PROJECT TITLE : SCEGA MULTI-PURPOSE BUILDING OFFICE RENOVATION

LOCATION : CABANCALAN ,MANDAUE CITY CEBU

PROJECT OWNER : SCEGA MULTI-PURPOSE COOPERATIVE
ADDRESS : CABANCALAN ,MANDAUE CITY CEBU

ESTIMATED MATERIALS AND LABOR COST

ITEM DESCRIPTION TOTAL
1 MOBILIZATION 360,000.00
2 ARCHITECTURAL 800,886.60
3 STRUCTURAL #REF!
4 PLUMBING 170,597.60
7 ELECTRICAL 138,165.72
TOTAL MATERIALS AND LABOR COST #REF!

PREPARED BY: FRANCIS ERIC R. SUCRO

MANAGER

APPROVED BY: SCEGA MULTI-PUROPOSE COOPERATIVE

OWNER
PROJECT TITLE : SCEGA LILIOAN HOUSING
LOCATION : CABANCALAN ,MANDAUE CITY CEBU
PROJECT OWNER : SCEGA MULTI-PURPOSE COOPERATIVE
ADDRESS : CABANCALAN, MANDAUE CITY CEBU

ESTIMATED MATERIALS AND LABOR COST

ITEMS DESCRIPTION UNIT QTY. UNIT COST TOTAL UNIT LABOR TOTAL REMARKS
COST COST

A.1 MOBOLIZATION AND SITE PREPARATION

1 Casting Bed Lot 1 80,000.00 80,000.00 - 80,000.00

2 Casting Formworks Lot 1 120,000.00 120,000.00 120,000.00
3 Heavy Equipment Rental Lot 1 90,000.00 90,000.00 90,000.00
4 Basic Tools And Equipments Lot 1 40,000.00 40,000.00 40,000.00
5 Temporary Facility Lot 1 20,000.00 20,000.00 - 20,000.00
Lot 1 10,000.00 10,000.00 - 10,000.00
TOTAL 360,000.00
PROJECT TITLE : SCEGA LILIOAN HOUSING
LOCATION : BARANGAY POBLACION
PROJECT OWNER : SCEGA MULTI-PURPOSE COOPERATIVE
ADDRESS : CABANCALAN, MANDAUE CITY CEBU

ESTIMATED MATERIALS AND LABOR COST

ITEMS DESCRIPTION UNIT QTY. UNIT COST TOTAL UNIT LABOR TOTAL REMARKS
COST COST

A. CEILING WORKS

A.1 INTERIOR CEILING WORKS

1 4.5 mm Smart Board Sheet 8 420.00 3,360.00 1,344.00 4,704.00

2 Double Furring Length 30 95.00 2,850.00 1,140.00 3,990.00
3 2x3 Tracks Length 10 135.00 1,350.00 540.00 1,890.00
4 2x3 Studs Length 10 145.00 1,450.00 580.00 2,030.00
5 Carrying Channel Length 15 98.00 1,470.00 588.00 2,058.00
6 Double Furring Clip Length 85 6.00 510.00 204.00 714.00
7 Wall Angle Length 15 52.00 780.00 312.00 1,092.00
8 Powder Actuated Cartridge Pcs 80 5.00 400.00 160.00 560.00
9 1'' Powder Actuated Pin Pcs 80 4.00 320.00 128.00 448.00
10 3/4'' Hardie Screw Pcs 1200 0.75 900.00 360.00 1,260.00
11 Pan Head Pcs 1200 0.40 480.00 192.00 672.00
12 Gypsum Screw Pcs 1500 2.00 3,000.00 1,200.00 4,200.00
13 Hardie Nail kilo 2 90.00 180.00 72.00 252.00
14 4'' Diamond Cutter Pcs 5 350.00 1,750.00 700.00 2,450.00
15 Snipper Pcs 4 450.00 1,800.00 720.00 2,520.00
16 Screw Bit Pcs 2 280.00 560.00 224.00 784.00
17 Blind Rivets Pcs 3000 0.35 1,050.00 420.00 1,470.00
18 5mm Drill Bit (Concrete) Pcs 3 120 360.00 144.00 504.00
19 5mm Drill Bit (Metal) Pcs 3 180 540.00 216.00 756.00

TOTAL 23,110.00 9,244.00 32,354.00

A.2 EXTERIOR CEILING WORKS

1 4.5 mm Smart Board Sheet 15 420.00 6,300.00 2,520.00 8,820.00

2 Double Furring Length 40 95.00 3,800.00 1,520.00 5,320.00
3 2x3 Tracks Length 20 135.00 2,700.00 1,080.00 3,780.00
4 2x3 Studs Length 20 145.00 2,900.00 1,160.00 4,060.00
5 Carrying Channel Length 20 98.00 1,960.00 784.00 2,744.00
6 Double Furring Clip Length 150 6.00 900.00 360.00 1,260.00
7 Wall Angle Length 30 52.00 1,560.00 624.00 2,184.00
8 Powder Actuated Cartridge Pcs 100 5.00 500.00 200.00 700.00
9 1'' Powder Actuated Pin Pcs 100 4.00 400.00 160.00 560.00
10 3/4'' Hardie Screw Pcs 3000 0.75 2,250.00 900.00 3,150.00
11 Pan Head Pcs 3000 0.40 1,200.00 480.00 1,680.00
12 Gypsum Screw Pcs 2000 2.00 4,000.00 1,600.00 5,600.00
13 Hardie Nail kilo 2 90.00 180.00 72.00 252.00
14 4'' Diamond Cutter Pcs 5 350.00 1,750.00 700.00 2,450.00
15 Snipper Pcs 4 450.00 1,800.00 720.00 2,520.00
13 Screw Bit set 2 280.00 560.00 224.00 784.00
11 Blind Rivets Pcs 3000 0.35 1,050.00 420.00 1,470.00
12 5mm Drill Bit (Concrete) Pcs 5 120 600.00 240.00 840.00
13 5mm Drill Bit (Metal) Pcs 5 180 900.00 360.00 1,260.00
TOTAL 35,310.00 14,124.00 49,434.00

A.3 PORCH
1 30mmx30mm Tubular Top Rail Length 1 900.00 900.00 360.00 1,260.00
2 12mm dia round bar Support Length 2 450.00 900.00 360.00 1,260.00
3 30mmx30mm Tubular Top Rail Support Length 1 900.00 900.00 360.00 1,260.00
4 30mmx300mm Tubular Baluster Length 2 900.00 1,800.00 720.00 2,520.00
5 14'' Cut-Off Wheel Pcs 2 350.00 700.00 280.00 980.00
6 4'' Cutting Disk Pcs 1 45.00 45.00 18.00 63.00
TOTAL 3,445.00 1,378.00 7,343.00
A.3 HALLWAY
1 30mmx30mm Tubular Top Rail Length 2 900.00 1,800.00 720.00 2,520.00
2 12mm dia round bar Support Length 4 450.00 1,800.00 720.00 2,520.00
 3 30mmx30mm Tubular Top Rail Support Length 2 900.00 1,800.00 720.00 2,520.00
4 30mmx300mm Tubular Baluster Length 4 900.00 3,600.00 1,440.00 5,040.00
5 14'' Cut-Off Wheel Pcs 4 350.00 1,400.00 560.00 1,960.00
6 4'' Cutting Disk Pcs 2 45.00 90.00 36.00 126.00

TOTAL 10,490.00 4,196.00 14,686.00

B1.GROUND FLOOR PAINTING
INTERIOR
1 Skim Coat Bags 20 410.00 8,200.00 3,280.00 11,480.00
2 White Flat Latex Gal 14 560.00 7,840.00 3,136.00 10,976.00
3 Semi Gloss( Top Coat) Gal 14 750.00 10,500.00 4,200.00 14,700.00
4 4'' Baby Roller Pcs 4 45.00 180.00 72.00 252.00
5 Paint Pan Pcs 2 80.00 160.00 64.00 224.00
6 #120 Sand Paper Sheet 300 18.00 5,400.00 2,160.00 7,560.00
7 #80 Sand Paper Sheet 300 18.00 5,400.00 2,160.00 7,560.00
8 All Purpose Epoxy Gal 2 1,800.00 3,600.00 1,440.00 5,040.00
9 Body Filler Gal 2 980.00 1,960.00 784.00 2,744.00

TOTAL 43,240.00 17,296.00 60,536.00

EXTERIOR
1 Skim Coat Bags 20 410.00 8,200.00 3,280.00 11,480.00
2 Acrytix Cast Gal 20 780.00 15,600.00 6,240.00 21,840.00
3 Acrytix Reducer Gal 20 480.00 9,600.00 3,840.00 13,440.00
4 Top Coat Gal 14 750.00 10,500.00 4,200.00 14,700.00
5 #120 Sand Paper Pcs 300 18.00 5,400.00 2,160.00 7,560.00
6 #80 Sand Paper Pcs 300 18.00 5,400.00 2,160.00 7,560.00
7 All Purpose Epoxy Gal 2 1,800.00 3,600.00 1,440.00 5,040.00
8 Body Filler Gal 2 980.00 1,960.00 784.00 2,744.00

TOTAL 60,260.00 24,104.00 84,364.00

SCAFFOLDING
1 ScaffoLding (Assembly) Lot 1 10,000.00 10,000.00 10,000.00
2 ScaffoLding (Dismantle) Lot 1 10,000.00 10,000.00 10,000.00
TOTAL - - 20,000.00
B.2 SECOND FLOOR PAINTING
INTERIOR
1 Skim Coat Bags 35 410.00 14,350.00 5,740.00 20,090.00
2 White Flat Latex Gal 50 560.00 28,000.00 11,200.00 39,200.00
3 Semi Gloss( Top Coat) Gal 50 650.00 32,500.00 13,000.00 45,500.00
4 4'' Baby Roller Pcs 2 45.00 90.00 36.00 126.00
5 Paint Pan Pcs 2 80.00 160.00 64.00 224.00
6 #120 Sand Paper Sheet 300 18.00 5,400.00 2,160.00 7,560.00
7 #80 Sand Paper Sheet 300 18.00 5,400.00 2,160.00 7,560.00
8 All Purpose Epoxy Gal 2 1,800.00 3,600.00 1,440.00 5,040.00
9 Body Filler Gal 2 980.00 1,960.00 784.00 2,744.00

TOTAL 91,460.00 36,584.00 128,044.00

EXTERIOR
1 Skim Coat Bags 35 410.00 14,350.00 5,740.00 20,090.00
2 Acrytix Cast Gal 47 780.00 36,660.00 14,664.00 51,324.00
3 Acrytix Reducer Gal 47 480.00 22,560.00 9,024.00 31,584.00
4 Top Coat Gal 50 650.00 32,500.00 13,000.00 45,500.00
5 #120 Sand Paper Pcs 300 18.00 5,400.00 2,160.00 7,560.00
6 #80 Sand Paper Pcs 300 18.00 5,400.00 2,160.00 7,560.00
7 All Purpose Epoxy Gal 2 1,800.00 3,600.00 1,440.00 5,040.00
8 Body Filler Gal 2 980.00 1,960.00 784.00 2,744.00
TOTAL 122,430.00 48,972.00 171,402.00
B.2 CANOPY AND WALL PROTRUTION PAINTING
1 Skim Coat Bags 5 410.00 2,050.00 820.00 2,870.00
2 Acrytix Cast Gal 8 780.00 6,240.00 2,496.00 8,736.00
3 Acrytix Reducer Gal 8 480.00 3,840.00 1,536.00 5,376.00
4 Top Coat Gal 8 650.00 5,200.00 2,080.00 7,280.00
5 #120 Sand Paper Pcs 48 18 864.00 345.60 1,209.60
6 #80 Sand Paper Pcs 40 18 720.00 288.00 1,008.00
7 All Purpose Epoxy Gal 1 1800 1,800.00 720.00 2,520.00
8 Body Filler Gal 1 980.00 980.00 392.00 1,372.00
9 Cementious waterproofing gal 2 1,200.00 2,400.00 960.00 3,360.00
TOTAL 24,094.00 9,637.60 33,731.60
C.1 GROUND FLOOR TILE WORKS
1 600mmx600mm Granite Tiles pcs 150 120 18,000.00 7,200.00 25,200.00
3 Tile Adhesive bags 10 240 2,400.00 960.00 3,360.00
 4 Tile Grout kilo 18 110 1,980.00 792.00 2,772.00
5 Diamond Cutter pcs 18 350 6,300.00 2,520.00 8,820.00
6 Cementitious waterproofing Gal 2 1200 2,400.00 960.00 3,360.00
TOTAL 31,080.00 12,432.00 43,512.00
C.2 SECOND FLOOR TILE WORKS
1 600mmx600mm Granite Tiles pcs 135 120 16,200.00 6,480.00 22,680.00
3 Tile Adhesive bags 50 240 12,000.00 4,800.00 16,800.00
4 Tile Grout bags 10 110 1,100.00 440.00 1,540.00
5 Diamond Cutter pcs 10 350 3,500.00 1,400.00 4,900.00
6 Cementitious waterproofing Gal 2 1200 2,400.00 960.00 3,360.00
TOTAL 35,200.00 14,080.00 49,280.00
D.1 DOORS AND WINDOWS
1 D-01 SET 1 7000 7,000.00 2,800.00 9,800.00
2 D-02 SET 1 5000 5,000.00 2,000.00 7,000.00
3 D-03 SET 2 6500 13,000.00 5,200.00 18,200.00
4 D-04 SET 1 6000 6,000.00 2,400.00 8,400.00
6 W-01 SET 1 7000 7,000.00 2,800.00 9,800.00
7 W-02 SET 3 7000 21,000.00 8,400.00 29,400.00
8 W-03 SET 1 5000 5,000.00 2,000.00 7,000.00
9 W-04 SET 1 5000 5,000.00 2,000.00 7,000.00
10 W-05 SET 1 5000 5,000.00 2,000.00 7,000.00
TOTAL 33,000.00 13,200.00 46,200.00
E-1 KITCHEN MODULE
1 KITCHEN SET SET 1 60000 60000
TOTAL 60,000.00

TOTAL ₱ 800,886.60
PROJECT TITLE : SCEGA LILIOAN HOUSING
LOCATION : BARANGAY POBLACION
PROJECT OWNER : SCEGA MULTI-PURPOSE COOPERATIVE
ADDRESS : CABANCALAN, MANDAUE CITY CEBU

ESTIMATED MATERIALS AND LABOR COST

ITEMS DESCRIPTION UNIT QTY. UNIT COST TOTAL UNIT LABOR TOTAL REMARKS
COST COST

GRADE BEAM
1 Ready Mix Concrete( Grade Beam) Cubic 4 4,400.00 17,600.00 7,040.00 24,640.00
2 10mm dia rebars (Dowel) Length 52 135.00 7,020.00 2,808.00 9,828.00
3 10mm dia rebars (Stirrups) Length 35 135.00 4,725.00 1,890.00 6,615.00

4 Length 36 320.00 11,520.00 4,608.00 16,128.00

12 mm dia rebars( Horizontal Reinforcement)
5 Phenolic Boards 3/4" Sheet 10 2,100.00 21,000.00 8,400.00 29,400.00
6 2X2x10 Coco Lumber( Form Works) Length 80 120.00 9,600.00 3,840.00 13,440.00
7 2x2x10 Coco Lumber( Stake) Length 40 120.00 4,800.00 1,920.00 6,720.00
8 #4 Common Nails Kilos 5 75.00 375.00 150.00 525.00
9 #3 Common Nails Kilos 6 75.00 450.00 180.00 630.00
10 #2 Common Nails Kilos 2 75.00 150.00 60.00 210.00
11 #1/2 Common Nails Kilos 5 75.00 375.00 150.00 525.00
12 #16 G.I Tie Wire Kilos 4 75.00 300.00 120.00 420.00
13 3/4 Gravel Bed Cu.m 1.5 1,300.00 1,950.00 780.00 2,730.00
14 Excavation Cu.m 25 350.00 8,750.00 8,750.00
15 Back Fill Material Cu.m 19 450.00 8,550.00 3,420.00 11,970.00
16 Compaction Sq.m 15 250.00 3,750.00 3,750.00
TOTAL 100,915.00 40,366.00 136,281.00
SHEAR WALL
1 Ready Mix Concrete(Shear Wall) Cu.m 5 4,400.00 22,000.00 8,800.00 30,800.00
2
12mm dia Rebars (Horizontal Reinforcement) Length 32 320.00 10,240.00 4,096.00 14,336.00
3 Phenolic Boards 3/4" Sheet 15 2,100.00 31,500.00 12,600.00 44,100.00
4 2X2x10 Coco Lumber( Form Works) Length 100 120.00 12,000.00 4,800.00 16,800.00
5 2X3x10 Coco Lumber( Shoring) Length 65 180.00 11,700.00 4,680.00 16,380.00
6 #4 Common Nails Kilos 5 75.00 375.00 150.00 525.00
7 #3 Common Nails Kilos 3 75.00 225.00 90.00 315.00
8 #2 Common Nails Kilos 4 75.00 300.00 120.00 420.00
9 #1/2 Common Nails Kilos 3 75.00 225.00 90.00 315.00
10 #16 G.I Tie Wire Kilos 5 75.00 375.00 150.00 525.00
TOTAL 88,940.00 26,776.00 124,516.00

GROUND FLOOR FLOORING

1 Mix Concrete(Slab on Grade) Cu.m 4.5 4,400.00 19,800.00 7,920.00 27,720.00
2 10mm dia rebars Legnth 44 135.00 5,940.00 2,376.00 8,316.00
3 Gravel Bed Cu.m 4.5 1,300.00 5,850.00 2,340.00 8,190.00
4 Earthfill Material Cu.m 9 450.00 4,050.00 1,620.00 5,670.00
5 #16 G.I Tie Wire kilo 3 75.00 225.00 90.00 315.00
TOTAL 35,865.00 14,346.00 50,211.00
PROJECT TITLE : SCEGA LILIOAN HOUSING
LOCATION : CABANCALAN ,MANDAUE CITY
PROJECT OWNER : SCEGA MULTI-PURPOSED COOPERATIVE
ADDRESS : CABANCALAN, MANDAUE CITY

ESTIMATED MATERIALS AND LABOR COST

LABOR
ITEMS DESCRIPTION UNIT QTY. UNIT COST TOTAL UNIT TOTAL REMARKS
COST COST

P1 Water Pipe Line

1 1/2" PPR Pipe Length 40 220.00 8,800.00 3,520.00 12,320.00
2 1/2" Tee Pcs. 30 35.00 1,050.00 420.00 1,470.00
3 1/2" Elbow Pcs. 30 28.00 840.00 336.00 1,176.00
4 1/2" Coupling Pcs. 25 12.00 300.00 120.00 420.00
5 1/2" Threaded Elbow Pcs. 50 34.00 1,700.00 680.00 2,380.00
6 1/2" Threaded Tee Pcs. 5 5.00 25.00 10.00 35.00
7 1/2" Angle Valve Pcs. 15 250.00 3,750.00 1,500.00 5,250.00
8 Faucet Pcs. 6 350.00 2,100.00 840.00 2,940.00
9 Teflon Pcs. 20 26.00 520.00 208.00 728.00
10 Flexible Hose Pcs. 15 250.00 3,750.00 1,500.00 5,250.00
TOTAL 22,835.00 9,134.00 31,969.00

P2 Waste Water Pipe Line

1 4" PVC Pipe Length 20 680.00 13,600.00 5,440.00 19,040.00

2 4 " Elbow 90 deg. pcs. 20 134.00 2,680.00 1,072.00 3,752.00
3 4" Elbow 45 deg. pcs. 12 85.00 1,020.00 408.00 1,428.00
4 4" Tee Pcs. 16 90.00 1,440.00 576.00 2,016.00
5 4" Elbow 1/8 bend pcs. 24 68.00 1,632.00 652.80 2,284.80
6 4" Wye pcs. 18 89.00 1,602.00 640.80 2,242.80
6 4" P-TRAP pcs. 9 185.00 1,665.00 666.00 2,331.00
7 Clean Out pcs. 12 145.00 1,740.00 696.00 2,436.00
8 2" PVC Pipe Length 20 240.00 4,800.00 1,920.00 6,720.00
9 2 " Elbow 90 deg. pcs. 20 134.00 2,680.00 1,072.00 3,752.00
10 2" Elbow 45 deg. pcs. 12 85.00 1,020.00 408.00 1,428.00
11 2" Tee Pcs. 16 65.00 1,040.00 416.00 1,456.00
12 2" Elbow 1/8 bend pcs. 24 55.00 1,320.00 528.00 1,848.00
13 2" Wye pcs. 18 45.00 810.00 324.00 1,134.00
14 Solvent Can 10 160.00 1,600.00 640.00 2,240.00
TOTAL 38,649.00 15,459.60 54,108.60

P3 GROUND FLOOR AREA COMMON C.R.

1 Water Closet Set 1 6,000.00 6,000.00 2,400.00 8,400.00
4 Mirror Set 1 800.00 800.00 320.00 1,120.00
TOTAL 6,800.00 2,720.00 9,520.00

P4 2ND FLOOR TOILET AND BATH

1 Water Closet Set 2 6,000.00 12,000.00 4,800.00 16,800.00
4 Mirror Set 2 800.00 1,600.00 640.00 2,240.00
7 Exhaust Pan Set 2 1,500.00 3,000.00 1,200.00 4,200.00
TOTAL 16,600.00 6,640.00 23,240.00
P5 SEPTIC VAULT LOT 1 75,000.00 75,000.00

GRAND TOTAL 170,597.60

TOTAL MATERIAL AND LABOR COST

PROJECT TITLE : SCEGA MULTI -PURPOSE OFFICE RENOVATION
LOCATION : CABANCALAN ,MANDAUE CITY
PROJECT OWNER : SCEGA MULTI-PURPOSED COOPERATIVE
ADDRESS : CABANCALAN, MANDAUE CITY

Description Brand Qnty Unit Price/Unit PRICE Labor Total

LIGHTING (33)
13W LED Bulb " Daylight" FIREFLY 35 pc 200 7000 2800 9800
6' Downlight Fixture w/ Glass 10 pc 400 4000 1600 5600
4' Downlight in "CAN" Fixture 5 pc 500 2500 1000 3500
Center Light 5 pc 3000 15000 6000 21000
SWITCHES (16) 0 0 0
1 Gang ROYU 8 pc 100 800 320 1120
2 Gang ROYU 4 pc 120 480 192 672
3 Gang ROYU 2 pc 160 320 128 448
3 Way ROYU 4 pc 160 640 256 896
CONVENIENCE OUTLET 0 0 0
2 Gang Universal Outlet w/ GND ROYU 13 pc 120 1560 624 2184
3 Gang Universal Outlet ROYU 3 pc 150 450 180 630
GFCI ROYU 2 pc 1000 2000 800 2800
Weatherproof Cover ROYU 2 pc 60 120 48 168
Pop - Up ROYU 1 pc 1500 1500 600 2100
ROUGHING - INS 0 0 0
1/2 PVC Pipe ATLANTA 100 Length 60 6000 2400 8400
1/2 PVC Connector ROYU 270 pc 5 1350 540 1890
Junction Box ROYU 50 pc 30 1500 600 2100
Utility Box ROYU 40 pc 25 1000 400 1400
Square Box ROYU 5 pc 70 350 140 490
WIRE 0 0 0
2.0 mm2 TW PHILPLEX 1 Roll 3000 3000 1200 4200
3.5 mm2 THHN PHILPLEX 3 Roll 3500 10500 4200 14700
5.5 mm2 THHN PHILPLEX 2 Roll 5000 10000 4000 14000
14.0 mm2 THHN PHILPLEX 10 Meter 0 0 0
PANELBOARD & CIRCUIT BREAKERS 0 0 0
10 Holes Plug In Type Panel Board AMERICA 1 pc 1500 1500 600 2100
100AT KOTEN 1 pc 2000 2000 800 2800
20AT KOTEN 3 pc 300 900 360 1260
30AT KOTEN 7 pc 300 2100 840 2940
0 0
0 0
SERVICE ENTRANCE 14000
Entrance Cap
32mm RSC Pipe
32mm RSC Elbow
32mm RSC "L"
block 10000 4000
32mm RSC adaptor
6' x 6' Metal Box
Meter Socket
Grounding Rod 5/8'
CONSUMABLES 12119.8 4848 16968
ELECTRICAL TAPE, GI, CUTTING DISK,
DIAMOND CUTTER BLADE, BLOCK