Project: Proposed Renovation and Addition of a One-Storey Residential Building

Owner: Sps. Rodolfo And Concordia Acar

Location: Poblacion, Tagbilaran City, Bohol
Date: March 11, 2019

Project Cost Estimates

Item Description Quantity Prices unit Amount
Site Works
Excavation
- Column Footing 20 1,500.00 cu.m 30,000.00
-Wall Footing 10 1,500.00 cu.m 15,000.00
-Tambak/ Lime stone 20 400.00 cu.m 8,000.00
-Labor for Site Clearing and Tampering 30,000.00

Soil Poisoning (LENTREK T) 1 5,000.00 lot 5,000.00

Total ₱88,000.00

Forms and Scafoldings

- 1 1/2" sched. 20 G. I. Pipe 150 560.00 length 84,000.00
-Fixed Scaffolding Clamp (1 1/2"ᴓ) 200 57.00 shts 11,400.00
-Freewell Scaf. Clamp(1 1/2"ᴓ) 150 63.00 shts 9,450.00
-1/2" Phenolic Board 6 670.00 shts 4,020.00
-Coco Lumber 2"x3"x10' 100 121.00 length 12,100.00
-Coco Lumber 2"x2"x10' 100 82.50 length 8,250.00
-Common Wire Nails No. 2" 5 56.00 kgs 280.00
-Common Wire Nails No. 3" 10 53.00 kgs 530.00
-Common Wire Nails No. 4" 10 50.00 kgs 500.00
-Concrete Nails No. 3" 5 79.00 kgs 395.00
Material Cost: 130,925.00
labor cost: 58,916.25
Total ₱189,841.25

Ground Floor
Reinforced Concrete Works
A. Column Footing
-Cement (Portland) 40 273.00 bags 10,920.00
-Sand 2 1,400.00 cu.m 2,800.00
-Gravel 4 1,400.00 cu.m 5,600.00
-16mmØ def. bar 36 362.00 lgth 13,032.00
- tie Wire 2.5 67.00 kgs 167.50

B. Column
-Cement (Portland) 58 273.00 bags 15,834.00
-Sand 3 1,400.00 cu.m 4,200.00
-Gravel 6 1,400.00 cu.m 8,400.00
-16mmØ def. bar 144 362.00 lgth 52,128.00
-10mmØ def. bar 184 153.00 lgth 28,152.00
- tie Wire 12 67.00 kgs 804.00

C. Wall Footing
-Cement 11 273.00 bags 3,003.00
-Sand 0.5 1,400.00 cu.m 700.00
-Gravel 1 1,400.00 cu.m 1,400.00
-10mmØ def. bar 16 153.00 lgth 2,448.00
- tie Wire 1 67.00 kgs 67.00

D. Beam
-Cement 33 273.00 bags 9,009.00
-Sand 1.8 1,400.00 cu.m 2,520.00
-Gravel 3.6 1,400.00 cu.m 5,040.00
-16mmØ def. bar 70 362.00 lgth 25,340.00
-10mmØ def. bar 70 153.00 lgth 10,710.00
- tie Wire 11 67.00 kgs 737.00

E. Slab on Grade (Ground Flooring)

-Cement 70 273.00 bags 19,110.00

Page 1 of 5
-Sand 4.25 1,400.00 cu.m 5,950.00
-Gravel 8.5 1,400.00 cu.m 11,900.00
-10mmØ def. bar 78 153.00 lgth 11,934.00
- tie Wire 4.5 67.00 kgs 301.50

F. Stairs
-Cement 30 273.00 bags 8,190.00
-Sand 2 1,400.00 cu.m 2,800.00
-Gravel 4 1,400.00 cu.m 5,600.00
-12mmØ def. bar 40 202.00 lgth 8,080.00
- tie Wire 2 67.00 kgs 134.00

Material Cost: 277,011.00

labor cost: 124,654.95
Total ₱401,665.95

Second Floor
Reinforced Concrete Works
Floor Slab (Second Floor)
-Cement 70 273.00 bags 19,110.00
-Sand 4.25 1,400.00 cu.m 5,950.00
-Gravel 8.5 1,400.00 cu.m 11,900.00
-10mmØ def. bar 78 153.00 lgth 11,934.00
- tie Wire 4.5 67.00 kgs 301.50
-Steel Deck 1 53,250.00 lot 53,250.00

Roof Beam
-Cement 28 273.00 bags 7,644.00
-Sand 1.55 1,400.00 cu.m 2,170.00
-Gravel 3.1 1,400.00 cu.m 4,340.00
-16mmØ def. bar 43 362.00 lgth 15,566.00
-10mmØ def. bar 57 153.00 lgth 8,721.00
- tie Wire 10 67.00 kgs 670.00

Canopy Slab (Second Floor)

-Cement 20 243.00 bags 4,860.00
-Sand 1 1,400.00 cu.m 1,400.00
-Gravel 2 1,400.00 cu.m 2,800.00
-10mmØ def. bar 11 153.00 lgth 1,683.00
- tie Wire 1 67.00 kgs 67.00

Material Cost: 152,366.50

labor cost: 68,564.93
Total ₱220,931.43

Masonry Works
A. Exterior and Interior Wall
-4" thick Concrete Hollowblocks 3850 14.00 pcs. 53,900.00
-Cement 16 243.00 bags 3,888.00
-Sand 1.3 1,400.00 cu.m 1,820.00
-10mmØ def. bar 261 153.00 lgth 39,933.00
- tie Wire 14 67.00 kgs 938.00

Material Cost: 100,479.00

labor cost: 45,215.55
Total ₱145,694.55

Cement Plastering
A. Exterior and Interior Walling
-Cement 159 243.00 bags 38,637.00
-Sand 13.2 1,400.00 cu.m 18,480.00
-Sahara 30 30.00 packs 900.00

Material Cost: 58,017.00

labor cost: 29,008.50
Total ₱87,025.50

Page 2 of 5
Steel Trusses
-1 1/2"x3/16" Angle Bars 20 465.00 length 9,300.00
-2"x3/16" Angle Bars 18 430.00 length 7,740.00
-2"x3"x1.2mm C-Purlins 30 635.00 length 19,050.00
-1"x3/16" Angle Bars 18 418.00 bags 7,524.00
-10mmØ def. bar 10 153.00 lgth 1,530.00
-Welding Rod(Electrode) 15 2,860.00 box 42,900.00
-Cut off Blade 2 190.00 cu.m 380.00
-Assorted Paint Brush 3 28.00 cu.m 84.00
-Red Oxide with Catalyst 3 716.00 lgth 2,148.00
- Lacquer Thinner 2 374.00 kgs 748.00
Material Cost: 91,404.00
labor cost: 45,702.00
Total: ₱137,106.00

Pre-fabricated Color Roofing

-Long Span Colored Roof & Accessories 1 50,000.00 lot 50,000.00
Labor & Materials
Total: ₱50,000.00

Ceiling
-PVC Ceiling 10 467.00 length 4,670.00
-PVC Wall Angle 12 31.00 pcs. 372.00
-Hardiflex board(4'x8'x1/4") 50 485.00 shts 24,250.00
-Wall Angle (10' long) 35 59.00 length 2,065.00
-Double Furring (10' long) 50 117.00 length 5,850.00
-C-channel (10' long) 50 99.00 piece 4,950.00
-Double Furring Clip 1000 6.00 piece 6,000.00
-Concrete Nails #1 6 79.00 kg. 474.00
-Blind Revits 3 273.00 box 819.00
-Hardiflex Screw 2000 1.00 piece 2,000.00
Material Cost: 51,450.00
labor cost: 23,152.50
Total ₱74,602.50

Carpentry Works
A. Doors with Jamb and Hardwares
-Wooden Panel Door 5 4,560.00 set 22,800.00
-Wooden Door Jamb 5 1,923.00 set 9,615.00
-PVC Door 3 2,600.00 set 7,800.00
-Door Hinges 16 550.00 set 8,800.00
-Door Knob 8 800.00 set 6,400.00
-Assorted Common Nails 10 56.00 kg. 560.00

Material Cost: 55,975.00

labor cost: 25,188.75
Total ₱81,163.75

Sliding Glass Door and Windows (One-Sky Frame)-Refer to the drawing

(Lumpsum incuding materials & installation)
-Frame, Glass and Accessories 1 50,000.00 lot 50,000.00

Total ₱50,000.00

Tile Works
-Bedrooms
-60x60cm Ceramic Tiles 145 200.00 piece 29,000.00
-Stairs
-60x60cm Ceramic Tiles 30 200.00 piece 6,000.00
-Dining, Kitchen and Living Area
-60x60cm Ceramic Tiles 125 200.00 piece 25,000.00
-Balcony
-40x40cm Ceramic Tiles 90 100.00 piece 9,000.00
-Toilet and Bath and Public CR
-.30x.30mts. Cer. Tiles (flooring) 95 50.00 piece 4,750.00
-0.60x0.30mts. Cer. Tiles (walling) 140 200.00 piece 28,000.00
-Tile Grout 77 72.00 packs 5,544.00

Page 3 of 5
-Tile Trimmer (for T&B walling) 8 45.00 pcs. 360.00
-Stair Nosing 5 550.00 length 2,750.00
-Cement 40 243.00 bags 9,720.00
-Tile Adhesive 20 282.00 bags 5,640.00
-Sand 3 1,400.00 cu.m. 4,200.00

Material Cost: 94,964.00

labor cost: 47,482.00
Total ₱142,446.00

Painting Works
A. Masonry Painting Works
-Boysen Plexibond 3 770.00 gal. 2,310.00
for Water Proofing (Fire Wall)
-Skimcoat 13 420.00 bag 5,460.00
-Acrytex Primer White 13 752.00 gal. 9,776.00
-Masonry Putty 13 287.00 gal. 3,731.00
-Body Filler 13 535.00 gal. 6,955.00
-Boysen Semi-Gloss Latex 13 800.00 gal. 10,400.00
- Assorted Roller Paint 5 69.00 pc. 345.00
-Assorted Paint Brush 5 45.00 pc. 225.00
-Sand Paper #80 50 18.00 sht. 900.00
-Sand Paper #150 50 18.00 sht. 900.00
- Masking Tape #2 10 39.00 roll 390.00

B. Ceiling Painting Works

-Flat Wall Latex Primer 8 850.00 gal. 6,800.00
-Flat Latex White 8 505.00 gal. 4,040.00
-Paint Reducer 8 378.00 gal. 3,024.00
-Paint Thinner 8 650.00 gal. 5,200.00
-Skimcoat 8 420.00 bag 3,360.00
-Non-sag Epoxy (Girder) 2 2,440.00 gal. 4,880.00
- Assorted Roller Paint 5 69.00 pc. 345.00
-Assorted Paint Brush 5 45.00 pc. 225.00
- Assorted Sand Paper 100 18.00 sht. 1,800.00
- Masking Tape #2 10 39.00 roll 390.00
- Joint Tape #2 5 120.00 roll 600.00
- Pain Tray 3 28.00 piece 84.00

Total Cost: ₱72,140.00

labor cost: 36,070.00
Total ₱108,210.00

Electrical Works
-Electrical Wirings and Accessories 1 50,000.00 lot 50,000.00
-Electrical Fixtures- Ceiling Lamp 21 500.00 set 10,500.00
with bulbs
-Labor Cost 1 50,000.00 lot 50,000.00
Total ₱110,500.00

Plumbing Works
Plumbing
- water closet 3 8,000.00 set (LP) 24,000.00
- lavatory 3 5,000.00 set (LP) 15,000.00
- faucet for lavatory 3 1,000.00 set (LP) 3,000.00
- shower fixtures 3 5,000.00 set (LP) 15,000.00
- floor drain 3 100.00 set 300.00
-exhaust fan 3 3,000.00 set (LP) 9,000.00
-piping & acc. (PPR Pipes for water line and Atlanta Pipes for San. Line) 50,000.00
Total Cost: ₱116,300.00

Building ₱1,725,645.68

Summary:
Total Amount:
Site Works 88,000.00
Form Works 189,841.25
Building 1,725,645.68

Page 4 of 5
 Total Cost: ₱ 2,003,486.93

Conforme:

SPS. RODOLFO AND CONCORDIA ACAR

Owner

Prepared by:
NICYLL H. COSMOD
Architect

Page 5 of 5