Project Title: Construction of Engr.Gilliane B.

Sapong Residential Building

Project Location: Ramona Subdivision, Napolan, Pagadian City
Owner: Gilliane B. Sapong

DETAILED ESTIMATES
I. LAY-OUT & EXCAVATION
Materials: Quantity Unit Unit Cost
Assorted Form Lumber 300.00 BF 20.00
Assorted C.W. Nails 5.00 kg 90.00
Nylon Cord 2.00 Rolls 95.00
Labor:
Excavation for Footing 7.68 m3 400.00
Excavation for Wall Footing 5.66 m3 400.00
Excavation for Septic Vault 3.96 m3 400.00
Sub-Total
TOTAL COST P
II. FORMWORKS & SCAFFOLDING
Materials: Quantity Unit Unit Cost
1/2 Org. Plywood 10.00 pc 350.00
2x2x8 Coco Lumber 72.00 BF 20.00
2x2x10 Coco Lumber 100.00 BF 20.00
2x3x10 Coco Lumber 300.00 BF 20.00
4" C.W. Nails 2.00 Box 850.00
3" C.W. Nails 2.00 Box 500.00
2" C.W. Nails 1.00 Box 350.00
1" C.W. Nails 20.00 kg 80.00
Hacksaw Blade 10.00 pc 95.00
TOTAL COST P
III. EMBANKMENT
FILLING MATERIALS: 120.00 m3 200.00
TOTAL COST P
IV. REINFORCED CONCRETE WORKS
FOOTING/COLUMN: Quantity Unit Unit Cost
10 mm ø Def. Bar 15.00 pc 140.00
12 mm ø Def. Bar 68.00 pc 280.00
BEAMS:
10 mm ø Def. Bar 108.00 pc 140.00
12 mm ø Def. Bar 48.00 pc 280.00
16 mm ø Def. Bar 15.00 pc 400.00
ACCESSORIES:
 #16 G.I. Wire 2.00 Rolls 1,350.00
Hacksaw Blade 10.00 pc 90.00
FLOOR SLAB:
10 mm ø Def. Bar 200.00 pc 140.00
Materials:
Portland Cement 140.00 Bags 230.00
Washed Sand 11.00 m3 600.00
Washed Gravel 11.00 m3 800.00

TOTAL COST P

V. MASONRY WORKS
Materials:
4" Conc. Hollow Block 2,234.00 pcs 14.00
Portland Cement 195.00 bags 230.00
Washed Sand 19.00 m3 600.00
#16 G.I. Tie Wire 12.00 kg 85.00
10 mm ø Def. Bar 197.00 pcs. 140.00
Hacksaw Blade 4.00 pcs 95.00
TOTAL COST P

VII. CARPENTRY WORKS

DOOR JAMBS: Quantity Unit Unit Cost
D1 .90x2.10 1.00 unit 1,400.00
D2 .80x2.10 5.00 unit 1,400.00
D3 .70x2.10 1.00 unit 1,400.00
Sub-Total
DOORS:
D1 .90x2.10 Panel Swing Door 1.00 set 5,000.00
D2 .80x2.10 Flush Swing Door 5.00 set 2,500.00
D3 .70x2.10 Flush Swing Door 1.00 set 2,500.00
Sub-Total
WINDOWS:
W1 1.20 x 1.20 Awning Alum. Window 3.00 set 5,400.00
W2 1.20 x 0.8 Awning Alum. Window 2.00 set 5,400.00
W3 1.20 x 0.4 Awning Alum. Window 3.00 set 3,300.00
W4 .40 x 1.20 Awning Alum. Window 2.00 set 2,500.00
W5 .40 x .8 Awning Alum. Window 2.00 set 1,500.00
W6 .40 X.40 Awning Alum. Window 2.00 set 3,000.00
Sub-Total
INSIDE PARTICULAR:
1/4 Ordinary Plywood 24.00 pcs 380.00
 2 x 3 x 10 350.00 BF 40.00
Assrt. C.W. Nails 10.00 kg 95.00
3.5 x 3.5 Loose Pin Hinges 18.00 pairs 95.00
Door Lock 6.00 pc 765.00
Sub-Total
CEILING WORKS:
Hardiflex Fiber Cement Brd. 55.00 pc 302.00
Double Furking 80.00 pc 107.00
Carrying Channel 15.00 pc 134.00
Blind Rivet 2.00 box 395.00
Masonry Drill Bit 1/8 6.00 pc 70.00
Metal Screw 6 x 1 100.00 pc 1.00
Sub-Total
TOTAL COST P
VII. ROOFING WORKS
Materials: Quantity Unit Unit Cost
2.5 x 2.5 x 4 mm Angle Bar 13.00 Lngth 1,350.00
1 x 1 3/16 Angle Bars 8.00 Lngth 315.00
2 x 4 x 1.5 mm C-Purlins 54.00 Lngth 750.00
2 x 3 x 1.5 mm C-Purlins 6.00 Lngth 500.00
Welding Rod 6.00 box 300.00
Cutting Disc 10.00 pcs 75.00
Grinding Disc 10.00 pc 200.00
Rib-Type Baguio Green 161.10 m2 240.00
Fascia Cover (0.40 mm x 610 x 2.44) & All 1.00 lot 13,800.00
Bended Accessories
TOTAL COST P
VIII. TILING & FLOOR FINISHING WORKS
Materials: Quantity Unit Unit Cost
.6 x .6 Granite Tile 236.00 pc 140.00
20 cm x 20 cm Unglazed Ceramic Tile 153.00 pc 14.00
20 cm x 30 cm Glazed Ceramic Tiles 280.00 pc 16.00
20 cm x 20 cm Glazed Ceramic Tile 72.00 pc 12.00
Portland Cement 10.00 bags 230.00
Tile Grout 10.00 bags 140.00
Tile Adhesive 10.00 bags 450.00
Tiles Trim PVC 8.00 pc 95.00
TOTAL COST P

XII. PAINTING WORKS

Materials: Quantity Unit Unit Cost
Concrete Neutralizer 2.00 gal 550.00
 Premium Acrylic Latex Primer 20.00 gal 595.00
Premium Acrylic Latex Gloss/Semi-gloss 40.00 gal 345.00
Power Putty 8.00 ltr 450.00
Premium Acrylic Latex Primer 6.00 gal 670.00
Premium Acrylic Latex Flay 8.00 gal 650.00
Epoxy/Easy Tile Body Filler 3.00 ltr 490.00
Epoxy Primer 2.00 ltr 550.00
Interior/exterior Wood Primer 2.00 gal 550.00
Interior Semi-gloss Enamel 4.00 gal 680.00
Paint Thinner 2.00 gal 280.00
Epoxy/Easy Tile Body Filler 2.00 ltr 480.00
Epoxy Primer 3.00 ltr 480.00
Tinting Color Latex 8.00 pint 160.00
Tinting Color Oil 8.00 pint 160.00
Sand Paper 50.00 pc 15.00
Paint Roller Tray 4.00 pc 180.00
Paint Roller Foam 8.00 pc 150.00
Paint Brush 4.00 pc 75.00
TOTAL COST P

Prepared by:

RICARDO S. SAPONG
Civil Engineer
 Cost
6,000.00
450.00
190.00

3,072.00
2,264.00
1,584.00
6,920.00
13,560.00

Cost
3,500.00
1,440.00
2,000.00
6,000.00
1,700.00
1,000.00
350.00
1,600.00
950.00
18,540.00

24,000.00
24,000.00

Cost
2,100.00
19,040.00

15,120.00
13,440.00
6,000.00
 2,700.00
900.00

28,000.00

32,200.00
6,600.00
8,800.00

134,900.00

31,276.00
44,850.00
11,400.00
1,020.00
27,580.00
380.00
116,506.00

Cost
1,400.00
7,000.00
1,400.00
9,800.00

5,000.00
12,500.00
2,500.00
20,000.00

16,200.00
10,800.00
9,900.00
5,000.00
3,000.00
6,000.00
50,900.00

9,120.00
 14,000.00
950.00
1,710.00
4,590.00
30,370.00

16,610.00
8,560.00
2,010.00
790.00
420.00
100.00
28,490.00
139,560.00

Cost
17,550.00
2,520.00
40,500.00
3,000.00
1,800.00
750.00
2,000.00
38,664.00
13,800.00

120,584.00

Cost
33,040.00
2,142.00
4,480.00
864.00
2,300.00
1,400.00
4,500.00
760.00
49,486.00

Cost
1,100.00
 11,900.00
13,800.00
3,600.00
4,020.00
5,200.00
1,470.00
1,100.00
1,100.00
2,720.00
560.00
960.00
1,440.00
1,280.00
1,280.00
750.00
720.00
1,200.00
300.00
54,500.00
Project Title: Construction of Engr.Gilliane B. Sapong Residential Building
Project Location: Ramona Subdivision, Napolan, Pagadian City
Owner: Gilliane B. Sapong

SUMMARY OF ESTIMATES

I. LAY-OUT & EXCAVATION 13,560.00

II. FORMWORKS & SCAFFOLDING 18,540.00
III. EMBANKMENT 24,000.00
IV. REINFORCED CONCRETE WORKS 134,900.00
V. MASONRY WORKS 116,506.00
VI. CARPENTRY WORKS 139,560.00
VII. ROOFING WORKS 120,584.00
VIII. TILING & FLOOR FINISHING WORKS 49,486.00
IX. PAINTING WORKS 54,500.00

TOTAL 671,636.00
30% Labor 201,490.80

GRAND TOTAL P 873,126.80

Prepared by:

RICARDO S. SAPONG
Civil Engineer
Project Title: Construction of Engr.Gilliane B. Sapong Residential Building
Project Location: Ramona Subdivision, Napolan, Pagadian City
Owner: Gilliane B. Sapong

Detailed Construction Estimates

ELECTRICAL WORKS

I. WIRES & CABLES: Quantity Unit Unit Cost Cost

8 mm THHN / COPPER WIRE
2
30.00 m 65.00 1,950.00
Circuit 2
3.5 mm - THHN / COPPER WIRE
Breaker 2.00 rolls 4,100.00 8,200.00
Circuit
15
2.0 @
mm2 THHN / COPPER WIRE 2.00 rolls 3,000.00 6,000.00
Breaker-
240V, 2P,
II. 20 @ & DISCONNECT SWITCH:
PANEL BOARDS
12 Kaig
240V,2P,
Center
(Lights Main Panel Board (Bolt on 1.00 set 850.00 850.00
12 Kaig&
Outlets) 1.00 set 1,400.00 1,400.00
(For
Switches
) 2.00 set 1,400.00 2,800.00

III. LIGHTING FIXTURES & ACCESSORIES:

21 W T8 Led Flourescent Tube Stra 7.00 pc 600.00 4,200.00
15 W Led Bulb 8.00 pc 250.00 2,000.00
IV. SWITCH & CONVINIENCE OUTLET:
250V, Convinience Outlet 16.00 pc 120.00 1,920.00
250V, 30A, Switch (SINGLE) 4.00 pc 80.00 320.00
250V, 30A, Switch (DOUBLE) 3.00 pc 160.00 480.00
250V, 30A, Switch (TRIPLE) 4.00 pc 160.00 640.00
VI. PIPES/CONDUIT & FITTINGS
Mold Flex 30.00 m 75.00 2,250.00
Mold Flex 2.00 rolls 50.00 100.00
Junction Box 20.00 pc 55.00 1,100.00
Utility Box 25.00 pc 65.00 1,625.00
Entrance Cap 1.00 pc 75.00 75.00
Rigid Steel Conduit 2.00 pc 180.00 360.00
VII. CONSUMABLES
Electrical Tape 3.00 pc 80.00 240.00
#14 G.I. Wire 4.00 kg 78.00 312.00

TOTAL 36,822.00
30% Labor 11,046.60

TOTAL COST P 47,868.60

Prepared by:

RICARDO S. SAPONG
Civil Engineer
Project Title: Construction of Engr.Gilliane B. Sapong Residential Building
Project Location: Ramona Subdivision, Napolan, Pagadian City
Owner: Gilliane B. Sapong

Detailed Construction Estimates

PLUMBING ESTIMATE

I. FIXTURES & APPERTANCES:

Water Closet w/ Fittings & 2.00 set 3,950.00
Lavatory w/ Fittings
Stainless Counter Sink(.50x.80) 1.00 set 700.00
Stainless Faucet 2.00 set 180.00
1/2 Faucet 2.00 set 120.00
Stainless Floor Drain 3.00 pc 95.00
Soap & Tissue Holder 2.00 pc 125.00
II. CLEAN WATER LINE PIPES & FITTINGS:
1/2" x 4' PPR Pipe PN20 (For Hot & Cold) 8.00 pc 220.00
1/2" PPR Coupling 4.00 pc 60.00
1/2" PPR Subow w/ Thread 16.00 pc 75.00
PPR Tee 6.00 pc 85.00
PPR End Plug 2.00 pc 95.00
PPR Stop Globe Valve 1.00 pc 250.00
Check Valve 1.00 pc 200.00
III. WASTE WATER LINE PIPES & FITTINGS:
4" Ø PVC Sanitary Pipe 6.00 pc 1,200.00
2" Ø PVC Sanitary Pipe 7.00 pc 600.00
PVC Wye 4" Ø 5.00 pc 185.00
PVC Elbow 4" Ø x 45o 3.00 pc 225.00
PVC Clean-out 4"Ø w/ Cover 3.00 pc 150.00
PVC Wye 4" Ø x 2"Ø 3.00 pc 180.00
PVC Elbow 4" Ø x 90o 8.00 pc 120.00
PVC Tee 2"Ø x 2"Ø 4.00 pc 100.00
PVC P-Trap 2"Ø 3.00 pc 120.00
PVC Solvent Cement 2.00 pc 200.00

TOTAL
30% Labor

TOTAL COST P

Prepared by:
RICARDO S. SAPONG
Civil Engineer
 7,900.00

700.00
360.00
240.00
285.00
250.00

1,760.00
240.00
1,200.00
510.00
190.00
250.00
200.00

7,200.00
4,200.00
925.00
675.00
450.00
540.00
960.00
400.00
360.00
400.00

30,195.00
9,058.50

39,253.50