Quantity Calculation (Fel) Rev2 (OPTION 2)

Area:
distance :
Excavation
Fill
1,856.13
197.88
2039.4923833
3,824.05
2,039.49
1.5
3,824.05
1st layer
Item 201
815.80
2,039.49
2nd layer
Item 201
815.80
2,039.49
0.4
CBC
Item 202
611.85
2,039.49
0.3
JPCP
556.84
1,856.13
0.3
4,078.98
2,039.49
x
2
60.12
4,116.53
2,058.27
TS85
TX160
Weight
6mmpRB
12mmDRB
16mmdRB
0.4
stabilizing layer
0.222 Kg
40.02
60.72
60.24
34.22
40.02
33.99
60.72
33.75
60.24
0.888 kg
2,131.71
0.75
y
x
1,126.11
1,126.11
y
x
480.34
2842.275
34.47
60.12
999.99
34.47
60.12
34.22
40.02
33.99
60.72
33.75
60.24
1,142.31
0.60
y
x
1,793.43
1903.85
34.47
60.12
34.22
40.02
33.99
60.72
33.75
60.24
Excv Drain
1.4
1.4
1.8
1.75
18.223
1.5
STRC Drain
DEM
L1
L2
18.223
56.47
35.71708 110.6812
L3
-
28.701225
27.33
RSB
Length
Total Length
base
bot X
up X
bot L
up L
2.05
2.05
18.223
18.223
18.223
18.223
24
24
92
92
7
7
vert
long
ties
1.7
18.223
0.35
4
24
12
122
64
122
bot X
up X
bot L
up L
1.4
1.4
18.223
18.223
18.223
18.223
24
24
92
92
7
7
base
wal
top
18.223
18.223
18.223
0.4
0.25
0.3
1.75
1.4
1.1
188.6
188.6
168
168
Wall
829.6
1536
1024.8
Top
128.8
128.8
168
168
RMC
2
Forms
0.4
1
0.3
1.4
2
4
2
1
18.223
18.223
18.223
18.223
38.216
0.15
9.38151
66
11.4648
56.469
0.15
94.685
0.3
33.10
12.7561
12.7561
6.01359
132.59
14.5784
72.892
10.9338
25.5122
Curb
conc
20mm RSB
forms
grouted riprap
0.6
39.6
2.928 3.9155738
20.455265519
0.3
7
18.223
56.469 0.3622388482
LINED DITCH
CHB
CEMENT
SAND
CONCRETE
10mmDRB
vert
hor
xsectional
dowel
56.469
1.4
1.4
0.65
0.2
1.6
67.7628
0.65
0.3
79.0566
95
3
190
95
660
304
204
123.5
28.5
1068
16
9
7.34097
1041.48
59.75
59.26
58.77
58.29
2.7
57.8
1.7
4159.336
56.469 152.4663
57.44
572.41
2003.435
5,709.64
187.424 1593.104
1.57 kg
33.51
59.75
33.28
59.26
33.04
58.77
32.8
58.29
32.57
57.8
32.33
57.44
32.09
31.85
33.51
59.75
33.28
59.26
33.04
58.77
32.8
58.29
32.57
57.8
32.33
57.44
32.09
31.85
33.51
59.75
33.28
59.26
33.04
58.77
32.8
58.29
32.57
57.8
32.33
57.44
32.09
31.85
101.2389
Total Length
Size
Unit Weight
8,602.19
TotalWeight
188.6
188.6
168
168
20mm
20mm
20mm
20mm
2.466
2.466
2.466
2.466
465.09
465.09
414.29
414.29
829.6
1536
1024.8
20mm
16mm
12mm
2.466
1.578
0.888
2,045.79
2,423.81
910.02
128.8
128.8
168
168
20mm
20mm
20mm
20mm
2.466
2.466
2.466
2.466
317.62
317.62
414.29
414.29
33.10
12.7561
12.7561
6.01359
132.59
14.5784
72.892
10.9338
25.5122
2.7
1144.82
31.61
31.38
31.14
30.9
30.77
553.7
572.41
31.61
31.38
31.14
30.9
30.77
553.7
572.41
31.61
31.38
31.14
30.9
30.77
553.7
572.41
CRAFT HAVEN INTERNATIONAL SERVICES INCORPORATED

CONSTRUCTION OF 1.9-Ha. CONTAINER YARD EXTENSION
KM 15, PANACAN, DAVAO CITY
OPTION 1: JOINTED PORTLAND CONCRETE PAVEMENT
LN
DESCRIPTION
UNIT
PRELIMINARIES
Building Permit
Temporary Facilities
lot
lot
QUANTITY
UNIT PRICE
1.00
1.00
90,000.00
300,000.00
Sub Total
B
1 Excavation
m3
3,824.05
207.76
794,484.26
2 Embankment at Subgrade (Item 201-Aggregates Base Course) H=0.40m
m3
815.80
2,635.83
2,150,302.08
m3
815.80
1,173.41
957,264.30
3,902,050.64
Sub Total
C
2.61%
26.10%
GEOGRID & GEOTEXTILE (INSTALLATION COST ONLY)

4 Geotextile TS-85
m2
4,159.34
9.54
39,680.07
5 Geogrid TX160
m2
5,709.64
10.60
60,522.16
100,202.23
Sub Total
D
0.67%
RIGID PAVEMENT
Container Yard
6 Item 202 - Crushed Aggregate Base Course (300mm thick)
m3
611.85
1,975.00
1,208,399.24
7A Jointed Portland Cement Pavement (JPCP) 4000Psi @28 days
m3
278.42
6,732.72
1,874,519.66
7B
8
9
10
m4
Kg
Kg
Kg
278.42
480.34
999.99
1,793.43
7,279.57
156.01
176.84
173.52
2,026,773.29
74,937.43
176,837.47
311,195.40
5,672,662.48
Jointed Portland Cement Pavement (JPCP) 4000Psi @7 days

Reinforcing Steel Bars: 6mm Deformed Round Bars DOWEL SEAT
Reinforcing Steel Bars: 12mm Deformed Round Bars HOLDER
Reinforcing Steel Bars: 16mm Plain Bars DOWEL BAR
Sub Total
90,000.00
300,000.00
390,000.00
% Weight
EARTHWORKS
3 Stabilizing Layer (Compacted Item 201-Aggregate Base Course every 200mm layer) H=0.4m)
AMOUNT
37.94%
DRAINAGE SYSTEM
11 Structure Excavation
m3
146.40
551.98
12 Demolition of Existing Pavement
m3
27.33
1,585.69
80,808.92
43,344.04
13 Structural Concrete
14 Reinforcing Steel Bars
m3
Kg
33.10
8,602.19
6,515.02
120.99
215,660.71
1,040,779.31
15 Formworks
16 CHB Lined Canal
m2
lm
132.59
56.47
1,140.37
3,237.50
151,202.28
182,818.39
17 Grouted Riprap
18 Concrete Curb
m3
lm
20.46
94.69
4,378.86
1,686.30
Sub Total
89,570.74
159,667.32
1,963,851.71
13.13%
PROJECT COST (EXCLUSDING GEOSYNTHETICS MATERIAL COST)
12,028,767.07
80.45%
GEOGRID & GEOTEXTILE (MATERIAL COST ONLY)

1 Geotextile TS-85
m2
4,159.34
238.00
989,922.04
2 Geogrid TX160
m2
5,709.64
338.70
1,933,854.24
2,923,776.27
19.55%
14,952,543.34
100.00%
Sub Total
TOTAL PROJECT COST

Variance from the previously submitted cost
2,789,624.26
DETAILED UNIT PRICE ANALYSIS

ITEM NO.
DESCRIPTION :
1
Electrical Support Structures (C-Purling Set up)
MATERIALS
SN
Description
1
C- Purling 1.5x50mmx150mm
2
Round Bar 12mm
3
Flat Bar 1"
4
Thread Rod
5
Bolt and Washer
6
Epoxy Primer
7
Channel
6
Bracket
EQUIPMENT
SN
Description
1
Steel Cutter
2
Welding Machine
3
Air Compressor
4
Electric Drill
5
Scaffolding Set up
Electric Power Consumption 25%
MANPOWER
SN
1
2
3
4
5
6
Description
Lead Man-Dayshift (D)
Skilled Worker D
Unskilled Worker D
Lead Man-Nightshift (N)
Skilled Worker N
Unskilled Worker N
Unit
QUANTITY :
UNIT PRICE :
Qty
1
1
1
1
1
1
1
1
Qty
2
2
2
2
18
Qty
2
4
6
2
4
6
3,824.05
207.76
Unit Price
625
150
350
350
20
585
980
45
Amount
103,125.00
12,750.00
21,000.00
28,000.00
8,000.00
7,020.00
98,000.00
4,500.00
Sub-Total (Materials)
282,395.00
165
85
60
80
400
12
100
100
Day
20.00
20.00
20.00
20.00
20.00
550
550
550
550
50
Amount
22,000.00
22,000.00
22,000.00
22,000.00
18,000.00
16,500.00
Sub-Total (Equipment)
122,500.00
Days
20.00
20.00
20.00
20.00
20.00
20.00
Rate
Daily Rate
500
400
300
550
450
350
Amount
20,000.00
32,000.00
36,000.00
22,000.00
36,000.00
42,000.00
Sub-Total (Manpower)
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
10% Contractor's Profit
188,000.00
592,895.00
71,147.40
29,644.75
11,857.90
29,644.75
59,289.50
201,584.30
GRAND TOTAL
794,479.30
794,479.30
PAY ITEM PRICE
207.76

ITEM NO.
DESCRIPTION :
2
Electrical Rough-in /Wiring Top
MATERIALS
SN
Description
1
Electrical Wire 3.5 sq.mm
2
Cable tie 4"
3
Electrical Tape
4
Electrical Wire 2.0 sq.mm
5
EMT Pipe 15mm
6
EMT Pipe 20mm
7
EMT Pipe 25mm
8
EMT Elbow 15mm
9
EMT Elbow 20mm
10
EMT Elbow 25mm
11
EMT Coupling 15mm
12
EMT Coupling 20mm
13
EMT Coupling 25mm
14
EMT Adaptor 15mm
15
EMT Adaptor 20mm
16
EMT Adaptor 25mm
17
Thread Rod
18
Channel
19
Bracket
20
Metal Flexible Hose
21
Metal Junction Box D.T. w/cover
22
Metal Square Box
24
Metal Flange 1/2"
25
G.I. Pipe s-20
EQUIPMENT
SN
1
2
2
2
MANPOWER
SN
1
2
3
4
5
6
Description
Scalfholding
Electric Drill
Electric Cutter
Electric Threader
Description
Lead Man-Dayshift (D)
Skilled Worker D
Unskilled Worker D
Skilled Worker N
Unskilled Worker N
QUANTITY :
UNIT PRICE :
Unit
mtrs
pcs
rlls
mtrs
length
length
length
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
mtrs
pcs
pcs
pcs
length
Qty
15,500
7500
450
13800
150
100
100
350
200
75
500
300
80
450
250
50
150
100
100
300
200
150
250
Qty
18
4
1
1
Qty
2
4
4
2
4
4
815.80
2635.83
Unit Price
35
5
40
30
200
300
412
20
30
52
10
15
20
10
15
20
350
980
45
35
55
110
115
Amount
542,500.00
37,500.00
18,000.00
414,000.00
30,000.00
30,000.00
41,200.00
7,000.00
6,000.00
3,900.00
5,000.00
4,500.00
1,600.00
4,500.00
3,750.00
1,000.00
52,500.00
98,000.00
4,500.00
10,500.00
11,000.00
16,500.00
28,750.00
1,372,200.00
Days
20.00
20.00
10.00
10.00
50
500
500
750
Amount
18,000.00
40,000.00
5,000.00
7,500.00
70,500.00
Days
20.00
20.00
20.00
20.00
20.00
20.00
Rate
Daily Rate
500
400
300
550
450
350
Amount
20,000.00
32,000.00
24,000.00
22,000.00
36,000.00
28,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
162,000.00
1,604,700.00
192,564.00
80,235.00
32,094.00
80,235.00
160,470.00
545,598.00
GRAND TOTAL
2,150,298.00
2,150,298.00
PAY ITEM PRICE
2,635.83

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
3
4
5
6
7
EQUIPMENT
SN
1
2
3
Electical Rough-ins Bottom
Description
PVC Pipe 3/4"
PVC Elbow 3/4"
Tie Wire
Hacksaw Blade
Electrical Wire 2.0sqmm
Description
Mini Jack Hammer
Concrete Cutter
QUANTITY :
UNIT PRICE :
Unit
lght
lght
kg
pcs
mtr
mtr
mtr
Qty
970.00
160.00
25.00
6.00
3000
4300
3250
Qty
2
2
Unit Price
87
25
85
60
30
35
48
Amount
84,390.00
4,000.00
2,125.00
360.00
90,000.00
150,500.00
156,000.00
487,375.00
Days
20.00
20.00
Rate
650
650
Electric Power Consumption 25%
Description
Lead Man
Skilled Worker
Unskilled Worker
Skilled Worker N
Unskilled Worker N
Amount
26,000.00
26,000.00
-
13,000.00
MANPOWER
SN
1
2
3
4
5
6
815.80
1173.41
Qty
2
4
4
2
4
4
Days
20.00
20.00
20.00
20.00
20.00
20.00
65,000.00
Daily Rate
500
400
300
550
450
350
Amount
20,000.00
32,000.00
24,000.00
22,000.00
36,000.00
28,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
162,000.00
714,375.00
85,725.00
35,718.75
14,287.50
35,718.75
71,437.50
242,887.50
GRAND TOTAL
957,262.50
957,262.50
PAY ITEM PRICE
1,173.41

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
3
4
5
6
EQUIPMENT
SN
1
4
Fixture (Pop -up, Switches and PanelBoards)
Description
Pou-up C.o.
Switch 3gang
Switch 2gang
Switch 1gang
Switch Cabinet
Light Fixtures
Description
Scalfholding
QUANTITY :
UNIT PRICE :
Unit
sets
sets
sets
sets
sets
Qty
95.00
20
2
2
1
Qty
18
Unit Price
2850
220
180
102
7500
Amount
270,750.00
4,400.00
360.00
204.00
7,500.00
283,214.00
Days
20.00
Rate
50
Fuel Consumption 25%
Description
Lead Man
Skilled Worker
Unskilled Worker
Amount
18,000.00
-
4,500.00
MANPOWER
SN
1
2
3
4,159.34
97.09
Qty
1
3
6
Days
1.00
1.00
1.00
22,500.00
Daily Rate
400
350
250
Amount
400.00
1,050.00
1,500.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
2,950.00
308,664.00
37,039.68
12,346.56
6,173.28
12,346.56
27,779.76
95,685.84
GRAND TOTAL
404,349.84
404,349.84
PAY ITEM PRICE
97.09
2850
31.05263
2881.053

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
EQUIPMENT
SN
1
2
5
Geotextile TS-85
Description
Tensar Triax TX160
Description
QUANTITY :
UNIT PRICE :
Unit
sq.m.
Qty
5,709.64
Qty
Unit Price
387.5
Amount
2,212,484.55
2,212,484.55
Hours
Rate
387.63
123.99
Amount
-
MANPOWER
SN
1
2
3
5,709.64
511.62
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
2
5
Days
9.00
9.00
9.00
Daily Rate
400
350
250
Amount
3,600.00
6,300.00
11,250.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
21,150.00
2,233,634.55
268,036.15
89,345.38
44,672.69
89,345.38
201,027.11
692,426.71
GRAND TOTAL
2,926,061.26
2,926,061.26
PAY ITEM PRICE
511.62
3.704263
387.5
391.2043
782.4085

ITEM NO.
DESCRIPTION :
6
Crushed Aggreggate Base Course
MATERIALS
SN
Description
1
Crushed Aggreggate Base Course
2
EQUIPMENT
SN
1
2
Description
Road Grader
Vibratory Road Compactor
QUANTITY :
UNIT PRICE :
Unit
cu.m.
Qty
764.81
Qty
1
1
Unit Price
850
Amount
650,088.20
650,088.20
Hours
48.00
48.00
Rate
2000
2000
Description
Lead Man
Skilled Worker
Unskilled Worker
Amount
96,000.00
96,000.00
-
48,000.00
MANPOWER
SN
1
2
3
611.85
1975
Qty
1
3
2
Days
6.00
6.00
6.00
240,000.00
Daily Rate
400
350
250
Amount
2,400.00
6,300.00
3,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
11,700.00
901,788.20
108,214.58
45,089.41
18,035.76
45,089.41
90,178.82
306,607.99
GRAND TOTAL
1,208,396.18
1,208,396.18
PAY ITEM PRICE
1,975.00

ITEM NO.
DESCRIPTION :
7A
QUANTITY :
Jointed Portland Cement Pavement (JPCP) 4000Psi @28 days UNIT PRICE :
MATERIALS
SN
Description
1
Ready Mix Reinforced Concrete (4000psi)
2
Steel Forms (rental rate)
3
Rubber Const Joint Sealant
EQUIPMENT
SN
1
2
3
4
5
MANPOWER
SN
1
2
3
Description
Pumpcrete
Concrete Vibrator
Concrete Screeder
Concrete Cutter
Concrete Drill
Description
Lead Man
Skilled Worker
Unskilled Worker
Unit
cu.m.
length
length
Qty
292.34
327.36
1,126.11
Qty
1
2
1
2
2
Qty
1
6
10
278.42
6,732.72
Unit Price
3800
250
65
Amount
1,110,893.28
81,839.39
73,197.15
1,265,929.82
Hours
229.49
16.00
16.00
16.00
6.00
250
350
900
350
350
Amount
57,371.79
11,200.00
14,400.00
11,200.00
4,200.00
24,592.95
122,964.74
Days
2.00
2.00
2.00
Rate
1,184,090.43
Daily Rate
400
350
250
Amount
800.00
4,200.00
5,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
10,000.00
1,398,894.56
167,867.35
69,944.73
27,977.89
69,944.73
139,889.46
475,624.15
GRAND TOTAL
1,874,518.71
1,874,518.71
PAY ITEM PRICE
6,732.72

ITEM NO.
DESCRIPTION :
7B
Jointed Portland Cement Pavement (JPCP) 4000Psi @28 days
MATERIALS
SN
Description
1
2
Steel Forms (rental rate)
3
Rubber Const Joint Sealant
Unit
cu.m.
length
length
Qty
292.34
163.68
1,126.11
EQUIPMENT
SN
1
2
3
4
5
Description
Pumpcrete
Concrete Vibrator
Concrete Screeder
Concrete Cutter
Concrete Drill
Qty
1
3
1
2
2
Hours
233.87
16.00
16.00
16.00
6.00
MANPOWER
SN
1
2
3
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
6
10
Days
2.00
2.00
2.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
GRAND TOTAL
PAY ITEM PRICE
QUANTITY :
UNIT PRICE :
278.42
7,279.57
Unit Price
4300
250
65
Amount
1,257,063.45
40,919.69
73,197.15
1,371,180.30
Rate
1,330,260.60
250
350
900
350
350
Amount
58,468.07
16,800.00
14,400.00
11,200.00
4,200.00
26,267.02
131,335.08
Daily Rate
400
350
250
Amount
800.00
4,200.00
5,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
10,000.00
1,512,515.38
181,501.85
75,625.77
30,250.31
75,625.77
151,251.54
514,255.23
GRAND TOTAL
2,026,770.61
2,026,770.61
PAY ITEM PRICE
7,279.57

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
EQUIPMENT
SN
1
8
6mm Deformed Round Bars DOWEL SEAT
Description
6mm DRB with 5% wastage
Tie Wire
Description
Electric Bar Cutter
QUANTITY :
UNIT PRICE :
Unit
Qty
504.35
75.65
kg
kg
Qty
1
Unit Price
55
45
Amount
27,739.48
3,404.39
31,143.87
Hours
11.00
Rate
350
ElectricConsumption 15%
Description
Lead Man
Skilled Worker
Unskilled Worker
212,261.75
Amount
3,850.00
-
577.50
MANPOWER
SN
1
2
3
480.34
156.01
Qty
1
2
3
Days
11.00
11.00
11.00
4,427.50
Daily Rate
400
350
250
Amount
4,400.00
7,700.00
8,250.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
20,350.00
55,921.37
6,710.56
2,796.07
1,118.43
2,796.07
5,592.14
GRAND TOTAL
74,934.64
PAY ITEM PRICE
156.01
16,502.50
191,350.00
420,114.25
50,413.71
21,005.71
8,402.28
21,005.71
42,011.42
420,114.25
50,413.71
21,005.71
8,402.28
21,005.71
42,011.42
142,838.84
562,953.09
562,953.09

ITEM NO.
DESCRIPTION :
9
12mm Deformed Round Bars HOLDER
MATERIALS
SN
Description
1
2
Tie Wire
EQUIPMENT
SN
1
Description
Electric Bar Cutter
QUANTITY :
UNIT PRICE :
Unit
Qty
1,049.98
157.50
kg
kg
Qty
1
Unit Price
55
45
Amount
57,749.17
7,087.40
64,836.57
Hours
11.00
Rate
350
Description
Lead Man
Skilled Worker
Unskilled Worker
Amount
3,850.00
-
577.50
MANPOWER
SN
1
2
3
999.99
176.84
Qty
1
8
10
Days
11.00
11.00
11.00
4,427.50
Daily Rate
400
350
250
Amount
4,400.00
30,800.00
27,500.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
62,700.00
131,964.07
15,835.69
6,598.20
2,639.28
6,598.20
13,196.41
GRAND TOTAL
176,831.86
PAY ITEM PRICE
176.84

ITEM NO.
DESCRIPTION :
10
16mm Plain Round Bars DOWEL
MATERIALS
SN
Description
1
2
Tie Wire
EQUIPMENT
SN
1
Description
Electric Bar Cutter
QUANTITY :
UNIT PRICE :
Unit
Qty
1,883.10
282.46
kg
kg
Qty
1
Unit Price
55
45
Amount
103,570.39
12,710.91
116,281.30
Hours
19.00
Rate
350
Description
Lead Man
Skilled Worker
Unskilled Worker
Amount
6,650.00
-
997.50
MANPOWER
SN
1
2
3
1,793.43
173.52
Qty
1
8
10
Days
19.00
19.00
19.00
7,647.50
Daily Rate
400
350
250
Amount
7,600.00
53,200.00
47,500.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
108,300.00
232,228.80
27,867.46
11,611.44
4,644.58
11,611.44
23,222.88
GRAND TOTAL
311,186.60
PAY ITEM PRICE
173.52

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
11
Structure Excavation
Description
QUANTITY :
UNIT PRICE :
Unit
Qty
Unit Price
EQUIPMENT
SN
1
2
Description
Excavator
Dump Tuck
Qty
1
1
Hours
8.00
8.00
Rate
1500
1000
Description
Lead Man
Skilled Worker
Unskilled Worker
Amount
Amount
12,000.00
8,000.00
-
5,000.00
MANPOWER
SN
1
2
3
146.40
246.68
Qty
1
3
2
Days
1.00
1.00
1.00
25,000.00
Daily Rate
400
350
250
Amount
400.00
1,050.00
500.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
1,950.00
26,950.00
3,234.00
1,347.50
539.00
1,347.50
2,695.00
9,163.00
GRAND TOTAL
36,113.00
36,113.00
PAY ITEM PRICE
246.68

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
12
Demolition & Drain Excavation
Description
QUANTITY :
UNIT PRICE :
Unit
Qty
Unit Price
#REF!
#REF!
Amount
EQUIPMENT
SN
Description
1
Excavator
2
Dump Tuck
3
Excavator with Jack Hammer
Qty
1
1
1
Hours
#REF!
#REF!
#REF!
Rate
1500
1000
2000
Amount
#REF!
#REF!
#REF!
#REF!
MANPOWER
SN
1
2
3
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
3
2
Days
#REF!
#REF!
#REF!
Daily Rate
400
350
250
#REF!
Amount
#REF!
#REF!
#REF!
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
GRAND TOTAL
#REF!
#REF!
PAY ITEM PRICE
#REF!

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
13
Demolition of Existing Concrete Pavement
Description
QUANTITY :
UNIT PRICE :
Unit
Qty
Unit Price
#REF!
#REF!
Amount
EQUIPMENT
SN
Description
1
Excavator with Jack Hammer
2
Dump Tuck
Qty
1
1
Hours
#REF!
#REF!
Rate
2000
1000
Amount
#REF!
#REF!
-
#REF!
MANPOWER
SN
1
2
3
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
2
2
Days
#REF!
#REF!
#REF!
Daily Rate
400
350
250
#REF!
Amount
#REF!
#REF!
#REF!
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
GRAND TOTAL
#REF!
#REF!
PAY ITEM PRICE
#REF!

ITEM NO.
DESCRIPTION :
14
Structural Concrete
MATERIALS
SN
Description
1
2
2" PVC Pipe
QUANTITY :
UNIT PRICE :
Unit
cu.m.
length
Qty
#REF!
17.00
Unit Price
3800
280
#REF!
#REF!
Amount
#REF!
4,760.00
EQUIPMENT
SN
1
2
3
Description
Pumpcrete
Concrete Vibrator
Concrete Screeder
Qty
1
3
1
Hours
#REF!
#REF!
#REF!
Rate
#REF!
Amount
50
350
750
#REF!
#REF!
#REF!
#REF!
MANPOWER
SN
1
2
3
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
4
8
Days
#REF!
#REF!
#REF!
Daily Rate
400
350
250
#REF!
Amount
#REF!
#REF!
#REF!
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
GRAND TOTAL
#REF!
#REF!
PAY ITEM PRICE
#REF!

ITEM NO.
DESCRIPTION :
15
Reinforcing Steel Bars G-60
MATERIALS
SN
Description
1
2
3
4
Tie Wire
EQUIPMENT
SN
1
Description
Electric Bar Cutter
QUANTITY :
UNIT PRICE :
Unit
Qty
955.52
2544.9984
5,268.36
4.97
kg
kg
kg
kg
Qty
1
Unit Price
55
55
55
55
Amount
52,553.79
139,974.91
289,759.93
273.09
482,561.73
Hours
20.00
Rate
350
Description
Lead Man
Skilled Worker
Unskilled Worker
Amount
7,000.00
-
1,750.00
MANPOWER
SN
1
2
3
33.10
27,256.23
Qty
1
12
18
Days
20.00
20.00
20.00
8,750.00
Daily Rate
400
350
250
Amount
8,000.00
84,000.00
90,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
182,000.00
673,311.73
80,797.41
33,665.59
13,466.23
33,665.59
67,331.17
228,925.99
GRAND TOTAL
902,237.72
902,237.72
PAY ITEM PRICE
27,256.23

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
3
EQUIPMENT
SN
1
16
Formworks
Description
1/2" thick Plywood
Coco Lumber
CW Nails
Description
QUANTITY :
UNIT PRICE :
Unit
sht
bd.ft
kg
Qty
22.00
550.00
44.00
Qty
Unit Price
650
28
55
Amount
14,300.00
15,400.00
2,420.00
32,120.00
Hours
Rate
Amount
-
MANPOWER
SN
1
2
3
56.47
1,158.10
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
12
18
Days
1.83
1.83
1.83
Daily Rate
400
350
250
Amount
733.33
7,700.00
8,250.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
16,683.33
48,803.33
5,856.40
2,440.17
976.07
2,440.17
4,880.33
16,593.13
GRAND TOTAL
65,396.47
65,396.47
PAY ITEM PRICE
1,158.10

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
3
4
17
Grouted Riprap
Description
Boulders
2" PVC Pipe
cement
sand
Unit
cu.m.
length
cu.m.
cu.m.
Qty
22.50
5.00
157.51
13.50
EQUIPMENT
SN
1
2
3
Description
Qty
Hours

MANPOWER
SN
1
2
3
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
4
4
Days
4.00
4.00
4.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
GRAND TOTAL
PAY ITEM PRICE
QUANTITY :
UNIT PRICE :
20.46
4,378.86
Unit Price
600
280
240
450
Amount
13,500.48
1,400.00
37,801.33
6,075.21
58,777.02
Rate
Amount
-
Daily Rate
400
350
250
Amount
1,600.00
5,600.00
4,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
11,200.00
69,977.02
8,397.24
2,099.31
1,399.54
2,099.31
5,598.16
19,593.57
GRAND TOTAL
89,570.59
89,570.59
PAY ITEM PRICE
4,378.86

ITEM NO.
DESCRIPTION :
17
CHB Lined Canal
MATERIALS
SN
1
2
3
4
5
6
Description
CHB 6" Load Bearing
2" PVC Pipe
cement
sand
10mm DRB
RMC Concrete 3000 psi
Unit
cu.m.
length
cu.m.
cu.m.
kg
cu.m.
Qty
1,068.00
5.00
16.00
9.00
1041.48
7.34097
EQUIPMENT
SN
1
2
3
Description
Qty
Hours

MANPOWER
SN
1
2
3
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
4
4
Days
10.00
10.00
10.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
GRAND TOTAL
PAY ITEM PRICE
QUANTITY :
UNIT PRICE :
56.47
3,237.50
Unit Price
22.5
280
240
450
55
3300
Amount
24,030.00
1,400.00
3,840.00
4,050.00
57,281.40
24,225.20
114,826.60
Rate
Amount
-
Daily Rate
400
350
250
Amount
4,000.00
14,000.00
10,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
28,000.00
142,826.60
17,139.19
4,284.80
2,856.53
4,284.80
11,426.13
39,991.45
GRAND TOTAL
182,818.05
182,818.05
PAY ITEM PRICE
3,237.50

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
3
4
5
6
17
Concrete Curb & Gutter
Description
Ready Mix Concrete
1/2" thick Plywood
Coco Lumber
CW Nails
20mm dia DRB
Tie Wire
Unit
cum
sht
bd.ft
kg
Kg
kg
Qty
12.00
12.00
360.00
12.00
36.26
4
EQUIPMENT
SN
1
Description
Qty
Hours
MANPOWER
SN
1
2
3
Description
Lead Man
Skilled Worker
Unskilled Worker
Qty
1
3
3
Days
24.00
24.00
24.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
GRAND TOTAL
PAY ITEM PRICE
QUANTITY :
UNIT PRICE :
94.69
1,686.30
Unit Price
3800
650
28
55
55
55
Amount
45,600.00
7,800.00
10,080.00
660.00
1,994.30
220.00
66,354.30
Rate
Amount
-
Daily Rate
400
350
250
Amount
9,600.00
25,200.00
18,000.00
Total
12% VAT
5% Contigencies
2% Withholding Tax
5% Supervision
52,800.00
119,154.30
14,298.52
5,957.72
2,383.09
5,957.72
11,915.43
40,512.46
GRAND TOTAL
159,666.76
159,666.76
PAY ITEM PRICE
1,686.30

Quantity Calculation (Fel) Rev2 (OPTION 2)

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Quantity Calculation (Fel) Rev2 (OPTION 2)

Uploaded by

Copyright:

Available Formats

Area:

CRAFT HAVEN INTERNATIONAL SERVICES INCORPORATED

2 Embankment at Subgrade (Item 201-Aggregates Base Course) H=0.40m

GEOGRID & GEOTEXTILE (INSTALLATION COST ONLY)

7A Jointed Portland Cement Pavement (JPCP) 4000Psi @28 days

Jointed Portland Cement Pavement (JPCP) 4000Psi @7 days

12 Demolition of Existing Pavement

PROJECT COST (EXCLUSDING GEOSYNTHETICS MATERIAL COST)

GEOGRID & GEOTEXTILE (MATERIAL COST ONLY)

TOTAL PROJECT COST

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Electric Power Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

Fuel Consumption 25%

PAY ITEM PRICE

DETAILED UNIT PRICE ANALYSIS

PAY ITEM PRICE

You might also like