You are on page 1of 49

I.

SITEWORKS
A. EXCAVATION
for walls
Perimeter =
Depth =
widt =
VOLUME=

50.00 m
1.50 m
0.30 m
22.50 m3

for footing
footing 1
length =
width =
depth =
number=
VOLUME=

1.5 m
1m
2.4 m
3
10.80 m3

footing 3
length =
width =
depth =
number=
VOLUME=

1m
1m
2.4 m
10
24.00 m3

total Volume =

46.08 m3

B. BACKFILLING
volume =
C. EARTHFILL MATERIALS
area =
thickness =
volume =

footing 2
length =
width =
depth =
number=
VOLUME=

1.2 m
0.8 m
2.4 m
20
46.08 m3

36.86 m3

229.00 m2
0.25 m
57.25 m3

II. CONCRETE WORKS


A. FOR FOOTING
for footing 1
1. concrete
length =
width =
depth =
number =
class A
cement =
sand =
gravel =

1.50 m
1.00 m
0.40 m
4.00

for footing 2
1. concrete
length =
width =
depth =
number =

1.20
0.80
0.40
2.00

cement =
sand =
gravel =

6.91
0.38
0.77

class A
21.60 bags
1.20 m3
2.40 m3

2. rebars
spacing =
16mm =
using 30 cm tie wire=

0.18 m
22.32 pcs SAY 22
0.63 kg.

for footing 3
1. concrete
length =
width =
depth =
number =

1.00 m
1.00 m
0.40 m
24.00

cement =
sand =
gravel =

86.40 bags
4.80 m3
9.60 m3

class A

2. rebars
spacing =
16 mm =
using 30 cm tie wire=

0.18
7.21
0.25

for footing 4
1. concrete
length =
width =
depth =
number =
class A

2. rebars
spacing =
16 mm =
using 30 cm tie wire=

0.18 m
88.99 pcs SAY 89
3.02 kg.

cement =
sand =
gravel =

0.00
0.00
0.00

2. rebars
spacing =
16 mm =
using 30 cm tie wire=

0.18
0.10
0.00

TOTAL
cement =
sand =
gravel =
16 mm =
using 30 cm tie wire=

114.91 bags
6.38 m3
12.77 m3
118.52 pcs( 6m long)
3.90 kg.

B. FOR COLUMNS
for column 1(3rd level)
1. concrete
length =
0.30 m
width =
0.15 m
depth =
3.90 m
# of RSB =
6.00
number =
32.00
class A
cement =
50.54 bags
sand =
2.81 m3
gravel =
5.62 m3
2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=

0.15 m
124.80 pcs SAY 125
41.60 pcs SAY 42
62.40 pcs SAY 62
28.26 kg.

for column 3 (3rd level)

for column 2 (3rd level)


1. concrete
length =
0.20
width =
0.20
depth =
3.90
# of RSB =
6.00
number =
2.00
class A
cement =
sand =
gravel =

2.81
0.16
0.31

2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=

0.15
7.80
2.60
3.47
1.77

1. concrete
length =
width =
depth =
# of RSB =
number =

m
m

class A
cement =
sand =
gravel =
2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=
for column 1(2nd level)
1. concrete
length =
width =
depth =
# of RSB =
number =

0.00 bags
0.00 m3
0.00 m3

0.15 m
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 kg.
for column 2 (2nd level)
1. concrete
length =
width =
depth =
# of RSB =
number =

m
m
m

class A

class A
cement =
sand =
gravel =

2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=
for column 3 (2nd level)
1. concrete
length =
width =
depth =
# of RSB =
number =

0.00 bags
0.00 m3
0.00 m3

0.15 m
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 kg.

m
m

class A
cement =
sand =
gravel =

0.00 bags
0.00 m3
0.00 m3

cement =
sand =
gravel =

0.00
0.00
0.00

2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=

0.15
0.00
0.00
0.00
0.00

2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=
for column 1(1st level)
1. concrete
length =
width =
depth =
# of RSB =
number =

0.15 m
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 kg.
for column 2 (1st level)
1. concrete
length =
width =
depth =
# of RSB =
number =

m
m
m

class A

class A
cement =
sand =
gravel =

2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=
for column 3 (1st level)
1. concrete
length =
width =
depth =
# of RSB =
number =

0.00 bags
0.00 m3
0.00 m3

0.15 m
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 kg.

m
m

class A
cement =
sand =
gravel =
2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=

TOTAL for Column

0.00 bags
0.00 m3
0.00 m3

0.15 m
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 pcs SAY 0
0.00 kg.

cement =
sand =
gravel =

0.00
0.00
0.00

2. rebars
spacing =
16mm =
12mm =
10mm =
using 30 cm tie wire=

0.15
0.00
0.00
0.00
0.00

cement =
sand =
gravel =
16 mm =
12 mm =
10mm =
using 25 cm tie wire=

53.35 bags
2.96 m3
5.93 m3
132.60 pcs( 6m long)
44.20
65.87 pcs( 6m long)
30.02 kg.

C. FOR BEAMS
beam 1 (3rd level)
1. concrete
length =
width =
depth =
number =

120.90 m
0.15 m
0.40 m
1.00

class A
cement =
sand =
gravel =
2. rebars
main RSB=
spacing =
16 mm =
10 mm =
10 mm =
using 30 cm tie wire=

65.29 bags
3.63 m3
7.25 m3

8.00
0.15 m
161.20 pcs( 6m long)
40.30 pcs( 6m long)
147.77 pcs( 6m long)
54.75 kg.

TOTAL
cement =
sand =
gravel =
16 mm =
10 mm =
using 30 cm tie wire=

D. FOR FLOORING
F1
1. concrete
length =
width =
depth =
number =

65.29 bags
3.63 m3
7.25 m3
161.20 pcs( 6m long)
188.07 pcs( 6m long)
54.75 kg.

10.00 m
14.00 m
0.15 m
1.00

class B
cement =
sand =

157.50 bags
10.50 m3

gravel

2. rebars
spacing =
12 mm =
using 25 cm tie wire=

21.00 m3

0.80 m
58.33 pcs( 6m long)
1.03 kg.

TOTAL
cement =
sand =
gravel =
12 mm =
10 mm =
using 30 cm tie wire=

157.50 bags
10.50 m3
21.00 m3
58.33
58.33 pcs( 6m long)
1.03 kg.

E. FOR STAIRS
1. concrete
length =
width =
depth =
number =
landing
length =
width =
depth =

2.35 m
0.25 m
0.20 m
1.00
1.23
1.00
0.20

class A
cement =
sand =
gravel =
2. rebars
spacing =
16 mm =
12 mm =
using 30 cm tie wire=

10.44 bags
0.58 m3
1.16 m3

0.15 m
89.76 pcs( 6m long)
1.34 pcs( 6m long)
30.10 kg.

TOTAL
cement =
sand =
gravel =
16 mm =
12 mm =
using 30 cm tie wire=

10.44 bags
0.58 m3
1.16 m3
89.76 pcs( 6m long)
1.34 pcs( 6m long)
30.10 pcs( 6m long)

F. FOR PLUMBING WORKS


septic tank 1
1. concrete

septic tank 2
1. concrete

length =
width =
depth =
thickness =
S.area =
class B (using 10X20X40 CHB)
cement =
sand =
2. rebars
spacing =
12 mm =
10 mm =
using 30 cm tie wire=

3.00 m
1.50 m
2.00 m
0.13 m
18.00 m2
13.67 bags
1.07 m3

length =
width =
depth =
thickness =
S.area =
class B (using 10X20X40 CHB)
cement =
sand =

0.00
0.00

0.15 m
10.00 pcs( 6m long)
10.00 pcs( 6m long)
3.40 kg.

2. rebars
spacing =
12 mm =
10 mm =
using 30 cm tie wire=

0.15
0.00
0.00
0.00

TOTAL
cement =
sand =
12 mm =
10 mm =
using 30 cm tie wire=

13.67 bags
1.07 m3
10.00 pcs( 6m long)
10.00 pcs( 6m long)
3.40 pcs( 6m long)

III. FORMWORKS
A. FOR COLUMN
COLUMN 1(2nd-3rd level)
using flywood forms
total lateral width =
1.10 m
length or height of the form=
5.00 m
number of form =
33.00 pcs.
total area of forms =
181.50 m2
order :
63 pcs. (1/4" X 4' X 8' plywood)
1870 bd. Ft. (2" X 2") wood frame

TOTAL
32 pcs. (1/4" X 4' X 8' plywood)
935 bd. Ft. (2" X 2") wood frame
B. FOR BEAM

BEAM 2
using flywood forms
total lateral width =
1.10 m
length or height of the form=
150.50 m
number of form =
1.00 pcs.
total area of forms =
165.55 m2
order :
57 pcs. (1/4" X 4' X 8' plywood)
1441 bd. Ft. (2" X 2" wood frame)
TOTAL
57 pcs. (1/4" X 4' X 8' plywood)
1441 bd. Ft. (2" X 2") wood frame
FOR SLAB
length =
width =
area =

16.7 m
10 m
167 m2
58 pcs. (1/4" X 4' X 8' marine plywood)
1520 bd.ft.(2" X 3") support

C. FOR STAGING AND SCAFFOLDING


SCAFFOLDING FOR COLUMN 1
total length of column=
vertical support =
horizontal support =
diagonal braces =

0.00 m
0.00 bd.ft.(2" X 3")
0.00 bd.ft.(2" X 2")
0.00 bd.ft.(2" X 2")

TOTAL
0.00 bd.ft.(2" X 3")
0.00 bd.ft.(2" X 2")
IV. MASONRY WORKS
A. FOR EXTERIOR WALLS

length =
height =
area
=
using 20X20X40 CHB;

no. of CHB

48.00 m
3.50 m
168.00 m2

=
2100.00 pcs.
for footing
cement =
22.50
sand =
1.50
gravel =
3.00
for mortar
cement =
88.20 bags
sand =
7.36 m3
for plastering(using 1" thich plaster)
cement =
151.20 bags
sand =
8.40 m3
12 mm =
8.00 pcs.
10 mm =
81.67 pcs.
tie wire =
1.65 kgs.

B. FOR INTERIOR WALLS


length =
height =
area
=
using 20X20X40 CHB;

no. of CHB

40.00 m
4.00 m
160.00 m2

=
2000.00 pcs.
for footing
cement =
18.75
sand =
1.25
gravel =
2.50
for mortar
cement =
84.00 bags
sand =
7.01 m3
for plastering(using 1" thich plaster)
cement =
144.00 bags
sand =
8.00 m3
12 mm =
6.67 pcs.
10 mm =
77.78 pcs.
tie wire =
1.57 kgs.

B. FOR PLUMBING/SEPTIC TANK

length =
height =
area
=

8.50 m
3.00 m
25.50 m2

using 20X20X40 CHB;

no. of CHB

=
318.75 pcs.
for mortar
cement =
13.39 bags
sand =
1.12 m3
for plastering(using 1" thich plaster)
cement =
23.32 bags
sand =
1.30 m3
10 mm =
12.40 pcs.
tie wire =
0.25 kgs.

V. CARPENTRY WORKS
1/4 " plywood
ceiling area =
no. of plywood =

350.00 m2
121.53 pcs.

using 2" x 2" ceiling joist at 40 X 40 cm spacing


qty. of wood =

2232.65 bd. Ft.

V. TILEWORKS
unglazed floor tiles
using 20x20 cm tiles
length =
width =
number =
area
=
no. of floor tiles
=

2.4 m
2.5 m
2
6.00 m2
300.00 pcs.

glazed wall tiles


using 20x20 cm tiles
length =
width =
number =
area
=
no. of tiles
=

2m
1.5 m
2
10.50 m2
262.50 pcs.

cement mortar
total area =
cement mortar =
white cement filler =
VI. DOORS & WINDOWS

16.50 m2
1.49 bags
8.66 bags

5.33

5.98

1.5

12.8

D1
height =
width =
number=

2.10 m
1.00 m
1.00

D2
height =
width =
number=

2.10 m
0.80 m
2.00

D3
height =
width =
number=

2.10 m
0.70 m
2.00

D4
height =
width =
number=

2.10 m
1.60 m
2.00

W1a'
height =
width =
number=

0.40 m
1.20 m
2.00

0.40 m
1.00 m
2.00

W4
height =
width =
number=

1.00 m
0.60 m
2.00

1.20 m
1.80 m
2.00

W2
height =
width =
number=

1.20 m
1.20 m
2.00

1.00 m
1.20 m
2.00

W6(bay)
height =
width =
number=

1.00 m
1.80 m
2.00

W1a & W1b


height =
width =
number=
W3
height =
width =
number=
W1
height =
width =
number=
W5
height =
width =
number=
VII. METAL WORKS

1.60 m
1.80 m
2.00
0.06 lm

metal stair railing


length 1
length 2
length 3
length 4
total =
VIII. ROOFING WORKS

2.00 m
3.00 m
3.00 m
3.00 m
11.00 lm

ROOF FRAMING
1-1/2 X 3/16" angle bar
commercial size
DESIGNATION TRUSS 1
LENGTH
top bar
7.00
bottom bar
6.80
web member 1
1.20
web member 2
1.00

6.00 m
QTY. NO. OF PCS.
6.00
14.00
6.00
13.60
6.00
2.40
6.00
2.00

web member 3
web member 4
web member 5
web member 6
web member 7
web member 8
web member 9
web member 10

0.80
0.60
0.50
0.30
0.10
1.40
1.10
1.00

6.00
6.00
6.00
6.00
6.00
12.00
12.00
12.00

1.60
1.20
1.00
0.60
0.20
5.60
4.40
4.00

SUMMARY
TOTAL 1-1/2 X 3/16" angle bar
50 x 100 x C - purlins, Standard
commercial size
length
width
spacing
7
8
2
7

51 pcs.

6m
quantity
0.8
11.67
0.8
2.92

Def bar, 10mm sag rod


commercial size
length
no. span
7

Pre-fabricated Ridge roll


effective length =
length =

8m

2.5 m
quantity =

Pre-fabricated Flushing
effective length =
length =

18 m

2.5 m
quantity =

6m
quantity

Rib type long span roof


effective area =

0.5 m

roof 1
rise =
length =
width =
area =
quantity =

2 run =
14 m
8m
112 m2
224 pcs.

7m

roof 2
rise =
length =
width =
area =
quantity =

1 run =
1.5 m
7m
10.5 m2
21 pcs.

1.5 m

3.2 pcs.
2.81 pcs. G.I. sheets

7.2 pcs.
1.25 pcs. G.I. sheets

total
=
G.I. Rivets =
G.I. washers =
plain G.I. Strap =
lead washer =
tekscrew =

245 pcs.
5390.00 pcs.
924.00 pcs.
1.20 pc.
6.16 kgs.
3430 pcs.

IX. PAINTING WORKS


A. Interior painting
effective area coated
perimeter
height
190
B. exterior painting
effective area coated
perimeter
height
68

area
9

area
9

C. Ceiling Painting at Second Floor


effective area coated
length
width
area
20
7

30 sq.m./gallon
qty.
1710
57.00 gallon acrylic gloss latex paint
57.00 gallon acrylic latex primer
30 sq.m./gallon
qty.
612
20.4 gallon acrylic gloss latex paint
20.4 gallon acrylic latex primer
30 sq.m./gallon
qty.
322
9.2 gallon wood primer
10.73 gallon quick drying enamel

ELECTRICAL WORKS
PANEL "A" 220 V IPH 2W 60Hz
CRT. NO.
1
2
3
4
5
6
7
8
9
10

NO.OF
CURRENT WATTS
OUTLETS
LIGHTING OUTLET
13
220
1300
LIGHTING OUTLET
7
220
700
LIGHTING OUTLET
14
220
1400
CONVENIENCE OUTLET
9
220
900
CONVENIENCE OUTLETwaterproof
9
220
900
CONVENIENCE OUTLETwaterproof
1
220
1380
CONVENIENCE OUTLETwaterproof
1
220
1380
CONVENIENCE OUTLETwaterproof
1
220
1380
CONVENIENCE OUTLETwaterproof
1
220
1380
SPARE
TOTALS
10720.00
DESCRIPTION

PANEL "B" 220 V IPH 2W 60Hz(PANEL C,D,E,F,G)


1
LIGHTING OUTLET
4
2
CONVENIENCE OUTLET
6
3
SPARE
4
SPARE
TOTALS

220
220
-

total current load =


20440 watts
first 10000 watts at 100% demand factor (df) =

400
600
1000.00

AMPERE PROTECTION
5.91
3.18
6.36
4.09
4.09
6.27
6.27
6.27
6.27
48.73

15 AT
15 AT
15 AT
15 AT
20 AT
15 AT
15 AT
15 AT
15 AT
15 AT

1.82
2.73
4.55

15 AT
15 AT
15 AT
15 AT

10000 watts

10440 watts
air conditioning unit at 100% demand factor =

total =
total connected load plus 25% of the largest motor 220v
I=
size of main feeder

69.55 amperes

4176 watts
900 watts
15076 watts

m
m
m

bags
m3
m3

CLASS
AA
A
B
C

CONCRETE PROPORTION
MIXTURE CEMENT SAND
1:1 1/2:3
12
1:2.0:4.0
9
1:2 1/2:5
7.5
1:3.0:6.0
6

GRAVEL
0.5
0.5
0.5
0.5

1
1
1
1

m
pcs SAY 7
kg.

m
m
m

bags
m3
m3

m
pcs SAY 0
kg.

m
m
m

bags
m3
m3

m
pcs SAY 8
pcs SAY 3
pcs SAY 3
kg.

CLASS
AA
A
B
C

CONCRETE PROPORTION
MIXTURE CEMENT SAND
1:1 1/2:3
12
1:2.0:4.0
9
1:2 1/2:5
7.5
1:3.0:6.0
6

GRAVEL
0.5
0.5
0.5
0.5

1
1
1
1

m
m
m

CLASS
AA
A
B

CONCRETE PROPORTION
MIXTURE CEMENT SAND
GRAVEL
1:1 1/2:3
12
0.5
1
1:2.0:4.0
9
0.5
1
1:2 1/2:5
7.5
0.5
1

1:3.0:6.0

CLASS
AA
A
B

CONCRETE PROPORTION
MIXTURE CEMENT SAND
GRAVEL
1:1 1/2:3
12
0.5
1
1:2.0:4.0
9
0.5
1
1:2 1/2:5
7.5
0.5
1

1:3.0:6.0

0.5

bags
m3
m3

m
pcs SAY 0
pcs SAY 0
pcs SAY 0
kg.

0.5

m
m
m

CLASS
AA
A
B

CONCRETE PROPORTION
MIXTURE CEMENT SAND
GRAVEL
1:1 1/2:3
12
0.5
1
1:2.0:4.0
9
0.5
1
1:2 1/2:5
7.5
0.5
1

1:3.0:6.0

CLASS
AA
A
B

CONCRETE PROPORTION
MIXTURE CEMENT SAND
GRAVEL
1:1 1/2:3
12
0.5
1
1:2.0:4.0
9
0.5
1
1:2 1/2:5
7.5
0.5
1

1:3.0:6.0

0.5

bags
m3
m3

m
pcs SAY 0
pcs SAY 0
pcs SAY 0
kg.

0.5

QUANTITY OF SAND AND CEMENT FOR CHB

m
m
m
m
m2
bags
m3

m
pcs( 6m long)
pcs( 6m long)
kg.

SIZE OF
CHB
NUMBER PER SQ.M B
10X20X40
12.5
15X20X40
12.5
20X20X40
12.5

BAGS CEMENT
C
0.53
0.35
1.01
0.76
1.5
1.13

STAGING
lumber
size
2" X 2"
2" X 3"
2" X 4"

column Bd.Ft. per Meter Ht.


vert.
4.67
7.00
9.33

hor.
21.00
31.67
42.22

brace
11.67
17.50
23.33

Beam Bd. Ft./ M ht.


vert.
4.00
6.00
8.00

hor.
4.67
7.00
9.33

0.04

320.12

SIZES OF WIRES AND


CONDUIT
2pcs. 2.0mm2
15mm
2
2pcs. 2.0mm
15mm
2pcs. 2.0mm2
15mm
2
2pcs. 2.0mm
15mm
2pcs. 3.5mm2
15mm
2
2pcs. 3.5mm
15mm
2pcs. 3.5mm2
15mm
2
2pcs. 2.0mm
15mm
2pcs. 2.0mm2
15mm
-

2pcs. 2.0mm2
2pcs. 3.5mm1
-

15mm
15mm
=

BAGS CEMENT
D

SAND
0.33
0.63
0.94

0.04
0.08
0.13

flooring
bd.ft/m ht
6.10
9.10
12.10

PROJECT: THREE (3)-BEDROOM RESIDENTIAL BUILDING W/ ATTIC


LOCATION: Bucot, Aliaga, Nueva Ecija
SUBJECT: SUMMARY OF COST ESTIMATE

No.

I
II
III
IV
V
VI
VII
VIII
IX
X
XI
XII
XIII
XIV

AMOUNT
9,175.00
132,945.22
69,018.45
20,620.25
92,801.00
18,490.00
139,560.00
19,010.00
348,521.50
32,025.00
30,780.00
65,152.00
45,500.00
6,450.00

DESCRIPTION

SITEWORKS
CONCRETE WORKS
FORMWORKS
CARPENTRY WORKS
MASONRY WORKS
TILEWORKS
DOORS AND WINDOWS
HARDWARES
ROOFING WORKS
PLUMBING WORKS
PAINTING WORKS
ELECTRICAL WORKS
METAL WORKS
PEST CONTROL

TOTAL MATERIAL COST


LABOR COST (35% OF MAT'L COST)
GRAND TOTAL

Php
Php
Php

1,030,048.42
360,516.95
1,390,565.37

PROJECT: THREE (3)-BEDROOM RESIDENTIAL BUILDING W/ ATTIC


LOCATION: Bucot, Aliaga, Nueva Ecija
SUBJECT: Cost Estimate
Item No.
I

Item Description
SITEWORKS
Excavation
Backfilling
Eartfill Material

Qty.

Unit

40.00
24.00
25.00

m3
m3
m3

Unit Cost
(Material)

367.00

Amount
9,175.00

###
Sub Total "1"
II

CONCRETE WORKS
for footings
concrete
Portland cement
sand
gravel
rebars
16mm
# 16 Tie Wire
for columns
concrete
Portland cement
sand
gravel
rebars
16mm
12mm
10mm
# 16 Tie Wire
for beams
concrete
Portland cement
sand
gravel
rebars
16mm
10mm
# 16 Tie Wire
for slabs
concrete
Portland cement
sand
gravel
10mm
# 16 Tie Wire
for stairs
concrete
Portland cement
sand
gravel
16mm

9,175.00

###
###
###
###
87.00
4.81
9.62

bags
cu m
cu m

199.00
500.00
776.00

17,313.00
2,405.00
7,465.12

51.00
6.04

pcs.
kilos

248.00
58.00

12,648.00
350.32

###

###
###
45.00
2.65
4.13

bags
cu m
cu m

199.00
500.00
776.00

8,955.00
1,325.00
3,204.88

93.00

pcs
pcs
pcs
kilos

248.00
140.00
95.00
58.00

23,064.00
5,415.00
912.34

###

57.00
15.73

###
###
21.00
1.23
1.87

bags
cu m
cu m

199.00
500.00
776.00

4,179.00
615.00
1,451.12

41.00
25.00
5.00

pcs.
pcs.
kilos

248.00
95.00
58.00

10,168.00
2,375.00
290.00

###
###
52.00
4.95
5.76
60.00
1.79

bags
cu m
cu m
pcs.
kilos

199.00
500.00
776.00
95.00
58.00

10,348.00
2,475.00
4,469.76
5,700.00
103.82

###
###
-

bags
cu m
cu m
pcs.

199.00
500.00
776.00
248.00

PROJECT: THREE (3)-BEDROOM RESIDENTIAL BUILDING W/ ATTIC


LOCATION: Bucot, Aliaga, Nueva Ecija
SUBJECT: Cost Estimate
Item No.

Item Description
12mm
# 16 Tie Wire
for plumbing works
concrete
Portland cement
sand
12mm
10mm
# 16 Tie Wire
others
Pozzolanic Fly Ash (Maximizer)

Qty.

Unit

pcs.
kilos

Unit Cost
(Material)
140.00
58.00

18.00
0.98
37.00
2.17

bags
cu m
pcs.
pcs.
kilos

199.00
500.00
140.00
95.00
58.00

bags

3,582.00
490.00
3,515.00
125.86

132,945.22

###
###

FORMWORKS
for column

1/4" X 4' X 8' plywood


2" X 2" wood frame

###
###

Sub Total "2"


III

Amount

35.00
1,038.45

pcs.
bft

255.00
15.00

8,925.00
15,576.75

13.00
325.78

pcs.
bft

255.00
15.00

3,315.00
4,886.70

pcs.
bft

281.00
15.00

bft
bft

15.00
15.00

for beam

1/4" X 4' X 8' plywood


2" X 2" wood frame
for slab
1/4" X 4' X 8' marine plywood
2" X 3" wood frame
for staging and scafolding
2" X 3" wood frame
2" X 2" wood frame

878.00
1,543.00

13,170.00
23,145.00

###
Sub Total "3"
iV

69,018.45

###

MASONRY WORKS
5" CHB
for mortar
Portland cement mortar filler and plaster
sand
gravel
12mm
10mm
tie wire

2,621.00

nos

7.00

18,347.00

263.00
21.54

bags
cu m
cu m
pcs.
pcs.
kilos

199.00
500.00
776.00
140.00
95.00
58.00

52,337.00
10,770.00
11,115.00
232.00

117.00
4.00

###
Sub Total "4"
V

CARPENTRY WORKS
ceiling joist
2" X 2" good lumber
1/4" X 4' X 8' flywood

92,801.00

###
529.01
29.00

bd.ft.
pcs.

25.00
255.00

13,225.25
7,395.00

PROJECT: THREE (3)-BEDROOM RESIDENTIAL BUILDING W/ ATTIC


LOCATION: Bucot, Aliaga, Nueva Ecija
SUBJECT: Cost Estimate
Item No.

Item Description

Qty.

Unit

Unit Cost
(Material)

Sub Total "5"


VI

20,620.25

###

TILEWORKS
20 x 20 unglazed floor tiles
20 x 20 glazed wall tiles
30 x 30 floor tiles
Portland cement mortar
white cement filler
Sand (s-1)
Tile grout
glass blocks (optional)
tile adhesive

Amount

299.00
237.00
95.00
4.00
12.00
2.00
9.00
4.00

pcs
pcs
pcs.
bags
kilos
cu.m
kilos
pcs.
bags

14.00
14.00
60.00
199.00
30.00
500.00
250.00
250.00
220.00

4,186.00
3,318.00
5,700.00
796.00
360.00
1,000.00
2,250.00
880.00

###
Sub Total "6"
VII

DOORS AND WINDOWS


D-1; Solid panel door w/ jamb
0.9 x 2.10m
D-1a; Sliding door
0.9 x 2.10m
D-2; solidn panel door
0.8 x 2.10m
D-3; panel door w/ jamb
0.60 x 2.10m
D-4; Solid panel door w/ jamb
0.7 x 2.10m
W-1; analoc window
0.8x1.2m
W-2;analoc window
1.2x1.2m
W-2a; analoc window
0.8 x 1.2m
w-3; analoc window
0.6x0.6m
w-4; analoc window
2.4x1.4m
W-4a; analoc window
2.4x0.8m

18,490.00

###
###
1.00

sets

8,500.00

1.00

sets

7500

4.00

sets

8,500.00

2.00

sets

4,500.00

1.00

sets

3,200.00

7.00

sets

7,000.00

2.00

sets

4,600.00

1.00

sets

3,360.00

4.00

sets

3,000.00

1.00

sets

1,500.00

8,500.00
7,500.00
34,000.00
9,000.00
3,200.00
49,000.00
9,200.00
3,360.00
12,000.00
1,500.00

1.00

sets

2,300.00

2,300.00

Sub Total "7"


VIII

HARDWARES
Kwikset Door knob
Yale Dead Bolt
Loosepin type S/S Hinges
Yale" Door Closer Heavy Duty type
1' Finishing nails
21/2' Finishing nails
2" common wire nails
3"common nails

139,560.00

###
###
9.00
27.00
11.00
5.00
13.00
13.00

unit
unit
unit
unit
kgs.
kgs.
kgs.
kgs.

900.00
180.00
180.00
90.00
90.00
70.00
70.00

8,100.00
4,860.00
990.00
450.00
910.00
910.00

PROJECT: THREE (3)-BEDROOM RESIDENTIAL BUILDING W/ ATTIC


LOCATION: Bucot, Aliaga, Nueva Ecija
SUBJECT: Cost Estimate
Item No.

Item Description
3"concrete nails
4"common wire nails

Qty.

Unit

6.00
25.00

kgs.
kgs.

Unit Cost
(Material)
90.00
90.00

Sub Total "8"


IX

ROOFING WORKS
Roof Framing
2" x 3/16" Angle Bar
50 x 100 x C - purlins, Standard
16mm dia. Turn Buckle
tekscrew
Def bar, 10mm sag rod
Plain G.I. Sheet
Welding Rod

G.I. Rivets
G.I. washers
lead washer
Rib type long span roof
blind rivets
miscellaneous

Amount
540.00
2,250.00
19,010.00

###
###
###
66.00 nos
71.00 nos
pc
pcs
5.00 kgs
18.00
pc
30.00 box
1,575.00
pc
3,150.00
pc
1,575.00 kgs.
226.00
sm
pc

505.00
398.00
85.00
1.00
91.00
392.00
82.00
0.50
2.00
165.00
0.50

33,330.00
28,258.00
455.00
7,056.00
2,460.00
787.50
6,300.00
259,875.00
10,000.00

###
Sub Total "9"
X

PLUMBING WORKS
T & B Accessories
Wall Hung Lavatory
Watercloset
Toilet paper holder
Soap Holder
Geisdorf Long neck Lavatory Faucet
Gate Valve
Faucet
kitchen sink
Roughing Ins
G.I. Pipe, 1/2
G.I. Elbow, 1/2
G.I. Tee, 1/2
Floor drain
Clean out plug (3")
P trap (3")
PVC Elbow (3")
PVC Elbow (4")
PVC Wye (4")
Reducer (4"/3")
PVC Tee (4")
PVC Tee (3")
PVC Pipe 4" x 3.0m
PVC Pipe 3" x 3.0m
Teflon Tape

348,521.50

###
###
###
2.00
2.00
2.00
2.00
1.00
2.00
6.00
1.00

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

550.00
500.00
180.00
180.00
850.00
250.00
100.00
380.00

1,100.00
1,000.00
360.00
360.00
850.00
500.00
600.00
380.00

9.00
25.00
7.00
3.00
3.00
4.00
2.00
7.00
5.00
4.00
13.00
6.00
20.00
5.00
7.00

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.

350.00
10.00
15.00
85.00
50.00
1,850.00
60.00
95.00
130.00
65.00
110.00
95.00
495.00
380.00
10.00

3,150.00
250.00
105.00
255.00
150.00
7,400.00
120.00
665.00
650.00
260.00
1,430.00
570.00
9,900.00
1,900.00
70.00

###

###
Sub Total "10"

32,025.00

###

PROJECT: THREE (3)-BEDROOM RESIDENTIAL BUILDING W/ ATTIC


LOCATION: Bucot, Aliaga, Nueva Ecija
SUBJECT: Cost Estimate
Item No.
XI

Item Description

Qty.

Unit

Unit Cost
(Material)

Amount

20.00
24.00

gal.
gal.

480.00
420.00

9,600.00
10,080.00

6.00
6.00

gal.
gal.

340.00
510.00
-

2,040.00
3,060.00
6,000.00

###

PAINTING WORKS

acrylic gloss latex paint


acrylic latex primer

###

Ceiling Painting

wood primer
quick drying enamel
miscelleneous

###
Sub Total "11"
XII

ELECTRICAL WORKS
pinlight assembly
acrylic ceiling lamp (assembly)
convineince outlets
heavy duty C switch
one-way switch
two-gang switch
three-gang switch
panel circuit board
utility box
panel metering board
flexible hose 15mm dia
uPVC 15 mm dia.
PVC 25 mm dia.
30mm2 THW
14mm2 THW
8 mm2 ground wire
2 mm2 THHN
3.5 mm2 THHN
100 A cuircuit breaker
30 A cuircuit breaker
20 A cuircuit breaker
15 A cuircuit breaker
entrance cap, PVC pipe, etc

30,780.00

###
###
28.00
6.00
18.00
6.00
2.00
6.00
4.00
1.00
20.00
1.00
20.00
10.00
4.00
1.00
1.00
2.00
3.00
3.00
2.00
3.00
6.00
6.00
2.00

nos
nos
nos
nos
nos
nos
nos
set
set
set
rolls
pcs
pcs
box
box
box
box
box
sets
sets
sets
sets
lot

185.00
120.00
75.00
90.00
55.00
90.00
120.00
420.00
20.00
72.00
600.00
55.00
75.00
2,000.00
2,600.00
8,400.00
2,000.00
3,200.00
750.00
250.00
250.00
250.00
120.00

Sub Total "12"

XIII

65,152.00

###

METAL WORKS
window grills
grills (balcony)

17.00
12.00

ft2
ft2

2,500.00
250.00

Sub Total "13"


XIV

PEST CONTROL
Wood Treatment (Solignum, Natural)
Soil Treatment (Lentrek II)

5,180.00
720.00
1,350.00
540.00
110.00
540.00
480.00
420.00
400.00
72.00
12,000.00
550.00
300.00
2,000.00
2,600.00
16,800.00
6,000.00
9,600.00
1,500.00
750.00
1,500.00
1,500.00
240.00

42,500.00
3,000.00
45,500.00

###
###
5.00 gals
2.00 gals

950.00
850.00

4,750.00
1,700.00

###
Sub Total "14"

6,450.00

PROJECT: THREE (3)-BEDROOM RESIDENTIAL BUILDING W/ ATTIC


LOCATION: Bucot, Aliaga, Nueva Ecija
SUBJECT: Cost Estimate
Item No.

Item Description

Qty.

Unit

Unit Cost
(Material)

Amount

###
SUMMARY:
TOTAL MATERIAL COST
LABOR COST (35% OF MAT'L COST)
Profit (2.5% of MAT'L CoST)
GRAND TOTAL

Prepared by:
JOSEPH M. DELA CRUZ
BSCE 5

1,030,048.42
360,516.95
25,751.21
Php

1,416,316.58