DETAILED COST ESTIMATES

PROJECT: CONSTRUCTION CONSTRUCTION OF MULTIPUPOSE AGLIPAY CHURCH

LOCATION: Mariveles, Bataan

Item of Work : EARTHWORKS

Item No. : Clearing and Grubbing
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
None - - -
Sub-Total -
B. LABOR COST Quantity No. of Days Cost per Day
Foreman 1.00 1.00 600.00 600.00
Labor 2.00 1.00 350.00 700.00
Sub-Total 1,300.00
C. EQUIPMENT COST Quantity No. of Days Cost per Day
None - - - -
Sub-Total -

TOTAL DIRECT COST 1,300.00

Item of Work : EARTHWORKS

Item No. : Excavation
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
None - - -
Sub-Total -
B. LABOR COST Quantity No. of Days Cost per Day
Foreman 1.00 5.00 600.00 3,000.00
Labor 3.00 5.00 350.00 5,250.00
Sub-Total 8,250.00
C. EQUIPMENT COST Quantity No. of Days Cost per Day
None - - - -
Sub-Total -

TOTAL DIRECT COST 8,250.00

Item of Work : EARTHWORKS

Item No. : Gravel Bedding (Supply, Place and Compact)
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
Gravel G3/4 1.00 cu.m. 850.00 850.00
Sub-Total 850.00
B. LABOR COST Quantity No. of Days Cost per Day
Foreman 1.00 1.00 833.03 833.03
Labor 3.00 1.00 598.79 1,796.37
Sub-Total 2,629.40
C. EQUIPMENT COST Quantity No. of Days Cost per Day
None - - - -
Sub-Total -

TOTAL DIRECT COST 3,479.40

Page 1 of 4
Item of Work : STRUCTURAL WORKS
Item No. : Concreting Including Formworks
Pedestal Footing
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
16mm Reinforcing Steel Bar 12.00 pcs. 300.00 3,600.00
G.I Tie Wire 5.00 kgs. 70.00 350.00
Cement 25.00 cu.m. 225.00 5,625.00
Sand 2.00 bags 700.00 1,400.00
Gravel 3.00 bags 850.00 2,550.00
Miscellaneous (15%) 1.00 lot 2,028.75 2,028.75

Sub-Total 15,553.75
B. LABOR COST Quantity No. of Days Cost per Day
Foreman 1.00 3.00 600.00 1,800.00
Skilled 2.00 3.00 500.00 3,000.00
Labor 2.00 3.00 350.00 2,100.00
Sub-Total 6,900.00
C. EQUIPMENT COST Quantity No. of Days Cost per Day
None - - - -
Sub-Total -

TOTAL DIRECT COST 22,453.75

Item of Work : STRUCTURAL WORKS

Item No. : Concreting Including Formworks
Pedestal Column
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
12mm Reinforcing Steel Bar 12.00 pcs. 180.00 2,160.00
10mm Reinforcing Steel Bar 24.00 pcs. 120.00 2,880.00
G.I Tie Wire 3.00 kgs. 70.00 210.00
Cement 12.00 cu.m. 225.00 2,700.00
Sand 1.00 bags 700.00 700.00
Gravel 2.00 bags 850.00 1,700.00
Miscellaneous (15%) 1.00 lot 1,552.50 1,552.50

Sub-Total 11,902.50
B. LABOR COST Quantity No. of Days Cost per Day
Foreman 1.00 2.00 600.00 1,200.00
Skilled 2.00 2.00 500.00 2,000.00
Labor 2.00 2.00 350.00 1,400.00
Sub-Total 4,600.00
C. EQUIPMENT COST Quantity No. of Days Cost per Day
Concrete Vibrator 1.00 2.00 223.50 447.00
Sub-Total 447.00

TOTAL DIRECT COST 16,949.50

Page 2 of 4
Item of Work : STRUCTURAL WORKS
Item No. : Concreting Including Formworks
Steel Column
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
4" GI Pipe 12.00 pcs. 3,500.00 42,000.00
2" x 4" Tubular Pipe 4.00 pcs. 6,500.00 26,000.00
Miscellaneous (15%) 1.00 lot 10,200.00 10,200.00

Sub-Total 78,200.00
B. LABOR COST Quantity No. of Days Cost per Day
30% of Material Cost 23,460.00
Sub-Total 23,460.00
C. EQUIPMENT COST Quantity No. of Days Cost per Day
Welding Machine 1.00 5.00 500.00 2,500.00
Sub-Total 2,500.00

TOTAL DIRECT COST 104,160.00

Item of Work : STRUCTURAL WORKS

Item No. : Structural Steel
Truss
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
Steel Truss
1 1/2" x 1 1/2" x 5mm x 6m Angle Bars 52.00 pcs. 829.00 43,108.00
Miscellaneous (15%) 1.00 lot 6,466.20 6,466.20
Sub-Total 49,574.20
B. LABOR COST Quantity No. of Days Cost per Day
30% of Material Cost 14,872.26
Sub-Total 14,872.26
C. EQUIPMENT COST Quantity No. of Days Cost per Day
Welding Machine 2.00 5.00 500.00 5,000.00
Sub-Total 5,000.00

TOTAL DIRECT COST 69,446.46

Item of Work : STRUCTURAL WORKS

Item No. : Roofing Works
Roof Framing
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
Purlins and Rafters 840.00 kgs 46.00 38,640.00
Miscellaneous (5%) 1.00 lot 5,796.00 5,796.00
Sub-Total 44,436.00
B. LABOR COST Quantity No. of Days Cost per Day
30% of Material Cost 13,330.80
Sub-Total 13,330.80
C. EQUIPMENT COST Quantity No. of Days Cost per Day
Welding Machine 2.00 - 4,493.68 -
Sub-Total -

TOTAL DIRECT COST 57,766.80

Page 3 of 4
Item of Work : STRUCTURAL WORKS
Item No. : Roofing Works
Roofing Sheets
DIRECT UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
COST
A. MATERIAL COST Quantity
Roofing Sheets (Ga. 24 Pre-painted Longspan) 160.00 sq.m 380.00 60,800.00
Fascia Board 12.00 pcs 1,002.50 12,030.00
Ridge Roll 4.00 pcs 1,002.50 4,010.00
Gutter 5.00 pcs 1,002.50 5,012.50
Accessories and Miscellaneous 1.00 lot 4,092.63 4,092.63
Sub-Total 85,945.13
B. LABOR COST Quantity No. of Days Cost per Day
30% of Material Cost - - - 25,783.54
Sub-Total 25,783.54
C. EQUIPMENT COST Quantity No. of Days Cost per Day
None - - - -
Sub-Total -

TOTAL DIRECT COST 111,728.67

TOTAL DIRECT COST 395,534.58

Prepared by:

ENGR. DANILO A. RETOTA

Page 4 of 4