SUMMARY OF DETAILED ESTIMATE

PROJECT: CONSTRUCTION OF MULTI-PURPOSE BUILDING (PHASE I)

LOCATION: MINUYAN, SAN JOSE DEL MONTE CITY, BULACAN
OWNER: DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
CONTRACTOR: AGH CONSTRUCTION CORP.
SUBJECT: DETAILED ESTIMATE
S.N.

DESCRIPTION

UNIT

Clearing, Layout and Staking (A=65x45m)

sq.m

Backfilling and Compaction (V=65x45x0.80m) cu.m.

Footing
F1 (26 units)
Excavation
Backfill
Gravel Bedding (G1)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
F2 (14 units)
Excavation
Backfill
Gravel Bedding (G1)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted

QTY

MATERIAL

TOTAL COST

LABOR

MATERIAL

2,925.00

2,340.00

cu.m.
cu.m.
cu.m.

305.76
207.06
20.38

bags
cu.m.
cu.m.
kg.
kg.

UNIT COST

590.00

200.00
100.00
75.00

12,026.56

733.82
40.77
81.54

220.00
400.00
650.00

26.40
48.00
78.00

161,441.28
16,307.20
52,998.40

7,333.93
57.69

32.00
70.00

5.50

234,685.63
4,038.34
5,162.50

cu.m.
cu.m.
cu.m.

131.25
91.32
8.75

590.00

200.00
100.00
75.00

bags
cu.m.
cu.m.

315.00
17.50
35.00

220.00
400.00
650.00

26.40
48.00
78.00

69,300.00
7,000.00
22,750.00

3,215.64

32.00

5.50

102,900.62

kg.
Page 1 of 8

G.I Tie Wire

kg.
22.82
Bleacher's Foundation (Near Grid 1'' and Grid 5) - (2x36m=72m)
Excavation
cu.m.
22.68
Gravel Bedding (G1)
cu.m.
10.80
Concreting
Portland Cement
bags
204.12
W. Sand
cu.m.
11.34
Gravel 3/4
cu.m.
22.68
Rebar
Deformed Round Bar Assorted
kg.
2,455.70
G.I Tie Wire
kg.
20.49
4

Footing Tie Beam

FTB-1 (L=147.16m)
Excavation
Backfill
Gravel Bedding (G1)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
FTB-2 (L=187.76m)
Excavation
Backfill
Gravel Bedding (G1)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
FTB-2 (DECK SUPPORT) (L=68.60m)
Excavation

70.00

1,597.58

590.00

200.00
75.00

6,372.00

220.00
400.00
650.00

26.40
48.00
78.00

44,906.40
4,536.00
14,742.00

32.00
70.00

5.50

78,582.52
1,434.34

2,170.61

cu.m.
cu.m.
cu.m.

36.79
22.07
3.68

590.00

200.00
100.00
75.00

bags
cu.m.
cu.m.

132.44
7.36
14.72

220.00
400.00
650.00

26.40
48.00
78.00

29,137.68
2,943.20
9,565.40

2,229.63
15.98

32.00
70.00

5.50

71,348.15
1,118.94
2,769.46

kg.
kg.

cu.m.
cu.m.
cu.m.

46.94
28.16
4.69

590.00

200.00
100.00
75.00

bags
cu.m.
cu.m.

168.98
9.39
18.78

220.00
400.00
650.00

26.40
48.00
78.00

37,176.48
3,755.20
12,204.40

2,959.70
17.43

32.00
70.00

5.50

94,710.52
1,220.38

kg.
kg.
cu.m.
Page 2 of 8

17.15

200.00

Backfill
Gravel Bedding (G1)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
5

Column
P1 (26 units)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
P2 (14 units)
Concreting
Portland Cement
W. Sand
Gravel 3/4
Rebar
Deformed Round Bar Assorted
G.I Tie Wire
Formworks (For Footings, FTBs and Columns)
Coco Lumber
Plywood Ordinary, 1/2" x 4' x 8'
CWN, Assorted

cu.m.
cu.m.

10.29
1.72

590.00

100.00
75.00

1,011.85

bags
cu.m.
cu.m.

61.74
3.43
6.86

220.00
400.00
650.00

26.40
48.00
78.00

13,582.80
1,372.00
4,459.00

1,034.96
3.26

32.00
70.00

5.50

33,118.81
228.23

982.80
54.60
109.20

220.00
400.00
650.00

26.40
48.00
78.00

216,216.00
21,840.00
70,980.00

24,031.70
190.73

32.00
70.00

5.50

769,014.52
13,351.25

197.57
10.98
21.95

220.00
400.00
650.00

26.40
48.00
78.00

43,464.96
4,390.40
14,268.80

kg.
kg.

8,528.04
39.94

32.00
70.00

5.50

272,897.26
2,795.77

bd.ft.
pc.
kg.

5,220.00
290.00
145.00

20.00
720.00
60.00

2.40
86.40
7.20

104,400.00
208,800.00
8,700.00

kg.
kg.

bags
cu.m.
cu.m.
kg.
kg.

bags
cu.m.
cu.m.

TOTAL COST
TOTAL MATERIAL COST
TOTAL LABOR COST

2,913,793.44

Page 3 of 8

TOOLS & EQUIPMENTS (10% of LC)

DIRECT COST
CONTRACTOR'S PROFIT (5%)
OCM (5%)
TOTAL PROJECT COST

Page 4 of 8

OF DETAILED ESTIMATE

TOTAL COST

GRAND TOTAL

LABOR
-

61,152.00
20,706.40
1,528.80

61,152.00
20,706.40
13,555.36

19,372.95
1,956.86
6,359.81

180,814.23
18,264.06
59,358.21

40,336.59
-

275,022.22
4,038.34

26,250.00
9,132.20
656.25

26,250.00
9,132.20
5,818.75

8,316.00
840.00
2,730.00

77,616.00
7,840.00
25,480.00

17,686.04

120,586.67
Page 5 of 8

REMARKS

1,597.58

4,536.00
810.00

4,536.00
7,182.00

5,388.77
544.32
1,769.04

50,295.17
5,080.32
16,511.04

13,506.37
-

92,088.89
1,434.34

7,358.00
2,207.40
275.93

7,358.00
2,207.40
2,446.54

3,496.52
353.18
1,147.85

32,634.20
3,296.38
10,713.25

12,262.96
-

83,611.11
1,118.94
1,251.73

9,388.00
2,816.40
352.05

9,388.00
2,816.40
3,121.51
1.02

4,461.18
450.62
1,464.53

41,637.66
4,205.82
13,668.93

16,278.37
-

110,988.89
1,220.38

3,430.00

3,430.00

1,710.40
285.07

458.67
Page 6 of 8

1,029.00
128.63

1,029.00
1,140.48

1,629.94
164.64
535.08

15,212.74
1,536.64
4,994.08

5,692.30
-

38,811.11
228.23

25,945.92
2,620.80
8,517.60

242,161.92
24,460.80
79,497.60

132,174.37
-

901,188.89
13,351.25

5,215.80
526.85
1,712.26

48,680.76
4,917.25
15,981.06

46,904.22
-

319,801.48
2,795.77

12,528.00
25,056.00
1,044.00

116,928.00
233,856.00
9,744.00

580,746.79

3,494,540.23
2,913,793.44
580,746.79
Page 7 of 8

58,074.68
3,552,614.91
177,630.75
177,630.75
3,907,876.40

Page 8 of 8