LOGO

Project Title : PROPOSED BUILDING

Location : Number, Street, Barangay, City/Municipality, Province, Country
Owner : Mr. Juan dela Cruz

A. PROGRAM OF WORKS QTY UNIT UNIT COST TOTAL COST

1.0 Mobilizaton & Demobilization 1.00 lot - -
2.0 Temporary Facility Construction 1.00 lot - -
3.0 Site Preparation Works 1.00 sq.m. - -
4.0 Earthworks 1.00 cu.m. - -
5.0 Termite Proofing Works 1.00 sq.m. - -
6.0 Scaffolding & Form Works 1.00 lot - -
7.0 Reinforcement Works 1.00 kgs. - -
8.0 Steel Works 1.00 lot - -
9.0 Concrete Works 1.00 cu.m. - -
10.0 Masonry Works 1.00 sq.m. - -
11.0 Waterproofing Works 1.00 sq.m. - -
12.0 Roofing Works 1.00 lot - -
13.0 Door Installation 1.00 lot - -
14.0 Window Installation 1.00 lot - -
15.0 Carpentry Works 1.00 lot - -
16.0 Plumbing Works 1.00 lot - -
17.0 Utility Works (Electrical, Electronic & Mechanical) 1.00 lot - -
18.0 Tile Works & Hardscapes 1.00 sq.m. - -
19.0 Ceiling Works 1.00 sq.m. - -
20.0 Painting Works 1.00 sq.m. 315.00 315.00
21.0 Accessories & Specialty Works 1.00 lot - -
22.0 Site Clearing Works 1.00 lot - -

B. TOTAL PROJECT COST PHP 315.00

Prepared by: Approved by:

MS. MARIA CLARA DELOS SANTOS MR. JUAN DELA CRUZ

Estimator Owner
C. DETAILED ESTIMATE

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

1.0 Mobilizaton & Demobilization 1.00 lot - PHP -

A. MATERIALS
1 None - lot - -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Elf Truck 0 0 Eqpt. Days 3,600.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

2.0 Temporary Facility Construction 1.00 lot - PHP -

A. MATERIALS
Includes Temporary Fence & Bunkhouse
1 Coco Lumber, 2"x4"x12' - pcs. 180.00 -
2 Coco Lumber, 2"x3"x12' - pcs. 160.00 -
3 Coco Lumber, 2"x2"x12' - pcs. 140.00 -
4 Corrugated G.I. Roofing Sheets, Gauge26 x 10' - l.mts. 420.00 -
4 Steel Matting, 4'x8'X3/16" - sheets 580.00 -
5 1/4" Ordinary Plywood - sheets 420.00 -
6 4"x4" Loosepin Hinges - pairs 180.00 -
7 Laminated Sacks - mts. 140.00 -
8 #16 G.I. Tie Wire - kgs. 75.00 -
9 1 1/2" CW Nails - kgs. 70.00 -
10 4" CW Nails - kgs. 65.00 -
11 6" CW Nails - kgs. 65.00 -
12 3" Tekscrew - pcs. 3.00 -
14 Tekscrew Adaptor - pcs. 125.00 -
16 4" x 3/32" x 5/8" Cutting Disk - pcs. 110.00 -
12 3" Umbrella Nails - kgs. 100.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Electric Drill 0 0 Eqpt. Days 250.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

3.0 Site Preparation Works 1.00 sq.m. - PHP -

Includes Lot Staking & Site Preparation
A. MATERIALS
1 Coco Lumber, 2"x3"x12' - pcs. 160.00 -
2 Coco Lumber, 2"x2"x12' - pcs. 140.00 -
3 Nylon String Construction Line, 3mm - pcs. 55.00 -
4 #16 G.I. Tie Wire - kgs. 75.00 -
5 3" CW Nails - kgs. 65.00 -
6 4" CW Nails - kgs. 65.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 None 0 0 Eqpt. Days - -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

4.0 Earthworks 1.00 cu.m. - PHP -

A. MATERIALS
Includes Excavation & Backfilling
1 Earth Filling Material (Backfilling) - cu.m. 1,600.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Excavator 0 0 Eqpt. Days 9,000.00 -
2 Dumptruck 0 0 Eqpt. Days 4,800.00 -
3 Submersible Pump 0 0 Eqpt. Days 850.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

5.0 Termite Proofing Works 1.00 sq.m. - PHP -

A. MATERIALS
Includes Soil & Wood Treatment
1 Anti-Termite Soil Solution - gals 1,600.00 -
2 Anti-Termite Wood Solution - gals 1,400.00 -
3 1/2"dia PVC Pipe Series 900 - lgths 160.00 -
4 1/2"dia PVC Elbow - pcs 35.00 -
5 1/2"dia PVC Tee - pcs 35.00 -
6 1/2"dia PVC Cap - pcs 35.00 -
7 PVC Solvent Cement 400cc - cans 380.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 None 0 0 Eqpt. Days - -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

6.0 Scaffolding & Form Works 1.00 lot - PHP -

A. MATERIALS
Includes Props, Supports & Braces
1 2"Ø x 6.00M, G.I. Steel Pipe, Schedule 40 0.00 lgths. 1,005.00 -
2 2"Ø G.I. Connecting Clamp 0.00 pcs. 100.00 -
3 2"Ø G.I. Fixed Clamp 0.00 pcs. 100.00 -
4 2"Ø G.I. Swivel Clamp 0.00 pcs. 100.00 -
5 Ratchet Wrench 0.00 pcs. 650.00 -
6 Coco Lumber, 2"x4"x12' 0.00 pcs. 180.00 -
7 Coco Lumber, 2"x3"x12' 0.00 pcs. 160.00 -
8 Coco Lumber, 2"x2"x12' 0.00 pcs. 140.00 -
9 Phenolic Plywood, 3/4"thk. x 4' x 8' 0.00 sheets 1,510.00 -
10 1" CW Nails 0.00 box 1,050.00 -
11 1 1/2" CW Nails 0.00 box 1,050.00 -
12 2" CW Nails 0.00 box 1,050.00 -
13 3" CW Nails 0.00 box 1,000.00 -
14 4" CW Nails 0.00 box 1,000.00 -
15 6" CW Nails 0.00 box 1,000.00 -
16 #16 G.I Tie Wire 0.00 rolls 1,200.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 None 0 0 Eqpt. Days - -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

7.0 Reinforcement Works 1.00 kgs. - PHP -

A. MATERIALS
Includes Steel Reinforcements
Steel Reinforcements
1 Deformed Steel Bars, 16mm dia. x 6m - lgths 370.00 -
2 Deformed Steel bars, 12mm dia. x 6m - lgths 290.00 -
3 Deformed Steel bars, 10mm dia. x 6m - lgths 210.00 -
4 Steel Deck 965mm x 0.80mm thk - l.mts. 630.00 -
Others
5 Welding Rod 6011 x 1/8 - kgs 180.00 -
6 #16 G.I Tie Wire - rolls 1,200.00 -
7 Hacksaw Blade - pcs. 60.00 -
8 Cutting Disc, 4" dia. - pcs. 90.00 -
9 Chalk Stone - pcs. 10.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Steel Man 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Welding Machine 0 0 Eqpt. Days 400.00 -
2 Angle Grinder 0 0 Eqpt. Days 250.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (H=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

8.0 Steel Works 1.00 lot - PHP -

A. MATERIALS
Includes Commercial Stall Module
1 2"x4"x3/16" HSS Tube (Column) - kgs 150.00 -
2 2"x6"x1/8" HSS Tube (Girder) - kgs 150.00 -
3 2"x3"x1/8" HSS Tube (Joist) - kgs 150.00 -
4 2"x4"x1/8" HSS Tube (Top Girder) - kgs 150.00 -
5 Steel Deck, 965mm x 0.80mm thk - l.mts. 630.00 -
6 6mm thk Checkered Plate - kgs 150.00 -
7 Steel Matting, 4'x8'X3/16" - sheets 950.00 -
Roof Framing
8 Steel Angle Bar, 2"x2"x1/8" thick - lgths 600.00 -
9 Steel C-Purlins, 2"x4"x0.4mm - lgths 700.00 -
10 Steel Channel Bar, 2"x6"x8mm - lgths 6,000.00 -
11 Steel Angle Bar , 2"x2"x 1/4" thick - lgths 900.00 -
12 Steel Wide Flange, (I-Beam), 8"x8"x17mm-Thick - lgths 40,600.00 -
12 Steel Wide Flange, (I-Beam), 8"x6"x10mm Thick - lgths 20,400.00 -
12 10mm Plain Round Bar-sagrods - lgths 190.00 -
Steel Railings
12 Steel Angle Bar, 1 1/2"x1 1/2"x1/8"x6m - lgths 670.00 -
12 Steel Matting, 4'x8'X3/16" - sheets 950.00 -
12 Steel Rectangular Tube, 2"x4"x3/16"x6m - lgths 910.00 -
12 Deformed Steel bars, 12mm dia. x 6m - lgths 290.00 -
Others
13 Welding Rod 6011 x 1/8 - box 3,500.00 -
14 Turnbuckle, 10mm - pcs 500.00 -
15 Bolts with Washers, 1/2" dia. - pcs 70.00 -
16 Anchor Bolts, 25mmx650mm - pcs 600.00 -
17 Base Plate, 16mm thk. - kgs 100.00 -
18 #16 G.I Tie Wire - kgs 95.00 -
19 Cutting Disc, 4" dia. - pcs. 90.00 -
20 Metal Drill Bit, 5/16" dia. - gals. 85.00 -
21 Metal Primer, Red Oxide - gals. 420.00 -
22 #4 Paint Roller w/ tray - pcs 95.00 -
23 #2 Paint Brush - pcs 75.00 -
24 Chalk Stone - pcs. 10.00 -
Sub-Total A = PHP -
B. LABOR QTY DAYS UNIT RATE/DAY
1 Foreman 0 0 Men 1,000.00 -
2 Welder/Steel Man 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Welding Machine 0 0 Eqpt. Days 400.00 -
2 Electric Drill 0 0 Eqpt. Days 250.00 -
3 Angle Grinder 0 0 Eqpt. Days 250.00 -
Sub-Total C= PHP -
 D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

9.0 Concrete Works 1.00 cu.m. - PHP -

A. MATERIALS
1 Portland Cement - bags 280.00 -
2 Washed Sand - cu.m. 1,050.00 -
3 3/4" Crushed Gravel - cu.m. 1,050.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Mason 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 1 Bagger Mixer 0 0 Eqpt. Days 1,000.00 -
2 Concrete Vibrator 0 0 Eqpt. Days 650.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (H=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

10.0 Masonry Works 1.00 sq.m. - PHP -

A. MATERIALS
Includes Interior Wall & Septic Vault
1 CHB 6"x8"x16" - pcs 16.00 -
2 CHB 4"x8"x16" - pcs 14.00 -
3 Portland Cement - bags 280.00 -
4 Washed Sand - cu.m. 1,050.00 -
5 3/4" Crushed Gravel - cu.m. 1,050.00 -
6 Deformed Bars 10mm dia. - lgths. 210.00 -
7 Cutting Disc, 4" dia. - pcs 100.00 -
8 #16 G.I Tie Wire - roll 1,400.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Mason 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 1 Bagger Mixer 0 0 Eqpt. Days 1,000.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

11.0 Waterproofing Works 1.00 sq.m. - PHP -

A. MATERIALS
1 Cementitious Waterproofing (Plexibond) - gals. 1,100.00 -
2 Cement Waterproofing Compound (Sahara) - bags 110.00 -
3 Portland Cement - bags 280.00 -
4 #7 Paint Roller w/ tray - pcs 110.00 -
5 #4 Paint Brush - pcs 90.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 None Eqpt. Days - -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

12.0 Roofing Works 1.00 lot - PHP -

A. MATERIALS
Roofing sheets & accessories
1 Rib Type Roofing Sheets, 0.40mmx0.90m (Long Span) - l.mts. 560.00 -
2 Transluscent Roofing Sheets, 0.87mx4.88mx0.8mm thk. - sheets 1,250.00 -

3 End Flashing, Bended Plain Sheet, 0.40mmx1.20mx2.40m - pcs. 550.00 -

4 End Moulding, Bended Plain Sheet, 0.40mmx0.40mx2.40m - pcs. 420.00 -

5 Ridge Roll, Bended Plain Sheet, 0.40mmx0.40mx2.40m - pcs. 530.00 -

6 Box Gutter, Bended Plain Sheet, 0.40mmx1.20mx2.40m - pcs. 550.00 -

Polycarbonate Sheet, Twin-wall, Gray, 10mmx1.20mx2.40m - sheets 3,100.00 -

7 Double Sided PE Foam Insulation, 4mmx1.20mx50m - rolls 3,000.00 -

8 GI Tie Wire #16 - kgs. 90.00 -
Others
9 Elastomeric Roofing Sealant - liters 500.00 -
10 Clear Rubber Silicon Sealant - tubes 275.00 -
11 Touch-up Paint (See Sample) - liters 250.00 -
12 3" Tekscrew - pcs. 3.00 -
13 Blind Revits 1/8" x 1/2" - boxes 180.00 -
14 Tekscrew Adaptor - pcs. 125.00 -
15 13/64" dia. Metal Drill Bit - pcs. 50.00 -
16 4" x 3/32" x 5/8" Cutting Disk - pcs. 75.00 -
17 Tin Snip, Heavy Duty - pcs. 410.00 -
17 Chalk Stone - pcs. 7.00 -
18 2" Concrete Nails - kgs. 110.00 -
Sub-Total A = PHP -
 B. LABOR QTY DAYS UNIT RATE/DAY
1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Electric Drill 0 0 Eqpt. Days 250.00 -
2 Angle Grinder 0 0 Eqpt. Days 200.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

13.0 Door Installation 1.00 lot - PHP -

A. MATERIALS
1 D1, 0.80m x 2.10m Wooden Panel Door on 2"x5" Door Jamb - sets 13,000.00 -
2 D2, 2.00m x 2.30m Built-up Mesh-type Double Swing Steel
Gate - sets 15,000.00 -

3 D3, 0.80m x 2.10m PVC Flush Door with Louvers on 2"x5" Door
Jamb - set 7,000.00 -

4 D4, 0.60m x 2.10m PVC Flush Door with Louvers on 2"x5" Door
Jamb - set 7,000.00 -

5 D5, 0.70m x 2.10m Built-up Mesh-type Swing Steel Gate - set 8,000.00 -
5 D6, 0.80m x 2.10m Swing Glass Door on PCW Aluminum
Framing - sets 16,000.00 -

6 D6, 0.90m x 2.10m Powder Coated White Sliding Door

- sets 16,000.00 -

7 D7, 1.90m x 2.10m Powder Coated White Sliding Door on

Frosted Glass Partition - sets 10,000.00 -

8 WP1, 2.00m x 2.40m Built-up Steel Partition with Door &

Lattice - sets 10,000.00 -

9 WP1, 0.70m x 2.10m Built-up Steel Partition with Door &

Lattice - set 7,000.00 -

9 Handleset-type Entrance Lockset (Heavy Duty), Stainless

hairline finish - sets 2,400.00 -

10 Lever-type Entrance Lockset (Heavy Duty), Stainless hairline

finish - sets 1,200.00 -

11 Single Cylinder Heavy Duty Door Deadbolt, Stainless hairline

finish - set 900.00 -

12 Heavy Duty Door Chain bolt, Stainless hairline finish

- sets 500.00 -

13 Heavy Duty Floor-mounted Door Stopper, Stainless hairline

finish - sets 500.00 -

14 2" dia., Pillow Block, Heavy Duty

- pcs. 860.00 -

14 4" Loose Pin Hinges, Heavy Duty - pairs 600.00 -

Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Electric Planer 0 0 Eqpt. Days 500.00 -
2 Electric Drill 0 0 Eqpt. Days 250.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

14.0 Window Installation 1.00 lot - PHP -

A. MATERIALS
1 CW1, 4.00m x 2.40m Sliding Door with Fixed & Awning Window - set 44,160.00 -
Sidelights on PCW Aluminum Frame (See Schedule)
1 CW2, 2.40m x 2.40m Sliding Door with Fixed & Awning Window - set 26,500.00 -
Sidelights on PCW Aluminum Frame (See Schedule)
1 W1, 0.75m x 2.40m Fixed & Awning Window on PCW - sets 8,280.00 -
Aluminum Frame (See Schedule)

2 W2, 2.40m x 2.20m Fixed Window on PCW Aluminum Frame - sets 24,290.00 -
(See Schedule)

3 W3, 0.50m x 0.50m Awning Window on PCW Aluminum Frame - set 1,150.00 -
(See Schedule)

4 W4, 0.95m x 0.50m Awning Window on PCW Aluminum Frame - set 2,190.00 -
(See Schedule)

5 W5, 1.85m x 0.50m Awning Window on PCW Aluminum Frame - set 4,260.00 -
(See Schedule)

6 W6, 2.30m x 2.40m Fixed & Awning Window on PCW - sets 25,400.00 -
Aluminum Frame (See Schedule)

7 W7, 1.60m x 0.50m Sliding Window on PCW Aluminum Frame - sets 3,680.00 -
(See Schedule)

8 W8, 3.95m x 2.40m Fixed & Awning Window on PCW - set 43,610.00 -
Aluminum Frame (See Schedule)

9 WS1, 2.50m x 1.30m Window Grill Shutter on Aluminum Frame - set 13,000.00 -

10 WS2, 3.50m x 1.30m Window Grill Shutter on Aluminum Frame - set 18,200.00 -

11 W11, 0.70m x 8.00m Awning with Fixed-type Window, on - set - -

Analok Aluminum Frame (See Schedule)
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker/Installer 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Electric Drill 0 0 Eqpt. Days 250.00 -
2 Angle Grinder 0 0 Eqpt. Days 200.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

15.0 Carpentry Works 1.00 lot - PHP -

Includes Storage shelves & cabinets
A. MATERIALS
1 3/4" Marine Plywood - sheets 1,380.00 -
2 Palochina Lumber, 2"x6"x8' - pcs. 180.00 -
2 Steel Angle Bar, 1 1/2"x1 1/2"x1/4"x6m - lgths 430.00 -
3 Welding Rod 6011 x 1/8 - box 2,600.00 -
4 Cutting Disc, 4" dia. - pcs. 90.00 -
5 Wood Screw, 1 1/2" - pcs. 3.00 -
5 Metal Drill Bit, 5/16" dia. - pcs. 85.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Skilled Worker 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Electric Planer 0 0 Eqpt. Days 500.00 -
2 Angle Grinder 0 0 Eqpt. Days 200.00 -
 3 Electric Drill 0 0 Eqpt. Days 250.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

16.0 Plumbing Works 1.00 lot - PHP -

A. MATERIALS
1 Water Closet - unit 7,000.00 -
2 Bath Tub - unit 11,000.00 -
3 Lavatory - unit 5,000.00 -
4 Lavatory Faucet - sets 1,800.00 -
5 Urinal - set 2,200.00 -
6 Multi-point Water Heater - set 9,500.00 -
7 Stainless Sink - sets 3,500.00 -
8 Sink Faucet - sets 1,500.00 -
9 Toilet Bidet - sets 400.00 -
10 Soap Holder - sets 500.00 -
11 Toilet Paper Holder - sets 500.00 -
12 Toilet Racks/Shelving - set 2,000.00 -
13 Toilet Tray - sets 1,200.00 -
14 Towel Holder - sets 1,300.00 -
15 Hose Bibb Faucet, PVC - pcs 220.00 -
16 PVC Floor Drain 4" x 4" - pcs 250.00 -
Sewer
17 6"dia PVC Pipe S900 - lgths 950.00 -
18 6" x 6" PVC Wye S900 - pcs 200.00 -
19 6" x 6" PVC Elbow 45⁰ S900 - pcs 150.00 -
20 6"dia. PVC Clean Out S900 - pcs 200.00 -
21 4"dia PVC Pipe S900 - lgths 710.00 -
22 4" x 4" PVC Wye S900 - pcs 150.00 -
23 4" x 2" PVC Wye S900 - pcs 180.00 -
24 4" x 4" PVC Elbow 90⁰ S900 - pcs 70.00 -
25 4" x 4" PVC Elbow 45⁰ S900 - pcs 70.00 -
26 4"dia. PVC Clean Out S900 - pcs 150.00 -
Drainage
27 3"dia PVC Pipe S900 - lgths 475.00 -
28 3" x 3" PVC Tee S900 - pcs 85.00 -
29 3" x 3" PVC Wye S900 - pcs 85.00 -
30 3" x 3" PVC Elbow 90⁰ S900 - pcs 70.00 -
31 3" x 3" PVC Elbow 45⁰ S900 - pcs 70.00 -
32 3" x 3" PVC Clean Out S900 - pcs 100.00 -
33 2"dia PVC Pipe S900 - lgths 255.00 -
34 2" x 2" PVC Tee S900 - pcs 65.00 -
35 2" x 2" PVC Wye S900 - pcs 65.00 -
36 2" x 2" PVC Elbow 90⁰ S900 - pcs 50.00 -
37 2" x 2" PVC Elbow 45⁰ S900 - pcs 50.00 -
38 2" x 2" PVC Clean Out S900 - pcs 80.00 -
Water Supply
39 3/4"dia PPR Pipe - lgths 350.00 -
40 3/4"dia PPR Plain Elbow - pcs 40.00 -
41 3/4"dia PPR Plain Tee Reducer - pcs 55.00 -
42 3/4"dia PPR Gate Valve - pcs 200.00 -
43 1/2"dia PPR Pipe - lgths 250.00 -
44 1/2"dia PPR Plain Elbow - pcs 40.00 -
45 1/2"dia PPR Plain Tee - pcs 50.00 -
46 1/2"dia PPR Elbow Adaptor - pcs 51.00 -
47 1/2"dia PPR Gate Valve - pcs 200.00 -
48 1/2"dia PPR Check Valve - pc 250.00 -
48 Water Sub-meters - sets - -
49 PPR Solvent Cement 400cc - cans 380.00 -
50 Elastomeric Sealant (Vulcaseal) - liters 400.00 -
51 Teflon 3/4" - rolls 25.00 -
52 1/2" G.I. Wire Mesh (Screen) - mts 90.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Plumber 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 PPR Fusion Welding 0 0 Eqpt. Days 500.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 10.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

17.0 Utility Works (Electrical, Electronic & Mechanical) 1.00 lot - PHP -

A. MATERIALS
1 Series-type Lamp Lighting Outlet - sets 7,000.00 -
2 Metal Hallide Floodlights, 400W - sets 3,800.00 -
3 T5 Fluorescent Lamp, 21W - sets 300.00 -
4 T5 Fluorescent Lamp, 5W - sets 250.00 -
5 Accent Wall Lamp, Weatherproof - sets 800.00 -
6 Pin Light w/ 3U26W CFL, 6" dia. (Recessed Type) - sets 540.00 -
7 Pin Light w/ 3U26W CFL, 4" dia. (Surface Type) - sets 480.00 -
8 1-14w Electronic Cabinet Lamp - sets 500.00 -
9 Single Gang Switch (Wide Series) - sets 150.00 -
10 Two Gang Switch (Wide Series) - sets 200.00 -
11 Three Gang Switch (Wide Series) - sets 250.00 -
12 Three Way Switch (1 Gang) - sets 150.00 -
13 Single Convenience Outlet (Universal, Classic) - sets 150.00 -
14 Duplex Convenience Outlet (Universal, Classic) - sets 200.00 -
15 Triplex Convenience Outlet (Universal, Classic) - sets 280.00 -
15 Triplex Convenience Outlet (Floor Mounted, Classic) - sets 410.00 -
20 - set 12,000.00 -
Panel Board with Circuit Breakers (100amps Main, 12 branch)

20 - set 10,000.00 -
Panel Board with Circuit Breakers (100amps Main, 9 branch)

20 - set 8,000.00 -
Panel Board with Circuit Breakers (100amps Main, 7 branch)

20 - set 6,000.00 -
Panel Board with Circuit Breakers (60amps Main, 5 branch)

20 - sets 5,000.00 -
Panel Board with Circuit Breakers (30amps Main, 4 branch)

20 Electric Meter Base (Digital Sub-meters) - set 500.00 -

21 2.2mm2 THW Copper Wire, 14/7 AWG (150 m/roll) - rolls 1,750.00 -
22 3.5mm2 THW Copper Wire, 12/7 AWG (150 m/roll) - rolls 2,500.00 -
23 5.5mm2 THW Copper Wire, 10/7 AWG (150 m/roll) - rolls 3,600.00 -
24 8.0mm2 THW Copper Wire, 8/7 AWG (150 m/roll) - m 120.00 -
25 27.0mm2 THW Copper Wire, 3/7 AWG (150 m/roll) - m 210.00 -
26 Flexible Conduit 1/2" dia. (100m/roll) - rolls 750.00 -
27 Flexible Conduit 3/4" dia. (100m/roll) - rolls 850.00 -
28 Rigid Conduit 1/2" dia., RSC - pcs 200.00 -
29 Rigid Conduit 3/4" dia., RSC - pcs 200.00 -
30 Metal Uitility Box, 2"x4" - pcs 25.00 -
31 Metal Junction Box, 4"x4" - pcs 25.00 -
Circuit Breaker
32 120amp, 250 V, Bolt On - pc 2,800.00 -
33 60 amp, 250 V, Bolt On, Single Phase - pcs 280.00 -
34 30 amp, 250 V, Bolt On, Single Phase - pcs 255.00 -
35 20 amp, 250 V, Bolt On, Single Phase - pcs 255.00 -
36 15 amp, 250 V, Bolt On, Single Phase - pcs 255.00 -
37 Electrical Tape (Big) - pcs 35.00 -
Other Utilities (Electronic & Mechanical Works)
17 Cable TV Outlet - sets 180.00 -
18 Telephone Outlet - sets 180.00 -
19 LAN Outlet - sets 180.00 -
19 CCTV Camera Outlet - sets 180.00 -
19 Speaker-Audio Outlet - sets 180.00 -
38 Electronic Works (Wires, accessories & etc.) - lot 20,000.00 -
16 ACU Outlet - sets 180.00 -
17 Range Outlet - sets 180.00 -
18 Wall Fan Outlet - sets 180.00 -
19 Ceiling Fan Outlet - sets 180.00 -
19 Exhaust Fan Outlet - sets 180.00 -
39 Mechanical Works (Wires, accessories & etc.) - lot 20,000.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Electrician / Technician 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 None 0 0 Eqpt. Days - -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 10.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

18.0 Tile Works & Hardscapes 1.00 sq.m. - PHP -

A. MATERIALS
1 600 X 600mm Porcelain Polished (Interior) - pcs 280.00 -
2 600 X 600mm Porcelain Non-Skid Tiles (Exterior) - pcs 280.00 -
3 300 X 300mm Non-Skid Tiles (Toilet & Stairs) - pcs 180.00 -
4 300 X 600mm Ceramic Wall Tiles - pcs 180.00 -
5 Concrete Pavers, Zigzag, 112.5mmX225mmX50mm - pcs 45.00 -
6 Concrete Pavers, Rectangle, 112.5mmX225mmX50mm - pcs 45.00 -
3 3/4" Crushed Gravel - cu.m. 1,050.00 -
3 3/4" Garden Stone, White - cu.m. 2,200.00 -
6 Tile Adhesive, 25 Kgs. - bags 480.00 -
7 Portland Cement - bags 280.00 -
8 Washed Sand - cu.m. 1,050.00 -
9 Tile Grout, 2 Kgs. - bags 200.00 -
10 Tile Grout Sealer - ltrs 250.00 -
11 Concrete Epoxy - gals 1,700.00 -
12 105mm/ 4" Porcelain Tile Blade Cutter Wet/Dry - pcs 235.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Tile Setter 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Diamond Tile Cutter 0 0 Eqpt. Days 200.00 -
2 Angle Grinder 0 0 Eqpt. Days 250.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

19.0 Ceiling Works 1.00 sq.m. - PHP -

A. MATERIALS
1 FICEM Board 4.5mm thk (Hardiflex) - shts 700.00 -
2 FICEM Board 12.0mm thk (Hardi-senepa) - shts 1,800.00 -
3 Double Metal Furring Channel, 3/4"x2"x5m - lgths 145.00 -
4 Carrying Channel, 1/2"x1 1/2"x5m - lgths 155.00 -
5 W-Furring Clip - pcs 8.00 -
6 Wall Angle, 0.60mm x 1" x 1" x 10' - lgths 100.00 -
7 Spandrel Ceiling System - l.mts. 210.00 -
8 Cutting Disc, 4" dia. - pcs. 110.00 -
9 1" FICEM Screw - pcs 3.00 -
10 1" Screw with Tox - pcs 4.00 -
11 2" Concrete Nails - kgs 105.00 -
12 1/8" Metal Drill Bit - pcs 110.00 -
13 Blind Rivets 1/8" x 1/2"" - boxes 250.00 -
14 Tie Wire, ga.16 - kgs 90.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Installer 0 0 Men 600.00 -
3 Laborer 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Electric Drill 0 0 Eqpt. Days 250.00 -
2 Angle Grinder 0 0 Eqpt. Days 250.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

20.0 Painting Works 1.00 sq.m. 315.00 PHP 315.00

A. MATERIALS
1 Masonry Wall Painting 1.00 sq.m. 300.00 300.00
2 Ceiling Painting 0.00 sq.m. 300.00 -
3 Wood/Door Painting 0.00 sq.m. 340.00 -
4 Steel Works Painting 0.00 sq.m. 300.00 -
Sub-Total A = PHP 300.00

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Painter 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Compressor 0 0 Eqpt. Days 500.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP 300.00

E. OCM 5.0% OF D = 15.00

F. TOTAL COST OF WORK ITEM (F=D+E) = 315.00
G. UNIT COST = 315.00
H. ADJUSTED UNIT COST = 315.00
I. TOTAL ADJUSTED COST PHP 315.00

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

21.0 Accessories & Specialty Works 1.00 lot - PHP -

A. MATERIALS
1 20 lbs. Fire Extinguisher - units 2,900.00 -
2 Emergency Light - units 1,800.00 -
3 Emergency Exit Sign - units 1,100.00 -
3 Smoke Detector - units 950.00 -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Technician 0 0 Men 600.00 -
3 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 None 0 0 Eqpt. Days - -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -
ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

22.0 Site Clearing Works 1.00 lot - PHP -

A. MATERIALS
1 None - pcs. - -
Sub-Total A = PHP -

B. LABOR QTY DAYS UNIT RATE/DAY

1 Foreman 0 0 Men 1,000.00 -
2 Laborers 0 0 Men 400.00 -
Sub-Total B= PHP -

C. EQUIPMENTS QTY DAYS UNIT RATE/DAY

1 Elf Truck 0 0 Eqpt. Days 3,000.00 -
Sub-Total C= PHP -

D. TOTAL DIRECT COST (A+B+C) = PHP -

E. OCM 5.0% OF D = -
F. TOTAL COST OF WORK ITEM (F=D+E) = -
G. UNIT COST = -
H. ADJUSTED UNIT COST = -
I. TOTAL ADJUSTED COST PHP -

Prepared by: Approved by:

MS. MARIA CLARA DELOS SANTOS MR. JUAN DELA CRUZ

Estimator Owner
 LOGO
Project Title : PROPOSED BUILDING
Location : Number, Street, Barangay, City/Municipality, Province, Country
Owner : Mr. Juan dela Cruz
Subject : SUMMARY OF WORKS

A. DESCRIPTION QTY UNIT UNIT COST MATERIAL COST LABOR COST EQUIPMENT COST OCM TOTAL COST
1.0 Mobilizaton & Demobilization 1.00 lot - - - - - -
2.0 Temporary Facility Construction 1.00 lot - - - - - -
3.0 Site Preparation Works 1.00 sq.m. - - - - - -
4.0 Earthworks 1.00 cu.m. - - - - - -
5.0 Termite Proofing Works 1.00 sq.m. - - - - - -
6.0 Scaffolding & Form Works 1.00 lot - - - - - -
7.0 Reinforcement Works 1.00 kgs. - - - - - -
8.0 Steel Works 1.00 lot - - - - - -
9.0 Concrete Works 1.00 cu.m. - - - - - -
10.0 Masonry Works 1.00 sq.m. - - - - - -
11.0 Waterproofing Works 1.00 sq.m. - - - - - -
12.0 Roofing Works 1.00 lot - - - - - -
13.0 Door Installation 1.00 lot - - - - - -
14.0 Window Installation 1.00 lot - - - - - -
15.0 Carpentry Works 1.00 lot - - - - - -
16.0 Plumbing Works 1.00 lot - - - - - -
17.0 Utility Works (Electrical, Electronic & Mech 1.00 lot - - - - - -
18.0 Tile Works & Hardscapes 1.00 sq.m. - - - - - -
19.0 Ceiling Works 1.00 sq.m. - - - - - -
20.0 Painting Works 1.00 sq.m. 315.00 300.00 - - 15.00 315.00
21.0 Accessories & Specialty Works 1.00 lot - - - - - -
22.0 Site Clearing Works 1.00 lot - - - - - -

B. TOTAL PROJECT COST: 300.00 - - 15.00 PHP 315.00

Prepared by: Approved by:

MS. MARIA CLARA DELOS SANTOS MR. JUAN DELA CRUZ

Estimator Owner