AV CONSTRUCTION

Sinapangan, San Juan, La Union

Tel. No. +639279107919
E-mail Address: arnoldverceles25@gmail.com

Project Title: CONSTRUCTION OF TWO STOREY RESIDENTIAL BUILDING-PHASE 2

Location : Talogtog, San Juan, La Union

DETAILED ESTIMATES
I. Clearing ( Q = 110 sq.m. )
a. Labor
4 (four) - Laborers @ ₱480.00 /day @ 480.00 = 1,920.00
1,920.00
x 2.00 days
3,840.00
direct cost . . . = 3,840.00
indirect cost . . . = 384.00
4,224.00

unit cost = 202.95 / sqm.

II. Concreting works ( Q = 24.95 cu.m. )

a. Materials
235 bags - Excel Cement @ 235.00 = 55,225.00
26 cum - Gravel @ 840.00 = 21,840.00
13 cum - Crushed Sand @ 640.00 = 8,320.00
85,385.00
b. Labor
3 (three) - Skilled Workers @ ₱600.00 /day @ 600.00 = 1,800.00
8 (eight) - Laborers @ ₱480.00 /day @ 480.00 = 3,840.00
5,640.00
x 8.00 days
45,120.00
c. Equipment Rentals
1 unit - Concrete Mixer @ ₱ 500.00/day for 8 days = 6,000.00
1 unit - Portalift @ ₱ 2000.00/day for 1 day = 2,000.00
8,000.00
direct cost . . . = 138,505.00
indirect cost . . . = 13,850.50
152,355.50

unit cost = 6,094.22 / cum.

III. Steel works ( Q = 3,089.12 kgs. )
a. Materials
148 pcs - # 16mm Ø , 6.00m long RSB @ 345.00 = 51,060.00
439 pcs - # 10mm Ø , 6.00m long RSB @ 135.00 = 59,265.00
53 kgs - G.I. Tie wire @ 80.00 = 4,240.00
114,565.00
b. Labor
3 (three) - Skilled Workers @ ₱600.00 /day @ 600.00 = 1,800.00
6 (six) - Laborers @ ₱480.00 /day @ 480.00 = 2,880.00
4,680.00
x 14.00 days
65,520.00
c. Equipment Rentals
1 unit - Bar Cutter @ ₱ 250.00/day for 10 days = 2,500.00
2,500.00
direct cost . . . = 182,585.00
indirect cost . . . = 18,258.50
200,843.50

unit cost = 65.02 / kgs.

IV. Form Works ( Q = 1.00 lot )

a. Materials
5 pcs - 1/2 phenolic board @ 650.00 = 3,250.00
46 pcs - 1/2 Ordinary plywood @ 650.00 = 29,900.00
905 bdft - 2 x 2 Lumber @ 56.00 = 50,680.00
23 kgs - Common Nails @ 70.00 = 1,610.00
85,440.00
b. Labor
3 (three) - Skilled Workers @ ₱600.00 /day @ 600.00 = 1,800.00
6 (six) - Laborers @ ₱480.00 /day @ 480.00 = 2,880.00
4,680.00
x 13.00 days
60,840.00
c. Equipment Rentals
1 lot - Scaffolding Rentals = 10,000.00
10,000.00

direct cost . . . = 156,280.00

indirect cost . . . = 18,753.60
175,033.60

unit cost = 175,033.60 / lot

V. Masonry Works ( Q = 110.16 sq.m. )
a. Materials
1405 pcs - 4" CHB @ 13.00 = 18,265.00
80 pcs - # 10mm Ø , 6.00m long RSB @ 135.00 = 10,800.00
6 kgs - G.I. Tie wire @ 60.00 = 360.00
58 bags - Excel Cement @ 235.00 = 13,630.00
5 cum - Wash Sand @ 640.00 = 3,200.00
46,255.00
b. Labor
3 (three) - Skilled Workers @ ₱600.00 /day @ 600.00 = 1,800.00
6 (six) - Laborers @ ₱480.00 /day @ 480.00 = 2,880.00
4,680.00
x 5.00 days
23,400.00
direct cost . . . = 69,655.00
indirect cost . . . = 6,965.50
76,620.50

unit cost = 558.62 / sq.m.

VI. Electrical & Plumbing Rough In ( Q = 1.00 lot )

a. Materials
16 pcs - 1/2 Ø pvc conduit pipe @ 90.00 = 1,440.00
12 pcs - Junction Box 4x4 w/ cover @ 35.00 = 420.00
1 pcs - Pvc pipe, 2" sanitary pipe @ 290.00 = 290.00
1 pcs - Pvc pipe, 4" sanitary pipe @ 800.00 = 800.00
1 lot - Electrical consumables @ 2,000.00 = 2,000.00
4,950.00

b. Labor
1 (one) - Skilled Workers @ ₱600.00 /day @ 600.00 = 600.00
1 (one) - Laborers @ ₱480.00 /day @ 480.00 = 480.00
1,080.00
x 3.00 days
3,240.00
direct cost . . . = 8,190.00
indirect cost . . . = 819.00
9,009.00

unit cost = 9,009.00 / lot

 SUMMARY
1 Material Cost = 336,595.00
2 Labor Cost = 201,960.00
3 Equipment Cost = 10,500.00
4 Indirect Cost = 59,031.10
TOTAL PROJECT COST 608,086.10

Prepared and Submitted by:

ARNOLD VERCELES
Civil Engineer
 5.00
3,840.00

4,224.00

8.00
45,120.00

152,355.50
 14.00
65,520.00

200,843.50

13.00
60,840.00

175,033.60
 5.00
23,400.00

76,620.50

3.00
3,240.00

9,009.00