Project Title : Proposed Tow-Storey with Roof Deck Mixed Used Buiding

Owner :
Location :

DETAILED ESTIMATES

Note: Labor Cost is 40% of the material cost.

ITEM UNIT COST
WORK DESCRIPTION UNIT QUANTITY AMOUNT
NO. MATERIAL LABOR
3
I Excavation and Backfilling Works m 180.92 ₱150.31 ₱27,193.09
3
a Exavation m 180.92 ₱120.00 ₱21,710.16
3
b Select fill m 180.41 ₱20.00 ₱3,608.19
3
c Gravel Bed m 13.39 ₱100.00 ₱40.00 ₱1,874.74
Sub-Total ₱27,193.09
3
II Concrete Works m 169.22 ₱5,124.00 ₱867,066.63
3
a Footing m 26.98
Portland Cement bags 242.811 ₱240.00 ₱96.00 ₱81,584.50
3
Sand m 13.4895 ₱1,000.00 ₱400.00 ₱18,885.30
3
Gravel m 26.979 ₱1,000.00 ₱400.00 ₱37,770.60
3
b Wall Footing m 4.80
Portland Cement bags 43.2 ₱240.00 ₱96.00 ₱14,515.20
3
Sand m 2.4 ₱1,000.00 ₱400.00 ₱3,360.00
3
Gravel m 4.8 ₱1,000.00 ₱400.00 ₱6,720.00
3
c Tie Beam m 10.53
Portland Cement bags 94.77 ₱240.00 ₱96.00 ₱31,842.72
3
Sand m 5.265 ₱1,000.00 ₱400.00 ₱7,371.00
3
Gravel m 10.53 ₱1,000.00 ₱400.00 ₱14,742.00
3
d Column m 32.19
Portland Cement bags 289.7325 ₱240.00 ₱96.00 ₱97,350.12
3
Sand m 16.09625 ₱1,000.00 ₱400.00 ₱22,534.75
3
Gravel m 32.1925 ₱1,000.00 ₱400.00 ₱45,069.50
3
e Beams m 30.59
Portland Cement bags 275.31225 ₱240.00 ₱96.00 ₱92,504.92
3
Sand m 15.295125 ₱1,000.00 ₱400.00 ₱21,413.18
3
Gravel m 30.59025 ₱1,000.00 ₱400.00 ₱42,826.35
3
f Slab m 64.13
Portland Cement bags 577.125 ₱240.00 ₱96.00 ₱193,914.00
3
Sand m 32.0625 ₱1,000.00 ₱400.00 ₱44,887.50
3
Gravel m 64.125 ₱1,000.00 ₱400.00 ₱89,775.00
Sub-Total ₱867,066.63
III Steel Reinforcement Works kg 18072.79 ₱62.39 ₱1,127,478.66
a Footing kg 1975.57
20mm dia. steel bar @ 6m long pcs 25 ₱510.00 ₱204.00 ₱17,850.00
16mm dia. steel bar @ 6m long pcs 116 ₱330.00 ₱132.00 ₱53,592.00
12mm dia. steel bar @ 6m long pcs 90 ₱220.00 ₱88.00 ₱27,720.00
b Wall Footing kg 168.00
12mm dia. steel bar @ 6m long pcs 33 ₱220.00 ₱88.00 ₱10,164.00
3
c Tie Beam m 1987.56
16mm dia. steel bar @ 6m long pcs 137 ₱330.00 ₱132.00 ₱63,294.00
10mm dia. steel bar @ 6m long pcs 188 ₱180.00 ₱72.00 ₱47,376.00
d Column kg 7799.31
20mm dia. steel bar @ 6m long pcs 372 ₱510.00 ₱204.00 ₱265,608.00
16mm dia. steel bar @ 6m long pcs 88 ₱330.00 ₱132.00 ₱40,656.00
 10mm dia. steel bar @ 6m long pcs 293 ₱180.00 ₱72.00 ₱73,836.00
e Beams kg 6142.36
16mm dia. steel bar @ 6m long pcs 497 ₱220.00 ₱88.00 ₱153,076.00
10mm dia. steel bar @ 6m long pcs 557 ₱180.00 ₱72.00 ₱140,364.00
f Slab kg 3291.36
12mm dia. steel bar @ 6m long pcs 467 ₱220.00 ₱88.00 ₱143,836.00
10mm dia. steel bar @ 6m long pcs 217 ₱180.00 ₱72.00 ₱54,684.00
g. Tie Wire kg 361.46
Gauge 26 G.I. Tie Wire kg 361.46 ₱70.00 ₱28.00 ₱35,422.66
Sub-Total ₱1,127,478.66
2
IV Masonry Works m 512.00 ₱696.69 ₱356,707.23
4" CHB pcs 6528 ₱10.50 ₱4.20 ₱95,961.60
10mm dia. steel bar @ 6m long pcs 345 ₱180.00 ₱72.00 ₱86,940.00
Gauge 26 G.I. Tie Wire kg 16.38 ₱70.00 ₱28.00 ₱1,605.63
Portland Cement bags 350 ₱240.00 ₱96.00 ₱117,600.00
3
Sand m 39 ₱1,000.00 ₱400.00 ₱54,600.00
Sub-Total ₱356,707.23
Ceiling Works (Fiber Cement Board on 2
V m 487.35 ₱566.09 ₱275,883.22
Metal Frame)
4.5mm thk Fiber Cement Board sheets 163.54 ₱545.00 ₱218.00 ₱124,781.22
12mm x 38mm x 5m x 0.8mm thk. Metal
length 545 ₱150.00 ₱60.00 ₱114,450.00
Double Furring Channel
12mm x 38mm x 5m x 0.8mm thk. Metal
length 100 ₱145.00 ₱58.00 ₱20,300.00
Carrying Channel
25 x 25mm x 300mm Wood Vent with insect
pcs 6 ₱280.00 ₱112.00 ₱2,352.00
screen
Consumables lot 1 ₱10,000.00 ₱4,000.00 ₱14,000.00
Sub-Total ₱275,883.22
2
VI Roofing and Structural Steel Works m 84.28 ₱2,068.97 ₱174,372.80
Guage 26 Colored Roof ln.m 120 ₱230.00 ₱92.00 ₱38,640.00
2"x3" C-Purlins @ 6m long length 27 ₱956.00 ₱382.40 ₱36,136.80
2"x6" C-Purlins @ 6m long length 6 ₱1,180.00 ₱472.00 ₱9,912.00

10mm dia. sagrods withstandard turn buckle length 4 ₱135.00 ₱54.00 ₱756.00

Prefabrigated Gauge 26 Metal Gutter ln.m. 8 ₱430.00 ₱172.00 ₱4,816.00

G.I. Flushing ln.m. 8 ₱430.00 ₱172.00 ₱4,816.00
Fiber Cement Fascia Board with Metal
ln.m. 8 ₱450.00 ₱180.00 ₱5,040.00
Frame
4" G.I. Pipe length 7 ₱2,800.00 ₱1,120.00 ₱27,440.00

1 1/2"x1 1/2"x1/4" Angle Bar length 32 ₱420.00 ₱168.00 ₱18,816.00

Miscellaneuous lot 1 ₱20,000.00 ₱8,000.00 ₱28,000.00

Sub-Total ₱174,372.80
2
VII Painting Woks m 1511.35 ₱88.78 ₱134,183.00
Acrylic Latex Paint Primer gal 50 ₱580.00 ₱232.00 ₱40,600.00
Acrylic Gloss Latex Paint gal 50 ₱580.00 ₱232.00 ₱40,600.00
Neutralizer gal 50 ₱400.00 ₱160.00 ₱28,000.00
Concrete Putty gal 4 ₱435.00 ₱174.00 ₱2,436.00
Paint Thinner gal 3 ₱120.00 ₱48.00 ₱504.00
Patching Compound sacks 15 ₱530.00 ₱212.00 ₱11,130.00
Masking Tape rolls 20 ₱48.00 ₱19.20 ₱1,344.00
No.36 Sand Paper sheets 50 ₱85.00 ₱34.00 ₱5,950.00
No.120 Sand Paper sheets 50 ₱32.00 ₱12.80 ₱2,240.00
 Paint Roller pcs 5 ₱115.00 ₱46.00 ₱805.00
Paint Brush (No.3) pcs 5 ₱82.00 ₱32.80 ₱574.00
Sub-Total ₱134,183.00
VIII Doors and Windows lot 1.00 ₱235,060.00 ₱235,060.00
1.5mx2.1m Double Swing Panel Complete
set 1 ₱5,500.00 ₱2,200.00 ₱7,700.00
with Accessories
1.0mx2.1m Double Swing Panel Complete
sets 17 ₱3,800.00 ₱1,520.00 ₱90,440.00
with Accessories
0.7mx2.1m Standard PVC Door With
sets 11 ₱2,100.00 ₱840.00 ₱32,340.00
Accessories
1.2mx1.2m Sliding Glass Window on
sets 13 ₱4,200.00 ₱1,680.00 ₱76,440.00
Analok Frame
0.60mx1.2m Fixed Glass Window on Analok
sets 3 ₱1,900.00 ₱760.00 ₱7,980.00
Frame
2.1mx2.2m Pre-fabricated Glass Window on
set 1 ₱400.00 ₱160.00 ₱560.00
Analok Frame
0.60mx0.60m Awning Glass Window on
sets 6 ₱1,100.00 ₱440.00 ₱9,240.00
Analok Frame
1.1mx2.2m Pre-fabricated Glass Window on
sets 1 ₱3,200.00 ₱1,280.00 ₱4,480.00
Analok Frame
Grilled Window (10mmθ Round Bar on
lot 1 ₱4,200.00 ₱1,680.00 ₱5,880.00
Metal Frame)
Sub-Total ₱235,060.00
2
IX Tile Works m 163.54 ₱1,273.90 ₱208,334.00
600mmx600mm Glazed Tiles pcs 400 ₱180.00 ₱72.00 ₱100,800.00
400mmx400mm Glazed Tiles pcs 200 ₱95.00 ₱38.00 ₱26,600.00
400mmx400mm Unlazed Tiles pcs 450 ₱95.00 ₱38.00 ₱59,850.00
Tile Trim pcs 17 ₱180.00 ₱72.00 ₱4,284.00
Portland Cement bags 11 ₱240.00 ₱96.00 ₱3,696.00
Tile Adhesive bags 13 ₱320.00 ₱128.00 ₱5,824.00
Tile Grout kg 5 ₱40.00 ₱16.00 ₱280.00
Consumables lot 1 ₱5,000.00 ₱2,000.00 ₱7,000.00
Sub-Total ₱208,334.00
X Eletrical Works lot 1.00 ₱131,376.00 ₱131,376.00
2
3.5mm TW Copper wire box 2 ₱4,800.00 ₱1,920.00 ₱13,440.00
2
5.5mm TW Copper wire box 2 ₱6,200.00 ₱2,480.00 ₱17,360.00
20mm dia. PVC conduit corrugated pipe ln. m. 280 ₱100.00 ₱40.00 ₱39,200.00
Convenience Outlet pcs 35 ₱130.00 ₱52.00 ₱6,370.00
Lighting Fixtures set 71 ₱200.00 ₱80.00 ₱19,880.00
Switch pcs 53 ₱180.00 ₱72.00 ₱13,356.00
Circuit Breaker pcs 1 ₱4,000.00 ₱1,600.00 ₱5,600.00
Panel Board pcs 1 ₱4,900.00 ₱1,960.00 ₱6,860.00
4" Junction Box pcs 10 ₱65.00 ₱26.00 ₱910.00
Consumables lot 1 ₱6,000.00 ₱2,400.00 ₱8,400.00
Sub-Total ₱131,376.00
XI Plumbing Works lot 1.00 ₱211,162.00 ₱211,162.00
Water Closet Complete with Accessories set 9 ₱3,800.00 ₱1,520.00 ₱47,880.00
Lavatory Complete with Accessories set 8 ₱2,100.00 ₱840.00 ₱23,520.00
Kitchen Sink Complete with Accessories set 1 ₱3,500.00 ₱1,400.00 ₱4,900.00
4" Stainless Floor Drain pcs 11 ₱300.00 ₱120.00 ₱4,620.00
4" Clean Out pcs 4 ₱120.00 ₱48.00 ₱672.00
Stainless Faucet set 12 ₱350.00 ₱140.00 ₱5,880.00
 Shower Complete with Accessories pcs 5 ₱1,200.00 ₱480.00 ₱8,400.00
Bidet Complete with Accessories pcs 9 ₱900.00 ₱360.00 ₱11,340.00
3" P-trap pcs 1 ₱200.00 ₱80.00 ₱280.00
4'' dia. PVC Pipe Length 30 ₱450.00 ₱180.00 ₱18,900.00
3" dia. PVC Pipe Length 10 ₱380.00 ₱152.00 ₱5,320.00
PVC Assorted Fittings for Waste Water Line lot 1 ₱8,000.00 ₱3,200.00 ₱11,200.00
Catch Basin lot 1 ₱10,000.00 ₱4,000.00 ₱14,000.00
Septic Vault complte with Accessories and
lot 1 ₱15,000.00 ₱6,000.00 ₱21,000.00
Manhole Cover
1/2" dia. PVC Pipe Length 35 ₱450.00 ₱180.00 ₱22,050.00
PVC Assorted Fittings for Water Line lot 1 ₱5,000.00 ₱2,000.00 ₱7,000.00
Consumable lot 1 ₱3,000.00 ₱1,200.00 ₱4,200.00
Sub-Total ₱211,162.00
XII Forms and Scaffolding Works lot 1.00 ₱56,000.00 ₱56,000.00
Forms Aand Scaffolds lo1 1 ₱40,000.00 ₱16,000.00 ₱56,000.00
Sub-Total ₱56,000.00
TOTAL COST (MATERIALS + LABOR) = ₱3,804,816.64