27/11/19

Project :
Location :
Project Cost :

-DETAILED ESTIMATE OF PROPOSED WORK-

ITEM I. EXCAVATION 40.5 Cu. M

QTY Description Rate per day # of working days Estimated cost

6 Laborers 350 6 12,600.00
LABOR COST 12,600.00
DIRECT COST 12,600.00

ITEM II. CONCRETE WORKS:column 4.5 cu.m Cu. M

footing 8.1 cu.m cu.m
slab on fill 5.4 cu.m
slab 2nd flr 6.3 cu.m
beam 2.025 cu.m
1.8 cu.m
tie beam 1.6875 cu.m
1.5 cu.m
Vtotal 31.3125

A. MATERIALS
QTY Unit Description Unit Cost Estimated cost
282 Bags Portland Cement 255 71,910.00
35 Cu.m. Mixed Concrete Aggregates 700 24,500.00
135 Pcs. 16mmǾ RSB, Std. 298 40,230.00
241 Pcs. 12mmǾ RSB, Std. 168 40,488.00
170 Pcs. 10mmǾ RSB, Std. 118 20,060.00
25 Pcs. Marine Plywood 1/2 '' 750 18,750.00
60 Pcs. 2''x3''x12' 300 18,000.00
40 Pcs. 2''x2''x12' 200 8,000.00
40 Kgs. Tie Wire # 16 80 3,200.00
20 Kgs. Assorted 80 1,600.00
C.W. Nail MATERIAL COST 246,738.00
B. LABOR
QTY Description Rate per day # of working days Estimated cost
1 Foreman 700 16 11,200.00
3 Skilled 500 16 24,000.00
8 Laborers 350 16 44,800.00
LABOR COST 80,000.00

DIRECT COST 326,738.00

ITEM III . MASONRY WORKS A= 201.56 SQ.M

A. MATERIALS
QTY Unit Description Unit Cost Estimated cost
2520 Pcs. CHB 4" 15 37,800.00
150 Pcs. 10mmǾ RSB, Std. 118 17,700.00
 10 Kgs. Tie Wire # 16 80 800.00
8 Cu.M. Fine Concrete Aggregates 700 5,600.00
10 Cu.M. Sand 500 5,000.00
204 Bags Portland Cement 255 52,020.00
MATERIAL COST 118,920.00
B. LABOR
QTY Description Rate per day # of working days Estimated cost
1 Foreman 700 13 9100
2 Skilled 500 13 13,000.00
4 Laborers 350 13 18,200.00
LABOR COST 40,300.00

DIRECT COST 159,220.00

ITEM IV . BACKFILLING WO V= 24.84 SQ.M

13.86
A. MATERIALS
QTY Unit Description Unit Cost Estimated cost
24 Cu.M. Mountain soil 250 6,000.00
14 Cu.M Mix Gravel fill 700 9,800.00
MATERIAL COST 15,800.00
B. LABOR
QTY Description Rate per day # of working days Estimated cost
1 Foreman 700 1.5 1050
2 Skilled 500 1.5 1,500.00
4 Laborers 350 1.5 2,100.00
LABOR COST 4,650.00

DIRECT COST 20,450.00

ITEM V . ELECTRICAL WORK

A. MATERIALS
QTY Unit Description Unit Cost Estimated cost
2 box 3.5 mm2 thhn wire 3750 7,500.00
2 box 2.0mm2 thhn wire 2500 5,000.00
150 m 1/2'' dia, Flexible hose 20 3,000.00
1 Lot Accessories 10000 10,000.00
MATERIAL COST 25,500.00

DIRECT COST 25,500.00

ITEM VI .MISCELLANEOUS WORKS

A. MATERIALS
QTY Unit Description Unit Cost Estimated cost
5.4 sq.m .90 x 1.20 Aluminum sliding glass window 3500 18,900.00
1 Set Panel Door .90x2.10 10000 10,000.00
3 Set Panel Door .80x2.10 8000 24,000.00
MATERIAL COST 52,900.00

DIRECT COST 52,900.00

-SUMMARY-
ITEM I EXCAVATION 12,600.00
ITEM II CONCRETE WORKS 326,738.00
ITEM III MASONRY WORKS 159,220.00
ITEM IV BACKFILLING WORKS 20,450.00
ITEM IV ELECTRICAL WORKS 25,500.00
ITEM IV MISCELLANEOUS WORK 52,900.00
TOTAL DIRECT COST 597,408.00
CONTINGENCIES 2,592.00
TOTAL PROJECT COST 600,000.00
 79.8
13.3
6.75

6.65

31.6666667
0.448 1.9
2.348
0

281.8125

19 57
19 57
19 57
38
95
125

480.00
74,021.40

209
2612.5 2519.5

7.8375 65.835
 5.039 60.468 126.303

151.2 10.078 141.092

67.2 7.56 63.504
218.4 204.596

41,622.00

209
2612.5 310.5

7.8375 65.835
#REF! 0.072 0.6048
#REF! #REF!

4,740.00
5,530.00

209
2612.5 0

#REF! #REF! #REF!

209
2612.5 0

#REF! #REF! #REF!

5.4