Project : PROPOSED TWO (2) STOREY RESIDENCE Project : PROPOSED TWO (2) STOREY RESIDENC

2 Location : BLK. 4, LOT 2, PHASE II, LAS VILLAS DE MANILA, BI Location : BLK. 4, LOT 2, PHASE II, LAS VIL
3 Owner : MR. & MRS. REYNALDO D. PEDROZO Owner : MR. & MRS. REYNALDO D. PED
4 COSTESTIMATE COSTESTIMATE
5 Item Particulars Quantity Unit Unit Cost Total Cost Item No. Particulars
6 I SITE WORK
7 A Excavation 90 cu.m. 350 31,500.00
8 B Backfill & 55 cu.m. 250 13,750.00 SUMMARY OF COST
9 C Compacted 31 cu.m. 560 17,360.00
10 sub-total (I) 62,610.00 I SITE WORK
11 II CONCRETE WORKS
12 II CONCRETE WORKS III MASONRY WORKS
13 A Concrete IV STRUCTURAL STEE
14 1 Foundation 99.45 cu.m. 3,400.00 338,130.00 V THERMAL & MOIST
15 2 Slab on Gr 32 cu.m. 2,500.00 80,000.00 VI DOORS & WINDOW
16 B Rebars VII FINISHES
17 1 Grade 40 9,610.75 kg. 38 365,208.50 VIII PLUMBING WORKS
18 2 Grade 33 5,606.59 kg. 35 196,230.65 IX ELECTRICAL WORK
19 D Formworks 595.63 sq.m. 500 297,815.00 Sub-total
20 sub-total (II) 1,277,384.15
21
22 III MASONRY WORKS
23 A 100mm CHB 180 sq.m. 400 72,000.00
24 B 150mm CHB 437 sq.m. 500 218,500.00
25 C Plastering 1,230.00 sq.m. 180 221,400.00
26 sub-total (III) 511,900.00 TOTAL DIRECT COST Php
27
28 IV STRUCTURAL STEEL
29 A Second Floor Roof (Lower Roof)
30 1 Channel 330.82 kg. 75 24,811.50
31 2 "C" Purlin 180.9 kg. 75 13,567.50
32 3 Purlin Con 48 set 50 2,400.00
33 B Roof (Upper Roof)
34 1 Angular Bars
35 a. 2L-63.5 x 6 2,955.09 kg. 75 221,631.75
36 b. 2L-50 x 50 1,207.13 kg. 75 90,534.75
37 c. "LC" Purli 2,188.20 kg. 75 164,115.00
38 2 Base Plate 5.89 kg. 75 441.75
39 3 Dia. 20 x 50 pc. 250 12,500.00
40 4 Purlin Con 134 set 50 6,700.00
41 5 Sag Rods w 104 set 200 20,800.00
42 sub-total (IV) 557,502.25
43
44 V THERMAL & MOISTURE PROTECTION
45 1 Concrete Roof Tiles by CPAC MONIER (Tawny Brick)
46 with Ver. 168.2 sq.m. 1,200.00 201,840.00
47 2 Ga. 26 Cor 168.2 sq.m. 145 24,389.00
48 3 Ga. 24 Met 57 l.m. 595 33,915.00
49 4 Ga. 24 Met 30 l.m. 433.33 12,999.90
50 5 4mm Single- 168.2 sq.m. 182 30,612.40
51 6 2.5mm thk. 9.84 sq.m. 752 7,399.68
52 Page _2_ of _7_
53 Project : PROPOSED TWO (2) STOREY RESIDENCE
54 Location : BLK. 4, LOT 2, PHASE II, LAS VILLAS DE MANILA, BINAN, LAGUNA
55 Owner : MR. & MRS. REYNALDO D. PEDROZO
56 COSTESTIMATE
57 Item Particulars Quantity Unit Unit Cost Total Cost
58 7 Polycarbon 13.55 sq.m. 1,152.00 15,609.60
59 8 6 mil Poly 132.83 sq.m. 60 7,969.80
60 9 Xypex Wate 57 sq.m. 450 25,650.00
61 10 50mm dia. 112 l.m. 60 6,720.00
62 11 SSTL Wire 22 pc. 100 2,200.00
63 sub-total (V) 369,305.38
64
65 VI DOORS & WINDOWS
66 A DOORS
67 1 Narra Solid Core Wood Panel Door
68 D-1: 1.90 1 set 28,806.00 28,806.00
69 2 6mm thk. Clear Glass Sliding Door on Narra Wood Frame
70 D-2: 3.75 1 set 31,750.00 31,750.00
71 D-2A: 3.60 1 set 31,590.00 31,590.00
72 3 6mm thk. Clear Glass Door w/ Fixed Glass Panels
73 on Narra Wood Frame
74 D-2B: 3.20 1 set 26,113.30 26,113.30
75 4 Narra Solid Core Wood Panel Door
76 D-3: 0.90 1 set 13,645.00 13,645.00
77 D-3A: 0.80 1 set 3,769.00 3,769.00
78 D-3B: 0.70 1 set 3,561.00 3,561.00
79 5 6mm thk. Clear Glass Door on Wood Frame
80 D-4: 1.20 1 set 4,676.00 4,676.00
81 6 44mm thk. Molded Door
82 D-5: 0.90 4 set 4,950.00 19,800.00
83 D-6: 0.80 1 set 4,400.00 4,400.00
84 D-7: 0.70 2 set 3,850.00 7,700.00
85 D-8: 0.60 4 set 3,300.00 13,200.00
86 7 PVC Door
87 D-7A: 0.70 1 set 1,680.00 1,680.00
88 8 Full Wood Louver Door
89 D-9: 0.80 1 set 3,000.00 3,000.00
90 9 Steel Grille Gate on 2" x 4" Frame
91 D-10: 0.78 1 set 3,200.00 3,200.00
92 B WINDOWS
93 10 Alum. Powdercoated Casement & Fixed Window
94 w/ 6mm thk. Clear Glass
95 W-1: 2.00 4 set 5,417.00 21,668.00
96 W-2: 1.50 1 set 4,063.00 4,063.00
 97 W-3: 2.00 1 set 4,965.00 4,965.00
98 W-4: 1.50 1 set 3,724.00 3,724.00
99 11 Alum. Powdercoated Casement Window & Fixed Panels
100 w/ 6mm thk. Clear Glass
101 W-5: 1.00 2 set 9,028.00 18,056.00
102 12 Alum. Powdercoated Casement Wdw. w/ 6mm thk. Clr. Gl.
103 W-6: 1.00 2 set 2,708.00 5,416.00
104 Page _3_ of _7_
105 Project : PROPOSED TWO (2) STOREY RESIDENCE
106 Location : BLK. 4, LOT 2, PHASE II, LAS VILLAS DE MANILA, BINAN, LAGUNA
107 Owner : MR. & MRS. REYNALDO D. PEDROZO
108 COSTESTIMATE
109 Item Particulars Quantity Unit Unit Cost Total Cost
110 13 Alum. Powdercoated Sliding Window w/ 6mm thk. Clr. Gl.
111 W-7: 1.00 1 set 2,900.00 2,900.00
112 W-7A: 1.00 1 set 2,200.00 2,200.00
113 14 Alum. Powdercoated Casement Window & Fixed Panels
114 w/ 6mm thk. Frosted Glass
115 W-8: 1.00 3 set 2,708.00 8,124.00
116 15 Alum. Powdercoated Sliding & Fixed Window
117 w/ 6mm thk. Clear Glass
118 W-9: 1.00 1 set 2,900.00 2,900.00
119 16 Alum. Powdercoated Sliding Window w/ 6mm thk. Clear Glass
120 W-10: 1.00 1 set 2,900.00 2,900.00
121 17 Alum. Powdercoated Awning Window w/ 6mm thk. Clear Glass
122 W-11: 1.00 1 set 1,500.00 1,500.00
123 W-12: 0.50 1 set 800 800
124 C FINISH H 1 lot - 30,000.00
125 sub-total (VI) 306,106.30
126
127 VII FINISHES
128 A FLOOR
129 1 200mm x 2 3 sq.m. 1,118.00 3,354.00
130 2 200mm x 200mm White Horse Ceramic Bisanzio Series
131 Tiles # HI 8 sq.m. 1,330.00 10,640.00
132 3 200mm x 200mm White Horse Ceramic Pireo Series
133 Tiles # HP 9.1 sq.m. 1,330.00 12,103.00
134 4 300mm x 600mm White Horse Ceramic Sandstone Series
135 Tiles # H6 2.83 sq.m. 1,281.00 3,625.23
136 5 600mm x 600mm White Horse Ceramic Cinzia Series
137 Tiles # 44 71 sq.m. 3,101.00 220,171.00
138 6 300mm x 300mm White Horse Porcelain Granite Tiles
139 Ocean Ser 15 sq.m. 1,171.00 17,565.00
140 7 300mm x 300mm White Horse Porcelain Granite Tiles
141 Spark Seri 18 sq.m. 1,171.00 21,078.00
142 8 Homogeneous Granite Tiles by Kenzai Granito Tile
143 Pigeon Gr 37 sq.m. 2,250.00 83,250.00
144 9 Concrete P 27 sq.m. 783 21,141.00
145 10 300mm x 30 18 sq.m. 500 9,000.00
146 11 200mm wide 131 sq.m. 765 100,215.00
147 B WALL
148 12 200mm x 2 11 sq.m. 1,118.00 12,298.00
149 13 White Horse Bisanzio Series Ceramic Tiles: WIS25609L,
150 1250018, SIS20609, XIS20609, LIS20609, PIS20609,
151 WIS25609 30 sq.m. 2,747.21 82,416.30
152 14 White Horse Pireo Series Ceramic Tiles: W20040 (Gloss),
153 SP120213H 41 sq.m. 1,160.31 47,572.71
154 15 White Horse Sandstone Series Porcelain Stone Tiles:
155 H63001, X 16 sq.m. 2,485.17 39,762.72
156 Page _4_ of _7_
157 Project : PROPOSED TWO (2) STOREY RESIDENCE
158 Location : BLK. 4, LOT 2, PHASE II, LAS VILLAS DE MANILA, BINAN, LAGUNA
159 Owner : MR. & MRS. REYNALDO D. PEDROZO
160 COSTESTIMATE
161 Item Particulars Quantity Unit Unit Cost Total Cost
162 16 Painting for Conc. Walls / Col. / Parapet / Etc.
163 a. Interior 457 sq.m. 200 91,400.00
164 b. Exterior (B 287 sq.m. 200 57,400.00
165 c. Exterior (P 313 sq.m. 200 62,600.00
166 17 25 x 150m 16 sq.m. 520 8,320.00
167 18 Sliding Sh 1 set 16,000.00 16,000.00
168 19 12mm thk. Solid High Pressure Compact Grade Laminates
169 Formica Toi 2.25 sq.m. 3,000.00 6,750.00
170 C CEILING
171 20 1/4" thk. 260 sq.m. 300 78,000.00
172 21 1/8" thk. 24 sq.m. 291 6,984.00
173 22 Wood Moulding (Painted)
174 a. 1"x3" 171 l.m. 19 3,249.00
175 b. 1"x4" 30 l.m. 26 780
176 c. 1"x6" 15 l.m. 40 600
177 23 6mm thk. F 47 sq.m. 675 31,725.00
178 24 100mm PVC 35 sq.m. 350 12,250.00
179 25 Prismatic 1 lot - 25,000.00
180 26 Stained Gl 1 lot - 33,000.00
181 D OTHER FINISHES
182 27 STAIR
183 a. Narra Wood 11 l.m. 512 5,632.00
184 b. Narra Wood 2 pc. 1,200.00 2,400.00
185 c. Nodular Ca 11 l.m. 2,395.00 26,345.00
186 28 HALL RAILING
187 a. Narra Wood 5.5 l.m. 512 2,816.00
188 b. Nodular Ca 5.5 l.m. 2,395.00 13,172.50
189 29 BALCONY
190 a. 38mm dia. 3 l.m. 185 555
191 b. Nodular Ca 3 l.m. 2,395.00 7,185.00
192 30 2"x6" Preca 1 lot - 6,000.00
193 31 Steel Tubul 1 lot - 38,400.00
194 sub-total (VII) 1,220,755.46
195
196 VIII PLUMBING WORKS
197 A FIXTURES
198 1 Siam Mariwasa Toto Magnifica Series #CW904, one-piece
199 Watercloset 3 set 31,815.50 95,446.50
200 2 Siam Mariwasa Toto Magnifica Series #C342BG, two-piece
201 Watercloset 1 set 6,757.50 6,757.50
202 3 American Standard Eco Cassandra Watercloset #PF2247
203 complete w/ 1 set 3,200.00 3,200.00
204 4 Siam Mariwasa Toto Magnifica Series #LW909C
205 Counter ty 2 set 10,208.50 20,417.00
206 5 Siam Mariwasa Toto Allyssa Series #L245P
207 Pedestal L 1 set 10,430.00 10,430.00
208 Page _5_ of _7_
209 Project : PROPOSED TWO (2) STOREY RESIDENCE
210 Location : BLK. 4, LOT 2, PHASE II, LAS VILLAS DE MANILA, BINAN, LAGUNA
211 Owner : MR. & MRS. REYNALDO D. PEDROZO
212 COSTESTIMATE
213 Item Particulars Quantity Unit Unit Cost Total Cost
214 6 Siam Mariwasa Toto Allyssa Series #LW908C
215 Pedestal L 1 set 16,838.50 16,838.50
216 7 American S 1 set 2,500.00 2,500.00
217 8 Siam Mariwasa Toto Magnifica Series #UW904 Urinal
218 complete w/ 2 set 12,002.00 24,004.00
219 9 Siam Mariw 1 set 7,310.00 7,310.00
220 B ACCESSORIES
221 10 Siam Mariwasa Toto Curio Series #TX703AC
222 Toilet Pap 3 set 1,504.50 4,513.50
223 11 Siam Mariwasa Toto1#A814,
set recessed
238Toilet Paper Holder
238
224 12 Siam Mariwasa Toto4#A805,
set recessed
195.5
type Soap Holder 782
225 13 Siam Mariwasa Toto Curio Series Sho. Head #TX422S &
226 Donna Ser 1 set 7,242.00 7,242.00
227 14 Siam Mariwasa Toto2Magica
set Sho.6,545.00
Head/Valve #TS305A
13,090.00
228 15 Shower Hea 1 set 1,500.00 1,500.00
229 16 Sink Fauce 6 set - 1,300.00
230 17 Facial Mirr 1 lot - 3,900.00
231 C PIPING, ETC.
232 19 Waterline 1 lot - 12,000.00
233 20 Drainage 1 lot - 5,000.00
234 21 Sanitary/S 1 lot - 23,000.00
235 22 Catch Basi 1 lot - 13,000.00
236 23 Septic Tan 1 lot - 25,000.00
237 24 Undergroun 1 lot - 50,000.00
238 11 Miscellane 1 lot - 5,000.00
239 sub-total (VIII) 352,469.00
240
241 IX ELECTRICAL WORKS
242 A PANEL BOARDS, CIRCUIT BREAKER
243 1 2P, 400 AF 1 set - 29,900.00
244 2 Panel 'PP'
245 Main: 2P, 1 set - 49,400.00
246 Branches: 5 - 2P, 40 AT
247 13 - 2P, 30 AT
248 1 - 2P, 70 AT
249 1 - 2P, 50 AF - Space
250 All Bolt-on type
251 3 2P, 40 AT 4 set 2,340.00 9,360.00
252 4 2P, 40 AT 1 set - 4,940.00
253 5 2P, 30 AT 1 set - 4,940.00
254 6 Panel 'CP'
255 Main: 2P, 1 set - 11,375.00
256 Branches: 12 - 2P, 20 AT
257 4 - 2P, 50 AF
258 B WIRING DEVICES
259 1 Duplex CO 59 set 195 11,505.00
260 Page _6_ of _7_
261 Project : PROPOSED TWO (2) STOREY RESIDENCE
262 Location : BLK. 4, LOT 2, PHASE II, LAS VILLAS DE MANILA, BINAN, LAGUNA
263 Owner : MR. & MRS. REYNALDO D. PEDROZO
264 COSTESTIMATE
265 Item Particulars Quantity Unit Unit Cost Total Cost
266 2 A/C Outlet 6 set 494 2,964.00
267 3 Duplex CO 11 set 715 7,865.00
268 2 - 2P, 60 AF - Space
269 4 Light Swit 20 set 161.2 3,224.00
270 5 Light Swit 5 set 244.4 1,222.00
271 6 Light Swit 9 set 348.4 3,135.60
272 7 Light Swit 6 set 188.5 1,131.00
273 C CONDUIT/FITTINGS
274 1 65mm dia. 2 lgth. 1,625.00 3,250.00
275 2 65mm dia. 1 ea. 88.4 88.4
276 3 C-Clamp C 1 lot - 3,900.00
277 4 75mm dia. 7 lgth. 841.1 5,887.70
278 5 40mm dia. 22 lgth. 339.3 7,464.60
279 6 25mm dia. 33 lgth. 206.7 6,821.10
280 7 20mm dia. 100 lgth. 133.9 13,390.00
281 8 75mm dia. 2 ea. 403 806
282 9 40mm dia. 4 ea. 175.5 702
283 10 25mm dia. 26 ea. 81.9 2,129.40
284 11 75mm dia. 2 set 214.5 429
285 12 40mm dia. 4 set 62.4 249.6
286 13 25mm dia. 26 set 36.4 946.4
287 14 20mm dia. 66 set 29.9 1,973.40
288 15 15mm dia. 130 lgth. 240.5 31,265.00
289 16 15mm dia. 408 set 23.4 9,547.20
290 17 15mm dia. 130 ea. 45.5 5,915.00
291 18 2"x4" x De 130 ea. 58.5 7,605.00
292 19 4" Oct. x 125 ea. 70.2 8,775.00
293 20 Cast Iron 11 ea. 455 5,005.00
294 21 15mm dia. 100 l.m. 455 45,500.00
295 22 15mm dia. 232 set 70.2 16,286.40
296 23 Conduit Ha 1 lot - 6,500.00
297 D WIRE
298 1 # 125 sq. 65 l.m. 442 28,730.00
299 2 # 30 sq.m 50 l.m. 114.4 5,720.00
300 3 # 8 sq.mm 112 l.m. 36.4 4,076.80
301 4 # 5.5 sq. 450 l.m. 20.8 9,360.00
302 5 # 3.5 sq. 2,300.00 l.m. 14.56 33,488.00
303 6 CAT 5E 185 l.m. 45.5 8,417.50
304 7 RGU - 59 36 l.m. 70.2 2,527.20
305 E LIGHTING
306 1 Owner Suppl 116 set - 17,400.00
307 sub-total (IX) 435,117.30
308
O (2) STOREY RESIDENCE
LOT 2, PHASE II, LAS VILLAS DE MANILA, BINAN, LAGUNA
MRS. REYNALDO D. PEDROZO

Total Cost

62,610.00
1,277,384.15
511,900.00
557,502.52
369,305.38
306,106.30
1,220,755.46
352,469.00
435,117.30
5,093,150.11

5,093,150.11
Page _1 of _7_