DETAILED ESTIMATES

3x4.2 ftb and beam

STRUCTURAL WORKS
I. Mobilization
DESCRIPTION QUANTITY UNIT COST TOTAL COST
Mobilization/Demobilization 1.00 lot 20,000.00 20,000.00
Preparatory works 1.00 lot 20,000.00 20,000.00

Sub-Total Php: 40,000.00

II. Concrete Works (524lin.m)

DESCRIPTION QUANTITY UNIT COST TOTAL COST
Cement 3,878.00 bags 250.00 969,500.00
Sand 31.20 dump truck 6,500.00 202,800.00
Gravel 24.20 dump truck 21,000.00 508,200.00
CHB 5" 28,993.00 pcs 15.00 434,895.00
RSB 12mm dia. 2,314.00 pcs 250.00 578,500.00
RSB 10mm dia. 3,914.00 pcs 195.00 763,230.00
G.I tie wire 250.00 kg 120.00 30,000.00
Phenolic board 45.00 pcs 1,100.00 49,500.00
2x2x10 350.00 pcs 250.00 87,500.00
Assorted nail 100.00 kg 120.00 12,000.00
Scaffolding 1.00 lot 50,000.00 50,000.00

Sub-Total Php: 3,686,125.00

Note: Price validity good for one week only.
Plaster not included.
Total Material Cost: 3,726,125.00
Labor Cost: 1,117,837.50
Direct Cost: 4,843,962.50
O.C.M/ C.P: 339,077.38
GRAND TOTAL Php: 5,183,039.88