6M - Brgy Road Projects - BUKAL
6M - Brgy Road Projects - BUKAL
6M - Brgy Road Projects - BUKAL
Province of Quezon
MUNICIPALITY OF JOMALIG
DETAILED ESTIMATES
CONCRETING OF BUKAL-GANGO ROAD
BRGY. BUKAL, JOMALIG, QUEZON
I. MOBILIZATION/ DEMOBILIZATION
Estimated Quantity : LUMPSUM = 1.00 LOT
A1.List of Equipments
1 Concrete Mixer 5,000.00 /lot 2 lots 10,000.00
1 Walk-behindr roller 5,000.00 /lot 2 lots 10,000.00
A2. Equipment Cost 20,000.00
Sub-Total 20,000.00
Profit 0% -
OCM 0% -
VAT 5% 1,000.00
TOTAL OF ITEM I = 21,000.00
UNIT COST= 21,000.00 /LOT
` Sub-Total 3,500.00
Profit 10% 350.00
OCM 15% 525.00
VAT 5% 218.75
TOTAL OF ITEM II = 4,593.75
UNIT COST= 4,593.75 /LOT
C.EQUIPMENT EXPENSE
C1.List of Equipment
1 Walk-behind roller 1,000.00 /day 30.00 days 30,000.00
C2. Labor Cost 30,000.00
Sub-Total 225,300.00
Profit 10% 22,530.00
OCM 15% 33,795.00
VAT 5% 14,081.25
TOTAL OF ITEM III = 295,706.25
UNIT COST= 33.13 /SQ.M.
B.LABOR EXPENSE
B1.Manpower composition
1 Foreman 700.00 /day 20 days 14,000.00
1 Safety Officer 500.00 /day 20 days 10,000.00
1 Carpenter 500.00 /day 20 days 10,000.00
10 Laborer 350.00 /day 20 days 70,000.00
B2. Labor Cost 104,000.00
C.EQUIPMENT EXPENSE
C1.List of Equipment
1 Walk-behind roller 1,000.00 /day 20 days 20,000.00
C2. Equipment Cost 20,000.00
Sub-Total 802,300.00
Profit 10% 80,230.00
OCM 15% 120,345.00
VAT 5% 50,143.75
TOTAL OF ITEM IV = 1,053,018.75
UNIT COST= 2,949.63 /CU.M.
B.LABOR EXPENSE
B1.Manpower composition
1 Foreman 700.00 /day 45 days 31,500.00
1 Safety Officer 500.00 /day 45 days 22,500.00
1 Mason 500.00 /day 45 days 22,500.00
10 Laborer 350.00 /day 45 days 157,500.00
B2. Labor Cost 234,000.00
C.EQUIPMENT EXPENSE
C1.List of Equipment
1 Concrete Mixer 1,500.00 /day 45 days 67,500.00
1 Water Truck(Tractor) 1,500.00 /day 45 days 67,500.00
C2. Equipment Cost 135,000.00
Sub-Total 3,478,521.90
Profit 10% 347,852.19
OCM 15% 521,778.29
VAT 5% 217,407.62
TOTAL OF ITEM V = 4,565,559.99
UNIT COST= 8,525.79 /CU.M.
Sub-Total 52,053.04
Profit 10% 5,205.30
OCM 0% -
VAT 5% 2,862.92
TOTAL OF ITEM VI = 60,121.26
UNIT COST= 60,121.26 /LOT
BILL OF QUANTITIES
CONCRETING OF BUKAL-GANGO ROAD
BRGY. BUKAL, JOMALIG, QUEZON
32.13
IMPLEMENTING OFFICE:_______________________________________________________
NAME OF PROJECT:___________________________________________________________
LOCATION:__________________________________________________________________
APPROVED BUDGET FOR THE CONTRACT
Stations: ________________________________
Length: ________________________________ Contract Duration: ____________________________
ITEM NO. DESCRIPTION QUANTITY UNIT ESTIMATED MARK-UPS IN PERCENT TOTAL MARK-UP VAT TOTAL INDIRECT TOTAL COST UNIT COST
DIRECT COST OCM PROFIT % VALUE COST
1 2 3 4 5 6 7 8 9 10 11 12 13
(5) X (8) 5%((5)+(9)) (9) + (10) (5) + (11) (12)/(3)
Part A Facilities for the Engineer
Total of Part A
Part B Other General Requirements
Total of Part B
Part C Earthworks
Total of Part C
Part D Sub-Base and Base Course
Total of Part D
Part E Surface Courses
Total of Part E
Part F Bridge Construction
Total of Part F
Part G Drainange and Slope Protection Structures
Total of Part G
Part H Miscellaneous Structures
Total of Part H
TOTAL
_____
Republic of the Philippines
MUNICIPALITY OF JOMALIG
Province of Quezon
SCOPE OF WORK
CONSTRUCTION OF LOCAL CORE ROAD FROM POBLACION TO SITIO MOROS
BRGY. TALISOY, JOMALIG, QUEZON
I. Mobilization/Demobilzation - this refer to the mobilization and demobilization of all heavy and/or mi-
nor equipments to be used in the above mentioned project
II. Signs and Identification - this refer to the signage printed in a tarpaulin with wooden frame to be
placed or posted in the project site for project identifications.
III. Subgrade Preparation - works undertaken herein were the clearing and grubbing,earthworks inclu-
ding compactions and other related works pertaining to preparation of subgrade
IV. Aggrregate Subbase Course - works undertaken herein were the laying,spreading, and
compacting of aggregate subbase course
V. Portland Cement Concrete Pavement- this refer to pouring of concrete,including rebarworks and
asphalt filling of the groove in the pavement.
VI.Safety Health Program- this refer to as the provision of comprehensive safety health program
of the contractor as mandated by law (see IRR of R.A. 9184), provisions of PPE's to all
workers, and other related occupational safety and health activities in the project.
VII.Temporary Facilities- this item of work refer to as the provision of the contractor of its field
office including warehouse/storage area and living quarters for their workers.