Scribd
Upload
37 views

ESTIMATES

This document provides a cost estimate for constructing a proposed four-storey multi-purpose evacuation center including earthworks, concrete works, rebar works, formworks, masonry works, mortar works, plastering works and painting works. The total estimated cost is ₱8,367,180.80 to be completed over 275 days using 20 workers with each work day being 8 hours. The largest portions of the budget are for concrete works at ₱2,396,165.24, rebar works at ₱3,470,619.96 and formworks at ₱972,972.

Uploaded by

azula
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
37 views

ESTIMATES

This document provides a cost estimate for constructing a proposed four-storey multi-purpose evacuation center including earthworks, concrete works, rebar works, formworks, masonry works, mortar works, plastering works and painting works. The total estimated cost is ₱8,367,180.80 to be completed over 275 days using 20 workers with each work day being 8 hours. The largest portions of the budget are for concrete works at ₱2,396,165.24, rebar works at ₱3,470,619.96 and formworks at ₱972,972.

Uploaded by

azula
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/ 7

PROPOSED FOUR-STOREY MULTI-PURPOSE EVACUATION CENTER

QTY UNIT PRICE TOTAL MANHOURS


EARTHWORKS
EXCAVATION 216 CU.M ₱ 194.69 ₱ 42,053.04 108
₱ 44,155.69 5%
BACKFILL 134.77 CU.M ₱ 361.55 ₱ 48,726.09 269.54
₱ 51,162.40 5%
SUB-TOTAL ₱ 95,318.09
CONCRETE
444.37 CU.M ₱ 5,135.50 ₱ 2,282,062.14 7776.475
₱ 2,396,165.24 5%
SUB-TOTAL ₱ 2,396,165.24
REBARS
BEAM REBAR
AT 5.525
10 1227.8 kg ₱ 45.40 ₱ 55,742.12
12 329.77 kg ₱ 45.40 ₱ 14,971.56
16 311.78 kg ₱ 45.00 ₱ 14,030.10
25 5733.24 kg ₱ 45.00 ₱ 257,995.80
₱ 342,739.58 1368.4662
AT 8.725
10 1457.12 kg ₱ 45.40 ₱ 66,153.25
12 195.37 kg ₱ 45.40 ₱ 8,869.80
16 209.79 kg ₱ 45.00 ₱ 9,440.55
25 5579.16 kg ₱ 45.00 ₱ 251,062.20
₱ 335,525.80 1339.4592
AT 11.925
10 1382.53 kg ₱ 45.40 ₱ 62,766.86
12 222.37 kg ₱ 45.40 ₱ 10,095.60
16 97.57 Kg ₱ 45.00 ₱ 4,390.65
25 5479.16 kg ₱ 45.00 ₱ 246,562.20
₱ 323,815.31 1292.6934
AT 15.925
10 531.52 kg ₱ 45.40 ₱ 24,131.01
16 107.2 kg ₱ 45.00 ₱ 4,824.00
25 1684.04 kg ₱ 45.00 ₱ 75,781.80
28 35.43 kg ₱ 45.00 ₱ 1,594.35 424.4742
₱ 106,331.16
₱ 1,108,411.84
₱ 1,163,832.43 5%
SLAB REBAR
10 12081.99 kg ₱ 45.40 ₱ 548,522.35 2174.7582
₱ 575,948.46 5%
COLUMN REBAR
10/32 32818.77 kg ₱ 45.40 ₱ 1,489,972.16 5907.3786
₱ 1,564,470.77 5%
FOOTING REBAR
16 3490 kg ₱ 45.40 ₱ 158,446.00 628.2
₱ 166,368.30 5%
SUB-TOTAL ₱ 3,470,619.96
FORMWORKS
AT 5.525 63 PCS ₱ 1,320.00 ₱ 83,160.00 918.8802
AT 8.725 64 PCS ₱ 1,320.00 ₱ 84,480.00 941.4153
AT 11.925 64 PCS ₱ 1,320.00 ₱ 84,480.00 941.4153
AT 15.925 16 PCS ₱ 1,320.00 ₱ 21,120.00 233.2204
SLAB 249 PCS ₱ 1,320.00 ₱ 328,680.00 11121.405
COLUMN 246 PCS ₱ 1,320.00 ₱ 324,720.00 2975.868
₱ 926,640.00
₱ 972,972.00 5%
SUB-TOTAL ₱ 972,972.00
CHB
14379 pcs ₱ 16.00 ₱ 230,064.00 1142.8
₱ 241,567.20 5%
SUB-TOTAL ₱ 241,567.20
MORTAR
CEMENT 1703 bags ₱ 259.00 ₱ 441,077.00
SAND 141.6 CU.M ₱ 1,435.00 ₱ 203,196.00
₱ 644,273.00
₱ 676,486.65 5%
SUB-TOTAL ₱ 676,486.65
PLASTER
CEMENT 656 bags ₱ 259.00 ₱ 169,904.00 1428.5
SAND 39 CU.M ₱ 1,435.00 ₱ 55,965.00
₱ 225,869.00
₱ 237,162.45 5%
SUB-TOTAL ₱ 237,162.45
PAINTING WORKS
PRIMER 214 gal ₱ 688.00 ₱ 147,232.00 2948.424
PAINT 184 gal ₱ 633.00 ₱ 116,472.00
₱ 263,704.00
₱ 276,889.20 5%
SUB-TOTAL ₱ 276,889.20
TOTAL ₱ 8,367,180.80 43941.373
NOTE: in hours 2197.06865
20 workers will be used in days 275
1 day = 8 hours

TOTAL ₱ 7,081,324.41
LABOR PRICE

₱ 7,560.00

₱ 18,867.80

₱ 26,427.80

₱ 544,353.25

₱ 544,353.25

VOLUME: 374.17
CLASS AA
CEMENT 12 4,490.04 259
SAND 0.5 187.09 1435
₱ 95,792.63 GRAVEL 1 374.17 1310

5%

₱ 93,762.14

₱ 90,488.54

₱ 29,713.19 FORMWORKS
AREA: 708.54 m2
EFFECTIVE COVERING 2.88 m2
NUMBER OF PIECES/SQ.M 0.347 pcs
TOTAL: 245.86338 PCS
₱ 152,233.07 PRICE/PCS 1320 PHP

₱ 413,516.50

₱ 43,974.00

₱ 919,480.09

₱ 64,321.61 FORMWORK AREA


₱ 65,899.07 AT 5.525 179.82 SQM
₱ 65,899.07 AT 8.725 184.23 SQM
₱ 16,325.43 AT 11.925 184.23 SQM
₱ 778,498.35 AT 15.925 45.64 SQM
₱ 208,310.76 SLAB 717.51 SQM
COLUMN 708.54 SQM

₱ 1,199,254.29

₱ 79,996.00

₱ 79,996.00

₱ 99,995.00

₱ 99,995.00

₱ 206,389.68
₱ 206,389.68
₱ 3,075,896.11
1,162,920.36
268,466.98
490,162.70
1,921,550.04
2,017,627.54

You might also like