PROGRAM OF WORK/ BUDGET COST

Name of Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan
Appropriation: Php 511,266.92 Lenght : 5.0 m

Source of Fund: General Fund Width : 5.0 m

Project Duration: 266 C.D. Thickness: 0.23 m.(9")
Classification : Roads

ESTIMATED COST OF THE PROJECT

ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST DIRECT COST

102(2)b Roadway Excavation (Surplus Common) 100.00 cu.m. 71.78 7,177.60

104(1)a Embankment (from Borrow) 200.00 cu.m. 41.74 8,348.20
200 Aggragate Subbase Coarse (0.20m THK) 840.00 cu.m. 371.32 311,905.44
404 Reinforcing Steel Bars,Grade 40 66.53 kg. 71.49 4,756.02
405 Structural Concrete Class A 3.78 cu.m. 7,261.98 27,450.30
500(1)c Pipe Culverts,910mm diam.(36"Ø) 7.00 ln.m. 4,449.28 31,144.95

TOTAL 390,782.50

Breakdown of Expenditures:

Direct Cost

Rental of Equipment 88,235.50

Labor 16,606.99

Materials 285,940.00

Total Direct Cost 390,782.50

Indirect Cost

OCM & Profit(25%) 96,138.38

VAT(5%) 24,346.04

Mobilization/Demobilization

Total Indirect Cost 120,484.42

TOTAL PROJECT COST Php 511,266.92

Prepared by: Checked by:

ENGR. JEROM G. MASSALANG ENGR. RODERICK L. TALAY

Engineer I Municipal Engineer

Recommending Approval: Approved by:

ORLANDO G. FAVOR ATTY. BRENDA B. RUMA

MPDC Municipal Mayor

 DERIVATION OF PROJECT DURATION

Name of Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan
Amount: 30,000,000.00
Formula:
(GRA)x(RDK)
C.D. = + Dl
EAK
Where:
Dh = Reference Duration (Higher)
Dl = Reference Duration (Lower)
Ah = Reference Amount (Higher)
Al = Reference Amount (Lower)
Ap = Appropration, amount to be programmed
Given:
Dh = 179.00 CD
Dl = 121.00 CD
Ah = 50,000,000.00
Al = 20,000,000.00
Ap = 30,000,000.00

(Dh-Dl) = 58.00
(Ap-Al) = 10,000,000.00
(Ah-Al) = 30,000,000.00
Curing of Concrete = 30.00
C.D. = 170.33 say 171.00

Assumed Date of Effectivity: October 1,2020

NO. OF WORKING PRE-DETERMINED TOTAL NO. OF

MONTH SUNDAYS HOLIDAYS
DAYS UNWORKABLE DAYS DAYS

October 22 4 0 5 31
November 20 4 1 5 30
December 19 5 2 5 31
January 19 5 2 5 31
February 18 4 1 5 28
March 22 4 0 5 31
April 11 5 3 5 24
May 21 4 1 5 31
June 19 4 1 5 29

171 39 11 45 266

C.D. = 266

Justification:
The 266 CD - project duration is based from the computed number of calendar days using the formula given in the D.O. 044 s.
2012, plus the total number of sundays, holidays and pre-determined unworkable days.
 APPROVED BUDGET FOR THE CONTRACT

Project Name: Road Opening and Concreting of Nanauatan to Pasingan Road

Location: Brgy. Nanauatan & Brgy. Pasingan,Rizal,Cagayan

MARK-UPS IN TOTAL
ESTIMATED TOTAL MARK-UP
ITEM NO. DESCRIPTION QUANTITY UNIT PERCENT VAT INDIRECT TOTAL COST UNIT COST
DIRECT COST
COST
OCM PROFIT % VALUE
1 2 3 4 5 6 7 8 9 10 11 12 13
(5) X (8) 5%((5)+(9)) (9)+(10) (5)+(11) (12)/(3)
102(2)b Roadway Excavation (Surplus Common) 100.00 cu.m. 7,177.60 12% 8% 20% 1435.52 430.66 1,866.18 9,043.78 90.44
104(1)a Embankment (from Borrow) 200.00 cu.m. 8,348.20 12% 8% 20% 1669.64 500.89 2,170.53 10,518.73 52.59
200 Aggragate Subbase Coarse (0.20m THK) 840.00 cu.m. 311,905.44 12% 8% 20% 62381.09 18,714.33 81,095.41 393,000.85 467.86
404 Reinforcing Steel Bars,Grade 40 66.53 kg. 4,756.02 12% 8% 20% 951.20 285.36 1,236.56 5,992.58 90.08
405 Structural Concrete Class A 3.78 cu.m. 27,450.30 12% 8% 20% 5490.06 1,647.02 7,137.08 34,587.37 9,150.10
500(1)c Pipe Culverts,910mm diam.(36"Ø) 7.00 ln.m. 31,144.95 12% 8% 20% 6228.99 1,868.70 8,097.69 39,242.63 5,606.09

TOTAL 390,782.50 492,385.94

Prepared by: Recommending Approval: Approved:

ENGR. RODERICK L. TALAY ORLANDO G. FAVOR ATTY. BRENDA B. RUMA

Municipal Engineer MPDC Municipal Mayor
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 102(2)b Quantity = 100.00
Description : Roadway Excavation (Surplus Common) Unit = cu.m.

Production Output: 50.00 cu.m. per hour

No. of Hours: 2.00 hour(s) say 2.00 hour(s)
No. of Days: 0.25 day(s)

NameAand Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
EQUIPMENT

Payloader (1.50 cu.m) 0.5 1 2.00 1,733.00 1,733.00

Dump Truck (12 cu. yd) 0.5 2 2.00 1,420.00 2,840.00
Backhoe (0.80 cu.m.) 0.5 1 2.00 1,537.00 1,537.00

A. SUB-TOTAL P 6,110.00

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

Construction Foreman 1 1 2 81.30 162.60

Laborer 1 10 2 45.25 905.00

B. SUB-TOTAL - man-hour P 1,067.60

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
MATERIAL

C. SUB-TOTAL - P -

SUMMARY:
A Equipment P 6,110.00
B Labor 1,067.60
C Materials -
D TOTAL DIRECT COST 7,177.60
DIRECT UNIT COST 71.78
E OCM 15% of D 1,076.64
F Contractor's Profit 10% of D 717.76
G VAT 5% of (D+E+F) 448.60
H Total Cost (D+E+F+G) 9,420.60
Unit Cost H/Quantity P 94.21
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 104(1)a Quantity = 200.00

Description : Embankment from Borrow Unit = cu.m

Production Output: 50.00 cu.m. per hour

No. of Hours: 4.00 hour( say 4.00 hour(s)
No. of Days: 1.25 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Motorized Road Grader, (140hp), G710A 1 1.00 2,173.00 2,173.00

EQUIPMENT

0.25

Vibratory Roller (10MT), SD100DC 0.25 1 1.00 1,846.00 1,846.00

Water Truck/Pump (16000 L) 0.15 1 0.60 2,450.00 1,470.00

A. SUB-TOTAL P 5,489.00

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

Construction Foreman 1 1 4.00 81.30 325.20

Laborer 1 14 4.00 45.25 2,534.00

B. SUB-TOTAL 60.00 man-hour P 2,859.20

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
MATERIAL

C. SUB-TOTAL P -

SUMMARY:
A Equipment P 5,489.00
B Labor 2,859.20
C Materials -
D TOTAL DIRECT COST 8,348.20
DIRECT UNIT COST 41.74
E OCM 15% of D 1,252.23
F Contractor's Profit 10% of D 834.82
G VAT 5% of (D+E+F) 521.76
H Total Cost (D+E+F+G) 10,957.01
Unit Cost H/Quantity P 54.79
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 200 Quantity = 840.00

Description : Aggregate Base Course Unit = cu.m.
Loose Volume = 840.00 x 1.15
= 966 cu.m.
Production Output: 50.00 sq.m. per hour = 966.00 cu.m.
No. of Hours: 16.80 hour(s) say 16.80 hour(s)
No. of Days: 2.10 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Motorized Road Grader (140 HP) G710A 1 1 16.80 2,173.00 36,506.40

EQUIPMENT

Vibratory Roller (10MT), SD100DC 1 1 16.80 1,846.00 31,012.80

A. SUB-TOTAL P 67,519.20

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

Construction Foreman 1 1 16.80 81.30 1,365.84

Laborer 1 2 16.80 45.25 1,520.40

B. SUB-TOTAL 50.40 man-hour P 2,886.24

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)

Aggregate Base Course 1.15 966.00 cu.m. 250.00 241,500.00

MATERIAL

C. SUB-TOTAL P 241,500.00

SUMMARY:
A Equipment P 67,519.20
B Labor 2,886.24
C Materials 241,500.00
D TOTAL DIRECT COST 311,905.44
DIRECT UNIT COST 371.32
E OCM 15% of D 46,785.82
F Contractor's Profit 10% of D 31,190.54
G VAT 5% of (D+E+F) 19,494.09
H Total Cost (D+E+F+G) 409,375.89
Unit Cost H/Quantity P 487.35
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 405 Quantity = 3.78

Description : Structural Concrete Class "A" Unit = cu.m.

Production Output: 1.20 cu.m. per hour

No. of Hours: 3.15 hour(s say 3.25 hour(s)
No. of Days: 0.41 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

One Bagger Mixer 1 1 3.25 172.00 559.00

EQUIPMENT

A. SUB-TOTAL P 559.00

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)

Construction Foreman 1 1 3.25 81.30 264.23

Skilled Laborer 1 3 3.25 58.76 572.91
LABOR

Laborer 1 10 3.25 45.25 1,470.63

Installation/Removal of Formworks
Skilled Laborer 1 3 3.25 58.76 572.91
Laborer 1 10 3.25 45.25 1,470.63

B. SUB-TOTAL 87.75 man-hour P 4,351.30

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)

Good Lumber - 4 uses 40.00 152.00 bd.ft. 40.00 6,080.00

Marine Plywood(1/2"x4"x8") - 4 uses 0.90 4.00 pc. 700.00 2,800.00
MATERIAL

Assorted CWN(1kg/100 bd.ft.) 0.50 2.00 kg. 80.00 160.00

Cement 9.00 35.00 bags 300.00 10,500.00
Sand 0.50 2.00 cu.m. 500.00 1,000.00
Gravel 1.00 4.00 cu.m. 500.00 2,000.00

C. SUB-TOTAL P 22,540.00
SUMMARY:
A Equipment P 559.00
B Labor 4,351.30
C Materials 22,540.00
D TOTAL DIRECT COST 27,450.30
DIRECT UNIT COST 7,261.98
E OCM 15% of D 4,117.54
F Contractor's Profit 10% of D 2,745.03
G VAT 5% of (D+E+F) 1,715.64
H Total Cost (D+E+F+G) 36,028.51
Unit Cost H/Quantity P 9,531.35
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 404 Quantity = 66.53

Description : Reinforcing Steel Bars,Grade 40 Unit = kg.

Production Output: 70.00 kg. per hour

No. of Hours: 0.95 hour(s) say 1.00 hour(s)
No. of Days: 0.13 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Bar Cutter 0.5 1 1.00 219.75 109.88

EQUIPMENT

Bar Bender 0.5 1 1.00 351.50 175.75

Cargo Truck (10 T) 0.15 1 1.00 1,102.00 165.30

A. SUB-TOTAL P 450.93

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)

Construction Foreman 1 1 1.00 81.30 81.30

LABOR

Skilled Laborer 1 4 1.00 58.76 235.04

Laborer 1 15 1.00 45.25 678.75

B. SUB-TOTAL 20.00 man-hour P 995.09

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)

Reinforcing Steel Bar(w/ 5% wastage) 1.05 70.00 kgs. 45.00 3,150.00

MATERIAL

Tie Wire # 16 0.021 2.00 kgs. 80.00 160.00

C. SUB-TOTAL P 3,310.00

SUMMARY:

A Equipment P 450.93
B Labor 995.09
C Materials 3,310.00
D TOTAL DIRECT COST 4,756.02
DIRECT UNIT COST 71.49
E OCM 15% of D 713.40
F Contractor's Profit 10% of D 475.60
G VAT 5% of (D+E+F) 297.25
H Total Cost (D+E+F+G) 6,242.27
Unit Cost H/Quantity P 93.83
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 500(1)c Quantity = 7.00

Description : Pipe Culverts,910mm diam.(36"Ø) Unit = ln.m.

Production Output: 1.50 ln.m. per hour

No. of Hours: 4.67 hour(s) say 4.75 hour(s)
No. of Days: 0.59 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Backhoe (0.80 cu.m.) 1 1 4.75 1,537.00 7,300.75

EQUIPMENT

Plate Compactor(5 hp) 1 1 4.75 123.00 584.25

Minor Tools (5% of Labor) 222.38

A. SUB-TOTAL P 8,107.38

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)

Construction Foreman 1 1 4.75 81.30 386.18

LABOR

Skilled Laborer 1 3 4.75 58.76 837.33

Laborer 1 15 4.75 45.25 3,224.06

B. SUB-TOTAL 90.25 man-hour P 4,447.57

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)

Cement 1.08 8.00 bags 300.00 2,400.00

MATERIAL

Sand 0.0610 1.00 cu.m. 500.00 500.00

R.C. Pipes(910mm diam) 1.00 7.00 pc. 2,170.00 15,190.00
Sand Beddings/Selected Sandy Soil 0.13 1.00 cu.m. 500.00 500.00

C. SUB-TOTAL P 18,590.00

SUMMARY:

A Equipment P 8,107.38
B Labor 4,447.57
C Materials 18,590.00
D TOTAL DIRECT COST 31,144.95
DIRECT UNIT COST 4,449.28
E OCM 12% of D 3,737.39
F Contractor's Profit 8% of D 2,491.60
G VAT 5% of (D+E+F) 1,868.70
H Total Cost (D+E+F+G) 39,242.63
Unit Cost H/Quantity P 5,606.09
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : Spl-2 Quantity = all

Description : Occupational Safety and Health Program Unit = L.S.

Production Output: ln.m. per hour

No. of Hours: hour(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
EQUIPMENT

-
-
-

A. SUB-TOTAL P -

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

B. SUB-TOTAL - man-hour P -

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
Basic PPE
Hardhat 35.00 pcs 250.00 8,750.00
Safety Shoes 20.00 pcs 1,500.00 30,000.00
Working Gloves 50.00 pcs 150.00 7,500.00
MATERIAL

Long Sleeves 40.00 pcs 180.00 7,200.00

Medicines, Kit & Accessories l.s. 7,234.86
Rain Coat 35.00 pcs 200.00 7,000.00

C. SUB-TOTAL P 67,684.86

SUMMARY:
A Equipment P -
B Labor -
C Materials 67,684.86
D TOTAL DIRECT COST 67,684.86
DIRECT UNIT COST 67,684.86
E OCM 12% of D 8,122.18
F Contractor's Profit 8% of D 5,414.79
G VAT 5% of (D+E+F) 4,061.09
H Total Cost (D+E+F+G) 85,282.92
Unit Cost H/Quantity P 85,282.92
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : Spl-3 Quantity = all

Description : Mobilization/Demobilization Unit = L.S.

Production Output: ln.m. per hour

No. of Hours: hour(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
EQUIPMENT

Mobilization/Demobilization all 300,000.00

A. SUB-TOTAL P 300,000.00

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

B. SUB-TOTAL - man-hour P -

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
MATERIAL

C. SUB-TOTAL P -

SUMMARY:
A Equipment P 300,000.00
B Labor -
C Materials -
D TOTAL DIRECT COST 300,000.00
DIRECT UNIT COST 300,000.00
E OCM 0% of D -
F Contractor's Profit 0% of D -
G VAT 5% of (D+E+F) 15,000.00
H Total Cost (D+E+F+G) 315,000.00
Unit Cost H/Quantity P 315,000.00
Project Name: Repair/Maintenance of Linno-C Farm-to-Market Road
Location: Linno-C,Rizal,Cagayan

CONSTRUCTION SCHEDULE (BAR CHART)

NO. OF CALENDAR DAYS(266 C.D.)

ITEM NO. DESCRIPTION TOTAL COST WT. %
30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 26 CD
102(2)b Roadway Excavation (Surplus Common) 9,420.60 0.05 0.01 0.01 0.01 0.01
104(1)a Embankment (from Borrow) 10,957.01 0.05 0.01 0.01 0.01 0.01
#NAME? #NAME? 423,469.08 2.09 0.52 0.52 0.52 0.52
200 Aggragate Subbase Coarse (0.20m THK) 409,375.89 2.02 0.34 0.34 0.34 0.34 0.34 0.34
#NAME? #NAME? 776,235.52 3.83 0.96 0.96 0.96 0.96
#NAME? #NAME? 18,125,866.59 89.54 12.79 12.79 12.79 12.79 12.79 12.79 12.79
404 Reinforcing Steel Bars,Grade 40 6,242.27 0.03 0.01 0.01 0.01 0.01
405 Structural Concrete Class A 36,028.51 0.18 0.03 0.03 0.03 0.03 0.03 0.03
500(1)c Pipe Culverts,910mm diam.(36"Ø) 39,242.63 0.19 0.05 0.05 0.05 0.05
#NAME? #NAME? 6,901.68 0.03 0.03
0 0 85,282.92 0.42 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05
Spl-3 Mobilization/Demobilization 315,000.00 1.56 0.78 0.78
TOTAL COST 20,244,022.70 100.00
PROJECTED ACCOMPLISHMENT(%) 0 0.97 13.76 14.76 13.20 14.74 13.74 14.21 12.84 1.78
CUMULATIVE ACCOMPLISHMENT(%) 0 0.97 14.73 29.49 42.69 57.43 71.17 85.38 98.2 100.0

Prepared by: Checked by:

ENGR. JEROM G. MASSALANG ENGR. RODERICK L. TALAY

Engineer I Municipal Engineer

Recommending Approval: Approved by:

ORLANDO G. FAVOR ATTY. BRENDA B. RUMA

MPDC Municipal Mayor
Project Name: Repair/Maintenance of Linno-C Farm-to-Market Road
Location: Linno-C,Rizal,Cagayan

CONSTRUCTION SCHEDULE (S-CURVE)

100
98.22

90

85.38

80

71.17
70

60
57.43

50

42.69
40

30 29.49

20

14.73

10

0- 0.97
1 2 3 4 5 6 7 8 9 10

Prepared by: Checked by:

ENGR. JEROM G. MASSALANG ENGR. RODERICK L. TALAY

Engineer I Municipal Engineer

Recommending Approval: Approved by:

ORLANDO G. FAVOR ATTY. BRENDA B. RUMA
MPDC Municipal Mayor
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 105(1) Quantity = 18,999.20

Description : Subgrade Preparation Unit = sq.m.

Production Output: 300.00 cu.m. per hour

No. of Hours: 63.33 hour(s) say 63.40 hour(s)
No. of Days: 7.93 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Motorized Road Grader, (140 hp), G710A 1 1 63.40 2,173.00 137,768.20

EQUIPMENT

Vibratory Roller (10MT), SD100DC 1 1 63.40 1,846.00 117,036.40

Water Truck/Pump (16000 L) 0.25 1 15.85 2,450.00 38,832.50

A. SUB-TOTAL P 293,637.10

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

Construction Foreman 1 1 63.40 81.30 5,154.42

Laborer 1 13 63.40 45.25 37,295.05

B. SUB-TOTAL 887.60 man-hour P 42,449.47

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
MATERIAL

C. SUB-TOTAL P -

SUMMARY:
A Equipment P 293,637.10
B Labor 42,449.47
C Materials -
D TOTAL DIRECT COST 336,086.57
DIRECT UNIT COST 17.69
E OCM 12% of D 40,330.39
F Contractor's Profit 8% of D 26,886.93
G VAT 5% of (D+E+F) 20,165.19
H Total Cost (D+E+F+G) 423,469.08
Unit Cost H/Quantity P 22.29
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 311(1)a.3 Quantity = 11,688.00

Description : PCC Pavement (Plain) - Conventional Method,230mm thk. Unit = sq.m.
Production Output: 45.00 sq.m. per hour
No. of Hours: 259.73 hour(s) say 259.75 hour(s)
No. of Days: 32.47 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Transit Mixer (5 cu.m.) 1 4 259.75 1,318.00 1,369,402.00

Concrete Vibrator 1 2 259.75 91.25 47,404.38
Batching Plant (30 cu.m.) 1 259.75 1,759.50 457,030.13
EQUIPMENT

Payloader (1.50cu.m.) 1 1 259.75 1,733.00 450,146.75

Concrete Screeder (5.5 Hp) 1 1 259.75 545.00 141,563.75
Water Truck/Pump (16000 L) 1 1 259.75 2,450.00 636,387.50
Bar Cutter, Single Phase 0.1 1 25.98 219.75 5,708.01
Minor Tools (5% of Labor) 32,309.33

A. SUB-TOTAL P 3,139,951.83
B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)

Construction Foreman 1 649.38 81.30 52,794.19

LABOR

2.5

Skilled Laborer 2.5 4 649.38 58.76 152,629.10

Laborer 2.5 15 649.38 45.25 440,763.28

B. SUB-TOTAL 12,987.50 man-hour P 646,186.57

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
Reinforcing Sreel Bar, Grade 40 0.43 5,026.00 kgs. 45.00 226,170.00
Curing Compound 0.29 3,390.00 lit. 60.00 203,400.00
Asphalt Sealant 0.12 1,403.00 lit. 60.00 84,180.00
MATERIAL

Steel Forms (Rental) 0.46 5,377.00 ln.m. 60.00 322,620.00

Sand 0.1265 1,479.00 cu.m. 500.00 739,500.00
Gravel 0.23 2,689.00 cu.m. 500.00 1,344,500.00
Cement 2.19 25,597.00 bags 300.00 7,679,100.00

C. SUB-TOTAL P 10,599,470.00
SUMMARY:
A Equipment P 3,139,951.83
B Labor 646,186.57
C Materials 10,599,470.00
D TOTAL DIRECT COST 14,385,608.40
DIRECT UNIT COST 1,230.80
E OCM 12% of D 1,726,273.01
F Contractor's Profit 8% of D 1,150,848.67
G VAT 5% of (D+E+F) 863,136.50
H Total Cost (D+E+F+G) 18,125,866.59
Unit Cost H/Quantity P 1,550.81
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : Spl-1 Quantity = 2.00

Description : Fab/Inst. of Project Billboard Unit = unit

Production Output: ln.m. per hour

No. of Hours: hour(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
EQUIPMENT

-
-
-

A. SUB-TOTAL P -

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

Skilled Laborer 1 1 2.00 58.76 117.52

Laborer 1 6 2.00 45.25 543.00

B. SUB-TOTAL - man-hour P 660.52

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
4' x 8' Tarpuline w/ Complete Letterings of Project Profile 2.00 pcs. 1,500.00 3,347.00
1" x 2" x 8' (Frame) 20.00 bd.ft. 40.00 800.00
MATERIAL

2" x 2" x 10' (Frame Stand) 15.00 bd.ft. 40.00 600.00

Assorted CWN 1.00 kgs. 70.00 70.00

C. SUB-TOTAL P 4,817.00

SUMMARY:
A Equipment P -
B Labor 660.52
C Materials 4,817.00
D TOTAL DIRECT COST 5,477.52
DIRECT UNIT COST 5,477.52
E OCM 12% of D 657.30
F Contractor's Profit 8% of D 438.20
G VAT 5% of (D+E+F) 328.65
H Total Cost (D+E+F+G) 6,901.68
Unit Cost H/Quantity P 6,901.68
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 300(1) Quantity = 1,187.45

Description : Aggregate Surface Course Unit = cu.m.

Loose Volume = 1,187.45 x 1.15

Production Output: 50.00 sq.m. per hour = 1365.5675 cu.m.
No. of Hours: 23.75 hour(s) say 23.75 hour(s) = 1366.00 cu.m.
No. of Days: 2.97 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
EQUIPMENT

Motorized Road Grader (140 HP) G710A 1 1 23.75 2,173.00 51,608.75

A. SUB-TOTAL P 51,608.75

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

Construction Foreman 1 1 23.75 81.30 1,930.88

Laborer 1 15 23.75 45.25 16,120.31

B. SUB-TOTAL 380.00 man-hour P 18,051.19

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)

Aggregate Surface Course 1.15 1,366.00 cu.m. 400.00 546,400.00

MATERIAL

C. SUB-TOTAL P 546,400.00

SUMMARY:
A Equipment P 51,608.75
B Labor 18,051.19
C Materials 546,400.00
D TOTAL DIRECT COST 616,059.94
DIRECT UNIT COST 518.81
E OCM 12% of D 73,927.19
F Contractor's Profit 8% of D 49,284.80
G VAT 5% of (D+E+F) 36,963.60
H Total Cost (D+E+F+G) 776,235.52
Unit Cost H/Quantity P 653.70
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 103(1)a Quantity = 97.02

Description : Structure Excavation(Common Soil) Unit = cu.m.

Production Output: 20.00 cu.m. per hour

No. of Hours: 4.85 hour(s) say 5.00 hour(s)
No. of Days: 0.63 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Backhoe (0.80 cu.m.) 1 1 5.00 1,537.00 7,685.00

EQUIPMENT

Dump Truck (12 cu. yd) 1 2 5.00 1,420.00 14,200.00

Minor Tools (5% of Labor) 54.26

A. SUB-TOTAL P 21,939.26

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

Construction Foreman 1 1 5.00 81.30 406.50

Laborer 1 3 5.00 45.25 678.75

B. SUB-TOTAL 20.00 man-hour P 1,085.25

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
MATERIAL

C. SUB-TOTAL - P -

SUMMARY:

A Equipment P 21,939.26
B Labor 1,085.25
C Materials -
D TOTAL DIRECT COST 23,024.51
DIRECT UNIT COST 237.32
E OCM 12% of D 2,762.94
F Contractor's Profit 8% of D 1,841.96
G VAT 5% of (D+E+F) 1,381.47
H Total Cost (D+E+F+G) 29,010.89
Unit Cost H/Quantity P 299.02
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 101(3)a.1 Quantity = 575.00

Description : Removal of Existing Concrete Pavement (0.23m thk.) Unit = sq.m.

Production Output: 40.00 sq.m. per hour

No. of Hours: 14.38 hour(s) say 14.50 hour(s)
No. of Days: 1.81 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1 14.50 2,074.95 30,086.78

EQUIPMENT

Payloader (1.50 cu.m. ), LX80-2C 1 2 14.50 1,733.00 50,257.00

Dump Truck (10 cu.m.) 1,352.00 212.79
Minor Tools (10% of Labor) 425.59

A. SUB-TOTAL P 80,982.16

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
LABOR

Construction Foreman 1 1 14.50 109.19 1,583.26

Laborer 1 3 14.50 61.44 2,672.64

B. SUB-TOTAL 58.00 man-hour P 4,255.90

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
MATERIAL

C. SUB-TOTAL - P -

SUMMARY:

A Equipment P 80,982.16
B Labor 4,255.90
C Materials -
D TOTAL DIRECT COST 85,238.05
DIRECT UNIT COST 148.24
E OCM 12% of D 10,228.57
F Contractor's Profit 8% of D 6,819.04
G VAT 5% of (D+E+F) 5,114.28
H Total Cost (D+E+F+G) 107,399.95
Unit Cost H/Quantity P 186.78
 EMBANKMENT ITEM 200 SUBGRADE PREPARATION
STATION DIST.
Area Volume Area Volume Length Area
0 + 0 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 20 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 40 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 60 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 80 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 100 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 120 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 140 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 160 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 180 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 200 1.00 2.17 8.00
20 20.00 43.40 160.00
+ 220 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 240 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 260 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 280 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 300 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 320 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 340 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 360 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 380 1.00 2.17 8.00
20 20.00 43.40 160.00
+ 400 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 420 0.50 2.17 8.00
 20 10.00 43.40 160.00
+ 440 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 460 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 480 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 500 1.00 2.17 8.00
20 20.00 43.40 160.00
+ 520 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 540 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 560 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 580 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 600 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 620 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 640 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 660 1.00 2.17 8.00
20 20.00 43.40 160.00
+ 680 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 700 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 720 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 740 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 760 1.00 2.17 8.00
20 20.00 43.40 160.00
+ 780 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 800 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 820 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 840 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 860 0.50 2.17 8.00
20 10.00 43.40 160.00
 + 880 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 900 1.00 2.17 8.00
20 15.00 43.40 160.00
+ 920 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 940 0.50 2.17 8.00
20 10.00 43.40 160.00
+ 960 0.50 2.17 8.00
20 15.00 43.40 160.00
+ 980 1.00 2.17 8.00
20 15.00 43.40 160.00
1 + 0 0.50 2.17 8.00

SUB TOTAL 655.00 2,170.00 8,000.00

Item 102(2)a: Roadwa #REF! SAY #REF! CU.M

Item 104 -1b: Embank 655.00 SAY 655.00 CU.M

Item 105 : Subgrade P8,000.00 SAY 8,000.00 SQ.M

Item 200: Aggregate 2,170.00 SAY 2,170.00 CU.M

Item 300: Aggregate 500.00 SAY 500.00 CU.M

 ITEM 300 EXCAVATION
Area Volume Area Volume
0.50 4.28
10.00 75.30
0.50 3.25
10.00 61.00
0.50 2.85
10.00 61.10
0.50 3.26
10.00 75.20
0.50 4.26
10.00 75.30
0.50 3.27
10.00 56.30
0.50 2.36
10.00 78.40
0.50 5.48
10.00 87.20
0.50 3.24
10.00 53.50
0.50 2.11
10.00 55.50
0.50 3.44
10.00 62.90
0.50 2.85
10.00 64.20
0.50 3.57
10.00 56.80
0.50 2.11
10.00 44.60
0.50 2.35
10.00 35.80
0.50 1.23
10.00 35.70
0.50 2.34
10.00 49.00
0.50 2.56
10.00 59.60
0.50 3.40
10.00 55.30
0.50 2.13
10.00 73.30
0.50 5.20
10.00 64.30
0.50 1.23
 10.00 44.60
0.50 3.23
10.00 55.30
0.50 2.30
10.00 35.30
0.50 1.23
10.00 24.60
0.50 1.23
10.00 36.20
0.50 2.39
10.00 47.30
0.50 2.34
10.00 47.00
0.50 2.36
10.00 64.70
0.50 4.11
10.00 73.70
0.50 3.26
10.00 78.50
0.50 4.59
10.00 81.30
0.50 3.54
10.00 72.30
0.50 3.69
10.00 60.50
0.50 2.36
10.00 36.50
0.50 1.29
10.00 55.70
0.50 4.28
10.00 75.30
0.50 3.25
10.00 61.00
0.50 2.85
10.00 61.10
0.50 3.26
10.00 75.20
0.50 4.26
10.00 75.30
0.50 3.27
10.00 56.30
0.50 2.36
10.00 78.40
0.50 5.48
10.00 87.20
0.50 3.24
10.00 53.50
0.50 2.11
10.00 55.50
0.50 3.44
10.00 62.90
0.50 2.85
10.00 64.20
0.50 3.57
10.00 56.80
0.50 2.11
10.00 44.60
0.50 2.35

500.00
 FURNISHING OF AGGREGATES:
QUARRY SITE: MATALAG RIVER BED,MAUANAN,RIZAL, CAGAYAN
1. STOCKPILING AND LOADING:

use 1 -Bulldozer, 165HP = 500 cu.m./day

Capacity
use 1 - Payloader, LX80-2C, 110 HP (1.50 cu.m.) Capacity = 500 cu.m./day
Unit Cost = P 27,032 + 13,864 /day = P 81.79 /cu.m.

500 cu.m./day

DUMP TRUCK
2. HAULING COST ROAD
TERRAIN CONDITION TRAVEL SPEED
CONDITION
(KPH)
COMPUTATION OF CYCLE TIME
Loaded Empty
Terrain = Rolling FLAT Paved 40 60
Unpaved 30 50
Road Conditionn = Paved ROLLING Paved 30 40
Unpaved 25 30
MOUNTAINOUS Paved 25 30
Unpaved 15 20
Loading Time 5 min
Unloading Time 3 min
Average Hauling Distance = 3 km Allowance for Delay 2 min

Ave Speed, Loaded = 30 kph

Ave Speed, Empty = 40 kph

Loading Time = 3.0 min

Travel Time, Loaded
First 200 m @ 20 kph = 0.6 min
2.6 km @ 30 kph = 5.2 min
Last 200 m @ 20 kph = 0.6 min

Unload/Maneuver = 2.0 min

Return Time, Empty

First 200 m @ 20 kph = 0.6 min
2.6 km @ 40 kph = 3.9 min
Last 200 m @ 20 kph = 0.6 min

CYCLE TIME 16.5 min

Allowance for Delay 2.0 min
TOTAL CYCLE TIME 18.5
COMPUTATION OF HAULING COST
8 x 60
No. of Trips = = 25.95 trips / day/ 10 cu.m. DT
18.5

say 26 trips / day/ 10 cu.m. DT

Rental of Dump Truck (10 cu.m.) = P11,360.00 /day

HAULING = P P43.69 /cu.m.

COST = P11,360.00
(10 * 26)

3. Excise Tax 3% (1 & 2): = P 3.76 /cu.m.

4. Royalty access rd. Prov'l and brgy. Tax: = P 50.00 /cu.m.

COST OF AGGREGATES = P 179.24 /cu.m.

PROCESSING : Employing a laborer, Skilled Labor and Loader

1. Fine Aggregates :
Screening = P( 13,864.0 + 470.08 + 361.96 ) = P 73.48 /cu.m.

P 200 cu.m./day
Washing = P( 13,864.0 + 470.08 + 361.96 + 305.00 = P 50.00 /cu.m.

P 300 cu.m./day P 123.48 /cu.m.

=

F.A. = P( 179.24 + 123.48 ) /cu.m. = P

302.72 /cu.m.

2. Coarse Aggregates :
Screening = P( 13,864.0 + 470.08 + 361.96 ) = P 97.97 /cu.m.
P 150 cu.m./day
Washing = P( 13,864.0 + 470.08 + 361.96 + 305.00 = P 50.00 /cu.m.
P 300 cu.m./day P 147.97 /cu.m.

C.A. = P( 179.24 + 147.97 ) /cu.m. = P

327.21 /cu.m.

3. Subbase Coarse
= P( 13,864 + 470.08 + 361.96
Screening = P 73.48 /cu.m
200 cu.m./day

4. Base Coarse
= P( 13,864 + 470.08 + 361.96
Screening = P 73.48 /cu.m
200 cu.m./day
P( 13,864 470.08 361.96
Blending = + = P 29.39 /cu.m
cu.m./day
P( 500 102.87 /cu.m
5. Surface Coarse
= P( 13,864 + 470.08 + 361.96
Screening = P 97.97 /cu.m
150 cu.m./day
P( 13,864 470.08 361.96
Blending = + = P 29.39 /cu.m
cu.m./day
P( 500 127.36 /cu.m

Therefore, the unit price derivation of the following are:

Item 200 = Cost of Aggregate + screening
252.72
= P 179.24 + 73.48 = /cu.m
Item 201 = Cost of Aggregate + screening + blending
282.11
= P 179.24 + 73.48 + 29.4 = /cu.m
Item 300 = Cost of Aggregate + screening + blending
306.60
= P 179.24 + 97.97 + 29.4 = /cu.m

For Structural Concrete

F.A = Cost of Aggregate + Cost of Screening + Cost of Washing
302.72
= P( 179.24 + 73.48 + 50.0 ) /cu.m = /cu.m
C.A = Cost of Aggregate + Cost of Screening + Cost of Washing
327.21
= P( 179.24 + 97.97 + 50.0 ) /cu.m = /cu.m
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 506 Quantity = 12.75

Description : Stone Masonry Unit = cu.m.

Production Output: 1.60 cu.m. per hour

No. of Hours: 7.97 hour(s) say 8.00 hour(s)
No. of Days: 1.00 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

One Bagger Mixer 1 1 8.00 172.00 1,376.00

Water Truck/Pump (16000 L) 0.05 1 0.40 2,450.00 980.00
Minor Tools (10% of Labor) 448.66

A. SUB-TOTAL , EQUIPMENT P 2,804.66

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)

Construction Foreman 1 1 8.00 81.30 650.40

Skilled Laborer 1 2 8.00 58.76 940.16
Laborer 1 8 8.00 45.25 2,896.00

B. SUB-TOTAL, LABOR 88.00 man-hour P 4,486.56

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)

Cement 2.50 32.00 bags 300.00 9,600.00

Sand 0.30 4.00 cu.m. 302.72 1,210.88
Weep Holes (PVC),4"Ø 0.30 3.83 ln.m. 145.00 554.63
Boulders 1.05 13.00 cu.m. 1,169.27 15,200.51
Miscellaneous (1% of Materials) 265.66

C. SUB-TOTAL, MATERIAL P 26,831.68

SUMMARY:
A Equipment P 2,804.66
B Labor 4,486.56
C Materials 26,831.68
D TOTAL DIRECT COST 34,122.89
DIRECT UNIT COST 2,676.31
E OCM 15% of D 5,118.43
F Contractor's Profit 10% of D 3,412.29
G VAT 5% of (D+E+F) 2,132.68
H Total Cost (D+E+F+G) 44,786.29
Unit Cost H/Quantity P 3,512.65
 Project: Repair/Maintenance of Linno-C Farm-to-Market Road

Location: Linno-C,Rizal,Cagayan

DETAILED UNIT PRICE ANALYSIS

Item No. : 510(2) Quantity = 130.79

Description : Concrete Slope Protection Unit = cu.m

Production Output: 1.00 cu.m. per hour

No. of Hours: 130.79 hour(s) say 131.00 hour(s)
No. of Days: 16.38 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
One Bagger Mixer 1.00 1 131.00 172.00 22,532.00
Concrete Vibrator 0.50 1 65.50 91.25 5,976.88
Water Truck/Pump (16000 L) 0.05 1 6.55 2,450.00 16,047.50
Backhoe (wheel type .28 cu.m) 0.10 1 13.10 1,537.00 20,134.70
Bar cutter, Single phase 0.05 1 6.55 219.75 1,439.36
Bar bender 0.05 1 6.55 351.50 2,302.33
Minor Tools (5% of labor) 6,398.43
A. SUB-TOTAL , EQUIPMENT P 74,831.20

B Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
Construction Foreman 1 1 131.00 81.30 10,650.30
Skilled Laborer 1 4 131.00 58.76 30,790.24
Laborer 1 8 131.00 45.25 47,422.00
Installation/Removal of Forms
Skilled Laborer 1 2 131.00 58.76 15,395.12
Laborer 1 4 131.00 45.25 23,711.00
B. SUB-TOTAL, LABOR - man-hour P 127,968.66

C. Name and Description of Material Qty Unit Unit Cost Total Cost (Pesos)
Lumber, Good -4 uses 20.00 2,616.00 bd.ft 38.00 99,408.00
Marine Plywood (1/2"x4'x8')-4 uses 0.48 63.00 pcs 725.00 45,675.00
Assorted CWN (1kg/100bd.ft of lumber) 0.188 25.00 kg 65.00 1,625.00
Cement 9.50 1,243.00 bags 300.00 372,900.00
Sand 0.50 66.00 cu.m 302.72 19,979.52
Gravel 1.00 131.00 cu.m 327.21 42,864.51
Weepholes(PVC), 50mm dia. 0.21 28.00 ln.m 235.00 6,580.00
Filter cloth 0.01500 2.00 sq.m 160.00 320.00
Granular Filter 0.0160 3.00 cu.m 285.07 855.21
Reinforcing Steel bar 26.0300 3,405.00 kg 40.00 136,200.00
#16 G.I tie wire (2% of RSB) 0.0200 3.00 kg 80.00 240.00

C. SUB-TOTAL, MATERIAL P 726,647.24

SUMMARY:
A Equipment P 74,831.20
B Labor 127,968.66
C Materials 726,647.24
D TOTAL DIRECT COST 929,447.10
DIRECT UNIT COST 7,106.61
E OCM 12% of D 111,533.65
F Contractor's Profit 10% of D 92,944.71
G VAT 5% of (D+E+F) 56,696.27
H Total Cost (D+E+F+G) 1,190,621.73
Unit Cost H/Quantity P 9,103.57