DETAILED ESTIMATE

Materials Labor
ITEM DESCRIPTION QTY UNIT TOTAL COST
Unit Cost Total Unit Cost Total
1 Earthworks
1.1 Site Cleaning and Grubbing 1 ls 5,000 5000 0 0 5000.00
1.2 Layout and Batterboard 1 ls 5,000 5000 0 0 5000.00
1.3 Excavation 48.12 cu.m 0 0 300 14436 14436.00
1.4 Backfilling and Compaction 33.42 cu.m 0 0 300 10026 10026.00
1.5 Grading and Compaction 140.25 sq.m 0 0 150 21037.5 21037.50
1.6 Gravel Bedding and Compaction 17.6 cu.m 750 13200 100 1760 14960.00
1.7 Soil Poisoning 89.6 sq.m 60 5376 0 0 5376.00
1.8 Catch basin 1.125 cu.m 400 450 180 630 1080.00
1.9 Septic tank 8.55 cu.m 400 3420 1368 4788 8208.00
TOTAL ₱ 85,123.50
2 Structural Works
2.1 Concreting Works
2.1a Footing, Class A Concrete Mix
F1 @ 15 Sets 6.48 cu.m 4358.5 28243.08 400 2592 30835.08
F2 @ 2 Sets 0.6 cu.m 4358.5 2615.10 400 240 2855.10
SF @ 1 Set 0.21 cu.m 4358.5 915.29 400 84 999.29
2.1b Wall Footing, Class A Concrete Mix
WF1 1.7 cu.m 4358.5 7409.45 400 680 8089.45
2.1c Column, Class A Concrete Mix
C1 @ 10 Sets 52.8 cu.m 4358.5 230128.80 450 23760 253888.80
C2 @ 5 Sets 26.4 cu.m 4358.5 115064.40 450 11880 126944.40
C3 @ 2 Sets 0.864 cu.m 4358.5 3765.74 450 388.8 4154.54
2.1d Beam, Class A Concrete Mix
B1 5.496 cu.m 4358.5 23954.32 500 2748 26702.32
CB1 1.224 cu.m 4358.5 5334.80 500 612 5946.80
TB1 0.152 cu.m 4358.5 662.49 500 76 738.49
RB1 2.998 cu.m 4358.5 13066.78 500 1499 14565.78
GB 3.762 cu.m 4358.5 16396.68 500 1881 18277.68
 2.1e Suspended Slab, Class A Concrete Mix 9.488 cu.m 4358.5 41353.45 500 4744 46097.45
2.1f Slab on Grade, Class A Concrete Mix 20.585 cu.m 4358.5 89717.54 350 7204.575 96922.12
TOTAL ₱ 493,997.73
2.2 Formworks
Footing 1/2"x4'x8' Plywood 57.620 sq. m 656 6562.28 6562.28
Wall Footing 1/2"x4'x8' Plywood 25.827 sq. m 656 2941.45 2941.45
Column 1/2"x4'x8' Plywood 98.160 sq. m 656 11179.33 11179.33
Beam 1/2"x4'x8' Plywood 196.688 sq. m 656 22400.52 22400.52
Suspended Slab 1/2"x4'x8' Plywood 63.253 sq. m 656 7203.76 7203.76
Slab on Fill 1/2"x4'x8' Plywood 68.615 sq. m 656 7814.49 7814.49
TOTAL ₱ 50,287.34
2.3 Rebar Works
2.3a Footings
F2 @ 16mm x 6m RSB 7 pcs. 355 2485
F1 @ 16mm x 7.5m RSB 38 pcs. 453 17214
2.3b Columns
Vertical Bars @
Lateral Ties @
2.3c
2.3d
2.4 Steel and Metal Works
3 Architectural Works
Masonry
GROUND FLOOR
CHB LAYING
6" 1140 pcs 18 20520 20520.00
4" 694 pcs 12 8328 8328.00
CEMENT 105 bags 262 27510 27510.00
SAND 11.865 cu.m 1300 15424.5 15424.50
10 mm RSB 47 pcs 150 7050 7050.00
TIE WIRE 25 kg 65 1625 1625.00
PLASTERING
CEMENT 47 bags 262 12314 12314.00
 SAND 4 cu.m 1300 5200 5200.00
STAIRS
CEMENT 10 bags 262 2620 2620.00
SAND 1 cu.m 1300 1300 1300.00
12MM RSB 11 pcs 221 2431 2431.00
16 MM RSB 10 pcs 392 3920 3920.00
2X2 TUBULAR BAR 1 605 605 605.00
1X1 TUBULAR BAR 4 399 1596 1596.00
NARRA WOOD 40x330x1.2m 14 pcs 2800 39200 39200.00
FINISHES
EXTERIOR WALL PAINT
ACRYTEX PRIMER B-1705
·FIRST COAT 13 ltrs 1100 14300 14300.00
·SECOND COAT 11 ltrs 1100 12100 12100.00
ACRYTEX CAST B-1711 13 ltrs 560 7280 7280.00
ACRYTEX TOPCOAT
·FIRST COAT 13 ltrs 630 8190 8190.00
·SECOND COAT 11 ltrs 630 6930 6930.00
INTERIOR WALL
FLAT LATEX B-701 PRIMER
·FIRST COAT 19 ltrs 670 12730 12730.00
·SECOND COAT 16 ltrs 670 10720 10720.00
FLAT LATEX
·FIRST COAT 19 ltrs 700 13300 13300.00
·SECOND COAT 16 ltrs 700 11200 11200.00
FLOOR TILES
30x30 NON-SKID GRANITE 60 pcs 150 9000 9000.00
60x60 GLAZED GRANITE 120 pcs 1100 132000 132000.00
60x60 NON-SKID GRANITE 37 350 12950 12950.00
DOOR AND WINDOW
DOOR 1 2 pcs 10695 21390 21390.00
DOOR 2 2 pcs 10350 20700 20700.00
DOOR 3 4 pcs 10100 40400 40400.00
 DOOR 4 1 pcs 13550 13550 13550.00
DOOR 5 2 pcs 5000 10000 10000.00
DOOR 6 1 pcs 3500 3500 3500.00
WINDOW 1 2 pcs 9000 18000 18000.00
WINDOW 2 2 pcs 3000 6000 6000.00
WINDOW 3 1 pcs 7500 7500 7500.00
WINDOW 4 4 pcs 6500 26000 26000.00
WINDOW 5 2 pcs 2500 5000 5000.00
WINDOW 6 1 pcs 5000 5000 5000.00
WINDOW 7 1 pcs 2000 2000 2000.00
WINDOW 8 3 pcs 1500 4500 4500.00
WINDOW 9 1 pcs 1300 1300 1300.00
SECOND FLOOR
MASONRY
CHB LAYING
6" 950 pcs 18 17100 17100.00
4" 395 pcs 12 4740 4740.00
CEMENT 80 bags 262 20960 20960.00
SAND 9 cu.m 1300 11700 11700.00
10 mm RSB 32 pcs 150 4800 4800.00
TIE WIRE 20 kg 65 1300 1300.00
PLASTERING
CEMENT 44 bags 262 11528 11528.00
SAND 4 cu.m 1300 5200 5200.00
STAIRS
CEMENT 10 bags 262 2620 2620.00
SAND 1 cu.m 1300 1300 1300.00
12MM RSB 11 pcs 221 2431 2431.00
16MM RSB 10 pcs 392 3920 3920.00
2X2 TUBULAR BAR 1 pcs 605 605 605.00
1X1 TUBULAR BAR 4 pcs 399 1596 1596.00
FINISHES
EXTERIOR WALL PAINT
 ACRYTEX PRIMER B-1705
·FIRST COAT 13 ltrs 1100 14300 14300.00
·SECOND COAT 11 ltrs 1100 12100 12100.00
ACRYTEX CAST B-1711 13 ltrs 560 7280 7280.00
ACRYTEX TOPCOAT
·FIRST COAT 13 ltrs 630 8190 8190.00
·SECOND COAT 11 ltrs 630 6930 6930.00
INTERIOR WALL
FLAT LATEX B-701 PRIMER
·FIRST COAT 19 ltrs 670 12730 12730.00
·SECOND COAT 16 ltrs 670 10720 10720.00
FLAT LATEX
·FIRST COAT 19 ltrs 700 13300 13300.00
·SECOND COAT 16 ltrs 700 11200 11200.00
FLOOR TILES
30x30 79 pcs 150 11850 11850.00
60x60 GLAZED GRANITE 120 pcs 1100 132000 132000.00
60x60 NON-SKID GRANITE 89 350 31150 31150.00
ROOFING
RIB TYPE ROOFING 14 pcs 5100 71400 71400.00
GUTTER 20 pcs 400 8000 8000.00
SPANDREL 92 pcs 200 18400 18400.00
CHANNEL BAR 13 pcs 3200 41600 41600.00
2X4 TUBULAR BAR 4 pcs 1300 5200 5200.00
POLYCARBONATE ROOF 2 pcs 5000 10000 10000.00
TOTAL ₱ 1,101,333.50
5 5. Plumbing Works
Storm Drainage
Sanitary and Sewer Line
Water Distribution Line
Plumbing Fixtures
Septic Tank
6 6. Electrical Works