Sample Estimate

DETAILED ESTIMATES Project: Yee Mansion Location: Shayne Yee St., Davao City Owner: Katherine Shayne D.
Yee Item no. 1.1: Clearing and Grubbing A. Labor Cost Labor Requirement Designation Manpower Leadman 1 Helper 1
Output per day
Activity Duration 1 1
Rate Per Day 350.00 230.00 Total
Total 350.00 230.00 580.00
Item no. 1.2: Layout and Batterboards A. Quantity Take off and Costing Description of Material Factor Materials Quantity 2"x3" Coco lumber 105 2"x2" Coco Lumber 50 No. 3" CW nails 5 No. 2.5" CW nails 5 No. 4" CW nails 5 Nylon String 8
Unit
Unit Price
Total 1365.00 650.00 300.00 300.00 300 144 3059.00
bd.ft. 13.00 bd.ft. 13.00 kgs 60.00 kgs 60.00 kgs 60 rolls 18 Total Material Cost
B. Labor Cost Labor Requirement Designation Manpower Carpenter 1 Leadman 1
Output per day
Activity Rate Per Duration Day 1 300.00 1 350.00 Total Labor cost
Total 300.00 350.00 650.00
Item no. 2: Excavating of Structures and Backfilling Item no. 2.2: General Excavation A. Labor Cost Labor Requirement Output per day Designation Manpower Leadman 1
Activity Duration 2
Rate Per Day 350.00
Total 700.00
Helper
2.14
2 230.00 Total Labor cost
1840.00 2540.00
Item no. 2.4: Backfilling A. Labor Cost Labor Requirement Designation Manpower Leadman 1 Helper 2
Output per day 0.55
Total 350.00 460.00 810.00
B. Equipment Cost Equipment Requirement Designation Manpower Plate Compactor 1
Output per day
Activity Rate Per Duration Day 1 750.00 Total Equipment Cost
Total 750.00 750.00
Item no. 3: Concrete Works Item no. 3.1: Footing A. Quantity Take off and Costing Description of Factor Materials Portland Cement 9 Sands 0.5 Gravels 1
Material Quantity 0.936 0.936 0.936
Unit
Unit Price
Total 2,070.00 400.00 450.00 2,920.00
cu.m. 230.00 cu.m. 400.00 cu.m. 450.00 Total Mat'l Cost
B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Mason 5 Helper 1
Output per day
Activity Rate Per Duration Day 1 350.00 1 300.00 1 230.00 Total Labor cost
Total 350.00 1500.00 230.00 2080.00
C. Equipment Cost Equipment Requirement Designation Manpower Concrete Mixer 1
Output per day
Total 750.00 750.00
Item no. 3.2: Wall Footing A. Quantity Take off and Costing
Description of Materials Portland Cement Sands Gravels
Factor 9 0.5 1
Unit
Unit Price
Total 5,750.00 800.00 1,350.00 7,900.00
Output per day
Total 700.00 3000.00 460.00 4160.00
Output per day
Total 1500.00 1500.00
Item no. 3.3: Roof beams A. Quantity Take off and Costing Description of Factor Materials Portland Cement 9 Sands 0.5 Gravels 1
Unit
Unit Price
Total 1,380.00 400.00 450.00 2,230.00
Output per day
Total 350.00 1500.00 230.00 2080.00
Output per day
Total 750.00 750.00
Item no. 3.4: Columns A. Quantity Take off and Costing Description of Factor Materials Portland Cement 9 Sands 0.5 Gravels 1
Unit
Unit Price
Total 2,990.00 400.00 900.00 4,290.00
Output per day
Total 350.00 1500.00 230.00 2080.00
Output per day
Total 750.00 750.00
Item no. 3.5: Slabs A. Quantity Take off and Costing Description of Factor Materials Portland Cement 9 Sands 0.5 Gravels 1
Unit
Unit Price
Total 15,410.00 1,600.00 3,600.00 20,610.00
Output per day
Total 1050.00 4500.00 690.00 6240.00
C. Equipment Cost Equipment Requirement Designation Manpower
Output per day
Activity Duration
Rate Per Day
Total
Concrete Mixer
3 750.00 Total Equipment Cost
2250.00 2250.00
Item no. 3.6: Reinforcing Bars w/ Tie Wires A. Quantity Take off and Costing Description of Material Factor Materials Quantity 9mm dia. Rebars 268 (6m) Ga. 16 tie wire 45
Unit lengths
Unit Price 120.00
Total 32,160.00 3,150.00 35,310.00
kgs 70.00 Total Mat'l Cost
B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Steelman 5
Output per day
Total 1,050.00 4,500.00 5,550.00
B. Equipment Cost Equipment Requirement Designation Manpower Cutting Machine 1
Output per day
Total 10500.00 10500.00
Item no. 3.7: Finishing A. Quantity Take off and Costing Description of Factor Materials Portland Cement Sands
Material Quantity 8 0.4
Unit
Unit Price
Total 1,840.00 160.00 2,000.00
bags 230.00 kgs 400.00 Total Mat'l Cost
B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Mason 5
Output per day
Total 350.00 1500.00 1850.00
Item no. 4: Masonry Works A. Quantity Take off and Costing
Description of Materials No. 4" CHB Portland Cement Sands
Factor
Material Quantity 2482 17 15.5
Unit
Unit Price
Total 24,820.00 3,910.00 6,200.00 34,930.00
pcs 10.00 bags 230.00 cu.m. 400.00 Total Mat'l Cost
B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Mason 5
Output per day
Total 3,850.00 16,500.00 20,350.00
Item no. 5: Metal Works A. Quantity Take off and Costing Description of Factor Materials 2"x4"x1/4" CEE purlins (6m) Welding Rod Acetylene Oxygen
Material Quantity 50 15 3 5
Unit pcs
Unit Price 720.00
Total 36,000.00 1,200.00 4,560.00 3,750.00 45,510.00
kgs 80.00 cylinders 1,520.00 cylinders 750.00 Total Mat'l Cost
B. Labor Cost Labor Requirement Designation Manpower Steelman 1 Welder 1
Output per day
Total 600.00 600.00 1,200.00
C. Equipment Cost Equipment Requirement Designation Manpower Welding Machine 1
Output per day
Activity Rate Per Duration Day 2 750 Total Equipment Cost
Total 1500 1500.00
Item no. 6: Carpentry Works Item no. 6.5: Ceiling A. Quantity Take off and Costing
Description of Materials 2"x2"x10' Lauan Lumber 4'x8'x1/4" Marine Plywood No. 3" CW Nails No. 2 1/2 " CW Nails No. 1 1/2" CW Nails
Factor
Material Quantity 200 27 10 15 3
Unit bd.ft. sheets kgs kgs kgs
Unit Price 38.00 420.00 60.00 60.00 60.00
Total 7,600.00 11,340.00 600.00 900.00 180.00 20,620.00
Total Mat'l Cost B. Labor Cost Labor Requirement Designation Manpower Carpenter 2
Output per day
Activity Rate Per Duration Day 3 300.00 Total Labor cost
Total 1,800.00 1,800.00
Item no. 6.7: Formworks and Scaffolding A. Quantity Take off and Costing Description of Material Factor Materials Quantity 2"x2"x10' Lauan 5010 Lumber 4'x8'x1/4" Marine 50 Plywood No. 3" CW Nails 80 No. 2 1/2 " CW 110 Nails No. 1 1/2" CW Nails 33
Unit bd.ft. sheets kgs kgs kgs
Unit Price 13.00 420.00 60.00 60.00 60.00
Total 65,130.00 21,000.00 4,800.00 6,600.00 1,980.00 99,510.00
Total Mat'l Cost B. Labor Cost Labor Requirement Designation Manpower Carpenter 5
Output per day
Total 19,500.00 19,500.00
Item no. 8: Roofing Works Item no. 8.2: Corrugated Sheets
A. Quantity Take off and Costing Description of Factor Materials 32"x12' Ga. 22 Corrugated GI 32"x7' Ga. 22 Corrugated GI 32"x9' Ga. 22 Corrugated GI Rivets G.I. Washers Lead Washers Plain G.I. Strap Box Gutter 0.45x0.915x2.44m Pre Painted Navy Blue Color Roof Ridge Roll
Material Quantity 30 30 8 8.5 23.5 20 4 12 20
Unit sheets sheets sheets kgs kgs kgs sheets pcs ln.m
Unit Price 210.00 180.00 200.00 60.00 60.00 60.00 180.00 793.76 365.00
Total 6,300.00 5,400.00 1,600.00 510.00 1,410.00 1,200.00 720.00 9,525.12 7,300.00 33,965.12
Total Mat'l Cost B. Labor Cost Labor Requirement Designation Manpower Steelman 3 Helper 2
Output per day
Total 4,500.00 2,300.00 6,800.00
Item no. 9: Tileworks A. Quantity Take off and Costing Description of Factor Materials 10x20 Glazed Tiles 20x20 Unglazed Tiles Cement Mortar Sands White Cement Filler
Material Quantity 210 1838 7 1 39
Unit pcs pcs
Unit Price 15.00 20.00
Total 3,150.00 36,760.00 1,610.00 400.00 9,750.00 51,670.00
bags 230.00 cu.m. 400.00 kgs 250.00 Total Mat'l Cost
B. Labor Cost Labor Requirement Designation Manpower Mason 5
Output per day
Activity Duration 3
Rate Per Day 300.00
Total 4,500.00
Total Labor cost Item no. 10: Doors and Windows A. Quantity Take off and Costing Description of Factor Materials Panel Doors PVC door 1"x4"x10' Lauan Wood 1"x4"x12' Lauan Wood Door Knobs 2"x3" loose pin Hinges No. 1 1/2 " CW Nails Jalousies No. 3" CW Nails
4,500.00
Material Quantity 5 1 66.67 8 6 18 5 222 5
Unit gallons gallons bd.ft. Quartz pcs pcs kgs
Unit Price 3,000.00 2,800.00 38.00 38.00 880.00 54.00 60.00
Total 15,000.00 2,800.00 2,533.46 304.00 5,280.00 972.00 300.00 4,440.00 300.00 31,929.46
pcs 20.00 kgs 60.00 Total Mat'l Cost
B. Labor Cost Labor Requirement Designation Manpower Carpenter 2
Output per day
Activity Rate Per Duration Day 6 300 Total Labor cost
Total 3600 3,600.00
Item no. 11: Paint Works A. Quantity Take off and Costing Description of Factor Materials Acrylic Gloss Latex Paint Concrete Sandling Concrete Primer Sealer Neutralizer Quick Drying Enamel Red Oxide Paint Brush no. 4" Paint Thinner
Material Quantity 14 14 14 5 1 8 6 39
Unit gallons gallons pcs Quartz cu.m. gallons pcs kgs
Unit Price 520.00 230.00 480.00 125.00 520.00 100.00 50.00 320.00
Total 7,280.00 3,220.00 6,720.00 625.00 520.00 800.00 300.00 12,480.00
Total Mat'l Cost B. Labor Cost Labor Requirement Designation Manpower Painter 5
31,945.00
Output per day
Total 1,500.00 1,500.00
Item no. 12: Electrical Works A. Quantity Take off and Costing Description of Factor Materials All Electrical Fixtures, and connections
Material Quantity 73.5
Unit sq.m.
Unit Price 400.00
Total 29,400.00 29,400.00
Total Mat'l Cost B. Labor Cost Labor Requirement Designation Manpower Electrician 3
Output per day
Total 2,700.00 2,700.00
Item no. 13: Plumbing Works A. Quantity Take off and Costing Description of Factor Materials No. 4" Concrete Hollow Block Portland Cement Sands Gravel 10mm dia. Rebar (6m) No. 4" 90 deg. PVC Elbow No. 4" PVC Coupling No. 4 " PVC 45 deg elbow No. 4" PVC Tee PVC P trap
Material Quantity 168 23 1.3 0.7 18 6 27 1 4 2
Unit pcs bags cu.m. cu.m. lengths pcs pcs pcs pcs pcs
Unit Price 10.00 230.00 400.00 450.00 140.00 57.00 53.00 80.00 180.00 194.00
Total 1,680.00 5,290.00 520.00 315.00 2,520.00 342.00 1,431.00 80.00 720.00 388.00
PVC Clean Out PVC Sealant Water Closet w/ Fittings Sink Lavatory Tapelon US Brand Faucets 1/2" dia. GI Pipe (10') 4"x1/2" Nipple 1/2" dia GI coupling GI Wye Pipe 90 deg GI Pipe no.3" PVC gauge no.3" 90 deg elbow PVC Clamps Vulca Seal PVC Sealant 12" RC pipe
1 2 1 1 1 25 4 7 27 34 1 9 1 2 4 5 1 2
pcs quartz pcs pcs pcs rolls pcs lengths
180.00 280.00 3,800.00 2,100.00 2,100.00 28.00 180.00 1,680.00
180.00 560.00 3,800.00 2,100.00 2,100.00 700.00 720.00 11,760.00 432.00 952.00 250.00 2,070.00 850.00 114.00 140.00 1,050.00 280.00 3,000.00 44,344.00
pcs 16.00 pcs 28.00 pcs 250.00 pcs 230.00 lengths 850.00 pcs 57.00 pcs 35.00 quartz 210.00 quartz 280.00 lengths 1,500.00 Total Mat'l Cost
B. Labor Cost Labor Requirement Designation Manpower Helper 2 Plumber 3
Output per day
Total 1,380.00 2,700.00 2,700.00
Estimate Summary
Description Direct Field Cost 2. Site Work 3. Concrete 4. Masonry 5. Metals 6. Woods & Plastics 7. Roofing 8. Tileworks 9. Doors, Windows & Glass 10. Painting 11. Electrical 12. Plumbing 13. House keeping Total Direct Work Days 3 37 5 2 16 5 3 6 2 3 3 2 87 Labor 4,580.00 24,040.00 20,350.00 1,200.00 21,300.00 6,800.00 4,500.00 3,600.00 1,500.00 2,700.00 2,700.00 3,000.00 96,270.00 502,142.58 17,250.00 3,600.00 Material 3,059.00 75,260.00 34,930.00 45,510.00 120,130.00 33,965.12 51,670.00 31,929.46 31,945.00 29,400.00 44,344.00 Equipment 750.00 16,500.00 3,600.00 Subcontract Total Cost 8,389.00 115,800.00 55,280.00 50,310.00 141,430.00 40,765.12 56,170.00 35,529.46 33,445.00 32,100.00 47,044.00 3,000.00 619,262.58
Total Direct Field Cost : Total Indirect Cost a. Contingencies b. Contractor's Profit (6%) c. Value Added Tax (12.5%) d. Demobilizati on (5%)
619,262.58 227,114.55 61,926.26 40,871.33
90,257.52
34,059.44
Total Project Cost (PhP)
846,377.13
Day
Activities 2. Site Work 3. Concrete Works 4. Masonry 5. Metals 6. Woods & Plastics 7. Roofing 8. Tileworks 9. Doors, Windows & Glass 10. Painting Works 11. Electrical Works 12. Plumbing Works 13. House keeping Total Days 3 38 5 2 16 5 3 6 2 3 3 2 88 Weight 1 3.4091 43.182 5.6818 2.2727 18.182 5.6818 3.4091 6.8182 2.2727 3.4091 3.4091 2.2727 100 2 3 4 5 6 7 8 9 10 11 12 13 14
9.877 22.7 39.94 47.05 52.89 59.86 74.78 85.16 99.936
Days of Project
15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68
69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90

Sample Estimate

Загружено:

Сведения о документе

Исходное описание:

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Sample Estimate

Загружено:

Авторское право:

Доступные форматы

DETAILED ESTIMATES Project: Yee Mansion Location: Shayne Yee St., Davao City Owner: Katherine Shayne D.

Output per day

Rate Per Day 350.00 230.00 Total

Total 350.00 230.00 580.00

Total 1365.00 650.00 300.00 300.00 300 144 3059.00

B. Labor Cost Labor Requirement Designation Manpower Carpenter 1 Leadman 1

Output per day

Total 300.00 350.00 650.00

Rate Per Day 350.00

2 230.00 Total Labor cost

Output per day 0.55

Total 350.00 460.00 810.00

B. Equipment Cost Equipment Requirement Designation Manpower Plate Compactor 1

Output per day

Activity Rate Per Duration Day 1 750.00 Total Equipment Cost

Total 750.00 750.00

Material Quantity 0.936 0.936 0.936

Total 2,070.00 400.00 450.00 2,920.00

cu.m. 230.00 cu.m. 400.00 cu.m. 450.00 Total Mat'l Cost

B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Mason 5 Helper 1

Output per day

Total 350.00 1500.00 230.00 2080.00

C. Equipment Cost Equipment Requirement Designation Manpower Concrete Mixer 1

Output per day

Activity Rate Per Duration Day 1 750.00 Total Equipment Cost

Total 750.00 750.00

Description of Materials Portland Cement Sands Gravels

Material Quantity 2.7135 2.7135 2.7135

Total 5,750.00 800.00 1,350.00 7,900.00

cu.m. 230.00 cu.m. 400.00 cu.m. 450.00 Total Mat'l Cost

B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Mason 5 Helper 1

Output per day

Total 700.00 3000.00 460.00 4160.00

C. Equipment Cost Equipment Requirement Designation Manpower Concrete Mixer 1

Output per day

Activity Rate Per Duration Day 2 750.00 Total Equipment Cost

Total 1500.00 1500.00

Material Quantity 0.576 0.576 0.576

Total 1,380.00 400.00 450.00 2,230.00

cu.m. 230.00 cu.m. 400.00 cu.m. 450.00 Total Mat'l Cost

B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Mason 5 Helper 1

Output per day

Total 350.00 1500.00 230.00 2080.00

C. Equipment Cost Equipment Requirement Designation Manpower Concrete Mixer 1

Output per day

Activity Rate Per Duration Day 1 750.00 Total Equipment Cost

Total 750.00 750.00

Material Quantity 1.435 1.435 1.435

Total 2,990.00 400.00 900.00 4,290.00

cu.m. 230.00 cu.m. 400.00 cu.m. 450.00 Total Mat'l Cost

B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Mason 5 Helper 1

Output per day

Total 350.00 1500.00 230.00 2080.00

C. Equipment Cost Equipment Requirement Designation Manpower Concrete Mixer 1

Output per day

Activity Rate Per Duration Day 1 750.00 Total Equipment Cost

Total 750.00 750.00

Material Quantity 7.35 7.35 7.35

Total 15,410.00 1,600.00 3,600.00 20,610.00

cu.m. 230.00 cu.m. 400.00 cu.m. 450.00 Total Mat'l Cost

B. Labor Cost Labor Requirement Designation Manpower Leadman 1 Mason 5 Helper 1

Output per day

Total 1050.00 4500.00 690.00 6240.00