Name of Project

Location
Subject : Structural Detailed Estimate

I. Excavation
Est. Qty= (0.8)(0.8)(0.2)(4)+(0.3)(0.7)(3)(4)
= 3.03 cu.m
Labor
3.00 cu.m Manual Excavation 300.00 /cu.m ₱ 900.00

II. Foundation
Est'd Qty.= (0.8)(0.8)(0.2)(4)
= 0.512 cu.m
A Materials
5 bags Portland Cement, 40 kg 286.00 /bag 1,430.00
0.50 cu.m Sand, Albay Source 800.00 /cu.m 400.00
1 cu.m Gravel (G1) 896.00 /cu.m 896.00
10 pcs 16mmØ x 6m RSB 444.00 /pc 4,440.00
1 kgs #16 G.I Tie Wire 84.00 /kg 84.00
7,250.00
B Labor 2,537.50
9,787.50 ₱ 9,787.50
Unit Cost-------------------------------------------------= ₱ 19,116.21 /cu.m
0.512

III. Wall Footing

Est'd Qty.= (2)(1.2)(0.1)(0.3)+(3)(2.8)(0.1)(0.3)
= 0.324 cu.m
A Materials
3 bags Portland Cement, 40 kg 286.00 /bag 858.00
0.50 cu.m Sand, Albay Source 800.00 /cu.m 400.00
1 cu.m Gravel (G1) 896.00 /cu.m 896.00
6 pcs 16mmØ x 6m RSB 444.00 /pc 2,664.00
2 pcs 10mmØ x 6m RSB 176.00 /pc 352.00
1 kgs #16 G.I Tie Wire 84.00 /kg 84.00
5,254.00
B Labor 1,838.90
7,092.90 ₱ 7,092.90
Unit Cost-------------------------------------------------= ₱ 21,891.67 /cu.m
0.324
IV. Column
Est'd Qty.= (2)(4)(0.2)(0.2)+(2)(3.5)(0.2)(0.2)
= 0.60 cu.m
A Materials
6 Portland Cement, 40 kg 286.00 /bag 1,716.00
0.50 cu.m Sand, Albay Source 800.00 /cu.m 400.00
1 cu.m Gravel (G1) 896.00 /cu.m 896.00
24 pcs 12mmØ x 6m RSB 249.00 /pc 5,976.00
20 pcs 10mmØ x 6m RSB 176.00 /pc 3,520.00
1 kgs #16 G.I Tie Wire 84.00 /kg 84.00
12,592.00
B Labor 4,407.20
16,999.20 ₱ 16,999.20
Unit Cost-------------------------------------------------= ₱ 28,332.00 /cu.m
0.60

V. Slab
Est'd Qty.= (2.8)(2.8)(0.1)
= 0.784 cu.m
A Materials
8 Portland Cement, 40 kg 286.00 /bag 2,288.00
0.50 cu.m Sand, Albay Source 800.00 /cu.m 400.00
1 cu.m Gravel (G1) 896.00 /cu.m 896.00
8 pcs 10mmØ x 6m RSB 176.00 /pc 1,408.00
1 kgs #16 G.I Tie Wire 84.00 /kg 84.00
5,076.00
B Labor 1,776.60
6,852.60 ₱ 6,852.60
Unit Cost-------------------------------------------------= ₱ 8,740.56 /cu.m
0.784

VI. Forms/ Scaffolding

Lump Sum

A Materials
8 pcs 1/4"x4'x8' Marine Plywood 448.00 /bag 3,584.00
400 bd.ft 100 - 2''x2''x12' Cocolumber 30 /bd. Ft 12,000.00
40 bd.ft 10 - 2''x3''x12' Cocolumber 30 /bd. Ft 1,200.00
5 kg C.W. Nails, Assorted 84 /kg 420.00
17,204.00
B Labor 6,021.40
₱ 23,225.40
VII CHB Laying/ Plastering
For CHB Laying:
Est'd Qty.= 35.84 sq.m
A Materials
448 pcs 4'' CHB 14.00 /pc 6,272.00
29 bags Portland Cement, 40 kg 286.00 /bag 8,294.00
2 cu.m Sand, Albay Source 800.00 /cu.m 1,600.00
10 pcs 10mmØ x 6m RSB 176.00 /pc 1,760.00
11,654.00
For Plastering
Est'd Qty.= 59.36 sq.m
A Materials
22 Portland Cement, 40 kg 286.00 /bag 6,292.00
1.50 cu.m Sand, Albay Source 800.00 /cu.m 1,200.00
7,492.00

Total 19,146.00
B Labor 6,701.10
25,847.10 ₱ 25,847.10
Unit Cost-------------------------------------------------= ₱ 435.43 /cu.m
59.36

SUMMARY OF ESTIMATES
ITEM MATERIALS COST LABOR COST EQUIPMENT RENTAL AMOUNT
I 900.00 - 900.00
II 7,250.00 2,537.50 - 9,787.50
III 5,254.00 1,838.90 - 7,092.90
IV 12,592.00 4,407.20 - 16,999.20
V 5,076.00 1,776.60 - 6,852.60
VI 17,204.00 6,021.40 - 23,225.40
VII 19,146.00 6,701.10 - 25,847.10
TOTAL ₱ 66,522.00 ₱ 24,182.70 - ₱ 90,704.70