ADDITIVE DETAILED ESTIMATE

ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL COST

SPLA REMOVAL OF OBSTRUCTION 1 L.S. 9,469.50 9,469.50
Material
None

Labor 1 l.s. 7,500.00 7,500.00

Direct cost 7,500.00

Mark-up 1,350.00
VAT/TAX(a+b) 619.50
Total Cost 9,469.50
Unit Cost 9,469.50

SPLB EXCAVATION 48.76 cu.m. 608.51 29,671.10

Material
None

Labor
1 Construction Foreman 10 days 600.00 6,000.00
5 Laborer 10 days 350.00 17,500.00
23,500.00

Direct cost 23,500.00

Mark-up 4,230.00
VAT/TAX(a+b) 1,941.10
Total Cost 29,671.10
Unit Cost 608.51
SPLC EMBANKMENT 11.25 cu.m. 1,346.77 15,151.20
Material
Filling materials with 15% shrinkage 13 cu.m. 450.00 5,850.00

Labor
1 Construction Foreman 2 days 600.00 1,200.00
1 Laborer 2 days 350.00 700.00
1,900.00

Equipment Rental
1 Road Roller 0.5 days 8,500.00 4,250.00
4,250.00

Direct cost 12,000.00

Mark-up 2,160.00
VAT/TAX(a+b) 991.20
Total Cost 15,151.20
Unit Cost 1,346.77
SPLD RUBBLE CONCRETE 63.73 cu.m. 4,517.47 287,898.05
Material
Boulders 0.15 to 0.2cm 64 cu.m. 1,100.00 70,400.00
Sand 26 cu.m. 700.00 18,200.00
Cement 384 bags 280.00 107,520.00
196,120.00
 Labor
1 Construction Foreman 11 days 600.00 6,600.00
2 Skilled Worker 11 days 450.00 9,900.00
4 Laborer 11 days 350.00 15,400.00
31,900.00

Direct cost 228,020.00

Mark-up 41,043.60
VAT/TAX(a+b) 18,834.45
Total Cost 287,898.05
Unit Cost 4,517.47
REINFORCED CONCRETE PIPE CULVERT,
SPLE 90cm 1 l.m. 7,550.35 7,550.35
Material
RCPC 90cm 1 pcs 3,700.00 3,700.00
Cement 1 bags 280.00 280.00
3,980.00

Labor
1 Construction Foreman 1 days 600.00 600.00
4 Laborer 1 days 350.00 1,400.00
2,000.00

Direct cost 5,980.00

Mark-up 1,076.40
VAT/TAX(a+b) 493.95
Total Cost 7,550.35
Unit Cost 7,550.35
TOTAL ADDITIVE COST 349,740.20

Prepared by:

RADGE D. DENOSTA
Engineer I
Project-In-Charge