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

TOTAL ESTIMATED COST

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

TOTAL ESTIMATED COST

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

TOTAL ESTIMATED COST

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

TOTAL ESTIMATED COST

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

TOTAL ESTIMATED COST

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

TOTAL ESTIMATED COST

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

TOTAL ESTIMATED COST

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

TOTAL ESTIMATED COST

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

30-A CIRCUIT BREAKER

220 / pc

4
900.00

pcs

40-A CIRCUIT BREAKER

225 / pc

2
470.00

pcs

60-A CIRCUIT BREAKER

235 / pc

1
240.00

pcs

70-A CIRCUIT BREAKER

240 / pc

2
560.00

pcs

125-A CIRCUIT BREAKER

280 / pc

1
320.00

pcs

300-A CIRCUIT BREAKER

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

TOTAL ESTIMATED COST

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