DETAILED ESTIMATE

PROJECT : PROPOSED MOSELEO WITH ROOF DECK

LOCATION : Diit, Tacloban City
OWNER :

DESCRIPTION UNIT QTY UNIT COST GRAND TOTAL

A SITE PREPARATION
Materials Cost
Site Clearing and Demolition mᶾ 3.00 300.00 900.00
Filling & Compaction mᶾ 2.70 300.00 810.00

Labor Cost days Rate/day

Laborer 1 1.00 325.00 325.00

Direct Cost 2,035.00

A FORMS AND SCAFFOLDINGS

Materials Cost
2''x2''x12' Coco Lumber pcs 20.00 92.00 1,840.00
1/4" Ordinary Plywood pcs 8.00 285.00 2,280.00
3" CWN kls 5.00 60.00 300.00
4" CWN kls 5.00 55.00 275.00
1 1/2" CWN kls 5.00 60.00 300.00

Labor Cost days Rate/day

Laborer 2 2.00 325.00

Materials 4,995.00
Labor 1,300.00
Direct Cost 6,295.00

C MASONRY WORK
Column 1 (.25x.25x5.8) (4pcs)
Cement bags 10.00 195.00 1,950.00
Sand cu. m. 0.73 550.00 398.75
Gravel cu. m. 1.45 1,270.00 1,841.50

Column 2 (.20x.20x5.8) (3.5pcs)

Cement bags 6.00 195.00 1,170.00
Sand cu. m. 0.41 550.00 223.30
Gravel cu. m. 0.81 1,270.00 1,031.24

Beam (.20x.20x16.40)
 Cement bags 5.00 195.00 975.00
Sand cu. m. 0.33 550.00 180.40
Gravel cu. m. 0.66 1,270.00 833.12

Slab 1 (Ground)
Cement bags 8.00 195.00 1,560.00
Sand cu. m. 0.58 550.00 319.00
Gravel cu. m. 1.16 1,270.00 1,473.20

Slab 2 (Roofdeck)
Cement bags 13.00 195.00 2,535.00
Sand cu. m. 0.92 550.00 506.00
Gravel cu. m. 1.84 1,270.00 2,336.80

Slab 3 (Stairs Roof)

Cement bags 2.00 195.00 390.00
Sand cu. m. 0.14 550.00 77.00
Gravel cu. m. 0.28 1,270.00 355.60

CHB Walls
4" C.H.B. pcs 275.00 19.00 5,225.00
Cement bags 12.00 195.00 2,340.00
Sand cu. m. 0.83 550.00 453.75

Labor Cost Days # of Laborer Rate/day

Laborer 5 5.00 325.00 8,125.00

Materials 26,174.66
Labor 8,125.00
Direct Cost 34,299.66

D REINFORCEMENT WORK
Columns
16mm Ø Def. Bars pcs 53.00 376.70 19,965.10
10mm Ø Def. Bars pcs 6.00 148.40 890.40
#16 Tie Wire rolls 4.00 70.00 280.00

Beam
12mm Ø Def. Bars pcs 17.00 213.95 3,637.15
10mm Ø Def. Bars pcs 16.00 148.40 2,374.40
#16 Tie Wire rolls 2.00 195.00 390.00

Footing
10mm Ø Def. Bars pcs 10.00 148.40 1,484.00
#16 Tie Wire rolls 2.00 70.00 140.00

Slab
12mm Ø Def. Bars pcs 20.00 213.95 4,279.00
#16 Tie Wire rolls 2.00 70.00 140.00

CHB Walls
10mm Ø Def. Bars pcs 10.00 148.40 1,484.00
#16 Tie Wire rolls 2.00 195.00 390.00
 Labor Cost Days # of Laborer Rate/day
Laborer 3 5.00 325.00 4,875.00

Materials 35,454.05
Labor 4,875.00
Direct Cost 40,329.05

E TILE WORK
24"x24" Granite Tiles (Tomb) pcs 220.00 30.00 6,600.00
24"x24" Tiles pcs 165.00 85.00 14,025.00
(Ground and second floor)
12"x24" Wall Tiles (Altar) pcs 14.00 120.00 1,680.00
12"x12" Ceramic Flr. Tiles (CR) pcs 80.00 12.00 960.00
16"x16" Ceramic Wall Tiles-Glazed pcs 25.00 80.00 2,000.00
(concrete chair)
Tile Adhesive bags 5.00 220.00 1,100.00
Tile Grout bags 3.00 53.90 161.70
4" Ø Metal Cutting Disk pcs 2.00 360.00 720.00
Fine Sand mᶾ 1.00 700.00 700.00
Masonry Cement bags 2.00 230.00 460.00

Labor Cost Days # of Laborer Rate/day

Laborer 3 3.00 325.00 2,925.00

Materials 28,406.70
Labor 2,925.00
Direct Cost 31,331.70

F PAINT WORK
Acrylic Latex Paint Primer gal 2.00 780.00 1,560.00
Flat wall Latex White gal 2.00 750.00 1,500.00
Sapal Water Proofing gal 0.67 1,450.00 965.70
Paint Neutralizer gal 0.50 230.00 115.00
7" Roller Brush pcs 3.00 70.00 210.00
2" Paint Brush pcs 5.00 45.00 225.00
1" Masking tape pcs 2.00 30.00 60.00

Labor Cost Days # of Laborer Rate/day

Laborer 1 2.00 325.00 650.00

Materials 4,635.70
Labor 650.00
Direct Cost 5,285.70

G DOOR AND WINDOWS

.70m x 2.10m PVC Door set 1.00 1,500.00 1,500.00
.30m x .40m Alum. Frame Awning set 1.00 500.00 500.00
window
.35m x .90m fixed Frame Awning set 1.00 700.00 700.00
window

Labor Cost Days # of Laborer Rate/day

Laborer 1 2.00 325.00 650.00
 Materials 2,700.00
Labor 650.00
Direct Cost 3,350.00

H METAL WORKS
Gate 1 (2mx2.1m) 4 leaf set 1.00 -
2"x3" Rectangular Bar pcs 1.00 925.00 925.00
1"x1" Square Bar pcs 4.00 248.00 992.00
12mm Round bars pcs 4.00 186.00 744.00
Welding Rod kl 3.00 75.00 225.00

Gate 2 (.70m x 1.9m) 1 leaf set 1.00 -

2"x3" Rectangular Bar pcs 4.00 323.00 1,292.00
1"x1" Square Bar pcs 4.00 395.00 1,580.00
12mm Round bars pcs 4.00 186.00 744.00
Welding Rod kl 1.00 75.00 75.00

Grills 1 (1m x 1.5m) set 2.00 -

1"x1" Square Bar pcs 8.00 395.00 3,160.00
12mm Round bars pcs 7.00 186.00 1,302.00
Welding Rod pcs 3.00 75.00 225.00

Grills 2 (3.6m x 1.5m) set 1.00 -

1"x1" Square Bar pcs 2.00 395.00 790.00
12mm Round bars pcs 10.00 186.00 1,860.00
Welding Rod kl 3.00 75.00 225.00

Grills 3 (2.7m x 1.5m) set 1.00 -

1"x1" Square Bar pcs 2.00 395.00 790.00
12mm Round bars pcs 9.00 186.00 1,674.00
Welding Rod kl 1.00 75.00

Grills 4 (1.5m x 1.0m) set 1.00 -

1"x1" Square Bar pcs 2.00 395.00 790.00
12mm Round bars pcs 7.00 186.00 1,302.00
Welding Rod kl 2.50 75.00 187.50

Staircase (1m Dia.) set 1.00

4" Dia. Steel Pipe pcs 1.00 2,735.00 2,735.00
1"x1" Square Bar pcs 2.00 248.00 496.00
1" Angle Bar pcs 3.00 390.00 1,170.00
Welding Rod kl 3.00 75.00 225.00

Materials 23,508.50
Labor 8,227.98
Direct Cost 31,736.48

I Plumbing Works
Wash closet Ordinary pcs 1.00 700.00 700.00
250l PVC barrel (Septic vault) pcs 1.00 1,500.00 1,500.00
2” ø Pvc Pipe pcs 4.00 125.00 500.00
2” 90 Deg PVC elbow pcs 6.00 79.00 474.00
Solvent can 1.00 82.00 82.00
Teflon roll 1.00 35.00 35.00
Stainless Floordrain pcs 1.00 135.00 135.00
 Labor Cost Days # of Laborer Rate/day
Labor 650.00
Direct Cost 4,076.00

S UM MA R Y

A SITE PREPARATION 2,035.00

B FORMS AND SCAFFOLDINGS 8,415.00
C MASONRY WORK 34,299.66
D REINFORCEMENT WORK 40,329.05
E TILE WORK 31,331.70
F PAINT WORK 5,285.70
G DOOR AND WINDOWS 3,350.00
H METAL WORKS 31,736.48
I PLUMBING WORKS 4,076.00
Direct Cost 160,858.59
Contingencies 10% 16,085.85

Total Project Cost 176,944.44

Say: 177,000.00
 KVCC CONSTRUCTION
3rd Flr., Esperas Bldg. (Landbank Real Branch)
Real St., Tacloban City, Leyte
Tel.No. (053) 832-0423

BILL OF QUANTITIES

NAME OF PROJECT : PROPOSED TWO-STOREY RESIDENTIAL BUILDING

LOCATION OF PROJECT : Jiboren Ville, Marasbaras, Tacloban City
OWNER : IMELDA C. LACERAS

DESCRIPTION UNIT QTY TOTAL COST (PESOS)

A ### lot 1.00 #NAME?

B #NAME? lot 1.00 #NAME?
C ### lot 1.00 #NAME?
D ### lot 1.00 #NAME?
E ### lot 1.00 #NAME?
F ### lot 1.00 #NAME?
G ### lot 1.00 #NAME?
H ### lot 1.00 #NAME?
I ### lot 1.00 #NAME?
J ### lot 1.00 #NAME?
K ### lot 1.00 #NAME?
L ### lot 1.00 #NAME?

TOTAL COST, Php #NAME?

Submitted by:

KENDEL L. ESPERAS
Proprietor/Manager
XI.10 SIGNAGES lot 1.00 -
a. LPCC lot 1.00
b. Provincial Seal unit 1.00
N

#NAME?

#NAME?
#NAME?
#NAME? per sq.m
#NAME?

8,955,000.00
#NAME?
5,874,820.85 5,874,820.85
#DIV/0!
#DIV/0!