PROPOSED SINGLE-STOREY RESIDENTIAL BUILDING

SHELAH T. CATURZA BS ARCH 4B

PROJECT CONSTRUCTION ESTIMATE

MATERIALS LABOR TOTAL

ITEM PARTICULARS QTY. UNIT
U.M.C TOTAL U.L.C TOTAL DIRECT COST
II. GENERAL REQUIREMENTS 1 Lot 76,000.00 76,000.00
1 Mobilization/ Demobilization 1 Lot - 8,000.00
2 Clean Up/Hauling 1 Lot - 12,000.00
3 Temporary Facilities/ Barracks 1 Lot - 7,000.00
4 Power and Water Consumption 4 mos - 6000 24,000.00
5 As-Built Construction Plans 1 Lot - 25,000.00
III. EARTHWORKS 17,403.50 21,734.10 39,137.60
1 Excavation 29.091 cu.m. 450 13,090.95
2 Backfilling 17.53 sq.m 450 7,888.50
Coarse Sand 10.52 cu.m 750.00 7,890.00
G 1 Crushed Gravel 7.01 cu.m 1,350.00 9,463.50
3 Lay-out & Staking 50.31 sq.m. 15.00 50.00 15 754.65
III STRUCTURAL WORKS 944,543.05 418,998.02 1,363,541.07
A. (job mixed) 12.56 cu.m 150,480.00 60,192.00 210,672.00
1 Floor Slab
Slab on fill (Class B - 1:2 1/2: 5) 2.33 cu.m
2 Column Footing (Class A - 1:2:4) 1.58 cu.m.
3 Wall Footings (Class A - 1:2:4) 2.4 cu.m.
4 Column (Class A - 1:2:4) 1.43 cu.m.
5 Beams (Class A - 1:2:4)
Footing tie beam 1.98 cu.m

Roof beam 2.47 cu.m

Kitchen Counter (Class B - 1:2 1/2:5) 0.37 cu.m

- Portland Cement 40 kls 372 bags 240.00 89,280.00

- Fresh Sand 18 cu.m 700.00 12,600.00
- 3/4" dia. Gravel or Crushed 36 cu.m 1,350.00 48,600.00
Stones
B. REBAR WORKS 6,878.53 kgs. 251,836.00 202,965.90 454,801.90
B.1 Footing. Beams, Coloumns 5715.87 kgs.

16mm 4732.15 kgs. 30 141,964.50

10mm 983.72 kgs. 30 29,511.60
1 Column, Column Footing and wall
footing
- 16mm dia. x 6.0m RSB (Grade
40) 88 pcs 380.00 33,440.00
- 10mm dia. x 6.0m RSB (Grade
33) 148 pcs 120.00 17,760.00
2 Beams
- 16mm dia. x 6.0m RSB (Grade 449
40) pcs 380.00 170,620.00
- 10mm dia. x 6.0m RSB (Grade 168
30) pcs 120.00 20,160.00
3 Ga #16 GI Tying wire 39.7 kgs. 80.00 3,176.00
B.2 Slabs 1049.66 kgs.
10mm 1049.66 kgs. 30 31,489.80
1 Ground Floor
- 10mm dia. x 6.0m RSB (Grade 51
33) pcs 120.00 6,120.00
2 Ga #16 GI Tying wire 7 kgs. 80.00 560.00
C. FORMWORKS & SCAFFOLDING 113 sq.m 50,850.00 20,340.00 71,190.00
 PROPOSED SINGLE-STOREY RESIDENTIAL BUILDING
SHELAH T. CATURZA BS ARCH 4B

D. MASONRY WORKS 225,568.00 29,176.50 254,744.50

1 CHB BLOCK, Ordinary 194.51 sq.m. 150 29,176.50
Ground floor 194.51 sq.m

- 6"thk. Ordinary CHB 5116 pcs 18.00 92,088.00

- Portland Cement 40 kls 192 bags. 240.00 46,080.00
- Fine Sand 54 cu.m. 700.00 37,800.00
- 10mm dia. x 6.0.m RSB 300 pcs. 120.00 36,000.00
- Ga. #16 GI Tying wire 170 kilo 80.00 13,600.00

E. ROOF FRAMING 23,036.00 9,214.40 32,250.40

Angular bar, 1/4" x 2" x 2", 6mtrs 16 pcs 620.00 9,920.00
C Purlins, 2" x 3", Guage 16 15 pcs 520.00 7,800.00
Consumables (Bolts, welding rod, 1 lot
etc.) 5,316.00

F. ROOFING WORKS 242,773.05 97,109.22 339,882.27

Guage 26 G.I Corrugated Sheet 212.48 sq.m 450.00 95,616.00
Guage 26 G.I Flushing 208.46 ln.m 375.00 78,172.50
Fascia Board 24 pcs 300.00 7,200.00
Sealant 32 pcs 180.00 5,760.00
Consumables 1 lot 56,024.55

IV. ARCHITECTURAL FINISHES 554,719.51 288,138.00 842,857.51

A. WALL FINISHES 153.2 sq.m. 54,460.00 230 35,236.00 89,696.00

- Plastering - Plain Cement Finish (2-

side wall)

Ground floor (Class B mixture) 153.2 sq.m

- Portland Cement 40 kls 127 bags 240.00 30,480.00

- Skimcoat (20kls) 37 bags 440.00 16,280.00

-Fine Sand 11 cu.m. 700.00 7,700.00
B. TILING #REF! sqm 190,271.11 67,531.20 257,802.31
1 GROUND FLOOR 185 sq.m

Porch 5 sqm 330 1,650.00

- 300x300mm ceramic tile 66 pcs 70.00 4,588.89
Living-Dining-Kitchen 56.93 sqm 330 18,786.90
- 600x600mm polished tiles 176 pcs 160.00 28,182.22
Bedroom 01 12.6 sqm 330 4,158.00
- 600x600mm polished tiles 47 pcs 160.00 7,520.00

Bedroom 02 12.6 sqm 330 4,158.00

- 600x600mm Polished tiles 0 pcs 160.00

Comfort Room (floor) 2.88 sqm 330 950.40

- 300x300mm ceramic tiles 42 pcs 160.00 6,720.00

Comfort Room (wall) 10.13 sqm 330 3,342.90

- 300x600mm ceramic tile 123 pcs 70.00 8,578.89

Master Bedroom - Closet 23.2 sqm 330 7,656.00

 PROPOSED SINGLE-STOREY RESIDENTIAL BUILDING
SHELAH T. CATURZA BS ARCH 4B

- 600x600mm Polished tiles 79 pcs 160.00 12,711.11

Masters T&B (floor) 4.16 sqm 330 1,372.80

- 300x300mm ceramic tiles 61 pcs 70.00 4,285.56

Masters T&B (wall) 13.84 sqm 330 4,567.20

- 300x300mm ceramic tiles 169 pcs 70.00 11,814.44

Bedroom 02 7.99 sqm 330 2,636.70

- 600x600mm Polished tiles 34 pcs 160.00 5,471.11

Common T&B (floor) 3.5 sqm 330 1,155.00

- 300x300mm ceramic tiles 54 pcs 70.00 3,772.22

Common T&B (wall) 11.64 sqm 330 3,841.20
- 300x300mm ceramic tiles 144 pcs 70.00 10,103.33
Music Room 11.25 sqm 330 3,712.50
- 300x300mm ceramic tiles 131 pcs 70.00 9,170.00
Lanai 6.42 sqm 330 2,118.60
- 600x600mm ceramic tiles 30 pcs 160.00 4,773.33
2 EXTERIOR WALL ACCENT 15 sq.m
Wall Accent - Wood design 22.5 sq.m 330 7,425.00
- 200x800mm Wood tile planks 140 pcs 280.00 39,200.00
- Portland Cement 40kls 64 bags 240.00 15,360.00
- Tile Adhesive 32 bags 270.00 8,640.00
- Fine sand 3 cu.m. 700.00 2,100.00
- Tile Grout 2kg 4 bags 60.00 240.00
- Cutting disc 8 pcs 880.00 7,040.00
C. CEILING WORKS #REF! sq.m 27,470.00 35,094.50 62,564.50
1 Porch - Living - Dining - Kitchen 40.01 sq.m 12,635.00 350 14,003.50 26,638.50
- Double furring, .35mm x 5m 32 pcs 95.00 3,040.00
- Single furring, .35mm x 5m 5 pcs 75.00 375.00
- Carrying channel 17 pcs 100.00 1,700.00
- Wall angle, 3mtrs 10 pcs 80.00 800.00
- Gypsum Boards, 9mm x 1.2 x
2.4m 21 pcs 320.00 6,720.00
2 Bedroom 1 12.6 sq.m 3,300.00 350 4,410.00 7,710.00
- Double furring, .35mm x 5m 9 pcs 95.00 855.00

- Single furring, .35mm x 5m 3 pcs 75.00 225.00

- Carrying channel 5 pcs 100.00 500.00
- Wall angle, 3mtrs 11 pcs 80.00 880.00

- Gypsum Boards, 9mm x 4 x 8m 6 pcs 320.00 1,920.00

3 T&B 2.88 sq.m 1,245.00 350 1,008.00 2,253.00
- Double furring, .35mm x 5m 2 pcs 95.00 190.00

- Single furring, .35mm x 5m 1 pcs 75.00 75.00

- Carrying channel 1 pcs 100.00 100.00
- Wall angle, 3mtrs 3 pcs 80.00 240.00
- Gypsum Boards, 9mm x 1.2 x
2.4m 2 pcs 320.00 640.00
4 Bedroom 2 12.6 sq.m 1,420.00 350 4,410.00 5,830.00

- Double furring, .35mm x 5m 4 pcs 95.00 380.00

 PROPOSED SINGLE-STOREY RESIDENTIAL BUILDING
SHELAH T. CATURZA BS ARCH 4B

- Single furring, .35mm x 5m 1 pcs 75.00 75.00

- Carrying channel 3 pcs 100.00 300.00

- Wall angle, 3mtrs 2 pcs 80.00 160.00

- Gypsum Boards, 9mm x 1.2 x
2.4m 3 pcs 320.00 960.00
5 Master Bedroom 19.2 sq.m 4,600.00 350 6,720.00 11,320.00
- Double furring, .35mm x 5m 12 pcs 95.00 1,140.00

- Single furring, .35mm x 5m 4 pcs 75.00 300.00

- Carrying channel 6 pcs 100.00 600.00
- Wall angle, 3mtrs 8 pcs 80.00 640.00
- Gypsum Boards, 9mm x 1.2 x
2.4m 6 pcs 320.00 1,920.00
6 Closet - Master T&B 6.56 sq.m 2,000.00 350 2,296.00 4,296.00

- Double furring, .35mm x 5m 6 pcs 95.00 570.00

- Single furring, .35mm x 5m 2 pcs 75.00 150.00

- Carrying channel 4 pcs 100.00 400.00
- Wall angle, 3mtrs 4 pcs 80.00 320.00
- Gypsum Boards, 9mm x 1.2 x
2.4m 4 pcs 320.00 1,280.00
7 Lanai 6.42 sq.m 2,270.00 350 2,247.00 4,517.00
- Double furring, .35mm x 5m 5 pcs 95.00 475.00
- Single furring, .35mm x 5m 1 pcs 75.00 75.00
- Carrying channel 2 pcs 100.00 200.00
- Wall angle, 3mtrs 3 pcs 80.00 240.00
- Gypsum Boards, 9mm x 1.2 x
2.4m 4 pcs 320.00 1,280.00

D. PAINTING 135,578.40 116,567.00 279,734.00

A. INTERIOR WALLS 198.42 sqm 28,148.40 220 43,652.40 71,800.80
Permacoat™ Latex Paint
- Neutralizer
(Masonry Neutralizer 44) 1 gal 360.00 360.00
- Primer
(Permacoat Flat Latex 701) 10 gal 510.00 5,100.00
- Full Putty (*Masonry Putty
7311) 17 gal 320.00 5,440.00
- Spot Putty (*Masonry Putty
7311) 11 gal 320.00 3,520.00
Topcoat
(Permacoat Latex 701/715/710) 16 gal 610.00 9,760.00

Miscellaneous-thinner, sundries,
tape, sandpaper,pan, rollers,
brushes,etc. 1 lot 3,968.40
B CEILING 185 sqm 14,410.00 220 40,700.00 55,110.00
Permacoat™ Latex Paint
- Primer
(Permacoat Flat Latex 701) 2 ltrs 340.00 680.00
- Full Putty (*Masonry Putty
7311) 7 gal 320.00 2,240.00
- Spot Putty (*Masonry Putty
7311) 11 gal 320.00 3,520.00
 PROPOSED SINGLE-STOREY RESIDENTIAL BUILDING
SHELAH T. CATURZA BS ARCH 4B

Topcoat
(Permacoat Latex 701/715/710) 7 gal 610.00 4,270.00

Miscellaneous-thinner, sundries,
tape, sandpaper,pan, rollers,
brushes,etc. 1 lot 3,700.00
C. EXTERIOR WALLS 372 sq.m 93,020.00 220 81,840.00 174,860.00
Wallguard™ Dirt Resisting Latex
#5715

- Primer (Acrytex Primer

1705) 19 gal 720.00 13,680.00
- Full Putty
(*Acrytex Cast 1711) 31 gal 790.00 24,490.00
- Spot Putty
(*Acrytex Cast 1711) 19 gal 790.00 15,010.00
- Topcoat
(Wallguard 5715) 30 gal 920.00 27,600.00
- Reducer for Acrytex Cast
(putty) (Acrytex Reducer 1750) 4 gal 400.00 1,600.00
- Reducer for Acrytex Paint
(Acrytex Reducer 1750) 8 gal 400.00 3,200.00

Miscellaneous-thinner, sundries,
tape, sandpaper,pan, rollers,
brushes,etc. 1 lot 7,440.00

E DOORS & DOOR JAMBS 67,150.00 20,145.00 87,295.00

1 Finished (painted/stained) door

(jamb, and labor included)
D1 - 1.00 x 2.60m Wood Panel
Door with Glass Overhead 1 panel 6,550.00 6,550.00

D2- 1.00 x 2.10m Wood panel door 1 panel 5,400.00 5,400.00

D3- .80 x 2.10m Wood Panel Door 3 panels 5,200.00 15,600.00

D4 - .60 x 1.800m Wood Panel
Door 2 panels 4,800.00 9,600.00

D5 - .60 x 1.80m PVC Door 3 panels 3,200.00 9,600.00

2 DOOR HARDWARES
Door Knob lockset - Entrance 1 set 1,500.00 1,500.00
Door Knob Lockset 9 sets 850.00 7,650.00

Stainless Steel Ball-Bearing Hinge 25 pairs 450.00 11,250.00

F.
WINDOWS 79,790.00 13,564.30 93,354.30
W1 - .50 x 1.91m Aluminum Sliding
Window 3 sets 5,800.00 17,400.00
W2- 1.8 x 1.70m Aluminum Sliding
Window 1 set 8,540.00 8,540.00
W3 - 1.80 x 1.20m Aluminum
Sliding Window 5 sets 5,200.00 26,000.00
W4 - 1.2 x 1.2m Aluminum Jalousie
Window 1 set 3,650.00 3,650.00
W5 - .60 x .60m Aluminum Sliding
Awning Window 3 sets 2,100.00 6,300.00
W6 - 2.00 x .60m Aluminum Fixed
Window 1 set 3,650.00 3,650.00
 PROPOSED SINGLE-STOREY RESIDENTIAL BUILDING
SHELAH T. CATURZA BS ARCH 4B

W7 - .60 x 1.70m Aluminum Fixed

Window 1 set 3,450.00 3,450.00
W8 - 2.00 x 1.80m Aluminum Fixed
Window 2 sets 5,400.00 10,800.00

V. PLUMBING WORKS 73,396.50 45,220.06 58,506.60

A Bathroom set - Water closet (Flush
PLUMBING FIXTURES 38,850.00 9,712.50 48,562.50
tank type); Lavatory (Wall hung);
Shower assemblies; P Trap;
Lavatory Faucet) 3 sets 8,200.00 24,600

Kitchen sink (Single well w/platform) 2 sets 4,500.00 9,000

Kitchen Faucet 2 sets 2,100.00 4,200
6"x6" Floor Drain 3 pcs 350.00 1,050

B. WATERLINE 2,382.90 1,906.32 4,289.22

1" dia. PPR Pipe 47 mtrs 30.00 1,410.00
Fittings 1 lot 423.00
Consumables 1 lot 549.90

C. SANITARY 9,531.60 3,812.64 13,344.24

100mm x. 3.0 PVC Pipes (4") s-
1000 12 mtrs 470.00 5,640.00
Fittings 1 lot 1,692.00
Consumables 1 lot 2,199.60

D. SEPTIC TANK 21,472.00 29,324.60 50,796.60

1 Excavation 15 cu.m 450 6,750.00
2 Concrete Works

- Septic Tank Cover 1 cu.m 1,100 1,100.00

- Slab on fill ( Class B- 1: 1 1/2:5) 1 cu.m 1,100 1,100.00

3 CHB Laying 27 sq.m 150 4,050.00
4 Rebar works 263.82 kgs 30 7,914.60
5 Plastering works 32 sq.m 230 7,360.00
6 Formworks 15 sq.m 3,450.00 70 1,050.00
338
- 4"thk. Ordinary CHB pcs 14.00 4,732.00
-12mm dia. x 6.0m RSB (Grade 8
40) pcs 380.00 3,040.00
-10mm dia. x 6.0m RSB (Grade 28
33) pcs 120.00 3,360.00
-Ga #16 GI Tying wire 2 kgs. 80.00 160.00
- Portland cement 40kls 17 bags 240.00 4,080.00

- Fresh Sand 1 cu.m 700.00 700.00

- 3/4" dia. Gravel or Crushed 1 cu.m 1,350.00 1,350.00
Stones
-100MM dia. Cleanout 3 pcs 80.00 240.00

-100MM dia. Wye 3 pcs 120.00 360.00

E.
WATERPROOFING 48.44 sq.m 1,160.00 464.00 1,624.00
 PROPOSED SINGLE-STOREY RESIDENTIAL BUILDING
SHELAH T. CATURZA BS ARCH 4B

Bostik Powermix Flex Cementitious

2 gal 580.00 1,160.00
Waterproofing

VI. ELECTRICAL WORKS 83,701.99 22,250.00 105,951.99

Lighting bulbs 43 sets 300.00 12,900.00

Lighting fixtures 43 sets 380.00 16,340.00 350 15,050.00

Convenience Outlet 20 sets 220.00 4,400.00 300 6,000.00

Switches

- One gang 7 sets 100.00 700.00

- Two gang 3 sets 160.00 480.00
- Three gang 5 sets 200.00 1,000.00
ACU - 1 HP Window Type 1 set 10,785.25 10,785.25
ACU - 3/4 HP Window Type 2 sets 8,452.87 16,905.74
Utility Box 30 pcs 22.00 660.00
Junction Box 37 pcs 28.00 1,036.00
Wires
-2.0mm2 TW wires 2 rolls 1,920.00 3,840.00
-3.5mm2 TW wires 10 mtrs 25.00 250.00
-5.5mm2 TW wires 10 mtrs 40.00 400.00
PVC Pipes 1/2" 23 pcs 50.00 1,150.00
PVC Pipes 3/4" 5 pcs 80.00 400.00
Mouldflex, 1/2" 150 mtrs 8.50 1,275.00
Panel Boards 1 set 6,000.00 6,000.00 1,200 1,200.00

Circuit Breaker 14 pcs 370.00 5,180.00

I. TOTAL DIRECT COST 1,673,764.55 872,340.18 2,546,104.73

OVERHEAD
II 167,376.46 87,234.02 254,610.47
COST/CONTINGENCY (10%)
III VAT (12%) 220,936.92 115,148.90 336,085.82

IV TOTAL IN-DIRECT COST 2,062,077.93 1,074,723.10 3,136,801.03