PROJECT :

LOCATION :
OWNER :

DETAILED ESTIMATE
Materials
Description Qty Unit Unit Cost Amount Labor Cost Amount
1. General Requirements
a. Permit & Other Government Fees 1 lot owner
b. Planning Package:
(plots, blueprints, & allied Prof. Fees) 1 lot 15,000
c. Mobilization/Demobilization 1 lot 5,000
Total: 20,000 20,000
2. Earth Works/Site Works
a. Excavation 42.66 m³ 250 10,665
b. Back Filling 38.39 m³ 250 9,598
c. Filling materials 28.46 m³ 350 9,961 3,486
d. Soil Poisoning 1.00 lot 3,000 3,000
e. Layout and Staking 1.00 lot 1,000 1,000 500
Total: 13,961 24,249 38,210
3. Concrete Works
a. Column:
a.1. Cement 60 bags 210 12,600
a.2. Sand 4 m³ 350 1,400
a.3. Gravel 7 m³ 450 3,150
b. Footing
b.1. Cement 48 bags 210 10,080
b.2. Sand 4 m³ 350 1,400
b.3. Gravel 4 m³ 450 1,800
c. Tie Beam/WF
c.1. Cement 32 bags 210 6,720
c.2. Sand 2 m³ 350 700
c.3. Gravel 4 m³ 450 1,800
d. Roof beam:
e.1. Cement 33 bags 210 6,930
e.2. Sand 2 m³ 350 700
e.3. Gravel 4 m³ 450 1,800
e. Beams 1,2,&3:
e.1. Cement 26 bags 210 5,460
e.2. Sand 3 m³ 350 1,050
e.3. Gravel 4 m³ 450 1,800
f. Slab on fill/slab 2nd flr.
f.1. Cement 64 bags 210 13,440
f.2. Sand 4 m³ 350 1,400
f.3. Gravel 7 m³ 450 3,150
Total: 75,380 26,383 101,763
PROJECT :
LOCATION :
OWNER :

4. Rebars
a. Column:
a.1. 16mm Ø RSB 162 pcs 280 45,360
a.2. 9mm Ø RSB 118 pcs 98 11,564
b. Footing
b.1. 16mm Ø RSB 35 pcs 326 11,410
c. Tie Beam:
c.1. 12mm Ø RSB 84 pcs 183 15,372
c.2. 9mm Ø RSB 80 pcs 98 7,840
d. Roof beam:
d.1. 12mm Ø RSB 36 pcs 183 6,588
d.2. 9mm Ø RSB 71 pcs 98 6,958
e. Beams 1,2,&3:
d.1. 12mm Ø RSB 56 pcs 183 10,248
d.2. 10mm Ø RSB 54 pcs 127 6,858
f. Slab 2nd floor
e.1. 12mm Ø RSB 46 pcs 183 8,418
f.2. 10mm Ø RSB 92 pcs 127 11,684
g. #16 Tie wire 4 rolls 1,300 5,200
h. Wall footing
g.1. 10mm Ø RSB 67 pcs 127 8,509
i. Slab on fil
h.1. 9mm Ø RSB 302 pcs 98 29,596
Total: 185,605 64,962 250,567
5. Masonry Works
I. 5" CHB:
a. Wall Footing 648 pcs 9.50 6,156
b. Exterior Wall 1,880 pcs 9.50 17,860
II. 4" CHB:
a. Interior Wall 677 pcs 8.50 5,755
b. Parapet/Extension Walls 373 pcs 8.50 3,171
III. Cement 227 bags 210 47,670
IV. Sand 14 m³ 700 9,800
V. 10mm Ø RSB 244 pcs 127 30,988
VI. G.I. Tie wire #16 2 rolls 1,300 2,600
Total: 123,999 43,400 167,399
6. Plastering Works
a. Cement 211 bags 200 42,200
b. Sand S1 12 m³ 700 8,400
Total: 50,600 35,420 86,020
7. Form Works
a. 1/2 thk m.plywood 40 pcs 650 26,000
b. 2"x3"x10" Coco Lumber 200 pcs 100 20,000
c. Assorted CWN 150 kgs 55 8,250
d. Scaffoldings 0 free 10,000
Total: 64,250 22,488 86,738
PROJECT :
LOCATION :
OWNER :

8. Doors
a. D-1 Panel door (0.90x2.10m) 1 sets 4,000 4,000 1,500
a.1. Door jamb .90 x 2.10 1 sets 1,500 1,500
a.2. Butt hinges/mechanism 1 lot 300 300
a.3. Door knob 1 sets 800 800
a.4. Dead Bolt 1 sets 880 880
b. D-2 Panel door (0.80x2.10m) 4 sets 3,800 15,200 6,000
b.1. Door jamb .90 x 2.10 4 sets 1,500 6,000
b.2. Butt hinges/mechanism 4 lot 300 1,200
b.3. Door knob 4 sets 800 3,200
b.4. Dead Bolt 3 sets 880 2,640
c. D-3 pvc door (0.60x2.10m) 2 sets 1,500 3,000 2,000
c.1. Door jamb 0 sets 0 0
c.2. Butt hinges 0 lot 0 0
c.3. Door knob 2 sets 600 1,200
Total: 39,920 9,500 49,420
9. Windows
a. W-1 (Awning Window)
see window schedule 4.00 sets 12,800 by contract
b. W-2 (Awning Window)
see window schedule 1.00 set 4,512.0 by contract
c. W-3 (Awning Window)
see window schedule 1.00 set 4,100 by contract
d. W-4 (Sliding Window)
see window schedule 3.00 sets 16,500 by contract
e. W-5 (Awning Window)
see window schedule 3.00 sets 5,100 by contract
f. W-6 (Sliding Window)
see window schedule 1.00 set 3,125 by contract
g. W-7 Grill Type Window) 1.00 set 3,000
h. W-8 (Fixed Window)
see window schedule 2.00 sets 5,140 by contract
Total: 54,277 54,277
10. Truss Works
a. 2"x2"x1/4 Angle Bars 12 pcs 628 7,536
b. 1 1/2"x1 1/2"x3/16" Angle Bars 45 pcs 460 20,700
c. 2"x4"x1.00 C-Purlins-Fascia Board 16 530 8,480
d. Welding Rod 1 box 1,900 1,900
e. Cutting Disk 3 pcs 500 1,500
f. Baby Roller 1 pcs 45 45
g. Paint Brush 1 pcs 35 35
h. Epoxy Primer 3 gals 650 1,950
i. Thinner 2 gals 190 380
j. 2"x3"x1.00 C-Purlins 28 pcs 380 10,640
53,166 18,608 71,774
PROJECT :
LOCATION :
OWNER :

11. Tinsminthry
a. Rib Type Panel 85 lm 220 18,700
b. Gutter 10 pcs 450 4,500
c. Wall Capping 12 pcs 620 7,440
c. Wall Flashing 9 pcs 450 4,050
g. Sealant 1 tube 150 150
h. Spandrel (.80 lm) 196 pcs 40 7,840
i. End Mouldings 10 pcs 110 1,100
k. Insulation 2 rolls 1,500 3,000
l. Hardware accessories 1 lot 4,000 4,000
m. Fascia Capping 10 pcs 450 4,500
Total: 55,280 13,820 69,100
12. Electrical Works
2.0mm2 THHN 3 boxes 2,498 7,494
3.5mm2 THHN 2 boxes 3,663 7,326
14.0mm2 THHN 30 meters 120 3,600
1/2 Ø Flexible Hose 5 rolls 500 2,500
Electrical Tape 10 pcs 30 300
Utility Box 32 pcs 18 576
Junction Box 50 pcs 18 900
Pinlight:
4" Pinlight + 7watts LED bu 24 pcs 600 14,400
Center light- 20 watts LED bulb 5 pcs 1,500 7,500
Fluorescent Light- 18 watts LED 3 pcs 500 1,500
Switch:
1 gang 4 pcs 90 360 1,000
2 gang 6 pc 120 720 1,500
3 gang 2 pcs 140 280 500
3-way 2 pcs 250 500 500
Convenience outlet 2 gang 18 pcs 120 2,160 4,500
CaTV Outlet 2 pc 150 300 500
ACU Outlet 2 pcs 180 360 500
Panel Board Housing: 10 Branche 1 set 1,500 1,500 250
Circuit breaker:
70 AT (Plug-in) 1 pc 800 800 250
30 AT (Plug-in) 8 pcs 450 3,600 2,000
15 AT (Plug-in) 2 pcs 450 900 500
Assorted PVC 1 lot 3,000 3,000 250
Total: 60,576 13,000 73,576
13. Plumbing Works
a. Fixtures:
a.1. bathroom package 2 sets 8,000 16,000 10,000
a.4. Shower and Accessories
Shower Head 2 sets 800 1,600
Shower Valve 2 sets 800 1,600
Telephone Shower 2 sets 800 1,600
Biddet 2 sets 450 900
PROJECT :
LOCATION :
OWNER :

Angle Valve 2 sets 300 600

Shower Enclosure 0 sets 10,000 0
a.5. Kitchen sink and Accessories 2 set 5,000 10,000 2,000
b. Septic Tank 1 set 10,000 10,000 3,500
c. Cold Water Line 1 lot 15,000 15,000
d. Drain, Waste, & Vent. 1 lot 20,000 20,000
Total: 77,300 15,500 92,800
14. Painting Works
Exterior Wall:
Liquid tile penetrating sealer 7 gals 490 3,430
Concrete putty(2 Coats) 18 gals 270 4,860
oncrete primer & sealer white(2 Coats) 14 gals 480 6,720
Semi-gloss latex(2 Coats) 12 gals 565 6,780
Acrytex 2 gals 439 878

Interior Wall:
Liquid tile penetrating sealer 11 gals 490 5,390
Concrete putty(2 Coats) 32 gals 270 8,640
oncrete primer & sealer white(2 Coats) 33 gals 480 15,840
Semi-gloss latex(2 Coats) 20 gals 565 11,300
Ceiling:
Preparation;
A&B Marine epoxy 1 gal 1,650 1,650
Epoxy Primer gray 6 gals 650 3,900
Lacquer thinner 5 gals 190 950
Body filler & Hardener Paste 5 gal 535 2,675
Flat Latex (2 Coats) 10 gals 565 5,650
Stikwell 2 gals 450 900
Patching Compound 50 bags 60 3,000
Finishing;
Versatex 8 gals 565 4,520
Flat wall enamel (2 Coats) 4 gals 650 2,600
Doors: all set Body filler
Epoxy primer white 1 gal 700 700
Body filler & Hardener Paste 4 gal 535 2,140
Epoxy enamel white 2 gal 950 1,900

Tubular bar:
Epoxy primer white 1 gal 700 700
Lacquer thinner 1 gal 190 190
Bonfire thinner 1 gal 190 190
Epoxy enamel 1 gal 950 950
Accessories:
Assorted sand paper 200 pcs 9 1,800
Masking tape 40 pcs 30 1,200
Baby roller 8 pcs 50 400
PROJECT :
LOCATION :
OWNER :

Roller no.7 8 pcs 70 560

Paint brush 7 pcs 35 245
Miscellaneous 1 lot 2,500 2,500
Total: 103,158 82,526 185,684
15. Tile Works
a.1. 60x60cm granite tiles 174 pcs 115 20,010
a.2. 40x40cm granite tiles 35 pcs 90 3,150
a.3. 30x30cm floor tiles 72 pcs 40 2,880
a.4. 30x30cm wall tiles 323 pcs 40 12,920
a.5. 30x30cm outdoor floor tiles 29 pcs 70 2,030
b. Granite tiles counter 20.00 pcs 300 6,000
c. Cement topping 61 bags 210 12,810
d. Sand 4 m³ 350 1,400
e. Adhesive 40 bags 450 18,000
f. Grout 10 bags 70 700
g. Cutting Disk 3 pcs 800 2,400
Total: 82,300 24,690 106,990
16. Ceiling Works
a. Ground Floor:
a.1. Ficem Board 45 pcs 315 14,175
a.2. Metal Furring 120 pcs 85 10,200
a.3. C-Channel 60 pcs 90 5,400
a.4. Wall Angle 84 pcs 40 3,360
a.5. W Clip 1400 pcs 4 5,600
a.6. Hanger (C-Chanel) 35 pcs 90 3,150
a.7. Hardware Accessories 1 lot 5000 7,000
Total: 48,885 17,110 65,995
17. Steel Works
a.W-4 Tubular Bars 1.5 x 6m
2"x3" 3 pcs 680 2,040
2"x2" 4 pcs 580 2,320
1"x2" 5 pcs 450 2,250
1"x1" 3 pc 380 1,140
Plain Round Bar 5 pcs 500 2,500
Total: 10,250 4,613 14,863
18. Cabinets
Kitchen Cabinet
3/4 Thk Plywood 8 pcs 980 7,840
2 x 3 x 8 Kiln Dry Wood 6 pcs 160 960
1/2 x 2 x 8 Kiln Dry Wood 40 pcs 60 2,400
Concealed Hindges 32 pcs 120 3,840
Handle 21 pcs 80 1,680
Drawer Guide 6 pcs 220 1,320
painting works 1 lot 8,000 8,000
Master Bedroom Cabinet
3/4 Thk Plywood 9 pcs 980 8,820
1/2 x 2 x 8 Kiln Dry Wood 45 pcs 60 2,700
PROJECT :
LOCATION :
OWNER :

Concealed Hindges 48 pcs 120 5,760

Handle 20 pcs 80 1,600
Drawer Guide 8 pcs 220 1,760
Hanger Rod 1 lot 800 800
painting 1 lot 10,000 10,000
Total: 57,480 22,992 80,472
PROJECT :
LOCATION :
OWNER :

DETAILED ESTIMATE
Materials
Description Qty Unit Unit Cost Amount Labor Cost Amount
1. General Requirements 20,000 17,000 20,000
2. Earth Works/Site Works 13,961 24,249 38,210
3. Concrete Works 75,380 26,383 101,763
4. Rebars 185,605 64,962 250,567
5. Masonry Works 123,999 43,400 167,399
6. Plastering Works 50,600 35,420 86,020
7. Form Works 64,250 22,488 86,738
8. Doors 39,920 9,500 49,420
9. Windows 54,277 0 54,277
10. Truss Works 53,166 18,608 71,774
11. Tinsminthry 55,280 13,820 69,100
12. Electrical Works 60,576 13,000 73,576
13. Plumbing Works 77,300 15,500 92,800
14. Painting Works 103,158 82,526 185,684
15. Tile Works 82,300 24,690 106,990
16. Ceiling Works 48,885 17,110 65,995
17. Steel Works 10,250 4,613 14,863
18. Cabinets 57,480 22,992 80,472
Total: 1,176,387 456,260 1,615,647

Architectural Design Fee: 0%

Supervision/Profit/Mark-Up/Contingencies: 6% 96,939
1,615,647
Grand Total Cost: 1,712,585

PREPARED BY:

ARCHITECT OWNER

PRC NO.:
Validity:
PTR NO.:
Issued on:
Issued at:
PROJECT :
LOCATION :
OWNER :

m³ pcs
7.11 57 60
7.11 3 6
7.11 6 9

7.344 59 62
7.344 3 6
7.344 6 9

3.66 29 32
3.66 2 5
3.66 3 6

3.44 28 31
3.44 2 5
3.44 3 6

16 128 131
16 7 10
16 14 17
PROJECT :
LOCATION :
OWNER :

iron works
56.76 Epoxy primer white 23 2.4678261
Lacquer thinner 28 2.0271429
Bonfire thinner 28 2.0271429

Epoxy enamel Chocolate Brow 25 2.2704

PROJECT :
LOCATION :
OWNER :
PROJECT :
LOCATION :
OWNER :

AREA AREA/GAL GAL

258.68 penetrating seal 23 11
interior putty/gal 16 16 32.335
concrete primer 23 11 33.74087
semi gloss latex 25 10 20.6944

150.40 penetrating seal 23 7

exterior putty/gal 16 9 18.8
concrete primer 23 7 19.617391
semi gloss latex 25 6 12.032
25.38 Acrytex 16 2

112.81
tubular
5.70
Epoxy primer white
Lacquer thinner 23 0.2
Bonfire thinner 28 0.8
Epoxy enamel Chocolate Brown 25 0.2
iron works
184.25 Epoxy primer white 23 8.01087
Lacquer thinner 28 6.58036
Bonfire thinner 28 6.58036
Epoxy enamel Chocolate Brow 25 7.37
ceiling prep.
122 m2 liter/m2
A&B Marine epoxy
Epoxy Primer gray 23 5.30
Lacquer thinner 28 4.36
Body filler & Hardener Paste 28 4.36
Flat Latex (2 Coats) 28 4.36
Stikwell
Patching Compound
30.94
Versatex 5 6.19
Flat wall enamel (2 Coats) 28 1.11

doors
22.26
Epoxy primer white 23 0.97
Lacquer thinner 28 0.80
Bonfire thinner 28 0.80
PROJECT :
LOCATION :
OWNER :

total floor area 115.56 sqm

amount/sqm 14,819.88 per sqm

90.64