Contract Name : Level 1 Water System Project

Location of the Contract : Sitio Matan, Barangay Gaongan, Sipocot, Camarines Sur

DETAILED ESTIMATES

I Mobilization/Demobilization
a Mobilization/Demobilization Lumpsum 30,000.00
Sub-Total 30,000.00
b Temporary Facilities/Bunkhouse 24.00 sq.m.
24.00 sq.m. Temporary Facilities/Bunkhouse 650.00 15,600.00
Sub-Total 15,600.00

Sub-Total I 45,600.00
Tax/Vat 2,280.00
Item Cost I 47,880.00

II Excavation
a Equipment Rental Cost
1.00 unit Backhoe 3.00 days 15,000.00 45,000.00
Sub-Total 45,000.00
b Labor Cost
1.00 pax Construction Foreman 3.00 days 550.00 1,650.00
2.00 pax Skilled Laborer 3.00 days 450.00 2,700.00
1.00 pax Heavy Equipment Operator 3.00 days 500.00 1,500.00
5.00 pax Common Laborers 3.00 days 350.00 5,250.00
Sub-Total 11,100.00

Sub-Total II 56,100.00
Tax/Vat 2,805.00
Item Cost II 58,905.00

III Const. of Reservoir/Water Tanks, Installation of Water Pump & Pump House
a Material Cost
800.00 bags Cement 280.00 224,000.00
82.00 cu.m. Crushed Gravel, g3/4 1,600.00 131,200.00
42.00 cu.m. Sand 950.00 39,900.00
800.00 kgs Sahara 75.00 60,000.00
130.00 pcs 16mm x 6.00m RSB 480.00 62,400.00
730.00 pcs 12mm x 6.00m RSB 275.00 200,750.00
1.00 roll #16 Tie Wire 2,800.00 2,800.00
1.00 set Water Pump, 2.5hp (including accessories, etc) 70,000.00 70,000.00
1.00 lot Electrical Installation (including Electric Meter, etc) 45,000.00 45,000.00
120.00 pcs 1/4" thk Marine Plywood 510.00 61,200.00
350.00 pcs 2" x 2" x 12' Cocolumber 110.00 38,500.00
150.00 bd.ft. 2" x 3" x 12' Cocolumber 30.00 4,500.00
2.00 keg Assorted CWN 3,250.00 6,500.00
3.00 pcs 1-1/2' GI Pipe, S-40 1,900.00 5,700.00
1.00 pc Gate Valve, 3" 450.00 450.00
9.00 rolls 1-1/4" PE Pipe, SDR11 7,650.00 68,850.00
1.00 lot Pump House 20,000.00 20,000.00
Other Plumbing Materials access. 35,975.00
Sub-Total 1,077,725.00
b Equipment Rental Cost
1.00 unit One Bagger Mixer 20.00 days 1,376.00 27,520.00
Sub-Total 27,520.00
c Labor Cost
1.00 pax Master Plumber 38.00 days 600.00 22,800.00
1.00 pax Construction Foreman 38.00 days 550.00 20,900.00
2.00 pax Plumber 38.00 days 450.00 34,200.00
4.00 pax Skilled Laborers 38.00 days 450.00 68,400.00
12.00 pax Common Laborers 38.00 days 350.00 159,600.00
Sub-Total 305,900.00
d Handling of Materials Lumpsum 75,000.00
e Billboard Lumpsum 3,000.00

Sub-Total III 1,489,145.00

Tax/Vat 74,457.25
Profit 148,914.50
OCM 178,697.40
Item Cost III 1,891,214.15

TOTAL COST OF PROJECT 1,997,999.15

Submitted by: Date: July 3, 2020

MARIO R. ACLAN
Proprietor
301 ENGINEERS