Apartel Estimates

PROJECT : PROPOSED TWO STOREY APARTEL BUILDING
LOCATION : 7th STREET SAMPAGUITA VILLAGE, TACLOBAN CITY
B
SUBJECT : COST BREAKDOWN ESTIMATES
ITEM DESCRIPTION QTY. UNIT UNIT PRICE

A. GENERAL REQUIREMENTS
Mobilization / demobilization 1.00 lot 5,000.00
Temporary Facilities
Power 8.00 mos. 600.00
Water 208.00 mos. 20.00
Bodega 8.00 mos. 10,000.00
SUB-TOTAL A: GENERAL REQUIREMENTS
B. CONSTRUCTION REQUIREMENTS
1. SITE DEVELOPMENT WORKS
Lot embankment/filling 33.00 cu.m. 500.00
Grading and levelling works 54.00 sq.m. 250.00
Soil Poisoning 54.00 sq.m. 120.00
SUB-TOTAL 1: SITE DEVELOPMENT WORKS
2. EXCAVATION WORKS
Building Column Footings / Walls Footings 33.00 cu.m. 250.00
Storm Drainage Lines 12.00 cu.m. 250.00
Septic Vaults & Cistern 40.00 cu.m. 250.00
Catch Basins 3.00 cu.m. 250.00
SUB-TOTAL 2: EXCAVATION WORKS
3. STRUCTURAL WORKS
3 Column Footings / Columns
Formworks 120.00 sq.m. 420.00
Rebars
16mm dia. X 6m ### kgs. 45.00
10mm dia. X 6m 930.00 kgs. 42.00
Concrete
3/4", 28 days 15.00 cu.m. 5,066.00
G.I. Tie Wires 20.00 kgs. 80.00
3 Walls Footings
Rebars
10mm dia. X 6m 426.00 kgs. 42.00
12mm dia. X 6m 500.00 kgs. 44.00
Concrete
G-1, 28 days 8.00 cu.m. 5,066.00
4 Beams / Roof top Beams

Rebars
16mm dia. X 6m ### kgs. 45.00
10mm dia. X 6m ### kgs. 42.00
Concrete
3/4", 3000 psi 28 days 16.00 cu.m. 5,066.00
5 Tie Beams
Rebars
16mm dia. X 6m 568.00 kgs. 55.00
10mm dia. X 6m ### kgs. 42.00
Concrete
3/4", 3000 psi 28 days 8.00 cu.m. 5,066.00
3 Suspended Slabs
Steel deck 60.00 sq.m. 980.00
Rebars
12mm dia x 6m 320.00 kgs. 44.00
10mm dia. X 6m 568.00 kgs. 42.00
Concrete
3/4" 28days 10.00 cu.m. 5,066.00
G.I. Tie Wire 10.00 kgs. 75.00
3 On-Grade Slabs
Formworks 55.00 sq.m 420.00
Rebars
10mm dia. X 6m 468.00 kgs. 42.00
Concrete
G-1, 28 days 11.00 cu.m. 4,982.00
G.I. Tie Wires . 5.00 kgs. 75.00
4 Stairs & Slab Counters

Rebars
16mm dia. X 6m 309.00 kgs. 45.00
12mm dia. X 6m 492.00 kgs. 44.00
10mm dia. X 6m 549.00 kgs. 42.00
Concrete
3/4", 28 days 9.00 cu.m. 4,982.00
SUB-TOTAL 3: STRUCTURAL WORKS
4. MASONRY WORKS
100mm thk. CHB Laying, incl. Rebars 450.00 sq.m. 563.00
Lintel Beams 20.00 l.m. 390.00
Stiffener Columns 9.00 l.m. 390.00
Plastering of structural surface 36.00 sq.m. 200.00
Plastering of CHB Wall 900.00 sq.m. 130.00
SUB-TOTAL 4: MASONRY WORKS
5. ROOF FRAMING WORKS

Assorted Angle Bars
2"x2"x3/16" 40.00 lgts. 715.00
1 1/2"x1 1/2"x3/16" 60.00 lgts. 637.00
C-Purlins, 50x100x1.0mm 18.00 lgts. 585.00
10mm dia. Sag Rod 15.00 kgs 42.00
12mm dia. Cross Bracings 45.00 kgs 44.00
12mm dia. Turn Buckle 8.00 pcs. 58.50
Welding Rod 1.00 LOT 2,340.00
Cut-off Blade 2.00 pcs. 585.00
Grinding Disk 8.00 pcs. 364.00
Sand Paper 100 12.00 shts. 58.50
Red Oxide Metal Primer 6.00 gals. 471.00
Paint Thinner 1.00 gals. 645.00
SUB-TOTAL 5 :ROOF FRAMING
6. ROOFING WORKS
ga. 26Prepainted Rib-type Roofing 51.00 sq.m. 550.00
Wall end flushing 14.00 l.m. 182.00
Wall Capping 14.00 l.m. 208.00
Roof Gutter concrete 13.00 m 1,200.00
Teck Screw, 2 1/2" 580.00 pcs. 2.60
Blind Rivets, 1/8" x 1/2" 380.00 pcs. 0.85
Ga. 16 G.I. Tie Wires 7.00 kgs. 75.00
10mm PE Foam with one side Alum. 2.00 rolls 2,100.00
Touch-up Paint 3.00 cans 364.00
Silicone Sealant 2.00 bottles 420.00
SUB-TOTAL 6 :ROOFING WORKS
7. DOORS AND WINDOWS

DOORS (Including Lawaan Jambs and Yale Locksets)
D-1, 900x2100 Wood Door 6.00 sets 8,200.00
D-2, 600x2100 PVC Door, for Toilets 6.00 sets 1,800.00
WINDOWS
W1, 1.2 x 1.2msliding analok glass window brown 6.00 set 11,000.00
frame and glass
W2, 0.4x1.20m awning Window , brown 8.00 sets 6,500.00
frame and glass
W3,0.60m x 0.60m Sliding Glass Window, Brown 6.00 sets 4,200.00
frame and glass
SUB-TOTAL 7 :DOORS AND WINDOWS
8. CARPENTRY WORKS (second floor)

CEILING
1/4" plywood 55.00 sq.m. 730.00
2x2x12' good lumber 55.00 sq.m. 350.00
Assorted cw nails 1.00 lot 7,500.00
UNDER COUNTER OF SINK, CLOSETS , AND ABOVE CABINETRY
3/4" thk sta clara plywood or melamine brd 36.00 SHTS 3,200.00
concealed hinges and handles 1.00 lot 3,200.00
Tiles 1.2 x 0.6m 12.00 lgths 1,200.00
other accessories and materials 1.00 lot 7,500.00
1.00 lot 3,000.00
SUB-TOTAL 8 :CARPENTRY WORKS
10. PAINTING WORKS

Exterior Walls, Semi-gloss latex 480.00 sq.m. 150.00
Primier latex white 480.00 sq.m. 150.00
skimcoat interior and exterior 480.00 sq.m. 120.00
Water proofing paint 60.00 sq.m. 120.00
Interior Walls, Semi-gloss Latex 480.00 sq.m. 120.00
Interior Ceiling, 1/4" plywood ceiling Flat latex 110.00 sq.m. 120.00
Doors and Jambs 40.00 sq.m. 150.00
SUB-TOTAL 10 :PAINTING WORKS
11. SPECIALTY WORKS

Railing works
Stair Railings 13.00 sq.m. 2,030.00
Balcony, tubular bars 13.00 sq.m. 2,030.00
Front Wall Mouldings & Canopy

Concrete Canopy 13.00 sq.m. 877.50
Masonry Mouldings 57.00 l.m. 105.00
SUB-TOTAL 11 :SPECIALTY WORKS
12. PLUMBING WORKS

SEWER SYSTEM
100mm dia. Sanitary PVC Pipes 11.00 lgts. 845.00
100x100mm PVC Wye 5.00 pcs. 156.00
100x100mm PVC Tee 5.00 pcs. 156.00
100x50mm PVC Wye 4.00 pcs. 143.00
100x50mm PVC Tee 3.00 pcs. 143.00
100mm dia. X 90deg PVC Elbow 12.00 pcs. 104.00
50x50mm dia. PVC Tee 10.00 pcs. 97.50
100mm dia. PVC P-Trap 3.00 pcs. 260.00
100mm dia. Cleanout with Plug 8.00 pcs. 182.00
100mm dia. PVC Coupling 3.00 pcs. 84.50
PVC Solvent 3.00 cans 234.00
SEPTIC TANK 1.00 LOT 60,000.00
STORM DRAINAGE & DOWNSPOUTS

100x100mm PVC Wye 2.00 pcs. 156.00
100x100mm PVC Tee 4.00 pcs. 156.00
WATER SUPPLY SYSTEM

25mm dia. PPR Pipes 4m long 8.00 lgts. 624.00
25x20mm PPR Tee 11.00 pcs. 104.00
20x20mm PPR Tee 11.00 pcs. 104.00
20x20mm Threaded Tee 8.00 pcs. 312.00
25x20mm PPR Elbow 15.00 pcs. 104.00
20x20mm Threaded Elbow 11.00 pcs. 286.00
25mm Female Adaptor 3.00 pcs. 312.00
25mm Male Adaptor 3.00 pcs. 312.00
25mm dia. Gate Valve 2.00 pcs. 780.00
1/2" Water Meter 1.00 sets 1,950.00
25mm dia. Pipe Clamps 19.00 pcs. 10.40
Teflon Tape 11.00 rolls 23.40
PLUMBING FIXTURES AND ACCESSORIES

Kitchen Sink 6.00 sets 3,200.00
Water Closet 6.00 sets 6,500.00
Lavatory 6.00 sets 2,300.00
Shower Head and Valve 6.00 sets 900.00
Floor Strainer 12.00 sets 500.00
SUB-TOTAL 12 : PLUMBING WORKS
13. ELECTRICAL WORKS

ROUGHING-INS
Panel Board 6 branches with enclosure, Plug -in 6.00 sets 3,250.00
Circuit breakers, main 60 AT 6.00 pcs. 1,112.50
Branches 15 AT 6.00 pcs. 562.50
20 AT 6.00 pcs. 625.00
30 AT 6.00 pcs. 687.50
2x4 Utility box, pvc 36.00 pcs. 43.75
4x4 Junction box, pvc 36.00 pcs. 43.75
Pull box 6.00 pcs. 112.50
Ga. 16 G.I .Wire 20.00 kgs. 100.00
12mm dia. EMT Conduit 50.00 pcs. 81.25
20mm dia. EMT Conduit 15.00 pcs. 112.50
25mm dia. RSC Pipe 3.00 pcs. 350.00
12mm dia. Adaptor with nut 151.00 pcs. 7.50
Butane Cartridge 3.00 bottles 100.00
EMT CONDUIT PIPE for lighting 2.00 rolls 1,200.00
WIRES AND CABLES

8mm2 THHN Wire 40.00 l.m. 71.50
5.5mm2 THHN Wire 3.00 box 4,500.00
3.5mm2 THHN Wire 4.00 box 3,800.00
Electrical Tape 3.00 box 49.40
FIXTURES AND DEVICES

Single Gang Switch 6.00 pcs. 182.00
Three Gang Switch 6.00 pcs. 234.00
Double Convenience Outlet 26.00 pcs. 208.00
ACU Outlet 6.00 pcs. 208.00
9 W Pin Light 36.00 pcs. 325.00
SUB-TOTAL 13 : ELECTRICAL WORKS
GRAND TOTAL
LABOR COST 30%
TOTAL COST
Prepared by:
GENEVEVE L. COLASITO MR.&MRS. GERALYN GO

ARCHITECT OWNER
73.79
Err:520
AMOUNT
5,000.00
4,800.00
4,160.00
10,000.00
18,960.00
16,500.00
13,500.00
6,480.00
36,480.00
8,250.00
3,000.00
10,000.00
750.00
22,000.00
50,400.00
51,165.00
39,060.00
75,990.00
1,600.00
-
-
10,080.00
-
17,892.00
22,000.00
-
40,528.00
800.00
-
-
67,200.00
102,330.00
45,696.00
81,056.00
2,720.00
-
10,500.00
31,240.00
42,000.00
40,528.00
1,125.00
25,200.00
58,800.00
14,080.00
23,856.00
50,660.00
750.00
23,100.00
19,656.00
54,802.00
375.00
4,200.00
13,905.00
21,648.00
23,058.00
44,838.00
900.00
1,113,738.00
253,350.00
7,800.00
3,510.00
7,200.00
117,000.00
388,860.00
28,600.00
38,220.00
10,530.00
630.00
1,980.00
468.00
2,340.00
1,170.00
2,912.00
702.00
2,826.00
645.00
91,023.00
28,050.00
2,548.00
2,912.00
15,600.00
1,508.00
323.00
525.00
4,200.00
1,092.00
840.00
57,598.00
49,200.00
10,800.00
66,000.00
52,000.00
25,200.00
203,200.00
40,150.00
19,250.00
7,500.00
115,200.00
3,200.00
14,400.00
7,500.00
3,000.00
210,200.00
72,000.00
72,000.00
57,600.00
7,200.00
57,600.00
13,200.00
6,000.00
285,600.00
26,390.00
26,390.00
11,407.50
5,985.00
70,172.50
9,295.00
3,328.00
780.00
780.00
572.00
429.00
1,248.00
1,248.00
585.00
175.50
975.00
780.00
468.00
1,456.00
416.00
253.50
175.50
702.00
-
60,000.00
6,760.00
312.00
624.00
1,248.00
208.00
728.00
338.00
702.00
4,992.00
7,605.00
1,144.00
1,144.00
2,496.00
1,560.00
1,560.00
3,146.00
936.00
936.00
1,040.00
1,040.00
1,560.00
585.00
1,950.00
197.60
296.40
257.40
19,200.00
39,000.00
13,800.00
5,400.00
6,000.00
210,431.90
19,500.00
6,675.00
3,375.00
3,750.00
4,125.00
1,575.00
1,575.00
675.00
2,000.00
4,062.50
1,687.50
1,050.00
1,132.50
310.00
300.00
2,400.00
2,860.00
13,500.00
15,200.00
148.20
1,092.00
1,404.00
5,408.00
1,248.00
11,700.00
106,752.70
Php2,976,366.10
Php892,909.83
3,869,275.93
OCTOBER 10,2023
PROJECT : PROPOSED TWO STOREY RESIDENTIAL / COMMERCIAL BUILDING

LOCATION : DAGAMI LEYTE
B 73.79
SUBJECT : COST BREAKDOWN ESTIMATES Err:520
ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

Mobilization / demobilization 1.00 lot 3,000.00 3,000.00
Temporary Facilities and other auxiliary expenses 1.00 lot 3,000.00 3,000.00
Garbagge dispossal 5.00 trucks 2,500.00 12,500.00
Demolition of roof 48.00 sqmtr 200.00 9,600.00
Demolition of existing walls 75.00 sqmtr 200.00 15,000.00
SUB-TOTAL A: GENERAL REQUIREMENTS 43,100.00
Lot embankment/filling 12.00 cu.m. 250.00 3,000.00
Grading and levelling works 75.00 sq.m. 250.00 18,750.00
Soil Poisoning 80.00 sq.m. 120.00 9,600.00
SUB-TOTAL 1: SITE DEVELOPMENT WORKS 31,350.00
2. EXCAVATION WORKS
Building Column Footings / Walls Footings 20.00 cu.m. 250.00 5,000.00
Storm Drainage Lines 12.00 cu.m. 250.00 3,000.00
SUB-TOTAL 2: EXCAVATION WORKS 8,000.00
3. STRUCTURAL WORKS
3.1 Column Footings / Columns
Formworks 16.00 sq.m. 650.00 10,400.00
Rebars
16mm dia. X 6m 40.00 lengths 757.00 30,280.00
10mm dia. X 6m 28.00 lengths 298.00 8,344.00
Concrete
Portland Cement 15.00 bags 225.00 3,375.00
Fine Sand 1.00 cum 1,200.00 1,200.00
gravel 3/4" 2.00 cum 1,800.00 3,600.00
G.I. Tie Wires 5.00 kgs. 80.00 400.00
-
3.2 Walls Footings -
Rebars -
10mm dia. X 6m 15.00 lengths 289.00 4,335.00
Concrete -
Portland cement 14.00 bags 225.00 3,150.00
Fine Sand 1.00 cum 1,200.00 1,200.00
3/4" Gravel 2.00 cum 1,800.00 3,600.00
-
3.3 Beams / Roof Beams -
Formworks 67.00 sq.m. 650.00 43,550.00
Rebars
16mm dia. X 6m 35.00 lengths 757.00 26,495.00
10mm dia. X 6m 60.00 lengths 298.00 17,880.00
Concrete
Fine Sand 3.00 cum 1,200.00 3,600.00
3/4" Gravel 6.00 cum 1,800.00 10,800.00
3.4 On-Grade Slabs

Formworks 1.00 lot 3,200.00 3,200.00
Rebars
10mm dia. X 6m 22.00 kgs. 298.00 6,556.00
Concrete
Fine Sand 2.00 cum 1,200.00 2,400.00
3/4" Gravel 4.00 cum 1,800.00 7,200.00
211,365.00
4. MASONRY WORKS
4"CHB 160.00 pcs 15.00 2,400.00
Fine sand 3.00 cum 1,200.00 3,600.00
Coarse sand 6.00 cum 1,200.00 7,200.00
Stiffener Columns 3.00 l.m. 390.00 1,170.00
Plastering of structural surface 22.00 sq.m. 350.00 7,700.00
Plastering of CHB Wall 22.00 sq.m. 350.00 7,700.00
SUB-TOTAL 4: MASONRY WORKS 39,895.00
5. ROOF FRAMING
Assorted Angle Bars
2"x2"x1/4" 21.00 lgts. 1,572.00 33,012.00
2.5x2.5x1/4" 24.00 lgts. 1,620.00 38,880.00
C-Purlins, 100x50x12.5x1.9mm 19.00 lgts. 1,030.00 19,570.00
10mm dia. Sag Rod 5.00 lgts. 289.00 1,445.00
12mm dia. Cross Bracings 4.00 lgts. 330.00 1,320.00
12mm dia. Turn Buckle 8.00 pcs. 58.50 468.00
Welding Rod 5.00 box 246.00 1,230.00
Cut-off Blade 2.00 pcs. 585.00 1,170.00
Grinding Disk 10.00 pcs. 364.00 3,640.00
Sand Paper 100 8.00 shts. 58.50 468.00
Red Oxide Metal Primer 2.00 gals. 845.00 1,690.00
Paint Thinner 2.00 gals. 546.00 1,092.00
SUB-TOTAL 5 :ROOF FRAMING 103,985.00
6. ROOFING WORKS
ga. 26Prepainted Rib-type Roofing 73.00 sq.m. 780.00 56,940.00
Wall end flushing 12.00 l.m. 182.00 2,184.00
Roof Gutter Pre fabricated GA. 14 12.60 cum 800.00 10,080.00
Teck Screw, 2 1/2" 450.00 pcs. 2.60 1,170.00
Blind Rivets, 1/8" x 1/2" 1.00 box 280.00 280.00
Ga. 16 G.I. Tie Wires 3.00 kgs. 75.00 225.00
10mm PE Foam with one side Alum. 1.00 roll 3,200.00 3,200.00
Touch-up Paint 3.00 cans 364.00 1,092.00
Silicone Sealant 2.00 bottles 320.00 640.00
SUB-TOTAL 6 :ROOFING WORKS 75,811.00

D-1, 0.90 X2.10 and 6.50 m width x 2.10meters flush door 3.00 set 22,000.00 66,000.00
D-2, 700 x 2.100m flush door storage 1.00 set 3,800.00 3,800.00
D-3, 600x2100 PVC Door, for Toilets 2.00 sets 1,800.00 3,600.00
Roll - up Door 1.00 set 30,000.00 30,000.00
WINDOWS
W1,0.40 x 1.5 awning and fixed glass, Brown 10.00 set 4,200.00 42,000.00
frame and glass
W2, 0.4 x.6m awning Window , brown 1.00 set 4,500.00 4,500.00
frame and glass
SUB-TOTAL 7 :DOORS AND WINDOWS 149,900.00
10. PAINTING WORKS

Exterior Walls, Semi-gloss latex 288.00 sq.m. 150.00 43,200.00
Primier latex white 288.00 sq.m. 150.00 43,200.00
skimcoat interior and exterior 288.00 sq.m. 120.00 34,560.00
Water proofing paint 30.00 sq.m. 120.00 3,600.00
Doors and Jambs 40.00 sq.m. 150.00 6,000.00
SUB-TOTAL 10 :PAINTING WORKS 130,560.00

Concrete Canopy 7.00 sq.m. 877.50 6,142.50
Masonry Mouldings 57.00 l.m. 105.00 5,985.00
SUB-TOTAL 11 :SPECIALTY WORKS 12,127.50
10. PAINTING WORKS

11. PLUMBING WORKS
100mm dia. Sanitary PVC Pipes 3.00 lgts. 845.00 2,535.00
100x50mm PVC Wye 2.00 pcs. 143.00 286.00
100x50mm PVC Tee 2.00 pcs. 143.00 286.00
100mm dia. X 90deg PVC Elbow 3.00 pcs. 104.00 312.00
50x50mm dia. PVC Tee 2.00 pcs. 97.50 195.00
100mm dia. PVC P-Trap 2.00 pcs. 260.00 520.00
100mm dia. Cleanout with Plug 2.00 pcs. 182.00 364.00
100mm dia. PVC Coupling 2.00 pcs. 84.50 169.00
PVC Solvent 1.00 cans 234.00 234.00
9. TILEWORKS
600 x 600 mm non skid floor tiles 212.00 pcs 200.00 42,400.00
Toilet Wall, 60x60cm glazed wall tiles 12.00 pcs 200.00 2,400.00
Tile Adhesive 15.00 bags 520.00 7,800.00
Fine sand 3.50 cum 1,200.00 4,200.00
Tile Trims 35.00 l.m. 50.00 1,750.00
SUB-TOTAL 9 :TILE WORKS 70,053.00

100x100mm PVC Wye 1.00 pcs. 156.00 156.00
100x100mm PVC Tee 1.00 pcs. 156.00 156.00
WATER SUPPLY SYSTEM

25mm dia. PPR Pipes 4m long 3.00 lgts. 624.00 1,872.00
20mm dia. PPR Pipes 4m long 1.00 lgts. 507.00 507.00
25x20mm PPR Tee 2.00 pcs. 104.00 208.00
20x20mm PPR Tee 2.00 pcs. 104.00 208.00
20x20mm Threaded Tee 2.00 pcs. 312.00 624.00
25x20mm PPR Elbow 2.00 pcs. 104.00 208.00
20x20mm PPR Elbow 2.00 pcs. 104.00 208.00
20x20mm Threaded Elbow 2.00 pcs. 286.00 572.00
25mm Female Adaptor 2.00 pcs. 312.00 624.00
25mm Male Adaptor 1.00 pcs. 312.00 312.00
25mm dia. Gate Valve 1.00 pcs. 780.00 780.00
1/2" Water Meter 1.00 sets 1,950.00 1,950.00
20mm dia. Pipe Clamps 38.00 pcs. 7.80 296.40
Teflon Tape 1.00 rolls 23.40 23.40
PLUMBING STRUCTURES
Grease Trap 1.00 set 7,000.00 7,000.00

Water Closet 1.00 sets 6,500.00 6,500.00
Floor Drain 1.00 sets 500.00 500.00
SUB-TOTAL 12 : PLUMBING WORKS 27,794.30

ROUGHING-INS
Panel Board 16 branches with enclosure, Plug -in 1.00 sets 8,000.00 8,000.00
Circuit breakers, main 60 AT 1.00 pcs. 1,112.50 1,112.50
Branches 15 AT 1.00 pcs. 562.50 562.50
20 AT 2.00 pcs. 625.00 1,250.00
30 AT 12.00 pcs. 687.50 8,250.00
2x4 Utility box, pvc 32.00 pcs. 43.75 1,400.00
4x4 Junction box, pvc 6.00 pcs. 43.75 262.50
Pull box 3.00 pcs. 112.50 337.50
Ga. 16 G.I .Wire 25.00 kgs. 100.00 2,500.00
12mm dia. PVC Conduit 50.00 pcs. 81.25 4,062.50
25mm dia. RSC Pipe 3.00 pcs. 350.00 1,050.00
12mm dia. Adaptor with nut 151.00 pcs. 7.50 1,132.50
20mm dia. Adaptor with nut 31.00 pcs. 10.00 310.00
Butane Cartridge 3.00 bottles 100.00 300.00
Flexible hose, 12mm dia. 2.00 rolls 1,200.00 2,400.00
WIRES AND CABLES

8mm2 THHN Wire 40.00 l.m. 71.50 2,860.00
5.5mm2 THHN Wire 3.00 box 4,500.00 13,500.00
3.5mm2 THHN Wire 4.00 box 3,800.00 15,200.00
Electrical Tape 15.00 PCS 49.40 741.00

Single Gang Switch 4.00 pcs. 182.00 728.00
Three Gang Switch 4.00 pcs. 234.00 936.00
Double Convenience Outlet 21.00 pcs. 208.00 4,368.00
REFRIGERATOR OUTLET 4.00 pcs. 208.00 832.00
20 WATTS Luminare 5.00 pcs. 580.00 2,900.00
15 W Pin Light 11.00 pcs. 389.00 4,279.00
SUB-TOTAL 13 : ELECTRICAL WORKS 80,961.50
GRAND TOTAL Php984,902.30

LABOR COST 35% Php344,715.81
TOTAL COST LABOR AND MATERIALS 1,329,618.11
Prepared by: Approved
GENEVEVE L. COLASITO MR. BYRON GAVAN

ARCHITECT OWNER
Oct-23
PROJECT : PROPOSED TWO STOREY 24 - ROOMS BUILDING

LOCATION : Tacloban City
B
SUBJECT : COST BREAKDOWN ESTIMATES
ITEM DESCRIPTION QTY. UNIT UNIT PRICE

Mobilization / demobilization 1.00 lot 3,000.00
Power 6.00 mos. 600.00
Water 180.00 mos. 20.00
Bodega 6.00 mos. 10,000.00
SUB-TOTAL A: GENERAL REQUIREMENTS
Lot embankment/filling 200.00 cu.m. 500.00
Grading and levelling works 200.00 sq.m. 250.00
Soil Poisoning 200.00 sq.m. 120.00
SUB-TOTAL 1: SITE DEVELOPMENT WORKS
2. EXCAVATION WORKS
Building Column Footings / Walls Footings 30.00 cu.m. 250.00
Storm Drainage Lines 12.00 cu.m. 250.00
Septic Vaults & Cistern 40.00 cu.m. 250.00
Catch Basins 3.00 cu.m. 250.00
SUB-TOTAL 2: EXCAVATION WORKS
3. STRUCTURAL WORKS
3 Column Footings / Columns
Rebars
16mm dia. X 6m 3,233.00 kgs. 45.00
10mm dia. X 6m 1,111.00 kgs. 42.00
Concrete
G-1, 28 days 3.00 cu.m. 4,982.00
3/4", 28 days 19.00 cu.m. 4,982.00
3 Walls Footings
Rebars
10mm dia. X 6m 515.00 kgs. 42.00
12mm dia. X 6m 455.00 kgs. 44.00
Concrete
G-1, 28 days 30.00 cu.m. 4,982.00
4 Beams / Roof top Beams

Rebars
16mm dia. X 6m 3,303.00 kgs. 45.00
10mm dia. X 6m 12,379.00 kgs. 42.00
Concrete
3/4", 3000 psi 28 days 30.00 cu.m. 4,982.00
5 Tie Beams
Rebars
16mm dia. X 6m 384.00 kgs. 55.00
10mm dia. X 6m 3,182.00 kgs. 42.00
Concrete
3/4", 3000 psi 28 days 30.00 cu.m. 4,982.00
3 Suspended Slabs
Formworks 145.00 lot 420.00
Steel deck 145.00 sq.m. 520.00
Rebars
12mm dia x 6m 1,040.00 kgs. 44.00
10mm dia. X 6m 1,088.00 kgs. 42.00
Concrete
3/4" 28days 22.00 cu.m. 4,982.00
G.I. Tie Wire 25.00 kgs. 75.00
3 On-Grade Slabs
Formworks 140.00 sq.m 420.00
Rebars
10mm dia. X 6m 800.00 kgs. 42.00
Concrete
G-1, 28 days 22.00 cu.m. 4,982.00
G.I. Tie Wires . 15.00 kgs. 75.00
4 Stairs & Slab Counters

Rebars
16mm dia. X 6m 309.00 kgs. 45.00
12mm dia. X 6m 492.00 kgs. 44.00
10mm dia. X 6m 549.00 kgs. 42.00
Concrete
3/4", 28 days 9.00 cu.m. 4,982.00
SUB-TOTAL 3: STRUCTURAL WORKS
4. MASONRY WORKS
100mm thk. CHB Laying, incl. Rebars 980.00 sq.m. 563.00
Lintel Beams 30.00 l.m. 390.00
Stiffener Columns 9.00 l.m. 390.00
Plastering of structural surface 53.00 sq.m. 200.00
Plastering of CHB Wall 980.00 sq.m. 130.00
SUB-TOTAL 4: MASONRY WORKS
5. ROOF TOP ROOF FRAMING

Assorted Angle Bars
2"x2"x3/16" 10.00 lgts. 715.00
1 1/2"x1 1/2"x3/16" 12.00 lgts. 637.00
1"x1"x3/16" 6.00 lgts. 357.50
C-Purlins, 50x100x1.0mm 11.00 lgts. 585.00
10mm dia. Sag Rod 15.00 kgs 42.00
12mm dia. Cross Bracings 45.00 kgs 44.00
12mm dia. Turn Buckle 8.00 pcs. 58.50
Welding Rod 1.00 box 2,340.00
Cut-off Blade 2.00 pcs. 585.00
Grinding Disk 4.00 pcs. 364.00
Sand Paper 100 8.00 shts. 58.50
Red Oxide Metal Primer 4.00 gals. 845.00
Paint Thinner 2.00 gals. 546.00
SUB-TOTAL 5 :ROOF FRAMING
6. ROOFING WORKS
ga. 26Prepainted Rib-type Roofing 74.00 sq.m. 550.00
Wall end flushing 25.00 l.m. 182.00
Wall Capping 25.00 l.m. 208.00
Roof Gutter concrete 16.00 l.m. 580.00
Teck Screw, 2 1/2" 580.00 pcs. 2.60
Blind Rivets, 1/8" x 1/2" 380.00 pcs. 0.85
Ga. 16 G.I. Tie Wires 7.00 kgs. 75.00
10mm PE Foam with one side Alum. 55.00 l.m. 60.00
Touch-up Paint 3.00 cans 364.00
Silicone Sealant 2.00 bottles 420.00
SUB-TOTAL 6 :ROOFING WORKS

D-1, 3.350x2100 Wooden Door Panel, Main Door 3.00 set 22,000.00
D-2, 800x2100 Molded Door, Bed Rooms 3.00 sets 4,200.00
D-3, 600x2100 Exit door 1.00 set 3,800.00
D-4, 600x2100 PVC Door, for Toilets 2.00 sets 1,800.00
WINDOWS
W1,2.6x1.5 awning and fixed glass, Brown 1.00 set 15,000.00
frame and glass
W2, 0.6x1.20m awning Window , brown 5.00 sets 3,500.00
frame and glass
W3,0.40mx1.50m Sliding Glass Window, Brown 2.00 sets 4,200.00
frame and glass
SUB-TOTAL 7 :DOORS AND WINDOWS
8. CARPENTRY WORKS (second floor)

CEILING
1/4" plywood 45.00 sq.m. 730.00
2x2x12' good lumber 45.00 sq.m. 350.00
Assorted cw nails 1.00 lot 3,500.00
COUNTER
3/4" thk plyboard varnish finish with 1.00 lot 21,600.00
concealed hinges and handles 1.00 lot 3,200.00
Granite stone synthetic 3.00 leghts 7,500.00
other accessories 1.00 lot 1,200.00
SUB-TOTAL 8 :CARPENTRY WORKS
10. PAINTING WORKS

Exterior Walls, Semi-gloss latex 170.00 sq.m. 150.00
Primier latex white 170.00 sq.m. 150.00
skimcoat interior and exterior 170.00 sq.m. 120.00
Water proofing paint 60.00 sq.m. 120.00
Interior Walls, Semi-gloss Latex 170.00 sq.m. 120.00
Interior Ceiling, 1/4" plywood ceiling Flat latex 44.00 sq.m. 120.00
Doors and Jambs 40.00 sq.m. 150.00
SUB-TOTAL 10 :PAINTING WORKS
11. SPECIALTY WORKS

Railing works
Stair Railings 10.00 l.m. 1,740.00
Balcony, tubular bars 5.00 sq.m. 2,030.00

Concrete Canopy 7.00 sq.m. 877.50
Masonry Mouldings 57.00 l.m. 105.00
SUB-TOTAL 11 :SPECIALTY WORKS
12. PLUMBING WORKS

SEWER SYSTEM
100x100mm PVC Wye 5.00 pcs. 156.00
100x100mm PVC Tee 5.00 pcs. 156.00
100x50mm PVC Wye 4.00 pcs. 143.00
100x50mm PVC Tee 3.00 pcs. 143.00
50x50mm dia. PVC Tee 10.00 pcs. 97.50
SEPTIC TANK 1.00 LOT 35,000.00

100x100mm PVC Wye 2.00 pcs. 156.00
100x100mm PVC Tee 4.00 pcs. 156.00
WATER SUPPLY SYSTEM

25x20mm PPR Tee 11.00 pcs. 104.00
20x20mm PPR Tee 11.00 pcs. 104.00
20x20mm Threaded Tee 8.00 pcs. 312.00
20x20mm Threaded Elbow 11.00 pcs. 286.00
1/2" Water Meter 1.00 sets 1,950.00
Teflon Tape 11.00 rolls 23.40
PLUMBING STRUCTURES
Grease Trap 1.00 set 4,500.00
Catch Basin 4.00 sets 810.00
Water tank 350 1.00 set 15,000.00

Kitchen Sink 1.00 sets 3,200.00
Water Closet 2.00 sets 3,700.00
Lavatory 1.00 sets 2,300.00
Shower Head and Valve 1.00 sets 900.00
Soap Holder 2.00 sets 550.00
Paper Holder 2.00 sets 550.00
Floor Strainer 3.00 sets 500.00
SUB-TOTAL 12 : PLUMBING WORKS

ROUGHING-INS
Panel Board 12 branches with enclosure, Plug -in 1.00 sets 3,250.00
Circuit breakers, main 60 AT 1.00 pcs. 1,112.50
Branches 15 AT 2.00 pcs. 562.50
20 AT 3.00 pcs. 625.00
30 AT 6.00 pcs. 687.50
2x4 Utility box, pvc 26.00 pcs. 43.75
4x4 Junction box, pvc 18.00 pcs. 43.75
Pull box 2.00 pcs. 112.50
Ga. 16 G.I .Wire 15.00 kgs. 100.00
12mm dia. PVC Conduit 50.00 pcs. 81.25
20mm dia. PVC Conduit 15.00 pcs. 112.50
25mm dia. RSC Pipe 3.00 pcs. 350.00
Butane Cartridge 3.00 bottles 100.00
Flexible hose, 12mm dia. 2.00 rolls 1,200.00
WIRES AND CABLES

8mm2 THHN Wire 40.00 l.m. 71.50
5.5mm2 THHN Wire 3.00 box 4,500.00
3.5mm2 THHN Wire 4.00 box 3,800.00
Electrical Tape 3.00 box 49.40

Single Gang Switch 4.00 pcs. 182.00
Two Gang Switch 8.00 pcs. 208.00
Three Gang Switch 4.00 pcs. 234.00
Three Way Switch 3.00 pcs. 182.00
Double Convenience Outlet 12.00 pcs. 208.00
ACU Outlet 4.00 pcs. 208.00
9 W Pin Light 40.00 pcs. 325.00
SUB-TOTAL 13 : ELECTRICAL WORKS
GRAND TOTAL
LABOR COST 20%
Prepared by:
GENEVEVE L. COLASITO
ARCHITECT
73.79
Err:520
AMOUNT
3,000.00
3,600.00
3,600.00
10,000.00
17,200.00
100,000.00
50,000.00
24,000.00
174,000.00
7,500.00
3,000.00
10,000.00
750.00
21,250.00
91,560.00
145,485.00
46,662.00
14,946.00
94,658.00
1,280.00
-
-
12,600.00
- 0.35 0.35 0.1225
21,630.00 0.12 52.00 6.37
20,020.00
- 42.00 3.72 156.24
149,460.00 0
1,200.00 0
-
-
16,800.00
148,635.00
519,918.00
149,460.00
1,875.00
-
16,800.00
21,120.00
133,644.00
149,460.00
1,725.00
60,900.00
75,400.00
45,760.00
45,696.00
109,604.00
1,875.00
58,800.00
33,600.00
109,604.00 15.50
1,125.00 38.00
53.50
4,200.00
13,905.00
21,648.00
23,058.00
44,838.00
900.00
2,409,851.00
551,740.00
11,700.00
3,510.00
10,600.00
127,400.00
704,950.00
7,150.00
7,644.00
2,145.00
6,435.00
630.00
1,980.00
468.00
2,340.00
1,170.00
1,456.00
468.00
3,380.00
1,092.00
36,358.00 576 2 1152
7.2 4.5 32.4
40,700.00 32.4 2 64.8
4,550.00 64.8 25000 1620000
5,200.00 32.4 2 64.8
9,280.00
1,508.00
323.00
525.00
3,300.00
1,092.00
840.00
67,318.00
66,000.00
12,600.00
3,800.00
3,600.00
15,000.00
17,500.00
8,400.00
126,900.00
32,850.00
15,750.00
3,500.00
21,600.00
3,200.00
22,500.00
1,200.00
60
100,600.00 46
36
36 80 25000
178 7.2 6
25,500.00 60 7.4
25,500.00 356
20,400.00
7,200.00
20,400.00
5,280.00
6,000.00
110,280.00 9. TILEWORKS
Ground floor tiles (60x60mm)
Second floor tiles (60 x 60)
Toilet Floor, 60x20cm non-skid floor tiles
17,400.00 Toilet Wall, 60x60cm glazed wall tiles
10,150.00 Tile Trims
SUB-TOTAL 9 :TILE WORKS
6,142.50
5,985.00
39,677.50
9,295.00
3,328.00
780.00
780.00
572.00
429.00
1,248.00
1,248.00
585.00
175.50
975.00
780.00
468.00
1,456.00
416.00
253.50
175.50
702.00
-
35,000.00
6,760.00
312.00
624.00
1,248.00
208.00
728.00
338.00
702.00
4,992.00
7,605.00
1,144.00
1,144.00
2,496.00
1,560.00
1,560.00
3,146.00
936.00
936.00
1,040.00
1,040.00
1,560.00
585.00
1,950.00
197.60
296.40
257.40
4,500.00
3,240.00
15,000.00
3,200.00
7,400.00
2,300.00
900.00
1,100.00
1,100.00
1,500.00
142,271.90
3,250.00
1,112.50 APRIL 13,2022
1,125.00
1,875.00 PROJECT TITL : PROPOSED ONE STOREY RESIDENTIAL BUILDING
4,125.00 LOCATION :BRGY. HIGHWAY, ALABAMA , DULAG LEYTE
1,137.50
787.50
225.00 SUBJECT : BILL OF QUANTITIES
1,500.00
4,062.50 A. GENERAL REQUIREMENTS
1,687.50 MOBILIZATION
1,050.00 B. CONSTRUCTION REQUIREMENTS
1,132.50 1. SITE DEVELOPMENT PLAN WORKS
310.00 2. EXCAVATION WORKS
300.00 3. STRUCTURAL WORKS
2,400.00 4. MASONRY WORKS
5. ROOF FRAMING
6. ROOFING WORKS
2,860.00 7. DOORS AND WINDOWS
13,500.00 8. CARPENTRY WORKS(CEILING,TV RACK,)
15,200.00 9. TILEWORKS(LIVING,DINING,KITCHEN,T&B)
148.20 10. PAINTING WORKS
11. SPECIALTY WORKS
TERRACE,RAILINGS,MOULDING & EXTERIOR
728.00 DESIGN ACCESSORIES(STONES)
1,664.00 12. PUMBING WORKS
936.00 13. ELECTRICAL WORKS
546.00 14. SOIL POISONING,SOIL TREATMENT
2,496.00
832.00
13,000.00
77,990.20 PRESENTED BY:
Php4,189,996.60
Php837,999.32
ARCHITECT
5,027,995.92
5,027,995.92
2000000
43.2
2000043.2
60607.3697
33.00 sq.m. 1,200.00 39,600.00
44.00 sq.m. 1,200.00 52,800.00
32.00 sq.m. 1,200.00 38,400.00
24.00 sq.m. 1,200.00 28,800.00
35.00 l.m. 50.00 1,750.00
161,350.00
SIDENTIAL BUILDING
DING & EXTERIOR

1,500,000.00
APPROVED:
OWNER
OCTOBER 10,2023
PROJECT : PROPOSED TWO STOREY RESIDENTIAL / COMMERCIAL BUILDING

LOCATION : DAGAMI LEYTE
B 73.79
SUBJECT : COST BREAKDOWN ESTIMATES Err:520
ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

Mobilization / demobilization 1.00 lot 3,000.00 3,000.00
Power 6.00 mos. 600.00 3,600.00
Water 180.00 mos. 20.00 3,600.00
Bodega 6.00 mos. 10,000.00 10,000.00
Garbagge dispossal 5.00 trucks 2,000.00 10,000.00
Demolition 50.00 sqmtr 500.00 25,000.00
SUB-TOTAL A: GENERAL REQUIREMENTS 52,200.00
Lot embankment/filling 32.00 cu.m. 250.00 8,000.00
Grading and levelling works 60.00 sq.m. 250.00 15,000.00
Soil Poisoning 50.00 sq.m. 120.00 6,000.00
SUB-TOTAL 1: SITE DEVELOPMENT WORKS 29,000.00
2. EXCAVATION WORKS
Building Column Footings / Walls Footings 45.00 cu.m. 250.00 11,250.00
Storm Drainage Lines 12.00 cu.m. 250.00 3,000.00
Septic Vaults & Cistern 12.00 cu.m. 250.00 3,000.00
Catch Basins 3.00 cu.m. 250.00 750.00
SUB-TOTAL 2: EXCAVATION WORKS 18,000.00
3. STRUCTURAL WORKS
3.1 Column Footings / Columns
Formworks 70.00 sq.m. 650.00 45,500.00
Rebars
16mm dia. X 6m 874.00 kgs. 55.00 48,070.00
10mm dia. X 6m 1,384.00 kgs. 42.00 58,128.00
Concrete
G-1, 28 days 3.00 cu.m. 4,393.00 13,179.00
3/4", 28 days 12.00 cu.m. 4,393.00 52,716.00
G.I. Tie Wires 25.00 kgs. 80.00 2,000.00
-
3.2 Walls Footings -
Formworks 36.00 sq.m. 650.00 23,400.00
Rebars -
10mm dia. X 6m 120.00 kgs. 42.00 5,040.00
Concrete -
G-1, 28 days 14.00 cu.m. 4,393.00 61,502.00
G.I. Tie Wires 15.00 kgs. 80.00 1,200.00
-
3.3 Beams / Roof Beams -
Formworks 114.00 sq.m. 650.00 74,100.00
Rebars
16mm dia. X 6m 889.00 kgs. 55.00 48,895.00
10mm dia. X 6m 828.00 kgs. 42.00 34,776.00
Concrete
3/4", 3000 psi 28 days 30.00 cu.m. 4,393.00 131,790.00
G.I. Tie Wires 25.00 kgs. 75.00 1,875.00
3.3 Suspended Slabs

Formworks 44.00 sq.m. 650.00 28,600.00
Steel deck 44.00 sq.m. 520.00 22,880.00
Rebars
12mm dia x 6m 448.00 kgs. 44.00 19,712.00
10mm dia. X 6m 624.00 kgs. 42.00 26,208.00
Concrete
3/4" 28days 6.60 cu.m. 393.00 2,593.80
G.I. Tie Wire 25.00 kgs. 75.00 1,875.00
3.4 On-Grade Slabs

Formworks 1.00 lot 3,200.00 3,200.00
Rebars
10mm dia. X 6m 279.00 kgs. 42.00 11,718.00
Concrete
G-1, 28 days 7.78 cu.m. 4,393.00 34,177.54
G.I. Tie Wires . 15.00 kgs. 75.00 1,125.00
3.5 Stairs & Slab Counters

Formworks 10.00 sq.m. 650.00 6,500.00
Rebars
16mm dia. X 6m 103.00 kgs. 55.00 5,665.00
12mm dia. X 6m 164.00 kgs. 44.00 7,216.00
10mm dia. X 6m 183.00 kgs. 42.00 7,686.00
Concrete
3/4", 28 days 5.00 cu.m. 4,393.00 21,965.00
G.I. Tie Wires 15.00 kgs. 75.00 1,125.00
SUB-TOTAL 3: STRUCTURAL WORKS 804,417.34
4. MASONRY WORKS
100mm thk. CHB Laying, incl. Rebars 160.00 sq.m. 685.00 109,600.00
Lintel Beams 15.50 l.m. 390.00 6,045.00
Stiffener Columns 9.00 l.m. 390.00 3,510.00
Plastering of structural surface 53.00 sq.m. 200.00 10,600.00
Plastering of CHB Wall 220.00 sq.m. 200.00 44,000.00
SUB-TOTAL 4: MASONRY WORKS 173,755.00
5. ROOF FRAMING
Assorted Angle Bars
2"x2"x3/16" 10.00 lgts. 715.00 7,150.00
1 1/2"x1 1/2"x3/16" 12.00 lgts. 637.00 7,644.00
1"x1"x3/16" 6.00 lgts. 357.50 2,145.00
C-Purlins, 50x100x1.0mm 11.00 lgts. 585.00 6,435.00
10mm dia. Sag Rod 15.00 kgs 42.00 630.00
12mm dia. Cross Bracings 25.00 kgs 44.00 1,100.00
12mm dia. Turn Buckle 8.00 pcs. 58.50 468.00
Welding Rod 5.00 box 246.00 1,230.00
Cut-off Blade 2.00 pcs. 585.00 1,170.00
Grinding Disk 4.00 pcs. 364.00 1,456.00
Sand Paper 100 8.00 shts. 58.50 468.00
Red Oxide Metal Primer 4.00 gals. 845.00 3,380.00
Paint Thinner 2.00 gals. 546.00 1,092.00
SUB-TOTAL 5 :ROOF FRAMING 34,368.00
6. ROOFING WORKS
ga. 26Prepainted Rib-type Roofing 44.00 sq.m. 550.00 24,200.00
Wall end flushing 12.00 l.m. 182.00 2,184.00
Wall Capping 33.00 l.m. 208.00 6,864.00
Roof Gutter concrete 6.00 cum 4,393.00 26,358.00
Teck Screw, 2 1/2" 580.00 pcs. 2.60 1,508.00
Blind Rivets, 1/8" x 1/2" 380.00 pcs. 0.85 323.00
Ga. 16 G.I. Tie Wires 7.00 kgs. 75.00 525.00
10mm PE Foam with one side Alum. 50.00 l.m. 60.00 3,000.00
Touch-up Paint 3.00 cans 364.00 1,092.00
Silicone Sealant 2.00 bottles 320.00 640.00
SUB-TOTAL 6 :ROOFING WORKS 66,694.00

D-1, 3.350x2100 Wooden Door Panel, Main Door 3.00 set 22,000.00 66,000.00
D-2, 800x2100 Molded Door, Bed Rooms 3.00 sets 4,200.00 12,600.00
D-3, 600x2100 Exit door 1.00 set 3,800.00 3,800.00
D-4, 600x2100 PVC Door, for Toilets 2.00 sets 1,800.00 3,600.00
WINDOWS
W1,2.6x1.5 awning and fixed glass, Brown 1.00 set 17,000.00 17,000.00
frame and glass
W2, 0.6x1.20m awning Window , brown 5.00 sets 4,500.00 22,500.00
frame and glass
W3,0.40mx1.50m awning Window, Brown 2.00 sets 4,200.00 8,400.00
frame and glass
SUB-TOTAL 7 :DOORS AND WINDOWS 133,900.00
10. PAINTING WORKS

Exterior Walls, Semi-gloss latex 170.00 sq.m. 150.00 25,500.00
Primier latex white 170.00 sq.m. 150.00 25,500.00
skimcoat interior and exterior 170.00 sq.m. 120.00 20,400.00
Water proofing paint 60.00 sq.m. 120.00 7,200.00
Interior Walls, Semi-gloss Latex 170.00 sq.m. 120.00 20,400.00
Doors and Jambs 40.00 sq.m. 150.00 6,000.00

SUB-TOTAL 10 :PAINTING WORKS 105,000.00
11. SPECIALTY WORKS

Railing works
Stair Railings 10.00 l.m. 1,740.00 17,400.00
Balcony, tubular bars 5.00 sq.m. 2,030.00 10,150.00

Concrete Canopy 7.00 sq.m. 877.50 6,142.50
Masonry Mouldings 57.00 l.m. 105.00 5,985.00
SUB-TOTAL 11 :SPECIALTY WORKS 39,677.50
12. PLUMBING WORKS

SEWER SYSTEM
100x100mm PVC Wye 5.00 pcs. 156.00 780.00
100x100mm PVC Tee 5.00 pcs. 156.00 780.00
100x50mm PVC Wye 4.00 pcs. 143.00 572.00
100x50mm PVC Tee 3.00 pcs. 143.00 429.00
100mm dia. X 90deg PVC Elbow 12.00 pcs. 104.00 1,248.00
50x50mm dia. PVC Tee 10.00 pcs. 97.50 975.00
100mm dia. Cleanout with Plug 8.00 pcs. 182.00 1,456.00
-
SEPTIC TANK 1.00 LOT 45,000.00 45,000.00

100x100mm PVC Wye 2.00 pcs. 156.00 312.00
100x100mm PVC Tee 4.00 pcs. 156.00 624.00
WATER SUPPLY SYSTEM

25x20mm PPR Tee 11.00 pcs. 104.00 1,144.00
20x20mm PPR Tee 11.00 pcs. 104.00 1,144.00
20x20mm Threaded Tee 8.00 pcs. 312.00 2,496.00
25x20mm PPR Elbow 15.00 pcs. 104.00 1,560.00
20x20mm PPR Elbow 15.00 pcs. 104.00 1,560.00
20x20mm Threaded Elbow 11.00 pcs. 286.00 3,146.00
20mm Female Adaptor 5.00 pcs. 208.00 1,040.00
20mm Male Adaptor 5.00 pcs. 208.00 1,040.00
25mm dia. Gate Valve 2.00 pcs. 780.00 1,560.00
1/2" Water Meter 1.00 sets 1,950.00 1,950.00
Teflon Tape 11.00 rolls 23.40 257.40
PLUMBING STRUCTURES
Grease Trap 1.00 set 4,500.00 4,500.00
Catch Basin 4.00 sets 810.00 3,240.00

Kitchen Sink 1.00 set 1,800.00 1,800.00
Water Closet 2.00 sets 5,500.00 11,000.00
Shower Head and Valve 1.00 set 900.00 900.00
Soap Holder 2.00 sets 550.00 1,100.00
Paper Holder 2.00 sets 550.00 1,100.00
Floor Strainer 3.00 sets 500.00 1,500.00
SUB-TOTAL 12 : PLUMBING WORKS 137,171.90

ROUGHING-INS
Panel Board 12 branches with enclosure, Plug -in 1.00 sets 8,000.00 8,000.00
Circuit breakers, main 60 AT 1.00 pcs. 1,112.50 1,112.50
Branches 15 AT 2.00 pcs. 562.50 1,125.00
20 AT 3.00 pcs. 625.00 1,875.00
30 AT 6.00 pcs. 687.50 4,125.00
2x4 Utility box, pvc 26.00 pcs. 43.75 1,137.50
4x4 Junction box, pvc 18.00 pcs. 43.75 787.50
Pull box 2.00 pcs. 112.50 225.00
Ga. 16 G.I .Wire 15.00 kgs. 100.00 1,500.00
25mm dia. RSC Pipe 3.00 pcs. 350.00 1,050.00
12mm dia. Adaptor with nut 151.00 pcs. 7.50 1,132.50
20mm dia. Adaptor with nut 31.00 pcs. 10.00 310.00
Butane Cartridge 3.00 bottles 100.00 300.00
Flexible hose, 12mm dia. 2.00 rolls 1,200.00 2,400.00
WIRES AND CABLES

8mm2 THHN Wire 40.00 l.m. 71.50 2,860.00
5.5mm2 THHN Wire 3.00 box 4,500.00 13,500.00
3.5mm2 THHN Wire 4.00 box 3,800.00 15,200.00
Electrical Tape 3.00 box 49.40 148.20

Single Gang Switch 4.00 pcs. 182.00 728.00
Two Gang Switch 8.00 pcs. 208.00 1,664.00
Three Gang Switch 4.00 pcs. 234.00 936.00
Three Way Switch 3.00 pcs. 182.00 546.00
Double Convenience Outlet 12.00 pcs. 208.00 2,496.00
ACU Outlet 4.00 pcs. 208.00 832.00
9 W Pin Light 38.00 pcs. 350.00 13,300.00
SUB-TOTAL 13 : ELECTRICAL WORKS 83,040.20
GRAND TOTAL Php1,677,223.94

LABOR COST 20% Php335,444.79
TOTAL COST LABOR AND MATERIALS 2,012,668.73

Prepared by: W L AREA
7.2 4.5 32.4 GROUND FLOOR
7.2 5.7 41.04 SECOND FLOOR
GENEVEVE L. COLASITO 73.44 TOTAL FLOOR AREA
ARCHITECT PER AREA 27,405.62

Apartel Estimates

Uploaded by

Copyright:

Available Formats

Apartel Estimates

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Apartel Estimates

Uploaded by

Copyright:

Available Formats

PROJECT : PROPOSED TWO STOREY APARTEL BUILDING

LOCATION : 7th STREET SAMPAGUITA VILLAGE, TACLOBAN CITY

ITEM DESCRIPTION QTY. UNIT UNIT PRICE

SUB-TOTAL A: GENERAL REQUIREMENTS

4 Beams / Roof top Beams

4 Stairs & Slab Counters

SUB-TOTAL 3: STRUCTURAL WORKS

5. ROOF FRAMING WORKS

7. DOORS AND WINDOWS

8. CARPENTRY WORKS (second floor)

10. PAINTING WORKS

11. SPECIALTY WORKS

Front Wall Mouldings & Canopy

12. PLUMBING WORKS

SEPTIC TANK 1.00 LOT 60,000.00

STORM DRAINAGE & DOWNSPOUTS

WATER SUPPLY SYSTEM

PLUMBING FIXTURES AND ACCESSORIES

13. ELECTRICAL WORKS

WIRES AND CABLES

FIXTURES AND DEVICES

GENEVEVE L. COLASITO MR.&MRS. GERALYN GO

PROJECT : PROPOSED TWO STOREY RESIDENTIAL / COMMERCIAL BUILDING

ITEM DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT

3.4 On-Grade Slabs

7. DOORS AND WINDOWS

10. PAINTING WORKS

Front Wall Mouldings & Canopy

10. PAINTING WORKS

STORM DRAINAGE & DOWNSPOUTS

WATER SUPPLY SYSTEM

PLUMBING FIXTURES AND ACCESSORIES

13. ELECTRICAL WORKS

WIRES AND CABLES

FIXTURES AND DEVICES

GRAND TOTAL Php984,902.30

TOTAL COST LABOR AND MATERIALS 1,329,618.11

Prepared by: Approved

GENEVEVE L. COLASITO MR. BYRON GAVAN

PROJECT : PROPOSED TWO STOREY 24 - ROOMS BUILDING

ITEM DESCRIPTION QTY. UNIT UNIT PRICE

SUB-TOTAL A: GENERAL REQUIREMENTS

4 Beams / Roof top Beams

4 Stairs & Slab Counters

SUB-TOTAL 3: STRUCTURAL WORKS

5. ROOF TOP ROOF FRAMING

7. DOORS AND WINDOWS

8. CARPENTRY WORKS (second floor)

SUB-TOTAL 8 :CARPENTRY WORKS

10. PAINTING WORKS

11. SPECIALTY WORKS

Front Wall Mouldings & Canopy

12. PLUMBING WORKS

SEPTIC TANK 1.00 LOT 35,000.00

STORM DRAINAGE & DOWNSPOUTS

WATER SUPPLY SYSTEM

PLUMBING FIXTURES AND ACCESSORIES

13. ELECTRICAL WORKS

WIRES AND CABLES