Estimate Format

INPUT THE DATA ON THE YELLOW CELL (THIS IS NOT A LOCKED SPRE
PROJECT TITLE: PROPOSED ONE STOREY TWO BED ROOM R

PROJECT LOCATION: ZAMBOANGA CITY
Item of Works Qty Units

Item
Number
CIVIL WO
800(1) CLEARING AND GRUBBING 200.00 SQ.M.
INDIVIDUAL REMOVAL OF TREES (UPTO
800(3)a 300MM DIAMETER) 2.00 EACH
803(1)a STRUCTURE EXCAVATION (COMMON SOIL 23.00 CU.M.
803(1)a STRUCTURE EXCAVATION (SOFT ROCK) - CU.M.
804(4) GRAVEL BEDDING 3.00 CU.M.
REINFORCING STEEL OF REINFORCED

CONCRETE STRUCTURES FOR ONE-
902(1) STOREY, GRADE 40/60 1,200.00 KGS.
REINFORCING STEEL OF REINFORCED

CONCRETE STRUCTURES FOR TWO
902(1) UPTO FIVE STOREY - KGS.
STRUCTURAL CONCRETE FOR FOOTING

900(1)c2 AND SLAB ON FILL (CLASS A, 28 DAYS) 12.40 CU.M.
STRUCTURAL CONCRETE FOR FOOTING

TIE BEAM, COLUMN, SUSPENDED SLAB,
900(1) GIRDER/BEAM (CLASS A, 28 DAYS) 23.60 CU.M.
FORMWORKS AND FALSEWORKS (FOR

903(2) ONE-STOREY BUILDING) 49.00 SQ.M.
100MM CHB NON LOAD
BEARING/LOAD BEARING (INCLUDING
1046 REINFORCING STEEL) 189.00 SQ.M.
150mm. CHB NON LOAD BEARING
1046 (including Reinforcing Steel) 36.00 SQ.M.
CEMENT PLASTER FINISH WITH 19MM
1027(1) THICK & 1:3 MORTAR MIXTURE 420.00 SQ.M.
1047(2)b STRUCTURAL STEEL ROOF TRUSS - KGS.
1047(2)c STRUCTURAL STEEL PURLINS 200.00 KGS.
1013(1) CORRUGATED METAL ROOFING - SQ.M.

FABRICATED METAL ROOFING
ACCESSORY (RIDGE/HIP
ROLLS/FLASHING/COUNTER FLASHING/
1013(2) VALLEY ROLL) 38.00 M.
FABRICATED METAL ROOFING
1013(2) ACCESSORY (GUTTER) 13.00 M.
PREPAINTED METAL SHEETS
1014 (CORRUGATE, SHORT SPAN/LONG SPAN) - SQ.M.
PREPAINTED METAL SHEETS (RIB TYPE
1014 0.4-0.5MM THICK) 140.00 SQ.M.
1016(1)a WATERPROOFING CEMENT BASE 66.00 SQ.M.
UNGLAZED TILES/ GRANITE TILES/
1018 SYNTHETIC GRANITE TILES 80.00 SQ.M.
FIBER CEMENT BOARD/MARINE

PLYWOOD/ORDINARY PLYWOOD ON
1003(1) METAL FRAME CEILING 130.00 SQ.M.
1010(2)a HOLLOW CORE FLUSH DOOR 5.04 SQ.M.

WOODEN PANEL DOOR WITH HEAVY
1010(2) DUTY DOOR KNOB 2.10 SQ.M.
PVC DOORS AND FRAMES W/ HEAVY
1043(1) DUTY DOOR KNOB 1.26 SQ.M.
1032(1)a PAINTING WORKS (MASONRY PAINTING) 540.00 SQ.M.
1032(1)c PAINTING WORKS (METAL PAINTING) 45.00 SQ.M.

SUPPLY AND INSTALLATION OF ANALOK
SPL - ? TYPE SLIDING WINDOW 11.34 SQ.M.
SPL - ? (INPUT ITEM DESCRIPTION) 1.00 L.S.

PLUMBING W
50MM DIA - 100MM DIA SANITARY PVC

1001(1)a PIPE, SERIES 600/1000 12.00 M.
1002(6) WATERLINE PIPES & FITTINGS 1.00 L.S.
WATER CLOSET/ URINAL W/ COMPLETE

1002(5) ACCESSORIES 1.00 SET
KITCHEN SINK/ SCRUB/ SLOP SINK W/

1002(5) COMPLETE ACCESSORIES 1.00 SET
WALL HANG/COUNTERTOP/ UNDER

COUNTER LAVATORY W/ COMPLETE
1002(5) ACCESSORIES 1.00 SET
1002(5) FLOOR DRAIN PLATES (ANY SIZE) 2.00 SET
SOAP HOLDER /TOILET SOAP/LIQUID

1002(5) SOAP/TISSUE HOLDER 1.00 SET
1002(5)p FACIAL MIRROR 0.50 SQ.M.
(INPUT OTHER PLUMBING WORK ITEM

THAT IS NOT FOUND IN THIS
SPL- ? SPREADSHEET) 1.00 L.S.
ELECTRICAL W
1002(5) 15MM-25MM DIA. FLEXIBLE CONDUIT 200.00 M.
1100 JUNCTION UTILITY/PULL / SQUARE BOX 33.00 PC.
1.6MM2 - 5.5MM2 ELECTRIC WIRE

1101(2) (TW/THHN/TWHN2) 600.00 M.
SINGLE CONVINENCE OUTLET/

RECEPTACLE, GROUNDING TYPE/HEAVY
1101 DUTY CONVENIENCE OUTLET 13.00 SET
DUPLEX CONVINENCE OUTLET/

1101 DUTY CONVENIENCE OUTLET 10.00 SET
PANEL BOARD WITH MAIN
BREAKER/BRANCHES, 3 WIRES, 1
1102 NEUTRAL, 50AMP-200AMP 1.00 SET
FLOURESCENT LIGHTING FIXTURE WITH

BALLAST/ LIGHT EMITTING DIODE (LED)
1103(2) BULB, 1 BULB 40.00 SET
(INPUT OTHER ELECTRICAL WORK ITEM

SPL- ? SPREADSHEET) 1.00 L.S.
MARK-UPS
OCM 5%
PROFIT 10%
VALUE ADDED TAX (VAT) 0%
W CELL (THIS IS NOT A LOCKED SPREADSHEET, HENCE YOU CAN CUSTOMIZE BASE O
OSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

ANGA CITY
DIRECT COST INDIRECT COST
Remarks
Manpower / Equipment/
Labor Tools Materials OCM
CIVIL WORKS
Area of the project for clearing 600.00 21,555.20 - 1,107.76
Number of trees to be removed from
project site 550.00 3,908.94 - 222.95
Volume to be excavated by Backhoe 287.50 4,905.90 - 259.67
Volume to be excavated by Backhoe - - - -
Putting gravel as bedding in foundation 625.00 677.50 4,200.00 275.13
After estimating the number of steel bars

by direct counting on plan, get its total
weight in kgs. 7,738.54 3,772.43 96,201.00 5,385.60
This is for two to 5 storey only. After
estimating the number of steel bars by
direct counting on plan, get its total
weight in kgs. - - - -
Total concrete volume of Footing & Slab

on grade 13,025.21 7,276.75 55,942.60 3,812.23
Total volume of concrete for beam,

column tie beam, suspended slab & girder 32,777.78 18,311.85 99,391.40 7,524.05
Area of the surface to be covered. E.i.

compute the areas of columns, beams
and other structural members that need
form for concreting 9,285.80 928.58 29,647.03 1,993.07
Total area of wall using 4" CHB 19,764.71 10,475.29 120,511.13 7,537.56
Total area of wall using 6" CHB 4,528.30 2,400.00 33,660.00 2,029.42
Total area of concrete surface to be
plastered 26,526.32 2,652.63 57,141.00 4,316.00
Determine the steel materials by direct
counting on plan, then convert it to
weight in kilograms - - - -
Determine the number of C-Purlins by

direct counting on plan, then convert it to
weight in kilograms 995.02 895.52 16,107.00 899.88
Determine the roof area to be covered by
corrugated roof sheet - - - -
Determine the total length of Flashing,

Ridge Roll and Valley Roll 855.00 85.50 8,167.21 455.39
Determine the total length of Gutter 247.88 24.79 2,941.34 160.70

prepainted corrugated roof sheet - - - -
prepainted rib-type roof sheet 13,903.94 1,390.39 53,354.00 3,432.42
Determine the area for waterproofing 7,920.00 792.00 3,499.47 610.57
Determine the area for tiles 29,743.59 2,974.36 70,502.00 5,161.00
Determine the area for Ceiling 28,761.06 2,876.11 125,787.57 7,871.24

Determine and input the total area of
flush type door 3,543.75 354.38 11,550.00 772.41
Determine the total area of Wooden
Panel Door 1,604.17 160.42 6,600.00 418.23
Determine the total area of PVC Door 900.00 90.00 2,625.00 180.75
Determine the area of concrete surface
for painting 77,142.86 - 78,160.10 7,765.15
Determine the area of metal surface for
painting 6,750.00 - 22,411.13 1,458.06
Determine the total area of sliding
window - - 45,360.00 2,268.00
If you need additional item that is not
found in this spreadsheet, you may use
this and go to "Other Item" Tab to create
item of work - - - -
PLUMBING WORKS
Determine the number and length of

Sanitary Pipes by Sizes and indicate in in
the estimate DUPA tab 1,100.00 110.00 1,980.00 159.50
It is suggested that the unit for this item
is always 1.00 Lump Sum. The estimator
shall go to its DUPA tab and indicate the
necessary materials, tools and manpower 2,200.00 220.00 2,780.00 260.00
Input the total quantity of the water

closet plus urinal. Also, go to the DUPA
and input in the necessary materials. 450.00 45.00 6,600.00 354.75
Input the total quantity of the Sinks. Also,

go to the DUPA and input in the
necessary materials. 450.00 45.00 4,950.00 272.25
Input the total quantity of the
Countertops/Lavatory. Also, go to the
DUPA and input in the necessary
materials. 450.00 45.00 3,850.00 217.25
Input the total number of floor drain. Go

to DUPA and update or input the
necessary materials 180.00 18.00 770.00 48.40
Input the total number of Toilet & Soap

Holder. Go to DUPA and update or input
the necessary materials 168.75 16.88 385.00 28.53
Input the area of the mirrior. Update the
DUPA by inputting the necessary
materials 281.25 28.13 495.00 40.22
Go to DUPA Tab and input the necessary

materials, manpower and equipment
requirements. - - - -
ELECTRICAL WORKS
Input the total length of the conduit and

update the materials requirement in the
DUPA Tab 12,733.45 1,273.35 3,300.00 865.34
Inpu the total number of utility box,

junction box. Go to DUPA Tab and update
the necessary materials 2,970.00 297.00 1,633.50 245.03
Input the total length of Electrical Wire.

Go to DUPA Tab and breakdown the
materials accroding to wire size 5,400.00 540.00 19,140.00 1,254.00
Input the total number of Single

Convenience Outlet 731.25 - 2,574.00 165.26
Input the total number of Double

Convenience Outlet 675.00 - 2,530.00 160.25
Input the number of set. Go to DUPA tab
and update the materials component and
indicate the needed Circuit Breakers. 1,512.50 - 6,656.00 408.43
Count and input the number of Bulbs. Go

to DUPA tab to update the materials
requirements 9,000.00 900.00 7,920.00 891.00
Go to DUPA Tab and input the necessary

materials, manpower and equipment
requirements. - - - -
326,378.63 90,046.88 1,009,322.48 71,287.40
Manpower / Equipment/
Labor Tools Materials OCM
N CUSTOMIZE BASE ON YOUR NEEDS)
INDIRECT COST
Profit VAT Total Cost Unit Cost
2,215.52 - 25,478.48 127.39
445.89 - 5,127.78 2,563.89

519.34 - 5,972.41 259.67
- - - #DIV/0!
550.25 - 6,327.88 2,109.29
10,771.20 - 123,868.77 103.22
- - - #DIV/0!
7,624.46 - 87,681.24 7,071.07
15,048.10 - 173,053.18 7,332.76
3,986.14 - 45,840.62 935.52
15,075.11 - 173,363.80 917.27
4,058.83 - 46,676.55 1,296.57
8,632.00 - 99,267.94 236.35

- - - #DIV/0!
1,799.75 - 20,697.17 103.49
- - - #DIV/0!
910.77 - 10,473.87 275.63
321.40 - 3,696.11 284.32
- - - #DIV/0!
6,864.83 - 78,945.58 563.90

1,221.15 - 14,043.19 212.78
10,321.99 - 118,702.94 1,483.79
15,742.47 - 181,038.45 1,392.60
1,544.81 - 17,765.35 3,524.87
836.46 - 9,619.28 4,580.61
361.50 - 4,157.25 3,299.40
15,530.30 - 178,598.40 330.74
2,916.11 - 33,535.30 745.23
4,536.00 - 52,164.00 4,600.00
- - - -
319.00 - 3,668.50 305.71

520.00 - 5,980.00 5,980.00
709.50 - 8,159.25 8,159.25
544.50 - 6,261.75 6,261.75
434.50 - 4,996.75 4,996.75
96.80 - 1,113.20 556.60
57.06 - 656.22 656.22
80.44 - 925.03 1,850.06
- - - -
1,730.68 - 19,902.81 99.51
490.05 - 5,635.58 170.78
2,508.00 - 28,842.00 48.07
330.53 - 3,801.04 292.39
320.50 - 3,685.75 368.58

816.85 - 9,393.78 9,393.78
1,782.00 - 20,493.00 512.33
- - -
142,574.80 - 1,639,610.19
Profit VAT Total Cost

(PUT YOUR HEADER/LOGO)
PROJECT TITLE: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING
Project Location: ZAMBOANGA CITY
BREAKDOWN OF EXPENDITURES % OF TOTAL AMOUNT

DIRECT COST:
Materials 61.6% 1,009,322.48
Labor/Manpower 19.9% 326,378.63
Equipment/Tools Expenses 5.5% 90,046.88
S U B - T O T A L (DIRECT COST) 0.87 1,425,747.99
INDIRECT COST:
Overhead, Contingency & Misc. 4.3% 71,287.40
Contractor's Profit 8.7% 142,574.80
Value Added Tax 0.0% 0.00
S U B - T O T A L (INDIRECT COST)
TOTAL PROJECT COST 100% 1,639,610.19
Prepared by:
Licensed Engineer/Registered Master Plumber/Master Electrician

(PUT YOUR HEADER/LOGO)
PROJECT TITLE: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING
Project Location: ZAMBOANGA CITY
MARK-UPS
TOTAL MARK-UP
ITEM ESTIMATED IN PERCENT TOTAL UNIT
DESCRIPTION QUANTITY UNIT VAT TOTAL COST
NO. DIRECT COST INDIRECT COST COST
OCM PROFIT % VALUE
(9) (10) (11) (12) (13)
-1 (2) (3) (4) (5) (6) (7) (8)
(5)X(8) (5)+(9)) (9)+(10) (5)+(11) (12)/(3)
CIVIL WORKS
800(1) CLEARING AND GRUBBING 200.00 SQ.M. 22,155.20 5% 10% 15% 3,323.28 0.00 3,323.28 25,478.48 127.39
800(3)a INDIVIDUAL REMOVAL OF TREES (UPTO 2.00 EACH 4,458.94 5% 10% 15% 668.84 0.00 668.84 5,127.78 2,563.89
803(1)a 300MM DIAMETER)
STRUCTURE EXCAVATION (COMMON SOIL) 23.00 CU.M. 5,193.40 5% 10% 15% 779.01 0.00 779.01 5,972.41 259.67
803(1)a STRUCTURE EXCAVATION (SOFT ROCK) 0.00 CU.M. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
804(4) GRAVEL BEDDING 3.00 CU.M. 5,502.50 5% 10% 15% 825.38 0.00 825.38 6,327.88 2,109.29
902(1) REINFORCING STEEL OF REINFORCED 1,200.00 KGS. 107,711.97 5% 10% 15% 16,156.80 0.00 16,156.80 123,868.77 103.22
CONCRETE STRUCTURES FOR ONE-
STOREY, GRADE 40/60
902(1) REINFORCING STEEL OF REINFORCED 0.00 KGS. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
CONCRETE STRUCTURES FOR TWO UPTO
FIVE STOREY
900(1)c2 STRUCTURAL CONCRETE FOR FOOTING 12.40 CU.M. 76,244.56 5% 10% 15% 11,436.68 0.00 11,436.68 87,681.24 7,071.07
AND SLAB ON FILL (CLASS A, 28 DAYS)
900(1) STRUCTURAL CONCRETE FOR FOOTING 23.60 CU.M. 150,481.03 5% 10% 15% 22,572.15 0.00 22,572.15 173,053.18 7,332.76
903(2) TIE BEAM, COLUMN,
FORMWORKS SUSPENDED SLAB,
AND FALSEWORKS (FOR 49.00 SQ.M. 39,861.41 5% 10% 15% 5,979.21 0.00 5,979.21 45,840.62 935.52
1046 GIRDER/BEAM
100MM CHB NON LOADA,BEARING/LOAD
ONE-STOREY (CLASS
BUILDING) 28 DAYS) 189.00 SQ.M. 150,751.13 5% 10% 15% 22,612.67 0.00 22,612.67 173,363.80 917.27
BEARING (INCLUDING REINFORCING STEEL)
1046 150mm. CHB NON LOAD BEARING (including 36.00 SQ.M. 40,588.30 5% 10% 15% 6,088.25 0.00 6,088.25 46,676.55 1,296.57
Reinforcing Steel)
Page 14 of 64
1027(1) CEMENT PLASTER FINISH WITH 19MM 420.00 SQ.M. 86,319.95 5% 10% 15% 12,947.99 0.00 12,947.99 99,267.94 236.35
THICK & 1:3 MORTAR MIXTURE
1047(2)b STRUCTURAL STEEL ROOF TRUSS 0.00 KGS. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
1047(2)c STRUCTURAL STEEL PURLINS 200.00 KGS. 17,997.54 5% 10% 15% 2,699.63 0.00 2,699.63 20,697.17 103.49
1013(1) CORRUGATED METAL ROOFING 0.00 SQ.M. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
1013(2) FABRICATED METAL ROOFING ACCESSORY 38.00 M. 9,107.71 5% 10% 15% 1,366.16 0.00 1,366.16 10,473.87 275.63
(RIDGE/HIP ROLLS/FLASHING/COUNTER
FLASHING/ VALLEY ROLL)
1013(2) FABRICATED METAL ROOFING ACCESSORY 13.00 M. 3,214.01 5% 10% 15% 482.10 0.00 482.10 3,696.11 284.32
(GUTTER)
1014 PREPAINTED METAL SHEETS 0.00 SQ.M. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 #DIV/0!
(CORRUGATE, SHORT SPAN/LONG SPAN)
1014 PREPAINTED METAL SHEETS (RIB TYPE 0.4- 140.00 SQ.M. 68,648.33 5% 10% 15% 10,297.25 0.00 10,297.25 78,945.58 563.90
0.5MM THICK)
1016(1)a WATERPROOFING CEMENT BASE 66.00 SQ.M. 12,211.47 5% 10% 15% 1,831.72 0.00 1,831.72 14,043.19 212.78
1018 UNGLAZED TILES/ GRANITE TILES/ 80.00 SQ.M. 103,219.95 5% 10% 15% 15,482.99 0.00 15,482.99 118,702.94 1,483.79
SYNTHETIC GRANITE TILES
1003(1) FIBER CEMENT BOARD/MARINE 130.00 SQ.M. 157,424.74 5% 10% 15% 23,613.71 0.00 23,613.71 181,038.45 1,392.60
PLYWOOD/ORDINARY PLYWOOD ON METAL
FRAME CEILING
1010(2)a HOLLOW CORE FLUSH DOOR 5.04 SQ.M. 15,448.13 5% 10% 15% 2,317.22 0.00 2,317.22 17,765.35 3,524.87
1010(2) WOODEN PANEL DOOR WITH HEAVY DUTY 2.10 SQ.M. 8,364.59 5% 10% 15% 1,254.69 0.00 1,254.69 9,619.28 4,580.61
DOOR KNOB
1043(1) PVC DOORS AND FRAMES W/ HEAVY DUTY 1.26 SQ.M. 3,615.00 5% 10% 15% 542.25 0.00 542.25 4,157.25 3,299.40
DOOR KNOB
1032(1)a PAINTING WORKS (MASONRY PAINTING) 540.00 SQ.M. 155,302.96 5% 10% 15% 23,295.44 0.00 23,295.44 178,598.40 330.74
1032(1)c PAINTING WORKS (METAL PAINTING) 45.00 SQ.M. 29,161.13 5% 10% 15% 4,374.17 0.00 4,374.17 33,535.30 745.23
SPL - ? SUPPLY AND INSTALLATION OF ANALOK 11.34 SQ.M. 45,360.00 5% 10% 15% 6,804.00 0.00 6,804.00 52,164.00 4,600.00
TYPE SLIDING WINDOW
SPL - ? (INPUT ITEM DESCRIPTION) 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00
PLUMBING WORKS
1001(1)a 50MM DIA - 100MM DIA SANITARY PVC PIPE, 12.00 M. 3,190.00 5% 10% 15% 478.50 0.00 478.50 3,668.50 305.71
SERIES 600/1000
1002(6) WATERLINE PIPES & FITTINGS 1.00 L.S. 5,200.00 5% 10% 15% 780.00 0.00 780.00 5,980.00 5,980.00
Page 15 of 64
1002(5) WATER CLOSET/ URINAL W/ COMPLETE 1.00 SET 7,095.00 5% 10% 15% 1,064.25 0.00 1,064.25 8,159.25 8,159.25
1002(5) ACCESSORIES
KITCHEN SINK/ SCRUB/ SLOP SINK W/ 1.00 SET 5,445.00 5% 10% 15% 816.75 0.00 816.75 6,261.75 6,261.75
COMPLETE ACCESSORIES
1002(5) WALL HANG/COUNTERTOP/ UNDER 1.00 SET 4,345.00 5% 10% 15% 651.75 0.00 651.75 4,996.75 4,996.75
COUNTER LAVATORY W/ COMPLETE
ACCESSORIES
1002(5) FLOOR DRAIN PLATES (ANY SIZE) 2.00 SET 968.00 5% 10% 15% 145.20 0.00 145.20 1,113.20 556.60
1002(5) SOAP HOLDER /TOILET SOAP/LIQUID 1.00 SET 570.63 5% 10% 15% 85.59 0.00 85.59 656.22 656.22
1002(5)p SOAP/TISSUE HOLDER
FACIAL MIRROR 0.50 SQ.M. 804.38 5% 10% 15% 120.66 0.00 120.66 925.03 1,850.06
SPL- ? (INPUT OTHER PLUMBING WORK ITEM 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00
SPREADSHEET)
ELECTRICAL WORKS
1002(5) 15MM-25MM DIA. FLEXIBLE CONDUIT 200.00 M. 17,306.80 5% 10% 15% 2,596.02 0.00 2,596.02 19,902.81 99.51
1100 JUNCTION UTILITY/PULL / SQUARE BOX 33.00 PC. 4,900.50 5% 10% 15% 735.08 0.00 735.08 5,635.58 170.78
1101(2) 1.6MM2 - 5.5MM2 ELECTRIC WIRE 600.00 M. 25,080.00 5% 10% 15% 3,762.00 0.00 3,762.00 28,842.00 48.07
(TW/THHN/TWHN2)
1101 SINGLE CONVINENCE OUTLET/ 13.00 SET 3,305.25 5% 10% 15% 495.79 0.00 495.79 3,801.04 292.39
DUTY CONVENIENCE OUTLET
1101 DUPLEX CONVINENCE OUTLET/ 10.00 SET 3,205.00 5% 10% 15% 480.75 0.00 480.75 3,685.75 368.58
DUTY CONVENIENCE OUTLET
1102 PANEL BOARD WITH MAIN 1.00 SET 8,168.50 5% 10% 15% 1,225.28 0.00 1,225.28 9,393.78 9,393.78
BREAKER/BRANCHES, 3 WIRES, 1 NEUTRAL,
1103(2) 50AMP-200AMP
FLOURESCENT LIGHTING FIXTURE WITH 40.00 SET 17,820.00 5% 10% 15% 2,673.00 0.00 2,673.00 20,493.00 512.33
BALLAST/ LIGHT EMITTING DIODE (LED)
BULB, 1 BULB
SPL- ? (INPUT OTHER ELECTRICAL WORK ITEM 1.00 L.S. 0.00 5% 10% 15% 0.00 0.00 0.00 0.00 0.00
SPREADSHEET)
Php 1,639,610.19
Prepared by:
Licensed Engineer/Registered Master Plumber/Master Electrician
Page 16 of 64
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME: PROPOSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING
Item No./Description: 800(1) CLEARING AND GRUBBING

Unit of Measurement: SQ.M.
Output per day: 500.00 SQ.M./DAY
Quantity: 200.00 SQ.M.
Designation No. Person No. of Days Daily Rate Amount
A. Labor
a. Construction Foreman/Engineering Assistant 1 0.40 700.00 280.00
b. Laborer 2 0.40 400.00 320.00
Sub-Total for A P 600.00
Name and Capacity No. of Units No. of Days Daily Rate Amount
B. Equipment
a. Dump Truck 2 0.40 10,816.00 8,652.80
b. Payloader 1 0.40 13,864.00 5,545.60
c. Bulldozer 1 0.40 18,392.00 7,356.80
Sub-Total for B P 21,555.20

C. Total (A+B) 22,155.20
D. Output per day = 500.00 SQ.M./DAY
Name and Specifications Quantity Unit Unit Cost Amount
E. Materials
N/A
Sub-Total for E P
F. Direct Cost (C+E) 22,155.20
G. Overhead, Contingencies & Miscellaneous 5% 1,107.76
H. Contractor's Profit (CP) 10% 2,215.52
I. Value Added Tax (VAT) 0% 0.00
J. Total Cost 25,478.48
k. Total Unit Cost 127.39
Item No./Description: 800(3)a INDIVIDUAL REMOVAL OF TREES (UPTO 300MM DIAMETER)

Unit of Measurement: EACH
Output per day: 8.00 EACH/DAY
Quantity: 2.00 EACH
A. Labor
b. Skilled Laborer 1 0.25 600.00 150.00
c. Laborer 2 0.25 400.00 200.00
B. Equipment
a. Backhoe 1 0.50 16,599.00 8,299.50
b. Dump Truck 1 0.34 10,816.00 3,677.44
c. Chainsaw 1 0.34 600.00 204.00
Minor Tools (5% of Labor Cost) 1 27.50

C. Total (A+B) 4,458.94
D. Output per day = 8.00 EACH/DAY
E. Materials
N/A
Sub-Total for E P
G. Overhead, Contingencies & Miscellaneous 5% 222.95
H. Contractor's Profit (CP) 10% 445.89
k. Total Unit Cost 2,563.89
Item No./Description: 803(1)a STRUCTURE EXCAVATION (COMMON SOIL)

Unit of Measurement: CU.M.
Output per day: 160.00 CU.M./DAY
Quantity: 23.00 CU.M.
A. Labor
b. Laborer 3 0.14 400.00 172.50
B. Equipment
a. Dump Truck 2 0.14 10,816.00 3,109.60
b. Backhoe 1 0.14 12,296.00 1,767.55
Minor Tools (10%) 28.75

C. Total (A+B) 5,193.40
D. Output per day = 160.00 CU.M./DAY
E. Materials
N.A.
Sub-Total for E P
Item No./Description: 803(1)a STRUCTURE EXCAVATION (SOFT ROCK)

A. Labor
b. Laborer 3 0.00 400.00 0.00
B. Equipment
a. Dump Truck 2 0.00 10,816.00 0.00
b. Backhoe 1 0.00 12,296.00 0.00
c. Backhoe with Breaker 1 0.00 16,599.60 0.00
Sub-Total for B P 0.00

C. Total (A+B) 0.00
E. Materials
N.A.
Sub-Total for E P
F. Direct Cost (C+E) 0.00
J. Total Cost 0.00
k. Total Unit Cost #DIV/0!
Item No./Description: 804(4) GRAVEL BEDDING

A. Labor
b. Laborer 3 0.31 400.00 375.00
B. Equipment
a. Plate Compactor 2 0.31 984.00 615.00

C. Total (A+B) 1,302.50
E. Materials
a. Gravel Bedding 3.00 cu.m. 1400.00 4,200.00
Sub-Total for E P 4,200.00

Item No./Description: 902(1) REINFORCING STEEL OF REINFORCED CONCRETE STRUCTURES FOR ONE-STOREY, GRADE
Unit of Measurement: KGS. 40/60
Output per day: 1,147.50 KGS./DAY
Quantity: 1,200.00 KGS.
A. Labor
b. Skilled Laborer 3 1.046 600.00 1,882.35
b. Laborer 12 1.046 400.00 5,019.59
Sub-Total for A P 7,738.54
B. Equipment
a. Bar Cutter 1 0.52 1,758.00 919.21
b. Bar Bender 1 0.52 2,812.00 1,470.32
c. Cargo Truck/Hauling Truck 1 0.16 8,816.00 1,382.90

C. Total (A+B) 11,510.97
D. Output per day = 1,147.50 KGS./DAY
E. Materials
a. Deformed Reinforcing Steel Bar (Grade 40) 1200.00 kgs. 75.00 90,000.00
b. #16 G.I. Tie-wire 18.00 kgs. 90.00 1,620.00
Consumables (5% of Materials Cost) 4,581.00

Input here the quantity of Steel Bars:

Unit Wt. Total kgs
*25mmØ x 6.00m Deformed Reinforcing Steel Bar 1.00 3.86 23.13
56.43
Item No./Description: 902(1) REINFORCING STEEL OF REINFORCED CONCRETE STRUCTURES FOR TWO UPTO FIVE STOREY
Unit of Measurement: KGS.
Output per day: 1,032.75 KGS./DAY
Quantity: 0.00 KGS.
A. Labor
b. Laborer 12 0.000 400.00 0.00
B. Equipment
a. Bar Cutter 1 0.00 1,758.00 0.00
b. Bar Bender 1 0.00 2,812.00 0.00
Minor Tools (10% of Labor Cost) 0.00

C. Total (A+B) 0.00
D. Output per day = 1,032.75 KGS./DAY
E. Materials
a. Deformed Reinforcing Steel Bar (Grade 40) 0.00 kg. 75.00 0.00
b. #16 G.I. Tie-wire 0.00 kg. 90.00 0.00
Consumables (5% of Materials Cost) 0.00
Sub-Total for E P 0.00

J. Total Cost 0.00
Input here the quantity of Steel Bars:

Unit Wt. Total kgs
56.43
Item No./Description: 900(1)c2 STRUCTURAL CONCRETE FOR FOOTING AND SLAB ON FILL (CLASS A, 28 DAYS)
A. Labor
Concrete Pouring Works
a. Construction Foreman/Engineering Assistant 1 4.342 800.00 3,473.39
c. Laborer 4 4.342 400.00 6,946.78
B. Equipment
a. One Bagger Mixer 1 4.342 1,376.00 5,974.23
Minor Tools (10% of Labor Cost) 1,302.52

C. Total (A+B) 20,301.96
E. Materials
a. Portland Cement 112.84 bags 265.00 29,902.60
b. Sand 6.20 cu.m. 1,400.00 8,680.00
c. Gravel 12.40 cu.m. 1,400.00 17,360.00

Item No./Description: STRUCTURAL CONCRETE FOR FOOTING TIE BEAM, COLUMN, SUSPENDED SLAB,
GIRDER/BEAM (CLASS A, 28 DAYS)
900(1)
A. Labor
c. Laborer 4 10.926 400.00 17,481.48
B. Equipment

C. Total (A+B) 51,089.63
E. Materials
b. Sand 11.80 cu.m. 1,200.00 14,160.00
c. Gravel 23.60 cu.m. 1,200.00 28,320.00

Item No./Description: 903(2) FORMWORKS AND FALSEWORKS (FOR ONE-STOREY BUILDING)

Output per day: 25.92 SQ.M.DAY
A. Labor
Installation:
c. Laborer 4 1.890 400.00 3,024.69
Stripping:
b. Laborer 6 0.775 400.00 1,860.19
B. Equipment

C. Total (A+B) 10,214.38
D. Output per day = 25.92 SQ.M.DAY
E. Materials
a. Ordinary Plywood - 3 uses 17.00 pcs. 890.00 15,132.67
b. Good Lumber - 3 uses 352.31 bd. Ft. 35.00 12,330.85
c. Assorted Common Wire Nails 10.29 kgs. 75.00 771.75
d. Consumables (5% of Materials Cost) 1,411.76

Item No./Description: 1046 100MM CHB NON LOAD BEARING/LOAD BEARING (INCLUDING REINFORCING STEEL)
A. Labor
b. Mason 2 6.176 600.00 7,411.76
c. Laborer 3 6.176 400.00 7,411.76
B. Equipment

C. Total (A+B) 30,240.00
E. Materials
a. 100mm x 200mm x 400mm Concrete Hollow Blocks 2,457.00 pcs. 15.00 36,855.00
b. Portland Cement 99.23 bags 265.00 26,294.63
c. Washed Sand 7.56 cu.m. 1,400.00 10,584.00
75.00 45,927.00
Deformed Reinforcing Steel Bar (Sizes to be determined by
d. 612.36 kgs.
Estimator)
e. #16 G.I. Tie-wire 9.45 kgs. 90.00 850.50

Item No./Description: 1046 150mm. CHB NON LOAD BEARING (including Reinforcing Steel)
A. Labor
b. Mason 2 1.415 600.00 1,698.11
c. Laborer 3 1.415 400.00 1,698.11
B. Equipment

C. Total (A+B) 6,928.30
E. Materials
a. 150mm x 200mm x 400mm Concrete Hollow Blocks 468.00 pcs. 18.00 8,424.00
c. Washed Sand 1.44 cu.m. 1,400.00 2,016.00
Deformed Reinforcing Steel Bar (Sizes to be determined by 75.00 8,748.00
d. 116.64 kgs.
Estimator)
e. #16 G.I. Tie-wire 1.80 kgs. 90.00 162.00

Item No./Description: 1027(1) CEMENT PLASTER FINISH WITH 19MM THICK & 1:3 MORTAR MIXTURE
A. Labor
b. Mason 2 7.37 600.00 8,842.11
c. Laborer 4 7.37 400.00 11,789.47
B. Equipment
a. Minor Tools (10% of labor Cost) 2,652.63

C. Total (A+B) 29,178.95
E. Materials
b. Fine Sand 11.34 cu.m. 1,800.00 20,412.00

Item No./Description: 1047(2)b STRUCTURAL STEEL ROOF TRUSS

Output per day: 680.000 KGS./DAY
Quantity: 0.00 KGS.
A. Labor
Fabrication:
c. Laborer 2 0.00 400.00 0.00
Erection:
a. Skilled Laborer 3 0.00 600.00 0.00
b. Laborer 3 0.00 400.00 0.00
B. Equipment
a. Welding Machine 1 0.000 2,160.00 0.00
b. Cutting Outfit 1 0.000 364.00 0.00
c. Truck Mounted Crane (20-25 mt) 1 0.00 14,176.00 0.00

C. Total (A+B) 0.00
D. Output per day = 680.00 KGS./DAY
E. Materials
a. Structural Steel 0.00 kgs. 70.00 0.00
b. Acetylene 0.00 cyl 3,500.00 0.00
c. Oxygene 0.00 cyl 1,800.00 0.00
d. Welding Rod 0.00 kgs. 160.00 0.00
Consumable (5% of Materials Cost) 0.00
The estimate need to count and specify the stee materials and
compute for its weight in kilograms

J. Total Cost 0.00
Item No./Description: 1047(2)c STRUCTURAL STEEL PURLINS

Output per day: 723.600 KGS./DAY
Quantity: 200.00 KGS.
A. Labor
Fabrication:
c. Laborer 4 0.28 400.00 442.23
B. Equipment
a. Welding Machine 2 0.207 2,160.00 895.52

C. Total (A+B) 1,890.54
D. Output per day = 723.60 KGS./DAY
E. Materials
a. Structural Steel Purlins 210.00 kgs. 70.00 14,700.00
b. Welding Rod 4.00 kgs. 160.00 640.00
c. Consumable (5% of Materials Cost) 767.00
The estimate need to count and specify the stee materials and
compute for its weight in kilograms

Item No./Description: 1013(1) CORRUGATED METAL ROOFING

A. Labor
Fabrication:
c. Laborer 2 0.00 400.00 0.00
B. Equipment

C. Total (A+B) 0.00
E. Materials
a. Corrugated Roofing Sheet 0.00 sq.m. 400.00 0.00
b. Tekscrew/ J-bolt with Washers 0.00 pc. 1.50 0.00
c. Consumables (3% of Materials Costs) 0.00
The estimator may include additional materials such as insualtor

foam to meet the detailed engineering plan.

J. Total Cost 0.00
Item No./Description: FABRICATED METAL ROOFING ACCESSORY (RIDGE/HIP ROLLS/FLASHING/COUNTER

1013(2) FLASHING/ VALLEY ROLL)
Unit of Measurement: M.
Output per day: 80.000 M./DAY
Quantity: 38.00 M.
A. Labor
Fabrication:
c. Laborer 1 0.48 400.00 190.00
B. Equipment

C. Total (A+B) 940.50
D. Output per day = 80.00 M./DAY
E. Materials
Ridge/Hip Rolls/Flashing/Valley Roll/ Counter Flashing (0.4- 183.33 6,966.67
a. 38.00 m
0.6mm Thk
b. Blind Rivets 722.00 pc. 1.33 962.67

Item No./Description: 1013(2) FABRICATED METAL ROOFING ACCESSORY (GUTTER)

Quantity: 13.00 M.
A. Labor
Fabrication:
c. Laborer 1 0.14 400.00 55.08
B. Equipment

C. Total (A+B) 272.67
D. Output per day = 94.40 M./DAY
E. Materials
Ridge/Hip Rolls/Flashing/Valley Roll/ Counter Flashing (0.4- 183.33 2,383.33
a. 13.00 m
0.6mm Thk
b. 12" x 1" Plain GI Strap 39.00 pc. 5.00 195.00
c. Blind Rivets 208.00 pc. 1.33 277.33
d. Consumables (3% of Materials Costs) 85.67

Item No./Description: 1014 PREPAINTED METAL SHEETS (CORRUGATE, SHORT SPAN/LONG SPAN)
A. Labor
Fabrication:
c. Laborer 2 0.00 400.00 0.00
B. Equipment
Minor Tools (10% of Labor Cos. 0.00

C. Total (A+B) 0.00
E. Materials
a. Prepainted Metal Roof Sheets (0.4-0.6mm Thick) 0.00 sq.m. 320.00 0.00
b. Teks Screw/ J-Bolt With Washers 0.00 pc. 5.00 0.00

J. Total Cost 0.00
Item No./Description: 1014 PREPAINTED METAL SHEETS (RIB TYPE 0.4-0.5MM THICK)
A. Labor
Fabrication:
c. Laborer 2 6.32 400.00 5,055.98
B. Equipment
Minor Tools (10% of Labor Cos. 1,390.39

C. Total (A+B) 15,294.33
E. Materials
a. Prepainted Metal Roof Sheets (Rib Type) 140.00 m 320.00 44,800.00
b. Teks Screw/ J-Bolt With Washers 1,400.00 pc. 5.00 7,000.00
c. Consumables (3% of Materials Costs) 1,554.00

Item No./Description: 1016(1)a WATERPROOFING CEMENT BASE

A. Labor
b. Skilled Worker 1 4.40 600.00 2,640.00
c. Laborer 1 4.40 400.00 1,760.00
B. Equipment
a. Minor Tools (10% of labor Cost) 792.00

C. Total (A+B) 8,712.00
D. Output per day =
E. Materials
a. Cementitious Type Waterproofing Membrane 3.54 gals. 950.00 3,358.93
b. Portland Cement 0.53 bag 265.00 140.54

Item No./Description: 1018 UNGLAZED TILES/ GRANITE TILES/ SYNTHETIC GRANITE TILES
A. Labor
b. Skilled Worker 5 5.13 600.00 15,384.62
c. Laborer 5 5.13 400.00 10,256.41
B. Equipment

C. Total (A+B) 32,717.95
D. Output per day =
E. Materials
a. Unglazed Tiles/Granite Tiles 80.00 sq.m. 750.00 60,000.00
c. Sand 2.08 cu.m. 1,400.00 2,912.00
d. Tile Grout 10.00 bag 70.00 700.00

Item No./Description: 1003(1) FIBER CEMENT BOARD/MARINE PLYWOOD/ORDINARY PLYWOOD ON METAL FRAME CEILING
A. Labor
b. Skilled Worker 1 13.07 600.00 7,843.93
c. Laborer 2 13.07 400.00 10,458.57
B. Equipment

C. Total (A+B) 31,637.17
D. Output per day =
E. Materials
a. 4.5mm Fiber Cement Board 47.45 pc. 420.00 19,929.00
b. 2" Metal Furring x 3 meter length 147.03 bags 150.00 22,054.50
c. Carrying Channels 2" 46.41 cu.m. 80.00 3,712.80
d. Hanger Bars/Rod - 12mm 130.00 pc. 46.67 6,066.67
e. Channel Clip 780.00 pc. 90.00 70,200.00
f. Wall Angle 30.94 pc. 90.00 2,784.60
g. 1/8" Blind Rivet 2.17 boxes 480.00 1,040.00

Item No./Description: 1010(2)a HOLLOW CORE FLUSH DOOR

A. Labor
b. Carpenter 1 1.97 600.00 1,181.25
c. Laborer 1 1.97 400.00 787.50
B. Equipment

C. Total (A+B) 3,898.13
E. Materials
a. Hollow Core Flush Door 5.04 sq.m. 2,083.33 10,500.00
b. Consumables (5% of Material Cost) 1,050.00

Item No./Description: 1010(2) WOODEN PANEL DOOR WITH HEAVY DUTY DOOR KNOB
A. Labor
c. Laborer 2 0.73 400.00 583.33
B. Equipment

C. Total (A+B) 1,764.59
E. Materials
a. Wooden PANEL Type Door with Jambs and Header 2.10 SQ.M. 2,857.14 6,000.00
b. Consumables (5% of Material Cost) 600.00

Item No./Description: 1043(1) PVC DOORS AND FRAMES W/ HEAVY DUTY DOOR KNOB
A. Labor
b. Carpenter 1 0.50 600.00 300.00
c. Laborer 1 0.50 400.00 200.00
B. Equipment

C. Total (A+B) 990.00
E. Materials
a. Wooden PANEL Type Door with Jambs and Header 1.26 SQ.M. 1,984.13 2,500.00
b. Consumables (5% of Materials Cost) 125.00

Item No./Description: 1032(1)a PAINTING WORKS (MASONRY PAINTING)

A. Labor
b. Painter 2 32.14 600.00 38,571.43
c. Laborer 1 32.14 400.00 12,857.14
B. Equipment
N/A
Sub-Total for B P
C. Total (A+B) 77,142.86
D. Output per day =
E. Materials
a. Concrete Penetrating Sealer 16.88 gals. 590.00 9,956.25
b. Solvent Base Acrylic Primer 24.55 gals. 950.00 23,318.18
c. Patching Compound 54.00 kgs. 70.00 3,780.00
d. Semi Gloss Solvent Base Paint (Top Coat) 27.00 gals. 910.00 24,570.00
e. Baby Roller 16.20 pcs. 76.00 1,231.20
f. 2" Paint Brush 16.20 pcs. 65.00 1,053.00
g. 4" Paint Brush 16.20 pcs. 80.00 1,296.00
h. Body Filler 9.00 gal. 650.00 5,850.00
i Other Consumables 7,105.46

Item No./Description: 1032(1)c PAINTING WORKS (METAL PAINTING)

A. Labor
b. Painter 2 2.81 600.00 3,375.00
c. Laborer 1 2.81 400.00 1,125.00
B. Equipment
N/A
Sub-Total for B P
C. Total (A+B) 6,750.00
D. Output per day =
E. Materials
a. Red Oxide Metal Primer 1.80 gals. 550.00 990.00
b. Quick Dry Enamel Paint 4.50 gals. 670.00 3,015.00
c. Paint Thinner 33.75 gal. 469.00 15,828.75
d. Tinting Color 4.50 pints. 120.00 540.00
e. Consumables (5% of Material Cost) 2,037.38

Item No./Description: SPL - ? SUPPLY AND INSTALLATION OF ANALOK TYPE SLIDING WINDOW
A. Labor
Included in the Package
B. Equipment
Included in the Package

C. Total (A+B) 0.00
E. Materials
11.34 sq.m. 4,000.00 45,360.00
a. Aluminum Framing Analok Type -6mm. Thk. Glass
Note: With installation

Item No./Description: SPL - ? (INPUT ITEM DESCRIPTION)

Unit of Measurement: L.S.
Output per day:
Quantity: 1.00 L.S.
A. Labor
a.
b.
c.
B. Equipment
a.
b.
c.

C. Total (A+B) 0.00
D. Output per day = 0.00 0
E. Materials
a.
b.
c.

J. Total Cost 0.00
Item No./Description: 1001(1)a 50MM DIA - 100MM DIA SANITARY PVC PIPE, SERIES 600/1000
Quantity: 12.00 M.
A. Labor
c. Laborer 2 0.50 400.00 400.00
B. Equipment
Minor Tools (10% of labor Cost) 110.00

C. Total (A+B) 1,210.00
D. Output per day =
E. Materials
a. 100mm Sanitary PVC Pipe Series 600/1999 12.00 m. 150.00 1,800.00
Estimator shall include the bends/elbow in the material take-off

Item No./Description: 1002(6) WATERLINE PIPES & FITTINGS

Output per day:
Quantity: 1.00 L.S.
A. Labor
c. Laborer 2 1.00 400.00 800.00
B. Equipment

C. Total (A+B) 2,420.00
D. Output per day =
E. Materials
a. 12mm PPR Pipe 6 pc. 380.00 2,280.00
b. 12mm PPR Fittins 1 lot 500.00 500.00
NOTE:
The estimator shall determine the needed materials and determine
the duration to complete this item.

Item No./Description: 1002(5) WATER CLOSET/ URINAL W/ COMPLETE ACCESSORIES

Unit of Measurement: SET
Output per day: 4.00 SET/DAY
Quantity: 1.00 SET
A. Labor
c. Laborer 1 0.25 400.00 100.00
B. Equipment

C. Total (A+B) 495.00
D. Output per day =
E. Materials
a. Water Closet / Urinal w/ Complete Accessories 1.00 set 6,000.00 6,000.00

Item No./Description: 1002(5) KITCHEN SINK/ SCRUB/ SLOP SINK W/ COMPLETE ACCESSORIES
Quantity: 1.00 SET
A. Labor
c. Laborer 1 0.25 400.00 100.00
B. Equipment

C. Total (A+B) 495.00
D. Output per day =
E. Materials
a. Kitchen Sink w/ Complete Accessories 1.00 set 4,500.00 4,500.00

Item No./Description: 1002(5) WALL HANG/COUNTERTOP/ UNDER COUNTER LAVATORY W/ COMPLETE ACCESSORIES
Quantity: 1.00 SET
A. Labor
c. Laborer 1 0.25 400.00 100.00
B. Equipment

C. Total (A+B) 495.00
D. Output per day =
E. Materials
a. Lavatory/Sinks 1.00 set 3,500.00 3,500.00

Item No./Description: 1002(5) FLOOR DRAIN PLATES (ANY SIZE)

Quantity: 2.00 SET
A. Labor
c. Laborer 1 0.10 400.00 40.00
B. Equipment

C. Total (A+B) 198.00
D. Output per day =
E. Materials
a. Floor Drain Plate 2.00 set 350.00 700.00

Item No./Description: 1002(5) SOAP HOLDER /TOILET SOAP/LIQUID SOAP/TISSUE HOLDER

Quantity: 1.00 SET
A. Labor
c. Laborer 1 0.09 400.00 37.50
B. Equipment

C. Total (A+B) 185.63
D. Output per day =
E. Materials
a. Soap Holder & Tissue Holder 1.00 set 350.00 350.00

J. Total Cost 656.22
Item No./Description: 1002(5) SHOWER HEAD /SHOWER VALVE

Quantity: 1.00 SET
A. Labor
c. Laborer 1 0.13 400.00 50.00
B. Equipment
Sub-Total for B P
C. Total (A+B) 225.00
D. Output per day =
E. Materials
a. Shower Head & Valve 1.00 set 2,600.00 2,600.00

Item No./Description: 1002(5)p FACIAL MIRROR

A. Labor
c. Laborer 1 0.16 400.00 62.50
B. Equipment

C. Total (A+B) 309.38
D. Output per day =
E. Materials
a. Facial Mirror 0.50 sq.m. 900.00 450.00

J. Total Cost 925.03
Item No./Description: SPL- ? (INPUT OTHER PLUMBING WORK ITEM THAT IS NOT FOUND IN THIS SPREADSHEET)
Output per day:
Quantity: 1.00 L.S.
A. Labor
a. Construction Foreman/Engineering Assistant 800.00 0.00
b. Skilled Laborer 600.00 0.00
c. Laborer 400.00 0.00
B. Equipment

C. Total (A+B) 0.00
D. Output per day =
E. Materials
a.
b.

J. Total Cost 0.00
Item No./Description: 1002(5) 15MM-25MM DIA. FLEXIBLE CONDUIT

Quantity: 200.00 M.
A. Labor
c. Laborer 1 7.07 400.00 2,829.65
B. Equipment
Minor Tools (10% of labor Cost) 1,273.35

C. Total (A+B) 14,006.80
D. Output per day =
E. Materials
a. Flexible/ Rigid Conduit 200.00 m. 15.00 3,000.00
Estimator shall Include fittings in the material take-off.

Item No./Description: 1100 JUNCTION UTILITY/PULL / SQUARE BOX

Unit of Measurement: PC.
Output per day: 20.00 PC./DAY
Quantity: 33.00 PC.
A. Labor
c. Laborer 1 1.65 400.00 660.00
B. Equipment

C. Total (A+B) 3,267.00
D. Output per day =
E. Materials
a. Junction/ Utility/ Pull/ Square Box 33.00 pc. 45.00 1,485.00

Item No./Description: 1101(2) 1.6MM2 - 5.5MM2 ELECTRIC WIRE (TW/THHN/TWHN2)

Quantity: 600.00 M.
A. Labor
c. Laborer 1 3.00 400.00 1,200.00
B. Equipment

C. Total (A+B) 5,940.00
D. Output per day =
E. Materials
a. 1.6mm2 - 5.5mm2 Electric Wire (TW/THHN/TWHN2) 600.00 m. 29.00 17,400.00
b. Consumables (5% of Material Cost) 1,740.00
The estimator shall breakdown the electrical wire requirements

Item No./Description: 1101 SINGLE CONVINENCE OUTLET/ RECEPTACLE, GROUNDING TYPE/HEAVY DUTY CONVENIENCE
Unit of Measurement: SET OUTLET
Quantity: 13.00 SET
A. Labor
c. Laborer 1 0.41 400.00 162.50
B. Equipment

C. Total (A+B) 731.25
D. Output per day =
E. Materials
a. Single Convenience Outlet/ or Equivalent 13.00 set 180.00 2,340.00
234.00

Item No./Description: 1101 DUPLEX CONVINENCE OUTLET/ RECEPTACLE, GROUNDING TYPE/HEAVY DUTY
Unit of Measurement: SET CONVENIENCE OUTLET
Quantity: 10.00 SET
A. Labor
c. Laborer 1 0.38 400.00 150.00
B. Equipment

C. Total (A+B) 675.00
D. Output per day =
E. Materials
a. Duplex Convenience Outlet/ or Equivalent 10.00 set 230.00 2,300.00
230.00

Item No./Description: 1102 PANEL BOARD WITH MAIN BREAKER/BRANCHES, 3 WIRES, 1 NEUTRAL, 50AMP-200AMP
Quantity: 1.00 SET
A. Labor
c. Laborer 2 0.69 400.00 550.00
B. Equipment

C. Total (A+B) 1,512.50
D. Output per day =
E. Materials
a. Panel Board with Main Breaker and 8-Branches 1.00 set 4,000.00 4,000.00
Include the Circuits Breaker needed:
c. ?? Amp Circuit Breaker 1.00 set 450.00 450.00
d. ?? Amp Circuit Breaker 2.00 set 451.00 902.00
e. ?? Amp Circuit Breaker 2.00 set 452.00 904.00

Item No./Description: 1103(2) FLOURESCENT LIGHTING FIXTURE WITH BALLAST/ LIGHT EMITTING DIODE (LED) BULB, 1
Unit of Measurement: SET BULB
Quantity: 40.00 SET
A. Labor
c. Laborer 1 5.00 400.00 2,000.00
B. Equipment

C. Total (A+B) 9,900.00
D. Output per day =
E. Materials
a. Lighting Fixture e.i. 20watts LED Surface Mounted 40.00 set 180.00 7,200.00
720.00

Item No./Description: SPL- ? (INPUT OTHER ELECTRICAL WORK ITEM THAT IS NOT FOUND IN THIS SPREADSHEET)
Output per day:
Quantity: 1.00 L.S.
A. Labor
a. Construction Foreman/Engineering Assistant 1 800.00 0.00
b. Skilled Laborer 1 600.00 0.00
c. Laborer 1 400.00 0.00
B. Equipment

C. Total (A+B) 0.00
D. Output per day =
E. Materials
a.

J. Total Cost 0.00

Estimate Format

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimate Format

Uploaded by

Copyright:

Available Formats

INPUT THE DATA ON THE YELLOW CELL (THIS IS NOT A LOCKED SPRE

PROJECT TITLE: PROPOSED ONE STOREY TWO BED ROOM R

Item of Works Qty Units

REINFORCING STEEL OF REINFORCED

REINFORCING STEEL OF REINFORCED

STRUCTURAL CONCRETE FOR FOOTING

STRUCTURAL CONCRETE FOR FOOTING

FORMWORKS AND FALSEWORKS (FOR

1047(2)c STRUCTURAL STEEL PURLINS 200.00 KGS.

1013(1) CORRUGATED METAL ROOFING - SQ.M.

FIBER CEMENT BOARD/MARINE

1010(2)a HOLLOW CORE FLUSH DOOR 5.04 SQ.M.

1032(1)a PAINTING WORKS (MASONRY PAINTING) 540.00 SQ.M.

1032(1)c PAINTING WORKS (METAL PAINTING) 45.00 SQ.M.

SPL - ? (INPUT ITEM DESCRIPTION) 1.00 L.S.

50MM DIA - 100MM DIA SANITARY PVC

WATER CLOSET/ URINAL W/ COMPLETE

KITCHEN SINK/ SCRUB/ SLOP SINK W/

WALL HANG/COUNTERTOP/ UNDER

1002(5) FLOOR DRAIN PLATES (ANY SIZE) 2.00 SET

SOAP HOLDER /TOILET SOAP/LIQUID

1002(5)p FACIAL MIRROR 0.50 SQ.M.

(INPUT OTHER PLUMBING WORK ITEM

1002(5) 15MM-25MM DIA. FLEXIBLE CONDUIT 200.00 M.

1100 JUNCTION UTILITY/PULL / SQUARE BOX 33.00 PC.

1.6MM2 - 5.5MM2 ELECTRIC WIRE

SINGLE CONVINENCE OUTLET/

DUPLEX CONVINENCE OUTLET/

FLOURESCENT LIGHTING FIXTURE WITH

(INPUT OTHER ELECTRICAL WORK ITEM

OSED ONE STOREY TWO BED ROOM RESIDENTIAL BUILDING

After estimating the number of steel bars

Total concrete volume of Footing & Slab

Total volume of concrete for beam,

Area of the surface to be covered. E.i.

Determine the number of C-Purlins by

Determine the total length of Flashing,

Determine the total length of Gutter 247.88 24.79 2,941.34 160.70

Determine the area for tiles 29,743.59 2,974.36 70,502.00 5,161.00

Determine the area for Ceiling 28,761.06 2,876.11 125,787.57 7,871.24

Determine the number and length of

Input the total quantity of the water

Input the total quantity of the Sinks. Also,

Input the total number of floor drain. Go

Input the total number of Toilet & Soap

Go to DUPA Tab and input the necessary

Input the total length of the conduit and

Inpu the total number of utility box,

Input the total length of Electrical Wire.

Input the total number of Single

Input the total number of Double

Count and input the number of Bulbs. Go

Go to DUPA Tab and input the necessary

Profit VAT Total Cost Unit Cost

2,215.52 - 25,478.48 127.39

445.89 - 5,127.78 2,563.89

10,771.20 - 123,868.77 103.22

7,624.46 - 87,681.24 7,071.07

15,048.10 - 173,053.18 7,332.76

3,986.14 - 45,840.62 935.52

15,075.11 - 173,363.80 917.27

4,058.83 - 46,676.55 1,296.57

8,632.00 - 99,267.94 236.35

1,799.75 - 20,697.17 103.49