Proposed Multi-purpose Hall for Street Peeople

Detailed Estimate
Item No. Description Quantity Unit Unit Cost Amount
I. Earth works
a. Site Clearing 180.00 sq.m. 20.00 3,600.00
b. Excavation 22.00 cu.m. 280.00 6,160.00
c. Backfilling 16.50 cu.m. 250.00 4,125.00
Filling materials 56.00 cu.m. 480.00 26,880.00
Labor 12,096.00
Subtotal 52,861.00
II. Form works & Scaffoldings
a. Columns
Scaffolds 1.00 lot 3,000.00 3,000.00
Plywood, 1/4"x3x4 12.00 shts. 450.00 5,400.00
Lumber, rough 100.00 lngths 160.00 16,000.00
Nails, assorted 10.00 kls 75.00 750.00
22,150.00
Labor 9,967.50
Subtotal 32,117.50
III. Concrete/Finishing works
a. Column/ Footing
b. Walls (0.60m ht)
c. Flooring
Cement 155.00 bags 270.00 41,850.00
Sand 9.00 cu.m. 850.00 7,650.00
Gravel 18.00 cu.m. 1,200.00 21,600.00
RSB 16mmØ x 6m 55.00 pcs 400.00 22,000.00
10mmØ x 6m 130.00 pcs 160.00 20,800.00
Tie wire #16 25.00 kls 70.00 1,750.00
CHB 4" 825.00 pcs 15.00 12,375.00
128,025.00
Labor 57,611.25
Subtotal 185,636.25
IV. Steel works
a. Roof framing
b. Mezzanine floor frame
C-purlins 2" x 3" 95.00 lngths 520.00 49,400.00
2" x 6" 27.00 lngths 720.00 19,440.00
Angle bar 1.5" 32.00 lngths 620.00 19,840.00
RSB 10mmØ x 6m 48.00 lngths 160.00 7,680.00
Miscellaneous (welding rod, etc.) 1.00 lot 7,000.00 7,000.00
103,360.00
Labor 46,512.00
Subtotal 149,872.00
V. Roofing works
Corrugated, G.i., prepainted .4mmx1.05x5m 74.00 shts 480.00 35,520.00
Ridge roll 7.00 pcs 375.00 2,625.00
End flashing 8.00 pcs 820.00 6,560.00
Fascia cover 19.00 pcs 375.00 7,125.00
Accessories (screw, touch-up paint, etc) 1.00 lot 4,000.00 4,000.00
55,830.00
Labor 22,332.00
Subtotal 78,162.00
VI. Carpentry Works
Marine plywood, 3/4" 30.00 shts 1,200.00 36,000.00
Accessories (nails, screw, glue, etc.) 1.00 lot 3,000.00 3,000.00
39,000.00
Labor 15,600.00
Subtotal 54,600.00
VII. Painting works
Latex, flat 2.00 gals 450.00 900.00
Latex, semi-gloss 4.00 gals 770.00 3,080.00
Epoxy primer grey 2.00 gals 1,200.00 2,400.00
QDE 6.00 gals 520.00 3,120.00
Accessories (paint brush, roller, tinting color, etc.) 1.00 lot 6,000.00 6,000.00
15,500.00
Labor 9,300.00
Subtotal 24,800.00
VIII. Electrical works
Wires and Accessories 1.00 lot 5,500.00 5,500.00
Fluorescent lamp, LED 6.00 units 800.00 4,800.00
10,300.00
4,635.00
Subtotal 14,935.00
Direct Cost 592,983.75
Contingencies (10%) 59,298.38
652,282.13
Admin fee (4%) 23,719.35
Grand Total 676,001.48
Note: Detailed Estimate is exclusive of VAT and building permit fees

Prepared by:

MARGARETTE Z. ALBACETE
Architect