Date: BILL OF MATERIALS AND COST ESTIMATES | EXCAVATION,CLEARING AND GRUBBING LENGTH = 150m a) EQUIPMENT 1 unit Grader ( Rent ) b) FUEL, 180 liters Auto Diesel Fuel ll, BASE PREPARATION Volume L = 120m, w= 5.0m, t = 0.15m(6") 2) Materials A 90 cum, Base Coarse b) Equipment 1 unit Vibrator/Roller 1 unit Grader c) FUEL, OlL & SPAREPARTS: 480 liters Auto Diesel Fuel Il, _ PCCP ( Portland Cement Concrete Pavement ) Pavement | = 120m, w= 4.00m, t = 0.20m(6") a. Materials 816 bags Portland Cement 48 cum. Sand 96 cum. Gravel 43 pes. 16 mmx 6mRSB 20 pes 12mmex 6MRSB 35 pes. 2"x 8"x10' Lumber 25 pes PVC Concrete Pail 20. kgs 4" CW.Nails 15 kgs 2 1/2"C.W.Nails 30 pes Hacksaw Blade Sandcut b) Equipment Rental 1 unit t-bagger Conorete Mixer .) FUEL, OIL & SPAREPARTS 390 liters Gasoline 4) Itemized Labor 1 Foreman 4 Mason/ Carpenter 4 Helpers 9 Laborers Prepared by: July 4, 2018 @ 12,000.00 day 3 ep 36,000.00 P 36,000.00 @ 55.00 liter 9,900.00 Sub-Total P 9,900.00 v 90.00 90.00 e 500.00 /eu.m Pp 45,000.00 Pp “45,000.00 @ 12,000.00 day 4 P 48,000.00 @ 12,000.00 day 4 48,000.00 Pp 96,000.00 e@ 55.00 iter 26,400.00 Sub-Total P 26,400.00 v 110.00 Vtotal 110.00 @ 290.00 /bag Pp 236,640.00 @ 600.00 /eu.m. 28,800.00 @ 900.00 Jeu.m. 86,400.00 @ 481.00 — /pe 20,683.00 @ 275.00 /pc 5,500.00 @ 454.00 Ipc 15,890.00 @ 64.00 — /pe 1,600.00 @ 88.00 kg 1,760.00 @ 89,00 kg 41,335.00 @ 69.00 Ipc 2070.00 Sub-Total Pp “400,678.00 26 days @ 60.00 iter Pp ____ 23,400.00 ‘Sub-Total Pp 23,400.00 @ 450,00 Idayfor 26 days 14,700.00 @ 350.00 /day for 26 days, 36,400.00 @ 300,00 /day for 26 days 31,200.00 @ 250.00 /day for 26 days 58,500.00 Pp 137,800.00 TOTAL MATERIAL COST 445,678.00 TOTAL LABOR COST 137,800.00 EQUIPMENT Ri [_[-____132,000.00 | FUEL COST ‘59,700.00 TOTAL DIRECT COST 775,178.00 TAK (12%) 93,021.36 PROFIT (8% ) 62,074.24 OCM ( 9% ) 69,786.40 | TOTAL INDIRECT COST =i 224,822.00 TOTAL PROJECT COST 1,000,000.00 OK As to Appropriation Approved: — ee ALEX A. CENTENA, Ph.D Municipal Mayor