Item No. : 105(1)a Quantity = 40.

00
Description : SUBGRADE PREPARATION Unit = Sq.m.

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Motorized Grader, 6710A 1 1.00 0.25 P 2,173.00 P 543.25
Vibratory Roller(10 m.t.), SD100DC 1 1.00 0.25 1,846.00 461.50
Water Truck/Pump (16000 L) 0.25 1.00 0.06 2,450.00 147.00

A. SUB-TOTAL, EQUIPMENT P 1,151.75

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)

Foreman 1.00 0.25 P 98.09 P 25.00

Unskilled Labor 2.00 0.25 54.90 27.45

B. SUB-TOTAL, LABOR P 52.45

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

C. SUB-TOTAL, MATERIALS P -

SUMMARY:
A Equipment P 1,151.75
B Labor 52.45
C Materials -
D TOTAL DIRECT COST P 1,204.20
DIRECT UNIT COST 30.11
E OCM 15% of D 180.63
F Profit 8% of D 96.34
G VAT 5% of (D+E+F) 74.06
H Total Cost (D+E+F+G) 1,555.23
I Unit Cost H/Quantity P 38.88