Sample Estimate

PROJECT: PROPOSED TWO STOREY RESIDENTIAL BUILDING
OWNER: WILFREDO L. BERNASOR

LOCATION: JOSHUA ST., SAN AGUSTIN VALLEY HOMES, UPPER CARMEN, CAGAYAN DE ORO CITY
DETAILED ESTIMATE
ITEM NO. SCOPE OF WORKS QUANTITY UNIT ITEM UNIT COST
I SITE INSP'N & MOVING IN
1.00 lot ₱16,357.50
II SITE WORKS
88.06 cu.m ₱450.95
III STEEL REINFORCEMENTS
6274.50 kgs ₱60.21
CARPENTRY WORKS
IV A. FORMS & SCAFFOLDINGS 322.56 bd.ft ₱580.47
B. CEILING WORKS 61.20 bd.ft ₱1,152.76
V CONCRETE WORKS
28.83 cu.m ₱5,906.87
MASONRY WORKS
VI A. CHB LAYING 209.52 sq.m ₱737.26
B. PLASTERING 187.94 sq.m ₱398.01
PLUMBING
A. WATER SYSTEM 1.00 lot ₱12,717.60
VII
B. SANITARY SYSTEM 1.00 lot ₱12,450.00
C. INSTAL'N OF FIX. UNIT 1.00 lot ₱32,955.00
ELECTRICAL WORKS
VIII A. Primary Lay-out 1.00 lot ₱46,227.50
B. Final Lay-out 1.00 lot ₱16,606.25
IX PAINTING
363.85 sq.m ₱247.78
ROOFING
X A. ROOF FRAMING 65.00 sq.m ₱1,232.31

B. ROOF INSTALLATION 65.00 sq.m ₱1,500.88
XI DOORS AND WINDOWS

1.00 lot ₱108,532.50
XII CLEANINGS & MOVING OUT

1.00 lot ₱15,786.25
TOTAL PROJECT COST =
ITEM NO. DESCRIPTION QTY. UNIT DURATION

UNIT PRICE
I SITE INSP'N & MOVING IN 1 lot days
MATERIAL COST:
A. Mobilization 1 lot ₱5,000.00
B. Temporary Facilities 1 lot ₱3,000.00
C. Temporary Fencing 1 lot ₱2,000.00
LABOR COST:
Construction Foreman 1 person/s 2 ₱589.00

Laborers 3 persons 2 ₱318.00
TOTAL DIRECT COST=
Direct Unit Cost=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Indirect Unit Cost=
Total Cost=
Item I Unit Cost =

ITEM NO. DESCRIPTION QTY. UNIT DURATION
UNIT PRICE
II SITE WORKS 88.06 cu.m
MATERIAL COST:
A.EARTH WORKS
Manual Excavation 43.95 cu.m

Back Filling 39.73 cu.m
Gravel Filling 4.38 cu.m ₱750.00
B. SOIL POISONING 86.00 sq.m ₱22.00
LABOR COST:
Construction Foreman 1.00 person/s 15 589.00

Laborers 4.00 person/s 15 318.00
TOTAL DIRECT COST=
DIRECT UNIT COST=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item II Total Cost =
Item Unit Cost =
ITEM NO. DESCRIPTION QTY UNIT DURATION

UNIT PRICE
III STEEL REINFORCEMENTS 6274.50 kgs. days
MATERIAL COST:
16mmΦx6m RSB 283.00 lgths. ₱353.00

12mmΦx6m RSB 108.00 lgths. ₱199.00
10mmΦx6m RSB 817.00 lgths. ₱139.00
#16 G.I Tie Wire 97.85 kls. ₱58.00
Assume % of Waste Rebars 15%
EQUIPMENT COST:
# Bar Cutter 1.00 unit 9 700.00

# Bar Bender 1.00 unit 9 700.00
LABOR COST:
Steelmen 2.00 person/s 35 382.00

Laborers 2.00 person/s 35 318.00
TOTAL DIRECT COST=
DIRECT UNIT COST=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item III TOTAL Cost =
Item Unit Cost =

UNIT PRICE
IV CARPENTRY WORKS day/s
A. FORMS/SCAFOLDINGS 322.56 SQ.MM
MATERIAL COST:
12mm Thk Ord. Plywood 4' x 8' 19.00 pcs. ₱385.00
6mm Thk Ord. Plywood 4' x 8' 93.00 pcs. ₱235.00
2” x 2” x 12' Coco lumber 5261.60 bd.ft. ₱9.00
2” x 3” x 12' Coco lumber 1415.72 bd.ft. ₱9.00
4”CWN 100.00 kls. ₱42.00
3”CWN 50.00 kls. ₱42.00
1” Finishing Nails 10.00 kls. ₱52.00
LABOR COST:
Construction Foreman 1.00 person/s 27 ₱589.00

Carpenters 2.00 person/s 27 ₱382.00
Laborers 2.00 person/s 27 ₱318.00
TOTAL DIRECT COST=
DIRECT UNIT COST=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item IVA TOTAL Cost =
Item Unit Cost =
B. CEILING WORKS 61.2 sq.m 38.24

3.66
MATERIAL COST: 100.368
4.5mm Thk. Hardiflex 4' x 8' 43.00 pcs. ₱345.00

2” x 2” x 12' Lauan 101.00 pcs. ₱225.00
4”Conc. Nails 5.00 kgs. ₱58.00
1” Finishing Nails 8.00 kgs. ₱47.00
3” moulding 39.00 pcs. ₱110.00
LABOR COST:

Carpenters 2.00 person/s 7 ₱382.00
TOTAL DIRECT COST=
DIRECT UNIT COST=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item IVB Total Cost =
Item Unit Cost =

UNIT PRICE
V CONCRETE WORKS 28.83 cu.m days
MATERIAL COST:
Pozzolan Cement 260.00 bags ₱230.00

Washed Sand 14.42 cu.m ₱1,100.00
Crushed Gravel 3/4” 28.84 cu.m ₱1,100.00
Conctruction Buckets 15.00 pcs. ₱30.00
Water 6000.00 gals. ₱1.00
EQUIPMENT COST:
Concrete Vibrator 1.00 unit/s 8 ₱450.00
LABOR COST:

Masons 2.00 person/s 8 ₱300.00
TOTAL DIRECT COST=
DIRECT UNIT COST=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
ITEM V TOTAL Cost =
Item Unit Cost =

UNIT PRICE
VI MASONRY WORKS days
A. CHB LAYING 209.52 sq.m
MATERIAL COST:
4” x 8” x 16” CHB 2619.00 pcs. ₱12.00

water 2000.00 gals. ₱1.00
LABOR COST:

Masons 2.00 person/s 12 ₱382.00
TOTAL DIRECT COST=
DIRECT UNIT COST=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item VIA Total Cost =
Item Unit Cost =

B. PLASTERING 187.94 sq.m
MATERIAL COST:

water 2000.00 gals. ₱1.00
LABOR COST:

Mason 2.00 person/s 11 ₱382.00
TOTAL DIRECT COST=
DIRECT UNIT COST=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item VIB Total Cost =
Item Unit Cost =

UNIT PRICE
VII PLUMBING 1.00 lot days
A WATER SYSTEM
MATERIAL COST:
½”Φ x 3m PPR Pipe 13.00 lgths. ₱260.00

½”Φ PPR Tee 10.00 pcs. ₱15.00
1/2”Φ PPR Coupling 5.00 pcs. ₱10.00
1/2”Φ PPR Elbow 17.00 pcs. ₱10.00
1/2”Φ Union 5.00 pcs. ₱32.00
1/2”Φ x 4” Nipple 2.00 pcs. ₱18.00
1/2”Φ x 2” Nipple 2.00 pcs. ₱13.00
1/2”Φ G-valve 1.00 pcs. ₱165.00
1/2”Φ Teflon Tape 3.00 pcs. ₱11.00
LABOR COST:

Plumbers 1.00 person/s 4 ₱382.00
TOTAL DIRECT COST=
DIRECT UNIT COST=
INDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item VIIA TOTAL Cost =
Item Unit Cost =

B. SANITARY SYSTEM
MATERIAL COST:
2”Φ x 10' PVC PIPE 11.00 lgths. ₱132.00

4”Φ x 10' PVC PIPE 7.00 lgths. ₱360.00
4 x 2”Φ PVC Reducer Wye 6.00 pcs. ₱68.00
4”-90°Φ PVC Elbow 2.00 pcs. ₱33.00
2”-90°Φ PVC Elbow 16.00 pcs. ₱12.00
4 x 4” PVC Cleanout cover 2.00 pcs. ₱34.00
4” Floor Drain 3.00 pcs. ₱40.00
Teflon Tape 3.00 rolls ₱11.00
2”Φ P-Trap 5.00 pcs. ₱65.00
4”Φ PVC Long sweep elbow 1.00 pcs. ₱30.00
Vulcaseal 2.00 Ltr. ₱337.00
LABOR COST:

TOTAL DIRECT COST=
DIRECT UNIT COST=
iNDIRECT COST
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item VIIB TOTAL Cost =
Item Unit Cost =
C. INSTALLATION OF FIXTURE UNITS
MATERIAL COST:
Water Closet w/ Fittings 2.00 sets ₱6,037.00

Lavatory w/ Fittings 2.00 sets ₱1,050.00
Faucet 7.00 pcs. ₱65.00
Shower Head 2.00 pcs. ₱480.00
Kitchen Sink 1.00 pcs. ₱1,100.00
Teflon Tape 3.00 pcs. ₱11.00
LABOR COST:

TOTAL DIRECT COST=

DIRECT UNIT COST=
Indirect Cost
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item VIIC TOTAL Cost =
Item Unit Cost =

UNIT PRICE
VIII ELECTRICAL WORKS 1.00 lot days
MATERIAL COST:
A. Primary Lay-out
20mm dia. PVC Conduit 50.00 lgths. ₱50.00

3” x 4” Metal Utility Box 20.00 pcs. ₱16.00
4” x 4” Metal Junction Box 26.00 pcs. ₱23.00
Panel Board 1.00 pcs. ₱1,794.00
#14 Stranded THHN 3.00 rolls ₱2,457.00
1/2”Φ-90” UPVC Elbow 35.00 pcs. ₱45.00
1/2”Φ Coupling 65.00 pcs. ₱45.00
Rubber Tape 1.00 pcs. ₱50.00
LABOR COST:
Electrician 1.00 person/s 7 ₱382.00

TOTAL DIRECT COST=
DIRECT UNIT COST=
Indirect Cost
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item VIIIA TOTAL Cost =
Item Unit Cost =
B. FINAL LAY-OUT
MATERIAL COST:
Single Switch w/ cover 5.00 pcs. ₱53.00

2 gang Switch w/ cover 6.00 pcs. ₱86.00
Duplex Convenience Outlet 7.00 pcs. ₱220.00
4”x4” receptacle 17.00 pcs. ₱34.00
Receptacle socket 17.00 pcs. ₱16.00
ACU outlet w/ cover 2.00 pcs. ₱98.00
Entrance Cap #3/4 1.00 pcs. ₱45.00
EMT coupling #3/4 2.00 pcs. ₱36.00
EMT Connector w/ lock nut #3/4 2.00 pcs. ₱30.00
63mm dia. RSC Pipe 1.00 lgths. ₱168.00
15A crkt. Breaker 4.00 pcs. ₱295.00
Panel Board 10-branches 1.00 pcs. ₱800.00
Electrical tape 6.00 pcs. ₱24.00
LABOR COST:
Electrician 1.00 person/s 3 ₱382.00

TOTAL DIRECT COST=
DIRECT UNIT COST=
Indirect Cost
VAT 5% OF D.C. =
OCM 10% OF D.C. =
C.P. 10% OF D.C. =
Item VIIIB TOTAL Cost =
Item Unit Cost =

UNIT PRICE
IX PAINTING 363.85 sq.m days
MATERIAL COST:
Masonry Neutralizer 1.00 gals ₱435.00

Concrete Primer 7.00 gals ₱396.00
Masonry Putty 6.00 gals ₱265.00
Acrytex Cast 4.00 gals ₱750.00
Latex (Flatwall) 4.00 gals ₱535.00
Latex (Semi-Gloss) 3.00 gals ₱551.00
Interior Wood Primer 4.00 gals ₱400.00
Glazing Putty 4.00 gals ₱180.00
Enamel (Flatwall) 4.00 gals ₱450.00
Enamel (Gloss) 3.00 gals ₱665.00
Sand Paper #36(3M) 10.00 pcs ₱15.00
Sand Paper #80(3M) 10.00 pcs ₱15.00
Sand Paper #120(3M) 10.00 pcs ₱15.00
Sand Paper #220(3M) 10.00 pcs ₱15.00
Masking Tape #3/4 4.00 rolls ₱24.00
Paint Thinner 7.00 gals ₱260.00
Old News Paper 10.00 kls ₱15.00
Metal Etching 1.00 gals ₱600.00
Red Oxide 2.00 gals ₱400.00
Quick Drying Enamel (Semi-gloss) 1.00 gals ₱580.00
Roller Brush w/ handle #7" 3.00 pcs ₱58.00
Roller foam #7" 3.00 pcs ₱65.00
Paint Brush #2" 5.00 pcs ₱27.00
Paint Brush #4" 5.00 pcs ₱40.00
LABOR COST:

Painter 5.00 person/s 12 ₱382.00
TOTAL DIRECT COST =
DIRECT UNIT COST =
INDIRECT COST
VAT 5% OF D.C =
OCM 10% OF D.C =
C.P 10% OF D.C =
Item IX TOTAL Cost =
Item Unit Cost =

UNIT PRICE
X ROOFING days
A. ROOF FRAMING 65 sq.m
MATERIAL COST:
1/4"x 2"x2" Angle Bar 34.00 lgths. ₱815.00

2" x 3" x 1.2mm C-purlins 18.00 lgths. ₱455.00
1/8 Welding Rod 10.00 kls. ₱250.00
Steel brush 4.00 pcs. ₱110.00
Welding Machine 1.00 unit 4.00 ₱500.00

Electric Grinder 1.00 unit 4.00 ₱400.00
LABOR COST:
Roof Framing Capacity = 3.82 sq.m/man day
Welder 10.00 person/s 4.00 ₱382.00

Laborers 10.00 person/s 2.00 ₱318.00
TOTAL DIRECT COST =
DIRECT UNIT COST =
INDIRECT COST
VAT 5% OF D.C =
OCM 10% OF D.C =
C.P 10% OF D.C =
Item XA TOTAL Cost =
Item Unit Cost =
B. ROOF INSTALLATION 65 sq.m
MATERIAL COST:
Rib Type Metal Roof (0.50mm thck, 10'long) 35.00 lgths. ₱940.00
Blind Rivets 630.00 pcs. ₱0.25
3" Tek Screw 735.00 pcs. ₱2.00
Spanish Gutter 10.00 lgths. ₱460.00
Ridge Roll (8'long) 9.00 lgths. ₱460.00
LABOR COST:
Construction Foreman 1.00 person/s 2.00 ₱589.00

Steelmen 6.00 person/s 8.00 ₱382.00
TOTAL DIRECT COST =
DIRECT UNIT COST =
INDIRECT COST
VAT 5% OF D.C =
OCM 10% OF D.C =
C.P 10% OF D.C =
Item XB TOTAL Cost =
Item Unit Cost =

UNIT PRICE
XI DOORS & WINDOWS 1.00 lot days
MATERIAL COST:
0.90m x 2.10m Panel door w/ Jamb 2.00 set/s ₱6,000.00

0.60m x 2.10m PVC Door and Jamb 2.00 set/s ₱1,800.00
1.80m x 2.10m Double Sliding Glass Door 1.00 set/s ₱11,000.00
1.00m x 1.80m Jalousie Window 1.00 set/s ₱1,880.00
1.00m x 1.20m Jalousie Window 4.00 set/s ₱1,300.00
0.60mx0.60m Jalousie Window 2.00 set/s ₱350.00
1.50m x 1.50m x 2.00m Corner Glass Window 1.00 set/s ww ₱15,000.00
Door Knob 9.00 pcs. ₱140.00
Handle 2.00 pcs. ₱76.00
4" Hinges 27.00 pcs. ₱42.00
TOTAL ESTIMATED WINDOW AREA 13.32 SQ.M
LABOR COST:
Installation Capacity:
Doors = 2 sets/man day
Windows = 1.98 sq.m/man day
Carpenters 3.00 person/s 4.00 ₱382.00

TOTAL DIRECT COST =
DIRECT UNIT COST =
INDIRECT COST
VAT 5% OF D.C =
OCM 10% OF D.C =
C.P 10% OF D.C =
Item XI TOTAL Cost =
Item Unit Cost =

UNIT PRICE
XII CLEANING & MOVING OUT 1.00 lot days
MATERIAL COST:
A. Site Cleaning 1.00 lot ₱2,000.00

B. Demobilization 1.00 lot ₱6,000.00
LABOR COST:

TOTAL DIRECT COST =
DIRECT UNIT COST =
INDIRECT COST
VAT 5% OF D.C =
OCM 10% OF D.C =
C.P 10% OF D.C =
Item XII TOTAL Cost =
Item Unit Cost =
Prepared By:
Civil Engineer
PRC NO.:______________________________
PTR NO.:______________________________DATE ISSUED: _______________________
TIN NO.:_______________________________
CARMEN, CAGAYAN DE ORO CITY
D ESTIMATE
TOTAL ITEM COST
₱16,357.50
₱39,710.40
₱377,786.63
₱187,236.10
₱70,548.75
₱257,784.85
₱170,295.00
₱154,470.00
₱74,802.50
₱229,272.50
₱12,717.60
₱12,450.00
₱32,955.00
₱58,122.60
₱46,227.50
₱16,606.25
₱62,833.75
₱90,153.75
₱80,100.00
₱97,556.88
₱177,656.88
₱108,532.50
₱15,786.25
₱1,604,292.60
TOTAL COST
₱5,000.00
₱3,000.00
₱2,000.00
₱10,000.00
₱1,178.00
₱1,908.00
₱3,086.00
₱13,086.00
₱13,086.00 /lot
₱654.30
₱1,308.60
₱1,308.60
₱3,271.50
₱16,357.50
₱16,357.50 /lot
TOTAL COST
₱3,285.00
₱3,285.00
₱1,892.00
₱1,892.00
₱8,835.00
₱19,080.00
₱27,915.00
₱33,092.00
₱375.79 /cu.m
₱1,654.60
₱1,654.60
₱3,309.20
₱6,618.40
₱39,710.40
₱450.95 /cu.m
TOTAL COST
₱99,899.00
₱21,492.00
₱113,563.00
₱5,675.30
₱240,629.30
₱6,300.00
₱6,300.00
₱12,600.00
₱26,740.00
₱22,260.00
₱49,000.00
₱302,229.30
₱48.17 /kgs.
₱15,111.47
₱30,222.93
₱30,222.93
₱75,557.33
₱377,786.63
₱60.21 /kgs.
TOTAL COST
₱7,315.00
₱21,855.00
₱47,354.40
₱12,741.48
₱4,200.00
₱2,100.00
₱520.00
₱96,085.88
₱15,903.00
₱20,628.00
₱17,172.00
₱53,703.00
₱149,788.88
₱464.38 /SQ.MM
₱7,489.44
₱14,978.89
₱14,978.89
₱37,447.22
₱187,236.10
₱580.47 /SQ.MM
₱14,835.00
₱22,725.00
₱290.00
₱376.00
₱4,290.00
₱42,516.00
₱4,123.00
₱5,348.00
₱4,452.00
₱13,923.00
₱56,439.00
₱922.21 /bd.ft.
₱2,821.95
₱5,643.90
₱5,643.90
₱14,109.75
₱70,548.75
₱1,152.76 /SQ.MM
TOTAL COST
₱59,800.00
₱15,862.00
₱31,724.00
₱450.00
₱6,000.00
₱113,836.00
₱3,600.00
₱3,600.00
₱4,000.00
₱4,800.00
₱10,000.00
₱18,800.00
₱136,236.00
₱4,725.49 /cu.m
₱6,811.80
₱13,623.60
₱13,623.60
₱34,059.00
₱170,295.00
₱5,906.87 /cu.m
TOTAL COST
₱31,428.00
₱45,305.00
₱13,343.00
₱2,000.00
₱92,076.00
₱7,068.00
₱9,168.00
₱15,264.00
₱31,500.00
₱123,576.00
₱589.81 /sq.m
₱6,178.80
₱12,357.60
₱12,357.60
₱30,894.00
₱154,470.00
₱737.26 /sq.m
₱22,345.00
₱6,622.00
₱2,000.00
₱30,967.00
₱6,479.00
₱8,404.00
₱13,992.00
₱28,875.00
₱59,842.00
₱318.41 /sq.m
₱2,992.10
₱5,984.20
₱5,984.20
₱14,960.50
₱74,802.50
₱398.01 /sq.m
TOTAL COST
₱3,380.00
₱150.00
₱50.00
₱170.00
₱160.00
₱36.00
₱26.00
₱165.00
₱33.00
₱4,170.00
₱2,356.00
₱1,528.00
₱2,544.00
₱6,428.00
₱10,598.00
₱10,598.00 /lot
₱529.90
₱529.90
₱1,059.80
₱2,119.60
₱12,717.60
₱12,717.60 /lot
₱1,452.00
₱2,520.00
₱408.00
₱66.00
₱192.00
₱68.00
₱120.00
₱33.00
₱325.00
₱30.00
₱674.00
₱5,888.00
₱1,528.00
₱2,544.00
₱4,072.00
₱9,960.00
₱9,960.00 /lot
₱498.00
₱996.00
₱996.00
₱2,490.00
₱12,450.00
₱12,450.00 /lot
₱12,074.00
₱2,100.00
₱455.00
₱960.00
₱1,100.00
₱33.00
₱16,722.00
₱3,534.00
₱2,292.00
₱3,816.00
₱9,642.00
₱26,364.00
₱26,364.00 /lot
₱1,318.20
₱2,636.40
₱2,636.40
₱6,591.00
₱32,955.00
₱32,955.00 /lot
TOTAL COST
₱2,500.00
₱320.00
₱598.00
₱1,794.00
₱7,371.00
₱7,208.00
₱5,515.00
₱1,575.00
₱2,925.00
₱50.00
₱29,856.00
₱2,674.00
₱4,452.00
₱7,126.00
₱36,982.00
₱36,982.00 /lot
₱1,849.10
₱3,698.20
₱3,698.20
₱9,245.50
₱46,227.50
₱46,227.50 /lot
₱265.00
₱516.00
₱1,540.00
₱578.00
₱272.00
₱196.00
₱45.00
₱72.00
₱60.00
₱168.00
₱1,180.00
₱1,098.00
₱1,796.00
₱551.00
₱950.00
₱800.00
₱144.00
₱10,231.00
₱1,146.00
₱1,908.00
₱3,054.00
₱13,285.00
₱13,285.00 /lot
₱664.25
₱1,328.50
₱1,328.50
₱3,321.25
₱16,606.25
₱16,606.25 /lot
TOTAL COST
₱435.00
₱2,772.00
₱1,590.00
₱3,000.00
₱2,140.00
₱1,653.00
₱1,600.00
₱720.00
₱1,800.00
₱1,995.00
₱150.00
₱150.00
₱150.00
₱150.00
₱96.00
₱1,820.00
₱150.00
₱600.00
₱800.00
₱580.00
₱174.00
₱195.00
₱135.00
₱200.00
₱23,055.00
₱7,068.00
₱22,920.00
₱19,080.00
₱49,068.00
₱72,123.00
₱198.22 /sq.m
₱3,606.15
₱7,212.30
₱7,212.30
₱18,030.75
₱90,153.75
₱247.78 /sq.m
TOTAL COST
₱27,710.00
₱8,190.00
₱2,500.00
₱440.00
₱38,840.00
₱2,000.00
₱1,600.00
₱3,600.00
₱15,280.00
₱6,360.00
₱21,640.00
₱64,080.00
₱985.85 /sq.m
₱3,204.00
₱6,408.00
₱6,408.00
₱16,020.00
₱80,100.00
₱1,232.31 /sq.m
₱32,900.00
₱157.50
₱1,470.00
₱4,600.00
₱4,140.00
₱43,267.50
₱1,178.00
₱18,336.00
₱15,264.00
₱34,778.00
₱78,045.50
₱1,200.70 /sq.m
₱3,902.28
₱7,804.55
₱7,804.55
₱19,511.38
₱97,556.88
₱1,500.88 /sq.m
TOTAL COST
₱12,000.00
₱11,000.00
₱10,500.00
₱5,000.00
₱3,600.00
₱11,000.00
₱1,880.00
₱5,200.00
₱700.00
₱15,000.00
₱1,260.00
₱152.00
₱1,134.00
₱78,426.00
₱4,584.00
₱3,816.00
₱8,400.00
₱86,826.00
₱86,826.00 /lot
₱4,341.30
₱8,682.60
₱8,682.60
₱21,706.50
₱108,532.50
₱108,532.50 /lot
TOTAL COST
₱2,000.00
₱6,000.00
₱8,000.00
₱1,767.00
₱2,862.00
₱4,629.00
₱12,629.00
₱12,629.00 /lot
₱631.45
₱1,262.90
₱1,262.90
₱3,157.25
₱15,786.25
₱15,786.25 /lot
Immediate
Optimistic Most Probable Pessimistic Expected
ITEM NO. ACTIVITY Predecesso
Duration Duration Duration Duration
r
I SITE INSPECTION & MOVING IN - 1 2 3 2
II EARTHWORKS & SOIL POISONING I 14 15 16 15
III STEEL REINFORCEMENTS II 34 35 36 35
IVA FORMS & SCAFFOLDINGS III 26 27 28 27
IVB CEILING WORKS VIIIA 6 7 8 7
V CONCRETE WORKS IVA 7 8 9 8
VIA CHB LAYING III 11 12 13 12
VIB PLASTERING VIIB,VIIIA 10 11 12 11
VIIA WATER SYSTEM VIA 3 4 5 4
VIIB SANITARY SYSTEM VIA 3 4 5 4
VIIC FIXTURE INSTALLATION IVB,VIB 5 6 7 6
VIIIA ELECTRICAL PRIMARY LAYOUT VIA 6 7 8 7
VIIIB ELECTRICAL FINAL LAYOUT VIB 2 3 4 3
IX PAINTING IX 11 12 13 12
X ROOF FRAMING V 1 2 3 2
XIA ROOF INSTALLATION X 7 8 9 8
XIB DOORS AND WINDOWS INSTALLATION IX 3 4 5 4
XII CLEANING AND MOVING-OUT XIB 2 3 4 3
170
LEGEND
DAYS FLOAT
ES EF
LS LF
DURATION
SITE INSPECTION EXCAVATION & SOIL POISONING

0 0
1 3 3 18
1 3 3 18
2 15 STEEL FABRICATION
I II III
CHB LAYERING
11
53
64
12
CONCRETE POURING ROOFING FRAMING
0 0
80 88 88 90
80 88 88 90
FABRICATING FORMS 8 2
0
V
53 80
53
27
80
XIA
IVA
WATER SYSTEM
11
STEEL FABRICATION 65 69
76 80
4
III 18
18
0
53
53 VIIB
35 VIIA
11
69 73
80 84
4
SANITARY SYSTEM
CHB LAYERING
VIA
11
65 CEILING WORKS
76 18
12 70
88
7
VIIIA
IVB
7
65 70
79 84
5
ELECTRICAL PRIMARY LAY-OUT
ROOF INSTALLATION
0
90 98
90 98
8
XIB
FINAL ELECTRICAL LAY-OUT
0
98 101
98 101
VIIIB 3
TILE WORKS PAINTING

0 0
101 101 101
101 101 101
PLASTERING 0 12
11
VIB
73 84
84
11
95
IX
CEILING WORKS
18
77
VIIC FIXTURES INSTALLATION
VIIC
95 11
7 84 90
95 101
6
IVB
PAINTING DOORS & WINDOWS CLEANING & MOVING-OUT
0 0 0
113 113 117 117 120
113 113 117 117 120
12 4 3
IX XII XIII
Xavier Estates Two-Storey Residential Building
Select a period to highlight at right. A legend describing the charting follows. Period Highlight: 2 Plan Duration Actual Start % Complete Actual (beyond plan) % Complete (beyond plan)
MONTHS -
WEEKS - WEEK 1 WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6 WEEK 7 WEEK 8 WEEK 9 WEEK 10 WEEK 11 WEEK 12 WEEK 13 WEEK 14 WEEK 15 WEEK 16 WEEK 17
PLAN ACTUAL ACTUAL PERCENT 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
ACTIVITY PLAN START
DURATION START DURATION COMPLETE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 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 91 92 93 94 95 96 97 98 99 100 101 102
I. SITE INSP'N & MOVING IN
A. CLEARING 1 3 0%
B. FENCING AND TEMPORARY FACILITIES 1 3 0%
II. SITEWORKS
A. EXCAVATION FOR FOOTINGS AND WALL FOOTINGS 3 8 0%
B. GRAVEL FILLING 1 6 0%
C. BACK FILLING 1 6 0%
D. SOIL POISONING 1 6 0%
III. STEEL WORKS
A. FOOTING & GROUND FLOOR COLUMNS 1 6 0%
C. WALL FOOTING 1 6 0%
C. GROUND FLOOR BEAM 1 6 0%
D. GROUND FLOOR SLAB 1 6 0%
E. STAIRS 1 6 0%
F. 2ND FLOOR BEAM 1 6 0%
G. 2ND FLOOR SLAB 1 6 0%
G. 2ND FLOOR COLUMNS 1 6 0%
G. ROOF BEAMS 1 6 0%
IV. CARPENTRY
A. FORMWORKS 1 6 0%
B. SCAFFOLDS AT GROUND FLOOR 1 6 0%
C. SCAFFOLDS AT 2ND FLOOR 1 6 0%
D. CEILING AT GROUND FLOOR 1 6 0%
E. CEILING AT 2ND FLOOR 1 6 0%
V. CONCRETE WORKS
A. FOOTING 1 6 0%
B. FOUNDATION COLUMNS 1 6 0%
C. WALL FOOTING 1 6 0%
D. GROUND FLOOR COLUMNS 1ST LIFT 1 6 0%
E. GROUND FLOOR COLUMNS 2ND LIFT 1 6 0%
F. GROUND FLOOR BEAM & SLAB 1 6 0%
G. STAIRS 1 6 0%
H. SECOND FLOOR BEAM & SLAB 1 6 0%
I. 2ND FLOOR COLUMNS 1ST LIFT 1 6 0%
J. 2ND FLOOR COLUMNS 2ND LIFT 1 6 0%
K. ROOFBEAMS 1 6 0%
VI. MASONRY
A. CHB LAYING AT GROUND FLOOR 1 6 0%
B. CHB LAYING AT 2ND FLOOR 1 6 0%
C. PLASTERING AT GROUND FLOOR
D. PLASTERING AT 2ND FLOOR 1 6 0%
VII. PLUMBING
A. WATER SYSTEM AT GROUND FLOOR 1 6 0%
B. WATER SYSTEM AT 2ND FLOOR 1 6 0%
C. SANITARY SYSTEM AT GROUND FLOOR 1 6 0%
D. SANITARY SYSTEM AT 2ND FLOOR 1 6 0%
E. INSTALLATION OF FIXTURE UNITS 1 6 0%
V.III ELECTRICAL WORKS
A. PRIMARY LAY-OUT AT GROUND FLOOR 1 6 0%
B. PRIMARY LAYOUT AT 2ND FLOOR 1 6 0%
C. FINAL LAY-OUT AT GROUND FLOOR 1 6 0%
C. FINAL LAY-OUT AT 2ND FLOOR 1 6 0%
IX. TILEWORKS
A. TILEWORKS AT GROUND FLOOR 1 6 0%
B. TILEWORKS AT 2ND FLOOR 1 6 0%
X. PAINTING 1 6 0%
XI. ROOFING
A. ROOF FRAMING 1 6 0%
B. ROOF INSTALLATION 1 6 0%
XII. DOORS AND WINDOWS 1 6 0%
Page 48 of 58
WEEK 1 WEEK 2
1 2 3 4 5 6 7 8 9 10
ITEMS DURATION (DAYS)
1 SITE INSP'N & MOVING IN 2 16357.50
2 SITE WORKS 15 10589.44 15884.16
3 STEEL REINFORCEMENTS 35
4 FORMS & SCAFFOLDINGS 27
5 CEILING WORKS 7
6 CONCRETE WORKS 8
7 CHB LAYING 12
8 PLASTERING 11
9 WATER SYSTEM 4
10 SANITARY SYSTEM 4
11 INSTAL'N OF FIX. UNIT 6
12 ELECTRICAL(Primary Lay-out) 7
13 Final Lay-out 3
14 PAINTING 12
15 ROOF FRAMING 2
16 ROOF INSTALLATION 8
17 DOORS AND WINDOWS 4
18 CLEANINGS & MOVING OUT 3
26946.94 15884.16
26946.94 42831.10
0.02 0.01
0.02 0.03
1.20
1.00
0.80
0.60
0.40
0.20
0.40
0.20
0.00
1 4 7 10 13 16 19
WEEK 2 WEEK 3 WEEK 4 WEEK 5 WEEK 6
11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35
15884.16 7942.08
32381.71 64763.42 64763.42
41608.02
77235.00
15884.16 40323.79 64763.42 64763.42 118843.02

42831.10 83154.89 147918.31 212681.73 331524.76
0.01 0.03 0.04 0.04 0.07
0.03 0.05 0.09 0.13 0.21
4 7 10 13 16 19 22 25 28 31 34 37 40 43 46 49 52 55 58 61 64 67 70 73 76 79 82 85 88 91 94 97 10 0
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
1608.02 41608.02 20804.01

30235.18 50391.96
63860.63 127721.25
7235.00 51490.00
34001.14 40801.36
6358.80 6358.80
12450.00 3112.50
13207.86 19811.79
240300.00
8843.02 112664.68 153520.40 215226.85 281101.36

1524.76 444189.44 597709.84 812936.69 1094038.05
0.07 0.07 0.10 0.13 0.18
0.21 0.28 0.37 0.51 0.68
Row 29
85 88 91 94 97 10 0 10 3 10 6 10 9 11 2 11 5 1 1 8
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
27200.91
10985.00 21970.00
22141.67 11070.83
15025.6
80100.00
48778.44 73167.66 24389.22
167064.35 95137.66 46530.89 11070.83 15025.6

1261102.40 1356240.05 1402770.94 1413841.77 1428867.
0.10 0.06 0.03 0.01 0.01
0.79 0.85 0.87 0.88 0.89
86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110
15025.63 45076.88 45076.88 30051.25
54266.25 162798.75
15025.63 45076.88 45076.88 84317.50 162798.75

1428867.40 1473944.27 1519021.15 1603338.65 1766137.40
0.01 0.03 0.03 0.05 0.10
0.89 0.92 0.95 1.00 1.10
WEEK 19 WEEK 20
111 112 113 114 115 116 117 118 119 120 duration TOTAL COST COST PER DAY
1 2.00 16357.50 8178.75

2 15.00 39710.40 2647.36
3 35.00 377786.63 10793.90
4 27.00 187236.10 6934.67
5 7.00 70548.75 10078.39
6 8.00 170295.00 21286.88
7 12.00 154470.00 12872.50
8 11.00 74802.50 6800.23
9 4.00 12717.60 3179.40
10 4.00 12450.00 3112.50
11 6.00 32955.00 5492.50
12 7.00 46227.50 6603.93
13 3.00 16606.25 5535.42
15 12 90153.75 7512.81
16 2 80100.00 40050.00
17 8 97556.88 12194.61
162798.75 27133.13 18 4 108532.50 27133.13
15786.25 19 3 15786.25 5262.08
162798.75 42919.38
1766137.40 1809056.77 1604292.60
0.10 0.03
1.10 1.13
ST PER DAY

Sample Estimate

Загружено:

Сведения о документе

Исходное описание:

Оригинальное название

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

PROJECT: PROPOSED TWO STOREY RESIDENTIAL BUILDING

OWNER: WILFREDO L. BERNASOR

X A. ROOF FRAMING 65.00 sq.m ₱1,232.31

XI DOORS AND WINDOWS

XII CLEANINGS & MOVING OUT

ITEM NO. DESCRIPTION QTY. UNIT DURATION

Construction Foreman 1 person/s 2 ₱589.00

TOTAL DIRECT COST=

Direct Unit Cost=

Item I Unit Cost =

Manual Excavation 43.95 cu.m

B. SOIL POISONING 86.00 sq.m ₱22.00

Construction Foreman 1.00 person/s 15 589.00

TOTAL DIRECT COST=

DIRECT UNIT COST=

Item II Total Cost =

Item Unit Cost =

ITEM NO. DESCRIPTION QTY UNIT DURATION

16mmΦx6m RSB 283.00 lgths. ₱353.00

# Bar Cutter 1.00 unit 9 700.00

Steelmen 2.00 person/s 35 382.00

TOTAL DIRECT COST=

DIRECT UNIT COST=

Item III TOTAL Cost =

Item Unit Cost =

Construction Foreman 1.00 person/s 27 ₱589.00

TOTAL DIRECT COST=

DIRECT UNIT COST=

Item IVA TOTAL Cost =

Item Unit Cost =

B. CEILING WORKS 61.2 sq.m 38.24

4.5mm Thk. Hardiflex 4' x 8' 43.00 pcs. ₱345.00

Construction Foreman 1.00 person/s 7 ₱589.00

DIRECT UNIT COST=

Item IVB Total Cost =

Item Unit Cost =

Pozzolan Cement 260.00 bags ₱230.00

Construction Foreman 1.00 person/s 8 ₱500.00

TOTAL DIRECT COST=

DIRECT UNIT COST=

ITEM V TOTAL Cost =

Item Unit Cost =

ITEM NO. DESCRIPTION QTY UNIT DURATION

A. CHB LAYING 209.52 sq.m

4” x 8” x 16” CHB 2619.00 pcs. ₱12.00

Construction Foreman 1.00 person/s 12 ₱589.00

TOTAL DIRECT COST=

DIRECT UNIT COST=

Item VIA Total Cost =

Item Unit Cost =

Pozzolan Cement 109.00 bags ₱205.00

Construction Foreman 1.00 person/s 11 ₱589.00

TOTAL DIRECT COST=

DIRECT UNIT COST=

Item VIB Total Cost =

Item Unit Cost =

ITEM NO. DESCRIPTION QTY UNIT DURATION

½”Φ x 3m PPR Pipe 13.00 lgths. ₱260.00

Construction Foreman 1.00 person/s 4 ₱589.00

TOTAL DIRECT COST=

DIRECT UNIT COST=

Item VIIA TOTAL Cost =

PTR NO.:________DATE ISSUED: _