Republic of the Philippines

IBA
Office of the Provincial Engineer

Date:
Name of Project: Concreting of Unsang Road Road/Bed/Embank Width:
Pavement Width : 4.00
Location: Brgy. Dirita Baloguen Iba, Zambales Bridge/Other Structures :
Type of Substructures :
Appropriation: Type of Superstructures:
Source of Fund: For Funding No of Span/Storey:
Classification: No of Pier/No of Abutts.:
Limits: Starting Time: Upon Approval
Net Length: 110 ln.m. No of Days to Complete:

DESCRIPTION OF EQUIPMENT
WORK TO BE DONE % OF TOTAL DESCRIPTION Needed Available
SUBGRADE PREPARATION 4.25 Road Grader 1
AGGREGATE BASE COURSE 9.54 Road Roller 1
AGGREGATE SURFACE COURSE 10.56 Water Truck 1
P. CEMENT CONC. PAVEMENT (PCCP) 75.65 Truck Trailer 1

TOTAL 100.00

Spec's Estimated Cost of Project

Item No. Description Unit Quantity Unit Cost Total Cost
105 SUBGRADE PREPARATION sq.m. 660.00 60.49 39,926.48
201 AGGREGATE BASE COURSE cu.m. 99.00 905.72 89,666.00
300 AGGREGATE SURFACE COURSE cu.m. 97.17 1,021.14 99,224.45
311 P. CEMENT CONC. PAVEMENT (PCCP) cu.m. 129.50 5,490.76 711,053.36

Approved Budget for the Contract P 939,870.28

Direct Cost 75.72% P 725,936.73 A.] Estimated Direct Cost 725,936.73
Indirect Cost 22.32% 213,933.55 B.] Estimated Indirect Cost 213,933.55
Const. Eng'g & C.] Construction Engineering
Admin. 1.96% 18,797.41 and Administrative Overhead 18,797.41
Overhead
TOTAL 100.00% P 958,667.69 D.] TOTAL ESTIMATED COST, SAY P 958,667.69

Prepared by: Checked by:

LUCIANO D. REGLOS, JR.

LUCKY F. AUXTERO Engineer IV
On-The Job Trainee
PROJECT NAME:

LOCATION: QUANTITY 660.00

ITEM NO. 105
DECRIPTION: SUBGRADE PREPARATION UNIT sq.m.
DATA:
DESCRIPTION QTY. UNIT UNIT COST AMOUNT
A. MATERIALS
NONE

B. EQUIPMENT QTY. UNIT UNIT COST AMOUNT

1 Road Grader 1.00 day/s 8,739.00 8,739.00
1 Road Roller 1.00 day/s 4,457.60 4,457.60
1 Water Truck 1.00 day/s 6,469.60 6,469.60
1 Truck Trailer 1.00 day/s 8,472.20 8,472.20
Sub - Total B 28,138.40

C. LABOR QTY. UNIT UNIT COST AMOUNT

1 Foreman 2.00 day/s 350.00 700.00
4 Laborers 2.00 day/s 250.00 2,000.00
Sub - Total C 2,700.00
D. Total Direct Cost P 30,838.40

E. Overhead & Misc. Contengencies,10% 3,083.84

F. Contractor's Profit, 10% 3,083.84
G. Mob./Demob., 1% 308.38
H. VAT+Witholding Tax, 7% 2,612.01

I. Total Indirect Cost P 9,088.08

J. Total Cost P 39,926.48

K. Unit Cost/sq.m. 60.49

PROJECT NAME: CONCRETING OF CORPUZ ST.

LOCATION: QUANTITY 99.00

ITEM NO. 201
DECRIPTION: AGGREGATE BASE COURSE UNIT cu.m
DATA:
DESCRIPTION QTY. UNIT UNIT COST AMOUNT
A. MATERIALS
Aggregate Base Coarse 113.85 cu.m. 400.00 45,540.00

B. EQUIPMENT QTY. UNIT UNIT COST AMOUNT

1 Road Grader 1.00 days 8,739.00 8,739.00
1 Road Roller 1.00 days 4,457.60 4,457.60
1 Water Truck 1.00 days 6,469.60 6,469.60
Sub - Total B 19,666.20

C. LABOR QTY. UNIT UNIT COST AMOUNT

1 Foreman 3.00 days 350.00 1,050.00
4 Laborers 3.00 days 250.00 3,000.00
Sub - Total C 4,050.00
D. Total Direct Cost P 69,256.20

E. Overhead & Misc. Contengencies,10% 6,925.62

F. Contractor's Profit, 10% 6,925.62
G. Mob./Demob., 1% 692.56
H. VAT+Witholding Tax, 7% 5,866.00

I. Total Indirect Cost P 20,409.80

J. Total Cost P 89,666.00

K. Unit Cost/sq.m. 905.72

PROJECT NAME: CONCRETING OF CORPUZ ST.

LOCATION: QUANTITY 97.17

ITEM NO. 300
DECRIPTION:Aggregate Surface Coarse UNIT cu.m.
DATA:
DESCRIPTION QTY. UNIT UNIT COST AMOUNT
A. MATERIALS
Aggregate Surface Coarse 111.75 cu.m. 500.00 55,872.75

B. EQUIPMENT QTY. UNIT UNIT COST AMOUNT

1 Road Grader 1.00 day 8,739.00 8,739.00
1 Road Roller 1.00 day 4,457.60 4,457.60
1 Water Truck 1.00 day 6,469.60 6,469.60
Sub - Total B 19,666.20

C. LABOR QTY. UNIT UNIT COST AMOUNT

1 Foreman 1.00 day 350.00 350.00
3 Laborers 1.00 day 250.00 750.00
Sub - Total C 1,100.00
D. Total Direct Cost P 76,638.95

E. Overhead & Misc. Contengencies,10% 7,663.90

F. Contractor's Profit, 10% 7,663.90
G. Mob./Demob., 1% 766.39
H. VAT+Witholding Tax, 7% 6,491.32

I. Total Indirect Cost P 22,585.50

J. Total Cost P 99,224.45

K. Unit Cost/sq.m. 1,021.14

PROJECT NAME: CONCRETING OF CORPUZ ST.

LOCATION: QUANTITY 129.50

ITEM NO. 311
DECRIPTION: Portland Cement Concrete Pvement (PCCP) UNIT cu.m
DATA:
DESCRIPTION QTY. UNIT UNIT COST AMOUNT
A. MATERIALS
Ready Mix Conc. Class"A" 129.50 cu.m. 3,500.00 453,250.00
16mm dia.X6.0m - RSB 120.00 pcs. 197.00 23,640.00
Hot Asphalt Joint Filler 1.00 drum 12,500.00 12,500.00
Steel Form Rental 1.00 l.s. 24,311.98 24,311.98
Sub -Total A 513,701.98

B. EQUIPMENT QTY. UNIT UNIT COST AMOUNT

1 Conc. Vibrator 2.00 days 565.00 1,130.00
1 conc. Cutter 2.00 days 1,296.00 2,592.00
1 Water Truck 2.00 days 6,469.60 12,939.20
Sub - Total B 16,661.20

C. LABOR QTY. UNIT UNIT COST AMOUNT

1 Foreman 4.00 days 350.00 1,400.00
2 Light Eq. Operator 4.00 days 280.00 2,240.00
6 Skilled Laborer 4.00 days 300.00 7,200.00
8 Laborers 4.00 days 250.00 8,000.00
Sub - Total C 18,840.00
D. Total Direct Cost P 549,203.18

E. Overhead & Misc. Contengencies,10% 54,920.32

F. Contractor's Profit, 10% 54,920.32
G. Mob./Demob., 1% 5,492.03
H. VAT+Witholding Tax, 7% 46,517.51

I. Total Indirect Cost P 161,850.18

J. Total Cost P 711,053.36

K. Unit Cost/sq.m. 5,490.76