DETAILED ENGINEERING ESTIMATES

PROJECT : CONCRETING OF CIRCUMFERENCIAL ROAD BAYABAS NATIONAL HIGHSCHOOL

LOCATION : BARANGAY BAYABAS, CAGAYAN DE ORO CITY

DURATION : 90 - CALENDAR DAYS

CONCRETING OF CIRCUMFERENCIAL ROAD BAYABAS NATIONAL HIGH SCHOOL BILL OF QUANTITIES

ITEM NO. DESCRIPTION UNIT QTY. UNIT PRICE AMOUNT

B.5 PROJECT BILLBOARD/SIGNBOARD 2.00 7,222.67 14,445.34

EACH
B.7 (2) OCCUPATION SAFETY & HEALTH 3.00 18,519.61 55,558.82
MONTH
B.8 (1) TRAFFIC MANAGEMENT 3.00 21,068.37 63,205.11
MONTH
B.9 MOBILIXATION/DEMOBILIZATION LUMP SUM 1.00 LUMP SUM 47,660.90

102 (2) SURPLUS COMMON EXCAVATION 195.33 188.866 36,891.25

CU.M.
103 (1)a STRUCTURE EXCAVATION (COMMON SOIL) 165.81 304.107 50,424.11
CU.M.
104 (2)a EMBANKMENT FROM BORROW (COMMON SOIL) 22.10 286.185 6,324.69
CU.M.
201 (1) AGGREGATE BASE COURSE CU.M. 309.52 1,392.94 431,142.22

311 (1)b1 PORTLAND CEMENT CONCRETE PAVEMENT 1,547.61 1,390.20 2,151,490.00

SQ.M.
404 (1)a REINFORCING STEELS (GRADE 40) 10,671.64 72.984 772,463.56
Kg.
405 (1)a2 STRUCTURAL CONCRETE (20.68MPA, CLASS A, 14 DAYS) 154.57 817.000 1,262,837.76
CU.M.
1600 (3) DEWATERING LIN. M. 26.00 2,021.36 52,555.46

TOTAL ESTIMATED PROJECT COST P 4,944,999.22

(FOUR MILLION NINE HUNDRED FORTY FOUR THOUSAND NINE HUNDRED NINETY NINE PESOS & 22/100.)

SUBMMITTED BY :
NAME: ROEL L. JUMAO-AS
DESIGNATION: PROJECT MANAGER/PROPRIETOR
CONST. FIRM: STPK CONTRUCTION SERVICES
ITEM NO. B.5 Project Billboard/Signboard
QUANTITY = 2 each

I. DIRECT COST :

A. LABOR
1 CONST. FOREMAN @ P 700.00 / DAY X 1 DAY P 700.00
1 SKILLED WORKER @ P 400.00 / DAY X 0.75 DAY P 300.00

1 UNSKILLED WORKER @ P 300.00 / DAY X 0.75 DAY P 225.00

SUB TOTAL P 1,225.00

B. MATERIALS

4 STANDARD TARPULIN @ P 400.00 / PC P 1,600.00

20 PCS 2 X 2 X 12 COCO LUMBER @ P 66.86 / PC P 1,337.24

4 SHEET 1/4 PLYWOOD @ P 600.00 / SHEET P 2,400.00

1 ASSORTED CW NAILS @ P 60.00 / LUMPSUM P 60.00

SUB TOTAL P 5,397.24

C. EQUIPMENT

1 SERVICE VEHICLE @ P 4,285.18 P 4,285.18

SUB TOTAL P 4,285.18

TOTAL DIRECT COST P 10,907.42

UNIT COST P 5,453.71 each

II. INDIRECT COST :

OCM P 1,100.00
CP P 1,588.00
VAT P 849.92

TOTAL INDIRECT COST P 3,537.92

TOTAL COST P 14,445.34

ADJUSTED UNIT COST P 7,222.67 each

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. B.7(2) Occupation Safety and Health Program
QUANTITY = 3 months

I. DIRECT COST :

A. LABOR

1 SAFETY OFFICER @ P 400.00 / DAY X 21 DAYS P 8,400.00

1 HEALTH OFFICER @ P 300.00 / DAY X 90 DAYS P 27,000.00

SUB TOTAL P 35,400.00

B. EQUIPMENT RENTAL SUB TOTAL P 0.00

C. MATERIALS

15 PCS. SAFETY HELMET @ P 250.00 / PC P 3,750.00

1 SET TENTS @ P 2,500.00 / SET P 2,500.00

5 PCS. SAFETY VEST @ P 500.00 / PC P 2,500.00

60 PCS. WORKIN GLOVES @ P 40.00 / PC P 2,400.00

5 PCS. RAIN COATS @ P 300.00 / PC P 1,500.00

SUB TOTAL P 12,650.00

TOTAL DIRECT COST P 48,050.00

UNIT COST P 16,016.66 /month

II. INDIRECT COST

OCM P 0.00

CP P 4,810.00

VAT P 2,698.82

TOTAL INDIRECT COST P 7,508.82

TOTAL COST P 55,558.82

ADJUSTED UNIT COST P 18,519.606 /month

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. B.8 (1) Traffic Management
QUANTITIY = 3 months

I. DIRECT COST:

A. LABOR

2 SKILLED WORKER @ P 300.00 / DAY X 27 DAYS P 16,200.00

SUB TOTAL P 16,200.00

B. EQUIPMENT
1 SERVCIE VEHICLE W/
COMPLETE TRAFFIC TWINKER
LIGHTS & SINAGE
@ P LUMPSUM P 7,943.78
SUB TOTAL P 7,943.78

C. MATERIALS
SIGNAGES, EMERGENCY
LIGHTS/LAMPS, SIGNAL,
MARKERS CUES/BARRIERS
@ P LUMPSUM P 12,000.00
SUB TOTAL P 12,000.00

TOTAL DIRECT COST P 52.343.75

UNIT COST P 17,447.926 /month

II. INDIRECT COST:

CP P 7,851.00

VAT P 3,010.33

TOTAL INDIRECT COST P 10,861.33

TOTAL COST P 63,205.11

ADJUSTED UNIT COST P 21,068.37 /month

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. B.9 Mobilization/Demobilization
QUANTITY = 1 lumpsum

I. DIRECT COST:

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 4 DAYS P 2,800.00

1 WAREHOUSE MAN @ P 600.00 / DAY X 4 DAYS P 2,400.00

1 GAURD @ P 500.00 / DAY X 4 DAYS P 2,000.00

4 UNSKILLED WORKERS @ P 400.00 / DAY X 4 DAYS P 6,400.00

SUB TOTAL P 13,600.00

B. EQUIPMENT @

1 BOOM TRUCK @ P 700.00 / DAY X 4 DAYS P 2,800.00

1 LOW BED TRAILER @ P LUMP SUM P 28,991.33

SUB TOTAL P 31,791.33

TOTAL DIRECT COST P 31,791.33

UNIT COST P lumpsum

II. INDIRECT COST:

VAT P 2,269.57

TOTAL INDIRECT COST P 2,269.57

TOTAL COST P 47,660.90

ADJUSTED UNIT COST P lumpsum

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. 102(2) Surplus Common Excavation
QUANTITIY = 195.33 Cu. m.

I. DIRECT COST:

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 7 DAYS P 4,900.00

2 UNSKILLED WORKERS @ P 400.00 / DAY X 7 DAYS P 5,600.00

SUB TOTAL P 10,500.00

B. EQUIPMENT

1 HYDRAULIC JACK @ P 1,800.00 / DAY X 7 DAYS P 12,600.00

1 DUMPTRUCK @ P LUMP SUM P 5,007.62

SUB TOTAL P 17,607.62

TAL DIRECT COST P 28,107.62

UNIT COST P 143.898 /Cu.m.

II. INDIRECT COST:

OCM P 2,810.00

CO P 4,216.00

VAT P 1,757.63

TOTAL INDIRECT COST P 8,783.63

TOTAL COST P 36,891.25

ADJUSTED UNIT COST P 188.866 /Cu.m.

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. 103 (1)a Structure Excavation (Common Soil)
QUANTIY = 165.81 Cu. m.

I. DIRECT COST:

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 8 DAYS P 5,600.00

5 UNSKILLED WORKER @ P 400.00 / DAY X 8 DAYS P 16,000.00

SUB TOTAL P 21,600.00

B. EQUIPMENT

1 EXCAVATOR @ P 1,500.00 / DAY X 8 DAYS P 12,000.00

1 DUMPTRUCK @ P LUMP SUM P 7,646.72

SUB TOTAL P 19,646.72

TOTAL DIRECT COST P 41,246.72
UNIT COST P 248.758 /Cu.m.

II. INDIRECT COST:

OCM P 3,299.00
CP P 4,949.00
VAT P 929.39

TOTAL INDIRECT COST P 9,177.39

TOTAL COST P 50,424.00

ADJUSTED UNIT COST P 304.107 /Cu.m.

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. 104 (2)a Embankment from roadway excavation (Common Soil)
QUANTIY = 22.10 CU.M.

I. DIRECT COST:

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 1 DAYS P 700.00

1 UNSKILLED WORKERS @ P 400.00 / DAY X 1 DAYS P 400.00

SUB TOTAL P 1,100.00

B. EQUIPMENT

1 GRADER @ P 2,000.00 / DAY X 1 DAYS P 2,000.00

1 ROLLER @ P LUMP SUM P 1,718.18

SUB TOTAL P 3,718.18

TOTAL DIRECT COST P 4,818.81

UNIT COST P 218.04 / Cu.m.

II. INDIRECT COST:

OCM P 481.00

CP P 722.00

VAT P 302.88

TOTAL INDIRECT COST P 1,505.88

TOTAL COST P 6,324.69

ADJUSTED UNIT COST P 286.185 / Cu.m.

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. 201(1) Aggregate Base Course
QUANTITY = 309.52 Cu.m.

I. DIRECT COST:

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 25 DAYS P 17,500.00

2 LABORERS @ P 400.00 / DAY X 25 DAYS P 20,000.00

SUB TOTAL P 37,500.00

B. EQUIPMENT

1 GRADER @ P 2,000.00 / DAY X 25 DAYS P 50,000.00

1 ROLLER @ P LUMP SUM P 76,342.05

SUB TOTAL P 126,342.05

C. MATERALS
386 CU. M. AGG.
BASE COURSE
@ P 426.547 / CU.M. P 164,647.14
SUB TOTAL P 164,647.14

OTAL DIRECT COST P 328,489.32

UNIT COST P 1,061.286 /Cu.m.

II. INDIRECT COST:

OCM P 34,848.93

CP P 49,273.39

VAT P 20,530.58

TOTAL INDIRECT COST P 102,652.90

TOTAL COST P 431,142.22

ADJUSTED UNIT COST P 1,392.936 /Cu.m.

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. 311(1)b1 PORTLAND CEMENT CONC. PAVEMENT (Unreinforced 0.20m. Thk., 14-Days)

QUANTITY = 1,547.61 Square Meter

I. DIRECT COST:

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 24 DAYS P 16,800.00

4 SKILLED WORKERS @ P 500.00 / DAY X 24 DAYS P 48,000.00

5 UNSKILLED WORKERS @ P 400.00 / DAY X 24 DAYS P 48,000.00

SUB TOTAL P 112,800.00

B. EQUIPMENT

1 SPRAYER @ P 500.00 / DAY X 24 DAYS P 12,000.00

1 CONC. VIBRATOR @ P 100.00 / DAY X 24 DAYS P 2,400.00

1 CONC. SAW @ P 100.00 / DAY X 24 DAYS P 2,400.00

1 BAR CUTTER @ P 250.00 / DAY X 24 DAYS P 6,000.00

1 WATER TANK @ P 2,400.00 / DAY X 6 DAYS P 14,400.00

SUB TOTAL P 37,200.00

C. MATERIALS

44 PCS 12mmØDB @ P 325.00 / PC P 14,300.00

1 DRUM CURING COMPOUND @ P 6,000.00 / DRUM P 6,000.00

20 LITS ASPHALT SEALART @ P 180.00 / LIT P 3,600.00

80 PCS. STEEL FORMS @ P 100.00 / PC P 8,000.00

321 CU.M. READY MIX
CONC. 3,500 MIX @ P 4,500.00 / CU.M. P 1,444,500.00

2 PC 20mmØPLAIN BAR @ P 621.00 / PC P 1,242.00

SUB TOTAL P 1,477,642.00

TOTAL DIRECT COST P 266,660.00

UNIT COST P 1,045.68 /Sq.m.

II. INDIRECT COST:

OCM P 163,923.07

CP P 245,884.57

VAT P 102,450.37
TOTAL INDIRECT COST P 512,257.98

TOTAL COST P 2,151,490.00

ADJUSTED UNIT COST P 1,390.20 /Sq.m.

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. 404(1)a REINFORCING STEELS, (GRADE 40)

QUANTITY = 10,671.64 Kgs.

I. DIRECT COST:

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 60 DAYS P 42,000.00

2 SKILLED WORKERS @ P 500.00 / DAY X 60 DAYS P 60,000.00

2 UNSKILLED WORKERS@ P 400.00 / DAY X 60 DAYS P 48,000.00

SUB TOTAL P 150,000.00

B. EQUIPMENT
1 BAR CUTTER @ P 200.00 / DAY X 60 DAYS P 12,000.00
1 BAR BENDER @ P 300.00 / DAY X 60 DAYS P 18,000.00
1 CARGO TRUCK @ P LUMP SUM P 8,404.40

SUB TOTAL P 38,404.40

C. MATERIALS

1,000 PCS 12mmØDB @ P 179.00 / PC P 179,000.00

1,000 KGS 10mmØDB @ P 145.00 / KG P 145,000.00

310 PCS 16mmØDB @ P 529.48 / PC P 164,139.27

SUB TOTAL P 500,139.27

TOTAL DIRECT COST P 688,543.67
UNIT COST P 64.52 /Kg

II. INDIRECT COST:

OCM P 58,854.36
CP P 88,281.55
VAT P 36,783.98

TOTAL INDIRECT COST P 183,919.89

TOTAL COST P 772,463.56

ADJUSTED UNIT COST P 73.384 /Kg

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. 405(1)a2 Structural Concrete (20.68 Mpa, Class A, 14 days)
QUANTITY = 154.57 CU. M.

I. DIRECT COST:

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 80 DAYS P 56,000.00

3 SKILLED WORKERS @ P 500.00 / DAY X 80 DAYS P 120,000.00

3 UNSKILLED WORKERS @ P 400.00 / DAY X 80 DAYS P 96,000.00

SUB TOTAL P 272,000.00

B. EQUIPMENT

1 CONC. MIXER @ P 200.00 / DAY X 60 DAYS P 12,000.00

1 CONC. VIBRATOR @ P 100.00 / DAY X 60 DAYS P 6,000.00

1 WATER TUNK @ P LUMP SUM P 21,362.10

SUB TOTAL P 39,362.10

C. MATERIALS

240 SHEETS 1/4" PLYWOOD @ P 525.00 / SHEET P 126,000.00

600 PCS. 2"X2"X12' @ P 80.00 / PC P 48,000.00

1380 BAGS PORTLAND CEMENT @ P 215.00 / BAG P 296,700.00

88 CU.M. SAND @ P 700.00 / CU.M. P 61,600.00

148 CU.M. GRAVEL @ P 750.00 / CU.M. P 111,000.00
1 BOX 2 1/2" CW MAILS @ P 2,500.00 / BOX P 2,500.00
1 BOX 3" CW1 1/2" CW NAILS @ P 2,500.00 / BOX P 2,500.00

1 BOX 3" CW NAILS @ P 2,500.00 / BOX P 2,500.00

TOTAL INDIRECT COST P 650,800.00

TOTAL COST P 962,162.10

ADJUSTED UNIT COST P 6,224.77 /Cu.m.

II. INDIRECT COST:

OCM P 96,216.21

CP P 144,334.21

VAT P 60,135.14

TOTAL INDIRECT COST P 300,685.56

TOTAL COST P 1,262,837.76

ADJUSTED UNIT COST P 817.000 /Cu.m.

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
ITEM NO. 500(1) PIPE CULVERTS, 910mmØ (CLASS II RCPC)
QUANTITY = 26 Lin. Meters

I. DIRECT COST

A. LABOR

1 CONST. FOREMAN @ P 700.00 / DAY X 7 DAYS P 4,900.00

2 UNSKILLED WORKERS @ P 400.00 / DAY X 7 DAYS P 5,600.00

SUB TOTAL P 10,500.00

B. EQUIPMENT

1 WATER TRUCK W/

COST OF WATER @ P LUMP SUM P 29,542.26

SUB TOTAL P 29,542.26

TOTAL DIRECT COST P 40.042.26

UNIT COST P 1,540.08 /L.m.

II. INDIRECT COST:

OCM P 4,004.22

CP P 6,006.34

VAT P 2,502.64

TOTAL DIRECT COS P 12,513.20

TOTAL COST P 52,555.46

ADJUSTED UNIT COST P 2,021.36 /L.m.

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
 Department of Public Works and Highways (DPWH)
Contract ID: 21KH0049
Contract Name: Concretinng of Circumferential Road (Bayabas National High School), Brgy. Bayabas, Cagayan de Oro City, Misamis Oriental

Contract Location: Barangay Bayabas, Cagayan de Oro City, Misamis Oriental

ABC : Php 4,950,000.00

BILL OF QUANTITIES

Pay Item Unit Price Amount

Description Unit Quantity
No. (Pesos) (Pesos)

Part II: OTHER GENERAL REQUIREMENTS

B.5 Project each 2.00 Seven Thousand Two Fourteen Thousand

Billboard/Signboard Hundred Twenty Two Four Hundred Forty
Pesos & 67/100. Five Pesos & 34/100.

Php 7,222.67 Php 55,558.82

B.7(1) Occupation Safety months 3.00 Eighteen Thousand Fifty Five Thousand
and Health Program Five Hundred Five Hundred Fifty
Nineteen Pesos & Eight Pesos & 82/100.
61/100.
Php 55,558.82
Php 18,519.61

B.8(1) Traffic Management months 3.00 Twenty One Thousand Sixty Three Thousand
Sixty Eight Pesos Two Hundred Five
& 37/100. Pesos & 11/100.

Php 21,068.37
Php 62,205.11

B.9 Mobilization/ lumpsum 1.00 Forty Seven Thousand Forty Seven

Demobilization Six Hundred Sixty Thousand Six Hundred
Pesos & 90/100. Sixty Pesos
& 90/100
Php 47,660.90
Php 47,660.90

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
Part A: EARTHWORKS

102(2) Surplus Common Cu. M. 195.33 One Hundred Eighty Thirty Six Thousand
Excavation Eight Pesos & 86/100. Eight Hundred Ninety
One Pese & 25/100.

Php 188.86 Php 36,891.25

103(1)a Structure Excavation Cu. M. 165.81 Three Hundred Four Fifty Thousand
(Common Soil) Pesos & 10/100. Four Hundred Twenty
Four Pesos.

Php 304.10 Php 50,424.00

104(1)a Embankment from Cu. M. 22.10 Two Hundred Eighty Six Tjhousand Three
roadway excavation Six Pesos & 18/100. Hundred Twenty
(Common Soil) Four Pesos & 69/100

Php 286.18 Php 6,324.69

Part D SUBBASE AND BASE COURSE

201(1) Aggregate Base Cu. M. 309.52 One Thousand One Four Hundred Thirty
Course Hundred Ninety Two One Thousand One
Pesos & 94/100. Hundred Forty Two
Pesos & 22/100.

Php 1,392.94 Php 431,142.22

Part E SURFACE COURSES

311(1)b1 Portland Cement Square 1,547.61 One Thousand Three Two Million One
Concrete Pavement Meter Hundred Ninety Pesos Hundred Fifty One
(Unreinforced),0.20 m & 20/100. Thousand Four
thick, 14 days Hundred Ninety Pesos.

Php 1,390.20 Php 2,151,490.00

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services
Part G DRINAGE AND SLOPE PROTECTION STRUCTURES

404(1)a Reinforcing Steel Bars, kg 10,671.64 Seventy Two Pesos Seven Hundred Seventy
Grade 40 & 98/100. Two
Thousand Four
Hundred Sixty
Three Pesos & 56/100.

Php 72.98 Php 772,463.56

405(1)a2 Structural Concrete Cu. m. 154.57 Eight Hundred One Million Two
(20.68 Mpa, Class A, Seventeen Pesos. Hundred Sixty Two
14 days) Thousand Eight
Hundred Thirty Seven
Pesos & 76/100.

Php 817.00 Php 1,262,837.76

500(1)a3 Pipe Culverts, 910 mm l.m 26.00 Two Thousand Fifty Two Thousand
Ø (Class II) RCPC Twenty One Pesos & Five Hundred Fifty
36/100 Five Pesos & 46/100.

Php 2,021.36 Php 52,555.46

Php 4,944,999.22
TOTAL

(FOUR MILLION NINE HUNDRED FORTY FOUR THOUSAND NINE HUNDRED NINETY NINE PESOS & 22/100.)

Submitted by:
Roel L. Jumao-as
Project Manager and Proprietor
STPK Contruction Services