PROJECT: CAMELLA HOMES-TWO-STOREY RESIDENTIAL BUILDING

LOCATION: GENERAL SANTOS CITY

ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

I. TEMPORARY FENCE
Materials:
Trapal Sakoline 8ft 1.00 roll P 4,500.00 4,500.00
2x3x12 Coco Lumber 840.00 bd. ft. P 18.00 15,120.00
Bamboo Strip 21.00 bundles P 115.00 2,415.00
C.W. Nails #4 25.00 kgs P 52.00 1,300.00
C.W. Nails #2 1/2 15.00 kgs P 58.00 870.00
C.W. Nails #1 8.00 kgs P 58.00 464.00
Materials 24,669.00
Labor Cost 11,101.05
Sub total 35,770.05
Indirect Cost 5,365.51
Tax 4,292.406
TOTAL "I" 45,427.96

II. LAY-OUT & BATTERBOARD

Materials:
2x3x12 Coco Lumber 480.00 bd. ft. P 18.00 8,640.00
Nylon 4.00 rolls P 375.00 1,500.00
C.W. Nails #4 1.00 box P 1,300.00 1,300.00
C.W. Nails #2 1/2 1.00 box P 1,450.00 1,450.00
Materials 12,890.00
Labor Cost 5,800.50
Sub total 18,690.50
Indirect Cost 2,803.58
Tax 2,242.86
TOTAL "II" 23,736.94

III. EXCAVATION 70.40 cu.m P 220.00 15,488.00

Materials 15,488.00
Labor Cost 6,969.60
Sub total 22,457.60
Indirect Cost 3,368.64
Tax 2,694.91
TOTAL "III" 28,521.15

IV. BACKFILL 53.59 cu.m P 220.00 11,789.80

Materials 11,789.80
Labor Cost 5,305.41
Sub total 17,095.21
Indirect Cost 2,564.28
Tax 2,051.43
TOTAL "IV" 21,710.92

V. GRAVEL BEDDING
Materials:
Gravel 3/4" 20.90 cu.m P 720.00 15,048.00
Materials 15,048.00
Labor Cost 6,771.60
Sub total 21,819.60
Indirect Cost 3,272.94
Tax 2,618.35
TOTAL "V" 27,710.89

VI. CONCRETE WORKS 86.88 cu.m

Materials:
Cement 782.00 bags P 265.00 207,230.00
Sand 43.50 cu.m P 500.00 21,750.00
Gravel 3/4" 87.00 cu.m P 720.00 62,640.00
Materials 291,620.00
Labor Cost 131,229.00
Sub total 422,849.00
Indirect Cost 63,427.35
Tax 50,741.88
TOTAL "VI" 537,018.23

VII. REINFORCING STEEL 15,556.70 kgs

Materials:
16mm dia.x6m DSB 397.00 lgs P 295.00 117,115.00
12mm dia.x6m DSB 1,828.00 lgs P 176.00 321,728.00
10mm dia.x6m DSB 556.00 lgs P 114.00 63,384.00
Tie Wire #16 155.00 kgs P 60.00 9,300.00
Materials 511,527.00
Labor Cost 230,187.15
Sub total 741,714.15
Indirect Cost 111,257.12
Tax 89,005.70
TOTAL "VII" 941,976.97
VIII. FORMWORKS/SCAFFOLDINGS
Materials:
4x8x10mm Marine Plywood 68.00 shts P 725.00 49,300.00
2x4x8 Coco Lumber 4,267.00 bd. ft. P 18.00 76,806.00
2x3x12 Coco Lumber 4,800.00 bd. ft. P 18.00 86,400.00
2x2x12 Coco Lumber 4,000.00 bd. ft. P 18.00 72,000.00
C.W. Nails #4 15.00 box P 1,300.00 19,500.00
C.W. Nails #2 1/2 12.00 box P 1,450.00 17,400.00
C.W. Nails #1 1/2 8.00 box P 1,450.00 11,600.00
Materials 333,006.00
Labor Cost 149,852.70
Sub total 482,858.70
Indirect Cost 72,428.81
Tax 57,943.04
TOTAL "VIII" 613,230.55

IX. MASONRY WORKS 356.00 sq.m

Materials:
CHB #4 4,450.00 pcs P 12.00 53,400.00
Cement 351.00 bags P 265.00 93,015.00
Sand 36.00 cu.m P 500.00 18,000.00
Materials 164,415.00
Labor Cost 73,986.75
Sub total 238,401.75
Indirect Cost 35,760.26
Tax 28,608.21
TOTAL "IX" 302,770.22

X. PLUMBING WORKS
Materials:
4'' PVC Wye 14.00 pcs P 85.00 1,190.00
4"x 2" Wye Reducer 4.00 pcs P 75.00 300.00
4"x 2" Tee Reducer 4.00 pcs P 50.75 203.00
4" PVC Pipe 15.00 pcs P 852.00 12,780.00
2" PVC Pipe 12.00 pcs P 192.00 2,304.00
2" PVC Tee 5.00 pcs P 65.00 325.00
4" PVC Tee 4.00 pcs P 75.00 300.00
4"x 90⁰ PVC Elbow 6.00 pcs P 34.50 207.00
4"x 45⁰ PVC Elbow 16.00 pcs P 26.45 423.20
4" PVC P-Trap 6.00 pcs P 103.80 622.80
4" PVC Cleanout w/ Plug 6.00 pcs P 35.00 210.00
2" x 90⁰ PVC Elbow 25.00 pcs P 11.50 287.50
2" x 45⁰ PVC Elbow 12.00 pcs P 9.20 110.40
400cc Solvent Cement 10.00 pcs P 246.75 2,467.50
Teflon Tape 5.00 pcs P 35.00 175.00
Non-sag Epoxy 2.00 qrtz P 546.00 1,092.00
UPVC Pipe 3/4" Sch. 40 15.00 pcs P 68.00 1,020.00
UPVC Pipe 1/2" Sch. 40 12.00 pcs P 52.05 624.60
UPVC Elbow 3/4"x90⁰ 6.00 pcs P 6.00 36.00
UPVC Tee 3/4" 6.00 pcs P 8.00 48.00
UPVC Coupling 3/4" 10.00 pcs P 3.20 32.00
UPVC Tee Reducer 3/4" x 1/2 6.00 pcs P 10.00 60.00
UPVC Elbow Reducer 3/4" x 1/2 4.00 pcs P 15.00 60.00
UPVC Elbow 1/2"x 90⁰ 30.00 pcs P 4.00 120.00
UPVC Tee 1/2" 10.00 pcs P 5.98 59.80
UPVC Adaptor Male 1/2" 16.00 pcs P 5.00 80.00
UPVC Adaptor Female 1/2" 6.00 pcs P 4.50 27.00
UPVC Elbow Female 1/2"x 90⁰ 14.00 pcs P 6.37 89.18
UPVC Tee Female 1/2" 6.00 pcs P 15.00 90.00
UPVC Coupling 3/4" 10.00 pcs P 4.00 40.00
UPVC Gate Valve 1/2" 4.00 pcs P 123.00 492.00
Fixtures:
Water Closet 2.00 sets P 3,650.00 7,300.00
Lavatory 4.00 sets P 4,900.00 19,600.00
Shower 2.00 set P 1,170.00 2,340.00
Kitchen Sink 2.00 sets P 1,450.00 2,900.00
Faucet 4.00 pcs P 495.00 1,980.00
Bathtub 2.00 sets P 18,144.00 36,288.00
Materials 96,283.98
Labor Cost 43,327.79
Sub total 139,611.77
Indirect Cost 20,941.77
Tax 16,753.41
TOTAL "X" 177,306.95
 XI. ELECTRICAL WORKS
Materials:
25mmØ Entrance Cap 1.00 pc P 60.00 60.00
25mmØ St. Connector 1.00 pc P 45.00 45.00
25mmØ uPVC Pipe (Thick Wall) 1.00 lg P 63.00 63.00
4-branch Panel Board (Side Main) 1.00 set P 600.00 600.00
20A,2P, Plug-in Circuit Breaker 3.00 set P 180.00 540.00
15A,2P, Plug-in Circuit Breaker 1.00 set P 160.00 160.00
6.0mm² THHN Stranded Wire #14 2.00 box P 8,550.00 17,100.00
3.5mm² THHN Wire 5.00 box P 3,500.00 17,500.00
2.0mm² THHN Wire 5.00 box P 2,500.00 12,500.00
Junction Box w/ cover (upvc type) 7.00 pcs P 30.00 210.00
3-Gang Convenience Outlet (flushed type) 2.00 sets P 75.00 150.00
Utility Box 9.00 pcs P 18.00 162.00
1-gang switch (flushed type) 4.00 set P 90.00 360.00
2-gang switch (flushed type) 2.00 set P 140.00 280.00
26w CFL 3-U 8.00 set P 150.00 1,200.00
20mmØ x 100m Flexible Pipe 1.00 roll P 800.00 800.00
2-Spool Heavy Duty Secondary Bracket 1.00 set P 150.00 150.00
20mmØ uPVC Pipe (Thick Wall) 19.00 lgs P 47.00 893.00
Meter Base 1.00 set P 500.00 500.00
2" dia Sch. 20 G.I. Pipe 1.00 lgs P 1,200.00 1,200.00
Electrical Tape 3.00 rolls P 30.00 90.00
Kilowatt-hour metering:
Class 100A , Single Phase KwHr Meter 1.00 unit P 1,000.00 1,000.00
Metering point 1.00 set P 950.00 950.00
Materials 56,513.00
Labor Cost 25,430.85 `
Sub total 81,943.85
Indirect Cost 12,291.58
Tax 9,833.26
TOTAL "XI" 104,068.69

XII. DOORS & WINDOWS

Materials:
(2000mmx2100mm) Solid Panel Double 1.00 set P 11,700.00 11,700.00
Door in Varnish Finish w/ 2"x4" Door Jamb
(1800mmx2100mm) Sliding Door w/ 6mm thk. Glas 2.00 sets P 9,538.50 19,077.00
Glass
(800mmx2100mm) Solid Panel Door in 1.00 set P 5,850.00 5,850.00
Varnish Finish w/ 2"x4" Door Jamb
(600mmx2100mm) PVC Door w/ 1 1/2"x 4" 3.00 sets P 1,670.00 5,010.00
Door Jamb
(700mmx2100mm) Flush Door in Varnish 3.00 sets P 4,494.00 13,482.00
Finish w/ 2"x4" Door Jamb
(800mmx1200mm) Sliding Windows 6.00 set P 2,850.00 17,100.00
w/ 6mm thk. Glass in Analok Alum. Frame
(3200mmx2100mm) Fixed Window 1.00 set P 15,700.00 15,700.00
w/ 6mm thk. Glass in Analok Alum. Frame
(4000mmx3450mm) Fixed Window 1.00 set P 32,350.00 32,350.00
w/ 6mm thk. Glass in Analok Alum. Frame
(400mmx1200mm) Awning & Fixed Windows 10.00 sets P 4,950.00 49,500.00
w/ 6mm thk. Glass in Analok Alum. Frame
(2400mmx2100mm) Fixed Window 2.00 sets P 11,780.00 23,560.00
w/ 6mm thk. Glass in Analok Alum. Frame
(500mmx500mm) Awning Window 1.00 set P 1,935.00 1,935.00
w/ 6mm thk. Glass in Analok Alum. Frame
Materials 195,264.00
Labor Cost 87,868.80
Sub total 283,132.80
Indirect Cost 42,469.92
Tax 33,975.94
TOTAL "XII" 359,578.66

XIII. CEILING WORKS

Materials:
4.5mmx4'x8' Hardiflex 104.00 shts P 480.00 49,920.00
1"x2"x5m Metal Furring 265.00 pcs P 90.00 23,850.00
1/2"x 1 1/2" x5m Carrying Channel 32.00 pcs P 130.00 4,160.00
W-Clip 120.00 pcs P 4.00 480.00
1"x1"x2.4m Wall Angle 25.00 pcs P 30.00 750.00
1/8"x1/2" Blind Rivets 5.00 box P 410.00 2,050.00
1/8"x3/4" Blind Rivets 5.00 box P 285.00 1,425.00
1/4" dia Mason Drill Bit 10.00 pcs P 40.00 400.00
1/8" dia Metal Drill Bit 20.00 pcs P 70.00 1,400.00
2" Fiber Tape 12.00 rolls P 124.00 1,488.00
Cut-Off Wheel 6.00 pcs P 90.00 540.00
Materials 86,463.00
Labor Cost 38,908.35
Sub total 125,371.35
Indirect Cost 18,805.70
Tax 15,044.56
TOTAL "XIII" 159,221.61
XIV. STEEL WORKS
Materials:
6mmx1 1/4"x1 1/4" x6m Angle Bar 112.00 lgs P 506.00 56,672.00
6mmx1 1/2"x1 1/2" x6m Angle Bar 61.00 lgs P 696.00 42,456.00
10mm dia.x6m Plain Round Bar 16.00 lgs P 108.00 1,728.00
1/2" dia. Turn Buckle 8.00 pcs P 40.00 320.00
3mmx2"x4"x6m C-Purlins 73.00 lgs P 770.00 56,210.00
3mmx4'x8' MS Plate 1.00 sht P 2,580.00 2,580.00
10mm dia. Metal Drill bit 20.00 pcs P 490.00 9,800.00
6011 Welding Rod 5.00 box P 2,275.00 11,375.00
Cut Off Wheel #4 70.00 pcs P 90.00 6,300.00
Cup Brush #4 15.00 pcs P 390.00 5,850.00
Grinding Stone #4 10.00 pcs P 90.00 900.00
Materials 194,191.00
Labor Cost 87,385.95
Sub total 281,576.95
Indirect Cost 42,236.54
Tax 33,789.23
TOTAL "XIV" 357,602.73

XV. ROOFING WORKS

Materials:
G.I Corrugated Roofing 9.5m Long Span 27.00 lgs P 3,011.50 81,310.50
Gutter 31.00 ln.m P 183.00 5,673.00
Flashing 31.00 ln.m P 183.00 5,673.00
Ridge Roll 20.10 ln.m P 139.00 2,793.90
Tekscrew 3,000.00 pcs P 3.50 10,500.00
1/8 Blind Rivets 2.00 box P 415.00 830.00
1/8" Drill Bit 25.00 pcs P 70.00 1,750.00
Vulcaseal 1.00 gal P 1,650.00 1,650.00
Materials 110,180.40
Labor Cost 49,581.18
Sub total 159,761.58
Indirect Cost 23,964.24
Tax 19,171.39
TOTAL "XV" 202,897.21

XVI. PAINTING WORKS

Materials:
Acrylic Latex Paint (2 coats) 56.00 gal. P 568.05 31,810.80
Flat Wall Enamel Paint (2 coats) 16.00 gal. P 540.75 8,652.00
Paint Thinner 6.00 gal. P 375.00 2,250.00
Concrete Neutralizer 21.00 gal. P 460.00 9,660.00
Epoxy Primer (Gray) 12.00 gal. P 652.05 7,824.60
Epoxy Reducer 6.00 gal. P 435.75 2,614.50
Acrytex Primer (White) 28.00 gal. P 725.00 20,300.00
Acrytex Reducer 14.00 gal. P 395.00 5,530.00
Acrylic Roof Shield Paint 8.00 gal. P 661.60 5,292.80
Stikwel Wood Parquet 8.00 gal. P 520.00 4,160.00
#60 Sand Paper 3m 16.00 m P 209.00 3,344.00
#80 Sand Paper 3m 20.00 m P 198.00 3,960.00
4" Baby Roller 15.00 pcs P 50.00 750.00
Paint Brush #4 8.00 pcs P 60.00 480.00
Paint Brush #2 4.00 pcs P 50.00 200.00
#1 Masking Tape 5.00 roll P 28.00 140.00
#2 Masking Tape 5.00 roll P 32.00 160.00
Materials 107,128.70
Labor Cost 48,207.92
Sub total 155,336.62
Indirect Cost 23,300.49
Tax 18,640.39
TOTAL "XVI" 197,277.50

XVII. TILE WORKS

Materials:
0.6mx0.6m Super White Granite Tiles 437.00 pcs P 143.00 62,491.00
0.3mx0.3m Madison Ivory Cr Floor & Wall Tiles 270.00 pcs P 34.00 9,180.00
12mm Tile Trim 32.00 lgs P 32.00 1,024.00
Tile Adhesive 50.00 bags P 208.00 10,400.00
Tile Grout 12.00 bags P 69.00 828.00
Cement 110.00 bags P 265.00 29,150.00
Sand 9.00 cu.m P 500.00 4,500.00
Materials 117,573.00
Labor Cost 52,907.85
Sub total 170,480.85
Indirect Cost 25,572.13
Tax 20,457.70
TOTAL "XVII" 216,510.68

TOTAL COST 4,316,567.85

 SUMMARY OF COST ESTIMATES

Item No. DESCRIPTION AMOUNT

I. TEMPORARY FENCE 45,427.96
II. LAY-OUT & BATTERBOARD 23,736.94
III. EXCAVATION 28,521.15
IV. BACKFILL 21,710.92
V. GRAVEL BEDDING 27,710.89
VI. CONCRETE WORKS 537,018.23
VII. REINFORCING STEEL 941,976.97
VIII. FORMWORKS/SCAFFOLDINGS 613,230.55
IX. MASONRY WORKS 302,770.22
X PLUMBING WORKS 177,306.95
XI. ELECTRICAL WORKS 104,068.69
XII. DOORS & WINDOWS 359,578.66
XIII. CEILING WORKS 159,221.61
XIV. STEEL WORKS 357,602.73
XV. ROOFING WORKS 202,897.21
XVI. PAINTING WORKS 197,277.50
XVII. TILE WORKS 216,510.68
TOTAL COST 4,316,567.85
PROJECT: MAGALANG
LOCATION: GENERAL SANTOS CITY

SUMMARY OF COST ESTIMATES

Item No. DESCRIPTION AMOUNT

I. TEMPORARY FENCE 45,427.96
II. LAY-OUT & BATTERBOARD 23,736.94
III. EXCAVATION 28,521.15
IV. BACKFILL 21,710.92
V. GRAVEL BEDDING 27,710.89
VI. CONCRETE WORKS 537,018.23
VII. REINFORCING STEEL 941,976.97
VIII. FORMWORKS/SCAFFOLDINGS 613,230.55
IX. MASONRY WORKS 302,770.22
X PLUMBING WORKS 177,306.95
XI. ELECTRICAL WORKS 104,068.69
XII. DOORS & WINDOWS 359,578.66
XIII. CEILING WORKS 159,221.61
XIV. STEEL WORKS 357,602.73
XV. ROOFING WORKS 202,897.21
XVI. PAINTING WORKS 197,277.50
XVII. TILE WORKS 216,510.68
TOTAL COST 4,316,567.86