Republic of the Philippines

Province of Palawan
Municipality of Rizal
OFFICE OF THE MUNICIPAL ENGINEER

PROGRAM OF WORK
Name of Project : Relocation of Water System Intake Structure
Location : Punta Baja
Brief Description
:
Source of fund/Amount : 20% DF-2022
Implementation : By Contract
Desirable Starting Date : W/in 7 Cal. Days Upon Receipt of NTP
Date : September 2022

QUANTITY AND COST ESTIMATES

ITEM NO. SCOPE OF WORKS / DESCRIPTION QTY. UNIT UNIT COST EST. AMOUNT
PART I OTHER GENERAL REQUIREMENTS

Site Prep. And other Prelim. Activities 1.00 lumpsum 3,500.00 1000.00
Construction of temporary Facilities 1.00 lumpsum 5,000.00 1500.00
Project layout/Stake out 1.00 lumpsum 4,000.00 500.00

803(1)a Project Billboard/Sign Board 1.00 each

Materials:
8'x8' Tarpaulin(Billboard/Sign Board) 64.00 sq.ft. P 30.00 P 1920.00
Ordinary Plywood 1/4'' thk. 1.00 pcs 650.00 650.00
Good sawn Lumber 40.00 bd.ft. 60.00 2400.00
Assorted Common Nails 1.00 kgs 100.00 100.00
Materials Cost 5070.00
Manpower :
1 Construction Foreman 1.00 days P 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
2 Unskilled Labor 1.00 days 350.00 700.00
Labor Cost 1,850.00
Equipment :
Minor Tools ( 10% of Labor Cost ) P 185.00
Equipment Cost 185.00

B.7(2) Construction Safety and Health 1.00 lot

Materials:
Safety Shoes 30.00 man-day 20.00 600.00
Working Gloves 30.00 man-day 25.00 750.00
Rain Coat 30.00 man-day 20.00 600.00
Rubber Boots 30.00 man-day 20.00 600.00
First aid Medicine 1.00 set 2,380.00 2,380.00
Materials Cost 4,930.00
Manpower :
1 Safety Practitioner/ Officer ( Part time @4 hrs / week ) 6.00 days 650.00 P 3,900.00
1 Health Personnel ( @ 3 days / week ) 14.00 days 500.00 7,000.00
Labor Cost 10,900.00

Direct Cost 25,935.00

Mark -Up 4,149.60
VAT ( 7% ) 2,105.92
Indirect Cost 6,255.52
Item Total Cost P 32,190.52

PART II Earthwork

803(1)a Existing Structure Demolition 1.00 lot

Manpower :
1 Construction Foreman 1.00 days P 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
2 Unskilled Labor 1.00 days 350.00 700.00
Labor Cost 1,850.00
Equipment :
1 backhoe ( 0.5 cu.m.) 1.00 day 16,000.00 16,000.00
Equipment Cost 16,000.00
803(1)a Structure Excavation, Gravel 24.75 cu.m

Manpower :
1 Construction Foreman 2.00 days P 650.00 P 1,300.00
1 Skilled Labor 2.00 days 500.00 1,000.00
2 Unskilled Labor 2.00 days 350.00 1,400.00
Labor Cost 3,700.00
Equipment :

Page 1 of 9
 1 backhoe ( 0.5 cu.m.) 2.00 day 16,000.00 32,000.00
Equipment Cost 32,000.00

804(1)a Embankment from Structure Excavation 21.00 cu.m

Manpower :
1 Construction Foreman 1.00 days P 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
2 Unskilled Labor 1.00 days 350.00 700.00
Labor Cost 1,850.00
Equipment :
1 backhoe backhoe ( 0.5 cu.m.) 1.00 day 16,000.00 16,000.00
Equipment Cost 16,000.00

Embankment for Water Diversion 67.50 cu.m

Manpower :
1 Construction Foreman 2.00 days P 650.00 P 1,300.00
1 Skilled Labor 2.00 days 500.00 1,000.00
2 Unskilled Labor 2.00 days 350.00 1,400.00
Labor Cost 3,700.00
Equipment :
1 backhoe backhoe ( 0.5 cu.m.) 2.00 day 16,000.00 32,000.00
Equipment Cost 32,000.00

Direct Cost 107,100.00

Mark -Up 17,136.00
VAT ( 7% ) 8,696.52
Indirect Cost 25,832.52
Item Total Cost P 132,932.52

PART III Reinforced Concrete Work #REF! cu.m

900(1)c2 Structural Concrete (Footing) 2.25 cu.m

Materials:
Portland Cement 21.00 bags. P 370.00 P 7,770.00
Screened Sand 1.50 cu.m. 1,200.00 1,800.00
Gravel, G1 3.00 cu.m. 1,100.00 3,300.00
# 16 G.I. Tie Wires 1.00 kl. 120.00 120.00
Materials Cost 12,990.00
Manpower :
1 Construction Foreman 1.00 day 650.00 P 650.00
2 Skilled Labor 1.00 day 500.00 1,000.00
6 Unskilled Labor 1.00 day 350.00 2,100.00
Labor Cost 3,750.00
Equipment :
1 bagger mixer 1.00 day 1,376.00 1,376.00
Equipment Cost 1,376.00

900(1)c2 Structural Concrete (Wall) 6.90 cu.m.

Materials:
Portland Cement 63.00 bags. P 370.00 P 23,310.00
Screened Sand 4.00 cu.m. 1,200.00 4,800.00
Gravel, 3/8 7.00 cu.m. 1,200.00 8,400.00
# 16 G.I. Tie Wires 3.00 kl. 120.00 360.00
Materials Cost 36,870.00
Manpower :
1 Construction Foreman 3.00 days 650.00 P 1,950.00
2 Skilled Labor 3.00 days 500.00 3,000.00
6 Unskilled Labor 3.00 days 350.00 6,300.00
Labor Cost 11,250.00
Equipment :
1 bagger mixer 3.00 days 1,376.00 4,128.00
1 concrete vibrator 3.00 days 730.00 2,190.00
Equipment Cost 6,318.00

900(1)c2 Concrete Apron & flooring 2.70 cu.m.

Materials: 24.30
Portland Cement 25.00 bags. P 370.00 P 9,250.00
Screened Sand 13.00 cu.m. 1,200.00 15,600.00
Gravel, 3/8 25.00 cu.m. 1,200.00 30,000.00
# 16 G.I. Tie Wires 2.00 kls. 120.00 240.00
Materials Cost 55,090.00
Manpower :
1 Construction Foreman 1.00 days 650.00 P 650.00
2 Skilled Labor 1.00 days 500.00 1,000.00
6 Unskilled Labor 1.00 days 350.00 2,100.00
Labor Cost 3,750.00
Equipment :
1 bagger mixer 1.00 days 1,376.00 1,376.00
1 concrete vibrator 1.00 days 730.00 730.00
Page 2 of 9
 Equipment Cost 2,106.00
900(1)c2 Tie Beam 0.90 cu.m.

Materials:
Portland Cement 9.00 bags. P 370.00 P 3,330.00
Screened Sand 0.50 cu.m. 1,200.00 600.00
Gravel, 3/8 1.00 cu.m. 1,200.00 1,200.00
# 16 G.I. Tie Wires 2.00 kls. 120.00 240.00
Materials Cost 5,370.00
Manpower :
1 Construction Foreman 1.00 days 650.00 P 650.00
2 Skilled Labor 1.00 days 500.00 1,000.00
6 Unskilled Labor 1.00 days 350.00 2,100.00
Labor Cost 3,750.00
Equipment :
1 bagger mixer 1.00 days 1,376.00 1,376.00
1 concrete vibrator 1.00 days 730.00 730.00
Equipment Cost 2,106.00

Direct Cost 144,726.00

Mark -Up 23,156.16
VAT ( 7% ) 11,751.75
Indirect Cost 34,907.91
Item Total Cost P 179,633.91

PART IV Reinforced Steel, (Deformed), Grade 40 #REF! pcs.

902(1)a1 Footing 16.00 pcs.

Materials:
16mm dia. X 6.0m RSB 16 pcs. 620.00 9,920.00
Materials Cost 9,920.00
Manpower :
1 Construction Foreman 1.00 day 650.00 P 650.00
2 Skilled Labor 1.00 day 500.00 1,000.00
6 Unskilled Labor 1.00 day 350.00 2,100.00
Labor Cost 3,750.00
Equipment :
1 Bar Cutter 1.00 day 1,758.00 P 1,758.00
1 Bar Bender 1.00 day 2,800.00 2,800.00
Equipment Cost 4,558.00

902(1)a2 Wall 50.00 pcs.

Materials:
12mm dia. X 6.0m RSB 50.00 pcs. 420.00 21,000.00
Materials Cost 21,000.00
Manpower :
1 Construction Foreman 2.00 days 650.00 P 1,300.00
2 Skilled Labor 2.00 days 500.00 2,000.00
6 Unskilled Labor 2.00 days 350.00 4,200.00
Labor Cost 7,500.00
Equipment :
1 Bar Cutter 2.00 days 1,758.00 P 3,516.00
1 Bar Bender 2.00 days 2,800.00 5,600.00
Equipment Cost 9,116.00

902(1)a4 Apron & Flooring 22.00 pcs.

Materials:
12mm dia. X 6.0m RSB 22.00 pcs. 420.00 9,240.00
Materials Cost 9,240.00
Manpower :
1 Construction Foreman 1.00 days 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
6 Unskilled Labor 1.00 days 350.00 2,100.00
Labor Cost 3,250.00
Equipment :
1 Bar Cutter 1.00 days 1,758.00 P 1,758.00
1 Bar Bender 1.00 days 2,800.00 2,800.00
Equipment Cost 4,558.00

Page 3 of 9
902(1)a4 Tie Beam 19.00 pcs.

Materials:
12mm dia. X 6.0m RSB 19.00 pcs. 420.00 7,980.00
Materials Cost 7,980.00
Manpower :
1 Construction Foreman 1.00 days 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
6 Unskilled Labor 1.00 days 350.00 2,100.00
Labor Cost 3,250.00
Equipment :
1 Bar Cutter 1.00 days 1,758.00 P 1,758.00
1 Bar Bender 1.00 days 2,800.00 2,800.00
Equipment Cost 4,558.00

Direct Cost 88,680.00

Mark -Up 14,188.80
VAT ( 7% ) 7,200.82
Indirect Cost 21,389.62
Item Total Cost P 110,069.62

PART V Form Works

903(2)
Materials:
3/8" x 4' x 8' Ord. Plywood 9.00 pcs 850.00 P 7,650.00
2'' x 4'' x 12' Coco Lumber 384.00 bd.ft. 60.00 23,040.00
Asst. CWN 20.00 kls 80.00 1,600.00
Materials Cost 32,290.00
Manpower :
1 Construction Foreman 2.00 days 650.00 P 1,300.00
2 Skilled Labor 2.00 days 500.00 2,000.00
6 Unskilled Labor 2.00 days 350.00 4,200.00
7,500.00
Equipment :
Minor Tools ( 10% of Labor Cost ) 750.00
Equipment Cost 750.00

Direct Cost 40,540.00

Mark -Up 6,486.40
VAT ( 7% ) 3,291.85
Indirect Cost 9,778.25
Item Total Cost P 50,318.25

SUMMARY OF ESTIMATED COST

ITEM NO. DESCRIPTION TOTAL COST

Part I OTHER GENERAL REQUIREMENTS 32,190.52
Part II Earthworks 132,932.52
Part III Reinforced Concrete Work 179,633.91
Part IV Reinforced Steel, (Deformed), Grade 40 110,069.62
Part V Form Works 50,318.25
TOTAL PROJECT COST 505,144.82
700,000.00
TOTAL PROJECT COST(ROUNDED-OFF TO THE NEAREST HUNDRED THOUSAND)

BREAKDOWN OF INDIRECT COST: ( BASED ON DAO NO. 197, DATED OCT. 07 2016 OF DPWH)
1.) Contractor's :10%
2.) OCM :5%
3.) Mob./Demob. :1%
4.) EVAT :7%

Prepared By: Recommending Approval By: Checked & Submitted by:

ENGR. KENNETH P. APGAO ENGR. NELSON R. AVANCEÑA ENGR. RODEL B. LOBATON

WATERWORKS SUPERVISOR MEEDO MUNICIPAL ENGINEER

Approved By:

HON. NORMAN S. ONG

MUNICIPAL MAYOR

Page 4 of 9
 Republic of the Philippines
Province of Palawan
Municipality of Rizal
OFFICE OF THE MUNICIPAL ENGINEER

PROGRAM OF WORK
Name of Project : Relocation of Water System Intake Structure
Location : Punta Baja
Brief Description
:
Source of fund/Amount : 20% DF-2022
Implementation : By Contract
Desirable Starting Date : W/in 7 Cal. Days Upon Receipt of NTP
Date : September 2022

QUANTITY AND COST ESTIMATES

ITEM NO. SCOPE OF WORKS / DESCRIPTION QTY. UNIT UNIT COST EST. AMOUNT
PART I OTHER GENERAL REQUIREMENTS

Site Prep. And other Prelim. Activities 1.00 lumpsum 3,500.00 1000.00
Construction of temporary Facilities 1.00 lumpsum 5,000.00 1500.00
Project layout/Stake out 1.00 lumpsum 4,000.00 500.00

803(1)a Project Billboard/Sign Board 1.00 each

Materials:
8'x8' Tarpaulin(Billboard/Sign Board) 64.00 sq.ft. P 30.00 P 1920.00
Ordinary Plywood 1/4'' thk. 1.00 pcs 650.00 650.00
Good sawn Lumber 40.00 bd.ft. 60.00 2400.00
Assorted Common Nails 1.00 kgs 100.00 100.00
Materials Cost 5070.00
Manpower :
1 Construction Foreman 1.00 days P 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
2 Unskilled Labor 1.00 days 350.00 700.00
Labor Cost 1,850.00
Equipment :
Minor Tools ( 10% of Labor Cost ) P 185.00
Equipment Cost 185.00

B.7(2) Construction Safety and Health 1.00 lot

Materials:
Safety Shoes 30.00 man-day 20.00 600.00
Working Gloves 30.00 man-day 25.00 750.00
Rain Coat 30.00 man-day 20.00 600.00
Rubber Boots 30.00 man-day 20.00 600.00
First aid Medicine 1.00 set 2,380.00 2,380.00
Materials Cost 4,930.00
Manpower :
1 Safety Practitioner/ Officer ( Part time @4 hrs / week ) 6.00 days 650.00 P 3,900.00
1 Health Personnel ( @ 3 days / week ) 14.00 days 500.00 7,000.00
Labor Cost 10,900.00

Direct Cost 25,935.00

Mark -Up 4,149.60
VAT ( 7% ) 2,105.92
Indirect Cost 6,255.52
Item Total Cost P 32,190.52

PART II Earthwork

803(1)a Existing Structure Demolition 1.00 lot

Manpower :
1 Construction Foreman 1.00 days P 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
2 Unskilled Labor 1.00 days 350.00 700.00
Labor Cost 1,850.00
Equipment :
1 backhoe ( 0.5 cu.m.) 1.00 day 16,000.00 16,000.00
Equipment Cost 16,000.00
803(1)a Structure Excavation, Gravel 24.75 cu.m

Manpower :
1 Construction Foreman 2.00 days P 650.00 P 1,300.00
1 Skilled Labor 2.00 days 500.00 1,000.00
2 Unskilled Labor 2.00 days 350.00 1,400.00
Labor Cost 3,700.00
Equipment :

Page 5 of 9
 1 backhoe ( 0.5 cu.m.) 2.00 day 16,000.00 32,000.00
Equipment Cost 32,000.00

804(1)a Embankment from Structure Excavation 21.00 cu.m

Manpower :
1 Construction Foreman 1.00 days P 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
2 Unskilled Labor 1.00 days 350.00 700.00
Labor Cost 1,850.00
Equipment :
1 backhoe backhoe ( 0.5 cu.m.) 1.00 day 16,000.00 16,000.00
Equipment Cost 16,000.00

Embankment for Water Diversion 67.50 cu.m

Manpower :
1 Construction Foreman 2.00 days P 650.00 P 1,300.00
1 Skilled Labor 2.00 days 500.00 1,000.00
2 Unskilled Labor 2.00 days 350.00 1,400.00
Labor Cost 3,700.00
Equipment :
1 backhoe backhoe ( 0.5 cu.m.) 2.00 day 16,000.00 32,000.00
Equipment Cost 32,000.00

Direct Cost 107,100.00

Mark -Up 17,136.00
VAT ( 7% ) 8,696.52
Indirect Cost 25,832.52
Item Total Cost P 132,932.52

PART III Reinforced Concrete Work 9.99 cu.m

900(1)c2 Structural Concrete (Footing) 2.25 cu.m

Materials:
Portland Cement 21.00 bags. P 370.00 P 7,770.00
Screened Sand 1.50 cu.m. 1,200.00 1,800.00
Gravel, G1 3.00 cu.m. 1,100.00 3,300.00
# 16 G.I. Tie Wires 1.00 kl. 120.00 120.00
Materials Cost 12,990.00
Manpower :
1 Construction Foreman 1.00 day 650.00 P 650.00
2 Skilled Labor 1.00 day 500.00 1,000.00
6 Unskilled Labor 1.00 day 350.00 2,100.00
Labor Cost 3,750.00
Equipment :
1 bagger mixer 1.00 day 1,376.00 1,376.00
Equipment Cost 1,376.00

900(1)c2 Structural Concrete (Wall) 6.90 cu.m.

Materials:
Portland Cement 63.00 bags. P 370.00 P 23,310.00
Screened Sand 4.00 cu.m. 1,200.00 4,800.00
Gravel, 3/8 7.00 cu.m. 1,200.00 8,400.00
# 16 G.I. Tie Wires 3.00 kl. 120.00 360.00
Materials Cost 36,870.00
Manpower :
1 Construction Foreman 3.00 days 650.00 P 1,950.00
2 Skilled Labor 3.00 days 500.00 3,000.00
6 Unskilled Labor 3.00 days 350.00 6,300.00
Labor Cost 11,250.00
Equipment :
1 bagger mixer 3.00 days 1,376.00 4,128.00
1 concrete vibrator 3.00 days 730.00 2,190.00
Equipment Cost 6,318.00

900(1)c2 Concrete buttress 0.84 cu.m.

Materials:
Portland Cement 8.00 bags. P 370.00 P 2,960.00
Screened Sand 0.50 cu.m. 1,200.00 600.00
Gravel, 3/8 1.00 cu.m. 1,200.00 1,200.00
# 16 G.I. Tie Wires 1.00 kl. 120.00 120.00
Materials Cost 4,880.00
Manpower :
1 Construction Foreman 1.00 day 650.00 P 650.00
2 Skilled Labor 1.00 day 500.00 1,000.00
6 Unskilled Labor 1.00 day 350.00 2,100.00
Labor Cost 3,750.00
Equipment :
1 bagger mixer 1.00 day 1,376.00 1,376.00
1 concrete vibrator 1.00 day 730.00 730.00
Equipment Cost 2,106.00
Page 6 of 9
900(1)c2 Concrete Apron & flooring 7.65 cu.m.

Materials:
Portland Cement 69.00 bags. P 370.00 P 25,530.00
Screened Sand 4.00 cu.m. 1,200.00 4,800.00
Gravel, 3/8 8.00 cu.m. 1,200.00 9,600.00
# 16 G.I. Tie Wires 4.00 kls. 120.00 480.00
Materials Cost 40,410.00
Manpower :
1 Construction Foreman 3.00 days 650.00 P 1,950.00
2 Skilled Labor 3.00 days 500.00 3,000.00
6 Unskilled Labor 3.00 days 350.00 6,300.00
Labor Cost 11,250.00
Equipment :
1 bagger mixer 3.00 days 1,376.00 4,128.00
1 concrete vibrator 3.00 days 730.00 2,190.00
Equipment Cost 6,318.00
900(1)c2 Tie Beam 0.90 cu.m.

Materials:
Portland Cement 9.00 bags. P 370.00 P 3,330.00
Screened Sand 0.50 cu.m. 1,200.00 600.00
Gravel, 3/8 1.00 cu.m. 1,200.00 1,200.00
# 16 G.I. Tie Wires 2.00 kls. 120.00 240.00
Materials Cost 5,370.00
Manpower :
1 Construction Foreman 1.00 days 650.00 P 650.00
2 Skilled Labor 1.00 days 500.00 1,000.00
6 Unskilled Labor 1.00 days 350.00 2,100.00
Labor Cost 3,750.00
Equipment :
1 bagger mixer 1.00 days 1,376.00 1,376.00
1 concrete vibrator 1.00 days 730.00 730.00
Equipment Cost 2,106.00

Direct Cost 152,494.00

Mark -Up 24,399.04
VAT ( 7% ) 12,382.51
Indirect Cost 36,781.55
Item Total Cost P 189,275.55

PART IV Reinforced Steel, (Deformed), Grade 40 120.00 pcs.

902(1)a1 Footing 16.00 pcs.

Materials:
16mm dia. X 6.0m RSB 16 pcs. 620.00 9,920.00
Materials Cost 9,920.00
Manpower :
1 Construction Foreman 1.00 day 650.00 P 650.00
2 Skilled Labor 1.00 day 500.00 1,000.00
6 Unskilled Labor 1.00 day 350.00 2,100.00
Labor Cost 3,750.00
Equipment :
1 Bar Cutter 1.00 day 1,758.00 P 1,758.00
1 Bar Bender 1.00 day 2,800.00 2,800.00
Equipment Cost 4,558.00

902(1)a2 Wall 50.00 pcs.

Materials:
12mm dia. X 6.0m RSB 50.00 pcs. 420.00 21,000.00
Materials Cost 21,000.00
Manpower :
1 Construction Foreman 2.00 days 650.00 P 1,300.00
2 Skilled Labor 2.00 days 500.00 2,000.00
6 Unskilled Labor 2.00 days 350.00 4,200.00
Labor Cost 7,500.00
Equipment :
1 Bar Cutter 2.00 days 1,758.00 P 3,516.00
1 Bar Bender 2.00 days 2,800.00 5,600.00
Equipment Cost 9,116.00

902(1)a3 Buttress 35.00 pcs.

Materials:
12mm dia. X 6.0m RSB 35.0 pcs. 420.00 14,700.00
Materials Cost 14,700.00
Manpower :
1 Construction Foreman 2.00 day 650.00 P 1,300.00
2 Skilled Labor 2.00 day 500.00 2,000.00
6 Unskilled Labor 2.00 day 350.00 4,200.00
Labor Cost 7,500.00
Page 7 of 9
 Equipment :
1 Bar Cutter 2.00 day 1,758.00 P 3,516.00
1 Bar Bender 2.00 day 2,800.00 5,600.00
Equipment Cost 9,116.00

902(1)a4 Apron & Flooring 58.00 pcs.

Materials:
12mm dia. X 6.0m RSB 58.00 pcs. 420.00 24,360.00
Materials Cost 24,360.00
Manpower :
1 Construction Foreman 2.00 days 650.00 P 1,300.00
1 Skilled Labor 2.00 days 500.00 1,000.00
6 Unskilled Labor 3.00 days 350.00 6,300.00
Labor Cost 8,600.00
Equipment :
1 Bar Cutter 2.00 days 1,758.00 P 3,516.00
1 Bar Bender 2.00 days 2,800.00 5,600.00
Equipment Cost 9,116.00
902(1)a4 Tie Beam 19.00 pcs.

Materials:
12mm dia. X 6.0m RSB 19.00 pcs. 420.00 7,980.00
Materials Cost 7,980.00
Manpower :
1 Construction Foreman 1.00 days 650.00 P 650.00
1 Skilled Labor 1.00 days 500.00 500.00
6 Unskilled Labor 1.00 days 350.00 2,100.00
Labor Cost 3,250.00
Equipment :
1 Bar Cutter 1.00 days 1,758.00 P 1,758.00
1 Bar Bender 1.00 days 2,800.00 2,800.00
Equipment Cost 4,558.00

Page 8 of 9
 Direct Cost 145,024.00
Mark -Up 23,203.84
VAT ( 7% ) 11,775.95
Indirect Cost 34,979.79
Item Total Cost P 180,003.79

PART V Form Works

903(2)
Materials:
3/8" x 4' x 8' Ord. Plywood 9.00 pcs 850.00 P 7,650.00
2'' x 4'' x 12' Coco Lumber 384.00 bd.ft. 60.00 23,040.00
Asst. CWN 20.00 kls 80.00 1,600.00
Materials Cost 32,290.00
Manpower :
1 Construction Foreman 4.00 days 650.00 P 2,600.00
2 Skilled Labor 4.00 days 500.00 4,000.00
6 Unskilled Labor 4.00 days 350.00 8,400.00
15,000.00
Equipment :
Minor Tools ( 10% of Labor Cost ) 1,500.00
Equipment Cost 1,500.00

Direct Cost 48,790.00

Mark -Up 7,806.40
VAT ( 7% ) 3,961.75
Indirect Cost 11,768.15
Item Total Cost P 60,558.15

SUMMARY OF ESTIMATED COST

ITEM NO. DESCRIPTION TOTAL COST

Part I OTHER GENERAL REQUIREMENTS 32,190.52
Part II Earthworks 132,932.52
Part III Reinforced Concrete Work 189,275.55
Part IV Reinforced Steel, (Deformed), Grade 40 180,003.79
Part V Form Works 60,558.15
TOTAL PROJECT COST 594,960.53
700,000.00
TOTAL PROJECT COST(ROUNDED-OFF TO THE NEAREST HUNDRED THOUSAND)

BREAKDOWN OF INDIRECT COST: ( BASED ON DAO NO. 197, DATED OCT. 07 2016 OF DPWH)
1.) Contractor's :10%
2.) OCM :5%
3.) Mob./Demob. :1%
4.) EVAT :7%

Prepared By: Recommending Approval By: Checked & Submitted by:

ENGR. KENNETH P. APGAO ENGR. NELSON R. AVANCEÑA ENGR. RODEL B. LOBATON

WATERWORKS SUPERVISOR MEEDO MUNICIPAL ENGINEER

Approved By:

HON. NORMAN S. ONG

MUNICIPAL MAYOR

Page 9 of 9