Christian Estimate

Date: 14-Apr-21
Project: 2-Storey Residential Building with Roof Deck

Location: Old Buswang, Kalibo,Aklan
Subject: BILL OF MATERIALS AND COST ESTIMATE
ITEM-1 Formworks and Scaffolding

Qty. Unit Description Unit Cost Amount
350.00 pc Bamboo 100.00 35,000.00
4,200.00 bdft. 2x3x10' Coco Lumber 27.00 113,400.00
10.00 Box #4 Common Nail 1,800.00 18,000.00
8.00 Box #3 common Nail 1,600.00 12,800.00
2.00 kg #2 Common Nail 60.00 120.00
1.00 kg # 11/2 Common Nail 60.00 60.00
20.00 kg Plastic Rattan 120.00 2,400.00
Sub Total 181,780.00
ITEM-2 Conrete and Steel Works

220.00 pcs 20mmx20' Deformed Steel Bar 580.00 127,600.00
445.60 pc 16mmx20' Deformed Steel Bar 395.00 176,012.00
850.00 bags Portland Cement 230.00 195,500.00
75.00 Pcs 1/2"x4'x8' Marine Plywood 780.00 58,500.00
95.00 Cu.m. 3/4 " Gravel & Sand 550.00 52,250.00
8.00 rolls #18 G.I. Tie Wire 2,200.00 17,600.00
ITEM-3 Masonry ,Plastering and Tile Works

150.00 bags Tile Adhesive 420.00 63,000.00
Page 1 of 62
66.00 cu.m. Fine Sand 450.00 29,700.00
3,800.00 pcs 4" Concrete Hollow Block 12.00 45,600.00
Portland Cement for blockworks and
960.00 Bags 225.00 216,000.00
plastering
385.00 pcs 10mmx20'Def.Bar 158.00 60,830.00
56.00 sq.m. Wall Tile (Toilet Wall and Kitchen 850.00 47,600.00
600x600mm Floor Tiles (Ground &
135.00 sq.m. 850.00 114,750.00
Second Floor)
ITEM-4 Carpentry and Ceiling WORKS

30.00 Pcs 3.5mm x4'x8' Hardiflex 460.00 13,800.00
30.00 Pcs 25mm Wall Angle 35.00 1,050.00
75.00 pcs Metal Furring 145.00 10,875.00
20.00 Pcs Carrying Channel 145.00 2,900.00
130.00 pcs W-Clip 5.00 650.00
5.00 kg Assorted Finishing Nails 75.00 375.00
2.00 Ltr Wood Glue 389.00 778.00
3.00 Box Blind Revit 1/8 x 3/4 320.00 960.00
15.00 pcs 1/8 Drill Bit 65.00 975.00
25.00 Pcs Lattice Molding 1/4x2"x8' 115.00 2,875.00
3/4" Thk. Marine Plywood (For

15.00 Pcs 1,850.00 27,750.00
Kitchen Counter/ Cabinet)
3.00 Pcs Granite Slab Counter Top 8,500.00 25,500.00

1.00 Lot Hardwares /Handles/Lockset 10,000.00 10,000.00
Sub Total 98,488.00
-
ITEM-5 PAINTING WORKS
18.00 Pail Flat Latex Primer (Boysen) 2,200.00 39,600.00
Acrylic Semi Gloss Top Coat
18.00 PAil 2,500.00 45,000.00
Paint(Boysen)2 coats
75.00 bags Skim Coat 480.00 36,000.00
15.00 Mts Sanding Paper 130.00 1,950.00
5.00 Gal Enamel Paints 750.00 3,750.00
3.00 Gal Paint Thinner 405.00 1,215.00
2.00 Gal Wood Putty 350.00 700.00
5.00 kg Rugs 30.00 150.00
Page 2 of 62
4.00 pcs Paint Brush 60.00 240.00
4.00 pcs Paint Roller 75.00 300.00
10.00 pcs Masking Tape 1" 35.00 350.00
ITEM-6 ELECTRICAL WORKS
2.00 Set Panel Board (With Circuit Breakers) 6,500.00 13,000.00
1.00 Box #8mm2 THHN copper Wire 9,850.00 9,850.00

7.00 Box #3.5mm2 THHN copper Wire 3,400.00 23,800.00
100.00 Pcs 1/2" PVC Conduit 75.00 7,500.00
50.00 Pcs 1/2" PVC Elbow 30.00 1,500.00
100.00 Pcs Utility Box 35.00 3,500.00
1.00 lot Junction Box 1,500.00 1,500.00
1.00 Lot Douplex Convenience Outlet 5,000.00 5,000.00
1.00 lot Switches 4,500.00 4,500.00
1.00 lot Lighting Fixture (LED ) 20,000.00 20,000.00
3.00 Rolls Electrical Tape 80.00 240.00
Sub Total 96,190.00
ITEM-7 Plumbing Works

9.00 Pcs 4" Sanitary PVC Pipe 650.00 5,850.00
12.00 Pcs 3" Sanitary PVC Pipe (Down Spout) 450.00 5,400.00

2.00 Pcs Faucet 950.00 1,900.00
1.00 Pc Kitchen Sink (double) 4,500.00 4,500.00
3.00 Pcs Lavatory 3,500.00 10,500.00
3.00 Pcs Water Closet (One Piece) 11,500.00 34,500.00
5.00 Pcs 4" Stainless Floor Drain 350.00 1,750.00
3.00 Can Solvent Cement 400cc 380.00 1,140.00
1.00 lot Valve and Fittings 12,000.00 12,000.00
Sub Total 81,740.00
ITEM-8 Doors and Window Works
Page 3 of 62
Fix Glass Window with
1/4"thk.Glasss of Analoc
1.00 Pcs 22,016.00 22,016.00
Frame(Ground Floor)
(3.2x2.15m.)GROUND FLOOR
10mm thk. Tempered Glass Double

Swing Glass Door with 6mm thk. Fix
1.00 set 31,927.50 31,927.50
Glass window on analoc frame.
(3.3x2.15m.) GROUND FLOOR
10mm thk. Tempered Glass Single

1.00 set 23,220.00 23,220.00
Sliding Type Window with 6mm thk.

1.00 set Tinted Glass on analoc frame. 2,304.00 2,304.00
PCV Doors (0.60x2.10m)with

3.00 Pcs 3,500.00 10,500.00
Lockset(Toilet Door)
0.6x0.6m awning type Wdw with
1.00 Set 1/4"thk Tinted Glass on analoc Frame 1,260.00 1,260.00
(2f TOILET)
0.80x0.8m Awning Glass Wdw with

1.00 set 1/4"thk Tinted Glass on analoc Frame 2,240.00 2,240.00
(2F Shower)
1.6x1.2m Sliding Glass Wdw with

1.00 set 1/4"thk Tinted Glass on analoc Frame 6,144.00 6,144.00
(2f Bedroom 1)
1.15x1.15m Sliding Glass wdw with

1.00 set 1/4"thk Tinted Glass on analoc 4,232.00 4,232.00
Frame(2F Bedroom-2 )
Page 4 of 62
2.4x2.15m Sliding Glass DOOR with
1.00 set 1/4"thk Tinted Fix Glass window on 16,512.00 16,512.00
analoc Frame(2F LIVING ROOM )

Frame(2F kitchen )

1.00 SET 1/4"thk Tinted Glass on analoc 3,696.00 3,696.00
Frame(2F kitchen )
.6x1.5m Fix Glass wdw with 1/4"thk

4.00 set Tinted Glass on analoc Frame(Roof 2,880.00 11,520.00
Deck )
.8x1.2m Awning type Glass wdw

1.00 set with 1/4"thk Tinted Glass on analoc 3,072.00 3,072.00
Frame(Roof Deck)
Roll Up Door-1 (3.4x3.0m.) Painted

1.00 set 22,440.00 22,440.00
finish
Roll Up Door -2 (3.50x3.0m.) Painted

1.00 set 23,100.00 23,100.00
finish
Roll Up Door (2.6x3.0m.) Painted

1.00 set 17,160.00 17,160.00
finish
(0.90x2.10)Solid Wood Panel Door

with complete Hardwares and
1.00 set 10,500.00 10,500.00
Lockset at Living Room Main
Entrance

2.00 set with complete Hardwares and 9,500.00 19,000.00
Lockset at Bedroom
Page 5 of 62
1.00 set with complete with Hardwares and 9,500.00 9,500.00
Lockset at Laundry
ITEM-9 Steel Works stair Railings at 2flr to roof deck

8.00 Pcs 1"x2"x20'x1.5mmThk. Steel Tube 945.00 7,560.00
10.00 KG Welding Rod 110.00 1,100.00

1.00 Gal Metal Primer 550.00 550.00
1.00 Gal Paint Thinner 460.00 460.00
1.00 Gal Enamel Top Coat Paint 750.00 750.00
Sub Total 17,170.00
SUMMARY
Total Material Cost 2,369,184.50
Total Labor Cost(40%) 947,673.80
Direct Cost (Materials/Labor) 3,316,858.30
Project Management/Supervision (8%) 265,348.66
Water Proofing Works (walls and Slab) 25,000.00
Contingencies/Mobilization/Demobilization/Warehouse/Barracks/Water and Electrical Utility 40,000.00
Shop Drawing/For Construction Drawings 68,000.00
Total Project Construction Cost(Php.) 3,715,206.96
Terms and Condition:

1. Works shall be completed maximum of 280 calendar days from start of excavation.
2. 30% Down Payment Balance upon progress billing.
3. Works shall start within 3 days upon receipt of Down Payment.
4. 1 year Warranty against Workmanship
5. Works that are not included on the items above shall be treated as additional works with cost implications,
Prepared by: Conformed:
JOHN REY ICASAS SPS. Juris Butch Ileto & Mevilyn Ileto
Page 6 of 62
Architect/Master Plumber Owner
JRICASAS BUILDERS
To God be the Glory!
Page 7 of 62
Date: 16-Apr-21
Project: 2-Storey Residential Building with Roof Deck

350.00 pc Bamboo 100.00 35,000.00
10.00 Box #4 Common Nail 1,800.00 18,000.00
8.00 Box #3 common Nail 1,600.00 12,800.00
2.00 kg #2 Common Nail 60.00 120.00
1.00 kg # 11/2 Common Nail 60.00 60.00

95.00 Cu.m. 3/4 " Gravel & Sand 550.00 52,250.00
8.00 rolls #18 G.I. Tie Wire 2,200.00 17,600.00

66.00 cu.m. Fine Sand 450.00 29,700.00
Page 8 of 62
960.00 Bags 225.00 216,000.00
plastering
385.00 pcs 10mmx20'Def.Bar 158.00 60,830.00
135.00 sq.m. 850.00 114,750.00
Second Floor)

30.00 Pcs 25mm Wall Angle 35.00 1,050.00
130.00 pcs W-Clip 5.00 650.00
2.00 Ltr Wood Glue 389.00 778.00
3.00 Box Blind Revit 1/8 x 3/4 320.00 960.00
15.00 pcs 1/8 Drill Bit 65.00 975.00
3/4" Thk. Marine Plywood (For Kitchen
15.00 Pcs 1,850.00 27,750.00
Counter/ Cabinet)
Sub Total 98,488.00
-
18.00 PAil 2,500.00 45,000.00
75.00 bags Skim Coat 480.00 36,000.00
2.00 Gal Wood Putty 350.00 700.00
5.00 kg Rugs 30.00 150.00
4.00 pcs Paint Brush 60.00 240.00
Page 9 of 62
10.00 pcs Masking Tape 1" 35.00 350.00

100.00 Pcs 1/2" PVC Conduit 75.00 7,500.00
50.00 Pcs 1/2" PVC Elbow 30.00 1,500.00
100.00 Pcs Utility Box 35.00 3,500.00
1.00 lot Junction Box 1,500.00 1,500.00
1.00 lot Switches 4,500.00 4,500.00
Sub Total 96,190.00


2.00 Pcs Faucet 950.00 1,900.00
3.00 Pcs Lavatory 3,500.00 10,500.00
Sub Total 81,740.00
Fix Glass Window with 1/4"thk.Glasss of

1.00 Pcs Analoc Frame(Ground Floor) 22,016.00 22,016.00
Page 10 of 62
1.00 set 31,927.50 31,927.50

1.00 set 23,220.00 23,220.00

1.00 set Tinted Glass on analoc frame.(0.6x1.2m.) 2,304.00 2,304.00
GROUND FLOOR

3.00 Pcs 3,500.00 10,500.00
0.6x0.6m awning type Wdw with 1/4"thk
1.00 Set Tinted Glass on analoc Frame (2f 1,260.00 1,260.00
TOILET)

1.00 set 1/4"thk Tinted Glass on analoc Frame (2F 2,240.00 2,240.00
Shower)

1.00 set 1/4"thk Tinted Glass on analoc Frame (2f 6,144.00 6,144.00
Bedroom 1)

1.00 set 1/4"thk Tinted Glass on analoc Frame(2F 4,232.00 4,232.00
Bedroom-2 )


kitchen )
Page 11 of 62
1.00 SET 1/4"thk Tinted Glass on analoc Frame(2F 3,696.00 3,696.00
kitchen )

Deck )
.8x1.2m Awning type Glass wdw with

Frame(Roof Deck)

1.00 set 22,440.00 22,440.00
finish

1.00 set 23,100.00 23,100.00
finish
1.00 set Roll Up Door (2.6x3.0m.) Painted finish 17,160.00 17,160.00
(0.90x2.10)Solid Wood Panel Door with

1.00 set complete Hardwares and Lockset at 10,500.00 10,500.00
Living Room Main Entrance

Bedroom

1.00 set complete with Hardwares and Lockset at 9,500.00 9,500.00
Laundry

10.00 KG Welding Rod 110.00 1,100.00
Page 12 of 62
Sub Total 17,170.00
SUMMARY
Total Labor Cost(40%) 938,961.00

JRICASAS BUILDERS
Page 13 of 62
Date: 6-May-21
Project: 2-Storey Commercial/Residential Building with Roof Deck

350.00 pc Bamboo 100.00 35,000.00
10.00 Box #4 Common Nail 1,800.00 18,000.00
8.00 Box #3 common Nail 1,600.00 12,800.00
2.00 kg #2 Common Nail 60.00 120.00
1.00 kg # 11/2 Common Nail 60.00 60.00

95.00 Cu.m. 3/4 " Gravel & Sand 550.00 52,250.00
8.00 rolls #18 G.I. Tie Wire 2,200.00 17,600.00

66.00 cu.m. Fine Sand 450.00 29,700.00
Page 14 of 62
960.00 Bags 225.00 216,000.00
plastering
385.00 pcs 10mmx20'Def.Bar 158.00 60,830.00
135.00 sq.m. 850.00 114,750.00
Second Floor)

40.00 Pcs 25mm Wall Angle 35.00 1,400.00
200.00 pcs W-Clip 5.00 1,000.00
2.00 Ltr Wood Glue 389.00 778.00
4.00 Box Blind Revit 1/8 x 3/4 320.00 1,280.00
15.00 pcs 1/8 Drill Bit 65.00 975.00
15.00 Pcs 1,850.00 27,750.00
Counter/ Cabinet)
-
18.00 PAil 2,500.00 45,000.00
75.00 bags Skim Coat 480.00 36,000.00
2.00 Gal Wood Putty 350.00 700.00
5.00 kg Rugs 30.00 150.00
4.00 pcs Paint Brush 60.00 240.00
Page 15 of 62
10.00 pcs Masking Tape 1" 35.00 350.00

100.00 Pcs 1/2" PVC Conduit 75.00 7,500.00
50.00 Pcs 1/2" PVC Elbow 30.00 1,500.00
80.00 pcs Utility Box 35.00 2,800.00
20.00 pcs Junction Box 35.00 700.00
30.00 pcs Douplex Convenience Outlet 350.00 10,500.00
13.00 pcs Switches 350.00 4,550.00
59.00 pcs Lighting Fixture 580.00 34,220.00


8.00 Pcs Faucet 950.00 7,600.00
1.00 Pc Kitchen Sink 4,500.00 4,500.00
3.00 Pcs Lavatory 3,500.00 10,500.00
30.00 pcs 1/2"PPR Pipe 340.00 10,200.00

1.00 set Analoc Frame(Ground Floor) 22,016.00 22,016.00
Page 16 of 62
1.00 set 31,927.50 31,927.50

1.00 set 23,220.00 23,220.00

GROUND FLOOR

3.00 Pcs 3,500.00 10,500.00
TOILET)

Shower)

Bedroom 1)

Bedroom-2 )


kitchen )
Page 17 of 62
kitchen )

Deck )

Frame(Roof Deck)

1.00 set 22,440.00 22,440.00
finish

1.00 set 23,100.00 23,100.00
finish

complete Hardwares and Lockset at Living
1.00 set Room Main Entrance (WITH STEEL
13,000.00 13,000.00
DOOR)

Bedroom

Laundry

10.00 KG Welding Rod 110.00 1,100.00
Page 18 of 62
Sub Total 17,170.00
Page 19 of 62
SUMMARY
Total Labor Cost 959,917.00
Supply and Installation of Automatic Pressure Pump and 2000 Liters Stainless Water Tank
65,000.00
with pipe and complete fittings

JRICASAS BUILDERS
Page 20 of 62
129,319.50
62,700.00 192,019.50
Page 21 of 62
1,147,945.88
Page 22 of 62
ADDITIVE/DEDUCTIVE COST
Item BREAKDOWN OF EXPENCES (DEDUCTABLE TO COFFEE SHOP DP) Amount
1.0 Shop Drawing/Specifications/Estimate 48,000.00
2.0 Brgy./Zoninng/Building Permit Application/Processing 7,000.00
3.0 Temporary Barracks Installation (Labor Cost Only) 8,000.00
4.0 Installation of Toilet/Temp.Septic Tank 3,500.00
5.0 Hauling of Materials 2,500.00
6.0 Installation of Stair Railings (2 sides) 5,000.00
Relocation of Water Meter (2-original units) additional PPR pipes/ fitting and
7.0 Labor 3,000.00
Dirty Kitchen Improvement(As per Contract Cost=275,519.00)minus

8.0 DP100,000.00=175,519.00 Balance amount 175,519.00
MALINAO ADDITIONAL WORKS
a Plastering Works for Chimney (materials and Labor) 6,000.00
b Concreting Works of Drainage Canal(Materials and Labor) 4,000.00
Relocation of Existing Washing Machine (Installation of Water Supply Line and

c Installation of Power Outlet)Materials and Labor 3,200.00
d Installation of 2 UNITS Lighting Fixture at Dirty Kitchen (Materials and Labor) 1,500.00
TOTAL DEDUCTIVE COST 267,219.00
COFFEE SHOP DOWN PAYMENT 500,000.00

TOTAL DEDUCTIVE COST 267,219.00
BALANCE CASH ON HAND 232,781.00
Papared by:
Ar.John Rey Icasas,uap

ADDITIONAL WORKS
Installation of 5 UNITS WINDOW TYPE AIRCON FRAMING using 1x1x1.5mm Thk. Steel Tubular Framing and
4.5mm Wiremesh painted finish.
MATERIALS
ITEM Qty. Unit Discription Unit Cost Amount
1 9 pcs 1"x1"x1.5mm Thk. Steel Tubular 420.00 3,780.00
2 4 pcs 4'x8'x4.5mm Thk. G.I. Wire Mesh 760.00 3,040.00
3 2 box Welding Rod 230.00 460.00
4 4 pos Metal Cutting Disc 120.00 480.00
5 1 gal Metal Primer 650.00 650.00
6 1 Gal Quick Dry Enamel Paint (white) 780.00 780.00
Material Cost 9,190.00
-
LABOR -
NO. SKILL RATE NO. OF DAYS TOTAL
1 WELDER 500 6 3,000.00
1 HELPER 400 6 2,400.00
Labor Cost 5,400.00
SUMMARY
Materials 9,190.00
Labor 5,400.00
Total Project Cost 14,590.00
Date: 16-Apr-21

50.00 pc Bamboo 100.00 5,000.00
2.00 Box #4 Common Nail 1,800.00 3,600.00
8.00 Box #3 common Nail 1,600.00 12,800.00
2.00 kg #2 Common Nail 60.00 120.00
1.00 kg # 11/2 Common Nail 60.00 60.00
5.00 kg Plastic Rattan 120.00 600.00
Sub Total 89,680.00

80.00 Cu.m. 3/4 " Gravel & Sand 550.00 44,000.00
6.00 rolls #18 G.I. Tie Wire 2,200.00 13,200.00

66.00 cu.m. Fine Sand 450.00 29,700.00
850.00 pcs 6" Concrete Hollow Block 15.00 12,750.00
350.00 Bags 225.00 78,750.00
plastering
150.00 pcs 10mmx20'Def.Bar 158.00 23,700.00
66.00 sq.m. 850.00 56,100.00
Second Floor)
Page 25 of 62
Page 26 of 62
30.00 Pcs 25mm Wall Angle 35.00 1,050.00
130.00 pcs W-Clip 5.00 650.00
2.00 Ltr Wood Glue 389.00 778.00
3.00 Box Blind Revit 1/8 x 3/4 320.00 960.00
15.00 pcs 1/8 Drill Bit 65.00 975.00
5.00 Pcs 950.00 4,750.00
Counter/ Cabinet)
Sub Total 75,488.00
-
8.00 PAil 2,500.00 20,000.00
30.00 bags Skim Coat 480.00 14,400.00
5.00 Mts Sanding Paper 130.00 650.00
2.00 Gal Wood Putty 350.00 700.00
5.00 kg Rugs 30.00 150.00
4.00 pcs Paint Brush 60.00 240.00
10.00 pcs Masking Tape 1" 35.00 350.00
Sub Total 59,355.00

100.00 Pcs 1/2" PVC Conduit 75.00 7,500.00
50.00 Pcs 1/2" PVC Elbow 30.00 1,500.00
100.00 Pcs Utility Box 35.00 3,500.00
1.00 lot Junction Box 1,500.00 1,500.00
1.00 lot Switches 4,500.00 4,500.00
Page 27 of 62
Sub Total 96,190.00


2.00 Pcs Faucet 950.00 1,900.00
3.00 Pcs Lavatory 3,500.00 10,500.00
Sub Total 81,740.00

1.00 Pc Analoc Frame(Ground Floor) 12,000.00 12,000.00

1.00 set 10,000.00 10,000.00

1.00 set 13,000.00 13,000.00

GROUND FLOOR

3.00 Pcs 2,000.00 6,000.00
TOILET)

Shower)

Bedroom 1)
Page 28 of 62
Bedroom-2 )


kitchen )

kitchen )

Deck )

Frame(Roof Deck)

1.00 set 15,000.00 15,000.00
finish

1.00 set 18,000.00 18,000.00
finish

Laundry
Page 29 of 62
10.00 KG Welding Rod 110.00 1,100.00
Sub Total 13,310.00
SUMMARY
Total Labor Cost 504,710.15
Project Management/Supervision 180,000.00
Prepared by:
JOHN REY ICASAS

Architect/Master Plumber
PRC Reg.No. 00028552

PTR No.7301002
Place Issued: Kalibo,Aklan
Date Issued: 1 Jan.2021
TIN No. 403-853-564
Page 30 of 62
No. Skill Rate Total NO. of Days Total Salary
1.00 Foreman 600.00 600.00 6.00 3,600.00
1.00 Mason 500.00 500.00 6.00 3,000.00
2.00 Labor 400.00 800.00 6.00 4,800.00
11,400.00
4.00
45,600.00
3.00
136,800.00
8.00
700.00 11.50 8,050.00
300.00 15.00 4,500.00
12,550.00
50.00 130.00 6,500.00

50.00 210.00 10,500.00
17,000.00
29,550.00
6,000.00
5,000.00
COLUMN
QTY L W H AREA VOLUME
11.00 0.40 0.40 8.40 38.16 14.78
TIE BEAM
D W L AREA VOLUME
0.35 0.25 50.94 6.45 4.46
2FLR BEAM
D W L AREA VOLUME
0.35 0.30 71.84 7.60 7.54
3FLR roof BEAM
D W L AREA VOLUME
0.35 0.30 71.84 7.60 7.54
GFlr.Slab
Thkness W L AREA VOLUME
0.10 9.12 7.31 66.67 6.67

2Flr.Slab
D W L AREA VOLUME
0.15 8.40 9.12 76.61 11.49

3Flr.Slab
D W L AREA VOLUME
0.15 8.40 9.12 76.61 11.49
SUB-TOTAL
Masonry Works
2nd Floor Toping Works
D W L AREA VOLUME
0.08 9.12 7.31 66.67 5.00

Block Works
GF l W h AREA VOLUME
6" CHB 23.65 0.15 4.00 94.60 14.19

2F l W h AREA VOLUME
4" CHB 64.52 0.10 3.00 193.56 19.36

RD l W h AREA VOLUME
4" CHB 42.18 0.10 1.50 63.27 6.33

SUB-TOTAL
Plastering Works AREA CEMENT SAND
GF 189.20 105.11 11.68
2F 387.12 215.07 23.90
rd 126.54 70.30 7.81
390.48 43.39
STAIR
D W L AREA VOLUME
0.20 1.00 7.80 7.80 1.56

ROOF DECK SLAB D W L AREA VOLUME
0.13 2.00 6.00 12.00 1.50
FLOOR TILE WORKS

GF L W AREA
9.12 7.30 66.58
2f L W AREA
9.12 7.30 66.58
floor tile 133.15
WALL TILE WORKS
TROILET L H AREA
31.30 1.80 56.34
CEILING
2F CEILING L W AREA
9.12 8.40 76.61
2.88 BOARD
26.60
Plywood CEMENT GRAVEL & SAND 20mm 16mm 12mm
13.25 177.41 22.18 220.00 48.00
Plywood CEMENT GRAVEL & SAND 16mm 12mm

2.24 53.49 6.69 81.50

2.64 90.52 9.05 172.42

2.64 90.52 9.05 143.68
Plywood CEMENT GRAVEL & SAND
80.00 10.00
26.60 137.89 17.24 350.00

26.60 137.89 17.24 350.00
73.97 767.72 91.44 220.00 445.60 700.00
CHB CEMENT GRAVEL & SAND 16mm 12mm
60.00 2.50
QTY CEMENT GRAVEL & SAND 16mm 12mm
1,182.50 98.54 7.88

2,419.50 134.42 9.68

790.88 43.94 3.16

3,210.38 336.90 23.22
390.48
727.37
2.71 18.72 2.34 14.00 8.00

4.17 18.00 2.25 8.00

10mm #18 G.I. Wire 10mm
176.00 72.00 1.60 60.00 176.00
10mm #18 G.I. Wire

67.92 16.30 1.20 339.60 67.92
10mm #18 G.I. Wire

103.77 38.31 1.30 478.93 103.77
10mm #18 G.I. Wire

103.77 38.31 14.37 1.30 478.93 103.77
62.00
10mm #18 G.I. Wire

27.00 84.00 91.20 175.20
513.46 191.93
10mm #18 G.I. Wire
10mm #18 G.I. Wire
94.60
10mm #18 G.I. Wire
193.56
10mm #18 G.I. Wire
63.27
351.43
10mm #18 G.I. Wire
8.00 5.00 8.00 1.50 12.00

7.80 39.00 6.50
8.00 5.00 8.00 1.50 12.00
tiewire
72.00
16.30
38.31
38.31
57.82
Date: 6-May-21

Qty. Unit Description Unit Cost
250.00 pc Bamboo 60.00
2,000.00 bdft. 2x3x10' Coco Lumber 27.00
3.00 Box #4 Common Nail 1,800.00
2.00 Box #3 common Nail 1,600.00
5.00 kg #2 Common Nail 60.00
5.00 kg # 11/2 Common Nail 60.00
5.00 kg Plastic Rattan 160.00
Sub Total

400.00 pc 16mmx20' Deformed Steel Bar 495.00
300.00 pc 12mmx20' Deformed Steel Bar 270.00
800.00 pcs 10mmx20' Deformed Steel Bar 190.00
600.00 bags Portland Cement 230.00
75.00 Pcs 1/2"x4'x8' Marine Plywood 780.00
95.00 Cu.m. 3/4 " Gravel & Sand 500.00
4.00 rolls #18 G.I. Tie Wire 2,200.00
Sub Total

25.00 bags Tile Adhesive 420.00
66.00 cu.m. Fine Sand 450.00
3,800.00 pcs 4" Concrete Hollow Block 11.00
400.00 Bags 225.00
plastering
385.00 pcs 10mmx20'Def.Bar 190.00
56.00 sq.m. Wall Tile (Toilet Wall and Kitchen 600.00
135.00 sq.m. 600.00
Second Floor)
Sub Total

35.00 Pcs 3.5mm x4'x8' Hardiflex 460.00
40.00 Pcs 25mm Wall Angle 35.00
90.00 pcs Metal Furring 145.00
25.00 Pcs Carrying Channel 145.00
200.00 pcs W-Clip 5.00
5.00 kg Assorted Finishing Nails 75.00
2.00 Ltr Wood Glue 389.00
4.00 Box Blind Revit 1/8 x 3/4 320.00
15.00 pcs 1/8 Drill Bit 65.00
25.00 Pcs Lattice Molding 1/4x2"x8' 115.00
15.00 Pcs 1,850.00
Counter/ Cabinet)
3.00 Pcs Granite Slab Counter Top 8,500.00
1.00 Lot Hardwares /Handles/Lockset 10,000.00
Sub Total

10.00 Pail Flat Latex Primer (Boysen) 1,900.00
20.00 PAil 2,500.00
50.00 bags Skim Coat 480.00
15.00 Mts Sanding Paper 130.00
5.00 Gal Enamel Paints 750.00
3.00 Gal Paint Thinner 405.00
2.00 Gal Wood Putty 350.00
5.00 kg Rugs 30.00
4.00 pcs Paint Brush 60.00
4.00 pcs Paint Roller 75.00
10.00 pcs Masking Tape 1" 35.00
Sub Total
3.00 Set Panel Board (With Circuit Breakers) 4,500.00
1.00 Box #8mm2 THHN copper Wire 9,850.00

6.00 Box #3.5mm2 THHN copper Wire 3,400.00
1.00 Box #5.5mm2 THHN copper Wire 5,800.00
100.00 Pcs 1/2" PVC Conduit 75.00
50.00 Pcs 1/2" PVC Elbow 30.00
80.00 pcs Utility Box 35.00
20.00 pcs Junction Box 35.00
30.00 pcs Douplex Convenience Outlet 350.00
13.00 pcs Switches 350.00
59.00 pcs Lighting Fixture 580.00
3.00 Rolls Electrical Tape 80.00
Sub Total

7.00 Pcs 4" Sanitary PVC Pipe 650.00
12.00 Pcs 3" Sanitary PVC Pipe (Down Spout) 450.00
10.00 Pcs 2" Sanitary PVC Pipe 280.00

8.00 Pcs Faucet 650.00
1.00 Pc Kitchen Sink 3,000.00
3.00 Pcs Water Closet (One Piece) 8,500.00
5.00 Pcs 4" Stainless Floor Drain 350.00
20.00 pcs 1/2"PPR Pipe 340.00
2.00 Can Solvent Cement 400cc 380.00
1.00 lot Valve and Fittings 10,000.00
Sub Total

1.00 set Analoc Frame(Ground Floor) 19,264.00
1.00 set 31,927.50

1.00 set 23,220.00

1.00 set Tinted Glass on analoc frame.(0.6x1.2m.) 2,016.00
GROUND FLOOR

3.00 Pcs 2,500.00
1.00 Set Tinted Glass on analoc Frame (2f 1,008.00
TOILET)

1.00 set 1/4"thk Tinted Glass on analoc Frame (2F 2,240.00
Shower)

1.00 set 1/4"thk Tinted Glass on analoc Frame (2f 6,144.00
Bedroom 1)

1.00 set 1/4"thk Tinted Glass on analoc Frame(2F 4,232.00
Bedroom-2 )

1.00 set 1/4"thk Tinted Fix Glass window on 16,512.00

1.00 set 1/4"thk Tinted Glass on analoc Frame(2F 1,029.00
kitchen )
1.00 SET 1/4"thk Tinted Glass on analoc Frame(2F 3,234.00
kitchen )

4.00 set Tinted Glass on analoc Frame(Roof 2,520.00
Deck )

1.00 set 1/4"thk Tinted Glass on analoc 2,688.00
Frame(Roof Deck)

1.00 set 18,360.00
finish

1.00 set 18,900.00
finish
1.00 set Roll Up Door (2.6x3.0m.) Painted finish 14,040.00

complete Hardwares and Lockset at Living
1.00 set Room Main Entrance (WITH STEEL
13,000.00
DOOR)

2.00 set complete Hardwares and Lockset at 9,500.00
Bedroom

1.00 set complete with Hardwares and Lockset at 9,500.00
Laundry
Sub Total

8.00 Pcs 1"x2"x20'x1.5mmThk. Steel Tube 945.00
15.00 Pcs 1"x1"x20'x1.5mmThk. Steel Tube 450.00
10.00 KG Welding Rod 110.00
1.00 Gal Metal Primer 550.00
1.00 Gal Paint Thinner 460.00
1.00 Gal Enamel Top Coat Paint 750.00
Sub Total
SUMMARY
Total Material Cost
Total Labor Cost
Direct Cost (Materials/Labor)
Project Management/Supervision (8%)
Supply and Installation of Automatic Pressure Pump and 2000 Liters Stainless Water Tank
with pipe and complete fittings
Water Proofing Works (walls and Slab)
Contingencies/Mobilization/Demobilization/Warehouse/Barracks/Water and Electrical Utility
Shop Drawing/For Construction Drawings

Total Project Construction Cost(Php.)

JRICASAS BUILDERS
Amount
15,000.00
54,000.00
5,400.00
3,200.00
300.00
300.00
800.00
79,000.00
Amount
198,000.00
81,000.00
152,000.00
138,000.00
58,500.00
47,500.00
8,800.00
683,800.00
Amount
10,500.00
29,700.00
41,800.00
90,000.00
73,150.00
33,600.00
81,000.00
359,750.00
16,100.00
1,400.00
13,050.00
3,625.00
1,000.00
375.00
778.00
1,280.00
975.00
2,875.00
27,750.00
25,500.00
10,000.00
104,708.00
-
Amount
19,000.00
50,000.00
24,000.00
1,950.00
3,750.00
1,215.00
700.00
150.00
240.00
300.00
350.00
101,655.00
13,500.00
9,850.00
20,400.00
5,800.00
7,500.00
1,500.00
2,800.00
700.00
10,500.00
4,550.00
34,220.00
240.00
111,560.00
4,550.00
5,400.00
2,800.00
5,200.00
3,000.00
25,500.00
1,750.00
6,800.00
760.00
10,000.00
65,760.00
19,264.00 123,594.50 glass window

31,927.50 49,000.00 wood door
23,220.00 51,300.00 roll up door
2,016.00 223,894.50
7,500.00
1,008.00
2,240.00
6,144.00
4,232.00
16,512.00
1,029.00
3,234.00
10,080.00
2,688.00
18,360.00
18,900.00
14,040.00
13,000.00
19,000.00
9,500.00 LABOR COST
223,894.50 NO. SKILL

2.00 Foreman
2.00 Mason/Carp
7,560.00 1.00 Doydoy
6,750.00 1.00 Jorie
1,100.00 1.00 Michael
550.00
460.00
750.00
17,170.00
1,747,297.50
565,200.00
2,312,497.50
50,000.00
15,000.00
20,000.00
2,397,497.50 3,826,486.26
2,397,497.50
1,428,988.76 initial profit
200,000.00 nang bebe
1,228,988.76
232,781.00 balance butch
996,207.76 profit
650,000.00 dumptruck/office
orks with cost implications, 346,207.76
vilyn Ileto
RATE NO.OF DAYS Total
550.00 6.00 6,600.00
500.00 6.00 6,000.00
450.00 6.00 2,700.00
400.00 6.00 2,400.00
350.00 6.00 2,100.00
19,800.00 Weekly Payroll
4.00
79,200.00 Monthly
6.00
Civil Works 475,200.00
Plumbing/Electrical 90,000.00
565,200.00
Date: 05-21-2023
Project: 1-Storey Hillside Community Church of S.D.A
Location: Rosas de Papel St., Poblacion, Banga, Aklan
Subject: Drafting & Building Permit Processing Fee

16.00 pc 6 Sets of Plans 16 pages each 1,500.00 24,000.00
1.00 pc Architectural Plans Signed & Sealed( 6 sets) 6,000.00 6,000.00
1.00 pc Structural Plans Signed & Sealed(6 sets) 6,000.00 6,000.00
1.00 pc Bill of Materials & Cost Estimate(2 sets) 3,000.00 3,000.00
1.00 pc Electrical Plans Signed & Sealed(6 sets) 3,000.00 3,000.00
1.00 pc Plumbing & Sanitary Plans Signed & Sealed(6 sets) 3,000.00 3,000.00
1.00 pc Building Permit Processing 5,000.00 5,000.00
Total 50,000.00
PREPARED BY: JOHN REMMEL D. ROGA

COLUMN
QTY L W H AREA VOLUME
11.00 0.40 0.40 8.40 38.16 14.78
TIE BEAM
D W L AREA VOLUME
0.35 0.25 50.94 6.45 4.46
2FLR BEAM
D W L AREA VOLUME
0.35 0.30 71.84 7.60 7.54
3FLR roof BEAM
D W L AREA VOLUME
0.35 0.30 71.84 7.60 7.54
GFlr.Slab
Thkness W L AREA VOLUME
0.10 9.12 7.31 66.67 6.67

2Flr.Slab
D W L AREA VOLUME
0.15 8.40 9.12 76.61 11.49

3Flr.Slab
D W L AREA VOLUME
0.15 8.40 9.12 76.61 11.49
SUB-TOTAL
Masonry Works
2nd Floor Toping Works
D W L AREA VOLUME
0.08 9.12 7.31 66.67 5.00

Block Works
GF l W h AREA VOLUME
6" CHB 23.65 0.15 4.00 94.60 14.19

2F l W h AREA VOLUME
4" CHB 64.52 0.10 3.00 193.56 19.36

RD l W h AREA VOLUME
4" CHB 42.18 0.10 1.50 63.27 6.33

SUB-TOTAL
Plastering Works AREA CEMENT SAND
GF 189.20 105.11 11.68
2F 387.12 215.07 23.90
rd 126.54 70.30 7.81
390.48 43.39
STAIR
D W L AREA VOLUME
0.20 1.00 7.80 7.80 1.56

ROOF DECK SLAB D W L AREA VOLUME
0.13 2.00 6.00 12.00 1.50
FLOOR TILE WORKS

GF L W AREA
9.12 7.30 66.58
2f L W AREA
9.12 7.30 66.58
floor tile 133.15
WALL TILE WORKS
TROILET L H AREA
31.30 1.80 56.34
CEILING
2F CEILING L W AREA
9.12 8.40 76.61
2.88 BOARD
26.60
Plywood CEMENT GRAVEL & SAND 20mm 16mm 12mm
13.25 177.41 22.18 88.00 44.00

2.24 53.49 6.69 40.75

2.64 90.52 9.05 143.68

2.64 90.52 9.05 143.68
80.00 10.00
26.60 137.89 17.24 350.00

26.60 137.89 17.24 350.00
73.97 767.72 91.44 88.00 372.11 700.00
CHB CEMENT GRAVEL & SAND 16mm 12mm
60.00 2.50
1,182.50 98.54 7.88

2,419.50 134.42 9.68

790.88 43.94 3.16

3,210.38 336.90 23.22
390.48
727.37
2.71 18.72 2.34 14.00 8.00

4.17 18.00 2.25 8.00

10mm #18 G.I. Wire 10mm
176.00 72.00 1.60 60.00 176.00
10mm #18 G.I. Wire

67.92 16.30 1.20 339.60 67.92
10mm #18 G.I. Wire

103.77 38.31 1.30 478.93 103.77
10mm #18 G.I. Wire

103.77 38.31 14.37 1.30 478.93 103.77
62.00
10mm #18 G.I. Wire

27.00 84.00 91.20 175.20
513.46 191.93
10mm #18 G.I. Wire
10mm #18 G.I. Wire
94.60
10mm #18 G.I. Wire
193.56
10mm #18 G.I. Wire
63.27
351.43
864.89
10mm #18 G.I. Wire
8.00 5.00 8.00 1.50 12.00

7.80 39.00 6.50
8.00 5.00 8.00 1.50 12.00
tiewire
72.00
16.30
38.31
38.31
57.82

Christian Estimate

Uploaded by

Copyright:

Available Formats

Christian Estimate

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

Christian Estimate

Uploaded by

Copyright:

Available Formats

Date: 14-Apr-21

Project: 2-Storey Residential Building with Roof Deck

ITEM-1 Formworks and Scaffolding

ITEM-2 Conrete and Steel Works

ITEM-3 Masonry ,Plastering and Tile Works

ITEM-4 Carpentry and Ceiling WORKS

3/4" Thk. Marine Plywood (For

3.00 Pcs Granite Slab Counter Top 8,500.00 25,500.00

ITEM-6 ELECTRICAL WORKS

2.00 Set Panel Board (With Circuit Breakers) 6,500.00 13,000.00

1.00 Box #8mm2 THHN copper Wire 9,850.00 9,850.00

ITEM-7 Plumbing Works

15.00 Pcs 2" Sanitary PVC Pipe 280.00 4,200.00

ITEM-8 Doors and Window Works

10mm thk. Tempered Glass Double

10mm thk. Tempered Glass Single

Sliding Type Window with 6mm thk.

PCV Doors (0.60x2.10m)with

0.80x0.8m Awning Glass Wdw with

1.6x1.2m Sliding Glass Wdw with

1.15x1.15m Sliding Glass wdw with

0.35x1.05m Sliding Glass wdw with

1.10x1.05m Sliding Glass wdw with

.6x1.5m Fix Glass wdw with 1/4"thk

.8x1.2m Awning type Glass wdw

Roll Up Door-1 (3.4x3.0m.) Painted

Roll Up Door -2 (3.50x3.0m.) Painted

Roll Up Door (2.6x3.0m.) Painted

(0.90x2.10)Solid Wood Panel Door

(0.80x2.10)Solid Wood Panel Door

Sub Total 241,519.50

ITEM-9 Steel Works stair Railings at 2flr to roof deck

15.00 Pcs 1"x1"x20'x1.5mmThk. Steel Tube 450.00 6,750.00

10.00 KG Welding Rod 110.00 1,100.00

Terms and Condition:

Prepared by: Conformed:

ITEM-1 Formworks and Scaffolding

ITEM-2 Conrete and Steel Works

ITEM-3 Masonry ,Plastering and Tile Works

ITEM-4 Carpentry and Ceiling WORKS

ITEM-6 ELECTRICAL WORKS

2.00 Set Panel Board (With Circuit Breakers) 6,500.00 13,000.00

1.00 Box #8mm2 THHN copper Wire 9,850.00 9,850.00

ITEM-7 Plumbing Works

15.00 Pcs 2" Sanitary PVC Pipe 280.00 4,200.00

ITEM-8 Doors and Window Works

Fix Glass Window with 1/4"thk.Glasss of

10mm thk. Tempered Glass Single

Sliding Type Window with 6mm thk.

PCV Doors (0.60x2.10m)with

0.80x0.8m Awning Glass Wdw with

1.6x1.2m Sliding Glass Wdw with

1.15x1.15m Sliding Glass wdw with

2.4x2.15m Sliding Glass DOOR with

0.35x1.05m Sliding Glass wdw with

.6x1.5m Fix Glass wdw with 1/4"thk

.8x1.2m Awning type Glass wdw with

Roll Up Door-1 (3.4x3.0m.) Painted

Roll Up Door -2 (3.50x3.0m.) Painted