PROJECT : PROPOSED TWO (2) STOREY MAUSOLEUM

LOCATION : Ventura Memorial Park, San Carlos, Mexico, Pampanga

OWNER : Mr. Gilbert M. Mercado
SUBJECT : COST ESTIMATE FORM
DATE : 2-May-19

MATERIAL LABOR
CODE ITEM/DESCRIPTION QTY UNIT
1.00 UNIT COST AMOUNT 1.00 UNIT COST
I. EARTHWORKS
1 Excavation 33.40 m³ - - 160.00 160.00
2 Backfilling 4.40 m³ - - 160.00 160.00
3 Gravel Bedding 5.56 m³ 1,100.00 1,100.00 6,111.60 160.00 160.00
4 Polyethylene Sheet 14.52 m² 75.00 75.00 1,089.00 50.00 50.00
SUB - TOTAL ( EARTHWORKS )
II. CIVIL WORKS
1 Footings
Formworks 6.40 m² 200.00 200.00 1,280.00 220.00 220.00
Concrete 1.60 m³ 4,500.00 4,500.00 7,200.00 490.00 490.00
Rebar 18.95 kgs 40.00 40.00 757.92 7.00 7.00
GI Wire 0.63 kgs 80.00 80.00 50.53 7.00 7.00
2 Columns
Formworks 34.58 m² 200.00 200.00 6,916.00 220.00 220.00
Concrete 2.96 m³ 4,500.00 4,500.00 13,338.00 490.00 490.00
Rebar 403.64 kgs 40.00 40.00 16,145.52 7.00 7.00
GI Wire 13.45 kgs 80.00 80.00 1,076.37 7.00 7.00
3 Footing Tie Beams
Formworks 9.24 m² 200.00 200.00 1,848.00 220.00 220.00
Concrete 0.69 m³ 4,500.00 4,500.00 3,118.50 490.00 490.00
Rebar 135.36 kgs 40.00 40.00 5,414.40 7.00 7.00
GI Wire 4.51 kgs 80.00 80.00 360.96 7.00 7.00
4 Basement Slab - - -
Concrete 1.74 m³ 4,500.00 4,500.00 7,840.80 490.00 490.00
Rebar 55.44 kgs 40.00 40.00 2,217.60 7.00 7.00
GI Wire 1.85 kgs 80.00 80.00 147.84 7.00 7.00
5 Beams
Formworks 26.56 m² 200.00 200.00 5,312.00 220.00 220.00
Concrete 5.70 m³ 4,500.00 4,500.00 25,636.50 490.00 490.00
Rebar 460.95 kgs 40.00 40.00 18,438.00 7.00 7.00
GI Wire 15.37 kgs 80.00 80.00 1,229.20 7.00 7.00
6 Suspended Slab
Formworks 38.90 m² 200.00 200.00 7,779.20 220.00 220.00
Concrete 4.67 m³ 4,500.00 4,500.00 21,003.84 490.00 490.00
 MATERIAL LABOR
CODE ITEM/DESCRIPTION QTY UNIT
1.00 UNIT COST AMOUNT 1.00 UNIT COST
Rebar 192.19 kgs 40.00 40.00 7,687.68 7.00 7.00
GI Wire 6.41 kgs 80.00 80.00 512.51 7.00 7.00

TOTAL - STRUCTURAL WORKS

III. MASONRY WORKS
1 CHB & Other Masonry Walls
6" CHB 88.22 m² 550.00 550.00 48,523.20 150.00 150.00

TOTAL - MASONRY WORKS

IV. FINISHES
1 Wall Finishes
Exterior Plastering 35.58 m² 90.00 90.00 3,202.38 150.00 150.00
Interior Plastering 85.44 m² 90.00 90.00 7,689.42 130.00 130.00
Openings,lm 15.98 m² 40.00 40.00 639.36 60.00 60.00
Synthetic Granite with groove 22.72 m² 1,310.00 1,310.00 29,763.20 180.00 180.00
2 Floor Finishes - -
600mm x 600mm Finish Floor Tiles 27.45 m² 840.00 840.00 23,057.33 180.00 180.00
300mm x 300mm Non-skid Floor Tiles 1.59 m² 780.00 780.00 1,240.82 180.00 180.00
Stair Area 14.95 m² 120.00 120.00 1,794.00 110.00 110.00
3 Ceiling Finishes - -
Plain Cement 23.91 m² 90.00 90.00 2,151.86 110.00 110.00
4 OTHERS
SUB - TOTAL (FINISHES)
V. PAINTING WORKS
Exterior Painting 35.58 m² 150.00 150.00 5,337.30 100.00 100.00
Interior Painting 85.44 m² 120.00 120.00 10,252.56 80.00 80.00
Openings,lm 15.98 m² 40.00 40.00 639.36 60.00 60.00
Ceiling 23.91 m² 120.00 120.00 2,869.15 80.00 80.00

SUB - TOTAL (PAINTING WORKS)

VI. THERMAL & MOIST PROTECTION
1 Toilet Waterproofing 1.59 m² 350.00 350.00 556.78 100.00 100.00
2 Basement Waterproofing 52.98 m² 450.00 450.00 23,841.00 100.00 100.00
3 Roof Concrete Slab 9.86 m² 450.00 450.00 4,437.00 100.00 100.00
4 OTHERS
SUB - TOTAL (THERMAL & MOIST PROTECTION)
VII. DOORS AND WINDOWS including Hardware Accessories
1 Doors
D-1 Swing Type Glass Door 1.50m x 2.60m 1.00 set 22,000.00 22,000.00 22,000.00 -
D-2 Swing Type Glass Door 2.20m x 1.90m 1.00 set 30,000.00 30,000.00 30,000.00 -
D-2 PVC Type Door w/ Louvers 0.60m x 2.10m 1.00 set 1,500.00 1,500.00 1,500.00 250.00 250.00
2 Windows - -
W-1 Fixed Window 0.45m x 2.16m 2.00 set 3,402.00 3,402.00 6,804.00 600.00 600.00
SUB - TOTAL (DOORS AND WINDOWS)
XIII. SPECIALTIES
1 Stair Railings 5.60 l.m 2,000.00 2,000.00 11,200.00 -
 MATERIAL LABOR
CODE ITEM/DESCRIPTION QTY UNIT
1.00 UNIT COST AMOUNT 1.00 UNIT COST

SUB - TOTAL (SPECIALTIES WORKS)

IX. ELECTRICAL WORKS 1.00 lot 10,000.00 10,000.00 10,000.00 -

SUB - TOTAL (ELECTRICAL WORKS)

X. PLUMBING WORKS 1.00 lot 10,000.00 10,000.00 10,000.00 -

SUB - TOTAL (ELECTRICAL WORKS)

TOTAL PROJECT COST
LABOR TOTAL UNIT
AMOUNT
AMOUNT COST

5,343.36 160.00 5,343.36

703.52 160.00 703.52
888.96 1,260.00 7,000.56
726.00 125.00 1,815.00
14,862.44

1,408.00 420.00 2,688.00

784.00 4,990.00 7,984.00
132.64 47.00 890.56
4.42 87.00 54.95

1,452.36 4,990.00 14,790.36

2,825.47 47.00 18,970.99
94.18 87.00 1,170.55

339.57 4,990.00 3,458.07

947.52 47.00 6,361.92
31.58 87.00 392.54
- - -
853.78 4,990.00 8,694.58
388.08 47.00 2,605.68
12.94 87.00 160.78

2,791.53 4,990.00 28,428.03

3,226.65 47.00 21,664.65
107.56 87.00 1,336.76

2,287.08 4,990.00 23,290.92

LABOR TOTAL UNIT
AMOUNT
AMOUNT COST
1,345.34 47.00 9,033.02
44.84 87.00 557.36

152,533.71

13,233.60 700.00 61,756.80

61,756.80

5,337.30 240.00 8,539.68

11,106.94 220.00 18,796.36
959.04 100.00 1,598.40
4,089.60 1,490.00 33,852.80

4,940.86 1,020.00 27,998.18

286.34 960.00 1,527.17
1,644.50 230.00 3,438.50

2,630.06 200.00 4,781.92

100,533.01

3,558.20 250.00 8,895.50

6,835.04 200.00 17,087.60
959.04 100.00 1,598.40
1,912.77 200.00 4,781.92

32,363.42

159.08 450.00 715.86

5,298.00 550.00 29,139.00
986.00 550.00 5,423.00

35,277.86

- 22,000.00 22,000.00
- 30,000.00 30,000.00
250.00 1,750.00 1,750.00

1,200.00 4,002.00 8,004.00

61,754.00

- 2,000.00 11,200.00
LABOR TOTAL UNIT
AMOUNT
AMOUNT COST

11,200.00
- 10,000.00 10,000.00

10,000.00
- 10,000.00 10,000.00

10,000.00
490,281.24
PROJECT : PROPOSED TWO (2) STOREY MAUSOLEUM
LOCATION : Ventura Memorial Park, San Carlos, Mexico, Pampanga
OWNER : Mr. Gilbert M. Mercado
SUBJECT : ITEMIZED COST BREAKDOWN
DATE : 2-May-19

MATERIAL LABOR TOTAL UNIT

CODE ITEM/DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT COST
I. EARTHWORKS
1 Excavation 26.72 m³ - - 144.00 3,847.22 144.00
2 Backfilling 3.52 m³ - - 108.00 379.90 108.00
3 Gravel Bedding 4.44 m³ 810.00 3,600.29 108.00 480.04 918.00
4 Polyethylene Sheet 11.62 m² 45.00 522.72 36.00 418.18 81.00
SUB - TOTAL ( EARTHWORKS )
II. CIVIL WORKS
1 Footings
Formworks 5.12 m² 180.00 921.60 180.00 921.60 360.00
Concrete 1.28 m³ 4,050.00 5,184.00 315.00 403.20 4,365.00
Rebar 15.16 kgs 36.00 545.70 4.00 60.63 40.00
GI Wire 0.51 kgs 72.00 36.38 4.00 2.02 76.00
2 Columns -
Formworks 27.66 m² 180.00 4,979.52 180.00
Concrete 2.37 m³ 4,050.00 9,603.36 315.00 746.93 4,365.00
Rebar 322.91 kgs 36.00 11,624.77 4.00 1,291.64 40.00
GI Wire 10.76 kgs 72.00 774.98 4.00 43.05 76.00
3 Footing Tie Beams -
Formworks 7.39 m² 180.00 1,330.56 180.00
Concrete 0.55 m³ 4,050.00 2,245.32 315.00 174.64 4,365.00
Rebar 108.29 kgs 36.00 3,898.37 4.00 433.15 40.00
GI Wire 3.61 kgs 72.00 259.89 4.00 14.44 76.00
4 Basement Slab - - - - - -
Concrete 1.39 m³ 4,050.00 5,645.38 315.00 439.08 4,365.00
Rebar 44.35 kgs 36.00 1,596.67 4.00 177.41 40.00
GI Wire 1.48 kgs 72.00 106.44 4.00 5.91 76.00
5 Beams -
Formworks 21.25 m² 180.00 3,824.64 180.00
Concrete 4.56 m³ 4,050.00 18,458.28 315.00 1,435.64 4,365.00
Rebar 368.76 kgs 36.00 13,275.36 4.00 1,475.04 40.00
GI Wire 12.29 kgs 72.00 885.02 4.00 49.17 76.00
6 Suspended Slab -
Formworks 31.12 m² 180.00 5,601.02 180.00
Concrete 3.73 m³ 4,050.00 15,122.76 315.00 1,176.22 4,365.00
Rebar 153.75 kgs 36.00 5,535.13 4.00 615.01 40.00
GI Wire 5.13 kgs 72.00 369.01 4.00 20.50 76.00

TOTAL - STRUCTURAL WORKS

III. MASONRY WORKS
 MATERIAL LABOR TOTAL UNIT
CODE ITEM/DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT COST
1 CHB & Other Masonry Walls
6" CHB 70.58 m² 450.00 31,760.64 130.00 9,175.30 580.00

TOTAL - MASONRY WORKS

IV. FINISHES
1 Wall Finishes
Exterior Plastering 28.47 m² 81.00 2,305.71 130.00 3,700.53 211.00
Interior Plastering 68.35 m² 81.00 5,536.38 120.00 8,202.05 201.00
Openings,lm 12.79 m² 36.00 460.34 50.00 639.36 86.00
Synthetic Granite with groove 18.18 m² 1,044.00 18,975.74 160.00 2,908.16 1,204.00
2 Floor Finishes - - -
600mm x 600mm Finish Floor Tiles 21.96 m² 756.00 16,601.28 160.00 3,513.50 916.00
300mm x 300mm Non-skid Floor Tiles 1.27 m² 702.00 893.39 160.00 203.62 862.00
Stair Area 11.96 m² 108.00 1,291.68 100.00 1,196.00 208.00
3 Ceiling Finishes - - -
Plain Cement 19.13 m² 81.00 1,549.34 100.00 1,912.77 181.00
4 OTHERS
SUB - TOTAL (FINISHES)
V. PAINTING WORKS
Exterior Painting 28.47 m² 117.00 3,330.48 90.00 2,561.90 207.00
Interior Painting 68.35 m² 90.00 6,151.54 75.00 5,126.28 165.00
Openings,lm 12.79 m² 36.00 460.34 50.00 639.36 86.00
Ceiling 19.13 m² 90.00 1,721.49 75.00 1,434.58 165.00

SUB - TOTAL (PAINTING WORKS)

VI. THERMAL & MOIST PROTECTION
1 Toilet Waterproofing 1.27 m² 315.00 400.88 75.00 95.45 390.00
2 Basement Waterproofing 42.38 m² 360.00 15,258.24 75.00 3,178.80 435.00
3 Roof Concrete Slab 7.89 m² 360.00 2,839.68 75.00 591.60 435.00
4 OTHERS
SUB - TOTAL (THERMAL & MOIST PROTECTION)
VII. DOORS AND WINDOWS including Hardware Accessories
1 Doors
D-1 Swing Type Glass Door 1.50m x 2.60m 1.00 set 19,800.00 19,800.00 - - 19,800.00
D-2 Swing Type Glass Door 2.20m x 1.90m 1.00 set 27,000.00 27,000.00 - - 27,000.00
D-2 PVC Type Door w/ Louvers 0.60m x 2.10m 1.00 set 1,350.00 1,350.00 220.00 220.00 1,570.00
2 Windows - -
W-1 Fixed Window 0.45m x 2.16m 2.00 set 3,061.80 6,123.60 500.00 1,000.00 3,561.80
SUB - TOTAL (DOORS AND WINDOWS)
XIII. SPECIALTIES
1 Stair Railings 4.48 l.m 1,800.00 8,064.00 - - 1,800.00

SUB - TOTAL (SPECIALTIES WORKS)

IX. ELECTRICAL WORKS 1.00 lot 7,500.00 7,500.00 - - 7,500.00

SUB - TOTAL (ELECTRICAL WORKS)

 MATERIAL LABOR TOTAL UNIT
CODE ITEM/DESCRIPTION QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT COST
X. PLUMBING WORKS 1.00 lot 10,000.00 10,000.00 - - 10,000.00

SUB - TOTAL (ELECTRICAL WORKS)

TOTAL PROJECT COST
AMOUNT

3,847.22
379.90
4,080.33
940.90
9,248.34

1,843.20
5,587.20
606.34
38.40

10,350.29
12,916.42
818.04

2,419.96
4,331.52
274.33
-
6,084.46
1,774.08
112.36

19,893.92
14,750.40
934.19

16,298.98
6,150.14
389.51

105,573.73
AMOUNT

40,935.94

40,935.94

6,006.24
13,738.43
1,099.70
21,883.90

20,114.77
1,097.02
2,487.68

3,462.11

69,889.85

5,892.38
11,277.82
1,099.70
3,156.07

21,425.96

496.33
18,437.04
3,431.28

22,364.65

19,800.00
27,000.00
1,570.00

7,123.60
55,493.60

8,064.00

8,064.00
7,500.00

7,500.00
AMOUNT

10,000.00

10,000.00
350,496.08