BACK UP COMPUTATIONS

PROJECT : Propose House Renovation

LOCATION: #81 1st. Avenue corner 5th St., Goodrich Village, Brgy. Concepcion Uno, Marikina City

I. Miscellaneous 1.00 lot 269,018.73 269,018.73

Sub-total 269,018.73
plus 30% 349,724.35
II. Project Enclosure/Barracks
Laminated sack 2.00 rolls 2,700.00 5,400.00
2x3x10 coco lumber 60.00 pcs 145.00 8,700.00
CWN # 2 5.00 kgs 80.00 400.00
Corr roof 3'x10' 15.00 pcs 350.00 5,250.00
3/8 Formply 15.00 pcs 650.00 9,750.00
CWN # 3 5.00 kgs 80.00 400.00
Labor 4,485.00
Materials 29,900.00
Sub-total 34,385.00
plus 30% 44,700.50
III. House wall extension

Perimeter 102 CHB # 6 1,020.00 pcs 19.00 19,380.00

Roof beam (m) 90 Cement 106.60 bags 220.00 23,452.04
Column (1.0m):20 20 Whitesand 10.43 m³ 1,150.00 11,990.08
Bistay Sand 86.11 bags 35.00 3,013.89
3/4 Gravel 8.80 m³ 1,950.00 17,160.00
3/8 Formply 23.00 pcs 680.00 15,637.73
2x3x10 coco lumber 144.26 pcs 150.00 21,639.34
Assorted nails 1.00 lot 5,000.00 5,000.00
9.468 16mm x 6 RSB (column ) 26.67 pcs 380.00 10,133.33
5.328 12mm x 6 RSB (Roof beam ) 108.00 pcs 290.00 31,320.00
3.5 9mm x 6 RSB 100.00 pcs 100.00 10,000.00
 3.7 10mm x 6 RSB 120.00 pcs 160.00 19,200.00
Total Weight 1,621.90 GI Tie wire 40.55 kgs 70.00 2,838.33
Labor 100,151.50
Materials 190,764.76
Sub-total 290,916.26
plus 30% 378,191.14

IV. Floor Finish

Tile floor Area 115 Backfill 102.60 cu.m 300.00 30,780.75
Floor area 143 P.cement ( slab on fill) 114.40 bags 220.00 25,168.00
T&B(wall/floor) 63.46 P.cement(tiles) 66.03 bags 220.00 14,526.64
Whitesand 7.15 cu.m 950.00 6,792.50
3/4 Gravel 14.30 cu.m 1,950.00 27,885.00
3.7 10mm x 6 RSB 145.00 pcs 160.00 23,200.00
GI Tie wire 13.41 kgs 70.00 938.88
Bistay Sand 529.00 bags 35.00 18,515.06
Adhesive 34.38 bags 260.00 8,939.19
60x60 tiles 515.72 pcs 210.00 108,301.67
Grout 12.31 packs 70.00 862.01
Diamond Disk 7.00 pcs 650.00 4,547.74
Labor 135,228.72
Materials 270,457.43
Sub-total 405,686.15
plus 30% 527,391.99

V. Roof,Roof Truss,Ceiling and Ceiling Joist

2x6x1.20mm 40 pcs 680.00 27,200.00
Floor Area 135.3 2x3x1.20mm 75 pcs 480.00 36,000.00
Exterior Ceiling Area 71.35 10mm x 6 20 pcs 160.00 3,200.00
206.65 Welding Rod 30 pcs 160.00 4,800.00
3/4x3/4 Tubular 15 pcs 380.00 5,700.00
1x2 Tubularr 5 pcs 660.00 3,300.00
2x2 tubular 5 pcs 700.00 3,500.00
Plainsheet #16 pcs -
Grinding Disk 25 pcs 120.00 3,000.00
Cutting Disk 20 pcs 120.00 2,400.00
Cut-Off Disk 14 4 pcs 350.00 1,400.00
Red Oxide 4 gals 370.00 1,480.00
P.Brush 2 5 pcs 40.00 200.00
Paint Thinner 4 gals 280.00 1,120.00
Ga.26 Roof 260 LM 400.00 104,000.00
Ridge Roll 10 pcs 400.00 4,000.00
Wall Capping/Flashing 18 pcs 950.00 17,100.00
Wall Flashing 23 pcs 450.00 10,350.00
Outside Gutter 18 pcs 500.00 9,000.00
Valley Gutter 2 pcs 500.00 1,000.00
Tekscrew 1000 pcs 3.00 3,000.00
Sealant 15 pcs 200.00 3,000.00
TUP 5 cans 200.00 1,000.00
Blind Rivets 5 boxes 450.00 2,250.00
Metal Furring 220.00 pcs 120.00 26,400.00
C-Channel 110.00 pcs 90.00 9,900.00
W-Clip 1,100.00 pcs 5.00 5,500.00
Concrete Nail 1" 15.00 kgs 90.00 1,350.00
Drill Bit 1/8-Steel 40.00 pcs 110.00 4,400.00
Drill Bit 1/8-Masonry 10.00 pcs 110.00 1,100.00
Drill Machine 2.00 pcs 5,000.00 10,000.00
SCOURING Knife 5.00 pcs 450.00 2,250.00
3.50mm Ficemboard 82.00 pcs 320.00 26,241.11
Diamond Disk 5.00 pcs 650.00 3,250.00
Blind Rivets 1/8 x 1/2 15.00 boxes 450.00 6,750.00
Labor 144,959.27
Materials 345,141.11
Sub-total 490,100.38
 plus 30% 637,130.49

VI. Re-Painting/Painting Works

Ceiling area 207 Flat Latex 19.13 tins 1,800.00 34,438.05
Wall Area(exterior) 129.5 SemiGloss 19.13 tins 2,225.00 42,569.26
Wall Area(Interior) 297.5 Acrycolor 15.00 liter 180.00 2,700.00
Awindow 10.02 Skimcoat 41.00 bags 440.00 18,041.17
Adoor 18.69 Sanding Sealer 10.00 gals 580.00 5,800.00
605.29 Lacquer Flo 6.00 gals 540.00 3,240.00
Tinting Color 6.00 cans 120.00 720.00
Polytuff 2.00 liter 280.00 560.00
Woodstain 2.00 gals 850.00 1,700.00
L.Thinner 6.00 tins 760.00 4,560.00
Paint Thinner 2.00 tins 540.00 1,080.00
P.Brush 3.00 lot 1,000.00 3,000.00
B.Roller 5.00 lot 500.00 2,500.00
Roller # 7 20.00 pcs 60.00 1,200.00
S/P 100 2.00 roll 7,500.00 15,000.00
S/P 150 30.00 pcs 30.00 900.00
M.Tape 40.00 pcs 40.00 1,600.00
Basahan 20.00 kgs 60.00 1,200.00
S/P 240 20.00 pcs 40.00 800.00
Newspaper 10.00 kgs 60.00 600.00
P.Compound 7.00 kgs 80.00 560.00
fulatite 2.00 gals 1,120.00 2,240.00
Clear Gloss Lacquer 10.00 gals 580.00 5,800.00
Labor 105,565.94
Materials 150,808.48
Sub-total 256,374.42
plus 30% 333,286.74

VII. Carpentry Works

3/4 Plyboard 32.00 pcs 1,200.00 38,400.00
1/2x1x10 KD 150.00 pcs 90.00 13,500.00
2x3x10 KD 30.00 pcs 350.00 10,500.00
CWN 3 10.00 kgs 80.00 800.00
CWN 4 10.00 kgs 80.00 800.00
Conc,Nail 3 10.00 kgs 110.00 1,100.00
 Fin.Nail Asstd. 15.00 kgs 80.00 1,200.00
Stikwell 4.00 gals 450.00 1,800.00
Concealed Hinges 1 or 2 25.00 pairs 210.00 5,250.00
Drawer Guide 16 12.00 pairs 300.00 3,600.00
Labor 30,780.00
Materials 76,950.00
Sub-total 107,730.00
plus 30% 140,049.00

VIII. Electrical Works

Breaker 15Amp plug in 2 set 650.00 1,300.00
Breaker 20Amp plug in 2 set 750.00 1,500.00
Breaker 30Amp Plug in 2 set 850.00 1,700.00
Breaker 100 Amp PLUG-IN 1 set 1,200.00 1,200.00
Breaker Case (Koten) 1 set 1,150.00 1,150.00
Cable and Telephone Outlet (Royu) 1 set 210.00 210.00
Cable Wire 30 mtrs 60.00 1,800.00
Cable Connector 2 set 25.00 50.00
CFL 11W 25 pcs 125.00 3,125.00
Doorbell Set 1 set 750.00 750.00
Electrical Tape 25 pcs 35.00 875.00
Exhaust Fan 8" 1 set 950.00 950.00
Flexible Hose 1/2"x100 3 rolls 650.00 1,950.00
Flexible Hose 3/4"x100 2 rolls 800.00 1,600.00
Flourescent Lamp 40W 6 set 350.00 2,100.00
Junction Box 40 pcs 20.00 800.00
Junction Box 6x6 2 pcs 40.00 80.00
ORDINARY outlet 2GANG 5 set 125.00 625.00
Outlet Set Royu Classic 30 set 150.00 4,500.00
Outlet Weatherproof (Eagle) 3 set 250.00 750.00
Outlet Telephone (Royu-Classic) 2 set 150.00 300.00
Outlet Aircon (Royu) 3 set 175.00 525.00
PVC Pipe 1/2" (Orange) 50 pcs 75.00 3,750.00
PVC Pipe 3/4" (Orange) 40 pcs 90.00 3,600.00
PVC Pipe 1" (Orange) 10 pcs 150.00 1,500.00
 Receptacle 2x2 25 pcs 30.00 750.00
Receptacle 4x4 10 pcs 60.00 600.00
RG 6 Cable wire 20 mtrs 20.00 400.00
Switch 1-Gang 10 set 120.00 1,200.00
Switch 2-Gang 15 set 150.00 2,250.00
Switch 3-way (Royu) 1-gang 2 set 150.00 300.00
Telephone Wire 30 mtrs 35.00 1,050.00
Telephone Connector pcs -
THHN Electrical Wire 2.0mm2 4 Boxes 2,100.00 8,400.00
THHN Electrical Wire 3.5mm2 5 Boxes 3,100.00 15,500.00
THHN Electrical Wire 5.5mm2 2 Boxes 4,350.00 8,700.00
THHN Electrical Wire 22.00mm2 50 mtrs 150.00 7,500.00
THHN Electrical Wire 14.0mm2 40 mtrs 125.00 5,000.00
Utility Box 60 pcs 35.00 2,100.00
Labor 36,176.00
Materials 90,440.00
Sub-total 126,616.00
plus 30% 164,600.80

IX. Breaking/ Disposal

9a. Removal of Window header/Nosings
9b. Roof and Ceiling Removal
Maso 5.00 pcs 350.00 1,750.00
Chipping Gun 2.00 sets 6,500.00 13,000.00
9b. 1.00 lot 41,400.00 41,400.00
Shovel 10.00 pcs 450.00 4,500.00
Sacks 200.00 pcs 30.00 6,000.00
Rental Truck 1.00 lot 15,000.00 15,000.00

Sub-total 81,650.00
plus 30% 106,145.00

X. OTHERS
Plans 1.00 lot 30,000.00 30,000.00
Demo Permit 1.00 lot 5,000.00 5,000.00
Permit 1.00 lot 35,000.00 35,000.00
 Sub-total 70,000.00

GRAND TOTAL 2,751,220.01

Profit(7%) 2,943,805.41

Prepared by: Checked by:

Engr. Walter Garcia

Project Engineer
foreman 1 700.00 26 18,200.00
mason 3 600.00 26 46,800.00
labor 3 450.00 26 35,100.00
100,100.00
foreman 1 700.00 26 18,200.00
mason 3 600.00 26 46,800.00
labor 3 450.00 26 35,100.00
100,100.00
 foreman 1 700.00 10.00 7,000.00
Installer 3 600.00 26.00 46,800.00
labor 3 450.00 26.00 35,100.00
Welder 1 650.00 15.00 9,750.00
welder/labor 2 500.00 15.00 15,000.00

113,650.00
roof installation 5 550 10.00 27,500.00
141,150.00
 Painter 5 600.00 35 105,000.00

Carpenter 1 650 15 9,750.00

Labor 2 450 15 13,500.00
23,250.00
labor 4 450 12 21600
carpenter 3 550 12 19800
41400
 598,746.42 217,253.58
1,863,458.20 2,462,204.62
887,761.81 481,600.79

foreman/electrician 1 700 120 84,000

mason 3 600 120 216,000
labor 5 450 120 270,000
Welder/mason 1 600 120 72,000
Mason/carp 1 650 120 78,000
Painter 4 600 40 96,000
816,000
 For: Mr. Oscar Perilla
From: Engr. Walter L. Garcia
Subject: Proposed House Renovation
Date: February 18, 2021

Coverage of work is as follows:

Item No. Description Amount Remarks

A. SCOPE OF WORKS: ( See attached plan )
* Removal of Existing roof
* Fabrication of column extension ( 0.70m from existing roof beam)
* CHB laying on top of existing roof beam
* Fabrication of new roof beam along building perimeter
* Fabrication of new roof truss using 2x6 and 2x3 C-Purlins with
thickness of 1.50mm,painted with epoxy primer.
* Roof installation using Long Span Color Roof including its
accessories ( Outside Gutter, Ridge Roll, Wall Capping, Wall
Flashing and Valley Gutter)
* Construction of Slab-on-Fill ( 0.30m from existing slab)
* RSB installation of new slab using 10mm x6.0m RSB at 0.40m
on center bothways
* Concrete pouring of slab
* Removal of existing ceiling and ceiling joist
* Installation of new ceiling frame and cladding using; metal furring,
C-Channel and 3.50mm ficemboard( fire proof)
* Electrical lines re-allignment
* Tiles installation on: Groundfloor ( 60x60 ceramic tiles)
: Toilet and bath ( 60x60 ceramic tiles)
: Kitchen ounter ( 60x60 ceramic tiles)
* Breaking of existing window sill and re-adjustment of its elevation
* Plastering works: extended CHB and adjusted windows
* Mezzanine rooms at right side with an elevation of 0.70m from
existing garage
* Painting works on whole residential building
* Re-allignment/Cleaning of existing drainage line
* Cleaning and re-adjustment of existing conviniece outlet and
switches ( Damaged switch and outlet to be replaced)
 NOTE :
Sliding windows not included
Without Steel Grills

Work Duration : 150 working days

GRAND TOTAL P 2,943,800.00

Terms of Payment:

40% DP and progress billing until completion

For clarifications, please call 09610058118

Thank you.

Engr. Walter L.Garcia

 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 pcs 12.316 680.00 8,374.88 3,014.96 11,389.84
width 6.8 2x3x1.20mm 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 Tubularr 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