Project : PROPOSED RESIDENTIAL UNIT EXTENSION

Location : BLK 7, LOT 9,EXAPANTION I ,CAMELLA HOMES DASMARINAS,CAVITE

Subject : PROPOSED PROJECT COST ESTIMATE (MATERIALS COST)
Owner MR. DARREN RUSSEL & MRS. MAY BUINDEA

ITEM PARTICULARS QTY UNIT UNIT COST ITEM COST

I. DIRECT COST
A. STRUCTURAL AND CIVIL WORKS

SITE WORK, LAYOUT,

1 AND STAKING
Site clearing, grubing, and
1.0. layout (HAULING) 1.00 lot 2,000.00 2,000.00
construction Verification
2.0. Survey 1.00 lot 500.00 500.00
3.0. Coco
MarineLumber 2" x¼"
Plywood, 3"xx4'12'x 10.00 pieces 108.00 1,080.00
4.0. 8' 5.00 pieces 400.00 2,000.00
5.0. Assorted
SolignumNails
Soilguard, 3.00 kgs 75.00 225.00
6.0. 1,000ml 1.00 liters 550.00 550.00
Sub-total P 6,355.00
2 FOOTING
1.0. Excavation 10.00 m³ 500.00 5,000.00
2.0. Backfill and Compaction 5.00 m³ 500.00 2,500.00
3.0. Gravel Bedding 1.00 m³ 500.00 500.00
4.0. Steel
4.1. Concreting
Works 3.00 m³
kgs 200.00
- 600.00
-
5.0. Cement, Portland 3.00 bags 240.00 720.00
6.0. White Sand 0.20 m³ 750.00 150.00
7.0. Gravel
12mm Ø x 6m Deformed 0.42 m³ 800.00 332.80
8.0. Bars 3.00 pieces 210.00 630.00
9.00. No. 16 G.I. Tie Wire 7.00 kgs 80.00 560.00
Sub-total P 10,992.80
WALL FOOTING
3 DETAIL
1.0. Excavation 2.00 m³ 200.00 400.00
2.0. Backfill and Compaction 1.00 m³ 150.00 150.00
3.0. Cement, Portland 8.00 bags 240.00 1,920.00
4.0. 16mm
White Sand
Ø x 6m Deformed 0.50 m³ 750.00 375.00
5.0. Bars
5.1. Gravel
10mm Ø x 6m Deformed 1.00 m³
pieces 800.00
- 800.00
-
6.00. Bars 10.00 pieces 138.00 1,380.00

7.00. No. 16 G.I. Tie Wire 6.00 kgs 80.00 480.00

Sub-total P 5,505.00
4 COLUMNS
1.0. Form Works 10.00 m² 200.00 2,000.00
2.0. Cement, Portland 18.00 bags 240.00 4,320.00
 3.0. White Sand 1.00 m³ 750.00 750.00
4.0. 12mm
Gravel Ø x 6m Deformed 2.00 m³ 800.00 1,600.00
5.0. Bars
10mm Ø x 6m Deformed 22.00 pieces 210.00 4,620.00
6.0. Bars 13.00 pieces 138.00 1,794.00
7.0. No. 16 G.I. Tie Wire 5.00 kgs 80.00 400.00
½" Ordinary Plywood
4.10. Phenolic board 4.00 pieces 1,300.00 5,200.00
4.11. 2" x 2" x 12' Coco Lumber 13.00 pieces 72.00 936.00
4.12. 2" x 3" x 12' Coco Lumber 20.00 pieces 108.00 2,160.00
4.13. Assorted Nails 5.00 kgs 75.00 375.00
Sub-total P 24,155.00

5 SLAB ON FILL
1.0. Steel Works 10.00 kgs 150.00 1,500.00
2.0. Cement, Portland 27.00 bags 240.00 6,480.00
3.0. White Sand 2.00 m³ 750.00 1,500.00
4.0. Gravel
10mm Ø x 6m Deformed 3.00 m³ 800.00 2,400.00
5.0. Bars 4.00 pieces 138.00 552.00
6.0. No. 16 G.I. Tie Wire 5.00 kgs 80.00 400.00
7.0. Assorted Nails 2.00 kgs 75.00 150.00
Sub-total P 12,982.00
6 6.1. ROOF BEAMS
Concreting m³ -
1.0. Steel Works 20.00 kgs 200.00 4,000.00
2.0. Form Works 15.00 m² 200.00 3,000.00
3.0. Cement, Portland 7.00 bags 240.00 1,680.00
4.0. White Sand 0.50 m³ 750.00 375.00
5.0. Gravel
12mm Ø x 6m Deformed 1.00 m³ 800.00 800.00
6.0. Bars 9.00 pieces 240.00 2,160.00
7.0. No. 16 G.I. Tie Wire 5.00 kgs 80.00 400.00
8.00. ½" Ordinary Plywood 3.00 pieces 400.00 1,200.00
9.00. 2" x 2" x 12' Coco Lumber 13.00 pieces 72.00 936.00
10.00. 2" x 3" x 12' Coco Lumber 20.00 pieces 108.00 2,160.00
11.00. Assorted Nails 4.00 kgs 75.00 300.00
ROOF FRAMING Sub-total P 17,011.00
7 TRUSSES
1.00. 50 x 150 Tubular bar 3.00 pieces 600.00 1,800.00
2.00. 50x 75 tubular bar 5.00 pieces 450.00 2,250.00
3.00. 12mm Ø x 6m Bars 2.00 pieces 210.00 420.00
Sub-total P 4,470.00
8 ROOF MATERIAL
1.00. RIBBED G.I. Sheet #24 (32"x7') 7.00 pieces 600.00 4,200.00
2.00. Polycarbonate roofing 2.00 pieces 850.00 1,700.00
3.00. Plain G. I sheet 2.00 pieces 350.00 700.00
Sub-total P 6,600.00
B. ARCHITECTURAL AND FINISHING WORKS
1 CHB WORKS
1.0. Concreting,
0.1. CHB Layingfooting
Works 70.00 m²
m³ 200.00
- 14,000.00
-
2.0. CHB 950.00 pieces 25.00 23,750.00
3.0. Cement, Portland 38.00 bags 240.00 9,120.00
4.0. 10mm
4.1. White Sand
Gravel Ø x 6m Deformed 4.00 m³ 750.00
- 3,000.00
-
5.0. Bars 25.00 pieces 138.00 3,450.00
6.0. No. 16 G.I. Tie Wire 5.00 kgs 80.00 400.00
3 PLASTERING WORKS
1.0. Exterior 20.00 m² 250.00 5,000.00
2.0. Interior 25.00 m² 250.00 6,250.00
3.0. Cement, Portland 40.00 bags 240.00 9,600.00
4.0. White Sand 5.00 m³ 750.00 3,750.00
Sub-total P 132,040.00
5 TILING
300x600 atWORKS
balcony floor
1.0. tile 35.00 pieces 120.00 4,200.00
2.0. 300mmx300
300mm x 300mm at cr wall
at CRtile 25.00 pieces 70.00 1,750.00
3.0. Floor Tiles 40.00 pieces 70.00 2,800.00
300mm x 300mm at
4.0. Kitchen Counter Tiles 90.00 pieces 70.00 6,300.00
600mm x 600mm kitchen
5.0. Floor Tiles 36.00 pieces 250.00 9,000.00
6.0. Tile Adhessive, 25 kgs 15.00 bags 400.00 6,000.00
7.0. Tile Grout, 2 kgs 5.00 bags 80.00 400.00
Sub-total P 30,450.00
6 6.3. Interior
PAINTING Wall,WORKS
Concrete m² -
1.0. Gypsum Putty 1.00 tin 1,000.00 1,000.00
2.00. Flat Latex, Boysen 2.00 tin 2,000.00 4,000.00
3 Patching Compound, 25 kgs 3 tin 600.00 1,800.00
4.00. Semi Gloss Latex, Boysen 6.00 tin 2,500.00 15,000.00
Miscellaneous and other
5.00. consumable materials 1.00 lot 2,500.00 2,500.00
Sub-total P 24,300.00
7 SCHEDULE OF DOORS
1.0. Carpentry Works 3.00 sets 400.00 1,200.00
2.0. Wooden Panel Door 1.00 set 2,500.00 4,000.00
3.0. PVC Door 2.00 sets 2,000.00 4,000.00
METAL AND IRON
4.0. Sliding
SCHEDULE
WORKS, Glass Door
OF
STEEL 1.00 sets 10,000.00 10,000.00
89 WINDOWS
RAILINGS Sub-total P 19,200.00
-
C. TABLES,
KITCHENCABINETS
BUILT-IN AND COUNTERTOPS
1 CABINET
MARINE PLYWOOD
MARINE PLYWOOD
1.0. 1/4"
3/4" 3.00 PIECES
PIECES 1,250.00
500.00 3,750.00
240.00
2.0. EDGE BOND 2.00 METERS 120.00 240.00
3.0. CONCEALED HINGES 4.00 SETS 200.00 800.00
4.0. CABINET HANDLE 8.00 PIECES 200.00 1,600.00
 5.0. RUGBY 2.00 GALLONS 300.00 600.00
LAVATORY SINK w/
6.0. ACCESSORIES 2.00 SET 3,000.00 6,000.00
7.0. PAINTING WORKS 25.00 SQM 300.00 7,500.00
Sub-total P 26,730.00
FIXTURES AND SANITARY WORKS
PLUMBING AND
1 ACCESSORIES
Water Closet and Lavatory
1.0. Sets
2.0. Shower Heads and Valves
3.0. Stainless Sink 1.00 units 1,000.00 1,000.00
4.0. Sink Faucet 2.00 sets 700.00 1,400.00
5.0. Floor Drain 1.00 sets 250.00 250.00
PLUMBING Sub-total P 2,650.00
2 PIPES/SOIL
50MM DIA.P TRAPPIPE
1.0. ORANGE PIPE
50MM DIA.BEND 2.00 pieces 330.00 660.00
2.0. ORANGE PIPE 2.00 pieces 350.00 700.00
3.0. 100X
2" Pvc50MM
OrangeDIA.
Tee 3.00 pieces 130.00 390.00
4.0. ORANGE
50X100MM PIPE 2.00 pieces 800.00 1,600.00
DIA.ORANGE
50MM DIA.ELBOW PIPE 2.00 pieces 600.00 1,200.00
5.0. ORANGE PIPE 2.00 pieces 250.00 500.00
Miscellaneous and other
6.0. consumable materials 1.00 lot 1,000.00 1,000.00
WATER Sub-total P 6,050.00
DISTRIBUTION
3 SYSTEM
1.0. 12mm Ø Pvc Blue Pipe 4.00 pieces 90.00 360.00
12mm Pvc Blue Elbow
2.0. with
12mm Thread
Pvc Blue Tee with 5.00 pieces 20.00 100.00
3.0. Thread
400cc Neltex Solvent 7.00 pieces 20.00 140.00
4.0. Solvent 3.00 cans 250.00 750.00
Miscellaneous and other
5.0. consumable materials 1.00 lot 500.00 1,000.00
STORM DRAINAGE Sub-total P 2,350.00
4 SYSTEM
1.0. Pvc
Pvc Pipe
Pipe Black
Black 3"
3" Ø
Ø 3.00 pieces 300.00 900.00
2.0. Elbow 90°
Pvc Pipe Black 3" Ø 4.00 pieces 35.00 140.00
3.0. Elbow
Pvc Pipe45°Black 2" x 3" 2.00 pieces 35.00 70.00
4.0. Wye
400cc Neltex Solvent 2.00 pieces 45.00 90.00
5.0. Solvent 1.00 cans 250.00 250.00
Miscellaneous and other
6.0. consumable materials 1.00 lot 500.00 1,000.00
Sub-total P 2,450.00
D. ELECTRICAL
WIRES AND WORKS
1 CONDUITS
Electrical wire THH
1.1. Electrical
2.0mm2 wire THH 30.00 In.m. - -
1.2. 3.5mm2 30.00 In.m. - -
 PVC conduit pipe 3/4"
1.3. Dia.x 6mHose 1/2" Dia.
Flexible 3.00 pcs - -
1.4. (orange) 2.00 In.m. - -
LIGHTING Sub-total P -
2 RECEPTACLE
2.1. Lighting fixture (osm) - -
2.2. Junction box 4 x 4" 6.00 pcs - -
2.3. Lighting stub-stub out 6.00 pcs - -
CONVENIENCESub-total P -
3 OUTLET
3.1. Weather_proofed outlet 1.00 pcs - -
3.2. Convenience outlet 4.00 pcs - -
3.2. Utility box 2x4" 5.00 pcs - -
Sub-total P -
4 SWITCHES
4.1. 1 gang switch 2.00 sets - -
4.2. 2 gang switch 2.00 sets - -
Utility box 2x4" 4.00 sets - -
PANELBOARDSSub-total(4- P -
5 branch)
5.1. 15A Circuit Breaker 2.00 set - -
5.2. 20A Circuit Breaker 2.00 set - -
Sub-total P -
6 CONSUMABLES -
6.2. G.I. Wire 2.00 rolls - -
7.0. Electrical Tape 10.00 pcs - -
Sub-total P -
TOTAL PROJECT COST
 LABOR COST

P 600.00

P 150.00
P 324.00
P 600.00
P 67.50
P 165.00
P 1,906.50

P 1,500.00
P 750.00
P 150.00
PP 180.00
-
P 216.00
P 45.00
P 99.84
P 189.00
P 168.00
P 3,297.84

P 120.00
P 45.00
P 576.00
P 112.50
PP 240.00
-
P 414.00

P 144.00
P 1,651.50

P 600.00
P 1,296.00
P 225.00
P 480.00
P 1,386.00
P 538.20
P 120.00

P 1,560.00
P 280.80
P 648.00
P 112.50
P 7,246.50

P 450.00
P 1,944.00
P 450.00
P 720.00
P 165.60
P 120.00
P 45.00
P 3,894.60
P -
P 1,200.00
P 900.00
P 504.00
P 112.50
P 240.00
P 648.00
P 120.00
P 360.00
P 280.80
PP 648.00
-
P 90.00
P 5,103.30

P 540.00
P 675.00
P 126.00
P 1,341.00

P 1,260.00
P 510.00
P 210.00
P 1,980.00
PP 4,200.00
-
P 7,125.00
P 2,736.00
PP 900.00
-
P 1,035.00
P 120.00

P 1,500.00
P 1,875.00
P 2,880.00
P 1,125.00
P 39,612.00

P 1,260.00
P 525.00
P 840.00

P 1,890.00

P 2,700.00
P 1,800.00
P 120.00
P 9,135.00
P -
P 300.00
P 1,200.00
P 540.00
P 4,500.00

P 750.00
P 7,290.00

P 360.00
P 1,200.00
P 1,200.00
P 3,000.00
PP 5,760.00
-

P
P 1,125.00
72.00
P 72.00
P 240.00
P 480.00
P 180.00
P 1,800.00
P 2,250.00
P 8,019.00
#REF!