Prepared by:

Catahan, Alexander Lenard D.

Cunan, Yna Marielle C.
Lingat, Mark Jefferson M.
Pelayo, Prince Royce S.
2.2 EARTHWORKS
1 Excavation Works/Backfill and Compaction
Qty 49.04505 cu.m
A. LABOR COST
1 Project Engineer @ Php 600 /day Php 600
1 Construction Foreman Php 450 /day Php 450
1 H.E. Operator Php 400 /day Php 400
6 Laborer Php 250 /day Php 1500
Php 2950
Php 2950 x 1.5 day Php 4425
B. EQUIPMENT EXPENSES (RENTAL)
1 unit Backhoe/Loader Php 7000 /day Php 7000
Fuel, oil, lub.,etc Php 1750 /day Php 1750
Php 8750
Php 8750 x 1.5 days Php 13125

SUMMARY
A. LABOR COST Php 4425
B. EQUIPMENT EXPENSES (RENTAL) Php 13125
Php 17550

plus: 7% OC Php 1228.5

8% CP Php 1404
12% VAT Php 2106
Php 20182.5

Unit Cost = Php 20182.5 / 49.04505 cu.m Php 411.5094

Total Item Cost = Php 411.5094 x 49.04505 cu.m Php 20182.5