DETAILED ESTIMATE

PROJECT
LOCATION

: Construction of Two-Storey Residential

: Sitio Pinagpala. Bukal Sur, Candelaria, Quezon

ITEM NO.

DESCRIPTION

QTY

UNIT

MATERIAL
UNIT COST
COST

Excavation for structure

71.94

m3

Backfill Works

61.56

m3

40.00

Gravel Bedding ( G-1)

7.78

m3

Soil Poisoning (lentrek tc)

Concrete works( 3000 psi )

Volume
Portland cement
3/4 gravel
Sand
Admix

70.71
637
71
36
71

10

11

Reinforcing bar (grade 33)

9mmx6m
10mmx6m
12mmx6m
16mmx6m
#16 tie wire

Forms and scafoldings

12mm form ply
2x3x12 coco lumber
Cwn 2 25 kgs
Cwn 3
Cwn 4

Masonry Works
chb 5
chb 4
cement
sand
10mm rsb
9mm rsb
tie wire #16

Ceiling works
double furring
carrying channel
wall angle
blind rivet 1/8 x 1/2
masonry drill bit 1/8
high speed drill bit 1/8
12mm gypsum board
3mm hardilite

Roof framing works

2 1/2x2 1/2x1/4 angle bar
C purlins 2x3x1.2
C purlins 2x7x1.2
12mm plain bar
3/32 welding rod
red oxide primer
paint thinner
paint brush 2
speed cutter blade

Roofing works
Roofing (rib type gage-26)
5mm single sided insulation
metal tekscrew
silicone sealant
touch up paint
box gutter
flashing (end roof)

88
542
350
381
7

69
1035
4
7
10

3459
1537
471
64.5
144
145
2

188
140
99
10
12
12
77
20

22
36
9
28
25
2
2
2
2

158
3
1200
4
2
11
23

LABOR & EQUIPMENT

UNIT COST
COST

TOTAL COST

300.00

21,582.00

21,582.00

2,462.40

12.00

738.72

3,201.12

620.00

4,823.60

186.00

1,447.08

6,270.68

liter

800.00

1,600.00

160.00

320.00

1,920.00

m3
bag
m3
m3
packs

220.00
950.00
950.00
30.00

140,140.00
67,450.00
34,200.00
2,130.00
243,920.00

85,372.00

329,292.00

7,304.00
68,834.00
64,050.00
126,873.00
11,550.00
278,611.00

55,722.20

334,333.20

24,495.00
82,800.00
5,200.00
8,400.00
9,800.00
130,695.00

39,208.50

169,903.50

51,885.00
16,907.00
103,620.00
41,925.00
18,288.00
12,035.00
3,300.00
247,960.00

99,184.00

347,144.00

14,100.00
11,900.00
2,475.00
4,800.00
600.00
600.00
22,715.00
7,200.00
64,390.00

22,536.50

86,926.50

12,980.00
12,096.00
4,761.00
4,256.00
3,000.00
600.00
360.00
90.00
1,300.00
39,443.00

13,805.05

53,248.05

42,186.00
6,000.00
1,800.00
320.00
300.00
4,950.00
10,350.00
65,906.00

13,181.20

79,087.20

pcs.
pcs.
pcs.
pcs.
rolls

pcs.
pcs.
box
box
box

pcs.
pcs.
bag
m3
pcs.
pcs.
roll

pcs
pcs
pcs
box
pcs
pcs
pcs
pcs

pcs.
pcs.
pcs.
pcs.
kgs.
gal.
gal.
pcs.
pcs.

lm
rolls
pcs
tube
can
pcs
pcs

83.00
127.00
183.00
333.00
1,650.00

355.00
80.00
1,300.00
1,200.00
980.00

15.00
11.00
220.00
650.00
127.00
83.00
1,650.00

75.00
85.00
25.00
480.00
50.00
50.00
295.00
360.00

590.00
336.00
529.00
152.00
120.00
300.00
180.00
45.00
650.00

267.00
2,000.00
1.50
80.00
150.00
450.00
450.00

12

13

14

Doors and windows

w1 (1.5 x 2.8) analok with 1/4 bronze glass
w2 (1.5 x 2.1)
w3 (1.5 x1.4)
w4 (.5x .7)
w5 (.5 x .6 )
w6 (.5 x .5)
w7 (.7 x .4)
w8 (1.2 x .7)
w9 (1.4 x .4)
w10 (2.4 x 1.5)
D-1 0.90 x 2.1 panel door (including jambs and lock set)
D-2 0.80 x 2.1 panel door (including jambs and lock set)
D-3 0.6 x 2.1 pvc door
D-4 1.2 x 2.1 sliding door

Plumbing works
water closet (saniware)
lavatory
faucet
bidet
kitchen sink
sewer line (neltex)
water line ( ppr)
downspout
Electrical Works
lighting fixtures (cfl type)
convinience outlet
cable outlet
cable wire
telephone outlet
telephone wire
PANEL BOARD
main (60AT)
branches
2-15AT
5-20AT
1-30AT
THHN wire
THHN wire 12/7
THHN wire 14/7
electrical PVC
consumables

1
1
7
2
1
3
2
1
2
1
2
8
3
2

3
3
9
3
1
1
1
1

25
15
3
20
1
15

pc.
pc.
pcs
pcs
pc.
pcs
pcs
pc.
pcs.
pc.
sets
sets
sets
sets

sets
sets
pcs
sets
sets
lot
lot
lot

sets
sets
sets
m
sets
m

14,931.00
11,198.00
7,465.00
1,244.00
1,066.00
889.00
995.00
2,986.00
1,990.00
12,798.00
6,500.00
6,500.00
1,600.00
8,958.00

3,500.00
1,500.00
250.00
750.00
1,500.00
5,000.00
7,500.00
1,500.00

175
89
120
35
120
15

14,931.00
11,198.00
52,255.00
2,488.00
1,066.00
2,667.00
1,990.00
2,986.00
3,980.00
12,798.00
13,000.00
52,000.00
4,800.00
17,916.00
194,075.00

67,926.25

262,001.25

10,500.00
4,500.00
2,250.00
2,250.00
1,500.00
5,000.00
7,500.00
1,500.00
35,000.00

10,500.00

45,500.00

8,553.00

37,063.00

69,160.00

154,280.00

4,375.00
1,335.00

4,500.00

1
4
7
1
1

roll
roll
roll
lot
lot

3600
1,800.00
1,400.00
1,500.00
1,000.00

3,600.00
2,400.00
9,800.00
1,500.00
1,000.00
28,510.00

15

Painting works

1064

m2

80.00

85,120.00

16

Tile works/floor finishing works

40x40 rustic ceramic tiles ( mariwasa or equal)
20x20 ceramic tiles
60x60 ceramic tiles
30x30 ceramic tiles
6mm tile trim
cement
sand
tile grout

1255
870
15
144
6
7
2
8

pc
pc
pc
pc
pc
pc
pc
pack

40.00
20.00
60.00
40.00
45.00
220.00
650.00
65.00

50,200.00
17,400.00
900.00
5,760.00
270.00
1,540.00
1,300.00
520.00
77,890.00

31,156.00

109,046.00

10,530.00

3,159.00

13,689.00

Decorative stone (deco stone)

8.1

m2

1,300.00

65.00

TOTAL COST

2,054,487.50