Concreting of Purok 1, Brgy. Quirino - Purok 4, Brgy. Panayogon Brgy. Quirino and Brgy.

Panayogon

DETAILED ESTIMATE

Item No./Description : 100(3)a1 Structural Excavation ( Common Soil )

Unit of Measurement : cu.m.
Quantity : 141.05 cu.m.
Output per hour : 20.00 cu.m./hr.
No. of
Designation No. of Person Hourly Rate Amount
Hours
Labor
A
a. Construction Foreman 1 7.10 65.50 465.05
c. Unskilled Labor 3 7.10 37.50 798.75

Sub - Total for A - 1 1263.80

No. of
Name and Capacity No. of Units Hourly Rate Amount
Hours
B Equipment
a. Dump Truck (12ydᶟ) All Models 2 7.1 1,400.00 19,880.00
b. Backhoe ( 0.80mᶟ ) 1 7.1 1,700.00 12,070.00

Sub - Total for B - 1 31,950.00

Name and Specification Units Quantity Unit Cost Amount

C Materials
0.00
0.00
Sub - Total for C 0.00
D Direct Cost (A+B+C) 33,213.80
E Overhead, Contingencies & Miscellaneous (OCM) 10.00% of G 3,321.38
F Contractor's Profit (CP) 8.00% of G 1,660.69
G Value Added Tax (VAT) 5.00% of (D+E+F+G) 1,909.79
H Total Item Cost D+E+F+G 40,105.66
Adjusted Unit Cost 284.34

Prepared by:

JOSELITO T. ROBLE
Authorized Managing Officer