Scribd
Upload
225 views

Mainit, Servantes P.

This document contains an itemized estimate for the construction of a building project. It includes 11 sections that provide details on the materials, quantities, unit costs, and total costs for various construction components such as excavation, concrete works, masonry, roofing, plumbing, electrical, and painting. The direct cost for all items is estimated to be PHP 3,369,397.99 with additional indirect costs of PHP 1,752,086.96 for contractor tax, profit, and contingency, bringing the total project cost estimate to PHP 5,121,484.95.

Uploaded by

Servantes Mainit
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
225 views

Mainit, Servantes P.

This document contains an itemized estimate for the construction of a building project. It includes 11 sections that provide details on the materials, quantities, unit costs, and total costs for various construction components such as excavation, concrete works, masonry, roofing, plumbing, electrical, and painting. The direct cost for all items is estimated to be PHP 3,369,397.99 with additional indirect costs of PHP 1,752,086.96 for contractor tax, profit, and contingency, bringing the total project cost estimate to PHP 5,121,484.95.

Uploaded by

Servantes Mainit
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 9

(Mainit, Servantes P.

SUMMARY

ITEM
NO.
I

ESTIMATED
QTY

DESCRIPTION
Mobilization

QUANTITY
1

day

UNIT COST
(Php)
30,000
TOTAL I

II

Excavation/Backfill
a. Excavation
b. Backfill
c. Earthfill

152.896 cu. m
45.8688 cu. m
253.44 cu. m

1/4
153.00
46.00
253.44

day/cu. m
cu. m
cu. m
cu. m

90.00
90.00
90.00
TOTAL II

III

Concrete Works
a. Footing
Portland Cement
Washed Sand
Gravel or Crushed Stones
Steel Bar - 16 mm x 6.0 m
No. 16 Tie Wire

34.992 cu. m
333 bags
17.496 cu. m
34.992 cu. m
164 pcs
14 kg

TOTAL COST
(Php)
30000.00
30000.00
13770.00
4140.00
22809.60
40719.60

333
17.496
34.992
164
14

bags
cu. m
cu. m
pcs
kg

223.00
74259.00
250.00
4374.00
350.00
12247.20
306.00
50184.00
80.00
1120.00
Material Cost 142184.20
Labor Cost 42,655.26
TOTAL III-a 184839.46

UNITS COST
b. Column
Portland Cement
Washed Sand
Gravel or Crushed Stones
Steel Bar - 16 mm x 6.0 m
Lateral Tie - 16 mm x 6.0 m
No. 16 Tie Wire

Php 5,282 per cu. m


66.8 cu. m
602 bags
602
33.4 cu. m
33.4
66.8 cu. m
66.8
402 pcs
402
457 pcs
457
62.04 kg
62.04

bags
cu. m
cu. m
pcs
pcs
kg

223.00
250.00
350.00
306.00
306.00
80.00
Material Cost
Labor Cost
TOTAL III-b

134246.00
8350.00
23380.00
123012.00
139842.00
4963.20
433793.20
130,137.96
563,931.16

UNITS COST
c. Wall Footing
Portland Cement
Washed Sand
Gravel or Crushed Stones
Steel Bar - 10 mm x 6.0 m
Lateral Tie - 10 mm x 6.0 m
No. 16 Tie Wire

8,442 per cu. m


1.8 cu. m
18 bags
0.9 cu. m
1.8 cu. m
6 pcs
6 pcs
0.52 kg

bags
cu. m
cu. m
pcs
pcs
kg

223.00
250.00
350.00
121.00
121.00
80.00
Material Cost
Labor Cost
TOTAL III-c

4014.00
225.00
630.00
726.00
726.00
41.60
6362.60
1,908.78
8271.38

UNITS COST

4,595 per cu. m

18
0.9
1.8
6
6
0.52

IV

d. Footing Tie Beam(1 & 2 )


Portland Cement
Washed Sand
Gravel or Crushed Stones
ReBar - 20 mm x 6.0 m
Stirrups - 10 mm x 6.0 m
No. 16 Tie Wire

23.868 cu. m
215 bags
11.934 cu. m
23.868 cu. m
236 pcs
337 pcs
47 kg

215
11.934
23.868
236
337
47

bags
cu. m
cu. m
pcs
pcs
kg

223.00
47945.00
250.00
2983.50
350.00
8353.80
306.00
72216.00
121.00
40777.00
80.00
3760.00
Material Cost 176035.30
Labor Cost 52,810.59
TOTAL III-d 228,845.89

UNITS COST
e. Beam (1 & 2)
Portland Cement
Washed Sand
Gravel or Crushed Stones
ReBar - 20 mm x 6.0 m
Stirrups - 10 mm x 6.0 m
No. 16 Tie Wire

9,588 per cu. m


19.89 cu. m
179 bags
9.945 cu. m
19.89 cu. m
275 pcs
342 pcs
59 kg

179
9.945
19.89
275
342
59

bags
cu. m
cu. m
pcs
pcs
kg

223.00
39917.00
250.00
2486.25
350.00
6961.50
306.00
84150.00
121.00
41382.00
80.00
4720.00
Material Cost 179616.75
Labor Cost 53,885.03
TOTAL III-e 233,501.78

UNITS COST
f. Slab (1-5)
Portland Cement
Washed Sand
Gravel or Crushed Stones
Temp Bar - 10 mm x 6.0 m
Main Bar - 12 mm x 6.0 m
Cut Bar - 12 mm x 6.0 m
No. 16 Tie Wire

11,740 per cu. m


38.22 cu. m
344 bags
27.21 cu. m
38.22 cu. m
611 pcs
234 pcs
59 pcs
8 kg

344
27.21
38.22
611
234
59
8

bags
cu. m
cu. m
pcs
pcs
pcs
kg

223.00
76712.00
250.00
6802.50
350.00
13377.00
121.00
73931.00
172.00
40248.00
172.00
10148.00
80.00
640.00
Material Cost 221858.50
Labor Cost 66,557.55
TOTAL III-f 288,416.05

4,980 pcs

4,980

pcs

12.00

59760.00

208 bags
18 cu. m

208
18

bags
cu. m

223.00
250.00

46384.00
4500.00

298 bags
17 cu. m
250 pcs
10 kg

298
17
250
10

bags
cu. m
pcs
kg

223.00
250.00
121.00
80.00

66454.00
4250.00
30250.00
800.00

UNITS COST
Masonry
4" CHB
Mortar
CHB,Type B Mixture)
Portland Cement
Washed Sand
Cement Plaster
(25mm thk, Type A Mixture)
Portland Cement
Washed Sand
ReBars - 10 mm x 6.0 m
No. 16 Tie Wire

7,546 per cu. m

(4"

1/4 " thk. Marine Plywood


2" x 4"x 10' Good Lumber

VI

Ceiling Works
1/4 " thk. Marine Plywood
2" x 4"x 10' Good Lumber
2" x 2"x 10' Good Lumber

75 pcs
144 pcs

75
144

pcs
pcs

545.00
40875.00
99.00
14256.00
Material Cost 267529.00
Labor Cost 80,258.70
TOTAL IV 347,787.70

64 pcs
53 pcs
8 pcs

64
53
8

pcs
pcs
pcs

545.00
99.00
30.00
Material Cost
Labor Cost
TOTAL IV

34880.00
5247.00
240.00
40367.00
12,110.10
52,477.10

Windows and Doors


Aluminum framed sliding window powder coated- white finish with blue glass panel

Sliding Type Window

8 set

set

2050.00

16400.00

2750.00

44000.00

set

1250.00

20000.00

Aluminum framed fixed window powder coated- white finish with blue glass panel

Fixed Window

16 set

16

set

Aluminum framed awning window powder coated- white finish with blue glass panel

Awning Type Window

16 set

16

Aluminum framed sliding door on analok finish with clear glass panel

Swing Type Door

1 set

set

4700.00

4700.00

6 set

set

4200.00

25200.00

Swing type Flush Door

8 set

set

Tile Works
20 x 20 cm Glazed Wall Tiles
20 x 20 cm Unglazed Floor Tiles
Cement Mortar
White Cement
Tile Adhesive

4392 pcs
784 pcs
3 bags
13 kg
3 bags

4392
784
3
13
3

pcs
pcs
bags
kg
bags

67.50
55.50
480.00
65.00
1240.00
Material Cost
Labor Cost
TOTAL IV

Roofing Works
No. 26 Corr. G.I. Sheet x 8'
Ridge Roll
Gutter
Teks Screw
2"x4" Steel C-Purlins

230 pcs
8 pcs
28 pcs
5750 pcs
98 pcs

230
24
81.5
5750
98

pcs
m
m
pcs
pcs

101660.00
442.00
4272.00
178.00
14507.00
178.00
28750.00
5.00
53900.00
550.00
Material Cost 203089.00
Labor Cost 60,926.70

Molded panel door in enamel paint finish

Swing Type Panel Door


Flush Hollow core PVC door with louver

VII

VIII

2500.00
20000.00
Material Cost 130300.00
Labor Cost 39,090.00
TOTAL IV 169,390.00
296460.00
43512.00
1440.00
845.00
3720.00
345977.00
103,793.00
449,770.00

TOTAL IV
IX

264,015.70

Plumbing Works
(SF/WC-DF CARDINAL II PB WHITE W/EZ CLOSE SC)

Water Closet

16 pcs

16

pcs

5845.00

93520.00

pcs

1408.00

11264.00

(POZZI 9906-2 SGL LEV MIX FCT HOT&COLD W/POP-UP&TP)

Faucet

8 pcs

(POZZI/LAV PWK-2027(2014) BURRI WALL HANG BASIN WHITE)

XI

Lavatory
Floor Drain
Gate Valve
Check Valve
Water meter
Cistern
Septic Tank
3/4" Blue PVC Pipe
2" Orange PVC Pipe

8 pcs
24 pcs
1 pc
1 pc
1 pc
1 pc
1 pc
66 m
66 m

8
24
1
1
1
1
1
66
66

pcs
pcs
pc
pc
pc
pc
pc
m
m

720.00
5760.00
208.00
4992.00
525.00
525.00
30.00
30.00
2150.00
2150.00
9900.00
9900.00
13200.00
13200.00
120.00
7920.00
165.00
10890.00
Material Cost 160151.00
Labor Cost 48,045.30
TOTAL IV 208,196.30

Electrical Works
6" Pinlight with SL 18 Bulb
4" Pinlight with SL 12 Bulb
T5 Flourescent Lamp
Electrical Wires
Wiring Devices
Panel Boards & Circuit Breaker

14 pcs
72 pcs
17 pcs
154.49 sq. m
154.49 sq. m
154.49 sq. m

14
72
17
154.49
154.49
154.49

pcs
pcs
pcs
sq. m
sq. m
sq. m

150.00
2100.00
108.00
7776.00
185.00
3145.00
316.00
48818.84
56.00
8651.44
284.00
43875.16
Material Cost 114366.44
Labor Cost 34,309.93
TOTAL IV 148,676.37

34 gal
68 gal

34
68

gal
gal

520.00
605.00

17680.00
41140.00

14 gal
28 gal

14
28

gal
gal

520.00
605.00

7280.00
16940.00

19 gal
38 gal

19
38

gal
gal

Painting Works
a. Interior and Exterior Wall
Primer
Topcoat - Latex (water-based)
b. Roofing
Primer
Topcoat
c. Ceiling
Primer (wood)
Topcoat-Quick Enamel(thinner)

545.00
10355.00
590.00
22420.00
Material Cost 115815.00
Labor Cost 34,744.50
TOTAL IV 150,559.50

TOTAL DIRECT COST 3369397.99

INDIRECT COST
Contractor Tax

(17% direct cost)

572797.66

Contractor Profit

(20% direct cost)

673879.60

Contingency

(15% direct cost)

505409.70
TOTAL INDIRECT COST 1752086.96

You might also like