DETAILED UNIT PRICE ANALYSIS

ITEM NO. : A.1.1(8) QTY/UNIT: 3.00 Mos.

DESCRIPTION : Provision of Field Office For the Engineers (Rental Basis)

A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Rental of Bunkhouse mos. 3.00 10,000.00 30,000.00
=============
TOTAL MATERIALS COST 30,000.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

============
TOTAL LABOR COST -
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 30,000.00
E. Value Added Tax (5% of A+B+C) 1,620.00
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) -
H. Contractors Profit (8% of TDC) 2,400.00
I. Total Cost 34,020.00
J. Unit Cost 11,340.00
ITEM NO. : B.3 QTY/UNIT: 1.00 L.S
DESCRIPTION : Permits and Clearances

A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Permits and Clearances L.S 1.00 10,000.00 10,000.00
=============
TOTAL MATERIALS COST 10,000.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

============
TOTAL LABOR COST -
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 10,000.00
E. Value Added Tax (5% of A+B+C) 540.00
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) -
H. Contractors Profit (8% of TDC) 800.00
I. Total Cost 11,340.00
J. Unit Cost 11,340.00
ITEM NO. : B.5 QTY/UNIT: 2.00 Ea.
DESCRIPTION : Project Billboard/Signboard
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Tarpaulin sq.ft 128.00 25.00 3,200.00
Assorted Coco Lumber bd.ft. 100.00 22.00 2,200.00
Assorted CW Nails kgs. 2.00 60.00 120.00
=============
TOTAL MATERIALS COST 5,520.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 2.00 600.00 1,200.00
Skilled 1 2.00 480.00 960.00
Laborers 1 2.00 350.00 700.00
============
TOTAL LABOR COST 2,860.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 8,380.00
E. Value Added Tax (5% of A+B+C) 452.52
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) -
H. Contractors Profit (8% of TDC) 670.40
I. Total Cost 9,502.92
J. Unit Cost 4,751.46
ITEM NO. : B.7 QTY/UNIT: 3.00 Mos.
DESCRIPTION : Occupational Safety and Health Program
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

PPE Equipment Lumpsum 16,000.00
First Aid Kit and Signages
=============
TOTAL MATERIALS COST 16,000.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

First Aider 1 90.00 400.00 36,000.00
Safety Officer 1 3.00 600.00 1,800.00
============
TOTAL LABOR COST 37,800.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 53,800.00
E. Value Added Tax (5% of A+B+C) 2,905.20
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) -
H. Contractors Profit (8% of TDC) 4,304.00
I. Total Cost 61,009.20
J. Unit Cost 20,336.40
ITEM NO. : B.9 QTY/UNIT: 1.00 l.s.
DESCRIPTION : Mobilization/Demobilization

A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Cargo truck 1.00 2.00 8,000.00 16,000.00
===========
TOTAL EQUIPMENT COST 16,000.00

B. Material Cost Unit Qty. Unit cost Total Cost

=============
TOTAL MATERIALS COST -
C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

============
TOTAL LABOR COST -
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 16,000.00
E. Value Added Tax (5% of A+B+C) 800.00
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) -
H. Contractors Profit (8% of TDC) -
I. Total Cost 16,800.00
J. Unit Cost 16,800.00
ITEM NO. : B.24 QTY/UNIT: 1.00 l.s.
DESCRIPTION : General Scaffolding and Shoring

A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Scaffolding and Shoring l.s 1.00 30,000.00 30,000.00
=============
TOTAL MATERIALS COST 30,000.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

============
TOTAL LABOR COST -
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 30,000.00
E. Value Added Tax (5% of A+B+C) 1,755.00
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 2,700.00
H. Contractors Profit (8% of TDC) 2,400.00
I. Total Cost 36,855.00
J. Unit Cost 36,855.00
ITEM NO. : 801(1) QTY/UNIT: 1.00 l.s
DESCRIPTION : Removal of Structures and Obstruction

A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Jackhammer 1.00 1.00 1,200.00 1,200.00
=============
TOTAL EQUIPMENT COST 1,200.00

B. Material Cost Unit Qty. Unit cost Total Cost

=============
TOTAL MATERIALS COST -

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 1.00 600.00 600.00
Laborers 2 1.00 350.00 700.00
============
TOTAL LABOR COST 1,300.00

OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 2,500.00
E. Value Added Tax (5% of A+B+C) 146.25
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 225.00
H. Contractors Profit (8% of TDC) 200.00
I. Total Cost 3,071.25
J. Unit Cost 3,071.25
ITEM NO. : 803(1)a QTY/UNIT: 30.53 Cu.m
DESCRIPTION : Structure Excavation (Common Soil)

A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Minor/Hand Tools 1.00 10.00 450.00 4,500.00
=============
TOTAL EQUIPMENT COST 4,500.00

B. Material Cost Unit Qty. Unit cost Total Cost

=============
TOTAL MATERIALS COST -
C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost
Foreman 1 10.00 600.00 6,000.00
Laborers 4 10.00 350.00 14,000.00
============
TOTAL LABOR COST 20,000.00

OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 24,500.00
E. Value Added Tax (5% of A+B+C) 1,433.25
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 2,205.00
H. Contractors Profit (8% of TDC) 1,960.00
I. Total Cost 30,098.25
J. Unit Cost 985.86
ITEM NO. : 804(1)a QTY/UNIT: 29.06 Cu.m
DESCRIPTION : Embankment (from Structure Excavation)
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Backhoe 1.00 0.30 16,000.00 4,800.00
Plate Compactor 1.00 0.50 950.00 475.00
============
TOTAL EQUIPMENT COST 5,275.00

B. Material Cost Unit Qty. Unit cost Total Cost

=============
TOTAL MATERIALS COST -

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 5.00 600.00 3,000.00
Laborers 4 5.00 350.00 7,000.00
============
TOTAL LABOR COST 10,000.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 15,275.00
E. Value Added Tax (5% of A+B+C) 893.59
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 1,374.75
H. Contractors Profit (8% of TDC) 1,222.00
I. Total Cost 18,765.34
J. Unit Cost 645.74
ITEM NO. : 804(4) QTY/UNIT: 0.28 Cu.m
DESCRIPTION : Gravel Fill
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Plate Compactor 1.00 0.20 950.00 190.00
============
TOTAL EQUIPMENT COST 190.00

B. Material Cost Unit Qty. Unit cost Total Cost

Gravel Bed cu.m 0.29 1,800.00 529.20
=============
TOTAL MATERIALS COST 529.20

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 0.20 600.00 120.00
Laborers 1 0.20 350.00 70.00
============
TOTAL LABOR COST 190.00

OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 909.20
E. Value Added Tax (5% of A+B+C) 53.19
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 81.83
H. Contractors Profit (8% of TDC) 72.74
I. Total Cost 1,116.95
J. Unit Cost 3,989.12
J. Unit Cost 14,246.84
ITEM NO. : 900(1)c2 QTY/UNIT: 0.86 Cu.m
DESCRIPTION : Structural Concrete (Footing and Slab on Fill), Class "A", 28 days
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
One Bagger Concrete Mixer 1.00 0.50 1,800.00 900.00
Concrete Vibrator 1.00 0.50 1,500.00 750.00
Water Truck 1.00 0.50 5,000.00 2,500.00
TOTAL EQUIPMENT COST 4,150.00

B. Material Cost Unit Qty. Unit cost Total Cost

Portland Cement bags 8.60 320.00 2,752.00
Fine Aggregates cu.m 0.56 1,500.00 838.50
Course Aggregates cu.m 0.90 1,500.00 1,354.50
TOTAL MATERIALS COST 4,945.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 1.00 600.00 600.00
Mason 1 1.00 480.00 480.00
Laborers 4 1.00 350.00 1,400.00
TOTAL LABOR COST 2,480.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 11,575.00
E. Value Added Tax (5% of A+B+C) 677.14
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 1,041.75
H. Contractors Profit (8% of TDC) 926.00
I. Total Cost 14,219.89
J. Unit Cost 16,534.75
ITEM NO. : 900(1)c4 QTY/UNIT: 1.20 Cu.m
DESCRIPTION : Structural Concrete (Column), Class "A", 28 days
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
One Bagger Concrete Mixer 1.00 0.50 1,800.00 900.00
Concrete Vibrator 1.00 0.50 1,500.00 750.00
Water Truck 1.00 0.50 5,000.00 2,500.00
TOTAL EQUIPMENT COST 4,150.00
B. Material Cost Unit Qty. Unit cost Total Cost
Portland Cement bags 12.00 320.00 3,840.00
Fine Aggregates cu.m 0.78 1,500.00 1,170.00
Course Aggregates cu.m 1.26 1,500.00 1,890.00
TOTAL MATERIALS COST 6,900.00
C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost
Foreman 1 1.00 500.00 500.00
Mason 2 1.00 400.00 800.00
Laborers 4 1.00 320.00 1,280.00
TOTAL LABOR COST 2,580.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 13,630.00
E. Value Added Tax (5% of A+B+C) 797.36
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 1,226.70
H. Contractors Profit (8% of TDC) 1,090.40
I. Total Cost 16,744.46
 J. Unit Cost 13,953.71
ITEM NO. : 902(1)a QTY/UNIT: 125.65 Kgs.
DESCRIPTION : Reinforcing Steel, (Deformed) , Grade 40
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Bar Cutter 1.00 0.50 1,300.00 650.00
Bar Bender 1.00 0.50 2,800.00 1,400.00
TOTAL EQUIPMENT COST 2,050.00
B. Material Cost Unit Qty. Unit cost Total Cost
Reinforcing Steel Bars kgs 131.93 60.00 7,915.95
# 16 Tie Wire kgs. 2.51 100.00 251.30
TOTAL MATERIALS COST 8,167.25
C. Designation of Personnel No. of Days Rate Total Cost
Foreman 1 1.00 600.00 600.00
Steelman 1 1.00 480.00 480.00
Laborers 2 1.00 350.00 700.00
TOTAL LABOR COST 1,780.00

INDIRECT COST:
D. Total Estimated Direct Cost (TDC)=A+B+C 11,997.25
E. Value Added Tax (5% of A+B+C) 701.84
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 1,079.75
H. Contractors Profit (8% of TDC) 959.78
I. Total Cost 14,738.62
J. Unit Cost 117.30
ITEM NO. : 902(1)b QTY/UNIT: 339.40 Kgs.
DESCRIPTION : Reinforcing Steel, (Deformed) , Grade 60
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Bar Cutter 1.00 1.00 1,300.00 1,300.00
Bar Bender 1.00 1.00 2,800.00 2,800.00
TOTAL EQUIPMENT COST 4,100.00

B. Material Cost Unit Qty. Unit cost Total Cost

Reinforcing Steel Bars kgs 356.37 65.00 23,164.05
# 16 Tie Wire kgs. 6.79 100.00 678.80
TOTAL MATERIALS COST 23,842.85

C. Designation of Personnel No. of Days Rate Total Cost

Foreman 1 2.00 600.00 1,200.00
Steelman 2 2.00 480.00 1,920.00
Laborers 4 2.00 350.00 2,800.00
TOTAL LABOR COST 5,920.00
INDIRECT COST:
D. Total Estimated Direct Cost (TDC)=A+B+C 33,862.85
E. Value Added Tax (5% of A+B+C) 1,980.98
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 3,047.66
H. Contractors Profit (8% of TDC) 2,709.03
I. Total Cost 41,600.51
J. Unit Cost 122.57
ITEM NO. : 903(2) QTY/UNIT: 4.80 Sq.m
DESCRIPTION : Forms and Falsework
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Assorted Coco Lumber bd.ft. 60.00 30.00 1,800.00
1/2 Marine Plywood shts 1.00 1,000.00 1,000.00
Assorted CW Nails kgs. 1.00 80.00 80.00
TOTAL MATERIALS COST 2,880.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 0.50 600.00 300.00
Skill 1 0.50 480.00 240.00
Laborers 2 0.50 350.00 350.00
TOTAL LABOR COST 890.00

OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 3,770.00
E. Value Added Tax (5% of A+B+C) 220.55
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 339.30
H. Contractors Profit (8% of TDC) 301.60
I. Total Cost 4,631.45
J. Unit Cost 964.88
ITEM NO. : 1003(12) QTY/UNIT: 87.36 Kgs.
DESCRIPTION : Fascia Board Metal
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Fascia Board Metal sq.m 87.36 450.00 39,312.00
Teckscrew kgs. 1,050.00 2.00 2,100.00
TOTAL MATERIALS COST 41,412.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 0.50 600.00 300.00
Skill 1 0.50 480.00 240.00
Laborers 2 0.50 350.00 350.00
TOTAL LABOR COST 890.00

OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 42,302.00
E. Value Added Tax (5% of A+B+C) 2,474.67
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 3,807.18
H. Contractors Profit (8% of TDC) 3,384.16
I. Total Cost 51,968.01
J. Unit Cost 594.87
ITEM NO. : 1013(2)a2 QTY/UNIT: 36.00 l.m.
DESCRIPTION: Fabricated Metal Roofing Accessory, Guage 26, Flashing
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Gauge 26 Ordinary Pre-painted ln.m 37.80 450.00 17,010.00
Flashing
Blind Rivets pcs. 690.00 2.00 1,380.00
TOTAL MATERIALS COST 18,390.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 1.00 600.00 600.00
Skilled 1 1.00 480.00 480.00
Laborers 2 1.00 350.00 700.00
TOTAL LABOR COST 1,780.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 20,170.00
E. Value Added Tax (5% of A+B+C) 1,179.95
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 1,815.30
H. Contractors Profit (8% of TDC) 1,613.60
I. Total Cost 24,778.85
J. Unit Cost 688.30
ITEM NO. : 1013(2)b1 QTY/UNIT: 36.00 l.m.
DESCRIPTION: Fabricated Metal Roofing Accessory, Guage 24, Gutter
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Gauge 24 Ordinary Pre-painted ln.m 37.80 450.00 17,010.00
Gutter
12"x 1" G.I Plain Straps pcs. 246.00 65.00 15,990.00
Blind Rivets pcs. 690.00 2.00 1,380.00
TOTAL MATERIALS COST 34,380.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 1.00 600.00 600.00
Skilled 1 1.00 480.00 480.00
Laborers 2 1.00 350.00 700.00
TOTAL LABOR COST 1,780.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 36,160.00
E. Value Added Tax (5% of A+B+C) 2,115.36
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 3,254.40
H. Contractors Profit (8% of TDC) 2,892.80
I. Total Cost 44,422.56
J. Unit Cost 1,233.96
ITEM NO. : 1014(1)b1 QTY/UNIT: 191.70 Sq.m
DESCRIPTION : Pre-painted Metal Sheets, above 0.427mm, Corrugated Type, Longspan
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Pre-painted Metal Sheets, sq.m 201.29 480.00 96,616.80
above 0.427mm, Corrugated Type, Longspan
Teckscrew with Washers pcs. 2,000.00 2.00 4,000.00
TOTAL MATERIALS COST 100,616.80

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 20.00 600.00 12,000.00
Skilled Installer 2 20.00 480.00 19,200.00
Laborers 2 20.00 350.00 14,000.00
TOTAL LABOR COST 45,200.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 145,816.80
E. Value Added Tax (5% of A+B+C) 8,530.28
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 13,123.51
H. Contractors Profit (8% of TDC) 11,665.34
I. Total Cost 179,135.94
J. Unit Cost 934.46

ITEM NO. : 1014(1)b2 QTY/UNIT: 78.36 Sq.m

DESCRIPTION : Pre-painted Metal Sheets, above 0.427mm, Rib Type, Longspan
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Pre-painted Metal Sheets sq.m 82.28 480.00 39,493.44
(Longspan, 0.45mm thk.)
Teckscrew with Washers pcs. 783.60 2.00 1,567.20
TOTAL MATERIALS COST 41,060.64

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 8.00 600.00 4,800.00
Skilled Installer 1 8.00 480.00 3,840.00
Laborers 2 8.00 350.00 5,600.00
TOTAL LABOR COST 14,240.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 55,300.64
E. Value Added Tax (5% of A+B+C) 3,235.09
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 4,977.06
H. Contractors Profit (8% of TDC) 4,424.05
I. Total Cost 67,936.84
J. Unit Cost 866.98
ITEM NO. : 1032(1)a QTY/UNIT: 4.80 Sq.m
DESCRIPTION : Painting Works (Masonry/Concrete)
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Semi Gloss Latex gal. 0.38 650.00 249.60
Concrete Neutralizer lit. 0.38 550.00 211.20
Concrete Sealer/Primer gal. 0.19 780.00 149.76
Patching Compound gal. 0.24 100.00 24.00
=============
TOTAL MATERIALS COST 634.56
C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost
Foreman 1 2.00 600.00 1,200.00
Painter 1 2.00 480.00 960.00
Laborers 1 2.00 350.00 700.00
============
TOTAL LABOR COST 2,860.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 3,494.56
E. Value Added Tax (5% of A+B+C) 204.43
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 314.51
H. Contractors Profit (8% of TDC) 279.56
I. Total Cost 4,293.07
J. Unit Cost 894.39

ITEM NO. : 1032(1)c QTY/UNIT: 211.49 Sq.m

DESCRIPTION : Painting Works (Steel)
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Red Oxide gals. 12.00 650.00 7,800.00
Paint Thinner ltrs. 2.00 380.00 760.00
TOTAL MATERIALS COST 8,560.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 3.00 600.00 1,800.00
Painter 2 3.00 480.00 2,880.00
Laborers 2 3.00 350.00 2,100.00
TOTAL LABOR COST 6,780.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 15,340.00
E. Value Added Tax (5% of A+B+C) 897.39
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 1,380.60
H. Contractors Profit (8% of TDC) 1,227.20
I. Total Cost 18,845.19
 J. Unit Cost 89.11

ITEM NO. : 1047(2)a QTY/UNIT: 3,685.09 kgs.

DESCRIPTION: Structural Steel,Trusses
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Welding Machine 1.00 6.00 2,400.00 14,400.00
Cutting Outfit 1.00 3.00 350.00 1,050.00
Boom Truck 1.00 3.00 20,000.00 60,000.00
TOTAL EQUIPMENT COST 75,450.00

B. Material Cost Unit Qty. Unit cost Total Cost

Structural Steel Trusses ln.m 3,869.34 82.00 317,286.25
Welding Rod pc. 73.70 150.00 11,055.27
Acetylene & Oxygen set 2.00 10,000.00 20,000.00
TOTAL MATERIALS COST 348,341.52

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 10.00 600.00 6,000.00
Skilled Installer 2 10.00 480.00 9,600.00
Laborers 4 10.00 350.00 14,000.00
TOTAL LABOR COST 29,600.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 453,391.52
E. Value Added Tax (5% of A+B+C) 26,523.40
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 40,805.24
H. Contractors Profit (8% of TDC) 36,271.32
I. Total Cost 556,991.48
J. Unit Cost 151.15

ITEM NO. : 1047(2)c QTY/UNIT: 835.18 kgs.

DESCRIPTION: Structural Steel,Purlins
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
Welding Machine 1.00 2.00 2,400.00 4,800.00
TOTAL EQUIPMENT COST 4,800.00

B. Material Cost Unit Qty. Unit cost Total Cost

Structural Steel (Purlins) ln.m 876.94 80.00 70,155.12
Welding Rod pc. 82.00 150.00 12,300.00
TOTAL MATERIALS COST 82,455.12

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 4.00 600.00 2,400.00
Skilled Installer 2 4.00 480.00 3,840.00
Laborers 4 4.00 350.00 5,600.00
============
TOTAL LABOR COST 11,840.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 99,095.12
E. Value Added Tax (5% of A+B+C) 5,797.06
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 8,918.56
H. Contractors Profit (8% of TDC) 7,927.61
I. Total Cost 121,738.35
J. Unit Cost 145.76
ITEM NO. : 1047(3)a QTY/UNIT: 16.00 pcs.
DESCRIPTION: Metal Structure Accessories, Bolts
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

16mmdia.x300mm long anchor bolt pcs. 16.00 110.00 1,760.00
TOTAL MATERIALS COST 1,760.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 0.50 600.00 300.00
Skilled Installer 1 0.50 480.00 240.00
Laborers 1 0.50 350.00 175.00
TOTAL LABOR COST 715.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 2,475.00
E. Value Added Tax (5% of A+B+C) 144.79
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 222.75
H. Contractors Profit (8% of TDC) 198.00
I. Total Cost 3,040.54
J. Unit Cost 190.03

ITEM NO. : 1047(6) QTY/UNIT: 87.40 kgs.

DESCRIPTION : Metal Structure Accessories, Steel Plates
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

9mm thk. Steel Plates (Gusset Plate) kgs. 91.77 75.00 6,882.75
TOTAL MATERIALS COST 6,882.75

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 1.00 600.00 600.00
Skilled 2 1.00 480.00 960.00
Laborers 3 1.00 350.00 1,050.00
TOTAL LABOR COST 2,610.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 9,492.75
E. Value Added Tax (5% of A+B+C) 555.33
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 854.35
H. Contractors Profit (8% of TDC) 759.42
I. Total Cost 11,661.84
J. Unit Cost 133.43
ITEM NO. : 1047(7)b QTY/UNIT: 94.27 kgs.
DESCRIPTION : Metal Structure Accessories, Sagrods
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Sagrods with standard nuts and kgs. 98.98 66.00 6,532.91
washers (12mm dia.) 6,532.91

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 1.00 600.00 600.00
Skilled 1 1.00 480.00 480.00
Laborers 2 1.00 350.00 700.00
TOTAL LABOR COST 1,780.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 8,312.91
E. Value Added Tax (5% of A+B+C) 486.31
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 748.16
H. Contractors Profit (8% of TDC) 665.03
I. Total Cost 10,212.41
J. Unit Cost 108.33

ITEM NO. : 1047(3)c QTY/UNIT: 16.00 ea.

DESCRIPTION : Metal Structure Accessories, Turnbuckle
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Turnbuckle, 16mm dia. each 16.00 200.00 3,200.00
TOTAL MATERIALS COST 3,200.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 1.00 600.00 600.00
Skilled 1 1.00 480.00 480.00
Laborers 2 1.00 350.00 700.00
TOTAL LABOR COST 1,780.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 4,980.00
E. Value Added Tax (5% of A+B+C) 291.33
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 448.20
H. Contractors Profit (8% of TDC) 398.40
I. Total Cost 6,117.93
J. Unit Cost 382.37
ITEM NO. : 1047(4) QTY/UNIT: 189.21 kgs.
DESCRIPTION : Metal Structure Accessories, Crossbracing
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Crossbracing, 16mm dia. kgs. 198.67 70.00 13,906.94
13,906.94

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 1.00 600.00 600.00
Skilled 2 1.00 480.00 960.00
Laborers 2 1.00 350.00 700.00
TOTAL LABOR COST 2,260.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 16,166.94
E. Value Added Tax (5% of A+B+C) 945.77
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 1,455.02
H. Contractors Profit (8% of TDC) 1,293.35
I. Total Cost 19,861.08
J. Unit Cost 104.97
ITEM NO. : 1001(3) QTY/UNIT: 78.53 m
DESCRIPTION : Concrete Canal
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost
One Bagger Concrete Mixer 1.00 8.00 1,800.00 14,400.00
Water Truck 1.00 0.50 5,000.00 2,500.00
TOTAL EQUIPMENT COST 16,900.00

B. Material Cost Unit Qty. Unit cost Total Cost

#4 CHB pcs. 1,030.00 18.00 18,540.00
Flatbar 3.5mm x25mmthk. kgs. 235.00 77.00 18,095.00
Portland Cement bags 82.00 320.00 26,240.00
Fine Aggregates cu.m 6.00 1,500.00 9,000.00
Course Aggregates cu.m 5.00 1,500.00 7,500.00
Reinforcing Steel Bars kgs 320.00 65.00 20,800.00
# 16 Tie Wire kgs. 5.00 100.00 500.00
TOTAL MATERIALS COST 100,675.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 8.00 600.00 4,800.00
Mason 2 8.00 480.00 7,680.00
Laborers 6 8.00 350.00 16,800.00
TOTAL LABOR COST 29,280.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 146,855.00
E. Value Added Tax (5% of A+B+C) 8,591.02
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 13,216.95
H. Contractors Profit (8% of TDC) 11,748.40
I. Total Cost 180,411.37
J. Unit Cost 2,297.36
ITEM NO. : 1001(9) QTY/UNIT: 1.00 l.s.
DESCRIPTION : Storm Drain and Downspout
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Storm Drain and Downspout l.s 1.00 15,000.00 15,000.00
15,000.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 3.00 600.00 1,800.00
Skilled 2 3.00 480.00 2,880.00
Laborers 4 3.00 350.00 4,200.00
TOTAL LABOR COST 8,880.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 23,880.00
E. Value Added Tax (5% of A+B+C) 1,396.98
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 2,149.20
H. Contractors Profit (8% of TDC) 1,910.40
I. Total Cost 29,336.58
J. Unit Cost 29,336.58

ITEM NO. : 1100(10) QTY/UNIT: 1.00 l.s.

DESCRIPTION: (Conduit Works/Conduit Rough-in)
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Conduits, Boxes and Fittings Lumpsum 15,000.00
=============
TOTAL MATERIALS COST 15,000.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 3.00 600.00 1,800.00
Skilled 1 3.00 480.00 1,440.00
Laborers 2 3.00 350.00 2,100.00
============
TOTAL LABOR COST 5,340.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 20,340.00
E. Value Added Tax (5% of A+B+C) 1,189.89
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 1,830.60
H. Contractors Profit (8% of TDC) 1,627.20
I. Total Cost 24,987.69
J. Unit Cost 24,987.69
ITEM NO. : 1101(33) QTY/UNIT: 1.00 l.s
DESCRIPTION: Wire and Wiring Devices
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

===========
TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Wire and Wiring Devices Lumpsum 60,000.00
=============
TOTAL MATERIALS COST 60,000.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 4.00 600.00 2,400.00
Skilled 1 4.00 480.00 1,920.00
Laborers 2 4.00 350.00 2,800.00
============
TOTAL LABOR COST 7,120.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 67,120.00
E. Value Added Tax (5% of A+B+C) 3,926.52
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 6,040.80
H. Contractors Profit (8% of TDC) 5,369.60
I. Total Cost 82,456.92
J. Unit Cost 82,456.92

ITEM NO. : 1102(1) QTY/UNIT: 1.00 l.s

DESCRIPTION: Panelboard with Main & Branch Breakers
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Panelboard with Main & Branch Lumpsum 24,000.00
TOTAL MATERIALS COST 24,000.00

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 4.00 600.00 2,400.00
Skilled 1 4.00 480.00 1,920.00
Laborers 2 4.00 350.00 2,800.00
TOTAL LABOR COST 7,120.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 31,120.00
E. Value Added Tax (5% of A+B+C) 1,820.52
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 2,800.80
H. Contractors Profit (8% of TDC) 2,489.60
I. Total Cost 38,230.92
J. Unit Cost 38,230.92
ITEM NO. : 1103(1) QTY/UNIT: 1.00 l.s.
DESCRIPTION: Lighting Fixtures and Lamps
A. Name of Spec. of Equipment No. of Unit No. of Days Unit Cost Total Cost

TOTAL EQUIPMENT COST -

B. Material Cost Unit Qty. Unit cost Total Cost

Lighting Fixtures and Lamps Lumpsum 53,516.09
TOTAL MATERIALS COST 53,516.09

C. Designation of Personnel No. of Personnel No. of Days Rate Total Cost

Foreman 1 7.00 600.00 4,200.00
Skilled 1 7.00 480.00 3,360.00
Laborers 2 7.00 350.00 4,900.00
TOTAL LABOR COST 12,460.00
OUTPUT
D. Total Estimated Direct Cost (TDC)=A+B+C 65,976.09
E. Value Added Tax (5% of A+B+C) 3,859.60
F. Mobilization (1% of TDC) -
G. Overhead, Contingencies & Micellaneous (9%TDC) 5,937.85
H. Contractors Profit (8% of TDC) 5,278.09
I. Total Cost 81,051.62
J. Unit Cost 81,051.62

Submitted by:

ENGR. ANNABI P. CAGALAWAN

Proprietress
CAGALAN ENTERPRISES
 150

32,400.00

34,020.00 339,619.68

10,800.00

11,340.00
 9,050.40

9,502.92

410.16

720
58,104.00

61,009.20
16,000.00 51068.79

2700000
16,800.00 27000

35,100.00

36,855.00
 1200

2,925.00

3,071.25

28,665.00

30,098.25
17,871.75

18,765.34

1,063.76

1,116.95
13,542.75

14,219.89

15,947.10

16,744.46
 33.9594594594595

14,036.78

14,738.62 268,281.87

39,619.53

41,600.51
 4,410.90 44.125

4,631.45

49,493.34

51,968.01
23,598.90

24,778.85

42,307.20

44,422.56
170,605.66

179,135.94

64,701.75

67,936.84
 4,088.64

4,293.07

7.04966666666667

33.875

17,947.80 #VALUE!
#VALUE!

18,845.19
530,468.08

556,991.48

115,941.29

121,738.35
 2,895.75

3,040.54

11,106.52

11,661.84 1,131,044.62
1,399,326.49
 9,726.11

10,212.41

5,826.60

6,117.93
 18,915.31

19,861.08

171,820.35

180,411.37
27,939.60

29,336.58

23,797.80

24,987.69
78,530.40

82,456.92

36,410.40

38,230.92
77,192.02

81,051.62 472,666.52
1,871,993.01 1,871,993.01 (0.00)

1,980,000.00
108,006.99