PROJECT TITLE : A TWO STORY RESIDENCIAL EXPANSION

LOCATION Sto. Village Cebu City

PROJECT OWNER : Mr. & Mrs. Magne
ADDRESS :

ESTIMATED MATERIALS AND LABOR COST

ITEM DESCRIPTION TOTAL
1 MOBILIZATION 147,000.00
2 STRUCTURAL 5,086,839.00
3 ARCHITECTURAL
4 PLUMBING
5 ELECTRICAL
6 MECHANICAL
TOTAL MATERIALS AND LABOR COST 5,233,839.00

PREPARED BY: FRANCIS ERIC R. SUCRO

MANAGER

APPROVED BY:
OWNER
PROJECT TITLE : A TWO STOREY RESIDENCE (HOUSE #1)
LOCATION : Sto. Nino Village Cebu City
PROJECT OWNER :
ADDRESS : Sto. Nino Village Cebu City

ESTIMATED MATERIALS AND LABOR COST

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

A.1 MOBOLIZATION AND SITE PREPARATION

Tools and Equipment (Cut off, Chipping Gun,

25,000.00
1 Hand Drill , Sander ,Grinder, Welding Machines) Lot 1 25,000.00 25,000.00 -
2 Transportation Lot 1 10,000.00 10,000.00 10,000.00
3 Scaffolding Lot 1 15,000.00 15,000.00 9,000.00 24,000.00
4 Shorings Lot 1 50,000.00 50,000.00 30,000.00 80,000.00
5 Layout Lot 1 8,000.00 8,000.00 8,000.00
TOTAL 147,000.00
PROJECT TITLE : A TWO STOREY REISDENTIAL EXPANSION
LOCATION : STO NINO VILLAGE
PROJECT OWNER :
ADDRESS :

ESTIMATED MATERIALS AND LABOR COST

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

COLUMN FOOTING AND PEDESTAL

1 WASH SAND Cubic 8 1,900.00 15,200.00 12,160.00 27,360.00
2 3/4 GRAVEL Cubic 8 1,900.00 15,200.00 12,160.00 27,360.00
3 TYPE 1 PORTLAND CEMENT Bags 250 290.00 72,500.00 58,000.00 130,500.00
4 3/4 Marine Plywood SHEET 20 1,650.00 33,000.00 26,400.00 59,400.00
5 16mm Dia Def. Bars Length 80 540.00 43,200.00 34,560.00 77,760.00
6 12mm Dia Def. Bars Length 60 390.00 23,400.00 18,720.00 42,120.00
7 #16 G.I. Tie Wire Kilos 20 85.00 1,700.00 1,360.00 3,060.00
8 EXCAVATION Cubic 15 1,200.00 18,000.00 14,400.00 32,400.00
9 2" X 3" Coco Lumber Length 30 380.00 11,400.00 9,120.00 20,520.00
10 2" X 2" Coco Lumber Length 31 320.00 9,920.00 7,936.00 17,856.00
11 1 1/2 " Common Nail Kilos 10 95.00 950.00 760.00 1,710.00
12 2" Common Nail Kilos 10 95.00 950.00 760.00 1,710.00
11 4" Common Nail Kilos 10 95.00 950.00 760.00 1,710.00
12 40cm X 50 cm X 20mm Pcs 16 1,800.00 28,800.00 23,040.00 51,840.00
13 20mm x 50cm Anchor Bolt Pcs 96 580.00 55,680.00 44,544.00 100,224.00
14 # 12 Welding Rod ( Fuji Brand ) Box 2 2,700.00 5,400.00 4,320.00 9,720.00
15 # 11 Welding Rod ( Fuji Band ) Box 2 2,700.00 5,400.00 4,320.00 9,720.00
16 Red Oxide Metal Primer ( Boysen ) Gal 5 680.00 3,400.00 2,720.00 6,120.00
17 14 inches Cut Off Wheel Blade Pcs 20 450.00 9,000.00 7,200.00 16,200.00
18 4" Grinding Disk pcs 5 65.00 325.00 260.00 585.00
20 Demolition Lot 1 120,000.00 120,000.00 120,000.00
21 Hauling of Debris Lot 1 80,000.00 80,000.00 80,000.00
TOTAL 554,375.00 283,500.00 837,875.00

COLUMN AND BEAM

1 W14 x 38 Length 12 42,000.00 504,000.00 403,200.00 907,200.00

2 W4" x 10" Length 10 22,000.00 220,000.00 176,000.00 396,000.00
3 W4" x 8" Length 14 18,000.00 252,000.00 201,600.00 453,600.00
4 # 12 Welding Rod ( Fuji Brand ) Box 5 2,700.00 13,500.00 10,800.00 24,300.00
5 # 11 Welding Rod ( Fuji Band ) Box 5 2,700.00 13,500.00 10,800.00 24,300.00
6 Red Oxide Metal Primer ( Boysen ) Gal 10 680.00 6,800.00 5,440.00 12,240.00
7 Oxygen Tank 10 1,200.00 12,000.00 9,600.00 21,600.00
8 Acytelen Tank 5 2,200.00 11,000.00 8,800.00 19,800.00
9 14" Cut-off Wheel Blade Pcs 10 350.00 3,500.00 2,800.00 6,300.00
10 4" Grinding Disk Pcs 20 65.00 1,300.00 1,040.00 2,340.00
11 2" Paint Brush Pcs 10 35.00 350.00 280.00 630.00
12 4" Baby Roller Pcs 10 75.00 750.00 600.00 1,350.00
TOTAL 1,038,700.00 830,960.00 1,869,660.00

SECOND FLOOR SLAB

1 Steel Deck Lm 50 850.00 42,500.00 34,000.00 76,500.00

2 12mm Dia Def. Bars Length 80 390.00 31,200.00 24,960.00 56,160.00
3 #16 G.I. Tie Wire Roll 2 2,200.00 4,400.00 3,520.00 7,920.00
4 WASH SAND Cubic 5 1,900.00 9,500.00 7,600.00 17,100.00
5 3/4 Crush Gravel Cubic 5 1,900.00 9,500.00 7,600.00 17,100.00
6 TYPE 1 PORTLAND CEMENT Bags 120 290.00 34,800.00 27,840.00 62,640.00
131,900.00 105,520.00 237,420.00

PARAPET WALL

1 6" CHB PCS 200 22.00 4,400.00 3,520.00 7,920.00

2 Fine Sand Cubic 2 1,900.00 3,800.00 3,040.00 6,840.00
3 WASH SAND Cubic 2 2,200.00 4,400.00 3,520.00 7,920.00
4 TYPE 1 PORTLAND CEMENT Cubic 80 290.00 23,200.00 18,560.00 41,760.00
5 10mm dia rebars Length 20 280.00 5,600.00 4,480.00 10,080.00
41,400.00 33,120.00 74,520.00

SECOND FLOOR TILE WORKS

 1 60 CM X 60 CM HOMOGENOUS TILE PCS 700 350.00 245,000.00 196,000.00 441,000.00
2 Heavy Duty Tile Adhesive Bags 30 380.00 11,400.00 9,120.00 20,520.00
3 Fine Sand Cubic 1 2,200.00 2,200.00 1,760.00 3,960.00
4 TYPE 1 PORTLAND CEMENT Cubic 30 290.00 8,700.00 6,960.00 15,660.00
5 Tile Grout Bags 10 280.00 2,800.00 2,240.00 5,040.00
270,100.00 216,080.00 486,180.00

PAINTING WORKS

1 SKIM COAT BAGS 15 520.00 7,800.00 6,240.00 14,040.00

2 All Purpose Epoxy GAL 2 3,200.00 6,400.00 5,120.00 11,520.00
3 Sand Paper Assorted Pcs 100 25.00 2,500.00 2,000.00 4,500.00
4 Laquer Thinner Gal 5 540.00 2,700.00 2,160.00 4,860.00
5 Body Filler Gal 2 1,200.00 2,400.00 1,920.00 4,320.00
6 Quick Dry Enamel White Gal 4 740.00 2,960.00 2,368.00 5,328.00
7 Latex White Flat Gal 6 680.00 4,080.00 3,264.00 7,344.00
8 Latex Semi Gloss White Gal 8 780.00 6,240.00 4,992.00 11,232.00
9 Latex Semi Gloss ( Assorted Color ) Gal 12 780.00 9,360.00 7,488.00 16,848.00
10 Joint Tape Roll 10 350.00 3,500.00 2,800.00 6,300.00
11 4" Baby Roller Pcs 10 75.00 750.00 600.00 1,350.00
12 2" Paint Brush Pcs 10 35.00 350.00 280.00 630.00
49,040.00 39,232.00 88,272.00

ROOF FRAMING AND ROOF PANEL

1 W4 x 6 ( Rafter ) Length 12 4,200.00 50,400.00 40,320.00 90,720.00
4 4" C purlins Length 40 1,250.00 50,000.00 40,000.00 90,000.00
3 12mm dia DEF. BARS ( Sag Rod ) Length 30 420.00 12,600.00 10,080.00 22,680.00
4 2 " x 2" x 1/4 Angle Bar Length 20 1,200.00 24,000.00 19,200.00 43,200.00
5 1 1/2 x 1 1/2 x 1/4 Angle Bar Length 15 980.00 14,700.00 11,760.00 26,460.00
6 20 " Turn Buckle Pcs 10 320.00 3,200.00 2,560.00 5,760.00
7 Red Oxide Metal Primer ( Boysen ) Gal 10 680.00 6,800.00 5,440.00 12,240.00
8 2" Paint Brush Pcs 10 250.00 2,500.00 2,000.00 4,500.00
9 4" Baby Roller Pcs 10 75.00 750.00 600.00 1,350.00
10 Oxygen Tank 4 1,200.00 4,800.00 3,840.00 8,640.00
11 Acytelen Tank 2 2,200.00 4,400.00 3,520.00 7,920.00
12 14 " Cut Off Wheel Blade Pcs 14 350.00 4,900.00 3,920.00 8,820.00
13 Metal Fascia Pcs 35 450.00 15,750.00 12,600.00 28,350.00
14 Flashing Gutter Pcs 35 580.00 20,300.00 16,240.00 36,540.00
15 Spanish Gutter Pcs 35 780.00 27,300.00 21,840.00 49,140.00
16 Silicon Tube 40 280.00 11,200.00 8,960.00 20,160.00
17 Teks Screw Pcs 3000 3.00 9,000.00 7,200.00 16,200.00
18 Blind Ribets Box 3 800.00 2,400.00 1,920.00 4,320.00
19 Metal Furring ( for Eaves ) Length 60 120.00 7,200.00 5,760.00 12,960.00
20 Pan Head Box 5 1,500.00 7,500.00 6,000.00 13,500.00
21 Hardi screw Box 5 1,800.00 9,000.00 7,200.00 16,200.00
22 Gypsum Screw Box 6 2,200.00 13,200.00 10,560.00 23,760.00
23 PolyWood Pcs 100 320.00 32,000.00 25,600.00 57,600.00
24 Snipfer Pcs 5 450.00 2,250.00 1,800.00 4,050.00
25 Cutter Pcs 4 230.00 920.00 736.00 1,656.00
26 Teks Screw Adoptor Pcs 5 120.00 600.00 480.00 1,080.00
27 Riveter Pcs 2 560.00 1,120.00 896.00 2,016.00
28 Silicon Gun Pcs 2 350.00 700.00 560.00 1,260.00
29 3/4 Checken Wire Roll 2 6,400.00 12,800.00 10,240.00 23,040.00
30 Roof Tile Lm 40 850.00 34,000.00 27,200.00 61,200.00
31 Insolation Foam Roll 2 5,400.00 10,800.00 8,640.00 19,440.00
32 4.5mm Smart Board Pcs 30 650.00 19,500.00 15,600.00 35,100.00
33 # 16 Tie Wire Roll 2 2,200.00 4,400.00 3,520.00 7,920.00
420,990.00 336,792.00 757,782.00

STAIR CASE

1 W4" x 8" Length 4 18,000.00 72,000.00 57,600.00 129,600.00

4 30 CM X 1.2 M X 5 CM MAHUGANY WOOD STEP Length 25 2,200.00 55,000.00 22,000.00 77,000.00
5 2" x 2" x 1/4 Angle Bar Length 15 2,201.00 33,015.00 13,206.00 46,221.00
3 All Purpose Epoxy Gal 5 3,200.00 16,000.00 6,400.00 22,400.00
4 # 12 Welding Rod ( Fuji Brand ) Box 2 2,700.00 5,400.00 4,320.00 9,720.00
5 # 11 Welding Rod ( Fuji Band ) Box 2 2,700.00 5,400.00 4,320.00 9,720.00
6 Red Oxide Metal Primer ( Boysen ) Gal 10 680.00 6,800.00 5,440.00 12,240.00
7 Oxygen Tank 5 1,200.00 6,000.00 4,800.00 10,800.00
8 Acytelen Tank 2 2,200.00 4,400.00 3,520.00 7,920.00
9 14" Cut-off Wheel Blade Pcs 6 350.00 2,100.00 1,680.00 3,780.00
10 4" Grinding Disk Pcs 10 65.00 650.00 520.00 1,170.00
11 2" Paint Brush Pcs 4 35.00 140.00 112.00 252.00
12 4" Baby Roller Pcs 5 75.00 375.00 300.00 675.00
 207,280.00 124,218.00 331,498.00

CCEILING WORK

4 Metal Furring Length 150 120.00 18,000.00 14,400.00 32,400.00

5 4.5 Smart Board Pcs 30 650.00 19,500.00 15,600.00 35,100.00
3 Pan Head Box 4 1,500.00 6,000.00 4,800.00 10,800.00
4 Hardi Screw Box 4 1,500.00 6,000.00 4,800.00 10,800.00
5 All Purpose Epoxy Gal 2 3,200.00 6,400.00 5,120.00 11,520.00
6 Gypsum Screw Box 2 2,200.00 4,400.00 3,520.00 7,920.00
7 PolyWood Pcs 180 350.00 63,000.00 50,400.00 113,400.00
8 Silicon Tube 30 280.00 8,400.00 6,720.00 15,120.00
TOTAL 131,700.00 105,360.00 237,060.00

ELECTRICAL WORK

4 SASSIN Panel Board ( 12 HOLES ) Pcs 1 1,200.00 1,200.00 960.00 2,160.00

5 60 AMPS Breaker Pcs 1 980.00 980.00 784.00 1,764.00
3 32 AMPS Breaker Pcs 6 540.00 3,240.00 2,592.00 5,832.00
4 22 AMPS Breaker Pcs 4 1,500.00 6,000.00 4,800.00 10,800.00
5 # 8 TTHN STRANDED WIRE Roll 2 12,400.00 24,800.00 19,840.00 44,640.00
6 #10 TTHN STRANDED WIRE Roll 2 8,600.00 17,200.00 13,760.00 30,960.00
7 # 12 TTHN STRANDED WIRE Roll 2 6,400.00 12,800.00 10,240.00 23,040.00
8 Electrical Tape pcs 30 65.00 1,950.00 1,560.00 3,510.00
9 1/2 PVC Conduit Pipe Length 30 120.00 3,600.00 2,880.00 6,480.00
10 Solvent can 5 280.00 1,400.00 1,120.00 2,520.00
11 Junction Box pcs 10 75.00 750.00 600.00 1,350.00
12 Utility Box pcs 20 45.00 900.00 720.00 1,620.00
13 1/2 PVC Long Elbow pcs 20 24.00 480.00 384.00 864.00
14 1/2 PVC Short Elbow pcs 30 20.00 600.00 480.00 1,080.00
15 1/3 PVC TEE pcs 20 22.00 440.00 352.00 792.00
16 4" LEAD LIGHT pcs 10 540.00 5,400.00 4,320.00 9,720.00
17 WALL LIGHT pcs 4 1,500.00 6,000.00 4,800.00 10,800.00
18 EMERGENCY LIGHT pcs 2 2,400.00 4,800.00 3,840.00 8,640.00
TOTAL 92,540.00 74,032.00 166,572.00
REMARKS