Project: Construction of 3 Story Student Center

Location: Bayombong City, Nueva Vizcaya

Owner: Church in Bayombong City

Detailed Estimates and Program of Work

(Ground Floor)

Item I – Structure Excavation

Qty. = 90 cu.m
Labor:
1 – Foreman @550/day for 10 days = 5,500.00
9 – Laborer @400/day for 10 days = 36,600.00
Item Cost = 41,500.00
Item II – Concrete Works
Qty. = 37.0 cu.m
Materials:
16 cu.m – Fine Aggregates @400/cu.m = 6,400.00
25 cu.m – Coarse Aggregates @500/cu.m = 12,500.00
259 bags – P.cement @235/bag = 60,865.00
5 pcs – Construction pail @150/pc = 750.00
Sub Total = 80,515.00
Labor:
1 – Foreman @550/day for 5 days = 2,750.00
2 – Mason @500/day for 5 days = 5,000.00
10 – Laborer @400/day for 5 days = 20,000.00
Sub Total = 27,750.00
Equipment Rentals:
1 Bagger Conc. Mixer @500/day for 5 days = 2,500.00
Item Cost = 110,765.00

Item III – Form Works

Materials:
3,000 bd.ft – 2x3x12 lumber @24/b.f = 72,000.00
10 pcs – Phinolie Bd @900/pc = 9,000.00
 40 kg – Asst’d Nail @70/kg = 2,800.00
Sub Total = 83, 800.00
Labor:
1 – Foreman @550/day for 14 days = 7,700.00
2 – Carpenter @500/day for 14 days = 14,000.00
3 – Laborer @400/day for 14 days = 16,800.00
Sub Total = 38,500.00
Item Cost = 122,300.00
Item IV – Steel Works
Materials:
104 pcs – RSB 20mmØx7.5 @710 = 73,840.00
235 pcs – RSB 16mmØx6.0 @340 = 79,900.00
26 pcs – RSB 12mmØx6.0 @280 = 7,280.00
565 pcs RSB 10mmØx6.0 @135 = 76,275.00
2 Rolls – tie wire #16 @2,100 = 4,200.00
Sub Total = 241, 495.00
Labor:
1 – Foreman @550/day for 23 days = 12,650.00
3 – Steelman @500/day for 23 days = 34,500.00
4- Laborer @400/day for 23 days = 36,800.00
Sub Total = 83,950.00
Equipment Rental:
1 – Electric Cutter @100/day for 23 days = 2,300.00
Item Cost = 327,745.00
Item V – Masonry Works
Materials:
2,260 pcs – CHB 5’’@16/pc = 36,160.00
115 bags Cement @235/bag = 27,025.00
7 cu.m – Fine Aggregates @500 = 3,500.00
Sub Total = 66,658.00
Labor:
1 – Foreman @550/day for 7 days = 3,850.00
 3 – Mason @500/day for 7 days = 10,500.00
2 – Labor @400/day for 7 days = 5,600.00
Sub Total = 19,950.00
Item Cost = 86,635.00
Summary
Item I – Structure excavation = 41,500.00
Item II – Concrete works = 110,765.00
Item III – Form works = 122,300.00
Item IV – Steel works = 327,745.00
Item V – Masonry works = 86,635.00
Direct Cost =₱ 688,945.00
Cont. Profit (10%) =₱ 68,894.50
Total Project Cost =₱ 757,839.50
Breakdown of Expenditures:
Materials Cost = 472,495.00
Labor Cost = 211,650.00
Rentals = 4,800.00
Contractor Profit (10%) =₱ 68,894.50
Total Project =₱ 757,839.50

Prepared by:

______ENGR. WILLIAM S. JOSOL_______

PRC ID #32518