Project : : PROPOSED MARIKINA CITY MULTI PURPOSE COVERED BASKETBALL COURT

Location : MANSANAS ST., MARIST VILLAGE, BRGY.MARIKINA HEIGHT, MARIKINA CITY. PHILIPPINES
Subject : DETAILED ESTIMATE

MATERIAL LABOR
Item Description Qty Unit
Unit Cost Amount Amount
I. MOBILIZATION
1.0 Mobilization & Demobilization 1.00 lot
Sub-total of Mobilization

II. GENERAL REQUIREMENTS

Bank house 1.00 lot 15,000.00 15,000.00 5,250.00

Project Enclosure 1.00 lot 35,000.00 35,000.00 12,250.00
Sub-total of General Requirements

III. EARTHWORKS

Excavation 210.00 cu.m - 220.00

Backfill and Compaction 145.00 cu.m 80.00 11,600.00 3,480.00
Earthfill and Compaction 140.00 cu.m 300.00 42,000.00 12,600.00
Gravel Bedding 15.00 cu.m 900.00 13,500.00 4,050.00
disposal 1.00 lot - 4,500.00

Sub-total of Earth Works

IV. REINFORCED CONCRETE WORKS

1.0 FOOTING
Cement 240.00 bags 225.00 54,000.00 21,600.00
Sand 14.00 cu.m 600.00 8,400.00 3,360.00
3/4 Crushed 28.00 cu.m 985.00 27,580.00 11,032.00
Reinforcing Bars 16mm 165.00 pcs 365.00 60,225.00 24,090.00
Tie Wires 35.00 kgs 80.00 2,800.00 1,120.00

2.0 FLOOR TIE BEAM

Cement 95.00 bags 225.00 21,375.00 8,550.00
Sand 6.00 cu.m 600.00 3,600.00 1,440.00
3/4 Crushed 12.00 cu.m 985.00 11,820.00 4,728.00
Reinforcing Bars 16mm 120.00 pcs 389.00 46,680.00 18,672.00
Reinforcing Bars 10mm 120.00 pcs 155.00 18,600.00 7,440.00
Reinforcing Bars 20mm 12.00 pcs 705.00 8,460.00 3,384.00
Tie Wires 35.00 kgs 80.00 2,800.00 1,120.00

3.0 COLUMNS
Cement 145.00 bags 225.00 32,625.00 13,050.00
Sand 9.00 cu.m 600.00 5,400.00 2,160.00
3/4 Crushed 17.00 cu.m 985.00 16,745.00 6,698.00
Reinforcing Bars 16mm 200.00 pcs 389.00 77,800.00 31,120.00
Reinforcing Bars 10mm 460.00 pcs 155.00 71,300.00 28,520.00
Tie Wires 80.00 kgs 80.00 6,400.00 2,560.00

4.0 FLOOR BEAMS

Cement 115.00 bags 225.00 25,875.00 10,350.00
Sand 8.00 cu.m 600.00 4,800.00 1,920.00
3/4 Crushed 13.00 cu.m 985.00 12,805.00 5,122.00
Reinforcing Bars 16mm 215.00 pcs 389.00 83,635.00 33,454.00
Reinforcing Bars 12mm 30.00 pcs 268.00 8,040.00 3,216.00
Reinforcing Bars 10mm 215.00 pcs 155.00 33,325.00 13,330.00
Tie Wires 55.00 kgs 80.00 4,400.00 1,760.00

5.0 ROOF BEAMS

Cement 85.00 bags 225.00 19,125.00 7,650.00
Sand 6.00 cu.m 600.00 3,600.00 1,440.00
3/4 Crushed 10.00 cu.m 985.00 9,850.00 3,940.00
Reinforcing Bars 16mm 165.00 pcs 389.00 64,185.00 25,674.00
Reinforcing Bars 10mm 175.00 pcs 155.00 27,125.00 10,850.00
Tie Wires 50.00 kgs 80.00 4,000.00 1,600.00

6.0 SLAB 32.16 cu.m

Cement 315.00 bags 225.00 70,875.00 28,350.00
 Sand 18.00 cu.m 600.00 10,800.00 4,320.00
3/4 Crushed 34.00 cu.m 985.00 33,490.00 13,396.00
Reinforcing Bars 12mm 1,100.00 pcs 255.00 280,500.00 112,200.00
Tie Wires 70.00 kgs 80.00 5,600.00 2,240.00

4.0 SLAB ON FILL

Cement 170.00 bags 225.00 38,250.00 15,300.00
Sand 11.00 cu.m 600.00 6,600.00 2,640.00
3/4 Crushed 19.00 cu.m 985.00 18,715.00 7,486.00
Reinforcing Bars 10mm 165.00 pcs 165.00 27,225.00 10,890.00
Tie Wires 15.00 kgs 80.00 1,200.00 480.00

5.0 ROOF TOP

Cement 55.00 bags 225.00 12,375.00 4,950.00
Sand 4.00 cu.m 600.00 2,400.00 960.00
3/4 Crushed 6.00 cu.m 985.00 5,910.00 2,364.00
Reinforcing Bars 16mm 60.00 pcs 389.00 23,340.00 9,336.00
Reinforcing Bars 10mm 70.00 pcs 155.00 10,850.00 4,340.00
Reinforcing Bars 12mm 120.00 pcs 255.00 30,600.00 12,240.00
Tie Wires 15.00 kgs 80.00 1,200.00 480.00

5.0 STAIR
Cement 45.00 bags 225.00 10,125.00 4,050.00
Sand 3.00 cu.m 600.00 1,800.00 720.00
3/4 Crushed 5.00 cu.m 985.00 4,925.00 1,970.00
Reinforcing Bars 10mm 60.00 pcs 155.00 9,300.00 3,720.00
Reinforcing Bars 12mm 70.00 pcs 255.00 17,850.00 7,140.00
Tie Wires 12.00 kgs 80.00 960.00 384.00

5.0 MASONRY WORKS (Exterior Wall)

5"CHB 3,750.00 pcs 14.00 52,500.00 21,000.00
Cement 425.00 bags 220.00 93,500.00 37,400.00
Sand 60.00 cu.m 600.00 36,000.00 14,400.00
Reinforcing Bars 10mm 220.00 pcs 165.00 36,300.00 14,520.00
Tie Wires 21.00 kgs 80.00 1,680.00 672.00

5.0 MASONRY (Interior Wall)

4"CHB 4,400.00 pcs 13.00 57,200.00 22,880.00
Cement 355.00 bags 220.00 78,100.00 31,240.00
Sand 38.00 cu.m 600.00 22,800.00 9,120.00
Reinforcing Bars 10mm 265.00 pcs 155.00 41,075.00 16,430.00
Tie Wires 15.00 kgs 80.00 1,200.00 480.00

Sub-total of Reinforced Concrete Works

V. RAILINGS
Cost of Railings 1.00 lot 38,000.00 38,000.00 15,200.00

Sub-total of Railings

VI. PAINTING WORKS

Wall Paintings 1,601.00
Flat latex 14.00 pale 2,400.00 33,600.00 13,440.00
Semi-gloss latex 26.00 pale 2,800.00 72,800.00 29,120.00
Concrete putty 8.00 pale 1,900.00 15,200.00 6,080.00
Water Proofing 10.00 pale 2,450.00 24,500.00 9,800.00
acri color 3.00 qrt 120.00 360.00 144.00
paint brush 2" 4.00 pcs 90.00 360.00 144.00
paint brush 3" 3.00 pcs 95.00 285.00 114.00
Paint roller 7" 12.00 pcs 120.00 1,440.00 576.00
Sand paper #120 60.00 pcs 25.00 1,500.00 600.00
Sand paper #100 60.00 pcs 22.00 1,320.00 528.00
Putty Knife 4.00 pcs 65.00 260.00 104.00
Spatula 4.00 pcs 89.00 356.00 142.40
Sub-total of Painting Works

VII. PLUMBING WORKS

Plumbing Fixtures
Water Closet 2.00 sets 7,200.00 14,400.00 5,760.00
Water Closet 5.00 sets 9,800.00 49,000.00 19,600.00
Floor Drain 20.00 pcs 160.00 3,200.00 1,280.00
Sink Faucet 2.00 pcs 850.00 1,700.00 680.00
Faucet 13.00 pcs 245.00 3,185.00 1,274.00
 Shower Valve 2.00 pcs 420.00 840.00 336.00
Shower head 2.00 sets 650.00 1,300.00 520.00
Kitchen Sink 2.00 sets 5,500.00 11,000.00 4,400.00
lavatory 3.00 sets 1,200.00 3,600.00 1,440.00
PIPES - -
4"Ø PVC Pipe 25.00 pcs 560.00 14,000.00 5,600.00
3"Ø PVC Pipe 28.00 pcs 420.00 11,760.00 4,704.00
2"Ø PVC Pipe 20.00 pcs 255.00 5,100.00 2,040.00
PPR 30.00 pcs 250.00 7,500.00 3,000.00
FITTINGS - -
3"Ø PVC Elbow 30.00 pcs 55.00 1,650.00 660.00
4"Ø PVC elbow 22.00 pcs 110.00 2,420.00 968.00
2x4"Ø PVC Reducer 22.00 pcs 120.00 2,640.00 1,056.00
4"Ø PVC tee 5.00 pcs 140.00 700.00 280.00
4"Ø PVC wye 12.00 pcs 155.00 1,860.00 744.00
4"Ø PVC Clean out 10.00 pcs 72.00 720.00 288.00
2"Ø PVC p-trap 15.00 pcs 90.00 1,350.00 540.00
Gate Valve 5.00 pcs 360.00 1,800.00 720.00
Angle Valve 10.00 pcs 280.00 2,800.00 1,120.00
Flexible hose 10.00 pcs 185.00 1,850.00 740.00
PPR Fittings 1.00 lot 3,500.00 3,500.00 1,400.00
Solvent cement 10.00 cans 95.00 950.00 380.00
Vulcaseal 2.00 qrt 240.00 480.00 192.00
Teplon Tape 60.00 pcs 25.00 1,500.00 600.00
union patente 4.00 pcs 65.00 260.00 104.00
Nipple 10.00 pcs 20.00 200.00 80.00
Sub-total of Plumbing Works

VIII. ELECTRICAL WORKS

Lighting and Convenience Outlet Fixtures
led light 15.00 pcs 280.00 4,200.00 1,680.00
Pinlights 41.00 pcs 450.00 18,450.00 7,380.00
Flourescent 3.00 pcs 650.00 1,950.00 780.00
Double Flourescent 7.00 pcs 1,200.00 8,400.00 3,360.00
Conv. Outlet 38.00 pcs 240.00 9,120.00 3,648.00
Ref Outlet 2.00 sets 280.00 560.00 224.00

Wires and Pipe (for LO, CO and SE)

#2.0 mm2 THHN wire 750 l.m. 18.00 13,500.00 5,400.00
#3.5mm2 THHN wire 1050 l.m. 24.00 25,200.00 10,080.00
#5.5 mm2 THHN wire 150 l.m. 45.00 6,750.00 2,700.00
#8.0 mm2 THHN wire 30 l.m. 89.00 2,670.00 1,068.00
#14.0 mm2 THHN wire 45 l.m. 122.00 5,490.00 2,196.00
#32mm dia PVC pipe 8 pcs 180.00 1,440.00 576.00
#32mm dia PVC elbow 6 pcs 89.00 534.00 213.60
#32mm dia PVC adaptor 2 pcs 90.00 180.00 72.00
#1/2" dia PVC pipe 65 pcs 90.00 5,850.00 2,340.00
#1/2" dia PVC coupling 15 pcs 12.00 180.00 72.00
#1/2" dia PVC elbow 40 pcs 18.00 720.00 288.00
#1/2" dia PVC adafter/locknut 4 pcs 14.00 56.00 22.40
CIRCUIT BREAKER & PB
Main: 100AT DTS 1.00 set 5,500.00 5,500.00 2,200.00
100 AT CB 2.00 set 850.00 1,700.00 680.00
40 AT CB 3.00 set 600.00 1,800.00 720.00
60 AT CB 4.00 set 750.00 3,000.00 1,200.00
BRANCHES:
2- 30AT/20AF/2P/230V 3.00 sets 420.00 1,260.00 504.00
5- 20AT/20AF/2P/230V 1.00 set 320.00 320.00 128.00
3- 15AT/20AF/2P/230V 2.00 set 320.00 640.00 256.00
Panel board 2.00 pcs 1,500.00 3,000.00 1,200.00
Misc.,Consumables & Accessories 1.00 lot 1,000.00 1,000.00 400.00
SERVICE ENTRANCE
25mm dia. RSC pipe 2.00 pcs 120.00 240.00 96.00
25mm dia. RSC coupling 1.00 pc 22.00 22.00 8.80
25mm dia. RSC elbow 3.00 pcs 25.00 75.00 30.00
25mm dia. RSC locknut & bushing 2.00 pcs 32.00 64.00 25.60
entrance cup for 25MM RSC 3.00 pcs 33.00 99.00 39.60
#8.0 mm THHN wire 60.00 m 89.00 5,340.00 2,136.00
#5.5 mm2 THHN wire 15.00 m 33.00 495.00 198.00
Full threaded bolt for CT connection 4.00 pcs 45.00 180.00 72.00
SWITCHES
Single Switch 19.00 pcs 95.00 1,805.00 722.00
 2 gang Switch 11.00 pc 120.00 1,320.00 528.00
3-gang Switch 4.00 pcs 165.00 660.00 264.00
3way Switch 4.00 pcs 180.00 720.00 288.00
Sub-total of Electrical Works

IX. CEILING :
Wall angle 150.00 pcs 75.00 11,250.00 4,500.00
C-Furring 350.00 pcs 160.00 56,000.00 22,400.00
Carrying Channel 60.00 pcs 155.00 9,300.00 3,720.00
Furring clip 700.00 pcs 4.50 3,150.00 1,260.00
Blind Rivets 6,000.00 pcs 1.00 6,000.00 2,400.00
1" Concrete Nail 4.00 kls 85.00 340.00 136.00
Drillbit 12.00 pcs 85.00 1,020.00 408.00
Grinding disk 3.00 pcs 195.00 585.00 234.00
Hardi-flex 95.00 pcs 485.00 46,075.00 18,430.00
Sub-total of Ceiling Works

X. TILEWORKS
CR
16x16" Wall Tiles 485.00 pcs 72.00 34,920.00 13,968.00
16x16" Floor Tiles 6.67 pcs 68.00 453.33 181.33
Abc Grout 6.47 bags 75.00 485.00 194.00
Tile Adhesive 22.17 bags 295.00 6,540.57 2,616.23
Disk 2.00 pcs 350.00 700.00 280.00
2ND FLOOR
60x60 Outdoor Tiles 26.00 pcs 195.00 5,070.00 2,028.00
60x60 Floor Tiles 385.00 pcs 195.00 75,075.00 30,030.00
Abc Grout 10.00 bags 75.00 750.00 300.00
Tile Adhesive 40.00 bags 340.00 13,600.00 5,440.00
Disk 3.00 pcs 350.00 1,050.00 420.00
STAIR
60x60 Non skid Tiles 30.00 pcs 195.00 5,850.00 2,340.00
Nosing 8.00 pcs 850.00 6,800.00 2,720.00
Abc Grout 2.00 bags 75.00 150.00 60.00
Tile Adhesive 5.00 bags 340.00 1,700.00 680.00
Disk 1.00 pcs 350.00 350.00 140.00
KITCHEN
Granite 6.00 pcs 7,500.00 45,000.00 18,000.00
Trim 3.00 pcs 180.00 540.00 216.00
Abc Grout 2.00 bags 75.00 150.00 60.00
Tile Adhesive 6.00 bags 340.00 2,040.00 816.00
Disk 1.00 pcs 350.00 350.00 140.00
Sub-total of TileWorks

XI. FORMWORKS & SCAFFOLDINGS

1/2" thk. Mar.Plywood 120.00 pcs. 685.00 82,200.00 32,880.00
Coco Lumber 4,800.00 bd.ft 21.00 100,800.00 40,320.00
Asst'd CW Nails 80.00 kls 155.00 12,400.00 4,960.00
Sub-total of FormWorks

TOTAL COST OF ITEM

INDIRECT COST
MAIN BUILDING GRAND TOTAL

Prepared by:
Total Amount

6,500.00
6,500.00 6,500.00

20,250.00
47,250.00
67,500.00 67,500.00

46,200.00
15,080.00
54,600.00
17,550.00
4,500.00

137,930.00 137,930.00

75,600.00
11,760.00
38,612.00
84,315.00
3,920.00

29,925.00
5,040.00
16,548.00
65,352.00
26,040.00
11,844.00
3,920.00

45,675.00
7,560.00
23,443.00
108,920.00
99,820.00
8,960.00

36,225.00
6,720.00
17,927.00
117,089.00
11,256.00
46,655.00
6,160.00

26,775.00
5,040.00
13,790.00
89,859.00
37,975.00
5,600.00

99,225.00
 15,120.00
46,886.00
392,700.00
7,840.00

53,550.00
9,240.00
26,201.00
38,115.00
1,680.00

17,325.00
3,360.00
8,274.00
32,676.00
15,190.00
42,840.00
1,680.00

14,175.00
2,520.00
6,895.00
13,020.00
24,990.00
1,344.00

73,500.00
130,900.00
50,400.00
50,820.00
2,352.00

80,080.00
109,340.00
31,920.00
57,505.00
1,680.00

2,271,143.00 2,271,143.00

53,200.00

53,200.00 53,200.00

47,040.00
101,920.00
21,280.00
34,300.00
504.00
504.00
399.00
2,016.00
2,100.00
1,848.00
364.00
498.40
212,773.40 212,773.40

20,160.00
68,600.00
4,480.00
2,380.00
4,459.00
 1,176.00
1,820.00
15,400.00
5,040.00
-
19,600.00
16,464.00
7,140.00
10,500.00
-
2,310.00
3,388.00
3,696.00
980.00
2,604.00
1,008.00
1,890.00
2,520.00
3,920.00
2,590.00
4,900.00
1,330.00
672.00
2,100.00
364.00
280.00
193,095.00 193,095.00

5,880.00
25,830.00
2,730.00
11,760.00
12,768.00
784.00

18,900.00
35,280.00
9,450.00
3,738.00
7,686.00
2,016.00
747.60
252.00
8,190.00
252.00
1,008.00
78.40

7,700.00
2,380.00
2,520.00
4,200.00

1,764.00
448.00
896.00
4,200.00
1,400.00

336.00
30.80
105.00
89.60
138.60
7,476.00
693.00
252.00

2,527.00
 1,848.00
924.00
1,008.00
188,286.00 188,286.00

15,750.00
78,400.00
13,020.00
4,410.00
8,400.00
476.00
1,428.00
819.00
64,505.00
187,208.00 187,208.00

48,888.00
634.67
679.00
9,156.80
980.00

7,098.00
105,105.00
1,050.00
19,040.00
1,470.00

8,190.00
9,520.00
210.00
2,380.00
490.00

63,000.00
756.00
210.00
2,856.00
490.00
88,102.00 88,102.00

115,080.00
141,120.00
17,360.00
273,560.00 273,560.00

3,679,297.40 3,679,297.40
441,515.69
4,120,813.09
 6,500.00

23700

67,500.00

6.336

7.52
25.6

137,930.00

30.00 8
40.83 128
55.56 80.00 12.083333333
126.39 1.08679245

3.0566037736

12.00
15.6666667

90 9

192.00

4.45
22.25
60.00 #REF!

40.00
48.00
5.60
5.00

20.00
118.60
177.90

800.00
48.30

150.00

180.00

80.00 268.00
 240.00

40.00
266.67

82.25
27.42

79.46

47.50 7.17
71.25

30.00

27.50
110.00

60.00
10.00

31.00
1.86
20.00 18.8
66.67 1.44
137.92 33.76
54
9.6 1.08
84.4 ###

6.60
3.50
30.00
40.10
119.25
99.64
218.89
2,271,143.00

#VALUE!
#VALUE!
53,200.00

3.33333333
20

40
48

212,773.40
 1000
36

5400
1000

23.04
288
1.8432

193,095.00

14.67
21.33
 188,286.00

63.27
65.00 14.17 71.28
45.00 25.20 134.55
90.00 127.05
200.00
83.33

12.00
48.00
4,560.00

6.00
12.00 6.00

638.89
#VALUE!
#VALUE!

139.40
131.40 105.60

142.80
134.80

105.60

142.80
#VALUE!

29,367.33
48.50 WALL
77.60

3,163,404.10 2.40
2.40 251.60
94,902.12

90
1800000
###
Project:
Location:
Owner:
Subject: DETAILED ESTIMATE

MATERIAL LABOR
Item Description Qty Unit Total Amount
Unit Cost Amount Amount
I. MOBILIZATION

Sub-total of Mobilization -

II. REINFORCED CONCRETE WORKS

Sub-total of Footing -

2.0 FLOOR TIE BEAM/WALL FOOTING

Sub-total floor tie beam/wall footing -

Sub-total of column -

Sub-total of floor beam -

Sub-total of Roof beam -

Sub-total of Slab -

Sub-total of stair -

Sub-total of masonry works -

Sub-total of Reinforced Concrete Works -

III. RAILINGS FOR STAIR & TERRACE

Sub-total of Railings -

IV. PLUMBING WORKS

Sub-total of Plumbing Works -

 V. ELECTRICAL WORKS
Lighting and Convenience Outlet Fixtures

Sub-total of Electrical Works -

VI. TILEWORKS

Sub-total of TileWorks -

VII. FORMWORKS & SCAFFOLDINGS

Sub-total of FormWorks -

VIII. SEPTIC TANK

Sub-total of Septic Tank -

 IX. CATCH BASINS

Sub-total of Catch basins -

X. CEILING :

Sub-total of Ceiling Works -

XI. DOORS AND WINDOWS

Sub-total of Doors & Windows -

XII. ROOFING

Sub-total of Roofing -

XIII. PAINTING MATERIALS

Sub-total of Roofing -

TOTAL COST OF ITEM -

OVERHEAD/CONTINGENSES -
MAIN BUILDING TOTAL -
-

-
-

-
-

-
-

- BUILDING
-