A D A Engineering x Architecture

Bacnotan, La Union
Tel. No. 09278953908/09155105374/09666200169
E-mail Address:

Project Title: PROPOSED TWO-STOREY RESIDENTIAL BUILDING

Location : Catbangen, San Fernando City, La Union

DETAILED ESTIMATES
I. Earth Works ( Q = 143.2192 cu.m. )
a. Materials
38 cum - Backfill @ 340.00 = 12,920.00
15 pcs - 2 x 2 x 12 Lumber @ 280.00 = 4,200.00
3 kgs - Assorted Common Nails @ 80.00 = 240.00
6 pcs - Nylon String @ 30.00 = 180.00
17,540.00
b. Labor
1 lot - Labor = 63,000.00
63,000.00
direct cost . . . = 80,540.00
80,540.00

unit cost = 562.35 / cum.

II. Concreting Works ( Q = 81.89 cu.m. )

a. Materials
737 bags - Excel Cement @ 215.00 = 158,455.00
82 cum - Gravel @ 750.00 = 61,500.00
41 cum - Sand @ 650.00 = 26,650.00
246,605.00
b. Labor
1 lot - Labor = 73,981.50
73,981.50

c. Equipment Rentals
1 unit - Concrete Mixer @ ₱ 700.00/day for 10 days = 7,000.00
7,000.00
direct cost . . . = 327,586.50
327,586.50

unit cost = 4,000.32 / cum.

III. Steel Works ( Q = 14,227 kgs. )
a. Materials
472 pcs - # 16mm Ø , 6.00m long RSB @ 369.00 = 174,168.00
150 pcs - # 12mm Ø , 6.00m long RSB @ 212.00 = 31,800.00
1215 pcs - # 10mm Ø , 6.00m long RSB @ 149.00 = 181,035.00
185 kgs - G.I. Tie wire @ 85.00 = 15,725.00
402,728.00
b. Labor
1 lot - Labor = 120,818.40
120,818.40

direct cost . . . = 523,546.40

523,546.40

unit cost = 36.80 / kgs.

IV. Form Works ( Q = 322.016 sq.m. )

a. Materials
110 pcs - 1/2 phenolic board @ 800.00 = 88,000.00
630 pcs - 2 x 2 x 12 Lumber @ 280.00 = 176,400.00
58 kgs - Assorted Common Nails @ 80.00 = 4,640.00
269,040.00
b. Labor
1 lot - Labor = 80,712.00
80,712.00

c. Equipment Rentals
1 lot - Scaffolding & Acc. Rentals = 30,000.00
30,000.00

direct cost . . . = 379,752.00

379,752.00

unit cost = 834.55 / sq.m.

V. Masonry Works ( Q = 483.19 sq.m. )

a. Materials
2500 pcs - 5" CHB @ 14.00 = 35,000.00
2900 pcs - 4" CHB @ 12.00 = 34,800.00
248 pcs - # 10mm Ø , 6.00m long RSB @ 149.00 = 36,952.00
23 kgs - G.I. Tie wire @ 90.00 = 2,070.00
328 bags - Excel Cement @ 215.00 = 70,520.00
31 cum - Sand @ 760.00 = 23,560.00
202,902.00
b. Labor
1 lot - Labor = 60,870.60
60,870.60

direct cost . . . = 263,772.60

263,772.60

unit cost = 545.90 / sq.m.

VI. Electrical works ( Q = 1.00 lot )
a. Materials
3 bxs - 2.0 THW Electrical Wire @ 2,600.00 = 7,800.00
2 bxs - 3.5 THW Electrical Wire @ 4,300.00 = 8,600.00
1 bx - 5.5 THW Electrical Wire @ 5,100.00 = 5,100.00
1 bx - 8.0 THW Electrical Wire @ 10,150.00 = 10,150.00
9 pcs - Panel Box Flush Type @ 850.00 = 7,650.00
9 pcs - 40A Circuit Breaker 2P @ 291.00 = 2,619.00
17 pcs - 20A Circuit Breaker 1P @ 224.00 = 3,808.00
19 pcs - 15A Circuit Breaker 1P @ 224.00 = 4,256.00
8 sets - Exhaust fan @ 1,400.00 = 11,200.00
8 pcs - 2 gang switch @ 175.00 = 1,400.00
23 pcs - 1 gang switch @ 115.00 = 2,645.00
24 pcs - 2 gang outlet @ 191.25 = 4,590.00
8 pcs - 1 gang outlet @ 175.00 = 1,400.00
46 pcs - Receptacle bulb @ 95.00 = 4,370.00
56 pcs - Junction Box Octagon @ 25.50 = 1,428.00
62 pcs - Utility Box 2x4 @ 25.50 = 1,581.00
112 pcs - 1/2 Ø pvc conduit pipe @ 87.50 = 9,800.00
31 pcs - 3/4 Ø pvc conduit pipe @ 132.25 = 4,099.75
66 pcs - Elbows 1/2" @ 11.75 = 775.50
10 pcs - Elbows 3/4" @ 18.25 = 182.50
1 lot - Electrical consumables @ 63,500.00 = 63,500.00
156,954.75
b. Labor
1 lot - Labor = 47,086.43
47,086.43

direct cost . . . = 225,185.00

225,185.00

unit cost = 225,185.00 / lot

VII. Plastering Works ( Q = 483.19 sq.m. )

a. Materials
35 bags - Skim Coat @ 380.00 = 13,300.00
281 bags - Holcim Cement @ 215.00 = 60,415.00
16 cum - Sand @ 700.00 = 11,200.00
84,915.00
b. Labor
1 lot - Labor = 25,474.50
25,474.50

direct cost . . . = 110,389.50

110,389.50

unit cost = 228.46 / sq.m.

VIII. Plumbing works ( Q = 1.00 lot )
a. Materials
3 pcs - Clean-out, 4" sanitary pipe @ 92.00 = 276.00
3 pcs - 90ᵒ Elbow , 4" sanitary pipe @ 118.00 = 354.00
3 pcs - 45ᵒ Elbow , 4" sanitary pipe @ 90.00 = 270.00
5 pcs - Tee, 4" sanitary pipe @ 212.00 = 1,060.00
6 pcs - Pvc pipe, 4" sanitary pipe @ 670.00 = 4,020.00
10 pcs - 90ᵒ Elbow , 2" sanitary pipe @ 40.00 = 400.00
5 pcs - Cross tee, 2" sanitary pipe @ 72.00 = 360.00
26 pcs - Pvc pipe, 2" sanitary pipe @ 312.50 = 8,125.00
7 pcs - Floor Drain 2" P-trap @ 60.56 = 423.92
6 pcs - 90ᵒ Elbow , 3/4" water pipe @ 13.00 = 78.00
16 pcs - 90ᵒ Elbow , 1/2" water pipe @ 9.00 = 144.00
17 pcs - Pvc pipe, 3/4" water pipe @ 113.00 = 1,921.00
11 pcs - Pvc pipe, 1/2" water pipe @ 73.00 = 803.00
2 pcs - Control Valve , 3/4" water pipe @ 71.00 = 142.00
15 pcs - Reducer, water pipe @ 11.00 = 165.00
14 pcs - Tee , 3/4" water pipe @ 28.00 = 392.00
7 pcs - Tee , 1/2" water pipe @ 20.00 = 140.00
4 sets - Water Closet Package @ 5,000.00 = 20,000.00
4 sets - Water Closet Flange @ 549.75 = 2,199.00
3 sets - Shower Set @ 750.00 = 2,250.00
7 sets - Floor Drain @ 195.00 = 1,365.00
7 sets - Faucet @ 290.00 = 2,030.00
4 sets - Soap Holder @ 250.00 = 1,000.00
3 sets - tissue holder @ 188.00 = 564.00
8 sets - Kitchen Sink @ 1,948.00 = 15,584.00
8 sets - Kitchen Faucet @ 1,650.00 = 13,200.00
8 sets - Bottle Trap @ 365.00 = 2,920.00
5 cans - Solvent @ 120.00 = 600.00
1 set - 1.5 HP Water Pump @ 7,590.00 = 7,590.00
1 set - 150L Water Tank w/ gauge @ 13,300.00 = 13,300.00
101,675.92
b. Labor
1 lot - Labor = 30,502.78
30,502.78

direct cost . . . = 132,178.70

132,178.70

unit cost = 132,178.70 / lot

IX. Painting Works ( Q = 483.19 sq.m. )

a. Materials
20 gals - Flatwall latex @ 450.00 = 9,000.00
34 gals - Semi-gloss latex @ 450.00 = 15,300.00
6 gals - Primer @ 450.00 = 2,700.00
1 lot - Paint Consumables @ 5,000.00 = 5,000.00
20 gals - Masonry Putty @ 350.00 = 7,000.00
39,000.00
 b. Labor
1 lot - Labor = 11,700.00
11,700.00

direct cost . . . = 50,700.00

50,700.00

unit cost = 104.93 / sq.m.

X. Doors and Windows ( Q = 15.00 sets. )

a. Materials
5 sets - sliding window 1.8m x 1.2m @ 5,000.00 = 25,000.00
5 sets - sliding window 1.2m x 0.6m @ 2,478.00 = 12,390.00
6 sets - Pvc Door w/ louver 0.70 x 2.10m @ 1,500.00 = 9,000.00
6 sets - Door knob and accessories @ 430.00 = 2,580.00
8 sets - Wooden door 0.90m x 2.10m @ 5,000.00 = 40,000.00
8 sets - Wooden door 0.80m x 2.10m @ 4,000.00 = 32,000.00
16 sets - Door jamb @ 1,500.00 = 24,000.00
16 sets - Hinges @ 225.00 = 3,600.00
8 sets - Deadbolt @ 590.00 = 4,720.00
16 sets - Door knob @ 595.00 = 9,520.00
162,810.00
b. Labor
1 lot - Labor = 10,000.00
10,000.00

direct cost . . . = 172,810.00

172,810.00

unit cost = 11,520.67 / sets

XI. Ceiling Works ( Q = 112.11 sqm. )

a. Materials
60 pcs - Wall Angle @ 50.00 = 3,000.00
78 pcs - Metal Furring @ 120.00 = 9,360.00
35 pcs - Carrying Channel @ 120.00 = 4,200.00
300 pcs - Clips @ 3.00 = 900.00
2 kgs - Concrete Nail @ 90.00 = 180.00
2 bxs - Blind Rivet @ 425.00 = 850.00
750 pcs - Screws @ 3.00 = 2,250.00
45 pcs - Fiber cement board 1.2m x 2.4m @ 350.00 = 15,750.00
36,490.00

b. Labor
1 lot - Labor = 10,947.00
10,947.00

direct cost . . . = 47,437.00

47,437.00

unit cost = 423.13 / sq.m.

XII. Tile works ( Q = 60.28 sq.m. )
a. Materials
183 pcs - 20cm x 20cm tiles @ 12.00 = 2,196.00
330 pcs - 60cm x 60cm tiles @ 120.00 = 39,600.00
6 pcks - Tile spacer @ 54.00 = 324.00
75 bags - Tile adhesive @ 220.00 = 16,500.00
18 bags - Tile grout @ 65.00 = 1,170.00
59,790.00
b. Labor
1 lot - Labor = 17,937.00
17,937.00

direct cost . . . = 250,000.00

250,000.00

unit cost = 4,147.31 / sq.m.

XIV. Septic Vault Works ( LxWxH 4:1.5:1.8 )

a. Materials
356 pcs - 5" CHB @ 14.00 = 4,984.00
12 pcs - # 12mm Ø , 6.00m long RSB @ 212.00 = 2,544.00
81 pcs - # 10mm Ø , 6.00m long RSB @ 149.00 = 12,069.00
11 kgs - G.I. Tie wire @ 90.00 = 990.00
76 bags - Excel Cement @ 215.00 = 16,340.00
4 cum - Gravel @ 800.00 = 3,200.00
5 cum - Sand @ 700.00 = 3,500.00
43,627.00

b. Labor
1 lot - Labor = 13,088.10
13,088.10

direct cost . . . = 56,715.10

56,715.10

unit cost = 56,715.10 / lot

SUMMARY
1 Material Cost = 1,824,077.67
2 Labor Cost = 566,118.30
3 Equipment Cost = 37,000.00
TOTAL PROJECT COST 2,427,195.97

Prepared and Submitted by:

ARNOLD VERCELES
Civil Engineer
 5.00
-

327,586.50
 523,546.40

379,752.00

o
225,185.00
15days
15days
47,437.00
 s

250,000.00

#REF!