PROJECT : FOUR BEDROOM TWO-STOREY RESIDENTIAL BUILDING

LOCATION : BACSIL, SAN JUAN, ILOCOS SUR

OWNER :
SUBJECT :
FLOOR AREA : 131.87 m2

DETAILED ESTIMATE

MATERIALS LABOR
ITEM DESCRIPTION QTY UNIT AMOUNT (PHP)
UNIT COST COST COST
1 GENERAL REQUIREMENTS
Mobilization/Demolition 1 lot 20,000.00
Others 1 lot 20,000.00
Sub-Total 1.0 40,000.00

2 SITE WORKS/EARTHWORKS
Staking/Layout 1.00 lot 25,000.00
Excavation
Column Footing 31.10 cu.m 400 12,441.60 4,976.64 17,418.24
Catch basin 0.50 cu.m 400 200.00 80.00 280.00
Septic tank 8.55 cu.m 400 3,420.00 1,368.00 4,788.00
Wall Footing 36.18 cu.m 400 14,473.92 5,789.57 20,263.49
Backfill 36.18 cu.m 0 0.00 5,928.34 5,928.34
Earthfill 24.70 cu.m 600 14,820.84 5,928.34 20,749.18
Gravel Bedding 20.58 cu.m 2,500.00 51,461.25 20,584.50 72,045.75
Soil Preparation (Poisoning) 0.00 sqm 120 0.00 0.00 0.00
Sub-Total 2.0 166,472.99

3 FOUNDATION WORKS
Column Footing
16mm dia. RSB 54.00 6m/pcs 415.00 22,410.00 8,964.00 31,374.00
G.I. Wire #16 3.67 kgs 75.00 275.09 110.04 385.13
Cement 69.98 bags 210.00 14,696.64 5,878.66 20,575.30
Sand 3.89 cu.m 700.00 2,721.60 1,088.64 3,810.24
Gravel 7.78 cu.m 2,500.00 19,440.00 7,776.00 27,216.00
Wall Footing
12mm dia. RSB 0.00 6m/pcs 218.00 0.00 0.00 0.00
10mm dia. RSB 3.00 6m/pcs 153.00 459.00 183.60 642.60
G.I. Wire #16 0.00 kgs 75.00 0.00 0.00 0.00
Cement 12.70 bags 210.00 2,667.42 1,066.97 3,734.39
Sand 0.85 cu.m 700.00 592.76 237.10 829.86
Gravel 1.69 cu.m 2,500.00 4,234.00 1,693.60 5,927.60
Tie Beam
12mm dia. RSB 6.00 6m/pcs 153.00 918.00 367.20 1,285.20
10mm dia. RSB 4.00 6m/pcs 153.00 612.00 244.80 856.80
G.I. Wire #16 1.27 kgs 75.00 95.09 38.04 133.13
Cement 1.37 bags 210.00 287.04 114.82 401.86
Sand 0.08 cu.m 700.00 53.16 21.26 74.42
Gravel 0.15 cu.m 2,500.00 379.69 151.88 531.56
Sub-Total 3.0 97,778.09

4 GROUND FLOOR WORKS

Columns
16mm dia. RSB 64 6m/pcs 415.00 26,560.00 10,624.00 37,184.00
10mm dia. RSB 69 6m/pcs 153.00 10,480.50 4,192.20 14,672.70
G.I. Wire #16 12 kgs 75.00 871.13 348.45 1,219.58
Cement 38 bags 210.00 7,892.64 3,157.06 11,049.70
Sand 2 cu.m 700.00 1,461.60 584.64 2,046.24
Gravel 4 cu.m 2,500.00 10,440.00 4,176.00 14,616.00
Slab on Fill
10mm dia. RSB 61 6m/pcs 153.00 9,333.00 3,733.20 13,066.20
G.I. Wire #16 2 kgs 75.00 187.22 74.89 262.10
Cement 41 bags 210.00 8,645.49 3,458.20 12,103.69
Sand 3 cu.m 700.00 2,401.53 960.61 3,362.14
Gravel 7 cu.m 2,500.00 17,153.75 6,861.50 24,015.25
Form works
Phenolic Board ( Pcs ) 48 pcs 580 27,840.00 11,136.00 38,976.00
Wood Frame ( Bd. Ft ) 1099 bd.ft 26 28,571.40 11,428.56 39,999.96
Scaffold ( Bd. Ft ) 2631 bd.ft 26 68,408.67 27,363.47 95,772.13
1" CWN 4 kgs 70 280.00 112.00 392.00
5" CWN 13 kgs 70 875.00 350.00 1,225.00
Masonry Works
Cement 48 bags 210.00 10,080.00 4,032.00 14,112.00
Sand 4 cu.m 700.00 2,782.08 1,112.83 3,894.91
Chb 5'' 589 pcs 12.00 7,068.00 2,827.20 9,895.20
Plaster
Cement 8 bags 210.00 1,680.00 672.00 2,352.00
Sand 1 cu.m 700.00 458.15 183.26 641.41
Sub-Total 4.0 340,858.20
5 STAIR AND RAILINGS WORKS
Stair
12mm dia. RSB 11 6m/pcs 153.00 1,683.00 673.20 2,356.20
16mm dia. RSB 10 6m/pcs 415.00 4,150.00 1,660.00 5,810.00
G.I. Wire #16 2 kgs 75.00 150.00 60.00 210.00
Cement 10 bags 210.00 2,100.00 840.00 2,940.00
Sand 1 cu.m 700.00 700.00 280.00 980.00
Gravel 1 cu.m 2,500.00 2,500.00 1,000.00 3,500.00
Narra Steps 16 pcs. 1,725.00 27,600.00 11,040.00 38,640.00
2x2 Tubular Bar 1 pcs. 605 605.00 242.00 847.00
1x1 Tubular Bar 4 pcs. 399 1,596.00 638.40 2,234.40
Form works
Phenolic Board ( Pcs ) 5 pcs 580 2,900.00 1,160.00 4,060.00
Wood Frame ( Bd. Ft ) 500 bd.ft 26 13,000.00 5,200.00 18,200.00
Scaffold ( Bd. Ft ) 150 bd.ft 26 3,900.00 1,560.00 5,460.00
1" CWN 3 kgs 70 210.00 84.00 294.00
5" CWN 8 kgs 70 560.00 224.00 784.00
Railings 14,278.30
Sub-Total 5.0 100,593.90

6 ROOFING WORKS
Roof Beam
16mm dia. RSB 45 6m/pcs 415.00 18,675.00 7,470.00 26,145.00
12mm dia. RSB 64 6m/pcs 153.00 9,792.00 3,916.80 13,708.80
G.I. Wire #16 11 kgs 75.00 806.60 322.64 1,129.25
Cement 27 bags 1,725.00 46,575.00 18,630.00 65,205.00
Sand 2 cu.m 605.00 907.50 363.00 1,270.50
Gravel 3 cu.m 399.00 1,197.00 478.80 1,675.80
Angle Cleats 129.00 pc. 40.00 5,160.00 2,064.00 7,224.00
C - Purlins 2" x 3" ( 1.0 ) 41 pc. 410.00 16,810.00 6,724.00 23,534.00
Rib-Type Longspan 4.1 14 l. m. 5,100.00 71,400.00 28,560.00 99,960.00
Gutter ( Spanish Type ) 20 pc. 400.00 8,000.00 3,200.00 11,200.00
Spandrel 92 pc. 200.00 18,400.00 7,360.00 25,760.00
2x4 Tubular Bar 13 pc. 3,200.00 41,600.00 16,640.00 58,240.00
Channel Bar 4 pc. 1,300.00 5,200.00 2,080.00 7,280.00
Polycarbonate Roof 2 pc. 5,000.00 10,000.00 4,000.00 14,000.00
Sub-Total 6.0 356,332.35

7 PLUMBING WORKS
Water Closet 2 pc. 2,500.00 5,000.00 2,000.00 7,000.00
Lavatory 2 pc. 685.00 1,370.00 548.00 1,918.00
Kitchen Sink 1 pc. 600.00 600.00 240.00 840.00
Bath Tab 0 pc. 5,600.00 0.00 0.00 0.00
Floor Drain 4" X 4" 4 pc. 110.00 440.00 176.00 616.00
GI Pipe3/4" S. 40 16 pc. 560.00 9,080.40 3,632.16 12,712.56
GI Elbow 3/4" HD 5 pc. 45.00 225.00 90.00 315.00
GI Tee 3/4" HD 6 pc. 45.00 270.00 108.00 378.00
Water Meter 1 pc. 650.00 650.00 260.00 910.00
Gate Valve 1/2" 1 pc. 285.00 285.00 114.00 399.00
Check Valve 1/2" 1 pc. 470.00 470.00 188.00 658.00
Hose Bibb 1 pc. 365.00 365.00 146.00 511.00
PVC Pipe 4" ( Orange ) 16 pc. 380.00 6,161.70 2,464.68 8,626.38
PVC Elbow 4" ( Orange ) 6 pc. 80.00 480.00 192.00 672.00
PVC Wye 4" ( Orange ) 1 pc. 125.00 125.00 50.00 175.00
PVC Tee 4" ( Orange ) 7 pc. 125.00 875.00 350.00 1,225.00
PVC P - Trap 2" 4 pc. 70.00 280.00 112.00 392.00
Sub-Total 7.0 37,347.94

8 ELECTRICAL WORKS
TW Wire 2.0 mm2 ( Roxie ) 145 m 32 4,640.00 1,856.00 6,496.00
2
TW Wire 3.5 mm ( Roxie ) 101 m 46 4,646.00 1,858.40 6,504.40
TW Wire 8.0 mm2 ( Roxie ) 44 m 110 4,873.00 1,949.20 6,822.20
Circuit Breaker 15 A ( Koters ) 4 pc. 300 1,200.00 480.00 1,680.00
Circuit Breaker 20 A ( Koters ) 7 pc. 300 2,100.00 840.00 2,940.00
Circuit Breaker 30 A ( Koters ) 6 pc. 350 2,100.00 840.00 2,940.00
Circuit Breaker 60 A ( Koters ) 0 pc. 380 0.00 0.00 0.00
Panel Box 10 holes 1 pc. 1,300 1,300.00 520.00 1,820.00
uPVC Pipe 1/2" 25 pc. 85 2,125.00 850.00 2,975.00
uPVC Pipe 3/4" 0 pc. 110 0.00 0.00 0.00
uPVC Pipe 1" 0 pc. 180 0.00 0.00 0.00
uPVC Pipe 1 1/4" 0 pc. 220 0.00 0.00 0.00
uPVC Pipe 1 1/2" 0 pc. 350 0.00 0.00 0.00
uPVC Pipe 2" 0 pc. 450 0.00 0.00 0.00
Utility Box ( Plastic ) 31 pc. 20 620.00 248.00 868.00
Junction Box ( Plastic ) 12 pc. 30 360.00 144.00 504.00
Receptacle 4" 12 pc. 35 420.00 168.00 588.00
Switch 1 Gang ( Specify Brand ) 7 pc. 80 560.00 224.00 784.00
Switch 2 Gang ( Specify Brand ) 4 pc. 125 500.00 200.00 700.00
Switch 3 Gang ( Specify Brand ) 8 pc. 150 1,200.00 480.00 1,680.00
C. O. 1 Gang ( Specify Brand ) 0 pc. 80 0.00 0.00 0.00
C. O. 2 Gang ( Specify Brand ) 12 pc. 110 1,320.00 528.00 1,848.00
C. O. 3 Gang ( Specify Brand ) 0 pc. 160 0.00 0.00 0.00
ACU Outlet ( Specify Brand ) 2 pc. 180 360.00 144.00 504.00
Sub-Total 8.0 39,653.60
9 CEILING WORKS
1/4 x 4' x 8' Hardiflex 45 pc. 1,200 54,000.00 21,600.00 75,600.00
5m-3/16" x 1" x 1" Wall Angle 9 pc. 110 990.00 396.00 1,386.00
5m-Metal Furring 76 pc. 105 7,980.00 3,192.00 11,172.00
0.60m Pre-Painted Spandrel 159 pc. 300 47,700.00 19,080.00 66,780.00
1/8" * 1/2" Blind Rivet 1700 pc. 1 850.00 340.00 1,190.00
Sub-Total 9.0 156,128.00

10 PAINTING WORKS
Paint Roller 8" 10 pc. 75 750.00 300.00 1,050.00
Paint Roller 12" 10 pc. 90 900.00 360.00 1,260.00
Paint Brush 4" 10 pc. 85 850.00 340.00 1,190.00
Paint Brush 2" 0 pc. 35 0.00 0.00 0.00
Wall Putty 10 pc. 40 400.00 160.00 560.00
Masking Tape 9 pc. 35 315.00 126.00 441.00
Newspaper 5 kg 10 50.00 20.00 70.00
Flatwall Latex Paint White 7 gal 500 3,500.00 1,400.00 4,900.00
Ready Mix Elastomeric Paint (Brown) 3 gal 700 2,100.00 840.00 2,940.00
Ready Mix Elastomeric Paint (White) 3 gal 700 2,100.00 840.00 2,940.00
Ready Mix Elastomeric Paint (Gray) 3 gal 700 2,100.00 840.00 2,940.00
Sub-Total 10.0 18,291.00

11 DOORS AND WINDOW

Window
Window 1 2 set 9000 18000 7200 25200
Window 2 2 set 3000 6000 2400 8400
Window 3 1 set 7500 7500 3000 10500
Window 4 4 set 6500 26000 10400 36400
Window 5 2 set 2500 5000 2000 7000
Window 6 1 set 5000 5000 2000 7000
Window 7 1 set 2000 2000 800 2800
Window 8 3 set 1500 4500 1800 6300
Window 9 1 set 1300 1300 520 1820
Door
Door 1 2 set 10695 21390 8556 29946
Door 2 2 set 10350 20700 8280 28980
Door 3 4 set 10100 40400 16160 56560
Door 4 1 set 13550 13550 5420 18970
Door 5 2 set 5000 10000 4000 14000
Door 6 1 set 3500 3500 1400 4900

Sub-Total 11.0 258,776.00

12 TILE WORKS
Decotile 313 pc. 95 29735 11894 41629
30x30 Non-Skid Granite 60 pc. 150 9000 3600 12600
60x60 Glazed Granite 120 pc. 1100 132000 52800 184800
60x60 Non-Skid Granite 37 pc. 350 12950 5180 18130
Cement 15 bag 110 1650 660 2310
Cement Joint Filler 79 kg 80 6320 2528 8848
Tile Adhesive 18 bag 100 1800 720 2520
Sub-Total 12.0 270,837.00

TOTAL 1,843,415.5