PROJECT TITLE:

Location
Detailed estimate

No. ITEM/DESCRIPTION QTY. UNIT MATERIAL COST LABOR COST UNIT COST TOTAL Amount
i. GENERAL REQUIREMENTS
1.00 Permits 1.00 lot 13,030.00
ii. OTHERS
2.01 Mobilization/Demobilization 1.00 lot 20,000.00
2.02 Equipment Charges 1.00 lot 50,000.00
2.03 Electric Consumption 1.00 lot 30,000.00
2.04 Water Consumption 1.00 lot 10,000.00
2.05 Demolition Works & Hauling 1.00 lot
2.06 Consumables 1.00 lot
iii. SITE WORKS
3.1 EARTH WORKS
3.1.1 Lay Out and Staking 1.00
3.1.2 Site Clearing and Earth Works 1.00
3.1.3 Excavation Works
A. Column Footing 15.41 m 100.00 100.00 1,541.00
B. Footing Tie-Beam/Wall Footing 3.65 m 100.00 100.00 365.00
C. Septic Tank 9 m 100.00 100.00 900.00
3.1.4 Gravel Bed and Compaction m
3.1.5 Soil Poisoning/Termite Proofing m
iv. STRUCTURAL WORKS
4.1 CONCRETING WORKS
4.1.1 3,000 psi, 3/4 ready mix
a. Suspended Slab
1. Gravel 9 m 720.00 290.00 1010.00 9,090.00
2. Sand 4.5 m 520.00 210.00 730.00 3,285.00
3. Cement 108 Bags 225.00 90.00 315.00 34,020.00
b. Beams & Girders
1. Gravel 18 m 720.00 290.00 1010.00 18,180.00
 2. Sand 9 m 520.00 210.00 730.00 6,570.00
3. Cement 160 Bags 225.00 90.00 315.00 50,400.00
c. Column
1. Gravel 1 m 720.00 290.00 1010.00 1,010.00
2. Sand 0.5 m 520.00 210.00 730.00 365.00
3. Cement 9 Bags 225.00 90.00 315.00 2,835.00
d. Footing
1. Gravel 3.2 m 720.00 290.00 1010.00 3,232.00
2. Sand 1.6 m 520.00 210.00 730.00 1,168.00
3. Cement 24 Bags 225.00 90.00 315.00 7,560.00
e. Tie-Beam & Wall Footing
1. Gravel 3.7 m 720.00 290.00 1010.00 3,737.00
2. Sand 1.85 m 520.00 210.00 730.00 1,350.50
3. Cement 28 Bags 225.00 90.00 315.00 8,820.00
f. Concrete Stairs and Steps
1. Gravel 2.6 m 720.00 290.00 1010.00 2,626.00
2. Sand 1.3 m 520.00 210.00 730.00 949.00
3. Cement 24 Bags 225.00 90.00 315.00 7,560.00
g. Septic tank & Catch Basin
1. Gravel 0.8 m 720.00 290.00 1010.00 808.00
2. Sand 0.4 m 520.00 210.00 730.00 292.00
3. Cement 5 Bags 225.00 90.00 315.00 1,575.00
h. Slab on fill
1. Gravel 7 m 720.00 290.00 1010.00 7,070.00
2. Sand 3.5 m 520.00 210.00 730.00 2,555.00
3. Cement 84 Bags 225.00 90.00 315.00 26,460.00
4.2 FORM WORKS
a. Suspended Slab
1. 3/4" Ordinary Plywood 32 Pcs 800.00 320.00 1120.00 35,840.00
2. 2"x3"x12' coco lumber 150 bf 15.00 6.00 21.00 3,150.00
b. Beams & Girders
1. 3/4" Ordinary Plywood 59 Pcs 800.00 320.00 1120.00 66,080.00
2. 2"x3"x12' coco lumber 1239 bf 15.00 6.00 21.00 26,019.00
 c. Column
1. 3/4" Ordinary Plywood 7 Pcs 800.00 320.00 1120.00 7,840.00
2. 2"x3"x12' coco lumber 147 bf 15.00 6.00 21.00 3,087.00
d. Tie-Beam & Footing
1. 3/4" Ordinary Plywood 20 Pcs 800.00 320.00 1120.00 22,400.00
2. 2"x3"x12' coco lumber 384 bf 15.00 6.00 21.00 8,064.00
e. Concrete Stairs and Steps
1. 3/4" Ordinary Plywood 7 Pcs 800.00 320.00 1120.00 7,840.00
2. 2"x3"x12' coco lumber 84 bf 15.00 6.00 21.00 1,764.00
f. Septic tank & Catch Basin
1. 3/4" Ordinary Plywood 3 Pcs 800.00 320.00 1120.00 3,360.00
2. 2"x3"x12' coco lumber 36 bf 15.00 6.00 21.00 756.00
4.3 STEEL WORKS (Rebars)
4.3.1 20mm dia. Deformed bars 5,210 kgs 38.00 16.00 54.00 281,340.00
4.3.2 16mm dia. Deformed bars 3,412 kgs 38.00 16.00 54.00 184,248.00
4.3.3 10mm dia. Deformed bars 1020 kgs 38.00 16.00 54.00 55,080.00
4.3.4 Tie Wires 123.5 kgs 75.00 30.00 105.00 12,967.50
v. CEILING WORKS
5.1 Cement Board 34 Pcs 425.00 170.00 595.00 20,230.00
5.2 Metal Furring Pcs
5.3 Carrying Channel Pcs
5.4 Wall Angle Pcs
5.5 Blind Rivet Box
5.6 Black Screw Pcs
vi. METAL FABRICATION
6.1 Roof Truss
1. 1 1/2 x 1 1/2 x 6m x 1/4 Angle bar Pcs
2. 1" x 1" x 6m x 1/4 Angle bar Pcs
3. 2" x 4" x 6m x 1.2mm C-purlin Pcs
4. 10mm round bar Pcs
6.2 Handrail
vii. PAINTING
7.1 Interior wall (Semigloss) 23 Gal 600.00 240.00 840.00 19,320.00
 7.2 Exterior wall (Acrytex Boysen Paint) Gal 440.00 180.00 620.00
7.3 Ceiling (Flat Latex) 14 Gal 460.00 185.00 645.00 9,030.00
7.4 Painting of Steel Handrail (Epoxy) Gal 1000.00 400.00 1400.00
viii. MASONRY
8.1 CHB Exterior 6" Pcs 15.00 6.00 21.00
8.2 CHB Interior 4" 3150 Pcs 13.00 6.00 19.00 59,850.00
8.3 Sand 11 m 520.00 210.00 730.00
8.4 Cement 200 Bags 225.00 90.00 315.00
8.5 10mm dia. Deformed bars 667 Kgs 38.00 16.00 54.00 36,018.00
8.6 Sand (Bistay) m
ix. FLOOR FINISH
9.1 60X60 homogeneous tile 320 Pcs 125.00 50.00 175.00 56,000.00
9.2 C.R.
a. Flooring (30x30 unglazed tile) 40 Pcs 25.00 10.00 35.00 1,400.00
b. Wall (glazed wall tile) 115 Pcs 25.00 10.0 35.00 4,025.00
9.3 Cement 15 Bags 300.00 120.00 420.00 6,300.00
9.4 Tile Adhesive 14 Bags 200.00 80.00 280.00 3,920.00
9.5 Tile Grout Kgs 35.00 15.00 50.00
x. ROOFING
10.1 Pre-painted Roof long span 40 lm
10.2 Gutter 12 Pcs 450.00 180.00 630.00 7,560.00
10.3 Flushing 7 Pcs
10.4 Ridge Roll 6 Pcs
10.5 Insulation roll 1,468,893.00
TOTAL 176,267.16
12% VAT 1,645,160.16
GRAND TOTAL