DETAILED ESTIMATE

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM A.1 - FACILITIES FOR THE ENGINEER

A.1.1(3) CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEERS
Unit of Measurement = l.s. Quantity =

No. of
Designation No. of Hours
Person
1. Labor :

Sub - Total for 2

Total (1+2)
Name and Specification Unit Quantity
Materials:
construction of Bunk House lot 1

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM B - PROVISION FOR SAFETY AND HEALTH

B.7 OCCUPATIONAL SAFETY AND HEALTH
Unit of Measurement = man-days Quantity =

No. of
Designation No. of Days
Person
1. Labor :
Part time Practitioner 1 30
First Aider 1 120

Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :
 Sub - Total for 2
Total (1+2)
Name and Specification Unit Unit Cost
3. Materials :
Safety Gloves man-day 7.67
Safety Shoes man-day 2.77
Shafety Helmet man-day 0.25

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM A.1.2(1) VEHICLE FOR THE ENGINEER

Unit of Measurement = each Quantity =

NAME AND CAPACITY UNIT QUANTITY

each 1.00
Provision of 4x2 Pick Up Type Service Vehicle for the Engineer

Item Cost
Unit Cost

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM 103(1)a STRUCTURE EXCAVATION (Common Earth)
Unit of Measurement = cu.m. Quantity =
For Compaction Output/hour = 20 cu.m./hr Duration=

No. of
Designation No. of Hours
Person
1. Labor :
Construction Foreman 1 104.60
 Skilled Laborers 1 104.60
Laborers 2 104.60

Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :

Backhoe (0.8cu.m.) 1 1 104.60

Dump Truck (10 cu.m.) 1 2 104.60
Minor tools ( 10% of Labor)

Sub - Total for 2

Total (1+2)
Name and Specification Unit Quantity
3. Materials :

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM 104(1)b1 EMBANKMENT (From Selected Borrow)

Unit of Measurement = cu.m. Quantity = 7,399.9
Output/hour = 50 cu.m./hr Duration = 148.00

No. of
Designation No. of Hours
Person
1. Labor :
Construction Foreman 1 148.00
Laborers 2 148.00

Sub - Total for 1

Name and Capacity No. of No. of Hours
Units
2. Equipment :
Motorized Grader 1 1 148.00
Vibratory Roller (10 m.t.) 1 1 148.00
Water Truck 0.25 1 37.00

Sub - Total for 2

Total (1+2)
Name and Specification Unit Quantity
3. Materials :

Selected Borrow cu.m. 11,09

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM 509(2) STEEL SHEET PILE (REVETMENT)

Unit of Measurement = l.m. Quantity =
Output/hour = 10 l.m/hr Duration=

No. of
Designation No. of Hours
 Designation No. of Hours
Person
1. Labor :
Construction Foreman 1 711.00
Skilled Laborers 2 711.00
Laborers 4 711.00

Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :
Crawler Crane (36-40 T) 1 1 711.00
Vibro Hammer (Hydraulic Operated) 1 1 711.00
Welding Machine 0.25 1 177.75
Cutting Outfit 0.25 1 178

Sub - Total for 2

Total (1+2)
Name and Specification Unit Quantity
3. Materials :
Steel Sheet Piles (48kg/l.m) kg 341,280.00
Miscellaneous (5% of Materials)

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM 404(1)a REINFORCING STEEL BAR, GRADE 40 (REVETMENT)
Unit of Measurement = kg. Quantity =
Output/hour = 180 kg/hr Duration=
 No. of
Designation No. of Hours
Person
1. Labor :
Construction Foreman 1 220.70
Skilled Laborers 4 220.70
Laborers 8 220.70

Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :
Bar Cutter 1 110.35
Bar Bender 1 110.35
Cargo Truck(9-10 mt) 1 33
Minor Tools (10% of Labor Cost)

Sub - Total for 2

Total (1+2)
Name and Specification Unit Quantity
3. Materials :
Tie Wire (2% of RSB) kg 834.37
Reinforcing Steel Bar, Grade 40(w/ 5% Wastage) kg 41,718.31

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM 405(a) STRUCTURAL CONCRETE CLASS A (REVETMENT)

Unit of Measurement = cu.m. Quantity =
Output/hour = 1.4 cu.m./hr Duration=
 No. of
Designation No. of Hours
Person
1. Labor :
Construction Foreman 1 754.50
Skilled Laborers 4 754.50
Laborers 8 754.50

Installation/Removal of Formworks
Skilled Laborers 4 95.36
Laborers 8 95.36

Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :
One Bagger Mixer 1 754.50
Concrete Vibrator 1 754.50
Water Truck/Pump (16000L) 1 75

Sub - Total for 2

Total (1+2)
Name and Specification Unit Quantity
3. Materials :
Lumber , Good - 4 uses bd.ft. 1,752.19
Marine Plywood (1/2" x 4' x 8') pc 214.00
Assorted CWN (1kg/100 bd-ft of Lumber) kg 23.36
Cement bag 10,034.85
Sand cu.m. 528.15
Gravel cu.m. 1,056.30
Weep Holes (4" diam.) ln.m 317.00
Filter Cloth sq.m 16.00

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost
Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM B.9 MOBILIZATION / DEMOBILIZATION

Unit of measurement =
Output per Hour =
Quantity 1.00
Duration 16.00

No. of
Designation No. of Hours
Person
1. Labor :

Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :
Backhoe(0.8 cu.m.) 1 To be loaded to Lowbed T
Lowbed Trailer with Prime Mover 2 16
Loader 1 16
Dumptruck 4 8
Water Truck (16000 lit) 1 8
Road Roller 1 To be loaded to Lowbed T
Transit Mixer (5 cu.m.) 2 8
One Bagger Concrete Mixer 2 To be loaded to Lowbed T
Bar Cutter 1 To be loaded to Lowbed T
Bar Bender 1 To be loaded to Lowbed T
Plate Compactor 2 To be loaded to Lowbed T
Boom truck 1 8
Cargo truck 1 8

Sub - Total for 2

Name and Specification Unit Quantity

3. Materials :

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost

Name of Project: A Proposed Constuction of Flood Mitigation Structures (Revetment) Along C

ITEM B.5 PROJECT BILLBOARDS/SIGNAGES

Unit of Measurement = each Quantity = 2.00
Output/hour = 1 each/hr. Duration = 0.50

No. of
Designation No. of Days
Person
1. Labor :
Construction Foreman 1 0.50
Skilled Laborers 1 0.50
Laborers 1 0.50

Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :
 Sub - Total for 2
Total (1+2)
Name and Specification Unit Quantity
3. Materials :
1/2'x4'x8' Marine Plywood pcs 2
Good Lumber bd.ft. 55.5
Tarpaulin (4"x8") sq.ft. 64

Sub - Total for 3

Direct Cost
OCM/CP
VAT
Item Cost
Total Unit Cost
Adjusted Cost

SUMMARY

A.1.1(3) CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEERS

B.7 OCCUPATIONAL SAFETY AND HEALTH
A.1.2(1) VEHICLE FOR THE ENGINEER
103(1)a STRUCTURE EXCAVATION (Common Earth)
104(1)b1 EMBANKMENT (From Selected Borrow)
509(2) STEEL SHEET PILE (REVETMENT)
404(1)a REINFORCING STEEL BAR, GRADE 40 (REVETMENT)
405(a) STRUCTURAL CONCRETE CLASS A (REVETMENT)
B.9 MOBILIZATION / DEMOBILIZATION
B.5 PROJECT BILLBOARDS/SIGNAGES
D ESTIMATES

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

1.00

No. of Hours Hourly Rate Amount

PhP -
PhP -
Quantity Unit Cost Amount

1 PhP 50,000.00 PhP 50,000.00

PhP 50,000.00
PhP 50,000.00
8% PhP 4,000.00
5% PhP 2,700.00
PhP 56,700.00
Php 56,700.00
Php 56,700.00

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

1,507.00

No. of Days Daily Rate Amount

30 PhP 465.44 PhP 13,963.20

120 PhP 404.80 PhP 48,576.00

PhP 62,539.20
No. of Hours Hourly Rate Amount
 PhP 62,539.20
Unit Cost Quantity Amount

7.67 1,507.00 Php 11,558.69

2.77 1,507.00 Php 4,174.39
0.25 1,507.00 Php 376.75

PhP 16,109.83
PhP 78,649.03
8% PhP 6,291.92
5% PhP 4,247.05
PhP 89,188.00
PhP 59.18
Php 89,184.26

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

1.00 each

QUANTITY UNIT COST AMOUNT

1.00 804,778.69 804,778.69

PhP 804,778.69
PhP 804,778.69

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

2,091.260 cu.m.
104.60 hrs.

No. of Hours Hourly Rate Amount

104.60 PhP 71.95 Php 7,525.97

 104.60 PhP 52.06 PhP 5,445.48
104.60 PhP 40.15 Php 8,399.38

PhP 21,370.83
No. of Hours Hourly Rate Amount

104.60 PhP 1,537.00 Php 160,770.20

104.60 PhP 1,420.00 Php 297,064.00
Php 2,137.08

Php 459,971.28
PhP 481,342.11
Quantity Unit Cost Amount

PhP -
PhP 481,342.11
20% PhP 96,268.42
5% PhP 28,880.53
PhP 606,491.06
Php 290.01
Php 606,486.31

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

cu.m.
hr

No. of Hours Hourly Rate Amount

 148.00 PhP 71.95 PhP 10,648.60
148.00 PhP 40.15 PhP 11,884.40

PhP 22,533.00
No. of Hours Hourly Rate Amount

148.00 PhP 2,173.00 Php 321,604.00

148.00 PhP 1,846.00 Php 273,208.00
37.00 PhP 2,450.00 Php 90,650.00

Php 685,462.00
PhP 707,995.00
Quantity Unit Cost Amount

11,099.85 PhP 300.00 PhP 3,329,955.00

Php 3,329,955.00
PhP 4,037,950.00
20% PhP 807,590.00
5% PhP 242,277.00
PhP 5,087,817.00
Php 687.55
Php 5,087,801.25

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

7,110.00
711.00 hrs.

No. of Hours Hourly Rate Amount

 No. of Hours Hourly Rate Amount

711.00 PhP 71.95 Php 51,156.45

711.00 PhP 52.06 Php 74,029.32
711.00 PhP 40.15 Php 114,186.60

PhP 239,372.37
No. of Hours Hourly Rate Amount

711.00 PhP 1,902.00 Php 1,352,322.00

711.00 PhP 2,123.00 Php 1,509,453.00
177.75 PhP 391.00 Php 69,500.25
178 PhP 45.45 Php 8,078.74

Php 2,939,353.99
PhP 3,178,726.36
Quantity Unit Cost Amount

341,280.00 57.00 Php 19,452,960.00

Php 972,648.00

PhP 20,425,608.00
PhP 23,604,334.36
20% PhP 4,720,866.87
5% PhP 1,416,260.06
PhP 29,741,461.29
Php 4,183.05
Php 29,741,485.50

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

39,731.72
220.70 hrs.
 No. of Hours Hourly Rate Amount

220.70 PhP 71.95 Php 15,879.37

220.70 PhP 52.06 Php 45,958.57
220.70 PhP 40.15 Php 70,888.84

PhP 132,726.78
No. of Hours Hourly Rate Amount

110.35 PhP 219.75 Php 24,249.41

110.35 PhP 351.50 Php 38,788.03
33 PhP 1,212.00 Php 40,129.32
Php 13,272.68

Php 103,166.76
PhP 235,893.54
Quantity Unit Cost Amount

834.37 80.00 Php 66,749.60

41,718.31 44.07 Php 1,838,641.48

PhP 1,905,391.08
PhP 2,141,284.62
20% PhP 428,256.92
5% PhP 128,477.08
PhP 2,698,018.62
Php 67.91
Php 2,698,181.11

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

1,056.30
754.50 hrs.
No. of Hours Hourly Rate Amount

754.50 PhP 71.95 Php 54,286.28

754.50 PhP 52.06 Php 157,117.08
754.50 PhP 40.15 Php 242,345.40

95.36 PhP 52.06 Php 19,857.77

95.36 PhP 40.15 Php 30,629.63

PhP 504,236.16
No. of Hours Hourly Rate Amount

754.50 PhP 172.00 Php 129,774.00

754.50 PhP 91.25 Php 68,848.13
75 PhP 2,450.00 Php 184,852.50

Php 383,474.63
PhP 887,710.79
Quantity Unit Cost Amount

1,752.19 40.00 Php 70,087.50

214.00 729.85 Php 156,187.77
23.36 60.00 Php 1,401.75
10,034.85 276.34 Php 2,773,033.46
528.15 450.00 Php 237,667.50
1,056.30 875.00 Php 924,262.50
317.00 140.00 Php 44,380.00
16.00 160.00 Php 2,560.00

PhP 4,209,580.48
PhP 5,097,291.27
20% PhP 1,019,458.25
5% PhP 305,837.48
PhP 6,422,587.00
Php 6,080.27
Php 6,422,589.20
(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

lot

lot
Hours

No. of Hours Hourly Rate Amount

PhP -
No. of Hours Hourly Rate Amount

To be loaded to Lowbed Trailer

16 2,290.00 PhP 73,280.00
16 1,733.00 PhP 27,728.00
8 1,420.00 PhP 45,440.00
8 2,450.00 PhP 19,600.00
To be loaded to Lowbed Trailer
8 1,318.00 PhP 21,088.00
To be loaded to Lowbed Trailer
To be loaded to Lowbed Trailer
To be loaded to Lowbed Trailer
To be loaded to Lowbed Trailer
8 1,017.90 PhP 8,143.20
8 1,212.00 PhP 9,696.00

PhP 204,975.20

Quantity Unit Cost Amount

 PhP -
PhP 204,975.20
0% PhP -
5% PhP 10,248.76
PhP 215,223.96
Php 215,223.96
Php 215,223.96

(Revetment) Along Chico River at Brgy. Laya West, Tabuk City, Kalinga

day

No. of Days Daily Rate Amount

0.50 PhP 575.61 PhP 287.81

0.50 PhP 416.50 PhP 208.25
0.50 PhP 321.21 PhP 160.61

PhP 656.67
No. of Hours Hourly Rate Amount
 PhP -
PhP 656.67
Quantity Unit Cost Amount

2 PhP 729.85 PhP 1,459.70

55.5 PhP 40.00 PhP 2,220.00
64 PhP 50.00 PhP 3,200.00

PhP 6,879.70
PhP 7,536.37
8% PhP 602.91
5% PhP 406.96
PhP 8,546.24
Php 4,273.12
Php 8,546.24

MMARY

Php 56,700.00
Php 89,184.26
Php 804,778.69
Php 606,486.31
Php 5,087,801.25
Php 29,741,485.50
Php 2,698,181.11
Php 6,422,589.20
Php 215,223.96
Php 8,546.24
Php 45,731,000.00
LIST OF EQUIPMENT TO BE USED

EQUIPMENT RENTAL/hr (Php) UNIT

Backhoe 1537 2
Loader 1733 2
Dumptrucks 1420 4
Barcutter 210.75 1
Barbender 351 1
1-Bagger Conc. Mixer 172 2
Transit Mixer 1318 2
Concrete Vibrator 91.25 2
Lowbed Trailer 2290 1
Water Truck 2450 1
Vibratory Roller 1846 1
Boom Truck 1017.9 1
Cargo Truck (10T) 1212 1
Crawler Crane 1902 1
Vibro Hammer 2123 1
Motorized Grader 2173 1
 89184.26

129,624.12
 290.01
PhP 4.75

15942.35
PhP 15.75 14,790,214.04 9,702,412.79
PhP (24.21)

1180.59968
PhP (162.49) 4,777,462.89 5,973,775.84 3,275,594.73

31.3872 176.76 133.5

12373.2 494928
282.816 206413.2576
 123.732 7423.92
126.257142857143 ₱ 6,572.95
₱ 5,069.22
720,407.35
-₱ 442,242.93

₱ 278,164.42

PhP (2.20) 15,793,954.69 9,371,365.49

12,646,960.22
18394.2407388554
13333613.2278
PhP -
PhP -
TOTAL RENTAL(Php)
3074
3466
5680
210.75
351
344
2636
182.5
2290
2450
1846
1017.9
1212
1902
2123
2173