DETAILED MATERIALS ESTIMATE OR DETAILED ENGINEERING

MOVING IN
DIRECT COST

II
803

FOOTING:
WALL FOOTING
SEPTIC TANK
CATCH BASIN
DRAINAGE
WATERLINE

20 units
(49.2 l.m.)
1 unit
5 units
(40 l.m.)
(20 l.m.)

FOREMAN
LABORERS
LABOR

=
=
=
=
=
=

(0.8 x 0.8 x 1.0) 20

(0.2 x 0.2 x 49.2)
(1.5 x 2.5 x 3.6)
(0.5x0.5x0.5)5
40 x 0.5 x 0.6
20 x 0.15 x 0.30
TOTAL VOLUME

no. of days
4
4
MANDAYS

1
10
44

500 PHP

CONCRETE WORKS

A.

CONCRETE
FOOTING
(0.8 X 0.8 X 0.3)20
WALL FOOTING
(0.2 x 0.2 x 49.2)
COLUMN
0.25 x 0.25 x 3
2ND FLOOR BEAM
(0.15 x 0.3 x 49.2)
ROOF BEAM
(0.15 x 0.3 x 47)
1ST SLAB
(59 x 0.2 )
2ND FLOOR SLAB
(51 x 0.2)
STAIRS
0.3 X 0.4 X 0.5
CATCH BASIN
(0.5x0.5x0.5)5
SEPTIC TANK
(1.5 x 2.5 x 3.6)

MATERIAL
Portland Cement
Fine Aggregates
Coarse Aggregates

QUANTITY
419
23.26
46.52

1
1
10

MASON
FOREMAN
LABORER

UNIT
bags
cu.m
cu.m
no. of days
47
47
47

LABOR: 564 MANDAYS

=
=
=
=
=
=

12.8
1.97
13.5
0.625
12
0.9
41.795

RATE
350
250
DIRECT COST

III

B.

EARTHWORKS
STRUCTURE EXCAVATION

TOTAL VOLUME
UNIT PRICE
230
500
450
TOTAL:
300
350
250
TOTAL
TOTAL COST

350
10000
10000 PHP

=
=
=
=
=
=
=
=
=
=
=
AMOUNT
96370
11630
20934
128934

3.84
1.97
0.188
2.214
2.12
11.8
10.2
0.06
0.625
13.5

cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.

46.517

cu.m.

14100
16450
117500
148050
=

276984 PHP

REINFORCING STEEL

MATERIAL
FOOTING
WALL FOOTING
COLUMN
2F BEAM
R BEAM
SLAB
2ND FLOOR SLAB
STAIRS
CATCH BASIN
SEPTIC TANK
TOTAL

20
-

16
240
286
160
686

12
35
35
54
5
20
149

cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.

10
79
112
191

8
-

QUANTITY
20mm x 6m def bars
16mm x 6m def bars
12mm x 6m def bars
10mm x 6m def bars
8mm x 6m def bars
No. 16 G.I. Tie Wires

UNIT
pcs
pcs
pcs
pcs
pcs
kilos

0
686
149
191
0
30

KILO per PIECE

14.800
9.470
5.330
3.700
2.370

WEIGHT (kilos)
=
=
6,496.42
=
794.17
=
706.70
=
=
30.00
TOTAL
8,027.29

kls/pc
kls/pc
kls/pc
kls/pc
kls/pc

AMOUNT
20
16
12
10
tie wire

45
45
45
45
70

FOREMAN
STEELMAN
HELPER
LABOR:
IV

FALSEWORKS
COLUMNS
BEAMS
SLABS
MATERIALS
LUMBER
PLYWOOD
#3 NAILS
#4 NAILS
#2 NAILS
#1 NAILS
SCAFFOLDINGS
MATERIALS
LUMBER
PLYWOOD
#3 NAILS
#4 NAILS
#2 NAILS

292,338.90
35,737.65
31801.5

TOTAL
QUANTITY
no. of days
1
30
5
30
5
30
330 MANDAYS
TOTAL

0
292,338.90
35,737.65
31,801.50
2,100.00
361,978.05
RATE
350
300
250

AMOUNT
10500
45000
37500
93000

454,978.05 PHP

(1.4 x 5.4)40
(49.2+47)*56
8.24(2)
TOTAL
Quantity

302.4
5387.2
16.48
5706.08 sq. m
Unit
Unit Cost
Amount
bd ft
20.00
160,000.00
8,000.00
100
pcs
320.00
32,000.00
8
boxes
2,800.00
22,400.00
5
boxes
2,800.00
14,000.00
3
boxes
2,800.00
8,400.00
1
box
2,800.00
2,800.00
TOTAL
239,600.00
GROUND FLOOR AREA:
76.6 sq.m.
Quantity
Unit
Unit Cost
Amount
bd ft
20.00
40,000.00
2,000.00
50
pcs
320.00
16,000.00
4
boxes
2,800.00
11,200.00
3
boxes
2,800.00
8,400.00
1
boxes
2,800.00
2,800.00
TOTAL
78,400.00
no. of days
1
15
350
5250
FOREMAN
10
15
250
37500
LABORER
LABOR:
165 MANDAYS
TOTAL
42750
TOTAL COST
360,750.00

MASONRY WORKS

MATERIALS
CONCRETE HOLLOW BLOCK

PORTLAND CEMENT
AGGREGATES
STEEL BARS
10mm dia. x 6m spaced not more
than 0.8 on centers bothways
GA no. 16 TIE WIRE
FINISHING
AREA
WALLS

AREA
LEFT
RIGHT
REAR
FRONT
INTERNAL
TOTAL

(sq. meters)
37.12
36.05
26.69
23.79
67.37
191.02
2388
PIECES
4" x 8" x 16" CHB
x7
UNIT PRICE
16716 PHP
UNIT PRICE
51 bags
230
1.6921368 cu.m
500
49 PIECES

7.5 kilos

2342 sq.m

VOLUME OF CHB - VOIDS

0.002362 cu.m
VOLUME OF MORTAR FILLERS
5.640456 cu.m

x 80

11730
501.6921368
12231.6921368 PHP
3920 PHP

x 70

525 PHP

CATCH BASIN(5)
TOTAL
PARTICULARS
Portland Cement
Fine Sand

12.65 sq.m
2354.65 sq.m
QUANTITY
UNIT
30
bags
1.177325
cu.m

UNIT COST
230
500
TOTAL

TOTAL

UNIT COST
185
98
240
180
TOTAL

AMOUNT

6900
588.6625
7488.6625

TILING
AREA
GROUND FLOOR:
2ND FLOOR:
PARTICULARS
600x600 GRANITE TILES
400x400 NON SLIP CERAMIC TILES
Portland Cement
TILE GROUT

QUANTITY

no. of days
1
40
10
40
440 MANDAYS

FOREMAN
LABORER

LABOR:

VI

75 sq.m
65 sq.m
140 sq.m
UNIT
50
PIECES
10
PIECES
5
bags
1
bags

350
250
TOTAL
TOTAL COST:

QUANTITY

ROOF BEAM
TRUSS TOP CHORD
BOTTOM CHORDS
TRUSS COLLAR
DIAGONAL AND VERTICAL
RAFTERS
CLEATS
PURLINS
FASCIA BOARDS
BOLTS with WASHERS
NAILS
WOOD PRESERVATIVE

UNIT
230
234
100
66
80
160
50
480
150
75
4
3

UNIT COST
BD-FT
BD-FT
BD-FT
BD-FT
BD-FT
BD-FT
BD-FT
BD-FT
BD-FT
PIECE
KILOS
LITER

20
20
20
20
20
20
20
20
20
20
2800
1000
TOTAL

FOREMAN
LABORER

LABOR:

no. of days
1
20
10
20
220 MANDAYS

350
250
TOTAL
TOTAL COST

TOTAL
4600
4680
2000
1320
1600
3200
1000
9600
3000
1500
11200
3000
46700
7000
50000
57000
103700

CELING WORKS
GROUND FLOOR = 75 sq.m
2ND FLOOR = 65 sq.m
MATERIALS
PORTLAND CEMENT
SCREENED SAND
ACCESSORIES

QUANTITY UNIT
10 bags
1.5555555556 cu.m
10 PIECE

FOREMAN
LABORER

LABOR:
VIII

14000
100000
114000
166491.3546368 PHP

CARPENTRY
MATERIAL

VII

9250
980
1200
180
11610

no. of days
1
20
10
20
220 MANDAYS

COST
240
300
500

AMOUNT
2400
466.6666666667
5000
7866.6666666667

350
250
TOTAL
TOTAL COST

7000
50000
57000
64866.666666667

COST

TOTAL

ROOFING MATERIALS
QUANTITY

UNIT

100
35
11
5
10
1
20
25
5
250

PRE-COATED GALVANIZED SHEET

GI RIDGE AND HIP ROLL

FASCIA FLASHING
FLASHING AND STRAPS
ROOFING SCREWS
VULCASEAL SEALANT
PVC PIPE DOWNSPOUT
ELBOWS
TEES
PVC SOLVENT CEMENT

SHEETS
SHEETS
PIECE
SHEETS
KILO
PIECE
PIECE
PIECE
PIECE
PIECE

70
35
50
35
2800
50
50
50
45
100

7000
1225
550
175
28000
50
1000
1250
225
25000
64475

TOTAL
no. of days
1
15
10
15
165 MANDAYS

FOREMAN
LABORER

LABOR:

IX

350
250
TOTAL
TOTAL COST

5250
37500
42750
107225

DOORS AND WINDOWS

A. DOORS (MANUFACTURED)
MATERIALS
D1 WOODEN DOOR WITH GLASS PANEL
D2 WOODEN DOOR (YAKAL)
D3 WOODEN DOOR (YAKAL)
B. WINDOWS (MANUFACTURED)
W1 GLASS WINDOW
W2 GLASS WINDOW
W3 DECORATIVE CONCRETE WINDOW
W4 DECORATIVE CONCRETE WINDOW
W5 DECORATIVE CONCRETE WINDOW
C. STEEL GRILLS and ACCESSORIES
F1 STEEL GRILL WITH GLASS PANEL TYPE 1
F2 STEEL GRILL WITH GLASS PANEL TYPE 1
F3 STEEL GRILL WITH GLASS PANEL TYPE 1
LOCKS,HINGES,ETC.

QUANTITY
3
4
4

COST UNIT
5000 PIECES
3000 PIECES
1500 PIECES

9
3
4
1
1

TOTAL

AMOUNT
15000
12000
6000
33000

TOTAL

34650
5550
400
200
600
41400

3850 PIECES
1850 PIECES
100 PIECES
200 PIECES
600 PIECES

3
6
5

3400 PIECES
3400 PIECES
4000 PIECES
2000

10200
20400
20000
2000
52600
3500
25000
28500
122500

TOTAL
FOREMAN
LABORER

LABOR:
X

1
10
10
10
110 MANDAYS

350
250
TOTAL
TOTA COST

PLUMBING WORKS
MATERIALS
PIPE 100mm dia x 3m
PIPE 75mm x 3m
PIPE 50mm x 3m
SANITARY TEE 100mm dia
SANITARY TEE 75mm dia
SANITARY TEE 50mm dia
ELBOW 90 deg 100mm dia
ELBOW 90 deg 75mm dia
ELBOW 90 deg 50mm dia
SANITARY WYE 100mm dia
SANITARY WYE 50mm dia
REDUCER WYE 75mm x100mm
REDUCER TEE 50mm x100mm
REDUCER TEE 75mm x100mm
REDUCER COUPLING 75mm dia
COUPLING 100mm dia
COUPLING 75mm dia
COUPLING 50mm dia
FLOOR DRAIN TRAP
CLEAN OUT W. PLUG 100mm
CLEAN OUT W. PLUG 50mm
100mm dia x 1m DRAINAGE PIPE
150mm dia x 1m DRAINAGE PIPE
WATER METER

QUANTITY
5
4
7
5
3
4
6
8
2
3
2
4
5
3
2
2
5
3
5
2
2
8
12
1

UNIT
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE

COST

AMOUNT
380.00
285.00
190.00
61.00
55.00
50.00
61.00
45.00
61.00
61.00
45.00
45.00
45.00
85.00
42.00
50.00
45.00
70.00
30.00
68.00
90.00
250.00
2,550.00
1,700.00

1,900.00
1,140.00
1,330.00
305.00
165.00
200.00
366.00
360.00
122.00
183.00
90.00
180.00
225.00
255.00
84.00
100.00
225.00
210.00
150.00
136.00
180.00
2,000.00
30,600.00
1,700.00

GATE VALVE
FAUCET
GI PIPE 12mm dia x 6mm
GI PIPE 19mm dia x 6mm
ELBOW 90 deg 19mm dia
ELBOW 90 deg 12mm dia
STREET ELL 12mm dia
TAPPED TEE 19mm dia
TAPPED TEE 12mm dia
REDUCER TEE 19mm x 12mm
REDUCER TEE 12mm x 10mm
NIPPLE
COUPLING 19mm dia
COUPLING 12mm dia
UNION 19mm dia
UNION 12mm dia
TEFLON TAPE
WATER CLOSET
LAVATORY
KITCHEN SINK
LAUNDRY TRAY
SOAP HOLDER
TOILET PAPER HOLDER
TOWERL HOLDER
SHOWER HEAD
FLOOR DRAIN

1
5
5
3
4
4
2
2
5
5
5
3
6
3
4
2
1
2
2
1
1
2
2
2
2
5

FOREMAN
PLUMBER
LABORER

LABOR:

XI

PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE
PIECE

no. of days
1
15
2
15
10
15
195 MANDAYS

60.00
60.00
2,250.00
90.00
103.00
52.00
750.00
30.00
45.00
30.00
48.00
42.00
27.00
15.00
42.00
27.00
15.00
8,500.00
7,000.00
7,000.00
7,000.00
7,000.00
1,500.00
90.00
68.00
68.00

350
300
250
TOTAL
TOTAL COST

60.00
300.00
11,250.00
270.00
412.00
208.00
1,500.00
60.00
225.00
150.00
240.00
126.00
162.00
45.00
168.00
54.00
15.00
17,000.00
14000
7,000.00
7,000.00
14,000.00
3,000.00
180.00
136.00
340.00
120,107.00

5250
9000
37500
51750
171,857.00

ELECTRICAL WORKS

PARTICULARS
ENTRANCE CAP 25mm dia
RIGID STEEL CONDUIT
CONDUIT CLAMP for 25mm RSC

QUANTITY UNIT
1 PIECE
4 PIECE
5 PIECE

COST AMOUNT
200.00
200.00
350.00
1,400.00
400.00
2,000.00

GATE VALVE
METAL LOCKNUT WITH BUSHING
AUTOMATIC CIRCUIT BREAKER
RSC ELBOW 90 deg
RSC COUPLING
UPVC PIPE 20mm dia
SOLVENT CEMENT
UPVC COUPLING
RANGE PIPE
ADAPTOR W/ LOCK AND BUSH
UTILITY BOX
JUNCTION BOX
SOLVENT CEMENT
ELECTRIC WIRE
WIRE FOR RANGE
WIRE FOR SERVICE ENTRANCE
PORCELAIN LAMP RECEPTACLE
PLATE ASSEMBLY FOR SINGLE GANG SWITCH
PLATE ASSEMBLY FOR TWO GANG SWITCH
PLATE ASSEMBLY FOR THREE GANG SWITCH
WALL SWITCH MODULE
THREE WAY SWITCH MODULE
DUPLEX CONVINIENCE OUTLET
RANGE OUTLET WITH COVER PLATE
FRICTION PLASTIC TAPE

1
PIECE
3 PAIR
1 SET
5 PIECE
3 PIECE
90 PIECE
70 CC
40 PIECE
2 PIECE
4 PAIR
1 PIECE
40 PIECE
100 CC
2 METER
5 METER
75 METER
45 PIECE
30 SET
12 SET
8 SET
2 PIECE
30 PIECE
8 PIECE
10 SET
12 ROLL

FOREMAN
ELECTRICIAN
LABORER

LABOR:

XII

no. of days
1
15
2
15
5
15
120 MANDAYS

60.00
80.00
80.00
80.00
23.00
30.00
35.00
60.00
90.00
80.00
450.00
300.00
60.00
750.00
300.00
190.00
40.00
130.00
150.00
150.00
250.00
130.00
150.00
150.00
250.00

350
300
250
TOTAL
TOTAL COST

60.00
240.00
80.00
400.00
69.00
2,700.00
2,450.00
2,400.00
180.00
320.00
450.00
12,000.00
6,000.00
1,500.00
1,500.00
14,250.00
1,800.00
3,900.00
1,800.00
1,200.00
500.00
3,900.00
1,200.00
1,500.00
3,000.00
66,939.00
5250
9000
18750
33000
99,939.00

PAINTING WORKS

TOTAL AREA TO BE PAINTED:

MATERIALS
FLATWALL ENAMEL PAINT
QUICK DRY ENAMEL
WOOD PRIMER AND SEALER
OIL TINTING COLORS
PRIMER THINNER
LATEX PAINT
CONCRETE NEUTRALIZER
LATEX PUTTY
CONCRETE PRIMER SEALER
ACRYLIC TINTING COLORS
CLEAR GLOSS LACQUER
PRIMER SURFACER
WOOD FILLER PASTE
LACQUER THINNNER

191 sq.m
QUANTITY
2
2
1
6
2
2
3
1
2
1
2
2
1
2

UNIT
16L CAN
16L CAN
16L CAN
1L CAN
4L CAN
16L CAN
16L CAN
16L CAN
4L CAN
4L CAN
4L CAN
4L CAN
1L CAN
4L CAN

COST
550
550
550
450
320
550
450
550
550
550
320
550
320
320

AMOUNT
1100
1100
550
2700
640
1100
1350
550
1100
550
640
1100
320
640

GATE VALVE
RED LEAD PRIMER
PAINT ROLLERS
SAND PAPERS
NO. 2 PAINT BRUSH
CLEANING RAGS

1
3
5
2
15
2

FOREMAN
PAINTER
LABORER

LABOR:
XIII

PIECE
4L CAN
PIECES
DOZEN
PIECES
KILOS

no. of days
1
15
12
15
3
15
240 MANDAYS

60.00
450
110
20
85
50

350
250
250
TOTAL
TOTAL COST

60.00
1350
550
40
1275
100
16755
5250
45000
11250
61500
78255 PHP

MOVING OUT
TOTAL COST
TOTAL DIRECT COST:
EQUIVALENT UNIT COST PER sq.m OF FLOOR AREA :

500 PHP
2,018,546.07 PHP
14,418.19 PHP

PROJECT TITLE: PROPOSED TWO STOREY RESIENTIAL BUILDING (DREAM HOUSE)

LOCATION: P-14 SUR, DON CARLOS, BUKIDNON
OWNER: ROMMEL DAVE O. TEJANO
SUBJECT: PROGAM OF WORKS
ITEM NO.

DESCRIPTION

UNIT

TOTAL COST (PHP)

W%

DURATION (DAYS)

I
II
803
III
900-1
900-2
IV
V
1027
1028
VI
VII
VIII
IX
X
XI
XII
XIII

MOVING IN
EARTHWORKS
Structure Excavation
CONCRETE WORKS
REINFORCED CONCRETE
REINFORCING STEEL
FALSEWORKS
MASONRY
FINISHING
TILING
CARPENRTY
CEILING WORKS
ROOFING
DOORS AND WINDOWS
PLUMBING WORKS
ELECTRICAL WORKS
PAINTING WORKS
MOVING OUT

l.s

500

0.0247703041

cu.m

10000

0.4954060821

cu.m
kg
bd.ft
sq.m
sq.m
sq.m
bd.ft
sq.m
sq.m
units
lot
lot
sq.m
l.s

276984
454978.1
360750
166491.35

13.721955823
22.539891794
17.87177441
8.2480827401

47
30
15
40

103700
64866.666
107225
122500
171857
99939
78255
500
2018546.07

5.137361071
3.2135340859
5.3119917149
6.0687245053
8.5139003045
4.9510388435
3.8768002952
0.0247703041
100%

20
20
15
10
15
15
15
1