Project: MODERN 2 STOREY RESIDENCE

Owner: Mr. & Mrs. Gene & Rocel Pangilinan

Located at: Sylvia St. Nepo Subd. Angeles City

ITEMIZED COST ESTIMATE

1 GENERAL REQUIREMENTS QTY. UNIT U. COST T. COST

Mobilization & Demobilization 1 lot 20,000.00 20,000.00

Temporary Facilities 1 lot 15,000.00 15,000.00
Total Cost 35,000.00

2 EARTHWORK

Site Cleaning & Grubbing lot 7,500.00 7,500.00

Excavation works
Septic Vault 8 cubic 450.00 3,600.00
Column Footings 30 cubic 450.00 13,500.00
Footing Tie Beam 10.5 cubic 450.00 4,725.00
CHB Wall Footing 12 cubic 450.00 5,400.00
Earthfill 5 dt 3,600.00 18,000.00
Gravel Bedding 12 cubic 700.00 8,400.00
Electrical Service Lines 5 cubic 450.00 2,250.00
Backfilling 20 cubic 150.00 3,000.00
Soil Poisoning 1 lot 10,000 10,000.00
Total Cost 68,875.00

3 CONCRETE WORKS

Column Footing 16 cubic 2,800.00 44,800.00

Footing Tie Beam 10 cubic 2,800.00 28,000.00
Columns 20 cubic 2,800.00 56,000.00
Beams & Lintel Beam, Second Flr. Beam & -
Roof Beams 8 cubic 2,800.00 22,400.00
Wall Footing 6 cubic 2,800.00 16,800.00

Septic Vault, Manhole, Area Drain 4 cubic 2,800.00 11,200.00

Ground Floor Slab 40 cubic 2,800.00 112,000.00
Second Floor Slab 40 cubic 2,800.00 112,000.00
Total Cost 403,200.00
Labor Cost 180,000.00
4 FORMWORKS @ SCAFFOLDINGS
Formworks
Columns 100 sqm 350.00 35,000.00
Footing Tie Beam 45 sqm 350.00 15,750.00
Ground Floor Slab 75 sqm 350.00 26,250.00
Second Floor Slab 45 sqm 350.00 15,750.00
Scaffoldings 1 lot 150,000.00 150,000.00
Total Cost 242,750.00
Labor Cost 120,000.00

5 REBARS

Footing Bars 16mm dia. 170 pcs. 320.00 54,400.00

Footing Tie Beams 16mm dia. Horizontal 180 pcs. 320.00 57,600.00
Footing Tie Beams Stirrup 10mm dia. 150 pcs. 155.00 23,250.00
Wall Footing 12mm dia. Horizontal 30 pcs. 225.00 6,750.00
Wall Footing 10mm dia. T-bar 30 pcs. 155.00 4,650.00
Ground Floor Slab 10mm dia. Bar 450 pcs. 155.00 69,750.00
Second Floor Slab 12mm dia.Bar 450 pcs. 225.00 101,250.00
Dowels on CHB walls 12mm dia. 300 pcs. 225.00 67,500.00
Horizontal on CHB walls 10mm dia. 300 pcs. 155.00 46,500.00
Tie wire no. 16 4 bdle 1,800.00 7,200.00
Total Cost 438,850.00
Labor Cost 150,000.00

6 MASONRY WORKS

6" concrete hollow blocks walls 3500 pcs. 9.50 33,250.00

5" concrete hollow blocks walls 1000 pcs. 7.50 7,500.00
Northern cement for CHB laying 1000 bags 228.00 228,000.00
Good sand 8 dt 3,200.00 25,600.00
Concrete catch basin 0.60x0.60x0.70 8 sets 1,500.00 12,000.00
Concrete tapping cement 100 bags 228.00 22,800.00
Tie Wire No. 18 8 bundle 1,800.00 14,400.00
Total cost 343,550.00
Labor cost 150,000.00

7 STRUCTURAL STEEL AND IRON WORKS

Steel truss roofing 430 sqm 950.00 408,500.00
Labor cost 120,000.00
8 ROOFING

Roofing Long Span Rib Type w/ complete 400 sqm 2,500.00 1,000,000.00
accessories & insulations
Labor & Delivery Cost 25% 120,000.00

9 DOORS AND WINDOWS

Main door along living room w/ door jambs 1 set 10,500.00 10,500.00
Kitchen service door w/ door jambs 1 set 8,500.00 8,500.00
Toilet & bath doors w/ door jambs 5 sets 5,000.00 25,000.00
Bedroom doors 3 sets 7,500.00 22,500.00
Guestroom door 1 set 8,500.00 8,500.00
Master bedroom door 1 set 8,500.00 8,500.00
Storage door 1 set 4,500.00 4,500.00
Maids room door 1 set 5,500.00 5,500.00
Hardwares Hinges & locksets 14 sets 650.00 9,100.00
Total cost 102,600.00
Labor cost 40% 40,000.00

Aluminum Doors and Windows powder coated 1 lot 145,000.00 145,000.00

white frames with screen with 1/4 thick clear
glass

10 TILE WORKS

Living room, dining & kitchen 600x600 granite 135 pcs. 212.00 28,620.00
Arte/XRC 80x80cm SPA318T -
Bedrooms 3 sets, Guestroom, Master bedroom, 150 pcs. 190.00 28,500.00
Master walk in closet 91 square meter -
All toilet & baths 30x60cm Satin Tiles 127sqm 508 pcs. 125.00 63,500.00
Balconies, Porch, Staircase 60x60cm Satin 166 pcs. 180.00 29,880.00
Finished Tiles 60 sqm -
ABC Tile Adhesive & Groutes 40 bags 240.00 9,600.00
Total Cost 160,100.00
Labor cost 60,000.00

11 PAINTING WORKS
 Exterior walls, Interior walls, wooden doors, 1 lot 150,000.00 150,000.00
stell staircase & balcony grills
Waterproofing balcony, toilet & baths 1 lot 15,000.00 15,000.00

12 PLUMBING WORKS

I. PIPING SYSTEM
Drainage Line / Downspout
1 PVC Pipe & Fittings (Neltex Series 1000) 1 lot 30,000.00 12,000
Full System
II. PIPING SYSTEM
Sewer & Vent Line System
1 PVC Pipe & Fitting (Neltex Series 1000)
6" x 3m 4 pc/s 650.00 2,600.00
4" x 3m 12 pc/s 600.00 7,200.00
3" x 3m 4 pc/s 400.00 1,600.00
2" x 3m 22 pc/s 300.00 6,600.00
Wye 6"x4" 5 pc/s 80 400.00
Wye 4"x4" 6 pc/s 64 384.00
Wye 4"x2" 12 pc/s 56.00 672.00
90deg. Elbow 6" 4 pc/s 86 344.00
90deg. Elbow 4" 9 pc/s 66 594.00
90deg. Elbow 3" 2 pc/s 66 132.00
90deg. Elbow 2" 20 pc/s 45.00 900.00
45deg. Elbow 6" 6 pc/s 58 348.00
45deg. Elbow 4" 13 pc/s 58 754.00
45deg. Elbow 2" 24 pc/s 42 1,008.00
Tee 4"x2" 6 pc/s 48 288.00
Tee 2" 13 pc/s 42 546.00
P-Trap 2" 8 pc/s 75 600.00
III. PIPING SYSTEM
Water Line Supply
1 PPR Pipe & Fittings
1 1/2" x 4m 4 pc/s 450.00 1,800.00
1" x 4m 9 pc/s 380.00 3,420.00
1/2" x 4m 12 pc/s 360.00 4,320.00
90deg. Elbow 1" 9 pc/s 360.00 3,240.00
Tee 1 1/2 x 1" 3 pc/s 280.00 840.00
Tee 1" 3 pc/s 235.00 705.00
Tee 1" x 1/2" 6 pc/s 236.00 1,416.00
Male Adoptor 1" 12 pc/s 320 3,840.00
Tee Adoptor 1/2" 12 pc/s 310.00 3,720.00
90deg. Elbow Threaded 1/2" 23 pc/s 280 6,440.00
 Gate Valve 1 1/2" 3 pc/s 540 1,620.00
Gate Valve 1" 6 pc/s 420 2,520.00
Water Meter 1 1/2" 1 pc/s 2,900.00 2,900.00

IV.
Plumbing Fictures
Water Closet (tank type) 3 set/s 5,000.00 15,000.00
Kitchen Sink 2 set/s 3500.00 7,000.00
Lavatory (under counter) 5 set/s 3800.00 19,000.00
Shower Assembly 5 set/s 4500.00 22,500.00
Hose Bib 3 set/s 300.00 900.00
V.
Drain Fixtures
Floor Drain 12 pc/s 150.00 1,800.00
Clean-out 6 pc/s 320.00 1,920.00
VI.
Other Items
a. Testing & Commissioning 1 lot 2,500.00 2,500.00
b. Pipe Support 1 lot 2,000.00 2,000.00
c. Chipping & Excavation Works 1 lot 6,000.00 6,000.00
Total Materials 152,371.00
Total Labor 50,000.00

13 CEILLING AND DRYWALLS

Gypsum boral ceilling 10mm w/ metal furrings 280 sqm 650.00 182,000.00
& complete hardware accessories

14 FINISHING WORKS

Kitchen cabinets, ward robe closet, pantry 1 lot 85,000.00 85,000.00

secret door w/ hardwares accessories
Plastering works 1 lot 75,000.00 75,000.00

15 ELECTRICAL WORKS

I. ELECTRICAL SYSTEM
A. Panelboards and breakers
PB Panel 1 set 45,000.00 32,000.00
Main : 175AT / 225AF, 2P, 230V, 60Hz
 Brs : 21-20AT,2P / 4-30AT, 2P / 1-40AT, 2P
bolt-on type, in NEMA 1 enclosure
B. Lighting Fixtures and Wiring Ddevices
Lighting Fixtures 1 lot 65,000.00 65,000.00
One Gang Switch 6 sets 250.00 1,500.00
Two Gang Switch 9 sets 300.00 2,700.00
Three Gang Switch 8 sets 300.00 2,400.00
Three Way Switch 5 sets 250.00 1,250.00
Duplex convenience outlet 30 sets 350.00 10,500.00
Aircon Nema 3r 3 sets 3500.00 10,500.00
C. Wires and Outlets -
2.0 mm square THHN copper 6 box 2,835.00 17,010.00
3.5 mm square THHN copper 9 box 4,174.00 37,566.00
5.5 mm square THHN copper 1 box 64,485.00 64,485.00
8.0 mm square THHN copper 30 mts 63.00 1,890.00
80 mm square THHN copper 30 mts 576.00 17,280.00
D. Conduits and Fittings
RSC pipes 65 mm dia. 8 lghts 1,834.00 14,672.00
RSC pipes elbow 65mm dia. 3 pc 310.00 930.00
RSC pipes coupling 65 mm dia. 8 pcs 55.00 440.00
Entrance Cap 65 mm dia. 2 pc 1,200.00 2,400.00
PVC pipes 25 mm dia. 100 lghts 108.00 10,800.00
PVC pipes 20 mm dia. 150 lghts 72.00 10,800.00
Conduit Fittings 1 lot 6,000.00 6,000.00
E. Boxes and Gutters
Utility Box (plastic) 100 pcs 26.00 2,600.00
Junction Box (plastic) 120 pcs 26.00 3,120.00
Square Box (plastic) 20 pcs 36.00 720.00
F. Others
Rubber tape 6 pcs 95.00 570.00
Electrical tape 30 pcs 26.00 780.00
PVC solvent 5 pcs 285.00 1,425.00
G.I wire 5 kls 65.00 325.00
Hangers and support 1 lot 2,000.00 2,000.00
Total Cost 224,663.00
Total Labor 45% 80,000.00

Total Construction Projected Cost Labor & Materials 5,137,459.00

Amount in words : Five Million Three Hundred Fifty Four Thousand Two
Hundred Twenty Four Pesos and Eighty Centavos only.