4
PROJECT TITLE: CONSTRUCTION OF COMMUNITY FISH LANDING CENTER SUBJECT: Bill of Materials & Cost Estimates NO. DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT I. Mobilization / Demobilization of Equipment 1.00 lot 50,000.00 50,000.00 50,000.00 Contractor's Tax 4,319.00 Sub-Total: 54,319.00 II. BUILDING FACILITIES A. Trading Hall/Admin./Public Toilets 1 Earthworks a. Ordinary Excavation 52.00 cu.m. 300.00 15,600.00 b. Backfilling and Compaction 34.00 cu.m. 275.00 9,350.00 c. Selected Earthfill 119.00 cu.m. 570.00 67,830.00 d. Gravel Bedding 25.00 cu.m. 1,350.00 33,750.00 126,530.00 OCM 3,527.87 Contractor's Profit 12,653.00 Contractor's Tax 12,326.00 Sub-Total: 155,036.87 2 Concrete and Masonry Works a. Concrete, 20.70 Mpa. Cement 732.00 bags 275.00 201,300.00 Sand 41.00 cu.m 800.00 32,800.00 Gravel 82.00 cu.m 1,000.00 82,000.00 Labor 1.00 lot 110,700.00 110,700.00 b. Rebars and Tire Wire Rebars 7,426.00 kgs 50.00 371,300.00 Tiewire 150.00 kgs 80.00 12,000.00 Labor 1.00 lot 134,200.00 134,200.00 c. 150mm thk., 350 psi. CHB (Include mortar and rebars) 150mm thk, 350psi CHB 1,190.00 pcs 18.00 21,420.00 Cement 97.00 bags 275.00 26,675.00 Sand 8.00 cu.m 800.00 6,400.00 Rebars and Tie Wires 194.75 kgs 50.00 9,737.50 Miscellaneous (H-Framem etc.) 1.00 lot 3,962.00 3,962.00 Labor 1.00 lot 23,900.00 23,900.00 d. 100mm thk., 350 psi. CHB (Include mortar and rebars) 100mm thk, 350psi CHB 138.00 pcs 12.00 1,656.00 Cement 6.00 bags 275.00 1,650.00 Sand 1.00 cu.m 800.00 800.00 Rebars and Tie Wires 22.55 kgs 50.00 1,127.50 Miscellaneous (H-Frame, Etc.) 1.00 lot 300.00 300.00 Labor 1.00 lot 2,000.00 2,000.00 e. Plain Cement Plaster Finish (For columns, parapet, beams and walls) Cement 91.00 bags 275.00 25,025.00 Sand 5.00 cu.m 800.00 4,000.00 Labor 1.00 lot 10,200.00 10,200.00 f. Concrete Moulding 1.00 lot 22,500.00 22,500.00 g. Vitrified Floor Tiles, 16" x 16" Vitrified Floor Tiles, 16" x 16" 90.00 pcs 67.00 6,030.00 Cement 10.00 bags 275.00 2,750.00 Sand 1.00 cu.m 800.00 800.00 ABC Tile Grout 7.00 kgs 30.00 210.00 Labor 1.00 lot 4,900.00 4,900.00 h. Vitrified Glazed Tiles, 12" x 12" Vitrified Glazed Tiles, 12" x 12" 303.00 pcs 40.00 12,120.00 Cement 20.00 bags 275.00 5,500.00 Sand 2.00 cu.m 800.00 1,600.00 ABC Tile Grout 12.30 kgs 30.00 369.00 Labor 1.00 lot 9,800.00 9,800.00 i. Vitrified Unglazed Tiles, 12" x 12" Vitrified Unglazed Tiles, 12" x 12" 104.00 pcs 40.00 4,160.00 Cement 7.00 bags 275.00 1,925.00 Sand 1.00 cu.m 800.00 800.00 ABC Tile Grout 5.00 kgs 30.00 150.00 Labor 1.00 lot 3,600.00 3,600.00 1,160,367.00 OCM 34,812.00 Contractor's Profit 116,037.00 Contractor's Tax 113,242.00 Sub-Total: 1,424,458.00 3 Water Proofing Works a. Integral Waterproofing 171.00 sq.m. 33.80 5,779.80 AMOUNT: P 2,850,000.00 Region VI, Iloilo City BUREAU OF FISHERIES AND AQUATIC RESOURCES Republic of the Philippines Department of Agriculture Total Direct Cost: Total Direct Cost: Total Direct Cost: Page 1 of 4

CFLC Detailed Estimate_signed

Embed Size (px)

DESCRIPTION

cflc estimates

Citation preview

Page 1: CFLC Detailed Estimate_signed

PR

OJE

CT

TITL

E: C

ON

STR

UC

TIO

N O

F C

OM

MU

NIT

Y F

ISH

LA

ND

ING

CEN

TER

SUB

JEC

T: B

ill o

f M

ater

ials

& C

ost

Est

imat

es

NO

. D

ESC

RIP

TIO

NQ

TY.

UN

ITU

NIT

PR

ICE

AM

OU

NT

I.M

ob

iliza

tio

n /

De

mo

bili

zati

on

of

Equ

ipm

en

t1.

00 lo

t 50

,000

.00

50

,00

0.0

05

0,0

00

.00

C

on

trac

tor'

s Ta

x4

,31

9.0

0

Sub

-To

tal:

54

,31

9.0

0

II.

BU

ILD

ING

FA

CIL

ITIE

SA

.Tr

adin

g H

all/

Ad

min

./P

ub

lic T

oile

ts1

Eart

hw

ork

sa.

Ord

inar

y Ex

cava

tio

n52

.00

cu

.m.

300.

001

5,6

00

.00

b. B

ackf

illin

g an

d C

om

pac

tio

n34

.00

cu

.m.

275.

009

,35

0.0

0c.

Sel

ecte

d E

arth

fill

119.

00 c

u.m

. 57

0.00

67

,83

0.0

0d

. Gra

vel B

edd

ing

25.0

0 c

u.m

. 1,

350.

003

3,7

50

.00

12

6,5

30

.00

OC

M3

,52

7.8

7

Co

ntr

acto

r's

Pro

fit

12

,65

3.0

0

Co

ntr

acto

r's

Tax

12

,32

6.0

0

Sub

-To

tal:

15

5,0

36

.87

2C

on

cret

e an

d M

aso

nry

Wo

rks

a. C

on

cret

e, 2

0.70

Mp

a.C

emen

t73

2.00

bag

s27

5.00

20

1,3

00

.00

San

d41

.00

cu.m

800.

003

2,8

00

.00

Gra

vel

82.0

0cu

.m1,

000.

008

2,0

00

.00

Lab

or

1.00

lot

110,

700.

001

10

,70

0.0

0b

. Reb

ars

and

Tir

e W

ire

Reb

ars

7,42

6.00

kgs

50.0

03

71

,30

0.0

0Ti

ewir

e15

0.00

kgs

80.0

01

2,0

00

.00

Lab

or

1.00

lot

134,

200.

001

34

,20

0.0

0c.

150

mm

th

k., 3

50 p

si. C

HB

(I

ncl

ud

e m

ort

ar a

nd

reb

ars)

150m

m t

hk,

350

psi

CH

B1,

190.

00p

cs18

.00

21

,42

0.0

0C

emen

t97

.00

bag

s27

5.00

26

,67

5.0

0Sa

nd

8.00

cu.m

800.

006

,40

0.0

0R

ebar

s an

d T

ie W

ires

194.

75kg

s50

.00

9,7

37

.50

Mis

cella

neo

us

(H-F

ram

em e

tc.)

1.00

lot

3,96

2.00

3,9

62

.00

Lab

or

1.00

lot

23,9

00.0

02

3,9

00

.00

d. 1

00m

m t

hk.

, 35

0 p

si. C

HB

(I

ncl

ud

e m

ort

ar a

nd

reb

ars)

100m

m t

hk,

350

psi

CH

B13

8.00

pcs

12.0

01

,65

6.0

0C

emen

t6.

00b

ags

275.

001

,65

0.0

0Sa

nd

1.00

cu.m

800.

008

00

.00

Reb

ars

and

Tie

Wir

es22

.55

kgs

50.0

01

,12

7.5

0M

isce

llan

eou

s (H

-Fra

me,

Etc

.)1.

00lo

t30

0.00

30

0.0

0La

bo

r1.

00lo

t2,

000.

002

,00

0.0

0e.

Pla

in C

em

ent

Pla

ster

Fin

ish

(Fo

r co

lum

ns,

par

apet

, be

ams

and

wal

ls)

Cem

ent

91.0

0b

ags

275.

002

5,0

25

.00

San

d5.

00cu

.m80

0.00

4,0

00

.00

Lab

or

1.00

lot

10,2

00.0

01

0,2

00

.00

f. C

on

cret

e M

ou

ldin

g1.

00lo

t22

,500

.00

22

,50

0.0

0g.

Vit

rifi

ed F

loo

r Ti

les,

16"

x 1

6"

Vit

rifi

ed F

loo

r Ti

les,

16"

x 1

6"

90.0

0p

cs67

.00

6,0

30

.00

Cem

ent

10.0

0b

ags

275.

002

,75

0.0

0Sa

nd

1.00

cu.m

800.

008

00

.00

AB

C T

ile G

rou

t7.

00kg

s30

.00

21

0.0

0La

bo

r1.

00lo

t4,

900.

004

,90

0.0

0h

. Vit

rifi

ed G

laze

d T

iles,

12"

x 1

2"

Vit

rifi

ed G

laze

d T

iles,

12"

x 1

2"30

3.00

pcs

40.0

01

2,1

20

.00

Cem

ent

20.0

0b

ags

275.

005

,50

0.0

0Sa

nd

2.00

cu.m

800.

001

,60

0.0

0A

BC

Tile

Gro

ut

12.3

0kg

s30

.00

36

9.0

0La

bo

r1.

00lo

t9,

800.

009

,80

0.0

0i.

Vit

rifi

ed U

ngl

aze

d T

iles,

12

" x

12"

Vit

rifi

ed U

ngl

aze

d T

iles,

12

" x

12

"10

4.00

pcs

40.0

04

,16

0.0

0C

emen

t7.

00b

ags

275.

001

,92

5.0

0Sa

nd

1.00

cu.m

800.

008

00

.00

AB

C T

ile G

rou

t5.

00kg

s30

.00

15

0.0

0La

bo

r1.

00lo

t3,

600.

003

,60

0.0

01

,16

0,3

67

.00

O

CM

34

,81

2.0

0

Co

ntr

acto

r's

Pro

fit

11

6,0

37

.00

Co

ntr

acto

r's

Tax

11

3,2

42

.00

Sub

-To

tal:

1,4

24

,45

8.0

0

3W

ater

Pro

ofi

ng

Wo

rks

a. In

tegr

al W

ater

pro

ofi

ng

171.

00 s

q.m

. 33

.80

5,7

79

.80

AM

OU

NT

: P 2

,850

,000

.00

Re

gio

n V

I, Il

oilo

Cit

yB

UR

EAU

OF

FISH

ERIE

S A

ND

AQ

UA

TIC

RES

OU

RC

ES

Re

pu

blic

of

the

Ph

ilip

pin

esD

ep

artm

ent

of

Agr

icu

ltu

re

Tota

l Dir

ect

Co

st:

Tota

l Dir

ect

Co

st:

Tota

l Dir

ect

Co

st:

Pag

e 1

of

4

Page 2: CFLC Detailed Estimate_signed
Page 3: CFLC Detailed Estimate_signed
Page 4: CFLC Detailed Estimate_signed