DAVAO DEL NORTE STATE COLLEGE

Contract ID:
Project Name: COMPLETION OF THE CONSTRUCTION OF 2-STOREY ACADEMIC BUILDING
Location: Davao del Norte

DETAILED ESTIMATE
VARIATION ORDER

Item No.:
Description: Waterproofing of Left Side and Right Side Exterior Walls
Qty.: 148.44 Output : 1.00
Unit: sqm No. of Days : 18.60

LABOR
NO. OF PERSON NO. OF DAYS RATE PER DAY AMOUNT
1 Construction Foreman 18.6 day P 700.00 P 13,020.00
2 Skilled Laborer 18.6 day P 550.00 P 10,230.00
4 Unskilled Laborer 18.6 day P 450.00 P 8,370.00

Total P 23,250.00

EQUIPMENT
NO. EQUIPMENT NAME NO. OF DAYS RATE PER DAY AMOUNT

Minot Tools (5% of Labor) P 1,162.50

Total P 1,162.50

MATERIALS
MATERIAL SPEC. QTY. UNIT UNIT COST AMOUNT

Cementitious Waterproofing 33.00 gal P 935.00 P 30,855.00

*5sqm coverage per gal as per product specs
Portland Cement 6.00 bag P 289.00 P 1,734.00
Scaffolds 18.60 day P 88.00 P 1,636.80
Paint Roller 5.00 pcs P 83.00 P 415.00
Paint Tray 5.00 pcs P 52.00 P 260.00
Paint Brush #2 5.00 pcs P 67.00 P 335.00

Total P 35,235.80

Direct Cost P 59,648.30

OCM 9% P 5,368.35
Profit 8% P 4,771.86
VAT / witholding tax 5% P 3,489.43
Total Indirect cost P 13,629.64
Total Cost P 73,277.94
Adjusted Unit Cost P 493.70
Adjusted Total Cost P 73,284.83

Item No.:
Description: Waterproofing of Front Side and Rear Side Exterior Walls
Qty.: 424.25 Output : 3.00
Unit: sqm No. of Days : 17.70

LABOR
NO. OF PERSON NO. OF DAYS RATE PER DAY AMOUNT
1 Construction Foreman 17.7 day P 700.00 P 12,390.00
2 Skilled Laborer 17.7 day P 550.00 P 9,735.00
4 Unskilled Laborer 17.7 day P 450.00 P 7,965.00

Total P 22,125.00
 DAVAO DEL NORTE STATE COLLEGE
Contract ID:
Project Name: COMPLETION OF THE CONSTRUCTION OF 2-STOREY ACADEMIC BUILDING
Location: Davao del Norte

DETAILED ESTIMATE
VARIATION ORDER
EQUIPMENT
NO. EQUIPMENT NAME NO. OF DAYS RATE PER DAY AMOUNT

Minot Tools (5% of Labor) P 1,106.25

Total P 1,106.25

MATERIALS
MATERIAL SPEC. QTY. UNIT UNIT COST AMOUNT

Cementitious Waterproofing 32.00 gal P 935.00 P 29,920.00

*15sqm coverage per gal (1 coat)
Portland Cement 6.00 bag P 289.00 P 1,734.00
Scaffolds 17.70 day P 88.00 P 1,557.60
Paint Roller 5.00 pcs P 83.00 P 415.00
Paint Tray 5.00 pcs P 52.00 P 260.00
Paint Brush #2 5.00 pcs P 67.00 P 335.00

Total P 34,221.60

Direct Cost P 57,452.85

OCM 9% P 5,170.76
Profit 8% P 4,596.23
VAT / witholding tax 5% P 3,360.99
Total Indirect cost P 13,127.98
Total Cost P 70,580.83
Adjusted Unit Cost P 166.40
Adjusted Total Cost P 70,595.20

PREARED BY:

MAYBELYN A. ECO NOVEMBER 28, 2023

Bidder's Representative (Date)

PRESIDENT ECOMIXED CONSTRUCTION AND DEVELOPMENT

(Position) (Name of Bidder )