Scribd
Upload
45 views

Ivisan Estimates

The document provides a breakdown of costs for a construction project including materials, labor, contingencies, engineering supervision, and contractor's profit totaling over 6 million. It lists various items like excavation, concrete works, masonry works, carpentry works, and electrical and plumbing rough-ins along with their associated costs.

Uploaded by

RamilArtates
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
45 views

Ivisan Estimates

The document provides a breakdown of costs for a construction project including materials, labor, contingencies, engineering supervision, and contractor's profit totaling over 6 million. It lists various items like excavation, concrete works, masonry works, carpentry works, and electrical and plumbing rough-ins along with their associated costs.

Uploaded by

RamilArtates
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/ 4

No. DESCRIPTION MATERIALS LABOR TOTAL AREAS/VOL.

UNIT COST
I EXCAVATION - 40,200.00 40,200.00 29.00 1,386.21
II BACKFILLING - 100,500.00 100,500.00 458.00 219.43
CONCRETE WORKS
A. FOOTING 164,368.00 49,310.40 213,678.40 18.91 11,299.76
B. WALL FOOTING 109,495.00 32,848.50 142,343.50 26.00 5,474.75
C. TIE BEAMS 269,550.00 80,865.00 350,415.00 29.00 12,083.28
D. GROUND SLAB 117,990.00 35,397.00 153,387.00 24.00 6,391.13
E. RC COLUMN 651,474.00 195,442.20 846,916.20 30.00 28,230.54
F. SECOND FLOOR BEAMS 432,083.00 129,624.90 561,707.90 24.00 23,404.50
III G. ROOF BEAMS 180,608.00 54,182.40 234,790.40 24.00 9,782.93
H. ROOF BEAMS FOR STAIRS 140,020.00 42,006.00 182,026.00 22.00 8,273.91
I. SLB FOR STAIR COVER 120,744.00 36,223.20 156,967.20 8.00 19,620.90
J. TOOPINGS FOR GROUND FLOOR 34,460.00 10,338.00 44,798.00 9.75 4,594.67
K. TOPPING FOR 2ND FLOOR 35,100.00 10,530.00 45,630.00 10.00 4,563.00
L. SECOND FLOOR SLAB 425,915.00 127,774.50 553,689.50 186.00 2,976.83
M. ROOF DECK FLOOR SLAB 425,915.00 127,774.50 553,689.50 186.00 2,976.83
N. TOPPING FOR STAIR COVERING SLAB 38,840.00 11,652.00 50,492.00 11.00 4,590.18
O. STAIRS 120,000.00 36,000.00 156,000.00
MASONRY WORKS -
A. EXTERIOR WALLS @ H=1.5m 83,252.00 24,975.60 108,227.60 127.72 847.38
B. EXTERIOR WALL @ H=1.5m 126,510.00 37,953.00 164,463.00 185.00 888.99
C. INTERIOR WALL @ H=1.5m. 30,985.00 9,295.50 40,280.50 65.22 617.61
IV D. INTERIOR PARTITION @ HT. ABOVE 1.5m 61,720.00 18,516.00 80,236.00 140.21 572.26
E. 2ND FLOOR EXTERIOR WALL 74,760.00 22,428.00 97,188.00 159.00 611.25
F. 2ND FLOOR INTERIOR PARTITION 62,890.00 18,867.00 81,757.00 133.00 614.71
G. PARAPHET WALL 78,672.00 23,601.60 102,273.60 169.63 602.92
H. SEPTIC TANK 35,000.00 10,500.00 45,500.00
No. DESCRIPTION MATERIALS LABOR TOTAL AREAS/VOL. UNIT COST

CARPENTRY WORKS
A. DOORS (JAMBS ONLY) 31,500.00 9,450.00 40,950.00
B. WINDOWS - -
V
C. SCAFFOLDINGS 90,000.00 27,000.00 117,000.00
D. STAGING 80,000.00 24,000.00 104,000.00
F. STEEL FRAME DOORS - -
VI ELECTRICAL (ROUGH-IN) 40,000.00 12,000.00 52,000.00
VIII PLUMBING (ROUGH-IN) 30,000.00 9,000.00 39,000.00
-
-
4,091,851.00 1,368,255.30 5,460,106.30
BREAKDOWN OF EXPENDITURES:
MATERIALS COST 4,091,851.00

LABOR COST 1,227,555.30

SUB-TOTAL 5,319,406.30

CONTENGENCIES 159,582.19

ENGINEERING SUPERVISION 265,970.32

CONTRACTOR'S PROFIT 425,552.50

GRAND TOTAL 6,170,511.31


SAY 6,200,000.00

PREPARED BY:

ENGR. RAMIL S. ARTATES


Contractor

You might also like