Proposed Project: Silva House Renovation

Owner: Mrs. Silva

Location: Cabiao, Nueva Ecija

Renovation Estimate (13m x 7.7m with 0.3m Raised Level)

1.) Earthworks and Demolition

40 m3 Soil Filler Materials 300.00 12,000.00
4 m3 Mixed Ordinary Gravel 800.00 3,200.00

Materials : 15,200.00
Labor : 7,600.00
Total 22,800.00

2.) Concrete and Masonry

Quantity U.M. Description Unit Cost (Php) Total Cost (Php)

150 bags Portland Cement 225.00 33,750.00

65 nos. 8 mm Ø Steel Bars (6m) 90.00 5,850.00
10 nos. 10 mm Ø Steel Bars (6m) 140.00 1,400.00
100 nos. 5" CHB 7.50 750.00
12 m3 Gravel 1,000.00 12,000.00
15 m3 Sand 400.00 6,000.00
0 nos. 1/2" plywood 600.00 0.00
0 nos. 3/4" plywood 1,200.00 0.00
100 bd.ft. lumber 25.00 2,500.00

Materials : 62,250.00
Labor : 18,675.00
Total 80,925.00

3.) Ceiling, Ceiling Joints

Quantity U.M. Description Unit Cost Total Cost
500 bd.ft. lumber 25.00 12,500.00
40 nos. 1/4" plywood 350.00 14,000.00
10 kg Nails 80.00 800.00

Materials : 27,300.00
Labor : 10,920.00
Total 38,220.00

4.) Tileworks
Quantity U.M. Description Unit Cost Total Cost
5 kg Grout 120.00 600.00
6 m3 Drymix 1,600.00 9,600.00
100 m2 600x600mm tiles 360.00 36,000.00

Materials : 46,200.00
Labor : 18,480.00
Total 64,680.00

5.) Doors and Windows

Quantity U.M. Description Unit Cost Total Cost
5 nos. Raising of Doors 1,500.00 7,500.00
6 nos. Raising of Windows 2,500.00 15,000.00
Prepared by: ______________
PTR No.: ______________
PRC No.: ______________
Page 1 of 2
 Proposed Project: Silva House Renovation
Owner: Mrs. Silva
Location: Cabiao, Nueva Ecija

Renovation Estimate (13m x 7.7m with 0.3m Raised Level)

Materials : 0.00
Labor : 22,500.00
Total 22,500.00

6.) Electrical Works

Quantity U.M. Description Unit Cost Total Cost
LumpsumRelocation of Electrical Utilities 5,000.00

Materials : 5,000.00
Labor : 3,000.00
Total 8,000.00

7.) Painting Works

Quantity U.M. Description Unit Cost Total Cost
280 m2 Painting on Interior Walls & Ceiling Soffits 90.00 25,200.00
120 m2 Painting on Exterior Walls 90.00 10,800.00

Materials : 36,000.00
Labor : 18,000.00
Total 54,000.00

8.) Plumbing Works

Quantity U.M. Description Unit Cost Total Cost
LumpsumRelocation of Plumbing Accessories and Works 6,000.00

Materials : 6,000.00
Labor : 2,400.00
Superv./MCO : 0.00
Total 8,400.00

9.) Summary of Items :

1.) Temporary Facilities -

2.) Concrete and Masonry 80,925.00
3.) Ceiling,Ceiling Joists 38,220.00
4.) Tileworks 64,680.00
5.) Doors and Windows 22,500.00
6.) Electrical Works 8,000.00
7.) Painting Works 54,000.00
8.) Plumbing Works 8,400.00
GRAND TOTAL Php 276,725.00

Approved by:

Mrs. Silva - Owner

Prepared by: ______________
PTR No.: ______________
PRC No.: ______________
Page 2 of 2