PROJECT TITLE:PROPOSED TWO-STOREY SINGLE ATTACHED HOUSE MODEL SAPPHIRE-BASE MODERN MINIMAL

Location: CALAMBA, LAGUNA

Detailed estimate

No. ITEM/DESCRIPTION QTY UNIT

I. GENERAL REQUIRMENTS
1.00 Permits 1.00 lot
II. OTHERS
2.01 Mobilization/Demobilization 1.00 lot
2.02 Equipment Charges & Temporary Facilities 1.00 lot
2.03 Electric Consumption 1.00 lot
2.04 Water Consumption 1.00 lot
2.05 Demolition works & Hauling and Disposal 1.00 lot
2.06 Consumables 1.00 lot
III. SITE WORKS
3.1 EARTH WORKS
3.1.1 Lay Out and Staking 1.00 lot
3.1.2 Site Clearing, Earth Works & Hauling 1.00 lot
3.1.3 Excavation Works
a. Footing Tie-Beam/Wall Footing 4.40 m³
b. Septic Tank m³
3.1.4 Gravel Bed and Compaction m³
3.1.5 Soil Poisoning/Termite Proofing m²
IV. STRUCTURAL WORKS
4.1 CONCRETING WORKS
4.1.1 Concrete C20 Ready Mix m³
a. Suspended Slab
1 Gravel 29.30 m³
2 Sand 14.65 m³
3 Cement 220.00 Bags
b. Wall Footing
1 Gravel
2 Sand
3 Cement
c. Concrete Stairs & Steps
1 Gravel m³
2 Sand m³
3 Cement Bags
d. Septic tank & Catch Basin
1 Gravel m³
2 Sand m³
3 Cement Bags
e. Slab on Grade
1 Gravel 29.91 m³
 2 Sand 14.96 m³
3 Cement 224.00 Bags
f. RC Wall (Ground Floor)
1 Gravel 43.97 m³
2 Sand 221.60 m³
3 Cement 330.00 Bags
g. RC Wall (Second Floor)
1 Gravel 41.63 m³
2 Sand 209.79 m³
3 Cement 312.00 Bags
4.2 FORM WORKS
a. Suspended Slab
1 1/2 Ordinary plywood Pcs
2 2"x3"x12' coco lumber bf
b. Tie-Beam & Footing
1 1/2 Ordinary plywood Pcs
2 2"x3"x12' coco lumber bf
c. Concrete Stairs & Steps
1 1/2 Ordinary plywood Pcs
2 2"x3"x12' coco lumber bf
d. Septic tank & Catch Basin
1 1/2 Ordinary plywood Pcs
2 2"x3"x12' coco lumber bf
e. RC Wall (Ground Floor)
1 1/2 Ordinary plywood Pcs
2 2"x3"x12' coco lumber bf
f. RC Wall (Second Floor)
1 1/2 Ordinary plywood Pcs
2 2"x3"x12' coco lumber bf
g. Slab on Grade
1 1/2 Ordinary plywood Pcs
2 2"x3"x12' coco lumber bf
4.3 STEEL WORKS (Rebars)
4.3.1 Rebar#9.5 5,096.97 kgs
4.3.2 Rebar#10 7,534.00 kgs
4.3.3 Rebar#15.9 3,655.57 kgs
4.3.4 Rebar#16 10,385.39 kgs
4.3.5 Rebar#25 6,747.31 kgs
4.3.6 Rebar#25.4 2,207.36 kgs
4.3.7 Rebar#32 2,472.00 kgs
4.3.8 Rebar#32.3 745.64 kgs
4.3.9 Tie Wires kgs
V. CEILING WORKS (Cement board on metal frame)
5.1 Cement Board pcs
5.2 Metal Furring pcs
 5.3 Carrying Channel pcs
5.4 Wall Angle pcs
5.5 Blind Rivet box
5.6 Black Screw pcs
VI. METAL FABRICATION
6.1 Roof Truss
1 LC 100x50x15x1.5mm x 6m pcs
2 50 x 50 x 3mm thk. Angular Cleat pcs
3 10mm Plain Bar Sagrod pcs
4 10mm Anchor Bolt pcs
6.2 Handrail
VII. PAINTING
7.1 Interior wall (Semigloss)
a. Smooth Face paint

a.a Boysen B-701 (1st Coat) 18.00 Gal

a.b Boysen Semi Gloss Acrytex (2nd and 3rd coat) 36.00 Gal

b. Boysen Masonry Neutralizer 8.00 Gal

7.2 Exterior wall (Smooth-face Paint with Masonry Neutralizer)
a. Smooth Face paint

a.a Boysen B-701 (1st Coat) 17.00 Gal

a.b Boysen Semi Gloss latex (2nd and 3rd coat) 34.00 Gal

b. Boysen Masonry Neutralizer 7.00 Gal

7.3 Ceiling (Textured Paint Finish) Gal
7.4 Painting of Steel handrail & Grill (Epoxy Paint) Gal
VIII. DOORS, WINDOWS
8.1 DOORS

D-1 2.1mx2m 40mm thickness "Wood Flush Door" 21.00 set

D-2 0.9m x 2.m 40mm thickness "Flush Door-with Louver" 27.00 set

D-3 2.1m x 2m 35mm thickness " Double Glazed Door" 2.00 set

8.2 DOOR JAMBS

D-1 2.1m x 2m "Wood Flush Door Jamb" 21.00 set

D-2 0.9m x 2.m "Flush Door-with Louver Jamb" 27.00 set

D-3 2.1mx2m " Double Glazed Door Jamb" 2.00 set

 8.3 WINDOWS

W-1 1m x 1m 6mm "Sliding Glass Window" 36.00 set

W-2 0.5m x 0.5m 6mm thickness" 12.00 set

8.4 HARDWARES AND ACCESSORIES

D-1 4 pcs. 3-1/2" x 3-1/2" Ball bearing loose pin hinges 1.00 set

3 pcs. 3-1/2" x 3-1/2" Ball bearing w/ non-removable pin

D-2 1.00 pc
hinges

D-3 Cylindrical knobset with satin nickel finish 1.00 set

IX. PLUMBING WORKS

9.1 Toilet & Bath
9.1.1 Water Closet - Single Flush (CS998) by HCG 16.00 sets
9.1.2 Lavatory - "Saturn ll" (LF61) by HCG 28.00 sets
9.1.3 Lavatory Faucet - Amazona Single Lever (LF3187PX) by HCG 28.00 sets
9.1.4 Shower Set - Telephone Shower (BF017B) by HCG 12.00 sets
9.1.5 Soap Holder - "Monet" (BA31) by HCG 1.00 sets
9.1.6 Paper Holder - "Monet" (BA38) by HCG 1.00 sets
9.2 Kitchen
9.2.1 Water Closet - Single Flush (CS998) by HCG 1.00 sets
9.2.2 Lavatory - "Saturn ll" (L61) by HCG 4.00 sets
9.3 Others
9.3.1 Catch Basin 1.00 unit
9.3.2 Water meter 1.00 sets
9.3.3 Plastic Septic Tank 1.00 lot
X. ELECTRICAL WORKS

10.1 Electrical Devices

10.1.1 1-gang Switch 9.00 set
10.1.2 3-way Switch 1.00 set
10.1.3 Junction box 10.00 set
10.1.4 Duplex Convinience outlet 6.00 set
10.1.5 ACU Convenience Outlet 2.00 set
10.1.6 Panel Board 1.00 lot
10.1.7 Circuit breaker 6.00 set
10.1.8 Telephone Outlet 1.00 set
10.1.9 C.A.T.V. Outlet 1.00 lot
XI. Floor Finish
11.1 T & B
a. 200 x 200mm Unglazed Ceramic Tiles (Floor) 6,750.00 pcs

11.2 Cement Mortar 46.00 Bags

11.4 Tile Grout 262.00 Kgs
XII. Kitchen Finishes
200 x 200mm Ceramic Counter Top Tiles w/ 200mm High
12.1 pcs
Splashboard

a. Cement Bags

b. Tile Grout Kgs

XIII. Carpentry (Cabinets)

13.1 19mm thk. Plyboard base Cabinet with Ducco Paint Finish pcs

XIV. ROOFING

2,019.00 pcs
14.1 Roof Tiles

pcs
14.2 Reflective Sheets
14.3 Gable End tile 2.00 pcs

14.4 Round Ridge Tile 99.00 pcs

14.5 Hip Ridge 17.00 pcs

14.6 Hip Ridge End 4.00 pcs

14.7 Fascia Board pcs

14.8 Purlin C9 x 30 31.00

14.9 Truss L100 x 112 6.00

TOTAL
12% VAT
GRAND TOTAL
HIRE-BASE MODERN MINIMALIST

Direct Material Cost Direct Labor/Equipment Cost

TOTAL Amount
Unit Cost Cost Unit Cost Cost

- 0.00 0.00

- 10,000.00 10,000.00 10,000.00

- 20,000.00 20,000.00 20,000.00
- 30,000.00 107.50 107.50
- 20,000.00 20,000.00 20,000.00
- 10,000.00 10,000.00 10,000.00
- 0.00 0.00

0 0.00 0.00
- 0.00 0.00
- 0.00 0.00

0 300.00 1,320.00 1,320.00

0 0.00 0.00
- 0.00 0.00
- 0.00 0.00

4543.96
0.00
430.00 12,600.72 120.40 3,528.20 16,128.92
2,415.00 35,384.58 676.20 9,907.68 45,292.26
240.00 52,800.00 67.20 14,784.00 67,584.00

430.00 - 120.40 0.00 0.00

2,415.00 - 676.20 0.00 0.00
240.00 - 67.20 0.00 0.00

430.00 - 120.40 0.00

2,415.00 - 676.20 0.00
240.00 - 67.20 0.00
0.00
430.00 - 120.40 0.00
2,415.00 - 676.20 0.00 0.00
240.00 - 67.20 0.00 0.00
0.00
430.00 12,861.30 120.40 3,601.16 16,462.46
2,415.00 36,116.33 676.20 10,112.57 46,228.90
240.00 53,760.00 67.20 15,052.80 68,812.80
0.00
430.00 18,907.10 120.40 5,293.99 24,201.09
2,415.00 535,164.00 676.20 149,845.92 685,009.92
240.00 79,200.00 67.20 22,176.00 101,376.00
0.00
430.00 17,898.75 120.40 5,011.65 22,910.40
2,415.00 506,642.85 676.20 141,860.00 648,502.85
240.00 74,880.00 67.20 20,966.40 95,846.40
0.00
0.00
330.00 - 92.40 0.00
270.00 - 75.60 0.00
0.00
330.00 - 92.40 0.00
270.00 - 75.60 0.00
0.00
330.00 - 92.40 0.00
270.00 - 75.60 0.00
0.00
330.00 - 92.40 0.00
270.00 - 75.60 0.00
0.00
330.00 - 92.40 0.00
270.00 - 75.60 0.00
0.00
330.00 - 92.40 0.00
270.00 - 75.60 0.00
0.00
330.00 - 92.40 0.00
270.00 - 75.60 0.00
0.00
45.00 229,363.65 12.60 64,221.82 293,585.47
45.00 339,030.00 12.60 94,928.40 433,958.40
45.40 165,962.88 12.71 46,469.61 212,432.48
45.40 471,496.71 12.71 132,019.08 603,515.78
45.00 303,628.95 12.60 85,016.11 388,645.06
45.00 99,331.20 12.60 27,812.74 127,143.94
45.00 111,240.00 12.60 31,147.20 142,387.20
45.00 33,553.80 12.60 9,395.06 42,948.86
16.00 - 4.48 0.00 0.00

- - 0.00 0.00
- - 0.00 0.00
 - - 0.00 0.00
- - 0.00 0.00
- - 0.00 0.00
- - 0.00 0.00

- - 0.00 0.00
0.00
0.00
0.00
0.00
0.00

720.00 12,960.00 201.60 3,628.80 16,588.80

580.00 20,880.00 162.40 5,846.40 26,726.40

400.00 3,200.00 112.00 896.00 4,096.00

720.00 12,240.00 201.60 3,427.20 15,667.20

580.00 19,720.00 162.40 5,521.60 25,241.60

400.00 2,800.00 112.00 784.00 3,584.00

- 0.00 0.00
- 0.00 0.00

6,200.00 130,200.00 1,736.00 36,456.00 166,656.00

3,900.00 105,300.00 1,092.00 29,484.00 134,784.00

4,500.00 9,000.00 1,260.00 2,520.00 11,520.00

2,200.00 46,200.00 616.00 12,936.00 59,136.00

1,200.00 32,400.00 336.00 9,072.00 41,472.00

1,800.00 3,600.00 504.00 1,008.00 4,608.00

 -

7,689.00 276,804.00 2,152.92 77,505.12 354,309.12

5,410.00 64,920.00 1,514.80 18,177.60 83,097.60

120.00 120.00 33.60 33.60 153.60

120.00 120.00 33.60 33.60 153.60

550.00 550.00 154.00 154.00 704.00

3,600.00 57,600.00 1,008.00 16,128.00 73,728.00

2,760.00 77,280.00 772.80 21,638.40 98,918.40
850.00 23,800.00 238.00 6,664.00 30,464.00
4,520.00 54,240.00 1,265.60 15,187.20 69,427.20
550.00 550.00 154.00 154.00 704.00
670.00 670.00 187.60 187.60 857.60
-
1,735.00 1,735.00 485.80 485.80 2,220.80
750.00 3,000.00 210.00 840.00 3,840.00
-
1,500.00 1,500.00 420.00 420.00 1,920.00
3,000.00 3,000.00 840.00 840.00 3,840.00
4,000.00 4,000.00 1,120.00 1,120.00 5,120.00

-
60.00 540.00 16.80 151.20 691.20
66.00 66.00 18.48 18.48 84.48
275.00 2,750.00 77.00 770.00 3,520.00
65.00 390.00 18.20 109.20 499.20
122.00 244.00 34.16 68.32 312.32
4,450.00 4,450.00 1,246.00 1,246.00 5,696.00
365.00 2,190.00 102.20 613.20 2,803.20
55.00 55.00 15.40 15.40 70.40
76.00 76.00 21.28 21.28 97.28

100.00 675,000.00 28.00 189,000.00 864,000.00

150.00 6,900.00 42.00 1,932.00 8,832.00
65.00 17,030.00 18.20 4,768.40 21,798.40
 0.00

0.00
0.00

- - 0.00 0.00

181,710.00 25.20 50,878.80 232,588.80

90.00

- 28.00 0.00 0.00

100.00
87.00 174.00 24.36 48.72 222.72

189.00 18,711.00 52.92 5,239.08 23,950.08

180.00 3,060.00 50.40 856.80 3,916.80

75.00 300.00 21.00 84.00 384.00

229.00 - 64.12 0.00 0.00

995.00 30,845.00 278.60 8,636.60 39,481.60

- - 0.00 0.00
6,524,931.90
782,991.83
7,307,923.72