JUSTIFICATION OF UNIT COSTS FOR CONSTRUCTION MATERIALS

PREVAILING RATE:

RATE PER RATE PER

POSITION POSITION
DAY DAY
Foreman ₱ 550.00 Heavy Equipment Operator ₱ 550.00
Carpenter 450.00 Light Equipment Operator 530.00
Mason 450.00 Driver 500.00
Steelman 450.00 Laborer/Helper 350.00

MATERIALS:

I. PORTLAND CEMENT
Source : Baguio City
A. Base Cost = ₱ 265.00 /bag
Weight: = 40.00 kg/bag
Average hauling distance: = 38.00 kms from source (Baguio City) to nearest accessible road
= 33.00 kms (Good Maintained Road)
= 5.00 kms (Poorly Maintained Road)
Equipment to be Utilized 2-5 tons capacity cargo truck with 5.00 laborers
Capacity of Cargo Truck: = 100.00 bags/trip
Rental Rate: = ₱ 783.00 /hr.

Cycle Time
Good Maintained Road
33.00 km/trip
With load = = 0.94 hrs/trip
35.00 km/hr
33.00 km/trip
Without load = = 0.73 hrs/trip
45.00 km/hr
Poorly Maintained Road
5.00 km/trip
With load = = 0.25 hrs/trip
20.00 km/hr
5.00 km/trip
Without load = = 0.20 hrs/trip
25.00 km/hr
Total = 2.12 hrs/trip

Manual Loading & Unloading

Crew = 5.00 laborers
Capabilities = 300.00 bags/hr.
100.00 bags/trip
Loading = = 0.33 hrs/trip
300.00 bags/hr.

100.00 bags/trip
Unloading = = 0.33 hrs/trip
300.00 bags/hr.
Total = 0.66 hrs/trip

Total Cycle Time = 2.78 hrs/trip

B. Equipment Rental
₱ 783.00 /hr. x 2.78 hrs/trip
Rental = = ₱ 21.77 /bag
100.00 bags/trip
C. Labor Cost
Unloading
₱ 350.00 /day x 5.00 laborers x 0.33 hrs/trip
Laborers =
8.00 hrs/day x 100.00 bags/trip

= ₱ 0.72 /bag

Page 1 of 29
 D. Manual Hauling Cost (from end of accessible road to project site)
Capability = 1.00 bag/trip
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed: .
with load = 1.50 km./hr
without load = 3.00 kms./hr
1.00 km/trip 1.00 km./trip
No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs./day
For 8 hour operation = = 8.00 trips/day
1.00 hrs./trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 43.75 /bag
8.00 trips/day x 1.00 bag/trip
SUMMARY: A. Base Cost ₱ 265.00 /bag
B. Equipment Rental ₱ 21.77 /bag
C. Labor ₱ 0.72 /bag
D. Manual Hauling ₱ 43.75 /bag
COST OF PORTLAND CEMENT AT WORK SITE P 331.24 /bag
II. RSB, CWN, TIE WIRES
Source : Baguio City
A. Base Cost
RSB = ₱ 45.30 /kg
CWN = ₱ 77.00 /kg
Tie Wires = ₱ 70.00 /kg
Sahara = ₱ 45.00 /kg
Average hauling distance: = 38.00 kms from source (Baguio City) to nearest accessible road
= 33.00 kms (Good Maintained Road)
= 5.00 kms (Poorly Maintained Road)
Equipment to be Utilized = 2-5 tons capacity cargo truck w/ 5.00 laborers
Capacity of Cargo Truck = 5,000.00 kg/trip
Rental Rate: = ₱ 783.00 /hr.
Cycle Time
Good Maintained Road
33.00 km/trip
With load = = 0.94 hrs/trip
35.00 km/hr
33.00 km/trip
Without load = = 0.73 hrs/trip
45.00 km/hr
Poorly Maintained Road
5.00 km/trip
With load = = 0.25 hrs/trip
20.00 km/hr
5.00 km/trip
Without load = = 0.20 hrs/trip
25.00 km/hr
Total = 2.12 hrs/trip

Manual Loading & Unloading

Crew = 5.00 laborers:
Capabilities = 6,000.00 kgs/hr. (Loading)
= 7,000.00 kgs/hr. (Unloading)
5,000.00 kgs/trip
Loading = = 0.83 hrs/trip
6,000.00 kgs/hr.
5,000.00 kgs/trip
Unloading = = 0.71 hrs/trip
7,000.00 kgs/hr.
Total = 1.54 hrs/trip

Total Cycle Time = 3.66 hrs/trip

B. Equipment Rental
₱ 783.00 /hr. x 3.66 hrs/trip
Rental = = ₱ 0.57 / kg
5,000.00 kgs/trip
C. Labor Cost
Unloading
₱ 350.00 /day x 5.00 laborers x 0.71 hrs/trip
Laborers =
8.00 hrs/day x 5,000.00 kgs/trip

Page 2 of 29
= ₱ 0.03 / kg

Page 3 of 29
 D. Manual Hauling Cost (from end of accessible road to project site)
Capability = 25.00 kgs/trip
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed:
with load = 1.50 km./hr
without load = 3.00 kms./hr

1.00 km/trip 1.00 km./trip

No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs./day
For 8 hour operation = = 8.00 trips/day
1.00 hrs./trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 1.75 / kg
8.00 trips/day x 25.00 kgs/trip
SUMMARY:
RSB CWN
A. Base Cost ₱ 45.30 /kg ₱ 77.00 /kg
B. Equipment Rental ₱ 0.57 /kg ₱ 0.57 /kg
C. Labor Cost ₱ 0.03 /kg ₱ 0.03 /kg
D. Manual Hauling ₱ 1.75 /kg ₱ 1.75 /kg
COST OF MAT'LS @ WORKSITE SITE ₱ 47.65 /kg ₱ 79.35 /kg

TIE WIRES
A. Base Cost ₱ 70.00 /kg
B. Equipment Rental ₱ 0.57 /kg
C. Labor Cost ₱ 0.03 /kg
D. Manual Hauling ₱ 1.75 /kg
COST OF MAT'LS @ WORKSITE SITE ₱ 72.35 /kg

III. FORM LUMBER

Source : Baguio City
A. Base Cost = ₱ 46.00 /bd.ft
Average hauling distance: = 38.00 kms from source (Baguio City) to nearest accessible road
= 33.00 kms (Good Maintained Road)
= 5.00 kms (Poorly Maintained Road)
Equipment to be Utilized = 2-5 tons capacity cargo truck with 5.00 laborers
Capacity of Cargo Truck: = 2,500.00 bd.ft./trip
Rental Rate: = ₱ 783.00 /hr.

Cycle Time
Good Maintained Road
33.00 km/trip
With load = = 0.94 hrs/trip
35.00 km/hr
33.00 km/trip
Without load = = 0.73 hrs/trip
45.00 km/hr
Poorly Maintained Road
5.00 km/trip
With load = = 0.25 hrs/trip
20.00 km/hr
5.00 km/trip
Without load = = 0.20 hrs/trip
25.00 km/hr
Total = 2.12 hrs/trip

Manual Loading & Unloading

Crew = 5.00 laborers:
Capabilities = 4,000.00 bd.ft./hr. (Loading)
= 4,000.00 bd.ft./hr. (Unloading)
2,500.00 bd.ft./trip
Loading = = 0.63 hrs/trip
4,000.00 bd.ft./hr.
2,500.00 bd.ft./trip
Unloading = = 0.63 hrs/trip
4,000.00 bd.ft./hr.
Total = 1.26 hrs/trip

Page 4 of 29
Total Cycle Time = 3.38 hrs/trip

Page 5 of 29
 B. Equipment Rental
₱ 783.00 /hr. x 3.38 hrs/trip
Rental = = ₱ 1.06 /bd.ft.
2,500.00 bd.ft./trip
C. Labor Cost
Unloading
₱ 350.00 /day x 5.00 laborers x 0.63 hrs/trip
Laborers =
8.00 hrs/day x 2,500.00 bd.ft./trip
= ₱ 0.06 /bd.ft.
D. Manual Hauling Cost (from end of accessible road to project site)
Capability = 15.00 bd.ft./trip
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed:
with load = 1.50 km./hr
without load = 3.00 kms./hr
1.00 km/trip 1.00 km./trip
No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs./day
For 8 hour operation = = 8.00 trips/day
1.00 hrs./trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 2.92 /bd.ft.
8.00 trips/day x 15.00 bd.ft./trip
SUMMARY: A. Base Cost ₱ 46.00 /bd.ft.
B. Equipment Rental ₱ 1.06 /bd.ft.
C. Labor ₱ 0.06 /bd.ft.
D. Manual Hauling ₱ 2.92 /bd.ft.
COST OF FORM LUMBER AT WORK SITE ₱ 50.04 /bd.ft.

IV. 1/2" X 4' X 8' PLYWOOD

Source : Baguio City
A. Base Cost = 760.00 /pc
Weight = 15.00 kg/pc
Average hauling distance: = 38.00 kms from source (Baguio City) to nearest accessible road
= 33.00 kms (Good Maintained Road)
= 5.00 kms (Poorly Maintained Road)
Equipment to be Utilized = 2-5 tons cargo truck with 5.00 laborers
Capacity of Cargo Truck: = 200.00 pcs/trip
Rental Rate: = ₱ 783.00 /hr.
Cycle Time
Good Maintained Road
33.00 km/trip
With load = = 0.94 hrs/trip
35.00 km/hr
33.00 km/trip
Without load = = 0.73 hrs/trip
45.00 km/hr
Poorly Maintained Road
5.00 km/trip
With load = = 0.25 hrs/trip
20.00 km/hr
5.00 km/trip
Without load = = 0.20 hrs/trip
25.00 km/hr
Total = 2.12 hrs/trip

Manual Loading & Unloading

Crew = 5.00 laborers:
Capabilities = 250.00 pcd/hr. (Loading)
= 250.00 pcs/hr. (Unloading)
200.00 pcs/trip
Loading = = 0.80 hrs/trip
250.00 pcs/hr.
200.00 pcs/trip
Unloading = = 0.80 hrs/trip
250.00 pcs/hr.
Total = 1.60 hrs/trip

Total Cycle Time = 3.72 hrs/trip

B. Equipment Rental

Page 6 of 29
 ₱ 783.00 /hr. x 3.72 hrs/trip
Rental = = ₱ 14.56 /pc
200.00 pcs/trip

Page 7 of 29
 C. Labor Cost
Unloading
₱ 350.00 /day x 5.00 laborers x 0.80 hrs/trip
Laborers =
8.00 hrs/day x 200.00 pcs/trip
= ₱ 0.88 /pc
D. Manual Hauling Cost (from end of accessible road to project site)
Capability = 1.00 pc/trip
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed:
with load = 1.50 km./hr
without load = 3.00 kms./hr

1.00 km/trip 1.00 km./trip

No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs./day
For 8 hour operation = = 8.00 trips/day
1.00 hrs./trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 43.75 /pc
8.00 trips/day x 1.00 pc/trip
SUMMARY: A. Base Cost ₱ 760.00 /pc
B. Equipment Rental ₱ 14.56 /pc
C. Labor ₱ 0.88 /pc
D. Manual Hauling ₱ 43.75 /pc
COST OF 1/2" X 4' X 8' PLYWOOD AT WORK SITE ₱ 819.19 /pc
V. SAND AND GRAVEL
Source : Baguio City
A. Base Cost
Sand = 1,250.00 /cu.m
Gravel = 1,250.00 /cu.m
Average hauling distance: = 38.00 kms from source (Baguio City) to nearest accessible road
= 33.00 kms (Good Maintained Road)
= 5.00 kms (Poorly Maintained Road)
Equipment to be Utilized = 3.00 cu. yards capacity Dumptruck with 1.00 laborer
Capacity of Dump Truck: = 2.30 cu yards/trip
Rental Rate: = ₱ 780.00 /hr.
Cycle Time
Good Maintained Road
33.00 km/trip
With load = = 0.94 hrs/trip
35.00 km/hr
33.00 km/trip
Without load = = 0.73 hrs/trip
45.00 km/hr
Poorly Maintained Road
5.00 km/trip
With load = = 0.25 hrs/trip
20.00 km/hr
5.00 km/trip
Without load = = 0.20 hrs/trip
25.00 km/hr
Total = 2.12 hrs/trip

Slack time, Loading, Unloading, Manuevering = 0.20 hrs/trip

B. Equipment Rental
₱ 780.00 /hr. x 2.32 hrs/trip
Rental = = ₱ 786.78 /cu.m.
2.30 cu.m./trip
C. Manual Hauling Cost (from end of accessible road to project site)
Capability = 0.02 cu.m./trip
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed:
with load = 1.50 km./hr
without load = 3.00 kms./hr

Page 8 of 29
 1.00 km/trip 1.00 km./trip
No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs./day
For 8 hour operation = = 8.00 trips/day
1.00 hrs./trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 2,187.50 /cu.m.
8.00 trips/day x 0.02 cu.m./trip

SUMMARY: SAND GRAVEL

A. Base Cost ₱ 1,250.00 /cu.m. ₱ 1,250.00 /cu.m.
B. Equipment Rental ₱ 786.78 /cu.m. ₱ 786.78 /cu.m.
C. Manual Hauling ₱ 2,187.50 /cu.m. ₱ 2,187.50 /cu.m.
COST OF SAND AND GRAVEL AT WORK SITE ₱ 4,224.28 /cu.m. P 4,224.28 /cu.m.

VI. 2" Ø x 6m SCH40

Source : Baguio
A. Base Cost = 194.17 /lm
Average hauling distance: = 38.00 kms from source (Baguio) to nearest accessible road
= 33.00 kms (Good Maintained Road)
= 5.00 kms (Poorly Maintained Road)
Equipment to be Utilized = 2-5 tons capacity cargo truck w/ 5.00 laborers
Capacity of Cargo Truck: = 1,110.00 l.m./trip
Rental Rate: = ₱ 783.00 /hr.

Cycle Time
Good Maintained Road
33.00 km/trip
With load = = 0.94 hrs/trip
35.00 km/hr
33.00 km/trip
Without load = = 0.73 hrs/trip
45.00 km/hr
Poorly Maintained Road
5.00 km/trip
With load = = 0.25 hrs/trip
20.00 km/hr
5.00 km/trip
Without load = = 0.20 hrs/trip
25.00 km/hr
Total = 2.12 hrs/trip

Manual Loading & Unloading

Crew = 5.00 laborers:
Capabilities = 1,500.00 l.m./hr. (Loading)
1,500.00 l.m./hr. (Unloading)
1,110.00 l.m./trip
Loading = = 0.74 hrs/trip
1,500.00 rolls/hr.
1,110.00 l.m./trip
Unloading = = 0.74 hrs/trip
1,500.00 rolls/hr.
Total = 1.48 hrs/trip

Total Cycle Time = 3.60 hrs/trip

B. Equipment Rental
₱ 783.00 /hr. x 3.60 hrs/trip
Rental = = ₱ 2.54 /ln.m.
1,110.00 lm/trip
C. Labor Cost
Unloading
₱ 350.00 /day/laborer x 5.00 laborers x 0.74 hrs/trip
Laborers =
8.00 hrs/day x 1,110.00 l.m./trip
= ₱ 0.15 /ln.m.

D. Manual Hauling Cost (from end of accessible road to project site)

Capability = 6.00 ln.m./trip
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed:
with load = 1.50 km./hr

Page 9 of 29
without load = 3.00 kms./hr

Page 10 of 29
 1.00 km/trip 1.00 km./trip
No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs/day
For 8 hour operation = = 8.00 trips/day
1.00 hrs/trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 7.29 /ln.m.
8.00 trips/day x 6.00 ln.m./trip

SUMMARY: A. Base Cost ₱ 194.17 /ln.m.

B. Equipment Rental ₱ 2.54 /ln.m.
C. Labor ₱ 0.15 /ln.m.
D. Manual Hauling ₱ 7.29 /ln.m.
COST OF 2" Ø x 6m SCH40 AT WORK SITE P 204.15 /ln.m.

IX. G-26 3' X 9' CORR. GI SHEET

A. Base Cost = 270.00 /sq.m.

B. Manual Hauling Cost (from end of accessible road to project site)

Capability = 2.00 sq.m.
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed:
with load = 1.50 km./hr
without load = 3.00 kms./hr

1.00 km/trip 1.00 km./trip

No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs./day
For 8 hour operation = = 8.00 trips/day
1.00 hrs./trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 21.88 /sq.m.
8.00 trips/day x 2.00 sq.m./trip

SUMMARY: A. Base Cost ₱ 270.00 /sq.m.

B. Manual Hauling ₱ 21.88 /sq.m.
COST OF G-26 3' X 9' CORR. GI SHEET AT WORK SITE P 291.88 /sq.m.
XI. CHB
Source : Baguio City
A. Base Cost = 17.00 /pc
Weight on Average = 7.00 kg/pc
Average hauling distance: = 38.00 kms from source (Baguio City) to nearest accessible road
= 33.00 kms (Good Maintained Road)
= 5.00 kms (Poorly Maintained Road)
Equipment to be Utilized = 2-5 tons cargo truck with 5.00 laborers
Capacity of Cargo Truck: = 700.00 pcs/trip
Rental Rate: = ₱ 783.00 /hr.
Cycle Time
Good Maintained Road
33.00 km/trip
With load = = 0.94 hrs/trip
35.00 km/hr
33.00 km/trip
Without load = = 0.73 hrs/trip
45.00 km/hr
Poorly Maintained Road
5.00 km/trip
With load = = 0.25 hrs/trip
20.00 km/hr
5.00 km/trip
Without load = = 0.20 hrs/trip
25.00 km/hr
Total = 2.12 hrs/trip

Page 11 of 29
 Manual Loading & Unloading
Crew = 10.00 laborers:
Capabilities = 1,000.00 pcs/hr. (Loading)
= 1,000.00 pcs/hr. (Unloading)
700.00 pcs/trip
Loading = = 0.70 hrs/trip
1,000.00 pcs/hr.
700.00 pcs/trip
Unloading = = 0.70 hrs/trip
1,000.00 pcs/hr.
Total = 1.40 hrs/trip

Total Cycle Time = 3.52 hrs/trip

B. Equipment Rental
₱ 783.00 /hr. x 3.52 hrs/trip
Rental = = ₱ 3.94 /pc
700.00 pcs/trip
C. Labor Cost
Unloading
₱ 350.00 /day x 10.00 laborers x 0.70 hrs/trip
Laborers =
8.00 hrs/day x 700.00 pcs/trip
= ₱ 0.44 /pc
D. Manual Hauling Cost (from end of accessible road to project site)
Capability = 3.00 pc/trip
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed:
with load = 1.50 km./hr
without load = 3.00 kms./hr

1.00 km/trip 1.00 km./trip

No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs./day
For 8 hour operation = = 8.00 trips/day
1.00 hrs./trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 14.58 /pc
8.00 trips/day x 3.00 pc/trip
SUMMARY: A. Base Cost ₱ 17.00 /pc
B. Equipment Rental ₱ 3.94 /pc
C. Labor ₱ 0.44 /pc
D. Manual Hauling ₱ 14.58 /pc
COST OF CHB AT WORK SITE ₱ 35.96 /pc
XI. TILES
Source : Baguio City
A. Base Cost = 12.00 /pc
B. Manual Hauling Cost (from end of accessible road to project site)
Capability = 12.00 pc/trip
Average hauling distance = 1.00 km. (from project stockpile to jobsite)
Average Walking Speed:
with load = 1.50 km./hr
without load = 3.00 kms./hr

1.00 km/trip 1.00 km./trip

No. of hours per trip = + = 1.00 hr./trip
1.50 km/hr 3.00 km./hr.
8.00 hrs./day
For 8 hour operation = = 8.00 trips/day
1.00 hrs./trip
₱ 350.00 /day x 1.00 laborer
Manual Hauling Cost = = ₱ 3.65 /pc
8.00 trips/day x 12.00 pc/trip
SUMMARY: A. Base Cost ₱ 12.00 /pc
B. Manual Hauling ₱ 3.65 /pc
COST OF TILES AT WORK SITE ₱ 15.65 /pc

Page 12 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
MULANGLANGGAY CIS
Ambassador, Tublay, Benguet
CONTRACT WORKS
NIA COUNTERPART
Attachment "G-3"
PREVAILING RATE:
RATE PER
POSITION RATE PER DAY POSITION
DAY
Foreman ₱ 550.00 Heavy Equipment Operator ₱ 550.00
Carpenter 450.00 Light Equipment Operator 430.00
Mason/Plumber 450.00 Driver 500.00
Steelman 450.00 Laborer/Helper 350.00

I. PROJECT BILLBOARD
1. Material Cost
HAULING COST
Materials Per
Materials Unit Base Cost TOTAL
lot Labor Rental Manual Hauling

Standard Size Billboard 1.00 bags 480.00 - - - 480.00

2"x3" Lumber 32.00 bd.ft. 1,472.00 1.92 33.92 93.44 1,601.28
1/2"x4'x8' Plywood 1.00 pc 760.00 0.88 14.56 43.75 819.19
CWN 0.50 sq.m. 38.50 0.02 0.29 0.88 39.68
Total 2,750.50 2.82 48.77 138.07 2,940.16
2. Labor Cost
Crew : 1.00 Foreman 2.00 Laborers
Capability : 0.50 lot/day
Rate per LABOR `
POSITION
day No. Cost
Foreman P 550.00 1 550.00
Laborer P 350.00 2 700.00
Total Cost 1,250.00
Unit Cost 625.00 /lot

SUMMARY OF ESTIMATED DIRECT COST (EDC)

Materials 2,750.50 /lot
Labor (Labor+ManualHauling+LaborCost) 765.89 /lot
Rental 48.77 /lot
ESTIMATED DIRECT COST 3,565.16 /lot
INDIRECT COST
OCM ( 15.00% of EDC ) 534.77 /lot
Profit ( 10.00% of EDC ) 356.52 /lot
VAT (5% of the sum of EDC, OCM & Profit) 222.82 /lot
ESTIMATED INDIRECT COST 1,114.11 /lot
Total Unit Cost of Project Billboard ₱ 4,679.27 /lot
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 765.89 765.89
Material Cost 2,750.50 2,750.50
OCM ( 15.00% of EDC ) 534.77 534.77
Profit ( 10.00% of EDC ) 356.52 356.52
VAT (5%) 222.82 222.82
Rental 48.77 48.77

Page 13 of 29
DERIVATION OF UNIT COST PER ITEM OF WORK
TOTAL 4,679.27 - - 4,679.27 /lot

Page 14 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
II. CANALIZATION WORKS

A. Clearing & Grubbing

Labor Cost
Crew : 10.00 Laborers
Capability : 300.00 sq.m./day
Rate per LABOR `
POSITION
day No. Cost
Laborer P 350.00 10 3,500.00
Total Cost 3,500.00
Unit Cost 11.67 /sq.m.
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials - /sq.m.
Labor (Labor+ManualHauling+LaborCost) 11.67 /sq.m.
Rental - /sq.m.
ESTIMATED DIRECT COST 11.67 /sq.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 1.75 /sq.m.
Profit ( 10.00% of EDC ) 1.17 /sq.m.
VAT (5% of the sum of EDC, OCM & Profit) 0.73 /sq.m.
ESTIMATED INDIRECT COST 3.65 /sq.m.
Total Unit Cost for Clering and Grubbing ₱ 15.32 /sq.m.
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 11.67 11.67
Material Cost - -
OCM ( 15.00% of EDC ) 1.75 1.75
Profit ( 10.00% of EDC ) 1.17 1.17
VAT (5%) 0.73 0.73
Rental - -
TOTAL 15.32 - - 15.32 /sq.m.
B. Common Excavation
Labor Cost
Crew : 10.00 Laborers
Capability : 25.00 cu.m./day
Rate per LABOR `
POSITION
day No. Cost
Laborer P 350.00 10 3,500.00
Total Cost 3,500.00
Unit Cost 140.00 /cu.m.
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials - /cu.m.
Labor (Labor+ManualHauling+LaborCost) 140.00 /cu.m.
Rental - /cu.m.
ESTIMATED DIRECT COST 140.00 /cu.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 21.00 /cu.m.
Profit ( 10.00% of EDC ) 14.00 /cu.m.
VAT (5% of the sum of EDC, OCM & Profit) 8.75 /cu.m.
ESTIMATED INDIRECT COST 43.75 /cu.m.
Total Unit Cost for Common Excavation ₱ 183.75 /cu.m.

Page 15 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 140.00 140.00
Material Cost - -
OCM ( 15.00% of EDC ) 21.00 21.00
Profit ( 10.00% of EDC ) 14.00 14.00
VAT (5%) 8.75 8.75
Rental - -
TOTAL 183.75 - - 183.75 /cu.m.
C. Manual Backfill
Labor Cost
Crew : 10.00 Laborers
Capability : 30.00 cu.m./day
Rate per LABOR `
POSITION
day No. Cost
Laborer P 350.00 10 3,500.00
Total Cost 3,500.00
Unit Cost 116.67 /cu.m.
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials - /cu.m.
Labor (Labor+ManualHauling+LaborCost) 116.67 /cu.m.
Rental - /cu.m.
ESTIMATED DIRECT COST 116.67 /cu.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 17.50 /cu.m.
Profit ( 10.00% of EDC ) 11.67 /cu.m.
VAT (5% of the sum of EDC, OCM & Profit) 7.29 /cu.m.
ESTIMATED INDIRECT COST 36.46 /cu.m.
Total Unit Cost for Common Excavation ₱ 153.13 /cu.m.
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 116.67 116.67
Material Cost - -
OCM ( 15.00% of EDC ) 17.50 17.50
Profit ( 10.00% of EDC ) 11.67 11.67
VAT (5%) 7.29 7.29
Rental - -
TOTAL 153.13 - - 153.13 /cu.m.

D. Proc/Delivery and Inst of 1 1/4" Ø x 6m GI Pipe SCH40

1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
1 1/4" Ø x6m SCH40 194.17 l.m. 0.15 2.54 7.29 204.15

Page 16 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
2. Labor Cost
Crew : 1.00 Foreman 10.00 Laborers
Capability : 138.00 lm/day
LABOR
POSITION Rate / day
No. Cost
Plumber 450.00 1 450.00
Laborer 350.00 10 3,500.00
Total Cost 3,950.00
Unit Cost 28.62 /lm
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials 194.17 /lm
Labor (Labor+ManualHauling+LaborCost) 36.06 /lm
Rental 2.54 /lm
ESTIMATED DIRECT COST 232.77 /lm
INDIRECT COST
OCM ( 15.00% of EDC ) 34.92 /lm
Profit ( 10.00% of EDC ) 23.28 /lm
VAT (5% of the sum of EDC, OCM & Profit) 14.55 /lm
ESTIMATED INDIRECT COST 72.75 /lm
Total Unit Cost for the Proc/Delivery and Inst of 1 1/4" Ø x 6m GI Pipe SCH40 ₱ 305.52 /lm
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 36.06 36.06
Material Cost 194.17 194.17
OCM ( 15.00% of EDC ) 34.92 34.92
Profit ( 10.00% of EDC ) 23.28 23.28
VAT (5%) 14.55 14.55
Rental 2.54 2.54
TOTAL 305.52 - - 305.52 /lm

E. Proc/Delivery and Inst of 1 1/4" Ø x 60m HDPE Pipe SDR 13.5

1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
1 1/4" Ø x 60m HDPE Err:509 l.m. Err:509 Err:509 Err:509 Err:509

2. Labor Cost
Crew : 1.00 Foreman 10.00 Laborers
Capability : 420.00 l.m./day
LABOR
POSITION Rate / day
No. Cost
Foreman 550.00 1 550.00
Laborer 350.00 10 3,500.00
Total Cost 4,050.00
Unit Cost 9.64 /pc
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials Err:509 /ln.m
Labor (Labor+ManualHauling+LaborCost) Err:509 /ln.m
Rental Err:509 /ln.m
ESTIMATED DIRECT COST Err:509 /ln.m

Page 17 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
INDIRECT COST
OCM ( 15.00% of EDC ) Err:509 /ln.m
Profit ( 10.00% of EDC ) Err:509 /ln.m
VAT (5% of the sum of EDC, OCM & Profit) Err:509 /ln.m
ESTIMATED INDIRECT COST Err:509 /ln.m
Total Unit Cost for the Proc/Delivery and Inst of 1 1/4" Ø x 60m HDPE Pipe SDR 13.5 Err:509 /ln.m
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor Err:509 Err:509
Material Cost Err:509 Err:509
OCM ( 15.00% of EDC ) Err:509 Err:509
Profit ( 10.00% of EDC ) Err:509 Err:509
VAT (5%) Err:509 Err:509
Rental Err:509 Err:509
TOTAL Err:509 - - Err:509 /ln.m

III. CANAL STRUCTURE

TOWER AND ANCHOR
A. Common Structure Excavation
Labor Cost
Crew : 10.00 Laborers
Capability : 20.00 cu.m./day
Rate per LABOR `
POSITION
day No. Cost
Laborer P 350.00 10 3,500.00
Total Cost 3,500.00
Unit Cost 175.00 /cu.m.
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials - /cu.m.
Labor (Labor+ManualHauling+LaborCost) 175.00 /cu.m.
Rental - /cu.m.
ESTIMATED DIRECT COST 175.00 /cu.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 26.25 /cu.m.
Profit ( 10.00% of EDC ) 17.50 /cu.m.
VAT (5% of the sum of EDC, OCM & Profit) 10.94 /cu.m.
ESTIMATED INDIRECT COST 54.69 /cu.m.
Total Unit Cost for Common Excavation ₱ 229.69 /cu.m.
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 175.00 175.00
Material Cost - -
OCM ( 15.00% of EDC ) 26.25 26.25
Profit ( 10.00% of EDC ) 17.50 17.50
VAT (5%) 10.94 10.94
Rental - -
TOTAL 229.69 - - 229.69 /cu.m.

Page 18 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
B. Gravel Blanket
1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
Sand 1,250.00 cu.m. 786.78 2,187.50 4,224.28
Gravel 1,250.00 cu.m. 786.78 2,187.50 4,224.28

HAULING COST
Materials Requirement Base Cost Unit TOTAL
Labor Rental Manual Hauling
Sand 0.45 562.50 cu.m. - 354.05 984.38 1,900.93
Gravel 0.80 1,000.00 cu.m. - 629.42 1,750.00 3,379.42
Total 1,562.50 cu.m. - 983.48 2,734.38 5,280.35
2. Labor Cost
Crew : 1.00 Laborers
Capability : 5.00 cu.m./day
LABOR
POSITION Rate / day
No. Cost
Laborer 350.00 1 350.00
Total Cost 350.00
Unit Cost 70.00 /cu.m.
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials 1,562.50 /cu.m.
Labor (Labor+ManualHauling+LaborCost) 2,804.38 /cu.m.
Rental 983.48 /cu.m.
ESTIMATED DIRECT COST 5,350.36 /cu.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 802.55 /cu.m.
Profit ( 10.00% of EDC ) 535.04 /cu.m.
VAT (5% of the sum of EDC, OCM & Profit) 334.40 /cu.m.
ESTIMATED INDIRECT COST 1,671.99 /cu.m.
Total Unit Cost for the Gravel Blanket ₱ 7,022.35 /cu.m.
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 2,804.38 2,804.38
Material Cost 1,562.50 1,562.50
OCM ( 15.00% of EDC ) 802.55 802.55
Profit ( 10.00% of EDC ) 535.04 535.04
VAT (5%) 334.40 334.40
Rental 983.48 983.48
TOTAL 7,022.35 - - 7,022.35 /cu.m.

C. 211 kg/sq.cm. Reinforced Concrete

1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
Cement 265.00 bags 0.72 21.77 43.75 331.24
Gravel 1,250.00 cu.m. - 786.78 2,187.50 4,224.28
Sand 1,250.00 cu.m. - 786.78 2,187.50 4,224.28
Form Lumber 46.00 bd.ft. 0.06 1.06 2.92 50.04
RSB 45.30 kg. 0.03 0.57 1.75 47.65
Plywood 760.00 pcs. 0.88 14.56 43.75 819.19
Tie Wire 70.00 kg. 0.03 0.57 1.75 72.35

Page 19 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
CWN 77.00 kg. 0.03 0.57 1.75 79.35

Page 20 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
Material Requirement per cu.m.
HAULING COST
Materials Per cu.m. Cost TOTAL
Labor Rental Manual Hauling
Cement 9.00 2,385.00 6.48 195.93 393.75 2,981.16
Gravel 0.90 1,125.00 - 708.10 1,968.75 3,801.85
Sand 0.45 562.50 - 354.05 984.38 1,900.93
Form Lumber 25.00 1,150.00 1.50 26.50 73.00 1,251.00
RSB 70.00 3,171.00 2.10 39.90 122.50 3,335.50
Plywood 1.25 950.00 1.10 18.20 54.69 1,023.99
Tie Wire 1.20 84.00 0.04 0.68 2.10 86.82
CWN 2.00 154.00 0.06 1.14 3.50 158.70
Total 9,581.50 11.28 1,344.50 3,602.67 14,539.95

2. Labor Cost
a. Fabrication, Placing & Dismantling of Forms
Crew : 2.00 Carpenter 4.00 Laborer
Capability : 3.50 cu.m./day
b. RSB ( Cut, Bending & Placing)
Crew : 1.00 Steelman 1.00 Laborer 1.00 Bar Cutter
Capability : 80.00 kgs/day or 1.14 cu.m./day
c. Concreting & Curing
Crew : 1.00 Foreman 2.00 Masons 10.00 Laborers
Capability : 3.50 cu.m./day

LABOR
Fabrication, Palcing &
POSITION Rate / day RSB (Cut, Bending & Placing) Concreting & Curing
Dismantling
No. Cost No. Cost No. Cost
Foreman 550.00 - - 1 550.00
Steelman 450.00 - 1 450.00 -
Bar Cutter 450.00 - 1 450.00 -
Carpenter 450.00 2 900.00 - -
Mason 450.00 - - 2 900.00
Laborer 350.00 4 1,400.00 1 350.00 10 3,500.00
Total Cost 2,300.00 1,250.00 4,950.00
Unit Cost 657.14 /cu.m 1,096.49 /cu.m 1,414.29

SUMMARY OF ESTIMATED DIRECT COST (EDC)

Materials 9,581.50 /cu.m.
Labor (Labor+ManualHauling+LaborCost) 6,781.87 /cu.m.
Rental 1,344.50 /cu.m.
ESTIMATED DIRECT COST 17,707.87 /cu.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 2,656.18 /cu.m.
Profit ( 10.00% of EDC ) 1,770.79 /cu.m.
VAT (5% of the sum of EDC, OCM & Profit) 1,106.74 /cu.m.
ESTIMATED INDIRECT COST 5,533.71 /cu.m.
Total Unit Cost of 211kg/sq.cm. Reinforced Concrete ₱ 23,241.58 /cu.m.

Page 21 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 6,781.87 6,781.87
Material Cost 9,581.50 9,581.50
OCM ( 15.00% of EDC ) 2,656.18 2,656.18
Profit ( 10.00% of EDC ) 1,770.79 1,770.79
VAT (5%) 1,106.74 1,106.74
Rental 1,344.50 1,344.50
TOTAL 23,241.58 - - 23,241.58 /cu.m.

D. Manual Backfill
Labor Cost
Crew : 10.00 Laborers
Capability : 30.00 cu.m./day
Rate per LABOR `
POSITION
day No. Cost
Laborer P 350.00 10 3,500.00
Total Cost 3,500.00
Unit Cost 116.67 /cu.m.
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials - /cu.m.
Labor (Labor+ManualHauling+LaborCost) 116.67 /cu.m.
Rental - /cu.m.
ESTIMATED DIRECT COST 116.67 /cu.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 17.50 /cu.m.
Profit ( 10.00% of EDC ) 11.67 /cu.m.
VAT (5% of the sum of EDC, OCM & Profit) 7.29 /cu.m.
ESTIMATED INDIRECT COST 36.46 /cu.m.
Total Unit Cost for Common Excavation ₱ 153.13 /cu.m.
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 116.67 116.67
Material Cost - -
OCM ( 15.00% of EDC ) 17.50 17.50
Profit ( 10.00% of EDC ) 11.67 11.67
VAT (5%) 7.29 7.29
Rental - -
TOTAL 153.13 - - 153.13 /cu.m.

E. Proc/Delivery/Inst'n of 3/8"Ø Cable Wire

1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
3/8" Ø Cable Wire Err:509 pc Err:509 Err:509 Err:509 Err:509

Page 22 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
2. Labor Cost
Crew : 1.00 Foreman 10.00 Laborers
Capability : 140.00 l.m./day
LABOR
POSITION Rate / day
No. Cost
Plumber 450.00 1 450.00
Laborer 350.00 10 3,500.00
Total Cost 3,950.00
Unit Cost 28.21 /l.m.
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials Err:509 /ln.m
Labor (Labor+ManualHauling+LaborCost) Err:509 /ln.m
Rental Err:509 /ln.m
ESTIMATED DIRECT COST Err:509 /ln.m
INDIRECT COST
OCM ( 15.00% of EDC ) Err:509 /ln.m
Profit ( 10.00% of EDC ) Err:509 /ln.m
VAT (5% of the sum of EDC, OCM & Profit) Err:509 /ln.m
ESTIMATED INDIRECT COST Err:509 /ln.m
Total Unit Cost for the Proc/Delivery/Inst'n of 3/8"Ø Cable Wire Err:509 /ln.m
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor Err:509 Err:509
Material Cost Err:509 Err:509
OCM ( 10.00% of EDC ) Err:509 Err:509
Profit ( 5.00% of EDC ) Err:509 Err:509
VAT (5%) Err:509 Err:509
Rental Err:509 Err:509
TOTAL Err:509 - - Err:509 /ln.m

IV. TERMINAL FACILITIES

RESERVOIR TANK
A. Common Structure Excavation
Labor Cost
Crew : 10.00 Laborers
Capability : 20.00 cu.m./day
Rate per LABOR `
POSITION
day No. Cost
Laborer P 350.00 10 3,500.00
Total Cost 3,500.00
Unit Cost 175.00 /cu.m.
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials - /cu.m.
Labor (Labor+ManualHauling+LaborCost) 175.00 /cu.m.
Rental - /cu.m.
ESTIMATED DIRECT COST 175.00 /cu.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 26.25 /cu.m.
Profit ( 10.00% of EDC ) 17.50 /cu.m.
VAT (5% of the sum of EDC, OCM & Profit) 10.94 /cu.m.
ESTIMATED INDIRECT COST 54.69 /cu.m.
Total Unit Cost for Common Excavation ₱ 229.69 /cu.m.

Page 23 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 175.00 175.00
Material Cost - -
OCM ( 5.00% of EDC ) 26.25 26.25
Profit ( 0.00% of EDC ) 17.50 17.50
VAT (5%) 10.94 10.94
Rental - -
TOTAL 229.69 - - 229.69 /cu.m.

B. Gravel Blanket
(See calculations of Gravel Blanket under Canal Structures)

C. 211 kg/sq.cm. Reinforced Concrete

1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
Cement 265.00 bags 0.72 21.77 43.75 331.24
Gravel 1,250.00 cu.m. - 786.78 2,187.50 4,224.28
Sand 1,250.00 cu.m. - 786.78 2,187.50 4,224.28
Form Lumber 46.00 bd.ft. 0.06 1.06 2.92 50.04
RSB 45.30 kg. 0.03 0.57 1.75 47.65
Plywood 760.00 pcs. 0.88 14.56 43.75 819.19
Tie Wire 70.00 kg. 0.03 0.57 1.75 72.35
Sahara - kg. - - - -
CWN 77.00 kg. - - - 77.00
Material Requirement per cu.m.
HAULING COST
Materials Per cu.m. Cost TOTAL
Labor Rental Manual Hauling
Cement 9.00 2,385.00 6.48 195.93 393.75 2,981.16
Gravel 0.90 1,125.00 - 708.10 1,968.75 3,801.85
Sand 0.45 562.50 - 354.05 984.38 1,900.93
Form Lumber 25.00 1,150.00 1.50 26.50 73.00 1,251.00
RSB 70.00 3,171.00 2.10 39.90 122.50 3,335.50
Plywood 1.25 950.00 1.10 18.20 54.69 1,023.99
Tie Wire 1.20 84.00 0.04 0.68 2.10 86.82
Sahara 9.00 - - - - -
CWN 2.00 154.00 - - - 154.00
Total 9,581.50 11.22 1,343.36 3,599.17 14,535.25

2. Labor Cost
a. Fabrication, Placing & Dismantling of Forms
Crew : 2.00 Carpenter 4.00 Laborer
Capability : 3.50 cu.m./day
b. RSB ( Cut, Bending & Placing)
Crew : 1.00 Steelman 1.00 Laborer 1.00 Bar Cutter
Capability : 80.00 kgs/day or 1.14 cu.m./day

Page 24 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
c. Concreting & Curing
Crew : 1.00 Foreman 2.00 Masons 10.00 Laborers
Capability : 3.50 cu.m./day
LABOR
Fabrication, Palcing &
POSITION Rate / day RSB (Cut, Bending & Placing) Concreting & Curing
Dismantling
No. Cost No. Cost No. Cost
Foreman 550.00 - - 1 550.00
Steelman 450.00 - 1 450.00 -
Bar Cutter 450.00 - - -
Carpenter 450.00 2 900.00 - -
Mason 450.00 - - 2 900.00
Bar Cutter 450.00 1 450.00 -
Laborer 350.00 4 1,400.00 1 350.00 10 3,500.00
Total Cost 2,300.00 1,250.00 4,950.00
Unit Cost 657.14 /cu.m 1,096.49 /cu.m 1,414.29
/cu.m
SUMMARY OF ESTIMATED DIRECT COST (EDC)
Materials 9,581.50 /cu.m.
Labor (Labor+ManualHauling+LaborCost) 6,778.31 /cu.m.
Rental 1,343.36 /cu.m.
ESTIMATED DIRECT COST 17,703.17 /cu.m.
INDIRECT COST
OCM ( 15.00% of EDC ) 2,655.48 /cu.m.
Profit ( 10.00% of EDC ) 1,770.32 /cu.m.
VAT (5% of the sum of EDC, OCM & Profit) 1,106.45 /cu.m.
ESTIMATED INDIRECT COST 5,532.25 /cu.m.
Total Unit Cost of 211kg/sq.cm. Reinforced Concrete ₱ 23,235.42 /cu.m.
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 6,778.31 6,778.31
Material Cost 9,581.50 9,581.50
OCM ( 5.00% of EDC ) 2,655.48 2,655.48
Profit ( 10.00% of EDC ) 1,770.32 1,770.32
VAT (5%) 1,106.45 1,106.45
Rental 1,343.36 1,343.36
TOTAL 23,235.42 - - 23,235.42 /cu.m.

V. PUMP & PUMP HOUSE

A. Common Structure Excavation
(See Common Structure Excavation under Terminal Facilities)
B. Gravel Blanket
(See 211 kg/sq.cm. Gravel Blanket under Canal Structures)
C. 211 kg/sq.cm. Reinforced Concrete
(See 211 kg/sq.cm. Reinforced Concrete under Canal Structures)
D. Construction of CHB Wall w/ Plastering

Page 25 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
CHB 17.00 pc. 0.44 3.94 14.58 35.96
RSB 45.30 kg. 0.03 0.57 1.75 47.65
Cement (Laying) 265.00 cu.m. 0.72 21.77 43.75 331.24
Cement (Plaster) 265.00 cu.m. 0.72 21.77 43.75 331.24
Sand (Laying) 1,250.00 cu.m. 786.78 2187.50 4,224.28
Sand (Plaster) 1,250.00 cu.m. 786.78 2187.50 4,224.28
CWN 77.00 kg. 0.03 0.57 1.75 79.35
Tie Wire 70.00 kg. 0.03 0.57 1.75 72.35
Total Cost 1.97 1622.75 4482.33 9,346.35
Material Requirement per sq.m.
HAULING COST
Materials per sq.m. Cost TOTAL
Labor Rental Manual Hauling
CHB 12.50 212.50 5.50 49.25 182.25 237.00
RSB 3.30 149.49 0.10 1.88 5.78 7.76
Cement (Laying) 0.55 145.75 0.40 11.97 24.06 36.43
Cement (Plaster) 0.41 108.65 0.30 8.93 17.94 27.17
Sand (Laying) 0.046 57.50 - 36.19 100.63 136.82
Sand (Plaster) 0.034 42.50 - 26.75 74.38 101.13
CWN 0.25 19.25 0.01 0.14 0.44 0.59
Tie Wire 0.045 3.15 - 0.03 0.08 0.11
Total 738.79 6.31 135.14 405.56 547.01
2. Labor Cost
a. CHB Plastering
Crew : 1.00 Mason 1.00 Laborer
Capability : 12.00 sq.m./day
LABOR
Placing of Wall Studs,
POSITION Rate / day
Blockings and Rafters
No. Cost
Mason 450.00 1 450.00
Laborer 350.00 1 350.00
Total Cost 800.00
Unit Cost 66.67 /area
b. Laying of Concrete Hollowblocks
Crew : 1.00 Mason 2.00 Laborer
Capability : 10.00 sq.m./day
LABOR
Placing of Wall Studs,
POSITION Rate / day
Blockings and Rafters
No. Cost
Mason 450.00 1 450.00
Laborer 350.00 2 700.00
Total Cost 1,150.00
Unit Cost 115.00 /area

SUMMARY OF ESTIMATED DIRECT COST (EDC)

Materials 738.79 /sq.m.
Labor (Labor+ManualHauling+LaborCost) 593.54 /sq.m.
Rental 135.14 /sq.m.
ESTIMATED DIRECT COST 1,467.47 /sq.m.

Page 26 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
INDIRECT COST
OCM ( 15.00% of EDC ) 220.12 /sq.m.
Profit ( 10.00% of EDC ) 146.75 /sq.m.
VAT (5% of the sum of EDC, OCM & Profit) 91.72 /sq.m.
ESTIMATED INDIRECT COST 458.59 /sq.m.
Total Unit Cost of 0.40 mm Thick Rib Type Roofing Sheet ₱ 1,926.06 /sq.m.
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 593.54 593.54
Material Cost 738.79 738.79
OCM ( 5.00% of EDC ) 220.12 220.12
Profit ( 10.00% of EDC ) 146.75 146.75
VAT (5%) 91.72 91.72
Rental 135.14 135.14
TOTAL 1,926.06 - - 1,926.06 /sq.m.

E. Delivery & Installation of GI Sheet Roof

1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
G-26 3' X 9' CORR. GI SHEET 291.88 pc. 21.88 313.76
CWN 77.00 kg. 0.03 0.57 1.75 79.35
Lumber 46.00 kg. 0.06 1.06 2.92 50.04
Total Cost 0.09 1.63 26.55 443.15
Material Requirement per sq.m.
HAULING COST
Materials per sq.m. Cost TOTAL
Labor Rental Manual Hauling
G-26 3' X 9' CORR. GI SHEET 0.45 131.35 - - 9.85 9.85
CWN 0.30 23.10 0.01 0.17 0.53 0.71
Lumber 3.00 138.00 0.18 3.18 8.76 12.12
Total 292.45 0.19 3.35 19.14 22.68
2. Labor Cost
a. Roofing Installation
Crew : 1.00 Carpenter 2.00 Laborer
Capability : 10.00 sq.m./day
LABOR
Placing of Wall Studs,
POSITION Rate / day
Blockings and Rafters
No. Cost
Carpenter 450.00 1 450.00
Laborer 350.00 2 700.00
Total Cost 1,150.00
Unit Cost 115.00 /area

SUMMARY OF ESTIMATED DIRECT COST (EDC)

Materials 292.45 /sq.m.
Labor (Labor+ManualHauling+LaborCost) 134.33 /sq.m.
Rental 3.35 /sq.m.
ESTIMATED DIRECT COST 430.13 /sq.m.

Page 27 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
INDIRECT COST
OCM ( 15.00% of EDC ) 64.52 /sq.m.
Profit ( 10.00% of EDC ) 43.01 /sq.m.
VAT (5% of the sum of EDC, OCM & Profit) 26.88 /sq.m.
ESTIMATED INDIRECT COST 134.41 /sq.m.
Total Unit Cost of 0.40 mm Thick Rib Type Roofing Sheet ₱ 564.54 /sq.m.
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor 134.33 134.33
Material Cost 292.45 292.45
OCM ( 5.00% of EDC ) 64.52 64.52
Profit ( 10.00% of EDC ) 43.01 43.01
VAT (5%) 26.88 26.88
Rental 3.35 3.35
TOTAL 564.54 - - 564.54 /sq.m.

F. Proc/Delivery & Installation of 12 HP Piston Pump w/ Diesel Engine & Accessories

1. Material Cost
HAULING COST
Materials Base Cost Unit TOTAL
Labor Rental Manual Hauling
Proc/Delivery & Installation of 12
HP Piston Pump w/ Diesel Engine 150,000.00 unit - - Err:509 Err:509
& Accessories
2. Labor Cost
a. Installation of Pump
Crew: 1.00 Plumber 2.00 Laborers
Capability: 1.00 unit/day
LABOR
POSITION Rate / day Installation of Pump
No. Cost
Plumber 450.00 1 450.00
Laborers 350.00 2 700.00
Total Cost = 1,150.00
Unit cost = 1,150.00 /unit

SUMMARY OF ESTIMATED DIRECT COST (EDC)

Materials 150,000.00 /unit
Labor (Labor+ManualHauling+LaborCost) Err:509 /unit
Rental - /unit
ESTIMATED DIRECT COST Err:509 /unit
INDIRECT COST
OCM ( 15.00% of EDC ) Err:509 /unit
Profit ( 10.00% of EDC ) Err:509 /unit
VAT (5% of the sum of EDC, OCM & Profit) Err:509 /unit
ESTIMATED INDIRECT COST Err:509 /unit
Total Unit Cost of 211kg/sq.cm. Reinforced Concrete Err:509 /unit

Page 28 of 29
 DERIVATION OF UNIT COST PER ITEM OF WORK
SUMMARY :
Public Administration
TOTAL
Bidding Pakyaw Admin
Labor Err:509 Err:509
Material Cost 150,000.00 150,000.00
OCM ( 5.00% of EDC ) Err:509 Err:509
Profit ( 0.00% of EDC ) Err:509 Err:509
VAT (5%) Err:509 Err:509
Rental - -
TOTAL Err:509 - - Err:509 /unit

Prepared by: Submitted by:

LESTER M. BAL-ISEN GODOFREDO B. VELAQUE

Engineering Assistant A Provincial Head - Benguet

Page 29 of 29