Project: MODERN 2 STOREY RESIDENCE

Owner:
Located :

ITEMIZED COST ESTIMATE

1 GENERAL REQUIREMENTS QTY. UNIT U. COST

Mobilizaton & Demobilizaton 1 lot 20,000.00
Temporary Facilites 1 lot 15,000.00
Total Cost
2 EARTHWORK
Site Cleaning & Grubbing lot 7,500.00
Excavaton works
Septc Vault 8 cubic 450.00
Column Footngs 30 cubic 450.00
Footng Tie Beam 10.5 cubic 450.00
CHB Wall Footng 12 cubic 450.00
Earthfill 5 dt 3,600.00
Gravel Bedding 12 cubic 700.00
Electrical Service Lines 5 cubic 450.00
Backfilling 20 cubic 150.00
Soil Poisoning 1 lot 10,000
Total Cost
3 CONCRETE WORKS
Column Footng 16 cubic 2,800.00
Footng Tie Beam 10 cubic 2,800.00
Columns 20 cubic 2,800.00
Beams & Lintel Beam, Second Flr. Beam &
Roof Beams 8 cubic 2,800.00
Wall Footng 6 cubic 2,800.00

Septc Vault, Manhole, Area Drain 4 cubic 2,800.00

Ground Floor Slab 40 cubic 2,800.00
Second Floor Slab 40 cubic 2,800.00
Total Cost
Labor Cost

4 FORMWORKS @ SCAFFOLDINGS
Formworks
Columns 100 sqm 350.00
Footng Tie Beam 45 sqm 350.00
Ground Floor Slab 75 sqm 350.00
Second Floor Slab 45 sqm 350.00
Scaffoldings 1 lot 150,000.00
Total Cost
Labor Cost
5 REBARS
Footng Bars 16mm dia. 170 pcs. 320.00
Footng Tie Beams 16mm dia. Horizontal 180 pcs. 320.00
Footng Tie Beams Strrup 10mm dia. 150 pcs. 155.00
Wall Footng 12mm dia. Horizontal 30 pcs. 225.00
Wall Footng 10mm dia. T-bar 30 pcs. 155.00
Ground Floor Slab 10mm dia. Bar 450 pcs. 155.00
Second Floor Slab 12mm dia.Bar 450 pcs. 225.00
Dowels on CHB walls 12mm dia. 300 pcs. 225.00
Horizontal on CHB walls 10mm dia. 300 pcs. 155.00
Tie wire no. 16 4 bdle 1,800.00
Total Cost
Labor Cost

6 MASONRY WORKS
6" concrete hollow blocks walls 3500 pcs. 9.50
5" concrete hollow blocks walls 1000 pcs. 7.50
Northern cement for CHB laying 1000 bags 228.00
Good sand 8 dt 3,200.00
Concrete catch basin 0.60x0.60x0.70 8 sets 1,500.00
Concrete tapping cement 100 bags 228.00
Tie Wire No. 18 8 bundle 1,800.00
Total cost
Labor cost
7 STRUCTURAL STEEL AND IRON WORKS
Steel truss roofing 430 sqm 950.00
Labor cost

8 ROOFING

Roofing Long Span Rib Type w/ complete 400 sqm 2,500.00

accessories & insulatons
Labor & Delivery Cost 25%
9 DOORS AND WINDOWS
Main door along living room w/ door jam 1 set 10,500.00
Kitchen service door w/ door jambs 1 set 8,500.00
Toilet & bath doors w/ door jambs 5 sets 5,000.00
Bedroom doors 3 sets 7,500.00
Guestroom door 1 set 8,500.00
Master bedroom door 1 set 8,500.00
Storage door 1 set 4,500.00
Maids room door 1 set 5,500.00
Hardwares Hinges & locksets 14 sets 650.00
Total cost
Labor cost 40%
Aluminum Doors and Windows powder c 1 lot 145,000.00
white frames with screen with 1/4 thick clear
glass
10 TILE WORKS
Living room, dining & kitchen 600x600 gr 135 pcs. 212.00
Arte/XRC 80x80cm SPA318T
Bedrooms 3 sets, Guestroom, Master be 150 pcs. 190.00
Master walk in closet 91 square meter
All toilet & baths 30x60cm Satn Tiles 12 508 pcs. 125.00
Balconies, Porch, Staircase 60x60cm Satn 166 pcs. 180.00
Finished Tiles 60 sqm
ABC Tile Adhesive & Groutes 40 bags 240.00
Total Cost
Labor cost

11 PAINTING WORKS

Exterior walls, Interior walls, wooden doo 1 lot 150,000.00

stell staircase & balcony grills
Waterproofing balcony, toilet & baths 1 lot 15,000.00

12 PLUMBING WORKS

I. PIPING SYSTEM
Drainage Line / Downspout
1 PVC Pipe & Fitngs (Neltex Series 1000) 1 lot 30,000.00
Full System
II. PIPING SYSTEM
Sewer & Vent Line System
1 PVC Pipe & Fitng (Neltex Series 1000)
6" x 3m 4 pc/s 650.00
4" x 3m 12 pc/s 600.00
3" x 3m 4 pc/s 400.00
2" x 3m 22 pc/s 300.00
Wye 6"x4" 5 pc/s 80
Wye 4"x4" 6 pc/s 64
Wye 4"x2" 12 pc/s 56.00
90deg. Elbow 6" 4 pc/s 86
90deg. Elbow 4" 9 pc/s 66
90deg. Elbow 3" 2 pc/s 66
90deg. Elbow 2" 20 pc/s 45.00
45deg. Elbow 6" 6 pc/s 58
45deg. Elbow 4" 13 pc/s 58
45deg. Elbow 2" 24 pc/s 42
Tee 4"x2" 6 pc/s 48
Tee 2" 13 pc/s 42
P-Trap 2" 8 pc/s 75
III. PIPING SYSTEM
Water Line Supply
1 PPR Pipe & Fitngs
1 1/2" x 4m 4 pc/s 450.00
1" x 4m 9 pc/s 380.00
1/2" x 4m 12 pc/s 360.00
90deg. Elbow 1" 9 pc/s 360.00
Tee 1 1/2 x 1" 3 pc/s 280.00
Tee 1" 3 pc/s 235.00
Tee 1" x 1/2" 6 pc/s 236.00
Male Adoptor 1" 12 pc/s 320
Tee Adoptor 1/2" 12 pc/s 310.00
90deg. Elbow Threaded 1/2" 23 pc/s 280

Gate Valve 1 1/2" 3 pc/s 540

Gate Valve 1" 6 pc/s 420
Water Meter 1 1/2" 1 pc/s 2,900.00

IV.
Plumbing Fictures
Water Closet (tank type) 3 set/s
Kitchen Sink 2 set/s
Lavatory (under counter) 5 set/s
Shower Assembly 5 set/s
Hose Bib 3 set/s
V.
Drain Fixtures
Floor Drain 12 pc/s 150.00
Clean-out 6 pc/s 320.00
VI.
Other Items
a. Testng & Commissioning 1 lot 2,500.00
b. Pipe Support 1 lot 2,000.00
c. Chipping & Excavaton Works 1 lot 6,000.00
Total Materials
Total Labor
13 CEILLING AND DRYWALLS
Gypsum boral ceilling 10mm w/ metal fur 280 sqm 650.00
& complete hardware accessories
14 FINISHING WORKS
Kitchen cabinets, ward robe closet, pantr 1 lot 85,000.00
secret door w/ hardwares accessories
Plastering works 1 lot 75,000.00
15 ELECTRICAL WORKS
I. ELECTRICAL SYSTEM
A. Panelboards and breakers
PB Panel 1 set 45,000.00
Main : 175AT / 225AF, 2P, 230V, 60Hz

Brs : 21-20AT,2P / 4-30AT, 2P / 1-40AT, 2P

bolt-on type, in NEMA 1 enclosure
B. Lightng Fixtures and Wiring Ddevices
Lightng Fixtures 1 lot
One Gang Switch 6 sets
Two Gang Switch 9 sets
Three Gang Switch 8 sets
Three Way Switch 5 sets
Duplex convenience outlet 30 sets
Aircon Nema 3r 3 sets
C. Wires and Outlets
2.0 mm square THHN copper 6 box
3.5 mm square THHN copper 9 box
5.5 mm square THHN copper 1 box
8.0 mm square THHN copper 30 mts
80 mm square THHN copper 30 mts
D. Conduits and Fitngs
RSC pipes 65 mm dia. 8 lghts
RSC pipes elbow 65mm dia. 3 pc
RSC pipes coupling 65 mm dia. 8 pcs
Entrance Cap 65 mm dia. 2 pc
PVC pipes 25 mm dia. 100 lghts
PVC pipes 20 mm dia. 150 lghts
Conduit Fitngs 1 lot
E. Boxes and Guters
Utlity Box (plastc) 100 pcs
Juncton Box (plastc) 120 pcs
Square Box (plastc) 20 pcs
F. Others
Rubber tape 6 pcs
Electrical tape 30 pcs
PVC solvent 5 pcs
G.I wire 5 kls
Hangers and support 1 lot
Total Cost
Total Labor 45%

Total Constructon Projected Cost Labor & 5,137,459.00

Amount in words : Five Million Three Hundred Fify Four Thousand Two
Hundred Twenty Four Pesos and Eighty Centavos only.
T. COST
20,000.00
15,000.00
35,000.00

7,500.00

3,600.00
13,500.00
4,725.00
5,400.00
18,000.00
8,400.00
2,250.00
3,000.00
10,000.00
68,875.00

44,800.00
28,000.00
56,000.00
-
22,400.00
16,800.00

11,200.00
112,000.00
112,000.00
403,200.00
180,000.00

35,000.00
15,750.00
26,250.00
15,750.00
150,000.00
242,750.00
 120,000.00

54,400.00
57,600.00
23,250.00
6,750.00
4,650.00
69,750.00
101,250.00
67,500.00
46,500.00
7,200.00
438,850.00
150,000.00

33,250.00
7,500.00
228,000.00
25,600.00
12,000.00
22,800.00
14,400.00
343,550.00
150,000.00

408,500.00
120,000.00

1,000,000.00

120,000.00

10,500.00
8,500.00
25,000.00
22,500.00
8,500.00
8,500.00
4,500.00
5,500.00
9,100.00
102,600.00
40,000.00
145,000.00
 28,620.00
-
28,500.00
-
63,500.00
29,880.00
-
9,600.00
160,100.00
60,000.00

150,000.00

15,000.00

12,000

2,600.00
7,200.00
1,600.00
6,600.00
400.00
384.00
672.00
344.00
594.00
132.00
900.00
348.00
754.00
1,008.00
288.00
546.00
600.00
 1,800.00
3,420.00
4,320.00
3,240.00
840.00
705.00
1,416.00
3,840.00
3,720.00
6,440.00

1,620.00
2,520.00
2,900.00

5,000.00 15,000.00
3500.00 7,000.00
3800.00 19,000.00
4500.00 22,500.00
300.00 900.00

1,800.00
1,920.00

2,500.00
2,000.00
6,000.00
152,371.00
50,000.00

182,000.00

85,000.00

75,000.00

32,000.00
65,000.00 65,000.00
250.00 1,500.00
300.00 2,700.00
300.00 2,400.00
250.00 1,250.00
350.00 10,500.00
3500.00 10,500.00
-
2,835.00 17,010.00
4,174.00 37,566.00
64,485.00 64,485.00
63.00 1,890.00
576.00 17,280.00

1,834.00 14,672.00
310.00 930.00
55.00 440.00
1,200.00 2,400.00
108.00 10,800.00
72.00 10,800.00
6,000.00 6,000.00

26.00 2,600.00
26.00 3,120.00
36.00 720.00

95.00 570.00
26.00 780.00
285.00 1,425.00
65.00 325.00
2,000.00 2,000.00
224,663.00
80,000.00