DETAILED ESTIMATES

(Supplement to Program of Works)

NAME OF PROJECT: CONSTRUCTION OF COMMERCIAL BUILDING

PROJECT LOCATION: BARUGO, LEYTE

ITEM I: FORMWORKS/SCAFFOLDINGS
Quantity: 1 Lot

A. Materials:

50 pcs. 2" x 2" x 12' Coco Lumber 30 /bdft.

50 pcs. 2" x 3" x 12' Coco Lumber 30 /bdft.
10 kgs. 4" CW Nails 80 /kg.
10 kgs. 3" CW Nails 80 /kg.
10 kgs. 2 1/2" CW Nails 80 /kg.
25 pcs. 1/4" x 4" x 8' Ordinary Plywood 400 /pc.
8 kgs. 1" CW Nails 80 /kg.
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:
30% of Material Cost

TOTAL ITEM COST . . . . . . . . . . . . . . . . . .

ITEM II: CONCRETE WORKS

A. Materials:

125 bags Portland Cement 280 /bag

12 cu.m. Washed Sand 850 /cu.m.
24 cu.m. G-3/4 Gravel 1200 /cu.m.
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:

30% of Material Cost

TOTAL DIRECT COST . . . . . . . . . . . . . . . . .

ITEM III: STEEL WORKS

A. Materials:

140 pcs. 10 mm dia. Def. Bars 190 /pc.

75 pcs. 16 mm dia. Def. Bars 420 /pc.
45 kgs. No. 16 Tie Wire 80 /kg.
TOTAL MATERIAL COST . . . . . . . . . . . . . . . . .

B. Direct Labor:
 30% of Material Cost

TOTAL DIRECT COST . . . . . . . . . . . . . . . . .

ITEM IV: MASONRY WORKS

A. Materials:

1200 pcs. 4" CHB 16 /pc.

75 bags Portland Cement 280 /bag
52 pcs. 10 mm dia. Def. Bar 190 /pc.
20 kgs. No. 16 Tie Wire 80 /kg.
18 cu.m. Washed Sand 850 /cu.m.
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:

30% of Material Cost

TOTAL DIRECT COST . . . . . . . . . . . . . . . . .

ITEM V: ROOFING WORKS

A. Materials:

39 pcs. 2" x 1/4" Angle Bar 980 /pc.

42 pcs. 1 1/2" x 1/4" Angle Bar 760 /pc.
48 pcs. C-Purlins 850 /pc.
900 pcs. Teks Screw 5 /pc.
36 pcs. 10' Corr. G.I. Sheet 500 /pc.
8 packs Vulca Seal 100 /pack
20 pcs. 8' Flashing 450 /pc.
20 kgs. Welding Rod 150 /kg.
10 pcs. 8' Gutter 450 /pc.
8 pcs. 3" PVC Pipe 400 /pc.
4 pcs. 3" PVC Coupling 80 /pc.
4 pcs. 3" PVC Elbow 80 /pc.
2 cans Solvent Cement 200 /can
4 kgs. 1 1/2" Concrete Nails 120 /kg.
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:

30% of Material Cost

TOTAL DIRECT COST . . . . . . . . . . . . . . . . .

ITEM VI: DOORS & WINDOWS

A. Materials:

1 unit 0.90m x 2.10m Swing Glass Door 8,000 /unit

1 unit 1.20m x 2.00m Fixed Glass Window 6,000 /unit

0.65m x 2.1m Flush Door w/ Door Knob

3 units w/Door Jamb w/Hinges 5,000 /unit
2 units 2.30m x 3.00m Roll-up Door 18,000 /unit
1 unit 2.30m x 0.85m Roll-up Door 7,000 /unit
1 units 1.85m x 2.20m Roll-up Door 10,000 /unit
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:

30% of Material Cost

TOTAL ITEM COST . . . . . . . . . . . . . . . . . .

ITEM VII: TILE WORKS

A. Materials:

150 pcs. .60m x .60m Floor Tiles 200 /pc.

30 bags Tile Adhesive 300 /bag
10 packs Tile Grout 60 /pack
8 pcs. Tile Trim 35 /pc.
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:

30% of Material Cost

TOTAL DIRECT COST . . . . . . . . . . . . . . . . .

ITEM VIII: ELECTRICAL WORKS

Quantity: 1 Lot

A. Materials:

1 set Panel Board 10-Branches 3,500 /set

1 set Circuit Breaker 60 A 600 /set
3 set Circuit Breaker 30 A 450 /set
1 set Circuit Breaker 20 A 300 /set
1 set Circuit Breaker 15 A 300 /set
6 set Single Switch 150 /set
1 set Ref. Outlet 280 /set
6 set 3-gang conv. Outlet 280 /set
5 pc. Receptacle 100 /pc.
25 pc. 12mm dia. X 3m PVC conduit 100 /pc.
1 box #12 THHN Wire 3,500 /box
1 box #14 THHN Wire 3,000 /box
50 mts. #6 Service Drop Wire 38 /m
5 pc. Electrical Tape 50 /pc.
1 pc. 3/4" dia. Entrance Cap 70 /pc.
11 pc. 2" x 2" PVC Utility Box 50 /pc.
5 pc. 4" x 4" PVC junction box 50 /pc.
2 kg. #16 G.I. Tie Wire 70 /kg.
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:

30% of Material Cost

TOTAL DIRECT COST . . . . . . . . . . . . . . . . .

ITEM IX: PLUMBING WORKS

A. Materials:

2 set Water closet 5,000 /pc.

1 set Lavatory 2,000 /pc.
2 pcs. Faucet 185 /pc.
2 pcs. 4" x 4" floor drain 120 /pc.
8 pcs. 100 mm dia. X 3m Sanitary PVC Pipe 260 /pc.
5 pcs. 100 mm dia. Sanitary PVC wye 85 /pc.
5 pcs. 100 mm dia. Sanitary PVC elbow 55 /pc.
2 pcs. 100 mm dia. Sanitary PVC Clean Out 85 /pc.
7 pcs. 100mm dia. X 75mm dia. Sanitary PVC Coupling 55 /pc.
3 pcs. 100mm dia. X 50mm dia. Sanitary PVC Wye 110 /pc.
3 pcs. 100mm dia. X 50mm dia. Sanitary PVC Tee 110 /pc.
5 pcs. 50mm dia. X 3m Sanitary PVC Pipe 153 /pc.
4 pcs. 50mm dia. Sanitary P-trap 55 /pc.
4 pcs. 50mm dia. Sanitary PVC Tee 30 /pc.
4 pcs. 50mm dia. Sanitary PVC Elbow 30 /pc.
3 pcs. 50mm dia. Sanitary PVC Clean Out 35 /pc.
3 quart Cement Solvent 90 /quart
10 pcs. 12mm dia. X 6m G.I. Pipe 390 /pc.
6 pcs. 12mm dia. GI Elbow 35 /pc.
4 pcs. 12 mm dia. GI Tee 35 /pc.
1 pcs. 12 mm dia. GI Gate valve 250 /pc.
6 pcs. 12 mm dia. GI Nipple 45 /pc.
5 pcs. 12mm dia. GI Union 50 /pc.
8 pcs. Teflon Tape 20 /pc.
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:
30% of Material Cost

TOTAL ITEM COST . . . . . . . . . . . . . . . . . .

ITEM X: PAINTING WORKS

A. Materials:

10 gal. Flat Latex Paint 650 /gal.

14 gal. Latex Paint Gloss 700 /gal.
2 gal. Flat Enamel Paint 650 /gal.
4 gal. Enamel Paint Gloss 700 /gal.
4 gal. Paint Thinner 350 /gal.
2 pcs. Roller Brush 7" 80 /pc.
2 pcs. Roller Brush 4" 60 /pc.
2 pcs. Paint Brush 4" 60 /pc.
2 pcs. Paint Brush 2" 45 /pc.
TOTAL MATERIAL COST . . . . . . . . . . . . . .

B. Direct Labor:

30% of Material Cost

 TOTAL ITEM COST . . . . . . . . . . . . . . . . . .

SUMMARY

ITEM I: FORMWORKS/SCAFFOLDINGS
ITEM II: CONCRETE WORKS
ITEM III: STEEL WORKS
ITEM IV: MASONRY WORKS
ITEM V: ROOFING WORKS
ITEM VI: DOORS & WINDOWS
ITEM VII: TILE WORKS
ITEM VIII: ELECTRICAL WORKS
ITEM IX: PLUMBING WORKS
ITEM X: PAINTING WORKS
TOTAL PROJECT COST . . . . . . . . . . . . . . . . . .

Prepared by:

Engr. Jerick A. Brazil

Civil Engineer
6,000.00
9,000.00
800.00
800.00
800.00
10,000.00
640.00
28,040.00

8,412.00

36,452.00

35,000.00
10,200.00
28,800.00
74,000.00

22,200.00

96,200.00

26,600.00
31,500.00
3,600.00
61,700.00
18,510.00

80,210.00

19,200.00
21,000.00
9,880.00
1,600.00
15,300.00
66,980.00

20,094.00

87,074.00

38,220.00
31,920.00
40,800.00
4,500.00
18,000.00
800.00
9,000.00
3,000.00
4,500.00
3,200.00
320.00
320.00
400.00
480.00
155,460.00

46,638.00

202,098.00

8,000.00
6,000.00

15,000.00
36,000.00
7,000.00
10,000.00
82,000.00

24,600.00

106,600.00

30,000.00
9,000.00
600.00
280.00
39,880.00

11,964.00

51,844.00

3,500.00
600.00
1,350.00
300.00
300.00
900.00
280.00
1,680.00
500.00
2,500.00
3,500.00
3,000.00
1,900.00
250.00
70.00
550.00
250.00
140.00
21,570.00

6,471.00

28,041.00
10,000.00
2,000.00
370.00
240.00
2,080.00
425.00
275.00
170.00
385.00
330.00
330.00
765.00
220.00
120.00
120.00
105.00
270.00
3,900.00
210.00
140.00
250.00
270.00
250.00
160.00
23,385.00

7,015.50

30,400.50

6,500.00
9,800.00
1,300.00
2,800.00
1,400.00
160.00
120.00
120.00
90.00
22,290.00

6,687.00
28,977.00

36,452.00
96,200.00
80,210.00
87,074.00
202,098.00
106,600.00
51,844.00
28,041.00
30,400.50
28,977.00
747,896.50