DETAILED ESTIMATES

SUPPLEMENT TO PROGRAM OF WORK

Item 801 - Removal of Structures & Obstruction

Qty: #REF! #REF!

C. Labor

2 Laborer for 7 days #REF! m-days @ 200.00

P
Direct Cost: #REF!
Unit Cost: #REF!

Item 901 - Masonry Works

Qty: #REF! #REF!

A. Materials

930 pcs. CHB 6" @ 24.00

530 pcs. CHB 4" @ 18.00
247 bags Portland Cement @ 280.00
14.00 cu.m Washed Sand @ 1,500.00
83 pcs. 10mmØx6m Deformed Bars @ 180.00
4.00 kgs. Tie-Wire # 16 @ 80.00
P
D. Labor

4 Masons for 23 days 92 m-days @ 200.00 P

5 Laborers for 23 days 115 m-days @ 200.00
P
Direct Cost: 178,680.00
Unit Cost: #REF!

Item SPL - Tile Works

Qty: #REF! #REF!

A. Materials

1,150 pcs. Granite Floor Tiles 40x40 @ 165.00 P

360 pcs. Ceramic Unglazed Tiles, 8"x8" @ 22.50
260 pcs. Ceramic Glazed Tiles, 8"x8" @ 22.50
103 kgs. Tile Grout @ 63.00
23 bags Tile Adhesive @ 350.00

materials (2) Page 1 of 30 428342896.xlsx

 94 bags Portland Cement @ 280.00
5 cu.m Washed Sand @ 1,500.00
P
B. Labor

4 Masons for 47 days 188 m-days @ 200.00 P

4 Laborers for 47 days 188 m-days @ 200.00
P
Direct Cost: 327,259.00
Unit Cost: #REF!

Item SPL - Door

Qty: 8.0 unit

A. Materials

2 unit Aluminum Glass Door (2.0x2.10) @ 17,640.00 P

(Including Installation)
2 unit Aluminum Glass Door (0.8x2.10) @ 7,056.00
(Including Installation)
2 unit PVC Door With Louver (0.70x2.10) @ 4,500.00
With Jamb & Heavy Duty Door Knob
2 unit PVC Flush Door (0.60x2.10) @ 4,200.00
P
Direct Cost: 66,792.00
Unit Cost: 8,349.00

Item SPL - Window

Qty: 7.0 unit

A. Materials

4 unit Aluminum Sliding Window (2.5x1.2) @ 13,500.00 P

(Including Installation)
1 unit Aluminum Sliding Window (1.0x1.2) @ 5,400.00
(Including Installation)
2 unit Aluminum Sliding Window (0.9x0.6) @ 2,430.00
(Including Installation)
P
Direct Cost: 64,260.00
Unit Cost: 9,180.00

Item Plumbing Works

materials (2) Page 2 of 30 428342896.xlsx
 Qty: 1.00 lot

A. Materials
Fixture and Accessories:
2 pcs. Water Closet @ 6,200.00 P
3 pcs. Lavatory @ 3,500.00
2 pcs. Paper Holder @ 380.00
2 pcs. Soap Holder @ 290.00
3 pcs. Urinal @ 4,500.00
3 pcs. Stainless Faucet @ 280.00
1 pc. Kitchen Sink @ 2,500.00
3 pcs. Floor Strainer 6" x 6" @ 320.00
Water Supply System:
8 pcs. PPR Pipe 1/2Ø x 6m @ 320.00
10 pcs. Female Elbow 1/2"Ø x 90 deg @ 105.00
2 pcs. Union 1/2"Ø @ 50.00
15 pcs. Elbow 1/2"Ø @ 15.00
10 pcs. Tee 1/2"Ø @ 20.00
8 pcs. Hacksaw Blade @ 60.00
2 pcs. Brass Gate Valve 1/2"Ø @ 180.00
20 rolls Teflon Tape 1/2"Ø @ 40.00
DWV System:
6 pcs. PVC Pipe 4"Ø x 6m S-1000 single bulb @ 780.00
2 pcs. PVC Pipe 3"Ø x 6m S-1000 single bulb @ 650.00
4 pcs. PVC Pipe 3"Ø x 6m S-1000 single bulb @ 280.00
2 pcs. Cap Plug 4"Ø @ 95.00
2 pcs. P-Trap 3"Ø @ 115.00
2 pcs. PVC Elbow 3"Ø x 45deg @ 95.00
2 pcs. PVC WYE 4"Ø x 3"Ø x 4"Ø @ 150.00
4 pcs. PVC WYE 4"Ø x 4"Ø x 4"Ø @ 150.00
3 pcs. PVC WYE 4"Ø x 2"Ø x 4"Ø @ 150.00
5 pcs. PVC Elbow 4"Ø x 45deg @ 100.00
10 pcs. PVC Elbow 4"Ø x 90deg @ 100.00
6 pcs. PVC Elbow 2"Ø x 90deg @ 55.00
6 pcs. PVC Elbow 2"Ø x 45deg @ 55.00
6 pcs. PVC WYE 2"Ø x 2"Ø x 2"Ø @ 55.00
5 cans PVC Cement @ 215.00
P
B. Labor

4 Plumbers for 11 days 44 m-days @ 200.00

4 Laborers for 11 days 44 m-days @ 200.00
P
Direct Cost: 78,040.00

materials (2) Page 3 of 30 428342896.xlsx

 Unit Cost: 78,040.00

Item SPL - Electrical Works

Qty: 1.00 lot

A. Materials

2 sets 100 Ampere Circuit Breaker @ 9,300.00 P

1 Phase 220 volts with panel board
2-15A; 3-20A; 3-30A;
150 mtrs. THWN wire No. 22.0 sq.mm. @ 147.00
10 pcs. PVC Conduit No. 1 1/2"Ø @ 180.00
60 mtrs. THWN wire No. 50.0 sq.mm. @ 540.00
28 sets ECO Luminaire FL 40W double Lamp @ 1,650.00
10 sets Pin Light No. 6-18 watts @ 750.00
2 sets Flush Type Switch Single @ 92.75
4 sets Flush Type Switch Double @ 145.00
2 sets Flush Type Switch Triplex @ 180.00
14 sets Flush Type outlet Double @ 145.00
4 sets Flush Type Aircon Outlet @ 210.00
8 bxs. THW Wire No. 3.5 sq.mm. @ 4,550.00
2 bxs. THW Wire No. 2.0 sq.mm. @ 3,550.00
12 bxs. THW Wire No. 5.5 sq.mm. @ 7,560.00
24 pcs. Utility Box 2 x 4 @ 18.00
3 rolls Flexible Conduit 3/4"dia x 100m @ 1,200.00
20 rolls Electrical Tape Big @ 50.00
P
B. Labor

8 Electrician for 51 days 408 m-days @ 200.00 P

P
Direct Cost: 353,397.50
Unit Cost: 353,397.50

Item SPL - Indoor Bleacher Chairs

Qty: 45.0 pcs.

A. Materials

45 pcs. Indoor Bleacher Chair with Frame @ 1,000.00 P

P
B. Labor

4 Skilled Worker for 19 days 76 m-days @ 200.00 P

materials (2) Page 4 of 30 428342896.xlsx

 P
Direct Cost: 60,200.00
Unit Cost: 1,337.78

S U M M A R Y

Materials P 897,628.50
Labor #REF!
Equipment Rental
OCM 15% (per DO 197 S2016) #REF!
Contractor's Profit 10% (per DO 197 S2016) #REF!
VAT 5% of EDC, OCM & Profit #REF!
Engineering Overhead 15,000.00
#REF!

materials (2) Page 5 of 30 428342896.xlsx

 DETAILED ESTIMATES
EMENT TO PROGRAM OF WORK

#REF!
#REF!

22,320.00
9,540.00
69,160.00
21,000.00
14,940.00
320.00
137,280.00

18,400.00
23,000.00
41,400.00

189,750.00
8,100.00
5,850.00
6,489.00
8,050.00

materials (2) Page 6 of 30 428342896.xlsx

 26,320.00
7,500.00
252,059.00

37,600.00
37,600.00
75,200.00

35,280.00

14,112.00

9,000.00

8,400.00
66,792.00

54,000.00

5,400.00

4,860.00

64,260.00

materials (2) Page 7 of 30 428342896.xlsx

 12,400.00
10,500.00
760.00
580.00
13,500.00
840.00
2,500.00
960.00

2,560.00
1,050.00
100.00
225.00
200.00
480.00
360.00
800.00

4,680.00
1,300.00
1,120.00
190.00
230.00
190.00
300.00
600.00
450.00
500.00
1,000.00
330.00
330.00
330.00
1,075.00
60,440.00

8,800.00
8,800.00
17,600.00

materials (2) Page 8 of 30 428342896.xlsx

 18,600.00

22,050.00
1,800.00
32,400.00
46,200.00
7,500.00
185.50
580.00
360.00
2,030.00
840.00
36,400.00
7,100.00
90,720.00
432.00
3,600.00
1,000.00
271,797.50

81,600.00
81,600.00

45,000.00
45,000.00

15,200.00

materials (2) Page 9 of 30 428342896.xlsx

 15,200.00

materials (2) Page 10 of 30 428342896.xlsx

 FOOTING COLUMN
MAIN BARS MAIN BARS
1.50 LENGTH 0.30 LENGTH
1.50 WIDTH 0.30 WIDTH
0.30 HEIGHT 5.00 HEIGHT (FROM BOT. OF FTNG. TO TOP OF BEAM)
5 NO. OF FOOTING 4 NO. OF COLUMN
6 NO. OF REBAR LONG SIDE 4 NO. OF VERTICAL BARS
6 NO. OF REBAR SHORT SIDE
TIES
4 NO. OF SHEAR BARS
0.30 SUM UP THE SHEAR BARS IN M.
0.30 REST IN M.

SUMMARY (FOOTING) SUMMARY (COLUMN)

15 PCS. OF MAIN BARS 16 PCS. OF MAIN BARS
1.10 KGS. OF TIE-WIRE # 16 18 PCS. OF REBAR TIES
3.38 CU.M 2.00 KGS. OF TIE-WIRE # 16
1.52 CU.M
 BEAM SLAB (SU
MAIN BARS ONE-WAY
0.40 WIDTH 3.00
0.50 HEIGHT
G. TO TOP OF BEAM) 90.00 TOTAL LENGTH (COLUMN TO COLUMN) TWO-WAY
8 NO. OF MAIN BARS 6.00

TIES NOTE:
8 NO. OF SHEAR BARS (ACCUMULATED)
0.30 SUM UP THE SHEAR BARS IN M.
0.30 REST IN M.

SUMMARY (BEAM) SUMMARY (S

130 PCS. OF MAIN BARS ONE-WAY
90 PCS. OF REBAR TIES MAIN BARS
13.60 KGS. OF TIE-WIRE # 16 (PCS.)
17.82 CU.M 12
10
8
7
6
6
5

0.30
 SLAB (SUSPENDED)

SQ.M 0.10 THICKNESS OF SLAB

SQ.M 0.10 THICKNESS OF SLAB

ONE-WAY. SHORT SPAN / LONGSPAN = LESS THAN 0.5

TWO-WAY. SHORT SPAN / LONGSPAN = EQUAL OR MORE THAN 0.5
SLAB ON FILL, USE ONE-WAY METHOD

SUMMARY (SLAB)
ONE-WAY TWO-WAY
SPACING
TIE-WIRE # (CM) MAIN BARS TIE-WIRE #
16 (KGS.) (PCS.) 16 (KGS.)
1.43 10.00 27 3.56
0.95 12.50 22 2.50
0.69 15.00 20 2.10
0.51 17.50 16 1.49
0.40 20.00 15 1.05
0.33 22.50 14 1.01
0.27 25.00 12 0.86

CU.M 0.60 CU.M

100.00 sq.m

BILL OF MATERIALS
WITH PLASTERING

1,250.00 pcs. CHB 4" 18.00

72.00 pcs. 10mmØ x 6m Def. Bars 180.00
3.20 kgs. Tie-Wire #16 80.00
170.00 bags Portland Cement 280.00
9.35 cu.m Washed Sand 1,500.00

BILL OF MATERIALS
WITHOUT PLASTERING

1,250.00 pcs. CHB 4" 18.00

72.00 pcs. 10mmØ x 6m Def. Bars 180.00
3.20 kgs. Tie-Wire #16 80.00
80.00 bags Portland Cement 280.00
4.35 cu.m Washed Sand 1,500.00
BILL OF MATERIALS
WITH PLASTERING

22,500.00
12,960.00
256.00
47,600.00
14,025.00
97,341.00

BILL OF MATERIALS
WITHOUT PLASTERING

22,500.00
12,960.00
256.00
22,400.00
6,525.00
64,641.00
5.00 sq.m

BILL OF MATERIALS
WITH PLASTERING

63.00 pcs. CHB 6" 24.00

4.00 pcs. 10mmØ x 6m Def. Bars 180.00
0.16 kgs. Tie-Wire #16 80.00
13.00 bags Portland Cement 280.00
0.68 cu.m Washed Sand 1,500.00

BILL OF MATERIALS
WITHOUT PLASTERING

63.00 pcs. CHB 6" 24.00

4.00 pcs. 10mmØ x 6m Def. Bars 180.00
0.16 kgs. Tie-Wire #16 80.00
8.00 bags Portland Cement 280.00
0.43 cu.m Washed Sand 1,500.00
BILL OF MATERIALS
WITH PLASTERING

1,512.00
720.00
12.80
3,640.00
1,020.00
6,904.80

BILL OF MATERIALS
WITHOUT PLASTERING

1,512.00
720.00
12.80
2,240.00
645.00
5,129.80
100.00 sq.m
1 number of side (ex. 2 if in and out)
1 number of painter
BILL OF MATERIALS
CONCRETE

5.00 gal. Gloss Latex Paint 750.00

5.00 gal. Flat Wall Latex Paint 650.00
5.00 gal. Cement Neutralizer 425.00
2.00 gal. Paint Thinner 310.00
1.00 pcs. Roller Paint Brush 6" with pan 110.00
1.00 pcs. Paint Brush 3" 50.00

BILL OF MATERIALS
WOOD

5.00 gal. Q. D. Enamel Paint 800.00

5.00 gal. Wood Primer 500.00
1.00 gal. Glazzing Putty 600.00
2.00 gal. Paint Thinner 310.00
1.00 pcs. Roller Paint Brush 6" with pan 110.00
1.00 pcs. Paint Brush 3" 50.00
BILL OF MATERIALS
CONCRETE

3,750.00
3,250.00
2,125.00
620.00
110.00
50.00
9,905.00

BILL OF MATERIALS
WOOD

4,000.00
2,500.00
600.00
620.00
110.00
50.00
7,880.00
 374.00 sq.m

BILL OF MATERIALS

1,039.00 pcs. 60x60 Tiles

1,496.00 pcs. 50x50 Tiles
2,338.00 pcs. 40x40 Tiles
4,156.00 pcs. 30x30 Tiles
9,350.00 pcs. 20x20 Tiles
16,623.00 pcs. 15x15 Tiles
37,400.00 pcs. 10x10 Tiles
169.00 bags Portland Cement 280.00
9.35 cu.m Washed Sand 1,500.00
18.70 kgs. Tile Grout 60.00
42.00 bags Tile Adhesive/ Tile Cement 350.00
BILL OF MATERIALS

-
-
-
-
-
-
-
47,320.00
14,025.00
1,122.00
14,700.00
77,167.00
COLUMN 1.30 CU.M
0.30 LENGTH (CROSS SECTION) 12.00 BAGS OF CEMENT
0.30 WIDTH (CROSS SECTION) 1.30 CU.M OF CRUSHED GRAVEL
6.00 NUMBER OF COLUMNS 0.65 CU.M OF WASHED SAND
2.40 EFFECTIVE HEIGHT 0.13 MAN-DAYS (1 BAGGER)

SUMMARY (FORMS AND SCAFFOLDING)

PLYWOOD 1/4" 7.00 pcs.

x 8 ft. x 10 ft. x 12 ft.

2"x2"
255.00 204.00 170.00 pcs.

x 8 ft. x 10 ft. x 12 ft.

2"x3"
38.00 31.00 26.00 pcs.

CWN # 1 1/2 0.27 kgs.

CWN # 3 4.92 kgs.
CWN # 4 1.74 kgs.
BAGS OF CEMENT
CU.M OF CRUSHED GRAVEL
CU.M OF WASHED SAND
MAN-DAYS (1 BAGGER)
BEAM 7.20 CU.M
0.30 SIDE 65.00 BAGS OF CEMENT
0.40 BOTTOM 7.20 CU.M OF CRUSHED GRAVEL
60.00 TOTAL EFFECTIVE LENGTH 3.60 CU.M OF WASHED SAND
0.72 MAN-DAYS (1 BAGGER)

SUMMARY (FORMS AND SCAFFOLDING)

PLYWOOD 1/4" 23.00 pcs.

x 8 ft. x 10 ft. x 12 ft.

2"x2"
322.00 258.00 215.00 pcs.

x 8 ft. x 10 ft. x 12 ft.

2"x3"
135.00 108.00 90.00 pcs.

CWN # 1 1/2 0.87 kgs.

CWN # 3 6.22 kgs.
CWN # 4 6.21 kgs.
BAGS OF CEMENT
CU.M OF CRUSHED GRAVEL
CU.M OF WASHED SAND
MAN-DAYS (1 BAGGER)
SLAB 2.00 CU.M
20.00 SQ.M 18.00 BAGS OF CEMENT
0.10 THICKNESS OF SLAB (M.) 2.00 CU.M OF CRUSHED GRAVEL
1.00 CU.M OF WASHED SAND
0.20 MAN-DAYS (1 BAGGER)

SUMMARY (FORMS AND SCAFFOLDING)

PLYWOOD 7.00 pcs.

x 8 ft. x 10 ft. x 12 ft.

2"x3"
69.00 55.00 46.00 pcs.

CWN # 1 1/2 0.27 kgs.

CWN # 4 3.14 kgs.
BAGS OF CEMENT
CU.M OF CRUSHED GRAVEL
CU.M OF WASHED SAND
MAN-DAYS (1 BAGGER)
12.00 LENGTH
9.00 WIDTH

BILL OF MATERIALS
(ALUMINUM FRAME)

38 PCS. HARDIE LITE 490.00 18,620.00

209 PCS. T-RUNNER 170.00 35,530.00
950 PCS. TEKSCREW 3.00 2,850.00
1.05 BOX BLIND RIVETS # 1/8 220.00 229.90
2.59 KGS. TIE-WIRE # 16 80.00 207.20
57,437.10

BILL OF MATERIALS
(WOOD FRAMING)

38 PCS. PLYWOOD 1/4" MARINE 450.00 17,100.00

266 PCS. 2"x2"x8' Lumber 50.00 13,300.00
5.15 KGS. CWN # 3 80.00 412.00
1.43 KGS. CWN # 1 1/2 80.00 114.40
30,926.40
13.33 BD.FT
1 NO. OF PLYWOOD
2 SQ.M OF ROOF

SUMMARY
0.04 KGS. CWN # 1 1/2
0.04 KGS. CWN # 2
0.07 KGS. CWN # 2 1/2
0.10 KGS. CWN # 3
0.15 KGS. CWN # 3 1/2
0.23 KGS. CWN # 4
0.30 KGS. CWN # 5
15.00 PCS. TEKSCREW
0.15 KGS. UMBRELLA NAILS
NOTES: FOR ROAD CONCRETING
SUB-GRADE
0.20 METER THICK
2,400.00 SQ.M/DAY CAPABILITY OF ROAD GRADER SPREADING
2,400.00 SQ.M/DAY CAPABILITY OF ROAD ROLLER COMPACTING
ISAMA NA ANG SHOULDERS SA PAG SUB-GRADE

BASE COARSE
0.20 METER THICK
60.00 CU.M PER HOUR CAPABILITY OF ROAD GRADER SPREADING
40.00 CU.M PER HOUR CAPABILITY OF ROAD ROLLER COMPACTING

CONCRETING
0.20 METER THICK
90.00 BAGS/DAY 1-BAGGER MIXER
0.098 KG/SQ.M ASPHALT SEALANT
4.50 METER LENGTH CONRETING BLOCK
0.60 METER SPACING DOWEL EVERY 4.5M REBAR 16MMØ

ROAD GRADER P 6,297.72

ROAD ROLLER P 9,037.60

FOREMAN P 702.07
HELPER GRADER P 570.90
HELPER ROLLER P 422.50

DUMP TRUCK CAPACITY 10.00 CU.M

SPEED OF DUMP TRUCK
A. WHEN EMPTY 40 KPH
B. WHEN LOADED 30 KPH

PAY LOADER CAPACITY 50 CU.M PER HOUR