Upgrading & Rehabilitation of Concrete Pathways Purok I Calixtro

A. MATERIAL COST Item No. Description QTY UNIT UNIT COST AMOUNT I. Earthworks 1.00 l.s. 18,700.00 18,700.00 II. Concrete Works 1.00 l.s. 182,700.00 182,700.00 A. TOTAL MATERIAL COST 201,400.00 B. LABOR AND EQUIPMENT COST Item No. Description QTY UNIT UNIT COST AMOUNT A. Labor Cost 1.00 l.s. 13,582.45 13,582.45 B. Hauling Cost 1.00 l.s. 13,582.45 13,582.45 C. TOTAL LABOR AND EQUIPMENT COST 27,164.90 C1. ESTIMATED DIRECT COST ( EDC ) ( A+B ) 228,564.90 EDC WITHOUT NON-CIVIL WORKS ITEM ( AS PER DPWH D.O 197 SERIES OF 2016, ITEM B.7) Less : Occupational Safety and Health Programs, if applicable - Less : Traffic Management, If applicable - C2. ESTIMATED DIRECT COST ( EDC ) WITHOUT NON-CIVIL WORKS 228,564.90 D. Overhead, Contingencies and Miscellaneous Expenses (OCM) 15% of C2 34,284.74 E. Contractor’s Profit (CP) 10% of C1 22,856.49 F. Value Added Tax (VAT) 5% of (C1+D+E) 14,285.31 G. ESTIMATED INDIRECT COST ( EIC ) ( D+E+F ) 71,426.54 H. TOTAL PROJECT COST ( C1+G ) 299,991.44