DETAILED ESTIMATES

(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF SINGLE BARREL BOX CULVERT
BRGY. ILOG & COMON, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
I. CLEARING AND GRUBBING 1 Lumpsum

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 . Labor L.S.
LABOR

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 OF SINGLE BARREL BOX CULVERT
BRGY. ILOG & COMON, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
II. EXCAVATION WORKS/BASE PREPARATION 1 Lumpsum

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Boulder Fill 3 cu.m.
2 . Gravel Fill, G1 1.5 cu.m.
3 Selected Sandy Materials for Sand Bagging 8 cu.m.
4 . Empty Used Sacks 1000 pc.
MATERIALS

TOTAL for MATERIALS -

SEQUENCE OF OPERATIONS:

NO. of NO. of HOURLY

NAME, CAPACITY & HP RATING EQUIPMENT
EQUIPMENT

UNITS HOURS RATE (P)

1 . Water Pump, 4" 1 80

TOTAL for EQUIPMENT -

NO. OF HOURLY
DESIGNATION OF PERSONNEL NO.
HOURS RATE
1 . Excavation Works 1 L.S.
LABOR

2 . Backfilling Works 1 L.S.

3 . Sandbagging Works 1 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
DETAILED ESTIMATES
(In Pesos)
NAME OF PROJECT:
CONSTRUCTION OF SINGLE BARREL BOX CULVERT
BRGY. ILOG & COMON, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
III. FORMWORKS AND SCAFFOLDING 1 Lumpsum

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . 1/2" x 4' x 8' Marine Plywood 20 pcs.
2 . 2" x 3" x 10' Coco Lumber (100 pcs.) 500 bd.ft.
3 . 2" x 4" x 10' Coco Lumber (60 pcs.) 400 bd.ft.
4 . 2" x 6" x 10' Coco Lumber (50 pcs.) 500 bd.ft.
5 . C.W. Nail, Assorted 40 kgs.
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 . Labor L.S.
LABOR

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 OF SINGLE BARREL BOX CULVERT
BRGY. ILOG & COMON, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
IV. REINFORCED CONCRETE BOX CULVERT 1 Lumpsum

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Portland Cement 360 bag
2 . Washed Sand 20 cu.m.
3 . Crushed or Screened Gravel,3/4" 40 cu.m.
4 . 20mm x 6m Def. Bar 38 pc.
5 . 20mm x 9m Def. Bar 37 pc.
MATERIALS

6 . 16mm x 9m Def. Bar 29 pc.

7 . 12mm x 6m Def. Bar 500 pc.
8 . G.I. Tie Wire # 16 45 kg.

TOTAL for MATERIALS

SEQUENCE OF OPERATIONS:

NO. of NO. of HOURLY

NAME, CAPACITY & HP RATING EQUIPMENT
EQUIPMENT

UNITS HOURS RATE (P)

1 . One Bagger Concrete Mixer 1 64
2 . Bar Cutter 1 64

TOTAL for EQUIPMENT

NO. OF HOURLY
DESIGNATION OF PERSONNEL NO.
HOURS RATE
1 . Labor L.S.
LABOR

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 OF SINGLE BARREL BOX CULVERT
BRGY. ILOG & COMON, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
V. BACKFILLING/SUB BASE PREPARATION 100 cu.m.

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Selected Sandy Materials 100 cu.m.
MATERIALS

TOTAL for MATERIALS

SEQUENCE OF OPERATIONS:

NO. of NO. of HOURLY

NAME, CAPACITY & HP RATING EQUIPMENT
EQUIPMENT

UNITS HOURS RATE (P)

1 . Road Roller 1 8

TOTAL for EQUIPMENT

NO. OF HOURLY
DESIGNATION OF PERSONNEL NO.
HOURS RATE
1 . Labor L.S.
LABOR

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 OF SINGLE BARREL BOX CULVERT
BRGY. ILOG & COMON, INFANTA, QUEZON
ITEM NO. NAME OF ITEM: QUANTITY AND UNIT
VI. PORTLAND CEMENT CONCRETE PAVEMENT, 150mm 4.8 cu.m.

PRICE
NAME AND SPECIFICATIONS OF MATERIALS QTY. UNIT UNIT RATE (P) COST (P)
NO.
1 . Portland Cement 44 bag
2 . Washed Sand 2.50 cu.m.
3 . Crushed or Screened Gravel,3/4" 5 cu.m.
MATERIALS

TOTAL for MATERIALS

SEQUENCE OF OPERATIONS:

NO. of NO. of HOURLY

NAME, CAPACITY & HP RATING EQUIPMENT
EQUIPMENT

UNITS HOURS RATE (P)

1 . One Bagger Concrete Mixer 1 8

TOTAL for EQUIPMENT

NO. OF HOURLY
DESIGNATION OF PERSONNEL NO.
HOURS RATE
1 . Labor L.S.
LABOR

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