0% found this document useful (0 votes)
14 views2 pages

Mao 3

Download as pdf or txt
Download as pdf or txt
Download as pdf or txt
You are on page 1/ 2

DETAILED ENGINERING ESTIMATE

PROJECT : MAO OFFICE FILING CABINET AND REPLACEMENT OF CR PVC DOOR


LOCATION: MUNICIPAL COMPOUND BRGY. POBLACION, LOPE DE VEGA N. SAMAR
ITEM DESCRIPTION UNIT QTY UNIT COST AMOUNT

MAO OFFICE FILING CABINET AND


I REPLACEMENT OF CR PVC DOOR lot 1 39,035.41 39,035.41

A.MATERIALS

Marine Nibrasca (3/4) pcs. 12.00 1,622.65 19,471.76


Marine Nibrasca (1/4) pcs. 3.00 471.70 1,415.10
Stikwel grms. 0.55 510.00 280.50
Clover (1/2 x 2) pcs. 6.00 75.47 452.83
Clover (1/2 x 1) pcs. 10.00 75.47 754.72
S4S (1/2 x 1) pcs. 15.00 75.47 1,132.08
Finishing Nails (1 inch) kg 1/4 75.47 18.87
Flat Wall Enamel gals. 1.00 650.95 650.95
Flat Wall Enamel liters 2.00 188.68 377.36
QDE White gals. 1.00 712.27 712.27
QDE White liters 2.00 216.98 433.96
Flat Wall Latex liters 2.00 188.68 377.36
Glouse White liters 2.00 207.55 415.10
Plosolux Glaxing Putty liters 1.00 193.40 193.40
Tinting color in Oil (black) 1/4 pcs. 1.00 117.92 117.92
PVC Panel Door with Door Knob & Hinges set 1.00 2,800.00 2,800.00
Paint Tinner btl. 2.00 94.34 188.68

SUB TOTAL 29,792.84

ESTIMATED DIRECT COST 29,792.84

OCM 0%EDC -
PROFIT 0% EDC -
VAT 6%(EDC+OCM+PROFIT) 1,787.57
INDIRECT COST 1,787.57

TOTAL ITEM COST 31,580.41


UNIT COST 31,580.41

C-1 LABOR COST lot 358.00


gang = 1 Foreman, 1 Skilled Laborer, 2
Laborer
Capability = 40 sq.m./gang/day
1 Foreman m-d 5 500.00 2,500.00
1 Skilled Labor m-d 5 400.00 2,000.00
2 Labor m-d 10 260.00 2,600.00

SUB TOTAL 7,100.00


DETAILED ENGINERING ESTIMATE

PROJECT : MAO OFFICE FILING CABINET AND REPLACEMENT OF CR PVC DOOR


LOCATION: MUNICIPAL COMPOUND BRGY. POBLACION, LOPE DE VEGA N. SAMAR
ITEM DESCRIPTION UNIT QTY UNIT COST AMOUNT

ESTIMATED DIRECT COST 7,100.00

OCM 0%EDC -
PROFIT 0% EDC -
VAT 5%(EDC+OCM+PROFIT) 355.00
INDIRECT COST 355.00

TOTAL ITEM COST 7,455.00


UNIT COST 7,455.00

SUMMARY
DESCRIPTION UNIT QTY UNIT COST AMOUNT

MAO OFFICE FILING CABINET AND REPLACEMENT OF


lot 1 39,035.41 39,035.41
CR PVC DOOR

TOTAL 39,035.41

You might also like