PROJECT: CONSTRUCTION OF COVERED COURT WITH BLEACHER AND LAND DEVELOPMENT

LOCATION: BRGY. SAN ISIDRO, CABANATUAN CITY

SUBJECT: COMPLETE DETAILED ESTIMATE
OWNER: ENGR. RONNEL CESISTA FABIA
CONTRACTOR: GROUP 6 AND 7

I. GENERAL REQUIREMENTS
MATERIAL
DESCRIPTION QUANTITY UNIT
UNIT COST
Mobilization and Demolition 1 pcs.
Building Permit 1 pcs.
Occupancy Permit 1 pcs.
Performance Bond 1 pcs.
Warranty Bond 1 pcs.
Field Offiece and Temporary Storage 1 lot
Project Record Documents, As-Built Plans 1 copy
Temporary Electricity, Water, and Telecommunication
Temporary Fence 136 m ₱2,800.00
Testing and Commissioning
Others to Complete the Work (please specify)
Equipment and Prof. Supervisions
GENERAL

II. SITEWORKS
MATERIAL
DESCRIPTION QUANTITY UNIT
UNIT COST
Site Clearing and Grubbing
Bulldozer 2 unit ₱0.00
Excavator 2 unit ₱0.00
Chainsaw 1 unit ₱12,800.00
Batterboard and Laying Out
1 in x 16 in x 16 ft Lumber 14 pcs ₱941.61
Nylon String pcs ₱30.00
Sledgehammer 3 pcs ₱340.00
Handsaw 5 pcs ₱320.00
Hatchet 4 pcs ₱410.00
Hammer 8 pcs ₱300.00
Posthole Auger 2 pcs ₱7,588.00
Chalk Line Reel 3 pcs ₱240.00
Meter Tape 8 pcs ₱275.00
Plumb Bob 8 pcs ₱130.00
8d/2.5 in Nail 3 kg ₱85.00
Soil Poisoning
Protek Soil Termiticide 32 L ₱3,200.00
Soilguard 32 L ₱4,500.00
 Termite Sprayer 6 unit ₱7,000.00
Excavation
Two-way Pick Hoe 4 pcs ₱350.00
Pickaxe Mattock 4 pcs ₱364.00
Trowel 5 pcs ₱140.00
Shovel 8 pcs ₱394.00
Wheel Barrow 4 pcs ₱0.00
Tracked Excavator 1 unit ₱0.00
Bulldozer 1 unit ₱0.00
Backhoe 1 unit ₱0.00
Backfilling and Compaction
Compactor 1 unit ₱0.00
Backhoe 1 unit ₱0.00
Disposal
Roll-off Dumpster 1 unit ₱0.00
Waste Compactor 1 unit ₱0.00
Dumptruck 1 unit ₱0.00
MATERIALS SUB-TOTA

LABOR
DESCRIPTION
LABOR COUNT UNIT COST COST
Site Clearing and Grubbing
Civil Engineer 1 ₱1,500.00 ₱1,500.00
Foreman 1 ₱800.00 ₱800.00
Bulldozer Operator 1 ₱700.00 ₱700.00
Excavator Operator 1 ₱700.00 ₱700.00
Chainsaw Operator 1 ₱600.00 ₱600.00
Ordinary Workers 8 ₱450.00 ₱3,600.00
Batterboard and Laying Out
Civil Engineer 1 ₱1,500.00 ₱1,500.00
Foreman 1 ₱800.00 ₱800.00
Ordinary Workers 8 ₱450.00 ₱3,600.00
Soil Poisoning
Civil Engineer 1 ₱1,500.00 ₱1,500.00
Foreman 1 ₱800.00 ₱800.00
Pest Control Company 1 ₱500.00 ₱500.00
Anti-Termite Soil Treatment Experts 3 ₱500.00 ₱1,500.00
Pest Contrrol Technicians 3 ₱500.00 ₱1,500.00
Excavation
Civil Engineer 1 ₱1,500.00 ₱1,500.00
Foreman 1 ₱800.00 ₱800.00
Bulldozer Operator 1 ₱700.00 ₱700.00
Excavator Operator 1 ₱700.00 ₱700.00
Backhoe Operator 1 ₱700.00 ₱700.00
Ordinary Workers 10 ₱450.00 ₱4,500.00
Backfilling and Compaction
Civil Engineer 1 ₱1,500.00 ₱1,500.00
Foreman 1 ₱800.00 ₱800.00
Compact Operator 1 ₱700.00 ₱700.00
Backhoe Operator 1 ₱700.00 ₱700.00
Ordinary Workers 8 ₱450.00 ₱3,600.00
Disposal
Civil Engineer 1 ₱1,500.00 ₱1,500.00
Foreman 1 ₱800.00 ₱800.00
Roll-Off Dumpster Operator 1 ₱700.00 ₱700.00
Waste Compactor Operator 1 ₱700.00 ₱700.00
Dumptruck Operator 1 ₱700.00 ₱700.00
Ordinary Workers 10 ₱450.00 ₱4,500.00
LABOR SUB-TOTA
SITEWORKS SUB-TOTA

III. CONCRETE WORKS

MATERIAL
DESCRIPTION QUANTITY UNIT
UNIT COST
Footings
Concrete Pouring (one bagger) 3000 psi 25.54 cu.m
Portland Cement 221 bags ₱320.00
Fine Sand 12 cu.m ₱240.00
3/4 Gravel 24 cu.m ₱240.00
Wall Footings
Concrete Pouring (one bagger) 3000 psi 5.86 cu.m
Portland Cement 51 bags ₱320.00
Fine Sand 3 cu.m ₱240.00
3/4 Gravel 5 cu.m ₱240.00
Column Footings
Concrete Pouring (one bagger) 3000 psi 103.30 cu.m
Portland Cement 851 bags ₱320.00
Fine Sand 46 cu.m ₱240.00
3/4 Gravel 91 cu.m ₱240.00
Columns
Concrete Pouring (one bagger) 3000 psi 25.11 cu.m
Portland Cement 207 bags ₱320.00
Fine Sand 11 cu.m ₱240.00
3/4 Gravel 22 cu.m ₱240.00
Beams
Concrete Pouring (one bagger) 3000 psi 16.27 cu.m
Portland Cement 134 bags ₱320.00
Fine Sand 7.17 cu.m ₱240.00
3/4 Gravel 14.35 cu.m ₱240.00
Slabs
 Gravel Bed Laying (40mm thick) 328.60 cu.m ₱1,000.00
Concrete Pouring (one bagger) 3000 psi 82.15 cu.m
Portland Cement 3386 bags ₱320.00
Fine Sand 181 cu.m ₱240.00
3/4 Gravel 362 cu.m ₱240.00
Stairs and Ramp
Concrete Pouring (one bagger) 3000 psi 4.76 cu.m
Portland Cement 39 bags ₱320.00
Fine Sand 2 cu.m ₱240.00
3/4 Gravel 4 cu.m ₱240.00
C

IV. FORMWORKS
MATERIAL
DESCRIPTION QUANTITY UNIT
UNIT COST
Footings 72.24 sq.m.
Plywood(4' x 8' x 1/2")\ 13 pc ₱800.00
FORM LUMBER
2 x 2 x 8 ft. 78 pc ₱105.00
Columns 280.26 sq.m.
Plywood(4' x 8' x 1/2")\ 49 cu.m ₱800.00
FORM LUMBER
2 x 2 x 8 ft. 198 pc ₱105.00
SCAFFOLDINGS
2 x 2 x 8 ft. 70 pc ₱105.00
2 x 3 x 10 ft. 210 pc ₱170.00
2 x 3 x 12 ft. 140 pc ₱190.00
Beams 243.99 sq.m.
Plywood(4' x 8' x 1/2")\ 42 pc ₱800.00
FORM LUMBER
2 x 2 x 8 ft. 325 pc ₱105.00
SCAFFOLDINGS
2 x 2 x 8 ft. 325 pc ₱105.00
2 x 3 x 10 ft. 271 pc ₱170.00
2 x 3 x 12 ft. 339 pc ₱190.00

V. ROOFING
MATERIAL
DESCRIPTION QUANTITY UNIT
UNIT COST
Truss 1087.49 sq. m.
2" x 2" x 6mm 51 pc ₱800.00
1 1/2" x 1 1/2 x 6mm Angle Bar Fully Weld 62
Purlins
2" x 7" x 1.5 mm 173 pc ₱105.00
Roofing Sheets
Roofing Sheets 1 (4ft x 8 ft) 832 pc ₱105.00
Gutter
Gutter 28 pc ₱400.00
Strainer Pipe 75 mm ₼ 12 pc ₱150.00
Consumables
Umbrella nails 125 kg ₱40.00
ND DEVELOPMENT

MATERIAL LABOR
TOTAL
COST UNIT COST COST
₱35,000.00
₱7,900.00
₱45,000.00

₱29,000.00
₱25,000.00
₱35,000.00
₱380,800.00 ₱380,800.00

GENERAL REQUIREMENTS SUB-TOTAL ₱557,700.00

MATERIAL
TOTAL
COST

₱0.00 ₱0.00
₱0.00 ₱0.00
₱12,800.00 ₱12,800.00

₱13,182.54 ₱13,182.54
₱0.00 ₱0.00
₱1,020.00 ₱1,020.00
₱1,600.00 ₱1,600.00
₱1,640.00 ₱1,640.00
₱2,400.00 ₱2,400.00
₱15,176.00 ₱15,176.00
₱720.00 ₱720.00
₱2,200.00 ₱2,200.00
₱1,040.00 ₱1,040.00
₱255.00 ₱255.00

₱102,400.00 ₱102,400.00
₱144,000.00 ₱144,000.00
 ₱42,000.00 ₱42,000.00

₱1,400.00 ₱1,400.00
₱1,456.00 ₱1,456.00
₱700.00 ₱700.00
₱3,152.00 ₱3,152.00
₱0.00 ₱0.00
₱0.00 ₱0.00
₱0.00 ₱0.00
₱0.00 ₱0.00

₱0.00 ₱0.00
₱0.00 ₱0.00

₱0.00 ₱0.00
₱0.00 ₱0.00
₱0.00 ₱0.00
MATERIALS SUB-TOTAL ₱347,141.54

R
TOTAL
DAYS TO FINISH

2 ₱3,000.00
2 ₱1,600.00
2 ₱1,400.00
2 ₱1,400.00
2 ₱1,200.00
2 ₱7,200.00

2 ₱3,000.00
2 ₱1,600.00
2 ₱7,200.00

1 ₱1,500.00
1 ₱800.00
1 ₱500.00
1 ₱1,500.00
1 ₱1,500.00

4 ₱6,000.00
4 ₱3,200.00
4 ₱2,800.00
4 ₱2,800.00
4 ₱2,800.00
4 ₱18,000.00
 2 ₱3,000.00
2 ₱1,600.00
2 ₱1,400.00
2 ₱1,400.00
2 ₱7,200.00

1 ₱1,500.00
1 ₱800.00
1 ₱700.00
1 ₱700.00
1 ₱700.00
1 ₱4,500.00
LABOR SUB-TOTAL ₱92,500.00
SITEWORKS SUB-TOTAL ₱439,641.54

MATERIAL LABOR
TOTAL
COST UNIT COST COST

₱711.97 ₱18,183.71 ₱18,183.71

₱70,720.00 ₱70,720.00
₱2,880.00 ₱2,880.00
₱5,760.00 ₱5,760.00

₱711.97 ₱4,172.14 ₱4,172.14

₱16,320.00 ₱16,320.00
₱720.00 ₱720.00
₱1,200.00 ₱1,200.00

₱711.97 ₱73,546.50 ₱73,546.50

₱272,320.00 ₱272,320.00
₱11,040.00 ₱11,040.00
₱21,840.00 ₱21,840.00

₱711.97 ₱17,877.57 ₱17,877.57

₱66,240.00 ₱66,240.00
₱2,640.00 ₱2,640.00
₱5,280.00 ₱5,280.00

₱711.97 ₱11,583.75 ₱11,583.75

₱42,880.00 ₱42,880.00
₱1,720.80 ₱1,720.80
₱3,444.00 ₱3,444.00
 ₱328,600.00 ₱328,600.00
₱711.97 ₱58,488.34 ₱58,488.34
₱1,083,520.00 ₱1,083,520.00
₱43,440.00 ₱43,440.00
₱86,880.00 ₱86,880.00

₱711.97 ₱3,388.98
₱3,388.98
₱12,480.00 ₱12,480.00
₱480.00 ₱480.00
₱960.00 ₱960.00
CONCRETE WORKS SUB-TOTAL ₱2,268,605.79

MATERIAL LABOR
TOTAL
COST UNIT COST COST
₱150.00 ₱10,836.00 ₱10,836.00
₱10,400.00 ₱10,400.00

₱8,190.00 ₱8,190.00
₱150.00 ₱42,039.00 ₱42,039.00
₱39,200.00 ₱39,200.00

₱20,790.00 ₱20,790.00

₱7,350.00 ₱7,350.00
₱35,700.00 ₱35,700.00
₱26,600.00 ₱26,600.00
₱150.00 ₱36,598.50 ₱36,598.50
₱33,600.00 ₱33,600.00

₱34,125.00 ₱34,125.00

₱34,125.00 ₱34,125.00
₱46,070.00 ₱46,070.00
₱64,410.00 ₱64,410.00
FORMWORKS SUB-TOTAL ₱439,197.50

MATERIAL LABOR
TOTAL
COST UNIT COST COST
₱400.00 ₱217,498.00
₱40,800.00 ₱40,800.00
₱18,165.00 ₱18,165.00

₱87,360.00 ₱87,360.00

₱11,200.00 ₱11,200.00

₱5,000.00 ₱711.97 ₱5,751.97

FORMWORKS SUB-TOTAL ₱163,276.97
PROJECT: CONSTRUCTION OF COVERED COURT WITH BLEACHER AND LAND DEVELOPMENT
LOCATION: BRGY. SAN ISIDRO, CABANATUAN CITY
SUBJECT: CUTTING LIST
OWNER: ENGR. RONNEL CESISTA FABIA
CONTRACTOR: GROUP 6 AND 7
ND DEVELOPMENT
PROJECT: CONSTRUCTION OF COVERED COURT WITH BLEACHER AND LAND DEVELOPMENT
LOCATION: BRGY. SAN ISIDRO, CABANATUAN CITY
SUBJECT: GANTT CHART
OWNER: ENGR. RONNEL CESISTA FABIA
CONTRACTOR: GROUP 6 AND 7
ND DEVELOPMENT
PROJECT: CONSTRUCTION OF COVERED COURT WITH BLEACHER AND LAND DEVELOPMENT
LOCATION: BRGY. SAN ISIDRO, CABANATUAN CITY
SUBJECT: WORK BREAKDOWN STRUCTURE
OWNER: ENGR. RONNEL CESISTA FABIA
CONTRACTOR: GROUP 6 AND 7
ND DEVELOPMENT
PROJECT: CONSTRUCTION OF COVERED COURT WITH BLEACHER AND LAND DEVELOPMENT
LOCATION: BRGY. SAN ISIDRO, CABANATUAN CITY
SUBJECT: CASH FLOW DIAGRAM
OWNER: ENGR. RONNEL CESISTA FABIA
CONTRACTOR: GROUP 6 AND 7
ND DEVELOPMENT