Вы находитесь на странице: 1из 33

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING

LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM UNIT TOTAL


DESCRIPTION QTY. UNIT DURATION
NO. PRICE COST
ll SITEWORK 1138.37 cu.m
Materials:
Manual Excavation 420.61 cu.m 8 days 132.00 55,520.52
Back Filling 310.51 cu.m 5 days 132.00 40,987.32
Gravel Filling 136.00 cu.m 4 days 330.00 44,880.00
Earth Filling 271.25 cu.m 5 days 132.00 35,805.00
Soil Poisoning 2712.5 sq.m 2 days 29.70 80,561.25
257,754.09

Labor:
Manual Excavation Daily Output
Compaction (Tamping)
Back Filling

Civil Engineer 1 person 10 days 650.00 6,500.00


Construction Foreman 1 person 10 days 450.00 4,500.00
Laborers 20 person 17 days 240.00 81,600.00
92,600.00

Direct Cost: 350,354.09

Indirect Cost:
12% OCM 42042.4908
12% CP 42042.4908
12% Vat 42042.4908
Total Indirect Cost 126127.4724

Total Construction Cost 476,481.56

Unit Cost
PROJECT: CONSTRUCTION OF FEEDMILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM UNIT TOTAL


DESCRIPTION QTY. UNIT DURATION
NO. PRICE COST
III CONCRETE WORKS 572.382 cu.m
Batched Concrete

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:

Quantity Engineer 1 person 8 days 650.00 5,200.00


Materials Engineer 1 person 5 days 650.00 3,250.00
Civil Engineer 1 person 14 days 650.00 9,100.00
Construction Foreman 1 person 14 days 450.00 6,300.00
Masons 5 person 27 days 300.00 40,500.00
Laborers 12 person 27 days 240.00 77,760.00
142,110.00

Direct Cost: 2,107,140.00

Indirect Cost:
12% OCM 252856.8
12% CP 252856.8
12% Vat 252856.8
Total Indirect Cost 758570.4

Total Construction Cost 2,865,710.40


Unit Cost

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM DESCRIPTION QTY. UNIT DURATION UNIT TOTAL


NO. PRICE COST
IV STEEL REINFORCEMENT 1.00 lot

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

Materials Engineer 1 person 3 days 650.00 1,950.00


Civil Engineer 1 person 14 days 650.00 9,100.00
Construction Foreman 1 person 14 days 450.00 6,300.00
Steel man 10 person 21 days 300.00 63,000.00
Laborer 10 person 21 days 240.00 50,400.00
130,750.00

Direct Cost: 1,879,809.53

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

ITEM DESCRIPTION QTY. UNITDURATION UNIT TOTAL


NO. PRICE COST
V MASONRY WORKS 1,680.55 sq.m
A

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

(1 Helper & 1 Mason)

Civil Engineer 1 person 12 days 650.00 7,800.00


Construction Foreman 1 person 12 days 450.00 5,400.00
Steel man 15 person 12 days 300.00 54,000.00
Laborer 15 person 12 days 240.00 43,200.00
110,400.00

Direct Cost: 8,278,872.00

Indirect Cost:
12% OCM 993,464.64
12% CP 993,464.64
12% Vat 993,464.64
Total Indirect Cost 2,980,393.92

Total Construction Cost 11,259,265.92

Unit Cost

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM DESCRIPTION QTY. UNITDURATION UNIT TOTAL


NO. PRICE COST
V MASONRY WORKS 3,361.12 sq.m
B

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

Quantity Engineer 1 person 3 days 650.00 1,950.00


Materials Engineer 1 person 4 650.00 2,600.00
Civil Engineer 1 person 11 days 650.00 7,150.00
Construction Foreman 1 person 11 days 450.00 4,950.00
Mason 25 person 17 days 300.00 127,500.00
Laborer/Helper 25 person 17 days 240.00 102,000.00
246,150.00

Direct Cost: 450,463.80

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

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM DESCRIPTION QTY. UNIT DURATION UNIT TOTAL


NO. PRICE COST
V MASONRY WORKS 1.00 lot
C Catch Basin/
Concrete Drain Pipe

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

(1 Helper & 1 Mason)

Civil Engineer 1 person 5 days 650.00 3,250.00


Construction Foreman 1 person 5 days 450.00 2,250.00
Mason 3 person 5 days 300.00 4,500.00
Laborer 6 person 5 days 240.00 7,200.00
17,200.00

Direct Cost: 84,186.78


Indirect Cost:
12% OCM 10,102.41
12% CP 10,102.41
12% Vat 10,102.41
Total Indirect Cost 30,307.24

Total Construction Cost 114,494.01

Unit Cost

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM DESCRIPTION QTY. UNIT DURATION UNIT TOTAL


NO. PRICE COST
VI FORM WORKS
A Forms/Scaffoldins/Stagging 1539.39 sq.m

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

Civil Engineer 1 person 7 days 650.00 4,550.00


Construction Foreman 1 person 7 days 450.00 3,150.00
Carpenters 10 person 17 days 300.00 51,000.00
Laborers/Helpers 10 person 17 days 240.00 40,800.00
99,500.00

Direct Cost: 550,195.99


Indirect Cost:
12% OCM 66,023.52
12% CP 66,023.52
12% Vat 66,023.52
Total Indirect Cost 198,070.56

Total Construction Cost 748,266.55

Unit Cost

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM DESCRIPTION QTY. UNIT DURATION UNIT TOTAL


NO. PRICE COST
VI CARPENTRY WORKS
B Ceiling Works 187.5 sq.m

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

Civil Engineer 1 person 2 days 650.00 1,300.00


Construction Foreman 1 person 2 days 450.00 900.00
Carpenters 8 person 5 days 300.00 12,000.00
Laborers/Helpers 8 person 5 days 240.00 9,600.00
23,800.00
Direct Cost: 73,773.55

Indirect Cost:
12% OCM 8,852.83
12% CP 8,852.83
12% Vat 8,852.83
Total Indirect Cost 26,558.48

Total Construction Cost 100,332.03

Unit Cost

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM DESCRIPTION QTY. UNIT DURATION UNIT TOTAL


NO. PRICE COST
VII METAL TRUSS AND ROOFING MATERIA
Fabrication of Steel Truss, roofing
system and accessories 1.00 LOT
Materials:
3 1/2 " x 3 1/2" x 5/16 Angle Bar 331 pcs 21 days 1,265 418,715
3" x 3" x 3/16 angle Bar 374.00 pcs 21 days 1,188 444,312
2" x 2" x 3/16 Angle Bar 524.00 pcs 21 days 913 478,412
1 1/2"x 1 1/2" x 3/16 angle Bar 9.00 pcs 21 days 376 3,386
3/16 x 2 Flat Bar 80.00 pcs 21 days 396 31,680
Welded Screen Gauge. 10 48.00 sq.m 21 days 209 10,032
Galvalum Corr. G.I Sheets 12 . 5m 3,550.00 Im 21 days 143 507,650
Galvalum Corr. G.I Sheets 7.5m 270.00 Im 21 days 143 38,610
Galvalum Corr. G.I Sheets 5m 690.00 Im 21 days 143 98,670
Insulator Foam 53.00 Rolls 21 days 2,750 145,750
Turn Buckle 328.00 pcs 21 days 143 46,904
2" X 6" C-Purlins 710.00 lgths 21 days 842 597,465
1/8 Welding Rod 100.00 Box 21 days 1,056 105,600
16mm Tension Rod 217.00 pcs. 21 days 354 76,861
20mm Sag Rod 200.00 pcs. 21 days 564 112,860
Red Lead Paint 78.00 gal. 21 days 609 47,473
Rust Converter 50.00 gal. 21 days 292 14,575
Tekscrew for Steel 29,872 pcs 21 days 2 65,718
Vulca Seal 5.00 liter 21 days 340 1,700
Roof Shield Paint 156.00 liter 21 days 468 73,016
3,319,389.04
Equipments:
Bar Cutter 1 unit 21 days 200.00 4,200.00
Welding Machine 1 unit 21 days 2500 52,500.00
Telescopic Crane 1 unit 4 days 10,400 41,600.00
98,300.00

Labors:
Daily Out Put = 7 lgths. C-Purlins/m day
Truss Fabrication = 3.82 sq.m/ man day

Materials Engineer 1 persons 5 days 650.00 3,250.00


Civil Engineer 1 persons 10 days 650.00 6,500.00
Construction Foreman 1 persons 21 days 450.00 9,450.00
Steel man 2 persons 21 days 300.00 12,600.00
Laborer 10 persons 21 days 240.00 50,400.00
82,200.00
Direct Cost: 3,499,889.04

Indirect Cost:
12% OCM 419,986.68
12% CP 419,986.68
12% Vat 419,986.68
Total Indirect Cost 1,259,960

Total Construction Cost 4,759,849.09

Unit Cost
PROJECT: CONSTRUCTION OF FEEDMILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM DESCRIPTION QTY. UNIT DURATION UNIT TOTAL


NO. PRICE COST
VIII DOORS AND WINDOWS 21.OO set
A

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:

Civil Engineer 1 person 2 days 650 1300


Construction Foreman 1 person 2 days 450 900
Carpenter 4 persons 7 days 300.00 8400
Laborers 3 persons 7 days 240.00 5,040.00
15,640.00

Direct Cost: 85,877

Indirect Cost:
12 % OCM 10,305.26
12% CP 10,305.26
12% Vat 10,305.26
Total Indirect Cost 30,915.79

Total Construction Cost 116,792.99

Unit Cost

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM UNIT TOTAL


NO. DESCRIPTION QTY. UNIT DURATION PRICE COST
VIII DOOR
B Fabrication and Installation Door no.9
And Steel Railings 144 sq.meter

Materials:

2 x 4 Tubular Frame 20.00 pcs. 5 days 930.05 18,601.00


1/4 x 2 Flat Bar 20.00 pcs. 5 days 539.00 10,780.00
1/2 x 1 Flat Bar 3.00 pcs. 5 days 572.00 1,716.00
Plain Sheet Gauge 20 50.00 pcs. 5 days 803.00 40,150.00
12mm Def Bars 4.00 pcs. 5 days 208.45 833.80
1 1/4 x 1 1/4 x 1/4 Angle Bar 18.00 pcs. 5 days 473.00 8,514.00
B.I Pipe 7.00 pcs. 5 days 607.20 4,250.40
Welding Rod 4.00 box 5 days 1,056.00 4,224.00
Bearing 24.00 pcs. 5 days 242.00 5,808.00
94,877.20

Welding Machine 1 unit 3 days 2,500 7500


Labors:
-
Daily output = 15.61 mh/sq meter
-
Civil Engineer 1 persons 1 days 650.00 650.00
Construction Foreman 1 persons 1 days 450 450.00
Welder 1 persons 5 days 300 1,500.00
Laborers 4 persons 5 days 240.00 4,800.00
7,400.00

Direct Cost: 109,777.20

Indirect Cost:
12% OCM 13,173.26
12% CP 13,173.26
12% VAT 13,173.26
Total Indirect Cost 39,519.79

Total Construction Cost 149,296.99

Unit Cost
PROJECT: CONSTRUCTION OF FEED MILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM UNIT TOTAL


NO. DESCRIPTION QTY. UNIT DURATION PRICE COST
IX TILE WORKS 138.10 sq.m

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

Civil Engineer 1 persons 5 days 650 3,250.00


Construction Foreman 1 persons 5 days 450 2,250.00
Masons 5 persons 5 days 300 7,500.00
Laborers 5 persons 5 days 240.00 6,000.00
19,000.00

Direct cost: 79,205

Indirect Cost: 12% OCM 9,504.61


12% CP 9,504.61
12% VAT 9,504.61
Total Indirect Cost 28,513.83

Total Construction Cost 107,718.92

Unit Cost

PROJCET: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM UNIT TOTAL


NO. DESCRIPTION QTY. UNIT DURATION PRICE COST
X PLUMBING
A SANITARY DISTRIBUTION
SYSTEM 1.00 LOT

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

Civil Engineer 1 person 1 days 650 650


Construction Foreman 1 person 1 days 450 450
Plumbers 3 persons 8 days 300 7,200.00
Laborers 2 persons 8 days 240 3840
12140

Direct cost: 39,535.50

Indirect cost:
12% OCM 4,744.26
12% CP 4,744.26
12% Vat 4,744.26
Total Indirect Cost 14,232.78

Total Construction Cost 53,768.28

Unit Cost
PROJECT: CONSTRUCTION OF FEEDMILL BUILDING
LOCATION: BALOY, CAGAYAN DE ORO CITY

DETAILED ESTIMATES

ITEM UNIT TOTAL


N0. DESCRIPTION QTY. UNIT DURATION PRICE COST
X PLUMBING 1.00 LOT
B Water Distribution System

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

Direct Cost: 9,940.10

Indirect Cost:
12% OCM 1,192.81
12% CP 1,192.81
12% Vat 1,192.81
Total Indirect Cost 3,578.44

Total Construction Cost 13,518.54

Unit Cost

PROJECT: CONSTRUCTION OF FEEDMILL BUILDING


LOCATION: BALOY, CAGAYAN DE ORO CITY

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

Civil Engineer 1 person 10 days 650 6,500.00


Construction Foreman 1 person 10 days 450 4500
Painters 15 persons 10 days 300 45000
Laborers 5 persons 10 days 240 12,000.00
68,000.00

Direct Cost: 191,649.35

Indirect Cost:
12% OCM 22,997.92
12 % CP 22,997.92
12% Vat 22,997.92
Total Indirect Cost 68,993.77

Total Construction Cost 260,643.12


Unit Cost
0.1 120.00 12
0.1 120.00 12
0.1 300.00 30
0.1 120.00 12
0.1 27.00 2.7
0.1 3,100.00 310
0.1 3,100.00 310
0.1 3,100.00 310
0.1 3,100.00 310
0.1 513.00 51.3
0.1 299.00 29.9
0.1 184.00 18.4
0.1 131.75 13.175
0.1 48.00 4.8
0.1 170.00 17
0.1 170.00 17
0.1 170.00 17
0.1 170.00 17
0.1 170.00 17
0.1 170.00 17
0.1 170.00 17
0.1 170.00 17
0.1 170.00 17
0.1 270.00 27
0.1 2.00 0.2
0.1 170.00 17
0.1 270.00 27
0.1 300.00 30
0.1 340.00 34
0.1 5.50 0.55
0.1 131.75 13.175
0.1 2.00 0.2
0.1 48.00 4.8
0.1 255.00 25.5
0.1 8.50 0.85
0.1 8.50 0.85
0.1 42.00 4.2
0.1 44.00 4.4
0.1 46.00 4.6
0.1 70.00 7
0.1 70.00 7
0.1 50.00 5
0.1 255.00 25.5
0.1 25.00 2.5
0.1 68.00 6.8
0.1 42.00 4.2
0.1 44.00 4.4
0.1 40.50 4.05
0.1 70.00 7
0.1 50.00 5
0.1 1,150 115
0.1 1,080 108
0.1 830.00 83
0.1 342.00 34.2
0.1 360.00 36
0.1 190.00 19
0.1 130.00 13
0.1 130.00 13
0.1 130.00 13
0.1 2,500 250
0.1 130.00 13
0.1 765.00 76.5
0.1 960.00 96
0.1 322.00 32.2
0.1 513.00 51.3
0.1 553.30 55.33
0.1 265.00 26.5
0.1 2.00 0.2
0.1 309.00 30.9
0.1 425.50 42.55
0.1 9,879 987.9
0.1 8,872 887.2
0.1 1,450 145
0.1 1,350 135
0.1 3,380 338
0.1 1,500 150
0.1 1,390 139
0.1 1,500 150
0.1 5,100 510
0.1 4,720 472
0.1 3,619 361.9
0.1 2,567 256.7
0.1 2,501 250.1
0.1 2,624 262.4
0.1 1,729 172.9
0.1 845.50 84.55
0.1 490.00 49
0.1 520.00 52
0.1 730.00 73
0.1 189.50 18.95
0.1 430.00 43
0.1 552.00 55.2
0.1 960.00 96
0.1 220.00 22
0.1 24.90 2.49
0.1 12.50 1.25
0.1 35.00 3.5
0.1 170.00 17
0.1 270.00 27
0.1 126.00 12.6
0.1 176.00 17.6
0.1 136.00 13.6
0.1 32.00 3.2
0.1 25.00 2.5
0.1 25.00 2.5
0.1 58.00 5.8
0.1 65.00 6.5
0.1 95.00 9.5
0.1 66.00 6.6
0.1 35.00 3.5
0.1 2,670 267
0.1 1,680 168
0.1 79.00 7.9

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

Вам также может понравиться