Name of Project: 2-STOREY RESIDENTIAL BUILDING

Location: SAN ISIDRO, GENERAL SANTOS CITY

Owner: ENGR. JUNLEX TUBILID

DETAILED ESTIMATES
Item DESCRIPTION Qty. Unit Unit Cost Total Cost
1.0 GENERAL TECHNICAL REQUIREMENTS (Temporary Structure, Utilities and Services)
1.1 CONSTRUCTION SAFETY AND HEALTH PROGRAM 1.00 lot
A. Materials
Hard hat 30.00 pcs 395.00 11,850.00
Glove 90.00 set 200.00 18,000.00
garments 30.00 pcs 350.00 10,500.00
Signages 2.00 pcs 1,500.00 3,000.00
Facilities (water, sanitary, netc) 1.00 lot 16,000.00 16,000.00
59,350.00

EDC 86,057.50

1.2 BILLBOARDS, PROJECT PHOTOGRAPHS AND PERMITS 1.00 lot

A. Materials
Billboards 1.00 pcs 5,000.00 5,000.00
signboards 1.00 pcs 1,250.00 1,250.00
Photos 4.00 pcs 25.00 100.00
6,350.00
B. Labor Cost (45 % of the Material Cost)
45% % 6,250.00 2,812.50
2,812.50
EDC 9,162.50

1.3 TEMPORARY FACILITIES 1.00 lot

A. Materials
Field Office 1.00 unit 15,000.00 15,000.00
Bunkhouse 1.00 unit 12,000.00 12,000.00
 Bodega 1.00 unit 12,000.00 12,000.00
Fence 116.00 meter 78.00 9,048.00
Total Material Cost 48,048.00
B. Labor Cost (30 % of the Material Cost)
30% % 48,048.00 14,414.40
14,414.40
EDC 62,462.40 157,682.40

2.0. SITEWORKS
2.1. CLEARING, GRUBBING AND WASTE DISPOSAL 840.00 sqm
A. Materials 0 0 0 0

B. Labor Cost
Foreman 3.00 man-days 800.00 2,400.00
Laborer 20.00 man-days 400.00 8,000.00
10,400.00
C. Equipment Cost
Crgo truck 16.00 hrs 1,000.00 16,000.00
Chainsaw 24.00 hrs. 800.00 19,200.00
Minor tools 10% 1,040.00
35,200.00
EDC 45,600.00 45,600.00

II. EARTH WORKS

A. Excavation
Mark Quantity Depth Width Length Volume
C1F1 19.00 1.60 1.40 1.40 59.58
FTB 1.00 0.15 0.25 40.40 1.52
61.10
Labor & Equipment Cost
Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 20.00 man - days 400.00 8,000.00
 8,800.00
Output = 10.00 cu.m. per day
Duration = 6.11 say
Labor & Eqpt. Cost = 52,800.00
Total Cost for EXCAVATION 52,800.00

B. Backfill, Spreading and Compaction

V = 115%(Excavated Materials + Backfill - Embedded Structure)
Embedded Structure Quantity Depth Width Length Volume
Column Footing 1 19.00 0.30 1.40 1.40 11.17
Column Neck 19.00 1.20 0.30 0.30 2.05
13.22

Area
Backfill for Total Floor Area (Main) 1.00 0.20 182.24 36.45
36.45
V= 96.97 cu.m.

Backfill and Spreading using excavated materials V= 61.10 cu.m.

Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 12.00 man - days 400.00 4,800.00
5,600.00
Output = 12.00 cu.m. per day
Duration = 5.09 say
Labor & Eqpt. Cost = 33,600.00

Backfill, Spreading and Compaction using selected materials V= 35.87 cu.m.

Materials
Earth Fill 98.00 cu.m. 350.00 34,300.00
Spreading Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 12.00 man - days 400.00 4,800.00
 5,600.00
Output = 12.00 cu.m. per day
Duration = 2.99 say
Labor & Eqpt. Cost = 16,800.00
Compaction Utilize: V= 96.97 cu.m.

Plate Compactor 1.00 rent - days 450.00 450.00

Operator 1.00 mandays 400.00 400.00
Fuel 20.00 Liters 60.001,200.00
2,050.00
Output = 20.00 cu.m. per day
Duration = 4.85 say
Labor & Eqpt. Cost = 10,250.00
Total Cost for BACKFILL, SPREADING & COMPACTION 94,950.00

III. FORM WORKS & SCAFFOLDINGS

A. Lay out and Staking 168.49 sqm
QTY LENGTH Size of Lumber Qty in Bd. Ft.
Stake 54.00 1.20 2" x 2" 72.00
Batter Board 14.00 3.00 2" x 2" 46.67
Total Bd.ft. 118.67

Materials
Coco Lumber 120.00 bd.ft. 25.00 3,000.00
Nylon String 4.00 roll 370.00 1,480.00
C.W. Nails 10.00 kgs 120.00 1,200.00
Material Cost 5,680.00
40% Labor Cost 2,272.00

Total Cost for LAY OUT & STAKING 7,952.00

B. Form works [ to reuse]
For Shoring:
Structure Quantity Length Size of Lumber Qty in Bd.Ft.
Columns 12.00 3.60
 Vertical 2" x 3" 302.40
Horizontal 2" x 2" 907.20
Diagonal 2" x 2" 504.14
Total Bd.ft. 1,713.74

Take only 1/3 of the requirements 571.25

Materials
Coco Lumber 572.00 bd.ft. 25.00 14,300.00
C.W. Nails 10.00 kgs 120.00 1,200.00
Material Cost 15,500.00
40% Labor Cost 6,200.00
For Form Works:
Mark Quantity Form Dimension No. of Sides Length
D W
Column 1 12.00 0.30 0.30 2W & 2D 6.00
Corbel 4.00 0.60 0.30 0.50
Gutter 1.00 1.30 0.10 20.00
Canopy 1.00 0.10 0.80 22.50
Lintel Beam 1.00 0.20 0.15 22.50
Beams (0.25m x 0.35m)(average size) 1.00 0.35 0.25 1W & 2D 76.00
Total
Take only 1/2 of the requirements

total area: 327.82

Materials
5mm x 4' x 8' Ordinary Plywood 58.00 sht 450.00 26,100.00
Coco Lumber 2,196.00 bd.ft. 25.00 54,900.00
C.W. Nails 35.00 kgs 120.00 4,200.00
Material Cost 85,200.00
40% Labor Cost 34,080.00

Total Cost for FORM WORKS 140,980.00

IV. Reinforcing Bars

 Number of reinforcements in 6m lengths
Location Weight
20mmf 16mmf 12mmf 10mmf
Column footings
CF1 29 274.62 kg
Columns
C1
A. Main vertical 48 454.55 kg
B. Lateral ties 84 310.73 kg
Wall footing
A. Transverse 20 73.98 kg
B. Longitudinal 30 110.97 kg
Beam1 (0.20m x 0.350m)(average size)
A. Stirrups 71 944.46 kg
B. Longitudinal 72 681.84 kg
Beams 2 (0.20m x 0.350m)(average size)
A. Stirrups 15 169.12 kg
B. Longitudinal 12 113.64 kg
Beams 3 (0.20m x 0.350m)(average size)
A. Stirrups 8 48.53 kg
B. Longitudinal 2 18.94 kg
Lintel Beam (0.15m x 0.20m)(average size)
A. Stirrups 26 247.69 kg
B. Longitudinal 16 151.52 kg
Corbel A. vertical 4 37.88 kg
B. Lateral ties 4 14.80 kg
Canopy A. vertical 16 59.19 kg
B. Lateral ties 28 103.58 kg
Gutter A. vertical 20 73.98 kg
B. Lateral ties 25 92.48 kg

Septic Tank
A. Top cover 0.00 kg
B. Floor 0.00 kg
C. Walls 0.00 kg
 Summary - 183.00 - 347.00 3,982.50 kg
#1 G.I. Tie wire 119.00 kg
Summary of Materials
16mm Ø x 6m deformed bars 183.00 Lgs 560.00 102,480.00
10mm Ø x 6m deformed bars 347.00 Lgs 160.00 55,520.00
# 16 G.I. Wire 30.00 kgs 80.00 2,400.00
Material Cost 160,400.00
40% Labor Cost 64,160.00

Total Cost for REINFORCING BARS 224,560.00

V. Concrete Works
Mark Quantity Depth Width Length Volume
Column footings
CF1 12.00 0.30 1.20 1.20 5.18
Columns
C1 12.00 6.00 0.30 0.30 6.48
Wall Footing 1.00 0.15 0.40 85.50 5.13
Beams/ Concrete Gutter (0.25m x 0.35m)(average size) 1.00 0.35 0.25 76.00 6.65
Lintel Beam 1.00 0.20 0.15 22.50 0.68
Canopy 1.00 0.10 0.80 22.50 1.80
Corbel 2.00 0.50 0.30 0.60 0.18
Gutter 1.00 20.00 0.10 1.30 2.60
Flooring
Ground Floor 1.00 0.10 160.00 16.00

44.70
Materials
Cement, portland 402 bags 280.00 112,641.48
Sand, washed 22 cu.m. 380.00 8,492.81
Gravel, washed 45 cu.m. 650.00 29,054.35
Total material Cost 150,188.64
40% Labor Cost 60,075.46
 Total Cost for CONCRETE WORKS 210,264.10

VI. Masonry Works

A. 4" Thk CHB Wall w/ rebars
Particulars Height Length Area
wall below ffl, Ab 0.60 181.35 108.81
wall above ffl, gross area Ag 4.60 71.50 328.90
area of openings, Ao

D1 2.00 1.00 2.10 4.20

D2 2.00 0.90 2.10 3.78
Opening 2.00 7.00 2.50 35.00
W1 6.00 0.80 1.20 5.76
W2 2.00 1.50 0.60 1.80
W3 2.40 1.20 -
50.54

Total Area=Ab+Ag-Ao 387.17 sq.m.

Summary of Materials
4" CHB 4,840 pcs 15.00 72,594.38
Cement, Portland 202 bags 250.00 50,525.69
Sand, washed 17 cu.m. 380.00 6,399.92
10mm Ø x 6m deformed bars 277.47 L 175.00 48,557.57
Tie wire (reflected in the 10.00 kgs 85.00 850.00
Material Cost 178,927.55
40% Labor Cost 71,571.02

Total Cost for 4"THK CHB WALL 250,498.57

B. Plain cement finish
Area to plaster, Ap= 2x(Ag-Ao +Pw)
Ap= 774.34 sq. m.
 Summary of Materials
Cement, portland 150.00 bags 280.00 42,000.00
Sand, fine & washed 13.00 cu.m. 380.00 4,940.00
Material Cost 46,940.00
40% Labor Cost 18,776.00

Total Cost for PLAIN CEMENT FINISH 65,716.00

VII. Roof Framing & Roofing Works 1,723.20 kg

Truss 1, n= 2
Particulars Description length pieces required total length
Exterior Frame Ð 2" x 2" x 5mm 6.00 2 12
vertical/diagonal web memberÐ 1.5" x 1.5" x 5.00 1 5

Truss 2, n= 2
Particulars Description length pieces required total length
Exterior Frame Ð 2" x 2" x 5mm 6.00 2 12
vertical/diagonal web memberÐ 1.5" x 1.5" x 6.00 1 6
Summary of materials
1,498.47 kg
Ð 2" x 2" x 5mm 12 pcs 620.00 7,440.00
Ð 1.5" x 1.5" x 5mm 11 pcs 460.00 5,060.00
10mm Ø x 6m plain round bar cross brace 11 pcs 220.00 2,420.00
10mm Ø x 6m plain round bar sagrod 5 pcs 220.00 1,100.00
1.5mm x 2" x 4" x 6m C - Purlins 38 pcs 795.00 30,210.00
5mm x 2" x 2" x 6m angle bar purlins cleats 2 pcs 620.00 1,240.00
12mm turn buckle 6 pcs 150.00 900.00
16mm Ø x 18" anchor bolt 32 pcs 125.00 4,000.00
6mm Ø x 25mm machine bolts 88 pcs 12.00 1,056.00
1/4"x1/4" Welded Screen Backing 3.13 sqm 100.00 313.00
Welding Rod 50.00 kgs 150.00 7,500.00
Red Lead Primer 5.00 gals 480.00 2,400.00
QDE Paint 5.00 gals 650.00 3,250.00
 Paint Thinner 5.00 gals 275.00 1,375.00
Material Cost 68,264.00
40% Labor Cost 27,305.60

Total Cost for ROOF FRAMING 95,569.60

VIII. Roofing & Accessories

Area = 160.00 sq.m.

Prepainted
Rib Type Long Flashing
Span Galvanized Iron Roofing GA 24 in Grey Prepaint Finish, effective 36.00 ln. m 560.00 20,160.00
width 0.90m 180.00 ln. m 580.00 104,400.00
Blind rivets (100pcs) 50.00 boxes 75.00 3,750.00
Self drilling metal screw 1050.00 pcs 2.00 2,100.00
# 16 G.I. Wire 15.00 kgs 75.00 1,125.00
5mm THK Insulation 180.00 ln. m 65.00 11,700.00
Total material cost 143,235.00
35% Labor Cost 50,132.25

Total Cost for ROOFING & ACC. 193,367.25

TOTAL #########

ARCHITECTURAL WORKS
15.0 CEILING WORKS 156.15 SQM
3.5mm thk Fiber Cement board = 156.15 sq.m. 156.15
Materials:
3.5mm thk Fiber Cement board 59.00 shts 400.00 23,600.00
12mm x 30mm x 5m Carrying Channel 28.00 pcs 150.00 4,200.00
W Clips 150 pcs 10.00 1,500.00
19mm x 50mm x 5m Metal Furring 197 lgth 150.00 29,550.00
Blind Rivets (1000pcs/box) 4 box 200.00 800.00 4,216.05
Flat Head Text Screw pcs 0.75 -
Material Cost: 59,650.00
 Labor Cost: 26,842.50
Minor Tools: 1,342.13
EDC: 87,834.63

17.0 DOORS AND WINDOWS (including hardwares, acc. & fi 25.08 sqm
17.1 DOORS 11.76 sqm
Materials:
D-1 - Swing Door (2.1 sq.m.) 2.00 set 8,085.00 16,170.00 8085
D-1 - Swing Door (1.89 sq.m.) 4.00 set 7,276.50 29,106.00 7276.5
Material Cost: 45,276.00
Labor Cost: 20,374.20
Minor Tools: 1,018.71
EDC: 66,668.91
17.2 WINDOWS 13.32 sqm
Materials:
W-1 - Casement Window (0.96 sq.m.) 6.00 set 3,254.40 19,526.40 3254.4
W-2 - Awning Window (0.90 sq.m.) 2.00 set 3,015.90 6,031.80 3015.9
W-3 - Fixed Window (2.88 sq.m.) 2.00 set 6,825.60 13,651.20 6825.6
Material Cost: 39,209.40
Labor Cost: 17,644.23
Minor Tools: 882.21
EDC: 57,735.84
EDC: 124,404.75

20.0 STAIRS AND RAMP RAILINGS 72.18 m

Materials:
1 1/2" Stainless Steel 13.00 lgth 4,000.00 52,000.00 72.18
Brass Stair Nosing 1" 4ft w/ Finishing 3.00 lgth 1,000.00 3,000.00
Stainless Welding Rod 1.00 kg 200.00 200.00
Material Cost: 55,200.00
Labor Cost: 24,840.00
Minor Tools: 2,484.00
EDC: 82,524.00
 TOTAL ESTIMATED DIRECT COST 294,763.38

ELECTRICAL WORKS

MATERIALS AND COST ESTIMATES

Item No. Description Unit Quantity Unit Cost Total Cost

I. WIRES AND CABLES

1 TF TWISTED PAIR COPPER WIRE 1.25 sq. mm (#16 AWG) m 80 27.00 2,160.00
2 THHN STR. COPPER WIRE 2.0 sq. mm (#14/7 AWG) 150m/box 4 2,500.00 10,000.00
3 THHN STR. COPPER WIRE 3.5 sq. mm (#12/7 AWG) 150m/box 1.5 3,500.00 5,250.00
4 THHN STR. COPPER WIRE 8.0 sq. mm (#8 AWG) m 80 58.00 4,640.00
5 THW STR. COPPER WIRE 30 sq. mm (#2 AWG) m 20 98.00 1,960.00
TOTAL MATERIAL COST 21,850.00
LABOR COST 7,647.50
SUB-TOTAL WIRES AND CABLES 29,497.50
II. PANELBOARDS AND CIRCUIT BREAKERS
1 15AT, 2P, MCCB, BOLT-ON, SCREW TYPE TERMINAL pcs 7 550.00 3,850.00
2 20AT, 2P, MCCB, BOLT-ON, SCREW TYPE TERMINAL pcs 4 550.00 2,200.00
3 30AT, 2P, MCCB, BOLT-ON, SCREW TYPE TERMINAL pcs 4 550.00 2,200.00
4 50AT, 2P, MCCB, BOLT-ON, SCREW TYPE TERMINAL pcs 1 550.00 550.00
5 100AT, 2P, MCCB, TQD pcs 1 7,500.00 7,500.00
2P PANELBOARD, NEMA 3R, 14 BRANCHES, CENTER
6 MAIN, BOLT-ON
pc 1 2,500.00 2,500.00
 ENCLOSURE WEATHERPROOF NEMA 3R FOR BOLT-ON
7 CIRCUIT BREAKER
pcs 3 1,000.00 3,000.00
8 FIRE ALARM CONTROL PANEL 230V/12VDC set 1 10,000.00 10,000.00
TOTAL MATERIAL COST 31,800.00
LABOR COST 11,130.00
SUB-TOTAL PANELBOARDS AND CIRCUIT 42,930.00
III. WIRING MATERIALS BREAKERS
1 PVC JUNCTION BOX W/ITH COVER pcs 57 30.00 1,710.00
2 ELECTRICAL PLASTIC TAPE (BIG) rls 15 60.00 900.00
3 PVC SOLVENT CEMENT (200cc) cans 50 110.00 5,500.00
4 TIE WIRE # 16 kg 10 55.00 550.00
5 PVC UTILITY BOX pcs 37 40.00 1,480.00
SMOKE DETECTOR PHOTOELECTRIC WIRE, 12 VDC W/
6 POWER INDICATOR
pcs 3 450.00 1,350.00
7 FIRE ALARM BELL, 6”, 12 Vdc sets 1 1,200.00 1,200.00
EMERGENCY FIRE ALARM PULL SWITCH WITH POWER
8 AND ALARM INDICATOR
sets 1 550.00 550.00
TOTAL MATERIAL COST 13,240.00
LABOR COST 4,634.00
SUB-TOTAL WIRING MATERIALS 17,874.00
Item No. Description Unit Quantity Unit Cost Total Cost

SWITCHES AND CONVENIENCE

IV.
OUTLETS
1 FLUSH MOUNTED SWITCH 1-GANG sets 1 90.00 90.00
2 FLUSH MOUNTED SWITCH 2-GANG sets 2 100.00 200.00
3 FLUSH MOUNTED SWITCH 3-GANG sets 2 100.00 200.00
4 FLUSH MOUNTED SWITCH 3-WAY 2-GANG sets 2 220.00 440.00
5 FLUSH MOUNTED SWITCH 3-WAY 3-GANG sets 2 220.00 440.00
FLUSH MOUNTED UNIVERSAL CONVENIENCE OUTLET 2
6 GANG W/ GROUND
sets 18 135.00 2,430.00
FLUSH MOUNTED UNIVERSAL CONVENIENCE OUTLET 1
67 GANG W/ GROUND
sets 9 135.00 1,215.00
TOTAL MATERIAL COST 5,015.00
LABOR COST 1,755.25
 SUB-TOTAL SWITCHES AND 6,770.25
V. LIGHTING FIXTURES CONVENIENCE OUTLET
LED T5 BATTEN WITH ALUMINUM REFLECTOR 1800 lm,
1 Daylight, 6500K, 80CRI, 120⁰BA
sets 22 1,800.00 39,600.00
LED CIRCULAR DOWNLIGHT DAYLIGHT, 1800 lm, Daylight,
2 6500K, 80CRI, 120⁰BA, RECESSED TYPE,
sets 12 600.00 7,200.00
LED CIRCULAR DOWNLIGHT DAYLIGHT, 1800 lm, Daylight,
3 6500K, 80CRI, 120⁰BA, SURFACE TYPE,
sets 4 600.00 2,400.00
4 LED FIRE EXIT SIGNAGE RECHARGEABLE sets 4 500.00 2,000.00
5 LED HEAVY DUTY TWIN SIDEHEADED EMERGENCY LAMP sets 5 2,400.00 12,000.00
TOTAL MATERIAL COST 63,200.00
LABOR COST 22,120.00
SUB-TOTAL LIGHTING FIXTURES 85,320.00
VI. CONDUIT AND FITTINGS
1 RIGID ELECTRICAL uPVC CONDUIT 15 mm (1/2”) length 140 72.00 10,080.00
2 RIGID ELECTRICAL uPVC CONDUIT 25 mm (1”) length 4 143.00 572.00
3 ELECTRICAL uPVC ELBOW 15 mm (1/2") pcs 50 9.00 450.00
4 ELECTRICAL uPVC ELBOW 25 mm (1") pcs 2 28.00 56.00
5 PVC CONDUIT ADAPTOR WITH LOCKNUT (1/2") pcs 94 15.00 1,410.00
6 SERVICE ENTRANCE CAP ADAPTOR ( 1") pc 1 55.00 55.00
7 SERVICE ENTRANCE CAP THREADED HD ( 1") pc 1 250.00 250.00
TOTAL MATERIAL COST 12,873.00
LABOR COST 4,505.55
SUB-TOTAL WIRES AND CABLES 17,378.55

TOTAL MATERIAL AND LABOR COST 199,770.30

PLUMBING WORKS
Item NO. DESCRIPTION QTY UNIT UNIT PRICEMATERIAL COST
PLUMBING FIXTURES
3 Slop Sink 2 pcs 5,000.00 20,000.00
5 Urinal 2 pcs 4,000.00 8,000.00
 11 Stainless Faucet 2 pcs 500.00 1,000.00
9 Floor Drain 6 pcs 500.00 3,000.00
TOTAL 32,000.00
LABOR 12,800.00
SUBTOTAL 44,800.00
WATERLINE PIPES AND FITTINGS
12 3/4" Ø PPR Gate Valve 1 pc 435.00 435.00
14 3/4 in Ø PPR Tee 9 pcs 45.00 495.00 973
15 3/4 in Ø PPR 90° elbow 18 pcs 40.00 900.00 643
16 3/4 in Ø PPR Coupling 10 pcs 35.00 500.00
17 1/2 in Ø PPR pipe 3 lgth (6m) 350.00 1,050.00 50
17 3/4 in Ø PPR pipe 2 lgth (6m) 435.00 870.00 50
TOTAL 4,250.00
LABOR 1,700.00
SUBTOTAL 5,950.00
SANITARY and WASTE WATER PIPES AND FITTINGS
18 4" (100mm) Ø cleanout 2 pcs 75.00 150.00
19 6" (150mm) Ø cleanout 2 pcs 75.00 150.00
20 3" (150mm) Ø cleanout 2 pcs 75.00 150.00
21 Stainless Floor Cleanout 4 pcs 300.00 1,200.00
22 150mm-100mm Ø PVC reducing wye 2 pcs 130.00 260.00
23 100mm PVC wye 7 pcs 130.00 910.00
24 150mm Ø PVC wye 2 pcs 130.00 260.00
26 100mm Ø PVC 90° Bend 7 pcs 130.00 910.00
27 150mm Ø PVC 45° Bend 3 pcs 130.00 390.00
28 100mm Ø PVC 45° Bend 7 pcs 130.00 910.00
29 150-100mm Ø PVC 45° Bend 2 pcs 130.00 260.00
30 4" PVC Ptraps for Floor Drains 4 pcs 200.00 800.00
33 3" 90 deg elbow 4 pcs 130.00 520.00
34 2" Brass P trap with cleanout for Lavatories 2 pcs 250.00 500.00
35 100mm-50mm PVC Sanitary wye 2 pcs 130.00 260.00
36 50mm Ø uPVC coupling 10 pcs 59.00 590.00
 37 50mm Ø uPVC pipe x 6m L 2 L 1,000.00 2,000.00
38 100mm Ø uPVC pipe x 6m L 2 L 385.00 770.00
39 150mm Ø uPVC pipe x 6m L 2 L 385.00 770.00
40 75mm Ø uPVC pipe x 6m L 2 L 385.00 770.00
41 2" GI PIPE (6m) 2 L 1,200.00 2,400.00
TOTAL 14,930.00
LABOR 5,972.00
SUBTOTAL 20,902.00
CATCH BASINS 5mm thick x 4' x 8' Ordinary Ply
42 6" thk. CHB (500 PSI) 120 pcs 10.00 1,200.00
43 10mm Ø rebar 120 KG 176.00 21,120.00 3
44 Portland Cement (40kg) 52 bags 268.00 13,936.00 4
45 Sand 1.72 cu.m 280.00 481.60
46 Gravel 0.16 cu.m 730.00 116.80 22.75
47 Tie Wires # 16 260 kg 65.00 16,900.00 9.75
48 5mm thick x 4' x 8' Ordinary Plywood 4 sheet 360.00 1,440.00 0.325
TOTAL 55,194.40
LABOR 22,077.76
SUBTOTAL 77,272.16
DOWNSPOUT
49 100mm Ø x 6m PVC Pipe Series 1000 8 L 385.00 3,080.00 l=96x2
50 100mm Ø PVC Elbow, 45º 8 pcs 130.00 1,040.00
51 100 mm Ø PVC Clean Out/Plug 8 pcs 75.00 600.00
57 Tie Wires # 16 3 kg 65.00 195.00
TOTAL 4,915.00
LABOR 1,966.00
SUBTOTAL 6,881.00

(Estimated) TOTAL AMOUNT: PHP 155,805.16 94.2287

MECHAINCAL WORKS
FIRE HYDRANT
76 2" Gate Valve, brass type 1 pc 2450 2450
77 2" G.I. Pipe, schedule 40 (Standard) 2 lgth (6m) 1950 3900 10.3
78 2" 90 deg G.I. Elbow, schedule 40 (Standard) 3 pcs 215 645
79 2" x1 1/2" 90 deg G.I. Elbow Reducer, schedule 40 (St 1 pc 245 245
79 1 1/2" Dia. Fire Hose Valve 1 pc 6500 6500
79 3/4" Teflon Tape 2 pcs 45 90
79 Red Oxide Metal Primer 1 gal 750 750
79 Paint Thinner 1 gal 400 400
79 #4 Paint Brush 2 pcs 85 170
Fire Hose Cabinet Complete Set (With the following
Items Included: 1 1/2"Dia. Pressure Regulating
Angle Valve, 1 1/2"Dia. x 100 Feet (30m) long,
1 set 26800 26800
Double Jacket Fire Hose wth Adjustable Nozzle,
Cabinet with Lock and Keys, Lock Nipple, and Hose
Rack)
TOTAL 41,950.00
LABOR 16,780.00
SUBTOTAL 58,730.00
Note: *Unit Prices are subject to change without prior notice
178.663
(Estimated) TOTAL AMOUNT: PHP 58,730.00 94.2287
110.2412
65.4685

MOBILIZATION & DEMOBILIZATION

0.55% OF TOTAL DIRECT COST

123695.4815

TOTAL DIRE 2,249,008.75

Prepared by:
Architectural Estimates

Structural Estimates

Plumbing Estimates

Electrical Estimates

Recommending Approval:

Approved:
cu.m.
cu.m. per day
6.00 days 100%

cu.m.

cu.m.

cu.m. per day

6.00 days
cu.m. per day
3.00 days

cu.m. per day

5.00 days
11%

Qty in Bd. Ft.

43.20667
bd.ft.
bd.ft.

bd.ft.

Form Area

86.40
3.60
56.00
40.50
15.75
72.20
274.45 sq.m.
137.23 sq.m.

sqm

24%
 29%

cu.m.
29%

29%
29%
#REF!

26%
 38 PVC Solven 10 can 158.00 1,580.00

mm thick x 4' x 8' Ordinary Plywood

75.288775
126.77738
75.288775

410,092.39
II. EARTH WORKS
A. Excavation
Mark Quantity Depth Width Length Volume
C1F1 19.00 1.60 1.40 1.40 59.58
FTB 1.00 0.15 0.25 40.40 1.52
61.10
Labor & Equipment Cost
Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 20.00 man - days 400.00 8,000.00
8,800.00
Output = 10.00 cu.m. per day
Duration = 6.11 say
Labor & Eqpt. Cost = 52,800.00
Total Cost for EXCAVATION 52,800.00

B. Backfill, Spreading and Compaction

V = 115%(Excavated Materials + Backfill - Embedded Structure)
Embedded Structure Quantity Depth Width Length Volume
Column Footing 1 19.00 0.30 1.40 1.40 11.17
Column Neck 19.00 1.20 0.30 0.30 2.05
13.22

Area
Backfill for Total Floor A 1.00 0.20 182.24 36.45
36.45
V= 96.97 cu.m.

Backfill and Spreading using excavated materials V= 61.10 cu.m.

Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 12.00 man - days 400.00 4,800.00
5,600.00
Output = 12.00 cu.m. per day
Duration = 5.09 say
Labor & Eqpt. Cost = 33,600.00

Backfill, Spreading and Compaction using selected materi V= 35.87 cu.m.

Materials
Earth Fill 98.00 cu.m. 350.00 34,300.00
Spreading Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 12.00 man - days 400.00 4,800.00
5,600.00
Output = 12.00 cu.m. per day
Duration = 2.99 say
 Labor & Eqpt. Cost = 16,800.00
Compaction Utilize: V= 96.97 cu.m.

Plate Compactor 1.00 rent - days 450.00 450.00

Operator 1.00 mandays 400.00 400.00
Fuel 20.00 Liters 60.00 1,200.00
2,050.00
Output = 20.00 cu.m. per day
Duration = 4.85 say
Labor & Eqpt. Cost = 10,250.00
Total Cost for BACKFILL, SPREADING & COMPACTION 94,950.00
 cu.m.

cu.m. per day

6.00 days

cu.m.

cu.m.

cu.m. per day

6.00 days

cu.m. per day

3.00 days
cu.m. per day
5.00 days
 Name of Project: 2-STOREY RESIDENTIAL BUILDING
Location: SAN ISIDRO, GENERAL SANTOS CITY
Owner: ENGR. JUNLEX TUBILID

DETAILED ESTIMATES
Item DESCRIPTION Qty. Unit Unit Cost Total Cost
1.0 GENERAL TECHNICAL REQUIREMENTS (Temporary Structure, Utilities and Services)
1.1 CONSTRUCTION SAFETY AND HEALTH PROGRAM 1.00 lot
A. Materials
Hard hat 30.00 pcs 395.00 11,850.00
Glove 90.00 set 200.00 18,000.00
garments 30.00 pcs 350.00 10,500.00
Signages 2.00 pcs 1,500.00 3,000.00
Facilities (water, sanitary, netc) 1.00 lot 16,000.00 16,000.00
59,350.00

EDC 86,057.50

1.2 BILLBOARDS, PROJECT PHOTOGRAPHS AND PERMITS 1.00 lot

A. Materials
Billboards 1.00 pcs 5,000.00 5,000.00
signboards 1.00 pcs 1,250.00 1,250.00
Photos 4.00 pcs 25.00 100.00
6,350.00
B. Labor Cost (45 % of the Material Cost)
45% % 6,250.00 2,812.50
2,812.50
EDC 9,162.50

1.3 TEMPORARY FACILITIES 1.00 lot

A. Materials
Field Office 1.00 unit 15,000.00 15,000.00
Bunkhouse 1.00 unit 12,000.00 12,000.00
Bodega 1.00 unit 12,000.00 12,000.00
Fence 116.00 meter 78.00 9,048.00
Total Material Cost 48,048.00
B. Labor Cost (30 % of the Material Cost)
30% % 48,048.00 14,414.40
14,414.40
EDC 62,462.40 157,682.40

2.0. SITEWORKS
2.1. CLEARING, GRUBBING AND WASTE DISPOSAL 840.00 sqm
A. Materials 0 0 0 0

B. Labor Cost
Foreman 3.00 man-days 800.00 2,400.00
Laborer 20.00 man-days 400.00 8,000.00
10,400.00
C. Equipment Cost
Crgo truck 16.00 hrs 1,000.00 16,000.00
Chainsaw 24.00 hrs. 800.00 19,200.00
Minor tools 10% 1,040.00
35,200.00
EDC 45,600.00 45,600.00
II. EARTH WORKS
A. Excavation
Mark Quantity Depth Width Length Volume
C1F1 19.00 1.60 1.40 1.40 59.58
FTB 1.00 0.15 0.25 40.40 1.52
61.10 cu.m.
Labor & Equipment Cost
Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 20.00 man - days 400.00 8,000.00
8,800.00
Output = 10.00 cu.m. per day
Duration = 6.11 say 6.00 days
Labor & Eqpt. Cost = 52,800.00
Total Cost for EXCAVATION 52,800.00

B. Backfill, Spreading and Compaction

V = 115%(Excavated Materials + Backfill - Embedded Structure)
Embedded Structure Quantity Depth Width Length Volume
Column Footing 1 19.00 0.30 1.40 1.40 11.17
Column Neck 19.00 1.20 0.30 0.30 2.05
13.22 cu.m.

Area
Backfill for Total Floor A 1.00 0.20 182.24 36.45
36.45 cu.m.
V= 96.97 cu.m.

Backfill and Spreading using excavated materials V= 61.10 cu.m.

Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 12.00 man - days 400.00 4,800.00
5,600.00
Output = 12.00 cu.m. per day
Duration = 5.09 say 6.00 days
Labor & Eqpt. Cost = 33,600.00

Backfill, Spreading and Compaction using selected materia V= 35.87 cu.m.

Materials
Earth Fill 98.00 cu.m. 350.00 34,300.00
Spreading Utilize:
Foreman 1.00 man - days 800.00 800.00
Laborer 12.00 man - days 400.00 4,800.00
5,600.00
Output = 12.00 cu.m. per day
Duration = 2.99 say 3.00 days
Labor & Eqpt. Cost = 16,800.00
Compaction Utilize: V= 96.97 cu.m.
Plate Compactor 1.00 rent - days 450.00 450.00
Operator 1.00 mandays 400.00 400.00
Fuel 20.00 Liters 60.00 1,200.00
2,050.00
Output = 20.00 cu.m. per day
Duration = 4.85 say 5.00 days
Labor & Eqpt. Cost = 10,250.00
Total Cost for BACKFILL, SPREADING & COMPACTION 94,950.00
 Name of Project: 2-STOREY RESIDENTIAL BUILDING
Location: SAN ISIDRO, GENERAL SANTOS CITY
Owner: ENGR. JUNLEX TUBILID

DETAILED ESTIMATES
Item DESCRIPTION Qty. Unit Unit Cost Total Cost
1.0 GENERAL TECHNICAL REQUIREMENTS (Temporary Structure, Utilities and Services)
1.1 CONSTRUCTION SAFETY AND HEALTH PROGRAM 1.00 lot
A. Materials
Hard hat 30.00 pcs 395.00 11,850.00
Glove 90.00 set 200.00 18,000.00
garments 30.00 pcs 350.00 10,500.00
Signages 2.00 pcs 1,500.00 3,000.00
Facilities (water, sanitary, netc) 1.00 lot 16,000.00 16,000.00
59,350.00

EDC 86,057.50

1.2 BILLBOARDS, PROJECT PHOTOGRAPHS AND PERMITS 1.00 lot

A. Materials
Billboards 1.00 pcs 5,000.00 5,000.00
signboards 1.00 pcs 1,250.00 1,250.00
Photos 4.00 pcs 25.00 100.00
6,350.00
B. Labor Cost (45 % of the Material Cost)
45% % 6,250.00 2,812.50
2,812.50
EDC 9,162.50

1.3 TEMPORARY FACILITIES 1.00 lot

A. Materials
Field Office 1.00 unit 15,000.00 15,000.00
Bunkhouse 1.00 unit 12,000.00 12,000.00
Bodega 1.00 unit 12,000.00 12,000.00
Fence 116.00 meter 78.00 9,048.00
Total Material Cost 48,048.00
 B. Labor Cost (30 % of the Material Cost)
30% % 48,048.00 14,414.40
14,414.40
EDC 62,462.40

2.0. SITEWORKS
2.1. CLEARING, GRUBBING AND WASTE DISPOSAL 840.00 sqm
A. Materials 0 0 0 0

B. Labor Cost
Foreman 3.00 man-days 800.00 2,400.00
Laborer 20.00 man-days 400.00 8,000.00
10,400.00
C. Equipment Cost
Crgo truck 16.00 hrs 1,000.00 16,000.00
Chainsaw 24.00 hrs. 800.00 19,200.00
Minor tools 10% 1,040.00
35,200.00
EDC 45,600.00
157,682.40

45,600.00