Project: PROPOSED 2nd FLOOR EXTENSION

Location: GITAGUM, MISAMIS ORIENTAL

Owner: MR. & MRS. OTMAR DEUBENDORFER
Subject: COST ESTIMATE
UNIT LABOR & INDIRECT
ITEM DESCRIPTION UNIT QTY MAT'L COST AMOUNT
COST EQPT COST COST
I GENERAL REQUIREMENTS
A Mobilization lot 1 0.00 0.00 0.00 0.00 0.00
B Temfacil
1 Bankhouse lot 1 0.00 0.00 0.00 0.00 0.00
2 Temporary Enclosure lot 1 0.00 0.00 0.00 0.00 0.00
3 Utilities lot 1 0.00 0.00 0.00 0.00 0.00
C Safety lot 1 0.00 0.00 0.00 0.00 0.00
D Demobilization lot 1 0.00 0.00 0.00 0.00 0.00
TOTAL FOR SITE WORKS 0.00
II SITE WORKS
A Site Clearing & Grubbing, Layout & Staking lot 0 0.00 0.00 0.00 0.00 0.00
B Excavation lot 1 0.00 0.00 0.00 0.00 0.00
TOTAL FOR SITE WORKS 0.00
III CIVIL & STRUCTURAL WORKS
A GROUND FLOOR CONCRETING & MASONRY
1 GF Footing
1.1 3000 Psi Concrete cu.m 0.0 4,005.00 0.00 0.00 0.00 0.00
1.2 Gravel Bedding cu.m 0.0 900.00 0.00 0.00 0.00 0.00
1.3 Rebars G33 kl 0 45.15 0.00 0.00 0.00 0.00
1.4 Formworks & Scaffolds sqm 0 685.00 0.00 0.00 0.00 0.00
2 Tie Beam lm 0.00
2.1 3000 Psi Concrete cu.m 0.0 4,005.00 0.00 0.00 0.00 0.00
2.2 Rebars kl 0 45.15 0.00 0.00 0.00 0.00
2.3 Formworks & Scaffolds sqm 0 685.00 0.00 0.00 0.00 0.00
3 Wall Footing (additional) lm 14.00
3.1 3000 Psi Concrete cu.m 1.2 4,005.00 4,934.16 2,467.08 1,110.19 8,511.43
3.2 Gravel Bedding cu.m 0.3 900.00 252.00 126.00 56.70 434.70
3.3 Rebars G33 lg 43 45.15 1,946.87 584.06 379.64 2,910.57
4 GF Column
4.1 3000 Psi Concrete cu.m 0.0 4,005.00 0.00 0.00 0.00 0.00
4.2 Rebars kl 0 45.15 0.00 0.00 0.00 0.00
4.3 Formworks & Scaffolds sqm 0 685.00 0.00 0.00 0.00 0.00
5 GF Slab (additional) sqm 9.00
5.1 3000 Psi Concrete cu.m 1.0 4,005.00 3,964.95 1,784.23 862.38 6,611.55
5.2 Gravel Bedding cu.m 0.5 900.00 445.50 133.65 86.87 666.02
5.3 Rebars G33 lg 36 45.15 1,625.40 487.62 316.95 2,429.97
6 Stairs
6.1 3000 Psi Concrete cu.m 1.3 4,005.00 5,206.50 3,123.90 1,249.56 9,579.96
6.2 Rebars kl 182 45.15 8,217.30 3,286.92 1,725.63 13,229.85
6.3 Formworks & Scaffolds sqm 8 685.00 5,137.50 3,082.50 1,233.00 9,453.00
7 GF 6" Base Wall sqm 0
7.1 6"CHB plastered with 10mm DRB sqm 0.0 1,250.00 0.00 0.00 0.00 0.00
7.2 Backfill & Compaction cubm 0 520.00 0.00 0.00 0.00 0.00
8 GF 4" CHB Wall (additional)
8.1 6"CHB plastered with 10mm DRB sqm 25.0 1,270.00 31,750.00 17,462.50 7,381.88 56,594.38
SUB-TOTAL 110,421.43
B SECOND FLOOR CONCRETING & MASONRY
1 Suspended Slab & Beam (additional) sqm 33

Page 1 of 4
Project: PROPOSED 2nd FLOOR EXTENSION
Location: GITAGUM, MISAMIS ORIENTAL
Owner: MR. & MRS. OTMAR DEUBENDORFER
Subject: COST ESTIMATE
UNIT LABOR & INDIRECT
ITEM DESCRIPTION UNIT QTY MAT'L COST AMOUNT
COST EQPT COST COST
1.1 3000 Psi Concrete cu.m 6.8 4,005.00 27,422.24 15,082.23 6,375.67 48,880.13
1.2 Rebars kl 1164 45.15 52,554.15 15,766.24 10,248.06 78,568.45

1.3 0.7mmx5cm profilex95cm eff. Width steel deck lm 37 480.00 17,635.20 5,290.56 3,438.86 26,364.62

1.4 Formworks & Scaffolds sqm 33 1,195.00 39,913.00 21,952.15 9,279.77 71,144.92
2 2F Column
2.1 3000 Psi Concrete cu.m 2.1 4,005.00 8,477.78 4,662.78 1,971.08 15,111.65
2.2 Rebars kl 445 45.15 20,070.44 7,024.65 4,064.26 31,159.36
2.3 Formworks & Scaffolds sqm 27 685.00 18,412.80 10,127.04 4,280.98 32,820.82
4 2nd Storey 4" CHB Wall sqm 99.64
4.1 4"CHB plastered with 10mm DRB sqm 99.6 1,050.00 104,622.00 57,542.10 24,324.62 186,488.72
3 Roof Beam lm 45.74
3.1 3000 Psi Concrete cu.m 3.8 4,005.00 15,387.85 8,463.32 3,577.68 27,428.84
3.2 Rebars kl 911 45.15 41,113.23 18,500.95 8,942.13 68,556.30
3.3 Formworks & Scaffolds sqm 15 685.00 10,443.97 6,266.38 2,506.55 19,216.90
SUB-TOTAL 605,740.72
D ROOF FRAME & ROOFING WORKS
1 1.5mmx2"x6" C Purlins lg 10.00 900.00 9,000.00 4,050.00 1,957.50 15,007.50
2 1.2mmx2"x3" C Purlins lg 15.00 500.00 7,500.00 3,375.00 1,631.25 12,506.25
3 2.5mmx2"Steel Angle (Cut as cleat) lg 1.00 650.00 650.00 292.50 141.38 1,083.88
4 RibType Roofing lm 81.00 365.00 29,565.00 13,304.25 6,430.39 49,299.64
5 GI Pre-painted Inside Gutter lg 10.00 740.00 7,400.00 3,330.00 1,609.50 12,339.50
6 GI Pre-painted End Wall Flashing lg 21.00 260.00 5,460.00 2,457.00 1,187.55 9,104.55
7 Consumables lot 1 6,390.00 6390 2,875.50 1,389.83 10,655.33
SUB-TOTAL 109,996.64
TOTAL FOR CIVIL & STRUCTURAL WORKS 826,158.78
IV ARCHITECTURAL WORKS
A Glass and Aluminum (additional) sqft 88.00 240.00 21,120.00 6,336.00 4,118.40 31,574.40
SUB-TOTAL 31,574.40
B Doors & Gates
800mm wide Wooden Panel Door w/ door knob-
1 set 3 8,380.00 25,140.00 7,542.00 4,902.30 37,584.30
painted

2 700mm wide PVC Louver Door set 2 2,800.00 5,600.00 1,680.00 1,092.00 8,372.00

SUB-TOTAL 45,956.30
C Floor & Wall Finishes
1 400x400mm CR wall tiles pc 160 75.00 12,000.00 6,000.00 2,700.00 20,700.00
2 400x400mm CR floor tiles pc 28 75.00 2,100.00 1,050.00 472.50 3,622.50
3 600x600mm Floor Tiles pc 158 210.00 33,180.00 16,590.00 7,465.50 57,235.50
400x400mm Rustic Floor Tiles (stair steps, kitchen,
4 pc 295 80.00 23,600.00 11,800.00 5,310.00 40,710.00
balconies)
5 Granite Slab pc 2 10,000.00 20,000.00 10,000.00 4,500.00 34,500.00
6 60x60cm Black Tiles pc 10 240.00 2,400.00 1,200.00 540.00 4,140.00
7 2"x10' ALuminum Stair Nosing lg 7 385.00 2,695.00 1,347.50 606.38 4,648.88
8 Portland Cement bg 80 245.00 19,537.01 9,768.50 4,395.83 33,701.33
9 Fine Sand cubm 4.4 1,200.00 5,316.19 2,658.10 1,196.14 9,170.43
10 ABC Grout bg 5 65.00 325.00 162.50 73.13 560.63
SUB-TOTAL 208,989.27

Page 2 of 4
Project: PROPOSED 2nd FLOOR EXTENSION
Location: GITAGUM, MISAMIS ORIENTAL
Owner: MR. & MRS. OTMAR DEUBENDORFER
Subject: COST ESTIMATE
UNIT LABOR & INDIRECT
ITEM DESCRIPTION UNIT QTY MAT'L COST AMOUNT
COST EQPT COST COST
D Ceiling Works
1 PVC Ceiling-Ficem Board on light metal frames sqm 50.0 680.00 34,000.00 18,700.00 7,905.00 60,605.00

2 GI SpandrelCeiling-Ficem Board on light metal frames sqm 33.0 650.00 21,450.00 11,797.50 4,987.13 38,234.63

SUB-TOTAL 98,839.63
E Railing

1 1.5mm thk-38 Square Tube lot 10 698.00 6,980.00 3,490.00 1,570.50 12,040.50

2 1.2mm thk-25 Square Tube le 17 370.00 6,290.00 3,145.00 1,415.25 10,850.25

3 Consumables lot 1 4,000.00 4,000.00 2,000.00 900.00 6,900.00
SUB-TOTAL 29,790.75
F Concrete Canopies
1 Concrete Canopies sqm 0.45 1,478.00 665.10 532.08 179.58 1,376.76
SUB-TOTAL 1,376.76
G Cabinets
1 Kitchen Counter Cabinet lot 1.00 7,325.00 7,325.00 4,395.00 1,758.00 13,478.00
SUB-TOTAL 13,478.00
H Painting Works
1 Masonry Wall 231
1.1 Concrete Neutralizer gal 1 450.00 450.00 270.00 108.00 828.00
1.2 Primer gal 8 840.00 6,720.00 4,032.00 1,612.80 12,364.80
1.3 Reducer gal 2 470.00 940.00 564.00 225.60 1,729.60
1.4 Skim Coat bg 23 450.00 10,395.00 6,237.00 2,494.80 19,126.80
1.6 Marine Epoxy gal 1 1,700.00 1,700.00 1,020.00 408.00 3,128.00
1.8 Semi Gloss Latex gal 16 880.00 14,080.00 8,448.00 3,379.20 25,907.20
1.9 Consumables lot 1 5,000.00 5,000.00 3,000.00 1,200.00 9,200.00
2 Metal
2.1 Red Oxide gal 3 600.00 1,800.00 1,080.00 432.00 3,312.00
2.2 Epoxy Primer gal 1 1,100.00 1,100.00 660.00 264.00 2,024.00
2.3 Body Filler gal 2 600.00 1,200.00 720.00 288.00 2,208.00
2.4 Automotive Paint gal 1 880.00 880.00 528.00 211.20 1,619.20
2.5 Paint Thinner gal 1 200.00 200.00 120.00 48.00 368.00
2.6 Epoxy Reducer gal 1 740.00 740.00 444.00 177.60 1,361.60
2.7 Lacquer Thinner gal 1 400.00 400.00 240.00 96.00 736.00
2.8 Consumables lot 1 3,000.00 3,000.00 1,800.00 720.00 5,520.00
SUB-TOTAL 89,433.20
TOTAL FOR ARCHITECTURAL WORKS 519,438.30
V PLUMBING WORKS
A Fixtures
1 Water Closet Package set 1 11,000.00 11,000.00 3,300.00 2,145.00 16,445.00
2 Shower Set set 1 1,200.00 1,200.00 360.00 234.00 1,794.00
3 Kitchen Sink set 1 3,500.00 3,500.00 1,050.00 682.50 5,232.50
4 Goose Neck Faucet set 1 1,600.00 1,600.00 480.00 312.00 2,392.00
5 Hose Bib unit 2 200.00 400.00 120.00 78.00 598.00
6 SS Floor Drain unit 3 300.00 900.00 270.00 175.50 1,345.50
B Sewer & Drainage System lot 1 15,000.00 15,000.00 7,500.00 3,375.00 25,875.00
C Clean Water System lot 1 5,000.00 5,000.00 2,500.00 1,125.00 8,625.00

Page 3 of 4
Project: PROPOSED 2nd FLOOR EXTENSION
Location: GITAGUM, MISAMIS ORIENTAL
Owner: MR. & MRS. OTMAR DEUBENDORFER
Subject: COST ESTIMATE
UNIT LABOR & INDIRECT
ITEM DESCRIPTION UNIT QTY MAT'L COST AMOUNT
COST EQPT COST COST
E Catch Basin
1 400x400 Catch Basin unit 5 1,600.00 8,000.00 4,000.00 1,800.00 13,800.00
SUB-TOTAL 76,107.00
TOTAL FOR PLUMBING WORKS 76,107.00
VI ELECTRICAL WORKS
1 EMT lg 2 740.00 1,480.00 666.00 321.90 2,467.90
2 Wire Holder pc 4 60.00 240.00 108.00 52.20 400.20
3 Entrance Cap pc 1 150.00 150.00 67.50 32.63 250.13
4 #8 THHN Stranded Wire lm 40 48.00 1,920.00 864.00 417.60 3,201.60
5 #10 THHN Stranded Wire lm 150 36.00 5,400.00 2,430.00 1,174.50 9,004.50
6 #12 THHN Stranded Wire lm 150 27.00 4,050.00 1,822.50 880.88 6,753.38
7 #14 THHN Stranded Wire lm 150 20.00 3,000.00 1,350.00 652.50 5,002.50
8 Electrical Devices, Conduits,etc lot 1 10,000.00 10,000.00 4,500.00 2,175.00 16,675.00
10 6 branches Panel Board unit 2 700.00 1,400.00 630.00 304.50 2,334.50
11 Single -Gang Switch pc 4 150.00 600.00 270.00 130.50 1,000.50
12 2 -Gang Switch pc 2 200.00 400.00 180.00 87.00 667.00
14 Duplex Convenience Outlet pc 6 220.00 1,320.00 594.00 287.10 2,201.10
15 ACU Outlet pc 2 190.00 380.00 171.00 82.65 633.65
17 50A CB (Plug-in) pc 1 600.00 600.00 270.00 130.50 1,000.50
18 15A CB (Plug-in) pc 1 380.00 380.00 171.00 82.65 633.65
19 20A CB (Plug-in) pc 1 380.00 380.00 171.00 82.65 633.65
20 30A CB (Plug-in) pc 2 440.00 880.00 396.00 191.40 1,467.40
21 Recessed Light with housing set 17 320.00 5,440.00 2,448.00 1,183.20 9,071.20
TOTAL FOR ELECTRICAL WORKS 63,398.35
VII OTHERS
A Water Proofing (CR & roof deck) lot 1 6,000.00 6,000.00 3,300.00 1,395.00 10,695.00
TOTAL FOR MISCELLANEOUS WORKS 10,695.00
TOTAL PROJECT COST: PHP 1,495,797.43

Prepared by: Conformed:

100
ENGR. JONATHAN V. SILAYA
General Manager Owner/ Authorized Representative
PRC: 0098520

TIN: 932127131

PTR: 5368167
DATE: 02/11/2020
PLACE: CDOC

Page 4 of 4