Rate Build-Up

Project Entity 0
Location 0
Contract ID 0
Project Name 0

Item Ref/Desc.: 200 - AGGREGATE SUB-BASE COARSE

BOQ OH / Cont.
Description Rate /Analysis % Labour Plant Material S/C Basic Rate Profit VAT Unit Rate
Item Ref. Cost
Rate formation Based on actual Labour+Plant+ Material Cost
New
Description Units Qty Rate Amount
I Labor :
Foreman day 25 750.00 P 18,750.00 18,750.00 18,750.00
MASON day 125 420.00 P 52,500.00 52,500.00 52,500.00
Laborers day 250 300.00 P 75,000.00 75,000.00 75,000.00
II Plant :
Dumptruck hrs 200 950.00 P 190,000.00 190,000.00 190,000.00
ROLLER hrs 150 4,500.00 P 675,000.00 675,000.00 675,000.00
BACKHOE hrs 200 3,500.00 P 700,000.00 700,000.00 700,000.00
GRADER hrs 200 4,000.00 P 800,000.00 800,000.00 800,000.00
III Material :
Misc. Matls ls 1.00 50,000.00 P 50,000.00 50,000.00 50,000.00

Total cost 2,561,250.00

IV Overhead + Contigency @ 6% 153,675.00 153,675.00 153,675.00
Sub-Total 2,714,925.00
V Contractor's Profit (10%) 271,492.50 271,492.50 271,492.50
Sub-Total 2,986,417.50
VI Value Added Tax, VAT (12%) 358,370.10 358,370.10 358,370.10
Net Value as per 3,344,787.60
200 - AGGREGATE SUB-BASE COARSE 146250.00 2365000.00 50,000.00 - 2561250.00 153675.00 271492.50 358370.10 3,344,787.60
Description 4% 71% 1% 0% 77% 5% 8% 11% 100%
Quantity 7290.00 cu.m. Rate/unit 458.82 /cu.m.
Adjusted Cost (Php) 3,344,797.80
PROJECT OWNER BIDDER

200