Bryan Adam Bantog | Freelancer Cost Estimation

Cost Estimation

Project: Concreting of Farm to Market Road with Open Canal at Brgy. Tumaway, Talisay, Batangas DETAILED ESTIMATE AND COST OF MATERIALS I Excavation/Clearing and Grubbing Area 2,640.00 sq.m. A. Labor 1 Foreman 750.00 / day x 9 days 3 Equipment Operator 550.00 / day x 9 days 14 Laborer 450 / day x 9 days Php Php B. Equiment 1 Road Grader 12,000 / day x 7 days 1 Pay Loader 8,000 / day x 7 days 1 Utility (Dump) Truck 2,000 / day x 5 days Php Direct Cost Indirect Cost Item Cost Php Unit Cost II Base and Sub-Base Preparation Volume 264.00 cu.m. A. Materials 264.0 cu.m. Aggregate Sub Base Course Materials @ P500.00 / cu.m. 264.0 cu.m. Selected Filling Materials @ P 350.00 / cu.m. 1 lot Mics. Minor Tools 10% of Labor / 5,596.80 Php Php B. Equiment 1 Road Grader 12,000 / day x 3 days 1 Dump Truck 2,500 / day x 3 days 1 Pay Loader 8,000 / 3 days 1 Vibratory Roller 8,000 / 3 days Php C. Labor Php Direct Cost Indirect Cost Item Cost Php Unit Cost Dante M. Natanauan President Gawanato Construction Corporation #888 Purok 3, Brgy. Talaga, Tanauan (043) 773 - 3982 6,-,-,-,300.00 84,-,-,-,-,-,-,- 132,-,400.00 5,-,996.90 36,000.00 7,-,-,-,-,-,-,-,101.81 1,932.20 III Concrete Works Road Pavement Total Length 440.0 Widht 5.0 Thicknes 15.0 Volume 330.00 A. Materials 330 cu.m. 1 lot mts meters meters ave. mts (6 inches) cu.m. Readymixed concrete 3000 psi @ 5500.00 Misc Minor Tools 10% of Labor / 76,400.00 Php Php B. Equiment 1 Motorized conc. Screeder 1,200 / day x 3 days 2 Concrete Vibrator 1,200 / day x 3 days 1 Air Compressor 3,500 / day x 3 days 1 Concrete Cutter 2,500 / day x 3 days C. Labor Php 3,600.00 7,-,500.00 7,-,800.00 Php 735,000.00 2,652,-,447.15 3,369,-,211.36 Direct Cost Indirect Cost Item Cost Php Unit Cost IV Canal Excavation / Clearing and Grubbing Line Canal Volume 215.60 cu.m. Length 440.00 Meters Widht 0.60 Meters Dept 0.60 Meters A. Labor 1 Foreman 750.00 / day x 12 days 14 Laborer 450 / day x 12 days Php Php B. Equipment 1 Backhoe @ 12,000 / day x 4 days 1 Utility (Mini Dump) @ 2,000 / day x 5 days Php Php Direct Cost Indirect Cost Item Cost Php Unit Cost Dante M. Natanauan President Gawanato Construction Corporation #888 Purok 3, Brgy. Talaga, Tanauan (043) 773 - 3982 1,815,-,500.00 1,888,500.00 9,-,-,600.00 48,-,-,-,-,-,- V. Canal Masonry Works Total Area 528.00 sq.m. Length 440.00 Meters Widht 0.60 Meters Height 0.60 Meters A. Materials 6798 5" Concrete hollow Blocks @ 10 / pc 535 Portland Cement @ 230.00 / bags 45 Black Sand @ 1,000.00 / cu.m. 27 Gravel 3/4 @ 1,200.00 / cu.m. Materials (Plaster) 305 Portland Cement @ 230.00 / bags 17 Black Sand @ 1,000.00 / cu.m. 477 10mm reinforcing Bars @ P 130 / pc 23 Tie Wire @ P 100.00 / Kg 1 Form Works @ 10,000.00 / lot 12 Assorted CWN @ 80.00 / kg 1 Misc. Minor Tools 10% of Labor @ 19,000.00 67,-,-,-,-,-,-,010.00 2,-,-,-,850.00 B. Labor Php B. Equipment 1 Unit One bagger Mixer @ 1200 / day x 13 days Php Php Direct Cost Indirect Cost Item Cost Php Unit Cost VI Canal Concrete Works (with 150mm x 200mm Reinforced beams every 3.0 meters) Length 440.00 Meters Widht 0.85 Meters Thickness 0.13 Meters Volume 51.16 cu.m. A. Materials 400 Portland Cement @ 230.00 / bags 22 Black Sand @ 1,000.00 / cu.m. 44 Gravel 3/4 @ 1,20.00 / cu.m. 125 10mm reinforcing Bars @ P 200 / pc 25 Tie Wire @ P 100.00 / Kg 1 Form Works @ 3,000.00 / lot 12 Assorted CWN @ 80.00 / kg Dante M. Natanauan President Gawanato Construction Corporation #888 Purok 3, Brgy. Talaga, Tanauan (043) 773 - 3982 150,-,000.00 15,-,-,-,-,847.23 1,471.30 92,-,-,-,000.00 2,500.00 3,-,260.00 B. Labor Php C. Equipment 1 Unit One bagger Mixer @ 1200 / day x 12 days 1 Other Tools @ 3,000.00 / lot Php Php Direct Cost Indirect Cost Item Cost Php Unit Cost VII Form Works Quantity = All Items Length 440.00 Meters A. Materials 440 Steel Form Rental @ P 50.00 / lm 60 Form works ( 2 x 2 x 12 graded coco lumber ) @ P 70.00 / pcs. 10 Assorted CWN @ P 80.00 / kg 1 Steeel pins, stakes, etc. @ 1,000.00 / lot Direct Cost Indirect Cost Item Cost Php Unit Cost 10,-,-,-,-,- Miscelaneous Expenses Quantity = All Items 1 lot Fabricated Project Sign Board: @ 1,500.00 Php 1 lot Health and Safety Device (PPE, Safety Barrier, etc) @ 4,000.00 1 lot Progress Photograph (Developing 3R) @ 1,500.00 1 lot Water Curing/Asphalt Gap Sealer Etc. @ 3,000.00 1 lot Removal of waste Materials @ 8,000.00 1 lot Cons. Water/Oil gas Expenses @ 2,500.00 Materials Php Labor Direct Cost Indirect Cost Php 1,500.00 4,000.00 1,500.00 3,000.00 8,000.00 2,-,500.00 5,-,500.00 6,-,397.75 Php A. 14,400.00 3,-,-,-,-,283.53 7,218.21 22,000.00 4,-,-,000.00 B. Labor VIII 75,-,000.00 Dante M. Natanauan President Gawanato Construction Corporation #888 Purok 3, Brgy. Talaga, Tanauan (043) 773 - 3982 SUMMARY I II III IV V VI VII VIII EXCAVATION/CLEARING AND GRUBBING BASE AND SUB-BASE PREPARATION CONCRETE WORKS CANAL EXCAVATION/ CLEARING AND GRUBBING CANAL MASONRY WORKS CANAL CONCRETE WORKS FORMWORKS MISCELLANOUS EXPENSES Php Php Dante M. Natanauan President Gawanato Construction Corporation #888 Purok 3, Brgy. Talaga, Tanauan (043) 773 - 3982 290,-,101.81 3,369,-,-,-,-,-,397.75 5,577,884.92