You are on page 1of 9

Republic of the Philippines

CAMARINES SUR POLYTECHNIC COLLEGES


Nabua, Camarines Sur

College of Engineering

Exercise #3
Construction Methods & Project Management

Submitted By:
GODORNES, MARK ALJON H.
BSCE 5

Submitted to:
ENGR. HENRY P. TURALDE
Instructor

23/07/2016 11:31:52

Page 1 of 9

CONSTRCTION OF TWO STOREY RESIDENTIAL BUILDING

PROJECT:
LOCATION:

San Juan, Bato, Camarines Sur


DETAILED ESTIMATE

ITEM
I

CLEARING AND GRABBING


6
5

Estimated Quantity:
LABOR:

sq. m
Lumpsum

3000
3000

Cost of Labor
Direct Cost
Indirect Cost
Overhead
Contractor's Profit
BIR Tax
VAT
Contractor's Withholding
Tax
Cost of Item I
Unit Cost

II

EXCAVATION
Estimated Quantity:
LABOR:

9
1
1
6

23/07/2016 11:31:52

10%
15%
5%
10%

3000
1500
450
675
225
450

4%

180
6480
99.692308

/sq.m

cu.m
Foreman
Skilled worker
Common Laborer

350
250
200
Cost of
Labor

/day for 2 days


/day for 2 days
/day for 2 days

700
500
2400
3600

Page 2 of 9

Direct Cost
Indirect Cost
Overhead
Contractor's
Profit
BIR Tax
VAT
Contractor's Withholding Tax
Cost of Item II
Unit Cost

III

CONCRETE WORKS
Estimated Quantity:
LABOR

100

10%

3600
2500
610

15%

915

5%
10%
4%

305
610
244
8784
976

/cu.m

cu.m

Civil Engineer

540

Foreman

350

Masons

250

Common Laborer

200
Cost of Labor

/day for
days
/day for
days
/day for
days
/day for
days

25
25
10
25

13500
8750
2500
25000
49750

EQUIPMENT RENTAL
1 unit

Concrete Mixer

500

1 unit

Portable Vibrator

300
Cost of
Equipment

MATERIALS
29.105 cu.m
36.05 cu.m
496 bags

washed sand
crushed gravel
portland cement

400.00
620.00
220.00
Cost of

23/07/2016 11:31:52

/day for 10
days
/day for 10
days

5000
3000
8000

/cu.m
/cu.m
/bag

11642
22351
109120
143113

Page 3 of 9

materials
Direct Cost
Indirect Cost
Overhead
Contractor's
Profit

10%
15%

BIR Tax

5%

VAT
Contractor's Withholding Tax
Cost of Item III
Unit Cost

IV

10%
4%

200863
10000
21086.3
31629.4
5
10543.1
5
21086.3
8434.52
303642.
72
3036.4
3

/cu.m

REINFORCING STEEL
BARS
Estimated Quantity:

10261.
03

kgs

LABOR
3

steel man

/day for 10
days

250
Cost of
Labor

7500
7500

MATERIALS
10261.03 kgs
86 kgs

Reinforcing Steel Bar


#16 Tie Wire

45

/kg

70

/kg

Cost of
materials
Direct Cost
Indirect Cost

23/07/2016 11:31:52

461746.
35
6020
467766
.35
475266.
35
10000

Page 4 of 9

Overhead

10%

Contractor's
Profit

15%

BIR Tax

5%

VAT

10%

Contractor's Withholding Tax


Cost of Item III
Unit Cost

ROOFING WORKS
Estimated Quantity:
LABOR
3

82

4%

48526.6
35
72789.9
53
24263.3
18
48526.6
35
19410.6
54
698783.
54
68.10

/kg

sq.m
Common Laborer

200
Cost of Labor

/day for 5 days

3000
3000

MATERIALS

300 bd. Ft
325.56 bd. Ft
50 pcs

20 pcs

20 m

23/07/2016 11:31:52

Coco Lumber 2" x 3"


Coco Lumber 2" x 2"
Anchor Bolts with Nuts
and Washer 16mm x
50mm x 300mm
Anchor Bolts with Nuts
and Washer 10mm x
50mm x 200mm
Long-Span Roofing, RibType, Pre-Painted,
1220mm x 0.40mm
thk.

20
15

/bd.ft
/bd.ft

6000
4883.4

13.5

/pc

675

3.6

/pc

72

295.00

/m

5900

Page 5 of 9

8 pcs

Ridge Roll, Pre-Painted,


Ordinary, 0.610m x
2.440m x 0.40 mm thk.

300.00

/pc

2400

7 pcs

Flashing, Pre-Painted,
Ordinary, 0.610m x
2.440m x 0.40 mm thk.

300.00

/pc

2100

200 pcs

Teckscrew 2-1/2"

2.00

/pc

400

3L

Roof Sealant

335.00

/lit

1005

Cost of
materials

29435.
4

Direct Cost
Indirect Cost
Overhead
Contractor's
Profit
BIR Tax
VAT

10%

32435.4
5000
3743.54

15%

5615.31

5%
10%

1871.77
3743.54
1497.41
6
53906.9
76
657.40

Contractor's Withholding Tax


Cost of Item III
Unit Cost

VI

4%

/sq.m

DOORS AND WINDOWS


Estimated Quantity:
LABOR

lumpsu
m
lumpsu
m

15000
Cost of
Labor

23/07/2016 11:31:53

15000

Page 6 of 9

MATERIALS
5 set

1 set

6 set

2 set

D-1, Panel Door 0.90m


x 2.10 m on 150 mm
Wooden Jamb complete
with Accessories
D-2, PVC Door 0.80m x
2.10 m on 150 mm
Wooden Jamb complete
with Accessories
W-1, (1.2m x 1.2m)
Casement Window with
aluminun casing and
complete accesories
W-2, (1.8m x 1.2m)
Casement Window
with aluminun casing
and complete
accesories

3500

/set

17500

1000

/set

1000

4500

/set

27000

6000

/set

12000

Cost of
materials
Direct Cost
Indirect Cost
Overhead
Contractor's
Profit
BIR Tax
VAT
Contractor's Withholding Tax
Cost of Item III
Unit Cost

VII

57500

10%

72500
8000
8050

15%

12075

5%
10%
4%

4025
8050
3220
11592
0
11592
0

FORMWORKS

23/07/2016 11:31:53

Page 7 of 9

VE
I LE
s
t
i
m
a
t
e
d

Estimated Quantity:

lumpsu
m

MATERIALS

Coco Lumber

1549.41 bd. Ft

Q
u
a
n
t
i
t
y
:
M
A
T
E
R
I
A
L
S

Plywood Ordinary, 1/4"


x 4' x 8'
CWN, Assorted

73 pc
38 kgs

23241.1
5

15.00

/bd.ft

400.00

/pc

29200

60.00

/kg

2280
54721.
15

Cost of
materials
Direct Cost
Indirect Cost
Overhead

10%

Contractor's
Profit

15%

BIR Tax

5%

VAT

E
l
e
c
t
r
i
c
a
l

Contractor's Withholding Tax


Cost of Item III
Unit Cost

4%

PAINTING
WORKS
Estimated Quantity:

lumpsu
m

MATERIALS

C
o
n
5
d 8/
0
u
23/07/2016 11:31:53
i
t

10%

54721.1
5
8000
6272.11
5
9408.17
25
3136.05
75
6272.11
5
2508.84
6
90318.4
56
90318.
456

4
16
16
16

Neutralizer
Latex, Flat
Masonry Putty
Latex, Semi Gloss

295.00
490.00
400.00
550.00

/gal
/gal
/gal
/gal

1180
7840
6400
8800

Page 8 of 9

Acri Color

130.00

/gal

1040

Cost of
materials

25260

Direct Cost
Indirect Cost
Overhead
Contractor's
Profit
BIR Tax
VAT
Contractor's Withholding Tax

10%

25260
5600
3086

15%

4629

5%
10%
4%

1543
3086
1234.4
44438.
4
44438
.4

Cost of Item III


Unit Cost

SUMMARY
ITEM
I
II
III
IV
V
VI
VII
VIII
IX

23/07/2016 11:31:53

DESCRIPTION
CLEARING AND GRABBING
EXCAVATION
CONCRETE WORKS
REINFORCING STEEL BARS
ROOFING WORKS
DOORS AND WINDOWS
FORMWORKS
ELECTRICAL WORKS
PAINTING WORKS

UNIT COST
99.69231
976
3036.43
68.10
657.40
115920
90318.46
9820.8
44438.4

(Php)
/sq.m
/cu.m
/cu.m
/kg
/sq.m

Page 9 of 9