DETAILED ESTIMATE

PROJECT TITLE :
LOCATION :

1.0 General Requirements

DESCRIPTION
Mobilization/ Temporary facilities
SUB - TOTAL

2.0 Earthworks

Site Clearing
Structural Excavation
Backfilling and Compaction

SUB - TOTAL

3.0 Concrete Works

Cement
Washed Sand
Crushed Gravel
MATERIAL COST
LABOR COST
EQUIPMENT RENTAL
SUB - TOTAL

4.0 Formworks & Scaffolding

1/4" thk. Ordinary Plywood

2" x 2" Coco Lumber
2" x 3" Coco Lumber
Assorted CW Nail
MATERIAL COST
LABOR COST
 SUB - TOTAL

5.0 Reinforcement Steel Bar

16mm dia. X 6m Deform Bar

12mm dia. X 6m Deform Bar
10mm dia. X 6m Deform Bar
#16 Tie Wire
MATERIAL COST
LABOR COST
EQUIPMENT RENTAL
SUB - TOTAL

6.0 Masonry Works

4" thk. CHB

Cement
Washed Sand
10mm dia. Reinforcement Steel Bar
#16 Tie Wire
MATERIAL COST
LABOR COST
SUB - TOTAL

7.0 Doors & Windows

D1 - 0.80m x 2.10m Flush Door w/ Wooden Jamb

D2 - 0.60m x 2.10m Toilet Flush Door w/ Wooden Jamb
W1 - 1.35m X 1.15m Jalouplus Window on Wooden Jamb
W2 - 0.60m x 0.35m Jalouplus Window on Wooden Jamb
MATERIAL COST
LABOR COST
 SUB - TOTAL

8.0 Roofing Works

Long Span Roofing Corr. Pre-painted 32"x 10' x 0.056mm thk.

Long Span Roofing Corr. Pre-painted 32"x 6' x 0.056mm thk.
Ridge Roll, Pre-painted, Ordinary 0.610 x 2.440m x 0.4mm thk.
Flashing, Pre-painted, Ordinary
Gutter, Pre-painted, Ordinary 0.610m x 2.440m x 0.4mm thk.
Fascia Board
Roof Sealant
2" x 3" Good Lumber
2" x 4" Good Lumber
2" x 5" Good Lumber
Roof Nails
MATERIAL COST
LABOR COST
SUB - TOTAL

9.0 Carpentry Works

2" x 2" x 12' Steel Furring

1.4" thk. X 4' x 8' Cement Board
1/4" thk. x 4' x 8' Marine Plywood
1" Tekscrew
4" CW Nail
2 1/2" CW Nail
Wood Preservative Brown
MATERIAL COST
LABOR COST
SUB - TOTAL

11.0 Painting Works

a. Concrete Surface and Cement Board

Acrylic Latex Paint Primer

Acrylic Latex Paint Primer
Cement Neutralizer
#80 Sand Paper
 MATERIAL COST
LABOR COST
SUB - TOTAL

b. Wood Surface

Enamel Paint Primer

Quick Dry Enamel
Paint Thinner
Roller Brush #8
Paint Brush 4"
Paint Brush 3" & 2"
MATERIAL COST
LABOR COST
SUB - TOTAL

12.0 Tileworks

Floor andToilet
Glazed Tile 25cm x 25cm
Tile Grout (2kg/bag)
MATERIAL COST
LABOR COST
SUB - TOTAL

13.0 Electrical Works

1.0 Main Service Entrance Feeders

2.0 Lightings
2.0mm sq.m THHN
20mm dia. PVC Conduits
20mm dia. PVC Coupling
6" dia. 10W LED Pin Lights
1 Gang Switch
2 Gang Switch
3 Gang Switch
PVC Junction Box
GI Pull Wire
 3.0 Small Power & Convenience Outlets
2.0mm sq. THHN
20mm dia. PVC Conduits
20mm dia. PVC Coupling
Duplex Conv. Outlet
MATERIAL COST

9.0 Testing & Commissioning

MATERIAL COST
LABOR COST
SUB - TOTAL

14.0 Plumbing and Sanitary Works

a. Plumbing
Water Closet 1.6gpf w/ Accessories
Lavatory Pedestal Type w/ Accessories
4" x4" Floor Drain
100cc Solvent Cement
1/2" dia. uPVC Fitting
1/2" dia. X 6m uPVC Pipe
1/2" dia. Gate Valve
3/4" Teflon Tape
MATERIAL COST
LABOR COST
SUB - TOTAL

b. Sanitary Pipe
4" dia. Clean Out
8" PVC Pipe
3" dia. uPVC Down Spout
3" dia. uPVC Elbow 90 deg
MATERIAL COST
LABOR COST
SUB - TOTAL
15.0 CHB Septic Vault (3 Chamber)
CHB 4"
Cement
Garded Sand
10mm dia. X 6m Deform Bar
#16 Tie Wire
4" dia. uPVC Sanitary Pipe
4" dia. uPVC Elbow 90 deg
4" dia. uPVC Tee
Hacksaw Blade
MATERIAL COST
LABOR COST
SUB - TOTAL

I. Direct Cost
Material C
Labor C
Equipment Re

II. Indirect Cost

Overhead, Contingencies & Miscellane
Contractor's P
Value Added

III. Total Project Cost

ESTIMATE

QUANTITY UNIT UNIT COST AMOUNT

1 lot 30,500.00 30,500.00
P 30,500.00

143 sq.m. 20.00 2,850.00

18.80 cu.m. 350.00 6,580.00
4.0 cu.m. 300.00 1,200.00

P 10,630.00

89 bags 350.00 31,150.00

7 cu.m. 1,500.00 10,500.00
12 cu.m. 1,500.00 18,000.00
P 59,650.00
P 17,895.00
P 35,000.00
P 112,545.00

26 pcs 450.00 11,700.00

982 bd.ft. 20.00 19,640.00
488 bd.ft. 20.00 9,760.00
6 kgs. 65.00 390.00
P 41,490.00
P 12,447.00
 P 53,937.00

24 pcs. 360.00 8,640.00

55 pcs. 230.00 12,650.00
175 pcs. 180.00 31,500.00
25 kgs. 60.00 1,524.00
P 54,314.00
P 16,294.20
P 12,000.00
P 82,608.20

1,550 pcs. 22.00 34,100.00

36 bags 350.00 12,600.00
4 cu.m 1,500.00 6,000.00
82 pcs. 180.00 14,760.00
8 kgs. 60.00 480.00
P 67,940.00
P 20,382.00
P 88,322.00

6 sets 3,000.00 18,000.00

6 sets 2,800.00 16,800.00
5 sets 2,500.00 12,500.00
3 sets 2,000.00 6,000.00
P 53,300.00
P 10,000.00
 P 63,300.00

44 pcs. 400.00 17,600.00

44 pcs, 350.00 15,400.00
7 pcs. 300.00 2,100.00
8 pcs. 300.00 2,400.00
13 pcs. 550.00 7,150.00
37 bd.ft 20.00 740.00
1 liters 250.00 250.00
140 bd.ft 40.00 5,600.00
193 bd.ft 40.00 7,720.00
345 bd.ft 40.00 13,800.00
14 kg. 50.00 700.00
P 73,460.00
P 22,038.00
P 95,498.00

97 pcs. 200.00 19,400.00

127 pcs. 350.00 44,450.00
24 pcs. 680.00 16,320.00
1 kg. 70.00 70.00
14 kgs. 65.00 887.25
10 kgs. 65.00 650.00
1 li. 500.00 500.00
P 82,277.25
P 24,683.18
P 106,960.43

22 gals. 750.00 16,125.00

22 gals. 750.00 16,125.00
4 quartz 180.00 720.00
10 pads 50.00 500.00
 P 33,470.00
P 10,041.00
P 43,511.00

3 gals. 800.00 2,400.00

3 gals. 800.00 2,400.00
10 bottle 70.00 700.00
3 pcs. 120.00 360.00
3 pcs. 90.00 270.00
3 pcs. 75.00 225.00
P 6,355.00
P 1,906.50
P 8,261.50

345 pcs. 80.00 27,600.00

4 bags 70.00 280.00
P 27,880.00
P 8,364.00
P 36,244.00

1.00 lot 5,000.00 5,000.00

P 5,000.00

5 rolls 3,600.00 18,000.00

20 lgths 240.00 4,800.00
23 pcs. 25.00 575.00
21 sets 80.00 1,680.00
6 sets 170.00 1,020.00
3 sets 270.00 810.00
3 sets 350.00 1,050.00
16 pcs. 40.00 640.00
20 kgs. 60.00 1,200.00
 P 29,775.00

6 rolls 3,600.00 21,600.00

26 lgths 240.00 6,240.00
30 pcs. 25.00 750.00
18 sets 265.00 4,770.00
P 33,360.00

1 lot 8,000.00 8,000.00

P 8,000.00

P 76,135.00
P 22,840.50
P 98,975.50

3 sets 6,500.00 19,500.00

3 sets 3,950.00 11,850.00
3 sets 150.00 450.00
3 tins 150.00 450.00
20 pcs. 35.00 700.00
7 pcs. 185.00 1,295.00
1 set 380.00 380.00
4 pcs. 20.00 80.00
P 34,705.00
P 10,411.50
P 45,116.50

3 pcs. 370.00 1,110.00

13 pcs. 250.00 3,250.00
10 pcs. 460.00 4,600.00
13 pcs. 55.00 715.00
P 9,675.00
P 2,902.50
P 12,577.50
 197 pcs. 22.00 4,334.00
10 bags 350.00 3,500.00
2 cu.m. 1,500.00 3,000.00
13 pcs. 180.00 2,340.00
1 kgs. 60.00 60.00
3 pcs. 580.00 1,740.00
2 pcs. 95.00 190.00
4 pcs. 130.00 520.00
3 pcs. 90.00 270.00
P 15,954.00
P 4,786.20
P 20,740.20

Material Cost P 677,735.25

Labor Cost P 184,991.58
Equipment Rental P 47,000.00
Direct Cost P 909,726.83

Contingencies & Miscellaneous P 90,972.68

Contractor's Profit P 90,972.68
Value Added Tax P 131,000.66
Direct Cost P 312,946.03

1,222,672.85
 DESCRIPTION NUMBER
1 Bagger Mixer 1.00
Concrete Vibrator 1.00
Bar Cutter 1.00
Welding Machine 1.00
Cut-off machine 1.00
Electric Drill 1.00

DESCRIPTION NUMBER
Foreman 1.00
Carpenter 1.00
Mason 1.00
Steelman 1.00
Welder 1.00
Tinsmithman 1.00
Painter 1.00
Tile Setter 1.00
Electrician 1.00
Plumber 1.00
Laborer 1.00
DAYS RATE/DAY
1 1,500.00
1 1,000.00
1 1,200.00
1 1,200.00
1 450.00
1 350.00

DAYS RATE/DAY
1 500.00
1 380.00
1 380.00
1 380.00
1 380.00
1 380.00
1 380.00
1 380.00
1 380.00
1 380.00
1 275.00