Project : Road Concreting Sitio Sayawan to Barangay Tambobong Boundary; Barangay Salaysay, Marilog District

For 1st quarter

Wt(%)
Amount to
Adjusted Total % Accomp. overall
Item Description Qty. Unit Unit Cost Cost Wt(%) Qty. To Qty. Amount
PART A FACILITIES FOR THE ENGINEER
A.1.1(3) Construction of Field Office for the Engineer 1.00 l.s. 87,731.69 87,731.69 0.06 1.00 100 0.06 87,731.69
Part B: OTHER GENERAL REQUIREMENT
B.5 Project Billboard/Signboard 4.00 each 5,000.00 20,000.00 0.01 4.00 100 0.01 20,000.00
B.7 Occupational Safety and Health Program 1.00 lot 445,550.87 445,550.87 0.31 0.25 25 0.08 111,387.72
B.9 Mobilization and Demobilization 1.00 l.s 84,000.00 84,000.00 0.06 0.50 50 0.03 42,000.00
B.4(1) Construction Survey and Staking 7.20 km 17,420.86 125,430.19 0.09 7.20 100 0.09 125,430.19
Part C: EARTHWORKS
101(1) Clearing and Grubbing 1.00 l.s. 98,723.52 98,723.52 0.07 0.50 50 0.03 49,361.76
102(2) Surplus Common Excavation 42,896.64 cu.m 300.71 12,899,448.61 9.07 34,317.31 80 7.26 10,319,558.89
103(3) Foundation Fill 14.46 cu.m 2,335.42 33,770.17 0.02 11.57 80 0.02 27,016.14
104(1) Embankment from Roadway Excavation (Common Soil) 1,756.93 cu.m 314.69 552,888.30 0.39 1,229.85 70 0.27 387,021.81
105(1) Subgrade Preparation 42,228.90 sq.m 18.13 765,609.96 0.54 33,783.12 80 0.43 612,487.97
Part D SUBBASE AND SURFACE COURSES
200 Aggregate Subbase Course 6,305.20 cu.m 1,088.23 6,861,507.80 4.83 4,050.00 64.23 3.10 4,407,330.10
201 Aggrregate Base Course 7,215.95 cu.m 1,265.59 9,132,434.16 6.42 2,700.00 37.42 2.40 3,417,093.00
311(1) PCC Pavement, Plain 35,028.95 sq.m 2,218.33 77,705,770.65 54.64 6,250.00 17.84 9.75 13,864,562.50
405(2) Structural Concrete, Class "A" 1,050.87 cu.m 6,952.44 7,306,110.62 5.14 - - - -
Part E: DRAINAGE AND SLOPE PROTECTION STRUCTURES
500 Pipe Culvert, 36 in. dia. RCCP 110.00 ln.m 9,042.10 994,631.00 0.70 90.00 100 0.70 994,631.00
506 Stone Masonry 4,979.96 cu.m 5,025.94 25,028,980.16 17.60 286.88 5.76 1.01 1,441,669.26
Part F: MISCELLANEOUS STRUCTURES
626(1) Advance Warning Signs
a.) Hazard/Warning Signs 30.00 each 924.07 27,722.10 0.02 7.50 25 0.00 6,930.53
b.) Bollards 100.00 unit 362.09 36,209.00 0.03 25.00 25 0.01 9,052.25

142,206,518.80 100.00 25.26 35,923,264.80

Submitted by:

JOVELITO D. REYES
JDRC CONSTRUCTION AND SUPPLIES
General Manager
 1st Quarter
cd cd cd cd

10 10 0.06

3 3 0.01
90 90 90 90 360 0.08
3 3 6 0.03
7 7 0.09

7 7 0.03
30 10 40 7.26
5 5 0.02
10 5 15 0.27
10 15 25 0.43

15 20 35 3.10
23 30 53 2.40
20 30 50 9.75
0 30 30 30 90 -

25 25 0.70
20 20 1.01

90 90 90 90 360 0.005
90 90 90 90 360 0.006

25.26
2nd Quarter 3rd Quarter 4th Quarter Total

0.06 -

0.01 -
0.08 0.08 0.07 0.31 0.00
0.03 0.06 - 0.00
0.09 -

0.03 0.03
1.81 9.07 0.00
0.02 0.00
0.08 0.35 0.04
0.11 0.54 - 0.00

1.38 4.48 0.35

1.41 1.41 5.22 1.20
12.89 16.25 17.7 56.59 - 1.95
1.7 1.72 1.72 5.14 - 0.00

0.70 -
5.53 5.53 5.53 17.60 - 0.00

0.005 0.005 0.005 0.02 -

0.006 0.006 0.006 0.03 -

25.00 25.00 25.06 100.33

15
25
 0.23
0.50
1,610.00
14,490.00
3,622,500.00
 0.15 0.08
0.50 0.50
1,050.00 560.00
9,450.00 5,040.00
2,362,500.00 1,260,000.00
Back-up for first period

Item Description

A.1.1(3) Construction of Field Office for the Engineer 1.00

Qty unit
1 l.s

B.5 Project Billboard/Signboard 4.00

Qty unit
4 each

B.7 Occupational Safety and Health Program 1.00

Qty unit
0.25 lot

B.9 Mobilization and Demobilization 1.00

Qty unit
0.5 l.s

B.4(1) Construction Survey and Staking 7.20

Qty unit
7.2 km

101(1) Clearing and Grubbing 1.00

Qty unit
1 l.s

102(2) Surplus Common Excavation 42,896.64

need back up cut and fill sheet

103(3) Foundation Fill 14.46

Catch Basin
Length 1.5
Ave. Width 1.5
Depth 0.15
No.of Units 7
2.36

36" dia. RCPC- Cross Drain

Length 14
Ave. Width 1.1
Depth 0.1
No.of Units 1
1.54

Total = 3.90

104(1) Embankment from Roadway Excavation (Common Soil) 1,756.93

need back up cut and fill sheet

105(1) Subgrade Preparation 42,228.90

Width = 6.00 m
Length = 5,630.52 m
Total 33,783.12 sq.m

200 Aggregate Subbase Course 6,305.20

Length = 4,500.00 m
Width = 6.00 m
Thickness = 0.15 m
No. of Units = 1.00
Total 4,050.00 cu.m

201 Aggrregate Base Course 7,215.95

Road way
Length = 3,000.00 m
Width = 6.00 m
Thickness = 0.15 m
No. of Units = 1.00
2,700.00 cu.m

Shoulder
Length = - m
Width = 0.50 m
Thickness = 0.13 m
No. of Units = 2.00
- cu.m

Total 2,700.00 cu.m

311(1) PCC Pavement, Plain 35,028.95

Length = 2,500.00 m
Width = 2.50 m
Total 6,250.00 sq.m

405(2) Structural Concrete, Class "A" 1,050.87

Paveshoulder
Length = - m
Width = 0.50 m
Thickness = 0.15 m
No. of Units = 2.00
Total - cu.m

500 Pipe Culvert, 36 in. dia. RCCP 110.00

Station No.

Total 90.00 pcs

506 Stone Masonry 4,979.96

Length (m) Ave. Depth (m) Width (m) No. of Units

Road protection &

Embankment
Protection

Station 1+135 7.00 3.50 0.5 1 12.25

Station 1+271 5.90 1.50 0.5 1 4.43
Station 2+280 8.80 1.50 0.5 1 6.60
Station 2+407 13.50 2.00 0.5 1 13.50
Station 2+500 27.00 4.00 0.5 1 54.00
Station 3+280 24.00 3.50 0.5 1 42.00
Headwall 1.50 Area = (sq.m) 0.80 10 12.00
Less: 36" dia. RCPC 0.50 Area = (sq.m) 0.9 10 4.50
Catch Basin Volume = (cu.m) 14.66 10 146.60
Total 286.88

a.) Hazard/Warning Signs 30.00

Qty unit
7.50 each

b.) Bollards 100.00

Qty unit
25.00 unit
88.00
 IN - HOUSE
DETAIL ESTIMATE

Project : Road Concreting Sitio Sayawan to Barangay Tambobong Boundary; Barangay Salaysay, Marilog District

PART A FACILITIES FOR THE ENGINEER

A.1.1(3) Construction of Field Office for the Engineer
(Bunkhouse and Bodega)
* Water Dispenser 3,500.00 x
* Electrical (Lightings and C.O.) 12,000.00 +
* C.R. (Plumbing)(HE and SHE)
* Water Line

Part B: OTHER GENERAL REQUIREMENT

B.5 Project Billboard/Signboard 4.00 pcs x
B.7 Occupational Safety and Health Program 8.00 mo x
Water Facilities
B.9 Mobilization and Demobilization
B.4(1) Construction Survey and Staking

Part C: EARTHWORKS
101(1) Clearing and Grubbing
1.00 Backhoe @ 2,300.00 per hr x
(Capacity: (2000 sq.m / day)
1.00 Dump Truck @ 1,000.00 per hr x
1.00 Chainsaw or Equivalent 1,000.00 per day x
1.00 Supervisor 700.00 per day x
8.00 Laborers 350.00 per day x

102(2) Surplus Common Excavation Volume = 42,896.64

GILBYS UNIT
1.00 Backhoe unit rental 1,400.00 per hr x
Fuel 600.00 per hr x

150k UNIT
1.00 Backhoe unit rental 1,800.00 per hr x
Fuel 1,200.00 per hr x

CAPACITY 500 cu.m/day = 86 days (65%)

 * For 2 units ( 16000 + 24000) = 40,000.00 per day x
(backhoe)

* Dump Truck DT 1 6,000.00 per day x

DT 2 6,000.00 per day x

Equipment Cost = 2,400,000.00 +

Labor Cost
1.00 P.E. 900.00 per day x
1.00 foreman 700.00 per day x
2.00 skilled 470.00 per day x
2.00 labor 400.00 per day x
1.00 warehouse man 400.00 per day x
1.00 flagman 350.00 per day x

Item 102 Cost

103(3) Foundation Fill L.S.

104(1) Embankment from Roadway Excavation (Common Soil) Volume

Equipment:
Capacity: 70.00 cu.m per hr

1.00 Backhoe 48.00 hrs x

1.00 Dump Truck 48.00 hrs x
1.00 Road Grader
Fuel 10.00 ltrs/hour x 64.00
Rental Rate 1,300.00 per hr + 640.00
50.00 hrs x
Road Roller (Based on Road Grader's hrs)

105(1) Subgrade Preparation

Part D SUBBASE AND SURFACE COURSES
200.00 Aggregate Subbase Course
 201.00 Aggrregate Base Course
311(1) PCC Pavement, Plain
405(2) Structural Concrete, Class "A"
Part E: DRAINAGE AND SLOPE PROTECTION STRUCTURES
500.00 Pipe Culvert, 36 in. dia. RCCP
506.00 Stone Masonry
Part F: MISCELLANEOUS STRUCTURES
626(1) Advance Warning Signs
a.) Hazard/Warning Signs
b.) Bollards
Marilog District

100,000.00

8.00 pcs = 28,000.00

25,000.00 = 37,000.00
10,000.00
10,000.00
TOTAL 185,000.00

5,000.00 each = 20,000.00

10,000.00 = 80,000.00
60,000.00
80,000.00
80,000.00
TOTAL 320,000.00

21.00 hrs = 48,300.00

30.00 hrs = 30,000.00

5.00 days = 5,000.00
8.00 days = 5,600.00
8.00 days = 22,400.00
111,300.00

cu.m

8.00 hrs = 11,200.00

8.00 hrs = 4,800.00
16,000.00 per day

8.00 hrs = 14,400.00

8.00 hrs = 9,600.00
24,000.00 per day

= 56 days say 60 DAYS

 60.00 days = 2,400,000.00

unit cost = 55.95

say 56.00 per cu.m

60.00 days 360,000.00

60.00 days 360,000.00
720,000.00

720,000.00 3,120,000.00
unit cost = 72.73 per cu.m

60.00 days = 54,000.00

60.00 days = 42,000.00
60.00 days = 56,400.00
60.00 days = 48,000.00
60.00 days = 24,000.00
60.00 days = 21,000.00
245,400.00

= 3,365,400.00
unit cost = 78.45 per cu.m

= 12,500.00

= 1,760.00 cu.m

2,000.00 = 96,000.00
1,800.00 = 86,400.00

per liter 640.00

fuel per hr = 1,940.00
1,940.00 = 97,000.00
4,800.00
 Project : Road Concreting Sitio Sayawan to Barangay Tambobong Boundary; Barangay Salaysay, Marilog District

Item Description Target

PART A FACILITIES FOR THE ENGINEER
A.1.1(3) Construction of Field Office for the Engineer Completed
Part B: OTHER GENERAL REQUIREMENT
B.5 Project Billboard/Signboard Plywood and cocolumber
B.7 Occupational Safety and Health Program helmet,(shoes), Gloves, First Aid Kit
B.9 Mobilization and Demobilization Mobilization Completed
B.4(1) Construction Survey and Staking
Part C: EARTHWORKS
101(1) Clearing and Grubbing
102(2) Surplus Common Excavation
103(3) Foundation Fill
104(1) Embankment from Roadway Excavation (Common Soil)
105(1) Subgrade Preparation
Part D SUBBASE AND SURFACE COURSES
200 Aggregate Subbase Course
201 Aggrregate Base Course
311(1) PCC Pavement, Plain
405(2) Structural Concrete, Class "A"
Part E: DRAINAGE AND SLOPE PROTECTION STRUCTURES
500 Pipe Culvert, 36 in. dia. RCCP
506 Stone Masonry
Part F: MISCELLANEOUS STRUCTURES
626(1) Advance Warning Signs
a.) Hazard/Warning Signs
b.) Bollards
Back-up for first period

Item Description

A.1.1(3) Construction of Field Office for the Engineer

Qty unit
1 l.s

B.5 Project Billboard/Signboard

Qty unit
4 each

B.7 Occupational Safety and Health Program

Qty unit
0.45 lot

B.9 Mobilization and Demobilization

Qty unit
0.4 l.s

B.4(1) Construction Survey and Staking

Qty unit
6.48 km

101(1) Clearing and Grubbing

Qty unit
0.9 l.s

102(2) Surplus Common Excavation

need back up cut and fill sheet

 103(3) Foundation Fill

36" dia. RCPC- Cross Drain

Length 67
Ave. Width 1.1
Depth 0.1
No.of Units 1
7.37

Total = #REF!

104(1) Embankment from Roadway Excavation (Common Soil)

need back up cut and fill sheet

105(1) Subgrade Preparation

Width = 6.00 m
Length = 5,630.52 m
Total 33,783.12 sq.m

200 Aggregate Subbase Course

Length = 5,253.96 m
Width = 6.00 m
Thickness = 0.15 m
No. of Units = 1.00
Total 4,728.56 cu.m

201 Aggrregate Base Course

Road way
Length = 4,350.00 m
Width = 6.00 m
Thickness = 0.15 m
No. of Units = 1.00
 3,915.00 cu.m

Shoulder
Length = 3,189.00 m
Width = 0.50 m
Thickness = 0.13 m
No. of Units = 2.00
414.57 cu.m

Total 4,329.57 cu.m

311(1) PCC Pavement, Plain

Length = 630.52 m
Width = 5.00 m
Total 3,152.60 cu.m

405(2) Structural Concrete, Class "A"

Paveshoulder
Length = 1,261.04 m
Width = 0.50 m
Thickness = 0.15 m
No. of Units = 2.00
Total 189.16 cu.m

500 Pipe Culvert, 36 in. dia. RCCP

Station No.

0+552.72 14.00 pc
1+035.06 13.00 pc
1+134.33 10.00 pc
1+424.89 10.00 pc

Total 47.00 pcs

506 Stone Masonry

Length (m) Ave. Depth (m) Width (m) No. of Units

Road protection &

Embankment
Protection
Station 1+135 7.00 3.50 0.5 1 12.25
Station 1+271 5.90 1.50 0.5 1 4.43
Station 2+280 8.80 1.50 0.5 1 6.60
Station 2+407 13.50 2.00 0.5 1 13.50
Station 2+500 27.00 4.00 0.5 1 54.00
Station 3+280 24.00 3.50 0.5 1 42.00
Headwall 1.50 Area = (sq.m) 0.80 10 12.00
Less: 36" dia. RCPC 0.50 Area = (sq.m) 0.9 10 4.50
Catch Basin Volume = (cu.m) 14.66 10 146.60
Total 286.88

a.) Hazard/Warning Signs

Qty unit
10.5 each

b.) Bollards

Qty unit
35 unit
 22
30
31
31
30
31
30
31
31
29
31
30
3

360
90
 Project : Road Concreting Sitio Sayawan to Barangay Tambobong Boundary; Barangay Salaysay, Marilog District

FOR THE PERIOD FROM START TO 2.5/ 3.5

Mos
Wt(%)
Amount to
Adjusted Total % Accomp. overall
Item Description Qty. Unit Unit Cost Cost Wt(%) Qty. To Qty. Amount
PART A FACILITIES FOR THE ENGINEER
A.1.1(3) Construction of Field Office for the Engineer 1.00 l.s. 87,731.69 87,731.69 0.06 1.00 100 0.06 87,731.69
Part B: OTHER GENERAL REQUIREMENT
B.5 Project Billboard/Signboard 4.00 each 5,000.00 20,000.00 0.01 4.00 100 0.01 20,000.00
B.7 Occupational Safety and Health Program 1.00 lot 445,550.87 445,550.87 0.31 0.45 45 0.14 200,497.89
B.9 Mobilization and Demobilization 1.00 l.s 84,000.00 84,000.00 0.06 0.40 40 0.02 33,600.00
B.4(1) Construction Survey and Staking 7.20 km 17,420.86 125,430.19 0.09 6.48 90 0.08 112,887.17
Part C: EARTHWORKS
101(1) Clearing and Grubbing 1.00 l.s. 98,723.52 98,723.52 0.07 0.90 90 0.06 88,851.17
102(2) Surplus Common Excavation 42,896.64 cu.m 300.71 12,899,448.61 9.07 36,462.14 85 7.71 10,964,531.32
103(3) Foundation Fill 14.46 cu.m 2,335.42 33,770.17 0.02 8.68 60 0.01 20,262.10
104(1) Embankment from Roadway Excavation (Common Soil) 1,756.93 cu.m 314.69 552,888.30 0.39 1,405.54 80 0.31 442,310.64
105(1) Subgrade Preparation 42,228.90 sq.m 18.13 765,609.96 0.54 33,783.12 80 0.43 612,487.97
Part D SUBBASE AND SURFACE COURSES
200 Aggregate Subbase Course 6,305.20 cu.m 1,088.23 6,861,507.80 4.83 4,728.90 75 3.62 5,146,130.85
201 Aggrregate Base Course 7,215.95 cu.m 1,265.59 9,132,434.16 6.42 4,329.57 60 3.85 5,479,460.50
311(1) PCC Pavement, Plain 35,028.95 sq.m 2,218.33 77,705,770.65 54.64 3,152.61 9 4.92 6,993,519.36
405(2) Structural Concrete, Class "A" 1,050.87 cu.m 6,952.44 7,306,110.62 5.14 189.16 18 0.92 1,315,099.91
Part E: DRAINAGE AND SLOPE PROTECTION STRUCTURES
500 Pipe Culvert, 36 in. dia. RCCP 110.00 ln.m 9,042.10 994,631.00 0.70 38.50 35 0.24 348,120.85
506 Stone Masonry 4,979.96 cu.m 5,025.94 25,028,980.16 17.60 995.99 20 3.52 5,005,796.03
Part F: MISCELLANEOUS STRUCTURES
626(1) Advance Warning Signs
a.) Hazard/Warning Signs 30.00 each 924.07 27,722.10 0.02 10.50 35 0.01 9,702.74
b.) Bollards 100.00 unit 362.09 36,209.00 0.03 35.00 35 0.01 12,673.15

142,206,518.80 100.00 25.94 36,893,663.33

142,206,518.80
142,500,000.00
293,481.20
60
 ITEMIZED QUANTITIES AND COST OF REVISION FOR VARIATION ORDER NO.1
Republic of the Philippines
OFFICE OF THE CITY ENGINEER
CONTRACTOR: JDRC CONSTRUCTION AND SUPPLIES
City of Davao

Project : Road Concreting Sitio Sayawan to Barangay Tambobong Boundary; Barangay Salaysay, Marilog District
COST AND QUANTITIES WITHIN LIMITS OF THIS VARIATION REVISED QUANTITIES OF THIS APPROVED VARIATION ORDER
1/EXTRA WORK ORDER 1 NO. 1

Original ADDITIVE DEDUCTIVE

Item Description Unit Unit Cost Amount QUANTITY AMOUNT REMARKS
Qty.
QUANTITY AMOUNT QUANTITY AMOUNT
PART A FACILITIES FOR THE ENGINEER
A.1.1(3) Construction of Field Office for the Engineer 1.00 l.s. 87,731.69 87,731.69 1.00 87,731.69 NO CHANGE
Part B: OTHER GENERAL REQUIREMENT
B.5 Project Billboard/Signboard 4.00 each 5,000.00 20,000.00 4.00 20,000.00 NO CHANGE
B.7 Occupational Safety and Health Program 1.00 lot 445,550.87 445,550.87 1.00 445,550.87 NO CHANGE
B.9 Mobilization and Demobilization 1.00 l.s 84,000.00 84,000.00 1.00 84,000.00 NO CHANGE
B.4(1) Construction Survey and Staking 7.20 km 17,420.86 125,430.19 7.20 125,430.19 NO CHANGE
Part C: EARTHWORKS
101(1) Clearing and Grubbing 1.00 l.s. 98,723.52 98,723.52 1.00 98,723.52 NO CHANGE
102(2) Surplus Common Excavation 42,896.64 cu.m 300.71 12,899,448.61 66.15 19,891.97 42,962.79 12,919,340.58 INCREASED
103(3) Foundation Fill 14.46 cu.m 2,335.42 33,770.17 0.990 2,312.07 15.45 36,082.24 INCREASED
104(1) Embankment from Roadway Excavation (Common Soil) 1,756.93 cu.m 314.69 552,888.30 28.500 8,968.66 1,785.43 561,856.97 INCREASED
105(1) Subgrade Preparation 42,228.90 sq.m 18.13 765,609.96 4.275 77.51 42,233.18 765,687.46 INCREASED
Part D SUBBASE AND SURFACE COURSES
200 Aggregate Subbase Course 6,305.20 cu.m 1,088.23 6,861,507.80 4.275 4,652.18 6,309.48 6,866,159.98 INCREASED
201 Aggrregate Base Course 7,215.95 cu.m 1,265.59 9,132,434.16 4.275 5,410.40 7,220.22 9,137,844.56 INCREASED
311(1) PCC Pavement, Plain 35,028.95 sq.m 2,218.33 77,705,770.65 8.55 18,966.72 35,037.50 77,724,737.38 INCREASED
405(2) Structural Concrete, Class "A" 1,050.87 cu.m 6,952.44 7,306,110.62 1,050.87 7,306,110.62 NO CHANGE
Part E: DRAINAGE AND SLOPE PROTECTION STRUCTURES
500 Pipe Culvert, 36 in. dia. RCCP 110.00 ln.m 9,042.10 994,631.00 24 217,010.40 134.00 1,211,641.40 INCREASED
506 Stone Masonry 4,979.96 cu.m 5,025.94 25,028,980.16 25.194 126,623.53 5,005.15 25,155,603.69 INCREASED
Part F: MISCELLANEOUS STRUCTURES
626(1) Advance Warning Signs
a.) Hazard/Warning Signs 30.00 each 924.07 27,722.10 30.00 27,722.10 NO CHANGE
b.) Bollards 100.00 unit 362.09 36,209.00 100.00 36,209.00 NO CHANGE
EXTRA WORK (Malapangi By-pass Road)
Pipe Culvert, 48 in. dia. RCCP ln.m - 5.00 - 5.00 - NEW ITEM
Pipe Culvert, 60 in. dia. RCCP ln.m - 5.00 - 5.00 - NEW ITEM
Embankment of Selected Soil (Lime) - - - NEW ITEM

142,206,518.80 403,913.44 142,610,432.25

REVISED CONTRACT COST (due to Approved V.O. No. 1) (Php) 142,610,432.253
DIFFERENCE COST DUE TO (VARIATION NO. 1) (Php) 403,913.453
% CHANGE FROM ORIGINAL COST 0.283%

Prepared by: Approved by:

JOVELITO D. REYES ATTY. JOSEPH DOMINIC S. FELIZARTA, CE.

JDRC CONSTRUCTION AND SUPPLIES City Mayor
General Manager
Detailed Estimates for Extra Work

Pipe Culvert 48" dia. RCPC

A. Material Cost (Delivered on Site)

Description Factor Materials Unit Unit Price Total Cost

Qty.
Pipe Culvert 48" dia. RCPC 5.00 pc 7,800.00 39,000.00
Portland Cement 0.70 3.50 bag 253.00 885.50
Washed Sand, Coarse 0.04 0.19 cu.m 1,159.00 220.21
Total Material Cost 40,105.71

B. Labor Cost

Description Mapower Output Activity Rate Total Cost

Rqd. per day Duration per day
Mason 2.00 5.00 1.00 514.80 5,148.00
Laborer 6.00 5.00 1.00 396.00 11,880.00
Total Labor Cost 17,028.00

B. Equipment Cost

Description Equipment Output Activity Rate Total Cost

Rqd. per day Duration per day
Dumptruck 1.00 1.00 11,360.00 11,360.00
Hydraulic Excavator 1.00 1.00 12,296.00 12,296.00
Total Labor Cost 23,656.00

Direct cost 80,789.71

Profit
OCM
VAT
Total Indirect

Total Cost of Item

Unit Cost
Adjusted Cost

A. Material Cost (Delivered on Site)

Description Factor Materials Unit Unit Price Total Cost
Qty.
Pipe Culvert 60" dia. RCPC 5.00 pc 10,500.00 52,500.00
Portland Cement 0.70 3.50 bag 253.00 885.50
Washed Sand, Coarse 0.04 0.19 cu.m 1,159.00 220.21
Total Material Cost 53,605.71

B. Labor Cost

Description Mapower Output Activity Rate Total Cost

Rqd. per day Duration per day
Mason 2.00 5.00 1.00 514.80 5,148.00
Laborer 6.00 5.00 1.00 396.00 11,880.00
Total Labor Cost 17,028.00

B. Equipment Cost

Description Equipment Output Activity Rate Total Cost

Rqd. per day Duration per day
Dumptruck 1.00 1.00 11,360.00 11,360.00
Hydraulic Excavator 1.00 1.00 12,296.00 12,296.00
Total Labor Cost 23,656.00

Direct cost 94,289.71

Profit
OCM
VAT
Total Indirect

Total Cost of Item

Unit Cost
Adjusted Cost