Professional Documents
Culture Documents
DETAILED ESTIMATES
1- Excavation
Estimated Quantity 624.00 cu.m.
Labor cost
1.00 Const. Foreman 40.00 days @ 600.00
20.00 Common Laborer 40.00 days @ 280.00
Direct Cost
Total Cost
Unit Cost
2 - Structural Concrete
Estimated Quantity 361.00 cu.m.
C1F1 20.00
C2F2 80.00
WF1 14.26
FTB 26.68
FLOOR SLAB 165.20
B1/B2 17.11
CB 5.80
RB2/RB1 14.10
STAIR 8.70
CONC. GUTTER 8.55
360.41
say 361.00
a Materials
Cement 3,122.00bags @ 260.00
Sand 187.00 cu.m. @ 350.00
Gravel 356.00 cu.m. @ 800.00
Miscellaneous 1.00 lot @ 20,000.00
b. Labor Cost
1.00 Const. Foreman 45.00 days @ 600.00
15.00 Skilled Laborer 45.00 days @ 400.00
20.00 Common Laborer 45.00 days @ 280.00
c. Equipment
1.00 Concrete mixer 45.00 days @ 1,650.00
Direct Cost
Total Cost
Unit Cost
3- Reinforcing steel bars
Estimated Quantity 43,216.00 kgs
F1 75.00 pcs 16mm @ 9.48
F2 175.00 pcs 10mm @ 3.70
FTB 350.00 pcs 16mm @ 9.48
373.00 pcs 10mm @ 3.70
B1 80.00 pcs 20mm @ 14.80
35.00 pcs 10mm @ 3.70
B2 150.00 pcs 16mm @ 9.48
262.00 pcs 10mm @ 3.70
RB1 200.00 pcs 20mm @ 14.80
262.00 pcs 10mm @ 3.70
B3/RB2 260.00 pcs 16mm @ 9.48
340.00 pcs 10mm @ 3.70
CB1/CB2 168.00 pcs 20mm @ 14.80
80.00 pcs 10mm @ 3.70
C1 140.00 pcs 20mm @ 14.80
128.00 pcs 10mm @ 3.70
C2 700.00 pcs 20mm @ 14.80
453.00 pcs 10mm @ 3.70
FLOORING 1,100.00 pcs 12mm @ 5.33
CONC. GUTTER 120.00 pcs 10mm @ 3.70
CONC. STAIR 96.00 pcs 10mm @ 3.70
CHB WALL 480.00 pcs 10mm @ 3.70
a. Materials
Deformed bars 43,216.00kgs @ 50.00
#16 tie wire 200.00 kgs @ 80.00
Miscellaneous 1.00 lot @ 10,000.00
b. Labor Cost
1.00 Const. Foreman 40.00 days @ 600.00
7.00 Skilled Laborer 40.00 days @ 400.00
Direct Cost
Total Cost
Unit Cost
4- Masonry Works
Estimated Quantity 2,829.20 sq.m.
a. Materials
CHB 14,500.00 pcs @ 12.00
Cement 2,572.00 bags @ 260.00
Sand 240.00 cu.m. @ 350.00
Miscellaneous 1.00 lot @ 1,500.00
b. Labor Cost
1.00 Const. Foreman 30.00 days @ 600.00
15.00 Skilled Laborer 30.00 days @ 400.00
20.00 Common Laborer 30.00 days @ 280.00
Direct Cost
Total Cost
Unit Cost
5 -FORMS & SCAFOLDINGS
Estimated Quantity 252.00 sq.m.
a. Materials
Marine plywood 1/4" 80.00 pcs @ 390.00
Coco lumber 12,000.00 bdft @ 20.00
CWN 300.00 kgs @ 80.00
Miscellaneous 1.00 lot @ 10,000.00
a. Labor Cost
1.00 Const. Foreman 30.00 days @ 600.00
6.00 Skilled Laborer 30.00 days @ 400.00
10.00 Common Laborer 30.00 days @ 280.00
Direct Cost
Total Cost
Unit cost
6 -Electrical Works
a. Materials
Panel Surface mounted Nema bolt on 4.00 sets @ 18,000.00
With ground bus bar
Main 60AT 2P 220V
BRS 8-20AT 2P
THWN# 2.0mm 20.00 boxes @ 3,500.00
THWN # 3.5mm 30.00 boxes @ 3,500.00
THWN # 22mm 2.00 boxes @ 3,500.00
THWN # 50mm 1.00 boxes @ 3,500.00
Ligthing 86.00 pcs @ 1,200.00
Convinience outlet 40.00 pcs @ 225.00
Convinience switch 17.00 pcs @ 225.00
Junction box 100.00 pcs @ 65.00
Utility box 70.00 pcs @ 65.00
40mm pvc pipe 12.00 rolls @ 550.00
20mm pvc pipe 12.00 rolls @ 550.00
Miscellaneous 1.00 lot @ 5,000.00
a. Labor Cost
1.00 Const. Foreman 30.00 days @ 600.00
5.00 Skilled Laborer 30.00 days @ 400.00
7.00 Common Laborer 30.00 days @ 280.00
Direct Cost
Total Cost
b. Labor Cost
1.00 Const. Foreman 20.00 days @ 600.00
3.00 Skilled Laborer 20.00 days @ 400.00
5.00 Common Laborer 20.00 days @ 280.00
Direct Cost
Total Cost
Unit Cost
b. Labor Cost
1.00 Const. Foreman 90.00 days @ 700.00
Direct Cost
Total Cost
Unit Cost
SUMMARY ESTIMATES
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
811,720.00
65,450.00
284,800.00
20,000.00
1,181,970.00
27,000.00
270,000.00
252,000.00
549,000.00
74,250.00
74,250.00
1,805,220.00
1,805,220.00 1,805,220.00
5,000.61 / cu.m.
711.00
647.50
3,318.00
1,380.10
1,184.00
129.50
1,422.00
969.40
2,960.00
969.40
2,464.80
1,258.00
2,486.40
296.00
2,072.00
473.60
10,360.00
1,676.10
5,863.00
444.00
355.20
1,776.00
43,216.00
2,160,800.00
16,000.00
10,000.00
2,186,800.00
24,000.00
112,000.00
112,000.00
248,000.00
2,434,800.00
2,434,800.00 2,434,800.00
56.34 / kg
174,000.00
668,720.00
84,000.00
1,500.00
928,220.00
18,000.00
180,000.00
168,000.00
366,000.00
1,294,220.00
1,294,220.00 1,294,220.00
457.45 / sq.m.
31,200.00
240,000.00
24,000.00
10,000.00
305,200.00
18,000.00
72,000.00
84,000.00
174,000.00
479,200.00
479,200.00 479,200.00
1,901.59 / sq.m.
72,000.00
70,000.00
105,000.00
7,000.00
3,500.00
103,200.00
9,000.00
3,825.00
6,500.00
4,550.00
6,600.00
6,600.00
5,000.00
402,775.00
18,000.00
60,000.00
58,800.00
136,800.00
539,575.00
539,575.00 539,575.00
120,000.00 120,000.00
48,000.00 48,000.00
65,000.00 65,000.00
48,000.00
6,500.00
2,800.00
4,608.00
61,908.00
12,000.00
24,000.00
28,000.00
64,000.00
125,908.00
125,908.00 125,908.00
1,311.54 / l.m.
540,000.00
292,500.00
240,000.00
297,500.00
147,280.00
27,200.00
24,960.00
18,200.00
32,000.00
7,700.00
18,000.00
78,000.00
48,000.00
105,000.00
14,000.00
6,000.00
96,000.00
18,000.00
388,800.00
672,000.00
192,000.00
147,000.00
32,000.00
35,000.00
6,000.00
30,000.00
3,513,140.00
63,000.00
405,000.00
684,000.00
1,152,000.00
4,665,140.00
4,665,140.00 4,665,140.00
4,233.45 / sq.m. 11,825,063.00
11,825,063.00
248,000.00
1,805,220.00
2,434,800.00
1,294,220.00
479,200.00
539,575.00
120,000.00
48,000.00
65,000.00
125,908.00
4,665,140.00
###