Estimate
Estimate
Estimate
B.
C.
D.
DESCRIPTION
UNIT
QTY
EARTHWORKS
Excavation
Backfilling/Disposal
Gravel Bedding
Soil Poisoning
Sub-Total A
cu.m.
cu.m.
cum
sqm
8.28
3.80
0.69
47.50
650.00
25.00
448.50
1,187.50
1,636.00
CONCRETING
Footing/Wall footing/Ftg.Tie Beam
Slab on Fill
Roof Beams
Columns
Sub-Total B
cm
cm
cm
cm
20.00
8.00
25.00
35.00
3200.00
3200.00
3200.00
3200.00
kg
kg
kg
kg
kg
450.00
550.00
2000.00
2000.00
765.00
7.00
pcs
CHB
CHB # 6
CHB # 4
2,898.00
456.00
241.50
950.00
4,545.50
350.00
120.00
1000.00
45.00
64,000.00
25,600.00
80000.00
112000.00
281,600.00
500.00
500.00
500.00
500.00
9,000.00
4,000.00
8000.00
21000.00
42,000.00
3700.00
3700.00
3700.00
3700.00
32.00
32.00
32.00
32.00
32.00
14,400.00
17,600.00
64000.00
64000.00
24480.00
184,480.00
7.00
7.00
7.00
7.00
7.00
2,500.00
1,800.00
1600.00
25600.00
2086.00
33,586.00
39.00
39.00
39.00
39.00
39.00
2400.00
16800.00
950.00
6650.00
3350.00
16,800.00
sqm
sqm
152.00
163.00
350.00
275.00
Sub-Total E
F.
PAINTING
Exterior Wall
Interior Wall
Ceiling
36.00
45.00
92.00
200.00
200.00
200.00
Sub-Total F
G.
FORMWORKS
Footing Tie Beam
Roof Beam
Columns
sqm
sqm
sqm
PLUMBING WORKS
Sewer Line
Waterline
Water Closet(440X720X740)(JT8) Uniware
Lavatory(120X420X510)(JT2)(Uniware)
Kitchen Sink
Lavatory Faucet
Faucet
Floor Drain,4"X4" S/S Steel
Septic Tank(PVC)
36.00
63.00
112.00
300.00
300.00
300.00
ELECTRICAL WORKS
PVC Pipes
2"X4" Utility Box
4"X4" Octagonal Box
Electrical wires and devices
Panel Board
THHN Copper wires
12mm dia. X 300mm,copperweld ground bar
Switches
Receptacle
Sub-Total I
GRAND TOTAL
7200.00
9000.00
18400.00
10800.00
18900.00
33600.00
lot
lot
set
set
set
set
pc
pc
unit
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3500.00
1500.00
3250.00
1600.00
1600.00
500.00
125.00
160.00
12000.00
3500.00
1500.00
3250.00
1600.00
1600.00
500.00
125.00
160.00
12,000.00
22800.00
19560.00
500.00
395.00
42,360.00
75.00
75.00
75.00
2700.00
3375.00
6900.00
275.00
275.00
275.00
12,975.00
120.00
120.00
120.00
63,300.00
Sub-Total H
I.
150.00
120.00
34,600.00
Sub-Total G
H.
53200.00
44825.00
6,650.00
98,025.00
sqm
sqm
sqm
TOTAL
350.00
120.00
350.00
20.00
Sub-Total D
E.
UNIT COST
LABOR
MATERIAL
4320.00
7560.00
13440.00
420.00
420.00
420.00
25,320.00
2500.00
1500.00
300.00
300.00
300.00
100.00
50.00
50.00
8000.00
24,235.00
2500.00
1500.00
300.00
300.00
300.00
100.00
50.00
50.00
8,000.00
6000.00
3000.00
3550.00
1900.00
1900.00
600.00
175.00
210.00
20000.00
13,100.00
lot
pc
pc
1.00
23.00
34.00
5000.00
65.00
45.00
5000.00
1495.00
1530.00
2500.00
50.00
50.00
2500.00
1150.00
1700.00
7500.00
115.00
95.00
unit
lot
pc
set
pc
1.00
1.00
1.00
12.00
12.00
3500.00
4500.00
120.00
120.00
25.00
3,500.00
4500.00
120.00
1440.00
300.00
17,885.00
800.00
4500.00
75.00
50.00
50.00
800.00
4500.00
75.00
600.00
600.00
11,925.00
4300.00
9000.00
195.00
170.00
75.00
Page 1 of 2
TOTAL
2,898.00
456.00
690.00
2,137.50
6,181.50
74,000.00
29,600.00
92500.00
129500.00
157,200.00
17,550.00
21,450.00
78000.00
78000.00
29835.00
143,803.60
23450.00
23,450.00
76,000.00
64,385.00
140,385.00
9900.00
12375.00
25300.00
47,575.00
15120.00
26460.00
47040.00
88,620.00
6000.00
3000.00
3550.00
1900.00
1900.00
600.00
175.00
210.00
20,000.00
37,335.00
7500.00
2645.00
3230.00
4,300.00
9000.00
195.00
2040.00
900.00
30,285.00
674,835.10
Page 2 of 2