PREPARED BY: ENGR.

MARK ROGER HUBERIT II RIPRAP CONSTRUCTION

ITB No. _______________: Riprapping Date: 21 Aug 20

SUBJECT: CONSTRUCTION OF RIPRAP 30LM LONG DETAILED ESTIMATE
Item No. Description Qty Days Unit Unit Price Amount
I CLEARING & LAYOUT 420.00 SQ.M
Materials
50 pcs. - 2 x 3 x 12 200 bd.ft 16.00 3,200.00
Assorted C.W. Nails #4, 2½ 3 kgs 90.00 270.00
Layout String 3 rolls 85.00 255.00
3,725.00
Labor
Civil Engineer 1 1 days 600.00 600.00
Foreman 1 1 days 550.00 550.00
Skilled Worker 1 1 days 450.00 450.00
Laborer 2 1 days 300.00 600.00
P 2,200.00

Direct Cost P 5,925.00

1. Mobilization/ Demobilization 2,962.50
Total Direct Cost P 8,887.50

Indirect Cost
1. Material Testing (1% of DC) -
2. Contractor's Profit (10% of DC) 592.50
3. Taxes (12% of DC) 711.00
4. Contingency -
Total Indirect Cost P 1,303.50
Total Cost of ITEM I P 10,191.00
Unit Cost 24.26
II STRUCTURE EXCAVATION 72.00 CU.M.
Labor
Equipment Operator 1 2 days 600.00 1,200.00

P 1,200.00
Equipment
1 unit- Backhoe 24 hours 1,400.00 33,600.00
P 33,600.00

Direct Cost P 34,800.00

1. Mobilization/ Demobilization 17,400.00
Total Direct Cost P 52,200.00

Indirect Cost
1. Material Testing (1% of DC) -
2. Contractor's Profit (15% of DC) 5,220.00
3. Taxes (12% of DC) 4,176.00
4. Contingency -
Total Indirect Cost P 9,396.00
Total Cost of ITEM II P 61,596.00
Unit Cost 855.50

Page 1 of 3
PREPARED BY: ENGR. MARK ROGER HUBERIT II RIPRAP CONSTRUCTION

ITB No. _______________: Riprapping Date: 21 Aug 20

SUBJECT: CONSTRUCTION OF RIPRAP 30LM LONG DETAILED ESTIMATE
III Fondation+Columns 13.18 CU.M.
Materials
Portland Cement 145 bags 275.00 39,875.00
Washed Gravel 12.56 cu.m. 1,500.00 18,840.00
Washed Sand 6.28 cu.m. 900.00 5,652.00
16mm Diameter Deformed bars 156 pcs 356.00 55,536.00
Tie Wires GA16 33.63 kls 60.00 2,017.80
10mm Diameter Deformed bars 27 pcs 215.00 5,805.00
50 pcs. - 2 x 3 x 12 Coco Lumber 300 bd.ft 16.00 4,800.00
Assorted C.W. Nails #4, 2½ 3 kgs. 90.00 270.00
½" thk. x 4 x 8 Marine Plywood 25 sheets 750.00 18,750.00
P 151,545.80
Labor
Civil Engineer 1 25 days 600.00 15,000.00
Foreman 1 25 days 550.00 13,750.00
Skilled Worker 2 25 days 450.00 22,500.00
Laborer 6 25 days 300.00 45,000.00
P 96,250.00
Equipment
1 unit- Bagger Mixer 72 hours 172.00 12,384.00
P 12,384.00

Direct Cost P 260,179.80

1. Mobilization/ Demobilization 2,601.80
Total Direct Cost P 262,781.60

Indirect Cost
1. Material Testing (1% of DC) 2,601.80
2. Contractor's Profit (15% of DC) 39,026.97
3. Taxes (12% of DC) 31,221.58
4. Contingency 26,017.98
Total Indirect Cost P 98,868.32
Total Cost of ITEM III P 361,649.92
Unit Cost 27,435.51
IV STONE MASONRY 120.00 CU.M.
Materials
Portland Cement 240 bags 275.00 66,000.00
Washed Gravel 40 cu.m. 1,500.00 60,000.00
Washed Sand 20 cu.m. 900.00 18,000.00
Boulders 100 cu.m. 900.00 90,000.00
PVC Pipe 2" ø Weep Holes 13 length 265.00 3,445.00
P 237,445.00
Labor
Civil Engineer 1 25 days 600.00 15,000.00
Foreman 1 25 days 550.00 13,750.00
Skilled Worker 2 25 days 450.00 22,500.00
Laborer 6 25 days 300.00 45,000.00
P 96,250.00
Equipment
1 unit- Bagger Mixer 72 hours 172.00 12,384.00
P 12,384.00

Direct Cost P 346,079.00

1. Mobilization/ Demobilization 3,460.79
Total Direct Cost P 349,539.79

Indirect Cost
1. Material Testing (1% of DC) 3,460.79
2. Contractor's Profit (15% of DC) 51,911.85
3. Taxes (12% of DC) 41,529.48
4. Contingency 34,607.90
Total Indirect Cost P 131,510.02
Total Cost of ITEM IV P 481,049.81
Unit Cost 4,008.75
TOTAL PROJECT COST 914,486.73

Page 2 of 3
PREPARED BY: ENGR. MARK ROGER HUBERIT II RIPRAP CONSTRUCTION

ITB No. _______________: Riprapping Date: 21 Aug 20

SUBJECT: CONSTRUCTION OF RIPRAP 30LM LONG DETAILED ESTIMATE
SUMMARY
Item No. Description Qty Unit Unit Unit Price Amount % wt
A CLEARING & LAYOUT
Total Cost of ITEM I 420.00 SQ.M 10,191.00
B STRUCTURE EXCAVATION
Total Cost of ITEM II 72.00 CU.M. 61,596.00
C Fondation+Columns
Total Cost of ITEM III 13.18 CU.M. 361,649.92
D STONE MASONRY
Total Cost of ITEM IV 120.00 CU.M. 481,049.81
GENERAL REQUIREMENT
MOB/DEMOB 26,425.09 3%
DIRECT COST
Materials 392,715.80
Labor 195,900.00
Equipment 58,368.00
TOTAL DIRECT COST 646,983.80 71%
INDIRECT COST
1. Material Testing (1% of DC) 6,062.59
2. Contractor's Profit (15% of DC) 96,751.32
3. Taxes (12% of DC) 77,638.06
4. Contingency 60,625.88
Total Indirect Cost 241,077.84 26%
TOTAL PROJECT COST 914,486.73 100%

Page 3 of 3