Project Title:

Proposed TWO Storey Residential Building

Location:Consolacion, Cagayan De oro City, Misamis Oriental
DETAILED COST ESTIMATE

ITEM I SITE PREPARATION 120.00 sq.m

Capability: 50.00 sq.m./day
Item Summary:
3 Labor 2.50 days @ 400.00 = 3,000.00

ITEM II STRUCTURE EXCAVATION & BACKFILLING 30.00 cu.m.

L W DEPTH No.
COLUMN 1 = 0.30 X 0.30 X 0.60 X 7.00 = 0.378 cu.m.
Septic Vault = 2.00 X 1.50 X 3.00 X 1.00 = 9 cu.m.
TOTAL: 10 cu.m.

Labor Daily Output 3.00 cu.m./day Excavation & Backfilling

= 16.00 cu.m. =
3.00 cu.m./day X 3.00 gang 1.78 day/s say 2.00 day/s
A. Materials
Suitable Filling Material 6.00 cu.m. @ 200.00 = 1,200.00
Pesticide (Soil Poisoning) 1.00 Liters @ 300.00 = 300.00
TOTAL = 1,500.00
B. Equipment

C. Labor
Laborer 2.00 day/s @ 3 Laborers 400.00 = 2,400.00
Item Summary:
Materials : 1,500.00
Equipment :
Labor : 2,400.00
TOTAL 3,900.00

ITEM III CONCRETE WORKS 44.00 cu.m

FOOTING 6.05
COLUMN 1 3.24
COLUMN 2 3.88
BEAM 1 0.72
BEAM 2 0.42
BEAM 3 0.60
BEAM 4 0.81
ROOF BEAM 1 0.72
ROOF BEAM 2 0.42
ROOF BEAM 3 0.34
ROOF BEAM 4 0.38
SLAB 1 5.75
SLAB 2 3.38
SLAB 3 10.93
SLAB 4 0.75
STAIRS 2.732

TOTAL 41.10 cu.m. say 44.00 cu.m

**ADD 5% wastage
A. MATERIALS
FACTOR:Concreting
300
CEMENT 9.10 Portland Cement Type 1 = 401.00 bags say 401.00 bags @ bags = 120,300.00
1100
SAND 0.50 Washed Sand = 22.00 cu.m say 22.00 cu.m @ cu.m = 24,200.00
GRAVEL 1.00 3/4" Washed Crushed Gravel = 44.00 cu.m say 44.00 cu.m @ 1500 cu.m = 66,000.00
TOTAL 210,500.00
Manpower
Capability: 7.5 cu.m/day
No. of days:
Total Volume: 44.00 cu.m
= 44.00 cu.m = 5.866666667 Day/s say 6 Day/s
7.5 cu.m/day
# of Worker No. of days: Rate
Labor 3.00 @ 6 days 400.00 = 7,200.00
Mason 3.00 @ 6 days 450.00 = 8,100.00
TOTAL 15,300.00
Equipment
Bagger Mixer 1.00 unit @ ###### /day x 6.00 Day/s = 8,256.00
Concrete Stick Vibrator 1.00 unit @ ###### /day x 6.00 Day/s = 26,160.00
TOTAL 34,416.00
Steel Works Factor: Kgs
G33 10mm x 6m = 235.00 lgs @ 200 /lgs = 47,000.00 10mm x 6 3.703 870.21
G33 16mm x 6m = 529.00 lgs @ 400 /lgs = 211,600.00 16mm x 6 9.481 5,015.45
G33 16mm x 8m = 390.00 lgs @ 550 /lgs = 214,500.00 16mm x 8 12.38 4,828.59
Hacksaw Blade = 10.00 pcs @ 100 /lgs = 1,000.00 Total: 10,714.24 kgs
Hacksaw Frame = 10.00 pcs @ 280 /lgs = 2,800.00
G.I Tie Wire #16 = 10.00 rolls @ 1800 /lgs = 18,000.00
Cutting Disc = 10.00 pcs @ 75 /box = 750.00
TOTAL 495,650.00
Manpower
Capability: 30 kgs/day
Total lengths: ###### lgs
No. of Days= 10,714.24 lgs = 59.52 day/s say 60 day/s
30 kgs/day x 6 gangs
# of Worker Capability: Rate
Labor 3.00 @ 60 days 400.00 = 72,000.00
Steelman 3.00 @ 60 days 450.00 = 81,000.00
TOTAL 153,000.00
Formworks and Scaffolding

2 x 3 x 10 Coco Lumber 300 pcs 1,500.00 bd.ft. @ 100 = 150,000.00

2 x 2 x 10 Coco Lumber 200 pcs 667.00 bd.ft. @ 100 = 66,700.00
1/4" thk. Ordinary Plywood 50.00 pcs @ 350 = 17,500.00
# 1 1/2 CWN 15.00 kgs @ 140 = 2,100.00
#3 CWN 15.00 kgs @ 140 = 2,100.00
#4 CWN 15.00 kgs @ 140 = 2,100.00
#4 Concrete Nails 50.00 kgs @ 80 = 4,000.00
TOTAL 244,500.00
Manpower
Capabilty: 7.50 cu.m/day
No. of Days= 44.00 cu.m = 5.866666667 day/s say 6 day/s
7.50 cu.m/day x 1 gangs
# of Worker Manpower Rate
Labor 2.00 @ 6 days 400.00 = 4,800.00
Mason/Carpenter 2.00 @ 6 days 450.00 = 5,400.00
TOTAL 10,200.00
Item Summary:
Materials : 950,650.00
Equipment : 34,416.00
Labor Skilled : 94,500.00
Unskilled : 84,000.00
TOTAL ##########

ITEM IV MASONRY WORKS 468 SQ.M

L(m) W(m) Qty Less(m) AREA(sq.m)
FRONT 11.5 7.3 3 x (2.10 x 3) 52.65
2 x (2 x 2.10)
1 x (1.6 x 2.5)
31.3
REAR 11.50 7.3 2 x (1 x 2.10) 72.15
1 x (2 x 2.10)
1 x (1 x 1)
1 x (2 x 1.20)
11.8
LEFT 9.5 7.3 2 x (1 x 1) 67.35
RIGHT 9.5 7.3 2 x (2 x 3) 57.35
INNER WALL 1
WALL 1 4.5 3 1 13.5
WALL 2 3 3 2 18
WALL 3 4 3 1 12
WALL 4 3.5 4 1 14
WALL 5 6 4 2 1 x (0.8 x 2.5) 46
WALL 6 4 4 4 2 x (0.8 x 2.5) 56.5
2 x (0.7 x 2.5)
7.5
FRONT AND REAR 11.50 1.55 2 35.65
Total 445.15 say 468
ADD 5% WASTAGE
MATERIALS
MORTAR @ CLASS A MIX TOTAL
CHB 468 13 6084 say 6084 pieces of CHB 4"
CEMENT 6084 0.0411 250.0524 say 251 bags
WASHED SAND 6084 0.0022 13.3848 say 14 cu.m
PLASTERING WORKS
TOTAL AREA: 468 2 936
CLASS A MORTAR MIX (1:2)
CEMENT 936 0.098 91.728 say 92 bags
LIME 936 0.098 91.728 say 92 bags
SAND 936 0.01 9.36 say say 10 cu.m
Factor: Cement: 0.525 sqm/bag Sand: 0.0438 cu.m/ sq.m Rebars: 0.57lgs/sq.m
A. MATERIALS
CHB LAYING
Portland cement 251 bags @ 400 = 100400
Mixed Sand 14 cu.m @ 1000 = 14000
10mmØ x 6m. RSB 390 lgs @ 200 = 78000
4x8x16 CHB 6084 pcs @ 15 = 91260
Tie Wire 536 kgs @ 80 = 42880
4.5 mm thk. Fiber Cement Board 18 sheets @ 450 = 8100
TOTAL 334640
Manpower
Labor Capability: 10 sq.m/day
No. of Days= 468 SQ.M = 15.6 say 16 days
10 sq.m/day x 3 gangs
# of Worker 0 Rate
Labor 5 @ 16 days 400 = 32000
Mason/Carpenter 5 @ 16 days 450 = 36000
TOTAL 68000
PLASTERING WORKS
Factor:TOTAL AREA: 468 SQ.M
Cement: 0.192bag/sq.m. Fine Sand:0.016 cu.m/sq.m at 1/2" Plastering thickness
Portland cement 92 bags @ 300 = 27600
Fine Sand 10 cu.m @ 1000 = 10000
TOTAL 37600
Manpower
Labor Capability: 12 sq.m/day
No. of Days= 468 SQ.M = 13 days say 13 days
12 sq.m/day x 3 gangs
# of Worker 0 Rate
Labor 4 @ 13 days 400 = 20800
Mason/Carpenter 2 @ 13 days 450 = 11700
TOTAL 32500
Item Summary:
Materials : 372240
Equipment : -
Labor Skilled : 47700
Unskilled : 52800
TOTAL 100500

ITEM V CARPENTRY WORKS

CEILING QTY UNIT UNIT PRICE TOTAL
0.5mm x 5m Double Metal Furring 40.00 pcs @ 150.00 = 6,000.00
0.7mm x 5m Carrying Channel 25.00 pcs @ 180.00 = 4,500.00
0.5mm x 3m Wall Angle 35.00 pcs @ 65.00 = 2,275.00
3.5 mm thk. Fiber Cement Board 25.00 pcs @ 550.00 = 13,750.00
Screw 6.00 box @ 700.00 = 4,200.00
1/4" thk. Ordinary Plywood 35.00 pcs @ 350.00 = 12,250.00
42,975.00
WALLS @ -
2 x 2 x 10 Good Lumber (50) 200.00 bd.ft. @ 20.00 = 4,000.00
3.5 mm thk. Fiber Cement Board 50.00 pcs @ 550.00 = 27,500.00
#1 Cw Nails 10.00 pcs @ 100.00 = 1,000.00
#3 Cw Nails 15.00 pcs @ 100.00 = 1,500.00
34,000.00
3 Labor 7.00 days 400.00 8,400.00
3 Mason/Carpenter 7.00 days 450.00 9,450.00
ITEM VI ROOFING WORKS 1 lot
 11 pcs 0.4mm x 5.4m pre painted rib type roofing 50 l.m @ 420.00 21,000.00
11 pcs 0.4mm x 4.6m pre painted rib type roofing 35 l.m @ 420.00 14,700.00
1/4"x4'x8' Fiber Cement Board 70 sheets @ 450.00 31,500.00
1/8x1/2 blind rivets 50 box @ 500.00 25,000.00
1/8 drill bit per blister pack 50 sets @ 500.00 25,000.00
Riveter 60 pc @ 500.00 30,000.00
#12 x 2 1/2" Tekscrew 69 pcs @ 1.50 103.50
#12 x 2 1/2" Tekscrew adaptor 75 pcs @ 100.00 7,500.00
154,803.50
Manpower
# of Worker Rate
Labor 3.00 @ 7 days 400.00 = 8,400.00
Mason/Carpenter 3.00 @ 7 days 450.00 = 9,450.00
TOTAL 17,850.00
ROOF FRAMING
1.5mm x 2" x 3" x 6.0m C - Purlins 10 length @ 1,000.00 = 10,000.00
3/16"x1"x1"x6m angle bar 16 length @ 400.00 = 6,400.00
3/16"x1"x1"x6m flat bar for facsia frame 6 length @ 180.00 = 1,080.00
2.5mm Welding Rod (E6012 or E6013) 5 boxes @ 250.00 = 1,250.00
Steel Brush 10 pcs @ 75.00 = 750.00
4" Cutting disc 10 pcs @ 75.00 = 750.00
4" grinding disc 8 pcs @ 150.00 = 1,200.00
4" sanding disc 15 pcs @ 65.00 = 975.00
TOTAL 22,405.00
B. Manpower @ -
5 Welder 7 days @ 450.00 = 15,750.00
5 Laborer 7 days @ 400.00 = 14,000.00
TOTAL 29,750.00
C. Equipment rental
2 Welding Machine 5 days @ 250.00 = 1,250.00
TOTAL 1,250.00

Materials : 177,208.50
Equipment : 1,250.00
Labor Labor Skilled : 25,200.00
Unskilled : 22,400.00
TOTAL 226,058.50
TOTAL -
ITEM VII PLUMBING WORKS 1.00 lot
A. Materials
Plumbing Fixtures:
Panel Board Enclousure (6 branches, bolt-on type) 3 pcs. @ 2,000.00 = 6,000.00
Kitchen Sink 1 units @ 1,500.00 = 1,500.00
Lavatory Stainless Faucet 4 units @ 300.00 1,200.00
PVC Sanitary Pipe 4"Ø x 3m (S-900) 8 length @ 360.00 = 2,880.00
PVC Elbow 90° x 4"Ø 8 pcs @ 60.00 = 480.00
PVC Elbow 45° x 4"Ø 10 pcs @ 60.00 = 600.00
PVC Tee 4"Ø 8 pcs @ 60.00 = 480.00
PVC Coupling 4"Ø 10 pcs @ 60.00 = 600.00
PVC Tee reducer wye 4"Øx2"Ø 10 pcs @ 60.00 = 600.00
PVC Pipe 2"Ø x 3m (S-900) 5 lengths @ 200.00 = 1,000.00
PVC Elbow 90° x 2"Ø 8 pcs @ 40.00 = 320.00
PVC Tee 2"Ø 6 pcs @ 40.00 = 240.00
PVC Coupling 2"Ø 8 pcs @ 40.00 = 320.00
2" p trap w/ cleanout and cover 3 pcs @ 60.00 = 180.00
20mm Ø PVC blue Pipe 8 pcs @ 150.00 = 1,200.00
20mm Ø PVC tee 4 pcs 30.00 120.00
20mm Ø PVC elbow 10 pcs @ 30.00 = 300.00
20mm Ø PVC coupling 10 pcs @ 30.00 = 300.00
20mm Ø PVC Gate Valve 8 pcs @ 150.00 = 1,200.00
GI nipple 1/2"x6" 8 pcs @ 60.00 = 480.00
GI elbow w/ thread 3 pcs @ 30.00 = 90.00
All around Sealant 3 liter @ 450.00 = 1,350.00
Floor drain 4 pcs @ 80.00 = 320.00
Solvent Cement 6 liter @ 100.00 = 600.00
Teflon tape 12 rolls @ 30.00 = 360.00
TOTAL 22,720.00
B. Manpower 2
5 Plumber 7 days @ 450.00 = 15,750.00
5 Laborer 7 days @ 400.00 = 14,000.00
TOTAL 29,750.00
Item Summary:
Materials : 22,720.00
Equipment : -
Labor Skilled : 15,750.00
Unskilled : 14,000.00
TOTAL 52,470.00
ITEM VIII
ELECTRICAL WORKS 1.00 lot
Panel Board Enclousure (6 branches, bolt-on type) 4 pcs. @ 1,500.00 = 6,000.00
Entrance cap #3/4 Ø 4 pcs @ 80.00 = 320.00
EMT adoptor #3/4 Ø 2 pcs @ 35.00 = 70.00
EMT long elbow #3/4 Ø 2 pcs @ 35.00 = 70.00
EMT L.B. Connector #3/4 Ø 4 pcs @ 40.00 = 160.00
EMT coupling/connector #3/4 Ø 6 pcs @ 35.00 = 210.00
EMT pipe #3/4 Ø 4 length @ 90.00 = 360.00
EMT clip #3/4 Ø 6 pcs @ 10.00 = 60.00
THHN Stranded Wire #6 (14 sq.mm) 30 mtrs @ 1,000.00 = 30,000.00
THHN Stranded Wire #12 (3.5 sq.mm) 8 rolls @ 3,000.00 = 24,000.00
THHN Stranded Wire #14 (2 sq.mm) 4 rolls @ 2,500.00 = 10,000.00
PDX Wire #12 50 meters @ 50.00 = 2,500.00
PVC square box # 2"x5"x5" 5 pcs @ 70.00 = 350.00
PVC junction Box #4"x4" 15 pcs @ 30.00 = 450.00
PVC utility box #2"x4" 10 pcs @ 30.00 = 300.00
Receptacle 8 set @ 100.00 = 800.00
9 Watt LED Bulb 16 set @ 120.00 = 1,920.00
tumbler switch (1-gang, surface type) 8 set @ 80.00 = 640.00
staple wire #1" (KS brand) 13 boxes @ 60.00 = 780.00
electrical tape (big, 3M brand) 10 roll @ 60.00 = 600.00
convenience outlet (2-gang, flush type) 7 pcs. @ 145.00 = 1,015.00
TOTAL 80,605.00
B. Manpower
3 Electrician 5 days @ 450.00 = 6,750.00
4 Laborer 5 days @ 400.00 = 8,000.00
TOTAL 14,750.00

Materials : ######
Equipment : -
Labor Skilled : ######
Unskilled : ######
TOTAL ######
ITEM IX DOORS AND WINDOWS INSTALLATION 1.00 lot
A. Materials
DOORS
Heavy Duty Door Knob w/ complete accessories 9 pcs @ 1,000.00 = 9,000.00
3"x4" heavy duty door hinge 9 pcs @ 125.00 = 1,125.00
2"x3" heavy duty barrel bolt 27 pcs @ 150.00 = 4,050.00
6 pcs 2"x6"x10' good lumber 100 bdft @ 25.00 = 2,500.00
C.W. Nails #4 3 kl @ 100.00 = 300.00
Wood Glue 3 liter @ 250.00 = 750.00
Hinges 1 1/2" x 3" 12 pcs @ 80.00 = 960.00
MAIN DOOR (WOOD)(1.6m x 2.5 m) 1.00 sets @ 3,500.00 = 3,500.00
D-1 (WOOD) (0.8 x 2.5m) 2.00 set @ 3,000.00 = 6,000.00
D-2 (WOOD) (0.7m x 2.5 m) 4.00 sets @ 2,500.00 = 10,000.00
D-3 (PVC) (0.3m x 2.5m) 2.00 sets @ 1,500.00 = 3,000.00
TOTAL 41,185.00
WINDOWS
1.0m x2.10m slinding clear glass window 1.00 sets @ = 2,500.00
2.0 m x 3.0m sliding clear glass window 2.00 sets @ = 9,000.00
2.0m x 2.10m sliding clear glass wimdow on brown 2.00 sets @ = 8,000.00
1.0m x 1.0 m sliding clear glass window 3 sets @ = 6,000.00
2m x 1.20m sliding clear glass window 9 sets @ = 31,500.00
TOTAL 57,000.00
B. Manpower
Mason/Carpenter 7 days @ 450.00 = 3,150.00
Laborer 7 days @ 400.00 = 2,800.00
5,950.00

Materials : ######
Equipment : -
Skilled : ######
Unskilled : ######
TOTAL ######
ITEM X TILE WORKS 109.25 SQ.M
A.Materials
60 cm x 60 cm Glazed Ceramic Tiles White 400 pcs. @ 200.00 = 80,000.00
20 cm x 20 cm Wall Tile for CR 250 pcs. @ 25.00 = 6,250.00
20 cm x 20 cm unglazed tiles 150 pcs. @ 20.00 = 3,000.00
Tile Trim 10 pcs. @ 35.00 = 350.00
Tile Adhesive 20 bags @ 280.00 = 5,600.00
Fine Sand 4 cu.m @ 1,200.00 = 4,800.00
Tile Grout 4 bags @ 65.00 = 260.00
TOTAL 100,260.00
B. Manpower
5 Mason 10 days @ 450.00 = 22,500.00
4 Laborer 10 days @ 400.00 = 16,000.00
TOTAL 38,500.00
ITEM XI PAINTING WORKS 106.58 SQ.M
A.Materials
Flat Wall Enamel (Wood Primer) 12 gals @ 600.00 = 7,200.00
Flat Wall Latex (Concrete Primer) 10 gals @ 600.00 = 6,000.00
Quick Drying Enamel 15 gals @ 650.00 = 9,750.00
Semi-Gloss Latex (Topcoat) 6 gals @ 600.00 = 3,600.00
Metal Primer 10 gals @ 450.00 = 4,500.00
Paint Thinner 10 liter @ 300.00 = 3,000.00
All Around Sealant (Vulcaseal) 6 liter @ 350.00 = 2,100.00
Masonry Putty 5 gals @ 500.00 = 2,500.00
Body Filler or Wood Putty 10 gals @ 650.00 = 6,500.00
Paint Brush #4 10 pcs @ 60.00 = 600.00
Paint Brush #2 10 pcs @ 40.00 = 400.00
Paint Roller #7 w/ 1 1/2" nap size (Cotton) 10 pcs @ 85.00 = 850.00
Paint Roller #7 w/ 1/2" nap size (cotton) 10 pcs @ 75.00 = 750.00
Paint Roller #4 (Foam) 10 pcs @ 50.00 = 500.00
Roller Tray 10 pcs @ 75.00 = 750.00
TOTAL 49,000.00
B. Manpower
5 Painter 7.00 days @ 450.00 = 15,750.00
5 Laborer 7.00 days @ 400.00 = 14,000.00
TOTAL 29,750.00
Item Summary:
Materials : 49,000.00
Equipment : -
Labor Skilled : 15,750.00
Unskilled : 14,000.00
TOTAL 78,750.00