Scribd
Upload
427 views8 pages

Perimeter Fence Detailed Cost

This document provides a detailed cost estimate for excavation work with the following key details: 1. The total cost of excavation work is estimated to be PHP105,418.26, resulting in a unit cost of PHP597.00 per assumed quantity of 176.58 cubic meters. 2. Labor, equipment, and material costs are broken down, along with markups for overhead, profit, and VAT. 3. The document also provides cost estimates for other site construction works like backfilling, disposal, and formworks.

Uploaded by

Odessa Fortu Landicho
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOC, PDF, TXT or read online on Scribd
427 views8 pages

Perimeter Fence Detailed Cost

This document provides a detailed cost estimate for excavation work with the following key details: 1. The total cost of excavation work is estimated to be PHP105,418.26, resulting in a unit cost of PHP597.00 per assumed quantity of 176.58 cubic meters. 2. Labor, equipment, and material costs are broken down, along with markups for overhead, profit, and VAT. 3. The document also provides cost estimates for other site construction works like backfilling, disposal, and formworks.

Uploaded by

Odessa Fortu Landicho
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOC, PDF, TXT or read online on Scribd
You are on page 1/ 8

DETAILED COST ESTIMATES

DERIVATION OF ITEM UNIT COST Date : July 10, 2019


NAME OF PROJECT : PROPOSED ENGINEERING BUILDING Unit Cost : 597.00

Assumed Qty. : 176.58


LOCATION : BRGY. DON LUIS, SAN JOSE, BATANGAS
BILL NO. 2.00 : Site Construction

ITEM NO. 3.00 : Excavation

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT


A. MATERIAL COST : (VAT not included)
N/A

Sub-total P -
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 5.50 1 640.67 3,523.69
Equipment Operator 5.50 1 582.43 3,203.35
Laborer 6.82 5 407.29 13,890.26

Sub-total P 20,617.30
DAY HOURS/DAY RENTAL RATE/HOUR
C. EQUIPMENT :
Backhoe EL240B 1.15cum cap 5.50 4 2,697.18 59,338.06

Sub-total P 59,338.06
D. ESTIMATED DIRECT COST (TOTAL) P 79,955.36
E. MARK-UPS P 14,168.09

1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 7,195.98


2. Contractor's Profit, 8% of EDC 6,972.11
F. VAT,12% of (EDC + Mark-ups) P 11,294.81

G TOTAL COST OF WORK ITEM P 105,418.26

H. ITEM UNIT COST (Total Cost of Work Item/Assumed Quantity) P 597.00


DETAILED COST ESTIMATES
DERIVATION OF ITEM UNIT COST Date : July 10, 2019
NAME OF PROJECT : PROPOSED ENGINEERING BUILDING Unit Cost : 538.00

Assumed Qty. : 80.00


LOCATION : BRGY. DON LUIS, SAN JOSE, BATANGAS
BILL NO. 2.00 : Site Construction

ITEM NO. 4.00 : Backfill

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT


A. MATERIAL COST : (VAT not included)
N/A

Sub-total P -
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 2.00 1 640.67 1,281.34
Equipment Operator 2.00 1 582.43 1,164.86
Laborer 4.23 5 407.29 8,620.37

Sub-total P 11,066.57
DAY HOURS/DAY RENTAL RATE/HOUR
C. EQUIPMENT :
Backhoe EL240B 1.15cum cap 2.00 4 2,697.18 21,577.48

Sub-total P 21,577.48
D. ESTIMATED DIRECT COST (TOTAL) P 32,644.05
E. MARK-UPS P 5,784.53

1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 2,937.96


2. Contractor's Profit, 8% of EDC 2,846.56
F. VAT,12% of (EDC + Mark-ups) P 4,611.43

G TOTAL COST OF WORK ITEM P 43,040.00

H. ITEM UNIT COST (Total Cost of Work Item/Assumed Quantity) P 538.00


DETAILED COST ESTIMATES
DERIVATION OF ITEM UNIT COST Date : July 10, 2019
NAME OF PROJECT : PROPOSED ENGINEERING BUILDING Unit Cost : 250.00

Assumed Qty. : 96.58


LOCATION : BRGY. DON LUIS, SAN JOSE, BATANGAS
BILL NO. 2.00 : Site Construction

ITEM NO. 6.00 : Disposal

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT


A. MATERIAL COST : (VAT included)
N/A -

Sub-total P -
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 1.50 1 640.67 961.01
Equipment Operator 1.50 2 582.43 1,747.28
Laborer 2.73 5 407.29 5,560.86

Sub-total P 8,269.15
DAY HOURS/DAY RENTAL RATE/HOUR
C. EQUIPMENT :
Backhoe EL240B 1.15cum cap 1.50 2 2,697.18 8,091.55
Dump Truck 1.50 1 1,301.51 1,952.27

Sub-total P 10,043.83
D. ESTIMATED DIRECT COST (TOTAL) P 18,312.98
E. MARK-UPS P 3,245.06

1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 1,648.17


2. Contractor's Profit, 8% of EDC 1,596.89
F. VAT,12% of (EDC + Mark-ups) P 2,586.96

G TOTAL COST OF WORK ITEM P 24,145.00

H. ITEM UNIT COST (Total Cost of Work Item/Assumed Quantity) P 250.00


DETAILED COST ESTIMATES
DERIVATION OF ITEM UNIT COST Date : July 10, 2019
NAME OF PROJECT : PROPOSED ENGINEERING BUILDING Unit Cost : 560.00

Assumed Qty. : 536.00


LOCATION : BRGY. DON LUIS, SAN JOSE, BATANGAS
BILL NO. 3.00 : Concrete

ITEM NO. 1.00 : Formworks

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT


A. MATERIAL COST : (VAT included)
Reused Cost m2 536.00 329.19 176,446.90
Expendables (Nails, Tapes, etc.) m2 536.00 141.05 75,603.97

Sub-total P 252,050.87
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 15.00 1 640.67 9,610.06
Carpenter 15.00 15 582.43 131,046.24
Laborer 14.24 15 407.29 87,002.55

Sub-total P 227,658.85
DAY HOURS/DAY RENTAL RATE/HOUR
C. EQUIPMENT :

Sub-total P -
D. ESTIMATED DIRECT COST (TOTAL) P 479,709.72
E. MARK-UPS P 85,004.56

1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 43,173.88


2. Contractor's Profit, 8% of EDC 41,830.69
F. VAT,12% of (EDC + Mark-ups) P 67,765.71

G TOTAL COST OF WORK ITEM P 632,480.00

H. ITEM UNIT COST (Total Cost of Work Item/Assumed Quantity) P 1,180.00


DETAILED COST ESTIMATES
DERIVATION OF ITEM UNIT COST Date : July 10, 2019
NAME OF PROJECT : PROPOSED ENGINEERING BUILDING Unit Cost : 15.00

Assumed Qty. : 4,537.32


LOCATION : BRGY. DON LUIS, SAN JOSE, BATANGAS
BILL NO. 3.00 : Concrete

ITEM NO. 2.00 : Rebar

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT


A. MATERIAL COST : (VAT included)
Unit price per kg kg 4,537.32 30.34 137,654.73
Add: Wastage 10% kg 4,537.32 3.03 13,765.47
Tiewire kg 4,537.32 0.76 3,441.37

Sub-total P 154,861.57
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 3.00 1 640.67 1,922.01
Carpenter 3.00 15 582.43 26,209.25
Laborer 3.84 15 407.29 23,489.26

Sub-total P 51,620.52
DAY HOURS/DAY RENTAL RATE/HOUR
C. EQUIPMENT :

Sub-total P -
D. ESTIMATED DIRECT COST (TOTAL) P 206,482.09
E. MARK-UPS P 36,588.63

1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 18,583.39


2. Contractor's Profit, 8% of EDC 18,005.24
F. VAT,12% of (EDC + Mark-ups) P 29,168.49

G TOTAL COST OF WORK ITEM P 272,239.20

H. ITEM UNIT COST (Total Cost of Work Item/Assumed Quantity) P 60.00


DETAILED COST ESTIMATES
DERIVATION OF ITEM UNIT COST Date : July 10, 2019
NAME OF PROJECT : PROPOSED ENGINEERING BUILDING Unit Cost : 676.90

Assumed Qty. : 50.40


LOCATION : BRGY. DON LUIS, SAN JOSE, BATANGAS
BILL NO. 3.00 : Concrete

ITEM NO. 3.00 : Concrete

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT


A. MATERIAL COST : (VAT included)
Cement per bag bag 50.40 2,290.54 115,443.43
Batching cost m3 50.40 1,289.38 64,984.71

Sub-total P 180,428.13
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 1.00 1 640.67 640.67
Mason 1.00 10 582.43 5,824.28
Labor 1.81 10 407.29 7,363.73

Sub-total P 13,828.68
DAY HOURS/DAY RENTAL RATE/HOUR
C. EQUIPMENT :
Placing Boom 1.00 4 3,011.68 12,046.70

Sub-total P 12,046.70
D. ESTIMATED DIRECT COST (TOTAL) P 206,303.52
E. MARK-UPS P 36,556.98

1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 18,567.32


2. Contractor's Profit, 8% of EDC 17,989.67
F. VAT,12% of (EDC + Mark-ups) P 29,143.26

G TOTAL COST OF WORK ITEM P 272,003.76

H. ITEM UNIT COST (Total Cost of Work Item/Assumed Quantity) P 5,396.90


DETAILED COST ESTIMATES
DERIVATION OF ITEM UNIT COST Date : July 10, 2019
NAME OF PROJECT : PROPOSED ENGINEERING BUILDING Unit Cost : 330.40

Assumed Qty. : 1,722.96


LOCATION : BRGY. DON LUIS, SAN JOSE, BATANGAS
BILL NO. 4.00 : Masonry

ITEM NO. 1.00 : CHB Wall

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT


A. MATERIAL COST : (VAT included)
CHB m2 1,722.96 443.70 764,474.12
MORTAR FILLER FOR HOLLOW CELL m2 1,722.96 438.25 755,094.53
MORTAL FOR BLOCK LAYING m2 1,722.96 59.39 102,330.09
REBAR m2 1,722.96 47.78 82,327.98
TIE WIRE m2 1,722.96 13.25 22,831.39

Sub-total P 1,727,058.10
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 40.00 1 640.67 25,626.82
Mason 40.00 10 582.43 232,971.09
Labor 42.52 10 407.29 173,166.61

Sub-total P 431,764.53
DAY HOURS/DAY RENTAL RATE/HOUR
C. EQUIPMENT :

Sub-total P -
D. ESTIMATED DIRECT COST (TOTAL) P 2,158,822.63
E. MARK-UPS P 382,543.37

1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 194,294.04


2. Contractor's Profit, 8% of EDC 188,249.33
F. VAT,12% of (EDC + Mark-ups) P 304,963.92

G TOTAL COST OF WORK ITEM P 2,846,329.92

H. ITEM UNIT COST (Total Cost of Work Item/Assumed Quantity) P 1,652.00


DETAILED COST ESTIMATES
DERIVATION OF ITEM UNIT COST Date : July 10, 2019
NAME OF PROJECT : PROPOSED ENGINEERING BUILDING Unit Cost : 230.00

Assumed Qty. : 3,445.92


LOCATION : BRGY. DON LUIS, SAN JOSE, BATANGAS
BILL NO. 9.00 : Finishes

ITEM NO. 1.00 : Plastering

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT


A. MATERIAL COST : (VAT included)
cost per sqm + 10% wastage m2 3,445.92 125.15 431,241.81
cost of sun per sqm + 10% wastage m2 3,445.92 68.26 235,215.30

Sub-total P 666,457.10
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 38.00 1 640.67 24,345.48
Mason 38.00 15 582.43 331,983.81
Labor 40.07 15 407.29 244,803.17

Sub-total P 601,132.45
DAY HOURS/DAY RENTAL RATE/HOUR
C. EQUIPMENT :

Sub-total P -
D. ESTIMATED DIRECT COST (TOTAL) P 1,267,589.56
E. MARK-UPS P 224,616.87

1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 114,083.06


2. Contractor's Profit, 8% of EDC 110,533.81
F. VAT,12% of (EDC + Mark-ups) P 179,064.77

G TOTAL COST OF WORK ITEM P 1,671,271.20

H. ITEM UNIT COST (Total Cost of Work Item/Assumed Quantity) P 485.00

You might also like