DETAILED ESTIMATES

(In Pesos)
NAME OF PROJECT:
CONSTRUCTION/IMPROVEMENT OF SLAUGHTERHOUSE DRAINAGE CANAL
BRGY. PILAWAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
I. EXCAVATION WORKS 228 CU.M

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
MATERIALS

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
1 . Foreman 1 64
LABOR

2 . Laborer 8 64

TOTAL for LABOR

ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 12%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT COST PER CU.M.
ADJUSTED TOTAL COST

PREPARED BY:

_______________________
Contractor
 DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION/IMPROVEMENT OF SLAUGHTERHOUSE DRAINAGE CANAL
BRGY. PILAWAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
II. DISPOSAL & REMOVAL OF EXCAVATED 198 cu.m.
MATERIALS
PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
MATERIALS

TOTAL for MATERIALS

SEQUENCE OF OPERATIONS:

NO. of NO. of HOURLY

NAME, CAPACITY & HP RATING EQUIPMENT
EQUIPMENT

UNITS HOURS RATE (P)

1 Dumptruck ( 4 wheeler) 1 16
2 Payloader 1 16

TOTAL for EQUIPMENT

NO. OF HOURLY
DESIGNATION OF PERSONNEL NO.
HOURS RATE
1 . Foreman 1 16
LABOR

2 . Laborer 8 16

TOTAL for LABOR

ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 12%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT COST PER CU.M.
ADJUSTED TOTAL COST

PREPARED BY:

_______________________
Contractor
 DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION/IMPROVEMENT OF SLAUGHTERHOUSE DRAINAGE CANAL
BRGY. PILAWAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
III. CHB LINED CANAL 170 m

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Portland Cement 244 bag
2 . Washed Sand 18 cu.m.
MATERIALS

3 Screened Gravel, 3/4" 16 cu.m.

4 . CHB, 5" thick 1,870 pc.
5 . 10mm dia. X 6 m. RSB 234 pc.
6 . G.I. Tie Wire, # 16 20 kg.
7 . 4' x 8 ' x 1/4" Ordinary Plywood 9 pc.
8 . 2" x 3" x 10' Coco Lumber 150 bd.ft
9 . C.W. Nail Assorted 5 kgs.

TOTAL for MATERIALS

SEQUENCE OF OPERATIONS:

NO. of NO. of HOURLY

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 12%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT COST PER L.M.
ADJUSTED TOTAL COST

PREPARED BY:

_______________________
Contractor
 DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION/IMPROVEMENT OF SLAUGHTERHOUSE DRAINAGE CANAL
BRGY. PILAWAY, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
IV. CONSTRUCTION SIGNBOARD 1 Lumpsum

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Signboard 1 lot
MATERIALS

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 L.S.

TOTAL for LABOR

ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 12%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 12%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT COST PER CU.M.
ADJUSTED TOTAL COST

PREPARED BY:

_______________________
Contractor