Академический Документы
Профессиональный Документы
Культура Документы
DETAILED ESTIMATES
Labor:
Manual Excavation Daily Output
Compaction (Tamping)
Back Filling
Indirect Cost:
12% OCM 42042.4908
12% CP 42042.4908
12% Vat 42042.4908
Total Indirect Cost 126127.4724
Unit Cost
PROJECT: CONSTRUCTION OF FEEDMILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY
DETAILED ESTIMATES
Materials:
Footings and Tie Beams 167 cu.m 7 days 3,410.00 569,470.00
Columns 40 cu.m 4 days 3,410.00 136,400.00
Beams, Gutter 93.00 cu.m 5 days 3,410.00 317,130.00
Slab 271.00 cu.m 11 days 3,410.00 924,110.00
1,947,110.00
Equipments:
Concrete Vibrator 2 unit 16 days 560.00 17,920.00
Labor:
Indirect Cost:
12% OCM 252856.8
12% CP 252856.8
12% Vat 252856.8
Total Indirect Cost 758570.4
DETAILED ESTIMATES
Materials:
20 mm ø x 6.0 RSB 904.00 pcs 21 days 564.30 510,127.20
16 mm ø x 6.0 RSB 679.00 pcs 21 days 328.90 223,323.10
12 mm ø x 6.0 RSB 56.00 pcs 21 days 202.40 11,334.40
10 mm ø x 6.0 RSB 6,621.00 pcs 21 days 144.93 959,548.43
# 16 G.I. Tie Wire 688.00 kls 21 days 52.80 36,326.40
1,740,659.53
Equipments:
Bar Cutter 2 Unit 21 days 200.00 8,400.00
8,400.00
Labors:
Steel Work = 100 kgs. / man day
Indirect Cost:
12% OCM 225,577.14
12% CP 225,577.14
12% Vat 225,577.14
Total Indirect Cost 676,731.43
Total Construction Cost 2,556,540.95
Unit Cost
PROJECT: CONSTRUCTION OF FEEDMILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY
DETAILED ESTIMATES
Materials:
Pozzolan Cement 1,767.00 bags 12 days 187.00 330,429.00
Washed Sand 205.00 cu.m 12 days 187.00 38,335.00
6" x 8" x 16" CHB 20,407.00 pcs 12 days 187.00 3,816,109.00
4" x 8" x 16" CHB 2,476.00 pcs 12 days 187.00 463,012.00
4" x 8" x 8" louver 1,140.00 pcs 12 days 187.00 213,180.00
10 mm ø x 6.0 RSB 6,990.00 lgths 12 days 187.00 1,307,130.00
Water 10,602.00 gal 12 days 187.00 1,982,574.00
# 16 G.I. Tie Wire 69.00 kls 12 days 187.00 12,903.00
8,163,672.00
Equipments:
Bar Cutter 2 unit 12 days 200.00 4,800.00
4,800.00
Labors:
Manual Daily Output 22= pcs / man hr
Indirect Cost:
12% OCM 993,464.64
12% CP 993,464.64
12% Vat 993,464.64
Total Indirect Cost 2,980,393.92
Unit Cost
DETAILED ESTIMATES
Materials:
Pozzolan Cement 726.00 bags 17 days 187.00 135,762.00
Washed Sand 41.00 cu.m 17 days 297.00 12,177.00
Water 6,534.00 gal 17 days 2.20 14,374.80
162,313.80
Equipments:
Water Truck 1 unit 6 days 7,000 42,000.00
42,000.00
Labors:
Cement finish Daily Output = 2 men plasters 8 sq.m / day
Indirect Cost:
12% OCM 54,055.66
12% CP 54,055.66
12% Vat 54,055.66
Total Indirect Cost 162,166.97
Total Construction Cost 612,630.77
Unit Cost
DETAILED ESTIMATES
Materials:
Pozzolan Cement 74.00 bags 5 days 187.00 13,838.00
Washed Sand 22.00 cu.m 5 days 297.00 6,534.00
Gravel 2.00 cu.m 5 days 330.00 660.00
12" Concrete Drain Pipe 94.00 pcs 5 days 374.00 35,156.00
4" x 8" x 16" CHB 630.00 pcs 5 days 6.05 3,811.50
10 mm ø x 6.0 RSB 39.00 lghts 5 days 144.93 5,652.08
Water 444.00 gal 5 days 2.20 976.80
# 16 G.I. Tie Wire 3.00 kls 5 days 52.80 158.40
66,786.78
Equipments:
Bar Cutter 1 unit 1 days 200.00 200.00
200.00
Labors:
Manual Daily Output = 22 pcs/hr
Unit Cost
DETAILED ESTIMATES
Materials:
1/4" thk. Ord.Plywood 4'x8' 535.00 pcs 17 days 280.50 150,067.50
2"x2"x12' Coco Lumber 19,187.78 bd.ft. 17 days 9.35 179,405.74
2"x3"x12' Coco Lumber 11,601.00 bd.ft. 17 days 9.35 108,469.35
4" CWN 105.00 kls 17 days 46.20 4,851.00
3" CWN 30.00 kls 17 days 48.40 1,452.00
2-1/2" CWN 34.00 kls 17 days 50.60 1,720.40
4" Conc. Nails 25.00 kls 17 days 77.00 1,925.00
3" Conc. Nails 15.00 kls 17 days 77.00 1,155.00
1" Finishing Nails 30.00 kls 17 days 55.00 1,650.00
450,695.99
Labors:
Daily Output
(1 Carpenter & 1 Helper) 14.88 sq.m
= / day fabrication
(Erection) = m²/day
1.86
Unit Cost
DETAILED ESTIMATES
Materials:
4 mm thk. Hardiflex 4'x8' 66.00 pcs 5 days 280.50 18,513.00
2"x2"x12' Lauan 862.00 bd.ft. 5 days 27.50 23,705.00
1x1x8 Crown Moulding 18.00 bd.ft. 5 days 74.80 1,346.40
4" CWN 17.00 kls 5 days 46.20 785.40
3" CWN 35.00 kls 5 days 48.40 1,694.00
2" CWN 25.00 kls 5 days 44.55 1,113.75
4" Conc. Nails 28.00 kls 5 days 77.00 2,156.00
1" Finishing Nails 12.00 kls 5 days 55.00 660.00
49,973.55
Labors:
Ceiling Frame Work = 44 bd.ft. / man day
Plywood Installation Daily Output
( 1 Carpenter & 1 Helper ) = 9.53 sq.m/day
Indirect Cost:
12% OCM 8,852.83
12% CP 8,852.83
12% Vat 8,852.83
Total Indirect Cost 26,558.48
Unit Cost
DETAILED ESTIMATES
Labors:
Daily Out Put = 7 lgths. C-Purlins/m day
Truss Fabrication = 3.82 sq.m/ man day
Indirect Cost:
12% OCM 419,986.68
12% CP 419,986.68
12% Vat 419,986.68
Total Indirect Cost 1,259,960
Unit Cost
PROJECT: CONSTRUCTION OF FEEDMILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY
DETAILED ESTIMATES
Materials:
2.10 x 1.0 Aluminum Frame Glass Door 1 set 1 day 10,867 10866.9
2.10 x 1.0 Aluminum Frame Glass Door 1 set 1 day 9,759 9759.2
2.10 x 1.0 Aluminum Frame Glass Door 3 set 1 day 1,595 4785
2.10 x 1.0 Aluminum Frame Glass Door 1 set 1 day 1,485 1485
2.10 x 0.60 See Thru 2 set 1 day 3,718 7436
2.10 x 0.70 Flush Door 1 set 1 day 1,650 1650
2.10 x 0.60 PVC Door 2 set 1 day 1,529 3058
2.10 x 0.60 PVC Door 2 set 1 day 1,650 3300
2.10 x 0.60 PVC Door 1 set 4 days 5,610 5610
1.20 x 3.20 Sliding Window 1 set 3 days 5,192 5192
1.20 x 3.20 Sliding Window 1 set 2 days 3,981 3,980.90
1.20 x 3.20 Sliding Window 1 set 1 day 2,824 2,823.70
1.60 x 0.60 Sliding Window 2 set 2 days 2,751 5,502.20
1.60 x 0.60 Sliding Window 1 set 1 day 2,886 2,886.40
1.60 x 0.60 Sliding Window 1 set 1 day 1,902 1901.9
70237.2
Labors:
Indirect Cost:
12 % OCM 10,305.26
12% CP 10,305.26
12% Vat 10,305.26
Total Indirect Cost 30,915.79
Unit Cost
DETAILED ESTIMATES
Materials:
Indirect Cost:
12% OCM 13,173.26
12% CP 13,173.26
12% VAT 13,173.26
Total Indirect Cost 39,519.79
Unit Cost
PROJECT: CONSTRUCTION OF FEED MILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY
DETAILED ESTIMATES
Materials:
12" x 12" Ceramic Tiles 1,531.00 pcs. 5 days 27.39 41,934.09
8" x 8" Ceramic Tiles 100.00 pcs. 5 days 13.75 1,375.00
Tile Trim 32.00 pcs. 5 days 38.50 1,232.00
Cement 70.00 bags 5 days 187.00 13,090.00
Sand 4.00 cu.m 5 days 297.00 1,188.00
Tile Grout 10.00 bags 5 days 138.60 1,386.00
60,205.09
Labors:
Daily Output = 3.2 sq.m./ day
Unit Cost
DETAILED ESTIMATES
Materials:
4" x 10" PVC PIPE 52.00 pcs. 6 days 193.60 10,067.20
3" x 10" ∅ PVC Pipe 3.00 pcs. 2 days 149.60 448.80
4" ∅ x 90° PVC Elbow 82.00 pcs. 2 days 35.20 2,886.40
3" Floor Drain 2.00 pcs. 2 days 27.50 55.00
4" Floor Drain 2.00 pcs. 2 days 27.50 55.00
4"∅x PVC
4" TEE 2.00 pcs. 2 days 63.80 127.60
3" ∅ PVC P-Trap 2.00 pcs. 2 days 71.50 143.00
4" ∅ PVC P-Trap 2.00 pcs. 2 days 104.50 209.00
4" ∅ PVC wye 2.00 pcs. 2 days 72.60 145.20
∅ PVC wye
4" ∅ PVC Clean-Out 1.00 pcs. 2 days 38.50 38.50
Water Closet 2.00 sets 2 days 2,937.00 5,874.00
Lavatory 2.00 sets 2 days 1,848.00 3,696.00
4"x4" Strainer 42 pcs. 2 days 86.90 3,649.80
27,395.50
Labors:
(Laying PVC Pipe)
4" ∅ PVC pipe = 20.00 L.F./m day
3" ∅ PVC pipe = 20.00 L.F./m day
Indirect cost:
12% OCM 4,744.26
12% CP 4,744.26
12% Vat 4,744.26
Total Indirect Cost 14,232.78
Unit Cost
PROJECT: CONSTRUCTION OF FEEDMILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY
DETAILED ESTIMATES
Materials:
Gate Valve 1.00 pcs. 3 days 286.00 286.00
Shower Valve 1.00 pcs. 3 days 858.00 858.00
Shower Head 1.00 pcs. 3 days 1,028.50 1,028.50
1/2" ∅x 90°. G.I. Elbow 15.00 pcs. 3 days 13.20 198.00
1/2" ∅ G.I. TEE 4.00 pcs. 3 days 16.50 66.00
Faucet 5.00 pcs. 3 days 143.00 715.00
1/2" ∅ G.I Pipe 7.00 lgths 3 days 308.00 2,156.00
1/2" ∅ G.I Union 7.00 pcs. 3 days 30.80 215.60
Teflon Tape 5.00 rolls 3 days 15.40 77.00
5,600.10
Labors:
Civil Engineer 1 person 1 days 650 650
Construction Foreman 1 person 3 days 450 450
Plumbers 2 persons 3 days 300.00 1,800.00
Laborers 2 persons 3 days 240.00 1,440.00
4,340.00
Indirect Cost:
12% OCM 1,192.81
12% CP 1,192.81
12% Vat 1,192.81
Total Indirect Cost 3,578.44
Unit Cost
DETAILED ESTIMATES
UNIT TOTAL
ITEM DESCRIPTION QTY. UNIT. DURATION PRICE COST
NO.
XI FINISHES
A1- General Painting 3,361.12 sq.m.
Materials:
Water Proofing (Rain or Shine) 126.00 gallons 10 days 464.20 58,489.20
Patching Compound 5.00 pack 10 days 533.50 2,667.50
Body Filter 6.00 gallons 10 days 511.50 3,069.00
Concrete Neutralizer 126.00 gallons 10 days 339.90 42,827.40
Latex Tinting Colour 30.00 pint 10 days 55.00 1,650.00
Oil Tinting Colour 30.00 pint 10 days 107.80 3,234.00
Sand Paper # 36 30.00 pcs 10 days 214.50 6,435.00
Sand Paper # 80 30.00 pcs. 10 days 13.75 412.50
Sand Paper # 120 50.00 pcs 10 days 13.75 687.50
Sand Paper # 220 15.00 rolls 10 days 13.75 206.25
Masking Tape # 3/4 20.00 kls 10 days 24.20 484.00
Old News Paper 20 pcs 10 days 24.20 484.00
Roller Brush w/ handle #9" 15 pcs. 10 days 55.00 825.00
Roller foam #7" 15.00 pcs. 10 days 35.20 528.00
Paint Brush #3" 15 pcs. 10 days 44.00 660.00
PaintBrush #4" 15 pcs. 10 days 66.00 990.00
123,649.35
Labors:
Daily Output = 18.6 s.q.m/man day
Indirect Cost:
12% OCM 22,997.92
12 % CP 22,997.92
12% Vat 22,997.92
Total Indirect Cost 68,993.77
0.1 260.00 26
0.1 780.00 78
0.1 935.00 93.5
0.1 12.00 1.2
0.1 15.00 1.5
0.1 130.00 13
0.1 280.00 28
0.1 28.00 2.8
0.1 14.00 1.4
0.1 422.00 42.2
0.1 485.00 48.5
0.1 465.00 46.5
0.1 309.00 30.9
0.1 50.00 5
0.1 98.00 9.8
0.1 195.00 19.5
0.1 12.50 1.25
0.1 12.50 1.25
0.1 12.50 1.25
0.1 22.00 2.2
0.1 22 2.2
0.1 50.00 5
0.1 32.00 3.2
0.1 40.00 4
0.1 60.00 6