PROJECT : 3 Storey Residence

OWNER : Mr. Mhycke Gallego and Mr. Luther Gumia

LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Project Cost Estimates

ITEM MATERIALS LABOR

DESCRIPTION QTY UNIT AMOUNT
NO. UNIT COST AMOUNT UNIT COST AMOUNT
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization 1.00 LOT 40,997.00 40,997.00 - - 40,997.00
1.2 Transportation of workers, Supervisions and Site Inspection 1.00 LOT 137,904.00 137,904.00 - - 137,904.00
1.3 Disposal of Construction Debris / Hauling 1.00 LOT 274,490.00 274,490.00 - - 274,490.00
1.4 Temporary Facilities 1.00 LOT 166,507.00 166,507.00 - - 166,507.00
1.5 Safety & Health (Covid Requirement), PPE'S, Rt PCR 1.00 LOT 251,301.00 251,301.00 - - 251,301.00
1.6 Building Permit 1.00 LOT 150,000.00 150,000.00 - - 150,000.00
1.7 Occupancy Permit 1.00 LOT 100,000.00 100,000.00 - - 100,000.00
1.8 Tools and Equipment 1.00 LOT 189,280.00 189,280.00 - - 189,280.00
1.9 Barangay Clearances, NBI and applicable permits and clearances 1.00 LOT 25,350.00 25,350.00 - - 25,350.00
2.0 Preparation of Plans and Contract Documents 1.00 LOT
2.1 Materials Sampling and Testing 1.00 LOT
BY CONTRACTOR
2.2 Temporary Enclosure/Barricades/Board-up Etc. 1.00 LOT
2.3 Utilities, Water and Electrical Bill 1.00 LOT
Total For General Requirements 1,335,829.00
II. SITE WORKS
2.1 Site Preparation 180.00 SQM 629.00 113,220.00 299.00 53,820.00 167,040.00
2.1 Demolition Works 1.00 LOT - - 150,313.00 150,313.00 150,313.00
2.1 Excavation 117.23 CU.M - - 589.00 69,048.23 69,048.23
2.1 Backfill and Compaction 85.70 CU.M - - 491.00 42,079.19 42,079.19
2.1 Gravel Bedding 21.58 CU.M 3,250.00 70,131.43 368.00 7,941.04 78,072.46
2.1 Soil Poisoning 155.85 SQM 225.00 35,066.25 112.50 17,533.13 52,599.38
Total For Site Works 559,152.26
III. STRUCTURAL WORKS
3.1 Reinforcement 16,041.57 KGS 86.00 1,379,574.90 13.00 208,540.39 1,588,115.30
3.2 Formworks 795.47 SQM 1,177.00 936,267.60 127.00 101,024.63 1,037,292.23
3.3 Concreting 115.93 CU.M 7,375.00 854,989.65 653.00 75,702.81 930,692.46
3.4 Vapor Barrier Installation 180.00 SQM 152.00 27,360.00 65.00 11,700.00 39,060.00
3.5 Roof Framing 1,747.81 KGS 217.00 379,275.76 31.00 54,182.25 433,458.02
3.6 Masonry Works
3.4.1 6" CHB 648.67 SQM 1,193.00 773,863.31 206.00 133,626.02 907,489.33
3.4.2 4" CHB 142.51 SQM 842.00 119,995.10 206.00 29,357.47 149,352.58
3.4.3 Plastering 1,582.36 SQM 205.00 324,384.62 618.00 977,900.95 1,302,285.57
Sub-Total For Masonry Works 2,359,127.48
Total For Masonry Works 6,387,745.48
IV. ARCHITECTURAL WORKS (LABOR AND CONSUMABLES ONLY)
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware
4.1.1.1 1100x2150mm Wooden Door Jamb 6.00 SETS 1,593.00 9,558.00 1,235.00 7,410.00 16,968.00
4.1.1.2 900x2150mm Wooden Door Jamb 1.00 SET 1,593.00 1,593.00 1,235.00 1,235.00 2,828.00
4.1.1.3 1300x3000mm Wooden Door Jamb 1.00 SET 1,593.00 1,593.00 1,235.00 1,235.00 2,828.00
4.1.1.4 800x2150mm PVC Flush Door Jamb 3.00 SETS 650.00 1,950.00 618.00 1,854.00 3,804.00
4.1.1.5 Aluminum Door Jamb 3.00 SETS BY OTHERS
4.1.2 Doors and Finishing Hardware -
4.1.2.1 1000x2100mm Panel Door 6.00 SETS 488.00 2,928.00 772.00 4,632.00 7,560.00
4.1.2.2 800x2100mm Panel Door 1.00 SET 488.00 488.00 772.00 772.00 1,260.00
4.1.2.3 1200x2950mm Panel Door 1.00 SET 488.00 488.00 772.00 772.00 1,260.00
4.1.2.4 700x2100mm PVC Flush Door 3.00 SETS 434.00 1,302.00 515.00 1,545.00 2,847.00
4.1.2.5 Aluminum Door Jamb 3.00 SETS BY OTHERS
4.1.3 Window Jamb and Window -
4.1.3.1 Aluminum Window Jamb and Window 17.00 SETS BY OTHERS
4.1.4 Cabinets/Closet -
4.1.4.1 Service Kitchen Cabinet 1.00 LOT
4.1.4.2 Kitchen Cabinet 1.00 LOT
4.1.4.3 Storage Cabinet 2.00 LOT
4.1.4.4 Guest 1 Cabinet 1.00 LOT BY OTHERS
4.1.4.5 Guest 1 Cabinet 1.00 LOT
4.1.4.6 Guest 1 Cabinet 1.00 LOT
4.1.4.7 Master's Walk-In Closet 1.00 LOT
4.1.5 Railings -
4.1.5.1 Lanai / Deck 1.00 LOT
BY OTHERS
4.1.5.2 Stairs LOT
Sub-Total For Carpentry Works 39,355.00
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board 76.76 SQM 4,172.00 320,242.72 325.00 24,947.00 345,189.72
4.2.2 9mm THK Gypsum Board 266.41 SQM 3,665.00 976,392.65 325.00 86,583.25 1,062,975.90
4.2.3 12mm THK Hardie Senepa 15.60 SQM 6,870.00 107,172.00 325.00 5,070.00 112,242.00
Sub-Total For Ceiling Works 1,520,407.62
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 Wall Tiles 85.92 SQM OSM 834.00 71,657.28 71,657.28
4.3.2 Floor Tiles 414.89 SQM OSM 697.00 289,178.33 289,178.33
Sub-Total For Tiling Works 360,835.61
 3.7 Cementitious Waterproofing
3.7.1 Balcony 26.06 SQM 590.00 15,375.40 375.00 9,772.50 25,147.90
3.7.2 Toilet & Bath 48.73 SQM 450.00 21,928.50 375.00 18,273.75 40,202.25
3.7.3 Exterior Wall / Firewall 287.80 SQM 680.00 195,704.00 375.00 107,925.00 303,629.00
Sub-Total For Cementitious Waterproofing 368,979.15
4.4 Painting Works
4.4.1 Exterior Walls 601.90 SQM 46.00 27,687.40 309.00 185,987.10 213,674.50
4.4.2 Interior Walls 873.32 SQM 46.00 40,172.72 247.00 215,710.04 255,882.76
4.4.3 Ceiling 343.81 SQM 1,222.00 420,135.82 344.00 118,270.64 538,406.46
4.4.4 Varnishing Works 56.47 SQM 494.00 27,893.71 206.00 11,631.79 39,525.50
4.4.6 Steel Paint 397.76 SQM 321.00 127,682.31 299.00 118,931.50 246,613.80
Sub-Total For Painting Works 1,294,103.02
4.5 Roofing Works
4.5.1 Installation of Roof 1.00 LOT BY OTHERS
Sub-Total For Roofing Works
Total for Architectural Works 3,583,680.40
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation 6.55 CU.M - - 589.00 3,859.13 3,859.13
5.1.2 Reinforcement 108.59 KGS 86.00 9,338.91 13.00 1,411.70 10,750.61
5.1.3 Formworks 2.28 SQM 1,177.00 2,683.56 127.00 289.56 2,973.12
5.1.4 Concreting 1.23 CU.M 7,375.00 9,071.25 653.00 803.19 9,874.44
5.1.5 6" CHB 45.75 SQM 1,193.00 54,579.75 206.00 9,424.50 64,004.25
5.1.6 Plastering 47.10 SQM 205.00 9,655.50 618.00 29,107.80 38,763.30
Sub-Total For Septic Tank 130,224.85
5.2 Roughing-ins 352.66 LM 621.00 219,000.62 124.00 43,729.59 262,730.21
5.3 Chipping Works 92.14 LM 127.00 11,701.53 222.00 20,454.64 32,156.16
5.4 Concrete Restoration 12.74 SQM 1,473.00 18,765.22 252.00 3,210.34 21,975.56
5.5 Installation of Plumbing Fixtures 1.00 SETS
5.5.1 Lavatory 6.00 SETS OSM 800.00 4,800.00 4,800.00
5.5.2 Water Closet 4.00 SETS OSM 950.00 3,800.00 3,800.00
5.5.3 Hose Bibb / Faucets 13.00 SETS OSM 350.00 4,550.00 4,550.00
5.5.4 Kitchen Sink 2.00 SETS OSM 650.00 1,300.00 1,300.00
5.5.5 Shower Head 2.00 SETS OSM 450.00 900.00 900.00
5.5.6 Floor Drain 1.00 LOT OSM 4,000.00 4,000.00 4,000.00
Sub-Total For Installation of Plumbing Fixtures 19,350.00
Total for Plumbing Works 466,436.78
VI. ELECTRICAL WORKS
6.1 Roughing-ins 909.94 LM 184.00 167,428.50 103.00 93,723.56 261,152.06
6.2 Chipping Works 165.14 LM 127.00 20,972.78 222.00 36,661.08 57,633.86
6.3 Concrete Restoration 12.58 SQM 1,473.00 18,535.74 252.00 3,171.08 21,706.83
6.4 Wires Pulling 1,668.20 LM 59.00 98,423.68 45.00 75,068.91 173,492.59
6.5 Panel Board 2.00 LOT 3,250.00 6,500.00 1,772.00 3,544.00 10,044.00
6.6 Installation of Convenience Outlets 76.00 SET OSM 65.00 4,940.00 4,940.00
6.7 Installation of Lighting Fixtures 65.00 SET OSM 85.00 5,525.00 5,525.00
6.7 Installation of Strip Lights 48.80 LM OSM 112.00 5,465.60 5,465.60
6.8 Testing and Commissioning 1.00 LOT - 35,000.00 35,000.00 35,000.00
Total for Electrical Works 574,959.94
Over-All Estimated Project Cost 12,907,803.87

ITEM MATERIALS LABOR

OWNER SUPPLIED MATERIALS QTY UNIT AMOUNT
NO. UNIT COST AMOUNT UNIT COST AMOUNT
1.0 TILING WORKS
1.1 Wall Tiles
1.2 Floor Tiles
2.0 PLUMBING FIXTURES 1.00 SETS
2.1 Lavatory 6.00 SETS
2.2 Water Closet 4.00 SETS
2.3 Hose Bibb / Faucets 13.00 SETS
2.4 Kitchen Sink 2.00 SETS
2.5 Shower Head 2.00 SETS
2.6 Floor Drain 1.00 LOT
3.0 ELECTRICAL DEVICES
3.1 Convenience Outlet 76.00 SET
3.2 Lighting Fixtures 65.00 SET
3.3 Strip Lights 48.80 LM
Total Owner Supplied Materials

ITEM MATERIALS LABOR

FOR FINALIZATION OF MATERIALS QTY UNIT AMOUNT
NO. UNIT COST AMOUNT UNIT COST AMOUNT
1.0 PAINTING WORKS
1.1 Interior Wall Paint 873.32 SQM
Exterior Wall Paint 601.90 SQM
2.0 ELECTRICAL WORKS
2.1 Panel Board (If there is preferred Brand for circuit Breaker) 2.00 SETS
Total Additional Materials Cost by Contractor

Prepared by: Noted by:

Dasmin Anne Depacaquibo Sheree Ann Cruz-Acutina

Project Engineer JKL Designs, CEO