Caingin Multi Porpose Estimate

REHABILITATION OF MULTI - PURPOSE BUILDING
CAINGIN, BOCAUE, BULACAN
ITEM NO DESCRIPTION UNIT
PART II OTHER GENERAL REQUIREMENTS

B.1 Offices, Shops, Stores and Workmens Accomodation for Contractor L.s.
B.5 Project Billboard / Signboard Ea.
B.7 (1) Occupational Safety and Health Mo.
Sub-Total Part II
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/ PLUMBING WORKS
PART A - EARTHWORKS
803(1)a Structure Excavation ( Common Soil ) Cu.m.
804(1)b Embankment From Borrow Cu.m.
804(4) Gravel Fill Cu.m.
Sub-Total Part A
PART B - PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete (Class A, 28days) Cu.m.
902(1)a1 Reinforcing Steel, Grade 40 (Deformed) Kgs.
903(2) Forms and Falseworks Sq.m.
Sub-Total Part B
PART C - FINISHING WORKS
1043(2)b Masonry Unit (150mm Wall) Sq.m.
1014(1)b2 Prepainted Metal Sheets, Long Span, Rib Type, 0.5mm thk Sq.m.
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll, 0.6mm thk) L.m.
1013(2)b Fabricated Metal Roofing Accessory (Flashing, 0.6mm thk) L.m.
1013(2)c Fabricated Metal Roofing Accessory (Gutter, 0.6mm thk) L.m.
1047(2)a Structural Steel, Trusses Kgs.
1047(2)b Structural Steel, Purlins Kgs.
1047(6) Metal Structure Accessories, Steel Plates Kgs.
1047(7)b Metal Structure Accessories, Sag Rods Kgs.
1047(4) Metal Structure Accessories, Cross Bracing Kgs.
1047(3)c Metal Structure Accessories, Turn Buckle Pc.
Sub-Total Part C
PART D - PLUMBING/ SANITARY WORKS
Sub-Total Part D
PART E - ELECTRICAL WORKS
Sub-Total Part E
Sub-Total Part III
GRAND TOTAL
Contract Amount
Net Collectible
Total Direct Cost
SOP 3.00%
PROPONENT 8.00%
BAC 3.00%
PRECON 2.00%
16.00%
PROFIT 67.25%
Materials 0.00%
Equipment 0.00%
Labor 0.00%
ESTIMATED BY:
LEONARDO ROBERTO S. DELOS SANTOS

REHABILITATION OF M
CAINGIN, BOCAUE, BU
QUANTITY UNIT COST AMOUNT ITEM

NO.
B.1
1.00 44,000.00 44,000.00
1.00 5,090.00 5,090.00
4.00 5,625.00 22,500.00 M
71,590.00 A
T
E
14.72 353.26 5,200.00 R
121.07 712.22 86,228.00 I
2.10 986.29 2,071.20 A
93,499.20 L
S
7.03 5,490.75 38,600.00
502.26 54.01 27,124.90
36.80 0.00 -
65,724.90
18,694.94 0.25 4,620.00

173,891.72 0.00 -
15.00 0.00 -
36.00 0.00 -
42.00 0.00 - E
4,102.09 0.00 - Q
2018.24 0.00 - U
1,076.76 0.00 - I
49.73 0.00 - P
176.85 0.00 - M
2.00 0.00 - E
4,620.00 N
T
-
-
163,844.10
235,434.10 L
A
B
O
R
₱ 1,499,693.01
₱ 1,405,962.20
₱ 235,434.10 INDIRECT UNIT COST
a. Overhead/Contingenci
₱ 42,178.87 b. Contractor's Profit
₱ 112,476.98 c. Value Added Tax
₱ 42,178.87
₱ 28,119.24
₱ 224,953.95
₱945,574.14
REHABILITATION OF M
₱ - CAINGIN, BOCAUE, BU
₱ -
₱ -
ITEM
NO.
B.5
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

b. Contractor's Profit
c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
B.7 (1)
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
803(1)a
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
804(1)b
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
804(4)
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
900(1)c1
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST
c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
902(1)a1
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
903(2)
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1043(2)b
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1014(1)b2
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1013(2)a
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1013(2)b
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1013(2)c
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1047(2)a
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1047(2)b
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1047(6)
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1047(7)b
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST
c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1047(4)
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
REHABILITATION OF M
CAINGIN, BOCAUE, BU
ITEM
NO.
1047(3)c
M
A
T
E
R
I
A
L
S
E
Q
U
I
P
M
E
N
T
L
A
B
O
R
INDIRECT UNIT COST

c. Value Added Tax
DETAILED UNIT COST ANALYSIS

DESCRIPTION UNIT COST
Offices, Shops, Stores and Workmens Accomodation for Contractor
1.00 L.s. 44,000.00
NAME & SPECIFICATION QUANTITY UNIT UNIT COST COST
Field Office (rental/ maintenance of iffice bldg. 4.00 mos. 8,000.00 32,000.00
laboratory and quarters (at least 7m x 9m furnished/ -
equipped with complete office facilities and supplies -
-
Electricity and Water Utilities 4.00 mos. 3,000.00 12,000.00
-
-
-
-
-
-
-
-
-
-
TOTAL FOR MATERIALS 44,000.00
NAME AND CAPACITY NO. OF UNITS
NO.OF HOUR HOURLY RATE AMOUNT
-
-
-
-
-
-
-
-
-
-
TOTAL FOR EQUIPMENT -
DESIGNATION NO. OF PERSONS
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST 44,000.00
INDIRECT UNIT COST
a. Overhead/Contingencies/Miscellaneous
c. Value Added Tax
TOTAL INDIRECT COST -

TOTAL COST 44,000.00
UNIT COST 44,000.00

Project Billboard / Signboard
1.00 Ea. 5,090.00
Ordinary Plywood (1/2" x 4' x 8') 2.00 pc. 400.00 800.00

Good lumber - 4 uses 42.00 bd.ft. 55.00 2,310.00
Project Sign (Tarpaulin) 96.00 sq.ft 15.00 1,440.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Construction Foreman 1.00 2 100.00 200.00

Skilled Labor 1.00 2 70.00 140.00
Unskilled Laborer 2.00 2 50.00 200.00
-
-
-
-
-
TOTAL FOR LABOR 540.00
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST 5,090.00
UNIT COST 5,090.00

Occupational Safety and Health
4.00 Mo. 5,625.00
Safety Shoes 20.00 Pc 950.00 19,000.00

Safety Helmet 20.00 Pc 150.00 3,000.00
Safety Gloves 20.00 Pc 25.00 500.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
INDIRECT UNIT COST
c. Value Added Tax

UNIT COST 5,625.00

Structure Excavation ( Common Soil )
14.72 Cu.m. 353.26
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR MATERIALS -
Cargo Truck 1.00 1.00 1,000.00 1,000.00

Backhoe Wheel-Type 1.00 2.00 1,800.00 3,600.00
-
-
-
-
-
-
-
-
TOTAL FOR EQUIPMENT 4,600.00

Unskilled Labor 4.00 2 50.00 400.00
-
-
-
-
-
-
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST 5,200.00
UNIT COST 353.26

Embankment From Borrow
121.07 Cu.m. 712.22
Common Borrow 151.34 cu.m. 320.00 48,428.00

-
-
-
-
-
-
-
-
-
-
-
-
-
-
Backhoe Wheel Type 1.00 13.00 1,800.00 23,400.00

Road Roller 1.00 8.00 1,500.00 12,000.00
-
-
-
-
-
-
-
-
TOTAL FOR EQUIPMENT 35,400.00
Construction Foreman 1.00 12 100.00 1,200.00

Unskilled Labor 2.00 12 50.00 1,200.00
-
-
-
-
-
-
TOTAL FOR LABOR 2,400.00
INDIRECT UNIT COST
c. Value Added Tax

UNIT COST 712.22

Gravel Fill
2.10 Cu.m. 986.29
G1 Gravel Bedding 2.21 cu.m. 640.00 1,411.20

-
-
-
-
-
-
-
-
-
-
-
-
-
-
Backhoe Wheel Type 1.00 0.20 1,800.00 360.00

-
-
-
-
-
-
-
-
-
TOTAL FOR EQUIPMENT 360.00

Unskilled Labor 4.00 1 50.00 200.00
-
-
-
-
-
-
INDIRECT UNIT COST
c. Value Added Tax
TOTAL COST 2,071.20
UNIT COST 986.29

Structural Concrete (Class A, 28days)
7.03 Cu.m. 5,490.75
Ready Mix Concrete 8.00 cu.m. 4,000.00 32,000.00

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Construction Foreman 1.00 15 100.00 1,500.00

Skilled Labor 2.00 15 70.00 2,100.00
Unskilled Labor 4.00 15 50.00 3,000.00
-
-
-
-
-
INDIRECT UNIT COST
c. Value Added Tax

UNIT COST 5,490.75

Reinforcing Steel, Grade 40 (Deformed)
902(1)a1 502.26 Kgs. 54.01
Reinforcing Steel Bar, Grade 40 527.37 kgs. 43.00 22,677.04

# 16 Tie Wire (1% of RSB) 5.27 kgs. 47.00 247.87
Oxygen/Acetelyne 1.00 set 2,000.00 2,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Skilled Labor 2.00 5 70.00 700.00
Unskilled Labor 4.00 5 50.00 1,000.00
-
-
-
-
-
INDIRECT UNIT COST
c. Value Added Tax

UNIT COST 54.01

Forms and Falseworks
36.80 Sq.m. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Masonry Unit (150mm Wall)
1043(2)b 18,694.94 Sq.m. 0.25
CHB 6" 420.00 pcs. 11.00 4,620.00

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST 4,620.00
UNIT COST 0.25

Prepainted Metal Sheets, Long Span, Rib Type, 0.5mm thk
1014(1)b2 173,891.72 Sq.m. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Fabricated Metal Roofing Accessory (Ridge Roll, 0.6mm thk)
1013(2)a 15.00 L.m. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Fabricated Metal Roofing Accessory (Flashing, 0.6mm thk)
1013(2)b 36.00 L.m. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Fabricated Metal Roofing Accessory (Gutter, 0.6mm thk)
42.00 L.m. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Structural Steel, Trusses
1047(2)a 4,102.09 Kgs. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Structural Steel, Purlins
1047(2)b 2,018.24 Kgs. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Metal Structure Accessories, Steel Plates
1,076.76 Kgs. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax
TOTAL COST -
UNIT COST -

1047(7)b
1047(7)b 49.73 Kgs. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Metal Structure Accessories, Cross Bracing
176.85 Kgs. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Metal Structure Accessories, Turn Buckle
2.00 Pc. -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTAL FOR LABOR -
TOTAL DIRECT COST -
INDIRECT UNIT COST
c. Value Added Tax

TOTAL COST -
UNIT COST -

Caingin Multi Porpose Estimate

Загружено:

Сведения о документе

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

Caingin Multi Porpose Estimate

Загружено:

Авторское право:

Доступные форматы

REHABILITATION OF MULTI - PURPOSE BUILDING

CAINGIN, BOCAUE, BULACAN

ITEM NO DESCRIPTION UNIT

PART II OTHER GENERAL REQUIREMENTS

LEONARDO ROBERTO S. DELOS SANTOS

QUANTITY UNIT COST AMOUNT ITEM

18,694.94 0.25 4,620.00

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

INDIRECT UNIT COST

DETAILED UNIT COST ANALYSIS

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

Ordinary Plywood (1/2" x 4' x 8') 2.00 pc. 400.00 800.00

Construction Foreman 1.00 2 100.00 200.00

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

Safety Shoes 20.00 Pc 950.00 19,000.00

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

Cargo Truck 1.00 1.00 1,000.00 1,000.00

Construction Foreman 1.00 2 100.00 200.00

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

Common Borrow 151.34 cu.m. 320.00 48,428.00

Backhoe Wheel Type 1.00 13.00 1,800.00 23,400.00

Construction Foreman 1.00 12 100.00 1,200.00

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

G1 Gravel Bedding 2.21 cu.m. 640.00 1,411.20

Backhoe Wheel Type 1.00 0.20 1,800.00 360.00

Construction Foreman 1.00 1 100.00 100.00

DETAILED UNIT COST ANALYSIS

Ready Mix Concrete 8.00 cu.m. 4,000.00 32,000.00

Construction Foreman 1.00 15 100.00 1,500.00

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

Reinforcing Steel Bar, Grade 40 527.37 kgs. 43.00 22,677.04

Construction Foreman 1.00 5 100.00 500.00

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

CHB 6" 420.00 pcs. 11.00 4,620.00

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

TOTAL INDIRECT COST -

DETAILED UNIT COST ANALYSIS

TOTAL INDIRECT COST -