Project : 4 DOORS DUPLEX TYPE BOARDING HOUSE

By : JERRY VILLEGAS
Item Materials qty. unit U/P Amount
I. LAYOUT/STAKING/SCAFOLDINGS/MISC.
2 X 2 X 10 Coco Lumber 40 pcs 46.00 1,840.00
2 X 3 X 10 Coco Lumber 60 pcs 70.00 4,200.00
1/4 Plywood 2 pcs 320.00 640.00
4'' Common Nails 15 kg 65.00 975.00
3'' Common Nails 10 kg 65.00 650.00
1 1/2'' Common Nails 2 kg 70.00 140.00 Fire wall
Nylon/tansi 3 roll 18.00 54.00 half
8,499.00 front
II. ZOCALO side
Cement 17 bags 265.00 4,505.00 rear
Sand 1 cu.m 380.00 380.00 cr
Gravel 2 cu.m 400.00 800.00
10mm deformed bars 12 lgth 124.00 1,488.00
# 16 Gi Tie wires 3 kg 70.00 210.00 floor
7,383.00
III. WALLS/MASONRY ( no plaster )
4'' Concrete Hollow Blocks 850 pcs 7.00 5,950.00 chb
Cement 27 bags 265.00 7,155.00
Sand 5 cu.m 380.00 1,900.00
10mm deformed bars 46 lgth 124.00 5,704.00
# 16 Gi Tie wires 10 kg 70.00 700.00
1/4 Screen 1 l.m 140.00 140.00
21,549.00
IV. FLOORING
Cement 22 bags 265.00 5,830.00
Sand 3 cu,m 380.00 1,140.00
Gravel 4 cu.m 400.00 1,600.00
8,570.00
V. KITCHEN SINK
Cement 2 bags 265.00 530.00
Sand 0.027 cu.m 380.00 10.26
Gravel 0.054 cu.m 400.00 21.60
10mm deformed bars 2 lgth 124.00 248.00
# 16 Gi Tie wires 0.2 kg 70.00 14.00
1/4 Plywood 1 pc 320.00 320.00
4'' chb 8 pcs 7.00 56.00
1,199.86
VI. DOORS & WINDOWS
2 X 4 X 8 Gemilina / Mahogani 5 pcs 96.00 480.00
PVC Door CR 1 set 3,200.00 3,200.00
 Jalousi Glass/frame 10 set 900.00 9,000.00
Loose pin Hinges 3 x 4 4 set 120.00 480.00
Door Knob 3 set 650.00 1,950.00
1/4 thk. Marine Plywood 3 pcs 750.00 2,250.00
17,360.00
VII. ROOF FRAMING / ROOFING
2 X 5 X 12 Wood Rafter 10 pcs 140.00 1,400.00
2 x 3 x 12 Wood Purlins 22 pcs 84.00 1,848.00
1 x 8 x 10 Fascia Board 6 pcs 93.33 560.00
# 26 GI Corrugated Sheetx 12 12 shts 320.00 3,840.00
# 26 GI Corrugated Sheetx 8 12 shts 210.00 2,520.00
# 26 GI Plain Sheet 4 shts 240.00 960.00
2'' Umbrella Nails 8 kgs 85.00 680.00
4'' Common Nails 3 kgs 65.00 195.00
2 1/2 Common Nails 2 kgs 65.00 130.00
12,133.00
VIII. CEILING
2 X 2 X 10 Coco Lumber
3/16 Plywood
1'' Finishing Nails
4'' Common Nails
2 1/2 '' Common Nails

IX. ELECTRICAL
Check Meter 1 unit 1,500.00 1,500.00
Switches 5 pcs 140.00 700.00
Convenience Outlet 2 gang 5 pcs 180.00 900.00
Junction Box PVC 4 pcs 40.00 160.00
Utility Box PVC 10 pcs 36.00 360.00
Safety Switch box type 1 pcs 380.00 380.00
Circuit Breaker 30A 1 pcs 350.00 350.00
Receptacle 7 pcs 75.00 525.00
1/2 PVC Flexible Pipe 1 roll 1,200.00 1,200.00
Led light 18 watts 7 pcs 280.00 1,960.00
3.5mm THHn Wire 1 roll 2,650.00 2,650.00
Electrical Tape big 3 pcs 45.00 135.00
10,820.00
X. PLUMBING & FIXTURES
Water Closet Buhos type 1 pc 900.00 900.00
Sink Drain 4x4 1 pc 140.00 140.00
CR Floor Drain 4x4 1 pc 140.00 140.00
4'' PVC Pipe 3 pc 320.00 960.00
2'' PVC Pipe 2 pc 240.00 480.00
4'' PVC Tee 1 pc 86.00 86.00
4'' PVC Elbow 2 pc 76.00 152.00
 4''x 2'' PVC Tee Reducer 1 pc 86.00 86.00
4'' PVC Clean Out 1 pc 68.00 68.00
Solvent 1 can 120.00 120.00
3,132.00
XI. SEPTIC TANK
4'' CHB 180 pcs 7.00 1,260.00
Cement 18 bags 265.00 4,770.00
Sand 1 cu.m 380.00 380.00
Gravel 2 cu.m 400.00 800.00
10mm deformed bars 12 lgth 124.00 1,488.00
# 16 Gi Tie wires 3 kg 70.00 210.00
8,908.00
MATERIAL COST UNIT 1 99,553.86
LABOR COST COST UNIT 1 34,843.85
COST PER UNIT 134,397.71

4 UNITS ESTIMATED COST 537,590.84

NOTE : ESTIMATE NO CEILING, PARTITION & PAINTING

23.42568 1.756926
3.794826 vol.

813.3418