PROJECT NAME:

OWNER:
Location:

PROPOSED 1-STOREY RESIDENTIAL BUILDING

PASTOR MECHELLE PEREGRINO
CAMANJAC, DUMAGUETE CITY

1. STRUCTURAL WORKS
ITEM

16 diam. def Bar

12 diam def bar
10 mm diam def bar
Cement (bags)
Sand (m3)
Gravel (m3)

Tiewire (kgs)
(bf)
1/4 marine plywood
Concrete nail (kg) 4"
CW Nail 4" (box)
CW Nail 2 1/2" (box)
CW Nail 1 1/2" (box)
Sahara cement (bags)
Concrete nai
nail 1"

QUANTITY

UNIT PRICE

56
30
1935
760
50
56
90
73
243
110
2550
40
8
2
1
1
4
6

240.00
400.00
600.00
30.00
30.00
30.00
60.00
18.00
480.00
50.00
1,700.00
1,800.00
1,900.00
40.00
80.00

2. MASONRY WORKS and hardieflex wall

ITEM

10 diam def bar

4" thk CHB
Cement
Sand
Hardieflex
Vertical studs
Horizontal tracks
Tirewire (kgs)
3. CEILING WORKS

QUANTITY

UNIT PRICE

0
3341.25
260.01
22.113
0
0
0
4

200.00
9.00
240.00
400.00
451.00
150.00
150.00
50.00

ITEM

QUANTITY

UNIT PRICE

33
18
60
16
3

340.00
130.00
115.00
40.00
235.00

ITEM

QUANTITY

UNIT PRICE

patching
compound
(bgs)

500.00

27
12
18
5
5
5
5
20
1
2
2

50.00
150.00
150.00
500.00
100.00
85.00
70.00
20.00
1,000.00
600.00
580.00

ITEM

QUANTITY

UNIT PRICE

30x30 cm

720

60.00

Tile trim (pcs)

10

30.00

10

260.00

Cement (bag)

30

240.00

Joint filler (kgs)

sand

11
1

65.00
800.00

ITEM

QUANTITY

UNIT PRICE

9,000.00

Hardieflex-lite
C-channel
Metal furring
Wall angle
Blind revits
3. PAINTING WORKS

Neutralizer (li)
Flat (li)
Semi-gloss (li)
Paint Thinner
Roller

paint brush 2 "

paint brush 1 1/2"
sand paper no.120
marine epoxy
lac. Primer surfacer
lac. Thinner
4. TILE WORKS

Tile adhesive
(bags)

5. FIXTURES

Water closet

Urinal
Faucet

1
4

2,000.00
2,000.00

QUANTITY

UNIT PRICE

6. PLUMBING WORKS
ITEM

3" diam PVC Pipe

2"diam PVC Pipe
1/2 diam pvc Pipe
PE Pipe (1/2")
Solvent cement
3" diam 90 deg elbow
2" diam 90 deg elbow
tee 2"
wye 4"
1/2" 90 deg
P-trap
tee reducer 3" to 2"

9. ELECTRICAL

20
9
7
1
2
8
10
5
5
10
2
3

200.00
90.00
3,500.00
600.00
200.00
180.00
170.00
40.00
500.00
200.00

ITEM

11w lighting
TW Wire # 6
TW WIRE #12
TW WIRE #14
Utility box
Electrical tape
Switches
Convenience Outlet
Flex. Conduits
Panel Board with breakers
Circuit breaker with case
Wye-pc connector
Galvanized conduits
Sevice drop(m)
Purcelaine wire holder

Junction box
PVC clip
Service cup
Cambric tube
flexible hose
connector

QUANTITY

UNIT PRICE

15
1
3
2
20
15
12
12
1
6
1
2
2
50
2
30
10
1
4

240.00
2,400.00
3,700.00
2,900.00
20.00
30.00
250.00
250.00
750.00
all for
500.00
100.00
400.00
40.00
70.00
30.00
10.00
100.00
10.00

50

8.00

QUANTITY

UNIT PRICE

38
10
5
3
2

400.00
70.00
400.00
400.00
235.00

10. ROOFING
ITEM

Cor. G.I sheet roofing

Umbrella nails
Elastoseal
Plain sheet
Blind rivet

11. MISCELLANOUS
ITEM

Decorative sunscreen
Exhaust fan
Diamond blade
Drill bit

QUANTITY

1
4
10

UNIT PRICE

1,700.00
900.00
140.00

Hacksaw blade
Soil Treatment

PROJECT NAME:
OWNER:
Location:

6
1

60.00
1,400.00

PROPOSED 1-STOREY RESIDENTIAL BUILDING

PASTOR MECHELLE PEREGRINO
CAMANJAC, DUMAGUETE CITY

SUMMARY

AMOUNT

1. STRUCTURAL WORKS
2. MASONRY WORKS and hardieflex wall
3. CEILING WORKS
4. TILE WORKS
5. FIXTURES
6. PLUMBING WORKS
10.0 WINDOWS AND DOORS
11.0 SEPTIC TANK
9. ELECTRICAL
10. ROOFING
11. MISCELLANOUS
MAtERIAL COST
LABOR COST
GRAND TOTAL
Prepared by:
Engr. Vicente M. Barot

341,080.00
101,518.85
14,885.00
54,815.00
45,300.00
12,880.00
19,800.00
17,805.00
35,240.00
19,570.00
14,900.00
###
###
###

NOTES
1. Floor area (excluding walkway)
2. Roof area
3. Tire wire per tie is assumed

TOTAL

0.00
0.00
182,400.00
20,000.00
33,600.00
2,700.00
2,190.00
7,290.00
6,600.00
45,900.00
19,200.00
400.00
8,500.00
7,200.00
1,900.00
1,600.00
1,600.00
###

TOTAL

0.00
30,071.25
62,402.40
8,845.20
0.00
0.00
0.00
200.00
###

5. Painting aplication was assumed

1 coat for neutrali

7. Some items with no unit prices

1.Roofbeams, rafter,purlins (all wooden0
2. Jalouplus windows
2. Jalouplus windows
8. Items not included in the estimate:
1. Decorative sunscreen
9. Manpower is 35% of material cost

TOTAL

11,220.00
2,340.00
6,900.00
640.00
705.00
21,805.00

TOTAL
1,500.00

1,350.00
1,800.00
2,700.00
2,500.00
500.00
425.00
350.00
400.00
1,000.00
1,200.00
1,160.00
14,885.00

TOTAL

43,200.00
300.00
2,600.00
7,200.00
715.00
800.00
54,815.00

TOTAL

27,000.00

6,300.00
12,000.00
45,300.00
TOTAL

0.00
1,800.00
630.00
3,500.00
1,200.00
0.00
2,000.00
900.00
850.00
400.00
1,000.00
600.00
12,880.00

TOTAL

3,600.00
2,400.00
11,100.00
5,800.00
400.00
450.00
3,000.00
3,000.00
750.00
2,500.00
500.00
200.00
800
2000
140
900.00
100.00
100.00
40.00
400.00
35,240.00

TOTAL

15,200.00
700.00
2,000.00
1,200.00
470.00
19,570.00

TOTAL

5,100.00
3,600.00
1,400.00

600.00
4,200.00
###

60 sq. m.
80.5 sq. m
40 cm for 10 and 12 mm bars

1 coat for neutralizer

2 coats for flat latex

3 coats for semi-gloss

PROJECT NAME:

PROPOSED 1-STOREY RESIDENTIAL BUILDING

OWNER:

PASTOR MECHELLE PEREGRINO

Location:

CAMANJAC, DUMAGUETE CITY

1.1STRUCTURAL WORKS,and MASONRY WORKS,WOOD WORKS

16 diam
12 mm
Area
Volume
bar
bar
2"x4"
Wooden Roof beam
Wooden rafter
2"x4"
2"x3"
Wooden purlins
0.08
Wall footing
0.075
1.95
30
tie beam
0.09
5.4
11
Column
Slab
Ground Fr.
126
12.6
2nd Floor
152
19
Wall
CHB Wall
243

10 mm
diam

Cement
Sand (m3)
(bags)
0
0

Gravel
(m3)
0

10
76
143

0.72
17.55
48.6

0.04
0.975
2.7

0.08
1.95
5.4

81
750

113.4
171
0
260.01

6.3
9.5
0
22.113

12.6
19
0

144

16

755.28

49.628

55.03

875

Footing
Column F.

22.5

16

45

55.03

56

Plywood

lumber (board
ft)

Nails

10
15
55
40

1635
1000
2400
2517.5

1.2 FORM WORKS AND SCAFFOLDS

Column
Beam
Slab

30

1935

3. PAINTING WORKS
Neutralizer
Flat
Semi-gloss
Elasomeric
MISC (Brush, etc)

Gal
27
27
81
7

4. TILE WORKS
Area

CR Wall
CR Floor

Tile adhesive
Cement (bag)
(bags)

40x40 cm

30x30 cm

Tile trim (pcs)

10

10

500
500

610
110
720

10

10

30
30

Joint filler
(kgs)

4
7
11

sand

1
1

5. FIXTURES
Water closet
Heater
Faucet and shower
Lavatory
6. PLUMBING WORKS
Pipe
4" diam
3" diam
2"diam
Neltex

Units
3
1
4
1

Units
4
15
6
12

7.WINDOWS AND DOORS

Doors
size

specs.

units

0.8x2.1 m
0.7x2.1 m
0.9x 1.6 m
0.6 x 1.6 m
0.6 x 1.55

1/4" thk marine ply. Hollow core flush door

1/4" thk marine ply. Hollow core flush door
Reinforced composite toilet partition (for PWD)
Reinforced composite toilet partition
Louvered door

Windows
size
0.75 x 4 blades
0.7 x 4 blades

specs
Jalousie
Jalousie

units
8
1

8. SEPTIC TANK
Wall
Floor

Area
22.68
4.68

10 mm diam

15
20
35

9. ELECTRICAL
Lightings

Cement
7
9
16

Sand
2
0.234
2.234

units
5
1
8
6

11. MISCELLANOUS

Concrete louver
Glass blocks
Mirror
Exhaust fan

Size
0.2 x 0.2 m
0.2 x 0.2 m
0.5 x 0.9 m

units
94
33
4
3

Gravel
9
0.5
9.5

CHB Tire wire (kgs)

315
0.5
1
315
1.5

2
1
2
3
2

CHB

Tiewire
(kgs)

Board ft Hardieflex Hor.tracks Vert. stud

90
73
243

1
18
4
70
3341.25

3341.25

107

PROJECT NAME:
OWNER:
Location:

PROPOSED 1-STOREY RESIDENTIAL BUILDING

PASTOR MECHELLE PEREGRINO
CAMANJAC, DUMAGUETE CITY

1.0 Footing
Item
12 diam bar
Cement (bags)
Sand (m3)
Gravel (m3)
Tiewire (kgs)

Quantity
45
144
8
16
6

UNIT PRICE

2.0 Column
Item
16 diam bar
12 mm bar
Cement (bags)
Sand (m3)
Gravel (m3)
Tiewire (kgs)

Quantity
11
0
48.6
3
3
18

UNIT PRICE

Quantity
48
58
3
7
3

UNIT PRICE

Quantity
7
8
2
1
1
4
6

UNIT PRICE

0.00
240.00
400.00
600.00
60.00

0.00
0.00
240.00
400.00
600.00
60.00

3.0 Slab
Item
10 mm bar
Cement (bags)
Sand (m3)
Gravel (m3)
Tiewire (kgs)

0.00
240.00
400.00
600.00
60.00

4.0 Formworks
1/4 marine plywood
Concrete nail (kg) 4"
CW Nail 4" (box)
CW Nail 2 1/2" (box)
CW Nail 1 1/2" (box)
Sahara cement (bags)
Concrete nail
nail 1"

480.00
50.00
1,700.00
1,800.00
1,900.00
40.00
80.00

5.0 Wall
5.1 CHB wall
Item
12 mm bar
Cement (bags)
Sand (m3)
CHB
Tie wire

Quantity
0
260.01
22.113
3341.25
4

UNIT PRICE

5.2 Hardieflex wall

Item
Hardieflex
Hor.tracks
Vert. stud

Quantity
0
0
0

UNIT PRICE

6.0 Beam (all in board feet)

Item

Quantity

UNIT PRICE

73
243

18.00
18.00

Quantity
0
21
1.5
3
1

UNIT PRICE

QUANTITY

UNIT PRICE

Wooden rafter
Wooden purlins

7.0 Wall footing

Item
12 mm bar
Cement (bags)
Sand (m3)
Gravel (m3)
Tiewire (kgs)

2"x4"
2"x3"

0.00
240.00
400.00
9.00
50.00

451.00
150.00
150.00

0.00
240.00
400.00
600.00
60.00

8.0 CEILING WORKS

ITEM

Hardieflex-lite
C-channel
Metal furring
Wall angle
Blind revits

33
18
60
16
3

340.00
130.00
115.00
40.00
235.00

QUANTITY

UNIT PRICE

13
9
7
1
2
8
10
5
5
10
1
3

500.00
200.00
90.00
3,500.00
600.00
300.00
200.00
180.00
170.00
40.00
500.00
200.00

9.0 PLUMBING WORKS

ITEM

4" diam PVC Pipe

2"diam PVC Pipe
1/2 diam pvc Pipe
PE Pipe (1/2")
Solvent cement
4" diam 90 deg elbow
2" diam 90 deg elbow
tee 2"
wye 4"
1/2" 90 deg
P-trap
tee reducer 4" to 2"

Material cost
labor cost
10.0 WINDOWS AND DOORS
ITEM

QUANTITY

0.9x2.1 m main door

0.7x2.1 m 1/4" thk marine ply. Hollow core flush door
0.7x 2.1 m 1/4" thk. Marine plywood hollow flush door
0.8x1.2 m jalouplus louver window with aluminum framing
0.8x0.5 m jalouplus louver window with aluminum framing

1
1
2
13
1

11.0 SEPTIC TANK

ITEM

10 mm diam

UNIT

UNIT PRICE

35

130.00

Cement
Sand
Gravel
4" thk. CHB
Tire wire (kgs)

16
4
8
315
2-Jan

240.00
400.00
600.00
9.00
60.00
Material cost
labor cost

12.0 ELECTRICAL WORKS

ITEM

QUANTITY

UNIT PRICE

11w lighting
TW Wire # 6
TW WIRE #12
TW WIRE #14
Utility box
Electrical tape
Switches
Convenience Outlet
Flex. Conduits

15
1
3
2
20
15
12
12
1
6
1
2
2
50
2
30
10
1
4

240.00
2,400.00
3,700.00
2,900.00
20.00
30.00
250.00
250.00
750.00
all for
500.00
100.00
400.00
40.00
70.00
30.00
10.00
100.00
10.00

50

8.00

Panel Board with breakers

Circuit breaker with case
Wye-pc connector
Galvanized conduits
Sevice drop(m)
Purcelaine wire holder

Junction box
PVC clip
Service cup
Cambric tube
flexible hose connector

Material cost
labor cost
13. ROOFING
ITEM

QUANTITY

UNIT PRICE

Cor. G.I sheet roofing

Umbrella nails
Elastoseal
Plain sheet
Blind rivet

38
10
5
3
2

400.00
70.00
400.00
400.00
235.00
Material cost

labor cost

14.0 TOOLS
ITEM

QUANTITY

Decorative sunscreen
Exhaust fan
Diamond blade
Drill bit
Hacksaw blade
Soil Treatment

UNIT PRICE

1
4
10
6
1

1,700.00
900.00
140.00
60.00
1,400.00

15. FIXTURES
ITEM

Water closet
Urinal
Faucet

QUANTITY

UNIT PRICE

0
0
0

9,000.00
2,000.00
2,000.00
Material cost
labor cost

16.0 Tiles
ITEM

QUANTITY

UNIT PRICE

30x30 cm

166
4
3
2
3
1

60.00
30.00
260.00
240.00
65.00
800.00

Tile trim (pcs)

Tile adhesive (bags)
Cement (bag)
Joint filler (kgs)
sand

Material cost
labor cost

Amount
0.00
34,560.00
3,200.00
9,600.00
360.00
Material cost 47,720.00
labor cost
5,430.00
19,000.00
Amount
0.00
0.00
3,120.00
1,200.00
1,800.00
1,080.00
Material cost
7,200.00
labor cost
8,808.00
33,500.00

Amount
0.00
13,920.00
1,200.00
4,200.00
180.00
Material cost 19,500.00
labor cost
11,900.00
41,000.00

3,360.00
400.00
8,500.00
7,200.00
1,900.00
1,600.00
1,600.00

Material cost
labor cost

24,560.00
8,940.00
33,500.00

Amount
0.00
62,402.40
8,845.20
30,071.25
200.00
Material cost 101,518.85
labor cost
24,900.00
95,700.00
Amount
0.00
0.00
0.00
Material cost
0.00
labor cost
4,744.00
14,500.00
Amount
1,314.00
4,374.00
Material cost 5,688.00
labor cost
2,692.00
10,000.00
Amount
0.00
5,040.00
600.00
1,800.00
60.00
Material cost 7,500.00
labor cost
10,295.00
37,295.00

TOTAL

11,220.00
2,340.00
6,900.00
640.00
705.00
Material cost 21,805.00
labor cost
7,695.00
29,500.00
TOTAL

6500.00
1800.00
630.00
3500.00
1200.00
2400.00
2000.00
900.00
850.00
400.00
500.00
600.00
21280.00
7420.00
28700.00

UNIT PRICE

TOTAL

6000.00
6,000.00
3000.00
3,000.00
3000.00
6,000.00
350.00
4,550.00
250.00
250.00
Material cost 19,800.00
labor cost
6,900.00
26,700.00

TOTAL

4550.00

3840.00
1600.00
4800.00
2835.00
180.00
17805.00
2195.00
26000.00

TOTAL

3600.00
2400.00
11100.00
5800.00
400.00
450.00
3000.00
3000.00
750.00
2500.00
500.00
200.00
800
2000
140
900.00
100.00
100.00
40.00
400.00
35240.00
12260.00
47500.00

TOTAL

15200.00
700.00
2000.00
1200.00
470.00
19570.00

6830.00
26500.00

TOTAL

5,100.00
3,600.00
1,400.00
600.00
4,200.00
Material cost 14,900.00
labor cost
5,600.00
20,500.00

TOTAL

0.00
6300.00
12000.00
18300.00
5700.00
25000.00

TOTAL

9960.00
120.00
780.00
480.00
195.00
800.00
12335.00
4365.00
16700.00