TOTAL

ESTIMATED MARK-UPS IN TOTAL MARK-UP VAT INDIRECT TOTAL COST

UNIT TOTAL ADJUSTED
ITEM NO. DESCRIPTION QTY. UNIT DIRECT PERCENT IN PERCENT COST COST
COST
COST
OCM PROFIT % VALUE
1.00 2.00 3 4 5 6 7 8 9 10 11 12 13 14
(5)X(8) 5%((5)+(9)) (9)+(10) (5)+(11) (12)/(3) (13)X(3)
PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD/SIGNBOARD 1.00 each 6,918.32 15.0% 10.0% 25.0% 1,729.58 432.40 2,161.98 9,080.30 9,080.30 9,080.30
B.7(1) OCCUPATIONAL SAFETY AND HEALTH PROGRAM 1.00 month 16,010.30 0.0% 10.0% 10.0% 1,601.03 880.57 2,481.60 18,491.90 18,491.90 18,491.90
B.9 MOBILIZATION/DEMOBILIZATION 1.00 lumpsum 19,392.00 0.0% 0.0% 0.0% - 969.60 969.60 20,361.60 20,361.60 20,361.60
TOTAL OF PART B 47,933.80
PART C EARTHWORKS
101(3)b1 REMOVAL OF ACTUAL STRUCTURES/ OBSTRUCTION 0.15m THICK PCCP (Unrei 889.00 sq.m 45,225.06 15.0% 10.0% 25.0% 11,306.27 2,826.57 14,132.83 59,357.89 66.77 59,357.89
102(4) SURPLUS UNCLASSIFIED EXCAVATION 88.90 cu.m 20,624.00 15.0% 10.0% 25.0% 5,156.00 1,289.00 6,445.00 27,069.00 304.49 27,069.00
103(1)a STRUCTURE EXCAVATION (Common Soil) 10.60 cu.m 1,703.74 15.0% 10.0% 25.0% 425.94 106.48 532.42 2,236.16 210.96 2,236.16
105(1)a SUBGRADE PREPARATION (COMMON MATERIAL) 889.00 sq.m 31,648.26 15.0% 10.0% 25.0% 7,912.07 1,978.02 9,890.08 41,538.34 46.72 41,538.34
TOTAL OF PART C 130,201.39
PART D SUBBASE AND BASE COURSE
200.00 AGGREGATE SUB BASE COURSE 88.90 cu.m 70,408.26 15.0% 10.0% 25.0% 17,602.07 4,400.52 22,002.59 92,410.85 1,039.49 92,410.85
TOTAL OF PART D 92,410.85
PART E SURFACE COURSES
311(1)c1 PORTLAND CEMENT CONCRETE PAVEMENT(Unreinforced), 230 mm thick - 14 889.00 sq.m 1,029,438.93 15.0% 10.0% 25.0% 257,359.73 64,339.93 321,699.67 1,351,138.60 1,519.84 1,351,138.60
TOTAL OF PART E
PART H MISCELLANEOUS STRUCTURES
404(1)a REINFORCING STEEL (Grade 40) 975.82 kg 44,068.89 15.0% 10.0% 25.0% 11,017.22 2,754.31 13,771.53 57,840.42 59.27 57,840.42
405(1)a1 STRUCTURAL CONCRETE (Class A) 20.68Mpa - 7 Days 1.30 cu.m 7,560.79 15.0% 10.0% 25.0% 1,890.20 472.55 2,362.75 9,923.54 7,633.49 9,923.54
505(2)a GROUTED RIPRAP (Class A) 33.50 cu.m 82,671.53 15.0% 10.0% 25.0% 20,667.88 5,166.97 25,834.85 108,506.38 3,239.00 108,506.38
600(3) CONCRETE CURB & GUTTER (CAST IN PLACE) 177.00 in.m 127,719.39 15.0% 10.0% 25.0% 31,929.85 7,982.46 39,912.31 167,631.70 947.07 167,631.70
TOTAL OF PART H 343,902.04
PART I-CDRAINAGE WORKS
1720(6) METAL FRAMES AND COVERS 1.00 pair 10,987.85 15.0% 10.0% 25.0% 2,746.96 686.74 3,433.70 14,421.55 14,421.55 14,421.55
TOTAL OF PART I-C 14,421.55
TOTAL = 1,980,000.00
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
CORDILLERA ADMINISTRATIVE REGION
OFFICE OF THE DISTRICT ENGINEER

TOTAL TOTAL
ESTIMATED MARK-UPS IN TOTAL MARK-UP UNIT
VAT INDIRECT TOTAL COST ADJUSTED
ITEM NO. DESCRIPTION QTY. UNIT DIRECT PERCENT IN PERCENT COST
COST COST
COST
OCM PROFIT % VALUE
1.00 2.00 3 4 5 6 7 8 9 10 11 12 13 14
(5)X(8) 5%((5)+(9)) (9)+(10) (5)+(11) (12)/(3) (13)X(3)
PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD/SIGNBOARD 1.00 each 6,918.32 15.0% 10.0% 25.0% 1,729.58 432.40 2,161.98 9,080.30 9,080.30 9,080.30
B.7(1) OCCUPATIONAL SAFETY AND HEALTH PROGRAM 1.00 month 16,010.30 0.0% 10.0% 10.0% 1,601.03 880.57 2,481.60 18,491.90 18,491.90 18,491.90
B.9 MOBILIZATION/DEMOBILIZATION 1.00 lumpsum 19,392.00 0.0% 0.0% 0.0% - 969.60 969.60 20,361.60 20,361.60 20,361.60
TOTAL OF PART B 47,933.80
PART C EARTHWORKS
101(3)b1 REMOVAL OF ACTUAL STRUCTURES/ OBSTRUCTION 0.15m THICK PCCP (Unreinforced) 889.00 sq.m 45,225.06 15.0% 10.0% 25.0% 11,306.27 2,826.57 14,132.83 59,357.89 66.77 59,357.89
102(4) SURPLUS UNCLASSIFIED EXCAVATION 88.90 cu.m 20,624.00 15.0% 10.0% 25.0% 5,156.00 1,289.00 6,445.00 27,069.00 304.49 27,069.00
103(1)a STRUCTURE EXCAVATION (Common Soil) 10.60 cu.m 1,703.74 15.0% 10.0% 25.0% 425.94 106.48 532.42 2,236.16 210.96 2,236.16
105(1)a SUBGRADE PREPARATION (COMMON MATERIAL) 889.00 sq.m 31,648.26 15.0% 10.0% 25.0% 7,912.07 1,978.02 9,890.08 41,538.34 46.72 41,538.34
TOTAL OF PART C 130,201.39
PART D SUBBASE AND BASE COURSE
200.00 AGGREGATE SUB BASE COURSE 88.90 cu.m 70,408.26 15.0% 10.0% 25.0% 17,602.07 4,400.52 22,002.59 92,410.85 1,039.49 92,410.85
TOTAL OF PART D 92,410.85
PART E SURFACE COURSES
311(1)c1 PORTLAND CEMENT CONCRETE PAVEMENT(Unreinforced), 230 mm thick - 14 Days 889.00 sq.m 1,029,438.93 15.0% 10.0% 25.0% 257,359.73 64,339.93 321,699.67 1,351,138.60 1,519.84 1,351,138.60
TOTAL OF PART E
PART H MISCELLANEOUS STRUCTURES
404(1)a REINFORCING STEEL (Grade 40) 975.82 kg 44,068.89 15.0% 10.0% 25.0% 11,017.22 2,754.31 13,771.53 57,840.42 59.27 57,840.42
405(1)a1 STRUCTURAL CONCRETE (Class A) 20.68Mpa - 7 Days 1.30 cu.m 7,560.79 15.0% 10.0% 25.0% 1,890.20 472.55 2,362.75 9,923.54 7,633.49 9,923.54
505(2)a GROUTED RIPRAP (Class A) 33.50 cu.m 82,671.53 15.0% 10.0% 25.0% 20,667.88 5,166.97 25,834.85 108,506.38 3,239.00 108,506.38
600(3) CONCRETE CURB & GUTTER (CAST IN PLACE) 177.00 in.m 127,719.39 15.0% 10.0% 25.0% 31,929.85 7,982.46 39,912.31 167,631.70 947.07 167,631.70
TOTAL OF PART H 343,902.04
PART I-C DRAINAGE WORKS
1720(6) METAL FRAMES AND COVERS 1.00 pair 10,987.85 15.0% 10.0% 25.0% 2,746.96 686.74 3,433.70 14,421.55 14,421.55 14,421.55
TOTAL OF PART I-C 14,421.55
TOTAL = 1,980,000.00