You are on page 1of 2

Project Name

Project Location
DEMOLITION WORKS AND ELECTRICAL WIRING FOR ACU
DETAILED ESTIMATE
I. DIRECT COST
A. LABOR COST
Layouting

QTY
Foreman
Helper/Laborer

Excavation - Common soil
Foreman
Helper/Laborer
Manual Concrete breaking
Foreman
Skilled Laborer
Electrical Installations
Foreman
Electrician
Helper/Laborer
Concreting works
Foreman
Mason
Helper/Laborer
Finishing works
Foreman
Skilled Laborer
Helper/Laborer

B. MATERIALS COST
Switch
Lighting Outlet
Convenience Outlet
#12 TWHN Wire
1/2" Flexible hose conduit
Fine Aggregates
Portland Cement
3" PVC Pipe
3" PVC 90 Bend
Solvent Cement
Working Gloves
Safety goggles
C. MANUAL HAULING COST
Portland Cement
Asstd Items

D. FREIGHT AND HANDLING

UNIT
7 sqm

1
2
3
0.09
1
2
3
0.061
1
2
3
7.000
1
1
2
4
0.25
1
1
2
4
0.061
1
1
2
4
QTY
1
1
1
11
11
0.13
3.00
2.00
2.00
1.00
4
3

cum

cum

sqm

cum

cum

3.43
1.00
1.00
1
266.7
1
1
1
392.0
1.00
1.00
1
4.57
1.00
1.00
1.00
1
127.69
1
1
1
1
522.66
1.00
1.00
1.00
1

m-hr/sqm
days
days
m-hr/cum
days
days
m-hr/cum
days
days
m-hr/sqm
days
days
days
m-hr/cum
days
days
days
m-hr/cum
days
days
days

45.8
500
300
45.8
45.8
500
300
###
54.2
500
400
54.2
46.9
500
400
300
46.9
46.9
500
400
300
46.9
46.9
500
400
300
46.9

RATE
/m-hr
/day
/day

Sub-total

TOTAL
1,100
500
600
1,100
1,100
500
600
1,100
1,300
500
800
1,300
1,500
500
400
600
1,500
1,500
500
400
600
1,500
1,500
500
400
600
1,500
8,000.00

Sub-total

230
240
340
330
275
200
720
800
600
75
640
750
5,200.48

Sub-total

300
1,000
1,300.00

/m-hr
/day
/day
/m-hr
/day
/day
/m-hr
/day
/day
/day
/m-hr
/day
/day
/day
/m-hr
/day
/day
/day

UNIT Un Price
pc
230 /pc
pc
240 /pc
pc
340 /pc
m
30 /m
m
25 /m
cum
1600 cum
bags
240 /bag
Lght
400 /Lgth
pcs
300 /pc
can
75 /can
Pair
160 /pair
pc
250 /pc

3 bag

100 /Bag
1000 L.S

N/A

6lbs Chisel Electrical Tools/ Accessories 2 2 3 3 pcs pcs pcs pcs 3 3 3 3 Days Days Days Days DIRECT COST TOTAL II.Contingency.00 14.E.48 1.320 2.110.58 .320 1. TOTAL (I+II) PROJECT COST 30 50 20 50 / Day / Day / Day / Day 180 300 180 450 1.310.10 16. and Miscellaneous 0% (DC+CP/MU+OCM) VAT INDIRECT COST TOTAL III.640. INDIRECT COST 10% (A+B+E) Contractors Profit/Mark up 10% (A+B+E) Overhead. EQUIPMENT COST Electric Drill Sledge Hammer .950.