soil Poisoning 120.00 sq.m. 120.00 14,400.00
SUB-TOTAL 1: SITE DEVELOPMENT WORKS 48,640.00

2. EXCAVATION WORKS
Building Column Footings / Walls Footings 60.00 cu.m. 250.00 15,000.00
Storm Drainage Lines 2.88 cu.m. 250.00 720.00
Septic Vaults & Cistern 8.00 cu.m. 250.00 2,000.00
Catch Basins 3.50 cu.m. 250.00 875.00
SUB-TOTAL 2: EXCAVATION WORKS 18,595.00

3. STRUCTURAL WORKS
A. Column Footings / Columns
Formworks 96.00 sq.m. 420.00 40,320.00
Rebars
16mm dia. X 6m G40 805.00 kgs. 52.00 41,860.00
10mm dia. X 6m G33 678.00 kgs. 50.00 33,900.00
Concrete
G-1, 3000 psi 28 days 5.00 cu.m. 4,892.00 24,460.00
3/4", 3000 psi 28 days 10.00 cu.m. 5,210.00 52,100.00
G.I. Tie Wires ga. 16 50.00 kgs. 75.00 3,750.00

B. Walls Footings
Formworks 180.00 sq.m. 420.00 75,600.00
Rebars
10mm dia. X 6m G33 600.00 kgs. 50.00 30,000.00
Concrete
G-1, 3000 psi 28 days 3.00 cu.m. 4,892.00 14,676.00
G.I. Tie Wires ga. 16 5.00 kgs. 75.00 375.00

C. Beams / Roof Beams

Formworks 180.00 sq.m. 420.00 75,600.00
Rebars
16mm dia. X 6m G40 3,421.00 kgs. 52.00 177,892.00
10mm dia. X 6m G33 1,500.00 kgs. 50.00 75,000.00
Concrete
3/4", 3000 psi 28 days 16.00 cu.m. 5,210.00 83,360.00
G.I. Tie Wires ga. 16 50.00 kgs. 75.00 3,750.00

D. Suspended Slabs
Formworks 98.00 sq.m. 420.00 41,160.00
Rebars
10mm dia. X 6m G33 1,200.00 kgs. 50.00 60,000.00
 Concrete
3/4", 3000 psi 28 days 2.88 cu.m. 5,210.00 15,004.80
G.I. Tie Wires ga. 16 30.00 kgs. 75.00 2,250.00

E. On-Grade Slabs
Formworks 1.00 lot 5,000.00 5,000.00
Rebars
10mm dia. X 6m G33 898.00 kgs. 50.00 44,900.00
Concrete
G-1, 3000 psi 28 days 24.00 cu.m. 4,892.00 117,408.00
G.I. Tie Wires ga. 16 35.00 kgs. 75.00 2,625.00

F. Stairs & Slab Counters

Formworks 30.00 sq.m. 420.00 12,600.00
Rebars
16mm dia. X 6m G40 142.00 kgs. 52.00 7,384.00
12mm dia. X 6m G33 110.00 kgs. 50.00 5,500.00
10mm dia. X 6m G33 224.00 kgs. 50.00 11,200.00
Concrete
3/4", 3000 psi 28 days 2.88 cu.m. 5,210.00 15,004.80
G.I. Tie Wires ga. 16 30.00 kgs. 75.00 2,250.00

SUB-TOTAL 3: STRUCTURAL WORKS 1,074,929.60

4. MASONRY WORKS
100mm thk. CHB Laying, incl. Rebars 120.00 sq.m. 585.00 70,200.00
Lintel Beams 18.00 l.m. 390.00 7,020.00
Stiffener Columns 12.00 l.m. 390.00 4,680.00
Plastering of structural surface 110.00 sq.m. 200.00 22,000.00
Plastering of CHB Wall 336.00 sq.m. 200.00 67,200.00
SUB-TOTAL 4: MASONRY WORKS 171,100.00

5. ROOF FRAMING
Assorted Angle Bars
2.5x2.5x1/4 9.00 lgts. 715.00 6,435.00
2x2x1/4 9.00 lgts. 637.00 5,733.00
C-Purlins, 50x100x1.0mm 18.00 lgts. 585.00 10,530.00
10mm dia. Sag Rod 9.00 lgts. 182.00 1,638.00
12mm dia. Cross Bracings 13.00 lgts. 338.00 4,394.00
12mm dia. Turn Buckle 8.00 pcs. 58.50 468.00
Welding Rod 10.00 box 2,340.00 23,400.00
Cut-off Blade 30.00 pcs. 585.00 17,550.00
Grinding Disk 25.00 pcs. 364.00 9,100.00
Oxygen 1.00 tanks 455.00 455.00
Acetylene 1.00 tanks 1,040.00 1,040.00
Sand Paper 100 9.00 shts. 58.50 526.50
Red Oxide Metal Primer 5.00 gals. 845.00 4,225.00
Paint Thinner 2.00 gals. 546.00 1,092.00
LABOR COST 1.00 LOT 35,000.00 35,000.00
SUB-TOTAL 5 :ROOF FRAMING 121,586.50
6. ROOFING WORKS
ga. 26Prepainted Rib-type Roofing 74.00 sq.m. 416.00 30,784.00
Wall end flushing 24.00 l.m. 182.00 4,368.00
Wall Capping 68.00 l.m. 208.00 14,144.00
Concrete gutter 18.00 l.m. 401.00 7,218.00
Teck Screw, 2 1/2" 1,000.00 pcs. 2.60 2,600.00
Blind Rivets, 1/8" x 1/2" 450.00 pcs. 0.85 382.50
Ga. 16 G.I. Tie Wires 8.00 kgs. 75.00 600.00
10mm PE Foam with one side Alum. 1.00 rolls 3,500.00 3,500.00
Touch-up Paint 3.00 cans 364.00 1,092.00
 Silicone Sealant 5.00 bottles 234.00 1,170.00
LABOR COST 1.00 lot 18,000.00 18,000.00
SUB-TOTAL 6 :ROOFING WORKS 83,858.50

7. ROOF TOP SLAB

Formworks 95.00 sq.m. 420.00 39,900.00
Rebars
10mm dia. X 6m G33 1,200.00 kgs. 50.00 60,000.00
Concrete
3/4", 3000 psi 28 days 8.00 cu.m. 5,210.00 41,680.00
G.I. Tie Wires ga. 16 50.00 kgs. 75.00 3,750.00
SUB-TOTAL : ROOF TOP SLAB 145,330.00

8. DOORS
DOOR JAMBS ( Good lumber 2"x6")
D1- 1.6 x 2.1 Main entrance door 1.00 set 6,500.00 6,500.00
D3- 0.9 x 2.1 1.00 set 3,500.00 3,500.00
D4- 0.8x2.1 8.00 sets 3,500.00 28,000.00
D5- .7 x 2.1 3.00 sets 3,000.00 9,000.00
SUB-TOTAL : DOOR JAMBS 47,000.00
WINDOWS
W1, 2400x1000 Sliding Glass Window, Brown 1.00 set 12,420.00 12,420.00
Frame and Glass
W2, 2400x2400 Sliding Glass Window, Brown 1.00 set 29,808.00 29,808.00
Frame and Glass
W3,1200x2400 Sliding Glass Window, Brown 5.00 set 13,248.00 66,240.00
Frame and Glass
W-8&11, 600x600 Awning Glass Window, Br 2.00 sets 1,863.00 3,726.00
Frame and Glass
W5,1200x600 Sliding Glass Window, Brown 1.00 set 3,726.00 3,726.00
Frame and Glass
W6, 600x2400 Awning Window, Brown 2.00 sets 7,452.00 14,904.00
Frame and Glass
W, 1200x2000 Fixed Window on Analok Fram 1.00 sets 9,600.00 9,600.00
SUB-TOTAL 7 :DOORS AND WINDOWS 234,424.00

9. PAINTING WORKS
Exterior Walls, primeir white/with water proof 60.00 sq.m. 230.00 13,800.00
Interior Walls, primier white 110.00 sq.m. 180.00 19,800.00
Door Jambs 35.00 sq.m. 270.00 9,450.00
LABOR COST 1.00 LOT 25,000.00 25,000.00
SUB-TOTAL 10 :PAINTING WORKS 68,050.00

10. MOULDINGS AND CANOPY

Formworks 36.00 sq.m. 420.00 15,120.00
Rebars
10mm dia. X 6m G33 1,200.00 kgs. 50.00 60,000.00
Concrete
3/4", 3000 psi 28 days 6.00 cu.m. 5,210.00 31,260.00
G.I. Tie Wires ga. 16 15.00 kgs. 75.00 1,125.00
SUB-TOTAL : MOULDINGS AND CANOPY 107,505.00

11. STAIRS RAILINGS AND TERRACE RAILINGS

Railing works
Stair Railings Squrare tube 3"x2" top 20.00 l.m. 1,850.00 37,000.00
Terrace Designs and stone finishes 1.00 lot 20,000.00 20,000.00
Carport and Terrace 2x2 Square tubul 20.00 sq.m. 1,500.00 30,000.00
Welding rod 2.00 box 3,000.00 6,000.00
 Auxilliary other materials 1.00 lot 12,000.00 12,000.00
LABOR COST 1.00 lot 35,000.00 35,000.00
SUB-TOTAL :STAIRS RAILINGS AND TERRACE RAILINGS 140,000.00

12. PLUMBING WORKS

SEWER SYSTEM
100mm dia. Sanitary PVC Pipes 8.00 lgts. 845.00 6,760.00
50mm dia. Sanitary PVC Pipes 7.00 lgts. 416.00 2,912.00
100x100mm PVC Wye 5.00 pcs. 156.00 780.00
100x100mm PVC Tee 5.00 pcs. 156.00 780.00
100x50mm PVC Wye 4.00 pcs. 143.00 572.00
100x50mm PVC Tee 3.00 pcs. 143.00 429.00
100mm dia. X 90deg PVC Elbow 8.00 pcs. 104.00 832.00
100mm dia. X 45deg PVC Elbow 8.00 pcs. 104.00 832.00
50mm dia. X 90deg PVC Elbow 6.00 pcs. 58.50 351.00
50mm dia. X 45deg PVC Elbow 3.00 pcs. 58.50 175.50
50x50mm dia. PVC Tee 6.00 pcs. 97.50 585.00
100mm dia. PVC P-Trap 3.00 pcs. 260.00 780.00
50mm dia. PVC P-Trap 3.00 pcs. 156.00 468.00
100mm dia. Cleanout with Plug 8.00 pcs. 182.00 1,456.00
50mm dia. Cleanout with Plug 4.00 pcs. 104.00 416.00
100mm dia. PVC Coupling 3.00 pcs. 84.50 253.50
50mm dia. PVC Coupling 3.00 pcs. 58.50 175.50
PVC Solvent 3.00 cans 234.00 702.00

STORM DRAINAGE & DOWNSPOUTS

100mm dia. Sanitary PVC Pipes 7.00 lgts. 845.00 5,915.00
100x100mm PVC Wye 4.00 pcs. 156.00 624.00
100x100mm PVC Tee 5.00 pcs. 156.00 780.00
100mm dia. X 90deg PVC Elbow 9.00 pcs. 104.00 936.00
100mm dia. X 45deg PVC Elbow 5.00 pcs. 104.00 520.00
100mm dia. Cleanout with Plug 8.00 pcs. 182.00 1,456.00
100mm dia. PVC Coupling 8.00 pcs. 84.50 676.00
PVC Solvent 4.00 cans 234.00 936.00

WATER SUPPLY SYSTEM

25mm dia. Pipes 4m long 12.00 lgts. 624.00 7,488.00
20mm dia. Pipes 4m long 16.00 lgts. 507.00 8,112.00
25x20mm Tee 13.00 pcs. 104.00 1,352.00
20x20mm Tee 13.00 pcs. 104.00 1,352.00
20x20mm Threaded Tee 12.00 pcs. 312.00 3,744.00
25x20mm Elbow 15.00 pcs. 104.00 1,560.00
20x20mm Elbow 15.00 pcs. 104.00 1,560.00
20x20mm Threaded Elbow 11.00 pcs. 286.00 3,146.00
25mm Female Adaptor 3.00 pcs. 312.00 936.00
25mm Male Adaptor 3.00 pcs. 312.00 936.00
20mm Female Adaptor 5.00 pcs. 208.00 1,040.00
20mm Male Adaptor 5.00 pcs. 208.00 1,040.00
25mm dia. Gate Valve 2.00 pcs. 780.00 1,560.00
20mm dia. Gate Valve 1.00 pcs. 585.00 585.00
1/2" Water Meter 1.00 sets 1,950.00 1,950.00
25mm dia. Pipe Clamps 12.00 pcs. 10.40 124.80
20mm dia. Pipe Clamps 25.00 pcs. 7.80 195.00
Teflon Tape 11.00 rolls 23.40 257.40

PLUMBING STRUCTURES
Grease Trap(stainless) 1.00 sets 4,500.00 4,500.00
4" pvc pipe 12.00 sets 450.00
Catch Basin 4.00 sets 2,350.00 9,400.00
Septic vault 1.00 lot 35,000.00 35,000.00
 PLUMBING FIXTURES AND ACCESSORIES
Kitchen Sink 2.00 sets 3,200.00 6,400.00
Water Closet 3.00 sets 5,500.00 16,500.00
Lavatory 3.00 sets 2,300.00 6,900.00
Shower Head and Valve 3.00 sets 3,500.00 10,500.00
Soap Holder 3.00 sets 700.00 2,100.00
Paper Holder 3.00 sets 700.00 2,100.00
Floor Strainer 3.00 sets 700.00 2,100.00
LABOR COST 1.00 LOT 31,800.00 31,800.00
SUB-TOTAL 12 : PLUMBING WORKS 195,340.70

13. ELECTRICAL WORKS

ROUGHING-INS
Panel Board 8 branches with enclo 1.00 sets 5,300.00 5,300.00
Circuit breakers, main 60 AT 1.00 pcs. 1,112.50 1,112.50
Branches -
20 AT 3.00 pcs. 625.00 1,875.00
30 AT 19.00 pcs. 687.50 13,062.50
2x4 Utility box, pvc 26.00 pcs. 43.75 1,137.50
4x4 Junction box, pvc 18.00 pcs. 43.75 787.50
Pull box 2.00 pcs. 112.50 225.00
Ga. 16 G.I .Wire 14.00 kgs. 100.00 1,400.00
12mm dia. PVC Conduit 50.00 pcs. 81.25 4,062.50
20mm dia. PVC Conduit 15.00 pcs. 112.50 1,687.50
25mm dia. RSC Pipe 3.00 pcs. 350.00 1,050.00
12mm dia. Adaptor with nut 151.00 pcs. 7.50 1,132.50
20mm dia. Adaptor with nut 31.00 pcs. 10.00 310.00
Butane Cartridge 3.00 bottles 100.00 300.00
Flexible hose, 12mm dia. 3.00 ROLLS 3,200.00 9,600.00

WIRES AND CABLES

8mm2 THHN Wire 40.00 l.m. 71.50 2,860.00
5.5mm2 THHN Wire 3.00 rolls 6,240.00 18,720.00
3.5mm2 THHN Wire 2.00 rolls 4,160.00 8,320.00
Electrical Tape 8.00 rolls 49.40 395.20
TV AND CABLE PREPARATIONS C 1.00 LOT 7,500.00 7,500.00

FIXTURES AND DEVICES

Single Gang Switch 4.00 pcs. 182.00 728.00
Two Gang Switch 8.00 pcs. 208.00 1,664.00
Three Gang Switch 9.00 pcs. 234.00 2,106.00
Three Way Switch 1.00 pcs. 182.00 182.00
Double Convenience Outlet 41.00 pcs. 208.00 8,528.00
ACU Outlet 5.00 pcs. 208.00 1,040.00
Range Outlet 1.00 pcs. 182.00 182.00
9 W Pin Light 25.00 pcs. 325.00 8,125.00
LABOR COST 1.00 LOT 54,500.00 54,500.00

SUB-TOTAL 13 : ELECTRICAL WORKS 157,892.70

GRAND TOTAL (EXCLUDING VAT) 2,405,282.30
84.00
841,848.80

Prepared by: APPROVED:

GENEVEVE L. COLASITO JEFFREY IBANEZ

Architect OWNER
PROJECT : PROPOSED TWO STOREY RESIDENTIAL BUILDING
LOCATION : BRGY. San jose Dulag Leyte
:

SUBJECT : SUMMARY

PHASE I
A. GENERAL REQUIREMENTS

1: GENERAL REQUIREMENTS 25,000.00

B. CONSTRUCTION REQUIREMENTS

1: SITE DEVELOPMENT WORKS 48,640.00

2: EXCAVATION WORKS 18,595.00

3: STRUCTURAL WORKS 1,074,929.60

PHASE I:
4: MASONRY WORKS 171,100.00 1,338,264.60

PHASE II
5 :ROOF FRAMING 121,586.50

6 :ROOFING WORKS 83,858.50

7 : ROOF TOP SLAB 145,330.00

PHASE II:
8 : DOOR JAMBS 47,000.00 568,875.00

PHASE III
9 :PAINTING WORKS 68,505.00

10: MOULDINGS AND CANOPY 107,505.00

PHASE III:
11 :STAIRS RAILINGS AND TERRACE RAILINGS 140,000.00 316,010.00

PHASE IV
12 : PLUMBING WORKS 195,340.70

13 : ELECTRICAL WORKS 157,892.00

PHASE IV:
353,232.70
TOTAL : 2,405,282.30

PRESENTED BY:
GENEVEVE L. COLASITO
ARCHITECT

APPROVED:

JEFFREY IBANEZ
OWNER