DETAILED ESTIMATES

Name of Project
Location
Name of the Owner

NO. OF
Item No. DESCRIPTION QTY UNIT UNIT PRICE AMOUNT
DAYS
1.0 Mobilization/ Demobilization 1.00 lot 8,500.00 8,500.00

Sub Total 8,500.00

Direct Cost 8,500.00
2.0 General Requirements and Temfacil 1.00 lot 10,000.00 10,000.00

Sub Total 10,000.00

Direct Cost 10,000.00
3.0 Concrete and Masonry Works
a.) Concrete 20.70 Mpa. 22.50 cu.m
Cement 1,275.00 bags 245.00 312,375.00
Sand 71.00 cu.m 850.00 60,350.00
Gravel 163.00 cu.m 1,000.00 163,000.00
Sub Total 535,725.00

b.) Rebars and Tie Wire

Rebars 9,445.0 kgs. 35.00 330,575.00
Tie Wire 284.0 kgs. 75.00 21,300.00
Sub Total 351,875.00

c.) 100 & 150 mm thk., 350 psi. CHB (include

mortar and rebars) 138 sq.m
CHB 6" 3,161 pcs 11.00 34,771.00
Cement 395 bags 245.00 96,775.00
Sand 25 cu.m 850.00 21,250.00
Ø10mm x 6.0m Rebars 98 pcs 135.00 13,230.00
Sub Total 166,026.00
 DETAILED ESTIMATES
Name of Project
Location
Name of the Owner

NO. OF
Item No. DESCRIPTION QTY UNIT UNIT PRICE AMOUNT
DAYS
d.) Labor
Foreman 1.00 man-day 15.00 450.00 6,750.00
Skilled Worker 2.00 man-day 15.00 400.00 12,000.00
Laborer 5.00 man-day 15.00 250.00 18,750.00
Sub Total 37,500.00

Direct Cost 1,091,126.00

5.0 Formworks and Scaffoldings 1.0 lot 90,000.00 90,000.00
Sub Total 90,000.00
b. Labor
Foreman 1.00 man-day 10.00 450.00 4,500.00
Skilled Worker 3.00 man-day 10.00 400.00 12,000.00
Laborer 5.00 man-day 10.00 250.00 12,500.00
Sub Total 29,000.00

Direct Cost 119,000.00

6.0 Doors and Windows
a.) Doors
D1- ( 1m x 2.15m ) H, D1, Solid Panel Door
(Main Door) 1.00 set 5,492.00 5,492.00
D2- ( .9m x 2.15m) H, D2, Solid Panel Door
(Service Doors) 2.00 set 4,598.00 9,196.00
D3- ( .9m x 2.15m) H, D2A, Hollow Core
(Bedroom Doors) 4.00 set 3,125.00 12,500.00
D4- ( .7m x 2.15m) H, D4, Hollow Core (Kitchen
and storage door) 2.00 set 3,071.00 6,142.00

D5- ( .8m x 2.15m) H, D3, Hollow Core (CR) 1.00 set 3,071.00 3,071.00

Door Locksets
Locksets - Lever Type 2.0 set 682.00 1,364.00
Locksets - Cylindrical knob 8.0 set 306.00 2,448.00

Sub Total 40,213.00

b.) Windows (on analok aluminum fames)
(W-1) 1600mm W x 1200mm H, Fixed/Sliding
Window 9.0 sets 900.00 8,100.00
Sub Total 8,100.00
 DETAILED ESTIMATES
Name of Project
Location
Name of the Owner

NO. OF
Item No. DESCRIPTION QTY UNIT UNIT PRICE AMOUNT
DAYS

d.) Labor
Foreman 1.00 man-day 7.00 450.00 3,150.00
Skilled Worker 2.00 man-day 7.00 400.00 5,600.00
Laborer 2.00 man-day 7.00 250.00 3,500.00
Sub Total 12,250.00

Direct Cost 60,563.00

7.0 Roofing Works
a.) Materials
Pre- Painted G.I. longspan roofing (Ga. 26, rib
type) 175 ln.m. 455.00 79,625.00
100 x 100 x 5mm x 6m length Angle Bars 302.0 length 2,772.00 837,144.00
180 x 180 x 5mm x 6m length Angle Bars 146.0 length 2,100.00 306,600.00
140 x 140 x 10mm C- Purlins 185.0 length 800.00 148,000.00
Fascia Board 228.0 ln.m. 550.00 125,400.00
Red Lead Primer 9.0 gal 1,000.00 9,000.00
Sub Total 1,505,769.00

b.) Labor
Foreman 1.00 man-day 8.00 450.00 3,600.00
Skilled Worker/ Carpenter 2.00 man-day 8.00 400.00 6,400.00
Laborer 4.00 man-day 8.00 250.00 8,000.00
Sub Total 18,000.00

Direct Cost 1,523,769.00

8.0 Potable Water Supply System
a.) Pipes, Fittings , Accessories 1.0 lot 15,000.00 15,000.00
Sub Total 15,000.00
b.) Labor
Skilled Worker/Plumber 2.00 man-day 7.00 400.00 5,600.00
Sub Total 5,600.00

Direct Cost 20,600.00

9.0 Sanitary and Sewerage System
a.) Pipes, Fittings , Accessories 1.0 lot 15,000.00 15,000.00
b.) Plumbing Fixtures 1.0 lot 25,000.00 25,000.00
Sub Total 40,000.00
b.) Labor
Skilled Worker/Plumber 2.00 man-day 5.00 400.00 4,000.00
Sub Total 4,000.00

Direct Cost 44,000.00

 DETAILED ESTIMATES
Name of Project
Location
Name of the Owner

NO. OF
Item No. DESCRIPTION QTY UNIT UNIT PRICE AMOUNT
DAYS
10.0 Electrical Works
a.) Lighting Fixtures 1.0 lot 26,000.00 26,000.00
b.) Wires and Wiring Devices 1.0 lot 16,000.00 16,000.00
c.) Panelboard, Conduits, Boxes, Fittings and
Miscellaneous 1.0 lot 25,000.00 25,000.00
Sub Total 67,000.00
d.) Labor
Foreman 1.00 man-day 5.00 450.00 2,250.00
Skilled Worker / Electician 1.00 man-day 5.00 400.00 2,000.00
Laborer 1.00 man-day 5.00 250.00 1,250.00
Sub Total 5,500.00

Direct Cost 72,500.00

11.0 Painting Works
a.) Masonry and Concrete Surfaces 210.0 sq.m 150.00 31,500.00

Sub Total 31,500.00

b. Labor
Foreman 1.00 man-day 6.00 450.00 2,700.00
Skilled Worker/ Paintor 2.00 man-day 6.00 400.00 4,800.00
Laborer 3.00 man-day 6.00 250.00 4,500.00
Sub Total 12,000.00

Direct Cost 43,500.00

DETAILED ESTIMATES
Item No. DESCRIPTION COST AMOUNT
A. DIRECT COST 2,993,558.00
1.)Mobilization/ Demobilization 8,500.00
2.)General Requirements and Temfacil 10,000.00
3.) Materials 2,851,208.00
4.) Labor 123,850.00
16,412.50

INDIRECT COST 149,677.90

B.
1.) Overhead, Contingencies and Miscellaneous 149,677.90
TOTAL PROJECT COST 3,143,235.90

Prepared by:

ENGR. ROSELYN L. BONGCAC

Civil Engineer