Project:

Owner:
Location:
Subject: DETAIED ESTIMATES

ITEM NO. Item Material / Description Unit Quantity Duration

I Laying out and Excavation
Labor
Engineer 1 6
Carpenter 2 2
Labor 4 6

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

II Reinforced Concrete
Materials
Cement bags 205
Sand cu.m. 10
Gravel cu.m. 20
2"x2"x10' coco lumber bd. Ft. 500
4" cwn nails kg. 15
3" cwn nails kg. 20
1" cwn nails kg. 3
5mm thick Marine Plywood sheet 10

labor
Engineer 1 20
Mason 4 20
Labor 4 20

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

 TOTAL ITEM COST

III Reinforcing Steel

Materials
16mmØ x 6m length 86
12mmØ x 6m length 72
10mmØ x 6m length 270
No. 16 Tie Wire kg. 25

Labor
Engineer 1 18
Steelman 2 18
Labor 2 18

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

IV Structural Steel
Materials
2"x2"x1/4" angle bar length 21
2"x6"x1.5mm C-Purlins length 32
Welding Rod box 1

Labor
Engineer 1 12
Welder 2 12
Labor 2 12

Equipment
Welding Machine 2 12

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

V Masonry
Materials
4"x8"x16" CHB pcs 2200
Cement bag 100
Sand cu.m. 10

Labor
Engineer 1 18
Mason 2 18
Labor 4 18

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

VI Glass Works
Materials
3/16" luningning glass sq.m. 18

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

VII Door Frames, Flush doors, Panel Doors and doorlocks

Materials
Flush door (0.90mx2.1m) pc 5
Flush door (0.60mx2.1m) pc 3
Sliding Door (1.0x2.10m) pc 2
Panel Door (1.0x2.10m) pc 1
Locksets set 9
Hinges pair 15
Jamb (Prefab) set 10

Labor
 Engineer 1 6
Carpenter 2 6
Labor 2 6

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

VIII Ceiling Works

Materials
2"x2"x10' Lumber bd. Ft. 350
3" cwn nails kg. 8
1" finishing nails kg. 1
5mm thick Marine Plywood sheet 30

Labor
Engineer 1 8
Carpenter 2 8
Labor 2 8

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

IX Roofing Works
Materials
G.A. 26 G.I. Corr roofing (12') Lm 300
Tekscrew pc 1120

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

 PROFIT (10% OF DC + IC)

TOTAL ITEM COST

X Tile Works
Materials
40cmx40cm ceramic glaze tile pc 185
20cmx20cm cermaic glaze tile pc 400
20cmx20cm cermaic unglaze tile pc 120
Cement bag 20
Sand cu.m. 4
Grout bag 3

Labor
Engineer 1 6
Mason 2 6
Labor 2 6

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

XI Painting Works
Materials
Red oxide Primer Gallon 1
Quick Dry Enamel Gallon 10
Nuetralizer Gallon 2
Acrylic Latex Paint Gallon 20
Paint Thinner Gallon 4
Concrete Putty Gallon 2
Sand Paper pc 15

labor
Engineer 1 10
Painter 2 10
Labor 2 10

TOTAL DIRECT COST

 TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

XII Plumbing Work

Materials
4"Ø PVC Pipe Sched 40 legnth 6
3"Ø PVC Pipe Sched 40 legnth 3
4"Ø PVC Wye pc 2
4"Ø PVC Clean Out pc 6
4"Ø PVC Tee pc 5
3"Ø PVC Elbow pc 2
3"Ø PVC Wye pc 1
3"Ø PVC Tee pc 2
3"Ø PVC P-Trap pc 2
PVC Solvent Cement liter 2
G.I. Pipe Sched 40 length 2
G.I. Elbow pc 6
Tapeflon Tape roll 4
Water Closet set 2
Lavatory set 2
Kitchen Sink set 1
Floor Drain pc 2
Soap Holder pc 2
Paper Holder pc 2
Shower Head pc 2
Faucet pc 1

Labor
Engineer/Master Plumber 1 20
Plumber 1 20
Helper 1 20

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

XIII Electrical Work
Materials
Ground Wire m 3
Electrical wire 3.5 sq.mm. THW box 1
Electrical wire 3.5 sq.mm. THW box 1
Convenience Outlet pc 11
3 gang switch pc 1
2 gang switch pc 2
1 gang switch pc 6
Flourescent lamp & assembly set 10
Panel Board set 1
Pull box pc 8
Utility box pc 14

labor
Engineer/Master Electrican 1 15
Electrician 1 15
Helper 1 15

TOTAL DIRECT COST

TOTAL INDIRECT COST (35% OF DC)

PROFIT (10% OF DC + IC)

TOTAL ITEM COST

TOTAL PROJECT COST

 Unit Cost

1,000.00 ₱6,000.00
600.00 ₱2,400.00
400.00 ₱9,600.00
₱18,000.00

TOTAL DIRECT COST ₱18,000.00

RECT COST (35% OF DC) ₱6,300.00

PROFIT (10% OF DC + IC) ₱2,430.00

TOTAL ITEM COST ₱26,730.00

250.00 ₱51,250.00
400.00 ₱4,000.00
800.00 ₱16,000.00
14.00 ₱7,000.00
60.00 ₱900.00
60.00 ₱1,200.00
60.00 ₱180.00
600.00 ₱6,000.00
₱86,530.00

1,000.00 ₱20,000.00
600.00 ₱48,000.00
400.00 ₱32,000.00
₱100,000.00

TOTAL DIRECT COST ₱186,530.00

RECT COST (35% OF DC) ₱65,285.50

PROFIT (10% OF DC + IC) ₱25,181.55

 TOTAL ITEM COST ₱276,997.05

320.00 ₱27,520.00
170.00 ₱12,240.00
135.00 ₱36,450.00
50.00 ₱1,250.00
₱77,460.00

1,000.00 ₱18,000.00
600.00 ₱21,600.00
400.00 ₱14,400.00
₱54,000.00

TOTAL DIRECT COST ₱131,460.00

RECT COST (35% OF DC) ₱46,011.00

PROFIT (10% OF DC + IC) ₱17,747.10

TOTAL ITEM COST ₱195,218.10

895.00 ₱18,795.00
785.00 ₱25,120.00
3,780.00 ₱3,780.00
₱47,695.00

1,000.00 ₱12,000.00
600.00 ₱14,400.00
400.00 ₱9,600.00
₱36,000.00

750.00 ₱18,000.00

TOTAL DIRECT COST ₱101,695.00

RECT COST (35% OF DC) ₱35,593.25

PROFIT (10% OF DC + IC) ₱13,728.83

TOTAL ITEM COST ₱151,017.08

 9.00 ₱19,800.00
235.00 ₱23,500.00
400.00 ₱4,000.00
₱47,300.00

1,000.00 ₱18,000.00
600.00 ₱21,600.00
400.00 ₱28,800.00
₱68,400.00

TOTAL DIRECT COST ₱115,700.00

RECT COST (35% OF DC) ₱40,495.00

PROFIT (10% OF DC + IC) ₱15,619.50

TOTAL ITEM COST ₱171,814.50

1,000.00 ₱18,000.00

TOTAL DIRECT COST ₱18,000.00

RECT COST (35% OF DC) ₱6,300.00

PROFIT (10% OF DC + IC) ₱2,430.00

TOTAL ITEM COST ₱26,730.00

1,680.00 ₱8,400.00
1,400.00 ₱4,200.00
3,500.00 ₱7,000.00
3,500.00 ₱3,500.00
245.00 ₱2,205.00
125.00 ₱1,875.00
1,558.00 ₱15,580.00
₱42,760.00
 1,000.00 ₱6,000.00
600.00 ₱7,200.00
400.00 ₱4,800.00
₱18,000.00

TOTAL DIRECT COST ₱60,760.00

RECT COST (35% OF DC) ₱21,266.00

PROFIT (10% OF DC + IC) ₱8,202.60

TOTAL ITEM COST ₱90,228.60

25.00 ₱8,750.00
40.00 ₱320.00
50.00 ₱50.00
310.00 ₱9,300.00
₱18,420.00

1,000.00 ₱8,000.00
600.00 ₱9,600.00
400.00 ₱6,400.00
₱24,000.00

TOTAL DIRECT COST ₱42,420.00

RECT COST (35% OF DC) ₱14,847.00

PROFIT (10% OF DC + IC) ₱5,726.70

TOTAL ITEM COST ₱62,993.70

400.00 ₱120,000.00
3.00 ₱3,360.00
₱123,360.00

TOTAL DIRECT COST ₱123,360.00

RECT COST (35% OF DC) ₱43,176.00

PROFIT (10% OF DC + IC) ₱16,653.60

TOTAL ITEM COST ₱183,189.60

52.00 ₱9,620.00
20.00 ₱8,000.00
20.00 ₱2,400.00
250.00 ₱5,000.00
400.00 ₱1,600.00
100.00 ₱300.00
₱26,920.00

1,000.00 ₱6,000.00
600.00 ₱7,200.00
400.00 ₱4,800.00
₱18,000.00

TOTAL DIRECT COST ₱44,920.00

RECT COST (35% OF DC) ₱15,722.00

PROFIT (10% OF DC + IC) ₱6,064.20

TOTAL ITEM COST ₱66,706.20

550.00 ₱550.00
500.00 ₱5,000.00
350.00 ₱700.00
600.00 ₱12,000.00
350.00 ₱1,400.00
300.00 ₱600.00
20.00 ₱300.00
₱20,550.00

1,000.00 ₱10,000.00
600.00 ₱12,000.00
400.00 ₱8,000.00
₱30,000.00

TOTAL DIRECT COST ₱50,550.00

RECT COST (35% OF DC) ₱17,692.50

PROFIT (10% OF DC + IC) ₱6,824.25

TOTAL ITEM COST ₱75,066.75

250.00 ₱1,500.00
190.00 ₱570.00
90.00 ₱180.00
60.00 ₱360.00
85.00 ₱425.00
40.00 ₱80.00
50.00 ₱50.00
60.00 ₱120.00
100.00 ₱200.00
75.00 ₱150.00
520.00 ₱1,040.00
20.00 ₱120.00
25.00 ₱100.00
4,565.00 ₱9,130.00
1,220.00 ₱2,440.00
2,700.00 ₱2,700.00
100.00 ₱200.00
325.00 ₱650.00
355.00 ₱710.00
200.00 ₱400.00
150.00 ₱150.00
₱21,275.00

1,000.00 ₱20,000.00
600.00 ₱12,000.00
400.00 ₱8,000.00
₱40,000.00

TOTAL DIRECT COST ₱61,275.00

RECT COST (35% OF DC) ₱21,446.25

PROFIT (10% OF DC + IC) ₱8,272.13

TOTAL ITEM COST ₱90,993.38

 65.00 ₱195.00
3,500.00 ₱3,500.00
3,000.00 ₱3,000.00
250.00 ₱2,750.00
300.00 ₱300.00
240.00 ₱480.00
150.00 ₱900.00
650.00 ₱6,500.00
4,000.00 ₱4,000.00
150.00 ₱1,200.00
30.00 ₱420.00
₱23,245.00

1,000.00 ₱15,000.00
600.00 ₱9,000.00
400.00 ₱6,000.00
₱30,000.00

TOTAL DIRECT COST ₱53,245.00

0
RECT COST (35% OF DC) ₱18,635.75

PROFIT (10% OF DC + IC) ₱7,188.08

TOTAL ITEM COST ₱79,068.83

TOTAL PROJECT COST ₱1,496,753.78

ITEM NO. DESCRIPTION
I Laying out and Excavation
II Reinforced Concrete
III Reinforcing Steel
IV Structural Steel
V Masonry
VI Glass Works
VII Door Frames, Flush doors, Panel Doors and doorlocks
VIII Ceiling Works
IX Roofing Works
X Tile Works
XI Painting Works
XII Plumbing Work
XIII Electrical Work
TION DURATION(days)
6
20
18
12
18
15
anel Doors and doorlocks 6
8
6
6
10
20
15