Contractor : MARIÑAS & CO. BUILDERS INC.

(MCBI)
Project name : RICMILL PROJECT
Site Instruction Ref : MCBI SI 0037 (STOCK PILING OF AGGREGATES)
Owner : ALTURAS CORPORATION
Location : LOMMNAGGOG UBAY BOHOL
Subject : DETAIL COST ESTIMATE
A. Designation No. of Person No. of Hours Hourly Rate Amount
Labor
a. Warehouse Man (Reciever 1 366.0 57.50 21,045.00
b. Spotter 2 337.0 43.75 29,487.50

Sub - Total for A 50,532.50

B. Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment
a. Excavator 312 1 101 2,400.00 242,400.00
b. Excavator 320D 1 483 2,700.00 1,304,100.00
c. Compactor 1 97 2,000.00 194,000.00
d. Minor Tools 10 % of Labor 5,053.25

Sub - Total for B 1,745,553.25

C. Total (A + B) 1,796,085.75
D. Output per hour (l.s)
E. Direct Unit Cost 1,796,085.75
F. Name and Specification Unit Quantity Unit Cost Amount
Materials
a. Supplied by the Owner -

Sub - Total for F -

G. Direct Unit Cost (E + F) 1,796,085.75
H. Overhead, Contingencies & Miscellaneous (OCM) 8% of G 143,686.86
I. Contractor's Profit (CP) 15% of G 269,412.86
J. Value Added Tax (VAT) 12% of (G + H + I) 215,530.29
K. Total Cost (G + H + I + J) 2,424,715.76

Prepared by:

JOHN EDSEL R. SALAVARIA

MCBI - Cost Estimator