Employee Daily Rate

EQUIPMENT
Project Engineer 700.00
Foreman 450.00 Backhoe
Warehouseman 350.00 Road Grader
Leadman 450.00 Road Roller
Mason 400.00 Dump Truck
Carpenter 400.00 Payloader
Rebarman 400.00 Transit Mixer
Dumptruck Driver 400.00 Selfloader
Backhoe Operator 400.00 Water truck
Breaker Operator 400.00 Boomtruck
Mechanic 400.00 Plate Compacto
Labor 300.00 1 Bagger Mixer
Grader Operator 400.00 Stick Vibrator
Roller Operator 400.00
Water Truck Driver 400.00
Loader Operator 400.00
Transit Mixer Driver 400.00
Boom Truck Driver 400.00
Welder 400.00
Painter 400.00
Safety Engineer 500.00
Nurse 500.00
Survey Team 25,000.00
Warehouseman 450.00
Timekeeper 450.00
Batching Plant Labor 25,000.00

Consumables
Gasoline Fuel 51.80
Diesel Fuel 42.15
Electrical Power 5.50

Equipment Ownership
Backhoe 1,250.00 O
Hydraulic Breaker 2,000.00 O
Concrete Cutter 500.00 O
Dumptruck 550.00 O
Plate Compactor 50.00 O
Road Grader 875.00 O
Road Roller 875.00 O
Water Truck 700.00 O
Payloader 1,000.00 O
Transit Mixer 770.00 O
Stick Vibrator 20.00 O
Concrete Screed 200.00 O
1 bagger mixer 100.00 O
Bar Cutter 150.00 O
Steel Cutter 350.00 O
Boom Truck 600.00 O
Backhoe Mob/Demob 10,000.00 O
Road Roller Mob/Demob 10,000.00 O
Welding Machine 400.00 O
Dry Mix Batching Plant 100,000.00 O
Shovel 4.00
Pickmattock 5.00

Materials
Filling Material 500.00
Item 200 475.00
Portland Cement 220.00
G1 Crushed Gravel 1,400.00
Washed Sand 900.00
280mm x 2.4m Steel Road Form 162.50
16mm x 0.50m Peg Round Bar 2.00
3500psi Structural Concrete
150mm x 3.0m Steel Road Form 50.00
Boulders 600.00
¾" Crushed Gravel 1,400.00
10mmØ x 6.0m G40 DSB 143.11
12mmØ x 6.0m G40 DSB 206.31
GA. 16 GI tie wire 55.00
Antisol Sika, Curing Compound 29.31
Blown Asphalt 1,900.00
1¼" CW Nails 45.00
2½" CW Nails 45.00
3 " CW Nails 45.00
⅜" x 4 x 8 Marine Plywood 1,150.00
2x3 Form Lumber 32.00
2x2 Form Lumber 32.00
Ø16mm x 6.0m Deformed Round Bar 365.07
Ø32mm x 6.0m Plain Round Bar 1,970.00
Class A Boulder 600.00
3" CW Nails 55.00
3" PVC Pipe x 3.05m 130.00
Ø 910mm x 1.0m RCP 3,400.00
Reflectorized Thermoplastic Pavement Markings 850.00
GA. 26 Corrugated GI shts. x 8' 240.00
GA. 26 Corrugated GI shts. x 10' 300.00
GA. 26 Corrugated GI shts. x 9' 270.00
3x3 Loose Pin Hinges 60.00
Roofing Nails 80.00
Door knob 170.00
Bamboo Pusog x 6' 50.00
4" CHB 12.00
Bamboo x 30' 85.00
Bitlag x 6' 55.00
Polythelene Tarpauilin x 6' 4,500.00
200mm x 103mm x 6mm I Section 6,680.00
150mm x 84mm x 6mm I Section 5,200.00
50mm x 100mm x 4mm Tubular Sec. 3,200.00
1½" x 3" x 6.0m GA. 14 C - Purlins 500.00
Metal Screw 2.25
0.40mm thk. Pre-Painted Color Roof 650.00
12mm MS Plate 5,700.00
16mm Ø x 100mm Expansion Bolt 12.00
16mm Ø x 300mm Anchor Bolt 35.00
50.8mm Ø Bollard 500.00
38mm Ø Grab Bar 310.00
6mm thk. MS Plate 2,800.00
3" x ¼" thk. Flat Bar 700.00
E6013 Welding Rod 90.00
¼" x 4 x 8 Marine Plywood 380.00
2x2 Rough Lumber 35.00
GA. 14, 4x8 GI shts. 2,600.00
⅛" x 2" Flat Bar x 6.0m 125.00 Canvass 16 March 2017
3" GI Pipe x 6.0m, Sch. 40 2,016.00 Canvass 16 March 2017
Hard Hat 250.00
Rubber Boots 300.00
Safety Shoes 600.00
Traffic Vest 200.00
Safety Gloves 50.00
Caution Tape x 300m 700.00
Rubber Traffic Cone 750.00
Medical kit 1,500.00
Head Size Boulder 650.00
⅜" x 4 x 8 Marine Plywood 1,150.00
GA. 16 GI tie wire 55.00
Mixing board 1,500.00
16mmØ x 7.5m G40 DSB 375.00
12mmØ x 6.0m G40 DSB 168.00
100 x 100 x 6mm x 6.0m AB 2,468.00
16mmØ x 6.0m G40 DSB 300.00
12mmØ x 7.5m G40 DSB 210.00
4x4 Form Lumber 35.00
 FUEL CONSUMPTION
RATE/HR. MOVE/DEMOVE RATE
Li / hr. Li / km.
2,700.00 8.5 15,000.00
1,300.00 9 15,000.00
1,300.00 8 15,000.00
800.00 1/6
1,500.00 9
1,200.00 13
1,700.00 1/6
500.00 0.10
750.00 0.10
50.00 0.5
87.50 0.8
20.00 0.5
 LABOR PRODUCTION TABLE (REINFORCING BARS)
A. PRODUCTION (MANHOURS / KG.)

FOUNDATION AND WALL REINFORCEMENT

BAR SIZE LOW AVERAGE HIGH IN - USE

MH EH MH EH MH EH MH
8 0.10 0.04 0.04 0.02 0.03 0.01 0.070
10 0.10 0.04 0.04 0.02 0.03 0.01 0.070
12 0.10 0.04 0.04 0.02 0.03 0.01 0.070
13 0.10 0.04 0.04 0.02 0.03 0.01 0.070
16 0.10 0.04 0.04 0.02 0.03 0.01 0.070
20 0.08 0.03 0.03 0.01 0.02 0.01 0.055
25 0.07 0.03 0.03 0.01 0.02 0.01 0.050
28 0.07 0.03 0.03 0.01 0.02 0.01 0.050

30 0.07 0.03 0.03 0.01 0.02 0.01 0.050

32 0.06 0.02 0.02 0.01 0.02 0.01 0.040

36 0.06 0.02 0.02 0.01 0.02 0.01 0.040
GROUND SLAB REINFORCEMENT
8 0.08 0.03 0.03 0.01 0.02 0.01 0.055
10 0.08 0.03 0.03 0.01 0.02 0.01 0.055
12 0.06 0.02 0.02 0.01 0.02 0.01 0.040
13 0.06 0.02 0.02 0.01 0.02 0.01 0.040
16 0.06 0.02 0.02 0.01 0.02 0.01 0.040
COLUMN/BEAM AND STRUCTURAL SLAB REINFORCEMENT
8 0.10 0.04 0.04 0.02 0.03 0.01 0.070
10 0.10 0.04 0.04 0.02 0.03 0.01 0.070
12 0.07 0.03 0.03 0.01 0.02 0.01 0.050
13 0.07 0.03 0.03 0.01 0.02 0.01 0.050
16 0.07 0.03 0.03 0.01 0.02 0.01 0.050
20 0.07 0.03 0.03 0.01 0.02 0.01 0.050
25 0.07 0.03 0.03 0.01 0.02 0.01 0.050
28 0.07 0.03 0.03 0.01 0.02 0.01 0.050
30 0.07 0.03 0.03 0.01 0.02 0.01 0.050
32 0.07 0.03 0.03 0.01 0.02 0.01 0.050
36 0.07 0.03 0.03 0.01 0.02 0.01 0.050
CREW AND TOOL COMPONENT
A. CREW B. TOOL
DESCRIPTION MH DESCRIPTION
Steel Leadman 4 Heavy duty bar cutter, manual
Steelman 32
TOTAL 36
B. PLACING (MANHOURS / KG.)
STRUCTURE LOW AVERAGE HIGH IN - USE
MH EH MH EH MH EH MH
Slab on fill 0.12 0.03 0.05 0.01 0.03 0.01 0.085
Slabs 0.24 0.05 0.10 0.02 0.07 0.02 0.170
Column 0.48 0.11 0.19 0.04 0.14 0.03 0.335
Walls 0.12 0.03 0.05 0.01 0.03 0.01 0.085
Beams 0.48 0.11 0.19 0.04 0.14 0.03 0.335
Footings 0.12 0.03 0.05 0.01 0.03 0.01 0.085
CREW AND TOOL COMPONENT
A. CREW
DESCRIPTION MH
Steel Leadman 4
Steelman 32
TOTAL 36

LABOR PRODUCTION TABLE (CONCRETING)

A. MIXING CONCRETE (MANHOURS / CU. M.)

MIXING METHOD LOW AVERAGE HIGH IN - USE
MH EH MH EH MH EH MH
Manual 32.00 - 16.00 - 12.80 - 22.00
Machine 28.00 3.60 14.00 1.80 12.80 1.44 19.25
Dry mixing 2.65
B. PLACING CONCRETE (MANHOURS / CU. M.)
STRUCTURE LOW AVERAGE HIGH EQUIP - TIME
MH EH MH EH MH EH EH
SLAB ON FILL 10.00 - 5.00 - 4.00 - 1.00
COLUMN 40.00 - 20.00 - 16.00 - 2.00
WALLS 40.00 - 20.00 - 16.00 - 2.00
SLABS 42.00 - 21.00 - 16.80 - 1.00
FOOTINGS 10.00 - 5.00 - 4.00 - 1.00
BEAMS 40.00 - 20.00 - 16.00 - 1.00
LABOR PRODUCTION TABLE (MANUAL EXCAVATION)
SOIL TYPE LOW AVERAGE HIGH
MH EH MH EH MH EH
Common Earth 16.00 - 8.00 - 6.40 -
Sand 2.62 - 1.31 - 1.05 -
Clay or heavy soil 3.28 1.64 1.31
Rock 5.26 2.63 2.10

LABOR PRODUCTION TABLE (MANUAL BACKFILLING)

 SOIL TYPE LOW AVERAGE HIGH
MH EH MH EH MH EH
Common Earth 1.64 - 0.82 - 0.66 -
Gravel Fill 10.00 - 5.00 - 4.00 -

LABOR PRODUCTION TABLE (FORMWORKS)

A. FABRICATION (MANHOURS / SQ. ME. OF CONTACT AREA)
STRUCTURE MEMBER LOW AVE. HIGH IN - USE
FOOTINGS 1.51 0.58 0.42 1.045
WALLS 1.34 0.51 0.37 0.925
COLUMN 2.01 0.77 0.56 1.39
BEAM SIDES 1.72 0.66 0.48 1.19
BEAM BOTTOMS 2.01 0.77 0.50 1.39
B. INSTALLATION OF FORMS AND SHORING(MANHOURS/SQ. ME. OF CONTACT AREA)
FORM AND FORM HEIGHT,
(m.) LOW AVE. HIGH IN - USE

FOOTINGS 2.44 0.94 0.68 1.69

WALLS :
Walls, 0-2 2.09 0.80 0.58 1.445
Walls, 2-3 2.25 0.86 0.63 1.555
Walls, 3-4 2.44 0.94 0.68 1.69
COLUMN 2.44 0.94 0.68 1.69
BEAM SIDES 2.44 0.94 0.68 1.69
BEAM BOTTOMS :
WOOD SHORES
3-4 2.93 1.13 0.81 2.03
4-5 3.05 1.18 0.86 2.115
5-6 3.33 1.26 0.90 2.295
ADJUSTABLE SHORES
3-4 2.71 1.03 0.74 1.87
4-5 2.81 1.08 0.78 1.945
5-6 2.93 1.13 0.81 2.03
C. STRIPPING OF FORMWORKS (MANHOURS/SQ. ME. OF CONTACT AREA)
STRUCTURE MEMBER LOW AVE. HIGH IN - USE

Walls, 0-2 0.50 0.25 0.20 0.375

Wall above 10' 2.58 1.29 1.03 1.935
Beams 2.06 1.03 0.82 1.545
Column 1.70 0.85 0.68 1.275
Suspended Slab :
0 to 18' 1.67 0.83 0.67 1.25
18' to 36' up 2.16 1.08 0.86 1.62
Elevated and Shored Slab 7.00 3.50 2.80 5.25
Floor slab @ grade 5.60 2.80 2.24 4.2
 Footings 0.50 0.25 0.20 0.375

18.0 CONCRETE HOLLOW

LOW AVE. HIGH IN USE
BLOCKS
150 3.20 1.60 1.28 1.60
100 2.66 1.33 1.06 1.33
200 4.00 2.00 1.60 2.00

11.0 PLASTER WALL LOW AVE. HIGH IN USE

Cement Finish 1.43 0.72 0.57 1.00

RS) EXCAVATION
A. MANUAL EXCAVATION (MH / CUM.) ( ASSUME AVE. )

SOIL TYPE LOW AVER. HIGH

IN - USE Common Earth 16.00 5.00 6.40
EH Sand 2.62 3.00 1.05
0.030 Clay or Heavy Soil 3.28 1.64 1.31
0.030 Rock 5.26 2.63 2.10
0.030
0.030 B. MACHINE EXCAVATION (EH / CUM.) ( ASSUMED )
0.030 SOIL TYPE LOW AVER. HIGH
0.020 Common Earth 0.035
0.020 Sand 0.035 0.025
0.020
0.020 BACKFILLING
0.015 A. MANUAL BACKFILLING (MH / CUM.)
0.015 SOIL TYPE LOW AVER. HIGH
Common Earth 1.64 0.82 0.66
0.020 Gravel Fill 10.00 5.00 4.00
0.020
0.015
0.015 B. MECHANICAL / PLATE COMPACTION (EH LOW AVER.
0.015 / CUM.) 0.11 0.06

0.030 C. SPREADING, TAMPING & GRADING (EH / LOW AVER.

0.030 SQM.) 0.96 0.48
0.020
0.020 D. MECHANICAL BACKFILLING LOW AVER.
0.020 (EH / CUM., ASSUMED ) 0.10
0.020
0.020
0.020
0.020
0.020
0.020

DESCRIPTION EH
ty bar cutter, manual 16
 IN - USE
EH
0.020 1
0.035 2
0.075 3
0.020 4
0.075 5
0.020 6

IN - USE
EH TT
0.00 0.00
2.48 0.00
0.66 0.15

EQUIP - TIME
EH
0.00 1
0.00 2
0.00 3
0.00 4
0.00 5
0.00 6
ION)

ING)
( ASSUME AVE. )

( ASSUMED )

HIGH
0.04

HIGH
0.38

HIGH
 O.C.M. = 3 10
CONTRACTOR'S PROFIT = 15 15
V.A.T. = 7 10
MAINTENANCE FACTOR = 12.5 12.5
INCLUDE OWNED EQUIP. & TOOLS ? : Y

#DIV/0!
Contract ID: 18HK0005
Contract Name: Repair / Rehabilitation of Tanjay River Control
Location : Tanjay City, Negros Oriental
Subject : Variation Order (Filter Cloth)
U N I T C O S T IN - HOUSE ESTIMATE
PAY ITEM NO. DESCRIPTION UNIT QTY
MATERIAL LABOR EQUIPMENT CONSUMABLE MATERIAL LABOR EQUIPMENT CONSUMABLE UNIT COST AMOUNT

1702(1)a Excavation cu.m. 528.00 - 34.38 247.35 40.91 - 18,150.00 130,600.00 21,600.00 322.63 170,350.00

1705(1) Fill and Backfill cu.m. 158.40 567.14 44.82 294.82 59.43 89,835.00 7,100.00 46,700.00 9,414.00 966.22 153,049.00

1705(1)a Embankment from cu.m. 528.00 - 34.38 254.73 46.64 - 18,150.00 134,500.00 24,624.00 335.75 177,274.00
Excavation

xx (New Item) Filter Cloth sq.m. 616.00 106.20 34.80 - - 65,419.20 21,437.50 - - 141.00 86,856.70

TOTAL COST 155,254.20 64,837.50 311,800.00 55,638.00 587,529.70

NOTE: Factor for Filter Cloth Only TOTAL COST 587,529.70

OCM: 3.00%
PROFIT: 15%
VAT 7%

Prepared by: Checked by:

ENGR. JHONA MAE T. LASTIERRE ENGR. JOHN B. MANUAL
COST ENGINEER Head, Engineering Department
ALMANA CONSTRUCTION AND DEV'T CORP ALMANA CONSTRUCTION AND DEV'T CORP
Contract ID: 18HK0005
Contract Name: Repair / Rehabilitation of Tanjay River Control
Location : Tanjay City, Negros Oriental
Subject : Variation Order (Rebar Works)
U N I T C O S T IN - HOUSE ESTIMATE
PAY ITEM NO. DESCRIPTION UNIT QTY
MATERIAL LABOR EQUIPMENT CONSUMABLE MATERIAL LABOR EQUIPMENT CONSUMABLE UNIT COST AMOUNT

404(1)a Reinforcing Steel, Grade 40 kg. 8,785.87 66.10 11.87 0.36 - 580,758.74 104,300.00 3,150.00 - 78.33 688,208.74

TOTAL COST 580,758.74 104,300.00 3,150.00 - 688,208.74

TOTAL COST 688,208.74

Prepared by: Checked by:

ENGR. JHONA MAE T. LASTIERRE ENGR. JOHN B. MANUAL
Cost Engineer Head, Engineering Department
ALMANA CONSTRUCTION AND DEV'T CORP ALMANA CONSTRUCTION AND DEV'T CORP
 Unit Cost Derivation
Project Title :
Location :
Item No. : Item of Work : Excavation
Estimated Quantities : 528.00 Unit : cum.

A. MATERIALS :

Description Quantity Unit Unit Cost Amount

-

Material Cost ……………………… -

B. LABOR / MANPOWER :

Description Quantity Unit Unit Cost Amount

Backhoe operator 6.00 MD 400.00 2,400.00
Labor 45.00 MD 350.00 15,750.00

Labor Cost ……………………… 18,150.00

C. EQUIPMENT / TOOLS :

Description Quantity Unit Unit Cost Amount

Backhoe 48.00 EH 2,700.00 129,600.00
Pickmattock 20.00 ED 25.00 500.00
Shovel 20.00 ED 25.00 500.00

Equipment Cost ……………………… 130,600.00

D. CONSUMABLES :

Description Quantity Unit Unit Cost Amount

Diesel Fuel 480.00 Li. 45.00 21,600.00

Consumable Cost ……………………… 21,600.00

E. TOTAL DIRECT COST (A+B+C+D) .................... 170,350.00

F. O.C.M. (0 % of E) .................... -
G. CONTRACTOR'S PROFIT (0 % of E) .................... -
H. V.A.T ( 0 % of B+C+D ) .................... -
I. TOTAL COST ( E+F+G+H ) .................... 170,350.00
J. UNIT COST ( Direct ) .................... 322.63
K. MATERIAL UNIT COST .................... -
L. EQUIPMENT UNIT COST .................... 247.35
M. CONSUMABLES/MAINTENANCE UNIT COS .................... 40.91
N. LABOR UNIT COST .................... 34.38
 Unit Cost Derivation

Project Title :
Location :
Item No. : Item of Work : Embankment from Excavation
Estimated Quantities : 528.00 Unit : cum.

A. MATERIALS :

Description Quantity Unit Unit Cost Amount

-

Material Cost ……………………… -

B. LABOR / MANPOWER :

Description Quantity Unit Unit Cost Amount

Bachoe Operator 6.00 MD 400.00 2,400.00
Labor 45.00 MD 350.00 15,750.00

Labor Cost ……………………… 18,150.00

C. EQUIPMENT / TOOLS RENTALS:

Description Quantity Unit Unit Cost Amount

Backhoe 48.00 EH 2,700.00 129,600.00
Plate Compactor 14.00 ED 350.00 4,900.00

Equipment/Tool Rental Cost ……………………… 134,500.00

D. MAINTENANCE / CONSUMABLES:

Description Quantity Unit Unit Cost Amount

Deisel fuel 480.00 Li. 45.00 21,600.00
Gasoline fuel 56.00 Li. 54.00 3,024.00

Maintenance/Consumable Cost ………………… 24,624.00

E. TOTAL DIRECT COST (A+B+C+D) .................... 177,274.00

F. O.C.M. (0 % of E) .................... -
G. CONTRACTOR'S PROFIT (0 % of E) .................... -
H. V.A.T ( 0 % of B+C+D ) .................... -
I. TOTAL COST ( E+F+G+H ) .................... 177,274.00
J. UNIT COST ( Direct ) .................... 335.75
K. MATERIAL UNIT COST .................... -
L. EQUIPMENT UNIT COST .................... 254.73
M. CONSUMABLES/MAINTENANCE UNIT COST .................... 46.64
N. LABOR UNIT COST .................... 34.38
 Unit Cost Derivation

Project Title :
Location :
Item No. : Item of Work : Fill and Backfill
Estimated Quantities : 158.40 Unit : cum.

A. MATERIALS :

Description Quantity Unit Unit Cost Amount

Borrow Materials 159.00 cu.m. 565.00 89,835.00

Material Cost ……………………… 89,835.00

B. LABOR / MANPOWER :

Description Quantity Unit Unit Cost Amount

Bachoe Operator 2.00 MD 400.00 800.00
Labor 18.00 MD 350.00 6,300.00

Labor Cost ……………………… 7,100.00

C. EQUIPMENT / TOOLS RENTALS:

Description Quantity Unit Unit Cost Amount

Backhoe 16.00 EH 2,700.00 43,200.00
Plate Compactor 10.00 ED 350.00 3,500.00

Equipment/Tool Rental Cost ……………………… 46,700.00

D. MAINTENANCE / CONSUMABLES:

Description Quantity Unit Unit Cost Amount

Deisel fuel 160.00 Li. 45.00 7,200.00
Gasoline fuel 41.00 Li. 54.00 2,214.00

Maintenance/Consumable Cost ………………… 9,414.00

E. TOTAL DIRECT COST (A+B+C+D) .................... 153,049.00

F. O.C.M. (0 % of E) .................... -
G. CONTRACTOR'S PROFIT (0 % of E) .................... -
H. V.A.T ( 0 % of B+C+D ) .................... -
I. TOTAL COST ( E+F+G+H ) .................... 153,049.00
J. UNIT COST ( Direct ) .................... 966.22
K. MATERIAL UNIT COST .................... 567.14
L. EQUIPMENT UNIT COST .................... 294.82
M. CONSUMABLES/MAINTENANCE UNIT COST .................... 59.43
N. LABOR UNIT COST .................... 44.82
 Unit Cost Derivation

Project Title :
Location :
Item No. : Item of Work : Filter Cloth
Estimated Quantities : 616.00 Unit : sq.m.

A. MATERIALS :

Description Quantity Unit Unit Cost Amount

Filter Cloth (100m x 2m) 616.00 sq.m. 90.00 55,440.00

Material Cost ……………………… 55,440.00

B. LABOR / MANPOWER :

Description Quantity Unit Unit Cost Amount

Labor 49.00 MD 350.00 17,150.00

Labor Cost ……………………… 17,150.00

C. EQUIPMENT / TOOLS RENTALS:

Description Quantity Unit Unit Cost Amount

-

Equipment/Tool Rental Cost ……………………… -

D. MAINTENANCE / CONSUMABLES:

Description Quantity Unit Unit Cost Amount

Maintenance/Consumable Cost ………………… -

E. TOTAL DIRECT COST (A+B+C+D) .................... 72,590.00

F. O.C.M. (3 % of E ) .................... 2,177.70
G. CONTRACTOR'S PROFIT ( 15 % of E ) .................... 10,888.50
H. V.A.T ( 7 % of B+C+D ) .................... 1,200.50
I. TOTAL COST ( E+F+G+H ) .................... 86,856.70
J. UNIT COST ( Direct ) .................... 141.00
K. MATERIAL UNIT COST .................... 106.20
L. EQUIPMENT UNIT COST .................... -
M. CONSUMABLES/MAINTENANCE UNIT COST .................... -
N. LABOR UNIT COST .................... 34.80
 Unit Cost Derivation
Contract ID : 18HK0005
Project Title : Repair / Rehabilitation of Tanjay River Control
Location : Tanjay City, Negros Oriental
Item No. : 404(1)a Item of Work : Reinforcing Steel Grade 40
Estimated Quantities : 8,785.87 Unit : kgs.

A. MATERIALS :

Description Quantity Unit Unit Cost Amount

12mmØ x 6.0m G40 DSB 1,649.00 lgths. 343.66 566,688.74
GA. 16 GI tie wire 201.00 kgs. 70.00 14,070.00

Material Cost ……………………… 580,758.74

B. LABOR / MANPOWER :

Description Quantity Unit Unit Cost Amount

Rebarman 182.00 MD 400.00 72,800.00
Labor 90.00 MD 350.00 31,500.00

Labor Cost ……………………… 104,300.00

C. EQUIPMENT / TOOLS RENTALS:

Description Quantity Unit Unit Cost Amount

Bar Cutter 21.00 ED 150.00 3,150.00

Equipment/Tool Rental Cost ……………… 3,150.00

D. MAINTENANCE / CONSUMABLES:

Description Quantity Unit Unit Cost Amount

-

Maintenance/Consumable Cost …………… -

E. TOTAL DIRECT COST (A+B+C+D) ................... 688,208.74

F. O.C.M. (0 % of E) ................... -
G. CONTRACTOR'S PROFIT (0 % of E) ................... -
H. V.A.T ( 0 % of B+C+D ) ................... -
I. TOTAL COST ( E+F+G+H ) ................... 688,208.74
J. UNIT COST ( Direct ) ................... 78.33
K. MATERIAL UNIT COST ................... 66.10
L. EQUIPMENT UNIT COST ................... 0.36
M. CONSUMABLES/MAINTENANCE UNIT COST ................... -
N. LABOR UNIT COST ................... 11.87
Tanjay 5 Computation

Height Width Length Volume

Excavation (Common Soil) 1.50 2.00 176.00 528.00 cu.m.
Embankment from Excavation 1.50 2.00 176.00 528.00 cu.m.

Height Width Length Shrinkage Factor (30%) Volume

Fill and Back Fill 1.5 2.00 176.00 1.3 686.40 cu.m.

528.00 cu.m.
Deduct Volume of
Embankment from Excavtion
Embankment from Borrow 158.40 cu.m.

Width Length Area

Filter Cloth 1.00 176.00 176.00
1.50 176.00 264.00
1.00 176.00 176.00
Total 616.00 sq.m.