DETAILED BREAKDOWN COST DETAILED ENGINEERING

JO. EQUIPMENT UTILIZATION

ITEM OF WORKS QTY UNIT UNIT COST TOTAL COST LABOR MATERIALS
NO. RENTAL FUEL OIL S.PARTS
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12)
PHASE II ( DETAILED ENGINEERING WORKS
1. Canal Location 1.00 l.s. 97,137.33 97,137.33 82,118.77 4,625.59 7,350.00 1,590.75 750.00 702.23
2. Damsite Survey 1.00 l.s. 35,106.47 35,106.47 33,434.73 1,671.74
3. Parcellary Survey 1.00 l.s. 53,404.38 53,404.38 40,468.34 2,543.07 7,350.00 1,590.75 750.00 702.23
4. Design and Supplies 1.00 l.s. 32,655.30 32,655.30 18,455.30 14,200.00
5. POW Preparation 1.00 l.s. 9,736.59 9,736.59 5,536.59 4,200.00
TOTAL DIRECT COST 228,040.07 180,013.73 27,240.39 14,700.00 3,181.50 1,500.00 1,404.45
INDIRECT COST
Contingencies (10%) 22,804.01
GESA (3.5%) 8,779.54
Management Fee (5%) 11,402.00
TOTAL PROJECT COST ₱ 271,025.62