DETAILED ESTIMATES

(Supplement to Program of Works)

NAME OF PROJECT: PROPOSED ONE-STOREY RESIDENTIAL HOUSE

PROJECT LOCATION: BRGY. GUINCIAMAN, SAN MIGUEL, LEYTE

ITEM I: FORMWORKS/SCAFFOLDINGS
Quantity: 1 Lot

A. Materials:

500 pcs. 2" x 2" x 12' Coco Lumber 26 /bdft. 52,000.00

500 pcs. 2" x 3" x 12' Coco Lumber 26 /bdft. 78,000.00
30 kgs. 4" CW Nails 80 /kg. 2,400.00
30 kgs. 3" CW Nails 80 /kg. 2,400.00
25 kgs. 2 1/2" CW Nails 80 /kg. 2,000.00
80 pcs. 1/4" x 4" x 8' Ordinary Plywood 400 /pc. 32,000.00
15 kgs. 1" CW Nails 80 /kg. 1,200.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 170,000.00

B. Direct Labor:
30% of Material Cost 51,000.00

TOTAL ITEM COST . . . . . . . . . . . . . . . . . . 221,000.00

ITEM II: CONCRETE WORKS

A. Materials:

340 bags Portland Cement 280 /bag 95,200.00

100 packs Sahara Cement 100 /pack 10,000.00
25 cu.m. Washed Sand 900 /cu.m. 22,500.00
45 cu.m. G-3/4 Gravel 1200 /cu.m. 54,000.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 181,700.00

B. Direct Labor:
30% of Material Cost 72,680.00

TOTAL DIRECT COST . . . . . . . . . . . . . . . . . 254,380.00

ITEM III: STEEL WORKS

A. Materials:

645 pcs. 10 mm dia. Def. Bars 190 /pc. 122,550.00

1 unit Railings 20000 /unit 20,000.00
6 unit Window Grills 4000 /unit 24,000.00
174 pcs. 16 mm dia. Def. Bars 420 /pc. 73,080.00
80 kgs. No. 16 Tie Wire 80 /kg. 6,400.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . . . . 246,030.00

B. Direct Labor:

30% of Material Cost 73,809.00

TOTAL DIRECT COST . . . . . . . . . . . . . . . . . 319,839.00

ITEM IV: MASONRY WORKS

A. Materials:

1810 pcs. 4" CHB 16 /pc. 28,960.00

175 bags Portland Cement 280 /bag 49,000.00
110 pcs. 10 mm dia. Def. Bar 190 /pc. 20,900.00
20 kgs. No. 16 Tie Wire 80 /kg. 1,600.00
75 cu.m. Washed Sand 900 /cu.m. 67,500.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 167,960.00

B. Direct Labor:

30% of Material Cost 50,388.00

TOTAL DIRECT COST . . . . . . . . . . . . . . . . . 218,348.00

ITEM V: DOORS & WINDOWS

A. Materials:

0.90m x 2.1m Panel Door w/ hinged w/

2 unit door jamb w/ door knob 12,000 /unit 24,000.00

0.80m x 2.1m Panel Door w/ hinged w/

2 unit door jamb w/ door knob 10,000 /unit 20,000.00
0.60m x 2.1m PVC Door w/ Door Knob
2 units w/Door Jamb w/Hinges 5,000 /unit 10,000.00
Glass Windows with Analoc Framing
12.64 sq.m. (Sliding and Awning) 4,000 /sq.m. 50,560.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 104,560.00

B. Direct Labor:

30% of Material Cost 31,368.00

TOTAL ITEM COST . . . . . . . . . . . . . . . . . . 135,928.00

ITEM VI: TILE WORKS

A. Materials:

180 pcs. .60m x .60m Ceramic Tiles 200 /pc. 36,000.00

29 bags Tile Adhesive 300 /bag 8,700.00
10 packs Tile Grout 60 /pack 600.00
15 pcs. Tile Trim 35 /pc. 525.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 45,825.00

B. Direct Labor:

30% of Material Cost 13,747.50

TOTAL DIRECT COST . . . . . . . . . . . . . . . . . 59,572.50

ITEM VII: ELECTRICAL WORKS
Quantity: 1 Lot

A. Materials:

1 set Panel Board 6-Branches 3,000 /set 3,000.00

1 set Circuit Breaker 40 A 600 /set 600.00
3 set Circuit Breaker 20 A 450 /set 1,350.00
2 set Circuit Breaker 15 A 300 /set 600.00
4 set Single Switch 150 /set 600.00
4 set 2-gang Switch 280 /set 1,120.00
6 set 3-gang conv. Outlet 280 /set 1,680.00
1 set Ref Outlet 280 /set 280.00
1 set Range Outlet 280 /set 280.00
13 pc. LED Bulb 15 W 280 /pc. 3,640.00
50 mts. Flexible Hose 30 /m 1,500.00
13 pc. Receptacle 100 /pc. 1,300.00
20 pc. 12mm dia. PVC conduit pipe 150 /pc. 3,000.00
10 pc. 12mm dia. PVC Elbow 45 /pc. 450.00
8 pc. 12mm dia. PVC Tee 45 /pc. 360.00
10 pc. 12mm dia. PVC Coupling 45 /pc. 450.00
3 box #14 THHN wire 3,000 /box 9,000.00
1 box #12 THHN Wire 3,500 /box 3,500.00
25 mts. #8 TW Wire, Stranded 100 /m 2,500.00
25 mts. #6 Service Drop Wire 38 /m 950.00
10 pc. Electrical Tape 50 /pc. 500.00
2 pc. Auger Knob medium 70 /pc. 140.00
1 pc. 3/4" dia. Entrance Cap 70 /pc. 70.00
16 pc. Utility Box 50 /pc. 800.00
18 pc. junction box 50 /pc. 900.00
8 kg. #16 G.I. Tie Wire 80 /kg. 640.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 39,210.00

B. Direct Labor:

30% of Material Cost 11,763.00

TOTAL DIRECT COST . . . . . . . . . . . . . . . . . 50,973.00

ITEM VIII: PLUMBING WORKS

A. Materials:

2 set Class A Water closet 5,000 /pc. 10,000.00

2 set Class A Lavatory 3,500 /pc. 7,000.00
2 pcs. soap holder 280 /pc. 560.00
2 pcs. Toilet Paper Holder 280 /pc. 560.00
2 pcs. Shower 800 /pc. 1,600.00
1 pcs. Kitchen Sink 3500 /pc. 3,500.00
4 pcs. Faucet 80 /pc. 320.00
8 pcs. 4" x 4" floor drain 150 /pc. 1,200.00
15 pcs. 100 mm dia. X 3m Sanitary PVC Pipe 260 /pc. 3,900.00
8 pcs. 100 mm dia. Sanitary PVC wye 85 /pc. 680.00
8 pcs. 100 mm dia. Sanitary PVC elbow 55 /pc. 440.00
3 pcs. 100 mm dia. Sanitary PVC Clean Out 85 /pc. 255.00
8 pcs. 100mm dia. X 75mm dia. Sanitary PVC Coupling 55 /pc. 440.00
8 pcs. 100mm dia. X 50mm dia. Sanitary PVC Wye 110 /pc. 880.00
8 pcs. 100mm dia. X 50mm dia. Sanitary PVC Tee 110 /pc. 880.00
12 pcs. 50mm dia. X 3m Sanitary PVC Pipe 153 /pc. 1,836.00
5 pcs. 50mm dia. Sanitary P-trap 55 /pc. 275.00
9 pcs. 50mm dia. Sanitary PVC Tee 30 /pc. 270.00
8 pcs. 50mm dia. Sanitary PVC Elbow 30 /pc. 240.00
2 pcs. 50mm dia. Sanitary PVC Clean Out 35 /pc. 70.00
6 quart Cement Solvent 140 /quart 840.00
14 pcs. 12mm dia. X 6m G.I. Pipe 500 /pc. 7,000.00
4 pcs. 12mm dia. GI Elbow 65 /pc. 260.00
4 pcs. 12mm dia. G.I. Coupling 65 /pc. 260.00
4 pcs. 12 mm dia. GI Tee 65 /pc. 260.00
1 pcs. 12 mm dia. GI Gate valve 450 /pc. 450.00
3 pcs. 12 mm dia. GI Nipple 60 /pc. 180.00
2 pcs. 12mm dia. GI Union 85 /pc. 170.00
6 pcs. Teflon Tape 20 /pc. 120.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 44,446.00

B. Direct Labor:
30% of Material Cost 13,333.80

TOTAL ITEM COST . . . . . . . . . . . . . . . . . . 57,779.80

ITEM IX: PAINTING WORKS

A. Materials:

3 gal. Concrete Putty 450 /gal. 1,350.00

3 gal. Concrete Neutralizer 410 /gal. 1,230.00
3 gal. Polituff 550 /gal. 1,650.00
12 gal. flat wall Acrytex Paint 800 /gal. 9,600.00
12 gal. semi-gloss Acrytex Paint 850 /gal. 10,200.00
2 gal. quick dry enamel 750 /gal. 1,500.00
2 gal. flatwall enamel 700 /gal. 1,400.00
4 gal. Water Proof 580 /gal. 2,320.00
2 gal. Paint thinner 350 /gal. 700.00
4 pcs. paint brush 2" 50 /pc. 200.00
4 pcs. paint brush 4" 90 /pc. 360.00
4 set Paint roller 6" w/pan 150 /set 600.00
25 pcs. Sandpaper #100 25 /pc. 625.00
25 pcs. Sandpaper #200 25 /pc. 625.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 32,360.00

B. Direct Labor:

30% of Material Cost 9,708.00

TOTAL ITEM COST . . . . . . . . . . . . . . . . . . 42,068.00

ITEM XI: CEILING WORKS

A. Materials:

200 pcs. 2" x 2" x 12' Good Lumber 75 /bdft. 60,000.00

75 pcs. 1/4" Marine Plywood 550 /pc. 41,250.00

20 kgs. 4" CW Nails 90 /kg. 1,800.00
20 kgs. 3" CW Nails 90 /kg. 1,800.00
25 kgs. 1 1/2" CW Nails 90 /kg. 2,250.00
10 kgs. Concrete Nails 110 /kg. 1,100.00
TOTAL MATERIAL COST . . . . . . . . . . . . . . 108,200.00

B. Direct Labor:

30% of Material Cost 32,460.00

TOTAL ITEM COST . . . . . . . . . . . . . . . . . . 140,660.00

SUMMARY

ITEM I: FORMWORKS/SCAFFOLDINGS 221,000.00

ITEM II: CONCRETE WORKS 254,380.00
ITEM III: STEEL WORKS 319,839.00
ITEM IV: MASONRY WORKS 218,348.00
ITEM V: DOORS & WINDOWS 135,928.00
ITEM VI: TILE WORKS 59,572.50
ITEM VII: ELECTRICAL WORKS 50,973.00
ITEM VIII: PLUMBING WORKS 57,779.80
ITEM IX: PAINTING WORKS 42,068.00
ITEM XI: CEILING WORKS 140,660.00
TOTAL PROJECT COST . . . . . . . . . . . . . . . . . . 1,500,548.30

Prepared by:

Engr. Jerick A. Brazil

Civil Engineer