Project: Kagaoan
Estimated Cost
DESCRIPTION Unit Quantity
Labor Total Labor Material Total Material Unit Cost
GEN. REQUIREMENTS
- - 0
- - 0
SUB - TOTAL - -
SITE CLEARING
Demolition ls - - 0
Hauling ls - - 0
Cut/Fill Elev. Rqrd. ls - - 0
SUB - TOTAL - -
MOBILIZATION
Tempacil ls - - 0
SUB - TOTAL - -
EXCAV/BCK FILL
Grabbing ls - - 0
SUB - TOTAL - -
CONCRETING
Cement bags 130 90 11,700.00 225 29,250.00 315
Sand cum 7 240 1,680.00 600 4,200.00 840
Gravel (3/4") cum 12 300 3,600.00 750 9,000.00 1050
D.B. (10mm) pcs 200 44 8,800.00 110 22,000.00 154
D.B. (12mm) pcs 1126 59.2 66,659.20 148 166,648.00 207.2
D.B. (16mm) pcs 100 103.2 10,320.00 258 25,800.00 361.2
Tie Wire roll 5 1000 5,000.00 2500 12,500.00 3500
Coco Lumber bd. Ft. 1200 7.2 8,640.00 18 21,600.00 25.2
Formply (1/2") shts 40 180 7,200.00 450 18,000.00 630
Common Nails kgs 20 32 640.00 80 1,600.00 112
SUB - TOTAL 124,239.20 310,598.00
MASONRY
Cement bags 500 90 45,000.00 225 112,500.00 315
Sand cum 12 240 2,880.00 600 7,200.00 840
C.H.B. #4 pcs 250 4.8 1,200.00 12 3,000.00 16.8
C.H.B. #6 pcs 120 6.4 768.00 16 1,920.00 22.4
D.B. (10mm) pcs 160 44 7,040.00 110 17,600.00 154
D.B. (12mm) pcs 160 59.2 9,472.00 148 23,680.00 207.2
Tie Wire roll 4 1000 4,000.00 2500 10,000.00 3500
SUB - TOTAL 70,360.00 175,900.00
HARDWARES
Cabinet Catches pcs 2 - 5 - 7
Cabinet Handles pcs 7.2 - 18 - 25.2
Piano Hinges pcs 60 - 150 - 210
Door Hinges pcs 4 - 10 - 14
Door Lock pcs 100 - 250 - 350
SUB - TOTAL - -
OTHERS
Steel Works ls 26000 - 65000 - 91000
Filling Materials ls 1 8000 8,000.00 20000 20,000.00 28000
Doors/Windows 0
W1(1.8x1.2) sqm 4.32 1480 6,393.60 3700 15,984.00 5180
W2(1.2x1.2) sqm 2.88 1480 4,262.40 3700 10,656.00 5180
W3(.6x1.2) sqm 2.88 1480 4,262.40 3700 10,656.00 5180
W4(.6x.6) sqm 1.08 1480 1,598.40 3700 3,996.00 5180
D1(2.1x.9) sets 1 1991.2 1,991.20 4978 4,978.00 6969.2
D2(2.1x.8) sets 2 1944.8 3,889.60 4862 9,724.00 6806.8
D3(2.1x.7) sets 3 1896 5,688.00 4740 14,220.00 6636
SD1(2.1x1.2) sqm 2.52 1480 3,729.60 3700 9,324.00 5180
SD2(2.1x3.6) sqm 7.56 1480 11,188.80 3700 27,972.00 5180
SD3(2.1x1.8) sqm 3.78 1480 5,594.40 3700 13,986.00 5180
SUB - TOTAL 56,598.40 141,496.00
TOTAL AMOUNT 251,197.60 627,994.00
Prof. Fee
Overhead/Contingencies
GRAND TOTAL
Total Cost
-
-
-
-
-
-
-
-
-
-
-
40,950.00
5,880.00
12,600.00
30,800.00
233,307.20
36,120.00
17,500.00
30,240.00
25,200.00
2,240.00
434,837.20
157,500.00
10,080.00
4,200.00
2,688.00
24,640.00
33,152.00
14,000.00
246,260.00
-
-
-
-
-
-
-
28,000.00
22,377.60
14,918.40
14,918.40
5,594.40
6,969.20
13,613.60
19,908.00
13,053.60
39,160.80
19,580.40
198,094.40
879,191.60
94,199.10
62,799.40
1,036,190.10
Project: Kagaoan
Owner:
Date:
Estimated Cost
DESCRIPTION Unit QTY
Labor Total Labor Material Total Material
CONCRETING
Cement bags 260 90.00 23,400.00 225.00 58,500.00
Sand cum 14 240.00 3,360.00 600.00 8,400.00
Gravel (3/4") cum 28 300.00 8,400.00 750.00 21,000.00
D.B. (10mm) pcs 400 44.00 17,600.00 110.00 44,000.00
D.B. (12mm) pcs 2256 59.20 133,555.20 148.00 333,888.00
D.B. (16mm) pcs 200 102.40 20,480.00 256.00 51,200.00
Tie Wire roll 10 1,000.00 10,000.00 2,500.00 25,000.00
Coco Lumber bd. Ft. 1800 7.20 12,960.00 18.00 32,400.00
Formply (1/2") shts 50 180.00 9,000.00 450.00 22,500.00
Common Nails kgs 60 32.00 1,920.00 80.00 4,800.00
SUB - TOTAL 240,675.20 601,688.00
MASONRY
Cement bags 500 88.00 44,000.00 220.00 110,000.00
Sand cum 24 200.00 4,800.00 500.00 12,000.00
C.H.B. #4 pcs 500 4.80 2,400.00 12.00 6,000.00
C.H.B. #6 pcs 300 6.40 1,920.00 16.00 4,800.00
D.B. (10mm) pcs 320 44.00 14,080.00 110.00 35,200.00
D.B. (12mm) pcs 320 59.20 18,944.00 148.00 47,360.00
Tie Wire roll 10 1,000.00 10,000.00 2,500.00 25,000.00
SUB - TOTAL 96,144.00 240,360.00
TINSMITH
Rib Type lm 107 260.00 27,820.00 650.00 69,550.00
Flushing pcs 24 189.00 4,536.00 472.50 11,340.00
Gutter pcs 16 254.60 4,073.60 636.50 10,184.00
V. Gutter pcs 24 102.00 2,448.00 255.00 6,120.00
Ridge Cap pcs 12 192.00 2,304.00 480.00 5,760.00
Ridge Roll pcs 12 272.00 3,264.00 680.00 8,160.00
Wall Cap pcs 10 275.44 2,754.40 688.60 6,886.00
Consumables ls 1 8,000.00 8,000.00 20,000.00 20,000.00
SUB - TOTAL 55,200.00 138,000.00
OTHERS
Steel Works ls 1 12,000.00 12,000.00 30,000.00 30,000.00
Roof Framing -
C-Purlins(2"x2"x6") pcs 88 260.00 22,880.00 650.00 57,200.00
C-Purlins(2"x2"x4") pcs 28 204.00 5,712.00 510.00 14,280.00
C-Purlins(2"x2"x3") pcs 62 160.00 9,920.00 400.00 24,800.00
A-Bar(2 1/2"x5mm) pcs 28 432.00 12,096.00 1,080.00 30,240.00
F-Bar(1"x4.5mm) pcs 20 69.60 1,392.00 174.00 3,480.00
Base Plate ls 1 2,000.00 2,000.00 5,000.00 5,000.00
Consumables ls 1 14,000.00 14,000.00 35,000.00 35,000.00
SUB - TOTAL 80,000.00 200,000.00
Total Cost
TOTAL AMOUNT
Profit Fee
Overhead/Contingencies
GRAND TOTAL
CONTRACT AMOUNT
d Cost
Unit Cost TOTAL
315.00 81,900.00
840.00 11,760.00
1,050.00 29,400.00
154.00 61,600.00
207.20 467,443.20
358.40 71,680.00
3,500.00 35,000.00
25.20 45,360.00
630.00 31,500.00
112.00 6,720.00
842,363.20
308.00 154,000.00
700.00 16,800.00
16.80 8,400.00
22.40 6,720.00
154.00 49,280.00
207.20 66,304.00
3,500.00 35,000.00
336,504.00
910.00 97,370.00
661.50 15,876.00
891.10 14,257.60
357.00 8,568.00
672.00 8,064.00
952.00 11,424.00
964.04 9,640.40
28,000.00 28,000.00
193,200.00
42,000.00 42,000.00
910.00 80,080.00
714.00 19,992.00
560.00 34,720.00
1,512.00 42,336.00
243.60 4,872.00
7,000.00 7,000.00
49,000.00 49,000.00
280,000.00
1,652,067.20
Estimated Cost
DESCRIPTION Unit Quantity
Labor Total Labor Material Total Material Unit Cost
GEN. REQUIREMENTS
- - 0
- - 0
SUB - TOTAL
SITE CLEARING
Demolition lot 1 10000 10,000.00 - 10000
SUB - TOTAL 10,000.00 -
CONCRETING
Cement bags 10 94 940.00 235 2,350.00 329
Sand elf 1 610 610.00 1525 1,525.00 2135
Gravel (3/4") elf 1 1098 1,098.00 2745 2,745.00 3843
D.B. (10mm) pcs 100 44 4,400.00 110 11,000.00 154
D.B. (16mm) pcs 20 103.2 2,064.00 258 5,160.00 361.2
Tie Wire roll 1 680 680.00 1700 1,700.00 2380
Coco Lumber bd. Ft. 7.2 - 18 - 25.2
Formply (1/2") shts 180 - 450 - 630
Common Nails kgs 32 - 80 - 112
SUB - TOTAL 9,792.00 24,480.00
MASONRY
Cement bags 94 - 235 - 329
Sand elf 610 - 1525 - 2135
C.H.B. #5 pcs 100 6.4 640.00 16 1,600.00 22.4
D.B. (10mm) pcs 44 - 110 - 154
SUB - TOTAL 640.00 1,600.00
TOTAL 20,432.00 26,080.00
Total Cost
-
-
10,000.00
10,000.00
3,290.00
2,135.00
3,843.00
15,400.00
7,224.00
2,380.00
-
-
-
34,272.00
-
-
2,240.00
-
2,240.00
