Professional Documents
Culture Documents
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 350.00
D TOTAL DIRECT COST P 427.03
DIRECT UNIT COST 427.03
E OCM 15% of D 64.05
F Profit 10% of D 42.70
G VAT 5% of (D+E+F) 26.69
H Total Cost (D+E+F+G) P 560.48
I Unit Cost H/Quantity 560.48
DETAILED UNIT PRICE ANALYSIS
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Skilled Laborers 1 5 58.76 293.80
Unskilled Laborers 2 5 45.25 452.50
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Portland cement 0.342 14.25 bag P 270.00 P 3,847.50
Clean river sand 0.019 0.79 cu.m 500.00 395.00
SUMMARY:
A Equipment P 74.63
B Labor 746.30
C Materials 4,242.50
D TOTAL DIRECT COST P 5,063.43
DIRECT UNIT COST 121.48
E OCM 15% of D 759.51
F Profit 10% of D 506.34
G VAT 5% of (D+E+F) 316.46
H Total Cost (D+E+F+G) P 6,645.75
I Unit Cost H/Quantity 159.45
DETAILED UNIT PRICE ANALYSIS
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 1 P 81.30 P 81.30
Skilled Laborers 1 1 58.76 58.76
Unskilled Laborers 1 1 45.25 45.25
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Gutter Strainer 1 set P 369.60 P 369.60
SUMMARY:
A Equipment P 18.53
B Labor 185.31
C Materials 369.60
D TOTAL DIRECT COST P 573.44
DIRECT UNIT COST 573.44
E OCM 15% of D 86.02
F Profit 10% of D 57.34
G VAT 5% of (D+E+F) 35.84
H Total Cost (D+E+F+G) P 752.64
I Unit Cost H/Quantity 752.64
DETAILED UNIT PRICE ANALYSIS
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 8 P 81.30 P 650.40
Skilled Laborers 1 8 58.76 470.08
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 112.05
B Labor 1,120.48
C Materials 3,500.00
D TOTAL DIRECT COST P 4,732.53
DIRECT UNIT COST 275.15
E OCM 15% of D 709.88
F Profit 10% of D 473.25
G VAT 5% of (D+E+F) 295.78
H Total Cost (D+E+F+G) P 6,211.44
I Unit Cost H/Quantity 361.13
DETAILED UNIT PRICE ANALYSIS
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 6 P 81.30 P 487.80
Skilled Laborers 1 6 58.76 352.56
Unskilled Laborers 1 6 45.25 271.50
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Pre-Painted Gutter, GA 24(0.701 MM) X 2.4 M 12 pcs P 369.60 P 4,435.20
Rivets 2 boxes 120.00 240.00
2mm thk x 25mmx3m Flat Bar Gutter Holder 7 pcs 85.00 595.00
SUMMARY:
A Equipment P 111.19
B Labor 1,111.86
C Materials 5,270.20
D TOTAL DIRECT COST P 6,493.25
DIRECT UNIT COST 233.57
E OCM 15% of D 973.99
F Profit 10% of D 649.32
G VAT 5% of (D+E+F) 405.83
H Total Cost (D+E+F+G) P 8,522.39
I Unit Cost H/Quantity 306.56
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 5.96
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 69.17 P 34.59
Skilled Laborers 1 0.5 50.00 25.00
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Faucet with hose bibb 25mm dia. (lever type) 1 pc 275.00 275.00
SUMMARY:
A Equipment P 5.96
B Labor 59.59
C Materials 275.00
D TOTAL DIRECT COST P 340.54
DIRECT UNIT COST 340.54
E OCM 15% of D 51.08
F Profit 10% of D 34.05
G VAT 5% of (D+E+F) 21.28
H Total Cost (D+E+F+G) P 446.96
I Unit Cost H/Quantity 446.96
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 65.00
D TOTAL DIRECT COST P 142.03
DIRECT UNIT COST 142.03
E OCM 15% of D 21.30
F Profit 10% of D 14.20
G VAT 5% of (D+E+F) 8.88
H Total Cost (D+E+F+G) P 186.42
I Unit Cost H/Quantity 186.42
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 85.00
D TOTAL DIRECT COST P 162.03
DIRECT UNIT COST 162.03
E OCM 15% of D 24.30
F Profit 10% of D 16.20
G VAT 5% of (D+E+F) 10.13
H Total Cost (D+E+F+G) P 212.67
I Unit Cost H/Quantity 212.67
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 65.00
D TOTAL DIRECT COST P 142.03
DIRECT UNIT COST 142.03
E OCM 15% of D 21.30
F Profit 10% of D 14.20
G VAT 5% of (D+E+F) 8.88
H Total Cost (D+E+F+G) P 186.42
I Unit Cost H/Quantity 186.42
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 75.00
D TOTAL DIRECT COST P 152.03
DIRECT UNIT COST 152.03
E OCM 15% of D 22.80
F Profit 10% of D 15.20
G VAT 5% of (D+E+F) 9.50
H Total Cost (D+E+F+G) P 199.54
I Unit Cost H/Quantity 199.54
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 75.00
D TOTAL DIRECT COST P 152.03
DIRECT UNIT COST 152.03
E OCM 15% of D 22.80
F Profit 10% of D 15.20
G VAT 5% of (D+E+F) 9.50
H Total Cost (D+E+F+G) P 199.54
I Unit Cost H/Quantity 199.54
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 56.02
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 4 P 81.30 P 325.20
Skilled Laborers 1 4 58.76 235.04
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 56.02
B Labor 560.24
C Materials 800.00
D TOTAL DIRECT COST P 1,416.26
DIRECT UNIT COST 1,416.26
E OCM 15% of D 212.44
F Profit 10% of D 141.63
G VAT 5% of (D+E+F) 88.52
H Total Cost (D+E+F+G) P 1,858.85
I Unit Cost H/Quantity 1,858.85
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 28.01
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 2 P 81.30 P 162.60
Skilled Laborers 1 2 58.76 117.52
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 28.01
B Labor 280.12
C Materials 440.00
D TOTAL DIRECT COST P 748.13
DIRECT UNIT COST 748.13
E OCM 15% of D 112.22
F Profit 10% of D 74.81
G VAT 5% of (D+E+F) 46.76
H Total Cost (D+E+F+G) P 981.92
I Unit Cost H/Quantity 981.92
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 250.00
D TOTAL DIRECT COST P 327.03
DIRECT UNIT COST 327.03
E OCM 15% of D 49.05
F Profit 10% of D 32.70
G VAT 5% of (D+E+F) 20.44
H Total Cost (D+E+F+G) P 429.23
I Unit Cost H/Quantity 429.23
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 56.02
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 4 P 81.30 P 325.20
Skilled Laborers 1 4 58.76 235.04
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
SUMMARY:
A Equipment P 56.02
B Labor 560.24
C Materials 1,361.00
D TOTAL DIRECT COST P 1,977.26
DIRECT UNIT COST 1,977.26
E OCM 15% of D 296.59
F Profit 10% of D 197.73
G VAT 5% of (D+E+F) 123.58
H Total Cost (D+E+F+G) P 2,595.16
I Unit Cost H/Quantity 2,595.16
DETAILED UNIT PRICE ANALYSIS
Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)
17 Various Location
-
-
DETAILED UNIT PRICE ANALYSIS
Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)
17 Various Location
7.30
-
DETAILED UNIT PRICE ANALYSIS
Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)
17 Various Location
586.24
11.17
DETAILED UNIT PRICE ANALYSIS
Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)
17 Various Location
19.00
A. Name and Capacity of Equipment (Operated)No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Concrete Mixer, 1-bagger 1 19 P 172.00 P 3,268.00
Concrete Vibrator 1 19 148.88 2,828.72
Water Truck(1000 gal.) 0.1 1 0.04 1,065.00 42.60
A. SUB-TOTAL, EQUIPMENT P 6,139.32
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 19 81.30 1,544.70
Skilled Laborers 1 19 58.76 1,116.44
Unskilled Laborers 2 19 45.25 1,719.50
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor Cost) 4.12
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.24 P 81.30 P 19.51
Unskilled Laborers 2 0.24 45.25 21.72
B. SUB-TOTAL, LABOR P 41.23
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Gravel Fill 1.15 1.73 cu.m. P 550.00 P 951.50
SUMMARY:
A Equipment P 4.12
B Labor 41.23
C Materials 951.50
D TOTAL DIRECT COST P 996.86
DIRECT UNIT COST 664.57
E OCM 15% of D 149.53
F Profit 10% of D 99.69
G VAT 5% of (D+E+F) 62.30
H Total Cost (D+E+F+G) P 1,308.37
I Unit Cost H/Quantity 872.25
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor Cost) 103.08
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 6 P 81.30 P 487.80
Unskilled Laborers 2 6 45.25 543.00
B. SUB-TOTAL, LABOR P 1,030.80
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
P P
C. SUB-TOTAL, MATERIALS P -
SUMMARY:
A Equipment P 103.08
B Labor 1,030.80
C Materials -
D TOTAL DIRECT COST P 1,133.88
DIRECT UNIT COST 377.96
E OCM 15% of D 170.08
F Profit 10% of D 113.39
G VAT 5% of (D+E+F) 70.87
H Total Cost (D+E+F+G) P 1,488.22
I Unit Cost H/Quantity 496.07
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P
A. SUB-TOTAL, EQUIPMENT P -
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P
B. SUB-TOTAL, LABOR P -
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Basic PPE
Safety Helmet 5 pcs. 500.00 2,500.00
Safety Shoes 5 pair 1,200.00 6,000.00
Safety Gloves 5 pair 100.00 500.00
Specialized PPE
Rubber Boots 5 pair 350.00 1,750.00
Safety Vest 5 pcs 150.00 750.00
SUMMARY:
A Equipment P -
B Labor -
C Materials 12,282.74
D TOTAL DIRECT COST P 12,282.74
DIRECT UNIT COST 12,282.74
E OCM
F Profit 10% of D 1,228.27
G VAT 5% of (D+E+F) 675.55
H Total Cost (D+E+F+G) P 14,186.56
I Unit Cost H/Quantity 14,186.56
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P
A. SUB-TOTAL, EQUIPMENT P -
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P
B. SUB-TOTAL, LABOR P -
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Tarpaulin on !/2 thk. Marine Plywood with 2x2 Wood 1 each 2,400.00 2,400.00
and Stand
C. SUB-TOTAL, MATERIALS P 2,400.00
SUMMARY:
A Equipment P -
B Labor -
C Materials 2,400.00
D TOTAL DIRECT COST P 2,400.00
DIRECT UNIT COST 2,400.00
E OCM
F Profit 10% of D 240.00
G VAT 5% of (D+E+F) 132.00
H Total Cost (D+E+F+G) P 2,772.00
I Unit Cost H/Quantity 2,772.00
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P
A. SUB-TOTAL, EQUIPMENT P -
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P
B. SUB-TOTAL, LABOR P -
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Developing Fee of 5R size pictures for the 17 units of 4 months 450.00 1,800.00
at various locations
C. SUB-TOTAL, MATERIALS P 1,800.00
SUMMARY:
A Equipment P -
B Labor -
C Materials 1,800.00
D TOTAL DIRECT COST P 1,800.00
DIRECT UNIT COST 450.00
E OCM 15% 270.00
F Profit 10% of D 180.00
G VAT 5% of (D+E+F) 99.00
H Total Cost (D+E+F+G) P 2,349.00
I Unit Cost H/Quantity 587.25
CAGAYAN FIRST DISTRICT ENGFINEERING OFFICE
AS SUBMITTED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST
Part I Facilities for Engineers 1.21 1,800.00
Part II Other General requirements 11.56 17,262.91
Project Component ID
Part II Civil, Mechanical,Electrical, and Sanitary/Plumbing Works 87.235 130,272.96
PART A EARTHWORK (PLS. SEE FORM POW-2015-01C-00)
PART B PLAIN AND REINFORCED CONCRETE WORKS
PART C FINISHING AND OTHER CIVIL WORKS
PART E MECHANICAL
Total 100.000 149,335.87
EQUIPMENT: BREAKDOWN OF EXPENDITURES:
DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED
1. Labor 26,200.92 A. Total Direct Cost
2. Materials 90,223.89 B. OCM and Profit
3. Rental of Equipment 30,330.88 C. Value Added Tax
4. Mobilization/Demobilization 1,290.09 D. Total Construction Cost
5. Provisional Sum/Daywork 1,290.09 E. Eng'g & Administrative Ov
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit 34,486.51 F. RROW Acquisition
7. Value Added Tax 9,177.62 G. Physical Reserved (Contin
8. Eng'g & Administrative Overhead, % 5,000.00
9. Physical Reserved (Contingency) -
10. TOTAL ESTIMATED COST 198,000.00 H. TOTAL ESTIMATED CO
190,419.83
FORM POW-2015-01-00
Appropriation : 3,366,000.00
Source of Fund : SR2017-03-005658
Target Start Date :
Total Project Duration : 14 C.D.
AS EVALUATED
% TOTAL TOTAL DIRECT COST
AS SUBMITTED AS EVALUATED
ect Cost 149,335.87
Profit 34,486.51
ded Tax 9,177.62
nstruction Cost 193,000.00 193,000.00
Administrative Overhead, 5,000.00
quisition -
Reserved (Contingency) -
Approved: (0.00)
ROSAURO R. GUERRERO
District Engineer
CAGAYAN FIRST DISTRICT ENGFINEERING OFFICE
AS SUBMITTED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST
PART I Facilities for the Engineers 1.21 30,600.00
Part II Other General Requirements 11.56 293,469.54
Project Component ID
Part III Civil, Mechanical,Electrical, and Sanitary/Plumbing Works 87.23 2,214,640.25
PART A EARTHWORK (PLS. SEE FORM POW-2015-01C-00)
Appropriation : 3,366,000.00
Source of Fund : SR2017-03-005658
Target Start Date :
Total Project Duration : 120 CD
AS EVALUATED
% TOTAL TOTAL DIRECT COST
AS SUBMITTED AS EVALUATED
ect Cost 2,538,709.78
Profit 586,270.72
ded Tax 156,019.53 AS PER SARO
nstruction Cost 3,281,000.00 2.50% 85,000.00 5,000.00
Administrative Overhead, 85,000.00 PC 3,281,000.00 193,000.00
quisition - Total PC 3,366,000.00 198,000.00
Reserved (Contingency) AS PER LISTINGS
PER RECIPIENT 200,000.00
ESTIMATED COST 3,366,000.00 GRAND TOTAL 3,400,000.00 (0.00) (0.03)
0.00
(0.00)
Approved:
ROSAURO R. GUERRERO
District Engineer
Cagayan First District Engineering Office
TOTAL MARK- UP
ESTIMATED DIRECT
ITEM NO. DESCRIPTION
COST
% VALUE
Recommending Approval:
Prepared by: Checked/Reviewed by:
MARIANO B. MALUPENG
MARITES T. ARGONZA FELISA M. SALVADOR Assistant District Engineer
Architect II Chief,Planning & Design Section
ayan First District Engineering Office FORM ABC-2015-02-00
Contract Duration
120 C.D.
:
TOTAL INDIRECT
VAT TOTAL COST
COST
Approved:
ROSAURO R. GUERRERO
District Engineer
FORM POW-2015-01A-00
25%
10%
10%
0%
0%
UMBING WORKS
SION I - GENERAL
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
25%
FORM POW-2015-01A-00
25%
25%
25%
25%
Construction of Rainwater Collection System (RCGST-4000 lit cap.
17 Various Location
FORM POW-2015-01B-00
IREMENT
Number of
Equipment Description Capacity Equipment
0
Concrete Vibrator
Water Truck(1000 gal.)
Bar Cutter
0
0
UB-TOTAL
6
Construction of Rainwater Collection System (RCGST-4000 lit cap.)
17 Various Location
DIRECT COST
Item No DESCRIPTION % QTY UNIT
MATERIALS LABOR EQUIPMENT UNIT COST TOTAL
Project ID
(Project Component ID-Description)
PART A EARTHWORKS
803(1)a Structure Excavation 3.00 cu.m. - 1,030.80 103.08 377.96 1,133.88
804(4) Embankment(Gravel Fill) 1.50 cu.m. 951.50 41.23 4.12 664.57 996.86
TOTAL OF PART A 951.50 1,072.03 107.20 1,042.53 2,130.74
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete 3.00 cu.m. 10,778.17 4,380.64 6,139.32 7,099.38 21,298.13
902(1)a1 Reinforcing Steel (Deformed), Grade 40 558.32 kgs. 23,038.92 11,303.73 22,869.74 102.47 57,212.39
902(1)b Reinforcing Steel (Plain/Round) 6.95 kgs. 337.26 97.42 279.91 102.82 714.59
903(1) Formworks and Falseworks 43.88 sq.m. 21,412.00 4,232.75 423.28 594.08 26,068.03
TOTAL OF PART B 55,566.35 20,014.55 29,712.25 7,898.74 105,293.14
PART C FINISHING AND OTHER CIVIL WORKS
C.1 Storm and Drainage Sewerage System
1001(9) Storm Drainage and Downspout All LS 1,361.00 560.24 56.02 1,977.26 1,977.26
Sub-Total of C.1 1,361.00 560.24 56.02 1,977.26 1,977.26
C.2 Plumbing
1002(2)d1 Fittings-Cast Iron (Plugs) 1 piece 250.00 70.03 7.00 327.03 327.03
1002(3)a2 Galvanized Iron Pipes (25mm) 1 piece 440.00 280.12 28.01 748.13 748.13
1002(3)a5 Galvanized Iron Pipes (50mm) 1 piece 800.00 560.24 56.02 1,416.26 1,416.26
1002(4)a3 Fittings-Galvanized Iron(25mm GI Elbow) 1 piece 75.00 70.03 7.00 152.03 152.03
1002(4)b3 Fittings-Galvanized Iron(Tee-Equal) 1 piece 75.00 70.03 7.00 152.03 152.03
1002(4)d3 Fittings-Galvanized Iron(Socket/Coupling-25mm) 1 piece 65.00 70.03 7.00 142.03 142.03
1002(4)d6 Fittings-Galvanized Iron(Socket/Coupling-50mm) 1 piece 85.00 70.03 7.00 162.03 162.03
1002(4)e13 Fittings-Galvanized Iron(Reducer-Coupling) 1 piece 65.00 70.03 7.00 142.03 142.03
1002(26) Hose Bibb 1 piece 275.00 59.59 5.96 340.54 340.54
Sub-Total of C.2 2,130.00 1,320.13 132.01 3,582.14 3,582.14
TOTAL MARK-UP
5% VAT TOTAL COST
% VALUE
TOTAL ESTIMATED
D E S C R I P T I O N QTY AMOUNT
DIRECT COST
TOTAL 149,335.87
BREAKDOWN OF EXPENDITURE :
1. Labor Php 26,200.92 A. Total Direct Cost Php 149,335.87
2. Materials 90,223.89 B. Mark-Up (25%) 34,486.51
3. Rental of Equipment 30,330.88 C. VAT (5%) 9,177.62
4. Mob./Demob. 2,349.00 D. Total, A+B+C Php 193,000.00
5. Total Direct Cost Php 149,104.70 E. Cost of Engineering, 2.5% 5,000.00
6. OCM & Profit (15% and 10%) 34,486.51 F. Transhipment/Hauling Cost -
7. VAT (5%) 9,177.62 G. Total Estimated Cost Php 198,000.00
9. Engineering Overhead, 2.5% 5,000.00
10. Transhipment/Hauling Cost
11. Total Php 197,768.83
405
lumber bd.ft. 45 1
marine plywood pc 700 6
assorted CWN kg 60 1
cement bag 245 40
sand cu.m. 269.6 500
gravel cu.m. 293.84 500
404
tie wire kg 65 1
RSB kg 38 1
407
200
0.25 10 255
0.13 71.5 670.83
0.13 71.5 646.59
1.75 1.75 91.75
0.13 65 590.50
FURNISHING OF AGGREGATES:
2. HAULING COST
COMPUTATION OF CYCLE TIME
Terrain = Rolling
Road Condition = Unpaved
Grade =
say
1. Fine Aggregates :
Screening = P( 13,864.0 + 383.11 + 295.31 )
P 200 cu.m./day
Washing = P( 13,864.0 + 383.11 + 295.3 +
P 300 cu.m./day
2. Coarse Aggregates :
Screening = P( 13,864.0 + 383.11 + 295.3 )
P 150 cu.m./day
Washing = P( 13,864.0 + 383.11 + 295.3 +
P 300 cu.m./day
3.Sub-Base Course :
Screening = P 13,864.0 + 383.11 + 295.31 )
P 200 cu.m./day
4.Base Course :
Screening = P 13,864.0 + 383.11 + 295.31 )
P 200 cu.m./day
Blending = P 13,864.0 + 383.11 + 295.31 )
P 500 cu.m./day
5. Surface Course :
Screening = P 13,864.0 + 383.11 + 295.31 )
P 150 cu.m./day
Blending = P 13,864.0 + 383.11 + 295.31 )
P 500 cu.m./day
500 cu.m./day
500 cu.m./day
= P 64.51 /cu.m.
min
min
min
min
min
min
min
min
min
min
/day
= P P360.53 /cu.m.
= P 12.75 /cu.m.
= P 15.00 /cu.m.
= P 452.79 /cu.m.
= P 72.71 /cu.m.
= P 575.09 /cu.m.
= P 96.95 /cu.m.
= P 599.33 /cu.m.
= P 72.71 /cu.m.
= P 72.71 /cu.m.
= P 29.08 /cu.m.
P 101.79 /cu.m.
= P 96.95 /cu.m.
= P 29.08 /cu.m.
P 126.03 /cu.m.
= P 525.50 /cu.m.
= P 554.58 /cu.m.
= P 578.82 /cu.m.
+ cost of washing
/cu.m. = P 575.09 /cu.m.
+ cost of washing
/cu.m. = P 599.33 /cu.m.
DPWH TRANSPORT STANDARD EQUIPMENT LIST FOR CES
D E S C R I P T I O N QTY AMOUNT
A. WATER TANK
B. OTHERS
(Please see Estimated Cost of
Proposed Work)
TOTAL
BREAKDOWN OF EXPENDITURE :
1. Labor Php 44,413.72 A. Total Direct Cost
2. Materials 375,185.68 B. Mark-Up (18%)
3. Rental of Equipment 39,000.24 C. VAT (12%)
4. Mob./Demob. 5,364.45 D. Total, A+B+C
5. Total Direct Cost Php 463,964.09 E. Cost of Engineering, 0.50%
6. OCM & Profit (12% and 10%) 101,856.35 F. ROW Acquisition Cost
7. VAT (5%) 55,045.13 G. Total Estimated Cost
9. Engineering Overhead, 0.50%
10. ROW Acquisition Cost -
11. Total Php 620,865.57
ice
Upon Award
EQUIPMENT
REQUIRED
431,818.34
32,376.93
464,195.27
Php 464,195.27
101,856.35
55,045.13
Php 621,096.75
-
-
Php 621,096.75
and Reviewed By :
FELISA M. SALVADOR
Chief, Planning & Design Section
RUBEN S. SALIGANAN
District Engineer
Bayabayog 198,000.00
Buguey 71,845.03
Gattaran 70,901.65
Nabaccayan 70,492.40
Tallang 71,071.45
Afusing Daga 71,861.45 383,906.97
Centro Baggao 71,924.77 Err:509
626,096.75
-126,096.75
231.17
53303.57
500,000.00
(121,096.75)
CONSTRUCTION OF RAINWATER COLLECTION SYSTEM
Seven (7) Locations
ADJUSTED
UNIT COST
1,887.86
7,280.86
596.86
77,347.22
75,118.72
653.98
565.04
Err:509
Err:509