Vous êtes sur la page 1sur 16

PROJECT: PROPOSED TWO STOREY RESIDENCE

LOCATION: SAN MATEO, RIZAL


CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
GENERAL REQUIREMENTS 118,900.00 108,000.00 64,850.00 291,750.00 1464.53 per sqm
Mobilization / Demobilization lot 28,600.00 28,600.00
Working Drawings ( Building Plans, Construction Drawings & As Built Plans) lot 43,000.00 43,000.00
Temporary Utilities (Temp. Facil, Meralco, Maynilad Expense & Etc.) lot 72,400.00 72,400.00
Safety and Housekeeping lot 46,500.00 46,500.00
Supervision Cost (Architect, Civil, Mechanical, Electrical, Sanitary Engineer lot 65,000.00 65,000.00
Others ( Delivery Charges, etc.) lot 36,250.00 36,250.00

SITE PREPARATION, LAYOUT & EARTHWORKS 121,953.00 36,585.90 12,500.00 171,038.90 858.59 per sqm
Site Preparation 21,941.00 6,582.30 28,523.30
Site Clearing Works m2 13,805.00 4,141.50 17,946.50
Perimeter Temporary Fence lm 8,136.00 2,440.80 10,576.80
Layout m2 19,327.00 5,798.10 25,125.10
Earthworks - Excavation & Backfilling Works 80,685.00 24,205.50 117,390.50
Excavation & Haulout m3 18,562.50 5,568.75 12,500.00 36,631.25
Backfilling & Lot Levelling - 0.5m Ht from existing sidewalk m3 34,512.50 10,353.75 44,866.25
General Cleaning & Haulout of Debris m2 27,610.00 8,283.00 35,893.00

CONCRETING WORKS 1,039,828.65 311,948.60 78,000.00 1,429,777.25 7177.24 per sqm


Concrete - 3000 psi Mixture 330,749.50 99,224.85 507,974.35
Foundation m3 70,070.00 21,021.00 91,091.00
Footing Tie Beam m3 23,340.00 7,002.00 30,342.00
Wall Footing m3 9,300.00 2,790.00 12,090.00
Columns m3 59,850.00 17,955.00 77,805.00
Beams & Girders m3 48,384.00 14,515.20 52,000.00 114,899.20 Ready Mix Conrete
Suspended Slab m3 49,768.95 14,930.69 26,000.00 90,699.64 Ready Mix Conrete
Slab On Grade m4 43,516.55 13,054.97 56,571.52
Stairs m3 26,520.00 7,956.00 34,476.00

Rebars - Grade 40 (Main Bars) / Grade 33 (Ties) 497,163.00 149,148.90 - 646,311.90


Foundation kgs 32,490.00 9,747.00 42,237.00
Footing Tie Beam kgs 39,264.00 11,779.20 51,043.20
Wall Footing kgs 8,694.00 2,608.20 11,302.20
Page 1 of 16
PROJECT: PROPOSED TWO STOREY RESIDENCE
LOCATION: SAN MATEO, RIZAL
CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
Columns kgs 119,394.00 35,818.20 155,212.20
Beams & Girders kgs 152,901.00 45,870.30 198,771.30
Suspended Slab kgs 71,550.00 21,465.00 93,015.00
Slab on Grade kgs 39,750.00 11,925.00 51,675.00
Stairs kgs 33,120.00 9,936.00 43,056.00

Formworks, Scaffolding & Staging 118,754.00 35,626.20 - 154,380.20


Columns m2 37,440.00 11,232.00 48,672.00
Beams & Girders m2 41,472.00 12,441.60 53,913.60
Suspended Slab m2 39,842.00 11,952.60 51,794.60

Gravel Bedding - 1" 79,360.35 23,808.11 - 103,168.46


Foundation m3 40,365.00 12,109.50 52,474.50
Slab On Fill m3 38,995.35 11,698.61 50,693.96

Soil Poisoning 13,801.80 4,140.54 - 17,942.34


Foundation m2 7,020.00 2,106.00 9,126.00
Slab On Fill m2 6,781.80 2,034.54 8,816.34

STRUCTURAL STEEL 402,646.50 289,125.00 - 691,771.50 3472.57 per sqm


Non Load Bearing Blocks - 6" Exterior Walls / 4" Interior Walls lot 244,854.00 73,456.20 - 318,310.20

Plastering Works 143,872.50 211,492.80 355,365.30


Exterior Walls
Ground Floor Level m2 22,450.00 31,590.00 54,040.00
Second Floor Level m2 16,650.00 22,950.00 39,600.00
`
Interior Walls
Ground Floor Level m2 34,050.00 48,600.00 82,650.00
Second Floor Level m2 30,250.00 44,550.00 74,800.00

Window Openings
Ground Floor Level lm 7,290.00 14,580.00 21,870.00
Page 2 of 16
PROJECT: PROPOSED TWO STOREY RESIDENCE
LOCATION: SAN MATEO, RIZAL
CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
Second Floor Level lm 6,682.50 13,365.00 20,047.50

Columns & Beams


Ground Floor Level m2 15,400.00 20,345.40 35,745.40
Second Floor Level m2 25,020.00 15,512.40 44,708.40

Kitchen Assembly set 8,600.00 2,580.00 11,180.00


Septic Tank Construction set 5,320.00 1,596.00 6,916.00

STRUCTURAL STEEL 126,540.00 37,962.00 11,388.60 175,890.60 882.94 per sqm


Roof Framing set 126,540.00 37,962.00 11,388.60 175,890.60

THERMAL & MOISTURE PROTECTION 236,745.44 71,023.63 16,700.00 324,469.07 1628.78 per sqm
Tinsmithry
Prepainted Long Span Rib Type Roof & Accessories 0.5mm Thk m2 164,239.00 49,271.70 7,000.00 220,510.70
Interior Ceiling Works - 9mm Gypsum Boards on Metal Framing m2 52,781.44 15,834.43 5,500.00 74,115.87
Exterior Ceiling Works ( Roof Eves ) - Metal Cladding on Metal Framing m2 19,725.00 5,917.50 4,200.00 29,842.50

DOORS, WINDOWS & HARDWARES 392,850.00 117,855.00 16,700.00 527,405.00 2647.48 per sqm

Supply & Install of Door Jambs


KD Door Jambs - 2x6 set 4,200.00 1,260.00 1,050.00 6,510.00 The Carpenter Brand
KD Door Jambs - 2x4 set 29,600.00 8,880.00 7,400.00 45,880.00 The Carpenter Brand

Supply & Install of Panel Doors


Ground Floor
KD Solid Panel Door (Main Door) - 90x210 set 8,500.00 2,550.00 2,125.00 13,175.00 The Carpenter Brand
KD Solid Panel Door (Service Area) - 80x210 set 8,000.00 2,400.00 2,000.00 12,400.00 The Carpenter Brand
KD Flush Panel Door (Office) - 80x210 set 2,700.00 810.00 675.00 4,185.00 The Carpenter Brand
KD Flush Panel Door (Maids Room) - 80x210 set 2,700.00 810.00 675.00 4,185.00 The Carpenter Brand
PVC Flush Panel Door (Powder & Maids T&B) - 60x210 set 4,200.00 1,260.00 1,050.00 6,510.00 The Carpenter Brand

Second Floor
KD Flush Panel Door (Master Bedroom, Bedroom 1&2) - 80x2 set 2,700.00 810.00 675.00 4,185.00 The Carpenter Brand
Page 3 of 16
PROJECT: PROPOSED TWO STOREY RESIDENCE
LOCATION: SAN MATEO, RIZAL
CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
PVC Flush Panel Door (Master & Common T&B) - 60x210 set 4,200.00 1,260.00 1,050.00 6,510.00 The Carpenter Brand

Hardwares (Locksets) & Hinges


Main Door set 2,200.00 660.00 2,860.00 Yale Brand
Service Area set 1,850.00 555.00 2,405.00 Yale Brand
Bedrooms & Office set 4,000.00 1,200.00 5,200.00 Yale Brand
T&B's set 3,200.00 960.00 4,160.00 Yale Brand
Hinges set 16,800.00 5,040.00 21,840.00 Direct Hardware

Supply & Analuk Framed Windows & Doors (Bronze Glass with Screen) set 298,000.00 89,400.00 387,400.00 Analuk Black Finish

ELECTRICAL WORKS 117,324.00 35,197.20 - 152,521.20 765.63 per sqm


Lighting and Normal Power Layout
Lighting Fixtures set 6,200.00 1,860.00 8,060.00 Omni / Firefly
Wiring Devices "Brand: Panasonic Wide Series" set 8,943.00 2,682.90 11,625.90 Panasonic Brand
Roughing-ins and Wiring for Lighting Fixtures & Switches set 24,987.00 7,496.10 32,483.10 Philflex / Phelpsdodge

Power Layout for Convenience Outlet and Motors


Wiring Devices "Panasonic Wide Series" set 9,660.00 2,898.00 12,558.00 Panasonic Brand
Roughing-ins and Wiring for Convenience Outlets set 26,860.00 8,058.00 34,918.00 Philflex / Phelpsdodge

Panelboard & ECB set 13,444.00 4,033.20 17,477.20 G.E Brand


Feeder Line set 21,700.00 6,510.00 28,210.00
Others (Chipping, Tagging, GI Wire #16 & Etc.) set 5,530.00 1,659.00 7,189.00

PLUMBING WORKS 79,670.00 23,901.00 3,694.00 107,265.00 538.45 per sqm


Water Lines (PPR Pipes) set 18,470.00 5,541.00 3,694.00 27,705.00 Belden Brand
Sanitary Lines set 12,500.00 3,750.00 16,250.00 Emerald - 600 Brand
Plumbing Fixtures
Water Closet, Lavatory & Accessories set 25,500.00 7,650.00 33,150.00 Pozzi / HCG Brand
Shower Head & Accessories set 13,500.00 4,050.00 17,550.00 Pozzi / HCG Brand
Kitchen Sink, Faucet & Accessories set 8,500.00 2,550.00 11,050.00 Crown Sink Brand
Miscellaneous (Flanges, Drains, Valves, etc) set 1,200.00 360.00 1,560.00 Pozzi Brand

Page 4 of 16
PROJECT: PROPOSED TWO STOREY RESIDENCE
LOCATION: SAN MATEO, RIZAL
CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
CARPENTRY WORKS 139,350.00 61,200.00 11,475.00 212,025.00 1064.33 per sqm
Built-In Kitchen Cabinets & Accessories (Overhead & Base) - Laminated Woo set 44,950.00 21,600.00 4,050.00 70,600.00
Marine Plyboard 3/4" pcs 16,200.00 21,600.00 4,050.00 41,850.00
Laminated Board pcs 21,600.00 21,600.00
Rugby lit 1,750.00 1,750.00
Hinges set 2,400.00 2,400.00
Handles set 3,000.00 3,000.00

Built-In Bedroom Cabinets & Accessories - Laminated Wood Grain Finish set 37,750.00 14,400.00 2,700.00 54,850.00
Marine Plyboard 3/4" pcs 10,800.00 14,400.00 2,700.00 27,900.00
Laminated Board pcs 14,400.00 14,400.00
Rugby lit 1,750.00 1,750.00
Hinges set 4,800.00 4,800.00
Handles set 6,000.00 6,000.00

Built-In Master Bedroom Cabinets & Accessories - Laminated Wood Grain Fi set 56,650.00 25,200.00 4,725.00 86,575.00
Marine Plyboard 3/4" pcs 18,900.00 25,200.00 4,725.00 48,825.00
Laminated Board pcs 25,200.00 25,200.00
Rugby lit 1,750.00 1,750.00
Hinges set 4,800.00 4,800.00
Handles set 6,000.00 6,000.00

FINISHES 280,797.00 84,239.10 - 365,036.10 1832.42 per sqm


Floor Topping m2 39,842.00 11,952.60 51,794.60

Floor Finishes 159,560.00 47,868.00 - 207,428.00


Ground Floor 64,460.00 19,338.00 - 83,798.00
Living, Dining & Kitchen - 60x60 cm Ceramic Tiles m2 48,180.00 14,454.00 - 62,634.00
60x60 Tiles pcs 20,860.00 6,258.00 27,118.00 140.00 per pc/s
Consumables lot 27,320.00 8,196.00 - 35,516.00

Office - 60x60 cm Ceramic Tiles m2


60x60 Tiles pcs 2,940.00 882.00 3,822.00 140.00 per pc/s
Page 5 of 16
PROJECT: PROPOSED TWO STOREY RESIDENCE
LOCATION: SAN MATEO, RIZAL
CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
Consumables lot 4,100.00 1,230.00 - 5,330.00

Maids Room - 60x60 cm Ceramic Tiles m2


60x60 Tiles pcs 2,100.00 630.00 2,730.00 140.00 per pc/s
Consumables lot 3,040.00 912.00 - 3,952.00

Maids T&B - 20x20 cm Ceramic Tiles m2


20x20 Tiles pcs 900.00 270.00 1,170.00 20.00 per pc/s
Consumables lot 1,150.00 345.00 - 1,495.00

Powder Room - 20x20 cm Ceramic Tiles m2


20x20 Tiles pcs 900.00 270.00 1,170.00 20.00 per pc/s
Consumables lot 1,150.00 345.00 - 1,495.00

Second Floor
Master Bedroom - 15x90 cm Ceramic Tiles m2 32,520.00 9,756.00 - 42,276.00
15x90 Tiles pcs 21,280.00 6,384.00 27,664.00 140.00 per pc/s
Consumables lot 11,240.00 3,372.00 - 14,612.00

Master T&B - 20x20 cm Ceramic Tiles m2 4,100.00 1,230.00 - 5,330.00


20x20 Tiles pcs 1,800.00 540.00 2,340.00 20.00 per pc/s
Consumables lot 2,300.00 690.00 - 2,990.00

Bedroom 1 - 15x90 cm Ceramic Tiles m2 15,190.00 4,557.00 - 19,747.00


15x90 Tiles pcs 9,940.00 2,982.00 12,922.00 140.00 per pc/s
Consumables lot 5,250.00 1,575.00 - 6,825.00

Bedroom 2 - 15x90 cm Ceramic Tiles m2 15,190.00 4,557.00 - 19,747.00


15x90 Tiles pcs 9,940.00 2,982.00 12,922.00 140.00 per pc/s
Consumables lot 5,250.00 1,575.00 - 6,825.00

Common T&B - 20x20 cm Ceramic Tiles m2 3,290.00 987.00 - 4,277.00


20x20 Tiles pcs 1,400.00 420.00 1,820.00 20.00 per pc/s

Page 6 of 16
PROJECT: PROPOSED TWO STOREY RESIDENCE
LOCATION: SAN MATEO, RIZAL
CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
Consumables lot 1,890.00 567.00 - 2,457.00

Hallway - 15x90 cm Ceramic Tiles m2 24,810.00 7,443.00 - 32,253.00


15x90 Tiles pcs 16,520.00 4,956.00 21,476.00 140.00 per pc/s
Consumables lot 8,290.00 2,487.00 - 10,777.00

Wall Finishes 36,560.00 10,968.00 - 47,528.00


Ground Floor 15,900.00 4,770.00 - 20,670.00
Powder Room - 20x30 cm Ceramic Tiles m2 7,950.00 2,385.00 - 10,335.00
20x30 Tiles pcs 3,850.00 1,155.00 5,005.00 35.00 per pc/s
Consumables lot 4,100.00 1,230.00 - 5,330.00
ABC Tile Adhesive bags 2,600.00 780.00 3,380.00
ABC Tile Grout kg 270.00 81.00 351.00
Cement bags 750.00 225.00 975.00
Sand bags 480.00 144.00 624.00

Maids T&B - 20x30 cm Ceramic Tiles m2 7,950.00 2,385.00 - 10,335.00


20x30 Tiles pcs 3,850.00 1,155.00 5,005.00 35.00 per pc/s
Consumables lot 4,100.00 1,230.00 - 5,330.00

Second Floor 20,660.00 6,198.00 - 26,858.00


Common T&B - 20x30 cm Ceramic Tiles m2 9,740.00 2,922.00 - 12,662.00
20x30 Tiles pcs 4,900.00 1,470.00 6,370.00 35.00 per pc/s
Consumables lot 4,840.00 1,452.00 - 6,292.00

Master T&B - 20x30 cm Ceramic Tiles m2 10,920.00 3,276.00 - 14,196.00


20x30 Tiles pcs 5,670.00 1,701.00 7,371.00 35.00 per pc/s
Consumables lot 5,250.00 1,575.00 - 6,825.00

Baseboards lm 3,875.00 1,162.50 5,037.50

Exterior Wall Accent - Decorative Stones, Grooves, Mouldings & Vertical Ste m2 40,960.00 12,288.00 53,248.00

Page 7 of 16
PROJECT: PROPOSED TWO STOREY RESIDENCE
LOCATION: SAN MATEO, RIZAL
CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
PAINTING & WATER PROOFING WORKS 316,800.00 307,464.00 - 624,264.00 3133.70 per sqm
Exterior Wall 74,650.00 59,478.00 107,198.00
Rough m2 60,650.00 46,548.00 107,198.00 Davies / Boysen
Finishing m2 14,000.00 12,930.00 26,930.00 Davies / Boysen

Interior Wall 119,150.00 121,509.00 186,244.00


Rough m2 91,150.00 95,094.00 186,244.00 Davies / Boysen
Finishing m2 28,000.00 26,415.00 54,415.00 Davies / Boysen

Interior Ceiling 123,000.00 126,477.00 192,582.00


Rough m2 93,600.00 98,982.00 192,582.00 Davies / Boysen
Finishing m2 29,400.00 27,495.00 56,895.00 Davies / Boysen

Doors & Door Jambs - Ducco Varnish set 9,250.00 2,775.00 2,405.00 14,430.00 Davies / Boysen

MISCELLANEOUS WORKS 52,110.00 15,633.00 13,548.60 81,291.60 408.07 per sqm


Kitchen Granite Countertop - Salt and Pepper m2 23,760.00 7,128.00 6,177.60 37,065.60
Stair Railings set 28,350.00 8,505.00 7,371.00 44,226.00

Total Material Cost 3,434,764.59 17241.93 per sqm


Total Labor Cost 1,502,909.43 7544.35 per sqm
Total Equipment Cost 231,261.20 1160.89 per sqm

TOTAL CONSTRUCTION COST ### 25947.17 per sqm

*** This Cost Estimate is only valid for 30 days only due to price escalation of materials

Prepared by: Prepared by:

Page 8 of 16
PROJECT: PROPOSED TWO STOREY RESIDENCE
LOCATION: SAN MATEO, RIZAL
CLIENT: MS. EDNA ALAMANI

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 113.03 84.98 28.05 Parking
SECOND FLOOR LEVEL 86.18 86.18 -
TOTAL 199.21 171.16 28.05

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
0.3
ENGR. ALDRIN A. MACARAEG AR. ALLUJAH MARIE A. CECE
Civil Engineer/Structural Design Engineer Supervising Architect

Page 9 of 16
PROJECT: PROPOSED FOUR STOREY RESIDENTCE
LOCATION: MAKATI CITY
CLIENT: MR. ALEX GARCIA

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 201.20 120.70 80.50
SECOND FLOOR LEVEL 181.50 175.40 6.10
THIRD FLOOR LEVEL 181.50 175.40 6.10
FOURTH FLOOR LEVEL 181.50 175.40 6.10
TOTAL 745.70 646.90 98.80

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS QTY UNIT PRICE REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
1.00 0.45
GENERAL REQUIREMENTS - - - - 0.00 per sqm
Mobilization / Demobilization lot -
Working Drawings ( Building Plans, Construction Drawings & As Built Plans lot -
Temporary Utilities (Temp. Facil, Meralco, Maynilad Expense & Etc.) lot -
Safety and Housekeeping lot -
Supervision Cost (Architect, Civil, Mechanical, Electrical, Sanitary Engineer lot -
Others ( Delivery Charges, etc.) lot -

SITE PREPARATION, LAYOUT & EARTHWORKS 457,110.00 205,699.50 - 662,809.50 888.84 per sqm
Site Preparation 164,940.00 74,223.00 239,163.00
Site Clearing Works m2 201.20 450.00 90,540.00 40,743.00 131,283.00
Perimeter Temporary Fence lm 62.00 1,200.00 74,400.00 33,480.00 107,880.00
Layout m2 201.20 350.00 70,420.00 31,689.00 102,109.00
Earthworks - Excavation & Backfilling Works 221,750.00 99,787.50 321,537.50
Excavation & Haulout m3 120.00 800.00 96,000.00 43,200.00 139,200.00
Backfilling & Lot Levelling - 0.5m Ht from existing sidewalk m3 100.60 450.00 45,270.00 20,371.50 65,641.50
General Cleaning & Haulout of Debris m2 201.20 400.00 80,480.00 36,216.00 116,696.00

CONCRETING WORKS 4,712,932.10 2,120,819.45 305,765.32 7,139,516.87 9574.25 per sqm


Concrete - 3000 psi Mixture 1,627,476.60 732,364.47 2,665,606.39
Foundation m3 36.00 6,600.00 237,600.00 106,920.00 47,520.00 392,040.00
Footing Tie Beam m3 17.48 6,725.60 117,550.00 52,897.50 23,510.00 193,957.50
Elevator Shaft / Shear Wall m3 22.36 6,763.29 151,200.00 68,040.00 30,240.00 249,480.00
Columns m3 43.74 6,627.80 289,900.00 130,455.00 57,980.00 478,335.00
Beams & Girders m3 75.08 3,500.00 262,785.60 118,253.52 52,557.12 433,596.24
Suspended Slab m3 98.01 3,500.00 343,035.00 154,365.75 68,607.00 566,007.75
Slab On Grade m4 36.22 3,500.00 126,756.00 57,040.20 25,351.20 209,147.40
Stairs m3 14.49 6,809.84 98,650.00 44,392.50 143,042.50

Rebars - Grade 60 (Main Bars) / Grade 33 (Ties) 1,931,693.50 869,262.08 - 2,800,955.58


Foundation kgs ### 45.10 102,480.00 46,116.00 148,596.00
Footing Tie Beam kgs ### 43.77 114,969.00 51,736.05 166,705.05
Elevator Shaft / Shear Wall kgs ### 80.14 409,920.00 184,464.00 594,384.00
Columns kgs ### 43.99 361,192.50 162,536.63 523,729.13
Beams & Girders kgs ### 43.87 544,362.00 244,962.90 789,324.90
Suspended Slab kgs ### 43.02 200,340.00 90,153.00 290,493.00
Slab on Grade kgs ### 43.02 66,780.00 30,051.00 96,831.00
Stairs kgs ### 39.67 131,650.00 59,242.50 190,892.50
Page 10 of 16
PROJECT: PROPOSED FOUR STOREY RESIDENTCE
LOCATION: MAKATI CITY
CLIENT: MR. ALEX GARCIA

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 201.20 120.70 80.50
SECOND FLOOR LEVEL 181.50 175.40 6.10
THIRD FLOOR LEVEL 181.50 175.40 6.10
FOURTH FLOOR LEVEL 181.50 175.40 6.10
TOTAL 745.70 646.90 98.80

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS QTY UNIT PRICE REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
1.00 0.45

Formworks, Scaffolding & Staging 1,018,602.00 458,370.90 - 1,476,972.90


Columns m2 364.50 600.00 218,700.00 98,415.00 317,115.00
Beams & Girders m2 730.80 600.00 438,480.00 197,316.00 635,796.00
Suspended Slab m2 602.37 600.00 361,422.00 162,639.90 524,061.90

Gravel Bedding - 1" 103,816.00 46,717.20 - 150,533.20


Foundation m3 7.20 3,800.00 27,360.00 12,312.00 39,672.00
Slab On Fill m3 20.12 3,800.00 76,456.00 34,405.20 110,861.20

Soil Poisoning 31,344.00 14,104.80 - 45,448.80


Foundation m2 60.00 120.00 7,200.00 3,240.00 10,440.00
Slab On Fill m2 201.20 120.00 24,144.00 10,864.80 35,008.80

STRUCTURAL STEEL - - - - 0.00 per sqm


Non Load Bearing Blocks - 6" Exterior Walls / 4" Interior Walls lot - - - -

Plastering Works - - -
Exterior Walls
Ground Floor Level m2 - - -
Second Floor Level m2 - - -
`
Interior Walls
Ground Floor Level m2 - - -
Second Floor Level m2 - - -

Window Openings
Ground Floor Level lm - - -
Second Floor Level lm - - -

Columns & Beams


Ground Floor Level m2 - - -
Second Floor Level m2 - - -

Kitchen Assembly set - - -


Septic Tank Construction set - - -

STRUCTURAL STEEL - - - - 0.00 per sqm


Page 11 of 16
PROJECT: PROPOSED FOUR STOREY RESIDENTCE
LOCATION: MAKATI CITY
CLIENT: MR. ALEX GARCIA

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 201.20 120.70 80.50
SECOND FLOOR LEVEL 181.50 175.40 6.10
THIRD FLOOR LEVEL 181.50 175.40 6.10
FOURTH FLOOR LEVEL 181.50 175.40 6.10
TOTAL 745.70 646.90 98.80

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS QTY UNIT PRICE REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
1.00 0.45
Roof Framing set - - - -

THERMAL & MOISTURE PROTECTION - - - - 0.00 per sqm


Tinsmithry
Prepainted Long Span Rib Type Roof & Accessories 0.5mm Thk m2 - - - -
Interior Ceiling Works - 9mm Gypsum Boards on Metal Framing m2 - - - -
Exterior Ceiling Works ( Roof Eves ) - Metal Cladding on Metal Framing m2 - - - -

DOORS, WINDOWS & HARDWARES - - - - 0.00 per sqm

Supply & Install of Door Jambs


KD Door Jambs - 2x6 set - - - - The Carpenter Brand
KD Door Jambs - 2x4 set - - - - The Carpenter Brand

Supply & Install of Panel Doors


Ground Floor
KD Solid Panel Door (Main Door) - 90x210 set - - - - The Carpenter Brand
KD Solid Panel Door (Service Area) - 80x210 set - - - - The Carpenter Brand
KD Flush Panel Door (Office) - 80x210 set - - - - The Carpenter Brand
KD Flush Panel Door (Maids Room) - 80x210 set - - - - The Carpenter Brand
PVC Flush Panel Door (Powder & Maids T&B) - 60x210 set - - - - The Carpenter Brand

Second Floor
KD Flush Panel Door (Master Bedroom, Bedroom 1&2) - 80x set - - - - The Carpenter Brand
PVC Flush Panel Door (Master & Common T&B) - 60x210 set - - - - The Carpenter Brand

Hardwares (Locksets) & Hinges


Main Door set - - - Yale Brand
Service Area set - - - Yale Brand
Bedrooms & Office set - - - Yale Brand
T&B's set - - - Yale Brand
Hinges set - - - Direct Hardware

Supply & Analuk Framed Windows & Doors (Bronze Glass with Screen) set - - - Analuk Black Finish

ELECTRICAL WORKS - - - - 0.00 per sqm


Lighting and Normal Power Layout
Lighting Fixtures set - - - Omni / Firefly
Wiring Devices "Brand: Panasonic Wide Series" set - - - Panasonic Brand
Page 12 of 16
PROJECT: PROPOSED FOUR STOREY RESIDENTCE
LOCATION: MAKATI CITY
CLIENT: MR. ALEX GARCIA

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 201.20 120.70 80.50
SECOND FLOOR LEVEL 181.50 175.40 6.10
THIRD FLOOR LEVEL 181.50 175.40 6.10
FOURTH FLOOR LEVEL 181.50 175.40 6.10
TOTAL 745.70 646.90 98.80

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS QTY UNIT PRICE REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
1.00 0.45
Roughing-ins and Wiring for Lighting Fixtures & Switches set - - - Philflex / Phelpsdodge

Power Layout for Convenience Outlet and Motors


Wiring Devices "Panasonic Wide Series" set - - - Panasonic Brand
Roughing-ins and Wiring for Convenience Outlets set - - - Philflex / Phelpsdodge

Panelboard & ECB set - - - G.E Brand


Feeder Line set - - -
Others (Chipping, Tagging, GI Wire #16 & Etc.) set - - -

PLUMBING WORKS - - - - 0.00 per sqm


Water Lines (PPR Pipes) set - - - - Belden Brand
Sanitary Lines set - - - Emerald - 600 Brand
Plumbing Fixtures
Water Closet, Lavatory & Accessories set - - - Pozzi / HCG Brand
Shower Head & Accessories set - - - Pozzi / HCG Brand
Kitchen Sink, Faucet & Accessories set - - - Crown Sink Brand
Miscellaneous (Flanges, Drains, Valves, etc) set - - - Pozzi Brand

CARPENTRY WORKS - - - - 0.00 per sqm


Built-In Kitchen Cabinets & Accessories (Overhead & Base) - Laminated Wo set - - - -
Built-In Bedroom Cabinets & Accessories - Laminated Wood Grain Finish set - - - -
Built-In Master Bedroom Cabinets & Accessories - Laminated Wood Grain F set - - - -

FINISHES - - - - 0.00 per sqm


Floor Topping m2 - - -

Floor Finishes - - - -
Ground Floor - - - -
Living, Dining & Kitchen - 60x60 cm Ceramic Tiles m2 - - - -
60x60 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Office - 60x60 cm Ceramic Tiles m2


60x60 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Maids Room - 60x60 cm Ceramic Tiles m2


60x60 Tiles pcs - - - 0.00 per pc/s
Page 13 of 16
PROJECT: PROPOSED FOUR STOREY RESIDENTCE
LOCATION: MAKATI CITY
CLIENT: MR. ALEX GARCIA

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 201.20 120.70 80.50
SECOND FLOOR LEVEL 181.50 175.40 6.10
THIRD FLOOR LEVEL 181.50 175.40 6.10
FOURTH FLOOR LEVEL 181.50 175.40 6.10
TOTAL 745.70 646.90 98.80

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS QTY UNIT PRICE REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
1.00 0.45
Consumables lot - - - -

Maids T&B - 20x20 cm Ceramic Tiles m2


20x20 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Powder Room - 20x20 cm Ceramic Tiles m2


20x20 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Second Floor
Master Bedroom - 15x90 cm Ceramic Tiles m2 - - - -
15x90 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Master T&B - 20x20 cm Ceramic Tiles m2 - - - -


20x20 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Bedroom 1 - 15x90 cm Ceramic Tiles m2 - - - -


15x90 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Bedroom 2 - 15x90 cm Ceramic Tiles m2 - - - -


15x90 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Common T&B - 20x20 cm Ceramic Tiles m2 - - - -


20x20 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Hallway - 15x90 cm Ceramic Tiles m2 - - - -


15x90 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Wall Finishes - - - -
Ground Floor - - - -
Powder Room - 20x30 cm Ceramic Tiles m2 - - - -

Page 14 of 16
PROJECT: PROPOSED FOUR STOREY RESIDENTCE
LOCATION: MAKATI CITY
CLIENT: MR. ALEX GARCIA

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 201.20 120.70 80.50
SECOND FLOOR LEVEL 181.50 175.40 6.10
THIRD FLOOR LEVEL 181.50 175.40 6.10
FOURTH FLOOR LEVEL 181.50 175.40 6.10
TOTAL 745.70 646.90 98.80

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS QTY UNIT PRICE REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
1.00 0.45
20x30 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Maids T&B - 20x30 cm Ceramic Tiles m2 - - - -


20x30 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Second Floor - - - -
Common T&B - 20x30 cm Ceramic Tiles m2 - - - -
20x30 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Master T&B - 20x30 cm Ceramic Tiles m2 - - - -


20x30 Tiles pcs - - - 0.00 per pc/s
Consumables lot - - - -

Baseboards lm - - -

Exterior Wall Accent - Decorative Stones, Grooves, Mouldings & Vertical St m2 - - -

PAINTING & WATER PROOFING WORKS - - - - 0.00 per sqm


Exterior Wall - - -
Rough m2 - - - Davies / Boysen
Finishing m2 - - - Davies / Boysen

Interior Wall - - -
Rough m2 - - - Davies / Boysen
Finishing m2 - - - Davies / Boysen

Interior Ceiling - - -
Rough m2 - - - Davies / Boysen
Finishing m2 - - - Davies / Boysen

Doors & Door Jambs - Ducco Varnish set - - - - Davies / Boysen

MISCELLANEOUS WORKS - - - - 0.00 per sqm


Kitchen Granite Countertop - Salt and Pepper m2 - - - -
Stair Railings set - - - -
Page 15 of 16
PROJECT: PROPOSED FOUR STOREY RESIDENTCE
LOCATION: MAKATI CITY
CLIENT: MR. ALEX GARCIA

FLOOR AREA, sqm


FLOOR LEVEL REMARKS
GROSS ENCLOSED DEVELOPED
GROUND FLOOR LEVEL 201.20 120.70 80.50
SECOND FLOOR LEVEL 181.50 175.40 6.10
THIRD FLOOR LEVEL 181.50 175.40 6.10
FOURTH FLOOR LEVEL 181.50 175.40 6.10
TOTAL 745.70 646.90 98.80

BILL OF MATERIALS
CONTRACTUAL PRICE
ITEM SCOPE OF WORKS UNITS QTY UNIT PRICE REMARKS
MATERIAL LABOR EQUIPMENT TOTAL
1.00 0.45

Total Material Cost 5,170,042.10 6933.14 per sqm


Total Labor Cost 2,326,518.95 3119.91 per sqm
Total Equipment Cost 305,765.32 410.04 per sqm

TOTAL CONSTRUCTION COST ### 10463.09 per sqm

*** This Cost Estimate is only valid for 30 days only due to price escalation of materials

Prepared by: Prepared by:

ENGR. ALDRIN A. MACARAEG AR. ALLUJAH MARIE A. CECE


Civil Engineer/Structural Design Engineer Supervising Architect

Page 16 of 16