Client : Mr. and Mrs.

Arvin Bautista
Project : Elevated One Storey Residential Building(High Ceiling@3.2meters(living,dining,kitchen)
Location : Baliuag, Bulacan
Date : January 30,2024

DETAILED ESTIMATE
DIRECT COST INDIRECT COST (Overhead,
Contingencies, Supervision, &
Item Description Unit Quantity Material Cost Labor Cost TOTAL
Profit)
Unit Total Unit Total Unit Cost Total Cost

I. GENERAL REQUIREMENTS
Mobilization/Demobilization l.s. 1.00 5,000.00 5,000.00 5,000.00
Subdivision Permits, Fees and Licenses l.s. 1.00 By the Owner
Occupancy Permit l.s. 1.00 By the Owner
Permanent Electrical & Water Connection l.s. 1.00 By the Owner
Total I 5,000.00 5,000.00
II. CIVIL WORKS
Filling Materials m³ 73.00 455.00 33,215.00 150.00 10,950.00 48.40 3,533.20 47,698.20
Excavation m³ 28.32 775.00 21,948.00 62.00 1,755.84 23,703.84
Gravel Bedding m³ 6.75 900.00 6,075.00 315.00 2,126.25 97.20 656.10 8,857.35
Compaction m³ 113.04 150.00 16,956.00 12.00 1,356.48 18,312.48
Soil Poisoning m² 48.00 60.00 2,880.00 50.00 2,400.00 8.80 422.40 5,702.40
Total II 42,170.00 54,380.25 7,724.02 104,274.27
III. STRUCTURAL WORKS
a Column Footing
Concrete m³ 5.75 6,264.95 36,023.46 2,192.73 12,608.21 676.61 3,890.53 52,522.21
Rebars Gr.60 kg 1,378.56 65.88 90,819.53 7.75 10,683.84 5.89 8,120.27 109,623.64
#16 G.I.wire kgs. 9.00 65.63 590.63 19.01 171.09 6.77 60.94 822.65
Sub-total 127,433.62 23,463.14 12,071.74 162,968.50
b Columns
Concrete m³ 4.84 6,264.95 30,322.36 2,192.73 10,612.83 676.61 3,274.81 44,210.00
Rebars - Gr.60 kgs. 857.23 65.88 56,474.31 7.75 6,643.53 5.89 5,049.43 68,167.27
Gr.40 kgs. 724.73 65.88 47,745.28 7.75 5,616.67 5.89 4,268.96 57,630.90
Tie wire kgs. 25.00 65.63 1,640.63 19.01 475.25 6.77 169.27 2,285.15
Formworks m² 65.25 350.00 22,837.50 200.00 13,050.00 44.00 2,871.00 38,758.50
Sub-total 159,020.07 36,398.27 15,633.47 211,051.81
c Slab on Fill(Ground Floor)
Concrete m³ 9.50 6,264.95 59,517.03 2,192.73 20,830.96 676.61 6,427.84 86,775.82
Rebars - Gr.40 kgs. 1,725.72 65.88 113,690.70 7.75 13,374.36 5.89 10,165.20 137,230.26
Tie wire kgs. 15.13 65.88 996.44 19.01 287.53 6.79 102.72 1,386.68
Gravel m³ 7.12 843.75 6,003.28 253.13 1,800.98 87.75 624.34 8,428.61
Sub-total 180,207.44 36,293.83 17,320.10 233,821.37
d Footing Tie Beam
Concrete m³ 7.97 6,264.95 49,956.71 2,192.73 17,484.85 676.61 5,395.32 72,836.89
Rebars - Gr.60 kgs. 1,310.33 65.88 86,324.41 7.75 10,155.04 5.89 7,718.36 104,197.81
-Gr.40 kgs. 757.60 65.88 49,910.82 7.75 5,871.42 5.89 4,462.58 60,244.81
#16 G.I.wire kgs. 32.58 65.63 2,138.06 19.01 619.35 6.77 220.59 2,978.00
Sub-total 188,330.00 34,130.65 17,796.85 240,257.51
h Structural Wall Footing
Concrete m³ 5.75 6,264.95 36,023.46 2,192.73 12,608.21 676.61 3,890.53 52,522.21
Rebars Gr.60 kg 1,498.56 65.88 98,725.13 7.75 11,613.84 5.89 8,827.12 119,166.09
#16 G.I.wire kgs. 9.00 65.63 590.67 19.01 171.09 6.77 60.94 822.70
Sub-total 135,339.27 24,393.14 12,778.59 172,511.00
i Roof Beam
Concrete m³ 6.50 6,264.95 40,722.18 2,192.73 14,252.76 676.61 4,397.99 59,372.93
Rebars - Gr.60 kgs. 1,195.25 65.88 78,743.07 7.75 9,263.19 5.89 7,040.50 95,046.76
-Gr.40 kgs. 598.23 65.88 39,411.39 7.75 4,636.28 5.89 3,523.81 47,571.49
#16 G.I.wire kgs. 89.67 65.63 5,884.86 19.01 1,704.70 6.77 607.16 8,196.72
Formworks m² 65.28 350.00 22,848.00 200.00 13,056.00 44.00 2,872.32 38,776.32
Sub-total 187,609.49 42,912.93 18,441.79 248,964.22
Total III 977,939.89 - 197,591.97 - 94,042.55 1,269,574.42
IV. Roofing Works
a Roof Truss
Angle Bar kgs. 457.25 63.00 28,806.75 22.05 10,082.36 6.80 3,111.13 42,000.24
75x50x1.20mm C-Purlins pcs 20.00 331.88 6,637.50 116.16 2,323.13 35.84 716.85 9,677.48
10mmØ Sagrod pcs 15.00 168.75 2,531.25 59.06 885.94 18.23 273.38 3,690.56
Epoxy Primer liters 12.00 614.06 7,368.75 214.92 2,579.06 66.32 795.83 10,743.64
Consumables lot 1.00 2,267.21 2,267.21 793.52 793.52 244.86 244.86 3,305.60
Sub-total 47,611.46 16,664.01 5,142.04 69,417.51
b Roofing Works
Rib Type Roof 0.40mm ln.m. 46.00 750.00 34,500.00 112.50 5,175.00 69.00 3,174.00 42,849.00
Gutter 0.40mm 24" pcs. 7.00 721.36 5,049.50 108.20 757.42 66.36 464.55 6,271.48
Colored GutterFlashing pcs. 5.00 721.36 3,606.79 108.20 541.02 66.36 331.82 4,479.63
Colored Ridge Flashing pcs 5.00 589.77 2,948.86 88.47 442.33 54.26 271.29 3,662.48
Tekscrew pcs 2,500.00 1.75 4,368.75 0.26 655.31 0.16 401.93 5,425.99
Blind Rivets pcs 2,000.00 0.36 720.00 0.05 108.00 0.03 66.24 894.24
Type S pcs 1,500.00 1.20 1,800.00 0.18 270.00 0.11 165.60 2,235.60
Silicone Sealant tubes 15.00 165.00 2,475.00 24.75 371.25 15.18 227.70 3,073.95
Insulation rolls 3.00 1,650.00 4,950.00 247.50 742.50 151.80 455.40 6,147.90
Sub-Total 60,418.89 9,062.83 5,558.54 75,040.26
Total IV 108,030.35 - 25,726.85 - 10,700.58 144,457.77
V. ARCHITECTURAL WORKS
a. Masonry Works
5" thk. CHB Wall m² 123.09 1,100.00 135,399.00 300.00 36,927.00 112.00 13,786.08 186,112.08
4" thk. CHB Wall m² 81.20 1,050.00 85,260.00 300.00 24,360.00 108.00 8,769.60 118,389.60
Plastering - Smooth finish(both sides) m² 204.29 550.00 112,359.50 450.00 91,930.50 80.00 16,343.20 220,633.20
Sub-Total 333,018.50 153,217.50 38,898.88 525,134.88
b Floor & Wall Finishes
600 x 600 homogenous Tiles or equivalent
sqm 80.00 750.00 60,000.00 60.00 4,800.00 64.80 5,184.00 69,984.00
(kitchen,dining,living,bedrooms,common area)
600 x 600 Non Skid Tiles (porch) sqm 9.00 730.00 6,570.00 60.00 540.00 63.20 568.80 7,678.80
Natural Granite(Kitchen counter and Kitchen Nook) m² 6.20 4,500.00 27,900.00 3,000.00 18,600.00 600.00 3,720.00 50,220.00
600 x 600 non skid ceramic floor tiles(CR) sqm 6.50 750.00 4,875.00 60.00 390.00 64.80 421.20 5,686.20
200 x 600 Wall Tiles (CR) m² 65.35 750.00 49,012.50 60.00 3,921.00 64.80 4,234.68 57,168.18
Sub-Total 148,357.50 3,240.00 28,251.00 857.60 14,128.68 190,737.18

c Carpentry & Ceiling Works

4.5mm Ficem/Gypsum Board on Metal Furring m² 94.00 1,500.00 141,000.00 350.00 32,900.00 148.00 13,912.00 187,812.00
Roof Eaves(Spandrel or equivalent) m² 16.00 900.00 14,400.00 250.00 4,000.00 92.00 1,472.00 19,872.00
Study Table sets 3.00 10,000.00 30,000.00 4,000.00 12,000.00 1,120.00 3,360.00 45,360.00
Cabinets(laminated or equivalent) sets 2.00 20,000.00 40,000.00 8,000.00 16,000.00 2,240.00 4,480.00 60,480.00
Kitchen Cabinet(laminated) sets 1.00 35,000.00 35,000.00 14,000.00 14,000.00 3,920.00 3,920.00 52,920.00
Sub-Total 260,400.00 78,900.00 27,144.00 366,444.00
d Steel Works
Sun Breaker(@facade) l.s. 1.00 9,500.00 9,500.00 920.00 920.00 833.60 833.60 11,253.60
Sub-Total 9,500.00 920.00 833.60 11,253.60

e. Painting Works
 Walls m² 204.29 200.00 40,858.00 250.00 51,072.50 36.00 7,354.44 99,284.94
Ceilings m² 94.00 175.00 16,450.00 280.00 26,320.00 36.40 3,421.60 46,191.60
Doors & Jambs sets 9.00 2,000.00 18,000.00 2,500.00 22,500.00 360.00 3,240.00 43,740.00
Sun Breaker(@facade) l.s. 1.00 1,500.00 1,500.00 500.00 2,000.00 160.00 160.00 3,660.00
Sub-Total 76,808.00 101,892.50 - 14,176.04 192,876.54
f. Doors and Door Jambs (As per Schedule) -
D-1 D-1 Maindoor (Solid Panel Door) pc 1.00 10,000.00 10,000.00 1,000.00 1,000.00 880.00 880.00 11,880.00
Steel Door Jamb pc 1.00 2,000.00 2,000.00 200.00 200.00 176.00 176.00 2,376.00
Hinges pcs 4.00 200.00 800.00 20.00 80.00 17.60 70.40 950.40
Doorlock(Yale or equivalent) sets 1.00 3,500.00 3,500.00 350.00 350.00 308.00 308.00 4,158.00
D-2 bedroom doors(moulded doors by Pateco or
D-2 pcs 1.00 5,600.00 5,600.00 560.00 560.00 492.80 492.80 6,652.80
equivalent)
Steel Door Jamb pcs 2.00 1,800.00 3,600.00 180.00 360.00 158.40 316.80 4,276.80
Hinges pcs 4.00 200.00 800.00 20.00 80.00 17.60 70.40 950.40
Doorlock(Yale or equivalent) sets 2.00 1,000.00 2,000.00 100.00 200.00 88.00 176.00 2,376.00
D-3 Masterbedroom door(solid customized door 2.4m x
D-3 pcs 1.00 20,000.00 20,000.00 2,000.00 2,000.00 1,760.00 1,760.00 23,760.00
1.0m)
Customized Door Jamb pcs 1.00 5,000.00 5,000.00 500.00 500.00 440.00 440.00 5,940.00
Hinges pcs 6.00 200.00 1,200.00 20.00 120.00 17.60 105.60 1,425.60
Doorlock(Yale or equivalent) sets 1.00 1,000.00 1,000.00 100.00 100.00 88.00 88.00 1,188.00
D-4 D-4 Service Door(kitchen,storage) pcs 2.00 4,500.00 9,000.00 450.00 900.00 396.00 792.00 10,692.00
Steel Door Jamb pcs 3.00 1,800.00 5,400.00 180.00 540.00 158.40 475.20 6,415.20
Hinges pcs 6.00 200.00 1,200.00 20.00 120.00 17.60 105.60 1,425.60
Doorlock(Yale or equivalent) sets 3.00 1,000.00 3,000.00 100.00 300.00 88.00 264.00 3,564.00
D-4 D-4 T & B & WIC(3 sliding,1 swing) pcs 4.00 3,500.00 14,000.00 350.00 1,400.00 308.00 1,232.00 16,632.00
Doorlock(Yale or equivalent) sets 4.00 1,000.00 4,000.00 100.00 400.00 88.00 352.00 4,752.00
Sub-Total 92,100.00 6,250.00 9,210.00 5,500.00 8,104.80 109,414.80
g Windows ( Analok Aluminum frame)
Analok Aluminum frame window (Dark brown frame) with
6mm thk Bronze Glass Reflective or equivalent(french type, sqf 154.00 350.00 53,900.00 35.00 5,390.00 30.80 4,743.20 64,033.20
fixed and jalousies)
Sub-Total 53,900.00 5,390.00 4,743.20 64,033.20

Total V 974,084.00 377,781.00 108,029.20 1,459,894.20

VI. PLUMBING & DRAINAGE WORKS

a. Plumbing Fixtures & Accessories
Water closet, lavatory with faucet, soap/paper
set 2.00 11,500.00 23,000.00 1,150.00 2,300.00 1,012.00 2,024.00 27,324.00
holder(HCG)
In-wall Shower mixer set 2.00 2,500.00 5,000.00 250.00 500.00 220.00 440.00 5,940.00
Kitchen sink single(service area and 1 double in main
pc 2.00 4,160.00 8,320.00 416.00 832.00 366.08 732.16 9,884.16
kitchen
kitchen faucet,drain strainer, p-trap,angle valve set 2.00 2,000.00 4,000.00 200.00 400.00 176.00 352.00 4,752.00
Sub-Total 40,320.00 4,032.00 3,548.16 47,900.16
b. Sanitary line
l.s. 1.00 12,644.30 12,644.30 3,793.29 3,793.29 1,315.01 1,257.58 17,695.17
Sub-Total 12,644.30 3,793.29 1,257.58 17,695.17
c. Waterline System l.s. 1.00 12,264.29 12,264.29 3,679.29 3,679.29 1,275.49 1,972.54 17,916.12
Sub-Total 12,264.29 3,679.29 1,972.54 17,916.12
d. Downspout l.s. 1.00 7,479.78 7,479.78 2,243.93 2,243.93 777.90 807.82 10,905.52
Sub-total 7,479.78 2,243.93 807.82 10,905.52
e. Rough Ins l.s. 1.00 12,236.25 12,236.25 4,282.69 4,282.69 1,321.52 1,213.54 17,732.48
Sub-total 12,236.25 4,282.69 1,213.54 17,732.48
f. Septic Tank
Excavation m³ 10.00 - - 350.00 3,500.00 28.00 280.00 3,780.00
 Concrete (3000psi) m³ 1.34 3,064.95 4,107.03 1,072.73 1,437.46 331.01 443.56 5,988.05
Rebars Gr.40 kg 79.60 28.88 2,298.45 7.75 616.90 2.93 233.23 3,148.58
5" thk. CHB Wall m² 8.00 473.44 3,787.50 125.00 1,000.00 47.88 383.00 5,170.50
Tie wire kgs. 7.00 65.63 459.38 19.01 133.07 6.77 47.40 639.84
Formworks m² 4.20 250.00 1,050.00 200.00 840.00 36.00 151.20 2,041.20
Plastering Rough m² 8.00 90.00 720.00 115.00 920.00 16.40 131.20 1,771.20
4" thk. CHB Wall m² 3.25 444.61 1,444.98 125.00 406.25 45.57 148.10 1,999.33
4"Ø PVC pipe Series 1000 pcs. 2.00 602.44 1,204.88 200.00 400.00 64.20 128.39 1,733.27
4"Ø PVC Tee pcs. 6.00 124.03 744.19 24.81 148.84 11.91 71.44 964.47
4"Ø PVC Clean-out pcs. 6.00 54.00 324.00 10.80 64.80 5.18 31.10 419.90
PVC Solvent Cement can 2.00 172.50 345.00 34.50 69.00 16.56 33.12 447.12
Sub-Total 16,485.40 9,536.32 2,081.74 28,103.46

Total VI 101,430.02 - 27,567.52 - 10,881.38 140,252.90

VII. ELECTRICAL WORKS
Ligthing Fixtures(Pinlights,Centerlights) l.s 1.00 9,536.00 9,536.00 3,337.60 3,337.60 1,029.89 1,029.89 13,903.49
(designer lights not included)
Wiring Devices,plates,switches,outlets l.s 1.00 8,075.00 8,075.00 2,826.25 2,826.25 872.10 872.10 11,773.35
Panelboard l.s 1.00 9,053.00 9,053.00 3,168.55 3,168.55 977.72 977.72 13,199.27
Wires/Cables l.s 1.00 14,598.00 14,598.00 5,109.30 5,109.30 1,576.58 1,576.58 21,283.88
Rough Ins l.s 1.00 11,194.00 11,194.00 3,917.90 3,917.90 1,208.95 1,208.95 16,320.85
Sub total 52,456.00 18,359.60 5,665.25 76,480.85
Total VII 52,456.00 18,359.60 5,665.25 76,480.85
TOTAL PROJECT COST 2,256,110.27 - 706,407.19 - 237,042.97 3,199,934.41
Not Included:

1. Meralco Application( contractor will facilitate,fees not included)

2.Landscape
3. Security Grills and cctv
4. Permits and Licenses Fees
5. Water Service Application
6. water heater and shower enclosure
7. furnitures and appliances
8. Solar Panel
9. Water tanks
10. Perimeter Fence

Prepared and Submitted by:

Engr. Dominic Baltazar ce,rmp,enp

Civil Engineer