Project : SOUTHLAND ENCLAVE 1 Date: 9-Mar-19

Location : Palace St., Southland BF Homes, Las Pinas

Subject : Estimated Cost for rectification works UNIT L

PROJECT ESTIMATE
ITEM SCOPE OF WORKS EST. QTY UNIT U-Cost Amount Remarks

I Masonry & Carpentry Works

A Materials
1 GRAVEL BED 2 cu.m 1,800.00 3,600.00
2 50mm X 50mm X 5mm Angle Bar 1 L 750.00 750.00
3 10 mm. ø X 6.00 m Round Bar 1 L 180.00 180.00
4 Kitchen Sink Single Bowl 1 pcs 2,000.00 2,000.00
5 Kitchen Sink Faucet 1 pcs 200.00 200.00
6 Kitchen Cabinet Handles 3 pcs 50.00 150.00
7 grout 2 bags 70.00 140.00
8 0.70m x 2.10m PVC Door 2 set 1,500.00 3,000.00
9 Door Lock Set 8 set 600.00 4,800.00
10 flag hinges 5 pair 70.00 350.00
11 LOCKSET 8 set 600.00 4,800.00
12 Vinyl Tiles 55 m2 650.00 35,750.00
13 Adhesive 1 lot 500.00 500.00
14 0.70m x 2.10m Flushed Door 2 set 2,500.00 5,000.00
15 JALOUSIE 1 set 1,875.00 1,875.00
16 125mm (5") thk. CHB 43 pcs 15.00 645.00
17 Cement 44 bags 230.00 10,120.00
18 Sand 9 cu.m 1,000.00 9,000.00
WASTE FACTOR (10%) 8,286.00
Materials 91,146.00
B Labor
1 CARPENTRY WORKS 7 day 1,750.00 12,250.00
2 MASONRY WORKS 7 day 1,750.00 12,250.00
FABRICATION OF DRAIN COVER 2 day 650.00 1,300.00
Direct Labor Cost + Marked-up 29,670.00
Sub-total 120,816.00

II Painting Works
A Materials
1 ENAMEL PAINT (BLACK) 1 gal 650.00 650.00
2 Permacoat Semi Gloss Latex Paint 4 tin 2,300.00 9,200.00
3 Permacoat Flat Latex Paint 4 tin 2,000.00 8,000.00
4 Zemcoat (skimcoat) 12 bags 480.00 5,760.00
5 Stofa 8 kg 85.00 680.00
6 Masking Tape 1" 8 roll 30.00 240.00
7 Sandpaper 10 yard 180.00 1,800.00
8 Rollers, Brushes, Paint Tray/thinners 1 lot 2,000.00 2,000.00
9 Waterproofing Paint 4 gal 750.00 3,000.00
WASTE FACTOR (10%) 3,133.00
Materials 34,463.00
B Labor
1 Repainting of entire unit (interior & 14 1,150.00 16,100.00
day
exterior)
Direct Labor Cost + Marked-up 18,515.00
Sub-total 52,978.00

III Electrical & Plumbing Test

A Materials
1 Single switch W/ REFLECTOR 7 set 70.00 490.00
2 2-GANG SWITCH WITH REFLECTOR 5 set 100.00 500.00
3 3-GANG SWITCH WITH REFLECTOR 1 set 150.00 150.00
4 PIN LIGHT 19 set 250.00 4,750.00
5 2-GANG UNIERSAL OUTLET 15 set 100.00 1,500.00
6 1-GANG AIRCON OUTLET SET 2 set 150.00 300.00
7 1 GANG TELEPHONE MODULA JACK 2 set 100.00 200.00
8 STRANDID WIRE 14MM 6 m 50.00 300.00
9 RECEPTACLES 2 m 40.00 80.00
 Materials 8,270.00
B Labor
1 Electrical checking and defects 3 lot 650.00 1,950.00
2 Waterline/Sanitary line checking 3 day 650.00 1,950.00
Direct Labor Cost + Marked-up 4,485.00
Sub-total 12,755.00

V Clean-up & Turn-over

A Labor
1 Total Clean-up (interior & exterior) 1 lot 1,000.00 1,000.00
Direct Labor Cost + Marked-up 1,150.00
Sub-total 1,150.00

TOTAL MATERIAL COST 133,879.00

TOTAL LABOR COST 53,820.00
TOTAL PROJECT COST (Material Cost + Labor Cost) 187,699.00

Prepared by: Checked/Verified by:

ALVIN JOSEPH D. GAMOLO PETER M. DASCIL

Jr. Site Engineer Construction Head

Approved by :
Project : Date: 9-Mar-19
Location :

Subject : UNIT J

PROJECT ESTIMATE
ITEM SCOPE OF WORKS EST. QTY UNIT U-Cost Amount Remarks

I Masonry & Carpentry Works

A Materials
1 GRAVEL BED 2 cu.m 1,800.00 3,600.00
2 50mm X 50mm X 5mm Angle Bar 1 L 750.00 750.00
3 10 mm. ø X 6.00 m Round Bar 1 L 180.00 180.00
4 Kitchen Sink Single Bowl 1 pcs 2,000.00 2,000.00
5 Kitchen Sink Faucet 1 pcs 200.00 200.00
6 Kitchen Cabinet Handles 3 pcs 50.00 150.00
7 kitchen Top and Cabinet 1 set 5,000.00 5,000.00
8 grout 2 bags 70.00 140.00
9 0.70m x 2.10m PVC Door 2 set 1,500.00 3,000.00
10 Door Lock Set 8 set 600.00 4,800.00
11 Vinyl Tiles 55 m2 650.00 35,750.00
12 Adhesive 2 lot 250.00 500.00
13 0.70m x 2.10m Flushed Door 6 set 2,500.00 15,000.00
14 PVC door 3 set 1,500.00 4,500.00
15 Gold plated hinges 8 pair 100.00 800.00
16 flag hinges 5 pair 70.00 350.00

17 ALUMINUM WHITE POWDER COATED 110 320.00 35,200.00

m2
WITH 6mm THK CLEAR GLASS
18 600x600 vitrified tiles 16 pcs 800.00 12,800.00
19 300x300 vitrified tiles 44 pcs 800.00 35,200.00
20 Gypsum Board 76 pcs 340.00 25,840.00
21 Framing-Gypsum Board 1 lot 4,000.00 4,000.00
22 Gypsum screw/Rivets/Fasteners 1 lot 2,000.00 2,000.00
23 HARDIFLEX 1/2 X 4 X 8 45 pcs 360.00 16,200.00
24 gypsum tape 3 rolls 100.00 300.00
25 Concrete nails 3 kg 80.00 240.00
26 JALOUSIE 1 set 1,875.00 1,875.00
27 125mm (5") thk. CHB 43 pcs 15.00 645.00
28 Cement 56 bags 230.00 12,880.00
29 Sand 4 cu.m 1,000.00 4,000.00
30 WASTE FACTOR (10%) 4,214.00
Materials 232,114.00
B Labor
1 CARPENTRY WORKS 14 day 2,450.00 34,300.00
2 MASONRY WORKS 14 day 2,450.00 34,300.00
3 FABRICATION OF DRAIN COVER 2 day 650.00 1,300.00
Direct Labor Cost + Marked-up 80,385.00
Sub-total 312,499.00

II Painting Works
A Materials
1 ENAMEL PAINT (BLACK) 1 gal 650.00 650.00
2 Permacoat Semi Gloss Latex Paint 4 tin 2,300.00 9,200.00
3 Permacoat Flat Latex Paint 4 tin 2,000.00 8,000.00
4 Zemcoat (skimcoat) 20 bags 480.00 9,600.00
5 Stofa 8 kg 85.00 680.00
6 Masking Tape 1" 8 roll 30.00 240.00
7 Sandpaper 10 yard 180.00 1,800.00
8 Rollers, Brushes, Paint Tray/thinners 1 lot 2,000.00 2,000.00
9 Waterproofing Paint 4 gal 750.00 3,000.00
WASTE FACTOR (10%) 3,517.00
Materials 38,687.00
B Labor
1 Repainting of entire unit (interior & 14 1,800.00 25,200.00
day
exterior)
Direct Labor Cost + Marked-up 28,980.00
Sub-total 67,667.00
III Electrical & Plumbing Test
A Materials
1 Junction Box 15 pcs 25.00 375.00
2 Utility Box 15 pcs 20.00 300.00
3 Flexible hose 1 roll 500.00 500.00
4 STRANDID WIRE 14MM 52 m 50.00 2,600.00
5 electrical tape 2 roll 20.00 40.00
6 Single switch W/ REFLECTOR 6 set 70.00 420.00
7 2-GANG SWITCH WITH REFLECTOR 3 set 100.00 300.00
8 PIN LIGHT 16 set 250.00 4,000.00
9 2-GANG UNIERSAL OUTLET 16 set 100.00 1,600.00
10 1-GANG AIRCON OUTLET SET 2 set 150.00 300.00
11 1 GANG TELEPHONE MODULA JACK 2 set 100.00 200.00
12 RECEPTACLES 2 m 40.00 80.00
13 LAVATORY BASIN TYPE 3 set 1,200.00 3,600.00
14 LAVATORY FAUCET 3 set 150.00 450.00
15 SHOWER FIXTURES 3 set 1,200.00 3,600.00
16 WATER CLOSETS WITH FLANGES 3 set 700.00 2,100.00
17 FLOOR DRAIN 3 set 100.00 300.00
Materials 20,765.00
B Labor
1 Electrical checking and defects 3 lot 650.00 1,950.00
2 Waterline/Sanitary line checking 3 day 650.00 1,950.00
3 Direct Labor Cost + Marked-up 4,485.00
Sub-total 25,250.00

V Clean-up & Turn-over

A Labor
1 Total Clean-up (interior & exterior) 1 lot 1,000.00 1,000.00
Direct Labor Cost + Marked-up 1,150.00
Sub-total 1,150.00

TOTAL MATERIAL COST 291,566.00

TOTAL LABOR COST 115,000.00
TOTAL PROJECT COST (Material Cost + Labor Cost) 406,566.00

Prepared by: Checked/Verified by:

Approved by :
Project : TEOVILLE VERDANT 2 Date : November 15, 2018
Location : Lourde St. Teoville West 3, Verdant 2, BF Parañaque

Subject : Project Cost for the remaining works for rectification

unit A6
PROJECT ESTIMATE
ITEM EST. U-Cost Amount Remarks
SCOPE OF WORKS UNIT
QTY
I Masonry, Carpentry & Plumbing
Works
A Materials
1 Gypsum Board 9mm 3 pcs 395.00 1,185.00
2 Door Lockset 9 pcs 150.00 1,350.00
3 Kitchen Faucet (Gooseneck) 1 pcs 280.00 280.00
4 2-way Faucet 3 pcs 280.00 840.00
5 Angle valve 1/2 7 pcs 150.00 1,050.00
6 Flexible Hose ½ L= 18" 7 pcs 180.00 1,260.00
7 2" PVC P-trap Orange 1 pcs 65.00 65.00
8 2" PVC Elbow 90 deg. 1 pcs 35.00 35.00
8 73 14.50 1,058.50 inc. from hallway &
Vinyl Tile pcs 3bedrooms
9 Granite Tiles 60mm X 600mm (black) 5 pcs 350.00 1,750.00
10 Good Lumber 2"X3"X8FT 3 pcs 280.00 840.00
11 Stainless Kitchen Sink 16" x 24" 1 set 1,800.00 1,800.00
12 Plyboard ¾ x 4' x 8' 1 pcs 1,000.00 1,000.00
13 Teflon Tape (big) 3 pcs 25.00 75.00
14 Electrical Tape (big) 1 pcs 35.00 35.00
Materials 12,623.50
B Labor
1 Replacement of deteriorated Ceiling Board 1 lot 1,000.00 1,000.00
2 Construction of Kitchen Counter 1 lot 6,000.00 6,000.00

3 Rectification of waterline with leak on 1 1,200.00 1,800.00

lot
embeded pipe
4 Replacement/Adjustment of Doors & 1 900.00 900.00
lot
Locksets
5 Adjusting & Installation of incomplete 1 600.00 600.00
lot
Plumbing Fixtures
6 Adjusting & Installation of incomplete 1 600.00 600.00
lot
Electrical Fixtures
7 Replacement of deteriorated vinyl tile 1 lot 1,800.00 1,800.00
Direct Labor Cost + Marked-up 14,605.00
Sub-total 27,228.50

II Painting Works
A Materials
5 Boral Putty (Masonry Putty) 0.5 bags 650.00 325.00
17 Sanding Paper # 100 (3M Brand) 1.5 mtr 175.00 262.50
Materials 587.50
B Labor deteriorated walls &
ceilings due with
Repainting of entire unit (interior & leakmarks from
1 exterior) including application of 1 lot 21,600.00 21,600.00 firewall seepage
waterproofing on firewall during rainy days, roof
Direct Labor Cost + Marked-up 24,840.00 with leaks & uneven
painting applications
Sub-total 25,427.50 on previuos work
( poor workmanship).
III Electrical & Plumbing Test
B Labor
Direct Labor Cost + Marked-up
Sub-total

V Clean-up & Turn-over

A Labor
1 Total Clean-up (interior & exterior) 1 lot 800.00 800.00
Direct Labor Cost + Marked-up 920.00
Sub-total 920.00

TOTAL MATERIAL COST 13,211.00

TOTAL LABOR COST 40,365.00
TOTAL PROJECT COST (Material Cost + Labor Cost) 53,576.00

Prepared by: Checked/Verified by:

Peter M. Dascil Benjamine Z. Natividad

Cocnstruction Engr. - MADI Project & Operation Director

Approved by :
Project : TEOVILLE VERDANT 2 Date : November 15, 2018
Location : Lourde St. Teoville West 3, Verdant 2, BF Parañaque

Subject : Project Cost For Proposed Replacement of Ground Floor Tiles

Unit C1

PROJECT ESTIMATE
ITEM EST. Unit cost Amount
SCOPE OF WORKS UNIT
QTY
I Replacement on uneven color of GF Tiles
A Materials
Tiles 600mm X 600mm 68 pcs 128.00 8,704.00
Cement Tile Adhesive (ABC) 8 bags 250.00 2,000.00
Cement 8 bags 220.00 1,760.00
Vibro Sand 12 bags 130.00 1,560.00
Tile Grout 2 kg 40.00 80.00
Grinding Disc (Masonry & Tile Cutter) 1 pcs 350.00 350.00
Materials 14,454.00
B Labor
demolition of existing floor tiles 1 lot 800.00 800.00
Replacement GF Tiles 24.12 sq.m 250.00 6,030.00
Repainting on specific areas affected by replacement of 1 lot 6,103.50 6,103.50
tiles
Total Clean-up 1 lot 1,200.00 1,200.00
Direct Labor Cost 14,133.50
Sub-total 28,587.50

TOTAL MATERIAL COST 14,454.00

TOTAL LABOR COST 14,133.50
TOTAL PROJECT COST (Material Cost + Labor Cost) 28,587.50

Prepared by: Checked/Verified by:

Peter M. Dascil Benjamine Z. Natividad

Cocnstruction Engr. - MADI Project & Operation Director
 Date : November 15, 2018

und Floor Tiles

T ESTIMATE
Remarks