Project

Location
RFQ No.
Subject

:
:
:
:

AG&P
Bauan Batangas, Philippines
JWPSIC-001
Overhead Cost

A. Indirect Labor :
Item No.
Designation
1
General Manager
2
Project Incharge
3
Admin Officer
4
Office Clerk
5
Site Coordinator
6
Timekeeper
7
Encoder
8
Utility
9
Service Driver
10
Security Guard

Qty
1
1
1
2
1
1
1
1
2
1

Unit

Months
0.5
1
0.5
1
1
1
1
1
0.5
0.5

Rate
25,000.00
20,000.00
12,000.00
8,000.00
9,000.00
8,000.00
6,000.00
4,500.00
12,000.00
9,000.00

12
B. General Requirements :
1
Business Permit
2
Municipal Permit

C. Site Cost :
1
Mobilization(Provinces)
2
Welder's Qualification
3
Representation
4
Office Stationaries
5
Travel/Transpo
6
Communication/Internet
7
Fuel Consumption
8
Service Truck Rental
9
Pouch and Freight
10
Uniforms
11
Computer
12
Others...

D. Temfacil:
1
Bunkhouse Rental
2
House Rentals Staf
3
Office Rental

1
1

lot
lot

8,000.00
12,000.00

53
40
1
1
1
1
1020
2
1
12
3
1

men
men
lot
lot
lot
lot
liters
units
lot
men
units
lot

3,000.00
12,000.00
10,000.00
4,000.00
6,500.00
2,500.00
39.55
46,500.00
1,000.00
300.00
1,388.89
2,500.00

1
1
1

lot
lot
lot

60,000.00
10,000.00
15,000.00

4
5
6
7
8

Bunkhouse Lot Rental

Stafhouse Power
Bunkhouse Power
Office Power & Water
Water Consumption(Office,Sta

1
1
1
1
1

lot
lot
lot
lot
lot

0.00
3,300.00
5,000.00
3,099.00
2,800.00

59.60%
1,451,950.00
Amount
12,500.00
20,000.00
6,000.00
16,000.00
9,000.00
8,000.00
6,000.00
4,500.00
12,000.00
4,500.00
98,500.00
8,000.00
12,000.00
20,000.00

157,500.00
480,000.00
10,000.00
4,000.00
6,500.00
2,500.00
40,341.00
93,000.00
1,000.00
3,600.00
4,166.67
2,500.00
647,607.67

60,000.00
10,000.00
15,000.00

0.00
3,300.00
5,000.00
3,099.00
2,800.00
99,199.00
865,306.67

Project
Location
RFQ No.
Subject

:
:
:
:

AG&P
Bauan Batangas, Philippines
JWPSIC-001
Detailed Rates per Craftsmen

70.52%
1750
1.25%

June 7, 2013

Item
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31

Designation
Piping Supervisor
Welding Supervisor
QA/QC Supervisor
Safety Supervisor
Paintnig/Blasting Supervisor
Rigging Supervisor
Structural Supervisor
Mechanical Supervisor
Piping Foreman
Welding Foreman
Rigging Foreman
Scafolding Foreman
Insulation Foreman
Mechanical Foreman
QA/QC Inspector
Safety Inspector
TIG Welder (GTAW/SMAW)-SS
TIG Welder (GTAW/SMAW)-CS
6G SMAW
Plate Welders
Flux Cord Arc Welder (FCAW)
Pipefitter
Instrument Technician
Industrial Electrical Technician
Rigger
Scafolder
Painter/Blaster
Milllwright
Insulator
Structural Fitter/Iron Worker
Grinder Operator

Daily
Basic Rate
1,346.15
1,346.15
1,346.15
1,346.15
1,346.15
1,346.15
1,346.15
1,346.15
807.69
807.69
807.69
807.69
807.69
807.69
884.62
884.62
800.00
700.00
550.00
450.00
550.00
475.00
600.00
600.00
450.00
450.00
450.00
550.00
450.00
475.00
400.00

262.5

0.8%

Benefits
SSS
16.83
16.83
16.83
16.83
16.83
16.83
16.83
16.83
10.10
10.10
10.10
10.10
10.10
10.10
11.06
11.06
10.00
8.75
6.88
5.63
6.88
5.94
7.50
7.50
5.63
5.63
5.63
6.88
5.63
5.94
5.00

PAG-IBIG
10.10
10.10
10.10
10.10
10.10
10.10
10.10
10.10
6.06
6.06
6.06
6.06
6.06
6.06
6.63
6.63
6.00
5.25
4.13
3.38
4.13
3.56
4.50
4.50
3.38
3.38
3.38
4.13
3.38
3.56
3.00

1 - This presentation excludes the VAT and other taxes for every designation.
NOTE : 2 - (35%) shall be added to all Manila hired personnel.

8.50%

0.43%

y designation.

5.77
5.77
5.77
5.77
5.77
5.77
5.77
5.77
3.46
3.46
3.46
3.46
3.46
3.46
3.79
3.79
3.43
3.00
2.36
1.93
2.36
2.04
2.57
2.57
1.93
1.93
1.93
2.36
1.93
2.04
1.71

0.43%

8.5%

Benefits
Philhealth

35700
5.76923077

13th Month
114.42
114.42
114.42
114.42
114.42
114.42
114.42
114.42
68.65
68.65
68.65
68.65
68.65
68.65
75.19
75.19
68.00
59.50
46.75
38.25
46.75
40.38
51.00
51.00
38.25
38.25
38.25
46.75
38.25
40.38
34.00

Daily

20%

Total Rate

Profit

1,493.27
1,493.27
1,493.27
1,493.27
1,493.27
1,493.27
1,493.27
1,493.27
895.96
895.96
895.96
895.96
895.96
895.96
981.29
981.29
887.43
776.50
610.11
499.18
610.11
526.91
665.57
665.57
499.18
499.18
499.18
610.11
499.18
526.91
443.71

269.23
269.23
269.23
269.23
269.23
269.23
269.23
269.23
161.54
161.54
161.54
161.54
161.54
161.54
176.92
176.92
160.00
140.00
110.00
90.00
110.00
95.00
120.00
120.00
90.00
90.00
90.00
110.00
90.00
95.00
80.00

59.60%

Daily

Overhead Overall Total

802.26
802.26
802.26
802.26
802.26
802.26
802.26
802.26
481.35
481.35
481.35
481.35
481.35
481.35
527.20
527.20
476.77
417.17
327.78
268.18
327.78
283.08
357.58
357.58
268.18
268.18
268.18
327.78
268.18
283.08
238.38

2,564.76
2,564.76
2,564.76
2,564.76
2,564.76
2,564.76
2,564.76
2,564.76
1,538.85
1,538.85
1,538.85
1,538.85
1,538.85
1,538.85
1,685.41
1,685.41
1,524.20
1,333.67
1,047.89
857.36
1,047.89
904.99
1,143.15
1,143.15
857.36
857.36
857.36
1,047.89
857.36
904.99
762.10

100
78.33

25.2403846154
Hourly Overtime Rate
Excess of 8 hrs
8 hours work
Special Hol. &
Regular
Regular Day
Sunday
Holiday
235.58
235.58
235.58
235.58
235.58
235.58
235.58
235.58
141.35
141.35
141.35
141.35
141.35
141.35
154.81
154.81
140.00
122.50
96.25
78.75
96.25
83.13
105.00
105.00
78.75
96.25
78.75
96.25
78.75
83.13
70.00

243.99
243.99
243.99
243.99
243.99
243.99
243.99
243.99
146.39
146.39
146.39
146.39
146.39
146.39
160.34
160.34
145.00
126.88
99.69
81.56
99.69
86.09
108.75
108.75
81.56
81.56
81.56
99.69
81.56
86.09
72.50

361.78
361.78
361.78
361.78
361.78
361.78
361.78
361.78
217.07
217.07
217.07
217.07
217.07
217.07
237.74
237.74
215.00
188.13
147.81
120.94
147.81
127.66
161.25
161.25
120.94
120.94
120.94
147.81
120.94
127.66
107.50

Per Man per Day

Mob.
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00

Demob.
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00
618.00

Accom.
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33
78.33

60000
21600

Per Man per Day

Transpo.
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00

R e m ar k s