R.R.A.

REQUILLAS CONSTRUCTION AND SUPPLY

DETAILED ESTIMATES

Name of Project:24F00343 Construction of Circumferential Road Network (Training Ground), 9th Infantry Spear Division, PA, Camp Elias Angeles, San Jose
Pili, Camarines Sur, Phase II, Pili, Camarines Sur (3rd Legislative District)
Location:Pili, Camarines Sur (3rd Legislative District)
Part I FACILITIES FOR THE ENGINEER
a.1.1 (3) Construction of Field Office for the Engineer
1 LOT Lump Sum 30,000.00 /month 5.67 mos 170,100.00
170,100.00

LABOR
1.00 man Foreman 600.00 /day for 3.00 days 1,800.00
1.00 men Skilled Laborer 500.00 /day for 3.00 days 1,500.00
2.00 men Common Laborer 350.00 /day for 3.00 days 2,100.00
Cost of Labor 5,400.00

Direct Cost 175,500.00

plus: Profit 26,325.00
Contingencies 31,590.00
Taxes 10,266.75
Item Cost 243,681.75
Unit Cost 48,736.35

Part II OTHER GENERAL REQUIREMENTS

B.3 PROJECT BILLBOARD/SIGNBOARD(COA)
Est. Qty L.S. 1.00 LOT

Lump Sum 120,000.00

Direct Cost 120,000.00

plus: Profit 18,000.00
Contingencies 21,600.00
Taxes 7,020.00
Item Cost 166,620.00
Unit Cost 166,620.00

B.5 PROJECT BILLBOARD/SIGNBOARD(DPWH)

2 LOT 15,000.00 30,000.00
30,000.00

LABOR
1.00 man Foreman 600.00 /day for 1.00 days 600.00
1.00 men Skilled Laborer 500.00 /day for 1.00 days 500.00
1.00 men Common Laborer 350.00 /day for 1.00 days 350.00
Cost of Labor 1,450.00

Direct Cost 31,450.00

plus: Profit 4,717.50
Contingencies 5,661.00
Taxes 1,839.83
Item Cost 43,668.33
Unit Cost 43,668.33
B. 7(1) OCCUPATIONAL SAFETY & HEALTH PROGRAM
Estd. Qty 1.00 LOT
A MATERIALS
Hard Hat 2,800.00 M-D 0.50 1,400.00
Safety Shoes 2,800.00 M-D 2.00 5,600.00
Safety Gloves 2,800.00 M-D 7.00 19,600.00
Signages, Waning Signs, Barricades, etc 1.00 lot 7,500.00 7,500.00
Medicinal Kits. Others 1.00 lot 2,500.00 2,500.00
36,600.00
LABOR
1 man Safety Officer 600.00 /day for 150.00 days 90,000.00
1 man First Aider 800.00 /day for 150.00 days 120,000.00
210,000.00
Direct Cost 246,600.00
plus: Profit 36,990.00
Contingencies 44,388.00
Taxes 14,796.00
Item Cost 342,774.00
Unit Cost 342,774.00

B.9 MOBILIZATION/DEMOBILIZATION
1 LOT
LABOR
1.00 man Foreman 600.00 /day for 10.00 days 6,000.00
1.00 men Skilled Laborer 500.00 /day for 10.00 days 5,000.00
5.00 men Common Laborer 350.00 /day for 10.00 days 17,500.00
Cost of Labor 28,500.00

Direct Cost 28,500.00

plus: Profit 4,275.00
Contingencies 5,130.00
Taxes 1,667.25
Item Cost 39,572.25
Unit Cost 39,572.25

Part III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS

Part A Earthworks
803 (1) a Structure Excavatiom (Common Soil)
Estd. Qty 4,518.00 cu.m

LABOR
1.00 man Foreman 600.00 /day for 15.00 days 9,000.00
- men Skilled Laborer 500.00 /day for 15.00 days -
10.00 men Common Laborer 350.00 /day for 15.00 days 52,500.00
Cost of Labor 61,500.00
EQUIPMENT
1.00 unit Backhoe 12,500.00 /day for 15.00 days 187,500.00
1.00 unit DumpTruck 8,500.00 /day for 15.00 days 127,500.00
Cost of Equipment 315,000.00

Direct Cost 376,500.00

plus: Profit 56,475.00
Contingencies 67,770.00
Taxes 22,025.25
Item Cost 522,770.25
Unit Cost 115.71
804 (1) a Embankment (from Structure Excavation)
Estd. Qty 564.00 cu.m

LABOR
1.00 man Foreman 600.00 /day for 25.00 days 15,000.00
- men Skilled Laborer 500.00 /day for 25.00 days -
3.00 men Common Laborer 350.00 /day for 25.00 days 26,250.00
Cost of Labor 41,250.00
EQUIPMENT
1.00 UNIT Plate Compactor 12,500.00 /day for 25.00 days 312,500.00
1.00 UNIT Backhoe 8,500.00 /day for 25.00 days 212,500.00
Cost of Equipment 525,000.00

Direct Cost 566,250.00

plus: Profit 84,937.50
Contingencies 101,925.00
Taxes 33,125.63
Item Cost 786,238.13
Unit Cost 1,394.04
105(1)a Subgrade Praparation,Common Material
Estd. Qty 4,110.00 sq.m

LABOR
1.00 man Foreman 600.00 /day for 20.00 days 12,000.00
- men Skilled Laborer 500.00 /day for 20.00 days -
3.00 men Common Laborer 350.00 /day for 20.00 days 21,000.00
Cost of Labor 33,000.00
EQUIPMENT
1.00 UNIT Plate Compactor 12,500.00 /day for 20.00 days 250,000.00
1.00 UNIT Backhoe 8,500.00 /day for 20.00 days 170,000.00
Cost of Equipment 420,000.00

Direct Cost 453,000.00

plus: Profit 67,950.00
Contingencies 81,540.00
Taxes 26,500.50
Item Cost 628,990.50
Unit Cost 153.04
200 AGGREGATE SUBBASE COURSE
Estd. Qty 1,758.00 CU.M

A MATERIALS
115.00 cu.m Aggregate Sub Base Course 2,000.00 /cu.m 230,000.00
. w/ 15% shrinkage Cost of Materials P 230,000.00

B. LABOR
1.00 man Foreman 75.00 /hr for 40.00 hr 3,000.00
- men Skilled Laborer 62.50 /hr for 40.00 hr -
2.00 men Common Laborer 43.75 /hr for 40.00 hr 3,500.00
Cost of Labor 6,500.00
C EQUIPMENTS
1.00 unit Motorized Road Grader 2,173.00 /hour for 40.00 hours 86,920.00
Cost of Equipment P 86,920.00

Direct Cost 323,420.00

plus: Profit 32,342.00
 OCM 48,513.00
Taxes 20,213.75
Item Cost 424,488.75
Unit Cost 241.46

311(1)C1 PCCP(UNREINFORCED),0.23 M THICK,14 DAYS

Estd. Qty 7,598.00 SQ.M

A MATERIALS
1,063.00 bags Cement 360.00 /pc 382,680.00
56.00 cu.m Sand 2,500.00 /kg 140,000.00
113.00 cu.m Gravel 2,700.00 /cu.m 305,100.00
700.00 bd-ft Coco Lumber 25.00 /lit 17,500.00
30.00 kgs Asstd CWN 95.00 /pc 2,850.00
Cost of Materials 848,130.00
B LABOR
1.00 man Foreman 75.00 /hr for 120.00 hr 9,000.00
4.00 men Skilled Laborer 62.50 /hr for 120.00 hr 30,000.00
12.00 men Common Laborer 43.75 /hr for 120.00 hr 63,000.00
Cost of Labor 102,000.00
C EQUIPMENTS
1.00 unit One Bagger Concrete Mixer 190.00 /hr for 120 hr 22,800.00
1.00 unit Concrete Vibrator 152.00 /hr for 120 hr 18,240.00
Minor Tools (10% of Labor cost) 10,200.00
Cost of Equipment 51,240.00

Direct Cost 1,001,370.00

plus: Profit 100,137.00
OCM 150,205.50
Taxes 62,585.63
Item Cost 1,314,298.13
Unit Cost 172.98
506(1) Stone Masonry
Estd. Qty 770.00 cu.m
MATERIALS
770.00 kgs RSB 65.00 / kg 50,050.00
2,260.00 kgs Tie Wire 80.00 / kg 180,800.00
Cost of Materials 230,850.00
LABOR
1.00 man Foreman 600.00 /day for 25.00 days 15,000.00
4.00 men Skilled Laborer 500.00 /day for 25.00 days 50,000.00
6.00 men Common Laborer 350.00 /day for 25.00 days 52,500.00
Cost of Labor 117,500.00
EQUIPMENTS: (Operated)
1.00 unit Bar Cutter 1,420.00 /day for 25.00 days 35,500.00
1.00 unit Bar Cutter 1,420.00 /day for 25.00 days 35,500.00
Cost of Equipment 71,000.00

Direct Cost 419,350.00

plus: Profit 62,902.50
Contingencies 75,483.00
Taxes 24,531.98
Item Cost 582,267.48
Unit Cost 756.19
103 (1)A STRUCTURE EXCAVATION (COMMON SOIL)Pedestal
Estd. Qty 28.00 cu.m

A. LABOR No. of person Designation hourly Rate No. of hours Amount

 1.00 man Foreman 75.00 /hr for 205.00 days 15,375.00
- men Skilled Laborer - /hr for - days -
2.00 men Common Laborer 43.75 /hr for 205.00 days 17,937.50
33,312.50

B. EQUIPMENTS
1.00 unit Backhoe (0.80 cu.m) 1,500.00 /hour for 205 hours 307,500.00
Cost of Equipment P 307,500.00

Direct Cost 340,812.50

plus: Profit 34,081.25
OCM 51,121.88
Taxes 21,300.78
Item Cost 447,316.41
Unit Cost 15,975.59

903(1) Foundation Fill(Pedestal)

Estd. Qty 2.00 cu.m

MATERIALS
372.00 pcs Phenolic Board 1,720.00 /pc 639,840.00
4,300.00 bd.ft Good Lumber 75.00 /bd.ft 322,500.00
65.00 kgs Assorted CW Nails 75.00 /kg 4,875.00
Cost of Materials 967,215.00

LABOR
1.00 man Foreman 600.00 /day for 20.00 days 12,000.00
4.00 men Skilled Laborer 500.00 /day for 20.00 days 40,000.00
6.00 men Common Laborer 350.00 /day for 20.00 days 42,000.00
Cost of Labor 94,000.00
EQUIPMENT
40.00 pcs H-Frame with Complete Access 80.00 /day for 20.00 days 64,000.00
Cost of Equipment 64,000.00

Direct Cost 1,125,215.00

plus: Profit 168,782.25
Contingencies 202,538.70
Taxes 65,825.08
Item Cost 1,562,361.03
Unit Cost 781,180.51
404(1)a REINFORCING STEEL Grade 40(Pedestal)
Estd. Qty 139.00 kgs
A MATERIALS
1,069.00 kgs RSB Grade 40 (w/ 5% wastage) 60.00 / kg 64,140.00
21.00 kgs GI Tie Wire 114.00 / kg 2,394.00
Cost of Materials 66,534.00
B LABOR
1.00 man Foreman 75.00 /hr for 25.00 hr 1,875.00
2.00 men Skilled Laborer 62.50 /hr for 25.00 hr 3,125.00
4.00 men Common Laborer 43.75 /hr for 25.00 hr 4,375.00
Cost of Labor 9,375.00
C EQUIPMENTS: (Operated)
1.00 unit Bar Cutter 219.75 /hr for 12.00 hr 2,637.00
1.00 unit Bar bender 351.50 /hr for 8.00 hr 2,812.00
Cost of Equipments 5,449.00

Direct Cost 81,358.00

plus: Profit 8,135.80
OCM 12,203.70
Taxes 5,084.88
Item Cost 106,782.38
 Unit Cost 768.22
1.00 man Foreman 600.00 /day for 45.00 days 27,000.00
2.00 men Skilled Laborer 500.00 /day for 45.00 days 45,000.00
2.00 men Common Laborer 350.00 /day for 45.00 days 31,500.00
Cost of Labor 103,500.00
EQUIPMENT
Minor Tools (10% of labor) 10,350.00
Cost of Equipment 10,350.00
MATERIALS
50.00 gal Red Oxide Primer 600.00 /gal 30,000.00
100.00 gal enamel Paint 800.00 /gal 80,000.00
250.00 gal Paintb Thinner 500.00 /gal 125,000.00
5.00 lot Other materials 9,000.00 /lot 45,000.00
Cost of materials 280,000.00

Direct Cost 393,850.00

plus: Profit 49,231.25
Contingencies 59,077.50
Taxes 23,040.23
Item Cost 525,198.98
Unit Cost 104.89
404(1)a REINFORCING STEEL Grade 60 (Pedestal)
Estd. Qty 462.00 kgs
A MATERIALS
1,069.00 kgs RSB Grade 40 (w/ 5% wastage) 60.00 / kg 64,140.00
21.00 kgs GI Tie Wire 114.00 / kg 2,394.00
Cost of Materials 66,534.00
B LABOR
1.00 man Foreman 75.00 /hr for 25.00 hr 1,875.00
2.00 men Skilled Laborer 62.50 /hr for 25.00 hr 3,125.00
4.00 men Common Laborer 43.75 /hr for 25.00 hr 4,375.00
Cost of Labor 9,375.00
C EQUIPMENTS: (Operated)
1.00 unit Bar Cutter 219.75 /hr for 12.00 hr 2,637.00
1.00 unit Bar bender 351.50 /hr for 8.00 hr 2,812.00
Cost of Equipments 5,449.00

Direct Cost 81,358.00

plus: Profit 8,135.80
OCM 12,203.70
Taxes 5,084.88
Item Cost 106,782.38
Unit Cost 231.13
1.00 man Foreman 600.00 /day for 45.00 days 27,000.00
2.00 men Skilled Laborer 500.00 /day for 45.00 days 45,000.00
2.00 men Common Laborer 350.00 /day for 45.00 days 31,500.00
Cost of Labor 103,500.00
EQUIPMENT
Minor Tools (10% of labor) 10,350.00
Cost of Equipment 10,350.00
MATERIALS
50.00 gal Red Oxide Primer 600.00 /gal 30,000.00
100.00 gal enamel Paint 800.00 /gal 80,000.00
250.00 gal Paintb Thinner 500.00 /gal 125,000.00
5.00 lot Other materials 9,000.00 /lot 45,000.00
Cost of materials 280,000.00

Direct Cost 393,850.00

plus: Profit 49,231.25
Contingencies 59,077.50
Taxes 23,040.23
 Item Cost 525,198.98
Unit Cost 104.89
405(1)b3 STRUCTURAL CONCRETE 27.58 Mpa,Class A,28 days (Pedestal
Estd. Qty 9.00 cu.m
A. LABOR
1.00 man Foreman 75.00 /hr for 42.00 hr 3,150.00
2.00 men Skilled Laborer 62.50 /hr for 42.00 hr 5,250.00
8.00 men Common Laborer 43.75 /hr for 42.00 hr 14,700.00
Installation/Removal of Formworks
- man Foreman 75.00 /hr for - hr -
2.00 men Skilled Laborer 62.50 /hr for 34.00 hr 4,250.00
4.00 men Common Laborer 43.75 /hr for 34.00 hr 5,950.00
Cost of Labor 33,300.00
B. EQUIPMENTS
1.00 unit One Bagger Concrete Mixer 172.00 /hour for 42.00 hours 7,224.00
1.00 unit Concrete Vibrator 91.25 /hour for 42.00 hours 3,832.50
Minor Tools (5% of Labor) 1,665.00
Cost of Equipment P 12,721.50
C. MATERIALS
290.00 bags Cement 360.00 /bag 104,400.00
11.00 cu.m Sand 2,500.00 /cu.m 27,500.00
21.00 cu.m Gravel 2,700.00 /cu.m 56,700.00
373.00 bd-ft CocoLumber 30.00 /bd-ft 11,190.00
30.00 pcs Ordinary Plywood 450.00 /pc 13,500.00
30.00 kgs Asst. CWN 90.00 /kgs 2,700.00
Cost of Materials P 215,990.00

Direct Cost 262,011.50

plus: Profit 26,201.15
OCM 39,301.73
Taxes 16,375.72
Item Cost 343,890.09
Unit Cost 38,210.01
1046(2)a2 Metal Guardrail,Metal Beam)Including Post,Single W-beam
Estd. Qty 76.20 l.m
LABOR
1.00 man Foreman 600.00 /day for 7.00 days 4,200.00
2.00 men Skilled Laborer 500.00 /day for 7.00 days 7,000.00
4.00 men Common Laborer 350.00 /day for 7.00 days 9,800.00
Cost of Labor 21,000.00
EQUIPMENT
Minor Tools (10% of labor) 2,100.00
Cost of Equipment 2,100.00

MATERIALS
8.00 cu.m Sand 600.00 /cu.m 4,800.00
765.00 kg Reinforcing Steel bars 60.00 /kg 45,900.00
325.00 bag Portland Cement 350.00 /bag 113,750.00
3,100.00 pcs 6" CHB 18.00 /pcs 55,800.00
18.00 kg #16 G.I. Tie Wire 75.00 /kg 1,350.00
Cost of materials 221,600.00

Direct Cost 244,700.00

plus: Profit 36,705.00
Contingencies 44,046.00
Taxes 14,314.95
Item Cost 339,765.95
Unit Cost 4,458.87
603(4)b Metal Beam End Piece,Bull Nose
Estd. Qty 6.00 ea
LABOR
 1.00 man Foreman 600.00 /day for 5.00 days 3,000.00
1.00 men Skilled Laborer 500.00 /day for 5.00 days 2,500.00
1.00 men Common Laborer 350.00 /day for 5.00 days 1,750.00
Cost of Labor 7,250.00
EQUIPMENT
Minor Tools (10% of labor) 725.00
Cost of Equipment 725.00
MATERIALS
1.00 LOT Metal Structre Accessories 15,000.00 /ls 15,000.00
Cost of materials 15,000.00

Direct Cost 22,975.00

plus: Profit 3,446.25
Contingencies 4,135.50
Taxes 1,378.50
Item Cost 31,935.25
Unit Cost 5,322.54

612(1) Reflectorized Thermoplastic Pavement,Markings White

Estd. Qty 216.00 sq.m
LABOR
1.00 man Foreman 600.00 /day for 45.00 days 27,000.00
2.00 men Skilled Laborer 500.00 /day for 45.00 days 45,000.00
8.00 men Common Laborer 350.00 /day for 45.00 days 126,000.00
Cost of Labor 198,000.00
EQUIPMENT

3.00 unit Welding Machine 1,400.00 /day for 45.00 days 189,000.00
3.00 unit Cutting Outfit 350.00 /day for 45.00 days 47,250.00
Cost of Equipment 236,250.00
MATERIALS
216.00 kgs Structural Steel Truss 60.00 /kg 12,960.00
1,680.00 kgs Acetylene 18.00 /kg 30,240.00
3,276.00 kgs Oxygen 145.00 /kg 475,020.00
2,968.00 kgs Welding Rod 155.00 /kg 460,040.00
Cost of materials 978,260.00

Direct Cost 1,412,510.00

plus: Profit 176,563.75
Contingencies 211,876.50
Taxes 82,631.84
Item Cost 1,883,582.09
Unit Cost 8,720.29
624(9)a1 Single arm Solar LED Roadway,Lighting 8m Pole 60w-80w
Estd. Qty 12.00 ea
LABOR
1.00 man Foreman 600.00 /day for 35.00 days 21,000.00
2.00 men Skilled Laborer 500.00 /day for 35.00 days 35,000.00
6.00 men Common Laborer 350.00 /day for 35.00 days 73,500.00
Cost of Labor 129,500.00
EQUIPMENT

1.00 unit Welding Machine 1,650.00 /day for 35.00 days 57,750.00
Cost of Equipment 57,750.00
MATERIALS
12.00 kgs Structural Steel Purlins 60.00 /kg 720.00
 265.00 kgs Welding Rod 155.00 /kg 41,075.00
Cost of materials 41,795.00

Direct Cost 229,045.00

plus: Profit 28,630.63
Contingencies 34,356.75
Taxes 13,399.13
Item Cost 305,431.51
Unit Cost 25,452.63

SUMMARY

A.1.1(3) CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEER 857,268.23

B.3 PROJECT BILLBOARD/SIGNBOARD 957,869.23
B.5 PROJECT BILLBOARD/SIGNBOARD 856,239.46
B. 7(1) OCCUPATIONAL SAFETY & HEALTH PROGRAM 952,698.13
B.9 MOBILIZATION/DEMOBILIZATION 350,268.43
803 (1) a Structure Excavatiom (Common Soil) 1,558,236.47
804 (1) a Embankment (from Structure Excavation) 1,268,359.36
804)1)B EMBANKMENT (FROM BORROW) 1,657,269.13
804 (4) Subgrade Praparation,Common Material 998,567.48
900(2)C AGGREGATE SUBBASE COURSE 1,547,268.49
902(1)a PCCP(UNREINFORCED),0.23 M THICK,14 DAYS 1,457,369.48
903(1) Stone masonrt 1,875,469.25
1014(1)b2 roadside furnitures 879,468.21
1032(1)C foundaion fill (pedestal) 950,267.48
1046(2)a1 Reinforcing Steel Grade 40)(Pedestal) 750,489.76
1047(3) Reinforcing Steel Grade 60)(Pedestal) 750,489.00
1047(8)A Metal Guardrail 1,987,568.26
1047(8)B metal Beam 750,489.76
612(1) Reflectorized rhermoplastic pavement Markings Whiite 1,954,268.76
624(9)a1 Single arm 1,265,897
TOTAL PROJECT COST P 23,625,821.83
SUMMARY
 B.5 PROJECT BILLBOARD/SIGNBOARD 43,668.33
B. 7(1) OCCUPATIONAL SAFETY & HEALTH PROGRAM 342,774.00
B.9 MOBILIZATION/DEMOBILIZATION
801 (1) Removal of structures and Obstructions 522,770.25
903(1) FORMS AND FORMWORKS
1013(2)b1 FABRICATED METAL ROOFING, GUTTERS
1014(1)b2 Pre-Painted Metal Sheets (Rib type, Long Span, 0.5mm thk) #REF!
800 (2) CLEARING AND GRUBBING 786,238.13
801 (1) Removal of structures and Obstructions #REF!
803 (1) a STRUCTURE EXCAVATION 241.46
903(1) FORMS & FALSEWORKS 1,314,298.13
1027(1) Cement Plaster Finish 756.19
1032(1)a Painting Works (masonry/concrete) 1,562,361.03
1032(1)c Painting Works (Steel) #REF!
1040(1) Metal Lath and Accessories #REF!
1046(1)a2 CHB Non Load Bearing (inclusing Reinforcing Steel), 150mm #REF!
1100(10) Conduits, Boxes and Fittings (Conduit Works/Conduit Rough-In) #REF!
1101(33) Wires and Wiring Devices #REF!
1102(1) PanelboardGlass Windows #REF!
1103(1) Lighting Fixtures and Lamps #REF!
801(1) Removal of Actual structures and Obstructions #REF!
1003(2)d2 Wall #REF!
1007(1)b Aluminum Glass Door #REF!
1013A(b2) FABRICATED METAL ROOFING Accessory, Downspouts #REF!
1013(2)b1 Fabricated Metal Roofing Accessory, Gutters #REF!
1014(1)b2 Pre-Painted Metal Sheets (Rib type, Long Span, 0.5mm thk) #REF!
TOTAL COST OF PROJECT P #REF!