3 EXCAVATION AND BACKFILLING

ITEM L W depth QTY gravel bed VOL

F1 1.80 1.80 2.00 9.00 58.32
F2 1.20 1.20 1.20 9.00 15.55
F3 0.00
ground beam 1.00 0.00
wall footing 82.96 0.40 0.60 1.00 19.91
drainage 0.00 0.00 0.00 0.00 0.00
93.78

filling material 1.80 1.80 2.00 9.00 48.50 9.82

1.20 1.20 1.20 9.00 11.10 4.46
59.60

4 REINFORCED CONCRETE FOOTINGS AND WALL FOOTINGS

ITEM L W TH QTY gravel bed VOL SAND GRAVEL CEMENT RSB(20mm) RSB(16mm) 12mm rsb 10mm rsb STIRRUPS tie wire
F1 1.80 1.80 0.30 9.00 8.75 4.37 7.87 78.73 64.80 0.48
F2 1.20 1.20 0.30 9.00 3.89 1.94 3.50 34.99 28.80 0.00 0.24
F3 0.00 0.00 0.00 0.00 0.00 0.00
ground beam 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
wall footing 82.96 0.40 0.20 1.00 6.64 3.32 5.97 59.73 64.52 0.11

19.00 19.27 9.64 17.35 173.46 0.00 93.60 64.52 0.00 0.83

5 REINFORCED CONCRETE SEPTIC TANK AND DRAINAGE CANAL

ITEM L W TH QTY area VOL SAND GRAVEL CEMENT 10mm temp 12mm temp 12mm extra tie wire
septic slab 3.00 1.50 0.10 1.00 4.50 0.45 0.23 0.41 4.05 7.50 0.02
septic wall 12.00 2.00 0.12 1.00 24.00 2.88 1.44 2.59 25.92 26.67 0.04
drainage canal 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7.50
3.33 1.67 3.00 29.97 15.00 26.67 0.00 0.05

6 REINFORCED CONCRETE COLUMN

ITEM L W TH (Heigth QTY AREA VOL SAND GRAVEL CEMENT 25mmx6 20mmx6 16mmx6 12mmx6 stirrups (10mm) tiewire
C1 0.35 0.20 7.70 9.00 76.23 4.85 2.43 4.37 48.51 75.60 69.30 0.37
C1' 0.35 0.20 5.70 9.00 56.43 3.59 1.80 3.23 35.91 55.96 68.40 0.18
PC1 0.25 0.15 3.00 6.00 14.40 0.67 0.34 0.61 6.75 19.64 24.00 0.06

24.00 147.06 9.12 4.56 8.21 91.17 0.00 0.00 151.20 0.00 161.70 0.62

7 REINFORCED CONCRETE BEAMS AND PARAPETS

ITEM L W TH QTY AREA VOL SAND GRAVEL CEMENT 25mmx6 20mmx6 16mmx6 12mmx6 stirrups(10mm) tiewire
beam1 67.82 0.20 0.40 1.00 81.38 5.43 2.71 4.88 54.26 49.32 61.65 0.00 90.43 0.66
beam2 90.64 0.15 0.30 1.00 81.57 4.08 2.04 3.67 40.79 65.92 0.00 120.85 0.89
parapet1 0.00 0.00 0.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

3.00 162.96 9.50 4.75 8.55 95.04 0.00 49.32 127.57 0.00 211.27 1.55

8 REINFORCED CONCRETE SLABS

ITEM L W TH QTY area VOL SAND GRAVEL CEMENT 10mm temp 12mm temp 12mm extra steel deck tie wire
ground 11.14 6.88 0.15 1.00 76.64 11.50 5.75 10.35 103.47 51.10 0.08
second 11.14 7.96 0.13 1.00 88.62 11.08 5.54 9.97 99.70 98.47 49.23 0.26

165.26 22.57 11.29 20.32 203.16 51.10 98.47 49.23 0.00 0.34

9 REINFORCED CONCRETE STAIRS

ITEM L W TH QTY area VOL SAND GRAVEL CEMENT 16mm rsb 12mm rsb tie wire 10mm rsb coco lumber
STAIR1 5.80 0.80 0.19 1.00 4.64 0.87 0.44 0.79 7.85 3.09 4.64 0.06 7.73

4.64 0.87 0.44 0.79 7.85 3.09 4.64 0.06 7.73

10 MASONRY WORKS
masonry (ground floor)
item width height window doors area 6" CHB 4" CHB cement sand 10mm rsb 12mm rsb tie wire
W1 1.4 front 11.14 2.60 4.32 5.88 18.76 253.31 8.53 0.01
W2 0.7 rear 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
W3 0.9 left 2.55 2.60 1.44 0.00 5.19 70.07 2.36 0.00
W4 right 2.55 2.60 1.44 0.00 5.19 70.07 2.36 0.00
W5 interior grnd 31.18 2.60 2.88 8.40 69.79 942.14 31.72 0.05
W6 low wall 0.00 0.00
W7 plastering 44.52 4.95
W8 mortar 53.42 0.00
D1 1.7 total 98.93 0.00 1335.58 97.94 4.95 44.97 0.00 0.07
D2 1.3
D3 1.7 masonry (second floor)
D4 1.3 item width height window doors area 6" CHB 4" CHB cement sand 10mm rsb 12mm rsb tie wire
D5 ` front 11.14 2.70 5.76 6.72 17.60 237.57 8.00 0.01
D6 rear 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
D7 left 2.00 2.70 5.40 72.90 2.45 0.00
D8 right 0.00 0.00 0.00 0.00
interior scnd 20.64 2.70 0.00 0.00 55.73 752.33 25.33 0.04
plastering 35.43 3.94
mortar 42.51 0.00
total 78.73 0.00 1062.80 77.94 3.94 35.78 0.00 0.05

masonry (firewall)
item width height window doors area 6" CHB 4" CHB cement sand 10mm rsb 12mm rsb tie wire
front 0.00 0.00 0.00 0.00
rear 11.14 6.70 74.64 1007.61 33.93 0.05
left 75.17 1014.80 34.17 0.05
right 75.17 1014.80 34.17 0.05
interior thrd 0.00 0.00 0.00
plastering 101.24 11.25
mortar 121.49 0.00
total 224.98 0.00 3037.20 222.73 11.25 102.26 0.00 0.15

masonry (fourth floor)

item width height window doors area 6" CHB 4" CHB cement sand 10mm rsb 12mm rsb tie wire
front 0.00 0.00 0.00 0.00 0.00
rear 0.00 0.00 0.00 0.00 0.00
left 0.00 0.00 0.00 0.00 0.00
right 0.00 0.00 0.00 0.00 0.00
interior frth 0.00 0.00 0.00 0.00 0.00
plastering 0.00 0.00
mortar 0.00 0.00
total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 masonry (wall footing)
item length height area 6" CHB cement sand 10mm rsb tie wire
wall footing 82.96 0.40 33.18 447.98 122.18 0.02
mortar 29.87 1.00
total 33.18 447.98 29.87 1.00 122.18 0.02

11 TILE WORKS

ITEM L W TH doors area 60x60cm 40x40cm 30x30cm 30x30cm cement sand tile adhesive tile grout
ground 11.14 6.88 59.83 373.93 2.69 0.15 8.55 5.44
second 11.14 6.88 76.64 479.02 3.45 0.19 10.95 6.97
third 0.00 0.00 0.00
foruth 0.00 0.00 0.00
cr floor all 0.00 0.00 0.00 0.00
cr wall grnd 0.00 0.00 0.00 0.00 0.00
cr wall 2ndflr 0.00 0.00 0.00 0.00 0.00
cr wall 3rdflr 0.00 0.00 0.00 0.00
cr wall 4thflr 0.00 0.00 0.00 0.00
stairs 0.00 0.00 0.00 0.00
kitchen countertop 0.00 0.00 0.00 0.00
corridor 0.00 0.00 0.00 0.00 0.00

136.47 0.00 852.95 0.00 0.00 6.14 0.34 19.50 12.41

12 CEILING WORKS

ITEM L W TH QTY area plywood metal furring 2x2 lumber

ceiling (2nd) 76.64 26.61 79.84 63.87

13 PAINTING WORKS

item width height window doors area face flat latex gloss latex flat enamel epoxy primer waterproof rubberized flexibond
front 11.14 6.015 10.08 12.60 88.65 1 4.43 3.55
rear 11.14 7.415 0.00 0.00 165.21 1 8.26 6.61 8.26
left 0.00 0.00 0.00 0.00 150.34 1 7.52 6.01 7.52
right 0.00 0.00 0.00 0.00 150.34 1 7.52 6.01 7.52
interior grd 29.10 3.2 6.12 5.88 162.24 1 8.11 6.49
interior rm grd 27.94 3.2 5.76 2.52 324.51 1 16.23 12.98
interior toi grd 9.3 3.2 0.00 2.52 108.96 1 5.45 4.36
interior second 36.04 3.15 5.76 6.72 202.09 1 10.10 8.08
interion rm sc 14.66 3.15 0.00 5.04 164.49 1 8.22 6.58
interior toi scn 8.92 3.15 0.00 5.04 46.12 1 2.31 1.84
interior third 0.00 0.00 0.00 0.00 0.00 1 0.00 0.00
interior toi thir 0.00 0.00 0.00 0.00 0.00 1 0.00 0.00
interior fourth 0.00 0.00 0.00 0.00 0.00 1 0.00 0.00
interior toi four 0.00 0.00 0.00 0.00 0.00 1 0.00 0.00
ceiling wood 153.29 1 0.00 0.00 7.66
ceiling steel deck 0.00 1 0.00
ground floor 0 0 0 0
roof deck 0 0 0.00 0.00

total 1,716.24 78.15 62.52 7.66 0.00 0.00 0.00 23.29

14 TRUSSES

ITEM TR-1 TR-2 TR-3 TR-4 TR-5 TR-6 TR-7 TR-8 TR-9 TR-10 TR-11 TR-12 50x50mmx5mm 65x65mmx5mm c-purlins(150x50mmx2mm)
vert/diag 14.298 23.83 218.98
top chord 7.887 0.00 13.14
bottom chord 9.23 0.00 15.39
QTY 5
TOTAL 23.83 28.53 39.81

15 ROOFING

ITEM lm
roofing sheets 76.64

16 CARPENTRY
ITEM L W area QTY 2x2 lumber plywood
partition wall 14.7 2.70 39.69 1.0 18.38 27.56

17 DOORS AND WINDOWS

ITEM L W TH QTY area unit price total

W1 10.00 1.44 4,000.00 5,760.00
W2 2.00 0.72 4,000.00 2,880.00
W3 2.00 0.90 700.00 630.00
W4 0.00 4,000.00 0.00
W5 0.00 4,000.00 0.00
W6 0.00 4,000.00 0.00
W7 0.00 4,000.00 0.00
W8 0.00 4,000.00 0.00
W9 0.00 4,000.00 0.00
W10 0.00 4,000.00 0.00
W11 0.00 4,000.00 0.00
W12 0.00 4,000.00 0.00
W13 0.00 4,000.00 0.00
W14 0.00 4,000.00 0.00
D1 6.00 1.68 4,000.00 6,720.00
D2 4.00 1.26 3,500.00 4,410.00
D3 5.00 1.68 4,000.00 6,720.00
D4 6.00 1.26 2,500.00 3,150.00
D5 0.00 3,500.00 0.00
D6 0.00 2,500.00 0.00
D7 0.00 3,500.00 0.00
D8 0.00 4,000.00 0.00
total 8.94

18 PLUMBING
ITEM length 2'' dia. sp 3'' dia. sp 4'' dia. sp 6'' dia. sp 1/2'' dia. cp 3/4'' dia. cp
ground floor 9.8 18.99 8.13 31.38
second floor 14.8 15.15 15.07
total 8.2 11.38 2.71 15.48
 DETAILED ESTIMATE
Project Title: PROPOSED TWO STOREY PROCESSING CENTER BUILDING
Location: BRGY. CASANDIG, GANDARA, SAMAR
Owner: MRS. MARIETTA B. BERNALES

1 Earthworks
3 days Excavation @ 350.00 PhP 1,050.00
2 days Filling materials and backfilling @ 350.00 700.00

1: Direct Cost PhP 1,750.00

OCM 87.50
PhP 1,837.50

3. Reinforced Concrete Works for Footings, Wall footing and Septic Tank
60 bags Portland cement @ 260.00 PhP 15,600.00
3 cu.m. Sand @ 850.00 2,550.00
6 cu.m. Gravel @ 1,400.00 8,400.00
36 pcs. 12mm dia. Steel Bars @ 220.00 7,920.00
36 pcs. 10mm dia. Steel Bars @ 110.00 3,960.00
1 roll Tie wire @ 1,450.00 1,450.00
Material Cost 39,880.00
Labor Cost 9,970.00

2: Direct Cost PhP 49,850.00

OCM 2,492.50
PhP 52,342.50

4. Reinforced Concrete Works for Columns, Beams, and Slabs.

24 bags Portland cement @ 260.00 PhP 6,240.00
2 cu.m. Sand @ 850.00 1,700.00
3 cu.m. Gravel @ 1,400.00 4,200.00
39 pcs. 16mm dia. Steel Bars x 6m @ 350.00 13,650.00
42 pcs. 10mm dia. Steel Bars x 6m @ 110.00 4,620.00
1 roll Tie wire @ 1,450.00 1,450.00
5 shts 1/2" thk marine plywood @ 750.00 3,750.00
12 bags Portland cement @ 260.00 PhP 3,120.00
1 cu.m. Sand @ 850.00 850.00
2 cu.m. Gravel @ 1,400.00 2,800.00
13 pcs. 16mm dia. Steel Bars x 6m @ 350.00 4,550.00
20 pcs. 10mm dia. Steel Bars x 6m @ 110.00 2,200.00
13 shts 1/2" thk marine plywood @ 750.00 9,750.00
104 bags Portland cement @ 260.00 PhP 27,040.00
6 cu.m. Sand @ 850.00 5,100.00
10 cu.m. Gravel @ 1,400.00 14,000.00
20 pcs. 12mm dia. Steel Bars x 6m @ 220.00 4,400.00
24 pcs. 10mm dia. Steel Bars x 6m @ 110.00 2,640.00
1 rolls Tie wire @ 1,450.00 1,450.00
25 pcs. 2"x3"x16' Coco Lumber @ 90.00 2,250.00
Material Cost 115,760.00
Labor Cost 28,940.00
3: Direct Cost PhP 144,700.00
OCM 7,235.00
PhP 151,935.00
 Masonry Works
247 bags Portland cement @ 260.00 PhP 64,220.00
3,397 pcs. 4" CHB @ 15.00 50,955.00
21 cu.m. Sand @ 850.00 17,850.00
256 pcs. 10mm dia. Steel Bars x 6m @ 110.00 28,160.00
1 roll Tie wire @ 1,450.00 1,450.00
Material Cost 162,635.00
Labor Cost 40,658.75
4: Direct Cost PhP 203,293.75
OCM 10,164.69
PhP 213,458.44

Provision of Doors And Windows

7 sets Aluminum Casement Window @ 5,760.00 40,320.00
5 sets Wooden Panel Door D1 @ 6,720.00 33,600.00
1 set Flush Door (PVC Type) D4 @ 3,150.00 3,150.00
6 sets Stainless steel hinges + door knob @ 1,200.00 7,200.00
Material Cost 84,270.00
Labor Cost 21,067.50
5: Direct Cost PhP 105,337.50
OCM 5,266.88
PhP 110,604.38

Ceiling and Painting Works

16 gal Neutralizer @ 400.00 6,400.00
16 gal Flat Latex Paint @ 850.00 13,600.00
16 gal Gloss Latex Paint @ 850.00 13,600.00
16 gal Flatwall Enamel Paint @ 850.00 13,600.00
16 gal Flexibond Paint @ 950.00 15,200.00
22 kg Patching Compound @ 10.00 220.00
54 pcs Sand Paper @ 25.00 1,350.00
10 pcs. Roller Brush @ 35.00 350.00
10 pcs. 3" Paint Brush @ 25.00 250.00
1 gal. Paint Thinner @ 120.00 120.00
7. 12 shts. Gypsum Board 10mm @ 420.00 5,040.00
3 box blind rivets @ 280.00 840.00
3 box 1/2" seamtecks screw @ 350.00 1,050.00
32 length 1.5" x 2.5" metal furring @ 175.00 5,600.00
Material Cost 77,220.00
Labor Cost 19,305.00
6: Direct Cost PhP 96,525.00
OCM 4,826.25
PhP 101,351.25

Plumbing Works
1 sets Toilet Bowl Residential type w/ fittings @ 4,500.00 4,500.00
1 sets Porcelain Lavatory w/ fittings @ 2,500.00 2,500.00
6 sets Stainless Steel Faucet @ 500.00 3,000.00
1 sets Soap Holder @ 250.00 250.00
7 pcs. 2" dia. uPVC Pipe (Pref. Atlanta or eq. S1000) @ 300.00 2,100.00
10 pcs. 4" dia. uPVC Pipe (Pref. Atlanta or eq. S1000) @ 850.00 8,500.00
2 pcs. 6" dia. uPVC Pipe (Pref. Atlanta or eq. S1000) @ 1,400.00 2,800.00
2 pcs. 4" x 4" Stainless Floor Drain @ 220.00 440.00
12 pcs. 1/2" dia. PVC Blue Pipe @ 120.00 1,440.00
8. 2 pcs. 3/4" dia. PVC Blue Pipe @ 190.00 380.00
6 pcs. Teflon Tape @ 30.00 180.00
1 lot Plumbing pipes and fittings @ 5,000.00 5,000.00
Material Cost 31,090.00
Labor Cost 7,772.50
7: Direct Cost PhP 38,862.50
OCM 1,943.13
PhP 40,805.63
Electrical Works
1 set Panel Board 6 branches @ 12,000.00 12,000.00
1 pcs. Electric Meter @ 1,500.00 1,500.00
9 mts. 14.0mm^2 Stranded Copper Wire THHN/THWN @ 150.00 1,350.00
1 boxes 8.0mm^2 Standed Copper Wire THHN/THWN @ 8,500.00 8,500.00
1 boxes 4.0mm^2 Standed Copper Wire THHN/THWN @ 4,500.00 4,500.00
1 boxes 2.0mm^2 Standed Copper Wire THHN/THWN @ 2,300.00 2,300.00
1 pc. 14.0mm^2 dia Service Head Cap @ 200.00 200.00
7 set Convencience Outlet, 15A, 250 volt @ 550.00 3,850.00
1 set Switch 15A, 250 volt, 10pcs/box @ 120.00 120.00
8 sets Energy Saver Lamp @ 650.00 5,200.00
2 rolls 1/2" dia mouldflex @ 100m/roll @ 800.00 1,600.00
35 pcs. Electrical conduit pipe 15mm diameter @ 65.00 2,275.00
35 pcs. Electrical conduit pipe 20mm diameter @ 80.00 2,800.00
2 pcs. Electrical conduit pipe 25mm diameter @ 95.00 190.00
7 pcs. Junction box 4"x4"octagonal threaded @ 60.00 420.00
5 cans Solvent 100cc @ 120.00 600.00
1 lot Other Electrical Materials @ 10,000.00 10,000.00
Material Cost 57,405.00
Labor Cost 14,351.25
8: Direct Cost PhP 71,756.25
OCM 3,587.81
PhP 75,344.06

ROOFING WORKS
12 pcs. 2" x 2" x 5mm x 6m thick Angle Bar @ 885.00 PhP 10,620.00
15 pcs. 3" x 3" x 5mm x 6m thick Angle Bar @ 1,150.00 17,250.00
33 pcs. 2" x 6" x 2.0mm x 6m C-Purlins @ 1,500.00 49,500.00
54 kg Welding Rod @ 110.00 5,940.00
63 l.m. 0.50mm Tilespan Roofing Sheets @ 550.00 34,650.00
5 pcs. 0.50mm x 2.4m Colored Facia Flashing @ 350.00 1,624.58
5 pcs. 0.20m wide x 2.4m Colored Gutter @ 375.00 1,740.63
1 lot Other Roofing Materials @ 5,000.00 5,000.00
1 rolls Heat Insulator @ 1,500.00 1,500.00
Material Cost 127,825.21
Labor Cost 31,956.30
9: Direct Cost PhP 159,781.51
OCM 7,989.08
PhP 167,770.59

TOTAL MATERIAL COST = 696,085.21

TOTAL LABOR COST = 175,771.30
EXTRA COSTS = 1,750.00
TOTAL OCM = 43,592.83
TOTAL PROJECT CONTRACT COST 917,199.34