DETAILED ESTIMATES

Contract ID : 21-TD64-M2116
Contract Name : CONSTRUCTION OF WATER SYSTEM
Location : ROMANGAOB, SOUTH UPI, MAGUINDANAO
Item No./Description : 1001(1)c3 50mmØ High Density Polyethylene (HDPE) Pipe
Unit of Measurement : 929.00 m

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 310.00 75.00 23,250.00

b. Skilled Laborer 1 310.00 56.25 17,437.50
c. Unskilled Laborer 2 310.00 43.75 27,125.00

Sub - Total for A ₱ 67,812.50

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools ( 10% of Labor Cost ) 6,781.25

Sub - Total for B ₱ 6,781.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 50mmØ High Density Polyethylene (HDPE) Pipe m 929.00 243.00 225,747.00

c. Consumables (5% of Material Cost) 11,287.35

Sub - Total for C ₱ 237,034.35

D. Total Direct Cost (A+B+C) ₱ 311,628.10
E. Overhead, Contingencies & Miscellaneous (OCM) 15% of D 46,744.22
F. Contractor's Profit (CP) 10% of D 31,162.81
G. Value Added Tax (VAT) 5% of (D + E + F) 19,476.76
H. BARMM Regional Tax 1% of (D + E + F) ₱ 3,895.35
I. Total Item Cost (D + E + F + G + H) ₱ 412,907.23
J. Total Unit Cost I/Qty 444.46