Contract Name DESIGN AND BUILD CONTRACT FOR MARCOS MUNICIPAL HALL WATER SUPPLY SYSTEM

Location MARCOS, ILOCOS NORTE

DETAILED ESTIMATE
ITEM NUMBER: A5 Quantity: 1.00
DESCRIPTION: PUMPING SYSTEM Unit: ls

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

Manpower
Project Engineer 1.00 1.00 700.00 700.00
Construction Foreman 1.00 1.00 600.00 600.00
Skilled Laborer 1.00 1.00 550.00 550.00
Unskilled Laborer 1.00 1.00 400.00 400.00

Sub-Total 2,250.00
Name and Capacity No. of Units No. of Days Daily Rate Amount
Equipment Rental
Minor Tools 225.00
-
-
-
-
Sub-Total 225.00
Name and Specification Unit Quantity Unit Cost Amount
Materials
Submersible, Pump (175 gpm) lot 1.00 282,200.00 282,200.00
Submersible, Motor (15 hP) lot 1.00 173,200.00 173,200.00
Full Voltage Motor Controller lot 1.00 53,200.00 53,200.00
Submersible Cable (Water Proof) m 90.00 1,050.00 94,500.00
Column Pipes with Coupling lot 1.00 15,200.00 15,200.00
Discharge Elbow lot 1.00 5,000.00 5,000.00
Electrical Works/ Miscellaneous lot 1.00 3,000.00 3,000.00
Discharge Line with Test Line lot 1.00 23,200.00 23,200.00
-
-
Sub-Total 649,500.00
TOTAL DIRECT COST 651,975.00
INDIRECT COST
Overhead Contingencies and Miscellaneous (OCM) 78,237.00
Contractor's Profit (CP) 65,197.50
Value Added Tax (VAT) 39,770.48
Total Cost 835,179.98
Total Unit Cost 835,179.98