OPEX'

HDD - PIPELAYING OF 250MM (RAIL ROAD CROSSING)

I/N DESCRIPTION QTY UNIT
1 HDD - PARK 45.00 LM
2 MOBILIZATION (PARK) 1.00 LS
TOTAL OPEX
BID COST
BID COST (LESS VAT)
PROFIT
NOTE : EXCAVATION AND RESTORATION NOT INCLUDED IN OPEX

OPEX'
HDD - PIPELAYING OF 250MM (RAIL ROAD CROSSING)
I/N DESCRIPTION QTY UNIT
1 HDD - PARK 45.00 LM
2 MOBILIZATION (PARK) 1.00 LS
3 CIVIL WORKS (ENTRY EXIT) 1.00 LS
3 MOBILIZATION 1.00 LS
TOTAL OPEX
BID COST
BID COST (LESS VAT)
PROFIT
 UNIT COST TOTAL COST
5,000.00 225,000.00
22,500.00 22,500.00
TOTAL OPEX 247,500.00
BID COST 450,000.00
BID COST (LESS VAT) 396,000.00
PROFIT 148,500.00
DED IN OPEX

UNIT COST TOTAL COST

5,000.00 225,000.00
45,000.00 45,000.00
26,485.37 26,485.37
45,000.00 45,000.00
TOTAL OPEX 341,485.37
BID COST 450,000.00
BID COST (LESS VAT) 396,000.00
PROFIT 54,514.64
PROJECT : BALAYONG, SAN CARLOS
SUBJECT : OPEX

PIPELAYING (UPVC) 3'' 0.05 0.075 0.1 0.15 0.2 0.25 0.3
0.9
I/N DESCRIPTION TOTAL
L W H/D UNIT WT OBSTR (QTY) L (ACTUAL)
1 CONCRETE/ASPHALT CUTTING 1.5 1.5 12 1 12.00
2 CONCRETE BREAKING 1.5 1.5 0.3 1.35 1 1.35
3 EXCAVATION 1.5 1.5 1.5 6.75 1 6.75
4 SAND BEDDING 1.5 1.5 1.2 5.4 1 5.40
5 BACKFILLING AND DISPOSAL 1.5 1.5 1.5 0.0490875 6.651825 1 6.65
6 MARKER TAPE 1.5 3 1 3.00
7 BASE COARSE 1.5 1.5 0.15 0.675 1 0.68
8 SUB - BASE COARSE 1.5 1.5 0.15 0.675 1 0.68
9 CONCRETING 1.5 1.5 0.3 1.35 1 1.35
TOTAL

DESCRIPTION
PIPELAYING TO RESTORATION 3''
INTERCONNECTION / MISC
OPEX
TIP
PROFIT
PROFIT - (OPEX +12%)
 DIRECT COST/LM DIRECT COST/UNIT

MATERIALS LABOR EQUIPMENT MATERIALS

20 240 20 0 156.709108717 83.29089128306 0
700 945 945 0 70.0035 874.9965 0
800 5400 5400 0 420.202050709 4979.797949291 0
1300 7020 7020 6821.052631579 198.947368421 0 1263.1579
200 1330.365 1330.365 0 266.073 1064.292 0
25 75 75 45 30 0 15
1500 1012.5 1012.5 917.95104261106 23.560743427 70.98821396192 1359.9275
1500 1012.5 1012.5 917.95104261106 23.560743427 70.98821396192 1359.9275
7000 9450 9450 9147.4311243485 246.276991809 56.29188384214 6775.8749
26485.365 13045

QTY UNIT COST EXPENSE

1.00 26,485.37 26,485.37
7,945.61
34,430.97
2,100,000.00
2,065,569.03
2,061,437.31