1 of 2

DETAILED ESTIMATE
Project Title: PROPOSED CONSTRUCTION OF POWERHOUSE
Location: NwSSU, Main Campus, Calbayog City

1. PERIMETER BOARD-UP, Project Billboard and Barricades

15 pcs 2" X 3"x16' Coco lumber @ 113.00 1,695.00
3 shts 12' Corrugated G.I. Sheet @ 480.00 1,440.00
3 kg Assorted Common Wire Nails @ 65.00 195.00
5 shts 1/4" thk Marine Plywood @ 420.00 2,100.00
1 lot Other Materials @ 1,500.00 1,500.00
Material Cost 6,930.00
Labor Cost 2,425.50
1: Direct Cost PhP 9,355.50
OCM 280.67
PhP 9,636.17

2. REINFORCED CONCRETE WORKS FOR LEDGE, BEAMS, PARAPETS AND CONCRETE GUTTER
26 bags Portland Cement Type 1 @ 260.00 6,760.00
3 cu.m Gravel @ 1,600.00 4,800.00
2 cu.m Sand @ 1,250.00 2,500.00
6 pcs. 1/2" thk. Marine Plywood @ 750.00 4,500.00
25 pcs. 2"x3"x16' Cocolumber @ 113.00 2,825.00
15 kgs Assorted Common Wire Nails @ 60.00 900.00
5 pcs. 16mm dia. RSB @ 420.00 2,100.00
38 pcs. 10mm dia. RSB @ 165.00 6,270.00
1 rolls #16 G.I. Tie Wire @ 1,850.00 1,850.00
2 pcs. 14" dia. Cut-off Wheel @ 600.00 1,200.00
2 kgs Assorted Concrete Nails @ 80.00 160.00
1 lot Other Materials @ 850.00 850.00
Material Cost 34,715.00
Labor Cost 12,150.25
1 days Concrete Mixer Rental + Fuel @ 1,200.00 1,200.00
4 days Cut-off Machine Rental @ 500.00 2,000.00
1 days Stick Vibrator Rental + Fuel @ 500.00 500.00
3 days Service Vehicle Rental + Fuel @ 800.00 2,400.00
1 days Water Pump Rental @ 500.00 500.00
Equipment Rental 6,600.00
2: Direct Cost PhP 53,465.25
OCM 1,603.96
PhP 55,069.21

3. MASONRY WORKS
270 pcs. 4" Concrete Hollow Block @ 16.00 PhP 4,320.00
30 bags APO Portland Cement Masonry @ 255.00 7,650.00
3 cu.m Sand @ 1,250.00 3,750.00
18 pcs. 10mm dia. Deformed Steel Bar @ 165.00 2,970.00
1 rolls #16 G.I. Tie Wire @ 1,850.00 1,850.00
1 lot Other Materials @ 300.00 300.00
Material Cost 20,840.00
Labor Cost 7,294.00
12 days Electric Grinder Rental @ 300.00 3,600.00
3: Direct Cost PhP 31,734.00
OCM 952.02
 2 of 2

PhP 32,686.02

4. ALUMINUM WORKS
1 sets Entrance @ 43,300.00 43,300.00
2 sets Louver Window @ 15,000.00 30,000.00
1 lot Other Materials @ 500.00 500.00
Material Cost 73,800.00
Labor Cost 11,070.00
4: Direct Cost PhP 84,870.00
OCM 2,546.10
PhP 87,416.10
 3 of 2

5. CARPENTRY AND PAINTING WORKS

6 pcs 2"x4" Good Lumber @ 140.00 PhP 840.00
8 kg Assorted Common Wire Nails @ 60.00 480.00
2 gal. Flat Latex Paint @ 600.00 PhP 1,200.00
4 gal. Latex Paint @ 600.00 2,400.00
2 bags Skim Coat @ 550.00 1,100.00
1 gal. Waterproofing Paint @ 850.00 850.00
2 gal. Epoxy Primer @ 800.00 1,600.00
3 pcs. Roller Brush @ 65.00 195.00
3 pcs. Assorted Paint Brush @ 35.00 105.00
2 pcs. Assorted Sanding Paper @ 25.00 50.00
1 lot Other Materials @ 300.00 300.00
Material Cost 9,120.00
Labor Cost 3,192.00
5: Direct Cost PhP 12,312.00
OCM 369.36
PhP 12,681.36

6. ROOFING WORKS
6 pcs 2"x4" Good Lumber @ 140.00 PhP 840.00
8 kg Assorted Common Wire Nails @ 60.00 480.00
8 pcs 12' Corrugated G.I. Sheet @ 480.00 3,840.00
1 lot Other Materials @ 300.00 300.00
Material Cost 5,460.00
Labor Cost 1,911.00
6: Direct Cost PhP 7,371.00
OCM 221.13
PhP 7,592.13

7. PLUMBING WORKS
2 pcs. 3" dia PVC Pipe @ 780.00 PhP 1,560.00
1 cans 400cc Neltex @ 285.00 285.00
1 lot Assorted PVC Fittings @ 350.00 350.00
1 lot Other Materials @ 150.00 150.00
Material Cost 2,345.00
Labor Cost 820.75
7: Direct Cost PhP 3,165.75
OCM 94.97
PhP 3,260.72

8. ELECTRICAL AND ALLIED WORKS

1 sets Panel Board with Circuit Breakers @ 1,500.00 PhP 1,500.00
2 box 3.5 mm^2 THWN/THHN stranded cable wire @ 3,600.00 7,200.00
15 pcs. 1/2"Dia Electrical Conduit Pipe @ 80.00 1,200.00
1 rolls 1/2"Dia Moldflex @ 480.00 480.00
1 sets Switch Outlet + Cover Plate (Set) @ 250.00 250.00
2 sets Convenience Outlet + Cover Plate (Set) @ 210.00 420.00
6 sets Ceiling Light @ 450.00 2,700.00
3 pcs. Electrical Tape Big (ARMAK) @ 45.00 135.00
6 pcs. Junction Box @ 35.00 210.00
3 pcs. Utility Box @ 60.00 180.00
1 lot Other Electrical Materials @ 500.00 500.00
 4 of 2

Material Cost 14,775.00

Labor Cost 5,171.25
8: Direct Cost PhP 19,946.25
OCM 598.39
PhP 20,544.64

TOTAL MATERIAL COST = 167,985.00

TOTAL LABOR COST = 44,034.75
EQUIPMENT RENTAL = 10,200.00
TOTAL OCM = 6,666.59
TOTAL PROJECT COST = 228,886.34
 CEM
LEDGE 15.1 0.6 0.1 0.906 8.154
PARAPET 15.1 0.8 0.1 1.208 10.872
GUTTER 4.3 0.1 0.4 0.172 1.548
BEAM 7 0.2 0.4 0.56 5.04

25.614
SAND GRAV 10mm 16mm
0.453 0.8154 12.7569
0.604 1.0872 15.27356
0.086 0.1548 3.299138
0.28 0.504 7 4.827586

1.423 2.5614 38.3296 4.827586