Republic of the Philippines

Province of Quirino
MUNICIPALITY OF AGLIPAY

                                         OFFICE OF THE MUNICIPAL ENGINEER                                          

PROJECT TITLE:GRAVELLING OF FARM TO MARKET ROAD

LOCATION : PUROK 7,PINARIPAD NORTE, AGLIPAY, QUIRINO

SOURCE OF FUND : BDP-MDF-2021
PROJECT COST : Php 400,000.00
MODE OF IMPLEMENTATION : BY CONTRACT
POW NO.: BPPN-2021-02-02

DETAILED COST ESTIMATE 

I. INSTALLATION OF R.C. PIPE WITH HEAD AND WING WALL

Materials Unit Quantity Unit Cost

Portland Cement bags 15.00 270.000
Sand S-1 cu.m 1.00 1,200.000
Gravel G-1 cu.m 2.00 1,200.000
24 '' dia. R.C. Pipe pcs. 16.00 2,950.000
10mm dia. X 6 m pcs. 15.00 165.000
RSB
#16 Tie Wire kgs. 2.00 90.000
1/4 X 4' X 8' Ordinary pcs. 4.00 350.000
30 Plywood
pcs. 2'' X 2'' X 12 ' G. Melina Lumber bd.ft 120.00 50.00
Forms
Assorted CWN kgs. 3.00 95.00

B.Labor No. of Men Unit No. of Days Rate per day

Construction Foreman 1.00 days 4.00 600.000

Skilled Laborer 2.00 days 4.00 500.000
Unskilled Laborer 4.00 days 4.00 400.000

A.DIRECT COST - Php 77,990.00

B.OCM ( 15% ) - 11,698.50

C.PROFIT ( 10 % ) - 7,799.00
D. TAX ( 12 % A+B+C ) - 11,698.50
E.ITEM COST - 109,186.00
F. UNIT COST - 54,593.00
G. ADJUSTED ITEM COST - 109,186.00

II.20 LIN.METER GROUTED RIP-RAP

Length = 20.00m
Height = 1.50m
Width = Top Width = 0.40m
Bottom Width = 1.00m
Volume = 21.00cu.m

Materials Unit Quantity Unit Cost

Portland Cement bags 30.00 270.000

Sand S-1 cu.m 2.00 1,200.000
Class ''A'' Boulders cu.m 21.00 700.000
Selected Backfilling Materials cu.m 13.00 750.000
3'' dia. PVC ( WeepHoles ) pcs. 4.00 300.000
                          

QTY : 2 - Lines

Amount
Php 4,050.00
1,200.00
2,400.00
47,200.00
2,475.00
180.00
1,400.00
6,000.00

285.00
Php 65,190.00

Amount

Php 2,400.00
4,000.00
6,400.00
Php 12,800.00
 Amount

Php 8,100.00
2,400.00
14,700.00
9,750.00
1,200.00
Php 36,150.00
 B.Labor No. of Men Unit No. of Days Rate per day
a. Excavation and Backfilling
Construction Foreman 1.00 days 4.00 600.000
Unskilled Laborer 4.00 days 4.00 400.000

b.Handlaying of Boulders

Construction Foreman 1.00 days 5.00 600.000

Skilled Laborer 1.00 days 5.00 500.000
Unskilled Laborer 3.00 days 5.00 400.000

A.DIRECT COST - Php 56,450.00

B.OCM ( 15% ) - 8,467.50

C.PROFIT ( 10 % ) - 5,645.00
D. TAX ( 12 % A+B+C ) - 8,467.50
E.ITEM COST - 79,030.00
F. UNIT COST - 3,951.50
G. ADJUSTED ITEM COST - 79,030.00
III.DELIVERY OF AGGREGATES, SPREADING AND COMPACTION

(SAND AND GRAVEL GOOD MIX )

Length = 54.00 m
Width = 6.00m
Thickness = 0.30m
Loose Volume = 97.20 cu.m
Compacted Volume = Loose Volume X 1.20 ( Shrinkage Allowance )
( 97.20 cu.m ) ( 1.20 )
116.64 say 117 cu.m

Materials Unit Quantity Unit Cost

Sand and Gravel ( Good Mix ) cu.m 117.00 1,200.000

Spreading of Aggregates
Equipment :
Using One Unit Road Grader with 50 cu.m / hour spreading capability
No. of Hours = 117 cu.m / 50 cu.m / hour = 2.34 hrs.
Unit Quantity Unit Cost

Road Grader Hour 2.34 2670.00

Labor No. of Men Unit No. of Days Rate per day

Construction Foreman 1.00 days 0.30 600.000

 Unskilled Laborer 2.00 days 0.30 400.000

Compaction of Aggregates

EQUIPMENT :
Unit Quantity Unit Cost
Plate Compactor Hour 8.00 123.00

Labor No. of Men Unit No. of Days Rate per day

Construction Foreman 1.00 days 1.00 600.000

Unskilled Laborer 2.00 days 1.00 400.000
 Amount

Php 2,400.00
6,400.00
Php 8,800.00

Php 3,000.00
2,500.00
6,000.00
Php 11,500.00

QTY:117 cu.m

Amount

Php 140,400.00

Amount

Php 6,247.80

Amount

Php 180.00
 240.00
Php 420.00

Amount
Php 984.00

Amount

Php 600.00
800.00
Php 1,400.00
 A.DIRECT COST - Php 149,451.80
B.OCM ( 15% ) - 22,417.77
C.PROFIT ( 10 % ) - 14,945.18
D. TAX ( 12 % A+B+C ) - 22,417.77
E.ITEM COST - 209,232.52
F. UNIT COST - 1,788.31
G. ADJUSTED ITEM COST - 209,232.52
SUMMARY:
I. INSTALLATION OF R.C. PIPE WITH HEAD AND WING WALL
II.20 LIN.METER GROUTED RIP-RAP
III.DELIVERY OF AGGREGATES, SPREADING AND COMPACTION

A.TOTAL DIRECT /INDIRECT COST

B.ENG'G SUPERVISION/ADMIN OVERHEAD

C.TOTAL ESTIMATED PROJECT COST

Requested by:

MA.OLGA D. MANDAC

Barangay
Captain
Prepared by: Checked by:

MALVIN S. SANCHO C. GUILLERMO JR.

BAQUIRAN
Engineering Project Evaluation Officer II
Assistant
Recommended by:

DA NILO B. CASTILLO, Ph.D.

Municipal Engineer

Approved by:

JERRY T. AGSALDA

Municipal Mayor
labor cost
 35%

#REF!
#REF!
#REF!

#REF!
#REF!
 109,186.00
79,030.00
209,232.52

397,448.52

2,551.48
Php 400,000.00

ILLERMO JR.

on Officer II