NAME OF PROJECT: ENHANCEMENT OOF EDUCATIONAL BILLBOARD & MOTORCYCLE PARKING AREAS

LOCATION: BukSU Main Campus BID NO.: 2020-042

DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
CODE
DESCRIPTION AMOUNT
NO. QTY. UNIT UNIT PRICE QTY. NO. OF DAYS RATE PER DAY
I MOVING IN
Quantity: 1.00 LOT 1.00

DIRECT COST

Materials:
none
Others (if any)

Equipments:
10-W Dump Truck 1.00 1.00 10,000.00 10,000.00
Others (if any)

Labor:
Foreman 1.00 1.00 600.00 600.00
Laborers 8.00 1.00 360.00 2,880.00
Others (if any)

Total Direct Cost 13,480.00

INDIRECT COST
10 % CP 1,348.00
12 % OCM 1,617.60
5 % VAT 674.00
____________ Other Taxes
Total Indirect Cost 3,639.60

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 17,119.60

UNIT COST 17,119.60

TOTAL ADJUSTED COST 17,119.60

II CHIPPING WORKS
Quantity: 1.00 LOT 1.00

DIRECT COST

Materials:
none
Others (if any)

Equipments:
Chipping Hammer 1.00 7.00 1,000.00 7,000.00
Others (if any)

Labor:
Foreman 1.00 7.00 600.00 4,200.00
Skilled Laborers 2.00 7.00 450.00 6,300.00
Laborers 6.00 7.00 360.00 15,120.00
Others (if any)

Total Direct Cost 32,620.00

INDIRECT COST
10 % CP 3,262.00
12 % OCM 3,914.40
5 % VAT 1,631.00
____________ Other Taxes
Total Indirect Cost 8,807.40

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 41,427.40

UNIT COST 41,427.40

TOTAL ADJUSTED COST 41,427.40

III TEMPORARY FACILITIES & BILLBOARD

Quantity: 1.00 LOT 1.00

DIRECT COST

Materials:
Temporary Facilities 1 lot 10,000.00 10,000.00
Billboard 1 lot 12,000.00 12,000.00
Others (if any) -

Equipments:
none
Others (if any)
Labor:
Foreman 1.00 1.00 600.00 600.00
Skilled Laborers 3.00 1.00 450.00 1,350.00
Laborers 5.00 1.00 400.00 2,000.00
Others (if any)

Total Direct Cost 25,950.00

Page 1 of 8
NAME OF PROJECT: ENHANCEMENT OOF EDUCATIONAL BILLBOARD & MOTORCYCLE PARKING AREAS
LOCATION: BukSU Main Campus BID NO.: 2020-042
DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
CODE
DESCRIPTION AMOUNT
NO. QTY. UNIT UNIT PRICE QTY. NO. OF DAYS RATE PER DAY
INDIRECT COST
10 % CP 2,595.00
12 % OCM 3,114.00
5 % VAT 1,297.50
____________ Other Taxes
Total Indirect Cost 7,006.50

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 32,956.50

UNIT COST 41,427.40

TOTAL ADJUSTED COST 41,427.40

IV DEMOLITION WORKS
Quantity: 1.00 LOT 1.00

DIRECT COST

Materials:
none
Others (if any)

Equipments:
Demolition Breaker 1.00 7.00 1,000.00 7,000.00
Others (if any)

Labor:
Foreman 1.00 7.00 600.00 4,200.00
Skilled Laborers 2.00 7.00 450.00 6,300.00
Laborers 4.00 7.00 360.00 10,080.00
Others (if any)

Total Direct Cost 27,580.00

INDIRECT COST
10 % CP 2,758.00
12 % OCM 3,309.60
5 % VAT 1,379.00
____________ Other Taxes
Total Indirect Cost 7,446.60

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 35,026.60

UNIT COST 41,427.40

TOTAL ADJUSTED COST 41,427.40

V SAFETY AND HEALTH

Quantity: 1.00 LOT 1.00

DIRECT COST

Materials:
SAFETY AND HEALTH 1.00 lot 50,000.00 50,000.00
Others (if any)

Equipments:
none
Others (if any)

Labor:
Safety Officer 1.00 84.00 550.00 46,200.00
Others (if any)

Total Direct Cost 96,200.00

INDIRECT COST
10 % CP 9,620.00
12 % OCM 11,544.00
5 % VAT 4,810.00
____________ Other Taxes
Total Indirect Cost 25,974.00

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 122,174.00

UNIT COST 122,174.00

TOTAL ADJUSTED COST 122,174.00

VI TILE WORKS
Quantity: 60.00 SQ.M 60.00

DIRECT COST

Materials:
60x60 ceramic tiles 220.00 pcs 150.00 33,000.00
Tile adhesive 15.00 bags 300.00 4,500.00
Tile trim 20.00 len 280.00 5,600.00
Tile nosing, bronze 10.00 len 350.00 3,500.00

Equipments:

Page 2 of 8
NAME OF PROJECT: ENHANCEMENT OOF EDUCATIONAL BILLBOARD & MOTORCYCLE PARKING AREAS
LOCATION: BukSU Main Campus BID NO.: 2020-042
DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
CODE
DESCRIPTION AMOUNT
NO. QTY. UNIT UNIT PRICE QTY. NO. OF DAYS RATE PER DAY
n/a

Labor:
Foreman 1.00 5.00 600.00 3,000.00
Skilled Laborer 3.00 5.00 450.00 6,750.00
Laborers 3.00 5.00 360.00 5,400.00
Others (if any)

Total Direct Cost 61,750.00

INDIRECT COST
10 % CP 6,175.00
12 % OCM 7,410.00
5 % VAT 3,087.50
____________ Other Taxes
Total Indirect Cost 16,672.50

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 78,422.50

UNIT COST 1,307.04

TOTAL ADJUSTED COST 78,422.40

VII PAINTING WORKS

Quantity: 650.00 SQ.M 650.00

DIRECT COST

Materials:
Painting Works 650.00 sq.m 175.00 113,750.00
Others (if any)
Equipments:
n/a
Others (if any)

Labor:
Foreman 1.00 10.00 600.00 6,000.00
Painter 4.00 10.00 450.00 18,000.00
Laborers 2.00 10.00 360.00 7,200.00
Others (if any)

Total Direct Cost 144,950.00

INDIRECT COST
10 % CP 14,495.00
12 % OCM 17,394.00
5 % VAT 7,247.50
____________ Other Taxes
Total Indirect Cost 39,136.50

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 184,086.50

UNIT COST 283.21

TOTAL ADJUSTED COST 184,086.50

VIII CONCRETING WORKS

Quantity: 10.00 CU.M 10.00

DIRECT COST

Materials:
Portland Cement 90.00 bags 280.00 25,200.00
Fine Sand 5.00 cu.m. 1,300.00 6,500.00
Coarse Aggregate 10.00 cu.m. 1,300.00 13,000.00

Equipments:
One-bagger Mixer 1.00 3.00 1,000.00 3,000.00
Concrete Vibrator 1.00 3.00 800.00 2,400.00
Others (if any)

Labor:
Foreman 1.00 3.00 600.00 1,800.00
Skilled Laborer 3.00 3.00 450.00 4,050.00
Laborers 6.00 3.00 360.00 6,480.00
Others (if any)

Total Direct Cost 62,430.00

INDIRECT COST
10 % CP 6,243.00
12 % OCM 7,491.60
5 % VAT 3,121.50
____________ Other Taxes
Total Indirect Cost 16,856.10

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 79,286.10

Page 3 of 8
NAME OF PROJECT: ENHANCEMENT OOF EDUCATIONAL BILLBOARD & MOTORCYCLE PARKING AREAS
LOCATION: BukSU Main Campus BID NO.: 2020-042
DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
CODE
DESCRIPTION AMOUNT
NO. QTY. UNIT UNIT PRICE QTY. NO. OF DAYS RATE PER DAY
UNIT COST 7,928.61

TOTAL ADJUSTED COST 79,286.10

IX MASONRY AND PLASTERING WORKS

Quantity: 36.00 SQ.M 36.00

DIRECT COST

Materials:
4" thk CHB 480.00 pcs 16.00 7,680.00
Portland cement 37.00 bags 280.00 10,360.00
Fine Sand 3.00 cu.m. 1,300.00 3,900.00
10mm dia x 6m DSB (grade 33) 25.00 Len 170.00 4,250.00
#16 G.I. Tie wire 10.00 kg. 80.00 800.00
Water 17.00 drum 20.00 340.00
Others (if any)

Equipments:
none
Others (if any)

Labor:
Foreman 1.00 5.00 600.00 3,000.00
Masons 3.00 5.00 450.00 6,750.00
Laborers 6.00 5.00 360.00 10,800.00
Others (if any)

Total Direct Cost 47,880.00

INDIRECT COST
10 % CP 4,788.00
12 % OCM 5,745.60
5 % VAT 2,394.00
____________ Other Taxes
Total Indirect Cost 12,927.60

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 60,807.60

UNIT COST 1,689.10

TOTAL ADJUSTED COST 60,807.60

X CARPENTRY WORKS
Quantity: 30.00 SQ.M 30.00

DIRECT COST

Materials:
CARPENTRY WORKS 30.00 sq.m 700.00 21,000.00
Others (if any)

Equipments:
none
Others (if any)

Labor:
Foreman 1.00 5.00 600.00 3,000.00
Carpenter 3.00 5.00 450.00 6,750.00
Laborers 5.00 5.00 360.00 9,000.00
Others (if any)

Total Direct Cost 39,750.00

INDIRECT COST
10 % CP 3,975.00
12 % OCM 4,770.00
5 % VAT 1,987.50
____________ Other Taxes
Total Indirect Cost 10,732.50

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 50,482.50

UNIT COST 1,682.75

TOTAL ADJUSTED COST 50,482.50

XI CLADDING WORKS
Quantity: 40.00 SQ.M 40.00

DIRECT COST

Materials:
CLADDING WORKS 40.00 sq.m 380.00 15,200.00
Others (if any)

Equipments:
Drill 1.00 2.00 300.00 600.00
Others (if any)

Page 4 of 8
NAME OF PROJECT: ENHANCEMENT OOF EDUCATIONAL BILLBOARD & MOTORCYCLE PARKING AREAS
LOCATION: BukSU Main Campus BID NO.: 2020-042
DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
CODE
DESCRIPTION AMOUNT
NO. QTY. UNIT UNIT PRICE QTY. NO. OF DAYS RATE PER DAY
Labor:
Foreman 1.00 2.00 600.00 1,200.00
Skilled Laborers 3.00 2.00 450.00 2,700.00
Laborers 5.00 2.00 360.00 3,600.00
Others (if any)

Total Direct Cost 23,300.00

INDIRECT COST
10 % CP 2,330.00
12 % OCM 2,796.00
5 % VAT 1,165.00
____________ Other Taxes
Total Indirect Cost 6,291.00

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 29,591.00

UNIT COST 739.78

TOTAL ADJUSTED COST 29,591.20

XII GLASS WORKS

Quantity: 1.00 LOT 1.00

DIRECT COST

Materials:
GLASS WORKS 1.00 lot 234,000.00 234,000.00
Others (if any)

Equipments:
n/a
Others (if any)

Labor:
Foreman 1.00 6.00 600.00 3,600.00
Skilled Laborers 3.00 6.00 450.00 8,100.00
Laborers 6.00 6.00 360.00 12,960.00
Others (if any)

Total Direct Cost 258,660.00

INDIRECT COST
10 % CP 25,866.00
12 % OCM 31,039.20
5 % VAT 12,933.00
____________ Other Taxes
Total Indirect Cost 69,838.20

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 328,498.20

UNIT COST 328,498.20

TOTAL ADJUSTED COST 328,498.20

XIII ELECTRICAL WORKS AND FIXTURES

Quantity: 1.00 LOT 1.00 lot

DIRECT COST

Materials:
ELECTRICAL WORKS AND FIXTURES 1.00 lot 80,000.00 80,000.00
Others (if any)
Equipments:
n/a
Others (if any)

Labor:
Foreman 1.00 3.00 600.00 1,800.00
Skilled Laborers 2.00 3.00 450.00 2,700.00
Laborers 2.00 3.00 360.00 2,160.00
Others (if any)

Total Direct Cost 86,660.00

INDIRECT COST
10 % CP 8,666.00
12 % OCM 10,399.20
5 % VAT 4,333.00
____________ Other Taxes
Total Indirect Cost 23,398.20

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 110,058.20

UNIT COST 110,058.20

TOTAL ADJUSTED COST 110,058.20

XIV STAINLESS AND ACRYLIC WORKS

Quantity: 1.00 LOT 1.00

Page 5 of 8
NAME OF PROJECT: ENHANCEMENT OOF EDUCATIONAL BILLBOARD & MOTORCYCLE PARKING AREAS
LOCATION: BukSU Main Campus BID NO.: 2020-042
DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
CODE
DESCRIPTION AMOUNT
NO. QTY. UNIT UNIT PRICE QTY. NO. OF DAYS RATE PER DAY

DIRECT COST

Materials:
STAINLESS AND ACRYLIC WORKS 1.00 lot 150,000.00 150,000.00
Others (if any)

Equipments:
Welding Machine 1.00 5.00 900.00 4,500.00
Grinder 1.00 5.00 300.00 1,500.00
Others (if any)

Labor:
Foreman 1.00 5.00 600.00 3,000.00
Skilled Laborers 3.00 5.00 450.00 6,750.00
Laborers 3.00 5.00 360.00 5,400.00
Others (if any)

Total Direct Cost 171,150.00

INDIRECT COST
10 % CP 17,115.00
12 % OCM 20,538.00
5 % VAT 8,557.50
____________ Other Taxes
Total Indirect Cost 46,210.50

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 217,360.50

UNIT COST 217,360.50

TOTAL ADJUSTED COST 217,360.50

XV STEEL WORKS
Quantity: 3,500.00 KGS 3,500.00 kg

DIRECT COST

Materials:
STEEL WORKS 3,500.00 kg 85.00 297,500.00
Others (if any)
Equipments:
Welding Machine 1.00 7.00 900.00 6,300.00
Bar Cutter 1.00 7.00 600.00 4,200.00
Others (if any)

Labor:
Foreman 1.00 7.00 600.00 4,200.00
Skilled Laborers 4.00 7.00 450.00 12,600.00
Laborers 6.00 7.00 360.00 15,120.00
Others (if any)

Total Direct Cost 339,920.00

INDIRECT COST
10 % CP 33,992.00
12 % OCM 40,790.40
5 % VAT 16,996.00
____________ Other Taxes
Total Indirect Cost 91,778.40

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 431,698.40

UNIT COST 123.34

TOTAL ADJUSTED COST 431,690.00

XVI ENERGIZATION
Quantity: 1.00 LOT 1.00 lot

DIRECT COST

Materials:
ENERGIZATION 1.00 lot 140,000.00 140,000.00
Others (if any)

Equipments:
none
Others (if any)

Labor:
Foreman 1.00 3.00 600.00 1,800.00
Skilled Laborers 3.00 3.00 450.00 4,050.00
Laborers 6.00 3.00 360.00 6,480.00
Others (if any)

Total Direct Cost 152,330.00

Page 6 of 8
NAME OF PROJECT: ENHANCEMENT OOF EDUCATIONAL BILLBOARD & MOTORCYCLE PARKING AREAS
LOCATION: BukSU Main Campus BID NO.: 2020-042
DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
CODE
DESCRIPTION AMOUNT
NO. QTY. UNIT UNIT PRICE QTY. NO. OF DAYS RATE PER DAY

INDIRECT COST
10 % CP 15,233.00
12 % OCM 18,279.60
5 % VAT 7,616.50
____________ Other Taxes
Total Indirect Cost 41,129.10

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 193,459.10

UNIT COST 193,459.10

TOTAL ADJUSTED COST 193,459.10

XVII PLUMBING WORKS

Quantity: 1.00 LOT 1.00

DIRECT COST

Materials:
PLUMBING WORKS 1.00 lot 175,000.00 175,000.00
Others (if any)

Equipments:
none
Others (if any)

Labor:
Foreman 1.00 5.00 600.00 3,000.00
Plumber 2.00 5.00 450.00 4,500.00
Laborers 3.00 5.00 360.00 5,400.00
Others (if any)

Total Direct Cost 187,900.00

INDIRECT COST
10 % CP 18,790.00
12 % OCM 22,548.00
5 % VAT 9,395.00
____________ Other Taxes
Total Indirect Cost 50,733.00

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 238,633.00

UNIT COST 238,633.00

TOTAL ADJUSTED COST 238,633.00

XVIII ROOFING WORKS

Quantity: 30.00 LM 30.00

DIRECT COST

Materials:
Ribtype Roof 0.4 mm thick 30.00 lm 320.00 9,600.00
Tex screw 160.00 pc. 5.00 800.00
Others (if any)

Equipments:
Drill 2.00 2.00 300.00 1,200.00
Others (if any)

Labor:
Foreman 1.00 2.00 600.00 1,200.00
Skilled Laborers 2.00 2.00 450.00 1,800.00
Laborers 4.00 2.00 360.00 2,880.00
Others (if any)

Total Direct Cost 17,480.00

INDIRECT COST
10 % CP 1,748.00
12 % OCM 2,097.60
5 % VAT 874.00
____________ Other Taxes
Total Indirect Cost 4,719.60

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 22,199.60

UNIT COST 739.99

TOTAL ADJUSTED COST 22,199.70

XIX PAVER WORKS

Quantity: 1.00 LOT 1.00 lot

DIRECT COST

Materials:
PAVER WORKS 1.00 lot 265,000.00 265,000.00

Page 7 of 8
NAME OF PROJECT: ENHANCEMENT OOF EDUCATIONAL BILLBOARD & MOTORCYCLE PARKING AREAS
LOCATION: BukSU Main Campus BID NO.: 2020-042
DETAILED ESTIMATES
MATERIALS LABOR / EQUIPMENT
CODE
DESCRIPTION AMOUNT
NO. QTY. UNIT UNIT PRICE QTY. NO. OF DAYS RATE PER DAY
Others (if any)

Equipments:
n/a
Others (if any)

Labor:
Foreman 1.00 5.00 600.00 3,000.00
Skilled Laborers 5.00 5.00 450.00 11,250.00
Laborers 8.00 5.00 360.00 14,400.00
Others (if any)

Total Direct Cost 293,650.00

INDIRECT COST
10 % CP 29,365.00
12 % OCM 35,238.00
5 % VAT 14,682.50
____________ Other Taxes
Total Indirect Cost 79,285.50

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 372,935.50

UNIT COST 372,935.50

TOTAL ADJUSTED COST 372,935.50

XX MOVING OUT
Quantity: 1.00 LOT 1.00

DIRECT COST

Materials:
n/a
Others (if any)

Equipments:
10-W Dump Truck 1.00 1.00 10,000.00 10,000.00
Others (if any)

Labor:
Foreman 1.00 1.00 600.00 600.00
Laborers 8.00 1.00 360.00 2,880.00
Others (if any)

Total Direct Cost 13,480.00

INDIRECT COST
10 % CP 1,348.00
12 % OCM 1,617.60
5 % VAT 674.00
____________ Other Taxes
Total Indirect Cost 3,639.60

TOTAL COST OF ITEM (Direct Cost + Indirect Cost) 17,119.60

UNIT COST 17,119.60

TOTAL ADJUSTED COST 17,119.60

GRAND TOTAL 2,678,205.90

Page 8 of 8