DJL ROBLES BUILDERS

General Contractor * Construction Supply

Sagbat-Pililla Diversion Road Brgy. Maybancal Morong, Rizal
Email add: djlrbuilders@gmail.com | Telefax: (02) 9412989 | Mobile No.: 09151427130

DETAILED ESTIMATE

Project : PROPOSED HORIZONTAL DIRECTIONAL DRILLING ON TABING ILOG

Location : M. VILLARICA STREET, MARILAO BULACAN CITY
9% 10% 5%
ITEM Materials Equipment Labor Total
DESCRIPTION Unit Qty OCM PROFIT VAT Unit Cost Total Cost
NO. Unit Cost Amount Unit Cost Amount Unit Cost Amount Direct Cost
1.0 GENERAL REQUIREMENTS
1.1 MOBILIZATION/DEMOBILIZATION lumpsum 1.00 - 150,000.00 150,000.00 10,000.00 10,000.00 160,000.00 14,400.00 16,000.00 9,520.00 199,920.00 199,920.00
Supply of materials and labor for the transporting of HDD machine in
contractor's warehouse to the project site and vice versa and
all other associated works
1.2 PERSONAL PROTECTIVE EQUIPMENT set 1.00 10,000.00 10,000.00 - 10,000.00 900.00 1,000.00 595.00 12,495.00 12,495.00
Supply of hard hat, safety shoes, safety vest, safety gloves
and other protection device for Engineer's and workers protection health
and safety hazards

2.0 PREPARATION FOR ENTRY AND EXIT POINTS lumpsum 1.00 5,000.00 5,000.00 10,000.00 10,000.00 7,000.00 7,000.00 22,000.00 1,980.00 2,200.00 1,309.00 27,489.00 27,489.00
Cutting and Breaking of Entry and Exit points including the labor and equipments in
digging
3.0 DRILLING OF PILOT HOLE lm 80 1350 108,000.00 1350 108,000.00 450.00 36,000.00 252,000.00 22,680.00 25,200.00 14,994.00 3,935.93 314,874.00
Including the supply of water and labor in conducting the drilling
4.0 PULLBACK OF 3" HDPE PIPE lm 80 437.5 35,000.00 - 150.00 12,000.00 47,000.00 4,230.00 4,700.00 2,796.50 734.08 58,726.50
Supply of 3" HDPE pipe and labor in buttfusing the HDPE pipes including the
pullback of HDPE pipe
TOTAL COST 613,504.50