FVJ BUILDERS

Address: Rizal Avenue, Batangas City

Telephone Numbers: +639 45 124 3345 | 043-740-0654
FVJBuilders@gmail.com

Project: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Owner: TRICIA CHAMERA & TRISTAN CHAMERA
Subject: COST ESTIMATE & PRODUCT QUANTITY

Material Cost Labor Cost

Item Description Total Cost
Qty. Unit Unit Cost Total Unit Cost Total
A. GENERAL REQUIREMENTS
I. General Requirements
Mobilization 1 lot 50,000.00 50,000.00
Temporary Facilities/Utilities 1 lot 15,000.00 15,000.00
Building and Occupancy Permits/Bonds/Licenses 1 lot 80,000.00 80,000.00
Designed Plan/As-Built Plan/Shopdrawing 1 lot 10,000.00 10,000.00
Safety Program/COVID Program 1 lot 25,000.00 25,000.00
Site Management and Supervision 1 lot 180,000.00 180,000.00
Sub-Total 360,000.00 360,000.00
B. DESIGN PHASE
C. CONSTRUCTION PHASE
Sub-Total
II. Earth Works
Excavation 30,000.00
Backfilling & Gravel Bedding 5,000.00
Sub-Total 35,000.00 35,000.00
III. Concreting Works
A. CHB NO. 4
Interior Walls 2360 pcs. 12.00 28,320.00 4.80 11,328.00 39,648.00
B. CHB NO. 5
Exterior Walls 3344 pcs. 13.00 43,472.00 5.20 17,388.80 60,860.80
C.Cement
Foundations 68 Bags 200.00 13,600.00 80.00 5,440.00 19,040.00
Columns 90 Bags 200.00 18,000.00 80.00 7,200.00 25,200.00
Beam 114 Bags 200.00 22,800.00 80.00 9,120.00 31,920.00
Slab 344 Bags 200.00 68,800.00 80.00 27,520.00 96,320.00
Septic Vault 33 Bags 200.00 6,600.00 80.00 2,640.00 9,240.00
Lavatory 2 Bags 200.00 400.00 80.00 160.00 560.00
D. Sand
Foundations 3.77778 cu.m 900.00 3,400.00 360.00 1,360.00 4,760.00
Columns 5 cu.m 900.00 4,500.00 360.00 1,800.00 6,300.00
Beam 6.32 cu.m 900.00 5,688.00 360.00 2,275.20 7,963.20
Slab 19.1 cu.m 900.00 17,190.00 360.00 6,876.00 24,066.00
Septic Vault 0.9 cu.m 900.00 810.00 360.00 324.00 1,134.00
Lavatory 0.1 cu.m 900.00 90.00 360.00 36.00 126.00
E.Gravel
Foundations 7.48 cu.m 1,400.00 10,472.00 560.00 4,188.80 14,660.80
Columns 10 cu.m 1,400.00 14,000.00 560.00 5,600.00 19,600.00
Beam 12.65 cu.m 1,400.00 17,710.00 560.00 7,084.00 24,794.00
Slab 38.19 cu.m 1,400.00 53,466.00 560.00 21,386.40 74,852.40
Septic Vault 3.67 cu.m 1,400.00 5,138.00 560.00 2,055.20 7,193.20
Lavatory 0.188 cu.m 1,400.00 263.20 560.00 105.28 368.48
Sub-Total 334,719.20 133,887.68 468,606.88
IV. Steel Works
A. Foundation
16 mmØ Def. Bars 1488.61 kg 44.00 65,498.84 17.60 26,199.54 91,698.38
B. Column
16 mmØ Def. Bars 548 kg 44.00 24,112.00 17.60 9,644.80 33,756.80
20 mmØ Def. Bars 76.68 kg 44.00 3,373.92 17.60 1,349.57 4,723.49
10 mmØ Def. Bars 635.8 kg 44.00 27,975.20 17.60 11,190.08 39,165.28
C. Slab
12 mmØ Def. Bars 1100 kg 44.00 48,400.00 17.60 19,360.00 67,760.00
D. Wall kg 44.00
10 mmØ Def. Bars 1220.49 kg 44.00 53,701.56 17.60 21,480.62 75,182.18
E. Beam
16 mmØ Def. Bars 1071.48 kg 44.00 47,145.12 17.60 18,858.05 66,003.17
10 mmØ Def. Bars 198.09 kg 44.00 8,715.96 17.60 3,486.38 12,202.34
G.I Tie Wire #16 187 kg 100.00 18,700.00 40.00 7,480.00 26,180.00
Sub-Total 297,622.60 119,049.04 416,671.64
V Masonry works
A. PLASTER
Sand 21 cu.m 900.00 18,900.00 360.00 7,560.00 26,460.00
Cement 170 Bags 200.00 34,000.00 80.00 13,600.00 47,600.00
B. MORTAR
Sand 31.78 cu.m 900.00 28,602.00 360.00 11,440.80 40,042.80
Cement 370 Bags 200.00 74,000.00 80.00 29,600.00 103,600.00
C. Septic Tank
Sand 1.5716 cu.m 900.00 1,414.44 360.00 565.78 1,980.22
Cement 35 Bags 200.00 7,000.00 80.00 2,800.00 9,800.00
D. Kitchen Counter
Sand 0.1 cu.m 900.00 90.00 360.00 36.00 126.00
Cement 4 Bags 200.00 800.00 80.00 320.00 1,120.00
E. Fence
Sand 10.369 cu.m 900.00 9,332.10 360.00 3,732.84 13,064.94
Cement 135 Bags 200.00 27,000.00 80.00 10,800.00 37,800.00
F. Pathway ( Bricks)
 Sand 4.76 cu.m 900.00 4,284.00 360.00 1,713.60 5,997.60
Cement 45 Bags 200.00 9,000.00 80.00 3,600.00 12,600.00
G. Slab Roofing
Sand 0.95 cu.m 900.00 855.00 360.00 342.00 1,197.00
Cement 18 Bags 200.00 3,600.00 80.00 1,440.00 5,040.00
Sub-Total 218,877.54 87,551.02 217,702.80
VI. Formworks and Scaffolding
A. Beams and Column
Coco Lumber (2"x3"x10') 386 pcs. 115.00 44,390.00 46.00 17,756.00 62,146.00
Coco Lumber (2"x3"x12') 358 pcs. 138.00 49,404.00 55.20 19,761.60 69,165.60
Coco Lumber (2"x6"x12') 162 pcs. 276.00 44,712.00 110.40 17,884.80 62,596.80
Marine Plywood (1/4"x4'x8') 85 pcs. 430.00 36,550.00 172.00 14,620.00 51,170.00
Tubes 180 pcs. 487.00 87,660.00 194.80 35,064.00 122,724.00
Clams 135 pcs. 213.00 28,755.00 85.20 11,502.00 40,257.00
Board or Decking 2 pcs. 4,000.00 8,000.00 1,600.00 3,200.00 11,200.00
Sub-Total 299,471.00 119,788.40 419,259.40
VII. Roofing Works
Purlins 72 pcs. 650.00 46,800.00 936.00 18,720.00 65,520.00
Angle Bar (2"x2"x20') 22 pcs. 885.00 19,470.00 389.40 7,788.00 27,258.00
Web Member (1 1/2" x 1 1/2" x20') 56 pcs. 661.00 37,016.00 740.32 14,806.40 51,822.40
Pre-Painted Roof Flashing(8') 22 pcs. 323.00 7,106.00 142.12 2,842.40 9,948.40
Gutter (Pre-Painted 8') 29 pcs. 351.00 10,179.00 203.58 4,071.60 14,250.60
King Post (2 1/2" x 2 1/2" x 1/4') 6m long 14 pcs. 1,200.00 16,800.00 336.00 6,720.00 23,520.00
Roof Sheet (4"x12") 32 pcs. 850.00 27,200.00 544.00 10,880.00 38,080.00
Facia Cover (6m) 20 pcs. 518.00 10,360.00 207.20 4,144.00 14,504.00
Spandrel (6') 22 pcs. 180.00 3,960.00 79.20 1,584.00 5,544.00
Roof Sealant 5 Liter(S) 185.00 925.00 74.00 370.00 1,295.00
Vulca Seal 3 Liter(S) 520.00 1,560.00 208.00 624.00 2,184.00
Sub-Total 181,376.00 72,550.40 253,926.40
VIII. Ceiling Works
A.Ceiling and Ceiling Frames
Metal Furing (2"x3"x12') 89 pcs. 559.00 49,751.00 223.60 19,900.40 69,651.40
Gypsum Board (4'x8') 67 pcs. 750.00 50,250.00 300.00 20,100.00 70,350.00
Thread Hanger Clip 140 pcs. 350.00 49,000.00 140.00 19,600.00 68,600.00
Suspension Chord 140 pcs. 450.00 63,000.00 180.00 25,200.00 88,200.00

Sub-Total 212,001.00 84,800.40 296,801.40

IX. Tiles Works
A. First Floor and Second Floor
Granite Tiles (0.6m x 0.6 m) 494 pcs. 139.00 68,666.00 55.60 27,466.40 96,132.40
B. T&B wall and Floor
Ceramic Tile(.3x0.3) 117 pcs. 120.00 14,040.00 48.00 5,616.00 19,656.00
C. Kitchen Counter &
Marble Tiles(0.6m x 0.6m) 245 pcs. 169.00 41,405.00 67.60 16,562.00 57,967.00
Tile Grout 34 kg 52.00 1,768.00 20.80 707.20 2,475.20
Adhesive 72 bags 270.00 19,440.00 108.00 7,776.00 27,216.00
Sub-Total 145,319.00 58,127.60 203,446.60
X. Carpentry Works
Main Door Knob (double lock Lever) 2 pcs. 680.00 1,360.00 272.00 544.00 1,904.00
Bedroom Door Knob (Single Lock Lever) 8 pcs. 350.00 2,800.00 140.00 1,120.00 3,920.00
T&B Door Knob 2 pcs. 250.00 500.00 100.00 200.00 700.00
C W Nails Assorted Sizes 10 kg 80.00 800.00 32.00 320.00 1,120.00
Concrete Nails 3 kg 110.00 330.00 44.00 132.00 462.00
Pin Hinges 48 pcs 39.00 1,872.00 15.60 748.80 2,620.80
Roof Nails 3 kg. 100.00 300.00 40.00 120.00 420.00
Blind Rivet(200pcs) 3 Box(s) 385.00 1,155.00 154.00 462.00 1,617.00
Metal Tekscrew 250 pcs. 2.00 500.00 0.80 200.00 700.00
Welding Rod 20 kg 150.00 3,000.00 60.00 1,200.00 4,200.00
Wall Divider 1 pcs. 4,500.00 4,500.00 1,800.00 1,800.00 6,300.00
Cabinet 6 pcs. 7,500.00 45,000.00 3,000.00 18,000.00 63,000.00
Door Jamb 13 pcs. 1,800.00 23,400.00 720.00 9,360.00 32,760.00
Door screen 2 pcs. 850.00 1,700.00 340.00 680.00 2,380.00
Sub-Total 87,217.00 34,886.80 122,103.80
XI. Architectural Works
A. First Floor and Second Floor
Kitchen Faucet 4 pcs. 350.00 1,400.00 140.00 560.00 1,960.00
Bathtub 2 pcs. 5,000.00 10,000.00 2,000.00 4,000.00 14,000.00
Lavatory 2 pcs. 1,500.00 3,000.00 600.00 1,200.00 4,200.00
Window Blinds 17 pcs. 150.00 2,550.00 60.00 1,020.00 3,570.00
Bidet 2 pcs. 150.00 300.00 60.00 120.00 420.00
Kinchen Sink 1 pcs. 750.00 750.00 300.00 300.00 1,050.00
T&b Faucet 2 pcs. 125.00 250.00 50.00 100.00 350.00
Range Hood 1 pcs. 2,300.00 2,300.00 920.00 920.00 3,220.00
Architectural Column 6 pcs. 4,500.00 27,000.00 1,800.00 10,800.00 37,800.00
Column Path Arc 4 pcs. 4,000.00 16,000.00 1,600.00 6,400.00 22,400.00
Glass Fence 5 pcs. 15,000.00 75,000.00 6,000.00 30,000.00 105,000.00
Sub-Total 138,550.00 55,420.00 193,970.00
XII. Doors and Windows
A. Window
0.3m x 2.19m (Fixed Glass Window) 2 pcs. 2,500.00 5,000.00 1,000.00 2,000.00 7,000.00
0.610m x 2.19m (Fixed Glass Window) 1 pcs. 5,500.00 5,500.00 2,200.00 2,200.00 7,700.00
0.3m x 1.4m (Fixed Glass Window) 2 pcs. 2,500.00 5,000.00 1,000.00 2,000.00 7,000.00
0.610m x1.4m (Fixed Glass Window) 1 pcs. 4,500.00 4,500.00 1,800.00 1,800.00 6,300.00
1.44m x 2.6m (Slidding Glass Window) 1 pcs. 8,500.00 8,500.00 3,400.00 3,400.00 11,900.00
1.2m x 0.9 m (Fixed Glass Window) 7 pcs. 6,490.00 45,430.00 2,596.00 18,172.00 63,602.00
 1.4m x 0.7m (Fixed Glass Window) 2 pcs. 5,800.00 11,600.00 2,320.00 4,640.00 16,240.00
2.31m x 0.76m (fixed Glass Window) 1 pcs. 4,400.00 4,400.00 1,760.00 1,760.00 6,160.00
B. Door
2.1m x 1.2m (Panel Door) 1 pcs. 6,500.00 6,500.00 2,600.00 2,600.00 9,100.00
2.1m x 1.336m (Slidding Glass Door) 2 pcs. 9,869.00 19,738.00 3,947.60 7,895.20 27,633.20
2.1m x 1.2m (Panel Door) 1 pcs. 6,500.00 6,500.00 2,600.00 2,600.00 9,100.00
2.1m x 0.75m (Panel Door PVC) 2 pcs. 1,800.00 3,600.00 720.00 1,440.00 5,040.00
2.1m x .8m (Panel Door ) 8 pcs. 6,300.00 50,400.00 2,520.00 20,160.00 70,560.00
2.1m x .751 (Panel Door) 1 pcs. 6,300.00 6,300.00 2,520.00 2,520.00 8,820.00
Sub-Total 182,968.00 73,187.20 256,155.20
XIII. Painting Works
Boysen Elastomeric Paint (16L) 20 Liters 2,000.00 40,000.00 800.00 16,000.00 56,000.00
Gloss Latex Paint 52 Liters 350.00 18,200.00 140.00 7,280.00 25,480.00
Paint Brush 10 pcs. 35.00 350.00 14.00 140.00 490.00
Paint thinner 15 pcs. 35.00 525.00 14.00 210.00 735.00
Red Primer (16 Liters) 12 Liters 500.00 6,000.00 200.00 2,400.00 8,400.00
Boysen Putty for Wall and Ceiling 75 gal. 400.00 30,000.00 160.00 12,000.00 42,000.00
Varnish 20 Liters 50.00 1,000.00 20.00 400.00 1,400.00
Ceiling Paint (16L) 8 Liters 2,200.00 17,600.00 880.00 7,040.00 24,640.00
First Coating Paint(16L) 15 Liters 1,780.00 26,700.00 712.00 10,680.00 37,380.00
Masking Tape 80 pcs. 15.00 1,200.00 6.00 480.00 1,680.00
Paint roller 12 pcs. 80.00 960.00 32.00 384.00 1,344.00
Sub-Total 142,535.00 57,014.00 199,549.00
XIV. Plumbing Works
4'' x 4'' Floor Drain 2 pcs. 75.00 150.00 30.00 60.00 210.00
Water Proofing (16 Liter) 6 Liters 680.00 4,080.00 816.00 1,632.00 5,712.00
PVC Fitting (Clean Out) 10 pcs. 138.00 1,380.00 276.00 552.00 1,932.00
PVC Solvent 25 Liters 52.00 1,300.00 260.00 520.00 1,820.00
Adhesive 9 Bags 250.00 2,250.00 450.00 900.00 3,150.00
Water Closet 2 pcs. 10,000.00 20,000.00 4,000.00 8,000.00 28,000.00
8" Reinforced Concrete Pipes 60 lot 650.00 39,000.00 7,800.00 15,600.00 54,600.00
4"Ø PVC Soil Pipes 105 pcs. 550.00 57,750.00 11,550.00 23,100.00 80,850.00
PVC Sanitary Tee 20 pcs. 149.00 2,980.00 596.00 1,192.00 4,172.00
3/4 G.I Pipes 85 Meters(s) 100.00 8,500.00 1,700.00 3,400.00 11,900.00
4"Ø Tee Fittings 10 pcs. 134.00 1,340.00 268.00 536.00 1,876.00
4"Ø Coupling 8 pcs. 90.00 720.00 144.00 288.00 1,008.00
Water Meter 1 pc. 1,200.00 1,200.00 240.00 480.00 1,680.00
Water Purifier 1 pc. 25,000.00 25,000.00 5,000.00 10,000.00 35,000.00
4"Ø Elbow Fittings 25 pcs. 130.00 3,250.00 650.00 1,300.00 4,550.00
Teflon 15 pcs 12.00 180.00 36.00 72.00 252.00
Sub-Total 169,080.00 67,632.00 236,712.00
XV. Electrical Works
TW Cu Wire 3.50 mm^2 211 Meter(s) 28.00 5,908.00 11.20 2,363.20 8,271.20
THHW Cu Wire 3.5 mm^2 132 Meter(s) 28.00 3,696.00 11.20 1,478.40 5,174.40
THHW Cu Wire 5.5 mm^2 103 Meter(s) 55.00 5,665.00 22.00 2,266.00 7,931.00
Utility Box 28 pcs. 30.00 840.00 12.00 336.00 1,176.00
Junction Box With Cover 60 pcs. 32.70 1,962.00 13.08 784.80 2,746.80
Electrical Tape 20 pcs. 60.00 1,200.00 24.00 480.00 1,680.00
Cable Tie (3.6 mm x 300 mm) 4 pcs. 43.75 175.00 17.50 70.00 245.00
PVC Long Elbow 16 mm Ø 25 pcs. 74.50 1,862.50 29.80 745.00 2,607.50
PVC Long Elbow 27 mm Ø 8 pcs. 85.00 680.00 34.00 272.00 952.00
15 Ampere Circuit Breaker 7 pcs. 299.75 2,098.25 119.90 839.30 2,937.55
20 Ampere Circuit Breaker 5 pcs. 299.75 1,498.75 119.90 599.50 2,098.25
Panel Board 1 pcs. 9,000.00 9,000.00 3,600.00 3,600.00 12,600.00
PVC pipe 16 mm Ø 86 Meter(s) 53.00 4,558.00 21.20 1,823.20 6,381.20
PVC Pipe 27 mm Ø 98 Meter(s) 76.00 7,448.00 30.40 2,979.20 10,427.20
1 Gang Switch 7 pcs. 119.75 838.25 47.90 335.30 1,173.55
2 Gang Switch 7 pcs. 141.75 992.25 56.70 396.90 1,389.15
3 Gang switch 4 pcs. 159.75 639.00 63.90 255.60 894.60
2 Gang Universal outlet 16 pcs. 149.75 2,396.00 59.90 958.40 3,354.40
2 Gang Weather Proof 8 pcs. 199.75 1,598.00 79.90 639.20 2,237.20
Aircon Outlet 2 pcs. 199.75 399.50 79.90 159.80 559.30
Metal Conduit 1/2" 2 pcs. 150.00 300.00 60.00 120.00 420.00
Entrance Cap with Adaptor 3/4 1 pcs. 150.00 150.00 60.00 60.00 210.00
4 X 4 Square box 1 pcs. 20.00 20.00 8.00 8.00 28.00
Pin Light 21 pcs. 450.00 9,450.00 180.00 3,780.00 13,230.00
Compact Flourecent Lamp 22 pcs. 1,300.00 28,600.00 520.00 11,440.00 40,040.00
Fluorecent Lamp 1 pcs. 1,100.00 1,100.00 440.00 440.00 1,540.00
Cove Light 4 pcs. 1,299.00 5,196.00 519.60 2,078.40 7,274.40
Split type Aircon 2 pcs. 18,995.00 37,990.00 7,598.00 15,196.00 53,186.00
Wall Pin Light 8 pcs. 1,120.00 8,960.00 448.00 3,584.00 12,544.00
Sub-Total 145,220.50 58,088.20 203,308.70
XV. Fire Protection
Fire Extinguisher 2 pcs. 3,200.00 6,400.00
Sub-Total 6,400.00 6,400.00
XVI. Electronics and Communication
Sub-Total -
B. OCM/PROFIT/TAX
10% Overhead, Contingency and Miscellaneous (OCM) 0.1 3,889,613.82 388,961.38
15% Project Profit 0.15 3,889,613.82 583,442.07
3% Contractor's Tax 0.03 3,889,613.82 116,688.41
12% VAT 0.12 4,978,705.69 597,444.68
Sub-Total 1,686,536.55 1,686,536.55
TOTAL DIRECT COST 2,921,356.84 1,056,982.74 5,576,150.37
Prepared By:

ENGR. FRIENSHIP JR. C. CALUMAG

ENGR. VJAY M. MACATANGAY
ENGR. JOHN LLOYD A. REYES
FVJ BUILDERS-Manager/s