Project : Proposed Interior Renovation

Location : La Marea, San Pedro, Laguna

Subject : Cost Estimates Option 3B
Date : 9/18/18

A. BUILDING COST
ITEM NO PARTICULARS QTY UNIT U/C AMOUNT

I. PRELIMINARIES
1 Hauling of Debris 1.00 lot 28,750.00 28,750.00
2 Construction Bond 1.00 lot 52,459.00 52,459.00
3 Processing Fee 1.00 lot 2,000.00 2,000.00
4 Barangay Permit 1.00 lot 970.00 970.00
5 Worker's ID (7) 1.00 lot 700.00 700.00

SUB - TOTAL AMOUNT 84,879.00

II. DEMOLITION WORKS

1 Dismantling of the following
1.1 Second Floor Bath Tub and Tiles 1.00 lot 3,450.00 3,450.00
1.2 Former Dirty Kitchen Stone Cladding 1.00 lot 3,852.50 3,852.50
1.3 Former Dirty Kitchen Wall 1.00 lot 2,875.00 2,875.00
1.4 Former Dirty Kitchen Ceiling and Trusses 1.00 lot 2,875.00 2,875.00
1.5 Former Dirty Kitchen Floor 1.00 lot 3,450.00 3,450.00
1.6 Former Dirty Kitchen Counter 1.00 lot 2,875.00 2,875.00
1.7 Former Main Kitchen Counter 1.00 lot 2,875.00 2,875.00
1.8 Former Main Kitchen Floor 1.00 lot 2,875.00 2,875.00
1.10 Former Main Kitchen Wall 1.00 lot 2,300.00 2,300.00
1.11 Former Maid's T&B Wall 1.00 lot 2,300.00 2,300.00
1.12 Former Maid's Room Floor 1.00 lot 2,300.00 2,300.00
1.13 Former Maid's Room Wall 1.00 lot 2,300.00 2,300.00
1.14 Masters' T&B Floor and Wall Finishes 1.00 lot 3,450.00 3,450.00

SUB - TOTAL AMOUNT 37,777.50

III. ARCHITECTURAL WORKS

1 Concrete/Masonry Works
1.1 Kitchen Concrete Column 0.37 cu.m 30,186.35 11,168.95
1.2 Kitchen Column Footing 0.27 cu.m 30,186.35 8,150.31
1.3 Kitchen Concrete Beam 0.24 cu.m 30,186.35 7,244.72
1.4 Kitchen CHB Wall (Property Wall & Adjacent Maid's Rm Wall) 32.35 cu.m 1,412.70 45,700.91
1.5 Kitchen Floor( Outdoor Step) 2.07 cu.m 7,172.55 14,825.66
1.6 Kitchen Counter 0.24 cu.m 17,522.55 4,205.41
1.7 Maid's T&B CHB Wall 3.69 sqm 1,412.70 5,212.87
1.8 Guest Room CHB Wall 3.84 sqm 1,412.70 5,424.78
2 Ceiling Works
2.1 Kitchen ( PVC Wood T&G Ceiling) 22.18 sqm 2,479.40 54,993.09
2.2 Guest Room (Gypsum Board) 9.59 sqm 1,035.00 9,925.65
2.3 Guest T&B/Powder Room (Gypsum Board) 3.69 sqm 1,035.00 3,819.15
3 Painting Works
3.1 Kitchen Wall 41.43 sqm 419.75 17,390.24
3.2 Guest Room Wall and Ceiling 38.67 sqm 419.75 16,231.73
3.3 Guest T&B/ Powder Room Ceiling 3.69 sqm 419.75 1,548.88
3.4 2F T&B Ceiling 4.08 sqm 419.75 1,712.58
3.5 Maid's Room (Repaint of Gypsum Board) 1.00 lot 782.00 782.00
3.6 Maid's T&B (Repaint of Gypsum Board) 1.00 lot 782.00 782.00
3.7 Second Floor Doors 4.00 pc 385.00 1,540.00
4 Carpentry/Cabinet Works
4.1 Kitchen Cabinet (Laminated and Glass Door) 2.20 cu.m 29,325.00 64,515.00
4.2 Kitchen Shelves (Wood Varnish Finish) 12.18 lm 1,035.00 12,606.30
4.3 Kitchen Baseboard (Wood Varnish Finish) 9.20 lm 805.00 7,406.00
4.4 Guest Room Headboard and Ledge (Wood Varnish Finish) 9.75 lm 1,086.75 10,595.81
4.5 Guest Room Baseboard (Wood Varnish Finish) 9.30 lm 805.00 7,486.50
4.6 Guest T&B/ Powder Room Shelves (Wood Varnish Finish) 2.00 lm 1,035.00 2,070.00
4.7 2F T&B Shelves (Wood Varnish Finish) 2.18 lm 1,035.00 2,256.30
4.8 Cladding above Kitchen Cabinet 1.20 lot 1,955.00 2,346.00
4.9 TV Shelves 1.80 lm 1,035.00 1,863.00
4.10 Powder Room Cabinet 0.21 cu.m 29,325.00 6,158.25
4.11 Stripping and Varnishing of Wooden Stairs and Handrail, and Repainting of Steel Balusters 1.00 lot 20,100.00 20,100.00
5 Glass Works
 5.1 Guest T&B Shower Enclosure 1.00 pc 21,275.00 21,275.00
5.2 2F T&B Shower Enclosure 1.00 pc 21,275.00 21,275.00
5.3 Masters' T&B Shower Enclosure 1.00 pc 64,975.00 64,975.00
5.4 2F T&B Mirror 0.72 sqm 1,150.00 828.00
5.5 Guest/ Powder Room Mirror 0.75 sqm 1,840.00 1,380.00
5.6 Kitchen Sliding Door 1.00 pc 49,712.20 49,712.20
5.7 Guest Room Awning Window 1.00 pc 13,110.00 13,110.00
6 Doors
6.1 Guest T&B/Powder Room Door (Tanguile Wood) 2.00 pc 6,900.00 13,800.00
6.2 Guest Room Door (Tanguile Wood) 1.00 pc 6,900.00 6,900.00
6.3 Maid's Room Door (Tanguile Wood) 1.00 pc 6,900.00 6,900.00
6.4 Masters' Bedroom (Tanguile Wood) 1.00 pc 6,900.00 6,900.00
6.5 Kitchen Door (Tanguile Wood) 1.00 pc 6,900.00 6,900.00
6.6 Main Door Solid Panel(Tanguile Wood) 1.00 pc 9,200.00 9,200.00
6a Door Jambs
6a.1 Guest T&B/Powder Room Door (Tanguile Wood) 2.00 pc 2,200.00 4,400.00
6a.2 Guest Room Door (Tanguile Wood) 1.00 pc 2,200.00 2,200.00
6a.3 Maid's Room Door (Tanguile Wood) 1.00 pc 2,200.00 2,200.00
6a.4 Masters' Bedroom (Tanguile Wood) 1.00 pc 2,200.00 2,200.00
6a.5 Kitchen Door (Tanguile Wood) 1.00 pc 2,200.00 2,200.00
6a.6 Main Door (Tanguile Wood) 1.00 pc 2,200.00 2,200.00
6b Varnishing Works
6b.1 Guest T&B/Powder Room Door (Tanguile Wood) (2pc) 9.32 sqm 440.00 4,100.80
6b.2 Guest Room Door (Tanguile Wood) 4.21 sqm 440.00 1,852.40
6b.3 Maid's Room Door (Tanguile Wood) 4.66 sqm 440.00 2,050.40
6b.4 Masters' Bedroom (Tanguile Wood) 4.66 sqm 440.00 2,050.40
6b.5 Kitchen Door (Tanguile Wood) 4.66 sqm 440.00 2,050.40
6c Door Hardwares
6c.1 Door Knob 3.00 pc 1,815.00 5,445.00
6c.2 Guest
Sliding
Room
DoorDoor
Flush(Tanguile
Pull Handle
Wood) 2.00 pc 2,750.00 5,500.00
7 Finishes
7.1 2F T&B Floor and Wall Tiles 21.92 sqm 1,529.50 33,526.64
7.2 Kitchen Floor Tiles 18.86 sqm 1,529.50 28,846.37
7.3 Kitchen Granite Countertop 5.68 sqm 5,405.00 30,700.40
7.4 Guest Room Floor Tiles 9.59 sqm 1,529.50 14,667.91
7.5 Guest / Powder Room Floor and Wall Tiles 22.26 sqm 1,529.50 34,046.67
7.6 Masters' T&B Floor and Wall Tiles 21.48 sqm 1,529.50 32,853.66
7.7 Powder Room Granite Countertop 0.47 sqm 5,405.00 2,540.35
7.8 Maid's T&B Floor and Wall Tiles 11.52 sqm 882.05 10,161.22
8 Waterproofing
8.1 2F T&B Floor and Wall Tiles 6.29 sqm 1,029.25 6,473.98
9 Roofing Accessories
9.1 Top Cord 1.00 pc 2,978.50 2,978.50
9.2 Rafter 1.00 pc 2,978.50 2,978.50
9.3 Roof Flashing 8.20 lm 690.00 5,658.00
9.4 Gutter 2.50 lm 690.00 1,725.00
9.5 PE Foam Insulation Double Sided Aluminum 22.18 sqm 1,029.25 22,828.77

SUB - TOTAL AMOUNT 839,652.66

IV. PLUMBING WORKS

1 Pipelines 1.00 lot 10,867.50 10,867.50
2 Rainshower Type (Masters' T&B) 1.00 pc 15,755.00 15,755.00
2a Shower (Guest T&B) 1.00 pc 8,855.00 8,855.00
3 Floor Drain (Guest T&B, Masters' T&B, Maid's T&B, & 2F T&B) 7.00 pc 747.50 5,232.50
4 Lavatory Bowl Type (Powder Room) 1.00 pc 6,095.00 6,095.00
5 Lavatory Faucet (Powder Room) 1.00 pc 4,355.05 4,355.05
6 Kitchen Sink 1.00 pc 8,257.00 8,257.00
7 Kitchen Faucet 1.00 pc 10,154.21 10,154.21
8 Water Heater 1.00 pc 10,442.00 10,442.00

SUB - TOTAL AMOUNT 69,571.26

V. ELECTRICAL WORKS
1 Roughing Ins, Accessories & Wires 1.00 lot 28,271.26 28,271.26
2 Electrical Devices
2.1 One Gang Switch 2.00 pc 690.00 1,380.00
2.2 Two Gang Switch 4.00 pc 690.00 2,760.00
2.3 Three Gang Switch 3.00 pc 747.50 2,242.50
2.4 Convenience Outlet 4.00 pc 747.50 2,990.00
2.5 Range Convenience Outlet 1.00 pc 1,092.50 1,092.50
2.6 Refrigerator Convenience Outlet 1.00 pc 1,092.50 1,092.50
2.7 Waterproof Convenience Outlet 4.00 pc 1,092.50 4,370.00
3 Lighting Fixtures
3.1 Pinlights 100 dia 29.00 pc 1,104.00 32,016.00
 3.2 Pinlights 50 dia 6.00 pc 977.50 5,865.00
3.3 T5 Light ( Below Overhead Cabinet) 3.00 pc 747.50 2,242.50
3.4 Ordinary Pinlight 100 dia 1.00 pc 862.50 862.50

SUB - TOTAL AMOUNT 85,184.76

VI. MECHANICAL WORKS

1 Airconditioning Equipment
1.1 1HP Daikin Split type ACU (Guestroom) 1.00 pc 37,950.00 37,950.00
1.2 1.5HP Daikin Split type ACU (Kitchen and Masters' Bedroom) 2.00 pc 40,020.00 80,040.00
2 Refrigerant Piping Equipment
2.1 Installation and Piping of Airconditioning Unit 2.00 sets 9,915.30 19,830.60
2.2 Installation and Piping of Airconditioning Unit 1.00 set 14,219.75 14,219.75
3 Ventilating Equipment
3.1 Exhaust Fan (Masters' T&B) 1.00 pc 7,584.25 7,584.25

SUB - TOTAL AMOUNT 159,624.60

VII. DESIGN FEE

SUB - TOTAL AMOUNT 50,000.00

GRAND TOTAL AMOUNT (VAT EXCL.) 1,326,689.78

Exclusions :
1.0 Furniture
1.1 Bed
1.2 Chairs
1.3 Side Table
2.0 Accessories

Note: (Changes in Quotation)

1.0 Preliminaries
1.1 Addition of Construction Bond, Processing Fee, Barangay Permit, and Workers I.D.
3.0 Architectural Works
3.4. Carpentry/ Cabinet Works
Removal of Kitchen Nook; Increase in Kitchen Cabinet Dimensions; Addition of Powder Room Cabinet
Inclusion of Stripping and Varnishing of Wooden Stairs and Handrail, and Repainting of Steel Balusters
3.6a. Door Jambs
Inclusion of Door Jambs (Existing cannot be reused)
3.6b. Varnishing Works
Inclusion of Doors and Door Jambs Varnishing Works
3.6c. Door Hardwares
Inclusion of Door Knobs and Flush Pull Handles for Sliding Doors
3.7. Finishes
Inclusion of Powder Room Countertop Finishes and Maids T&B Floor and Wall Finishes
4.0 Plumbing Works
4.2 Change in Shower Set Specification into Rain Shower
4.3 New Floor Drain for Masters T&B; Additional Floor Drain for Maid's T&B
4.4 New Powder Room Lavatory
4.5 New Powder Room Lavatory Faucet
4.6 New Kitchen Sink
4.7 New Kitchen Sink Faucet
4.8 Additional Water Heater
5.0 Electrical Works
5.3 Removal of Pendant Lights

Note: (Items Free of Charge)

1.0 Flattening of Existing Pond
2.0 Tiling of Outside Step of the Kitchen
3.0 Straightening of Curved Design on Ceiling And Repainting of Ceiling Cornice
4.0 Filling-up of Opening for the existing window type at master's bedroom and repaint of that wall
5.0 Patching of Holes on Roof

TOTAL CONSTRUCTION COST P 1,326,689.78

FIRST PAYMENT RECEIVED P 354,484.00

SECOND PAYMENT RECEIVED P 201, 003.75

BALANCE AS OF 09/18/18 P 771,202.03