DESIGN AND BUILD CONTRACT FOR MARCOS MUNICIPAL HALL WATER SUPPLY SYSTEM

Contract Name

Location MARCOS, ILOCOS NORTE

DETAILED ESTIMATE
ITEM NUMBER: A1 Quantity: 15.00
DESCRIPTION: PUMP HOUSE 3m X 5m Unit: sq.m

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

Manpower
Project Engineer 1.00 12.00 700.00 8,400.00
Construction Foreman 1.00 12.00 600.00 7,200.00
Skilled Laborer 4.00 12.00 550.00 26,400.00
Unskilled Laborer 6.00 12.00 400.00 28,800.00
Sub-Total 70,800.00
Name and Capacity No. of Units No. of Days Daily Rate Amount
Equipment Rental
Concrete Vibrator 1.00 4.00 1,000.00 4,000.00
Minor Tools 3,540.00
-
-
-
-
Sub-Total 7,540.00
Name and Specification Unit Quantity Unit Cost Amount
Materials
Site Preparation lot 1.00 25,000.00 25,000.00
Earthworks/Backfilling cu.m 25.60 150.00 3,840.00
Concrete Class A cu.m 14.25 4,500.00 64,125.00
Masonry Works sq.m 101.22 250.00 25,305.00
Reinforcing Steel Bar kgs 1499.40 43.00 64,474.20
Formworks lot 1.00 10,000.00 10,000.00
Scaffolding Works lot 1.00 8,000.00 8,000.00
Water Proofing sq.m 16.00 120.00 1,920.00
Doors and Windows l.s 1.00 25,000.00 25,000.00
Painting Works sq.m 67.48 180.00 12,146.40
Electrical Works lot 1.00 7,000.00 7,000.00
-
-
Sub-Total 246,810.60
TOTAL DIRECT COST 325,150.60
INDIRECT COST
Overhead Contingencies and Miscellaneous (OCM) 39,018.07
Contractor's Profit (CP) 32,515.06
Value Added Tax (VAT) 21,605.67
Total Cost 418,289.40
Total Unit Cost 27,885.96