Contractor : RV Bentulan Construction

Project Name : Water System Level II

Project Location : Brgy. Magsaysay, Carmen, Davao del Norte

DETAILED ESTIMATES

I. EXCAVATION, PIPELAYING, INTERCONNECTION, BACKFILLING/COMPACTION/RESTORATION, ACCESSORIES

Item Scope Of Works Qty. Unit Unit Cost

A. Excavation, Pipelaying & Backfilling of Trench

a. Elements :
uPVC Pipes C-100, 75 mm 696 mtrs.
Trench Details ( w x h )
0.60 m x 0.50 m

A.1 Earthworks
Earth Excavation 208.8 cum 400.00
Sub-Total

A.2 Pipes & Fittings

CI Elbow MM with BNG, 75 mm x 45deg 4 pcs 1,500.00
CI Elbow MM with BNG, 75 mm x 90deg 2 pcs 1,700.00
CI Tee MM with BNG, 75 mm 1 pc. 1,995.00
CI End Cap MM with BNG, 75 mm 2 pc. 678.00
CI Sleeve type Coupling MM with BNG, 75mm 2 pcs 1,260.00
uPVC Pipes C-100, 75 mm 696 mtrs. 143.67
GI Pipe 75mm x 6m; Sch. 40 2 pcs 1,950.00
GI Elbow 75mm x 45 2 pcs 230.00
GI Coupling 3" 1 pc 450.00
Teflon Tape 30 rolls 35.00
Lard 5 kls. 85.00
Sub-Total

A.3 Interconnection & Gate Valves

CI End Cap MM with BNG, 75 mm 1 pcs 1,009.80
CI Gate Valve FF with BNG, 75mm 1 pcs 6,620.00
CI Flange Adaptor FM with BNG 75mm 2 pcs 1,754.00
CI Valve Box Cover, 150mm 1 pcs 176.00
CI Saddle Clamp PVC, 75mm x 50mm 1 pcs 853.00
50mm PE Male Adaptor 2 pcs 425.00
50mm PE pipe 15 mtrs. 180.00
Teflon Tape 10 rolls 35.00
Sub-Total

A.4 Hydrotesting & Disinfection

Water 12 cum 200.00
Chlorine Granules 5 kls. 650.00
Empty Plastic Drum 2 pcs 2,000.00
Sub-Total

A.5 Blow Off Valve & Fire Hydrant

Blow Off
GI Elbow 90 (S40), 50mm 2 pcs. 126.82
CI Saddle Clamp PVC, 100mm x 50mm 1 pcs. 853.00
 Copper to Iron (Brass), 50mm 2 pcs. 1,403.00
GI Pipe S-40, 50mm 3 ft. 140.44
Gate Valve (Brass), 50mm 1 pcs. 1,190.90
GI Nipple (S40), 50mm x 150mm 2 pcs. 154.39
GI Nipple (S40), 50mm x 75mm 1 pcs. 90.00
GI End Cap (S40), 50mm 1 pcs. 86.49
Teflon Tape 10 rolls 16.50
Portland Cement 1 bags 287.85
Goodmixed Aggregates 1 cu.m. 330.00
Sub-Total

Fire Hydrant
CI Gate Valve FF with BNG, 75mm 1 pcs. 6,620.00
CI Flange Adaptor FM with BNG 75mm 2 pcs. 1,754.00
Hydrant Head Angle Type, 75mm 1 pcs. 10,108.45
CI Elbow MM with BNG, 75mm x 90deg 1 pcs. 1,700.00
GI Pipe Sch. 40, 75mm 3 ft. 428.10
CI Valve Box Cover, 150mm 1 pcs. 1,056.02
uPVC Pipes C-100, 75 mm 1 ln.m 488.31
CI Tee MM with BNG, 75 mm 1 pcs. 2,305.39
CI Sleeve type Coupling MM with BNG, 75mm 1 pc. 1,260.00
Portland Cement 1 bags 287.85
Goodmixed Aggregates 1 cu.m. 330.00
Sub-Total

C.8 Equipment Rental

1 Backhoe ( w/ operator & fuel ) 17.00 days 13,150.00
1 1- Pressure Pump ( with fuel ) 3.00 days 1,200.00
Sub-Total

C.9 Labor Cost

1 Project Engineer 34.00 days 520.00
2 Pipefitter 34.00 days 400.00
2 Plumbers 34.00 days 400.00
4 Laborer 34.00 days 250.00
Sub-Total

SUMMARY:

DIRECT COST
C Materials Cost
A.1 Earthworks
A.3 Interconnection & Gate Valves
A.4 Hydrotesting & Disinfection
A.5 Blow Off Valve & Fire Hydrant
C.8 Equipment Rental
C.9 Labor Cost
TOTAL DIRECT COST (C)

INDIRECT COST
A. OCM ( 8% of Direct Cost)
B. Contractor's Profit ( % of Direct Cost)
C. Vat 12% (Direct Cost + Indirect Cost (A+B)
TOTAL INDIRECT COST (A+B+C)
TOTAL COST (DIRECT COST + INDIRECT COST)
UNIT COST 908.05
II. Elevated Steel Tank

Item Scope Of Works Qty. Unit Unit Cost

B. Elevated Tank 16 cu.m. 1.00 lot

C.1 Earthworks
Earth Excavation 12 cum 350.00
Washed Sand & gravel 4 cum 600.00
Washed Gravel 4 cum 650.00
Boulders 6-8" 4 cum 1,800.00
Sub-Total

C.2 Metal Reinforcement

20mm x 6m RSB 25 pcs 650.00
12mm x 6m RSB 46 pcs 294.00
GI Tie Wire No. 16 30 kg 95.00
Hacksaw Blade Class A 25 pcs 70.00
Sub-Total

C.3 Concrete Works

Washed Sand 4 cum 450.00
Washed Gravel 6 cum 650.00
Empty Plastic Container 8 pcs 150.00
Empty Sack 50 pcs 8.00
Excel Portland Cement 70 bags 250.00
Superplasticiser Admixture 70 packs 30.00
Sub-Total

C.4 Plastering and Finishing column

Wire Screen 1/8 1m 180.00
Washed Sand 1 cum 450.00
Excel Portland Cement 10 bags 250.00
Sub-Total

C.5 Welding Works

GI Pipe 6" x 6m; Sch. 40 ( Heavy Duty ) 6 pcs 3,500.00
GI Pipe 3" x 6m; Sch. 40 ( Heavy Duty ) 7 pcs 1,750.00
GI Pipe 2" x 6m; Sch. 40 ( Railings & Bracing ) 6 pcs 1,200.00
GI Pipe 1" x 6m; Sch. 40 ( Railings ) 6 pcs 800.00
25mm Round Bar 14 pcs 1,650.00
MS Plate 6mm THK (4' x 8') 14 sht. 8,592.00
MS Plate 16mm THK (4' x 8') ( stiffiner ) 1 sht. 22,000.00
Turnbuckle 25mm dia. 24 pcs 855.00
1-1/2 x 1-1/2 x 1/4 thk. Angle bar ( railings ) 6 pcs 655.00
1 x 1 x 3/16 thk. Angle bar ( railings ) 20 pcs 465.00
1-1/2 x 3/16 thk. Flat bar ( railings ) 12 pcs 320.00
20mm dia. ASTM AB55 Anchor Bolt w/ Nuts & Washers 16 pcs 1,250.00
Welding Rod 4 box 1,500.00
Hacksaw Blade Class A 35 pcs 95.00
Sub-Total

C.6 Pipes & fittings

GI Pipe 3" x 6m; Sch. 40 4 pcs 1,600.00
GI Pipe 2" x 6m; Sch. 40 4 pcs 1,200.00
 GI Elbow 2"x90 2 pcs 85.00
GI Elbow 3"x45 2 pcs 85.00
GI Nipple 3" x 12" 2 pcs 200.00
GI Tee 3" 1 pcs 550.00
GI Coupling Reducer 4" x 3" 1 pcs 450.00
GI Coupling 3" 1 pcs 650.00
PE Male Adapter 3" 1 pcs 850.00
GI End Cap 3" 1 pcs 650.00
Gate Valve 3"; Brass 2 pcs 8,500.00
Sub-Total

C.7 Formworks & Scaffoldings

Coco Lumber 2"x4"x10'- 100 pcs. 1333.34 bd.ft. 15.00
Coco Lumber 2"x3"x10"- 50 pcs. 500 bd.ft. 15.00
Coco Lumber 2"x2"x10'- 30 pcs. 100 bd.ft. 15.00
Plyboard 5mm thk 4'x8' 12 pcs 345.00
CW Nails 2-1/2 " 5 kg 90.00
Cw Nails 1" 1 kg 90.00
CW Nails 4" 10 kg 90.00
Sub-Total

C.8 Painting
Sand Blasting 1 lot 50,000.00
Epoxy Primer ( Silver ) Outside 12 gals 1,200.00
Metal Paint ( Food Grade ) Inner 12 gals 1,600.00
Paint Roller 8"; Tray; extra foam 4 set 255.00
Paint Brush 2" 8 pcs. 90.60
Sub-Total
C.9 Equipment Rental
1 Boom Truck ( include operator & fuel ) 2.00 days 120,000.00
1 Bsckhoe ( include operator & fuel ) 1.00 days 13,200.00
2 Welding Machine 30.00 days 1,200.00
1 Generator Set 30.00 days 4,500.00
1 Concrete Mixer ( include fuel ) 12.00 days 1,200.00
Sub-Total

C.10 Labor Cost

1 Project Engineer 35.00 days 520.00
1 Foreman 35.00 days 450.00
2 Mason/ Welder 35.00 days 400.00
2 Carpenter 35.00 days 400.00
1 Driver 35.00 days 250.00
5 Laborer 35.00 days 250.00
Sub-Total

SUMMARY:

DIRECT COST
C Materials Cost
C.1 Earthworks
C.2 Metal Reinforcement
C.3 Concrete Works
C.4 Plastering and Finishing column
C.5 Welding Works
C.6 Pipes & fittings
 C.7 Formworks & Scaffoldings
C.8 Painting
C.9 Equipment Rental
C.10 Labor Cost
TOTAL DIRECT COST (C)

INDIRECT COST
A. OCM ( 8% of Direct Cost)
B. Contractor's Profit ( % of Direct Cost)
C. Vat 12% (Direct Cost + Indirect Cost (A+B)
TOTAL INDIRECT COST (A+B+C)
TOTAL COST (DIRECT COST + INDIRECT COST)
UNIT COST 1,490,000.78

III. PUMPHOUSE

Item Scope Of Works Qty. Unit Unit Cost

E. Pumphouse 1.00 lot

E.1 Concrete Works Materials Cost

CHB 4x8x16 285 pcs 9.50
Concrete Decorative Blocks 8x8 8 pcs 30.00
Portland Cement 42 bags 250.00
RSB 10mm x 6m 37 pcs 250.00
Sand and Gravel; Good Mixed 7 cum 500.00
Hacksaw Blade Class A 4 pcs 85.00
Washed Sand 3.5 cum 450.00
Tiew Wire No. 16 5 kg 95.00
Sub-Total

E.2 Roofing Works

Purlins 2"x3"x12' 8 pcs 96.00
Trusses 2"x3"x8' 10 pcs 192.00
GI Corr. Sheets GF No. 26 x8' 10 shts 540.00
Facia Board 1"x10"x8' 8 pcs 120.00
CW Nails 4" 5 kg 85.00
Roofing Nails 2-1/2 ; Umbrella 2 kg 120.00
GI Sheets Plain No. 24 x 8' 1 shts 360.00
LBD Hinges 4"x4" 2 pcs 30.00
CW Nails 2-1/2" 2 kg 85.00
Door Jamb 2"x6"x8' 1 pc 288.00
Door Jamb 2"x6"x10' 1 pc 360.00
Flushtype Door 090mx2.10m ; 2"x3" Frame w/ 5mmthick
Marine Plywood 1 unit 2,800.00
Kwikset door japan 1 pc 800.00
CW Nails 2" 1 kg 85.00
Sub-Total

E.3 Forms and Scaffoldings

CW Nails 2-1/2" 1 kg 85.00
CW Nails 4" 2 kg 85.00
Coco Lumber 1"x8"x8'-12 pcs. 64 bd.ft. 15.00
Coco Lumber 2"x2"x8' -25 pcs. 67 bd.ft. 15.00
Sub-Total

E.4 Painting
 Primer; Flat; Premium grade 2 gals 1,350.00
Semi-Gloss Latex Paint; Premium Grade 2 gals 1,200.00
Roofpaint 1 gals 1,600.00
Sandpaper #100 20 shts. 255.00
Paint Roller 8"; Tray; extra foam 1 set 150.00
Paint Brush 2" 2 pcs. 40.00
Sub-Total

E.5 Labor Cost

1 Project Engineer 8.00 days 500.00
1 Foreman 8.00 days 450.00
1 Painter 2.00 days 450.00
1 Mason 8.00 days 450.00
1 Carpenter 8.00 days 400.00
2 Laborer 8.00 days 250.00
Sub-Total

E.6 Service Drop Concrete Poste 1.00 lot

1. Concrete Works Materials Cost

Portland Cement 6 bags 250.00
RSB 10mm x 6m 7 pcs 250.00
Hacksaw Blade Class A 2 pcs 85.00
GI Pipe 3"; Sch. 40 1 length 4,625.00
Sand and Gravel; Good Mixed 1 cum 500.00
Tiew Wire No. 16 1 kg 105.00
Sub-Total

2. Forms and Scaffoldings

CW Nails 4" 1 kg 85.00
CW Nails 2-1/2" 1 kg 85.00
Coco Lumber 1"x8"x10' at 26.67 bd.ft 4 pcs 120.00
Coco Lumber 2"x2"x10' at 3.33 bd.ft 10 pcs 60.00
Sub-Total

3. Electrical Works
THW Wire; 6/7 62 m 110.00
TW Wire; 14/7 10 m 24.00
Flexible Pipe 1" dia 5m 8.00
Nipple 32 mm ^2 dia x 1" 2 pcs 40.00
Secondary Rack Assembly ; 1phase Porcelain Spool Insulato 2 sets 280.00
Electical Tape , 3M 3/4" 2 rolls 40.00
Entrance Cap 32 mm^2 dia 1 pc 85.00
REC Pipe 32 mm^2 dia 1 length 850.00
LB Pipe 32 mm^2 dia 1 pc 155.00
ACB 60 A; 2- Bolt-on; w/ enclosure 1 unit 8,000.00
Switch; Single gang ; w/plate & screw 1 sets 125.00
CFL bulb; 11 W 1 pc 130.00
Junction Box 4x4" 1 pc 27.00
Sub-Total

4. Load Deposit & Transformer 1 lot 180,000.00

Sub-Total

5. Labor Cost
1 Project Engineer 3.00 days 500.00
1 Foreman 3.00 days 450.00
1 Electrician 3.00 days 250.00
1 Laborer 3.00 days 250.00
Sub-Total

SUMMARY:

DIRECT COST
E Materials Cost
E.1 Concrete Works Materials Cost
E.2 Roofing Works
E.3 Forms and Scaffoldings
E.5 Labor Cost
E.6 Service Drop Concrete Post
1. Concrete Works Materials Cost
2. Forms and Scaffoldings
3. Electrical Works
4. Load Deposit & Transformer
5. Labor Cost

TOTAL DIRECT COST (E)

INDIRECT COST
A. OCM ( 8% of Direct Cost)
B. Contractor's Profit ( % of Direct Cost)
C. Vat 12% (Direct Cost + Indirect Cost (A+B)
TOTAL INDIRECT COST (A+B+C)
TOTAL COST (DIRECT COST + INDIRECT COST)
UNIT COST 365,001.01
Amount

83,520.00
83,520.00

6,000.00
3,400.00
1,995.00
1,356.00
2,520.00
99,992.00
3,900.00
460.00
450.00
1,050.00
425.00
121,548.00

1,009.80
6,620.00
3,508.00
176.00
853.00
850.00
2,700.00
350.00
16,066.80

2,400.00
3,250.00
4,000.00
9,650.00

253.64
853.00
 2,806.00
421.32
1,190.90
308.78
90.00
86.49
165.00
287.85
330.00
6,792.98

6,620.00
3,508.00
10,108.45
1,700.00
1,284.30
1,056.02
488.31
2,305.39
1,260.00
287.85
330.00
28,948.32

223,550.00
3,600.00
227,150.00

17,680.00
27,200.00
27,200.00
34,000.00
106,080.00

83,520.00
16,066.80
9,650.00
35,741.30
227,150.00
106,080.00
478,208.10

38,256.65
47,820.81
67,714.27
153,791.72
631,999.82
/mtr.
Amount

4,200.00
2,400.00
2,600.00
7,200.00
16,400.00

16,250.00
13,524.00
2,850.00
1,750.00
34,374.00

1,800.00
3,900.00
1,200.00
400.00
17,500.00
2,100.00
26,900.00

180.00
450.00
2,500.00
3,130.00

21,000.00
12,250.00
7,200.00
4,800.00
23,100.00
120,288.00
22,000.00
20,520.00
3,930.00
9,300.00
3,840.00
20,000.00
6,000.00
3,325.00
277,553.00

6,400.00
4,800.00
 170.00
170.00
400.00
550.00
450.00
650.00
850.00
650.00
17,000.00
32,090.00

20,000.10
7,500.00
1,500.00
4,140.00
450.00
90.00
900.00
34,580.10

50,000.00
14,400.00
19,200.00
1,020.00
724.80
85,344.80

240,000.00
13,200.00
72,000.00
135,000.00
14,400.00
474,600.00

18,200.00
15,750.00
28,000.00
28,000.00
8,750.00
43,750.00
142,450.00

16,400.00
34,374.00
26,900.00
3,130.00
277,553.00
32,090.00
 34,580.10
85,344.80
474,600.00
142,450.00
1,127,421.90

90,193.75
112,742.19
159,642.94
362,578.88
1,490,000.78
/lot

Amount

2,707.50
240.00
10,500.00
9,250.00
3,500.00
340.00
1,575.00
475.00
28,587.50

768.00
1,920.00
5,400.00
960.00
425.00
240.00
360.00
60.00
170.00
288.00
360.00

2,800.00
800.00
85.00
14,636.00

85.00
170.00
959.40
1,001.25
2,215.65
 2,700.00
2,400.00
1,600.00
5,100.00
150.00
80.00
12,030.00

4,000.00
3,600.00
900.00
3,600.00
3,200.00
4,000.00
19,300.00

1,500.00
1,750.00
170.00
4,625.00
500.00
105.00
8,650.00

85.00
85.00
480.00
600.00
1,250.00

6,820.00
240.00
40.00
80.00
560.00
80.00
85.00
850.00
155.00
8,000.00
125.00
130.00
27.00
17,192.00

180,000.00
180,000.00
 1,500.00
1,350.00
750.00
750.00
4,350.00

28,587.50
14,636.00
2,215.65
19,300.00

8,650.00
1,250.00
17,192.00
180,000.00
4,350.00

276,181.15

22,094.49
27,618.12
39,107.25
88,819.86
365,001.01
/lot
Contractor :
Project Name : Water System Level II
Project Location : Brgy. Magsaysay, Carmen, Davao del Norte

SUMMARY

Item Scope Of Works Qty. Unit Unit Cost

I Pipelaying 1 lot 517,303.02

II Elevated Steel Tank 1 lot 791,411.22
III Pumphouse 1 lot 84,369.82
IV Painting 1 lot 39,766.94

TOTAL ESTIMATED COST

Amount

517,303.02
791,411.22
84,369.82
39,766.94

1,432,851.00
 SUMMARY
Item Description Estimated Cost
I Pipelaying 631,999.82
II Elevated Steel Tank 1,490,000.78
III Pumphouse 365,001.01
IV Painting Err:509

TOTAL ESTIMATED COST Err:509