DETAILED ESTIMATES

Project: Construction of Proposed Multi-Level Residential Building

Location: Brgy. Majait Calubian Leyte
Owner: Mrs. Ma. Theresa Mendoza-Damayo
Subject: Detailed Estimate of Proposed Multi-Level Residential Building
Duration: 210 days
No. DESCRIPTION Unit Qty. Materials Cost Unit Cost
I. Staking, Survey and Lay-out lot 1.00 20,000.00 20,000.00
(Staking, Lay-out and Survey of Lot plan per site)
sub-total I. 20,000.00
II. Mobilization and Demobilization lot 1.00 20,000.00 20,000.00
(Inclusive of Construction and Demolition of Temporary Facilities for Workers)
sub-total II. 20,000.00
III. EARTHWORKS
A. Excavation Works
a.1 Footing (1.50mx1.50mx2.00m) cu.m. 74.00 - -
a.2 Tie Beam (58.33mx0.20mx0.30m) cu.m. 15.20 - -
a.3 Septic Tank (1.20mx2.80x1.40m) cu.m. 15.20 - -
B. Backfill and Compaction cu.m. 74.00 - -
C. Gravel Bedding cu.m. 15.00 1,500.00 22,500.00
sub-total III. 22,500.00
IV. REINFORCED CONCRETE
Footing cu.m. 9
Portland Cement bags 50.00 230.00 11,500.00
Gravel 3/8" cu.m. 5.00 1,500.00 7,500.00
Washed Sand cu.m. 6.00 1,500.00 9,000.00
Water drums 6.00 60.00 360.00
Wall Footing cu.m. 1.09
Portland Cement bags 6.00 230.00 1,380.00
Gravel 3/8" cu.m. 1.00 1,500.00 1,500.00
Washed Sand cu.m. 0.65 1,500.00 981.00
Water drums 1.00 60.00 60.00
Column (Ground Floor) cu.m. 13.20
Portland Cement bags 111.00 230.00 25,530.00
Gravel 3/8" cu.m. 10.00 1,500.00 15,000.00
Washed Sand cu.m. 5.00 1,500.00 7,500.00
Water drums 10.00 60.00 600.00
Tie Beam cu.m. 9.60
Portland Cement bags 50.00 230.00 11,500.00
Gravel 3/8" cu.m. 5.00 1,500.00 7,500.00
Washed Sand cu.m. 5.00 1,500.00 7,500.00
Water drums 5.00 60.00 300.00
Slab-on-grade cu.m. 16.00
Portland Cement bags 120.00 230.00 27,600.00
Gravel 3/8" cu.m. 13.00 1,500.00 19,500.00
Washed Sand cu.m. 6.00 1,500.00 9,000.00
Water drums 5.00 60.00 300.00
Column (Second Floor) cu.m. 3.60
Portland Cement bags 30.00 230.00 6,900.00
Gravel 3/8" cu.m. 4.00 1,500.00 6,000.00
Washed Sand cu.m. 3.00 1,500.00 4,500.00
Water drums 6.00 60.00 360.00
Beam (Second Floor) cu.m. 5.00
Portland Cement bags 30.00 230.00 6,900.00
Gravel 3/8" cu.m. 5.00 1,500.00 7,500.00
Washed Sand cu.m. 3.00 1,500.00 4,500.00
Water drums 9.00 60.00 540.00
Suspended Slab (Second Floor) cu.m. 20.00
Portland Cement bags 140.00 230.00 32,200.00
Gravel 3/8" cu.m. 20.00 1,500.00 30,000.00
Washed Sand cu.m. 12.00 1,500.00 18,000.00
Water drums 10.00 60.00 600.00
Column (Roof Deck) cu.m. 1.35
Portland Cement bags 10.00 230.00 2,300.00
Gravel 3/8" cu.m. 2.00 1,500.00 3,000.00
Washed Sand cu.m. 1.00 1,500.00 1,500.00
Water drums 3.00 60.00 180.00
Beam (Roof Deck) cu.m. 2.00
Portland Cement bags 16.00 230.00 3,680.00
Gravel 3/8" cu.m. 2.00 1,500.00 3,000.00
Washed Sand cu.m. 2.00 1,500.00 3,000.00
Water drums 4.00 60.00 240.00
Suspended Slab (Roof Deck) cu.m. 14.00
Portland Cement bags 115.00 230.00 26,450.00
Gravel 3/8" cu.m. 14.00 1,500.00 21,000.00
Washed Sand cu.m. 9.00 1,500.00 13,500.00
Water drums 24.00 60.00 1,440.00
Septic Tank cu.m. 1.00
Portland Cement bags 9.00 230.00 2,070.00
Gravel 3/8" cu.m. 1.00 1,500.00 1,500.00
Washed Sand cu.m. 0.60 1,500.00 900.00
Water drums 1.65 60.00 99.00
Stairs cu.m. 9.02
Portland Cement bags 60.00 230.00 13,800.00
Gravel 3/8" cu.m. 9.02 1,500.00 13,530.00
Washed Sand cu.m. 5.41 1,500.00 8,118.00
Water drums 16.00 60.00 960.00
Lintel Beam cu.m. 0.86
Portland Cement bags 9.00 230.00 2,070.00
Gravel 3/8" cu.m. 0.86 1,500.00 1,290.00
Washed Sand cu.m. 0.52 1,500.00 774.00
Water drums 2.00 60.00 120.00
Shear Wall cu.m. 18.35
Portland Cement bags 135.00 230.00 31,050.00
Gravel 3/8" cu.m. 19.00 1,500.00 28,500.00
Washed Sand cu.m. 11.00 1,500.00 16,500.00
Water drums 10.00 60.00 600.00
sub-total IV. 483,282.00
V. REBARS
Footing
16mm Deformed Rebars lgths. 120.00 390.00 46,800.00
G.I. Tie Wire #16 kgs. 7.50 65.00 487.50
Wall Footing
12mm Deformed Rebars lgths. 8.00 180.00 1,440.00
10mm Deformed Rebars lgths. 4.00 140.00 560.00
G.I. Tie Wire #16 kgs. 2.00 65.00 130.00
Column (Ground Floor)
16mm Deformed Rebars lgths. 96.00 390.00 37,440.00
12mm Deformed Rebars lgths. 115.00 180.00 20,700.00
G.I. Tie Wire #16 kgs. 5.00 65.00 325.00
Tie Beam
16mm Deformed Rebars lgths. 78.00 390.00 30,420.00
10mm Deformed Rebars lgths. 130.00 140.00 18,200.00
G.I. Tie Wire #16 kgs. 10.00 65.00 650.00
Slab-on-grade
12mm Deformed Rebars lgths. 100.00 180.00 18,000.00
 G.I. Tie Wire #16 kgs. 5.00 65.00 325.00
Column (Second Floor)
16mm Deformed Rebars lgths. 69.00 390.00 26,910.00
12mm Deformed Rebars lgths. 95.80 180.00 17,244.00
G.I. Tie Wire #16 kgs. 5.00 65.00 325.00
Second Floor Beam
16mm Deformed Rebars lgths. 78.00 390.00 30,420.00
10mm Deformed Rebars lgths. 130.00 140.00 18,200.00
G.I. Tie Wire #16 kgs. 10.00 65.00 650.00
Second Floor Slab
12mm Deformed Rebars lgths. 70.00 180.00 12,600.00
10mm Deformed Rebars lgths. 108.00 140.00 15,120.00
G.I. Tie Wire #16 kgs. 5.00 65.00 325.00
Column (Third Floor)
16mm Deformed Rebars lgths. 69.00 390.00 26,910.00
10mm Deformed Rebars lgths. 95.80 140.00 13,412.00
G.I. Tie Wire #16 kgs. 5.00 65.00 325.00
Roof Beam
16mm Deformed Rebars lgths. 78.00 390.00 30,420.00
10mm Deformed Rebars lgths. 105.00 140.00 14,700.00
G.I. Tie Wire #16 kgs. 7.50 65.00 487.50
Third Floor Slab
12mm Deformed Rebars lgths. 70.00 180.00 12,600.00
10mm Deformed Rebars lgths. 80.00 140.00 11,200.00
G.I. Tie Wire #16 kgs. 5.00 65.00 325.00
Septic Tank
12mm Deformed Rebars lgths. 12.00 180.00 2,160.00
G.I. Tie Wire #16 kgs. 2.00 65.00 130.00
Stairs
12mm Deformed Rebars lgths. 58.00 180.00 10,440.00
10mm Deformed Rebars lgths. 90.00 140.00 12,600.00
G.I. Tie Wire #16 kgs. 7.50 65.00 487.50
Shear Wall
12mm Deformed Rebars lgths. 10.00 140.00 1,400.00
G.I. Tie Wire #16 kgs. 1.50 65.00 97.50
Lintel Beam
10mm Deformed Rebars lgths. 10.00 140.00 1,400.00
G.I. Tie Wire #16 kgs. 1.50 65.00 97.50
sub-total V. 436,463.50
VI. MASONRY WORKS
CHB 4" Installation sq.m. 1,127.15
CHB 4" Laying pcs. 4,300.00 13.00 55,900.00
Portland Cement bags 115.00 230.00 26,450.00
Washed Sand cu.m. 25.36 1,250.00 31,700.00
10mm Deformed Rebars lgths 150.00 140.00 21,000.00
G.I. Tie Wire # 16 kgs. 10.00 65.00 650.00
Water drums 18.00 60.00 1,080.00
Plastering sq.m. 2,254.43
Portland Cement bags 120.00 230.00 27,600.00
Fine Sand cu.m. 31.50 1,250.00 39,375.00
Water drums 28.00 60.00 1,680.00
Waterproofing (for Firewall) gals 20.00 698.00 13,960.00
sub-total VI. 219,395.00
VII. Forms and Scafffoldings sq.m. 434.33
(Columns, Beams (2/F, 3/F and Roof Beam), Slabs (2/F, 3/F), Lintel Beams,
Septic Tanks)
4'X'8'X16mm Marine Plyboard shts. 95.00 1,300.00 123,500.00
2"x2"x12' Coco Lumber lgths. 300.00 75.00 22,500.00
2"x3"x12' Coco Lumber lgths. 250.00 120.00 30,000.00
Assorted Nails (1", 1 1/2", 2", 2 1/2", 3", 4") kgs 50.00 60.00 3,000.00
Concrete Nails (1", 1 1/2", 4") kgs 20.00 55.00 1,100.00
1 1/2" G.I. Tube lgths. 150.00 698.00 104,700.00
Clamp pcs 115.00 58.00 6,670.00
sub-total VII. 291,470.00
IX. CEILING WORKS sq.m. 194.09
Wall Angle lgths 175.00 35.00 6,125.00
Carrying Channel lgths 280.00 120.00 33,600.00
Double Furring lgths 420.00 120.00 50,400.00
W-Clip pcs 1,200.00 5.00 6,000.00
Panhead Screw (3/4") pcs 2,000.00 1.00 2,000.00
Hardieflex 4'x8'x3.5mm shts 70.00 480.00 33,600.00
Hardiescrew 1" pcs 4,000.00 1.00 4,000.00
Concrete Nails (1") kgs 5.00 55.00 275.00
sub-total IX. 136,000.00
X. PAINTING WORKS sq.m. 2,254.43
Skimcoat bags 60.00 380.00 22,800.00
Paint Flat Latex gals 90.00 550.00 49,500.00
Paint Color (Owner's Choice) gals 120.00 650.00 78,000.00
Sandpaper #100 pcs 75.00 25.00 1,875.00
Sandpaper #150 pcs 75.00 25.00 1,875.00
Paint Thinner gals 10.00 300.00 3,000.00
Lacquer Thinner gals 10.00 450.00 4,500.00
Paint Brush 4" pcs 20.00 95.00 1,900.00
Paint Brush 2" pcs 20.00 65.00 1,300.00
Paint Roller 7" pcs 10.00 185.00 1,850.00
Paint Roller 4" pcs 10.00 125.00 1,250.00
Concrete Neutralizer gals 10.00 1,250.00 12,500.00
sub-total X. 180,350.00
XI. ELECTRICAL WORKS lot 1.00
Panel Board With 60A Main Breaker, ; 2@20A; 8 @30A unit 1.00 15,000.00 15,000.00
1/2" dia PVC lgths 42.00 55.00 2,310.00
1/2" Flexible Hose roll 4.00 600.00 2,400.00
Junction Box 4"x2" pcs. 75.00 25.00 1,875.00
Utility Box 4"x2" pcs. 75.00 18.00 1,350.00
3.5sq.mm. THN Wire roll 4.00 2,700.00 10,800.00
5.5 sq.mm THN Wire roll 3.00 3,650.00 10,950.00
8.00 sq.mm. THN Wire roll 1.00 4,700.00 4,700.00
14.00 sq.m. THN Wire l.m. 50.00 45.00 2,250.00
Pinlight 3" dia. pcs. 40.00 120.00 4,800.00
Pinlight Bulb pcs. 40.00 95.00 3,800.00
T5 pcs. 12.00 200.00 2,400.00
Aircon Outlet pcs. 4.00 480.00 1,920.00
Electrical Tape pcs. 10.00 55.00 550.00
3-gang Switch pcs. 3.00 145.00 435.00
2-gang Switch pcs. 5.00 55.00 275.00
Single gang Switch pcs. 10.00 165.00 1,650.00
2-gang outlet pcs. 20.00 73.00 1,460.00
Entrance Cap pcs. 1.00 118.00 118.00
sub-total XI. 69,043.00
X. PLUMBING WORKS lot 1.00
4" PVC S1000 lgths 25.00 900.00 22,500.00
4"X2" TEE pcs 5.00 155.00 775.00
2" PVC S1000 lgths 20.00 550.00 11,000.00
2" Elbow 90 deg pcs 4.00 60.00 240.00
2" Elbow 45 deg pcs 18.00 45.00 810.00
2" P-trap pcs 12.00 165.00 1,980.00
4" Elbow 90 deg pcs - 95.00 -
 4" Elbow 45 deg pcs 2.00 65.00 130.00
4" Wye with Cleanout pcs 4.00 185.00 740.00
3" PVC S1000 pcs - 700.00 -
3" Elbow 90 deg pcs - 90.00 -
4"x4" TEE pcs - 155.00 -
PPR Water Pipe 1/2" lgths 30.00 325.00 9,750.00
Elbow PPR Pipe 1/2" pcs 90.00 15.00 1,350.00
Tee PPR Pipe 1/2" pcs 30.00 15.00 450.00
PVC Solvent pcs 6.00 95.00 570.00
Teflon Tape pcs 10.00 25.00 250.00
Gate Valve pcs 9.00 350.00 3,150.00
Female PPR Valve 1/2" pcs 25.00 300.00 7,500.00
Faucet pcs 1.00 150.00 150.00
Shower Type set 2.00 1,500.00 3,000.00
Water Closet flush type with Lavatory set 3.00 12,000.00 36,000.00
Lavatory set 3.00 1,200.00 3,600.00
sub-total X. 103,945.00
XIII. DOORS AND WINDOWS
Flush Door Type (0.90mx2.10m) sets 4.00 1,900.00 7,600.00
PVC Door set 3.00 1,700.00 5,100.00
Fixed Window Type (1.81x1.61) set 1.00 1,500.00 1,500.00
Window Type (1.00mx2.15m) set 6.00 1,000.00 6,000.00
Window Type (0.60mx1.65m) set 2.00 1,500.00 3,000.00
Window Type (0.80mx1.25m) sets 6.00 1,500.00 9,000.00
Window Type (0.60mx0.60m) set 7.00 500.00 3,500.00
Rebatted Door Jamb sets 13.00 1,200.00 15,600.00
sub-total XI. 51,300.00
XIV. CLEARING OF DEBRIS lot 1.00 15,000.00 15,000.00
sub-total X. 15,000.00
TOTAL MATERIALS COST 2,033,748.50
LABOR COST (20%) 406,749.70
TOTAL DIRECT COST 2,440,498.20
Indirect Cost 2.5% Contigencies 50,843.71
5.5% Overhead Cost 111,856.17
1% building permits and others 20,337.49
TOTAL PROJECT COST 2,623,535.57
Prepared By:

MARCELL T. CASINAY
ARCHITECT