DETAILED ESTIMATES

Name of Project : SINGLE STOREY, 3-BEDROOM RESIDENTAIL BUILDING

Location : Brgy. Poblacion, Mahayag

QTY UNIT DESCRIPTION UNIT COST TOTAL COST

A. EXCAVATION

Footing, wall footing, & septic

tank = 46.10 cu.m.

-
Labor
4 Days 1 Foreman
4 Days 6 Unskilled
Total Cost PhP 14,000.00

B. FORMS AND SCAFFOLDINGS

Unit = 1 lot

Materials

326.37 bd. Ft. (80pcs) 2” x 2” x 12’ COCO 30.00 9,791.10

LUMBER
326.30 bd. Ft. (50 pcs) 2” x 3” x 12’ COCO 30.00 9,789.00
LUMBER
25 pcs. ½ thick ORDINARY PLYWOOD 550.00 13,750.00

1 Unit/s Consumables (5% of material 1,666.51 1,666.51

cost)

Total Cost Php 34,996.61

C. STEEL WORKS

10 mm, 12 mm, & 16 mm DRB =

1 LOT

1
 Materials

600 Lengths 10mm dia DRB 165.00 99,000.00

94 Lengths 12mm dia DRB 225.00 21,150.00
223 Lengths 16mm dia DRB 370.00 82,510.00
44 Lengths 2.0” x 2.0” x 8mm ANGLE BAR 650.00 28,600.00
50 Lengths 2.5” x 2.5” x 8mm ANGLE BAR 680.00 34,000.00

1 Unit/s Consumables (5% of material 13,263.00 13,263.00

cost)
Total Cost PhP 278,523.00

D. CONCRETE WORKS

Footing, wall footing, pedestal,

round column, counter top, &
septic tank

vol = 27.49 cu.m.

Materials

580 Bags Portland Cement 240.00 139,200.00

35 m3 Sand 1,100.00 38,500.00
70 m3 Gravel 1,150.00 80,500.00

1 Unit/s Consumables (5% of material 12,910.00 12,910.00

cost)
Total Cost PhP 271,110.00

E. MASONRY WORKS

Walls, counter top 7 septic tank

walls

Area = 21.71 sq. m.

Materials

4997 Pcs. 4” x8” x 16” CHB 21.00 104,937.00

180 Pcs. 6” x 8” x 16” CHB 21.00 3,780.00

2
 29 m3 Sand 1,100.00 31,900.00
550 Bags Portland Cement (mortar and 240.00 132,000.00
plastering both sides)

1 Unit/s Consumables (5% of material 13,630.85 13,630.85

cost)
Total Cost PhP 286,247.85

F. PLUMBING WORKS

Unit = 1 lot

Materials

15 Lengths 25 mm PPR PIPE 625.00 9,375.00

12 Lengths 2” PVC SANITARY PIPE 420.00 5,040.00
16 Lengths 4” PVC SANITARY PIPE 440.00 7,040.00
3 Pcs WATER CLOSET 3,890.00 11,670.00
3 Pcs LAVATORY SINK W/ 2,975.00 8,925.00
ACCESSORIES
3 Pcs STAINLESS STEEL FLOOR 150.00 450.00
DRAIN, 6” X 6”
4 Pcs FAUCET 250.00 1,000.00
1 Pcs KITCHEN FAUCET 320.00 320.00
(GOOSENECK)
3 Pcs SHOWER WHEATER 9,500.00 28,500.00

1 Unit/s Fittings (10% of piping material 1,072.75 1,072.75

cost)

1 Unit/s Consumables (5% of material 3,616.00 3,616.00

cost)
Total Cost PhP 77,008.75

G. ROOFING WORKS

Units = 258.04 In. m.

Materials

12 Lengths 0.40mm THICK x 1.07m x 13m 2,600.00 31,200.00

RIB TYPE, LONG SPAN

3
 12 In. m. 0.40mm THICK x 1.07m x 9m 1,800.00 21,600.00
RIB TYPE, LONG SPAN
94.2 In. m. BOX GUTTER 320.00 30,144.00
10 Pcs ¼” THICK FIBER CEMENT 550.00 5,500.00
BOARD FACIA COVER
78 Pcs 2” x 4” 1.6mm C-PRULINS 175.00 13,650.00
15 Lengths 10mm dia DRB 165.00 2,475.00

1 Unit/s Consumables (5% of material 5,228.45 5,228.45

cost)
Total Cost PhP 109,797.45

H. DOORS AND WINDOWS

Unit = 1 lot

Materials

3 Units 1.50m x 1.80m Aluminum Frame 3,000.00 9,000.00

with Glass Window
4 Units 1.80m x 1.80m Aluminum Frame 3,500.00 14,000.00
with Glass Window
3 Units 0.60m x 0.60m Aluminum 990.00 2,970.00
Frame with lass Window
1 Unit/s 2,50m x 1.00m Aluminum 2,200.00 2,200.00
Frame with Glass Window
1 Unit/s 3.00m x 1.00m Aluminum 2,500.00 2,500.00
Frame with Glass
1 Unit/s 2.00m x 2.45m aluminum 3,200.00 3,200.00
Frame with Glass Door
2 Units 2.50m x 2.45m Aluminum 3,500.00 7,000.00
Frame with Glass Door
1 Unit/s 0.90m x 2.50m Aluminum 1,700.00 1,700.00
Frame with Glass Door
4 Units 0.90m x 2.15m Wooden Panel 3,700.00 14,800.00
Door with Accessories
4 Units 0.70m x 2.15m White PVC Door 2,900.00 11,600.00
w/ Accessories
1 Unit/s 0.80m x 2.15m Wooden Panel 1,700.00 1,700.00
Door w/ Aluminum Door &
Screen
Total Cost PhP 70,670.00

4
 I. TILE WORKS

Unit = 1 lot

Materials

269 Pcs 30cm x 30cm WALL TILES 185.00 49,765.00

90 Pcs 30cm x 30cm FLOOR TILES 185.00 16,650.00
25 Pcs 60cm x 60cm WALL TILES (for 215.00 5,375.00
counter top)
15 Bags Portland Cement (mortar) 240.00 3,600.00

1 Unit/s Consumables (5% of material 3,769.50 3,769.50

cost)
Total Cost PhP 79,159.50

J. PAINTING WORKS

Area = 824.69 sq. m. (walling)

169.78 sq. m. (ceiling)

Materials

55 Bags SKIM COAT 190.00 10,450.00

60 Gal ACRYLIC SEMI-GLASS LATEX 980.00 58,800.00
PAINT (WALL)
14 Gal FLAT WALL ENAMEL, WHITE 780.00 10,920.00
(CEILING)

1 Unit/s Consumables (5% of material 4,008.50 4,008.50

cost)
Total Cost PhP 84,178.50

K. CEILING WORKS

Area = 169.78 sq. m. (interior)

129.35 sq. m. (exterior

Materials

69 Pcs 10mm THICK FIBER CEMENT 550.00 37,950.00

BOARD

5
237 Pcs SINGLE METAL FURRING 117.00 27,728.95
136 Pcs METAL FURRING CARRYING 120.00 16,320.00
CHANNEL
60 Pcs WALL ANGLE (INTERIOR) 70.00 4,200.00
150 Pcs SPANDREL CEILING 215.00 32,250.00
115 Pcs WALL ANGLE (EXTERIOR) 70.00 8,050.00

1 Unit/s Consumables (5% of material 6,324.95 6,324.95

cost)
Total Cost PhP 132,823.90