Item Description : Permit and Clearance

Unit of Measurement :
1 Output per Day :
A Description Amount
₱20,000.00

Subtotal for A ₱20,000.00

B Total ₱20,000.00
C Direct Unit Cost ₱20,000.00

Item Description : Project Billboard and Signboard

Unit of Measurement : sq.ft.
Output per Day : 64
A Designation No. of Crews No. of Days Daily Rates Amount
labor

a.Foreman 1 2 ₱800.00 ₱1,600.00

b.Skilled Laborer 1 2 ₱600.00 ₱1,200.00
c.laborer 1 2 ₱450.00 ₱900.00

Sub - Total for A ₱3,700.00

Name and Capacity Unit Quantity Unit Cost Amount
B Equipment

a.Minor Tools (10% of Labor) ₱370.00

C Sub - Total for B ₱370.00

D Total (A+B) ₱4,070.00
E Output per day = 64 sq. ft.
F Direct Unit Cost ( D/E ) ₱63.59
Name and Specification Unit Quantity Unit Cost Amount
E Materials

a.1/4"x4'x8' Ordinary Plywood pcs. 3 400 ₱1,200.00

b.Good Lumber bd.ft. 148 43 ₱6,364.00
c.Tarpaulin sq.ft. 128 50 ₱6,400.00
d.Assorted CWN kg 2 120 ₱240.00
e.Consumables (5% of Material) ₱710.20
Sub - Total ₱14,204.00
Sub - Total for E ₱14,914.20
F Direct Unit Cost ( D + E ) ₱18,984.20
G Overhead, Contingencies & Miscellaneous (OCM) 9% of F ₱1,708.58
H Contractor's Profit (CP) 8% of F ₱1,518.74
I Value Added Tax (VAT) 12% of (F + G + H ) ₱2,665.38
J Total Unit Cost (F+G+H+I) ₱24,876.90
Item Description : Excavation
Unit of Measurement : cu.m
Output per Day : 21.375
A Designation No. of Crews No. of Days Daily Rates Amount
Labor

a.Foreman 1 2 ₱800.00 ₱1,600.00

b.Skilled Laborer 2 1 ₱600.00 ₱1,200.00
c.laborer 4 2 ₱450.00 ₱3,600.00

Sub - Total for A ₱6,400.00

B Name and Capacity No. of Units no. of Hour Hourly Rate Amount
Equipment

a. Dump Truck (10 cu.m.) 1 12 ₱1,300.00 ₱15,600.00

b. Excavator 1 12 ₱1,500.00 ₱18,000.00
c. Minor Tools (10% of Labor) ₱640.00
 Sub - Total for B ₱34,240.00
C Total (A+B) ₱40,640.00
D Output per day = 21.375 cu.m.
E Direct Unit Cost ( C/D ) ₱1,901.29
D Overhead, Contingencies & Miscellaneous (OCM) 9% of C ₱3,657.60
E Contractor's Profit (CP) 8% of C ₱3,251.20
F Value Added Tax (VAT) 12% of ( C+D+E) ₱5,705.86
G Total Unit Cost (C+D+E+F) ₱55,155.94
Item Description : Stone Masonry
Unit of Measurement : cu.m
Output per Day : 3.812
A Designation No. of Crews No. of Days Daily Rates Amount
Labor

a.Foreman 1 17 ₱800.00 ₱13,600.00

b.Skilled Laborer 2 17 ₱600.00 ₱20,400.00
c.laborer 4 17 ₱450.00 ₱30,600.00

Sub - Total for A ₱64,600.00

B Name and Capacity No. of Units No. of Hour Hourly Rate Amount
Equipment

a.Bagger Mixer 1 136 ₱62.50 ₱8,500.00

b.Soil Compactor 1 8 ₱150.00 ₱1,200.00
c.Minor Tools (10% of Labor) ₱6,460.00

Sub - Total for B ₱16,160.00

C Total (A+B) ₱80,760.00
D Output per day = 3.812 cu.m.
E Direct Unit Cost ( C/D ) ₱21,185.73
F Name and Specification Unit Quantity Unit Cost Amount
Materials

a.Cement bag 65 ₱230.00 ₱14,950.00

b.Sand cu.m. 5.8 ₱1,280.00 ₱7,424.00
c.Gravel Fill cu.m. 4.5 ₱1,280.00 ₱5,760.00
d.weepholes (PVC) 3"x3"m m 12 ₱150.00 ₱1,800.00
e.Filter Cloth roll 1 ₱260.00 ₱260.00
f.Boulders cu.m. 64.8 ₱1,400.00 ₱90,720.00
g.Micellaneous (1% of materials) ₱1,209.14

Sub - Total for C ₱122,123.14

SUMMARY
Permit and Clearance
Cost = 20000

Permit and Clearance (Output per 64 sq ft )

Labor = 3700
Equipment = 63.59375
Materials = 24876.89568
Total = 28640.48943
Exaction (per 21 cubic meter)
Labor = 6400
Equipment = 55155.9425497076
Total = 61555.9425497076

Per Section @ 1 meter Base Height and Width Volume

S1 3 1 3 cu m
S2 2.5 1 2.5 cu m
S3 2 1 2 cu m
S4 1.5 1 1.5 cu m
S5 1 1 1 cu m
S6 0.5 1 0.5 cu m
 Total 10.5 cu m
30 m length
30 meter volume Length
10.5 30 meters
Volume @ 30 m = 315
Excavation cost = 923339.138245614
= ₱923,339.1

Stone Masonry (per 3.812 cu m)

Labor = 64600
Equipment = 21185.7292759706
Materials = 122123.14
Total = 207908.869275971

Total cost @ 30 m length mason stone

= 17180297.4349241
= ₱17,180,297

Total Cost of the Project = 18360185.9318757

= ₱18,360,185.93