Republic of the Philippines

Province of Masbate
CITY OF MASBATE
CITY PLANNING AND DEVELOPMENT OFFICE

Date: July 4, 2022

Name of Project CONSTRUCTION OF MULTIPURPOSE BUILDING AT BRGY. CAWAYAN EXTERIOR

LOCATION BRGY. CAWAYAN EXTERIOR Equipment Requirement
Project Description 6.0m x 8.0 m - 2 STOREY BUILDING (PHASE 1-GROUND FLOOR)
Hand Tools
Concrete Mixer
Net Length Source of Fund:
Appropriation P 1,000,000.00 20% EDF
Mode of Implementation By CONTRACT
No. of Working Days 71.5 WORKING DAYS

ITEM OF WORK
No. DESCRIPTION % UNIT QTY UNIT PRICE AMOUNT
I CLEARING/REMOVAL OF EXISTING STRUCTURE 1.31 lot 1.00 13,054.00 13,054.00
II EXCAVATION 0.91 cu.m. 17.47 523.06 9,137.80
III CONCRETE WORKS 66.97 cu.m. 22.74 29,451.66 669,730.85
IV MASONRY / ROOFING WORKS 12.85 sq.m 68.11 1,886.46 128,486.93
V ELECTRICAL WORKS 5.27 lot 1.00 52,688.55 52,688.55
VI PLUMBING WORKS 4.60 lot 1.00 45,964.44 45,964.44
VII DOORS & WINDOWS 7.53 lot 1.00 75,328.12 75,328.12
VIII INSTALLATION OF BILLBOARD 0.56 lot 1.00 5,609.30 5,609.30
100.00 TOTAL 1,000,000.00
BREAKDOWN OF ESTIMATES

I. ESTIMATED PROJECT COST

A. DIRECT COST II. ESTIMATED GOVERNMENT EXPENSES
1. Materials 532,444 1. Engineering Admin. Overhead
1.1 Supply Delivery 2. PDE
1.2 Quarry Fee 3. ROW & Land Improvement
2. Labor 225,350.00 4. Cost of Supervision
4.1 Direct Labor 5. Materials Quality Control
4.2 Equipment Optr Labor 6. Contingencies
3. Equipment Expenses 8,256.00 7. Project Management (2.0%)
4. Fuel, Oil, Lubricant TOTAL OF II
Subtotal 766,050.26
-
5. Temporary Facilities
6. Hauling of Materials
Subtotal
B. INDIRECT COST:
1. Indirect Cost 168,531.06
2. VAT & Withholding Taxes 65,418.68
Subtotal 233,949.74
(GRAND TOTAL ESTIMATED)
TOTAL OF I 1,000,000.00 PROJECT COST OF I & II 1,000,000.00

Prepared by Checked by Recommending Approval

GILBERT E. LAURIO JIRAH JOY N. BARTOLAY GERRY D. GUADAYO

DRAFTSMAN I TM III CPDC

Requested by

Approved:

SOCRATES M. TUASON
CITY MAYOR

file:///conversion/tmp/activity_task_scratch/752593992.xlsx
 3000 GATE
1000/SPAN GRILLS
8

file:///conversion/tmp/activity_task_scratch/752593992.xlsx
 DETAILED ESTIMATE SHEET
Title: CONSTRUCTION OF MULTIPURPOSE BUILDING AT BRGY. CAWAYAN EXTERIOR

Item of Work: CLEARING/REMOVAL OF EXISTING STRUCTURE

Item No.: I
Estimated Quantity: 1.00 lot
I. LABOR
DESCRIPTION QTY NO.OF DAYS RATE/DAY AMOUNT
CONSTRUCTION FOREMAN 1 5 600.00 3,000.00
COMMON LABOR 4 5 350.00 7,000.00
sub-total 10,000.00
DIRECT ITEM COST 10,000.00
INDIRECT COST 22% 2,200.00
VAT 7% 854.00
TOTAL ITEM COST 13,054.00
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 13,054.00
Item of Work: EXCAVATION
Item No.: II 6 (1.20 X 1.20 X 1.45) = 12.53 Footing
Estimated Quantity: 17.47 cu.m. 0.20 X 0.9 X 26.0 = 4.68 FTB
0.20 X 0.40 X (2.70+0.60) = 0.26 WALL FOOTING
17.47
I. LABOR
DESCRIPTION QTY NO.OF DAYS RATE/DAY AMOUNT
CONSTRUCTION FOREMAN 1 3.5 600.00 2,100.00
COMMON LABOR 4 3.5 350.00 4,900.00
sub-total 7,000.00
DIRECT ITEM COST 7,000.00
INDIRECT COST 22% 1,540.00
VAT 7% 597.80
TOTAL ITEM COST 9,137.80
ESTIMATED QUANTITY 17.47
ITEM UNIT COST 523.06
Item of Work: CONCRETE WORKS
Item No.: III 6 x (1.20 x 1.20 x 0.30) = 2.59 FOOTING
Estimated Quantity: 22.74 cu.m.
6 x (0.30 x 0.30 x 4.0) = 2.16 COLUMN
0.20 x 0.30 x 34.0 = 2.04 FTB
0.20 x 0.40 x 39.0 = 3.12 FB
0.20 X 0.40 X 3.30 = 0.26 WF
0.10 X 6.0 X 8.0 = 4.80 FLRNG
0.125 X 6.0 X 8.0 = 6.0 SLAB
(0.10 X 1.20 X 5.50)+1/2(0.20 X 0.30 X 14) = 1.08 STAIR
0.10 X 0.60 X 2.80 = 0.17 SLAB KITCHEN
0.075 X 0.60 X 11.50 = 0.52 WINDOW CANOPY
22.74
BOULDERS: 6(0.15 X 1.20 X 1.20) = 1.30cu.m
I. MATERIALS
DESCRIPTION UNIT QTY UNIT PRICE AMOUNT
PORTLAND CEMENT bags. 228 275.00 62,700.00
BLACK SAND cu.m. 17.5 1,654.00 28,945.00
GRAVEL cu.m. 23.0 1,048.00 24,104.00
BOULDERS cu.m. 1.5 992.00 1,488.00
16mm Ø X 6.0m RSB pc 142 507.00 71,994.00
12mm Ø X 6.0m RSB pc 103 287.00 29,561.00
10mm Ø X 6.0m RSB pc 200 198.00 39,600.00
GI TIE WIRE #16 kg 40 93.00 3,720.00
CONCRETE BOND gal 4 1,080.00 4,320.00
WATER pail 456 5.00 2,280.00
Formworks: -
3/8' MARINE PLYWOOD(US) pc 25 716.00 17,900.00
2" x 3" x 12' COCOLUMBER (450pcs.) bd.ft. 2,700 28.00 75,600.00
CW NAILS (Assorted) kg 35 88.00 3,080.00
sub-total 365,292.00
II. LABOR
DESCRIPTION QTY NO.OF DAYS RATE/DAY AMOUNT
CONSTRUCTION FOREMAN 1 31 600.00 18,600.00
SKILLED LABOR 4 31 450.00 55,800.00
COMMON LABOR 6 31 350.00 65,100.00
sub-total 139,500.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONCRETE MIXER (1 BAGGER) 1 6 1,376.00 8,256.00
subtotal 8,256.00
DIRECT ITEM COST 513,048.00
INDIRECT COST 22% 112,870.56
VAT 7% 43,812.29
TOTAL ITEM COST 669,730.85
ESTIMATED QUANTITY 22.74
ITEM UNIT COST 29,451.66

file:///conversion/tmp/activity_task_scratch/752593992.xlsx
 Item of Work: MASONRY /ROOFING WORKS 0.60 X 23.0 = 13.80 6" CHB
Item No.: IV 2.60 X 25.70 = 66.82 4"CHB
Estimated Quantity: 68.11 sq.m -12.51 Doors&windows
54.31 4"chb
Plastrering : 2 X (54.31) = 108.62 68.11

I. MATERIALS
DESCRIPTION UNIT QTY UNIT PRICE AMOUNT
PORTLAND CEMENT bags. 70 275.00 19,250.00
BLACK SAND cu.m. 4.0 1,654.00 6,616.00
PURE SAND cu.m. 2.5 992.00 2,480.00
6" THICK CHB pc 179 22.00 3,938.00
4" THICK CHB pc 720 18.00 12,960.00
10mm Ø X 6.0m RSB pc 42 198.00 8,316.00
GI TIE WIRE #16 kg 10 93.00 930.00
WATER pail 143 5.00 715.00
Temporary Stairwell Cover -
8' CORRUGATED GI SHEET pc 3 423.00 1,269.00
2" x 5" x 8' COCOLUMBER (4pcs.) bd.ft. 27 28.00 756.00
2" x 3" x 12' COCOLUMBER (3pcs.) bd.ft. 18 28.00 504.00
UMBRELLA NAIL kg 0.25 93.00 23.25
FLASHING (READY MADE) pc 2 386.00 772.00
VULCASEAL (1/2lit) can 1 298.00 298.00
sub-total 58,827.25
II. LABOR
DESCRIPTION QTY NO.OF DAYS RATE/DAY AMOUNT
CONSTRUCTION FOREMAN 1 18 600.00 10,800.00
SKILLED LABOR 2 18 450.00 16,200.00
COMMON LABOR 2 18 350.00 12,600.00
sub-total 39,600.00
DIRECT ITEM COST 98,427.25
INDIRECT COST 22% 21,654.00
VAT 7% 8,405.69
TOTAL ITEM COST 128,486.93
ESTIMATED QUANTITY 68.11
ITEM UNIT COST 1,886.46
Item of Work: ELECTRICAL WORKS
Item No.: V
Estimated Quantity: 1.00 lot
I. MATERIALS
DESCRIPTION UNIT QTY UNIT PRICE AMOUNT
25MM DIA. ENTRANCE CAP pc 1 66.00 66.00
25MM DIA.MALE ADAPTOR pc 1 27.00 27.00
PANEL BOARD 8 BRANCHES pc 1 1,268.00 1,268.00
60amp CIRCUIT BREAKER pc 1 331.00 331.00
20amp CIRCUIT BREAKER pc 1 275.00 275.00
15amp CIRCUIT BREAKER pc 1 275.00 275.00
25MM DIA. UPVC PIPE pc 2 122.00 244.00
25MM DIA. UPVC ELBOW pc 1 34.00 34.00
20MM DIA. UPVC PIPE pc 38 83.00 3,154.00
20MM DIA. UPVC ELBOW pc 45 22.00 990.00
4. CONDUCTORS -
#6 THHN STRANDED WIRE meter 30 143.00 4,290.00
#14 THHN STRANDED WIRE box 2 2,756.00 5,512.00
#12 THHN STRANDED WIRE box 2 4,040.00 8,080.00
5. BOXES & FITTINGS -
JUNCTION BOX 4"X4" pc 6 39.00 234.00
UTILITY BOX pc 12 22.00 264.00
RECEPTACLE 4" X 4" pc 6 49.00 294.00
6. LIGHTING FIXTURES -
LED BULB 15WATTS pc 5 210.00 1,050.00
LED BULB 7WATTS pc 1 88.00 88.00
7. SWITCH & CONVENIENCE OUTLET -
2-GANG SWITCH W/ PLATED COVER pc 3 110.00 330.00
1-GANG SWITCH W/ PLATED COVER pc 1 78.00 78.00
2-GANG DUPLEX C.O W/ PLATED COVER pc 7 110.00 770.00
8. OTHERS -
ELECTRICAL TAPE roll 2 44.00 88.00
SOLVENT CEMENT 1/8 can 2 110.00 220.00
3/4" PVC CLIP pc 60 5.00 300.00
sub-total 28,262.00
II. LABOR
DESCRIPTION QTY NO.OF DAYS RATE/DAY AMOUNT
CONSTRUCTION FOREMAN 1 5.5 600.00 3,300.00
SKILLED LABOR 2 5.5 450.00 4,950.00
COMMON LABOR 2 5.5 350.00 3,850.00
sub-total 12,100.00
DIRECT ITEM COST 40,362.00
INDIRECT COST 22% 8,879.64
VAT 7% 3,446.91
TOTAL ITEM COST 52,688.55
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 52,688.55

file:///conversion/tmp/activity_task_scratch/752593992.xlsx
 Item of Work: PLUMBING/TILE WORKS
Item No.: VI (1.50 X 4.80)+(1.20 X 1.50) = 9.0 CR
Estimated Quantity: 1.00 lot 2(0.60 X 2.80) = 3.36 KITCHEN
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
PVC PIPE 4" ORANGE pc 8 563.00 4,504.00
PVC ELBOW 4'' ORANGE pc 8 110.00 880.00
PVC PIPE 2'' ORANGE pc 7 243.00 1,701.00
PVC ELBOW 2'' ORANGE pc 8 44.00 352.00
PVC WYE 2'' ORANGE pc 2 110.00 220.00
PVC PIPE 1/2'' BLUE pc 10 83.00 830.00
PVC ELBOW 1/2'' BLUE pc 15 17.00 255.00
PVC TEE 1/2'' BLUE pc 3 22.00 66.00
GI FAUCET pc 2 275.00 550.00
WATER CLOSET W/ FITTINGS set 1 4,961.00 4,961.00
4'' X 4'' FLOOR DRAIN pc 1 166.00 166.00
TEFLON TAPE SMALL pc 2 17.00 34.00
SOLVENT CEMENT 1/8 lit. can 2 110.00 220.00
24" X 24" TILES pc 12 198.00 2,376.00
12" X 12" TILES pc 100 49.00 4,900.00
ADHESIVE CEMENT bag 5 386.00 1,930.00
PURE SAND cu.m 0.5 992.00 496.00
ABC GROUT pack 2 110.00 220.00
WATER pail 10 5.00 50.00
subtotal 24,711.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 7.5 600.00 4,500.00
SKILLED LABOR 1 7.5 450.00 3,375.00
COMMON LABOR 1 7.5 350.00 2,625.00
subtotal 10,500.00
DIRECT ITEM COST 35,211.00
INDIRECT COST 22% 7,746.42
VAT 7% 3,007.02
TOTAL ITEM COST 45,964.44
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 45,964.44

file:///conversion/tmp/activity_task_scratch/752593992.xlsx
 Item of Work: DOORS & WINDOWS
Item No.: VII
Estimated Quantity: 1.000 lot

I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
0.90m X 2.10m PANEL DOOR W/ JAMB set 1 9,531.00 9,531.00
0.60m X 2.10m FLUSH DOOR W/ JAMB set 1 3,811.00 3,811.00
JALOUPLUS WINDOW sq.ft 100.71 331.00 33,335.01
DOOR KNOB BRANDED set 5 716.00 3,580.00
DOOR HINGES 3" x 3" stainless loosepin pair 8 231.00 1,848.00
subtotal 52,105.01
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
LUMP SUM 5,600.00

subtotal 5,600.00
DIRECT ITEM COST 57,705.01
INDIRECT COST 22% 12,695.10
VAT 7% 4,928.01
TOTAL ITEM COST 75,328.12
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 75,328.12

Item of Work: INSTALLATION OF BILLBOARD

Item No.: VIII
Estimated Quantity: 1.000 lot
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
ZAMBOO PLYWOOD 1/4" pc 1 887.00 887.00
1.20M X 2.40M TARPAULIN pc 1 840.00 840.00
2" X 3" X 12' COCOLUMBER (8pcs.) bd.ft. 48 28.00 1,344.00
CWN ASSORTED kg 2 88.00 176.00
subtotal 3,247.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
FOREMAN 1 1 600.00 600.00
SKILLED LABOR 1 1 450.00 450.00
subtotal 1,050.00
DIRECT ITEM COST 4,297.00
INDIRECT COST 22% 945.34
VAT 7% 366.96
TOTAL ITEM COST 5,609.30
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 5,609.30

file:///conversion/tmp/activity_task_scratch/752593992.xlsx