DETAILED ESTIMATES

(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF GROUTED RIPRAP AT BALUCANAG CREEK
PLARIDEL ST. POBLACION 38, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
I. Excavation Works 37.5 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 24
LABOR

2 . Laborer 8 24

TOTAL for LABOR

ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 6%
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 OF GROUTED RIPRAP AT BALUCANAG CREEK
PLARIDEL ST. POBLACION 38, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
II. Grouted Riprap 82.5 CU.M

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Portland Cement 154 bag
MATERIALS

2 . Washed Sand 14 cu.m.

3 . Boulders (8" dia., min.) 83 cu.m.
4 . 3" x 10' Pvc Pipe (Black) 10 pc.

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 . Labor (30%)
LABOR

TOTAL for LABOR

ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 6%
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 OF GROUTED RIPRAP AT BALUCANAG CREEK
PLARIDEL ST. POBLACION 38, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
III. Concrete Footing 15 CU.M

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Portland Cement 113 bag
MATERIALS

2 . Washed Sand 8 cu.m.

3 . Screened Gravel, G1 16 cu.m.
4 . Ordinary Plywood, 4' x 8' x 1/4" 5 pc.
5 . Coco Lumber, 2" x 3" x 12' (20 pcs.) 120 bd.ft.
6 . C.W. Nail (Assorted) 2 kg.

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 . Labor (30%)
LABOR

TOTAL for LABOR

ESTIMATED DIRECT COST
OVERHEAD CONTINGENCIES & MISC. 6%
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 OF GROUTED RIPRAP AT BALUCANAG CREEK
PLARIDEL ST. POBLACION 38, 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. 6%
CONTRACTOR'S PROFIT 10%
VALUE ADDED TAX 12%
ESTIMATED INDIRECT COST
TOTAL COST
UNIT COST PER
ADJUSTED TOTAL COST

PREPARED BY:

Contractor