Project Proposed Bungalow House

Location San Jose, Batangas

Subject Detailed Estimate

Unit Cost
I.D. No. Description Qty. Unit
Material
I General Requirements
1 Mobilization and Demobilization
2 Safety Productive Measures / PPE
3 Tools & Equipment Support
4 Temporary Facilities & Utilities
a. Temporary Electric power and light
b. Temporary water service and distribution
c. Material Storage & Warehouseman
5 Supervision & Support
TOTAL OF GENERAL REQUIREMENTS

II Direct Cost
A Site Works
1 Excavation 338 m³
2 Gravel Bedding 24 m³ ₱ 420.14
3 Embankment 273 m³
TOTAL OF SITE WORKS

B Forms and Scaffolds

1 4"x8" 1/8" Ordinary Plywood 94 pcs ₱ 270.00
2 Coco # 2"x2"x6ft 969 pcs ₱ 46.00
3 Coco # 2"x2"x14ft 100 pcs ₱ 107.00
4 Coco # 2"x2"x16ft 902 pcs ₱ 107.00
5 Nails 14 kgs ₱ 69.00
TOTAL OF FORMS AND SCAFFOLDS

C Structural Concrete
1 Footing, Column, Beams, Slab and Septic Tank
a. Portland Cement 1240 bags ₱ 205.00
b. Gravel 3/4 138 m³ ₱ 1,050.00
c. Sand 69 m³ ₱ 950.00
TOTAL OF STRUCTURAL CONCRETE

D Masonry and Plastering Works

1 CHB 4" 2197 pcs ₱ 10.00
2 CHB 6" 2247 pcs ₱ 13.00
3 Portland Cement 370 bags ₱ 205.00
4 Gravel 3/4 4 m³ ₱ 1,050.00
5 Sand 37 m³ ₱ 950.00
6 10mm diameter x 6m 242 pcs ₱ 147.84
7 10mm diameter x 7.5m 10 pcs ₱ 184.80
8 No. 16 GI wire 9.3 kgs ₱ 16.00
 TOTAL OF MASONRY AND PLASTERING WORKS

E Structural Steel
1 16mm diameter x 6m 29 pcs ₱ 378.72
2 16mm diameter x 9m 75 pcs ₱ 568.08
3 16mm diameter x 10.5m 5 pcs ₱ 662.76
4 16mm diameter x 12m 29 pcs ₱ 757.44
5 10mm diameter x 6m 1138 pcs ₱ 147.00
6 No.16 GI wire 134 kgs ₱ 16.00
TOTAL OF STRUCTURAL STEEL

F Roofing Works and Accessories

1 Corrugated G.I. Sheets (.60m x 3.60m) 66 pcs ₱ 2,100.00
2 Corrugated G.I. Sheets (.60m x 2.70m) 55 pcs ₱ 1,575.00
3 Rivets 16.5 kgs ₱ 215.00
4 Washers 46.5 kgs ₱ 125.00
5 Plain G.I. Strap 9 pcs ₱ 622.00
6 2.4m Plain G.I Sheets for Gutter 25 pcs ₱ 260.00
7 2.4m Plain G.I. Sheets for Ridge Roll 6 pcs ₱ 260.00
8 0.9mx2.4m Plain G.I Sheets for Valley 7 pcs ₱ 300.00
9 2.4m Plain G.I Sheets for Hip Roll 14 pcs ₱ 260.00
TOTAL FOR ROOFING WORKS AND ACCESSORIES

G Tiling Works
1 40x40cm Glazed Floor Tiles 875 pcs ₱ 60.00
2 30x30cm Floor Tiles 134 pcs ₱ 39.00
3 30x30cm Glazed Wall Tiles 237 pcs ₱ 32.30
4 Cement 34 bags ₱ 205.00
5 Sand 3 m³ ₱ 950.00
6 Tile Adhesive 20 bags ₱ 505.00
7 Grout 87 kgs ₱ 62.00
8 Tile Trim 5 pcs ₱ 95.00
TOTAL FOR TILING WORKS

SUMMARY
II. DIRECT COSTS
III. CONTINGENCY
Unit Cost Total Cost
Grand Total
Labor Material Labor

₱ 94.50 ₱ 25,380.00 ₱ 8,883.00 ₱ 34,263.00

₱ 16.10 ₱ 44,574.00 ₱ 15,600.90 ₱ 60,174.90
₱ 37.45 ₱ 10,700.00 ₱ 3,745.00 ₱ 14,445.00
₱ 37.45 ₱ 96,514.00 ₱ 33,779.90 ₱ 130,293.90
₱ 24.15 ₱ 966.00 ₱ 338.10 ₱ 1,304.10
₱ 240,480.90

₱ 71.75 ₱ 254,200.00 ₱ 88,970.00 ₱ 343,170.00

₱ 367.50 ₱ 144,900.00 ₱ 50,715.00 ₱ 195,615.00
₱ 332.50 ₱ 65,550.00 ₱ 22,942.50 ₱ 88,492.50
₱ 627,277.50

₱ 3.50 ₱ 21,970.00 ₱ 7,689.50 ₱ 29,659.50

₱ 4.55 ₱ 29,211.00 ₱ 10,223.85 ₱ 39,434.85
₱ 71.75 ₱ 75,850.00 ₱ 26,547.50 ₱ 102,397.50
₱ 367.50 ₱ 4,200.00 ₱ 1,470.00 ₱ 5,670.00
₱ 332.50 ₱ 35,150.00 ₱ 12,302.50 ₱ 47,452.50
₱ 51.74 ₱ 35,777.28 ₱ 12,522.05 ₱ 48,299.33
₱ 64.68 ₱ 1,848.00 ₱ 646.80 ₱ 2,494.80
₱ 5.60 ₱ 148.80 ₱ 52.08 ₱ 200.88
 ₱ 275,609.36

₱ 132.55 ₱ 10,982.88 ₱ 3,844.01 ₱ 14,826.89

₱ 198.83 ₱ 42,606.00 ₱ 14,912.10 ₱ 57,518.10
₱ 231.97 ₱ 3,313.80 ₱ 1,159.83 ₱ 4,473.63
₱ 265.10 ₱ 21,965.76 ₱ 7,688.02 ₱ 29,653.78
₱ 51.45 ₱ 167,286.00 ₱ 58,550.10 ₱ 225,836.10
₱ 5.60 ₱ 2,144.00 ₱ 750.40 ₱ 2,894.40
₱ 335,202.89

₱ 735.00 ₱ 138,600.00 ₱ 48,510.00 ₱ 187,110.00

₱ 551.25 ₱ 86,625.00 ₱ 30,318.75 ₱ 116,943.75
₱ 75.25 ₱ 3,547.50 ₱ 1,241.63 ₱ 4,789.13
₱ 43.75 ₱ 5,812.50 ₱ 2,034.38 ₱ 7,846.88
₱ 217.70 ₱ 5,598.00 ₱ 1,959.30 ₱ 7,557.30
₱ 91.00 ₱ 6,500.00 ₱ 2,275.00 ₱ 8,775.00
₱ 91.00 ₱ 1,560.00 ₱ 546.00 ₱ 2,106.00
₱ 105.00 ₱ 2,100.00 ₱ 735.00 ₱ 2,835.00
₱ 91.00 ₱ 3,640.00 ₱ 1,274.00 ₱ 4,914.00
₱ 342,877.05

₱ 21.00 ₱ 52,500.00 ₱ 18,375.00 ₱ 70,875.00

₱ 13.65 ₱ 5,226.00 ₱ 1,829.10 ₱ 7,055.10
₱ 11.31 ₱ 7,655.10 ₱ 2,679.29 ₱ 10,334.39
₱ 71.75 ₱ 6,970.00 ₱ 2,439.50 ₱ 9,409.50
₱ 332.50 ₱ 2,850.00 ₱ 997.50 ₱ 3,847.50
₱ 176.75 ₱ 10,100.00 ₱ 3,535.00 ₱ 13,635.00
₱ 21.70 ₱ 5,394.00 ₱ 1,887.90 ₱ 7,281.90
₱ 33.25 ₱ 475.00 ₱ 166.25 ₱ 641.25
₱ 123,079.64