Crystal Dreams

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

Tel. Nos. : 645-2164 / 994-4206
Telefax No. : 646-1837
DEVELOPMENT CORPORATION E-mail : [email protected]

For: Marivic de Mesa

From: Crystal Dreams Development Corporation
Subject: Proposed Two Storey Residential Bldg./House demolition
Date: February 12, 2021

Coverage of work is as follows:

Item No. Description Amount Remarks

I. HOUSE DEMOLITION 247,500.00
SCOPE OF WORKS:
* Breaking/demolition of existing : perimeter and interior walls
ceiling and removal of existing roof and roof truss
* Disposal of debris

II. TWO STOREY RESIDENTIAL BUILDING 2,073,000.00

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

40% DP and progress billing upon completion

For clarifications, please call our office at 8645-2164 c/o Engr. Walter Garcia

Thank you.

Cristy Bernardo - Santos

President
 MATERIALS DESCRIPTION UNIT QTY PRICE MATERIALS LABOR TOTAL AMOUNT
AMOUNT AMOUNT
1.0 BARRACKS/ FENCE 2x3 Coco Lumber pcs 30 140 4,200.00 630.00 4,830.00
CWN 2 kgs 3 60 180.00 27.00 207.00
CWN3 kgs 5 70 350.00 52.50 402.50
Corr.roof pcs 10 320 3,200.00 480.00 3,680.00
U.Nail kgs 5 120 600.00 90.00 690.00
3/8 Formply pcs 10 580 5,800.00 870.00 6,670.00
Bluesack roll 1 3500 3,500.00 525.00 4,025.00
17,830.00 2,674.50 20,504.50

2.0 EARTHWORKS
Layout/staking
2x3 Coco Lumber pcs 50 150.00 7,500.00 1,500.00 9,000.00
CWN 4 kgs 5 90.00 450.00 90.00 540.00
Tansi rolls 5 30.00 150.00 30.00 180.00
8,100.00 1,620.00 9,720.00
Excavation Column/Footing
13.824 cu.m Bareta pcs 4 450.00 1,800.00 6,912.00 8,712.00
8 col Pala pcs 4 450.00 1,800.00 1,800.00
3,600.00 6,912.00 10,512.00
Excavation FTB
5.76 cu.m - 2,880.00 2,880.00
32 m - -
- 2,880.00 2,880.00
Excavation Septic Tank -
5.40 cu.m - 2,700.00 2,700.00
- -
- 2,700.00 2,700.00
Backfill and Compaction
30.57 cu.m Escombro cu.m 82.25 240.00 19,740.00 13,982.50 33,722.50
19,740.00 13,982.50 33,722.50
Soil Poisoning
32 sq.m Soil Guard gal 1 3,500.00 3,500.00 525.00 4,025.00
3,500.00 525.00 4,025.00
Gravel Bedding
1.6 cu.m 3/4 Gravel cu.m 4.1 1,950.00 7,995.00 820.00 8,815.00
Kartilya pcs 1 3,000.00 3,000.00 3,000.00
10,995.00 820.00 11,815.00
TOTAL EARTHWORKS/BARRACKS 95,879.00
 LABOR COST 32,114.00 50.36%
MATERIALS COST 63,765.00
3.0 CONCRETE WORKS
Footing -
3.456 cu.m Cement bags 28 210.00 5,806.08 1,451.52 7,257.60
5.608 hrs Sand cu.m 2.985984 950.00 2,836.68 709.17 3,545.86
3/4 Gravel cu.m 4.478976 1,950.00 8,734.00 2,183.50 10,917.50
Gasoline liters 5 50.00 250.00 62.50 312.50
17,626.77 4,406.69 22,033.46

Footing Tie Beam

Perimeter 32 Cement bags 20 210.00 4,300.80 1,075.20 5,376.00
VOLUME 2.56 Sand cu.m 2.21184 950.00 2,101.25 525.31 2,626.56
4.41 hrs 3/4 Gravel cu.m 3.31776 1,950.00 6,469.63 1,617.41 8,087.04
Gasoline liters 5 50.00 250.00 62.50 312.50
13,121.68 3,280.42 16,402.10
Slab-On-Grade Cement bags 26 210.00 5,376.00 1,344.00 6,720.00
AREA 32 Sand cu.m 2.7648 950.00 2,626.56 656.64 3,283.20
VOLUME 3.2 3/4 Gravel cu.m 3.456 1,950.00 6,739.20 1,684.80 8,424.00
5.3 hrs Gasoline liters 3 50.00 150.00 37.50 187.50
14,891.76 3,722.94 18,614.70
Columns
H1 = 5m (8) 40 Cement bags 39.04 210.00 8,198.40 2,049.60 10,248.00
H2= 7(3) 21 Sand cu.m 4.21632 950.00 4,005.50 1,001.38 5,006.88
61 3/4 Gravel cu.m 6.32448 1,950.00 12,332.74 3,083.18 15,415.92
Volume 4.88 Gasoline liters 4 50.00 200.00 50.00 250.00
7.5 hrs -
24,736.64 6,184.16 30,920.80
Second Floor Beams -
Perimeter 47 Cement bags 30.08 210.00 6,316.80 1,579.20 7,896.00
200x400 Sand cu.m 3.24864 950.00 3,086.21 771.55 3,857.76
Volume 3.76 3/4 Gravel cu.m 4.87296 1,950.00 9,502.27 2,375.57 11,877.84
6.0 hrs Gasoline liters 4 50.00 200.00 50.00 250.00
19,105.28 4,776.32 23,881.60
Roof Beam
Perimeter 29.8 Cement bags 8.94 210.00 1,877.40 563.22 2,440.62
150x250 Sand cu.m 0.96552 950.00 917.24 275.17 1,192.42
Volume 1.1175 3/4 Gravel cu.m 1.44828 1,950.00 2,824.15 847.24 3,671.39
2.49 hrs Gasoline liters 2 50.00 100.00 30.00 130.00
5,718.79 1,715.64 7,434.43
Second Floor Slab
 Area 39.09 Cement bags 35.181 210.00 7,388.01 2,585.80 9,973.81
Volume 3.909 Sand cu.m 1.9545 950.00 1,856.78 649.87 2,506.65
3/4 Gravel cu.m 5.699322 1,950.00 11,113.68 3,889.79 15,003.47
6.8635 hrs Gasoline liters 6 50.00 300.00 105.00 405.00
20,658.46 7,230.46 27,888.92
Stairs
Volume Cement bags 24 210.00 5,040.00 1,260.00 6,300.00
Sand cu.m 2.592 950.00 2,462.40 615.60 3,078.00
3/4 Gravel cu.m 3.24 1,950.00 6,318.00 1,579.50 7,897.50
5 hrs Gasoline liters 2 50.00 100.00 25.00 125.00
13,920.40 3,480.10 17,400.50
Canopy
Volume 0.2025 Cement bags 2.62 210.00 550.20 247.59 797.79
Sand cu.m 0.28296 950.00 268.81 120.97 389.78
3/4 Gravel cu.m 0.3537 1,950.00 689.72 310.37 1,000.09
Gasoline liters 50.00 - - -
1,508.73 678.93 2,187.65
Kitchen Counters
Volume 0.11 Cement bags 0.88 210.00 184.80 55.44 240.24
Sand cu.m 0.09504 950.00 90.29 27.09 117.37
3/4 Gravel cu.m 0.1188 1,950.00 231.66 69.50 301.16
Gasoline liters 50.00 - - -
506.75 152.02 658.77
TOTAL CONCRETE WORKS 167,422.94
LABOR COST 35,627.68 27.03%
MATERIALS COST 131,795.26
4.0 FORM WORKS
FTB 3/8 Formply pcs 6.6666667 580.00 3,866.67 1,353.33 5,220.00
Perimeter 32 2x3x10 CCL pcs 41.967213 140.00 5,875.41 2,056.39 7,931.80
200x400 CWN 1 1/2 kgs 3 70.00 210.00 73.50 283.50
CWN 3 kgs 3 60.00 180.00 63.00 243.00
10,132.08 3,546.23 13,678.30
Columns 3/8 Formply pcs 12.708333 580.00 7,370.83 2,579.79 9,950.63
H1 = 5m (8) 40 2x3x10 CCL pcs 66.666667 140.00 9,333.33 3,266.67 12,600.00
H2= 7(3) 21 CWN 1 1/2 kgs 5 70.00 350.00 122.50 472.50
61 CWN 3 kgs 7 60.00 420.00 147.00 567.00
17,474.17 6,115.96 23,590.13
Second Floor Beams 3/8 Formply pcs 9.7916667 580.00 5,679.17 2,839.58 8,518.75
Perimeter 47 2x3x10 CCL pcs 92.459016 140.00 12,944.26 6,472.13 19,416.39
200x400 Scaff 2x3x10 CCL pcs 113.991 140.00 15,958.74 7,979.37 23,938.11
37.997 CWN 1 1/2 kgs 5 70.00 350.00 175.00 525.00
 CWN 3 kgs 10 60.00 600.00 300.00 900.00
CWN 4 kgs 10 70.00 700.00 350.00 1,050.00
36,232.17 18,116.08 54,348.25
Roof Beam
Perimeter 29.8 3/8 Formply pcs 6.2083333 580.00 3,600.83 2,340.54 5,941.38
150x250 2x3x10 CCL pcs 39.081967 140.00 5,471.48 3,556.46 9,027.93
CWN 1 1/2 kgs 2 70.00 140.00 91.00 231.00
CWN 3 kgs 2 60.00 120.00 78.00 198.00
Concrete Nail 3 kgs 3 110.00 330.00 214.50 544.50
9,662.31 6,280.50 15,942.81
SecondFloor Slab
Area 39.09 3/8 Formply pcs 13.572917 580.00 7,872.29 3,385.09 11,257.38
2x3x10 CCL pcs 312.72 140.00 43,780.80 18,825.74 62,606.54
CWN 1 1/2 kgs 5 70.00 350.00 150.50 500.50
CWN 3 kgs 7 60.00 420.00 180.60 600.60
Concrete Nail 3 kgs 3 110.00 330.00 141.90 471.90
52,753.09 22,683.83 75,436.92
Stairs -
3/8 Formply pcs 10 580.00 5,800.00 1,160.00 6,960.00
2x3x10 CCL pcs 60 140.00 8,400.00 1,680.00 10,080.00
CWN 1 1/2 kgs 4 70.00 280.00 56.00 336.00
CWN 3 kgs 6 60.00 360.00 72.00 432.00
Concrete Nail 3 kgs 1 110.00 110.00 22.00 132.00
14,950.00 2,990.00 17,940.00
Concrete Ledge Canopy
3/8 Formply pcs 1 580.00 580.00 290.00 870.00
2x3x10 CCL pcs 10 140.00 1,400.00 700.00 2,100.00
CWN 1 1/2 kgs 0.5 70.00 35.00 17.50 52.50
CWN 3 kgs 1 60.00 60.00 30.00 90.00
Concrete Nail 3 kgs 0.5 110.00 55.00 27.50 82.50
2,130.00 1,065.00 3,195.00
Kitchen Counters -
Area 1.1 3/8 Formply pcs 580.00 - - -
2x3x10 CCL pcs 140.00 - - -
CWN 1 1/2 kgs 1 70.00 70.00 21.00 91.00
CWN 3 kgs 0.5 60.00 30.00 9.00 39.00
Concrete Nail 3 kgs 0.25 110.00 27.50 8.25 35.75
127.50 38.25 204.00
TOTAL FORM WORKS 204,335.41
LABOR COST 60,835.85 43.04%
MATERIALS COST 141,331.31
5.0 REINFORCING BARS
Footing/FTB
8 1.20m x 1.20m W=9.468 kgs 16mm x 6.0 gr.33 pcs 26.1 380.00 9,918.00 4,463.10 14,381.10
247.1148 W=9.468 kgs 16mm x 6.0 gr.33 pcs 23.272727 380.00 8,843.64 3,979.64 12,823.27
W=5.328 kgs 12mm x 6.0 gr.33 pcs 11.636364 290.00 3,374.55 1,518.55 4,893.09
FTB 32 W=3.696 kgs 10mm x 6.0 gr.33 pcs 155.00 - - -
W=3.50 kgs 9mm x 6.0 gr.33 pcs 90.00 - - -
W= 25 kgs GI Tie Wire #16 kgs 11.686525 60.00 701.19 315.54 1,016.73
Hacksaw Blade pcs 12.201818 55.00 671.10 302.00 973.10
23,508.47 10,578.81 34,087.29
Column
8 16mm x 6.0 gr.33 pcs 114 380.00 43,320.00 12,996.00 56,316.00
H1 = 5m (8) 40 12mm x 6.0 gr.33 pcs 14 290.00 4,060.00 1,218.00 5,278.00
H2= 7(3) 21 10mm x 6.0 gr.33 pcs 155.00 - - -
61 9mm x 6.0 gr.33 pcs 83.333333 90.00 7,500.00 2,250.00 9,750.00
1445.610667 GI Tie Wire #16 kgs 29.8486 60.00 1,790.92 537.27 2,328.19
Fence =48 pcs Hacksaw Blade pcs 42.266667 55.00 2,324.67 697.40 3,022.07
58,995.58 17,698.67 76,694.26
SOG
Area 32 16mm x 6.0 gr.33 pcs 380.00 - - -
Pieces/m² 0.962 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 37.264033 155.00 5,775.93 1,732.78 7,508.70
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 3.4431967 60.00 206.59 61.98 268.57
Hacksaw Blade pcs 3.7264033 55.00 204.95 61.49 266.44
6,187.47 1,856.24 8,043.71
2nd Floor Slab
Area 39.09 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 107.99863 155.00 16,739.79 10,043.87 26,783.66
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 9.9790734 60.00 598.74 359.25 957.99
Hacksaw Blade pcs 10.799863 55.00 593.99 356.40 950.39
17,932.52 10,759.51 28,692.04
2F Beam
Perimeter 47 16mm x 6.0 gr.33 pcs 45.192308 380.00 17,173.08 10,303.85 27,476.92
200x400 12mm x 6.0 gr.33 pcs 17.407407 290.00 5,048.15 3,028.89 8,077.04
10mm x 6.0 gr.33 pcs 155.00 - - -
9mm x 6.0 gr.33 pcs 64.666667 90.00 5,820.00 3,492.00 9,312.00
GI Tie Wire #16 kgs 18.674019 60.00 1,120.44 672.26 1,792.71
Hacksaw Blade pcs 18.180912 55.00 999.95 599.97 1,599.92
 30,161.62 18,096.97 48,258.59
Roof Beam
Perimeter 29.8 16mm x 6.0 gr.33 pcs 380.00 - - -
150x250 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 32.509091 155.00 5,038.91 3,275.29 8,314.20
9mm x 6.0 gr.33 pcs 49.666667 90.00 4,470.00 2,905.50 7,375.50
GI Tie Wire #16 kgs 7.3496733 60.00 440.98 286.64 727.62
Hacksaw Blade pcs 8.2175758 55.00 451.97 293.78 745.75
10,401.86 6,761.21 17,163.06
Stairs 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 16 290.00 4,640.00 2,784.00 7,424.00
10mm x 6.0 gr.33 pcs 42 155.00 6,510.00 3,906.00 10,416.00
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 6.012 60.00 360.72 216.43 577.15
Hacksaw Blade pcs 9.6666667 55.00 531.67 319.00 850.67
12,042.39 7,225.43 19,267.82
CHB Wall
Firewall 10mm x 6.0 gr.33 pcs 155.00 - - -
GF-Wall 24.5 10mm x 6.0 gr.33 pcs 68.393939 155.00 10,601.06 6,360.64 16,961.70
2F-Wall 37.2522 10mm x 6.0 gr.33 pcs 76.731273 155.00 11,893.35 7,136.01 19,029.36
Fence 10mm x 6.0 gr.33 pcs 9 155.00 1,395.00 837.00 2,232.00
Garage and -
Laundry 10mm x 6.0 gr.33 pcs 155.00 - - -
Aw(gf) 4.32 -
Ad(gf) 5.25 9mm x 6.0 gr.33 -
Aw(2f) 8.88 GI Tie Wire #16 kgs 14.24117 60.00 854.47 512.68 1,367.15
Ad(2f) 10.92 Hacksaw Blade pcs 10.275014 55.00 565.13 339.08 904.20
25,309.00 15,185.40 40,494.41
Ledge, S.Tank and
Kit. Countertop 10mm x 6.0 gr.33 pcs 16.345455 155.00 2,533.55 1,520.13 4,053.67
Ledge 0.30 x 2 10mm x 6.0 gr.33 pcs 9.0909091 155.00 1,409.09 845.45 2,254.55
S.Tank 1.5x2.40 10mm x 6.0 gr.33 pcs 3.0909091 155.00 479.09 287.45 766.55
Countertop 0.60x2.0 9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 0.7131818 60.00 42.79 25.67 68.47
Hacksaw Blade pcs 2.8527273 55.00 156.90 94.14 251.04
4,621.42 2,772.85 7,394.27
16mm 208.565035 TIE WIRE : TOTAL RSB WORKS 280,095.44
12mm 59.04377104 87.7062690133356 LABOR COST 90,935.10 48.07%
10mm 393.424239 3.50825076053342 MATERIALS COST 189,160.33
9mm 197.6666667
6. STEEL TRUSSES AND ROOFING, TERRACE,STAIR GRILLS
 Area 55.94 2x6x1.20mm C-Purlins pcs 12.316 680.00 8,374.88 3,014.96 11,389.84
width 6.8 2x3x1.20mm C-Purlins pcs 19.945455 450.00 8,975.45 3,231.16 12,206.62
Length 8.22 10mm x 6 pcs 5 155.00 775.00 279.00 1,054.00
8.4 Welding Rod kgs 20 150.00 3,000.00 1,080.00 4,080.00
58.8 3/4x3/4 Tubular pcs 10 370.00 3,700.00 1,332.00 5,032.00
1x2 Tubular pcs 5 650.00 3,250.00 1,170.00 4,420.00
2x2 tubular pcs 10 700.00 7,000.00 2,520.00 9,520.00
Plainsheet #16 pcs 1,600.00 - - -
Grinding Disk pcs 15 100.00 1,500.00 540.00 2,040.00
Cutting Disk pcs 15 100.00 1,500.00 540.00 2,040.00
Cut-Off Disk 14 pcs 3 330.00 990.00 356.40 1,346.40
Red Oxide gal 2 365.00 730.00 262.80 992.80
P.Brush 2 pcs 5 35.00 175.00 63.00 238.00
Paint Thinner pcs 3 270.00 810.00 291.60 1,101.60
Ga.26 Roof LM 60.12 350.00 21,042.00 7,575.12 28,617.12
Ridge Roll pcs 350.00 - - -
Wall Capping/Flashing pcs 800.00 - - -
Wall Flashing pcs 400.00 - - -
Outside Gutter pcs 3.9565217 500.00 1,978.26 712.17 2,690.43
Tekscrew pcs 223.44 5.00 1,117.20 402.19 1,519.39
Sealant tube 5 200.00 1,000.00 360.00 1,360.00
TUP cans 2 200.00 400.00 144.00 544.00
Blind Rivets box 5 390.00 1,950.00 702.00 2,652.00
68,267.80 24,576.41 92,844.20
TOTAL TRUSSES AND ROOFING WORKS 92,844.20
LABOR COST 24,576.41 36.00%
MATERIALS COST 68,267.80
7. PLUMBING WORKS

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

Faucet w/ Bib 2" pcs 4 240.00 960.00 336.00 1,296.00
Gate Valve 1/2" (Kitz) pcs 4 420.00 1,680.00 588.00 2,268.00
GI Coupling 1/2" pcs 14.00 - - -
GI Elbow 1/2" pcs 15.00 - - -
GI Elbow 1/2x3/4" pcs 25.00 - - -
GI Plug 1/2" pcs 10 15.00 150.00 52.50 202.50
HCG Shenna Package pckg 2 6,500.00 13,000.00 4,550.00 17,550.00
Gooseneck Faucet - Clean Kitchen pcs 1 1,500.00 1,500.00 525.00 2,025.00
Kitchen Sink (18x22) pcs 1 1,200.00 1,200.00 420.00 1,620.00
Neltex Solvent (400cc) cans 5 280.00 1,400.00 490.00 1,890.00
PVC Coupling 3x2 Orange pcs 5 120.00 600.00 210.00 810.00
PVC Coupling 1/2" pcs 10 15.00 150.00 52.50 202.50
PVC CLEAN OUT 2'' (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Clean Out 3" (Orange) pcs 5 70.00 350.00 122.50 472.50
PVC Clean Out 4" (Orange) pcs 5 120.00 600.00 210.00 810.00
PVC Elbow 1/2" (Blue) pcs 50 15.00 750.00 262.50 1,012.50
PVC Coupling 1/2''(Blue) w/thread pcs 5 15.00 75.00 26.25 101.25
PVC Elbow 1/2" with Thread (Blue) pcs 10 15.00 150.00 52.50 202.50
PVC Elbow 2" (Orange) pcs 15 45.00 675.00 236.25 911.25
PVC Elbow 1/8 x 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 1/8 x 3'' (Orange) pcs 10 60.00 600.00 210.00 810.00
PVC Elbow 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 3" (Orange) pcs 20 75.00 1,500.00 525.00 2,025.00
PVC Elbow 3"x45 (Orange) pcs 10 75.00 750.00 262.50 1,012.50
PVC Elbow 4" (Orange) pcs 10 90.00 900.00 315.00 1,215.00
PVC Elbow 4x45" (Orange) pcs 5 90.00 450.00 157.50 607.50
PVC Blue TEE 1/2 (PLAIN) pcs 10 20.00 200.00 70.00 270.00
PVC Blue TEE 1/2 WITH THREAD pcs 10 20.00 200.00 70.00 270.00
PVC Moulding 1/2" pcs 45.00 - - -
PVC Pipe 1/2" (Blue) pcs 50 65.00 3,250.00 1,137.50 4,387.50
PVC Pipe 2" (Orange) pcs 15 200.00 3,000.00 1,050.00 4,050.00
PVC Pipe 3" (Orange) pcs 17 350.00 5,950.00 2,082.50 8,032.50
PVC Pipe 4" (Orange) pcs 10 450.00 4,500.00 1,575.00 6,075.00
PVC Blue male adaptor 1/2 pcs 10 20.00 200.00 70.00 270.00
PVC P-Trap 2" (Orange) pcs 8 80.00 640.00 224.00 864.00
PVC Orange TEE 2x2'' pcs 5 60.00 300.00 105.00 405.00
PVC (ORANGE TEE) 3X3 pcs 10 90.00 900.00 315.00 1,215.00
PVC Tee 2" (Orange) pcs 9 45.00 405.00 141.75 546.75
PVC Tee 3" (Orange) pcs 8 70.00 560.00 196.00 756.00
PVC Tee 3x2" (Orange) pcs 6 80.00 480.00 168.00 648.00
PVC Tee 4" (Orange) pcs 4 120.00 480.00 168.00 648.00
PVC Wye 2x2" (Orange) pcs 7 60.00 420.00 147.00 567.00
PVC Wye 3x2" (Orange) pcs 6 70.00 420.00 147.00 567.00
PVC Wye 3x3" (Orange) pcs 4 90.00 360.00 126.00 486.00
PVC Wye 4x2" (Orange) pcs 6 120.00 720.00 252.00 972.00
Stainless Cap (Meco) pcs 1 150.00 150.00 52.50 202.50
Strainer 4x4 pcs 3 250.00 750.00 262.50 1,012.50
Strainer 8x8 pcs 1 400.00 400.00 140.00 540.00
Tapelon pcs 25 30.00 750.00 262.50 1,012.50
Telephone Shower pcs 2 1,200.00 2,400.00 840.00 3,240.00
Vulcaseal litrs 4 480.00 1,920.00 672.00 2,592.00
59,505.00 20,826.75 80,331.75
 TOTAL PLUMBING WORKS 80,331.75
LABOR COST 20,826.75 35.00%
MATERIALS COST 59,505.00
8. MASONRY WORKS
Septic Tank
perimeter 7.8 CHB #6 pcs 146.25 19.00 2,778.75 1,055.93 3,834.68
Height 1.5 Cement bags 15.3621 210.00 3,226.04 1,225.90 4,451.94
Area wall 11.7 Sand cu.m 0.9871875 950.00 937.83 356.37 1,294.20
Bistay Sand bags 10.833333 25.00 270.83 102.92 373.75
Sahara packs 14.625 30.00 438.75 166.73 605.48
7,652.20 2,907.84 10,560.04
Walls -
9 Firewall CHB #6 pcs 1290.25 19.00 24,514.75 12,992.82 37,507.57
2.6 GF-Wall 24.5 CHB #4 pcs 747.5 17.00 12,707.50 6,734.98 19,442.48
2.6 2F-Wall int 23 Cement bags 216.14686 210.00 45,390.84 24,057.15 69,447.99
2F-wall ext 15.2 Sand cu.m 11.325438 950.00 10,759.17 5,702.36 16,461.52
3 Fence Bistay Sand bags 400.95 25.00 10,023.75 5,312.59 15,336.34
Aw(gf) 4.32 Sahara packs 108.07343 30.00 3,242.20 1,718.37 4,960.57
Ad(gf) 5.25 - -
Aw(2f) 8.88 - -
Ad(2f) 10.92 -
Atotal 133.65 -
106,638.21 56,518.25 163,156.46
Tiles
GF-Floor 23.7 60x60 Ceramic Tiles pcs 298.33333 170.00 50,716.67 17,750.83 68,467.50
Entry Porch 1.3 30x30 Ceramic Tiles pcs 152.44444 35.00 5,335.56 1,867.44 7,203.00
Counter 2.3 20x1200 Ceramic Tiles-Stairs pcs 240.00 - - -
CR Wall 49.2 pcs 60.00 - - -
CR Floor 4.8 30x60 Façade pcs 75.00 - - -
2Floor Floor 25.6 Cement bags 43.8154 210.00 9,201.23 3,220.43 12,421.67
Façade Bistay Sand bags 219.077 30.00 6,572.31 2,300.31 8,872.62
Terrace 1.8 Tile Adhesive bags 30.051852 250.00 7,512.96 2,629.54 10,142.50
Dirty kit step Grout packs 20 65.00 1,300.00 455.00 1,755.00
DK counter Diamond Disk pcs 6 650.00 3,900.00 1,365.00 5,265.00
Stairs 9.72 Water Proofing gals 6 780.00 4,680.00 1,638.00 6,318.00
118.42 - -
89,218.73 31,226.56 120,445.28
TOTAL MASONRY WORKS 294,161.78
LABOR COST 90,652.64 44.54%
MATERIALS COST 203,509.14
9. ELECTRICAL WORKS
Breaker 15Amp plug in pcs 2.00 650.00 1,300.00 494.00 1,794.00
Breaker 20Amp plug in pcs 2.00 750.00 1,500.00 570.00 2,070.00
Breaker 30Amp pcs 3.00 850.00 2,550.00 969.00 3,519.00
Breaker 50Amp pcs - - -
Breaker 60Amp plug in pcs - - -
Breaker 100 Amp PLUG-IN pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
Breaker 100A w/ Case (Koten) pcs 950.00 - - -
Breaker Case (Koten) pcs 750.00 - - -
Breaker 100A -Bolt-On pcs 1,200.00 - - -
Bushing 1 & Locknut pcs 20.00 - - -
Cable and Telephone Outlet (Royu) set 70.00 - - -
Cable Wire roll 0.50 1,500.00 750.00 285.00 1,035.00
Cable Connector pcs 2.00 15.00 30.00 11.40 41.40
CFL 11W pcs 16.00 130.00 2,080.00 790.40 2,870.40
Convenience Outlet with Plate pcs 15.00 150.00 2,250.00 855.00 3,105.00
Doorbell Set set 1.00 680.00 680.00 258.40 938.40
Electrical Tape pcs 15.00 35.00 525.00 199.50 724.50
Entrance Cap 1 pcs 120.00 - - -
Exhaust Fan 8" pcs 1,215.00 - - -
Flexible Hose 1/2"x100 roll 4.00 650.00 2,600.00 988.00 3,588.00
Flexible Hose 3/4"x100 roll 800.00 - - -
Flourescent Lamp 40W pcs 5.00 550.00 2,750.00 1,045.00 3,795.00
GI Nipple 1x3 pcs 30.00 - - -
GI Nipple 1x9 pcs 70.00 - - -
Grounding Clamp pcs 100.00 - - -
Grounding Rod pcs 210.00 - - -
Junction Box pcs 20.00 15.00 300.00 114.00 414.00
Junction Box 6x6 pcs 60.00 - - -
ORDINARY outlet 2GANG pcs 4.00 60.00 240.00 91.20 331.20
Outlet Set Royu Classic pcs 13.00 125.00 1,625.00 617.50 2,242.50
Outlet Weatherproof (Eagle) set 3.00 250.00 750.00 285.00 1,035.00
Outlet Telephone (Royu-Classic) set 2.00 120.00 240.00 91.20 331.20
Outlet Aircon (Royu) set 1.00 120.00 120.00 45.60 165.60
PANEL BOX 10 BRANCHES pcs 1.00 1,500.00 1,500.00 570.00 2,070.00
Plate 2-gang (Royu) set 10.00 40.00 400.00 152.00 552.00
Plate 1-gang (Royu) set 5.00 40.00 200.00 76.00 276.00
PVC Pipe 1/2" (Orange) pcs 60.00 75.00 4,500.00 1,710.00 6,210.00
PVC Pipe 3/4" (Orange) pcs 20.00 90.00 1,800.00 684.00 2,484.00
PVC Pipe 1" (Orange) pcs 5.00 150.00 750.00 285.00 1,035.00
Receptacle 2x2 pcs 20.00 30.00 600.00 228.00 828.00
Receptacle 4x4 pcs 5.00 60.00 300.00 114.00 414.00
 RG 6 Cable wire pcs 0.50 1,200.00 600.00 228.00 828.00
RG 6 Connector pcs 15.00 - - -
RSC Pipe 1" pcs 650.00 - - -
RSC End Cap 1" pcs 120.00 - - -
RSC Coupling 2" pcs 65.00 - - -
Rubber Tape pcs 2.00 100.00 200.00 76.00 276.00
Splitter 3-Way set 50.00 - - -
Switch 1-Gang set 5.00 120.00 600.00 228.00 828.00
Switch 2-Gang set 10.00 120.00 1,200.00 456.00 1,656.00
Switch 3-way (Royu) 1-gang set 2.00 150.00 300.00 114.00 414.00
Telephone Wire roll 0.50 1,920.00 960.00 364.80 1,324.80
Telephone Connector pcs 1.00 285.00 285.00 108.30 393.30
THHN Electrical Wire 2.0mm2 box 3.00 2,100.00 6,300.00 2,394.00 8,694.00
THHN Electrical Wire 3.5mm2 box 4.00 3,100.00 12,400.00 4,712.00 17,112.00
THHN Electrical Wire 5.5mm2 box 0.40 4,350.00 1,740.00 661.20 2,401.20
THHN Electrical Wire 8.00mm2 mts 100.00 - - -
THHN Electrical Wire 14.0mm2 mts 50.00 70.00 3,500.00 1,330.00 4,830.00
Utility Box pcs 40.00 15.00 600.00 228.00 828.00
60,225.00 22,885.50 83,110.50
TOTAL ELECTRICAL WORKS 83,110.50
LABOR COST 22,885.50 38.00%
MATERIALS COST 60,225.00
10. CARPENTRY WORKS
2x3x10 KD pcs 10 150.00 1,500.00 307.50 1,807.50
Black Screw 1" pcs 60 1.50 90.00 18.45 108.45
Blind Rivet 1/8 x 1/2" box 8 350.00 2,800.00 574.00 3,374.00
C-CHANNEL 0.70mm pcs 60 90.00 5,400.00 1,107.00 6,507.00
Cabinet Handle -Bedroom pcs 21 120.00 2,520.00 516.60 3,036.60
Cabinet Handle -Kitchen pcs 11 120.00 1,320.00 270.60 1,590.60
Concealled Hinges 1" pcs 20 160.00 3,200.00 656.00 3,856.00
Concealled Hinges 2" pcs 10 160.00 1,600.00 328.00 1,928.00
Concrete Nail 1" kgs 8 120.00 960.00 196.80 1,156.80
Concrete Nail 1 1/2" kgs 5 120.00 600.00 123.00 723.00
Concrete Nail 2" kgs 5 120.00 600.00 123.00 723.00
Concrete Nail 3" kgs 3 120.00 360.00 73.80 433.80
Door (Panel) 900x2100 pcs 1 5,500.00 5,500.00 1,127.50 6,627.50
Door (Panel) 700x2100 pcs 1 4,500.00 4,500.00 922.50 5,422.50
Door (Flush) 800x2100 pcs 3 3,100.00 9,300.00 1,906.50 11,206.50
Door (Flush) 600x2100 ord pcs 3,100.00 - - -
Door (Flush) 600x2100 1 side mar pcs 2 3,100.00 6,200.00 1,271.00 7,471.00
Door (Flush) 700x2100 w/ Louver pcs - - -
 Drill Bit 1/8" (Metal) pcs 30 110.00 3,300.00 676.50 3,976.50
Drawer Guide 16" pcs 12 250.00 3,000.00 615.00 3,615.00
Finishing Nail 1" kgs 3 70.00 210.00 43.05 253.05
Finishing Nail 2" kgs 3 70.00 210.00 43.05 253.05
Finishing Nail 3'' kgs 4 70.00 280.00 57.40 337.40
Flanges 1" pcs 6 60.00 360.00 73.80 433.80
3/4 Marine plyboard pcs 21 1,400.00 29,400.00 6,027.00 35,427.00
Handrail 3x3x10 pcs 3 1,200.00 3,600.00 738.00 4,338.00
Lockset - Main Door pcs 1 3,500.00 3,500.00 717.50 4,217.50
Lockset - With Key pcs 3 1,200.00 3,600.00 738.00 4,338.00
Lockset - Without Key pcs 2 1,200.00 2,400.00 492.00 2,892.00
Metal Furring pcs 90 120.00 10,800.00 2,214.00 13,014.00
Plyboard 3/4" pcs 1,000.00 - - -
Riveter pcs 4 330.00 1,320.00 270.60 1,590.60
STEEL JAMB 0.70X2.10 pcs 1 1,150.00 1,150.00 235.75 1,385.75
STEEL JAMB 0.60X2.10 pcs 2 1,100.00 2,200.00 451.00 2,651.00
STEEL JAMB 0.80X2.10 pcs 3 1,200.00 3,600.00 738.00 4,338.00
STEEL JAMB 0.90X2.10 pcs 1 1,690.00 1,690.00 346.45 2,036.45
Stikwell pcs 3 450.00 1,350.00 276.75 1,626.75
Plywood 1/4" pcs 2 480.00 960.00 196.80 1,156.80
W-Clip pcs 250 5.00 1,250.00 256.25 1,506.25
120,630.00 24,729.15 145,359.15
TOTAL CARPENTRY WORKS 145,359.15
LABOR COST 24,729.15 20.50%
MATERIALS COST 120,630.00

11. PAINTING WORKS

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

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

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

13. HOUSE DEMOLITION

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

Area ( Floor ) = 134.20 m², Volume = 13.42 m³

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

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

TOTAL House Demolition 190,372.00

 LABOR COST 158,922.00
MATERIALS COST 31,450.00 247,483.60

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

TOTAL LABOR COST 627,401.26 468,479.26

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

FLOOR AREA 70.18

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

Foreman 1 700 700 87.5 3 262.5

Labor 6 420 2520 315 3 945
1207.5

Labor 6 420 2520 315

1 cu.m/man-day 2.304 days 5806.08

Labor 6 2419.2
1 cu.m/man-day 0.96 days

Labor 2
1 cu.m/man-day 2.7 days
Foreman 1 700 700 87.5 5.608 490.700
Leadman 1 600 600 75 5.608 420.600
Mason 2 550 1100 137.5 5.608 771.100
Labor 8 450 3600 450 5.608 2,523.600
6 bags/hr 0 4,206.000

Foreman 1 700 700 87.5 4.413333 386.167

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

Foreman 1 700 700 87.5 5.266667 460.833

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

Foreman 1 700 700 87.5 7.5 656.833

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

Foreman 1 700 700 87.5 6.0 526.167

Leadman 1 600 600 75 6.0 451.000
Mason 2 550 1100 137.5 6.0 826.833
Labor 8 450 3600 450 6.0 2,706.000
6 bags/hr 4,510.000

21,606.000
 Foreman 1 700 700 87.5 5 437.5
Leadman 1 600 600 75 5 375
Mason/Carpenter 4 550 2200 275 5 1375
Labor 6 420 2520 315 5 1575
3,762.50

Foreman 1 700 700 87.5 24 2100

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

Foreman 1 700 700 87.5 9 787.5

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

Foreman 1 700 700 87.5 32 2800

Leadman 1 600 600 75 32 2400
Mason/Carpenter 4 550 2200 275 32 8800
Labor 6 420 2520 315 32 10080
24,080.00

Foreman 700 0 0 8 0
Leadman 1 600 600 75 8 600
Mason/Carpenter 2 550 1100 137.5 8 1100
Labor 2 420 840 105 8 840
2,540.00

Foreman 700 0 0 0
Leadman 1 600 600 75 3 225
Mason/Carpenter 2 550 1100 137.5 3 412.5
Labor 2 420 840 105 3 315
952.50

Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Carpenter 1 550 550 68.75 2 137.5
Labor 2 420 840 105 2 210
347.50
52,752.50
 Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Steelman 1 550 550 68.75 48 3300
Labor 2 420 840 105 48 5040
8,340.00

Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Steelman 2 550 1100 137.5 55 7562.5
Labor 3 420 1260 157.5 55 8662.5
16,225.00

Foreman 1 700 700 87.5 4 350

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

Foreman 1 700 700 87.5 12 1050

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

Foreman 1 700 700 87.5 22 1925

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

Foreman 1 700 700 87.5 9 787.5

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

Foreman 1 700 700 87.5 17 1487.5

Leadman 1 600 600 75 17 1275
Mason/Steelman 4 550 2200 275 17 4675
Labor 6 420 2520 315 17 5355
12,792.50
 Welder 2 550 1100 137.5 80 11000 20000
Labor 2 450 900 112.5 80 9000
Roof Installer 1 550 550 68.75 24 1650 4050
Roof Helper 2 400 800 100 24 2400
24,050.00

TRUSSES
40,780.33
14,680.92
ROOF 24,576.41
27,487.46
9,895.49

37,382.95

Plumber 1 550 550 68.75 120 8250

Helper 2 400 800 100 120 12000
20,250.00
 Mason 1 550 550 68.75 24 1650
Helper 1 420 420 52.5 24 1260
2,910.00

Mason 4 550 2200 275 117.1397 32,213.41

Helper 4 420 1680 210 117.1397 24,599.33
12 CHB per Hour 8 56,812.75
256 7.9599609375
10 sq.m per day 40
267.3 6.6825

Tile Setter 2 600 1200 150 14.11458 16,937.50

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

Carpeneter 1 600 600 75 64 4800

Fabricator 1 550 550 68.75 80 5500
Labor 2 420 840 105 80 8400
18,700.00
Painter 1 1 550 550 68.75 240 16500
Painter 2 2 450 900 112.5 240 27000
Painter 3 2 400 800 100 240 24000
Labor 2 0 0 240 0
67,500.00
PER AREA 52,405.72
 MATERIALS DESCRIPTION UNIT QTY PRICE MATERIALS LABOR TOTAL AMOUNT
AMOUNT AMOUNT
1.0 BARRACKS/ FENCE 2x3 Coco Lumber pcs 30 140 4,200.00 840.00 5,040.00
CWN 2 kgs 3 60 180.00 36.00 216.00
CWN3 kgs 5 70 350.00 70.00 420.00
Corr.roof pcs 10 320 3,200.00 640.00 3,840.00
U.Nail kgs 5 120 600.00 120.00 720.00
3/8 Formply pcs 10 580 5,800.00 1,160.00 6,960.00
Bluesack roll 1 3500 3,500.00 700.00 4,200.00
17,830.00 3,566.00 21,396.00

2.0 EARTHWORKS
Layout/staking
2x3 Coco Lumber pcs 70 150.00 10,500.00 2,100.00 12,600.00
CWN 4 kgs 7 90.00 630.00 126.00 756.00
Tansi rolls 7 30.00 210.00 42.00 252.00
11,340.00 2,268.00 13,608.00
Excavation Column/Footing
15 cu.m Bareta pcs 5 450.00 2,250.00 7,500.00 9,750.00
9 col Pala pcs 5 450.00 2,250.00 2,250.00
4,500.00 7,500.00 12,000.00
Excavation FTB
6.5 cu.m - 3,250.00 3,250.00
40 m - -
- 3,250.00 3,250.00
Excavation Septic Tank -
5.40 cu.m - 2,700.00 2,700.00
- -
- 2,700.00 2,700.00
Backfill and Compaction
50 cu.m Escombro cu.m 88 240.00 21,120.00 14,960.00 36,080.00
21,120.00 14,960.00 36,080.00
Soil Poisoning
50 sq.m Soil Guard gal 1 3,500.00 3,500.00 700.00 4,200.00
3,500.00 700.00 4,200.00
Gravel Bedding
2 cu.m 3/4 Gravel cu.m 5.5 1,950.00 10,725.00 1,100.00 11,825.00
Kartilya pcs 1 3,000.00 3,000.00 3,000.00
13,725.00 1,100.00 14,825.00
TOTAL EARTHWORKS/BARRACKS 108,059.00
 LABOR COST 36,044.00 50.05%
MATERIALS COST 72,015.00
3.0 CONCRETE WORKS
Footing -
5 cu.m Cement bags 40 210.00 8,400.00 2,100.00 10,500.00
7.666666666667 hrs Sand cu.m 4.32 950.00 4,104.00 1,026.00 5,130.00
3/4 Gravel cu.m 6.48 1,950.00 12,636.00 3,159.00 15,795.00
Gasoline liters 5 50.00 250.00 62.50 312.50
25,390.00 6,347.50 31,737.50

Footing Tie Beam

Perimeter 40 Cement bags 26 210.00 5,376.00 1,344.00 6,720.00
VOLUME 3.2 Sand cu.m 2.7648 950.00 2,626.56 656.64 3,283.20
5.27 hrs 3/4 Gravel cu.m 4.1472 1,950.00 8,087.04 2,021.76 10,108.80
Gasoline liters 5 50.00 250.00 62.50 312.50
16,339.60 4,084.90 20,424.50
Slab-On-Grade Cement bags 40 210.00 8,400.00 2,100.00 10,500.00
AREA 50 Sand cu.m 4.32 950.00 4,104.00 1,026.00 5,130.00
VOLUME 5 3/4 Gravel cu.m 5.4 1,950.00 10,530.00 2,632.50 13,162.50
7.7 hrs Gasoline liters 5 50.00 250.00 62.50 312.50
23,284.00 5,821.00 29,105.00
Columns
H1 = 5m (9) 45 Cement bags 51.2 210.00 10,752.00 2,688.00 13,440.00
H2= 7m (5) 35 Sand cu.m 5.5296 950.00 5,253.12 1,313.28 6,566.40
80 3/4 Gravel cu.m 8.2944 1,950.00 16,174.08 4,043.52 20,217.60
Volume 6.4 Gasoline liters 5 50.00 250.00 62.50 312.50
9.5 hrs -
32,429.20 8,107.30 40,536.50
Second Floor Beams -
Perimeter 55 Cement bags 35.20 210.00 7,392.00 2,217.60 9,609.60
200x400 Sand cu.m 3.8016 950.00 3,611.52 1,083.46 4,694.98
Volume 4.4 3/4 Gravel cu.m 5.7024 1,950.00 11,119.68 3,335.90 14,455.58
6.9 hrs Gasoline liters 5 50.00 250.00 75.00 325.00
22,373.20 6,711.96 29,085.16
Roof Beam
Perimeter 45 Cement bags 13.50 210.00 2,835.00 850.50 3,685.50
150x250 Sand cu.m 1.458 950.00 1,385.10 415.53 1,800.63
Volume 1.6875 3/4 Gravel cu.m 2.187 1,950.00 4,264.65 1,279.40 5,544.05
3.25 hrs Gasoline liters 3 50.00 150.00 45.00 195.00
8,634.75 2,590.43 11,225.18
Second Floor Slab
 Area 50 Cement bags 45 210.00 9,450.00 3,307.50 12,757.50
Volume 5 Sand cu.m 2.5 950.00 2,375.00 831.25 3,206.25
3/4 Gravel cu.m 7.29 1,950.00 14,215.50 4,975.43 19,190.93
8.5 hrs Gasoline liters 8 50.00 400.00 140.00 540.00
26,440.50 9,254.18 35,694.68
Stairs
Volume Cement bags 24 210.00 5,040.00 1,512.00 6,552.00
Sand cu.m 2.592 950.00 2,462.40 738.72 3,201.12
3/4 Gravel cu.m 3.24 1,950.00 6,318.00 1,895.40 8,213.40
5 hrs Gasoline liters 3 50.00 150.00 45.00 195.00
13,970.40 4,191.12 18,161.52
Canopy
Volume 0.35 Cement bags 3.8 210.00 798.00 359.10 1,157.10
Sand cu.m 0.4104 950.00 389.88 175.45 565.33
3/4 Gravel cu.m 0.513 1,950.00 1,000.35 450.16 1,450.51
Gasoline liters 50.00 - - -
2,188.23 984.70 3,172.93
Kitchen Counters
Volume 0.3 Cement bags 2.4 210.00 504.00 151.20 655.20
Sand cu.m 0.2592 950.00 246.24 73.87 320.11
3/4 Gravel cu.m 0.324 1,950.00 631.80 189.54 821.34
Gasoline liters 50.00 - - -
1,382.04 414.61 1,796.65
TOTAL CONCRETE WORKS 220,939.62
LABOR COST 48,507.70 28.13%
MATERIALS COST 172,431.92
4.0 FORM WORKS
FTB 3/8 Formply pcs 8.3333333 580.00 4,833.33 1,450.00 6,283.33
Perimeter 40 2x3x10 CCL pcs 52.459016 140.00 7,344.26 2,203.28 9,547.54
200x400 CWN 1 1/2 kgs 3 70.00 210.00 63.00 273.00
CWN 3 kgs 3 60.00 180.00 54.00 234.00
12,567.60 3,770.28 16,337.87
Columns 3/8 Formply pcs 16.666667 580.00 9,666.67 3,383.33 13,050.00
H1 = 5m (9) 45 2x3x10 CCL pcs 87.431694 140.00 12,240.44 4,284.15 16,524.59
H2= 7m (5) 35 CWN 1 1/2 kgs 5 70.00 350.00 122.50 472.50
80 CWN 3 kgs 7 60.00 420.00 147.00 567.00
22,677.10 7,936.99 30,614.09
Second Floor Beams 3/8 Formply pcs 11.458333 580.00 6,645.83 3,322.92 9,968.75
Perimeter 55 2x3x10 CCL pcs 108.19672 140.00 15,147.54 7,573.77 22,721.31
200x400 Scaff 2x3x10 CCL pcs 137.991 140.00 19,318.74 9,659.37 28,978.11
45.997 CWN 1 1/2 kgs 5 70.00 350.00 175.00 525.00
 CWN 3 kgs 10 60.00 600.00 300.00 900.00
CWN 4 kgs 10 70.00 700.00 350.00 1,050.00
42,762.11 21,381.06 64,143.17
Roof Beam
Perimeter 45 3/8 Formply pcs 9.375 580.00 5,437.50 3,262.50 8,700.00
150x250 2x3x10 CCL pcs 59.016393 140.00 8,262.30 4,957.38 13,219.67
CWN 1 1/2 kgs 2 70.00 140.00 84.00 224.00
CWN 3 kgs 2 60.00 120.00 72.00 192.00
Concrete Nail 3 kgs 3 110.00 330.00 198.00 528.00
14,289.80 8,573.88 22,863.67
SecondFloor Slab
Area 50 3/8 Formply pcs 17.361111 580.00 10,069.44 4,329.86 14,399.31
2x3x10 CCL pcs 400 140.00 56,000.00 24,080.00 80,080.00
CWN 1 1/2 kgs 5 70.00 350.00 150.50 500.50
CWN 3 kgs 7 60.00 420.00 180.60 600.60
Concrete Nail 3 kgs 3 110.00 330.00 141.90 471.90
67,169.44 28,882.86 96,052.31
Stairs -
3/8 Formply pcs 10 580.00 5,800.00 1,740.00 7,540.00
2x3x10 CCL pcs 60 140.00 8,400.00 2,520.00 10,920.00
CWN 1 1/2 kgs 4 70.00 280.00 84.00 364.00
CWN 3 kgs 6 60.00 360.00 108.00 468.00
Concrete Nail 3 kgs 1 110.00 110.00 33.00 143.00
14,950.00 4,485.00 19,435.00
Concrete Ledge Canopy
3/8 Formply pcs 1 580.00 580.00 290.00 870.00
2x3x10 CCL pcs 10 140.00 1,400.00 700.00 2,100.00
CWN 1 1/2 kgs 0.5 70.00 35.00 17.50 52.50
CWN 3 kgs 1 60.00 60.00 30.00 90.00
Concrete Nail 3 kgs 0.5 110.00 55.00 27.50 82.50
2,130.00 1,065.00 3,195.00
Kitchen Counters -
Area 2.5 3/8 Formply pcs 1 580.00 580.00 174.00 754.00
2x3x10 CCL pcs 3 140.00 420.00 126.00 546.00
CWN 1 1/2 kgs 1 70.00 70.00 21.00 91.00
CWN 3 kgs 0.5 60.00 30.00 9.00 39.00
Concrete Nail 3 kgs 0.25 110.00 27.50 8.25 35.75
1,127.50 338.25 1,465.75
TOTAL FORM WORKS 254,106.86
LABOR COST 76,433.31 43.02%
MATERIALS COST 177,673.55
5.0 REINFORCING BARS
Footing/FTB
8 1.20m x 1.20m W=9.468 kgs 16mm x 6.0 gr.33 pcs 26.1 380.00 9,918.00 3,967.20 13,885.20
247.1148 W=9.468 kgs 16mm x 6.0 gr.33 pcs 29.090909 380.00 11,054.55 4,421.82 15,476.36
W=5.328 kgs 12mm x 6.0 gr.33 pcs 14.545455 290.00 4,218.18 1,687.27 5,905.45
FTB 40 W=3.696 kgs 10mm x 6.0 gr.33 pcs 155.00 - - -
W=3.50 kgs 9mm x 6.0 gr.33 pcs 90.00 - - -
W= 25 kgs GI Tie Wire #16 kgs 13.063688 60.00 783.82 313.53 1,097.35
Hacksaw Blade pcs 13.947273 55.00 767.10 306.84 1,073.94
26,741.65 10,696.66 37,438.31
Column
9 16mm x 6.0 gr.33 pcs 137 380.00 52,060.00 15,618.00 67,678.00
H1 = 5m (9) 45 12mm x 6.0 gr.33 pcs 15.5 290.00 4,495.00 1,348.50 5,843.50
H2= 7m (5) 35 10mm x 6.0 gr.33 pcs 155.00 - - -
80 9mm x 6.0 gr.33 pcs 108.66667 90.00 9,780.00 2,934.00 12,714.00
1760.033333 GI Tie Wire #16 kgs 35.4925 60.00 2,129.55 638.87 2,768.42
Fence =48 pcs Hacksaw Blade pcs 52.233333 55.00 2,872.83 861.85 3,734.68
71,337.38 21,401.22 92,738.60
SOG
Area 50 16mm x 6.0 gr.33 pcs 380.00 - - -
Pieces/m² 0.962 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 55.975052 155.00 8,676.13 2,602.84 11,278.97
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 5.1720948 60.00 310.33 93.10 403.42
Hacksaw Blade pcs 5.5975052 55.00 307.86 92.36 400.22
9,294.32 2,788.30 12,082.62
2nd Floor Slab
Area 50 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 135.35 155.00 20,979.25 11,538.59 32,517.84
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 12.50634 60.00 750.38 412.71 1,163.09
Hacksaw Blade pcs 13.535 55.00 744.43 409.43 1,153.86
22,474.06 12,360.73 34,834.79
2F Beam
Perimeter 55 16mm x 6.0 gr.33 pcs 52.884615 380.00 20,096.15 11,052.88 31,149.04
200x400 12mm x 6.0 gr.33 pcs 20.37037 290.00 5,907.41 3,249.07 9,156.48
10mm x 6.0 gr.33 pcs 155.00 - - -
9mm x 6.0 gr.33 pcs 75.333333 90.00 6,780.00 3,729.00 10,509.00
GI Tie Wire #16 kgs 21.822788 60.00 1,309.37 720.15 2,029.52
Hacksaw Blade pcs 21.226903 55.00 1,167.48 642.11 1,809.59
 35,260.41 19,393.22 54,653.63
Roof Beam
Perimeter 45 16mm x 6.0 gr.33 pcs 380.00 - - -
150x250 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 49.090909 155.00 7,609.09 4,565.45 12,174.55
9mm x 6.0 gr.33 pcs 75 90.00 6,750.00 4,050.00 10,800.00
GI Tie Wire #16 kgs 11.0985 60.00 665.91 399.55 1,065.46
Hacksaw Blade pcs 12.409091 55.00 682.50 409.50 1,092.00
15,707.50 9,424.50 25,132.00
Stairs 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 16 290.00 4,640.00 2,552.00 7,192.00
10mm x 6.0 gr.33 pcs 42 155.00 6,510.00 3,580.50 10,090.50
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 6.012 60.00 360.72 198.40 559.12
Hacksaw Blade pcs 9.6666667 55.00 531.67 292.42 824.08
12,042.39 6,623.31 18,665.70
CHB Wall
Firewall 10mm x 6.0 gr.33 pcs 155.00 - - -
GF-Wall 30 10mm x 6.0 gr.33 pcs 81.727273 155.00 12,667.73 6,967.25 19,634.98
2F-Wall 40 10mm x 6.0 gr.33 pcs 81.727273 155.00 12,667.73 6,967.25 19,634.98
Fence 10mm x 6.0 gr.33 pcs 9 155.00 1,395.00 767.25 2,162.25
Garage and -
Laundry 10mm x 6.0 gr.33 pcs 155.00 - - -
Aw(gf) 4.32 -
Ad(gf) 5.25 9mm x 6.0 gr.33 -
Aw(2f) 8.88 GI Tie Wire #16 kgs 15.9348 60.00 956.09 525.85 1,481.94
Ad(2f) 10.92 Hacksaw Blade pcs 11.49697 55.00 632.33 347.78 980.12
28,318.88 15,575.38 43,894.26
Ledge, S.Tank and
Kit. Countertop 10mm x 6.0 gr.33 pcs 18 155.00 2,790.00 1,534.50 4,324.50
Ledge 0.30 x 2 10mm x 6.0 gr.33 pcs 12 155.00 1,860.00 1,023.00 2,883.00
S.Tank 1.5x2.40 10mm x 6.0 gr.33 pcs 5 155.00 775.00 426.25 1,201.25
Countertop 0.60x3.5 9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 0.875 60.00 52.50 28.88 81.38
Hacksaw Blade pcs 4 55.00 220.00 121.00 341.00
5,697.50 3,133.63 8,831.13
16mm 245.0755245 TIE WIRE : TOTAL RSB WORKS 328,271.03
12mm 66.41582492 106.042911445851 LABOR COST 101,396.95 44.69%
10mm 480.8705065 4.24171645783406 MATERIALS COST 226,874.08
9mm 259
6. STEEL TRUSSES AND ROOFING, TERRACE,STAIR GRILLS
 Area 74.46 2x6x1.20mm C-Purlins pcs 15.41 680.00 10,478.80 3,667.58 14,146.38
width 7.3 2x3x1.20mm C-Purlins pcs 23.545455 450.00 10,595.45 3,708.41 14,303.86
Length 10.2 10mm x 6 pcs 8 155.00 1,240.00 434.00 1,674.00
10.2 Welding Rod kgs 25 150.00 3,750.00 1,312.50 5,062.50
71.4 3/4x3/4 Tubular pcs 12 370.00 4,440.00 1,554.00 5,994.00
1x2 Tubular pcs 7 650.00 4,550.00 1,592.50 6,142.50
2x2 tubular pcs 12 700.00 8,400.00 2,940.00 11,340.00
Plainsheet #16 pcs 1,600.00 - - -
Grinding Disk pcs 18 100.00 1,800.00 630.00 2,430.00
Cutting Disk pcs 18 100.00 1,800.00 630.00 2,430.00
Cut-Off Disk 14 pcs 5 330.00 1,650.00 577.50 2,227.50
Red Oxide gal 3 365.00 1,095.00 383.25 1,478.25
P.Brush 2 pcs 7 35.00 245.00 85.75 330.75
Paint Thinner pcs 4 270.00 1,080.00 378.00 1,458.00
Ga.26 Roof LM 77.46 350.00 27,111.00 9,488.85 36,599.85
Ridge Roll pcs 350.00 - - -
Wall Capping/Flashing pcs 800.00 - - -
Wall Flashing pcs 400.00 - - -
Outside Gutter pcs 4.173913 500.00 2,086.96 730.43 2,817.39
Tekscrew pcs 271.32 5.00 1,356.60 474.81 1,831.41
Sealant tube 8 200.00 1,600.00 560.00 2,160.00
TUP cans 3 200.00 600.00 210.00 810.00
Blind Rivets box 8 390.00 3,120.00 1,092.00 4,212.00
86,998.81 30,449.58 117,448.39
TOTAL TRUSSES AND ROOFING WORKS 117,448.39
LABOR COST 30,449.58 35.00%
MATERIALS COST 86,998.81
7. PLUMBING WORKS

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

Faucet w/ Bib 2" pcs 4 240.00 960.00 336.00 1,296.00
Gate Valve 1/2" (Kitz) pcs 4 420.00 1,680.00 588.00 2,268.00
GI Coupling 1/2" pcs 14.00 - - -
GI Elbow 1/2" pcs 15.00 - - -
GI Elbow 1/2x3/4" pcs 25.00 - - -
GI Plug 1/2" pcs 10 15.00 150.00 52.50 202.50
HCG Shenna Package pckg 2 6,500.00 13,000.00 4,550.00 17,550.00
Gooseneck Faucet - Clean Kitchen pcs 1 1,500.00 1,500.00 525.00 2,025.00
Kitchen Sink (18x22) pcs 1 1,200.00 1,200.00 420.00 1,620.00
Neltex Solvent (400cc) cans 5 280.00 1,400.00 490.00 1,890.00
PVC Coupling 3x2 Orange pcs 5 120.00 600.00 210.00 810.00
PVC Coupling 1/2" pcs 10 15.00 150.00 52.50 202.50
PVC CLEAN OUT 2'' (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Clean Out 3" (Orange) pcs 5 70.00 350.00 122.50 472.50
PVC Clean Out 4" (Orange) pcs 5 120.00 600.00 210.00 810.00
PVC Elbow 1/2" (Blue) pcs 50 15.00 750.00 262.50 1,012.50
PVC Coupling 1/2''(Blue) w/thread pcs 5 15.00 75.00 26.25 101.25
PVC Elbow 1/2" with Thread (Blue) pcs 10 15.00 150.00 52.50 202.50
PVC Elbow 2" (Orange) pcs 15 45.00 675.00 236.25 911.25
PVC Elbow 1/8 x 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 1/8 x 3'' (Orange) pcs 10 60.00 600.00 210.00 810.00
PVC Elbow 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 3" (Orange) pcs 20 75.00 1,500.00 525.00 2,025.00
PVC Elbow 3"x45 (Orange) pcs 10 75.00 750.00 262.50 1,012.50
PVC Elbow 4" (Orange) pcs 10 90.00 900.00 315.00 1,215.00
PVC Elbow 4x45" (Orange) pcs 5 90.00 450.00 157.50 607.50
PVC Blue TEE 1/2 (PLAIN) pcs 10 20.00 200.00 70.00 270.00
PVC Blue TEE 1/2 WITH THREAD pcs 10 20.00 200.00 70.00 270.00
PVC Moulding 1/2" pcs 45.00 - - -
PVC Pipe 1/2" (Blue) pcs 50 65.00 3,250.00 1,137.50 4,387.50
PVC Pipe 2" (Orange) pcs 15 200.00 3,000.00 1,050.00 4,050.00
PVC Pipe 3" (Orange) pcs 20 350.00 7,000.00 2,450.00 9,450.00
PVC Pipe 4" (Orange) pcs 15 450.00 6,750.00 2,362.50 9,112.50
PVC Blue male adaptor 1/2 pcs 10 20.00 200.00 70.00 270.00
PVC P-Trap 2" (Orange) pcs 8 80.00 640.00 224.00 864.00
PVC Orange TEE 2x2'' pcs 5 60.00 300.00 105.00 405.00
PVC (ORANGE TEE) 3X3 pcs 10 90.00 900.00 315.00 1,215.00
PVC Tee 2" (Orange) pcs 9 45.00 405.00 141.75 546.75
PVC Tee 3" (Orange) pcs 8 70.00 560.00 196.00 756.00
PVC Tee 3x2" (Orange) pcs 6 80.00 480.00 168.00 648.00
PVC Tee 4" (Orange) pcs 4 120.00 480.00 168.00 648.00
PVC Wye 2x2" (Orange) pcs 7 60.00 420.00 147.00 567.00
PVC Wye 3x2" (Orange) pcs 6 70.00 420.00 147.00 567.00
PVC Wye 3x3" (Orange) pcs 4 90.00 360.00 126.00 486.00
PVC Wye 4x2" (Orange) pcs 6 120.00 720.00 252.00 972.00
Stainless Cap (Meco) pcs 1 150.00 150.00 52.50 202.50
Strainer 4x4 pcs 4 250.00 1,000.00 350.00 1,350.00
Strainer 8x8 pcs 1 400.00 400.00 140.00 540.00
Tapelon pcs 25 30.00 750.00 262.50 1,012.50
Telephone Shower pcs 2 1,200.00 2,400.00 840.00 3,240.00
Vulcaseal ltrs 4 480.00 1,920.00 672.00 2,592.00
63,055.00 22,069.25 85,124.25
 TOTAL PLUMBING WORKS 85,124.25
LABOR COST 22,069.25 35.00%
MATERIALS COST 63,055.00
8. MASONRY WORKS
Septic Tank
perimeter 7.8 CHB #6 pcs 146.25 19.00 2,778.75 1,111.50 3,890.25
Height 1.5 Cement bags 15.3621 210.00 3,226.04 1,290.42 4,516.46
Area wall 11.7 Sand cu.m 0.9871875 950.00 937.83 375.13 1,312.96
Bistay Sand bags 10.833333 25.00 270.83 108.33 379.17
Sahara packs 14.625 30.00 438.75 175.50 614.25
7,652.20 3,060.88 10,713.08
Walls -
9 Firewall CHB #6 pcs 1690 19.00 32,110.00 17,660.50 49,770.50
2.6 GF-Wall 30 CHB #4 pcs 1137.5 17.00 19,337.50 10,635.63 29,973.13
2.6 2F-Wall int 35 Cement bags 302.8306 210.00 63,594.43 34,976.93 98,571.36
2F-wall ext 22 Sand cu.m 15.38875 950.00 14,619.31 8,040.62 22,659.93
3 Fence Bistay Sand bags 590.49 25.00 14,762.25 8,119.24 22,881.49
Aw(gf) 4.32 Sahara packs 151.4153 30.00 4,542.46 2,498.35 7,040.81
Ad(gf) 5.25 - -
Aw(2f) 8.88 - -
Ad(2f) 10.92 -
Atotal 196.83 -
148,965.95 81,931.27 230,897.22
Tiles
GF-Floor 45 60x60 Ceramic Tiles pcs 266.44444 170.00 45,295.56 14,494.58 59,790.13
Entry Porch 1.3 30x30 Ceramic Tiles pcs 453.83333 35.00 15,884.17 5,082.93 20,967.10
Counter & Splash 4.2 20x1200 Ceramic Tiles-Stairs pcs 42.525 240.00 10,206.00 3,265.92 13,471.92
CR Wall x 2 30 pcs 60.00 - - -
CR Floor x 2 5.6 30x60 Façade pcs 0 75.00 - - -
2Floor Floor 38 Cement bags 50.2534 210.00 10,553.21 3,377.03 13,930.24
Façade 0 Bistay Sand bags 251.267 30.00 7,538.01 2,412.16 9,950.17
Terrace 2 Tile Adhesive bags 50.853519 250.00 12,713.38 4,068.28 16,781.66
Dirty kit step 0 Grout packs 25 65.00 1,625.00 520.00 2,145.00
DK counter 0 Diamond Disk pcs 8 650.00 5,200.00 1,664.00 6,864.00
Stairs 9.72 Water Proofing gals 6 780.00 4,680.00 1,497.60 6,177.60
135.82 - -
113,695.33 36,382.50 150,077.83
TOTAL MASONRY WORKS 391,688.13
LABOR COST 121,374.66 44.90%
MATERIALS COST 270,313.48
9. ELECTRICAL WORKS
 Breaker 15Amp plug in pcs 2.00 650.00 1,300.00 494.00 1,794.00
Breaker 20Amp plug in pcs 2.00 750.00 1,500.00 570.00 2,070.00
Breaker 30Amp pcs 3.00 850.00 2,550.00 969.00 3,519.00
Breaker 50Amp pcs - - -
Breaker 60Amp plug in pcs - - -
Breaker 100 Amp PLUG-IN pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
Breaker 100A w/ Case (Koten) pcs 950.00 - - -
Breaker Case (Koten) pcs 750.00 - - -
Breaker 100A -Bolt-On pcs 1,200.00 - - -
Bushing 1 & Locknut pcs 20.00 - - -
Cable and Telephone Outlet (Royu) set 1.00 70.00 70.00 26.60 96.60
Cable Wire roll 0.50 1,500.00 750.00 285.00 1,035.00
Cable Connector pcs 2.00 15.00 30.00 11.40 41.40
CFL 11W pcs 18.00 130.00 2,340.00 889.20 3,229.20
Convenience Outlet with Plate pcs 20.00 150.00 3,000.00 1,140.00 4,140.00
Doorbell Set set 1.00 680.00 680.00 258.40 938.40
Electrical Tape pcs 20.00 35.00 700.00 266.00 966.00
Entrance Cap 1 pcs 120.00 - - -
Exhaust Fan 8" pcs 1,215.00 - - -
Flexible Hose 1/2"x100 roll 5.00 650.00 3,250.00 1,235.00 4,485.00
Flexible Hose 3/4"x100 roll 800.00 - - -
Flourescent Lamp 40W pcs 5.00 550.00 2,750.00 1,045.00 3,795.00
GI Nipple 1x3 pcs 30.00 - - -
GI Nipple 1x9 pcs 70.00 - - -
outdoor outlet: Grounding Clamp pcs 100.00 - - -
garage Grounding Rod pcs 210.00 - - -
back of house Junction Box pcs 25.00 15.00 375.00 142.50 517.50
terrace Junction Box 6x6 pcs 60.00 - - -
power outlet ORDINARY outlet 2GANG pcs 4.00 60.00 240.00 91.20 331.20
b1: 2 Outlet Set Royu Classic pcs 16.00 125.00 2,000.00 760.00 2,760.00
b2: 2 Outlet Weatherproof (Eagle) set 3.00 250.00 750.00 285.00 1,035.00
mb:2 Outlet Telephone (Royu-Classic) set 2.00 120.00 240.00 91.20 331.20
living: 2 Outlet Aircon (Royu) set 1.00 120.00 120.00 45.60 165.60
dining: 2 PANEL BOX 10 BRANCHES pcs 1.00 1,500.00 1,500.00 570.00 2,070.00
kitchen: 2 Plate 2-gang (Royu) set 10.00 40.00 400.00 152.00 552.00
cr1: 1 Plate 1-gang (Royu) set 5.00 40.00 200.00 76.00 276.00
cr2: 1 PVC Pipe 1/2" (Orange) pcs 75.00 75.00 5,625.00 2,137.50 7,762.50
extra: 2 PVC Pipe 3/4" (Orange) pcs 25.00 90.00 2,250.00 855.00 3,105.00
total: 16 PVC Pipe 1" (Orange) pcs 8.00 150.00 1,200.00 456.00 1,656.00
Receptacle 2x2 pcs 20.00 30.00 600.00 228.00 828.00
Receptacle 4x4 pcs 5.00 60.00 300.00 114.00 414.00
 RG 6 Cable wire pcs 0.50 1,200.00 600.00 228.00 828.00
RG 6 Connector pcs 15.00 - - -
RSC Pipe 1" pcs 650.00 - - -
RSC End Cap 1" pcs 120.00 - - -
RSC Coupling 2" pcs 65.00 - - -
Rubber Tape pcs 2.00 100.00 200.00 76.00 276.00
Splitter 3-Way set 50.00 - - -
Switch 1-Gang set 5.00 120.00 600.00 228.00 828.00
Switch 2-Gang set 10.00 120.00 1,200.00 456.00 1,656.00
Switch 3-way (Royu) 1-gang set 2.00 150.00 300.00 114.00 414.00
Telephone Wire roll 0.50 1,920.00 960.00 364.80 1,324.80
Telephone Connector pcs 1.00 285.00 285.00 108.30 393.30
THHN Electrical Wire 2.0mm2 box 4.00 2,100.00 8,400.00 3,192.00 11,592.00
THHN Electrical Wire 3.5mm2 box 5.00 3,100.00 15,500.00 5,890.00 21,390.00
THHN Electrical Wire 5.5mm2 box 0.50 4,350.00 2,175.00 826.50 3,001.50
THHN Electrical Wire 8.00mm2 mts 100.00 - - -
THHN Electrical Wire 14.0mm2 mts 60.00 70.00 4,200.00 1,596.00 5,796.00
Utility Box pcs 43.00 15.00 645.00 245.10 890.10
70,985.00 26,974.30 97,959.30
TOTAL ELECTRICAL WORKS 97,959.30
LABOR COST 26,974.30 38.00%
MATERIALS COST 70,985.00
10. CARPENTRY WORKS
Bedroom Cabinets 3/4 Marine plyboard pcs 21 1,400.00 29,400.00 5,880.00 35,280.00
Master's Bed Cabinet Handle -Bedroom pcs 21 120.00 2,520.00 504.00 3,024.00
Bedroom 1 Concealled Hinges 1" pcs 20 160.00 3,200.00 640.00 3,840.00
Bedroom 2 Concealled Hinges 2" pcs 10 160.00 1,600.00 320.00 1,920.00
Drawer Guide 16" pcs 12 250.00 3,000.00 600.00 3,600.00
2x3x10 KD pcs 10 150.00 1,500.00 300.00 1,800.00
Concrete Nail 1" kgs 8 120.00 960.00 192.00 1,152.00
Concrete Nail 1 1/2" kgs 5 120.00 600.00 120.00 720.00
Concrete Nail 2" kgs 5 120.00 600.00 120.00 720.00
Concrete Nail 3" kgs 3 120.00 360.00 72.00 432.00
Finishing Nail 1" kgs 3 70.00 210.00 42.00 252.00
Finishing Nail 2" kgs 3 70.00 210.00 42.00 252.00
Finishing Nail 3'' kgs 4 70.00 280.00 56.00 336.00
Flanges 1" pcs 6 60.00 360.00 72.00 432.00
Chrome Pipe 3/4" pcs 2 350.00 700.00 140.00 840.00
Stikwell pcs 3 450.00 1,350.00 270.00 1,620.00
Plywood 1/4" pcs 2 480.00 960.00 192.00 1,152.00
47,810.00 9,562.00 57,372.00
Kitchen Cabinet 3/4 Marine plyboard pcs 1,400.00 - - -
below counter Cabinet Handle -Kitchen pcs 11 120.00 1,320.00 264.00 1,584.00
Concealled Hinges 1" pcs 160.00 - - -
Concealled Hinges 2" pcs 160.00 - - -
Drawer Guide 16" pcs 250.00 - - -
2x3x10 KD pcs 150.00 - - -
Concrete Nail 1" kgs 120.00 - - -
Concrete Nail 1 1/2" kgs 120.00 - - -
Concrete Nail 2" kgs 120.00 - - -
Concrete Nail 3" kgs 120.00 - - -
Finishing Nail 1" kgs 70.00 - - -
Finishing Nail 2" kgs 70.00 - - -
Finishing Nail 3'' kgs 70.00 - - -
Stikwell pcs 450.00 - - -
Plywood 1/4" pcs 480.00 - - -
1,320.00 264.00 1,584.00
Doors & Lockset Door (Panel) 900x2100 pcs 1 5,500.00 5,500.00 1,100.00 6,600.00
Door (Panel) 700x2100 pcs 1 4,500.00 4,500.00 900.00 5,400.00
Door (Flush) 800x2100 pcs 3 3,100.00 9,300.00 1,860.00 11,160.00
Door (Flush) 600x2100 ord pcs 3,100.00 - - -
Door (Flush) 600x2100 1 side mar pcs 2 3,100.00 6,200.00 1,240.00 7,440.00
Door (Flush) 700x2100 w/ Louver pcs 0.00 - - -
Lockset - Main Door pcs 1 3,500.00 3,500.00 700.00 4,200.00
Lockset - With Key pcs 4 1,200.00 4,800.00 960.00 5,760.00
Lockset - Without Key pcs 2 1,200.00 2,400.00 480.00 2,880.00
STEEL JAMB 0.70X2.10 pcs 1 1,150.00 1,150.00 230.00 1,380.00
STEEL JAMB 0.60X2.10 pcs 2 1,100.00 2,200.00 440.00 2,640.00
STEEL JAMB 0.80X2.10 pcs 3 1,200.00 3,600.00 720.00 4,320.00
STEEL JAMB 0.90X2.10 pcs 1 1,690.00 1,690.00 338.00 2,028.00
44,840.00 8,968.00 53,808.00
Ceiling Metal Furring pcs 130 120.00 15,600.00 3,120.00 18,720.00
C-CHANNEL 0.70mm pcs 80 90.00 7,200.00 1,440.00 8,640.00
FICEM BOARD 3.50mm (4x8) pcs 40 300.00 12,000.00 2,400.00 14,400.00
W-Clip pcs 320 5.00 1,600.00 320.00 1,920.00
Blind Rivet 1/8 x 1/2" box 10 350.00 3,500.00 700.00 4,200.00
Black Screw 1" pcs 75 1.50 112.50 22.50 135.00
Drill Bit 1/8" (Metal) pcs 30 110.00 3,300.00 660.00 3,960.00
Riveter pcs 5 330.00 1,650.00 330.00 1,980.00
44,962.50 8,992.50 53,955.00
Stair Railings Handrail 3x3x10 pcs 3 1,200.00 3,600.00 720.00 4,320.00
 3,600.00 720.00 4,320.00
TOTAL CARPENTRY WORKS 171,039.00
LABOR COST 28,506.50 20.00%
MATERIALS COST 142,532.50

11. PAINTING WORKS

height Walls length PAINT (ANGELS HALO) tins 6.2135 2,320.00 14,415.32 9,369.96 23,785.28
2.6 GF Wall 33 PAINT(FINISHING)light apricot tins 1,960.00 - - -
2.6 2F Wall 40 PAINT(FINISHING)gentle touch tins 8.3416 1,960.00 16,349.54 10,627.20 26,976.73
9 Firewall 0 PAINT(FINISHING)Elasto Proofer tins 2,600.00 - - -
(Less openings) PAINT(FINISHING)safari brown tins 1,920.00 - - -
1.2 GF window 7.8 PAINT(FINISHING)-MAPPLE tins 420.00 - - -
1.2 2F window 6 PAINT WOOD STAIN MAPPLE gals 410.00 - - -
2.1 GF door 2.4 PAINT(FINISHING)-RUSSET BROWN tins 480.00 - - -
2.1 2F door 4.6 Paint (Prepa- White) tins 8.3416 1,700.00 14,180.72 9,217.47 23,398.19
Total openings 31.26 Paint Brush 1/2'' pcs 8 15.00 120.00 78.00 198.00
ATOTAL 158.54 Paint Brush 1 1/2'' pcs 20 35.00 700.00 455.00 1,155.00
x2 317.08 Paint Brush 1'' pcs 15 20.00 300.00 195.00 495.00
Paint Brush 2" pcs 20 40.00 800.00 520.00 1,320.00
Ceilings Paint Brush 3" pcs 12 60.00 720.00 468.00 1,188.00
Area 100 Paint Brush 4" pcs 12 70.00 840.00 546.00 1,386.00
Boral Powder bags 550.00 - - -
TOTAL AREA 417.08 Skimcoat bags 27.805333 480.00 13,346.56 8,675.26 22,021.82
Paint Thinner tins 2 220.00 440.00 286.00 726.00
Patching Compound kgs 13 240.00 3,120.00 2,028.00 5,148.00
Basahan kgs 10 60.00 600.00 390.00 990.00
Masking Tape pcs 10 25.00 250.00 162.50 412.50
Roller 7" REFILL pcs 15 35.00 525.00 341.25 866.25
Roller 7" pcs 15 60.00 900.00 585.00 1,485.00
Sand paper #150 pcs 15 15.00 225.00 146.25 371.25
Sand paper #100 3M roll 2 7,500.00 15,000.00 9,750.00 24,750.00
Sand paper #80 pcs 25 20.00 500.00 325.00 825.00
83,332.14 54,165.89 137,498.02
Cabinets Baby Roller (tela) pcs 15 45.00 675.00 438.75 1,113.75
Stair Handrail BABY ROLLER FOAM pcs 10 35.00 350.00 227.50 577.50
Doors BABY ROLLER TELA REFILL pcs 5 25.00 125.00 81.25 206.25
BABY ROLLER FOAM REFILL pcs 5 25.00 125.00 81.25 206.25
Boysen 306 lacquer putty gals 2 600.00 1,200.00 780.00 1,980.00
Boysen 1300 Automotive white gals 10 880.00 8,800.00 5,720.00 14,520.00
Boysen 205 Lacquer Flo gals 650.00 - - -
 Boysen 305 Lacquer Primer gals 620.00 - - -
Boysen 1253 Dead Flat gals 5 580.00 2,900.00 1,885.00 4,785.00
Boysen 1250 Clear Gloss gals 5 620.00 3,100.00 2,015.00 5,115.00
Boysen 1254 Sanding Sealer gals 640.00 - - -
Boysen 2700 Wallnut gals 480.00 - - -
Boysen Acrycolor ( Assorted ) can 120.00 - - -
Boysen Tinting Color Raw Sienna can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Burnt Sienna can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Burnt Umber can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Venetian Red can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Hansa Yellow can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Thilodine Red can 2 110.00 220.00 143.00 363.00
HARDENER pcs 5 190.00 950.00 617.50 1,567.50
Lacquer Thinner tins 4 760.00 3,040.00 1,976.00 5,016.00
LAMP BLACK (ACRYLIC) 65.00 - - -
Masking Tape pcs 30 25.00 750.00 487.50 1,237.50
Fulatite gals 4 850.00 3,400.00 2,210.00 5,610.00
Emulsion gals 570.00 - - -
Paint Thinner tins 1 220.00 220.00 143.00 363.00
Basahan kgs 10 60.00 600.00 390.00 990.00
Sand paper #240 pcs 25 20.00 500.00 325.00 825.00
Sand paper #150 pcs 10 15.00 150.00 97.50 247.50
Sand Paper #36 pcs 200.00 - - -
28,205.00 18,333.25 46,538.25
Roof Trusses & Steel Grills PARALUX GRAY gals 580.00 - - -
Polytuff litrs 5 480.00 2,400.00 1,560.00 3,960.00
Polyurethane Topcoat gals 980.00 - - -
Steel Brush pcs 2 40.00 80.00 52.00 132.00
Roller 7" REFILL pcs 5 35.00 175.00 113.75 288.75
Roller 7" pcs 5 60.00 300.00 195.00 495.00
Basahan kgs 5 60.00 300.00 195.00 495.00
Sand Paper #100 pcs 45 50.00 2,250.00 1,462.50 3,712.50
5,505.00 3,578.25 9,083.25
PER AREA 62,562.00 TOTAL PAINTING WORKS 193,119.52
LABOR COST 76,077.39 65.00%
MATERIALS COST 117,042.14
12. MISCELLANEOUS MATERIALS

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

Level Hose 3/8 (Green) mtrs 25 25.00 625.00 625.00
Level Hose 1/2 mtrs 25 30.00 750.00 750.00
 Lona roll 2 3,500.00 7,000.00 7,000.00
Nylon Rope12mm mtrs 25 20.00 500.00 500.00
Peebles #10 sacks 3 250.00 750.00 750.00
Pulley pcs 2 150.00 300.00 300.00
Rubber Gloves pcs 30 50.00 1,500.00 1,500.00
Safety Googles pcs 2 35.00 70.00 70.00
Solignum gals 1 1,190.00 1,190.00 1,190.00
Tansi rolls 12 60.00 720.00 720.00
Water Meter set 650.00 - -
Windows sets 1.2 35,000.00 42,000.00 42,000.00
Sliding Doors sets 0.00 - -
Sand Screen 1/8 mtrs 12 75.00 900.00 900.00
59,405.00 59,405.00
TOTAL miscellaneous 59,405.00
LABOR COST
MATERIALS COST 59,405.00

13. HOUSE DEMOLITION

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

Area ( Floor ) = 134.20 m², Volume = 13.42 m³

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

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

TOTAL House Demolition 190,372.00

LABOR COST 158,922.00
MATERIALS COST 31,450.00

Plus 30% 247,483.60

TOTAL MATERIALS COST 1,490,776.48 minus demo cost 1,459,326.48

TOTAL LABOR COST 726,755.63 minus demo cost 567,833.63

TOTAL 2,217,532.11 2,027,160.11

 PLUS 30% PLUS 30%
GRAND TOTAL
inclu. Demo Cost 2,882,791.74 EX Demo Cost 2,635,308.14
2,635,400.00
FLOOR AREA 100.00
PRICE PER SQ.M - GROSS 20,271.60
PRICE PER SQ.M - PLUS 30% 26,353.08
 Work Total
Manpower Pax Rate Total Per Hr Hrs Cost
Foreman 1 700 700 87.5 8 700
Mason 2 600 1200 150 8 1200
Labor 3 420 1260 157.5 8 1260
3160

Foreman 1 700 700 87.5 4 350

Labor 6 420 2520 315 4 1260
1610

Labor 6 420 2520 315

1 cu.m/man-day 2.5 days 6300

Labor 6 2730
1 cu.m/man-day 1.083333 days

Labor 2
1 cu.m/man-day 2.7 days
Foreman 1 700 700 87.5 7.666667 670.833
Leadman 1 600 600 75 7.666667 575.000
Mason 2 550 1100 137.5 7.666667 1,054.167
Labor 8 450 3600 450 7.666667 3,450.000
6 bags/hr 0 5,750.000

Foreman 1 700 700 87.5 5.266667 460.833

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

Foreman 1 700 700 87.5 7.666667 670.833

Leadman 1 600 600 75 7.666667 575.000
Mason 2 550 1100 137.5 7.666667 1,054.167
Labor 8 450 3600 450 7.666667 3,450.000
6 bags/hr 5,750.000

Foreman 1 700 700 87.5 9.5 834.167

Leadman 1 600 600 75 9.5 715.000
Mason 2 550 1100 137.5 9.5 1,310.833
Labor 8 450 3600 450 9.5 4,290.000
6 bags/hr 7,150.000

Foreman 1 700 700 87.5 6.9 600.833

Leadman 1 600 600 75 6.9 515.000
Mason 2 550 1100 137.5 6.9 944.167
Labor 8 450 3600 450 6.9 3,090.000
6 bags/hr 5,150.000

27,750.000
 Foreman 1 700 700 87.5 5 437.5
Leadman 1 600 600 75 5 375
Mason/Carpenter 4 550 2200 275 5 1375
Labor 6 420 2520 315 5 1575
3,762.50

Foreman 1 700 700 87.5 24 2100

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

Foreman 1 700 700 87.5 9 787.5

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

Foreman 1 700 700 87.5 32 2800

Leadman 1 600 600 75 32 2400
Mason/Carpenter 4 550 2200 275 32 8800
Labor 6 420 2520 315 32 10080
24,080.00

Foreman 1 700 700 87.5 8 700

Leadman 1 600 600 75 8 600
Mason/Carpenter 2 550 1100 137.5 8 1100
Labor 2 420 840 105 8 840
3,240.00

Foreman 700 0 0 0
Leadman 1 600 600 75 3 225
Mason/Carpenter 2 550 1100 137.5 3 412.5
Labor 2 420 840 105 3 315
952.50

Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Carpenter 1 550 550 68.75 2 137.5
Labor 2 420 840 105 2 210
347.50
53,452.50
 Foreman 1 700 700 87.5 8 700
Leadman 600 0 0 0
Mason/Steelman 1 550 550 68.75 48 3300
Labor 2 420 840 105 48 5040
9,040.00

Foreman 1 700 700 87.5 8 700

Leadman 600 0 0 0
Mason/Steelman 2 550 1100 137.5 64 8800
Labor 3 420 1260 157.5 64 10080
19,580.00

Foreman 1 700 700 87.5 4 350

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

Foreman 1 700 700 87.5 12 1050

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

Foreman 1 700 700 87.5 22 1925

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

Foreman 1 700 700 87.5 10 875

Leadman 1 600 600 75 10 750
Mason/Steelman 4 550 2200 275 10 2750
Labor 6 420 2520 315 10 3150
7,525.00

Foreman 1 700 700 87.5 22 1925

Leadman 0 600 0 0 22 0
Mason/Steelman 1 550 550 68.75 22 1512.5
Labor 2 420 840 105 22 2310
5,747.50

Foreman 1 700 700 87.5 17 1487.5

Leadman 1 600 600 75 17 1275
Mason/Steelman 4 550 2200 275 17 4675
Labor 6 420 2520 315 17 5355
12,792.50

Foreman 1 700 700 87.5 10 875

Leadman 0 600 0 0 10 0
Mason/Steelman 1 550 550 68.75 10 687.5
Labor 2 420 840 105 10 1050
2,612.50
 Welder 2 550 1100 137.5 80 11000 20000
Labor 2 450 900 112.5 80 9000
Roof Installer 1 550 550 68.75 24 1650 4050
Roof Helper 2 400 800 100 24 2400
24,050.00

TRUSSES
51,124.25
17,893.49
ROOF 30,449.58
35,874.56
12,556.09

48,430.65

Plumber 1 550 550 68.75 120 8250

Helper 2 400 800 100 120 12000
20,250.00
 Mason 1 550 550 68.75 24 1650
Helper 1 420 420 52.5 24 1260
2,910.00

Mason 4 550 2200 275 167.0914 45,950.13

Helper 4 420 1680 210 167.0914 35,089.19
12 CHB per Hour 8 81,039.32
256 11.044921875
10 sq.m per day 40
393.66 9.8415

Tile Setter 2 600 1200 150 14.11458 16,937.50

Labor 2 420 840 105 14.11458 11,856.25
60x60 300 28,793.75
30x30 38.75
338.75
Per area 33,955.00
Electrician 1 600 600 75 160 12000
Labor 1 420 420 52.5 160 8400
20,400.00

Carpenter 3 600 1800 225 25 5625

Labor 3 420 1260 157.5 25 3937.5
9,562.50
Carpenter 1 600 600 75 8 600
Labor 1 420 420 52.5 8 420
1020

Carpenter 1 600 600 75 24 1800

Steelman 1 600 600 75 20 1500
Labor 2 420 840 105 24 2520
5820

Carpenter 1 600 600 75 40 3000

Fabricator 1 550 550 68.75 40 2750
Labor 2 420 840 105 40 4200
9950

Carpenter 1 600 600 75 5 375

Labor 1 420 420 52.5 5 262.5
 637.5

26,990.00

Painter 1 1 550 550 68.75 168 11550

Painter 2 2 450 900 112.5 168 18900
Painter 3 1 420 420 52.5 168 8820
Labor 1 420 420 52.5 168 8820
48,090.00

Painter 1 1 550 550 68.75 48 3300

Painter 2 1 450 450 56.25 48 2700
Painter 3 0 420 0 0 0
Labor 1 420 420 52.5 48 2520
8,520.00
Painter 1 1 550 550 68.75 24 1650
Painter 2 1 450 450 56.25 24 1350
Painter 3 0 420 0 0 0
Labor 1 420 420 52.5 24 1260
4260

60,870.00
Tiles
GF-Floor 60x60 Ceramic Tiles pcs 12.83333 170.00
Entry Porch 30x30 Ceramic Tiles pcs 252 35.00
Counter & Splashback 4.2 20x1200 Ceramic Tiles-Stairs pcs 0 240.00
CR Wall x 2 14 pcs 60.00
CR Floor x 2 5.6 30x60 Façade pcs 0 75.00
2Floor Floor Cement bags 9.546 210.00
Façade 0 Bistay Sand bags 47.73 30.00
Terrace 2 Tile Adhesive bags 17.65556 250.00
Dirty kit step 0 Grout packs 9 65.00
DK counter 0 Diamond Disk pcs 3 650.00
Stairs Water Proofing gals 6 780.00
25.8

complete 150077.8
tiles just cr floor and shower with 1 level 30cm height around non shower area and terra
34500
115577.8
150251.2
 2,181.67 698.13 2,879.80
8,820.00 2,822.40 11,642.40
- - -
- - -
- - -
2,004.66 641.49 2,646.15
1,431.90 458.21 1,890.11
4,413.89 1,412.44 5,826.33
585.00 187.20 772.20
1,950.00 624.00 2,574.00
4,680.00 1,497.60 6,177.60
- -
26,067.12 8,341.48 34,408.59

t around non shower area and terrace and kitchen counter & splashback
 Crystal Dreams
V. Gomez St., San Roque, Marikina City 3
Tel. Nos. : 645-2164 / 994-4206
Telefax No. : 646-1837
DEVELOPMENT CORPORATION E-mail : [email protected]

For: Marivic de Mesa

From: Crystal Dreams Development Corporation
Subject: Proposed Two Storey Residential Bldg. & Existing House Demolition
Date: February 17, 2021

Coverage of work is as follows:

Item No. Description Amount

I. HOUSE DEMOLITION 247,500.00
SCOPE OF WORKS:
* Breaking/demolition of existing: perimeter and interior walls,
ceiling and removal of existing roof and roof truss
* Disposal of debris
* Duration: XX days : 120 working days

II. TWO STOREY RESIDENTIAL BUILDING 2,306,300.00

Total Area: 100sqm
See attached plan for details and measurements
* All interior and exterior masonry walls to be cement plastered
* Ground and 2nd floor: cement finish
* Roof Truss: Using 2" x 6" x1.50mm and 2" x 3" x1.50mm
thick C-Purlins; painted with epoxy primer paint
Roof Panel and Accessories: Long-Span Rib-Type panel (Color: Choco Brown)
*
at Gauge # 26 thickness with outside gutter and end flashing

DESCRIBE MATERIALS TO BE USED FOR TERRACE GRILLS : 2x2x1.20mm

* tubular and 3/4x3/4x1.20mm tubular;painted with epoxy primer and QDE
brownas finish

DESCRIBE MATERIALS TO BE USED FOR STAIR GRILLS:1x2x1.20mm

* tubular,3/4x3/4x1.20mm tubular as mainframe and 3x3 Wooden handrail
finish with QDE brown for the steel frame and QDE mahogany for the wood
handrail
* T&B (2): HCG Shenna Package includes water closet, wash basin, basin faucet
& tissue holder

* T&B (2): PUT BRAND NAME of telephone shower : Rosco Brand tel.shower
Clean Kitchen: PUT BRAND NAME of gooseneck faucet : Rosco Goozeneck
* Faucet

* Kitchen Sink: 18x22" PUT BRAND NAME of kitchen Sink: Meco S/S sink
* Kitchen Counter & Splashback: 60x60cm ceramic tiles; splashback 0.60m
height
* CR Floor: 30x30cm ceramic tiles
 * CR Wall: 30x30cm ceramic tiles
Height around shower area to be 1.80m, the rest 0.30m
* Terrace Floor: 30x30cm ceramic tiles
* 1x Cable and Telephone Line provided at ground floor only
DESCRIBE DOORBELL SET INCLUDED:Royu brand (DingDong Doorbell set with
* doorbell switch)
* 3 - weatherproof outdoor power outlet provided
* 2 - power outlet provided for the following areas (Living, Dining, Kitchen,
Master's, Bed 1, Bed 2)
* 1x power outlet provided for t&bs
* 1x aircon outlet provided for master's bedroom
* Electrical lights accessories: receptacle and led bulbs only
*
Ceiling clad using fiber cement board with 3.50mm thick and metal furrings
* Main and kitchen door: Panel door
* Bedroom door: Flush Door
* Toilet&Bath door: Flush door with 1 side marine finish
* Steel jambs for all doors
* PUT BRAND NAME OF LOCKSETS TO BE PROVIDED : Amerilock Brand (Type :
Knobb )

All bedrooms with cabinet (see size on plan) - DESCRIBE MATERIAL TO BE

* USED : Using 3/4 plyboard as mainframe backed with 1/4 plywood;concealed
hinges & Drawer guide- Amerilock Brand.

* Kitchen Cabinet: below sink cabinet only - DESCRIBE MATERIAL TO BE USED :

3/4 Marine plyboard for the cabinet door and drawers; 2x3x10' for the jamb
DESCRIBE PAINT FINISH OF CABINETS (Rooms & Kitchen): All cabinets finish
*
with Boysen Automotive Lacquer White

* DESCRIBE PAINT FINISH OF STELL TRUSSES & GRILLS: Steel Truss painted with
Epoxy Primer and all Grills ( Terrace and Stairs ) QDE Brown

III. PAINTING WORKS 178,800.00

* All interior and exterior walls with elastomeric paint finish: 2 coats
* Ceiling with elastomeric paint finish: 2 coats

IV. TILING WORKS 150,300.00

* Ground Floor: 60x60cm ceramic tiles
* Second Floor: 60x60cm ceramic tiles
* Entry Porch: 30x30cm ceramic tiles
* CR Walls: 30x30cm ceramic tiles
Walls tiles up to 1.80m from floor
* Second Floor: 60x60cm ceramic tiles
* Stairs Threads: 20x1200 ceramic tiles

V. PERMITS
* Demolition Permit 10,000.00
 * Building Permit 50,000.00
* Plans 35,000.00

GRAND TOTAL P 2,977,900.00

Terms of Payment:
40% DP and progress billing upon completion
For clarifications, please call our office at 8645-2164 c/o Engr. Walter Garcia

Thank you.

Cristy Bernardo - Santos

President
Remarks
 GROSS PLUS 30%
Area: 100 SQM (50,50)
Barracks and Fence ₱ 21,396.00 ₱ 27,814.80
Earthworks ₱ 86,663.00 ₱ 112,661.90
Concrete Works ₱ 220,939.62 ₱ 287,221.50
Formworks ₱ 254,106.86 ₱ 330,338.92
Reinforcing Bars ₱ 328,271.03 ₱ 426,752.33
Steel Works (Trusses, Roofing, Grills) ₱ 117,448.39 ₱ 152,682.91
Plumbing Works (2 CR both with shower) ₱ 85,124.25 ₱ 110,661.53
Masonry: Septic Tank ₱ 10,713.08 ₱ 13,927.01
Masonry: Walls ₱ 230,897.22 ₱ 300,166.38
Masonry: Tiling ₱ 150,077.83 ₱ 195,101.18
Electrical Works ₱ 97,959.30 ₱ 127,347.09
Carpentry Works (Cabinets and Ceiling) ₱ 171,039.00 ₱ 222,350.70
Painting Works: Wall & Ceiling ₱ 137,498.02 ₱ 178,747.43
Painting Works: Cabinets ₱ 46,538.25 ₱ 60,499.73
Painting Works: Steel ₱ 9,083.25 ₱ 11,808.23
Misc ₱ 59,405.00 ₱ 77,226.50

TOTAL ₱ 2,027,160.11 ₱ 2,635,308.14

 MATERIALS DESCRIPTION UNIT QTY PRICE MATERIALS LABOR TOTAL AMOUNT
AMOUNT AMOUNT
1.0 BARRACKS/ FENCE 2x3 Coco Lumber pcs 30 140 4,200.00 840.00 5,040.00
CWN 2 kgs 3 60 180.00 36.00 216.00
CWN3 kgs 5 70 350.00 70.00 420.00
Corr.roof pcs 10 320 3,200.00 640.00 3,840.00
U.Nail kgs 5 120 600.00 120.00 720.00
3/8 Formply pcs 10 580 5,800.00 1,160.00 6,960.00
Bluesack roll 1 3500 3,500.00 700.00 4,200.00
17,830.00 3,566.00 21,396.00

2.0 EARTHWORKS
Layout/staking
2x3 Coco Lumber pcs 60 150.00 9,000.00 1,800.00 10,800.00
CWN 4 kgs 6 90.00 540.00 108.00 648.00
Tansi rolls 6 30.00 180.00 36.00 216.00
9,720.00 1,944.00 11,664.00
Excavation Column/Footing
14 cu.m Bareta pcs 4 450.00 1,800.00 7,000.00 8,800.00
9 col Pala pcs 4 450.00 1,800.00 1,800.00
3,600.00 7,000.00 10,600.00
Excavation FTB
6 cu.m - 3,000.00 3,000.00
35 m - -
- 3,000.00 3,000.00
Excavation Septic Tank -
5.40 cu.m - 2,700.00 2,700.00
- -
- 2,700.00 2,700.00
Backfill and Compaction
40 cu.m Escombro cu.m 85 240.00 20,400.00 14,450.00 34,850.00
20,400.00 14,450.00 34,850.00
Soil Poisoning
40 sq.m Soil Guard gal 1 3,500.00 3,500.00 700.00 4,200.00
3,500.00 700.00 4,200.00
Gravel Bedding
1.8 cu.m 3/4 Gravel cu.m 5 1,950.00 9,750.00 1,000.00 10,750.00
Kartilya pcs 1 3,000.00 3,000.00 3,000.00
12,750.00 1,000.00 13,750.00
TOTAL EARTHWORKS/BARRACKS 102,160.00
 LABOR COST 34,360.00 50.68%
MATERIALS COST 67,800.00
3.0 CONCRETE WORKS
Footing -
4 cu.m Cement bags 32 210.00 6,720.00 1,680.00 8,400.00
6.333333333333 hrs Sand cu.m 3.456 950.00 3,283.20 820.80 4,104.00
3/4 Gravel cu.m 5.184 1,950.00 10,108.80 2,527.20 12,636.00
Gasoline liters 5 50.00 250.00 62.50 312.50
20,362.00 5,090.50 25,452.50

Footing Tie Beam

Perimeter 36 Cement bags 23 210.00 4,838.40 1,209.60 6,048.00
VOLUME 2.88 Sand cu.m 2.48832 950.00 2,363.90 590.98 2,954.88
4.84 hrs 3/4 Gravel cu.m 3.73248 1,950.00 7,278.34 1,819.58 9,097.92
Gasoline liters 5 50.00 250.00 62.50 312.50
14,730.64 3,682.66 18,413.30
Slab-On-Grade Cement bags 32 210.00 6,720.00 1,680.00 8,400.00
AREA 40 Sand cu.m 3.456 950.00 3,283.20 820.80 4,104.00
VOLUME 4 3/4 Gravel cu.m 4.32 1,950.00 8,424.00 2,106.00 10,530.00
6.3 hrs Gasoline liters 5 50.00 250.00 62.50 312.50
18,677.20 4,669.30 23,346.50
Columns
H1 = 5m (9) 45 Cement bags 51.2 210.00 10,752.00 2,688.00 13,440.00
H2= 7m (5) 35 Sand cu.m 5.5296 950.00 5,253.12 1,313.28 6,566.40
80 3/4 Gravel cu.m 8.2944 1,950.00 16,174.08 4,043.52 20,217.60
Volume 6.4 Gasoline liters 5 50.00 250.00 62.50 312.50
9.5 hrs -
32,429.20 8,107.30 40,536.50
Second Floor Beams -
Perimeter 50 Cement bags 32.00 210.00 6,720.00 2,016.00 8,736.00
200x400 Sand cu.m 3.456 950.00 3,283.20 984.96 4,268.16
Volume 4 3/4 Gravel cu.m 5.184 1,950.00 10,108.80 3,032.64 13,141.44
6.3 hrs Gasoline liters 5 50.00 250.00 75.00 325.00
20,362.00 6,108.60 26,470.60
Roof Beam
Perimeter 32 Cement bags 9.60 210.00 2,016.00 604.80 2,620.80
150x250 Sand cu.m 1.0368 950.00 984.96 295.49 1,280.45
Volume 1.2 3/4 Gravel cu.m 1.5552 1,950.00 3,032.64 909.79 3,942.43
2.6 hrs Gasoline liters 3 50.00 150.00 45.00 195.00
6,183.60 1,855.08 8,038.68
Second Floor Slab
 Area 40 Cement bags 36 210.00 7,560.00 2,646.00 10,206.00
Volume 4 Sand cu.m 2 950.00 1,900.00 665.00 2,565.00
3/4 Gravel cu.m 5.832 1,950.00 11,372.40 3,980.34 15,352.74
7 hrs Gasoline liters 7 50.00 350.00 122.50 472.50
21,182.40 7,413.84 28,596.24
Stairs
Volume Cement bags 24 210.00 5,040.00 1,512.00 6,552.00
Sand cu.m 2.592 950.00 2,462.40 738.72 3,201.12
3/4 Gravel cu.m 3.24 1,950.00 6,318.00 1,895.40 8,213.40
5 hrs Gasoline liters 3 50.00 150.00 45.00 195.00
13,970.40 4,191.12 18,161.52
Canopy
Volume 0.25 Cement bags 3 210.00 630.00 283.50 913.50
Sand cu.m 0.324 950.00 307.80 138.51 446.31
3/4 Gravel cu.m 0.405 1,950.00 789.75 355.39 1,145.14
Gasoline liters 50.00 - - -
1,727.55 777.40 2,504.95
Kitchen Counters
Volume 0.2 Cement bags 1.6 210.00 336.00 100.80 436.80
Sand cu.m 0.1728 950.00 164.16 49.25 213.41
3/4 Gravel cu.m 0.216 1,950.00 421.20 126.36 547.56
Gasoline liters 50.00 - - -
921.36 276.41 1,197.77
TOTAL CONCRETE WORKS 192,718.56
LABOR COST 42,172.21 28.01%
MATERIALS COST 150,546.35
4.0 FORM WORKS
FTB 3/8 Formply pcs 7.2916667 580.00 4,229.17 1,268.75 5,497.92
Perimeter 35 2x3x10 CCL pcs 45.901639 140.00 6,426.23 1,927.87 8,354.10
200x400 CWN 1 1/2 kgs 3 70.00 210.00 63.00 273.00
CWN 3 kgs 3 60.00 180.00 54.00 234.00
11,045.40 3,313.62 14,359.02
Columns 3/8 Formply pcs 16.666667 580.00 9,666.67 3,383.33 13,050.00
H1 = 5m (9) 45 2x3x10 CCL pcs 87.431694 140.00 12,240.44 4,284.15 16,524.59
H2= 7m (5) 35 CWN 1 1/2 kgs 5 70.00 350.00 122.50 472.50
80 CWN 3 kgs 7 60.00 420.00 147.00 567.00
22,677.10 7,936.99 30,614.09
Second Floor Beams 3/8 Formply pcs 10.416667 580.00 6,041.67 3,020.83 9,062.50
Perimeter 50 2x3x10 CCL pcs 98.360656 140.00 13,770.49 6,885.25 20,655.74
200x400 Scaff 2x3x10 CCL pcs 122.991 140.00 17,218.74 8,609.37 25,828.11
40.997 CWN 1 1/2 kgs 5 70.00 350.00 175.00 525.00
 CWN 3 kgs 10 60.00 600.00 300.00 900.00
CWN 4 kgs 10 70.00 700.00 350.00 1,050.00
38,680.90 19,340.45 58,021.35
Roof Beam
Perimeter 32 3/8 Formply pcs 6.6666667 580.00 3,866.67 2,320.00 6,186.67
150x250 2x3x10 CCL pcs 41.967213 140.00 5,875.41 3,525.25 9,400.66
CWN 1 1/2 kgs 2 70.00 140.00 84.00 224.00
CWN 3 kgs 2 60.00 120.00 72.00 192.00
Concrete Nail 3 kgs 3 110.00 330.00 198.00 528.00
10,332.08 6,199.25 16,531.32
SecondFloor Slab
Area 40 3/8 Formply pcs 13.888889 580.00 8,055.56 3,463.89 11,519.44
2x3x10 CCL pcs 320 140.00 44,800.00 19,264.00 64,064.00
CWN 1 1/2 kgs 5 70.00 350.00 150.50 500.50
CWN 3 kgs 7 60.00 420.00 180.60 600.60
Concrete Nail 3 kgs 3 110.00 330.00 141.90 471.90
53,955.56 23,200.89 77,156.44
Stairs -
3/8 Formply pcs 10 580.00 5,800.00 1,740.00 7,540.00
2x3x10 CCL pcs 60 140.00 8,400.00 2,520.00 10,920.00
CWN 1 1/2 kgs 4 70.00 280.00 84.00 364.00
CWN 3 kgs 6 60.00 360.00 108.00 468.00
Concrete Nail 3 kgs 1 110.00 110.00 33.00 143.00
14,950.00 4,485.00 19,435.00
Concrete Ledge Canopy
3/8 Formply pcs 1 580.00 580.00 290.00 870.00
2x3x10 CCL pcs 10 140.00 1,400.00 700.00 2,100.00
CWN 1 1/2 kgs 0.5 70.00 35.00 17.50 52.50
CWN 3 kgs 1 60.00 60.00 30.00 90.00
Concrete Nail 3 kgs 0.5 110.00 55.00 27.50 82.50
2,130.00 1,065.00 3,195.00
Kitchen Counters -
Area 2 3/8 Formply pcs 1 580.00 580.00 174.00 754.00
2x3x10 CCL pcs 2 140.00 280.00 84.00 364.00
CWN 1 1/2 kgs 1 70.00 70.00 21.00 91.00
CWN 3 kgs 0.5 60.00 30.00 9.00 39.00
Concrete Nail 3 kgs 0.25 110.00 27.50 8.25 35.75
987.50 296.25 1,283.75
TOTAL FORM WORKS 220,595.97
LABOR COST 65,837.44 42.54%
MATERIALS COST 154,758.53
5.0 REINFORCING BARS
Footing/FTB
8 1.20m x 1.20m W=9.468 kgs 16mm x 6.0 gr.33 pcs 26.1 380.00 9,918.00 3,967.20 13,885.20
247.1148 W=9.468 kgs 16mm x 6.0 gr.33 pcs 25.454545 380.00 9,672.73 3,869.09 13,541.82
W=5.328 kgs 12mm x 6.0 gr.33 pcs 12.727273 290.00 3,690.91 1,476.36 5,167.27
FTB 35 W=3.696 kgs 10mm x 6.0 gr.33 pcs 155.00 - - -
W=3.50 kgs 9mm x 6.0 gr.33 pcs 90.00 - - -
W= 25 kgs GI Tie Wire #16 kgs 12.202961 60.00 732.18 292.87 1,025.05
Hacksaw Blade pcs 12.856364 55.00 707.10 282.84 989.94
24,720.91 9,888.37 34,609.28
Column
9 16mm x 6.0 gr.33 pcs 137 380.00 52,060.00 15,618.00 67,678.00
H1 = 5m (9) 45 12mm x 6.0 gr.33 pcs 15.5 290.00 4,495.00 1,348.50 5,843.50
H2= 7m (5) 35 10mm x 6.0 gr.33 pcs 155.00 - - -
80 9mm x 6.0 gr.33 pcs 108.66667 90.00 9,780.00 2,934.00 12,714.00
1760.033333 GI Tie Wire #16 kgs 35.4925 60.00 2,129.55 638.87 2,768.42
Fence =48 pcs Hacksaw Blade pcs 52.233333 55.00 2,872.83 861.85 3,734.68
71,337.38 21,401.22 92,738.60
SOG
Area 40 16mm x 6.0 gr.33 pcs 380.00 - - -
Pieces/m² 0.962 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 45.580042 155.00 7,064.91 2,119.47 9,184.38
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 4.2115958 60.00 252.70 75.81 328.50
Hacksaw Blade pcs 4.5580042 55.00 250.69 75.21 325.90
7,568.29 2,270.49 9,838.78
2nd Floor Slab
Area 40 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 110.28 155.00 17,093.40 9,401.37 26,494.77
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 10.189872 60.00 611.39 336.27 947.66
Hacksaw Blade pcs 11.028 55.00 606.54 333.60 940.14
18,311.33 10,071.23 28,382.57
2F Beam
Perimeter 50 16mm x 6.0 gr.33 pcs 48.076923 380.00 18,269.23 10,048.08 28,317.31
200x400 12mm x 6.0 gr.33 pcs 18.518519 290.00 5,370.37 2,953.70 8,324.07
10mm x 6.0 gr.33 pcs 155.00 - - -
9mm x 6.0 gr.33 pcs 68.666667 90.00 6,180.00 3,399.00 9,579.00
GI Tie Wire #16 kgs 19.854808 60.00 1,191.29 655.21 1,846.50
Hacksaw Blade pcs 19.323158 55.00 1,062.77 584.53 1,647.30
 32,073.66 17,640.51 49,714.18
Roof Beam
Perimeter 32 16mm x 6.0 gr.33 pcs 380.00 - - -
150x250 12mm x 6.0 gr.33 pcs 290.00 - - -
10mm x 6.0 gr.33 pcs 34.909091 155.00 5,410.91 3,246.55 8,657.45
9mm x 6.0 gr.33 pcs 53.333333 90.00 4,800.00 2,880.00 7,680.00
GI Tie Wire #16 kgs 7.8922667 60.00 473.54 284.12 757.66
Hacksaw Blade pcs 8.8242424 55.00 485.33 291.20 776.53
11,169.78 6,701.87 17,871.65
Stairs 16mm x 6.0 gr.33 pcs 380.00 - - -
12mm x 6.0 gr.33 pcs 16 290.00 4,640.00 2,552.00 7,192.00
10mm x 6.0 gr.33 pcs 42 155.00 6,510.00 3,580.50 10,090.50
9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 6.012 60.00 360.72 198.40 559.12
Hacksaw Blade pcs 9.6666667 55.00 531.67 292.42 824.08
12,042.39 6,623.31 18,665.70
CHB Wall
Firewall 10mm x 6.0 gr.33 pcs 155.00 - - -
GF-Wall 28 10mm x 6.0 gr.33 pcs 76.878788 155.00 11,916.21 6,553.92 18,470.13
2F-Wall 38 10mm x 6.0 gr.33 pcs 78.090909 155.00 12,104.09 6,657.25 18,761.34
Fence 10mm x 6.0 gr.33 pcs 9 155.00 1,395.00 767.25 2,162.25
Garage and -
Laundry 10mm x 6.0 gr.33 pcs 155.00 - - -
Aw(gf) 4.32 -
Ad(gf) 5.25 9mm x 6.0 gr.33 -
Aw(2f) 8.88 GI Tie Wire #16 kgs 15.1508 60.00 909.05 499.98 1,409.02
Ad(2f) 10.92 Hacksaw Blade pcs 10.931313 55.00 601.22 330.67 931.89
26,925.57 14,809.07 41,734.64
Ledge, S.Tank and
Kit. Countertop 10mm x 6.0 gr.33 pcs 17 155.00 2,635.00 1,449.25 4,084.25
Ledge 0.30 x 2 10mm x 6.0 gr.33 pcs 10 155.00 1,550.00 852.50 2,402.50
S.Tank 1.5x2.40 10mm x 6.0 gr.33 pcs 4 155.00 620.00 341.00 961.00
Countertop 0.60x3.5 9mm x 6.0 gr.33 pcs 90.00 - - -
GI Tie Wire #16 kgs 0.775 60.00 46.50 25.58 72.08
Hacksaw Blade pcs 3 55.00 165.00 90.75 255.75
5,016.50 2,759.08 7,775.58
16mm 236.6314685 TIE WIRE : TOTAL RSB WORKS 301,330.96
12mm 62.74579125 96.6310031100611 LABOR COST 92,165.14 44.06%
10mm 418.7388295 3.86524012440244 MATERIALS COST 209,165.82
9mm 230.6666667
6. STEEL TRUSSES AND ROOFING, TERRACE,STAIR GRILLS
 Area 66.6 2x6x1.20mm C-Purlins pcs 14.1 680.00 9,588.00 3,355.80 12,943.80
width 7.4 2x3x1.20mm C-Purlins pcs 21.363636 450.00 9,613.64 3,364.77 12,978.41
Length 9 10mm x 6 pcs 6 155.00 930.00 325.50 1,255.50
9.2 Welding Rod kgs 22 150.00 3,300.00 1,155.00 4,455.00
64.4 3/4x3/4 Tubular pcs 10 370.00 3,700.00 1,295.00 4,995.00
1x2 Tubular pcs 5 650.00 3,250.00 1,137.50 4,387.50
2x2 tubular pcs 10 700.00 7,000.00 2,450.00 9,450.00
Plainsheet #16 pcs 1,600.00 - - -
Grinding Disk pcs 16 100.00 1,600.00 560.00 2,160.00
Cutting Disk pcs 16 100.00 1,600.00 560.00 2,160.00
Cut-Off Disk 14 pcs 4 330.00 1,320.00 462.00 1,782.00
Red Oxide gal 2 365.00 730.00 255.50 985.50
P.Brush 2 pcs 6 35.00 210.00 73.50 283.50
Paint Thinner pcs 3 270.00 810.00 283.50 1,093.50
Ga.26 Roof LM 71.08 350.00 24,878.00 8,707.30 33,585.30
Ridge Roll pcs 350.00 - - -
Wall Capping/Flashing pcs 800.00 - - -
Wall Flashing pcs 400.00 - - -
Outside Gutter pcs 4.2173913 500.00 2,108.70 738.04 2,846.74
Tekscrew pcs 244.72 5.00 1,223.60 428.26 1,651.86
Sealant tube 6 200.00 1,200.00 420.00 1,620.00
TUP cans 2 200.00 400.00 140.00 540.00
Blind Rivets box 6 390.00 2,340.00 819.00 3,159.00
75,801.93 26,530.68 102,332.61
TOTAL TRUSSES AND ROOFING WORKS 102,332.61
LABOR COST 26,530.68 35.00%
MATERIALS COST 75,801.93
7. PLUMBING WORKS

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

Faucet w/ Bib 2" pcs 4 240.00 960.00 336.00 1,296.00
Gate Valve 1/2" (Kitz) pcs 4 420.00 1,680.00 588.00 2,268.00
GI Coupling 1/2" pcs 14.00 - - -
GI Elbow 1/2" pcs 15.00 - - -
GI Elbow 1/2x3/4" pcs 25.00 - - -
GI Plug 1/2" pcs 10 15.00 150.00 52.50 202.50
HCG Shenna Package pckg 2 6,500.00 13,000.00 4,550.00 17,550.00
Gooseneck Faucet - Clean Kitchen pcs 1 1,500.00 1,500.00 525.00 2,025.00
Kitchen Sink (18x22) pcs 1 1,200.00 1,200.00 420.00 1,620.00
Neltex Solvent (400cc) cans 5 280.00 1,400.00 490.00 1,890.00
PVC Coupling 3x2 Orange pcs 5 120.00 600.00 210.00 810.00
PVC Coupling 1/2" pcs 10 15.00 150.00 52.50 202.50
PVC CLEAN OUT 2'' (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Clean Out 3" (Orange) pcs 5 70.00 350.00 122.50 472.50
PVC Clean Out 4" (Orange) pcs 5 120.00 600.00 210.00 810.00
PVC Elbow 1/2" (Blue) pcs 50 15.00 750.00 262.50 1,012.50
PVC Coupling 1/2''(Blue) w/thread pcs 5 15.00 75.00 26.25 101.25
PVC Elbow 1/2" with Thread (Blue) pcs 10 15.00 150.00 52.50 202.50
PVC Elbow 2" (Orange) pcs 15 45.00 675.00 236.25 911.25
PVC Elbow 1/8 x 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 1/8 x 3'' (Orange) pcs 10 60.00 600.00 210.00 810.00
PVC Elbow 2" (Orange) pcs 10 45.00 450.00 157.50 607.50
PVC Elbow 3" (Orange) pcs 20 75.00 1,500.00 525.00 2,025.00
PVC Elbow 3"x45 (Orange) pcs 10 75.00 750.00 262.50 1,012.50
PVC Elbow 4" (Orange) pcs 10 90.00 900.00 315.00 1,215.00
PVC Elbow 4x45" (Orange) pcs 5 90.00 450.00 157.50 607.50
PVC Blue TEE 1/2 (PLAIN) pcs 10 20.00 200.00 70.00 270.00
PVC Blue TEE 1/2 WITH THREAD pcs 10 20.00 200.00 70.00 270.00
PVC Moulding 1/2" pcs 45.00 - - -
PVC Pipe 1/2" (Blue) pcs 50 65.00 3,250.00 1,137.50 4,387.50
PVC Pipe 2" (Orange) pcs 15 200.00 3,000.00 1,050.00 4,050.00
PVC Pipe 3" (Orange) pcs 17 350.00 5,950.00 2,082.50 8,032.50
PVC Pipe 4" (Orange) pcs 10 450.00 4,500.00 1,575.00 6,075.00
PVC Blue male adaptor 1/2 pcs 10 20.00 200.00 70.00 270.00
PVC P-Trap 2" (Orange) pcs 8 80.00 640.00 224.00 864.00
PVC Orange TEE 2x2'' pcs 5 60.00 300.00 105.00 405.00
PVC (ORANGE TEE) 3X3 pcs 10 90.00 900.00 315.00 1,215.00
PVC Tee 2" (Orange) pcs 9 45.00 405.00 141.75 546.75
PVC Tee 3" (Orange) pcs 8 70.00 560.00 196.00 756.00
PVC Tee 3x2" (Orange) pcs 6 80.00 480.00 168.00 648.00
PVC Tee 4" (Orange) pcs 4 120.00 480.00 168.00 648.00
PVC Wye 2x2" (Orange) pcs 7 60.00 420.00 147.00 567.00
PVC Wye 3x2" (Orange) pcs 6 70.00 420.00 147.00 567.00
PVC Wye 3x3" (Orange) pcs 4 90.00 360.00 126.00 486.00
PVC Wye 4x2" (Orange) pcs 6 120.00 720.00 252.00 972.00
Stainless Cap (Meco) pcs 1 150.00 150.00 52.50 202.50
Strainer 4x4 pcs 4 250.00 1,000.00 350.00 1,350.00
Strainer 8x8 pcs 1 400.00 400.00 140.00 540.00
Tapelon pcs 25 30.00 750.00 262.50 1,012.50
Telephone Shower pcs 2 1,200.00 2,400.00 840.00 3,240.00
Vulcaseal ltrs 4 480.00 1,920.00 672.00 2,592.00
59,755.00 20,914.25 80,669.25
 TOTAL PLUMBING WORKS 80,669.25
LABOR COST 20,914.25 35.00%
MATERIALS COST 59,755.00
8. MASONRY WORKS
Septic Tank
perimeter 7.8 CHB #6 pcs 146.25 19.00 2,778.75 1,111.50 3,890.25
Height 1.5 Cement bags 15.3621 210.00 3,226.04 1,290.42 4,516.46
Area wall 11.7 Sand cu.m 0.9871875 950.00 937.83 375.13 1,312.96
Bistay Sand bags 10.833333 25.00 270.83 108.33 379.17
Sahara packs 14.625 30.00 438.75 175.50 614.25
7,652.20 3,060.88 10,713.08
Walls -
9 Firewall CHB #6 pcs 1462.5 19.00 27,787.50 15,283.13 43,070.63
2.6 GF-Wall 27 CHB #4 pcs 975 17.00 16,575.00 9,116.25 25,691.25
2.6 2F-Wall int 30 Cement bags 258.849 210.00 54,358.29 29,897.06 84,255.35
2F-wall ext 18 Sand cu.m 13.284375 950.00 12,620.16 6,941.09 19,561.24
3 Fence Bistay Sand bags 496.89 25.00 12,422.25 6,832.24 19,254.49
Aw(gf) 4.32 Sahara packs 129.4245 30.00 3,882.74 2,135.50 6,018.24
Ad(gf) 5.25 - -
Aw(2f) 8.88 - -
Ad(2f) 10.92 -
Atotal 165.63 -
127,645.93 70,205.26 197,851.19
Tiles
GF-Floor 35 60x60 Ceramic Tiles pcs 217.55556 170.00 36,984.44 11,835.02 48,819.47
Entry Porch 1.3 30x30 Ceramic Tiles pcs 453.83333 35.00 15,884.17 5,082.93 20,967.10
Counter & Splash 4.2 20x1200 Ceramic Tiles-Stairs pcs 42.525 240.00 10,206.00 3,265.92 13,471.92
CR Wall x 2 30 pcs 60.00 - - -
CR Floor x 2 5.6 30x60 Façade pcs 0 75.00 - - -
2Floor Floor 32 Cement bags 44.3334 210.00 9,310.01 2,979.20 12,289.22
Façade 0 Bistay Sand bags 221.667 30.00 6,650.01 2,128.00 8,778.01
Terrace 2 Tile Adhesive bags 47.594259 250.00 11,898.56 3,807.54 15,706.11
Dirty kit step 0 Grout packs 22 65.00 1,430.00 457.60 1,887.60
DK counter 0 Diamond Disk pcs 6 650.00 3,900.00 1,248.00 5,148.00
Stairs 9.72 Water Proofing gals 6 780.00 4,680.00 1,497.60 6,177.60
119.82 - -
100,943.20 32,301.82 133,245.02
TOTAL MASONRY WORKS 341,809.30
LABOR COST 105,567.97 44.69%
MATERIALS COST 236,241.33
9. ELECTRICAL WORKS
 Breaker 15Amp plug in pcs 2.00 650.00 1,300.00 494.00 1,794.00
Breaker 20Amp plug in pcs 2.00 750.00 1,500.00 570.00 2,070.00
Breaker 30Amp pcs 3.00 850.00 2,550.00 969.00 3,519.00
Breaker 50Amp pcs - - -
Breaker 60Amp plug in pcs - - -
Breaker 100 Amp PLUG-IN pcs 1.00 1,200.00 1,200.00 456.00 1,656.00
Breaker 100A w/ Case (Koten) pcs 950.00 - - -
Breaker Case (Koten) pcs 750.00 - - -
Breaker 100A -Bolt-On pcs 1,200.00 - - -
Bushing 1 & Locknut pcs 20.00 - - -
Cable and Telephone Outlet (Royu) set 1.00 70.00 70.00 26.60 96.60
Cable Wire roll 0.50 1,500.00 750.00 285.00 1,035.00
Cable Connector pcs 2.00 15.00 30.00 11.40 41.40
CFL 11W pcs 18.00 130.00 2,340.00 889.20 3,229.20
Convenience Outlet with Plate pcs 20.00 150.00 3,000.00 1,140.00 4,140.00
Doorbell Set set 1.00 680.00 680.00 258.40 938.40
Electrical Tape pcs 18.00 35.00 630.00 239.40 869.40
Entrance Cap 1 pcs 120.00 - - -
Exhaust Fan 8" pcs 1,215.00 - - -
Flexible Hose 1/2"x100 roll 4.00 650.00 2,600.00 988.00 3,588.00
Flexible Hose 3/4"x100 roll 800.00 - - -
Flourescent Lamp 40W pcs 5.00 550.00 2,750.00 1,045.00 3,795.00
GI Nipple 1x3 pcs 30.00 - - -
GI Nipple 1x9 pcs 70.00 - - -
outdoor outlet: Grounding Clamp pcs 100.00 - - -
garage Grounding Rod pcs 210.00 - - -
back of house Junction Box pcs 20.00 15.00 300.00 114.00 414.00
terrace Junction Box 6x6 pcs 60.00 - - -
power outlet ORDINARY outlet 2GANG pcs 4.00 60.00 240.00 91.20 331.20
b1: 2 Outlet Set Royu Classic pcs 16.00 125.00 2,000.00 760.00 2,760.00
b2: 2 Outlet Weatherproof (Eagle) set 3.00 250.00 750.00 285.00 1,035.00
mb:2 Outlet Telephone (Royu-Classic) set 2.00 120.00 240.00 91.20 331.20
living: 2 Outlet Aircon (Royu) set 1.00 120.00 120.00 45.60 165.60
dining: 2 PANEL BOX 10 BRANCHES pcs 1.00 1,500.00 1,500.00 570.00 2,070.00
kitchen: 2 Plate 2-gang (Royu) set 10.00 40.00 400.00 152.00 552.00
cr1: 1 Plate 1-gang (Royu) set 5.00 40.00 200.00 76.00 276.00
cr2: 1 PVC Pipe 1/2" (Orange) pcs 65.00 75.00 4,875.00 1,852.50 6,727.50
extra: 2 PVC Pipe 3/4" (Orange) pcs 20.00 90.00 1,800.00 684.00 2,484.00
total: 16 PVC Pipe 1" (Orange) pcs 6.00 150.00 900.00 342.00 1,242.00
Receptacle 2x2 pcs 20.00 30.00 600.00 228.00 828.00
Receptacle 4x4 pcs 5.00 60.00 300.00 114.00 414.00
 RG 6 Cable wire pcs 0.50 1,200.00 600.00 228.00 828.00
RG 6 Connector pcs 15.00 - - -
RSC Pipe 1" pcs 650.00 - - -
RSC End Cap 1" pcs 120.00 - - -
RSC Coupling 2" pcs 65.00 - - -
Rubber Tape pcs 2.00 100.00 200.00 76.00 276.00
Splitter 3-Way set 50.00 - - -
Switch 1-Gang set 5.00 120.00 600.00 228.00 828.00
Switch 2-Gang set 10.00 120.00 1,200.00 456.00 1,656.00
Switch 3-way (Royu) 1-gang set 2.00 150.00 300.00 114.00 414.00
Telephone Wire roll 0.50 1,920.00 960.00 364.80 1,324.80
Telephone Connector pcs 1.00 285.00 285.00 108.30 393.30
THHN Electrical Wire 2.0mm2 box 3.00 2,100.00 6,300.00 2,394.00 8,694.00
THHN Electrical Wire 3.5mm2 box 4.00 3,100.00 12,400.00 4,712.00 17,112.00
THHN Electrical Wire 5.5mm2 box 0.40 4,350.00 1,740.00 661.20 2,401.20
THHN Electrical Wire 8.00mm2 mts 100.00 - - -
THHN Electrical Wire 14.0mm2 mts 60.00 70.00 4,200.00 1,596.00 5,796.00
Utility Box pcs 40.00 15.00 600.00 228.00 828.00
63,010.00 23,943.80 86,953.80
TOTAL ELECTRICAL WORKS 86,953.80
LABOR COST 23,943.80 38.00%
MATERIALS COST 63,010.00
10. CARPENTRY WORKS
Bedroom Cabinets 3/4 Marine plyboard pcs 21 1,400.00 29,400.00 5,880.00 35,280.00
Master's Bed Cabinet Handle -Bedroom pcs 21 120.00 2,520.00 504.00 3,024.00
Bedroom 1 Concealled Hinges 1" pcs 20 160.00 3,200.00 640.00 3,840.00
Bedroom 2 Concealled Hinges 2" pcs 10 160.00 1,600.00 320.00 1,920.00
Drawer Guide 16" pcs 12 250.00 3,000.00 600.00 3,600.00
2x3x10 KD pcs 10 150.00 1,500.00 300.00 1,800.00
Concrete Nail 1" kgs 8 120.00 960.00 192.00 1,152.00
Concrete Nail 1 1/2" kgs 5 120.00 600.00 120.00 720.00
Concrete Nail 2" kgs 5 120.00 600.00 120.00 720.00
Concrete Nail 3" kgs 3 120.00 360.00 72.00 432.00
Finishing Nail 1" kgs 3 70.00 210.00 42.00 252.00
Finishing Nail 2" kgs 3 70.00 210.00 42.00 252.00
Finishing Nail 3'' kgs 4 70.00 280.00 56.00 336.00
Flanges 1" pcs 6 60.00 360.00 72.00 432.00
Chrome Pipe 3/4" pcs 1 350.00 350.00 70.00 420.00
Stikwell pcs 3 450.00 1,350.00 270.00 1,620.00
Plywood 1/4" pcs 2 480.00 960.00 192.00 1,152.00
47,460.00 9,492.00 56,952.00
Kitchen Cabinet 3/4 Marine plyboard pcs 1,400.00 - - -
below counter Cabinet Handle -Kitchen pcs 11 120.00 1,320.00 264.00 1,584.00
Concealled Hinges 1" pcs 160.00 - - -
Concealled Hinges 2" pcs 160.00 - - -
Drawer Guide 16" pcs 250.00 - - -
2x3x10 KD pcs 150.00 - - -
Concrete Nail 1" kgs 120.00 - - -
Concrete Nail 1 1/2" kgs 120.00 - - -
Concrete Nail 2" kgs 120.00 - - -
Concrete Nail 3" kgs 120.00 - - -
Finishing Nail 1" kgs 70.00 - - -
Finishing Nail 2" kgs 70.00 - - -
Finishing Nail 3'' kgs 70.00 - - -
Stikwell pcs 450.00 - - -
Plywood 1/4" pcs 480.00 - - -
1,320.00 264.00 1,584.00
Doors & Lockset Door (Panel) 900x2100 pcs 1 5,500.00 5,500.00 1,100.00 6,600.00
Door (Panel) 700x2100 pcs 1 4,500.00 4,500.00 900.00 5,400.00
Door (Flush) 800x2100 pcs 3 3,100.00 9,300.00 1,860.00 11,160.00
Door (Flush) 600x2100 ord pcs 3,100.00 - - -
Door (Flush) 600x2100 1 side mar pcs 2 3,100.00 6,200.00 1,240.00 7,440.00
Door (Flush) 700x2100 w/ Louver pcs 0.00 - - -
Lockset - Main Door pcs 1 3,500.00 3,500.00 700.00 4,200.00
Lockset - With Key pcs 4 1,200.00 4,800.00 960.00 5,760.00
Lockset - Without Key pcs 2 1,200.00 2,400.00 480.00 2,880.00
STEEL JAMB 0.70X2.10 pcs 1 1,150.00 1,150.00 230.00 1,380.00
STEEL JAMB 0.60X2.10 pcs 2 1,100.00 2,200.00 440.00 2,640.00
STEEL JAMB 0.80X2.10 pcs 3 1,200.00 3,600.00 720.00 4,320.00
STEEL JAMB 0.90X2.10 pcs 1 1,690.00 1,690.00 338.00 2,028.00
44,840.00 8,968.00 53,808.00
Ceiling Metal Furring pcs 110 120.00 13,200.00 2,640.00 15,840.00
C-CHANNEL 0.70mm pcs 70 90.00 6,300.00 1,260.00 7,560.00
FICEM BOARD 3.50mm (4x8) pcs 35 300.00 10,500.00 2,100.00 12,600.00
W-Clip pcs 280 5.00 1,400.00 280.00 1,680.00
Blind Rivet 1/8 x 1/2" box 8 350.00 2,800.00 560.00 3,360.00
Black Screw 1" pcs 65 1.50 97.50 19.50 117.00
Drill Bit 1/8" (Metal) pcs 30 110.00 3,300.00 660.00 3,960.00
Riveter pcs 4 330.00 1,320.00 264.00 1,584.00
38,917.50 7,783.50 46,701.00
Stair Railings Handrail 3x3x10 pcs 3 1,200.00 3,600.00 720.00 4,320.00
 3,600.00 720.00 4,320.00
TOTAL CARPENTRY WORKS 163,365.00
LABOR COST 27,227.50 20.00%
MATERIALS COST 136,137.50

11. PAINTING WORKS

height Walls length PAINT (ANGELS HALO) tins 5.5085 2,320.00 12,779.72 8,306.82 21,086.54
2.6 GF Wall 28 PAINT(FINISHING)light apricot tins 1,960.00 - - -
2.6 2F Wall 38 PAINT(FINISHING)gentle touch tins 7.2136 1,960.00 14,138.66 9,190.13 23,328.78
9 Firewall 0 PAINT(FINISHING)Elasto Proofer tins 2,600.00 - - -
(Less openings) PAINT(FINISHING)safari brown tins 1,920.00 - - -
1.2 GF window 7.8 PAINT(FINISHING)-MAPPLE tins 420.00 - - -
1.2 2F window 6 PAINT WOOD STAIN MAPPLE gals 410.00 - - -
2.1 GF door 2.4 PAINT(FINISHING)-RUSSET BROWN tins 480.00 - - -
2.1 2F door 4.6 Paint (Prepa- White) tins 7.2136 1,700.00 12,263.12 7,971.03 20,234.15
Total openings 31.26 Paint Brush 1/2'' pcs 6 15.00 90.00 58.50 148.50
ATOTAL 140.34 Paint Brush 1 1/2'' pcs 18 35.00 630.00 409.50 1,039.50
x2 280.68 Paint Brush 1'' pcs 12 20.00 240.00 156.00 396.00
Paint Brush 2" pcs 18 40.00 720.00 468.00 1,188.00
Ceilings Paint Brush 3" pcs 10 60.00 600.00 390.00 990.00
Area 80 Paint Brush 4" pcs 10 70.00 700.00 455.00 1,155.00
Boral Powder bags 550.00 - - -
TOTAL AREA 360.68 Skimcoat bags 24.045333 480.00 11,541.76 7,502.14 19,043.90
Paint Thinner tins 2 220.00 440.00 286.00 726.00
Patching Compound kgs 10 240.00 2,400.00 1,560.00 3,960.00
Basahan kgs 10 60.00 600.00 390.00 990.00
Masking Tape pcs 10 25.00 250.00 162.50 412.50
Roller 7" REFILL pcs 12 35.00 420.00 273.00 693.00
Roller 7" pcs 12 60.00 720.00 468.00 1,188.00
Sand paper #150 pcs 15 15.00 225.00 146.25 371.25
Sand paper #100 3M roll 2 7,500.00 15,000.00 9,750.00 24,750.00
Sand paper #80 pcs 22 20.00 440.00 286.00 726.00
74,198.26 48,228.87 122,427.12
Cabinets Baby Roller (tela) pcs 15 45.00 675.00 438.75 1,113.75
Stair Handrail BABY ROLLER FOAM pcs 10 35.00 350.00 227.50 577.50
Doors BABY ROLLER TELA REFILL pcs 5 25.00 125.00 81.25 206.25
BABY ROLLER FOAM REFILL pcs 5 25.00 125.00 81.25 206.25
Boysen 306 lacquer putty gals 2 600.00 1,200.00 780.00 1,980.00
Boysen 1300 Automotive white gals 10 880.00 8,800.00 5,720.00 14,520.00
Boysen 205 Lacquer Flo gals 650.00 - - -
 Boysen 305 Lacquer Primer gals 620.00 - - -
Boysen 1253 Dead Flat gals 5 580.00 2,900.00 1,885.00 4,785.00
Boysen 1250 Clear Gloss gals 5 620.00 3,100.00 2,015.00 5,115.00
Boysen 1254 Sanding Sealer gals 640.00 - - -
Boysen 2700 Wallnut gals 480.00 - - -
Boysen Acrycolor ( Assorted ) can 120.00 - - -
Boysen Tinting Color Raw Sienna can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Burnt Sienna can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Burnt Umber can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Venetian Red can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Hansa Yellow can 2 110.00 220.00 143.00 363.00
Boysen Tinting Color Thilodine Red can 2 110.00 220.00 143.00 363.00
HARDENER pcs 5 190.00 950.00 617.50 1,567.50
Lacquer Thinner tins 4 760.00 3,040.00 1,976.00 5,016.00
LAMP BLACK (ACRYLIC) 65.00 - - -
Masking Tape pcs 25 25.00 625.00 406.25 1,031.25
Fulatite gals 4 850.00 3,400.00 2,210.00 5,610.00
Emulsion gals 570.00 - - -
Paint Thinner tins 1 220.00 220.00 143.00 363.00
Basahan kgs 10 60.00 600.00 390.00 990.00
Sand paper #240 pcs 20 20.00 400.00 260.00 660.00
Sand paper #150 pcs 10 15.00 150.00 97.50 247.50
Sand Paper #36 pcs 200.00 - - -
27,980.00 18,187.00 46,167.00
Roof Trusses & Steel Grills PARALUX GRAY gals 580.00 - - -
Polytuff litrs 5 480.00 2,400.00 1,560.00 3,960.00
Polyurethane Topcoat gals 980.00 - - -
Steel Brush pcs 2 40.00 80.00 52.00 132.00
Roller 7" REFILL pcs 5 35.00 175.00 113.75 288.75
Roller 7" pcs 5 60.00 300.00 195.00 495.00
Basahan kgs 5 60.00 300.00 195.00 495.00
Sand Paper #100 pcs 42 50.00 2,100.00 1,365.00 3,465.00
5,355.00 3,480.75 8,835.75
PER AREA 54,102.00 TOTAL PAINTING WORKS 177,429.87
LABOR COST 69,896.62 65.00%
MATERIALS COST 107,533.26
12. MISCELLANEOUS MATERIALS

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

Level Hose 3/8 (Green) mtrs 20 25.00 500.00 500.00
Level Hose 1/2 mtrs 20 30.00 600.00 600.00
 Lona roll 2 3,500.00 7,000.00 7,000.00
Nylon Rope12mm mtrs 20 20.00 400.00 400.00
Peebles #10 sacks 3 250.00 750.00 750.00
Pulley pcs 2 150.00 300.00 300.00
Rubber Gloves pcs 30 50.00 1,500.00 1,500.00
Safety Googles pcs 2 35.00 70.00 70.00
Solignum gals 1 1,190.00 1,190.00 1,190.00
Tansi rolls 10 60.00 600.00 600.00
Water Meter set 650.00 - -
Windows sets 1 35,000.00 35,000.00 35,000.00
Sliding Doors sets 0.00 - -
Sand Screen 1/8 mtrs 10 75.00 750.00 750.00
51,760.00 51,760.00
TOTAL miscellaneous 51,760.00
LABOR COST
MATERIALS COST 51,760.00

13. HOUSE DEMOLITION

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

Area ( Floor ) = 134.20 m², Volume = 13.42 m³

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

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

TOTAL House Demolition 190,372.00

LABOR COST 158,922.00
MATERIALS COST 31,450.00

Plus 30% 247,483.60

TOTAL MATERIALS COST 1,343,959.73 minus demo cost 1,312,509.73

TOTAL LABOR COST 667,537.59 minus demo cost 508,615.59

TOTAL 2,011,497.32 1,821,125.32

 PLUS 30% PLUS 30%
GRAND TOTAL
inclu. Demo Cost 2,614,946.51 EX Demo Cost 2,367,462.91
2,367,500.00
FLOOR AREA 80.00
PRICE PER SQ.M - GROSS 22,764.07
PRICE PER SQ.M - PLUS 30% 29,593.29
 Work Total
Manpower Pax Rate Total Per Hr Hrs Cost
Foreman 1 700 700 87.5 8 700
Mason 2 600 1200 150 8 1200
Labor 3 420 1260 157.5 8 1260
3160

Foreman 1 700 700 87.5 4 350

Labor 6 420 2520 315 4 1260
1610

Labor 6 420 2520 315

1 cu.m/man-day 2.333333 days 5880

Labor 6 2520
1 cu.m/man-day 1 days

Labor 2
1 cu.m/man-day 2.7 days
Foreman 1 700 700 87.5 6.333333 554.167
Leadman 1 600 600 75 6.333333 475.000
Mason 2 550 1100 137.5 6.333333 870.833
Labor 8 450 3600 450 6.333333 2,850.000
6 bags/hr 0 4,750.000

Foreman 1 700 700 87.5 4.84 423.500

Leadman 1 600 600 75 4.84 363.000
Mason 2 550 1100 137.5 4.84 665.500
Labor 8 450 3600 450 4.84 2,178.000
6 bags/hr 3,630.000

Foreman 1 700 700 87.5 6.333333 554.167

Leadman 1 600 600 75 6.333333 475.000
Mason 2 550 1100 137.5 6.333333 870.833
Labor 8 450 3600 450 6.333333 2,850.000
6 bags/hr 4,750.000

Foreman 1 700 700 87.5 9.5 834.167

Leadman 1 600 600 75 9.5 715.000
Mason 2 550 1100 137.5 9.5 1,310.833
Labor 8 450 3600 450 9.5 4,290.000
6 bags/hr 7,150.000

Foreman 1 700 700 87.5 6.3 554.167

Leadman 1 600 600 75 6.3 475.000
Mason 2 550 1100 137.5 6.3 870.833
Labor 8 450 3600 450 6.3 2,850.000
6 bags/hr 4,750.000

25,030.000
 Foreman 1 700 700 87.5 5 437.5
Leadman 1 600 600 75 5 375
Mason/Carpenter 4 550 2200 275 5 1375
Labor 6 420 2520 315 5 1575
3,762.50

Foreman 1 700 700 87.5 24 2100

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

Foreman 1 700 700 87.5 9 787.5

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

Foreman 1 700 700 87.5 32 2800

Leadman 1 600 600 75 32 2400
Mason/Carpenter 4 550 2200 275 32 8800
Labor 6 420 2520 315 32 10080
24,080.00

Foreman 1 700 700 87.5 8 700

Leadman 1 600 600 75 8 600
Mason/Carpenter 2 550 1100 137.5 8 1100
Labor 2 420 840 105 8 840
3,240.00

Foreman 700 0 0 0
Leadman 1 600 600 75 3 225
Mason/Carpenter 2 550 1100 137.5 3 412.5
Labor 2 420 840 105 3 315
952.50

Foreman 700 0 0 0
Leadman 600 0 0 0
Mason/Carpenter 1 550 550 68.75 2 137.5
Labor 2 420 840 105 2 210
347.50
53,452.50
 Foreman 1 700 700 87.5 8 700
Leadman 600 0 0 0
Mason/Steelman 1 550 550 68.75 48 3300
Labor 2 420 840 105 48 5040
9,040.00

Foreman 1 700 700 87.5 8 700

Leadman 600 0 0 0
Mason/Steelman 2 550 1100 137.5 64 8800
Labor 3 420 1260 157.5 64 10080
19,580.00

Foreman 1 700 700 87.5 4 350

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

Foreman 1 700 700 87.5 12 1050

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

Foreman 1 700 700 87.5 22 1925

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

Foreman 1 700 700 87.5 10 875

Leadman 1 600 600 75 10 750
Mason/Steelman 4 550 2200 275 10 2750
Labor 6 420 2520 315 10 3150
7,525.00

Foreman 1 700 700 87.5 22 1925

Leadman 0 600 0 0 22 0
Mason/Steelman 1 550 550 68.75 22 1512.5
Labor 2 420 840 105 22 2310
5,747.50

Foreman 1 700 700 87.5 17 1487.5

Leadman 1 600 600 75 17 1275
Mason/Steelman 4 550 2200 275 17 4675
Labor 6 420 2520 315 17 5355
12,792.50

Foreman 1 700 700 87.5 10 875

Leadman 0 600 0 0 10 0
Mason/Steelman 1 550 550 68.75 10 687.5
Labor 2 420 840 105 10 1050
2,612.50
 Welder 2 550 1100 137.5 80 11000 20000
Labor 2 450 900 112.5 80 9000
Roof Installer 1 550 550 68.75 24 1650 4050
Roof Helper 2 400 800 100 24 2400
24,050.00

TRUSSES
43,651.64
15,278.07
ROOF 26,530.68
32,150.30
11,252.60

43,402.90

Plumber 1 550 550 68.75 120 8250

Helper 2 400 800 100 120 12000
20,250.00
 Mason 1 550 550 68.75 24 1650
Helper 1 420 420 52.5 24 1260
2,910.00

Mason 4 550 2200 275 142.4239 39,166.57

Helper 4 420 1680 210 142.4239 29,909.01
12 CHB per Hour 8 69,075.58
256 9.521484375
10 sq.m per day 40
331.26 8.2815

Tile Setter 2 600 1200 150 14.11458 16,937.50

Labor 2 420 840 105 14.11458 11,856.25
60x60 300 28,793.75
30x30 38.75
338.75
Per area 29,955.00
Electrician 1 600 600 75 160 12000
Labor 1 420 420 52.5 160 8400
20,400.00

Carpenter 3 600 1800 225 25 5625

Labor 3 420 1260 157.5 25 3937.5
9,562.50
Carpenter 1 600 600 75 8 600
Labor 1 420 420 52.5 8 420
1020

Carpenter 1 600 600 75 24 1800

Steelman 1 600 600 75 20 1500
Labor 2 420 840 105 24 2520
5820

Carpenter 1 600 600 75 40 3000

Fabricator 1 550 550 68.75 40 2750
Labor 2 420 840 105 40 4200
9950

Carpenter 1 600 600 75 5 375

Labor 1 420 420 52.5 5 262.5
 637.5

26,990.00

Painter 1 1 550 550 68.75 168 11550

Painter 2 2 450 900 112.5 168 18900
Painter 3 1 420 420 52.5 168 8820
Labor 1 420 420 52.5 168 8820
48,090.00

Painter 1 1 550 550 68.75 48 3300

Painter 2 1 450 450 56.25 48 2700
Painter 3 0 420 0 0 0
Labor 1 420 420 52.5 48 2520
8,520.00
Painter 1 1 550 550 68.75 24 1650
Painter 2 1 450 450 56.25 24 1350
Painter 3 0 420 0 0 0
Labor 1 420 420 52.5 24 1260
4260

60,870.00
Tiles
GF-Floor 60x60 Ceramic Tiles pcs 12.83333 170.00
Entry Porch 30x30 Ceramic Tiles pcs 252 35.00
Counter & Splashback 4.2 20x1200 Ceramic Tiles-Stairs pcs 0 240.00
CR Wall x 2 14 pcs 60.00
CR Floor x 2 5.6 30x60 Façade pcs 0 75.00
2Floor Floor Cement bags 9.546 210.00
Façade 0 Bistay Sand bags 47.73 30.00
Terrace 2 Tile Adhesive bags 17.65556 250.00
Dirty kit step 0 Grout packs 9 65.00
DK counter 0 Diamond Disk pcs 3 650.00
Stairs Water Proofing gals 6 780.00
25.8

complete 133,245.02
tiles just cr floor and shower with 1 level 30cm height around non shower area and terra
34,500.00
98,745.02
128,368.53
 2,181.67 698.13 2,879.80
8,820.00 2,822.40 11,642.40
- - -
- - -
- - -
2,004.66 641.49 2,646.15
1,431.90 458.21 1,890.11
4,413.89 1,412.44 5,826.33
585.00 187.20 772.20
1,950.00 624.00 2,574.00
4,680.00 1,497.60 6,177.60
- -
26,067.12 8,341.48 34,408.59

ound non shower area and terrace and kitchen counter & splashback
 GROSS PLUS 30%
Area: 80 SQM (40,40)
Barracks and Fence ₱ 21,396.00 ₱ 27,814.80
Earthworks ₱ 80,764.00 ₱ 104,993.20
Concrete Works ₱ 192,718.56 ₱ 250,534.12
Formworks ₱ 220,595.97 ₱ 286,774.76
Reinforcing Bars ₱ 301,330.96 ₱ 391,730.25
Steel Works (Trusses, Roofing, Grills) ₱ 102,332.61 ₱ 133,032.39
Plumbing Works (2 CR both with shower) ₱ 80,669.25 ₱ 104,870.03
Masonry: Septic Tank ₱ 10,713.08 ₱ 13,927.01
Masonry: Walls ₱ 197,851.19 ₱ 257,206.55
Masonry: Tiling ₱ 133,245.02 ₱ 173,218.53
Electrical Works ₱ 86,953.80 ₱ 113,039.94
Carpentry Works (Cabinets and Ceiling) ₱ 163,365.00 ₱ 212,374.50
Painting Works: Wall & Ceiling ₱ 122,427.12 ₱ 159,155.26
Painting Works: Cabinets ₱ 46,167.00 ₱ 60,017.10
Painting Works: Steel ₱ 8,835.75 ₱ 11,486.48
Misc ₱ 51,760.00 ₱ 67,288.00

TOTAL ₱ 1,821,125.32 ₱ 2,367,462.91

 Crystal Dreams
V. Gomez St., San Roque, Marikina City 3
Tel. Nos. : 645-2164 / 994-4206
Telefax No. : 646-1837
DEVELOPMENT CORPORATION E-mail : [email protected]

For: Marivic de Mesa

From: Crystal Dreams Development Corporation
Subject: Proposed Two Storey Residential Bldg. & Existing House Demolition
Date: February 17, 2021

Coverage of work is as follows:

Item No. Description Amount Remarks

I. HOUSE DEMOLITION 247,500.00
SCOPE OF WORKS:
* Breaking/demolition of existing: perimeter and interior walls,
ceiling and removal of existing roof and roof truss
* Disposal of debris
* Duration: XX days

II. TWO STOREY RESIDENTIAL BUILDING 2,079,900.00

Total Area: 80sqm
See attached plan for details and measurements
* All interior and exterior masonry walls to be cement plastered
* Ground and 2nd floor: cement finish
* Roof Truss: Using 2" x 6" x1.50mm and 2" x 3" x1.50mm
thick C-Purlins; painted with epoxy primer paint
Roof Panel and Accessories: Long-Span Rib-Type panel (Color: Choco
*
Brown) at Gauge # 26 thickness with outside gutter and end flashing
* DESCRIBE MATERIALS TO BE USED FOR TERRACE GRILLS
* DESCRIBE MATERIALS TO BE USED FOR STAIR GRILLS
* T&B (2): HCG Shenna Package includes water closet, wash basin, basin
faucet & tissue holder
* T&B (2): PUT BRAND NAME of telephone shower
* Clean Kitchen: PUT BRAND NAME of gooseneck faucet
* Kitchen Sink: 18x22" PUT BRAND NAME of kitchen Sink
* Kitchen Counter & Splashback: 60x60cm ceramic tiles; splashback 0.60m
height
* CR Floor: 30x30cm ceramic tiles
* CR Wall: 30x30cm ceramic tiles
Height around shower area to be 1.80m, the rest 0.30m
* Terrace Floor: 30x30cm ceramic tiles
* 1x Cable and Telephone Line provided at ground floor only
* DESCRIBE DOORBELL SET INCLUDED
* 3x weatherproof outdoor power outlet provided
* 2x power outlet provided for the following areas (Living, Dining, Kitchen,
Master's, Bed 1, Bed 2)
 * 1x power outlet provided for t&bs
* 1x aircon outlet provided for master's bedroom
* Electrical lights accessories: receptacle and led bulbs only
* Ceiling clad using fiber cement board with 3.50mm thick and metal
furrings
* Main and kitchen door: Panel door
* Bedroom door: Flush Door
* Toilet&Bath door: Flush door with 1 side marine finish
* Steel jambs for all doors
* PUT BRAND NAME OF LOCKSETS TO BE PROVIDED
* All bedrooms with cabinet (see size on plan) - DESCRIBE MATERIAL TO BE
USED
* Kitchen Cabinet: below sink cabinet only - DESCRIBE MATERIAL TO BE
USED
* DESCRIBE PAINT FINISH OF CABINETS (Rooms & Kitchen)
* DESCRIBE PAINT FINISH OF STELL TRUSSES & GRILLS

III. PAINTING WORKS 159,200.00

* All walls to have elastomeric paint finish: 2 coats
* Ceiling with elastomeric paint finish: 2 coats

IV. TILING WORKS 128,400.00

* Ground Floor: 60x60cm ceramic tiles @ P170.00 per sqm
* Second Floor: 60x60cm ceramic tiles @ P170.00 per sqm
* Entry Porch: 30x30cm ceramic tiles @ P35.00 per sqm
* CR Walls: 30x30cm ceramic tiles @ P35.00 per sqm
Walls tiles up to 1.80m from floor
* Second Floor: 60x60cm ceramic tiles @ P170.00 per sqm
* Stairs Threads: 20x1200 ceramic tiles @ P240.00 per sqm

V. PERMITS
* Demolition Permit 10,000.00
* Building Permit 50,000.00
* Plans 35,000.00

GRAND TOTAL P 2,710,000.00

Terms of Payment:
40% DP and progress billing upon completion
For clarifications, please call our office at 8645-2164 c/o Engr. Walter Garcia

Thank you.
Cristy Bernardo - Santos
President