PROPOSED TWO UNIT TOWNHOUSE

MR. & MRS. GEREARD JAYSON B. DANDAN

LOT 9, BLOCK 7, AFP OFFICERS VILLAGE, WESTERN BICUTAN, TAGUIG CITY, METRO MANILA
MATERIALS LABOR/EQUIP SPECIALTY WRKS TOTAL
code description unit qty
unit cost amount unit cost amount unit cost amount unit cost amount Sub-Totals
1.00 PRELIMINARIES and GENERAL CONSTRUCTION REQUIREMENTS
1.01 Mobilization lot 1.00 - - - - 25,000.00 25,000.00 25,000.00 25,000.00
1.02 Temporary Facilities lot 1.00 - - - - 40,000.00 40,000.00 40,000.00 40,000.00
1.03 Cleaning and Demobilization lot 1.00 - - - - 20,000.00 20,000.00 20,000.00 20,000.00

Sub-Total - - 85,000.00 85,000.00

2.00 SITE WORKS

2.01 Site Clearing sq m 330.25 - - 12.50 4,128.14 - - 12.50 4,128.14
2.02 Staking and Layout lot 1.00 - - 12,000.00 12,000.00 - - 12,000.00 12,000.00
2.03 Excavation cu m 88.50 - - 180.00 15,930.00 - - 180.00 15,930.00
2.04 Fill, backfill and compaction cu m 66.38 350.00 23,231.25 250.00 16,593.75 - - 600.00 39,825.00
2.05 Gravel Bedding cu m 10.22 850.00 8,687.00 112.50 1,149.75 - - 962.50 9,836.75
2.06 Soil Poisoning
2.06a Lentrek pcs 12.00 950.00 11,400.00 285.00 3,420.00 - - 1,235.00 14,820.00
2.07 Haul out disposable materials lot 1.00 - - - - 15,000.00 15,000.00 15,000.00 15,000.00
2.08 Fencing and Gate lot 1.00 - - - - 140,000.00 140,000.00 140,000.00 140,000.00

Sub-Total 43,318.25 53,221.64 155,000.00 251,539.89

3.00 CONCRETE WORKS

3.01 Formworks/scaffolds m2 366.00 850.00 311,100.00 255.00 93,330.00 - - 1,105.00 404,430.00
3.02 Column Footings cu.m. 7.28 3,240.00 23,587.20 648.00 4,717.44 - - 3,888.00 28,304.64
3.03 Footing Tie Beams cu. m. 7.24 3,240.00 23,457.60 648.00 4,691.52 - - 3,888.00 28,149.12
3.04 Grade Beams cu.m. 14.40 3,240.00 46,656.00 648.00 9,331.20 - - 3,888.00 55,987.20
3.05 Columns cu.m. 13.58 3,240.00 43,999.20 648.00 8,799.84 - - 3,888.00 52,799.04
3.06 Beams and Roof Beams cu.m. 22.86 3,240.00 74,066.40 648.00 14,813.28 - - 3,888.00 88,879.68
3.07 Lintel Beams cu.m. 2.50 3,240.00 8,100.00 648.00 1,620.00 - - 3,888.00 9,720.00
3.08 Slabs on Grade cu.m. 19.40 3,240.00 62,856.00 648.00 12,571.20 - - 3,888.00 75,427.20
3.09 Suspended Slab cu.m. 32.52 3,240.00 105,364.80 648.00 21,072.96 - - 3,888.00 126,437.76
3.10 Reinforcing Bars all sizes kgs 12,033.10 40.00 481,323.95 10.00 120,330.99 - - 50.00 601,654.94
3.11 Tie wires and others kgs 300.65 75.00 22,548.59 20.00 6,012.96 - - 95.00 28,561.54
3.12 Waterproofing Works m2 104.96 250.00 26,240.00 45.00 4,723.20 - - 295.00 30,963.20

Sub-Total 1,229,299.74 302,014.58 - 1,531,314.32

4.00 MASONRY WORKS & DRY WALL

150mm thk CHB with mortar filler & bars (including
4.01 Plaster) sq m 598.86 240.00 143,726.40 60.00 35,931.60 - 300.00 179,658.00
100mm thk CHB with mortar filler & bars (including
4.02 Plaster) sq m 62.06 190.00 11,791.40 50.00 3,103.00 - 240.00 14,894.40
4.03 Dry Wall sq m 69.32 875.00 60,655.00 310.00 21,489.20 - 1,185.00 82,144.20

Sub-Total 216,172.80 60,523.80 - 276,696.60

5.00 STRUCTURAL STEEL WORKS 1.03

5.01 Steel Purlins pcs 24.00 820.69 19,696.55 287.24 6,893.79 - - 1,107.93 26,590.34
5.02 Sag Rods pcs 18.00 210.30 3,785.43 73.61 1,324.90 - - 283.91 5,110.33
5.03 C4x5.4 (SR1) pcs 4.00 2,769.83 11,079.31 969.44 3,877.76 - - 3,739.27 14,957.07
5.04 W6x8.5 (SR2) pcs 14.00 4,534.31 63,480.34 1,587.01 22,218.12 - - 6,121.32 85,698.46
5.05 W8x12 (SG1) pcs 4.00 6,550.13 26,200.52 2,292.55 9,170.18 - - 8,842.67 35,370.70
5.06 (SG2) 2.00 6,550.13 13,100.26 2,292.55 4,585.09 - - 8,842.67 17,685.35
5.07 SC1 pcs 4.00 6,547.05 26,188.21 2,291.47 9,165.87 - - 8,838.52 35,354.08
5.08 Base Plate sq m 0.48 4,166.00 1,999.68 1,458.10 699.89 - - 5,624.10 2,699.57
5.09 Anchor Bolts, Connectors pcs 32.00 60.00 1,920.00 21.00 2,352.00 - - 81.00 4,272.00
5.10 Machine Bolts pcs 112.00 50.00 5,600.00 17.50 1,960.00 - - 67.50
5.11 Welding Rods boxes 8.00 1,800.00 14,400.00 630.00 5,040.00 - - 2,430.00 19,440.00
5.12 Epoxy Paint primer (2 coats) gal 16.00 650.00 10,400.00 227.50 3,640.00 - - 877.50 14,040.00

Sub-Total 197,850.29 70,927.60 - 268,777.89

6.00 ROOFING AND INSULATION

6.01 Roofing Sheets (Tilespan duratile) sq m 118.50 2,000.00 237,000.00 800.00 94,800.00 - - 2,800.00 331,800.00
PROPOSED TWO UNIT TOWNHOUSE
MR. & MRS. GEREARD JAYSON B. DANDAN
LOT 9, BLOCK 7, AFP OFFICERS VILLAGE, WESTERN BICUTAN, TAGUIG CITY, METRO MANILA
MATERIALS LABOR/EQUIP SPECIALTY WRKS TOTAL
code description unit qty
unit cost amount unit cost amount unit cost amount unit cost amount Sub-Totals
6.02 Bended Accessories
6.02a R-cap pcs 16.00 425.00 6,800.00 127.50 2,040.00 - - 552.50 8,840.00
6.02b V-gutter pcs 16.00 473.00 7,568.00 141.90 2,270.40 - - 614.90 9,838.40
6.02c W-flashing pcs 16.00 473.00 7,568.00 141.90 2,270.40 - - 614.90 9,838.40
6.02d Capping flashing pcs 10.00 473.00 4,730.00 141.90 1,419.00 - - 614.90 6,149.00
6.04 1" Metal Drive Screw pcs 6,700.00 3.64 24,388.00 1.09 7,316.40 - - 4.73 31,704.40
6.05 5/32" x 3/4" Blind Rivets pcs 6,900.00 1.30 8,970.00 0.39 2,691.00 - - 1.69 11,661.00
6.06 Silicone Sealant cart 16.00 112.50 1,800.00 33.75 540.00 - - 146.25 2,340.00
6.08 1" Concrete Nail kgs 3.00 75.00 225.00 22.50 67.50 - - 97.50 292.50
6.09 Roofing R-15 Foil Insulation ( 1 side) rolls 6.00 3,200.00 19,200.00 800.00 4,800.00 - - 4,000.00 24,000.00

Sub-Total 318,249.00 118,214.70 - 436,463.70

7.00 DOORS and WINDOWS

Doors:
7.01 Door type A (decor solid panel w/ carving) set 2.00 - - - - 5,250.00 10,500.00 5,250.00 10,500.00
7.02 Door type B (solid core w/ raised panel) set 8.00 - - - - 4,850.00 38,800.00 4,850.00 38,800.00
7.03 Door type C (semi solid flush) set 4.00 - - - - 3,550.00 14,200.00 3,550.00 14,200.00
7.04 Door type D (hollow core flush) set 4.00 - - - - 2,000.00 8,000.00 2,000.00 8,000.00
Door Jambs:
7.05 2 x 8 (Yacal) set 4.00 - - - - 3,800.00 15,200.00 3,800.00 15,200.00
7.06 2 x 6 (Yacal) set 14.00 - - - - 2,500.00 35,000.00 2,500.00 35,000.00
Door Accessories:
7.05 Lockset set 18.00 550.00 9,900.00 110.00 1,980.00 - - 660.00 11,880.00
7.05 Hinges set 54.00 150.00 8,100.00 30.00 1,620.00 - - 180.00 9,720.00

Sub-Total 18,000.00 3,600.00 121,700.00 143,300.00

Windows: Aluminum powder coated windows with

3/16" thk glass and flyscreen sq m 25.34 - - - - 5,000.00 126,700.00 5,000.00 126,700.00

Sub-Total - - 126,700.00 126,700.00

8.00 STAIRS
8.01 Steel rails lot 2.00 - - - - 25,000.00 50,000.00 25,000.00 50,000.00

Sub-Total - - 50,000.00 50,000.00

9.00 WALL FINISHES

9.01 Plaster finish on Chb walls sq m 1,218.64 150.00 182,796.00 150.00 182,796.00 - - 300.00 365,592.00

Sub-Total 182,796.00 182,796.00 - 365,592.00

10.00 CEILING WORKS

10.01 Ceiling works sq m 190.34 650.00 123,721.00 325.00 61,860.50 - - 975.00 185,581.50
10.02 Eaves works sq m 89.64 300.00 26,892.00 150.00 13,446.00 - - 450.00 40,338.00

Sub-Total 150,613.00 75,306.50 - 225,919.50

10.00 FINISHES
10.01 Floor finishes sq m 187.88 650.00 122,122.00 162.50 30,530.50 - - 812.50 152,652.50
10.02 Wall finishes sq m 68.34 600.00 41,004.00 150.00 10,251.00 - - 750.00 51,255.00
10.03 Kitchen wall finishes sq m 5.48 600.00 3,288.00 150.00 822.00 - - 750.00 4,110.00

Sub-Total 166,414.00 41,603.50 - 208,017.50

11.00 KITCHEN EQUIPMENT & FURNISHINGS sq m 4.77 1,500.00 7,159.69 450.00 2,147.91 - - 1,950.00 9,307.60

Sub-Total 7,159.69 2,147.91 - 9,307.60

12.00 CABINET WORKS cu m 7.80 1,850.00 14,430.00 555.00 4,329.00 - - 2,405.00 18,759.00

Sub-Total 14,430.00 4,329.00 - 18,759.00

PROPOSED TWO UNIT TOWNHOUSE
MR. & MRS. GEREARD JAYSON B. DANDAN
LOT 9, BLOCK 7, AFP OFFICERS VILLAGE, WESTERN BICUTAN, TAGUIG CITY, METRO MANILA
MATERIALS LABOR/EQUIP SPECIALTY WRKS TOTAL
code description unit qty
unit cost amount unit cost amount unit cost amount unit cost amount Sub-Totals

13.00 PAINTING WORKS sq m 815.75 200.00 163,150.00 60.00 48,945.00 - - 260.00 212,095.00

Sub-Total 163,150.00 48,945.00 - 212,095.00

14.00 ELECTRICAL WORKS sq m 190.34 900.00 171,306.00 300.00 57,102.00 - - 1,200.00 228,408.00

Sub-Total 171,306.00 57,102.00 - 228,408.00

15.00 LIGHTING FIXTURES

Pin Light pcs 32.00 200.00 6,400.00 60.00 1,920.00 - - 260.00 8,320.00
Flourescent Lamp pcs 34.00 250.00 8,500.00 75.00 2,550.00 - - 325.00 11,050.00
Wall Lamp pcs 8.00 300.00 2,400.00 90.00 720.00 - - 390.00 3,120.00

Sub-Total 17,300.00 5,190.00 - 22,490.00

16.00 PLUMBING WORKS

19.01 Sewage System
19.01a Septic Tank lot 2.00 36,250.00 72,500.00 14,500.00 29,000.00 - - 50,750.00 101,500.00
19.02 Water Distribution System lot 2.00 16,000.00 32,000.00 4,800.00 9,600.00 - - 20,800.00 41,600.00
19.03 Storm Drainage System lot 2.00 12,000.00 24,000.00 3,600.00 7,200.00 - - 15,600.00 31,200.00

Sub-Total 128,500.00 45,800.00 - 174,300.00

17.00 PLUMBING FIXTURES

20.01 Lavatory pcs 6.00 2,500.00 15,000.00 375.00 2,250.00 - - 2,875.00 17,250.00
20.02 Water Closet pcs 6.00 3,500.00 21,000.00 525.00 3,150.00 - - 4,025.00 24,150.00
20.03 Shower Head pcs 6.00 1,300.00 7,800.00 195.00 1,170.00 - - 1,495.00 8,970.00
20.04 Soap Holder pcs 6.00 250.00 1,500.00 37.50 225.00 - - 287.50 1,725.00
20.05 Toilet Paper Holder pcs 6.00 250.00 1,500.00 37.50 225.00 - - 287.50 1,725.00
20.06 Curtain Enclosure pcs 6.00 450.00 2,700.00 67.50 405.00 - - 517.50 3,105.00
20.07 Exhaust Fan pcs 6.00 1,500.00 9,000.00 225.00 1,350.00 - - 1,725.00 10,350.00
20.08 Mirror pcs 6.00 850.00 5,100.00 127.50 765.00 - - 977.50 5,865.00

Sub-Total 63,600.00 9,540.00 - 73,140.00

TOTAL ESTIMATED COST 4,707,821.01

Arch. Alfredo V. Gutierrez

Reg. No. # 5090 UAP No. # 1113
IAPOA No. # 1113-028586-121508
TIN No. # 141839342 PTR No. # 0595394
Formworks/scaffolds 311,100.00 311,100.00
Column Footings 23,587.20
Footing Tie Beams 23,457.60
Grade Beams 46,656.00
Columns 43,999.20
Beams and Roof Beams 74,066.40
Lintel Beams 8,100.00
Slabs on Grade 62,856.00
Suspended Slab 105,364.80 388,087.20
Reinforcing Bars all sizes 481,323.95
Tie wires and others 22,548.59 503,872.54 814,972.54
1,203,059.74 1,203,059.74