Detailed Estimate

100(1) Clearing & Grubbing

Qty: 0.27 ha.

Manpower and Equipment:

0.27 ha. Clearing & Grubbing at P 25,000.00 = P 6,750.00

Total Direct Cost : P 6,750.00

OCM : P 1,012.50
Profit : P 675.00
VAT : P 421.88
Total Cost : P 8,859.38
Unit Cost : P 32,812.50 / ha.

102(2) Roadway Excavation, (Surplus Common)

Qty: 717.33 cu.m.

Manpower and Equipment:

717 cu.m. Roadway Excavation, (Surplus Common) at P 200.00 = P 143,466.00

Total Direct Cost : P 143,466.00

OCM : P 21,519.90
Profit : P 14,346.60
VAT : P 8,966.63
Total Cost : P 188,299.13
Unit Cost : P 262.50 / cu.m.

104(2)a Embankment (from Borrow)

Qty: 46.87 cu.m.

Manpower and Equipment:

46.87 cu.m. Embankment (from Borrow) at P 200.00 = P 9,374.00

Total Direct Cost : P 9,374.00

OCM : P 1,406.10
Profit : P 937.40
VAT : P 585.88
Total Cost : P 12,303.38
Unit Cost : P 262.50 / cu.m.

105(1)a Subgrade Preparation (Common Material)

Qty: 1800.00 sq.m.

Manpower and Equipment:

1800.00 sq.m. Subgrade Preparation (Common Material) at P 60.00 = P 108,000.00

Total Direct Cost : P 108,000.00

OCM : P 16,200.00
Profit : P 10,800.00
VAT : P 6,750.00
Total Cost : P 141,750.00
Unit Cost : P 78.75 / sq.m.

Page 1 of 1