* The preview only shows a few pages of manuals at random. You can get the complete content by filling out the form below.
Description
Republic of the Philippines Province of Quirino MUNICIPALITY OF AGLIPAY
OFFICE OF THE MUNICIPAL ENGINEER PROJECT TITLE:GRAVELLING OF FARM TO MARKET ROAD LOCATION : PUROK 7,PINARIPAD NORTE, AGLIPAY, QUIRINO SOURCE OF FUND : BDP-MDF-2021 PROJECT COST : Php 400,000.00 MODE OF IMPLEMENTATION : BY CONTRACT POW NO.: BPPN-2021-02-02 DETAILED COST ESTIMATE I. INSTALLATION OF R.C. PIPE WITH HEAD AND WING WALL Materials
Unit
Portland Cement Sand S-1
bags cu.m
15.00 1.00
270.000 1,200.000
cu.m pcs. pcs. kgs. pcs. bd.ft
2.00 16.00 15.00 2.00 4.00 120.00
1,200.000 2,950.000 165.000 90.000 350.000 50.00
kgs.
3.00
95.00
Gravel G-1 24 '' dia. R.C. Pipe 10mm dia. X 6 m RSB #16 Tie Wire 1/4 X 4' X 8' Ordinary 30 Plywood pcs. 2'' X 2'' X 12 ' G. Melina Lumber Forms Assorted CWN B.Labor
No. of Men
Unit
Quantity
Unit Cost
No. of Days
Rate per day
Construction Foreman
1.00
days
4.00
600.000
Skilled Laborer Unskilled Laborer
2.00 4.00
days days
4.00 4.00
500.000 400.000
A.DIRECT COST
-
B.OCM ( 15% ) C.PROFIT ( 10 % ) D. TAX ( 12 % A+B+C ) E.ITEM COST
-
11,698.50 7,799.00 11,698.50 109,186.00
F. UNIT COST G. ADJUSTED ITEM COST
-
54,593.00 109,186.00
II.20 LIN.METER GROUTED RIP-RAP Length
=
20.00m
Php
77,990.00
Height Width Volume
= = =
1.50m Top Width
=
0.40m
Bottom Width
=
1.00m
21.00cu.m
Materials
Unit
Portland Cement Sand S-1
bags cu.m
30.00 2.00
270.000 1,200.000
Class ''A'' Boulders Selected Backfilling Materials 3'' dia. PVC ( WeepHoles )
cu.m cu.m pcs.
21.00 13.00 4.00
700.000 750.000 300.000
Quantity
Unit Cost
QTY : 2 - Lines Amount Php
4,050.00 1,200.00 2,400.00 47,200.00 2,475.00 180.00 1,400.00 6,000.00
Php
285.00 65,190.00 Amount
Php
Php
2,400.00 4,000.00 6,400.00 12,800.00
Amount Php
Php
8,100.00 2,400.00 14,700.00 9,750.00 1,200.00 36,150.00
B.Labor
No. of Men
Unit
No. of Days
Rate per day
a. Excavation and Backfilling Construction Foreman Unskilled Laborer
1.00
days
4.00
600.000
4.00
days
4.00
400.000
1.00 1.00 3.00
days days days
5.00 5.00 5.00
600.000 500.000 400.000
b.Handlaying of Boulders Construction Foreman Skilled Laborer Unskilled Laborer A.DIRECT COST
-
B.OCM ( 15% ) C.PROFIT ( 10 % ) D. TAX ( 12 % A+B+C ) E.ITEM COST F. UNIT COST G. ADJUSTED ITEM COST
-
Php
56,450.00 8,467.50 5,645.00 8,467.50 79,030.00 3,951.50 79,030.00
III.DELIVERY OF AGGREGATES, SPREADING AND COMPACTION (SAND AND GRAVEL GOOD MIX )
Length
=
54.00 m
Width
=
6.00m
Thickness Loose Volume
=
0.30m
=
97.20 cu.m
Compacted Volume
=
Loose Volume X 1.20 ( Shrinkage Allowance ) ( 97.20 cu.m ) ( 1.20 ) 116.64 say 117 cu.m
Materials
Unit
Sand and Gravel ( Good Mix )
cu.m
Quantity 117.00
Unit Cost 1,200.000
Spreading of Aggregates Equipment : Using One Unit Road Grader with 50 cu.m / hour spreading capability No. of Hours = 117 cu.m / 50 cu.m / hour = 2.34 hrs.
Road Grader Labor Construction Foreman
No. of Men 1.00
Unit
Quantity
Unit Cost
Hour
2.34
2670.00
Unit days
No. of Days 0.30
Rate per day 600.000
Unskilled Laborer
2.00
days
0.30
400.000
Unit
Quantity
Unit Cost
Hour
8.00
123.00
Compaction of Aggregates EQUIPMENT : Plate Compactor Labor Construction Foreman Unskilled Laborer
No. of Men 1.00 2.00
Unit days days
No. of Days 1.00 1.00
Rate per day 600.000 400.000
Amount Php
2,400.00
Php
6,400.00 8,800.00
Php
Php
3,000.00 2,500.00 6,000.00 11,500.00
QTY:117 cu.m
Amount Php
140,400.00
Amount Php
6,247.80 Amount
Php
180.00
Php
240.00 420.00
Amount Php
984.00 Amount
Php Php
600.00 800.00 1,400.00
A.DIRECT COST B.OCM ( 15% ) C.PROFIT ( 10 % ) D. TAX ( 12 % A+B+C ) E.ITEM COST F. UNIT COST
-
G. ADJUSTED ITEM COST
-
Php
149,451.80 22,417.77 14,945.18 22,417.77 209,232.52 1,788.31 209,232.52
SUMMARY: I. INSTALLATION OF R.C. PIPE WITH HEAD AND WING WALL II.20 LIN.METER GROUTED RIP-RAP III.DELIVERY OF AGGREGATES, SPREADING AND COMPACTION A.TOTAL DIRECT /INDIRECT COST B.ENG'G SUPERVISION/ADMIN OVERHEAD C.TOTAL ESTIMATED PROJECT COST
Requested by: MA.OLGA D. MANDAC
Prepared by:
Barangay Captain
Checked by:
MALVIN S. BAQUIRAN Engineering Assistant Recommended by: DA
Project Evaluation Officer II
NILO B. CASTILLO, Ph.D. Municipal Engineer
Approved by: JERRY T. AGSALDA Municipal Mayor
labor cost
SANCHO C. GUILLERMO JR.
35%
#REF! #REF!
#REF!
#REF!
#REF!
ILLERMO JR.
on Officer II
109,186.00 79,030.00 209,232.52 397,448.52 2,551.48 Php
400,000.00
