Project name: Construction of Drainange System

Address: Kasanyangan,Zamboanga City

Item No.: A.1.1 (3) Construction of field Office for the Engineer
 Name and Specification Quantity Unit Unit cost Amount
A. Materials
1. 2" thk Rough
Concrte
flooring(volume=0.10
8) bags 2 280 560
a. Portland Cement cu.m 0.0594 1300 77.22
b. Sand cu.m 0.1188 1100 130.68
c. Gravel
2. Wooden
Frame,Wall
studs/plywood sidings bd.ft 236.27 25 5906.75
a. 2"x 2" coco lumber bd.ft 12 420 5040
b. 1/2" thk coco
lumber kgs. 2.5 70 175
c. Asst.Cw Nails kgs. 0.7 70 49
d. Finishing Nails
3. Wooden Flooring
a. 2"x 2"coco lumber bd.ft 91.95 25 2298.75
b. 1/2" thk ordinary
plywood pcs. 5 780 3900
c. Asst.Cw Nails kgs. 1 70 70
d. Finishing Nails. kgs. 0.3 70 21
4. Wooden
Truss/Purlins
a. 2x4" Coco lumber bd.ft 121 25 3025
Top/bottom Chord bd.ft 56.85 25 1421.25
b.2"x2" Coco lumber
Purlins kgs. 2 70 140
c. Asst. Cw Nails
5. G.I Sheet Roofing pcs. 18 540 9720
a. Ga. # 26
Corrugated G.I
Sheets,10 ft .long in.m. 5.2 113 587.6
b. Ga.26 Plain G.I kgs. 0.25 50 100
Ridge Roll L 0.25 345 86.25
c. Umbrella Nails
d. Roof sealant
6. Wooden Flush sq.m 1.89 934 1765.26
Door
a. Wooden Flush
Door, 0.9mx2.10m
complete bd.ft 3.93 37 145.41
7. Swing Type
Window pcs. 1 385 385
a. 1"x2" Good
Lumber Window pcs. 4 65 260
Frame
b. 1/4" thk Ordinary In.m 16 173 2768
Plywood
c. Hinges
7. Interlink Wire nos. 1 2000 2000
a. Interlink
Wire/Cyclone Wire 3" pcs. 1 640 640
gauge 10 nos. 1 500 500
8. Sanitary
a. Water Closet(Pail
 Item No.: 1.1.1(11) Provision of Furniture's/fixtures, Equipment/appliances for Field office
for the Engineer
Unit of measurement: L.S
Quantity as submitted : 1.00

Name and Specification Quantity Unit Unit cost Amount

A. Materials
1 Office Facilities:
a. 1/2"x 1x1.6 Wooden 1 nos. 2500 2500
Office Table
b. Monoblock Backrest 8 nos. 400 3200
Chairs 1 nos. 1200 1200
c. 4'x8' White board 1 pcs. 1000 1000
d. 6 sealer Dining Table
(plastic) 1 pcs. 200 200
e. Plastic Pail 2 pcs. 50 100
f. Plastic Tub 1 pcs. 800 800
g. Plastic Drum w/ cover
Sub – total for A Php 9,000.00
Designation No. of No. of Hours Hour Rate Amount
Manpow
er
B. Labor
Sub – total for B Php
Name and Capacity No. of No. of Hours Hour Rate Amount
Equipm
ent
C. Equipment
Sub – total for C Php
D. Job – Order 0.00
Sub – total for D 0.00

E. Direct Cost (A+B+C+D) Php 9,000.00

F. Overhead, Contingencies and Miscellaneous 11.1165581%
G. Contractor’s Profit (CP) 10.0000000% 900.00
H. Value Added Tax (VAT) 12.0000000% 495.00
I. Total Php 10,395.00
J. Total Unit Cost

ItemNo. B.4(1) Construction Surveey and staking

 Name and Specification Quantity Unit Unit cost Amount
A. Materials
a. First Aid kit 1 1,000.00 1,000.00
b. Signages 10 1,100.00 11,000.00
Name
PPEand Specification Quantity Unit Unit cost Amount
A Materials
a. Safety helmet 11.00 .25 2.75
. b. Safety Shoe 11.00 2.77 30.47
c. Safety Gloves 11.00 7.67 84.37
Sub – total for A Php 0.00
SubDesignation
– total for A No. of No. of days Php Daily Rate 12,117.59
Amount
Designation No. of
Manpow No. of days Daily Rate Amount
Manpower
er
B. Labor
B. Labor
a.a.Highly
First Aider
Skilled 11 48.00
2.00 468.88
540.00 22,506.24
1,080.00
b. Safety Officer
Instrument man 2 48.00 510.88 49,044.48
b.Laborer 6 2.00 361.28 4,335.36
Sub
Sub––total
totalfor
forBB Php
Php 71,550.720
5,415.36
Name
Nameand andCapacity
Capacity No.
No.of
of No.
No.of
ofHours
Hours Hour
HourRate
Rate Amount
Equipment
Equipm
C. Equipment ent
C. Equipment
Sub – total for C Php
D. a.Instrument
Service vehicle's 1 2.00 2,073.00 4,146.00
b.Survey instrument 1 2.00 1,500.00 3,000.00

Sub––total
Sub totalfor
forDC Php
Php 7,146.36
DE. Job
Job– –Order
Order 0.00
. Sub – total for E 0.00
Sub – total for D 0.00
F. Direct Cost (A+B+C+D+E) Php 90,823.38
E. Direct Cost (A+B+C+D)
G. Overhead, Contingencies and Miscellaneous 11.1165581% Php 12,561.36
9,083.34
F.H. Overhead, Contingencies
Contractor’s Profit (CP) and Miscellaneous 11.1165581%
10.0000000% 1,884.20
4,995.29
GI. Contractor’s Profit
Total-As submitted (CP) 10.0000000% 1,256.14
104,901.01
.J. Total Php
HK. Value Added Tax (VAT)
Total Unit Cost-As Submitted 12.0000000% 785.09
65,563.13
.
I. Total Php 16,486.79
J. Total Unit Cost 16,486.79

Item No./Description : B.7(1) Occupational Safety and health program

Item No./Description : B.9 Mobilization and Demolition
 Name and Specification Quantity Unit Unit cost Amount
A. Materials

Sub – total for A Php

Designation No. of No. of Hour Rate Amount
Manpower Hours
B. Labor
Sub – total for B Php
Name and Capacity No. of No. of days Rate Amount
Equipment days
C. Equipment
a. Stake Truck 1 2.00 6,808.00 13,616.00

Sub – total for C Php 13,616.00

D. Instrument

Sub – total for D Php 13,616.00

E. Job – Order 0.00
Sub – total for E 0.00

F. Direct Cost (A+B+C+D+E) Php

G. Overhead, Contingencies and Miscellaneous 11.1165581%
H. Contractor’s Profit (CP) 10.0000000%
I. Value Added Tax (VAT) 12.0000000% 680.80
J. Total Php 14,296.80
K. Total Unit Cost 14,296.80
 Name and Specification Quantity Unit Unit cost Amount
A. Materials

Sub – total for A Php

Designation No. of No. of daily Rate Amount
Manpower days
B. Labor
a. Construction Foreman 1 9.00 647.60 5,828.40
b. Laborer 2 9.00 647.60 6,503.04

Sub – total for B Php 12,331.44

Name and Capacity No. of No. of Hour Rate Amount
Equipment days
C. Equipment
a. Backhoe w/breaker 1 5.42 16,599.00 89,917.60
b. Dumptruck 1 4 50 11,360.00 51,120.00
c Cutting Outfit 1 9.00 363 60 3,272.40
Sub – total for C Php 144,310.00
D. Job – Order 0.00
Sub – total for D 0.00

F. Direct Cost (A+B+C+D) Php 156,641.44

G. Overhead, Contingencies and Miscellaneous 11.1165581% 23,496.22
H. Contractor’s Profit (CP) 10.0000000% 15,664.14
I. Value Added Tax (VAT) 12.0000000% 9,790.09
J. Total Php 205,591.89
K. Total Unit Cost 2015,591.89

Item No./Description: 101(1) Removal of structures and Obstruction

 Name and Specification Quantity Unit Unit cost Amount
A. Materials

Sub – total for A Php 0.00

Name and Specification No. of No. of days daily Rate Amount
Persons
B. Labor
a. Construction Foreman 1 0.30 647.60 194.28
b. Laborer 2 0.30 361.28 216.77

Sub – total for B Php 411.05

Name and Capacity No. of No. of days daily Rate Amount
Equipment
C. Equipment
a. Backhoe(0.80 cu.m) 1 0.30 12,296.00 3,688.80
b. Dumptruck(10cu.m) 1 0.30 11,360.00 3,408.80

Sub – total for C Php 7,096.80

D. Job – Order
Sub – total for D

E. Direct Cost (A+B+C+D) Php 7,507.85

F. Overhead, Contingencies and Miscellaneous 11.1165581% 1,126.18
G. Contractor’s Profit (CP) 10.0000000% 750.78
H. Value Added Tax (VAT) 12.0000000% 469.24
I. Total Php 9,854.05
J. Total Unit Cost 9,854.05

Item No./Description: 102(2) Surplus

 Name and Specification Quantity Unit Unit cost Amount
A. Materials
a. Tie Wires, #16 162.92 kg 55.00 8,960.46
b. Reinforcing Steel Bars, 8,145.87 kg 38.00 309.543.00
Grade 40
Sub – total for A Php 318,503.46
Name and Specification No. of No. of days daily Rate Amount
Persons
B. Labor
a) Construction Foreman 1 5.39 647.60 3,488.93
b) Skilled Laborer 2 5.39 468.88 5,052.16
c) Laborers 8 5.39 361.28 15,571.11

Sub – total for B Php 24,112.20

Name and Capacity No. of No. of daily Rate Amount
Equipment Days
C. Equipment
a. Bar Cutter, 25mm 1 2.69 1,758.00 4,735.59
b. Bar Bender 1 2.69 2,812.00 7,574.80
c. Cargo Truck (10T, 270 Hp) 1 0.90 9,696.00 8,706.17
Sub – total for C Php 21,016.56
D. Job – Order 0.00
Sub – total for D 0.00

F. Direct Cost (A+B+C+D) Php 363,632.22

G. Overhead, Contingencies and Miscellaneous 11.478469108% 54,544.83
H. Contractor’s Profit (CP) 10.000000000% 36,363.22
I. Value Added Tax (VAT) 12.00% 22,727.01
J. Total Php 477,267.28
K. Total Unit Cost 477,267.38

Item No./Description: 404(1) Reinforcing Steel Grade 40

Item No./description : 405(1)a2 Structural Concrete, Class A
 Name and Specification Quantity Unit Unit cost Amount
A. Materials
a. Coco Lumber (4 uses) 1,729.22 bdft. 22.00 38,042.77
b. Marine Plywood,
1/2"x4"x8"(uses) 41.00 pcs. 800.00 32,800.00
c. Assorted CW nails
17.29 kg 95.00 1,642.76
d. Cement
1,000.00 bag 282.50 282,500.00
e. Sand
52.93 cu.m 1,100.00 58,219.10
f. Gravel
105.32 cu.m 1,100.00 115,848.48
g. Mixed Sand and Gravel
for Beddings 15.00 cu.m 525.00 7,875.00

Sub – total for A Php 536.928.10

Name and Specification No. of No. of days Daily Rate Amount
Persons
B. Labor
a. Construction Foreman 1 20.00 647.60 12,952.00
b. Skilled Laborer 4 20.00 468.88 37,510.40
c. Laborer
(installation/removal if 8 20.00 361.88 57,804.80
formworks)
a. Skilled laborer 1 10.00 468.88 4,688.80
b. Laborer 4 10.00 361.28 14,451.20
Sub – total for B Php 127,407.20
Name and Capacity No. of No. of days daily Rate Amount
Equipment
C. Equipments
a. Bagger Mixer 1 20.00 1,376.00 27,520.00
b. Water Truck, 1000 gal 1 2.00 8,520.00 17,040.00
c. Minor
Tools(5%oflabor) 6,370.36
Sub – total for C Php 50,930.36
D. Direct Cost (A+B+C) Php 715,265.10
E. Overhead, Contingencies and Miscellaneous 11.478469108% 107,289.850
F. Contractor’s Profit (CP) 10.000000000% 71,526.57
G. Value Added Tax (VAT) 12.00% 44,704.10
H. Total Php 938,786.18
I. Total Unit Cost 938,786.18
Item No./Description : 502(4) Concrete Covers

Name and Specification Quantity Unit Unit cost Amount

A. Materials
a. Cement 15.00 bag 282.50 4,237.50
b. Sand 0.72 cu.m 1,100.00 789.53
c. Gravel 1.44 cu.m 1,100.00 1,579.05
d. Reinforcing bars, 112.03 kg. 38.00 4,257.14
(grade 40)
Sub – total for A Php 10,863.22
Name and Specification No. of No. of Days Daily Rate Amount
Persons
B. Labors
a. Construction 1 0.35 647.60 226.66
Foreman
b. Skilled Laborer 2 0.35 468.88 328.22
c. Laborer 4 0.35 361.28 505.79
Sub – total for B Php 1,060.67
Name and Capacity No. of No. of Hours Hour Rate Amount
Equipment
C. Equipment
Sub – total for C Php
D. Direct Cost (A+B+C) Php 12,964.43
E. Overhead, Contingencies and Miscellaneous 11.478469108% 1,944.66
F. Contractor’s Profit (CP) 10.000000000% 1,296.44
G. Value Added Tax (VAT) 12.00% 810.28
H. Total -As Submitted Php 17,015.82
I. Total Unit Cost-As Submitted 1,215.42

Item No./Description : 600(3) Concrete Gutter ,Cast in Place

 Name and Specification Quantity Unit Unit cost Amount
A. Materials
a. Coco Lumber (4 uses) 212.20 bdft. 22.00 4,668.29

b. Marine
Plywood,1/2"x4x8(4
4.44 pcs. 800.00 3,552.00
uses)

c. Assorted CW nail
2.12 kg. 95.00 201.59
d. Cement
107.00 bag 282.50 30,277.50
e. Sand
5.63 cu.m 1,100.00 6,187.50
f. Gravel
11.25 cu.m 1,100.00 12,375.00

Sub – total for A Php 57,375.00

Name and Specification No. of No. of Days Daily Rate Amount

Persons
B. Labors
a. Construction 1 2.00 647.60 1,296.20
Foreman
b. Skilled Laborer
4 2.00 468.88 3,751.04
c. Laborer
8 2.00 361.28 5,780.48

Sub – total for B Php 10,826.72

Name and Capacity No. of No. of days daily Amount

Equipment
Rate
C. Equipment
a. Bagger mixer 1 2.00 1,376.00 2,752.00

b. Water Truck, 1 0.10 8,520.00 852.00

1000 gal

Minor Tools,5% of labor 541.34

Sub – total for C Php 4,145.34

D. Direct Cost (A+B+C) Php 72,183.93

E. Overhead, Contingencies and Miscellaneous 11.478469108% 10,827.59

F. Contractor’s Profit (CP) 10.000000000% 7,218.59

G. Value Added Tax (VAT) 12.00% 4,511.50

H. Total -As Submitted Php 94,741.41

I. Total Unit Cost-As Submitted 640.14