Republic of the Philippines

CAMARINES SUR POLYTECHNIC COLLEGES

PROJECT:
LOCATION:

SUBJECT: DETAILED ESTIMATES

Scope of Work:
1 Demolition of all existing structures at the areas to be occupied by new structure to be constructed.
2 Excavation with total volume of 173 cubic meter for construction of footings and columns.
3 Provision of gravel fill with thickness of at least 100 mm.
4 Backfilling of excavated areas with suitable backfilling materials.
5 Provision of forms and scaffolding for construction of footings, columns, beams and slabs.
6 Construction of footings, columns, beams and slab according to approved plan.
7 Construction of 33 linear meter perimeter fence along the other side of walkway.
8 Plastering of columns, beams, masonry plant boxes, perimeter fence and all other concrete and masonry structures.
9 Provision and installation of 3" diameter PVC pipe for downspout.
Tiling of covered walk using 60cm x 60cm rough floor tiles and 40cm x 40cm tactile for ramp as specified in the plan including all ancillary works shall be
10
provided.
11 Painting of all concrete finished surfaces, steels and pipes with approved paint color and brand.
12 Provision of approved garden soil, green wall plastic tray and plants specified on plans and specifications.

Project Description: Improvement of Walkway shall include all management, labor, engineering materials, tools, equipment and services required to manufacture,
assemble, deliver and install all items necessary for the proper execution and completion of the said items of works. This also includes all equipment and the
performance of all operations necessary to perform Siteworks, Reinforced Concrete Works, Forms and Scaffolding, Masonry Works, Plastering Works, Tileworks,
Painting Works, Drainage System, Electrical Works, Stainless Steel Works, Fencing Works, Roofing Works, Landscaping Works and Ancillary Works of the project as
indicated on drawings and specifications. All related works needed to have this work completed shall also form part of this section.

NO. DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT

1. GENERAL REQUIREMENTS
a. Mobilization/Demobilization 1.00 lot
DIRECT COST
a. Labor Cost
1 Project Engineer 3.00 days 700.00 2,100.00
1 Construction Foreman 3.00 days 500.00 1,500.00
1 Driver 3.00 days 350.00 1,050.00
3 Common Laborer 3.00 days 350.00 3,150.00
Labor Cost 7,800.00
b. Equipment Rental
1 Dump Truck 1.00 days 10,000.00 10,000.00
Equipment Rental Cost 10,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 17,800.00

INDIRECT COST
a. Contractor's Profit 2,670.00
b. Tax 2,456.40
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 5,126.40

SUBTOTAL 22,926.40
b. Construction Safety and Health 1.00 lot
DIRECT COST
a. Materials Cost
Hard Hat 1.00 lot 10,000.00 10,000.00
Safety Shoes 1.00 lot 10,000.00 10,000.00
Safety Belts (harness) 1.00 lot 10,000.00 10,000.00
Safety Gloves 1.00 lot 10,000.00 10,000.00
Material Cost 40,000.00
b. Labor Cost
1 Part Time Safety Officer 20.00 days 700.00 14,000.00
Labor Cost 14,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 54,000.00

INDIRECT COST

Effectivity Date: November 2018 Rev. 1 1 of 14

 a. Contractor's Profit 8,100.00
b. Tax 7,452.00
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 15,552.00

SUBTOTAL 69,552.00
c. Project Photographs 1.00 lot
DIRECT COST
a. Materials Cost
Photos 1.00 lot 3,000.00 3,000.00
Material Cost 3,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 3,000.00

INDIRECT COST
a. Contractor's Profit 450.00
b. Tax 414.00
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 864.00

SUBTOTAL 3,864.00
TOTAL COST (GENERAL REQUIREMENTS) 96,342.40

2. SITE WORKS
a. Demolition and Site Clearing 540.00 sq.m.
DIRECT COST
a. Labor Cost
1 Project Engineer 15.00 days 700.00 10,500.00
1 Construction Foreman 15.00 days 500.00 7,500.00
3 Common Laborer 15.00 days 350.00 15,750.00
Labor Cost 33,750.00
b. Equipment Rental
1 Backhoe with Breaker 10.00 days 13,000.00 130,000.00
Equipment Rental Cost 130,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 163,750.00

INDIRECT COST
a. Contractor's Profit 24,562.50
b. Tax 15,065.00
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 39,627.50

SUBTOTAL 203,377.50
unit price= 203,377.50/540 sqm 376.63

b. Structural Excavation 173.00 cu.m.

DIRECT COST
a. Labor Cost
1 Project Engineer 15.00 days 700.00 10,500.00
1 Construction Foreman 15.00 days 500.00 7,500.00
5 Common Laborer 15.00 days 350.00 26,250.00
Labor Cost 44,250.00
b. Equipment Rental
1 Backhoe 2.00 days 13,000.00 26,000.00
Equipment Rental Cost 26,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 70,250.00

INDIRECT COST
a. Contractor's Profit 10,537.50
b. Tax 6,463.00
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 17,000.50

SUBTOTAL 87,250.50
unit price=

c. Backfilling 146.00 cu.m.

DIRECT COST
a. Materials Cost
Suitable Backfilling Material 146.00 cu.m. 450.00 65,700.00
Material Cost 65,700.00
b. Labor Cost
1 Project Engineer 7.00 days 700.00 4,900.00

Effectivity Date: November 2018 Rev. 1 2 of 14

 1 Construction Foreman 7.00 days 500.00 3,500.00
3 Common Laborer 7.00 days 350.00 7,350.00
Labor Cost 15,750.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 81,450.00

INDIRECT COST
a. Contractor's Profit 12,217.50
b. Tax 7,493.40
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 19,710.90

SUBTOTAL 101,160.90
d. Gravel Fill 6.00 cu.m.
DIRECT COST
a. Materials Cost
Gravel (2") 4.95 cu.m. 1,300.00 6,435.00
Gravel (3/4") 1.36 cu.m. 1,300.00 1,769.63
Material Cost 8,204.63
b. Labor Cost
1 Project Engineer 3.00 days 700.00 2,100.00
1 Construction Foreman 3.00 days 500.00 1,500.00
3 Common Laborer 3.00 days 350.00 3,150.00
Labor Cost 6,750.00
c. Equipment Rental
1 Plate Compactor 0.50 days 1,000.00 500.00
Equipment Rental Cost 500.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 15,454.63

INDIRECT COST
a. Contractor's Profit 2,318.19
b. Tax 1,421.83
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 3,740.02

SUBTOTAL 19,194.64
e. Hauling of Waste Materials 1.00 lot
DIRECT COST
a. Labor Cost
1 Project Engineer 7.00 days 700.00 4,900.00
3 Conmmon Laborer 7.00 days 350.00 7,350.00
Labor Cost 12,250.00
b. Equipment Rental
1 Dump Truck 3.00 days 10,000.00 30,000.00
1 Payloader 3.00 days 10,000.00 30,000.00
Equipment Rental Cost 60,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 72,250.00

INDIRECT COST
a. Contractor's Profit 10,837.50
b. Tax 9,970.50
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 20,808.00

SUBTOTAL 93,058.00
TOTAL COST (SITEWORKS) 504,041.54
3. FORMS AND SCAFFOLDINGS 100.00 sq.m.
DIRECT COST
a. Materials Cost
2x4x12 Coco lumber 1,543.00 bf 30.00 46,290.00
2x2x12 Coco lumber 838.00 bf 30.00 25,140.00
12mmx1.2m x 2.4m Phenolic PW 21.00 pcs 1,300.00 27,300.00
Asso.CWN 43.00 kgs 60.00 2,580.00
Scaffolding Rental 1.00 lot 10,000.00 10,000.00
Material Cost 111,310.00
b. Labor Cost
1 Project Engineer 15.00 days 700.00 10,500.00
1 Construction Foreman 15.00 days 500.00 7,500.00
3 Carpenter 15.00 days 400.00 18,000.00
5 Common Laborer 15.00 days 350.00 26,250.00
Labor Cost 62,250.00

Effectivity Date: November 2018 Rev. 1 3 of 14

 Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 173,560.00

INDIRECT COST
a. Contractor's Profit 26,034.00
b. Tax 23,951.28
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 49,985.28

SUBTOTAL 223,545.28
TOTAL COST (FORMS AND SCAFFOLDINGS) 223,545.28

4. REINFORCED CONCRETE WORKS

a. Column Footing including Dewatering 21.00 cu.m.
DIRECT COST
a. Materials Cost
Cement 255.00 bags 230.00 58,650.00
Sand 12.00 cu.m. 700.00 8,400.00
Gravel 21.00 cu.m. 1,300.00 27,300.00
16 mm Ø RSB x 6m 15.00 pcs 354.00 5,310.00
#16 Tie Wire 7.00 kg 65.00 455.00
Dewatering Works 1.00 lot 50,000.00 50,000.00
Material Cost 150,115.00
b. Labor Cost
1 Project Engineer 30.00 days 700.00 21,000.00
1 Construction Foreman 30.00 days 500.00 15,000.00
4 Skilled Laborer 30.00 days 400.00 48,000.00
5 Common Laborer 30.00 days 350.00 52,500.00
Labor Cost 136,500.00
c. Equipment Rental Cost
1 Transit Mixer 5.00 days 10,000.00 50,000.00
1 Bar Bender 5.00 days 2,800.00 14,000.00
1 Bar Cutter 5.00 days 1,700.00 8,500.00
1 Dewatering Pump 10.00 days 25,000.00 250,000.00
Equipment Rental Cost 322,500.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 609,115.00

INDIRECT COST
a. Contractor's Profit 91,367.25
b. Tax 56,038.58
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 147,405.83

SUBTOTAL 756,520.83

b. Column 11.00 cu.m.

DIRECT COST
a. Materials Cost
Cement 134.00 bags 230.00 30,820.00
Sand 7.00 cu.m. 700.00 4,900.00
Gravel 11.00 cu.m. 1,300.00 14,300.00
16 mm Ø RSB x 9m 260.00 pcs 541.00 140,660.00
10 mm Ø RSB x 9m 136.00 pcs 212.00 28,832.00
#16 Tie Wire 46.00 kg 65.00 2,990.00
Material Cost 222,502.00
b. Labor Cost
1 Project Engineer 20.00 days 700.00 14,000.00
1 Construction Foreman 20.00 days 500.00 10,000.00
3 Skilled Laborer 20.00 days 400.00 24,000.00
5 Common Laborer 20.00 days 350.00 35,000.00
Labor Cost 83,000.00
c. Equipment Rental Cost
1 Transit Mixer 2.00 days 10,000.00 20,000.00
1 Bar Bender 2.00 days 2,800.00 5,600.00
1 Bar Cutter 2.00 days 1,700.00 3,400.00
Equipment Rental Cost 29,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 334,502.00

INDIRECT COST
a. Contractor's Profit 50,175.30
b. Tax 30,774.18
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 80,949.48

Effectivity Date: November 2018 Rev. 1 4 of 14

 SUBTOTAL 415,451.48

c. Wall Footing 4.00 cu.m.

DIRECT COST
a. Materials Cost
Cement 49.00 bags 230.00 11,270.00
Sand 3.00 cu.m. 700.00 2,100.00
Gravel 4.00 cu.m. 1,300.00 5,200.00
10 mm Ø RSB x 9m 19.00 pcs 212.00 4,028.00
#16 Tie Wire 4.00 kg 65.00 260.00
Material Cost 22,858.00
b. Labor Cost
1 Project Engineer 7.00 days 700.00 4,900.00
1 Construction Foreman 7.00 days 500.00 3,500.00
3 Skilled Laborer 7.00 days 400.00 8,400.00
5 Common Laborer 7.00 days 350.00 12,250.00
Labor Cost 29,050.00
c. Equipment Rental Cost
1 Transit Mixer 2.00 days 10,000.00 20,000.00
1 Bar Bender 2.00 days 2,800.00 5,600.00
1 Bar Cutter 2.00 days 1,700.00 3,400.00
Equipment Rental Cost 29,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 80,908.00

INDIRECT COST
a. Contractor's Profit 12,136.20
b. Tax 7,443.54
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 19,579.74

SUBTOTAL 100,487.74

d. Tie Beam 10.00 cu.m.

DIRECT COST
a. Materials Cost
Cement 121.00 bags 230.00 27,830.00
Sand 6.00 cu.m. 700.00 4,200.00
Gravel 10.00 cu.m. 1,300.00 13,000.00
16 mm Ø RSB x 9m 92.00 pcs 541.00 67,625.00
10 mm Ø RSB x 9m 125.00 pcs 212.00 13,568.00
#16 Tie Wire 64.00 kg 65.00 4,160.00
Material Cost 130,383.00
b. Labor Cost
1 Project Engineer 25.00 days 700.00 17,500.00
1 Construction Foreman 25.00 days 500.00 12,500.00
3 Skilled Laborer 25.00 days 400.00 30,000.00
5 Common Laborer 25.00 days 350.00 43,750.00
Labor Cost 103,750.00
c. Equipment Rental Cost
1 Transit Mixer 4.00 days 10,000.00 40,000.00
1 Bar Bender 4.00 days 2,800.00 11,200.00
1 Bar Cutter 4.00 days 1,700.00 6,800.00
Equipment Rental Cost 58,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 292,133.00

INDIRECT COST
a. Contractor's Profit 43,819.95
b. Tax 26,876.24
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 70,696.19

SUBTOTAL 362,829.19
e. 2nd Floor Beam 14.00 cu.m.
DIRECT COST
a. Materials Cost
Cement 185.00 bags 230.00 42,550.00
Sand 8.00 cu.m. 700.00 5,600.00
Gravel 14.00 cu.m. 1,300.00 18,200.00
16 mm Ø RSB x 9m 227.00 pcs 354.00 80,358.00
10 mm Ø RSB x 6m 146.00 pcs 138.00 20,148.00

Effectivity Date: November 2018 Rev. 1 5 of 14

 #16 Tie Wire 125.00 kg 65.00 8,125.00
Material Cost 174,981.00
b. Labor Cost
1 Project Engineer 30.00 days 700.00 21,000.00
1 Construction Foreman 30.00 days 500.00 15,000.00
3 Skilled Laborer 30.00 days 400.00 36,000.00
5 Common Laborer 30.00 days 350.00 52,500.00
Labor Cost 124,500.00
c. Equipment Rental Cost
1 Transit Mixer 7.00 days 10,000.00 70,000.00
1 Bar Bender 7.00 days 2,800.00 19,600.00
1 Bar Cutter 7.00 days 1,700.00 11,900.00
Equipment Rental Cost 101,500.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 400,981.00

INDIRECT COST
a. Contractor's Profit 60,147.15
b. Tax 36,890.25
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 97,037.40

SUBTOTAL 498,018.40

f. Roof Beam 10.00 cu.m.

DIRECT COST
a. Materials Cost
Cement 132.00 bags 230.00 30,360.00
Sand 6.00 cu.m. 700.00 4,200.00
Gravel 10.00 cu.m. 1,300.00 13,000.00
16 mm Ø RSB x 9m 142.00 pcs 354.00 50,268.00
10 mm Ø RSB x 6m 125.00 pcs 138.00 17,250.00
#16 Tie Wire 89.00 kg 65.00 5,785.00
Material Cost 120,863.00
b. Labor Cost
1 Project Engineer 20.00 days 700.00 14,000.00
1 Construction Foreman 20.00 days 500.00 10,000.00
3 Skilled Laborer 20.00 days 400.00 24,000.00
5 Common Laborer 20.00 days 350.00 35,000.00
Labor Cost 83,000.00
c. Equipment Rental Cost
1 Transit Mixer 3.00 days 10,000.00 30,000.00
1 Bar Bender 3.00 days 2,800.00 8,400.00
1 Bar Cutter 3.00 days 1,700.00 5,100.00
Equipment Rental Cost 43,500.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 247,363.00

INDIRECT COST
a. Contractor's Profit 37,104.45
b. Tax 22,757.40
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 59,861.85

SUBTOTAL 307,224.85

g. Slab on Fill 15.00 cu.m.

DIRECT COST
a. Materials Cost
Cement 165.00 bags 230.00 37,950.00
Sand 8.00 cu.m. 700.00 5,600.00
Gravel 15.00 cu.m. 1,300.00 19,500.00
10 mm Ø RSB x 9m 89.00 pcs 177.00 15,753.00
#16 Tie Wire 6.00 kg 65.00 390.00
Material Cost 79,193.00
b. Labor Cost
1 Project Engineer 25.00 days 700.00 17,500.00
1 Construction Foreman 25.00 days 500.00 12,500.00
3 Skilled Laborer 25.00 days 400.00 30,000.00
5 Common Laborer 25.00 days 350.00 43,750.00
Labor Cost 103,750.00
c. Equipment Rental Cost
1 Transit Mixer 5.00 days 10,000.00 50,000.00

Effectivity Date: November 2018 Rev. 1 6 of 14

 1 Bar Bender 5.00 days 2,800.00 14,000.00
1 Bar Cutter 5.00 days 1,700.00 8,500.00
Equipment Rental Cost 72,500.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 255,443.00

INDIRECT COST
a. Contractor's Profit 38,316.45
b. Tax 23,500.76
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 61,817.21

SUBTOTAL 317,260.21

h. 2nd Floor Slab 23.00 cu.m.

DIRECT COST
a. Materials Cost
Cement 276.00 bags 230.00 63,480.00
Sand 12.00 cu.m. 700.00 8,400.00
Gravel 23.00 cu.m. 1,300.00 29,900.00
12 mm Ø RSB x 9m 183.00 pcs 254.00 46,482.00
10 mm Ø RSB x 9m 67.00 pcs 177.00 11,859.00
#16 Tie Wire 32.00 kg 65.00 2,080.00
Material Cost 162,201.00
b. Labor Cost
1 Project Engineer 30.00 days 700.00 21,000.00
1 Construction Foreman 30.00 days 500.00 15,000.00
3 Skilled Laborer 30.00 days 400.00 36,000.00
5 Common Laborer 30.00 days 350.00 52,500.00
Labor Cost 124,500.00
c. Equipment Rental Cost
1 Transit Mixer 7.00 days 10,000.00 70,000.00
1 Bar Bender 7.00 days 2,800.00 19,600.00
1 Bar Cutter 7.00 days 1,700.00 11,900.00
Equipment Rental Cost 101,500.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 388,201.00

INDIRECT COST
a. Contractor's Profit 58,230.15
b. Tax 35,714.49
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 93,944.64

SUBTOTAL 482,145.64
TOTAL COST (REINFORCED CONCRETE WORKS) 3,239,938.33

5. MASONRY WORKS
a. Masonry Plant Boxes 11.00 sq.m.
DIRECT COST
a. Materials Cost
CHB 4" 152.00 pcs 16.00 2,432.00
Cement 7.00 bags 230.00 1,610.00
Sand 1.00 cu.m. 700.00 700.00
10 mm Ø RSB x 9m 8.00 pcs 138.00 1,104.00
#16 Tie Wire 1.00 kg 65.00 65.00
Material Cost 5,911.00
b. Labor Cost
1 Project Engineer 7.00 days 700.00 4,900.00
1 Construction Foreman 7.00 days 500.00 3,500.00
2 Skilled Laborer 7.00 days 400.00 5,600.00
3 Common Laborer 7.00 days 350.00 7,350.00
Labor Cost 21,350.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 27,261.00

INDIRECT COST
a. Contractor's Profit 4,089.15
b. Tax 3,762.02
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 7,851.17

SUBTOTAL 35,112.17
TOTAL COST (MASONRY WORKS) 35,112.17

Effectivity Date: November 2018 Rev. 1 7 of 14

 6. PLASTERING WORKS 837.00 sq.m.
DIRECT COST
a. Materials Cost
Cement 185.00 bags 230.00 42,550.00
Sand 155.00 cu.m. 700.00 108,500.00
Material Cost 151,050.00
b. Labor Cost
1 Project Engineer 25.00 days 700.00 17,500.00
1 Construction Foreman 25.00 days 500.00 12,500.00
4 Skilled Laborer 25.00 days 400.00 40,000.00
5 Common Laborer 25.00 days 350.00 43,750.00
Labor Cost 113,750.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 264,800.00

INDIRECT COST
a. Contractor's Profit 39,720.00
b. Tax 36,542.40
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 76,262.40

SUBTOTAL 341,062.40
TOTAL COST (PLASTERING WORKS) 341,062.40

7. TILEWORKS
a. Floor 680.00 sq.m.
DIRECT COST
a. Materials Cost
60 cm x 60 cm Rough Floor Tiles 2,078.00 pcs 300.00 623,400.00
Tile Adhesive 250.00 bags 235.00 58,750.00
Tile Grout 125.00 kg 75.00 9,375.00
Material Cost 691,525.00
b. Labor Cost
1 Construction Foreman 15.00 days 500.00 7,500.00
1 Mason 15.00 days 400.00 6,000.00
3 Common Laborer 15.00 days 350.00 15,750.00
Labor Cost 29,250.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 720,775.00

INDIRECT COST
a. Contractor's Profit 108,116.25
b. Tax 99,466.95
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 207,583.20

SUBTOTAL 928,358.20
b. Ramp 40.00 sq.m.
DIRECT COST
a. Materials Cost
40 cm x 40 cm Tactile 275.00 pcs 80.00 22,000.00
Tile Adhesive 15.00 bags 235.00 3,525.00
Tile Grout 8.00 kg 75.00 600.00
Material Cost 26,125.00
b. Labor Cost
1 Construction Foreman 5.00 days 500.00 2,500.00
1 Mason 5.00 days 400.00 2,000.00
3 Common Laborer 5.00 days 350.00 5,250.00
Labor Cost 9,750.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 35,875.00

INDIRECT COST
a. Contractor's Profit 5,381.25
b. Tax 4,950.75
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 10,332.00

SUBTOTAL 46,207.00
TOTAL COST (TILEWORKS) 928,358.20

8. PLUMBING WORKS

Effectivity Date: November 2018 Rev. 1 8 of 14

 a. Drainage System 1.00 lot
DIRECT COST
a. Materials Cost
3"Ø PVC Pipe 55.00 pcs 330.00 18,150.00
3"Ø PVC Elbow 45° 42.00 pcs 47.00 1,974.00
4"Ø PVC Pipe 10.00 pcs 870.00 8,700.00
Solvent Cement 8.00 cans 200.00 1,600.00
Roof Drain 13.00 pcs 150.00 1,950.00
Hanger and Support 1.00 lot 3,000.00 3,000.00
Material Cost 35,374.00
b. Labor Cost
1 Project Engineer 5.00 days 700.00 3,500.00
1 Plumber 5.00 days 400.00 2,000.00
3 Common Laborer 5.00 days 350.00 5,250.00
Labor Cost 10,750.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 46,124.00

INDIRECT COST
a. Contractor's Profit 6,918.60
b. Tax 4,243.41
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 11,162.01

SUBTOTAL 57,286.01
b. Catch Basin 4.00 units
DIRECT COST
a. Materials Cost
CHB 4" 69.00 pcs 16.00 1,104.00
Cement 3.00 bags 230.00 690.00
Sand 1.00 cu.m. 700.00 700.00
10 mm Ø RSB x 9m 9.00 pcs 138.00 1,242.00
#16 Tie Wire 2.00 kg 65.00 130.00
12mm Ø RSB x 9m 2.00 pcs 305.00 610.00
1" x 1" x 5mm thk. Angle Bar 2.00 pcs 590.00 1,180.00
Material Cost 3,866.00
b. Labor Cost
1 Project Engineer 6.00 days 700.00 4,200.00
1 Plumber 6.00 days 400.00 2,400.00
3 Common Laborer 6.00 days 350.00 6,300.00
Labor Cost 12,900.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 16,766.00

INDIRECT COST
a. Contractor's Profit 2,514.90
b. Tax 1,542.47
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 4,057.37

SUBTOTAL 20,823.37
TOTAL COST (PLUMBING WORKS) 78,109.38

9. ELECTRICAL WORKS
a. Electrical Wires and Accessories 1.00 lot
a. Materials Cost
1 X 20 W, T8, 640x135x80 Industrial Type with Aluminum
21.00 sets 980.00 20,580.00
Reflector Surface Type
Wall Lamp ith 4W LED Bulb Warm White 13.00 sets 2,500.00 32,500.00
3.5 mm2 THHN Wire 5.00 rolls 3,645.00 18,225.00
2.0 mm2 THHN Wire (Green) 2.00 rolls 2,485.00 4,970.00
20 mm Ø PVC Pipe 80.00 pcs. 72.00 5,760.00
25 mm Ø PVC Pipe 40.00 pcs. 109.00 4,360.00
3.5 mm2 THHN Wire 2.00 rolls 5,580.00 11,160.00
Junction Box 25.00 pcs. 35.00 875.00
Utility Box 34.00 pcs. 25.00 850.00
Panel Board, 6 Holes, 2P, Bolt-on type MCCB 1.00 set 3,500.00 3,500.00
Circuit Breaker - 15 A.T. 2P, Bolt-on type MCCB 4.00 pcs. 380.00 1,520.00
Circuit Breaker - 40 A.T. 2P, Bolt-on type MCCB 1.00 pc. 380.00 380.00
Vertical Downlight-Surface Type, 6" Round with 14W LED Bulb 3.00 pcs. 1,300.00 3,900.00
Solvent 400cc 2.00 pcs. 140.00 280.00
Electrical Tape 20.00 pcs. 28.00 560.00

Effectivity Date: November 2018 Rev. 1 9 of 14

 Terminal Lug/ Solderless Connector 3.00 pcs. 980.00 2,940.00
3-Gang Switch 1.00 set 254.00 254.00
2-Gang Switch 2.00 sets 185.00 370.00
1-Gang Switch 1.00 sets 116.00 116.00
Material Cost 113,100.00
b. Labor Cost
1 Electrical Engineer 25.00 days 700.00 17,500.00
2 Electrician 25.00 days 400.00 20,000.00
3 Common Laborer 25.00 days 350.00 26,250.00
Labor Cost 63,750.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 176,850.00

INDIRECT COST
a. Contractor's Profit 26,527.50
b. Tax 24,405.30
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 50,932.80

SUBTOTAL 227,782.80
TOTAL COST (ELECTRICAL WORKS) 227,782.80

10. PAINTING WORKS

a. Concrete Surfaces 1,318.00 sq.m.
DIRECT COST
a. Materials Cost
Masonry Neutralizer 73.00 gallon 430.00 31,390.00
Flat Latex 4.00 pails 2,220.00 8,880.00
Masonry Putty 121.00 gallon 285.00 34,485.00
Semi-Gloss Latex (2 coats) 98.00 gallon 600.00 58,800.00
Acrytex Reducer 49.00 gallon 400.00 19,600.00
Acry-color 27.00 liter 130.00 3,510.00
Patching Compound 3.00 bags 720.00 2,160.00
Paint Brush (Assorted Sizes) 10.00 sets 70.00 700.00
Sand Paper 150.00 pcs 80.00 12,000.00
Roller Brush w/ Pan 8.00 sets 100.00 800.00
Material Cost 172,325.00
b. Labor Cost
1 Construction Foreman 15.00 days 500.00 7,500.00
3 Skilled Laborer/Painter 15.00 days 400.00 18,000.00
5 Common Laborer 15.00 days 350.00 26,250.00
Labor Cost 51,750.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 224,075.00

INDIRECT COST
a. Contractor's Profit 33,611.25
b. Tax 30,922.35
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 64,533.60

SUBTOTAL 288,608.60
TOTAL COST (PAINTING WORKS) 288,608.60

11. STAINLESS STEEL WORKS 1.00 lot

DIRECT COST
a. Materials Cost
1" Ø Stainless Steel Pipe 67.00 pcs. 4,070.00 272,690.00
2 1/2" Ø Stainless Steel Pipe 36.00 pcs 12,100.00 435,600.00
Stainless Welding Rod 15.00 kg 600.00 9,000.00
Material Cost 717,290.00
b. Labor Cost
1 Construction Foreman 15.00 days 500.00 7,500.00
2 Skilled/Welder 15.00 days 700.00 21,000.00
5 Common Laborer 15.00 days 350.00 26,250.00
Labor Cost 54,750.00

c. Equipment Rental Cost

2 Welding Machine 5.00 days 1,000.00 10,000.00
Equipment Rental Cost 10,000.00
Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 782,040.00

INDIRECT COST

Effectivity Date: November 2018 Rev. 1 10 of 14

 a. Contractor's Profit 117,306.00
b. Tax 107,921.52
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 225,227.52

SUBTOTAL 1,007,267.52
TOTAL COST (STAINLESS STEEL WORKS) 1,007,267.52

12. FENCING WORKS 70.00 sq.m.

DIRECT COST
a. Materials Cost
CHB 4" 671.00 pcs 16.00 10,736.00
Cement 41.00 bags 230.00 9,430.00
Sand 4.00 cu.m. 700.00 2,800.00
10 mm Ø RSB x 9m 22.00 pcs 138.00 3,036.00
#16 Tie Wire 2.00 kg 65.00 130.00

Effectivity Date: November 2018 Rev. 1 11 of 14

 2"x2" SPACING x 3.5mm
6.00 rolls 1,736.00 10,416.00
wire dia. Steel Matting
2" G.I Pipe S40 14.00 pcs. 1,720.00 24,080.00
1" x 3.0mm thick Flat Bar 14.00 pcs. 330.00 4,620.00
Rust Remover 4.00 liters 230.00 920.00
Red Oxide Primer 4.00 liters 98.00 392.00
Quick Drying Enamel 7.00 liters 170.00 1,190.00
Thinner 2.00 liters 90.00 180.00
Paint Brush (Assorted Sizes) 4.00 sets 70.00 280.00
Material Cost 68,210.00
b. Labor Cost
1 Construction Foreman 10.00 days 500.00 5,000.00
1 Skilled Laborer 10.00 days 400.00 4,000.00
2 Common Laborer 10.00 days 350.00 7,000.00
Labor Cost 16,000.00

c. Equipment Rental Cost

1 Welding Machine 3.00 days 1,000.00 3,000.00
Equipment Rental Cost 3,000.00
Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 87,210.00

INDIRECT COST
a. Contractor's Profit 13,081.50
b. Tax 12,034.98
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 25,116.48

SUBTOTAL 112,326.48
TOTAL COST (FENCING WORKS) 112,326.48

13. ROOF FRAMING AND ROOFING 240.00 sq.m

DIRECT COST
a. Materials Cost
2" X 6" C-Purlins 1.5 mm thk. 102 pcs 845.00 85,785
2" X 4" C-Purlins 1.2 mm thk. 66.00 pcs 625.00 41,250.00
2" x 2" x 1/4" mm Angle Bar spaced @ .6m 65.00 pcs 590.00 38,350.00
.6mm Thk. Corrugated G.I. Sheet (G-24) 108.00 pcs 750.00 81,000.00
.79mm thk. (G-22) G.I. Box Gutter 5.00 pcs 575.00 2,875.00
Alumium Composite Sidings 15.00 pcs 3,300.00 49,500.00
Welding Rod 75.00 kg 110.00 8,250.00
Rust Remover 8.00 liters 230.00 1,840.00
Red Oxide Primer 8.00 liters 98.00 784.00
Quick Drying Enamel 12.00 liters 170.00 2,040.00
Thinner 4.00 liters 90.00 360.00
Paint Brush (Assorted Sizes) 6.00 sets 70.00 420.00
Material Cost 312,454.27
b. Labor Cost
1 Construction Foreman 10.00 days 500.00 5,000.00
1 Skilled Laborer 10.00 days 400.00 4,000.00
2 Common Laborer 10.00 days 350.00 7,000.00
Labor Cost 16,000.00

c. Equipment Rental Cost

2 Welding Machine 3.00 days 1,000.00 6,000.00
Equipment Rental Cost 6,000.00
Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 334,454.27

INDIRECT COST
a. Contractor's Profit 50,168.14
b. Tax 46,154.69
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 96,322.83

SUBTOTAL 430,777.10
TOTAL COST (ROOFING WORKS) 430,777.10

Effectivity Date: November 2018 Rev. 1 12 of 14

 14. LANDSCAPING WORKS
a. Garden Soil 9.00 cu.m.
DIRECT COST
a. Materials Cost
Garden Soil 9.00 cu.m. 1,400.00 12,600.00
Material Cost 12,600.00
b. Labor Cost
1 Gardener 5.00 days 500.00 2,500.00
1 Common Laborer 5.00 days 350.00 1,750.00
Labor Cost 4,250.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 16,850.00

INDIRECT COST
a. Contractor's Profit 2,527.50
b. Tax 2,325.30
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 4,852.80

SUBTOTAL 21,702.80
b. Plants and Green Wall Plastic Tray 1.00 lot
DIRECT COST
a. Materials Cost
Plants and Tray specified on the plan 1.00 lot 15,000.00 15,000.00
Material Cost 15,000.00
b. Labor Cost
1 Gardener 5.00 days 500.00 2,500.00
1 Common Laborer 5.00 days 350.00 1,750.00
Labor Cost 4,250.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 19,250.00

INDIRECT COST
a. Contractor's Profit 2,887.50
b. Tax 2,656.50
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 5,544.00

SUBTOTAL 24,794.00
TOTAL COST (LANDSCAPING WORKS) 46,496.80

15. ANCILLARY WORKS 1.00 lot

DIRECT COST
a. Materials Cost
Aluminum Split Tube with Cover (44mm x 102mm x 21ft) 30.00 pcs 1,800.00 54,000.00

Stainless Steel L Brackets with concrete screws (125mmx75mm) 1.00 lot 3,000.00 3,000.00
Material Cost 57,000.00
b. Labor Cost
1 Construction Foreman 10.00 days 500.00 5,000.00
1 Skilled Laborer 10.00 days 400.00 4,000.00
2 Common Laborer 10.00 days 350.00 7,000.00
Labor Cost 16,000.00

Sub-Total of Direct Cost (Materials+Labor+Equipment Rental) 73,000.00

INDIRECT COST
a. Contractor's Profit 10,950.00
b. Tax 10,074.00
Sub-Total of Indirect Cost (Contractor's Profit+Tax) 21,024.00

SUBTOTAL 94,024.00
TOTAL COST (ANCILLARY WORKS) 94,024.00

Effectivity Date: November 2018 Rev. 1 13 of 14

 SUMMARY OF ESTIMATES
DIRECT COST
Total Materials Cost 3,673,140.90
Total Labor Cost 1,409,350.00
Equipment Expenses 1,003,000.00
INDIRECT COST
Contractor's Profit 912,823.63
Tax 701,685.47
TOTAL PROJECT COST 7,700,000.00

Prepared by:

Reviewed by:

ENGR. HENRY TURALDE

Faculty

Effectivity Date: November 2018 Rev. 1 14 of 14