DETAILED

DETAILED ESTIMATE
ESTIMATE
Project :2-Storey House
Location
Subject
:Cavite State University, Indang, Cavite
:Material and Labor Estimate 2-STOREY HOUSE PROJECT
Owner :Duran, Deus Philip

UNIT COST
Item No. DESCRIPTION QTY UNIT
PRICE UNIT TOTAL COST

DIVISION 1 - EARTHWORKS

1.10 Mobilization 1.00 lot 18,000.00 /lot 18,000.00

1.20 Demantling Works Labor
Foreman for 7 days 1.00 750.00 /day 5,250.00
Skilled Laborer for 7 days 1.00 600.00 /day 4,200.00
Laborer for 7 days 8.00 500.00 /day 28,000.00
1.30 Excavation Works Labor
Foreman for 7 days 1.00 750.00 /day 5,250.00
Skilled Laborer for 7 days 1.00 600.00 /day 4,200.00
Laborer for 7 days 8.00 500.00 /day 28,000.00
1.40 Soil Poisoning and Additional Fill
Soil Filling 5.00 DT 2,500.00 /DT 12,500.00
Termicide 15.00 ltr 325.00 liter 4,875.00
Division 1 - Materials Sub Total 35,375.00
Division 1 - Labor Sub Total 74,900.00

DIVISION 2 - CONCRETE WORKS

2.10 Cast in Place Concrete

Gravel 20.00 cu.m 1,417.00 /cu.m 28,340.00
Ordinary Portland Cement 200.00 bag 262.00 /bag 52,400.00
Ordinary Sand 10.00 cu.m 1,432.00 /cu.m 14,320.00
2.20 Steel Reinforcement
Deformed Bar 10mm x 6m 500.00 pcs 147.84 /pc 73,920.00
Deformed Bar 12mm x 6m 30.00 pcs 213.12 /pc 6,393.60
Deformed Bar 16mm x 6m 200.00 pcs 378.72 /pc 75,744.00
G.I. tie wire #16 10mm 60.00 kg 65.00 /kg 3,900.00
Division 2 - Materials Sub Total 255,017.60
Division 2 - Labor Sub Total 76,505.28

DIVISION 3 - MASONRY & TILE WORKS

12" x 12" Ceramic Tiles 550.00 pcs 30.00 /pc 16,500.00
16" x 16" Ceramic Tiles 1,000.00 pcs 70.00 /pc 70,000.00
CHB 4" 1,450.00 pcs 12.00 /pc 17,400.00
CHB 5" 1,850.00 pcs 15.00 /pc 27,750.00
Deformed Bar 10mm x 6m 154.00 pcs 147.84 /pc 22,767.36
G.I. tie wire #16 5.00 kg 65.00 /kg 325.00
Portland Cement 210.00 bags 262.00 /bag 55,020.00
Sand 6.40 cu.m 1,432.00 /cu.m 9,164.80
Tile Adhesive 50.00 bags 500.00 /pc 25,000.00
Tile Grout (2kg/bag) 4.00 bags 65.00 /bag 260.00
Division 3 - Materials Sub Total 244,187.16
Division 3 - Labor Sub Total 73,256.15

DIVISION 4 - CARPENTRY WORKS

4.10 Form Works

3/4″ x 4′ x 8′ – Plyboard 6.00 pcs 1,074.00 /pc 6,444.00
Assorted Nails 1.00 box 70.00 /kg 70.00
Coco Lumber 2" x 3" x 12" 40.00 pcs 140.00 /pc 5,600.00
Coco Lumber 2" x 4" x 12" 30.00 pcs 200.00 /pc 6,000.00
Scaffolding 1.00 lot 30,000.00 /lot 30,000.00
4.10 Ceiling Works
Black Screw 2,200.00 pcs 0.75 /pc 1,650.00
Cement Board 47.00 pcs 430.00 /pc 20,210.00
Concrete nail 1" 2.00 kg 80.00 /kg 160.00
Metal Furring 200.00 pcs 130.00 /pc 26,000.00
Rivet 10.00 box 213.00 /box 2,130.00
Division 4 - Materials Sub Total 98,264.00
Division 4 - Labor Sub Total 29,479.20

DIVISION 5 - TRUSSES & ROOFING WORKS

Angle bar 1/4" x 1 1/2" 48.00 pcs 661.00 /pc 31,728.00

Angle bar 1/4" x 2" 60.00 pcs 560.00 /pc 33,600.00
C-purlins (1.5) 2" x 4" 64.00 pcs 415.00 /pc 26,560.00
Cutting disc 5.00 pcs 300.00 /pc 1,500.00
Epoxy primer with catalyst 20.00 gal 795.00 /gal 15,900.00
Gauge 26 - Ridge roll 290.00 sq.m 261.00 /pc 75,690.00
Gauge 26 - Corrugated Roofing (0.551 mm x 2.44mm) 210.00 sq.m 422.00 /sq.m 88,620.00
Grinding disc 5.00 pcs 118.00 /pc 590.00
Lacquer thinner 6.00 gal 430.00 /gal 2,580.00
Mild Steel Plate 3/8" 5.00 pcs 6,015.00 /pc 30,075.00
Paint brush 3" 3.00 pcs 60.00 /pc 180.00
Rivets 800.00 pcs 2.00 /pc 1,600.00
Roofing Sealant 5.00 tubes 150.00 /tube 750.00
Round bar 12mm x 6m 10.00 pcs 303.00 /pc 3,030.00
Round bar 16mm x 6m 15.00 pcs 544.00 /pc 8,160.00
Teck Screw 2,000.00 pcs 2.00 /pc 4,000.00
Turn bucide 16mm 15.00 pcs 180.00 /pc 2,700.00
Welding rod 10.00 box 1,300.00 /box 13,000.00
Division 5 - Materials Sub Total 340,263.00
Division 5 - Labor Sub Total 102,078.90

DIVISION 6 -DOORS & WINDOWS

6.10 Doors
D-1 Wood Jamb Panel Door 1.00 set 12,000.00 /set 12,000.00
D-2 Wood Jamb Panel Door 3.00 sets 8,000.00 /set 24,000.00
D-3 PVC Door 3.00 sets 1,500.00 /set 4,500.00
6.20 Windows
W-1 Sliding Window w/ fixed on powder coated aluminum frame 9.00 sets 8,900.00 /set 80,100.00
W-2 Sliding Window w/ fixed on powder coated aluminum frame 2.00 sets 9,900.00 /set 19,800.00
W-3 Awning Window w/ fixed on powder coated aluminum frame 3.00 sets 3,900.00 /set 11,700.00
 Mild Steel Plate 3/8" 5.00 pcs 6,015.00 /pc 30,075.00
Paint brush 3" 3.00 pcs 60.00 /pc 180.00
Rivets 800.00 pcs 2.00 /pc 1,600.00
Roofing Sealant 5.00 tubes 150.00 /tube 750.00
Round bar 12mm x 6m 10.00 pcs 303.00 /pc 3,030.00
Round bar 16mm x 6m 15.00 pcs 544.00 /pc 8,160.00
Teck Screw 2,000.00 pcs 2.00 /pc 4,000.00
Turn bucide 16mm 15.00 pcs 180.00 /pc 2,700.00
Welding rod 10.00 box 1,300.00 /box 13,000.00
Division 5 - Materials Sub Total 340,263.00
Division 5 - Labor Sub Total 102,078.90

DIVISION 6 -DOORS & WINDOWS

6.10 Doors
D-1 Wood Jamb Panel Door 1.00 set 12,000.00 /set 12,000.00
D-2 Wood Jamb Panel Door 3.00 sets 8,000.00 /set 24,000.00
D-3 PVC Door 3.00 sets 1,500.00 /set 4,500.00
6.20 Windows
W-1 Sliding Window w/ fixed on powder coated aluminum frame 9.00 sets 8,900.00 /set 80,100.00
W-2 Sliding Window w/ fixed on powder coated aluminum frame 2.00 sets 9,900.00 /set 19,800.00
W-3 Awning Window w/ fixed on powder coated aluminum frame 3.00 sets 3,900.00 /set 11,700.00
Division 6 - Materials Sub Total 152,100.00
Division 6 - Labor Sub Total 45,630.00

DIVISION 7 - Electrical Works

7.10 Panel Boards & Circuit Breakers
Conduit Pipes 1.00 lot 2,000.00 /lot 2,000.00
LLP, 12 Branches, 3P [Main 100AT, 100AF, 230V], [2-15AT, 4-20AT, 3-30AT] 1.00 set 18,000.00 /set 18,000.00
7.20 Wires & Cables
THHN 22 mm stranded 80.00 m 151.00 /m 12,080.00
THHN 5.5 mm stranded 80.00 m 50.00 /m 4,000.00
THHN 3.5 mm stranded 80.00 m 26.00 /m 2,080.00
THHN 2 mm stranded 80.00 m 18.00 /m 1,440.00
7.30 Conduits
20 mm ⌀ PVC orange conduit 150.00 pcs 81.00 /pc 12,150.00
7.4 Lighting fixtues, Switches, & Outlets
Chandelier 1.00 set 65,000.00 /set 65,000.00
18W LED Pin Light 18.00 pcs 120.00 /pc 2,160.00
Emergency Light 5.00 units 1,190.00 /unit 5,950.00
1-gang switch [15A 300 VAC] 8.00 sets 100.00 /set 800.00
2-gang switch [15A 300 VAC] 5.00 sets 150.00 /set 750.00
1-gang convenience outlet 2.00 sets 120.00 /set 240.00
2-gang convenience outlet 22.00 sets 180.00 /set 3,960.00
1-gang ACU outlet 3.00 sets 300.00 /set 900.00
Division 7 - Materials Sub Total 131,510.00
Division 7 - Labor Sub Total 39,453.00

DIVISION 8 PLUMBING WORKS

8.10 Sewer Line

PVC pipe 4" 6.00 pcs 758.88 /pc 4,553.28
PVC elbow 4" 45° 4.00 pcs 96.00 /pc 384.00
PVC wye 4" 4.00 pcs 97.00 /pc 388.00
PVC wye 4" x 2" reducer 2.00 pcs 84.00 /pc 168.00
PVC pipe 2" 4.00 pcs 333.00 /pc 1,332.00
PVC elbow 2" 4.00 pcs 68.00 /pc 272.00
PVC Clean Out w/ plug & sealing ring 4" 4.00 pcs 99.40 /pc 397.60
PVC P-Trap w/ plug & sealing ring 2" 2.00 pcs 67.45 /pc 134.90
PVC Pipe Cement 400Cc 5.00 cans 169.00 /can 845.00
8.20 Water Line 0.00
PPR pipe 1/2" 8.00 pcs 132.00 /pc 1,056.00
PPR tee 1/2" 6.00 pcs 26.00 /pc 156.00
PPR elbow 1/2" 8.00 pcs 20.00 /pc 160.00
PPR coupling 1/2" 4.00 pcs 10.00 /pc 40.00
PPR female thread connector 1/2" 3.00 pcs 105.00 /pc 315.00
PPR female thread elbow 1/2" 3.00 pcs 112.00 /pc 336.00
PPR female thread tee 1/2" 4.00 pcs 180.00 /pc 720.00
Gate Valve 1/2" 1.00 pcs 155.00 /pc 155.00
8.30 Fixture 0.00
Water closet with Fittings 1.00 set 4,780.00 /set 4,780.00
Lavatory Sink 3.00 set 3,000.00 /set 9,000.00
Stainless Sink 1.00 set 3,380.00 /set 3,380.00
Faucet 6.00 pcs 552.00 /pc 3,312.00
Septic Tank 1.00 unit 25,000.00 /unit 25,000.00
Floor drain, 4" 2.00 pcs 285.00 /pc 570.00
Division 8 - Materials Sub Total 57,454.78
Division 8 - Labor Sub Total 17,236.43

DIVISION 9 PAINTING WORKS

Semi-gloss enamel paint 1.00 tin 2,330.00 /tin 2,330.00

Flatwall enamel paint 2.00 tins 2,210.00 /tin 4,420.00
Flat Latex 8.00 tins 2,175.00 tin 17,400.00
Latex semi-gloss 18.00 tins 2,254.00 /tin 40,572.00
Concrete Neutralizer 2.00 gal 3,200.00 /tin 6,400.00
Glazing Putty 3.00 gal 465.00 /gal 1,395.00
Skim Coat 10.00 bags 486.00 /bag 4,860.00
Putty Knife 6.00 pcs 26.00 /pc 156.00
Roller paint # 9 w/ tray 4.00 pcs 153.00 /pc 612.00
Sand paper #120 1.00 doz 123.00 /doz 123.00
Thinner Paint 2.00 gal 328.76 /gal 657.52
Division 9 - Materials Sub Total 78,925.52
Division 9 - Labor Sub Total 23,677.66

MATERIALS TOTAL ESTIMATED COST PHP 1,393,097.06

LABOR TOTAL ESTIMATED COST PHP 482,216.62

DIRECT TOTAL COST PHP 1,875,313.68

SUMMARY
No. Scope of Work Material Cost Labor Cost Total
1.00 Earthworks 35,375.00 74,900.00 110,275.00
2.00 Concrete Works 255,017.60 76,505.28 331,522.88
3.00 Masonry & Tile Works 244,187.16 73,256.15 317,443.31
4.00 Carpentry Works 98,264.00 29,479.20 127,743.20
5.00 Trusses & Roofing Works 340,263.00 102,078.90 442,341.90
6.00 Doors & Windows 152,100.00 45,630.00 197,730.00
7.00 Electrical Works 131,510.00 39,453.00 170,963.00
8.00 Plumbing Works 57,454.78 17,236.43 74,691.21
9.00 Painting Works 78,925.52 23,677.66 102,603.18
 Putty Knife 6.00 pcs 26.00 /pc 156.00
Roller paint # 9 w/ tray 4.00 pcs 153.00 /pc 612.00
Sand paper #120 1.00 doz 123.00 /doz 123.00
Thinner Paint 2.00 gal 328.76 /gal 657.52
Division 9 - Materials Sub Total 78,925.52
Division 9 - Labor Sub Total 23,677.66

MATERIALS TOTAL ESTIMATED COST PHP 1,393,097.06

LABOR TOTAL ESTIMATED COST PHP 482,216.62

DIRECT TOTAL COST PHP 1,875,313.68

SUMMARY
No. Scope of Work Material Cost Labor Cost Total
1.00 Earthworks 35,375.00 74,900.00 110,275.00
2.00 Concrete Works 255,017.60 76,505.28 331,522.88
3.00 Masonry & Tile Works 244,187.16 73,256.15 317,443.31
4.00 Carpentry Works 98,264.00 29,479.20 127,743.20
5.00 Trusses & Roofing Works 340,263.00 102,078.90 442,341.90
6.00 Doors & Windows 152,100.00 45,630.00 197,730.00
7.00 Electrical Works 131,510.00 39,453.00 170,963.00
8.00 Plumbing Works 57,454.78 17,236.43 74,691.21
9.00 Painting Works 78,925.52 23,677.66 102,603.18
Total Direct Cost 1,393,097.06 482,216.62 1,875,313.68

PREPARED BY:

DURAN, DEUS PHILIP J.