AV CONSTRUCTION

Sinapangan, San Juan, La Union

Tel. No. (072)619-23-75
E-mail Address: knox20ville@yahoo.com

Project Title: CONSTRUCTION OF TWO STOREY RESIDENTIAL BUILDING-PHASE 2

Location : Ambaracao Norte, Naguilian, La Union

DETAILED ESTIMATE
I. Plastering Works ( Q = 162.08 )
a. Materials
70 bags - Excel Cement @ 260.00 = 18,200.00
2 kgs - Concrete nail @ 80.00 = 160.00
6 cum - Sand @ 500.00 = 3,000.00
25 bags - Bostik Ultra fino skim coat @ 580.00 = 14,500.00
35,860.00
b. Labor
20,000.36

direct cost . . . = 55,860.36

indirect cost . . . = 5,586.04
61,446.40

unit cost = 379.11 / sq.m.

II. Tile and Stone works ( Q = 90.75 sq.m. )

a. Materials

225 pcs - 20cm x 20cm tiles @ 36.90 = 8,302.50

938 pcs - 10cm x 20cm tiles @ 21.00 = 19,698.00
25 bags - Tiles adhesive @ 250.00 = 6,250.00
12 bags - Tiles adhesive (heavy duty) @ 485.00 = 5,820.00
28 bags - Tile grout @ 65.00 = 1,820.00
41,890.50
b. Labor
12,567.15

direct cost . . . = 54,457.65

indirect cost . . . = 5,445.77
59,903.42

unit cost = 290.84 / sq.m.

III. Painting Works ( Q = 158.05 sq.m. )

a. Materials
4 pails - Boysen Permacoat Flat Latex @ 2,284.00 = 9,136.00
2 pails - Boysen Masonry Putty @ 1,070.00 = 2,140.00
 4 pails - Boysen Permacoat Topcoat Latex @ 2,384.00 = 9,536.00
30 gals - Optimum flex waterproofing @ 737.00 = 22,110.00
1 lot - Paint consumables @ 3,000.00 = 3,000.00
45,922.00

b. Labor
17,455.20

direct cost . . . = 63,377.20

indirect cost . . . = 6,337.72
69,714.92

unit cost = 107.81 / sq.m.

IV. Doors, Windows and Walls ( Q = 15.00 sets. )

a. Materials
2 sets - Sliding window 1.8mx1.2m @ 5,800.00 = 11,600.00
2 sets - Sliding door @ 10,000.00 = 20,000.00
1 set - Sliding window 2.5mx1.2m @ 8,300.00 = 8,300.00
1 set - Awning window 1mx 1.2m @ 5,000.00 = 5,000.00
1 set - Sliding window 0.9mx0.3m @ 4,500.00 = 4,500.00
2 sets - Wooden door 0.9mx2.10m @ 5,800.00 = 11,600.00
1 set - Wooden door 0.8mx2.10m @ 5,600.00 = 5,600.00
1 set - Pvc Door w/ louver 0.70 x 2.10m @ 1,800.00 = 1,800.00
3 sets - Door jamb @ 1,766.00 = 5,298.00
2 sets - Door knob and accessories-main door@ 3,836.00 = 7,672.00
1 set - Door knob and accessories @ 1,522.00 = 1,522.00
82,892.00
b. Labor
9,350.00

direct cost . . . = 92,242.00

indirect cost . . . = 9,224.20
101,466.20

unit cost = 4,612.10 / sets

V. Plumbing works ( Q = 1.00 lot )

a. Materials
4 pcs - Clean-out, 4" sanitary pipe @ 74.00 = 296.00
1 pc - 90ᵒ Elbow , 4" sanitary pipe @ 67.00 = 67.00
1 pc - 45ᵒ Elbow , 4" sanitary pipe @ 67.00 = 67.00
3 pcs - Pvc pipe, 4" sanitary pipe @ 619.00 = 1,857.00
2 pcs - Wye, 4" x 2" sanitary pipe @ 110.99 = 221.98
1 pc - Wye, 4" x 3" sanitary pipe @ 127.54 = 127.54
3 pc - Tee, 4" x 4" sanitary pipe @ 144.70 = 434.10
1 pc - Wye, 4" x 4" sanitary pipe @ 144.70 = 144.70
1 pc - 90ᵒ Elbow , 2" sanitary pipe @ 35.00 = 35.00
 1 pc - 45ᵒ Elbow , 2" sanitary pipe @ 33.10 = 33.10
1 pc - Tee, 2" x 2" sanitary pipe @ 59.12 = 59.12
1 pc - Pvc pipe, 3" sanitary pipe @ 438.00 = 438.00
2 pcs - Pvc pipe, 2" sanitary pipe @ 312.00 = 624.00
1 pc - Floor Drain 2" @ 575.00 = 575.00
2 pcs - Tee , 1/2" @ 16.75 = 33.50
1 pc - Tee , 1/2" Threaded @ 21.00 = 21.00
1 pc - Coupling , 1/2" @ 15.20 = 15.20
3 pcs - Elbow , 1/2" @ 12.00 = 36.00
3 pcs - Threaded Elbow , 1/2" @ 18.00 = 54.00
6 pcs - Pvc pipe, 1/2" water pipe @ 62.00 = 372.00
2 rolls - Teflon tape @ 25.00 = 50.00
2 cans - Solvent @ 192.00 = 384.00
2 sets - Faucet @ 700.00 = 1,400.00
1 set - Water Closet w/ fittings and acc. @ 7,380.00 = 7,380.00
1 set - Lavatory w/ fittings and acc. @ 6,790.00 = 6,790.00
1 set - Shower head @ 3,200.00 = 3,200.00
1 set - Towel rail @ 790.00 = 790.00
1 set - Soap Holder @ 579.50 = 579.50
1 set - tissue holder @ 265.00 = 265.00
26,349.74
b. Labor
7,904.92
direct cost . . . = 34,254.66
indirect cost . . . = 3,425.47
37,680.13

unit cost = 37,680.13 / lot

VI. Electrical works ( Q = 1.00 lot )

a. Materials
1 lot - Electrical wires @ 15,000.00 = 15,000.00
1 pc - Exhaust w/ acc. @ 1,700.00 = 1,700.00
10 pcs - Junction Box 4x4 w/ cover @ 31.00 = 310.00
13 pcs - Utility Box 2x4 @ 30.11 = 391.43
1 pc - 1/2 Ø pvc conduit pipe @ 75.00 = 75.00
1 pc - 3/4 Ø pvc conduit pipe @ 125.00 = 125.00
2 rolls - 1/2 flexible conduit pipe @ 944.00 = 1,888.00
3 pcs - 1 gang switch @ 175.00 = 525.00
4 pc - 2 gang switch @ 185.00 = 740.00
6 pcs - 2 gang outlet @ 190.00 = 1,140.00
1 lot - LED lights @ 16,500.00 = 16,500.00
1 lot - Electrical panel @ 1,200.00 = 1,200.00
1 lot - Circuit breaker @ 4,500.00 = 4,500.00
1 lot - Electrical consumables @ 3,000.00 = 3,000.00
47,094.43
b. Labor
14,128.33
 direct cost . . . = 61,222.76
indirect cost . . . = 6,122.28
67,345.03

unit cost = 67,345.03 / lot

VII. Septic Vault ( Q = 15.30 sqm. )

a. Materials
200 pcs - CHB 4" @ 12.00 = 2,400.00
23 bags - Excel Cement @ 260.00 = 5,980.00
2 cum - Sand @ 500.00 = 1,000.00
3 cum - Gravel @ 650.00 = 1,950.00
27 pcs - # 10mm Ø , 6.00m long RSB @ 125.00 = 3,375.00
3 kgs - G.I. Tie wire @ 75.00 = 225.00
14,930.00

b. Labor
8,075.00

direct cost . . . = 23,005.00

indirect cost . . . = 2,300.50
25,305.50

unit cost = 266.37 / sq.m.

VIII.Ceiling Works & Dry Wall ( Q = 95.00sqm. )

a. Materials
50 pcs - Wall Angle, 12 ft @ 43.50 = 2,175.00
60 pcs - Carrying Channel @ 140.00 = 8,400.00
240 pcs - W-clips @ 5.00 = 1,200.00
1 box - Blind rivet @ 350.00 = 350.00
58 pcs - Double Furring @ 120.00 = 6,960.00
7 pcs - Perforated tape @ 135.00 = 945.00
7 pails - Ficem putty @ 1,100.00 = 7,700.00
35 pcs - Fiber cement board 1.2m x 2.4m @ 390.00 = 13,650.00
41,380.00

b. Labor
23,925.00

direct cost . . . = 65,305.00

indirect cost . . . = 6,530.50
71,835.50

unit cost = 756.16 / sq.m.

SUMMARY
1 Material Cost = 344,223.59
 2 Labor Cost = 113,405.96
3 Indirect Cost = 44,972.46
TOTAL PROJECT COST 502,602.02

Prepared and Submitted by:

ARNOLD VERCELES
Civil Engineer
61,446.40