ESTIMATES

ITEM DESCRIPTION QUANTITY UNITS
1 LAY OUT, SITE CLEARING AND TEMPORARY STRUCTURES 19500.00 sq.m

2 SOIL POISONING 19,500.00 sq.m
3 STRUCTURAL EXCAVATION 8,470.00 cu.m
4 GRAVEL BEDDING 19,500.00 sq.m
5 EMBANKMENT 10703.22 cu.m
6 FORMS & SCAFOLDING 16906.48 sq.m
7 REINFORCING STEEL BARS 53064.00 kg
8 CONCRETE WORKS 9884.84 cu.m
9 MASONRY WORKS 16466.65 sq.m
10 PLASTERING AND FINISHING WORKS 24383.04 sq.m
11 TILE WORKS 20,404.36 sq.m
12 PAINTING WORKS 24,713.00 sq.m
13 GLASS WORKS 76.00 pcs
14 PLUMBING WORKS & FIXTURES 2287.00 pcs
15 MECHANICAL WORKS 1.00 set
16 ELECTRICAL WORKS 23201 pcs
17 WATERPROOFING WORKS 120 sq.m
18 SOUNDPROOFING WORKS 3200 sq.m
19 LANDSCAPING WORKS 14380 sq.m
Total Cost
UNIT COST AMOUNT
13.66 266309.8
14.54 283600
91.87 778104
19.25 375308
5.31 56840
363.27 6414596.8
98.37 5219902.4
6564.44 64888398.08
215.94 3555833.1
131.54 3207368
728.18 14858085
133.64 3302693.12
39974 3034964
2973.82 6801137.41
20000000
6718.69 15459703.26
322.24 38668.24
112.25 315210
136.91 1968720
151,325,441.21
HT. Feliciano street,
Aguada, Ozamiz City
ITEM DESCRIPTION QTY. UNITS UNIT COST

1 LAYOUT, CLEARING OF SITE & TEMPORARY STRUCTURES 19500 sq. m.
LABOR COST: NO. OF WORKERS NO. OF DAYS RATE PER DAY
Project Engineer 1 7 800
Construction Foreman 1 7 600
Equipment Operator 2 4 500
Carpenter 4 7 350
Laborers 4 7 300
TOTAL LABOR COST
EQUIPMENT COST: QTY. DAYS RATE PER DAY

Grader 1 4 12000
Km. Travelled/Day Liters/Km. Diesel
Grader Comsumption 40 0.2 45
Dump Truck ( 5 cu.m/day) 1 4 5000
Km. Travelled/Day Liters/Km. Diesel
Dump Truck Comsumption 40 0.2 45
TOTAL EQUIPMENT COST
MATERIAL COST (Temporary Structures) QTY. UNITS UNIT COST

Container Van 4 pcs 12000
Coco Lumber 4” x 4” x 12’ 211 pcs 120
35 mm x 76 mm x 3 m Studs 126 pcs 60
Corrugated G.I. Sheet 21 sht. 280
Plywood; Marine ( 1/4"x4'x8') 118 sht. 680
Common Nails 3 kg 65
Umbrella Nails 2 kg 85
TOTAL COST
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
Contractor's Profit (10%)
Mobilization/Demolization (1%)
VAT(12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
Feliciano street,
uada, Ozamiz City
TOTAL
5,600.00
4,200.00
4,000.00
9,800.00
8,400.00
32,000.00
48,000.00
1,440.00
20,000.00
1,440.00
70,880.00
25,320.00
7,560.00
5,880.00
80,240.00
195.00
170.00
119,365.00
222,245.00
11,112.25
22,224.50
2,222.45
8,505.60
44,064.80
266,309.80
13.66
2 SOIL POISONING 19500
LABOR COST: NO. OF WORKERS
Project Engineer 1
Construction Foreman 1
Laborers (240sq.m/day) 4
TOTAL LABOR COST
MATERIAL COST: QTY.

Soil Poison (CHLORDANE ANDREX) 132
TOTAL MATERIAL COST
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
Mobilization/Demobilization(1%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
sq. m./GAL
NO. OF DAYS RATE PER DAY TOTAL
10 800 8,000.00
10 600 6,000.00
10 300 12,000.00
26,000.00
UNITS UNIT COST

gallon 1500 198,000.00
198,000.00
224,000.00
11,200.00
22,400.00
2,240.00
23,760.00
59,600.00
283,600.00
14.54
3 STRUCTURAL EXCAVATION 8470
Project Engineer 1
Laborers 4
Operator 4
TOTAL LABOR COST
EQUIPMENT COST: QTY.

Backhoe w/ Breaker (5cu.m/hr) 2
Km. Travelled/Day
Backhoe Comsumption 40
Dump truckr (25cu.m/hr) 2
Km. Travelled/Day
Dumptruck Comsumption 40
DIRECT COST
INDIRECT COST
Overhead Cost (5%)
Mobilization/ Demobilization (1%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
cu. m.
15 800 12,000.00
15 600 9,000.00
15 300 18,000.00
15 400 24,000.00
63,000.00
NO. OF DAYS RATE PER DAY

15 13000 390,000.00
Liters/Km. Diesel
0.2 45 5,400.00
15 5000 150,000.00
Liters/Km. Diesel
0.2 45 5,400.00
550,800.00
613,800.00
30,690.00
61,380.00
6,138.00
66,096.00
164,304.00
778,104.00
91.87
4 GRAVEL BEDDING 19500
Project Engineer 1
Compactor Operator 1
Laborers 4
TOTAL LABOR COST
MATERIAL COST: QTY.

Granular Material 390
TOTAL MATERIAL COST

Plate Compactor 1
Km. Travelled/Day
Plate Compactor Comsumption 40
DIRECT COST
INDIRECT COST
Overhead Cost (5%)
Mobilization/Demobilization (1%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
sq. m
5 800 4,000.00
5 600 3,000.00
5 400
5 300 6,000.00
13,000.00
UNITS UNIT COST

m³ 700 273,000.00
273,000.00

5 1500 7,500.00
Liters/Km. Diesel
0.2 45 1,800.00
9,300.00
295,300.00
14,765.00
29,530.00
2,953.00
32,760.00
80,008.00
375,308.00
19.25
5 EMBANKMENT 10,703.22
Project Engineer 1
Laborers 4
Equipment Operator 4
TOTAL LABOR COST

Plate Compactor 2
Km. Travelled/Day
Plate Compactor Comsumption 40
Backhoe w/ Breaker (5cu.m/hr) 2
Km. Travelled/Day
Backhoe Comsumption 40
DIRECT COST
INDIRECT COST
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
cu.m.
4 800 3,200.00
4 600 2,400.00
4 500 8,000.00
4 400 6,400.00
20,000.00

4 1500 3,000.00
Liters/Km. Diesel
0.2 45 1,440.00
4 13000 26,000.00
Liters/Km. Diesel
0.2 45 1,440.00
29,000.00
49,000.00
2,450.00
4,900.00
490.00
-
7,840.00
56,840.00
5.31
6 FORMWORKS AND SCAFFOLDINGS 16,906.48
Project Engineer 1
Carpenter 20
Laborers 20
TOTAL LABOR COST
MATERIAL COST: QTY.

Assorted CW Nails 300
Formworks for Column: 2151
Plywood; Marine ( 1/4"x4'x8') 747
Coco Lumber (2"x2") 1344
Formworks for Slabs: 4375
Formworks for Beams 1926
Formworks for Girder 4261.2
Formworks for Foundation 4193.28

Nails 600
TOTAL MATERIAL COST
DIRECT COST
INDIRECT COST
Overhead Cost (5%)
Mobilization/ Demobilization (1%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
sq.m.
30 800 24,000.00
30 600 18,000.00
30 500 300,000.00
30 300 180,000.00
522,000.00

kg 70 21,000.00
sq.m.
sht. 680 507,960.00
Bd.ft. 15 20,160.00
sq.m.
sht. 680 1,033,600.00
Bd.ft. 15 68,400.00
sq.m.
sht. 680 454,920.00
Bd.ft. 15 14,040.00
sq.m.
sht. 680 1,006,400.00
Bd.ft. 15 24,120.00
sq.m.
sht. 680 990,080.00
Bd.ft. 15 3,360.00
Bd.ft. 15 172,020.00
Bd.ft. 15 9,000.00
kg 70 42,000.00
4,325,060.00
4,847,060.00
242,353.00
484,706.00
48,470.60
519,007.20
1,294,536.80
6,141,596.80
363.27
7 REINFORCING STEEL BARS 53,064.00
Project Engineer 1
Steel Man 8
Laborers 16
TOTAL LABOR COST

Bar Bender 2
Bar Cutter 2
Mobile Crane 1
Km. Travelled/Day
Mobile Crane Comsumption 40
MATERIAL COST: QTY

A. FOUNDATION 8512
28 mm Æ steel bar (6m) 1008
12 mm Æ steel bar - TIES (6m) 784
#16 G.I. Tie wire 1890
B. BEAMS 6960
C. GIRDERS 14104
12 mm Æ steel bar- TIES (6m) 7519
D. SLAB 13328
12 mm Æ steel bar- TIES (6m) 13328
E. COLUMN 4704
E. STAIRWAYS 692
STRAIGHT 452
HELIX 240
F. WALL 4708
G. SEPTIC TANK 56
#16 G.I. Tie wire 3
H. TEMPERATURE BARS 12
#16 G.I. Tie wire 0.5
TOTAL MATERIAL COST
DIRECT COST
INDIRECT COST
Overhead Cost (5%)
Mobilization/ Demolition (1%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
pcs
58 800 46,400.00
58 600 34,800.00
58 500 232,000.00
58 300 278,400.00
591,600.00

58 800 92,800.00
58 800 92,800.00
3 14800 44,400.00
Liters/Km. Diesel
0.2 45 1,080.00
231,080.00
UNIT UNIT COST

pcs
pcs 55 55,440.00
pcs 55 369,600.00
pcs 55 43,120.00
kg 70 132,300.00
pcs
pcs 55 142,615.00
pcs 55 240,185.00
kg 70 43,190.00
pcs
pcs 55 362,175.00
pcs 55 413,545.00
kg 70 96,320.00
pcs
pcs 55 733,040.00
kg 70 49,770.00
pcs 55 178,640.00
pcs 55 80,080.00
kg 70 71,400.00
pcs
pcs 55 24,860.00
kg 70 1,680.00
pcs
pcs 55 13,200.00
kg 70 910.00
pcs
pcs 55 258,940.00
kg 70 17,500.00
pcs
pcs 55 3,080.00
kg 70 210.00
pcs 55 660.00
kg 70 35.00
3,332,495.00
4,155,175.00
207,758.75
415,517.50
41,551.75
399,899.40
1,064,727.40
5,219,902.40
98.37
8 CONCRETE WORKS 9,884.84
Project Engineer 1
Mason 10
Laborers 20
TOTAL LABOR COST
EQUIPMENT COST: QTY

Transit Mixer (7.5 cu.m/day) 2
Km. Travelled/Day
Transiter Mixer Comsumption 40
Pumpcrete 1
Km. Travelled/Day
Pumpcrete Comsumption 40
Concrete Vibrator 1
Km. Travelled/Day
Concrete Vibrator Comsumption 40
MATERIAL COST QTY

A.) SLAB 6,347.74
Pre-Mixed Concrete 6347.74
B.) RC BEAMS 271.55
C.) GIRDER 1172.57
C.) COLUMN 462.22
Cement (Class A-40 Kg) 4159.98
Washed Sand 231.11
Crushed Gravel 462.22
D.) STAIRS
STRAIGHT 7.85
SPIRAL 11.73
E.) TEMPORARY STRUCTURES 4.4
Cement (Class A-40 Kg) 39.6
Washed Sand 2.2
Crushed Gravel 4.4
F.) FOUNDATION 1606.78
MATERIAL COST TOTAL
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
Mobilization/ Demolization (1%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
cu.m
16 800 12,800.00
16 600 9,600.00
16 500 80,000.00
16 300 96,000.00
198,400.00

16 1200 38,400.00
Liters/Km. Diesel
0.2 45 5,760.00
16 750 12,000.00
Liters/Km. Diesel
0.2 45 5,760.00
16 750 12,000.00
Liters/Km. Diesel
0.2 45 5,760.00
61,920.00
UNIT UNIT COST TOTAL

m³
m³ 5000 31,738,700.00
m³
bags 5000 1,357,750.00
m³ 5000 5,862,850.00
m³
bags 250 1,039,995.00
m³ 750 173,333.00
m³ 1000 462,220.00
1,675,548.00
m³
m³ 5000 39,250.00
m³
bags 5000 58,650.00
m³
bags 250 9,900.00
m³ 750 1,650.00
m³ 1000 4,400.00
m³
bags 5000 8,033,900.00
50,458,146.00
50,718,466.00
2,535,923.30
5,071,846.60
507,184.66
6,054,977.52
14,169,932.08
64,888,398.08
6,564.44
9 MASONRY WORKS 16,466.65
Project Engineer 1
Mason 1
Laborers 20
TOTAL LABOR COST
EQUIPMENT COST: QTY

Concrete Mixer (5cu.m) 2
Km. Travelled/Day
Concrete Mixer Comsumption 40
Mobile Crane 1
Km. Travelled/Day
Mobile Crane Comsumption 40
MATERIAL COST: QTY

D.) WALLS 7019.725
CHB (100x200x400mm) 92,134
Between Layer of Blocks + 4 holes
Cement (Class C Mortar) 2,369
Sand (River Sand) 263
E.) SEPTIC TANK 36.48
CHB (100x200x400mm) 479
Cement (Class C Mortar) 12
Sand (River Sand) 1
F.) TEMPORARY STRUCTURES 126
CHB (100x200x400mm) 1,654
Cement (Class A Mortar) 43
Sand (River Sand) 5
TOTAL MATERIAL COST
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
sq.m
21 800 16,800.00
21 600 12,600.00
21 500 10,500.00
21 300 126,000.00
165,900.00

21 10500 441,000.00
Liters/Km. Diesel
0.2 45 7,560.00
3 14800 44,400.00
Liters/Km. Diesel
0.2 45 1,080.00
494,040.00
UNIT UNIT COST

sq.m
pcs 15 1,382,010.00
bags 250 592,250.00

cu.m. 650 170,950.00
sq.m.
pcs 8 3,832.00
bags 250 3,000.00

cu.m. 650 650.00
sq.m.
pcs 8 13,232.00
bags 250 10,750.00

cu.m. 650 3,250.00
2,179,924.00
2,839,864.00
141,993.20
283,986.40
28,398.64
261,590.88
715,969.12
3,555,833.12
215.94
10 PLASTERING AND FINISHING WORKS 24,383.04
Project Engineer 1
Mason 5
Laborers 5
TOTAL LABOR COST
MATERIAL COST: QTY

A.) WALLS 15060.2
Cement (Class C Plastering) 2,711
B.) SEPTIC TANK 38.4
Sand (River Sand) 1
A.) BEAMS 2307.84
B.) GIRDERS 4325.44
C.) COLUMNS 2651.16
TOTAL MATERIAL COST
EQUIPMENT COST: QTY

Shotcrete (5cu.m) 2
Km. Travelled/Day
Shotcrete Comsumption 40
TOTAL EQUIPMENT COST:
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST
UNIT COST
sq.m.
45 800 36,000.00
45 600 27,000.00
45 500 112,500.00
45 300 67,500.00
243,000.00
UNIT UNIT COST

sq.m.
bags 250 677,750.00
cu.m. 650 195,650.00
sq.m.
bags 250 1,750.00
cu.m. 650 650.00
sq.m
bags 250 103,750.00
cu.m. 650 29,900.00
sq.m
bags 250 194,750.00
cu.m. 650 56,550.00
sq.m
bags 250 119,250.00
cu.m. 650 34,450.00
1,414,450.00

45 10500 945,000.00
Liters/Km. Diesel
0.2 45 16,200.00
961,200.00
2,618,650.00
130,932.50
261,865.00
26,186.50
169,734.00
588,718.00
3,207,368.00
131.54
11 TILE WORKS 20,404.36
Project Engineer 1
Mason 50
Laborers 50
TOTAL LABOR COST
EQUIPMENT COST: QTY

Tile Cutter 3
MATERIAL COST: QTY

A.) 60 x60 cm Granite Floor Tiles 20250.76
60 x60 cm Ceramic Floor Tiles 56,297
Cement (Class A Mortar) 1,742
Tile Joint Filler (5kg/bag) 10,125
Tile Adhesive 2,228
B.) 60 x 60 cm Ceramic Wall Tiles 153.6
60 x60 cm Ceramic Tiles 427
Cement (Class A Mortar) 13
Tile Joint Filler (5kg/bag) 77
Tile Adhesive 17
TOTAL MATERIAL COST
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
sq.m.
60 800 48,000.00
60 600 36,000.00
60 500 1,500,000.00
60 300 900,000.00
2,484,000.00

60 1000 180,000.00
180,000.00
UNIT UNIT COST TOTAL

sq.m
pcs 155 8,726,035.00
bags 250 435,500.00
bags 250 2,531,250.00
bags 225 501,300.00
sq.m
pcs 155 66,185.00
bags 250 3,250.00
bags 250 19,250.00
bags 225 3,825.00
12,194,085.00
14,858,085.00
742,904.25
1,485,808.50
148,580.85
1,463,290.20
3,840,583.80
14,858,085.00
728.18
12 PAINTING WORKS 24,713.00
LABOR COST NO. OF WORKERS
Project Engineer 1
Painter 8
Laborers 8
TOTAL LABOR COST
MATERIAL COST QTY

Boysen Flat Latex #701 1,201
Boysen Flat Latex B-7501 (1gal/18sq.m) 1,201
Paint Thinner 400
Paint Roller 100
Paint Tray 100
Paint Brush 100
SAND 180 SAND PAPER 400
TOTAL MATERIAL COST
DIRECT COST
INDIRECT COST
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
sq.m.
60 800 48,000.00
60 600 36,000.00
60 500 240,000.00
60 300 144,000.00
468,000.00
-
UNIT UNIT COST
gal. 802 963,202.00
gal. 802 963,202.00
liters 500 200,000.00
pcs. 50 5,000.00
pcs. 100 10,000.00
pcs. 67 6,700.00
pcs. 20 8,000.00
2,156,104.00
2,624,104.00
131,205.20
262,410.40
26,241.04
258,732.48
678,589.12
3,302,693.12
133.64
13 GLASS WORKS 76.00
Project Engineer 1
Laborers 10
TOTAL LABOR COST
MATERIAL COST QTY.

Panic Door 5
Sound proof Door 10
Tempered Glass Door 51
Fiber Glass Door 8
Revolving Door 2
Tempered Glass (2000-5000 sq.m/panel) 1
TOTAL MATERIAL COST
DIRECT COST
INDIRECT COST
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
pcs
8 800 6,400.00
8 600 4,800.00
8 300 24,000.00
35,200.00
UNIT UNIT COST

pcs. 8500 42,500.00
pcs. 14000 140,000.00
pcs. 5500 280,500.00
pcs. 9720 77,760.00
pcs. 540000 1,080,000.00
pcs. 700000 700,000.00
2,320,760.00
2,355,960.00
117,798.00
235,596.00
47,119.20
278,491.20
679,004.40
3,034,964.40
39,933.74
.
.
14 PLUMBING WORKS AND FIXTURES 2,287.00
Project Engineer 1
Plumber 2
Laborers 2
TOTAL LABOR COST
MATERIAL COST QTY

100mmx100mm Elbow 90 8
100mmx100mm Wye 8
100mmx100mm Tee 13
75mmx100mm 45' Elbow 12
100mmx100mm 45' Elbow 1
25mm 90' elbow(G.I) 242
25mm Tee(G.I) 461
25mm(dia.)(G.I) 444
Plug 40
Water Meter 3
Water Tank(2000li) 3
powerhouse Water Pump w/ 5hp 3
Faucet; U.S 32
Gate Valve 3
Solvent Cement (50 ml) 5
Teflon Tape 89
Sprinkler Head w/ Plate 260
Smoke Detector 260
Clean-out 12
Lavatory W/ Selectronic Waterflow Sensor 32
Water Closet w/ Exposed Sensor Flush Valve 100
Urinal w/ Fittings 32
Floor Drain 9
Channel Drain 163
P-Trap 52
TOTAL MATERIAL COST
DIRECT COST
INDIRECT COST
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
pcs
21 800 16,800.00
21 600 12,600.00
21 500 21,000.00
21 300 12,600.00
63,000.00
UNIT UNIT COST

pcs 110 880.00
pcs 130 1,040.00
pcs 130 143.00
pcs 120 1,440.00
pcs 100 100.00
pcs 200 48,400.00
pcs 120 55,320.00
pcs 150 66,600.00
pcs 90 3,600.00
pcs. 5800 17,400.00
pcs. 12000 36,000.00
pcs. 15859.95 47,579.85
pcs. 400 12,800.00
pcs. 541 1,623.00
can 100 500.00
roll 25 2,225.00
pcs 156 40,560.00
pcs 800 208,000.00
pcs 130 1,560.00
set 13000 416,000.00
set 37000 3,700,000.00
set 3500 112,000.00
pcs. 60 540.00
pcs. 2800 456,400.00
pcs. 492 25,584.00
5,256,294.85
5,319,294.85
265,964.74
531,929.49
53,192.95
630,755.38
1,481,842.56
6,801,137.41
2,973.82
15 MECHANICAL WORKS sq.m.
LABOR COST: NO. OF WORKERS NO. OF DAYS
Foreman 20
Technician 20
Laborer 20
TOTAL LABOR COST
MATERIAL COST Quantity Unit

Generator Set
Aircondition
Escalator
Elevator
TOTAL MATERIALS COST
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
RATE PER DAY TOTAL
600 -
500 -
350 -
-
Unit Cost
-
-
-
-
-
-
-
-
-
20,000,000.00
20,000,000.00
16 ELECTRICAL WORKS 2,301.00 sq.m.
Project Engineer 1 21
Foreman 1 21
Technician 2 21
Laborer 2 21
TOTAL LABOR COST
MATERIAL COST: Quantity Unit

Pinlight 1400 pcs
Emergency Light 206 pcs
Flourescent 292 pcs
Flood Lights 12 pcs
Panel board 34 pcs
Outlet 155 pcs
ACU 132 pcs
Switch 70 pcs
Electrical Wire (305m/roll) 7 roll
Electrical Flexible Hose (100m/roll) 22 roll
Electrical Tape (16m/roll) 58 roll
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
RATE PER DAY TOTAL
800 16,800.00
600 12,600.00
500 21,000.00
350 14,700.00
65,100.00
Unit Cost
449.75 629,650.00
1400 288,400.00
4800 1,401,600.00
500 6,000.00
2000 68,000.00
200 31,000.00
80999 10,691,868.00
180 12,600.00
150 8,700.00
450 9,900.00
20 1,160.00
13,148,878.00
13,213,978.00
660,698.90
1,321,397.80
132,139.78
131,488.78
2,245,725.26
15,459,703.26
6,718.69
17 WATERPROOFING WORKS 120.00 sq.m.
Foreman 1 7
Laborer 1 7
TOTAL LABOR COST

BuscoSeal 32 gal
Brush 5 pc
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
RATE PER DAY TOTAL
800 5,600.00
600 4,200.00
350 2,450.00
12,250.00
Unit Cost
594 19,008.00
20 100.00
19,108.00
31,358.00
1,567.90
3,135.80
313.58
2,292.96
7,310.24
38,668.24
322.24
18 SOUNDPROOFING WORKS 3,200.00 sq.m.
LABOR COST: NO. OF WORKERS NO. OF DAYS RATE PER DAY
Project Engineer 1 7 800
Foreman 1 7 600
Laborer 1 7 350
TOTAL LABOR COST
MATERIAL COST Quantity Unit Unit Cost

Acoustic Foam 12''x12''x2'' (24pcs/pack) 1435 pack 2000
Glue 10 gal. 500
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
TOTAL
5,600.00
4,200.00
2,450.00
12,250.00
2,870,000.00
5,000.00
2,875,000.00
12,250.00
612.50
1,225.00
122.50
345,000.00
346,960.00
359,210.00
112.25
19 LANDSCAPING 14,380.00 sq.m.
Foreman 1 15
Laborer 4 15
TOTAL LABOR COST

Flowers etc
DIRECT COST
INDIRECT COST:
Overhead Cost (5%)
VAT (12%)
TOTAL INDIRECT COST
TOTAL ITEM COST

UNIT COST
RATE PER DAY TOTAL
800 12,000.00
600 9,000.00
350 21,000.00
42,000.00
Unit Cost
1,500,000.00
1,500,000.00
1,542,000.00
77,100.00
154,200.00
15,420.00
180,000.00
426,720.00
1,968,720.00
136.91

ESTIMATES

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

ESTIMATES

Hochgeladen von

Copyright:

Verfügbare Formate

ITEM DESCRIPTION QUANTITY UNITS

1 LAY OUT, SITE CLEARING AND TEMPORARY STRUCTURES 19500.00 sq.m

ITEM DESCRIPTION QTY. UNITS UNIT COST

EQUIPMENT COST: QTY. DAYS RATE PER DAY

MATERIAL COST (Temporary Structures) QTY. UNITS UNIT COST

TOTAL ITEM COST

MATERIAL COST: QTY.

TOTAL ITEM COST

UNITS UNIT COST

EQUIPMENT COST: QTY.

TOTAL ITEM COST

NO. OF DAYS RATE PER DAY

MATERIAL COST: QTY.

EQUIPMENT COST: QTY.

TOTAL ITEM COST

UNITS UNIT COST

NO. OF DAYS RATE PER DAY

EQUIPMENT COST: QTY.

TOTAL ITEM COST

NO. OF DAYS RATE PER DAY

MATERIAL COST: QTY.

Coco Lumber (2"x2") 11468

TOTAL ITEM COST

NO. OF DAYS RATE PER DAY

EQUIPMENT COST: QTY.

MATERIAL COST: QTY

TOTAL ITEM COST

NO. OF DAYS RATE PER DAY

UNIT UNIT COST

EQUIPMENT COST: QTY

MATERIAL COST QTY

TOTAL ITEM COST

NO. OF DAYS RATE PER DAY

UNIT UNIT COST TOTAL

EQUIPMENT COST: QTY

MATERIAL COST: QTY

TOTAL ITEM COST

NO. OF DAYS RATE PER DAY

UNIT UNIT COST

bags 250 592,250.00

bags 250 3,000.00

bags 250 10,750.00

MATERIAL COST: QTY

EQUIPMENT COST: QTY

UNIT UNIT COST

NO. OF DAYS RATE PER DAY

EQUIPMENT COST: QTY

MATERIAL COST: QTY

TOTAL ITEM COST

NO. OF DAYS RATE PER DAY

UNIT UNIT COST TOTAL

MATERIAL COST QTY

TOTAL ITEM COST

MATERIAL COST QTY.

TOTAL ITEM COST

UNIT UNIT COST

MATERIAL COST QTY

TOTAL ITEM COST

UNIT UNIT COST

MATERIAL COST Quantity Unit

TOTAL ITEM COST

MATERIAL COST: Quantity Unit

TOTAL ITEM COST

MATERIAL COST Quantity Unit