Scope of work Unit Qty Unit Cost Amount

A. Civil Works lot 1.00 461,279.52 461,279.52

1. Concreting of identified damaged driveway Slab 218,570.24

I. Cutting of concrete using concrete cutter

sqm 38.70 1,014.46 39,259.46

II. Breaking of concrete using Jack hammer
III. 20mm rebar installation spaced at 0.2m on top and bottom of the slab (please validate reinforcement design kgs 125.00 70.00 8,750.00
and send recommended design for truck deliveryway)
VI. Concrete pouring of 3000psi, grade 40, 10" thick slab (7 days curing for the entrance gate and 28 days sqm 38.70 2,203.63 85,280.48
for curing for slab near firefighting shed)
> Cost per sq.m of 10" thick reinforced cocnrete slab sqm 38.70 2,203.63 85,280.30

2. Concreting of identified cylinder buffer slab 251,459.28

I. Dismantling of decommisioned electrical junction boxes, wires and small steel posts. lot 1.00 15,000.00 15,000.00
II. Excavation and leveling of soil to match soil level of existing concreted area. cum 18.73 350.00 6,554.10
III. Concrete pouring of ready mix concrete with 28 days curing. sqm 62.42 2,203.63 137,550.58
IV. Construction of pavement gutter similar to the existing design. sqm 12.10 2,204.63 26,676.02
B. Mobilization and Demobilization, Safety Allowances lot 1.00 65,678.57 65,678.57

TOTAL PROJECT COST ( EXCLUDING VAT) 470,029.52

 Concrete cutting (per square meter) Breaking (75mm<t<150mm Thick) (per cu.m) Base Coarse (per cu.m) Sub-Base (per cu.m)

ITEM NO. DESCRIPTION ITEM NO. DESCRIPTION ITEM NO. DESCRIPTION ITEM NO. DESCRIPTION
Unit Qty Direct Cost Amount Unit Qty Direct Cost Amount Unit Qty Direct Cost Amount Unit Qty Direct Cost Amount
A Material A Material A Material A Material
Blade sqm 1 1,000.00 1,000.00 - Base Coarse cu.m 1 1,900.00 1,900.00 Sub-base cu.m 1 1,900.00 1,900.00
MDUC 1,000.00 MDUC - MDUC 1,900.00 MDUC 1,900.00
B Labor man-hour sqm Unit Cost Amount B Labor man-hour cu meter Unit Cost Amount B Labor man-hour cu meter Unit Cost Amount B Labor man-hour per cu.m Unit Cost Amount
Operator 0.15 1 56.25 8.44 Operator 1.3 1 56.25 73.69 Laborer 0.9 1 41.25 37.13 Laborer 0.9 1 41.25 37.13
Laborer 0.015 1 41.25 0.62 Driver 0.8 50.00 40.00 Driver 0.8 1 50.00 40.00 Driver 0.8 1 50.00 40.00
LDUC 9.06 Laborer 2 1 41.25 82.50 LDUC 77.13 LDUC 77.13
C Equipment equip-hr sqm Unit Cost Amount LDUC 196.19 C Equipment equip-hr cu meter Unit Cost Amount C Equipment equip-hr per cu.m Unit Cost Amount
Concrete cutter 0.1 1 54.00 5.40 C Equipment equip-hr cu meter Unit Cost Amount Plate Compactor 0.2 1 213.50 42.70 Plate Compactor 0.2 1 213.50 42.70
LDUC 5.40 Truck 0.8 1 300.00 240.00 Truck 0.2 1 300.00 60.00 Truck 0.2 1 300.00 60.00
Air Compressor 1.2 1 340.00 408.00 LDUC 102.70 LDUC 102.70
SUMMARY Jackhammer 1.2 1 50.72 60.86
Direct Cost VAT Mark-up Total LDUC 708.86 SUMMARY SUMMARY
A MATERIAL 850.00 150.00 1,000.00 Direct Cost VAT Mark-up Total Direct Cost VAT Mark-up Total
B LABOR 6.61 1.09 1.36 9.06 SUMMARY A MATERIAL 1,615.00 285.00 1,900.00 A MATERIAL 1,615.00 285.00 1,900.00
C EQUIPMENT 3.94 0.65 0.81 5.40 Direct Cost VAT Mark-up Total B LABOR 56.30 9.26 11.57 77.13 B LABOR 56.30 9.26 11.57 77.13
1,014.46 A MATERIAL - - - C EQUIPMENT 74.97 12.32 15.41 102.70 C EQUIPMENT 74.97 12.32 15.41 102.70
B LABOR 143.22 23.54 29.43 196.19 D MISCELLANEOUS ACTIVITY (FDT) 57.94 6.95 8.69 73.58 2,079.83
TOTAL UNIT COST 1,014.46 C EQUIPMENT 517.47 85.06 106.33 708.86 2,153.40
905.05 TOTAL UNIT COST 2,079.83 sqm
TOTAL UNIT COST 2,153.40 sqm
TOTAL UNIT COST 905.05
6033.677
Breaking (150mm<t<200mm Thick) (per cu.m)
Restoration on Roadway (per cu.m) Restoration on Sidewalk and Gutter (per cu.m)
ITEM NO. DESCRIPTION
Unit Qty Direct Cost Amount ITEM NO.
DESCRIPTION
ITEM NO. DESCRIPTION
A Material Unit Qty Direct Cost Amount Unit Qty Direct Cost Amount
- A Material A Material
MDUC - Concrete (Ready Mix) 24mpa @ 7 days cu.m 1 3,500.00 3,500.00 Concrete (Ready Mix) 21mpa @ 28 days
cu.m 1 3,500.00 3,500.00
B Labor man-hour cu meter Unit Cost Amount MDUC 3,500.00 MDUC 3,500.00
Operator 1.6 1 56.25 90.00 B Labor man-hour per cu.m Unit Cost Amount B Labor man-hour per cu.m Unit Cost Amount
Driver 0.8 50.00 40.00 Foreman 2.29 1 75.00 171.43 Foreman 2.16 1 75.00 162.16
Laborer 2.0 1 41.25 82.50 6 - Laborers 2.29 1 247.50 565.71 6 - Laborers 2.16 1 247.50 535.14
LDUC 212.50 2 - Mason 2.29 1 112.50 257.14 2 - Mason 2.16 1 112.50 243.24
C Equipment equip-hr cu meter Unit Cost Amount LDUC 822.86 LDUC 778.38
Truck 0.8 1 300.00 240.00 C Equipment equip-hr per cu.m Unit Cost Amount C Equipment equip-hr per cu.m Unit Cost Amount
Air Compressor 1.5 1 340.00 510.00 1 - Bagger Mixer 0.720 1 37.25 26.82 1 - Bagger Mixer 0.720 1 37.25 26.82
Jackhammer 1.5 1 50.72 76.08 Concrete Vibrator 0.025 1 68.75 1.72 Concrete Vibrator 0.025 1 68.75 1.72
LDUC 826.08 LDUC 28.54 LDUC 28.54

SUMMARY SUMMARY SUMMARY

Direct Cost VAT Mark-up Total Direct Cost VAT Mark-up Total Direct Cost VAT Mark-up Total
A MATERIAL - - - A MATERIAL 2,975.00 525.00 3,500.00 A MATERIAL 2,975.00 525.00 3,500.00
B LABOR 155.13 25.50 31.88 212.50 B LABOR 822.86 98.74 123.43 1,045.03 B LABOR 778.38 93.41 116.76 988.54
C EQUIPMENT 603.04 99.13 123.91 826.08 C EQUIPMENT 28.54 3.42 4.28 36.24 C EQUIPMENT 28.54 3.42 4.28 36.24
1,038.58 4,581.27 4,524.78

TOTAL UNIT COST 1,038.58 TOTAL UNIT COST 4,581.27 ####### TOTAL UNIT COST 4,524.78

Breaking (200mm and above Thickness) (per cu.m)

BWSI
ITEM NO. DESCRIPTION
Unit Qty Direct Cost Amount
A Material
-
MDUC -
B Labor man-hour sqmeter Unit Cost Amount
Operator 1.9 1 56.25 106.88
Driver 0.8 50.00 40.00
Laborer 2 1 41.25 82.50
LDUC 229.38
C Equipment equip-hr sq meter Unit Cost Amount
Truck 0.8 1 300.00 240.00
Air Compressor 1.8 1 340.00 612.00
Jackhammer 1.8 1 50.72 91.30
LDUC 943.30

SUMMARY
Direct Cost Direct Cost VAT Mark-up Total
A MATERIAL - - -
B LABOR 167.44 27.53 34.41 229.38
C EQUIPMENT 688.61 113.20 141.49 943.30
1,172.67

TOTAL UNIT COST 5,863.36

 COMPUTATION OF MOBILIZATION/ DE- MOBILIZATION & ON- GOING COST
Project Title:
Location:
Owner:

ITEM/ DESCRIPTION Quantity Unit Unit Cost Total Cost UNIT COST
Barracks/
I. MOBILIZATION Location: Province Warehouse Driver Diesel Truck Rental
Rental
a. Barracks/ Warehouse Rental/ Month 2.40 Ls 5,000.00 12,000.00 Batangas
4,000.00 1,000.00
b. Transportation of Workers & Equipment Laguna
b.1 Driver 1.00 Ls 700.00 700.00 Bulacan 4,500.00 1,000.00
b.2 Diesel 1.00 Ls 5,000.00 5,000.00 Pampanga
5,000.00 1,000.00
b.3 Truck Rental 1.00 Ls 6,000.00 6,000.00 Tarlac
Sub- Total Cost 23,700.00 Pangasinan
700.00 1,500.00 6,000.00
II. DE-MOBILIZATION La Union
4,000.00
a. Transportation of Workers & Equipment Baguio
2,000.00
a.1 Driver 1.00 Lot 700.00 700.00 Ilocos Sur
a.2 Diesel 1.00 Lot 5,000.00 5,000.00 Nueva Ecija 1,000.00
a.3 Truck Rental 1.00 Lot 6,000.00 6,000.00 Nueva Vizcaya 4,500.00 1,500.00
Sub- Total Cost 11,700.00 Ma. Aurora 1,000.00
TOTAL COST of MOBILIZATION/ DE- MOBILIZATION COST 35,400.00
TOTAL COST of MOBILIZATION/ DE- MOBILIZATION VAT EXCLUSIVE 31,607.14
III. ON- GOING COST (Php 300/day) @ ____Days 60 Days 300.00 18,000.00
TOTAL COST of ON- GOING COST 18,000.00
TOTAL COST of ON- GOING COST VAT EXCLUSIVE 16,071.43
SAFETY ALLOWANCES 17,035.71
GRAND TOTAL COST 65,678.57