MARCH 8,2019

Project Owner: MR. JIMMY P. LIM

Subject: COST ESTIMATE FOR PROPOSED GRILL CHAMP

location: P7, BITOON, CIRCUMFERENTIAL ROAD, OZAMIZ CITY

A. STRUCTURAL/CONCRETING WORKS
100.00 pcs. 10mm Deformed bar 145.00 14,500.00
43.00 bags Portland Cement 235.00 10,105.00
2.00 cu.m. Washed Sand 850.00 1,700.00
1.00 cu.m. 3/4" Crushed gravel 1,200.00 1,200.00
300.00 pcs. 4" Commercial CHB 10.00 3,000.00
1.00 roll #16 G.I. Tie wire 1,490.00 1,490.00
1.00 box Cwn No. 2 - 1/2 790.00 790.00
1.00 box Cwn No. 1 - 1/2 850.00 850.00
B. ROOFING
12.00 ln.m. .5mm thk. Rib type long span roofing 320.00 3,840.00
6.00 length 12" x 0.50mm Thick x 2.40 Metal Fascia Bended 500.00 3,000.00
1.00 roll #16 Tie Wire 1,490.00 1,490.00
4.00 pcs Wall Flashing 155.00 620.00
4.00 pcs End Flashing 430.00 1,720.00
1.00 gal. Vulca Seal 1,790.00 1,790.00
20.00 lnths 2x4x1.5mm c purlins 900.00 18,000.00
15.00 lths 1/2 x 2 x 1.5mm angle bar 1,200.00 18,000.00
C. TILEWORKS
150.00 pcs 60x60cm Ceramic Tile 150.00 22,500.00
5.00 pcks Tile Grout (White) 80.00 400.00
12.00 bags Tile Adhesive 25kg 300.00 3,600.00
D. PAINTING WORKS
25 gal flat latex 595.00 14,875.00
3 gal lacquer thinner 510.00 1,530.00
5 gal putty 575.00 2,875.00
5 shts sand paper 12.50 62.50
2 rolls gypsum tape 95.00 190.00
E. ELECTRICAL
1 pc. 50mm. dia. Entrance Cap 85.00 85.00
5 length 50mm. dia. EMT Pipe (3/4") 112.00 560.00
3 pcs 50mm. dia. EMT Connector 65.00 195.00
8 pcs 50mm. dia. EMT Coupling 65.00 520.00
3 pcs. 50mm. dia. EMT Elbow 242.00 726.00
5 pcs. 50mm. dia. EMT Saddle Clamp Metal 35.00 175.00
5 length 3/4" dia. UPVC Pipe Moldex 135.00 675.00
4 pcs. 3/4" dia. UPVC Elbow Moldex 36.00 144.00
6 pcs. 3/4" dia. Flex Connector Moldex 35.00 210.00
1 rolls 1/2" dia. Flexible Connector Moldex (50m) 450.00 450.00
4 pcs. 1/2" dia. X 4"x4" J.B. metal w/ cover (depth type) 25.00 100.00
 4 pcs. 1/2" dia. X 2"x4" U.B. metal w/o cover (depth type) 25.00 100.00
2 mtrs. 80mm² THHN Stranded Colombia Wire 405.00 810.00
2 rolls 5.5mm² THHN Stranded Wire 5,234.00 10,468.00
2 rolls 3.5mm² THHN Stranded Wire 3,245.00 6,490.00
2 rolls 2.0mm² THHN Stranded Wire 2,960.00 5,920.00
3 rolls Electrical Tape 3M 45.00 135.00
40 sets Pinlights 430.00 17,200.00
3 sets One Gang Switch Panasonic W.S. 95.00 285.00
2 sets One Gang 3-Way Switch Panasonic W.S. 280.00 560.00
3 sets Two Gang Switch Panasonic W.S. 150.00 450.00
3 sets Three Gang Switch Panasonic W.S. 300.00 900.00
1 sets One Gang Convenience Outlet Panasonic W.S. 95.00 95.00
2 sets Two Gang Convenience Outlet Panasonic W.S. 150.00 300.00
3 sets Aircon Outlet T-type Panasonic W.S. 235.00 705.00
1 sets 6 Branches Circuit Breaker 60AT-2P Main G.E. (bolt-on) 8,500.00 8,500.00

F. PLUMBING BILL OF MATERIALS

2 pcs. PVC Elbow 4"x90° 110.00 220.00
2 pcs. PVC Elbow 4"x45° 85.00 170.00
2 pcs. PVC Elbow 2"x45° 30.00 60.00
2 pcs. PVC Tee 4" x 4" 198.00 396.00
1 pcs. PVC Tee 4" x 2" 80.00 80.00
1 pcs. PVC Tee 2" x 2" 53.00 53.00
2 pcs. PVC Wye 4" x 4" 180.00 360.00
1 pcs. PVC Wye 3" x 3" 115.00 115.00
2 pcs. PVC Wye 4" x 3" 170.00 340.00
2 pcs. PVC Wye 3" x 2" 110.00 220.00
1 pcs. PVC P-Trap 4" 275.00 275.00
2 pcs. PVC P-Trap 2" 115.00 230.00
1 pcs. PVC Clean Out 4" 87.00 87.00
1 qts. Solvent Cement 400 CC 250.00 250.00
2 qts. Vulca Seal 435.00 870.00
1 pcs. G.I. Plug 1/2" 28.00 28.00
1 pcs. PPR Elbow Reducer 3/4" x 1/2" 40.00 40.00
3 set Water Closet w/ complete fittings 3,900.00 11,700.00
3 set Lavatory w/ complete fittings 2,000.00 6,000.00
5 pcs. Floor Drain Strainer - 4"x4" (Stainless) 550.00 2,750.00
2 pcs. 1/2"x1/2"x18" Flexible Hose 200.00 400.00
2 pcs. 1/2"x1/2 US Angle Valve 300.00 600.00

Total Materials ₱ 210,129.50

Direct Labor ₱ 80,000.00
Total Project Cost ₱ 290,129.50
PREPARED BY: CONFORMED BY:

AR. HEINRICH S. TY MR. JIMMY P. LIM

ARCHITECT OWNER
 22-Aug-18

Project Owner: MR. RICARDO TAN

Subject: COST ESTIMATE FOR TWO STOREY COMMERCIAL BUILDING (MARAMAG)

Location: Maramag, Bukidnon
Reference No.: 30001293-0818

Sir:
We are pleased to submit our quotation for the 2-Storey Commercial Building with a total Bldg. Floor Ar
of 311.03 sq.m.

A. Pre-Construction Expenses & Site Works

QTY. UNIT DESCRIPTION UNIT PRICE TOTAL
1.00 sum Complete Plan & Working drawings Signed & Sealed 75,000.00 75,000.00
1.00 sum Mobilization/Delivery of Materials 30,000.00 30,000.00
105,000.00

B. Construction of the following:

FLOOR AREA (sq.m.) DESCRIPTION PRICE PER SQ.M. TOTAL
133.52 Ground Floor 16,000.00 2,136,320.00
177.51 Second Floor 16,000.00 2,840,160.00
69.75 Parking Area & Ramp 1,800.00 125,550.00
216.72 Waterproofing 450.00 97,524.00
Glass Windows & Doors 360,000.00 360,000.00
5,559,554.00

Total Project Cost ₱ 5,664,554.00

Note:
a. 12% Vat & 2% Withholding Tax is not included.
b. Water & Electric Consumption during Contruction is not included.
c. 50% Downpayment upon Approval of Quotation, rest Progress Billing.
d. Only 1 on each floor Construction of Comfort Room with Fixtures.
e. No finshing, paintings, ceiling materials and floor tiles on Tenant Areas.
f. No Partition Walls on Tenant Areas.
g. Sprinkler works not included.
h. Interior works for Ceiling is not included.

Submitted by: Received by:

AR. HEINRICH S. TY
Printed Name & Signature Printed Name & Signature

GRANDBLOCKS CORP. Date:

Company Name
 26-Sep-18

Project Owner: MR. RICARDO TAN

Subject: COST ESTIMATE FOR TWO STOREY COMMERCIAL BUILDING (MARAMAG)

Location: Maramag, Bukidnon
Reference No.: 30001293-0818

Sir:
We are pleased to submit our quotation for the 2-Storey Commercial Building with a total Bldg. Floor Ar
of 311.03 sq.m.

A. Pre-Construction Expenses & Site Works

QTY. UNIT DESCRIPTION UNIT PRICE TOTAL
1.00 sum Complete Plan & Working drawings Signed & Sealed 75,000.00 75,000.00
1.00 sum Mobilization/Delivery of Materials 30,000.00 30,000.00
105,000.00

B. Construction of the following:

FLOOR AREA (sq.m.) DESCRIPTION PRICE PER SQ.M. TOTAL
133.52 Ground Floor 15,900.00 2,122,968.00
177.51 Second Floor 15,900.00 2,822,409.00
69.75 Parking Area & Ramp 1,800.00 125,550.00
216.72 Waterproofing 450.00 97,524.00
Glass Windows & Doors 360,000.00 360,000.00
5,528,451.00

Total Project Cost ₱ 5,633,451.00

Note:
a. 12% Vat & 2% Withholding Tax is not included.
b. Water & Electric Consumption during Contruction is not included.
c. 50% Downpayment upon Approval of Quotation, rest Progress Billing.
d. Only 1 on each floor Construction of Comfort Room with Fixtures.
e. No finshing, paintings, ceiling materials and floor tiles on Tenant Areas.
f. No Partition Walls on Tenant Areas.
g. Sprinkler works not included.
h. Interior works for Ceiling is not included.

Submitted by: Received by:

AR. HEINRICH S. TY
Printed Name & Signature Printed Name & Signature

GRANDBLOCKS CORP. Date:

Company Name
Subject: COST ESTIMATE FOR PROPOSED SUZUKI PARKING
Location: Kauswagan Highway, Cagayan de Oro City

I. PLUMBING BILL OF MATERIALS

QTY. UNIT DESCRIPTION UNIT PRICE TOTAL
18 length PVC Pipe 4"x10' S-1000 Emerald 850.00 15,300.00
5 length PVC Pipe 3"x10' S-1000 Emerald 800.00 4,000.00
5 length PVC Pipe 2"x10' S-1000 Emerald 500.00 2,500.00
7 pcs. PVC Elbow 4"x90° 109.30 765.10
9 pcs. PVC Elbow 4"x45° 84.40 759.60
10 pcs. PVC Elbow 3"x90° 65.55 655.50
10 pcs. PVC Elbow 3"x45° 53.08 530.80
13 pcs. PVC Elbow 2"x90° 37.47 487.11
8 pcs. PVC Elbow 2"x45° 29.63 237.04
4 pcs. PVC Tee 4" 196.76 787.04
5 pcs. PVC Tee 2" 51.50 257.50
7 pcs. PVC Tee 4"x2" 153.00 1,071.00
3 pcs. PVC Tee 3"x2" 109.27 327.81
4 pcs. PVC Wye 4" 174.88 699.52
5 pcs. PVC Wye 3" 160.79 803.95
9 pcs. PVC Wye 2" 146.74 1,320.66
10 pcs. PVC Wye 3"x2" 103.02 1,030.20
3 pcs. PVC P-Trap 3" 109.88 329.64
2 pcs. PVC P-Trap 2" 113.97 227.94
6 pcs. PVC Clean Out 4" 85.84 515.04
2 pcs. PVC Clean Out 3" 51.50 103.00
8 qrts. Solvent Cement 400 CC
1 qrt. Vulca Seal
PPR PIPE LINE
12 length PPR Pipe 1/2" x 4 Mtrs. 400.00 4,800.00
20 pcs. PPR Equal Elbow 1/2" 188.00 3,760.00
6 pcs. PPR Equal Tee 1/2" 25.00 150.00
7 pcs. PPR Female Elbow 1/2" 165.00 1,155.00
15 pcs. PPR Coupling 1/2" 12.00 180.00
10 pcs. PPR Male Adaptor 1/2" 162.00 1,620.00
8 pcs. PPR Female Adaptor 1/2" 117.00 936.00
10 pcs. PPR End Cap 1/2" 10.35 103.50
20 pcs. Teplon tape 3/4" Tombo -
2 pcs. Gate Valve 1/2" Kitz 380.00 760.00
5 pcs. G.I. Plug 1/2" 6.00 30.00
4 pcs. PPR Female Tee 1/2" 165.00 660.00
PLUMBING FIXTURES -
1 set Water Closet w/ complete fittings -
1 set Lavatory w/ complete fittings -
3 set US Lavatory Faucet -
3 pcs. Floor Drain Strainer - 4"x4" (Stainless) 600.00 1,800.00
3 pcs. 1/2"x1/2"x18" Flexible Hose -
3 pcs. 1/2"x1/2 US Angle Valve -
2 pcs. 1/2" US Hose Bibbs Faucet -
Sub-Total (Materials) 48,662.95
Labor Cost 18,500.00
Grand Total 67,162.95
Subject: COST ESTIMATE FOR PROPOSED SUZUKI PARKING
Location: Kauswagan Highway, Cagayan de Oro City

VI. ELECTRICAL
QTY. UNIT DESCRIPTION UNIT PRICE TOTAL
1 Set 3-Pole Secondary Rock 258.00 258.00
1 pc. 20mm. dia. Entrance Cap 75.00 75.00
2 length 20mm. dia. EMT Pipe (3/4") 108.10 216.20
15 pcs 20mm. dia. EMT Connector 18.00 270.00
8 pcs 20mm. dia. EMT Coupling 18.00 144.00
1 pc. 20mm. dia. EMT Elbow 40.00 40.00
15 pcs. 20mm. dia. EMT Saddle Clamp Metal 18.00 270.00
15 length 15mm. dia. EMT Pipe (1/2") Lighting Hangers 110.00 1,650.00
14 pcs. 15mm. dia. EMT Connector (Lighting Hangers) 75.00 1,050.00
20 length 3/4" dia. UPVC Pipe Moldex 135.00 2,700.00
10 pcs. 3/4" dia. UPVC Elbow Moldex 36.00 360.00
10 pcs. 3/4" dia. Flex Connector Moldex 35.00 350.00
70 length 1/2" dia. UPVC Pipe Moldex 95.00 6,650.00
30 pcs. 1/2" dia. UPVC Elbow Moldex 16.00 480.00
60 pcs. 1/2" dia. Flex Connector Moldex 160.00 9,600.00
80 pcs. 1/2" dia. Saddle Clamp Metal 17.00 1,360.00
1 pc. 4"x12"x12" Full box w/ cover metal 950.00 950.00
2 pcs. 4"x11/16 Square box w/ cover metal 850.00 1,700.00
50 pcs. 1/2" dia. X 4"x4" J.B. metal w/ cover (depth type) 60.00 3,000.00
30 pcs. 1/2" dia. X 2"x4" U.B. metal w/o cover (depth type) 40.00 1,200.00
180 mtrs. 14mm² THHN Stranded Wire 130.00 23,400.00
90 mtrs. 5.5mm² THHN Stranded Wire 36.00 3,240.00
8 rls. 3.5mm² THHN Stranded Wire 3,120.00 24,960.00
5 rls. 2.0mm² THHN Stranded Wire 2,150.00 10,750.00
80 rls. Electrical Tape 3M 35.00 2,800.00
20 mtrs. Circular Loom 3/8" dia. 35.00 700.00
1 box UTP CAT-5 for Telephone 5,600.00 5,600.00
LIGHTING FIXTURES
14 sets Drop Light 1,800.00 25,200.00
1 set 20W Flouresecent (Comfort Room) 160.00 160.00
3 sets Emergency Light 1,500.00 4,500.00
SWITCHES & CONV. OUTLET
1 set One Gang Switch Panasonic W.S. 120.00 120.00
1 set Two Gang Switch Panasonic W.S. 340.00 340.00
1 set Three Gang Switch Panasonic W.S. 550.00 550.00
1 set One Gang Convenience Outlet Panasonic W.S. 190.00 190.00
9 sets Two Gang Convenience Outlet Panasonic W.S. 290.00 2,610.00
1 set One Gang Telephone Outlet Panasonic W.S. 290.00 290.00
CIRCUIT BREAKER (G.E. BRAND) Bolt-on
1 set 6 Branches Circuit Breaker 60AT-2P Main G.E. (bolt-on) 560.00 560.00
1 set 2 pairs - 20AT, 4 pairs - 30AT (G.E. bolt-on) 900.00 900.00
1 set 60AT - 2P, CB bolt-on w/ enclosure metal (weather proof) 900.00 900.00
1 set 5/8" dia. Ground Rod with Clamp 700.00 700.00
1 lot Fire Alarm Bell & Fire Alarm Switch 4,000.00 4,000.00
144,793.20
Labor Cost 60,000.00
Grand Total 204,793.20