No. of No.

of Daily
A. LABOR Amount (Php)
Person Days Rate
Foreman 1 1 600 600
Skilled Laborer 2 1 500 1000
Project Engineer 1 1 700 700
Laborer 3 1 400 1200
Sub - Total for A 3500

B. EQUIPMENT
Minor Tools 1 1 5000 5000
Sub - Total for B 5000

C. Total (A+B) 8500

Unit
D. MATERIALS Unit Quantity
Cost
Portland Cement Bag 31 260 8,060
Sand m3 2.55 1100 2,805
6" CHB piece 235 15 3,525
D10mm x 6m RSB piece 18 180 3,240
Sub - Total for D 1,7630

E. Direct Cost, DC (C+D) 2,9630

Overhead, Contingencies &
F. 15% of E 4,444.5
Miscellaneous Expenses

G. Contractor's Profit 10% of E 2963

5% of
H. Value Added Tax (VAT) 1,851.875
(E+F+G)
I. Total Cost 38,889.375
J. Total Unit Cost 2,071.338216
K. Total Adjusted Cost. 38,889.375
 No. of No. of Daily
A. LABOR Amount (Php)
Person Days Rate
Foreman 1 1 600 600
Skilled Laborer 2 1 500 1000
Project Engineer 1 1 700 700
Laborer 3 1 400 1200
Sub - Total for A 3500

B. EQUIPMENT
Minor Tools 1 1 5000 5000
Sub - Total for B 5000

C. Total (A+B) 8500

Unit
D. MATERIALS Unit Quantity
Cost
Portland Cement Bag 31 260 8,060
Sand m3 2.55 1100 2,805
6" CHB piece 235 15 3,525
D10mm x 6m RSB piece 18 180 3,240
Sub - Total for D 1,7630

E. Direct Cost, DC (C+D) 26,630

Overhead, Contingencies &
F. 15% of E 3,919.5
Miscellaneous Expenses

G. Contractor's Profit 10% of E 2613

5% of
H. Value Added Tax (VAT) 1,851.875
(E+F+G)
I. Total Cost 33,162.50
J. Total Unit Cost 1,766.312
K. Total Adjusted Cost. 33,162.50