ITEM NO MATERIAL DESCRIPTIONS QUANTITY

I SITE WORKS
SITE CLEARING AND LAYOUT 378
EXCAVATION 26
BACKFILL 22
EARTH FILL 297
COMPACTION 297
Material Cost
Labor Cost
TOTAL

II CONCRETE WORKS
Portland Cement 40 kg/bag 400
Washed Sand 76
Washed screened Selected Gravel 1/2"dia max. 38
No. 16 Tie wire 107
16mm dia x 6.0m Def. round Bar G-39 290
12mm dia x 6.0m Def. round Bar G-40 210
10mm dia x 6.0m Def. Round Bar G-40 447
10mm x 1.20m 2.40m Ordinary Plywood 15
Common wire Nails 4" 2
Common wire Nails 3" 2
Common wire Nails 1-1/2" 22
Guide string Plastic 1mm dia 473
Empty Plastic container 16li cap. 56
Concrete Nails 4" 38
Material Cost
Labor Cost
TOTAL

III MASONRY WORKS

4" CHB 5,124.00
10mm dia x 6.0m Def. Round Bar G-40 320
No. 16 Tie wire 38
Portland Cement 40 kg/bag 685
Washed Sand 48
Material Cost
Labor Cost
TOTAL

IV STEEL WORKS WORKS

3/16"x2 1/2"X2 1/2"x6.0m Angle Bar Top ,Bott.& WEBMEMBER 140
1.2mm x 2"x 3"x4.0m CEE Purlins 140
 STEEL CUTTING DISC 60
Welding electrodes MT-12 12
12mm dia x 6.0m Plain Round Bar (Sagrod) 24
Roof Sealant 6
Red Oxide Metal Primer w/ catalyst 9
Lacquer Thinner 9
Paint Brush 4" 20
Paint Brush 2" 20
Sander Stone Disc 18
Steel Brush 6
12mm dia Drill Bit 30
6mm dia Drill Bit 30
1/8"dia Drill Bit 30
Material Cost
Labor Cost
TOTAL

V SANITARY & PLUMBING WORKS

4" dia x 3.0m PVC Pipe S-40 5
4" dia PVC Coupling 5
4" dia PVC Wye 5
4" dia PVC Tee 5
4"dia x 2'dia PVC Reducer Tee 3
4"dia 45°Deg PVC Elbow 6
4"dia PVC Clean -Out Plug 3
4" dia 90°PVC Elbow 3
2'dia x 3.0m PVC Pipe S-40 8
2"dia PVC Coupling 6
2"dia PVC Wye 8
2"dia 90°PVC Elbow 6
2"dia 45°PVC Elbow 6
2"dia PVC P-Trap 3
4"x4" Stainless Floor Drain 8
PVC Solvent Cement 3
Hacksaw Blades 18TPI 6
0.30m x 0.45m Stainless lavatory w/Swan Type 15
Porcelain Soap Holder 8
Porcelain Tissue Holder 8
0.45m x 0.60m Mirror on aluminum Frame 3
Concrete Disc Cutter 4"dia 3
1/2"dia PB Tubing SDR 17 90
 1/2"dia Replacement Piece 3
1/2'dia x 6.0m GI Pipe S-40 9
1/2"dia x 4" GI Nipple 12
1/2"dia GI Union 3
1/2"dia GI Coupling 24
1/2"dia GI Tee 12
1/2"dia GI Elbow 24
1/2"dia Bronze Faucet 20
Threadseal 1/2" (big) 9
Hacksaw Blades 18TPI 3
Material Cost
Labor Cost
TOTAL COST

VI ELECTRICAL WORKS
Kilowatt Hour meter w/ Post 3
2 spool secondary Rack 3
16mm dia Lug screw set 3
1/4"dia Entrance Cap 3
1/4"dia Rigid Steel conduit x 3.0m 3
1/4'dia x 3.0m PVC Orange elec. Pipe s-40 3
1/4" Aluminum Cee Clamp 12
6-Branches Center Main Panel Box 3
15A -2-Pole Plug - in Circuit Breaker 3
40A-2-Pole Plug -in Circuit Breaker 3
8.0mm sq. THHN Electrical Wire 65
2.0mm sq.TW Electrical wire 6
3.5mm sq. TW Electrical Wire 6
1/2"dia x 3.0m PVC Orange Electrical Pipe 80
1/2"dia PVC Orange Long Elbow 80
3/4"dia x 3.0 PVC Orange Electrical Pipe 6
1/2"dia PVC Clamp 75
3/4"dia PVC Clamp 20
12mm dia Lug screw set 6
2"x 4" PVC Utility Box 5
4"x4" PVC Junction Box W/ Cover 5
18W x4"dia Pin Light Plug-in Type 5
Flush Type 3-Gang Convenience Outlet 10
Flush Type 3-Gang Lighting Switch 10
Flush Type 2-Gang Lighting Switch 7
Rubberize electrical tape (Big) 15
Electrical Tape (Big) 15
 Concrete Disc Cutter 4"dia 3
Hacksaw Blades 18TPI 3
4"dia Porcelain ceiling receptacle 39
Material Cost
Labor Cost
TOTAL

VII Painting Works

Skim Coat 15
Liquid Tile Cast 3
Liquid Tile Penetrating Sealer 3
Flat Latex White 18
Semi Gloss Latex White 18
Flat Wall Enamel White 12
Quick Drying Enamel White 12
Epoxy Enamel White 6
Body Filler 3
Liquid Tile Primer 2
Paint Thinner 2
Oil Tinting Color 12
Latex Tinting Color 24
Sand Paper #60 45
Sand Paper #120 45
Masking Tape 3/4" 6
Paint Roller 7" with Trey 6
Paint Brush 2" 3
Paint Brush 3" 3
Material Cost
Labor Cost
TOTAL

SUMMARY COST OF ESTIMATE

I SITE WORKS
II CONCRETE WORKS
III MASONRY WORKS
IV STEEL WORKS WORKS
V SANITARY & PLUMBING WORKS
VI ELECTRICAL WORKS
VII Painting Works
VIII Doors & Windows
GRAND TOTAL
UNIT UNIT COST AMOUNT

sq.m. 80 30,240.00
cum 250 6,500.00
cum 150 3,300.00
cum 200 59,400.00
sq.m. 150 44,550.00
143,990.00
43,197.00
187,187.00

bags 265 106,000.00

cum 450 34,200.00
cum 900 34,200.00
kilos 75 8,025.00
lenghts 485 140,650.00
lenghts 395 82,950.00
lenghts 160 71,520.00
sheets 595 8,925.00
boxes 1,625.00 3,250.00
boxes 1,625.00 3,250.00
kilos 75 1,650.00
meters 2 946.00
pcs. 125 7,000.00
kilos 125 4,750.00
507,316.00
152,190.00
659,506.00

pcs 8.5 43,554.00

lenghts 160 51,200.00
kgs 75 2,850.00
bags 265 181,525.00
cu.m 450 21,600.00
300,729.00
90,218.00
390,947.00

lenghts 1,250.00 175,000.00

lenghts 1,500.00 210,000.00
 blades 250 15,000.00
boxes 450 5,400.00
lenghts 265 6,360.00
gallons 150 900.00
gallons 650 5,850.00
gallons 350 3,150.00
pcs. 85 1,700.00
pcs. 40 800.00
disc 60 1,080.00
pcs. 25 150.00
pcs. 185 5,550.00
pcs. 125 3,750.00
pcs. 45 1,350.00
436,040.00
130,812.00
566,852.00

pcs 220 1,100.00

pc 90 450
pcs 120 600.00
pc 125 625
pcs 150 450.00
pcs 90 540
pcs 110 330.00
pc 90 270
lenghts 170 1,360.00
pcs 65 390
pcs 65 520.00
pcs 65 390
pcs 65 390.00
pcs 120 360
pcs 350 2,800.00
pints 30 90
blades 65 390.00
sets 2,500.00 37500
sets 250 2,000.00
sets 250 2000
units 500 1,500.00
disc 125 375
meters 125 11,250.00
 pc 300 900
lenghts 350 3,150.00
pcs 25 300
pcs 95 285.00
pcs 30 720
pcs 30 360.00
pcs 30 720
pcs 280 5,600.00
rolls 20 180.00
blades 65 195
78,090.00
23,427.00
101,517.00

set 1,500.00 4,500.00

set 350 1,050.00
pcs 70 210.00
set 350 1,050.00
length 750 2,250.00
lenghts 135 405.00
pcs 85 1,020.00
sets 4,000.00 12,000.00
sets 500 1,500.00
sets 1,000.00 3,000.00
meters 250 16,250.00
box 1,800.00 10,800.00
box 3,500.00 21,000.00
lenghts 75 6,000.00
pcs 30 2,400.00
lenghts 100 600.00
pcs 15 1,125.00
pcs 20 400.00
pcs 65 390.00
units 60 300.00
units 70 350.00
units 800 4,000.00
pcs 250 2,500.00
pcs 200 2,000.00
pcs 200 1,400.00
rolls 65 975.00
rolls 40 600.00
 disc 125 375.00
blades 65 195.00
pcs 65 2,535.00
101,180.00
30,354.00
131,534.00

bags 640 9,600.00

gals 580 1,740.00
gals 680 2,040.00
gals 550 9,900.00
gals 650 11,700.00
gals 650 7,800.00
gals 700 8,400.00
gals 750 4,500.00
gals 650 1,950.00
gals 580 1,160.00
gals 450 900.00
cans 75 900.00
cans 75 1,800.00
ft. 45 2,025.00
shts. 45 2,025.00
rolls 45 270.00
pcs. 125 750.00
pcs. 45 135.00
pcs. 45 135.00
67,730.00
27,092.00
94,822.00

MATERIAL COST LABOR COST TOTAL

143,990.00 43,197.00 187,187.00
507,316.00 152,194.00 659,510.00
300,729.00 90,218.00 390,947.00
436,040.00 130,812.00 566,852.00
78,090.00 23,427.00 101,517.00
101,180.00 30,354.00 131,534.00
67,730.00 27,092.00 94,822.00
500,000.00 150,000.00 650,000.00
2,782,369.00