I.

CONCRETE AND MASONRY WORKS

QTY UNIT ITEM UNIT PRICE ITEM PRICE

788 BAGS PORTLAND CEMENT 40KGS 184.00 144,992.00
870 PCS 10MM DEFORMED STEEL BARS 6.0M 122.00 106,140.00
345 PCS 12MM DEFORMED STEEL BARS 6.0M 178.00 61,410.00
40 PCS 12MM DEFORMED STEEL BARS 7.5M 216.00 8,640.00
6 ROLL NO. 16 GI WIRE 1,050.00 6,300.00
60 CUM EXCAVATION 210.00 12,600.00
40 CUM EARTHFILLING MATERIALS 180.00 7,200.00
7 LTR TERMITE POISON 980.00 6,860.00
60 CUM S-1 AGGREGATES 633.00 37,980.00
48 CUM 3/4 GRAVEL 1,033.00 49,584.00
48 CUM MIXED GRAVEL BEDDINGS 400.00 19,200.00
3480 PCS CONCRETE HOLLOW BLOCKS 4'' 15.00 52,200.00
8 LM 1/8 PLASTIC SCREEN 120.00 960.00
6 LM 1/4 GI WELDED SCREEN 100.00 600.00
1500 BFT 2 X 3 X 10 COCO LUMBER 26.00 39,000.00
1800 BFT 2 X 3 X 12 COCO LUMBER 26.00 46,800.00
50 PCS 1/2 ORDINARY PLYWOOD 510.00 25,500.00
28 PCS 3/4 ORDINARY PLYWOOD 970.00 27,160.00
36 PCS 1/2 PHENOLIC BOARD 700.00 25,200.00
10 KGS 1 1/2 COMMON WIRE NAIL 60.00 600.00
5 BOX 3 ''COMMON WIRE NAIL 1,160.00 5,800.00
5 BOX 4'' COMMON WIRE NAIL 1,160.00 5,800.00
3 KGS 1 1/2 CONCRETE NAIL 90.00 270.00
5 KGS 2'' CONCRETE NAIL 90.00 450.00
10 KGS 3'' CONCRETE NAIL 90.00 900.00
692,146.00

II.CARPENTRY WORKS

QTY UNIT ITEM UNIT PRICE ITEM PRICE

1 SET 0.90 X 2.10 MAIN PANEL DOOR 5,300.00 5,300.00
1 SET 0.80 X 2.10 SERVICE PANEL DOOR 5,100.00 5,100.00
3 SETS 0.80 X 2.10 BEDROOM PANEL DOOR 4,950.00 14,850.00
2 SETS 0.60 X 2.10 PVC DOOR 2,200.00 4,400.00
1 SET 0.90 X 2.10 GALVANIZED DOOR JAMB 1,750.00 1,750.00
4 SETS 0.80 X 2.10 GALVANIZED DOOR JAMB 1,650.00 6,600.00
1 SET 1.40 X 2.10 SLIDING GATE W/ RAIL AND LOCK 7,550.00 7,550.00
1 SET MAIN ENTRANCE DOOR LOCK 3,500.00 3,500.00
4 SETS ENTRANCE DOOR KNOB 1,200.00 4,800.00
2 SETS PRIVACY DOOR KNOB 700.00 1,400.00
4 SETS SECURITY DEAD LOCK 1,500.00 6,000.00
4 SETS 4'' STAINLESS LOOSE PIN HINGES 450.00 1,800.00
16 PCS 30 X 60 CM SOLID KITCHEN CABINET DOOR 530.00 8,480.00
8 PCS 18MM PARTICLE BOARD 2,300.00 18,400.00
 60 MTR PVC EDGEBAND 35.00 2,100.00
1 PC CARBINE CIRCULAR SAW BLADE 700.00 700.00
42 PAIR SOFT CLOSE CONCEALED HINGES 118.00 4,956.00
4 PCS 16''DRAWER GUIDE 336.00 1,344.00
38 PCS 5'' CHROME CABINET HANDLE 172.00 6,536.00
8 PCS AERO LIFT DAMPED MECHANISM 150.00 1,200.00
2 PCS 1 X 16 FT CHROME PIPE 1,200.00 2,400.00
8 PCS 1'' CHROME FLANGES 80.00 640.00
28 PCS 3/4 UNI PLYBOARD 1,200.00 33,600.00
2 PCS 10MM FIBER CEMENT BOARD 1,200.00 2,400.00
45 PCS 1/4 FIBER CEMENT CEILING BOARD 330.00 14,850.00
6 PCS 12MM GYSUM BOARD 330.00 1,980.00
160 PCS JEAMAX METAL FURRING 115.00 18,400.00
40 PCS CARRYING CHANNEL 125.00 5,000.00
200 PCS JEAMAX W-CLIP 5.00 1,000.00
8 PCS 1/8 X 1/2 B.RIVETS 200.00 1,600.00
8 PCS 5/32 X 1/2 B.RIVETS 230.00 1,840.00
300 PCS 1'' WOOD BLACK SCREW 0.80 240.00
300 PCS 1'' METAL BLACK SCREW 0.80 240.00
1 PC CARBINE CIRCULAR SAW BLADE 700.00 700.00
10 PCS 4'' METAL CUTTING DISC 35.00 350.00
1 PC 4'' SUPER THIN DIAMOND CUTTER 450.00 450.00
8 PCS 1/8 METAL DRILL BIT 70.00 560.00
8 PCS 5/32 METAL DRILL BIT 85.00 680.00
5 PCS 1/4 CONCRETE DRILL BIT 90.00 450.00
2 CAN UTAC CONTACT CEMENT 80.00 160.00
4 LTR STIKWEL 180.00 720.00
3 KGS 1'' FINISHING NAIL 65.00 195.00
4 KGS 2'' FINISHING NAIL 65.00 260.00
2 KGS 1 1/2 CONCRETE NAIL 90.00 180.00
195,661.00
III. TILEWORKS

QTY UNIT ITEM UNIT PRICE ITEM PRICE

2.88 SQM GRANITE SLAB COUNTER TOP 3,440.00 9,907.20
24 PCS 20 x 60 SPLASH WALL TILES 160.00 3,840.00
120 PCS 60 x 60 GRANITE FLOOR TILES 153.00 18,360.00
260 PCS 30 x 60 GRANITE WALL TILES 102.00 26,520.00
275 PCS 20 x 60 CERAMIC FLOOR TILES 80.00 22,000.00
140 PCS 40 x 40 CERAMIC FLOOR TILES 36.00 5,040.00
280 PCS 30 x 30 GRANITE FLOOR TILES 47.00 13,160.00
15 PCS FIBER CEMENT WALL CLADDING 430.00 6,450.00
5 PCS 8FT ALUMINUM STAIR N0SING 540.00 2,700.00
12 KGS TILE GROUT 65.00 780.00
60 BAGS TILE ADHESIVE 250.00 15,000.00
123,757.20
IV. GLASS AND IRON WORKS

QTY UNIT ITEM UNIT PRICE ITEM PRICE

135 SQFT POWDER COATED SLIDING WINDOW 290.00 39,150.00
22 PCS 0.15M X 1.20M PVC WOOD PANEL 490.00 10,780.00
4 PCS 2 X 4 X 1.5 SQUARE TUBE 720.00 2,880.00
15 PCS 2 X 3 X 1.5 SQUARE TUBE 625.00 9,375.00
14 PCS 1 X 1 X 1.5 SQUARE TUBE 265.00 3,710.00
8 PCS 1/4 X 1 FLAT BAR HD 280.00 2,240.00
20 PCS 1/2 SQUARE BAR HD 240.00 4,800.00
20 PCS 5/8 X 2 DYNA BOLT 70.00 1,400.00
2 PCS 5/8 X 10'' STAINLESS BARREL BOLT 1,360.00 2,720.00
8 PCS 1/4 X 2 EXPANSION BOLT W/ SHIELD 35.00 280.00
10 PACK NO.8 PLASTIC TOX 60.00 600.00
16 PCS 3/4 X 2 CYLINDRICAL HINGES 80.00 1,280.00
1 PC 3/8 METAL DRILL BIT 260.00 260.00
2 PCS 1/4 METAL DRILL BIT 120.00 240.00
1 PC 5/8 CONCRETE DRILL BIT 370.00 370.00
1 PCS 14'' CIRCULAR DISC 280.00 280.00
4 PCS 4'' GRINDING STONE 60.00 240.00
4 PCS 4'' CUTTTING DISC 60.00 240.00
4 PCS SANVIC BLADE 70.00 280.00
10 KGS SPECIAL WELDING ROD 130.00 1,300.00
82,425.00

V. STEEL TRUSS

QTY UNIT ITEM UNIT PRICE ITEM PRICE

32 PCS 1/4 X 2 ANGLE BAR 660.00 21,120.00
38 PCS 3/16 X 2 ANGLE BAR 575.00 21,850.00
42 PCS 2 X 4 X 1.2 C-PURLINS 380.00 15,960.00
4 PCS 2 X 6 X 1.2 C-PURLINS 490.00 1,960.00
6 PCS 10MM PLAIN SAGROD BAR 180.00 1,080.00
3 BOX WELDING ROD 1,990.00 5,970.00
1 SET 300A ELECTRODE HOLDER 550.00 550.00
4 GAL EPOXY GRAY PRIMER 630.00 2,520.00
4 GAL LACQUER THINNER 180.00 720.00
3 PCS 2'' PAINT BRUSH 45.00 135.00
3 PCS 14" CIRCULAR DISC 280.00 840.00
72,705.00

VI. ROOFING

QTY UNIT ITEM UNIT PRICE ITEM PRICE

150 LM DURA RIB LONG SPAN 245.00 36,750.00
7 PCS 36'' FLASHING GUTTER 660.00 4,620.00
16 PCS 30'' BOX GUTTER 575.00 9,200.00
 16 PCS 24'' WALL FLASHING 375.00 6,000.00
26 PCS 18''L- FLASHING 300.00 7,800.00
340 PCS 0.40 X 4'' SPANDREL CEILING 41.00 13,940.00
16 PCS 0.40 X 8FT X 6'' END MOULDINGS 90.00 1,440.00
8 PCS DOWNSPOUT STRAINER 180.00 1,440.00
1650 PCS 2'' METAL TEXSCEW 2.00 3,300.00
6 BOX 5/32 X 1/2 BLIND RIVETS 230.00 1,380.00
8 TUBE SILICON SEALANT 180.00 1,440.00
4 LTRS VULCA SEAL 490.00 1,960.00
89,270.00

VII. PAINTING WORKS

QTY UNIT ITEM UNIT PRICE ITEM PRICE

3 GAL BOYSEN CONCRETE NEUTRALIZER 410.00 1,230.00
6 TIN BOYSEN FLAT LATEX 1,870.00 11,220.00
4 TIN BOYSEN GLOSS LATEX 2,170.00 8,680.00
8 GAL BOYSEN ACRITEX CAST 420.00 3,360.00
3 GAL BOYSEN ACRITEX CAST REDUCER 360.00 1,080.00
4 GAL BOYSEN ACRYLIC EMULSION 550.00 2,200.00
3 GAL BOYSEN EPOXY PRIMER GRAY 630.00 1,890.00
5 GAL BOYSEN EPOXY PRIMER WHITE 690.00 3,450.00
6 LTR PIONEER EPOXY A & B 520.00 3,120.00
12 GAL DAVIES SUN AND RAIN PAINT 565.00 6,780.00
4 CAN BOYSEN TINTING COLOR 80.00 320.00
4 LTR BOYSEN ACRI COLOR 180.00 720.00
4 LTR BOYSEN WOOD STAIN 130.00 520.00
6 GAL BOYSEN SANDING SEALER 545.00 3,270.00
2 GAL BOYSEN LACQUER PRIMER SURFACER 545.00 1,090.00
4 GAL BOYSEN LACQUER THINNER 390.00 1,560.00
3 GAL BOYSEN CLEAR GLOSS LACQUER 560.00 1,680.00
3 GAL BOYSEN DEAD FLAT LACQUER 560.00 1,680.00
2 LTR LACQUER SPOT PUTTY 180.00 360.00
25 KGS PATCHING COMPOUND 35.00 875.00
3 GAL GLASURIT BODY FILLER 630.00 1,890.00
12 GAL PAINT THINNER 230.00 2,760.00
12 GAL LACQUER THINNER 180.00 2,160.00
4 GAL HI-GLOSS THINNER 470.00 1,880.00
4 GAL ACRYLIC THINNER 410.00 1,640.00
2 GAL ANALOC ACRYLIC PAINT 1,200.00 2,400.00
4 LTR RM FLO 280.00 1,120.00
4 LTR RM TOP COAT CLEAR 280.00 1,120.00
3 GAL STIKWEL 580.00 1,740.00
10 PCS JOINT TAPE 110.00 1,100.00
20 PCS SANDPAPER 60 60.00 1,200.00
30 PCS SANDPAPER 100 45.00 1,350.00
20 PCS SANDPAPER 180 15.00 300.00
 20 PCS SANDPAPER 240 15.00 300.00
6 PCS 7'' ACRYLON ROLLER BRUSH 55.00 330.00
10 PCS 4'' BABY ROLLER 40.00 400.00
6 PCS 1 1/2 PAINT BRUSH 30.00 180.00
6 PCS 2'' PAINT BRUSH 35.00 210.00
6 PCS 3'' PAINT BRUSH 50.00 300.00
6 PCS PLASTIC ROLLER PLATE 35.00 210.00
6 PCS PALETA 30.00 180.00
20 PCS MASKING TAPE 35.00 700.00
20 KGS OLD NEWSPAPER 60.00 1,200.00
20 KGS RUG SEWING 50.00 1,000.00
80,755.00

VIII. ELECTRICAL FIXTURES AND MATERIALS

QTY UNIT ITEM UNIT PRICE ITEM PRICE

1 SET 12 BRANCHES PANEL BOARD 3,250.00 3,250.00
1 PC CIRCUIT BREAKER 100 AT 1,180.00 1,180.00
3 PCS CIRCUIT BREAKER 30 AT 496.00 1,488.00
2 PCS CIRCUIT BREAKER 20 AT 496.00 992.00
3 PCS CIRCUIT BREAKER 15 AT 496.00 1,488.00
36 MTRS 8.0 MM2 THHN WIRE 140.00 5,040.00
2 BOXES 5.5 MM2 THHN WIRE 4,100.00 8,200.00
5 BOXES 3.5 MM2 THHN WIRE 2,870.00 14,350.00
5 BOXES 2.0 MM2 THHN WIRE 1,958.00 9,790.00
100 MTRS RG-59 CABLE WIRE 21.00 2,100.00
1 SET SECONDARY RACK 780.00 780.00
1 PC METAL ENTRANCE CAP 230.00 230.00
2 PCS WIRE BOX GUTTER 240.00 480.00
30 PCS 1/2 PVC ELECL CONDUIT PIPE 48.00 1,440.00
36 PCS 1/2 PVC ELECL LONG ELBOW 15.00 540.00
80 PCS 1/2 PVC ELECL CONNECTOR 5.00 400.00
20 PCS 1/2 PVC ELECL COUPLING 6.00 120.00
20 PCS 3/4 PVC ELECL CONDUIT PIPE 72.00 1,440.00
15 PCS 3/4 PVC ELECL LONG ELBOW 18.00 270.00
15 PCS 3/4 PVC ELECL CONNECTOR 5.00 75.00
10 PCS 3/4 PVC ELECL COUPLING 8.00 80.00
8 PCS 1'' PVC ELECL CONDUIT PIPE 72.00 576.00
10 PCS 1'' PVC ELECL LONG ELBOW 18.00 180.00
10 PCS 1'' PVC ELECL CONNECTOR 5.00 50.00
10 PCS 1'' PVC ELECL COUPLING 8.00 80.00
3 ROLL 1/2 MOLDFLEX FLEXIBLE CONDUIT 650.00 1,950.00
1 ROLL 3/4 MOLDFLEX FLEXIBLE CONDUIT 900.00 900.00
45 PCS PLASTIC JUNCTION BOX 35.00 1,575.00
40 PCS PLASTIC UTILITY BOX 30.00 1,200.00
10 PCS ELECTRICAL TAPE 30.00 300.00
2 PCS RUBBER TAPE 58.00 116.00
 2 SETS 1 GANG PLATE & SWITCH 96.00 192.00
3 SETS 2 GANG PLATE & SWITCH 148.00 444.00
4 SETS 3 GANG PLATE & SWITCH 230.00 920.00
2 SETS 3 WAY PLATE & SWITCH 240.00 480.00
15 SETS DUPLEX CONVINIENCE OUTLET 148.00 2,220.00
1 SET WEATHERPROOF OUTLET 360.00 360.00
2 SETS ACU OUTLET 240.00 480.00
3 SETS CABLE OUTLET 240.00 720.00
18 SETS 3.5'' PINLIGHT 260.00 4,680.00
6 SETS 4.5'' PINLIGHT 300.00 1,800.00
4 SETS POST LAMP 2,800.00 11,200.00
84,156.00

IX. PLUMBING AND FIXTURES

QTY UNIT ITEM UNIT PRICE ITEM PRICE

2 SETS WATER CLOSET PACKAGE HCG 8,700.00 17,400.00
1 SET STAINLESS KITCHEN SINK 3,285.00 3,285.00
1 SET STAINLESS SINK (DIRTY KITCHEN) 1,950.00 1,950.00
2 SETS KITCHEN SINK STRAINER 450.00 900.00
2 SETS KITCHEN FAUCET 1,800.00 3,600.00
2 SETS 1 1/2 P-TRAP 300.00 600.00
4 PCS FLEXIBLE HOSE 160.00 640.00
7 PCS FLOOR DRAIN 4" 260.00 1,820.00
2 SETS BIDET FAUCET 520.00 1,040.00
2 PCS 2-WAY TELEPHONE SHOWER 1,950.00 3,900.00
2 PCS 2-WAY ANGLE VALVE 360.00 720.00
2 PCS TOWEL BAR 900.00 1,800.00
14 PCS 1/2 PPR PIPE 220.00 3,080.00
30 PCS 1/2 PPR ELBOW 14.00 420.00
20 PCS 1/2 PPR TEE 16.00 320.00
12 PCS 1/2 PPR COUPLING 12.00 144.00
12 PCS 1/2 PPR THREADED ELBOW 125.00 1,500.00
4 PCS 1/2 PPR THREADED TEE 133.00 532.00
4 PCS 1/2 PPR THREADED PLUG 12.00 48.00
4 PCS 1/2 PPR CAP 10.00 40.00
2 PCS 1/2 PPR UNION PATENTE 230.00 460.00
3 PCS 1/2 PPR GATE VALVE 440.00 1,320.00
12 PCS 3/4 PPR PIPE 320.00 3,840.00
25 PCS 3/4 PPR ELBOW 16.00 400.00
13 PCS 3/4 PPR TEE 16.00 208.00
8 PCS 3/4 PPR COUPLING 12.00 96.00
4 PCS 3/4 PPR THREADED PLUG 15.00 60.00
5 PCS 3/4 PPR CAP 15.00 75.00
1 PC 3/4 PPR GATE VALVE 280.00 280.00
1 PCS 3/4 PPR UNION PATENTE 260.00 260.00
8 PCS 2'' PVC ORANGE PIPE 240.00 1,920.00
 10 PCS 2'' PVC ORANGE TEE 48.00 480.00
12 PCS 2'' PVC ORANGE ELBOW 46.00 552.00
8 PCS 2'' PVC ORANGE WYE 50.00 400.00
18 PCS 3'' PVC ORANGE PIPE 348.00 6,264.00
8 PCS 3'' PVC ORANGE TEE 60.00 480.00
35 PCS 3'' PVC ORANGE ELBOW 65.00 2,275.00
8 PCS 3'' PVC ORANGE WYE 65.00 520.00
8 PCS 4'' PVC ORANGE PIPE 490.00 3,920.00
6 PCS 4'' PVC ORANGE TEE 98.00 588.00
8 PCS 4'' PVC ORANGE ELBOW 105.00 840.00
4 PCS 4''PVC ORANGE WYE 105.00 420.00
2 PCS 4 X 2 PVC ORANGE WYE 140.00 280.00
2 PCS 4 X 2 PVC ORANGE TEE 145.00 290.00
2 PCS 4'' PVC CLEAN OUT 145.00 290.00
8 PCS 6 x 10 FT PVC DRAINAGE PIPE 1,200.00 9,600.00
2 CAN NELTEX CEMENT 400CC 210.00 420.00
2 PCS SILICONE SEALANT 180.00 360.00
30 PCS TEFLON TAPE 15.00 450.00
2 PCS VULCA SEAL 560.00 1,120.00
82,207.00

X.WATER PROOFING

QTY UNIT ITEM UNIT PRICE ITEM PRICE

2 SQM CANOPY 210.00 420.00
12 SQM CONCRETE GUTTER 150.00 1,800.00
164 SQM FIREWALL 150.00 24,600.00
26,820.00
PROJECT: PROPOSED 3-BEDROOM RESIDENCE
OWNER: MR.AND MRS.JANICE TAGALAG
LOCATION: VILLA EMILIA ,KALIKID SUR, CABANATUAN CITY

SUMMARY OF ESTIMATED COST OF MATERIALS & OTHER CONSTRUCTION EXPENSES

I. CONCRETE AND MASONRY WORKS 692,146.00

II. CARPENTRY WORKS 195,661.00
III. TILEWORKS 123,757.20
IV. GLASS AND IRON WORKS 82,425.00
V. STEEL TRUSS 72,705.00
VI. ROOFING 89,270.00
VII. PAINTING WORKS 80,755.00
VIII. ELECTRICAL FIXTURES AND MATERIALS 84,156.00
IX. PLUMBING AND FIXTURES 82,207.00
X. WATER PROOFING 26,820.00
MATERIAL COST 1,529,902.20
LABOR COST 642,558.92
COTINGENCIES COST 43,449.22
CONTRACTOR'S PROFIT 60,937.53
OVERHEAD COST 25,000.00
TOTAL PROJECT COST 2,301,847.88

OVERHEAD COST
● DEMOLITION OF EXISTING STRUCTURE
● HAULING OF EXCESS DEBRIS

PREPARED BY:

EDGAR D. DELA CRUZ, uap

PRC NO.18460
PTR NO.1353606
PLACE ISSUED CABANATUAN CITY
DATE ISSUED
PROJECT: PROPOSED ADDITIONAL TWO STOREY RESIDENTIAL BUILDING
OWNER: MR & MRS REY BATNAG
LOCATION: CAMP TINIO, CABANATUAN CITY

S U M M A R Y

I. CONCRETE AND MASONRY WORKS #REF!

II. SCAFFOLDINGS, CARPENTRY AND FORMWORKS #REF!
III. TILEWORKS #REF!
IV. GLASS AND IRON WORKS #REF!
V. STEEL TRUSS #REF!
VI. ROOFING #REF!
VII. ELECTRICAL FIXTURES AND MATERIALS #REF!
VIII.PLUMBING FIXTURES AND MATERIALS #REF!
MATERIALS COST #REF!
LABOR COST #REF!
OVERHEAD COST #REF!
TOTAL PROJ COST #REF!

PREPARED BY:

EDGAR D. DELA CRUZ, uap

Architect