DETAILED ESTIMATES

I.

EXCAVATION WORKS
1.0 Footing
Labor:
2Laborer

2.0 Wall footing

Labor:
2-

II.

180.00 /day

1,440.00

DIRECT COST =

1,440.00

720.00

DIRECT COST

720.00

3
DIRECT COST

1,080.00
1,080.00

360.00

4.01 cum
Laborer

FILL & COMPACTION WORKS

1.0 Footing
Labor:
2Laborer
2.0 Wall footing
Labor:
2-

9.00 cum

180.00 /day

6.86 cum
@

180.00 /day
2.75 cum

Laborer

180.00 /day

1
DIRECT COST

3.0 Flooring
Labor:
2-

360.00

31.37 cum
Laborer

180.00 /day

12

DIRECT COST
III.

REINFORCING STEEL BARS

1.0 Footing
Materials:
16 lths Deformed steel bar 10mmx6m
6 kgs G.I. tie wire 1.59mm
Labor:
11-

Steelman
Laborer

Labor:
11-

@
@

172.00
75.00

@
@

300.00 /day
180.00 /day

=
=

2,752.00
450.00
3,202.00
2
2

=
=

Labor:
22-

Deformed steel bar 10mmx6m

G.I. tie wire 1.59mm

@
@

172.00
75.00

Steelman
Laborer

@
@

300.00 /day
180.00 /day

=
=

2,580.00
150.00
2,730.00
2
2

=
=

Labor:
1-

600.00
360.00
960.00
3,690.00

664.47 kgs
Deformed steel bar 12mmx6m
Deformed steel bar 10mmx6m
G.I. tie wire 1.59mm

@
@
@

255.00
172.00
75.00

Steelman
Laborer

@
@

300.00 /day
180.00 /day

=
=
=

16,830.00
13,416.00
1,875.00
32,121.00
8
8

=
=

DIRECT COST
4.0 Wallings
Materials:
185 lths
5 kg

600.00
360.00
960.00
4,162.00

57.35 kgs

DIRECT COST
3.0 Column
Materials:
66 lths
78 lths
25 kgs

4,320.00

61.35 kgs

DIRECT COST
2.0 Wall footing
Materials:
15 lths
2 kgs

4,320.00

4,800.00
2,880.00
7,680.00
39,801.00

2,700.00

687.65 kgs
Deformed steel bar 10mmx6m
G.I. tie wire 1.59mm

@
@

172.00
75.00

Steelman

300.00 /day

=
=

31,820.00
375.00
32,195.00
9

1-

Laborer

180.00 /day

1,620.00
4,320.00
36,515.00

=
=

4,200.00
2,520.00
6,720.00
56,534.00

=
=

300.00
180.00
480.00
1,225.50

=
=

4,200.00
2,520.00
6,720.00
55,217.00

DIRECT COST
5.0 Flooring
Materials:
287 lths
6 kgs
Labor:
22-

1,065.03 kgs
Deformed steel bar 10mmx6m
G.I. tie wire 1.59mm

@
@

172.00
75.00

=
=

Steelman
Laborer

@
@

300.00 /day
180.00 /day

49,364.00
450.00
49,814.00
7
7

DIRECT COST
6.0 Pergola
Materials:
3 lths
3 lths
0.5 kgs
Labor:
11-

11.57 kgs
Deformed steel bar 10mmx6m
Deformed steel bar 8mmx6m
G.I. tie wire 1.59mm

@
@
@

172.00
64.00
75.00

=
=
=

Steelman
Laborer

@
@

300.00 /day
180.00 /day

516.00
192.00
37.50
745.50
1
1

DIRECT COST
7.0 Beams
Materials:
98 lths
131 lths
13 kgs
Labor:
22-

1018.53 kgs
Deformed steel bar 12mmx6m
Deformed steel bar 10mmx6m
G.I. tie wire 1.59mm

@
@
@

255.00
172.00
75.00

=
=
=

Steelman
Laborer

@
@

300.00 /day
180.00 /day

24,990.00
22,532.00
975.00
48,497.00
7
7

DIRECT COST
IV.

FORMWORKS AND SCAFFOLDINGS

1.0 Formworks & Scaffolding
Materials:
30 pcs Lumber, Gmelina 50x100x3600mm
75 pcs Lumber, Gmelina 50x50x3600mm
30 shts Plywood, ordinary 6x1220x2440mm
15 kgs Nails, common wire 100mm
15 kgs Nails, common wire 75mm
10 kgs Nails, common wire 63mm
6 kgs Nails, common wire 50mm
4 kgs Nails, common wire 25mm
Labor:
22-

Carpenter
Laborer

173.21 sm
@
@
@
@
@
@
@
@

132.00
88.00
315.00
75.00
75.00
75.00
75.00
75.00

=
=
=
=
=
=
=
=

@
@

300.00 /day
180.00 /day

3,960.00
6,600.00
9,450.00
1,125.00
1,125.00
750.00
450.00
300.00
23,760.00
28
28

=
=

16,800.00
10,080.00
26,880.00
50,640.00

=
=

600.00
360.00
960.00
8,340.00

DIRECT COST
V.

STRUCTURAL CONCRETE
1.0 Footing
Materials:
18 bags Cement, portland
1.1 cum Sand, washed & fine
2.2 cum Gravel, washed & crushed 20mm
Labor:
22-

Mason
Laborer

2.20 cum
@
@
@

245.00 =
900.00 =
900.00 =

@
@

300.00 /day
180.00 /day

4,410.00
990.00
1,980.00
7,380.00
1
1
DIRECT COST

2.0 Wall footing

Materials:

1.26 cum

11 bags Cement, portland

0.63 cum Sand, washed & fine
1.26 cum Gravel, washed & crushed 20mm
Labor:
12-

Mason
Laborer

@
@
@

245.00 =
900.00 =
900.00 =

@
@

300.00 /day
180.00 /day

2,695.00
567.00
1,134.00
4,396.00
2
2

=
=

DIRECT COST
3.0 Column
Materials:
22 bags Cement, portland
1.5 cum Sand, washed & fine
3 cum Gravel, washed & crushed 20mm
Labor:
22-

Mason
Laborer

2.63 cum
@
@
@

245.00 =
900.00 =
900.00 =

@
@

300.00 /day
180.00 /day

5,390.00
1,350.00
2,700.00
9,440.00
1
1

=
=

600.00
360.00
960.00
10,400.00

=
=

3,000.00
1,800.00
4,800.00
49,915.00

=
=

300.00
180.00
480.00
2,075.00

=
=

1,800.00
1,080.00
2,880.00
12,320.00

=
=

8,400.00
5,040.00
13,440.00
87,915.00

DIRECT COST
4.0 Flooring
Materials:
107 bags Cement, portland
7 cum Sand, washed & fine
14 cum Gravel, washed & crushed 20mm
Labor:
22-

Mason
Laborer

13.26 cum
@
@
@

245.00 =
900.00 =
900.00 =

@
@

300.00 /day
180.00 /day

26,215.00
6,300.00
12,600.00
45,115.00
5
5
DIRECT COST

5.0 Pergola
Materials:
1 bags Cement, portland
0.5 cum Sand, washed & fine
1 cum Gravel, washed & crushed 20mm
Labor:
11-

Mason
Laborer

0.07 cum
@
@
@

245.00 =
900.00 =
900.00 =

@
@

300.00 /day
180.00 /day

245.00
450.00
900.00
1,595.00
1
1
DIRECT COST

6.0 Beams
Materials:
22 bags Cement, portland
1.5 cum Sand, washed & fine
3 cum Gravel, washed & crushed 20mm
Labor:
22-

Mason
Laborer

2.67 cum
@
@
@

245.00 =
900.00 =
900.00 =

@
@

300.00 /day
180.00 /day

5,390.00
1,350.00
2,700.00
9,440.00
3
3
DIRECT COST

MASONRY WORKS
VI.
1.0 Walling
Materials:
3370 pcs Concrete hollow blocks 100mm thk
120 bags Cement, portland
22 cum Sand, washed & fine
Labor:
22-

Mason
Laborer

263.70 sm
@
@
@

7.50 =
245.00 =
900.00 =

@
@

300.00 /day
180.00 /day

25,275.00
29,400.00
19,800.00
74,475.00
14
14
DIRECT COST

VII.

PLASTERING WORKS

600.00
720.00
1,320.00
5,716.00

527.40 sm

Materials:
102 bags Cement, premium
6 cum Sand, washed & fine
22-

Mason
Laborer

@
@

245.00 =
900.00 =

@
@

300.00 /day
180.00 /day

24,990.00
5,400.00
30,390.00
22
22

=
=

13,200.00
7,920.00
21,120.00
51,510.00

=
=

9,000.00
3,000.00
12,000.00

=
=

5,400.00
3,240.00
8,640.00
69,406.00

DIRECT COST
VIII.

STEEL WORKS
Equipments:
1 unit Welding Machine, Electric 300amp
1 unit Grinder, Electric 100mm

184.01 kgs
@
@

500.00 /day
300.00 /day

Materials:
3 lths
30 lths
2 lths
3 lths
20 lths
2 pcs
4 lths
2 lths
15 kgs

Steel, equal angle 50x50x4mmx6m

Steel, equal angle 40x40x3mmx6m
Steel, equal angle 25x25x3mmx6m
Steel, flat 25x4.5mmx6m
Steel, lip channel 75x35x15x2.3mmx6m
Hacksaw blade 12TPI
Steel plain round bar 8mm
Pipe,G.I. 38mm
Rod, welding 3.2mm E-6011

@
@
@
@
@
@
@
@
@

896.00
897.00
260.00
210.00
665.00
90.00
172.00
950.00
130.00

Labor:
11-

Welder
Laborer

@
@

300.00 /day
180.00 /day

18
10

=
=
=
=
=
=
=
=
=

2,688.00
26,910.00
520.00
630.00
13,300.00
180.00
688.00
1,900.00
1,950.00
48,766.00

18
18
DIRECT COST

IX.

TINSMITHRY WORKS
Roofing
Materials:
95 lm
Roofing, colored 0.48mmx1m
10 pcs Ridge roll colored 0.48x460x2440mm
15 pcs Facia cap colored 0.48x305x2440mm
15 pcs Gutter, colored 0.48x600x2440mm
370 pcs Tekscrews 63mm
500 pcs Rivets, blind 3mmx12mm
1 qrt
Sealant, vulca

@
@
@
@
@
@
@

350.00
486.00
265.00
560.00
1.50
1.00
180.00

Equipments:
1 unit Electric drill machine

150.00 /day

1,050.00
1,050.00

Labor:
22-

@
@

300.00 /day
180.00 /day

7
7

=
=

4,200.00
2,520.00
6,720.00
59,490.00

Tinsmith
Laborer

95.00 sm

=
=
=
=
=
=
=

33,250.00
4,860.00
3,975.00
8,400.00
555.00
500.00
180.00
51,720.00

DIRECT COST
X.

CARPENTRY WORKS
Ceiling
Materials:
85 pcs Lumber, Gmelina 50x50x3600mm
16 pcs Lumber, Gmelina 50x50x3000mm
4 shts Plywood, ordinary 19x1220x2440mm
20 shts Plywood, ordinary 6x1220x2440mm
5 kgs Nails, common wire 100mm
5 kgs Nails, common wire 75mm
5 kgs Nails, common wire 63mm
5 kgs Nails, common wire 25mm

@
@
@
@
@
@
@
@

72.00
48.00
880.00
315.00
75.00
75.00
75.00
75.00

Equipments:
1 unit Planer, electric 75mm

300.00 /day

300.00

Labor:
11-

@
@

300.00 /day
180.00 /day

15
15

=
=

4,500.00
2,700.00

Carpenter
Laborer

160.32 sm

=
=
=
=
=
=
=
=

6,120.00
768.00
3,520.00
6,300.00
375.00
375.00
375.00
375.00
18,208.00

7,200.00
25,708.00

DIRECT COST
XI.

MILLWORKS AND ALUMINUM & HARDWARES

Materials:
15 pcs Lumber, Gmelina 50x150x3600mm
20 pcs Lumber, Gmelina 50x150x3000mm
11 pcs Lumber, Gmelina 50x150x2440mm
12 pcs Lumber, Gmelina 50x50x3600mm
6 pcs Lumber, Gmelina 50x50x3000mm
1 pc
Door, solid panel 900x2100mm
1 pc
Door, solid panel 800x2100mm
1 pc
Door, solid panel 700x2100mm
20 shts Plywood, ordinary 6x1220x2440mm
2 shts Plywood, ordinary 19x1220x2440mm
12 pairs Hinges, butt 75x75mm
3 pairs Hinges, double magnetic glass
3 pairs Bronze glass 3x300x600mm
12 pairs Hinges, butt 75x75mmm
54 pairs Hinges, butt 38x63mmm
27 pairs Bolt, barrel 50mm with screws
54 pairs Hook and eye 75mm
10 sets Lockset, doorknob Yale brand
22 sets Glass, clear window 0.35x1.3m
2 sets Glass, clear window 0.35x0.8m
2 sets Glass, clear window 0.25x0.6m
5 kgs Nails, common wire 100mm
5 kgs Nails, common wire 50mm
2 kgs Nails, finishing wire 50mm
2 kgs Nails, finishing wire 38mm
2 kgs Nails, finishing wire 25mm
Equipments:
1 unit Planer, electric 75mm
Labor:
1Carpenter
1Laborer

35.74 sm
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@

264.00
367.00
96.00
60.00
176.00
2,500.00
2,200.00
2,000.00
315.00
900.00
120.00
180.00
110.00
124.00
30.00
20.00
25.00
980.00
6,650.00
4,100.00
3,350.00
75.00
75.00
80.00
80.00
80.00

=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=

3,960.00
7,340.00
1,056.00
720.00
1,056.00
2,500.00
2,200.00
2,000.00
6,300.00
1,800.00
1,440.00
540.00
330.00
1,488.00
1,620.00
540.00
1,350.00
9,800.00
146,300.00
8,200.00
6,700.00
375.00
375.00
160.00
160.00
160.00
208,470.00

150.00 /day

10

@
@

300.00 /day
180.00 /day

25
25

=
=

DIRECT COST
XIII. SANITARY WORKS
1.0 Tile Works
Materials:
150 pcs Tiles, floor 0.2x0.2x0.006m
644 pcs Tiles, wall 0.2x0.2x0.004m
8 kgs Grout, ABC
8 bag Cement, portland
Equipments:
1 unit Cutter, electric 100mm
Labor:
1Tile Setter
1Laborer

7,500.00
4,500.00
12,000.00

32 sm

@
@
@
@

18.00
18.00
60.00
245.00

=
=
=
=

2,700.00
11,592.00
480.00
1,960.00
16,732.00

150.00 /day

1,200.00

@
@

300.00 /day
180.00 /day

8
8

=
=

2,400.00
1,440.00
3,840.00
21,772.00

DIRECT COST
2.0 Plumbing Fixtures & Accessories
Materials:
3 set
Water closet complete w/accessories
5 pcs Water faucet, 12mmUS
1 set
Kitchen sink w/accessories
1 set
Door, pvc 600mmx2100mm
8 pcs Pipe, pvc blue 12mm
9 pcs Tee, pvc 12mm
3 pcs Tee, pvc 12mm threaded end
19 pcs Elbow, pvc 12mm
3 pcs Elbow, threaded end pvc 12mm
3 pcs Coupling, pvc comp 12mm
1 pc
Water meter 12mm

1,500.00

@ 15,690.00 =
@
250.00 =
@ 5,500.00 =
@ 2,000.00 =
@
90.00 =
@
15.00 =
@
18.00 =
@
15.00 =
@
18.00 =
@
15.00 =
@ 1,100.00 =

47,070.00
1,250.00
5,500.00
2,000.00
720.00
135.00
54.00
285.00
54.00
45.00
1,100.00

1
2
10
3
3
6
8
2
5
6
1
9
1
2
7
1
7
1
5
8

pc
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pc
pcs
pc
pcs
pc
pcs
pcs
pc
pcs
pc
pcs
cans

Labor:
11-

Ball valve, pvc 12mm

Adaptor, male threaded 12mm
Adaptor, female threaded 12mm
Shower head 12mm
Shower valve 12mm
Faucet, pvc 12mm
Pipe, pvc 100mm S-900
Pipe, pvc 50mm S-900
P-trap, pvc 100mm S-900
Tee wye, pvc 100mm S-900
Tee, reducer pvc 100x50mm S-900
Wye, pvc 100mm S-900
Bushing reducer pvc 100x50mm S-900
Elbow, pvc 100mmx45 S-900
Elbow, pvc 50mmx90 S-900
Elbow, pvc 50mmx45 S-900
Clean out w/plug 100mm
Clean out w/plug 50mm
Floor drain 4"x4" stainless
PVC solvent cement 100cc

@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@

150.00
20.00
25.00
250.00
250.00
150.00
190.00
120.00
80.00
60.00
60.00
65.00
66.00
35.00
25.00
25.00
100.00
101.00
140.00
50.00

=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=

Plumber
Laborer

@
@

300.00 /day
180.00 /day

150.00
40.00
250.00
750.00
750.00
900.00
1,520.00
240.00
400.00
360.00
60.00
585.00
66.00
70.00
175.00
25.00
700.00
101.00
700.00
400.00
66,455.00
10
10

=
=

3,000.00
1,800.00
4,800.00
71,255.00

=
=

2,400.00
1,440.00
3,840.00
16,896.00

=
=

3,000.00
1,800.00

DIRECT COST
3.0 Septic Vault
Materials:
20 bags
190 pcs
2 cum
1 cum
23 pcs
1 kg
Labor:
11-

Cement, portland
Concrete hollow blocks 100mm THK
Sand, washed & fine
Gravel, washed & crushed 20mm
Deformed steel bar 10mmx6m
G.I. tie wire 1.59mm

@
@
@
@
@
@

245.00
7.50
900.00
900.00
172.00
75.00

=
=
=
=
=
=

Mason
Laborer

@
@

300.00 /day
180.00 /day

4,900.00
1,425.00
1,800.00
900.00
3,956.00
75.00
13,056.00
8
8
DIRECT COST

XIV.

ELECTRICAL WORKS
Materials:
1 set
Panel board with breaker,60amp 2 pole
main, branch 3-20amp 2 pole &
2-15amp 2 pole
2 boxes Wire, TW 2.0mm sq. Stranded, single
1 box Wire, TW 3.5mm sq. Stranded, single
10 mtrs Wire, TW 8.0 mm sq. Stranded, single
17 pcs CFL Bulb 100 watts
15 sets Outlet, flush type 2-gang
2 sets Switch, flush type 3-gang
1 set
Switch, flush type 2-gang
9 sets Switch, flush type 1-gang
27 pcs Utility box 50x100mm PVC
14 pcs Junction box 100x100mm PVC
10 mtrs Hose, flexible 19mm
50 mtrs Hose, flexible 12mm
17 pcs Receptacle
1 pc
Cap, entrance EMT 19mm
4 pcs Connector, male EMT 19mm
1 pc
Pipe, EMT 19mmx3m
3 rolls Electrical tape big
Labor:
11-

Electrician
Laborer

1 lot
@

2,400.00 =

@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@

2,250.00
3,000.00
65.00
600.00
115.00
150.00
115.00
52.00
35.00
30.00
12.00
13.00
25.00
110.00
25.00
350.00
35.00

@
@

2,400.00

=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=

300.00 /day
180.00 /day

4,500.00
3,000.00
650.00
10,200.00
1,725.00
300.00
115.00
468.00
945.00
420.00
120.00
650.00
425.00
110.00
100.00
350.00
105.00
26,583.00
10
10

DIRECT COST
TOTAL LABOR COST
TOTAL EQUIPMENT RENTAL, FUEL & OIL
TOTAL MATERIAL COST
TOTAL DIRECT PROJECT COST

4,800.00
31,383.00
160,440.00
16,050.00
825,285.50
1,001,775.50