PROJECT

SCHOOL
LOCATION
SUBJECT : DETAILED ESTIMATE

UNIT COST TOTAL COST GRAND

I.D. NO. DESCRIPTION QTY UNIT
MATERIAL LABOR MATERIAL LABOR TOTAL

I GENERAL REQUIREMENTS

1 Mobilization and Demobilization

2 Safety Productive Measures / PPE
3 Tools & Equipment Support
4 Temporary Facilities & Utilities
a. Temporary Barracks ###
b. Temporary Electric power and light ###
c. Temporary water service and distribution ###
d. Material Storage & Warehouseman ###
TOTAL OF GENERAL REQUIREMENTS -
###
II DIRECT COST ###
A SITE WORKS ###
1 Excavation ###
2 Backfilling ###
3 Layout, Site Clearing & General Cleaning ###
4 Hauling and Handling of Materials Delivery ###
TOTAL OF SITE WORKS -
###
B FORMS & SCAFFOLDS ###
1 Form Plywood m² ###
2 Form Lumber bdft ###
3 Scaffoldings lot total
4 Assorted nails kgs ###
TOTAL OF FORMS AND SCAFFOLDINGS -

C STRUCTURAL CONCRETE
1 Beams/Columns/Canopy/SOG/Septic Tank ###
a. Cement bags -
b. Gravel 3/4 m³ -
c. Sand m³ -
TOTAL OF STRUCTURAL CONCRETE -
total
D STRUCTURAL STEEL
1 Total
2 ###
3
4
TOTAL OF STRUCTURAL STEEL -

E MASONRY & PLASTERING WORKS

###

###
TOTAL OF MASONRY & PLASTERING WORKS -

F DOORS AND WINDOWS

 ###
###
###
###
TOTAL OF DOORS & WINDOWS -

G ELECTRICAL WORKS
1 Electric Meter 1 set 5,000.00 1,500.00 5,000.00 1,500.00 6,500.00
2 Entrance Cap 1" 1 pc 200.00 60.00 200.00 60.00 260.00
3 20mmø RSC Conduit 1 lgth 420.00 126.00 420.00 126.00 546.00
4 Service drop wire #6 150 mtrs 45.00 13.50 6,750.00 2,025.00 8,775.00
5 Circuit Breaker 100A 1 sets 1,500.00 450.00 1,500.00 450.00 1,950.00
6 Circuit Breaker 30A 6 sets 500.00 150.00 3,000.00 900.00 3,900.00
7 Circuit Breaker 20A 4 sets 500.00 150.00 2,000.00 600.00 2,600.00
8 Circuit Breaker 15A 6 sets 500.00 150.00 3,000.00 900.00 3,900.00
9 Double throw switch 1 set 1,500.00 450.00 1,500.00 450.00 1,950.00
10 Panel box (16 branches + 1 main) 1 set 5,500.00 1,650.00 5,500.00 1,650.00 7,150.00
11 Panel box (For genset) 1 set 5,000.00 1,500.00 5,000.00 1,500.00 6,500.00
12 THHN #8 200 lm 60.00 18.00 12,000.00 3,600.00 15,600.00
13 THHN #12 6 box 3,703.00 1,110.90 22,218.00 6,665.40 28,883.40
14 THHN #14 6 box 2,525.00 757.50 15,150.00 4,545.00 19,695.00
15 Moldflex 1/2" 10 rolls 600.00 180.00 6,000.00 1,800.00 7,800.00
16 Moldflex 1" 100 lm 15.00 4.50 1,500.00 450.00 1,950.00
17 Led Bulb 15Watts 34 pcs 300.00 90.00 10,200.00 3,060.00 13,260.00
18 Receptacle 4 x 4 34 pcs 50.00 15.00 1,700.00 510.00 2,210.00
19 Trooper light w/ cover 54 sets 900.00 270.00 48,600.00 14,580.00 63,180.00
20 Fire Alarm bell 8 sets 950.00 285.00 7,600.00 2,280.00 9,880.00
21 Fire Manual Pull Station 2 sets 1,200.00 360.00 2,400.00 720.00 3,120.00
22 Wall Fan 16 units 1,900.00 380.00 30,400.00 6,080.00 36,480.00
23 C. Outlet (2 gang) 44 sets 220.00 66.00 9,680.00 2,904.00 12,584.00
24 C. Outlet (1 gang) 24 sets 200.00 60.00 4,800.00 1,440.00 6,240.00
25 Switch (3 gang) 22 sets 220.00 66.00 4,840.00 1,452.00 6,292.00
26 Switch (1 gang) 15 sets 180.00 54.00 2,700.00 810.00 3,510.00
27 Utility box (metal) 120 pcs 32.00 9.60 3,840.00 1,152.00 4,992.00
28 Junction box (PVC) 110 pcs 32.00 9.60 3,520.00 1,056.00 4,576.00
29 Electrical tape (big) 30 rolls 30.00 9.00 900.00 270.00 1,170.00
30 PVC clamp 1/2" 400 pcs 3.00 0.90 1,200.00 360.00 1,560.00
31 Clamp 1" 10 pcs 10.00 3.00 100.00 30.00 130.00
32 Spool insulator 1 pc 120.00 36.00 120.00 36.00 156.00
TOTAL OF ELECTRICAL WORKS 287,299.40
###
H STEEL TRUSS ###
1 2" x 2" x 1/4" x 6mtrs Angle Bar 158 pcs 1,180.00 413.00 186,440.00 65,254.00 251,694.00
2 1.5" x 1.5" x 1/4" x 6mtrs Angle Bar 65 pcs 760.00 266.00 49,400.00 17,290.00 66,690.00
3 2" x 4" x 1.2mm C-Purlins 200 pcs 510.00 178.50 102,000.00 35,700.00 137,700.00
4 2" x 8" x 6mtrs Fascia 22 pcs 830.00 290.50 18,260.00 6,391.00 24,651.00
5 1/8" x 1" Flat bar 20 pcs 150.00 52.50 3,000.00 1,050.00 4,050.00
6 12mm Round Bar 45 pcs 190.00 66.50 8,550.00 2,992.50 11,542.50
7 Welding Rod 100 kgs 70.00 24.50 7,000.00 2,450.00 9,450.00
8 Metal Primer 30 gals 450.00 157.50 13,500.00 4,725.00 18,225.00
9 Paint Thinner 15 gals 260.00 91.00 3,900.00 1,365.00 5,265.00
10 2" Paint Brush 15 pcs 35.00 12.25 525.00 183.75 708.75
TOTAL OF STEEL TRUSS 529,976.25
###
I ROOFING WORKS & ACCESSORIES ###
1 Rib Type Roofing 0.40mm 780 lm 270.00 81.00 210,600.00 63,180.00 273,780.00
2 Ridge Cap 21 pcs 500.00 150.00 10,500.00 3,150.00 13,650.00
3 Gutter 42 pcs 500.00 150.00 21,000.00 6,300.00 27,300.00
4 End Flashing 24 pcs 500.00 150.00 12,000.00 3,600.00 15,600.00
5 Teckscrew 7,000 pcs 2.00 0.60 14,000.00 4,200.00 18,200.00
6 Blind Rivets 4,000 pcs 1.20 0.36 4,800.00 1,440.00 6,240.00
7 Vulcaseal 20 ltrs 450.00 135.00 9,000.00 2,700.00 11,700.00
TOTAL OF ROOFING WORKS & ACCESSORIES 366,470.00
###
J PLUMBING WORKS
1 Water Closet 14 sets 3,500.00 1,050.00 49,000.00 14,700.00 63,700.00
2 Lavatory 12 sets 2,000.00 600.00 24,000.00 7,200.00 31,200.00
 3 Urinal 9 sets 2,500.00 750.00 22,500.00 6,750.00 29,250.00
4 PVC Pipe 4" dia 20 pcs 750.00 225.00 15,000.00 4,500.00 19,500.00
5 PVC Elbow 4" dia 10 pcs 120.00 36.00 1,200.00 360.00 1,560.00
6 PVC Tee 4" dia 25 pcs 200.00 60.00 5,000.00 1,500.00 6,500.00
7 PVC Pipe 3" dia 40 pcs 600.00 180.00 24,000.00 7,200.00 31,200.00
8 PVC Elbow 3" dia 15 pcs 70.00 21.00 1,050.00 315.00 1,365.00
9 PVC Pipe 2" dia 30 pcs 250.00 75.00 7,500.00 2,250.00 9,750.00
10 PVC Elbow 2" dia 30 pcs 40.00 12.00 1,200.00 360.00 1,560.00
11 PVC Wye 2" dia 30 pcs 60.00 18.00 1,800.00 540.00 2,340.00
12 Blue Pipe 20mm 60 pcs 65.21 19.56 3,912.30 1,173.69 5,085.99
13 Blue Pipe 25mm 10 pcs 101.43 30.43 1,014.30 304.29 1,318.59
14 Tee Reducer 3 pcs 26.11 7.83 78.32 23.49 101.81
15 Equal Tee 30 pcs 17.02 5.11 510.60 153.18 663.78
16 Equal Elbow 15 pcs 29.22 8.77 438.32 131.50 569.82
17 Female Elbow 40 pcs 51.75 15.53 2,070.00 621.00 2,691.00
18 Coupling 1/2" 60 pcs 10.00 3.00 600.00 180.00 780.00
19 Coupling 3/4" 10 pcs 15.00 4.50 150.00 45.00 195.00
20 Faucet 15 pcs 350.00 105.00 5,250.00 1,575.00 6,825.00
21 Gate valve 10 pcs 550.00 165.00 5,500.00 1,650.00 7,150.00
22 P-trap 18 set 110.00 33.00 1,980.00 594.00 2,574.00
23 A&B Epoxy 1 gal 2,300.00 690.00 2,300.00 690.00 2,990.00
24 Solvent Cement 6 cans 160.00 48.00 960.00 288.00 1,248.00
25 Tissue holder 12 sets 500.00 150.00 6,000.00 1,800.00 7,800.00
26 PVC Clean Out 4" 6 pcs 400.00 120.00 2,400.00 720.00 3,120.00
27 Floor drain 4"x 4" 25 pcs 200.00 60.00 5,000.00 1,500.00 6,500.00
28 Tapelon tape 30 rolls 18.00 5.40 540.00 162.00 702.00
29 Steel Bracket 20 pcs 200.00 60.00 4,000.00 1,200.00 5,200.00
30 Bracket 80 pcs 20.00 6.00 1,600.00 480.00 2,080.00
31 Hanger 70 pcs 120.00 36.00 8,400.00 2,520.00 10,920.00
TOTAL OF PLUMBING WORKS 266,439.99

K PAINTING WORKS
1 Flat Latex 70 tins 2,050.00 615.00 143,500.00 43,050.00 186,550.00
2 Semi Gloss Latex 52 tins 2,250.00 675.00 117,000.00 35,100.00 152,100.00
3 Masonry Putty 115 gals 320.00 96.00 36,800.00 11,040.00 47,840.00
4 Concrete Neutralizer 10 gals 410.00 123.00 4,100.00 1,230.00 5,330.00
5 Acrytex Cast 22 gals 500.00 150.00 11,000.00 3,300.00 14,300.00
6 Acrytex Reducer 3 gals 450.00 135.00 1,349.99 405.00 1,754.98
7 Flat Wall Enamel 2 gals 700.00 210.00 1,400.00 420.00 1,820.00
8 QDE 4 gals 700.00 210.00 2,800.00 840.00 3,640.00
9 Paint thinner 1 gal 300.00 90.00 300.00 90.00 390.00
10 Paint brush 12 pcs 60.00 18.00 720.00 216.00 936.00
11 Roller Brush 10 pcs 100.00 30.00 1,000.00 300.00 1,300.00
12 Varnishing
a. Panel Door 84 m² 180.00 15,120.00 - 15,120.00
b. Door Jamb 113.00 lm 180.00 20,340.00 - 20,340.00
TOTAL OF PAINTING WORKS 451,420.98

L CEILING WORKS (Second Floor & Comfort Room) ###

1 Metal Furring 400 pcs 100.00 30.00 40,000.00 12,000.00 52,000.00
2 Carrying Channel 300 pcs 105.00 31.50 31,500.00 9,450.00 40,950.00
3 Wall angle 300 pcs 45.00 13.50 13,500.00 4,050.00 17,550.00
4 Furring clip 2,100 pcs 3.00 0.90 6,300.00 1,890.00 8,190.00
5 Ficem Board 230 pcs 425.00 127.50 97,750.00 29,325.00 127,075.00
6 Blind rivets 1/8 x 1/2 15 box 200.00 60.00 3,000.00 900.00 3,900.00
7 Screw 7,000 pcs 1.00 0.30 7,000.00 2,100.00 9,100.00
8 Concrete nail 10 kgs 90.00 27.00 900.00 270.00 1,170.00
9 Drill bit 1/8 50 pcs 65.00 19.50 3,250.00 975.00 4,225.00
10 Air vent 14 sets 771.00 231.30 10,794.00 3,238.20 14,032.20
TOTAL OF CEILING WORKS 278,192.20

M TILE WORKS & CONCRETE TOPPING

1 12" X 12" Floor Tiles 850 pcs 40.00 14.00 34,000.00 11,900.00 45,900.00
2 12" X 12" Wall Tiles 1,600 pcs 40.00 14.00 64,000.00 22,400.00 86,400.00
3 Tile Adhesive 110 bags 280.00 98.00 30,800.00 10,780.00 41,580.00
4 Tile Grout 30 bags 80.00 28.00 2,400.00 840.00 3,240.00
5 Cement 471 bags 220.00 66.00 103,620.00 31,086.00 134,706.00
 6 Sand 43 m³ 400.00 120.00 17,200.00 5,160.00 22,360.00
7 Tile trim 60 pcs 45.00 13.50 2,700.00 810.00 3,510.00
TOTAL OF TILE WORKS 337,696.00

N STAIR RAILING WORKS

1 1-1/4" ø G.I Pipe Sch40 15 pcs 1,000.00 300.00 15,000.00 4,500.00 19,500.00
2 3/4" ø G.I Pipe Sch40 10 pcs 500.00 150.00 5,000.00 1,500.00 6,500.00
3 1.5" x 3/16" Angular stair nosing support 10 pcs 650.00 195.00 6,500.00 1,950.00 8,450.00
4 Welding rod (Steel) 25 kgs 70.00 21.00 1,750.00 525.00 2,275.00
5 Metal primer 4 gals 450.00 135.00 1,800.00 540.00 2,340.00
6 Consumables 1 lot 1,325.00 1,325.00 - 1,325.00
TOTAL OF STAIR RAILING WORKS 40,390.00

SUMMARY
I GENERAL REQUIREMENTS -
II DIRECT COST 1,958,285.82 599,599.00 2,557,884.82
III OVERHEAD, CONTINGENCY & MARK-UP 383,682.72
TOTAL PROJECT COST 2,941,567.54
###
PROJECT
SCHOOL
LOCATION
SUBJECT : BILL OF MATERIALS

Item I.D. Item Description % of Total Quantity Unit Total Cost Remarks
I General Requirements
A Mobilization & Demobilization Err:509 1 lot -
B Safety Productive Measures / PPE Err:509 1 lot -
C Tools & Equipment Support Err:509 1 lot -
D Temporary Facilities & Utilities Err:509 1 lot -
E Supervision and Support Err:509 1 lot Err:509
Sub-Total of General Requirements Err:509 Err:509
II Direct Cost
A Site Works 0.00% 1 lot -
B Forms and Scaffolds 0.00% 1 lot -
C Structural Concrete 0.00% 1 lot 0.00
D Structural Steel 0.00% 1 lot -
E Masonry & Plastering Works 0.00% 1 lot 0.00
F Doors and Windows 0.00% 1 lot 0.00
G Electrical Works 11.23% 1 lot 287,299.40
H Steel Truss 20.72% 1 lot 529,976.25
I Roofing Works & Accessories 14.33% 1 lot 366,470.00
J Plumbing Works 10.42% 1 lot 266,439.99
K Painting Works 17.65% 1 lot 451,420.98
L Ceiling Works 10.88% 1 lot 278,192.20
M Tile Works & Concrete Topping 13.20% 1 lot 337,696.00
N Stair Railing Works 1.58% 1 lot 40,390.00
Sub-Total of Direct Cost 100.00% 2,557,884.82
SUMMARY
I GENERAL REQUIREMENTS Err:509
II DIRECT COST 2,557,884.82
III OVERHEAD, CONTINGENCY & MARK-UP Err:509
TOTAL CONSTRUCTION COST (I+II+III) Err:509
PROJECT
SCHOOL
LOCATION
SUBJECT : BAR CHART WITH S-CURVE

1ST MONTH

ITEM DESCRIPTION WEEK CONTRACT WEIGHT

2ND WEEK

3RD WEEK

4TH WEEK
1ST WEEK
I General Requirements 16 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
II Direct Cost
A Site Works 2 Err:509 Err:509 Err:509 Err:509
B Forms and Scaffolds 12 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
C Structural Concrete 5 Err:509 Err:509 Err:509 Err:509 Err:509
D Structural Steel 4 Err:509 Err:509 Err:509 Err:509 Err:509
E Masonry & Plastering Works 6 Err:509 Err:509 Err:509 Err:509 Err:509
F Doors and Windows 10 Err:509 Err:509
G Electrical Works 15 Err:509 Err:509 Err:509 Err:509 Err:509
H Steel Truss 7 Err:509 Err:509 Err:509 Err:509
I Roofing Works & Accessories 4 Err:509 Err:509
J Plumbing Works 15 Err:509 Err:509 Err:509 Err:509 Err:509
K Painting Works 14 Err:509 Err:509 Err:509 Err:509
L Ceiling Works 6 Err:509 Err:509
M Tile Works & Concrete Topping 6 Err:509 Err:509
N Stair Railing Works 3 Err:509 Err:509
Grand Total Err:509 Err:509
PROJECTED WEIGHT PERCENTAGE PER WEEK 0% Err:509
0.00% Err:509
0.00% Err:509
0.00% Err:509
0.00% 0.00%
PROJECTED WEIGHT PERCENTAGE PER MONTH Err:509
PROJECTED CUMULATIVE PERCENTAGE PER WEEK 0% Err:509 Err:509 Err:509 Err:509
PROJECTED CUMULATIVE PERCENTAGE PER MONTH Err:509
PROJECTED CASH FLOW Err:509 Err:509 Err:509 Err:509
PROJECTED ACCUMULATED CASH FLOW Err:509 Err:509 Err:509 Err:509
 Err:509

2ND MONTH 3RD MONTH 4TH MONTH

2ND WEEK

2ND WEEK

2ND WEEK
3RD WEEK

3RD WEEK

3RD WEEK
4TH WEEK

4TH WEEK

4TH WEEK
1ST WEEK

1ST WEEK

1ST WEEK
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509

Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509

0.00% 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509 0.00%
Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
 Asiatel Corporatio
Nasugbu, Batangas

Project Title : 3 Storey Building with Roof Deck

Project Owner : Mr. & Mrs. Gerardo Tee

Item Duration Target Dates

Description
No. (days) Start
I. General Requirements
A Mobilization & Demobilization
B Safety Productive Measures / PPE
C Tools & Equipment Support
D Temporary Facilities & Utilities
E Supervision and Support
Asiatel Corporation
Nasugbu, Batangas

Target Dates Actual Dates Budget Budget

Finish Start Finish Estimated Actual Estimated Actual