Sheet4

PROJECT: PROPOSED 1 STOREY RESIDENTIAL BUILDING

LOCATION: INABASAN, SAN JOSE, ANTIQUE
OWNER: ERNESTO BAUTISTA

DETAILED ESTIMATES

ITEM DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

I Lay-out and Excavation 1 lot
a Labor
1 Civil Engineer 6 days 500 3,000.00
1 Foreman 6 days 350 2,100.00
2 Carpenter 6 days 270 3,240.00
6 Laborer 6 days 200 7,200.00
15,540.00
subtotal 15,540.00
unit cost 15,540.00

II Column Footing 6.312 cu.m.

a Materials
Portland Cement 60 bags 250 15,000.00
Washed Sand 4 cu.m. 300 1,200.00
Graded Gravel 7 cu.m. 500 3,500.00
16mm dia. RSB 44 pcs 320 14,080.00
12mm dia. RSB 2 pcs 200 400.00
#16 Tying Wire 4 kgs 70 280.00
34,460.00

b Labor
1 Civil Engineer 3 days 500 1,500.00
1 Foreman 3 days 350 1,050.00
4 Steelman 3 days 270 3,240.00
2 Mason 3 days 270 1,620.00
5 Laborer 3 days 200 3,000.00
10,410.00

subtotal 44,870.00
unit cost 7,108.68

III Wall Footing 4.365 cu.m.

a Materials
Portland Cement 40 bags 250 10,000.00
Washed Sand 2.5 cu.m. 300 750.00
Graded Gravel 5 cu.m. 500 2,500.00
10mm dia. RSB 80 pcs 130 10,400.00
#16 Tying Wire 4 kgs 70 280.00
23,930.00

b Labor
1 Civil Engineer 4 days 500 2,000.00
1 Foreman 4 days 350 1,400.00
2 Mason 4 days 270 2,160.00

Page 1
 Sheet4

3 Laborer 4 days 200 2,400.00

7,960.00

subtotal 31,890.00
unit cost 7,305.84

IV Column 7.314 cu.m.

a Materials
Portland Cement 66 bags 250 16,500.00
Washed Sand 4 cu.m. 300 1,200.00
Graded Gravel 8 cu.m. 500 4,000.00
16mm dia, RSB 138 pcs 320 44,160.00
12mm dia. RSB 8 pcs 200 1,600.00
10mm dia. RSB 175 pcs 130 22,750.00
#16 Tying Wire 10 kgs 70 700.00
90,910.00

b Labor
1 Civil Engineer 8 days 500 4,000.00
1 Foreman 8 days 350 2,800.00
2 Carpenter 8 days 270 4,320.00
2 Steelman 8 days 270 4,320.00
4 Mason 8 days 270 8,640.00
7 Laborer 8 days 200 11,200.00
35,280.00

subtotal 126,190.00
unit cost 17,253.21

V Masonry Wall/Setting/Plastering 103.5 sq.m

a Materials
4" CHB 2100 pcs 12 25,200.00
Portland Cement 251 bags 250 62,750.00
Washed Sand 20 cu.m. 300 6,000.00
10mm dia. RSB 105 pcs 135 14,175.00
#16 Tying Wire 11 kgs 70 770.00
108,895.00

b Labor
1 Civil Engineer 10 days 500 5,000.00
1 Foreman 10 days 350 3,500.00
2 Carpenter 10 days 270 5,400.00
2 Steelman 10 days 270 5,400.00
4 Mason 10 days 270 10,800.00
7 Laborer 10 days 200 14,000.00
44,100.00

subtotal 152,995.00
unit cost 1,478.21

Page 2
 Sheet4

VI Beams 7.5 cu.m.

a Materials
Portland Cement 68 bags 250 17,000.00
Washed Sand 4 cu.m. 300 1,200.00
Graded Gravel 8 cu.m. 500 4,000.00
16mm dia. RSB 130 pcs 360 46,800.00
10mm dia. RSB 125 pcs 140 17,500.00
#16 Tying Wire 4.5 kgs 80 360.00
86,860.00

b Labor
1 Civil Engineer 9 days 500 4,500.00
1 Foreman 9 days 350 3,150.00
5 Mason 9 days 270 12,150.00
8 Laborer 9 days 200 14,400.00
34,200.00

subtotal 121,060.00
unit cost 16,141.33

VII Formworks and Scaffoldings 1 lot

a Materials
1/4" x 4' x 8' Plywood Ordinary 40 pcs 340 13,600.00
2" x 2" x 12' Good Lumber 300 pcs 138 41,400.00
#16 Tying Wire 10 kgs 80 800.00
CWN Assorted 25 kgs 75 1,875.00
Hacksaw Blade 15 pcs 75 1,125.00
PVC Pail 10 pcs 50 500.00
59,300.00

b Labor
1 Civil Engineer 6 days 500 3,000.00
1 Foreman 6 days 350 2,100.00
3 Carpenter 6 days 270 4,860.00
6 Laborer 6 days 200 7,200.00
17,160.00

subtotal 76,460.00
unit cost

VIII Floor Slab 16.66 cu.m.

a Materials
Portland Cement 150 bags 250 37,500.00
Washed Sand 9 cu.m. 300 2,700.00
Graded Gravel 17 cu.m. 500 8,500.00
10mm dia. RSB 90 pcs 145 13,050.00
#16 Tying Wire 11 kgs 80 880.00
62,630.00

b Labor

Page 3
 Sheet4

1 Civil Engineer 8 days 500 4,000.00

1 Foreman 8 days 350 2,800.00
4 Mason 8 days 270 8,640.00
7 Laborer 8 days 200 11,200.00
26,640.00

subtotal 89,270.00
unit cost 5,358.34

IX Tile Works 22.8 sq.m

a Materials
Portland Cement 9 bags 250 2,250.00
Washed Sand 2 cu.m. 300 600.00
0.20mx0.20m Tiles 450 pcs 20 9,000.00
0.60mx0.60m Granite Tiles 480 pcs 300 144,000.00
155,850.00

b Labor
1 Civil Engineer 16 days 500 8,000.00
1 Foreman 16 days 350 5,600.00
4 Mason 16 days 270 17,280.00
7 Laborer 16 days 200 22,400.00
53,280.00

subtotal 209,130.00
unit cost 9,172.37

XIII Doors and Windows 1 lot

a Materials
Solid Panel Door 1.60mx2.10m w/jamb and Transom
1 set 8100 8,100.00
Sliding Door 0.80mx2.10m 1 set 8000 8,000.00
Flush Door 0.80x2.10m w/ jamb 5 sets 2400 12,000.00
Flush Door w/ louver 0.70x2.10 w/ jamb 2 sets 1800 3,600.00
Door Lockset 9 pcs 500 4,500.00
Loose Pin Hinged 4"x4" 18 pairs 120 2,160.00
38,360.00

Jalousie Window in Jalouflush Frame

2.10mx1.266m 14 blades w/transom 3 sets 4500 13,500.00
1.40mx1.266m 14 blades w/ transom 1 set 3800 3,800.00
2.10mx0.46m 5 blades 3 sets 3550 10,650.00
2.10mx0.910m 10 blades w/ transom 2 set 3800 7,600.00
1.40mx0.910m 10 blades w/ transom 1 set 3500 3,500.00
0.46mx0.46m 5 blades 2 sets 3450 6,900.00
45,950.00

subtotal 84,310.00
unit cost 84,310.00

IX Roofing and Roof Framing 1 lot

a Materials

Page 4
 Sheet4

2"x2"x1/4"thk Angle Bar 68 pcs 420 28,560.00

1 1/2"x 1 1/2 x 3/16 thk Angle Bar 58 pcs 365 21,170.00
1x1/8 Flat Bar 10 pcs 180 1,800.00
1x1x3/16 Angle Bar 21 pcs 280 5,880.00
Welding Rod 30 kgs 110 3,300.00
2"x3" C-Purlins 72 pcs 320 23,040.00
Andalucia Roofing 1.05mx0.40thk 230 ln.m 270 62,100.00
Polycarbonate 10 ln.m 240 2,400.00
Ridge Roll x 2.44m 30 pcs 380 11,400.00
Valley Roll x 2.44m 6 pcs 460 2,760.00
Spanish Gutter x 2.44m 26 pcs 580 15,080.00
Fascia Flashing x 2.44m 30 pcs 460 13,800.00
Teckscrew 2" 2200 pcs 3 6,600.00
Blind Rivets 1/8 x 1/2 1300 pcs 0.75 975.00
198,865.00

b Labor
1 Civil Engineer 16 days 500 8,000.00
1 Foreman 16 days 350 5,600.00
5 Welder 16 days 270 21,600.00
4 Tinsmith 16 days 270 17,280.00
7 Laborer 16 days 200 22,400.00
74,880.00

subtotal 273,745.00
unit cost 273,745.00

X Ceiling
a Materials
1/4" x 4' x 8' Plywood Marine 85 pcs 360 30,600.00
2" x 2" x 12' Good Lumber 270 pcs 138 37,260.00
CWN Assorted 20 kgs 75 1,500.00
Concrete Nail 4" 4 kgs 110 440.00
Finishing Nail 1 1/4 5 kgs 90 450.00
Wood Moulding 3" 130 pcs 80 10,400.00
80,650.00

b Labor
1 Civil Engineer 11 days 500 5,500.00
1 Foreman 11 days 350 3,850.00
5 Carpenter 11 days 270 14,850.00
4 Laborer 11 days 200 8,800.00
33,000.00

subtotal 113,650.00

XIV Plumbing Works

WaterCloset w/ Lavatory and Soap Holder 2 sets 4200 8,400.00
Lavatory 1 unit 1000 1,000.00
Lavatory Faucet Goose nect Type 1 pcs 700 700.00
PVC Faucet 5 pcs 105 525.00

Page 5
 Sheet4

1/2" dia. uPVC Pipe x 3m 20 pcs 90 1,800.00

1/2" dia. uPVC Coupling 6 pcs 30 180.00
1/2" dia. uPVC F. Treaded Adaptor 9 pcs 20 180.00
1/2" dia. uPVC Elbow 90 deg. 12 pcs 20 240.00
1/2" dia. uPVC Tee 6 pcs 30 180.00
1/2" dia. uPVC Gate Valve 4 pcs 130 520.00
4" dia. PVC Pipe x 3m 15 pcs 240 3,600.00
4" dia. PVC Coupling 8 pcs 45 360.00
2" dia. PVC Pipe x 3m 6 pcs 120 720.00
2" dia. PVC P-Trap 3 pcs 55 165.00
4" dia. PVC Clean Out 4 pcs 80 320.00
4" dia. PVC Elbow 90 deg. 10 pcs 80 800.00
4" x 2" dia. PVC Wye 5 pcs 80 400.00
2" dia. PVC Elbow 90 deg. 10 pcs 30 300.00
4"x4" Floor Drain 2 pcs 60 120.00
Tephlon Tape 6 rolls 35 210.00
1/4 ltr. PVC Solvent 5 cans 135 675.00
21,395.00

b Labor
1 Civil Engineer 4 days 500 2,000.00
1 Foreman 4 days 350 1,400.00
1 Plumber 4 days 270 1,080.00
3 Laborer 4 days 200 2,400.00
6,880.00

subtotal 28,275.00

XV Septic Tank 1 lot

a Materials
Portland Cement 23 bags 250 5,750.00
Graded Gravel 3 cu.m 500 1,500.00
Washed Sand 2 cu.m 300 600.00
CHB 4" 250 pcs 11 2,750.00
10mm dia. RSB 48 pcs 145 6,960.00
#16 Tying Wire 5 kgs 80 400.00
17,960.00

b Labor
1 Civil Engineer 4 days 500 2,000.00
1 Foreman 4 days 350 1,400.00
2 Mason 4 days 270 2,160.00
4 Laborer 4 days 200 3,200.00
8,760.00

subtotal 26,720.00

XVII Electrical Works 1 lot

a Materials
THWN Stranded Wire #4 90 mtr 150 13,500.00
12 Branch Circuit Holes Panel Board (Koten) 1 set 4800 4,800.00

Page 6
 Sheet4

100A DPDT Circuit Breaker (Koten) 1 set 600 600.00

100A Circuit Breaker (Koten) 1 pair 500 500.00
15A Circuit Breaker (Koten) 3 pairs 450 1,350.00
20A Circuit Breaker (Koten) 5 pairs 450 2,250.00
30A Circuit Breaker (Koten) 3 pairs 450 1,350.00
THHN Stranded Wire #10 1 box 4800 4,800.00
THHN Stranded Wire #12 3 boxes 3400 10,200.00
THHN Stranded Wire #14 4 boxes 2500 10,000.00
3 Gang Switch 12 sets 200 2,400.00
1 Gang Switch 4 sets 120 480.00
3 Gang 3 Way Switch 2 pcs 220 440.00
3 Gang Convenience Outlet (Universal) 22 pcs 200 4,400.00
Aircon Outlet 2 sets 700 1,400.00
Cable Outlet w/ Internet Outlet 2 sets 450 900.00
Square Box 10 pcs 200 2,000.00
Junction Box 20 pcs 250 5,000.00
Electrical Pipe 1/2" dia. 100 pcs 160 16,000.00
Electrical Pipe 1" dia. 15 pcs 180 2,700.00
Long Elbow (PVC) 1/2" dia. 30 pcs 120 3,600.00
Long Elbow (PVC) 1" dia. 5 set 120 600.00
Electrical Tape (big) 12 rolls 45 540.00
6" Pinlight w/ 18w Capsule Bulb 20 sets 250 5,000.00
1" Service Entrance Cup w/ PVC Adaptor 1 set 150 150.00
3/4" Service Entrance Cup w/ PVC Adaptor 1 set 120 120.00
3/4" Electrical Pipe 20 pcs 200 4,000.00
99,080.00

b Labor
1 Civil Engineer 15 days 500 7,500.00
1 Foreman 15 days 350 5,250.00
3 Electrician 15 days 270 12,150.00
4 Helper 15 days 200 12,000.00
36,900.00

subtotal 135,980.00

XVIII Railings/Decorative Stones

a Materials
1 1/2" x 20' GI Tubular pipe sched 40 3 pcs 1155 3,465.00
3/4" x 20' GI Tubular pipe sch.20 6 pcs 370 2,220.00
Epoxy primer w/ catalyst 2 gal 640 1,280.00
Acrylic thinner 2 gal 420 840.00
Metal cutting disc 14" 1 pcs 620 620.00
Welding Rod 3 kgs 110 330.00
Decorative Stones 35 sq.m 270 9,450.00
18,205.00

b Labor
1 Civil Engineer 5 days 500 2,500.00
1 Foreman 5 days 350 1,750.00
2 Welder/Mason 5 days 270 2,700.00

Page 7
 Sheet4

3 Helper 5 days 200 3,000.00

9,950.00

subtotal 28,155.00

DIRECT COST 1,558,240.00

A Materials Cost 1,143,300.00
Labor Cost 414,940.00

B Contigencies 5% 77,912.00

C Supervision Fee 10% 155,824.00

TOTAL AMOUNT 1,791,976.00

Prepared by:

ENGR. MELVIN GUNTAN

Civil Engineer
PRC NO.
PTR NO.
Date Issued:
Place issued:
TIN

Page 8