DETAILED COST ESTIMATE

ITEM
DESCRIPTION UNIT
NO.

1 PROPOSED BUILDING
I. Detailed Engineering Design lot
Estimated Direct Cost (EDC)
Materials
Detailed Engineering Design lot
TOTAL ITEM - I

II. ENGINEERING FIELD OFFICE (Operation/Maintenance) mo.

Estimated Direct Cost (EDC)
Labor Cost
Utility Man mo.
Subtotal
Materials
Office Table sets
Chairs pcs
Conference Table w/ Chairs set
Electric fan pcs
Steel bed pcs
Two burner stove with LPG tank set
Kitchen Utensils set
Water Dispenser set
Progress photos (film developing for reports and files lot
at Project site) with Digital camera
Laptop computer set
Printer set
Consumables (Office supply, communication/etc.) lot
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)
Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

TOTAL ITEM - II
III. SOIL POISONING sq.m.
Estimated Direct Cost (EDC)
Materials
Soil Treatment sq.m.
Subtotal
 Total Estimated Direct Cost
Indirect Cost (IDC)
Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

TOTAL ITEM - III

IV. CONSTRUCTION SAFETY & HEALTH l.s.

Estimated Direct Cost (EDC)
Labor Cost
Part-time Safety Practitioner m-d
First Aider m-d
Subtotal
Materials
Safety Helmet lot
Safety Hand Gloves lot
Safety Working boots lot
First Aid Kits and Medical Treatment lot
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)
Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

TOTAL ITEM - IV
V. EARTHWORKS cu.m.
A. Excavation Works cu.m.
Estimated Direct Cost (EDC)
Labor
Foreman m-d
Heavy Equipment Operator m-d
Laborer m-d
Subtotal
Equipment Rental
Backhoe unit
Fuel, Oil, Lubricant , etc.,
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
 Contractor Profit
VAT
Total Indirect Cost

Sub-Total - A

B. Foundation Fill cu.m

Estimated Direct Cost (EDC)
Labor
Foreman m-d
Heavy Equipment Operator m-d
Light Equipment Operator m-d
Driver m-d
Laborer m-d
Subtotal
Equipment Rental
Payloader unit
Water Truck unit
Plate Compactor unit
Fuel, Oil, Lubricants, etc., unit
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Sub-Total - B

C. Gravel Fill cu.m

Estimated Direct Cost (EDC)
Materials
Mixed Gravel
Subtotal
Labor
Foreman m-d
L.E. Operator m-d
Laborer m-d
Subtotal
Equipment Rental
Plate Compactor unit
Fuel, Oil, Lubricants, etc.,
Subtotal
 Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Sub-Total - C
D. Earth fill w/ Compaction cu.m
Estimated Direct Cost (EDC)
Materials
Mixed Gravel cu.m
Subtotal
Labor
Foreman m-d
Heavy Equipment Operator m-d
L. E. Operator m-d
Laborer m-d
Subtotal
Equipment Rental
Road Grader unit
Vibratory Roller unit
Plate Compactor unit
Fuel, Oil, Lubricants, etc.
Subtotal

Total Estimated Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Sub-Total - D

TOTAL ITEM - V

VI. CONCRETE WORKS cu.m

Estimated Direct Cost (EDC)
Materials
Portland Cement bags
Washed Sand cu.m
Gravel cu.m
Subtotal
Labor
 Foremane m-d
Driver m-d
Mason m-d
L. E. Operator m-d
Laborer m-d
Subtotal
Equipment Rental
Transit Mixer unit
Concrete Vibrator unit
Fuel, Oil, Lubricants, etc.
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

TOTAL ITEM - VI
VII. REINFORCED STEEL WORKS kgs
Estimated Direct Cost (EDC)
Materials
10mmø x 6m kgs
12mmø x 6m kgs
16mmø x 6m kgs
20mmø x 6m kgs
25mmø x 6m kgs
28mmø x 6m kgs
# 16 G.I. Tie wire kgs
Subtotal
Labor
Foreman m-d
Steelman m-d
Laborer m-d
Subtotal
Equipment Rental
Bar Bender unit
Bar Cutter unit
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
 VAT

TOTAL ITEM - VII

VIII.FORMS AND SCAFFOLDINGS sq.m.
Estimated Direct Cost (EDC) sq.m.
Materials
1/4" x 4 x 8 Marine Plywood pcs
2" x 2" x 12' Coco Lumber bd ft
GI Tie Wire # 16 kgs
Assorted CWNail kgs
Subtotal
Labor

Foreman m-d
Carpenter m-d
Laborer m-d
Subtotal
Equipment Rental
STEEL PIPE SCAFFOLDINGS lot
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

TOTAL ITEM - VIII

IX. MASONRY WORKS sq.m
A. CHB Laying sq.m
Estimated Direct Cost (EDC)
Materials
6" x 8" x 16" CHB pcs
4" x 8" x 16" CHB pcs
Portland Cement bags
Washed Sand cu.m
10mmø x 6.0 m kgs
12mmø x 6.0 m kgs
# 16 G.I. Tie wire kgs
Subtotal
Labor
Foreman m-d
Mason m-d
L.E. Operator m-d
Laborer m-d
 Subtotal
Equipment Rental
One Bagger Mixer unit
Fuel, Oil, Lubricant, etc.
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Sub-Total - A

B. Plastering Works sq.m

Estimated Direct Cost (EDC)
Materials
Portland Cement bags
Washed Sand cum
Subtotal
Foreman m-d
Mason m-d
L.E. Operator m-d
Laborer m-d
Subtotal
Equipment Rental
One Bagger Mixer unit
Fuel, Oil, Lubricant, etc.
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Sub-Total - B

TOTAL ITEM - IX
X. ARCHITECTURAL FINISHES lot
A. Tile Works sq.m
Estimated Direct Cost (EDC)
Materials
 600mm x 600mm Granite Tiles pcs
600mm x 600mm Ceramic Tiles pcs
Tile grout bags
Tile Adhesive bags
Portland Cement bags
Washed Sand cum
Subtotal
Labor
Foreman m-d
Mason m-d
Laborer m-d
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Total Item - A

B. Painting Works / Waterproofing sq.m

Estimated Direct Cost (EDC)
Materials
Semi-gloss Paint tin
Flat Latex Paint tin
QDE/Flatwall Enamel tin
Sika Topseal 107 (207kgs) tin
Plasolux Glazing Putty gal
Easy Tite with Hardener gal
Paint Thinner gal
` lit
Sand Paper pcs
Roller brush pcs
Paint brush pcs
Stupa rug kgs
Subtotal
Labor
Foreman m-d
Painter m-d
Laborer m-d
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

 Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Total Item - B

C. Ceiling Works sq.m

Estimated Direct Cost (EDC)
Materials
Gypsum Boards pcs
T-runners pcs
Wall Angle (0.40mm x 25mm x 25mm x 3m) 1.m
Double Furring Channel (0.40mm x 19mm x 50mm x 5m) pcs
Double Furring Clip pcs
Subtotal
Labor
Foreman m-d
Carpenter m-d
Laborer m-d
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Total Item - C

D. Doors & Windows lot

Estimated Direct Cost (EDC)
Materials
D-1 Doulble Glass Door (W2.0m x H2.10m) set
D-2 Panel Door (W0.90m x H2.10m) set
D-3 PVC Door (W0.90m x H2.10m) set
D-4 PVC Door (W0.60m x H2.10m) set
D-5 Panel Door (W0.1m x H2.10m) set
D-6 GLASS SLIDING DOOR (W2.00m x H2.10m) set
W-1 STEEL CASEMENT WINDOW (1.80 w x 1.20 ht.) set
W-2 STEEL CASEMENT WINDOW (0.80 w x 2.10 ht.) set
Subtotal
Labor
Foreman m-d
Carpenter m-d
 Welder m-d
Glass Installer m-d
Laborer m-d
Subtotal
Equipment Rental
Welding Machine unit
Electric Grinder unit
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Total Item - D

E. Stairway / Ramp Railings 1.m.

Estimated Direct Cost (EDC)
Materials
2"ø Stainless Steel Pipe pcs
Accessories lot
Stainless Welding Rod kgs
4"ø Diamond cutter pcs
Subtotal
Equipment Rental
Welding Machine
Electric Grinder
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

Total Item - D

TOTAL ITEM - X
XI MECHANICAL WORKS
A. ACU INSTALLATION lot
Estimated Di+B267:B303rect Cost (EDC)
Material
 ACU Ceiling Mounted 3HP
ACU Wall Mounted 2HP inverter
Subtotal
Foreman m-d
Electrician m-d
Laborer m-d
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead,Contingency, & Misillaneous
Contractor
VAT
Total Indirect Cost

Sub-Total -A
B. Elevator Installation lot
Estimated Direct Cost (EDC)
Materials
Elevator System (800 kg Capacity) Set
Subtotal
Labor
Foreman m-d
Mechanic m-d
Labrer m-d
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead,Contingency, & Misillaneous
Contractor
VAT
Total Indirect Cost

Sub-Total -B
C. Generator Installation lot
Estimated Direct Cost (EDC)
Materials
Generator Set (165 kva) with ATS and Wiring unit
Generator Housing lot
Subtotal
Labor m-d
Foreman m-d
Mechanic m-d
Carpenter m-d
 Labrer
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead,Contingency, & Misillaneous
Contractor
VAT
Total Indirect Cost

Sub-Total -C
D. Fire Alarm System Installation
Estimate Direct Cost (EDC)
Materials
Sprinkler head set
Fire Alarm Bell set
Smoke Detecto set
Fire Alarm Manual Pull Station set
Fire Alarm Control Panel unit
Dry Stand Pipe set
10 HP Fire Pump / Cetrifugal set
2 HP Jockey Pump / Vertical set
Fire Extiguisher pcs
Fire Hose Cabinet pcs
Fire Hose Double Jacket pcs
Fire Angle Vslve pcs
Siamese Twin Valve pcs
Electrical tape roll
2.0 mm2 TW roll
15 mmǿ PVC Pipe pcs
15 mmǿ PVC Coupling pcs
15 mmǿ PVC Locknut & Bushing pcs
2"ǿ GI Pipe pcs
1 1/2"ǿ GI Pipe pcs
1"ǿ GI Pipe pcs
2"ǿ x 1 1/2 GI Tee Reducer pcs
1 1/2 x 1 GI Tee Reducer pcs
1/2"ǿ GI elbow Reducer pcs
Cistern Tank Accessories lot
Subtotal
Labor m-d
Foreman m-d
Electrian m-d
Plumber m-d
Labrer
Subtotal
 Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead,Contingency, & Misillaneous
Contractor
VAT
Total Indirect Cost

Sub-Total -D

TOTAL ITEM -XI

XII. AUXILIARIES lot

Complete Set of Studio TypeRoom
Subtotal

Total Estimated Direct Cost

Indirect Cost (IDC)

Overhead, Contingency, & Miscellaneous
Contractor Profit
VAT
Total Indirect Cost

TOTAL ITEM - XII

MATERIAL
TOTAL
LABOR COST
TOTAL COST
 UNIT COST
DAY QTY. TOTAL COST
(Php/unit)

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.
Php.

7%
8%
12%
Php.

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.

Php.

Php.

7%
 8%
12%
Php.

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.

Php.

Php.
Php.

7%
8%
12%
Php.

Php.

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.

Php.
Php.

Php.

Php.

7%
8%
12%
Php.

Php

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.
Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.
Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.

Php.

Php.
 7%
8%
12%
Php.

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.

Php.
Php.

Php.

Php.

Php.

Php.

Php.

Php.

Php.

Php.

Php.
Php.

Php.

Php.

Php.

Php.

Php.

Php.

Php.

Php.

Php.

Php.
Php.

Php.

Php.

Php.

Php.

Php.
 Php.

Php.

Php.

Php.

Php.

7%
8%
12%
Php.

Php.
MATERIAL Php.
LABOR COST Php.
TOTAL COST Php.
ITEM DESCRIPTION TOTAL ITEM COST DAYS WT.% COST PER DAY

1 PROPOSED BUILDING
A DETAILED ENGINEERING DESIGN Php days %
B ENGINEERING FIELD OFFICE Php days %
C SOIL POISONING Php days %
D CONSTRUCTION SAFETY AND HEALTH Php days %
E EARTHWORKS Php days %
F CONCRETE WORKS Php days %
G REINFORCED STEEL WORKS Php days %
H FORMS AND SCAFFOLDINGS Php days %
I MASONRY WORKS Php days %
J ARCHITECTURAL FINISHES Php days %
K PLUMBING WORKS Php days %
L ELECTRICAL WORKS Php days %
M MECHANICAL WORKS Php days %
N AUXILARIES Php days %
TOTAL COST Php days %
TOTAL DIRECT COST Php %

COST PER SQ. M. Php