DATE : December 8, 2016

PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK

LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : COST ESTIMATE BREAKDOWN - CIVIL WORKS
(FROM FOUNDATION TO ROOF DECK)

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY.
COST COST
A PREMILINARIES
1.0 MOBILIZATION lot 1.0 l.s l.s
2.0 TEMPORARY FACILITIES
A. BODEGA SHED lot 1.0 l.s l.s
B. BARRACKS lot 1.0 l.s l.s
C. FIELD OFFICE lot 1.0 l.s l.s
D. TOILET AND BATHROOM lot 1.0 l.s l.s
E. TEMPORARY FENCE lot 1.0 l.s l.s
3.0 WATER CONSUMPTION lot 1.0 l.s l.s
4.0 ELECTRIC CONSUMPTION lot 1.0 l.s l.s
5.0 SAFETY
A. SAFETY CATCH/CANOPY lot 1.0 l.s l.s
B. WARNING DEVICES lot 1.0 l.s l.s
6.0 TOOLS AND EQUIPMENT lot 1.0 l.s l.s
7.0 DEMOBILIZATION lot 1.0 l.s l.s
sub-total
B SITE WORKS
1.0 STAKING AND LAY-OUT lot 1.0 l.s l.s
2.0 BATTER BOARDS lot 1.0 l.s l.s
sub-total
C STRUCTURAL/CIVIL WORKS
1.0 EARTH WORK
1.1 EXCAVATION cu.m 298 253,300.00
STRIP FOOTING/FOOTING TIE BEAM
sub-total
2.0 GRAVEL BEDDING
2.1 STRIP FOOTING cu.m 13.50 24,300.00 8,505.00
2.2 SLAB ON GRADE cu.m 19.0 34,200.00 11,970.00
sub-total
 DATE : December 8, 2016
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : COST ESTIMATE BREAKDOWN - CIVIL WORKS
(FROM FOUNDATION TO ROOF DECK)

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY.
COST COST
3.0 BACKFILLING
3.1 STRIP FOOTING cu.m 196.60 68,100.00
sub-total
4.0 COMPACTION
4.1 SLAB ON GRADE sq.m 190.0 28,500.00
sub-total
5.0 DISPOSAL OF EXCESS
EARTH ( FROM EXCAVATION) cu.m 102 56,100.00
sub-total
6.0 CONCRETING (3000 PSI)
6.1 STRIP FOOTING/FOOTING cu.m 89.81 507,426.50 177,634.25
TIE BEAM
6.2 PEDESTAL COLUMN cu.m 3 16,950.00 5,932.50
6.3 SLAB ON GRADE cu.m 28.15 159,047.50 55,666.60
6.4 SUSPENDED SLAB cu.m 83.02 469,063.00 164,172.05
6.5 STAIR cu.m 1.95 11,017.50 3,856.10
sub-total
7.0 REINFORCING STEEL BARS
(GRADE 60)
7.1 STRIP FOOTING kg 2,850.00 128,250.00 42,750.00
7.2 FOOTING TIE BEAM kg 12,010.00 540,450.00 180,150.00
7.3 PEDESTAL COLUMN kg 3,480.00 156,600.00 52,200.00
7.4 SLAB ON GRADE kg 1,230.00 55,350.00 18,450.00
7.5 SUSPENDED SLAB kg 9,962.50 448,312.50 149,437.50
7.6 STAIR kg 33.12 1,490.40 496.80
sub-total
8.0 FORMWORKS
8.1 STRIP FOOTING/FOOTING sq.m 169 76,050.00 50,700.00
TIE BEAM
8.2 PEDESTAL COLUMN sq.m 24 10,800.00 7,200.00
8.3 SUSPENDED SLAB l.m 359 71,800.00 26,925.00
8.4 STAIR sq.m 33.12 14,904.00 9,936.00
 sub-total
9.0 METAL DECK
9.1 2 ND FLOOR sq.m 170.21 119,147.00 42,552.50
9.2 3 RD FLOOR sq.m 166.61 116,627.00 41,652.50
9.3 4 TH FLOOR sq.m 166.61 116,627.00 41,652.50
9.4 ROOF DECK sq.m 166.61 116,627.00 41,652.50
9.5 STAIR ROOF sq.m 9.98 6,986.00 2,495.00
9.6 SCAFFOLDING lot 1.0 90,000.00 47,000.00
sub-total
 DATE : December 8, 2016
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : COST ESTIMATE BREAKDOWN - CIVIL WORKS
(FROM FOUNDATION TO ROOF DECK)

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY.
COST COST
10.0 STRUCTURAL STEEL
10.1 STEEL COLUMN kg 10,546.00 590,576.00 316,380.00
10.2 STEEL BEAM kg 20,164.00 1,129,184.00 604,920.00
10.3 STAIR STRINGER/ kg 2,400.00 134,400.00 72,000.00
LANDING BEAM
10.4 BASE PLATES kg 760.65 42,596.40 22,819.50
(500 X 500 X 25 THICK)
10.5 ANCHOR BOLTS pcs 120 115,200.00 23,040.00
10.6 MISCELLANEOUS STEEL kg 700 39,200.00 21,000.00
10.7 NON SHRINK GROUT bag 7 9,862.40 3,388.85
10.8 ANGULAR BAR pcs 37 42,558.00 14,895.30
(L 2 X 2 X 1/4 FOR STAIR)
10.9 CONSUMABLES
A. WELDING ROD lot 1.0 84,000.00 29,400.00
B. OXYGEN AND ACETYLENE lot 1.0 63,000.00 22,050.00
C. EPOXY PAINT PRIMER lot 1.0 63,000.00 22,050.00
sub-total
11.0 OTHERS
11.1 DISPOSAL OF DEBRIS lot 1.0 30,000.00
11.2 DAMPROOFING sq.m 184.16 16,000.00 3,218.00
11.3 SOIL TREATMENT sq.m 336.4 l.s l.s
sub-total
Total Cost

Noted by:

RAUL E. SAMADAN
Project-In-Charge
GREGORIO E. ORIGENES
Structural Engineer
TOTAL

50,000.00

25,000.00
25,000.00
20,000.00
10,000.00
9,500.00
50,000.00
30,000.00

75,000.00
5,000.00
75,000.00
50,000.00
424,500.00

10,000.00
25,000.00
35,000.00

253,300.00

253,300.00

32,805.00
46,170.00
78,975.00
TOTAL

68,100.00
68,100.00

28,500.00
28,500.00

56,100.00
56,100.00

685,060.75

22,882.50
214,714.10
633,235.05
14,873.60
1,570,766.00

171,000.00
720,600.00
208,800.00
73,800.00
597,750.00
1,987.20
1,773,937.20

126,750.00

18,000.00
98,725.00
24,840.00
268,315.00

161,699.50
158,279.50
158,279.50
158,279.50
9,481.00
137,000.00
783,019.00
TOTAL

906,956.00
1,734,104.00
206,400.00

65,415.90

138,240.00
60,200.00
13,251.25
57,453.30

113,400.00
85,050.00
85,050.00
3,465,520.45

30,000.00
19,218.00
53,800.00
103,018.00
8,909,050.65

8,909,050.65
484,975.00
`
 DATE : DEC. 12, 2016
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : COST ESTIMATE BREAKDOWN - MASONRY WORKS

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY.
COST COST
MASONRY WORKS
1.0 CHB LAYING
1.1 CHB # 6 (EXTERIOR WALL) sq.m 533.5 536,000.00 160,050.00
1.2 CHB # 4 (INTERIOR WALL) sq.m 625.0 500,000.00 187,500.00

2.0 PLASTERING
2.1 EXTERIOR WALL sq.m 1264 267,968.00 379,200.00
2.2 INTERIOR WALL sq.m 1050 222,600.00 315,000.00
2.3 WINDOW OPENING l.m 168.8 9,500.00 67,200.00

3.0 STIFFINER COLUMN

3.1 CONCRETING cu.m 18.4 103,960.00 36,386.00
3.2 REINFORCING STEEL BARS kg 3020 135,145.00 45,300.00
3.3 FORMWORK sq.m 162.3 64,920.00 48,690.00

4.0 BOND BEAM

4.1 CONCRETING cu.m 14.69 82,998.50 29,049.45
4.2 REINFORCING STEEL BAR kg 2555 114,336.25 38,325.00
4.3 FORMWORK sq.m 59.28 23,712.00 17,784.00

5.0 LINTEL BEAM

5.1 CONCRETING cu.m 4.6 25,990.00 9,096.50
5.2 REINFORCING STEEL BAR kg 560 25,060.00 8,400.00
5.3 FORMWORK sq.m 115 46,000.00 34,500.00

6.0 STARTER DOWEL (BAR Ø 10) kg 171 7,652.25 2,565.00

sub-total
Noted by:
RAUL E. SAMADAN
Project-In-Charge

GREGORIO E. ORIGENES
Structural Engineer
 TOTAL

696,050.00
687,500.00

647,168.00
537,600.00
76,700.00

140,346.00
180,445.00
113,610.00

112,047.95
152,661.25
41,496.00

35,086.50
33,460.00
80,500.00

10,217.25
3,544,887.95

3,544,887.95
 DATE : MAY 21, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : REQUEST FOR PAYMENT
A.) LABOR - ARCHITECTURAL, PLUMBING AND ELECTRICAL
B.) MATERIAL REIMBURSEMENT

For cash advances for the purchase of various materials and labor cost of various Architectural, Plumbing and Electrical works,
we are billing you the amount of SIX HUNDRED NINETEEN THOUSAND PESOS (Php 619, 000.00) only.

Enclosed here is the summary of various labor cost and materials purchased .

Hereunder is the breakdown of labor and materials:

TOTAL LABOR PREVIOUS ACCOMPLISHMENT

ITEM WORK DESCRIPTION
COST PAYMENTS TO DATE
LABOR

A ARCHITECTURAL WORK
I DOOR AND DOOR JAMB 34,340.00 34,340.00 100%
II HARDWARE 36,328.00 36,328.00 100%
III CEILING 12,852.00 9,639.00 100%
WINDOW
IV
BY OTHERS
V TILE WORK 216,966.50 75%
 a. TOILET & BATHROOM
- FLOOR (300 X 300)
- WALL (300 X 300)
b. UNIT TILES (600 X 600)
c. HALLWAY (600 X 600)
f. COUNTER TOP ( 600 X 600)
VI STEEL WORK
a. STAIR RAILING
c. Gate & Fence 80,500.00 32,000.00 100%
d. Steel Grating Cover @ Roofdeck
e. Ladder Rung @ Ventilation
VII LOFT 312,690.00 143,515.00 100%
VIII COUNTER TOP 65,694.00 12,144.00 50%
IX PAINTING WORK (EXCLUDING 338,376.96 47,400.00 30%
EXTERIOR)
MATERIALS

X WATER PROOFING
B. PLUMBING 250,000.00 125,000.00 75%
C. ELECTRICAL 300,000.00 150,000.00 75%
SUB-TOTAL 1,647,747.46 590,366.00 70%
D.
MATERIALS REIMBURSEMENT
I ELECTRICAL Php
II ARCHITECTURAL Php
III OTHER EXPENSES Php
SUB-TOTAL Php
GRAND TOTAL Php
SAY
Preared by:

KEVIN INOC
Project Engineer

For your review and approvRAUL E. SAMADAN GREGORIO E. ORIGENES

Project Manager Engineer-Contractor

Note: Payment can be remitted to our Bank Accou

Bank
Branch
Account Name
Account No.
orks,

REQUESTED
Balance
PAYMENT

-
-
3,213.00

163,461.53 53,504.97
 48,500.00

169,175.00
20,703.00 32,847.00
57,038.48 233,938.48

62,500.00 62,500.00
75,000.00 75,000.00
599,591.01 457,790.45

7,900.00
9,020.00
4,661.75
21,581.75
621,172.76
619,000.00

nk Account below:

METROBANK
LEGASPI VILLAGE
GREGORIO E. ORIGENES
055-3-05515735-0
 DATE : MAY 21, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : REQUEST FOR PAYMENT
A.) LABOR - ARCHITECTURAL, PLUMBING AND ELECTRICAL
B.) MATERIAL REIMBURSEMENT

For cash advances for the purchase of various materials and labor cost of various Architectural, Plumbing and Electrical works,
we are billing you the amount of SIX HUNDRED NINETEEN THOUSAND PESOS (Php 619, 000.00) only.

Enclosed here is the summary of various labor cost and materials purchased .

Hereunder is the breakdown of labor and materials:

TOTAL LABOR PREVIOUS ACCOMPLISHMENT REQUESTED

ITEM WORK DESCRIPTION
COST PAYMENTS TO DATE PAYMENT
A ARCHITECTURAL WORK
I DOOR AND DOOR JAMB 34,340.00 34,340.00 100% -
II HARDWARE 36,328.00 36,328.00 100% -
III CEILING 12,852.00 9,639.00 100% 3,213.00
WINDOW
IV
BY OTHERS
V
TILE WORK 216,966.50 75% 163,461.53
LABOR
 TILE WORK 216,966.50 75% 163,461.53
LABOR

VI STEEL WORK 90,400.00 32,000.00 89% 48,456.00

VII LOFT 312,690.00 143,515.00 100% 169,175.00
VIII COUNTER TOP 65,694.00 12,144.00 50% 20,703.00
IX PAINTING WORK (EXCLUDING
EXTERIOR) 338,376.96 47,400.00 30% 57,038.48
X WATER PROOFING
B. PLUMBING 250,000.00 125,000.00 75% 62,500.00
C. ELECTRICAL 300,000.00 150,000.00 75% 75,000.00
SUB-TOTAL 1,657,647.46 590,366.00 70% 599,547.01

D. MATERIALS REIMBURSEMENT
MATERIALS

I ELECTRICAL Php 7,900.00

II ARCHITECTURAL Php 9,020.00
III OTHER EXPENSES Php 4,661.75
SUB-TOTAL Php 21,581.75
GRAND TOTAL Php 621,128.76
SAY 619,000.00

Preared by:

KEVIN INOC RAUL E. SAMADAN GREGORIO E. ORIGENES

Project Engineer Project Manager Engineer-Contractor

For your review and approval

Note: Payment can be remitted to our Bank Account below

Bank METROBANK
Branch LEGASPI VILLAGE
Account Name GREGORIO E. OR
Account No. 055-3-05515735
 BALANCE
% AMOUNT

25% 53,504.97
 25% 53,504.97
10% 9,944.00

50% 32,847.00
69% 233,938.48

25% 62,500.00
25% 75,000.00
30% 467,734.45

ow:

AGE
ORIGENES
735-0
DATE : MAY 17, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : SUPPLY OF LABOR FOR ARCHITECTURAL WORKS

MATERIAL LABOR GEO LABOR

WORK DESCRIPTION UNIT QTY. TOTAL
COST COST %
ARCHITECTURAL WORK
1.0 DOOR & DOOR JAMB
a. 2.10 x .80 DOOR JAMB PC 28.0 44,200.00 8,400.00 52,600.00 100
b. 2.10 x .80 PANEL DOOR PC 28.0 91,000.00 8,400.00 98,800.00 100
c. PVC DOOR (.60 X 2.10) PC 31.0 40,500.00 12,400.00 51,300.00 100
d. COAL TAR, SOLIGNUM & NAIL LOT 1.0 3,500.00 1,540.00 4,900.00 100
f. PANIC DOOR PC 3.0 40,000.00 3,600.00 43,600.00 100
sub-total 34,340.00 251,200.00
2.0 HARDWARE
a. BALL BEARING HINGES "3X3" PCS 112.0 15,600.00 4,928.00 20,100.00 100
b. DOOR KNOB W/ KEY PC 28.0 18,200.00 5,600.00 23,400.00 100
c. DOOR KNOB - KEY LESS PC 31.0 16,400.00 6,200.00 21,600.00 100
d. DEAD LOCK PC 28.0 20,800.00 5,600.00 26,000.00 100

Page 23 of 80
e. DOOR CASING & WINDOW CASING LOT 1.0 28,000.00 14,000.00 42,000.00 100
sub-total 36,328.00 133,100.00

Page 24 of 80
DATE : MAY 17, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : SUPPLY OF LABOR FOR ARCHITECTURAL WORKS

MATERIAL LABOR GEO LABOR

WORK DESCRIPTION UNIT QTY. TOTAL
COST COST %
3.0 CEILIN G
4.5 MM THICK HARDIFLEX BOARD METAL SQ.M 42.8 32,130.00 12,852.00 12,852.00 100
FURRINS FRAMING @ GRID, 40 X 40
sub-total 12,852.00 12,852.00
4.0 WINDOWS
a. JALOUFLUSH (ANALOKFIN) SET 26.0 LS LS 41,600.00
b. ALUMINUM SLIDING WINDOW SET 29.0 LS LS 68,000.00
c. FIXED GLASS WITH AWNING WINDOW SET 3.0 LS LS 65,000.00 BY OTHERS
d. FIXED GLASS (ABOVE AZU) SET 26 LS LS 18,850.00
e. JALOUFLUSH (.40 X .40) SET 27 LS LS 19,575.00
sub-total 213,025.00

Page 25 of 80
DATE : MAY 17, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : SUPPLY OF LABOR FOR ARCHITECTURAL WORKS

UNIT QTY. MATERIAL LABOR TOTAL GEO

WORK DESCRIPTION
COST COST %
5.0 TILEWORKS
a. TOILET & BATHROOM
- FLOOR (300 X 300) SQ.M 46.32 22,233.60 13,896.00 36,129.60 90
- WALL (300 X 300) SQ.M 207 92,160.00 57,600.00 149,760.00 90
b. UNIT TILES (600 X 600) SQ.M 303.46 77,040.00 60,692.00 137,732.00 85
c. HALLWAY (600 X 600) SQ.M 117.63 28,560.00 23,526.00 52,086.00 83
d. STAIR & LANDING
- LANDING SQ.M 12 2,160.00 2,392.00 4,552.00 0
- THREAD & RISER (300 X 300) L.M. 88.0 19,200.00 17,600.00 36,800.00 0
e. FIRE EXIT ( 600 X 600) SQ.M 42.0 1,008.00 1,260.00 2,268.00 0
f. COUNTER TOP ( 600 X 600) L.M. 270.0 12,480.00 40,000.50 52,480.50 70

Page 26 of 80
g. TILE ADHESIVE (25 kgs) SQ.M 205.0 61,500.00 - 61,500.00
sub-total 216,966.50 533,308.10

Page 27 of 80
DATE : MAY 17, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : SUPPLY OF LABOR FOR ARCHITECTURAL WORKS

UNIT QTY. MATERIAL LABOR TOTAL GEO

WORK DESCRIPTION
COST COST %
6.0 STEEL WORKS -
a. STAIR RAILING L.M 24.00 58,000.00 32,000.00 90,000.00 100
b. FIRE EXIT LADDER L.M 13.20 19,800.00 9,900.00 29,700.00 0
c. GATE & FENCE SQ.M 20.00 47,000.00 28,000.00 75,000.00 100
d. STEEL GRATING COVER SET 4.00 6,000.00 6,000.00 100
@ROOF DECK
e. LADDER RUNG SET 4.00 14,500.00 14,500.00 100
@VENTILATION AREA
sub-total 90,400.00 215,200.00
7.0 LOFT
a. LOFT STEEL FRAMING SQ.M 148.00 468,000.00 163,800.00 631,800.00 100
b. LOFT FLOORING SQ.M 148.00 75,790.00 15,160.00 90,950.00 100
c. LOFT STAIR SET 26.00 195,000.00 68,000.00 263,000.00 100

Page 28 of 80
d. LOFT STAIR RAILING L.M 49.00 58,800.00 20,580.00 79,380.00 100
e. LOFT RAILING L.M 99.00 99,000.00 34,650.00 133,650.00 100
f. WOODEN THREAD LOT 1.00 30,000.00 10,500.00 40,500.00 100
sub-total 312,690.00 1,239,280.00

Page 29 of 80
DATE : MAY 17, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : SUPPLY OF LABOR FOR ARCHITECTURAL WORKS

8.0 COUNTERTOP
a. CONCRETE / REBARS / FORMWORK cu.m 2.85 30,360.00 12,144.00 42,504.00 100
b. UNDERCOUNTER CABINET L.M 65.00 50,000.00 17,500.00 67,500.00 0
c. OVERHEAD CABINET L.M 65.00 55,000.00 19,250.00 74,250.00 0
d. FABRICATION & INSTALLATION OF 16,800.00 16,800.00 100
COUNTER TOP ANGULAR FRAME
sub-total 65,694.00 201,054.00
9.0 PAINTING WORK
a. EXTERIOR WALL SQ.M 469.00 82,075.00 65,600.00 147,675.00
b. INTERIOR WALL SQ.M 1545.00 230,000.00 130,000.00 360,000.00 50
c. DOOR, DOOR JAMB & WINDOW CASING SET 26.00 31,200.00 35,000.00 66,200.00 50
d. CEILING (T&B) SQ.M 46.32 6,426.00 8,244.96 14,670.96 50
e. OVERHEAD CABINET SET 28.00 39,000.00 30,000.00 69,000.00 0
f. UNDER COUNTER CABINET SET 28.00 39,000.00 30,000.00 69,000.00 0
g. STAIR RAILING L.M 24.00 10,800.00 16,000.00 26,800.00 50
h. LOFT(FRAME, STAIR, RAILING) L.M 52.00 14,040.00 15,600.00 29,640.00 50
i. UNDERSTAIR SLAB STAIR L.M 33.60 5,040.00 4,032.00 9,072.00 50
j. FIRE EXIT RAILING LOT 1.00 2,375.00 2,500.00 4,875.00 0

Page 30 of 80
k. GATE & FENCE LOT 1.00 47,000.00 28,000.00 75,000.00 0
l. METAL DECK AND I-BEAMS SQ.M 702.00 45,630.00 39,000.00 84,630.00 0
sub-total 338,376.96 956,562.96

Page 31 of 80
DATE : MAY 17, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : SUPPLY OF LABOR FOR ARCHITECTURAL WORKS

MATERIAL LABOR GEO

WORK DESCRIPTION UNIT QTY. TOTAL
COST COST %
10.0 WATER PROOFING
a. CISTERN TANK SQ.M 61.00 LS LS 36,600.00
b. FIRETANK SQ.M 57.00 LS LS 34,200.00
c. ELEVATOR PIT SQ.M 18.00 LS LS 10,800.00 BY OTHERS
d. TOILET & BATHROOM SQ.M 66.00 LS LS 39,600.00
e. ROOFDECK & STAIRDECK SQ.M 215.00 LS LS 129,000.00
sub-total 250,200.00

TOTAL 4,005,782.06

Noted by:

Page 32 of 80
KEVIN INOC RAUL E. SAMADAN GREGORIO E. ORIGENES
Project Engineer Project Manager Engineer-Contractor

Page 33 of 80
GEO LABOR
AMOUNT

8,400.00
8,400.00
12,400.00
1,540.00
3,600.00
34,340.00

4,928.00
5,600.00
6,200.00
5,600.00

Page 34 of 80
14,000.00
36,328.00

Page 35 of 80
GEO LABOR
AMOUNT

12,852.00

12,852.00

BY OTHERS

Page 36 of 80
AMOUNT

12,506.40
51,840.00
51,588.20
19,526.58

-
-
-
28,000.35

Page 37 of 80
 -
163,461.53

Page 38 of 80
AMOUNT

32,000.00
-
28,000.00
6,000.00

14,500.00

80,500.00

163,800.00
15,160.00
68,000.00

Page 39 of 80
 20,580.00
34,650.00
10,500.00
312,690.00

Page 40 of 80
12,144.00
-
-
16,800.00
-
28,944.00

-
65,000.00
17,500.00
4,122.48
-
-
8,000.00
7,800.00
2,016.00
-

Page 41 of 80
 -
-
104,438.48

Page 42 of 80
 GEO
AMOUNT

BY OTHERS

Page 43 of 80
ENES

Page 44 of 80
DATE : MAY 17, 2018
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3462 FLORIDA ST., BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : SUPPLY OF LABOR FOR ARCHITECTURAL WORKS

TOTAL COLLECTED PREVIOUS ACCOMPLISHMENT

ITEM WORK DESCRIPTION
PREVIOUS BILLING ACCOMPLISHMENT TO DATE
TOTAL LABOR COST
ARCHITECTURAL WORK
I DOOR AND DOOR JAMB 34,340.00 34,340.00 100% 100%
II HARDWARE 36,328.00 36,328.00 100% 100%
III CEILING 12,852.00 9,639.00 75% 100%
WINDOW
IV
BY OTHERS
V
TILE WORK 216,966.50 0% 75%

VI STEEL WORK 90,400.00 32,000.00 35% 89%

VII LOFT 312,690.00 143,515.00 46% 100%
VIII COUNTER TOP 65,694.00 12,144.00 18% 44%
IX PAINTING WORK 403,976.96 47,400.00 12% 26%
(EXCLUDING EXTERIOR)
X WATER PROOFING
TOTAL 1,173,247.46 315,366.00 27% 66%
NOTED BY:

KEVIN INOC RAUL E. SAMADAN GREGORIO E. ORIGENES

Project Engineer Project Manager Engineer-Contractor
REQUESTED

PAYMENT

-
-
3,213.00

163,461.53

48,500.00
169,175.00
16,800.00
57,038.48

458,188.01
GENES
 DATE : Dec. 19, 2016
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : BUDGERATARY COST - ELECTRICAL WORKS

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY.
COST COST
ELECTRICAL WORK
1.0 ROUGHING-IN
1.1 POWER & LIGHTING lot 1.0 96,000.00 38,400.00
A. CONDUITS
B. UTILITY JUCTION BOX

1.2 WIRES AND CABLE lot 1.0 290,000.00 87,900.00

1.3 WIRING DEVICES lot 1.0 60,000.00 18,000.00
1.4 PANEL BOARD & BREAKER lot 1.0 270,000.00 94,500.00
A. MAIN CIRCUIT BREAKER(MCB)
B. SUB-PANEL/GUTTER
1.5 AUXILLARY LINE LAYOUT lot 1.0 52,000.00 18,000.00
A. CABLE
B. TELEPHONE
1.6 HARDWARE lot 1.0 38,000.00 9,500.00
A. G.I. WIRE
B. HANGER/CABLE TRAY
1.7 CONSUMABLES lot 1.0 19,000.00 6,000.00
A. NUTS & SCREW
B. BLIND RIVETS
C. SOLVENT CEMENT
D.ELECTRICAL TAPE
 DATE : Dec. 19, 2016
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : BUDGERATARY COST - ELECTRICAL WORKS

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY.
COST COST
2.0 ELECTRICAL FIXTURES
2.1 LIGHTING FIXTURES lot 1.0 118,000.00 11,800.00
A. PIN LIGHT
B. DECORATIVE LIGHT
C. FLOURESCENT W/LUMINAIRE
E. EMERGENCY LIGHT lot 1.0 29,250.00 4,500.00
(BATERY OPERATED)
G. SMOKE DETECTOR lot 1.0 6,000.00 2,100.00
H. EXHAUST FAN lot 1.0 40,700.00 14,000.00
TOTAL COST
Noted by:

RAUL E. SAMADAN
Project-In-Charge

GREGORIO E. ORIGENES
Structural Engineer
TOTAL

134,400.00

377,900.00
78,000.00
364,500.00

70,000.00

47,500.00

25,000.00
 TOTAL

129,800.00

33,750.00

8,100.00
54,700.00
1,323,650.00

1,323,650.00
 DATE : Dec.20, 2016
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : BUDGERATARY COST - PLUMBING WORKS

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY. TOTAL
COST COST
PLUMBING WORKS
1.0 ROUGHING-IN
1.1 WATER LINE lot 1.0 222,000.00 77,000.00 299,000.00
1.2 SEWER LINE lot 1.0 165,000.00 66,000.00 231,000.00
1.3 STORM DRAINAGE lot 1.0 70,000.00 25,000.00 95,000.00
A. DOWNSOUT
B. CATCH BASIN
1.4 SEPTIC TANK lot 1.0 108,000.00 72,000.00 180,000.00
1.5 CISTERN TANK lot 1.0 129,000.00 86,000.00 215,000.00
1.6 WATER METER(SUB METER) lot 1.0 44,000.00 4,200.00 48,200.00
sub-total ###

2.0 FIXTURES
2.1 WATER CLOSET AND FITTING sets 28.0 PACKAGE TYPE
2.2 LAVATORY AND FITTINGS sets 28.0 263,000.00 42,000.00 305,000.00
2.3 KITCHEN SINK AND FITTINGS sets 28.0 63,000.00 21,000.00 84,000.00
2.4 SHOWER VALVE sets 28.0 28,000.00 14,000.00 42,000.00
2.5 SHOWER HEADS sets 28.0 14,000.00 2,800.00 16,800.00
2.6 FLOOR DRAIN STRAINER sets 28.0 7,700.00 2,100.00 9,800.00
2.7 DOME TYPE STRAINER sets 10.0 5,000.00 1,000.00 6,000.00
2.8 FAUCETS AND FITTING sets 28.0 35,000.00 21,000.00 56,000.00
2.9 SERVICE FAUCETS sets 28.0 7,700.00 2,100.00 9,800.00
sub-total 529,400.00
Total Cost 1,597,600.00

###

Noted by:
 RAUL E. SAMADAN
Project-In-Charge

GREGORIO E. ORIGENES
Structural Engineer

DATE : Dec.20, 2016

PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : ITEM NOT INCLUDED

1 Occupancy Permit
2 Certiificate of Final Electrical Inspection
3 Fire Permit
4 Stainless Tank
5 Pumps and Motors

Noted by:

RAUL E. SAMADAN
Project-In-Charge

GREGORIO E. ORIGENES
Structural Engineer
 DATE : JANUARY 9, 2017
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : COST ESTIMATE BREAKDOWN - CIVIL WORKS
(FROM FOUNDATION TO ROOF DECK)

ITEM WORK DESCRIPTION TOTAL

A PREMILINARIES 424,500.00
B SITE WORKS 35,000.00
C STRUCTURAL/CIVIL WORKS
1.0 EARTH WORK 253,300.00
2.0 GRAVEL BEDDING 78,975.00
3.0 BACKFILLING 68,100.00
4.0 COMPACTION 28,500.00
5.0 DISPOSAL OF EXCESS 56,100.00
6.0 CONCRETING 1,570,766.00
7.0 REINFORCING STEEL BARS 1,773,937.20
8.0 FORMWORKS 268,315.00
9.0 METAL DECK 783,019.00
10.0 STRUCTURAL STEEL 3,465,520.45
11.0 OTHERS
11.1 DISPOSAL OF DEBRIS 30,000.00
11.2 DAMPROOFING 19,218.00
11.3 SOIL TREATMENT 53,800.00
SUB-TOTAL Php 8,909,050.65
OVERHEAD & SUPERVISION Php 890,905.07
TOTAL COST Php 9,799,955.72

D TANKS
CISTERN TANK 215,000.00
SEPTIC TANK 180,000.00
SUB-TOTAL Php 395,000.00
OVERHEAD & SUPERVISION Php 39,500.00
TOTAL COST Php 434,500.00
TOTAL CIVIL WORKS Php 10,234,455.72
Say Php 10,200,000.00
Noted by:
RAUL E. SAMADAN GREGORIO E. ORIGENES
Project In Charge Structural Engineer
 DATE : Dec.20, 2016
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT : SUMMARY

ITEM NO. DESCRIPTION AMOUNT

I CIVIL WORKS 8,909,050.65

II MASONRY 3,544,887.95

III ARCHITECTURAL WORK 3,814,851.30

IV ELECTRICAL WORKS 1,323,650.00

(BUDGETARY COST)

V PLUMBING WORKS 1,597,600.00

(BUDGETARY COST)

PROJECT COST 19,190,039.90

OVERHEAD AND SUPERVISION 1,919,003.99

TOTAL PROJECT COST 21,109,043.89

Noted by:

RAUL E. SAMADAN
Project-In-Charge

GREGORIO E. ORIGENES
Structural Engineer
 DATE
PROJECT
LOCATION
OWNER
SUBJECT : ELECTRICAL WORKS

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY. TOTAL
COST COST
A ROUGHING-INS
1.0 POWER AND LIGHTING pcs
1.1 PVC CONDUITS 25 mm pcs 206
1.2 PVC CONDUITS 20 mm pcs 475
1.3 LOCK NUTS AND BUSHING
25 mm pcs 60
20 mm pcs 615
1.4 UTILITY BOX pcs 232
1.5 JUNCTION BOX pcs 175
1.6 PVC ELBOW
25 mm pcs 300
20 mm pcs 551
1.7 RECEPTACLE 4"Ø pcs 153
2.0 WIRES AND CABLE
2.1 125 mm 2 l.m 85
2.2 22 mm 2 l.m 25
2.3 8.0 mm 2
l.m 1085
2.4 5.5 mm 2
l.m 130
2.5 3.5 mm 2 l.m 2333
2.6 2.0 mm 2
l.m 1123
3.0 AUXILARY LINE
3.1 PVC CONDUIT 20 mm pcs 166
3.2 LOCK NUTR & BUSHING 20 mm l.m 518
3.3 CABLE WIRE l.m 518
3.4 TELEPHONE WIRE (4C) l.m 345
3.5 PVC CONDUIT 20 mm pcs 116
4.0 PANEL BOARD/BOXES
4.1 SUB-PANEL & BREAKER sets 28
4.2 ECB set 1
4.3 PANEL DP set 1
 4.4 SPLICING BOX (4x6x8) pc 5
4.5 CIRCUIT BREAKER W/BOX 75A set 1

DATE
PROJECT
LOCATION
OWNER
SUBJECT : BUDGERATARY COST - PLUMBING WORKS

MATERIAL LABOR
ITEM WORK DESCRIPTION UNIT QTY. TOTAL
COST COST
4.6 CIRCUIT BREAKER W/BOX 40a sets 4
5.0 MAIN ENTRANCE /METER CENTER pcs
5.1 METER BASE (C - 200) pcs 28
5.2 METER BASE (1.0 TYPE) pcs 1
5.3 LOCK NUT & BUSHING 60 mm pcs 6
5.4 LOCK NUT & BUSHING 25 mm pcs 58
5.5 ENTRANCE CAP 60 mm pcs 1
5.6 ENTRANCE CAP 25 mm pcs 2
5.7 GROUNDING ROD 25 mm pcs 1
5.8 BRONZE CLAMP pcs 1
5.9 RSC CONDUITS 60 mm pcs 2
5.10 RSC ELBOW 60 mm pcs 2
5.11 RSC NIPPLE 25 mm X 6" pcs 56
5.12 RSC NIPPLE 60 mm x 6" pcs 1
5.13 HEAVY DUTY CLAMP 60 mm pcs 5
6.0 CONSUMABLES lot 1
6.1 HANGER lot 1
6.2 ELECTRIC TAPE lot 1
6.3 EPOXY PAINTS lot 1
6.4 TOXS AND SCREW lot 1
6.5 HACKSAW BLATE lot 1
7.0 WIRING DEVICES
7.1 CONVINIENCE OUTLET DUPLEX sets 121
7.2 SWITCHES pcs 130
7.3 PLATE & COVER pcs 96
7.4 TV OUTLET sets 29
7.5 TELEPHONE OUTLET sets 29
7.6 AICON OUTLET sets 29
7.7 THREEWAY SWITCH sets 5
8.0 18LIGHTING FIXTURES
8.1 18 WATTS LET BULB pcs 153
8.2 WALL LAMP AT DECK pcs 9
DATE : MARCH 1, 2017
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3453 FLORIDA ST. BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT :SCOPE OF WORKS

SCOPE OF WORKS

MASONRY WORKS
1.0 CHB LAYING
1.1 CHB # 6 (EXTERIOR WALL)
1.2 CHB # 4 (INTERIOR WALL)

2.0 PLASTERING
2.1 EXTERIOR WALL
2.2 INTERIOR WALL
2.3 WINDOW OPENING

3.0 STIFFINER COLUMN

3.1 CONCRETING
3.2 REINFORCING STEEL BARS
3.3 FORMWORK

4.0 BOND BEAM

4.1 CONCRETING
4.2 REINFORCING STEEL BAR
4.3 FORMWORK

5.0 LINTEL BEAM

5.1 CONCRETING
5.2 REINFORCING STEEL BAR
5.3 FORMWORK

6.0 STARTER DOWEL (BAR Ø 10)

Noted by:
RAUL E. SAMADAN
Project-In-Charge

GREGORIO E. ORIGENES
Structural Engineer
-
 DATE : SEPTEMBER 13, 2017
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3453 FLORIDA ST. BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN C. DANS ET AL.
SUBJECT : BUDGETARY COST ESTIMATE

SCOPE OF WORKS

A PREMILINARIES
1.0 MOBILIZATION
2.0 TEMPORARY FACILITIES
A. BODEGA SHED
B. BARRACKS
C. FIELD OFFICE
D. TOILET AND BATHROOM
E. TEMPORARY FENCE
3.0 WATER CONSUMPTION
4.0 ELECTRIC CONSUMPTION
5.0 SAFETY
A. SAFETY CATCH/CANOPY
B. WARNING DEVICES
6.0 TOOLS AND EQUIPMENT
7.0 DEMOBILIZATION

B SITE WORKS
1.0 STAKING AND LAY-OUT
2.0 BATTER BOARDS

C STRUCTURAL/CIVIL WORKS
1.0 EARTH WORK
1.1 EXCAVATION
STRIP FOOTING/FOOTING TIE BEAM

2.0 GRAVEL BEDDING

2.1 STRIP FOOTING
2.2 SLAB ON GRADE
DATE : MARCH 1, 2017
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3453 FLORIDA ST. BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT :SCOPE OF WORKS

SCOPE OF WORKS

3.0 BACKFILLING
3.1 STRIP FOOTING

4.0 COMPACTION
4.1 SLAB ON GRADE

5.0 DISPOSAL OF EXCESS

EARTH ( FROM EXCAVATION)

6.0 CONCRETING (3000 PSI)

6.1 STRIP FOOTING/FOOTING
TIE BEAM
6.2 PEDESTAL COLUMN
6.3 SLAB ON GRADE
6.4 SUSPENDED SLAB
6.5 STAIR

7.0 REINFORCING STEEL BARS

(GRADE 60)
7.1 STRIP FOOTING
7.2 FOOTING TIE BEAM
7.3 PEDESTAL COLUMN
7.4 SLAB ON GRADE
7.5 SUSPENDED SLAB
7.6 STAIR

8.0 FORMWORKS
8.1 STRIP FOOTING/FOOTING
TIE BEAM
8.2 PEDESTAL COLUMN
8.3 SUSPENDED SLAB
8.4 STAIR

9.0 METAL DECK

9.1 2 ND FLOOR
9.2 3 RD FLOOR
9.3 4 TH FLOOR
9.4 ROOF DECK
9.5 STAIR ROOF
9.6 SCAFFOLDING
DATE : MARCH 1, 2017
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3453 FLORIDA ST. BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT :SCOPE OF WORKS

SCOPE OF WORKS

10.0 STRUCTURAL STEEL

10.1 STEEL COLUMN
10.2 STEEL BEAM
10.3 STAIR STRINGER/
LANDING BEAM
10.4 BASE PLATES
(500 X 500 X 25 THICK)
10.5 ANCHOR BOLTS
10.6 MISCELLANEOUS STEEL
10.7 NON SHRINK GROUT
10.8 ANGULAR BAR
(L 2 X 2 X 1/4 FOR STAIR)
10.9 CONSUMABLES
A. WELDING ROD
B. OXYGEN AND ACETYLENE
C. EPOXY PAINT PRIMER

11.0 OTHERS
11.1 DISPOSAL OF DEBRIS
11.2 DAMPROOFING
11.3 SOIL TREATMENT

12. CISTERN TANK

12.1 EXCAVATION
12.2 GRAVEL BEDDING
12.3 DISPOSAL OF EARTH
12.4 CONCRETING
12.5 REINFORCING STEEL BAR
12.6 FORMWORKS
DATE : MARCH 1, 2017
PROJECT : PROPOSED 4-STOREY BUILDING WITH ROOF DECK
LOCATION : 3453 FLORIDA ST. BRGY. PALANAN, MAKATI CITY
OWNER : MR. ALVIN P. DANS
SUBJECT :SCOPE OF WORKS

SCOPE OF WORKS

13. SEPTIC TANK

13.1 EXCAVATION
13.2 GRAVEL BEDDING
13.3 DISPOSAL OF EARTH
13.4 CONCRETING
13.5 REINFORCING STEEL BAR
13.6 FORMWORKS
13.7 MASONRY WORK
13.8 CHB LAYING 6" THICK CHB
13.9 PLASTERING
(INNER FACE ONLY)

TOTAL

NOTE: ITEM NOT INCLUDE

1. ARCHITECHTURAL WORKS
2. PLUMBING WORKS
3. ELECTRICAL WORKS

RAUL E. SAMADAN
Project-In-Charge

GREGORIO E. ORIGENES
Structural Engineer
 DATE

PROJECT

LOCATION

OWNER

SUBJECT

MATERIAL
ITEM WORK DESCRIPTION UNIT QTY.
COST
LABOR
TOTAL
COST