Project: CONSTRUCTION OF WAREHOUSE

Location: Emelda Roces Avenue Legaspi City

Owner: Manuel Ang

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

10.00 Common Laborer 40.00 days @ 280.00

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

7 - Doors and Windows 1.00 lump sum

8 -Stair railing 16.00 lm @ 3,000.00

9 - Sanitary and Plumbing 1.00 lump sum

10- RCPC 0.30 m dia. 96.00 l.m.

a Materials
RCPC 96.00 pcs @ 500.00
Cement 25.00 bags @ 260.00
 Sand 8.00 cu.m. @ 350.00
Gravel 5.76 cu.m. @ 800.00

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

11 -Roofing and Mezzanine floor

Estimated Quantity 1,101.97sq.m. Roofing area
858.35 sq.m. Mezzanine area
a. Materials
GI Sheets 1,200.00 l.m. @ 450.00
Anglebar 2x2x6mm 234.00 pcs @ 1,250.00
Anglebar 2x2x4mm 300.00 pcs @ 800.00
C-Purlins 350.00 pcs @ 850.00
MS plate 3/8x4'x8' 14.00 pcs @ 10,520.00
MS plate 1/2x4'x8' 2.00 pcs @ 13,600.00
16mm dia. Bar 52.00 pcs @ 480.00
16mm turn buckle 52.00 pcs @ 350.00
12mm dia. Bar 100.00 pcs @ 320.00
Ridgeroll 22.00 pcs @ 350.00
Flat bar 75x75x3.0mmthk 20.00 pcs @ 900.00
12mmTension bolts and nuts 1,200.00 pcs @ 65.00
Welding rod 30.00 bxs @ 1,600.00
Metal primer paint 30.00 bxs @ 3,500.00
Oxygen 35.00 tank @ 400.00
LPG 10.00 tank @ 600.00
Laquer thinner 40.00 bxs @ 2,400.00
Teckscrews 12,000.00 pcs @ 1.50
MEZZANINE FLOOR
Plywood 3/4 324.00 pcs @ 1,200.00
Angle bar 65x65x5mm thk 480.00 pcs @ 1,400.00
 Tubular 2x4x2.0mm thk 120.00 pcs @ 1,600.00
MS plate 4'x8'x3/8 14.00 pcs @ 10,500.00
Welding rod 20.00 bxs @ 1,600.00
Metal primer paint 10.00 bxs @ 3,500.00
Oxygen 15.00 tank @ 400.00
Black metal screws 20,000.00 pcs @ 1.50

b. Labor Cost
1.00 Const. Foreman 90.00 days @ 700.00

10.00 Skilled Laborer 90.00 days @ 450.00

20.00 Common Laborer 90.00 days @ 380.00

Direct Cost
Total Cost
Unit Cost

GRAND TOTAL 11,825,06

PREPARED BY: APPROVED BY:

ARCH. JOSEPH M. LORIA MR. MANUEL ANG

Project: CONSTRUCTION OF WAREHOUSE
Location: Emelda Roces Avenue Legaspi City
Owner: Manuel Ang

SUMMARY ESTIMATES

1- Excavation 624 sq.m

2 - Structural Concrete 361 cu.m
3- Reinforcing steel bars 43216 kg
4- Masonry Works 2829.20 sq.m
5 -Forms & Scafoldings 252 sqm
6 -Electrical Works 1 lot
7 - Doors and Windows 1 lot
8 -Stair railing 16 lm
9 - Sanitary and Plumbing 1 lot
10- RCPC 0.30 m dia. 96 lm
11 -Roofing and Mezzanine floor 1 lot
GRAND TOTAL

PREPARED BY: APPROVED BY:

ARCH. JOSEPH M. LORIA MR. MANUEL ANG

 24,000.00
224,000.00
248,000.00
248,000.00
248,000.00 248,000.00
397.44 / cu.m.

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
###