Cost Estimate (Super ST)
Cost Estimate (Super ST)
Cost Estimate (Super ST)
Sub-total 12,636.50
2 Labor Cost
Foreman 0.50 1,200.00 600.00
Technician 0.20 1,000.00 200.00
Skilled worker (Injection) 1.50 703.00 1,054.50
Common Labor (surface preparation) 1.00 542.00 542.00
Sub-total 2,396.50
3 Equipment/ Tool Cost
Miscellaneous tool (Labor cost x 20%) 479.30
Sub-total 479.30
11
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Epoxy grout for Caulking Kg 20.00 1,360.00 27,200.00
Caulking sealant Lit. 1.50 700.00 1,050.00
Injection pipe set No. 40.00 127.00 5,080.00
Note: Quantity is average rate for crack width 5mm, depth 300mm
Sub-total 33,330.00
2 Labor Cost
Foreman M/D 1.00 1,200.00 1,200.00
Technician M/D 0.50 1,000.00 500.00
Skilled worker (Surface preparation) M/D 1.00 703.00 703.00
Skilled Labor (Caulking) M/D 1.00 703.00 703.00
Common Labor (surface preparation) M/D 1.50 542.00 813.00
Common Labor (Caulking) M/D 1.00 542.00 542.00
0.00
Sub-total 4,461.00
3 Equipment/ Tool Cost
Saw Cutter No.day 0.50 290.00 145.00
Generator 2KVA No.day 0.50 104.00 52.00
Injection pump No.day 0.50 150.00 75.00
Miscellaneous Tool (Labor Cost x 20% 892.20
Sub-total 1,164.20
Note: Scaffolding shall be estimated separately and including into the Grand Total.
12
1 Material Cost
Cement Mortar, Loss 20% M3 0.06 3,600.00 216.00
Primer to Concrete surface (0.2kg/m2) kg 0.80 440.00 352.00
Sub-total 568.00
2 Labor Cost
Foreman M/D 0.20 1,200.00 240.00
Skilled labor (Surface preparation) M/D 0.50 703.00 351.50
Skilled worker (Patching) M/D 0.20 703.00 140.60
Common Labor (surface Preparation) M/D 0.50 542.00 271.00
Common Labor (Patching) M/D 0.20 542.00 108.40
0.00
0.00
Sub-total 1,111.50
3 Equipment/ Tool Cost
Miscellaneous tools (Labor Cost x 80%) 889.20
Sub-total 889.20
Note: Scaffolding shall be estimated separately and including into the Grand Total.
13
Primer to Concrete surface (0.2kg/m2) kg 1.50 440.00 660.00
Zinc Rich Primer to Rebar kg 0.90 530.00 477.00
Sub-total 1,159.80
2 Labor Cost
Foreman M/D 0.50 1,200.00 600.00
Skilled labor (Surface preparation) M/D 0.50 703.00 351.50
Skilled worker (Patching) M/D 1.00 703.00 703.00
Common Labor (surface Preparation) M/D 0.50 542.00 271.00
Common Labor (Patching) M/D 0.50 542.00 271.00
0.00
0.00
Sub-total 2,196.50
3 Equipment/ Tool Cost
Miscellaneous tools (Labor Cost x 80%) 1,757.20
Sub-total 1,757.20
Note: Scaffolding shall be estimated separately and including into the Grand Total.
14
Primer to Concrete surface (0.2kg/m2) kg 0.10 440.00 44.00
Zinc Rich Primer to Rebar (100kg/lit.) Lit 0.50 530.00 265.00
Sub-total 16,654.00
2 Labor Cost
Foreman M/D 1.00 1200.00 1,200.00
Skilled Labor (Breaking Concrete) M/D 0.80 703.00 562.40
Skilled Labor (Rebar arrangement) M/D 0.40 703.00 281.20
Skilled Labor (Formwork) M/D 1.00 703.00 703.00
Skilled Labor (Concrete) M/D 0.30 703.00 210.90
Common Labor (Breaking Concrete) M/D 0.80 542.00 433.60
Common Labor (Rebar arrangement) M/D 0.40 542.00 216.80
Common Labor (Formwork) M/D 1.00 542.00 542.00
Common Labor (Concrete) M/D 0.60 542.00 325.20
Sub-total 4,475.10
3 Equipment/ Tool Cost
Concrete Breaker No.day 0.80 3,877.00 3,101.60
Saw Cutter No.day 0.80 290.00 232.00
Vibrator No.day 0.80 101.00 80.80
Generator 2KVA No.day 0.80 104.00 83.20
Air Compressor No.day 0.80 125.00 100.00
Miscellaneous Tools (Lalor Cost x 30%) 1,342.53
Sub-total 4,940.13
Note: Scaffolding shall be estimated separately and including into the Grand Total.
11 Unit Price 38,801.77
15
Note: Figure in red are assumed so should be estimated in actual.
Sub-total 25,684.00
2 Labor Cost
Foreman M/D 1.00 1200.00 1,200.00
Skilled Labor (Breaking Concrete) M/D 0.80 703.00 562.40
Skilled Labor (Rebar arrangement) M/D 0.40 703.00 281.20
Skilled Labor (Formwork) M/D 1.00 703.00 703.00
Skilled Labor (Concrete) M/D 0.80 703.00 562.40
Common Labor (Breaking Concrete) M/D 0.80 542.00 433.60
Common Labor (Rebar arrangement) M/D 0.40 542.00 216.80
Common Labor (Formwork) M/D 1.00 542.00 542.00
Common Labor (Concrete) M/D 0.80 542.00 433.60
Sub-total 4,935.00
3 Equipment/ Tool Cost
Concrete Breaker No.day 0.80 3,877.00 3,101.60
Saw Cutter No.day 0.80 290.00 232.00
Grout Mixer No.day 0.50 101.00 50.50
Generator 2KVA No.day 0.80 104.00 83.20
Air Compressor No.day 0.80 125.00 100.00
Miscellaneous Tools (Labor Cost x 30%) 1,480.50
Sub-total 5,047.80
16
Sub-total 166,030.00
2 Labor Cost
Foreman M/D 0.50 1200.00 600.00
Technician M/D 0.50 1000.00 500.00
Skilled worker (Surface preparation) M/D 4.00 703.00 2,812.00
Skilled worker (CFP Setting) M/D 6.00 703.00 4,218.00
Common Labor (surface Preparation) M/D 2.00 542.00 1,084.00
Common Labor (CFP Setting) M/D 3.00 542.00 1,626.00
0.00
Sub-total 10,840.00
3 Equipment/ Tool Cost
Generator, 2KVA Noday 1.00 104.00 104.00
Compressor, 0.4KW Noday 1.00 125.00 125.00
Disc sander 150 Noday 3.00 210.00 630.00
Miscellaneous tools & Consumable(10% of above) 1,084.00
Sub-total 1,943.00
17
Sub-total 276,970.00
2 Labor Cost
Foreman M/D 3.00 0.00 0.00
Technician M/D 1.50 0.00 0.00
Skilled Labor (Surface preparation) M/D 2.00 0.00 0.00
Skilled Labor (Steel Plate Setting ) M/D 3.00 0.00 0.00
Skilled Labor (Epoxy Injection) M/D 3.00 0.00 0.00
Common Labor (Surface Preparation) M/D 2.00 0.00 0.00
Common Labor (Steel Setting) M/D 2.00 0.00 0.00
Common Labor (Epoxy Injection) M/D 1.00 0.00 0.00
Sub-total 0.00
3 Equipment/ Tool Cost
Welder 300A Noday 1.00 0.00 0.00
Generator 15KVA Noday 2.00 0.00 0.00
Disc sander 150 Noday 3.00 0.00 0.00
Miscellaneous tools
Sub-total 0.00
B-8 Cost Estimate for Steel Plate Bonding (Pressure Attaching Type)
Per 10m2 of Area applied by SPB
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Fabrication of Steel Plate, SS400, t=4.0mm * kg 330.00 170.00 56,100.00
Anchor Bolt, M20x200mm No. 40.00 250.00 10,000.00
Primer (0.1kg/m2), Loss 10% kg 1.10 440.00 484.00
Epoxy resin Adhesive (1.0kg/m2) Loss 5% kg 21.00 1,565.00 32,865.00
Wood M3 0.90 3,500.00 3,150.00
Note: Unit price of *Marked Steel plate includes fabrication cost.
Sub-total 102,599.00
18
2 Labor Cost
Foreman M/D 3.00 1,200.00 3,600.00
Technician M/D 1.50 1,000.00 1,500.00
Skilled Labor (Surface preparation) M/D 2.00 703.00 1,406.00
Skilled Labor (Steel Fabrication ) M/D 3.00 703.00 2,109.00
Skilled Labor (Epoxy Attaching) M/D 3.00 703.00 2,109.00
Common Labor (Surface Preparation) M/D 2.00 542.00 1,084.00
Common Labor (Steel Fabrication) M/D 2.00 542.00 1,084.00
Common Labor (Epoxy Attaching) M/D 1.00 542.00 542.00
0.00
Sub-total 13,434.00
3 Equipment/ Tool Cost
Welder 300A Noday 1.00 74.00 74.00
Generator 15KVA Noday 2.00 113.00 226.00
Disc sander 150 Noday 3.00 210.00 630.00
Miscellaneous tools (Labor cost x 10%) 1,343.40
Sub-total 2,273.40
Note: Scaffolding shall be estimated separately and including into the Grand Total.
11 Unit Price 17,608.88
19