COST ESTIMATE
DETAILS SHEET
PROJECT:
LOCATION:
DATE PREPARED:
CODE / ITEM NO. DESC
1.0
1.1
1.1.1
1.1.2
1.1.3
1.1.4
2.0
2.1
2.2
2.3
2.4
2.4.1
2.4.2
3.0
3.1
349063469.xlsx / Details SDev Page 1 of 12
COST ESTIMATE
DETAILS SHEET
PROJECT:
LOCATION:
DATE PREPARED:
CODE / ITEM NO. DESC
3.1.1
3.1.2
3.2
4.0
4.1
4.2
4.3
4.4
4.5
4.6
349063469.xlsx / Details SDev Page 2 of 12
COST ESTIMATE
DETAILS SHEET
PROJECT:
LOCATION:
DATE PREPARED:
CODE / ITEM NO. DESC
5.0
.1
.2
.3
.4
.5
.6
.7
.8
6.0
6.1
6.2
6.3
6.4
6.5
349063469.xlsx / Details SDev Page 3 of 12
COST ESTIMATE
DETAILS SHEET
PROJECT:
LOCATION:
DATE PREPARED:
CODE / ITEM NO. DESC
7.0
8.0
9.0
10.0
349063469.xlsx / Details SDev Page 4 of 12
CO
DE
COMMERCIAL/ RESIDENTIAL UNIT
BLOCK 2 LOT 12 STO. TOMAS VILLAGE BARANGAY 167, LLANO, CALOOCAN CITY
March 22, 2017
DESCRIPTION UNIT
SITE WORKS
Earthworks
Excavation cu.m.
Backfilling cu.m.
Disposal cu.m.
Gravel Bedding cu.m.
Subtotal 1.0
CONCRETE WORKS
Cement bag
Sand cu.m.
Gravel cu.m.
Reinforcing Steel
12mm pcs.
16mm pcs.
Subtotal 2.0
MASONRY
Concrete Hollow Blocks
349063469.xlsx / Details SDev Page 5 of 12
CO
DE
COMMERCIAL/ RESIDENTIAL UNIT
BLOCK 2 LOT 12 STO. TOMAS VILLAGE BARANGAY 167, LLANO, CALOOCAN CITY
March 22, 2017
DESCRIPTION UNIT
4" CHB pcs.
6" CHB pcs.
GI Tie Wire #16 kgs.
Subtotal 3.0
SCAFFOLDING & FORMWORKS
2"x 3"x 12' Good Lumber bd.ft.
2"x 4"x 12' Good Lumber bd.ft.
2"x 3"x 10' Good Lumber bd.ft.
1/4" Ordinary Plywood pcs.
1/2" Ordinary Plywood pcs.
Common Wire Nail keg.
Subtotal 4.0
349063469.xlsx / Details SDev Page 6 of 12
CO
DE
COMMERCIAL/ RESIDENTIAL UNIT
BLOCK 2 LOT 12 STO. TOMAS VILLAGE BARANGAY 167, LLANO, CALOOCAN CITY
March 22, 2017
DESCRIPTION UNIT
ROOF FRAMING PLAN
2"x 4"x 6m Channel pcs.
2"x 6"x 6mm Channel pcs.
2"x 12"x 6mm Channel pcs.
Ridge Roll pcs.
1.2m Color Roof l.m.
Spanish Gutter pcs.
Text Screw pcs.
Welding Rod kgs.
Subtotal 5.0
DOORS & WINDOWS
1.00m x 2.10m Panel Door set
0.70m x 2.10m PVC Door set
4.25m x 3.0m Roll-up Door set
4.50m x 3.0m Roll-up Door set
2.00m x 1.2m Steel Window set
Subtotal 6.0
349063469.xlsx / Details SDev Page 7 of 12
CO
DE
COMMERCIAL/ RESIDENTIAL UNIT
BLOCK 2 LOT 12 STO. TOMAS VILLAGE BARANGAY 167, LLANO, CALOOCAN CITY
March 22, 2017
DESCRIPTION UNIT
PLUMBING WORKS
(includes PVC Pipe, Water Closet, Lavatory Kitchen Sink, Faucet & etc.) ls.
TILE WORKS (includes Tiles, Grout, Plastering and etc.) ls.
ELECTRICAL WORKS
(includes Lighting,Junction Box, Electrical Wires & etc.) ls.
LABOR COST ls.
GRAND TOTAL
349063469.xlsx / Details SDev Page 8 of 12
COST ESTIMATE
DETAILS SHEET
QUANTITY UNIT COST TOTAL COST REMARKS
360.00 316.44 113,918.40
302.00 350.15 105,745.30
59.00 157.58 9,297.22
4.00 1,305.89 5,223.56
234,184.48
320.00 210.00 67,200.00
35.00 300.00 10,500.00
75.00 470.00 35,250.00
200.00 718.55 143,710.00
310.00 1,871.36 580,121.60
836,781.60
349063469.xlsx / Details SDev Page 9 of 12
COST ESTIMATE
DETAILS SHEET
QUANTITY UNIT COST TOTAL COST REMARKS
6,250.00 16.00 100,000.00
1,400.00 18.00 25,200.00
30.00 45.00 1,350.00
126,550.00
10.00 30.00 300.00
28.00 30.00 840.00
37.00 30.00 1,110.00
38.00 730.00 27,740.00
39.00 600.00 23,400.00
40.00 1,600.00 64,000.00
117,390.00
349063469.xlsx / Details SDev Page 10 of 12
COST ESTIMATE
DETAILS SHEET
QUANTITY UNIT COST TOTAL COST REMARKS
3.00 820.00 2,460.00
2.00 930.00 1,860.00
2.00 2,255.00 4,510.00
18.00 350.00 6,300.00
30.00 190.00 5,700.00
18.00 650.00 11,700.00
650.00 1.00 650.00
13.00 20.00 260.00
33,440.00
2.00 5,000.00 10,000.00
6.00 1,200.00 7,200.00
4.00 29,095.00 116,380.00
2.00 27,478.00 54,956.00
8.00 6,247.00 49,976.00
238,512.00
349063469.xlsx / Details SDev Page 11 of 12
COST ESTIMATE
DETAILS SHEET
QUANTITY UNIT COST TOTAL COST REMARKS
1.00 120,000.00 120,000.00
1.00 56,890.00 56,890.00
1.00 107,000.00 95,000.00
1.00 305,000.00 330,000.00
2,188,748.08
349063469.xlsx / Details SDev Page 12 of 12
