Detailed Estimate

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 9

ITEM NO.

1
DESCRIPTION: PERMITS AND CLEARANCE

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


₱0.00
EQUIPMENT

₱0.00
₱0.00
₱0.00
SUB-TOTAL COST: ₱0.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
Permits and Clearance 1 lot 80000 ₱80,000.00
MATERIALS

₱0.00
₱0.00
₱0.00
SUB-TOTAL COST: ₱80,000.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
Civil Engineer 1 3 1000 ₱3,000.00
LABOR

₱0.00
₱0.00
₱0.00
SUB-TOTAL COST: ₱3,000.00
DIRECT TOTAL COST: ₱83,000.00

ITEM NO. 2
DESCRIPTION: PROJECT BILLBOARD/ SIGN BOARD

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


₱0.00
EQUIPMENT

₱0.00
₱0.00
₱0.00
SUB-TOTAL COST: ₱0.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
Project Billboard/Sign Board 1 lot 3000 ₱3,000.00
MATERIALS

₱0.00
₱0.00
₱0.00
SUB-TOTAL COST: ₱3,000.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
Civil Engineer 1 1 1000 ₱1,000.00
LABOR

Foreman 1 1 650 ₱650.00


Labor 2 1 350 ₱700.00
₱0.00
SUB-TOTAL COST: ₱2,350.00
DIRECT TOTAL COST: ₱5,350.00
ITEM NO. 3
DESCRIPTION: CLEANING AND GRUBBING

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Backhoe w/ Breaker 1 3 1998 ₱5,994.00
EQUIPMENT

Bulldozer 1 3 3379 ₱10,137.00


Truck 1 3 1420 ₱4,260.00
₱0.00
SUB-TOTAL COST: ₱20,391.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
₱0.00
MATERIALS

₱0.00
₱0.00
₱0.00
SUB-TOTAL COST: ₱0.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
Civil Engineer 1 3 1000 ₱3,000.00
LABOR

Operators 3 3 450 ₱4,050.00


Labor 3 3 350 ₱3,150.00
₱0.00
SUB-TOTAL COST: ₱10,200.00
DIRECT TOTAL COST: ₱30,591.00

ITEM NO. 4
DESCRIPTION: EXCAVATION

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Backhoe w/ Breaker 1 3 1998 ₱5,994.00
EQUIPMENT

Bulldozer D6 1 3 3379 ₱10,137.00


Payloader 1 3 1733 ₱5,199.00
₱0.00
SUB-TOTAL COST: ₱21,330.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
₱0.00
MATERIALS

₱0.00
₱0.00
₱0.00
SUB-TOTAL COST: ₱0.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
Civil Engineer 1 3 1000 ₱3,000.00
LABOR

Operators 3 3 450 ₱4,050.00


Labor 3 3 350 ₱3,150.00
₱0.00
SUB-TOTAL COST: ₱10,200.00
DIRECT TOTAL COST: ₱31,530.00

ITEM NO. 5
DESCRIPTION: EMBANKMENT (BACKFILL AND GRAVEL BEDDING)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Vibrator Plate Compactor 2 3 1300 ₱7,800.00
EQUIPMENT

Water Pump 1 3 680 ₱2,040.00


₱0.00
₱0.00
SUB-TOTAL COST: ₱9,840.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
Embankment 94.5 cu.m 250 ₱23,625.00
MATERIALS

Backfill Gravel Bedding 94.5 cu.m 650 ₱61,425.00


₱0.00
₱0.00
SUB-TOTAL COST: ₱85,050.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
Civil Engineer 1 3 1000 ₱3,000.00
LABOR

Foreman 1 3 650 ₱1,950.00


Labor 5 3 350 ₱5,250.00
₱0.00
SUB-TOTAL COST: ₱10,200.00
DIRECT TOTAL COST: ₱105,090.00

ITEM NO. 6
DESCRIPTION: CONCRETE WORKS (COLUMN FOOTING)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR

Vol. of Sand 9.8 3 650 ₱19,110.00


Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 7
DESCRIPTION: CONCRETE WORKS (WALL FOOTING)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR

Vol. of Sand 9.8 3 650 ₱19,110.00


Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 8
DESCRIPTION: CONCRETE WORKS (TIE BEAM)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR

Vol. of Sand 9.8 3 650 ₱19,110.00


Vol. of Gravel 19.4 3 350 ₱20,370.00
LABOR
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 9
DESCRIPTION: CONCRETE WORKS (COLUMN, GROUND FLOOR)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR

Vol. of Sand 9.8 3 650 ₱19,110.00


Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 10
DESCRIPTION: CONCRETE WORKS (COLUMN, SECOND FLOOR)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR

Vol. of Sand 9.8 3 650 ₱19,110.00


LABOR
Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 11
DESCRIPTION: CONCRETE WORKS (COLUMN, THIRD FLOOR)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR

Vol. of Sand 9.8 3 650 ₱19,110.00


Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 12
DESCRIPTION: CONCRETE WORKS (COLUMN, FOURTH FLOOR)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR
LABOR
Vol. of Sand 9.8 3 650 ₱19,110.00
Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 13
DESCRIPTION: CONCRETE WORKS (BEAM, SECOND FLOOR)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR

Vol. of Sand 9.8 3 650 ₱19,110.00


Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 14
DESCRIPTION: CONCRETE WORKS (BEAM, THIRD FLOOR)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR Vol. of Sand 9.8 3 650 ₱19,110.00
Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 15
DESCRIPTION: CONCRETE WORKS (BEAM, FORTH FLOOR)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
No. of Cement 175 3 1000 ₱525,000.00
LABOR

Vol. of Sand 9.8 3 650 ₱19,110.00


Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

ITEM NO. 16
DESCRIPTION: CONCRETE WORKS (SLAB, GROUND FLOOR)

A NAME OF CAPACITY UNITS NO. OF DAY/S DAILY RATE TOTAL COST


Concrete Mixer 1 2 1318 ₱2,636.00
EQUIPMENT

Portable Concrete Vibrator 2 2 600 ₱2,400.00


Water Pump 1 2 680 ₱1,360.00
₱0.00
SUB-TOTAL COST: ₱6,396.00
B NAME AND SPECIFICATION QUANTITY UNITS UNITS COST TOTAL COST
No. of Cement 175 bags 280 ₱49,000.00
MATERIALS

Vol. of Sand 9.8 cu.m 1150 ₱11,270.00


Vol. of Gravel 19.4 cu.m 1930 ₱37,442.00
₱0.00
SUB-TOTAL COST: ₱97,712.00
C DESIGNATION NO. OF PERSONEL/S NO. OF DAY/S UNITS COST TOTAL COST
LABOR No. of Cement 175 3 1000 ₱525,000.00
Vol. of Sand 9.8 3 650 ₱19,110.00
Vol. of Gravel 19.4 3 350 ₱20,370.00
₱0.00
SUB-TOTAL COST: ₱564,480.00
DIRECT TOTAL COST: ₱668,588.00

You might also like