Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Location: Paseo Rose Bud, Maria Luisa Estate Park Subdivision , Banilad, C
Owner: MR. & MRS. PAOLO FONACIER
Date: MAY 23, 2022

Content: STRUCTURAL INCLUDED ELECTRICAL & PLUMBING ROUGHING-I

Scope of works Mark Up

I. GENERAL REQUIREMENTS
a Mobilization/Demobilization ###
b Temporary Facilities ###
c Plans and drawings ###
d Gov't Permits, Bonds and Association Dues ###
TOTAL FOR GENERAL REQUIREMENTS ###
II. MAIN RESIDENCE BUILDING ###
A. EARTHWORKS/EXCAVATION AND BACKFILL ###
1 EXCAVATION WORKS ###
Footings & Tie beam ###
septic tank = 2 units ###
Hauling of Excess Soil ###
Total for excavation
###
2 BACKFILL WORKS ###
Footings & Tie beam ###
Total for backfill
###
3 GRAVEL BEDDING ###
Footings & Tie beam ###
Slabs on Grade ###
septic tank = 2 units ###
###
###
TOTAL FOR EARTHWORKS/EXCAVATION AND BACKFILL ###
B. BUILDING STRUCTURE ###
1 CONCRETE - 3,000 psi ###
Footings & Tie beam ###
Column ###
Second Floor Beams ###
Roof Beams ###
Ground Floor Slabs ###
Second Floor Slabs ###
Canopy ###
Stairs ###
septic tank = 1 unit ###
door and window opening- lintel beam ###
chb wall intersection solid concrete ###
Total for concrete
###
2 REBARS (including tie wires) - Grade 60 ###
Footings & Tie beam ###
Column ###
Second Floor Beams ###
Roof Beams ###
Ground Floor Slabs ###
Second Floor Slabs ###
 Canopy ###
Stairs ###
septic tank = 1 unit ###
door and window opening- lintel beam ###
chb wall intersection solid concrete ###
Total for rebars
###
3 FORMWORKS & SCAFFOLDINGS ###
Footings & Tie beam ###
Column ###
Second Floor Beams ###
Roof Beams ###
Ground Floor Slabs ###
Second Floor Slabs ###
Canopy ###
Stairs ###
septic tank = 1 unit ###
door and window opening- lintel beam ###
chb wall intersection solid concrete ###
Total for formworks and scafoldings ###
4 MASONRY with rebars / plastering ( both sides to slabfit) ###
Exterior & Interior Wall at bldg = 6" thk/4" thk ###
Septic Tank - chb 6" thk ###
Plastering works ###
Total for masonry
###
5 WATER PROOFING - COLD PROCESS ###
2F - Balcony, Toilet & Bath, and Canopy ###
Total for water proofing
###
6 STEEL WORKS & ROOFING WORKS ###
FOR ROOF TRUSSES & FRAME ###
Angle bar 1/4" x 3" x 3" ###
Angle bar 1/4" x 2-1/2" x 2-1/2" ###
Angle bar 1/4" x 2" x 2" ###
Angle bar 1/4" x 1-1/2" x 1-1/2" ###
Built - Up Purlin ###
Fascia frame ###
Round bar 10 mm ø x 6 m ###
Base plate - 250x200x12mm thk ###
Anchor bolts - 20mmø x 400mm A36 ###
Nuts & washers - 20mmø ###
Welding rods ###
Cutting disc & Grinding stones ###
Paints & other consumables ###
FOR ROOFING & ACCESSORIES ###
Metal long span - rib type colored ###
roof insulation ###
End wall flushing ###
Gutter ###
Fascia w/ backing ###
Nailers & Metal screw ###
Sealant ###
Other consumables ###
Total for steel works & roofing works###
###
TOTAL FOR RESIDENCE BUILDING STRUCTURE ###
###
III. ELECTRICAL WORKS ###
1.0 PANEL BOARD & CIRCUIT BREAKERS ###
PANEL "MDP" w/3 CB`s ###
 PANEL "PB-GF" w/23 CB`s ###
PANEL "PB-SF" w/13 CB`s ###
20A,2P,220V CB w/ NEMA 3R Enclosure ###
30A,2P,220V CB w/ NEMA 3R Enclosure ###
###
2.0 WIRES CABLES & PIPE CONDUITS ###
Electrical wire 2.0mm sq. THHN Stranded(phelps dodge) ###
Electrical wire 3.5mm sq. THHN Stranded(phelps dodge) ###
Electrical wire 5.5mm sq. THHN Stranded(phelps dodge) ###
Electrical wire 14.0mm sq. THHN Stranded(phelps dodge) ###
Electrical wire 22.0mm sq. THHN Stranded(phelps dodge) ###
Electrical wire 60.0mm sq. THW Stranded(phelps dodge) ###
Electrical wire 80.0mm sq. THW Stranded(phelps dodge) ###
Electrical wire 175.0mm sq. THW Stranded(phelps dodge) ###
Category 6 Intercom/Tel wire(Belden) ###
RG6 Coaxial Cable(philflex) ###
Junction box 4" x 4"(PVC)-poly ###
Utility box 2" x 4" (PVC)-poly ###
Pull box 4" x 8" x 8" (Metal) ###
Pull box 4" x 12" x 12" (Metal) ###
Square box 4-11/16" x 4-11/16"(PVC)-poly ###
Electrical tape 3M (big) ###
Rubber Tape 3M ###
PVC solvent cement 400 C.C. (Neltex) ###
G.I. tie wire # 16 ###
Ground rod 5/8" x 3m ###
Entrance cap 40mm (RSC) ###
Electrical PVC pipe 20mm (poly) ###
Electrical PVC pipe 25mm (poly) ###
Electrical PVC pipe 32mm (poly) ###
Electrical PVC pipe 50mm (poly) ###
Electrical PVC pipe 63mm (poly) ###
Electrical PVC pipe 75mm (poly) ###
Flexible hose 20mm (PVC) ###
Flexible hose connector (PVC) ###
Circular loom ½" ###
PVC pipe fittings ###
Strutt channel 1" x 1-5/8" G.16 ###
Strutt clamp 25mm ###
Hangers & supports ###
Other consumables ###
Total for wire cables & conduits
###
###
TOTAL FOR ELECTRICAL WORKS ###
###
IV. PLUMBING WORKS ###
1 SANITARY & SEWER PIPELINE SYSTEM ###
Concrete basin ###
Excavaion works ###
PVC pipe 6" ø ###
PVC pipe 4" ø ###
PVC pipe fittings ###
Solvent cement ###
Brass floor drains ###
Brass clean out ###
Roof drain ###
SS grease trap 10 gpm ###
Hanger & support ###
 Other consumables ###
Total for sanitary, sewer pipeline system
###
###
2 WATER SUPPLY - Using PPR ###
PPR Pipe 25 mm ø x 4m ###
PPR Pipe 20 mm ø x 4m ###
PPR Pipe 13 mm ø x 4m ###
PPR Pipe fittings ###
Gate Valve 1" (kitz brand) ###
Ball valve 1" ###
Water meter 1" ###
Hanger & support ###
Other consumables ###
Total for water supply (CWL)
###
###
4 MISCELLANEOUS AND OTHERS ###
Epoxy A&B quart ###
G.I. Wire # 16 ###
1/2" x 10m Teflon Tape (tombo-brand) ###
Total for miscellaneous and others
###
###
TOTAL FOR PLUMBING WORKS ###
###
TOTAL DIRECT COST ###
VAT - 12 % ###
GRAND TOTAL ###
NOTE:NOT INCLUDED
PERIMETER FENCE = BY OTHERS
WOODEN DECKING, GARDEN AND LANDSCAPING BY OTHERS
CCTV, FDAS, WIFI SYSTEM BY OTHERS
RAINWATER STRUCTURE = NO DETAIL/NOT INCLUDED

JAKBILT KONSTRUKT CORPORATION

___________________________________
Fernando Joseph L. Jakosalem

PRICE PER SQ.M

PRICE PER SQ.M
Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Location: Paseo Rose Bud, Maria Luisa Estate Park Subdivision , Banilad, C
Owner: MR. & MRS. PAOLO FONACIER
Date: MAY 23, 2022
Content: : ARCHITECTURAL, PLUMBING & ELECTRICAL FINISHING WORKS
DIRECT COST
Item Scope of works qty
I. FINISHING WORKS
I. GROUND FLOOR
1 Lanai
a tile works
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Lanai
###
2 Kitchen ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Kitchen
###
3 Living and Dining Area ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Living and Dining Area ###
###
4 Hallway and Foyer ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
 total for Hallway and Foyer ###
5 Pantry ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Pantry
###
6 Dirty Kitchen and Hallway ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Hallway
###
7 Maid's Room w/ CR ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
wall tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Maid's Room w/ CR ###
8 Storage Areas ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Storage Areas###
9 Laundry Area ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
 surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Laundry Area###
10 Storage Area under the Stairs ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Storage Area under the Stairs ###
11 Hallway and CR near Living Area ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
wall tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Hallway and CR near Living Area ###
12 Guest Room w/ CR ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
wall tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Guest Room w/ CR ###
13 3-Car Garage ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for 3-Car Garage
###
14 Driver's Room w/ CR ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
 wall tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Driver's Room w/ CR ###
15 Porch ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Porch
###
16 Service Area ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Service Area###
###
TOTAL FOR GROUND FLOOR ###
###
II SECOND FLOOR AREA ###
17 Master's Bedroom w/ Balcony, WIC, & CR ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
wall tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Master's Bedroom w/ Balcony, WIC, & CR ###
18 Bedroom 2 w/ WIC & CR ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
wall tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
 c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Bedroom 2 w/ WIC & CR ###
19 Bedroom 3 w/ WIC & CR ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
wall tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Bedroom 3 w/ WIC & CR ###
20 Storage Area ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Storage Area###
21 Family Area and Hallway ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Porch
###
22 Stairs ###
a tile works ###
concrete topping for floor tiles ###
floor tile - owner supply ###
b ceiling works ###
hardiflex board on metal frame ###
Revealed ###
c painting works ###
surface preparation ###
ceiling surface area (2-coats semi gloss latex paint finish) ###
wall surface area (top of floor to ceiling line) ###
total for Stairs
###
###
TOTAL FOR SECOND FLOOR AREA ###
###
III. EXTERIOR FINISHES ###
 a ceiling works ###
ceiling eaves works (ficem board w/ frame) ###
b painting works ###
b1 surface preparation ###
b2 exterior wall surface area - res. Bldg ###
b3 concrete canopy ###
b4 ceiling eaves surface area (2-coats semi gloss paint finish) ###
total for exterior finishings###
###
V. STAIRS,TERRACE AND BALCONY RAILING - BY OWNER / OTHERS ###
a Stainless Balcony railing w/ tempered glass frame ###
b Stainless stair railing ###
c stair railing w/ tempered glass frame ###
total for railings
###
VI DOORS W/ JAMB - OTHERS ###
DOORS W/ JAMB & ACCESSORIES ###
total for doors installation###
VII GLASS AND ALUMINUM WORKS - OTHERS ###
a GLASS AND ALUMINUM WORKS ###
total for glass works###
###
TOTAL FOR ARCHITECTURAL WORKS ###
###
II. ELECTRICAL FINISHING WORKS ###
1.0 LIGHTING FIXTURES (OWNER SUPPLY) & DEVICES ###
Lighting fixtures - owner supply ###
Ceiling Fan - owner supply ###
Exhaust Fan - owner supply ###
###
DEVICES = SUPPLY & INSTALLATION ###
outlets ###
convenience outlet, 2-gang, 3-prong(panasonic) ###
Weatherproof outlet, 2-gang, 3-prong(panasonic) ###
GCFI outlet, 2-gang, 3-prong(panasonic) ###
Floor outlet, 2-gang, 3-prong(panasonic) ###
Special outlet, 1-gang, 3-prong(panasonic) ###
ACU outlet, 1-gang, 3-prong(panasonic) ###
Telephone & LAN/data outlet(panasonic) ###
Cable TV outlet, 1-gang(panasonic) ###
switches ###
1-gang, 1-way switch(panasonic) ###
2-gang, 1-way switch(panasonic) ###
3-gang, 1-way switch(panasonic) ###
2-gang, 3-way switch(panasonic) ###
Total for lighting fixtures & devices ###
III. PLUMBING FINISHING WORKS ###
FIXTURES AND ACCESORIES & Equipments - OWNER SUPPLY ###
water closet ###
lavatory ###
Shower ###
Kitchen sink ###
faucets ###
Total for fixtures and accessories ###
###
TOTAL DIRECT COST ###
VAT - 12 % ###
GRAND TOTAL ###
NOTES:
CABINETS, & DOORS W/ JAMBS = BY OTHERS
RAILINGS AND WOOD THREADS = BY OTHERS
GLASS WORKS & WINDOW STEEL GRILLS = BY OTHERS
PLUMBING FIXTURES AND ACCESSORIES = BY OWNER SUPPLY
PRESSURE TANK & WATER PUMP MOTOR = BY OWNER SUPPLY W/ MARK UP
ELECTRICAL LIGHT FIXTURES, CEILING FAN, & EXHAUST FAN = BY OWNER SUPPL
FLOOR & WALL TILES = BY OWNER SUPPLY
CORBEL DESIGN = NO DETAIL/NOT INCLUDED PRICE PER SQ.M
PRICE PER SQ.M
COVE CEILING & LIGHTING = TO WAIT FOR ARCHITECTURAL DESIGN/TO BILL IN

JAKBILT KONSTRUKT CORPORATION

_______________________________
Fernando Joseph L. Jakosalem
Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Location: Paseo Rose Bud, Maria Luisa Estate Park Subdivision , Banilad, Cebu City
Owner: MR. & MRS. PAOLO FONACIER
Date: MAY 23, 2022

Content: STRUCTURAL INCLUDED ELECTRICAL & PLUMBING ROUGHING-INS WORKS

Scope of works Qty Unit Unit Cost Amount

I. GENERAL REQUIREMENTS
a Mobilization/Demobilization 1.00 lot 300,000.00 300,000.00
b Temporary Facilities 1.00 lot 200,000.00 200,000.00
c Plans and drawings - - -
d Gov't Permits, Bonds and Association Dues - - -
TOTAL FOR GENERAL REQUIREMENTS 500,000.00
II. MAIN RESIDENCE BUILDING
A. EARTHWORKS/EXCAVATION AND BACKFILL
1 EXCAVATION WORKS
Footings & Tie beam 195.00 cu.m 1,300.00 253,500.00
septic tank = 2 units 20.33 cu.m 1,300.00 26,429.00
Hauling of Excess Soil 207.00 cu.m 520.00 107,640.00
Total for excavation 387,569.00
2 BACKFILL WORKS
Footings & Tie beam 158.00 cu.m 520.00 82,160.00
Total for backfill 82,160.00
3 GRAVEL BEDDING
Footings & Tie beam 13.00 cu.m 2,990.00 38,870.00
Slabs on Grade 54.00 cu.m 2,990.00 161,460.00
septic tank = 2 units 1.20 cu.m 2,990.00 3,588.00
203,918.00

TOTAL FOR EARTHWORKS/EXCAVATION AND BACKFILL 673,647.00

B. BUILDING STRUCTURE
1 CONCRETE - 3,000 psi
Footings & Tie beam 40.00 cu.m 8,450.00 338,000.00
Column 23.00 cu.m 8,450.00 194,350.00
Second Floor Beams 17.00 cu.m 8,450.00 143,650.00
Roof Beams 10.00 cu.m 8,450.00 84,500.00
Ground Floor Slabs 58.00 cu.m 8,450.00 490,100.00
Second Floor Slabs 19.00 cu.m 8,450.00 160,550.00
Canopy 4.00 cu.m 8,450.00 33,800.00
Stairs 4.73 cu.m 8,450.00 39,968.50
septic tank = 1 unit 2.50 cu.m 8,450.00 21,125.00
door and window opening- lintel beam 3.00 cu.m 7,150.00 21,450.00
chb wall intersection solid concrete 5.00 cu.m 7,150.00 35,750.00
Total for concrete 1,563,243.50
2 REBARS (including tie wires) - Grade 60
Footings & Tie beam 2,120.41 kgs 117.00 248,087.67
Column 9,287.41 kgs 117.00 1,086,626.67
Second Floor Beams 4,435.26 kgs 117.00 518,924.91
Roof Beams 1,846.28 kgs 117.00 216,014.68
Ground Floor Slabs 1,930.00 kgs 117.00 225,810.00
Second Floor Slabs 1,800.00 kgs 117.00 210,600.00
 Canopy 355.00 kgs 117.00 41,535.00
Stairs 604.91 kgs 117.00 70,774.47
septic tank = 1 unit 716.67 kgs 117.00 83,850.39
door and window opening- lintel beam 198.94 kgs 117.00 23,275.98
chb wall intersection solid concrete 766.54 kgs 117.00 89,685.18
Total for rebars 2,815,184.94
3 FORMWORKS & SCAFFOLDINGS
Footings & Tie beam 235.00 sq m 780.00 183,300.00
Column 338.00 sq m 780.00 263,640.00
Second Floor Beams 212.02 sq m 780.00 165,375.60
Roof Beams 113.55 sq m 780.00 88,569.00
Ground Floor Slabs 32.00 sq m 780.00 24,960.00
Second Floor Slabs 190.00 sq m 780.00 148,200.00
Canopy 26.00 sq m 780.00 20,280.00
Stairs 17.00 sq m 780.00 13,260.00
septic tank = 1 unit 15.00 sq m 780.00 11,700.00
door and window opening- lintel beam 40.00 sq m 780.00 31,200.00
chb wall intersection solid concrete 100.00 sq m 780.00 78,000.00
Total for formworks and scafoldings 1,028,484.60
4 MASONRY with rebars / plastering ( both sides to slabfit)
Exterior & Interior Wall at bldg = 6" thk/4" thk 665.06 sq m 1,235.00 821,352.19
Septic Tank - chb 6" thk 25.00 sq m 1,235.00 30,875.00
Plastering works 1,380.13 sq m 585.00 807,373.13
Total for masonry 1,659,600.31
5 WATER PROOFING - COLD PROCESS
2F - Balcony, Toilet & Bath, and Canopy 91.00 sq m 1,105.00 100,555.00
Total for water proofing 100,555.00
6 STEEL WORKS & ROOFING WORKS
FOR ROOF TRUSSES & FRAME
Angle bar 1/4" x 3" x 3" 9.00 lghts 4,387.50 39,487.50
Angle bar 1/4" x 2-1/2" x 2-1/2" 180.00 lghts 3,380.00 608,400.00
Angle bar 1/4" x 2" x 2" 11.00 lghts 2,600.00 28,600.00
Angle bar 1/4" x 1-1/2" x 1-1/2" 179.00 lghts 2,210.00 395,590.00
Built - Up Purlin 150.00 lm 1,170.00 175,500.00
Fascia frame 140.00 lm 1,950.00 273,000.00
Round bar 10 mm ø x 6 m 60.00 lghts 526.50 31,590.00
Base plate - 250x200x12mm thk 50.00 pcs 3,510.00 175,500.00
Anchor bolts - 20mmø x 400mm A36 200.00 pcs 585.00 117,000.00
Nuts & washers - 20mmø 200.00 set 91.00 18,200.00
Welding rods 1.00 lot 65,000.00 65,000.00
Cutting disc & Grinding stones 1.00 lot 15,600.00 15,600.00
Paints & other consumables 1.00 lot 32,500.00 32,500.00
FOR ROOFING & ACCESSORIES
Metal long span - rib type colored 485.00 sq.m 1,950.00 945,750.00
roof insulation 485.00 sq.m 585.00 283,725.00
End wall flushing 26.65 lm 877.50 23,385.38
Gutter 140.00 lm 1,365.00 191,100.00
Fascia w/ backing 140.00 lm 877.50 122,850.00
Nailers & Metal screw 1.00 lot 45,500.00 45,500.00
Sealant 25.00 tubes 533.00 13,325.00
Other consumables 1.00 lot 10,400.00 10,400.00
Total for steel works & roofing works 3,612,002.88

TOTAL FOR RESIDENCE BUILDING STRUCTURE 10,779,071.23

III. ELECTRICAL WORKS

1.0 PANEL BOARD & CIRCUIT BREAKERS
PANEL "MDP" w/3 CB`s 1.00 unit(s) 48,100.00 48,100.00
 PANEL "PB-GF" w/23 CB`s 1.00 unit(s) 66,638.00 66,638.00
PANEL "PB-SF" w/13 CB`s 1.00 unit(s) 43,550.00 43,550.00
20A,2P,220V CB w/ NEMA 3R Enclosure 1.00 set(s) 2,132.00 2,132.00
30A,2P,220V CB w/ NEMA 3R Enclosure 5.00 set(s) 2,132.00 10,660.00
sub-total 171,080.00
2.0 WIRES CABLES & PIPE CONDUITS
Electrical wire 2.0mm sq. THHN Stranded(phelps dodge) 11.00 roll(s) 5,265.00 57,915.00
Electrical wire 3.5mm sq. THHN Stranded(phelps dodge) 24.00 roll(s) 8,687.25 208,494.00
Electrical wire 5.5mm sq. THHN Stranded(phelps dodge) 10.00 roll(s) 13,425.75 134,257.50
Electrical wire 14.0mm sq. THHN Stranded(phelps dodge) 1.00 roll(s) 33,959.25 33,959.25
Electrical wire 22.0mm sq. THHN Stranded(phelps dodge) 1.00 roll(s) 53,176.50 53,176.50
Electrical wire 60.0mm sq. THW Stranded(phelps dodge) 60.00 mts. 956.48 57,388.50
Electrical wire 80.0mm sq. THW Stranded(phelps dodge) 60.00 mts. 1,258.34 75,500.10
Electrical wire 175.0mm sq. THW Stranded(phelps dodge) 150.00 mts. 2,360.48 354,071.25
Category 6 Intercom/Tel wire(Belden) 1.00 roll(s) 14,478.75 14,478.75
RG6 Coaxial Cable(philflex) 1.00 roll(s) 9,828.00 9,828.00
Junction box 4" x 4"(PVC)-poly 400.00 pc.(s) 61.43 24,570.00
Utility box 2" x 4" (PVC)-poly 200.00 pc.(s) 43.88 8,775.00
Pull box 4" x 8" x 8" (Metal) 20.00 pc.(s) 351.00 7,020.00
Pull box 4" x 12" x 12" (Metal) 5.00 pc.(s) 438.75 2,193.75
Square box 4-11/16" x 4-11/16"(PVC)-poly 50.00 pc.(s) 175.50 8,775.00
Electrical tape 3M (big) 100.00 pc.(s) 70.20 7,020.00
Rubber Tape 3M 30.00 pc.(s) 438.75 13,162.50
PVC solvent cement 400 C.C. (Neltex) 50.00 can(S) 351.00 17,550.00
G.I. tie wire # 16 3.00 roll(s) 3,264.30 9,792.90
Ground rod 5/8" x 3m 3.00 length(s) 1,228.50 3,685.50
Entrance cap 40mm (RSC) 1.00 pc.(s) 465.08 465.08
Electrical PVC pipe 20mm (poly) 500.00 length(s) 149.18 74,587.50
Electrical PVC pipe 25mm (poly) 100.00 length(s) 201.83 20,182.50
Electrical PVC pipe 32mm (poly) 50.00 length(s) 280.80 14,040.00
Electrical PVC pipe 50mm (poly) 10.00 length(s) 476.48 4,764.83
Electrical PVC pipe 63mm (poly) 10.00 length(s) 476.48 4,764.83
Electrical PVC pipe 75mm (poly) 20.00 length(s) 476.48 9,529.65
Flexible hose 20mm (PVC) 6.00 roll(s) 1,377.68 8,266.05
Flexible hose connector (PVC) 1,000.00 pc.(s) 17.55 17,550.00
Circular loom ½" 3.00 roll(s) 1,755.00 5,265.00
PVC pipe fittings 1.00 lot 70,200.00 70,200.00
Strutt channel 1" x 1-5/8" G.16 50.00 length(s) 965.25 48,262.50
Strutt clamp 25mm 100.00 pc.(s) 35.10 3,510.00
Hangers & supports 1.00 lot 17,550.00 17,550.00
Other consumables 1.00 mts. 35,100.00 35,100.00
Total for wire cables & conduits 1,435,651.42

TOTAL FOR ELECTRICAL WORKS 1,606,731.42

IV. PLUMBING WORKS

1 SANITARY & SEWER PIPELINE SYSTEM
Concrete basin 21.00 pcs 4,420.00 92,820.00
Excavaion works 85.00 lm 650.00 55,250.00
PVC pipe 6" ø 30.00 lghts 2,990.00 89,700.00
PVC pipe 4" ø 45.00 lghts 1,690.00 76,050.00
PVC pipe fittings 1.00 lot 45,500.00 45,500.00
Solvent cement 15.00 cans 520.00 7,800.00
Brass floor drains 14.00 pcs 1,430.00 20,020.00
Brass clean out 20.00 pcs 1,755.00 35,100.00
Roof drain 5.00 pcs 877.50 4,387.50
SS grease trap 10 gpm 2.00 units 19,500.00 39,000.00
Hanger & support 1.00 lot 14,300.00 14,300.00
 Other consumables 1.00 lot 10,920.00 10,920.00
Total for sanitary, sewer pipeline system 490,847.50

2 WATER SUPPLY - Using PPR

PPR Pipe 25 mm ø x 4m 28.00 lghts 2,275.00 63,700.00
PPR Pipe 20 mm ø x 4m 5.00 lghts 1,625.00 8,125.00
PPR Pipe 13 mm ø x 4m 9.00 lghts 1,235.00 11,115.00
PPR Pipe fittings 1.00 lot 45,500.00 45,500.00
Gate Valve 1" (kitz brand) 4.00 pc(S) 1,755.00 7,020.00
Ball valve 1" 1.00 pc(S) 1,560.00 1,560.00
Water meter 1" 1.00 pc(S) 17,550.00 17,550.00
Hanger & support 1.00 unit 11,700.00 11,700.00
Other consumables 1.00 unit 11,700.00 11,700.00
Total for water supply (CWL) 177,970.00

4 MISCELLANEOUS AND OTHERS

Epoxy A&B quart 10.00 set 2,632.50 26,325.00
G.I. Wire # 16 50.00 kls 175.50 8,775.00
1/2" x 10m Teflon Tape (tombo-brand) 50.00 rolls 58.50 2,925.00
Total for miscellaneous and others 38,025.00

TOTAL FOR PLUMBING WORKS 706,842.50

TOTAL DIRECT COST 14,266,292.16

VAT - 12 %
GRAND TOTAL
NOTE:NOT INCLUDED
PERIMETER FENCE = BY OTHERS
WOODEN DECKING, GARDEN AND LANDSCAPING BY OTHERS
CCTV, FDAS, WIFI SYSTEM BY OTHERS
RAINWATER STRUCTURE = NO DETAIL/NOT INCLUDED

JAKBILT KONSTRUKT CORPORATION CONFORME

____________________________
___________________________________
Fernando Joseph L. Jakosalem Owner
Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Location: Paseo Rose Bud, Maria Luisa Estate Park Subdivision , Banilad, Cebu City
Owner: MR. & MRS. PAOLO FONACIER
Date: MAY 23, 2022
Content: : ARCHITECTURAL, PLUMBING & ELECTRICAL FINISHING WORKS

Item Scope of works Qty Unit Unit Cost Amount

I. FINISHING WORKS
I. GROUND FLOOR
1 Lanai
a tile works
concrete topping for floor tiles 1.50 cu.m(S) 5,200.00 7,800.00
floor tile - owner supply 30.00 sqm.(S) 1,040.00 31,200.00
b ceiling works
hardiflex board on metal frame 30.00 sqm.(S) 1,040.00 31,200.00
Revealed 26.30 lm 390.00 10,257.00
c painting works
surface preparation 30.00 sqm.(S) 260.00 7,800.00
ceiling surface area (2-coats semi gloss latex paint finish) 30.00 sqm.(S) 650.00 19,500.00
wall surface area (top of floor to ceiling line) - sqm.(S) 650.00 -
total for Lanai 107,757.00
2 Kitchen
a tile works
concrete topping for floor tiles 1.17 cu.m(S) 5,200.00 6,078.80
floor tile - owner supply 23.38 sqm.(S) 1,040.00 24,315.20
b ceiling works
hardiflex board on metal frame 23.38 sqm.(S) 1,040.00 24,315.20
Revealed 18.18 lm 390.00 7,090.20
c painting works
surface preparation 62.44 sqm.(S) 260.00 16,235.44
ceiling surface area (2-coats semi gloss latex paint finish) 23.38 sqm.(S) 650.00 15,197.00
wall surface area (top of floor to ceiling line) 39.06 sqm.(S) 650.00 25,391.60
total for Kitchen 118,623.44
3 Living and Dining Area
a tile works
concrete topping for floor tiles 2.63 cu.m(S) 5,200.00 13,652.60
floor tile - owner supply 52.51 sqm.(S) 1,040.00 54,610.40
b ceiling works
hardiflex board on metal frame 52.51 sqm.(S) 1,040.00 54,610.40
Revealed 30.40 lm 390.00 11,856.00
c painting works
surface preparation 105.71 sqm.(S) 260.00 27,484.60
ceiling surface area (2-coats semi gloss latex paint finish) 52.51 sqm.(S) 650.00 34,131.50
wall surface area (top of floor to ceiling line) 53.20 sqm.(S) 650.00 34,580.00
total for Living and Dining Area 230,925.50

4 Hallway and Foyer

a tile works
concrete topping for floor tiles 1.79 cu.m(S) 5,200.00 9,308.00
floor tile - owner supply 35.80 sqm.(S) 1,040.00 37,232.00
b ceiling works
hardiflex board on metal frame 35.80 sqm.(S) 1,040.00 37,232.00
Revealed 30.71 lm 390.00 11,976.90
c painting works
surface preparation 114.20 sqm.(S) 260.00 29,692.26
ceiling surface area (2-coats semi gloss latex paint finish) 35.80 sqm.(S) 650.00 23,270.00
wall surface area (top of floor to ceiling line) 78.40 sqm.(S) 650.00 50,960.65
 total for Hallway and Foyer 199,671.81
5 Pantry
a tile works
concrete topping for floor tiles 0.19 cu.m(S) 5,200.00 975.00
floor tile - owner supply 3.75 sqm.(S) 1,040.00 3,900.00
b ceiling works
hardiflex board on metal frame 3.75 sqm.(S) 1,040.00 3,900.00
Revealed 7.40 lm 390.00 2,886.00
c painting works
surface preparation 25.75 sqm.(S) 260.00 6,695.00
ceiling surface area (2-coats semi gloss latex paint finish) 3.75 sqm.(S) 650.00 2,437.50
wall surface area (top of floor to ceiling line) 22.00 sqm.(S) 650.00 14,300.00
total for Pantry 35,093.50
6 Dirty Kitchen and Hallway
a tile works
concrete topping for floor tiles 0.95 cu.m(S) 5,200.00 4,934.80
floor tile - owner supply 18.98 sqm.(S) 1,040.00 19,739.20
b ceiling works
hardiflex board on metal frame 18.98 sqm.(S) 1,040.00 19,739.20
Revealed 25.60 lm 390.00 9,984.00
c painting works
surface preparation 85.01 sqm.(S) 260.00 22,102.60
ceiling surface area (2-coats semi gloss latex paint finish) 18.98 sqm.(S) 650.00 12,337.00
wall surface area (top of floor to ceiling line) 66.03 sqm.(S) 650.00 42,919.50
total for Hallway 131,756.30
7 Maid's Room w/ CR
a tile works
concrete topping for floor tiles 0.54 cu.m(S) 5,200.00 2,787.20
floor tile - owner supply 10.72 sqm.(S) 1,040.00 11,148.80
wall tile - owner supply 22.32 sqm.(S) 1,040.00 23,212.80
b ceiling works
hardiflex board on metal frame 10.72 sqm.(S) 1,040.00 11,148.80
Revealed 18.05 lm 390.00 7,039.50
c painting works
surface preparation 40.67 sqm.(S) 260.00 10,574.20
ceiling surface area (2-coats semi gloss latex paint finish) 10.72 sqm.(S) 650.00 6,968.00
wall surface area (top of floor to ceiling line) 29.95 sqm.(S) 650.00 19,467.50
total for Maid's Room w/ CR 92,346.80
8 Storage Areas
a tile works
concrete topping for floor tiles 0.28 cu.m(S) 5,200.00 1,463.80
floor tile - owner supply 5.63 sqm.(S) 1,040.00 5,855.20
b ceiling works
hardiflex board on metal frame 5.63 sqm.(S) 1,040.00 5,855.20
Revealed - lm 390.00 -
c painting works
surface preparation 42.59 sqm.(S) 260.00 11,073.40
ceiling surface area (2-coats semi gloss latex paint finish) 5.63 sqm.(S) 650.00 3,659.50
wall surface area (top of floor to ceiling line) 36.96 sqm.(S) 650.00 24,024.00
total for Storage Areas 51,931.10
9 Laundry Area
a tile works
concrete topping for floor tiles 0.31 cu.m(S) 5,200.00 1,625.00
floor tile - owner supply 6.25 sqm.(S) 1,040.00 6,500.00
b ceiling works
hardiflex board on metal frame 6.25 sqm.(S) 1,040.00 6,500.00
Revealed - lm 390.00 -
c painting works
 surface preparation 30.29 sqm.(S) 260.00 7,875.40
ceiling surface area (2-coats semi gloss latex paint finish) 6.25 sqm.(S) 650.00 4,062.50
wall surface area (top of floor to ceiling line) 24.04 sqm.(S) 650.00 15,626.00
total for Laundry Area 42,188.90
10 Storage Area under the Stairs
a tile works
concrete topping for floor tiles 0.23 cu.m(S) 5,200.00 1,170.00
floor tile - owner supply 4.50 sqm.(S) 1,040.00 4,680.00
b ceiling works
hardiflex board on metal frame 4.50 sqm.(S) 1,040.00 4,680.00
Revealed - lm 390.00 -
c painting works
surface preparation 41.23 sqm.(S) 260.00 10,719.80
ceiling surface area (2-coats semi gloss latex paint finish) 4.50 sqm.(S) 650.00 2,925.00
wall surface area (top of floor to ceiling line) 36.73 sqm.(S) 650.00 23,874.50
total for Storage Area under the Stairs 48,049.30
11 Hallway and CR near Living Area
a tile works
concrete topping for floor tiles 0.45 cu.m(S) 5,200.00 2,340.00
floor tile - owner supply 9.00 sqm.(S) 1,040.00 9,360.00
wall tile - owner supply 22.08 sqm.(S) 1,040.00 22,963.20
b ceiling works
hardiflex board on metal frame 9.00 sqm.(S) 1,040.00 9,360.00
Revealed - lm 390.00 -
c painting works
surface preparation 26.22 sqm.(S) 260.00 6,817.20
ceiling surface area (2-coats semi gloss latex paint finish) 9.00 sqm.(S) 650.00 5,850.00
wall surface area (top of floor to ceiling line) 17.22 sqm.(S) 650.00 11,193.00
total for Hallway and CR near Living Area 67,883.40
12 Guest Room w/ CR
a tile works
concrete topping for floor tiles 1.54 cu.m(S) 5,200.00 7,995.00
floor tile - owner supply 30.75 sqm.(S) 1,040.00 31,980.00
wall tile - owner supply 25.99 sqm.(S) 1,040.00 27,030.64
b ceiling works
hardiflex board on metal frame 30.75 sqm.(S) 1,040.00 31,980.00
Revealed 19.41 lm 390.00 7,569.90
c painting works
surface preparation 69.05 sqm.(S) 260.00 17,952.48
ceiling surface area (2-coats semi gloss latex paint finish) 30.75 sqm.(S) 650.00 19,987.50
wall surface area (top of floor to ceiling line) 38.30 sqm.(S) 650.00 24,893.70
total for Guest Room w/ CR 169,389.22
13 3-Car Garage
a tile works
concrete topping for floor tiles 3.20 cu.m(S) 5,200.00 16,614.00
floor tile - owner supply 63.90 sqm.(S) 1,040.00 66,456.00
b ceiling works
hardiflex board on metal frame 63.90 sqm.(S) 1,040.00 66,456.00
Revealed 32.66 lm 390.00 12,737.40
c painting works
surface preparation 63.90 sqm.(S) 260.00 16,614.00
ceiling surface area (2-coats semi gloss latex paint finish) 63.90 sqm.(S) 650.00 41,535.00
wall surface area (top of floor to ceiling line) - sqm.(S) 650.00 -
total for 3-Car Garage 220,412.40
14 Driver's Room w/ CR
a tile works
concrete topping for floor tiles 0.45 cu.m(S) 5,200.00 2,340.00
floor tile - owner supply 9.00 sqm.(S) 1,040.00 9,360.00
 wall tile - owner supply 15.46 sqm.(S) 1,040.00 16,082.56
b ceiling works
hardiflex board on metal frame 9.00 sqm.(S) 1,040.00 9,360.00
Revealed 9.72 lm 390.00 3,790.80
c painting works
surface preparation 32.86 sqm.(S) 260.00 8,542.56
ceiling surface area (2-coats semi gloss latex paint finish) 9.00 sqm.(S) 650.00 5,850.00
wall surface area (top of floor to ceiling line) 23.86 sqm.(S) 650.00 15,506.40
total for Driver's Room w/ CR 70,832.32
15 Porch
a tile works
concrete topping for floor tiles 0.96 cu.m(S) 5,200.00 5,005.00
floor tile - owner supply 19.25 sqm.(S) 1,040.00 20,020.00
b ceiling works
hardiflex board on metal frame 19.25 sqm.(S) 1,040.00 20,020.00
Revealed 9.72 lm 390.00 3,790.80
c painting works
surface preparation 43.11 sqm.(S) 260.00 11,207.56
ceiling surface area (2-coats semi gloss latex paint finish) 19.25 sqm.(S) 650.00 12,512.50
wall surface area (top of floor to ceiling line) 23.86 sqm.(S) 650.00 15,506.40
total for Porch 88,062.26
16 Service Area
a tile works
concrete topping for floor tiles 0.69 cu.m(S) 5,200.00 3,575.00
floor tile - owner supply 13.75 sqm.(S) 1,040.00 14,300.00
b ceiling works
hardiflex board on metal frame 13.75 sqm.(S) 1,040.00 14,300.00
Revealed - lm 390.00 -
c painting works
surface preparation 39.35 sqm.(S) 260.00 10,231.00
ceiling surface area (2-coats semi gloss latex paint finish) 13.75 sqm.(S) 650.00 8,937.50
wall surface area (top of floor to ceiling line) 25.60 sqm.(S) 650.00 16,640.00
total for Service Area 67,983.50

TOTAL FOR GROUND FLOOR 1,742,906.75

II SECOND FLOOR AREA

17 Master's Bedroom w/ Balcony, WIC, & CR
a tile works
concrete topping for floor tiles 3.00 cu.m(S) 5,200.00 15,581.80
floor tile - owner supply 59.93 sqm.(S) 1,040.00 62,327.20
wall tile - owner supply 24.94 sqm.(S) 1,040.00 25,937.60
b ceiling works
hardiflex board on metal frame 59.93 sqm.(S) 1,040.00 62,327.20
Revealed 54.00 lm 390.00 21,060.00
c painting works
surface preparation 104.08 sqm.(S) 260.00 27,060.80
ceiling surface area (2-coats semi gloss latex paint finish) 59.93 sqm.(S) 650.00 38,954.50
wall surface area (top of floor to ceiling line) 44.15 sqm.(S) 650.00 28,697.50
total for Master's Bedroom w/ Balcony, WIC, & CR 281,946.60
18 Bedroom 2 w/ WIC & CR
a tile works
concrete topping for floor tiles 1.66 cu.m(S) 5,200.00 8,652.80
floor tile - owner supply 33.28 sqm.(S) 1,040.00 34,611.20
wall tile - owner supply 33.79 sqm.(S) 1,040.00 35,143.68
b ceiling works
hardiflex board on metal frame 33.28 sqm.(S) 1,040.00 34,611.20
Revealed 31.70 lm 390.00 12,363.00
 c painting works
surface preparation 69.08 sqm.(S) 260.00 17,960.28
ceiling surface area (2-coats semi gloss latex paint finish) 33.28 sqm.(S) 650.00 21,632.00
wall surface area (top of floor to ceiling line) 35.80 sqm.(S) 650.00 23,268.70
total for Bedroom 2 w/ WIC & CR 188,242.86
19 Bedroom 3 w/ WIC & CR
a tile works
concrete topping for floor tiles 2.04 cu.m(S) 5,200.00 10,595.00
floor tile - owner supply 40.75 sqm.(S) 1,040.00 42,380.00
wall tile - owner supply 25.15 sqm.(S) 1,040.00 26,156.00
b ceiling works
hardiflex board on metal frame 40.75 sqm.(S) 1,040.00 42,380.00
Revealed 38.40 lm 390.00 14,976.00
c painting works
surface preparation 130.60 sqm.(S) 260.00 33,956.00
ceiling surface area (2-coats semi gloss latex paint finish) 40.75 sqm.(S) 650.00 26,487.50
wall surface area (top of floor to ceiling line) 89.85 sqm.(S) 650.00 58,402.50
total for Bedroom 3 w/ WIC & CR 255,333.00
20 Storage Area
a tile works
concrete topping for floor tiles 0.23 cu.m(S) 5,200.00 1,170.00
floor tile - owner supply 4.50 sqm.(S) 1,040.00 4,680.00
b ceiling works
hardiflex board on metal frame 4.50 sqm.(S) 1,040.00 4,680.00
Revealed - lm 390.00 -
c painting works
surface preparation 26.83 sqm.(S) 260.00 6,975.80
ceiling surface area (2-coats semi gloss latex paint finish) 4.50 sqm.(S) 650.00 2,925.00
wall surface area (top of floor to ceiling line) 22.33 sqm.(S) 650.00 14,514.50
total for Storage Area 34,945.30
21 Family Area and Hallway
a tile works
concrete topping for floor tiles 2.03 cu.m(S) 5,200.00 10,576.80
floor tile - owner supply 40.68 sqm.(S) 1,040.00 42,307.20
b ceiling works
hardiflex board on metal frame 40.68 sqm.(S) 1,040.00 42,307.20
Revealed 34.83 lm 390.00 13,583.70
c painting works
surface preparation 112.02 sqm.(S) 260.00 29,126.24
ceiling surface area (2-coats semi gloss latex paint finish) 40.68 sqm.(S) 650.00 26,442.00
wall surface area (top of floor to ceiling line) 71.34 sqm.(S) 650.00 46,373.60
total for Porch 210,716.74
22 Stairs
a tile works
concrete topping for floor tiles 0.65 cu.m(S) 5,200.00 3,395.60
floor tile - owner supply 13.06 sqm.(S) 1,040.00 13,582.40
b ceiling works
hardiflex board on metal frame 31.50 sqm.(S) 1,040.00 32,760.00
Revealed 27.25 lm 390.00 10,627.50
c painting works
surface preparation 128.02 sqm.(S) 260.00 33,285.20
ceiling surface area (2-coats semi gloss latex paint finish) 31.50 sqm.(S) 650.00 20,475.00
wall surface area (top of floor to ceiling line) 96.52 sqm.(S) 650.00 62,738.00
total for Stairs 176,863.70

TOTAL FOR SECOND FLOOR AREA 1,148,048.20

III. EXTERIOR FINISHES

 a ceiling works
ceiling eaves works (ficem board w/ frame) 135.75 sqm.(S) 1,040.00 141,180.00
b painting works
b1 surface preparation 530.31 sqm.(S) 260.00 137,881.25
b2 exterior wall surface area - res. Bldg 342.56 sqm.(S) 715.00 244,932.19
b3 concrete canopy 52.00 sqm.(S) 715.00 37,180.00
b4 ceiling eaves surface area (2-coats semi gloss paint finish) 135.75 sqm.(S) 715.00 97,061.25
total for exterior finishings 658,234.69

V. STAIRS,TERRACE AND BALCONY RAILING - BY OWNER / OTHERS

a Stainless Balcony railing w/ tempered glass frame - lm(S) - -
b Stainless stair railing - lm(S) - -
c stair railing w/ tempered glass frame - lm(S) - -
total for railings -
VI DOORS W/ JAMB - OTHERS
DOORS W/ JAMB & ACCESSORIES - sets - -
total for doors installation -
VII GLASS AND ALUMINUM WORKS - OTHERS
a GLASS AND ALUMINUM WORKS - lot - -
total for glass works -

TOTAL FOR ARCHITECTURAL WORKS 3,549,189.64

II. ELECTRICAL FINISHING WORKS

1.0 LIGHTING FIXTURES (OWNER SUPPLY) & DEVICES
Lighting fixtures - owner supply 319.00 sets 650.00 207,350.00
Ceiling Fan - owner supply 15.00 sets 650.00 9,750.00
Exhaust Fan - owner supply 7.00 sets 650.00 4,550.00

DEVICES = SUPPLY & INSTALLATION

outlets
convenience outlet, 2-gang, 3-prong(panasonic) 65.00 sets 1,116.96 72,602.40
Weatherproof outlet, 2-gang, 3-prong(panasonic) 13.00 sets 1,872.26 24,339.38
GCFI outlet, 2-gang, 3-prong(panasonic) 8.00 sets 5,460.00 43,680.00
Floor outlet, 2-gang, 3-prong(panasonic) 2.00 sets 2,990.00 5,980.00
Special outlet, 1-gang, 3-prong(panasonic) 10.00 sets 983.06 9,830.60
ACU outlet, 1-gang, 3-prong(panasonic) 6.00 sets 983.06 5,898.36
Telephone & LAN/data outlet(panasonic) 10.00 sets 1,954.42 19,544.20
Cable TV outlet, 1-gang(panasonic) 10.00 sets 1,402.96 14,029.60
switches
1-gang, 1-way switch(panasonic) 7.00 sets 824.46 5,771.22
2-gang, 1-way switch(panasonic) 40.00 sets 928.46 37,138.40
3-gang, 1-way switch(panasonic) 23.00 sets 1,032.46 23,746.58
2-gang, 3-way switch(panasonic) 2.00 sets 1,105.26 2,210.52
Total for lighting fixtures & devices 486,421.26
III. PLUMBING FINISHING WORKS
FIXTURES AND ACCESORIES & Equipments - OWNER SUPPLY
water closet 7.00 sets 3,900.00 27,300.00
lavatory 8.00 sets 3,900.00 31,200.00
Shower 7.00 pcs 3,250.00 22,750.00
Kitchen sink 5.00 sets 5,200.00 26,000.00
faucets 18.00 pcs 650.00 11,700.00
Total for fixtures and accessories 118,950.00

TOTAL DIRECT COST 4,154,560.90

VAT - 12 %
GRAND TOTAL
NOTES:
CABINETS, & DOORS W/ JAMBS = BY OTHERS
RAILINGS AND WOOD THREADS = BY OTHERS
GLASS WORKS & WINDOW STEEL GRILLS = BY OTHERS
PLUMBING FIXTURES AND ACCESSORIES = BY OWNER SUPPLY
PRESSURE TANK & WATER PUMP MOTOR = BY OWNER SUPPLY
ELECTRICAL LIGHT FIXTURES, CEILING FAN, & EXHAUST FAN = BY OWNER SUPPLY
FLOOR & WALL TILES = BY OWNER SUPPLY
CORBEL DESIGN = NO DETAIL/NOT INCLUDED
COVE CEILING & LIGHTING = TO WAIT FOR ARCHITECTURAL DESIGN/TO BILL IN ACTUAL

JAKBILT KONSTRUKT CORPORATION CONFORME

_______________________________ ______________________________
Fernando Joseph L. Jakosalem Owner
Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Location: Paseo Rose Bud, Maria Luisa Estate Park Subdivision , Banilad, Cebu City Location: Paseo Rose Bud, Maria Luisa Estate Park Subdivision , Banilad, Cebu City
Owner: MR. & MRS. PAOLO FONACIER Owner: MR. & MRS. PAOLO FONACIER
Date: MAY 21, 2022

Content: STRUCTURAL INCLUDED ELECTRICAL & PLUMBING ROUGHING-INS WORKS DIRECT COST

Scope of works Qty Unit Unit Cost Amount Mark Up Qty Qty Material cost Labor Unit cost Amount
I. GENERAL REQUIREMENTS
a Mobilization/Demobilization 1.00 lot 300,000.00 300,000.00 1.00 1.00 1 300,000.00 300,000.00
b Temporary Facilities 1.00 lot 200,000.00 200,000.00 1.00 1.00 1 200,000.00 200,000.00
c Plans and drawings - - - 1.25 1.00 -
d Gov't Permits, Bonds and Association Dues - - - 1.25 1.00 -
TOTAL FOR GENERAL REQUIREMENTS 500,000.00 1.25 500,000.00
II. MAIN RESIDENCE BUILDING 1.25
A. EARTHWORKS/EXCAVATION AND BACKFILL 1.25
1 EXCAVATION WORKS 1.25
Footings & Tie beam 195.00 cu.m 1,250.00 243,750.00 1.25 1.00 195.00 - 1,000.00 1,000.00 195,000.00
septic tank = 2 units 20.33 cu.m 1,250.00 25,412.50 1.25 1.00 20.33 - 1,000.00 1,000.00 20,330.00
Hauling of Excess Soil 37.00 cu.m 250.00 9,250.00 1.25 1.00 37.00 - 200.00 200.00 7,400.00
Total for excavation 278,412.50 1.25 222,730.00
2 BACKFILL WORKS 1.25
Footings & Tie beam 158.00 cu.m 500.00 79,000.00 1.25 1.00 158.00 - 400.00 400.00 63,200.00
Total for backfill 79,000.00 1.25 63,200.00
3 GRAVEL BEDDING 1.25
Footings & Tie beam 13.00 cu.m 2,875.00 37,375.00 1.25 1.00 13.00 1,700.00 600.00 2,300.00 29,900.00
Slabs on Grade 54.00 cu.m 2,875.00 155,250.00 1.25 1.00 54.00 1,700.00 600.00 2,300.00 124,200.00
septic tank = 2 units 1.20 cu.m 2,875.00 3,450.00 1.25 1.00 1.20 1,700.00 600.00 2,300.00 2,760.00
196,075.00 1.25 156,860.00
1.25
TOTAL FOR EARTHWORKS/EXCAVATION AND BACKFILL 553,487.50 1.25 Total for earthworks,excavation& backfill 442,790.00
B. BUILDING STRUCTURE 1.25
1 CONCRETE - 4,000 psi 1.25
Footings & Tie beam 40.00 cu.m 7,500.00 300,000.00 1.25 1.00 40.00 5,000.00 1,000.00 6,000.00 240,000.00
Column 23.00 cu.m 7,500.00 172,500.00 1.25 1.00 23.00 5,000.00 1,000.00 6,000.00 138,000.00
Second Floor Beams 17.00 cu.m 7,500.00 127,500.00 1.25 1.00 17.00 5,000.00 1,000.00 6,000.00 102,000.00
Roof Beams 10.00 cu.m 7,500.00 75,000.00 1.25 1.00 10.00 5,000.00 1,000.00 6,000.00 60,000.00
Ground Floor Slabs 58.00 cu.m 7,500.00 435,000.00 1.25 1.00 58.00 5,000.00 1,000.00 6,000.00 348,000.00
Second Floor Slabs 19.00 cu.m 7,500.00 142,500.00 1.25 1.00 19.00 5,000.00 1,000.00 6,000.00 114,000.00
Canopy 4.00 cu.m 7,500.00 30,000.00 1.25 1.00 4.00 5,000.00 1,000.00 6,000.00 24,000.00
Stairs 4.73 cu.m 7,500.00 35,475.00 1.25 1.00 4.73 5,000.00 1,000.00 6,000.00 28,380.00
septic tank = 1 unit 2.50 cu.m 7,500.00 18,750.00 1.25 1.00 2.50 5,000.00 1,000.00 6,000.00 15,000.00
door and window opening- lintel beam 3.00 cu.m 6,875.00 20,625.00 1.25 1.00 3.00 4,500.00 1,000.00 5,500.00 16,500.00
 chb wall intersection solid concrete 5.00 cu.m 6,875.00 34,375.00 1.25 1.00 5.00 4,500.00 1,000.00 5,500.00 27,500.00
Total for concrete 1,391,725.00 1.25 1,113,380.00
2 REBARS (including tie wires) - Grade 60 1.25
Footings & Tie beam 2,120.41 kgs 112.50 238,545.83 1.25 1.00 2120.41 60.00 30.00 90.00 190,836.67
Column 9,287.41 kgs 112.50 1,044,833.33 1.25 1.00 9287.41 60.00 30.00 90.00 835,866.67
Second Floor Beams 4,435.26 kgs 112.50 498,966.26 1.25 1.00 4435.26 60.00 30.00 90.00 399,173.01
Roof Beams 1,846.28 kgs 112.50 207,706.42 1.25 1.00 1846.28 60.00 30.00 90.00 166,165.14
Ground Floor Slabs 1,930.00 kgs 112.50 217,125.00 1.25 1.00 1930.00 60.00 30.00 90.00 173,700.00
Second Floor Slabs 1,800.00 kgs 112.50 202,500.00 1.25 1.00 1800.00 60.00 30.00 90.00 162,000.00
Canopy 355.00 kgs 112.50 39,937.50 1.25 1.00 355.00 60.00 30.00 90.00 31,950.00
Stairs 604.91 kgs 112.50 68,052.38 1.25 1.00 604.91 60.00 30.00 90.00 54,441.90
septic tank = 1 unit 716.67 kgs 112.50 80,625.38 1.25 1.00 716.67 60.00 30.00 90.00 64,500.30
door and window opening- lintel beam 198.94 kgs 112.50 22,380.75 1.25 1.00 198.94 60.00 30.00 90.00 17,904.60
chb wall intersection solid concrete 766.54 kgs 112.50 86,235.75 1.25 1.00 766.54 60.00 30.00 90.00 68,988.60
Total for rebars 2,706,908.60 1.25 2,165,526.88
3 FORMWORKS & SCAFFOLDINGS 1.25
Footings & Tie beam 235.00 sq m 750.00 176,250.00 1.25 1.00 235.00 350.00 250.00 600.00 141,000.00
Column 338.00 sq m 750.00 253,500.00 1.25 1.00 338.00 350.00 250.00 600.00 202,800.00
Second Floor Beams 212.02 sq m 750.00 159,015.00 1.25 1.00 212.02 350.00 250.00 600.00 127,212.00
Roof Beams 113.55 sq m 750.00 85,162.50 1.25 1.00 113.55 350.00 250.00 600.00 68,130.00
Ground Floor Slabs 32.00 sq m 750.00 24,000.00 1.25 1.00 32.00 350.00 250.00 600.00 19,200.00
Second Floor Slabs 190.00 sq m 750.00 142,500.00 1.25 1.00 190.00 350.00 250.00 600.00 114,000.00
Canopy 26.00 sq m 750.00 19,500.00 1.25 1.00 26.00 350.00 250.00 600.00 15,600.00
Stairs 17.00 sq m 750.00 12,750.00 1.25 1.00 17.00 350.00 250.00 600.00 10,200.00
septic tank = 1 unit 15.00 sq m 750.00 11,250.00 1.25 1.00 15.00 350.00 250.00 600.00 9,000.00
door and window opening- lintel beam 40.00 sq m 750.00 30,000.00 1.25 1.00 40.00 350.00 250.00 600.00 24,000.00
chb wall intersection solid concrete 100.00 sq m 750.00 75,000.00 1.25 1.00 100.00 350.00 250.00 600.00 60,000.00
Total for formworks and scafoldings 988,927.50 1.25 791,142.00
4 MASONRY with rebars / plastering ( both sides to slabfit) 1.25
Exterior & Interior Wall at bldg = 6" thk 665.06 sq m 1,187.50 789,761.72 1.25 1.00 665.06 700.00 250.00 950.00 631,809.38
Septic Tank - chb 6" thk 25.00 sq m 1,187.50 29,687.50 1.25 1.00 25.00 700.00 250.00 950.00 23,750.00
Plastering works 1,380.13 sq m 562.50 776,320.31 1.25 1.00 1380.13 250.00 200.00 450.00 621,056.25
Total for masonry 1,595,769.53 1.25 1,276,615.63
5 WATER PROOFING - COLD PROCESS 1.25
2F - Balcony, Toilet & Bath, and Canopy 91.00 sq m 1,062.50 96,687.50 1.25 1.00 91.00 600.00 250.00 850.00 77,350.00
Total for water proofing 96,687.50 1.25 77,350.00
6 STEEL WORKS & ROOFING WORKS 1.25
FOR ROOF TRUSSES & FRAME 1.25
Angle bar 1/4" x 3" x 3" 9.00 lghts 4,218.75 37,968.75 1.25 1.00 9 2,500.00 875.00 3,375.00 30,375.00
Angle bar 1/4" x 2-1/2" x 2-1/2" 180.00 lghts 3,250.00 585,000.00 1.25 1.00 180 2,000.00 600.00 2,600.00 468,000.00
Angle bar 1/4" x 2" x 2" 11.00 lghts 2,500.00 27,500.00 1.25 1.00 11 1,500.00 500.00 2,000.00 22,000.00
Angle bar 1/4" x 1-1/2" x 1-1/2" 179.00 lghts 2,125.00 380,375.00 1.25 1.00 179 1,300.00 400.00 1,700.00 304,300.00
Built - Up Purlin 150.00 lm 1,125.00 168,750.00 1.25 1.00 150 600.00 300.00 900.00 135,000.00
Fascia frame 140.00 lm 1,875.00 262,500.00 1.25 1.00 140 1,000.00 500.00 1,500.00 210,000.00
Round bar 10 mm ø x 6 m 60.00 lghts 506.25 30,375.00 1.25 1.00 60 300.00 105.00 405.00 24,300.00
Base plate - 250x200x12mm thk 50.00 pcs 3,375.00 168,750.00 1.25 1.00 50 2,000.00 700.00 2,700.00 135,000.00
 Anchor bolts - 20mmø x 400mm A36 200.00 pcs 562.50 112,500.00 1.25 1.00 200 300.00 150.00 450.00 90,000.00
Nuts & washers - 16mmø x 400mm 200.00 set 87.50 17,500.00 1.25 1.00 200 50.00 20.00 70.00 14,000.00
Welding rods 1.00 lot 62,500.00 62,500.00 1.25 1.00 1 30,000.00 20,000.00 50,000.00 50,000.00
Cutting disc & Grinding stones 1.00 lot 15,000.00 15,000.00 1.25 1.00 1 5,000.00 7,000.00 12,000.00 12,000.00
Paints & other consumables 1.00 lot 31,250.00 31,250.00 1.25 1.00 1 15,000.00 10,000.00 25,000.00 25,000.00
FOR ROOFING & ACCESSORIES 1.25
Metal long span - rib type colored 485.00 sq.m 1,750.00 848,750.00 1.25 1.00 485 1,000.00 400.00 1,400.00 679,000.00
roof insulation 485.00 sq.m 562.50 272,812.50 1.25 1.00 485 300.00 150.00 450.00 218,250.00
End wall flushing 26.65 lm 843.75 22,485.94 1.25 1.00 26.65 500.00 175.00 675.00 17,988.75
Gutter 140.00 lm 1,312.50 183,750.00 1.25 1.00 140 750.00 300.00 1,050.00 147,000.00
Fascia w/ backing 140.00 lm 843.75 118,125.00 1.25 1.00 140 500.00 175.00 675.00 94,500.00
Nailers & Metal screw 1.00 lot 43,750.00 43,750.00 1.25 1.00 1 20,000.00 15,000.00 35,000.00 35,000.00
Sealant 25.00 tubes 512.50 12,812.50 1.25 1.00 25 300.00 110.00 410.00 10,250.00
Other consumables 1.00 lot 10,000.00 10,000.00 1.25 1.00 1 5,000.00 3,000.00 8,000.00 8,000.00
Total for steel works & roofing works 3,412,454.69 1.25 2,729,963.75
1.25
TOTAL FOR RESIDENCE BUILDING STRUCTURE 10,192,472.82 1.25 8,153,978.25
1.25
III. ELECTRICAL WORKS 1.25
1.0 PANEL BOARD & CIRCUIT BREAKERS 1.25 - -
PANEL "MDP" w/3 CB`s 1.00 unit(s) 46,250.00 46,250.00 1.25 1.00 1 32,000.00 5,000.00 37,000.00 37,000.00
PANEL "PB-GF" w/23 CB`s 1.00 unit(s) 64,075.00 64,075.00 1.25 1.00 1 38,260.00 13,000.00 51,260.00 51,260.00
PANEL "PB-SF" w/13 CB`s 1.00 unit(s) 41,875.00 41,875.00 1.25 1.00 1 25,500.00 8,000.00 33,500.00 33,500.00
20A,2P,220V CB w/ NEMA 3R Enclosure 1.00 set(s) 2,050.00 2,050.00 1.25 1.00 1 1,140.00 500.00 1,640.00 1,640.00
30A,2P,220V CB w/ NEMA 3R Enclosure 5.00 set(s) 2,050.00 10,250.00 1.25 1.00 5 1,140.00 500.00 1,640.00 8,200.00
sub-total 164,500.00 1.25 sub-total 131,600.00
2.0 WIRES CABLES & PIPE CONDUITS 1.25
Electrical wire 2.0mm sq. THHN Stranded(phelps dodge) 11.00 roll(s) 5,062.50 55,687.50 1.25 1.00 11 3,000.00 1,050.00 4,050.00 44,550.00
Electrical wire 3.5mm sq. THHN Stranded(phelps dodge) 24.00 roll(s) 8,353.13 200,475.00 1.25 1.00 24 4,950.00 1,732.50 6,682.50 160,380.00
Electrical wire 5.5mm sq. THHN Stranded(phelps dodge) 10.00 roll(s) 12,909.38 129,093.75 1.25 1.00 10 7,650.00 2,677.50 10,327.50 103,275.00
Electrical wire 14.0mm sq. THHN Stranded(phelps dodge) 1.00 roll(s) 32,653.13 32,653.13 1.25 1.00 1 19,350.00 6,772.50 26,122.50 26,122.50
Electrical wire 22.0mm sq. THHN Stranded(phelps dodge) 1.00 roll(s) 51,131.25 51,131.25 1.25 1.00 1 30,300.00 10,605.00 40,905.00 40,905.00
Electrical wire 60.0mm sq. THW Stranded(phelps dodge) 60.00 mts. 919.69 55,181.25 1.25 1.00 60 545.00 190.75 735.75 44,145.00
Electrical wire 80.0mm sq. THW Stranded(phelps dodge) 60.00 mts. 1,209.94 72,596.25 1.25 1.00 60 717.00 250.95 967.95 58,077.00
Electrical wire 175.0mm sq. THW Stranded(phelps dodge) 150.00 mts. 2,269.69 340,453.13 1.25 1.00 150 1,345.00 470.75 1,815.75 272,362.50
Category 6 Intercom/Tel wire(Belden) 1.00 roll(s) 13,921.88 13,921.88 1.25 1.00 1 8,250.00 2,887.50 11,137.50 11,137.50
RG6 Coaxial Cable(philflex) 1.00 roll(s) 9,450.00 9,450.00 1.25 1.00 1 5,600.00 1,960.00 7,560.00 7,560.00
Junction box 4" x 4"(PVC)-poly 400.00 pc.(s) 59.06 23,625.00 1.25 1.00 400 35.00 12.25 47.25 18,900.00
Utility box 2" x 4" (PVC)-poly 200.00 pc.(s) 42.19 8,437.50 1.25 1.00 200 25.00 8.75 33.75 6,750.00
Pull box 4" x 8" x 8" (Metal) 20.00 pc.(s) 337.50 6,750.00 1.25 1.00 20 200.00 70.00 270.00 5,400.00
Pull box 4" x 12" x 12" (Metal) 5.00 pc.(s) 421.88 2,109.38 1.25 1.00 5 250.00 87.50 337.50 1,687.50
Square box 4-11/16" x 4-11/16"(PVC)-poly 50.00 pc.(s) 168.75 8,437.50 1.25 1.00 50 100.00 35.00 135.00 6,750.00
Electrical tape 3M (big) 100.00 pc.(s) 67.50 6,750.00 1.25 1.00 100 40.00 14.00 54.00 5,400.00
Rubber Tape 3M 30.00 pc.(s) 421.88 12,656.25 1.25 1.00 30 250.00 87.50 337.50 10,125.00
PVC solvent cement 400 C.C. (Neltex) 50.00 can(S) 337.50 16,875.00 1.25 1.00 50 200.00 70.00 270.00 13,500.00
G.I. tie wire # 16 3.00 roll(s) 3,138.75 9,416.25 1.25 1.00 3 1,860.00 651.00 2,511.00 7,533.00
Ground rod 5/8" x 3m 3.00 length(s) 1,181.25 3,543.75 1.25 1.00 3 700.00 245.00 945.00 2,835.00
Entrance cap 40mm (RSC) 1.00 pc.(s) 447.19 447.19 1.25 1.00 1 265.00 92.75 357.75 357.75
 Electrical PVC pipe 20mm (poly) 500.00 length(s) 143.44 71,718.75 1.25 1.00 500 85.00 29.75 114.75 57,375.00
Electrical PVC pipe 25mm (poly) 100.00 length(s) 194.06 19,406.25 1.25 1.00 100 115.00 40.25 155.25 15,525.00
Electrical PVC pipe 32mm (poly) 50.00 length(s) 270.00 13,500.00 1.25 1.00 50 160.00 56.00 216.00 10,800.00
Electrical PVC pipe 50mm (poly) 10.00 length(s) 458.16 4,581.56 1.25 1.00 10 271.50 95.02 366.53 3,665.25
Electrical PVC pipe 63mm (poly) 10.00 length(s) 458.16 4,581.56 1.25 1.00 10 271.50 95.02 366.53 3,665.25
Electrical PVC pipe 75mm (poly) 20.00 length(s) 458.16 9,163.13 1.25 1.00 20 271.50 95.02 366.53 7,330.50
Flexible hose 20mm (PVC) 6.00 roll(s) 1,324.69 7,948.13 1.25 1.00 6 785.00 274.75 1,059.75 6,358.50
Flexible hose connector (PVC) 1,000.00 pc.(s) 16.88 16,875.00 1.25 1.00 1000 10.00 3.50 13.50 13,500.00
Circular loom ½" 3.00 roll(s) 1,687.50 5,062.50 1.25 1.00 3 1,000.00 350.00 1,350.00 4,050.00
PVC pipe fittings 1.00 lot 67,500.00 67,500.00 1.25 1.00 1 40,000.00 14,000.00 54,000.00 54,000.00
Strutt channel 1" x 1-5/8" G.16 50.00 length(s) 928.13 46,406.25 1.25 1.00 50 550.00 192.50 742.50 37,125.00
Strutt clamp 25mm 100.00 pc.(s) 33.75 3,375.00 1.25 1.00 100 20.00 7.00 27.00 2,700.00
Hangers & supports 1.00 lot 16,875.00 16,875.00 1.25 1.00 1 10,000.00 3,500.00 13,500.00 13,500.00
Other consumables 1.00 mts. 33,750.00 33,750.00 1.25 1.00 1 20,000.00 7,000.00 27,000.00 27,000.00
Total for wire cables & conduits 1,380,434.06 1.25 1,104,347.25
1.25
TOTAL FOR ELECTRICAL WORKS 1,544,934.06 1.25 total elec. 1,235,947.25
1.25
IV. PLUMBING WORKS 1.25
1 SANITARY & SEWER PIPELINE SYSTEM 1.25
Concrete basin 21.00 pcs 4,250.00 89,250.00 1.25 1.00 21.00 2,500.00 900.00 3,400.00 71,400.00
Excavaion works 85.00 lm 625.00 53,125.00 1.25 1.00 85.00 - 500.00 500.00 42,500.00
PVC pipe 8" ø - lghts 4,375.00 - 1.25 1.00 - 2,600.00 900.00 3,500.00 -
PVC pipe 6" ø 30.00 lghts 2,875.00 86,250.00 1.25 1.00 30.00 1,700.00 600.00 2,300.00 69,000.00
PVC pipe 4" ø 45.00 lghts 1,625.00 73,125.00 1.25 1.00 45.00 900.00 400.00 1,300.00 58,500.00
PVC pipe 2" ø - lghts 843.75 - 1.25 1.00 - 500.00 175.00 675.00 -
PVC pipe fittings 1.00 lot 43,750.00 43,750.00 1.25 1.00 1.00 20,000.00 15,000.00 35,000.00 35,000.00
Solvent cement 15.00 cans 500.00 7,500.00 1.25 1.00 15.00 300.00 100.00 400.00 6,000.00
Brass floor drains 14.00 pcs 1,375.00 19,250.00 1.25 1.00 14.00 800.00 300.00 1,100.00 15,400.00
Brass clean out 20.00 pcs 1,687.50 33,750.00 1.25 1.00 20.00 1,000.00 350.00 1,350.00 27,000.00
Roof drain 5.00 pcs 843.75 4,218.75 1.25 1.00 5.00 500.00 175.00 675.00 3,375.00
SS grease trap 10 gpm 2.00 units 18,750.00 37,500.00 1.25 1.00 2.00 10,000.00 5,000.00 15,000.00 30,000.00
Hanger & support 1.00 lot 13,750.00 13,750.00 1.25 1.00 1.00 8,000.00 3,000.00 11,000.00 11,000.00
Other consumables 1.00 lot 10,500.00 10,500.00 1.25 1.00 1.00 5,000.00 3,400.00 8,400.00 8,400.00
Total for sanitary, sewer pipeline system 471,968.75 1.25 377,575.00
1.25
2 WATER SUPPLY - Using PPR 1.25
PPR Pipe 32 mm ø x 4m - lghts 2,437.50 - 1.25 1.00 0.00 1,500.00 450.00 1,950.00 -
PPR Pipe 25 mm ø x 4m 28.00 lghts 2,187.50 61,250.00 1.25 1.00 28.00 1,300.00 450.00 1,750.00 49,000.00
PPR Pipe 20 mm ø x 4m 5.00 lghts 1,562.50 7,812.50 1.25 1.00 5.00 1,000.00 250.00 1,250.00 6,250.00
PPR Pipe 13 mm ø x 4m 9.00 lghts 1,187.50 10,687.50 1.25 1.00 9.00 700.00 250.00 950.00 8,550.00
PPR Pipe fittings 1.00 lot 43,750.00 43,750.00 1.25 1.00 1.00 20,000.00 15,000.00 35,000.00 35,000.00
Gate Valve 1" (kitz brand) 4.00 pc(S) 1,687.50 6,750.00 1.25 1.00 4.00 1,000.00 350.00 1,350.00 5,400.00
Angle Shut Off Valve 1" (kitz brand) - pc(S) 1,687.50 - 1.25 1.00 0.00 1,000.00 350.00 1,350.00 -
 Ball valve 1" 1.00 pc(S) 1,500.00 1,500.00 1.25 1.00 1.00 900.00 300.00 1,200.00 1,200.00
Ball Valve 1/2" (kitz brand) - pc(S) 1,125.00 - 1.25 1.00 - 600.00 300.00 900.00 -
Check Valve 1" Horizontal (Kitz-brand) - pc(S) 5,906.25 - 1.25 1.00 - 3,500.00 1,225.00 4,725.00 -
Water meter 1" 1.00 pc(S) 16,875.00 16,875.00 1.25 1.00 1.00 10,000.00 3,500.00 13,500.00 13,500.00
Hanger & support 1.00 unit 11,250.00 11,250.00 1.25 1.00 1.00 5,000.00 4,000.00 9,000.00 9,000.00
Other consumables 1.00 unit 11,250.00 11,250.00 1.25 1.00 1.00 5,000.00 4,000.00 9,000.00 9,000.00
Total for water supply (CWL) 171,125.00 1.25 136,900.00
1.25
4 MISCELLANEOUS AND OTHERS 1.25
Epoxy A&B quart 10.00 set 2,531.25 25,312.50 1.25 1.00 10 1,500.00 525.00 2,025.00 20,250.00
G.I. Wire # 16 50.00 kls 168.75 8,437.50 1.25 1.00 50 100.00 35.00 135.00 6,750.00
1/2" x 10m Teflon Tape (tombo-brand) 50.00 rolls 56.25 2,812.50 1.25 1.00 50 30.00 15.00 45.00 2,250.00
Total for miscellaneous and others 36,562.50 1.25 1.00 29,250.00
1.25
TOTAL FOR PLUMBING WORKS 679,656.25 1.25 total plumbing 543,725.00
1.25
TOTAL DIRECT COST 13,470,550.63 1.25 TOTAL DIRECT COST 10,876,440.50
VAT - 12 % 1.25 VAT - 12 %
GRAND TOTAL 1.25 GRAND TOTAL
NOTE:NOT INCLUDED
PERIMETER FENCE = BY OTHERS
WOODEN DECKING, GARDEN AND LANDSCAPING BY OTHERS
CCTV, FDAS, WIFI SYSTEM BY OTHERS
RAINWATER STRUCTURE = NO DETAIL/NOT INCLUDED FLOOR AREA USING BIGGEST DIMENSION ROUNDED VALUES
GF AREA 0 0
2F AREA 358.13 358
JAKBILT KONSTRUKT CORPORATION CONFORME 3F AREA 213.16 213
TOTAL FLOOR AREA 571
____________________________ 23,591.16
___________________________________ '20%
Fernando Joseph L. Jakosalem Owner W/ MARK UP 17,379,875.73
W/O MARK UP 14,003,900.58
20%
PRICE PER SQ.M 30,437.61 W/ MARK UP
PRICE PER SQ.M 24,525.22 W/O MARK UP
3,375,975.15
Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING
Location: Paseo Rose Bud, Maria Luisa Estate Park Subdivision , Banilad, Cebu City Location: Paseo Rose Bud, Maria Luisa Estate Park Subdivision , Banilad, Cebu City
Owner: MR. & MRS. PAOLO FONACIER Owner: MR. & MRS. PAOLO FONACIER
Date: MAY 21, 2022 Date: MAY 21, 2022
Content: : ARCHITECTURAL, PLUMBING & ELECTRICAL FINISHING WORKS
DIRECT COST
Item Scope of works Qty Unit Unit Cost Amount qty Qty Qty Material cost Labor Unit cost Amount
I. FINISHING WORKS
I. GROUND FLOOR
1 Lanai
a tile works
concrete topping for floor tiles 1.50 cu.m(S) 5,000.00 7,500.00 1.25 1.00 1.50 3,500.00 500.00 4,000.00 6,000.00
floor tile - owner supply 30.00 sqm.(S) 1,000.00 30,000.00 1.25 1.00 30.00 350.00 450.00 800.00 24,000.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 30.00 sqm.(S) 875.00 26,250.00 1.25 1.00 30.00 450.00 250.00 700.00 21,000.00
Revealed 26.30 lm 375.00 9,862.50 1.25 1.00 26.30 200.00 100.00 300.00 7,890.00
c painting works 1.25 1.00
surface preparation 30.00 sqm.(S) 250.00 7,500.00 1.25 1.00 30.00 100.00 100.00 200.00 6,000.00
ceiling surface area (2-coats semi gloss latex paint finish) 30.00 sqm.(S) 625.00 18,750.00 1.25 1.00 30.00 300.00 200.00 500.00 15,000.00
wall surface area (top of floor to ceiling line) - sqm.(S) 625.00 - 1.25 1.00 0.00 300.00 200.00 500.00 -
total for Lanai 99,862.50 1.25 total for Lanai 79,890.00
2 Kitchen 1.25
a tile works 1.25
concrete topping for floor tiles 1.17 cu.m(S) 5,000.00 5,845.00 1.25 1.00 1.17 3,500.00 500.00 4,000.00 4,676.00
floor tile - owner supply 23.38 sqm.(S) 1,000.00 23,380.00 1.25 1.00 23.38 350.00 450.00 800.00 18,704.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 23.38 sqm.(S) 875.00 20,457.50 1.25 1.00 23.38 450.00 250.00 700.00 16,366.00
Revealed 18.18 lm 375.00 6,817.50 1.25 1.00 18.18 200.00 100.00 300.00 5,454.00
c painting works 1.25 1.00
surface preparation 62.44 sqm.(S) 250.00 15,611.00 1.25 1.00 62.44 100.00 100.00 200.00 12,488.80
ceiling surface area (2-coats semi gloss latex paint finish) 23.38 sqm.(S) 625.00 14,612.50 1.25 1.00 23.38 300.00 200.00 500.00 11,690.00
wall surface area (top of floor to ceiling line) 39.06 sqm.(S) 625.00 24,415.00 1.25 1.00 39.06 300.00 200.00 500.00 19,532.00
total for Kitchen 111,138.50 1.25 total for Kitchen 88,910.80
3 Living and Dining Area 1.25
a tile works 1.25
concrete topping for floor tiles 2.63 cu.m(S) 5,000.00 13,127.50 1.25 1.00 2.63 3,500.00 500.00 4,000.00 10,502.00
floor tile - owner supply 52.51 sqm.(S) 1,000.00 52,510.00 1.25 1.00 52.51 350.00 450.00 800.00 42,008.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 52.51 sqm.(S) 875.00 45,946.25 1.25 1.00 52.51 450.00 250.00 700.00 36,757.00
Revealed 30.40 lm 375.00 11,400.00 1.25 1.00 30.40 200.00 100.00 300.00 9,120.00
c painting works 1.25 1.00
surface preparation 105.71 sqm.(S) 250.00 26,427.50 1.25 1.00 105.71 100.00 100.00 200.00 21,142.00
ceiling surface area (2-coats semi gloss latex paint finish) 52.51 sqm.(S) 625.00 32,818.75 1.25 1.00 52.51 300.00 200.00 500.00 26,255.00
wall surface area (top of floor to ceiling line) 53.20 sqm.(S) 625.00 33,250.00 1.25 1.00 53.20 300.00 200.00 500.00 26,600.00
total for Living and Dining Area 215,480.00 1.25 total for Living and Dining Area 172,384.00
1.25
4 Hallway and Foyer 1.25
a tile works 1.25
concrete topping for floor tiles 1.79 cu.m(S) 5,000.00 8,950.00 1.25 1.00 1.79 3,500.00 500.00 4,000.00 7,160.00
floor tile - owner supply 35.80 sqm.(S) 1,000.00 35,800.00 1.25 1.00 35.80 350.00 450.00 800.00 28,640.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 35.80 sqm.(S) 875.00 31,325.00 1.25 1.00 35.80 450.00 250.00 700.00 25,060.00
Revealed 30.71 lm 375.00 11,516.25 1.25 1.00 30.71 200.00 100.00 300.00 9,213.00
c painting works 1.25 1.00
surface preparation 114.20 sqm.(S) 250.00 28,550.25 1.25 1.00 114.20 100.00 100.00 200.00 22,840.20
ceiling surface area (2-coats semi gloss latex paint finish) 35.80 sqm.(S) 625.00 22,375.00 1.25 1.00 35.80 300.00 200.00 500.00 17,900.00
wall surface area (top of floor to ceiling line) 78.40 sqm.(S) 625.00 49,000.63 1.25 1.00 78.40 300.00 200.00 500.00 39,200.50
total for Hallway and Foyer 187,517.13 1.25 total for Hallway and Foyer 150,013.70
5 Pantry 1.25
a tile works 1.25
concrete topping for floor tiles 0.19 cu.m(S) 5,000.00 937.50 1.25 1.00 0.19 3,500.00 500.00 4,000.00 750.00
floor tile - owner supply 3.75 sqm.(S) 1,000.00 3,750.00 1.25 1.00 3.75 350.00 450.00 800.00 3,000.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 3.75 sqm.(S) 875.00 3,281.25 1.25 1.00 3.75 450.00 250.00 700.00 2,625.00
Revealed 7.40 lm 375.00 2,775.00 1.25 1.00 7.40 200.00 100.00 300.00 2,220.00
c painting works 1.25 1.00
surface preparation 25.75 sqm.(S) 250.00 6,437.50 1.25 1.00 25.75 100.00 100.00 200.00 5,150.00
ceiling surface area (2-coats semi gloss latex paint finish) 3.75 sqm.(S) 625.00 2,343.75 1.25 1.00 3.75 300.00 200.00 500.00 1,875.00
wall surface area (top of floor to ceiling line) 22.00 sqm.(S) 625.00 13,750.00 1.25 1.00 22.00 300.00 200.00 500.00 11,000.00
total for Pantry 33,275.00 1.25 total for Pantry 26,620.00
6 Dirty Kitchen and Hallway 1.25
a tile works 1.25
concrete topping for floor tiles 0.95 cu.m(S) 5,000.00 4,745.00 1.25 1.00 0.95 3,500.00 500.00 4,000.00 3,796.00
floor tile - owner supply 18.98 sqm.(S) 1,000.00 18,980.00 1.25 1.00 18.98 350.00 450.00 800.00 15,184.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 18.98 sqm.(S) 875.00 16,607.50 1.25 1.00 18.98 450.00 250.00 700.00 13,286.00
Revealed 25.60 lm 375.00 9,600.00 1.25 1.00 25.60 200.00 100.00 300.00 7,680.00
c painting works 1.25 1.00
surface preparation 85.01 sqm.(S) 250.00 21,252.50 1.25 1.00 85.01 100.00 100.00 200.00 17,002.00
ceiling surface area (2-coats semi gloss latex paint finish) 18.98 sqm.(S) 625.00 11,862.50 1.25 1.00 18.98 300.00 200.00 500.00 9,490.00
wall surface area (top of floor to ceiling line) 66.03 sqm.(S) 625.00 41,268.75 1.25 1.00 66.03 300.00 200.00 500.00 33,015.00
total for Hallway 124,316.25 1.25 total for Hallway 99,453.00
7 Maid's Room w/ CR 1.25
a tile works 1.25
concrete topping for floor tiles 0.54 cu.m(S) 5,000.00 2,680.00 1.25 1.00 0.54 3,500.00 500.00 4,000.00 2,144.00
floor tile - owner supply 10.72 sqm.(S) 1,000.00 10,720.00 1.25 1.00 10.72 350.00 450.00 800.00 8,576.00
wall tile - owner supply 22.32 sqm.(S) 1,000.00 22,320.00 1.25 1.00 22.32 350.00 450.00 800.00 17,856.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 10.72 sqm.(S) 875.00 9,380.00 1.25 1.00 10.72 450.00 250.00 700.00 7,504.00
Revealed 18.05 lm 375.00 6,768.75 1.25 1.00 18.05 200.00 100.00 300.00 5,415.00
c painting works 1.25 1.00
surface preparation 40.67 sqm.(S) 250.00 10,167.50 1.25 1.00 40.67 100.00 100.00 200.00 8,134.00
ceiling surface area (2-coats semi gloss latex paint finish) 10.72 sqm.(S) 625.00 6,700.00 1.25 1.00 10.72 300.00 200.00 500.00 5,360.00
wall surface area (top of floor to ceiling line) 29.95 sqm.(S) 625.00 18,718.75 1.25 1.00 29.95 300.00 200.00 500.00 14,975.00
 total for Maid's Room w/ CR 87,455.00 1.25 total for Maid's Room w/ CR 69,964.00
8 Storage Areas 1.25
a tile works 1.25
concrete topping for floor tiles 0.28 cu.m(S) 5,000.00 1,407.50 1.25 1.00 0.28 3,500.00 500.00 4,000.00 1,126.00
floor tile - owner supply 5.63 sqm.(S) 1,000.00 5,630.00 1.25 1.00 5.63 350.00 450.00 800.00 4,504.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 5.63 sqm.(S) 875.00 4,926.25 1.25 1.00 5.63 450.00 250.00 700.00 3,941.00
Revealed - lm 375.00 - 1.25 1.00 0.00 200.00 100.00 300.00 -
c painting works 1.25 1.00
surface preparation 42.59 sqm.(S) 250.00 10,647.50 1.25 1.00 42.59 100.00 100.00 200.00 8,518.00
ceiling surface area (2-coats semi gloss latex paint finish) 5.63 sqm.(S) 625.00 3,518.75 1.25 1.00 5.63 300.00 200.00 500.00 2,815.00
wall surface area (top of floor to ceiling line) 36.96 sqm.(S) 625.00 23,100.00 1.25 1.00 36.96 300.00 200.00 500.00 18,480.00
total for Storage Areas 49,230.00 1.25 total for Storage Areas 39,384.00
9 Laundry Area 1.25
a tile works 1.25
concrete topping for floor tiles 0.31 cu.m(S) 5,000.00 1,562.50 1.25 1.00 0.31 3,500.00 500.00 4,000.00 1,250.00
floor tile - owner supply 6.25 sqm.(S) 1,000.00 6,250.00 1.25 1.00 6.25 350.00 450.00 800.00 5,000.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 6.25 sqm.(S) 875.00 5,468.75 1.25 1.00 6.25 450.00 250.00 700.00 4,375.00
Revealed - lm 375.00 - 1.25 1.00 0.00 200.00 100.00 300.00 -
c painting works 1.25 1.00
surface preparation 30.29 sqm.(S) 250.00 7,572.50 1.25 1.00 30.29 100.00 100.00 200.00 6,058.00
ceiling surface area (2-coats semi gloss latex paint finish) 6.25 sqm.(S) 625.00 3,906.25 1.25 1.00 6.25 300.00 200.00 500.00 3,125.00
wall surface area (top of floor to ceiling line) 24.04 sqm.(S) 625.00 15,025.00 1.25 1.00 24.04 300.00 200.00 500.00 12,020.00
total for Laundry Area 39,785.00 1.25 total for Laundry Area 31,828.00
10 Storage Area under the Stairs 1.25
a tile works 1.25
concrete topping for floor tiles 0.23 cu.m(S) 5,000.00 1,125.00 1.25 1.00 0.23 3,500.00 500.00 4,000.00 900.00
floor tile - owner supply 4.50 sqm.(S) 1,000.00 4,500.00 1.25 1.00 4.50 350.00 450.00 800.00 3,600.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 4.50 sqm.(S) 875.00 3,937.50 1.25 1.00 4.50 450.00 250.00 700.00 3,150.00
Revealed - lm 375.00 - 1.25 1.00 0.00 200.00 100.00 300.00 -
c painting works 1.25 1.00
surface preparation 41.23 sqm.(S) 250.00 10,307.50 1.25 1.00 41.23 100.00 100.00 200.00 8,246.00
ceiling surface area (2-coats semi gloss latex paint finish) 4.50 sqm.(S) 625.00 2,812.50 1.25 1.00 4.50 300.00 200.00 500.00 2,250.00
wall surface area (top of floor to ceiling line) 36.73 sqm.(S) 625.00 22,956.25 1.25 1.00 36.73 300.00 200.00 500.00 18,365.00
total for Storage Area under the Stairs 45,638.75 1.25 total for Storage Area under the Stairs 36,511.00
11 Hallway and CR near Living Area 1.25
a tile works 1.25
concrete topping for floor tiles 0.45 cu.m(S) 5,000.00 2,250.00 1.25 1.00 0.45 3,500.00 500.00 4,000.00 1,800.00
floor tile - owner supply 9.00 sqm.(S) 1,000.00 9,000.00 1.25 1.00 9.00 350.00 450.00 800.00 7,200.00
wall tile - owner supply 22.08 sqm.(S) 1,000.00 22,080.00 1.25 1.00 22.08 350.00 450.00 800.00 17,664.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 9.00 sqm.(S) 875.00 7,875.00 1.25 1.00 9.00 450.00 250.00 700.00 6,300.00
Revealed - lm 375.00 - 1.25 1.00 0.00 200.00 100.00 300.00 -
c painting works 1.25 1.00
surface preparation 26.22 sqm.(S) 250.00 6,555.00 1.25 1.00 26.22 100.00 100.00 200.00 5,244.00
ceiling surface area (2-coats semi gloss latex paint finish) 9.00 sqm.(S) 625.00 5,625.00 1.25 1.00 9.00 300.00 200.00 500.00 4,500.00
 wall surface area (top of floor to ceiling line) 17.22 sqm.(S) 625.00 10,762.50 1.25 1.00 17.22 300.00 200.00 500.00 8,610.00
total for Hallway and CR near Living Area 64,147.50 1.25 total for Hallway and CR near Living Area 51,318.00
12 Guest Room w/ CR 1.25
a tile works 1.25
concrete topping for floor tiles 1.54 cu.m(S) 5,000.00 7,687.50 1.25 1.00 1.54 3,500.00 500.00 4,000.00 6,150.00
floor tile - owner supply 30.75 sqm.(S) 1,000.00 30,750.00 1.25 1.00 30.75 350.00 450.00 800.00 24,600.00
wall tile - owner supply 25.99 sqm.(S) 1,000.00 25,991.00 1.25 1.00 25.99 350.00 450.00 800.00 20,792.80
b ceiling works 1.25 1.00
hardiflex board on metal frame 30.75 sqm.(S) 875.00 26,906.25 1.25 1.00 30.75 450.00 250.00 700.00 21,525.00
Revealed 19.41 lm 375.00 7,278.75 1.25 1.00 19.41 200.00 100.00 300.00 5,823.00
c painting works 1.25 1.00
surface preparation 69.05 sqm.(S) 250.00 17,262.00 1.25 1.00 69.05 100.00 100.00 200.00 13,809.60
ceiling surface area (2-coats semi gloss latex paint finish) 30.75 sqm.(S) 625.00 19,218.75 1.25 1.00 30.75 300.00 200.00 500.00 15,375.00
wall surface area (top of floor to ceiling line) 38.30 sqm.(S) 625.00 23,936.25 1.25 1.00 38.30 300.00 200.00 500.00 19,149.00
total for Guest Room w/ CR 159,030.50 1.25 total for Guest Room w/ CR 127,224.40
13 3-Car Garage 1.25
a tile works 1.25
concrete topping for floor tiles 3.20 cu.m(S) 5,000.00 15,975.00 1.25 1.00 3.20 3,500.00 500.00 4,000.00 12,780.00
floor tile - owner supply 63.90 sqm.(S) 1,000.00 63,900.00 1.25 1.00 63.90 350.00 450.00 800.00 51,120.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 63.90 sqm.(S) 875.00 55,912.50 1.25 1.00 63.90 450.00 250.00 700.00 44,730.00
Revealed 32.66 lm 375.00 12,247.50 1.25 1.00 32.66 200.00 100.00 300.00 9,798.00
c painting works 1.25 1.00
surface preparation 63.90 sqm.(S) 250.00 15,975.00 1.25 1.00 63.90 100.00 100.00 200.00 12,780.00
ceiling surface area (2-coats semi gloss latex paint finish) 63.90 sqm.(S) 625.00 39,937.50 1.25 1.00 63.90 300.00 200.00 500.00 31,950.00
wall surface area (top of floor to ceiling line) - sqm.(S) 625.00 - 1.25 1.00 300.00 200.00 500.00 -
total for 3-Car Garage 203,947.50 1.25 total for 3-Car Garage 163,158.00
14 Driver's Room w/ CR 1.25
a tile works 1.25
concrete topping for floor tiles 0.45 cu.m(S) 5,000.00 2,250.00 1.25 1.00 0.45 3,500.00 500.00 4,000.00 1,800.00
floor tile - owner supply 9.00 sqm.(S) 1,000.00 9,000.00 1.25 1.00 9.00 350.00 450.00 800.00 7,200.00
wall tile - owner supply 15.46 sqm.(S) 1,000.00 15,464.00 1.25 1.00 15.46 350.00 450.00 800.00 12,371.20
b ceiling works 1.25 1.00
hardiflex board on metal frame 9.00 sqm.(S) 875.00 7,875.00 1.25 1.00 9.00 450.00 250.00 700.00 6,300.00
Revealed 9.72 lm 375.00 3,645.00 1.25 1.00 9.72 200.00 100.00 300.00 2,916.00
c painting works 1.25 1.00
surface preparation 32.86 sqm.(S) 250.00 8,214.00 1.25 1.00 32.86 100.00 100.00 200.00 6,571.20
ceiling surface area (2-coats semi gloss latex paint finish) 9.00 sqm.(S) 625.00 5,625.00 1.25 1.00 9.00 300.00 200.00 500.00 4,500.00
wall surface area (top of floor to ceiling line) 23.86 sqm.(S) 625.00 14,910.00 1.25 1.00 23.86 300.00 200.00 500.00 11,928.00
total for Driver's Room w/ CR 66,983.00 1.25 total for Driver's Room w/ CR 53,586.40
15 Porch 1.25
a tile works 1.25
concrete topping for floor tiles 0.96 cu.m(S) 5,000.00 4,812.50 1.25 1.00 0.96 3,500.00 500.00 4,000.00 3,850.00
floor tile - owner supply 19.25 sqm.(S) 1,000.00 19,250.00 1.25 1.00 19.25 350.00 450.00 800.00 15,400.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 19.25 sqm.(S) 875.00 16,843.75 1.25 1.00 19.25 450.00 250.00 700.00 13,475.00
Revealed 9.72 lm 375.00 3,645.00 1.25 1.00 9.72 200.00 100.00 300.00 2,916.00
c painting works 1.25 1.00
 surface preparation 43.11 sqm.(S) 250.00 10,776.50 1.25 1.00 43.11 100.00 100.00 200.00 8,621.20
ceiling surface area (2-coats semi gloss latex paint finish) 19.25 sqm.(S) 625.00 12,031.25 1.25 1.00 19.25 300.00 200.00 500.00 9,625.00
wall surface area (top of floor to ceiling line) 23.86 sqm.(S) 625.00 14,910.00 1.25 1.00 23.86 300.00 200.00 500.00 11,928.00
total for Porch 82,269.00 1.25 total for Porch 65,815.20
16 Service Area 1.25
a tile works 1.25
concrete topping for floor tiles 0.69 cu.m(S) 5,000.00 3,437.50 1.25 1.00 0.69 3,500.00 500.00 4,000.00 2,750.00
floor tile - owner supply 13.75 sqm.(S) 1,000.00 13,750.00 1.25 1.00 13.75 350.00 450.00 800.00 11,000.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 13.75 sqm.(S) 875.00 12,031.25 1.25 1.00 13.75 450.00 250.00 700.00 9,625.00
Revealed - lm 375.00 - 1.25 1.00 0.00 200.00 100.00 300.00 -
c painting works 1.25 1.00
surface preparation 39.35 sqm.(S) 250.00 9,837.50 1.25 1.00 39.35 100.00 100.00 200.00 7,870.00
ceiling surface area (2-coats semi gloss latex paint finish) 13.75 sqm.(S) 625.00 8,593.75 1.25 1.00 13.75 300.00 200.00 500.00 6,875.00
wall surface area (top of floor to ceiling line) 25.60 sqm.(S) 625.00 16,000.00 1.25 1.00 25.60 300.00 200.00 500.00 12,800.00
total for Service Area 63,650.00 1.25 total for Service Area 50,920.00
1.25
TOTAL FOR GROUND FLOOR 1,633,725.63 1.25 TOTAL FOR GROUND FLOOR 1,306,980.50
1.25
II SECOND FLOOR AREA 1.25
17 Master's Bedroom w/ Balcony, WIC, & CR 1.25
a tile works 1.25 1.00
concrete topping for floor tiles 3.00 cu.m(S) 5,000.00 14,982.50 1.25 1.00 3.00 3,500.00 500.00 4,000.00 11,986.00
floor tile - owner supply 59.93 sqm.(S) 1,000.00 59,930.00 1.25 1.00 59.93 350.00 450.00 800.00 47,944.00
wall tile - owner supply 24.94 sqm.(S) 1,000.00 24,940.00 1.25 1.00 24.94 350.00 450.00 800.00 19,952.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 59.93 sqm.(S) 875.00 52,438.75 1.25 1.00 59.93 450.00 250.00 700.00 41,951.00
Revealed 54.00 lm 375.00 20,250.00 1.25 1.00 54.00 200.00 100.00 300.00 16,200.00
c painting works 1.25 1.00
surface preparation 104.08 sqm.(S) 250.00 26,020.00 1.25 1.00 104.08 100.00 100.00 200.00 20,816.00
ceiling surface area (2-coats semi gloss latex paint finish) 59.93 sqm.(S) 625.00 37,456.25 1.25 1.00 59.93 300.00 200.00 500.00 29,965.00
wall surface area (top of floor to ceiling line) 44.15 sqm.(S) 625.00 27,593.75 1.25 1.00 44.15 300.00 200.00 500.00 22,075.00
total for Master's Bedroom w/ Balcony, WIC, & CR 263,611.25 1.25 total for Master's Bedroom w/ Balcony, WIC, & CR 210,889.00
18 Bedroom 2 w/ WIC & CR 1.25
a tile works 1.25
concrete topping for floor tiles 1.66 cu.m(S) 5,000.00 8,320.00 1.25 1.00 1.66 3,500.00 500.00 4,000.00 6,656.00
floor tile - owner supply 33.28 sqm.(S) 1,000.00 33,280.00 1.25 1.00 33.28 350.00 450.00 800.00 26,624.00
wall tile - owner supply 33.79 sqm.(S) 1,000.00 33,792.00 1.25 1.00 33.79 350.00 450.00 800.00 27,033.60
b ceiling works 1.25 1.00
hardiflex board on metal frame 33.28 sqm.(S) 875.00 29,120.00 1.25 1.00 33.28 450.00 250.00 700.00 23,296.00
Revealed 31.70 lm 375.00 11,887.50 1.25 1.00 31.70 200.00 100.00 300.00 9,510.00
c painting works 1.25 1.00
surface preparation 69.08 sqm.(S) 250.00 17,269.50 1.25 1.00 69.08 100.00 100.00 200.00 13,815.60
ceiling surface area (2-coats semi gloss latex paint finish) 33.28 sqm.(S) 625.00 20,800.00 1.25 1.00 33.28 300.00 200.00 500.00 16,640.00
wall surface area (top of floor to ceiling line) 35.80 sqm.(S) 625.00 22,373.75 1.25 1.00 35.80 300.00 200.00 500.00 17,899.00
total for Bedroom 2 w/ WIC & CR 176,842.75 1.25 total for Bedroom 2 w/ WIC & CR 141,474.20
19 Bedroom 3 w/ WIC & CR 1.25
a tile works 1.25
 concrete topping for floor tiles 2.04 cu.m(S) 5,000.00 10,187.50 1.25 1.00 2.04 3,500.00 500.00 4,000.00 8,150.00
floor tile - owner supply 40.75 sqm.(S) 1,000.00 40,750.00 1.25 1.00 40.75 350.00 450.00 800.00 32,600.00
wall tile - owner supply 25.15 sqm.(S) 1,000.00 25,150.00 1.25 1.00 25.15 350.00 450.00 800.00 20,120.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 40.75 sqm.(S) 875.00 35,656.25 1.25 1.00 40.75 450.00 250.00 700.00 28,525.00
Revealed 38.40 lm 375.00 14,400.00 1.25 1.00 38.40 200.00 100.00 300.00 11,520.00
c painting works 1.25 1.00
surface preparation 130.60 sqm.(S) 250.00 32,650.00 1.25 1.00 130.60 100.00 100.00 200.00 26,120.00
ceiling surface area (2-coats semi gloss latex paint finish) 40.75 sqm.(S) 625.00 25,468.75 1.25 1.00 40.75 300.00 200.00 500.00 20,375.00
wall surface area (top of floor to ceiling line) 89.85 sqm.(S) 625.00 56,156.25 1.25 1.00 89.85 300.00 200.00 500.00 44,925.00
total for Bedroom 3 w/ WIC & CR 240,418.75 1.25 total for Bedroom 3 w/ WIC & CR 192,335.00
20 Storage Area 1.25
a tile works 1.25
concrete topping for floor tiles 0.23 cu.m(S) 5,000.00 1,125.00 1.25 1.00 0.23 3,500.00 500.00 4,000.00 900.00
floor tile - owner supply 4.50 sqm.(S) 1,000.00 4,500.00 1.25 1.00 4.50 350.00 450.00 800.00 3,600.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 4.50 sqm.(S) 875.00 3,937.50 1.25 1.00 4.50 450.00 250.00 700.00 3,150.00
Revealed - lm 375.00 - 1.25 1.00 0.00 200.00 100.00 300.00 -
c painting works 1.25 1.00
surface preparation 26.83 sqm.(S) 250.00 6,707.50 1.25 1.00 26.83 100.00 100.00 200.00 5,366.00
ceiling surface area (2-coats semi gloss latex paint finish) 4.50 sqm.(S) 625.00 2,812.50 1.25 1.00 4.50 300.00 200.00 500.00 2,250.00
wall surface area (top of floor to ceiling line) 22.33 sqm.(S) 625.00 13,956.25 1.25 1.00 22.33 300.00 200.00 500.00 11,165.00
total for Storage Area 33,038.75 1.25 total for Storage Area 26,431.00
21 Family Area and Hallway 1.25
a tile works 1.25
concrete topping for floor tiles 2.03 cu.m(S) 5,000.00 10,170.00 1.25 1.00 2.03 3,500.00 500.00 4,000.00 8,136.00
floor tile - owner supply 40.68 sqm.(S) 1,000.00 40,680.00 1.25 1.00 40.68 350.00 450.00 800.00 32,544.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 40.68 sqm.(S) 875.00 35,595.00 1.25 1.00 40.68 450.00 250.00 700.00 28,476.00
Revealed 34.83 lm 375.00 13,061.25 1.25 1.00 34.83 200.00 100.00 300.00 10,449.00
c painting works 1.25 1.00
surface preparation 112.02 sqm.(S) 250.00 28,006.00 1.25 1.00 112.02 100.00 100.00 200.00 22,404.80
ceiling surface area (2-coats semi gloss latex paint finish) 40.68 sqm.(S) 625.00 25,425.00 1.25 1.00 40.68 300.00 200.00 500.00 20,340.00
wall surface area (top of floor to ceiling line) 71.34 sqm.(S) 625.00 44,590.00 1.25 1.00 71.34 300.00 200.00 500.00 35,672.00
total for Porch 197,527.25 1.25 total for Porch 158,021.80
22 Stairs 1.25
a tile works 1.25
concrete topping for floor tiles 0.65 cu.m(S) 5,000.00 3,265.00 1.25 1.00 0.65 3,500.00 500.00 4,000.00 2,612.00
floor tile - owner supply 13.06 sqm.(S) 1,000.00 13,060.00 1.25 1.00 13.06 350.00 450.00 800.00 10,448.00
b ceiling works 1.25 1.00
hardiflex board on metal frame 31.50 sqm.(S) 875.00 27,562.50 1.25 1.00 31.50 450.00 250.00 700.00 22,050.00
Revealed 27.25 lm 375.00 10,218.75 1.25 1.00 27.25 200.00 100.00 300.00 8,175.00
c painting works 1.25 1.00
surface preparation 128.02 sqm.(S) 250.00 32,005.00 1.25 1.00 128.02 100.00 100.00 200.00 25,604.00
ceiling surface area (2-coats semi gloss latex paint finish) 31.50 sqm.(S) 625.00 19,687.50 1.25 1.00 31.50 300.00 200.00 500.00 15,750.00
wall surface area (top of floor to ceiling line) 96.52 sqm.(S) 625.00 60,325.00 1.25 1.00 96.52 300.00 200.00 500.00 48,260.00
total for Stairs 166,123.75 1.25 total for Stairs 132,899.00
1.25
 TOTAL FOR SECOND FLOOR AREA 1,077,562.50 1.25 TOTAL FOR SECOND FLOOR AREA 862,050.00
1.25
III. EXTERIOR FINISHES 1.25
a ceiling works 1.25
ceiling eaves works (ficem board w/ frame) 135.75 sqm.(S) 875.00 118,781.25 1.25 1.00 135.75 450.00 250.00 700.00 95,025.00
b painting works 1.25 1.00 - -
b1 surface preparation 530.31 sqm.(S) 250.00 132,578.13 1.25 1.00 530.31 100.00 100.00 200.00 106,062.50
b2 exterior wall surface area - res. Bldg 342.56 sqm.(S) 687.50 235,511.72 1.25 1.00 342.56 300.00 250.00 550.00 188,409.38
b3 concrete canopy 52.00 sqm.(S) 687.50 35,750.00 1.25 1.00 52.00 300.00 250.00 550.00 28,600.00
b4 ceiling eaves surface area (2-coats semi gloss paint finish) 135.75 sqm.(S) 687.50 93,328.13 1.25 1.00 135.75 300.00 250.00 550.00 74,662.50
total for exterior finishings 615,949.22 1.25 total for exterior finishings 492,759.38
1.25
V. STAIRS,TERRACE AND BALCONY RAILING - BY OWNER / OTHERS 1.25
a Stainless Balcony railing w/ tempered glass frame - lm(S) - - 1.25 1.00 0.00 - - - -
b Stainless stair railing - lm(S) - - 1.25 1.00 0.00 - - - -
c stair railing w/ tempered glass frame - lm(S) - - 1.25 1.00 0.00 - - - -
total for railings - 1.25 total for railings -
VI DOORS W/ JAMB - OTHERS 1.25
DOORS W/ JAMB & ACCESSORIES - sets - - 1.25 1.00 0.00 - - - -
total for doors installation - 1.25 -
VII GLASS AND ALUMINUM WORKS - OTHERS 1.25
a GLASS AND ALUMINUM WORKS - lot - - 1.25 1.00 0.00 - - - -
total for glass works - 1.25 total for glass works -
1.25
TOTAL FOR ARCHITECTURAL WORKS 3,327,237.34 1.25 TOTAL FOR ARCHITECTURAL WORKS 2,661,789.88
1.25
II. ELECTRICAL FINISHING WORKS 1.25
1.0 LIGHTING FIXTURES (OWNER SUPPLY) & DEVICES 1.25
Lighting fixtures - owner supply 319.00 sets 625.00 199,375.00 1.25 1.00 319.00 - 500.00 500.00 159,500.00
Ceiling Fan - owner supply 15.00 sets 625.00 9,375.00 1.25 1.00 15.00 - 500.00 500.00 7,500.00
Exhaust Fan - owner supply 7.00 sets 625.00 4,375.00 1.25 1.00 7.00 - 500.00 500.00 3,500.00
1.25
DEVICES = SUPPLY & INSTALLATION 1.25
outlets 1.25
convenience outlet, 2-gang, 3-prong(panasonic) 65.00 sets 1,074.00 69,810.00 1.25 1.00 65.00 359.20 500.00 859.20 55,848.00
Weatherproof outlet, 2-gang, 3-prong(panasonic) 13.00 sets 1,800.25 23,403.25 1.25 1.00 13.00 940.20 500.00 1,440.20 18,722.60
GCFI outlet, 2-gang, 3-prong(panasonic) 8.00 sets 5,250.00 42,000.00 1.25 1.00 8.00 3,700.00 500.00 4,200.00 33,600.00
Floor outlet, 2-gang, 3-prong(panasonic) 2.00 sets 2,875.00 5,750.00 1.25 1.00 2.00 1,800.00 500.00 2,300.00 4,600.00
Special outlet, 1-gang, 3-prong(panasonic) 10.00 sets 945.25 9,452.50 1.25 1.00 10.00 256.20 500.00 756.20 7,562.00
ACU outlet, 1-gang, 3-prong(panasonic) 6.00 sets 945.25 5,671.50 1.25 1.00 6.00 256.20 500.00 756.20 4,537.20
Telephone & LAN/data outlet(panasonic) 10.00 sets 1,879.25 18,792.50 1.25 1.00 10.00 1,003.40 500.00 1,503.40 15,034.00
Cable TV outlet, 1-gang(panasonic) 10.00 sets 1,349.00 13,490.00 1.25 1.00 10.00 579.20 500.00 1,079.20 10,792.00
switches 1.25
1-gang, 1-way switch(panasonic) 7.00 sets 792.75 5,549.25 1.25 1.00 7.00 134.20 500.00 634.20 4,439.40
2-gang, 1-way switch(panasonic) 40.00 sets 892.75 35,710.00 1.25 1.00 40.00 214.20 500.00 714.20 28,568.00
3-gang, 1-way switch(panasonic) 23.00 sets 992.75 22,833.25 1.25 1.00 23.00 294.20 500.00 794.20 18,266.60
2-gang, 3-way switch(panasonic) 2.00 sets 1,062.75 2,125.50 1.25 1.00 2.00 350.20 500.00 850.20 1,700.40
 Total for lighting fixtures & devices 467,712.75 1.25 374,170.20
III. PLUMBING FINISHING WORKS 1.25
FIXTURES AND ACCESORIES & Equipments - OWNER SUPPLY 1.25
water closet 7.00 sets 3,750.00 26,250.00 1.25 1.00 7.00 - 3,000.00 3,000.00 21,000.00
lavatory 8.00 sets 3,750.00 30,000.00 1.25 1.00 8.00 - 3,000.00 3,000.00 24,000.00
Shower 7.00 pcs 3,125.00 21,875.00 1.25 1.00 7.00 - 2,500.00 2,500.00 17,500.00
Kitchen sink 5.00 sets 5,000.00 25,000.00 1.25 1.00 5.00 - 4,000.00 4,000.00 20,000.00
faucets 18.00 pcs 625.00 11,250.00 1.25 1.00 18.00 - 500.00 500.00 9,000.00
Total for fixtures and accessories 114,375.00 1.25 91,500.00
1.25
TOTAL DIRECT COST 3,909,325.09 1.25 TOTAL DIRECT COST 3,127,460.08
VAT - 12 % 1.25 VAT - 12 %
GRAND TOTAL 1.25 GRAND TOTAL
NOTES:
BASEMENT 0 0
CABINETS, & DOORS W/ JAMBS = BY OTHERS GF AREA 358.13 358
RAILINGS AND WOOD THREADS = BY OTHERS 2F AREA 213.16 213
GLASS WORKS & WINDOW STEEL GRILLS = BY OTHERS TOTAL FLOOR AREA 571
PLUMBING FIXTURES AND ACCESSORIES = BY OWNER SUPPLY TOTAL PRICE
PRESSURE TANK & WATER PUMP MOTOR = BY OWNER SUPPLY W/ MARK UP 17,379,875.73
ELECTRICAL LIGHT FIXTURES, CEILING FAN, & EXHAUST FAN = BY OWNER SUPPLY W/O MARK UP 14,003,900.58
FLOOR & WALL TILES = BY OWNER SUPPLY
CORBEL DESIGN = NO DETAIL/NOT INCLUDED PRICE PER SQ.M 30,437.61 W/ MARK UP
PRICE PER SQ.M 24,525.22 W/O MARK UP

JAKBILT KONSTRUKT CORPORATION CONFORME

_______________________________ ______________________________
Fernando Joseph L. Jakosalem Owner