Republic of The Philippines

Province of Masbate
Office Of The Municipal Engineer
Municipality of Pio V. Corpus
APPROVED BUDGET FOR THE CONTRACT
Name of Project:
Location:

Construction of rain collector at Palho E/S

Bunducan, Pio V. Corpus, Masbate
MARK - UP

TOTAL MARK-UP

TOTAL
INDIRECT
COST

QUANTITY

UNIT

ESTIMATED
DIRECT COST

EXCAVATION

0.64

cu.m.

750.00

48.75

67.50

12.50

1.15

922.69

43.94

172.69

922.69

1,441.70

CONCRETE WORKS

3.948

cu.m.

44,942.00

2,921.23

4,044.78

674.13

69.01

55,211.25

2,629.11

10,269.25

55,211.25

13,984.61

MASONRY WORKS

16.5

sq.m.

9,355.00

608.08

841.95

140.33

14.37

11,492.62

547.27

2,137.62

11,492.62

696.52

FORMWORKS & SCAFFOLDING

lot

8,020.00

521.30

721.80

120.30

12.32

9,852.57

469.17

1,832.57

9,852.57

9,852.57

PLUMBING WORKS

lot

2,052.00

133.38

184.68

30.78

3.15

2,520.88

120.04

468.88

2,520.88

2,520.88

65,119.00

4,232.74

5,860.71

978.04

3,809.52

14,881.00

80,000.00

DESCRIPTION

TOTAL

Prepared by:

OCM

Profit

Mob./Demob
.

100.00

VAT

VALUE

TOTAL COST

UNIT COST

Approved by:

JUVY S. CHING
Municipal Engineer

HON. ALLAN T. LEPASANA

Municipal Mayor