Scribd
Upload
10 views1 page

Tempalte de

The document outlines a detailed estimate for the installation of Aquashade in six tilapia breeding ponds located in Looc, Castellejos, Zambales. It includes a breakdown of material and labor costs across various categories such as metal works, roofing works, and other expenses, totaling a project cost of 428,381.57 PHP. The estimate also accounts for contractor profit and overhead, with a final total including tax and VAT.

Uploaded by

Sherwin Consuelo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
10 views1 page

Tempalte de

The document outlines a detailed estimate for the installation of Aquashade in six tilapia breeding ponds located in Looc, Castellejos, Zambales. It includes a breakdown of material and labor costs across various categories such as metal works, roofing works, and other expenses, totaling a project cost of 428,381.57 PHP. The estimate also accounts for contractor profit and overhead, with a final total including tax and VAT.

Uploaded by

Sherwin Consuelo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 1

Republic of the Philippines

DEPARTMENT OF AGRICULTURE
BUREAU OF FISHERIES AND AQUATIC RESOURCES
Regional Fisheries Office No. III
DMGC Compound Maimpis City of San Fernando Pampanga
e-mail: ord.r3@bfar.da.gov.ph
#VALUE!

DETAILED ESTIMATE

Project: Installation of Aquashade in 6 units Tilapia Breeding Ponds


Location: Looc, Castellejos, Zambales

Item Description Quantity Unit Unit-Cost Material Cost Labor Cost


I. METAL WORKS
G.I. Pipe, 2" ø, Schedule 40, Seamless, 6 meters 24 pc/s 3,536.33 84,871.92 33,948.77
Wire Rope 8mm ø, 6 meters 162 pc/s 150.00 24,300.00 9,720.00
Wire Rope 10mm ø, 6 meters 9 pc/s 288.00 2,592.00 1,036.80
Corrugated RSB 10mm ø 10 pc/s 200.00 2,000.00 800.00
Turn Buckle for 10mm ø Wire Rope 8 pc/s 95.00 760.00 304.00
Turn Buckle for 8mm ø Wire Rope 19 pc/s 95.00 1,805.00 722.00
Steel Cable Clip for 10mm ø Wire Rope 76 pc/s 95.00 7,220.00 2,888.00
Steel Cable Clip for 10mm ø Wire Rope 38 pc/s 95.00 3,610.00 1,444.00
Sub-Total of Material Cost: 127,158.92
Sub-Total of Labor Cost: 50,863.57
II. ROOFING WORKS
Aquashade/UV Net with 60% shading (50x3)m 15 roll/s 5,500.00 82,500.00 33,000.00
Monoline Plastic Twine 1.6mm ø 40 kg/s 350.00 14,000.00 5,600.00
Sub-Total of Material Cost: 96,500.00
Sub-Total of Labor Cost: 38,600.00
III. OTHERS
Cutting Disc for Metal 3 box/s 400.00 1,200.00 480.00
Welding Rod 2 box/s 180.00 360.00 144.00
Manual Wire Rope Puller (Tensioner) 1 pc/s 1,500.00 1,500.00 600.00
Red Oxide Paint 2 L/s 175.00 350.00 140.00
Bolt Cutter 1 pc/s 1,500.00 1,500.00 600.00
Sand 2.5 cu.m./s 1,500.00 3,750.00 1,500.00
Cement 15 bag/s 240.00 3,600.00 1,440.00
Sub-Total of Material Cost: 12,260.00
Sub-Total of Labor Cost: 4,904.00
Total Direct Cost: 330,286.49
Contractors' Profit (10% of TDC): 33,028.65
Overhead, Contingencies, Miscellaneous (12% OF TDC): 39,634.38
Sub-Total Cost (sum of TDC and CP): 363,315.14
Tax and Vat (7% of STC): 25,432.06
Total Project Cost: 428,381.57

Prepared by: Reviewed by: Noted by:

Sherwin D. Consuelo Jeffrey C. Pasion Ralphrandt T. Atabay


Project Engineer Aquacultural Technologist Chief, FPSSD

You might also like