Deatailed Estimate

Detailed Estimate
I. EARTHWORKS
Volume of Excavation = 1,564.5 m3

Volume of Backfill = 1,284 m3
A. LABOR COST
1
31 DAYS
PROJECT ENGINEER
550 / DAY
CONSTRUCTION FOREMAN
400 / DAY
Php
17,050.00
1
13,640.00
50
LABORERS
230 / DAY
356500.00
Php
387,190.00
DC
387190.00
OCM (6%)
23231.40
CP (10%)
38719.00
TAX (8)
30975.20
TOTAL ESTIMATED COST
Php
480115.60
NOTE: EQUIPMENTS AND MACHINERIES WERE PROVIDED BY THE D.M.J.S.

CONSTRUCTION
II. CONCRETE WORKS

Quantity = 1,327 m3
A. MATERIALS
11943BAGS 40 Kg. PORTLAND CEMENT
2,985750.00
664
m3
1327 m3
B. LABOR COST
250 / BAG
Php
RIVER SAND
500 / m3
332,000.00
CRUSHED GRAVEL
550 / m3
729850.00
Php
4047600.00
Php
18150.00
33 DAYS
PROJECT ENGINEER
550 / DAY
CONST. FOREWMAN
15
MASONS
300 / DAY
148500.00
MIXER OPERATOR
300 / DAY
29700.00
10
LABORERS
230 / DAY
75900.00
400 / DAY
13200.00
Php
DC
4333050.00
OCM (6%)
259983.00
CP (10%)
433305.00
TAX (8%)
346644.00

5372983.00
285450.00
Php
III. MASONRY WORKS

Quantity = 28,840 pcs 6 CHB
A. MATERIALS
28840pcs
317,240.00
174
95,700.00
m3
6 CHB
11 / pc
WASH GRAVEL
550 / m3
3349 BAGS 40 Kg. PORTLAND CEMENT

837,250.00
186
m3
RIVER SAND
Php
250/ BAG
500 / m3
93,000.00
Php
1,343,190.00
B. LABOR COST
20 DAYS
PROJECT ENGINEER
550 / DAY
Php
CONST. FOREMAN
400 / DAY
8000.00
15
MASONS
300 / DAY
90000.00
15
LABORERS
230 / DAY
69000.00
Php
11000.00
178000.00
DC
1521190.00
OCM (6%)
91271.40
CP (10%)
152119.00
TAX (8%)
121695.20

1886275.6
Php
Php
IV. REINFORCEMENT
A. MATERIALS
5549
665880.00
pcs
10 mm Bars
120 / pc
10360
2019700.00
pcs
12 mm Bars
190 / pc
4344
912240.00
pcs
25 mm Bars
210 / pc
1890
434700.00
pcs
28 mm Bars
230/ pc
2457
221130.00
kg
#16 GI TIE WIRE
90 / kg
B. LABOR COST
Php
4253650.00
Php
18150.00
33 DAYS
PROJECT ENGINEER
550 / DAY
CONST. FOREMAN
400 / DAY
13200.00
STEEL MAN
300 / DAY
89100.00
18
LABORERS
230 / DAY
136620.00
Php
257070.00
DC
4510720.00
OCM (6%)
270643.20
CP (10%)
451072.00
TAX (8%)
360857.60

5593292.80
Php
V. FORMWORKS
A. MATERIALS
220
pcs
THK PLYWOOD
600 / pc
340
pcs
THK PLYWOOD
440 / pc
440
264000.00
pcs
4X8 MARINE PLYWOOD 600/ pc
31156BD. FT.
1246240.00
15567BD.FT
876
Kg
B. LABOR COST
2X2
2X3
ASSORTED CWN
Php
132000.00
149600.00
40 / BD.FT
40/ BD.FT
622680.00
90/ kg
78840.00
Php
2493360.00
Php
16500.00
30 DAYS
PROJECT ENGINEER
550 / DAY
CONST. FOREMAN
400 / DAY
12000.00
10
CARPENTER
300 / DAY
90000.00
20
LABORERS
230 / DAY
138000.00
Php
DC
256500.00
2749860.00
OCM (6%)
164991.60
CP (10%)
274986.00
TAX (8%)
219988.80
Php
3409826.40
VI. TILEWORKS
A. MATERIALS
10000pcs
650000.00
24"X24 GLAZED TILES
65 / pc
4500 pcs
135000.00
8X8 UNGLAZED TILES
30 / pc
1593 BAGS ORDINARY CEMENT

1770 kg
70800.00
B. LABOR COST
250/ BAG
WHITE CEMENT
Php
398250.00
40 / BAG
Php
1254050.00
Php
15400.00
28 DAYS
PROJECT ENGINEER
550 / DAY
CONST. FOREMAN
400 / DAY
MASON
16
LABORERS
11200.00
300 / DAY
67200.00
230 / DAY
103040.00
Php
196840.00
DC
1450890.00
OCM (6%)
87053.40
CP (10%)
145089.00
TAX (8%)
116071.20
Php
1799103.6
VII. PLUMBING
WATER LINES
A. MATERIALS
35
pcs
45500.00
1- X6.0m GI PIPE SCH.40
1300/ pc
70
pcs
5250.00
1- X6.0m GI TEE
75/ pc
120 pcs
7800.00
1- X6.0m GI ELBOW
65/ pc
68
pcs
4420.00
1- X6.0m GI COUPLING
65 / kg
10
sets
18000.00
LAVATORY W/ ACCESSORIES (STD)
1800 / set
22
sets
121000.00
WATER CLOSET W/ FLUSH & ACCESSORIES
5500 / set
5
pcs
1250.00
1- X6.0m BALL VALVE
250/pc
Php
SEWER LINES
B. MATERIALS
Php
203220.00
15
pcs
3750.00
50mmX3m PVC PIPE
250 / pc
135 pcs
47250.00
75mmX3m PVC PIPE
350 / pc
4
pcs
1800.00
100mmX3m PVC PIPE
450 / pc
90
150mm PVC PIPE
pcs
80
pcs
6400.00
75mm PVC COUPLING
50
150mm PVC COUPLING
pcs
550 / pc
Php
49500.00
80 / pc
100 / pc
5000.00
74
pcs
4440.00
75mm PVC ELBOW
60 / pc
44
pcs
1760.00
50mm PVC ELBOW
40 / pc
12
pcs
480.00
50mm PVC 450 ELBOW
40 / pc
12
pcs
150mm PVC 450 ELBOW
100 / pc
1200.00
22
pcs
50mmx150mm PVC TEE
140 / pc
3080.00
33
pcs
4560.00
75mmx150mm PVC WYE
120 / pc
22
pcs
3300.00
100mmx150mm PVC WYE
150 / pc
12
pcs
50mm PVC WYE
180 / pc
2160.00
24
pcs
150mm PVC CLEAN OUT
120 / pc
2880.00
35
pcs
5250.00
75mm PVC P-TRAP
150 / pc
22
pcs
2640.00
50mm PVC P-TRAP
120 / pc
25
pcs
4000.00
100mm PVC LONG SWEEP
160 / pc
150mm PVC LONG TEE
pcs
100 / pc
800.00
Php
B. LABOR COST
25 DAYS
150250.00
PROJECT ENGINEER
550 / DAY
Php
CONST. FOREMAN
400 / DAY
10000.00
10
PLUMBER
300 / DAY
75000.00
18
LABORERS
230 / DAY
103500.00
Php
13750.00
202250.00
DC
555720.00
OCM (6%)
33343.20
CP (10%)
55572.00
TAX (8%)
28200.00

689092.60
Php
VIII. FINISHING
A. MATERIALS
185 gal
107300.00
LATEX GLOSS
185
LATEX FLAT
gal
190 gal
117800.00
QUICK DRYING ENAMEL PAINT
20
FLATWALL ENAMEL
gal
40
gal
16000.00
CONC. NEUTRALIZER
580 / gal
500 / gal
Php
92500.00
620 / gal
540 / gal
400 / gal
10800.00
170 gal
93500.00
LACQUER PRIMER SURFACE
550 / gal
20
gal
14000.00
AUTOMOTIVE WHITE
700 / gal
80
lit
40000.00
GLAZZING PUTTY
60
gal
18600.00
PAINT THINNER
15
#100 SAND PAPER
rolls
500 / lit
310 / gal
2500 / roll
37500.00
410 pcs
69700.00
#180 ADHESIVE PAPER
170 / pcs
50
QRT
3250.00
YELLOW, RED, BLUE TINTING COLOR
65 / qrt
35
pcs
4200.00
PAINT ROLLER
120 / pc
25
pcs
3500.00
PAINT BRUSH 4 THK
140 / pc
B. LABOR COST
Php
628650.00
Php
13750.00
25 DAYS
PROJECT ENGINEER
550 / DAY
CONST. FOREMAN
400 / DAY
10000.00
10
PAINTER
300 / DAY
75000.00
LABORERS
230 / DAY
46000.00
Php
144750.00
DC
773400.00
OCM (6%)
46404.00
CP (10%)
77340.00
TAX (8%)
61872.00

959016.00
Php
IX. DOORS & WINDOWS

A. MATERIALS
8
sets
12000.00
0.6mx2.10m PVC DOOR
1500 / set
Php
5
sets
40000.00
2mx2.10m ALUM. SWING DOOR
8000 / set
3
sets
10200.00
0.9mx2.10m PANELLED DOOR
3400 / set
19
sets
76000.00
1mx2.1m ALUM. SWING DOOR
4000 / set
6
sets
42000.00
1mx2m TINTED SLIDING WINDOW
7000 / set
4
sets
16800.00
1mx1.2m TINTED SLIDING WINDOW
4200 / set
8
sets
16200.00
0.5mx0.5m TINTED SLIDING WINDOW
2025/ set
11
pcs
7280 ft2
582400.00
DOOR LOCK
250 / pc
80 / ft2
TINTED WALL GLASS
B. LABOR COST
2750.00
Php
798350.00
Php
8250.00
15 DAYS
PROJECT ENGINEER
550 / DAY
CONST. FOREMAN
400 / DAY
6000.00
15
LABORERS
230 / DAY
51750.00
Php
DC
864350.00
OCM (6%)
51861.00
CP (10%)
86435.00
TAX (8%)
69148.00

1070794.00
X. ELECTRICAL WORKS
66000.00
Php
A. MATERIALS
42
sets
PINLIGHTS
sets
40 W FLOURESCENT LAMP
35
sets
CIRCULAR LAMP
600 / set
21000.00
sets
SPOT LIGHT
2500 / set
12500.00
24
24000.00
sets
SINGLE POLE SWITCH
1000 / set
6
9000.00
sets
DOUBLE POLE SWITCH
1500 / set
4
8000.00
sets
TRIPLE POLE SWITCH
2000 / set
157
219800.00
sets
CONVENIENCE OUTLET(DUPLEX)
1400 / set
sets
ACU OUTLET
30
6600.00
pcs
20-A CIRCUIT BREAKER
220 / pc
30
6600.00
pcs
220 / pc
4
900.00
pcs
225 / pc
2
470.00
pcs
235 / pc
1
240.00
pcs
240 / pc
2
560.00
pcs
280 / pc
1
320.00
pcs
320 / pc
280
8400.00
pcs
2X4 PVC UTILITY BOX
30 / pc
80
rolls
2.0 SQ.MM THHN
1600 / roll
128000.00
51
rolls
3.5 SQ.MM THHN
2300 / roll
117300.00
25
rolls
5.5 SQ.MM THHN
2400 / roll
60000.00
269
188300.00
40
180 / set
Php
7560.00
700 / set
2600 / set
104000.00
30
rolls
8.0 SQ.MM THHN
3000 / roll
90000.00
15
rolls
14.0 SQ.MM THHN
3500 / roll
52500.00
rolls
50. SQ.MM THHN
5000 / roll
45000.00
rolls
60.0 SQ.MM THHN
5500 / roll
49500.00
rolls
125 SQ.MM THHN
6500 / roll
58500.00
2300 pcs
138000.00
20 MM DIA.PVC PIPE
60 / pc
255
15750.00
pcs
25 MM DIA.PVC PIPE
70 / pc
92
7360.00
pcs
32 MM DIA.PVC PIPE
80 / pc
77
9240.00
pcs
63 MM DIA.PVC PIPE
120 / pc
62
8060.00
pcs
75 MM DIA.PVC PIPE
130 / pc
44
3960.00
kg
#16 GI TIE WIRE
90 / kg
145
15950.00
kg
CONCRETE NAIL(4)
110 / kg
143
12155.00
pcs
PORCELAIN SOCKET
85 / pc
can
SOLVENT CEMENT
15
120 / can
1800.00
Php
B. LABOR COST
1431325.00
20DAYS
ELECTRICAL ENGINEER
550 / DAY
10
ELECTRICIAN
300 / DAY
10
HELPERS
Php
11000.00
60000.00
230 / DAY
46000.00
Php
DC
117000.00
1548325.00
OCM (6%)
92899.5
CP (10%)
154832.5
TAX (8%)
123866.00
Php
1919923.00
XI. OTHER ACCESSORIES

8
sets
FIRE HOSE
4000/set
Php
sets
FIRE EXTINGUISHER
sets
SALA SET
8000/set
32000.00
sets
BILLBOARD
5000/set
40000.00
70
sets
SOLAR PANEL
sets
ESCALATOR
3000/set
56000/set
480000/set
32000.00
24000.00
3920000.00
1920000.00
Php
5968000.00

Deatailed Estimate

Uploaded by

Copyright:

Available Formats

Deatailed Estimate

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Deatailed Estimate

Uploaded by

Copyright:

Available Formats

Detailed Estimate

Volume of Excavation = 1,564.5 m3

TOTAL ESTIMATED COST

NOTE: EQUIPMENTS AND MACHINERIES WERE PROVIDED BY THE D.M.J.S.

II. CONCRETE WORKS

TOTAL ESTIMATED COST

III. MASONRY WORKS

3349 BAGS 40 Kg. PORTLAND CEMENT

TOTAL ESTIMATED COST

#16 GI TIE WIRE

TOTAL ESTIMATED COST

4X8 MARINE PLYWOOD 600/ pc

TOTAL ESTIMATED COST

24"X24 GLAZED TILES

8X8 UNGLAZED TILES

1593 BAGS ORDINARY CEMENT

TOTAL ESTIMATED COST

1- X6.0m GI PIPE SCH.40

LAVATORY W/ ACCESSORIES (STD)

WATER CLOSET W/ FLUSH & ACCESSORIES

1- X6.0m BALL VALVE

50mmX3m PVC PIPE

75mmX3m PVC PIPE

100mmX3m PVC PIPE

150mm PVC PIPE

75mm PVC COUPLING

150mm PVC COUPLING

75mm PVC ELBOW

50mm PVC ELBOW

50mm PVC 450 ELBOW

150mm PVC 450 ELBOW

50mmx150mm PVC TEE

75mmx150mm PVC WYE

100mmx150mm PVC WYE

50mm PVC WYE

150mm PVC CLEAN OUT

75mm PVC P-TRAP

50mm PVC P-TRAP

100mm PVC LONG SWEEP

150mm PVC LONG TEE

TOTAL ESTIMATED COST

QUICK DRYING ENAMEL PAINT

LACQUER PRIMER SURFACE

#100 SAND PAPER

#180 ADHESIVE PAPER

YELLOW, RED, BLUE TINTING COLOR

PAINT BRUSH 4 THK

TOTAL ESTIMATED COST

IX. DOORS & WINDOWS

0.6mx2.10m PVC DOOR

2mx2.10m ALUM. SWING DOOR

0.9mx2.10m PANELLED DOOR

1mx2.1m ALUM. SWING DOOR

1mx2m TINTED SLIDING WINDOW

1mx1.2m TINTED SLIDING WINDOW

0.5mx0.5m TINTED SLIDING WINDOW

TINTED WALL GLASS

TOTAL ESTIMATED COST

SINGLE POLE SWITCH