DETAILED UNIT COST ANALYSIS

Item No./Description: 800(3)1a Structure excavation (common soil)

Quantity 20.00
Unit of Measurement: cu. M
Labor output per hour: 20.00
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
a. Construction Foreman 1 1.00 83.25 83.25 1.00
b. Unskilled laborer 3 1.00 46.25 138.75 1.00

Subtotal A 222.00
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
a. Backhoe 1 1.00 1,537.00 1,537.00 1.00
b. Dump Truck 2 1.00 1,420.00 2,840.00 1.00
Minor tools (10% of labor) 3562 22.20
Subtotal B 4,399.20
526.34
Name and specifications 653.9 1,094.75 Unit Cost Factor
C. Materials 3178.87 4,673.59
476825.89 60.51
7183.13 546.40
Subtotal C -
SUMMARY 138.47
A. Labor 527.36 222.00
B. Equipment 4,399.20
C. Materials 1,363.54 -
D. Total Estimated Direct Cost 3,351.19 4,621.20
E. Direct Unit Cost 6,970.63 231.06
ReaOCM - 24.80 -
G. Profit - 44.48 -
H. Mineral Tax 37.71
I. Excise Tax 72.55
J. Contractor's Tax - 208.51 -
K. VAT - 208.51 -
L. Unit Cost 408.51 231.06
2,312.88 LGU 230.56
15,465.51 Variance (0.50)
95,000.00
 DETAILED UNIT COST ANALYSIS
Item No./Description: 804(1)a Embankment from structure excavation
Quantity 9.84
Unit of Measurement: cu. M
Labor output per hour: 9.84
PROJECDuration 1 hour
Description No. of men No. of hours Hourly rate Amount
A. Labor
Excavation work
a. Construction Foreman 1 1.00 83.25 83.25
b. Unskilled laborer 3 1.00 46.25 138.75

Subtotal A 222.00
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
Excavation work
a. Plate compactor 3562 0.75 123.00 328,594.50
b. Backhoe 2458 151.34 1,537.00 ###
Minor tools (10% labor cost) 526.34 22.20
653.9 1,094.75
Subtotal B ###
476825.89 60.51
Name and specifications 7183.13 546.40 Unit Cost
C. Materials 497.93
138.47
527.36
Subtotal C -
SUMMARY 1,363.54
A. Labor 3,351.19 222.00
B. Equipment 6,970.63 ###
C. Materials 24.80 -
D. Total Estimated Direct Cost 44.48 ###
E. Direct Unit Cost 37.71 58,138,535.20
F. OCM - 72.55 -
G. Profit - 208.51 -
H. Mineral Tax 208.51
I. Excise Tax 408.51
J. Contractor's Tax - 2,312.88 -
K. VAT - 15,465.51 -
L. Unit Cost 95,000.00 58,138,535.20
LGU 189.37
Variance (58,138,345.83)
 DETAILED UNIT COST ANALYSIS

Item No./Description: 804(1)b Embankment from common borrow by equipt

Quantity 9.84
Unit of Measurement: cu. M
Labor output per hour: 9.84
PROJECDuration 1 hour
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
a. Construction Foreman 1 1.00 83.25 83.25 1.00
c. Unskilled laborer 3 1.00 46.25 138.75 1.00

Subtotal A 222.00
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
a. Plate compactor 1 0.75 123.00 92.25 0.75
b. Backhoe 1 0.75 1,537.00 1,152.75 0.75
Minor tools (10% of labor cost) 3562 22.20
2458 151.34
Subtotal B 1,267.20
653.9 1,094.75
Name and specifications 3178.87 4,673.59 Unit Cost Amount Factor
C. Materials 476825.89 60.51
a. Selected borrow matls 7183.13 546.40 300.00 1.25
497.93
Subtotal C -
SUMMARY 527.36
A. Labor 222.00
B. Equipment 1,363.54 1,267.20
C. Materials 3,351.19 -
D. Total Estimated Direct Cost 6,970.63 1,489.20
E. Direct Unit Cost 24.80 151.34
F. OCM - 44.48 -
G. Profit - 37.71 -
H. Mineral Tax 25.00 72.55
I. Excise Tax 11.75 208.51
J. Contractor's Tax - 208.51 -
K. VAT - 408.51 -
L. Unit Cost 2,312.88 151.34
15,465.51 LGU 524.58
password: henry 95,000.00 Variance 373.24

151,775.19
 DETAILED UNIT COST ANALYSIS

Item No./Description: 804(4) Gravel bedding (see derivation using 26km AHD)
Quantity 1.20
Unit of Measurement: cu. M
Labor output per hour: 1.20
PROJECDuration 1 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
a. Construction Foreman 1 1.00 83.25 83.25 1.00
b. Unskilled laborer 3 1.00 46.25 138.75 1.00

Subtotal A 222.00
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
a. Plate Compactor 1 0.50 123.00 61.50 0.50

Minor tools (10% of labor) 3562 22.20

Subtotal B 83.70
526.34
Name and specifications 653.9 1,094.75 Unit Cost Factor
C. Materials 3178.87 4,673.59
Gravel fill 476825.89 60.51 800.00 48,408.00 1.05
7183.13 546.40
Subtotal C 48,408.00
SUMMARY 138.47
A. Labor 527.36 222.00
B. Equipment 83.70
C. Materials 1,363.54 48,408.00
D. Total Estimated Direct Cost 3,351.19 48,713.70
E. Direct Unit Cost 6,970.63 40,594.75
F. OCM 0 24.80 -
G. Profit 0 44.48 -
H. Mineral Tax 35.00 37.71
I. Excise Tax 18.92 72.55
J. Contractor's Tax 0 208.51 -
K. VAT 0 208.51 -
L. Unit Cost 408.51 40,594.75
2,312.88 LGU 1,128.38
15,465.51 Variance (39,466.38)
95,000.00
password: henry
 DETAILED UNIT COST ANALYSIS

Item No./Description: 407(8) Lean Concrete (see derivation using 26km AHD)
Quantity 24.13
Unit of Measurement: cu. M
Labor output per hour: 1.40
PROJECDuration 17.24 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
a. Construction Foreman 1 17.24 102.38 1,764.59 1.00
b. Skilled laborer 1 17.24 73.96 1,274.75 1.00
c. Unskilled laborer 2 17.24 56.97 1,963.84 1.00

Subtotal A 5,003.18
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
a. One Bagger Mixer 1 17.24 172.00 2,964.54 0.50
b. Concrete Vibrator 1 17.24 91.25 1,572.76 0.50
c. Water Truck/Pump 1 1.76 2,543.42 4,476.42 0.50

Subtotal B 9,013.72
526.34
unit quantity unit cost Amount Factor
C. Materials
Portland Cement bag 229.24 235.00 53,871.40 1.05
Fine aggregates cu.m. 12.07 800.00 9,656.00 1.05
Coarse aggregates cu.m. 24.13 800.00 19,304.00 1.05

Subtotal C 82,831.40
SUMMARY 138.47
A. Labor 527.36 5,003.18
B. Equipment 9,013.72
C. Materials 1,363.54 82,831.40
D. Total Estimated Direct Cost 3,351.19 96,848.30
E. Direct Unit Cost 6,970.63 4,013.61
F. OCM 0.1 24.80 9,684.83
G. Profit 0.08 44.48 7,747.86
H. Mineral Tax 35.00 37.71
I. Excise Tax 18.92 72.55
J. Contractor's Tax 0 208.51 -
K. VAT 0.12 208.51 13,713.72
L. Unit Cost 408.51 5,304.38
2,312.88 LGU 4,031.42
15,465.51 Variance (1,272.96)
95,000.00
password: henry
 DETAILED UNIT COST ANALYSIS

Structural concrete for tie beam, column, suspended

Item No./Description: 900(4) slab, beam (Class A 28 days)
Quantity 2,796.89
Unit of Measurement: sq. m
Labor output per hour: 0.357
PROJECDuration 7,834.43 hour
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
a. Construction Foreman 1 7,834.43 83.25 652,215.95 1.00
b. Skilled laborer 1 7,834.43 60.13 471,044.85 1.00
c. Unskilled laborer 4 7,834.43 46.25 1,449,368.77 1.00

Subtotal A 2,572,629.56
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment

a. One bagger mixer 3562 7,834.43 172.00 ### 1.00

2458 151.34
Minor Tools (10% of Labor Cost) 526.34 257,262.96 10%
653.9 1,094.75
Subtotal B ###
476825.89 60.51
Name and specifications 7183.13 546.40 Unit Cost Factor
C. Materials 497.93
Portland cement bag 138.47 220.00 30,463.40 9.00
Fine aggregates cu. M 527.36 800.00 421,888.00 0.5000
Coarse aggregates cu. M 2,796.89 800.00 2,237,512.00 1.000
1,363.54
3,351.19
Subtotal C 2,689,863.40
SUMMARY 24.80
A. Labor 44.48 2,572,629.56
B. Equipment 37.71 ###
C. Materials 72.55 2,689,863.40
D. Total Estimated Direct Cost 208.51 ###
E. Direct Unit Cost 208.51 1,718,119.19
F. OCM - 408.51 -
G. Profit - 2,312.88 -
H. Mineral Tax 40.00 15,465.51
I. Excise Tax see table 95,000.00
J. Contractor's Tax - -
K. VAT - -
L. Unit Cost 151,775.19 1,718,119.19
LGU 3,384.06 No pumpcrete
password: henry LGU 3,516.98 w/ pumpcrete
variance 1 (1,714,735.13)
variance 2 (1,714,602.21)
 DETAILED UNIT COST ANALYSIS

Item No./Description: 902(1) Reinforcing steel of reinf. Conc. Struct (2-5 storey bldg)
Quantity 143.44
Unit of Measurement: kgs
Labor output per hour: 143.44
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
a. Construction Foreman 1 1.00 83.25 83.25 1.00
b. Skilled laborer 3 1.00 60.13 180.38 1.00
c. Unskilled laborer 12 1.00 46.25 555.00 1.00

Subtotal A 818.63
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
a. Bar Cutter, Single Phase 1 0.50 219.75 109.88 0.50
b. Bar Bender 3562 0.50 351.50 626,021.50 0.50
Minor tools (10% of labor cost) 2458 151.34 81.86
526.34
Subtotal B
3178.87 4,673.59
Name and specifications 476825.89 60.51 Unit Cost Amount Factor
C. Materials 7183.13 546.40
Tie wire kgs 497.93 75.00 37,344.75 0.015
Reinforcing Steel Bar (Grade 40) kgs 138.47 47.75 6,611.94 1.00
Reinforcing Steel Bar (Grade 60) kgs 527.36 48.00 25,313.28 1.00

1,363.54
Subtotal C 69,269.97
SUMMARY 6,970.63
A. Labor 24.80 818.63
B. Equipment 44.48 -
C. Materials 37.71 69,269.97
D. Total Estimated Direct Cost 72.55 70,088.60
E. Direct Unit Cost 208.51 488.63
F. OCM 0 208.51 -
G. Profit 0 408.51 -
H. Mineral Tax 2,312.88
I. Excise Tax 15,465.51
J. Contractor's Tax 0 95,000.00 -
K. VAT 0 -
L. Unit Cost 1 Storey 488.63 605.41
151,775.19 2 Storey 57.66
LGU 54.95
variance 1 storey (433.68) 260,000.00
password: henry variance 2 storey (2.71) 260,000.00
 DETAILED UNIT COST ANALYSIS

Item No./Description: 903 Formworks and falseworks with shoring (2-5 storey bldg)
Quantity for formworks 6,320.00
Quantity for falseworks 7,597.00
Unit of Measurement: sq .m
PROJECT : CONSTRUCTION 4.50
Duration 1,404.44 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
Installation
a. Construction Foreman 1 1,404.44 83.25 116,920.00 1.00
b. Skilled laborer 4 1,404.44 60.13 337,768.89 1.00
c. Unskilled laborer 6 1,404.44 46.25 389,733.33 1.00
Stripping
a. Construction Foreman 1 575.82 83.25 47,937.20 0.41
b. Unskilled laborer 6 575.82 46.25 159,790.67 0.41
3562
2458 151.34
Subtotal A 1,052,150.09
Name and capacity 653.9 1094.75 Hourly rate
B. Equipment 3178.87 4,673.59
476825.89 60.51
Minor tools (10% of labor cost) 7183.13 546.40
497.93
138.47
Subtotal B -

Name and specifications Unit 1,363.54 Unit Cost Amount Factor

C. Materials 3,351.19
Plywood (1/2' x 4' x 8') pcs 6,970.63 330.00 766,769.30 0.3470000
Good lumber bd. Ft 24.80 50.00 413.33 7.190
Assorted CWN kgs 44.48 75.00 3,336.00 0.21
Scaffoldings 37.71
2x4x12' lumber bd. Ft 72.55 50.00 3,627.50 1.39
2x4x8' lumber bd. Ft 208.51 50.00 10,425.50 0.46
2x2x8' lumber bd. Ft 208.51 50.00 10,425.50 1.16
Consumables (5% of matls cost) 408.51 38,525.93
2,312.88
Subtotal C 833,523.07
SUMMARY 95,000.00
A. Labor 1,052,150.09
B. Equipment - 1,052,150.09
C. Materials 151,775.19 833,523.07
D. Total Estimated Direct Cost 1,885,673.15
E. Direct Unit Cost 1,885,673.15
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax
I. Excise Tax
J. Contractor's Tax 0 4,673.59 -
K. VAT 0 60.51 -
L. Unit Cost 527.36 298.37 1,025.84
138.47

password: henry 4,673.59

Old School Bldg Prod Rates 60.51
Fabrication (6.26 sq. m/manday) 527.36
 DETAILED UNIT COST ANALYSIS

Item No./Description: 903 Shoring (2-5 storey bldg)

Quantity 1.00
Unit of Measurement: sq .m
Labor output per hour: 3.24
PROJECDuration 0.31 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
Installation
a. Construction Foreman 1 0.31 83.25 25.69 1.00
b. Skilled laborer 2 0.31 60.13 37.11 1.00
c. Unskilled laborer 4 0.31 46.25 57.10 1.00
Stripping
a. Construction Foreman 1 0.13 83.25 10.53 0.41
b. Unskilled laborer 6 0.13 46.25 35.12 0.41

3562
Subtotal A 165.56
Name and capacity No of units 526.34 Hourly rate Amount
B. Equipment 653.9 1,094.75
3178.87 4,673.59
Minor tools (10% of labor cost) 476825.89 60.51 16.56
7183.13 546.40
497.93
Subtotal B 16.56
527.36
Name and specifications Unit Quantity Unit Cost Amount Factor
C. Materials 1,363.54
Plywood (1/2' x 4' x 8') pcs 3,351.19 330.00 368,630.90 0.3470000
Good lumber bd. Ft 6,970.63 50.00 116,177.17 7.190
Assorted CWN kgs 24.80 75.00 1,860.00 0.21
Consumables (5% of matls cost) 44.48 24,333.40
37.71
Subtotal C 511,001.47
SUMMARY 208.51
A. Labor 208.51 165.56
B. Equipment 408.51 16.56 182.11
C. Materials 2,312.88 511,001.47
D. Total Estimated Direct Cost 15,465.51 511,183.58
E. Direct Unit Cost 95,000.00 511,183.58
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax 151,775.19
I. Excise Tax
J. Contractor's Tax 0 -
K. VAT 0 -
L. Unit Cost 511,183.58 1,025.84

4,673.59
 DETAILED UNIT COST ANALYSIS

Item No./Description: 1018 Unglazed tiles/granite tiles/synthetic granite tiles

Quantity 3,501.00
Unit of Measurement: sq. m
Labor output per hour: 3.900
PROJECDuration 897.69 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 897.69 83.25 74,732.88 1.00

b. Skilled laborer 5 897.69 60.13 269,868.75 1.00
c. Unskilled laborer 5 897.69 46.25 207,591.35 1.00

Subtotal A 612,675.00
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 61,267.50
653.9 1,094.75
3178.87 4,673.59
Subtotal B 61,267.50
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47

Unglazed tiles/granite/synthetic
granite tiles sq. m 527.36 166.67 87,895.09 1.050
Portland cement bag 1,137.83 220.00 250,321.50 0.325
Fine aggregates cu. M 1,363.54 800.00 1,090,832.00 0.026
Tile grout bags 3,351.19 55.00 184,315.45 0.125
Tile adhesive (25kg) bags 6,970.63 250.00 1,742,657.50 0.125
24.80
Subtotal C 3,356,021.54
SUMMARY 37.71
A. Labor 72.55 612,675.00
B. Equipment 208.51 61,267.50
C. Materials 208.51 3,356,021.54
D. Total Estimated Direct Cost 408.51 4,029,964.04
E. Direct Unit Cost 2,312.88 1,151.09
F. OCM 0 15,465.51 -
G. Profit 0 95,000.00 -
H. Mineral Tax 40.00
I. Excise Tax 23.16
J. Contractor's Tax 0 151,775.19 -
K. VAT 0 -
L. Unit Cost 1,151.09
 DETAILED UNIT COST ANALYSIS

Item No./Description: 1021(1)a Plain cement floor finish

Quantity 5.95
Unit of Measurement: sq. m
Labor output per hour: 5.950
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 1.00 83.25 83.25 1.00

b. Skilled laborer 1 1.00 60.13 60.13 1.00
c. Unskilled laborer 3 1.00 46.25 138.75 1.00

Subtotal A 282.13
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 28.21
653.9 1,094.75
3178.87 4,673.59
Subtotal B 28.21
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
Portland cement bag 527.36 220.00 116,019.20 0.726
Fine aggregates cu. M 0.33 800.00 261.80 0.055
1,363.54
3,351.19
6,970.63
24.80
44.48
Subtotal C 116,281.00
SUMMARY 72.55
A. Labor 208.51 282.13
B. Equipment 208.51 28.21
C. Materials 408.51 116,281.00
D. Total Estimated Direct Cost 2,312.88 116,591.34
E. Direct Unit Cost 15,465.51 19,595.18
F. OCM 0 95,000.00 -
G. Profit 0 -
H. Mineral Tax 40.00
I. Excise Tax 23.16 151,775.19
J. Contractor's Tax 0 -
K. VAT 0 -
L. Unit Cost 19,595.18
 DETAILED UNIT COST ANALYSIS

Item No./Description: 1027(1) Cement plaster finish

Quantity 21.38
Unit of Measurement: sq. m
Labor output per hour: 21.375
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 1.00 83.25 83.25 1.00

b. Skilled laborer 6 1.00 60.13 360.75 1.00
c. Unskilled laborer 9 1.00 46.25 416.25 1.00

Subtotal A 860.25
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 86.03
653.9 1,094.75
3178.87 4,673.59
Subtotal B 86.03
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
Portland cement bag 527.36 220.00 116,019.20 0.330
Fine aggregates cu. M 0.58 800.00 461.70 0.027
1,363.54
3,351.19
6,970.63
24.80
44.48
Subtotal C 116,480.90
SUMMARY 72.55
A. Labor 208.51 860.25
B. Equipment 208.51 86.03
C. Materials 408.51 116,480.90
D. Total Estimated Direct Cost 2,312.88 117,427.18
E. Direct Unit Cost 15,465.51 5,493.67
F. OCM 0 95,000.00 -
G. Profit 0 -
H. Mineral Tax 40.00
I. Excise Tax 23.16 151,775.19
J. Contractor's Tax 0 -
K. VAT 0 -
L. Unit Cost 5,493.67
 DETAILED UNIT COST ANALYSIS

Item No./Description: 1046 100 mm CHB (Non load bearing)

Quantity 1.00
Unit of Measurement: sq. m
Labor output per hour: 7.650
PROJECDuration 0.13 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.13 83.25 10.88 1.00

b. Skilled laborer 4 0.13 60.13 31.44 1.00
c. Unskilled laborer 6 0.13 46.25 36.27 1.00

Subtotal A 78.59
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
One bagger mixer 2458 151.34 172.00 63,982,919.84 1.00
Minor tools (10% of labor cost) 526.34 7.86
653.9 1,094.75
3178.87 4,673.59
Subtotal B 63,982,927.70
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
100mm CHB pc 527.36 11.00 5,800.96 12.500
Portland cement bag 0.39 220.00 86.46 0.393
Fine aggregates cu. M 1,363.54 800.00 1,090,832.00 0.045
Reinforcing Steel Bar (Grade 40) kgs 3,351.19 47.75 160,019.32 3.240
Tie wire kgs 6,970.63 75.00 522,797.25 0.050
Qty derived from 10mmØ bars spaced at 0.4m
vertically and every 3 layers 24.80
44.48
37.71
Subtotal C 1,779,535.99
SUMMARY 208.51
A. Labor 208.51 78.59
B. Equipment 408.51 63,982,927.70
C. Materials 2,312.88 1,779,535.99
D. Total Estimated Direct Cost 15,465.51 65,762,542.29
E. Direct Unit Cost 95,000.00 65,762,542.29
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax 40.00 151,775.19
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 65,762,542.29
 DETAILED UNIT COST ANALYSIS

Item No./Description: WATER DISTRIBUTION SYSTEM

Quantity 1.00
Unit of Measurement: PC
Labor output per hour: 6.000
PROJECDuration 0.17 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.17 83.25 13.88 1.00

b. Skilled laborer 3 0.17 60.13 30.06 1.00
c. Unskilled laborer 3 0.17 46.25 23.13 1.00

Subtotal A 67.06
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
Minor tools (10% of labor cost) 2458 151.34 6.71
526.34
653.9 1,094.75
Subtotal B 6.71
476825.89 60.51
Name and specifications 7183.13 546.40 Unit Cost Factor
C. Materials 497.93
1/2" TO 2" x 3M PVC PIPE BLUE pc 138.47 118.15 16,360.23 1.000
Consumables (5% of matls cost) 527.36 818.01

1,363.54
3,351.19
Subtotal C 17,178.24
SUMMARY 24.80
A. Labor 44.48 67.06
B. Equipment 37.71 6.71
C. Materials 72.55 17,178.24
D. Total Estimated Direct Cost 208.51 17,252.01
E. Direct Unit Cost 208.51 17,252.01
F. OCM 0 408.51 -
G. Profit 0 2,312.88 -
H. Mineral Tax 40.00 15,465.51
I. Excise Tax 23.16 95,000.00
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 151,775.19 17,252.01
 DETAILED UNIT COST ANALYSIS

Item No./Description: WASTE DISPOSAL SYSTEM

Quantity 1.00
Unit of Measurement: PCS
Labor output per hour: 6.000
PROJECDuration 0.17 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.17 83.25 13.88 1.00

b. Skilled laborer 3 0.17 60.13 30.06 1.00
c. Unskilled laborer 3 0.17 46.25 23.13 1.00

Subtotal A 67.06
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
Minor tools (10% of labor cost) 2458 151.34
526.34
653.9 1,094.75
Subtotal B -
476825.89 60.51
Name and specifications 7183.13 546.40 Unit Cost Factor
C. Materials 497.93
PVC ORANGE S1000 2"-4" Ø pc 138.47 852.00 117,976.44 1.000
Consumables (5% of matls cost) 527.36 5,898.82

1,363.54
3,351.19
Subtotal C 123,875.26
SUMMARY 24.80
A. Labor 44.48 67.06
B. Equipment 37.71 -
C. Materials 72.55 123,875.26
D. Total Estimated Direct Cost 208.51 123,942.32
E. Direct Unit Cost 208.51 123,942.32
F. OCM 0 408.51 -
G. Profit 0 2,312.88 -
H. Mineral Tax 40.00 15,465.51
I. Excise Tax 23.16 95,000.00
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 151,775.19 123,942.32
 DETAILED UNIT COST ANALYSIS

Item No./Description: DRAINAGE SYSTEM(STORM DRAIN AND DOWNSPOUT)

Quantity 1.00
Unit of Measurement: PCS
Labor output per hour: 6.000
PROJECDuration 0.17 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.17 83.25 13.88 1.00

b. Skilled laborer 3 0.17 60.13 30.06 1.00
c. Unskilled laborer 3 0.17 46.25 23.13 1.00

Subtotal A 67.06
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
Minor tools (10% of labor cost) 2458 151.34
526.34
653.9 1,094.75
Subtotal B -
476825.89 60.51
Name and specifications 7183.13 546.40 Unit Cost Factor
C. Materials 497.93
PVC ORANGE S1000 4"-8" Ø pc 138.47 1,237.50 171,356.63 1.000
Consumables (5% of matls cost) 527.36 8,567.83

1,363.54
3,351.19
Subtotal C 179,924.46
SUMMARY 24.80
A. Labor 44.48 67.06
B. Equipment 37.71 -
C. Materials 72.55 179,924.46
D. Total Estimated Direct Cost 208.51 179,991.52
E. Direct Unit Cost 208.51 179,991.52
F. OCM 0 408.51 -
G. Profit 0 2,312.88 -
H. Mineral Tax 40.00 15,465.51
I. Excise Tax 23.16 95,000.00
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 151,775.19 179,991.52
 DETAILED UNIT COST ANALYSIS

Item No./Description: CATCH BASIN

Quantity 1.00
Unit of Measurement: PCS
Labor output per hour: 6.000
PROJECDuration 0.17 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.17 83.25 13.88 1.00

b. Skilled laborer 3 0.17 60.13 30.06 1.00
c. Unskilled laborer 3 0.17 46.25 23.13 1.00

Subtotal A 67.06
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
PVC ORANGE S1000 4"-8" Ø pc 527.36 1,237.50 652,608.00 1.000
Consumables (5% of matls cost) 32,630.40

1,363.54
3,351.19
6,970.63
Subtotal C 685,238.40
SUMMARY 44.48
A. Labor 37.71 67.06
B. Equipment 72.55 -
C. Materials 208.51 685,238.40
D. Total Estimated Direct Cost 208.51 685,305.46
E. Direct Unit Cost 408.51 685,305.46
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 685,305.46
 DETAILED UNIT COST ANALYSIS

Item No./Description: PLUMBING FIXTURES

Quantity 1.00
Unit of Measurement: PCS
Labor output per hour: 0.500
PROJECDuration 2.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 2.00 83.25 166.50 1.00

b. Skilled laborer 1 2.00 60.13 120.25 1.00
c. Unskilled laborer 1 2.00 46.25 92.50 1.00

Subtotal A 379.25
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
Fixtures pc 527.36 1,290.00 680,294.40 1.000
Consumables (5% of matls cost) 34,014.72

1,363.54
3,351.19
6,970.63
Subtotal C 714,309.12
SUMMARY 44.48
A. Labor 37.71 379.25
B. Equipment 72.55 -
C. Materials 208.51 714,309.12
D. Total Estimated Direct Cost 208.51 714,688.37
E. Direct Unit Cost 408.51 714,688.37
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 714,688.37
 DETAILED UNIT COST ANALYSIS

Item No./Description: STAINLESS WATERTANK(8000 LIT) WITH STEEL FRAMING

Quantity 1.00
Unit of Measurement: L.S.
Labor output per hour: 0.500
PROJECDuration 2.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. LABOR COST (13.8% OF MATERIALS) 14,555,136.00

b.
c.

Subtotal A 14,555,136.00
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
STAINLESS WATERTANK(8000 LIT) SET 527.36 200,000.00 105,472,000.00 1.000

1,363.54
3,351.19
Subtotal C 105,472,000.00
SUMMARY 24.80
A. Labor 44.48 14,555,136.00
B. Equipment 37.71 -
C. Materials 72.55 105,472,000.00
D. Total Estimated Direct Cost 208.51 120,027,136.00
E. Direct Unit Cost 208.51 120,027,136.00
F. OCM 0 408.51 -
G. Profit 0 2,312.88 -
H. Mineral Tax 40.00 15,465.51
I. Excise Tax 23.16 95,000.00
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 151,775.19 120,027,136.00
 DETAILED UNIT COST ANALYSIS

Item No./Description: 2 HOLES PANEL BOARD WITH BREAKER

Quantity 1.00
Unit of Measurement: L.S.
Labor output per hour: 3.000
PROJECDuration 0.33 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.50 83.25 41.63 1.50

b. Skilled laborer 3 0.50 60.13 90.19 1.50
c. Unskilled laborer 3 0.50 46.25 69.38 1.50

Subtotal A 201.19
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
2 HOLES PANEL BOARD WITH BREA SET 527.36 1,107.00 583,787.52 1.000
Consumables (5% of matls cost) 29,189.38

1,363.54
3,351.19
6,970.63
Subtotal C 612,976.90
SUMMARY 44.48
A. Labor 37.71 201.19
B. Equipment 72.55 -
C. Materials 208.51 612,976.90
D. Total Estimated Direct Cost 208.51 613,178.08
E. Direct Unit Cost 408.51 613,178.08
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 613,178.08
 DETAILED UNIT COST ANALYSIS

Item No./Description: 6 HOLES PANEL BOARD WITH BREAKER

Quantity 1.00
Unit of Measurement: L.S.
Labor output per hour: 3.000
PROJECDuration 0.33 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.50 83.25 41.63 1.50

b. Skilled laborer 3 0.50 60.13 90.19 1.50
c. Unskilled laborer 3 0.50 46.25 69.38 1.50

Subtotal A 201.19
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
6 HOLES PANEL BOARD WITH BREA SET 527.36 3,000.00 1,582,080.00 1.000
Consumables (5% of matls cost) 79,104.00

1,363.54
3,351.19
6,970.63
Subtotal C 1,661,184.00
SUMMARY 44.48
A. Labor 37.71 201.19
B. Equipment 72.55 -
C. Materials 208.51 1,661,184.00
D. Total Estimated Direct Cost 208.51 1,661,385.19
E. Direct Unit Cost 408.51 1,661,385.19
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 1,661,385.19
 DETAILED UNIT COST ANALYSIS

Item No./Description: 12 HOLES PANEL BOARD WITH BREAKER

Quantity 1.00
Unit of Measurement: L.S.
Labor output per hour: 3.000
PROJECDuration 0.33 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 1.67 83.25 138.75 5.00

b. Skilled laborer 3 1.67 60.13 300.63 5.00
c. Unskilled laborer 3 1.67 46.25 231.25 5.00

Subtotal A 670.63
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
12 HOLES PANEL BOARD WITH BRE SET 527.36 6,000.00 3,164,160.00 1.000
Consumables (5% of matls cost) 158,208.00

1,363.54
3,351.19
6,970.63
Subtotal C 3,322,368.00
SUMMARY 44.48
A. Labor 37.71 670.63
B. Equipment 72.55 -
C. Materials 208.51 3,322,368.00
D. Total Estimated Direct Cost 208.51 3,323,038.63
E. Direct Unit Cost 408.51 3,323,038.63
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 3,323,038.63
 DETAILED UNIT COST ANALYSIS

Item No./Description: 1.6mm² - 5.5mm WIRES THW/THHN/THWN

Quantity 1.00
Unit of Measurement: L.S.
Labor output per hour: 75.000
PROJECDuration 0.01 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.01 83.25 1.11 1.00

b. Skilled laborer 3 0.01 60.13 2.41 1.00
c. Unskilled laborer 3 0.01 46.25 1.85 1.00

Subtotal A 5.37
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
1.6mm² - 5.5mm WIRES THW/THHN/THWN
ln.m. 527.36 18.51 9,761.43 1.000
Consumables (5% of matls cost) 488.07

1,363.54
3,351.19
6,970.63
Subtotal C 10,249.51
SUMMARY 44.48
A. Labor 37.71 5.37
B. Equipment 72.55 -
C. Materials 208.51 10,249.51
D. Total Estimated Direct Cost 208.51 10,254.87
E. Direct Unit Cost 408.51 10,254.87
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 10,254.87
 DETAILED UNIT COST ANALYSIS

Item No./Description: 8.0mm² - 22mm WIRES THW/THHN/THWN

Quantity 1.00
Unit of Measurement: L.S.
Labor output per hour: 75.000
PROJECDuration 0.01 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.01 83.25 1.11 1.00

b. Skilled laborer 3 0.01 60.13 2.41 1.00
c. Unskilled laborer 3 0.01 46.25 1.85 1.00

Subtotal A 5.37
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
8.0mm² - 22mm WIRES THW/THH ln.m. 527.36 37.25 19,644.16 1.000
Consumables (5% of matls cost) 982.21

1,363.54
3,351.19
6,970.63
Subtotal C 20,626.37
SUMMARY 44.48
A. Labor 37.71 5.37
B. Equipment 72.55 -
C. Materials 208.51 20,626.37
D. Total Estimated Direct Cost 208.51 20,631.73
E. Direct Unit Cost 408.51 20,631.73
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 20,631.73
 DETAILED UNIT COST ANALYSIS

Item No./Description: PVC CONDUIT

Quantity 1.00
Unit of Measurement: ln.m.
Labor output per hour: 21.200
PROJECDuration 0.05 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.05 83.25 3.93 1.00

b. Skilled laborer 3 0.05 60.13 8.51 1.00
c. Unskilled laborer 3 0.05 46.25 6.54 1.00

Subtotal A 18.98
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 1.90
653.9 1,094.75
3178.87 4,673.59
Subtotal B 1.90
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
PVC ORANGE 15mmØ-32mmØ ln.m. 527.36 16.03 8,453.58 1.000
Consumables (5% of matls cost) 422.68

1,363.54
3,351.19
6,970.63
Subtotal C 8,876.26
SUMMARY 44.48
A. Labor 37.71 18.98
B. Equipment 72.55 1.90
C. Materials 208.51 8,876.26
D. Total Estimated Direct Cost 208.51 8,897.14
E. Direct Unit Cost 408.51 8,897.14
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 8,897.14
 DETAILED UNIT COST ANALYSIS

Item No./Description: UTILITY & JUNCTION BOXES (PVC)

Quantity 1.00
Unit of Measurement: PC
Labor output per hour: 1.000
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman - 83.25 - -

b. Skilled laborer 1 0.40 60.13 24.05 0.40
c. Unskilled laborer 1 0.40 46.25 18.50 0.40

Subtotal A 42.55
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34
653.9 1,094.75
3178.87 4,673.59
Subtotal B -
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
UTILITY & JUNCTION BOX(PVC) PC 527.36 30.00 15,820.80 1.000

1,363.54
3,351.19
6,970.63
Subtotal C 15,820.80
SUMMARY 44.48
A. Labor 37.71 42.55
B. Equipment 72.55 -
C. Materials 208.51 15,820.80
D. Total Estimated Direct Cost 208.51 15,863.35
E. Direct Unit Cost 408.51 15,863.35
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 15,863.35
 DETAILED UNIT COST ANALYSIS

Item No./Description: SWITCH PLATES WITH ELEMENTS

Quantity 1.00
Unit of Measurement: PC
Labor output per hour: 2.000
PROJECDuration 0.50 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman - 83.25 - -

b. Skilled laborer 1 0.50 60.13 30.06 1.00
c. Unskilled laborer 1 0.50 46.25 23.13 1.00

Subtotal A 53.19
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 5.32
653.9 1,094.75
3178.87 4,673.59
Subtotal B 5.32
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
SWITCH PLATES WITH ELEMENTS PC 527.36 150.00 79,104.00 1.000

1,363.54
3,351.19
6,970.63
Subtotal C 79,104.00
SUMMARY 44.48
A. Labor 37.71 53.19
B. Equipment 72.55 5.32
C. Materials 208.51 79,104.00
D. Total Estimated Direct Cost 208.51 79,162.51
E. Direct Unit Cost 408.51 79,162.51
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 79,162.51
 DETAILED UNIT COST ANALYSIS

Item No./Description: CONV. OUTLET PLATES W/ ELEMENT

Quantity 1.00
Unit of Measurement: PC
Labor output per hour: 2.000
PROJECDuration 0.50 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman - 83.25 - -

b. Skilled laborer 1 0.50 60.13 30.06 1.00
c. Unskilled laborer 1 0.50 46.25 23.13 1.00

Subtotal A 53.19
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 5.32
653.9 1,094.75
3178.87 4,673.59
Subtotal B 5.32
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
CONV. OUTLET PLATES W/ ELEMEN PC 527.36 150.00 79,104.00 1.000

1,363.54
3,351.19
6,970.63
Subtotal C 79,104.00
SUMMARY 44.48
A. Labor 37.71 53.19
B. Equipment 72.55 5.32
C. Materials 208.51 79,104.00
D. Total Estimated Direct Cost 208.51 79,162.51
E. Direct Unit Cost 408.51 79,162.51
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 79,162.51
 DETAILED UNIT COST ANALYSIS

Item No./Description: LIGHTING -18WATTS LED BULBS INCLUDING RECEPTACLES

Quantity 1.00
Unit of Measurement: PC
Labor output per hour: 2.000
PROJECDuration 0.50 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman - 83.25 - -

b. Skilled laborer 1 0.50 60.13 30.06 1.00
c. Unskilled laborer 1 0.50 46.25 23.13 1.00

Subtotal A 53.19
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 5.32
653.9 1,094.75
3178.87 4,673.59
Subtotal B 5.32
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
LIGHTING -18WATTS LED BULBS IN PC 527.36 350.00 184,576.00 1.000

1,363.54
3,351.19
6,970.63
Subtotal C 184,576.00
SUMMARY 44.48
A. Labor 37.71 53.19
B. Equipment 72.55 5.32
C. Materials 208.51 184,576.00
D. Total Estimated Direct Cost 208.51 184,634.51
E. Direct Unit Cost 408.51 184,634.51
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 184,634.51
 DETAILED UNIT COST ANALYSIS

Item No./Description: LAMP POST WITH LED BULB

Quantity 1.00
Unit of Measurement: UNIT
Labor output per hour: 1.000
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 1.50 83.25 124.88 1.50

b. Skilled laborer 1 1.50 60.13 90.19 1.50
c. Unskilled laborer 1 1.50 46.25 69.38 1.50

Subtotal A 284.44
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 28.44
653.9 1,094.75
3178.87 4,673.59
Subtotal B 28.44
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
LAMP POST WITH LED BULB UNIT 527.36 2,000.00 1,054,720.00 1.000

1,363.54
3,351.19
6,970.63
Subtotal C 1,054,720.00
SUMMARY 44.48
A. Labor 37.71 284.44
B. Equipment 72.55 28.44
C. Materials 208.51 1,054,720.00
D. Total Estimated Direct Cost 208.51 1,055,032.88
E. Direct Unit Cost 408.51 1,055,032.88
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 1,055,032.88
 DETAILED UNIT COST ANALYSIS

Item No./Description: STREETLIGHTS WITH LED BULBS

Quantity 1.00
Unit of Measurement: UNIT
Labor output per hour: 1.000
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 1.50 83.25 124.88 1.50

b. Skilled laborer 1 1.50 60.13 90.19 1.50
c. Unskilled laborer 3 1.50 46.25 208.13 1.50

Subtotal A 423.19
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
Truck mounted, Scissors Lift 2458 151.34 1,386.00 515,583,295.92 1.00
Minor tools (10% of labor cost) 526.34 42.32
653.9 1,094.75
3178.87 4,673.59
Subtotal B 42.32
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
STREETLIGHTS WITH LED BULBS UNIT 527.36 15,000.00 7,910,400.00 1.000

1,363.54
3,351.19
6,970.63
Subtotal C 7,910,400.00
SUMMARY 44.48
A. Labor 37.71 423.19
B. Equipment 72.55 42.32
C. Materials 208.51 7,910,400.00
D. Total Estimated Direct Cost 208.51 7,910,865.51
E. Direct Unit Cost 408.51 7,910,865.51
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 7,910,865.51
 DETAILED UNIT COST ANALYSIS

Item No./Description: ELECTRICAL TRASNFORMER 37.5KVA

Quantity 1.00
Unit of Measurement: UNIT
Labor output per hour: 1.000
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. LABOR COST 11,000.00

b.
c.

Subtotal A 11,000.00
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
EQUIPMENT COST 2458 151.34 4,000.00
526.34
653.9 1,094.75
Subtotal B 4,000.00
476825.89 60.51
Name and specifications 7183.13 546.40 Unit Cost Factor
C. Materials 497.93
ELECTRICAL TRASNFORMER 37.5KV SET 138.47 80,000.00 11,077,600.00 1.000
527.36

1,363.54
3,351.19
Subtotal C 11,077,600.00
SUMMARY 24.80
A. Labor 44.48 11,000.00
B. Equipment 37.71 4,000.00
C. Materials 72.55 11,077,600.00
D. Total Estimated Direct Cost 208.51 11,092,600.00
E. Direct Unit Cost 208.51 11,092,600.00
F. OCM 0 408.51 -
G. Profit 0 2,312.88 -
H. Mineral Tax 40.00 15,465.51
I. Excise Tax 23.16 95,000.00
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 151,775.19 11,092,600.00
 DETAILED UNIT COST ANALYSIS

Item No./Description: Double-Throw Switch

Quantity 1.00
Unit of Measurement: UNIT
Labor output per hour: 3.000
PROJECDuration 0.33 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.50 83.25 41.63 1.50

b. Skilled laborer 3 0.50 60.13 90.19 1.50
c. Unskilled laborer 3 0.50 46.25 69.38 1.50

Subtotal A 201.19
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
Minor tools (10% of labor cost) 2458 151.34
526.34
653.9 1,094.75
Subtotal B -
476825.89 60.51
Name and specifications 7183.13 546.40 Unit Cost Factor
C. Materials 497.93
Double-Throw Switch set 138.47 5,000.00 692,350.00 1.000
527.36

1,363.54
3,351.19
Subtotal C 692,350.00
SUMMARY 24.80
A. Labor 44.48 201.19
B. Equipment 37.71 -
C. Materials 72.55 692,350.00
D. Total Estimated Direct Cost 208.51 692,551.19
E. Direct Unit Cost 208.51 692,551.19
F. OCM 0 408.51 -
G. Profit 0 2,312.88 -
H. Mineral Tax 40.00 15,465.51
I. Excise Tax 23.16 95,000.00
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 151,775.19 692,551.19
 DETAILED UNIT COST ANALYSIS

Item No./Description: KHW METER

Quantity 1.00
Unit of Measurement: UNIT
Labor output per hour: 3.000
PROJECDuration 0.33 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. LABOR COST 500.00

b.
c.

Subtotal A 500.00
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
Minor tools (10% of labor cost) 2458 151.34
526.34
653.9 1,094.75
Subtotal B -
476825.89 60.51
Name and specifications 7183.13 546.40 Unit Cost Factor
C. Materials 497.93
KHW METER set 138.47 2,500.00 346,175.00 1.000
527.36

1,363.54
3,351.19
Subtotal C 346,175.00
SUMMARY 24.80
A. Labor 44.48 500.00
B. Equipment 37.71 -
C. Materials 72.55 346,175.00
D. Total Estimated Direct Cost 208.51 346,675.00
E. Direct Unit Cost 208.51 346,675.00
F. OCM 0 408.51 -
G. Profit 0 2,312.88 -
H. Mineral Tax 40.00 15,465.51
I. Excise Tax 23.16 95,000.00
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 151,775.19 346,675.00
 DETAILED UNIT COST ANALYSIS

Item No./Description: Mega-Spotlight @ Stage (4-branches)

Quantity 1.00
Unit of Measurement: UNIT
Labor output per hour: 1.000
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 1.50 83.25 124.88 1.50

b. Skilled laborer 1 1.50 60.13 90.19 1.50
c. Unskilled laborer 2 1.50 46.25 138.75 1.50

Subtotal A 353.81
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
Truck mounted, Scissors Lift 2458 151.34 1,386.00 515,583,295.92 1.00
Minor tools (10% of labor cost) 526.34 35.38
653.9 1,094.75
3178.87 4,673.59
Subtotal B 515,583,331.30
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
Mega-Spotlight (4-branches) set 527.36 150,000.00 79,104,000.00 1.000

1,363.54
3,351.19
6,970.63
Subtotal C 79,104,000.00
SUMMARY 44.48
A. Labor 37.71 353.81
B. Equipment 72.55 515,583,331.30
C. Materials 208.51 79,104,000.00
D. Total Estimated Direct Cost 208.51 594,687,685.11
E. Direct Unit Cost 408.51 594,687,685.11
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 594,687,685.11
 DETAILED UNIT COST ANALYSIS

Item No./Description: 1.0mm THK. X 0.465m Steel Deck

Quantity 1.00
Unit of Measurement: ln.m.
Labor output per hour: 1.000
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.04 83.25 3.03 0.04

b. Skilled laborer 3 0.04 60.13 6.56 0.04
c. Unskilled laborer 12 0.04 46.25 20.19 0.04

Subtotal A 29.79
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 2.98
653.9 1,094.75
3178.87 4,673.59
Subtotal B 2.98
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
1.0mm THK. X 0.465m Steel Deck ln.m. 527.36 360.00 189,849.60 1.000
Consumables (0.5% of matls cost) 949.25

1,363.54
3,351.19
6,970.63
Subtotal C 190,798.85
SUMMARY 44.48
A. Labor 37.71 29.79
B. Equipment 72.55 2.98
C. Materials 208.51 190,798.85
D. Total Estimated Direct Cost 208.51 190,831.61
E. Direct Unit Cost 408.51 190,831.61
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 190,831.61
 DETAILED UNIT COST ANALYSIS

Item No./Description: 0.8mm THK. X 0.465m Steel Deck

Quantity 1.00
Unit of Measurement: ln.m.
Labor output per hour: 1.000
PROJECDuration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.04 83.25 3.03 0.04

b. Skilled laborer 3 0.04 60.13 6.56 0.04
c. Unskilled laborer 12 0.04 46.25 20.19 0.04

Subtotal A 29.79
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 2.98
653.9 1,094.75
3178.87 4,673.59
Subtotal B 2.98
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
0.8mm THK. X 0.465m Steel Deck ln.m. 527.36 315.00 166,118.40 1.000
Consumables (0.5% of matls cost) 830.59

1,363.54
3,351.19
6,970.63
Subtotal C 166,948.99
SUMMARY 44.48
A. Labor 37.71 29.79
B. Equipment 72.55 2.98
C. Materials 208.51 166,948.99
D. Total Estimated Direct Cost 208.51 166,981.76
E. Direct Unit Cost 408.51 166,981.76
F. OCM 0 2,312.88 -
G. Profit 0 15,465.51 -
H. Mineral Tax 40.00 95,000.00
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 151,775.19 -
L. Unit Cost 166,981.76
 DETAILED UNIT COST ANALYSIS

Item No./Description: Painting, Masonry

Quantity 1.00
Unit of Measurement: sq.m.
Labor output per hour: 12.000
PROJECDuration 0.08 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.08 83.25 6.94 1.00

b. Skilled laborer 6 0.08 60.13 30.06 1.00
c. Unskilled laborer 3 0.08 46.25 11.56 1.00

Subtotal A 48.56
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 4.86
653.9 1,094.75
3178.87 4,673.59
Subtotal B 4.86
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
Concrete neutralizer gal 527.36 350.00 184,576.00 0.020
Concrete sealer/primer gal 0.04 485.00 19.40 0.040
Patching compound gal 1,363.54 275.00 374,973.50 0.050
Semi gloss latex gal 3,351.19 565.00 1,893,422.35 0.080
Consumables (5% of matls cost) 6,970.63 122,649.56

24.80
44.48
37.71
Subtotal C 2,575,640.81
SUMMARY 208.51
A. Labor 208.51 48.56
B. Equipment 408.51 4.86
C. Materials 2,312.88 2,575,640.81
D. Total Estimated Direct Cost 15,465.51 2,575,694.23
E. Direct Unit Cost 95,000.00 2,575,694.23
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax 40.00 151,775.19
I. Excise Tax 23.16
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 2,575,694.23
 DETAILED UNIT COST ANALYSIS

Item No./Description: Painting, Steel Decking Surfaces

Quantity 1.00
Unit of Measurement: sq.m.
Labor output per hour: 12.000
PROJECDuration 0.08 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 0.08 83.25 6.94 1.00

b. Skilled laborer 6 0.08 60.13 30.06 1.00
c. Unskilled laborer 3 0.08 46.25 11.56 1.00

Subtotal A 48.56
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 4.86
653.9 1,094.75
3178.87 4,673.59
Subtotal B 4.86
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
Red oxide primer gal 527.36 450.00 237,312.00 0.040
Enamel paint gal 0.05 465.00 23.25 0.050
Paint thinner L 1,363.54 60.00 81,812.40 0.250
Consumables (5% of matls cost) 3,351.19 15,957.38

6,970.63
24.80
44.48
Subtotal C 335,105.03
SUMMARY 72.55
A. Labor 208.51 48.56
B. Equipment 208.51 4.86
C. Materials 408.51 335,105.03
D. Total Estimated Direct Cost 2,312.88 335,158.45
E. Direct Unit Cost 15,465.51 335,158.45
F. OCM 0 95,000.00 -
G. Profit 0 -
H. Mineral Tax 40.00
I. Excise Tax 23.16 151,775.19
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 335,158.45
 DETAILED UNIT COST ANALYSIS

Item No./Description: Panel Doors

Quantity 1.00
Unit of Measurement: set
Labor output per hour: 0.500
PROJECDuration 2.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 - 83.25 - 1.00

b. Skilled laborer 6 1.00 60.13 360.75 1.00
c. Unskilled laborer 3 1.00 46.25 138.75 1.00

Subtotal A 499.50
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 49.95
653.9 1,094.75
3178.87 4,673.59
Subtotal B 49.95
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
Panel Door Set set 527.36 8,250.00 4,350,720.00 1.000

1,363.54
Consumables (5% of matls cost) 3,351.19 217,536.00

6,970.63
24.80
44.48
Subtotal C 4,568,256.00
SUMMARY 72.55
A. Labor 208.51 499.50
B. Equipment 208.51 49.95
C. Materials 408.51 4,568,256.00
D. Total Estimated Direct Cost 2,312.88 4,568,805.45
E. Direct Unit Cost 15,465.51 4,568,805.45
F. OCM 0 95,000.00 -
G. Profit 0 -
H. Mineral Tax 40.00
I. Excise Tax 23.16 151,775.19
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 4,568,805.45
 DETAILED UNIT COST ANALYSIS

Item No./Description: Waterptoofing

Quantity 1.00
Unit of Measurement: sq.m.
Labor output per hour: 0.500
PROJECDuration 2.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor

a. Construction Foreman 1 - 83.25 - 1.00

b. Skilled laborer 6 1.00 60.13 360.75 1.00
c. Unskilled laborer 3 1.00 46.25 138.75 1.00

Subtotal A 499.50
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment 3562
2458 151.34
Minor tools (10% of labor cost) 526.34 49.95
653.9 1,094.75
3178.87 4,673.59
Subtotal B 49.95
7183.13 546.40
Name and specifications Unit 497.93 Unit Cost Amount Factor
C. Materials 138.47
Panel Door Set set 527.36 8,250.00 4,350,720.00 1.000

1,363.54
Consumables (5% of matls cost) 3,351.19 217,536.00

6,970.63
24.80
44.48
Subtotal C 4,568,256.00
SUMMARY 72.55
A. Labor 208.51 499.50
B. Equipment 208.51 49.95
C. Materials 408.51 4,568,256.00
D. Total Estimated Direct Cost 2,312.88 4,568,805.45
E. Direct Unit Cost 15,465.51 4,568,805.45
F. OCM 0 95,000.00 -
G. Profit 0 -
H. Mineral Tax 40.00
I. Excise Tax 23.16 151,775.19
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 4,568,805.45
 SUMMARY SUMMARY OF COSTS
Sht No Item No. Description Unit Qty Unit Cost Amount Labor Cost Matl Cost Equipt Cost Total DirectCost OCM Cost
3 800(3)1a Structure Excavation (common soil) cu. M 1,306.00 231.06 301,764.36 222.00 4,399.20 4,621.20 -
5 804(1)a Embankment from structure excavation cu. M 898.00 58,138,535.20 ### 222.00 572,082,964.34 572,083,186.34 -
6 804(1)b Embankment from common borrow by equipt cu. M 3,401.00 151.34 514,707.34 222.00 - 1,267.20 1,489.20 -
7 804(4) Gravel bedding cu. M 523.00 40,594.75 21,231,054.25 222.00 48,408.00 83.70 48,713.70 -
900(4) Structural concrete for tie beam, column,
12 suspended slab, beam (Class A 28 days) cu. M 2,796.89 1,718,119.19 4,805,390,381.32 4,565,120,862.25 2,572,629.56 2,689,863.40 4,800,127,893.10 4,805,390,386.06 -
902(1) Reinforcing steel of reinf. Conc. Struct (2-5 storey
15 bldg) kgs 404,734.55 57.66 23,336,994.15 22,170,144.45 818.63 69,269.97 - 70,088.60 -
903 Formworks and falseworks (2-5 storey bldg) to
16 recalculate later sq, m 6,320.00 298.37 1,885,698.40 . 1,052,150.09 833,523.07 - 1,885,673.15 -
1018
35 Unglazed tiles/granite tiles/synthetic granite tiles sq. m 3,501.00 1,151.09 4,029,966.09 . 612,675.00 3,356,021.54 61,267.50 4,029,964.04 -
38 1027(1) Cement plaster finish sq. m 17,591.00 5,493.67 96,639,148.97 . 860.25 116,480.90 86.03 117,427.18 -
46 1046 100mm CHB (Non load bearing) sq. m 5,675.00 65,762,542.29 ### . 78.59 1,779,535.99 63,982,927.70 65,762,542.29 -
PLUMBING
WATER DISTRIBUTION SYSTEM PC 794.00 17,252.01 13,698,095.94
WASTE DISPOSAL SYSTEM PC 644.00 123,942.32 79,818,854.08
DRAINAGE SYSTEM(STORM DRAIN AND
DOWNSPOUT) PC 385.00 179,991.52 69,296,735.20
CATCH BASIN
Structure Excavation (common soil) cu. M 17.00 231.06 3,928.02

Structural concrete for tie beam, column,

suspended slab, beam (Class A 28 days) cu. M 4.35 1,718,119.19 7,473,818.48
Reinforcing steel of reinf. Conc. Struct (2-5
storey bldg) kgs 148.00 57.66 8,533.68
100mm CHB (Non load bearing) sq.m. 87.00 65,762,542.29 5,721,341,179.23
Cement plaster finish sq.m. 87.00 5,493.67 477,949.29
SEPTIC TANK
Structure Excavation (common soil) cu. M 60.00 231.06 13,863.60

Structural concrete for tie beam, column,

suspended slab, beam (Class A 28 days) cu. M 7.50 1,718,119.19 12,885,893.93
Reinforcing steel of reinf. Conc. Struct (2-5
storey bldg) kgs 680.00 57.66 39,208.80
100mm CHB (Non load bearing) sq.m. 190.00 65,762,542.29 ###
Cement plaster finish sq.m. 220.00 5,493.67 1,208,607.40
PLUMBING FIXTURES UNIT 124.00 714,688.37 88,621,357.88
STAINLESS WATERTANK(8000 LIT) WITH STEEL
FRAMING LS 1.00 120,027,136.00 120,027,136.00
ELECTRICAL
2 HOLES PANEL BOARD WITH BREAKER set 169.00 613,178.08 103,627,095.52
6 HOLES PANEL BOARD WITH BREAKER set 2.00 1,661,385.19 3,322,770.38
12 HOLES PANEL BOARD WITH BREAKER set 4.00 3,323,038.63 13,292,154.52
1.6mm² - 5.5mm WIRES THW/THHN/THWN ln.m. 15,000.00 10,254.87 153,823,050.00
8.0mm² - 22mm WIRES THW/THHN/THWN ln.m. 600.00 20,631.73 12,379,038.00
PVC CONDUIT ln.m. 6,240.00 8,897.14 55,518,153.60
UTILITY & JUNCTION BOXES (PVC) PC 1,535.00 15,863.35 24,350,242.25
SWITCH PLATES WITH ELEMENTS PC 310.00 79,162.51 24,540,378.10
CONV. OUTLET PLATES W/ ELEMENT PC 653.00 79,162.51 51,693,119.03
LIGHTING -18WATTS LED BULBS INCLUDING
RECEPTACLES PC 543.00 184,634.51 100,256,538.93
LAMP POST WITH LED BULB set 21.00 1,055,032.88 22,155,690.48
STREETLIGHTS WITH LED BULBS set 8.00 7,910,865.51 63,286,924.08
ELECTRICAL TRASNFORMER 37.5KVA set 3.00 11,092,600.00 33,277,800.00
Double-Throw Switch set 1.00 692,551.19 692,551.19
KHW METER set 1.00 346,675.00 346,675.00
Mega-Spotlight @ Stage (4-branches) set 1.00 594,687,685.11 594,687,685.11
450,231,209,883.04 4,437,347.23 11,436,730.42 5,436,351,876.69 5,452,225,954.35 -

48,527,815,668.76
Rainwater Harvesting System (Tank)
 Pressure switch with tank set 1.00 15,000.00 15,000.00
Cistern
Excavation cu. M 120.00 231.06 27,727.20
Conc Works cu. M 60.00 1,718,119.19 103,087,151.40
RSB kgs 6,325.00 57.66 364,699.50
Formworks sq. m 309.00 298.37 92,196.33
Gravel Bedding (subbase course) cu. M 16.00 40,594.75 649,516.00
CHB Laying sq. m 98.00 65,762,542.29 6,444,729,144.42
Plastering sq. m 196.00 5,493.67 1,076,759.32
Waterproofing sq. m 258.00 192.00 49,536.00
6,550,076,730.17
Stainless Railings, handrails, grab bar, roll up, doors and windows PROJECT PRICE INCREASE
Railing sq. m 576.00 4,278.78 2,464,577.85 4,278.78 5,265.00 3,032,640.00
Roll up door sq. m 2,315.00 2,282.81 5,284,709.47 2,282.81 2,809.00 6,502,835.00
Panel doors (complete) sets 10.00 4,568,805.45 45,688,054.50 .
Windows sq. m 20.00 3,494.51 69,890.29 9,535,475.00
3,494.51
Steel deck (Isabela Roofing - color steel) pls provide contact nos.
1.0mm thk x 0.465m (445mm) lm 3,455.00 190,831.61 659,323,212.55 626,357,051.92
0.8mm thk x 0.465m (445mm) lm 10,904.00 166,981.76 1,820,769,111.04 1,729,730,655.49

Painting 3,122,294.80
Masonry (verify 39 DUPA 311/sq. m) sq. m 17,591.00 2,575,694.23 ###
Steel decking surfaces sq. m 7,180.00 335,158.45 2,406,437,671.00
Costing from Painting Subcontractors (labor & Matls)
wasterwater treatment 1.00 913,636.00 913,636.00
multipurpose function room 1.00 1,354,776.00 1,354,776.00
material recovery facility 1.00 864,750.00 864,750.00
fire prevention system 1.00 272,975.00 272,975.00 -
signages 1.00 102,000.00 102,000.00

Temp Facilities ls 1.00 225,000.00 225,000.00 TARGET AMOUNT ###

DEDUCTED ###
Site Safety ls 1.00 369,000.00 369,000.00 ###

Demolition 1.00 847,097.00 847,097.00 #REF!

Mob. & Demob. 1.00 741,874.00 741,874.00

### 86,048,492.12 ### OCM&PROFIT AND 116,871,813,477.58
OCM 5,220,142.44

SUMMARY PROFIT 5,965,877.07

OCM 0.07 VAT 6,003,163.80
PROFIT 0.08
VAT 0.07
a. EDC ### #REF! DIFFERENCE 0.77
b.OCM ###
c. PROFIT ###
d. VAT ### exact amount to be provided by Accountant 5,951,548.00
507,033,884,176.84 e. Total Project Cost ###
f. Design & Supervision Fees to be provided by Arch 7,141,857.75
g. Total EPC inclusive of (f) ###
103,071,909.90

Drainage with cover 728,394,615.52

Concrete pavement, parking, dr 1,666,444,069.34
Plant Boxes ###

###
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON

OFFICE OF THE MUNICIPAL ENGINEER

PROJECT : CONSTRUCTION OF MULTIPURPOSE - PUBLIC MARKET BUILDING(ERNIE STRUCTURAL)

OWNER : LGU - QUEZON, ISABELA
LOCATION : ARELLANO, QUEZON, ISABELA

BILL OF QUANTITIES/BILL OF MATERIALS

SUMMARY
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
MOBILIZATION/DEMOBILIZATION(1% OF EDC OF CIVIL
I. WORKS) l.s. 1.00 741,874.00 741,874.00
II. TEMPORARY FACILITIES/UTILITIES l.s. 1.00 225,000.00 225,000.00

OCCUPATIONAL SAFETY AND HEALTH PROGRAM

(INCLUDES SAFETY PERSONEL,PPE AND PERIMETER FENCE
III. OF INDIGENOUS MATLS) l.s. 1.00 369,000.00 369,000.00

REMOVAL OF OBSTRUCTIONS (HOR & VERTICAL SURFACE

AREA OF CONCRETE AND MASONRY ONLY) OTHER
IV. OBSTRUCTION TO BE REMOVED/DISMANTLED BY LGU l.s. 1.00 847,097.00 847,097.00
V. STRUCTURE EXCAVATION (COMMON SOIL) cu.m. 3,562.00 231.06 823,035.72
VI. EMBANKMENT FROM STRUCTURE EXCAVATION cu.m. 2,458.00 151.34 371,993.72

VII. EMBANKMENT FROM COMMON BORROW BY EQUIPMENT cu.m. 3,401.00 526.34 1,790,082.34
VIII. GRAVEL BEDDING cu.m. 653.90 1,094.75 715,857.03
IX. STRUCTURAL CONCRETE (CLASS A 28 DAYS) cu.m. 3,178.87 4,673.59 14,856,735.04
REINFORCING STEEL OF REINFORCED CONCRETE
X. STRUCTURE (2-5 STOREY BUILDING) kgs. 476,825.89 60.51 28,852,734.60

FORMWORKS AND FALSEWORKS (2-5 STOREY BUILDING)

(COVERS 6320 SQ.M OF FORMWORKS AND 7597 SQ. M OF
XI. RENTED SCAFFOLDINGS/STAGINGS) sq.m. 7,183.13 546.40 3,924,862.23
UNGLAZED TILES/GRANITE TILES/SYNTHETIC GRANITE
XII. TILES (TILE IS PHPXXX/SQ.M) sq.m. 3,501.00 497.93 1,743,252.93
XIII. CEMENT PLASTER FINISH sq.m. 17,591.00 138.47 2,435,825.77
XIV. 100MM CHB (NON LOAD BEARING) sq.m. 6,107.00 527.36 3,220,587.52
XV. ELECTIRCAL WORKS -
2 Holes Panel Board with Breaker set 169.00 1,363.54 230,438.26
6 Holes Panel Board with Breaker set 2.00 3,351.19 6,702.38
12 Holes Panel Board with Breaker set 4.00 6,970.63 27,882.52
1.6Mm² - 5.5Mm Wires THW/THHN/THWN ln.m. 15,000.00 24.80 372,000.00
8.0Mm² - 22Mm Wires THW/THHN/THWN ln.m. 600.00 44.48 26,688.00
PVC Conduit ln.m. 6,240.00 37.71 235,310.40
Utility & Junction Boxes (PVC) PC 1,535.00 72.55 111,364.25
Switch Plates with Elements PC 310.00 208.51 64,638.10
Conv. Outlet Plates W/ Element PC 653.00 208.51 136,157.03
Lighting -18Watts Led Bulbs Including Receptacles PC 543.00 408.51 221,820.93
Lamp Post with Led Bulb set 21.00 2,312.88 48,570.48
Streetlights with Led Bulbs set 8.00 15,465.51 123,724.08
Electrical Trasnformer 37.5 KVA set 3.00 95,000.00 285,000.00
Double-Throw Switch set 1.00 5,201.19 5,201.19
KHW Meter set 1.00 3,000.00 3,000.00
Mega-Spotlight @ Stage (4-Branches) set 1.00 151,775.19 151,775.19
XVI. PLUMBING WORKS -
Water Distribution System PC 794.00 197.83 157,077.02
Waste Disposal System PC 644.00 961.66 619,309.04
Drainage System(Storm Drain And Downspout) PC 385.00 1,366.44 526,079.40
Septic Tank (10 Units) - - -
Structure Excavation cu.m. 17.00 231.06 3,928.02
Concrete Works cu.m. 4.35 4,673.59 20,330.12
RSB kgs. 148.00 60.51 8,955.48
CHB Laying 4" sq.m. 87.00 527.36 45,880.32
Plastering sq.m. 87.00 138.47 12,046.89
 Catch Basin (34 Units) - - -
Structure Excavation cu.m. 60.00 231.06 13,863.60
Concrete Works cu.m. 7.50 4,673.59 35,051.93
RSB kgs. 680.00 60.51 41,146.80
CHB Laying 4" sq.m. 190.00 527.36 100,198.40
Plastering sq.m. 220.00 138.47 30,463.40
Plumbing Fixtures UNIT 124.00 1,733.75 214,985.00
Stainless Watertank(8000 Lit) with Steel Framing LS 1.00 227,600.00 227,600.00
XVII. RAINWATER HARVESTING SYSTEM (TANK) -
Pressure switch with tank (specifications 400 liters
capacity) set 1.00 15,000.00 15,000.00
Cistern -
Excavation cu.m. 120.00 231.06 27,727.20
Concrete Works cu.m. 60.00 4,673.59 280,415.40
RSB cu.m. 6,325.00 60.51 382,725.75
Formworks kgs. 309.00 546.40 168,837.60
Gravel Bedding sq.m. 16.00 1,094.75 17,516.00
CHB Laying cu.m. 98.00 527.36 51,681.28
Plastering sq.m. 196.00 138.47 27,140.12
Waterproofing sq. m 258.00 192.00 49,536.00
STAINLESS RAILINGS, HANDRAILS, GRAB BAR, ROLL UP,
XVIII. DOORS AND WINDOWS -
Railing sq.m. 576.00 4,278.78 2,464,577.85
Roll up door sq.m. 2,315.00 2,282.81 5,284,709.47
Panel doors (complete) set 10.00 9,211.95 92,119.50
Windows sq.m. 20.00 3,494.51 69,890.29
XIX. STEEL DECK (ISABELA ROOFING -ARCHITECT'S SPECS -
1.0mm thk x 0.465m (465mm) ln.m. 3,455.00 394.56 1,363,204.80
0.8mm thk x 0.465m (465mm) ln.m. 10,904.00 349.34 3,809,203.36
XX. PAINTING
Steel decking surfaces sq. m 7,180.00 112.48 807,606.40
TOTAL ESTIMATED DIRECT COST 79,937,017.14
OCM 7.00% 5,413,018.07
PROFIT 8.00% 6,220,323.69
VAT 7.00% 6,409,925.12
Design Fee 6,777,792.47
APPROVED BUDGET FOR THE CONTRACT 104,758,076.49

Recommending Approval: Approved by:

ENGR. PHOEBE L. NARAG HON. JIMMY S. GAMAZON, JR.

OIC - Municipal Engineer Municipal Mayor
 DETAILED UNIT COST ANALYSIS

Item No./Description: 407(8) Lean Concrete (see derivation using 26km AHD)
Quantity 24.13
Unit of Measurement: cu. M
Labor output per hour: 1.40
PROJECDuration 17.24 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
a. Construction Foreman 1 17.24 102.38 1,764.59 1.00
b. Skilled laborer 1 17.24 73.96 1,274.75 1.00
c. Unskilled laborer 2 17.24 56.97 1,963.84 1.00

Subtotal A 5,003.18
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
a. One Bagger Mixer 1 17.24 172.00 2,964.54 0.50
b. Concrete Vibrator 1 17.24 91.25 1,572.76 0.50
c. Water Truck/Pump 1 1.76 2,543.42 4,476.42 0.50

Subtotal B 9,013.72
526.34
unit quantity unit cost Amount Factor
C. Materials
Portland Cement bag 229.24 235.00 53,871.40 1.05
Fine aggregates cu.m. 12.07 800.00 9,656.00 1.05
Coarse aggregates cu.m. 24.13 800.00 19,304.00 1.05

Subtotal C 82,831.40
SUMMARY 138.47
A. Labor 527.36 5,003.18
B. Equipment 9,013.72
C. Materials 1,363.54 82,831.40
D. Total Estimated Direct Cost 3,351.19 96,848.30
E. Direct Unit Cost 6,970.63 4,013.61
F. OCM 0.1 24.80 9,684.83
G. Profit 0.08 44.48 7,747.86
H. Mineral Tax 35.00 37.71
I. Excise Tax 18.92 72.55
J. Contractor's Tax 0 208.51 -
K. VAT 0.12 208.51 13,713.72
L. Unit Cost 408.51 5,304.38
2,312.88 LGU 4,031.42
15,465.51 Variance (1,272.96)
95,000.00
password: henry
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON

OFFICE OF THE MUNICIPAL ENGINEER

PROJECT : CONSTRUCTION OF MULTIPURPOSE - PUBLIC MARKET BUILDING

OWNER : LGU - QUEZON, ISABELA
LOCATION : ARELLANO, QUEZON, ISABELA

BILL OF QUANTITIES/BILL OF MATERIALS

SUMMARY
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
MOBILIZATION/DEMOBILIZATION(1% OF EDC OF CIVIL
I. WORKS) l.s. 1.00 158,072.63 158,072.63
II. TEMPORARY FACILITIES/UTILITIES l.s. 1.00 107,142.86 107,142.86

OCCUPATIONAL SAFETY AND HEALTH PROGRAM

(INCLUDES SAFETY PERSONEL,PPE AND PERIMETER FENCE
III. OF INDIGENOUS MATLS) l.s. 1.00 292,500.00 292,500.00

REMOVAL OF OBSTRUCTIONS (HOR & VERTICAL SURFACE

AREA OF CONCRETE AND MASONRY ONLY) OTHER
IV. OBSTRUCTION TO BE REMOVED/DISMANTLED BY LGU l.s. 1.00 550,971.09 550,971.09
V. STRUCTURE EXCAVATION (COMMON SOIL) cu.m. 5,633.00 684.94 3,858,281.07
VI. EMBANKMENT FROM STRUCTURE EXCAVATION cu.m. 3,943.10 495.61 1,954,245.23

VII. EMBANKMENT FROM COMMON BORROW BY EQUIPMENT cu.m. 3,401.00 657.07 2,234,711.25
VIII. GRAVEL BEDDING cu.m. 131.30 1,141.77 149,914.08
IX. STRUCTURAL CONCRETE (CLASS A 28 DAYS) cu.m. 2,931.21 5,065.79 14,848,898.60
REINFORCING STEEL OF REINFORCED CONCRETE
X. STRUCTURE (2-5 STOREY BUILDING) kgs. 496,525.11 61.71 30,638,334.39

FORMWORKS AND FALSEWORKS (2-5 STOREY BUILDING)

(COVERS 6320 SQ.M OF FORMWORKS AND 7597 SQ. M OF
XI. RENTED SCAFFOLDINGS/STAGINGS) sq.m. 6,622.88 791.37 5,241,175.65
UNGLAZED TILES/GRANITE TILES/SYNTHETIC GRANITE
XII. TILES (TILE IS PHPXXX/SQ.M) sq.m. 3,501.00 531.20 1,859,747.31
XIII. CEMENT PLASTER FINISH sq.m. 17,591.00 114.82 2,019,850.37
XIV. 100MM CHB (NON LOAD BEARING) sq.m. 6,107.00 563.86 3,443,493.02
XV. ELECTIRCAL WORKS -
2 Holes Panel Board with Breaker set 169.00 1,364.28 230,562.78
6 Holes Panel Board with Breaker set 2.00 3,311.12 6,622.23
12 Holes Panel Board with Breaker set 4.00 6,924.26 27,697.04
1.6Mm² - 5.5Mm Wires THW/THHN/THWN ln.m. 15,000.00 25.22 378,348.21
8.0Mm² - 22Mm Wires THW/THHN/THWN ln.m. 600.00 44.53 26,716.07
PVC Conduit ln.m. 6,240.00 40.11 250,268.57
Utility & Junction Boxes (PVC) PC 1,535.00 77.34 118,715.80
Switch Plates with Elements PC 310.00 212.74 65,949.73
Conv. Outlet Plates W/ Element PC 653.00 212.74 138,919.92
Lighting -18Watts Led Bulbs Including Receptacles PC 543.00 408.92 222,043.37
Lamp Post with Led Bulb set 21.00 2,310.29 48,516.00
Streetlights with Led Bulbs set 8.00 9,985.41 79,883.29
Electrical Trasnformer 37.5 KVA set 3.00 71,892.00 215,676.00
Double-Throw Switch set 1.00 5,122.78 5,122.78
KHW Meter set 1.00 2,905.25 2,905.25
Mega-Spotlight @ Stage (4-Branches) set 1.00 22,885.00 22,885.00
XVI. PLUMBING WORKS - -
Water Distribution System PC 794.00 127.59 101,305.89
Waste Disposal System PC 644.00 593.44 382,173.75
Drainage System(Storm Drain And Downspout) PC 385.00 840.63 323,644.06
 Septic Tank (10 Units) - - -
Structure Excavation cu.m. 17.00 513.71 8,733.08
Concrete Works cu.m. 4.35 5,065.79 22,036.19
RSB kgs. 148.00 61.68 9,129.06
CHB Laying 4" sq.m. 87.00 528.63 45,990.38
Plastering sq.m. 87.00 116.34 10,121.25
Catch Basin (34 Units) - - -
Structure Excavation cu.m. 60.00 513.71 30,822.64
Concrete Works cu.m. 7.50 5,065.79 37,993.44
RSB kgs. 680.00 61.68 41,944.31
CHB Laying 4" sq.m. 190.00 528.63 100,438.75
Plastering sq.m. 220.00 115.47 25,402.54
Plumbing Fixtures UNIT 124.00 750.00 93,000.00
Stainless Watertank(8000 Lit) with Steel Framing LS 1.00 122,782.72 122,782.72
XVII. RAINWATER HARVESTING SYSTEM (TANK) - -
Pressure switch with tank (specifications 400 liters
capacity) set 1.00 17,373.69 17,373.69
Cistern - -
Excavation cu.m. 120.00 513.71 61,645.28
Concrete Works cu.m. 60.00 5,065.79 303,947.49
RSB cu.m. 6,325.00 61.68 390,143.77
Formworks kgs. 309.00 791.73 244,644.48
Gravel Bedding sq.m. 16.00 1,141.77 18,268.28
CHB Laying cu.m. 98.00 447.99 43,902.75
Plastering sq.m. 196.00 115.40 22,618.01
Waterproofing sq. m 258.00 98.03 25,290.48
STAINLESS RAILINGS, HANDRAILS, GRAB BAR, ROLL UP,
XVIII. DOORS AND WINDOWS - -
Railing sq.m. 576.00 3,647.54 2,100,985.71
Roll up door sq.m. 2,315.00 1,806.63 4,182,336.88
Panel doors (complete) set 10.00 8,510.53 85,105.27
Windows sq.m. 20.00 3,500.00 70,000.00
XIX. STEEL DECK (ISABELA ROOFING -ARCHITECT'S SPECS -
1.0mm thk x 0.465m (465mm) ln.m. 3,455.00 488.16 1,686,586.90
0.8mm thk x 0.465m (465mm) ln.m. 10,904.00 427.15 4,657,631.72
XX. PAINTING -
Steel decking surfaces sq. m 7,180.00 97.07 696,972.86
TOTAL ESTIMATED DIRECT COST 85,161,141.21
OCM 7,099,699.07
PROFIT 5,679,759.26
VAT 11,511,870.18
APPROVED BUDGET FOR THE CONTRACT 109,452,469.72

Recommending Approval: Approved by:

ENGR. PHOEBE L. NARAG HON. JIMMY S. GAMAZON, JR.

OIC - Municipal Engineer Municipal Mayor
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON

OFFICE OF THE MUNICIPAL ENGINEER

PROJECT : CONSTRUCTION OF MULTIPURPOSE - PUBLIC MARKET BUILDING

OWNER : LGU - QUEZON, ISABELA
LOCATION : ARELLANO, QUEZON, ISABELA

BILL OF QUANTITIES/BILL OF MATERIALS

SUMMARY
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
MOBILIZATION/DEMOBILIZATION(1% OF EDC OF CIVIL
I. WORKS) l.s. 1.00 158,072.63 158,072.63
II. TEMPORARY FACILITIES/UTILITIES l.s. 1.00 107,142.86 107,142.86

OCCUPATIONAL SAFETY AND HEALTH PROGRAM

(INCLUDES SAFETY PERSONEL,PPE AND PERIMETER FENCE
III. OF INDIGENOUS MATLS) l.s. 1.00 292,500.00 292,500.00

REMOVAL OF OBSTRUCTIONS (HOR & VERTICAL SURFACE

AREA OF CONCRETE AND MASONRY ONLY) OTHER
IV. OBSTRUCTION TO BE REMOVED/DISMANTLED BY LGU l.s. 1.00 550,971.09 550,971.09
V. STRUCTURE EXCAVATION (COMMON SOIL) cu.m. 5,633.00 684.94 3,858,281.07
VI. EMBANKMENT FROM STRUCTURE EXCAVATION cu.m. 3,943.10 495.61 1,954,245.23

VII. EMBANKMENT FROM COMMON BORROW BY EQUIPMENT cu.m. 3,401.00 657.07 2,234,711.25
VIII. GRAVEL BEDDING cu.m. 98.48 1,141.77 112,435.56
VIII. LEAN CONCRETE cu.m. 32.83 5,304.38 174,116.27
IX. STRUCTURAL CONCRETE (CLASS A 28 DAYS) cu.m. 2,931.21 5,065.79 14,848,898.60
REINFORCING STEEL OF REINFORCED CONCRETE
X. STRUCTURE (2-5 STOREY BUILDING) kgs. 496,525.11 61.71 30,638,334.39

FORMWORKS AND FALSEWORKS (2-5 STOREY BUILDING)

(COVERS 6320 SQ.M OF FORMWORKS AND 7597 SQ. M OF
XI. RENTED SCAFFOLDINGS/STAGINGS) sq.m. 6,622.88 791.37 5,241,175.65
UNGLAZED TILES/GRANITE TILES/SYNTHETIC GRANITE
XII. TILES (TILE IS PHPXXX/SQ.M) sq.m. 3,501.00 531.20 1,859,747.31
XIII. CEMENT PLASTER FINISH sq.m. 17,591.00 114.82 2,019,850.37
XIV. 100MM CHB (NON LOAD BEARING) sq.m. 6,107.00 563.86 3,443,493.02
XV. ELECTIRCAL WORKS -
2 Holes Panel Board with Breaker set 169.00 1,364.28 230,562.78
6 Holes Panel Board with Breaker set 2.00 3,311.12 6,622.23
12 Holes Panel Board with Breaker set 4.00 6,924.26 27,697.04
1.6Mm² - 5.5Mm Wires THW/THHN/THWN ln.m. 15,000.00 25.22 378,348.21
8.0Mm² - 22Mm Wires THW/THHN/THWN ln.m. 600.00 44.53 26,716.07
PVC Conduit ln.m. 6,240.00 40.11 250,268.57
Utility & Junction Boxes (PVC) PC 1,535.00 77.34 118,715.80
Switch Plates with Elements PC 310.00 212.74 65,949.73
Conv. Outlet Plates W/ Element PC 653.00 212.74 138,919.92
Lighting -18Watts Led Bulbs Including Receptacles PC 543.00 408.92 222,043.37
Lamp Post with Led Bulb set 21.00 2,310.29 48,516.00
Streetlights with Led Bulbs set 8.00 9,985.41 79,883.29
Electrical Trasnformer 37.5 KVA set 3.00 71,892.00 215,676.00
Double-Throw Switch set 1.00 5,122.78 5,122.78
KHW Meter set 1.00 2,905.25 2,905.25
Mega-Spotlight @ Stage (4-Branches) set 1.00 22,885.00 22,885.00
XVI. PLUMBING WORKS - -
Water Distribution System PC 794.00 127.59 101,305.89
Waste Disposal System PC 644.00 593.44 382,173.75
 Drainage System(Storm Drain And Downspout) PC 385.00 840.63 323,644.06
Septic Tank (10 Units) - - -
Structure Excavation cu.m. 17.00 513.71 8,733.08
Concrete Works cu.m. 4.35 5,065.79 22,036.19
RSB kgs. 148.00 61.68 9,129.06
CHB Laying 4" sq.m. 87.00 528.63 45,990.38
Plastering sq.m. 87.00 116.34 10,121.25
Catch Basin (34 Units) - - -
Structure Excavation cu.m. 60.00 513.71 30,822.64
Concrete Works cu.m. 7.50 5,065.79 37,993.44
RSB kgs. 680.00 61.68 41,944.31
CHB Laying 4" sq.m. 190.00 528.63 100,438.75
Plastering sq.m. 220.00 115.47 25,402.54
Plumbing Fixtures UNIT 124.00 750.00 93,000.00
Stainless Watertank(8000 Lit) with Steel Framing LS 1.00 122,782.72 122,782.72
XVII. RAINWATER HARVESTING SYSTEM (TANK) - -
Pressure switch with tank (specifications 400 liters
capacity) set 1.00 17,373.69 17,373.69
Cistern - -
Excavation cu.m. 120.00 513.71 61,645.28
Concrete Works cu.m. 60.00 5,065.79 303,947.49
RSB cu.m. 6,325.00 61.68 390,143.77
Formworks kgs. 309.00 791.73 244,644.48
Gravel Bedding sq.m. 16.00 1,141.77 18,268.28
CHB Laying cu.m. 98.00 447.99 43,902.75
Plastering sq.m. 196.00 115.40 22,618.01
Waterproofing sq. m 258.00 98.03 25,290.48
STAINLESS RAILINGS, HANDRAILS, GRAB BAR, ROLL UP,
XVIII. DOORS AND WINDOWS - -
Railing sq.m. 576.00 3,647.54 2,100,985.71
Roll up door sq.m. 2,315.00 1,806.63 4,182,336.88
Panel doors (complete) set 10.00 8,510.53 85,105.27
Windows sq.m. 20.00 3,500.00 70,000.00
XIX. STEEL DECK (ISABELA ROOFING -ARCHITECT'S SPECS -
1.0mm thk x 0.465m (465mm) ln.m. 3,455.00 488.16 1,686,586.90
0.8mm thk x 0.465m (465mm) ln.m. 10,904.00 427.15 4,657,631.72
XX. PAINTING -
Steel decking surfaces sq. m 7,180.00 97.07 696,972.86
TOTAL ESTIMATED DIRECT COST 85,297,778.96
OCM 7,099,699.07
PROFIT 5,679,759.26
VAT 11,511,870.18
APPROVED BUDGET FOR THE CONTRACT 109,589,107.47

Recommending Approval: Approved by:

ENGR. PHOEBE L. NARAG HON. JIMMY S. GAMAZON, JR.

OIC - Municipal Engineer Municipal Mayor
EARTHWORKS EXCAVATION