DETAILED COST ANALYSIS

Project Title: Proposed RMCC Parking Shed

Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 1.0 Earthworks
1.1 Excavation
Quantity: 157.474 cu.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Sub-Total -
Labor:
1 Supervisor 3.00 M.D. 800.00 2,400.00
1 Foreman 3.00 M.D. 600.00 1,800.00
1 Skilled Worker 3.00 M.D. 450.00 1,350.00
2 Unskilled Worker 3.00 M.D. 350.00 2,100.00

Sub-Total 7,650.00
Equipment:
1 Backhoe 3.00 E.D. 20,000.00 60,000.00
2 Dumptruck 3.00 E.D. 12,000.00 72,000.00

Sub-Total 132,000.00

A. ESTIMATED DIRECT COST P 139,650.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 25,137.00

C. TOTAL ITEM COST P 164,787.00

D. UNIT COST P 1,046.44 cu.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 1.0 Earthworks
1.2 Backfilling
Quantity: 149.20 cu.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Sub-Total -
Labor:

1 Supervisor 1.50 M.D. 800.00 1,200.00

1 Foreman 1.50 M.D. 600.00 900.00
1 Skilled Worker 1.50 M.D. 450.00 675.00
1 Unskilled Worker 1.50 M.D. 350.00 525.00

Sub-Total 3,300.00
Equipment:

1 Backhoe 1.00 E.D. 20,000.00 20,000.00

1 Road Roller 0.50 E.D. 12,000.00 6,000.00

Sub-Total 26,000.00

A. ESTIMATED DIRECT COST P 29,300.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 5,274.00

C. TOTAL ITEM COST P 34,574.00

D. UNIT COST P 231.73 cu.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 1.0 Earthworks
1.3 Concrete Slab Demolition (For Footing)
Quantity: 1.00 lot

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Sub-Total -
Labor:

1 Supervisor 2.00 M.D. 800.00 1,600.00

1 Foreman 2.00 M.D. 600.00 1,200.00
1 Skilled Worker 2.00 M.D. 450.00 900.00
1 Unskilled Worker 2.00 M.D. 350.00 700.00

Sub-Total 4,400.00
Equipment:

1 Backhoe 2.00 E.D. 20,000.00 40,000.00

1 Road Roller 2.00 E.D. 15,000.00 30,000.00
1 Road Grader 2.00 E.D. 15,000.00 30,000.00
1 Water Truck 2.00 E.D. 15,000.00 30,000.00

Sub-Total 130,000.00

A. ESTIMATED DIRECT COST P 134,400.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 24,192.00

C. TOTAL ITEM COST P 158,592.00

D. UNIT COST P 158,592.00 lot

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 1.0 Earthworks
1.4 Gravel Fill
Quantity: 4.05 cu.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Gravel 1 1/2" 4.05 cu.m 1,800.00 7,290.00

Sub-Total 7,290.00
Labor:

1 Supervisor 0.50 M.D. 800.00 400.00

1 Foreman 0.50 M.D. 600.00 300.00
1 Skilled Worker 0.50 M.D. 450.00 225.00
1 Unskilled Worker 0.50 M.D. 350.00 175.00

Sub-Total 1,100.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 8,390.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 1,510.20

C. TOTAL ITEM COST P 9,900.20

D. UNIT COST P 2,444.49 cu.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 2.0 Concrete Works
2.1 Footing
Quantity: 19.00 cu.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

3,000 psi Ready Mix Concrete 19.00 cu.m 4,500.00 85,500.00

Sub-Total 85,500.00
Labor:

Concrete Spreading and Finishing 19.000 cu.m 700.00 13,300.00

Sub-Total 13,300.00
Equipment:

1 Concrete Vibrator 3.00 E.D. 1,500.00 4,500.00

Sub-Total 4,500.00

A. ESTIMATED DIRECT COST P 103,300.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 18,594.00

C. TOTAL ITEM COST P 121,894.00

D. UNIT COST P 6,415.47 cu.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 2.0 Concrete Works
2.2 Column
Quantity: 25.00 cu.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

3,000 psi Ready Mix Concrete 25.00 cu.m 4,500.00 112,500.00

Sub-Total 112,500.00
Labor:

Concrete Spreading and Finishing 25.000 cu.m 700.00 17,500.00

Sub-Total 17,500.00
Equipment:

1 Concrete Vibrator 3.00 E.D. 1,500.00 4,500.00

Sub-Total 4,500.00

A. ESTIMATED DIRECT COST P 134,500.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 24,210.00

C. TOTAL ITEM COST P 158,710.00

D. UNIT COST P 6,348.40 cu.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 2.0 Concrete Works
2.3 Concrete Slab (Repair Only)
Quantity: 13.00 cu.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

3,000 psi Ready Mix Concrete 13.00 cu.m 4,500.00 58,500.00

Sub-Total 58,500.00
Labor:

Concrete Spreading and Finishing 13.000 cu.m 700.00 9,100.00

Sub-Total 9,100.00
Equipment:

1 Concrete Vibrator 3.00 E.D. 1,500.00 4,500.00

Sub-Total 4,500.00

A. ESTIMATED DIRECT COST P 72,100.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 12,978.00

C. TOTAL ITEM COST P 85,078.00

D. UNIT COST P 6,544.46 cu.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 2.0 Concrete Works
2.4 Trench Drainage
Quantity: 9.00 cu.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

3,000 psi Ready Mix Concrete 9.00 cu.m 4,500.00 40,500.00

Sub-Total 40,500.00
Labor:

Concrete Spreading and Finishing 9.000 cu.m 700.00 6,300.00

Sub-Total 6,300.00
Equipment:

1 Concrete Vibrator 2.00 E.D. 1,500.00 3,000.00

Sub-Total 3,000.00

A. ESTIMATED DIRECT COST P 49,800.00

B. INDIRECT COST (OCM,TAX & PROFIT) P -

C. TOTAL ITEM COST P 49,800.00

D. UNIT COST P 5,533.33 cu.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 3.0 Reinforcing Steel Bars
3.1 Footing
Quantity: 1,423.000 kgs

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Reinforcing Steel Bars 1,423.00 kgs 55.00 78,265.00

Tie Wire 28.46 kgs 120.00 3,415.20

Sub-Total 81,680.20
Labor:

Fabrication and Installation 1,423.00 kgs 10.00 14,230.00

Sub-Total 14,230.00
Equipment:

Cutting and Bending 1,423.00 kgs 3.00 4,269.00

Sub-Total 4,269.00

A. ESTIMATED DIRECT COST P 100,179.20

B. INDIRECT COST (OCM,TAX & PROFIT) P 18,032.26

C. TOTAL ITEM COST P 118,211.46

D. UNIT COST P 83.07 kgs

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 3.0 Reinforcing Steel Bars
3.2 Column
Quantity: 4,516.000 kgs

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Reinforcing Steel Bars 4,516.00 kgs 55.00 248,380.00

Tie Wire 90.32 kgs 120.00 10,838.40

Sub-Total 259,218.40
Labor:

Fabrication and Installation 4,516.00 kgs 10.00 45,160.00

Sub-Total 45,160.00
Equipment:

Cutting and Bending 4,516.00 kgs 3.00 13,548.00

Sub-Total 13,548.00

A. ESTIMATED DIRECT COST P 317,926.40

B. INDIRECT COST (OCM,TAX & PROFIT) P 57,226.75

C. TOTAL ITEM COST P 375,153.15

D. UNIT COST P 83.07 kgs

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 3.0 Reinforcing Steel Bars
3.3 Concrete Slab (Repair Only)
Quantity: 500.000 kgs

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Reinforcing Steel Bars 500.00 kgs 55.00 27,500.00

Tie Wire 10.00 kgs 120.00 1,200.00

Sub-Total 28,700.00
Labor:

Fabrication and Installation 500.00 kgs 10.00 5,000.00

Sub-Total 5,000.00
Equipment:

Cutting and Bending 500.00 kgs 3.00 1,500.00

Sub-Total 1,500.00

A. ESTIMATED DIRECT COST P 35,200.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 6,336.00

C. TOTAL ITEM COST P 41,536.00

D. UNIT COST P 83.07 kgs

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 3.0 Reinforcing Steel Bars
3.4 Trench Drainage
Quantity: 380.000 kgs

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Reinforcing Steel Bars 380.00 kgs 55.00 20,900.00

Steel Gratings 60.00 l.m. 400.00 24,000.00
Tie Wire 1.20 kgs 120.00 144.00

Sub-Total 45,044.00
Labor:

Fabrication and Installation 380.00 kgs 10.00 3,800.00

Sub-Total 3,800.00
Equipment:

Cutting and Bending 380.00 kgs 3.00 1,140.00

Sub-Total 1,140.00

A. ESTIMATED DIRECT COST P 49,984.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 8,997.12

C. TOTAL ITEM COST P 58,981.12

D. UNIT COST P 155.21 kgs

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 4.0 Carpentry Works
4.1 Fascia Board
Quantity: 46.720 sq.m.

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Hardieflex Board 1/8" thick 22.00 sheets 600.00 13,200.00

Consumables 1.00 lot 3,960.00 3,960.00

Sub-Total 17,160.00
Labor:

Fabrication and Installation 22.000 sheets 180.00 3,960.00

Sub-Total 3,960.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 21,120.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 3,801.60

C. TOTAL ITEM COST P 24,921.60

D. UNIT COST P 533.42 sq.m.

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 4.0 Carpentry Works
4.2 Painting
Quantity: 900.000 sq.m.

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Supply of Materials 900.00 sq.m. 250.00 225,000.00

Sub-Total 225,000.00
Labor:

Surface Preparation and Coating 900.000 sq.m. 200.00 180,000.00

Sub-Total 180,000.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 405,000.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 72,900.00

C. TOTAL ITEM COST P 477,900.00

D. UNIT COST P 531.00 sq.m.

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 4.0 Carpentry Works
4.3 Formworks & Falseworks
Quantity: 350.000 sq.m.

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Phenolic Board 3/4" 69.00 sheets 1,800.00 124,200.00

Coco Lumber 3,693.33 bd.ft. 35.00 129,266.55
Assorted Nails 114.00 kgs 120.00 13,680.00

Sub-Total 267,146.55
Labor:

Surface Preparation and Coating 350.000 sq.m. 200.00 70,000.00

Sub-Total 70,000.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 337,146.55

B. INDIRECT COST (OCM,TAX & PROFIT) P 60,686.38

C. TOTAL ITEM COST P 397,832.93

D. UNIT COST P 1,136.67 sq.m.

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 4.0 Carpentry Works
4.4 Scaffolding Erection
Quantity: 1.000 lot

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Supply of Materials 1.00 lot 250,000.00 250,000.00

Sub-Total 250,000.00
Labor:

Insatallation 1.000 lot 30,000.00 30,000.00

Sub-Total 30,000.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 280,000.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 50,400.00

C. TOTAL ITEM COST P 330,400.00

D. UNIT COST P 330,400.00 lot

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 5.0 THERMAL PROTECTION
5.1 Roof Framing Including Beam
Quantity: 13,905.85 kgs

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials: `

297 - 40 x 40 x 4.0mm Angle Bar 4,476.38 kgs 65.00 290,964.70

191 - 65 x 65 x 5.5mm Angle Bar 6,432.21 kgs 65.00 418,093.65
132 - 150 x 50 x 13 x 1.5mm Purlins 2,331.45 kgs 65.00 151,544.25
37 - 12mm x 6m Plain Round Bar, Sagrods 197.14 kgs 65.00 12,814.10
33 - 16mm x 9.0m Plain Round Bar 468.67 kgs 65.00 30,463.55
STD. Turnbuckles 30.00 pcs 300.00 9,000.00
Consumables 13,905.85 kgs 25.00 347,646.25

Sub-Total 1,260,526.50
Labor:

Fabrication and Installation 13,905.85 kgs 25.00 347,646.25

Sub-Total 347,646.25
Equipment:

Cutting , Fabrication and Lifting 13,905.85 kgs 6.90 95,950.37

Welding Machine 30.00 E.D. 1,500.00 45,000.00
Cutting Outfit 30.00 E.D. 1,500.00 45,000.00
Boom Truck 2.00 E.D. 15,000.00 30,000.00

Sub-Total 215,950.37

A. ESTIMATED DIRECT COST P 1,824,123.12

B. INDIRECT COST (OCM,TAX & PROFIT) P 328,342.16

C. TOTAL ITEM COST P 2,152,465.28

D. UNIT COST P 154.79 kgs

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 5.0 THERMAL PROTECTION
5.2 Roofing
Quantity: 700.800 sq.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Prepainted Metal Sheets-Supply by Owner

Sub-Total -
Labor:

Installation 700.800 sq.m 200.00 140,160.00

Sub-Total 140,160.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 140,160.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 25,228.80

C. TOTAL ITEM COST P 165,388.80

D. UNIT COST P 236.00 sq.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 5.0 THERMAL PROTECTION
5.3 Gauge #24 G.I Sheet Gutter
Quantity: 58.400 l.m

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Supply of Materials-Supply by Owner

Sub-Total -
Labor:

Installation 58.400 l.m 100.00 5,840.00

Sub-Total 5,840.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 5,840.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 1,051.20

C. TOTAL ITEM COST P 6,891.20

D. UNIT COST P 118.00 l.m

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 6.0 Plumbing Works
6.1 Plumbing Roughing in
Quantity: 1.000 lot

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Supply of Materials 1.00 lot 150,000.00 150,000.00

Sub-Total 150,000.00
Labor:

Plumbing Roughing in Installation 1.000 lot 3,000.00 3,000.00

Sub-Total 3,000.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 153,000.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 27,540.00

C. TOTAL ITEM COST P 180,540.00

D. UNIT COST P 180,540.00 lot

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 6.0 Plumbing Works
6.2 Plumbing Fixtures
Quantity: 1.000 lot

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Supply of Materials 1.00 lot 28,000.00 28,000.00

Sub-Total 28,000.00
Labor:

Installation 1.000 lot 3,000.00 3,000.00

Sub-Total 3,000.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 31,000.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 5,580.00

C. TOTAL ITEM COST P 36,580.00

D. UNIT COST P 36,580.00 lot

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 6.0 Plumbing Works
6.3 Catch Basin
Quantity: 4.000 units

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Supply of Materials 4.00 units 6,000.00 24,000.00

Sub-Total 24,000.00
Labor:

Construction of Manhole 4.000 units 1,800.00 7,200.00

Sub-Total 7,200.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 31,200.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 5,616.00

C. TOTAL ITEM COST P 36,816.00

D. UNIT COST P 9,204.00 units

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 6.0 Plumbing Works
6.4 Oil/Water Separator Tank
Quantity: 1.000 units

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Cement 35.00 bags 250.00 8,750.00

Sand 2.50 cu.m. 1,200.00 3,000.00
Gravel 3/4 1.50 cu.m. 1,200.00 1,800.00
Reinforcing Steel Bars 173.71 kgs 55.00 9,554.16
CHB 4" 280.00 pcs 20.00 5,600.00
Tie Wire 3.47 kgs 120.00 416.91

Sub-Total 29,121.07
Labor:

Construction of Separator Tank 1.000 units 8,736.32 8,736.32

Sub-Total 8,736.32
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 37,857.39

B. INDIRECT COST (OCM,TAX & PROFIT) P 6,814.33

C. TOTAL ITEM COST P 44,671.72

D. UNIT COST P 44,671.72 units

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 7.0 Electrical Works
7.1 Electrical Roughing In
Quantity: 1.000 lot

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Roughing in Materials 1.00 lot 180,000.00 180,000.00

Sub-Total 180,000.00
Labor:

Installation 1.000 lot 54,000.00 54,000.00

Sub-Total 54,000.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 234,000.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 42,120.00

C. TOTAL ITEM COST P 276,120.00

D. UNIT COST P 276,120.00 lot

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 7.0 Electrical Works
7.2 Electrical Fixtures
Quantity: 1.000 lot

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Electrical Fixtures Materials 1.00 lot 130,000.00 130,000.00

Sub-Total 130,000.00
Labor:

Installation 1.000 lot 39,000.00 39,000.00

Sub-Total 39,000.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 169,000.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 30,420.00

C. TOTAL ITEM COST P 199,420.00

D. UNIT COST P 199,420.00 lot

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 8.0 Mobilization/Demobilization
8.1 Mobilization/Demobilization
Quantity: 1.000 lot

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Office Rental 3.00 mos 10,000.00 30,000.00

Lot Rental 3.00 mos 5,000.00 15,000.00
Power and Water Bill 3.00 mos 10,000.00 30,000.00
Bunkhouse Rental 3.00 mos 10,000.00 30,000.00

Sub-Total 105,000.00
Labor:

Security Guard 90.00 M.D. 450.00 40,500.00

Service Driver 90.00 M.D. 450.00 40,500.00
Utility 90.00 M.D. 400.00 36,000.00

Sub-Total 117,000.00
Equipment:
Service Vehicle 90.00 E.D. 2,500.00 225,000.00

Sub-Total 225,000.00

A. ESTIMATED DIRECT COST P 447,000.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 80,460.00

C. TOTAL ITEM COST P 527,460.00

D. UNIT COST P 527,460.00 lot

 DETAILED COST ANALYSIS
Project Title: Proposed RMCC Parking Shed
Location: Poblacion, Manolo Fortich, Bukidnon
Item No. 9.0 Construction of Safety and Health Program
9.1 Construction of Safety and Health Program
Quantity: 1.000 lot

WORK ITEM QUANTITY UNIT COST TOTAL COST

Materials:

Supply of Materials 1.00 lot 50,000.00 50,000.00

Sub-Total 50,000.00
Labor:

Safety Officer 90.000 M.D. 500.00 45,000.00

Sub-Total 45,000.00
Equipment:

Sub-Total -

A. ESTIMATED DIRECT COST P 95,000.00

B. INDIRECT COST (OCM,TAX & PROFIT) P 17,100.00

C. TOTAL ITEM COST P 112,100.00

D. UNIT COST P 112,100.00 lot