Você está na página 1de 24

NAME / LOCATION OF PROJECT

CONSTRUCTION OF MULTI-PORPOSE BUILDING FOR


DISASTER RISK REDUCTION MANAGEMENT OFFICE IN
FORTUNE AVENUE, BRGY. FORTUNE MARIKINA CITY

PROJECT CATEGORY :

FROM OWNER

MINIMUM REQUIREMENT
Description No. Needed
Dump Truck 2
Bagger Mixer 1
Concrete Vibrator 1
Welding Machine 1
Plate Compactor 1
Bar Cutter 1
Service Vehicle 1
Handtools 10

ESTIMATE COST OF PROPOSED WORK


Item Description Of work %
A.1.1 (8) Provision Of Field Office for the Engineer (Rental Basis) 0.48%
GENERAL REQUIREMENT
B.5 Project Billboard 0.03%
B.7 Occupational Safety and Health Program 0.15%
B.9 Mobilization/Demobilization 1.00%
EARTHWORKS
803 (1) a Structure Excavation (Common Soil) 0.30%
804 (1) a Embankment (From Structure Excavation) 0.08%
804 (1) b Embankment (From Borrow) 0.55%
804 (4) Gravel Fill 0.07%
CONCRETE WORKS
900 (1) c1 Structural Concrete f'c = 3000 psi, 28days 6.71%
902 (1) a1 Reinforcing Steel (Deformed), Grade 40 5.67%
902 (1) a2 Reinforcing Steel (Deformed), Grade 60 12.14%
903 (1) Formworks and Falseworks 7.33%
903 (2) Formworks and Falseworks 1.29%
MASONRY WORKS
1046 (1) a2 CHB Load Bearing (including Reinforcing Steel), 150mm 0.77%
CHB Non-Load Bearing (including Reinforcing Steel),
1046 (2) a1 100mm 1.15%
CHB Non-Load Bearing (including Reinforcing Steel),
1046 (2) a2 150mm 1.37%
PILING WORKS
1059 (29) Micro Piles, 250mm dia. X 16.8.0m 54.33%
FABRICATED MATERIALS
1051 (5) Metal Railings 0.02%
1053 (3) a2 G.I. Pipe Railings, 50mm Dia. 0.03%
FINISHING WORKS
1016 (2) Built-up and Preformed Membrane 0.37%
1027 (1) Cement Plaster (Finish) 1.13%
ELECTRICAL WORKS
1100 (30) Conduits, Boxes & Fittings 1.48%
1210 (1) Fire Alarm System 1.93%
STORM DRAINAGE AND SEWAGE SYSTEM
1001 (8) Sewer Line Works 1.56%
1002 (28) Cold Line Works 0.06%

TOTAL 100.00%

BREAKDOWN OF ESTIMATED EXPENDITURES


A. DIRECT COST
A. DIRECT COST
1. Mobilization / Demobilization
2. Materials
2.1 Supply / Delivery
2.2 Testing Of Materials
3. Labor (including fringe benefits)
4. Equipment Expenses 2% Mobilization

B. INDIRECT COST
1. Overhead, Contingency, Miscellaneous
(12.0% of A1 to A4)
2. Profit (8.0% of A1 to A4)
3. Comprehensive All Risk Insurance
4. VAT (5% of A and B)
SUB-TOTAL (CONTRACT COST)
I. ESTIMATED GOVERNMENT EXPENDITURES
Preliminary Detailed Engineering (3.5%)
1. Engineering & Administrative Supervision
(3.5% of Estimated Project Cost/Allocation)
2. ROW/Site Acquisition
3. Soil Exploration
SUB-TOTAL (CONTRACT COST)
II. CONTINGENCIES / RESERVES
1. Physical (Up to 5% of the Estimated Contract Cost)

2. Price Escalation (Up to 12% of the Estimated Contract Cost)

TOTAL ESTIMATED COST


SAY
OWNER

TECHINICAL PERSONEL REQUIRED


Description No. Needed
Project Engineer 1
Materials Engineer 1
Electrical Engineer 1
Const. Foreman 1
Carpenter 12
Mason 12
Steelman 8
Electrician 2
Welder 3
Painter 6
Skilled Laborer 20
Unskilled Laborer 30

PROPOSED WORK
Unit QTY Direct Cost Unit Cost
months 7.00 182,000.00 26,000.00

set 1.00 11,906.78 11,906.78


months 7.00 56,238.00 8,034.00
lot 1.00 382,631.92 382,631.92

m3 486.80 115,887.61 238.06


m3 191.25 31,663.35 165.56
m3 336.77 208,565.03 619.31
m3 25.71 25,858.35 1,005.77

m3 635.61 2,568,989.43 4,041.77


kgs 46,317.01 2,169,025.58 46.83
kgs 94,958.34 4,646,311.58 48.93
lot 1.00 2,803,167.22 2,803,167.22
m2 1,315.37 492,711.29 374.58
m2 307.44 294,942.56 959.35

m2 767.33 441,322.18 575.14

m2 599.05 526,025.81 878.10

m 1,764.00 20,786,817.24 11,783.91

m 6.50 8,832.20 1,358.80


m 26.00 10,110.62 388.87

m2 206.06 140,071.35 679.76


m2 2,394.67 432,046.36 180.42

lot 1.00 566,252.50 566,252.50


lot 1.00 739,726.00 739,726.00

lot 1.00 597,496.67 597,496.67


lot 1.00 24,590.78 24,590.78

38,263,190.39

S DIRECT COST UNIT COST

38,263,190.39

4,515,649.65

3,030,444.68

2,290,464.24
48,099,748.96

1,750,000.00
150,000.00
1,900,000.00

49,999,748.96
50,000,000.00
NAME / LOCATION OF PROJECT

CONSTRUCTION OF MULTI-PORPOSE BUILDING FOR


DISASTER RISK REDUCTION MANAGEMENT OFFICE IN
FORTUNE AVENUE, BRGY. FORTUNE MARIKINA CITY

PROJECT CATEGORY :

FROM VBC

MINIMUM REQUIREMENT
Description No. Needed
Dump Truck
Bagger Mixer
Concrete Vibrator
Welding Machine
Plate Compactor
Bar Cutter
Service Vehicle
Handtools

ESTIMATE COST OF PROPOSED WORK


Item Description Of work %
A.1.1 (8) Provision Of Field Office for the Engineer (Rental Basis)
GENERAL REQUIREMENT
B.5 Project Billboard
B.7 Occupational Safety and Health Program
B.9 Mobilization/Demobilization
EARTHWORKS
803 (1) a Structure Excavation (Common Soil)
804 (1) a Embankment (From Structure Excavation)
804 (1) b Embankment (From Borrow)
804 (4) Gravel Fill
CONCRETE WORKS
900 (1) c1 Structural Concrete f'c = 3000 psi, 28days
902 (1) a1 Reinforcing Steel (Deformed), Grade 40
902 (1) a2 Reinforcing Steel (Deformed), Grade 60
903 (1) Formworks and Falseworks
903 (2) Formworks and Falseworks
MASONRY WORKS
1046 (1) a2 CHB Load Bearing (including Reinforcing Steel), 150mm
CHB Non-Load Bearing (including Reinforcing Steel),
1046 (2) a1 100mm
CHB Non-Load Bearing (including Reinforcing Steel),
1046 (2) a2 150mm
PILING WORKS
1059 (29) Micro Piles, 250mm dia. X 16.8.0m
FABRICATED MATERIALS
1051 (5) Metal Railings
1053 (3) a2 G.I. Pipe Railings, 50mm Dia.
FINISHING WORKS
1016 (2) Built-up and Preformed Membrane
1027 (1) Cement Plaster (Finish)
ELECTRICAL WORKS
1100 (30) Conduits, Boxes & Fittings
1210 (1) Fire Alarm System
STORM DRAINAGE AND SEWAGE SYSTEM
1001 (8) Sewer Line Works
1002 (28) Cold Line Works

TOTAL 0.00%

BREAKDOWN OF ESTIMATED EXPENDITURES


A. DIRECT COST
A. DIRECT COST
1. Mobilization / Demobilization
2. Materials
2.1 Supply / Delivery
2.2 Testing Of Materials
3. Labor (including fringe benefits)
4. Equipment Expenses 2% Mobilization

B. INDIRECT COST
1. Overhead, Contingency, Miscellaneous
(12.0% of A1 to A4)
2. Profit (8.0% of A1 to A4)
3. Comprehensive All Risk Insurance
4. VAT (5% of A and B)
SUB-TOTAL (CONTRACT COST)
I. ESTIMATED GOVERNMENT EXPENDITURES
Preliminary Detailed Engineering (3.5%)
1. Engineering & Administrative Supervision
(3.5% of Estimated Project Cost/Allocation)
2. ROW/Site Acquisition
3. Soil Exploration
SUB-TOTAL (CONTRACT COST)
II. CONTINGENCIES / RESERVES
1. Physical (Up to 5% of the Estimated Contract Cost)

2. Price Escalation (Up to 12% of the Estimated Contract Cost)

TOTAL ESTIMATED COST


SAY
M VBC

TECHINICAL PERSONEL REQUIRED


Description No. Needed
Project Engineer
Materials Engineer
Electrical Engineer
Const. Foreman
Carpenter
Mason
Steelman
Electrician
Welder
Painter
Skilled Laborer
Unskilled Laborer

PROPOSED WORK
Unit QTY Direct Cost Unit Cost
months -

set -
months -
lot -

m3 -
m3 -
m3 -
m3 -

m3 -
kgs -
kgs -
lot -
m2 -
m2 -

m2 -

m2 -

m -

m -
m -

m2 -
m2 -

lot -
lot -

lot -
lot -

S DIRECT COST UNIT COST

-
-

-
50,000,000.00
NAME / LOCATION OF PROJECT

CONSTRUCTION OF DISASTER RISK REDUCTION


AND MANAGEMENT BUILDING AND HAZARD
TRAINING CENTER, MARIKINA CITY 2ND ID

PROJECT CATEGORY :

FROM OWNER

MINIMUM REQUIREMENT
Description No. Needed
Dump Truck 2
Bagger Mixer 1
Concrete Vibrator 1
Welding Machine 1
Plate Compactor 1
Bar Cutter 1
Service Vehicle 1
Handtools 10

ESTIMATE COST OF PROPOSED WORK


Item Description Of work %
A.1.1 (8) Provision Of Field Office for the Engineer (Rental Basis) 0.41%
GENERAL REQUIREMENT
B.5 Project Billboard 0.03%
B.7 Occupational Safety and Health Program 0.13%
B.9 Mobilization/Demobilization 1.00%
EARTHWORKS
803 (1) a Structure Excavation (Common Soil) 0.26%
804 (1) a Embankment (From Structure Excavation) 0.10%
804 (1) b Embankment (From Borrow) 0.49%
804 (4) Gravel Fill 0.06%
CONCRETE WORKS
900 (1) c1 Structural Concrete f'c = 3000 psi, 28days 6.99%
902 (1) a1 Reinforcing Steel (Deformed), Grade 40 3.53%
902 (1) a2 Reinforcing Steel (Deformed), Grade 60 10.52%
903 (1) Formworks and Falseworks 7.63%
903 (2) Formworks and Falseworks 1.57%
MASONRY WORKS
1046 (1) a2 CHB Load Bearing (including Reinforcing Steel), 150mm 0.74%
CHB Non-Load Bearing (including Reinforcing Steel),
1046 (2) a1 100mm 1.09%
CHB Non-Load Bearing (including Reinforcing Steel),
1046 (2) a2 150mm 1.54%
PILING WORKS
1059 (29) Micro Piles, 250mm dia. X 16.8.0m 43.46%
FABRICATED MATERIALS
1004 (2) a Finishing Hardware (Lockset) 0.37%
1004 (2) g Finishing Hardware (Hinges) 0.03%
1007 (1) b Aluminum Glass Door (Swing Type) 1.09%
1010 (2) b Doors (Wood Panel) 1.36%
1043 (2) PVC Doors and Frames 0.02%
1008 (1) a Aluminum Glass Window (Sliding Type) 0.55%
1051 (5) Metal Railing 0.17%
1053 (2) a1 Stainless Steel Railings, 38mm dia. 0.01%
1053 (3) a2 G.I. Pipe Railings, 50mm dia. 0.03%
FINISHING WORKS 0.00%
1016 (2) Built-up and Preformed Membrane 0.37%
1018 (1) Glazed Tiles & Trims 0.37%
1018 (2) Unglazed Tiles 0.10%
1018 (3) Granite Tiles 7.98%
1021 (3) a Floor Topping (Plain) 1.38%
1027 (1) Cement Plaster (Finish) 1.28%
1039 (1) Aluminum Cladding 0.85%
CARPENTRY WORKS

1003 (1) a1 Ceiling (Fiber Cement Board, 4.5mm thk on Metal Frame) 3.47%

1003 (2) b1 Wall (Fiber Cement Board, 6.0mm thk on Metal Frame) 1.01%
TOTAL 100.00%

BREAKDOWN OF ESTIMATED EXPENDITURES


A. DIRECT COST
A. DIRECT COST
1. Mobilization / Demobilization
2. Materials
2.1 Supply / Delivery
2.2 Testing Of Materials
3. Labor (including fringe benefits)
4. Equipment Expenses 2% Mobilization

B. INDIRECT COST
1. Overhead, Contingency, Miscellaneous
(12.0% of A1 to A4)
2. Profit (8.0% of A1 to A4)
3. Comprehensive All Risk Insurance
4. VAT (5% of A and B)
SUB-TOTAL (CONTRACT COST)
I. ESTIMATED GOVERNMENT EXPENDITURES
Preliminary Detailed Engineering (3.5%)
1. Engineering & Administrative Supervision
(3.5% of Estimated Project Cost/Allocation)
2. ROW/Site Acquisition
3. Soil Exploration
SUB-TOTAL (CONTRACT COST)
II. CONTINGENCIES / RESERVES
1. Physical (Up to 5% of the Estimated Contract Cost)

2. Price Escalation (Up to 12% of the Estimated Contract Cost)

TOTAL ESTIMATED COST


SAY
OWNER

TECHINICAL PERSONEL REQUIRED


Description No. Needed
Project Engineer 1
Materials Engineer 1
Electrical Engineer 1
Const. Foreman 1
Carpenter 12
Mason 12
Steelman 8
Electrician 2
Welder 3
Painter 6
Skilled Laborer 20
Unskilled Laborer 30

PROPOSED WORK
Unit QTY Direct Cost Unit Cost
months 6.00 156,000.00 26,000.00

set 1.00 11,906.78 11,906.78


months 6.00 48,204.00 8,034.00
lot 1.00 382,596.81 382,596.81

m3 425.50 101,294.53 238.06


m3 220.38 36,486.11 165.56
m3 299.74 185,631.99 619.31
m3 22.73 22,861.15 1,005.77

m3 662.01 2,675,692.16 4,041.77


kgs 28,823.80 1,349,818.55 46.83
kgs 82,262.15 4,025,087.00 48.93
lot 1.00 2,919,596.50 2,919,596.50
m2 1,607.52 602,144.84 374.58
m2 296.66 284,600.77 959.35

m2 722.23 415,383.36 575.14

m2 671.15 589,336.82 878.10

m 1,411.20 16,629,453.79 11,783.91

sets 94.00 141,000.00 1,500.00


sets 201.00 13,065.00 65.00
m2 45.57 417,979.43 9,172.25
m2 90.30 518,859.29 5,745.95
set 6.00 8,970.00 1,405.00
m2 27.60 209,895.79 7,604.92
m 48.50 65,901.80 1,358.80
m 6.00 5,070.12 845.02
m 26.00 10,110.62 388.87

m2 209.68 142,532.08 679.76


m2 81.86 142,336.53 1,738.78
m2 23.73 38,402.50 1,618.31
m2 1,472.45 3,053,979.10 2,074.08
m2 1,879.71 529,119.57 281.49
m2 2,704.90 488,018.06 180.42
m2 170.59 324,121.00 1,900.00

m2 1,398.21 1,328,299.50 950.00

m2 395.46 385,925.46 975.89


38,259,681.00

S DIRECT COST UNIT COST


-

-
NAME / LOCATION OF PROJECT

CONSTRUCTION OF DISASTER RISK REDUCTION


AND MANAGEMENT BUILDING AND HAZARD
TRAINING CENTER, MARIKINA CITY 2ND ID

PROJECT CATEGORY :

FROM VBC

MINIMUM REQUIREMENT
Description No. Needed
Dump Truck
Bagger Mixer
Concrete Vibrator
Welding Machine
Plate Compactor
Bar Cutter
Service Vehicle
Handtools

ESTIMATE COST OF PROPOSED WORK


Item Description Of work %
A.1.1 (8) Provision Of Field Office for the Engineer (Rental Basis)
GENERAL REQUIREMENT
B.5 Project Billboard
B.7 Occupational Safety and Health Program
B.9 Mobilization/Demobilization
EARTHWORKS
803 (1) a Structure Excavation (Common Soil)
804 (1) a Embankment (From Structure Excavation)
804 (1) b Embankment (From Borrow)
804 (4) Gravel Fill
CONCRETE WORKS
900 (1) c1 Structural Concrete f'c = 3000 psi, 28days
902 (1) a1 Reinforcing Steel (Deformed), Grade 40
902 (1) a2 Reinforcing Steel (Deformed), Grade 60
903 (1) Formworks and Falseworks
903 (2) Formworks and Falseworks
MASONRY WORKS
1046 (1) a2 CHB Load Bearing (including Reinforcing Steel), 150mm
CHB Non-Load Bearing (including Reinforcing Steel),
1046 (2) a1 100mm
CHB Non-Load Bearing (including Reinforcing Steel),
1046 (2) a2 150mm
PILING WORKS
1059 (29) Micro Piles, 250mm dia. X 16.8.0m
FABRICATED MATERIALS
1004 (2) a Finishing Hardware (Lockset)
1004 (2) g Finishing Hardware (Hinges)
1007 (1) b Aluminum Glass Door (Swing Type)
1010 (2) b Doors (Wood Panel)
1043 (2) PVC Doors and Frames
1008 (1) a Aluminum Glass Window (Sliding Type)
1051 (5) Metal Railing
1053 (2) a1 Stainless Steel Railings, 38mm dia.
1053 (3) a2 G.I. Pipe Railings, 50mm dia.
FINISHING WORKS
1016 (2) Built-up and Preformed Membrane
1018 (1) Glazed Tiles & Trims
1018 (2) Unglazed Tiles
1018 (3) Granite Tiles
1021 (3) a Floor Topping (Plain)
1027 (1) Cement Plaster (Finish)
1039 (1) Aluminum Cladding
CARPENTRY WORKS

1003 (1) a1 Ceiling (Fiber Cement Board, 4.5mm thk on Metal Frame)

1003 (2) b1 Wall (Fiber Cement Board, 6.0mm thk on Metal Frame)
TOTAL

BREAKDOWN OF ESTIMATED EXPENDITURES


A. DIRECT COST
A. DIRECT COST
1. Mobilization / Demobilization
2. Materials
2.1 Supply / Delivery
2.2 Testing Of Materials
3. Labor (including fringe benefits)
4. Equipment Expenses 2% Mobilization

B. INDIRECT COST
1. Overhead, Contingency, Miscellaneous
(12.0% of A1 to A4)
2. Profit (8.0% of A1 to A4)
3. Comprehensive All Risk Insurance
4. VAT (5% of A and B)
SUB-TOTAL (CONTRACT COST)
I. ESTIMATED GOVERNMENT EXPENDITURES
Preliminary Detailed Engineering (3.5%)
1. Engineering & Administrative Supervision
(3.5% of Estimated Project Cost/Allocation)
2. ROW/Site Acquisition
3. Soil Exploration
SUB-TOTAL (CONTRACT COST)
II. CONTINGENCIES / RESERVES
1. Physical (Up to 5% of the Estimated Contract Cost)

2. Price Escalation (Up to 12% of the Estimated Contract Cost)

TOTAL ESTIMATED COST


SAY
M VBC

TECHINICAL PERSONEL REQUIRED


Description No. Needed
Project Engineer
Materials Engineer
Electrical Engineer
Const. Foreman
Carpenter
Mason
Steelman
Electrician
Welder
Painter
Skilled Laborer
Unskilled Laborer

PROPOSED WORK
Unit QTY Direct Cost Unit Cost
months -

set -
months -
lot -

m3 -
m3 -
m3 -
m3 -

m3 -
kgs -
kgs -
lot -
m2 -
m2 -

m2 -

m2 -

m -

sets -
sets -
m2 -
m2 -
set -
m2 -
m -
m -
m -

m2 -
m2 -
m2 -
m2 -
m2 -
m2 -
m2 -

m2 -

m2 -
-

S DIRECT COST UNIT COST

-
-

-
50,000,000.00