COST ESTIMATE

(Roughing-in to Finish with Gross Floor Area 240.6 sq.m.)

January 18, 2020

Project: 3 - STOREY RESIDENCIAL BLDG.

Location: LOT 18 & 20, BLOCK 11, GLEN ROSE SUBD., BRGY. PERRELOS, CARCAR CITY, CEBU

Proponent: MR. MARC ANTHONY C. CORONADO & JHUNA L. CORONADO

Direct Cost Labor

Item Description Qty Unit Unit Cost Php Amount Php Subtotal Php 35% of Matls (40%-
5% Discount)

I. EARTHWORKS
1.0 Excavations + Backfilling(Labor) 67 cu. m. 500.00 33,612.50
2.0 Structural fill and Compaction (Mat'l+Labor) 40 cu. m. 650.00 26,217.75
3.0 4" Compacted Gravel Bed (Mat'l.+Labor) 16 cu. m. 1,300.00 20,800.00
₱ 80,630.25 ₱ 0.00
II. FORMWORKS & SCAFFOLDS
1.0 2 x 2 x 12 coco lumber(28 per bd. Ft.) 125 lengths 112.00 14,000.00
2.0 2 x 3 x 10 coco lumber(28 per bd. Ft.) 60 lengths 168.00 10,080.00
3.0 Ordinary Plywd 1/2" 135 shts. 625.00 84,375.00
4.0 G.I. Plain Sheet 0.26 mm 0 shts 300.00 -
5.0 2" Masking Tape 20 rolls 75.00 1,500.00
6.0 CW Nails 4" 50 kgs. 65.00 3,250.00
7.0 CW Nails 2 1/2" 25 kgs. 65.00 1,625.00
8.0 CW Nails 1" 10 kgs. 70.00 700.00
9.0 Concrete Nails 4" 6 kgs. 90.00 540.00
10.0 1/2" level hose 15 m 14.00 210.00
11.0 Nylon # 40 1 kg. 255.00 255.00
12.0 Sakolynne 20 l.m. 70.00 1,400.00
₱ 117,935.00 ₱ 41,277.25
III. FOUNDATION
A. FOOTING 1 (1.50 x 1.50 x 0.35) 12 units
1.0 Gravel 10.9 cu.m. 950.00 10,326.50
2.0 Sand 5.4 cu.m. 800.00 4,344.00
3.0 Cement 97.8 bags 220.00 21,518.20
4.0 16mm Deformed Bars x 6m 116.0 lengths 408.00 47,328.00
5.0 G.I. Tie wire #16 18.2 kgs. 73.00 1,326.41

B. FOOTING 1 (1.20 x 1.20 x 0.35) 2 units

1.0 Gravel 1.2 cu.m. 950.00 1,102.00
2.0 Sand 0.6 cu.m. 800.00 464.00
3.0 Cement 10.4 bags 220.00 2,294.60
4.0 16mm Deformed Bars x 6m 16.0 lengths 408.00 6,507.60
5.0 G.I. Tie wire #16 3.0 kgs. 73.00 221.19

C. WALL FOOTING 1
WF (All Walls including Perimeter Fence:
0.10 m x 0.30 m with 3 - 10 mm bed bars and 10 mm stirrups spaced at 0.30 m O.C.
Linear Meter = 77.7 l.m.
1.0 Gravel 2.7 cu.m. 950.00 2,546.00
2.0 Sand 1.3 cu.m. 800.00 1,072.00
3.0 Cement 24.1 bags 220.00 5,308.60
4.0 8 mm Deformed bars x 6.00m 43.0 lengths 110.00 4,730.00
5.0 10 mm Deformed bars x 6.00m 58.0 lengths 168.00 9,744.00
6.0 G.I. Tie wire #16 1.0 kgs. 73.00 73.00
 7.0 Lenox Hacksaw blade 2.0 pc. 60.00 120.00

₱ 119,026.10 ₱ 44,039.66

IV. COLUMN
A. C1 Footing to Ground Floor Level:
0.25 m x 0.30 m with 8 - 16 mm Vertical bars and 10 mm stirrups spaced, 8 - 0.10 m;
4 - 0.10 m; rest at 0.20 m O.C.
quantity: 8
height: 1.5 (include below grade and backfilled area)
1.0 Gravel 1.0 cu.m. 950.00 988.00
2.0 Sand 0.5 cu.m. 800.00 416.00
3.0 Cement 9.3 bags 220.00 2,050.40
4.0 16mm Deformed Bars x 6m 25.8 lengths 408.00 10,530.48
5.0 10mm Deformed Bars x 6m 16.1 lengths 168.00 2,709.84
6.0 G.I. Tie wire #16 4.7 kgs. 73.00 346.02
7.0 Lenox Hacksaw blade 10.0 pc. 60.00 600.00

B. C2 Footing to Ground Floor Level:

0.30 m x 0.35 m with 10 - 16 mm Vertical bars and 10 mm stirrups spaced, 8 - 0.10 m;
4 - 0.10 m; rest at 0.20 m O.C.
quantity: 4
height: 1.5 (include below grade and backfilled area)
1.0 Gravel 0.7 cu.m. 950.00 684.00
2.0 Sand 0.4 cu.m. 800.00 288.00
3.0 Cement 6.5 bags 220.00 1,434.40
4.0 16mm Deformed Bars x 6m 16.1 lengths 408.00 6,581.04
5.0 10mm Deformed Bars x 6m 9.5 lengths 168.00 1,601.04
6.0 G.I. Tie wire #16 3.0 kgs. 73.00 216.08
7.0 Lenox Hacksaw blade 6.0 pc. 60.00 360.00

C. C3 Footing to Ground Floor Level:

0.25 m x 0.25 m with 6 - 16 mm Vertical bars and 10 mm stirrups spaced, 8 - 0.10 m;
4 - 0.10 m; rest at 0.20 m O.C.
quantity: 2
height: 1.5 (include below grade and backfilled area)
1.0 Gravel 0.2 cu.m. 950.00 209.00
2.0 Sand 0.1 cu.m. 800.00 88.00
3.0 Cement 1.9 bags 220.00 426.80
4.0 16mm Deformed Bars x 6m 4.8 lengths 408.00 1,974.72
5.0 10mm Deformed Bars x 6m 3.7 lengths 168.00 616.56
6.0 G.I. Tie wire #16 0.9 kgs. 73.00 64.97
7.0 Lenox Hacksaw blade 2.0 pc. 60.00 120.00

D. C1 Ground Floor to Second Floor Level:

0.25 m x 0.30 m with 8 - 16 mm Vertical bars and 10 mm stirrups spaced, 8 - 0.10 m;
4 - 0.10 m; rest at 0.20 m O.C.
quantity: 8
height: 3 (include below grade and backfilled area)
1.0 Gravel 2.1 cu.m. 950.00 1,966.50
2.0 Sand 1.0 cu.m. 800.00 832.00
3.0 Cement 18.6 bags 220.00 4,098.60
4.0 16mm Deformed Bars x 6m 37.3 lengths 408.00 15,222.48
5.0 10mm Deformed Bars x 6m 8.1 lengths 168.00 1,355.76
6.0 G.I. Tie wire #16 2.2 kgs. 73.00 156.95
7.0 Lenox Hacksaw blade 5.0 pc. 60.00 300.00
 E. C2 Ground Floor to Second Floor Level:
0.30 m x 0.35 m with 10 - 16 mm Vertical bars and 10 mm stirrups spaced, 8 - 0.10 m;
4 - 0.10 m; rest at 0.20 m O.C.
quantity: 4
height: 3 (include below grade and backfilled area)
1.0 Gravel 1.5 cu.m. 950.00 1,377.50
2.0 Sand 0.7 cu.m. 800.00 576.00
3.0 Cement 13.0 bags 220.00 2,868.80
4.0 16mm Deformed Bars x 6m 23.3 lengths 408.00 9,514.56
5.0 10mm Deformed Bars x 6m 4.8 lengths 168.00 801.36
6.0 G.I. Tie wire #16 1.4 kgs. 73.00 98.55
7.0 Lenox Hacksaw blade 3.0 pc. 60.00 180.00

F. C3 Ground Floor to Second Floor Level:

0.25 m x 0.25 m with 6 - 16 mm Vertical bars and 10 mm stirrups spaced, 8 - 0.10 m;
4 - 0.10 m; rest at 0.20 m O.C.
quantity: 2
height: 3 (include below grade and backfilled area)
1.0 Gravel 0.4 cu.m. 950.00 408.50
2.0 Sand 0.2 cu.m. 800.00 176.00
3.0 Cement 3.9 bags 220.00 853.60
4.0 16mm Deformed Bars x 6m 7.0 lengths 408.00 2,856.00
5.0 10mm Deformed Bars x 6m 1.8 lengths 168.00 307.44
6.0 G.I. Tie wire #16 0.4 kgs. 73.00 29.20
7.0 Lenox Hacksaw blade 1.0 pc. 60.00 60.00

G. C1 Second Floor to Third Floor Level:

0.25 m x 0.30 m with 8 - 16 mm Vertical bars and 10 mm stirrups spaced, 14 - 0.10 m;
4 - 0.10 m; rest at 14 - 0.20 m O.C.
quantity: 8
height: 4.1 (include below grade and backfilled area)
1.0 Gravel 2.8 cu.m. 950.00 2,688.50
2.0 Sand 1.4 cu.m. 800.00 1,128.00
3.0 Cement 25.5 bags 220.00 5,601.20
4.0 16mm Deformed Bars x 6m 51.0 lengths 408.00 20,803.92
5.0 10mm Deformed Bars x 6m 10.5 lengths 168.00 1,762.32
6.0 G.I. Tie wire #16 2.8 kgs. 73.00 204.40
7.0 Lenox Hacksaw blade 6.0 pc. 60.00 360.00

H. C2 Second Floor to Third Floor Level:

0.30 m x 0.35 m with 10 - 16 mm Vertical bars and 10 mm stirrups spaced, 14 - 0.10 m;
4 - 0.10 m; rest at 14 - 0.20 m O.C.
quantity: 4
height: 4.1 (include below grade and backfilled area)
1.0 Gravel 2.0 cu.m. 950.00 1,881.00
2.0 Sand 1.0 cu.m. 800.00 792.00
3.0 Cement 17.8 bags 220.00 3,920.40
4.0 16mm Deformed Bars x 6m 31.9 lengths 408.00 13,002.96
5.0 10mm Deformed Bars x 6m 6.2 lengths 168.00 1,041.60
6.0 G.I. Tie wire #16 1.8 kgs. 73.00 127.75
7.0 Lenox Hacksaw blade 4.0 pc. 60.00 240.00

I. PC Second Floor to Third Floor Level:

0.25 m x 0.25 m with 4 - 16 mm Vertical bars and 10 mm stirrups spaced, 14 - 0.10 m;
4 - 0.10 m; rest at 14 - 0.20 m O.C.
quantity: 2
 height: 4.1 (include below grade and backfilled area)
1.0 Gravel 0.6 cu.m. 950.00 560.50
2.0 Sand 0.3 cu.m. 800.00 232.00
3.0 Cement 5.3 bags 220.00 1,166.00
4.0 16mm Deformed Bars x 6m 6.4 lengths 408.00 2,598.96
5.0 10mm Deformed Bars x 6m 2.4 lengths 168.00 399.84
6.0 G.I. Tie wire #16 0.4 kgs. 73.00 25.55
7.0 Lenox Hacksaw blade 1.0 pc. 60.00 60.00

J. C1 Third Floor to Roof Level:

0.25 m x 0.30 m with 8 - 16 mm Vertical bars and 10 mm stirrups spaced, 11 - 0.10 m;
4 - 0.10 m; rest at 14 - 0.20 m O.C.
quantity: 7
height: 3.2 (include below grade and backfilled area)
1.0 Gravel 1.9 cu.m. 950.00 1,833.50
2.0 Sand 1.0 cu.m. 800.00 776.00
3.0 Cement 17.4 bags 220.00 3,825.80
4.0 16mm Deformed Bars x 6m 34.8 lengths 408.00 14,206.56
5.0 10mm Deformed Bars x 6m 2.8 lengths 168.00 473.76
6.0 G.I. Tie wire #16 0.8 kgs. 73.00 54.75
7.0 Lenox Hacksaw blade 2.0 pc. 60.00 120.00

K. C2 Third Floor to Roof Level:

0.30 m x 0.35 m with 10 - 16 mm Vertical bars and 10 mm stirrups spaced, 14 - 0.10 m;
4 - 0.10 m; rest at 14 - 0.20 m O.C.
quantity: 4
height: 3.2 (include below grade and backfilled area)
1.0 Gravel 1.6 cu.m. 950.00 1,472.50
2.0 Sand 0.8 cu.m. 800.00 616.00
3.0 Cement 13.9 bags 220.00 3,060.20
4.0 16mm Deformed Bars x 6m 24.9 lengths 408.00 10,146.96
5.0 10mm Deformed Bars x 6m 1.9 lengths 168.00 320.88
6.0 G.I. Tie wire #16 0.5 kgs. 73.00 39.42
7.0 Lenox Hacksaw blade 2.0 pc. 60.00 120.00
₱ 172,008.38 ₱ 60,202.93
V. BEAMS & GIRDERS
A. Second Floor Level:
0.25 m x 0.35 m with 16 mm Reinforcing bars and 4 - 10mm Stirrups spaced @ 0.05m O.C.,
3 - 10mm @ 0.075m O.C., 4 - 10mm @ 0.01m; 2 - 10mm @ 0.15m O.C.
Linear Meter = 64.4

1.0 Gravel 6.5 cu.m. 950.00 6,156.00

2.0 Washed Sand 3.2 cu.m. 800.00 2,592.00
3.0 Cement 58.3 bags 220.00 12,830.40
4.0 16mm Deformed Bars x 6m 159.0 lengths 408.00 64,872.00
5.0 10mm Deformed Bars x 6m 75.0 lengths 168.00 12,600.00
6.0 G.I. Tie wire #16 7.5 kgs. 73.00 547.50
7.0 Lenox Hacksaw blade 15.0 pc. 70.00 1,050.00

B. Second Floor Level:

0.20 m x 0.30 m with 16 mm Reinforcing bars and 4 - 10mm Stirrups spaced @ 0.05m O.C.,
3 - 10mm @ 0.075m O.C., 4 - 10mm @ 0.01m; 2 - 10mm @ 0.15m O.C.
Linear Meter = 13.5

1.0 Gravel 0.9 cu.m. 950.00 883.50

2.0 Washed Sand 0.5 cu.m. 800.00 376.00
3.0 Cement 8.4 bags 220.00 1,843.60
4.0 16mm Deformed Bars x 6m 46.0 lengths 408.00 18,768.00
5.0 10mm Deformed Bars x 6m 18.0 lengths 168.00 3,024.00
6.0 G.I. Tie wire #16 1.8 kgs. 73.00 131.40
7.0 Lenox Hacksaw blade 4.0 pc. 70.00 280.00

C. Second Floor Level:

0.20 m x 0.25 m with 16 mm Reinforcing bars and 4 - 10mm Stirrups spaced @ 0.05m O.C.,
3 - 10mm @ 0.075m O.C., 4 - 10mm @ 0.01m; 2 - 10mm @ 0.15m O.C.
Linear Meter = 11.7

1.0 Gravel 0.7 cu.m. 950.00 636.50

2.0 Washed Sand 0.3 cu.m. 800.00 272.00
3.0 Cement 6.1 bags 220.00 1,331.00
4.0 16mm Deformed Bars x 6m 21.0 lengths 408.00 8,568.00
5.0 10mm Deformed Bars x 6m 10.0 lengths 168.00 1,680.00
6.0 G.I. Tie wire #16 1.0 kgs. 73.00 73.00
7.0 Lenox Hacksaw blade 2.0 pc. 70.00 140.00

D. Third Floor Level:

0.25 m x 0.25 m with 16 mm Reinforcing bars and 4 - 10mm Stirrups spaced @ 0.05m O.C.,
3 - 10mm @ 0.075m O.C., 4 - 10mm @ 0.01m; 2 - 10mm @ 0.15m O.C.
Linear Meter = 11.7

1.0 Gravel 0.8 cu.m. 950.00 798.00

2.0 Washed Sand 0.4 cu.m. 800.00 336.00
3.0 Cement 7.6 bags 220.00 1,665.40
4.0 16mm Deformed Bars x 6m 77.0 lengths 408.00 31,416.00
5.0 10mm Deformed Bars x 6m 34.0 lengths 168.00 5,712.00
6.0 G.I. Tie wire #16 3.4 kgs. 73.00 248.20
7.0 Lenox Hacksaw blade 7.0 pc. 70.00 490.00

E. Third Floor Level:

0.20 m x 0.20 m with 16 mm Reinforcing bars and 4 - 10mm Stirrups spaced @ 0.05m O.C.,
3 - 10mm @ 0.075m O.C., 4 - 10mm @ 0.01m; 2 - 10mm @ 0.15m O.C.
Linear Meter = 71.9

1.0 Gravel 3.3 cu.m. 950.00 3,144.50

2.0 Washed Sand 1.7 cu.m. 800.00 1,320.00
3.0 Cement 29.8 bags 220.00 6,549.40
4.0 16mm Deformed Bars x 6m 144.0 lengths 408.00 58,752.00
5.0 10mm Deformed Bars x 6m 51.0 lengths 168.00 8,568.00
6.0 G.I. Tie wire #16 5.1 kgs. 73.00 372.30
7.0 Lenox Hacksaw blade 11.0 pc. 70.00 770.00

F. Roof Beam Level:

0.20 m x 0.30 m with 16 mm Reinforcing bars and 4 - 10mm Stirrups spaced @ 0.05m O.C.,
3 - 10mm @ 0.075m O.C., 4 - 10mm @ 0.01m; 2 - 10mm @ 0.15m O.C.
Linear Meter = 34.4

1.0 Gravel 2.4 cu.m. 950.00 2,251.50

2.0 Washed Sand 1.2 cu.m. 800.00 952.00
3.0 Cement 21.4 bags 220.00 4,699.20
4.0 16mm Deformed Bars x 6m 72.0 lengths 408.00 29,376.00
5.0 10mm Deformed Bars x 6m 15.0 lengths 168.00 2,520.00
6.0 G.I. Tie wire #16 1.5 kgs. 73.00 109.50
7.0 Lenox Hacksaw blade 3.0 pc. 70.00 210.00
 F. Tie Beam:
0.20 m x 0.30 m with 16 mm Reinforcing bars and 4 - 10mm Stirrups spaced @ 0.05m O.C.,
3 - 10mm @ 0.075m O.C., 4 - 10mm @ 0.01m; 2 - 10mm @ 0.15m O.C.
Linear Meter = 45.3

1.0 Gravel 3.1 cu.m. 950.00 2,964.00

2.0 Washed Sand 1.6 cu.m. 800.00 1,248.00
3.0 Cement 28.1 bags 220.00 6,182.00
4.0 16mm Deformed Bars x 6m 72.0 lengths 408.00 29,376.00
5.0 10mm Deformed Bars x 6m 14.0 lengths 168.00 2,352.00
6.0 G.I. Tie wire #16 1.4 kgs. 73.00 102.20
7.0 Lenox Hacksaw blade 3.0 pc. 70.00 210.00
₱ 341,349.10 ₱ 119,472.19
VI. SLAB
A. (1/F Slab on grade):
w/ water vapor barrier(optional), 2" sand & 8" compacted gravel)
0.10 m Thick with 10 mm Reinforcing bars spaced at 0.60 m O.C. bothways
Volume = 10.0
1.0 Gravel 11.5 cu.m. 950.00 10,925.00
2.0 Washed Sand 5.8 cu.m. 800.00 4,600.00
3.0 Cement 103.5 bags 220.00 22,770.00
4.0 10 mm Defromed bars x 6m 64.8 lengths 168.00 10,883.04
5.0 G.I. Tie wire #16 3.2 kgs. 70.00 226.73

B. (2/F Slab):
0.10 m Thick with 10 mm Reinforcing bars spaced at 0.60 m O.C. bothways
Volume = 9.3
1.0 Gravel 10.7 cu.m. 950.00 10,146.00
2.0 Washed Sand 5.3 cu.m. 800.00 4,272.00
3.0 Cement 96.2 bags 220.00 21,153.00
4.0 10 mm Defromed bars x 6m 459.0 lengths 168.00 77,112.00
5.0 12 mm Defromed bars x 6m 18.0 lengths 230.00 4,140.00
6.0 G.I. Tie wire #16 23.0 kgs. 70.00 1,606.50

C. (3/F Slab):
0.10 m Thick with 10 mm Reinforcing bars spaced at 0.60 m O.C. bothways
Volume = 6.4
1.0 Gravel 7.3 cu.m. 950.00 6,973.00
2.0 Washed Sand 3.7 cu.m. 800.00 2,936.00
3.0 Cement 66.0 bags 220.00 14,526.60
4.0 10 mm Defromed bars x 6m 335.0 lengths 168.00 56,280.00
5.0 12 mm Defromed bars x 6m 16.0 lengths 230.00 3,680.00
6.0 G.I. Tie wire #16 16.8 kgs. 70.00 1,172.50
₱ 253,402.37 ₱ 88,690.83
VII. WALLS
A. Ground to Second Floor 4" CHB Exterior Walls
Linear Meter = 48.7
Height = 3.5 (include below grade wall and backfilling)

1.0 Concrete Hollow blocks 4" 1836 pcs. 13.00 23,862.54

2.0 Sand 18.4 cu.m. 800.00 14,704.00
3.0 Cement 186.6 bags 220.00 41,054.20
4.0 10 mm Deformed bars x 6.00m 110.8 lengths 168.00 18,612.72
5.0 G.I. Tie wire #16 11.1 kgs. 70.00 775.53
6.0 Lenox Hacksaw blade 10.0 pc. 70.00 700.00
B. Second to Third Floor 4" CHB Exterior Walls
Linear Meter = 64.0
Height = 4.1 (include below grade wall and backfilling)

1.0 Concrete Hollow blocks 4" 3004 pcs. 13.00 39,054.08

2.0 Sand 30.1 cu.m. 800.00 24,064.00
3.0 Cement 305.4 bags 220.00 67,190.20
4.0 10 mm Deformed bars x 6.00m 181.3 lengths 168.00 30,463.44
5.0 G.I. Tie wire #16 18.1 kgs. 70.00 1,269.31
 6.0 Lenox Hacksaw blade 10.0 pc. 70.00 700.00

C. Third Floor to Roof Beam Level 4" CHB Exterior Walls

Linear Meter = 63.0
Height = 2.9 (include below grade wall and backfilling)

1.0 Concrete Hollow blocks 4" 2086 pcs. 13.00 27,122.03

2.0 Sand 20.9 cu.m. 800.00 16,712.00
3.0 Cement 212.1 bags 220.00 46,662.00
4.0 10 mm Deformed bars x 6.00m 125.9 lengths 168.00 21,156.24
5.0 G.I. Tie wire #16 12.6 kgs. 70.00 881.51
6.0 Lenox Hacksaw blade 10.0 pc. 70.00 700.00

D. PERIMETER FENCE (Smooth Finish Only)

Linear Meter = 27.5
Height = 2.0 (include below grade wall and backfilling)

1.0 Concrete Hollow blocks 4" 715 pcs. 13.00 9,295.00

2.0 Sand 7.2 cu.m. 800.00 5,728.00
3.0 Cement 72.7 bags 220.00 15,991.80
4.0 10 mm Deformed bars x 6.00m 43.2 lengths 168.00 7,250.88
5.0 G.I. Tie wire #16 4.3 kgs. 70.00 302.12
6.0 Lenox Hacksaw blade 5.0 pc. 70.00 350.00
7.0 Square Tube 3mm thk 2" x 2" x 6.00m 16.2 lengths 1,400.00 22,633.33
8.0 G.I. Sheet 0.4mm thk x 0.6m x 2.4m 8.6 sheets 460.00 3,945.14
9.0 Welding Rod 6013 10.0 kgs. 70.00 700.00
10.0 Grinding Disc 4.0 pcs 50.00 200.00
11.0 Welding Fabrication and Installation 24.0 sq.m. 1,200.00 28,800.00
12.0 Dark Glass 2.0 pcs. 20.00 40.00
13.0 Soft Stone 1.0 pcs. 7.00 7.00
₱ 470,927.07 ₱ 164,824.48
VII. STAIRS
A. Ground to Second Floor with Stair Footing
1.0 Gravel 5.6 cu.m. 950.00 5,358.00
2.0 Washed Sand 2.8 cu.m. 800.00 2,256.00
3.0 Cement 50.7 bags 220.00 11,158.40
4.0 16mm Deformed Bars x 6m 48.0 lengths 408.00 19,584.00
5.0 10mm Deformed Bars x 6m 14.0 lengths 168.00 2,352.00
6.0 G.I. Tie wire #16 1.4 kgs. 73.00 102.20
7.0 Lenox Hacksaw blade 3.0 pc. 70.00 210.00
8.0 Hardware Cloth 1/8" (Ayagan) 3m 105.00 315.00
₱ 41,335.60 ₱ 14,467.46
VIII. PAINTING
A. Masonry Wall/Ceiling Painting:
Area = 965.2
1.0 Concrete Neutralizer 13 gals. 195.00 2,535.00
2.0 Acrylic Concrete Primer & Sealer 54 pails 2,000.00 108,000.00
3.0 Flat latex (ceiling) 54 pails 1,900.00 102,600.00
4.0 Semi-gloss (Walls) 54 pails 2,350.00 126,900.00
5.0 Gloss latex (Jambs Fascia, gates,etc.) 54 gals. 995.00 53,730.00
6.0 Latex Tinting color 25 pints 65.00 1,625.00
7.0 Roller brush 7" w/ tray 5 pcs. 180.00 900.00
8.0 Paint brush 3" 5 pcs. 70.00 350.00
9.0 Skimcoat 50 sks. 420.00 21,000.00
10.0 Hardie Putty 3 pails 1,250.00 3,750.00
11.0 Masking Tape 20 rolls 80.00 1,600.00
 12.0 Sanding paper 120 100 pcs. 23.00 2,300.00
13.0 Waste rug 3 kgs. 55.00 165.00

B. Door Panel Painting:

1.0 Sanding paper 120 30 pcs. 23.00 690.00
2.0 Sanding Sealer 1 gals. 570.00 570.00
3.0 Polyurethane DV top coat 1 gals. 1,070.00 1,070.00
4.0 Wood Bleach 1 gal. 175.00 175.00
5.0 Wood Stain 1 gal. 460.00 460.00
6.0 Waste Rug 1 kgs. 55.00 55.00
₱ 428,475.00 ₱ 149,966.25
IX. TILING
A. All Rooms and Bathrooms:
1.0 60 x 60 Ceramic Floor tile 719 pcs. 130.00 93,470.00
2.0 30 x 30 Ceramic Floor tile (CR) 120 pcs. 45.00 5,400.00
 3.0 Accent Stone Finish 58.21 sq. m. 1,750.00 101,866.28
4.0 Tile Adhesive 56 bags 260.00 14,560.00
5.0 Cement 224 bags 210.00 47,040.00
6.0 Tile Grout 2 kgs. 10 pks. 82.00 820.00
7.0 Grout Sealer 3 ltr. 550.00 1,650.00
8.0 Tile spacer 200 pcs. 1.00 200.00
9.0 Tile Trim 8 lengths 65.00 520.00
10.0 Grinder 2 unit 3,000.00 6,000.00
11.0 Diamond Cutting disc 4" 5 pcs. 500.00 2,500.00
12.0 Plastic googles 4 pc. 60.00 240.00
13.0 Concrete Nails 3" 2 kgs. 90.00 180.00
14.0 Muriatic Acid 2 gals. 195.00 390.00
15.0 Rubber gloves 6 pairs 70.00 420.00

B. Stairs
1.0 30 x 30 Ceramic Floor tile 200 pcs. 45.00 9,000.00
2.0 Tile Adhesive 25 bags 260.00 6,500.00
3.0 Stair trim 10 lengths 70.00 700.00
4.0 2" Ø Round Pipe Railing 5 lengths 1,200.00 6,000.00
5.0 1" Ø Round Pipe Baluster 4 lengths 800.00 3,200.00
₱ 300,656.28 ₱ 105,229.70
X. ROOFING
1.0 Pre-painted Metal Sheet Roofing 50 l.m. 480.00 23,760.00
Bended Matls/Accessories:Gutters, Fascia &
2.0 8 lengths 565.00 4,355.21
Flashing
3.0 Blind Rivets 5-3 500 pcs. 0.85 425.00
4.0 4" Cutting Disk (0.04) 4 pcs. 95.00 380.00
5.0 Texscrew Metal 2" 300 pcs. 2.70 810.00
6.0 Rubber Sealant 4 tubes 225.00 900.00
7.0 Aerosol Spray Paint 1 tubes 550.00 550.00
8.0 10mmx1mx50m P.E.FOAM INSU. 1-SIDE FOIL 3 roll 5,800.00 17,400.00
9.0 2" x 4" x 6m C-PURLINS 10 lengths 740.00 7,400.00
₱ 55,980.21 ₱ 19,593.07
XI. ELECTRICAL
1.0 Koten Circuit Breaker 15Amp (bolt on) 4 pcs. 460.00 1,840.00
2.0 Koten Circuit Breaker 20Amp (bolt on) 1 pcs. 460.00 460.00
3.0 Koten Circuit Breaker 30Amp (bolt on) 0 pcs. 460.00 -
4.0 Koten Circuit Breaker 70Amp (bolt on) 0 pcs. 600.00 -
5.0 18 slots Panel Board 1 pcs. 1,500.00 1,500.00
6.0 4W Pin Light 80 units 280.00 22,400.00
7.0 Exhaust fans (ceiling mounted) 0 units 1,150.00 -
8.0 Light fixture (LED w/ Recessed Housing) 0 pcs. 350.00 -
9.0 Central Lighting Fixture (Surface Mount) 0 pcs. 3,500.00 -
10.0 Poly 2x4 Utility box 40 pcs. 32.00 1,280.00
11.0 Junction box 10 pcs. 38.00 380.00
12.0 Conv. Outlets - 2 Gang (3 Prong) 39 sets 320.00 12,480.00
13.0 Conv. Outlets - 1 Gang (3 Prong) 1 sets 250.00 250.00
14.0 One Gang Switch 7 pcs. 110.00 770.00
15.0 Two Gang Switch 7 pcs. 155.00 1,085.00
16.0 Three Gang Switch 8 pcs. 195.00 1,560.00
17.0 TW 2.0mm Stranded wire (black) 4 roll 2,300.00 9,200.00
18.0 TW 2.0mm Stranded wire (white) 4 roll 2,300.00 9,200.00
19.0 TW 2.0mm Stranded wire (green) 4 roll 2,300.00 9,200.00
20.0 TW 3.5mm Stranded wire (black) 1 roll 3,300.00 3,300.00
21.0 TW 3.5mm Stranded wire (white) 1 roll 3,300.00 3,300.00
22.0 THHN 5.5mm Stranded wire (black) 1 roll 4,000.00 4,000.00
23.0 THHN 5.5mm Stranded wire (white) 1 roll 4,000.00 4,000.00
 24.0 THHN 22 mm2 Stranded wire (black) 20 m 130.00 2,600.00
25.0 THHN 22 mm2 Stranded wire (white) 20 m 130.00 2,600.00
26.0 1 1/2" PVC orange pipe 4 lengths 63.50 254.00
27.0 1 1/2" RSC pipe 4 lengths 200.00 800.00
28.0 3M Rubber tape 10 rolls 195.00 1,950.00
29.0 3M Electrical Tape 20 rolls 50.00 1,000.00
30.0 polyflex 3/4" 2 rolls 980.00 1,960.00
31.0 8 x 8 Pull box 1 pcs. 500.00 500.00
32.0 Entrance cup 1 1/2" 1 pcs. 36.00 36.00
33.0 Orange pipe 1 1/2" 1 lengths 100.00 100.00
34.0 Ground rod clamp 5/8" 2 pcs. 105.00 210.00
35.0 Secondary rack w/ spool 1 pcs. 250.00 250.00
36.0 Ground rod 5/8" 1 lengths 105.00 105.00
₱ 98,570.00 ₱ 34,499.50
XII. PLUMBING
A. Stairs
1.0 1/2" Check Valve 3 pcs. 120.00 360.00
2.0 1/2" PE adaptor 3 pcs. 45.00 135.00
3.0 1/2" x 1/2" coupling 1 pcs. 190.00 190.00
4.0 1/2" PE tube 150m 0.25 roll 4300.00 1,075.00
5.0 1/2" PE adaptor 4 pcs. 45.00 180.00
6.0 1/2" PVC Blue Pipe 20 lengths 65.00 1,300.00
7.0 1/2" x 12" GI nipple S-40 4 pcs. 45.00 180.00
8.0 1/2" x 4" GI nipple S-40 2 pcs. 24.00 48.00
9.0 1/2" GI cap 2 pcs. 24.00 48.00
10.0 1/2" GI elbow 6 pcs. 35.00 210.00
11.0 Gate valve 1/2" 2 pcs. 240.00 480.00
12.0 Teflon 10 rolls 20.00 200.00
13.0 Floor Drain 4" x 4" (Shark) 3 pcs. 150.00 450.00

B. Accessories and Downspout

1.0 Kitchen Sink 1 pcs. 2,500.00 2,500.00
2.0 Kitchen faucet (Shark) 1 pcs. 400.00 400.00
3.0 American Standard Water closet 2 set 10,000.00 20,000.00
4.0 Flexible hose 1/2" x 3/8" 3 pcs. 115.00 345.00
5.0 Angle Valve 2 pcs. 190.00 380.00
6.0 Shower 1 pcs. 915.00 915.00
7.0 Faucet 1 pcs. 300.00 300.00
8.0 Hose Bib (Shark) 1 pcs. 100.00 100.00
9.0 PVC 4" S-1000 7 lengths 12.00 84.00
10.0 PVC 3" S-1000 8 lengths 210.00 1,680.00
11.0 PVC 2" S-1000 8 lengths 190.00 1,520.00
12.0 PVC elbow 4" x 45 3 pcs. 60.00 180.00
14.0 PVC elbow 3" x 45 6 pcs. - -
15.0 PVC elbow 3" x 90 6 pcs. 45.00 270.00
16.0 PVC elbow 2" x 90 10 pcs. 30.00 300.00
17.0 PVC Wye 4" x 4" 3 pcs. 105.00 315.00
17.0 PVC Wye 4" x 3" 3 pcs. 95.00 285.00
17.0 PVC Tee 4" x 2" 3 pcs. 95.00 285.00
18.0 PVC Tee 2" x 2" 4 pcs. 35.00 140.00
18.0 PVC solvent 1 liters 395.00 395.00

C. Septic Tank
C.1. Wall Footing
1.0 Gravel 1.07 cu.m. 950.00 1,016.50
2.0 Washed Sand 0.53 cu.m. 800.00 424.00
3.0 Pozzolan Cement 9.59 bags 220.00 2,109.80
 4.0 10 mm Deformed bars x 6.00 m 6.72 lengths 168.00 1,128.96
5.0 Lenox Hacksaw blade 1 pcs 230.00 230.00
6.0 Gi tie wire # 16 0.01 kgs. 70.00 0.70

C.2. Walls
1.0 Concrete Hollow blocks 4" 351.5 pcs. 13.00 4,569.37
2.0 Sand 3.5 cu.m. 800.00 2,816.00
3.0 Cement 35.7 bags 220.00 7,860.60
4.0 12 mm Deformed bars x 6.00m 21.2 lengths 230.00 4,880.60
5.0 G.I. Tie wire #16 2.1 kgs. 70.00 148.54
6.0 Lenox Hacksaw blade 5.0 pc. 70.00 350.00

C.3. Slab
1.0 Gravel 4.52 cu.m. 950.00 4,294.00
2.0 Washed Sand 2.26 cu.m. 800.00 1,808.00
3.0 Pozzolan Cement 40.71 bags 220.00 8,956.20
4.0 12 mm Deformed bars x 6.00 m 249.19 lengths 230.00 57,313.70
5.0 Lenox Hacksaw blade 10 pcs 230.00 2,300.00
6.0 Gi tie wire # 16 12.4595 kgs. 70.00 872.17

C.4. Plumbing
1.0 PVC pipe 4" S-1000 1 length 635.00 635.00
2.0 PVC Tee 4" x 4" 4 pcs. 27.50 110.00
3.0 PVC clean out 4" 4 pcs. 25.50 102.00
4.0 PVC solvent s-blue 1 pint 72.75 72.75
₱ 137,248.89 ₱ 48,037.11
XIII. CEILING WORKS
Area = 354.7
1.0 Wall Angle 74 lengths 80.00 5,920.00
2.0 Carrying Channel 98 lengths 155.00 15,190.00
3.0 Double furring 196 lengths 135.00 26,460.00
4.0 Double Furring Clip 98 pcs. 8.00 784.00
7.0 Drill bit 1/8" 5 pcs. 95.00 475.00
8.0 Blind Rivets 1/8" x 1/2" 50 box 320.00 16,000.00
9.0 Hardiflex 3.5mm 119.2 shts. 540.00 64,341.78
10.0 Hardiflex Screw 100's 5 pcs. 105.00 525.00
11.0 Spanflex/Spandril (effective width 6") w/ hardware 441.0 l.m. 68.00 29,988.00
₱ 159,683.78 ₱ 55,889.32
SUB-TOTAL: ₱ 2,777,228.02 ₱ 890,300.42

TOTAL AMOUNT: ₱ 3,667,528.44

ESTIMATED BY: ENGR. THOMAS DAVE AGRAVANTE