Project: SINGLE STOREY RESIDENCE Location: SAN JUAN BATANGAS, PHILIPPINES

Owner: MRS.MYRNA ANDAYA CORTEZ

Andaya Cortez
DESCRIPTION UNIT QTY. UNIT COST AMOUNT
NO.
I. FOUNDATION, CONCRETE COLUMNS, BEAMS AND
CONCRETE HOLLOW BLOCKS WALLS
Cement (Portland)
Wall Bag 200 250.00 50,000.00
Slab Fill Bag 530 250.00 13,250.00
Slab Bag 40 250.00 10,000.00
Column Bag 9 250.00 2,250.00
Washed Sand
Wall Cu. m. 10 1.500.00 15,000.00
Slab Fill Cu. m. 20 1.500.00 30,000.00
Slab Cu. m. 3 1.500.00 4,500.00
Column Cu. m. 1 1.500.00 1,500.00
Gravel or Crushed Stone
Wall Cu. m. 15 350.00 5,250.00
Slab Fill Cu. m. 40 350.00 14,000.00
Slab Cu. m. 5 350.00 1,750.00
Column Cu. m. 1 350.00 350.00
Earth Fill Cu. m. 23 700.00 16,100.00
CHB
CHB 4" (AREA= 30.078sqm) Pcs. 391 10.00 3,910.00
CHB 5" (AREA= 54.2sqm) Pcs. 704 12.00 8,448.00
Steel Reinforcing Bars Deformed
10mm x 6.00meters Piece 350 45.00 15,750.00
12mm x 6.00meters Piece 120 95.00 11,400.00
16mm x 6.00meters Piece 65 150.00 9,750.00
Wire No. 16 for Tying Kilo 30 30.00 900.00
Common Wire Nails: C.W. Nails 4’’ Kilo 10 60.00 600.00
C.W. Nails 3’’ Kilo 90 60.00 540.00
C.W. Nails 2’’ Kilo 90 80.00 720.00
C.W. Nails 1’’ Kilo 15 25.00 375.00
Concrete nails3’’ Pcs. 50 3.00 150.00
Concrete nails2’’ Pcs. 30 2.00 60.00
Sub-Total 219,000.00

II. ROOF FRAMING

Trusses/Purlins 140,000.00
III. ROOFING MATERIALS Sub-Total 140,000.00
Dura curb 0.40mm thk.
#36 Gutter
Ridge roll 0.40mm thk.
Spandrel with joist 40,000.00
Sub-Total 150,000.00
IV. PLUMBING PIPES AND FITTINGS
4"Ø P.V.C. Pipe Pcs. 2 760.00 1,520.00
4"Ø Clean Out Plug Pcs. 2 140.00 280.00
4" Coupling Pcs. 1 70.00 350.00
4"Ø Elbow Pcs. 1 100.00 100.00

Page 1 of 6
 Project: SINGLE STOREY RESIDENCE Location: SAN JUAN BATANGAS, PHILIPPINES
Owner: MRS.MYRNA ANDAYA CORTEZ
Andaya Cortez
2"Ø P.V.C. Pipe Pcs. 4 270.00 1,008.00
P.V.C. Solvent Liter 1 170.00 170.00
Septic tank L.S. 15,000.00
Sub-Total 18,500.00
WATER LINE
1/2"Ø P.V.C. Blue Pipe Pcs. 3 400.00 1,200.00
1/2"Ø Elbow 90 Degree Pcs. 9 70.00 630.00
1/2" x 2" Double Tee Pcs. 4 80.00 320.00
Coupling Pcs. 1 25.00 25.00
Teplen tape Pcs. 10 6.00 60.00
Gate valve Pcs. 2 915.00 1,800.00
Koyo check valve 1" Pcs. 1 750.00 750.00
pipe cutters Pcs. 1 220.00 220.00
Sub-Total 5,000.00
V. PLUMBING FIXTURES AND ACCESSORIES
Water Closet w/ Accessories (Phil. Standard) Set 2 3,000.00 6,000.00
Lavatories w/ Accessories Set 2 1,200.00 2,400.00
Shower Valve Pcs. 2 350.00 700.00
Shower Head Pcs. 2 350.00 700.00
Faucet (Wall Type) Pcs. 2 300.00 600.00
Soap Holder (Porcelain) Pcs. 2 300.00 600.00
Tissue Holder (Porcelain) Pcs. 2 250.00 500.00
Towel Bar (Stainless) Pcs. 2 250.00 500.00
Floor Drain (4" x 4") Pcs. 2 500.00 1,000.00
Hose Bibb Faucet Pcs. 2 100.00 200.00
Pcs. 2 200.00 400.00
Sub-Total 19,000.00
VI. CEILING, FLOORS AND OTHER INTERIOR WORKS
1). Ceiling
Single furring channel (0.80mm) Pcs. 80 130.00 10,400.00
3.5mm Hardiflex Pcs. 50 300.00 15,000.00
Double furring channel (0.80mm) Pcs. 4 170.00 6,800.00
Wall angle Pcs. 55 70.00 3,850.00
Carrying channel Pcs. 20 200.00 4,000.00
Blind rivets (5/32x5/8") Pcs. 500 1.00 500.00
Metal w-clif Pcs. 180 10.00 1,800.00
#16 G.I tie wire Kegs 12 80.00 960.00
Sanding paper # 100 L.F. 12 40.00 480.00
3). Wood Mouldings (Mat Wood)
Wood Cornice 3"x10' Pcs. 12 200.00 2,400.00
Wood Stain (Mahogany/Equivalent) Bottle 2 90.00 180.00
4). Door Jambs
2"x5"x10' Apitong/Tanguile, KD---1 Pcs. Bd. Ft. 18 70.00 1,260.00
2"x5"x8' Apitong/Tanguile, KD---2 Pcs. Bd. Ft. 36 70.00 2,250.00
Sub-Total 50,000.00
FINISHING WORK/ TILE WORKS
1). Room 1, 2 (AREA = 7.60 sq. m.)
Ceramic Floor Tiles (400mm x 400mm) Pcs. 38 65.00 2,470.00
Tile Grout Kilos 2 50.00 100.00
Cement (Portland) Bags 2 200.00 400.00
3). Comfort Rooms (AREA = 2.10 sq. m.)
Page 2 of 6
 Project: SINGLE STOREY RESIDENCE Location: SAN JUAN BATANGAS, PHILIPPINES
Owner: MRS.MYRNA ANDAYA CORTEZ
Andaya Cortez
Ceramic Floor Tiles (200mm x 200mm) Pcs. 20 15.00 300.00
Tile Grout Kilos 1 50.00 50.00
Cement (Portland) Bags 1 200.00 200.00
6). Living Area (AREA = 15.20 sq. m.)
Ceramic Floor Tiles (400mm x 400mm) Pcs. 38 50.00 1,900.00
Tile Grout Kilos 2 100.00 200.00
Cement (Portland) Bags 1 200.00 200.00
7).Veranda (AREA = 7.00 sq. m.)
Ceramic Floor Tiles (400mm x 400mm) Pcs. 17 50.00 875.00
Tile Grout Kilos 2 50.00 100.00
Cement (Portland) Bags 1 200.00 200.00
Sub-Total 7,000.00
VII. ELECTRICAL MATERIALS
Panel boards:
24 Holes Set 1 4,500.00 4,500.00
Main breaker
175AT, 240V, 2P Set 1 3,000.00 3,000.00
TW Wire #14 (Stranded) LM. 60 10.00 600.00
TW Wire #12 (Stranded) LM. 40 15.00 600.00
TW Wire #4 (Stranded) LM. 30 70.00 2,100.00
One Gang Switch w/ Cover Set 2 36.00 72.00
Two Gang Switch Set 2 54.00 108.00
Three Gang Switch Set 1 75.00 75.00
Utility Box (Neltex) Pcs. 14 30.00 420.00
Junction Box (Neltex) Pcs. 10 30.00 300.00
Two Gang conv. Outlet Pcs. 7 210.00 1,470.00
Water heater Outlets Set 2 280.00 560.00
Weatherproof Outlets Set 2 275.00 550.00
ACU outlet Set 2 135.00 270.00
Sub-Total 15,000.00

Page 3 of 6
 Project: SINGLE STOREY RESIDENCE Location: SAN JUAN BATANGAS, PHILIPPINES
Owner: MRS.MYRNA ANDAYA CORTEZ
Andaya Cortez
VIII. DOORS, WINDOWS AND ACCESSIRIESS
(D-1)- 800 x 2100mm Aluminum Panel Clear Glass Door Set 1 5,000.00 5,000.00
(D-2)- 800 x 2100mm Panel Door(Tanguile) Set 2 5,000.00 10,000.00
(D-3)- 700 x 2100mm PVC Door w/ door Jamb Set 2 1,900.00 3,800.00
(W-1)-3800 x 1200mm Wood Casement Wdo. Set 1 1,800.00 1,800.00
Frame (Glass1/8" Thk.)
(W-2)-1400 x 1200mm Wooden louvres Wdo. Set 4 530.00 2,120.00
Wood. Frame (Glass1/8" Thk.)
(W-3)-600 x 600mm Alumi. Awning Wdo. Set 2 3,100.00 6,200.00
Alum. Frame (Glass1/8" Thk.) 30,000.00
Sub-Total 58,920.00

IX. PAINTING MATERIALS

Exterior Wall
Primer Flat Latex Gals. 2 500.00 1,000.00
Topcoat Latex Gals. 2 1,200.00 2,400.00
Sand paper#36 Ft. 10 60.00 120.00
Sand paper#80 Ft. 15 45.00 675.00
Interior Wall
Primer Flat Latex Gals. 2 500.00 1,000.00
Topcoat Latex Gals. 2 1,200.00 2,400.00
Concrete putty Gals. 2 280.00 560.00
Sand paper#36 Ft. 25 60.00 120.00
Sand paper#80 Ft. 2 45.00 1,125.00
Sand paper#180 Ft. 50 15.00 750.00
Exterior Ceiling
Primer Flat Latex Gals. 2 500.00 1,000.00
Topcoat Latex Gals. 2 1,200.00 2,400.00
Interior Ceiling
Primer Flat Latex Gals. 2 500.00 1,000
Topcoat Latex Gals. 2 1,200 2,400.00
Paint Brush Pcs. 6 220.00 1,320.00
Paint Roller Pcs. 6 250.00 1,500.00
Sub-Total 19,800.00

X. MISCELLANEOUS MATERIALS
Excluding Closets & Over-Hang Cabinets 20,000.00

Page 4 of 6
 Project: SINGLE STOREY RESIDENCE Location: SAN JUAN BATANGAS, PHILIPPINES
Owner: MRS.MYRNA ANDAYA CORTEZ
Andaya Cortez

SUMMARY COST ESTIMATE FOR MATERIALS, LABOR

AND OTHER CONSTRACTION EXPENSES

1.FOUNDATION,CONCRETE COLUMNS, BEAMS

AND CONCRETE HOLLOW BLOCKS WALL P 219,000.00
2. ROOF FRAMING P 140,000.00
3. ROOFING MATERIALS P 150,000.00
4. PLUMBING PIPES AND FITTINGS P 23,500.00
5. PLUMBING FIXTURES AND ACCESSORIES P 19,000.00
6. CEILINGS, PARTITIONS,FLOORS
AND OTHER INTERIOR WORKS P 57.000.00
7. ELECTRICAL MATERIALS P 15,000.00
8. DOORS,WINDOWS AND ACCESSORIES P 58,920.00
9. PAINTING MATERIALS P 19,800.00
10.MISECELLANEUS MATERIALS(30%) P 210,666.00

ITEM I. ESTIMATED COST OF MATERIALS P 912,886.00

ESTIMATED COST OF LABOR P 319,510.00
P 1,232,396.00
ITEM II. ADD-ON
OVERHEAD/CONTINGENCIES/MARK-UP OCM(10% OF TDC) P 123,239.60
VAT(12% of TDC and OCM) P 162,676.272
P 285,915.872

ITEM III. TOTAL CONSTRUCTION COST ( ITEM I. and ITEM II) P 1,518,311.872

The above items comprise the estimated expenses for material and labor applied.
Directly in the construction of the building. If the work would be undertaken by a contractor,
the indirect cost shown below should also be taken into
account in projecting the total funding required for the completion of the project.

Prepared by: Approved:

________________________ MS. MYRNA ANDAYA CORTEZ

ARCHITECT OWNER

_________________________ ___________________________
DATE DATE

Page 5 of 6