Name of Project : UNLOADING OF SOLAR PANEL

Location of Project : Jimenez, Misamis Occidental

SUMMARY OF ESTIMATED COST
Item No. and Description Amount
I.) Hauling of Materials 5,440.00

Total Direct Cost 5,440.00

(OCM) 7.00% 380.80
(PROFIT) 10.00% 544.00
Vat (12%) 763.78
Total Indirect Cost 1,688.58
Total Cost of Project 7,128.58
Scope of Works :
Unloading of Solar Panel at MOPP3
Project Duration = 4 Cal. Days

Prepared by: Approved by:

ANTONIO V. MAHINAY GERMAN C. CAROROCAN JR.

Quantity/Cost Engineer (GBI) General Manager (GBI)
Contract Name : UNLOADING OF SOLAR PANEL
Location of Contract : Jimenez, Misamis Occidental
DETAILED ESTIMATES
I.) Hauling of Materials
Labor:
20.0 lgs - B.I Pipes
35.0 pcs - Cable Tray
6.0 lgs - Conduit Pipes
112.0 lgs - Railings
17.0 lgs - C-Purlins

II.) Installation works

Labor:
30.0 pcs - 1-1/2"x8" Angle Bar
35.0 lgs - installation of cable tray
@ 50.00 = 1,000.00
@ 30.00 = 1,050.00
@ 50.00 = 300.00
@ 20.00 = 2,240.00
@ 50.00 = 850.00
Total (Labor Cost) = P 5,440.00

@ 50.00 = 1,500.00
@ 50.00 = 1,750.00
width 0.25 m number of dunnage 56
height 0.3 m total volume 2.94 m³
length 0.7 m
volume 0.0525
M S U M M A R Y O F M A T E R I A L S (concrete works)
A QTY. UNIT PARTICULAR
T
31.0 bags 265 ₱ 8,215.00 Portland Cement
E
R 1.8 cu.m 1050 ₱ 1,852.20 Sand
I 2.7 cu.m 1050 ₱ 2,852.39 Gravel
A
L 382.2 kgs 65 ₱ 24,843.00 Steel Reinforcement
S TOTAL MATERIAL COST ₱ 37,762.59

A
S U M M A R Y O F M A T E R I A L S (formworks)
T QTY. UNIT PARTICULAR
E 82.3 bd.ft 35 ₱ 2,881.20 Lumber
R
I 1.0 shts 950 ₱ 950.00 Plywood ordinary
A 1.0 cu.m 65 ₱ 65.00 Assorted Nails
L
TOTAL MATERIAL COST ₱ 3,896.20
e works)

ment

₱ 1,325.24

works)

ry
Contract Name : UNLOADING OF SOLAR PANEL
Location of Contract : Jimenez, Misamis Occidental
DETAILED ESTIMATES
I.) UNLOADING
Labor:
1500.0 pcs - Solar Panel @ 30.00 = 45,000.00
Total (Labor Cost) = P 45,000.00
Name of Project : UNLOADING OF SOLAR PANEL
Location of Project : Jimenez, Misamis Occidental
SUMMARY OF ESTIMATED COST
Item No. and Description Amount
I.) Hauling of Materials 45,000.00

Total Direct Cost 45,000.00

(OCM) 7.00% 3,150.00
(PROFIT) 10.00% 4,500.00
Vat (12%) 6,318.00
Total Indirect Cost 13,968.00
Total Cost of Project 58,968.00
Scope of Works :
Unloading of Solar Panel at MOPP3 51,318.00
Project Duration = 4 Cal. Days

Prepared by: Approved by:

ANTONIO V. MAHINAY GERMAN C. CAROROCAN JR.

Quantity/Cost Engineer (GBI) General Manager (GBI)