ABUBO + DAQUIAL & ASSOCIATES

ARCHITECTS ENGINEERS BUILDERS

TUAO, CAGAYAN

PROPOSED PROJECT: CHB FENCE AREA: 63.00 sq.m.

LOCATION: ALIMANAO, PEñABLANCA, CAGAYAN
OWNER: MR.and MRS. ARMANDO ABANA, JR.

ESTIMATE
7 Spans @ 3 Mts UNIT
QTY UNIT DESCRIPTION SUB TOTAL TOTAL
per Span COST

A) EARTHWORKS:
a) DEMOLITION and SITE CLEARING:
Labor: LUMP SUM 5,000.00
b) STAKING & LAYING
OUT:
Labor: LUMP SUM 450.00
c) EXCAVATION:
Column footing: F1-C1 = 8 units
Volume per F1C1 = 0.29 cu.m.
F1C1 vol: 8 x 0.29m
Total Volume F1-C1 = 2.32 cu.m.

Wall footing: 21 LM
WF = 0.30m. x 0.60m. x 5.00m.
Total WF Vol: 5 cu.m.
Total Volume = 7.32 cu.m.
Labor: 7.32 cu.m. 400.00 2,928.00

d) BACKFILLING, COMPACTION & GRADING:

Labor: 5 cu.m. 200.00 1,000.00
9,378.00
B) CONCRETE WORKS:
a) Formworks & Scaffoldings:
Materials:
8,716.60
b) Column & Footing
C1 = 8 units
Column 1 = 0.25m x 0.25m x 3.00m = 0.1875 cu.m.
Volume C1 x 8 = 1.5 cu.m.
F1 = 8 units
Footing 1 = 0.60m x 0.60m x 0.30m = 0.10 cu.m.
 Volume F1 x 8 = 0.80 cu.m.
Total Volume cu.m. : 2.30
Materials:
21,670.00
b) Wall Beam
Wall Beam = 0.25m x 0.30m x 21.00m = 1.575 cu.m.
Volume = 1.575 cu.m.
Total Volume cu.m. : 1.575
Materials:
19,080.00
C) CHB MASONRY:
Area of masonry walls = 63 sq.m
Materials:
43,520.00
92,986.60

TOTAL MATERIALS: 92,986.60

TOTAL LABOR (EARTHWORKS): 9,378.00
TOTAL LABOR as per RAW MATERIALS: 37,194.64
A TOTAL DIRECT COST: 139,559.24

CONTRACTOR'S PROFIT 0.13 18,142.70

DESIGN and PLANNING 0.00
ENGINEERS' PROFESSIONAL FEES 0.00
PRODUCTION COST 0.00
B TOTAL INDIRECT COST: 18,142.70

TOTAL PROJECT COST: A + B 157,701.94

PREPARED AND SUBMITTED BY:

Arch. DIOSDADO A. DAQUIAL 22 May 2022

APPROVED BY:

Mr. ARMANDO ABANA, Jr.