20GG0079 5% Disc.
20GG0079 5% Disc.
Contract Name:
CONSTRUCTION OF MILTI-PURPOSE BUILDING OF BRGY. ABAT, MINA, ILOILO
DETAILED ESTIMATES
A. MATERIALS:
2.83 month Engineer's Field Office (Rental) @P 6,250.00 / month P 17,687.50
P 17,687.50
Direct Cost = P 17,687.50
Indirect Cost = P 6,240.01
A. MATERIALS:
1.00 l.s. Permits and Clearances @P 14,900.00 / l.s. P 14,900.00
P 14,900.00
Direct Cost = P 14,900.00
Indirect Cost = P 2,250.00
A. MATERIALS:
10.00 pcs Marine Plywood 1/4"x4'x8' @P 350.00 / pc P 3,500.00
32.00 bd. ft. 2" x 2" x 12' Rough Lumber @P 80.00 / bd. ft. 2,560.00
96.00 ft. Tarpaulin @P 40.00 / ft. 3,840.00
1.00 kgs CW Nails Assorted @P 55.00 / kgs 55.00
P 9,955.00
B. LABOR:
1.00 Laborers (Unskilled) @P 360.00 / day for 2.00 days P 720.00
P 720.00
Direct Cost = P 10,675.00
Indirect Cost = P 534.18
A. EQUIPMENT:
670.00 man-day Safety Helmet @P 0.70 / man-day P 469.00
670.00 man-day Safety Shoes @P 4.96 / man-day 3,323.20
670.00 man-day Working Gloves @P 36.26 / man-day 24,294.20
670.00 man-day Rubber Boots @P 2.18 / man-day 1,460.60
P 29,547.00
Sub - Direct Cost = P 29,547.00
Indirect Cost = P 529.20
A. MATERIALS:
1.00 lump sum Mobilization/Demobilization @P 18,000.00 / lump sum P 18,000.00
P 18,000.00
Direct Cost =P 18,000.00
Indirect Cost =P 1,800.00
A. EQUIPMENT:
B. LABOR:
1.00 foreman @P 91.00 / hrs for 54.14 days P 4,926.74
1.00 skilled @P 67.86 / hrs for 54.14 days 3,673.94
1.00 laborer @P 55.46 / hrs for 54.14 days 3,002.60
P 11,603.28
A. EQUIPMENT:
B. LABOR:
1.00 foreman @P 88.46 / hrs for 24.00 days P 2,123.04
1.00 skilled @P 63.97 / hrs for 24.00 days 1,535.28
1.00 laborer @P 49.36 / hrs for 24.00 days 1,184.64
4,842.96
C. MATERIALS
85.10 cubic meter embankment materials (25%) shrinkage @P 650.00 / cubic meter 55,315.00
P 4,842.96
A. EQUIPMENT:
1.00 unit plate compactor @P 137.00 / hrs for 16.00 hrs 2,192.00
minor tools 322.86
2,514.86
B. LABOR:
1.00 foreman @P 88.46 / hrs for 16.00 days P 1,415.36
1.00 skilled @P 63.97 / hrs for 16.00 days 1,023.52
1.00 laborer @P 49.36 / hrs for 16.00 days 789.76
P 3,228.64
900(1)c2 Structural Concrete (for Column Footing, Wall Footings, Slab on Fill), Class A, 28 days
QTY 18.65 cubic meter
A. EQUIPMENT:
3.00 unit One Bagger Mixer @P 172.00 / hr for 20.00 hrs P 10,320.00
2.00 unit Concrete Vibrator @P 91.25 / hr for 20.00 hrs 3,650.00
13,970.00
B. LABOR:
1.00 Construction Foreman @P 340.00 / day for 15.00 days P 5,100.00
9.00 Mason (Skilled) @P 300.00 / day for 15.00 days 40,500.00
4.00 Laborers (Unskilled) @P 350.00 / day for 15.00 days 21,000.00
P 66,600.00
C. MATERIAL:
178.00 bags Portland Cement @P 254.00 / bag P 45,212.00
16.79 cu.m. Washed Gravel - G 1 @P 1,040.00 / cu.m. 17,461.60
8.39 cu.m. Screened Sand @P 620.00 / cu.m. 5,201.80
67,875.40
A. MATERIALS:
68.22 bags Portland Cement @P 260.00 / bag P 17,737.20
7.58 cu.m. sand @P 750.00 / cu.m. 5,685.00
3.79 cu.m. gravel @P 650.00 / cu.m. 2,463.50
25,885.70
B. EQUIPMENT:
1.00 unit One Bagger Mixer @P 170.00 / hr for 30.79 hrs P 5,234.30
minor tools @P 91.25 / hr for 10.00 hrs 6,213.11
11,447.41
C. LABOR:
1.00 Foreman @P 88.46 / hr for 30.79 days P 2,723.68
1.00 skilled laborer @P 63.97 / hr for 30.79 days 1,969.64
1.00 Laborer @P 49.36 / hr for 30.79 days 1,519.79
P 6,213.11
A. EQUIPMENT:
3.00 unit One Bagger Mixer @P 172.00 / hr for 10.00 hrs P 5,160.00
2.00 unit Concrete Vibrator @P 91.25 / hr for 10.00 hrs 1,825.00
6,985.00
B. LABOR:
1.00 Construction Foreman @P 340.00 / day for 6.00 days P 2,040.00
9.00 Mason (Skilled) @P 300.00 / day for 6.00 days 16,200.00
4.00 Laborers (Unskilled) @P 275.00 / day for 6.00 days 6,600.00
P 24,840.00
C. MATERIAL:
108.00 bags Portland Cement @P 254.00 / bag P 27,432.00
10.14 cu.m. Washed Gravel - G 1 @P 1,040.00 / cu.m. 10,545.60
5.07 cu.m. Screened Sand @P 620.00 / cu.m. 3,143.40
41,121.00
A. EQUIPMENT:
3.00 unit One Bagger Mixer @P 172.00 / hr for 10.00 hrs P 5,160.00
2.00 unit Concrete Vibrator @P 91.25 / hr for 10.00 hrs 1,825.00
6,985.00
B. LABOR:
1.00 Construction Foreman @P 340.00 / day for 4.00 days P 1,360.00
9.00 Mason (Skilled) @P 300.00 / day for 4.00 days 10,800.00
4.00 Laborers (Unskilled) @P 275.00 / day for 4.00 days 4,400.00
P 16,560.00
C. MATERIAL:
35.00 bags Portland Cement @P 254.00 / bag P 8,890.00
3.25 cu.m. Washed Gravel - G 1 @P 1,040.00 / cu.m. 3,380.00
1.62 cu.m. Screened Sand @P 620.00 / cu.m. 1,004.40
13,274.40
A. EQUIPMENT:
1.00 unit Generator Set @P 169.00 / hr for 16.00 hrs 2,704.00
1.00 unit Bar Bender @P 351.50 / hr for 16.00 hrs 5,624.00
1.00 unit Bar Cutter @P 219.75 / hr for 16.00 hrs 3,516.00
11,844.00
B. LABOR:
1.00 Construction Foreman @P 340.00 / day for 14.00 days P 4,760.00
9.00 Steelmen (Skilled) @P 300.00 / day for 14.00 days 37,800.00
5.00 Laborers (Unskilled) @P 275.00 / day for 14.00 days 19,250.00
P 61,810.00
C. MATERIAL:
3,771.69 kgs. RSB, Grade 40 @P 37.00 / kgs 139,552.53
49.03 kgs. #16 G.I. Tie Wire @P 57.00 / kgs 2,794.71
142,347.24
A. EQUIPMENT:
1.00 unit Generator Set @P 169.00 / hr for 16.00 hrs 2,704.00
1.00 unit Bar Bender @P 351.50 / hr for 16.00 hrs 5,624.00
1.00 unit Bar Cutter @P 219.75 / hr for 16.00 hrs 3,516.00
11,844.00
B. LABOR:
1.00 Construction Foreman @P 340.00 / day for 14.00 days P 4,760.00
9.00 Steelmen (Skilled) @P 300.00 / day for 14.00 days 37,800.00
5.00 Laborers (Unskilled) @P 275.00 / day for 14.00 days 19,250.00
P 61,810.00
C. MATERIAL:
1,392.42 kgs. RSB, Grade 60 @P 47.00 / kgs 65,443.74
18.10 kgs. #16 G.I. Tie Wire @P 57.00 / kgs 1,031.70
66,475.44
A. LABOR:
1.00 Construction Foreman @P 340.00 / day for 14.00 days P 4,760.00
4.00 Scaffolder (Skilled) @P 300.00 / day for 14.00 days 16,800.00
10.00 Laborers (Unskilled) @P 275.00 / day for 14.00 days 38,500.00
P 60,060.00
B. MATERIAL:
54.00 pcs Phenolic Board 1/2"x4'x8' @P 1,050.00 / pc 56,700.00
2,085.39 bd. ft. 50 x 50mm x 3.60m Rough Lumber @P 40.00 / bd. ft 83,415.60
26.62 kgs Asst'd. CW Nails @P 55.00 / kgs 1,464.10
141,579.70
B. MATERIAL:
135.79 m Flashing (Pre-Painted) 190.00 / m 25,800.10
1,293.20 pc Teckscrew @P 2.00 / pc 2,586.40
2.58 lit Roof Sealant @P 329.73 / lit 850.70
29,237.20
013(2)a2
1014(1)b2 Prepainted Metal Sheets ( Long Span Curve Roofing, Rib Type)
QTY 550.48 square meter
A. LABOR:
2.00 Roof Installer (Skilled) @P 300.00 / day for 12.00 days 7,200.00
P 7,200.00
B. MATERIAL:
578.00 m² Pre-Painted Metal Roofing Sheet GA. 26 Long 395.00 / m² 228,310.00
4,954.32 pc Teckscrew @P 2.00 / pc 9,908.64
10.98 lit Roof Sealant @P 329.73 / lit 3,620.44
241,839.08
014(1)b2
A. LABOR:
5.00 Mason (Skilled) @P 300.00 / day for 11.00 days 16,500.00
P 16,500.00
B. MATERIAL:
107.00 bags Portland Cement @P 254.00 / bag P 27,178.00
3.99 cu.m. Washed Sand @P 620.00 / cu.m. 2,473.80
29,651.80
Sub - Direct Cost = P 46,151.80
Indirect Cost = P 9,230.36
027(1)
Total Cost =P 55,382.16 / square meter
A. LABOR:
2.00 Painter (Skilled) @P 360.00 / day for 6.00 days 4,320.00
P 4,320.00
B. MATERIAL:
58.60 m² Red Oxide Primer @P 660.00 / m² 38,676.00
146.49 m² Enamel Paint @P 660.00 / m² 96,683.40
135,359.40
032(1)c
Sub - Direct Cost = P 139,679.40
Indirect Cost = P 2,978.24
A. MATERIAL:
10,073.61 kilograms Trusses 75.00 / kilogram 755,520.75
755,520.75
A. MATERIAL:
3,095.40 kilograms C-Purlins 120.00 / kilograms 371,448.00
371,448.00
A. MATERIAL:
112.00 each Turnbuckle 16.00 / each 1,792.00
1,792.00
A. MATERIAL:
20.00 each Turnbuckle 89.00 / each 1,780.00
1,780.00
A. MATERIAL:
384.08 kilograms Crossbracing 74.00 / kilograms 28,421.92
28,421.92
A. MATERIAL:
512.85 kilograms Steel Plates 135.00 / kilograms 69,234.75
69,234.75
A. MATERIAL:
87.29 kilograms Sagrods 76.00 / kilograms 6,634.04
6,634.04
A. MATERIAL:
1.00 l.s. Conduits, Boxes and Fittings 20,000.00 / l.s. 20,000.00
20,000.00
A. MATERIAL:
1.00 l.s. Wires and Wiring Devices 21,000.00 / l.s. 21,000.00
21,000.00
A. MATERIAL:
1.00 l.s. 16,500.00 / l.s. 16,500.00
Panel Board with Main and Branch Breakers 16,500.00
Prepare By:
Contractor
Owner
BILL OF QUANTITIES
TOTAL
3,124,195.30
SUBMITTED BY:
Date: JANUARY 9, 2020
Name of the Representative of the Bidder
OWNER
Position
Name of Bidder