DETAILED ESTIMATE PER UNIT BID ITEM

Contractor : F.L. RAMOS CONSTRUCTION CO., INC. Control No. :

Contract No. : Sheet No. : 01
Project Title : CNERGY CONVENTION CENTER & LEISURE Date : 2-Oct-15
Work Description : VOLUME/AREA:
Option 1 Perimeter Fence (1.20x2.70m) 36 pcs.

ITEM NO. DESCRIPTION UNIT QTY UNIT COST AMOUNT

A. MATERIAL COST
Wire Mesh 50x50x4.5mm (4'x20') shts 18 1,600.00 28,800.00
50x50x6mm Angle Bar pcs. 51 743.00 37,893.00
50x6mm Flat Bar pcs. 8 520.00 4,160.00
1 1/2"Ø GI Pipe Sch.20 pcs. 5 590.00 2,950.00
Epoxy Primer (A=433.84 sq.m.) Gals 7 640.00 4,480.00
QED Black Top Coat Gals 14 450.00 6,300.00

MDUC 84,583.00
B. LABOR COST

Labor lot 1 33,833.20 33,833.20

LDUC 33,833.20
C. EQUIPMENT COST

BID PRICE 112,351.62

EDUC -

SUMMARY
UNIT COST
ITEM NO. DESCRIPTION DIRECT UNIT COST MARK-UP (VAT
Exclusive)

A MATERIAL 84,583.00 30% 109,957.90

B LABOR 33,833.20 30% 43,983.16
C EQUIPMENT - 30% -
118,416.20 153,941.06
TOTAL UNIT COST (VAT Exclusive) 3,289.34 4,276.14
 DETAILED ESTIMATE PER UNIT BID ITEM
Contractor : F.L. RAMOS CONSTRUCTION CO., INC. Control No. :
Contract No. : Sheet No. : 01
Project Title : CNERGY CONVENTION CENTER & LEISURE Date : 2-Oct-15
Work Description : VOLUME/AREA:
Option 2 Perimeter Fence (1.20x2.70m) 36 pcs.

ITEM NO. DESCRIPTION UNIT QTY UNIT COST AMOUNT

A. MATERIAL COST
Wire Mesh 50x50x3mm (4'x20') shts 18 900.00 16,200.00
50x50x4.5mm Angle Bar pcs. 51 567.00 28,917.00
50x4.5mm Flat Bar pcs. 8 435.00 3,480.00
1 1/2"Ø GI Pipe Sch.20 pcs. 5 590.00 2,950.00
Epoxy Primer (A=433.84 sq.m.) Gals 7 640.00 4,480.00
QDE Black Top Coat Gals 14 450.00 6,300.00

MDUC 62,327.00
B. LABOR COST

Labor lot 1 24,930.80 24,930.80

LDUC 24,930.80
C. EQUIPMENT COST

BID PRICE 112,351.62

EDUC -

SUMMARY
UNIT COST
ITEM NO. DESCRIPTION DIRECT UNIT COST MARK-UP (VAT
Exclusive)

A MATERIAL 62,327.00 30% 81,025.10

B LABOR 24,930.80 30% 32,410.04
C EQUIPMENT - 30% -
87,257.80 113,435.14
TOTAL UNIT COST (VAT Exclusive) 2,423.83 3,150.98
 DETAILED ESTIMATE PER UNIT BID ITEM
Contractor : F.L. RAMOS CONSTRUCTION CO., INC. Control No. :
Contract No. : Sheet No. : 01
Project Title : CNERGY CONVENTION CENTER & LEISURE Date : 2-Oct-15
Work Description : VOLUME/AREA:
Option 3 Perimeter Fence (1.20x2.70m) 36 pcs.

ITEM NO. DESCRIPTION UNIT QTY UNIT COST AMOUNT

A. MATERIAL COST
Wire Mesh 50x50x4.5mm (4'x20') shts 18 1,600.00 28,800.00
50x50x4.5mm Angle Bar pcs. 51 567.00 28,917.00
50x4.5mm Flat Bar pcs. 22 435.00 9,570.00
1 1/2"Ø GI Pipe Sch.20 pcs. 5 590.00 2,950.00
Epoxy Primer (A=433.84 sq.m.) Gals 7 640.00 4,480.00
QDE Black Top Coat Gals 14 450.00 6,300.00

MDUC 81,017.00
B. LABOR COST

Labor lot 1 32,406.80 32,406.80

LDUC 32,406.80
C. EQUIPMENT COST

BID PRICE 112,351.62

EDUC -

SUMMARY
UNIT COST
ITEM NO. DESCRIPTION DIRECT UNIT COST MARK-UP (VAT
Exclusive)

A MATERIAL 81,017.00 30% 105,322.10

B LABOR 32,406.80 30% 42,128.84
C EQUIPMENT - 30% -
113,423.80 147,450.94
TOTAL UNIT COST (VAT Exclusive) 3,150.66 4,095.86