PROJECT TITLE: STOREY RESIDENTIAL BUILDING

SUBJECT: ESTIMATION

ITEM NO. I - STRUCTURE EXCAVATION

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
26.90 cu.m. Footing, Wall footing & Septic 200.00 5,380.00

Sub-total 5,380.00
ITEM NO. II - REINFORCING STEEL
QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
FOOTING & COLUMN
105.00 PCS 16 mm diam. Bar 465.00 48,825.00
WALL FOOTING, SLAB & CHB
110.00 PCS 10 mm diam. Bar 180.00 19,800.00
Lateral ties, Stirrup & Septic
104.00 PCS 10 mm diam. Bar 180.00 18,720.00
BEAM
41.00 PCS 16 mm diam. Bar 465.00 19,065.00
15.00 Kgs # 16mm G.I. Tie Wire 65.00 975.00

Sub-total 107,385.00
Labor Cost 32,215.50
Total 139,600.50
ITEM NO. III - CONCRETE WORKS
QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
FOOTING & COLUMN
60.00 Bags CEMENT 250.00 15,000.00
3.00 Cu.m SAND 700.00 2,100.00
6.00 Cu.m GRAVEL 800.00 4,800.00

WALL FOOTING & SLAB

88.00 Bags CEMENT 250.00 22,000.00
5.50 Cu.m SAND 700.00 3,850.00
11.00 Cu.m GRAVEL 800.00 8,800.00
BEAM, CHB & SEPTIC
61.00 Bags CEMENT 245.00 14,945.00
3.25 Cu.m SAND 700.00 2,275.00
6.50 Cu.m GRAVEL 800.00 5,200.00

Sub-total 78,970.00
Labor Cost 23,691.00
Total 102,661.00
ITEM NO. IV - Masonry Works
(Including Septic)
QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
977.00 Pcs 6" CHB 13.00 12,701.00
267.00 Pcs 4" CHB 11.00 2,937.00

Sub-total 15,638.00
Labor Cost 3,810.30
Total 16,511.30
ITEM NO. V - Carpentry Works
QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
200.00 Bd.ft. 2" x 2" (Forms and False Work) 20.00 4,000.00
300.00 Bd.ft. 2" x 3" (Forms and False Work) 20.00 6,000.00
5.00 Pcs 1/4" thick Ordinary Plywood 390.00 1,950.00
15.00 Kgs Assorted Nails 60.00 900.00

Sub-Total 12,850.00
Labor Cost 3,855.00
Total 16,705.00
ITEM NO. VI - Steel Works
QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
C -R a f t e r 2 m m t h k . x 2 0 0 m m x 7 5 m m x
15 Pcs
20mm
C -P u r l i n s 1 .5 m m t h k . x 1 0 0 m m x 5 0 m m x
36 Pcs
15mm
66 Pcs 50mm x 50mm x 3mm Purlins Cleats
22 Pcs 12mmØ Plain bar Sag rod 350.00 7,700.00
56.00 Pcs 16mm x 300mm Anchor Bolts 215.00 12,040.00
14.00 Kgs 350mm x 300mm x 10mm Base Plate 380.00 5,320.00
18.00 Pcs 25mm x 25mm x 2mm Facia Frame
2.00 Boxes Welding rod 3,000.00 6,000.00
35.00 kgs Acetylene (Content only) 70.00 2,450.00
70.00 Kgs Oxygen (Content only) 47.00 3,290.00

Sub-total 36,800.00
Labor Cost 11,040.00
TOTAL 47,840.00

ITEM NO. VII - Roofing Works

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
131.25 Sq.m. Pre-Painted Roofing Rib type Long Span 420 55,125.00
5.00 Length Pre-formed Pre-Painted Ridge roll 350 1,750.00
30.00 Length Pre-formed Pre-Painted Flashing sheets 200 6,000.00
719.00 Pcs Tech. Screw 3.00 2,157.00

Sub-total 65,032.00
Labor Cost 19,509.60
 TOTAL 84,541.60

ITEM NO. VIII - Celling Works

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
12mm x 38mm x 5.0 x 0.8mm thk. Metal
10.00 Length 100.00 1,000.00
carrying channel
12mm x 38mm x 5.0 x 0.8mm thk. Metal
20.00 Length double furring channel 120.00 2,400.00

3.00 Bpxes 1/8 x 1/2 rivets (for Celling joist metal furring 365.00 1,095.00
22.00 Pcs 4.50mm thk. Fiber Cement (Celling Board) 435.00 9,570.00
3.00 Boxes Fiber Cement Rivets 1/8 x 3/4 365.00 1,095.00

Sub-total 15,160.00
Labor Cost 4,548.00
TOTAL 19,708.00

ITEM NO. IX - SCHEDULE OF DOORS AND WINDOWS

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
1.00 Set Panel Door ( Main Entrance, D1 ) 4,500.00 4,500.00
3.00 Sets Panel Door ( D2 ) 3,000.00 9,000.00
1.00 Set Pvc Door ( D3 ) 1,100.00 1,100.00
4.00 Sets Sliding Window 1 3,300.00 13,200.00
3.00 Sets Sliding Window 2 3,800.00 11,400.00
2.00 Sets Window 3 ( Fixed glass ) 1,200.00 2,400.00
2.00 Sets Window 4 ( Toilet ) 600.00 1,200.00

Sub-total 42,800.00
Labor Cost 12,840.00
Total 55,640.00

ITEM NO. X - TILE WORKS

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
70.00 Pcs 200mm x 200mm Unglazed Tiles 25.00 1,750.00
120.00 Pcs 200mm x 200mm Glazed Wall Tiles 25.00 3,000.00
2.00 Packs Tile Grout 100.00 200.00
2.00 Bags Tile Adhesive 300.00 600.00

Sub-total 5,550.00
Labor Cost 1,665.00
Total 7,215.00

ITEM NO. X1 - CEMENT PLASTER FINISH

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
29.00 Bags CEMENT 245.00 7,105.00
2.00 Cu.m. SAND 550.00 1100.00

Sub-total 8,205.00
 Labor Cost 2,461.50
TOTAL 10,666.50

OVERALL TOTAL 506,468.90

ITEM NO. X11 - PAINTING WORKS

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
MASONRY & Wooden Areas
4 Gal. Acrylic Latex Paint 550.00 2,200.00
4 Gal. Acrylic Gloss Latex Paint 550.00 2,200.00
10 Pcs Sem Coat 480.00 4,800.00
2 Gal. Enamel Paint 500.00 1,000.00
2 Bot. Paint thinner 60.00 120.00
2 Pcs Paint roller 75.00 150.00
4 Pcs Paint Brush 45.00 180.00
Sub-total 10,650.00
Labor Cost 3,195.00
TOTAL 13,845.00

ITEM NO. X111 - CELLING WORKS

QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
ITEM NO. IX - PAINTING WORKS
4 Gal. Acrylic Latex Paint 550.00 2,200.00
4 Gal. Acrylic Gloss Latex Paint 550.00 2,200.00
10 Pcs Sem Coat 480.00 4,800.00
2 Gal. Enamel Paint 500.00 1,000.00
2 Bot. Paint thinner 60.00 120.00
2 Pcs Paint roller 75.00 150.00
4 Pcs Paint Brush 45.00 180.00
Sub-total 10,650.00
Labor Cost 3,195.00
TOTAL 13,845.00
PROJECT TITLE: 1 STOREY RESIDENTIAL BUILDING

Electrical Works
QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
1 pcs. Service Entrance Cap # 1/2" dia. 35.00 35.00
3 roll Electrical Tape 35.00 105.00
60 meter Flexible hose 1/2" dia 12.00 720.00
15 pcs Utility Box 20.00 300.00
14 pcs Junction Box 25.00 350.00
2 pcs Pin light 150.00 300.00
8 sets Flouresent 400.00 3,200.00
1 set Circuit Breaker 4 branches 3,000.00 3,000.00
4 set 230V, 30A, ST Switch Double 35.00 140.00
2 sets 230V, 30A, ST Switch Single 35.00 70.00
12 meters THHN Copper Wire # 2-8.0 mm² 50.00 600.00
120 meters THHN Copper Wire # 2-3.5 mm² 38.00 4,560.00
10 meters THHN Copper Wire # 2-2.0 mm² 22.00 220.00
9 pcs Convenience Outlet 85.00 765.00
3 kls. #16 Tie Wire 65.00 195.00
40 pcs UPVC Clip 2.50 100.00
2 pcs Receptacle 80.00 160.00
1 pc Grounding rod 80.00 80.00
Sub-total 14,900.00
Labor Cost 3,000.00
TOTAL 17,900.00
PROJECT TITLE: CONSTRUCTION ONE (1) - STOREY RESIDENTIAL BUILDING
LOCATION: PUROK 5 BOGO, PAGADIAN CITY

Plumbing Works
QUANTITY UNIT DESCRIPTION UNIT COST TOTAL
1 set WC- Tank type flush w/ complete fittings 3,500.00 3,500.00
1 set Wash sink Ga#16 stainless steel w/ complete accessories 4,500.00 4,500.00
2 pcs Bronze Faucet 1/2" dia. 175.00 350.00
1 pcs Stainless Floor Drain 4" x4" 160.00 160.00
6 ln.m. 100mm dia. PVC pipe 490.00 2,940.00
4 pc 100mm dia. PVC Elbow 50.00 200.00
1 pc PVC Reducer 50.00 50.00
2 pc 100mm PVC wye 50.00 100.00
1 pc 100 mm dia.Coupling 45.00 45.00
4 pc 100mm dia. PVC Clean out 74.00 296.00
1 pc 50mm dia. PVC P-Trap 150.00 150.00
6 ln.m. 50mm dia. PVC pipe 330.00 1,980.00
3 pc 50mm dia. PVC Elbow 35.00 105.00
1 pc 1/2" dia. G.I. gate & check valve 250.00 250.00
12 ln.m. 1/2" dia. G.I. pipe 85.00 1,020.00
2 pcs 1/2" dia. G.I. elbow 25.00 50.00
2 pcs 1/2" dia. G.I. tee 25.00 50.00
2 pcs 1/2" dia. G.I. coupling 25.00 50.00
2 pcs Thread Tape 40.00 80.00
1 bottle PVC Solvent 55.00 55.00
Sub-total 15,931.00
Labor Cost 4,779.30
TOTAL 20,710.30
 CONCRETE WORKS fooing
B W T TOTAL VOL. NO. OF UNITS OVER ALL TOTAL VOL CEMENT F.
FOOTING
1 1 0.25 0.25 10 2.50 9
GRAVEL 2.50
SAND 1.25

COLUMN 0.3 0.3 4.05 0.3645 10 3.65 9

GRAVEL 3.65
SAND 1.82

tie wire footing total no. of ties total no. of footing total no. of ties in foot.
5 x 5 25 10 250
TOTAL
23.00

33.00

use 25mm mm ties total klg G.I tie wire

Meters of tie wire 53m long in 1kg
62.5 1.18 say 1.5 kls
 0

PROJECT TITLE: STOREY RESIDENTIAL BUILDING

SUBJECT: ESTIMATION
0

ELECTRICAL WORKS
CONDUIT BOXES AND FITTINGS
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
1 pc Entrance cap 85.00 85.00
3 pcs Electrical Conduit uPVC, 20mm dia.@ 3.00m 110.00 330.00
3 pcs PVC Junction Box 4" x 4" 60.00 180.00
3 pcs Receptacle 80.00 240.00
1 pc Grounding rod 80.00 80.00

Labor Cost 274.50

TOTAL 1,189.50

WIRES AND WIRING DEVICES

QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
1 pc Single device gang switch with plate 95.00 95
1 pc 2-gang device switch with plate 130.00 130
2 pcs Duplex Convenience Outlet 165.00 330
1 roll 3.5mm2 thnn wire(for light) 2,450.00 2450
2.0mm thnn wire(for outlet & switch)
2

5.5mm2 thnn wire(entrance to circuit breaker)

1 roll Flexible hose 1,235.00 1235
4 pcs 20mm PVC 105.00 420
2 kgs #16 G.I. Tie Wire 65.00 130
2 pcs Electrical Tape 50.00 100

Labor Cost 1467.00

TOTAL 6,357.00
LIGHTING FIXTURES & PANEL BOARD
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
3 pcs Pin light 150.00 450
1 set Circuit Breaker 4 branches (20A, 2P, 230V ) 3,000.00 3,000.00

Labor Cost 1,035.00

TOTAL 4,485.00

OVERALL TOTAL 12,031.50

PROJECT TITLE: STOREY RESIDENTIAL BUILDING
SUBJECT: ESTIMATION

PLUMBING WORKS
QUANTITY UNIT DESCRIPTION UNIT COST AMOUNT
1 set WC- Tank type flush w/ complete fittings 5,000.00 5,000.00
1 set Lavatory padestal type w/ complete accessories 4,750.00 4,750.00
1 set Wash sink Ga#16 stainless steel w/ complete accessories 4,500.00 4,500.00
2 pcs Bronze Faucet 1/2" dia. 175.00 350.00
2 pcs Stainless Floor Drain 4" x4" 160.00 320.00
2 ln.m. 100mm dia. uPVC pipe @3m 490.00 980.00
3 pcs 100mm dia. uPVC 45 deg Elbow 74.00 222.00
3 pcs 100mm dia. uPVC tee 74.00 222.00
2 pcs 100mm uPVC wye 74.00 148.00
5 pcs 100mm dia. uPVC Clean out 74.00 370.00
1 ln.m. 50mm dia. uPVC pipe (sewerline) 280.00 280.00
1 pc 50mm dia. uPVC elbow 40.00 40.00
2 ln.m. 1/2" dia. G.I. pipe 83.00 166.00
1 pc 1/2" dia. G.I. gate & check valve 250.00 250.00
5 pcs 1/2" dia. G.I. elbow 25.00 125.00
1 pc 1/2" dia. G.I. tee 25.00 25.00
2 pcs 1/2" dia. G.I. coupling 25.00 50.00
2 pcs 1/2" dia. G.I. nipple 25.00 50.00
2 pcs Thread Tape 40.00 80.00

Labor Cost 5378.40

TOTAL 23,306.40