SUMMARY IN-HOUSE ESTIMATE

IN-HOUSE COST ESTIMATE

CONTRACT CONTRACT UNIT COST Margin in Margin in
ITEM NO DESCRIPTION UNIT QUANTITY UNIT PRICE
AMOUNT AMOUNT (NET Equipment Peso %
Materials Manpower Unit Price Amount
(NET TAXES) TAXES)
In-Hse Rental Fuel Oil/Misc. Net of taxes

A.1.1(3) Construction of Field Office for the Engineer l.s. 1.00 93,635.71 93,635.71 82,399.42 82,399.42 53,655.33 - - - - 53,655.33 53,655.33 28,744.09 34.88
B.5 Project Billboard ea 2.00 4,645.58 9,291.16 8,176.22 4,088.11 170.00 - - - - 85.00 170.00 8,006.22 97.92
B.7(1) Occupational Safety and Health Program mos. 8.00 35,503.90 284,031.20 249,947.46 31,243.43 - - - - - - - 249,947.46 100.00
B.8(2) Traffic Management l.s. 1.00 94,896.62 94,896.62 83,509.03 83,509.03 - - - - - - - 83,509.03 100.00
B.9 Mobilization/Demobilization l.s. 1.00 14,490.00 14,490.00 12,751.20 12,751.20 - - - - - - - 12,751.20 100.00
B.17 Temporary Diversion of Waterways l.s. 1.00 787,500.00 787,500.00 693,000.00 693,000.00 - - - - - - - 693,000.00 100.00
101(1) Removal of Existing Structures (Existing Line l.s. 1.00 80,918.55 80,918.55 71,208.32 71,208.32 - - - - - - - 71,208.32 100.00
101(3)a2 Removal of Actual Structures/Obstruction, sq.m. 794.71 152.05 120,835.66 106,335.38 133.80 - - - - - - - 106,335.38 100.00
103(1)a Structure Excavation (Common Soil) cu.m. 479.28 301.43 144,469.37 127,133.05 265.26 - - - - - - - 127,133.05 100.00
104(1)a Embankment from Excavation (Common cu.m. 455.32 296.53 135,016.04 118,814.11 260.95 - - - - - - - 118,814.11 100.00
104(2)a Embankment from Borrow (Common Soil) cu.m. 54.44 656.44 35,736.59 31,448.20 577.67 - - - - - - - 31,448.20 100.00
105(1)a Subgrade Preparation (Common Material) sq.m. 1,114.21 20.67 23,030.72 20,267.03 18.19 - - - - - - - 20,267.03 100.00
201(1) Aggregate Base Course cu.m. 167.13 5,191.20 867,605.26 763,492.63 4,568.26 - - - - - - - 763,492.63 100.00
311(1)b2 Portland Cement Concrete Pavement sq.m. 1,114.21 71.82 80,022.56 70,419.85 63.20 - - - - - - - 70,419.85 100.00
404(1)a Reinforcing Steel (Grade 40) kgs. 20,593.70 62.85 1,294,314.05 1,138,996.36 55.31 - - - - - - - 1,138,996.36 100.00
405(1)b.2 Structure Concrete (7days, 4000psi) Class A cu.m. 167.40 7,887.49 1,320,365.83 1,161,921.93 6,940.99 15,780.00 - - - - 94.27 15,780.00 1,146,141.93 98.64
502(6) Metal Frame and Covers pair 13.00 16,284.35 211,696.55 186,292.96 14,330.23 74,628.67 - - - - 5,740.67 74,628.67 111,664.29 59.94
503(1) Metal Frames and Grating set 21.00 25,210.67 529,424.07 465,893.18 22,185.39 58,868.17 - - - - 2,803.25 58,868.17 407,025.01 87.36
901(1) Lean Concrete cu.m. 21.61 4,037.12 87,242.16 76,773.10 3,552.67 - - - - - - 76,773.10 100.00
506(1) Stone Masonry, (Grouted Riprap - Class A) cu.m. 480.88 4,342.95 2,088,437.80 1,837,825.26 3,821.80 381,662.10 336,438.70 - - 1,493.31 718,100.80 1,119,724.46 60.93
901(1) Lean Concrete cu.m. 24.64 4,037.12 99,474.64 87,537.68 3,552.67 - - - - - - 87,537.68 100.00
624(8) Solar LED Street Light (Single Arm) each 5.00 215,199.90 1,075,999.50 946,879.56 189,375.91 - - - - - - 946,879.56 100.00
1032(1)a Painting Works, Masonry Painting sq.m. 10.88 4,052.16 44,087.50 38,797.00 3,565.90 2,960.00 - - - 272.06 2,960.00 35,837.00 92.37
587,724.27
Overhead Cost/Supervision L.s. 1.00 49,000.00 319,450.00 30,000.00 20,000.00 20,000.00 438,450.00 438,450.00 -438,450.00

TOTAL PROJECT COST 9,522,521.53 8,379,818.93 924,162.97 7,017,205.96 83.74