Material Description Ordinary Portland Cement Concrete , 2000psi RMC , 28 days G-1 Concrete , 2500psi RMC , 28 days G-1

Concrete , 2500psi RMC , 28 days G-3/4 Concrete , 3000psi RMC , 28 days G-3/4 ABC Tile Grout PVC Solvent , 400 cc 7mm dia x 6m Def. Bar 8mm dia x 6m Def. Bar 8mm dia x 7.5m Def. Bar 10mm dia x 6m Def. Bar 10mm dia x 7.5m Def. Bar 10mm dia x 9m Def. Bar 12mm dia x 6m Def. Bar 12mm dia x 7.5m Def. Bar 12mm dia x 9m Def. Bar 12mm dia x 12m Def. Bar 16mm dia x 6m Def. Bar 16mm dia x 7.5m Def. Bar 16mm dia x 9m Def. Bar Gravel ( G-3/4) Gravel ( G-1) Sand White CHB, 4 in. Non-Load Bearing CHB, 4 in. Load Bearing CHB, 6 in. Non-Load Bearing CHB, 6 in. Load Bearing Blocks From Quality Pre Cast L Corner Block Single End Block Cut Sealed End Block Half - Block Cut Half Block Stretcher Block Beam Block Blocks From Jackbuilt Stretcher Block , 6" Stretcher Block , 4"

Unit bag m m m m bag can pc pc pc pc pc pc pc pc pc pc pc pc pc m m m pc pc pc pc

Unit Cost
115.00 1,772.50 1,834.00 1,987.00 2,294.50 110.00 120.00 38.05 49.77 62.16 77.70 97.02 116.34 111.93 139.86 167.79 223.86 198.87 248.43 298.20 485.00 440.00 390.00 7.20 10.60 10.50 12.00

Pumpcrete

pc pc pc pc pc pc pc

12.60 12.60 9.40 9.40 9.40 10.60 12.60

pc pc

23.00 19.75

Panel Door ( 0.90m x 2.10m ) Flush Door ( 1 SM - 0.70m x 2.10m ) Flush Door ( 2 SO - 0.70m x 2.10m ) Flush Door ( 1 SM - 0.80m x 2.10m ) Coco Lumber 2" x 4" x 12' 0.70m x 2.10m Door Jamb ( 2" x 4" ) D-4 , Flush Door ( 1 SM - 0.60m x 2.10m ) Rough Lumber , 2" x 2" x 6' Lumber S4S , 2" x 2" x 8' KD Rough Lumber , 2" x 2" x 10' Rough Lumber , 2" x 2" x 12' Rough Lumber , 1" x 10" x 12' Rough Lumber , 1" x 10" x 10' Rough Lumber , 1" x 10" x 8' 1" x 4" Lumber S4S KD Coco Lumber 2" x 4" x 2' Wood Parquet , 9/16" x 6" x 6" (sundry) 2"x 2" Rough Lumber 1"x 10" Rough Lumber "x 4"x 8' Marine Plywood "x 4"x 8' Ordinary Plywood 1/4" x 4' x 8' Reject Plywood 6mm x 4' x 8' Fiber Cement Board 4.5mm x 4' x 8' Fiber Cement Board accessories for Ficem Board connected channels 1" x 4" Rough Lumber Door Jamb (Steel) 0.90m x 2.10m with paint ( see specs ) Door Jamb (Steel) 0.80m x 2.10m with paint ( see specs ) Door Jamb (Steel) 0.60m x 2.10m with paint ( see specs ) Door Jamb (Steel) 0.70m x 2.10m with paint ( see specs ) Wooden Shutters , 0.35m x 1.20m Wooden Shutters , 0.35m x 0.80m 1" x 8" x 400mm Air Ventillation ( Straight type ). Ceiling Ventillation Slate ( CV ) - Design 1 - 12" Materials of Wooden Stairs " x 4' x 8' Hardiflex Lite - from Glory Lumber " x 4' x 8' Hardiflex - from Glory Lumber

set set set set bf pc pc bf bf bf bf bf bf bf bf bf pc pc/bf pc/bf pc pc pc pc pc lot bf pc pc pc pc pc pc pc pc lot pc pc

2,800.00 720.00 720.00 720.00 7.50 410.00 720.00 22.50 36.00 19.50 19.50 19.50 19.50 19.50 36.00 6.00 28.00 18.50 36.00 260.00 230.00 203.00 383.00 245.00 25.00 23.00 680.00 680.00 680.00 680.00 450.00 318.00 380.00 140.00

13,000.00
250.00 260.00

4" C.W. Nails 3" C.W. Nails 2" C.W. Nails 1" C.W. Nails 3" Concrete Nails Stupa Cloth / Rugs

kg kg kg kg kg kg pc pc pc pc kg

30.00 32.00 35.00 38.00 60.00 25.00 165.00 110.00 135.00 14.50 30.00

Entrance Lockset , GULI 587 - ET - SS Lockset Schalge , Z53 PD ZAT

Lockset , Entrance Keyed Yale L/P Hinges w/ Screw , 3" x 3" G. I. Wire # 18

Sanding Paper # 120 Sanding Paper # 180 Sanding Paper # 220 Sanding Paper # 320 Vinyl Tiles , 0.30m x 0.30m Glazed Tiles , 0.10m x 0.10m Glazed Tiles , 0.150m x 0.150m Glazed Tiles , 0.20m x 0.20m Glazed Tiles , 0.20m x 0.30m Glazed Tiles , 0.30m x 0.30m Unglazed Tiles , 0.10m x 0.10m Unglazed Tiles , 0.20m x 0.20m Unglazed Tiles , 0.30m x 0.30m Vitrified Floor Tiles , 0.40m x 0.40m

pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc kg gal. can botl can can can can gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. kg gal. gal. gal. gal. gal.

7.50 7.50 8.50 8.50 10.65 6.50 8.00 16.00 18.50 26.00 5.00 8.00 20.00 32.00 1.00 0.45 35.00 20.00 230.00 65.00 1,020.00 260.00 625.00 1,020.00 320.00 370.00 280.00 330.00 330.00 320.00 218.00 275.00 230.00 425.00 425.00 485.00 485.00 320.00 315.00 290.00 250.00 15.00 90.00 360.00 360.00 250.00 330.00

Tekscrew with washer and rubber ( neoprene ) Blind rivets

Welding Rod Used Oil Polymer , 4 lit / can Hardiner , 100cc Polyurethane - top coat Polyurethane - reducer Polyurethane floor varnish sealer Polyurethane floor varnish top coat Concrete Sealer White Latex Putty White Finish Acrylic Latex Flat Acrylic Latex Semigloss Acrylic Latex Gloss Interior Primer & Sealer White Metal Primer Red Oxide Finish Liquid Tile Penetrating Sealer - Davies 5-530 Liquid Tile Cast - Davies 5-900 Liquid Tile Undercoat Primer - Davies 5-700 Liquid Tile Topcoat Flat White - Davies 5-500 Liquid Tile Semigloss White - Davies 5-515 Liquid Tile Gloss White - Davies 5-525 Epoxy Anti-corrosive Primer Latex Permacoat White Interior \ Exterior Latex White Concrete Neutralizer Patching Compound Paint Thinner Q.D.E Cream , 4 lit/gal Q.D.E Mahogany , 4 lit/gal Flatwall Enamel White , 4 lit/gal Glazing Putty

all Davies Products given by HIGHLA

Lacquer Primer Surfacer , 4 lit/gal Lacquer Putty , 4 lit/gal Automotive Lacquer , 4 lit/gal Lacquer Enamel , 4 lit//gal Lacquer Thinner , 4 lit/gal Wood Preservative , Cuprinol , 4 lit/gal Semi-Gloss Enamel , 4 lit/gal Boysen Wondercoat , 4 lit/gal Interior Primer & Sealer - Davies 1360 Prolux Putty - Davies 1000 Q.D.E. - Davies 400 Acrytex Cast Acrytex Primer Acrytex Topcoat Acrytex Reducer

gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. pc pc pc pc lot m pc pc pc pc lot pc lot pc pc pc pc pc set set pc pc pc m roll m

350.00 380.00 490.00 322.00 120.00 550.00 345.00 320.00 310.00 370.00 320.00 230.00 415.00 495.00 220.00 207.00 302.00 408.00 230.00 494.82 209.35 314.02 1,093.10 425.36 104.01 126.90 119.48 126.90 253.79 581.15 180.00 85.00 105.50 14.50 18.55 34.00 7.50 43.00 55.00 8.25 8.25 8.25 11.25 10.50 10.00

Concrete Sealer and Primer Flatwall Enamel White Acrylic Textured Paint Semi Gloss Latex #28 x 0.83m x 3.25m Spandek Profile , Pre Painted #28 x 18" x 4.0m Ridgeroll , Pre Painted #28 x 0.457m x 3.66m End Wall Flashing , Pre Painted #28 x 1.22m x 3.66m Capping
Roofing Accessories 0.30mm x 0.915m x L.S. Masterib 0.30mm x 0.457m x 8' Ridgeroll 0.30mm x 0.457m x 8' End Flashing 0.30mm x 0.457m x 8' Wall Flashing 0.30mm x 0.915m x 8' Wall Capping accessories 0.30mm x 0.457m x 4.0m Box Type Gutter accessories RSC Pipe 20mm x 3m Service Entrance Cap 20mm Mall. Conduit Clamp 20mm 3/4" dia. X 3m uPVC Pipe 15mm dia. uPVC Long Sweep Cut Out Box # 24 - 3" x 5" x 11' Fuse Cut Out ( Porcelain ) Fuse 15 A Fuse 20 A Fuse 30 A Switch Q - Matic Electrical Tape TW Solid Wire #8

TW Solid Wire #12 Utility Box Metal ( deep type ) , 2" x 4" Junction Box with complete screw & cover , 4" x 4" Safety Switch ( 250 V, 60 A) 8 holes Switch Plate & Cover One Gang Switch Plate & Cover Two Gang Switch Plate & Cover Three Gang Convenience Outlet with Plate & Cover Convenience Outlet for ACU Receptacle Porcelain , 2" uPVC Pipe , 1/2" x 3.0m Electrical Accessories. G. I. Nipple 3/8" x 3" ( sch. 40 ) G. I. Bushing Reducer , 3/8" x 1/2" G. I. Elbow, 1/2" x 90 ( sch. 40 ) " x 2" G.I. Nipple ( sch. 40 ) " x 12" G.I. Nipple ( sch 40 ) PVC Elbow with thread Blue ( one end ) , " x 90 PVC Coupling Blue , " dia " x " PVC Tee Blue with out thread PVC Elbow with out thread Blue , " x 90 PVC Elbow with out thread Blue ( one end ) , " x 45 " x 3.0m PVC Pipe Blue Water Closet Diamante Water Closet Diamante ( Pail Flush Type ) " dia Female Adaptor Blue Lavatory Bareware ( Sarah Model ) 3/8" dia AV/SP and Flexihose 1-" dia Lavatory P- Trap with Plug Orange PVC Solvent Cement , 400cc ( Neltex ) 2" dia PVC P-Trap with plug , Orange Lavatory Bracket without screw G.I. Laundry Sink ( ordinary ) PVC Septic Tank including accessories Kitchen Sink ( stainless ) Kitchen Sink , Ordinary G.I. " x 6" Sink Faucet " x 2" Lavatory Faucet " dia Brass Gate Valve ( stop cock ) " dia Water Meter " dia Hose Bib PVC Coupling Orange , 6" dia PVC Coupling Orange , 4" dia PVC Coupling Orange , 3" dia PVC Coupling Orange , 2" dia 1-" x 4" Lavatory Sink Strainer " x 4" Wall Faucet Floor Drain , 4" x 4" PVC Pipe Orange , 6" x 3.0m

m pc pc set set set set set set set pc lot pc pc pc pc pc pc pc pc pc pc pc set set pc set set pc can pc set pc pc pc pc pc pc set set pc pc pc pc pc pc pc pc pc

4.50 5.50 9.50 102.00 9.95 9.95 9.95 11.25 26.00 3.70 30.00 1,300.00 7.60 8.50 9.80 4.15 17.60 6.24 1.95 5.33 3.84 6.24 25.00 1,400.00 600.00 8.50 440.00 32.00 54.00 120.00 35.65 10.00 65.00 4,800.00 600.00 380.00 70.00 52.00 125.00 450.00 110.00 32.00 23.00 18.00 15.00 8.50 63.00 35.00 230.00

PVC Pipe Orange , 4" x 3.0m PVC Pipe Orange , 3" x 3.0m PVC Pipe Orange , 2" x 3.0m PVC Elbow Orange , 4" x 45 PVC Wye Orange , 4" x 2" PVC Wye Orange , 4" x 4" PVC Wye Orange , 6" x 4" PVC Cleanout , 3" dia PVC Cleanout , 4" dia PVC Elbow Orange , 2" dia. X 45 PVC P-Trap without plug Orange , 2" dia PVC P-Trap without plug Orange , 4" dia PVC Wye Orange , 4" x 3" PVC Tee Oange , 4" x 2" PVC Tee Oange , 4" x 4." PVC Elbow Orange , 2"x 90 PVC Elbow Orange , 4"x 90 PVC Elbow Orange , 6"x 90 PVC Elbow Orange , 3"x 45 PVC Elbow Orange , 2"x 45 PVC Wye Orange , 3" x 2" PVC Tee Orange , 4" x 4" PVC Pipe Gray , 1" x 3.0m Vulca Seal Teflon Tape Glass Window Steel Casement W - 1 , 1.20m x 1.40m Steel Casement W - 2 , 0.80m x 1.00m Steel Awning W - 3 , 0.90m x 1.40m Steel Casement W - 4 , 0.50m x 0.45m Decorative Arc Windows

pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc qrt roll set set set set set lot

200.00 89.70 72.00 26.45 46.00 55.00 64.00 16.10 27.03 4.20 35.65 63.25 50.60 12.00 28.25 5.20 8.70 10.20 16.67 14.00 32.20 28.25 20.04 182.50 2.40 5,200.00 2,100.00 1,000.00 1,575.00

405.00 2,500.00

LC 100 x 50 x 15 x 2mm x 5.85m LC 100 x 50 x 15 x 2mm x 3.0m LC 100 x 50 x 15 x 2mm x 5.30m LC 100 x 50 x 15 x 2mm x 5.00m LC 100 x 50 x 15 x 2mm x 3.25m LC 100 x 50 x 15 x 2mm x 2.50m LC 100 x 50 x 15 x 2mm x 2.15m LC 100 x 50 x 15 x 2mm x 3.85m LC 100 x 50 x 15 x 2mm x 1.0m LC 100 x 50 x 15 x 2mm x 1.30m LC 100 x 50 x 15 x 2mm x 1.75m LC 100 x 50 x 15 x 2mm x 2.50m LC 100 x 50 x 15 x 2mm x 2.80m
LC 150 x 75 x 20 x 3mm x 5.0m Materials of Steel Roof Truss

pc pc pc pc pc pc pc pc pc pc pc pc pc lot

at 75.00 / l.m. 225.00 397.50 375.00 243.75 187.50 161.25 288.75 75.00 97.50 131.25 187.50 210.00 768.22 at 152.727272 / l.m. 22,890.00

260.00 LC 100 x 50 x 14 x 2.0mm x 4.0m - PRH1 pc 32.00 Sag Rods , 12mm dia x 0.88m with N&W and 2" thrd at one pc end Peak Sag Rods , 12mm dia x 0.275m with N&W and 2" thrd pc one end 22.00 at 8.00 Bolt & Washer , 3/8" x 1" pc
Stikwell Glue Super Rugby Marble Gauge Strip Sahara Waterproofing Cement gal gal sq.m. roll kgs lot lot set 320.00 420.00 820.00 34.00 15.00 3,500.00 732.10 1,450.00 189.29 565.20

ladder Type Stair

Materials for Specialty Works PVC Door and Door Jamb with Louver 0.60m x 2.10m

Jalousie Windows 6 blades @ 0.45 ( Window Opening 0.45m x 0.56m high ) , W - 4 set Jalousie Windows 14 blades @ 0.60 ( Window Opening 0.60m x 1.200m high ) , W - 2 set

Jalousie Windows 12 blades @ 0.585 ( Window Opening 1..170m x 1.00mset ) , W - 3 918.45 high Jalousie Windows 14 blades @ 0.575 ( Window Opening 1.151m x 1.200m high ) , W - 1 set 1,084.24 Painting Materials Powerbond Acrylic Flooring Adhesive

lot
gal

#REF!
385.00

3.8kg

Products given by HIGHLANDS Manufacturing c/o TITA - 6319388 or 6343346

25 S.A. - Load Bering - Bianca - Jalousie Windows - Textured Plain

PARTICULARS

SPECS

Unit Material

MATERIAL 5% Cont TOT. MAT Labor 15% M.U.

LABOR Sub Tot 10% Vat TOT. LAB

TOTAL

STRUCTURAL Lay out Excavation GB - 1 GB - 2 GB - 3 Concreting Grade Beam - 1 Grade Beam - 2 Grade Beam - 3 Slab on Fill Lintel Beam Masonry Front Wall Right Side Wall Firewall Rear Wall T & B Wall Kitchen Counter Septic Vault Area Drain EXTERIOR Plastering Front Wall Right Side Wall Fire Wall Rear Wall Right Side Wall Fire Wall Rear Wall PAINTING Exterior Painting Exterior Wall Exterior Wall Specialty ROOF WORKS Roof Frame System Roof Materials INTERIOR textured ( area ) plain ( area ) duco / strip sq.m. sq.m. lot 45,900.00 1,143.00 550.00
47,593.00

Lay out

sq.m.

140.75

7.04

147.79

195.25

29.29

224.54

22.45

246.99

394.78

cu.m. cu.m. cu.m.

140.75

191.25 76.25 25.87

488.62

28.69 11.44 3.88

219.94 87.69 29.75

21.99 8.77 2.97

241.93 96.46 32.72

241.93 96.46 32.72 765.89 5,666.11 2,728.01 1,626.66 7,552.72 629.55 18,203.06 4,032.16 6,018.47 8,787.99 4,137.80 2,782.32 605.75 2,958.61 1,089.53 30,412.63 895.57 1,326.13 969.52 535.30 3,726.51 83,033.10 1,200.15 #REF! #REF! 9,417.00 16,018.10 25,435.10

GB - 1 GB - 2 GB - 3 75mm thk Slab wit 8mm rebar Lintel Beam

cu.m. cu.m. cu.m. cu.m. cu.m.

4,213.41 2,002.39 1,209.03 5,216.51 310.43

12,951.77

210.67 100.12 60.45 260.83 15.52

4,424.09 2,102.51 1,269.48 5,477.33 325.95

981.84 494.47 282.36 1,640.63 240.00

3,639.29

147.28 74.17 42.35 246.09 36.00

1,129.12 568.64 324.71 1,886.72 276.00

112.91 56.86 32.47 188.67 27.60

1,242.03 625.50 357.18 2,075.39 303.60

6" thk chb - Load Bearing 6" thk chb - Load Bearing 6" thk chb - Load Bearing 6" thk chb - Load Bearing 4" thk chb Conventional Method CHB Septic Vault 4" thk chb

sq.m. sq.m. sq.m. sq.m. sq.m. set set set

2,934.89 4,391.40 6,347.02 2,960.75 1,939.75 257.64 1,950.30 459.36

21,241.11

146.74 219.57 317.35 148.04 96.99 12.88 97.51 22.97

3,081.64 4,610.97 6,664.37 3,108.79 2,036.73 270.52 2,047.81 482.33

751.40 1,112.65 1,678.75 813.45 589.40 265.00 720.00 480.00

6,410.65

112.71 166.90 251.81 122.02 88.41 39.75 108.00 72.00

864.11 1,279.55 1,930.56 935.47 677.81 304.75 828.00 552.00

86.41 127.95 193.06 93.55 67.78 30.48 82.80 55.20

950.52 1,407.50 2,123.62 1,029.01 745.59 335.23 910.80 607.20

Exterior Wall Exterior Wall Exterior Wall Exterior Wall Exterior Wall Exterior Wall Exterior Wall

sq.m. sq.m. sq.m. sq.m. sq.m. sq.m. sq.m.

160.66 237.91 173.93 152.90 725.40

8.03 11.90 8.70 7.65 -

168.70 249.80 182.63 160.55 -

574.60 850.85 622.05 296.25 2,343.75

86.19 127.63 93.31 44.44 -

660.79 978.48 715.36 340.69 -

66.08 97.85 71.54 34.07 -

726.87 1,076.33 786.89 374.76 -

Tool Joint

2,295.00 57.15 27.50

48,195.00 1,200.15 577.50

27,540.00 #REF!
#REF!

4,131.00 #REF!

31,671.00 #REF!

3,167.10 #REF!

34,838.10 #REF!

C-Channels or equivalent Rib Type - Prepainted

lot lot

6,800.00 11,882.00
18,682.00

340.00 594.10

7,140.00 12,476.10

1,800.00 2,800.00
4,600.00

270.00 420.00

2,070.00 3,220.00

207.00 322.00

2,277.00 3,542.00

Plastering Tool Joint Restraining Works Front Wall Right Side Wall Fire Wall Rear Wall T & B Wall Carpentry Fascia Board Ceiling Eaves ` ELECTRICAL/PLUMBING Electrical Plumbing water closet - pail flush type 1" x 10" Rough Lumber " x 4' x 8' Hardilite mts sq.m. 1,978.80 2,549.90
4,528.70

Perimeter of Doors and Windows Interior Wall Interior Wall Interior Wall Interior Wall Interior Wall

lot sq.m. sq.m. sq.m. sq.m. sq.m.

750.44 68.44 101.34 152.90 74.09 130.37

1,277.58

37.52 3.42 5.07 7.65 3.70 6.52

787.96 71.86 106.41 160.55 77.79 136.89

132.60 196.35 296.25 143.55 252.60

1,021.35

19.89 29.45 44.44 21.53 37.89

152.49 225.80 340.69 165.08 290.49

15.25 22.58 34.07 16.51 29.05

167.74 248.38 374.76 181.59 319.54

787.96 239.60 354.79 535.30 259.38 456.43 2,633.46 2,429.18 3,955.38 6,384.55

98.94 127.50

2,077.74 2,677.40

277.82 1,010.26
1,288.08

41.67 151.54

319.49 1,161.80

31.95 116.18

351.44 1,277.98

lot lot

2,216.60 6,405.53

110.83 320.28

2,327.43 6,725.81

900.00 900.00

135.00 135.00

1,035.00 1,035.00

103.50 103.50

1,138.50 1,138.50

3,465.93 3,465.93 7,864.31 7,864.31 7,465.13 7,022.45 14,487.57 #REF!

DOORS \ WINDOWS \ JAMBS \ FRAMES Doors Panel & Flush Doors Windows All Jalousie Window

doors and accessories aluminum frames

set set

6,820.50 5,820.62 12,641.12

341.03 291.03

7,161.53 6,111.65

240.00 720.00 960.00

36.00 108.00

276.00 828.00

27.60 82.80

303.60 910.80

TOTAL

123,874.85

134,823.72

#REF!

#REF!

PROJECT ESTIMATE
PROJECT : Eastwood Greenview Subdivision - Phase 3 SUB - PROJECT : Proposed (25) sq.m. BIANCA House Model ( Load Bearing ) Budget Reference : Housing Budget Amount : Php Filename : ITEM CODE A Area
A-001 A-002 A-003 A-004 A-005 A-006 A-007 A-008 A-009 A-010 A-012 A-013

P.E. # : EG - 354 - 003 Date : 11 - 18 - 003 Version : 2.0

C:\ROLLY\Projects\Montalban\housing study\Phase 3\Load Bearing - Study\S.A - Bianca\New Price\Final Design

ITEM DESCRIPTION MATERIALS 25.00

CEMENT STEEL BARS GRAVEL and SAND CONCRETE PRODUCTS LUMBER HARDWARES PAINTS ROOFING ELECTRICAL PLUMBING and SANITARY STEEL, METAL and GLASS OTHERS

UNIT m

QTY

UNIT COST

TOTAL COST

REMARKS

15,149.92 10,311.86 2,409.42 8,272.80 9,370.00 766.80 6,127.40 11,882.00 2,216.60 6,290.53 7,180.62 7,000.00

A B
B - 001 B - 002 B - 003 B - 004 B - 005 B - 006 B - 007 B - 008 B - 009

Material Cost 5% Mark Up Total Material Cost LABOR COST

Layout and Excavation Concreting Works Masonry Works Tinsmithry Works Carpentry Works Painting Works Electrical Works Plumbing / Sanitary Works Others / Specialty Works

86,977.95 4,348.90 91,326.84

488.62 3,639.29 9,775.75 2,800.00 1,528.08 3,600.00 900.00 900.00 2,520.00

B C B+C D B+C+D

Labor Cost 15% Mark Up Sub Total 10% VAT Total Labor Cost

26,151.73 3,922.76 30,074.49 3,007.45 33,081.94

4,976.35 Cost per M NOTE: Unit cost are based on prevailing prices as of October 18, 2003. Same prices were used in ACER PE revision APPROVED BY: Juanito Anico
Division Head - Tech'l Support

PROJECT COST

124,408.79

PREPARED BY: Rolly N. Cacanindin

Proj. Estimator

CHECKED BY: Catherine G. Lobo

PDD - Dep't Head

NOTED BY: Mr. Pat Liao

Vice Chief Operating Officer

Mr. Hans Yeh

1 of 5

Chief Operating Officer

0.301

PROJECT ESTIMATE
PROJECT : Eastwood Greenview Subdivision - Phase 3 SUB - PROJECT : Proposed (25) sq.m. BIANCA House Model ( Load Bearing ) Budget Reference : Housing Budget Amount : Php Filename : ITEM CODE A
A-001 C:\ROLLY\Projects\Montalban\housing study\Phase 3\Load Bearing - Study\S.A - Bianca\New Price\Final Design

P.E. # : EG - 354 - 003 Date : 11 - 18 - 003 Version : 2.0

ITEM DESCRIPTION MATERIALS

Cement Ordinary Cement , Portland ( 40 kg ) Ready Mix Concrete ( 2000 PSI) (G-1) Ready Mix Concrete ( 2500 PSI) (G-1) PVC Solvent Cement , 400cc (Neltex) Sub Total Steel Bars Deformed Bar,7mm x 6.0 m Gr.33 Deformed Bar,8mm x 6.0 m Gr.33 Deformed Bar,10mm x 6.0 m Gr.33 Deformed Bar,10mm x 7.50 m Gr.33 Deformed Bar,12mm x 6.0 m Gr. 33 Deformed Bar,12mm x 7.50 m Gr. 33 Sub Total Sand & Gravel Gravel ( G-1) Sand White Sub Total

UNIT

QTY

UNIT COST

TOTAL COST

REMARKS

bag m m can

58.21 1.93 2.68 1.00

115.00 1,772.50 1,834.00 115.00

6,693.71 3,423.14 4,918.06 115.00 15,149.92

A-002

pc pc pc pc pc pc

4.00 44.30 83.00 1.10 10.00 2.00

38.05 49.77 77.70 97.02 111.93 139.86

152.21 2,204.81 6,449.10 106.72 1,119.30 279.72 10,311.86 527.21 1,882.21 2,409.42 720.00 784.80 4,377.80 714.40 1,360.80 315.00 8,272.80 2,800.00 720.00 1,350.00 120.00 900.00 1,920.00 560.00 1,000.00 9,370.00 7.50 9.60 12.25 7.60 18.00 165.00 135.00 110.00 130.50 171.35 766.80

A-003

m m Concrete Products

1.20 4.83

440.00 390.00

A-004 CHB 4" x 8" x 16" NLB CHB 4" x 8" x 16" NLB Stretcher Block, 6" Half Block, 6" L Corner Block, 6" Beam Block, 6"

pc pc pc pc pc pc Sub Total

100.00 109.00 413.00 76.00 108.00 25.00

7.20 7.20 10.60 9.40 12.60 12.60

A-005

Lumber / Sash Work D - 1 , 0.90m x 2.10m Ordinary Panel Door D - 2 , ( 1 SM ) - 0.70m x 2.10m D - 3 , ( PVC ) - 0.60m x 2.10m Coco Lumber 2" x 4" x 12' 2" x 2" x 8' Rough Lumber 1" x 10" x 8' Rough Lumber Ceiling Ventilation Slate - Design 1 - 12" with wire insect screen "x 4"x 8' Hardilite Sub Total Hardwares 4" C.W. Nails 3" C.W. Nails 2" C.W. Nails 1" C.W. Nails 3" Concrete Nails Lockset, Entrance Guli 587 ET SS Yale Lockset , US 32 ( Taiwan ) Lockset Schalage , Z53 PD ZAT L/P Hinges w/ Screw, 3" x 3" G. I. Wire # 18 Sub Total

set pc pc bf bf bf set pc

1.00 1.00 1.00 16.00 40.00 53.33 4.00 4.00

2,800.00 720.00 1,350.00 7.50 22.50 36.00 140.00 250.00

A-006

kg kg kg kg kg pc pc pc pc kg

0.25 0.30 0.35 0.20 0.30 1.00 1.00 1.00 9.00 5.71

30.00 32.00 35.00 38.00 60.00 165.00 135.00 110.00 14.50 30.00

A-007

Painting Painting of Structures (as per quotation-all Textured) Used Oil Wood preserative, Cuprinol, 4 lit/gal Sub Total Roofing/Tinsmithry Roofing Materials - Rib Type Sub Total

lot gal. gal.

1.00 0.87 0.20

6,000.00 20.00 550.00

6,000.00 17.40 110.00 6,127.40

A-008

lot

1.00

11,882.00

11,882.00 11,882.00

PREPARED BY: Rolly N. Cacanindin

Proj. Estimator

APPROVED BY: Juanito Anico

Division Head - Tech'l Support

CHECKED BY: Catherine G. Lobo

PDD - Dep't Head

NOTED BY: Mr. Pat Liao

Vice Chief Operating Officer

Mr. Hans Yeh

Chief Operating Officer 2 of 5

PROJECT ESTIMATE
PROJECT : Eastwood Greenview Subdivision - Phase 3 SUB - PROJECT : Proposed (25) sq.m. BIANCA House Model ( Load Bearing ) Budget Reference : Housing Budget Amount : Php Filename : ITEM CODE
A-009 C:\ROLLY\Projects\Montalban\housing study\Phase 3\Load Bearing - Study\S.A - Bianca\New Price\Final Design

P.E. # : EG - 354 - 003 Date : 11 - 18 - 003 Version : 2.0

ITEM DESCRIPTION
Electrical ( excluding csep ) Switch Q - Matic 2" Porcelain Receptacle Split Knob Switch Plate and Cover One Gang Switch Plate and Cover Three Gang Convenience Outlet ( T - Slot ) Safety Swich 2PST - 30A Cut out box , 3" x 5" x 11" Cut out porcelain with screw , 4" 2" x 4" Utility Box ( Deep Type ) 4" x 4" Junction Box with screw & cover Fuse 15 A Fuse 20 A Fuse 30 A TW Wire # 10 ( Stranded ) TW Wire # 12 ( Solid ) TW Wire # 14 ( Solid ) Electrical Tape Aircon Outlet with grounding uPVC Corrugated Flexible Pipe , " dia uPVC Electrical Conduit Pipe , " dia x 3.0m " uPVC Elbow Long Radius Sub Total

UNIT
pc pc pc pc pc pc set pc pc pc pc pc pc pc m m m roll pc m pc pc

QTY
9.00 11.00 30.00 1.00 4.00 8.00 1.00 1.00 8.00 8.00 3.00 2.00 2.00 2.00 18.00 65.00 68.00 1.00 2.00 18.00 12.00 8.00

UNIT COST
12.50 7.50 1.00 10.50 10.50 14.00 180.00 80.00 5.00 5.50 10.00 9.00 9.00 9.00 7.20 4.30 3.20 18.00 76.00 6.80 32.00 12.00

TOTAL COST
112.50 82.50 30.00 10.50 42.00 112.00 180.00 80.00 40.00 44.00 30.00 18.00 18.00 18.00 129.60 279.50 217.60 18.00 152.00 122.40 384.00 96.00 2,216.60 9.80 4.15 12.60 125.00 480.00 31.20 26.65 33.60 17.00 84.00 54.00 64.00 10.00 15.00 52.00 480.00 96.00 70.00 185.00 224.00 11.70 58.00 100.00 96.00 52.00 165.00 84.00 79.35 248.40 16.68 54.00 32.00

REMARKS

A-010

Sanitary and Plumbing G. I. Elbow, 1/2" x 90 ( sch. 40 ) " x 2" G.I. Nipple ( sch. 40 ) " x 12" G.I. Nipple ( sch 40 ) " dia Brass Gate Valve ( stop cock ) " dia Water Meter PVC Elbow with thread Blue , " x 90 " x " PVC Tee Blue " x 90 PVC Elbow G. I. Bushing Reducer , 3/8" x 1/2" G. I. Nipple 3/8" x 3" ( sch. 40 ) 1-" dia Lavatory P- Trap with Plug 3/8" dia Lavatory AV/SP and Flexihose Lavatory Bracket without screw 1-" x 4" Lavatory Sink Strainer " x 2" Lavatory Faucet Lavatory Bareware ( sarah ) " dia hose bib " x 6" Sink Faucet Kitchen Sink ( porcelain coated ) " x 3.0m PVC Pipe Blue PVC Coupling Blue , " dia PVC Tee Orange , 4" x 4" PVC Elbow Orange , 2"x 90 PVC Wye Orange , 4" x 2" PVC Wye Orange , 4" x 3" PVC Wye Orange , 4" x 4" PVC Cleanout , 4" dia PVC Elbow Orange , 4" x 45 PVC Elbow Orange , 3" x 90 PVC Elbow Orange , 3" x 45 1-" dia Lavatory P- Trap with Plug 2" dia K. Sink P- Trap with Plug

pc pc pc pc pc pc pc pc set set pc pc set pc pc pc pc set set pc pc pc pc pc pc pc pc pc pc pc pc pc

1.00 1.00 1.00 1.00 1.00 5.00 5.00 7.00 2.00 2.00 1.00 2.00 1.00 1.00 1.00 1.00 2.00 1.00 1.00 7.00 6.00 1.00 10.00 2.00 1.00 3.00 3.00 3.00 12.00 1.00 1.00 1.00

9.80 4.15 12.60 125.00 480.00 6.24 5.33 4.80 8.50 42.00 54.00 32.00 10.00 15.00 52.00 480.00 48.00 70.00 185.00 32.00 1.95 58.00 10.00 48.00 52.00 55.00 28.00 26.45 20.70 16.68 54.00 32.00

PREPARED BY: Rolly N. Cacanindin

Proj. Estimator

APPROVED BY: Juanito Anico

Division Head - Tech'l Support

CHECKED BY: Catherine G. Lobo

PDD - Dep't Head

NOTED BY: Mr. Pat Liao

Vice Chief Operating Officer

Mr. Hans Yeh

Chief Operating Officer 3 of 5

PROJECT ESTIMATE
PROJECT : Eastwood Greenview Subdivision - Phase 3 SUB - PROJECT : Proposed (25) sq.m. BIANCA House Model ( Load Bearing ) Budget Reference : Housing Budget Amount : Php Filename : ITEM CODE
A-010 C:\ROLLY\Projects\Montalban\housing study\Phase 3\Load Bearing - Study\S.A - Bianca\New Price\Final Design

P.E. # : EG - 354 - 003 Date : 11 - 18 - 003 Version : 2.0

ITEM DESCRIPTION
Sanitary and Plumbing Teflon Tape Water Closet , Bareware ( Flush Type ) Floor Drain , 4" x 4" PVC Pipe Orange , 3" x 3.0m PVC Pipe Orange , 4" x 3.0m PVC Pipe Orange , 2" x 3.0m PVC Coupling , 4" PVC Tee Orange , 4" x 2" Sub Total Steel, Metal & Glass Jalousie Window W - 1 Jalousie Window W - 2 Jalousie Window W - 3 Door Jamb (Steel) 0.90m x 2.10m painted with epoxy primer and Two ( 2 ) coats of QDE white finish Door Jamb (Steel) 0.70m x 2.10m painted with epoxy primer and Two ( 2 ) coats of QDE white finish Sub Total

UNIT
roll pc pc pc pc pc pc pc

QTY
1.00 1.00 1.00 4.00 8.00 1.00 7.00 1.00

UNIT COST
2.40 520.00 35.00 172.00 215.00 78.00 23.00 15.00

TOTAL COST
2.40 520.00 35.00 688.00 1,720.00 78.00 161.00 15.00

REMARKS

6,290.53
set set set pc pc 4.00 1.00 1.00 1.00 1.00 1,084.24 565.20 918.45 680.00 680.00 4,336.97 565.20 918.45 680.00 680.00

A-012

7,180.62

A-013 Roof Frame

Others lot Sub Total 1.00 7,000.00 7,000.00

7,000.00 #VALUE!

SUB - TOTAL

PREPARED BY: Rolly N. Cacanindin

Proj. Estimator

APPROVED BY: Juanito Anico

Division Head - Tech'l Support

CHECKED BY: Catherine G. Lobo

PDD - Dep't Head

NOTED BY: Mr. Pat Liao

Vice Chief Operating Officer

Mr. Hans Yeh

Chief Operating Officer

4 of 5

PROJECT ESTIMATE
PROJECT : Eastwood Greenview Subdivision - Phase 3 SUB - PROJECT : Proposed (25) sq.m. BIANCA House Model ( Load Bearing ) Budget Reference : Housing Budget Amount : Php Filename : ITEM CODE B
B-001 1.0 2.0 C:\ROLLY\Projects\Montalban\housing study\Phase 3\Load Bearing - Study\S.A - Bianca\New Price\Final Design

P.E. # : EG - 354 - 003 Date : 11 - 18 - 003 Version : 2.0

ITEM DESCRIPTION LABOR

LAY OUT AND EXCAVATION Layout and Clearing Excavation Works a ) GB - 1 b ) GB - 2 c ) GB - 3

UNIT

QTY

UNIT COST

TOTAL COST

REMARKS

m m m m

25.00 1.22 0.49 0.17

7.81 156.25 156.25 156.25

195.25 191.25 76.25 25.87

Sub Total
B-002 1.0 2.0 3.0 3.0 4.0 B-003 1.0 2.0 3.0 4.0 CHB Laying , 4" CHB Laying , 6" Construction of Septic Vault Plastering - exterior Tool Joint - exterior Tool Joint - interior 5.0 6.0 B-004 1.0 B-005 1.0 2.0 3.0 4.0 B-006 1.0 B-007 1.0 B-008 1.0 B-009 1.0 2.0 Painting of of Structure Const. of Kitchen Counter Const. of Area Drain Concreting of GB - 1 Concreting of GB - 2 Concreting of GB - 3 Concreting of Slab on Fill with Base Preparation Concreting of Lintel Beam CONCRETING WORKS m m m m l.m. 1.45 0.73 0.42 1.88 10.00 675.50 675.50 675.50 875.00 24.00

488.62
981.84 494.47 282.36 1,640.63 240.00

Sub Total
MASONRY WORKS m m unit m m m set set 8.42 51.25 1.00 31.50 16.90 35.80 1.00 4.00 70.00 85.00 720.00 65.00 25.00 25.00 265.00 120.00

3,639.29
589.40 4,356.25 720.00 2,047.50 422.55 895.05 265.00 480.00

Sub Total
TINSMITHRY WORKS Installation of Roofing Materials lot 1.00 2,800.00

9,775.75
2,800.00

Sub Total
CARPENTRY / SASH WORKS Installaton of Fascia Board Installaton of Ceiling Boards / Eaves Installaton of Air Ventillation Installaton of Doors and Jambs l.m. sq.m. set set 18.52 9.20 4.00 3.00 15.00 75.00 80.00 80.00

2,800.00
277.82 690.26 320.00 240.00

Sub Total
PAINTING WORKS lot 1.00 3,600.00

1,528.08
3,600.00

Sub Total
ELECTRICAL WORKS Installation of Wirings, Devices, Fixtures and Roughing - ins lot 1.00 900.00

3,600.00
900.00

Sub Total
PLUMBING / SANITARY WORKS Installation of Fixtures, Fittings and Roughing - ins of pipes lot 1.00 900.00

900.00
900.00

Sub Total
OTHERS Installation of Roof Frame System Installation of Jalousie Windows set set 1.00 6.00 1,800.00 120.00

900.00
1,800.00 720.00

Sub Total
B TOTAL LABOR COST

2,520.00 26,151.73

PREPARED BY: Rolly N. Cacanindin

Proj. Estimator

APPROVED BY: Juanito Anico

Division Head - Tech'l Support

CHECKED BY: Catherine G. Lobo

PDD - Dep't Head

NOTED BY: Mr. Pat Liao

Vice Chief Operating Officer

Mr. Hans Yeh

Chief Operating Officer 5 of 5

Material Description Ordinary Portland Cement Ready Mix Concrete ( 2000 PSI; G-1) Ready Mix Concrete ( 2500 PSI; G-1) Ready Mix Concrete ( 2500 PSI ; G-3/4) Ready Mix Concrete ( 3000 PSI; G-1) Ready Mix Concrete ( 3000 PSI; G-3/4) Pumpcrete ABC Tile Grout PVC Solvent , 400 cc Vulca Seal 7mm dia x 6m Def. Bar 8mm dia x 6m Def. Bar 8mm dia x 7.5m Def. Bar 10mm dia x 6m Def. Bar 10mm dia x 7.5m Def. Bar 10mm dia x 9m Def. Bar 12mm dia x 6m Def. Bar 12mm dia x 7.5m Def. Bar 12mm dia x 9m Def. Bar 12mm dia x 12m Def. Bar 16mm dia x 6m Def. Bar 16mm dia x 7.5m Def. Bar 16mm dia x 9m Def. Bar Gravel ( G-3/4) Gravel ( G-1) Sand White CHB, 4 in. Non-Load Bearing CHB, 4 in. Load Bearing CHB, 6 in. Non-Load Bearing CHB, 6 in. Load Bearing L Corner Block Single End Block Cut Sealed End Block H - Block Cut Half Block Stretcher Block , 6" Stretcher Block , 4" Beam Block D-1, Panel Door ( 0.90m x 2.10m ) D-2,Flush Door ( 2S0 ) 0.80m x 2.10m D-3,Flush Door (1SM) 0.70m x 2.10m D-4,Flush Door (1SM) 0.60m x 2.10m Coco Lumber 2" x 4" x 12' 0.80m x 2.10m D Jamb ( 2" x 4" )

Unit bag m m m m m bag can qrt pc pc pc pc pc pc pc pc pc pc pc pc pc m m m pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc bf pc bf bf bf bf

Total Quantity 58.21 1.93 2.68

4.00 44.30 83.00 1.10 10.00 2.00

1.20 4.83 100.00

108.00

76.00

413.00 109.00 25.00 1.00 1.00 1.00 16.00 -

2" x 2" x 12' Rough Lumber 2" x 2" x 10' Rough Lumber 2" x 2" x 8.5' Rough Lumber 2" x 2" x 8' Rough Lumber

40.00

2" x 2" x 3' Rough Lumber 2" x 2" x 6' S4S Lumber 2" x 2" x 7' S4S Lumber 1" x 10" x 8' Rough Lumber
"x 4"x 8' Ordinary Plywood 1/4" x 4' x 8' Reject Plywood 6mm x 4' x 8' Hardiflex " x 4' x 8' Hardiflex Lite - from Glory Lumber "x 4"x 8' Marine Plywood accessories for hardiflex connected to chaanels 1" x 4" Rough Lumber Door Jamb (Steel) 0.90m x 2.10m Door Jamb (Steel) 0.80m x 2.10m Door Jamb (Steel) 0.70m x 2.10m Door Jamb (Steel) 0.60m x 2.10m Wooden Shutters , 0.35m x 1.20m Wooden Shutters , 0.35m x 0.80m Ceiling Ventillation Slate ( CV ) - Design 1 - 12" Wooden Stairs and complete accessories 4" C.W. Nails 3" C.W. Nails 2" C.W. Nails 1" C.W. Nails or Equivalent 3" Concrete Nails Stupa Cloth / Rugs

bf bf bf bf pc pc pc pc pc sq.m bf pc pc pc pc set set set lot kg kg kg kg kg kg pc pc pc pc kg pc pc pc pc pc pc pc pc pc pc pc pc pc pc pc kg gal. can botl can can 53.33

4.00

1.00 1.00 1.00

4.00

0.25 0.30 0.35 0.20 0.30 1.00 1.00 1.00 9.00 5.71

Entrance Lockset , GULI 587 - ET - SS Lockset Schalge , Z53 PD ZAT

Lockset , Entrance Keyed Yale L/P Hinges w/ Screw , 3" x 3" G. I. Wire # 18 Sanding Paper # 120 Sanding Paper # 180 Sanding Paper # 220 Sanding Paper # 320 Vinyl Tiles , 0.30m x 0.30m Glazed Tiles , 0.10m x 0.10m Glazed Tiles , 0.20m x 0.20m Glazed Tiles , 0.20m x 0.30m Glazed Tiles , 0.30m x 0.30m Unglazed Tiles , 0.10m x 0.10m Unglazed Tiles , 0.20m x 0.20m Unglazed Tiles , 0.30m x 0.30m Vitrified Floor Tiles , 0.40m x 0.40m Tekscrew with washer and rubber ( neoprene ) Blind rivets Welding Rod Used Oil Polymer , 4 lit / can Hardiner , 100cc Polyurethane - top coat Polyurethane - reducer

Polyurethane floor varnish sealer Polyurethane floor varnish top coat Concrete Sealer White Latex Putty White Finish Acrylic Latex Flat Acrylic Latex Semigloss Acrylic Latex Gloss Interior Primer & Sealer White Metal Primer Red Oxide Finish Liquid Tile Penetrating Sealer - Davies 5-530 Liquid Tile Cast - Davies 5-900 Liquid Tile Undercoat Primer - Davies 5-700 Liquid Tile Topcoat Flat White - Davies 5-500 Liquid Tile Semigloss White - Davies 5-515 Liquid Tile Gloss White - Davies 5-525 Epoxy Anti-corrosive Primer Latex Permacoat Flat Interior / Exterior Latex White Concrete Neutralizer Patching Compound Paint Thinner Q.D.E Cream , 4 lit/gal Q.D.E Mahogany , 4 lit/gal Flatwall Enamel White , 4 lit/gal Glazing Putty Lacquer Primer Surfacer , 4 lit/gal Lacquer Putty , 4 lit/gal Automotive Lacquer , 4 lit/gal Lacquer Enamel , 4 lit//gal Lacquer Thinner , 4 lit/gal Wood Preservative , Cuprinol , 4 lit/gal Boysen Wondercoat , 4 lit/gal Interior Primer & Sealer - Davies 1360 Prolux Putty - Davies 1000 Q.D.E. - Davies 400 Acrytex Cast Acrytex Primer Acrytex Topcoat Acrytex Reducer Concrete Sealer and Primer Flatwall Enamel White Acrylic Textured Paint Semi Gloss Latex

can can gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal. gal.

0.20

#28 x 0.88m x 3.22m Spandek Profile , Pre Painted #28 x 0.457m x 3.66m End Wall Flashing , Pre Painted #28 x 0.457m x 2.44m Ridgeroll , Pre Painted #26 x 1.22m x 3.66m Capping , Pre Painted
Roofing Accessories 0.30mm x 0.915m x L.S. Masterib 0.30mm x 0.457m x 8' Ridgeroll 0.30mm x 0.457m x 8' End Flashing 0.30mm x 0.457m x 8' Wall Flashing 0.30mm x 0.915m x 8' Wall Capping

pc pc pc pc lot m pc pc pc pc

accessories 0.30mm x 0.457m x 4.0m Box Type Gutter accessories RSC Pipe 20mm x 3m Service Entrance Cap 20mm Mall. Conduit Clamp 20mm 3/4" dia. X 3m uPVC Pipe 3/4" dia. uPVC Long Sweep Cut Out Box 3" x 5" x 11' Fuse 15 A Fuse 20 A Fuse 30 A TW Stranded Wire #10 ( 5.5mm) TW Stranded Wire #12 ( 3.5mm) TW Stranded Wire #14 ( 2.0mm) TW Stranded Wire #12 ( 3.5mm) Utility Box Metal, 2" x 4" Junction Box 2" x 4" Safety Switch ( 250 V, 30 A) Switch Plate & Cover One Gang Switch Plate & Cover Two Gang Convenience Outlet Receptacle Porcelain 3" uPVC Pipe 1/2" x 3m Flex Corr. Pipe 1/2" 1/2" uPVC Elbow Long Radius G. I. Nipple 3/8" x 2" G. I. Nipple 1/2" x 2" G. I. Bushing 3/8" x 1/2" G. I. Elbow, 1/2" x 90 PVC Elbow w/ TR Blue , 1/2" PVC Coupling Blue , 1/2" PVC Elbow Blue , 1/2" PVC Tee Blue , 1/2" x 1/2" PVC Pipe Blue 1/2" x 3m Brass Gate Valve 1/2" Water Closet Diamante ( Flush Type ) Lavatory ( Sarah ) Lav. AV / SP 3/8" x 1/2" ( Flx-Hs) Lav P trap w/ Plug 1 1/4" Lav. Bracket w / Screw 16"x24" Ordinary G.I. Kitchen Sink Sink Faucet 1/2" x 6" Lavatory Faucet 1/2" Wall Faucet 1/2" Floor Drain 4" x 4" Water Meter PVC Pipe Orange 4" x 3m PVC Pipe Orange 3" x 3m PVC Pipe Orange 2" x 3m PVC Elbow Orange , 4" x 45 PVC Wye Orange , 4" x 3" PVC Wye Orange , 4" x 4" PVC Clean Out 4"

lot pc lot pc pc pc pc pc set pc pc pc m m m m pc pc set set set set set pc m pc pc pc pc pc pc pc pc pc pc set set set set set set pc set set set pc set pc pc pc pc pc pc pc

PVC Wye Orange , 4" x 2" P-Trap w/o Plug Orange 2" P-Trap w/o Plug Orange 3" P-Trap w/o Plug Orange 4" PVC Tee Orange , 4" x 4" PVC Tee Red. Orange , 4" x 2" PVC Bushing Reducer 3" x 2" PVC Elbow Orange , 3" dia. X 90 PVC Elbow Orange , 2" dia. X 90 PVC Tee Orange , 2" x 2" Wire Gutter Strainer , 3"

pc pc pc pc pc pc pc pc pc pc pc

Steel Casement W - 1 , 1.20m x 1.40m Steel Casement W - 2 , 1.20m x 0.70m Steel Awning W - 3 , 0.90m x 1.40m Steel Casement W - 4 , 0.50m x 0.45m Window Shutters , 0.35m x 1.20m Window Shutters , 0.35m x 0.80m Stikwell Glue Super Rugby Marble Gauge Strip Sahara Waterproofing Cement Materials for Specialty Works PVC Door and Door Jamb with Louver 0.60m x 2.10m

set set set set set set gal gal sq.m. roll kg lot set

Jalousie Windows 6 blades @ 0.45 ( Window Opening 0.45m x 0.56m high ) , W - 4 set Jalousie Windows 12 blades @ 0.585 ( Window Opening 1..170m x 1.00m high ) , W - 3 set Jalousie Windows 14 blades @ 0.60 ( Window Opening 0.60m x 1.200m high ) , W - 2 set Jalousie Windows 14 blades @ 0.575 ( Window Opening 1.151m x 1.200m high ) , W - 1 set PRH1 -1 , LC 100 x 50 x 14 x 2.0mm x 4.0m Sag Rods , 12mm dia x 0.88m with N&W and 2" thrd at one end Peak Sag Rods , 12mm dia x 0.275m with N&W and 2" thrd at one end Painting Materials pcs pcs pcs

lot gal lot lot lot pc

Powerbond Acrylic Flooring Adhesive chb for front wall chb for rear wall chb for common wall Bolt & Washer , 3/8" x 1"

Project : Location : Subject :

Structural Estimates

Design Criteria : Class Mixture = D B Front Wall No. of units area of zocallo above floor line ( include openings ) door - 1 windows at front Computation: Total Net Area No. of CHB Mortar and Filler volume per pc Plain Cement Finish: Portland Cement, 40 kg Sand Reinforcement vertical bar horizontal bar Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Cement, 40kg Sand L Corner Block Half - Block Stretcher Block Beam Block 10mm dia x 6m Def. Bar #18 G.I. Tie Wire = = = = = = = = 5.99 bags 0.45 cu.m. 31.00 19.00 56.00 4.00 pcs. pcs. pcs. pcs. = = 30.00 0.15 kgs. = = 6.00 pcs 5.00 pcs = = = = = 1.00 unit 12.65 1.89 1.92 sq.m. sq.m. sq.m. sq.m.

= = = = =

8.84 sq.m. 114.00 pcs 0.0068 cu.m./pc 5.99 bags. 0.45 cu.m.

11.00 pcs. 0.15 kgs.

SUMMARY OF LABOR: CHB LAYING , 6"

8.84

Project : Location : Subject :

Structural Estimates

Design Criteria : Class Mixture = D B Right Side Wall No. of units area of zocallo above floor line ( include openings ) windows Computation: Total Net Area No. of CHB Mortar and Filler volume per pc Plain Cement Finish: Portland Cement, 40 kg Sand Reinforcement vertical bar horizontal bar Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Cement, 40kg Sand L Corner Block Half - Block Stretcher Block Beam Block 10mm dia x 6m Def. Bar #18 G.I. Tie Wire = = 64.00 0.32 kgs. = = 8.00 pcs 8.00 pcs = = = = 1.00 unit - sq.m. 14.85 sq.m. 1.76 sq.m.

= = = = =

13.09 sq.m. 169.00 pcs 0.0068 cu.m./pc 8.88 bags. 0.66 cu.m.

= = = = = = = =

8.88 bags 0.66 cu.m. 49.00 13.00 95.00 9.00 pcs. pcs. pcs. pcs.

16.00 pcs. 0.32 kgs.

SUMMARY OF LABOR: CHB LAYING , 6"

13.09

Project : Location : Subject :

Structural Estimates

Design Criteria : Class Mixture = D B

Firewall / Left Side Elevation No. of units area of zocallo above floor line ( include openings ) door - 1 windows at front Computation: Total Net Area No. of CHB Mortar and Filler volume per pc Plain Cement Finish: Portland Cement, 40 kg Sand Reinforcement vertical bar horizontal bar Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Cement, 40kg Sand L Corner Block Half - Block Stretcher Block Beam Block 10mm dia x 6m Def. Bar #18 G.I. Tie Wire = = 144.00 0.72 kgs. = = 12.00 pcs 12.00 pcs = = = = = 1.00 unit 19.75 sq.m. sq.m. sq.m. sq.m.

= = = = =

19.75 sq.m. 255.00 pcs 0.0068 cu.m./pc 13.40 bags. 1.00 cu.m.

= = = = = = = =

13.40 bags 1.00 cu.m. 12.00 24.00 189.00 12.00 pcs. pcs. pcs. pcs.

24.00 pcs. 0.72 kgs.

SUMMARY OF LABOR: CHB LAYING , 6"

19.75

Project : Location : Subject :

Structural Estimates

Design Criteria : Class Mixture = D B Rear Wall No. of units area of zocallo above floor line ( include openings ) door windows Computation: Total Net Area No. of CHB Mortar and Filler volume per pc Plain Cement Finish: Portland Cement, 40 kg Sand Reinforcement vertical bar horizontal bar Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Cement, 40kg Sand L Corner Block Half - Block Stretcher Block 10mm dia x 6m Def. Bar #18 G.I. Tie Wire = = 30.00 0.15 kgs. = = 6.00 pcs 5.00 pcs = = = = = 1.00 unit 12.12 1.47 1.08 sq.m. sq.m. sq.m. sq.m.

= = = = =

9.57 sq.m. 124.00 pcs 0.0068 cu.m./pc 6.51 bags. 0.48 cu.m.

= = = = = = =

6.51 bags 0.48 cu.m. 16.00 pcs. 20.00 pcs. 73.00 pcs. 11.00 pcs. 0.15 kgs.

SUMMARY OF LABOR: CHB LAYING , 6"

9.57

Project : Location : Subject :

Structural Estimates

Design Criteria : Class Mixture = D T & B Wall No. of units Dimension: height = length = Area = Deductive - D 4 height = width = Area = Computation: Total Net Area No. of CHB Mortar and Filler volume per pc Plain Cement Finish: Portland Cement, 40 kg Sand Reinforcement vertical bar horizontal bar Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Cement, 40kg Sand
CHB, 4 in. Non-Load Bearing

1.00 unit

2.20 m. 4.40 m. 9.68 sq.m.

2.10 m. 0.60 m. 1.26 sq.m.

= = = = =

8.42 sq.m. 109.00 pcs 0.0035 cu.m./pc 2.95 bags. 0.22 cu.m.

= =

3.50 pcs 3.00 pcs

= =

10.50 0.05 kgs.

10mm dia x 6m Def. Bar 12mm dia x 6m Def. Bar #18 G.I. Tie Wire

= = = = = =

2.95 0.22 109.00 6.50 2.00 0.05

bags cu.m. cu.m. pcs. pcs. kgs.

SUMMARY OF LABOR:

CHB LAYING , 4"

8.42

Date :

7/15/11 3:19 AM

CHB Factor =

12.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

115.00 390.00 12.60 9.40 10.60 12.60 77.70 30.00

688.67 173.84 390.60 178.60 593.60 50.40 854.70 4.49 2,934.89

85.00

751.40 751.40

Date :

7/15/11 3:19 AM

Wall

CHB Factor =

12.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

115.00 390.00 12.60 9.40 10.60 12.60 77.70 30.00

1,020.92 257.71 617.40 122.20 1,007.00 113.40 1,243.20 9.57 4,391.40

85.00

1,112.65 1,112.65

Date :

7/15/11 3:19 AM

CHB Factor =

12.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

115.00 390.00 12.60 9.40 10.60 12.60 77.70 30.00

1,540.44 388.85 151.20 225.60 2,003.40 151.20 1,864.80 21.53 6,347.02

85.00

1,678.75 1,678.75

Date :

7/15/11 3:19 AM

CHB Factor =

12.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

115.00 390.00 12.60 9.40 10.60 77.70 30.00

749.08 189.09 201.60 188.00 773.80 854.70 4.49 2,960.75

85.00

813.45 813.45

Date :

7/15/11 3:19 AM

CHB Factor =

12.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

115.00 390.00 7.20 77.70 111.93 30.00

338.92 85.55 784.80 505.05 223.86 1.57 1,939.75

70.00

589.40 589.40

Project : Location : Subject :

Structural Estimates Class Mixture = A C B D

No. of units FRONT WALL Plastering

= =

1.00 unit 8.84 sq.m

thickness =

12 mm exterior 8.84 sq.m. 0.11 cu.m.

Area of plastering Volume of plastering

= =

Plastering ( exterior ) Portland Cement, 40 kg = Sand =

0.98 bags 0.12 cu.m.

SUMMARY OF QUANTITIES ( EXTERIOR FACE ): Cement, 40kg Sand

= =

0.98 bags 0.12 cu.m.

115.00 390.00

SUMMARY OF LABOR ( EXTERIOR FACE ): Plastering

8.84

65.00

SUMMARY OF QUANTITIES ( INTERIOR FACE ): Cement, 40kg Sand

= =

bags cu.m.

115.00 390.00

SUMMARY OF LABOR ( INTERIOR FACE ): Plastering

#REF!

Project : Location : Subject :

Structural Estimates Class Mixture = A C B D

No. of units

1.00 unit

RIGHT SIDE WALL Plastering

13.09 sq.m

thickness =

12 mm exterior 13.09 sq.m. 0.16 cu.m.

Area of plastering Volume of plastering

= =

Plastering ( exterior ) Portland Cement, 40 kg = Sand =

1.46 bags 0.18 cu.m.

SUMMARY OF QUANTITIES ( EXTERIOR FACE ): Cement, 40kg Sand

= =

1.46 bags 0.18 cu.m.

115.00 390.00

SUMMARY OF LABOR ( EXTERIOR FACE ): Plastering

13.09

65.00

SUMMARY OF QUANTITIES ( INTERIOR FACE ): Cement, 40kg Sand

= =

bags cu.m.

115.00 390.00

SUMMARY OF LABOR ( INTERIOR FACE ): Plastering

#REF!

Project : Location : Subject :

Structural Estimates Class Mixture = A C B D

No. of units REAR WALL Plastering

= =

1.00 unit 9.57 sq.m

thickness =

12 mm exterior 9.57 sq.m.

Area of plastering

Volume of plastering

0.11 cu.m.

Plastering ( exterior ) Portland Cement, 40 kg = Sand =

1.06 bags 0.13 cu.m.

SUMMARY OF QUANTITIES ( EXTERIOR FACE ): Cement, 40kg Sand

= =

1.06 bags 0.13 cu.m.

115.00 390.00

SUMMARY OF LABOR ( EXTERIOR FACE ): Plastering

9.57

65.00

SUMMARY OF QUANTITIES ( INTERIOR FACE ): Cement, 40kg Sand

= =

bags cu.m.

115.00 390.00

SUMMARY OF LABOR ( INTERIOR FACE ): Plastering

#REF!

Date :

7/15/11 3:19 AM

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

113.09 47.58 160.66

574.60

#REF!

Date :

7/15/11 3:19 AM

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00

B C D

12.00 9.00 7.50

167.46 70.45 237.91

850.85

#REF!

Date :

7/15/11 3:19 AM

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

122.43 51.51 173.93

622.05

#REF!

Project : Location : Subject :

Date : Structural Estimates

7/15/11 3:19 AM

Design Criteria : Class Mixture = A C 1.00 unit 8.84 sq.m 8.84 sq.m - sq.m B D

No. of units = FRONT WALL =

Net Tool Joint Area Interior = Net Tool Joint Area Exterior = Tool Joint: width of tool joint ( 1.5" each CHB face ) = fixed length of tool joint ( for 1.0 sq.m. only ) = thickness = Computation: Total length of tool joint Area of tool joint Volume of tool joint Tool Joint: Portland Cement, 40 kg = Sand = SUMMARY OF QUANTITIES ( INTERIOR FACE ): Cement, 40kg Sand = = =

0.075 m 8.00 l.m. 10.00 mm

"see detail for actual counting"

Quantity of Cement and Sand and Plaster Mixture per Cu.M Class A B C D

70.72 l.m. per sq.m. 5.30 sq.m. 0.05 cu.m.

l.m. per sq.m. sq.m. cu.m.

0.49 bags. 0.03 cu.m.

bags. cu.m. .

= =

0.49 bags 0.03 cu.m.

115.00 390.00

56.54 11.89 68.44

SUMMARY OF LABOR ( INTERIOR FACE ):

Tool Joint

5.30

25.00

132.60

SUMMARY OF QUANTITIES ( EXTERIOR FACE ): Cement, 40kg Sand

= =

bags cu.m.

115.00 390.00

SUMMARY OF LABOR ( EXTERIOR FACE ): Tool Joint

25.00

Project : Location : Subject :

Date : Structural Estimates

7/15/11 3:19 AM

Design Criteria : Class Mixture = A C 1.00 unit 13.09 sq.m 13.09 sq.m - sq.m B D

No. of units = RIGHT SIDE WALL =

Net Tool Joint Area Interior = Net Tool Joint Area Exterior = Tool Joint: width of tool joint ( 1.5" each CHB face ) = fixed length of tool joint ( for 1.0 sq.m. only ) = thickness = Computation: Total length of tool joint =

0.075 m 8.00 l.m. 10.00 mm

"see detail for actual counting"

Quantity of Cement and Sand and Plaster Mixture per Cu.M Class A B C D

104.72 l.m. per sq.m.

l.m. per sq.m.

Area of tool joint Volume of tool joint Tool Joint:

= =

7.85 sq.m. 0.08 cu.m.

sq.m. cu.m.

Portland Cement, 40 kg = Sand = SUMMARY OF QUANTITIES ( INTERIOR FACE ): Cement, 40kg Sand

0.73 bags. 0.05 cu.m.

bags. cu.m. .

= =

0.73 bags 0.05 cu.m.

115.00 390.00

83.73 17.61 101.34

SUMMARY OF LABOR ( INTERIOR FACE ): Tool Joint

7.85

25.00

196.35

SUMMARY OF QUANTITIES ( EXTERIOR FACE ): Cement, 40kg Sand

= =

bags cu.m.

115.00 390.00

SUMMARY OF LABOR ( EXTERIOR FACE ): Tool Joint

25.00

Project : Location : Subject :

Date : Structural Estimates

7/15/11 3:19 AM

Design Criteria : Class Mixture = A C 1.00 unit B D

No. of units =

FIREWALL

19.75 sq.m 19.75 sq.m 19.75 sq.m

Net Tool Joint Area Interior = Net Tool Joint Area Exterior = Tool Joint: width of tool joint ( 1.5" each CHB face ) = fixed length of tool joint ( for 1.0 sq.m. only ) = thickness = Computation: Total length of tool joint Area of tool joint Volume of tool joint Tool Joint: Portland Cement, 40 kg = Sand = SUMMARY OF QUANTITIES ( INTERIOR FACE ): Cement, 40kg Sand = = =

0.075 m 8.00 l.m. 10.00 mm

"see detail for actual counting"

Quantity of Cement and Sand and Plaster Mixture per Cu.M Class A B C D

158.00 l.m. per sq.m. 11.85 sq.m. 0.12 cu.m.

158.00 l.m. per sq.m. 11.85 sq.m. 0.12 cu.m.

1.10 bags. 0.07 cu.m.

1.10 bags. 0.07 cu.m. .

= =

1.10 bags 0.07 cu.m.

115.00 390.00

126.33 26.57 152.90

SUMMARY OF LABOR ( INTERIOR FACE ): Tool Joint

11.85

25.00

296.25

SUMMARY OF QUANTITIES ( EXTERIOR FACE ): Cement, 40kg Sand

= =

1.10 bags 0.07 cu.m.

115.00 390.00

126.33 26.57 152.90

SUMMARY OF LABOR ( EXTERIOR FACE ): Tool Joint

11.85

25.00

296.25

Project : Location : Subject :

Date : Structural Estimates

7/15/11 3:19 AM

Design Criteria : Class Mixture = A C 1.00 unit 9.57 sq.m 9.57 sq.m - sq.m B D

No. of units = REAR WALL =

Net Tool Joint Area Interior = Net Tool Joint Area Exterior = Tool Joint: width of tool joint ( 1.5" each CHB face ) = fixed length of tool joint ( for 1.0 sq.m. only ) = thickness = Computation: Total length of tool joint Area of tool joint Volume of tool joint Tool Joint: Portland Cement, 40 kg = Sand = SUMMARY OF QUANTITIES ( INTERIOR FACE ): Cement, 40kg Sand = = =

0.075 m 8.00 l.m. 10.00 mm

"see detail for actual counting"

Quantity of Cement and Sand and Plaster Mixture per Cu.M Class A B C D

76.56 l.m. per sq.m. 5.74 sq.m. 0.06 cu.m.

l.m. per sq.m. sq.m. cu.m.

0.53 bags. 0.03 cu.m.

bags. cu.m. .

= =

0.53 bags 0.03 cu.m.

115.00 390.00

61.21 12.88

74.09 SUMMARY OF LABOR ( INTERIOR FACE ): Tool Joint

5.74

25.00

143.55

SUMMARY OF QUANTITIES ( EXTERIOR FACE ): Cement, 40kg Sand

= =

bags cu.m.

115.00 390.00

SUMMARY OF LABOR ( EXTERIOR FACE ): Tool Joint

25.00

Project : Location : Subject :

Date : Structural Estimates

7/15/11 3:19 AM

Design Criteria : Class Mixture = A C 1.00 unit 8.42 sq.m 8.42 sq.m 8.42 sq.m B D

No. of units = T & B WALL =

Net Tool Joint Area Interior = Net Tool Joint Area Exterior = Tool Joint: width of tool joint ( 1.5" each CHB face ) = fixed length of tool joint ( for 1.0 sq.m. only ) = thickness =

0.075 m 8.00 l.m. 10.00 mm

"see detail for actual counting"

Quantity of Cement and Sand and Plaster Mixture per Cu.M Class A B C D

Computation: Total length of tool joint Area of tool joint Volume of tool joint Tool Joint: Portland Cement, 40 kg = Sand = SUMMARY OF QUANTITIES ( INTERIOR FACE ): Cement, 40kg Sand 0.47 bags. 0.03 cu.m. 0.47 bags. 0.03 cu.m. . = = 0.47 bags 0.03 cu.m.
115.00 390.00

= = =

67.36 l.m. per sq.m. 5.05 sq.m. 0.05 cu.m.

67.36 l.m. per sq.m. 5.05 sq.m. 0.05 cu.m.

53.86 11.33 65.19

SUMMARY OF LABOR ( INTERIOR FACE ): Tool Joint

5.05

25.00

126.30

SUMMARY OF QUANTITIES ( EXTERIOR FACE ): Cement, 40kg Sand

= =

0.47 bags 0.03 cu.m.

115.00 390.00

53.86 11.33 65.19

SUMMARY OF LABOR ( EXTERIOR FACE ): Tool Joint

5.05

25.00

126.30

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Cement 18.00 12.00 9.00 7.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Cement 18.00 12.00 9.00 7.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Cement 18.00 12.00 9.00 7.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Cement 18.00 12.00 9.00 7.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Cement 18.00 12.00 9.00 7.50

Project : Location : Subject : Structural Estimates Ceiling Eaves No. of ceiling = length = width = Net Area = Horizontal Frames 2" x 2" x 8' Rough Lumber = Computation: Plywood size Total no. of plywood Concrete Nail: 3" Concrete Nail = C. W. Nail: 1" C.W. Nail = 2" C.W. Nail = 3" C.W. Nail = Wood Preservative Cuprinol = Air Ventilation ( Straight Type ) = 0.10 gal 4.00 pcs 0.10 kgs 0.10 kgs 0.30 kgs 0.30 kgs 15.00 pcs 1.00 unit 18.41 m 0.50 m 9.20 sq.m.

= =

2.88 sq.m. 4.00 cu.m.

SUMMARY OF QUANTITIES: 1/4" x 4' x 8' Hardiflex Lite 2" x 2" x 8' Rough Lumber
1" C.W. Nails 2" C.W. Nails 3" C.W. Nails 3" Concrete Nails

Cuprinol
Ceiling Ventillation Slate ( CV ) - Design 1 - 12"

= = = = = = = =

4.00 40.00 0.10 0.10 0.30 0.30 0.10 4.00

pcs. pcs. kgs. kgs. kgs. kgs. gal pcs.

SUMMARY OF LABOR Installation of ceiling boards to include all works Installation of Air Ventillation

9.20

pcs

4.00

Date :

July 15, 2011

40.00

250.00 22.50 38.00 35.00 32.00 60.00 550.00 140.00

1,000.00 900.00 3.80 3.50 9.60 18.00 55.00 560.00 2,549.90

75.00

690.26

80.00

320.00

Project : Location : Subject :

Date : Structural Estimates Lay - Out No. of units = sq.m. 1.00 pcs 25.00 7.81

Lay out

Coco Lumber
2" C.W. Nails 4" C.W. Nails

# 18 G.I. Wire

bf kg kg kg

16.00 0.25 0.25 0.15

7.50
35.00 30.00

30.00

7/15/11 3:19 AM

195.25

120.00 8.75 7.50 4.50 140.75

Project : Location : Subject : Structural Estimates No. of units Doors Panel Door ( D-1 ) , 0.90m x 2.10m Ordinary Flush Doors , 2SO , ( D-2 ) , 0.80m x 2.10m Ordinary Flush Doors , 1SM , ( D-3 ) , 0.70m x 2.10m Ordinary Flush Doors , 1SM , ( D-4 ) , 0.60m x 2.10m =

Date :

7/15/11 3:19 AM

1.00 unit

set set set set

1.00 1.00 1.00

2,800.00 720.00 720.00 720.00

0.90m x 2.10m Steel Door Jamb , painted 0.80m x 2.10m Door Jamb , 2" x 3" 0.70m x 2.10m Steel Door Jamb , painted 0.60m x 2.10m Steel Door Jamb , painted

set set set set

1.00 1.00 1.00

680.00 410.00 680.00 680.00

3" x 3" Loose Pin Hinges with screw Entrance Lockset , GULI 587 - ET - SS Yale Lockset , US 32 ( Taiwan ) Lockset Schalge , Z53 PD ZAT

pair pc pc pc

9.00 1.00 1.00 1.00

14.50 165.00 135.00 110.00

TOTAL MATERIAL COST Labor Installation of Doors

set

3.00

80.00

7/15/11 3:19 AM

2,800.00 720.00 720.00 4,240.00 680.00 680.00 680.00 2,040.00 130.50 165.00 135.00 110.00 540.50 6,820.50

240.00

Project : Subject : Structural Estimates

No. of unit Textured Front Wall Right Side Wall Firewall Rear Wall T&B Wall

1.00 unit

= = = = =

5.00 5.30 5.00 -

sq.m sq.m sq.m sq.m sq.m

Plain Front Wall Right Side Wall Firewall Rear Wall T&B Wall Ceiling Eaves = = = = = = 4.43 10.76 20.41 4.70 sq.m sq.m sq.m sq.m sq.m

9.20 sq.m

Net Area - Textured Net Area - Plain

= =

7.65 sq.m. 49.50 sq.m.

MATERIAL COST - TEXTURED LABOR COST - TEXTURED

= =

7.65 7.65

MATERIAL COST - PLAIN LABOR COST - PLAIN

= =

57.15 57.15

MATERIAL COST - SPECIALTY LABOR COST - SPECIALTY

= =

1.00 1.00

Date :

7/15/11 3:19 AM

6,000.00 3,600.00

45,900.00 27,540.00

20.00 -

1,143.00 -

550.00 #REF!

550.00 #REF!

No. of Units Materials Roof Frames Roofing Materials including skylight Labor Roof Frames Roofing Materials

1.00 unit

lot lot

lot lot

Roof Area

38.88 sq.m

1.00 1.00

6,800.00 11,882.00

6,800.00 11,882.00

1.00 1.00

1,800.00 2,800.00

1,800.00 2,800.00

Project : Location : Subject :

Structural Estimates Fascia Board No. of units = length of fascia board = Summary of Materials Cuprinol Rough Lumber , 1" x 10" x 8' Bolt & Washer , 3/8" x 1" 1" C.W. Nail gal pc pc kg 0.10 8.00 0.10 53.33 550.00 36.00 8.00 38.00 1.00
unit

18.52 m

Summary of Labor Intallation of Fascia Board =

18.52

15.00

Date :

7/15/11 3:19 AM

55.00 1,920.00 3.80 1,978.80

277.82

Project : Location : Subject :

Date : Structural Estimates

July 15, 2011

Design Criteria : Mixture = C

Perimeter of Openings

No. of units = windows doors top of wall width thickness Computation: Area Concrete Vol./unit = = = = =

1.00 unit 21.00 45.80 32.30 0.10 0.05 m. m. m. m. m.

Quantity of Cement and Sand and Plaster Mixture per Cu.M. Class A B C D

= = Cement, 40 kg = Sand =

9.91 0.50 4.59 0.57

sq.m. cu.m. bags. cu.m.

SUMMARY OF QUANTITIES: Cement, 40kg Sand

= =

4.59 pcs. 0.57 bags

115.00 390.00

528.21 222.23 750.44

July 15, 2011

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Cement 18.00 12.00 9.00 7.50

Project : Location : Subject :

Structural Estimates

Design Criteria : Class Mixture CHB Type = = D B Non-Load Bearing KITCHEN COUNTER No. of units Concrete Cover length width Area Thickness Volume = = = = = 1.40 m. 0.60 m. 0.84 sq.m. 0.10 sq.m. 0.07 cu.m. = 1.00 unit C

Portland Cement, 40 kg Sand Gravel , G - 1" Main bar diameter recommended commercial length

= = = = =

0.61 bags. 0.04 cu.m. 0.07 cu.m. 7.00 mm 6.00 m. 2.00 0.22 D 4.00 pcs 0.0035 cu.m./pc 0.11 bags. 0.01 cu.m.

7mm dia x 6m def bar pc # 18 G.I. Wire kg Class Mixture No. of CHB Mortar and Filler volume per pc Plain Cement Finish: Portland Cement, 40 kg Sand Plastering width height Area thickness no. of face to be plastered ( exterior face ) Area of plastering Volume of plastering Portland Cement, 40 kg = = = = = = = = = = = = =

0.40 m. 0.80 m. 0.32 sq.m. 16.00 mm 2.00 sides 0.64 sq.m. 0.01 cu.m. 0.09 bags

Sand SUMMARY OF QUANTITIES: 7mm dia x 6m Def. Bar #18 G.I. Tie Wire 4" chb Gravel , G - 1" Sand Cement

0.01 cu.m.

= = = = = =

2.00 0.22 4.00 0.07 0.06 0.81

pcs. kgs. pcs. cu.m. cu.m. bags

SUMMARY OF LABOR: Construction of Kitchen Counter

set

1.00

Date : ###

length = width = Area of opening =

0.45 m. 0.40 m. 0.18 sq.m.

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

38.05 30.00

7.20 440.00 390.00 115.00

76.10 6.58 28.80 29.91 22.53 93.71 257.64

265.00

265.00 265.00

Project : Location : Subject : Structural Estimates SLAB ON FILL Compressive strength = 2,000.00 psi

Date :

7/15/11 3:19 AM

Slab on Grade (One-way slab) No. of slab = length = width = area = thickness = gravel bedding = Reinforcement Schedule: Main bar diameter = recommended commercial length: along length = spacing = Computation: Concrete Vol./unit Total Concreting Vol. Gravel, 1" 8.00 mm 6.00 m. 0.40 m. o. c. 6.00 m. 1.00 unit 5.30 m. 5.00 m. 25.00 sq.m. 0.075 m. 0.025 m 3.00 m. 0.50 m.

= = =

1.88 cu.m. 1.93 cu.m. 0.63 cu.m.

longitudinal bars: Cutting length say No. of pcs. Total no. of pcs. No.of pcs. per commercial length say No. of 8 mm dia x 6 m. bar say = = = = = = = = 5.30 5.30 13.00 13.00 1.13 1.00 13.00 13.00 m. m.

pcs. pcs.

transversal bar: Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 8 mm dia x 6 m. bar say

= = = = = = = =

Additional Bar at Corners = Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Concrete , 2000psi RMC , 28 days G-1 Gravel, 1" 8mm dia x 6m Def. Bar #18 G.I. Tie Wire

4.00 pcs.

= =

169.00 0.84 kgs.

= = = =

1.93 cu.m. 0.63 cu.m. 30.00 pcs. 0.84 kgs.

1,772.50 440.00 49.77 30.00

3,423.14 275.00 1,493.10 25.27 5,216.51

SUMMARY OF LABOR Concreting of Slab to include steelworks , gravel bedding and base preparation

1.88

875.00

1,640.63

7/15/11 3:19 AM

5.00 5.00 13.00 13.00 1.20 1.00 13.00 13.00

m. m.

pcs. pcs.

3,698.14 1,493.10 25.27

Project : Location : Subject :

Date : Structural Estimates Windows No. of units = 1.00

unit

7/15/11 3:19 AM

Jalousie Window , W - 1 ( 0.800m x 1.200m ) set Jalousie Window , W - 2 ( 0.800m x 1.00m ) set Jalousie Window , W - 3 ( 0.300m x 0.40m ) pc

4.00 1.00 1.00

1,084.24 565.20 918.45

Labor Installation of Jalousie Windows

set

6.00

120.00

15/11 3:19 AM

4,336.97 565.20 918.45 5,820.62

720.00 720.00

Project : Location : Subject : Structural Estimates Design Criteria : Compressive strength = 2,500.00 psi

GRADE BEAM - 1

No. of GB - 1 Concreting width depth length VOLUME Earthworks width depth length VOLUME Gravel Bedding

1.00 unit

= = = =

0.20 0.475 15.30 1.45

m. m. m. cu.m.

= = = =

0.20 0.40 15.30 1.22

m. m. m. cu.m.

thickness = Reinforcement Schedule: Main bar diameter = recommended commercial length = Ties diameter = recommended commercial length = Ties Spacing: along length = Computation: Concrete Vol./unit Total Concreting Vol. Gravel Bedding, 1" Deformed Bar Main Bar : Cutting length say No. of pcs. per footing Total no. of pcs. = = = =

0.025 m.

12.00 mm 6.00 m. 10.00 mm 6.00 m.

10.00

0.20 m.

= = =

1.45 cu.m. 1.50 cu.m. 0.08 cu.m.

m. m. 1.00

No.of pcs. per commercial length say No. of 12 mm dia x 6 m. bar say Main Bar : Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 10 mm dia x 6 m. bar say Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Concrete , 2500psi RMC , 28 days G-1 Gravel, 1" 12mm dia x 6m Def. Bar 10mm dia x 6m Def. Bar #18 G.I. Tie Wire SUMMARY OF LABOR: Excavation Concreting of GB - 1 to include rebars and gravel bedding

= = = =

No.of pcs. per commercial length pcs. 6.00 pcs.

No. of 10 mm dia x 6 m. ba

= = = = = = = =

m. m. 1.00 pcs. 3.00 pcs.

= =

156.00 0.78 kgs.

= = = = =

1.50 cu.m. 0.08 cu.m. 6.00 pcs. 9.50 pcs. 0.78 kgs.

= =

1.22 cu.m. 1.45 cu.m.

Project : Location : Subject : Structural Estimates Design Criteria : Compressive strength = 2,500.00 psi

GRADE BEAM - 2

No. of GB - 2

1.00 unit

Concreting width depth length VOLUME Earthworks width depth length VOLUME Gravel Bedding thickness = Reinforcement Schedule: Main bar diameter = recommended commercial length = Ties diameter = recommended commercial length = Ties Spacing: along length = Computation: Concrete Vol./unit Total Concreting Vol. Gravel Bedding, 1" Deformed Bar Main Bar : Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 12 mm dia x 7.5 m. bar say Main Bar : Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 10 mm dia x 7.5 m. bar = = = = = = = 6.10 m. 6.10 m. 1.00 1.00 1.02 1.10 pcs. 1.10 = = = = = = = = 6.10 6.10 2.00 2.00 0.81 0.90 1.80 2.00 m. m. 0.20 m. 0.025 m. = = = = 0.20 0.40 6.10 0.49 m. m. m. cu.m. = = = = 0.20 0.48 6.10 0.73 m. m. m. cu.m. 0.0250

12.00 mm 7.50 m. 10.00 mm 6.00 m.

10.00

= = =

0.73 cu.m. 0.75 cu.m. 0.03 cu.m.

No.of pcs. per commercial length pcs. pcs.

No. of 10 mm dia x 6 m. ba

say Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Concrete , 2500psi RMC , 28 days G-1 Gravel, 1" 12mm dia x 7.5m Def. Bar 10mm dia x 7.5m Def. Bar 10mm dia x 6m Def. Bar #18 G.I. Tie Wire SUMMARY OF LABOR: Excavation Concreting of GB - 2 to include rebars and gravel bedding

1.10 pcs.

= =

64.00 0.32 kgs.

= = = = = =

0.75 cu.m. 0.03 cu.m. 2.00 pcs. 1.10 pcs. 2.70 pcs. 0.32 kgs.

= =

0.49 cu.m. 0.73 cu.m.

Project : Location : Subject : Structural Estimates Design Criteria : Compressive strength = 2,500.00 psi

GRADE BEAM - 3

No. of GB - 3 Concreting width depth length VOLUME Earthworks width depth length VOLUME

1.00 unit

= = = =

0.20 0.350 4.40 0.42

m. m. m. cu.m.

0.03

= = = =

0.20 0.275 3.01 0.17

m. m. m. cu.m.

Gravel Bedding thickness = Reinforcement Schedule: Main bar diameter = recommended commercial length = Ties diameter = recommended commercial length = Ties Spacing: along length = Computation: Concrete Vol./unit Total Concreting Vol. Gravel Bedding, 1" Deformed Bar Main Bar : Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 12 mm dia x 6 m. bar say Main Bar : Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 10 mm dia x 6 m. bar say Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: Concrete , 2500psi RMC , 28 days G-1 Gravel, 1" 12mm dia x 6m Def. Bar = = = 0.43 cu.m. 0.02 cu.m. 2.00 pcs. = = = = = = = = 4.40 4.40 1.00 1.00 0.73 0.70 0.70 0.70 m. m. = = = = = = = = 4.40 4.40 2.00 2.00 0.73 0.70 1.40 2.00 m. m. 0.20 m. 0.025 m.

12.00 mm 6.00 m. 10.00 mm 6.00 m.

10.00

= = =

0.42 cu.m. 0.43 cu.m. 0.02 cu.m.

No.of pcs. per commercial length pcs. pcs.

No. of 10 mm dia x 6 m. ba

pcs. pcs.

= =

46.00 0.23 kgs.

10mm dia x 6m Def. Bar #18 G.I. Tie Wire SUMMARY OF LABOR: Excavation Concreting of GB - 3 to include rebars and gravel bedding

= =

2.30 pcs. 0.23 kgs.

= =

0.17 cu.m. 0.42 cu.m.

Date :

40,739.14

mm

Transverse Bar : Cutting length say No. of pcs. per footing Total no. of pcs.

= = = =

0.48 m. 0.50 m. 78.00 78.00

No.of pcs. per commercial length say No. of 10 mm dia x 6 m. bar say

= = = =

12.00 12.00 pcs. 6.50 6.50 pcs.

1,834.00 440.00 111.93 77.70 30.00

2,745.69 34.67 671.58 738.15 23.32 4,213.41

2,780.36

1,409.73 23.32

156.25
675.50

191.25 981.84 1,173.09

Date :

40,739.14

sq.m. 0.02 0.01 0.0250

mm

Transverse Bar : Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 10 mm dia x 6 m. bar say

= = = = = = = =

0.48 0.50 32.00 32.00 12.00 12.00 2.67 2.70

m. m.

pcs. pcs.

1,834.00 440.00 139.86 97.02 77.70 30.00

1,382.76 13.82 279.72 106.72 209.79 9.57 2,002.39

1,396.59

596.23 9.57

156.25
675.50

76.25 494.47 570.72

Date :

40,739.14

sq.m.

0.02 0.01 0.03

mm

Transverse Bar : Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 10 mm dia x 6 m. bar say

= = = = = = = =

0.35 0.40 23.00 23.00 15.00 15.00 1.53 1.60

m. m.

pcs. pcs.

1,834.00 440.00 111.93

789.61 9.97 223.86

799.58

77.70 30.00

178.71 6.88 1,209.03

402.57 6.88

156.25
675.50

25.87 282.36 308.23

Project : Location : Subject :

Date : Structural Estimates

7/15/11 3:19 AM

Design Criteria : Class Mixture CHB Type = = D B Non-Load Bearing C

CHB Septic Vault No. of units Concrete Cover length width Area Thickness Volume Slab length width Area Thickness Volume Footing length width Area Thickness Volume Total Volume Portland Cement, 40 kg = = = = = = = 5.10 0.20 1.02 0.10 0.10 m. m. sq.m. sq.m. cu.m. = = = = = 0.70 0.70 0.49 0.05 0.02 m. m. sq.m. sq.m. cu.m. = = = = = 1.50 0.90 1.35 0.10 0.14 m. m. sq.m. sq.m. cu.m. = 1.00 unit Cover Reinforcement 8 mm dia x 6.0 m def bar # 18 G.I. Wire pc kg 3.33 0.36

CHB Wall Reinforcement 8 mm dia x 6.0 m def bar # 18 G.I. Wire pc kg 3.17 0.12

Footing Reinforcement 8 mm dia x 6.0 m def bar # 18 G.I. Wire pc kg 2.80 0.24

0.26 cu.m. 2.42 bags.

Sand Gravel , G - 1" Main bar diameter recommended commercial length 8mm dia x 6m Def. Bar # 18 G.I. Wire Class Mixture length height Area Computation: Total Net Area No. of CHB Mortar and Filler volume per pc Plain Cement Finish: Portland Cement, 40 kg Sand Tool Joint: width of tool joint ( 1.5" each CHB face ) fixed length of tool joint ( for 1.0 sq.m. only ) thickness no. of face to be tool joint ( exterior face ) no. of face to be tool joint ( interior face ) Computation: Total length of tool joint Area of tool joint Volume of tool joint Tool Joint: Portland Cement, 40 kg

= = = = pc kg = = = = = = = = =

0.15 cu.m. 0.27 cu.m. 8.00 mm 6.00 m. 10.00 0.72 D 5.10 m. 1.21 m. 6.17 sq.m. 6.17 sq.m. 80.00 pcs 0.0035 cu.m./pc 2.16 bags. 0.32 cu.m.

CHB Factor =

12.50

= = = = =

0.08 8.00 5.00 1.00 -

m l.m. mm sides sides

"see detail for actual counting"

= = =

49.37 l.m. per sq.m. 3.70 sq.m. 0.02 cu.m.

0.14 bags.

Sand SUMMARY OF QUANTITIES: 8mm dia x 6m Def. Bar #18 G.I. Tie Wire 4" chb Gravel , G - 1" Sand Cement

0.02 cu.m.

= = = = = =

10.00 0.72 80.00 0.27 0.49 4.73

pcs. kgs. pcs. cu.m. cu.m. bags

49.77 30.00

7.20 440.00 390.00 115.00

SUMMARY OF LABOR: Construction of Septic Vault

set

1.00

720.00

7/15/11 3:19 AM

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

497.70 21.60 576.00 118.51 192.52 543.96 1,950.30

720.00 720.00

Project : Location : Subject :

Structural Estimates

Design Criteria : Class Mixture CHB Type = = D B Non-Load Bearing Area Drain No. of units Cover Dimension: length width Area thickness Volume Base Dimension: length width Area thickness Volume Total Volume cement sand gravel Class Mixture Computation: Total Net Area No. of CHB Mortar and Filler volume per pc Plain Cement Finish: Portland Cement, 40 kg Sand = = = = = = = = = = = = = = = D - sq.m. 16.00 pcs 0.0035 cu.m./pc 0.43 bags. 0.06 cu.m. 0.50 0.50 0.25 0.05 0.013 m. m. sq.m. m. cu.m. = = = = = 0.50 0.50 0.25 0.05 0.013 m. m. sq.m. m. cu.m. = 4.00 unit C

0.10 cu.m. 0.93 bags. 0.12 cu.m. 0.10 cu.m.

Reinforcement Schedule: Horizontal bar diameter recommended commercial length along length along width cut length total no. of cut length per 6.0m total no. of pcs

= = = = = = =

7.00 mm 6.00 m. 3.00 pcs 3.00 pcs 0.50 m 12.00 pcs at 0.50m / 6.0m 2.00 pcs at 0.50m / 6.0m

Tie Wire : No. of intersections #18 G.I. Tie Wire SUMMARY OF QUANTITIES: 7mm dia x 6m Def. Bar #18 G.I. Tie Wire 4" chb gravel , g - 1" sand Cement

= =

36.00 0.72 kgs.

= = = = = =

2.00 0.72 16.00 0.10 0.12 1.36

pcs. kgs. pcs. cu.m. cu.m. bags

SUMMARY OF LABOR: Construction of A. Drain

set

4.00

Date :

7/15/11 3:19 AM

CHB Factor =

12.50

Quantity of Cement and Sand for Mortar and Plaster Mixture per Cu.M. Class Cement A 18.00 B 12.00 C 9.00 D 7.50

38.05 30.00

7.20 440.00 390.00 115.00

76.10 21.53 115.20 45.32 44.85 156.35 459.36

120.00

480.00 480.00

Project : Location : Subject :

Structural Estimates Electrical No. of Units = 1.00 unit

Date :

July 15, 2011

Project : Location : Subject :

Structural Estimates Plumbing No. of Units = 1.00 unit

Date :

July 15, 2011

Project : Location : Subject :

Structural Estimates

Compressive strength = No. of lintel beams =

2,500 psi 1.00 pcs 0.15 m. 0.0500 m. 10.00 m.

base = height = length of lintel beam = Reinforcement Schedule: Main bar diameter No. of continuous top & bottom bar recommended commercial length Stirrups diameter recommended commercial length spacing of stirrups Computation: Concrete Vol./unit Total Concreting Vol.

= = = = = =

8.00 2.00 6.00 8.00 6.00 0.30

mm pcs. m. mm m. m.

= = Cement, 40 kg = Sand =

0.08 0.08 0.60 0.04

cu.m. cu.m. bags. cu.m.

along length: Cutting length say No. of pcs. per beam Total no. of pcs. No.of pcs. per commercial length say No. of 8 mm dia x 6 m. bar say Tie Wire : No. of intersections = = = = = = = = 10.00 10.00 2.00 2.00 1.67 1.70 3.33 3.40 m. m.

No.of pcs. per commercial leng pcs. pcs.

No. of 8 mm dia x 6 m. b

= #18 G.I. Tie Wire =

70.00 0.35 kgs.

SUMMARY OF QUANTITIES: Cement, 40kg Sand 8mm dia x 6m Def. Bar #18 G.I. Tie Wire

= = = =

0.60 0.04 4.30 0.35

bags cu.m. pcs. kgs.

115.00 390.00 49.77 30.00

SUMMARY OF LABOR: Concreting of Lintel Beam to

10.00 l.m.

24.00

include formworks, steelworks and scaffoldings if any

Date :

7/15/11 3:19 AM

along width: Cutting length say No. of pcs. per footing Total no. of pcs. No.of pcs. per commercial length say No. of 8 mm dia x 6 m. bar say = = = = = = = = 0.15 0.15 35.00 35.00 40.00 40.00 0.88 0.90 m. m.

pcs. pcs.

68.63 17.32 214.01 10.47 310.43

85.95 214.01

240.00

Subject :

Structural Estimates GROOVES , MOULDINGS , MISCELLANEOUS

Structure Type :

SUMMARY OF MATERIALS Materials for specialty works SUMMARY OF LABOR Construction of Specialty Works

lot

#REF!

#REF!

lot

#REF!

#REF!