Estimate Sample

ARKITEKTONS design & builder
G/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217
TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: arch_rabj@yahoo.com
DESIGNATION/S
LEVEL - 1
Veranda Front
Veranda Right
Master Bedroom
Master Walk-in
Masters' T&B
Living Room
Dining
Main Stair
Main Kitchen
Main Kitchen
Bedroom-1
Common T&B
Driveway
146.760
LEVEL - 2
Bedroom-2
Bedroom-3
Bedroom-4
Common T&B-2
Corridor-1
Corridor-2
Stair to Second Floor
Family Hall
View Deck
Veranda-3
Veranda-4
Details of Quantities
AREA
L
4.500
2.000
4.200
2.400
1.800
4.500
5.700
4.500
4.200
1.300
2.900
1.300
3.500
2.000
12.000
3.600
3.600
3.600
3.600
3.900
2.400
4.800
1.200
3.900
2.700
25.000
2.900
2.900
4.200
2.800
2.800
1.300
4.200
4.200
4.200
5.700
1.500
3.900
3.600
3.600
2.700
1.200
3.600
2.400
3.900
4.800
1.500
5.700
TOTAL AREA (sq.m.)

PROJECTED COST PER SQUARE METER
PROBABLE CONSTRUCTION COST
INSIDE
9.000
24.000
15.120
8.640
6.480
16.200
22.230
10.800
20.160
1.560
11.310
3.510
87.500
236.510
11.310
10.440
15.120
7.560
3.360
4.680
10.080
16.380
20.160
8.550
8.550
116.190
352.700
PhP
Prepared by:
PAVERS
9.000
24.000
15.120
8.640
6.480
16.200
22.230
10.800
20.160
1.560
11.310
3.510
116.010
11.310
10.440
15.120
7.560
3.360
4.680
10.080
16.380
20.160
8.550
8.550
116.190
232.200
22,000.00
5,108,400.00
6,413,150.00
33.000
87.500
87.500
0.000
33.000
17,000.00
561,000.00
0.000
87.500
8,500.00
743,750.00
Approved by:
RAFAEL AFRICA BRIONES, JR.
type name here

OWNER/S
ARCHITECT (PRC#6539)
149855945.xls.ms_office / ProbableCost
OUTSIDE
6/5/2013 / 5:27 AM
1 / 26
ARKITEKTONS design & builder

G/F MAQUILING BUILDER'S DEPOT, PRES LAUREL HIGHWAY, LIPA CITY 4217
TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: arch_rabj@yahoo.com
Project
TWO STOREY RESIDENCE
Location
BRGY.
LIPA CITY
Owner
Subject
Date
BILL OF MATERIALS & COST ESTIMATES

12-May-2011
SUMMARY
MATERIALS
GENERAL REQUIREMENTS / SITEWORKS
II
LABOR
TOTAL
53,000.00
329,700.00
382,700.00
STRUCTURAL WORKS
1,861,110.00
815,890.00
2,677,000.00
III
ARCHITECTURAL WORKS
1,243,024.00
599,976.00
1,843,000.00
IV
PLUMBING / SANITARY WORKS
155,200.00
60,600.00
215,800.00
ELECTRICAL WORKS
145,800.00
74,700.00
220,500.00
3,458,134.00
1,880,866.00
TOTAL COST OF MATERIALS
3,458,134.00
TOTAL COST OF LABOR
1,880,866.00
ARCHITECT'S PROFESSIONAL FEE/S
20%
1,067,800.00
CONTRACTOR'S PROFIT
35% - 50%
0.00
VALUE ADDED TAX
10% - 12%
0.00
GUARANTEED MAXIMUM COST
6,406,800.00
Prepared by:
Approved by:

OWNER/S
149855945.xls.ms_office / Summary
6/5/2013 / 5:27 AM
2 / 26
ITEM DESCRIPTION
I.
GEN. REQ'Ts. / SITEWORKS
1.0 Mobilization/Demobilization Works

1.01
1.02
1.03
1.04
1.05
Mobilization & Demobilization

Layout & Batterboards
Building Permits
Occupancy Permit
Haul Debris/Excess Materials
Sub-total
2.0 Bonds & Insurances

2.01 Homeowner's Asso. Bond
2.02 Construction Bond/Permits
2.03 DeliveryTruck Pass
2.04 Worker Insurance/Clearance/IDs
Sub-total
S/G
19.25
4.97
250.00
150.00
BARS
3.00
OTHERS
5.00
50.00
149.0100
-0.0100
32.21666667
-0.21666667
450.00
3.0 Temporary Facilities

3.01
3.02
3.03
3.04
3.05
3.06
3.07
Bunkhouse / Warehouse Rental

Toilet Facilities
Accommodation
Personal Protective Equipment
Electricity
Water
Communication
10,000
10,000.0
2,000
2,000.00
200
1,000
250.00
4.00
3,000.00
300.00
4,500.00
1,000.00
Sub-total
4.0 Earthworks
4.01
4.02
4.03
4.04
Excavation
F-1
F-2
TB-1
SV
CB
DP
Backfill/On-fill
Veranda Front
Veranda Right
Master Bedroom
Master Walk-in
Masters' T&B
Living Room
Dining
Main Stair
Main Kitchen
Bedroom-1
Common T&B
Gravel Fill
Compaction
L
1.40
1.20
82.70
6.00
0.80
41.35
42.80
4.50
2.00
4.20
2.40
1.80
4.50
5.70
4.50
4.20
2.90
1.30
W
1.40
1.20
0.30
2.00
0.80
0.40
72.30
2.00
12.00
3.60
3.60
3.60
3.60
3.90
2.40
4.80
3.90
2.70
11.31
15.00
112.243000
D
1.50
1.50
0.30
2.80
0.80
0.80
Area
9.00
24.00
15.12
8.64
6.48
16.20
22.23
10.80
20.16
11.31
3.51
236.51
QTY
4.00
11.00
1.00
1.00
18.00
2.00
Elev.
0.20
0.20
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.075
VOL
11.76
23.76
7.44
33.60
9.22
26.46
88.00400
1.80
4.80
6.05
3.46
2.59
6.48
8.89
4.32
8.06
4.52
1.40
17.73825
25.92
37.23
0.75700
-0.00400
0.26175
Sub-total
Total for General Requirements / Siteworks
149855945.xls.ms_office / BoM
6/5/2013 / 5:27 AM
3 / 26
ITEM DESCRIPTION
II. STRUCTURAL WORKS
1.0 Concrete Works
1.01 Footing / Wall Ftg
F-1 & F-2
15.00
TB-1
Cement
Sand
Gravel
Eqpt Rental
1.02 Columns
Cement
Sand
Gravel
Eqpt Rental
1.03 Slab on Fill / on Grade
Cement
Sand
Gravel
Eqpt Rental
1.04 Beams
Cement
Sand
Gravel
Eqpt Rental
1.05 Suspended Slab
Bedroom-2
Bedroom-3
Bedroom-4
Common T&B-2
Corridor-1
Family Hall
View Deck
Veranda-3
Veranda-4
Cement
Sand
Gravel
Eqpt Rental
1.06 Stair Slabs
Cement
Sand
Gravel
Eqpt Rental
1.07 Misc Items
Cement
Sand
Gravel
Eqpt Rental
Sub-total
1.40
82.70
1.40
0.30
D
0.300
0.300
15.00
4.00
1.00
14.54700
2.35
7.44
0.45300
10.00
0.50
69,850.00
B
Ht
QTY
0.50000
0.50000
5.2500000
0.75000
10.00
30.00
0.50
72,800.00
QTY
23.65100
0.69900
10.00
0.50
91,250.00
B
QTY
1.00000
0.00000
10.00
0.50
127,400.00
W
2.90
2.90
4.20
2.80
2.80
4.20
4.20
5.70
1.50
L
3.90
3.60
3.60
2.70
1.20
3.90
4.80
1.50
5.70
0.00
Area
11.31
10.44
15.12
7.56
3.36
16.38
20.16
8.55
8.55
116.19
352.70
0.10
11.61900
0.38100
10.00
0.50
54,600.00
4.20
3.12
Area
13.10
13.10
0.25
3.27600
3.28
0.72400
10.00
0.50
18,700.00
L
QTY
11.90400
0.09600
10.00
0.50
56,100.00
6/5/2013 / 5:27 AM
4 / 26
ITEM DESCRIPTION
2.0 Masonry Works
5" CHB w/ rebars including
2.01
mortar & plaster finish
5" thk. CHB
Cement
Sand
10 mm Def. Bars
Ga. 18 G.I. Wire
4" CHB w/ rebars including
2.02
mortar & plaster finish
4" thk. CHB
Cement
Sand
10 mm Def. Bars
Ga. 18 G.I. Wire
Concrete trim at
2.03
exterior window /
Cement
Sand
10 mm Def. Bars
Ga. 18 G.I. Wire
2.03 Concrete floor topping
Cement
Sand
Sub-total
3.0 Reinforcing Steel Bars
3.01 Footings
F-1 & F-2
F-2
TB-1
10 mm Def. Bars
16 mm Def. Bars
Ga. 18 G.I. Wire
3.02 Columns / Pedestals
14 C-1
14 C-2
C-1
WF
C-2
WF
10 mm Def. Bars
12 mm Def. Bars
16 mm Def. Bars
Ga. 18 G.I. Wire
3.03 Slab on Fill / on Grade
Master Bedroom
Master Walk-in
Masters' T&B
Living Room
Dining
Main Stair
Main Kitchen
Main Kitchen
469.80
280.80 Grnd Flr

189.00 Scnd Flr
RoofDeck
339.60
3.60
3.00
1.00
12.50
1.50
0.15
0.75
469.8000
0.20000
5,875.0000
705.0000
70.5000
352.5000
35.0000
25.00000
5.00000
0.50000
2.50000
0.50000
339.6000
0.40000
93.60 Grnd Flr
3.60
12.50
4,250.0000
50.00000
78.00 Scnd Flr
3.00
1.10
374.0000
6.00000
0.10
34.0000
0.75
255.0000
168.00
Fence
5.00000
26.0000
120.00
15.00
11.25
0.75
2.40
0.60000
20.00000
2.00000
G.F.
S.F.
236.51
116.19
DECK
0.00
17.63500
352.7000
0.36500
27.0000
9.0000
10
10
12
110.27
16
12.22
24.00
187.20
0.00
110.2666667
TIES
551.33
0.000000
0.000000
31.000000
10
15.11
62.33
0.00
12
0.00
0.00
0.00
16
20.36
56.00
0.00
0.00
0.00
0.00
20
TIES
53.33
146.67
0.00
0.00
77.4444
2.55556
0.0000
76.3636
3.63637
46.0000
L
4.20
2.40
1.80
4.50
5.70
4.50
4.20
1.30
W
3.60
3.60
3.60
3.60
3.90
2.40
4.80
1.20
6/5/2013 / 5:27 AM
BARS
37.80
21.60
16.20
40.50
55.58
27.00
50.40
3.90
37.80
21.60
16.20
40.50
55.58
27.00
50.40
3.90
12.60
7.20
5.40
13.50
18.53
9.00
16.80
1.30
5 / 26
ITEM DESCRIPTION
Bedroom-1
Common T&B
10 mm Def. Bars
Ga. 18 G.I. Wire
3.04 Beams
10 mm Def. Bars
12 mm Def. Bars
16 mm Def. Bars
Eqpt Rental
3.05 Suspended Slab
Bedroom-2
Bedroom-3
Bedroom-4
Common T&B-2
Corridor-1
Family Hall
View Deck
Veranda-3
Veranda-4
10 mm Def. Bars
12 mm Def. Bars
Ga. 18 G.I. Wire
3.06 Stair Slabs
10 mm Def. Bars
12 mm Def. Bars
Ga. 18 G.I. Wire
3.07 Misc Items
SV
CB
10 mm Def. Bars
12 mm Def. Bars
Ga. 18 G.I. Wire
Sub-total
4.0 Formworks & Scaffolds
4.01 Columns
C-1
C-2
" thk Plywood
2" x 3" Coco Lumber
2" x 4" Coco Lumber
Nails, assorted sizes
Consummables
4.03 Suspended Slab
4.04 Stair Slabs
Steel Deck or Tjoist
Sub-total
5.0 Roof Framing
5.01 Steel Framing & Purlins
1/4 x 2 x 2 Angle Bars
2.90
1.30
3.90
2.70
28.28
8.78
0.40
28.28
8.78
0.40
9.43
2.93
96.675000
9.600000
Length
10#
15#
22#
24#
26#
266.9000
2.55556
860.5200
320.4930
11.2000000
2.90
3.90
2.90
3.60
4.20
3.60
2.80
2.70
2.80
1.20
4.20
3.90
4.20
4.80
5.70
1.50
1.50
5.70
70.41818182
3.63637
-1.00000
10
37.70
34.80
50.40
25.20
11.20
54.60
67.20
28.50
28.50
12
37.70
34.80
50.40
25.20
11.20
54.60
67.20
28.50
28.50
16
-0.34545455
70.41818182
-0.34545455
17.50000000
4.20
3.90
2.00
273.00
273.00
0.50000000
0.50000000
9.20000
L
6.00
0.80
W
2.00
0.80
QTY
2.00
18.00
10
200.00
120.00
0.80000000
12
200.00
96.00
0.66666670
0.66666670
10.40
Ht
QTY
51.0000
0.35
0.5
0.35
0.5
4.00
13.60
11.00
37.40
12
17.71
17.70833
9.00
666.67
12
12.00
416.67
0.60000000
2.2916700
2.25
43,980.00
116.19000
Area
3.81000
13.10400
Area
1.89600
PhP
150.00
1,008.54
2"x2"
1.5"x1.5"
QTY
259.64827586207
6/5/2013 / 5:27 AM
0.3517241
6 / 26
ITEM DESCRIPTION
1/4 x 1.5 x 1.5 Angle Bars
2" x 4" x 1.2mm C-Purlins
2" x 6" x 1.2mm C-Purlins
12mm Dia. Plain Round Bars
Eqpt Rental & Consummables
Sub-total
Total for Structural Works
III ARCHITECTURAL WORKS
1.0 Floor Finishes
1.01 Paver Blocks
Veranda Front
Veranda Right
100% 100mm x 200mm Pavers
Sand
1.02
1.03
1.04
1.06
Floor Tiles, 60cmx60cm

Living Room
Dining
Main Stair
Main Kitchen
Main Kitchen
60cm Sq. M'wasa Floor Tiles
Tile Adhessive
Floor Tiles, 40cmx40cm
View Deck
Veranda-3
Veranda-4
40cm Sq. Floor Tiles
Tile Adhessive
Floor Tiles, M'wasa 30cmx30cm
Masters' T&B
Common T&B
Common T&B-2
30cm Sq. M'wasa Floor Tiles
Tile Adhessive
Laminated Wood Flooring
Master Bedroom
Master Walk-in
Bedroom-1
Bedroom-2
Bedroom-3
Bedroom-4
166.58620689655
3.4137931
292.00
65.00
64.909091
0.09091
64.00
16.00
14.5454545
5.45455
0.10
29,630.00
-120
108.500000
W
4.50
2.00
9.00
1.50
8.00
12.00
0.020
50.000
5,425.00000
8.13750
-0.1375
0.18
10,818.0000
-18.00000
70.95000
0.05000
197.222222
12.7777778
35.5000000
0.500000
5,040.00000
-4.00000
37.26000
2.74000
232.87500
17.1250000
8.14
4.50
5.70
4.50
4.20
1.30
0.36
3.60
3.90
2.40
4.80
1.20
2.7778
16.20
22.23
10.80
20.16
1.56
2.0
0.14
4.20
4.80
20.16
5.70
1.50
8.55
1.50
5.70
8.55
0.16
6.25
2.0
20.00000
0.16
1.80
3.60
6.48
1.30
2.70
3.51
2.80
2.70
7.56
0.09
11.11
5.00
100.00
4.20
3.60
2.40
3.60
8.64
4.20
3.60
15.12
2.90
3.90
11.31
2.90
3.60
10.44
4.20
3.60
15.12
3,360.00000
40.00000
17.5500
2.45000
222.22222
27.7777780
10.00000
2.0
0.160
6/5/2013 / 5:27 AM
25.00000
1,480.00000
520.00000
110.25000
4.75000
15.12
7 / 26
ITEM DESCRIPTION
Corridor-1
Corridor-2
Family Hall
10cmx100cm Laminated Floor
Acce. & Consummables
2.80
1.20
3.36
1.30
3.60
4.68
4.20
2.40
10.08
4.20
3.90
16.38
0.09
0.99
0.09
12.00000
1,380.00052
-0.00052
0.08
6,624.00002
-138.00000
312.0000
8.00000
Sub-total
2.0 Wall Finishes
2.01
2.02
2.03
2.05
2.06
Acritex Paint (Ext. Walls only)

Front
Rear
Right
Left
Acritex Primer
Acritex-Cast
Acritex Topcoat
Acritex Reducer
Skim Coat
Consummables
Latex Paint Finish
Skim Coat
Flat Latex Paint
Semi-Gloss Latex
Power Tools & Consummables
Glazed Wall Tiles
Masters' T&B
Common T&B
Common T&B-2
30x30cm Glazed Wall Tiles
Tile Adhessive
Tile Grout
Countertops & Backsplash
Main Kitchen
Masters' T&B
Common T&B-2
18mm Thk Granite Slabs
Cabinets & Closets Doors
Laminated Cabinet Doors
Laminated Closet Doors
Laminated Drawers
Louver Closet Doors
Plywood Closet Doors (Roll-Paint)
Sub-total
10.00
10.00
16.00
16.00
28.00
25.00
25.00
Ht
Area
60.00
60.00
96.00
96.00
11.43
12.80
12.80
6.00
6.00
6.00
6.00
1.00
1.00
2.00
10.00
0.15
W
Area
15.00
28.00
168,660.00
W
Ht
Area
1.80
1.30
2.80
3.60
2.70
2.70
2.4
2.4
2.4
11.11
2.0
202.52
25.92
19.20
26.40
71.52
5.00
1.00
0.09
357.60
5.0
Top
Splash
Area
9.00
2.80
1.20
0.60
0.60
0.60
0.2
0.2
0.2
7.20
2.24
0.96
14.88000
Cabs
Clo
Drwrs
805.8000
4.2000000
54.00000
28.92857
90.00000
7,560.00
71.52
777.7778
35.76000
40.50400
9,600.000
0.12000
High Cabs
50.00
27.00
23.00
60.00
4.00
5.00
3.0 Ceiling Finishes

3.01 12mm thk Gypsum Board
Ht
11.4285714
12.8000000
25.6000000
12.5000000
32.0000000
7,185.00
177.390000
6/5/2013 / 5:27 AM
2.61000
8 / 26
ITEM DESCRIPTION
3.02
3.03
3.04
3.06
Master Bedroom
Master Walk-in
Living Room
Dining
Main Stair
Main Kitchen
Bedroom-1
Bedroom-2
Bedroom-3
Bedroom-4
Corridor-1
Family Hall
4.5mm thk Hardiflex
Veranda Front
Veranda Right
Masters' T&B
Common T&B
Common T&B-2
View Deck
Veranda-3
Veranda-4
Recessed Ceiling
Living Room
Dining
Main Stair
Corridor-1
Corridor-2
View Deck
Roof Eaves
Eaves Front
Eaves Rear
Eaves Left
Eaves Right
4.5mm thk Hardiflex
1" x 1" Treated Wood Vent Slats
PVC Baseboards
Sub-total
4.20
2.40
4.50
5.70
4.50
4.20
2.90
2.90
2.90
4.20
2.80
4.20
4.20
3.60
3.60
3.60
3.90
2.40
4.80
3.90
3.90
3.60
3.60
1.20
2.40
3.90
15.12
8.64
16.20
22.23
10.80
20.16
11.31
11.31
10.44
15.12
3.36
10.08
16.38
4.50
2.00
1.80
1.30
2.80
4.20
5.70
1.50
Hor
18.00
22.80
18.00
11.20
5.20
16.80
2.00
12.00
3.60
2.70
2.70
4.80
1.50
5.70
Vert
14.40
15.60
9.60
4.80
14.40
19.20
9.00
24.00
6.48
3.51
7.56
20.16
8.55
8.55
1.50
1.50
1.50
1.50
6.00
13.00
13.00
19.00
19.00
64.00
19.50
19.50
28.50
28.50
96.00
87.810000
2.19000
340.00000
64.80
76.80
55.20
32.00
39.20
72.00
96.0000
320.0000
4.0 Waterproofing
4.01
Common T&B-2
View Deck
Veranda-3
Veranda-4
Cementitous waterproofer
Sub-total
2.80
4.20
5.70
1.50
2.70
4.80
1.50
5.70
7.56
20.16
8.55
8.55
44.82
17.92800
2.07200
5.0 Ironmongery & Hardwares

5.01 Locksets
Main Door Lockest
Cyclindrical Lockset w/ Key
Cyclindrical Lockset w/o Key
5.02 Hinges
4" x 4" S/S Hinges
6/5/2013 / 5:27 AM
9 / 26
ITEM DESCRIPTION
5.04
3.5" x 3.5" S/S Hinges

3" x 3" S/S Hinges
Door Stoppers
Magnetic Door Stopper
Sub-total
6.0 Metal & Specialty Works

6.01 Steel Stair Railings
6.03 Steel Balcony Railings
6.04 Power Tools & Consummables
Ht
32.00
1.00
33.00
1.00
bdft/linm
32.00
33.00000
0.00
57,200.00
Sub-total
7.0 Closets, Cabinets, Shelves Carcass
7.01
Closets
7.02
Low Cabinets
Dining
Main Kitchen
Master Bedroom
Family Hall
7.03
High Cabinets
7.05
Countertops
Dining
Main Kitchen
QTY
2.80
4.00
3.00
2.70
0.60
0.60
0.60
0.60
0.9
0.9
0.9
0.9
1.00
1.00
1.00
1.00
1.5120
2.1600
1.6200
1.4580
0.48800
0.84000
0.38000
0.54200
2.80
4.00
1.00
1.00
1.00
1.00
2.8000
4.0000
0.20000
BdFt
S. Area
Amount/Set
T. S. Area
2.00
Sub-total
8.0 Doors & Jambs
Cost/BF
8.01 Jambs, TREATED WOOD

D-1
D-2
D-3
D-4
D-5
D-6
65.52
1.0 x 2.10
1.0 x 2.10
0.80 x 2.10
0.90 x 2.10
0.60 x 2.10
0.70 x 2.10
18.00
Main Door
Master's Walk-in 18.00
18.00
Bedroom 1
Din/Kit/2ndFlrBr 18.00
Common T&Bs 18.00
18.00
Master's SD
1.35
1.35
1.35
1.35
1.35
1.35
80.00
80.00
80.00
80.00
80.00
80.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1.35
1.35
1.35
10.80
2.70
1.35
1.0 x 2.10
0.90 x 2.10
0.60 x 2.10
0.70 x 2.10
1.0 x 2.10
0.80 x 2.10
Sub-total
Solid w/ Design 96.00

48.00
Hollow Core
42.67
Hollow Core
45.33
Hollow Core
48.00
Hollow Core
48.00
Hollow Core
4.20
3.78
2.52
2.94
4.20
3.36
72,860.00
160.00
60.00
60.00
60.00
60.00
60.00
15,360.000
2,880.000
2,560.000
2,720.000
2,880.00
2,880.00
1,188.19
4.20
30.24
5.04
2.94
4.20
3.36
61.32
8.02 Doors
D-1
D-4
D-5
D-6
D-2
D-3
13.00
9.0 Windows
9.01
Aluminum Frame
W-1 Living
W-2 Living (Upper)
W-3 Bedrooms
W-4 Stair Landing
W-5 Stair Landing
W
4.00
6.20
0.80
2.00
0.60
Ht
1.60
2.10
1.20
0.60
2.10
6/5/2013 / 5:27 AM
Area
6.40
13.02
0.96
1.20
1.26
Cost/SqM
3,500.00
3,500.00
3,500.00
3,500.00
3,500.00
Amount/Set
22,400.00
45,570.00
3,360.00
4,200.00
4,410.00
T. S. Area
46.42000
6.40000
13.02000
8.64000
1.20000
2.52000
10 / 26
ITEM DESCRIPTION
9.02
9.03
9.04
W-6 T&B
W-7 Dining & Family Area
W-8 Family Area
W-9 Kitchen
6mm Glass panels
Aluminum Framed Screen
Tools & Accessories
Sub-total
0.80
3.60
0.80
1.00
0.40
1.60
1.60
0.60
0.32
5.76
1.28
0.60
3,500.00
3,500.00
3,500.00
3,500.00
10.80
1,120.00
20,160.00
4,480.00
2,100.00
501.33600
300.00000
56,800.00
0.64000
11.52000
1.28000
1.20000
-1.336000
4.00000
223,368.00
10.0 Misc. Painting Works

10.01 Varnish Finish
Doors & Jambs
Stairs, Handrails
10.02 Paint Carcass
Closets
Low Cabinets
High Cabinets
Sub-total
11.0 Roofing Works
11.01
11.02
11.03
11.04
11.05
Long Span Roofing

Bended Accessories
Insulation
S/S Valley Gutters
S/S Gutters
Sub-total
12.0 Specialty Wood Works

12.01 TKD Stair Treads
12.03 Accessories
Sub-total
Total for Architectural Works
IV PLUMBING & SANITARY WORKS
1.0 Plumbing Works
1.01 Sanitary
4" Pipe, Neltex
2" Pipe, Neltex
4" Tee, Neltex
2" Tee, Neltex
4" Wye, Neltex
2" Wye, Neltex
4" Elbow, Neltex
2" Elbow, Neltex
4" Clean Out, Neltex
2" Clean Out, Neltex
1.02
98.28000
52.41600
2nd Flr
Eaves
Total
209.14
38.00
7.20
12.00
216.34
17.00
0.00
25.00
30.00
219,300.00
BdFt/Pc
Qty
8.00
54.00
-0.28000
-0.41600
Sloped Area
1.25
16.00
270.42750
83.00000
-0.42750
7.00000
55.00
6.00000
5.00000
432.00
64,800.00
55.00
30.00
Vent Line
2"
2"
2"
2"
Pipe, Neltex
Tee, Neltex
Wye, Neltex
Elbow, Neltex
57.00
6/5/2013 / 5:27 AM
11 / 26
ITEM DESCRIPTION
1.03
Downspout
3" Pipe, Neltex
3" 90 Elbow, Neltex
3" 45 Elbow, Neltex
Accessories
1.04
2,182.00
-82.00000
52.00
5.00
6.00
8.00
7.00
0.00
5.00
2.00
4.00
3.00
8.00
12.00
5.00
6.00
6.00
8,268.00
3.80000
3,241.00
9.00000
20.80
31.20
Hot & Cold Water Line

1/2" Cold Water Pipe
1/2" Tee
1/2" Elbow
1/2" Adaptor
1/2" Coupling
1/2" Hot Water Pipe
1/2" Tee
1/2" Elbow
1/2" Adaptor
1/2" Coupling
1/2" G.I. Plug
1/2" G.I. Nipple
1/2" G.I. Tee
1/2" G.I. Elbow
1/2" Gate Valve 12mm
Other Accessories
1.06
36.00
Storm Drainage
6" Pipe, Neltex
4" Pipe, Neltex
1.05
52.00
52.000000
5.00
6.00
8.00
7.00
0.00
5.00
2.00
4.00
3.00
8.00
12.00
5.00
6.00
6.00
Plumbing Fixtures
Lavatory-A
Mixer-A
Water Closet-A
Bidet Spray-A
S.H.-A
TP H-A
Shower Head-A
Shower Valve-a
K.S., SS, Dbl Bowl
K.S. Mixer
SS Bottle-Trap
HD Angle Valves
Flexible Hose
Faucet 4"
Faucet w/ HB
Other Accessories
Total for Plumbing Works

V
ELECTRICAL WORKS
1.0 Electrical Works
6/5/2013 / 5:27 AM
12 / 26
ITEM DESCRIPTION
Conduits, Boxes & Fittings
2"x4" Utility Boxes
4"x4" Junction Boxes
1/2" PVC Pipes
3/4" PVC Pipes
1.5" PVC Pipes
Meter Base
Other Accessories
1.02 Wires & Cables
2.0mm sq Stranded Wires
Main Service Wires
CATV Cable
Tel. Wires
Other Accessories
1.03 Wiring Devices (Switch/Outlets)
Duplex Outlets
Special Outlets
Switches
1.04 Lighting Fixtures
1.05 Panel boards / ACB's
Total for Electrical Works
1.01
56,300.0
111.00
54.00
0.50
165.0000
41.2500
-1.25000
307.5000
2.50000
124.0000
-4.00000
0.0000
0.0000
5,372.40
38,200.0
-106.40000
0.50
10.40
1.60000
64.00
6,831.60
38,200.0
2.40000
0.50
54.00
10.00
111.00
-11.00000
111.00
15,000.0
TOTAL COST OF MATERIALS

TOTAL COST OF LABOR
TOTAL MATERIALS & LABOR COST
ARCHITECT'S PROFESSIONAL FEE/S
CONTRACTOR'S PROFIT
VALUE ADDED TAX
GUARANTEED MAXIMUM COST
Prepared by:

6/5/2013 / 5:27 AM
13 / 26
Qty Unit
Materials
Unit Cost
2.00 T.L.
149.00 sq m
1.00 lot
1.00 lot
3.00 T.L.
120.00
Cost
17,880.00
Labor & Eqpt.

Unit Cost
Cost
5,000.0
50.00
10,000.00
7,450.00
5,000.0
15,000.00
32,450.00
10,000.00
25,330.00
BY OWNER
BY OWNER
15,000.00
50,330.00
32,000.00
9,000.00
41,000.00
BY OWNER
BY OWNER
32,000.00
9,000.00
41,000.00
5,000.00
2,000.00
0.00
90,000.00
35,000.00
30,000.00
7,000.00
15,000.00
4,000.00
0.00
90,000.00
35,000.00
30,000.00
7,000.00
169,000.00
181,000.00
350.00
39,550.00
39,550.00
17,880.00
32.00 T.L.
20.00 pax
1.00
1.00
20.00
10.00
10.00
10.00
lot
lot
Mos
Sets
Mos
Mos
Mos
1,000.00
450.00
10,000.00
2,000.00
10,000.00
2,000.00
4,500.00
3,500.00
3,000.00
700.00
12,000.00
113.00 cu m
TOTAL
88.00 cu m
140.00
12,320.00
150.00
13,200.00
25,520.00
18.00 cu m
106.00 cu m
600.00
10,800.00
150.00
300.00
2,700.00
31,800.00
13,500.00
31,800.00
23,120.00
87,250.00
110,370.00
53,000.00
329,700.00
382,700.00
6/5/2013 / 5:27 AM
14 / 26
Qty Unit
Materials
Unit Cost
Cost
Labor & Eqpt.

Unit Cost
Cost
TOTAL
15.00 cu m
150.00
8.00
16.00
23.00
16.00
160.00
8.00
16.00
24.00
20.00
200.00
10.00
20.00
31.00
28.00
280.00
14.00
28.00
42.00
12.00
bags
cu m
cu m
days
cu m
bags
cu m
cu m
days
cu m
bags
cu m
cu m
days
cu m
bags
cu m
cu m
days
cu m
200.00
30,000.00
5,600.00
12,000.00
70.00
250.00
250.00
250.00
10,500.00
2,000.00
4,000.00
5,750.00
40,500.00
7,600.00
16,000.00
5,750.00
32,000.00
5,600.00
12,000.00
70.00
250.00
250.00
250.00
11,200.00
2,000.00
4,000.00
6,000.00
43,200.00
7,600.00
16,000.00
6,000.00
40,000.00
7,000.00
15,000.00
70.00
250.00
250.00
250.00
14,000.00
2,500.00
5,000.00
7,750.00
54,000.00
9,500.00
20,000.00
7,750.00
750.00
56,000.00
9,800.00
21,000.00
70.00
250.00
250.00
250.00
19,600.00
3,500.00
7,000.00
10,500.00
75,600.00
13,300.00
28,000.00
10,500.00
120.00
6.00
12.00
18.00
4.00
bags
cu m
cu m
days
cu m
200.00
700.00
750.00
24,000.00
4,200.00
9,000.00
70.00
250.00
250.00
250.00
8,400.00
1,500.00
3,000.00
4,500.00
32,400.00
5,700.00
12,000.00
4,500.00
40.00
2.00
4.00
8.00
12.00
120.00
6.00
12.00
24.00
bags
cu m
cu m
days
cu m
bags
cu m
cu m
days
200.00
700.00
750.00
8,000.00
1,400.00
3,000.00
70.00
250.00
250.00
250.00
2,800.00
500.00
1,000.00
2,000.00
10,800.00
1,900.00
4,000.00
2,000.00
200.00
24,000.00
4,200.00
9,000.00
70.00
250.00
250.00
250.00
8,400.00
1,500.00
3,000.00
6,000.00
157,900.00
32,400.00
5,700.00
12,000.00
6,000.00
490,700.00
700.00
750.00
200.00
700.00
750.00
200.00
700.00
750.00
200.00
700.00
700.00
750.00
332,800.00
6/5/2013 / 5:27 AM
15 / 26
Qty Unit
Materials
Unit Cost
Cost
Labor & Eqpt.

Unit Cost
Cost
TOTAL
470.00 sq m
5,900.00 pcs
710.00 bags
71.00 cu m
350.00 pcs
36.00 kg
7.00
200.00
700.00
125.00
65.00
41,300.00
142,000.00
49,700.00
43,750.00
2,340.00
4.00
70.00
250.00
30.00
20.00
23,600.00
49,700.00
17,750.00
10,500.00
720.00
64,900.00
191,700.00
67,450.00
54,250.00
3,060.00
6.00
25,800.00
76,000.00
23,800.00
32,500.00
1,690.00
4.00
70.00
250.00
30.00
20.00
17,200.00
26,600.00
8,500.00
7,800.00
520.00
43,000.00
102,600.00
32,300.00
40,300.00
2,210.00
9,600.00
2,100.00
2,500.00
130.00
70.00
250.00
30.00
3,360.00
750.00
600.00
0.00
12,960.00
2,850.00
3,100.00
130.00
5,400.00
6,300.00
464,910.00
70.00
250.00
1,550.00
2,250.00
171,400.00
6,950.00
8,550.00
636,310.00
13,750.000
64,000.00
2,015.00
30.00
60.00
30.00
3,300.00
12,000.00
930.00
17,050.00
76,000.00
2,945.00
32,500.00
0.00
64,000.00
2,990.00
70.00
120.00
180.00
30.00
18,200.00
0.00
36,000.00
1,380.00
50,700.00
0.00
100,000.00
4,370.00
340.00 sq m
4,300.00 pcs
380.00 bags
34.00 cu m
260.00 pcs
26.00 kg
200.00
700.00
125.00
65.00
120.00 lin m
48.00
3.00
20.00
2.00
18.00
27.00
9.00
bags
cu m
pcs
kg
cu m
bags
cu m
200.00
110.00 pcs
200.00 pcs
31.00 Kgs.
125.000
260.00 pcs
0.00 pcs
200.00 pcs
46.00 Kgs.
125.00
700.00
125.00
65.00
200.00
700.00
320.00
65.00
180.00
320.00
65.00
6/5/2013 / 5:27 AM
16 / 26
Qty Unit
Materials
Unit Cost
96.00 pcs
10.00 Kgs.
125.00
480.00 pcs
220.00 pcs
420.00 pcs
40.00 days
125.00
70.00 pcs
70.00 pcs
20.00 Kgs
125.00
46.00 0.00
46.00 0.00
10.00 0.00
125.00
54.00 pcs
50.00 pcs
11.00 Kgs
125.00
65.00
180.00
320.00
180.00
65.00
180.00
65.00
180.00
65.00
Cost
Labor & Eqpt.

Unit Cost
Cost
TOTAL
12,000.00
650.00
70.00
30.00
6,720.00
300.00
18,720.00
950.00
60,000.00
39,600.00
134,400.00
70.00
120.00
180.00
500.00
33,600.00
26,400.00
75,600.00
20,000.00
93,600.00
66,000.00
210,000.00
20,000.00
8,750.00
12,600.00
1,300.00
30.00
40.00
30.00
2,100.00
2,800.00
600.00
10,850.00
15,400.00
1,900.00
5,750.00
8,280.00
650.00
30.00
40.00
30.00
1,380.00
1,840.00
300.00
7,130.00
10,120.00
950.00
6,750.00
9,000.00
715.00
479,700.00
30.00
40.00
30.00
1,620.00
2,000.00
330.00
247,400.00
8,370.00
11,000.00
1,045.00
727,100.00
33,600.00
80,000.00
100,000.00
6,300.00
200.00
5.00
5.00
20.00
16,000.00
20,000.00
25,000.00
1,800.00
43,980.00
49,600.00
100,000.00
125,000.00
8,100.00
43,980.00
51.00 sq m
51.00 sq m
80.00 shts
420.00
4,000.00 bd ft
5,000.00 bd ft
20.00
90.00 kgs
1.00 Lot
120.00 sq m
15.00 sq m
135.00 sq m
70.00
500.00
67,500.00
287,400.00
150.00
20,250.00
127,030.00
87,750.00
414,430.00
260.00
680.00
176,800.00
200.00
52,000.00
228,800.00
pcs
20.00
6/5/2013 / 5:27 AM
17 / 26
Qty Unit
170.00
65.00
20.00
15.00
1.00
Materials
Unit Cost
pcs
pcs
pcs
pcs
Lot
450.00
420.00
650.00
180.00
Labor & Eqpt.

Cost
Unit Cost
Cost
76,500.00
120.00
20,400.00
27,300.00
100.00
6,500.00
13,000.00
150.00
3,000.00
2,700.00
50.00
750.00
29,510.00
296,300.00
112,160.00
1,861,110.00
815,890.00
TOTAL
96,900.00
33,800.00
16,000.00
3,450.00
29,510.00
408,460.00
2,677,000.00
108.50 sq m
5,450.00 pcs
8.00 cu m
1.00 lot
10.00
700.00
54,500.00
5,600.00
5.00
27,250.00
10,800.00
81,750.00
5,600.00
10,800.00
0.00
71.00 sq m
210.00 pcs
36.00 bags
1.00 lot
40.00 sq m
250.00 pcs
20.00 bags
1.00 lot
20.00 sq m
250.00 pcs
10.00 bags
1.00 lot
115.00 sq m
120.00
300.00
25,200.00
10,800.00
55.00
11,550.00
5,036.00
60.00
300.00
15,000.00
6,000.00
30.00
7,500.00
3,400.00
25.00
300.00
6,250.00
3,000.00
15.00
3,750.00
2,000.00
6/5/2013 / 5:27 AM
36,750.00
10,800.00
5,036.00
22,500.00
6,000.00
3,400.00
10,000.00
3,000.00
2,000.00
18 / 26
Qty Unit
1,380.00
1.00
Materials
Unit Cost
pcs
lot
60.00
Cost
82,800.00
Labor & Eqpt.

Unit Cost
Cost
12.00
209,150.00
TOTAL
16,560.00
6,486.00
99,360.00
6,486.00
94,332.00
303,482.00
320.00 sq m
12.00
12.00
26.00
15.00
32.00
1.00
810.00
54.00
30.00
90.00
1.00
70.00
gals
gals
gals
gals
bags
lot
sq m
bags
gals
gals
lot
sq m
580.00
400.00
740.00
380.00
350.00
6,960.00
4,800.00
19,240.00
5,700.00
11,200.00
450.00
500.00
500.00
400.00
500.00
5,400.00
6,000.00
13,000.00
6,000.00
16,000.00
7,200.00
12,360.00
10,800.00
32,240.00
11,700.00
27,200.00
7,200.00
350.00
450.00
480.00
18,900.00
13,500.00
43,200.00
500.00
450.00
500.00
27,000.00
13,500.00
45,000.00
7,560.00
45,900.00
27,000.00
88,200.00
7,560.00
800.00 pcs
36.00 bags
40.00 kgs
1.00 lot
32.00
300.00
50.00
25,600.00
10,800.00
2,000.00
15.00
12,000.00
9,600.00
37,600.00
10,800.00
2,000.00
9,600.00
15.00 sq m
1.00 lot
4,500.00
0.00
0.00
0.00
77.00
22.00
60.00
4.00
6.00
400.00
900.00
200.00
1,100.00
250.00
168,260.00
0.00
0.00
0.00
0.00
0.00
330,160.00
23,400.00
104,400.00
sets
sets
sets
sets
sets
2,000.00
100.00
250.00
50.00
500.00
100.00
161,900.00
180.00 sq m
450.00
81,000.00
130.00
6/5/2013 / 5:27 AM
19 / 26
Qty Unit
Materials
Unit Cost
Labor & Eqpt.

Unit Cost
Cost
Cost
TOTAL
90.00 sq m
460.00
41,400.00
130.00
11,700.00
53,100.00
340.00 L m
100.00
34,000.00
50.00
17,000.00
51,000.00
96.00 sqm
0.00 lin ft
320.00 L m
460.00
150.00
80.00
130.00
60.00
50.00
12,480.00
0.00
16,000.00
80,580.00
12,480.00
0.00
16,000.00
236,980.00
156,400.00
20.00 gals
2,800.00
56,000.00
56,000.00
280.00
5,600.00
5,600.00
61,600.00
61,600.00
1.00 set
8.00 sets
2.00 sets
2,000.00
400.00
2,000.00
3,600.00
800.00
450.00
200.00
200.00
450.00
1,600.00
400.00
2,450.00
5,200.00
1,200.00
2.00 pairs
250.00
500.00
100.00
200.00
700.00
450.00
6/5/2013 / 5:27 AM
20 / 26
Qty Unit
Materials
Unit Cost
12.00 pairs
4.00 pairs
200.00
10.00 sets
180.00
150.00
Labor & Eqpt.

Cost
Unit Cost
Cost
2,400.00
100.00
1,200.00
600.00
100.00
400.00
1,800.00
50.00
11,700.00
32.00 sq m
33.00 sq m
1.00 Lot
500.00
500.00
16,000.00
16,500.00
280.00
280.00
32,500.00
20.00 Cu m
5,000.00
14.00 Cu m
5,000.00
2.00
3.00
2.00
2.00
6.00
Cu m
Cu m
Cu m
Cu m
Cu m
5,000.00
16.00 sq m
3,000.00
3,500.00
2,300.00
4,750.00
16,450.00
8,960.00
9,240.00
6,500.00
24,960.00
25,740.00
6,500.00
24,700.00
57,200.00
0.00
49,000.00
3,500.00
48,000.00
1,200.00
3,600.00
1,000.00
500.00
3,500.00
70,000.00
TOTAL
119,000.00
0.00
19,200.00
67,200.00
68,200.00
186,200.00
3.00 sq m
4.00 sq m
118,000.00
1.00 Set
1.00 Set
1.00 Set
8.00 Set
2.00 Set
1.00 Sets
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
11,520.00
2,880.00
1,440.00
500.00
500.00
500.00
500.00
500.00
800.00
500.00
500.00
500.00
4,000.00
1,000.00
800.00
1,940.00
1,940.00
1,940.00
15,520.00
3,880.00
2,240.00
1.00
8.00
2.00
1.00
1.00
1.00
Set
Sets
Set
Sets
Sets
Sets
2,880.00
2,560.00
2,720.00
2,880.00
2,880.00
0.00
23,040.00
5,120.00
2,720.00
2,880.00
2,880.00
56,800.00
600.00
600.00
600.00
960.00
600.00
600.00
600.00
4,800.00
1,200.00
960.00
600.00
600.00
16,060.00
600.00
27,840.00
6,320.00
3,680.00
3,480.00
3,480.00
72,860.00
21.00
1.00
1.00
9.00
1.00
2.00
Sets
Sets
Sets
Set
Sets
22,400.00
45,570.00
3,360.00
4,200.00
4,410.00
22,400.00
45,570.00
30,240.00
4,200.00
8,820.00
4,480.00
9,114.00
672.00
840.00
882.00
4,480.00
9,114.00
6,048.00
840.00
1,764.00
26,880.00
54,684.00
36,288.00
5,040.00
10,584.00
6/5/2013 / 5:27 AM
21 / 26
Qty Unit
2.00
2.00
1.00
2.00
500.00
300.00
1.00
Sets
Sets
Set
Sets
sq ft
sq ft
Lot
Materials
Unit Cost
1,120.00
20,160.00
4,480.00
2,100.00
40.00
250.00
Labor & Eqpt.

Cost
Unit Cost
Cost
2,240.00
224.00
448.00
40,320.00
4,032.00
8,064.00
4,480.00
896.00
896.00
4,200.00
420.00
840.00
20,000.00
12.00
6,000.00
75.00
2,404.00
184,874.00
38,494.00
98.00 sq m
52.00 sq m
150.00
250.00
14,700.00
13,000.00
90.00
90.00
8,820.00
4,680.00
120.00 sq m
84.00 sq m
36.00 sq m
250.00
200.00
200.00
16,800.00
150.00
150.00
150.00
12,600.00
44,500.00
270.00
90.00
270.00
6.00
60.00
TOTAL
2,688.00
48,384.00
5,376.00
5,040.00
26,000.00
0.00
2,404.00
223,368.00
23,520.00
17,680.00
26,100.00
0.00
29,400.00
0.00
70,600.00
sq m
Lm
sq m
Lm
Lm
280.00
200.00
80.00
800.00
800.00
75,600.00
18,000.00
21,600.00
4,800.00
48,000.00
168,000.00
100.00
100.00
20.00
150.00
150.00
27,000.00
9,000.00
5,400.00
900.00
9,000.00
51,300.00
102,600.00
27,000.00
27,000.00
5,700.00
57,000.00
219,300.00
432.00 bd ft
1.00 lot
80.00
34,560.00
8,640.00
43,200.00
1,243,024.00
50.00
21,600.00
21,600.00
599,976.00
56,160.00
8,640.00
64,800.00
1,843,000.00
14.00
12.00
8.00
6.00
4.00
2.00
10.00
8.00
6.00
4.00
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
450.00
250.00
90.00
50.00
90.00
50.00
80.00
30.00
100.00
60.00
6,300.00
3,000.00
720.00
300.00
360.00
100.00
800.00
240.00
600.00
240.00
200.00
100.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
2,800.00
1,200.00
400.00
300.00
200.00
100.00
500.00
400.00
300.00
200.00
9,100.00
4,200.00
1,120.00
600.00
560.00
200.00
1,300.00
640.00
900.00
440.00
4.00
6.00
2.00
8.00
pcs
pcs
pcs
pcs
250.00
50.00
50.00
30.00
1,000.00
300.00
100.00
240.00
100.00
50.00
50.00
50.00
400.00
300.00
100.00
400.00
1,400.00
600.00
200.00
640.00
6/5/2013 / 5:27 AM
22 / 26
Qty Unit
Materials
Unit Cost
Cost
Labor & Eqpt.

Unit Cost
Cost
TOTAL
16.00
12.00
12.00
1.00
pcs
pcs
pcs
Lot
350.00
80.00
80.00
5,600.00
960.00
960.00
2,100.00
150.00
50.00
50.00
2,400.00
600.00
600.00
8,000.00
1,560.00
1,560.00
2,100.00
14.00
10.00
pcs
pcs
650.00
450.00
9,100.00
4,500.00
300.00
200.00
4,200.00
2,000.00
13,300.00
6,500.00
120.00 lin m
28.00 pcs
20.00 pcs
24.00 pcs
40.00 pcs
18.00 lin m
8.00 pcs
4.00 pcs
6.00 pcs
8.00 pcs
16.00 pcs
16.00 pcs
8.00 pcs
8.00 pcs
6.00 pcs
1.00 lot
120.00
130.00
120.00
80.00
80.00
150.00
650.00
600.00
400.00
400.00
15.00
20.00
30.00
25.00
450.00
14,400.00
3,640.00
2,400.00
1,920.00
3,200.00
2,700.00
5,200.00
2,400.00
2,400.00
3,200.00
240.00
320.00
240.00
200.00
2,700.00
7,700.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
100.00
6,000.00
1,400.00
1,000.00
1,200.00
2,000.00
900.00
400.00
200.00
300.00
400.00
800.00
800.00
400.00
400.00
600.00
20,400.00
5,040.00
3,400.00
3,120.00
5,200.00
3,600.00
5,600.00
2,600.00
2,700.00
3,600.00
1,040.00
1,120.00
640.00
600.00
3,300.00
7,700.00
2,400.00
1,800.00
6,500.00
800.00
400.00
400.00
1,200.00
1,800.00
6,800.00
2,800.00
480.00
180.00
120.00
400.00
450.00
7,200.00
5,400.00
19,500.00
2,400.00
1,200.00
1,200.00
3,600.00
5,400.00
6,800.00
2,800.00
1,920.00
2,880.00
1,920.00
800.00
1,800.00
1,000.00
500.00
1,500.00
250.00
350.00
350.00
450.00
1,200.00
2,800.00
500.00
300.00
150.00
150.00
50.00
50.00
3,000.00
1,500.00
4,500.00
750.00
1,050.00
1,050.00
1,350.00
3,600.00
2,800.00
500.00
1,200.00
2,400.00
2,400.00
100.00
200.00
10,200.00
6,900.00
24,000.00
3,150.00
2,250.00
2,250.00
4,950.00
9,000.00
9,600.00
3,300.00
3,120.00
5,280.00
4,320.00
900.00
2,000.00
0.00
60,600.00
215,800.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
1.00
1.00
4.00
16.00
16.00
2.00
4.00
1.00
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
lot
155,200.00
6/5/2013 / 5:27 AM
23 / 26
Qty Unit
Materials
Unit Cost
165.00
40.00
310.00
120.00
10.00
1.00
1.00
pcs
pcs
pcs
pcs
pcs
set
lot
4.00
6.00
2.00
64.00
150.00
1.00
1.00
rolls
rolls
rolls
lin m
lin m
roll
lot
2,600.00
54.00
10.00
100.00
111.00
1.00
sets
sets
sets
sets
sets
180.00
18.00
20.00
80.00
120.00
180.00
Cost
2,970.00
800.00
24,800.00
14,400.00
1,800.00
Labor & Eqpt.

Unit Cost
Cost
10.00
10.00
30.00
40.00
60.00
800.00
1,650.00
400.00
9,300.00
4,800.00
600.00
800.00
4,620.00
1,200.00
34,100.00
19,200.00
2,400.00
800.00
5,266.00
1,200.00
1,500.00
1,600.00
50.00
75.00
1,500.00
4,800.00
9,000.00
3,200.00
3,200.00
11,250.00
1,500.00
15,200.00
31,800.00
13,000.00
10,880.00
15,000.00
4,000.00
6,834.00
80.00
100.00
80.00
80.00
2,000.00
4,320.00
1,000.00
8,000.00
8,880.00
2,000.00
74,700.00
4,320.00
1,000.00
8,000.00
8,880.00
34,000.00
220,500.00
1,880,866.00
5,339,000.00
0.20
0.00
0.00
3,458,134.00
1,880,866.00
5,339,000.00
1,067,800.00
0.00
0.00
5,266.00
3,800.00
4,900.00
120.00
25.00
2,500.00
10,400.00
22,800.00
9,800.00
7,680.00
3,750.00
2,500.00
6,834.00
280.00
180.00
280.00
32,000.00
32,000.00
145,800.00
TOTAL
3,458,134.00
54.39%
20%
35% - 50%
10% - 12%
6,406,800.00
Approved by:
type name here

OWNER/S
6/5/2013 / 5:27 AM
24 / 26
Project:
TWO STOREY RESIDENCE
Subject:
SCHEDULE OF REVOLVING FUNDS
Owner/s:
type name here
Location:
BRGY.
TOTAL
6,406,800.00
9%
9%
6%
5%
1,316,125.00
1,256,210.00
Prepared by:
594,225.00
594,225.00
546,175.00
Approved by:
type name here
OWNER/S
0
0
149855945.xls.ms_office/RevFundSched
As of: 6/5/2013 /5:27 AM
25 / 26
394,010.00
0.05
133,475.00
0.10
133,475.00
33,075.00
0.15
133,475.00
43,160.00
0.13
133,475.00
44,100.00
0.10
133,475.00
0.00
0.20
133,475.00
0.00
0.00
184,300.00
0.15
133,475.00
44,100.00
0.00
368,600.00
0.13
66,150.00
0.00
0.20
0.00
75,530.00
460,750.00
0.00
64,740.00
460,750.00
0.20
10,790.00
276,450.00
0.13
0.00
0.25
0.00
669,250.00
0.00
936,950.00
57,405.00
0.00
1,070,800.00
1,406,415.00
114,810.00
0.13
191,350.00
0.05
9%
0.25
1,067,800.00
20%
0.00
ARCHITECT'S
PROFESSIONAL FEE/S
21%
0.00
VI
22%
0.13
220,500.00
FINAL
0.15
ELECTRICAL WORKS
7th
0.25
6th
0.15
215,800.00
5th
0.35
PLUMBING / SANITARY
WORKS
4th
0.20
IV
3rd
0.13
1,843,000.00
2nd
0.30
ARCHITECTURAL WORKS
1st
0.30
III
DEC
0.30
2,677,000.00
NOV
0.13
STRUCTURAL WORKS
OCT
0.50
II
382,700.00
SEP
0.40
GENERAL REQUIREMENTS /
SITEWORKS
AUG
0.00
Amount
JUL
0.05
Item Description
JUN
0.00
Item #
MAY
0.35
12-May-2011
0.13
Date:
SCHEDULE OF REVOLVING FUNDS

BRGY.
DEC
FINAL
5%
19,135.00
92,150.00
21,580.00
33,075.00
133,475.00
299,415.00
149855945.xls.ms_office/RevFundSched
As of: 6/5/2013 /5:27 AM
26 / 26

Estimate Sample

Uploaded by

Document Information

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

Estimate Sample

Uploaded by

Copyright:

Available Formats

ARKITEKTONS design & builder

TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: arch_rabj@yahoo.com

TOTAL AREA (sq.m.)

RAFAEL AFRICA BRIONES, JR.

type name here

ARKITEKTONS design & builder

TEL # (043) 784-1649 CEL # 0922-911-3338 EMAIL: arch_rabj@yahoo.com

TWO STOREY RESIDENCE

BILL OF MATERIALS & COST ESTIMATES

GENERAL REQUIREMENTS / SITEWORKS

PLUMBING / SANITARY WORKS

TOTAL COST OF MATERIALS

TOTAL COST OF LABOR

ARCHITECT'S PROFESSIONAL FEE/S

VALUE ADDED TAX

GUARANTEED MAXIMUM COST

RAFAEL AFRICA BRIONES, JR.

GEN. REQ'Ts. / SITEWORKS

1.0 Mobilization/Demobilization Works

Mobilization & Demobilization

2.0 Bonds & Insurances

3.0 Temporary Facilities

Bunkhouse / Warehouse Rental

280.80 Grnd Flr

93.60 Grnd Flr

78.00 Scnd Flr

Floor Tiles, 60cmx60cm

Acritex Paint (Ext. Walls only)

3.0 Ceiling Finishes

5.0 Ironmongery & Hardwares

3.5" x 3.5" S/S Hinges

6.0 Metal & Specialty Works

8.01 Jambs, TREATED WOOD

Solid w/ Design 96.00

10.0 Misc. Painting Works

Long Span Roofing

12.0 Specialty Wood Works

Hot & Cold Water Line

Total for Plumbing Works

1.0 Electrical Works

TOTAL COST OF MATERIALS

RAFAEL AFRICA BRIONES, JR.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

Labor & Eqpt.

type name here

TWO STOREY RESIDENCE

SCHEDULE OF REVOLVING FUNDS

type name here

RAFAEL AFRICA BRIONES, JR.

type name here

As of: 6/5/2013 /5:27 AM

SCHEDULE OF REVOLVING FUNDS

As of: 6/5/2013 /5:27 AM

You might also like