Professional Documents
Culture Documents
Detailed Estimate
Detailed Estimate
LOCATION:
SUBJECT:
A. DIRECT COST
Item
I.
II.
Descreption
MOBILIZATION
temporary structure, I.e
warehouse, field office, Qfr
bunkhouse
Unit Cost
LS
EARTHWORKS
clearing, grading
excavation (soil only)
backfilling w/ compacting
Filling materials
sq.m
cu.m
cu.m
cu.m
SOIL POISONING
Chlordane (1 lit mixtue / 4sq.m)
lit
Material
Qty
Unit
Total
2% of total
days
SUBTOTAL
direct cost
18,306.29
182.8605
23.597875
13.34675
16.6834375
250
4170.859375
25
500
12500
2
5
2
1
1
280
280
280
1000
350
560
5600
1680
1000
350
no. of person
1
4
3
1
1
16670.85938
8190
1000
Subtotal (EARTHWORKS)
III.
CONCRETE WORKS
MATERIAL COST
3.1 Footing
a.column V =
cu.m
crushed gravel, 3/4
crushed sand
gravel beddings
porland cement
b.wall footing, V = cu.m
crushed gravel, 3/4
crushed sand
gravel beddings
portland cement
2.176 Class A
cu.m
cu.m
cu.m
bags
2.176
1.088
1.088
19.584
500
500
400
165
1088
544
435.2
3231.36
3.688125
1.8440625
2.45875
33.193125
500
500
400
165
1844.0625
922.03125
983.5
5476.865625
5.202
2.601
46.818
500
500
165
2601
1300.5
7724.97
7.761
3.8805
69.849
500
500
165
3880.5
1940.25
11525.085
18
9
10
162
500
500
450
165
9000
4500
4500
26730
3.688125
cu.m
cu.m
cu.m
bags
cu.m
cu.m
bags
cu.m
cu.m
bags
cu.m
cu.m
cu.m
bags
5.202
7.761
18
88,227.32
26,468.20
4,411.37
25,860.86
REBARS
4.1 Column footing
12 mm dia. deformed bars (10.5m length)
Ga 16 GI Tie wire
pcs
kg
14
2.5
125
32
1,752.62
80.00
119,106.89
pcs
pcs
kg
4
12
1.5
140
72
32
560.00
864.00
48.00
4.3 Column
20 mm deformed main bars (7.5m length)
10 mm deformed bars (12m length)
Ga 16 GI Tie wire
pcs
pcs
kg
68
18
9
160
150
32
10,880.00
2,700.00
288.00
4.4 Beam
16mm deformed main bars (9m length)
12 mm deformed bars (7.5m length)
Ga 16 GI Tie wire
pcs
pcs
kg
48
41
8.5
165
135
32
7,920.00
5,535.00
272.00
pcs
kg
258
23
72
32
18,576.00
736.00
pcs
kg
77
6
150
32
11,550.00
192.00
V.
MASONRY WORKS
4.1 CHB (exterior wall ) A = sq.m
6" CHB
screened sand
portland cement
pcs
cu.m
bags
pcs
cu.m
bags
2230.625
15.06118
181.6621
9
500
165
20075.625
7530.59
29974.2465
832.625
2.897535
34.77042
8
500
165
6661
1448.7675
5737.1193
500
165
5146.025
20378.259
165
500
9900
2500
66.61
cu.m
bags
bags
cu.m
109,351.63
32,805.49
5,467.58
SUB-TOTAL(MASONRY WORKS)
FINISHING WORKS
5.1 Wall finish,(plain cement finish)
portland cement
bags
bags
pcs
gal
lit
pcs
pcs
gal
83,637.39
178.45
VI.
61,953.62
18,586.09
3,097.68
SUB-TOTAL (Rebars)
514.6025
51.46025
165
8490.94125
10
165
1650
51
290
14662.99913
3.2360
4
1.0
1
4
300
30
70
40
325
970.7916667
110.947619
70
58.2475
1352.174107
12
15
26
15
15
1
5
75
300
18
325
150
75
55
882.1757143
4410.878571
463.14225
4778.451786
2205.439286
77.190375
283.031375
100
145.61875
145.61875
514.6025
lit
gal
kgs
gal
lit
pcs
pcs
147,624.70
21.9
6.3
28.2
pcs
pcs
kgs
bags
pcs
pcs
pcs
3449.25
1488.375
296.1
400.158
64
883.575
1237.95
1
6
8
7500
3000
3500
7500
18000
28000
CARPENTRY WORKS
7.1 Scaffolding, & staging
2"x3"x10' ord. Lumber
assorted nails
101,785.82
30,535.75
5,089.29
SUB-TOTAL (FINISHING WORKS)
bd-ft
kg
4087
90
20
30
55
1508
30
250
10
30
bd-ft
kg
929
19
25
30
bd.ft
kg
2232
45
25
30
VIII.
ROOFING WORKS
Ga 26 Corr.
Ga 26 Plain
Area of roof
GI washer
lead washer
cw nails
rivets
roofing paint (primer )
roof paint ( roofmaster)
paint brush, 3" ( area/100)
paint thinner( gal 0 .5)
sht
sht
69
20.830
400
290
29
24
45
10
5
5
2
5
150
200
50
250
350
400
40
30
159.3961
kgs
kgs
kgs
kgs
gal
gal
pcs
lit
LS
10,000
LS
10,000
set
set
set
set
2
2
2
2
3500
1500
65
1200
263,416.08
27,600.00
6,040.64
4,350.00
4,800.00
2,250.00
2,500.00
1,593.96
2,000.00
80.00
150.00
51,364.60
15,409.38
2,568.23
SUB-TOTAL (Roofing works)
137,410.86
81,748.02
2,700.00
13,750.00
15,080.00
900.00
23,225.00
570.00
55,800.00
1,350.00
195,123.02
58,536.91
9,756.15
SUB-TOTAL ( CARPENTRY WORKS )
IX.
6
9
21
165
4
9
9
set
set
set
TOTAL MATERIAL COST
LABOR COST
EQUIPMENT
VII
575
165
14
2
16
98
138
7000
3000
130
2400
32,530
9759
69,342.21
EQUIPMENT
5% of matl. Cost
1626.5
43,916
ELECTRICAL WORKS
LS
XII.
Demobilization
LS
25000
2% of total
direct cost
43,915.50
25,000
18,306.29
951,927
SUMMARY
A. DIRECT COST
Item
I.
II.
IIII.
IV.
V.
VI.
VII
VIII
IX
X
XIII
Description
MOBILIZATION
EARTHWORKS
CONCRETE WORKS
REBARS
MASONRY WORKS
CARPENTRY WORKS
FINISHING WORKS
ROOFING WORKS
SANITARY WORKS
ELECTRICAL WORKS
DEMOBILIZATION
Material cost
16670.85938
88,227.32
61,953.62
109,351.63
195,123.02
101,785.82
51,364.60
32,530
Labor Cost
Lump sum
8190
26,468.20
18,586.09
32,805.49
58,536.91
30,535.75
15,409.38
9759
Lump sum
Lump sum
Equipment Cost
1000
4,411.37
3,097.68
5,467.58
9,756.15
5,089.29
2,568.23
1626.5
GRAND TOTAL
B.
INDIRECT COST
1 OCM (OVERHEAD, CONTINGENCIES, MISC. FEES)
2 CONTRACTOR'S PROFIT
3 VAT
TOTAL INDIRECT COST
GRAND TOTAL DIRECT COST
13% OF TDC
13% OF TDC
10% OF TDC
Total
18,306.29
25,860.86
119,106.89
83,637.39
147,624.70
263,416.08
137,410.86
69,342.21
43,915.50
25,000
18,306.29
PHP 951,927.06
PHP 123,750.52
PHP 123,750.52
PHP 95,192.71
PHP 342,693.74
1,859,687
PHP 1,294,620.80
PREPARED BY:
________________________________
Engineer
PRC Reg. no.:________________________
PTR No.:
________________________
Date Issued: ________________________
Place Issued: ________________________
CLASS
AA
A
B
C
CODE
1
2
3
4
CEMENT(50 KGS)
9.5
7
6
5
CEMENT(40KGS)
12
9
7.5
6
SAND
0.5
0.5
0.5
0.5
GRAVEL
1
1
1
1