NAME OF PROJECT : Emergency Completion of Fencing at Tacloban Airport Development Project

LOCATION : D.Z.R. Airport, Tacloban City

ITEM NO. DESCRIPTION QUANTITY UNIT DURATION (C.D.)

2.00 CLEARING & GRUBBING 2,590.40 m2 4.00
DIRECT COSTS
A. MATERIAL COST
TYPE OF MATERIALS UNIT QUANTITY UNIT COST AMOUNT (P)

TOTAL MATERIAL COST, P 0.00

MATERIAL UNIT COST, P 0.00
B. EQUIPMENT COST
TYPE OF EQUIPMENT NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Buldozer 1.00 4.00 18,000.00 72,000.00

Payloader (1.5cu.m) 1.00 4.00 14,000.00 56,000.00
Dumptruck 1.00 4.00 12,000.00 48,000.00
Minor tools 2,212.00

TOTAL EQUIPMENT COST, P 178,212.00

EQUIPMENT UNIT COST, P 68.80
C. LABOR COST
TYPE OF LABOR NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Foreman 1.00 4.00 600.00 2,400.00

Skilled Worker 2.00 4.00 450.00 3,600.00
Laborers 4.00 4.00 325.00 5,200.00
H.E Operator 3.00 4.00 550.00 6,600.00

TOTAL LABOR COST, P 17,800.00

LABOR UNIT COST, P 6.87
TOTAL ESTIMATED DIRECT COST (A+B+C), P 196,012.00
TOTAL ESTIMATED UNIT DIRECT COST, P 75.67
INDIRECT COSTS
F. MARK-UPS
1. Overhead, Contingencies and Miscellaneous 15.0% of Estimated Direct Cost 29,401.80
2. Contractor's Profit 10.0% of Estimated Direct Cost 19,601.20
G. TOTAL MARK-UPS 25.0% of D 49,003.00
H. VALUE ADDED TAX, (VAT) 5.0% of ( D + G ) 12,250.75
I.TOTAL ESTIMATED INDIRECT COST ( G + H ), P (Materials, Labor & Equipment) 61,253.75
J. TOTAL ESTIMATED UNIT INDIRECT COST ( I / Quantity), P/Unit 23.65
TOTAL ESTIMATED COST ( D + I ), P 257,265.75
TOTAL ESTIMATED UNIT COST (Total Estimated Cost / Quantity), P/Unit 99.32
NAME OF PROJECT : Emergency Completion of Fencing at Tacloban Airport Development Project
LOCATION : D.Z.R. Airport, Tacloban City
ITEM NO. DESCRIPTION QUANTITY UNIT DURATION (C.D.)
4.00 SITEWORKS 95.00 bays 7.00
DIRECT COSTS
A. MATERIAL COST
TYPE OF MATERIALS UNIT QUANTITY UNIT COST AMOUNT (P)

Excavation m³ 157.00
Backfill m³ 82.00
Gravel base m³ 12.50 950.00 11,875.00
2" x 2" Formlumber bdft. 588.00 25.00 14,700.00
CWN assorted kgs. 11.00 75.00 825.00
Nylon spool rolls 2.00 25.00 50.00

TOTAL MATERIAL COST, P 27,450.00

MATERIAL UNIT COST, P 288.95
B. EQUIPMENT COST
TYPE OF EQUIPMENT NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Backhoe with Breaker (0.80cu.m) 1.00 7.00 16,592.00 116,144.00

Minor Tools 1,999.80

TOTAL EQUIPMENT COST, P 118,143.80

EQUIPMENT UNIT COST, P 1,243.62
C. LABOR COST
TYPE OF LABOR NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Foreman 1.00 7.00 600.00 4,200.00

Skilled 1.00 7.00 450.00 3,150.00
Laborer 3.00 7.00 325.00 6,825.00

TOTAL LABOR COST, P 14,175.00

LABOR UNIT COST, P 149.21
TOTAL ESTIMATED DIRECT COST (A+B+C), P 159,768.80
TOTAL ESTIMATED UNIT DIRECT COST, P 1,681.78
INDIRECT COSTS
F. MARK-UPS
1. Overhead, Contingencies and Miscellaneous 15.0% of Estimated Direct Cost 23,965.32
2. Contractor's Profit 10.0% of Estimated Direct Cost 15,976.88
G. TOTAL MARK-UPS 25.0% of D 39,942.20
H. VALUE ADDED TAX, (VAT) 5.0% of ( D + G ) 9,985.55
I.TOTAL ESTIMATED INDIRECT COST ( G + H ), P (Materials, Labor & Equipment) 49,927.75
J. TOTAL ESTIMATED UNIT INDIRECT COST ( I / Quantity), P/Unit 525.56
TOTAL ESTIMATED COST ( D + I ), P 209,696.55
TOTAL ESTIMATED UNIT COST (Total Estimated Cost / Quantity), P/Unit 2,207.33
NAME OF PROJECT : Emergency Completion of Fencing at Tacloban Airport Development Project
LOCATION : D.Z.R. Airport, Tacloban City
ITEM NO. DESCRIPTION QUANTITY UNIT DURATION (C.D.)
5.00 CONCRETE WORKS 95.00 bays 21.00
DIRECT COSTS
A. MATERIAL COST
TYPE OF MATERIALS UNIT QUANTITY UNIT COST AMOUNT (P)

Portland cement bags 638.00 285.00 181,830.00

Sand m³ 32.00 900.00 28,800.00
Gravel m³ 64.00 1,100.00 70,400.00
16 mm Ø x 6m DRSB kgs. 1,024.00 50.00 51,200.00
12 mm Ø x 6m DRSB kgs. 3,399.50 50.00 169,975.00
10 mm Ø x 6m DRSB kgs. 1,778.00 50.00 88,900.00
Tiewires kgs. 93.00 75.00 6,975.00
Formlumber bdft. 3,661.00 25.00 91,525.00
½" x 4' x 8' Ord. Plywood pcs. 39.00 980.00 38,220.00
CWN assorted kgs. 66.00 75.00 4,950.00
TOTAL MATERIAL COST, P 732,775.00
MATERIAL UNIT COST, P 7,713.42
B. EQUIPMENT COST
TYPE OF EQUIPMENT NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Bagger Concrete Mixer 1.00 21.00 2,500.00 52,500.00

Concrete Vibrator 1.00 21.00 1,600.00 33,600.00
Bar Cutter 1.00 21.00 385.00 8,085.00
Water Tank Truck 1.00 21.00 3,800.00 79,800.00
Minor tools 2,001.40
TOTAL EQUIPMENT COST, P 175,986.40
EQUIPMENT UNIT COST, P 1,852.49
C. LABOR COST
TYPE OF LABOR NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Foreman 1.00 21.00 600.00 12,600.00

Mason 2.00 21.00 450.00 18,900.00
Carpenter 1.00 21.00 450.00 9,450.00
Steelman 1.00 21.00 450.00 9,450.00
Laborer 4.00 21.00 325.00 27,300.00

TOTAL LABOR COST, P 77,700.00

LABOR UNIT COST, P 817.89
TOTAL ESTIMATED DIRECT COST (A+B+C), P 986,461.40
TOTAL ESTIMATED UNIT DIRECT COST, P 10,383.80
INDIRECT COSTS
F. MARK-UPS
1. Overhead, Contingencies and Miscellaneous 15.0% of Estimated Direct Cost 147,969.21
2. Contractor's Profit 10.0% of Estimated Direct Cost 98,646.14
G. TOTAL MARK-UPS 25.0% of D 246,615.35
H. VALUE ADDED TAX, (VAT) 5.0% of ( D + G ) 61,653.84
I.TOTAL ESTIMATED INDIRECT COST ( G + H ), P (Materials, Labor & Equipment) 308,269.19
J. TOTAL ESTIMATED UNIT INDIRECT COST ( I / Quantity), P/Unit 3,244.94
TOTAL ESTIMATED COST ( D + I ), P 1,294,730.59
TOTAL ESTIMATED UNIT COST (Total Estimated Cost / Quantity), P/Unit 13,628.74
NAME OF PROJECT : Emergency Completion of Fencing at Tacloban Airport Development Project
LOCATION : D.Z.R. Airport, Tacloban City
ITEM NO. DESCRIPTION QUANTITY UNIT DURATION (C.D.)
6.00 MASONRY WORKS 95.00 bays 45.00
DIRECT COSTS
A. MATERIAL COST
TYPE OF MATERIALS UNIT QUANTITY UNIT COST AMOUNT (P)

6" CHB pcs. 7,315.00 15.00 109,725.00

Portland cement bags 416.00 285.00 118,560.00
Sand m³ 34.00 900.00 30,600.00
16 mm Ø x 6m DRSB kgs. 1,592.00 50.00 79,600.00
12 mm Ø x 6m DRSB kgs. 2,062.00 50.00 103,100.00
Tiewires kgs. 55.00 75.00 4,125.00

TOTAL MATERIAL COST, P 445,710.00

MATERIAL UNIT COST, P 4,691.68
B. EQUIPMENT COST
TYPE OF EQUIPMENT NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

One Bagger Concrete Mixer 2.00 45.00 2,500.00 225,000.00

Water Tank Truck 1.00 45.00 3,800.00 171,000.00
Bar Cutter 1.00 45.00 385.00 17,325.00
Minor tools 2,006.90

TOTAL EQUIPMENT COST, P 415,331.90

EQUIPMENT UNIT COST, P 4,371.91
C. LABOR COST
TYPE OF LABOR NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Foreman 1.00 45.00 600.00 27,000.00

Mason 6.00 45.00 450.00 121,500.00
Laborer 8.00 45.00 325.00 117,000.00

TOTAL LABOR COST, P 265,500.00

LABOR UNIT COST, P 2,794.74
TOTAL ESTIMATED DIRECT COST (A+B+C), P 1,126,541.90
TOTAL ESTIMATED UNIT DIRECT COST, P 11,858.34
INDIRECT COSTS
F. MARK-UPS
1. Overhead, Contingencies and Miscellaneous 15.0% of Estimated Direct Cost 168,981.29
2. Contractor's Profit 10.0% of Estimated Direct Cost 112,654.19
G. TOTAL MARK-UPS 25.0% of D 281,635.48
H. VALUE ADDED TAX, (VAT) 5.0% of ( D + G ) 70,408.87
I.TOTAL ESTIMATED INDIRECT COST ( G + H ), P (Materials, Labor & Equipment) 352,044.35
J. TOTAL ESTIMATED UNIT INDIRECT COST ( I / Quantity), P/Unit 3,705.73
TOTAL ESTIMATED COST ( D + I ), P 1,478,586.25
TOTAL ESTIMATED UNIT COST (Total Estimated Cost / Quantity), P/Unit 15,564.07
NAME OF PROJECT : Emergency Completion of Fencing at Tacloban Airport Development Project
LOCATION : D.Z.R. Airport, Tacloban City
ITEM NO. DESCRIPTION QUANTITY UNIT DURATION (C.D.)
7.00 METAL WORKS 95.00 bays 15.00
DIRECT COSTS
A. MATERIAL COST
TYPE OF MATERIALS UNIT QUANTITY UNIT COST AMOUNT (P)

2 "Ø G.I. Pipe, Sch. 40 pcs. 24.00 1,350.00 32,400.00

10 mm Ø x 6m DRSB kgs. 74.00 50.00 3,700.00
Barbed Wire (100m. Length) rolls 15.00 1,100.00 16,500.00
Welding Rod boxes 2.00 1,360.00 2,720.00
Oxygen & Acetylene set 1.00 3,200.00 3,200.00
Galvawash gals 1.00 200.00 200.00
Red Oxide gals 3.00 300.00 900.00
Aluminum Paint gals 4.00 450.00 1,800.00
Paint Brush #2 pcs. 48.00 75.00 3,600.00

TOTAL MATERIAL COST, P 65,020.00

MATERIAL UNIT COST, P 684.42
B. EQUIPMENT COST
TYPE OF EQUIPMENT NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Welding Machine with genset 2.00 15.00 1,500.00 45,000.00

Abrasive Cutting Machine 2.00 15.00 385.00 11,550.00
Grinding Machine 2.00 15.00 200.00 6,000.00
Minor tools 2,002.80

TOTAL EQUIPMENT COST, P 64,552.80

EQUIPMENT UNIT COST, P 679.50
C. LABOR COST
TYPE OF LABOR NO. DUR. (DAYS) RATE/DAY AMOUNT (P)

Foreman 1.00 15.00 600.00 9,000.00

Welder 2.00 15.00 450.00 13,500.00
Painter 1.00 15.00 450.00 6,750.00
Laborer 2.00 15.00 325.00 9,750.00

TOTAL LABOR COST, P 39,000.00

LABOR UNIT COST, P 410.53
TOTAL ESTIMATED DIRECT COST (A+B+C), P 168,572.80
TOTAL ESTIMATED UNIT DIRECT COST, P 1,774.45
INDIRECT COSTS
F. MARK-UPS
1. Overhead, Contingencies and Miscellaneous 15.0% of Estimated Direct Cost 25,285.92
2. Contractor's Profit 10.0% of Estimated Direct Cost 16,857.28
G. TOTAL MARK-UPS 25.0% of D 42,143.20
H. VALUE ADDED TAX, (VAT) 5.0% of ( D + G ) 10,535.80
J.TOTAL ESTIMATED INDIRECT COST ( G + H ), P (Materials, Labor & Equipment) 52,679.00
TOTAL ESTIMATED UNIT INDIRECT COST ( I / Quantity), P/Unit 554.52
TOTAL ESTIMATED COST ( D + I ), P 221,251.80
TOTAL ESTIMATED UNIT COST (Total Estimated Cost / Quantity), P/Unit 2,328.97