DETAILED ESTIMATE

Name of Project: CONSTRUCTION OF MULTI-PURPOSE CENTER

Location: BGRY. MAPATAG, HAMTIC, ANTIQE
Bidder: F & T CONSTRUCTION AND SUPPLY
Date: MARCH 30, 2018

ITEM NO. DESCRIPTION % WT QTY UNIT UNIT COST AMOUNT

I. Project Billboard 0.23% 1.00 L.S. 5,429.18 5,429.18

a. Materials
Tarpulin billboard with lumber frame and support 1.00 set 4,000.00 4,000.00
4,000.00

b. Labor
Installation cost 1.00 set 300.00 300.00
300.00

TOTAL DIRECT COST: 4,300.00

TOTAL INDIRECT COST: 774.00
Contractors Profit: 430.00
OCM: 344.00
VAT/Tax: 355.18
TOTAL ITEM COST 5,429.18
ITEM UNIT COST 5,429.18

II. Construction Safety and Health 2.73% 3.00 Month 21,800.89 65,402.68
a. Materials
Signages and warning devices 4.00 sets 700.00 2,800.00
Construction helmet 10.00 pcs 600.00 6,000.00
Reflectorized vest 10.00 pcs 300.00 3,000.00
Safety boots 10.00 pcs 1,200.00 12,000.00
Baricades (painted bamboo poles) 5.00 pcs 200.00 1,000.00
24,800.00

b. Labor
1 Safety officer 90.00 days 300.00 27,000.00
27,000.00

TOTAL DIRECT COST: 51,800.00

TOTAL INDIRECT COST: 9,324.00
Contractors Profit: 5,180.00
OCM: 4,144.00
VAT/Tax: 4,278.68
TOTAL ITEM COST 65,402.68
ITEM UNIT COST 21,800.89

801 Removal of Structure and Obstructions 0.43% 34.56 sq.m. 298.48 10,315.44
a. Materials
N O N E

b. Labor
1 Foreman 1.00 day 420.00 420.00
1 Driver 1.00 day 350.00 350.00
 5 Labor 1.00 day 280.00 1,400.00
2,170.00

c. Equipment
1 Jackhammer 1.00 day 1,000.00 1,000.00
1 Dumptruck 1.00 day 5,000.00 5,000.00
6,000.00

TOTAL DIRECT COST: 8,170.00

TOTAL INDIRECT COST: 1,470.60
Contractors Profit: 817.00
OCM: 653.60
VAT/Tax: 674.84
TOTAL ITEM COST 10,315.44
ITEM UNIT COST 298.48

III. Excavation and Backfilling 2.67% 80.00 cu.m. 799.16 63,932.40

a. Materials
N O N E

b. Labor
1 Engineer 14.00 days 650.00 9,100.00
1 Foreman 14.00 days 420.00 5,880.00
10 Labor 14.00 days 280.00 39,200.00
54,180.00

TOTAL DIRECT COST: 54,180.00

TOTAL INDIRECT COST: 9,752.40
Contractors Profit: 5,418.00
OCM: 4,334.40
VAT/Tax: 4,475.27
TOTAL ITEM COST 63,932.40
ITEM UNIT COST 799.16

404 Reinforcing Steel, Grade 40 14.16% 4,726.40 kgs 71.86 339,654.80

a. Materials
Reinforcing steel, grade 40 4,726.40 kgs 48.00 226,867.20
Tiewire No. 16 69.00 kgs 75.00 5,175.00
Cut off blade 14" 15.00 pcs 550.00 8,250.00
240,292.20

b. Labor
1 Engineer 8.00 days 650.00 5,200.00
1 Foreman 8.00 days 420.00 3,360.00
2 Steelman 8.00 days 400.00 6,400.00
4 Labor 8.00 days 280.00 8,960.00
23,920.00

c. Equipment
1 Chopsaw 8.00 days 600.00 4,800.00
4,800.00

TOTAL DIRECT COST: 269,012.20

 TOTAL INDIRECT COST: 48,422.20
Contractors Profit: 26,901.22
OCM: 21,520.98
VAT/Tax: 22,220.41
TOTAL ITEM COST 339,654.80
ITEM UNIT COST 71.86

900 Structural Concrete, 21 Mpa 17.78% 62.8245 cu.m. 6,787.61 426,428.40

a. Materials
Portland concrete cement 578.00 bags 300.00 173,400.00
Graded gravel 1" 64.00 cu.m. 700.00 44,800.00
Washed sand 32.00 cu.m. 550.00 17,600.00
235,800.00

b. Labor
1 Engineer 14.00 days 650.00 9,100.00
1 Foreman 14.00 days 420.00 5,880.00
4 Mason 14.00 days 400.00 22,400.00
10 Labor 14.00 days 280.00 39,200.00
76,580.00

c. Equipment
1 One Bagger Concrete Mixer 14.00 days 2,500.00 35,000.00
1 Concrete vibrator 14.00 days 1,000.00 14,000.00
49,000.00

TOTAL DIRECT COST: 361,380.00

TOTAL INDIRECT COST: 65,048.40
Contractors Profit: 36,138.00
OCM: 28,910.40
VAT/Tax: 29,849.99
TOTAL ITEM COST 426,428.40
ITEM UNIT COST 6,787.61

IV. Roof Framing and roofing works 36.94% 358.40 sq.m. 2,472.12 886,008.90
a. Materials
0.5mm thk Pre-painted Rib type curve roof, yellow 353.00 li.m. 480.00 169,440.00
0.5mm thk pre-painted special made gutter 21.00 pcs 550.00 11,550.00
Roof Sealant 3.00 lits 325.00 975.00
1.5mm x2" x4" C-purlin 110.00 pcs 725.00 79,750.00
Tekscrew 2-1/2" 3,000.00 pcs 2.75 8,250.00
Angle bar 2" x 2" x 1/4" for cleats 7.00 pcs 840.00 5,880.00
1/2" Steel plate 1.00 pcs 12,500.00 12,500.00
16mm x 16" machine bolt w/ nut and washer 40.00 pcs 175.00 7,000.00
12mm plain bar x 6m 25.00 pcs 280.00 7,000.00
4" PVC pipe series 1000 x 10ft 15.00 pcs 640.00 9,600.00
4" PVC Elbow 10.00 pcs 641.00 6,410.00
Concrete nail 1" 1.00 kgs 110.00 110.00
16 mm dia. X 6m plain round bar 255.00 pcs 430.00 109,650.00
2" GI pipe schedule 40 45.00 pcs 1,400.00 63,000.00
1-1/4" GI pipe schedule 40 24.00 pcs 635.00 15,240.00
Welding rod 150.00 kgs 120.00 18,000.00
Chopsaw blade 14" 10.00 pcs 550.00 5,500.00
529,855.00
 b. Labor
1 Engineer 25.00 days 650.00 16,250.00
1 Foreman 25.00 days 420.00 10,500.00
3 Steelman/Welder 25.00 days 400.00 30,000.00
2 Tinsmith 25.00 days 400.00 20,000.00
4 Labor 25.00 days 280.00 28,000.00
104,750.00

c. Equipment
2 Welding machine 25.00 days 1,000.00 50,000.00
1 Chopsaw 25.00 days 750.00 18,750.00
2 Electric Drill 10.00 days 750.00 15,000.00
1 Riveter 5.00 days 500.00 2,500.00
1 Boom truck 1.00 day 30,000.00 30,000.00
116,250.00

TOTAL DIRECT COST: 750,855.00

TOTAL INDIRECT COST: 135,153.90
Contractors Profit: 75,085.50
OCM: 60,068.40
VAT/Tax: 62,020.62
TOTAL ITEM COST 886,008.90
ITEM UNIT COST 2,472.12

V. Painting Works 6.27% 492.416 sq.m. 305.19 150,280.97

a. Materials
Skimcoat 10.00 bags 500.00 5,000.00
Neutralizer 5.00 gal 550.00 2,750.00
Flat Latex 25.00 gal 600.00 15,000.00
Semi gloss Latex 15.00 gal 650.00 9,750.00
Red Oxide 32.00 gal 850.00 27,200.00
Enamel Gloss, White 18.00 gal 675.00 12,150.00
Paint thinner 15.00 gal 550.00 8,250.00
Paint brush 4" 10.00 pcs 75.00 750.00
Paint brush 2" 10.00 pcs 55.00 550.00
Roller brush 4" 5.00 pcs 110.00 550.00
Roller brush pan 5.00 pcs 125.00 625.00
82,575.00

b. Labor
1 Engineer 15.00 days 650.00 9,750.00
1 Foreman 15.00 days 420.00 6,300.00
2 Painter 15.00 days 400.00 12,000.00
2 Labor 15.00 days 280.00 8,400.00
36,450.00

TOTAL DIRECT COST: 119,025.00

TOTAL INDIRECT COST: 21,424.50
Contractors Profit: 11,902.50
OCM: 9,522.00
VAT/Tax: 9,831.47
TOTAL ITEM COST 150,280.97
ITEM UNIT COST 305.19
 VI. Forms, Scaffoldings and hardwares 5.05% 1.00 L.S. 121,228.54 121,228.54
a. Materials
3/8" x 4" x 8" plywood 25.00 pcs 875.00 21,875.00
2" x 2" good lumber 832.50 bd.ft. 32.00 26,640.00
Bamboo poles 150.00 pcs 125.00 18,750.00
Tiewire No. 16 50.00 kgs 75.00 3,750.00
Assorted CWN 75.00 kgs 70.00 5,250.00
76,265.00

b. Labor
1 Engineer 5.00 days 650.00 3,250.00
1 Foreman 5.00 days 420.00 2,100.00
3 Carpenter 5.00 days 400.00 6,000.00
6 Labor 5.00 days 280.00 8,400.00
19,750.00

TOTAL DIRECT COST: 96,015.00

TOTAL INDIRECT COST: 17,282.70
Contractors Profit: 9,601.50
OCM: 7,681.20
VAT/Tax: 7,930.84
TOTAL ITEM COST 121,228.54
ITEM UNIT COST 121,228.54

1027(a) Plain Cement Plaster Finish 1.79% 134.016 sq.m. 319.62 42,833.71
a. Materials
Portland Cement, 40kg 49.00 bags 300.00 14,700.00
Fine Sand 3.00 cu.m. 550.00 1,650.00
1/8" Screen Wire 5.00 mtrs 125.00 625.00
16,975.00

b. Labor
1 Engineer 5.00 days 650.00 3,250.00
1 Foreman 5.00 days 420.00 2,100.00
3 Mason 5.00 days 400.00 6,000.00
4 Labor 5.00 days 280.00 5,600.00
16,950.00

TOTAL DIRECT COST: 33,925.00

TOTAL INDIRECT COST: 6,106.50
Contractors Profit: 3,392.50
OCM: 2,714.00
VAT/Tax: 2,802.21
TOTAL ITEM COST 42,833.71
ITEM UNIT COST 319.62

506(a) 4" thk. Masonry Wall 1.31% 28.80 sq.m. 1,092.06 31,451.37
a. Materials
4" thk. CHB Wall 370.00 pcs 18.00 6,660.00
Portland Cement, 40kg 15.00 bags 300.00 4,500.00
Fine Sand 3.00 cu.m. 550.00 1,650.00
1/8" Screen Wire 2.00 mtrs 125.00 250.00
13,060.00
 b. Labor
1 Engineer 3.00 days 650.00 1,950.00
1 Foreman 3.00 days 420.00 1,260.00
3 Mason 3.00 days 400.00 3,600.00
6 Labor 3.00 days 280.00 5,040.00
11,850.00

TOTAL DIRECT COST: 24,910.00

TOTAL INDIRECT COST: 4,483.80
Contractors Profit: 2,491.00
OCM: 1,992.80
VAT/Tax: 2,057.57
TOTAL ITEM COST 31,451.37
ITEM UNIT COST 1,092.06

VII. Electrical Works 6.09% 1.00 L.S. 146,145.95 146,145.95

a. Materials
8.0 mm.sq. THHN Cu Wire 30.00 mtrs 55.00 1,650.00
5.5 mm.sq. THHN Cu Wire 30.00 mtrs 45.00 1,350.00
3.5 mm.sq. THHN Cu Wire 3.00 rolls 3,600.00 10,800.00
3/4" uPVC Pipe ThickWall 5.00 pcs 125.00 625.00
1/2" uPVC Pipe ThickWall 25.00 pcs 90.00 2,250.00
Junction Box 10.00 pcs 40.00 400.00
Utility Box 15.00 pcs 35.00 525.00
Two Gang Switch 4.00 pcs 150.00 600.00
LED Flood Light 50 watt Daylight 10.00 pcs 6,500.00 65,000.00
3/4" Service Entrace Cap w/ connector 1.00 pcs 250.00 250.00
1/2" Pipe Connector, PVC 100.00 pcs 50.00 5,000.00
Electrical Tape Big 10.00 pcs 40.00 400.00
Panel Board: 40 Amp, Main Breaker, 1.00 set 10,000.00 10,000.00
Branch: 15 Amp. X 2 98,850.00
20 Amp. X 1
(Surface Mounted Plug-in)

b. Labor
1 Electrical Engineer 10.00 days 650.00 6,500.00
1 Electrician 10.00 days 400.00 4,000.00
2 Semi-Electrician 10.00 days 320.00 6,400.00
16,900.00

TOTAL DIRECT COST: 115,750.00

TOTAL INDIRECT COST: 20,835.00
Contractors Profit: 11,575.00
OCM: 9,260.00
VAT/Tax: 9,560.95
TOTAL ITEM COST 146,145.95
ITEM UNIT COST 146,145.95

VIII. Filling Materials 4.57% 67.80 cu.m. 1,615.68 109,543.18

a. Materials
Filling Materials 67.80 cu.m. 450.00 30,510.00
30,510.00
 b. Labor
1 Engineer 5.00 days 650.00 3,250.00
1 Foreman 5.00 days 420.00 2,100.00
6 Labor 5.00 days 280.00 8,400.00
13,750.00

b. Labor
2 Dumptruck 5.00 days 4,000.00 40,000.00
1 Plate Compactor 5.00 days 500.00 2,500.00
42,500.00

TOTAL DIRECT COST: 86,760.00

TOTAL INDIRECT COST: 15,616.80
Contractors Profit: 8,676.00
OCM: 6,940.80
VAT/Tax: 7,166.38
TOTAL ITEM COST 109,543.18
ITEM UNIT COST 1,615.68

TOTAL BID COST: 2,398,655.51

Two Million Three Hundred Ninety-Eight Thousand Six Hundred Fifty-
TOTAL AMOUNT IN WORDS:
Five Pesos and 51/100 Centavos Only

Prepared by:

CELIA T. FALSIS
President/Authorized Managing Officer
F & T Construction and Supply