DETAILED ESTIMATE

Materials Recovery Facility

Tunga, Leyte

ITEM 100(2) - Clearing and Grubbing

Quantity = 1.00 Lump Sum

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00
B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00
C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 4,726.08

Foreman 1 3.00 Days @ P 588.24 P 1,764.72

Unskilled Laborer 3 3.00 Days @ P 329.04 P 2,961.36
P 4,726.08

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 4,726.08

INDIRECT COST - - - - - - - - - - - - - - - - - - P 1,476.90
OCM - - - - - - - - - - - P 708.91
Contractor's Profit - - 472.61
VAT - - - - - - - - - - - 295.38
Mobilization - - - - - - -
P 1,476.90
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 6,202.98
P 6,202.98
Uni t C o s t =
1.00
= P 6,202.98
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 903(1) - Forms and Falseworks

Quantity = 1.00 Lump Sum

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 10,620.00

Assorted Coco Lumber 500.00 Bd. Ft. @ P 15.00 P 7,500.00

1/4" Thk. Ordinary Plywood 10.00 Pc. @ P 270.00 P 2,700.00
CW Nails, Assorted 10.00 Kg. @ P 42.00 P 420.00
P 10,620.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 13,788.40

Foreman 1 5.00 Days @ P 588.24 P 2,941.20

Carpenter 2 5.00 Days @ P 426.64 P 4,266.40
Unskilled Laborer 4 5.00 Days @ P 329.04 P 6,580.80
P 13,788.40

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 24,408.40

INDIRECT COST - - - - - - - - - - - - - - - - - - P 7,627.63
OCM - - - - - - - - - - - P 3,661.26
Contractor's Profit - - 2,440.84
VAT - - - - - - - - - - - 1,525.53
Mobilization - - - - - - -
P 7,627.63
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 32,036.03
P 32,036.03
Uni t C o s t =
1.00
= P 32,036.03
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 803(1)a - Structure Excavation, Common Soil

Quantity = 62.00 cu.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 9,522.00

Foreman 1 5.00 Days @ P 588.24 P 2,941.20

Unskilled Laborer 4 5.00 Days @ P 329.04 P 6,580.80
P 9,522.00

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 9,522.00

INDIRECT COST - - - - - - - - - - - - - - - - - - P 2,975.63
OCM - - - - - - - - - - - P 1,428.30
Contractor's Profit - - 952.20
VAT - - - - - - - - - - - 595.13
Mobilization - - - - - - -
P 2,975.63
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 12,497.63
P 12,497.63
Uni t C o s t =
62.00
= P 201.57
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1705(1) - Fill and Backfill

Quantity = 62.00 cu.m.
Backfill = 10.00 cu.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 4,800.00

Mixed of Sand and Gravel 15.00 Cu.m. @ P 320.00 P 4,800.00

P 4,800.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,968.00

Plate Compactor 2.00 Days @ P 984.00 P 1,968.00

P 1,968.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 7,757.28

Foreman 1 2.00 Days @ P 588.24 P 1,176.48

Unskilled Laborer 4 5.00 Days @ P 329.04 P 6,580.80
P 7,757.28

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 14,525.28

INDIRECT COST - - - - - - - - - - - - - - - - - - P 4,539.15
OCM - - - - - - - - - - - P 2,178.79
Contractor's Profit - - 1,452.53
VAT - - - - - - - - - - - 907.83
Mobilization - - - - - - -
P 4,539.15
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 19,064.43
P 19,064.43
Uni t C o s t =
62.00
= P 307.49
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 900(1) - Reinforced Concrete

Quantity = 228.00 cu.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 341,466.00

Portland Cement 591.00 Bag @ P 257.00 P 151,887.00

Coarse Sand 63.00 Cu.m. @ P 615.00 P 38,745.00
Gravel, 3/4 62.00 Cu.m. @ P 870.00 P 53,940.00
12mmØ Def. Bar Grade 40 1,813.00 Kg. @ P 42.00 P 76,146.00
10mmØ Def. Bar Grade 40 444.00 Kg. @ P 42.00 P 18,648.00
No. 16 G. I. Tie Wire 50.00 Kg. @ P 42.00 P 2,100.00
P 341,466.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 4,212.00

Concrete Mixer, 1.0 Bagger 2.00 Days @ P 1,376.00 P 2,752.00

Concrete Vibrator 2.00 Days @ P 730.00 P 1,460.00
P 4,212.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 41,365.20

Foreman 1 15.00 Days @ P 588.24 P 8,823.60

Mason/Steelman 2 15.00 Days @ P 426.64 P 12,799.20
Unskilled Laborer 4 15.00 Days @ P 329.04 P 19,742.40
P 41,365.20

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 387,043.20

INDIRECT COST - - - - - - - - - - - - - - - - - - P 120,951.00
OCM - - - - - - - - - - - P 58,056.48
Contractor's Profit - - 38,704.32
VAT - - - - - - - - - - - 24,190.20
Mobilization - - - - - - -
P 120,951.00
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 507,994.20
P 507,994.20
Uni t C o s t =
228.00
= P 2,228.04
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1046(2)a - CHB Non Load Bearing (including Reinforcing Steel), 100 mm
Quantity = 167.00 sq.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 67,563.00

Portland Cement 93.00 Bag @ P 257.00 P 23,901.00

Fine Sand 8.00 Cu.m. @ P 615.00 P 4,920.00
4'' Thk. CHB 2,161.00 Pc. @ P 12.00 P 25,932.00
10mmØ Def. Bar Grade 40 300.00 Kg. @ P 42.00 P 12,600.00
No. 16 G. I. Tie Wire 5.00 Kg. @ P 42.00 P 210.00
P 67,563.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 13,788.40

Foreman 1 5.00 Days @ P 588.24 P 2,941.20

Mason/Steelman 2 5.00 Days @ P 426.64 P 4,266.40
Unskilled Laborer 4 5.00 Days @ P 329.04 P 6,580.80
P 13,788.40

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 81,351.40

INDIRECT COST - - - - - - - - - - - - - - - - - - P 25,422.31
OCM - - - - - - - - - - - P 12,202.71
Contractor's Profit - - 8,135.14
VAT - - - - - - - - - - - 5,084.46
Mobilization - - - - - - -
P 25,422.31
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 106,773.71
P 106,773.71
Uni t C o s t =
167.00
= P 639.36
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1027(1) - Cement Plaster Finish

Quantity = 333.00 sq.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 20,138.00

Portland Cement 64.00 Bag @ P 257.00 P 16,448.00

Fine Sand 6.00 Cu.m. @ P 615.00 P 3,690.00
P 20,138.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 5,018.88

Foreman 1 3.00 Days @ P 588.24 P 1,764.72

Mason 1 3.00 Days @ P 426.64 P 1,279.92
Unskilled Laborer 2 3.00 Days @ P 329.04 P 1,974.24
P 5,018.88

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 25,156.88

INDIRECT COST - - - - - - - - - - - - - - - - - - P 7,861.53
OCM - - - - - - - - - - - P 3,773.53
Contractor's Profit - - 2,515.69
VAT - - - - - - - - - - - 1,572.31
Mobilization - - - - - - -
P 7,861.53
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 33,018.41
P 33,018.41
Uni t C o s t =
333.00
= P 99.15
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1014(1)a1 - Prepainted Metal Sheets, below 0.427 mm, Corrugated, Short Span
Quantity = 294.00 sq.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 255,978.00

Corspan 0.50x1220mm Pre-painted Long span Roof 294.00 Sq.m. @ P 650.00 P 191,100.00
Pre-Painted Ridge Roll 0.70x2440mm 42.00 Ln.m @ P 350.00 P 14,700.00
1/2'' x 12'' x 8' Hardi Sanepa 56.00 Pc. @ P 377.00 P 21,112.00
1.25m Double Sided Insulation Foil 294.00 Mts. @ P 64.00 P 18,816.00
Silicon Sealant 8.00 Tube @ P 350.00 P 2,800.00
2 1/2" Metal Tek Screw 2,220.00 Pc. @ P 2.50 P 5,550.00
Touch-up Paint 4.00 Qrt. @ P 380.00 P 1,520.00
Blind Rivets 950.00 Pc. @ P 0.40 P 380.00
P 255,978.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 10,498.00

Foreman 1 5.00 Days @ P 588.24 P 2,941.20

Roof Installer 2 5.00 Days @ P 426.64 P 4,266.40
Unskilled Laborer 2 5.00 Days @ P 329.04 P 3,290.40
P 10,498.00

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 266,476.00

INDIRECT COST - - - - - - - - - - - - - - - - - - P 83,273.75
OCM - - - - - - - - - - - P 39,971.40
Contractor's Profit - - 26,647.60
VAT - - - - - - - - - - - 16,654.75
Mobilization - - - - - - -
P 83,273.75
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 349,749.75
P 349,749.75
Uni t C o s t =
294.00
= P 1,189.63
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1032 - Painting, Varnishing and Other Related Works

Quantity = 77.00 sq.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 48,402.00

Red Oxide Metal Primer 8.00 Gal. @ P 590.00 P 4,720.00

Concrete Neutralizer 4.00 Ltr. @ P 280.00 P 1,120.00
Waste Cotton/Stuppa 2.00 Kg. @ P 67.00 P 134.00
Flat Wall Enamel Paint 7.00 Gal. @ P 560.00 P 3,920.00
Quick Dry Enamel Paint 2.00 Gal. @ P 684.00 P 1,368.00
Acrytex Cast 4.00 Gal. @ P 486.00 P 1,944.00
Plasolux Glazing Putty 1.00 Gal. @ P 632.00 P 632.00
Flat Latex Paint 17.00 Gal. @ P 552.00 P 9,384.00
Semi-Gloss Latex Paint 25.00 Gal. @ P 590.00 P 14,750.00
Acrylic Tinting Colors (1/4 liter) 5.00 Can @ P 200.00 P 1,000.00
Masonry Putty 15.00 Gal. @ P 312.00 P 4,680.00
Fiberglass Tape 4.00 Roll @ P 90.00 P 360.00
Paint Thinner 5.00 Gal. @ P 270.00 P 1,350.00
Sand Paper 55.00 Pc. @ P 28.00 P 1,540.00
Assorted Paint Brush/Roller 1.00 lot @ P 1,500.00 P 1,500.00
P 48,402.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 15,424.08

Foreman 1 7.00 Days @ P 588.24 P 4,117.68

Painter 2 7.00 Days @ P 426.64 P 5,972.96
Semi-Skilled Laborer 2 7.00 Days @ P 380.96 P 5,333.44
P 15,424.08

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 63,826.08

INDIRECT COST - - - - - - - - - - - - - - - - - - P 19,945.65
OCM - - - - - - - - - - - P 9,573.91
Contractor's Profit - - 6,382.61
VAT - - - - - - - - - - - 3,989.13
Mobilization - - - - - - -
P 19,945.65
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 83,771.73
P 83,771.73
Uni t C o s t =
77.00
= P 1,087.94
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1010(2)a - Doors, Flush

Quantity = 13.44 sq.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 18,765.60

Flush Type Solid Core Door 8.40 Sq.m @ P 1,700.00 P 14,280.00

PVC-Flush Door 5.04 Sq.m @ P 890.00 P 4,485.60
P 18,765.60

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,014.88

Foreman 1 1.00 Day @ P 588.24 P 588.24

Carpenter 1 1.00 Day @ P 426.64 P 426.64
P 1,014.88

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 19,780.48

INDIRECT COST - - - - - - - - - - - - - - - - - - P 6,181.40
OCM - - - - - - - - - - - P 2,967.07
Contractor's Profit - - 1,978.05
VAT - - - - - - - - - - - 1,236.28
Mobilization - - - - - - -
P 6,181.40
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 25,961.88
P 25,961.88
Uni t C o s t =
13.44
= P 1,931.69
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1010(1) - Frames, Jambs, Sills, Head, Transoms and Mullions

Quantity = 4.00 set

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,500.00

Flush Type Solid Core Door Frame 2 Set @ P 500.00 P 1,000.00

PVC-Flush Door Frame 2 Set @ P 250.00 P 500.00
P 1,500.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,014.88

Foreman 1 1.00 Day @ P 588.24 P 588.24

Carpenter 1 1.00 Day @ P 426.64 P 426.64
P 1,014.88

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 2,514.88

INDIRECT COST - - - - - - - - - - - - - - - - - - P 785.90
OCM - - - - - - - - - - - P 377.23
Contractor's Profit - - 251.49
VAT - - - - - - - - - - - 157.18
Mobilization - - - - - - -
P 785.90
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 3,300.78
P 3,300.78
Uni t C o s t =
4.00
= P 825.20
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1009(1)a - Jalousie Windows, Glass

Quantity = 18.38 sq.m.

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 9,882.00

W1 - 1.80m X 1.20m Jalousie Window (3-sets) 6.48 Sq.m. @ P 540.00 P 3,499.20

W2 - 1.20m X 1.20m Jalousie Window (5-sets) 7.20 Sq.m. @ P 540.00 P 3,888.00
W3 - 0.70m X1.20m Jalousie Window (4-sets) 3.36 Sq.m. @ P 540.00 P 1,814.40
W4 - 0.70m X0.60m Jalousie Window (3-sets) 1.26 Sq.m. @ P 540.00 P 680.40
P 9,882.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 2,029.76

Foreman 1 2.00 Days @ P 588.24 P 1,176.48

Glass Installer 1 2.00 Days @ P 426.64 P 853.28
P 2,029.76

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 11,911.76

INDIRECT COST - - - - - - - - - - - - - - - - - - P 3,722.43
OCM - - - - - - - - - - - P 1,786.76
Contractor's Profit - - 1,191.18
VAT - - - - - - - - - - - 744.49
Mobilization - - - - - - -
P 3,722.43
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 15,634.19
P 15,634.19
Uni t C o s t =
18.38
= P 850.61
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1001(8) - Sewer Line Works

Quantity = 1.00 Lump Sum

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 8,352.00

4"Ø PVC Pipe S-1000 10.00 Pc. @ P 620.00 P 6,200.00

4"Ø PVC 90° Tee 3.00 Pc. @ P 135.00 P 405.00
4" Ø PVC Cleanout w/ Plug and Sealing Ring 3.00 Pc. @ P 59.00 P 177.00
4" Ø PVC 45° Single Branch Wye 5.00 Pc. @ P 126.00 P 630.00
4" Ø PVC Coupling 5.00 Pc. @ P 74.00 P 370.00
Solvent Cement 400 cc 3.00 Can @ P 190.00 P 570.00
P 8,352.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,776.80

Foreman 1 1.00 Day @ P 588.24 P 588.24

Plumber 1 1.00 Day @ P 426.64 P 426.64
Semi-skilled Laborer 2 1.00 Day @ P 380.96 P 761.92
P 1,776.80

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 10,128.80

INDIRECT COST - - - - - - - - - - - - - - - - - - P 3,165.25
OCM - - - - - - - - - - - P 1,519.32
Contractor's Profit - - 1,012.88
VAT - - - - - - - - - - - 633.05
Mobilization - - - - - - -
P 3,165.25
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 13,294.05
P 13,294.05
Uni t C o s t =
1.00
= P 13,294.05
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1001(9) - Storm Drainage and Downspout

Quantity = 1.00 Lump Sum

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 7,271.00

4"Ø PVC Pipe S-1000 8.00 Pc. @ P 620.00 P 4,960.00

2"Ø PVC Pipe S-1000 4.00 Pc. @ P 291.00 P 1,164.00
4" Ø PVC Coupling 5.00 Pc. @ P 74.00 P 370.00
2"Ø x 45° Elbow 1.00 Pc. @ P 14.00 P 14.00
2"Ø PVC Wye (Single Branch) 1.00 Pc. @ P 81.00 P 81.00
2"Ø x 90° Elbow 8.00 Pc. @ P 14.00 P 112.00
Solvent Cement 400 cc 3.00 Can @ P 190.00 P 570.00
P 7,271.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,776.80

Foreman 1 1.00 Day @ P 588.24 P 588.24

Plumber 1 1.00 Day @ P 426.64 P 426.64
Semi-skilled Laborer 2 1.00 Day @ P 380.96 P 761.92
P 1,776.80

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 9,047.80

INDIRECT COST - - - - - - - - - - - - - - - - - - P 2,827.44
OCM - - - - - - - - - - - P 1,357.17
Contractor's Profit - - 904.78
VAT - - - - - - - - - - - 565.49
Mobilization - - - - - - -
P 2,827.44
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 11,875.24
P 11,875.24
Uni t C o s t =
1.00
= P 11,875.24
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1002(5) - Plumbing Fixtures

Quantity = 1.00 Lump Sum

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 14,264.00

Water Closet w/ Tank Fitttings & Accessories 1.00 Set @ P 6,500.00 P 6,500.00
Lavatory w/ Fitttings & Accessories 1.00 Set @ P 6,500.00 P 6,500.00
4''x4'' Floor Drain Stainless 1.00 Pc. @ P 84.00 P 84.00
Faucet (Chrome) 2.00 Pc. @ P 460.00 P 920.00
Tissue Holder 1.00 Pc. @ P 260.00 P 260.00
P 14,264.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 6,979.20

Foreman 1 5.00 Days @ P 588.24 P 2,941.20

Plumber 1 5.00 Days @ P 426.64 P 2,133.20
Semi-skilled Laborer 1 5.00 Days @ P 380.96 P 1,904.80
P 6,979.20

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 21,243.20

INDIRECT COST - - - - - - - - - - - - - - - - - - P 6,638.50
OCM - - - - - - - - - - - P 3,186.48
Contractor's Profit - - 2,124.32
VAT - - - - - - - - - - - 1,327.70
Mobilization - - - - - - -
P 6,638.50
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 27,881.70
P 27,881.70
Uni t C o s t =
1.00
= P 27,881.70
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1100(1)f - (Conduits, Boxes and Fittings) Polyvinyl Chloride Pipes (PVC/uPVC)
Quantity = 150.00 meters

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 3,700.00

Polyvinyl Chloride PVC 15mm Ø 100.00 Mts. @ P 21.00 P 2,100.00

Polyvinyl Chloride PVC 20mm Ø 50.00 Mts. @ P 32.00 P 1,600.00
P 3,700.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 2,791.68

Foreman 1 2.00 Days @ P 588.24 P 1,176.48

Electrician 1 2.00 Days @ P 426.64 P 853.28
Semi-Skilled Laborer 1 2.00 Days @ P 380.96 P 761.92
P 2,791.68

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 6,491.68

INDIRECT COST - - - - - - - - - - - - - - - - - - P 2,028.65
OCM - - - - - - - - - - - P 973.75
Contractor's Profit - - 649.17
VAT - - - - - - - - - - - 405.73
Mobilization - - - - - - -
Prepared by: P 2,028.65
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 8,520.33
P 8,520.33
Uni t C o s t =
WENCESLAO B. NADERA 150.00
Engineer II = P 56.80
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1100(4)a - (Conduits, Boxes and Fittings) Conduit Elbow, RSC

Quantity = 76.00 piece

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 5,041.00

15mmØ PVC Elbow 60.00 Pc. @ P 38.00 P 2,280.00

20mmØ PVC Elbow 15.00 Pc. @ P 45.00 P 675.00
Solvent Cement 800 cc 2.00 Can @ P 380.00 P 760.00
#16 G.I. Tiewire 3.00 Kg. @ P 42.00 P 126.00
19mmØ X 3.00m Copper Weld Ground Rod 1.00 Pc. @ P 1,200.00 P 1,200.00
P 5,041.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,395.84

Foreman 1 1.00 Day @ P 588.24 P 588.24

Electrician 1 1.00 Day @ P 426.64 P 426.64
Semi-Skilled Laborer 1 1.00 Day @ P 380.96 P 380.96
P 1,395.84

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 6,436.84

INDIRECT COST - - - - - - - - - - - - - - - - - - P 2,011.51
OCM - - - - - - - - - - - P 965.53
Contractor's Profit - - 643.68
VAT - - - - - - - - - - - 402.30
Mobilization - - - - - - -
Prepared by: P 2,011.51
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 8,448.35
P 8,448.35
Uni t C o s t =
WENCESLAO B. NADERA 76.00
Engineer II = P 111.16
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1100(11) - (Conduits, Boxes and Fittings) Octagonal Junction/ Utility Boxes, PVC/uPVC
Quantity = 78.00 piece

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 2,580.00

Octagonal Junction Box 42.00 Pc. @ P 34.00 P 1,428.00

Utility Box 36.00 Pc. @ P 32.00 P 1,152.00
P 2,580.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,014.88

Foreman 1 1.00 Day @ P 588.24 P 588.24

Electrician 1 1.00 Day @ P 426.64 P 426.64
P 1,014.88

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 3,594.88

INDIRECT COST - - - - - - - - - - - - - - - - - - P 1,123.40
OCM - - - - - - - - - - - P 539.23
Contractor's Profit - - 359.49
VAT - - - - - - - - - - - 224.68
Mobilization - - - - - - -
Prepared by: P 1,123.40
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 4,718.28
P 4,718.28
Uni t C o s t =
WENCESLAO B. NADERA 78.00
Engineer II = P 60.49
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1101 - Wires and Wiring Devices-Electrical Wires

Quantity = 1,868.00 meters

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 21,535.00

2.0mm² THHN Wire Stranded 200.00 Mts. @ P 24.00 P 4,800.00

3.5mm² THHN Wire Stranded 250.00 Mts. @ P 29.00 P 7,250.00
5.5mm² THHN Wire Stranded 100.00 Mts. @ P 38.00 P 3,800.00
30mm² THHN Wire 15.00 Mts. @ P 275.00 P 4,125.00
RJ6 Cable Wire 20.00 Mts. @ P 65.00 P 1,300.00
8.0mm² THHN Wire Stranded 5.00 Mts. @ P 52.00 P 260.00
P 21,535.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 15,055.20

Foreman 1 5.00 Days @ P 588.24 P 2,941.20

Electrician 3 5.00 Days @ P 426.64 P 6,399.60
Semi-Skilled Laborer 3 5.00 Days @ P 380.96 P 5,714.40
P 15,055.20

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 36,590.20

INDIRECT COST - - - - - - - - - - - - - - - - - - P 11,434.44
OCM - - - - - - - - - - - P 5,488.53
Contractor's Profit - - 3,659.02
VAT - - - - - - - - - - - 2,286.89
Mobilization - - - - - - -
Prepared by: P 11,434.44
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 48,024.64
P 48,024.64
Uni t C o s t =
WENCESLAO B. NADERA 1,868.00
Engineer II = P 25.71
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1101(7)a1 - Single PoleWall Switch On One Switch Plate

Quantity = 36.00 Set

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 8,324.00

Single Pole wall switch on one switch plate 11.00 Set @ P 150.00 P 1,650.00
Duplex(2 single Pole wall switch on one Switch Plate) 2.00 Set @ P 180.00 P 360.00
Duplex Convenience Outlet 16.00 Set @ P 180.00 P 2,880.00
Cable Outlet 1.00 Set @ P 250.00 P 250.00
Aircon Outlet 5.00 Set @ P 350.00 P 1,750.00
Grounding Clamp for 8.0mm² THHN Wire 1.00 Set @ P 550.00 P 550.00
Electrical Tape (Big) 12.00 Roll @ P 32.00 P 384.00
Rubber Tape (Big) 4.00 Roll @ P 125.00 P 500.00
P 8,324.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 1,776.80

Foreman 1 1.00 Day @ P 588.24 P 588.24

Electrician 1 1.00 Day @ P 426.64 P 426.64
Semi-Skilled Laborer 2 1.00 Day @ P 380.96 P 761.92
P 1,776.80

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 10,100.80

INDIRECT COST - - - - - - - - - - - - - - - - - - P 3,156.50
OCM - - - - - - - - - - - P 1,515.12
Contractor's Profit - - 1,010.08
VAT - - - - - - - - - - - 631.30
Mobilization - - - - - - -
Prepared by: P 3,156.50
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 13,257.30
P 13,257.30
Uni t C o s t =
WENCESLAO B. NADERA 36.00
Engineer II = P 368.26
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1102(1) - Panel Boards w/ Main and Branch Breakers

Quantity = 12.00 set

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 13,550.00

Panel Board 100A Main, 1P, CB, 14 Branches 1.00 Pc. @ P 12,500.00 P 12,500.00
15A, 1P, CB Plug-In Type 3.00 Pc. @ P 350.00 P 1,050.00
P 13,550.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 4,187.52

Foreman 1 3.00 Days @ P 588.24 P 1,764.72

Electrician 1 3.00 Days @ P 426.64 P 1,279.92
Semi-Skilled Laborer 1 3.00 Days @ P 380.96 P 1,142.88
P 4,187.52

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 17,737.52

INDIRECT COST - - - - - - - - - - - - - - - - - - P 5,542.98
OCM - - - - - - - - - - - P 2,660.63
Contractor's Profit - - 1,773.75
VAT - - - - - - - - - - - 1,108.60
Mobilization - - - - - - -
Prepared by: P 5,542.98
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 23,280.50
P 23,280.50
Uni t C o s t =
WENCESLAO B. NADERA 12.00
Engineer II = P 1,940.04
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM 1103 - Lighting Fixtures

Quantity = 22.00 set

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 5,072.00

Fluorescent lighting Fixture w/ HPF-NCPF 7.00 Set @ P 546.00 P 3,822.00

1-40 Watts Surface Mounted
Compact Flourescent Lamp (CFL) 10 Watts Medium, 5.00 Set @ P 250.00 P 1,250.00
keyless type Porcelain outlet
P 5,072.00

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 2,791.68

Foreman 1 2.00 Days @ P 588.24 P 1,176.48

Electrician 1 2.00 Days @ P 426.64 P 853.28
Semi Skilled 1 2.00 Days @ P 380.96 P 761.92
P 2,791.68

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 7,863.68

INDIRECT COST - - - - - - - - - - - - - - - - - - P 2,457.40
OCM - - - - - - - - - - - P 1,179.55
Contractor's Profit - - 786.37
VAT - - - - - - - - - - - 491.48
Mobilization - - - - - - -
Prepared by: P 2,457.40
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 10,321.08
P 10,321.08
Uni t C o s t =
WENCESLAO B. NADERA 22.00
Engineer II = P 469.14
 DETAILED ESTIMATE
Materials Recovery Facility
Tunga, Leyte

ITEM B.7 - Occupational Safety and Health Program

Quantity = 2.00 month

A. Materials delivered to site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 647.40

Safety Helmets 2.00 M-mo. @ P 7.50 P 15.00

Safety Shoes 2.00 M-mo. @ P 83.10 P 166.20
Safety Gloves 2.00 M-mo. @ P 233.10 P 466.20
P 647.40

B. Equipment on site - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 0.00

P 0.00

C. Labor Cost - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - P 7,942.50

First Aider 1 2 Mmo.s @ P 1,740.00 P 3,480.00

Part-time safety practitioner 1 1.75 Mmo.s @ P 2,550.00 P 4,462.50
P 7,942.50

DIRECT COST - - - - - - - - - - - - - - - - - - - - P 8,589.90

INDIRECT COST - - - - - - - - - - - - - - - - - - P 1,331.43
OCM - - - - - - - - - - - P 0.00
Contractor's Profit - - 858.99
VAT - - - - - - - - - - - 472.44
Mobilization - - - - - - -
P 1,331.43
TOTAL COST - - - - - - - - - - - - - - - - - - - - P 9,921.33
P 9,921.33
Uni t C o s t =
2.00
= P 4,960.67