Detailed Estimates

ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

I Earth Works
Structural Excavation 13.00 cu.m 369.76 4,806.88
Backfilling and Compaction 8.13 cu.m 874.59 7,110.42
Gravel Bedding 3.30 cu.m 1,010.00 3,333.00
Embankment 20.00 cu.m 300.00 6,000.00
Sub- total: 21,250.30
II Concrete Works
Cement 180.00 bags 260.00 46,800.00
Washed Sand 9.65 cu.m 400.00 3,860.00
Gravel 19.31 cu.m 1,000.00 19,310.00
10mm ф x 6m long (std) 259.00 pcs. 153.00 39,627.00
12mm ф x 6m long (std) 45.00 pcs. 206.00 9,270.00
16mm ф x 6m long (std) 39.00 pcs. 365.00 14,235.00
# 16 G.I. Tie Wire 31.00 kg. 75.00 2,325.00
Formworks 1.00 lot 10,000.00 10,000.00
Scaffolding 1.00 lot 15,000.00 15,000.00
Material costs: 160,427.00
Labor Cost: 56,149.45
Sub- total: 216,576.45
III Masonry Works
CHB Wall
4" CHB 2,700.00 pcs. 8.50 22,950.00
Cement 114.00 bags. 260.00 29,640.00
Sand 9.50 cu.m. 400.00 3,800.00
10mm ф x 6m long (std) 155.00 pcs. 153.00 23,715.00
# 16 G.I. Tie Wire 10.20 kg. 75.00 765.00
Plastering
Cement 125.00 bags 280.00 35,000.00
Sand 7.00 cu.m 280.00 1,960.00
Material costs: 117,830.00
Labor Cost: 41,240.50
Sub- total: 159,070.50
IV Ceiling Works
Hardiflex 4.5 mm thick 136.00 pcs. 450.00 61,200.00
Metal furring 6m long 232.00 pcs. 90.00 20,880.00
Blind Rivets 2,584.00 pcs. 1.00 2,584.00
Airvent 6.00 pcs. 500.00 3,000.00
Material costs: 87,664.00
Labor Cost: 30,682.40
Sub- total: 118,346.40
V Tile Works
0.40 x 0.40 Unglaze Tiles 450.00 pcs. 60.00 27,000.00
White Cement 50.00 kgs. 25.00 1,250.00
Cement 9.00 bags 280.00 2,520.00
Sand 1.25 cu.m 400.00 500.00

Material costs: 31,270.00

Labor Cost: 10,944.50
Sub- total: 42,214.50
VI Steel Works
Steel Truss 1.00 lot 200,000.00 200,000.00
Long span Roofing (pre painted) 296.00 ln.m. 350.00 103,600.00
Gutter 11.00 pcs. 300.00 3,300.00
TEK Screw 8,880.00 pcs. 1.50 13,320.00

Material costs: 320,220.00

Labor Cost: 112,077.00
Sub- total: 432,297.00
VII Painting Works
Neutralizer 15.00 gal. 250.00 3,750.00
Primer 15.00 gal. 510.00 7,650.00
Topcoat 15.00 gal. 610.00 9,150.00
Masonry Putty 15.00 gal. 540.00 8,100.00
Metal Primer 10.00 gal. 420.00 4,200.00
Reducer 1.00 gal. 410.00 410.00
Paint Brush (assorted) 5.00 pcs. 25.00 125.00
Roller Brush/pan 5.00 pcs. 150.00 750.00
Varnish Paint 10.00 bttle 40.00 400.00

Material costs: 34,535.00

Labor Cost: 17,267.50
Sub- total: 51,802.50
VIII Doors and Windows (w/ complete accessories)
Doors and Windows 1.00 lot 35,000.00 35,000.00

Material costs:(w/ Installation) 35,000.00

Sub- total: 35,000.00
IX Plumbing Works
4" CHB 275.00 pcs. 8.50 2,337.50
Cement 35.00 bags. 280.00 9,800.00
Sand 3.00 cu.m. 400.00 1,200.00
10mm ф x 6m long (std) 20.00 pcs. 143.00 2,860.00
# 16 G.I. Tie Wire 3.00 kg. 75.00 225.00
Plumbing Fixture and Fittings 1.00 lot 10,000.00 10,000.00

Material costs: 26,422.50

Labor Cost: 9,247.88
Sub- total: 35,670.38
X Electrical Works
Electrical Works 1.00 lot 20,000.00 20,000.00

Material costs: 20,000.00

Labor Cost: 7,000.00
Sub- total: 27,000.00
XI Carpentry Works
Lumber 1,500.00 Bd. Ft. 18.00 27,000.00
Nipa 1,850.00 pcs. 20.00 37,000.00
CWN 15.00 kgs 75.00 1,125.00
10mm ф x 6m long (std) 6.00 pcs. 153.00 918.00

Material costs: 66,043.00

Labor Cost: 23,115.05
Sub- total: 89,158.05
 XII Perimeter Fence
4" CHB 3,500.00 pcs. 8.50 29,750.00
Cement 114.00 bags. 260.00 29,640.00
Sand 9.50 cu.m. 400.00 3,800.00
10mm ф x 6m long (std) 155.00 pcs. 153.00 23,715.00
# 16 G.I. Tie Wire 10.20 kg. 75.00 765.00
Material costs: 87,670.00
Labor Cost: 30,684.50
Sub- total: 118,354.50

A. Material and Labor cost 1,346,740.57

B. Contractor's Profit (CP) 10% of A 134,674.06
C. Overhead, Contingencies & Miscellaneous (OCM) 36,442.51
D. Value Added Tax (VAT) 12% of (A+B+C) 182,142.86
E. Grand Total (A+B+C+D) 1,700,000.00

Prepared by:

ROMMEL JAY G. TABANAO, CE

Civil Engineer