DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : A.1.1(8) Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement : 3.00 Month

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub - Total for A

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub - Total for B

C. Total (A + B)
D. Month
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Rental of Field Office mo 3.00 4,800.00 14,400.00

Sub - Total for C ₱14,400.00

D. Direct Unit Cost (E + F) (A + B + C) 14,400.00
E. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of D 2,160.00
F. Contractor's Profit (CP) 10% of D 1,440.00
G. Value Added Tax (VAT) 5% of (D + E + F) 900.00
H. BARMM Regional Tax 1% of (D + E + F) ₱ 180.00
I. Total Cost (D + E + F + G + H) ₱ 19,080.00
J. Total Unit Cost I/Qty 6,360.00
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : B.5 Project Billboard/Sign Board
Unit of Measurement : 3.00 Each

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 8.00 75.00 600.00

b. Skilled Laborer 1 8.00 56.25 450.00
c. Unskilled Laborer 2 8.00 43.75 700.00

Sub - Total for A ₱1,750.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools (10% of Labor Cost) 175.00

Sub - Total for B ₱175.00

C. Total (A + B)
D. Each
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Tarpaulin (4'x8') ft2 96.00 60.00 5,760.00

b. Good Lumber bd.ft 60.00 50.00 3,000.00
c. 1/2 marine Plywood pc 3.00 800.00 2,400.00
d. Assorted Common Nails kg 15.00 100.00 1,500.00

Sub - Total for C ₱12,660.00

D. Direct Unit Cost (E + F) (A + B + C) 14,585.00
E. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of D 2,187.75
F. Contractor's Profit (CP) 10% of D 1,458.50
G. Value Added Tax (VAT) 5% of (D + E + F) 911.56
H. BARMM Regional Tax 1% of (D + E + F) ₱ 182.31
I. Total Cost (D + E + F + G + H) ₱ 19,325.13
J. Total Unit Cost I/Qty 6,441.71
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : B.7(2) Occupational Safety and Health Program
Unit of Measurement : 90.00 Days

Designation No. of Person No. of Days Daily Rate Amount

A. Labor

a. First Aider 1 90.00 400.00 36,000.00

Sub - Total for A ₱36,000.00

Name and Capacity No of Units Quantity Daily Rate Amount
B. Equipment

Sub - Total for B

C. Total (A + B)
D. Days
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Personal Protective Equipment(PPE)

a. Safety Shoes pairs 20 1100.00 22,000.00

b. First Aid Kit set 1 5000.00 5,000.00
c. Safety Hat pcs 20 480.00 9,600.00
d. Safety Gloves pairs 20 350.00 7,000.00
e. Safety Vest pcs 20 250.00 5,000.00

Signages and Barricades

a. PPE Signage (4' x 8') set 1 506.00 506.00
b. Safety First (4' x 4') set 1 271.00 271.00
c. Warning Signs (2'x 3') sets 24 125.00 3,000.00
d. Caution Tape, 100ft roll 0.5 800.00 400.00

Sub - Total for C ₱52,777.00

D. Direct Unit Cost (E + F) (A + B + C) 88,777.00
E. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of D 13,316.55
F. Contractor's Profit (CP) 10% of D 8,877.70
G. Value Added Tax (VAT) 5% of (D + E + F) 5,548.56
H. BARMM Regional Tax 1% of (D + E + F) ₱ 1,109.71
I. Total Cost (D + E + F + G + H) ₱ 117,629.53
J. Total Unit Cost I/Qty 1,306.99
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : B.9 Mobilization and Demobilization
Unit of Measurement : 1.00 L.s

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub - Total for A

Name and Capacity No of Units No. of Days Daily Rate Amount
B. Equipment

Moving in and out of Equipments and Personnel 2.00 40,000.00 80,000.00

Sub - Total for B ₱80,000.00

C. Total (A + B)
D. L.s
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for C

D. Direct Unit Cost (E + F) (A + B + C) 80,000.00
E. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of D 12,000.00
F. Contractor's Profit (CP) 10% of D 8,000.00
G. Value Added Tax (VAT) 5% of (D + E + F) 5,000.00
H. BARMM Regional Tax 1% of (D + E + F) ₱ 1,000.00
I. Total Cost (D + E + F + G + H) ₱ 106,000.00
J. Total Unit Cost I/Qty 106,000.00
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 803(1)a Structure Excavation (Common Soil)
Unit of Measurement : 13.81 m3

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 11.00 75.00 825.00

c. Unskilled Laborer 3 11.00 43.75 1,443.75

Sub - Total for A ₱ 2,268.75

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Backhoe (0.80 cu.m.) 1 11.00 2,500.00 27,500.00

Dump Truck (12 cu.yd) 2 11.00 750.00 16,500.00
Minor Tools ( 10% of Labor Cost ) 226.88

Sub - Total for B ₱ 44,226.88

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

Sub - Total for C

D. Total Direct Cost (A+B+C) ₱ 46,495.63
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 6,974.34
F. Contractor's Profit (CP) 10% of D 4,649.56
G. Value Added Tax (VAT) 5% of (D + E + F) 2,905.98
H. BARMM Regional Tax 1% of (D + E + F) ₱ 581.20
I. Total Item Cost (D + E + F + G + H) ₱ 61,606.70
J. Total Unit Cost I/Qty 4461.02
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 804(1)b Embankment from Common Borrow by Equipment
Unit of Measurement : 9.00 m3

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 75.00 75.00

c. Unskilled Laborer 3 1.00 43.75 131.25

Sub - Total for A ₱ 206.25

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Plate Compactor (5hp) 1 1.00 125.00 125.00

b. Backhoe (0.80 cu.m.) 1 1.00 2,500.00 2,500.00
Minor Tools ( 10% of Labor Cost ) 20.63

Sub - Total for B ₱ 2,645.63

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Embankment Materials (w/ 25% m3 9.00 570.00 5,130.00

Shrinkage Factor)

Sub - Total for C ₱ 5,130.00

D. Total Direct Cost (A+B+C) ₱ 7,981.88
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 1,197.28
F. Contractor's Profit (CP) 10% of D 798.19
G. Value Added Tax (VAT) 5% of (D + E + F) 498.87
H. BARMM Regional Tax 1% of (D + E + F) ₱ 99.77
I. Total Item Cost (D + E + F + G + H) ₱ 10,575.98
J. Total Unit Cost I/Qty 1175.11
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 804(4) Gravel Bedding
Unit of Measurement : 6.48 m3

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 6.00 75.00 450.00

c. Unskilled Laborer 3 6.00 43.75 787.50

Sub - Total for A ₱ 1,237.50

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Plate Compactor (5hp) 1 3 125.00 375.00

Minor Tools ( 10% of Labor Cost ) 123.75

Sub - Total for B ₱ 498.75

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Gravel Bedding (G1) (w/ 5% of Shrinkage m3 6.48 1,000.00 6,480.00

Factor)

Sub - Total for C ₱ 6,480.00

D. Total Direct Cost (A+B+C) ₱ 8,216.25
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 1,232.44
F. Contractor's Profit (CP) 10% of D 821.63
G. Value Added Tax (VAT) 5% of (D + E + F) 513.52
H. BARMM Regional Tax 1% of (D + E + F) ₱ 102.70
I. Total Item Cost (D + E + F + G + H) ₱ 10,886.53
J. Total Unit Cost I/Qty 1680.02
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 900(1) Structural Concrete for Footing Tie Beam, Column,Suspended Slab, Girder/ Beam
(Class A, 28 days)

Unit of Measurement : 12.94 m3

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 48.00 75.00 3,600.00

b. Skilled Laborer 1 48.00 56.25 2,700.00
c. Unskilled Laborer 4 48.00 43.75 8,400.00

Sub - Total for A ₱ 14,700.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 48 250.00 12,000.00

Minor Tools ( 10% of Labor Cost ) 1,470.00

Sub - Total for B ₱ 13,470.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Gravel m3 13 1,000.00 13,000.00

b. Sand m3 6 500.00 3,000.00
c. Portland Cement bags 118 250.00 29,500.00

Sub - Total for C ₱ 45,500.00

D. Total Direct Cost (A+B+C) ₱ 73,670.00
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 11,050.50
F. Contractor's Profit (CP) 10% of D 7,367.00
G. Value Added Tax (VAT) 5% of (D + E + F) 4,604.38
H. BARMM Regional Tax 1% of (D + E + F) ₱ 920.88
I. Total Item Cost (D + E + F + G + H) ₱ 97,612.75
J. Total Unit Cost I/Qty 7543.49
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 902(1)a Reinforcing Steel of Reinforced Concrete Structure
Unit of Measurement : 410.00 Kg.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 4.00 75.00 300.00

b. Skilled Laborer 3 4.00 56.25 675.00
c. Unskilled Laborer 12 4.00 43.75 2,100.00

Sub - Total for A ₱ 3,075.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bar Cutter 1 2 125.00 250.00

b. Bar Bender 1 2 125.00 250.00
Minor Tools ( 10% of Labor Cost ) 307.50

Sub - Total for B ₱ 807.50

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Deformed Reinforcing Steel kg 410.00 60.00 24,600.00

b. #16 Galvanized Iron Wire (Tie Wire) kg 7.00 100.00 700.00
c. Consumables (5% of Material Cost) 1,265.00

Sub - Total for C ₱ 26,565.00

D. Total Direct Cost (A+B+C) ₱ 30,447.50
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 4,567.13
F. Contractor's Profit (CP) 10% of D 3,044.75
G. Value Added Tax (VAT) 5% of (D + E + F) 1,902.97
H. BARMM Regional Tax 1% of (D + E + F) ₱ 380.59
I. Total Item Cost (D + E + F + G + H) ₱ 40,342.94
J. Total Unit Cost I/Qty 98.40
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 903(2) Formworks & Falseworks
Unit of Measurement : 49.00 m2

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Installation
a. Construction Foreman 1 16.00 75.00 1,200.00
b. Skilled Laborer 2 16.00 56.25 1,800.00
c. Unskilled Laborer 4 16.00 43.75 2,800.00

Stripping
a. Construction Foreman 1 7.00 75.00 525.00
c. Unskilled Laborer 6 7.00 43.75 1,837.50

Sub - Total for A ₱ 8,162.50

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 816.25

Sub - Total for B ₱ 816.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Ordinary Plywood pcs 6 600.00 3,600.00

b. Good Lumber bd ft 118 50.00 5,900.00
c. Assorted Common Nails kg 11 100.00 1,100.00
d. Consumables (5% of Material Cost) 530.00

Sub - Total for C ₱ 11,130.00

D. Total Direct Cost (A+B+C) ₱ 20,108.75
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 3,016.31
F. Contractor's Profit (CP) 10% of D 2,010.88
G. Value Added Tax (VAT) 5% of (D + E + F) 1,256.80
H. BARMM Regional Tax 1% of (D + E + F) ₱ 251.36
I. Total Item Cost (D + E + F + G + H) ₱ 26,644.09
J. Total Unit Cost I/Qty 543.76
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1001(1)c 100mmØ High Density Polyethylene (HDPE) Pipe
Unit of Measurement : 485.00 m

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 162.00 75.00 12,150.00

b. Skilled Laborer 1 162.00 56.25 9,112.50
c. Unskilled Laborer 2 162.00 43.75 14,175.00

Sub - Total for A ₱ 35,437.50

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 3,543.75

Sub - Total for B ₱ 3,543.75

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 100mmØ High Density Polyethylene (HDPE) Pipe m 485.00 465.00 225,525.00

c. Consumables (5% of Material Cost) 11,276.25

Sub - Total for C ₱ 236,801.25

D. Total Direct Cost (A+B+C) ₱ 275,782.50
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 41,367.38
F. Contractor's Profit (CP) 10% of D 27,578.25
G. Value Added Tax (VAT) 5% of (D + E + F) 17,236.41
H. BARMM Regional Tax 1% of (D + E + F) ₱ 3,447.28
I. Total Item Cost (D + E + F + G + H) ₱ 365,411.81
J. Total Unit Cost I/Qty 753.43
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description :1001(1)c1.76mmØ High Density Polyethylene (HDPE) Pipe
Unit of Measurement : 319.00 m

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 107.00 75.00 8,025.00

b. Skilled Laborer 1 107.00 56.25 6,018.75
c. Unskilled Laborer 2 107.00 43.75 9,362.50

Sub - Total for A ₱ 23,406.25

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 2,340.63

Sub - Total for B ₱ 2,340.63

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 76mmØ High Density Polyethylene (HDPE) Pipe m 319.00 365.00 116,435.00

c. Consumables (5% of Material Cost) 5,821.75

Sub - Total for C ₱ 122,256.75

D. Total Direct Cost (A+B+C) ₱ 148,003.63
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 22,200.54
F. Contractor's Profit (CP) 10% of D 14,800.36
G. Value Added Tax (VAT) 5% of (D + E + F) 9,250.23
H. BARMM Regional Tax 1% of (D + E + F) ₱ 1,850.05
I. Total Item Cost (D + E + F + G + H) ₱ 196,104.80
J. Total Unit Cost I/Qty 614.75
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1001(1)c2 63mmØ High Density Polyethylene (HDPE) Pipe
Unit of Measurement : 315.00 m

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 105.00 75.00 7,875.00

b. Skilled Laborer 1 105.00 56.25 5,906.25
c. Unskilled Laborer 2 105.00 43.75 9,187.50

Sub - Total for A ₱ 22,968.75

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 2,296.88

Sub - Total for B ₱ 2,296.88

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 63mmØ High Density Polyethylene (HDPE) Pipe m 315.00 290.00 91,350.00

c. Consumables (5% of Material Cost) 4,567.50

Sub - Total for C ₱ 95,917.50

D. Total Direct Cost (A+B+C) ₱ 121,183.13
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 18,177.47
F. Contractor's Profit (CP) 10% of D 12,118.31
G. Value Added Tax (VAT) 5% of (D + E + F) 7,573.95
H. BARMM Regional Tax 1% of (D + E + F) ₱ 1,514.79
I. Total Item Cost (D + E + F + G + H) ₱ 160,567.64
J. Total Unit Cost I/Qty 509.74
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1001(1)c3 50mmØ High Density Polyethylene (HDPE) Pipe
Unit of Measurement : 929.00 m

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 310.00 75.00 23,250.00

b. Skilled Laborer 1 310.00 56.25 17,437.50
c. Unskilled Laborer 2 310.00 43.75 27,125.00

Sub - Total for A ₱ 67,812.50

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 6,781.25

Sub - Total for B ₱ 6,781.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 50mmØ High Density Polyethylene (HDPE) Pipe m 929.00 243.00 225,747.00

c. Consumables (5% of Material Cost) 11,287.35

Sub - Total for C ₱ 237,034.35

D. Total Direct Cost (A+B+C) ₱ 311,628.10
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 46,744.22
F. Contractor's Profit (CP) 10% of D 31,162.81
G. Value Added Tax (VAT) 5% of (D + E + F) 19,476.76
H. BARMM Regional Tax 1% of (D + E + F) ₱ 3,895.35
I. Total Item Cost (D + E + F + G + H) ₱ 412,907.23
J. Total Unit Cost I/Qty 444.46
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1001(1)c4 38mmØ High Density Polyethylene (HDPE) Pipe
Unit of Measurement : 750.00 m

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 250.00 75.00 18,750.00

b. Skilled Laborer 1 250.00 56.25 14,062.50
c. Unskilled Laborer 2 250.00 43.75 21,875.00

Sub - Total for A ₱ 54,687.50

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 5,468.75

Sub - Total for B ₱ 5,468.75

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 38mmØ High Density Polyethylene (HDPE) Pipe m 750.00 123.00 92,250.00

c. Consumables (5% of Material Cost) 4,612.50

Sub - Total for C ₱ 96,862.50

D. Total Direct Cost (A+B+C) ₱ 157,018.75
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 23,552.81
F. Contractor's Profit (CP) 10% of D 15,701.88
G. Value Added Tax (VAT) 5% of (D + E + F) 9,813.67
H. BARMM Regional Tax 1% of (D + E + F) ₱ 1,962.73
I. Total Item Cost (D + E + F + G + H) ₱ 208,049.84
J. Total Unit Cost I/Qty 277.40
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1001(1)c5 25mmØ High Density Polyethylene (HDPE) Pipe
Unit of Measurement : 190.00 m

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 64.00 75.00 4,800.00

b. Skilled Laborer 1 64.00 56.25 3,600.00
c. Unskilled Laborer 2 64.00 43.75 5,600.00

Sub - Total for A ₱ 14,000.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 1,400.00

Sub - Total for B ₱ 1,400.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 25mmØ High Density Polyethylene (HDPE) Pipe m 190.00 78.00 14,820.00

c. Consumables (5% of Material Cost) 741.00

Sub - Total for C ₱ 15,561.00

D. Total Direct Cost (A+B+C) ₱ 30,961.00
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 4,644.15
F. Contractor's Profit (CP) 10% of D 3,096.10
G. Value Added Tax (VAT) 5% of (D + E + F) 1,935.06
H. BARMM Regional Tax 1% of (D + E + F) ₱ 387.01
I. Total Item Cost (D + E + F + G + H) ₱ 41,023.33
J. Total Unit Cost I/Qty 215.91
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1001(2) PVC/HDPE Fittings
Unit of Measurement : 189.00 ea

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

(Labor cost for these items are to be considered/ included in the installation of pipes.)

Sub - Total for A

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub - Total for B

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. PVC/HDPE Fittings ea 189 85.00 16,065.00

c. Consumables (5% of Material Cost) 803.25

Sub - Total for C ₱ 16,868.25

D. Total Direct Cost (A+B+C) ₱ 16,868.25
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 2,530.24
F. Contractor's Profit (CP) 10% of D 1,686.83
G. Value Added Tax (VAT) 5% of (D + E + F) 1,054.27
H. BARMM Regional Tax 1% of (D + E + F) ₱ 210.85
I. Total Item Cost (D + E + F + G + H) ₱ 22,350.43
J. Total Unit Cost I/Qty 118.26
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1002(2) Galvanized Iron Fittings
Unit of Measurement : 70.00 Pc

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

(Labor cost for these items are to be considered/ included in the installation of pipes.)

Sub - Total for A

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub - Total for B

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Galvanized Iron Fittings ea 70 225.00 15,750.00

c. Consumables (5% of Material Cost) 787.50

Sub - Total for C ₱ 16,537.50

D. Total Direct Cost (A+B+C) ₱ 16,537.50
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 2,480.63
F. Contractor's Profit (CP) 10% of D 1,653.75
G. Value Added Tax (VAT) 5% of (D + E + F) 1,033.59
H. BARMM Regional Tax 1% of (D + E + F) ₱ 206.72
I. Total Item Cost (D + E + F + G + H) ₱ 21,912.19
J. Total Unit Cost I/Qty 313.03
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1002(2)a 13mmØ - 50mmØ Galvanized Iron Pipe
Unit of Measurement : 18.00 Pc

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 36.00 75.00 2,700.00

b. Skilled Laborer 1 36.00 56.25 2,025.00
c. Unskilled Laborer 2 36.00 43.75 3,150.00

Sub - Total for A ₱ 7,875.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 787.50

Sub - Total for B ₱ 787.50

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 13mmØ - 50mmØ Galvanized Iron Pipe ea 18 138.00 2,484.00

c. Consumables (5% of Material Cost) 124.20

Sub - Total for C ₱ 2,608.20

D. Total Direct Cost (A+B+C) ₱ 11,270.70
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 1,690.61
F. Contractor's Profit (CP) 10% of D 1,127.07
G. Value Added Tax (VAT) 5% of (D + E + F) 704.42
H. BARMM Regional Tax 1% of (D + E + F) ₱ 140.88
I. Total Item Cost (D + E + F + G + H) ₱ 14,933.68
J. Total Unit Cost I/Qty 829.65
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1010(2)a Hollow Core Flush Door
Unit of Measurement : 2.52 m2

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 8.00 75.00 600.00

b. Skilled Laborer 1 8.00 56.25 450.00
c. Unskilled Laborer 1 8.00 43.75 350.00

Sub - Total for A ₱ 1,400.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 140.00

Sub - Total for B ₱ 140.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Hollow Core Flush Door m2 2.52 3,500.00 8,820.00

Sub - Total for C ₱ 8,820.00

D. Total Direct Cost (A+B+C) ₱ 10,360.00
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 1,554.00
F. Contractor's Profit (CP) 10% of D 1,036.00
G. Value Added Tax (VAT) 5% of (D + E + F) 647.50
H. BARMM Regional Tax 1% of (D + E + F) ₱ 129.50
I. Total Item Cost (D + E + F + G + H) ₱ 13,727.00
J. Total Unit Cost I/Qty 5447.22
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1027(1) Cement Plaster Finish
Unit of Measurement : 91.52 m2

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 13.00 75.00 975.00

b. Skilled Laborer 2 13.00 56.25 1,462.50
c. Unskilled Laborer 4 13.00 43.75 2,275.00

Sub - Total for A ₱ 4,712.50

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 471.25

Sub - Total for B ₱ 471.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Cement bags 30.00 250.00 7,500.00

b. Sand cu.m 2.00 500.00 1,000.00

Sub - Total for C ₱ 8,500.00

D. Total Direct Cost (A+B+C) ₱ 13,683.75
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 2,052.56
F. Contractor's Profit (CP) 10% of D 1,368.38
G. Value Added Tax (VAT) 5% of (D + E + F) 855.23
H. BARMM Regional Tax 1% of (D + E + F) ₱ 171.05
I. Total Item Cost (D + E + F + G + H) ₱ 18,130.97
J. Total Unit Cost I/Qty 198.11
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1032(1)a Masonry/Concrete Painting
Unit of Measurement : 91.52 m2

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 44.00 75.00 3,300.00

b. Skilled Laborer 2 44.00 56.25 4,950.00
c. Unskilled Laborer 1 44.00 43.75 1,925.00

Sub - Total for A ₱ 10,175.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 1,017.50

Sub - Total for B ₱ 1,017.50

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Concrete Neutralizer gal 2.00 300.00 600.00

b. Concrete Sealer/Primer gal 4.00 550.00 2,200.00
c. Patching Compound gal 5.00 400.00 2,000.00
d. Semi Gloss Latex gal 7.00 550.00 3,850.00
e. Consumables (5% of Material Cost) 432.50

Sub - Total for C ₱ 9,082.50

D. Total Direct Cost (A+B+C) ₱ 20,275.00
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 3,041.25
F. Contractor's Profit (CP) 10% of D 2,027.50
G. Value Added Tax (VAT) 5% of (D + E + F) 1,267.19
H. BARMM Regional Tax 1% of (D + E + F) ₱ 253.44
I. Total Item Cost (D + E + F + G + H) ₱ 26,864.38
J. Total Unit Cost I/Qty 293.54
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1046 100 mm CHB Non-Load Bearing (including Reinforcing Steel)
Unit of Measurement : 46.00 m2

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 13.00 75.00 975.00

b. Skilled Laborer 2 13.00 56.25 1,462.50
c. Unskilled Laborer 3 13.00 43.75 1,706.25

Sub - Total for A ₱ 4,143.75

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 13.00 123.00 1,599.00

Minor Tools ( 10% of Labor Cost ) 414.38

Sub - Total for B ₱ 2,013.38

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 100mm thk CHB pc 598.00 15.00 8,970.00

b. Cement bag 24.00 250.00 6,000.00
c. Sand cu.m 2.00 500.00 1,000.00
d. Reinforcing Steel kg 149.00 60.00 8,940.00
e. #16 Tie Wire kg 2.00 100.00 200.00

Sub - Total for C ₱ 25,110.00

D. Total Direct Cost (A+B+C) ₱ 31,267.13
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 4,690.07
F. Contractor's Profit (CP) 10% of D 3,126.71
G. Value Added Tax (VAT) 5% of (D + E + F) 1,954.20
H. BARMM Regional Tax 1% of (D + E + F) ₱ 390.84
I. Total Item Cost (D + E + F + G + H) ₱ 41,428.94
J. Total Unit Cost I/Qty 900.63
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1201(1) Water Pumping System
Unit of Measurement : 1.00 L.s

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 200.00 75.00 15,000.00

b. Skilled Laborer 2 200.00 56.25 22,500.00
c. Unskilled Laborer 6 200.00 43.75 52,500.00

Sub - Total for A ₱90,000.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Drilling Equipment with Gen-Set 1 200 900.00 180,000.00

Minor Tools (10% of Labor Cost) 9,000.00

Sub - Total for B ₱189,000.00

C. Total (A + B)
D. L.s
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Submersible Pump unit 1.00 110,000.00 110,000.00

b. Pump Controller unit 1.00 35,000.00 35,000.00
c. Solar Panel (300W/36V) unit 12.00 20,000.00 240,000.00
d. 1-1/2" Ø x 6m G.I. Pipe (Discharge) length 12.00 1,950.00 23,400.00
e. G.I. Fittings lot 1.00 7,000.00 7,000.00
e. Welding Rod kg 5.00 90.00 450.00

Sub - Total for C ₱415,850.00

D. Direct Unit Cost (E + F) (A + B + C) 694,850.00
E. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of D 104,227.50
F. Contractor's Profit (CP) 10% of D 69,485.00
G. Value Added Tax (VAT) 5% of (D + E + F) 43,428.13
H. BARMM Regional Tax 1% of (D + E + F) ₱ 8,685.63
I. Total Cost (D + E + F + G + H) ₱ 920,676.25
J. Total Unit Cost I/Qty 920,676.25
 DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1604 Water Treatment Plant
Unit of Measurement : 1.00 L.s

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 112.00 75.00 8,400.00

b. Skilled Laborer 3 112.00 56.25 18,900.00
c. Unskilled Laborer 4 112.00 43.75 19,600.00

Sub - Total for A ₱46,900.00

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 64 250.00 16,000.00

b. Welding Machine 1 64 390.00 24,960.00
Minor Tools (10% of Labor Cost) 4,690.00

Sub - Total for B ₱45,650.00

C. Total (A + B)
D. L.s
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Water Treatment Plant with Complete Accessories set 1.00 110,000.00 110,000.00

Sub - Total for C ₱110,000.00

D. Direct Unit Cost (E + F) (A + B + C) 202,550.00
E. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of D 30,382.50
F. Contractor's Profit (CP) 10% of D 20,255.00
G. Value Added Tax (VAT) 5% of (D + E + F) 12,659.38
H. BARMM Regional Tax 1% of (D + E + F) ₱ 2,531.88
I. Total Cost (D + E + F + G + H) ₱ 268,378.75
J. Total Unit Cost I/Qty 268,378.75