PROJECT: PROPOSED

LOCATION:
OWNER :
SUBJECT : COST ESTIMATE

ITEM UNIT COST TOTAL AMOUNT TOTAL

DESCRIPTION QTY UNIT
NO. MAT. LABOR MAT. LABOR

1 GEN. REQUIREMENTS AND PRLIMINARIES

1.1 Mobilization / Demobilization 1.00 lot 15,000.00
1.2 Temporary Facilities and Misc. Expenses 1.00 lot 6,000.00
1.3 Hauling of debris 1.00 lot 15,000.00
Total Preliminaries = P 36,000.00
2 STRUCTURAL WORKS
2.1 EARTHWORKS
2.1.1 Excavation 145.00 cu.m. 300.00 43,500.00 43,500.00
2.1.2 Gravel Bedding ( 3/4') 36.00 cu.m. 900.00 800.00 32,400.00 28,800.00 61,200.00
2.1.3 Back Filling( From Excavated Mat.) 224.00 cu.m. 300.00 67,200.00 67,200.00
2.1.4 Back Filling(Mountain soil or waste sand) 200.00 cu.m. 500.00 100,000.00 100,000.00
Sub-Total = P 271,900.00
2.2 CONCRETE WORKS:
2.2.1 Concrete Pouring
Footing ( Job Mixed )
Cement 46.00 bags 235.00 250.00 10,810.00 11,500.00 22,310.00
Sand 23.00 cu.m. 600.00 250.00 13,800.00 5,750.00 19,550.00
Gravel 2.00 cu.m. 950.00 250.00 1,900.00 500.00 2,400.00
Columns ( Job Mixed)
Cement 290.00 bags 235.00 250.00 68,150.00 72,500.00 140,650.00
Sand 18.00 cu.m. 600.00 250.00 10,800.00 4,500.00 15,300.00
Gravel 36.00 cu.m. 950.00 250.00 34,200.00 9,000.00 43,200.00
Slab on fill ( Job Mixed)
Cement 325.00 bags 235.00 250.00 76,375.00 81,250.00 157,625.00
Sand 19.00 cu.m. 600.00 250.00 11,400.00 4,750.00 16,150.00
Gravel 38.00 cu.m. 950.00 250.00 36,100.00 9,500.00 45,600.00
Tie Beam ( Job Mixed)
Cement 56.00 bags 235.00 250.00 13,160.00 14,000.00 27,160.00

Page 1 of 6
 Sand 3.00 cu.m. 600.00 250.00 1,800.00 750.00 2,550.00
Gravel 6.00 cu.m. 950.00 250.00 5,700.00 1,500.00 7,200.00
Stairs ( Job Mixed)
Cement 50.00 bags 235.00 250.00 11,750.00 12,500.00 24,250.00
Sand 1.50 cu.m. 600.00 250.00 900.00 375.00 1,275.00
Gravel 3.00 cu.m. 950.00 250.00 2,850.00 750.00 3,600.00
Ground Floor Beam ( Job Mixed)
Cement 200.00 bags 235.00 250.00 47,000.00 50,000.00 97,000.00
Sand 10.00 cu.m. 600.00 250.00 6,000.00 2,500.00 8,500.00
Gravel 20.00 cu.m. 950.00 250.00 19,000.00 5,000.00 24,000.00
Lintel Beam ( Job Mixed)
Cement 40.00 bags 260.00 250.00 10,400.00 10,000.00 20,400.00
Sand 2.00 cu.m. 1,800.00 250.00 3,600.00 500.00 4,100.00
Gravel 4.00 cu.m. 2,000.00 250.00 8,000.00 1,000.00 9,000.00
2nd floor slab ( Job Mixed)
Cement 170.00 bags 260.00 250.00 44,200.00 42,500.00 86,700.00
Sand 9.00 cu.m. 1,800.00 250.00 16,200.00 2,250.00 18,450.00
Gravel 18.00 cu.m. 2,000.00 250.00 36,000.00 4,500.00 40,500.00
Sub-Total = P 837,470.00
2.2.2 Rebars
Footing
16mm dia.x 6 mts 220.00 pcs 495.00 60.00 108,900.00 13,200.00 122,100.00
# 16 Tie Wires 20.00 kilos 70.00 60.00 1,400.00 1,200.00 2,600.00
Sub-Total = P 124,700.00
Column -
16mm dia.x 6 mts 440.00 pcs 495.00 60.00 217,800.00 26,400.00 244,200.00
10mm dia.x 6 mts 660.00 pcs 195.00 60.00 128,700.00 39,600.00 168,300.00
# 16 Tie Wires 30.00 kilos 70.00 60.00 2,100.00 1,800.00 3,900.00
Sub-Total = P 416,400.00
Slab on fill
10mm dia.x 6 mts 250.00 pcs 195.00 60.00 48,750.00 15,000.00 63,750.00
# 16 Tie Wires 20.00 kilos 70.00 60.00 1,400.00 1,200.00 2,600.00
Sub-Total = P 66,350.00
Tie Beam -
16mm dia.x 6 mts 110.00 pcs 495.00 60.00 54,450.00 6,600.00 61,050.00
10mm dia.x 6 mts 150.00 pcs 180.00 60.00 27,000.00 9,000.00 36,000.00

Page 2 of 6
 # 16 Tie Wires 20.00 kilos 70.00 60.00 1,400.00 1,200.00 2,600.00
Sub-Total = P 38,600.00
Lintel beam -
12mm dia.x 6 mts 74.00 pcs 290.00 60.00 21,460.00 4,440.00 25,900.00
10mm dia.x 6 mts 140.00 pcs 195.00 60.00 27,300.00 8,400.00 35,700.00
# 16 Tie Wires 20.00 kilos 70.00 60.00 1,400.00 1,200.00 2,600.00
Sub-Total = P 38,300.00
Stairs -
10mm dia.x 6 mts 80.00 pcs 195.00 60.00 15,600.00 4,800.00 20,400.00
# 16 Tie Wires 10.00 kilos 70.00 60.00 700.00 600.00 1,300.00
Sub-Total = P 21,700.00
Ground Floor Beam -
16mm dia.x 6 mts 250.00 pcs 495.00 60.00 123,750.00 15,000.00 138,750.00
10mm dia.x 6 mts 190.00 pcs 195.00 60.00 37,050.00 11,400.00 48,450.00
# 16 Tie Wires 30.00 kilos 70.00 60.00 2,100.00 1,800.00 3,900.00
Sub-Total = P 191,100.00
Second Floor Slab -
10mm dia.x 6 mts 350.00 pcs 195.00 60.00 68,250.00 21,000.00 89,250.00
# 16 Tie Wires 25.00 kilos 70.00 60.00 1,750.00 1,500.00 3,250.00
Sub-Total = P 92,500.00
2.3 MASONRY WORKS
6"CHB LAYING
6"CHB 2,400.00 pcs 16.00 20.00 38,400.00 48,000.00 86,400.00
4"CHB 2,100.00 pcs 11.00 20.00 23,100.00 42,000.00 65,100.00
Portland Cement 300.00 bags 235.00 150.00 70,500.00 45,000.00 115,500.00
Sand 24.00 cu.m. 600.00 150.00 14,400.00 14,400.00 28,800.00
10mm dia x 6 mts 235.00 pcs 195.00 60.00 45,825.00 14,100.00 59,925.00
#16 Tie Wire 25.00 kilos 70.00 1,750.00 1,750.00

Sub-Total = P 357,475.00
Plastering:
P. Cement 150.00 bags 235.00 150.00 35,250.00 22,500.00 57,750.00
Sand 12.00 cu.m. 600.00 150.00 7,200.00 1,800.00 9,000.00
Sub-Total = P 66,750.00

Formworks

Page 3 of 6
 Phenolic Board 12mm thick ( 2 to 3 Used ) 20.00 pcs 1,250.00 150.00 25,000.00 3,000.00 28,000.00
2x2x12 Coco Lumber 100.00 pcs 125.00 50.00 12,500.00 5,000.00 17,500.00
2x3x12 Coco Lumber 100.00 pcs 185.00 50.00 18,500.00 5,000.00 23,500.00
2x2x10 Coco Lumber 50.00 pcs 105.00 50.00 5,250.00 2,500.00 7,750.00
Assorted Nails 30.00 kls 70.00 2,100.00 2,100.00
# 16 Tie Wires 25.00 kilos 70.00 1,750.00 1,750.00
Sub-Total = P 80,600.00
2.4 ROOFING INSTALLATION
2.1.1 Roofing Installation 380.00 sq.m.. 550.00 250.00 209,000.00 95,000.00 304,000.00
2.1.2 Trusses Fabrication and Installation 1.00 lot 220,000.00
2.1.3 Consumables 1.00 lot 12,000.00
Sub-Total = P 536,000.00
Total Structural = P 2,867,945.00
4.00 ARCHITECTURAL
4.1 FLOORING
Floor Tile (Interior)(60cm x 60cm) 320.00 sq.m. 1,000.00 250.00 320,000.00 80,000.00 400,000.00
Floor Tile (Exterior)(60cm x 60cm) 35.00 sq.m. 1,000.00 250.00 35,000.00 8,750.00 43,750.00
Sub-Total = P 400,000.00
4.2 FINISHES ( Toilet )
Unglazed Tile ( 300x600 )Floor Tiles 17.00 sq.m. 1,000.00 250.00 17,000.00 4,250.00 21,250.00
Polished Tiles (300x600) Wall 80.00 sq.m. 1,000.00 250.00 80,000.00 20,000.00 100,000.00
Sub-Total = P 121,250.00
4.4 CEILING FINISHES
Interior (slab soffit) 160.00 sq.m. 200.00 120.00 32,000.00 19,200.00 51,200.00
Exterior 50.00 sq.m. 200.00 120.00 10,000.00 6,000.00 16,000.00
Consumables 1.00 lot 8,000.00
Sub-Total = P 75,200.00
4.5 DOOR AND WINDOWS:
Aluminum Glass Doors
Sliding Glass Door with fixed windows 4.00 sets 28,700.00 1,200.00 114,800.00 4,800.00 119,600.00
Swing Door with fixed Glass (Main) 1.00 sets 36,500.00 1,200.00 36,500.00 1,200.00 37,700.00
Swing Glass Door 1.00 sets 16,500.00 1,200.00 16,500.00 1,200.00 17,700.00
Accessories 1.00 lot 7,500.00
Sub-Total = P 182,500.00
Wooden Door
Panel Door 1.00 sets 12,500.00 600.00 12,500.00 600.00 13,100.00

Page 4 of 6
 Accessories 1.00 lot 7,500.00
Sub-Total = P 20,600.00

Aluminum Glass Windows

Sliding Window 1.00 set 8,500.00 1,200.00 8,500.00 1,200.00 9,700.00
Fixed Window 7.00 set 16,500.00 1,200.00 115,500.00 8,400.00 123,900.00
Awning Window 3.00 set 7,700.00 1,200.00 23,100.00 3,600.00 26,700.00
Accessories 1.00 lot 5,000.00
Sub-Total = P 165,300.00
4.6 Painting Works:
Masory Paint 160.00 sq.m. 250.00 150.00 40,000.00 24,000.00 64,000.00
Consumables 1.00 lot 5,000.00
Sub-Total = P 69,000.00

4.7 Exterior Façade Designs 26,000.00

Sub-Total = P 26,000.00
4.8 Kitchen Works
Solid surface counter 9.00 ln.m. 8,500.00 2,000.00 76,500.00 18,000.00 94,500.00
Concrete slab 9.00 ln.m. 1,500.00 1,500.00 13,500.00 13,500.00 27,000.00
Cabinetry 18.00 ln.m. 4,500.00 1,500.00 81,000.00 27,000.00 108,000.00
Consumables 1.00 lot 12,000.00
Sub-Total = P 241,500.00
Total Architectural = P 1,301,350.00

5 ELECTRICAL WORKS 1.00 lot 350,000.00

6 PLUMBING WORKS: 1.00 lot 280,000.00

SUMMARY
Materials 3,487,080.00
Labor 1,312,215.00
Direct Cost = P 4,799,295.00
Contigencies = 5% 239,964.75
Preliminaries = P 36,000.00
TOTAL PROJECT COST = P 5,075,259.75

Page 5 of 6
Mode of Payment
30% Downpayment
50% Accomplishment Basis
10% Retention

Page 6 of 6