Back-Up Computations

Crystal Dreams
V. Gomez St., San Roque, Marikina City 3

Tel. Nos. : 645-2164 / 994-4206
Telefax No. : 646-1837
DEVELOPMENT CORPORATION E-mail : crystaldev1998@yahoo.com
For: Marivic de Mesa

From: Crystal Dreams Development Corporation
Subject: Proposed Two Storey Residential Bldg./House demolition
Date: February 12, 2021
Coverage of work is as follows:
Item No. Description Amount Remarks

I. HOUSE DEMOLITION 247,500.00
SCOPE OF WORKS:
* Breaking/demolition of existing : perimeter and interior walls
ceiling and removal of existing roof and roof truss
* Disposal of debris
II. TWO STOREY RESIDENTIAL BUILDING 2,073,000.00

( See attached plan )
* All walls cement plastered and elastomeric paint finish
* Ceiling clad with fiber cement board with 3.50mm thick and
painted with elastomeric paint ( owners choice of color )
* Groundfloor and 2ndfloor tiles : 60cm x60cm ceramic tiles
* T&B wall and floor tiles : 30cm x 30cm ceramic tiles
* Kitchen counter : 60cm x 60cm ceramic tiles
* Entry Porch : 30cm x 30cm ceramic tiles
* Roof Truss : Using 2" x 6" x1.50mm and 2" x 3" x1.50mm
thick C-Purlins;painted with epoxy primer paint
* Roof Panel : Long-Span Rib-Type panel ( Choco brown ) at
Gauge # 26 thickness
* Roof Accessories : Outside Gutter, End Flashing
* All bedroom with cabinet
* Kitchen Cabinet
* New electrical lines and accessories
* Electrical lights accessories : receptacle and led bulbs only
III. PERMITS
* Demolition Permit 10,000.00
* Building Permit 50,000.00
* Plans 35,000.00
GRAND TOTAL P 2,415,500.00
Terms of Payment:
40% DP and progress billing upon completion

For clarifications, please call our office at 8645-2164 c/o Engr. Walter Garcia
Thank you.
Cristy Bernardo - Santos

President
MATERIALS DESCRIPTION UNIT QTY PRICE MATERIALS LABOR TOTAL AMOUNT
AMOUNT AMOUNT
1.0 BARRACKS/ FENCE 2x3 Coco Lumber pcs 30 140 4,200.00 630.00 4,830.00
CWN 2 kgs 3 60 180.00 27.00 207.00
CWN3 kgs 5 70 350.00 52.50 402.50
Corr.roof pcs 10 320 3,200.00 480.00 3,680.00
U.Nail kgs 5 120 600.00 90.00 690.00
3/8 Formply pcs 10 580 5,800.00 870.00 6,670.00
Bluesack roll 1 3500 3,500.00 525.00 4,025.00
17,830.00 2,674.50 20,504.50
2.0 EARTHWORKS
Layout/staking
2x3 Coco Lumber pcs 50 150.00 7,500.00 1,500.00 9,000.00
CWN 4 kgs 5 90.00 450.00 90.00 540.00
Tansi rolls 5 30.00 150.00 30.00 180.00
8,100.00 1,620.00 9,720.00
Excavation Column/Footing
13.824 cu.m Bareta pcs 4 450.00 1,800.00 6,912.00 8,712.00
8 col Pala pcs 4 450.00 1,800.00 1,800.00
3,600.00 6,912.00 10,512.00
Excavation FTB
5.76 cu.m - 2,880.00 2,880.00
32 m - -
- 2,880.00 2,880.00
Excavation Septic Tank -
5.40 cu.m - 2,700.00 2,700.00
- -
- 2,700.00 2,700.00
Backfill and Compaction
30.57 cu.m Escombro cu.m 82.25 240.00 19,740.00 13,982.50 33,722.50
19,740.00 13,982.50 33,722.50
Soil Poisoning
32 sq.m Soil Guard gal 1 3,500.00 3,500.00 525.00 4,025.00
3,500.00 525.00 4,025.00
Gravel Bedding
1.6 cu.m 3/4 Gravel cu.m 4.1 1,950.00 7,995.00 820.00 8,815.00
Kartilya pcs 1 3,000.00 3,000.00 3,000.00
10,995.00 820.00 11,815.00
TOTAL EARTHWORKS/BARRACKS 95,879.00
LABOR COST 32,114.00 50.36%
MATERIALS COST 63,765.00
3.0 CONCRETE WORKS
Footing -
3.456 cu.m Cement bags 28 210.00 5,806.08 1,451.52 7,257.60
5.608 hrs Sand cu.m 2.985984 950.00 2,836.68 709.17 3,545.86
3/4 Gravel cu.m 4.478976 1,950.00 8,734.00 2,183.50 10,917.50
Gasoline liters 5 50.00 250.00 62.50 312.50
17,626.77 4,406.69 22,033.46
Footing Tie Beam

Perimeter 32 Cement bags 20 210.00 4,300.80 1,075.20 5,376.00
VOLUME 2.56 Sand cu.m 2.21184 950.00 2,101.25 525.31 2,626.56
4.41 hrs 3/4 Gravel cu.m 3.31776 1,950.00 6,469.63 1,617.41 8,087.04
Gasoline liters 5 50.00 250.00 62.50 312.50
13,121.68 3,280.42 16,402.10
Slab-On-Grade Cement bags 26 210.00 5,376.00 1,344.00 6,720.00
AREA 32 Sand cu.m 2.7648 950.00 2,626.56 656.64 3,283.20
VOLUME 3.2 3/4 Gravel cu.m 3.456 1,950.00 6,739.20 1,684.80 8,424.00
5.3 hrs Gasoline liters 3 50.00 150.00 37.50 187.50
14,891.76 3,722.94 18,614.70
Columns
H1 = 5m (8) 40 Cement bags 39.04 210.00 8,198.40 2,049.60 10,248.00
H2= 7(3) 21 Sand cu.m 4.21632 950.00 4,005.50 1,001.38 5,006.88
61 3/4 Gravel cu.m 6.32448 1,950.00 12,332.74 3,083.18 15,415.92
Volume 4.88 Gasoline liters 4 50.00 200.00 50.00 250.00
7.5 hrs -
24,736.64 6,184.16 30,920.80
Second Floor Beams -
Perimeter 47 Cement bags 30.08 210.00 6,316.80 1,579.20 7,896.00
200x400 Sand cu.m 3.24864 950.00 3,086.21 771.55 3,857.76
Volume 3.76 3/4 Gravel cu.m 4.87296 1,950.00 9,502.27 2,375.57 11,877.84
19,105.28 4,776.32 23,881.60
Roof Beam
Perimeter 29.8 Cement bags 8.94 210.00 1,877.40 563.22 2,440.62
150x250 Sand cu.m 0.96552 950.00 917.24 275.17 1,192.42
Volume 1.1175 3/4 Gravel cu.m 1.44828 1,950.00 2,824.15 847.24 3,671.39
5,718.79 1,715.64 7,434.43
Second Floor Slab
Area 39.09 Cement bags 35.181 210.00 7,388.01 2,585.80 9,973.81
Volume 3.909 Sand cu.m 1.9545 950.00 1,856.78 649.87 2,506.65
3/4 Gravel cu.m 5.699322 1,950.00 11,113.68 3,889.79 15,003.47
20,658.46 7,230.46 27,888.92
Stairs
Volume Cement bags 24 210.00 5,040.00 1,260.00 6,300.00
Sand cu.m 2.592 950.00 2,462.40 615.60 3,078.00
3/4 Gravel cu.m 3.24 1,950.00 6,318.00 1,579.50 7,897.50
5 hrs Gasoline liters 2 50.00 100.00 25.00 125.00
13,920.40 3,480.10 17,400.50
Canopy
Volume 0.2025 Cement bags 2.62 210.00 550.20 247.59 797.79
Sand cu.m 0.28296 950.00 268.81 120.97 389.78
3/4 Gravel cu.m 0.3537 1,950.00 689.72 310.37 1,000.09
Gasoline liters 50.00 - - -
1,508.73 678.93 2,187.65
Kitchen Counters
Sand cu.m 0.09504 950.00 90.29 27.09 117.37
3/4 Gravel cu.m 0.1188 1,950.00 231.66 69.50 301.16
506.75 152.02 658.77
TOTAL CONCRETE WORKS 167,422.94
LABOR COST 35,627.68 27.03%
4.0 FORM WORKS
FTB 3/8 Formply pcs 6.6666667 580.00 3,866.67 1,353.33 5,220.00
Perimeter 32 2x3x10 CCL pcs 41.967213 140.00 5,875.41 2,056.39 7,931.80
200x400 CWN 1 1/2 kgs 3 70.00 210.00 73.50 283.50
CWN 3 kgs 3 60.00 180.00 63.00 243.00
10,132.08 3,546.23 13,678.30
Columns 3/8 Formply pcs 12.708333 580.00 7,370.83 2,579.79 9,950.63
H1 = 5m (8) 40 2x3x10 CCL pcs 66.666667 140.00 9,333.33 3,266.67 12,600.00
H2= 7(3) 21 CWN 1 1/2 kgs 5 70.00 350.00 122.50 472.50
61 CWN 3 kgs 7 60.00 420.00 147.00 567.00
17,474.17 6,115.96 23,590.13
Second Floor Beams 3/8 Formply pcs 9.7916667 580.00 5,679.17 2,839.58 8,518.75
200x400 Scaff 2x3x10 CCL pcs 113.991 140.00 15,958.74 7,979.37 23,938.11
37.997 CWN 1 1/2 kgs 5 70.00 350.00 175.00 525.00
CWN 3 kgs 10 60.00 600.00 300.00 900.00
CWN 4 kgs 10 70.00 700.00 350.00 1,050.00
36,232.17 18,116.08 54,348.25
Roof Beam
Perimeter 29.8 3/8 Formply pcs 6.2083333 580.00 3,600.83 2,340.54 5,941.38
150x250 2x3x10 CCL pcs 39.081967 140.00 5,471.48 3,556.46 9,027.93
CWN 1 1/2 kgs 2 70.00 140.00 91.00 231.00
CWN 3 kgs 2 60.00 120.00 78.00 198.00
Concrete Nail 3 kgs 3 110.00 330.00 214.50 544.50
9,662.31 6,280.50 15,942.81
SecondFloor Slab
Area 39.09 3/8 Formply pcs 13.572917 580.00 7,872.29 3,385.09 11,257.38
2x3x10 CCL pcs 312.72 140.00 43,780.80 18,825.74 62,606.54
CWN 1 1/2 kgs 5 70.00 350.00 150.50 500.50
CWN 3 kgs 7 60.00 420.00 180.60 600.60
52,753.09 22,683.83 75,436.92
Stairs -
3/8 Formply pcs 10 580.00 5,800.00 1,160.00 6,960.00
2x3x10 CCL pcs 60 140.00 8,400.00 1,680.00 10,080.00
CWN 1 1/2 kgs 4 70.00 280.00 56.00 336.00
CWN 3 kgs 6 60.00 360.00 72.00 432.00
14,950.00 2,990.00 17,940.00
Concrete Ledge Canopy
3/8 Formply pcs 1 580.00 580.00 290.00 870.00
2x3x10 CCL pcs 10 140.00 1,400.00 700.00 2,100.00
CWN 1 1/2 kgs 0.5 70.00 35.00 17.50 52.50
CWN 3 kgs 1 60.00 60.00 30.00 90.00
Concrete Nail 3 kgs 0.5 110.00 55.00 27.50 82.50
2,130.00 1,065.00 3,195.00
Kitchen Counters -
Area 1.1 3/8 Formply pcs 580.00 - - -
2x3x10 CCL pcs 140.00 - - -
CWN 1 1/2 kgs 1 70.00 70.00 21.00 91.00
CWN 3 kgs 0.5 60.00 30.00 9.00 39.00
127.50 38.25 204.00
TOTAL FORM WORKS 204,335.41
LABOR COST 60,835.85 43.04%
5.0 REINFORCING BARS
Footing/FTB
8 1.20m x 1.20m W=9.468 kgs 16mm x 6.0 gr.33 pcs 26.1 380.00 9,918.00 4,463.10 14,381.10
247.1148 W=9.468 kgs 16mm x 6.0 gr.33 pcs 23.272727 380.00 8,843.64 3,979.64 12,823.27
W=5.328 kgs 12mm x 6.0 gr.33 pcs 11.636364 290.00 3,374.55 1,518.55 4,893.09
FTB 32 W=3.696 kgs 10mm x 6.0 gr.33 pcs 155.00 - - -
W=3.50 kgs 9mm x 6.0 gr.33 pcs 90.00 - - -
W= 25 kgs GI Tie Wire #16 kgs 11.686525 60.00 701.19 315.54 1,016.73
Hacksaw Blade pcs 12.201818 55.00 671.10 302.00 973.10
23,508.47 10,578.81 34,087.29
Column
8 16mm x 6.0 gr.33 pcs 114 380.00 43,320.00 12,996.00 56,316.00
H1 = 5m (8) 40 12mm x 6.0 gr.33 pcs 14 290.00 4,060.00 1,218.00 5,278.00
H2= 7(3) 21 10mm x 6.0 gr.33 pcs 155.00 - - -
61 9mm x 6.0 gr.33 pcs 83.333333 90.00 7,500.00 2,250.00 9,750.00
1445.610667 GI Tie Wire #16 kgs 29.8486 60.00 1,790.92 537.27 2,328.19
Fence =48 pcs Hacksaw Blade pcs 42.266667 55.00 2,324.67 697.40 3,022.07
58,995.58 17,698.67 76,694.26
SOG
Area 32 16mm x 6.0 gr.33 pcs 380.00 - - -
Pieces/m² 0.962 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 37.264033 155.00 5,775.93 1,732.78 7,508.70
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 3.4431967 60.00 206.59 61.98 268.57
6,187.47 1,856.24 8,043.71
2nd Floor Slab
Area 39.09 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 107.99863 155.00 16,739.79 10,043.87 26,783.66
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 9.9790734 60.00 598.74 359.25 957.99
17,932.52 10,759.51 28,692.04
2F Beam
Perimeter 47 16mm x 6.0 gr.33 pcs 45.192308 380.00 17,173.08 10,303.85 27,476.92
200x400 12mm x 6.0 gr.33 pcs 17.407407 290.00 5,048.15 3,028.89 8,077.04
10mm x 6.0 gr.33 pcs 155.00 - - -
9mm x 6.0 gr.33 pcs 64.666667 90.00 5,820.00 3,492.00 9,312.00
GI Tie Wire #16 kgs 18.674019 60.00 1,120.44 672.26 1,792.71
Hacksaw Blade pcs 18.180912 55.00 999.95 599.97 1,599.92
30,161.62 18,096.97 48,258.59
Roof Beam
Perimeter 29.8 16mm x 6.0 gr.33 pcs 380.00 - - -
150x250 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 32.509091 155.00 5,038.91 3,275.29 8,314.20
9mm x 6.0 gr.33 pcs 49.666667 90.00 4,470.00 2,905.50 7,375.50
GI Tie Wire #16 kgs 7.3496733 60.00 440.98 286.64 727.62
10,401.86 6,761.21 17,163.06
Stairs 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 16 290.00 4,640.00 2,784.00 7,424.00
10mm x 6.0 gr.33 pcs 42 155.00 6,510.00 3,906.00 10,416.00
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 6.012 60.00 360.72 216.43 577.15
12,042.39 7,225.43 19,267.82
CHB Wall
Firewall 10mm x 6.0 gr.33 pcs 155.00 - - -
GF-Wall 24.5 10mm x 6.0 gr.33 pcs 68.393939 155.00 10,601.06 6,360.64 16,961.70
2F-Wall 37.2522 10mm x 6.0 gr.33 pcs 76.731273 155.00 11,893.35 7,136.01 19,029.36
Fence 10mm x 6.0 gr.33 pcs 9 155.00 1,395.00 837.00 2,232.00
Garage and -
Laundry 10mm x 6.0 gr.33 pcs 155.00 - - -
Aw(gf) 4.32 -
Ad(gf) 5.25 9mm x 6.0 gr.33 -
Aw(2f) 8.88 GI Tie Wire #16 kgs 14.24117 60.00 854.47 512.68 1,367.15
Ad(2f) 10.92 Hacksaw Blade pcs 10.275014 55.00 565.13 339.08 904.20
25,309.00 15,185.40 40,494.41
Ledge, S.Tank and
Kit. Countertop 10mm x 6.0 gr.33 pcs 16.345455 155.00 2,533.55 1,520.13 4,053.67
Ledge 0.30 x 2 10mm x 6.0 gr.33 pcs 9.0909091 155.00 1,409.09 845.45 2,254.55
S.Tank 1.5x2.40 10mm x 6.0 gr.33 pcs 3.0909091 155.00 479.09 287.45 766.55
Countertop 0.60x2.0 9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 0.7131818 60.00 42.79 25.67 68.47
4,621.42 2,772.85 7,394.27
16mm 208.565035 TIE WIRE : TOTAL RSB WORKS 280,095.44
12mm 59.04377104 87.7062690133356 LABOR COST 90,935.10 48.07%
10mm 393.424239 3.50825076053342 MATERIALS COST 189,160.33
9mm 197.6666667
6. STEEL TRUSSES AND ROOFING, TERRACE,STAIR GRILLS
Area 55.94 2x6x1.20mm pcs 12.316 680.00 8,374.88 3,014.96 11,389.84
width 6.8 2x3x1.20mm pcs 19.945455 450.00 8,975.45 3,231.16 12,206.62
Length 8.22 10mm x 6 pcs 5 155.00 775.00 279.00 1,054.00
8.4 Welding Rod kgs 20 150.00 3,000.00 1,080.00 4,080.00
58.8 3/4x3/4 Tubular pcs 10 370.00 3,700.00 1,332.00 5,032.00
1x2 Tubularr pcs 5 650.00 3,250.00 1,170.00 4,420.00
2x2 tubular pcs 10 700.00 7,000.00 2,520.00 9,520.00
Plainsheet #16 pcs 1,600.00 - - -
Grinding Disk pcs 15 100.00 1,500.00 540.00 2,040.00
Cutting Disk pcs 15 100.00 1,500.00 540.00 2,040.00
Cut-Off Disk 14 pcs 3 330.00 990.00 356.40 1,346.40
Red Oxide gal 2 365.00 730.00 262.80 992.80
P.Brush 2 pcs 5 35.00 175.00 63.00 238.00
Paint Thinner pcs 3 270.00 810.00 291.60 1,101.60
Ga.26 Roof LM 60.12 350.00 21,042.00 7,575.12 28,617.12
Ridge Roll pcs 350.00 - - -
Wall Capping/Flashing pcs 800.00 - - -
Wall Flashing pcs 400.00 - - -
Outside Gutter pcs 3.9565217 500.00 1,978.26 712.17 2,690.43
Tekscrew pcs 223.44 5.00 1,117.20 402.19 1,519.39
Sealant tube 5 200.00 1,000.00 360.00 1,360.00
TUP cans 2 200.00 400.00 144.00 544.00
Blind Rivets box 5 390.00 1,950.00 702.00 2,652.00
68,267.80 24,576.41 92,844.20
TOTAL TRUSSES AND ROOFING WORKS 92,844.20
LABOR COST 24,576.41 36.00%
7. PLUMBING WORKS
Epoxy A & B gals 2 680.00 1,360.00 476.00 1,836.00

Faucet w/ Bib 2" pcs 4 240.00 960.00 336.00 1,296.00
Gate Valve 1/2" (Kitz) pcs 4 420.00 1,680.00 588.00 2,268.00
GI Coupling 1/2" pcs 14.00 - - -
GI Elbow 1/2" pcs 15.00 - - -
GI Elbow 1/2x3/4" pcs 25.00 - - -
GI Plug 1/2" pcs 10 15.00 150.00 52.50 202.50
HCG Shenna Package pckg 2 6,500.00 13,000.00 4,550.00 17,550.00
Gooseneck Faucet - Clean Kitchen pcs 1 1,500.00 1,500.00 525.00 2,025.00
Kitchen Sink (18x22) pcs 1 1,200.00 1,200.00 420.00 1,620.00
Neltex Solvent (400cc) cans 5 280.00 1,400.00 490.00 1,890.00
PVC Coupling 3x2 Orange pcs 5 120.00 600.00 210.00 810.00
PVC Coupling 1/2" pcs 10 15.00 150.00 52.50 202.50
PVC CLEAN OUT 2'' (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Clean Out 3" (Orange) pcs 5 70.00 350.00 122.50 472.50
PVC Elbow 1/2" (Blue) pcs 50 15.00 750.00 262.50 1,012.50
PVC Coupling 1/2''(Blue) w/thread pcs 5 15.00 75.00 26.25 101.25
PVC Elbow 1/2" with Thread (Blue) pcs 10 15.00 150.00 52.50 202.50
PVC Elbow 2" (Orange) pcs 15 45.00 675.00 236.25 911.25
PVC Elbow 1/8 x 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 1/8 x 3'' (Orange) pcs 10 60.00 600.00 210.00 810.00
PVC Elbow 3" (Orange) pcs 20 75.00 1,500.00 525.00 2,025.00
PVC Elbow 3"x45 (Orange) pcs 10 75.00 750.00 262.50 1,012.50
PVC Elbow 4" (Orange) pcs 10 90.00 900.00 315.00 1,215.00
PVC Elbow 4x45" (Orange) pcs 5 90.00 450.00 157.50 607.50
PVC Blue TEE 1/2 (PLAIN) pcs 10 20.00 200.00 70.00 270.00
PVC Blue TEE 1/2 WITH THREAD pcs 10 20.00 200.00 70.00 270.00
PVC Moulding 1/2" pcs 45.00 - - -
PVC Pipe 1/2" (Blue) pcs 50 65.00 3,250.00 1,137.50 4,387.50
PVC Pipe 2" (Orange) pcs 15 200.00 3,000.00 1,050.00 4,050.00
PVC Blue male adaptor 1/2 pcs 10 20.00 200.00 70.00 270.00
PVC P-Trap 2" (Orange) pcs 8 80.00 640.00 224.00 864.00
PVC Orange TEE 2x2'' pcs 5 60.00 300.00 105.00 405.00
PVC (ORANGE TEE) 3X3 pcs 10 90.00 900.00 315.00 1,215.00
PVC Tee 2" (Orange) pcs 9 45.00 405.00 141.75 546.75
PVC Tee 3x2" (Orange) pcs 6 80.00 480.00 168.00 648.00
PVC Wye 2x2" (Orange) pcs 7 60.00 420.00 147.00 567.00
Stainless Cap (Meco) pcs 1 150.00 150.00 52.50 202.50
Strainer 4x4 pcs 3 250.00 750.00 262.50 1,012.50
Strainer 8x8 pcs 1 400.00 400.00 140.00 540.00
Tapelon pcs 25 30.00 750.00 262.50 1,012.50
Telephone Shower pcs 2 1,200.00 2,400.00 840.00 3,240.00
Vulcaseal litrs 4 480.00 1,920.00 672.00 2,592.00
59,505.00 20,826.75 80,331.75
TOTAL PLUMBING WORKS 80,331.75
LABOR COST 20,826.75 35.00%
8. MASONRY WORKS
Septic Tank
perimeter 7.8 CHB #6 pcs 146.25 19.00 2,778.75 1,055.93 3,834.68
Height 1.5 Cement bags 15.3621 210.00 3,226.04 1,225.90 4,451.94
Area wall 11.7 Sand cu.m 0.9871875 950.00 937.83 356.37 1,294.20
Bistay Sand bags 10.833333 25.00 270.83 102.92 373.75
Sahara packs 14.625 30.00 438.75 166.73 605.48
7,652.20 2,907.84 10,560.04
Walls -
9 Firewall CHB #6 pcs 1290.25 19.00 24,514.75 12,992.82 37,507.57
2.6 GF-Wall 24.5 CHB #4 pcs 747.5 17.00 12,707.50 6,734.98 19,442.48
2.6 2F-Wall int 23 Cement bags 216.14686 210.00 45,390.84 24,057.15 69,447.99
2F-wall ext 15.2 Sand cu.m 11.325438 950.00 10,759.17 5,702.36 16,461.52
3 Fence Bistay Sand bags 400.95 25.00 10,023.75 5,312.59 15,336.34
Aw(gf) 4.32 Sahara packs 108.07343 30.00 3,242.20 1,718.37 4,960.57
Ad(gf) 5.25 - -
Aw(2f) 8.88 - -
Ad(2f) 10.92 -
Atotal 133.65 -
106,638.21 56,518.25 163,156.46
Tiles
GF-Floor 23.7 60x60 Ceramic Tiles pcs 298.33333 170.00 50,716.67 17,750.83 68,467.50
Entry Porch 1.3 30x30 Ceramic Tiles pcs 152.44444 35.00 5,335.56 1,867.44 7,203.00
Counter 2.3 20x1200 Ceramic Tiles-Stairs pcs 240.00 - - -
CR Wall 49.2 pcs 60.00 - - -
CR Floor 4.8 30x60 Façade pcs 75.00 - - -
2Floor Floor 25.6 Cement bags 43.8154 210.00 9,201.23 3,220.43 12,421.67
Façade Bistay Sand bags 219.077 30.00 6,572.31 2,300.31 8,872.62
Terrace 1.8 Tile Adhesive bags 30.051852 250.00 7,512.96 2,629.54 10,142.50
Dirty kit step Grout packs 20 65.00 1,300.00 455.00 1,755.00
DK counter Diamond Disk pcs 6 650.00 3,900.00 1,365.00 5,265.00
Stairs 9.72 Water Proofing gals 6 780.00 4,680.00 1,638.00 6,318.00
118.42 - -
89,218.73 31,226.56 120,445.28
TOTAL MASONRY WORKS 294,161.78
LABOR COST 90,652.64 44.54%
9. ELECTRICAL WORKS
Breaker 15Amp plug in pcs 2.00 650.00 1,300.00 494.00 1,794.00
Breaker 30Amp pcs 3.00 850.00 2,550.00 969.00 3,519.00
Breaker 50Amp pcs - - -
Breaker 60Amp plug in pcs - - -
Breaker 100 Amp PLUG-IN pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
Breaker 100A w/ Case (Koten) pcs 950.00 - - -
Breaker Case (Koten) pcs 750.00 - - -
Breaker 100A -Bolt-On pcs 1,200.00 - - -
Bushing 1 & Locknut pcs 20.00 - - -
Cable and Telephone Outlet (Royu) set 70.00 - - -
Cable Wire roll 0.50 1,500.00 750.00 285.00 1,035.00
Cable Connector pcs 2.00 15.00 30.00 11.40 41.40
CFL 11W pcs 16.00 130.00 2,080.00 790.40 2,870.40
Convenience Outlet with Plate pcs 15.00 150.00 2,250.00 855.00 3,105.00
Doorbell Set set 1.00 680.00 680.00 258.40 938.40
Electrical Tape pcs 15.00 35.00 525.00 199.50 724.50
Entrance Cap 1 pcs 120.00 - - -
Exhaust Fan 8" pcs 1,215.00 - - -
Flexible Hose 1/2"x100 roll 4.00 650.00 2,600.00 988.00 3,588.00
Flexible Hose 3/4"x100 roll 800.00 - - -
Flourescent Lamp 40W pcs 5.00 550.00 2,750.00 1,045.00 3,795.00
GI Nipple 1x3 pcs 30.00 - - -
Grounding Clamp pcs 100.00 - - -
Grounding Rod pcs 210.00 - - -
Junction Box pcs 20.00 15.00 300.00 114.00 414.00
Junction Box 6x6 pcs 60.00 - - -
ORDINARY outlet 2GANG pcs 4.00 60.00 240.00 91.20 331.20
Outlet Set Royu Classic pcs 13.00 125.00 1,625.00 617.50 2,242.50
Outlet Weatherproof (Eagle) set 3.00 250.00 750.00 285.00 1,035.00
Outlet Telephone (Royu-Classic) set 2.00 120.00 240.00 91.20 331.20
Outlet Aircon (Royu) set 1.00 120.00 120.00 45.60 165.60
PANEL BOX 10 BRANCHES pcs 1.00 1,500.00 1,500.00 570.00 2,070.00
Plate 2-gang (Royu) set 10.00 40.00 400.00 152.00 552.00
PVC Pipe 1/2" (Orange) pcs 60.00 75.00 4,500.00 1,710.00 6,210.00
PVC Pipe 3/4" (Orange) pcs 20.00 90.00 1,800.00 684.00 2,484.00
PVC Pipe 1" (Orange) pcs 5.00 150.00 750.00 285.00 1,035.00
Receptacle 2x2 pcs 20.00 30.00 600.00 228.00 828.00
Receptacle 4x4 pcs 5.00 60.00 300.00 114.00 414.00
RG 6 Cable wire pcs 0.50 1,200.00 600.00 228.00 828.00
RG 6 Connector pcs 15.00 - - -
RSC Pipe 1" pcs 650.00 - - -
RSC End Cap 1" pcs 120.00 - - -
RSC Coupling 2" pcs 65.00 - - -
Rubber Tape pcs 2.00 100.00 200.00 76.00 276.00
Splitter 3-Way set 50.00 - - -
Switch 1-Gang set 5.00 120.00 600.00 228.00 828.00
Switch 2-Gang set 10.00 120.00 1,200.00 456.00 1,656.00
Switch 3-way (Royu) 1-gang set 2.00 150.00 300.00 114.00 414.00
Telephone Wire roll 0.50 1,920.00 960.00 364.80 1,324.80
Telephone Connector pcs 1.00 285.00 285.00 108.30 393.30
THHN Electrical Wire 2.0mm2 box 3.00 2,100.00 6,300.00 2,394.00 8,694.00
THHN Electrical Wire 5.5mm2 box 0.40 4,350.00 1,740.00 661.20 2,401.20
THHN Electrical Wire 8.00mm2 mts 100.00 - - -
THHN Electrical Wire 14.0mm2 mts 50.00 70.00 3,500.00 1,330.00 4,830.00
Utility Box pcs 40.00 15.00 600.00 228.00 828.00
60,225.00 22,885.50 83,110.50
TOTAL ELECTRICAL WORKS 83,110.50
LABOR COST 22,885.50 38.00%
10. CARPENTRY WORKS
2x3x10 KD pcs 10 150.00 1,500.00 307.50 1,807.50
Black Screw 1" pcs 60 1.50 90.00 18.45 108.45
Blind Rivet 1/8 x 1/2" box 8 350.00 2,800.00 574.00 3,374.00
C-CHANNEL 0.70mm pcs 60 90.00 5,400.00 1,107.00 6,507.00
Cabinet Handle -Bedroom pcs 21 120.00 2,520.00 516.60 3,036.60
Cabinet Handle -Kitchen pcs 11 120.00 1,320.00 270.60 1,590.60
Concealled Hinges 1" pcs 20 160.00 3,200.00 656.00 3,856.00
Concrete Nail 1" kgs 8 120.00 960.00 196.80 1,156.80
Concrete Nail 1 1/2" kgs 5 120.00 600.00 123.00 723.00
Concrete Nail 2" kgs 5 120.00 600.00 123.00 723.00
Door (Panel) 900x2100 pcs 1 5,500.00 5,500.00 1,127.50 6,627.50
Door (Panel) 700x2100 pcs 1 4,500.00 4,500.00 922.50 5,422.50
Door (Flush) 800x2100 pcs 3 3,100.00 9,300.00 1,906.50 11,206.50
Door (Flush) 600x2100 ord pcs 3,100.00 - - -
Door (Flush) 600x2100 1 side mar pcs 2 3,100.00 6,200.00 1,271.00 7,471.00
Door (Flush) 700x2100 w/ Louver pcs - - -
Drill Bit 1/8" (Metal) pcs 30 110.00 3,300.00 676.50 3,976.50
Drawer Guide 16" pcs 12 250.00 3,000.00 615.00 3,615.00
Finishing Nail 1" kgs 3 70.00 210.00 43.05 253.05
Finishing Nail 3'' kgs 4 70.00 280.00 57.40 337.40
Flanges 1" pcs 6 60.00 360.00 73.80 433.80
3/4 Marine plyboard pcs 21 1,400.00 29,400.00 6,027.00 35,427.00
Handrail 3x3x10 pcs 3 1,200.00 3,600.00 738.00 4,338.00
Lockset - Main Door pcs 1 3,500.00 3,500.00 717.50 4,217.50
Lockset - With Key pcs 3 1,200.00 3,600.00 738.00 4,338.00
Lockset - Without Key pcs 2 1,200.00 2,400.00 492.00 2,892.00
Metal Furring pcs 90 120.00 10,800.00 2,214.00 13,014.00
Plyboard 3/4" pcs 1,000.00 - - -
Riveter pcs 4 330.00 1,320.00 270.60 1,590.60
STEEL JAMB 0.70X2.10 pcs 1 1,150.00 1,150.00 235.75 1,385.75
STEEL JAMB 0.60X2.10 pcs 2 1,100.00 2,200.00 451.00 2,651.00
STEEL JAMB 0.80X2.10 pcs 3 1,200.00 3,600.00 738.00 4,338.00
STEEL JAMB 0.90X2.10 pcs 1 1,690.00 1,690.00 346.45 2,036.45
Stikwell pcs 3 450.00 1,350.00 276.75 1,626.75
Plywood 1/4" pcs 2 480.00 960.00 196.80 1,156.80
W-Clip pcs 250 5.00 1,250.00 256.25 1,506.25
120,630.00 24,729.15 145,359.15
TOTAL CARPENTRY WORKS 145,359.15
LABOR COST 24,729.15 20.50%
11. PAINTING WORKS

Baby Roller (tela) pcs 15 45.00 675.00 438.75 1,113.75
9 Firewall BABY ROLLER FOAM pcs 10 35.00 350.00 227.50 577.50
2.6 GF-Wall 24.5 BABY ROLLER TELA REFILL pcs 5 25.00 125.00 81.25 206.25
2.6 2F-Wall 37.2522 BABY ROLLER FOAM REFILL pcs 5 25.00 125.00 81.25 206.25
Aw(gf) 4.32 Basahan kgs 20 60.00 1,200.00 780.00 1,980.00
Ad(gf) 5.25 Boral Powder bags 550.00 - - -
Aw(2f) 8.88 Boysen 306 lacquer putty gals 2 600.00 1,200.00 780.00 1,980.00
Ad(2f) 10.92 Boysen 1300 Automotive white gals 10 880.00 8,800.00 5,720.00 14,520.00
Atotal 131.18572 Boysen 205 Lacquer Flo gals 650.00 - - -
x2 262.37144 Boysen 305 Lacquer Primer gals 620.00 - - -
Aceiling 87 Boysen 1253 Dead Flat gals 5 580.00 2,900.00 1,885.00 4,785.00
Area G.total 349.37144 Boysen 1250 Clear Gloss gals 5 620.00 3,100.00 2,015.00 5,115.00
Boysen 1254 Sanding Sealer gals 640.00 - - -
Boysen 2700 Wallnut gals 480.00 - - -
Boysen Acrycolor ( Assorted ) can 120.00 - - -
Boysen Tinting Color Raw Sienna can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Burnt Sienna can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Burnt Umber can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Venetian Red can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Hansa Yellow can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Thilodine Red can 2 110.00 220.00 143.00 363.00
HARDENER pcs 5 190.00 950.00 617.50 1,567.50
Lacquer Thinner tins 4 760.00 3,040.00 1,976.00 5,016.00
LAMP BLACK (ACRYLIC) 65.00 - - -
Masking Tape pcs 30 25.00 750.00 487.50 1,237.50
PAINT (ANGELS HALO) tins 5.367143 2,320.00 12,451.77 8,093.65 20,545.42
PAINT(FINISHING)light apricot tins 1,960.00 - - -
PAINT(FINISHING)gentle touch tins 6.9874288 1,960.00 13,695.36 8,901.98 22,597.34
PAINT(FINISHING)Elasto Proofer tins 2,600.00 - - -
PAINT(FINISHING)safari brown tins 1,920.00 - - -
PAINT(FINISHING)-MAPPLE tins 420.00 - - -
PAINT WOOD STAIN MAPPLE gals 410.00 - - -
PAINT(FINISHING)-RUSSET BROWN tins 480.00 - - -
Paint( Prepa- White ) tins 6.9874288 1,700.00 11,878.63 7,721.11 19,599.74
Paint Brush 1/2'' pcs 5 15.00 75.00 48.75 123.75
Paint Brush 1 1/2'' pcs 15 35.00 525.00 341.25 866.25
Paint Brush 1'' pcs 10 20.00 200.00 130.00 330.00
Paint Brush 2" pcs 15 40.00 600.00 390.00 990.00
Paint Brush 3" pcs 10 60.00 600.00 390.00 990.00
Paint Brush 4" pcs 10 70.00 700.00 455.00 1,155.00
Paint Thinner tins 2 220.00 440.00 286.00 726.00
Patching Compound kgs 10 240.00 2,400.00 1,560.00 3,960.00
PARALUX GRAY gals 580.00 - - -
Polytuff litrs 4 480.00 1,920.00 1,248.00 3,168.00
Polyurethane Topcoat gals 980.00 - - -
Steel Brush pcs 2 40.00 80.00 52.00 132.00
Skimcoat bags 23.291429 480.00 11,179.89 7,266.93 18,446.81
Fulatite gals 4 850.00 3,400.00 2,210.00 5,610.00
Emulsion gals 570.00 - - -
Roller 7" REFILL pcs 15 35.00 525.00 341.25 866.25
Roller 7" pcs 15 60.00 900.00 585.00 1,485.00
Sand Paper #36 pcs 200.00 - - -
Sand paper #150 pcs 20 15.00 300.00 195.00 495.00
Sand paper #100 3M roll 1.5 7,500.00 11,250.00 7,312.50 18,562.50
Sand paper #240 pcs 20 20.00 400.00 260.00 660.00
Sand paper #80 pcs 20 20.00 400.00 260.00 660.00
Sand Paper #100 pcs 40 50.00 2,000.00 1,300.00 3,300.00
100,455.65 65,296.17 165,751.82
TOTAL PAINTING WORKS 165,751.82
LABOR COST 65,296.17 65.00%
12. MISCELLANEOUS MATERIALS
HOMETREK gals 1 3,100.00 3,100.00 3,100.00

Level Hose 3/8 (Green) mtrs 20 25.00 500.00 500.00
Level Hose 1/2 mtrs 20 30.00 600.00 600.00
Lona roll 2 3,500.00 7,000.00 7,000.00
Nylon Rope12mm mtrs 20 20.00 400.00 400.00
Peebles #10 sacks 3 250.00 750.00 750.00
Pulley pcs 2 150.00 300.00 300.00
Rubber Gloves pcs 30 50.00 1,500.00 1,500.00
Safety Googles pcs 2 35.00 70.00 70.00
Solignum gals 1 1,190.00 1,190.00 1,190.00
Tansi rolls 10 60.00 600.00 600.00
Water Meter set 650.00 - -
Windows sets 1 35,000.00 35,000.00 35,000.00
Sand Screen 1/8 mtrs 10 75.00 750.00 750.00
51,760.00 51,760.00
TOTAL miscellaneous 51,760.00
LABOR COST
13. HOUSE DEMOLITION
Area(CHB) = 195.60 m², Volume = 39.12m³

Area ( Floor ) = 134.20 m², Volume = 13.42 m³
Maso ( 20 lbs ) pcs 15.00 600.00 9,000.00 9,000.00

Wall m² 195.60 300.00 58,680.00 58,680.00
Floor m² 134.20 400.00 53,680.00 53,680.00
2x3x10 coco lumber pcs 150.00 145.00 21,750.00 21,750.00
CWN # 3 kgs 10.00 70.00 700.00 700.00
Elf Truck ( Disposal ) m³ 46.56 1,000.00 46,562.00 46,562.00
TOTAL House Demolition 190,372.00

LABOR COST 158,922.00
MATERIALS COST 31,450.00 247,483.60
TOTAL MATERIALS COST 1,221,854.48 1,190,404.48

TOTAL LABOR COST 627,401.26 468,479.26
GRAND TOTAL 1,849,255.74 2,073,604.67
FLOOR AREA 70.18

PRICE PER SQ.M 22,823.77
Work Total
Manpower Pax Rate Total Per Hr Hrs Cost
Foreman 1 700 700 87.5 8 700
Mason 2 600 1200 150 8 1200
Labor 3 420 1260 157.5 8 1260
3160
Foreman 1 700 700 87.5 3 262.5

Labor 6 420 2520 315 3 945
1207.5
Labor 6 420 2520 315

1 cu.m/man-day 2.304 days 5806.08
Labor 6 2419.2
1 cu.m/man-day 0.96 days
Labor 2
Foreman 1 700 700 87.5 5.608 490.700
Leadman 1 600 600 75 5.608 420.600
Mason 2 550 1100 137.5 5.608 771.100
Labor 8 450 3600 450 5.608 2,523.600
6 bags/hr 0 4,206.000
Foreman 1 700 700 87.5 4.413333 386.167

Leadman 1 600 600 75 4.413333 331.000
Mason 2 550 1100 137.5 4.413333 606.833
Labor 8 450 3600 450 4.413333 1,986.000
6 bags/hr 3,310.000
Foreman 1 700 700 87.5 5.266667 460.833

Leadman 1 600 600 75 5.266667 395.000
Mason 2 550 1100 137.5 5.266667 724.167
Labor 8 450 3600 450 5.266667 2,370.000
6 bags/hr 3,950.000
Foreman 1 700 700 87.5 7.5 656.833

Leadman 1 600 600 75 7.5 563.000
Mason 2 550 1100 137.5 7.5 1,032.167
Labor 8 450 3600 450 7.5 3,378.000
6 bags/hr 5,630.000
Foreman 1 700 700 87.5 6.0 526.167

Leadman 1 600 600 75 6.0 451.000
Mason 2 550 1100 137.5 6.0 826.833
Labor 8 450 3600 450 6.0 2,706.000
6 bags/hr 4,510.000
21,606.000
Foreman 1 700 700 87.5 5 437.5
Leadman 1 600 600 75 5 375
Mason/Carpenter 4 550 2200 275 5 1375
Labor 6 420 2520 315 5 1575
3,762.50
Foreman 1 700 700 87.5 24 2100

Leadman 1 600 600 75 24 1800
Mason/Carpenter 4 550 2200 275 24 6600
Labor 6 420 2520 315 24 7560
18,060.00
Foreman 1 700 700 87.5 9 787.5

Leadman 1 600 600 75 9 675
Mason/Carpenter 4 550 2200 275 9 2475
Labor 6 420 2520 315 9 2835
6,772.50
Foreman 1 700 700 87.5 32 2800

Leadman 1 600 600 75 32 2400
Mason/Carpenter 4 550 2200 275 32 8800
Labor 6 420 2520 315 32 10080
24,080.00
Foreman 700 0 0 8 0
Leadman 1 600 600 75 8 600
Mason/Carpenter 2 550 1100 137.5 8 1100
Labor 2 420 840 105 8 840
2,540.00
Foreman 700 0 0 0
Leadman 1 600 600 75 3 225
Mason/Carpenter 2 550 1100 137.5 3 412.5
Labor 2 420 840 105 3 315
952.50
Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Carpenter 1 550 550 68.75 2 137.5
Labor 2 420 840 105 2 210
347.50
52,752.50
Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Steelman 1 550 550 68.75 48 3300
Labor 2 420 840 105 48 5040
8,340.00
Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Steelman 2 550 1100 137.5 55 7562.5
Labor 3 420 1260 157.5 55 8662.5
16,225.00
Foreman 1 700 700 87.5 4 350

Leadman 600 0 0 4 0
Mason/Steelman 2 550 1100 137.5 4 550
Labor 3 420 1260 157.5 4 630
1,530.00
Foreman 1 700 700 87.5 12 1050

Leadman 1 600 600 75 12 900
Mason/Steelman 4 550 2200 275 12 3300
Labor 6 420 2520 315 12 3780
9,030.00
Foreman 1 700 700 87.5 22 1925

Leadman 1 600 600 75 22 1650
Mason/Steelman 4 550 2200 275 22 6050
Labor 6 420 2520 315 22 6930
16,555.00
Foreman 1 700 700 87.5 9 787.5

Leadman 1 600 600 75 9 675
Mason/Steelman 4 550 2200 275 9 2475
Labor 6 420 2520 315 9 2835
6,772.50
Foreman 1 700 700 87.5 17 1487.5

Leadman 1 600 600 75 17 1275
Mason/Steelman 4 550 2200 275 17 4675
Labor 6 420 2520 315 17 5355
12,792.50
Welder 2 550 1100 137.5 80 11000 20000
Labor 2 450 900 112.5 80 9000
Roof Installer 1 550 550 68.75 24 1650 4050
Roof Helper 2 400 800 100 24 2400
24,050.00
TRUSSES
40,780.33
14,680.92
ROOF 24,576.41
27,487.46
9,895.49
37,382.95
Plumber 1 550 550 68.75 120 8250

Helper 2 400 800 100 120 12000
20,250.00
Mason 1 550 550 68.75 24 1650
Helper 1 420 420 52.5 24 1260
2,910.00
Mason 4 550 2200 275 117.1397 32,213.41

Helper 4 420 1680 210 117.1397 24,599.33
12 CHB per Hour 8 56,812.75
256 7.9599609375
10 sq.m per day 40
267.3 6.6825
Tile Setter 2 600 1200 150 14.11458 16,937.50

Labor 2 420 840 105 14.11458 11,856.25
60x60 300 28,793.75
30x30 38.75
338.75
Per area 29,605.00
Electrician 1 600 600 75 160 12000
Labor 1 420 420 52.5 160 8400
20,400.00
Carpeneter 1 600 600 75 64 4800

Fabricator 1 550 550 68.75 80 5500
Labor 2 420 840 105 80 8400
18,700.00
Painter 1 1 550 550 68.75 240 16500
Painter 2 2 450 900 112.5 240 27000
Painter 3 2 400 800 100 240 24000
Labor 2 0 0 240 0
67,500.00
PER AREA 52,405.72
Crystal Dreams
Tel. Nos. : 645-2164 / 994-4206

Item No. Description Amount

SCOPE OF WORKS:

* All walls cement plastered and elastomeric paint finish
* Ceiling clad with fiber cement board with 3.50mm thick and
painted with elastomeric paint ( owners choice of color )
* T&B wall and floor tiles : 30cm x 30cm ceramic tiles
* Kitchen counter : 60cm x 60cm ceramic tiles
* Entry Porch : 30cm x 30cm ceramic tiles
* Kitchen Cabinet
III. PERMITS
* Plans 35,000.00
Terms of Payment:

Thank you.

President
City 3
o.com
Remarks
MATERIALS DESCRIPTION UNIT QTY PRICE MATERIALS LABOR TOTAL AMOUNT
AMOUNT AMOUNT
1.0 BARRACKS/ FENCE 2x3 Coco Lumber pcs 30 140 4,200.00 630.00 4,830.00
CWN 2 kgs 3 60 180.00 27.00 207.00
CWN3 kgs 5 70 350.00 52.50 402.50
Corr.roof pcs 10 320 3,200.00 480.00 3,680.00
U.Nail kgs 5 120 600.00 90.00 690.00
3/8 Formply pcs 10 580 5,800.00 870.00 6,670.00
Bluesack roll 1 3500 3,500.00 525.00 4,025.00
17,830.00 2,674.50 20,504.50
2.0 EARTHWORKS
Layout/staking
2x3 Coco Lumber pcs 50 150.00 7,500.00 1,500.00 9,000.00
CWN 4 kgs 5 90.00 450.00 90.00 540.00
Tansi rolls 5 30.00 150.00 30.00 180.00
8,100.00 1,620.00 9,720.00
Excavation Column/Footing
13.824 cu.m Bareta pcs 4 450.00 1,800.00 6,912.00 8,712.00
8 col Pala pcs 4 450.00 1,800.00 1,800.00
3,600.00 6,912.00 10,512.00
Excavation FTB
5.76 cu.m - 2,880.00 2,880.00
32 m - -
- 2,880.00 2,880.00
Excavation Septic Tank -
5.40 cu.m - 2,700.00 2,700.00
- -
- 2,700.00 2,700.00
Backfill and Compaction
30.57 cu.m Escombro cu.m 82.25 240.00 19,740.00 13,982.50 33,722.50
19,740.00 13,982.50 33,722.50
Soil Poisoning
32 sq.m Soil Guard gal 1 3,500.00 3,500.00 525.00 4,025.00
3,500.00 525.00 4,025.00
Gravel Bedding
1.6 cu.m 3/4 Gravel cu.m 4.1 1,950.00 7,995.00 820.00 8,815.00
Kartilya pcs 1 3,000.00 3,000.00 3,000.00
10,995.00 820.00 11,815.00
TOTAL EARTHWORKS/BARRACKS 95,879.00
LABOR COST 32,114.00 50.36%
3.0 CONCRETE WORKS
Footing -
3.456 cu.m Cement bags 28 210.00 5,806.08 1,451.52 7,257.60
5.608 hrs Sand cu.m 2.98598 950.00 2,836.68 709.17 3,545.86
3/4 Gravel cu.m 4.47898 1,950.00 8,734.00 2,183.50 10,917.50
Gasoline liters 5 50.00 250.00 62.50 312.50
17,626.77 4,406.69 22,033.46
Footing Tie Beam

Perimeter 32 Cement bags 20 210.00 4,300.80 1,075.20 5,376.00
VOLUME 2.56 Sand cu.m 2.21184 950.00 2,101.25 525.31 2,626.56
4.41 hrs 3/4 Gravel cu.m 3.31776 1,950.00 6,469.63 1,617.41 8,087.04
Gasoline liters 5 50.00 250.00 62.50 312.50
13,121.68 3,280.42 16,402.10
Slab-On-Grade Cement bags 26 210.00 5,376.00 1,344.00 6,720.00
AREA 32 Sand cu.m 2.7648 950.00 2,626.56 656.64 3,283.20
VOLUME 3.2 3/4 Gravel cu.m 3.456 1,950.00 6,739.20 1,684.80 8,424.00
14,891.76 3,722.94 18,614.70
Columns
H1 = 5m (8) 40 Cement bags 39.04 210.00 8,198.40 2,049.60 10,248.00
H2= 7(3) 21 Sand cu.m 4.21632 950.00 4,005.50 1,001.38 5,006.88
61 3/4 Gravel cu.m 6.32448 1,950.00 12,332.74 3,083.18 15,415.92
Volume 4.88 Gasoline liters 4 50.00 200.00 50.00 250.00
7.5 hrs -
24,736.64 6,184.16 30,920.80
Second Floor Beams -
Perimeter 47 Cement bags 30.08 210.00 6,316.80 1,579.20 7,896.00
200x400 Sand cu.m 3.24864 950.00 3,086.21 771.55 3,857.76
Volume 3.76 3/4 Gravel cu.m 4.87296 1,950.00 9,502.27 2,375.57 11,877.84
19,105.28 4,776.32 23,881.60
Roof Beam
Perimeter 29.8 Cement bags 8.94 210.00 1,877.40 563.22 2,440.62
150x250 Sand cu.m 0.96552 950.00 917.24 275.17 1,192.42
Volume 1.1175 3/4 Gravel cu.m 1.44828 1,950.00 2,824.15 847.24 3,671.39
5,718.79 1,715.64 7,434.43
Second Floor Slab
Area 39.09 Cement bags 35.181 210.00 7,388.01 2,585.80 9,973.81
Volume 3.909 Sand cu.m 1.9545 950.00 1,856.78 649.87 2,506.65
3/4 Gravel cu.m 5.69932 1,950.00 11,113.68 3,889.79 15,003.47
20,658.46 7,230.46 27,888.92
Stairs
Volume Cement bags 24 210.00 5,040.00 1,260.00 6,300.00
Sand cu.m 2.592 950.00 2,462.40 615.60 3,078.00
3/4 Gravel cu.m 3.24 1,950.00 6,318.00 1,579.50 7,897.50
5 hrs Gasoline liters 2 50.00 100.00 25.00 125.00
13,920.40 3,480.10 17,400.50
Canopy
Sand cu.m 0.28296 950.00 268.81 120.97 389.78
3/4 Gravel cu.m 0.3537 1,950.00 689.72 310.37 1,000.09
1,508.73 678.93 2,187.65
Kitchen Counters
Sand cu.m 0.09504 950.00 90.29 27.09 117.37
3/4 Gravel cu.m 0.1188 1,950.00 231.66 69.50 301.16
506.75 152.02 658.77
TOTAL CONCRETE WORKS 167,422.94
LABOR COST 35,627.68 27.03%
4.0 FORM WORKS
FTB 3/8 Formply pcs 6.66667 580.00 3,866.67 1,353.33 5,220.00
200x400 CWN 1 1/2 kgs 3 70.00 210.00 73.50 283.50
CWN 3 kgs 3 60.00 180.00 63.00 243.00
10,132.08 3,546.23 13,678.30
Columns 3/8 Formply pcs 12.7083 580.00 7,370.83 2,579.79 9,950.63
H1 = 5m (8) 40 2x3x10 CCL pcs 66.6667 140.00 9,333.33 3,266.67 12,600.00
H2= 7(3) 21 CWN 1 1/2 kgs 5 70.00 350.00 122.50 472.50
61 CWN 3 kgs 7 60.00 420.00 147.00 567.00
17,474.17 6,115.96 23,590.13
Second Floor Beams 3/8 Formply pcs 9.79167 580.00 5,679.17 2,839.58 8,518.75
200x400 Scaff 2x3x10 CCL pcs 113.991 140.00 15,958.74 7,979.37 23,938.11
37.997 CWN 1 1/2 kgs 5 70.00 350.00 175.00 525.00
CWN 3 kgs 10 60.00 600.00 300.00 900.00
CWN 4 kgs 10 70.00 700.00 350.00 1,050.00
36,232.17 18,116.08 54,348.25
Roof Beam
Perimeter 29.8 3/8 Formply pcs 6.20833 580.00 3,600.83 2,340.54 5,941.38
150x250 2x3x10 CCL pcs 39.082 140.00 5,471.48 3,556.46 9,027.93
CWN 1 1/2 kgs 2 70.00 140.00 91.00 231.00
CWN 3 kgs 2 60.00 120.00 78.00 198.00
9,662.31 6,280.50 15,942.81
SecondFloor Slab
Area 39.09 3/8 Formply pcs 13.5729 580.00 7,872.29 3,385.09 11,257.38
2x3x10 CCL pcs 312.72 140.00 43,780.80 18,825.74 62,606.54
CWN 1 1/2 kgs 5 70.00 350.00 150.50 500.50
CWN 3 kgs 7 60.00 420.00 180.60 600.60
52,753.09 22,683.83 75,436.92
Stairs -
3/8 Formply pcs 10 580.00 5,800.00 1,160.00 6,960.00
2x3x10 CCL pcs 60 140.00 8,400.00 1,680.00 10,080.00
CWN 1 1/2 kgs 4 70.00 280.00 56.00 336.00
CWN 3 kgs 6 60.00 360.00 72.00 432.00
14,950.00 2,990.00 17,940.00
Concrete Ledge Canopy
3/8 Formply pcs 1 580.00 580.00 290.00 870.00
2x3x10 CCL pcs 10 140.00 1,400.00 700.00 2,100.00
CWN 1 1/2 kgs 0.5 70.00 35.00 17.50 52.50
CWN 3 kgs 1 60.00 60.00 30.00 90.00
2,130.00 1,065.00 3,195.00
Kitchen Counters -
Area 1.1 3/8 Formply pcs 580.00 - - -
2x3x10 CCL pcs 140.00 - - -
CWN 1 1/2 kgs 1 70.00 70.00 21.00 91.00
CWN 3 kgs 0.5 60.00 30.00 9.00 39.00
127.50 38.25 204.00
TOTAL FORM WORKS 204,335.41
LABOR COST 60,835.85 43.04%
5.0 REINFORCING BARS
Footing/FTB
8 1.20m x 1.20m W=9.468 kgs 16mm x 6.0 gr.33 pcs 26.1 380.00 9,918.00 4,463.10 14,381.10
247.1148 W=9.468 kgs 16mm x 6.0 gr.33 pcs 23.2727 380.00 8,843.64 3,979.64 12,823.27
W=5.328 kgs 12mm x 6.0 gr.33 pcs 11.6364 290.00 3,374.55 1,518.55 4,893.09
FTB 32 W=3.696 kgs 10mm x 6.0 gr.33 pcs 155.00 - - -
W=3.50 kgs 9mm x 6.0 gr.33 pcs 90.00 - - -
W= 25 kgs GI Tie Wire #16 kgs 11.6865 60.00 701.19 315.54 1,016.73
23,508.47 10,578.81 34,087.29
Column
8 16mm x 6.0 gr.33 pcs 114 380.00 43,320.00 12,996.00 56,316.00
H1 = 5m (8) 40 12mm x 6.0 gr.33 pcs 14 290.00 4,060.00 1,218.00 5,278.00
H2= 7(3) 21 10mm x 6.0 gr.33 pcs 155.00 - - -
61 9mm x 6.0 gr.33 pcs 83.3333 90.00 7,500.00 2,250.00 9,750.00
1445.610667 GI Tie Wire #16 kgs 29.8486 60.00 1,790.92 537.27 2,328.19
Fence =48 pcs Hacksaw Blade pcs 42.2667 55.00 2,324.67 697.40 3,022.07
58,995.58 17,698.67 76,694.26
SOG
Area 32 16mm x 6.0 gr.33 pcs 380.00 - - -
Pieces/m² 0.962 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 37.264 155.00 5,775.93 1,732.78 7,508.70
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 3.4432 60.00 206.59 61.98 268.57
6,187.47 1,856.24 8,043.71
2nd Floor Slab
Area 39.09 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 107.999 155.00 16,739.79 10,043.87 26,783.66
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 9.97907 60.00 598.74 359.25 957.99
17,932.52 10,759.51 28,692.04
2F Beam
Perimeter 47 16mm x 6.0 gr.33 pcs 45.1923 380.00 17,173.08 10,303.85 27,476.92
200x400 12mm x 6.0 gr.33 pcs 17.4074 290.00 5,048.15 3,028.89 8,077.04
10mm x 6.0 gr.33 pcs 155.00 - - -
9mm x 6.0 gr.33 pcs 64.6667 90.00 5,820.00 3,492.00 9,312.00
GI Tie Wire #16 kgs 18.674 60.00 1,120.44 672.26 1,792.71
Hacksaw Blade pcs 18.1809 55.00 999.95 599.97 1,599.92
30,161.62 18,096.97 48,258.59
Roof Beam
Perimeter 29.8 16mm x 6.0 gr.33 pcs 380.00 - - -
150x250 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 32.5091 155.00 5,038.91 3,275.29 8,314.20
9mm x 6.0 gr.33 pcs 49.6667 90.00 4,470.00 2,905.50 7,375.50
GI Tie Wire #16 kgs 7.34967 60.00 440.98 286.64 727.62
10,401.86 6,761.21 17,163.06
Stairs 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 16 290.00 4,640.00 2,784.00 7,424.00
10mm x 6.0 gr.33 pcs 42 155.00 6,510.00 3,906.00 10,416.00
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 6.012 60.00 360.72 216.43 577.15
12,042.39 7,225.43 19,267.82
CHB Wall
Firewall 10mm x 6.0 gr.33 pcs 155.00 - - -
GF-Wall 24.5 10mm x 6.0 gr.33 pcs 68.3939 155.00 10,601.06 6,360.64 16,961.70
2F-Wall 37.2522 10mm x 6.0 gr.33 pcs 76.7313 155.00 11,893.35 7,136.01 19,029.36
Fence 10mm x 6.0 gr.33 pcs 9 155.00 1,395.00 837.00 2,232.00
Garage and -
Laundry 10mm x 6.0 gr.33 pcs 155.00 - - -
Aw(gf) 4.32 -
Ad(gf) 5.25 9mm x 6.0 gr.33 -
Aw(2f) 8.88 GI Tie Wire #16 kgs 14.2412 60.00 854.47 512.68 1,367.15
Ad(2f) 10.92 Hacksaw Blade pcs 10.275 55.00 565.13 339.08 904.20
25,309.00 15,185.40 40,494.41
Ledge, S.Tank and
Kit. Countertop 10mm x 6.0 gr.33 pcs 16.3455 155.00 2,533.55 1,520.13 4,053.67
Ledge 0.30 x 2 10mm x 6.0 gr.33 pcs 9.09091 155.00 1,409.09 845.45 2,254.55
S.Tank 1.5x2.40 10mm x 6.0 gr.33 pcs 3.09091 155.00 479.09 287.45 766.55
Countertop 0.60x2.0 9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 0.71318 60.00 42.79 25.67 68.47
4,621.42 2,772.85 7,394.27
16mm 208.565035 TIE WIRE : TOTAL RSB WORKS 280,095.44
12mm 59.04377104 87.7062690133356 LABOR COST 90,935.10 48.07%
10mm 393.424239 3.50825076053342 MATERIALS COST 189,160.33
9mm 197.6666667
6. STEEL TRUSSES AND ROOFING, TERRACE,STAIR GRILLS
Area 55.94 2x6x1.20mm pcs 12.316 680.00 8,374.88 3,014.96 11,389.84
width 6.8 2x3x1.20mm pcs 19.9455 450.00 8,975.45 3,231.16 12,206.62
Length 8.22 10mm x 6 pcs 5 155.00 775.00 279.00 1,054.00
8.4 Welding Rod kgs 20 150.00 3,000.00 1,080.00 4,080.00
58.8 3/4x3/4 Tubular pcs 10 370.00 3,700.00 1,332.00 5,032.00
1x2 Tubularr pcs 5 650.00 3,250.00 1,170.00 4,420.00
2x2 tubular pcs 10 700.00 7,000.00 2,520.00 9,520.00
Plainsheet #16 pcs 1,600.00 - - -
Grinding Disk pcs 15 100.00 1,500.00 540.00 2,040.00
Cutting Disk pcs 15 100.00 1,500.00 540.00 2,040.00
Cut-Off Disk 14 pcs 3 330.00 990.00 356.40 1,346.40
Red Oxide gal 2 365.00 730.00 262.80 992.80
P.Brush 2 pcs 5 35.00 175.00 63.00 238.00
Paint Thinner pcs 3 270.00 810.00 291.60 1,101.60
Ga.26 Roof LM 60.12 350.00 21,042.00 7,575.12 28,617.12
Ridge Roll pcs 350.00 - - -
Wall Capping/Flashing pcs 800.00 - - -
Wall Flashing pcs 400.00 - - -
Outside Gutter pcs 3.95652 500.00 1,978.26 712.17 2,690.43
Tekscrew pcs 223.44 5.00 1,117.20 402.19 1,519.39
Sealant tube 5 200.00 1,000.00 360.00 1,360.00
TUP cans 2 200.00 400.00 144.00 544.00
Blind Rivets box 5 390.00 1,950.00 702.00 2,652.00
68,267.80 24,576.41 92,844.20
TOTAL TRUSSES AND ROOFING WORKS 92,844.20
LABOR COST 24,576.41 36.00%
7. PLUMBING WORKS
Epoxy A & B gals 2 680.00 1,360.00 476.00 1,836.00

Faucet w/ Bib 2" pcs 4 240.00 960.00 336.00 1,296.00
Gate Valve 1/2" (Kitz) pcs 4 420.00 1,680.00 588.00 2,268.00
GI Coupling 1/2" pcs 14.00 - - -
GI Elbow 1/2" pcs 15.00 - - -
GI Elbow 1/2x3/4" pcs 25.00 - - -
GI Plug 1/2" pcs 10 15.00 150.00 52.50 202.50
HCG Shenna Package pckg 2 6,500.00 13,000.00 4,550.00 17,550.00
Gooseneck Faucet - Clean Kitchen pcs 1 1,500.00 1,500.00 525.00 2,025.00
Kitchen Sink (18x22) pcs 1 1,200.00 1,200.00 420.00 1,620.00
Neltex Solvent (400cc) cans 5 280.00 1,400.00 490.00 1,890.00
PVC Coupling 3x2 Orange pcs 5 120.00 600.00 210.00 810.00
PVC Coupling 1/2" pcs 10 15.00 150.00 52.50 202.50
PVC CLEAN OUT 2'' (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 1/2" (Blue) pcs 50 15.00 750.00 262.50 1,012.50
PVC Coupling 1/2''(Blue) w/thread pcs 5 15.00 75.00 26.25 101.25
PVC Elbow 1/2" with Thread (Blue) pcs 10 15.00 150.00 52.50 202.50
PVC Elbow 1/8 x 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 1/8 x 3'' (Orange) pcs 10 60.00 600.00 210.00 810.00
PVC Elbow 3" (Orange) pcs 20 75.00 1,500.00 525.00 2,025.00
PVC Elbow 3"x45 (Orange) pcs 10 75.00 750.00 262.50 1,012.50
PVC Elbow 4" (Orange) pcs 10 90.00 900.00 315.00 1,215.00
PVC Elbow 4x45" (Orange) pcs 5 90.00 450.00 157.50 607.50
PVC Blue TEE 1/2 (PLAIN) pcs 10 20.00 200.00 70.00 270.00
PVC Blue TEE 1/2 WITH THREAD pcs 10 20.00 200.00 70.00 270.00
PVC Moulding 1/2" pcs 45.00 - - -
PVC Pipe 1/2" (Blue) pcs 50 65.00 3,250.00 1,137.50 4,387.50
PVC Blue male adaptor 1/2 pcs 10 20.00 200.00 70.00 270.00
PVC P-Trap 2" (Orange) pcs 8 80.00 640.00 224.00 864.00
PVC Orange TEE 2x2'' pcs 5 60.00 300.00 105.00 405.00
PVC (ORANGE TEE) 3X3 pcs 10 90.00 900.00 315.00 1,215.00
PVC Tee 3x2" (Orange) pcs 6 80.00 480.00 168.00 648.00
Stainless Cap (Meco) pcs 1 150.00 150.00 52.50 202.50
Strainer 4x4 pcs 3 250.00 750.00 262.50 1,012.50
Strainer 8x8 pcs 1 400.00 400.00 140.00 540.00
Tapelon pcs 25 30.00 750.00 262.50 1,012.50
Telephone Shower pcs 2 1,200.00 2,400.00 840.00 3,240.00
Vulcaseal litrs 4 480.00 1,920.00 672.00 2,592.00
59,505.00 20,826.75 80,331.75
TOTAL PLUMBING WORKS 80,331.75
LABOR COST 20,826.75 35.00%
8. MASONRY WORKS
Septic Tank
perimeter 7.8 CHB #6 pcs 146.25 19.00 2,778.75 1,055.93 3,834.68
Height 1.5 Cement bags 15.3621 210.00 3,226.04 1,225.90 4,451.94
Area wall 11.7 Sand cu.m 0.98719 950.00 937.83 356.37 1,294.20
Bistay Sand bags 10.8333 25.00 270.83 102.92 373.75
Sahara packs 14.625 30.00 438.75 166.73 605.48
7,652.20 2,907.84 10,560.04
Walls -
9 Firewall CHB #6 pcs 1290.25 19.00 24,514.75 12,992.82 37,507.57
2.6 GF-Wall 24.5 CHB #4 pcs 747.5 17.00 12,707.50 6,734.98 19,442.48
2.6 2F-Wall int 23 Cement bags 216.147 210.00 45,390.84 24,057.15 69,447.99
2F-wall ext 15.2 Sand cu.m 11.3254 950.00 10,759.17 5,702.36 16,461.52
3 Fence Bistay Sand bags 400.95 25.00 10,023.75 5,312.59 15,336.34
Aw(gf) 4.32 Sahara packs 108.073 30.00 3,242.20 1,718.37 4,960.57
Ad(gf) 5.25 - -
Aw(2f) 8.88 - -
Ad(2f) 10.92 -
Atotal 133.65 -
106,638.21 56,518.25 163,156.46
Tiles
GF-Floor 23.7 60x60 Ceramic Tiles pcs 170.00 - - -
Entry Porch 1.3 30x30 Ceramic Tiles pcs 35.00 - - -
Counter 2.3 20x1200 Ceramic Tiles-Stairs pcs 240.00 - - -
CR Wall 49.2 pcs 60.00 - - -
CR Floor 4.8 30x60 Façade pcs 75.00 - - -
2Floor Floor 25.6 Cement bags 43.8154 210.00 9,201.23 3,220.43 12,421.67
Façade Bistay Sand bags 219.077 30.00 6,572.31 2,300.31 8,872.62
Terrace 1.8 Tile Adhesive bags 0 250.00 - - -
Dirty kit step Grout packs 65.00 - - -
DK counter Diamond Disk pcs 650.00 - - -
Stairs 9.72 Water Proofing gals 6 780.00 4,680.00 1,638.00 6,318.00
118.42 - -
20,453.54 7,158.74 27,612.28
TOTAL MASONRY WORKS 201,328.78
LABOR COST 66,584.83 49.42%
9. ELECTRICAL WORKS
Breaker 30Amp pcs 3.00 850.00 2,550.00 969.00 3,519.00
Breaker 50Amp pcs - - -
Breaker 60Amp plug in pcs - - -
Breaker 100 Amp PLUG-IN pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
Breaker 100A w/ Case (Koten) pcs 950.00 - - -
Breaker Case (Koten) pcs 750.00 - - -
Breaker 100A -Bolt-On pcs 1,200.00 - - -
Bushing 1 & Locknut pcs 20.00 - - -
Cable and Telephone Outlet (Royu) set 70.00 - - -
Cable Wire roll 0.50 1,500.00 750.00 285.00 1,035.00
Cable Connector pcs 2.00 15.00 30.00 11.40 41.40
CFL 11W pcs 16.00 130.00 2,080.00 790.40 2,870.40
Convenience Outlet with Plate pcs 15.00 150.00 2,250.00 855.00 3,105.00
Doorbell Set set 1.00 680.00 680.00 258.40 938.40
Electrical Tape pcs 15.00 35.00 525.00 199.50 724.50
Entrance Cap 1 pcs 120.00 - - -
Exhaust Fan 8" pcs 1,215.00 - - -
Flexible Hose 1/2"x100 roll 4.00 650.00 2,600.00 988.00 3,588.00
Flexible Hose 3/4"x100 roll 800.00 - - -
Flourescent Lamp 40W pcs 5.00 550.00 2,750.00 1,045.00 3,795.00
Grounding Clamp pcs 100.00 - - -
Grounding Rod pcs 210.00 - - -
Junction Box pcs 20.00 15.00 300.00 114.00 414.00
Junction Box 6x6 pcs 60.00 - - -
ORDINARY outlet 2GANG pcs 4.00 60.00 240.00 91.20 331.20
Outlet Set Royu Classic pcs 13.00 125.00 1,625.00 617.50 2,242.50
Outlet Weatherproof (Eagle) set 3.00 250.00 750.00 285.00 1,035.00
Outlet Telephone (Royu-Classic) set 2.00 120.00 240.00 91.20 331.20
Outlet Aircon (Royu) set 1.00 120.00 120.00 45.60 165.60
PANEL BOX 10 BRANCHES pcs 1.00 1,500.00 1,500.00 570.00 2,070.00
PVC Pipe 1/2" (Orange) pcs 60.00 75.00 4,500.00 1,710.00 6,210.00
PVC Pipe 3/4" (Orange) pcs 20.00 90.00 1,800.00 684.00 2,484.00
PVC Pipe 1" (Orange) pcs 5.00 150.00 750.00 285.00 1,035.00
Receptacle 2x2 pcs 20.00 30.00 600.00 228.00 828.00
Receptacle 4x4 pcs 5.00 60.00 300.00 114.00 414.00
RG 6 Cable wire pcs 0.50 1,200.00 600.00 228.00 828.00
RG 6 Connector pcs 15.00 - - -
RSC Pipe 1" pcs 650.00 - - -
RSC End Cap 1" pcs 120.00 - - -
RSC Coupling 2" pcs 65.00 - - -
Rubber Tape pcs 2.00 100.00 200.00 76.00 276.00
Splitter 3-Way set 50.00 - - -
Switch 1-Gang set 5.00 120.00 600.00 228.00 828.00
Switch 2-Gang set 10.00 120.00 1,200.00 456.00 1,656.00
Switch 3-way (Royu) 1-gang set 2.00 150.00 300.00 114.00 414.00
Telephone Wire roll 0.50 1,920.00 960.00 364.80 1,324.80
Telephone Connector pcs 1.00 285.00 285.00 108.30 393.30
THHN Electrical Wire 5.5mm2 box 0.40 4,350.00 1,740.00 661.20 2,401.20
THHN Electrical Wire 8.00mm2 mts 100.00 - - -
THHN Electrical Wire 14.0mm2 mts 50.00 70.00 3,500.00 1,330.00 4,830.00
Utility Box pcs 40.00 15.00 600.00 228.00 828.00
60,225.00 22,885.50 83,110.50
TOTAL ELECTRICAL WORKS 83,110.50
LABOR COST 22,885.50 38.00%
10. CARPENTRY WORKS
2x3x10 KD pcs 10 150.00 1,500.00 307.50 1,807.50
Black Screw 1" pcs 60 1.50 90.00 18.45 108.45
Blind Rivet 1/8 x 1/2" box 8 350.00 2,800.00 574.00 3,374.00
C-CHANNEL 0.70mm pcs 60 90.00 5,400.00 1,107.00 6,507.00
Cabinet Handle -Bedroom pcs 21 120.00 2,520.00 516.60 3,036.60
Cabinet Handle -Kitchen pcs 11 120.00 1,320.00 270.60 1,590.60
Concrete Nail 1" kgs 8 120.00 960.00 196.80 1,156.80
Concrete Nail 1 1/2" kgs 5 120.00 600.00 123.00 723.00
Door (Panel) 900x2100 pcs 1 5,500.00 5,500.00 1,127.50 6,627.50
Door (Panel) 700x2100 pcs 1 4,500.00 4,500.00 922.50 5,422.50
Door (Flush) 800x2100 pcs 3 3,100.00 9,300.00 1,906.50 11,206.50
Door (Flush) 600x2100 ord pcs 3,100.00 - - -
Door (Flush) 600x2100 1 side mar pcs 2 3,100.00 6,200.00 1,271.00 7,471.00
Door (Flush) 700x2100 w/ Louver pcs - - -
Drill Bit 1/8" (Metal) pcs 30 110.00 3,300.00 676.50 3,976.50
Drawer Guide 16" pcs 12 250.00 3,000.00 615.00 3,615.00
Finishing Nail 3'' kgs 4 70.00 280.00 57.40 337.40
Flanges 1" pcs 6 60.00 360.00 73.80 433.80
3/4 Marine plyboard pcs 21 1,400.00 29,400.00 6,027.00 35,427.00
Handrail 3x3x10 pcs 3 1,200.00 3,600.00 738.00 4,338.00
Lockset - Main Door pcs 1 3,500.00 3,500.00 717.50 4,217.50
Lockset - With Key pcs 3 1,200.00 3,600.00 738.00 4,338.00
Lockset - Without Key pcs 2 1,200.00 2,400.00 492.00 2,892.00
Metal Furring pcs 90 120.00 10,800.00 2,214.00 13,014.00
Plyboard 3/4" pcs 1,000.00 - - -
Riveter pcs 4 330.00 1,320.00 270.60 1,590.60
STEEL JAMB 0.70X2.10 pcs 1 1,150.00 1,150.00 235.75 1,385.75
STEEL JAMB 0.60X2.10 pcs 2 1,100.00 2,200.00 451.00 2,651.00
STEEL JAMB 0.80X2.10 pcs 3 1,200.00 3,600.00 738.00 4,338.00
STEEL JAMB 0.90X2.10 pcs 1 1,690.00 1,690.00 346.45 2,036.45
Stikwell pcs 3 450.00 1,350.00 276.75 1,626.75
Plywood 1/4" pcs 2 480.00 960.00 196.80 1,156.80
W-Clip pcs 250 5.00 1,250.00 256.25 1,506.25
120,630.00 24,729.15 145,359.15
TOTAL CARPENTRY WORKS 145,359.15
LABOR COST 24,729.15 20.50%
11. PAINTING WORKS

Baby Roller (tela) pcs 45.00 - - -
9 Firewall BABY ROLLER FOAM pcs 35.00 - - -
2.6 GF-Wall 24.5 BABY ROLLER TELA REFILL pcs 25.00 - - -
2.6 2F-Wall 37.2522 BABY ROLLER FOAM REFILL pcs 25.00 - - -
Aw(gf) 4.32 Basahan kgs 60.00 - - -
Ad(gf) 5.25 Boral Powder bags 550.00 - - -
Aw(2f) 8.88 Boysen 306 lacquer putty gals 600.00 - - -
Ad(2f) 10.92 Boysen 1300 Automotive white gals 880.00 - - -
Atotal 131.18572 Boysen 205 Lacquer Flo gals 650.00 - - -
x2 262.37144 Boysen 305 Lacquer Primer gals 620.00 - - -
Aceiling 87 Boysen 1253 Dead Flat gals 580.00 - - -
Area G.total 349.37144 Boysen 1250 Clear Gloss gals 620.00 - - -
Boysen 1254 Sanding Sealer gals 640.00 - - -
Boysen 2700 Wallnut gals 480.00 - - -
Boysen Acrycolor ( Assorted ) can 120.00 - - -
Boysen Tinting Color Raw Sienna can 110.00 - - -
Boysen Tinting Color Burnt Sienna can 110.00 - - -
Boysen Tinting Color Burnt Umber can 110.00 - - -
Boysen Tinting Color Venetian Red can 110.00 - - -
Boysen Tinting Color Hansa Yellow can 110.00 - - -
Boysen Tinting Color Thilodine Red can 110.00 - - -
HARDENER pcs 190.00 - - -
Lacquer Thinner tins 760.00 - - -
LAMP BLACK (ACRYLIC) 65.00 - - -
Masking Tape pcs 25.00 - - -
PAINT (ANGELS HALO) tins 2,320.00 - - -
PAINT(FINISHING)light apricot tins 1,960.00 - - -
PAINT(FINISHING)gentle touch tins 1,960.00 - - -
PAINT(FINISHING)Elasto Proofer tins 2,600.00 - - -
PAINT(FINISHING)safari brown tins 1,920.00 - - -
PAINT(FINISHING)-MAPPLE tins 420.00 - - -
PAINT WOOD STAIN MAPPLE gals 410.00 - - -
PAINT(FINISHING)-RUSSET BROWN tins 480.00 - - -
Paint( Prepa- White ) tins 1,700.00 - - -
Paint Brush 1/2'' pcs 15.00 - - -
Paint Brush 1 1/2'' pcs 35.00 - - -
Paint Brush 1'' pcs 20.00 - - -
Paint Brush 2" pcs 40.00 - - -
Paint Thinner tins 220.00 - - -
Patching Compound kgs 240.00 - - -
PARALUX GRAY gals 580.00 - - -
Polytuff litrs 480.00 - - -
Polyurethane Topcoat gals 980.00 - - -
Steel Brush pcs 40.00 - - -
Skimcoat bags 480.00 - - -
Fulatite gals 850.00 - - -
Emulsion gals 570.00 - - -
Roller 7" REFILL pcs 35.00 - - -
Roller 7" pcs 60.00 - - -
Sand Paper #36 pcs 200.00 - - -
Sand paper #150 pcs 15.00 - - -
Sand paper #100 3M roll 7,500.00 - - -
Sand paper #240 pcs 20.00 - - -
Sand paper #80 pcs 20.00 - - -
Sand Paper #100 pcs 50.00 - - -
- - -
TOTAL PAINTING WORKS -
LABOR COST - #DIV/0!
MATERIALS COST -
12. MISCELLANEOUS MATERIALS
HOMETREK gals 1 3,100.00 3,100.00 3,100.00

Level Hose 3/8 (Green) mtrs 20 25.00 500.00 500.00
Level Hose 1/2 mtrs 20 30.00 600.00 600.00
Lona roll 2 3,500.00 7,000.00 7,000.00
Nylon Rope12mm mtrs 20 20.00 400.00 400.00
Peebles #10 sacks 3 250.00 750.00 750.00
Pulley pcs 2 150.00 300.00 300.00
Rubber Gloves pcs 30 50.00 1,500.00 1,500.00
Safety Googles pcs 2 35.00 70.00 70.00
Solignum gals 1 1,190.00 1,190.00 1,190.00
Tansi rolls 10 60.00 600.00 600.00
Water Meter set 650.00 - -
Windows sets 1 35,000.00 35,000.00 35,000.00
Sand Screen 1/8 mtrs 10 75.00 750.00 750.00
51,760.00 51,760.00
TOTAL miscellaneous 51,760.00
LABOR COST
13. HOUSE DEMOLITION
Area(CHB) = 195.60 m², Volume = 39.12m³

Area ( Floor ) = 134.20 m², Volume = 13.42 m³
Maso ( 20 lbs ) pcs 15.00 600.00 9,000.00 9,000.00

Wall m² 195.60 300.00 58,680.00 58,680.00
Floor m² 134.20 400.00 53,680.00 53,680.00
2x3x10 coco lumber pcs 150.00 145.00 21,750.00 21,750.00
CWN # 3 kgs 10.00 70.00 700.00 700.00
Elf Truck ( Disposal ) m³ 46.56 1,000.00 46,562.00 46,562.00
TOTAL House Demolition 190,372.00

LABOR COST 158,922.00
MATERIALS COST 31,450.00 247,483.60
TOTAL MATERIALS COST 1,052,633.65 1,021,183.65

TOTAL LABOR COST 538,037.27 379,115.27
GRAND TOTAL 1,590,670.92 1,750,373.65
FLOOR AREA 70.18

PRICE PER SQ.M 19,139.18
Work Total
Manpower Pax Rate Total Per Hr Hrs Cost
Foreman 1 700 700 87.5 8 700
Mason 2 600 1200 150 8 1200
Labor 3 420 1260 157.5 8 1260
3160
Foreman 1 700 700 87.5 3 262.5

Labor 6 420 2520 315 3 945
1207.5
Labor 6 420 2520 315

1 cu.m/man-day 2.304 days 5806.08
Labor 6 2419.2
Labor 2
Foreman 1 700 700 87.5 5.608 490.700
Leadman 1 600 600 75 5.608 420.600
Mason 2 550 1100 137.5 5.608 771.100
Labor 8 450 3600 450 5.608 2,523.600
6 bags/hr 0 4,206.000
Foreman 1 700 700 87.5 4.413333 386.167

Leadman 1 600 600 75 4.413333 331.000
Mason 2 550 1100 137.5 4.413333 606.833
Labor 8 450 3600 450 4.413333 1,986.000
6 bags/hr 3,310.000
Foreman 1 700 700 87.5 5.266667 460.833

Leadman 1 600 600 75 5.266667 395.000
Mason 2 550 1100 137.5 5.266667 724.167
Labor 8 450 3600 450 5.266667 2,370.000
6 bags/hr 3,950.000
Foreman 1 700 700 87.5 7.5 656.833

Leadman 1 600 600 75 7.5 563.000
Mason 2 550 1100 137.5 7.5 1,032.167
Labor 8 450 3600 450 7.5 3,378.000
6 bags/hr 5,630.000
Foreman 1 700 700 87.5 6.0 526.167

Leadman 1 600 600 75 6.0 451.000
Mason 2 550 1100 137.5 6.0 826.833
Labor 8 450 3600 450 6.0 2,706.000
6 bags/hr 4,510.000
21,606.000
Foreman 1 700 700 87.5 5 437.5
Leadman 1 600 600 75 5 375
Mason/Carpenter 4 550 2200 275 5 1375
Labor 6 420 2520 315 5 1575
3,762.50
Foreman 1 700 700 87.5 24 2100

Leadman 1 600 600 75 24 1800
Mason/Carpenter 4 550 2200 275 24 6600
Labor 6 420 2520 315 24 7560
18,060.00
Foreman 1 700 700 87.5 9 787.5

Leadman 1 600 600 75 9 675
Mason/Carpenter 4 550 2200 275 9 2475
Labor 6 420 2520 315 9 2835
6,772.50
Foreman 1 700 700 87.5 32 2800

Leadman 1 600 600 75 32 2400
Mason/Carpenter 4 550 2200 275 32 8800
Labor 6 420 2520 315 32 10080
24,080.00
Foreman 700 0 0 8 0
Leadman 1 600 600 75 8 600
Mason/Carpenter 2 550 1100 137.5 8 1100
Labor 2 420 840 105 8 840
2,540.00
Foreman 700 0 0 0
Leadman 1 600 600 75 3 225
Mason/Carpenter 2 550 1100 137.5 3 412.5
Labor 2 420 840 105 3 315
952.50
Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Carpenter 1 550 550 68.75 2 137.5
Labor 2 420 840 105 2 210
347.50
52,752.50
Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Steelman 1 550 550 68.75 48 3300
Labor 2 420 840 105 48 5040
8,340.00
Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Steelman 2 550 1100 137.5 55 7562.5
Labor 3 420 1260 157.5 55 8662.5
16,225.00
Foreman 1 700 700 87.5 4 350

Leadman 600 0 0 4 0
Mason/Steelman 2 550 1100 137.5 4 550
Labor 3 420 1260 157.5 4 630
1,530.00
Foreman 1 700 700 87.5 12 1050

Leadman 1 600 600 75 12 900
Mason/Steelman 4 550 2200 275 12 3300
Labor 6 420 2520 315 12 3780
9,030.00
Foreman 1 700 700 87.5 22 1925

Leadman 1 600 600 75 22 1650
Mason/Steelman 4 550 2200 275 22 6050
Labor 6 420 2520 315 22 6930
16,555.00
Foreman 1 700 700 87.5 9 787.5

Leadman 1 600 600 75 9 675
Mason/Steelman 4 550 2200 275 9 2475
Labor 6 420 2520 315 9 2835
6,772.50
Foreman 1 700 700 87.5 17 1487.5

Leadman 1 600 600 75 17 1275
Mason/Steelman 4 550 2200 275 17 4675
Labor 6 420 2520 315 17 5355
12,792.50
Welder 2 550 1100 137.5 80 11000 20000
Labor 2 450 900 112.5 80 9000
Roof Installer 1 550 550 68.75 24 1650 4050
Roof Helper 2 400 800 100 24 2400
24,050.00
TRUSSES
40,780.33
14,680.92
ROOF 24,576.41
27,487.46
9,895.49
37,382.95
Plumber 1 550 550 68.75 120 8250

Helper 2 400 800 100 120 12000
20,250.00
Mason 1 550 550 68.75 24 1650
Helper 1 420 420 52.5 24 1260
2,910.00
Mason 4 550 2200 275 117.1397 32,213.41

Helper 4 420 1680 210 117.1397 24,599.33
12 CHB per Hour 8 56,812.75
256 7.9599609375
10 sq.m per day 40
267.3 6.6825
Tile Setter 2 600 1200 150 14.11458 16,937.50

Labor 2 420 840 105 14.11458 11,856.25
60x60 300 28,793.75
30x30 38.75
338.75
Per area 29,605.00
Electrician 1 600 600 75 160 12000
Labor 1 420 420 52.5 160 8400
20,400.00
Carpeneter 1 600 600 75 64 4800

Fabricator 1 550 550 68.75 80 5500
Labor 2 420 840 105 80 8400
18,700.00
Painter 1 1 550 550 68.75 240 16500
Painter 2 2 450 900 112.5 240 27000
Painter 3 2 400 800 100 240 24000
Labor 2 0 0 240 0
67,500.00
PER AREA 52,405.72
Crystal Dreams
Tel. Nos. : 645-2164 / 994-4206

Item No. Description Amount

SCOPE OF WORKS:

* All walls cement plastered
* Ceiling clad with fiber cement board with 3.50mm thick
* Kitchen Cabinet
III. PERMITS
* Plans 35,000.00

Terms of Payment:

Thank you.

President
City 3
o.com
Remarks

Back-Up Computations

Uploaded by

Copyright:

Available Formats

You might also like

Back-Up Computations

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Back-Up Computations

Uploaded by

Copyright:

Available Formats

Crystal Dreams

V. Gomez St., San Roque, Marikina City 3

For: Marivic de Mesa

Coverage of work is as follows:

Item No. Description Amount Remarks

II. TWO STOREY RESIDENTIAL BUILDING 2,073,000.00

40% DP and progress billing upon completion

Cristy Bernardo - Santos

Footing Tie Beam

Epoxy A & B gals 2 680.00 1,360.00 476.00 1,836.00

11. PAINTING WORKS

HOMETREK gals 1 3,100.00 3,100.00 3,100.00

13. HOUSE DEMOLITION

Area(CHB) = 195.60 m², Volume = 39.12m³

Maso ( 20 lbs ) pcs 15.00 600.00 9,000.00 9,000.00

TOTAL House Demolition 190,372.00

TOTAL MATERIALS COST 1,221,854.48 1,190,404.48

GRAND TOTAL 1,849,255.74 2,073,604.67

FLOOR AREA 70.18

Foreman 1 700 700 87.5 3 262.5

Labor 6 420 2520 315

Foreman 1 700 700 87.5 4.413333 386.167

Foreman 1 700 700 87.5 5.266667 460.833

Foreman 1 700 700 87.5 7.5 656.833

Foreman 1 700 700 87.5 6.0 526.167

Foreman 1 700 700 87.5 24 2100

Foreman 1 700 700 87.5 9 787.5

Foreman 1 700 700 87.5 32 2800

Foreman 1 700 700 87.5 4 350

Foreman 1 700 700 87.5 12 1050

Foreman 1 700 700 87.5 22 1925

Foreman 1 700 700 87.5 9 787.5

Foreman 1 700 700 87.5 17 1487.5

Plumber 1 550 550 68.75 120 8250

Mason 4 550 2200 275 117.1397 32,213.41

Tile Setter 2 600 1200 150 14.11458 16,937.50

Carpeneter 1 600 600 75 64 4800

For: Marivic de Mesa

Coverage of work is as follows:

Item No. Description Amount

II. TWO STOREY RESIDENTIAL BUILDING 2,073,000.00

40% DP and progress billing upon completion

Cristy Bernardo - Santos

Footing Tie Beam

Epoxy A & B gals 2 680.00 1,360.00 476.00 1,836.00

11. PAINTING WORKS

HOMETREK gals 1 3,100.00 3,100.00 3,100.00

13. HOUSE DEMOLITION

Area(CHB) = 195.60 m², Volume = 39.12m³

Maso ( 20 lbs ) pcs 15.00 600.00 9,000.00 9,000.00

TOTAL House Demolition 190,372.00

TOTAL MATERIALS COST 1,052,633.65 1,021,183.65

GRAND TOTAL 1,590,670.92 1,750,373.65

FLOOR AREA 70.18

Foreman 1 700 700 87.5 3 262.5

Labor 6 420 2520 315

Foreman 1 700 700 87.5 4.413333 386.167