IBRA Cost Estimate
IBRA Cost Estimate
IBRA Cost Estimate
Concrete Hollow Blocks 8,725 pcs 18.00 157,050.00 Foreman 1 750.00 23 17,250.00 Basic tools 1 lot 500.00 30 15,000.00
Cement 636 bags 240.00 152,640.00 Mason 5 600.00 23 69,000.00 Concerte Mixer 1 unit 800.00 30 24,000.00
Sand 46 cu.m. 1,100.00 50,600.00 Helper 5 450.00 23 51,750.00
VI. Masonry Works 105.32sq.m. 636,650.00
12mmØ x 6.0m DSB 427 lengths 230.00 98,210.00 39,000.00
No. 16 G.I. Tie wire 23 kgs 50.00 1,150.00
459,650.00 138,000.00
3.5mm Fiber Cement Board 125 sheets 475.00 59,375.00 Foreman 1 750.00 15 11,250.00 Basic tools 1 lot 500.00 15 7,500.00
Double Furring 281 lengths 85.00 23,885.00 Installer 4 600.00 15 36,000.00 Handril 1 unit 500.00 15 7,500.00
Carrying Channel 134 lengths 103.00 13,802.00 Helper 4 450.00 15 27,000.00 Riveter 1 unit 500.00 15 7,500.00
W-clip 500 pcs 3.00 1,500.00
VII. Ceiling Works 105.32sq.m. hanger 1,000 pcs 27.00 27,000.00 230,892.00
Wall Angle 120 lengths 34.00 4,080.00
Tekscrew 1,500 pcs 1.50 2,250.00
Blind revits 1,500 pcs 1.50 2,250.00
134,142.00 74,250.00 22,500.00
2 1/2" X 2 1/2" X 1/4" thk Angle Bar 97 lengths 661.00 64,117.00 Foreman 1 750.00 15 11,250.00 Basic tools 1 lot 500.00 15 7,500.00
2" X 2" X 1/4" thk Angle Bar 103 lengths 460.00 47,380.00 Welder 1 600.00 15 9,000.00 Cut off machine 1 unit 500.00 15 7,500.00
4"x2"x2.0MM THK C-PURLINS 81 lengths 538.50 43,618.50 Helper 1 450.00 15 6,750.00 Grinder 1 unit 500.00 15 7,500.00
10mmØ x 6.0m DSB 28 lengths 165.00 4,620.00 Welding machine 2 units 800.00 15 24,000.00
Welding Rod 3 kg 3,500.00 10,500.00
VIII. Roof Framing Works 911.41 kg 249,075.50
Grinding disc 10 pcs 120.00 1,200.00
Cutting disc 10 pcs 280.00 2,800.00
Red Oxide 2 gals 580.00 1,160.00
Pain Brush 3 pcs 60.00 180.00
175,575.50 27,000.00 46,500.00
0.4mm Rib type colored roof, long s 564 Lm 850.00 479,715.87 Foreman 1 750.00 15 11,250.00 Basic tools 1 lot 500.00 15 7,500.00
0.4mm Spanish Gutter 50 pcs 850.00 42,500.00 Installer 4 600.00 15 36,000.00 Handril 2 unit 500.00 15 15,000.00
0.4mm End Flashing 20 pcs 850.00 17,000.00 Helper 4 450.00 15 27,000.00 Riveter 2 units 500.00 15 15,000.00
0.4mm Fascia Board 57 pcs 850.00 48,450.00
Gutter Seal 2 gals 600.00 1,200.00
IX Roofing Works 148.37 Lm 705,115.87
Tekscrew 500 pcs 3.00 1,500.00
Rivets 1,000 pcs 3.00 3,000.00
Insulation Foam 12 rolls 3,900.00 46,800.00
No.16 G.I. Tie wire 1 roll 1,250.00 1,250.00
593,365.87 74,250.00 37,500.00
60cm x 60 cm Ceramic Floor tiles 222 pcs 175 38,850.00 Foreman 1 750.00 14 10,500.00 Basic tools 1 lot 500.00 14 7,000.00
30cm x 30cm Ceramic Floor tiles 286 pcs 40 11,440.00 Tile setter 4 600.00 14 33,600.00 Grinder 4 units 500.00 14 28,000.00
30cm x 60cm Ceramic Wall tiles 998 pcs 100 99,800.00 Helper 4 450.00 14 25,200.00
Tile Ahessive 95 bags 450 42,750.00
X. Tile Works 105.32sq.m. Portland cement 100 bags 240 24,000.00 326,750.00
Tile Grout 16 bags 60 960.00
Tile Trim 45 pcs 50 2,250.00
Tile cutter 20 pcs 120 2,400.00
222,450.00 69,300.00 35,000.00
Service Entrance Cap and Fittings 3 set 5,000.00 15,000.00 Foreman 1 750.00 7 5,250.00 Basic tools 1 lot 500.00 7 3,500.00
Secondary rack w/ spool insulator 6 sets 400.00 2,400.00 Electrician 2 600.00 7 8,400.00
18 Branches Panel Board 3 sets 5,000.00 15,000.00 Helper 2 450.00 7 6,300.00
Circuit Breaker 15 AT 2 pcs 250.00 500.00
Circuit Breaker 20 AT 2 pcs 270.00 540.00
Circuit Breaker 30 AT 2 pcs 300.00 600.00
Junction box with cover 55 pcs 80.00 4,400.00
Utility box 90 pcs 60.00 5,400.00
1-gang switch 9 pcs 130.00 1,170.00
2-gang switch 18 pcs 205.00 3,690.00
3-gang switch 3 pcs 274.00 822.00
XI. Electrical Works 1 lot 403,329.00
4-gang Two way Switch 3 pcs 319.00 957.00
2-gang outlet 66 pcs 125.00 8,250.00
Surface mounted LED lights 156 pcs 800.00 124,800.00
LED Pin light 63 pcs 350.00 22,050.00
15mmØ Fexible hose (100m) 6 rolls 300.00 1,800.00
20mmØ Flexible hose (100m) 3 rolls 300.00 900.00
3.5 mm2 THW wire 12 boxes 5,000.00 60,000.00
5.5 mm2 THW wire 6 boxes 7,000.00 42,000.00
8.0mm2 THW wire 3 boxes 11,000.00 33,000.00
Electrical Tape 30 roll 1,220.00 36,600.00
379,879.00 19,950.00 3,500.00
Portland Cement 25 bags 225.00 5,625.00 Foreman 1 750.00 7 5,250.00 Basic tools 1 lot 500.00 7 3,500.00
Gravel 5 cu.m. 1,200.00 6,000.00 Plumber 4 600.00 7 16,800.00
Sand 2.5 cu.m. 1,200.00 3,000.00 Helper 4 450.00 7 12,600.00
10mmØx6.0m Grade40, PNS275 30 lengths 165.00 4,950.00 Deepwell labor 90,000.00
4"Ø PVC Pipe S1000 50 lengths 600.00 30,000.00
4"Ø PVC Wye S1000 20 pcs 95.00 1,900.00
2"Ø PVC Pipe S1000 40 lengths 270.00 10,800.00
2"Ø x 90° PVC Elbow S1000 20 pcs 35.00 700.00
4"Ø PVC Clean out S1000 20 pcs 70.00 1,400.00
4"Ø x 90° Elbow Wye S1000 20 pcs 100.00 2,000.00
4"Ø x 45° Elbow Wye S1000 20 pcs 85.00 1,700.00
4"Ø PVC P-Trap S1000 20 pcs 100.00 2,000.00
2"Ø PVC Clean out S1000 20 pcs 20.00 400.00
2"Ø x 45° Elbow Wye S1000 20 pcs 25.00 500.00
2"Ø PVC Wye S1000 20 pcs 40.00 800.00
XII. Plumbing Works 1 lot 2"Ø PVC P-Trap S1000 20 pcs 300.00 6,000.00 634,065.00
1/2" PVC blue Pipe 100 lengtths 90.00 9,000.00
3/4" PVC blue Pipe 50 lengths 120.00 6,000.00
Floor drain 4"x 4" 2 pcs 210.00 420.00
Water Closet 2 sets 15,000.00 30,000.00
Biddet 2 sets 260.00 520.00
Lavatory 2 sets 5,000.00 10,000.00
Soap holder 2 pcs 300.00 600.00
Tissue holder 2 pcs 300.00 600.00
Towel holder 2 pcs 500.00 1,000.00
Shower head 2 pcs 500.00 1,000.00
Water Tank 1,000 L w/ structure 3 set 45,000.00 135,000.00
Faucet 8 pcs 500.00 4,000.00
Kitchen Sink 3 pc 10,000.00 30,000.00
Deepwell works & Accessories 2 lot 100,000.00 200,000.00
505,915.00 124,650.00 3,500.00
Skim Coat 83 bags 500.00 41,500.00 Foreman 1 750.00 14 10,500.00 Basic tools 1 lot 500.00 14 7,000.00
Concrete Primer Paint 20 gals 900.00 18,000.00 Painter 4 600.00 14 33,600.00
Acrelic latex 35 gals 1,200.00 42,000.00 Helper 4 450.00 14 25,200.00
Body Filler 11 gals 800.00 8,800.00
Oil Based Primer 6 gals 900.00 5,400.00
Matte Acrylic Paint 24 gals 1,200.00 28,800.00
XIII. Painting Works 492.56 sq.m Paint Thinner 10 gals 800.00 8,000.00 236,300.00
Paint Roller 20 pcs 120.00 2,400.00
Paint Tray 10 pcs 120.00 1,200.00
Paint Brush 20 pcs 80.00 1,600.00
Masking Tape 15 rolls 120.00 1,800.00
Newspaper 10 ks. 50.00 500.00
160,000.00 69,300.00 7,000.00
W1- 3 sets 15,000.00 45,000.00 Foreman 1 750.00 15 11,250.00 Basic tools 1 lot 500.00 15 7,500.00
W2 4 sets 4,500.00 18,000.00 Carpenter 2 600.00 15 18,000.00
W3 2 sets 6,000.00 12,000.00 Helper 2 450.00 15 13,500.00
W4 4 sets 5,000.00 20,000.00
W5 5 sets 1,500.00 7,500.00
W6 3 sets 4,500.00 13,500.00
XIV. Doors & Windows 1 lot D1 2 sets 11,000.00 22,000.00 240,250.00
D2 4 sets 9,000.00 36,000.00
D3 2 sets 8,000.00 16,000.00
DIRECT COST
INDIRECT COST
2 Earthworks
A. Excavation L W D units Vol.
C1F1 1.8 1.8 1.6 8 41.472 cu.m.
C1F2 1.8 1.8 1.6 4 20.736 cu.m.
C2F3 1.5 1.5 1.6 4 14.4 cu.m.
C1C2F4 1.8 2.73 1.6 1 7.8624 cu.m.
C1C2F5 1.8 2.73 1.6 1 7.8624 cu.m.
92.3328 cu.m.
TB 62.759 0.2 0.9 1 11.29662 cu.m.
WF 5.726 0.4 0.7 1 1.60328 cu.m.
105.2327
Labor
Assume: 8 men
1 men 0.38 cu.m./hr
\ 4.327002467
say 5 Days
Labor
Assume: 8 men
1 men 1.224 cu.m./hr
\ 1.679554917
say 2 Days
Labor
Assume: 8 men
1 men 1.224 cu.m./hr
\ 0.01276552288
say 1 Days
Labor
Assume: 10 men
1 men 9 man hour/100ckg
\ 20.20521375
say 21 Days
Phenolic board 141.8076042 say 142 sheets Cement 1756.584 say 1757 bags
Cocolumber 100 bdft/cu.m. 8782.92 8,783.00 bdft Gravel 175.6584 176 cu.m.
Nails 20kg/1000 bdft 7.03 8.00 boxes Sand 87.8292 88 cu.m.
Labor
Assume: 12 men
1 men 0.67 cu.m./day
\ 1.848059
say 22 Days
6 Masonry Works
GF & 2ND Flr 3.5 50.035 2 350.245 sq.m. Rebars
3.5 59.69 2 417.83 sq.m. vertical 182.875 3.5 2 213.3541667
768.075 sq.m. Hor 5.833333333 109.725 2 213.3541667
Less: 426.7083333 say 427 pcs 12mm
W1 2.7 1.2 3 9.72 sq.m.
W2 0.6 2.1 4 5.04 sq.m. 2275.056
W3 0.5 2.1 3 3.15 sq.m. 22.75056 23 kgs
W4 0.8 1.2 4 3.84 sq.m.
W5 0.6 0.6 5 1.8 sq.m.
W6 0.4 1.2 3 1.44 sq.m.
D1 1 2.1 3 6.3 sq.m.
D2 0.8 2.1 7 11.76 sq.m.
D3 0.7 2.1 3 4.41 sq.m.
D4 0.6 2.1 3 3.78 sq.m.
D5 0.6 2.1 3 3.78 sq.m.
D6 2.4 2.1 3 15.12 sq.m.
70.14 sq.m.
697.935 sq.m.
Labor: laying
Assume: 8 men
2 men 22 pcs/hr
\ 6.196732955
say 7 Days
Labor:plastering
Assume: 4 men
2 men 2.8 sq.m./hr
\ 15.57890625
say 16 Days
7 Ceiling works
total Area 105.32 sq.m
41.79365079 say 42 sheets
CC 5 1.88 2 18.8 7.833333333 say 8 lengths
DF 4 3.8 2 30.4 12.66666667 say 13 lengths
Truss 1 TC & BC 32.031 2 3 34.94290909 say 35 lengths " X 2 1/2" X 1/4" THK. 3.33 kg/m 699.3
Web memebers 16 2 3 17.45454545 say 18 lengths 2"X2"X1/4" THK. 1.45 kg/m 156.6
Truss 2 TC & BC 25.639 2 3 27.96981818 say 28 lengths " X 2 1/2" X 1/4" THK. 3.33 kg/m 559.44
Web memebers 22.6 2 3 24.65454545 say 25 lengths 2"X2"X1/4" THK. 1.45 kg/m 217.5
Truss 3 TC & BC 8.62 2 1 3.134545455 say 4 lengths " X 2 1/2" X 1/4" THK. 3.33 kg/m 79.92
Web memebers 11.8 2 1 4.290909091 say 5 lengths 2"X2"X1/4" THK. 1.45 kg/m 43.5
Truss 4 TC & BC 13.332 2 6 29.088 say 30 lengths " X 2 1/2" X 1/4" THK. 3.33 kg/m 599.4
Web memebers 25.009 2 6 54.56509091 say 55 lengths 2"X2"X1/4" THK. 1.45 kg/m 478.5
C-purlins
155.32 119.7 169.32 80.78909091 say 81 lengths 2.0MM THK C-PURLINS 15 kg/m 1215
Sag rods 36.554 38.706 77.358 27.74872727 say 28 lengths 10mm dsb 0.616 kg/m 17.248
4066.408
9 Roofing Works
16.021 18.272 1 292.735712
12.839 13.082 1 167.959798
6.675 15.532 1 103.6761
564.37161 lm
10 Tile works
Floor Tiles 105.32 25.66 79.66 221.2777778 222 pcs
Toilet 25.66 285.1111111 286 pcs
Wall tiles 179.62 997.8888889 998 pcs
284.94 1506
Tile Adhessive 94.98 95 bags
Tile Grout 15.06 16 bags
Painting works
Ceiling 105.32 sq.m
Wall 492.56 sq.m
597.88
Skim coat 82.09333333 83 bags
Concrete Primer 19.7024 20 gals
top coat 39.4048 40 gals
Body filler 10.532 11 gals
Oil-based Primer 5.266 6 gals