Project Title : PROPOSED RESIDENTIAL EXTENSION

Location : AGUIGICAN, GATTARAN, CAGAYAN

Owner : MR and MRS FRANCISCO ANGELES

DESCRIPTION OF WORKS QUANTITY UNIT UNIT COST

ITEM NO. (P)

I EARTHWORKS
1. Excavation / Backfilling 10.00 cu-m 320.00
LABOR and MATERIAL COST
Total Cost(Earthworks)

II CONCRETE WORKS V= 19.13 cu.m.

A. Column Footing 3 cu.m.
Portland Cement 27 bags 245.00
16 mm.Øx 6 m. R.S.B. 20 pcs. 382.00
Fine Aggregates 1.50 cu.m. 550.00
Coarse Aggregates 3.00 cu.m. 700.00
#16 Annealed Wire 2.80 kgs. 80.00
SUBTOTAL
B. Tie Beam 4.77 cu.m.
Portland Cement 43 bags 245.00
12mm.Øx 6 m. R.S.B. 18 pcs. 195.00
16 mm.Øx 6 m. R.S.B. 38 pcs. 382.00
10mm.Øx 6.0 m. R.S.B. 68 pcs. 135.00
Fine Aggregates 2.40 cu.m. 550.00
Coarse Aggregates 4.80 cu.m. 700.00
#16 Annealed Wire 6.60 kg. 80.00
SUBTOTAL
C. Wallfooting 0.84 cu.m.
Portland Cement 8 bags 245.00
12mm.Øx 6 m. R.S.B. 6 pcs. 195.00
10mm.Øx 6.0 m. R.S.B. 3 pcs. 135.00
Fine Aggregates 0.5 cu.m. 550.00
Coarse Aggregates 0.90 cu.m. 700.00
#16 Annealed Wire 0.80 kgs. 80.00
SUBTOTAL
D. Column 2.56 cu.m.
Portland Cement 24 bags 245.00
16mm.Øx 6.0 m. R.S.B. 40 pcs. 382.00
10mm.Øx 6.0 m. R.S.B. 57 pcs. 135.00
Fine Aggregates 1.30 cu.m. 550.00
Coarse Aggregates 2.60 cu.m. 700.00
#16 Annealed Wire 8.70 kgs. 80.00
SUBTOTAL
F. Slab on Fill 7.96 cu.m.
Portland Cement 60 bags 245.00
12mm.Øx 6.0 m. R.S.B. 76 pcs. 195.00
Fine Aggregates 4.00 cu.m. 550.00
Coarse Aggregates 8.00 cu.m. 700.00

Page 1
 #16 Annealed Wire 9.00 kgs. 80.00
SUBTOTAL

Material Cost
Labor Cost
Total Cost(Concrete & RSB Works)

III FORMWORKS
Good Lumber
2" x 3" x 14' Goodlumber 125.00 bdf 40.00
2" x 2" x 14' Goodlumber 100.00 bdf 40.00
Ordinary Plywood, 1/2" thk 15.00 pcs 610.00
1 1/2" Common Wire Nail 1.00 box 1,500.00
4" Common Wire Nail 2.00 box 1,500.00

Material Cost
Labor Cost
Total Cost(Formworks)

IV MASONRY WORKS
1. CHB Wall, 4" CHB 76.50 sqm.
6" CHB 130.52 sqm.
207.02 Total
TOTAL AREA 207.02 sqm.
CHB 4" 1003 pcs 12.00
CHB 6" 1714 pcs 14.00
Portland Cement 174 bags 245.00
Pure Sand 17.60 cu-m 550.00
10 mm dia x 6 m RSB pcs 145.00
Tie Wire #16 kgs. 90.00
SUBTOTAL
2. Plastering 6.70 cu.m.
Cement 114.00 bags 245.00
Pure Sand 6.40 cu-m 700.00
SUBTOTAL

Material Cost
Labor Cost
Total Cost(Masonry Works)

V ELECTRICAL WORKS
Ligting Outlets pcs 650.00
Convenience Outlet pcs 450.00
ACU and Range Outlet pcs 1,500.00
2.0mm thhn wire boxes 2,000.00
3.5mm thhn wire boxes 3,500.00
5.5mm thhn wire boxes 5,500.00
8.0mm thhn wire boxes 8,000.00
Roughing-ins/Pipes and Conduits lot 15,000.00
Electric Meter set 2,500.00

Page 2
 Material Cost
Labor Cost
Total Cost(Electrical Works)

VI PLUMBING AND DRAINAGE SYSTEM

a. Fixtures and Accessories
Water closet, Lavatory set residence sets 5,800.00
pail flush bowl and Lavatory sets 2,500.00
Shower Set sets 2,500.00
Floor Drain sets 180.00
Faucet sets 350.00
SUBTOTAL

b. Sanitary Lines- PVC Pipes

moldex PVC pipes with fittings & accessories sets 3,500.00
PVC water lines with fittings and controls sets 2,800.00
Water Meter sets 1,800.00
SUBTOTAL

d. Others
Septic Tank lot
Water Tank complete wiTH pump and fittings lot

Material Cost
Labor Cost
Total Cost(Plumbing & Drainage System)

VII FENESTRATIONS
a. Door
( NOTE: Complete with Accessories and Hardwares)
Main Door-.8*2.1 Painted 1.00 sets 6,500.00
Bedroom Door molded door- .8*2.1 Painted 2.00 sets 2,500.00
PVC Door- .6*2.1 1.00 sets 2,000.00
molded Door(service)-.7*2.1 1.00 sets 2,500.00
SUBTOTAL
b. Windows
W-1 1.2*1.2 Casement Window 142.00 sqf 350.00
W-2 .3 x .4 Awning Window CR 4.00 sqf 350.00
SUBTOTAL

Material Cost
Labor Cost
Total Cost(Fenestration )

VIII FLOOR FINISHES

.6 x .6 Off-White Ceramic Tiles 47.20 sqm.
Dining, Kitchen, Hallway 141.00 pcs 169.00

.4 x .4 m Ceramic Tiles 41.40 sqm.

270.00 pcs 60.00

Page 3
 .3 x 3 (CR Floor) 3.72 sqm.
44.00 pcs 40.00

.3 x .3 m Ceramic Wall Tiles (CR Wall) 13.00 sqm.

152.00 pcs 40.00

.6 x .6m Granite Kitchen 4.74 sqm.

4.74 pcs 3,200.00

.3*.3 m Mosaic Backsplash 3.92 sqm.

46.00 pcs 250.00
Note: Verify name and code of tiles

Cement 10.00 bags 245.00

Pure Sand 5.00 cu.m. 550.00
Tile Adhesive 13.00 bags 220.00
Tile Grout 29.00 bags 180.00

Material Cost
Labor Cost
Total Cost(Tile Works)

IX PAINTING WORKS
1. Exterior Walls 2 coats 130.52 sq.m.
DV 100 X Davies Concrete Neutralizer 1.00 gal 880.00
DV 1350 Acrylic Concrete Primer and Sealer 8.00 gal 545.00
DV 5000 Latex Putty 1.50 pail 2,100.00
DV 500 Megracryl 2 coats 8.00 gal 630.00
SUBTOTAL
2. Interior Walls 2 coats 283.52 sq.m.
DV 100 X Davies Concrete Neutralizer 2.00 gal 880.00
DV 1350 Acrylic Concrete Primer and Sealer 8.00 gal 545.00
DV 5000 Latex Putty 3.50 pail 2,100.00
DV 500 Megracryl 2 coats 10.00 gal 630.00
SUBTOTAL
3. Ceiling 94.00 sq.m.
DV 1350 Acrylic Concrete Primer and Sealer 4.00 gal 545.00
DV 5000 Latex Putty 1.00 pail 2,100.00
DV 500 Megracryl 2 coats 6.00 gal 630.00
SUBTOTAL

4. Other painting Materials

4" Panda Paint Brush 4.00 pcs 90.00
2" Panda Paint Brush 2.00 pcs 50.00
Roller Brush With Pan 4.00 sets 180.00
Assorted Sand Papers 10.00 ln.f. 20.00
Masking Tape 3.00 doz 420.00

Page 4
 Rugs and Old News papers 5.00 kgs 90.00
SUBTOTAL

Material Cost
Labor Cost
Total Cost(Painting Works)

X CARPENTRY WORKS and CEILING WORKS

Fiber cement board and Furring 94.00 sqm 480.00
Kitchen Cabinet 0.00 lnmt -

Material Cost
Labor Cost
Total Cost(Carpentry Works)

XI METAL WORKS and MISCELLANEOUS

2" x 6" Channel Bar LD 12.00 pcs 1400.00
2" x 3" x 1.2 Purlins 22.00 pcs 375.00
Long Span Roofing 143.00 sq.m 340.00
Roof Gutter and flashing 7.00 pcs 380.00
Accent wall stoneworks Wall cladding 14 sqm 1200.00
GI Pipe 2.00 pcs 450.00
Material Cost
Labor Cost
Total Cost(Metal Works and Miscellaneous)

TOTAL MATERIAL COST

TOTAL LABOR COST
TOTAL PROJECT COST

Submitted By:

JAM APRIL H. FURIGAY

Architect

Page 5
 0

Page 6
AMOUNT
(P)

3,200.00
3,200.00
3,200.00

6,615.00
7,640.00
825.00
2,100.00
224.00
17,404.00

10,535.00
3,510.00
14,516.00
9,180.00
1,320.00
3,360.00
528.00
42,949.00

1,960.00
1,170.00
405.00
275.00
630.00
64.00
4,504.00

5,880.00
15,280.00
7,695.00
715.00
1,820.00
696.00
32,086.00

14,700.00
14,820.00
2,200.00
5,600.00

Page 7
 720.00
38,040.00

134,983.00
40,494.90
175,477.90

5,000.00
4,000.00
9,150.00
1,500.00
3,000.00

22,650.00
5,662.50
28,312.50

12,036.00
23,996.00
42,630.00
9,680.00
0.00
0.00
88,342.00

27,930.00
4,480.00
32,410.00

120,752.00
36,225.60
156,977.60

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Page 8
 0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00

0.00
0.00
0.00

6,500.00
5,000.00
2,000.00
2,500.00
16,000.00

49,700.00 2.42 harap

1,400.00 5.36 side
51,100.00 0.329 cr
0.48 kitchen
67,100.00 3.84 dining
13,420.00 0.54
80,520.00 0.54 dresser
13.509

23,829.00 13.158 13.038

4.74

16,200.00

Page 9
 1,760.00
1.32
3030.303
6,080.00
6.525 3.915

15,168.00

11,500.00

2,450.00
2,750.00
2,860.00
5,220.00

87,817.00
30,735.95
118,552.95

880.00
4,360.00
3,150.00
5,040.00
13,430.00

1,760.00
4,360.00
7,350.00
6,300.00
19,770.00

2,180.00
2,100.00
3,780.00
5,880.00

360.00
100.00
720.00
200.00
1,260.00

Page 10
 450.00
3,090.00

42,170.00
29,519.00
71,689.00

45,120.00
0.00

45,120.00
20,680.00
65,800.00

16,800.00
8,250.00
48,620.00
2,660.00
16,800.00
900.00
93,130.00
32,595.50
125,725.50

613,722.00
212,533.45
826,255.45

Page 11