NHA PANDI- HOUSING PROJECT Consideration - exterior painting only

BRGY CACARONG, PANDI BULACAN class C chb mortar mixture

ESTIMATE OF 26 SQ.M COMMON UNIT DATE OF REVISION: MAR.21.2019
TOTAL
Module Item Item Description TOTAL LABOR TOTAL
MATERIAL
COST INDIRECT COST
COST
EARTHWORKS (Excavation, Backfilling, Compaction, Gravel Bedding,
I. 4,668.06 683.37 5,351.43
and Layout & Staking
CONCRETE WORKS (Footing, Column upto N.G.L, Wall Footing &
II. 15,157.93 2,434.18 17,592.10
Slab on Grade)

III. REBAR WORKS (Column-Footing, Wall Footing & Slab on Grade) 9,814.40 1,027.44 10,841.84
1 IV. MASONRY WORKS (Below Slab on Grade) 2,717.25 414.00 3,131.25
V. FORMWORKS (Column below N.G.L) 1,386.00 189.00 1,575.00
VI. PLUMBING WORKS (Sanitary Rouging Ins) 8,511.30 1,000.00 9,511.30
VII. ELECTRICAL WORKS (S.O.G Roughing Ins) 954.00 500.00 1,454.00
VII. SEPTIC VAULT 6,000.00 750.00 6,750.00
IX. CLEAN-UP AND REMOVAL OF EXCESS MATERIALS
SUBTOTAL FOR MODULE 1 49,208.94 6,997.98 56,206.92

I. STRUCTURAL CONCRETE WORKS (above NGL) 3,238.36 528.28 3,766.65

II. REBAR WORKS (Column above NGL and Roof Beams) 6,464.46 711.36 7,175.82
III. MASONRY WORKS (Above N.G.L) 15,800.30 2,508.25 18,308.55
IV. FORMWORKS (Column above NGL and Roof Beams) 5,076.00 1,171.50 6,247.50
VI. DOOR JAMB INSTALLATION 4,260.00 720.00 4,980.00
2
VII. ELECTRICAL WORKS (Wall Roughing Ins) 144.00 500.00 644.00
VIII. PLUMBING WORKS (Sanitary Line and Cold Water Line Installation) 6,106.22 2,000.00 8,106.22
IX. KITCHEN COUNTER 956.28 500.00 1,456.28
X. CLEAN-UP AND REMOVAL OF EXCESS MATERIALS -
SUBTOTAL FOR MODULE 2 42,045.62 8,639.39 50,685.01

V. ROOF FRAMING WORKS 21,768.10 1,000.00 22,768.10

I TINSMITHRY WORKS 18,726.00 850.00 19,576.00
II PLUMBING WORKS (Gutter Installation) 5,729.00 500.00 6,229.00
3 III CEILING WORKS 2,795.38 500.00 3,295.38
III.A FINISHING WORKS (ExteriorPlastering) 1,770.00 986.08 2,756.08
III.B FINISHING WORKS (Interior Plastering) 6,850.00 5,264.32 12,114.32
SUBTOTAL FOR MODULE 3 57,638.48 9,100.40 66,738.88

I PLUMBING WORKS (Fixture Installation) 2,800.00 1,200.00 4,000.00

II TILE WORKS 12,340.50 2,556.90 14,897.40
III DRY WALL PARTITION 7,562.95 820.80 8,383.75
4
IV DOOR INSTALLATION 9,700.00 625.00 10,325.00
V WINDOW INSTALLATION 6,180.00 300.00 6,480.00
SUBTOTAL FOR MODULE4 38,583.45 5,502.70 44,086.15

ELECTRICAL WORKS (Installation of Wires, Boxes, Switches and

I 4,389.90 500.00 4,889.90
Lightings)
PANEL BOARD (Including Tapping to Service Entrance, Testing and
II 4,790.00 800.00 5,590.00
5 Commissioning)
III PAINTING WORKS (Doors and Walls) 3,804.30 9,270.90 13,075.20
IV CATCH BASIN 1,204.25 250.00 1,454.25
SUBTOTAL FOR MODULE 5 14,188.45 10,820.90 25,009.35

TOTAL COST 201,664.93 41,061.37 242,726.31

Prepared By:

Engr. Zarex M. Borja

Reviewed By:

Engr. Willy Macam

Noted By:
NHA PANDI - HOUSING PROJECT Consideration - exterior painting only
CACARONG MATANDA, PANDI, BULACAN class C chb mortar mixture
REVISION OF COST ESTIMATE DATE OF REVISION: MAR.21.2019

MODULE 1
Material Labor
ITEM ITEM DESCRIPTION UNIT Total Indirect
NO. QTY Cost Total U.Cost Cost Total U.Cost Cost

EARTH WORKS
1.00 EXCAVATION cu.m 4.98 - - 60.00 298.52 298.52
2.00 BACKFILLING cu.m 4.36 - - 50.00 218.12 218.12
3.00 GRAVEL BEDDING cu.m 3.33 1,100.00 3,668.06 50.00 166.73 3,834.79
4.00 LAY OUT AND STAKING lot 1.00 1,000.00 1,000.00 - 1,000.00

CONCRETING ( FROM FOOTINGS TO SOG ) -

4.00 CONCRETE 3000 PSI, 3/4" , 28 DAYS cu.m 1.95 - - 500.00 974.18 974.18
CEMENT bags 17.54 210.00 3,682.38 - 3,682.38
GRAVEL cu.m 1.95 1,100.00 2,143.19 - 2,143.19
SAND cu.m 0.97 625.00 608.86 - 608.86
5.00 CONCRETE 2500 PSI, 3/4" , 28 DAYS cu.m 2.92 - - 500.00 1,460.00 1,460.00
CEMENT bags 21.90 210.00 4,599.00 - 4,599.00
GRAVEL cu.m 2.92 1,100.00 3,212.00 - 3,212.00
SAND cu.m 1.46 625.00 912.50 - 912.50
-
REBAR WORKS -
FOOTINGS kgs 26.70 - - 4.00 106.80 106.80
12mmØ X 6.00m LENGTH RSB pcs 5.00 187.11 935.55 - 935.55
GA#16 GI WIRE kgs 0.50 60.00 30.00 - 30.00
COLUMN MAIN BAR (FROM FOOTINGS TO TOP OF RB) kgs 64.68 - - 4.00 258.72 258.72
16mmØ X 7.50m RSB @ GL 1&3 pcs 4.00 415.22 1,660.88 - 1,660.88
16mmØ X 9.00m RSB @ GL 2 pcs 2.00 498.27 996.54 - 996.54
COLUMN STIRRUPS (FROM FOOTINGS TO S.O.G) kgs 29.76 - - 4.00 119.04 119.04
10mmØ X 6.00m RSB @GL 1&3 pcs 5.00 130.35 651.75 - 651.75
10mmØ X 6.00m RSB @GL 2 pcs 3.00 130.35 391.05 - 391.05
GA#16 GI WIRE kgs 3.50 60.00 210.00 - 210.00
WALL FOOTING - 1 kgs 23.46 - - 4.00 93.84 93.84
12mmØ X 6.00m RSB - MAIN BAR pcs 3.00 187.11 561.33 - 561.33
10mmØ X 6.00m RSB - TIES pcs 2.00 130.35 260.70 - 260.70
GA#16 GI WIRE kgs 0.50 60.00 30.00 - 30.00
WALL FOOTING - 2 (PERIMETER) kgs 26.94 - - 4.00 107.76 107.76
12mmØ X 6.00m RSB - MAIN BAR pcs 4.00 187.11 748.44 - 748.44
10mmØ X 6.00m RSB - TIES pcs 1.50 130.35 195.53 - 195.53
GA#16 GI WIRE kgs 0.30 60.00 18.00 - 18.00
WALL FOOTING - 2 (CR) kgs 10.92 - - 4.00 43.68 43.68
12mmØ X 6.00m RSB - MAIN BAR pcs 1.00 187.11 187.11 - 187.11
10mmØ X 6.00m RSB - TIES pcs 1.50 130.35 195.53 - 195.53
GA#16 GI WIRE kgs 0.25 60.00 15.00 - 15.00
SLAB ON GRADE kgs 74.40 - - 4.00 297.60 297.60
10mmØ X 6.00m RSB - TIES pcs 20.00 130.35 2,607.00 - 2,607.00
GA#16 GI WIRE kgs 2.00 60.00 120.00 - 120.00
-
MASONRY WORKS (WALL FOOTINGS TO SOG) -
150mm THICK NON LOAD BEARING CHB sq.m 2.40 - 75.00 180.00 180.00
150mm CHB pcs 30.00 13.00 390.00 - 390.00
CEMENT bags 2.00 220.00 440.00 - 440.00
SAND cu.m 0.50 625.00 312.50 - 312.50
10mmØ X 6.00m RSB pcs 2.00 130.35 260.70 - 260.70
GA#16 GI WIRE kgs 0.10 60.00 6.00 - 6.00
NHA PANDI - HOUSING PROJECT Consideration - exterior painting only
CACARONG MATANDA, PANDI, BULACAN class C chb mortar mixture
REVISION OF COST ESTIMATE DATE OF REVISION: MAR.21.2019

MODULE 1
Material Labor
ITEM ITEM DESCRIPTION UNIT Total Indirect
NO. QTY Cost Total U.Cost Cost Total U.Cost Cost
100mm THICK NON LOAD BEARING CHB sq.m 3.60 - 65.00 234.00 234.00
100mm CHB pcs 45.00 10.00 450.00 - 450.00
CEMENT bags 1.50 220.00 330.00 - 330.00
SAND cu.m 0.20 625.00 125.00 - 125.00
10mmØ X 6.00m RSB pcs 3.00 130.35 391.05 - 391.05
GA#16 GI WIRE kgs 0.20 60.00 12.00 - 12.00

FORMWORKS (FROM FOOTINGS TO SOG) - - - -

AREA OF FORMWORKS sq.m 2.52 - - 75.00 189.00 189.00
1/4" THICK MARINE PLYWOOD pcs 1.00 360.00 360.00 - 360.00
2 X 2 X 10' COCOLUMBER pcs 7.00 120.00 840.00 - 840.00
3" CWN kgs 0.50 52.00 26.00 - 26.00
3" CONCRETE NAIL kgs 1.00 160.00 160.00 - 160.00

-
STORM DRAINAGE AND SEWER SYSTEM lot 1.00 - 1,000.00 1,000.00 1,000.00
PVC PIPE 100mmØ X 3.00m SERIES 1000 pcs 8.00 714.00 5,712.00 - 5,712.00
PVC ELBOW 100mmØ X 90DEG BEND pcs 1.00 81.60 81.60 - 81.60
PVC ELBOW 100mmØ X 45DEG BEND pcs 2.00 62.50 125.00 - 125.00
PVC COUPLING 100mmØ pcs 5.00 54.40 272.00 272.00
PVC WYE 100mmØ pcs 2.00 131.00 262.00 - 262.00
PVC WYE REDUCER (100mmØ X 50mmØ) pcs 3.00 109.00 327.00 - 327.00
PVC TEE REDUCER (100mmØ X 50mmØ) pcs 2.00 114.00 228.00 - 228.00
CLEAN OUT 100mmØ pcs 1.00 64.00 64.00 - 64.00
CLEAN OUT 50mmØ pcs 1.00 64.00 64.00 - 64.00
PVC PIPE 50mmØ X 3.00m SERIES 1000 pcs 3.00 250.00 750.00 - 750.00
PVC ELBOW 50mmØ X 90DEG BEND pcs 9.00 27.20 244.80 - 244.80
PVC ELBOW 50mmØ X 45DEG BEND pcs 5.00 21.70 108.50 - 108.50
PVC WYE 50mmØ pcs 1.00 38.10 38.10 - 38.10
FLOOR DRAIN P-TRAP 50mmØ pcs 1.00 84.30 84.30 - 84.30
PVC SOLVENT CEMENT 100cc pcs 2.00 75.00 150.00 - 150.00
-
ELECTRICAL CONDUITS (ROUGHING INSTALLATION) lot 1.00 - 500.00 500.00 500.00
PVC CONDUIT PIPE 20mmØ X 3.00m pcs 9.00 72.00 648.00 - 648.00
CONDUIT LONG ELBOW pcs 13.00 12.00 156.00 - 156.00
BAILEY SOLVENT - 100mL pcs 2.00 75.00 150.00 - 150.00
-
SEPTIC VAULT -
POLYETHYLENE PLASTIC SEPTIC TANK pcs 1.00 6,000.00 6,000.00 750.00 750.00 6,750.00

SUB TOTAL FOR MODULE 1 49,208.94 6,997.98 56,206.92

NHA PANDI - HOUSING PROJECT Consideration - exterior painting only
CACARONG MATANDA, PANDI, BULACAN class C chb mortar mixture
REVISION OF COST ESTIMATE DATE OF REVISION: MAR.21.2019

MODULE 2
Material Labor
ITEM ITEM DESCRIPTION UNIT QTY Total Indirect
NO. Cost Total U.Cost Cost Total U.Cost Cost
CONCRETING (FROM SOG TO ROOF BEAM)
CONCRETE 3000 PSI, 3/4" , 28 DAYS cu.m 1.06 - - 500.00 528.28 528.28
CEMENT bags 9.51 210.00 1,996.90 - 1,996.90
GRAVEL cu.m 1.06 625.00 660.35 - 660.35
SAND cu.m 0.53 1,100.00 581.11 - 581.11

REBAR WORKS -
ROOF BEAM B-1 MAIN BAR kgs 55.44 - - 4.00 221.76 221.76
16mmØ X 9.00m RSB @ GL 1&3 pcs 4.00 498.27 1,993.08 - 1,993.08
ROOF BEAM B-1 STIRRUPS kgs 29.76 - - 4.00 119.04 119.04
10mmØ X 6.00m RSB @GL 1&3 pcs 8.00 130.35 1,042.80 - 1,042.80
GA#16 GI WIRE kgs 1.20 60.00 72.00 - 72.00
ROOF BEAM IB-1 MAIN BAR kgs 55.44 - - 4.00 221.76 221.76
16mmØ X 9.00m RSB @ GL 1&3 pcs 4.00 498.27 1,993.08 - 1,993.08
ROOF BEAM IB-1 STIRRUPS kgs 37.20 - - 4.00 148.80 148.80
10mmØ X 6.00m RSB @GL 1&3 pcs 10.00 130.35 1,303.50 - 1,303.50
GA#16 GI WIRE kgs 1.00 60.00 60.00 - 60.00

MASONRY WORKS (FROM SOG TO ROOF BEAM)

150mm THICK NON LOAD BEARING CHB sq.m 21.18 - 75.00 1,588.50 1,588.50
CHB pcs 270.00 13.00 3,510.00 - 3,510.00
PORTLAND CEMENT TYPE-1 bags 17.00 220.00 3,740.00 - 3,740.00
SAND cu.m 2.00 625.00 1,250.00 - 1,250.00
10mmØ X 6.00m RSB pcs 16.00 130.35 2,085.60 - 2,085.60
GA#16 GI WIRE kgs 1.00 60.00 60.00 - 60.00

100mm THICK NON LOAD BEARING CHB sq.m 14.15 - 65.00 919.75 919.75
100mm CHB pcs 180.00 10.00 1,800.00 1,800.00
PORTLAND CEMENT TYPE-1 bags 6.00 220.00 1,320.00 1,320.00
SAND cu.m 0.70 625.00 437.50 437.50
10mmØ X 6.00m RSB pcs 12.00 130.35 1,564.20 1,564.20
GA#16 GI WIRE kgs 0.55 60.00 33.00 33.00

FORMWORKS (FROM SOG TO ROOF BEAM)

AREA OF FORMWORKS sq.m 15.62 - - 75.00 1,171.50 1,171.50
1/4" THICK MARINE PLYWOOD pcs 8.00 360.00 2,880.00 2,880.00
2 X 2 X 10' COCOLUMBER pcs 13.00 120.00 1,560.00 1,560.00
3" CWN kgs 3.00 52.00 156.00 156.00
3" CONCRETE NAIL kgs 3.00 160.00 480.00 480.00

DOOR JAMBS
2" X 4" WOODEN DOOR JAMB FOR D-1, 900mm X 2100mm,
WOODEN DOOR set 1.00 1,400.00 1,400.00 180.00 180.00 1,580.00
2" X 4" WOODEN DOOR JAMB FOR D-2, 700mm X 2100mm
HALLOW CORE FLUSH DOOR set 1.00 1,400.00 1,400.00 180.00 180.00 1,580.00
2" X 4" WOODEN DOOR JAMB FOR D-3, 800mm X 2100mm
HALLOW CORE FLUSH DOOR set 1.00 1,400.00 1,400.00 180.00 180.00 1,580.00
4" COMMON WOOD NAIL kgs 1.00 60.00 60.00 180.00 180.00 240.00

ELECTRICAL CONDUITS (ROUGHING INS) lot 1.00 - 500.00 500.00 500.00

PVC CONDUIT PIPE 20mmØ X 3.00m pcs 2.00 72.00 144.00 144.00
NHA PANDI - HOUSING PROJECT Consideration - exterior painting only
CACARONG MATANDA, PANDI, BULACAN class C chb mortar mixture
REVISION OF COST ESTIMATE DATE OF REVISION: MAR.21.2019

MODULE 2
Material Labor
ITEM ITEM DESCRIPTION UNIT QTY Total Indirect
NO. Cost Total U.Cost Cost Total U.Cost Cost
STORM AND SEWER LINE lot 1.00 - 1,000.00 1,000.00 1,000.00
PVC PIPE 100mmØ X 3.00m SERIES 1000 pcs 4.00 714.00 2,856.00 2,856.00
PVC ELBOW 100mmØ X 90DEG BEND pcs 6.00 81.60 489.60 489.60
PVC ELBOW 50mmØ X 90DEG BEND pcs 2.00 27.20 54.40 54.40
PVC TEE 50mmØ pcs 3.00 38.10 114.30 114.30
P-TRAP W/ PLUG 50mmØ pcs 2.00 84.30 168.60 168.60
PVC SOLVENT CEMENT 100cc pcs 1.00 75.00 75.00 75.00

COLD WATER LINE lot 1.00 - - 1,000.00 1,000.00 1,000.00

20MM"Ø UPVC PIPE X 3.00m @ 150psi MAX pcs 7.00 63.09 441.63 441.63
20MM"Ø PVC PLAIN ELBOW 90DEG BEND pcs 8.00 10.31 82.48 82.48
20MM"Ø PVC THREADED FEMALE ADAPTER pcs 4.00 16.80 67.20 67.20
20MM"Ø PVC COUPLING pcs 6.00 12.91 77.46 77.46
20MM"Ø PVC THREADED MALE ADAPTER pcs 1.00 12.91 12.91 12.91
20MM"Ø PVC PLAIN TEE pcs 4.00 14.16 56.64 56.64
20MM"Ø GI ADOPTOR pcs 1.00 60.00 60.00 60.00
20MM"Ø CLECK VALVE pcs 1.00 700.00 700.00 700.00
20MM"Ø GATE VALVE pcs 1.00 700.00 700.00 700.00
PVC SOLVENT CEMENT can 2.00 75.00 150.00 150.00

KITCHEN COUNTER
CHB LAYING lot 1.00 - - 500.00 500.00 500.00
100mm NON LOAD BEARING CHB pcs 7.00 10.00 70.00 70.00
PORTLAND CEMENT TYPE 1 bags 0.50 220.00 110.00 110.00
WASH SAND cu.m 0.10 625.00 62.50 62.50
100mmØ RSB X 6.00m pcs 0.50 130.35 65.18 65.18
GA#16 GI TIE WIRE kgs 0.10 60.00 6.00 6.00
CONCRETE TOPPING -
PORTLAND CEMENT TYPE 1 bags 1.00 220.00 220.00 220.00
WASH SAND cu.m 0.05 625.00 31.25 31.25
3/4 GRAVEL cu.m 0.10 1,100.00 110.00 110.00
100mmØ RSB X 6.00m pcs 1.00 130.35 130.35 130.35
GA#16 GI TIE WIRE kgs 0.10 60.00 6.00 6.00
PLASTERING WORKS - -
PORTLAND CEMENT TYPE 1 bags 0.25 220.00 55.00 55.00
VIBRO SAND cu.m 0.10 900.00 90.00 90.00
SUB TOTAL FOR MODULE 2 42,045.62 8,639.39 50,685.01
NHA PANDI - HOUSING PROJECT Consideration - exterior painting only
CACARONG MATANDA, PANDI, BULACAN class C chb mortar mixture
REVISION OF COST ESTIMATE DATE OF REVISION: MAR.21.2019

MODULE 3
Material Labor
ITEM ITEM DESCRIPTION UNIT QTY Total Indirect
NO. Cost Total U.Cost Cost Total U.Cost Cost
ROOF FRAMING WORKS lot 1.00 - 1,000.00 1,000.00 1,000.00
150mm X 65mm X 20mm X 2.00mm C-PURLINS l.m 56.00 235.00 13,160.00 13,160.00
12mm SAGROD (12mmØ X 6.00m PLAIN BAR) pcs 2.25 210.00 472.50 472.50
WELDING ROD kgs 8.00 80.00 640.00 640.00
RED OXIDE gal 1.00 700.00 700.00 700.00
75mm X 75mm X 6.00mm ANGLE BAR pcs 2.50 1,830.00 4,575.00 4,575.00
50mm X 50mm X 3.00mm ANGLE BAR pcs 2.20 573.00 1,260.60 1,260.60
12mmØ EXPANSION BOLT pcs 24.00 40.00 960.00 960.00

TINSMITHRY WORKS lot 1.00 - - 850.00 850.00 850.00

PRE PAINTED PANEL GA 0.50 l.m 34.00 335.00 11,390.00 11,390.00
W.C FLASHING 0.50 X 36" X 8' pcs 3.00 850.00 2,550.00 2,550.00
RIDGE ROLL 0.50 X 18" X 8' pcs 3.00 460.00 1,380.00 1,380.00
GI FASCIA l.m 8.00 235.00 1,880.00 1,880.00
6MMØ X 2" J-BOLT W/ NUT AND WASHER pcs 56.00 8.50 476.00 476.00
12 x 45mm TEK SCREW pcs 200.00 1.50 300.00 300.00
1" CONCRETE NAIL kgs 1.00 160.00 160.00 160.00
3/16" X 1/2" BLIND RIVETS pcs 350.00 0.40 140.00 140.00
FED SEAL can 1.00 450.00 450.00 450.00

PVC GUTTER & DOWNSPOUT lot 1.00 - - 500.00 500.00 500.00

ATLANTA GUTTER TUBE 26" X 8' pcs 4.00 961.00 3,844.00 3,844.00
GUTTER RIGHT END CAP pcs 2.00 52.50 105.00 105.00
GUTTER LECT END CAP pcs 2.00 52.50 105.00 105.00
PVC GUTTER ROUND ADOPTOR 26" X 4" pcs 2.00 360.00 720.00 720.00
PVC GUTTER CONNECTOR pcs 2.00 109.50 219.00 219.00
INTERNAL BRACKET pcs 4.00 27.00 108.00 108.00
EXTERNAL BRACKET pcs 4.00 157.00 628.00 628.00

EXTERIOR CEILING WORKS lot 1.00 - - 500.00 500.00 500.00

6MM THK FIBER CEMENT BOARD pcs 2.00 630.00 1,260.00 - 1,260.00
0.40MM X 3.00M CARRYING CHANNEL pcs 6.00 38.69 232.14 - 232.14
0.40MM X 3.00M DOUBLE METAL FURRING pcs 2.00 50.59 101.18 - 101.18
0.40MM X 2.40M WALL ANGLE pcs 6.00 25.41 152.46 - 152.46
3/8"Ø FULL THREADED ROD pcs 1.00 100.00 100.00 - 100.00
THREADED HANGER CLIP pcs 10.00 7.60 76.00 - 76.00
10MMØ NUTS AND WASHER pcs 20.00 5.00 100.00 - 100.00
RIVETS pcs 200.00 0.50 100.00 - 100.00
DOUBLE U-CLIP pcs 32.00 2.30 73.60 - 73.60
400MM X 300MM ROOF VENT pcs 2.00 300.00 600.00 - 600.00

PLASTERING WORKS
EXTERIOR PLASTERING sq.m 12.33 - - 80.00 986.08 986.08
PORTLAND CEMENT bags 6.00 220.00 1,320.00 - 1,320.00
VIBRO SAND cu.m 0.50 900.00 450.00 - 450.00

INTERIOR PLASTERING sq.m 65.80 - - 80.00 5,264.32 5,264.32

PORTLAND CEMENT bags 25.00 220.00 5,500.00 - 5,500.00
VIBRO SAND cu.m 1.50 900.00 1,350.00 - 1,350.00
SUB TOTAL FOR MODULE 3 57,638.48 9,100.40 66,738.88
NHA PANDI - HOUSING PROJECT Consideration - exterior painting only
CACARONG MATANDA, PANDI, BULACAN class C chb mortar mixture
REVISION OF COST ESTIMATE DATE OF REVISION: MAR.21.2019

MODULE 4
ITEM Material Labor
ITEM DESCRIPTION UNIT QTY Total Indirect Cost
NO. Cost Total U.Cost Cost Total U.Cost
PLUMBING FIXTURES lot 1.00 - - 1,200.00 1,200.00 1,200.00
PLAIN HOSE BIBB PLASTIC FAUCET W/ GI ADOPTOR pc/s 1.00 100.00 100.00 - 100.00
PLAIN HOSE BIBB PLASTIC FAUCET pc/s 2.00 75.00 150.00 - 150.00
20MMØ SHOWER HEAD WITH VALVE pc/s 1.00 450.00 450.00 - 450.00
360MM X 360MM X 460MM FLOOR MOUNTED PAIL FLUSH
pc/s 1.00 500.00 500.00 - 500.00
TYPE WATER CLOSET
100MM X 100MM FLOOR DRAIN pc/s 1.00 100.00 100.00 - 100.00
TEFLON TAPE pc/s 10.00 30.00 300.00 - 300.00
400MM X 600MM X 150MM GI KITCHEN SINK pc/s 1.00 400.00 400.00 - 400.00
WALL MOUNTED LAVATORY pc/s 1.00 800.00 800.00 - 800.00

TILE WORKS sq.m 28.41 - - 90.00 2,556.90 2,556.90

300MM X 300MM UNGLAZED CERAMIC FLOOR TILES pc/s 308.00 30.00 9,240.00 - 9,240.00
300MM X 300MM GLAZED CERAMIC WALL TILES pc/s 30.00 30.00 900.00 - 900.00
PORTLAND CEMENT bags 7.00 220.00 1,540.00 - 1,540.00
SAND cu.m 0.50 625.00 312.50 - 312.50
TILE GROUT bags 4.00 87.00 348.00 - 348.00
- -
DRY WALL PARTITION sq.m 9.12 - - 90.00 820.80 820.80
12MM THK FIBER CEMENT BOARD pc/s 7.00 910.00 6,370.00 - 6,370.00
0.60MM X 0.51MM X 2.40M METAL STUDS GA.24 pc/s 7.00 79.09 553.63 - 553.63
0.60MM X 0.51MM X 3.00M METAL TRACK GA.24 pc/s 4.00 87.33 349.32 - 349.32
1.00" FICEM SCREW pc/s 50.00 1.00 50.00 - 50.00
EXPANSION BOLT pc/s 6.00 40.00 240.00 - 240.00

DOOR INSTALLATION
900MM X 2100MM X 50MM THK SINGLE LEAF SINGLE
set/s 1.00 3,900.00 3,900.00 175.00 175.00 4,075.00
ACTION SOLID PANEL DOOR

700MM X 2100MM X 50MM THK SINGLE LEAF SINGLE

ACTION HALLOW CORE FLUSH SWING DOOR WITH 6mm
set/s 1.00 1,400.00 1,400.00 150.00 150.00 1,550.00
THK MARINE PLYWOOD AND 6mm THK ORDINARY
PLYWOOD FACING ON OTHER SIDE

40mm THK SINGLE LEAF SINGLE-ACTION PVC SWING

set/s 1.00 1,650.00 1,650.00 150.00 150.00 1,800.00
DOOR WITH PVC LOUVER ON PVC JAMBS
800MM X 2100MM X 50MM THK SINGLE LEAF SINGLE
ACTION HOLLOW CORE FLUSH SWING DOOR WITH 6mm pc/s 1.00 1,500.00 1,500.00 150.00 150.00 1,650.00
THK ORDINARY PLYWOOD FACINGBOTH SIDE
4" x 4" Hinges pcs 9.00 100.00 900.00 150.00 900.00
Knob Type Lockset pcs 1.00 350.00 350.00 150.00 350.00
WINDOW INSTALLATION
100mM X 4.5mm THK GLASS BLADES (13EQ.BLADES @ +/-
90mm O.C) ON DUAL CONTROL ALUMINUM JALOUSIE pc/s 1.00 2,680.00 2,680.00 100.00 100.00 2,780.00
FRAMES

100mM X 4.5mm THK GLASS BLADES (11EQ.BLADES @ +/-

90mm O.C) ON DUAL CONTROL ALUMINUM JALOUSIE set/s 1.00 1,300.00 1,300.00 100.00 100.00 1,400.00
FRAMES

100mM X 4.5mm THK GLASS BLADES (4EQ.BLADES @ +/-

90mm O.C) ON DUAL CONTROL ALUMINUM JALOUSIE set/s 1.00 600.00 600.00 - 600.00
FRAMES

100mM X 4.5mm THK GLASS BLADES (16EQ.BLADES @ +/-

90mm O.C) ON DUAL CONTROL ALUMINUM JALOUSIE set/s 1.00 1,600.00 1,600.00 100.00 100.00 1,700.00
FRAMES
SUB TOTAL FOR MODULE 4 38,583.45 5,502.70 44,086.15
NHA PANDI - HOUSING PROJECT Consideration - exterior painting only
CACARONG MATANDA, PANDI, BULACAN class C chb mortar mixture
REVISION OF COST ESTIMATE DATE OF REVISION: MAR.21.2019

MODULE 5
Material Labor
ITEM ITEM DESCRIPTION UNIT QTY Total Indirect
NO. Cost Total U.Cost Cost Total U.Cost Cost
ELECTRICAL CONDUITS, WIRES, BOXES, AND FIXTURES lot 1.00 - 500.00 500.00 500.00
PVC CONDUIT PIPE 20mmØ X 3.00m pcs 12.00 72.00 864.00 864.00
UTILITY BOX pcs 4.00 25.50 102.00 102.00
JUNCTION BOX pcs 5.00 35.70 178.50 178.50
2 GANG CONVINIENCT OUTLET pcs 4.00 75.00 300.00 300.00
1 GANG SURFACE TYPE SWITCH pcs 5.00 75.00 375.00 375.00
LAMP HOLDER pcs 5.00 30.00 150.00 150.00
ENTRANCE CAP pcs 1.00 70.00 70.00 70.00
CONDUIT CLAMP pcs 15.00 2.00 30.00 30.00
ELECTRICAL TAPE pcs 2.00 230.00 460.00 460.00
BUTANE TORCH WITH NOZZLE pcs 1.00 400.00 400.00 400.00
2.00MM2 THHN STRANDED WIRE (150.00m/box) box 0.35 1,350.00 468.00 468.00
3.55MM2 THHN STRANDED WIRE (150.00m/box) box 0.08 1,980.00 158.40 158.40
5.50MM2 THHN STRANDED WIRE (150.00m/box) box 0.07 3,030.00 202.00 202.00
8.00MM2 THHN STRANDED WIRE (100.00m/box) box 0.20 3,160.00 632.00 632.00
-
PANEL BOARD lot 1.00 4,790.00 4,790.00 800.00 800.00 5,590.00
PANEL BOARD, NEMA ENCLOUSURE -
MAIN 30AT/50AF, 2P. 240V, 10KAIC (BOLT ON) -
1-15AT/50AF, 2P, 240V, 10KAIC (BOLT ON) -
3-20AT/50AF, 2P, 240V, 10KAIC (BOLT ON) -
-
PAINTING WORKS (EXTERIOR WALLS AND DOORS) sq.m 103.01 90.00 9,270.90 9,270.90
FLAT LATEX gal 1.00 520.00 520.00 520.00
LATEX PAINT MOCHA gal 1.00 550.00 550.00 550.00
NEUTRALIZER gal 1.00 430.00 430.00 430.00
SKIM COAT (25KG PACKAGING) bags 2.00 550.00 1,100.00 1,100.00
FLAT WALL ENAMEL lit 2.00 167.00 334.00 334.00
QDE FOR DOORS BOYSEN CHOCOLATE BROWN lit 4.00 209.00 836.00 836.00
PAINTH THINNER lit 0.35 98.00 34.30 34.30
-
CATCH BASIN lot 1.00 250.00 250.00 250.00
100MM CHB pcs 16.00 10.00 160.00 160.00
PORTLAND CEMENT TYPE 1 bags 1.00 220.00 220.00 220.00
WASH SAND cu.m 0.10 625.00 62.50 62.50
3/4 GRAVEL pcs 0.10 1,100.00 110.00 110.00
10MMØ X 6.00M GRADE 40 RSB pcs 5.00 130.35 651.75 651.75
SUB TOTAL FOR MODULE 5 14,188.45 10,820.90 25,009.35

GRAND TOTAL OF MODULE 1-5 201,664.93 41,061.37 242,726.31

DOORS
SETS LENGTH (mm) DEPTH (mm)
DOOR - 1 1 900.00 2,100.00

DOOR - 2 1 700.00 2,100.00

DOOR - 3 1 600.00 2,100.00

DOOR - 4 1 800.00 2,100.00

WINDOWS
WINDOW - 1 1 1,200.00 1,178.00

WINDOW - 3 1 600.00 1,000.00

WINDOW - 4 1 500.00 378.00

WINDOW - 5 1 600.00 1,445.00

 DESCRIPTION LOCATION
50mm THK SINGLE LEAF SINGLE ACTION SOLID PANEL DOOR ON 50mm
FRONT 1.89
X 100mm THK WOODEN DOOR JAMBS
50mm THK SINGLE LEAF SINGLE ACTION HALLOW CORE FLUSH SWING
DOOR WITH 6mm THK MARINE PLYWOOD FACING ON EXTERIOR SIDE
REAR 1.47
AND 6mm THK ORDINARY PLYWOOD FACING ON INTERIOR SIDE ON
50mm X 100mm THK WOODEN DOOR JAMBS
40mm THK SINGLE LEAF SINGLE-ACTION PVC SWING DOOR WITH PVC
T&B 1.26
LOUVER ON PVC JAMBS
50mm THK SINGLE LEAF SINGLE ACTION HOLLOW CORE FLUSH
SWING DOOR WITH 6mm THK ORDINARY PLYWOOD FACING ON BOTHE ROOMS 1.68
SIDES ON 50mm X 100mm THK WOODEN DOOR JAMBS

100mM X 4.5mm THK GLASS BLADES (13EQ.BLADES @ +/-90mm O.C)

FRONT 1.4136
ON DUAL CONTROL ALUMINUM JALOUSIE FRAMES
100mM X 4.5mm THK GLASS BLADES (11EQ.BLADES @ +/-90mm O.C)
REAR 0.6
ON DUAL CONTROL ALUMINUM JALOUSIE FRAMES
100mM X 4.5mm THK GLASS BLADES (4EQ.BLADES @ +/-90mm O.C) ON
REAR 0.189
DUAL CONTROL ALUMINUM JALOUSIE FRAMES
100mM X 4.5mm THK GLASS BLADES (16EQ.BLADES @ +/-90mm O.C)
FRONT 0.867
ON DUAL CONTROL ALUMINUM JALOUSIE FRAMES
 CORNER UNIT
NHA PAST RECENT
UNITS
QUANTITY ESTIMATE ESTIMATE

STRUCTURAL WORKS
CEMENT 56.50 48.94
GRAVEL 5.87 5.92
SAND 2.98 2.96

MASONRY WORKS
150MM CHB 382.00 307.00
100MM CHB 414.00 225.00
CEMENT 55.00 27.00
SAND 6.05 3.50
10MM RSB 271.98 124.62
-
-
PLUMBING (STORM AND SEWER)
PVC PIPE 100mmØ X 3.00m SERIES 1000 10.00 16.00
PVC ELBOW 100mmØ X 90DEG BEND 5.00 13.00
PVC ELBOW 100mmØ X 45DEG BEND 3.00 2.00
PVC WYE 100mmØ 1.00 2.00
PVC TEE 100mmØ - -
PVC COULPING (100mmØ X 100mmØ) 7.00 -
PVC COULPING REDUCER (100mmØ X 50mmØ) - -
PVC WYE REDUCER (100mmØ X 50mmØ) 3.00 3.00
PVC TEE REDUCER (100mmØ X 50mmØ) - 2.00
CLEAN OUT 100mmØ 1.00 1.00
CLEAN OUT 50mmØ 1.00 1.00
PVC PIPE 50mmØ X 3.00m SERIES 1000 4.00 3.00
PVC ELBOW 50mmØ X 90DEG BEND 6.00 13.00
PVC ELBOW 50mmØ X 45DEG BEND 2.00 5.00
PVC TEE 50mmØ 6.00 6.00
PVC WYE 50mmØ 2.00 1.00
FLOOR DRAIN P-TRAP 50mmØ 3.00 1.00
P-TRAP W/ PLUG 50mmØ - 4.00
PVC SOLVENT CEMENT 100cc 1.00 3.00
REQUEST FOR PRICE LIST OF THE FOLLOWING MATERIALS

ITEM NO. ITEM DESCRIPTION UNITS QTY

STEEL PRODUCTS
10MMØ RSB X 6.00MTS REINFORCEMENT STEEL BAR
12MMØ RSB X 6.00MTS REINFORCEMENT STEEL BAR
12MMØ RSB X 7.50MTS REINFORCEMENT STEEL BAR
16MMØ RSB X 6.00MTS REINFORCEMENT STEEL BAR
16MMØ RSB X 7.50MTS REINFORCEMENT STEEL BAR
16MMØ RSB X 9.00MTS REINFORCEMENT STEEL BAR

75MM X 75MM X 6.00MM ANGLE BAR pc/s

50MM X 50MM X 3.00MM ANGLE BAR pc/s
50MM X 100MM X 3.00MM CLEAT (ANGLE BAR) pc/s 10.00
150MM X 65MM X 20MM X 2.00 C-PURLIN pc/s
100MM X 50MM X 3MM CLEAT BEHIND PURLIN pc/s
12MMØ RSB X 6.00MTS PLAIN BAR pc/s

CONSUMABLES
#2 COMMON WOOD NAIL kg/s
#3 COMMON WOOD NAIL kg/s
#4 COMMON WOOD NAIL kg/s
GA#16 G.I TIE WIRE
4" GRINDING DISK
4" CUTTING DISK

BOLTS AND NUTS

6MMØ X 2" J-BOLTS
2" TEK SCREW
12MMØ EXPANSION BOLT
3/16" X 1/2" BLIND RIVETS
12MMØ NUTS AND WASHERS
UNIT COST