ESTIMATE - Sto. Nino, Tuburan Evacuation Center

Name of Project
Location of Project
: Construction of Evacuation Center

: Brgy. Sto. Nino, Tuburan, Cebu
BILL OF QUANTITIES
SUMMARY
Item No.
Description
I.
I.1
I.2
I.3
II.
II.1
II.2
II.3
II.4
III.
III.1
III.2
EARTHWORKS
Excavation
Backfilling (Anapog)
Gravel Bedding
STRUCTURAL WORKS (CLASS "A" MIX)
Column Footing
Column
Steel Beam
Steel Roof Beam
ROOFING WORKS
Steel Roof Framing
Roof Sheeting
Quantity
Unit
89.59
13.44
9.43
cu.m.
cu.m.
cu.m.
90.77
23.39
92.00
113.82
cu.m.
cu.m.
ln.m.
ln.m.
535.48
595.80
sq.m.
sq.m.
TOTAL BID AMOUNT
TOTAL BID AMOUNT (in words): ONE MILLION NINE HUNDRED EIGHTY ONE THOUSAND EIGHTY THREE PESOS & 27/1
READ AND ACCEPTED AND GOOD FOR AGREEMENT

Date
Signature
: ALEXANDER A. GALEOS
In the Capacity as
: PROPRIETOR
Duly Authorized for Bids and in behalf of
: ALPHA TECH BUILDERS
Unit Cost
Amount
(Pesos)
(Pesos)
182.42
1,061.63
1,590.26
16,342.72
14,268.31
14,996.15
2,317.08
17,340.71
1,433.28
1,673.83
210,321.35
405,599.21
131,861.76
190,515.33
1,062.11
719.10
568,738.66
428,439.78
Php
D EIGHTY THREE PESOS & 27/100 CENTAVOS.
1,981,083.27
1,981,665.20
FORTY MILLION SIX HUNDRED TWO THOUSAND SEVEN

HUNDRED SEVENTY ONE PESOS & 18/100
Name of Project
Location of Project
: Construction of Evacuation Center

: Brgy. Sto. Nino, Tuburan, Cebu
BILL OF QUANTITIES
SUMMARY
Item No.
Description
I.
I.1
I.2
I.3
II.
II.1
II.2
II.3
II.4
III.
III.1
III.2
EARTHWORKS
Excavation
Backfilling (Anapog)
Gravel Bedding
STRUCTURAL WORKS (CLASS "A" MIX)
Column Footing
Column
Steel Beam
Steel Roof Beam
ROOFING WORKS
Steel Roof Framing
Roof Sheeting
Quantity
Unit
89.59
13.44
9.43
cu.m.
cu.m.
cu.m.
90.77
23.39
92.00
113.82
cu.m.
cu.m.
ln.m.
ln.m.
535.48
595.80
sq.m.
sq.m.
TOTAL BID AMOUNT
TOTAL BID AMOUNT (in words): ONE MILLION NINE HUNDRED EIGHTY ONE THOUSAND EIGHTY THREE PESOS & 27/1
READ AND ACCEPTED AND GOOD FOR AGREEMENT

Date
Signature
: ALEXANDER A. GALEOS
In the Capacity as
: PROPRIETOR
Duly Authorized for Bids and in behalf of
: ALPHA TECH BUILDERS
Unit Cost
Amount
(Pesos)
(Pesos)
182.42
1,061.63
1,590.26
16,342.72
14,268.31
14,996.15
2,317.08
17,340.71
1,433.28
1,673.83
210,321.35
405,599.21
131,861.76
190,515.33
1,062.11
719.10
568,738.66
428,439.78
Php
D EIGHTY THREE PESOS & 27/100 CENTAVOS.
1,981,083.27
1,981,665.20
FORTY MILLION SIX HUNDRED TWO THOUSAND SEVEN

HUNDRED SEVENTY ONE PESOS & 18/100
Item Number
Item Description
Quantity
: I.1
: Excavation
:
89.59 cu.m.
EQUIPMENT
No.of Day/s
0.35 Dumptruck
0.35 Backhoe
Minor Tools
Description
Qty.
2
1
Unit
unit/s
unit/s
Rate per Day

P
10,816.00
P
12,296.00
P
54.25
Amount
P
P
P
P
Sub-Total for Equipment

MANPOWER
No.of Day/s
Description
0.35 Construction Foreman
0.35 Unskilled Laborer
Qty.
1
3
Unit
person/s
person/s
Rate per Day

P
500.00
P
350.00
Amount
P
P
P
Sub-Total for Manpower

MATERIALS :
Description
Qty.
Unit
Unit Cost
Amount
Sub-Total for Materials
TOTAL DIRECT COST
8.00% Overhead / Cont. / Misc.

9.00% Contractors Profit
12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
7,571.20
4,303.60
54.25
11,929.05
Amount
175.00
367.50
542.50
2.5
Amount
12,471.55
#VALUE!
#VALUE!
997.72
1,122.44
1,751.01
8%
9%
12%
16,342.72
182.42
15,784,356.30
#REF!
1,900,000.00
Item Number
Item Description
Quantity
: I.2
: Backfilling (Anapog)
:
13.44 cu.m.
EQUIPMENT
No.of Day/s
Description
1.00 Plate Compactor
Minor Tools
Qty.
1
Unit
unit/s
Rate per Day

P
984.00
P
190.00
Amount
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
2
Unit
person/s
person/s
P
P
Rate per Day

500.00
350.00
Amount
P
P
P

MATERIALS :
Description
Filling Materials (Anapog)
Qty.
16.80
Unit
cu.m.
Unit Cost
465.00
Amount
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
984.00
190.00
1,174.00
Amount
500.00
1,400.00
1,900.00
Amount
7,812.00
1,981,665.20
7,812.00
10,886.00
870.88
979.74
1,531.69
14,268.31
1,061.63
#REF!
#REF!
Item Number
Item Description
Quantity
: I.3
: Gravel Bedding
:
9.43 cu.m.
EQUIPMENT
No.of Day/s
Description
Qty.
Unit
Rate per Day
Amount

MANPOWER
No.of Day/s
Description
Qty.
1
2
Unit
person/s
person/s
P
P
Rate per Day

500.00
350.00
Amount
P
P
P

MATERIALS :
Description
Gravel (3/4")
Qty.
10.37
Unit
cu.m.
Unit Cost
1,000.00
Amount
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
Amount
445.00
623.00
1,068.00
3,111.90
Amount
10,373.00
10,373.00
11,441.00
915.28
1,029.69
1,610.17
14,996.14
1,590.26
#REF!
#REF!
Item Number
Item Description
Quantity
: II.1
: Column Footing
:
90.77 cu.m.
EQUIPMENT
No.of Day/s
Description
6.34 One-bagger Mixer
6.34 Concrete Vibrator
0.63 Water Truck
Qty.
1
1
1
Unit
unit/s
unit/s
unit/s
Rate per Day

P
1,376.00
P
972.00
P
8,520.00
Amount
P
P
P
P

MANPOWER
No.of Day/s
Description
6.34 Skilled Laborer
Qty.
1
6
12
Unit
person/s
person/s
person/s
Rate per Day

P
500.00
P
450.00
P
350.00
Amount
P
P
P
P

MATERIALS :
Description
Portland Cement
Sand
Gravel
Reinforcing Bars
Forms & Scaffolding
Plywood (1/4"x4'x8')
Assorted Common Wire Nails
Ga.#16 G.I. Tie Wire
Qty.
159.00
13.00
21.00
223.84
127.00
14.00
5.00
2.00
Unit
bags
m
m
kgs
bd.ft
shts.
kg.
kgs
P
P
P
P
P
P
P
P
Unit Cost
250.00
1,200.00
1,000.00
28.00
40.00
365.00
68.00
75.00
Amount
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
8,723.84
6,162.48
5,401.68
20,288.00
9,329.76
Amount
3,170.00
17,118.00
26,628.00
46,916.00
32,654.16
Amount
39,750.00
15,600.00
21,000.00
6,267.61
5,080.00
5,110.00
340.00
150.00
178.84
15.01
23.76
248.84
141.32
17.51
6.25
2.50
10 0.616852
12 0.888266
16 1.57914
20 2.467407
4.263679
160,501.61
12,840.13
14,445.14
22,534.87
2,317.08
0
0
213.184
0
213.184
93,297.61
210,321.75
0
0
135
0
#REF!
#REF!
Item Number
Item Description
Quantity
: II.2
: Column
:
23.39 cu.m.
EQUIPMENT
No.of Day/s
Description
1.24 Water Truck
Qty.
1
1
1
Unit
unit/s
unit/s
unit/s
Rate per Day

P
1,376.00
P
972.00
P
8,520.00
Amount
P
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
6
12
Unit
person/s
person/s
person/s
Rate per Day

P
500.00
P
450.00
P
350.00
Amount
P
P
P
P

MATERIALS :
Description
Portland Cement
Sand
Gravel
Reinforcing Bars
Forms & Scaffolding
Qty.
221.00
18.00
30.00
545.72
850.00
55.00
18.00
9.00
Unit
bags
m
m
kgs
bd.ft
shts.
kg.
kgs
P
P
P
P
P
P
P
P
Unit Cost
250.00
1,200.00
1,000.00
28.00
40.00
365.00
68.00
75.00
Amount
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
17,059.65
12,050.86
10,563.10
39,673.60
17,810.42
Amount
6,199.00
33,474.60
52,071.60
91,745.20
62,336.47
Amount
55,250.00
21,600.00
30,000.00
15,280.20
34,000.00
20,075.00
1,224.00
675.00
217.28
18.11
29.82
540.36
828.66
55.39
18.11
8.52
10 0.616852
12 0.888266
16 1.57914
20 2.467407
519.7346
178,104.20
10.39469
309,523.00
24,761.84
27,857.07
43,457.25
405,599.16
17,340.71
328 202.3274
0
0
201 317.4072
0
0
#REF!
#REF!
Item Number
Item Description
Quantity
: II.3
: Steel Beam
:
92.00 ln.m.
EQUIPMENT
No.of Day/s
Description
4.16 Welding Machine
4.16 Cutting Outfit
Qty.
3
3
Unit
unit/s
unit/s
Rate per Day

P
500.00
P
250.00
Amount
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
3
3
Unit
person/s
person/s
person/s
P
P
P
Rate per Day

500.00
450.00
350.00
Amount
P
P
P
P

MATERIALS :
Description
Forms & Scaffolding
2" G.I. Pipe Sched. 20
1 1/2" G.I. Pipe Sched. 20
Welding Rod
Red Lead Paint
Paint Thinner
Incidentals
Qty.
550.00
22.00
12.00
17.00
50.00
23.00
8.00
1.00
Unit
bd.ft.
lgths
lgths
lgths
kgs
gals
gals
lot
P
P
P
P
P
P
P
P
Unit Cost
40.00
830.00
542.00
348.50
120.00
561.50
325.00
5,000.00
Amount
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
6,240.00
3,120.00
9,360.00
7,920.30
Amount
2,080.00
5,616.00
4,368.00
12,064.00
27,721.05
Amount
22,000.00
18,260.00
6,504.00
5,924.50
6,000.00
12,914.50
2,600.00
5,000.00
550.00
36.00
22.00
25.00
83.00
25.00
10.00
1.00
79,203.00
100,627.00
8,050.16
9,056.43
14,128.07
131,861.66
1,433.28
#REF!
#REF!
Item Number
Item Description
Quantity
: II.4
: Steel Roof Beam
:
113.82 ln.m.
EQUIPMENT
No.of Day/s
Description
6.41 Cutting Outfit
Qty.
4
4
Unit
unit/s
unit/s
Rate per Day

P
500.00
P
250.00
Amount
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
4
4
Unit
person/s
person/s
person/s
P
P
P
Rate per Day

500.00
450.00
350.00
Amount
P
P
P
P

MATERIALS :
Description
Forms & Scaffolding
Welding Rod
Red Lead Paint
Paint Thinner
Incidentals
Qty.
850.00
42.00
20.00
18.00
50.00
25.00
10.00
1.00
Unit
bd.ft.
lgths
lgths
lgths
kgs
gals
gals
lot
P
P
P
P
P
P
P
P
Unit Cost
40.00
830.00
542.00
348.50
120.00
561.50
325.00
6,000.00
Amount
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
12,820.00
6,410.00
6,410.00
11,526.05
Amount
3,205.00
11,538.00
8,974.00
23,717.00
40,341.18
Amount
34,000.00
34,860.00
10,840.00
6,273.00
6,000.00
14,037.50
3,250.00
6,000.00
115,260.50
145,387.50
11,631.00
13,084.88
20,412.43
190,515.81
1,673.83
#REF!
#REF!
Item Number
Item Description
Quantity
: III.1
: Steel Roof Framing
:
535.48 sq.m.
EQUIPMENT
No.of Day/s
Description
8.86 Cutting Outfit
8.86 Bar Cutter
Qty.
5
5
5
Unit
unit/s
unit/s
unit/s
Rate per Day

P
500.00
P
250.00
P
1,758.00
Amount
P
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
10
15
Unit
person/s
person/s
person/s
Rate per Day

P
500.00
P
450.00
P
350.00
Amount
P
P
P
P

MATERIALS :
Description
Forms & Scaffolding
2"x2"x1/4" Angle Bar
1 1/2"x1 1/2"x1/4" Angle Bar
3/4"x3/4" Angle Bar
10mm Def. Bar
2"x6" C-Purlins
Welding Rod
Red Lead Paint
Paint Thinner
Incidentals
Qty.
1,283.00
95.00
84.00
63.00
26.00
140.55
108.00
178.00
21.00
6.00
1.00
Unit
bd.ft.
lgths
lgths
lgths
lgths
kgs
lgths
kgs
gals
gals
lot
P
P
P
P
P
P
P
P
P
P
P
Unit Cost
40.00
700.00
398.50
27.00
179.00
28.00
580.00
120.00
561.50
325.00
6,000.00
Amount
P
P
P
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
22,150.00
11,075.00
77,879.40
77,879.40
26,532.59
Amount
4,430.00
39,870.00
46,515.00
90,815.00
92,864.06
Amount
51,320.00
66,500.00
33,474.00
1,701.00
4,654.00
3,935.38
62,640.00
21,360.00
11,791.50
1,950.00
6,000.00
265,325.88
434,020.28
34,721.62
39,061.83
60,936.48
568,740.21
1,062.11
#REF!
#REF!
Item Number
Item Description
Quantity
: III.2
: Roof Sheeting
:
595.80 sq.m.
EQUIPMENT
No.of Day/s
Description
Qty.
Unit
Rate per Day
Amount

MANPOWER
No.of Day/s
Description
Qty.
1
5
5
Unit
person/s
person/s
person/s
P
P
P
Rate per Day

500.00
450.00
350.00
Amount
P
P
P
P

MATERIALS :
Description
Tekscrew 60mm.
Longspan G I. Roofing 1.2m Thick
Fabricated Steel Louver
G.I. Fascia Board
End Gutter
Flashing Gutter
End Flashing
Qty.
2,500.00
596.00
25.00
181.00
150.00
112.00
65.00
Unit
pcs
sq.m.
ln.m.
ln.m.
ln.m.
ln.m.
ln.m.
P
P
P
P
P
P
P
Unit Cost
4.50
345.00
495.00
148.00
148.00
148.00
129.00
Amount
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
Amount
2,640.00
11,880.00
9,240.00
23,760.00
Amount
11,250.00
205,620.00
12,375.00
26,788.00
22,200.00
16,576.00
8,385.00
106,117.90
193,506.49
12,113.51
303,194.00
326,954.00
26,156.32
29,425.86
45,904.33
428,440.51
719.10
#REF!
#REF!
324.6753
ITEM DES./LOC.
NUMBE
R OF
SET/S
EXCAVATION
BACKFILL
vol
vol
1.65
1.40
1.00
1.65
1.40
1.00
2.15
1.90
1.40
70.24
22.34
5.60
98.18
1.65
1.40
1.00
1.65
1.40
1.00
1.65
1.40
1.00
51.53
15.71
3.84
71.08
Footing
F1
12
F2
6
F3
4
Sub-Total
Column
C1
C1
stirrups 1
stirrups 2
C2
C2
stirrups 1
stirrups 2
C3
stirrups 1
stirrups 2
Corbel
12
12
12
12
6
6
6
6
4
4
4
18
18
Sub-Total
Steel Beam
B1
vertical member
diagonal member
rizontal member
B2
vertical member
diagonal member
rizontal member
Strutt
vertical member
diagonal member
rizontal member
RB1
vertical member
diagonal member
rizontal member
RB2
vertical member
diagonal member
rizontal member
RB3
vertical member
diagonal member
rizontal member
scia Frame Detail
vertical member
diagonal member
rizontal member
Roofing
10
10
10
8
8
8
3
3
3
10
10
10
8
8
8
GRAVEL BEDDING
w
1.65
1.40
1.00
1.65
1.40
1.00
0.10
0.10
0.10
REBARS
vol
grd deghook Lhook Lsplice#cutlength Lcut
3.27 0.016
1.18 0.016
0.40 0.016
4.84
60
60
60
90
90
90
0.2
0.2
0.2
0
0
0
0.02
0.016
0.01
0.01
0.02
0.016
0.01
0.01
0.016
0.01
0.01
0.02
0.01
60
60
60
60
60
60
60
60
60
60
60
90
90
90
90
90
90
90
90
90
90
90
0.25
0.2
0.12
0.12
0.25
0.2
0.12
0.12
0.2
0.12
0.12
1.6
1.3
0
0
1.6
1.3
0
0
1.3
0
0
30 1.90
30 1.65
30 1.25
4
4
60
60
4
4
58
58
8
56
56
12
11.6
1.32
1
11.8
11.4
1.12
0.88
11
0.72
0.6
Lcom
6
6
6
12
12
6
6
12
12
6
6
12
6
6
6
6
qty
kg/m
120 1.58
60 1.58
30 1.58
48
48
180
120
24
24
70
58
32
28
23
18
36
2.47
1.58
0.617
0.617
2.47
1.58
0.617
0.617
1.58
0.617
0.617
2.47
0.617
CONCRETE WORKS
kg
FORMWORKS
vol
1,137.60
568.80
284.40
1,990.80
1.65
1.40
1.00
1.65
1.40
1.00
0.40
0.40
0.30
13.07
4.70
1.20
18.97
1,422.72
910.08
666.36
444.24
711.36
455.04
259.14
214.72
606.72
103.66
85.15
266.76
133.27
6,279.21
0.30
0.40
9.15
13.18
0.30
0.30
8.90
4.81
0.20
0.20
8.50
1.36
0.40
0.18
0.45
area
Lcut
Lcom
0.50
0.71
13.96
56.00
54.00
4.00
6.00
6.00
6.00
0.50
0.71
13.96
56.00
54.00
4.00
6.00
6.00
6.00
0.30
0.42
28.30
95.00
94.00
2.00
6.00
6.00
6.00
0.50
0.71
13.96
56.00
54.00
4.00
6.00
6.00
6.00
0.50
0.71
13.96
56.00
54.00
4.00
6.00
6.00
6.00
19.52
- 2" dia
- 1 1/2" dia
- 2" dia
- 3/4" dia
MASONRY
qty
48.00
65.00
94.00
38.00
52.00
75.00
15.00
21.00
29.00
48.00
65.00
94.00
38.00
52.00
75.00
kg.
area
#chb
#cem
Vsand
PLASTERING
kgdow
kgtwire
area
#cem
LASTERING
PAINTING
Vsand
area
ROOFING WORKS
l
area
Item Number
Item Description
Quantity
: I.1
: Excavation
:
89.59 cu.m.
EQUIPMENT
No.of Day/s
0.35 Dumptruck
0.35 Backhoe
Minor Tools
Description
Qty.
2
1
Unit
unit/s
unit/s
Rate per Day

P
10,816.00
P
12,296.00
P
54.25
Amount
P
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
3
Unit
person/s
person/s
Rate per Day

P
500.00
P
350.00
Amount
P
P
P

MATERIALS :
Description
Qty.
Unit
Unit Cost
Amount
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
7,571.20
4,303.60
54.25
11,929.05
Amount
175.00
367.50
542.50
2.5
Amount
12,471.55
#VALUE!
#VALUE!
997.72
1,122.44
1,751.01
8%
9%
12%
16,342.72
182.42
15,784,356.30
#REF!
1,900,000.00
Item Number
Item Description
Quantity
: I.2
: Backfilling (Anapog)
:
13.44 cu.m.
EQUIPMENT
No.of Day/s
Description
1.00 Plate Compactor
Minor Tools
Qty.
1
Unit
unit/s
Rate per Day

P
984.00
P
190.00
Amount
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
2
Unit
person/s
person/s
P
P
Rate per Day

500.00
350.00
Amount
P
P
P

MATERIALS :
Description
Filling Materials (Anapog)
Qty.
16.80
Unit
cu.m.
Unit Cost
465.00
Amount
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
984.00
190.00
1,174.00
Amount
500.00
1,400.00
1,900.00
Amount
7,812.00
1,981,665.20
7,812.00
10,886.00
870.88
979.74
1,531.69
14,268.31
1,061.63
#REF!
#REF!
Item Number
Item Description
Quantity
: I.3
: Gravel Bedding
:
9.43 cu.m.
EQUIPMENT
No.of Day/s
Description
Qty.
Unit
Rate per Day
Amount

MANPOWER
No.of Day/s
Description
Qty.
1
2
Unit
person/s
person/s
P
P
Rate per Day

500.00
350.00
Amount
P
P
P

MATERIALS :
Description
Gravel (3/4")
Qty.
10.37
Unit
cu.m.
Unit Cost
1,000.00
Amount
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
Amount
445.00
623.00
1,068.00
3,111.90
Amount
10,373.00
10,373.00
11,441.00
915.28
1,029.69
1,610.17
14,996.14
1,590.26
#REF!
#REF!
Item Number
Item Description
Quantity
: II.1
: Column Footing
:
90.77 cu.m.
EQUIPMENT
No.of Day/s
Description
0.63 Water Truck
Qty.
1
1
1
Unit
unit/s
unit/s
unit/s
Rate per Day

P
1,376.00
P
972.00
P
8,520.00
Amount
P
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
6
12
Unit
person/s
person/s
person/s
Rate per Day

P
500.00
P
450.00
P
350.00
Amount
P
P
P
P

MATERIALS :
Description
Portland Cement
Sand
Gravel
Reinforcing Bars
Forms & Scaffolding
Qty.
159.00
13.00
21.00
223.84
127.00
14.00
5.00
2.00
Unit
bags
m
m
kgs
bd.ft
shts.
kg.
kgs
P
P
P
P
P
P
P
P
Unit Cost
250.00
1,200.00
1,000.00
28.00
40.00
365.00
68.00
75.00
Amount
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
8,723.84
6,162.48
5,401.68
20,288.00
9,329.76
Amount
3,170.00
17,118.00
26,628.00
46,916.00
32,654.16
Amount
39,750.00
15,600.00
21,000.00
6,267.61
5,080.00
5,110.00
340.00
150.00
178.84
15.01
23.76
248.84
141.32
17.51
6.25
2.50
10 0.616852
12 0.888266
16 1.57914
20 2.467407
4.263679
160,501.61
12,840.13
14,445.14
22,534.87
2,317.08
0
0
213.184
0
213.184
93,297.61
210,321.75
0
0
135
0
#REF!
#REF!
Item Number
Item Description
Quantity
: II.2
: Column
:
23.39 cu.m.
EQUIPMENT
No.of Day/s
Description
1.24 Water Truck
Qty.
1
1
1
Unit
unit/s
unit/s
unit/s
Rate per Day

P
1,376.00
P
972.00
P
8,520.00
Amount
P
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
6
12
Unit
person/s
person/s
person/s
Rate per Day

P
500.00
P
450.00
P
350.00
Amount
P
P
P
P

MATERIALS :
Description
Portland Cement
Sand
Gravel
Reinforcing Bars
Forms & Scaffolding
Qty.
221.00
18.00
30.00
545.72
850.00
55.00
18.00
9.00
Unit
bags
m
m
kgs
bd.ft
shts.
kg.
kgs
P
P
P
P
P
P
P
P
Unit Cost
250.00
1,200.00
1,000.00
28.00
40.00
365.00
68.00
75.00
Amount
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
17,059.65
12,050.86
10,563.10
39,673.60
17,810.42
Amount
6,199.00
33,474.60
52,071.60
91,745.20
62,336.47
Amount
55,250.00
21,600.00
30,000.00
15,280.20
34,000.00
20,075.00
1,224.00
675.00
217.28
18.11
29.82
540.36
828.66
55.39
18.11
8.52
10 0.616852
12 0.888266
16 1.57914
20 2.467407
519.7346
178,104.20
10.39469
309,523.00
24,761.84
27,857.07
43,457.25
405,599.16
17,340.71
328 202.3274
0
0
201 317.4072
0
0
#REF!
#REF!
Item Number
Item Description
Quantity
: II.3
: Steel Beam
:
92.00 ln.m.
EQUIPMENT
No.of Day/s
Description
4.16 Cutting Outfit
Qty.
3
3
Unit
unit/s
unit/s
Rate per Day

P
500.00
P
250.00
Amount
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
3
3
Unit
person/s
person/s
person/s
P
P
P
Rate per Day

500.00
450.00
350.00
Amount
P
P
P
P

MATERIALS :
Description
Forms & Scaffolding
Welding Rod
Red Lead Paint
Paint Thinner
Incidentals
Qty.
550.00
22.00
12.00
17.00
50.00
23.00
8.00
1.00
Unit
bd.ft.
lgths
lgths
lgths
kgs
gals
gals
lot
P
P
P
P
P
P
P
P
Unit Cost
40.00
830.00
542.00
348.50
120.00
561.50
325.00
5,000.00
Amount
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
6,240.00
3,120.00
9,360.00
7,920.30
Amount
2,080.00
5,616.00
4,368.00
12,064.00
27,721.05
Amount
22,000.00
18,260.00
6,504.00
5,924.50
6,000.00
12,914.50
2,600.00
5,000.00
550.00
36.00
22.00
25.00
83.00
25.00
10.00
1.00
79,203.00
100,627.00
8,050.16
9,056.43
14,128.07
131,861.66
1,433.28
#REF!
#REF!
Item Number
Item Description
Quantity
: II.4
: Steel Roof Beam
:
113.82 ln.m.
EQUIPMENT
No.of Day/s
Description
6.41 Cutting Outfit
Qty.
4
4
Unit
unit/s
unit/s
Rate per Day

P
500.00
P
250.00
Amount
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
4
4
Unit
person/s
person/s
person/s
P
P
P
Rate per Day

500.00
450.00
350.00
Amount
P
P
P
P

MATERIALS :
Description
Forms & Scaffolding
Welding Rod
Red Lead Paint
Paint Thinner
Incidentals
Qty.
850.00
42.00
20.00
18.00
50.00
25.00
10.00
1.00
Unit
bd.ft.
lgths
lgths
lgths
kgs
gals
gals
lot
P
P
P
P
P
P
P
P
Unit Cost
40.00
830.00
542.00
348.50
120.00
561.50
325.00
6,000.00
Amount
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
12,820.00
6,410.00
6,410.00
11,526.05
Amount
3,205.00
11,538.00
8,974.00
23,717.00
40,341.18
Amount
34,000.00
34,860.00
10,840.00
6,273.00
6,000.00
14,037.50
3,250.00
6,000.00
115,260.50
145,387.50
11,631.00
13,084.88
20,412.43
190,515.81
1,673.83
#REF!
#REF!
Item Number
Item Description
Quantity
: III.1
: Steel Roof Framing
:
535.48 sq.m.
EQUIPMENT
No.of Day/s
Description
8.86 Cutting Outfit
8.86 Bar Cutter
Qty.
5
5
5
Unit
unit/s
unit/s
unit/s
Rate per Day

P
500.00
P
250.00
P
1,758.00
Amount
P
P
P
P

MANPOWER
No.of Day/s
Description
Qty.
1
10
15
Unit
person/s
person/s
person/s
Rate per Day

P
500.00
P
450.00
P
350.00
Amount
P
P
P
P

MATERIALS :
Description
Forms & Scaffolding
1 1/2"x1 1/2"x1/4" Angle Bar
3/4"x3/4" Angle Bar
10mm Def. Bar
2"x6" C-Purlins
Welding Rod
Red Lead Paint
Paint Thinner
Incidentals
Qty.
1,283.00
95.00
84.00
63.00
26.00
140.55
108.00
178.00
21.00
6.00
1.00
Unit
bd.ft.
lgths
lgths
lgths
lgths
kgs
lgths
kgs
gals
gals
lot
P
P
P
P
P
P
P
P
P
P
P
Unit Cost
40.00
700.00
398.50
27.00
179.00
28.00
580.00
120.00
561.50
325.00
6,000.00
Amount
P
P
P
P
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
22,150.00
11,075.00
77,879.40
77,879.40
26,532.59
Amount
4,430.00
39,870.00
46,515.00
90,815.00
92,864.06
Amount
51,320.00
66,500.00
33,474.00
1,701.00
4,654.00
3,935.38
62,640.00
21,360.00
11,791.50
1,950.00
6,000.00
265,325.88
434,020.28
34,721.62
39,061.83
60,936.48
568,740.21
1,062.11
#REF!
#REF!
Item Number
Item Description
Quantity
: III.2
: Roof Sheeting
:
595.80 sq.m.
EQUIPMENT
No.of Day/s
Description
Qty.
Unit
Rate per Day
Amount

MANPOWER
No.of Day/s
Description
Qty.
1
5
5
Unit
person/s
person/s
person/s
P
P
P
Rate per Day

500.00
450.00
350.00
Amount
P
P
P
P

MATERIALS :
Description
Tekscrew 60mm.
Longspan G I. Roofing 1.2m Thick
Fabricated Steel Louver
G.I. Fascia Board
End Gutter
Flashing Gutter
End Flashing
Qty.
2,500.00
596.00
25.00
181.00
150.00
112.00
65.00
Unit
pcs
sq.m.
ln.m.
ln.m.
ln.m.
ln.m.
ln.m.
P
P
P
P
P
P
P
Unit Cost
4.50
345.00
495.00
148.00
148.00
148.00
129.00
Amount
P
P
P
P
P
P
P
TOTAL DIRECT COST

12.00% Taxes
P
P
P
TOTAL ITEM COST
UNIT COST
Amount
Amount
2,640.00
11,880.00
9,240.00
23,760.00
106,117.90
Amount
11,250.00
205,620.00
12,375.00
26,788.00
22,200.00
16,576.00
8,385.00
303,194.00
326,954.00
26,156.32
29,425.86
45,904.33
428,440.51
719.10
#REF!
#REF!

ESTIMATE - Sto. Nino, Tuburan Evacuation Center

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

ESTIMATE - Sto. Nino, Tuburan Evacuation Center

Uploaded by

Copyright:

Available Formats

Name of Project

: Construction of Evacuation Center

TOTAL BID AMOUNT

READ AND ACCEPTED AND GOOD FOR AGREEMENT

Duly Authorized for Bids and in behalf of

: ALPHA TECH BUILDERS

D EIGHTY THREE PESOS & 27/100 CENTAVOS.

FORTY MILLION SIX HUNDRED TWO THOUSAND SEVEN

: Construction of Evacuation Center

TOTAL BID AMOUNT

READ AND ACCEPTED AND GOOD FOR AGREEMENT

Duly Authorized for Bids and in behalf of

: ALPHA TECH BUILDERS

D EIGHTY THREE PESOS & 27/100 CENTAVOS.

FORTY MILLION SIX HUNDRED TWO THOUSAND SEVEN

Rate per Day

Sub-Total for Equipment

Rate per Day

Sub-Total for Manpower

Sub-Total for Materials

TOTAL DIRECT COST

8.00% Overhead / Cont. / Misc.

TOTAL ITEM COST

Rate per Day

Sub-Total for Equipment

Rate per Day

Sub-Total for Manpower

Sub-Total for Materials

TOTAL DIRECT COST

8.00% Overhead / Cont. / Misc.

TOTAL ITEM COST

Rate per Day

Sub-Total for Equipment

Rate per Day

Sub-Total for Manpower

Sub-Total for Materials

TOTAL DIRECT COST

8.00% Overhead / Cont. / Misc.

TOTAL ITEM COST

Rate per Day

Sub-Total for Equipment

Rate per Day

Sub-Total for Manpower

Sub-Total for Materials

TOTAL DIRECT COST

8.00% Overhead / Cont. / Misc.

TOTAL ITEM COST

Rate per Day

Sub-Total for Equipment

Rate per Day

Sub-Total for Manpower

Sub-Total for Materials

TOTAL DIRECT COST

8.00% Overhead / Cont. / Misc.

TOTAL ITEM COST

Rate per Day

Sub-Total for Equipment

Rate per Day

Sub-Total for Manpower

Sub-Total for Materials

TOTAL DIRECT COST

8.00% Overhead / Cont. / Misc.

TOTAL ITEM COST

Rate per Day