The approved budget contract includes costs for a project billboard, earthworks, and shade netting and UV plastic materials. The billboard will cost PHP13,662.63 to purchase and install. Excavation works are estimated at PHP42,641.82. Shade netting and UV plastic covering are the largest cost item at PHP90,390.59 to supply and install solar protection for the site. The total estimated direct cost for all contract items is PHP94,918.12.
The approved budget contract includes costs for a project billboard, earthworks, and shade netting and UV plastic materials. The billboard will cost PHP13,662.63 to purchase and install. Excavation works are estimated at PHP42,641.82. Shade netting and UV plastic covering are the largest cost item at PHP90,390.59 to supply and install solar protection for the site. The total estimated direct cost for all contract items is PHP94,918.12.
The approved budget contract includes costs for a project billboard, earthworks, and shade netting and UV plastic materials. The billboard will cost PHP13,662.63 to purchase and install. Excavation works are estimated at PHP42,641.82. Shade netting and UV plastic covering are the largest cost item at PHP90,390.59 to supply and install solar protection for the site. The total estimated direct cost for all contract items is PHP94,918.12.
The approved budget contract includes costs for a project billboard, earthworks, and shade netting and UV plastic materials. The billboard will cost PHP13,662.63 to purchase and install. Excavation works are estimated at PHP42,641.82. Shade netting and UV plastic covering are the largest cost item at PHP90,390.59 to supply and install solar protection for the site. The total estimated direct cost for all contract items is PHP94,918.12.
Unit of Measurement: ea. Quantity: 1.00 Designation No. of Person No. of Hours Hourly Rate Amount A. Labor a. Construction Foreman 1 12.00 96.79 1,161.48 b. Unskilled Labor 2 12.00 53.92 1,294.08
Sub-Total for A 2,455.56
N ame and Capacity No. of Units No. of Hours Hourly Rate Amount B. Equipment Minor Tools (10% of Labor) 245.56
Sub-Total for B 245.56
C. Total (A+B) 2,701.12 D. Quantity 1.00 E. Direct Unit Cost (C/D) 2,701.12 Name and Specification Unit Quantity Unit Cost Amount F. Materials a. Tarpaulin (8' x 8') sq.ft 64.00 35.00 2,240.00 b. 1/2" x 4' x 8' Ordinary Plywood pcs. 2.00 750.00 1,500.00 c. 2"x 3" Cocolumber bd.ft 132.00 35.00 4,620.00 d. Common Wire Nail kgs. 8.00 96.00 768.00
Sub-Total for F 9,128.00
G. Direct Cost (E+F) 11,829.12 H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 0% of G - I. Contractor's Profit (CP) 10% of G 1,182.91 J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 650.60 K. Total Item Cost (G+H+I+J) 13,662.63 ea. 1
2,455.56
245.56
9,128.00
1,182.91 697.54 650.60 383.65 DETAILED UNIT PRICE ANALYSIS Project Name:
Item No./ Description: SPL Shade Net and UV Plastic
Unit of Measurement: L.S Quantity: 1.00 Designation No. of Person No. of Hours Hourly Rate Amount A. Labor a. Construction Foreman 1 23.00 96.79 2,226.17 b. Skilled Labor 1 23.00 69.93 1,608.39 b. Unskilled Labor 3 23.00 53.92 3,720.48
Sub-Total for A 7,555.04
Name and Capacity No. of Units No. of Hours Hourly Rate Amount B. Equipment
Sub-Total for B - C. Total (A+B) 7,555.04 D. Quantity 1.00 E. Direct Unit Cost (C/D) 7,555.04 Name and Specification Unit Quantity Unit Cost Amount F. Materials a. Shade Net 30m x 2.5m (70% shade) rolls 6.00 7,579.00 45,474.00 b. UV Plastic 2.8 m x 50 m( 150 microns ) rolls 2.00 7,920.00 15,840.00
Sub-Total for F 61,314.00
G. Direct Cost (E+F) 68,869.04 H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 0% of G - I. Contractor's Profit (CP) 10% of G 6,886.90 J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 3,787.80 K. Total Item Cost (G+H+I+J) 79,543.74 1,030,588.07
