Item No.

: 413(7)a2
Description: Expansion Dam for Bridges, Steel, Longitudinal
Unit of Measurement: set
Output Per Hour - As Submitted: 1.00
Output Per Hour - As Evaluated:

Designation No. of No. of Hourly

Labor Person Hours Rate
Construction Foreman 1 24.8 101.31
Skilled Laborer 1 24.8 73.33
A.1
Unskilled Laborer 6 24.8 56.49

Sub-Total for A.1 - As Submitted P

No. of No. of Hourly
Labor
Person Hours Rate

A.2

Sub-Total for A.2 - As Evaluated P

Name and Capacity No. of No. of Hourly
Equipment Units Hours Rate
Generator Set (301-350KW) 1 24.80 758.77
Air Compressor , Portable 1 24.80 417.00
Portable Breaker 2 24.80 84.13
Hand Drill 1 24.80 50.00
Industrial Vacuum Cleaner 1 24.80 50.00
B.1
Concrete Saw, Blade ɸ 14"(7.5 HP) 1 24.80 32.63
Minor Tools (10% of Labor)

Sub-Total for B.1 - As Submitted P

No. of No. of Hourly
Equipment
Units Hours Rate

B.2

Sub-Total for B.2 - As Evaluated P

C.1 Total (A.1+ B.1) - As Submitted
C.2 Total (A.2+ B.2) - As Evaluated
D.1 Output Per Hour - As Submitted
D.2 Output Per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted P
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated P
Name and Specification Unit
Unit Quantity
Materials Cost
Steel with Rubber Expansion Joint set/m. 24.80 37,000.00
Ready Mix Concrete 3500 psi @ 3 days cu.m. 0.70228 8,275.00
F.1
Epoxy Primer on Concrete gal. 6.5522 2,000.00

Sub-Total for F.1 - As Submitted P

Unit
Materials Unit Quantity
Cost

F.2

Sub-Total for F.1 - As Submitted P

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted P
 G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated P
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated of G.1
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1
I.2 Contractor's Profit (CP) - As Evaluated of G.1
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1)
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2)
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1)
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared by: Checked/Reviewed by:

SALVADOR MARC R. BOTIN BRIGILDO M. FABIA

Engineer II Assistant Division Chief
Planning and Design Division Planning and Design Division
Item No.: 413(7)a2
Description: Expansion Dam for Bridges, Steel, Longitudinal (Phase II)
Unit of Measurement: set
Output Per Hour - As Submitted: 0.06
Output Per Hour - As Evaluated:

Designation No. of No. of Hourly

Labor Person Hours Rate
Construction Foreman 1 1 85.72
Skilled Laborer 2 1 62.06
A.1
Unskilled Laborer 4 1 47.83

Sub-Total for A.1 - As Submitted P

No. of No. of Hourly
Labor
Person Hours Rate

A.2

Sub-Total for A.2 - As Evaluated P

Name and Capacity No. of No. of Hourly
Equipment Units Hours Rate
Truck Mounted Crane (41-45 mt) 1 0.38 2,606.00
Welding Machine (500 A), Electric Driven 1 1.00 391.00
Generator Set (1401 - 1500 KW) 1 1.00 2,737.77
Minor Tools (10% of Labor)
B.1

Sub-Total for B.1 - As Submitted P

No. of No. of Hourly
Equipment
Units Hours Rate

B.2

Sub-Total for B.2 - As Evaluated P

C.1 Total (A.1+ B.1) - As Submitted
C.2 Total (A.2+ B.2) - As Evaluated
D.1 Output Per Hour - As Submitted
D.2 Output Per Hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted P
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated P
Name and Specification Unit
Unit Quantity

F.1
 Unit Quantity
Materials Cost
Structural Steel kg. 4459.43 72.00
Welding Rod kg. 0.2765 145.00
F.1
Oxygen/Acetylene set 0.1106 2,500.00

Sub-Total for F.1 - As Submitted P

Unit
Materials Unit Quantity
Cost

F.2

Sub-Total for F.1 - As Submitted P

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted P
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated P
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% of G.1
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated of G.1
I.1 Contractor's Profit (CP) - As Submitted 8% of G.1
I.2 Contractor's Profit (CP) - As Evaluated of G.1
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1)
J.2 Value Added Tax (VAT) - As Evaluated 5% of (G.2 + H.2 + I.2)
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1)
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)

Prepared by: Checked/Reviewed by:

SALVADOR MARC R. BOTIN BRIGILDO M. FABIA

Engineer II Assistant Division Chief
Planning and Design Division Planning and Design Division
Amount 24.8
2,512.49 Length of Bridge
1,818.58
8,405.71

12,736.78
Amount

Amount
18,817.50
10,341.60
4,172.85
1,240.00
1,240.00
809.22
1,273.68

37,894.85
Amount

50,631.63

1.00

50,631.63

Amount
917,600.00
5,811.40
13,104.36

936,515.75
Amount

-
987,147.38
 118,457.69

78,971.79

59,228.84

1,243,805.71

BRIGILDO M. FABIA
ssistant Division Chief
ning and Design Division

Amount
25
85.72 Length of Bridge
124.12
191.32

401.16
Amount

Amount
990.28
391.00
2,737.77
40.12

4,159.17
Amount

4,560.33

0.06

76,005.43

Amount
 Amount
321,078.69
40.09
276.50

321,395.28
Amount

-
397,400.71

47,688.09

31,792.06

23,844.04

500,724.90

BRIGILDO M. FABIA
ssistant Division Chief
ning and Design Division