S U M M A R Y OF D E T A I L E D E S T I M A T E S

Construction of Open Court with Bleachers

Address: Shariff Sydona Mustapha, Maguindanao
ITEM NO. DESCRIPTION EQUIPMENT LABOR MATERIALS OTHER EXPENSES
103 Structural Excavation (Common Soil) 29,806.10 1,190.98 - 4,379.89
104 Embankment (fron Excavation) 11,838.75 403.74 69,861.87 11,601.35
105 Subgrade Preparation(Common Excavation) 15,785.00 538.32 - 2,306.49
200 Aggregate Subbase Course (0.20m. Thk.) 12,105.00 403.74 133,743.79 20,665.48
311 Portland Cement Concrete Pavement (0.2m. Thk.) 48,009.54 4,106.47 413,752.00 65,827.15
404 Reinforced Steel Bar, Grade 40 (Minor Structure) 3,958.25 3,959.28 139,245.00 20,794.07
405 Structural Concrete Class A (Minor Structure) 8,681.97 15,522.66 265,175.00 40,889.34
SPL-1 SPL-1 Mobilization/Demobilization 57,188.00 - -
SPL-4 SPL-4 Rental of Service Vehicle 90,000.00 5,518.80 2,740.00
Total Php 277,372.61 Php 31,643.99 Php 1,024,517.67 Php 166,463.76
ETAILED ESTIMATES

TOTAL QUANTITY UNIT UNIT COST

35,376.97 137.00 sq.m. 258.23
93,705.71 82.07 sq.m. 1,141.78
18,629.81 875.00 sq.m. 21.29
166,918.01 140.00 cu.m. 1,192.27
531,695.16 355.25 cu.m. 1,496.68
167,956.60 1,500.00 cu.m. 111.97
330,268.98 25.00 cu.m. 13,210.76
57,188.00 1.00 days 57,188.00
98,258.80 2.00 month 49,129.40
Php 1,499,998.03 Php 3,117.32 Php 123,750.38
DETAILED ESTIMATE
PROJECT : Construction of Open Court with Bleachers
Item No./Description : 103(1)a STRUCTURAL EXCAVATION (COMMON SOIL)
Unit of Measurement : cu.m.
Output per hour : 20.00
Quantity : 137.00

DESCRIPTION OF WORK QUANTITY UNIT UNIT COST (PhP) TOTAL (PhP)

A. Materials

Sub-Total of A 0.00
DESCRIPTION NO. OF PERSONS NO. OF HOURS RATE PER HOUR TOTAL (PhP)
B. Labor

a. Construction Foreman 1 7 63.46 444.22

b. Unskilled Laborer 3 7 35.56 746.76

Sub Total B 1,190.98

DESCRIPTION OF WORK NO. OF UNIT NO. HOURS RATE PER HOUR TOTAL (PhP)
C. Equipment

a. Dump Truck (10 cu.m.) 2 7 1,352.00 18,928.00

b. Backhoe (0.80 cu.m.) 1 7 1,537.00 10,759.00
Minor Tools (10% of Labor) 119.10

Sub Total of C Php 29,806.10

D. Total Direct Cost (A+B+C) Php 30,997.08
E. Total Direct Unit Cost D/Qty Php 226.26
F. Overhead, Contingencies & Miscellaneous (OCM) 3% (D) Php 929.91
G. Contractor's Profit(CP) 10% (D) Php 3,099.71
H. Tax (1% ARMM Tax) 1% (D + F + G) Php 350.27
I. Total Cost (D + F + G + H) Php 35,376.97
J. Total Unit Cost I/Qty Php 258.23
DETAILED ESTIMATE

Project : Construction of Open Court with Bleachers

Item No. & Description : 104(1) Embankment from Borrow

Unit of Measurement : Cu.M.

Output per Hour : 50.00

Quantity : 82.07
Description No. of Persons No. of Hours Rate / Hour Amount

A. Labor, (D.O. 40S 2009 & D.O. 12S 2011)

a. Construction Foreman 1 3 63.46 P 190.38

b. Unskilled Laborer 2 3 35.56 P 213.36

Sub-Total for A P 403.74

Name and Capacity No. of Units No. of Hours Rate / Hour Amount
B. Equipment, (2009 Acel Rates)

a. Motorized Road Grader (G710 A) 1 3 2,173.00 P 6,519.00

b. Vibratory Roller (10 MT, SP56) 1 3 1,507.00 P 4,521.00
c. Water Truck (1,000 gal. All Make) 1 1 1,065.00 P 798.75

Sub-Total for B P 11,838.75

Name and Specification of Materials Quantity Unit Unit Cost Amount
E. Materials

a. Common Borrow
(with 25% Shrinkage Factor ) 102.59 cu.m. 681.00 69,861.87
Note: Materials delivered on site

Sub-Total for C 69,861.87

D. Total Direct Cost (A+B+C) P 82,104.36
E. Total Direct Unit Cost D/Qty P 1,000.42
F. Overhead, Contingencies & Miscellaneous (OCM) 3% (D) P 2,463.13
G. Contractor's Profit(CP) 10% (D) P 8,210.44
H. Tax (1% ARMM Tax) 1% (D + F + G) P 927.78
I. Total Cost (D + F + G + H) P 93,705.71
J. Total Unit Cost I/Qty P 1,141.78
DETAILED ESTIMATE

Project : Construction of Open Court with Bleachers

Item No. & Description : 105(1) Subgrade Preparation(Common Excavation)

Unit of Measurement : Sq.M.

Output per Hour : 300.00

Quantity : 875.00
Description No. of Persons No. of Hours Rate / Hour Amount

A. Labor, (D.O. 40S 2009 & D.O. 12S 2011)

a. Construction Foreman 1 4 63.46 P 253.84

b. Unskilled Laborer 2 4 35.56 P 284.48

Sub-Total for A P 538.32

Name and Capacity No. of Units No. of Hours Rate / Hour Amount
B. Equipment, (2009 Acel Rates)

a. Motorized Road Grader (G710 A) 1 4 2,173.00 P 8,692.00

b. Vibratory Roller (10 MT, SP56) 1 4 1,507.00 P 6,028.00
c. Water Truck (1,000 gal. All Make) 1 1 1,065.00 P 1,065.00

Sub-Total for B P 15,785.00

Name and Specification of Materials Quantity Unit Unit Cost Amount
E. Materials

Sub-Total for C -
D. Total Direct Cost (A+B+C) P 16,323.32
E. Total Direct Unit Cost D/Qty P 18.66
F. Overhead, Contingencies & Miscellaneous (OCM) 3% (D) P 489.70
G. Contractor's Profit(CP) 10% (D) P 1,632.33
H. Tax (1% ARMM Tax) 1% (D + F + G) P 184.45
I. Total Cost (D + F + G + H) P 18,629.81
J. Total Unit Cost I/Qty P 21.29
DETAILED ESTIMATE

Project : Construction of Open Court with Bleachers

Item No. & Description : 200 Aggregate Subbase Course (200mm thk)

Unit of Measurement : Cu.M.

Output per Hour : 50.00

Quantity : 140.00
Description No. of Persons No. of Hours Rate / Hour Amount

A. Labor, (D.O. 40S 2009 & D.O. 12S 2011)

a. Construction Foreman 1 3 63.46 P 190.38

b. Unskilled Laborer 2 3 35.56 P 213.36

Sub-Total for A P 403.74

Name and Capacity No. of Units No. of Hours Rate / Hour Amount
B. Equipment, (2009 Acel Rates)

a. Motorized Road Grader (G710 A) 1 3 2,173.00 P 6,519.00

b. Vibratory Roller (10 MT, SP56) 1 3 1,507.00 P 4,521.00
c. Water Truck (1,000 gal. All Make) 1 1 1,065.00 P 1,065.00

Sub-Total for B P 12,105.00

Name and Specification of Materials Quantity Unit Unit Cost Amount
E. Materials

a. Aggregate Subbase Course 160.80 cu.m. 831.74 P 133,743.79

(with 15% Shrinkage Factor )
Note: Materials delivered on site

Sub-Total for C P 133,743.79

D. Total Direct Cost (A+B+C) P 146,252.53
E. Total Direct Unit Cost D/Qty P 1,044.66
F. Overhead, Contingencies & Miscellaneous (OCM) 3% (D) P 4,387.58
G. Contractor's Profit(CP) 10% (D) P 14,625.25
H. Tax (1% ARMM Tax) 1% (D + F + G) P 1,652.65
I. Total Cost (D + F + G + H) P 166,918.01
J. Total Unit Cost I/Qty P 1,192.27
DETAILED ESTIMATE

Project : Construction of Open Court with Bleachers

Item No. & Description : 311(1)a PCC Pavement (Plain) - Conventional Method (200mm thk)
Unit of Measurement : Sq.M.
Output per Hour : 19.000
Quantity : 355.25
Description No. of Persons No. of Hours Rate / Hour Amount
A. Labor, (D.O. 40S 2009 & D.O. 12S 2011)

a. Construction Foreman 1 19 63.46 P 1,205.74

b. Skilled Laborer 1 19 45.99 P 873.81
c. Unskilled Laborer 3 19 35.56 P 2,026.92

Sub-Total for A P 4,106.47

Name and Capacity No. of Units No. of Hours Rate / Hour Amount
B. Equipment, (2009 Acel Rates)

a. Transit Mixer(5 cu.m. cap.) 1 19 1,279.00 P 24,301.00

b. Concrete Vibrator(Flex Shaft, 32 mm) 1 19 148.88 P 2,828.72
f. Water Truck (1,000 gal. All Make) 1 19 1,065.00 P 20,235.00
h.Bar Cutter (Single Phase, 25mm) 1 2 219.75 P 439.50
Minor Tools (5% of Labor) 205.32
Sub-Total for B P 48,009.54
Name and Specification of Materials Quantity Unit Unit Cost Amount
E. Materials

a. Reinforcing Steel Bar 139.00 kg 50.00 P 6,950.00

b. Curing Compound 104.00 L 38.00 P 3,952.00
e. Sand 40.00 cu.m. 1,600.00 P 64,000.00
f. Gravel 72.00 cu.m. 1,800.00 P 129,600.00
g. Portland Cement 675.00 bag 310.00 P 209,250.00

Sub-Total for C P 413,752.00

D. Total Direct Cost (A+B+C) P 465,868.01
E. Total Direct Unit Cost D/Qty P 1,311.38
F. Overhead, Contingencies & Miscellaneous (OCM) 3% (D) P 13,976.04
G. Contractor's Profit(CP) 10% (D) P 46,586.80
H. Tax (1% ARMM Tax) 1% (D + F + G) P 5,264.31
I. Total Cost (D + F + G + H) P 531,695.16
J. Total Unit Cost I/Qty P 1,496.68
DETAILED ESTIMATE
PROJECT : Construction of Open Court with Bleachers
Item No./Description : 404c REINFORCING STEEL BAR, GRADE 40 (MINOR STRUCTURES)
Unit of Measurement : Kg.
Output per hour : 180.00
Quantity : 1,500.00

UNIT COST
DESCRIPTION OF WORK QUANTITY UNIT TOTAL (PhP)
(PhP)
A. Materials

a. Reinforcing Steel Bar, Grade 40 1,500.00 Kg. 61.25 91,875.00

(w/ 5% wastage)
b. G.I Pipe 2"Øx6M Sch. 40 Handrail & 30.00 lght. 1,500.00 45,000.00
Post
c. Tie Wire (2% of RSB) 30.00 Kg. 79.00 2,370.00

Sub-Total of A 139,245.00
DESCRIPTION NO. OF PERSONS NO. OF HOURS RATE PER HOUR TOTAL (PhP)
B. Labor

a. Construction Foreman 1 9 63.46 571.14

b. Skilled Laborer 2 9 45.99 827.82
c. Unskilled Laborer 8 9 35.56 2,560.32

Sub Total of B 3,959.28

DESCRIPTION OF WORK NO. OF UNIT NO. HOURS RATE PER HOUR TOTAL (PhP)
C. Equipment

a. Bar Cutter 1 5 219.75 1,098.75

b. Bar Bender 1 5 351.50 1,757.50
c. Cargo Truck (10 T, 270 Hp) 1 1 1,102.00 1,102.00

Sub Total of C 3,958.25

D. Total Direct Cost (A+B+C) 147,162.53
E. Total Direct Unit Cost D/Qty 98.11
F. Overhead, Contingencies & Miscellaneous (OCM) 3% (D) Php 4,414.88
G. Contractor's Profit(CP) 10% (D) Php 14,716.25
H. Tax (1% ARMM Tax) 1% (D + F + G) Php 1,662.94
I. Total Cost (D + F + G + H) Php 167,956.60
J. Total Unit Cost I/Qty Php 111.97
DETAILED ESTIMATE

PROJECT : Construction of Open Court with Bleachers

Item No./Description : 405 STRUCTURAL CONCRETE CLASS A (MINOR STRUCTURES)
Unit of Measurement : cu.m.
Output per hour : 1.40
Quantity : 25.00

A. Materials

a. Portland Cement 238.00 bags 340.00 80,920.00

b. Sahara Cement 160.00 bags 45.00 7,200.00
c. Sand 13.00 cu.m. 1,600.00 20,800.00
d. Gravel 25.00 cu.m. 1,800.00 45,000.00
e. Water 100.00 drums 75.00 7,500.00
f. 200 pcs. - 2"x2"x12' 800.00 bd.ft. 26.00 20,800.00
g. 250 pcs. - 2"x 3"x12' 1,500.00 bd.ft. 26.00 39,000.00
h. 80 pcs. - 2" x 4" x 12' 640.00 bd.ft. 26.00 16,640.00

i. Marine Plywood (1/2"x 4 x 8) 15.00 pcs. 1,674.00 25,110.00

j. Assorted CWN
(1kg./100 bd.ft of 29 kg. 75.00 2,205.00
Lumber)

Sub-Total of A 265,175.00
DESCRIPTION NO. OF PERSONS NO. OF HOURS RATE PER HOUR TOTAL (PhP)
B. Labor

a. Construction Foreman 1 18 63.46 1,142.28

b. Skilled Laborer 3 18 45.99 2,483.46
c. Unskilled Laborer 8 18 35.56 5,120.64

Installation/Removal of Formworks
a. Skilled Laborer 1 36 45.99 1,655.64
b. Unskilled Laborer 4 36 35.56 5,120.64

Sub Total of B 15,522.66

DESCRIPTION OF WORK NO. OF UNIT NO. HOURS RATE PER HOUR TOTAL (PhP)
C. Equipment

a. One Bagger Mixer 1 18 172.00 3,096.00

b. Concrete Vibrator 1 18 148.88 2,679.84
c. Water Truck (1000 gal.) 1 2 1,065.00 2,130.00
Minor Tools (5% of Labor) 776.13

Sub Total of C 8,681.97

D. Total Direct Cost (A+B+C) 289,379.63
E. Total Direct Unit Cost D/Qty Php 11,575.19
F. Overhead, Contingencies & Miscellaneous (OCM) 3% (D) Php 8,681.39
G. Contractor's Profit(CP) 10% (D) Php 28,937.96
H. Tax (1% ARMM Tax) 1% (D + F + G) Php 3,269.99
I. Total Cost (D + F + G + H) Php 330,268.98
J. Total Unit Cost I/Qty Php 13,210.76
DETAILED ESTIMATE

Project : Construction of Open Court with Bleachers

Item No. & Description : SPL-1 Mobilization/Demobilization

Unit of Measurement :

Output per Hour : 1 days

Quantity :
Description No. of Persons No. of Hours Rate / Hour Amount

A. Labor, (D.O. 40S 2009 & D.O. 12S 2011)

Sub-Total for A P -
Name and Capacity No. of Units No. of Hours Rate / Hour Amount
B. Equipment, (2009 Acel Rates)

a. Transit Mixer (5 cu.m.) 1 4 1,279.00 P 5,116.00

b. Dump Truck (10 cu.m.) 2 4 1,352.00 P 10,816.00
c. Payloader (1.50 cu.m.) 1 4 1,733.00 P 6,932.00
d. Backhoe (0.80 cu.m.) 1 4 1,537.00 P 6,148.00
e. Motorized Road Grader (140 hp, G710 A) 1 4 2,173.00 P 8,692.00
f. Bulldozer (155 Hp), D65A-8 1 4 2,299.00 P 9,196.00
g. Vibratory Roller (10MT), SP56 1 4 1,507.00 P 6,028.00
h. Water Truck (1000 gals.) 1 4 1,065.00 P 4,260.00

Note: Rental = 4 hrs/day

Sub-Total for B P 57,188.00
Name and Specification of Materials Quantity Unit Unit Cost Amount
E. Materials

Sub-Total for C -
D. Total Direct Cost (A+B+C) P 57,188.00
E. Total Direct Unit Cost D/Qty P 57,188.00
F. Overhead, Contingencies & Miscellaneous (OCM) P
G. Contractor's Profit(CP) P
H. Tax (1% ARMM Tax) 1% (D + F + G) P
I. Total Cost (D + F + G + H) P 57,188.00
J. Total Unit Cost I/Qty P 57,188.00
DETAILED ESTIMATE

Project : Construction of Open Court with Bleachers

Item No. & Description : SPL-4 Rental of Service Vehicle

Unit of Measurement :

Output per Hour : 2 months

Quantity :
Description No. of Persons No. of Months Rate / Month Amount

A. Labor, (D.O. 40S 2009 & D.O. 12S 2011)

a. Driver 1 2 2,759.40 P 5,518.80

Sub-Total for A P 5,518.80

Name and Capacity No. of Units No. of Months Rate / Month Amount
B. Equipment, (2009 Acel Rates)

a. Hilux Diesel Engine (Brand New) Rental of 1 2 45,000.00 P 90,000.00

Service Vehicle

Sub-Total for B P 90,000.00

Name and Specification of Materials Quantity Unit Unit Cost Amount
E. Materials

a. Diesel, 10 Liters/day 40.00 Liters 50.00 P 2,000.00

b. Motor Oil, 2 Liters/month 4.00 Liters 185.00 P 740.00

Sub-Total for C P 2,740.00

D. Total Direct Cost (A+B+C) P 98,258.80
E. Total Direct Unit Cost D/Qty P 49,129.40
F. Overhead, Contingencies & Miscellaneous (OCM) P
G. Contractor's Profit(CP) P
H. Tax (1% ARMM Tax) 1% (D + F + G) P
I. Total Cost (D + F + G + H) P 98,258.80
J. Total Unit Cost I/Qty P 49,129.40