DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF WELCOME ARCH
NEW LITTLE BAGUIO, BRGY. MAGSAYSAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
I. EXCAVATION & BACKFILLING WORKS 1 Lumpsum
PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Gravel Fill cu.m.
MATERIALS
2 . Backfill Materials cu.m.
TOTAL for MATERIALS
SEQUENCE OF OPERATIONS:
NO. of NO. of HOURLY
NAME, CAPACITY & HP RATING EQUIPMENT COST (P)
EQUIPMENT
UNITS HOURS RATE (P)
1 . Water pump, 2Ɵ
2 . Plate Compactor
TOTAL for EQUIPMENT
NO. OF HOURLY
DESIGNATION OF PERSONNEL NO. COST (P)
HOURS RATE
1 . Excavation Works L.S.
LABOR
2 . Backfilling Works L.S.
TOTAL for LABOR
ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 5%
ESTIMATED INDIRECT COST
TOTAL COST
ADJUSTED TOTAL COST
PREPARED BY:
Contractor
DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF WELCOME ARCH
NEW LITTLE BAGUIO, BRGY. MAGSAYSAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
II. FORMWORKS & SCAFFOLDING WORKS 1 Lumpsum
PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . 4' x 8' x 1/2" Ordinary Marine Plywood pc.
2 . 2" x 2" x 12' Good Lumber pc.
MATERIALS
3 . 2" x 3" x 12' Good Lumber pc.
4 . 2" x 3" x 12' Coco Lumber pc.
5 . 2" x 4" x 12' Coco Lumber pc.
6 . 2" x 6" x 12' Coco Lumber pc.
7 . Assorted CW Nails kg.
TOTAL for MATERIALS
SEQUENCE OF OPERATIONS:
NO. of NO. of HOURLY
NAME, CAPACITY & HP RATING EQUIPMENT COST (P)
EQUIPMENT
UNITS HOURS RATE (P)
TOTAL for EQUIPMENT -
NO. OF HOURLY
DESIGNATION OF PERSONNEL NO. COST (P)
HOURS RATE
LABOR
1 . Labor (30%) 1 L.S.
TOTAL for LABOR
ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 5%
ESTIMATED INDIRECT COST
TOTAL COST
ADJUSTED TOTAL COST
PREPARED BY:
Contractor
DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF WELCOME ARCH
NEW LITTLE BAGUIO, BRGY. MAGSAYSAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
III. CONCRETE AND REINFORCEMENT OF MATERIALS 16.9 cu.m.
PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Portland Cement, Type 1 bag
2 . Washed Sand, S1 cu.m.
3 . Screened Gravel, G1 cu.m.
4 . Screened Gravel, 3/4 cu.m.
MATERIALS
5 . 20mm dia. x 9m Deformed Bar pc,
6 . 20mm dia. x 7.5m Deformed Bar pc,
7 . 20mm dia. x 6m Deformed Bar pc,
8 . 16mm dia. x 9m Deformed Bar pc,
9 . 16mm dia. x 7.5m Deformed Bar pc,
10 . 16mm dia. x 6m Deformed Bar pc,
11 . 10mm dia. x 6m Deformed Bar pc,
12 . G.I. Tie Wire, #16 kgs.
TOTAL for MATERIALS
SEQUENCE OF OPERATIONS:
NO. of NO. of HOURLY
NAME, CAPACITY & HP RATING EQUIPMENT COST (P)
EQUIPMENT
UNITS HOURS RATE (P)
1 . Concrete Bagger Mixer
2 . Concrete Vibrator
TOTAL for EQUIPMENT
NO. OF HOURLY
DESIGNATION OF PERSONNEL NO. COST (P)
HOURS RATE
LABOR
1 . Labor (30%) 1 L.S.
TOTAL for LABOR
ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 5%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT PER CU.M.
ADJUSTED TOTAL COST
PREPARED BY:
Contractor
DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF WELCOME ARCH
NEW LITTLE BAGUIO, BRGY. MAGSAYSAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
IV. PRECAST WORKS 1 Lumpsum
PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Portland Cement, Type 1 bag
2 . Base Moulding m
3 . Mid Moulding m
4 . Bead Moulding m
MATERIALS
5 . Capital Moulding pc.
6 . Top Moulding m
7 . Bottom Moulding m
8 . Precast Panel with Groove m
9 . Bracket pc.
10 . Diamond pc.
11 . Keystone pc.
12 . Deco-Urn pc.
13 . Logo pc.
14 . CHB 5" pc.
TOTAL for MATERIALS
SEQUENCE OF OPERATIONS:
NO. of NO. of HOURLY
EQUIPMENT
NAME, CAPACITY & HP RATING EQUIPMENT COST (P)
UNITS HOURS RATE (P)
1 Electric Grinder
TOTAL for EQUIPMENT
NO. OF HOURLY
DESIGNATION OF PERSONNEL NO. COST (P)
HOURS RATE
LABOR
1 . Labor (30%) 1 L.S.
TOTAL for LABOR
ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 5%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT PER
ADJUSTED TOTAL COST
PREPARED BY:
Contractor
DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF WELCOME ARCH
NEW LITTLE BAGUIO, BRGY. MAGSAYSAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
V. MASONRY WORKS & MARKER INSTALLATION 1 Lumpsum
PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Stainless Lettering pc.
2 . Memoravilla pc.
3 . Natural Stone sq.m.
MATERIALS
TOTAL for MATERIALS
SEQUENCE OF OPERATIONS:
NO. of NO. of HOURLY
EQUIPMENT
NAME, CAPACITY & HP RATING EQUIPMENT COST (P)
UNITS HOURS RATE (P)
TOTAL for EQUIPMENT -
NO. OF HOURLY
DESIGNATION OF PERSONNEL NO. COST (P)
HOURS RATE
LABOR
1 . Labor (30%) 1 L.S.
TOTAL for LABOR
ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 5%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT PER
ADJUSTED TOTAL COST
PREPARED BY:
Contractor
DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF WELCOME ARCH
NEW LITTLE BAGUIO, BRGY. MAGSAYSAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
VI. PAINTING WORKS 1 Lumpsum
PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P)
NO.
1 . Flat Latex Paint gal.
2 . Semi-Gloss Latex Paint gal.
MATERIALS
3 . Patching Compound kg.
4 . Masonry Neutralizer lits.
5 . Paint Roller Brush pcs.
6 . Paint Brush pcs.
7 . Sanding Paper pcs.
8 . Acrylic Emulsion Paint gal.
TOTAL for MATERIALS
SEQUENCE OF OPERATIONS:
NO. of NO. of HOURLY
NAME, CAPACITY & HP RATING EQUIPMENT
EQUIPMENT
UNITS HOURS RATE (P)
TOTAL for EQUIPMENT
NO. OF HOURLY
DESIGNATION OF PERSONNEL NO.
HOURS RATE
LABOR
1 . Labor(35%) L.S.
TOTAL for LABOR
ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 5%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT PER
ADJUSTED TOTAL COST
PREPARED BY:
Contractor
DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF WELCOME ARCH
NEW LITTLE BAGUIO, BRGY. MAGSAYSAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
VII. INFORMATIVE SIGNBOARD 1 Lumpsum
PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Signboard lot
MATERIALS
SEQUENCE OF OPERATIONS:
NO. of NO. of HOURLY
NAME, CAPACITY & HP RATING EQUIPMENT
EQUIPMENT
UNITS HOURS RATE (P)
TOTAL for EQUIPMENT
NO. OF HOURLY
DESIGNATION OF PERSONNEL NO.
HOURS RATE
LABOR
1 Labor L.S.
TOTAL for LABOR
ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 5%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT PER
ADJUSTED TOTAL COST
PREPARED BY:
Contractor
