Estimate Ilaya FC

LEGACY CONSTRUCTION CORPORATION /
EMQ DESIGN & CONSTRUCTION JOINT VENTURE

Calasiao, Pangasinan
SUMMARY OF MATERIALS
Construction of Ilaya Flood Control Structure, Sta. Maria, Romblon
Tablas Island Romblon
SUMMARY OF QUANTITIES
ITEM NO. DESCRIPTION UNIT QTY UNIT COST AMOUNT

PART A FACILITIES FOR THE ENGINEER
Provision of Combined Field Office, Laboratory and Living Quartes
A.1.1(6) building for the engineers (Rental Basis) mos. 10.67 ₱ 16,499.70 ₱ 176,051.80
A.1.1(11) Provision of Furnitures/Fixtures, Equipment and Appliances for the

Field Office for the Engineer ls 1.00 ₱ 226,891.50 ₱ 226,891.50
Sub-Total ₱ 402,943.30
PART B OTHER GENERAL REQUIREMENTS

B.4(1) Construction Survey and Staking km. 0.91 ₱ 109,998.00 ₱ 100,098.18
B.5 Project Billboard/Signboard each 2.00 ₱ 4,195.82 ₱ 8,391.64
B.7(1) Occupational Safety Health Program mos. 10.67 ₱ 32,034.17 ₱ 341,804.59
B.9 Mobilization/Demobilization ls 1.00 ₱ 400,761.64 ₱ 400,761.64
B.13 Additional Geotechnical Investigation ls 1.00 ₱ 109,998.00 ₱ 109,998.00
Sub-Total ₱ 961,054.05
PART C EARTHWORKS
101(6) Removal of Structure and Obstruction (Concrete) cu.m. 252.35 ₱ 1,406.18 ₱ 354,849.52
Sub-Total ₱ 354,849.52
PART I-A EARTHWORKS

1701(1) Unsuitable Excavation cu.m. 1,183.00 ₱ 290.85 ₱ 344,075.55
1702(1)a Structure Excavation cu.m. 3,402.00 ₱ 280.26 ₱ 953,444.52
1704(1)b Embankment from Borrow cu.m. 2,522.50 ₱ 1,163.36 ₱ 2,934,575.60
Sub-Total ₱ 4,232,095.67
PART I-B BANKS AND SLOPE PROTECTION WORKS

1710(2)a Grouted Riprap (Class A) cu.m. 1,008.16 ₱ 3,190.16 ₱ 3,216,191.71
1713(1) Rubble Concrete cu.m. 1,729.00 ₱ 3,792.55 ₱ 6,557,318.95
1714(2) Mattresses cu.m. 3,402.00 ₱ 2,991.06 ₱ 10,175,586.12
1717(2)a1 Sheet Piles, Steel (Slope Protection) m. 4,000.00 ₱ 4,514.56 ₱ 18,058,240.00
Sub-Total ₱ 38,007,336.78
PART F BRIDGE CONSTRUCTION

404(1)a Reinforcing Steel, Grade 40 kg 3,334.74 ₱ 56.86 ₱ 189,613.32
405(1)a2 Structural Concrete Class A (20.68 MPa) cu.m. 110.00 ₱ 7,846.18 ₱ 863,079.80
Sub-Total ₱ 1,052,693.12
TOTAL ESTIMATED AMOUNT ₱ 45,010,972.44
Submitted by:
ALEX H. ABELIDO
Authorized Managing Officer
DETAILED ESTIMATE
FOR
PART I - FACILITIES FOR THE ENGINEER

A.1.1(6) - Provision of Combined Field Office, Laboratory and Living Quartes building for the engineers (Rental Basis)
Qty: 10.67 mos.
C. Materials
Project/Materials Engineers lumpsum x 1 x ₱ 155,248.50 = ₱ 155,248.50
Facilities and Laboratory ₱ 155,248.50
Direct Cost ₱ 155,248.50

OCM ₱ 0.00
Profit ₱ 12,419.88
VAT/Taxes ₱ 8,383.42
TOTAL ITEM COST ₱ 176,051.80
UNIT COST ₱ 16,499.70
A.1.1(11) - Provision of Furnitures/Fixtures, Equipment and Appliances for the Field Office for the Engineer
Qty: 1.00 ls
C. Materials
Lumpsum ₱ 200,080.68 = ₱ 200,080.68
₱ 200,080.68

OCM ₱ 0.00
Profit ₱ 16,006.46
VAT/Taxes ₱ 10,804.36
UNIT COST ₱ 226,891.50

DETAILED ESTIMATE
FOR
PART II - OTHER GENERAL REQUIREMENTS

B.4(1) - Construction Survey and Staking
Qty: 0.91 km.
C. Materials
Lumpsum ₱ 88,270.00 = ₱ 88,270.00
₱ 88,270.00

OCM ₱ 0.00
Profit ₱ 7,061.60
UNIT COST ₱ 109,998.00
B.5 - Project Billboard/Signboard

Qty: 2.00 each
C. Materials
Warning Signs each x 2 x ₱ 3,700.02 = ₱ 7,400.04
₱ 7,400.04

OCM ₱ 0.00
Profit ₱ 592.00
VAT/Taxes ₱ 399.60
UNIT COST ₱ 4,195.82

DETAILED ESTIMATE
FOR
B.7(1) - Occupational Safety Health Program

Qty: 10.67 mos.
A. Labor
Safety Officer 1 x 2,183.40 x ₱ 65.12 = ₱ 142,183.01
First Aider 1 x 2,560.00 x ₱ 51.51 = ₱ 131,865.60
₱ 274,048.61
C. Materials
Safety helmet man-days x 2,560.00 x ₱ 0.25 = ₱ 640.00
Safety globes man-days x 2,560.00 x ₱ 2.77 = ₱ 7,091.20
Safety shoes man-days x 2,560.00 x ₱ 7.67 = ₱ 19,635.20
₱ 27,366.40

OCM ₱ 0.00
Profit ₱ 24,113.17
VAT/Taxes ₱ 16,276.41
UNIT COST ₱ 32,034.17
B.9 - Mobilization/Demobilization
Qty: 1.00 ls
C. Materials
Mobilization/Demobilization Lumpsum = ₱ 381,677.75
₱ 381,677.75

OCM ₱ 0.00
Profit ₱ 0.00
VAT/Taxes ₱ 19,083.89
UNIT COST ₱ 400,761.64

DETAILED ESTIMATE
FOR
B.13 - Additional Geotechnical Investigation

Qty: 1.00 ls
B. Equipment
Lumpsum = ₱ 97,000.00
₱ 97,000.00

OCM ₱ 0.00
Profit ₱ 7,760.00
UNIT COST ₱ 109,998.00
PART C - EARTHWORKS
101(6) - Removal of Structure and Obstruction (Concrete)
Qty: 252.35 cu.m.
A. Labor
Foreman 1 x 47.46 x ₱ 71.02 = ₱ 3,370.61
Laborer 3 x 47.46 x ₱ 39.73 = ₱ 5,656.76
₱ 9,027.37
B. Equipment
Dump Truck 2 x 47.46 x ₱ 1,337.50 = ₱ 126,955.50
Backhoe w/ Breaker 1 x 47.46 x ₱ 1,481.25 = ₱ 70,300.13
Pay Loader 1 x 47.46 x ₱ 1,587.50 = ₱ 75,342.75
₱ 272,598.38

OCM ₱ 33,796.09
Profit ₱ 22,530.08
VAT/Taxes ₱ 16,897.60

DETAILED ESTIMATE
FOR
PART I-A - EARTHWORKS

1701(1) - Unsuitable Excavation
Qty: 1,183.00 cu.m.
A. Labor
Foreman 1 x 63.19 x ₱ 71.02 = ₱ 4,487.75
Laborer 3 x 63.19 x ₱ 39.73 = ₱ 7,531.62
₱ 12,019.37
B. Equipment
Dump Truck 2 x 63.19 x ₱ 1,337.50 = ₱ 169,033.25
Backhoe 1 x 63.19 x ₱ 1,456.25 = ₱ 92,020.44
₱ 261,053.69

OCM ₱ 32,771.59
Profit ₱ 21,846.35
VAT/Taxes ₱ 16,384.55
UNIT COST ₱ 290.85
1702(1)a - Structure Excavation

Qty: 3,402.00 cu.m.
A. Labor
Foreman 1 x 171.94 x ₱ 71.02 = ₱ 12,211.18
Laborer 5 x 171.94 x ₱ 39.73 = ₱ 34,155.88
₱ 46,367.06
B. Equipment
Dump Truck 2 x 171.94 x ₱ 1,337.50 = ₱ 459,939.50
Backhoe 1 x 171.94 x ₱ 1,456.25 = ₱ 250,387.63
₱ 710,327.13

OCM ₱ 90,808.30
Profit ₱ 60,540.03
VAT/Taxes ₱ 45,402.00
UNIT COST ₱ 280.26

DETAILED ESTIMATE
FOR
1704(1)b - Embankment from Borrow

Qty: 2,522.50 cu.m.
A. Labor
Foreman 1 x 161.01 x ₱ 71.02 = ₱ 11,434.93
Laborer 8 x 161.01 x ₱ 39.73 = ₱ 51,175.42
₱ 62,610.35
B. Equipment
Dump Truck 2 x 161.01 x ₱ 1,337.50 = ₱ 430,701.75
Backhoe 1 x 161.01 x ₱ 1,456.25 = ₱ 234,470.81
Water Truck 1 x 161.01 x ₱ 1,012.50 = ₱ 163,022.63
Plate Compactor 1 x 161.01 x ₱ 120.00 = ₱ 19,321.20
₱ 847,516.39
C. Materials
Embankment Materials
(25% shrinkage Factor) cu.m. x 3,153.13 x ₱ 450.00 = ₱ 1,418,906.25
₱ 1,418,906.25
Direct Cost ₱ 2,329,032.99

OCM ₱ 279,478.96
Profit ₱ 186,322.64
VAT/Taxes ₱ 139,741.02
TOTAL ITEM COST ₱ 2,934,575.60

DETAILED ESTIMATE
FOR
PART I-B - BANKS AND SLOPE PROTECTION WORKS

1710(2)a - Grouted Riprap (Class A)
Qty: 1,008.16 cu.m.
A. Labor
Foreman 1 x 537.66 x ₱ 71.02 = ₱ 38,184.61
Skilled Worker 2 x 537.66 x ₱ 51.51 = ₱ 55,389.73
Laborer 10 x 537.66 x ₱ 39.73 = ₱ 213,612.32
₱ 307,186.66
B. Equipment
One Bagger Mixer 1 x 537.66 x ₱ 156.25 = ₱ 84,009.38
Water Truck 1 x 190.00 x ₱ 1,012.50 = ₱ 192,375.00
₱ 276,384.38
C. Materials
Cement bags x 2,521.00 x ₱ 260.00 = ₱ 655,460.00
Sand cu.m. x 480.00 x ₱ 700.00 = ₱ 336,000.00
Gravel cu.m. x 75.00 x ₱ 800.00 = ₱ 60,000.00
Weep Holes (PVC) ln.m. x 600.00 x ₱ 150.00 = ₱ 90,000.00
Filter Cloth sq.m. x 80.00 x ₱ 290.00 = ₱ 23,200.00
Boulders cu.m. x 1,058.30 x ₱ 760.00 = ₱ 804,308.00
₱ 1,968,968.00
Direct Cost ₱ 2,552,539.04

OCM ₱ 306,300.68
Profit ₱ 204,203.13
VAT/Taxes ₱ 153,148.86

DETAILED ESTIMATE
FOR
1713(1) - Rubble Concrete

Qty: 1,729.00 cu.m.
A. Labor
Foreman 1 x 800.00 x ₱ 71.02 = ₱ 56,816.00
Skilled Worker 2 x 800.00 x ₱ 51.51 = ₱ 82,416.00
Laborer 10 x 800.00 x ₱ 39.73 = ₱ 317,840.00
₱ 457,072.00
B. Equipment
Water Truck 1 x 250.00 x ₱ 1,012.50 = ₱ 253,125.00
Backhoe Wheel Type 1 x 250.00 x ₱ 937.50 = ₱ 234,375.00
₱ 612,500.00
C. Materials
Cement bags x 5,187.00 x ₱ 260.00 = ₱ 1,348,620.00
Sand cu.m. x 805.00 x ₱ 700.00 = ₱ 563,500.00
Gravel cu.m. x 590.00 x ₱ 800.00 = ₱ 472,000.00
Weep Holes (PVC) ln.m. x 856.00 x ₱ 150.00 = ₱ 128,400.00
Filter Cloth sq.m. x 250.00 x ₱ 290.00 = ₱ 72,500.00
Boulders cu.m. x 2,038.98 x ₱ 760.00 = ₱ 1,549,624.80
₱ 4,134,644.80
Direct Cost ₱ 5,204,216.80

OCM ₱ 624,510.52
Profit ₱ 416,337.34
VAT/Taxes ₱ 312,254.29

DETAILED ESTIMATE
FOR
1714(2)- Mattresses
Qty: 3,402.00 cu.m.
A. Labor
Foreman 1 x 757.76 x ₱ 71.02 = ₱ 53,816.12
Skilled Laborer 2 x 757.76 x ₱ 51.51 = ₱ 78,064.44
Laborer 6 x 757.76 x ₱ 39.73 = ₱ 180,634.83
₱ 312,515.38
C. Materials
Mattresses (6m x 2m x 0.3m) pc x 958.00 x ₱ 5,000.00 = ₱ 4,790,000.00
Boulders cu.m. x 3,912.30 x ₱ 760.00 = ₱ 2,973,348.00
₱ 7,763,348.00
Direct Cost ₱ 8,075,863.38

OCM ₱ 969,102.61
Profit ₱ 646,069.07
VAT/Taxes ₱ 484,551.06
1717(2)a1 - Sheet Piles, Steel (Slope Protection)

Qty: 4,000.00 m.
A. Labor
Foreman 1 x 360.00 x ₱ 71.02 = ₱ 25,567.20
Laborer 4 x 360.00 x ₱ 39.73 = ₱ 57,211.20
₱ 119,865.60
B. Equipment
Crawler Crane 1 x 360.00 x ₱ 1,500.00 = ₱ 540,000.00
Vibro Hammer (Hydraulic Operated) 1 x 360.00 x ₱ 2,087.50 = ₱ 751,500.00
Welding Machine 1 x 133.45 x ₱ 318.75 = ₱ 42,537.19
Cutting Outfit 1 x 133.45 x ₱ 375.00 = ₱ 50,043.75
₱ 1,384,080.94
C. Materials
Steel Sheet Pile lumpsum = ₱ 12,828,000.00
₱ 12,828,000.00
Direct Cost ₱ 14,331,946.54

OCM ₱ 1,719,822.58
Profit ₱ 1,146,555.72
VAT/Taxes ₱ 859,915.15

DETAILED ESTIMATE
FOR
PART F - BRIDGE CONSTRUCTION

404(1)a - Reinforcing Steel, Grade 40
Qty: 3,334.74 kg
A. Labor
Foreman 1 x 23.80 x ₱ 71.02 = ₱ 1,690.28
Laborer 4 x 23.80 x ₱ 39.73 = ₱ 3,782.30
₱ 7,924.45
B. Equipment
Bar Cutter 1 x 8.00 x ₱ 193.75 = ₱ 1,550.00
Bar Bender 1 x 8.00 x ₱ 306.25 = ₱ 2,450.00
Cargo Truck 1 x 8.00 x ₱ 1,187.50 = ₱ 9,500.00
₱ 13,500.00
C. Materials
Reinforcing Steel Bar (Grade 40) kgs x 3,334.74 x ₱ 37.00 = ₱ 123,385.38
Tie Wire cu.m. x 81.00 x ₱ 70.00 = ₱ 5,670.00
₱ 129,055.38

OCM ₱ 18,065.58
Profit ₱ 12,038.39
UNIT COST ₱ 56.86

DETAILED ESTIMATE
FOR
405(1)a2 - Structural Concrete Class A (20.68 MPa)

Qty: 110.00 cu.m.
A. Labor
Foreman 1 x 88.00 x ₱ 71.02 = ₱ 6,249.76
Laborer 3 x 88.00 x ₱ 39.73 = ₱ 10,488.72
₱ 25,804.24
B. Equipment
Concrete Vibrator 1 x 88.00 x ₱ 37.50 = ₱ 3,300.00
Water Truck 1 x 24.00 x ₱ 1,012.50 = ₱ 24,300.00
₱ 41,350.00
C. Materials
Good Lumber bd.ft. x 1,030.00 x ₱ 45.00 = ₱ 46,350.00
Marine Plywood (1/2" x 4' x 8') pcs x 350.00 x ₱ 810.00 = ₱ 283,496.50
Assorted CWN kgs x 70.00 x ₱ 75.00 = ₱ 5,250.00
Cement bags x 749.00 x ₱ 260.00 = ₱ 194,736.50
Sand cu.m. x 40.00 x ₱ 700.00 = ₱ 27,996.50
Gravel(Crushed) cu.m. x 75.00 x ₱ 800.00 = ₱ 60,000.00
₱ 617,829.50

OCM ₱ 82,198.05
Profit ₱ 54,798.70
VAT/Taxes ₱ 41,099.31
TOTAL ESTIMATED AMOUNT ₱ 45,010,972.44
Submitted by:
ALEX H. ABELIDO
Authorized Managing Officer

Estimate Ilaya FC

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimate Ilaya FC

Uploaded by

Copyright:

Available Formats

LEGACY CONSTRUCTION CORPORATION /

EMQ DESIGN & CONSTRUCTION JOINT VENTURE

ITEM NO. DESCRIPTION UNIT QTY UNIT COST AMOUNT

A.1.1(11) Provision of Furnitures/Fixtures, Equipment and Appliances for the

PART B OTHER GENERAL REQUIREMENTS

PART I-A EARTHWORKS

PART I-B BANKS AND SLOPE PROTECTION WORKS

PART F BRIDGE CONSTRUCTION

TOTAL ESTIMATED AMOUNT ₱ 45,010,972.44

PART I - FACILITIES FOR THE ENGINEER

Direct Cost ₱ 155,248.50

UNIT COST ₱ 16,499.70

Direct Cost ₱ 200,080.68

UNIT COST ₱ 226,891.50

PART II - OTHER GENERAL REQUIREMENTS

Direct Cost ₱ 88,270.00

UNIT COST ₱ 109,998.00

B.5 - Project Billboard/Signboard

Direct Cost ₱ 7,400.04

UNIT COST ₱ 4,195.82

B.7(1) - Occupational Safety Health Program

Direct Cost ₱ 301,415.01

UNIT COST ₱ 32,034.17

Direct Cost ₱ 381,677.75

UNIT COST ₱ 400,761.64

B.13 - Additional Geotechnical Investigation

Direct Cost ₱ 97,000.00

UNIT COST ₱ 109,998.00

Direct Cost ₱ 281,625.75

UNIT COST ₱ 1,406.18

PART I-A - EARTHWORKS

Direct Cost ₱ 273,073.06

UNIT COST ₱ 290.85

1702(1)a - Structure Excavation

Direct Cost ₱ 756,694.18

UNIT COST ₱ 280.26

1704(1)b - Embankment from Borrow

Direct Cost ₱ 2,329,032.99

UNIT COST ₱ 1,163.36

PART I-B - BANKS AND SLOPE PROTECTION WORKS

Direct Cost ₱ 2,552,539.04

UNIT COST ₱ 3,190.16

1713(1) - Rubble Concrete

Direct Cost ₱ 5,204,216.80

UNIT COST ₱ 3,792.55

Direct Cost ₱ 8,075,863.38

UNIT COST ₱ 2,991.06

1717(2)a1 - Sheet Piles, Steel (Slope Protection)

Direct Cost ₱ 14,331,946.54

UNIT COST ₱ 4,514.56

PART F - BRIDGE CONSTRUCTION

Direct Cost ₱ 150,479.83

UNIT COST ₱ 56.86

405(1)a2 - Structural Concrete Class A (20.68 MPa)

Direct Cost ₱ 684,983.74

UNIT COST ₱ 7,846.18

TOTAL ESTIMATED AMOUNT ₱ 45,010,972.44

You might also like