PROJECT : PROPOSED TWO STOREY RESIDENTIAL BUILDING

Location BRGY. CAMAMBUGAN,DAET, CAMARINES NORTE

Owner Ms. Nhaialyna U. Ramos

DETAILED ESTIMATE

QTY. UNIT DESCRIPTION U/C AMOUNT

I- Earthworks
A. Materials
35 cu.m. Fill materials 500.0 17,500.00
Material Cost - 17,500.00

B. Labor Cost 7,000.00

15 cu.m. Clearing and excavation 160.0 2,400.00
Total Labor Costs 9,400.00
Total Cost - 26,900.00
II- Forms and Scaffolding
A. Materials
1500 bd. ft. 2" x 4" x 12' Cocolumber 160.0 240,000.00
2500 bd. ft. 2" x 3" x 12' Cocolumber 120.0 300,000.00
2804 bd. ft. 2" x 2" x 12' Cocolumber 80.0 224,320.00
27 pcs Ord. Plywood 1/4" 550.0 14,850.00
55 kgs. Assorted Nails 65.0 3,575.00
Material Cost - 782,745.00
B. Labor Cost 195,686.25
Total Cost - 978,431.25
III- Concrete Works
A. Materials
912 bags Pozzolan Cement 250.0 228,000.00
69 cu.m. Sand 600.0 41,400.00
53 cu.m. Crushed Gravel (3/4") 700.0 37,100.00
16 cu.m. Headsize Boulders 650.0 10,400.00
5568 pcs. 5" CHB 11.0 61,248.00
Material Cost - 378,148.00
B. Labor Cost 151,259.20
Total Cost - 529,407.20
IV- Hardware
A. Materials
198 pcs. 16mm dia. X 6m RSB 345.0 68,310.00
332 pcs. 12mm dia. X 6m RSB 205.0 68,060.00
465 pcs. 10mm dia. X 6m RSB 135.0 62,775.00
36 kgs. Tie wire #16 80.0 2,880.00
8 pcs. 2" x 2" Tubular Pipe 750.0 6,000.00
5 kls. Welding rod Ord. 100.0 500.00
25 pcs. Hacksaw blade 70.0 1,750.00
Material Cost - 210,275.00
B. Labor Cost 84,110.00
Total Cost - 294,385.00
PROJECT : PROPOSED TWO STOREY DUPLEX BUILDING
Location BRGY. CAMAMBUGAN,DAET, CAMARINES NORTE
Owner Ms. Nhaialyna U. Ramos

V- Tiling
A. Materials
235 pcs. 60cm x 60cm Floor Tiles (Synthetic G 250.0 58,750.00
196 pcs. 30cm x 30cm Floor & Wall Tiles (T& 180.0 35,280.00
20 bags Tile Adhesive 247.5 4,950.00
10 bags Tile grout (2kls.) 75.0 750.00
Material Cost - 99,730.00
B. Labor Cost 39,892.00
Total Cost - 139,622.00
VI- Ceiling
A. Materials
85 pcs. 1/4" thk. Marine Plywood 400.0 34,000.00
25 pcs 2"x 2" Metal furring 106.0 2,650.00
20 kgs. Blind Rivet 1.0 20.00
150 pcs. Teckscrew 2.0 300.00
Material Cost - 36,970.00
B. Labor Cost 14,788.00
Total Cost - 51,758.00
VII- Roofing
A. Materials
35 l.m. Pre-painted Long Span Roofing 450.0 15,750.00
13 pcs. Pre-painted End Flashing x 10' 530.0 6,890.00
15 pcs. 2" x 3'" C-Purlins 470.0 7,050.00
13 pcs. 2" x 2" x 3/16" Angle Bar 620.0 8,060.00
16 kls. 1 1/2" x 1 1/2" Angle Bar 480.0 7,680.00
8 pcs. 10mm Ø Round Bar 210.0 1,680.00
15 kgs. Ord. Welding Rod 10.0 150.00
1000 pcs. Teckscrew 2.0 2,000.00
500 kgs. Blind Rivet 1.0 500.00
1 lit. Vulca Seal 410.0 410.00
15 pcs. Hacksaw blade 60.0 900.00
Material Cost - 51,070.00
B. Labor Cost 20,428.00
Total Cost - 71,498.00
PROJECT : PROPOSED TWO STOREY DUPLEX BUILDING
Location BRGY. CAMAMBUGAN,DAET, CAMARINES NORTE
Owner Ms. Nhaialyna U. Ramos

VIII- Painting
A. Materials
15 gals. Neutrilizer 420.0 6,300.00
30 gals. Flat Latex White Paint 540.0 16,200.00
60 gals. Acrylic Permacoat Latex 780.0 46,800.00
30 gals. Concrete Putty 560.0 16,800.00
8 gals. Flatwall Enamel White 520.0 4,160.00
16 gals. Quick Dry Enamel 620.0 9,920.00
5 gals. Glazing Putty 650.0 3,250.00
4 pcs. 12" Paint Roller Brush 150.0 600.00
4 pcs. Roller Tray 20.0 80.00
4 pcs. 2" Paint Brush 60.0 240.00
4 pcs. 4" Paint Brush 65.0 260.00
3 gals. Paint Thinner 400.0 1,200.00
3 gals. Lacquer Thinner 650.0 1,950.00
100 pcs. Sand Paper #100 15.0 1,500.00
Material Cost - 109,260.00
B. Labor Cost 43,704.00
Total Cost - 152,964.00

IX - Doors and windows

A. Materials
1 set D1=Panel Type Door & Side Light Vent (1.00x
8,000.0
2.10m) 8,000.00
3 sets D2=Panel Type Door w/ jamb (0.80m 5,000.0 15,000.00
3 sets D3=Panel Type Door w/ jamb (1.00m 5,000.0 15,000.00
1 set D3=Panel Type Door w/ jamb (1.00m 5,000.0 5,000.00
3 sets D4=Flush Type Door w/ jamb (0.60m 2,500.0 7,500.00

2 sets W1=Alum. Casement Awning type wi 6,000.0 12,000.00

complete accessories (1.50m x 1.70m)
2 sets W2=Alum. Casement Awning type wi 6,000.0 12,000.00
complete accessories (1.50m x 1.70m)
5 sets W3=Alum. casement fixed window wi 3,500.0 17,500.00
complete accessories (0.5m x 1.80m)
4 sets W4=Alum. casement awning window 4,500.0 18,000.00
complete accessories (1.00m x 1.80m)
1 set W5=Alum. casement fixed window wi 2,500.0 2,500.00
complete accessories (0.65m x 0.6m)
Material Cost - 112,500.00
B. Labor Cost 33,750.00
Total Cost - 146,250.00
PROJECT : PROPOSED TWO STOREY DUPLEX BUILDING
Location BRGY. CAMAMBUGAN,DAET, CAMARINES NORTE
Owner Ms. Nhaialyna U. Ramos

X- Plumbing/Sanitary
A. Materials
3 sets Water Closet w/Flusher 10,000.0 30,000.00
3 sets Lavatory w/ Faucet 1,800.0 5,400.00
2 set Kitchen Sink w/ Faucet 5,000.0 10,000.00
4 pcs. Faucet 150.0 600.00
3 pc. Shower Head 1,925.0 5,775.00
9 pcs. 1/2" dia. X 3m Blue PVC Pipe 65.0 585.00
18 pcs. 1/2" dia. X 90 deg. Blue PVC Elbow 20.0 360.00
6 pcs. 1/2" dia. Blue PVC Tee 20.0 120.00
9 pcs. 1/2" dia. Blue PVC Coupling 33.0 297.00
5 can 1/4 lit. solvent cement 80.0 400.00
10 pcs. Teflon Tape (Big) 20.0 200.00
22 pcs. 4" x 3m PVC Pipe with hub 350.0 7,700.00
8 pcs. 3" x 3m PVC Pipe with hub 300.0 2,400.00
2 pcs. 2" x 3m PVC Pipe with hub 205.0 410.00
8 pcs. 4" dia. PVC Clean-Out w/ Plug 23.0 184.00
3 pcs. 4" dia. PVC Elbow 45 deg. 75.0 225.00
3 pcs. 4" dia. X 2" dia. Wye Reducer 110.0 330.00
8 pcs. 3" dia. PVC elbow 90 deg. 70.0 560.00
4 pcs. 2" dia. PVC P-Trap 65.0 260.00
12 pcs. 2" dia. PVC elbow 90 deg. 45.0 540.00
4 pcs. Floor drain (Stainless) 280.0 1,120.00
Material Cost - 67,466.00
B. Labor Cost 26,986.40
Total Cost - 94,452.40

XI- Electrical Works

A. Materials
60 mts 40 mm sq THHN copper wire 135.0 8,100.00
45 mts 5.5 mm. sq. THW copper wire 37.0 1,665.00
55 mts 3.5 mm. sq. THW copper wire 24.0 1,320.00
60 mts 2.0 mm. sq. THW copper wire 29.0 1,740.00
5 pcs. Elec. Conduit Pipe 1" 180.0 900.00
9 pcs. Elec. Conduit Pipe 1/2" 85.0 765.00
 600 mts 20mm dia. Flexible conduit 10.0 6,000.00
300 mts 25mm dia. Flexible conduit 15.0 4,500.00
47 pcs 4" x 4" Junction box 33.0 1,551.00
49 pcs 2" x 4" Utility box 32.0 1,568.00
12 sets Convenience outlet 167.0 2,004.00
1 set Ref. outlet 250.0 250.00
1 set Range outlet 250.0 250.00
2 set ACU outlet 250.0 500.00
4 set 1-Gang switch 95.0 380.00
6 sets 2-Gang switch 130.0 780.00
3 sets 3-Gang switch 175.0 525.00
27 pcs. Receptacle 35.0 945.00
27 pcs. Compact Bulb 150.0 4,050.00
6 pcs. Pinlight w/ bulb 750.0 4,500.00
18 pcs Electrical tape (big) 35.0 630.00
100 pcs Tux w/ metal screw 2.0 200.00
100 pcs PVC clamp 20mm dia 2.5 250.00
100 pcs PVC clamp 32mm dia 2.5 250.00
1 set 12 Branches panelboard 2 pole bolt 18,000.0 18,000.00
copper bus bar with grounding bus bar
center main: 100AT/AF 2 pole MCCB industrial type:
(Branches: 4 set 15 AT/2P, 2 sets 20 AT/2P,
6 sets 30 AT/2P commercial type CB.
Material Cost - 61,623.00
B. Labor Cost 24,649.20
Total Cost - 86,272.20
PROJECT : PROPOSED TWO STOREY DUPLEX BUILDING
Location BRGY. CAMAMBUGAN,DAET, CAMARINES NORTE
Owner Ms. Nhaialyna U. Ramos

SUMMARY

I. Earthworks - 26,900.00
II. Forms and Scaffolding - 978,431.25
III. Concrete Works - 529,407.20
IV. Hardware - 294,385.00
V. Tiling - 139,622.00
VI. Ceiling - 51,758.00
VII. Roofing - 71,498.00
VIII. Painting - 152,964.00
IX. Doors & Windows - 146,250.00
X. Plumbing/Sanitary - 94,452.40
XI. Electrical Works - 86,272.20

TOTAL COST OF PROJECT 2,571,940.05