DETAILED ESTIMATES

MATERIAL
ITEM NO. DESCRIPTION QTY UNIT UNIT COST LABOR COST
COST

I. CONCRETE WORKS

a. Footing
Portland Cement 51 bags 260.00 13,260.00 5,967.00
Fine Sand 3 cu.m 800.00 2,400.00 1,080.00
Gravel 6 cu.m 800.00 4,800.00 2,160.00

b. Column
Portland Cement 57 bags 260.00 14,820.00 6,669.00
Fine Sand 4 cu.m 800.00 3,200.00 1,440.00
Gravel 7 cu.m 800.00 5,600.00 2,520.00

c. Beams
Portland Cement 119 bags 260.00 30,940.00 13,923.00
Fine Sand 7 cu.m 800.00 5,600.00 2,520.00
Gravel 14 cu.m 800.00 11,200.00 5,040.00

d. Slabs
Portland Cement 180 bags 260.00 46,800.00 21,060.00
Fine Sand 10 cu.m 800.00 8,000.00 3,600.00
Gravel 20 cu.m 800.00 16,000.00 7,200.00

TOTAL COST FOR CONCRETE WORKS 162,620.00 73,179.00

II. STEEL REBAR WORKS

a. Footing
12mmØ RSB deformed bar x 6m 55 pcs 300.00 16,500.00 7,425.00
#16 GI Wire 5 kgs 75.00 375.00 168.75

b. Column
12mmØ RSB deformed bar x 6m 84 pcs 300.00 25,200.00 11,340.00
10mmØ RSB deformed bar x 6m 100 pcs 200.00 20,000.00 9,000.00
#16 GI Wire 26 kgs 75.00 1,950.00 877.50

d. Beams
12mmØ RSB deformed bar x 6m 263 pcs 300.00 78,900.00 35,505.00
10mmØ RSB deformed bar x 6m 250 pcs 200.00 50,000.00 22,500.00
#16 GI Wire 70 kgs 75.00 5,250.00 2,362.50

e. Slabs
10mmØ RSB deformed bar x 6m 80 pcs 200.00 16,000.00 7,200.00
#16 GI Wire 10 kgs 75.00 750.00 337.50

TOTAL COST FOR STEEL REBAR WORKS 214,925.00 96,716.25

III. MASONRY WORKS AND PLASTERING

4" thick CHB 3500 pcs 12.00 42,000.00 18,900.00

10mmØ RSB deformed bar x 6m 125 pcs 200.00 25,000.00 11,250.00
#16 GI Wire 7 kgs 75.00 525.00 236.25
Portlant Cement 150 bags 260.00 39,000.00 17,550.00
Crushed Sand 22 cu.m 800.00 17,600.00 7,920.00

TOTAL COST FOR MASONRY WORKS 124,125.00 55,856.25

IV. CEILING WORKS

Gypsum Board, 1/2 inch x 4ft x 8ft 70 pcs. 550.00 38,500.00 17,325.00
Metal Furring 300 pcs. 120.00 36,000.00 16,200.00
 Wall Angle 150 pcs. 85.00 12,750.00 5,737.50
Wall Clip 200 pcs. 12.00 2,400.00 1,080.00
Blind Rivet 10 boxes 450.00 4,500.00 2,025.00
Drill Bit 5 pcs. 85.00 425.00 191.25

TOTAL COST FOR CEILING WORKS 94,575.00 42,558.75

V. ROOFING
1/4 x 2 x 2 Angle Bar 120 pcs. 600.00 72,000.00 32,400.00
1/4 x 1 Flat Bar 50 pc. 190.00 9,500.00 4,275.00
2 x 3 C-Purlins 80 pcs. 350.00 28,000.00 12,600.00
2 x 10 C-Purlins 12 pcs. 780.00 9,360.00 4,212.00
0.60mm THK Pre-painted Longspan 400 l.m. 265.00 106,000.00 47,700.00
roofing (Rib-type)
Ridge Roll 37 pcs. 275.00 10,175.00 4,578.75
Gutter 30 pcs. 220.00 6,600.00 2,970.00
Teckscrew 2500 pcs. 2.50 6,250.00 2,812.50

TOTAL COST FOR CEILING WORKS 247,885.00 156,323.25

VI. PAINTING WORKS

a. Painting of Concrete Surfaces

Flat Latex 13 gals 650.00 8,450.00 3,802.50
Semi-gloss latex paint 20 gals 600.00 12,000.00 5,400.00
Masonry Putty 10 gals 450.00 4,500.00 2,025.00
Masonry Neutralizer 5 gals 300.00 1,500.00 675.00

d. Painting of Ceiling Boards

Flat Latex 5 gals 650.00 3,250.00 1,462.50
Semi-gloss latex paint 10 gals 600.00 6,000.00 2,700.00
Masonry Putty 5 gals 450.00 2,250.00 1,012.50

e. Hardwares
Paint Thinner 5 gals 400.00 2,000.00 900.00
Lacquer Thinner 5 gals 400.00 2,000.00 900.00
Sanding paper, assorted 1 lot 5,000.00 5,000.00 2,250.00
Stupa rug 1 lot 500.00 500.00 225.00
Paint brush, assorted sizes 1 lot 5,000.00 5,000.00 2,250.00
Paint roller, assorted sizes 1 lot 5,000.00 5,000.00 2,250.00

TOTAL COST FOR PAINTING WORKS 57,450.00 25,852.50

VII. TILE WORKS

a. Floor Tiles
500 x 500mm tiles 800 pcs 200.00 160,000.00 72,000.00
Portland Cement 20 bags 240.00 4,800.00 2,160.00
Fine Sand 3 cu.m 800.00 2,400.00 1,080.00

b. Wall Tiles
300x300mm granite tiles 600 pcs 85.00 51,000.00 22,950.00
Portland Cement 2 bags 240.00 480.00 216.00
Fine Sand 1 cu.m 800.00 800.00 360.00

c. Hardwares
Tile Grout 10 packs 270.00 2,700.00 1,215.00
Cutting disc 5 pcs 750.00 3,750.00 1,687.50

TOTAL COST FOR TILE WORKS 225,930.00 101,668.50

VIII. DOOR, WINDOW & PARTITION WORKS

a. Door
D1, Glass Door 2.1m x 1.8m 1 set 15,000.00 15,000.00 6,750.00
 D2, Panel door 2.1m x 0.8 m 1 sets 8,500.00 8,500.00 3,825.00
D3, Panel door 2.1m x 1m 2 sets 8,500.00 17,000.00 7,650.00
D4, Panel door 2.1m x 0.8m 5 sets 8,500.00 42,500.00 19,125.00
D5, PVC door 2.1m x 0. 6m 1 sets 7,000.00 7,000.00 3,150.00
D6, Sliding glass door 2.1m x 0. 6m 1 sets 10,000.00 10,000.00 4,500.00
D7, Sliding glass door 2.1m x 0. 6m 1 sets 10,000.00 10,000.00 4,500.00

b. Windows
W1, Fixed window 6.6 sq.m 5,000.00 33,000.00 14,850.00
W2, Fixed + sliding window 3.84 sq.m 5,000.00 19,200.00 8,640.00
W3, Fixed + sliding window 2.55 sq.m 5,000.00 12,750.00 5,737.50
W4, Sliding window 5.28 sq.m 5,000.00 26,400.00 11,880.00
W5, Awning window 0.5 sq.m 5,000.00 2,500.00 1,125.00

TOTAL COST FOR DOOR & WINDOW WORKS 203,850.00 91,732.50

IX. FORMWORKS

a. Forms and Staging

Phenolic board 30 pcs 1,350.00 40,500.00 18,225.00
Assorted rough lumber 500 bf.ft 55.00 27,500.00 12,375.00

TOTAL COST FOR FORMWORKS AND SCAFFOLDING 68,000.00 30,600.00

X. ELECTRICAL WORKS

a. Power Layout
1 sets 5,000.00 5,000.00 2,250.00
Main Distribution panel, 4 holes panel
box: ( 6-30A, 1-20A, 2-15A, 1-70A)
5.5mm2 THHN electrical wire 1 rolls 5,000.00 5,000.00 2,250.00

b. Lighting Outlet
Lighting Outlet with 9W LED bulb 15 units 300.00 4,500.00 2,025.00
Surface-typed 9W LED light/Pinlight 30 units 1,000.00 30,000.00 13,500.00

c. Convenience Outlet
CO assembly, 2 gang 21 pcs 250.00 5,250.00 2,362.50

d. Switches
Switch assembly, 3 gang 15 pcs 250.00 3,750.00 1,687.50

e. Distribution wire
THHN electrical wire, 2.0mm2 3 rolls 4,200.00 12,600.00 5,670.00
THHN electrical wire, 3.50mm2 5 rolls 4,200.00 21,000.00 9,450.00

f. Electrical Hardware
1/2" Ø conduit pipe, thick wall 30 pcs 220.00 6,600.00 2,970.00
Junction box with cover, Polyflex 81 pcs 50.00 4,050.00 1,822.50
Utility box with cover, Polyflex 81 pcs 50.00 4,050.00 1,822.50
Electrical Tape, big 10 rolls 65.00 650.00 292.50
Electrical Fittings 1 lot 5,000.00 5,000.00 2,250.00

TOTAL COST FOR ELECTRICAL WORKS 107,450.00 48,352.50

XI. Plumbing Works

Water closet w/ complete fittings 2 sets 7,500.00 15,000.00 6,750.00
Lavatory w/ complete fittings 2 sets 5,000.00 10,000.00 4,500.00
Kitchen Sink 1 set 3,800.00 3,800.00 1,710.00
Floor Drain 3 pcs. 450.00 1,350.00 607.50
Sink Faucet 1 pcs. 600.00 600.00 270.00
Faucet 2 pcs. 450.00 900.00 405.00
Shower Valve, head w/ complete fittin 2 sets 950.00 1,900.00 855.00
3" PVC Downspout 13 pcs. 550.00 7,150.00 3,217.50
3" PVC Elbow 25 pcs. 70.00 1,750.00 787.50
Solvent Cement 3 cans 700.00 2,100.00 945.00
 Water Lines 1 lot 5,000.00 5,000.00 2,250.00
Sewer Lines 1 lot 10,000.00 10,000.00 4,500.00
Sanitary Lines 1 lot 15,000.00 15,000.00 6,750.00
Catch Basin 6 sets 2,500.00 15,000.00 6,750.00
Septic Tank 1 lot 25,000.00 25,000.00 11,250.00

TOTAL COST FOR PLUMBING WORKS 114,550.00 51,547.50

XII. EARTH WORKS & FILLS

a. Earth Works
Excavation 22 cu.m 250.00 5,500.00
Backfill, common burrow 40 cu.m 250.00 10,000.00

TOTAL COST FOR EARTHWORKS & FILLS - 15,500.00

PROJECT TITLE: TWO STOREY RESIDENTIAL
OWNER: MRS. DENIA MALLARE
LOCATION: BRGY. QUINAVITE, BAUANG, LA UNION

DETAILED ESTIMATES
ITEM MATERIAL LABOR
DESCRIPTION QTY UNIT UNIT COST
NO. COST COST

I. CONCRETE WORKS

a. Footing
Portland Cement 71 bags 265.00 18,815.00 8,466.75
Fine Sand 4 cu.m 800.00 3,200.00 1,440.00
` Gravel 8 cu.m 800.00 6,400.00 2,880.00

b. Column
Portland Cement 71 bags 265.00 18,815.00 8,466.75
Fine Sand 4 cu.m 800.00 3,200.00 1,440.00
Gravel 8 cu.m 800.00 6,400.00 2,880.00

c. Beams
Portland Cement 121 bags 265.00 32,065.00 14,429.25
Fine Sand 7 cu.m 800.00 5,600.00 2,520.00
Gravel 14 cu.m 800.00 11,200.00 5,040.00

d. Slabs/ Stairs
Portland Cement 165 bags 265.00 43,725.00 19,676.25
Fine Sand 10 cu.m 800.00 8,000.00 3,600.00
Gravel 20 cu.m 800.00 16,000.00 7,200.00
TOTAL COST FOR CONCRETE WORKS 173,420.00 78,039.00

II. STEEL REBAR WORKS

a. Footing
16mmØ RSB deformed bar x 6m 43 pcs 420.00 18,060.00 8,127.00
#16 GI Wire 8 kgs 75.00 600.00 270.00

b. Column
16mmØ RSB deformed bar x 6m 185 pcs 420.00 77,700.00 34,965.00
10mmØ RSB deformed bar x 6m 95 pcs 200.00 19,000.00 8,550.00
#16 GI Wire 12 kgs 75.00 900.00 405.00

d. Beams
16mmØ RSB deformed bar x 6m 220 pcs 420.00 92,400.00 41,580.00
10mmØ RSB deformed bar x 6m 230 pcs 200.00 46,000.00 20,700.00
#16 GI Wire 15 kgs 75.00 1,125.00 506.25

e. Slabs/Stairs
10mmØ RSB deformed bar x 6m 150 pcs 200.00 30,000.00 13,500.00
#16 GI Wire 14 kgs 75.00 1,050.00 472.50
TOTAL COST FOR STEEL REBAR WORKS 286,835.00 129,075.75

III. MASONRY WORKS AND PLASTERING

4" thick CHB 3000 pcs 12.00 36,000.00 16,200.00

10mmØ RSB deformed bar x 6m 120 pcs 200.00 24,000.00 10,800.00
#16 GI Wire 9 kgs 75.00 675.00 303.75
Portlant Cement 180 bags 260.00 46,800.00 21,060.00
Crushed Sand 13 cu.m 800.00 10,400.00 4,680.00
TOTAL COST FOR MASONRY WORKS 117,875.00 53,043.75

IV. CEILING WORKS

Gypsum Board, 1/2 inch x 4ft x 8ft 13 pcs. 550.00 7,150.00 3,217.50
Metal Furring 55 pcs. 120.00 6,600.00 2,970.00
Wall Angle 15 pcs. 85.00 1,275.00 573.75
Wall Clip 15 pcs. 12.00 180.00 81.00
 Blind Rivet 3 boxes 450.00 1,350.00 607.50
Drill Bit 2 pcs. 85.00 170.00 76.50

TOTAL COST FOR CEILING WORKS 16,725.00 7,526.25

V. ROOFING
2 x 3 C-Purlins 14 pcs. 350.00 4,900.00 2,205.00
3/16 x 2" x 2" Angle bar 30 pcs. 900.00 27,000.00 12,150.00
2 x 10 C-Purlins 6 pcs. 780.00 4,680.00 2,106.00
0.60mm THK Pre-painted Longspan 100 l.m. 265.00 26,500.00 11,925.00
roofing (Rib-type)
Gutter 13 pcs. 220.00 2,860.00 1,287.00
Teckscrew 400 pcs. 2.50 1,000.00 450.00
TOTAL COST FOR CEILING WORKS 66,940.00 30,123.00

VIII. DOOR, WINDOW & PARTITION WORKS

a. Door
D1, Panel door 2.1m x 1.5 m 1 sets 12,000.00 12,000.00 5,400.00
D2, Panel door 2.1m x 0.8m 2 sets 8,500.00 17,000.00 7,650.00
D3, PVC door 2.1m x 0.7m 1 sets 7,000.00 7,000.00 3,150.00
D4, Panel door 2.1m x 0. 8m 1 sets 8,500.00 8,500.00 3,825.00
D5, Aluminum door 2.1m x 0. 9m 1 sets 10,000.00 10,000.00 4,500.00
b. Windows
W1, Awning window 3.6 sq.m 5,000.00 18,000.00 8,100.00
W2, Arched sliding window 3.312 sq.m 5,000.00 16,560.00 7,452.00
W3, Sliding window 8.4 sq.m 5,000.00 42,000.00 18,900.00
W4, Sliding window 5.12 sq.m 5,000.00 25,600.00 11,520.00
W5, Sliding window 3.2 sq.m 5,000.00 16,000.00 7,200.00
W6, Sliding window 0.72 sq.m 5,000.00 3,600.00 1,620.00
W7, Awning window 0.3 sq.m 5,000.00 1,500.00 675.00
TOTAL COST FOR DOOR & WINDOW WORKS 131,060.00 79,992.00

IX. FORMWORKS

a. Forms and Staging

Phenolic board 20 pcs 1,350.00 27,000.00 12,150.00
Assorted rough lumber 250 bf.ft 55.00 13,750.00 6,187.50
TOTAL COST FOR FORMWORKS AND SCAFFOLDING 40,750.00 18,337.50

X. ELECTRICAL WORKS
1 lot 80000 36000
TOTAL COST FOR ELECTRICAL WORKS 80,000.00 36,000.00

XI. Plumbing Works

1 lot 70,000.00 31,500.00
TOTAL COST FOR PLUMBING WORKS 70,000.00 31,500.00

XII. EARTH WORKS & FILLS

a. Earth Works
Excavation 35 cu.m 300.00 10,500.00
Backfill, common burrow 8 cu.m 300.00 2,400.00
TOTAL COST FOR EARTHWORKS & FILLS - 12,900.00
983,605.00 476,537.25

TOTAL PROJECT COST= 1,460,142.25

PREPARED BY:
ENGR. DOMINIC C. DILAN MRS. DENIA MALLARE
CIVIL ENGINEER OWNER
PROJECT TITLE: PROPOSED GARAGE / STORAGE AND POWERHOUSE BUILDING
OWNER: MR. KARL-HEINZ DE WIT & MRS. JESSIE DE WIT
LOCATION: BRGY. CENTRAL WEST, BAUANG, LA UNION

DETAILED ESTIMATES
ITEM MATERIAL LABOR
DESCRIPTION QTY UNIT UNIT COST
NO. COST COST

I. CONCRETE WORKS

a. Footing
Portland Cement 35 bags 265.00 9,275.00 3,246.25
Fine Sand 2 cu.m 800.00 1,600.00 560.00
` Gravel 4 cu.m 800.00 3,200.00 1,120.00
-
b. Column -
Portland Cement 32 bags 265.00 8,480.00 2,968.00
Fine Sand 2 cu.m 800.00 1,600.00 560.00
Gravel 4 cu.m 800.00 3,200.00 1,120.00
-
c. Beams -
Portland Cement 51 bags 265.00 13,515.00 4,730.25
Fine Sand 3 cu.m 800.00 2,400.00 840.00
Gravel 6 cu.m 800.00 4,800.00 1,680.00
-
d. Slabs -
Portland Cement 52 bags 265.00 13,780.00 4,823.00
Fine Sand 3 cu.m 800.00 2,400.00 840.00
Gravel 6 cu.m 800.00 4,800.00 1,680.00
TOTAL COST FOR CONCRETE WORKS 69,050.00 24,167.50

II. STEEL REBAR WORKS

a. Footing
12mmØ RSB deformed bar x 6m 22 pcs 420.00 9,240.00 3,234.00
#16 GI Wire 2 kgs 75.00 150.00 52.50
-
b. Column -
12mmØ RSB deformed bar x 6m 54 pcs 420.00 22,680.00 7,938.00
10mmØ RSB deformed bar x 6m 80 pcs 200.00 16,000.00 5,600.00
#16 GI Wire 5 kgs 75.00 375.00 131.25
-
d. Beams -
12mmØ RSB deformed bar x 6m 112 pcs 420.00 47,040.00 16,464.00
10mmØ RSB deformed bar x 6m 180 pcs 200.00 36,000.00 12,600.00
#16 GI Wire 10 kgs 75.00 750.00 262.50
-
e. Slabs/Stairs -
10mmØ RSB deformed bar x 6m 40 pcs 200.00 8,000.00 2,800.00
#16 GI Wire 7 kgs 75.00 525.00 183.75
TOTAL COST FOR STEEL REBAR WORKS 140,760.00 49,266.00

III. MASONRY WORKS AND PLASTERING

4" thick CHB 1350 pcs 12.00 16,200.00 5,670.00

10mmØ RSB deformed bar x 6m 70 pcs 200.00 14,000.00 4,900.00
#16 GI Wire 5 kgs 75.00 375.00 131.25
Portlant Cement 73 bags 260.00 18,980.00 6,643.00
Crushed Sand 4 cu.m 800.00 3,200.00 1,120.00
TOTAL COST FOR MASONRY WORKS 52,755.00 18,464.25
IV. ROOFING
2 x 4 C-Purlins 22 pcs. 350.00 7,700.00 2,695.00
2 x 4 C-Channel Rafter 10 pcs. 4,500.00 45,000.00 15,750.00
2 x 10 C-Purlins 5 pcs. 780.00 3,900.00 1,365.00
0.50mm THK Pre-painted Longspan 145 l.m. 265.00 38,425.00 13,448.75
roofing (Rib-type) -
 Gutter 16 pcs. 250.00 4,000.00 1,400.00
Teckscrew 500 pcs. 2.50 1,250.00 437.50
TOTAL COST FOR CEILING WORKS 100,275.00 35,096.25

V. DOOR, WINDOW & PARTITION WORKS

a. Door
D1, Electric Operating Overhead Door 2 sets 20,000.00 40,000.00 14,000.00
D2, Steel Door 2 sets 8,000.00 16,000.00 5,600.00
D3, Flush Door 1 sets 5,000.00 5,000.00 1,750.00
b. Windows -
W1, Awning window 1 sq.m 5,000.00 5,000.00 1,750.00
W2, Awning window 0.5 sq.m 5,000.00 2,500.00 875.00
W3, Awning window 1.5 sq.m 5,000.00 7,500.00 2,625.00
TOTAL COST FOR DOOR & WINDOW WORKS 76,000.00 26,600.00

VI. FORMWORKS

a. Forms and Staging

Phenolic board 10 pcs 1,000.00 10,000.00 3,500.00
Assorted rough lumber 120 bf.ft 55.00 6,600.00 2,310.00
TOTAL COST FOR FORMWORKS AND SCAFFOLDING 16,600.00 5,810.00

VII. ELECTRICAL WORKS

1 lot 20000
TOTAL COST FOR ELECTRICAL WORKS - 20,000.00

VIII. EARTH WORKS & FILLS

a. Earth Works
Excavation 20 cu.m 500.00 10,000.00
Backfill, common burrow 11 cu.m 500.00 5,500.00
TOTAL COST FOR EARTHWORKS & FILLS - 15,500.00
455,440.00 194,904.00

TOTAL PROJECT COST= 650,344.00

PREPARED BY:
ENGR. DOMINIC C. DILAN MR. KARL-HEINZ DE WIT & MRS. JESSIE DE WIT
CIVIL ENGINEER OWNER
PROJECT TITLE: 3 BEDROOM BUNGALOW WITH ROOF DECK RESIDENTIAL
OWNER: ARLYN D. PERALTA
LOCATION: PUROK 6, BRGY. BALLAY, BAUANG, LA UNION

DETAILED ESTIMATES
ITEM MATERIAL LABOR
DESCRIPTION QTY UNIT UNIT COST
NO. COST COST

I. CONCRETE WORKS

a. Footing
Portland Cement 56 bags 265.00 14,840.00 5,194.00
Fine Sand 4 cu.m 800.00 3,200.00 1,120.00
` Gravel 7 cu.m 800.00 5,600.00 1,960.00
-
b. Column -
Portland Cement 46 bags 265.00 12,190.00 4,266.50
Fine Sand 3 cu.m 800.00 2,400.00 840.00
Gravel 5 cu.m 800.00 4,000.00 1,400.00
-
c. Beams -
Portland Cement 121 bags 265.00 32,065.00 11,222.75
Fine Sand 7 cu.m 800.00 5,600.00 1,960.00
Gravel 14 cu.m 800.00 11,200.00 3,920.00
-
d. Slabs/ Stairs -
Portland Cement 111 bags 265.00 29,415.00 10,295.25
Fine Sand 6.5 cu.m 800.00 5,200.00 1,820.00
Gravel 12.5 cu.m 800.00 10,000.00 3,500.00
TOTAL COST FOR CONCRETE WORKS 135,710.00 47,498.50

II. STEEL REBAR WORKS

a. Footing
16mmØ RSB deformed bar x 6m 40 pcs 420.00 16,800.00 5,880.00
#16 GI Wire 4 kgs 75.00 300.00 105.00
-
b. Column -
16mmØ RSB deformed bar x 6m 96 pcs 420.00 40,320.00 14,112.00
10mmØ RSB deformed bar x 6m 150 pcs 200.00 30,000.00 10,500.00
#16 GI Wire 8 kgs 75.00 600.00 210.00
-
d. Beams -
16mmØ RSB deformed bar x 6m 170 pcs 420.00 71,400.00 24,990.00
10mmØ RSB deformed bar x 6m 220 pcs 200.00 44,000.00 15,400.00
#16 GI Wire 25 kgs 75.00 1,875.00 656.25
-
e. Slabs/Stairs -
10mmØ RSB deformed bar x 6m 100 pcs 200.00 20,000.00 7,000.00
#16 GI Wire 12 kgs 75.00 900.00 315.00
TOTAL COST FOR STEEL REBAR WORKS 226,195.00 79,168.25

III. MASONRY WORKS AND PLASTERING

4" thick CHB 2800 pcs 12.00 33,600.00 11,760.00

10mmØ RSB deformed bar x 6m 120 pcs 200.00 24,000.00 8,400.00
#16 GI Wire 8 kgs 75.00 600.00 210.00
Portlant Cement 170 bags 260.00 44,200.00 15,470.00
Crushed Sand 12 cu.m 800.00 9,600.00 3,360.00
TOTAL COST FOR MASONRY WORKS 112,000.00 39,200.00

IV. CEILING WORKS

Gypsum Board, 1/2 inch x 4ft x 8ft 13 pcs. 550.00 7,150.00 2,502.50
Metal Furring 60 pcs. 120.00 7,200.00 2,520.00
Wall Angle 15 pcs. 85.00 1,275.00 446.25
Wall Clip 20 pcs. 12.00 240.00 84.00
 Blind Rivet 3 boxes 450.00 1,350.00 472.50
Drill Bit 2 pcs. 85.00 170.00 59.50

TOTAL COST FOR CEILING WORKS 17,385.00 6,084.75

V. ROOFING
2 x 3 C-Purlins 14 pcs. 350.00 4,900.00 1,715.00
3/16 x 2" x 2" Angle bar 32 pcs. 900.00 28,800.00 10,080.00
2 x 10 C-Purlins 6 pcs. 780.00 4,680.00 1,638.00
0.50mm THK Pre-painted Longspan 95 l.m. 265.00 25,175.00 8,811.25
roofing (Rib-type) -
Gutter 13 pcs. 220.00 2,860.00 1,001.00
Teckscrew 475 pcs. 2.50 1,187.50 415.63
TOTAL COST FOR CEILING WORKS 67,602.50 23,660.88

VIII. DOOR, WINDOW & PARTITION WORKS

a. Door
D1, Panel door 2.1m x 1.5 m 1 sets 8,500.00 8,500.00 2,975.00
D2, Panel door 2.1m x 0.8m 2 sets 7,000.00 14,000.00 4,900.00
D3, PVC door 2.1m x 0.7m 1 sets 5,000.00 5,000.00 1,750.00
b. Windows -
W1, Awning window 4.8 sq.m 4,500.00 21,600.00 7,560.00
W2, Arched sliding window 5.76 sq.m 4,500.00 25,920.00 9,072.00
W3, Sliding window 0.72 sq.m 4,500.00 3,240.00 1,134.00
TOTAL COST FOR DOOR & WINDOW WORKS 78,260.00 27,391.00

IX. FORMWORKS

a. Forms and Staging

Phenolic board 14 pcs 1,000.00 14,000.00 4,900.00
Assorted rough lumber 150 bf.ft 55.00 8,250.00 2,887.50
TOTAL COST FOR FORMWORKS AND SCAFFOLDING 22,250.00 7,787.50

X. ELECTRICAL WORKS
1 lot 30000
TOTAL COST FOR ELECTRICAL WORKS - 30,000.00

XI. Plumbing Works

1 lot 50,000.00
TOTAL COST FOR PLUMBING WORKS - 50,000.00

XII. EARTH WORKS & FILLS

a. Earth Works
Excavation 22 cu.m 500.00 11,000.00
Backfill, common burrow 8 cu.m 500.00 4,000.00
TOTAL COST FOR EARTHWORKS & FILLS - 15,000.00
659,402.50 325,790.88

TOTAL PROJECT COST= 985,193.38

PREPARED BY:
ENGR. DOMINIC C. DILAN ARLYN D. PERALTA
CIVIL ENGINEER OWNER
PROJECT TITLE :3-STOREY RESIDENTIAL BUILDING WITH ROOF DECK
OWNER: ABRAHAM MENDOZA
LOCATION: BRGY. BACCUIT NORTE , BAUANG, LA UNION

DETAILED ESTIMATES
ITEM MATERIAL LABOR
DESCRIPTION QTY UNIT UNIT COST
NO. COST COST

I. CONCRETE WORKS

a. Footing
Portland Cement 230 bags 265.00 60,950.00 27,427.50
Fine Sand 13 cu.m 800.00 10,400.00 4,680.00
` Gravel 26 cu.m 800.00 20,800.00 9,360.00

b. Column
Portland Cement 160 bags 265.00 42,400.00 19,080.00
Fine Sand 9 cu.m 800.00 7,200.00 3,240.00
Gravel 18 cu.m 800.00 14,400.00 6,480.00

c. Beams
Portland Cement 300 bags 265.00 79,500.00 35,775.00
Fine Sand 16 cu.m 800.00 12,800.00 5,760.00
Gravel 32 cu.m 800.00 25,600.00 11,520.00

d. Slabs/ Stairs
Portland Cement 1040 bags 265.00 275,600.00 124,020.00
Fine Sand 58 cu.m 800.00 46,400.00 20,880.00
Gravel 116 cu.m 800.00 92,800.00 41,760.00
TOTAL COST FOR CONCRETE WORKS 688,850.00 309,982.50

II. STEEL REBAR WORKS

a. Footing
16mmØ RSB deformed bar x 6m 128 pcs 420.00 53,760.00 24,192.00
#16 GI Wire 15 kgs 75.00 1,125.00 506.25

b. Column
W 8 x 24 350 kgs 420.00 147,000.00 66,150.00
W 8 x 35 300 kgs 200.00 60,000.00 27,000.00

d. Beams
W 12 x 16 190 kgs 420.00 79,800.00 35,910.00
W 10 x 16 200 kgs 200.00 40,000.00 18,000.00

e. Slabs/Stairs
10mmØ RSB deformed bar x 6m 350 pcs 200.00 70,000.00 31,500.00
#16 GI Wire 40 kgs 75.00 3,000.00 1,350.00
TOTAL COST FOR STEEL REBAR WORKS 454,685.00 204,608.25

III. MASONRY WORKS AND PLASTERING

4" thick CHB 12000 pcs 12.00 144,000.00 64,800.00

10mmØ RSB deformed bar x 6m 500 pcs 200.00 100,000.00 45,000.00
#16 GI Wire 50 kgs 75.00 3,750.00 1,687.50
Portlant Cement 648 bags 260.00 168,480.00 75,816.00
Crushed Sand 36 cu.m 800.00 28,800.00 12,960.00
TOTAL COST FOR MASONRY WORKS 445,030.00 200,263.50

IV. CEILING WORKS

Gypsum Board, 1/2 inch x 4ft x 8ft 200 pcs. 550.00 110,000.00 49,500.00
Metal Furring 400 pcs. 120.00 48,000.00 21,600.00
Wall Angle 100 pcs. 85.00 8,500.00 3,825.00
Wall Clip 100 pcs. 12.00 1,200.00 540.00
 Blind Rivet 10 boxes 450.00 4,500.00 2,025.00
Drill Bit 5 pcs. 85.00 425.00 191.25

TOTAL COST FOR CEILING WORKS 172,625.00 77,681.25

VIII. DOOR, WINDOW & PARTITION WORKS

a. Door
D1, Panel door 2.1m x 1.8 m 3 sets 15,000.00 45,000.00 20,250.00
D2, Panel door 2.1m x 0.9m 6 sets 8,500.00 51,000.00 22,950.00
D3, Panel door door 2.1m x 0.8m 9 sets 7,000.00 63,000.00 28,350.00
D4, Sliding door 2.1m x 1. 8m 3 sets 15,000.00 45,000.00 20,250.00

b. Windows
W1, Awning window 16.2 sq.m 5,000.00 81,000.00 36,450.00
W2, Arched sliding window 4.08 sq.m 5,000.00 20,400.00 9,180.00
W3, Sliding window 16.32 sq.m 5,000.00 81,600.00 36,720.00
W4, Sliding window 2.16 sq.m 5,000.00 10,800.00 4,860.00
W5, Sliding window 8.1 sq.m 5,000.00 40,500.00 18,225.00
W6, Sliding window 8.64 sq.m 5,000.00 43,200.00 19,440.00
W7, Awning window 0.3 sq.m 5,000.00 1,500.00 675.00
TOTAL COST FOR DOOR & WINDOW WORKS 387,000.00 217,350.00

IX. FORMWORKS

a. Forms and Staging

Phenolic board 50 pcs 1,350.00 67,500.00 30,375.00
Assorted rough lumber 300 bf.ft 55.00 16,500.00 7,425.00
TOTAL COST FOR FORMWORKS AND SCAFFOLDING 84,000.00 37,800.00

X. ELECTRICAL WORKS
1 lot 80000 36000
TOTAL COST FOR ELECTRICAL WORKS 80,000.00 36,000.00

XI. Plumbing Works

2 lot 70,000.00 31,500.00
TOTAL COST FOR PLUMBING WORKS 70,000.00 31,500.00

XII. EARTH WORKS & FILLS

a. Earth Works
Excavation 50 cu.m 300.00 15,000.00
Backfill, common burrow 10 cu.m 300.00 3,000.00
TOTAL COST FOR EARTHWORKS & FILLS - 18,000.00
2,382,190.00 ###

TOTAL PROJECT COST= 3,515,375.50

PREPARED BY:
ENGR. DOMINIC C. DILAN MRS. ABRAHAM MENDOZA
CIVIL ENGINEER OWNER
PROJECT TITLE: TWO STOREY RESIDENTIAL
OWNER: MR. ISAGANI BAMBAO
LOCATION: BRGY. CENTRAL WEST , BAUANG, LA UNION

DETAILED ESTIMATES
ITEM MATERIAL LABOR
DESCRIPTION QTY UNIT UNIT COST
NO. COST COST

I. CONCRETE WORKS

a. Footing
Portland Cement 46 bags 265.00 12,190.00 5,485.50
Fine Sand 3 cu.m 800.00 2,400.00 1,080.00
` Gravel 5 cu.m 800.00 4,000.00 1,800.00

b. Column
Portland Cement 110 bags 265.00 29,150.00 13,117.50
Fine Sand 6 cu.m 800.00 4,800.00 2,160.00
Gravel 12 cu.m 800.00 9,600.00 4,320.00

c. Beams
Portland Cement 48 bags 265.00 12,720.00 5,724.00
Fine Sand 3 cu.m 800.00 2,400.00 1,080.00
Gravel 6 cu.m 800.00 4,800.00 2,160.00

d. Slabs/ Stairs
Portland Cement 46 bags 265.00 12,190.00 5,485.50
Fine Sand 4 cu.m 800.00 3,200.00 1,440.00
Gravel 6 cu.m 800.00 4,800.00 2,160.00
TOTAL COST FOR CONCRETE WORKS 102,250.00 46,012.50

II. STEEL REBAR WORKS

a. Footing
16mmØ RSB deformed bar x 6m 23 pcs 420.00 9,660.00 4,347.00
#16 GI Wire 4 kgs 75.00 300.00 135.00

b. Column
16mmØ RSB deformed bar x 6m 90 pcs 420.00 37,800.00 17,010.00
10mmØ RSB deformed bar x 6m 60 pcs 200.00 12,000.00 5,400.00
#16 GI Wire 4 kgs 75.00 300.00 135.00

d. Beams
16mmØ RSB deformed bar x 6m 80 pcs 420.00 33,600.00 15,120.00
10mmØ RSB deformed bar x 6m 120 pcs 200.00 24,000.00 10,800.00
#16 GI Wire 8 kgs 75.00 600.00 270.00

e. Slabs/Stairs
10mmØ RSB deformed bar x 6m 105 pcs 200.00 21,000.00 9,450.00
#16 GI Wire 7 kgs 75.00 525.00 236.25
TOTAL COST FOR STEEL REBAR WORKS 139,785.00 62,903.25

III. MASONRY WORKS AND PLASTERING

4" thick CHB 3000 pcs 12.00 36,000.00 16,200.00

10mmØ RSB deformed bar x 6m 70 pcs 200.00 14,000.00 6,300.00
#16 GI Wire 5 kgs 75.00 375.00 168.75
Portlant Cement 105 bags 260.00 27,300.00 12,285.00
Crushed Sand 8 cu.m 800.00 6,400.00 2,880.00
TOTAL COST FOR MASONRY WORKS 84,075.00 37,833.75

IV. CEILING WORKS

Gypsum Board, 1/2 inch x 4ft x 8ft 9 pcs. 550.00 4,950.00 2,227.50
Metal Furring 30 pcs. 120.00 3,600.00 1,620.00
Wall Angle 15 pcs. 85.00 1,275.00 573.75
Wall Clip 15 pcs. 12.00 180.00 81.00
 Blind Rivet 3 boxes 450.00 1,350.00 607.50
Drill Bit 2 pcs. 85.00 170.00 76.50

TOTAL COST FOR CEILING WORKS 11,525.00 5,186.25

V. ROOFING
2 x 3 C-Purlins 11 pcs. 350.00 3,850.00 1,732.50
2 x 4 C- Channel Rafter 6 pcs. 4,500.00 27,000.00 12,150.00
2 x 10 C-Purlins 6 pcs. 780.00 4,680.00 2,106.00
0.60mm THK Pre-painted Longspan 60 l.m. 265.00 15,900.00 7,155.00
roofing (Rib-type)
Gutter 10 pcs. 220.00 2,200.00 990.00
Teckscrew 200 pcs. 2.50 500.00 225.00
TOTAL COST FOR CEILING WORKS 54,130.00 24,358.50

VIII. DOOR, WINDOW & PARTITION WORKS

a. Door
D1, Panel door 2.1m x 0.9m 1 sets 10,000.00 10,000.00 4,500.00
D2, Panel door 2.1m x 0.9m 1 sets 8,500.00 8,500.00 3,825.00
D3, Panel door 2.1m x 0.9m 1 sets 7,000.00 7,000.00 3,150.00
D4, Aluminum door 2.1m x 0. 9m 1 sets 8,500.00 8,500.00 3,825.00
D5, PVC door 2.1m x 0. 7m 1 sets 7,000.00 7,000.00 3,150.00
b. Windows
W1, Sliding window 2sets 3.2 sq.m 5,000.00 16,000.00 7,200.00
W2, Sliding window 2 sets 2 sq.m 5,000.00 10,000.00 4,500.00
W3, Sliding window 2 sets 1.2 sq.m 5,000.00 6,000.00 2,700.00
W4, Awning window 0.3 sq.m 5,000.00 1,500.00 675.00
TOTAL COST FOR DOOR & WINDOW WORKS 73,000.00 33,525.00

IX. FORMWORKS

a. Forms and Staging

Phenolic board 15 pcs 1,350.00 20,250.00 9,112.50
Assorted rough lumber 120 bf.ft 55.00 6,600.00 2,970.00
TOTAL COST FOR FORMWORKS AND SCAFFOLDING 26,850.00 12,082.50

X. ELECTRICAL WORKS
1 lot 25000 11250
TOTAL COST FOR ELECTRICAL WORKS 25,000.00 11,250.00

XI. Plumbing Works

1 lot 30,000.00 13,500.00
TOTAL COST FOR PLUMBING WORKS 30,000.00 13,500.00

XII. EARTH WORKS & FILLS

a. Earth Works
Excavation 13 cu.m 300.00 3,900.00
Backfill, common burrow 10 cu.m 300.00 3,000.00
TOTAL COST FOR EARTHWORKS & FILLS - 6,900.00
546,615.00 253,551.75

TOTAL PROJECT COST= 800,166.75

PREPARED BY:
ENGR. DOMINIC C. DILAN MR. ISAGANI BAMBAO
CIVIL ENGINEER OWNER