Project

3-STOREY RESIDENTIAL WITH DECK

Owner

Ms. Jesselle Llorando

Subject

COST ESTIMATE

ITEM DESCRIPTION
I.

QTY.

GENERAL REQUIREMENTS
A. Mobilization/Demobilization
B. Temporary Facilities
C. Safety & Housekeeping
D. Technical Support & Supervision
E. Permits & Licenses (including MERALCO and Maynilad/Manila Waters)

UNIT

COST PROPOSAL
UNIT COST
MATERIAL
LABOR

1.00
1.00
1.00
1.00
BY OWNER

TOTAL
UNIT COST

50,000.00
50,000.00

50,000.00
50,000.00
-

5,000.00
250.00
5,000.00
120.00
60.00
20,000.00

5,000.00
250.00
5,000.00
120.00
60.00
20,000.00

SUB-TOTAL (Item I)
II.

EARTHWORKS:
a. Site Clearing/Lay-outing/Staking
b. Excavation & Backfilling
c. Dewatering Works
d. Soil Poisoning & Gravel Bedding
e. Sub-Grade Preparation & Compaction
f. Disposal of Unsuitable Materials / Debris

1.00
162.00
1.00
108.00
108.00
1.00

lot
m
lot
m
m
lot

966.00
966.00
483.00
2,415.00

m
m
m

400.00
180.00
180.00

150.00
120.00
120.00

550.00
300.00
300.00

38.40
13.44
30.24
3.60
10.80
53.76
40.50
190.74

m
m
m
m
m
m
m

3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00

150.00
150.00
150.00
150.00
150.00
150.00
150.00

3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00

38.00
38.00
38.00
38.00
38.00
38.00
38.00

5.00
5.00
5.00
5.00
5.00
5.00
5.00

43.00
43.00
43.00
43.00
43.00
43.00
43.00

120.00
120.00
120.00
120.00
120.00
120.00
120.00

440.00
440.00
440.00
440.00
440.00
440.00
440.00

SUB-TOTAL (Item II)

III.

STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying
2.0 Interior Plastering
Exterior Plastering
B. Concreting Works
1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slabs
C. Rebar Works
1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slab

2,800.32
5,600.67
5,449.34
85.25
2,192.00
15,902.00
11,045.00
43,074.58

D. Formworks & Scaffolds

1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 Staircase
4.0 R. C. Columns
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slab

kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.

76.80
134.40
12.00
331.20
10.80
537.60
108.00
1,210.80

m
m
m
m
m
m
m

320.00
320.00
320.00
320.00
320.00
320.00
320.00

1.00
143.00

lot
m

40,000.00
450.00

ARCHITECTURAL WORKS
A. Tileworks
1.0 T & B:
- wall (ht = 2.40m)
- floor
2.0 Hallway/Corridor/Deck
3.0 Bedrooms
4.0 Liv/Din/Fam/Kit

115.20
48.00
165.60
108.00
108.00

m
m
m
m
m

140.00
140.00
140.00
140.00
140.00

150.00
150.00
150.00
150.00
150.00

290.00
290.00
290.00
290.00
290.00

B. Painting Works
1.0 Interior
2.0 Exterior
3.0 Ceiling

624.00
483.00
324.00

m
m
m

135.00
135.00
135.00

90.00
90.00
90.00

225.00
225.00
225.00

C. Carpentry Works
1.0 Ceiling
2.0 Closet cabinets @ bedrooms (2.40 x 1.20m)
3.0 Kitchen cabinets

324.00
25.92
36.00

m
m
m

450.00
450.00
450.00

250.00
250.00
250.00

700.00
700.00
700.00

10,500.00
7,500.00
4,500.00
3,500.00

650.00
650.00
650.00
650.00

11,150.00
8,150.00
5,150.00
4,150.00

E. Roof Framing & Roofing

1.0 Roof framing
2.0 Roofing Longspan ga. 24

40,000.00
450.00

SUB-TOTAL (Item III)

IV.

SUB-TOTAL (Item IV)

V.

DOORS & WINDOWS

A. Doors
1.0 D1
0.90
2.0 D2
0.70
3.0 D3
0.70
4.0 D4
0.60

X 2.10m panel door

x 2.10m panel door
x 2.10m flush door
x 2.10m flush door

2.00
4.00
2.00
4.00

units
units
units
units

5.0 D5
6.0 D6
B. Windows
1.0 W1
2.0 W2
3.0 W3
4.0 W4
5.0 W5

1.00 x 2.10m sliding powder coated door

0.70 x 2.10m steel door

1.00
1.00

unit
unit

13,650.00
3,000.00

2.40
1.20
0.80
0.30
0.40

2.00
3.00
1.00
2.00
3.00

units
units
unit
units
units

15,000.00
7,500.00
5,500.00
3,500.00
2,500.00

15,000.00
7,500.00
5,500.00
3,500.00
2,500.00

1.00

lot

300,000.00

300,000.00

m
lot

650.00
200,000.00

1,500.00

x
x
x
x
x

1.20m
1.20m
1.20m
2.10m
0.60m

sliding powder coated

sliding powder coated
slide-up powder coated
fixed powder coated
awning powder coated

650.00

13,650.00
3,650.00

SUB-TOTAL (Item V)
VI.

ELECTRICAL WORKS
1.0 Service entrance
2.0 Rough-ins
3.0 Wires and conduits
4.0 Fixtures

BY OWNER
SUB-TOTAL (Item VI)

VII.

PLUMBING WORKS
1.0 Septic vault
2.0 Rough-ins
3.0 Fixtures
4.0 Water proofing (deck)

18.00
1.00
BY OWNER
108.00

350.00

1,000.00
200,000.00
1,500.00

SUB-TOTAL (Item VII)

TOTAL BID AMOUNT >>>

5,847,791.0

TOTAL
AMOUNT
50,000.00
50,000.00
-

b.

###

100,000.00

5,000.00
40,500.00
5,000.00
12,960.00
6,480.00
20,000.00
P

89,940.00

531,300.00
289,800.00
144,900.00

966
966
483
2,415.00

400
180
180

386400
173880
86940

386400
173880
86940
647,220.00

120,960.00
42,336.00
95,256.00
11,340.00
34,020.00
169,344.00
127,575.00

18.90
9.00
13.44
3.24
10.80
18.00
40.50
113.88

3000
3000
3000
3000
3000
3000
3000

56700
27000
40320
9720
32400
54000
121500

56700
27000
40320
9720
32400
54000
121500
341,640.00

120,413.76
240,828.81
234,321.79
3,665.66
94,256.00
683,786.00
474,935.00

725.004
1109.7
4,971.46
47.952
663.84
2126.25
3,983.04
13627.242

27550.152
42168.6
188915.328
1822.176
25225.92
80797.5
151355.52

27550.152
42168.6
188915.328
1822.176
25225.92
80797.5
151355.52
517,835.20

33,792.00
59,136.00
5,280.00
145,728.00
4,752.00
236,544.00
47,520.00

50.4
90.00
10.8
201.6
10.8
225.00
45.00
633.6

16128
28800
3456
64512
3456
72000
14400
1,709,447.20

16128
28800
3456
64512
3456
72000
14400
202,752.00

38
38
38
38
38
38
38

320
320
320
320
320
320
320

40,000.00
64,350.00
P

1,709,447.20

4,056,140.02
structure

33,408.00
13,920.00
48,024.00
31,320.00
31,320.00

140,400.00
108,675.00
72,900.00

226,800.00
18,144.00
25,200.00
P

750,111.00

22,300.00
32,600.00
10,300.00
16,600.00

manpower
20

days

hours
6

weeks
12

electrical

205,133.66

plumbing

136,755.78

16

rate (400/8hrs)
50

1,152,000.00

1,493,889.44

labor/materials
contingencies

3,203,336.64
96,100.10
3,299,436.73

13,650.00
3,650.00

30,000.00
22,500.00
5,500.00
7,000.00
7,500.00
P

171,600.00
300,000.00

300,000.00
1500
18,000.00
200,000.00

162,000.00
380,000.00

5,847,791.02

Project

3-STOREY RESIDENTIAL WITH DECK

Owner

Mrs. Dolores Llorando

Subject

COST ESTIMATE
ITEM DESCRIPTION

I.

QTY.

STRUCTURAL WORKS
A. Concreting Works ( 3,000psi @ 28 day )
1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slab

COST PROPOSAL
UNIT COST
TOTAL
UNIT
UNIT
MATERIAL LABOR
COST

38.40
13.44
30.24
1.80
10.80
53.76
40.50

m
m
m
m
m
m
m

4,100.00
4,100.00
4,100.00
4,100.00
4,100.00
4,100.00
4,100.00

150.00
150.00
150.00
150.00
150.00
150.00
150.00

4,250.00
4,250.00
4,250.00
4,250.00
4,250.00
4,250.00
4,250.00

163,200.00
57,120.00
128,520.00
7,650.00
45,900.00
228,480.00
172,125.00

B. Rebar Works
1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slab
8.0 Ga 16 GI Tie Wire

###
###
###
85.25
###
###
###
50.00

kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
rolls

38.00
38.00
38.00
38.00
38.00
38.00
38.00
2,200.00

3.50
3.50
3.50
3.50
3.50
3.50
3.50

41.50
41.50
41.50
41.50
41.50
41.50
41.50
2,200.00

124,513.28
261,477.89
226,147.78
3,537.79
298,501.20
784,433.66
873,392.40
110,000.00

C. Formworks & Scaffolds

1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 Staircase
4.0 R. C. Columns
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slab

76.80
134.40
12.00
331.20
10.80
537.60
108.00

m
m
m
m
m
m
m

350.00
350.00
350.00
350.00
350.00
350.00
350.00

120.00
120.00
120.00
120.00
120.00
120.00
120.00

470.00
470.00
470.00
470.00
470.00
470.00
470.00

36,096.00
63,168.00
5,640.00
155,664.00
5,076.00
252,672.00
50,760.00

SUB-TOTAL (Item I)
II.

###

ARCHITECTURAL WORKS
A. Masonry Works
1.0 CHB Laying
2.0 Interior Plastering
Exterior Plastering
3.0 Linear Plastering

966.00
483.00
483.00
652.00

m
m
m
l.m.

B. Tileworks
1.0 T & B:
- wall (ht = 2.40m)
- floor
2.0 Hallway/Corridor/Deck
3.0 Bedrooms
4.0 Liv/Din/Fam/Kit

115.20
48.00
165.60
108.00
108.00

C. Painting Works
1.0 Interior
2.0 Exterior
3.0 Ceiling
D. Carpentry Works (ceiling)
1.0 Ground flr.
2.0 2nd flr.
3.0 3rd flr.

875.00
120.00
120.00
90.00

90.00
110.00
110.00
60.00

965.00
230.00
230.00
150.00

932,190.00
111,090.00
111,090.00
97,800.00

m
m
m
m
m

180.00
180.00
180.00
180.00
180.00

180.00
180.00
180.00
180.00
180.00

20,736.00
8,640.00
29,808.00
19,440.00
19,440.00

624.00
483.00
324.00

m
m
m

90.00
90.00
90.00

90.00
90.00
90.00

56,160.00
43,470.00
29,160.00

108.00
108.00
108.00

m
m
m

165.00
165.00
165.00

615.00
615.00
615.00

66,420.00
66,420.00
66,420.00

450.00
450.00
450.00

SUB-TOTAL (Item II)

III.

TOTAL
AMOUNT

###

DOORS & WINDOWS

A. Doors
1.0 D1
0.90
2.0 D2
0.70
3.0 D3
0.70
4.0 D4
0.60
5.0 D5
1.00
6.0 D6
0.70

X 2.10m panel door

x 2.10m panel door
x 2.10m flush door
x 2.10m flush door
x 2.10m sliding powder coated door
x 2.10m steel door

2.00
4.00
2.00
4.00
1.00
1.00

units
units
units
units
unit
unit

###
7,500.00
4,500.00
3,500.00
###
3,000.00

B. Windows
1.0 W1
2.0 W2
3.0 W3
4.0 W4
5.0 W5

x
x
x
x
x

2.00
3.00
1.00
2.00
3.00

units
units
unit
units
units

###
6,480.00
4,320.00
2,835.00
1,080.00

2.40
1.20
0.80
0.30
0.40

1.20m
1.20m
1.20m
2.10m
0.60m

sliding powder coated

sliding powder coated
slide-up powder coated
fixed powder coated
awning powder coated
SUB-TOTAL (Item III)

3,675.00
2,625.00
1,575.00
1,225.00
1,050.00

###
###
6,075.00
4,725.00
###
4,050.00

28,350.00
40,500.00
12,150.00
18,900.00
13,650.00
4,050.00

###
6,480.00
4,320.00
2,835.00
1,080.00

25,920.00
19,440.00
4,320.00
5,670.00
3,240.00
###

TOTAL BID AMOUNT >>>

5,908,549.00

ficem

4.32

8.88

2.16
0.36
13.8
#REF!

3.6

#REF!

10.8
10.80

15.75
15.75

113.40

8.88
5.76
1.8
#REF!
41.965
19.075
40.875
17.44
119.36

Project

Perimeter Fence

Owner

Fairlaine

Subject

COST ESTIMATE

ITEM DESCRIPTION

I.

QTY.

EARTHWORKS:
a. Site Clearing/Lay-outing/Staking
b. Excavation & Backfilling
c. Dewatering Works
d. Soil Poisoning & Gravel Bedding
e. Sub-Grade Preparation & Compaction
f. Disposal of Unsuitable Materials / Debris
SUB-TOTAL (Item I)

II.

STRUCTURAL WORKS
A. Masonry Works
1.0 CHB Laying
2.0 Plastering

B. Concreting Works
1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slabs
C. Rebar Works
1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 R. C. Columns
4.0 Staircase
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slab
D. Formworks & Scaffolds
1.0 Footing
2.0 Footing Tie Beam / Wall Footing
3.0 Staircase
4.0 R. C. Columns
5.0 Slab on Grade
6.0 Suspended Beams / Girders
7.0 Suspended Slab

10.80
21.60

1.60
0.60
0.54

35.52
15.98
25.57

6.40
3.00
8.64

E. Roof Framing & Roofing

1.0 Roof framing
2.0 Roofing Longspan ga. 24
SUB-TOTAL (Item II)
III.

ARCHITECTURAL WORKS
A. Tileworks
1.0 T & B:
- wall (ht = 1.20m)
- floor
2.0 Bedrooms
3.0 Liv/Din/Fam/Kit
B. Painting Works
1.0 wall
2.0 Exterior
3.0 Ceiling

21.60

SUB-TOTAL (Item III)

IV.

STEEL WORKS
A.
1.0 Fence
2.0
3.0
4.0

3.60

B.

SUB-TOTAL (Item IV)

V.

ELECTRICAL WORKS
1.0 Post lamps
2.0 Rough-ins & Wires
3.0
4.0

1.00

SUB-TOTAL (Item V)
VI.

PLUMBING WORKS
1.0 Septic vault
2.0 Rough-ins
3.0 Fixtures
4.0 Water proofing (deck)
SUB-TOTAL (Item VI)

TOTAL BID AMOUNT >>>

TOTAL BID AMOUNT >>>

COST PROPOSAL
UNIT COST
UNIT

MATERIAL

LABOR

m
m
lot
m
m
lot

TOTAL

TOTAL

UNIT COST

AMOUNT

m
m
m

400.00
180.00
180.00

150.00
120.00
120.00

550.00
300.00
300.00

5,940.00
6,480.00
-

m
m
m
m
m
m
m

3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00

150.00
150.00
150.00
150.00
150.00
150.00
150.00

3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00

5,040.00
1,890.00
1,701.00
-

38.00
38.00
38.00
38.00
38.00
38.00
38.00

5.00
5.00
5.00
5.00
5.00
5.00
5.00

43.00
43.00
43.00
43.00
43.00
43.00
43.00

1,527.36
687.31
1,099.70
-

320.00
320.00
320.00
320.00
320.00
320.00
320.00

120.00
120.00
120.00
120.00
120.00
120.00
120.00

440.00
440.00
440.00
440.00
440.00
440.00
440.00

2,816.00
1,320.00
3,801.60
-

kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.

m
m
m
m
m
m
m

lot
m

40,000.00
650.00

40,000.00
650.00

m
m
m
m

140.00
140.00
140.00
140.00

150.00
150.00
150.00
150.00

290.00
290.00
290.00
290.00

m
m
m

135.00
135.00
135.00

90.00
90.00
90.00

225.00
225.00
225.00

4,860.00
-

10,500.00
7,500.00
3,500.00
3,000.00

650.00
650.00
650.00
650.00

11,150.00
8,150.00
4,150.00
3,650.00

7,500.00
5,500.00
2,500.00

4,860.00

40,140.00
-

7,500.00
5,500.00
2,500.00

lot

32,302.97

40,140.00
-

1500

m
lot

650.00
200,000.00

1,500.00

350.00

1,000.00
200,000.00

1,500.00
P

77,302.97

77,302.97