Scribd
Upload
238 views

Detailed Estimates: Construction of 1-Unit Multipurpose Building Brgy. San Jose, Borbon, Cebu

The document provides a detailed estimate for the construction of a 1-unit multipurpose building including: 1) Itemized costs for site works including labor and materials totaling ₱17,462.50. 2) Costs for concrete works totaling ₱264,045.70 including labor, materials, and equipment rental. 3) Steel reinforcement costs of ₱283,713.94 covering materials, labor, and indirect costs.

Uploaded by

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

Detailed Estimates: Construction of 1-Unit Multipurpose Building Brgy. San Jose, Borbon, Cebu

The document provides a detailed estimate for the construction of a 1-unit multipurpose building including: 1) Itemized costs for site works including labor and materials totaling ₱17,462.50. 2) Costs for concrete works totaling ₱264,045.70 including labor, materials, and equipment rental. 3) Steel reinforcement costs of ₱283,713.94 covering materials, labor, and indirect costs.

Uploaded by

Anna Rose Puebla
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 12

CONSTRUCTION OF 1-UNIT MULTIPURPOSE BUILDING

BRGY. SAN JOSE, BORBON, CEBU

DETAILED ESTIMATES

ITEM NO. DESCRIPTION QTY. UNIT

I EARTH WORKS ( 20.67) cu.m

Laborer ( 5.00) day/s


Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR SITEWORKS
Total Unit Cost

II CONCRETE WORKS ( 31.57) cu.m.


Materials
Portland Cement ( 288.00) bags
Washed Sand ( 16.00) cu.m.
Washed Gravel ( 32.00) cu.m.
Sub-Total
Labor
Mason ( 5.00) day/s
Laborer ( 5.00) day/s
Sub-Total
Equipment's
Concrete Mixer ( 13.00) day/s
Concrete Vibrator ( 13.00) day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR CONCRETE WORKS
Total Unit Cost

III STEEL REINFORCEMENT WORK ( 4,920.00) kgs

Materials
Reinforcing Steel Bars ( 4,920.00) kgs
# 16 G.I. Tie Wire ( 50.00) kgs
Hacksaw Blade ( 20.00) pcs
Sub-Total
Labor (80 kgs / day)
Carpenter/Steel man ( 16.00) day/s
Laborer ( 16.00) day/s
Sub-Total
STIMATES
RATE PER
No. of
DAY/ TOTAL
Crew/Unit
UNIT COST

10.00 ( 275.00) ( 13,750.00)


( 13,750.00)
( 13,750.00)
( 1,375.00)
( 962.50)
( 1,375.00)
( 17,462.50)
844.82

1.00 ( 270.00) ( 77,760.00)


1.00 ( 1,500.00) ( 24,000.00)
1.00 ( 1,500.00) ( 48,000.00)
( 149,760.00)

3.00 ( 350.00) ( 5,250.00)


12.00 ( 275.00) ( 16,500.00)
( 21,750.00)

1.00 ( 1,800.00) ( 23,400.00)


1.00 ( 1,000.00) ( 13,000.00)
( 36,400.00)
( 207,910.00)
( 20,791.00)
( 14,553.70)
( 20,791.00)
( 264,045.70)
8,363.82

1.00 ( 36.29) ( 178,546.80)


1.00 ( 71.00) ( 3,550.00)
1.00 ( 65.00) ( 1,300.00)
( 183,396.80)

4.00 ( 350.00) ( 22,400.00)


4.00 ( 275.00) ( 17,600.00)
( 40,000.00)
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR STEEL REINFORCEMENT
Total Unit Cost

IV FORMWORKS & SCAFOLDING ( 405.27) sq.m.


TWO USE
Materials
2"x2"x12' Coco Lumber ( 1,600.00) bd.ft.
2"x2"x10' Coco Lumber for Bracing ( 266.67) bd.ft.
1/4 thk. 4'x8' Ordinary Plywood ( 48.00) shts
4'' CWN ( 60.00) kgs
2'' CWN ( 20.00) kgs
1'' CWN ( 20.00) kgs
Sub-Total
Labor (44 sq.m. / day)
Carpenter ( 5.00) day/s
Laborer ( 5.00) day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR FORMWORKS & SCAFFOLDING
Total Unit Cost

V MASONRY WORKS ( 151.30) sq.m.


Materials
Portland Cement ( 202.00) bags
Washed Sand ( 14.00) cu.m.
6" x 8' x 16" CHB ( 2,010.00) pcs
10mm dia. x 6.0m RSB ( 90.00) lgth
# 16 G.I. Tie Wire ( 10.00) kgs
Sub-Total
Labor (10 sq.m./day)
Mason ( 8.00) day/s
Laborer ( 8.00) day/s
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR MASONRY
Total Unit Cost

VI ROOF FRAMING ( 69.72) sq.m

Materials
12- 2'' x 4'' x 2mm THK C-PURLINS ( 16.00) pcs
12 mm sag rod ( 5.00) pcs
Welding Rod ( 40.00) kgs
1 1/2 x 1 1/2 x 1/4 thk angle bar ( 18.00) lengths
Sub-Total
Labor
Welder ( 6.00) day/s
Laborer ( 6.00) day/s
( 223,396.80)
( 22,339.68)
( 15,637.78)
( 22,339.68)
( 283,713.94)
57.67

1.00 ( 25.00) ( 40,000.00)


1.00 ( 25.00) ( 6,666.75)
1.00 ( 370.00) ( 17,760.00)
1.00 ( 50.00) ( 3,000.00)
1.00 ( 60.00) ( 1,200.00)
1.00 ( 60.00) ( 1,200.00)
( 69,826.75)

2.00 ( 350.00) ( 3,500.00)


2.00 ( 275.00) ( 2,750.00)
( 6,250.00)
( 76,076.75)
( 7,607.68)
( 5,325.37)
( 7,607.68)
( 96,617.47)
238.40

1.00 ( 270.00) ( 54,540.00)


1.00 ( 1,400.00) ( 19,600.00)
1.00 ( 18.00) ( 36,180.00)
1.00 ( 150.00) ( 13,500.00)
1.00 ( 71.00) ( 710.00)
( 124,530.00)

8.00 ( 350.00) ( 22,400.00)


4.00 ( 275.00) ( 8,800.00)
( 155,730.00)
( 15,573.00)
( 10,901.10)
( 15,573.00)
( 197,777.10)
1,307.19

1.00 ( 600.00) ( 9,600.00)


1.00 ( 300.00) ( 1,500.00)
1.00 ( 150.00) ( 6,000.00)
( 600.00) ( 10,800.00)
( 27,900.00)

4.00 ( 350.00) ( 8,400.00)


4.00 ( 275.00) ( 6,600.00)
Sub-Total
Equipment
Welding Machine ( 6.00) day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR ROOF FRAMING
Total Unit Cost
VII GLASS ALUMINUM WORKS ( 1.00) lot
Materials ( 1.00) lot
Sub-Total
Labor
Laborer ( 8.00) day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR GLASS AND ALUMINUM WORKS
Total Unit Cost

VIII CARPENTRY WORKS ( 1.00) lot


Materials
Good lumber ( 600.00) bd.ft.
4'' CWN ( 60.00) kgs
2'' CWN ( 20.00) kgs
1'' CWN ( 20.00) kgs
Sub-Total
Labor
Carpenter ( 8.00) day/s
Laborer ( 8.00) day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR GLASS AND ALUMINUM WORKS
Total Unit Cost

IX CEILING WORKS ( 105.78) sq.m


A. Materials
2" x 2" x 12' Good Lumber ( 988.00) bd.ft.
2" x 2" x 12' Good Lumber ( 304.00) bd.ft.
1/4 thk. 4'x8' Ordinary Plywood ( 50.00) shts
1" x 1" x 8' Good Lumber ( 776.00) bd.ft.
4" CWN ( 15.00) kgs
3" CWN ( 9.00) kgs
2" Fin. Nails ( 5.00) kgs
1" CWN ( 13.00) kgs
Sub-Total
B. Labor
Carpenters ( 7.00) day/s
Laborer ( 7.00) day/s
Sub-Total
Total Direct Cost
( 15,000.00)

1.00 ( 1,000.00) ( 6,000.00)


( 6,000.00)
( 48,900.00)
( 4,890.00)
( 3,423.00)
( 4,890.00)
( 62,103.00)
1,552.58

20,000.00 20,000.00
( 20,000.00)

4.00 ( 300.00) ( 9,600.00)


( 9,600.00)
( 29,600.00)
( 2,960.00)
( 2,072.00)
( 2,960.00)
( 37,592.00)
37,592.00

1.00 ( 55.00) ( 33,000.00)


1.00 ( 50.00) ( 3,000.00)
1.00 ( 60.00) ( 1,200.00)
1.00 ( 60.00) ( 1,200.00)
( 38,400.00)

4.00 ( 350.00) ( 11,200.00)


4.00 ( 275.00) ( 8,800.00)
( 20,000.00)
( 58,400.00)
( 5,840.00)
( 4,088.00)
( 5,840.00)
( 74,168.00)
74,168.00

1.00 ( 55.00) ( 54,340.00)


1.00 ( 55.00) ( 16,720.00)
1.00 ( 370.00) ( 18,500.00)
1.00 ( 50.00) ( 38,800.00)
1.00 ( 50.00) ( 750.00)
1.00 ( 50.00) ( 450.00)
1.00 ( 62.00) ( 310.00)
1.00 ( 60.00) ( 780.00)
( 130,650.00)

4.00 ( 350.00) ( 9,800.00)


4.00 ( 275.00) ( 7,700.00)
( 17,500.00)
( 148,150.00)
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR GLASS AND ALUMINUM WORKS
Total Unit Cost

X ROOFING WORKS ( 27.22) sq.m.

Materials

0.40mm thk Pre-painted Long span Roofing Sheet ( 32.00) l.m.


0.40mm thk Pre-painted Ridge Roll 24" ( 4.00) pcs
0.40mm thk Pre-painted Gutter 24" ( 5.00) pcs
Roof Sealant ( 2.00) ltrs
Tex Screw ( 490.00) pcs
Blind Rivets ( 62.00) pcs
Sub-Total
Labor
Carpenters/Tinsmith ( 5.00) day/s
Laborer ( 5.00) day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR ROOFING WORKS
Total Unit Cost

XI PLUMBING WORKS ( 1.00) lot

Materials
Pail Flush Type Toilet Bowl ( 1.00) sets
Wall hung lavatory with faucet and supply pipe
( 1.00) sets
4" x 4" PVC Floor Drain ( 2.00) sets
4" x 3.0m dia. PVC Pipe ( 10.00) lgth
3" x 3.0m dia. PVC Pipe ( 4.00) lgth
2" x 3.0m dia. PVC Pipe ( 6.00) lgth
2" dia. X 90° PVC Bend Elbow ( 6.00) pcs
4" dia. X 90° PVC Bend Elbow ( 4.00) pcs
4" dia. X 45° PVC Bend Elbow ( 4.00) pcs
2" dia. PVC P-Trap ( 2.00) pcs
4" dia. PVC Clean Out Plug ( 1.00) pcs
4" dia. x 4" dia. PVC Wye ( 2.00) pcs
3' dia. X 90° PVC elbow ( 4.00) pcs
Solvent Cement ( 1.00) pnt
1/2" x 3.0m HDPE pipe ( 10.00) lgth
1/2" dia. Gate valve ( 1.00) pcs
1/2" Coupling ( 1.00) pcs
1/2" x 90° Bend elbow ( 4.00) pcs
1/2" Tee ( 2.00) pcs
1/2" Female threaded adaptor ( 2.00) pcs
1/2" Faucet, hose bib, brass ( 2.00) pcs
Teflon Tape ( 3.00) rolls
Sub-Total
( 14,815.00)
( 10,370.50)
( 14,815.00)
( 188,150.50)
3,763.01

1.00 ( 500.00) ( 16,000.00)


1.00 ( 420.00) ( 1,680.00)
1.00 ( 420.00) ( 2,100.00)
1.00 ( 150.00) ( 300.00)
1.00 ( 3.00) ( 1,470.00)
1.00 ( 0.74) ( 45.88)
( 21,595.88)

2.00 ( 350.00) ( 3,500.00)


3.00 ( 275.00) ( 4,125.00)
( 7,625.00)
( 29,220.88)
( 2,922.09)
( 2,045.46)
( 2,922.09)
( 37,110.52)
1,363.35

1.00 ( 590.00) ( 590.00)

1.00 ( 1,400.00) ( 1,400.00)


1.00 ( 95.00) ( 190.00)
1.00 ( 650.00) ( 6,500.00)
1.00 ( 500.00) ( 2,000.00)
1.00 ( 300.00) ( 1,800.00)
1.00 ( 35.00) ( 210.00)
1.00 ( 80.00) ( 320.00)
1.00 ( 80.00) ( 320.00)
1.00 ( 90.00) ( 180.00)
1.00 ( 60.00) ( 60.00)
1.00 ( 155.00) ( 310.00)
1.00 ( 65.00) ( 260.00)
1.00 ( 157.00) ( 157.00)
1.00 ( 87.00) ( 870.00)
1.00 ( 305.00) ( 305.00)
1.00 ( 70.00) ( 70.00)
1.00 ( 85.00) ( 340.00)
1.00 ( 95.00) ( 190.00)
1.00 ( 75.00) ( 150.00)
1.00 ( 270.00) ( 540.00)
1.00 ( 26.00) ( 78.00)
( 16,840.00)
Labor
Plumber ( 6.00) day/s
Laborer ( 6.00) day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR PLUMBING
Total Unit Cost

XII TILE WORKS ( 1.00) lot

Materials
8" x 8" Glazed Tiles ( 230.00) Pcs.
8" x 8" Unglazed Tiles ( 70.00) Pcs.
Cement ( 3.00) bags
White cement / Tile Grout ( 3.00) kls.
Tile Trim ( 5.00) Pcs.
Sub-Total

Labor
Mason ( 3.00) Day/s
Laborer ( 3.00) Day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR TILEWORKS
Total Unit Cost

XIII ELECTRICAL WORKS ( 1.00) Lot

A. Materials
2" x 4" Utility Boxes Pvc ( 20.00) pcs
4" x 4" Junction Boxes PVC ( 12.00) pcs
3/4" dia. RSC Pipe ( 2.00) lgth
Screw Insulator ( 2.00) pc
3.5mm2 THW Stranded Wire ( 3.00) box
Service Drop Wire ( 80.00) m
PVC Clamp ( 15.00) pcs
Flexible tube 3/4" dia ( 100.00) m
Electrical Tape (Big) ( 5.00) pcs
600 mm T5, RECESSED TYPE BOX ( 9.00) set
CFL, DAYLIGHT PINLIGHT 6'' DIA. WHITE CASING ( 15.00) set
2 Gang Switch with Plate ( 5.00) pcs
Female Adaptor ( 5.00) pcs
KWHR meter w/Base ( 1.00) unit
Entrance Cap # 1" dia. ( 1.00) pcs
Safety Switch ( 1.00) set
Sub-Total
B. Labor
Electrician ( 4.00) day/s
Laborer ( 4.00) day/s
Sub-Total
Total Direct Cost
3.00 ( 350.00) ( 6,300.00)
3.00 ( 275.00) ( 4,950.00)
( 11,250.00)
( 28,090.00)
( 2,809.00)
( 1,966.30)
( 2,809.00)
( 35,674.30)
35,674.30

1.00 ( 20.00) ( 4,600.00)


1.00 ( 20.00) ( 1,400.00)
1.00 ( 270.00) ( 810.00)
1.00 ( 65.00) ( 195.00)
1.00 ( 45.00) ( 225.00)
( 7,230.00)

2.00 ( 350.00) ( 2,100.00)


2.00 ( 275.00) ( 1,650.00)
( 3,750.00)
( 10,980.00)
( 1,098.00)
( 768.60)
( 1,098.00)
( 13,944.60)
13,944.60

1.00 ( 30.00) ( 600.00)


1.00 ( 40.00) ( 480.00)
1.00 ( 245.00) ( 490.00)
1.00 ( 45.00) ( 90.00)
1.00 ( 2,350.00) ( 7,050.00)
1.00 ( 27.00) ( 2,160.00)
1.00 ( 3.00) ( 45.00)
1.00 ( 9.00) ( 900.00)
1.00 ( 65.00) ( 325.00)
1.00 ( 500.00) ( 4,500.00)
1.00 ( 60.00) ( 900.00)
1.00 ( 140.00) ( 700.00)
1.00 ( 65.00) ( 325.00)
1.00 ( 1,300.00) ( 1,300.00)
1.00 ( 55.00) ( 55.00)
1.00 ( 95.00) ( 95.00)
( 20,015.00)

2.00 ( 350.00) ( 2,800.00)


2.00 ( 275.00) ( 2,200.00)
( 5,000.00)
( 25,015.00)
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR ELECTRICAL WORKS
Total Unit Cost
XIV WATER FROOFING WORKS
Materials ( 1.00) lot
Sub-Total
Labor
Laborer ( 4.00) day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR WATER FROOFING WORKS WORKS
Total Unit Cost
XV RIPRAP ( 2.40) cu.m

Materials
Boulders 6-8" diameter ( 3.00) cu.m
Portland Cement (Type 1) ( 10.00) bags
Washed Sand (Approved Source) ( 3.00) cu.m
2" diameter pvc pipe ( 1.00) length
Sub-Total

Labor
Ripraper ( 2.00) Day/s
Laborer ( 2.00) Day/s
Sub-Total
Total Direct Cost
Indirect Cost(10% DC)
Tax(7% of DC)
Contractors profit(10% of DC)
TOTAL FOR TILEWORKS
Total Unit Cost
TOTAL COST
( 2,501.50)
( 1,751.05)
( 2,501.50)
( 31,769.05)
31,769.05

20,000.00 20,000.00
( 20,000.00)

6.00 ( 275.00) ( 6,600.00)


( 6,600.00)
( 26,600.00)
( 2,660.00)
( 1,862.00)
( 2,660.00)
( 33,782.00)
33,782.00

1.00 1,400.00 ( 4,200.00)


1.00 270.00 ( 2,700.00)
1.00 ( 1,400.00) ( 4,200.00)
1.00 ( 275.00) ( 275.00)
( 11,375.00)

4.00 ( 350.00) ( 2,800.00)


4.00 ( 275.00) ( 2,200.00)
( 5,000.00)
( 16,375.00)
( 1,637.50)
( 1,146.25)
( 1,637.50)
( 20,796.25)
8,665.10
( 1,394,706.93)

You might also like