Date 11-Mar-24

Project :RENOVATION OF ONE-STOREY RESIDENTIAL BUILDING

Location :CATALUNAN GRANDE, Davao City
Subject : COST ESTIMATES (LABOR AND MATERIALS)

ITEM NO. DESCRIPTION UNIT COST

I. GENERAL REQUIREMENTS 15,000.00
II. SITE WORKS 58,525.00
III. CONCRETE WORKS 169,838.00
IV. MASONRY WORKS 71,570.00
V. FORM WORKS 30,170.00
VI. STEEL WORKS 158,614.00
VII. SPECIAL FINISHES 359,303.00
VIII. Plumbing works 86,385.00
IX. Electrical works 24,635.00
Total Cost 974,040.00
Labor 389,616.00
Profit 136,365.60
vat
Grand Total Cost 1,500,021.60
 PROJECT TITLE : RENOVATION OF ONE STOREY RESIDENTIAL BUILDING
LOCATION : PRUDENCE ST. CATALUNAN GRANDE, DAVAO CITY
OWNER: NMRK
SUBJECT: COST ESTIMATE
ITEM NO. ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL AMOUNT
MATERIAL LABOR TOTAL
I GENERAL REQUIREMENTS
Mobilization/Demobilization 1.00 lot 5,000.00 5,000.00
Demolition 1.00 lot 10,000.00 10,000.00
Sub-total 15,000.00

II SITE WORKS
lay out & staking 100.00 sq.m. 200.00 20,000.00
wall footing excavation 46 mts. 12.00 cu.m. 450.00 5,400.00
column footing excavation 12 pcs 20.00 cu.m. 550.00 11,000.00
septic vault , catch basin excavation 2.50 cu.m. 450.00 1,125.00
earth fill 60.00 sq.m. 350.00 21,000.00
Sub-total 58,525.00

III CONCRETE WORKS

cement 50.00 bags 350.00 17,500.00
c/sand 18.00 cu. m. 700.00 12,600.00
gravel y-y 12.00 cu. m. 795.00 9,540.00
12mm dia.Dbr 24.00 lnght 350.00 8,400.00
# 16 g.i. tie wire 6.00 kg 156.00 936.00
Sub-total 48,976.00

Column
cement 55.00 bags 350.00 19,250.00
c/sand 15.00 cu.m. 462.00 6,930.00
gravel y-y 8.00 cu.m. 795.00 6,360.00
12mm dia.Dbr 72.00 lnght 350.00 25,200.00
10mm dia .Dbr 97.00 lnght 156.00 15,132.00
# 16 g.i tie wire 6.00 kg 85.00 510.00
Sub-total 73,382.00

Wall plastering 290 sqm

cement 60.00 bags 318.00 19,080.00
c/sand "bayot" 7.00 cu.m. 450.00 3,150.00
miscellaneous mat'ls 1.00 lot 1,200.00 1,200.00
Sub-total 23,430.00

Column plaster
cement 10.00 bags 350.00 3,500.00
c/sand "bayot" 1.00 cu.m. 450.00 450.00
miscellaneous mat'ls 1.00 lot 5,000.00 5,000.00
Sub-total 8,950.00

Conc. Floor - topping for tiles

cement 25.00 350.00 8,750.00
c/sand "bayot" 3.00 450.00 1,350.00
 miscellaneous mat'ls 1.00 5,000.00 5,000.00
Sub-total 15,100.00

IV MASONRY WORKS
4" ord. conc. Hollow block 2,000.00 14.00 28,000.00
cement 40.00 350.00 14,000.00
c/sand 18.00 450.00 8,100.00
gravel y-y 12.00 795.00 9,540.00
10mm dia. Dbr 35.00 180.00 6,300.00
#16 G.I. Tie wire 6.00 105.00 630.00
miscellaneous mat'ls. 1.00 5,000.00 5,000.00
Sub-total 71,570.00

V FORM WORKS
3/8x4x8 ord. plywood 20.00 pcs 550.00 11,000.00
2x3x10 coco lumber 70.00 pcs 90.00 6,300.00
2x2x10 coco lumber 100.00 pcs 70.00 7,000.00
#4 cw nails 6.00 pcs 120.00 720.00
#3 cw nails 10.00 kg 120.00 1,200.00
#4 concrete nail 5.00 kg 150.00 750.00
#1 1/2 cw nails 10.00 kg 120.00 1,200.00
miscellaneous nat'ls 1.00 lot 2,000.00 2,000.00
subtotal 30,170.00

VI STEEL WORKS

Steel Roof Framing

2x4x1.5 20.00 lnght 660.00 13,200.00
2x3x1.0 35.00 lnght 554.00 19,390.00
10mm pln round bar 6.00 lnght 128.00 768.00
heat insulation 1.00 lot 7,000.00 7,000.00
red oxide primer 8.00 gal 352.00 2,816.00
1/8 welding rod 10.00 kg 120.00 1,200.00
1/8 x 1 angle br fascia 12.00 lnght 350.00 4,200.00
4.5mm hardi fascia 12.00 pcs 465.00 5,580.00
1/8 blinds rivets 6.00 box 165.00 990.00
miscell. consumables 1.00 lot 5,000.00 5,000.00
subtotal 60,144.00

Steel Gate (bi-fold)

1.00 lot 50,000.00 50,000.00
Roofing materials
long span pre=painted 95.00 l.m. 320.00 30,400.00
RIB type roof .4 mm thk
pre painted gutter 5.00 pcs 520.00 2,600.00
pre painted end type 15.00 pcs 520.00 7,800.00
flashing gutter
2" tekscrew 350.00 pcs 5.00 1,750.00
1/8 blind rivets 12.00 box 165.00 1,980.00
 5/32 blinds rivets 3.00 box 180.00 540.00
vulcaseal 3.00 qrt 400.00 1,200.00
touch up paint 3.00 can 400.00 1,200.00
delivery charge 1.00 lot 1,000.00 1,000.00

subtotal 98,470.00

VII SPECIAL FINISHES

Ceiling works
3.5 mm ficem Board 45.00 pcs 465.00 20,925.00
furring 80.00 lngth 120.00 9,600.00
C-channel 50.00 lngth 130.00 6,500.00
5/32 blinds rivets 8.00 box 700.00 5,600.00
#1 conc. Nails 1.00 kg 75.00 75.00
miscellaneous mat'ls. 1.00 lot 5,000.00 5,000.00
subtotal 47,700.00
subtotal 95,400.00
Tile works
600 x 600 ceramic tiles 350.00 pcs 240.00 84,000.00
for living, dining, kitchen,T&b
adhesive cement 25.00 bags 250.00 6,250.00
subtotal 90,250.00

Painting works (2 coats)

Exterior walls ( using pure coat )
conc neutralizer 5.00 gal 450.00 2,250.00
duratex cast 10.00 gal 420.00 4,200.00
dx reducer 8.00 gal 370.00 2,960.00
duratex primer 10.00 gal 720.00 7,200.00
purecoat SMG latex 15.00 gal 500.00 7,500.00
various ltx tinting color 1.00 lot 2,000.00 2,000.00
s.p.# 120 4.00 pcs 15.00 60.00
s.p.#100 4.00 yrd 160.00 640.00
s.p.#80 3.00 yrd 140.00 420.00
roller cotton 7" 3.00 pcs 40.00 120.00
paint brush ( various sizes ) 1.00 lot 250.00 250.00
subtotal 27,600.00

Interior walls ( using pure coat )

conc neutralizer 5.00 gal 450.00 2,250.00
duratex cast 6.00 gal 398.00 2,388.00
dx reducer 6.00 gal 350.00 2,100.00
duratex primer 4.00 gal 687.00 2,748.00
purecoat SMG latex 15.00 gal 461.00 6,915.00
time out body filler 4.00 gal 425.00 1,700.00
s.p.# 120 3.00 pcs 11.00 33.00
various ltx tinting color 1.00 lot 1,500.00 1,500.00
s.p.# 80 3.00 yrd 170.00 510.00
roller cotton 7" 7.00 pcs 65.00 455.00
paint brush ( various sizes ) 1.00 lot 300.00 300.00
subtotal 20,899.00
 Ceiling and roof eaves painting
duratex cast 5.00 gal 400.00 2,000.00
dx reducer 3.00 gal 420.00 1,260.00
duratex primer 3.00 gal 687.00 2,061.00
non sag epoxy 3.00 gal 548.00 1,644.00
time out body filler 3.00 gal 425.00 1,275.00
flat wall enamel white 6.00 gal 535.00 3,210.00
s.p.# 120 4.00 pcs 11.00 44.00
s.p.#100 3.00 yrd 145.00 435.00
s.p.#80 3.00 yrd 140.00 420.00
roller cotton 7" 3.00 pcs 35.00 105.00
paint brush ( various sizes ) 1.00 lot 200.00 200.00
subtotal 12,654.00

Doors and Windows

Panel door with jamb and 3.00 unit 4,500.00 13,500.00

door lock accessories and
painted finish,
flush door with jamb, 3.00 unit 3,000.00 9,000.00
door lock and accessories
4'x 8' glass window 18.00 unit 5,000.00 90,000.00
subtotal 112,500.00

VIII Plumbing works

water line
1/2 dia. G.I. pipe s-40 25.00 lngth 298.00 7,450.00
shower valve 2.00 pcs 1,200.00 2,400.00
shower head 2.00 pcs 580.00 1,160.00
tapelon (tumbo big) 5.00 roll 50.00 250.00
1/2 dia.faucet u.s. 5.00 pcs 320.00 1,600.00
g.i. fittings (various) 1.00 lot 3,000.00 3,000.00
subtotal 15,860.00

Waste & drain line

4" dia pvc pipe s-1000 10.00 lngth 525.00 5,250.00
3" dia pvc pipe s-1000 10.00 lngth 486.00 4,860.00
2" dia pvc pipe s-1000 8.00 lngth 235.00 1,880.00
4" pvc wye 3.00 pcs 96.00 288.00
4" pvc tee 4.00 pcs 105.00 420.00
4" 90 deg. Pvc elbow 3.00 pcs 54.00 162.00
4" 45 deg pvc elbow 3.00 pcs 54.00 162.00
3" pvc wye 2.00 pcs 64.00 128.00
3" pvc tee 2.00 pcs 64.00 128.00
3" 90 deg. Pvc elbow 3.00 pcs 46.00 138.00
3" 45 deg. Pvc elbow 4.00 pcs 46.00 184.00
3 x 2" pvc red coupling 3.00 pcs 48.00 144.00
3" pvc p-trap 1.00 pcs 109.00 109.00
2" pvc tee 3.00 pcs 26.00 78.00
2" 90 deg. Pvc elbow 3.00 pcs 22.00 66.00
 2" 45 deg. Pvc elbow 3.00 pcs 22.00 66.00
2" pvc p-trap 1.00 pcs 65.00 65.00
6" pvc fittings (various) 1.00 lot 500.00 500.00
solvient cement 500cc 1.00 can 82.00 82.00
subtotal 14,710.00

toilet & bath and kit. Accessories

kit. built in CAb with accessories 1.00 lot 30,000.00 30,000.00
water closet flush type 2.00 unit 5,000.00 10,000.00
lavatory 2.00 unit 4,100.00 8,200.00
s-s kit. Sink 1.00 unit 3,241.00 3,241.00
soap holder 2.00 unit 344.00 688.00
towel holder 2.00 unit 978.00 1,956.00
tissue holder 2.00 unit 865.00 1,730.00
subtotal 55,815.00
IX Electrical works
# 12 tw wire 1.00 box 3,800.00 3,800.00
# 14 tw wire 1.00 box 3,800.00 3,800.00
1/2 moldflex 1.00 roll 900.00 900.00
1/2 pvc elect. Pipe 20.00 lngth 100.00 2,000.00
receptacle (plastic) 9.00 pcs 50.00 450.00
pin lights 12w 16.00 pcs 350.00 5,600.00
junction box 8.00 pcs 40.00 320.00
utility box 16.00 pcs 75.00 1,200.00
single gang switch 3.00 set 180.00 540.00
2 gang switch 5.00 set 220.00 1,100.00
electrical tape (big) 3.00 roll 75.00 225.00
ckt. Breaker 30 amp 1.00 pcs 600.00 600.00
ckt. Breaker 20 amp 1.00 pcs 600.00 600.00
miscellaneous mat'ls. 1.00 lot 3,500.00 3,500.00
subtotal 24,635.00

ESTIMATED MATERIAL COST 974,040.00

ESTIMATED LABOR COST 389,616.00
VAT
CONTRACTOR'S PROFIT 136,365.60

GRAND TOTAL/ ESTIMATED PROJECT COST 1,500,021.6

Prepared by:
ARCHITECT