Project : MONTIERRA

Location : Upper Balulang, Cagayan de Oro City

Subject : Detailed Estimates Housing Unit

Description Quantity
A. EARTHWORKS
Excavation 4.00
Disposal 1.00
Levelling 5.00
Gravel Bedding 1 1/2" 5.00
Backhoe 8.00
Plate Compactor 8.00
Dumptruck 16.00

B. STRUCTURAL SHELL
1. Wall Footing
Premix Concrete 8.00
Admixtures 40.00
10mmØ def. bars 130.00
tie wire 30.00
Steel Forms 1.00
Batching Plant 10.00
Transit Mixer 10.00
Payloader 10.00
Vibrator 10.00
2. Flooring
10mmØ def. bars 63.00
g.i. tie wire 18.00
Admixtures 40.00
Premix Concrete 10.00
Batching Plant 8.00
Transit Mixer 8.00
Payloader 8.00
Vibrator 8.00
3. Wall & 2nd Floor Slab
10mmØ def. bars 801.00
g.i. tie wire 120.00
Premix Concrete 10.00
Admixtures 140.00
waterproofing 20.00
Transformer oil 160.00
old newspaper 30.00
Steel Forms 1.00
Batching Plant 10.00
transit mixer 10.00
payloader 10.00
vibrator 10.00
pumpcrete 10.00
4. Roof Framing & Roofing
2" x 4" x 1.0 mm C-Purlins 17.00
2" x 6" x 1.0 mm C-Purlins 3.00
6013 welding rod 10.00
1"x1"x3/16 angle bar 26.00
8mm Ø dsb 15.00
red oxide paint 2.00
paint brush 1.00
0.40mm x 1.05 Hi rib pre - painted roofing 68.00
0.40mm x 3.05 pre - painted spanish end flashing 4.00
0.40mm x 3.05 pre -painted spanish gutter 4.00
0.40mm x 3.05 pre - painted wall flashing 6.00
0.400mm x 3.05 pre - ridge cap 2.00
2 1/2 Tech screw 1,000.00
sealant 1.00
Blind rivets 2.00
welding machine 5.00
Acy/Oxi w/ gadget 5.00
other small tools 75.00

C. ARCHITECTURAL FINISHES
1. Ceiling (2nd floor, eaves & CR)
wall angle 25.00
double furring 22.00
single furring 36.00
carrying channel 16.00
double clip 30.00
single clip 34.00
hardi screw 3,000.00
blind rivets 1.00
welding rod 2.00
Shera board 0.6x1.2 2.00
fiber cement board 20.00
welding machine 3.00
other small tools 3.00
2. Tile works
60 x 60 ceramic tiles 75.00
30 x 30 ceramic floor tiles 70.00
30 x 30 ceramic wall tiles 200.00
tile trim 4.00
tile grout 2.00
Portland Cement 12.00
Sand 1.50
150x900 vinyl tiles -
consumables -
cutting tools 3.00
3. Wall finishes
Portland cement 60.00
Sand 4.00
1 Bagger Mixer 5.00
4. Doors
D1 - 0.90m x 2.10m Solid Panel Door w/ Jamb 1.00
D2 - 0.80m x 2.10m Flush Door w/ jamb 1.00
D3 - 1.25m x 2.15m 6mm thck clear glass door w/ analok jamb 1.00
D4 - 0.60m x 2.10m pvc door w/ jamb 2.00
Stainless Steel Door knob 4.00
Loose pin hinges 3 1/2 x 3 1/2 6.00
2 1/2" CWN 2.00
3" CWN 2.00
4" CWN 2.00
Small Tools 2.00
5. Windows
W1 - 1.3 x 1.2 6mm thk Aluminum Sliding/Fixed Window
analok frame 3.00
W2 - 1.2 x 2.4m 6mm thk Aluminum Sliding/Fixed Window
analok frame -
W4 - 0.6 x 0.6m Glass Jalousie Window (T&B) 2.00
W5 - 0.6 x 1.2m Glass Jalousie Window 2/f 1.00
W6 - 0.8 x 0.7m Glass Jalousie Window (Kitchen) 1.00
W3 - 0.6 x 0.4 x 6mm thk awning window analok frame -
6. Service area
Cement 10.00
Sand 0.50
Gravel 1.00
8mm Ø dsb 8.00
tie wire 1.00
4"x 8" x 16" CHB 50.00
1 Bagger Mixer 2.00
7. WOOD STAIRS / STAIR RAILING
Wooden Stair Tread 2"x10"x1.0m 9.00
Wooden Stringer 2"x12"x10 f 1.00
Wooden Handrail 1.5"x3"x10f 1.00
1" x 1" square tube 3.00
1" (3mm thk) flat bar 1.00
wood glue 2.00
small tools 3.00
 8. FALSE BALCONY RAILINGS
2"x2" square tube 1.00
1"x1" angle bar 3.00
red oxide paint 0.25
Welding rod 2.00
welding machine 2.00
Acy/Oxi w/ gadget 2.00
other small tools 2.00
9. KITCHEN CABINET AND GRANITE COUNTERTOP
Portland Cement 10.00
Washed Sand 1.00
3/4 Gravel 1.00
10mmØ def. bars 4.00
Kitchen cabinet 1.00
Granite Countertop with 150mm splashboard 1.00
consumables -
Small Tools 1.00
10 PAINTING WORKS
Skimcoat 52.00
Texacote Primer 30.00
Texacote Reducer 30.00
Flat latex Prima 50.00
Top coat Prima 60.00
4" baby paint roller 4.00
7" paint roller 4.00
3" Paint Brush 6.00
1" Paint Brush 3.00
Masking Tape 15.00
Waste Cotton Thread 10.00
Sand Paper #120 40.00
Sand Paper #60 30.00
old newspaper 10.00
body filler 10.00
small tools 7.00
11. LANDSCAPING AND FOOT PATH
Frog Grass landscaping 1.00
Concrete footpath/Car port 1.00
Portland Cement 2.00
Washed Sand 0.50

C. PLUMBING WORKS
WATER LINE
1/2" dia. X 4MTS PPr Pipe pn 20 26.00
1/2" dia. PPR Tee Pn 30 12.00
1/2" dia. X 90° Plain PPR Elbow 8.00
1/2" dia. PPR Female Threaded Elbow 9.00
1/2" dia. X 3" GI Nipple S20 9.00
1/2" dia. GI Coupling S20 11.00
1/2" dia. PPR Straight Coupling 11.00
SANITARY LINE
2" dia. PVC Pipe S-600 Atlanta 10.00
3" dia. PVC Pipe S-600 Atlanta 14.00
4" dia. PVC Pipe S-600 Atlanta 8.00
2" dia. X 90° PVC Elbow 14.00
2" dia. X 45° PVC Elbow 9.00
3" dia. X 90° PVC Elbow 12.00
4" dia. X 90° PVC Elbow 2.00
4" dia. X 45° PVC Elbow 1.00
3" dia. PVC p-trap 1.00
4 x 2" dia. PVC Tee 1.00
4"x4" dia. PVC Wye 1.00
4"x2" dia. PVC Wye 2.00
4" dia. PVC Clean Out 2.00
Plastic Septic Tank 1.00
PVC Solvent, 100cc 2.00
3" dia. PVC Coupling 4.00
plumbing tools 7.00
FIXTURES AND ACCESSORIES
Stainless Steel Goose Neck Faucet 1.00
Stainless Steel Kitchen Sink 1.00
Telephone Shower set with faucet 2.00
1/2" White Plastic PVC faucet 2.00
Water Closet w/ Lavatory & Complete acc HCG 2.00
Teflon Tape 10.00
4" X 4" Floor Drain 3.00

D. ELECTRICAL WORKS
#14 TW Solid Wire 6.00
#12 TW Solid WIre 6.00
#10 TW Solid Wire 150.00
#8 TW Solid Wire 150.00
1-Gang Switch (ROYU) 3.00
2-Gang Switch (ROYU) 3.00
2-Gang Convenience Outlet w/ Grounding (ROYU) 10.00
Aircon Outlet 1-Gang w/ Plate (ROYU) 1.00
1-Gang Switch (3 Way) 1.00
Residual cb-63 amp. w/o case 1.00
2 X 4 Utility Box, Metal Deep Type 20.00
Junction Box, PVC 20.00
1/2" dia. Electrical PVC Conduit Pipe 35.00
3/4" dia. Electrical PVC Conduit Pipe 10.00
1/2" dia. PVC Long Elbow 6.00
3/4" dia. PVC Long Elbow 6.00
4" dia. Plastic Receptacle 12.00
10 Branches Panel Board with circuit breakers 1.00
60 amp circuit breaker 1.00
40 amp circuit breaker 2.00
20 amp circuit breaker 2.00
Metal Screw 7mm x 1 1/4" 150.00
Metal Screw 8mm x 1 1/4" 150.00
PVC Clamp 1/2" 16.00
3/4 BSC Pipe 1.00
3/4 EMT Connector 1.00
3/4 Entrance cap 1.00
Pin Insulator Small 2.00
Secondary Rack w/ Spool 1.00
Electrical Tape, big 5.00

EQUIPMENT UTI
 Unit Unit cost Labor cost Equipment Cost Materials cost
20,000.00 63,200.00 4,500.00
cu.m. -
cu.m. -
sq.m. -
cu.m 900.00 4,500.00
hrs. 2,800.00 22,400.00 -
hrs. 500.00 4,000.00 -
hrs. 2,300.00 36,800.00 -

317,000.00 458,900.00 734,335.00

75,000.00 113,000.00 121,650.00
cu.m 6,200.00 49,600.00
ltrs 750.00 30,000.00
lengths 170.00 22,100.00
kg 65.00 1,950.00
los. 18,000.00 18,000.00
hrs. 3,500.00 35,000.00
hrs. 3,500.00 35,000.00
hrs. 3,500.00 35,000.00
hrs. 800.00 8,000.00
76,500.00 90,400.00 103,880.00
lengths 170.00 10,710.00
kg 65.00 1,170.00
ltrs 750.00 30,000.00
cu.m 6,200.00 62,000.00
hrs. 3,500.00 28,000.00
hrs. 3,500.00 28,000.00
hrs. 3,500.00 28,000.00
hrs. 800.00 6,400.00
110,500.00 193,000.00 434,520.00
lengths 170.00 136,170.00
kg 65.00 7,800.00
cu.m 6,200.00 62,000.00
ltrs 750.00 105,000.00
packs 60.00 1,200.00
ltrs 260.00 41,600.00
kg 25.00 750.00
los. 80,000.00 80,000.00
hrs. 3,500.00 35,000.00
hrs. 3,500.00 35,000.00
hrs. 3,500.00 35,000.00
hrs. 800.00 8,000.00
hrs. 8,000.00 80,000.00
55,000.00 62,500.00 74,285.00
lngth 720.00 12,240.00
lngth 940.00 2,820.00
kg 65.00 650.00
lngth 350.00 9,100.00
lengths 105.00 1,575.00
gal 460.00 920.00
pcs 40.00 40.00
ln.m. 460.00 31,280.00
lengths 490.00 1,960.00
lengths 490.00 1,960.00
lengths 960.00 5,760.00
lengths 490.00 980.00
pcs 3.00 3,000.00
gal 1,500.00 1,500.00
boxes 250.00 500.00
days 2,000.00 10,000.00
days 3,000.00 15,000.00
days 500.00 37,500.00

224,700.00 42,000.00 376,659.00

18,000.00 7,500.00 22,079.00
lengths 105.00 2,625.00
lengths 92.00 2,024.00
lengths 85.00 3,060.00
lengths 130.00 2,080.00
pcs 30.00 900.00
pcs 30.00 1,020.00
pcs 0.50 1,500.00
box 250.00 250.00
kg 60.00 120.00
sht 150.00 300.00
sht 410.00 8,200.00
days 2,000.00 6,000.00
days 500.00 1,500.00
12,000.00 3,000.00 23,635.00
pcs 75.00 5,625.00
pcs 45.00 3,150.00
pcs 45.00 9,000.00
lengths 50.00 200.00
packs 95.00 190.00
bags 260.00 3,120.00
cu.m 900.00 1,350.00
pcs 25.00 -
1,000.00
days 1,000.00 3,000.00
22,000.00 10,000.00 19,200.00
bags 260.00 15,600.00
cu.m 900.00 3,600.00
days 2,000.00 10,000.00
15,200.00 1,000.00 34,560.00
pcs 7,500.00 7,500.00
pcs 7,000.00 7,000.00
pcs 10,400.00 10,400.00
sets 2,300.00 4,600.00
sets 800.00 3,200.00
sets 250.00 1,500.00
kg 60.00 120.00
kg 60.00 120.00
kg 60.00 120.00
days 500.00 1,000.00
21,000.00 42,050.00

sets 9,600.00 28,800.00

sets 10,400.00 -
sets 3,100.00 6,200.00
sets 3,750.00 3,750.00
sets 3,300.00 3,300.00
sets 2,700.00 -
4,500.00 4,000.00 5,255.00
bags 260.00 2,600.00
cu.m 800.00 400.00
cu.m 900.00 900.00
lngth 105.00 840.00
kg 65.00 65.00
pcs 9.00 450.00
days 2,000.00 4,000.00
12,000.00 1,500.00 19,895.00
pcs 1,250.00 11,250.00
pcs 5,900.00 5,900.00
pcs 930.00 930.00
lngth 210.00 630.00
lngth 285.00 285.00
ltrs 450.00 900.00
days 500.00 1,500.00
 2,500.00 11,000.00 3,350.00
lengths 1,850.00 1,850.00
lengths 420.00 1,260.00
gal 480.00 120.00
kg 60.00 120.00
days 2,000.00 4,000.00
days 3,000.00 6,000.00
days 500.00 1,000.00
44,000.00 500.00 68,060.00
bags 260.00 2,600.00
cum 900.00 900.00
cum 900.00 900.00
lengths 165.00 660.00
set 45,000.00 45,000.00
set 17,000.00 17,000.00
1,000.00
days 500.00 500.00
68,500.00 3,500.00 130,160.00
bags 420.00 21,840.00
gal 660.00 19,800.00
gal 520.00 15,600.00
gal 540.00 27,000.00
gal 580.00 34,800.00
pcs 50.00 200.00
pcs 80.00 320.00
pcs 60.00 360.00
pcs 20.00 60.00
pcs 40.00 600.00
pcs 70.00 700.00
pcs 15.00 600.00
f. 80.00 2,400.00
kg 8.00 80.00
gal 580.00 5,800.00
days 500.00 3,500.00
5,000.00 8,415.00
lot 5,000.00 5,000.00
lot 2,500.00 2,500.00
bags 245.00 490.00
cum 850.00 425.00

66,500.00 7,000.00 96,540.00

18,500.00
lengths 360.00 9,360.00
pcs 15.00 180.00
pcs 15.00 120.00
 pcs 110.00 990.00
pcs 15.00 135.00
pcs 10.00 110.00
pcs 15.00 165.00
25,000.00
lengths 220.00 2,200.00
lengths 310.00 4,340.00
lengths 390.00 3,120.00
pcs 30.00 420.00
pcs 18.00 162.00
pcs 45.00 540.00
pcs 60.00 120.00
pcs 48.00 48.00
pcs 75.00 75.00
pcs 97.00 97.00
pcs 98.00 98.00
pcs 85.00 170.00
pcs 60.00 120.00
sets 8,400.00 8,400.00
cans 180.00 360.00
pcs 35.00 140.00
days 1,000.00 7,000.00
23,000.00
pcs 1,850.00 1,850.00
pcs 8,500.00 8,500.00
pcs 4,500.00 9,000.00
pcs 260.00 520.00
sets 22,000.00 44,000.00
pcs 15.00 150.00
pcs 350.00 1,050.00

22,000.00 77,425.00
rolls 3,500.00 21,000.00
rolls 3,850.00 23,100.00
lm 45.00 6,750.00
lm 75.00 11,250.00
pcs 150.00 450.00
pcs 230.00 690.00
pcs 220.00 2,200.00
pcs 220.00 220.00
pcs 150.00 150.00
pcs 2,100.00 2,100.00
pcs 30.00 600.00
pcs 30.00 600.00
lengths 72.00 2,520.00
 lengths 72.00 720.00
pcs 15.00 90.00
pcs 15.00 90.00
pcs 30.00 360.00
sets 920.00 920.00
pcs 230.00 230.00
pcs 210.00 420.00
pcs 210.00 420.00
pcs 6.00 900.00
pcs 5.00 750.00
pcs 5.00 80.00
pcs 280.00 280.00
pcs 30.00 30.00
pcs 40.00 40.00
pcs 20.00 40.00
pcs 300.00 300.00
rolls 25.00 125.00

MATERIALS COST 1,289,459.00

LABOR COST 650,200.00
EQUIPMENT UTILIZATION 571,100.00
TOTAL FOR 1 UNIT 2,510,759.00
Project : MONTIERRA
Location : Upper Balulang, Cagayan de Oro City
Subject : Detailed Estimates for interior unit

Description Quantity Unit

A. EARTHWORKS
Excavation 15.15 cu.m.
Disposal 1.20 cu.m.
Levelling 17.28 sq.m.
Gravel Bedding 1 1/2" 8.00 cu.m.

B. STRUCTURAL SHELL
1. Wall Footing (20 cu.m. 2000 psi)
Portland cement 85.00 bags
3/4 Gravel 10.00 cu.m.
crushed sand 5.00 cu.m.
10 mmØ def. bars 61.50 lngth
g.i. tie wire 10.00 kg

2. Flooring (12 cu.m. 2000 psi)

Portland cement 51.00 bags
3/4" gravel 6.00 cu.m.
crushed sand 3.00 cu.m.
10 mmØ def. bars 28.00 lngth
g.i. tie wire 5.00 kg

3. Ground wall & 2nd floor Slab (35 cu.m. 2500 psi)
Portland cement 157.50 bags
3/8" Gravel 17.50 cu.m.
washed sand 8.50 cu.m.
10 mmØ def. bars 640.50 lngth
g.i. tie wire 50.00 kg
Sahara Cement 6.00 packs
Transformer oil 60.00 ltrs
Old News Paper 10.00 kg

4. second floor wall & gable (30cu.m. 2000 psi)

Portland cement 127.50 bags
3/8" Gravel 15.00 cu.m.
washed sand 7.50 cu.m.
10 mmØ def. bars 220.00 lngth
g.i. tie wire 22.50 kg
Sahara Cement 2.00 packs
 Transformer oil 40.00 ltrs
Old News Paper 10.00 kg

4. Roof Framing & Roofing

2" x 4" x 1.0 mm C-Purlins 30.00 lngth
2" x 6" x 1.0 mm C-Purlins 8.00 lngth
6013 welding rod 5.00 kg
8 mmØ def. bars 12.00 lngth
Red oxide 2.00 gal
Paint brush #4 1.00 pc
0.40mm x 1.05 x 8.25 Hi rib pre -painted roofing 4.00 shts
0.40mm x 1.05 x 9.25 Hi rib pre - painted roofing 4.00 shts
0.40mm x 0.61 x 2.44 pre - painted end flashing 9.00 lngth
0.40mm x 0.406m x 2.44m pre -painted End wall flashing 11.00 shts
0.40mm x 0.915m x 2.44 pre -painted wall capping 2.00 lngth
0.40mm x 1.220m x 2.44 pre - painted inside gutter 3.00 lngth
0.400mm x 0.610m x 2.44m pre painted box gutter 3.00 shts
0.40m x 0.813m x 2.44m pre painted capping 6.00 pcs
0.40mm x 0.305m x 2.44m Fascia moulding 12.00 pcs
2 1/2 Tech screw 700.00 pcs
Insulation foam double sided 5mm 8.00 kg
Tie wire 6.00 kg
sealant 1.00 gal
Blind rivets 3.00 boxes

C. ARCHITECTURAL FINISHES
1. Ceiling (2nd floor Incl. T&B End Unit)
Interior
Tripple furring 5mm x 3m 17.00 lngth
Wall angle 12' 6.00 lngth
3.5mm x 4' x 8' Fiber cement board 8.00 shts
Fiber cement screw 3/4" 660.00 pcs
Main bar clip 60.00 pcs
P. screw 1/2" 485.00 pcs
Outside ceiling
Inner unit (unit 2 & 3)
Tripple furring 5mm x 3m 20.00 lngth
Wall angle 12' 12.00 lngth
0.60m x 1.2m slotted fiber cement airvent 20.00 pcs
Fiber cement screw 3/4" 700.00 pcs
P. screw 1/2" 360.00 pcs

2. Tile works
60 x 60 granite tiles Plain Beige 150.00 pcs
30 x 30 ceramic avelino floor tiles 112.00 pcs
 30 x 30 ceramic wall tiles 320.00 pcs
Tile adhessive 3.00 bags
Stair nosing 2 x 20f 3.00 lngth
Tile trim 8.00 lngth
Tile grout 5.00 packs
Portland cement 6.00 bags
Sand 1.00 cu.m
vinyl planks AW 3665 EMC-040-15 664.00 pcs
diamond tile cutter # 4 1.00 pcs
1 1/2" brass type Stair nosing 3.00 lngth
Power bond 12.00 gal

3. Wall finishes
Portland cement 120.00 bags
Apollo glue 29.00 gal
Flexibond (blk 1, 12, 13 & 14 back fire wall) 2.00 gal
Sand 13.00 cu.m
4" masonry grinding disc 4.00 pcs

4. Doors
D1 - 0.90m x 2.10m Solid Panel Door w/ Jamb 2.00 pcs
D2 - 0.80m x 2.10m Flush Door w/ jamb 2.00 pcs
Steel Door Jamb 2x4 4.00 pcs
1.3 x 2.1 6mm thk clear glass door w/ powder coated frame 2.00 pcs
D3 - 0.60m x 2.10m PVC Door w/ Jamb 4.00 sets
Stainless Steel Door knob 8.00 sets
Loose pin hinges 3 1/2 x 3 1/2 12.00 sets
Concrete nail #2 1.00 kg
Concete nail # 2 1/2 2.00 kg
Concrete nail #3 1.00 kg
Concree Nail #4 1.00 kg
5. Windows
INNER UNIT (2)
1/4 clear glass on analok alum. Sliding doors/windows 50" wide x 51" high SS Type 6.00 sets
1/4
1/4 clear glass onglass
thick bronze analok
on alum.
analokSliding doors/windows
YC section 50" wide
awning winodws 22"xwide
84" high
x 51"SShigh
Type
2 2.00 sets
panels awning
1/4 thick bronze glass on analok YC section awning winodws 24" wide x 20" high 1 2.00 sets
panel awning
1/4 thick bronze glass on analok YC section awning winodws 16" wide x 38" high 2 4.00 sets
panels awning 2.00 sets

6. Service area
Cement 10.00 bags
Sand 1.00 cu.m
Gravel 1.00 cu.m
8mm Ø dsb 5.00 lngth
tie wire 1.00 kg
 4"x 8" x 16" CHB 125.00 pcs

7. WOOD STAIRS / STAIR RAILING

Wooden Stair Tread 2"x10"x1.0m 22.00 pcs
Wooden Stringer 2"x12"x10 f 2.00 pcs
Wooden Handrail 1.5"x3"x10f 6.00 pcs
1" x 1" square tube 6.00 lngth
1 1/2" (3mm thk) flat bar 3.00 lngth
Welding rod 1.00 kls
Non Sag Marine Epoxy 1.00 gal
CWN 1 1/2" 1.00 kls
CWN 2 1.00 kls
CWN 3 1.00 kls
CWN 4 1.00 kls
Grinding stone 4" 1.00 pcs
Cutting disc 2.00 pcs

8. FALSE BALCONY RAILINGS

2"x2" square tube 1.00 lengths
1"x1" square tube 6.00 lengths
red oxide paint 1.00 gal
Welding rod 3.00 kg

9. KITCHEN CABINET AND GRANITE COUNTERTOP

Portland Cement 4.00 bags
Washed Sand 0.80 cum
3/4 Gravel 0.40 cum
10mm DSB 4.00 lengths
Kitchen cabinet 2.00 set
Granite Countertop with 150mm splashboard 2.00 set

10 PAINTING WORKS
Ceiling
Non sag marine epoxy 2.00 gal
Boral 3.00 bags
Joint ceiling tape 1 1/2" 4.00 rolls
Latex semi gloss brown 8.00 gal
text a kote primer white 12.00 gal
Prima Flat latex white 8.00 gal
Interior wall
Check primer/ text a kote primer 6.00 gal
Prima Flat latex white 12.00 gal
Old news paper 1.00 kg
Exterior wall
Check primer/ text a kote primer 8.00 gal
 Pale sky semi gloss prima 4.00 gal
Upsdell red/radiant yellow/green semi gloss prima 4.00 gal
JVC brown semi gloss prima 4.00 gal
Firewall Mocha semi gloss prima 4.00 gal
Jamb, Door, Stair, Balcony, Railings & Fascia
Body filler 2.00 gal
QDE analouge brown 1.00 gal
Text a kote primer 2.00 gal
Text a kote reducer 2.00 gal
Polyurethane sealer 4.00 gal
Polyurethane top coat clear 4.00 gal
Polyurethane reducer 10.00 gal
Acrylic flo 2.00 gal
Wallnut wood stain 2.00 gal
Burnt amber oil base 2.00 pint
Lamp black oil base 2.00 pint
Venetian red oil base 2.00 pint
Raw siena oil base 2.00 pint
Hanza yellow oil base (light shrome yellow) 2.00 pint
epoxy primer red oxide w/ catalyst 1.00 gal
Epoxy primer reducer 1.00 gal
roof kote white 1.00 gal
Paint thinner 2.00 gal

Surface preparation & consumables

Skim coat 38.00 bags
Sand paper #80 30.00 sq.f.
Sand paper #120 24.00 pcs
Paint roller #6 w/ pan 4.00 pcs
Baby roller cotton 4.00 pcs
Paint brush #2 4.00 pcs
Cotton thread 1.00 kg
Old news paper 2.00 kg

11. LANDSCAPING AND FOOT PATH

Frog Grass landscaping 30.00 sq.m
Portland Cement 9.00 bags
3/4 gravel 1.00 cum
Washed Sand 1.00 cum

C. PLUMBING WORKS
WATER LINE
1/2" x 3/8" angle valve 2.00 pcs
1/2" dia. X 4MTS PPr Pipe pn 20 22.00 lengths
1/2" dia. PPr coupling 20.00 pcs
 1/2" dia. PPR Tee Pn 20 (plain) 22.00 pcs
1/2" dia. X 90° Plain PPR Elbow 10.00 pcs
1/2" dia. PPR Female Threaded Elbow 34.00 pcs
SANITARY LINE
2" dia. PVC Pipe S-600 Atlanta 20.00 lengths
3" dia. PVC Pipe S-600 Atlanta 12.00 lengths
4" dia. PVC Pipe S-600 Atlanta 10.00 lengths
2" dia. X 90° PVC Elbow 43.00 pcs
2" dia. X 45° PVC Elbow 19.00 pcs
3" dia. X 90° PVC Elbow 2.00 pcs
3" dia. X 45° PVC elbow 2.00 pcs
4" dia. X 90° PVC Elbow 8.00 pcs
4" dia. X 45° PVC Elbow 6.00 pcs
3" x 2" PVC Tee Reducer 2.00 pcs
4" x 2" PVC Tee reducer 6.00 pcs
2" dia. PVC P-Trap 4.00 pcs
4 x 2" dia. PVC Tee 4.00 pcs
4"x4" dia. PVC Wye 8.00 pcs
4"x2" dia. PVC Wye 4.00 pcs
4" dia. PVC Clean Out 6.00 pcs
Plastic Septic Tank 2.00 sets
PVC Solvent, 100cc 4.00 cans
3" dia. PVC Coupling 8.00 pcs

RAIN HARVESTING FACILITIES

Portland cement 32.00 bags
3/4 gravel 2.00 cu.m.
Washed Sand 3.00 cu.m.
4" x 8' x 16' CHB 300.00 pcs
10 mmØ def. bars 50.00 lngth
Ga. 16 g.i. tie wire 12.00 kg
5mm x 4' x 8' ord. plywood 2.00 sht

FIXTURES AND ACCESSORIES

Stainless Steel Goose Neck Faucet 2.00 pcs
Stainless Steel Kitchen Sink 2.00 pcs
Telephone Shower set with faucet 4.00 pcs
1/2" White Plastic PVC faucet 4.00 pcs
Water Closet w/ Lavatory & Complete acc HCG 4.00 sets
Teflon Tape 2.00 pcs
4" X 4" Floor Drain 4.00 pcs

D. ELECTRICAL WORKS
#3.5mm2 THHN Wire 1330.50 lm
#8 THW Wire 90.00 lm
1-Gang Switch (ROYU) 8.00 pcs
2-Gang Switch (ROYU) 4.00 pcs
2-Gang Convenience Outlet w/ grounding (ROYU) 40.00 pcs
3 Gang switch 2.00 pcs
Weather proof outlet 4.00 pcs
Aircon outlet 1-gang w/ plate (ROYU) 6.00 pcs
1-Gang Switch (3 WAY) 4.00 pcs
Telephone & cable Outlet 4.00 pcs
2 X 4 Utility Box, Metal Deep Type 70.00 pcs
Junction Box, metal 30.00 pcs
Circular loom 3/8" 10.00 m
1/2" dia. Electrical PVC Conduit Pipe 120.00 lengths
3/4" dia. Electrical PVC Conduit Pipe 28.00 lengths
1/2" dia. PVC Long Elbow 50.00 pcs
3/4" dia. PVC Long Elbow 10.00 pcs
4" dia. Plastic Receptacle 26.00 pcs
10 Branches Panel Board with circuit breakers 2.00 sets
60 amp circuit breaker 2.00 pcs
20 amp circuit breaker 16.00 pcs
Pvc Clamp 3/4'' 6.00 pcs
3/4 EMT Pipe 4.00 pcs
3/4 Emt connector 6.00 pcs
3/4 Entrance Cap 2.00 pcs
G.I. bushing 3/4" 4.00 pcs
Secondary Rack w/ Spool 2.00 pcs
Electrical Tape, big 18.00 rolls

TOTAL MATERIALS COST

TOTAL LABOR COST
TOTAL PROJECTED COST FOR 2 CLUSTER

FOR 1 UNIT
MATERIALS COST
LABOR COST
TOTAL FOR 1 UNIT
ulang, Cagayan de Oro City
stimates for interior unit

Unit cost Labor cost Materials cost

4,000.00 -
-
-
-
- -

82,200.00 307,853.46
5,000.00 36,367.50
216.00 18,360.00
740.00 7,400.00
740.00 3,700.00
105.00 6,457.50
45.00 450.00

6,000.00 20,841.00
216.00 11,016.00
740.00 4,440.00
740.00 2,220.00
105.00 2,940.00
45.00 225.00

32,000.00 125,252.50
216.00 34,020.00
740.00 12,950.00
740.00 6,290.00
105.00 67,252.50
45.00 2,250.00
35.00 210.00
35.00 2,100.00
18.00 180.00

26,000.00 69,952.50
216.00 27,540.00
740.00 11,100.00
740.00 5,550.00
105.00 23,100.00
45.00 1,012.50
35.00 70.00
 35.00 1,400.00
18.00 180.00

- 13,200.00 55,439.96
320.00 9,600.00
401.00 3,208.00
45.00 225.00
60.00 720.00
330.00 660.00
50.00 50.00
1,443.75 5,775.00
1,618.75 6,475.00
244.50 2,200.50
244.50 2,689.50
375.16 750.32
489.00 1,467.00
244.50 733.50
335.59 2,013.54
124.73 1,496.76
1.50 1,050.00
1,918.00 15,344.00
43.64 261.84
165.00 165.00
185.00 555.00

110,700.00 375,209.54
7,474.60
6,800.00
63.55 1,080.35
31.25 187.50
255.00 2,040.00
0.40 264.00
1.35 81.00
0.35 169.75
2,400.00

63.55 1,271.00
31.25 375.00
80.00 1,600.00
0.40 280.00
0.35 126.00

13,600.00 82,567.30
105.00 15,750.00
28.40 3,180.80
 28.70 9,184.00
360.00 1,080.00
3,850.00 11,550.00
20.00 160.00
55.00 275.00
216.00 1,296.00
740.00 740.00
31.00 20,584.00
595.00 595.00
3,437.50 10,312.50
655.00 7,860.00

30,700.00 44,156.25
216.00 25,920.00
231.25 6,706.25
735.00 1,470.00
740.00 9,620.00
110.00 440.00

- 4,500.00 18,445.60
3,600.00 7,200.00
1,180.00 2,360.00
820.00 3,280.00
- -
950.00 3,800.00
140.00 1,120.00
30.00 360.00
65.12 65.12
65.12 130.24
65.12 65.12
65.12 65.12
-
61,853.96
4,991.40 29,948.40
7,504.20 15,008.40
2,908.80 5,817.60
1,432.89 5,731.56
2,674.00 5,348.00

- 900.00 4,985.00
216.00 2,160.00
740.00 740.00
740.00 740.00
60.00 300.00
45.00 45.00
 8.00 1,000.00

- 7,000.00 22,822.00
532.00 11,704.00
1,890.00 3,780.00
400.00 2,400.00
300.00 1,800.00
355.00 1,065.00
45.00 45.00
1,599.00 1,599.00
38.00 38.00
35.00 35.00
35.00 35.00
31.00 31.00
70.00 70.00
110.00 220.00

2,000.00 2,610.00
345.00 345.00
300.00 1,800.00
330.00 330.00
45.00 135.00

6,000.00 15,610.40
216.00 864.00
740.00 592.00
740.00 296.00
105.00 420.00
3,403.20 6,806.40
3,316.00 6,632.00

34,200.00 85,849.43
-
1,599.00 3,198.00
595.00 1,785.00
165.00 660.00
685.00 5,480.00
687.00 8,244.00
465.00 3,720.00
-
402.00 2,412.00
465.00 5,580.00
18.00 18.00

402.00 3,216.00
707.00 2,828.00
927.00 3,708.00
457.00 1,828.00
927.00 3,708.00

490.00 980.00
457.00 457.00
687.00 1,374.00
465.00 930.00
750.00 3,000.00
965.00 3,860.00
820.00 8,200.00
650.00 1,300.00
115.00 230.00
61.17 122.34
52.17 104.34
61.17 122.34
52.17 104.34
77.70 155.40
629.00 629.00
419.67 419.67
630.00 630.00
217.50 435.00

16,411.00
360.00 13,680.00
55.00 1,650.00
10.00 240.00
75.00 300.00
55.00 220.00
55.00 220.00
65.00 65.00
18.00 36.00

2,600.00 12,424.00
300.00 9,000.00
216.00 1,944.00
740.00 740.00
740.00 740.00

11,600.00 74,158.40
25,513.40
165.00 330.00
203.50 4,477.00
6.00 120.00
 12.50 275.00
8.00 80.00
73.00 2,482.00
- -
70.40 1,408.00
177.00 2,124.00
192.00 1,920.00
9.00 387.00
7.20 136.80
16.20 32.40
11.65 23.30
27.00 216.00
20.70 124.20
27.90 55.80
33.75 202.50
27.90 111.60
37.80 151.20
55.80 446.40
46.80 187.20
27.00 162.00
4,674.50 9,349.00
160.00 640.00
9.00 72.00

19,802.00
216.00 6,912.00
740.00 1,480.00
740.00 2,220.00
8.00 2,400.00
105.00 5,250.00
40.00 480.00
530.00 1,060.00

28,843.00
327.00 654.00
2,703.00 5,406.00
726.00 2,904.00
90.00 360.00
4,814.00 19,256.00
21.50 43.00
55.00 220.00

8,000.00 39,962.50
13.00 17,296.50
 35.10 3,159.00
42.00 336.00
67.20 268.80
67.20 2,688.00
115.50 231.00
240.00 960.00
85.40 512.40
43.20 172.80
100.00 400.00
9.00 630.00
18.00 540.00
15.00 150.00
43.50 5,220.00
60.00 1,680.00
9.10 455.00
12.60 126.00
23.00 598.00
611.00 1,222.00
119.00 238.00
98.00 1,568.00
1.50 9.00
115.00 460.00
20.00 120.00
28.00 56.00
48.00 192.00
175.00 350.00
18.00 324.00

TAL MATERIALS COST 797,183.90

TOTAL LABOR COST 216,500.00
COST FOR 2 CLUSTER 1,013,683.90

FOR 1 UNIT
MATERIALS COST 398,591.95
LABOR COST 108,250.00
TOTAL FOR 1 UNIT 506,841.95