PROJECT TITLE: PROPOSED 2- STOREY RESIDENCE

LOCATION: JALAUD, BAROTAC NUEVO, ILOILO

OWNER: ALEXANDER DOOMA

DATE OF ESTIMATE: 2/14/2008

DETAILED ESTIMATE

I COLUMN FOOTING
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Gravel 2.00 cu.m. @ 600.00
Sand, screened 1.00 cu.m. @ 400.00
Cement 40kg bag 11.00 bags @ 212.00
Rebars, 16mm 49.28 m@ 48.33
Tie wire, ga 16 1.00 kgs @ 44.00
Materials cost

B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

II COLUMNS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Gravel 1.49 cu.m. @ 600.00 =
Sand, screened 0.74 cu.m. @ 400.00 =
Cement 40kg bag 14.88 bags @ 212.00 =
Rebars, 16mm 99.96 m@ 48.33 =
Rebars, 10mm 126.00 m@ 19.17 =
Tie wire, ga 16 5.00 kgs @ 44.00 =
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL
D. TOTAL DIRECT COST
E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

III WALL FOOTINGS

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Gravel 2.10 cu.m. @ 600.00 =
Sand, screened 1.05 cu.m. @ 400.00 =
Cement 40kg bag 21.00 bags @ 212.00 =
Rebars, 10mm 94.50 m@ 19.17 =
Rebars, 10mm 55.92 m@ 19.17 =
Gravel base course 1.05 cu.m. @ 480.00 =
Tie wire, ga 16 4.00 kgs @ 44.00 =
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

III SLABS ON FILL

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Gravel 5.70 cu.m. @ 600.00 =
Sand, screened 2.85 cu.m. @ 400.00 =
Cement 40kg bag 57.00 bags @ 212.00 =
Rebars, 10mm 250.80 m@ 19.17 =
Base course material 2.85 cu.m. @ 480.00 =
Filing material 11.40 cu.m. @ 480.00 =
Tie wire, ga 16 1.66 kgs @ 44.00 =
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

IV CHB WALLS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
CHB 100X200X400mm 1,170.00 pcs @ 9.00 =
Cement 40kg bag 71.84 bags @ 180.00 =
Sand, screened 4.07 cu.m. @ 300.00 =
Rebars, 10mm 330.00 m@ 19.17 =
Tie wire, ga 16 1.82 kgs @ 44.00 =
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

V CONCRETE ROOF BEAM

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Gravel 1.12 cu.m. @ 600.00 =
Sand, screened 0.56 cu.m. @ 400.00 =
Cement 40kg bag 11.20 bags @ 212.00 =
Rebars, 16mm 49.28 m@ 48.33 =
Gravel base course 0.45 cu.m. @ 480.00 =
Tie wire, ga 16 0.85 kgs @ 44.00 =
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
Bagger mixer - 45.00
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST
 VI DOORS AND WINDOWS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Panel doors 2 units 5,000.00 =
Glass on wood windows 23.28 sq.m. 5,000.00 =
Glass on aluminum door 1 unit 15,000.00 =
Flash door 5 sets 3,500.00 =
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

VII FINISHING AND TILEWORKS

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Portland cement 300 bags 184.00 =
Sand, screened 16 cu.m. 300.00 =
Ceramic floor tiles 400x400mm 952 pcs 10.00 =
Tile grout / white cement filler 187 kgs 10.00 =
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

VIII CEILING
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Marine plywood 1/4 1200x2400mm 75 pcs 290.00
S4S lumber-lauaan 1167 bd.ft. 48.00
10mm dia rebar 81.48 m 21.00
Assorted hardware 1 set 5,000.00
Materials cost
B. LABOR
 Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

IX 2ND FLOOR SLAB AND BEAMS

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Gravel 1.31 cu.m. @ 450.00 =
Sand, screened 0.66 cu.m. @ 400.00 =
Cement 40kg bag 13.13 bags @ 205.00 =
Rebars, 10mm 38.50 m@ 32.50 =
Base course material 1.05 cu.m. @ 480.00 =
Filing material 4.20 cu.m. @ 480.00 =
Tie wire, ga 16 0.21 kgs @ 44.00 =
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

X STAIRS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Gravel 1.52 cu.m. @ 450.00
Sand, screened 0.76 cu.m. @ 300.00
Cement 40kg bag 15.16 bags @ 184.00
Rebars, 12mm 24.11 m@ 30.00
Rebars, 10mm 63.38 m@ 21.00
Tie wire, ga 16 1.63 kgs @ 44.00
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
 SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

XI ROOF AND ROOF FRAMING

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
1/4X2 angle bars 356.00 m 860.00
1/4x1 1/2 angle bars 204.00 m 635.00
2X4 C-purlins 502.33 m 0.00
Welding rods 50.00 kgs 70.00
Long span roofing 274.00 sq.m. 400.00
Ridge roll 50.00 m 200.00
Valley roll 12.00 m 200.00
Gutter and facia w/ frame 62.00 m 1,200.00
Misc hardware 1.00 unit 15,000.00
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

XII PAINTING AND VARNISHING

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
PAINTING WORKS 403.20 sq. m. 90.00
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST
 XIII PLUMBING
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
Bagger mixer 1.00 - 45.00
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

XIV ELECTRICAL 639.00

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
20-branches panel board 1.00 set 16,000.00 =
200A ZP TQD main ZP bolt on
6-20A ZP CB bolt on
10-30A ZP CB bolt on
Service meter 1.00 set 550.00 =
#3.5mm THW 14.00 boxes 4,000.00 =
#5.5mm THW 6.00 boxes 3,000.00 =
25W incandescent bulb 25.00 sets 100.00 =
Duplex convenience outlet 22.00 sets 140.00 =
Aircon outlet 2.00 sets 250.00 =
Telephone outlet 6.00 sets 200.00 =
Special purpose outlet 1.00 sets 250.00 =
1 gang switch 9.00 sets 90.00 =
2 gang switch 8.00 sets 138.00 =
3 gang switch 2.00 sets 186.00 =
Junction box PVC pcs 20.00 =
Utility box PVC 47.00 pcs 18.00 =
#20mm dia PVC pipe sched 40 600.00 pcs 55.00 =
Electrical tape 100.00 pcs 30.00 =
GI tie wite #16 15.00 kgs 60.00 =
Lump sum 1.00 unit 100,000.00
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL
D. TOTAL DIRECT COST
E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

XIV ELECTRICAL 639.00

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Lump sum 1.00 unit 100,000.00
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

XV CLEANING AND DEMOBILIZATION

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST
Materials cost
B. LABOR
Cost:
% of materials:
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR
SUB-TOTAL

D. TOTAL DIRECT COST

E. INDIRECT COST (MARK-UP) 0.00%
F. VAT 0.00%
G. TOTAL ESTIMATED COST

SUMMARY:
A. MATERIALS COST (MC)
B. LABOR COST (LC)
C. EQUIPMENTS
D. TOTAL DIRECT COST (DC) A+B+C
E. INDIRECT COST (MARK-UP) 0.00000% x D
F. VAT 0%
G. TOTAL ESTIMATED COST
TOTAL ESTIMATED PROJECT COST PHP 1,521,792

Area 264.00
Unit Cost PHP 5,764.36

PREPARED BY:
CIVIL ENGINEER
PRC #
PTR #
DATE:
PLACE:
TIN #
 PRICE
1,200.00
400.00
2,332.00
2,381.87
44.00
PHP 6,357.87

PHP 1,907.36
30.00%

AMOUNT
-

8,265.23
-
-
PHP 8,265.23

PRICE
892.50
297.50
3,153.50
4,831.40
2,415.00
220.00
PHP 11,809.90

PHP 3,542.97
30.00%

AMOUNT
-
 5,957.97
-
-
PHP 5,957.97

PRICE
1,260.00
420.00
4,452.00
1,811.25
1,071.80
504.00
176.00
PHP 9,695.05

PHP 2,908.52
30.00%

AMOUNT
-

3,980.32
-
-
PHP 3,980.32

PRICE
3,420.00 43.80
1,140.00
12,084.00
4,807.00
1,368.00
5,472.00
72.87
28,363.87

PHP 21.86
30.00%

AMOUNT
-

94.74
-
 -
PHP 94.74

94.60

PRICE
10,530.00
12,930.91
1,221.48
6,325.00
79.91
PHP 31,087.30

PHP 9,326.19
30.00%

AMOUNT
-

40,413.49
-
-
PHP 40,413.49

PRICE
672.00
224.00
2,374.40
2,381.87
215.04
37.19
PHP 5,904.50

PHP 1,771.35
30.00%

AMOUNT
-
-

7,675.85
-
-
PHP 7,675.85
 PRICE
10,000.00
116,400.00
15,000.00
17,500.00
PHP 158,900.00

PHP 47,670.00
30.00%

AMOUNT

206,570.00
-
-
PHP 206,570.00

PRICE
55,200.00 866.24
4,800.00 12.99
9,520.00
1,870.00
PHP 71,390.00

PHP 21,417.00
30.00%

AMOUNT
-

92,807.00
-
-
PHP 92,807.00

PRICE
21,750.00
56,016.00
1,711.08
5,000.00
PHP 84,477.08
PHP 12,671.56
15.00%

AMOUNT
-

97,148.64
-
-
PHP 97,148.64

PRICE
590.63
262.50
2,690.63
1,251.25
504.00
2,016.00
9.32
PHP 7,324.32

PHP 2,197.30
30.00%

AMOUNT
-

9,521.62
-
-
PHP 9,521.62

PRICE
682.19
227.40
2,789.41
723.35
1,330.99
71.75
PHP 5,825.09

PHP 2,330.04
40.00%

AMOUNT
 -

8,155.13
-
-
PHP 8,155.13

PRICE
306,160.00 135.00
129,540.00 221.00
- 124.00
3,500.00 80.00
109,600.00
10,000.00 432.00
2,400.00 235.20
74,400.00
15,000.00
PHP 650,600.00

PHP 130,120.00
20.00%

AMOUNT
-

780,720.00
-
-
PHP 780,720.00

187.20
216.00
PRICE 403.20
36,288.00
PHP 36,288.00

PHP 47,174.40
130.00%

AMOUNT
-

83,462.40
-
-
PHP 83,462.40
 PRICE
PHP 20,000.00

PHP 6,000.00
30.00%

AMOUNT
-
-

26,000.00
-
-
PHP 26,000.00

sq.m.

PRICE
16,000.00

550.00
56,000.00
18,000.00
2,500.00
3,080.00
500.00
1,200.00
250.00
810.00
1,104.00
372.00
-
846.00
33,000.00
3,000.00
900.00
125,000.00
PHP 125,000.00

PHP 25,000.00
20.00%

AMOUNT
-
 150,000.00
-
-
PHP 150,000.00

sq.m.

PRICE
500,000.00
PHP 500,000.00

PHP 100,000.00
20.00%

AMOUNT
-

600,000.00
-
-
PHP 600,000.00

PRICE

PHP 5,000.00

AMOUNT
-

5,000.00
-
-
PHP 5,000.00

PHP 1,205,642.03
PHP 316,150.03
PHP -
1,521,792.06
-
-
PHP 1,521,792.06
 1,521,792.06

sq. m.
per sq.m.
FDB Estimates Pro.V1 Show Estimating Tools Clear Copy&Insert Update Materials Log-in Save Exit
BACK DESCRIPTION UNIT UNIT PRICE

100X200X400 CHB pcs 13.00

150X200X400 CHB pcs
200X200X400 CHB pcs

Gravel, graded cu.m. 850.00

Sand, screened cu.m. 650.00
Portland cement bags 250.00

6mm dia rebar m

9mm dia rebar m
10mm dia rebar m 24.67
12mm dia rebar m 36.83
16mm dia rebar m 64.50
20mm dia rebar m
25mm dia rebar m
28mm dia rebar m
32mm dia rebar m
36mm dia rebar m

Rough lumber, lauaan bd.ft. 35.00

S4S lumber-lauaan bd.ft. 48.00
Coco lumber bd.ft. 18.00

CWN, assorted kg 70.00

Tie wire, ga 16 kg 70.00

Base course, item200 cu.m. 600.00

Filling materials cu.m. 150.00

Concrete mix, 3000psi cu.m. 3,260.00

1/4x1x1 angle bars length

1/4x1 1/2x1 1/2 angle bars length 635.00
3/16x1 1/2x1 1/2 angle bars length
1/4x2x2 angle bars length 860.00
3/16x2x2 angle bars length
1/4x2 1/2x2 1/2 angle bars length
Welding Rod kg 90.00

150mm sked 40 GI pipe 6m length

40mm sked 40 GI pipe 6m length
50mm sked 20 BI pipe 6m length

C-purlins 2x6x1mm length

C-purlins 2x6x1.2mm length
C-purlins 2x6x1.5mm length

C-purlins 2x4x1mm length

C-purlins 2x4x1.2mm length
C-purlins 2x4x1.5mm length

Marine plywood 1/4 pcs

Marine plywood 1/2 pcs
Marine plywood 3/4 pcs
Ordinary lywood 1/4 pcs
Ordinary lywood 1/2 pcs

Gypsum board pcs 200.00

Hardiflex board pcs 350.00
Hardilite pcs 290.00
Fiber board pcs 500.00

Ceiling furing channel w/ acc. sq.m. 500.00

Double action door hinges, heavy duty

Door hinges, 4x4
Foot bolt, heavy duty
Overhead bolt w/ chain
Door knob set, heavy duty

Clear glass, 6mm sq ft

Smoke glass, 4.5mm sq ft

Door jamb, kiln dried set

Quarter roud moulding, 3/4x10

Termite control /soil poisoning sq.m.

Ceramic tiles 200x200 pcs

ceramic tiles 200x300 pcs
Corner beads length
Tile grout kgs
Tile Adhessive kgs
Steel casement window sq.ft
Aluminum door/window sq.ft.

WATER SUPPLY
SDR 11 HDPE Pipe, 1/2" lengths
SDR 11 HDPE Pipe, 3/4" lengths
SDR 11 HDPE Pipe, 1" lengths
SDR 11 HDPE Fittings, 1/2" pcs
SDR 11 HDPE Fittings, 3/4" pcs
SDR 11 HDPE Fittings, 1" pcs

SEWAGE PIPES
PVC Pipe with hub, series 1000, 2" lengths
PVC Pipe with hub, series 1000, 3" lengths
PVC Pipe with hub, series 1000, 4" lengths
PVC wye, 2" pcs
PVC wye, 3" pcs
PVC wye, 4" pcs
PVC tee, 2" pcs
PVC tee, 3" pcs
PVC tee, 4" pcs
PVC elbow, 2" pcs
PVC elbow, 3" pcs
PVC elbow, 4" pcs
PVC p-trap, 2" pcs
PVC p-trap, 3" pcs
PVC p-trap, 4" pcs
PVC clean-out, 2" pcs
PVC clean-out, 3" pcs
PVC clean-out, 4" pcs
PROJECT TITLE:
LOCATION:
OWNER:

DATE OF ESTIMATE:

DETAILED ESTIMATE

I COLUMNS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Gravel 1.08 cu.m. @ 850.00 = 918.00
Sand, screened 0.54 cu.m. @ 650.00 = 351.00
Cement 40kg bag 10.80 bags @ 250.00 = 2,700.00
Rebars, 16mm 50.40 m@ 64.50 = 3,250.80
Rebars, 10mm 100.00 m@ 70.00 = 7,000.00
Tie wire, ga 16 4.00 kgs @ PHP 14,219.80
B. LABOR
Cost: PHP 5,687.92
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 19,907.72

E. INDIRECT COST (MARK-UP) 5.00% 995.39
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 20,903.11

II CHB WALLS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
CHB 100X200X400mm 429.00 pcs @ 13.00 = 5,577.00
Cement 40kg bag 17.56 bags @ 250.00 = 4,390.12
Sand, screened 1.49 cu.m. @ 650.00 = 970.40
Rebars, 10mm 115.50 m@ 24.67 = 2,849.00
Tie wire, ga 16 0.67 kgs @ 70.00 = 46.61
water 2,000.00 2,000.00
15,833.13

B. LABOR
Cost: PHP 6,333.25
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 22,166.39

E. INDIRECT COST (MARK-UP) 5.00% 1,108.32
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 23,274.71

III TILESWORK AND PLASTERING

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Ceramic floor tiles 600x600mm 88 pcs 157.00 = 13,816.00
Tile adhessive 9 bags 550.00 = 4,950.00
cement 30 bags 250.00 = 7,500.00
sand 5.00 cu.m 650.00 = 3,250.00
29,516.00

B. LABOR
Cost: PHP 11,806.40
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 41,322.40

E. INDIRECT COST (MARK-UP) 5.00% 2,066.12
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 43,388.52

V CONCRETE ROOF BEAM

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Gravel 2.20 cu.m. @ 850.00 = 1,870.00
Sand, screened 1.10 cu.m. @ 650.00 = 715.00
Cement 40kg bag 22.00 bags @ 250.00 = 5,500.00
Rebars, 12mm 173.25 m@ 78.75 = 13,643.44
Rebars, 10mm 140.00 len 155.00 = 21,700.00
Tie wire, ga 16 8.00 kgs @ 70.00 = 560.00
Materials cost PHP 43,988.44
B. LABOR
Cost: PHP 17,595.38
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
-
SUB-TOTAL -

D. TOTAL DIRECT COST 61,583.81

E. INDIRECT COST (MARK-UP) 5.00% 3,079.19
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 64,663.00

VI WINDOWS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
FIXED GLASS 2 units 8,000.00 = 16,000.00
600MMX600MM WINDOW 1 UNITS 2,500.00 = 2,500.00

Materials cost PHP 18,500.00

B. LABOR
Cost: PHP 7,400.00
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL

D. TOTAL DIRECT COST 25,900.00

E. INDIRECT COST (MARK-UP) 5.00% 1,295.00
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 27,195.00

VII ROOF SLAB

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Gravel 3.75 cu.m. @ 850.00 = 3,187.50
Sand, screened 1.88 cu.m. @ 650.00 = 1,218.75
Cement 40kg bag 37.50 bags @ 250.00 = 9,375.00
Rebars, 12mm 226.88 m@ 36.83 = 8,356.56
Rebars, 10mm 132.00 m@ 24.67 = 3,256.00
Tie wire, ga 16 0.07 kgs @ 70.00 = 4.81
Concreto Bond 3.00 gal 670.00 = 2,010.00
27,408.62
B. LABOR
Cost: PHP 10,963.45
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 38,372.07

E. INDIRECT COST (MARK-UP) 5.00% 1,918.60
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 40,290.67

VII FALSEWORK AND FORMS

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Bamboo Pole 50.00 len 120.00 = 6,000.00
2x2x10 good lumber 300.00 bd.ft 38.00 = 11,400.00
1/2" ord.plywood 15.00 pcs 570.00 = 8,550.00
cwn 10.00 kls 70.00 = 700.00
26,650.00
B. LABOR
Cost: PHP 10,660.00
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 37,310.00

E. INDIRECT COST (MARK-UP) 5.00% 1,865.50
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 39,175.50

VII ELECTRICALWORKS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
ELECTRICALWORKS 1.00 LOT 8,000.00 = 8,000.00

8,000.00
B. LABOR
Cost: PHP 3,200.00
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 11,200.00

E. INDIRECT COST (MARK-UP) 5.00% 560.00
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 11,760.00

VII PAINTINGS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
skimcoat 4.00 bags 650.00 = 2,600.00
flat latex paint 4.00 gal 670.00 = 2,680.00
latex gloss 4.00 gal 670.00 = 2,680.00
7,960.00

B. LABOR
Cost: PHP 3,184.00
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 11,144.00

E. INDIRECT COST (MARK-UP) 5.00% 557.20
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 11,701.20
SUMMARY:
A. MATERIALS COST (MC) PHP 192,075.99
B. LABOR COST (LC) PHP 76,830.40
C. EQUIPMENTS PHP -
D. TOTAL DIRECT COST (DC) A+B+C 268,906.39
E. INDIRECT COST (MARK-UP 5.00000% x D 13,445.32
F. VAT 0% -
G. TOTAL ESTIMATED COST PHP 282,351.71

TOTAL ESTIMATED PROJECT COST PHP 282,351.71

PREPARED BY:
CIVIL ENGINEER
PRC #
PTR #
DATE:
PLACE:
TIN #
Gravel 0.27 4.00
Sand, screened 0.14 4.00
Cement 40kg bag 2.70 4.00
Rebars, 16mm 12.60 4.00
Rebars, 16mm - 4.00
Rebars, 10mm 25.00 4.00
Tie wire, ga 16 1.00 4.00
 Ceramic floor tiles 600x600mm
88
Tile grout / white cement filler
17.1
Tile adhessive 171

5 m
Gravel 0.50 2.00 1.00 cu.m. @ 850.00
Sand, screened 0.25 2.00 0.50 cu.m. @ 650.00
Cement 40kg bag 5.00 2.00 10.00 bags @ 250.00
Rebars, 12mm 39.38 2.00 78.75 m@ 36.83
Rebars, 10mm 33.00 2.00 66.00 m@ 24.67
Tie wire, ga 16 2.00 2.00 4.00 kgs @ 70.00

6 m

Gravel 0.60 2 1.20 cu.m. @ 850.00

Sand, screened 0.30 2 0.60 cu.m. @ 650.00
Cement 40kg bag 6.00 2 12.00 bags @ 250.00
Rebars, 12mm 47.25 2 94.50 m@ 36.83
Rebars, 10mm 37.00 2 74.00 m@ 24.67
Tie wire, ga 16 2.00 2 4.00 kgs @ 70.00

Gravel 2.20
Sand, screened 1.10
Cement 40kg bag 22.00
Rebars, 12mm 173.25
Rebars, 10mm 140.00
Tie wire, ga 16 8.00
 1.08 cu.m. @ 850.00 = 229.50
0.54 cu.m. @ 650.00 = 87.75
10.80 bags @ 250.00 = 675.00
50.40 m@ 64.50 = 812.70
- m@ 64.50 -
100.00 m@ 24.67 = 616.67
4.00 kgs @ 70.00 = 70.00
2,491.62
pcs
kgs
kgs

= 425.00
= 162.50
= 1,250.00
= 1,450.31
= 814.00
= 140.00
4,241.81

= 510.00
= 195.00
= 1,500.00
= 1,740.38
= 912.67
= 140.00
4,998.04
PROJECT TITLE: PROPOSED COMMERCIAL BUILDING
LOCATION: RAILWAY STREET POB. ILAYA, PASSI CITY
OWNER: LINA PAMPLONA

DATE OF ESTIMATE:

DETAILED ESTIMATE

I COLUMNS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Gravel 1.08 cu.m. @ 850.00 = 918.00
Sand, screened 0.54 cu.m. @ 650.00 = 351.00
Cement 40kg bag 10.80 bags @ 250.00 = 2,700.00
Rebars, 16mm 50.40 m@ 64.50 = 3,250.80
Rebars, 10mm 100.00 m@ 70.00 = 7,000.00
Tie wire, ga 16 4.00 kgs @ PHP 14,219.80
B. LABOR
Cost: PHP 5,687.92
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 19,907.72

E. INDIRECT COST (MARK-UP) 5.00% 995.39
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 20,903.11

II CHB WALLS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
CHB 100X200X400mm 429.00 pcs @ 13.00 = 5,577.00
Cement 40kg bag 17.56 bags @ 250.00 = 4,390.12
Sand, screened 1.49 cu.m. @ 650.00 = 970.40
Rebars, 10mm 115.50 m@ 24.67 = 2,849.00
Tie wire, ga 16 0.67 kgs @ 70.00 = 46.61
water 2,000.00 2,000.00
15,833.13

B. LABOR
Cost: PHP 6,333.25
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 22,166.39

E. INDIRECT COST (MARK-UP) 5.00% 1,108.32
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 23,274.71

III TILESWORK AND PLASTERING

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Ceramic floor tiles 600x600mm 88 pcs 157.00 = 13,816.00
Tile adhessive 9 bags 550.00 = 4,950.00
cement 30 bags 250.00 = 7,500.00
sand 5.00 cu.m 650.00 = 3,250.00
29,516.00

B. LABOR
Cost: PHP 11,806.40
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 41,322.40

E. INDIRECT COST (MARK-UP) 5.00% 2,066.12
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 43,388.52

V CONCRETE ROOF BEAM

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Gravel 2.20 cu.m. @ 850.00 = 1,870.00
Sand, screened 1.10 cu.m. @ 650.00 = 715.00
Cement 40kg bag 22.00 bags @ 250.00 = 5,500.00
Rebars, 12mm 173.25 m@ 78.75 = 13,643.44
Rebars, 10mm 140.00 len 155.00 = 21,700.00
Tie wire, ga 16 8.00 kgs @ 70.00 = 560.00
Materials cost PHP 43,988.44
B. LABOR
Cost: PHP 17,595.38
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
-
SUB-TOTAL -

D. TOTAL DIRECT COST 61,583.81

E. INDIRECT COST (MARK-UP) 5.00% 3,079.19
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 64,663.00

VI DOORS & WINDOWS

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Roll up Door 2 units 30,000.00 = 60,000.00
600mmx600mm awning 1 UNITS 2,500.00 = 2,500.00
Flush door 1 units 3,500.00 = 3,500.00
Materials cost PHP 66,000.00
B. LABOR
Cost: PHP 26,400.00
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL

D. TOTAL DIRECT COST 92,400.00

E. INDIRECT COST (MARK-UP) 5.00% 4,620.00
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 97,020.00

VII ROOFING
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
1/4"x2 Angle Bar 80.00 pcs 475.00 = 38,000.00
2"x3" c-purlins 20.00 pcs 375.00 = 7,500.00
G.I Long Span Roofing 5m 12.00 sheet 750.00 = 9,000.00
Teck Screw 200.00 pcs 1.50 = 300.00
54,800.00
B. LABOR
Cost: PHP 21,920.00
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
welding machine 1 80 75.00 6,000.00
SUB-TOTAL 76,720.00

D. TOTAL DIRECT COST 76,720.00

E. INDIRECT COST (MARK-UP) 5.00% 3,836.00
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 80,556.00

VII FALSEWORK AND FORMS

A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
Bamboo Pole 50.00 len 120.00 = 6,000.00
2x2x10 good lumber 300.00 bd.ft 38.00 = 11,400.00
1/2" ord.plywood 15.00 pcs 570.00 = 8,550.00
cwn 10.00 kls 70.00 = 700.00
26,650.00

B. LABOR
Cost: PHP 10,660.00
 % of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 37,310.00

E. INDIRECT COST (MARK-UP) 5.00% 1,865.50
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 39,175.50

VII ELECTRICALWORKS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
ELECTRICALWORKS 1.00 LOT 50,000.00 = 50,000.00

50,000.00
B. LABOR
Cost: PHP 20,000.00
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 70,000.00

E. INDIRECT COST (MARK-UP) 5.00% 3,500.00
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 73,500.00

VII PAINTINGS
A. MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT COST PRICE
skimcoat 10.00 bags 650.00 = 6,500.00
flat latex paint 10.00 gal 670.00 = 6,700.00
latex gloss 15.00 gal 670.00 = 10,050.00
23,250.00

B. LABOR
Cost: PHP 9,300.00
% of materials: 40.00%
C. EQUIPMENTS
ITEM# DESCRIPTION QTY HOURS RATE PER HOUR AMOUNT
SUB-TOTAL -

D. TOTAL DIRECT COST 32,550.00

E. INDIRECT COST (MARK-UP) 5.00% 1,627.50
F. VAT 0.00% -
G. TOTAL ESTIMATED COST PHP 34,177.50
SUMMARY:
A. MATERIALS COST (MC) PHP 324,257.37
B. LABOR COST (LC) PHP 129,702.95
C. EQUIPMENTS PHP -
D. TOTAL DIRECT COST (DC) A+B+C 453,960.32
E. INDIRECT COST (MARK-UP 5.00000% xD 22,698.02
F. VAT 0% -
G. TOTAL ESTIMATED COST PHP 476,658.34

TOTAL ESTIMATED PROJECT COST PHP 476,658.34

PREPARED BY:
CIVIL ENGINEER
PRC #
PTR #
DATE:
PLACE:
TIN #
Gravel 0.27 4.00
Sand, screened 0.14 4.00
Cement 40kg bag 2.70 4.00
Rebars, 16mm 12.60 4.00
Rebars, 16mm - 4.00
Rebars, 10mm 25.00 4.00
Tie wire, ga 16 1.00 4.00
 Ceramic floor tiles 600x600mm
88
Tile grout / white cement filler
17.1
Tile adhessive 171

5 m
Gravel 0.50 2.00 1.00 cu.m. @ 850.00
Sand, screened 0.25 2.00 0.50 cu.m. @ 650.00
Cement 40kg bag 5.00 2.00 10.00 bags @ 250.00
Rebars, 12mm 39.38 2.00 78.75 m@ 36.83
Rebars, 10mm 33.00 2.00 66.00 m@ 24.67
Tie wire, ga 16 2.00 2.00 4.00 kgs @ 70.00

6 m

Gravel 0.60 2 1.20 cu.m. @ 850.00

Sand, screened 0.30 2 0.60 cu.m. @ 650.00
Cement 40kg bag 6.00 2 12.00 bags @ 250.00
Rebars, 12mm 47.25 2 94.50 m@ 36.83
Rebars, 10mm 37.00 2 74.00 m@ 24.67
Tie wire, ga 16 2.00 2 4.00 kgs @ 70.00

Gravel 2.20
Sand, screened 1.10
Cement 40kg bag 22.00
Rebars, 12mm 173.25
Rebars, 10mm 140.00
Tie wire, ga 16 8.00
 1.08 cu.m. @ 850.00 = 229.50
0.54 cu.m. @ 650.00 = 87.75
10.80 bags @ 250.00 = 675.00
50.40 m@ 64.50 = 812.70
- m@ 64.50 -
100.00 m@ 24.67 = 616.67
4.00 kgs @ 70.00 = 70.00
2,491.62
pcs
kgs
kgs

= 425.00
= 162.50
= 1,250.00
= 1,450.31
= 814.00
= 140.00
4,241.81

= 510.00
= 195.00
= 1,500.00
= 1,740.38
= 912.67
= 140.00
4,998.04