CONSTRUCTION OF RIVER WALL

Brgy. Burgos, Pakil, Laguna

Item No. Description Quantity Unit Unit Cost Amount

Length 50 m
No. of Calendar Days 60 c.d.

Part A General Requirements

SPL-1 Mobilization/Demobilization 1 lot 8,000.00 8,000.00
SPL-2 Temporary Facilities 1 lot 40,000.00 40,000.00

Part B Earthworks
102 Excavation 39 cu.m. 1,150.50 44,869.50

Part C Concreting
405 Structural Concrete Class A (Minor Structures) 52.25 cu.m. 11,290.46 589,926.54

Part D Concreting
505 Grouted Riprap 151.13 cu.m. 3,902.85 589,837.72
311 (1) c PCC Pavement (Plain) - Conventional Method 60 sq.m. 905.50 54,330.00
100mm thk.
SPL-3 Sand Bagging 52 l.m. 1,220.60 63,471.20
1027 (1) Cement Plaster Finish 70 sq.m. 93.75 6,562.50
SPL-4 Hauling of Materials 1 cu.m. 101,952.00 101,952.00

Total Cost of Project 1,498,949.46

Item No. Description Quantity Unit Unit Cost Amount
 Foreman 1
mason 2
labor 4

plywood 20 330.00 6,600.00

lumber 400 21.00 8,400.00
corr gi sheet 20 312.00 6,240.00
cwn 10 67.60 676.00

21,916.00

(60.03)
38095.238095 1,904.76

34632.034632 3,463.20

21,976.03

223.97
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
SPL - 1

Item No. Description No. of Person No. of Days Rate Amount

A Mobilization ls 7619.05

Subtotal A 7619.05

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount

Subtotal B 0

C Total A+B 7619.05

D Output 1

E Name and Specification No. of Person No. of Days Rate Amount

Subtotal E 0

F Direct Cost (C+E) 7619.05

G Direct Unit Cost (F/D) 7619.05
H OCM
I Contractor's Profit
J VAT 380.95
K Total Unit Cost 8000.00
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
SPL - 2

Item No. Description No. of Person No.of Hours Hourly Rate Amount
A Labor
Const. Foreman 1 32 78.88 2,524.16
Carpenter/Mason 2 32 62.21 3,981.44
Laborer/Helper 4 32 48.05 6,150.40

Subtotal A 12,656.00

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount
Equipment

Subtotal B -

C Total A+B 12,656.00

D Output 1.00

E Name and Specification Unit Quantity Unit Cost Amount

Storage/Barracks
1/4" x 4' x 8' Plywood pcs 20 330.00 6,600.00
Coco Lumber bdft 400 21.00 8,400.00
10' Corrugated GI Sheet pcs 20 312.00 6,240.00
Common Nails (Asstd) kgs 10 73.60 736.04
Subtotal E 21,976.04

F Direct Cost (C+E) 34,632.04

G Direct Unit Cost (F/D) 34,632.04
H OCM
I Contractor's Profit 3,463.20
J VAT 1,904.76
K Total Unit Cost 40,000.01
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
102

Item No. Description No. of Person No.of Hours Hourly Rate Amount
A Labor
Const. Foreman 1 1 78.88 78.88
Laborer/Helper 3 1 48.05 144.15

Subtotal A 223.03

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount
Equipment
Backhoe 1 0.5 1,438.00 719.00
Payloader 1 0.5 1,550.00 775.00
Dump Truck 2 1 1,321.76 2,643.52
Minor Tools 22.30
Subtotal B 4,159.82

C Total A+B 4,382.85

D DC for Output for 5 hours 876.57

E Name and Specification Unit Quantity Unit Cost Amount

Subtotal E -

F Direct Cost (D+E) 876.57

G Direct Unit Cost (F/D) 876.57
H OCM 131.49
I Contractor's Profit 87.66
J VAT 54.79
K Total Unit Cost 1,150.50
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
405

Item No. Description No. of Person No.of Hours Hourly Rate Amount
A Labor
Const. Foreman 1 1 78.88 78.88
Carpenter/Mason 4 1 62.21 248.84
Laborer/Helper 8 1 48.05 384.40

Installation/Removal of Formworks
Skilled Laborer 2 1 62.21 124.42
Laborer/Helper 4 1 48.05 192.20

Subtotal A 1,028.74

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount
Equipment `
One Bagger Mixer 1 1 172 172.00
Concrete Vibrator 1 1 148.88 148.88
Water Truck (1000Gals) 1 1 1065 1,065.00

Subtotal B 1,385.88

C Total A+B 2,414.62

D Output for 1.40 cu.m.

E Name and Specification Unit Quantity Unit Cost Amount

Good Lumber 4 uses bdft 18 70.00 1,260.00

Marine Plywood 1/2" x 4' x 8' - 4 uses pcs 1 700.00 700.00
Common Nails (Asstd) kgs 1 73.60 73.60
Cement bag 9.5 250.00 2,375.00
Sand cu.m. 0.5 1,337.85 668.93
Gravel cu.m. 1 1,800.00 1,800.00

Subtotal E 6,877.53

F Direct Cost (D/G) 1,724.73

G Direct Unit Cost (F/D) 8,602.26
H OCM 1,290.34
I Contractor's Profit 860.23
J VAT 537.64
K Total Unit Cost 11,290.46
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
505

Item No. Description No. of Person No.of Hours Hourly Rate Amount
A Labor
Const. Foreman 1 1 78.88 78.88
Carpenter/Mason 2 1 62.21 124.42
Laborer/Helper 8 1 48.05 384.40

Subtotal A 587.70

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount
Equipment `
One Bagger Mixer 1 1 172 172.00
Water Truck (1000Gals) 1 0.05 1065 53.25
Minor Tools 29.39

Subtotal B 254.64

C Total A+B 842.34

D Output for 1.25 cu.m.

E Name and Specification Unit Quantity Unit Cost Amount

Weep Holes PVC l.m. 0.3 185.00 55.50

Filter Cloth sq.m. 0.015 300.00 4.50
Boulders cu.m. 1.05 1,205.59 1,265.87
Cement bag 3 250.00 750.00
Sand cu.m. 0.25 1,337.85 334.46
Gravel cu.m. 0.015 1,800.00 27.00
Miscellaneous 24.37

Subtotal E 2,437.33

F Direct Cost (D/G) 536.27

G Direct Unit Cost (F/D) 2,973.60
H OCM 446.04
I Contractor's Profit 297.36
J VAT 185.85
K Total Unit Cost 3,902.85
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
311 (1) c

Item No. Description No. of Person No.of Hours Hourly Rate Amount
A Labor
Const. Foreman 1 1 78.88 78.88
Carpenter/Mason 8 1 62.21 497.68
Laborer/Helper 16 1 48.05 768.80

Subtotal A 1,345.36

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount
Equipment `
One Bagger Mixer 1 1 172.00 172.00
Water Truck (1000Gals) 1 0.05 1,065.00 53.25
Concrete Vibrator 2 1 148.88 297.76
Bar Cutter Single Phase 1 0.05 219.75 10.99
Concrete Saw Blade 14" 7.5 hp 1 0.1 167.38 16.74
Minor Tools 67.27

Subtotal B 618.00

C Total A+B 1,963.36

D Output per hour 12sq.m.

E Name and Specification Unit Quantity Unit Cost Amount

Reinf. Steel Bar kg 0.22 40.00 8.80

Curing Compound lit 0.19 28.00 5.32
Asphalt Sealant lit 0.08 44.00 3.52
Steel Forms (Rental) l.m. 0.31 50.00 15.50
Cement bag 0.95 250.00 237.50
Sand cu.m. 0.055 1,337.85 73.58
Gravel cu.m. 0.1 1,800.00 180.00
Concrete saw Blade pc 0.0002 8,000.00 1.60
Pipe Sleeve 1" dia. l.m. 0.005 67.00 0.34
Grease/Tar lit 0.001 135.00 0.14

Subtotal E 526.29

F Direct Cost (C/D) 163.61

G Direct Unit Cost (F/D) 689.91
H OCM 103.49
I Contractor's Profit 68.99
J VAT 43.12
K Total Unit Cost 905.50
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
SPL - 3

Item No. Description No. of Person No.of Hours Hourly Rate Amount
A Labor
Const. Foreman 1 1 78.88 78.88
Laborer/Helper 6 1 48.05 288.30

Subtotal A 367.18

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount

Minor Tools 36.72

Subtotal B 36.718

C Total A+B 403.90

D Output 403.90

E Name and Specification Unit Quantity Unit Cost Amount

Materials
Sand cu.m. 0.39323 1,337.85 526.08

Subtotal E 526.0827555

F Direct Cost (C+E) 929.98

G Direct Unit Cost (F/D) 929.98
H OCM 139.50
I Contractor's Profit 93.00
J VAT 58.12
K Total Unit Cost 1220.60
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
SPL 4

Item No. Description No. of Person No.of Hours Hourly Rate Amount
A Labor
Const. Foreman 1 300 78.88 23,664.00
Skilled Laborer 2 590.2037 62.21 73,433.14

Subtotal A 97,097.14

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount

Subtotal B 0

C Total A+B 97,097.14

D Output 1.00

E Name and Specification Unit Quantity Unit Cost Amount

Subtotal E -

F Direct Cost (C+E) 97,097.14

G Direct Unit Cost (F/D) 97,097.14
H OCM
I Contractor's Profit
J VAT 4,854.86
K Total Unit Cost 101,952.00
 CONSTRUCTION OF RIVER WALL
Brgy. Burgos, Pakil, Laguna
SPL 4

Item No. Description No. of Person No.of Hours Hourly Rate Amount
A Labor
Const. Foreman 1 0.25 78.88 19.72
Skilled Laborer 1 0.35 62.21 21.77

Subtotal A 41.49

B Name and Capacity No. of Units No.of Hours Hourly Rate Amount

Subtotal B 0

C Total A+B 41.49

D Output 1.00

E Name and Specification Unit Quantity Unit Cost Amount

Subtotal E -

F Direct Cost (C+E) 41.49

G Direct Unit Cost (F/D) 41.49
H OCM
I Contractor's Profit
J VAT 2.07
K Total Unit Cost 43.57
 No. of Days/
Work 1 2 3 4 5 6 7 8 9 ### 11 ################################################################################################################################################
Description

Mobilization

Site Preparation

Layout

Sand Bagging

Excavation
Hauling of
Materials
Riprapping
Cement
Plastering
PCC Pavement
Concreting

Cleaning

Demobilization
###