DETAILED ESTIMATE

Project name: PROPOSED ONE-STOREY COMMERCIAL BUILDING

Location: Tiwi, Albay

I.) EARTHWORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

27.00 cu.m. Excavation 300.00 /cu.m. 8,100.00

1.00 lot Soil Poisoning 15,000.00 /lot 15,000.00
50.00 cu.m. Backfill 350.00 /cu.m. 17,500.00

Total Material Cost: 40,600.00

Labor: 40% of Total Material Cost Total Labor Cost: 16,240.00

TOTAL DIRECT COST OF ITEM I: 56,840.00

II.) CONCRETE WORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

250.00 bags Portland Cement(40 kg.) 280.00 /bag 70,000.00

15.00 cu.m. Washed sand 800.00 /cu.m. 12,000.00
30.00 cu.m. Crushed Gravel 3/4" 1,000.00 /cu.m. 30,000.00
Rebars:
410.00 pcs. 12 mm RSB 300.00 /pcs. 123,000.00
470.00 pcs. 10 mm RSB 210.00 /pcs. 98,700.00
80.00 kgs. #16 Tie Wire 75.00 /kgs. 6,000.00

Total Material Cost: 339,700.00

Labor: 40% of Total Material Cost Total Labor Cost: 135,880.00

TOTAL DIRECT COST OF ITEM II: 475,580.00

III.) SLAB ON FILL

Materials: Qty. Unit. Description Unit Price Cost of Item

450.00 bags Portland Cement(40 kg.) 280.00 /bag 126,000.00

25.00 cu.m. Washed sand 800.00 /cu.m. 20,000.00
50.00 cu.m. Crushed Gravel 3/4" 1,000.00 /cu.m. 50,000.00

Total Material Cost: 196,000.00

Labor: 40% of Total Material Cost Total Labor Cost: 78,400.00

TOTAL DIRECT COST OF ITEM III: 274,400.00

IV.) MASONRY WORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

340.00 bags Portland Cement(40 kg.) 280.00 /bag 95,200.00

35.00 cu.m. Washed sand 800.00 /cu.m. 28,000.00
3,200.00 pcs. 6" CHB 22.00 /pcs. 70,400.00
1,900.00 pcs. 4" CHB 18.00 /pcs. 34,200.00
Rebars:
330.00 pcs. 10 mm RSB 210.00 /pcs. 69,300.00
15.00 kls. #16 Tie Wire 75.00 /kls. 1,125.00

Total Material Cost: 298,225.00

Labor: 40% of Total Material Cost Total Labor Cost: 119,290.00

TOTAL DIRECT COST OF ITEM IV: 417,515.00

V.) FORMWORKS/SCAFFOLDING
Materials: Qty. Unit. Description Unit Price Cost of Item

1,400.00 bd. ft. 2" x 2" x 12 ft. Coco Lumber 20.00 /bd.ft. 28,000.00
650.00 bd. ft. 2" x 3" x 12 ft. Coco Lumber 20.00 /bd.ft. 13,000.00
25.00 pcs. 1/2" THK Marine Plywood 850.00 /pcs. 21,250.00
15.00 kls. Assorted C.W.N 85.00 /kl. 1,275.00

Total Material Cost: 63,525.00

Labor: 40% of Total Material Cost Total Labor Cost: 25,410.00

TOTAL DIRECT COST OF ITEM V: 88,935.00

VI.) CEILING WORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

95.00 pcs. Metal furring 1"x2" (ceiling joist) 140.00 /pc. 13,300.00
75.00 pcs. Support channel 165.00 /pc. 12,375.00
50.00 pcs. Wall angle 110.00 /pc. 5,500.00
760.00 pcs. W-Clip 8.00 /pc. 6,080.00
120.00 pcs. 4.5mm Thk Smart board (ceiling board) 625.00 /pc. 75,000.00
50.00 box. 5/32"x 5/8" Blind Rivets 420.00 /box 21,000.00
25.00 kls. Assorted Concrete nail 100.00 /kl. 2,500.00

Total Material Cost: 135,755.00

Labor: 40% of Total Material Cost Total Labor Cost: 54,302.00

TOTAL DIRECT COST OF ITEM VI: 190,057.00

VII.) TILEWORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

900.00 pcs. 60 x 60 cm Ceramic Floor Tiles (Main Area) 105.00 /pc. 94,500.00
 180.00 pcs. 30 x 30 cm Ceramic Floor Tiles (Comfort Room) 70.00 /pc. 12,600.00
12.00 cu.m. Washed sand 800.00 /cu.m. 9,600.00
35.00 bags Portland Cement(40 kg.) 280.00 /bag 9,800.00
32.00 bags Tile Adhesive(25 kg.) 650.00 /bag 20,800.00
40.00 bags Tile Grout(2 kg.) 122.00 /bag 4,880.00

Total Material Cost: 152,180.00

Labor: 40% of Total Material Cost Total Labor Cost: 60,872.00

TOTAL DIRECT COST OF ITEM VII: 213,052.00

VIII.)DOORS AND WINDOWS

Materials: Qty. Unit. Description Unit Price Cost of Item

2.00 unit 0.8 X 2.1 m Panel Type Door 3,500.00 /unit 7,000.00
2.00 unit 0.7 x 2.1 m Flush Type Door 2,500.00 /unit 5,000.00
1.00 unit 0.9 x 2.1 m Panel Type Door 4,300.00 /unit 4,300.00
8.00 unit 1.2 x 2.4 m Jalousie Type Window w/ 1/4" THK Glass 3,500.00 /unit 28,000.00
2.00 unit 0.5 x 0.5m Aluminum Window w/ 1/4" THK Clear Glass 1,200.00 /unit 2,400.00

Total Material Cost: 46,700.00

Labor: 40% of Total Material Cost Total Labor Cost: 18,680.00

TOTAL DIRECT COST OF ITEM VIII: 65,380.00

IX.) ELECTRICAL WORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

Electrical Works L.S. 209,531.30

TOTAL DIRECT COST OF ITEM IX: 209,531.30

X.) PAINTING WORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

Painting Works L.S. 112,565.20

TOTAL DIRECT COST OF ITEM X: 112,565.20

XI.) PLUMBING WORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

Plumbing Works L.S. 254,346.75

TOTAL DIRECT COST OF ITEM XI: 254,346.75

XII.) ROOF WORKS

Materials: Qty. Unit. Description Unit Price Cost of Item

Roof Works L.S. 324,423.00

TOTAL DIRECT COST OF ITEM XII: 324,423.00

Project name: PROPOSED ONE-STOREY COMMERCIAL BUILDING

Location: Tiwi, Albay

SUMMARY:
Material Cost: Labor Cost: Equipment: Direct Cost:

I.) EARTHWORKS 40,600.00 16,240.00 56,840.00

II.) CONCRETE WORKS 339,700.00 135,880.00 475,580.00

III.) SLAB ON FILL 196,000.00 78,400.00 274,400.00

IV.) MASONRY WORKS 298,225.00 119,290.00 417,515.00

V.) FORMWORKS/SCAFFOLDING 63,525.00 25,410.00 88,935.00

VI.) CEILING WORKS 135,755.00 54,302.00 190,057.00

VII.) TILEWORKS 152,180.00 60,872.00 213,052.00

VIII.)DOORS AND WINDOWS 46,700.00 18,680.00 65,380.00

IX.) ELECTRICAL WORKS L.S. 209,531.30

X.) PAINTING WORKS L.S. 112,565.20

XI.) PLUMBING WORKS L.S. 254,346.75

XII.) ROOF WORKS L.S. 324,423.00

TOTAL DIRECT COST: 2,682,625.25

INDIRECT COST:

Contractors Project Supervision: 214,610.02

TOTAL INDIRECT COST: 214,610.02

TOTAL PROJECT COST: 2,897,235.27