PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

% OF EQUIPMENT
DESCRIPTION OF WORK
TOTAL DESCRIPTION REQUIRED OWNED LEASED

Dump Truck (10 cu.m.) 2

Payloader (1.50 cu.m.) 1
Bulldozer (155 Hp), D65A-8 1
Backhoe (0.80 cu.m.) 1
Backhoe w/ Pavement Breaker
1
(0.80 cu.m.)
Payloader (1.50 cu.m.), LX80-2C 1
Motorized Road Grader, G710A 1
Cargo Truck (10 T, 270 Hp) 1
Payloader (1.50 cu.m.) - at
1
disposal area
Vibrator Roller (10 m.t.), SP56 1
Water Truck (1000 gal.) 1
Asphalt Distributor, 10ft. wide (5
1
tons)
Asphalt Paver ( 80 Hp) 1
Pneumatic Tire Roller (10 m.t.) 1
Tandem Steel Roller (10.1 m.t.),
1
CC421
Transit Mixer (5 cu.m.) 4

One Bagger Mixer 1

Crawler Crane (36-40 T) 1

Vibro Hammer (Hydraulic
1
Operated)
Cargo Truck/ Delivery Truck (5T) 1

PERSONNEL REQUIREMENTS

Project Manager 1

Project Engineer 1

Materials Engineer 1

Foreman 1

TOTAL 0.00%

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 1 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

SCOPE OF WORKS
ESTIMATED COST OF PROPOSED WORK
DIRECT
ITEM NO. DESCRIPTION QTY. UNIT TOTAL COST UNIT COST
UNIT COST

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 2 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

BREAKDOWN OF EXPENDITURE:

1. Labor A. Sub-Total

2. Materials B. Construction Contingencies

3. Rental of Equipment C. Total Construction Cost

4. Rental of Field Office D. Engineering and Admin.

5. Direct Cost Overhead (1.0%)

Payment of Affected
6. OCM, Profit, QC, MCB E. Improvements

7. VAT F. TOTAL ESTIMATED COST P

8. Sub-Total

9. Const. Contingencies
Engineering and Admin
10. Overhead (1.0%)

11. Payment of Affected

Improvements

10. TOTAL P -

PREPARED BY: REVIEWED BY:

NAME WIL FRANCIS L. MAGNABIJON

Project Development Officer II Engineer II

CHECKED BY: SUBMITTED BY:

WILFREDO E. FEBRERO JR., CE RENATO D. BAYANI

Acting Division Chief Assistant City Engineer - PIS

RECOMMENDED BY: APPROVED BY:

EMERALD P. SIGNAR, MPA LORELIE G. PACQUIAO

City Mayor City Mayor

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 3 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

% OF EQUIPMENT
DESCRIPTION OF WORK
TOTAL DESCRIPTION REQUIRED OWNED LEASED

Backhoe (0.80 cu.m.) 1

Payloader (1.50 cu.m.), Lx80-2C 1

Dump Truck (10 cu.m.) 2

Motorized Grader, G710A 1
Vibratory Roller (10 m.t.), SP56 1

user: Water Truck (1000 gal.) 1

for Removal of Existing user:
PCCP-Unreinforced (e.g. Transit Mixer 2 USE for IMPROVEMENT
Crossdrain, or just small project (shoulders and
portions of existing *** Jackhammer 1 sidewalk) ONLY.
pavement)
*** Walk Behind 1 DELETE: Vibratory Roller
DELETE: Backhoe w/
Pavement Breaker *** Backhoe w/ Pavement Breaker (0.80
1
cu.m.)

user:
USE FOR REBLOCKING
ONLY (delete if
unnecessary)

PERSONNEL REQUIREMENTS

Project Manager 1

Project Engineer 1

Materials Engineer 1

Foreman 1

TOTAL 0.00%

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 4 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

SCOPE OF WORKS
ESTIMATED COST OF PROPOSED WORK
DIRECT
ITEM NO. DESCRIPTION QTY. UNIT TOTAL COST UNIT COST
UNIT COST

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 5 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

BREAKDOWN OF EXPENDITURE:

1. Labor A. Sub-Total

2. Materials B. Construction Contingencies

3. Rental of Equipment C. Total Construction Cost

4. Rental of Field Office D. Engineering and Admin.

5. Direct Cost Overhead (1.0%)

6. OCM, Profit, QC, MCB E. Payment of Affected Improvements

7. VAT F. TOTAL ESTIMATED COST P

8. Sub-Total

9. Const. Contingencies

Engineering and Admin

10.
Overhead (1.0%)

11. Payment of Affected

Improvements

10. TOTAL P -

PREPARED BY: REVIEWED BY:

NAME WIL FRANCIS L. MAGNABIJON

Project Development Officer II Engineer II

CHECKED BY: SUBMITTED BY:

WILFREDO E. FEBRERO JR., CE RENATO D. BAYANI

Acting Division Chief Assistant City Engineer - PIS

RECOMMENDED BY: APPROVED BY:

EMERALD P. SIGNAR, MPA LORELIE G. PACQUIAO

City Engineer City Mayor

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 6 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

% OF EQUIPMENT
DESCRIPTION OF WORK
TOTAL DESCRIPTION REQUIRED OWNED LEASED

Payloader (1.50 cu.m.) , Lx80-2C 1

Cargo Truck (10T) 1

Backhoe (0.80 cu.m.) 1

Dump Truck (10 cu.m.) 2

One Bagger Mixer 1

Water Truck (1000 gal.) 2

user:
for Removal of Existing
PCCP-Unreinforced (e.g. *** Jackhammer 1
Crossdrain, or just small
*** Backhoe w/ Pavement Breaker (0.80
portions of existing 1
cu.m.)
pavement)

DELETE: Backhoe w/ user:

Pavement Breaker USE FOR REBLOCKING
ONLY (delete if
unnecessary)

PERSONNEL REQUIREMENTS

Project Manager 1

Project Engineer 1

Materials Engineer 1

Foreman 1

TOTAL 0.00%

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 7 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

SCOPE OF WORKS
ESTIMATED COST OF PROPOSED WORK
DIRECT
ITEM NO. DESCRIPTION QTY. UNIT TOTAL COST UNIT COST
UNIT COST

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 8 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

BREAKDOWN OF EXPENDITURE:

1. Labor A. Sub-Total

2. Materials B. Construction Contingencies

3. Rental of Equipment C. Total Construction Cost

4. Rental of Field Office D. Engineering and Admin.

5. Direct Cost Overhead (1.0%)

6. OCM, Profit, QC, MCB E. Payment of Affected Improvements

7. VAT F. TOTAL ESTIMATED COST P

8. Sub-Total

9. Const. Contingencies

Engineering and Admin

10.
Overhead (1.0%)

11. Payment of Affected

Improvements

10. TOTAL P -

PREPARED BY: REVIEWED BY:

NAME WIL FRANCIS L. MAGNABIJON

Project Development Officer II Engineer II

CHECKED BY: SUBMITTED BY:

WILFREDO E. FEBRERO JR., CE RENATO D. BAYANI

Acting Division Chief Assistant City Engineer - PIS

RECOMMENDED BY: APPROVED BY:

EMERALD P. SIGNAR, MPA LORELIE G. PACQUIAO

City Engineer City Mayor

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 9 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

% OF EQUIPMENT
DESCRIPTION OF WORK
TOTAL DESCRIPTION REQUIRED OWNED LEASED

Backhoe (0.80 cu.m.) 1

Payloader (1.50 cu.m.), Lx80-2C 1
Dump Truck (10 cu.m.) 2
Motorized Grader, G710A 1

Vibratory Roller (10 m.t.), SP56 1

Water Truck (1000 gal.) 1

Transit Mixer 2
user:
for Removal of Existing user:
PCCP-Unreinforced (e.g.
Cargo Truck (10T) 1 USE for IMPROVEMENT
Crossdrain, or just small project (shoulders and
portions of existing One Bagger Mixer 1 sidewalk) ONLY.
pavement)
*** Jackhammer 1 DELETE: Vibratory Roller
DELETE: Backhoe w/
Pavement Breaker *** Walk Behind 1

*** Backhoe w/ Pavement Breaker (0.80

1
cu.m.)

user:
USE FOR REBLOCKING
ONLY (delete unnecessary)

PERSONNEL REQUIREMENTS

Project Manager 1

Project Engineer 1

Materials Engineer 1

Foreman 1

TOTAL 0.00%

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 10 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

SCOPE OF WORKS
ESTIMATED COST OF PROPOSED WORK
DIRECT
ITEM NO. DESCRIPTION QTY. UNIT TOTAL COST UNIT COST
UNIT COST

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 11 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

BREAKDOWN OF EXPENDITURE:

1. Labor A. Sub-Total

2. Materials B. Construction Contingencies

3. Rental of Equipment C. Total Construction Cost

4. Rental of Field Office D. Engineering and Admin.

5. Direct Cost Overhead (1.0%)

6. OCM, Profit, QC, MCB E. Payment of Affected Improvements

7. VAT F. TOTAL ESTIMATED COST P

8. Sub-Total

9. Const. Contingencies

Engineering and Admin

10.
Overhead (1.0%)

11. Payment of Affected

Improvements

10. TOTAL P -

PREPARED BY: REVIEWED BY:

NAME WIL FRANCIS L. MAGNABIJON

Project Development Officer II Engineer II

CHECKED BY: SUBMITTED BY:

WILFREDO E. FEBRERO JR., CE RENATO D. BAYANI

Acting Division Chief Assistant City Engineer - PIS

RECOMMENDED BY: APPROVED BY:

EMERALD P. SIGNAR, MPA LORELIE G. PACQUIAO

City Engineer City Mayor

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 12 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

% OF EQUIPMENT
DESCRIPTION OF WORK
TOTAL DESCRIPTION REQUIRED OWNED LEASED

Backhoe (0.80 cu.m.) 1

Payloader (1.50 cu.m.), Lx80-2C 1
Dump Truck (10 cu.m.) 2
Motorized Grader, G710A 1

Vibratory Roller (10 m.t.), SP56 1

Water Truck (1000 gal.) 1

Transit Mixer 2

Cargo Truck (10T) 1

One Bagger Mixer 1

user: Cargo Truck/ Delivery Truck (5T) 1
for Removal of Existing
PCCP-Unreinforced (e.g. *** Jackhammer 1
Crossdrain, or just small
portions of existing *** Walk Behind 1
pavement) user:
USE for IMPROVEMENT
*** Plate Compactor (5Hp) 1
DELETE: Backhoe w/ project (shoulders and
Pavement Breaker sidewalk) ONLY.
*** Backhoe w/ Pavement Breaker (0.80
1
cu.m.)
DELETE: Vibratory Roll
user:
USE for SIDEWALK
projects ONLY

DELETE: Vibratory Roller

user:
USE FOR REBLOCKING
ONLY (delete if
unnecessary)

PERSONNEL REQUIREMENTS

Project Manager 1

Project Engineer 1

Materials Engineer 1

Foreman 1

TOTAL 0.00%

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 13 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

SCOPE OF WORKS
ESTIMATED COST OF PROPOSED WORK
DIRECT
ITEM NO. DESCRIPTION QTY. UNIT TOTAL COST UNIT COST
UNIT COST

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 14 of 339
 PROGRAM OF WORK

PROJECT: Date:
Net Length:
Location: Classification:
Starting Date:
Appropriation: Total Project Duration:
Source of Fund: No. of Working Days:
Limits: Unworkable Days:

BREAKDOWN OF EXPENDITURE:

1. Labor A. Sub-Total

2. Materials B. Construction Contingencies

3. Rental of Equipment C. Total Construction Cost

4. Rental of Field Office D. Engineering and Admin.

5. Direct Cost Overhead (1.0%)

6. OCM, Profit, QC, MCB E. Payment of Affected Improvements

7. VAT F. TOTAL ESTIMATED COST P

8. Sub-Total

9. Const. Contingencies

Engineering and Admin.

10.
Overhead (1.0%)

11. Payment of Affected

Improvements

10. TOTAL P -

PREPARED BY: REVIEWED BY:

NAME WIL FRANCIS L. MAGNABIJON

Project Development Officer II Engineer II

CHECKED BY: SUBMITTED BY:

WILFREDO E. FEBRERO JR., CE RENATO D. BAYANI

Acting Division Chief Assistant City Engineer - PIS

RECOMMENDED BY: APPROVED BY:

EMERALD P. SIGNAR, MPA LORELIE G. PACQUIAO

City Engineer City Mayor

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 15 of 339
 SCHEDULE OF ACTIVITIES
Name of Project: Improvement of road section at GSC Hog Line Abattoir, Demo Farm
Location : Barangay Sinawal, General Santos City

DURATION Number of
ITEM DESCRIPTION / ACTIVITY
(hrs) Working Days

B.5 Project Billboard/ Signboard 16.00 2 2 3.00

101(6)a Removal of Structures and Obstructions (Concrete Structures) 1.00 1 1 2.00
103(2)a Bridge Excavation (Common Soil) 5.97 1 1 2.00
104(7) Embankment (from Structure Excavation and Pipe Culverts and Drain Excavation) 8.00 1 1 2.00
105(1)a Subgrade Preparation (Common Material) 60.00 8 8 12.00
201(1) Aggregate Base Course 150.00 19 19 27.00
401 Railings 110.00 14 14 20.00
404(1)a Reinforcing Steel, Grade 40 61.29 8 8 12.00
405 Structural Concrete Class A 120.88 16 16 23.00
411(2) Paint (Black & Yellow) 50.00 7 7 10.00
506.00 Stone Masonry 6.82 1 1 2.00

32

TOTAL = 589.96 80 115.00

CALENDAR DAYS (BASED ON DUPA) minimum # of calendar days

95.00 60.00

TOTAL CALENDAR DAYS

95.00 *** ROUNDUP TO THE NEAREST NUMBER DIVISIBLE BY 5

TOTAL WORKING DAYS

75.00 *** ROUNDUP TO THE NEAREST NUMBER DIVISIBLE BY 5

TOTAL NON-WORKING DAYS

20.00 *** ROUNDUP TO THE NEAREST NUMBER DIVISIBLE BY 5
 SCHEDULE OF ACTIVITIES
Name of Project: Improvement of road section at GSC Hog Line Abattoir, Demo Farm
Location : Barangay Sinawal, General Santos City

DURATION Number of
ITEM DESCRIPTION / ACTIVITY
(hrs) Working Days

B.5 Project Billboard/ Signboard 16.00 2 2 3.00

101(6)a Removal of Structures and Obstructions (Concrete Structures) 1.00 1 1 2.00
103(2)a Bridge Excavation (Common Soil) 5.97 1 1 2.00
104(7) Embankment (from Structure Excavation and Pipe Culverts and Drain Excavation) 0.43 1 1 2.00
105(1)a Subgrade Preparation (Common Material) 0.28 1 1 2.00
201(1) Aggregate Base Course 0.08 1 1 2.00
401 Railings 8.00 1 1 2.00
404(1)a Reinforcing Steel, Grade 40 61.29 8 8 12.00
405 Structural Concrete Class A 120.88 16 16 23.00
411(2) Paint (Black & Yellow) 2.11 1 1 2.00
506.00 Stone Masonry 6.82 1 1 2.00

26

TOTAL = 222.86 35 54.00

CALENDAR DAYS (BASED ON DUPA) minimum # of calendar days

45.00 55.00

TOTAL CALENDAR DAYS

55.00 *** ROUNDUP TO THE NEAREST NUMBER DIVISIBLE BY 5

TOTAL WORKING DAYS

45.00 *** ROUNDUP TO THE NEAREST NUMBER DIVISIBLE BY 5

TOTAL NON-WORKING DAYS

10.00 *** ROUNDUP TO THE NEAREST NUMBER DIVISIBLE BY 5
 SCHEDULE OF ACTIVITIES
Name of Project: Improvement of Road Section at Nuñez St., Brgy. San Isidro, GSC (Andrade to Aparente) Additional Appro
Location : Barangay San Isidro, General Santos City

ITEM DESCRIPTION / ACTIVITY

B.5 Project Billboard/ Signboard

101(3)b1 Removal of Actual Structures/Obstruction (0.15m thk-PCCP Unreinforced)
101(3)b2 Removal of Actual Structures/Obstruction (0.20m thk-PCCP Unreinforced)
101(6)a Removal of Structures and Obstructions (Concrete Structures)
102(2) Surplus Common Excavation
103(6)a Pipe culverts and drain excavation (Common Soil)
104(7) Embankment (from Pipe Culverts and Drain Excavation)
105(1)a Subgrade Preparation (Common Material)
201(1) Aggregate Base Course
311(1)b PCC Pavement (Plain) - Conventional Method, 200 mm thick, (retrofitting)
405(1)a1 Structural Concrete Class A
411(2) Paint (for PWD Sign)
500(1)a1 Pipe Culverts, 610mm dia. (24" dia.)
500(1)a3 Pipe Culverts, 910mm dia. (36" dia.)
502(1)a1.1 Manhole, 610mm dia. (Concrete), (with 3" dia. PVC pipe as drains)
502(1)a3 Manhole, 910mm dia. (Concrete), (with 3" dia. PVC pipe as drains)
502(2)a Inlet, (Concrete, with 3" dia. PVC pipe as drains)
502(2)b Inlet (in Manhole), (Concrete, with 3" dia. PVC pipe as drains)
502(3)a Catch Basin for 24 in RCPC (Box Connector)
502(3)b Catch Basin for 36 in RCPC (Box Connector)
600(4) Concrete Curb and Gutter
601 (2) Sidewalk (150mm thick)
612(1) Reflectorized Thermoplastic Pavement Markings (White)
807(9)a2.1 Paver Blocks (for 1.50m Paver Block Sidewalk)
TOTAL =
ade to Aparente) Additional Appropriation

DURATION Number of
(hrs) Working Days
16.00 2 2 3.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 10 0 14.00
0.00 25 0 35.00
0.00 0 0 0.00
0.00 13 0 19.00
0.00 0 0 0.00
0.00 0 0 0.00
0.00 0 0 0.00
3.57 1 1 2.00
5.30 1 1 2.00
0.00 0 0 0.00
24.87 55 75.00

CALENDAR DAYS (BASED ON DUPA) minimum # of calendar days

65.00 60.00

TOTAL CALENDAR DAYS

65.00 *** ROUNDUP TO THE NEAREST NUMBER DIVISIBLE BY 5
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : A.1.1(8)
Description : Provision of Field Office for the Engineer (Rental Basis)
Quantity : 1.00 month

Designation No. of Person No. of Days Daily Rate Amount

A. Labor

a. Utility Man 1 30.00 494.58 14,837.40

Sub-Total for A 14,837.40

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Sub-Total for B
Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Rental of Field Office month 1.00 5,000.00 5,000.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 5,000.00

D. Total Direct Cost (A+B+C) 19,837.40
E. Overhead, Contingencies & Miscellaneous (OCM) 0 % of D -
F. Contractor's Profit (CP) 8 % of D 1,586.99
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,071.22
H. Total Cost (D + E + F + G) 22,495.61
I. Unit Cost H / Qty 22,495.61

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : B.3
Description : Permits and Clearances (Coconut Trees)
Quantity : 3.00 each

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub-Total for A -
Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Sub-Total for B
Name and Specification Unit Quantity Unit Cost Amount
C. Materials
Processing Fee pc. 1.00 100.00 100.00
Cutting Fee pc. 3.00 100.00 300.00
Replacement Fee pc. 3.00 50.00 150.00
Notary Fee pc. 1.00 450.00 450.00

Sub-Total for C 1,000.00

D. Total Direct Cost (A+B+C) 1,000.00
E. Overhead, Contingencies & Miscellaneous (OCM) 0% of D
F. Contractor's Profit (CP) 0% of D
G. Value Added Tax (VAT) 5 % of (D+E+F) 50.00
H. Total Cost (D + E + F + G) 1,050.00
I. Unit Cost H / Qty 350.00

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : B.5
Description : Project Billboard/ Signboard
Quantity : 2.00 each

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Billboard
a. Skilled Laborer 1 16.00 78.80 1,260.80
b. Unskilled Laborer 2 16.00 61.82 1,978.24

Sub-Total for A 3,239.04

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Sub-Total for B
Name and Specification Unit Quantity Unit Cost Amount
C. Materials
Billboard
a. 2" x 2" Coco Lumber bd.ft. 24.00 27.00 648.00
b. 2" x 3" Coco Lumber bd.ft. 80.00 27.00 2,160.00
c. Assorted CWN (1kg./100 bd.ft. of Lumber) kgs 2.00 70.00 140.00
d. 5mm thk. Marine Plywood pcs. 4.00 412.00 1,648.00
e. Project Billboard/Signboard/Tarpulin units. 2.00 1,056.00 2,112.00

Sub-Total for C 6,708.00

D. Total Direct Cost (A+B+C) 9,947.04
E. Overhead, Contingencies & Miscellaneous (OCM) 12 % of D 1,193.64
F. Contractor's Profit (CP) 8 % of D 795.76
G. Value Added Tax (VAT) 5 % of (D+E+F) 596.82
H. Total Cost (D + E + F + G) 12,533.26
I. Unit Cost H / Qty 6,266.63

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : B.7
Description : Occupational Safety and Health Program
Quantity : 1.00 lumpsum

Designation No. of Person No. of Days Daily Rate Amount

A. Labor

Safety Practitioner/ Officer (Part Time) 1 4.00 630.40 2,521.60

Health Personnel (Full Time) 1 34.00 494.58 16,815.72

Sub-Total for A 19,337.32

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Sub-Total for B -
Name and Specification Unit Quantity Unit Rate Amount
C. Materials

Rental
a. Safety Helmet man-day 243.00 0.25 60.75
b. Safety Shoes man-day 76.00 2.77 210.52
c. Safety Vest man-day 243.00 2.22 539.46
d. Working Gloves man-day 243.00 7.67 1,863.81
e. Rubber Boots man-day 167.00 1.39 232.13
f. Eye Goggles man-day 243.00 2.82 685.26
Optional (if necessary)
Rain Coats (30% of man-days) man-day 73.00 0.34 24.82

Sub-Total for C 3,616.75

D. Total Direct Cost (A+B+C) 22,954.07
E. Overhead, Contingencies & Miscellaneous (OCM) 0% of D
F. Contractor's Profit (CP) 8 % of D 1,836.33
G. Value Added Tax (VAT) 5% (D + E + F) 1,239.52
H. Total Cost (D + E + F + G) 26,029.92
I. Unit Cost H / Qty 26,029.92

project title location

Page of (Total # of Pages)
INPUT ON ORANGE CELLS ONLY!!
OUTPUT NO. OF
MAN- SAFETY SAFETY SAFETY WORKING RAIN
ITEM NO./DESCRIPTION QUANTITY PER WORKERS PERSON DAYS
DAYS HELMET SHOES VEST GLOVES COATS
HOUR NEL

100 Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Clearing and Grubbing 500 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

100(3)a1 Foreman 1 0.08 0.08 0.08 0.08 0.08 0.08 0.02

Individual Removal of Trees 2.00 3 Skilled Laborer 1 0.08 0.08 0.08 0.08 0.08 0.08 0.02
150-300 mm. dia., Small Unskilled Laborer 2 0.08 0.17 0.17 0.17 0.17 0.17 0.05

100(3)a2 Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Individual Removal of Trees 1 Skilled Laborer 1 - - 0.00 0.00 0.00 0.00 0.00
301-500 mm. dia., Small Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

100(3)a3 Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Individual Removal of Trees 0.25 Skilled Laborer 1 - - 0.00 0.00 0.00 0.00 0.00
501-750 mm. dia., Small Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

100(3)a4 Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Individual Removal of Trees 0.125 Skilled Laborer 1 - - 0.00 0.00 0.00 0.00 0.00
751-900 mm. dia., Small Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

100(4) Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Individual Removal of Trees 0.1 Skilled Laborer 1 - - 0.00 0.00 0.00 0.00 0.00
751-900 mm. dia., Small Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

101(3)b1 Foreman 1 0.14 0.14 0.14 0.14 0.14 0.14 0.04

Removal of Structures & Obstructions 55.00 50 Skilled Laborer 0.14 - 0.00 0.00 0.00 0.00 0.00
(0.15m thk-PCCP Unreinforced) Unskilled Laborer 2 0.14 0.28 0.28 0.28 0.28 0.28 0.08

101(3)b2 Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Removal of Structures & Obstructions 40 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
(0.20m thk-PCCP Unreinforced) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

101(3)c1 Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Removal of Structures & Obstructions 80 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
(0.05m thk-ACP) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

101(3)c2 Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Removal of Structures & Obstructions 60 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
(0.10m thk-ACP) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

101(4)a1 Foreman 1 0.83 0.83 0.83 0.83 0.83 0.83 0.25

Removal of Structures & Obstructions 40.00 6 Skilled Laborer 0.83 - 0.00 0.00 0.00 0.00 0.00
(610 mm dia. RCPC) Unskilled Laborer 2 0.83 1.67 1.67 1.67 1.67 1.67 0.50

101(4)a3 Foreman 1 0.66 0.66 0.66 0.66 0.66 0.66 0.20

Removal of Structures & Obstructions 21.00 4 Skilled Laborer 0.66 - 0.00 0.00 0.00 0.00 0.00
(910 mm dia. RCPC) Unskilled Laborer 2 0.66 1.31 1.31 1.31 1.31 1.31 0.39

101(4)a5 Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Removal of Structures & Obstructions 3 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
(1220 mm dia. RCPC) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

101(4)a6 Foreman 1 0.25 0.25 0.25 0.25 0.25 0.25 0.08

Removal of Structures & Obstructions 4.00 2 Skilled Laborer 0.25 - 0.00 0.00 0.00 0.00 0.00
(1520 mm dia. RCPC) Unskilled Laborer 2 0.25 0.50 0.50 0.50 0.50 0.50 0.15

101(4)b Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Removal of Structures & Obstructions 50 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
(Curb) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

101(4)c Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Removal of Structures & Obstructions 30 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
(Curb & Gutter) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00
101(6)a Foreman 1 7.51 7.51 7.51 7.51 7.51 7.51 2.25
Removal of Structures & Obstructions 120.15 2 Skilled Laborer 2 7.51 15.02 15.02 15.02 15.02 15.02 4.51
(Concrete Structures) Unskilled Laborer 4 7.51 30.04 30.04 30.04 30.04 30.04 9.01

101(6)b Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Removal of Structures & Obstructions 5 Skilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00
(Stone Masonry Lined Drainage Structures) Unskilled Laborer 4 - - 0.00 0.00 0.00 0.00 0.00

101(9) Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Removal of Structures & Obstructions 5 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
(Guardrail Post) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

102(2) Foreman 1 1.84 1.84 1.84 1.84 1.84 1.84 0.55

Surplus Common Excavation 882.07 60 Skilled Laborer 1.84 - 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 2 1.84 3.68 3.68 3.68 3.68 3.68 1.10

103(1)a Foreman 1 0.10 0.10 0.10 0.10 0.10 0.10 0.03

Structure Excavation 16.00 20 Skilled Laborer 1 0.10 0.10 0.10 0.10 0.10 0.10 0.03
(Common Soil) Unskilled Laborer 2 0.10 0.20 0.20 0.20 0.20 0.20 0.06

103(1)b Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Structure Excavation 14 Skilled Laborer 1 - - 0.00 0.00 0.00 0.00 0.00
(Soft Rock) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

103(1)c Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Structure Excavation 4 Skilled Laborer 1 - - 0.00 0.00 0.00 0.00 0.00
(Hard Rock) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

103(2)a Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Bridge Excavation 20 Skilled Laborer 1 - - 0.00 0.00 0.00 0.00 0.00
(Common Soil) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

103(2)b Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Bridge Excavation 14 Skilled Laborer 1 - - 0.00 0.00 0.00 0.00 0.00
(Soft Rock) Unskilled Laborer 2 - - 0.00 0.00 0.00 0.00 0.00

103(2)c Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Bridge Excavation 4 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
(Hard Rock) Unskilled Laborer 3 - - 0.00 0.00 0.00 0.00 0.00

103(6)a Foreman 1 3.79 3.79 3.79 3.79 3.79 3.79 1.14

Pipe Culverts and Drain Excavation 606.00 20 Skilled Laborer 3.79 - 0.00 0.00 0.00 0.00 0.00
(Common Soil) Unskilled Laborer 3 3.79 11.36 11.36 11.36 11.36 11.36 3.41

104(1)a Foreman 1 0.10 0.10 0.10 0.10 0.10 0.10 0.03

Embankment from Roadway Excavation 41.40 50 Skilled Laborer 0 0.10 - 0.00 0.00 0.00 0.00 0.00
Common Soil Unskilled Laborer 2 0.10 0.21 0.21 0.21 0.21 0.21 0.06
104(2)a Foreman 1 - - 0.00 0.00 0.00 0.00 0.00
Embankment from Borrow 50 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
Common Soil Unskilled Laborer 3 - - 0.00 0.00 0.00 0.00 0.00

104(5)a Foreman 1 - - 0.00 0.00 0.00 0.00 0.00

Boulder Fill 3.13 Skilled Laborer - - 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 3 - - 0.00 0.00 0.00 0.00 0.00

104(7) Foreman 1 0.64 0.64 0.64 0.64 0.64 0.64 0.19

Embankment from Structure Excavation 255.00 50 Skilled Laborer 0.64 - 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 3 0.64 1.91 1.91 1.91 1.91 1.91 0.57

105(1)a Foreman 1 1.27 1.2659292 1.27 1.27 1.27 1.27 0.38

Sub-grade Preparation 3,038.23 300 Skilled Laborer 0 1.27 0 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 2 1.27 2.5318583 2.53 2.53 2.53 2.53 0.76

201(1) Foreman 1 1.92 1.9197 1.92 1.92 1.92 1.92 0.58

Aggregate Base Course 767.88 50 Skilled Laborer 0 1.92 0 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 2 1.92 3.8394 3.84 3.84 3.84 3.84 1.15

311(1)b1 Foreman 1 11.44 11.444099 11.44 0.00 11.44 11.44 3.43

PCCP 7,370.00 80.5 Skilled Laborer 4 11.44 45.776398 45.78 0.00 45.78 45.78 13.73
Conventional Method, 200 mm thick Unskilled Laborer 12 11.44 137.32919 137.33 0.00 137.33 137.33 41.20

311(1)c1 Foreman 1 4.19 4.1928214 4.19 0.00 4.19 4.19 1.26

PCCP 2,347.98 70 Skilled Laborer 4 4.19 16.771286 16.77 0.00 16.77 16.77 5.03
Conventional Method, 230 mm thick Unskilled Laborer 12 4.19 50.313857 50.31 0.00 50.31 50.31 15.09

404(1)a Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Reinforcing Steel 180 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
Grade 40 Unskilled Laborer 8 - 0 0.00 0.00 0.00 0.00 0.00

405(1)a1 Foreman 1 7.22 7.2196429 7.22 0.00 7.22 7.22 2.17

Structural Concrete 80.86 1.4 Skilled Laborer 8 7.22 57.757143 57.76 0.00 57.76 57.76 17.33
0 Unskilled Laborer 16 7.22 115.51429 115.51 0.00 115.51 115.51 34.65

411(2) Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Paint 10 Skilled Laborer 1 - 0 0.00 0.00 0.00 0.00 0.00
0 Unskilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00

500(1)a Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Reinforced Concrete Pipe Culvert 3 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
460mm dia. (18" dia.) Unskilled Laborer 4 - 0 0.00 0.00 0.00 0.00 0.00

500(1)a1 Foreman 1 0.67 0.6666667 0.67 0.67 0.67 0.67 0.20

Reinforced Concrete Pipe Culvert 12.00 2.25 Skilled Laborer 2 0.67 1.3333333 1.33 0.00 1.33 1.33 0.40
610mm dia. (24" dia.) Unskilled Laborer 4 0.67 2.6666667 2.67 0.00 2.67 2.67 0.80

500(1)a3 Foreman 1 1.50 1.5 1.50 1.50 1.50 1.50 0.45

Reinforced Concrete Pipe Culvert 21.00 1.75 Skilled Laborer 2 1.50 3 3.00 0.00 3.00 3.00 0.90
910mm dia. (36" dia.) Unskilled Laborer 4 1.50 6 6.00 0.00 6.00 6.00 1.80

500(1)a4 Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Reinforced Concrete Pipe Culvert 1.5 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
1070mm dia. (42" dia.) Unskilled Laborer 4 - 0 0.00 0.00 0.00 0.00 0.00

500(1)a5 Foreman 1 1.00 1 1.00 1.00 1.00 1.00 0.30

Reinforced Concrete Pipe Culvert 10.00 1.25 Skilled Laborer 2 1.00 2 2.00 0.00 2.00 2.00 0.60
1220mm dia. (48" dia.) Unskilled Laborer 4 1.00 4 4.00 0.00 4.00 4.00 1.20

500(1)a6 Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Reinforced Concrete Pipe Culvert 1 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
1520mm dia. (60" dia.) Unskilled Laborer 4 - 0 0.00 0.00 0.00 0.00 0.00

502(1)a1 Foreman 1 2.23 2.225 2.23 2.23 2.23 2.23 0.67

Manholes & Inlets 2.00 8.9 Skilled Laborer 2 2.23 4.45 4.45 4.45 4.45 4.45 1.34
610mm dia. (Concrete) Unskilled Laborer 4 2.23 8.9 8.90 8.90 8.90 8.90 2.67
502(1)a3 Foreman 1 1.40 1.4 1.40 1.40 1.40 1.40 0.42
Manholes & Inlets 1.00 11.2 Skilled Laborer 2 1.40 2.8 2.80 2.80 2.80 2.80 0.84
910mm dia. (Concrete) Unskilled Laborer 4 1.40 5.6 5.60 5.60 5.60 5.60 1.68

502(1)a5 Foreman 1 1.88 1.875 1.88 1.88 1.88 1.88 0.56

Manholes & Inlets 1.00 15 Skilled Laborer 2 1.88 3.75 3.75 3.75 3.75 3.75 1.13
1220mm dia. (Concrete) Unskilled Laborer 4 1.88 7.5 7.50 7.50 7.50 7.50 2.25

502(1)a6 Foreman 1 1.88 1.875 1.88 1.88 1.88 1.88 0.56

Manholes & Inlets 1.00 15 Skilled Laborer 2 1.88 3.75 3.75 3.75 3.75 3.75 1.13
1520mm dia. (Concrete) Unskilled Laborer 4 1.88 7.5 7.50 7.50 7.50 7.50 2.25

502(1)a1 Foreman 1 0.25 0.25 0.25 0.25 0.25 0.25 0.08

Inlet 1.00 2 Skilled Laborer 2 0.25 0.5 0.50 0.50 0.50 0.50 0.15
Unskilled Laborer 4 0.25 1 1.00 1.00 1.00 1.00 0.30

502(3) Foreman 1 0.81 0.8125 0.81 0.81 0.81 0.81 0.24

Catch Basin 1.00 6.5 Skilled Laborer 2 0.81 1.625 1.63 1.63 1.63 1.63 0.49
Unskilled Laborer 4 0.81 3.25 3.25 3.25 3.25 3.25 0.98

505 Foreman 1 36.40 36.4 36.40 36.40 36.40 36.40 10.92

Grouted Riprap 364.00 1.25 Skilled Laborer 2 36.40 72.8 72.80 72.80 72.80 72.80 21.84
Unskilled Laborer 8 36.40 291.2 291.20 291.20 291.20 291.20 87.36

508(1) Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Hand Laid Rock Embankment 3.13 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 8 - 0 0.00 0.00 0.00 0.00 0.00

600(1) Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Concrete Curb 19.2 Skilled Laborer 4 - 0 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 8 - 0 0.00 0.00 0.00 0.00 0.00

600(4) Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Concrete Curb & Gutter 10.3 Skilled Laborer 4 - 0 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 8 - 0 0.00 0.00 0.00 0.00 0.00

601 Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Sidewalk 161 Skilled Laborer 4 - 0 0.00 0.00 0.00 0.00 0.00
(100mm thick) Unskilled Laborer 12 - 0 0.00 0.00 0.00 0.00 0.00

601 Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Sidewalk 93 Skilled Laborer 4 - 0 0.00 0.00 0.00 0.00 0.00
(150mm thick) Unskilled Laborer 12 - 0 0.00 0.00 0.00 0.00 0.00

608 Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Furnishing and Placing of Garden Soil 1.25 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00

612(1) Foreman 1 0.60 0.6039 0.60 0.60 0.60 0.60 0.18

Reflectorized Thermoplastic 120.78 25 Skilled Laborer 2 0.60 1.2078 1.21 1.21 1.21 1.21 0.36
Pavement Markings (White) Unskilled Laborer 6 0.60 3.6234 3.62 3.62 3.62 3.62 1.09

612(2) Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Reflectorized Thermoplastic 25 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
Pavement Markings (Yellow) Unskilled Laborer 6 - 0 0.00 0.00 0.00 0.00 0.00

704 Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Masonry Works 30 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 4 - 0 0.00 0.00 0.00 0.00 0.00

704 Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Masonry Works 5 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
(Cement Plaster) Unskilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00

807 Foreman 1 - 0 0.00 0.00 0.00 0.00 0.00

Paver Blocks 1.5 Skilled Laborer 2 - 0 0.00 0.00 0.00 0.00 0.00
Unskilled Laborer 6 - 0 0.00 0.00 0.00 0.00 0.00

A. TOTAL, PERSONNEL/MAN-DAYS 271.76 1,026.00 1,026.00 561.00 1,026.00 1,026.00 308.00

 KN95 DUST/GAS BODY RUBBER EYE
EAR MUFF LANYARD
MASKS MASK HARNESS BOOTS GOGGLES

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.08 0.00 0.00 0.00 0.00 0.00 0.00

0.08 0.00 0.00 0.00 0.00 0.00 0.08
0.17 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.14 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.28 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.83 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.67 0.00 0.00 0.00 0.00 0.00 0.00

0.66 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.31 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.25 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.50 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
 7.51 0.00 0.00 0.00 0.00 0.00 0.00
15.02 0.00 0.00 0.00 0.00 0.00 0.00
30.04 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

1.84 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.68 0.00 0.00 0.00 0.00 0.00 0.00

0.10 0.00 0.00 0.00 0.00 0.00 0.00

0.10 0.00 0.00 0.00 0.00 0.00 0.00
0.20 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

3.79 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
11.36 0.00 0.00 0.00 0.00 0.00 0.00

0.10 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.21 0.00 0.00 0.00 0.00 0.00 0.00
 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.64 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.91 0.00 0.00 0.00 0.00 0.00 0.00

1.27 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.53 0.00 0.00 0.00 0.00 0.00 0.00

1.92 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.84 0.00 0.00 0.00 0.00 0.00 0.00

11.44 0.00 0.00 0.00 0.00 11.44 0.00

45.78 0.00 0.00 0.00 0.00 45.78 0.00
137.33 0.00 0.00 0.00 0.00 137.33 0.00

4.19 0.00 0.00 0.00 0.00 4.19 0.00

16.77 0.00 0.00 0.00 0.00 16.77 0.00
50.31 0.00 0.00 0.00 0.00 50.31 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

7.22 0.00 0.00 0.00 0.00 7.22 0.00

57.76 0.00 0.00 0.00 0.00 57.76 0.00
115.51 0.00 0.00 0.00 0.00 115.51 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.67 0.00 0.00 0.00 0.00 0.00 0.00

1.33 0.00 0.00 0.00 0.00 1.33 0.00
2.67 0.00 0.00 0.00 0.00 2.67 0.00

1.50 0.00 0.00 0.00 0.00 0.00 0.00

3.00 0.00 0.00 0.00 0.00 3.00 0.00
6.00 0.00 0.00 0.00 0.00 6.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

1.00 0.00 0.00 0.00 0.00 0.00 0.00

2.00 0.00 0.00 0.00 0.00 2.00 0.00
4.00 0.00 0.00 0.00 0.00 4.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

2.23 0.00 0.00 0.00 0.00 0.00 0.00

4.45 0.00 0.00 0.00 0.00 4.45 0.00
8.90 0.00 0.00 0.00 0.00 8.90 0.00
 1.40 0.00 0.00 0.00 0.00 0.00 0.00
2.80 0.00 0.00 0.00 0.00 2.80 0.00
5.60 0.00 0.00 0.00 0.00 5.60 0.00

1.88 0.00 0.00 0.00 0.00 0.00 0.00

3.75 0.00 0.00 0.00 0.00 3.75 0.00
7.50 0.00 0.00 0.00 0.00 7.50 0.00

1.88 0.00 0.00 0.00 0.00 0.00 0.00

3.75 0.00 0.00 0.00 0.00 3.75 0.00
7.50 0.00 0.00 0.00 0.00 7.50 0.00

0.25 0.00 0.00 0.00 0.00 0.00 0.00

0.50 0.00 0.00 0.00 0.00 0.50 0.00
1.00 0.00 0.00 0.00 0.00 1.00 0.00

0.81 0.00 0.00 0.00 0.00 0.00 0.00

1.63 0.00 0.00 0.00 0.00 1.63 0.00
3.25 0.00 0.00 0.00 0.00 3.25 0.00

36.40 0.00 0.00 0.00 0.00 0.00 0.00

72.80 0.00 0.00 0.00 0.00 0.00 0.00
291.20 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.60 0.00 0.00 0.00 0.00 0.00 0.00

1.21 0.00 0.00 0.00 0.00 0.00 0.00
3.62 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00

1,026.00 - - - - 516.00 1.00

 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : B.8
Description : Road Works Safety and Traffic Management (Layout 7, Case 1)
Quantity : 1.00 lumpsum (45 Calendar Days)

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate Amount
B. Equipment

a. Barricade Flasher Light

(3 volts, battery operated, amber color, w/ 7 360 0.65 1,638.00
lifespan consideration of 6 months)

Sub-Total for B 1,638.00

Name and Specification Unit Quantity Unit Rate Amount
C. Materials
Speed Restriction (R4-1) each 4 4.73 851.40
Roadwork Ahead (T1-1) each 4 10.95 1,971.00
End Roadwork (T2-16) each 4 10.95 1,971.00
End Speed Restriction (R4-2) each 4 4.73 851.40
Workmen Ahead (T1-5) each 4 5.64 1,015.20
Prepare to Stop (T1-18) each 2 5.64 507.60
Temporary Hazard Marker (Chevron , T5-5) each 1 5.76 259.20
*Temporary Bollards (@ 5 meters apart) each 21 1.64 1,549.80
*Plastic Safety Barriers each 100 2.74 12,330.00
Safety Vest each 2 2.22 4.44
Safety Helmet each 2 0.25 0.50
Safety Shoes each 2 2.77 5.54
*Quantity is based on the assumed 100 meter length roadwork zone. If the length is increased/decreased, corresponding adjustment of quantities shall be made.
*For estimation purposes, approach speed (D) is 20 kph.
Sub-Total for C 21,306.60
D. Total Direct Cost (A+B+C) 22,944.60
E. Overhead, Contingencies & Miscellaneous (OCM) 0 % of D
F. Contractor's Profit (CP) 10 % of D 2,294.46
G. Value Added Tax (VAT) 5% (D + E + F) 1,261.95

project title location

Page of (Total # of Pages)
 07/07/2024

H. Total Cost (D + E + F + G) 26,501.01

I. Unit Cost H / Qty 26,501.01

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : B.8
Description : Road Works Safety and Traffic Management (Layout 7, Case 2)
Quantity : 1.00 lumpsum (80 Calendar Days)

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub-Total for A -
Name and Capacity No. of Units No. of Hours Unit Rate Amount
B. Equipment

a. Barricade Flasher Light

(3 volts, battery operated, amber color, w/ 4 640 0.65 1,664.00
lifespan consideration of 6 months)

Sub-Total for B 1,664.00

Name and Specification Unit Quantity Unit Rate Amount
C. Materials
Speed Restriction (R4-1) each 4 4.73 1,513.60
Roadwork Ahead (T1-1) each 4 10.95 3,504.00
End Roadwork (T2-16) each 4 10.95 3,504.00
End Speed Restriction (R4-2) each 4 4.73 1,513.60
Workmen Ahead (T1-5) each 4 5.64 1,804.80
Prepare to Stop (T1-18) each 2 5.64 902.40
Temporary Hazard Marker (Chevron , T5-5) each 1 5.76 460.80
*Water-filled plastic safety barriers each 47 2.74 10,302.40
*Construction Safety Fence each 48 3.94 15,129.60
*Temporary Bollards (@5 meters apart) each 11 1.64 1,443.20
Safety Vest man-day 2 2.22 4.44
Safety Helmet man-day 2 0.25 0.50
Safety Shoes man-day 2 2.77 5.54
*Quantity is based on the assumed 27 meter length roadwork zone. If the length is increased/decreased, corresponding adjustment of quantities shall be made.
*For estimation purposes, approach speed (D) is 20 kph
Sub-Total for C 40,078.40
D. Total Direct Cost (A+B+C) 41,742.40
E. Overhead, Contingencies & Miscellaneous (OCM) 0 % of D
F. Contractor's Profit (CP) 10 % of D 4,174.24
G. Value Added Tax (VAT) 5% (D + E + F) 2,295.83

project title location

Page of (Total # of Pages)
 07/07/2024

H. Total Cost (D + E + F + G) 48,212.47

I. Unit Cost H / Qty 48,212.47

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : B.8
Description : Road Works Safety and Traffic Management (Layout 7, Case 3)
Quantity : 1.00 lumpsum (65 Calendar Days)

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Traffic Controller (Flagman) 4 520.00 56.91 118,372.80
unskilled worker 2 520.00 56.91 59,186.40

Sub-Total for A 177,559.20

Name and Capacity No. of Units No. of Hours Unit Rate Amount
B. Equipment

a. Barricade Flasher Light

(3 volts, battery operated, amber color, w/ 7 520 0.65 2,366.00
lifespan consideration of 6 months)
b. Two-way Radio 2 520 2.60 2,704.00

Sub-Total for B 5,070.00

Name and Specification Unit Quantity Unit Rate Amount
C. Materials
Speed Restriction (R4-1) each 4 4.73 1,229.80
Roadwork Ahead (T1-1) each 4 10.95 2,847.00
End Roadwork (T2-16) each 4 10.95 2,847.00
End Speed Restriction (R4-2) each 4 4.73 1,229.80
Workmen Ahead (T1-5) each 4 5.64 1,466.40
Prepare to Stop (T1-18) each 2 5.64 733.20
Temporary Hazard Marker (Chevron , T5-5) each 1 5.76 374.40
*Temporary Bollards (@ 5 meters apart) each 21 1.64 2,238.60
*Plastic Safety Barriers each 100 2.74 17,810.00
Safety Vest each 2 2.22 4.44
Safety Helmet each 2 0.25 0.50
Safety Shoes each 2 2.77 5.54
*Quantity is based on the assumed 100 meter length roadwork zone. If the length is increased/decreased, corresponding adjustment of quantities shall be made.
*For estimation purposes, approach speed (D) is 20 kph.
Sub-Total for C 30,776.20
D. Total Direct Cost (A+B+C) 213,405.40
E. Overhead, Contingencies & Miscellaneous (OCM) 0 % of D
F. Contractor's Profit (CP) 8 % of D 17,072.43
G. Value Added Tax (VAT) 5% (D + E + F) 11,523.89

project title location

Page of (Total # of Pages)
 07/07/2024

H. Total Cost (D + E + F + G) 242,001.72

I. Unit Cost H / Qty 242,001.72

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : B.8
Description : Road Works Safety and Traffic Management (Layout 7, Case 3)
Quantity : 1.00 lumpsum (60 Calendar Days)

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Traffic Controller (Flagman) 4 480.00 61.82 118,694.40
Unskilled Worker 2 480.00 61.82 59,347.20

Sub-Total for A 178,041.60

Name and Capacity No. of Units No. of Hours Unit Rate Amount
B. Equipment

a. Barricade Flasher Light

(3 volts, battery operated, amber color, w/ 4 480 0.65 1,248.00
lifespan consideration of 6 months)
b. Two-way Radio 2 480 2.60 2,496.00

Sub-Total for B 3,744.00

Name and Specification Unit Quantity Unit Rate Amount
C. Materials
Speed Restriction (R4-1) each 4 4.73 1,135.20
Roadwork Ahead (T1-1) each 4 10.95 2,628.00
End Roadwork (T2-16) each 4 10.95 2,628.00
End Speed Restriction (R4-2) each 4 4.73 1,135.20
Workmen Ahead (T1-5) each 4 5.64 1,353.60
Prepare to Stop (T1-18) each 2 5.64 676.80
Temporary Hazard Marker (Chevron , T5-5) each 1 5.76 345.60
*Water-filled plastic safety barriers each 47 2.74 7,726.80
*Construction Safety Fence each 48 3.94 11,347.20
*Temporary Bollards (@5 meters apart) each 11 1.64 1,082.40
Safety Vest man-day 2 2.22 4.44
Safety Helmet man-day 2 0.25 0.50
Safety Shoes man-day 2 2.77 5.54
*Quantity is based on the assumed 27 meter length roadwork zone. If the length is increased/decreased, corresponding adjustment of quantities shall be made.
*For estimation purposes, approach speed (D) is 20 kph
Sub-Total for C 30,058.80
D. Total Direct Cost (A+B+C) 211,844.40
E. Overhead, Contingencies & Miscellaneous (OCM) 0 % of D
F. Contractor's Profit (CP) 10 % of D 21,184.44
G. Value Added Tax (VAT) 5% (D + E + F) 11,651.44

project title location

Page of (Total # of Pages)
 07/07/2024

H. Total Cost (D + E + F + G) 244,680.28

I. Unit Cost H / Qty 244,680.28

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : B.8
Description : Road Works Safety and Traffic Management (Layout 11)
Quantity : 1.00 lumpsum (55 Calendar Days)

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub-Total for A -
Name and Capacity No. of Units No. of Hours Unit Rate Amount
B. Equipment

a. Barricade Flasher Light

(3 volts, battery operated, amber color, w/ 4 440 0.65 1,144.00
lifespan consideration of 6 months)

Sub-Total for B 1,144.00

Name and Specification Unit Quantity Unit Rate Amount
C. Materials
Roadwork Ahead (T1-1) each 2.00 10.95 1,204.50
Detour Ahead (T5-1) each 2.00 6.54 719.40
Detour (Left or Right) (T5-1) each 12.00 4.80 3,168.00
Detour Marker (T5-6) each 6.00 3.26 1,075.80
Local Traffic Only (G9-40-2) each 1.00 5.64 310.20
Road Closed (T2-4) each 2.00 5.55 610.50
End Detour (T2-23) each 2.00 6.54 719.40

Safety Vest man-day 2 2.22 4.44

Safety Helmet man-day 2 0.25 0.50
Safety Shoes man-day 2 2.77 5.54
man-day 2 2.77

Sub-Total for C 7,807.80

D. Total Direct Cost (A+B+C) 8,951.80
E. Overhead, Contingencies & Miscellaneous (OCM) 0 % of D
F. Contractor's Profit (CP) 10 % of D 895.18
G. Value Added Tax (VAT) 5% (D + E + F) 492.35

project title location

Page of (Total # of Pages)
 07/07/2024

H. Total Cost (D + E + F + G) 10,339.33

I. Unit Cost H / Qty 10,339.33

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location [Threaded comment]
Item No. : B.9
Your version of Excel
Description : Mobilization/Demobilization
allows you to read
Quantity : 1.00 lumpsum this threaded
Output per hour : comment; however,
any edits to it will get
Designation removedNo.
No. of Person if the
of file is
Hours Hourly Rate Amount
A. Labor opened in a newer
version of Excel.
Learn more:
https://go.microsoft.c
om/fwlink/?
linkid=870924

Comment:
designer
discretion; should not
Sub-Total for A -
exceed 1.00% of
Name and Capacity No. of Units
EDC No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Prime Mover w/ Trailer LB (All Make) 1 3.00 11,950.00 35,850.00

Sub-Total for B 35,850.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 35,850.00
E. Overhead, Contingencies & Miscellaneous (OCM) 0% of D
F. Contractor's Profit (CP) 0% of D
G. Value Added Tax (VAT) 5% (D + E + F) 1,792.50
H. Total Cost (D + E + F + G) 37,642.50
I. Unit Cost H / Qty 37,642.50

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 100(1)
Description : Clearing & Grubbing (with Stripping)
Quantity : 500.00 sq.m.
Output per hour : 500.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a.Foreman 1 1.00 107.19 107.19

b. Unskilled Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Dump Truck (10 cu.m.) 2 1.00 1,420.00 2,840.00

b. Payloader (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
c. Bulldozer (155 Hp), D65A-8 1 1.00 2,299.00 2,299.00

(Hauling Distance - within five (5) kilometers)

Sub-Total for B 6,872.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 7,102.83
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 1,065.42
F. Contractor's Profit (CP) 10 % of D 710.28
G. Value Added Tax (VAT) 5 % of (D+E+F) 443.93
H. Total Cost (D + E + F + G) 9,322.46
I. Unit Cost H / Qty 18.64

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 100(3)a1
Description : Individual Removal of Trees, 150-300 mm. dia., Small
Quantity : 3.00 each
Output per hour : 3.00 each/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a.Foreman 1 1.00 107.19 107.19

b.Skilled Laborer 1 1.00 78.80 78.80
c.Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Dump Truck (10 m³) 1 0.50 1,420.00 710.00
c. Chainsaw 1 0.50 75.36 37.68
Minor Tools (5% of Labor) 15.48 15.48

Sub-Total for B 1,811.16

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Rope, 1" dia. m 60.00 3.85 231.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 231.00

D. Total Direct Cost (A+B+C) 2,351.79
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 352.77
F. Contractor's Profit (CP) 10 % of D 235.18
G. Value Added Tax (VAT) 5 % of (D+E+F) 146.99
H. Total Cost (D + E + F + G) 3,086.73
I. Unit Cost H / Qty 1,028.91

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 100(3)a2
Description : Individual Removal of Trees, 301-500 mm. dia., Small
Quantity : 1.00 each
Output per hour : 1.00 each/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a.Foreman 1 1.00 107.19 107.19

b.Skilled Laborer 1 1.00 78.80 78.80
c.Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Dump Truck (10 m³) 1 0.50 1,420.00 710.00
c. Chainsaw 1 0.50 75.36 37.68
Minor Tools (5% of Labor) 15.48 15.48

Sub-Total for B 1,811.16

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Rope, 1" dia. m 20.00 3.85 77.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 77.00

D. Total Direct Cost (A+B+C) 2,197.79
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 329.67
F. Contractor's Profit (CP) 10 % of D 219.78
G. Value Added Tax (VAT) 5 % of (D+E+F) 137.36
H. Total Cost (D + E + F + G) 2,884.60
I. Unit Cost H / Qty 2,884.60

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 100(3)a3
Description : Individual Removal of Trees, 501-750 mm. dia., Small
Quantity : 0.25 each
Output per hour : 0.25 each/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a.Foreman 1 1.00 107.19 107.19

b.Skilled Laborer 1 1.00 78.80 78.80
c.Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Dump Truck (10 m³) 1 0.50 1,420.00 710.00
c. Chainsaw 1 0.50 75.36 37.68
Minor Tools (5% of Labor) 15.48 15.48

Sub-Total for B 1,811.16

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Rope, 1" dia. m 5.00 3.85 19.25

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 19.25

D. Total Direct Cost (A+B+C) 2,140.04
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 321.01
F. Contractor's Profit (CP) 10 % of D 214.00
G. Value Added Tax (VAT) 5 % of (D+E+F) 133.75
H. Total Cost (D + E + F + G) 2,808.80
I. Unit Cost H / Qty 11,235.20

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 100(3)a4
Description : Individual Removal of Trees,751-900 mm. dia., Small
Quantity : 0.125 each
Output per hour : 0.125 each/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a.Foreman 1 1.00 107.19 107.19

b.Skilled Laborer 1 1.00 78.80 78.80
c.Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Dump Truck (10 m³) 1 0.50 1,420.00 710.00
c. Chainsaw 1 0.50 75.36 37.68
Minor Tools (5% of Labor) 0.00 15.48 15.48

Sub-Total for B 1,811.16

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Rope, 1" dia. m 2.50 3.85 9.63

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 9.63

D. Total Direct Cost (A+B+C) 2,130.42
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 319.56
F. Contractor's Profit (CP) 10 % of D 213.04
G. Value Added Tax (VAT) 5 % of (D+E+F) 133.15
H. Total Cost (D + E + F + G) 2,796.17
I. Unit Cost H / Qty 22,369.36

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 100(4)
Description : Individual Removal of Trees, above 900 mm. dia., Large
Quantity : 0.10 each
Output per hour : 0.100 each/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a.Foreman 1 1.00 107.19 107.19

b.Skilled Laborer 1 1.00 78.80 78.80
c.Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Dump Truck (10 m³) 1 0.50 1,420.00 710.00
c. Chainsaw 1 0.50 75.36 37.68
Minor Tools (5% of Labor) 15.48 15.48

Sub-Total for B 1,811.16

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Rope, 1" dia. m 2.00 3.85 7.70

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 7.70

D. Total Direct Cost (A+B+C) 2,128.49
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 319.27
F. Contractor's Profit (CP) 10 % of D 212.85
G. Value Added Tax (VAT) 5 % of (D+E+F) 133.03
H. Total Cost (D + E + F + G) 2,793.64
I. Unit Cost H / Qty 27,936.40

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(3)b1
Description : Removal of Actual Structures/Obstruction (0.15m thk-PCCP Unreinforced)
Quantity : 50.00 sq.m.
Output per hour : 50.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1.00 2,724.80 2,724.80

b. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 5,900.88

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 6,131.71
E. Overhead, Contingencies & Miscellaneous (OCM) 12 % of D 735.81
F. Contractor's Profit (CP) 8 % of D 490.54
G. Value Added Tax (VAT) 5 % of (D+E+F) 367.90
H. Total Cost (D + E + F + G) 7,725.96
I. Unit Cost H / Qty 154.52

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(3)b2
Description : Removal of Actual Structures/Obstruction (0.20m thk-PCCP Unreinforced)
Quantity : 40.00 sq.m.
Output per hour : 40.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1.00 2,724.80 2,724.80

b. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 5,900.88

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 6,131.71
E. Overhead, Contingencies & Miscellaneous (OCM) 12 % of D 735.81
F. Contractor's Profit (CP) 8 % of D 490.54
G. Value Added Tax (VAT) 5 % of (D+E+F) 367.90
H. Total Cost (D + E + F + G) 7,725.96
I. Unit Cost H / Qty 193.15

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(3)c1
Description : Removal of Actual Structures/Obstruction (0.05m thk-ACP)
Quantity : 80.00 sq.m.
Output per hour : 80.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Motorized Road Grader w/ Scarifier, G710A 1 1.00 2,824.00 2,824.00

b. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 6,000.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 6,230.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 934.64
F. Contractor's Profit (CP) 10 % of D 623.09
G. Value Added Tax (VAT) 5 % of (D+E+F) 389.43
H. Total Cost (D + E + F + G) 8,178.07
I. Unit Cost H / Qty 102.23

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(3)c2
Description : Removal of Actual Structures/Obstruction (0.10m thk-ACP)
Quantity : 60.00 sq.m.
Output per hour : 60.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Motorized Road Grader w/ Scarifier, G710A 1 1.00 2,824.00 2,824.00

b. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 6,000.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 6,230.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 934.64
F. Contractor's Profit (CP) 10 % of D 623.09
G. Value Added Tax (VAT) 5 % of (D+E+F) 389.43
H. Total Cost (D + E + F + G) 8,178.07
I. Unit Cost H / Qty 136.30

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(3)d
Description : Removal of Actual Structures/Obstruction (Paver Blocks)
Quantity : 1.00 sq.m.
Output per hour : 1.00 lumpsum

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 0.25 107.19 26.80

b. Laborer 2 0.25 61.82 30.91

Sub-Total for A 57.71

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10% of Labor) 5.77 5.77

*Paid Disposal Distance within five (5) km

Sub-Total for B 5.77

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 63.48
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 9.52
F. Contractor's Profit (CP) 10 % of D 6.35
G. Value Added Tax (VAT) 5 % of (D+E+F) 3.97
H. Total Cost (D + E + F + G) 83.32
I. Unit Cost H / Qty 83.32

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(4)a
Description : Removal of Actual Structures/Obstruction (460 mm dia. RCPC)
Quantity : 8.00 ln.m.
Output per hour : 8.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Cargo Truck (10 T) 1 1.00 1,212.00 1,212.00

b. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,331.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 3,561.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 534.29
F. Contractor's Profit (CP) 10 % of D 356.19
G. Value Added Tax (VAT) 5 % of (D+E+F) 222.62
H. Total Cost (D + E + F + G) 4,675.01
I. Unit Cost H / Qty 584.38

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(4)a1
Description : Removal of Actual Structures/Obstruction (610 mm dia. RCPC)
Quantity : 6.00 ln.m.
Output per hour : 6.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Cargo Truck (10 T) 1 1.00 1,212.00 1,212.00

b. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,331.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 3,561.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 534.29
F. Contractor's Profit (CP) 10 % of D 356.19
G. Value Added Tax (VAT) 5 % of (D+E+F) 222.62
H. Total Cost (D + E + F + G) 4,675.01
I. Unit Cost H / Qty 779.17

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(4)a3
Description : Removal of Actual Structures/Obstruction (910 mm dia. RCPC)
Quantity : 4.00 ln.m.
Output per hour : 4.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Cargo Truck (10 T) 1 1.00 1,212.00 1,212.00

b. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,331.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 3,561.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 534.29
F. Contractor's Profit (CP) 10 % of D 356.19
G. Value Added Tax (VAT) 5 % of (D+E+F) 222.62
H. Total Cost (D + E + F + G) 4,675.01
I. Unit Cost H / Qty 1,168.75

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(4)a5
Description : Removal of Actual Structures/Obstruction (1220 mm dia. RCPC)
Quantity : 3.00 ln.m.
Output per hour : 3.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Cargo Truck (10 T) 1 1.00 1,212.00 1,212.00

b. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,331.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 3,561.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 534.29
F. Contractor's Profit (CP) 10 % of D 356.19
G. Value Added Tax (VAT) 5 % of (D+E+F) 222.62
H. Total Cost (D + E + F + G) 4,675.01
I. Unit Cost H / Qty 1,558.34

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(4)a6
Description : Removal of Actual Structures/Obstruction (1520 mm dia. RCPC)
Quantity : 2.00 ln.m.
Output per hour : 2.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Cargo Truck (10 T) 1 1.00 1,212.00 1,212.00

b. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,331.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 3,561.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 534.29
F. Contractor's Profit (CP) 10 % of D 356.19
G. Value Added Tax (VAT) 5 % of (D+E+F) 222.62
H. Total Cost (D + E + F + G) 4,675.01
I. Unit Cost H / Qty 2,337.51

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(4)a7
Description : Removal of Actual Structures/Obstruction (1830 mm dia. RCPC)
Quantity : 1.00 ln.m.
Output per hour : 1.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Cargo Truck (10 T) 1 1.00 1,212.00 1,212.00

b. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,331.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 3,561.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 534.29
F. Contractor's Profit (CP) 10 % of D 356.19
G. Value Added Tax (VAT) 5 % of (D+E+F) 222.62
H. Total Cost (D + E + F + G) 4,675.01
I. Unit Cost H / Qty 4,675.01

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(4)b
Description : Removal of Actual Structures/Obstruction (Curb)
Quantity : 50.00 ln.m.
Output per hour : 50.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 0.50 2,724.80 1,362.40

b. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00

Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,853.48

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 4,084.31
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 612.65
F. Contractor's Profit (CP) 10 % of D 408.43
G. Value Added Tax (VAT) 5 % of (D+E+F) 255.27
H. Total Cost (D + E + F + G) 5,360.66
I. Unit Cost H / Qty 107.21

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(4)c
Description : Removal of Actual Structures/Obstruction (Curb & Gutter)
Quantity : 30.00 ln.m.
Output per hour : 30.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 0.50 2,724.80 1,362.40

b. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00

Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,853.48

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 4,084.31
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 612.65
F. Contractor's Profit (CP) 10 % of D 408.43
G. Value Added Tax (VAT) 5 % of (D+E+F) 255.27
H. Total Cost (D + E + F + G) 5,360.66
I. Unit Cost H / Qty 178.69

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(6)
Description : Removal of Structures and Obstructions (Concrete Structures)
Quantity : 2.00 cu.m.
Output per hour : 2.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.190 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 0.50 2,724.80 1,362.40

b. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00
c. Dump Truck (10 cu.m.) 1 0.50 1,420.00 710.00
d. Cutting Outfit 1 1.00 45.00 45.00

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,165.40

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Oxy/Acytelene set 0.20 2,750.00 550.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 550.00

D. Total Direct Cost (A+B+C) 4,227.47
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 634.12
F. Contractor's Profit (CP) 10 % of D 422.75
G. Value Added Tax (VAT) 5 % of (D+E+F) 264.22
H. Total Cost (D + E + F + G) 5,548.56
I. Unit Cost H / Qty 2,774.28

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(6)a
Description : Removal of Structures and Obstructions (Stone Masonry Lined Drainage Structures)
Quantity : 5.00 cu.m.
Output per hour : 5.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.190 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
b. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 0.50 2,724.80 1,362.40

b. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00
c. Dump Truck (10 cu.m.) 1 0.50 1,420.00 710.00

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,120.40

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 3,632.47
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 544.87
F. Contractor's Profit (CP) 10 % of D 363.25
G. Value Added Tax (VAT) 5 % of (D+E+F) 227.03
H. Total Cost (D + E + F + G) 4,767.62
I. Unit Cost H / Qty 953.52

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(6)a
Description : Removal of Structures and Obstructions (Grouted Riprap Drainage Structures)
Quantity : 5.00 cu.m.
Output per hour : 5.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.190 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
b. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 0.50 2,724.80 1,362.40

b. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00
c. Dump Truck (10 cu.m.) 1 0.50 1,420.00 710.00

*Paid Disposal Distance within five (5) km

Sub-Total for B 3,120.40

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 3,632.47
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 544.87
F. Contractor's Profit (CP) 10 % of D 363.25
G. Value Added Tax (VAT) 5 % of (D+E+F) 227.03
H. Total Cost (D + E + F + G) 4,767.62
I. Unit Cost H / Qty 953.52

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 101(9)
Description : Removal of Existing Guardrail Posts
Quantity : 5.00 each
Output per hour : 5.00 each/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

b. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor) 23.08 23.08

*Paid Disposal Distance within five (5) km

Sub-Total for B 5,272.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 5,502.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 825.44
F. Contractor's Profit (CP) 10 % of D 550.29
G. Value Added Tax (VAT) 5 % of (D+E+F) 343.93
H. Total Cost (D + E + F + G) 7,222.57
I. Unit Cost H / Qty 1,444.51

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 102(2)
Description : Surplus Common Excavation
Quantity : 60.00 cu.m.
Output per hour : 60.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Bulldozer (155 Hp), D65A-8 1 1.00 2,299.00 2,299.00

b. Payloader (1.50 cu.m.) 1 1.00 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) - at disposal area 1 0.25 1,733.00 433.25
d. Dump Truck (10 cu.m.) 2 1.00 1,420.00 2,840.00

*Paid Hauling Distance within five (5) kilometers

Sub-Total for B 7,305.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 7,536.08
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 1,130.41
F. Contractor's Profit (CP) 10 % of D 753.61
G. Value Added Tax (VAT) 5 % of (D+E+F) 471.01
H. Total Cost (D + E + F + G) 9,891.11
I. Unit Cost H / Qty 164.85

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 103(1)a
Description : Structure Excavation (Common Soil)
Quantity : 20.00 cu.m.
Output per hour : 20.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 1 1.00 78.80 78.80
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

b. Dump Truck (10 cu.m.) 2 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor) 30.96 30.96

*Paid Hauling Distance within five (5) kilometers

Sub-Total for B 4,966.96

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 5,276.59
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 791.49
F. Contractor's Profit (CP) 10 % of D 527.66
G. Value Added Tax (VAT) 5 % of (D+E+F) 329.79
H. Total Cost (D + E + F + G) 6,925.53
I. Unit Cost H / Qty 346.28

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 103(1)b
Description : Structure Excavation (Soft Rock)
Quantity : 14.00 cu.m.
Output per hour : 14.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 1 1.00 78.80 78.80
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Backhoe w/ Breaker 1 0.50 2,724.80 1,362.40
c. Dump Truck (10 cu.m.) 2 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor) 30.96 30.96

*Paid Hauling Distance within five (5) kilometers

Sub-Total for B 5,281.36

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 5,590.99
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 838.65
F. Contractor's Profit (CP) 10 % of D 559.10
G. Value Added Tax (VAT) 5 % of (D+E+F) 349.44
H. Total Cost (D + E + F + G) 7,338.18
I. Unit Cost H / Qty 524.16

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 103(1)c
Description : Structure Excavation (Hard Rock)
Quantity : 4.00 cu.m.
Output per hour : 4.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 1 1.00 78.80 78.80
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Backhoe w/ Breaker 1 0.50 2,724.80 1,362.40
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor) 30.96 30.96

*Paid Hauling Distance within five (5) kilometers

Sub-Total for B 3,861.36

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 4,170.99
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 625.65
F. Contractor's Profit (CP) 10 % of D 417.10
G. Value Added Tax (VAT) 5 % of (D+E+F) 260.69
H. Total Cost (D + E + F + G) 5,474.43
I. Unit Cost H / Qty 1,368.61

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 103(2)a
Description : Bridge Excavation (Common Soil)
Quantity : 20.00 cu.m.
Output per hour : 20.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 1 1.00 78.80 78.80
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00

b. Dump Truck (10 cu.m.) 2 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor) 30.96 30.96

*Paid Hauling Distance within five (5) kilometers

Sub-Total for B 4,966.96

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 5,276.59
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 791.49
F. Contractor's Profit (CP) 10 % of D 527.66
G. Value Added Tax (VAT) 5 % of (D+E+F) 329.79
H. Total Cost (D + E + F + G) 6,925.53
I. Unit Cost H / Qty 346.28

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 103(2)b
Description : Bridge Excavation (Soft Rock)
Quantity : 14.00 cu.m.
Output per hour : 14.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 1 1.00 78.80 78.80
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Backhoe w/ Breaker 1 0.50 2,724.80 1,362.40
c. Dump Truck (10 cu.m.) 2 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor) 30.96 30.96

*Paid Hauling Distance within five (5) kilometers

Sub-Total for B 5,281.36

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 5,590.99
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 838.65
F. Contractor's Profit (CP) 10 % of D 559.10
G. Value Added Tax (VAT) 5 % of (D+E+F) 349.44
H. Total Cost (D + E + F + G) 7,338.18
I. Unit Cost H / Qty 524.16

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 103(2)c
Description : Bridge Excavation (Hard Rock)
Quantity : 4.00 cu.m.
Output per hour : 4.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 1 1.00 78.80 78.80
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Backhoe w/ Breaker 1 0.50 2,724.80 1,362.40
c. Dump Truck (10 cu.m.) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor) 30.96 30.96

*Paid Hauling Distance within five (5) kilometers

Sub-Total for B 3,861.36

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 4,170.99
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 625.65
F. Contractor's Profit (CP) 10 % of D 417.10
G. Value Added Tax (VAT) 5 % of (D+E+F) 260.69
H. Total Cost (D + E + F + G) 5,474.43
I. Unit Cost H / Qty 1,368.61

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 103(6)a
Description : Pipe culverts and drain excavation (Common Soil)
Quantity : 20.00 cu.m.
Output per hour : 20.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 3 1.00 61.82 185.46

Sub-Total for A 292.65

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Dump Truck (10 cu.m.) 2 1.00 1,420.00 2,840.00

b. Backhoe (0.80 cu.m.) 1 1.00 2,096.00 2,096.00
Minor Tools (10% of Labor) 29.27 29.27

*Paid Hauling Distance within five (5) kilometers

Sub-Total for B 4,965.27

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 5,257.92
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 788.69
F. Contractor's Profit (CP) 10 % of D 525.79
G. Value Added Tax (VAT) 5 % of (D+E+F) 328.62
H. Total Cost (D + E + F + G) 6,901.02
I. Unit Cost H / Qty 345.05

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 104(1)a
Description : Embankment from Roadway Excavation, Common Soil
Quantity : 50.00 cu.m.
Output per hour : 50.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1.00 1,846.00 1,846.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub-Total for B 4,285.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Common Borrow (w/ 25% Shrinkage Factor) cu.m. 62.50 - -

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 4,516.08
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 677.41
F. Contractor's Profit (CP) 10 % of D 451.61
G. Value Added Tax (VAT) 5 % of (D+E+F) 282.26
H. Total Cost (D + E + F + G) 5,927.36
I. Unit Cost H / Qty 118.55

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 104(2)a
Description : Embankment from borrow (Common Soil)
Quantity : 50.00 cu.m.
Output per hour : 50.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.) 1 1.00 1,846.00 1,846.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub-Total for B 4,285.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Selected Borrow (w/ 25% Shrinkage Factor) cu.m. 62.50 605.00 37,812.50

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 37,812.50

D. Total Direct Cost (A+B+C) 42,328.58
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 6,349.29
F. Contractor's Profit (CP) 10 % of D 4,232.86
G. Value Added Tax (VAT) 5 % of (D+E+F) 2,645.54
H. Total Cost (D + E + F + G) 55,556.27
I. Unit Cost H / Qty 1,111.13

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 104(5)
Description : Boulder Fill
Quantity : 3.13 cu.m.
Output per hour : 3.13 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Minor Tools (10% of Labor) 23.08 23.08

Sub-Total for B 23.08

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Boulder (Class A) cu.m. 4.00 975.00 3,900.00

b. Screened Gravel cu.m. 1.00 925.00 925.00
c. Washed Sand cu.m. 1.00 500.00 500.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 5,325.00

D. Total Direct Cost (A+B+C) 5,578.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 836.84
F. Contractor's Profit (CP) 10 % of D 557.89
G. Value Added Tax (VAT) 5 % of (D+E+F) 348.68
H. Total Cost (D + E + F + G) 7,322.32
I. Unit Cost H / Qty 2,339.40

project title location

Page of (Total # of Pages)
 07/07/2024

user:
DETAILED UNIT PRICE ANALYSIS
please indicate in the
PARENTHESIS what type
of EXCAVATION IS
Project: : project title
INCLUDED IN THE
location
EMBANKMENT
Item No. : 104(7)
Description : Embankment (from Structure Excavation and Pipe Culverts and Drain Excavation)
Quantity : 50.00 cu.m.
Output per hour : 50.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1.00 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1.00 1,846.00 1,846.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub-Total for B 4,285.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Common Borrow (w/ 25% Shrinkage Factor) cu.m. 62.50 - -

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 4,516.08
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 677.41
F. Contractor's Profit (CP) 10 % of D 451.61
G. Value Added Tax (VAT) 5 % of (D+E+F) 282.26
H. Total Cost (D + E + F + G) 5,927.36
I. Unit Cost H / Qty 118.55

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 105(1)a
Description : Subgrade Preparation (Common Material)
Quantity : 2,450.65 sq.m.
Output per hour : 300.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 8.17 107.19 875.74

b. Laborer 2 8.17 61.82 1,010.14

Sub-Total for A 1,885.88

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Motorized Road Grader, G710A 1 8.17 2,173.00 17,753.41

b. Vibratory Roller (10 m.t.), SP56 1 8.17 1,846.00 15,081.82
c. Water Truck (1000 gal.) 1 2.04 1,065.00 2,172.60

Sub-Total for B 35,007.83

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 36,893.71
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 5,534.06
F. Contractor's Profit (CP) 10 % of D 3,689.37
G. Value Added Tax (VAT) 5 % of (D+E+F) 2,305.86
H. Total Cost (D + E + F + G) 48,423.00
I. Unit Cost H / Qty 19.76

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 201(1)
Description : Aggregate Base Course
Quantity : 407.44 cu.m.
Output per hour : 50.00 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 8.15 107.19 873.60

b. Laborer 2 8.15 61.82 1,007.67

Sub-Total for A 1,881.27

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Motorized Road Grader, G710A 1 8.15 2,173.00 17,709.95

b. Vibratory Roller (10 m.t.), SP56 1 8.15 1,846.00 15,044.90
c. Water Truck (1000 gal.) 1 2.04 1,065.00 2,172.60

u
s
m
b
Sub-Total for B 34,927.45
Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Aggregate Base Course cu.m. 468.56 480.00 224,908.80

(w/ 15% Shrinkage Factor)

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 224,908.80

D. Total Direct Cost (A+B+C) 261,717.52
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 39,257.63
F. Contractor's Profit (CP) 10 % of D 26,171.75
G. Value Added Tax (VAT) 5 % of (D+E+F) 16,357.35
H. Total Cost (D + E + F + G) 343,504.25
I. Unit Cost H / Qty 843.08

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 302(2)
Description : Emulsified Asphalt
Quantity : 0.30 m.t.
Output per hour : 0.30 m.t./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 2 1.00 61.82 123.64

Sub-Total for A 230.83

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1.00 936.00 936.00

b. Power Broom (20 m. wide) 1 1.00 130.54 130.54

Sub-Total for B 1,066.54

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Emulsified Asphalt SS-1 m.t. 1.00 53,240.00 53,240.00

(w/ 5% Wastage)

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 53,240.00

D. Total Direct Cost (A+B+C) 54,537.37
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 8,180.61
F. Contractor's Profit (CP) 10 % of D 5,453.74
G. Value Added Tax (VAT) 5 % of (D+E+F) 3,408.59
H. Total Cost (D + E + F + G) 71,580.31
I. Unit Cost H / Qty 238,601.03

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 310(1)c
Description : Bituminous Concrete Surface Wearing Course, Hot-laid, 50mm Thickness
Quantity : 171.30 sq.m.
Output per hour : 171.30 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 8 1.00 61.82 494.56

Sub-Total for A 916.95

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Asphalt Paver (80 Hp) 1 1.00 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1.00 561.00 561.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1.00 2,061.00 2,061.00
d. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
Minor Tools (10% of Labor)

Sub-Total for B 5,520.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Bituminous Concrete Surface Course m.t. 22.00 4,950.00 108,900.00

thickness = 50mm (w/ 5% wastage)

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 108,900.00

D. Total Direct Cost (A+B+C) 115,336.95
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 17,300.54
F. Contractor's Profit (CP) 10 % of D 11,533.70
G. Value Added Tax (VAT) 5 % of (D+E+F) 7,208.56
H. Total Cost (D + E + F + G) 151,379.75
I. Unit Cost H / Qty 883.71

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 311(1)b1
Description : PCC Pavement (Plain) - Conventional Method, 200 mm thick, (retrofitting)
Quantity : 80.50 sq.m.
Output per hour : 80.50 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 12 1.00 61.82 741.84

Sub-Total for A 1,164.23

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00 5,844.00

b. Concrete Vibrator 2 1.00 57.17 114.34
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64 32.64
h. Bar Cutter, Single Phase 1 0.10 105.47 10.55
i. Diamond Drill 2 2.82 201.25 1,135.05
j. Compressor (20 Hp) 2 2.82 205.00 1,156.20
Minor Tools (5% of Labor) 58.21 58.21

User:
Sub-Total for B plug in value 12,902.02
Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Reinforcing Steel Bar, Grade 40

b. Reinforcing Steel Bar for Retrofitting, Grade 40 kg. 65.00 79.00 5,135.00
c. Curing Compound lit. 23.35 109.00 2,545.15
d. Asphalt Sealant lit. 9.66 49.00 473.34
e. Steel Forms (Rental) l.m. 34.00 60.00 2,040.00
f. Sand cu.m. 8.50 375.00 3,187.50
g. Gravel cu.m. 16.50 925.00 15,262.50
h. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 147.00 235.00 34,545.00
i. Concrete Saw (diamond blade 14") pc. 1.00 9,680.00 9,680.00
j. Pipe Sleeve, 1 1/2" dia. l.m. 0.69 205.00 141.45
k. Grease/Tar lit. 0.44 330.00 145.20
project title location
Page of (Total # of Pages)
 07/07/2024

l. Concrete Epoxy gal. 1.00 460.00 460.00

Sub-Total for C 73,615.14
D. Total Direct Cost (A+B+C) 87,681.39
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 13,152.21
F. Contractor's Profit (CP) 10 % of D 8,768.14
G. Value Added Tax (VAT) 5 % of (D+E+F) 5,480.09
H. Total Cost (D + E + F + G) 115,081.83
I. Total Unit Cost H / Qty 1,429.59

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 311(1)b1
Description : PCC Pavement (Plain) - Conventional Method, 200 mm thick
Quantity : 80.50 sq.m.
Output per hour : 80.50 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 12 1.00 61.82 741.84

Sub-Total for A 1,164.23

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00 5,844.00

b. Concrete Vibrator 2 1.00 57.17 114.34
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64 32.64
h. Bar Cutter, Single Phase 1 0.10 105.47 10.55

Minor Tools (5% of Labor) 58.21 58.21

Sub-Total for B 10,610.77

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Reinforcing Steel Bar, Grade 40 kg. 31.40 79.00 2,480.60

b. Reinforcing Steel Bar for Retrofitting, Grade 40 kg. 79.00 -
c. Curing Compound lit. 23.35 109.00 2,545.15
d. Asphalt Sealant lit. 9.66 49.00 473.34
e. Steel Forms (Rental) l.m. 34.00 60.00 2,040.00
f. Sand cu.m. 8.50 375.00 3,187.50
g. Gravel cu.m. 16.50 925.00 15,262.50
h. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 147.00 235.00 34,545.00
i. Concrete Saw (diamond blade 14") pc. 1.00 9,680.00 9,680.00
project title location
Page of (Total # of Pages)
 07/07/2024

j. Pipe Sleeve, 1 1/2" dia. l.m. 0.69 205.00 141.45

k. Grease/Tar lit. 0.44 330.00 145.20

Sub-Total for C 70,500.74

D. Total Direct Cost (A+B+C) 82,275.74
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 12,341.36
F. Contractor's Profit (CP) 10 % of D 8,227.57
G. Value Added Tax (VAT) 5 % of (D+E+F) 5,142.23
H. Total Cost (D + E + F + G) 107,986.90
I. Unit Cost H / Qty 1,341.45

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 311(1)b1
Description : PCC Pavement (Plain) - Conventional Method, 200 mm thick, (with retrofitting)
Quantity : 80.50 sq.m.
Output per hour : 80.50 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 12 1.00 61.82 741.84

Sub-Total for A 1,164.23

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00 5,844.00

b. Concrete Vibrator 2 1.00 57.17 114.34
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64 32.64
h. Bar Cutter, Single Phase 1 0.10 105.47 10.55
i. Diamond Drill 2 20.03 201.25 8,062.08
j. Compressor (20 Hp) 2 20.03 205.00 8,212.30
Minor Tools (5% of Labor) 58.21 58.21
User:
plug in value

Sub-Total for B 26,885.15

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Reinforcing Steel Bar, Grade 40 31.40 79.00 2,480.60

b. Reinforcing Steel Bar for Retrofitting, Grade 40 kg. 461.57 79.00 36,464.03
c. Curing Compound lit. 23.35 109.00 2,545.15
d. Asphalt Sealant lit. 9.66 49.00 473.34
e. Steel Forms (Rental) l.m. 34.00 60.00 2,040.00
f. Sand cu.m. 8.50 375.00 3,187.50
g. Gravel cu.m. 16.50 925.00 15,262.50
h. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 147.00 235.00 34,545.00
i. Concrete Saw (diamond blade 14") pc. 1.00 9,680.00 9,680.00
j. Pipe Sleeve, 1 1/2" dia. l.m. 0.69 205.00 141.45
k. Grease/Tar lit. 0.44 330.00 145.20
project title location
Page of (Total # of Pages)
 07/07/2024

l. Concrete Epoxy gal. 3 460.00 1,380.00

Sub-Total for C 108,344.77
D. Total Direct Cost (A+B+C) 136,394.15
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 20,459.12
F. Contractor's Profit (CP) 10 % of D 13,639.42
G. Value Added Tax (VAT) 5 % of (D+E+F) 8,524.63
H. Total Cost (D + E + F + G) 179,017.32
I. Total Unit Cost H / Qty 2,223.82

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 311(1)c1
Description : PCC Pavement (Plain) - Conventional Method, 230 mm thick (retrofitting)
Quantity : 70.00 sq.m.
Output per hour : 70.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 1.00 107.19

b. Skilled Laborer 4 1.00 78.80
c. Laborer 12 1.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00

b. Concrete Vibrator 2 1.00 57.17
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64
h. Bar Cutter, Single Phase 1 0.10 105.47
i. Diamond Drill 2 2.82 201.25
j. Compressor (20 Hp) 2 2.82 205.00
Minor Tools (5% of Labor) 58.21

User:
Sub-Total for B PLUG IN DATA

Name and Specification Unit Quantity Unit Cost

C. Materials

a. Reinforcing Steel Bar, Grade 40 kg. 79.00

b. Reinforcing Steel Bar for Retrofitting, Grade 40 kg. 65.00 79.00
c. Curing Compound lit. 20.30 109.00
d. Asphalt Sealant lit. 8.40 49.00
e. Steel Forms (Rental) l.m. 34.00 66.00
f. Sand cu.m. 8.50 375.00
g. Gravel cu.m. 16.50 925.00
h. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 147.00 235.00
i. Concrete Saw (diamond blade 14") pc. 1.00 9,680.00
j. Pipe Sleeve, 2" dia. l.m. 0.50 276.00
k. Grease/Tar lit. 0.15 330.00
project title location
Page of (Total # of Pages)
 07/07/2024

l. Concrete Epoxy gal. 1 460.00

Sub-Total for C
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Unit Cost H / Qty

project title location

Page of (Total # of Pages)
 07/07/2024

D UNIT PRICE ANALYSIS

Amount

107.19
315.20
741.84

1,164.23
Amount

5,844.00
114.34
1,208.03
1,733.00
545.00
1,065.00
32.64
10.55
1,135.05
1,156.20
58.21

User:
PLUG IN DATA 12,902.02
Amount

-
5,135.00
2,212.70
411.60
2,244.00
3,187.50
15,262.50
34,545.00
9,680.00
138.00
49.50
project title location
Page of (Total # of Pages)
 07/07/2024

460.00
73,325.80
87,392.05
13,108.81
8,739.21
5,462.00
114,702.07
1,638.60

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 311(1)c1
Description : PCC Pavement (Plain) - Conventional Method, 230 mm thick
Quantity : 70.00 sq.m.
Output per hour : 70.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 12 1.00 61.82 741.84

Sub-Total for A 1,164.23

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00 5,844.00

b. Concrete Vibrator 2 1.00 57.17 114.34
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64 32.64
h. Bar Cutter, Single Phase 1 0.10 105.47 10.55
Minor Tools (5% of Labor) 58.21 58.21

Sub-Total for B 10,610.77

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Reinforcing Steel Bar, Grade 40 kg. 30.10 79.00 2,377.90

b. Reinforcing Steel Bar for Retrofitting, Grade 40 kg. 79.00 -
c. Curing Compound lit. 20.30 109.00 2,212.70
d. Asphalt Sealant lit. 8.40 49.00 411.60
e. Steel Forms (Rental) l.m. 34.00 66.00 2,244.00
f. Sand cu.m. 8.50 375.00 3,187.50
g. Gravel cu.m. 16.50 925.00 15,262.50
h. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 147.00 235.00 34,545.00
i. Concrete Saw (diamond blade 14") pc. 1.00 9,680.00 9,680.00
j. Pipe Sleeve, 2" dia. l.m. 0.50 276.00 138.00
k. Grease/Tar lit. 0.15 330.00 49.50
project title location
Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 70,108.70

D. Total Direct Cost (A+B+C) 81,883.70
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 12,282.56
F. Contractor's Profit (CP) 10 % of D 8,188.37
G. Value Added Tax (VAT) 5 % of (D+E+F) 5,117.73
H. Total Cost (D + E + F + G) 107,472.36
I. Unit Cost H / Qty 1,535.32

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 311(1)c1
Description : PCC Pavement (Plain) - Conventional Method, 230 mm thick (with retrofitting)
Quantity : 70.00 sq.m.
Output per hour : 70.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 1.00 107.19

b. Skilled Laborer 4 1.00 78.80
c. Laborer 12 1.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00

b. Concrete Vibrator 2 1.00 57.17
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64
h. Bar Cutter, Single Phase 1 0.10 105.47
i. Diamond Drill 2 2.82 201.25
j. Compressor (20 Hp) 2 2.82 205.00
Minor Tools (5% of Labor) 58.21

User:
PLUG IN DATA
Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Reinforcing Steel Bar, Grade 40 kg. 30.10 79.00

b. Reinforcing Steel Bar for Retrofitting, Grade 40 kg. 65.00 79.00
c. Curing Compound lit. 20.30 109.00
d. Asphalt Sealant lit. 8.40 49.00
e. Steel Forms (Rental) l.m. 34.00 66.00
f. Sand cu.m. 8.50 375.00
g. Gravel cu.m. 16.50 925.00
h. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 147.00 235.00
i. Concrete Saw (diamond blade 14") pc. 1.00 9,680.00
j. Pipe Sleeve, 2" dia. l.m. 0.50 276.00
k. Grease/Tar lit. 0.15 330.00
project title location
Page of (Total # of Pages)
 07/07/2024

l. Concrete Epoxy gal. 1.00 460.00

Sub-Total for C
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Unit Cost H / Qty

project title location

Page of (Total # of Pages)
 07/07/2024

D UNIT PRICE ANALYSIS

Amount

107.19
315.20
741.84

1,164.23
Amount

5,844.00
114.34
1,208.03
1,733.00
545.00
1,065.00
32.64
10.55
1,135.05
1,156.20
58.21

12,902.02
Amount

2,377.90
5,135.00
2,212.70
411.60
2,244.00
3,187.50
15,262.50
34,545.00
9,680.00
138.00
49.50
project title location
Page of (Total # of Pages)
 07/07/2024

460.00
75,703.70
89,769.95
13,465.49
8,977.00
5,610.62
117,823.06
1,683.19

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 404(1)a
Description : Reinforcing Steel, Grade 40
Quantity : 180.00 kg
Output per hour : 180.00 kg/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 8 1.00 61.82 494.56

Sub-Total for A 759.35

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Bar Cutter 1 0.50 105.47 52.74

b. Bar Bender 1 0.50 168.75 84.38
c. Cargo Truck (10 T, 270 Hp) 1 0.15 1,212.00 181.80

Sub-Total for B 318.92

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Tie Wire (2% of RSB) kg. 4.00 85.00 340.00

b. Reinforcing Steel Bar, Grade 40 kg. 180.00 79.00 14,220.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 14,560.00

D. Total Direct Cost (A+B+C) 15,638.27
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,345.74
F. Contractor's Profit (CP) 10 % of D 1,563.83
G. Value Added Tax (VAT) 5 % of (D+E+F) 977.39
H. Total Cost (D + E + F + G) 20,525.23
I. Unit Cost H / Qty 114.03

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 405
Description : Structural Concrete Class A
Quantity : 1.40 cu.m.
Output per hour : 1.40 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 8 1.00 61.82 494.56
Installation/Removal of Forms
b. Skilled Laborer 2 2.00 78.80 315.20
c. Laborer 4 2.00 61.82 494.56
Sub-Total for A 1,726.71
Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Concrete Vibrator 1 1.00 57.17 57.17
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50
Minor Tools (5% of Labor) 86.34 86.34

User:
check need for bedding

Sub-Total for B 422.01

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Coco Lumber - 2 uses bd.ft. 196.00 27.00 5,292.00

b. 10mm Ordinary Plywood - 4 uses pc. 3.00 620.00 1,860.00
c. Assorted CWN (1kg./100 bd.ft. of Lumber) kg. 2.00 70.00 140.00
d. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 13.00 235.00 3,055.00
e. Sand cu.m. 1.00 375.00 375.00
f. Gravel cu.m. 1.50 925.00 1,387.50
g. Boulders (min. 100mm dia.) cu.m. 1.00 975.00 975.00
h. Asphalt Sealant lit. 1.34 49.00 65.66

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 13,150.16

D. Total Direct Cost (A+B+C) 15,298.88
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,294.83
F. Contractor's Profit (CP) 10 % of D 1,529.89
G. Value Added Tax (VAT) 5 % of (D+E+F) 956.18
H. Total Cost (D + E + F + G) 20,079.78
I. Unit Cost H / Qty 14,342.70

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
Project: : project title input number of movable
planks (intended for 3" pvc
location pipe ONLY)
Item No. : 405
Description : Structural Concrete Class A - Open Line Canal w/ Movable Planks
Quantity : 1.40 cu.m. Concrete Planks
Output per hour : 1.40 cu.m./hr 50.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 8 1.00 61.82 494.56
Installation/Removal of Forms
b. Skilled Laborer 2 2.00 78.80 315.20
c. Laborer 4 2.00 61.82 494.56
Sub-Total for A 1,726.71
Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Concrete Vibrator 1 1.00 57.17 57.17
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50
Minor Tools (5% of Labor) 86.34 86.34

User:
check need for bedding

Sub-Total for B 422.01

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Coco Lumber - 2 uses bd.ft. 196.00 27.00 5,292.00

b. 10mm Ordinary Plywood - 4 uses pc. 3.00 620.00 1,860.00
c. Assorted CWN (1kg./100 bd.ft. of Lumber) kg. 2.00 70.00 140.00
d. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 13.00 235.00 3,055.00
e. Sand cu.m. 1.00 375.00 375.00
f. Gravel cu.m. 1.50 925.00 1,387.50
g. 3" dia PVC pipe lengths 15.00 650.00 9,750.00
h. Boulders (min. 100mm dia.) cu.m. 1.00 375.00 375.00
i. Asphalt Sealant lit. 1.34 49.00 65.66

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 22,300.16

D. Total Direct Cost (A+B+C) 24,448.88
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 3,667.33
F. Contractor's Profit (CP) 10 % of D 2,444.89
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,528.06
H. Total Cost (D + E + F + G) 32,089.16
I. Unit Cost H / Qty 22,920.83

project title location

Page of (Total # of Pages)
 DETAILED UNIT PRICE ANALYSIS
Project:
: project title
location
Item No. : 411(2)
Description : Paint (White)
Quantity : 10.00 sq.m.
Output per hour : 10.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Labor 1 1.00 78.80 78.80
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10 % of Labor) 30.96 30.96

Sub-Total for B 30.96

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Reflectorized Traffic Paint (White) lit 10.00 300.00 3,000.00

Miscellaneous (5% of above) 150.00 150.00

Sub-Total for C 3,150.00

D. Total Direct Cost (A+B+C) 3,490.59
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 523.59
F. Contractor's Profit (CP) 10 % of D 349.06
G. Value Added Tax (VAT) 5 % of (D+E+F) 218.16
H. Total Cost (D + E + F + G) 4,581.40
I. Unit Cost H / Qty 458.14

Improvement of Road Facilities at Osmeña Avenue (From Daproza Avenue to Bulaong Avenue), Barangay Dadiangas West, General Santos City
Page 145 of 339
 DETAILED UNIT PRICE ANALYSIS
Project:
: project title
location
Item No. : 411(2)
Description : Paint (Black & Yellow)
Quantity : 10.00 sq.m.
Output per hour : 10.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Labor 1 1.00 78.80 78.80
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 309.63

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10 % of Labor) 30.96 30.96

Sub-Total for B 30.96

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Reflectorized Traffic Paint (Yellow) lit 5.00 465.00 2,325.00

b. Reflectorized Traffic Paint (Black) lit 5.00 536.00 2,680.00
Miscellaneous (5% of above) 250.25 250.25

Sub-Total for C 5,255.25

D. Total Direct Cost (A+B+C) 5,595.84
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 839.38
F. Contractor's Profit (CP) 10 % of D 559.58
G. Value Added Tax (VAT) 5 % of (D+E+F) 349.74
H. Total Cost (D + E + F + G) 7,344.54
I. Unit Cost H / Qty 734.45

Improvement of Road Facilities at Osmeña Avenue (From Daproza Avenue to Bulaong Avenue), Barangay Dadiangas West, General Santos City
Page 146 of 339
 DETAILED UNIT PRICE ANALYSIS
Project:
: Construction of Drainage at Aparente Street, Brgy San Isidro, GSC
Barangay San Isidro, General Santos City
Item No. : 411(2)
Description : Paint (for PWD Sign)
Quantity : 10.00 sq.m.
Output per hour : 10.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 1.00 107.19

b. Skilled Laborer 1 1.00 78.80
c. Laborer 2 1.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

Minor Tools (10 % of Labor) 30.96

Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Semi-Gloss Latex Paint (White) gals. 1.00 771.00

b. Semi-Gloss Latex Paint (Blue) gals. 3.00 771.00
c. Flat Wall Latex gals. 3.00 703.00
d. Polituff Bodyfiller gals. 1.00 752.00
Miscellaneous (5% of above) 297.25

Sub-Total for C
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Unit Cost H / Qty
 OCM PROFIT TAX
15% 10% 5%
DIRECT
HOURS UNIT
dro, GSC NEEDED FACTOR COST LABOR MARK UP EQT MARK UP MAT

87

Amount

107.19 1 1
78.80 1 1
123.64 1 1

309.63 309.63 77.41

Amount

30.96

30.96 30.96 7.74

Amount

771.00 0.07
2,313.00 0.23
2,109.00 0.29
752.00 0.07
297.25 0.05

6,242.25 6,242.25
6,582.84
987.43
 658.28
411.43
8,639.98
864.00 658.28

309.630 30.960 6242.250

DIRECT 6582.840
MARK UP 77.410 7.740
TAX 411.428
MARK UP

1,560.56
1560.563 1,645.71
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 500(1)a
Description : Pipe Culverts, 460mm dia. (18" dia.)
Quantity : 3.00 ln.m.
Output per hour : 3.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. One Bagger Mixer 1 0.25 172.00 43.00
Minor Tools (10 % of Labor) 51.21 51.21

user:
plug in data (volume of
user: gravel bedding)
check if gravel bedding is
needed *** see collar and
buttress detail

Sub-Total for B 1,203.71

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 5.00 235.00 1,175.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel cu.m. 0.50 925.00 462.50
d. R.C. Pipes (460 mm dia.) pc. 3.00 1,400.00 4,200.00
e. Bedding cu.m. 5.00 925.00 4,625.00
f. 10mm Ordinary Plywood - 3 uses pc. 1.00 620.00 620.00
g. Coco Lumber - 3 uses bd.ft. 1.22 27.00 32.94
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.01 70.00 0.70

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 11,303.64

D. Total Direct Cost (A+B+C) 13,019.42
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 1,952.91
F. Contractor's Profit (CP) 10 % of D 1,301.94
G. Value Added Tax (VAT) 5 % of (D+E+F) 813.71
H. Total Cost (D + E + F + G) 17,087.98
I. Unit Cost H / Qty 5,695.99

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 500(1)a1
Description : Pipe Culverts, 610mm dia. (24" dia.)
Quantity : 2.25 ln.m.
Output per hour : 2.25 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. One Bagger Mixer 1 0.25 172.00 43.00
Minor Tools (10 % of Labor) 51.21 51.21

user:
plug in data (volum
gravel bedding)

user: *** see collar and

check if gravel bedding is buttress detail
needed

Sub-Total for B 1,203.71

Name and Specification Unit Quantity Unit Cost Amount
C. Materials
-
a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 4.00 235.00 940.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel cu.m. 0.50 925.00 462.50
d. R.C. Pipes (610 mm dia.) pc. 3.00 2,500.00 7,500.00
e. Bedding cu.m. 5.00 925.00 4,625.00
f. 10mm Ordinary Plywood - 3 uses pc. 1.00 620.00 620.00
g. Coco Lumber - 3 uses bd.ft. 1.14 27.00 30.78
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.01 70.00 0.70

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 14,366.48

D. Total Direct Cost (A+B+C) 16,082.26
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,412.34
F. Contractor's Profit (CP) 10 % of D 1,608.23
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,005.14
H. Total Cost (D + E + F + G) 21,107.97
I. Unit Cost H / Qty 9,381.32

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 500(1)a3
Description : Pipe Culverts, 910mm dia. (36" dia.)
Quantity : 1.75 ln.m.
Output per hour : 1.75 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. One Bagger Mixer 1 0.25 172.00 43.00
Minor Tools (10 % of Labor) 51.21 51.21

user:
plug in data (vo
gravel bedding)
user:
check if gravel bedding is *** see collar a
needed buttress detail

Sub-Total for B 1,203.71

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 5.00 235.00 1,175.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel cu.m. 0.50 925.00 462.50
d. R.C. Pipes (910 mm dia.) pc. 2.00 3,900.00 7,800.00
e. Bedding cu.m. 5.00 925.00 4,625.00
f. 10mm Ordinary Plywood - 3 uses pc. 1.00 620.00 620.00
g. Coco Lumber - 3 uses bd.ft. 1.86 27.00 50.22
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.02 70.00 1.40

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 14,921.62

D. Total Direct Cost (A+B+C) 16,637.40
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,495.61
F. Contractor's Profit (CP) 10 % of D 1,663.74
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,039.84
H. Total Cost (D + E + F + G) 21,836.59
I. Unit Cost H / Qty 12,478.05

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 500(1)a4
Description : Pipe Culverts, 1070mm dia. (42" dia.)
Quantity : 1.50 ln.m.
Output per hour : 1.50 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. One Bagger Mixer 1 0.20 172.00 34.40
Minor Tools (10 % of Labor) 51.21 51.21

user:
plug in data (volume of
user: gravel bedding)
check if gravel bedding is
needed *** see collar and
buttress detail

Sub-Total for B 1,195.11

Name and Specification Unit Quantity Unit Cost Amount
C. Materials
-
a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 4.00 235.00 940.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel cu.m. 0.50 925.00 462.50
d. R.C. Pipes (1070 mm dia.) pc. 2.00 4,000.00 8,000.00
e. Bedding cu.m. 5.00 925.00 4,625.00
f. 10mm Ordinary Plywood - 3 uses pc. 1.00 620.00 620.00
g. Coco Lumber - 3 uses bd.ft. 1.83 27.00 49.41
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.02 70.00 1.40

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 14,885.81

D. Total Direct Cost (A+B+C) 16,592.99
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,488.95
F. Contractor's Profit (CP) 10 % of D 1,659.30
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,037.06
H. Total Cost (D + E + F + G) 21,778.30
I. Unit Cost H / Qty 14,518.87

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 500(1)a5
Description : Pipe Culverts, 1220mm dia. (48" dia.)
Quantity : 1.25 ln.m.
Output per hour : 1.25 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. One Bagger Mixer 1 0.20 172.00 34.40
Minor Tools (10 % of Labor) 51.21 51.21

user:
plug in data (volume of
gravel bedding)
user:
check if gravel bedding is *** see collar and
needed buttress detail

Sub-Total for B 1,195.11

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 4.00 235.00 940.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel cu.m. 0.50 925.00 462.50
d. R.C. Pipes (1220 mm dia.) pc. 2.00 4,800.00 9,600.00
e. Bedding cu.m. 5.00 925.00 4,625.00
f. 10mm Ordinary Plywood - 3 uses pc. 1.00 620.00 620.00
g. Coco Lumber - 3 uses bd.ft. 1.71 27.00 46.17
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.02 70.00 1.40

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 16,482.57

D. Total Direct Cost (A+B+C) 18,189.75
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,728.46
F. Contractor's Profit (CP) 10 % of D 1,818.98
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,136.86
H. Total Cost (D + E + F + G) 23,874.05
I. Unit Cost H / Qty 19,099.24

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 500(1)a6
Description : Pipe Culverts, 1520mm dia. (60" dia.)
Quantity : 1.00 ln.m.
Output per hour : 1.00 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. One Bagger Mixer 1 0.20 172.00 34.40
Minor Tools (10 % of Labor) 51.21 51.21

user:
plug in data (volume of
user: gravel bedding)
check if gravel bedding is
needed *** see collar and
buttress detail

Sub-Total for B 1,195.11

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 4.00 235.00 940.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel cu.m. 0.50 925.00 462.50
d. R.C. Pipes (1520 mm dia.) pc. 1.00 7,900.00 7,900.00
e. Bedding cu.m. 5.00 925.00 4,625.00
f. 10mm Ordinary Plywood - 3 uses pc. 1.00 620.00 620.00
g. Coco Lumber - 3 uses bd.ft. 2.23 27.00 60.21
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.02 70.00 1.40

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 14,796.61

D. Total Direct Cost (A+B+C) 16,503.79
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,475.57
F. Contractor's Profit (CP) 10 % of D 1,650.38
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,031.49
H. Total Cost (D + E + F + G) 21,661.23
I. Unit Cost H / Qty 21,661.23

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
WITOUT INLET AND
Project: : project title CURB
location
Item No. : 502(1)a1
Description : Manhole, 610mm dia. (Concrete), (with 3" dia. PVC pipe as drains)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 8.90 107.19 953.99

b. Skilled Laborer 2 8.90 78.80 1,402.64
c. Laborer 4 8.90 61.82 2,200.79

Sub-Total for A 4,557.42

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 2.00 172.00 344.00

b. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
c. Bar Cutter 1 0.30 105.47 31.64
d. Bar Bender 1 0.30 168.75 50.63
e. Concrete Vibrator 1 2.00 57.17 114.34

Minor Tools (10% of Labor) 455.74 455.74

Sub-Total for B 1,156.10

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 30.00 235.00 7,050.00
b. Sand cu.m. 2.00 375.00 750.00
c. Gravel cu.m. 3.50 925.00 3,237.50
d. Reinforcing Steel Bar, Grade 40 kg. 156.22 79.00 12,341.38
e. #16 G.I. Tie Wire (2% of RSB) kg. 2.62 85.00 222.70
f. 10mm Ordinary Plywood - 2 uses pc. 6.00 620.00 3,720.00
g. Coco Lumber - 2 uses bd.ft. 68.75 27.00 1,856.25
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.00 70.00 -
i. Bedding user: cu.m. 1.00 925.00 925.00
check need of gravel
bedding
project title location
Page of (Total # of Pages)
 07/07/2024
user:
check need of gravel
bedding

Sub-Total for C 30,102.83

D. Total Direct Cost (A+B+C) 35,816.35
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 5,372.45
F. Contractor's Profit (CP) 10 % of D 3,581.64
G. Value Added Tax (VAT) 5 % of (D+E+F) 2,238.52
H. Total Cost (D + E + F + G) 47,008.96
I. Total Unit Cost H / Qty 47,008.96

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
WITHOUT INLET AND
Project: : project title CURB
location
Item No. : 502(1)a3
Description : Manhole, 910mm dia. (Concrete), (with 3" dia. PVC pipe as drains)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 11.20 107.19 1,200.53

b. Skilled Laborer 2 11.20 78.80 1,765.12
c. Laborer 4 11.20 61.82 2,769.54

Sub-Total for A 5,735.19

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 2.42 172.00 416.24

b. Water Truck (1000 gal.) 1 0.16 1,065.00 170.40
c. Bar Cutter 1 0.50 105.47 52.74
d. Bar Bender 1 0.50 168.75 84.38
e. Concrete Vibrator 1 2.42 57.17 138.35

Minor Tools (10% of Labor) 573.52 573.52

Sub-Total for B 1,435.63

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 33.00 235.00 7,755.00
b. Sand cu.m. 2.00 375.00 750.00
c. Gravel cu.m. 4.00 925.00 3,700.00
d. Reinforcing Steel Bar, Grade 40 kg. 262.28 79.00 20,720.12
e. #16 G.I. Tie Wire (2% of RSB) kg. 4.75 85.00 403.75
f. 10mm Ordinary Plywood - 2 uses pc. 8.33 620.00 5,164.60
g. Coco Lumber - 2 uses bd.ft. 91.63 27.00 2,474.01
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.59 70.00 41.30
i. Bedding user: cu.m. 2.00 925.00 4,625.00
check need of gravel
bedding

project title location

Page of (Total # of Pages)
 07/07/2024
user:
check need of gravel
bedding

Sub-Total for C 45,633.78

D. Total Direct Cost (A+B+C) 52,804.60
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 7,920.69
F. Contractor's Profit (CP) 10 % of D 5,280.46
G. Value Added Tax (VAT) 5 % of (D+E+F) 3,300.29
H. Total Cost (D + E + F + G) 69,306.04
I. Total Unit Cost H / Qty 69,306.04

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 502(1)a5
Description : Manhole, 1220mm dia. (Concrete), (with 3" dia. PVC pipe as drains)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 15.00 107.19 1,607.85

b. Skilled Laborer 2 15.00 78.80 2,364.00
c. Laborer 4 15.00 61.82 3,709.20

Sub-Total for A 7,681.05

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 3.60 172.00 619.20

b. Water Truck (1000 gal.) 1 0.24 1,065.00 255.60
c. Bar Cutter 1 0.73 105.47 76.99
d. Bar Bender 1 0.73 168.75 123.19
e. Concrete Vibrator 1 3.60 57.17 205.81

Minor Tools (10% of Labor) 768.11 768.11

Sub-Total for B 2,048.90

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 41.00 235.00 9,635.00
b. Sand cu.m. 2.50 375.00 937.50
c. Gravel cu.m. 4.50 925.00 4,162.50
d. Reinforcing Steel Bar, Grade 40 kg. 218.22 79.00 17,239.38
e. #16 G.I. Tie Wire (2% of RSB) kg. 3.86 85.00 328.10
f. 10mm Ordinary Plywood - 2 uses pc. 10.11 620.00 6,268.20
g. Coco Lumber - 2 uses bd.ft. 111.21 27.00 3,002.67
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.78 70.00 54.60
i. Bedding cu.m. 0.00 925.00 925.00
user:
check need of gravel
bedding
project title location
Page of (Total # of Pages)
 07/07/2024
user:
check need of gravel
bedding

Sub-Total for C 42,552.95

D. Total Direct Cost (A+B+C) 52,282.90
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 7,842.44
F. Contractor's Profit (CP) 10 % of D 5,228.29
G. Value Added Tax (VAT) 5 % of (D+E+F) 3,267.68
H. Total Cost (D + E + F + G) 68,621.31
I. Total Unit Cost H / Qty 68,621.31

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 502(1)a6
Description : Manhole, 1520mm dia. (Concrete), (with 3" dia. PVC pipe as drains)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 15.00 107.19 1,607.85

b. Skilled Laborer 2 15.00 78.80 2,364.00
c. Laborer 4 15.00 61.82 3,709.20

Sub-Total for A 7,681.05

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 3.60 172.00 619.20

b. Water Truck (1000 gal.) 1 0.24 1,065.00 255.60
c. Bar Cutter 1 0.73 105.47 76.99
d. Bar Bender 1 0.73 168.75 123.19
e. Concrete Vibrator 1 3.60 57.17 205.81

Minor Tools (10% of Labor) 768.11 768.11

Sub-Total for B 2,048.90

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 48.00 235.00 11,280.00
b. Sand cu.m. 3.00 375.00 1,125.00
c. Gravel cu.m. 5.50 925.00 5,087.50
d. Reinforcing Steel Bar, Grade 40 kg. 254.52 79.00 20,107.08
e. #16 G.I. Tie Wire (2% of RSB) kg. 4.59 85.00 390.15
f. 10mm Ordinary Plywood - 2 uses pc. 12.65 620.00 7,843.00
g. Coco Lumber - 2 uses bd.ft. 139.15 27.00 3,757.05
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 1.06 70.00 74.20
i. Bedding cu.m. 3.00 925.00 4,625.00
user:
check need of gravel
bedding

Sub-Total for C 54,288.98

D. Total Direct Cost (A+B+C) 64,018.93
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 9,602.84
F. Contractor's Profit (CP) 10 % of D 6,401.89
G. Value Added Tax (VAT) 5 % of (D+E+F) 4,001.18
H. Total Cost (D + E + F + G) 84,024.84
project title location
Page of (Total # of Pages)
 07/07/2024

I. Total Unit Cost H / Qty 84,024.84

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
inlet IN BETWEEN
Project: : project title manholes with curb and
location gutter (connected to a
catch basin) - IN A
Item No. : 502(2)
Description : Inlet, (Concrete)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 2.00 107.19

b. Skilled Laborer 2 2.00 78.80
c. Laborer 4 2.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. One Bagger Mixer 1 0.40 172.00

b. Water Truck (1000 gal.) 1 0.10 1,065.00
c. Bar Cutter 1 0.25 105.47
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64
Minor Tools (5% of Labor) 51.21

Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 3.00 235.00
b. Sand cu.m. 0.50 375.00
c. Gravel cu.m. 0.50 925.00
d. Reinforcing Steel Bar, Grade 40 kg. 25.00 79.00
e. #16 G.I. Tie Wire (2% of RSB) kg. 1.00 85.00
f. 10mm Ordinary Plywood - 2 uses pc. 2.00 620.00
g. Coco Lumber - 2 uses bd.ft. 33.00 27.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.33 70.00
i. R.C. Pipes (12" dia.) pc. 1.00 1,100.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Total Unit Cost H / Qty

project title location

Page of (Total # of Pages)
 07/07/2024

UNIT PRICE ANALYSIS

Amount

214.38
315.20
494.56

1,024.14
Amount

68.80
106.50
26.37
32.64
51.21

285.52
Amount

705.00
187.50
462.50
1,975.00
85.00
1,240.00
891.00
23.10
1,100.00

project title location

Page of (Total # of Pages)
 07/07/2024

6,669.10
7,978.76
1,196.81
797.88
498.67
10,472.12
10,472.12

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
inlet IN EVERY manhole
Project: : project title (with curb and gutter) -
location IN B

Item No. : 502(2)

Description : Inlet (in Manhole), (Concrete)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 2.00 107.19

b. Skilled Laborer 2 2.00 78.80
c. Laborer 4 2.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. One Bagger Mixer 1 0.40 172.00

b. Water Truck (1000 gal.) 1 0.10 1,065.00
c. Bar Cutter 1 0.25 105.47
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64
Minor Tools (5% of Labor) 51.21

Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 3.00 235.00
b. Sand cu.m. 0.50 375.00
c. Gravel cu.m. 0.50 925.00
d. Reinforcing Steel Bar, Grade 40 kg. 25.00 79.00
e. #16 G.I. Tie Wire (2% of RSB) kg. 1.00 85.00
f. 10mm Ordinary Plywood - 2 uses pc. 2.00 620.00
g. Coco Lumber - 2 uses bd.ft. 33.00 27.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.33 70.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Total Unit Cost H / Qty

project title location

Page of (Total # of Pages)
 07/07/2024

D UNIT PRICE ANALYSIS

Amount

214.38
315.20
494.56

1,024.14
Amount

68.80
106.50
26.37
32.64
51.21

285.52
Amount

705.00
187.50
462.50
1,975.00
85.00
1,240.00
891.00
23.10

project title location

Page of (Total # of Pages)
 07/07/2024

5,569.10
6,878.76
1,031.81
687.88
429.92
9,028.37
9,028.37

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
inlet every 15.00
Project: : project title m box culvert (with curb
location and gutter) - IN C

Item No. : 502(2)

Description : Inlet (in Box Culvert), (Concrete)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 2.00 107.19

b. Skilled Laborer 2 2.00 78.80
c. Laborer 4 2.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. One Bagger Mixer 1 0.40 172.00

b. Water Truck (1000 gal.) 1 0.10 1,065.00
c. Bar Cutter 1 0.25 105.47
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64
Minor Tools (5% of Labor) 51.21

Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 3.00 235.00
b. Sand cu.m. 0.50 375.00
c. Gravel cu.m. 0.50 925.00
d. Reinforcing Steel Bar, Grade 40 kg. 25.00 79.00
e. #16 G.I. Tie Wire (2% of RSB) kg. 1.00 85.00
f. 10mm Ordinary Plywood - 2 uses pc. 2.00 620.00
g. Coco Lumber - 2 uses bd.ft. 33.00 27.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.33 70.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Total Unit Cost H / Qty

project title location

Page of (Total # of Pages)
 07/07/2024

UNIT PRICE ANALYSIS

Amount

214.38
315.20
494.56

1,024.14
Amount

68.80
106.50
26.37
32.64
51.21

285.52
Amount

705.00
187.50
462.50
1,975.00
85.00
1,240.00
891.00
23.10

project title location

Page of (Total # of Pages)
 07/07/2024

5,569.10
6,878.76
1,031.81
687.88
429.92
9,028.37
9,028.37

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 502(3)
Description : Catch Basin, (Concrete)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 6.50 107.19 696.74

b. Skilled Laborer 2 6.50 78.80 1,024.40
c. Laborer 4 6.50 61.82 1,607.32

Sub-Total for A 3,328.46

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 2.00 172.00 344.00

b. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
c. Bar Cutter 1 0.30 105.47 31.64
d. Bar Bender 1 0.30 168.75 50.63
e. Concrete Vibrator 1 2.00 57.17 114.34

Minor Tools (10% of Labor) 332.85 332.85

Sub-Total for B 1,033.21

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 12.00 235.00 2,820.00
b. Sand cu.m. 1.00 375.00 375.00
c. Gravel cu.m. 1.50 925.00 1,387.50
d. Reinforcing Steel Bar, Grade 40 kg. 93.00 79.00 7,347.00
e. #16 G.I. Tie Wire (2% of RSB) kg. 1.86 85.00 158.10
f. 10mm Ordinary Plywood - 2 uses pc. 6.00 620.00 3,720.00
g. Coco Lumber - 2 uses bd.ft. 66.00 27.00 1,782.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.66 70.00 46.20
i. Bedding cu.m. 5.00 925.00 4,625.00
user:
check need of gravel user:
bedding plug in data (volume of project title location
Page of (Total # of Pages)
gravel bedding)
 07/07/2024

user:
check need of gravel user:
bedding plug in data (volume of
Sub-Total for C gravel bedding) 22,260.80
D. Total Direct Cost (A+B+C) 26,622.47
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 3,993.37
F. Contractor's Profit (CP) 10 % of D 2,662.25
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,663.90
H. Total Cost (D + E + F + G) 34,941.99
I. Total Unit Cost H / Qty 34,941.99

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 502(3)a1
Description : Catch Basin for 610mm dia. RCPC (Box Connector)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 4.00 107.19 428.76

b. Skilled Laborer 2 4.00 78.80 630.40
c. Laborer 4 4.00 61.82 989.12

Sub-Total for A 2,048.28

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 2.00 172.00 344.00

b. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
c. Bar Cutter 1 0.30 105.47 31.64
d. Bar Bender 1 0.30 168.75 50.63
e. Concrete Vibrator 1 2.00 57.17 114.34

Minor Tools (10% of Labor) 204.83 204.83

Sub-Total for B 905.19

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 6.00 235.00 1,410.00
b. Sand cu.m. 1.50 375.00 562.50
c. Gravel cu.m. 2.50 925.00 2,312.50
d. Reinforcing Steel Bar, Grade 40 kg. 47.95 79.00 3,788.05
e. #16 G.I. Tie Wire (2% of RSB) kg. 0.96 85.00 81.60
f. 10mm Ordinary Plywood - 2 uses pc. 2.00 620.00 1,240.00
g. Coco Lumber - 2 uses bd.ft. 24.00 27.00 648.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.24 70.00 16.80
i. Bedding cu.m. 5.00 925.00 4,625.00
user:
check need of gravel user:
bedding plug in data (volume of project title location
gravel bedding) Page of (Total # of Pages)
 07/07/2024

user:
check need of gravel user:
bedding plug in data (volume of
gravel bedding)
Sub-Total for C 14,684.45
D. Total Direct Cost (A+B+C) 17,637.92
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,645.69
F. Contractor's Profit (CP) 10 % of D 1,763.79
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,102.37
H. Total Cost (D + E + F + G) 23,149.77
I. Total Unit Cost H / Qty 23,149.77

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 502(3)a1
Description : Catch Basin for 610mm dia. RCPC (Box Connector)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 4.00 107.19 428.76

b. Skilled Laborer 2 4.00 78.80 630.40
c. Laborer 4 4.00 61.82 989.12

Sub-Total for A 2,048.28

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 2.00 172.00 344.00

b. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
c. Bar Cutter 1 0.30 105.47 31.64
d. Bar Bender 1 0.30 168.75 50.63
e. Concrete Vibrator 1 2.00 57.17 114.34

Minor Tools (10% of Labor) 204.83 204.83

Sub-Total for B 905.19

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 8.00 235.00 1,880.00
b. Sand cu.m. 2.00 375.00 750.00
c. Gravel cu.m. 3.50 925.00 3,237.50
d. Reinforcing Steel Bar, Grade 40 kg. 47.95 79.00 3,788.05
e. #16 G.I. Tie Wire (2% of RSB) kg. 0.96 85.00 81.60
f. 10mm Ordinary Plywood - 2 uses pc. 2.00 620.00 1,240.00
g. Coco Lumber - 2 uses bd.ft. 24.00 27.00 648.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.24 70.00 16.80
i. Bedding cu.m. 5.00 925.00 4,625.00
user:
check need of gravel user:
bedding plug in data (volume of project title location
gravel bedding) Page of (Total # of Pages)
 07/07/2024

user:
check need of gravel user:
bedding plug in data (volume of
gravel bedding)
Sub-Total for C 16,266.95
D. Total Direct Cost (A+B+C) 19,220.42
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,883.06
F. Contractor's Profit (CP) 10 % of D 1,922.04
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,201.28
H. Total Cost (D + E + F + G) 25,226.80
I. Total Unit Cost H / Qty 25,226.80

project title location

Page of (Total # of Pages)
 DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 502(3)a3
Description : Catch Basin for 910mm dia. (Box Connector)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 6.00 107.19

b. Skilled Laborer 2 6.00 78.80
c. Laborer 4 6.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. One Bagger Mixer 1 3.00 172.00

b. Water Truck (1000 gal.) 1 0.23 1,065.00
c. Bar Cutter 1 0.45 105.47
d. Bar Bender 1 0.45 168.75
e. Concrete Vibrator 1 3.00 57.17

Minor Tools (10% of Labor) 307.24

Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 10.00 235.00
b. Sand cu.m. 2.50 375.00
c. Gravel cu.m. 4.50 925.00
d. Reinforcing Steel Bar, Grade 40 kg. 71.93 79.00
e. #16 G.I. Tie Wire (2% of RSB) kg. 1.44 85.00
f. 10mm Ordinary Plywood - 2 uses pc. 3.00 620.00
g. Coco Lumber - 2 uses bd.ft. 36.00 27.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.36 70.00
user:
i. Bedding check need of gravel
cu.m. 1.00 925.00
bedding

user:
Sub-Total for C plug in data (volume of
D. Total Direct Cost gravel bedding) (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
 user:
plug in data (volume of
gravel bedding)

F. Contractor's Profit (CP) 10 % of D

G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Total Unit Cost H / Qty
 OCM PROFIT TAX
15% 10% 5%
HOURS DIRECT UNIT
NEEDED FACTOR COST LABOR MARK UP EQT

1.5

Amount

643.14 1 6
945.60 1 6
1,483.68 1 6

3,072.42 3,072.42 768.11

Amount

516.00 1 3
244.95 1 0.225
47.46 1 0.45
75.94 1 0.45
171.51 1 3

307.24

1,363.10 1,363.10
Amount

cu.m. 1.084
2,350.00 9.756
937.50 2.168
4,162.50 4.336
5,682.47 71.928
122.40 1.43856
1,860.00 3
972.00 36
25.20 0.36
925.00

17,037.07
21,472.59
3,220.89
 2,147.26
1,342.04
28,182.78
28,182.78 21,472.59

3072.420 1363.100
DIRECT 21472.590
MARK UP 768.110
TAX 1342.037
MARK UP MAT MARK UP

340.78

17,037.07 4,259.27
 17037.070
21472.590
340.775 4259.268 5,368.15
1342.037
 DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 502(3)a5
Description : Catch Basin for 1220mm dia. RCPC (Box Connector)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 8.00 107.19

b. Skilled Laborer 2 8.00 78.80
c. Laborer 4 8.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. One Bagger Mixer 1 4.00 172.00

b. Water Truck (1000 gal.) 1 0.30 1,065.00
c. Bar Cutter 1 0.60 105.47
d. Bar Bender 1 0.60 168.75
e. Concrete Vibrator 1 4.00 57.17

Minor Tools (10% of Labor) 409.66

Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 13.00 235.00
b. Sand cu.m. 3.00 375.00
c. Gravel cu.m. 5.50 925.00
d. Reinforcing Steel Bar, Grade 40 kg. 95.90 79.00
e. #16 G.I. Tie Wire (2% of RSB) kg. 1.92 85.00
f. 10mm Ordinary Plywood - 2 uses pc. 4.00 620.00
g. Coco Lumber - 2 uses bd.ft. 48.00 27.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.48 70.00
i. Bedding cu.m. 0.00 925.00
user:
check need of gravel
user:
bedding
plug in data (volume of
gravel bedding)
 user:
check need of gravel
user:
bedding
plug in data (volume of
Sub-Total for C gravel bedding)
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Total Unit Cost H / Qty
 OCM PROFIT TAX
15% 10% 5%
HOURS DIRECT UNIT
NEEDED FACTOR COST LABOR MARK UP EQT

Amount

857.52 1 8
1,260.80 1 8
1,978.24 1 8

4,096.56 4,096.56 1,024.14

Amount

688.00 1 4
319.50 1 0.3
63.28 1 0.6
101.25 1 0.6
228.68 1 4

409.66

1,810.37 1,810.37
Amount

cu.m. 1.366
3,055.00 12.294
1,125.00 2.732
5,087.50 5.464
7,576.10 95.904
163.20 1.91808
2,480.00 4
1,296.00 48
33.60 0.48
-
20,816.40
26,723.33
4,008.50
2,672.33
1,670.21
35,074.37
35,074.37 26,723.33

4096.560 1810.370
DIRECT 26723.330
MARK UP 1024.140
TAX 1670.208
MARK UP MAT MARK UP

452.59
 20,816.40 5,204.10

20816.400
26723.330
452.593 5204.100 6,680.83
1670.208
 DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 502(3)d
Description : Catch Basin for 1520mm RCPC (Box Connector)
Quantity : 1.00 ea.
Output : 1.00 ea.

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 10.00 107.19

b. Skilled Laborer 2 10.00 78.80
c. Laborer 4 10.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. One Bagger Mixer 1 5.00 172.00

b. Water Truck (1000 gal.) 1 0.38 1,065.00
c. Bar Cutter 1 0.75 105.47
d. Bar Bender 1 0.75 168.75
e. Concrete Vibrator 1 5.00 57.17

Minor Tools (10% of Labor) 512.07

Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 15.00 235.00
b. Sand cu.m. 3.50 375.00
c. Gravel cu.m. 7.00 925.00
d. Reinforcing Steel Bar, Grade 40 kg. 119.88 79.00
e. #16 G.I. Tie Wire (2% of RSB) kg. 2.40 85.00
f. 10mm Ordinary Plywood - 2 uses pc. 5.00 620.00
g. Coco Lumber - 2 uses bd.ft. 60.00 27.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.60 70.00
i. Bedding cu.m. 0.00 925.00
user:
check need of gravel
bedding user:
plug in data (volume of
gravel bedding)
 user:
check need of gravel
bedding user:
plug in data (volume of
Sub-Total for C gravel bedding)
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Total Unit Cost H / Qty
 OCM PROFIT TAX
15% 10% 5%
HOURS DIRECT UNIT
NEEDED FACTOR COST LABOR MARK UP EQT

2.5

Amount

1,071.90 1 10
1,576.00 1 10
2,472.80 1 10

5,120.70 5,120.70 1,280.18

Amount

860.00 1 5
404.70 1 0.375
79.10 1 0.75
126.56 1 0.75
285.85 1 5

512.07

2,268.28 2,268.28
Amount

cu.m. 1.66
3,525.00 14.94
1,312.50 3.32
6,475.00 6.64
9,470.52 119.88
204.00 2.3976
3,100.00 5
1,620.00 60
42.00 0.6
-
25,749.02
33,138.00
4,970.70
3,313.80
2,071.13
43,493.63
43,493.63 33,138.00

5120.700 2268.280
DIRECT 33138.000
MARK UP 1280.180
TAX 2071.125
MARK UP MAT MARK UP

567.07
 25,749.02 6,437.26

25749.020
33138.000
567.070 6437.255 8,284.51
2071.125
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 503(1)
Description : Metal Frames and Grating
Quantity : 1.00 set
Output per hour : 1.00 set/hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 1 1.00 78.80 78.80
c. Laborer 1 1.00 61.82 61.82

Sub-Total for A 247.81

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Bar Cutter 1 0.50 105.47 52.74

b. Welding Machine 1 1.00 391.00 391.00

Sub-Total for B 443.74

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 6mm thick x50mm x50mm Angle Bar length 28.00 1,848.00 51,744.00
b. 6mm thick x38mm Flat Bar length 96.00 760.68 73,025.57
c. Welding Rod kg 5.00 165.00 825.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 125,594.57

D. Total Direct Cost (A+B+C) 126,286.12
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 18,942.92
F. Contractor's Profit (CP) 10 % of D 12,628.61
G. Value Added Tax (VAT) 5 % of (D+E+F) 7,892.88
H. Total Cost (D + E + F + G) 165,750.53
I. Unit Cost H / Qty 165,750.53

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 504(4)
Description : Reconditioning Drainage Structures
Quantity : 1.00 ea

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 4.00 107.19 428.76

b. Skilled Laborer 2 4.00 78.80 630.40
c. Laborer 4 4.00 61.82 989.12

Sub-Total for A 2,048.28

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Concrete Vibrator 1 1.00 57.17 57.17
a. Bar Cutter 1 1.00 105.47 105.47
b. Bar Bender 1 1.00 168.75 168.75

Minor Tools (5% of Labor) 102.41 102.41

Sub-Total for B 605.80

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Lumber, Good - 4 uses bd.ft. 70.00 52.00 3,640.00

b. 10mm Ordinary Plywood - 4 uses pc. 2.00 620.00 1,240.00
c. Assorted CWN (1kg./100 bd.ft. of Lumber) kg. 1.00 70.00 70.00
d. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 2.00 235.00 470.00
e. Sand cu.m. 0.50 375.00 187.50
f. Gravel cu.m. 0.50 925.00 462.50
g. Tie Wire (2% of RSB) kg. 2.00 85.00 170.00
h. Reinforcing Steel Bar, Grade 40 kg. 7.08 79.00 559.32
(w/ 5% Wastage)
i. 16mm dia. X 6m plain steel bar length 0.40 528.99 211.60

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 7,010.92

D. Total Direct Cost (A+B+C) 9,665.00
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 1,449.75
F. Contractor's Profit (CP) 10 % of D 966.50
G. Value Added Tax (VAT) 5 % of (D+E+F) 604.06
H. Total Cost (D + E + F + G) 12,685.31
I. Total Unit Cost H / Qty 12,685.31

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 505(2)a
Description : Grouted Riprap (Class A)
Quantity : 1.25 cu.m.
Output per hour : 1.25 cu.m. / hr.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 8 1.00 61.82 494.56

Sub-Total for A 759.35

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
Minor Tools (5% of Labor) 37.97 37.97

Sub-Total for B 263.22

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 4.00 235.00 940.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel Fill cu.m. 0.50 925.00 462.50
d. Weep Holes(3" dia PVC pipe) ln.m. 0.38 650.00 243.75
e. Boulders (15-25 kg) cu.m. 1.00 925.00 925.00
Miscellaneous (1% of Materials) 27.59 27.59

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 2,786.34

D. Total Direct Cost (A+B+C) 3,808.91
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 571.34
F. Contractor's Profit (CP) 10 % of D 380.89
G. Value Added Tax (VAT) 5 % of (D+E+F) 238.06
H. Total Cost (D + E + F + G) 4,999.20
I. Unit Cost H / Qty 3,999.36

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 506(1)
Description : Stone Masonry
Quantity : 1.56 cu.m.
Output per hour : 1.56 cu.m. / hr.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 8 1.00 61.82 494.56

Sub-Total for A 759.35

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (0.80 cu.m.) 1 0.10 2,096.00 209.60
Minor Tools (5% of Labor) 37.97 37.97

Sub-Total for B 472.82

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 9.00 235.00 2,115.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel Fill cu.m. 0.50 925.00 462.50
d. Weep Holes(3" dia PVC pipe) ln.m. 0.47 650.00 304.69
e. Boulders cu.m. 2.00 925.00 1,850.00
Miscellaneous (1% of Materials) 49.20 49.20

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 4,968.89

D. Total Direct Cost (A+B+C) 6,201.06
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 930.16
F. Contractor's Profit (CP) 10 % of D 620.11
G. Value Added Tax (VAT) 5 % of (D+E+F) 387.57
H. Total Cost (D + E + F + G) 8,138.90
I. Unit Cost H / Qty 5,208.90

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 508 (1)
Description : Hand Laid Rock Embankment
Quantity : 3.13 cu.m.
Output per hour : 3.13 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 8 1.00 61.82 494.56

Sub-Total for A 759.35

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10 % of Labor) 75.94 75.94

Sub-Total for B 75.94

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Boulders cu.m. 3.50 925.00 3,237.50

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 3,237.50

D. Total Direct Cost (A+B+C) 4,072.79
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 610.92
F. Contractor's Profit (CP) 10 % of D 407.28
G. Value Added Tax (VAT) 5 % of (D+E+F) 254.55
H. Total Cost (D + E + F + G) 5,345.54
I. Unit Cost H / Qty 1,707.84

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 509(1)b1
Description : Sheet Pile, Steel, Slope Protection
Quantity : 10.00 ln.m.
Output per hour : 10.00 ln.m. / hr.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Crawler Crane (36 - 40 T) 1 1.00 2,282.00 2,282.00

b. Vibro Hammer (Hydraulic Operated) 1 1.00 2,123.00 2,123.00
c. Welding Machine (Gas Operated) 1 0.25 539.00 134.75
d. Cutting Outfit 1 0.25 45.45 11.36

Sub-Total for B 4,551.11

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 10.50mmx100x400x6.0m Steel Sheet

69.00
Pile(48kg/m) kg 480.00 33,120.00
Miscellaneous (3% of Materials) 993.60 993.60

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 34,113.60

D. Total Direct Cost (A+B+C) 39,176.78
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 5,876.52
F. Contractor's Profit (CP) 10 % of D 3,917.68
G. Value Added Tax (VAT) 5 % of (D+E+F) 2,448.55
H. Total Cost (D + E + F + G) 51,419.53
I. Unit Cost H / Qty 5,141.95

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 600(1)
Description : Concrete Curb
Quantity : 19.20 ln.m.
Output per hour : 19.20 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 8 1.00 61.82 494.56

Sub-Total for A 916.95

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Concrete Vibrator 1 1.00 57.17 57.17

b. One Bagger Mixer 1 1.00 172.00 172.00
c. Water Truck (1000 gal.) 1 0.50 1,065.00 532.50
Minor Tools (10% of Labor) 91.70 91.70

Sub-Total for B 853.37

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 16.00 235.00 3,760.00
b. Sand cu.m. 1.00 375.00 375.00
c. Gravel cu.m. 2.00 925.00 1,850.00
d. 10mm Ordinary Plywood - 4 uses pc. 2.00 620.00 1,240.00
e. Coco Lumber - 2 uses bd.ft. 220.42 27.00 5,951.34
f. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 2.11 70.00 147.70
g. Reinforcing Steel Bar kg. 94.08 79.00 7,432.32
h. #16 G.I. Tie Wire (2% of RSB) kg. 0.38 85.00 32.30
Miscellaneous (2% of Materials) 415.77 415.77

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 21,204.43

D. Total Direct Cost (A+B+C) 22,974.75
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 3,446.21
F. Contractor's Profit (CP) 10 % of D 2,297.48
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,435.92
H. Total Cost (D + E + F + G) 30,154.36
I. Unit Cost H / Qty 1,570.54

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 600(4)
Description : Concrete Curb and Gutter
Quantity : 10.30 ln.m.
Output per hour : 10.30 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate

A. Labor

a. Construction Foreman 1 1.00 107.19

b. Skilled Laborer 4 1.00 78.80
c. Laborer 8 1.00 61.82

Sub-Total for A
Name and Capacity No. of Units No. of Hours Unit Rate/Hour
B. Equipment

a. Concrete Vibrator 1 1.00 57.17

b. One Bagger Mixer 1 1.00 172.00
c. Water Truck (1000 gal.) 1 0.50 1,065.00
Minor Tools (10% of Labor) 91.70

Sub-Total for B
Name and Specification Unit Quantity Unit Cost
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 14.00 235.00
b. Sand cu.m. 1.00 375.00
c. Gravel cu.m. 1.50 925.00
d. 10mm Ordinary Plywood - 4 uses pc. 2.00 620.00
e. Coco Lumber - 2 uses bd.ft. 236.28 27.00
f. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 2.36 70.00
g. Reinforcing Steel Bar kg. 45.73 79.00
h. #16 G.I. Tie Wire (2% of RSB) kg. 0.91 85.00
Miscellaneous (2% of Materials) 330.55

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C
D. Total Direct Cost (A+B+C)
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D
F. Contractor's Profit (CP) 10 % of D
G. Value Added Tax (VAT) 5 % of (D+E+F)
H. Total Cost (D + E + F + G)
I. Unit Cost H / Qty

project title location

Page of (Total # of Pages)
 07/07/2024

D UNIT PRICE ANALYSIS

Amount

107.19
315.20
494.56

916.95
Amount

57.17
172.00
532.50
91.70

853.37
Amount

3,290.00
375.00
1,387.50
1,240.00
6,379.56
165.20
3,612.67
77.35
330.55

project title location

Page of (Total # of Pages)
 07/07/2024

16,857.83
18,628.15
2,794.22
1,862.82
1,164.26
24,449.45
2,373.73

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 601 (1)
Description : Sidewalk (100mm thick)
Quantity : 161.00 sq.m.
Output per hour : 161.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 12 1.00 61.82 741.84

Sub-Total for A 1,164.23

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00 5,844.00

b. Concrete Vibrator 2 1.00 57.17 114.34
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64 32.64

Sub-Total for B 10,542.01

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Curing Compound lit. 46.69 109.00 5,089.21

b. Asphalt Sealant lit. 19.32 49.00 946.68
c. Forms l.m. 74.00 35.00 2,590.00
d. Sand cu.m. 9.00 375.00 3,375.00
e. Gravel cu.m. 16.50 925.00 15,262.50
f. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 153.00 235.00 35,955.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 63,218.39

D. Total Direct Cost (A+B+C) 74,924.63
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 11,238.69
F. Contractor's Profit (CP) 10 % of D 7,492.46
G. Value Added Tax (VAT) 5 % of (D+E+F) 4,682.79
H. Total Cost (D + E + F + G) 98,338.57
I. Unit Cost H / Qty 610.80

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 601 (2)
Description : Sidewalk (150mm thick)
Quantity : 93.00 sq.m.
Output per hour : 93.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 12 1.00 61.82 741.84

Sub-Total for A 1,164.23

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00 5,844.00

b. Concrete Vibrator 2 1.00 57.17 114.34
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64 32.64

Sub-Total for B 10,542.01

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Curing Compound lit. 26.97 109.00 2,939.73

b. Asphalt Sealant lit. 11.16 49.00 546.84
c. Forms l.m. 42.78 50.00 2,139.00
d. Sand cu.m. 7.00 375.00 2,625.00
e. Gravel cu.m. 14.00 925.00 12,950.00
f. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 127.00 235.00 29,845.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 51,045.57

D. Total Direct Cost (A+B+C) 62,751.81
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 9,412.77
F. Contractor's Profit (CP) 10 % of D 6,275.18
G. Value Added Tax (VAT) 5 % of (D+E+F) 3,921.99
H. Total Cost (D + E + F + G) 82,361.75
I. Unit Cost H / Qty 885.61

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 601 (3)
Description : Sidewalk (200mm thick)
Quantity : 69.75 sq.m.
Output per hour : 69.75 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 4 1.00 78.80 315.20
c. Laborer 12 1.00 61.82 741.84

Sub-Total for A 1,164.23

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1.00 1,461.00 5,844.00

b. Concrete Vibrator 2 1.00 57.17 114.34
c. Batching Plant (30 cu.m.) 1 1.00 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1.00 545.00 545.00
f. Water Truck (1000 gal.) 1 1.00 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 32.64 32.64

Sub-Total for B 10,542.01

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Curing Compound lit. 20.23 109.00 2,205.07

b. Asphalt Sealant lit. 8.37 49.00 410.13
c. Forms l.m. 32.09 60.00 1,925.40
d. Sand cu.m. 7.00 375.00 2,625.00
e. Gravel cu.m. 14.00 925.00 12,950.00
f. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 127.00 235.00 29,845.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 49,960.60

D. Total Direct Cost (A+B+C) 61,666.84
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 9,250.03
F. Contractor's Profit (CP) 10 % of D 6,166.68
G. Value Added Tax (VAT) 5 % of (D+E+F) 3,854.18
H. Total Cost (D + E + F + G) 80,937.73
I. Unit Cost H / Qty 1,160.40

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 608(1)
Description : Furnishing and Placing Garden Soil
Quantity : 1.25 cu.m.
Output per hour : 1.25 cu.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 2 1.00 61.82 123.64

Sub-Total for A 388.43

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Plate Compactor 1 1.00 123.00 123.00

Minor Tools (10% of Labor) 38.84 38.84

Sub-Total for B 161.84

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Garden Soil cu.m. 1.25 502.00 627.50

Sub-Total for C 627.50

D. Total Direct Cost (A+B+C) 1,177.77
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 176.67
F. Contractor's Profit (CP) 10 % of D 117.78

Improvement of Road Facilities Along Leon Llido (Tiongson St. Junction NLSA Road Junction) Barangay Lagao, General Santos City
 07/07/2024

G. Value Added Tax (VAT) 5 % of (D+E+F) 73.61

H. Total Cost (D + E + F + G) 1,545.83
I. Unit Cost H / Qty 1,236.66

Improvement of Road Facilities Along Leon Llido (Tiongson St. Junction NLSA Road Junction) Barangay Lagao, General Santos City
 DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 611(1)
Description : Trees Furnishing
Quantity : 100.00 ea.

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub-Total for A -
Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Sub-Total for B -
Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Trees (Seedlings) pc. 100.00 75.00 7,500.00

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 6 of 339
 Sub-Total for C 7,500.00
D. Total Direct Cost (A+B+C) 7,500.00
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 1,125.00
F. Contractor's Profit (CP) 10 % of D 750.00
G. Value Added Tax (VAT) 5 % of (D+E+F) 468.75
H. Total Cost (D + E + F + G) 9,843.75
I. Unit Cost H / Qty 98.44

Improvements of Road Facilities at Cabel St., Brgy. Lagao, General Santos City
Page 7 of 339
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 612(1)
Description : Reflectorized Thermoplastic Pavement Markings (White)
Quantity : 25.00 sq.m.
Output per hour : 25.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 6 1.00 61.82 370.92

Sub-Total for A 635.71

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Cargo Truck/Delivery Truck (5 T) 1 1 783.00 783.00

b. Applicator Machine 1 1 93.75 93.75
c. Kneading Machine 1 1 187.50 187.50
Minor Tools (10 % of Labor) 63.57 63.57

Sub-Total for B 1,127.82

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Thermoplastic Paint (White) bag 8.13 1,599.00 12,991.88

b. Glass Beads bag 0.83 2,109.00 1,739.93
c. Primer liter 3.00 178.00 534.00
d. LPG (50 kg.) cyl. 0.10 4,150.00 415.00
e. LPG (12 kg.) cyl. 0.05 996.00 49.80
f. Calsumine kg. 3.13 48.00 150.00
Miscellaneous (5% of Materials) 794.03 794.03

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 16,674.64

D. Total Direct Cost (A+B+C) 18,438.17
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 2,765.73
F. Contractor's Profit (CP) 10 % of D 1,843.82
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,152.39
H. Total Cost (D + E + F + G) 24,200.11
I. Unit Cost H / Qty 968.00

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 612(2)
Description : Reflectorized Thermoplastic Pavement Markings (Yellow)
Quantity : 25.00 sq.m.
Output per hour : 25.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 6 1.00 61.82 370.92

Sub-Total for A 635.71

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Cargo Truck/Delivery Truck (5 T) 1 1 783.00 783.00

b. Applicator Machine 1 1 93.75 93.75
c. Kneading Machine 1 1 187.50 187.50
Minor Tools (10 % of Labor) 63.57 63.57

Sub-Total for B 1,127.82

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Thermoplastic Paint (Yellow) bag 8.13 1,835.00 14,909.38

b. Glass Beads bag 0.83 2,109.00 1,739.93
c. Primer liter 3.00 178.00 534.00
d. LPG (50 kg.) cyl. 0.10 4,150.00 415.00
e. LPG (12 kg.) cyl. 0.05 996.00 49.80
f. Calsumine kg. 3.13 48.00 150.00
Miscellaneous (5% of Materials) 889.91 889.91

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 18,688.02

D. Total Direct Cost (A+B+C) 20,451.55
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 3,067.73
F. Contractor's Profit (CP) 10 % of D 2,045.16
G. Value Added Tax (VAT) 5 % of (D+E+F) 1,278.22
H. Total Cost (D + E + F + G) 26,842.66
I. Unit Cost H / Qty 1,073.71

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 704(1)
Description : Masonry Units - Box Culvert (w/ Finishing) Cement Plaster for 6" CHB, Inside
Quantity : 818.00 each 65.42 sq.m.
Output per hour : 30.00 each/hr 5.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
CHB Piling
a. Foreman 1 27.27 107.19 2,923.07
b. Skilled 2 27.27 78.80 4,297.75
c. Laborer 4 27.27 61.82 6,743.33
Plastering
a. Foreman 1 13.08 107.19 1,402.05
a. Mason 2 13.08 78.80 2,061.41
b. Laborer 2 13.08 61.82 1,617.21
Sub-Total for A 19,044.82
Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Concrete Vibrator 1 27.27 57.17 1,559.03

b. One Bagger Mixer 1 27.27 172.00 4,690.44
c. Water Truck (1000 gal.) 1 13.64 1,065.00 14,526.60

Sub-Total for B 20,776.07

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 6" CHB (1500 PSI) pc 818.00 49.00 40,082.00

b. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 100.00 235.00 23,500.00
c. Reinforcing Steel (Grade 40) kg 464.62 79.00 36,705.30
d. #16 G.I. Tie Wire (2% of RSB) kg 9.29 85.00 789.65
e. Screened Sand cu.m. 6.00 500.00 3,000.00

Plastering
a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 15.00 235.00 3,525.00
b. Screened Sand cu.m. 1.000 500.00 500.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 108,101.95

D. Total Direct Cost (A+B+C) 147,922.84
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 22,188.43
F. Contractor's Profit (CP) 10 % of D 14,792.28
G. Value Added Tax (VAT) 5 % of (D+E+F) 9,245.18
H. Total Cost (D + E + F + G) 194,148.73
I. Unit Cost H / Qty 237.35

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 704(1)
Description : Masonry Units - Open Line (w/ Movable Planks &Finishing) Cement Plaster for 6" CHB, Inside
Quantity : 30.00 each 5.00 sq.m.
Output per hour : 30.00 each/hr 5.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
CHB Piling
a. Foreman 1 1.00 107.19 107.19
b. Skilled 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28
Plastering
a. Foreman 1 1.00 107.19 107.19
a. Mason 2 1.00 78.80 157.60
b. Laborer 2 1.00 61.82 123.64
Sub-Total for A 900.50
Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Concrete Vibrator 1 1 57.17 57.17

b. One Bagger Mixer 1 1 172.00 172.00
c. Water Truck (1000 gal.) 1 0.5 1,065.00 532.50

Sub-Total for B 761.67

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 6" CHB (1000 PSI) pc 30.00 39.00 1,170.00

b. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 4.00 235.00 940.00
c. Reinforcing Steel (Grade 40) kg 17.04 79.00 1,346.16
d. #16 G.I. Tie Wire (2% of RSB) kg 0.34 85.00 28.90
e. Screened Sand cu.m. 0.50 500.00 250.00

Plastering
a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 2.00 235.00 470.00
b. Screened Sand cu.m. 0.500 500.00 250.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 4,455.06

D. Total Direct Cost (A+B+C) 6,117.23
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 917.58
F. Contractor's Profit (CP) 10 % of D 611.72
G. Value Added Tax (VAT) 5 % of (D+E+F) 382.33
H. Total Cost (D + E + F + G) 8,028.86
I. Unit Cost H / Qty 267.63

project title location

Page of (Total # of Pages)
 DETAILED UNIT PRICE ANALYSIS

Project: : Road Concreting with Underground Drainage at Purok Malok

Brgy. Labangal, General Santos City
Item No. : 704(1)
Description : Masonry Units - Open Line (w/ Finishing) Cement Plaster for 6" CHB, Inside
Quantity : 30.00 each 5.00 sq.m.
Output per hour : 30.00 each/hr 5.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
CHB Piling
a. Foreman 1 1.00 107.19 107.19
b. Skilled 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28
Plastering
a. Foreman 1 1.00 107.19 107.19
a. Mason 2 1.00 78.80 157.60
b. Laborer 2 1.00 61.82 123.64
Sub-Total for A 900.50
Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Concrete Vibrator 1 1 57.17 57.17

b. One Bagger Mixer 1 1 172.00 172.00
c. Water Truck (1000 gal.) 1 0.5 1,065.00 532.50

Sub-Total for B 761.67

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 6" CHB (500 PSI) pc 30.00 25.00 750.00

b. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 4.00 235.00 940.00
c. Reinforcing Steel (Grade 40) kg 17.04 79.00 1,346.16
d. #16 G.I. Tie Wire (2% of RSB) kg 0.34 85.00 28.90
e. Screened Sand cu.m. 0.50 500.00 250.00

Plastering
a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 2.00 235.00 470.00
b. Screened Sand cu.m. 0.500 500.00 250.00

Road Concreting with Underground Drainage at Purok Malok, Brgy. Labangal

Page 24 of 24
 Sub-Total for C 4,035.06
D. Total Direct Cost (A+B+C) 5,697.23
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 854.58
F. Contractor's Profit (CP) 10 % of D 569.72
G. Value Added Tax (VAT) 5 % of (D+E+F) 356.08
H. Total Cost (D + E + F + G) 7,477.61
I. Unit Cost H / Qty 249.25

Road Concreting with Underground Drainage at Purok Malok, Brgy. Labangal

Page 24 of 24
 DETAILED UNIT PRICE ANALYSIS

Project: : Road Concreting with Underground Drainage at Purok Malok

Brgy. Labangal, General Santos City
Item No. : 704(1)
Description : Masonry Units - Center Island (w/ Finishing) Cement Plaster for 4" CHB, Inside
Quantity : 30.00 each 5.00 sq.m.
Output per hour : 30.00 each/hr 5.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
CHB Piling
a. Foreman 1 1.00 107.19 107.19
b. Skilled 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28
Plastering
a. Foreman 1 1.00 107.19 107.19
a. Mason 2 1.00 78.80 157.60
b. Laborer 2 1.00 61.82 123.64
Sub-Total for A 900.50
Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Concrete Vibrator 1 1 57.17 57.17

b. One Bagger Mixer 1 1 172.00 172.00
c. Water Truck (1000 gal.) 1 0.5 1,065.00 532.50

Sub-Total for B 761.67

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 4" CHB (500 PSI) pc 30.00 22.00 660.00

b. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 2.00 235.00 470.00
c. Reinforcing Steel (Grade 40) kg 14.82 79.00 1,170.78
d. #16 G.I. Tie Wire (2% of RSB) kg 0.30 85.00 25.50
e. Screened Sand cu.m. 0.50 500.00 250.00

Plastering
a. Portland Cement (40 kgs) (Preferably HOLCIM Type 1) bag 2.00 235.00 470.00
b. Screened Sand cu.m. 0.500 500.00 250.00

Road Concreting with Underground Drainage at Purok Malok, Brgy. Labangal

Page 24 of 24
 Sub-Total for C 3,296.28
D. Total Direct Cost (A+B+C) 4,958.45
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 743.77
F. Contractor's Profit (CP) 10 % of D 495.85
G. Value Added Tax (VAT) 5 % of (D+E+F) 309.90
H. Total Cost (D + E + F + G) 6,507.97
I. Unit Cost H / Qty 216.93

Road Concreting with Underground Drainage at Purok Malok, Brgy. Labangal

Page 24 of 24
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 805(1)
Description : Dredging - soils
Quantity : 7.00 sq.m.
Output per hour : 7.00 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Laborer 6 1.00 61.82 370.92

Sub-Total for A 478.11

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Bulldozer 1 1.00 3,642.00 3,642.00

b. Water Pump 1 1.00 266.25 266.25

Sub-Total for B 3,908.25

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 4,386.36
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 657.95
F. Contractor's Profit (CP) 10 % of D 438.64
G. Value Added Tax (VAT) 5 % of (D+E+F) 274.15
H. Total Cost (D + E + F + G) 5,757.10
I. Unit Cost H / Qty 822.44

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
for 50mm thk. Paver
Project: : project title blocks
location
Item No. : 807(9)
Description : Paver Blocks (for 1.20m Paver Block Sidewalk)
Quantity : 1.50 sq.m.
Output per hour : 1.50 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 6 1.00 61.82 370.92

Sub-Total for A 635.71

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10 % of Labor) 63.57 63.57

Sub-Total for B 63.57

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 50mm Thick Concrete Paver Blocks (500 psi) pc 75.00 18.00 1,350.00
b. Screened Sand cu.m. 0.50 500.00 250.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 1,600.00

D. Total Direct Cost (A+B+C) 2,299.28
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 344.89
F. Contractor's Profit (CP) 10 % of D 229.93
G. Value Added Tax (VAT) 5 % of (D+E+F) 143.71
H. Total Cost (D + E + F + G) 3,017.81
I. Unit Cost H / Qty 2,011.87

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
for 75mm thk paver blocks
Project: : project title
location
Item No. : 807(9)
Description : Paver Blocks (for 1.20m Paver Block Sidewalk)
Quantity : 1.50 sq.m.
Output per hour : 1.50 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 6 1.00 61.82 370.92

Sub-Total for A 635.71

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10 % of Labor) 63.57 63.57

Sub-Total for B 63.57

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 75mm Thick Concrete Paver Blocks (500 psi) pc 75.00 27.00 2,025.00
b. Screened Sand cu.m. 0.50 500.00 250.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 2,275.00

D. Total Direct Cost (A+B+C) 2,974.28
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 446.14
F. Contractor's Profit (CP) 10 % of D 297.43
G. Value Added Tax (VAT) 5 % of (D+E+F) 185.89
H. Total Cost (D + E + F + G) 3,903.74
I. Unit Cost H / Qty 2,602.49

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
for 50mm thk paver blocks
Project: : project title
location
Item No. : 807(9)
Description : Paver Blocks (for 1.50m Paver Block Sidewalk)
Quantity : 1.20 sq.m.
Output per hour : 1.20 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 6 1.00 61.82 370.92

Sub-Total for A 635.71

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10 % of Labor) 63.57 63.57

Sub-Total for B 63.57

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 50mm Thick Concrete Paver Blocks (500 psi) pc 60.00 18.00 1,080.00
b. Screened Sand cu.m. 0.50 500.00 250.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 1,330.00

D. Total Direct Cost (A+B+C) 2,029.28
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 304.39
F. Contractor's Profit (CP) 10 % of D 202.93
G. Value Added Tax (VAT) 5 % of (D+E+F) 126.83
H. Total Cost (D + E + F + G) 2,663.43
I. Unit Cost H / Qty 2,219.53

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

user:
for 75mm thk paver blocks
Project: : project title
location
Item No. : 807(9)
Description : Paver Blocks (for 1.50m Paver Block Sidewalk)
Quantity : 1.20 sq.m.
Output per hour : 1.20 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 6 1.00 61.82 370.92

Sub-Total for A 635.71

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10 % of Labor) 63.57 63.57

Sub-Total for B 63.57

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 75mm Thick Concrete Paver Blocks (500 psi) pc 60.00 27.00 1,620.00
b. Screened Sand cu.m. 0.50 500.00 250.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 1,870.00

D. Total Direct Cost (A+B+C) 2,569.28
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 385.39
F. Contractor's Profit (CP) 10 % of D 256.93
G. Value Added Tax (VAT) 5 % of (D+E+F) 160.58
H. Total Cost (D + E + F + G) 3,372.18
I. Unit Cost H / Qty 2,810.15

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project
location
Item No. : 807(9)
Description : Paver Tactiles (for Sidewalk)
Quantity : 1.50 sq.m.
Output per hour : 1.50 sq.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 6 1.00 61.82 370.92

Sub-Total for A 635.71

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Minor Tools (10 % of Labor) 63.57 63.57

Sub-Total for B 63.57

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Blind Stop Paver Tiles (Round) pc 30.00 166.00 4,980.00

Sub-Total for C 4,980.00

D. Total Direct Cost (A+B+C) 5,679.28
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 851.89
F. Contractor's Profit (CP) 10 % of D 567.93
G. Value Added Tax (VAT) 5 % of (D+E+F) 354.96

Improvement of Road Facilities Along Leon Llido (Tiongson St. Junction NLSA Road Junction) Barangay Lagao, General Santos City
 07/07/2024

H. Total Cost (D + E + F + G) 7,454.06

I. Unit Cost H / Qty 4,969.37

Improvement of Road Facilities Along Leon Llido (Tiongson St. Junction NLSA Road Junction) Barangay Lagao, General Santos City
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 1001(1)a1
Description : Pipes and Fittings
Quantity : 1.00 meter

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 0.50 107.19 53.60

b. Laborer 2 0.50 61.82 61.82

Sub-Total for A 115.42

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

Sub-Total for B -
Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. 2" (50mm) dia. PVC pipe S-1000 1 length 445.00

b. Gravel filter set

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C -
D. Total Direct Cost (A+B+C) 115.42
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 17.31
F. Contractor's Profit (CP) 10 % of D 11.54
G. Value Added Tax (VAT) 5 % of (D+E+F) 7.21
H. Unit Cost (D + E + F + G) 151.48
I. Total Unit Cost H / Qty 151.48

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 1001(1)b4
Description : Pipe, Concrete 300mm dia. (12" dia.)
Quantity : 4.50 ln.m.
Output per hour : 4.50 ln.m./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1.00 107.19 107.19

b. Skilled Laborer 2 1.00 78.80 157.60
c. Laborer 4 1.00 61.82 247.28

Sub-Total for A 512.07

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 2,096.00 1,048.00

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. One Bagger Mixer 1 0.30 172.00 51.60
Minor Tools (10 % of Labor) 51.21 51.21

Sub-Total for B 1,212.31

Name and Specification Unit Quantity Unit Cost Amount
C. Materials
-
a. Portland Cement (40 kgs) (Preferably HOLCIM Cement) bag 7.00 235.00 1,645.00
b. Sand cu.m. 0.50 375.00 187.50
c. Gravel cu.m. 0.50 925.00 462.50
d. R.C. Pipes (300 mm dia.) pc. 5.00 1,100.00 5,500.00
e. Sand Bedding/Selected Sandy Soil cu.m. 0.50 375.00 187.50

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 7,982.50

D. Total Direct Cost (A+B+C) 9,706.88
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 1,456.03
F. Contractor's Profit (CP) 10 % of D 970.69
G. Value Added Tax (VAT) 5 % of (D+E+F) 606.68
H. Unit Cost (D + E + F + G) 12,740.28
I. Total Unit Cost H / Qty 2,831.17

project title location

Page of (Total # of Pages)
 07/07/2024

DETAILED UNIT PRICE ANALYSIS

Project: : project title

location
Item No. : 1001(6)b
Description : Catch Basin (CHB)
Quantity : 16.00 ea.
Output per hour : 2.50 ea./hr

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 56.96 107.19 6,105.54

b. Skilled Laborer 2 56.96 78.80 8,976.90
c. Laborer 4 56.96 61.82 14,085.07

Sub-Total for A 29,167.51

Name and Capacity No. of Units No. of Hours Unit Rate/Hour Amount
B. Equipment

a. One Bagger Mixer 1 12.80 172.00 2,201.60

b. Water Truck (1000 gal.) 1 0.96 1,065.00 1,022.40
c. Bar Cutter 1 1.92 105.47 202.50
d. Bar Bender 1 1.92 168.75 324.00
e. Concrete Vibrator 1 12.80 57.17 731.78

Minor Tools (10% of Labor) 2,916.75 2,916.75

Sub-Total for B 7,399.03

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

a. Portland Cement (40 kgs) (Preferably HOLCIM Cement) bag 72.00 235.00 16,920.00
b. Sand cu.m. 4.00 375.00 1,500.00
c. Gravel cu.m. 6.00 925.00 5,550.00
d. Reinforcing Steel Bar kg. 152.00 79.00 12,008.00
e. #16 G.I. Tie Wire (2% of RSB) kg. 4.00 85.00 340.00
f. 10mm Ordinary Plywood - 2 uses pc. 5.00 620.00 3,100.00
g. Coco Lumber - 2 uses bd.ft. 168.00 27.00 4,536.00
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 2.00 70.00 140.00
i. 4" Thick CHB (500 psi) pc. 342.00 22.00 7,524.00

project title location

Page of (Total # of Pages)
 07/07/2024

Sub-Total for C 51,618.00

D. Total Direct Cost (A+B+C) 88,184.54
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 13,227.68
F. Contractor's Profit (CP) 10 % of D 8,818.45
G. Value Added Tax (VAT) 5 % of (D+E+F) 5,511.53
H. Total Cost (D + E + F + G) 115,742.20
I. Unit Cost H / Qty 7,233.89

project title location

Page of (Total # of Pages)
 DETAILED UNIT PRICE ANALYSIS
Project: : project title
General Santos City
Item No. : 1021(2)
Description : Stamped Concrete
Quantity : 100.00 sq.m.
Output : 100.00 sq.m./day

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub-Total for A -
Name and Capacity No. of Units Quantity Unit Cost Amount
B. Equipment

Equipment to Stamp Concrete 1,029.00 102,900.00

(includes labor costs and materials) User:
800 ang canvass

Sub-Total for B 102,900.00

Name and Specification Unit Quantity Unit Cost Amount
C. Materials

Sub-Total for C -
D. Total Direct Cost (A+B+C) 102,900.00
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 15,435.00
F. Contractor's Profit (CP) 10 % of D 10,290.00
G. Value Added Tax (VAT) 5 % of (D+E+F) 6,431.25
Proposed Walkable Government Center, General Santos City
Page 12 of 339
H. Total Cost (D + E + F + G) 135,056.25
I. Unit Cost H / Qty 1,350.56

Proposed Walkable Government Center, General Santos City

Page 13 of 339
 DETAILED UNIT PRICE ANALYSIS
Project: : project title
General Santos City
Item No. : 1022(1)
Description : Loading and Unloading Bay (Type II)
Quantity : 1.00 ea.
Output : 1.00 lumpsum

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
a. Construction Foreman 1 300.00 107.19 32,157.00
b. Laborer/Mason 5 200.00 61.82 61,820.00
c. Welder 1 100.00 78.80 7,880.00
d. Grinder Operator 1 100.00 78.80 7,880.00
e. Steel Man 1 100.00 78.80 7,880.00
Sub-Total for A 117,617.00
Name and Capacity No. of Units Quantity Unit Rate/Hour Amount
B. Equipment
a. Welding Machine 1 100.00 391.00 39,100.00
b. Angle Grinder 1 100.00 31.25 3,125.00
Minor Tools (10% of Labor) 11,761.70 11,761.70

Sub-Total for B 53,986.70

Name and Specification Unit Quantity Unit Cost Amount
C. Materials
4" CHB (500 psi) pcs. 12.00 16.00 192.00
Sand cu.m. 0.60 325.00 195.00
Gravel cu.m. 1.20 825.00 990.00
10mm dia. RSB pcs. 10.00 181.40 1,814.00
12mm dia. RSB pcs. 7.00 261.00 1,827.00
2" x 4" x 5mm RST pcs. 4.00 6,000.00 24,000.00
2" x 5" x 5mm RST pcs. 2.00 6,000.00 12,000.00
2" x 6" x 5mm RST pcs. 1.00 6,000.00 6,000.00
2" x 8" x 5mm RST pcs. 3.00 5,000.00 15,000.00
1 1/2" x 3/4" x 5mm RST pcs. 2.00 5,000.00 10,000.00
Anchor Bolt pcs. 12.00 1,500.00 18,000.00
G.I Plain Sheet pcs. 1.00 4,343.53 4,343.53
2" dia. Steel Post (Bollards) pcs. 2.00 5,676.00 11,352.00
End Caps pcs. 5.00 120.00 600.00
Metal Cleats with Nuts and Bolts pcs. 12.00 100.00 1,200.00
50mm x 50mm x 3mm Angle bar pcs. 5.00 806.00 4,030.00
25mm x 25mm x 3mm Angle bar pcs. 2.00 418.00 836.00
75mm x 75mm x 5mm Angle bar pcs. 1.00 2,369.00 2,369.00
100mm x 100mm x 3mm Angle bar pcs. 2.00 2,950.00 5,900.00
Roofing Screws kgs. 1.00 120.00 120.00
Washer kgs. 2.25 120.00 270.00
Ribtype (Smallest) Roofing Skylight Roofing pcs. 8.00 990.00 7,920.00
Welding Rod kgs. 5.00 198.00 990.00
50mm x 5mm Flat Bar pcs. 1.00 856.00 856.00
Perforated Sheet pcs. 2.00 7,000.00 14,000.00
Paint Thinner gal. 1.00 405.00 405.00
Paint (Yellow) gal. 1.00 686.50 686.50
Paint (Black) gal. 1.00 686.50 686.50
4" Paint Brush pcs. 2.00 120.00 240.00
2" Paint Brush pcs. 2.00 92.00 184.00
Steel Blade Cutter pcs. 70.00 200.00 14,000.00
Sub-Total for C 161,006.53
D. Total Direct Cost (A+B+C) 332,610.23
Proposed Walkable Government Center, General Santos City
Page 14 of 339
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 49,891.53
F. Contractor's Profit (CP) 10 % of D 33,261.02
G. Value Added Tax (VAT) 5 % of (D+E+F) 20,788.14
H. Total Cost (D + E + F + G) 436,550.92
I. Unit Cost H / Qty 436,550.92

Proposed Walkable Government Center, General Santos City

Page 15 of 339
 DETAILED UNIT PRICE ANALYSIS
Project: : project title
General Santos City
Item No. : 1022(2)
Description : Loading and Unloading Bay (Type 1-B)
Quantity : 1.00 ea.
Output : 1.00 lumpsum

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
a. Construction Foreman 1 300.00 107.19 32,157.00
b. Laborer/Mason 15 200.00 61.82 185,460.00
c. Welder 3 100.00 78.80 23,640.00
d. Grinder Operator 3 100.00 78.80 23,640.00
e. Steel Man 3 100.00 78.80 23,640.00

Sub-Total for A 288,537.00

Name and Capacity No. of Units Quantity Unit Rate/Hour Amount
B. Equipment
a. Welding Machine 3 100.00 70.00 21,000.00
b. Angle Grinder 3 100.00 31.25 9,375.00
Minor Tools (10% of Labor) 28,853.70 28,853.70

Sub-Total for B 59,228.70

Name and Specification Unit Quantity Unit Cost Amount
C. Materials
4" CHB (500 psi) pcs. 194.00 55.00 10,670.00
Portland Cement (40 kgs) (Preferably HOLCIM Type 1) pcs. 55.00 236.63 13,014.65
Sand cu.m. 3.33 420.00 1,398.60
Gravel cu.m. 4.04 880.00 3,555.20
Gravel Base cu.m. 0.14 880.00 123.20
10mm dia. RSB pcs. 36.00 52.00 1,872.00
12mm dia. RSB pcs. 15.00 52.00 780.00
2" x 4" x 5mm RST pcs. 11.00 6,000.00 66,000.00
2" x 5" x 5mm RST pcs. 6.00 6,000.00 36,000.00
2" x 6" x 5mm RST pcs. 3.00 6,000.00 18,000.00
2" x 8" x 5mm RST pcs. 4.00 5,000.00 20,000.00
2" x 2" x 3mm RST pcs. 6.00 5,000.00 30,000.00
1" x 4" x 1.5mm RST pcs. 5.00 5,000.00 25,000.00
1" x 1" x 1.5mm RST pcs. 3.00 2,014.83 6,044.49
1 1/2" x 3/4" x 5mm RST pcs. 1.00 5,000.00 5,000.00
Anchor Bolt pcs. 24.00 1,500.00 36,000.00
G.I Plain Sheet pcs. 3.00 4,343.53 13,030.59
4" dia. Steel Post (Bollards) pcs. 4.00 5,676.00 22,704.00
End Caps pcs. 15.00 120.00 1,800.00
Cork Sheet sq.m. 4.00 300.00 1,200.00
1/2" THK Foam Board sq.m. 4.00 500.00 2,000.00
Aluminum Frame with Glass set 4.00 6,000.00 24,000.00
Metal Cleats with Nuts and Bolts pcs. 12.00 100.00 1,200.00
50mm x 50mm x 3mm Angle bar pcs. 5.00 859.03 4,295.15
25mm x 25mm x 3mm Angle bar pcs. 2.00 448.07 896.14
100mm x 100mm x 3mm Angle bar pcs. 2.00 2,950.00 5,900.00
Roofing Screws pcs. 100.00 12.00 1,200.00
Ribtype (Smallest) Roofing Skylight Roofing pcs. 29.00 990.00 28,710.00
Welding Rod kgs. 18.00 175.00 3,150.00
1-18W T8 LED Tube Weather Proof Flourescent set 6.00 1,031.25 6,187.50
32mm RSC (Rigid Steel Conduit) lht 2.00 434.50 869.00
32mm UPVS Conduit PNS14 lht 10.00 181.50 1,815.00
25mm RSC (Rigid Steel Conduit) lht 2.00 258.50 517.00
16mm x 21mm x 3m Aluminum Electrical Molding lht 6.00 250.00 1,500.00
25mm Metal Clamp Heavy Duty pcs. 10.00 27.50 275.00
Self Tapping Metal Screw pcs. 50.00 1.50 75.00
Grounding Pit 40cm x 40cm x 40cm pcs. 1.00 250.00 250.00
32mm Service Entrance Cap pcs. 1.00 59.50 59.50
Grounding Rod with Clamp pcs. 1.00 858.00 858.00
8mm TW Stranded Copper Wire ln.m. 60.00 62.75 3,765.00
5.5mm TW Stranded Copper Wire ln.m. 10.00 39.00 390.00
2.0mm THHN Stranded Copper Wire ln.m. 60.00 17.50 1,050.00
Pull Box w/ Circuit Breaker Railing (8in x 8in x 6 in) pcs. 1.00 650.00 650.00
10A,230V, Magnetic Contractor(schnieder Electric br pcs. 1.00 1,263.00 1,263.00
15A,230V, 2-Pole, Molded case Circuit Breaker(Mini pcs. 1.00 265.00 265.00
PhotoController, 3A Capacity, 230V, 60HZ, w/ Operati pcs. 1.00 350.00 350.00
Electrical Tape roll 3.00 41.25 123.75
Rubber Tape roll 1.00 173.25 173.25
Social Distancing Marking ea. 72.00 24.00 1,728.00
5mm THK plate ea. 1.00 8,246.00 8,246.00
10mm bolt w/ washer ea. 36.00 15.00 540.00
2" dia steel pipe pcs. 12.00 2,177.00 26,124.00
10mm dia. Bolt w/ washer pcs. 36.00 15.00 540.00
Perforated Sheet pcs. 2.00 7,000.00 14,000.00
Paint Thinner gal. 2.00 382.25 764.50
Paint (Yellow) gal. 3.00 686.50 2,059.50
Paint (Black) gal. 3.00 686.50 2,059.50
4" Paint Brush pcs. 30.00 120.00 3,600.00
2" Paint Brush pcs. 30.00 92.00 2,760.00

Proposed Walkable Government Center, General Santos City

Page 16 of 339
 Steel Blade Cutter pcs. 70.00 200.00 14,000.00
Sub-Total for C 480,401.52
D. Total Direct Cost (A+B+C) 828,167.22
E. Overhead, Contingencies & Miscellaneous (OCM) 15 % of D 124,225.08
F. Contractor's Profit (CP) 10 % of D 82,816.72
G. Value Added Tax (VAT) 5 % of (D+E+F) 51,760.45
H. Total Cost (D + E + F + G) 1,086,969.47
I. Unit Cost H / Qty 1,086,969.47

Proposed Walkable Government Center, General Santos City

Page 17 of 339
 EXECUTIVE SUMMARY (as of May 10, 2023)
ADJ. UNIT COST
ITEM # DESCRIPTION UNIT UNIT COST
25% 20% 18%

100(1) Clearing & Grubbing (with Stripping) sq.m. 14.21 18.64 17.90 17.60

100(3)a1 Individual Removal of Trees, 150-300 mm. dia., Small each 783.93 1,028.91 987.75 971.29

100(3)a2 Individual Removal of Trees, 301-500 mm. dia., Small each 2,197.79 2,884.60 2,769.22 2,723.06

100(3)a3 Individual Removal of Trees, 501-750 mm. dia., Small each 8,560.16 11,235.21 10,785.80 10,606.04

100(3)a4 Individual Removal of Trees,751-900 mm. dia., Small each 17,043.36 22,369.41 21,474.63 21,116.72

100(4) Individual Removal of Trees, above 900 mm. dia., Large each 21,284.90 27,936.43 26,818.97 26,371.99

Removal of Actual Structures/Obstruction (0.15m thk-

101(3)b1 sq.m. 122.63 160.96 154.52 151.94
PCCP Unreinforced)
Removal of Actual Structures/Obstruction (0.20m thk-
101(3)b2 sq.m. 153.29 201.20 193.15 189.93
PCCP Unreinforced)

101(3)d Removal of Actual Structures/Obstruction (Paver Blocks) sq.m. 63.48 83.32 79.98 78.65

101(3)c1 Removal of Actual Structures/Obstruction (0.05m thk-ACP) sq.m. 77.89 102.23 98.14 96.50

101(3)c2 Removal of Actual Structures/Obstruction (0.10m thk-ACP) sq.m. 103.85 136.30 130.85 128.67

Removal of Actual Structures/Obstruction (460 mm dia.

101(4)a ln.m. 445.24 584.38 561.00 551.65
RCPC)
Removal of Actual Structures/Obstruction (610 mm dia.
101(4)a1 ln.m. 593.65 779.17 748.00 735.53
RCPC)
Removal of Actual Structures/Obstruction (910 mm dia.
101(4)a3 ln.m. 890.48 1,168.75 1,122.00 1,103.30
RCPC)
Removal of Actual Structures/Obstruction (1220 mm dia.
101(4)a5 ln.m. 1,187.30 1,558.34 1,496.00 1,471.07
RCPC)
Removal of Actual Structures/Obstruction (1520 mm dia.
101(4)a6 ln.m. 1,780.96 2,337.50 2,244.00 2,206.60
RCPC)
Removal of Actual Structures/Obstruction (1830 mm dia.
101(4)a7 ln.m. 3,561.91 4,675.01 4,488.01 4,413.21
RCPC)

101(4)b Removal of Actual Structures/Obstruction (Curb) ln.m. 81.69 107.21 102.92 101.21

101(4)c Removal of Actual Structures/Obstruction (Curb & Gutter) ln.m. 30.00 39.38 37.80 37.17

101(4)b Removal of Actual Structures/Obstruction (Curb) ln.m. 81.69 107.21 102.92 101.21

101(4)c Removal of Actual Structures/Obstruction (Curb & Gutter) ln.m. 136.14 178.69 171.54 168.68

Removal of Structures and Obstructions (Concrete

101(6) cu.m. 2,113.74 2,774.28 2,663.31 2,618.92
Structures)
Removal of Structures and Obstructions (Stone Masonry
101(6)a cu.m. 726.49 953.52 915.38 900.13
Lined Drainage Structures)
Removal of Structures and Obstructions (Grouted Riprap
101(6)a cu.m. 726.49 953.52 915.38 900.13
Drainage Structures)

101(9) Removal of Existing Guardrail Posts each 1,100.58 1,444.51 1,386.73 1,363.62

102(2) Surplus Common Excavation cu.m. 125.60 164.85 158.26 155.62

103(1)a Structure Excavation (Common Soil) cu.m. 263.83 346.28 332.43 326.88

103(1)b Structure Excavation (Soft Rock) cu.m. 399.36 524.16 503.19 494.80

103(1)c Structure Excavation (Hard Rock) cu.m. 1,042.75 1,368.61 1,313.86 1,291.96

103(2)a Bridge Excavation (Common Soil) cu.m. 263.83 346.28 332.43 326.88

103(2)b Bridge Excavation (Soft Rock) cu.m. 399.36 524.16 503.19 494.80

103(2)c Bridge Excavation (Hard Rock) cu.m. 1,042.75 1,368.61 1,313.86 1,291.96
 EXECUTIVE SUMMARY (as of May 10, 2023)
ADJ. UNIT COST
ITEM # DESCRIPTION UNIT UNIT COST
25% 20% 18%
103(6)a Pipe culverts and drain excavation (Common Soil) cu.m. 262.90 345.05 331.25 325.73
 EXECUTIVE SUMMARY (as of May 10, 2023)
ADJ. UNIT COST
ITEM # DESCRIPTION UNIT UNIT COST
25% 20% 18%
104(1)a Embankment from Roadway Excavation, Common Soil cu.m. 90.32 118.55 113.81 111.91

104(2)a Embankment from borrow (Common Soil) cu.m. 846.57 1,111.13 1,066.68 1,048.90

104(5) Boulder Fill cu.m. 1,782.40 2,339.40 2,245.82 2,208.39

Embankment (from Structure Excavation and Pipe

104(7) cu.m. 90.32 118.55 113.81 111.91
Culverts and Drain Excavation)

104(2)a Embankment from borrow (Common Soil) cu.m. 846.57 1,111.13 1,066.68 1,048.90

104(5) Boulder Fill cu.m. 1,782.40 2,339.40 2,245.82 2,208.39

Embankment (from Structure Excavation and Pipe
104(7) cu.m. 90.32 118.55 113.81 111.91
Culverts and Drain Excavation)
105(1)a Subgrade Preparation (Common Material) sq.m. 15.05 19.76 18.97 18.65

201(1) Aggregate Base Course cu.m. 642.35 843.08 809.36 795.87

302(2) Emulsified Asphalt m.t. 181,791.23 238,600.99 229,056.95 225,239.34

Bituminous Concrete Surface Wearing Course, Hot-laid,
310(1)c sq.m. 673.30 883.71 848.36 834.22
50mm Thickness

PCC Pavement (Plain) - Conventional Method, 200 mm

311(1)b1 sq.m. 1,089.21 1,429.59 1,372.40 1,349.53
thick, (retrofitting)

PCC Pavement (Plain) - Conventional Method, 200 mm

311(1)b1 sq.m. 1,022.06 1,341.45 1,287.79 1,266.33
thick

PCC Pavement (Plain) - Conventional Method, 200 mm

311(1)b1 sq.m. 1,694.34 2,223.82 2,134.86 2,099.28
thick, (with retrofitting)

PCC Pavement (Plain) - Conventional Method, 230 mm

311(1)c1 sq.m. 1,248.46 1,638.60 1,573.06 1,546.84
thick (retrofitting)

PCC Pavement (Plain) - Conventional Method, 230 mm

311(1)c1 sq.m. 1,169.77 1,535.32 1,473.91 1,449.34
thick

PCC Pavement (Plain) - Conventional Method, 230 mm

311(1)c1 sq.m. 1,282.43 1,683.19 1,615.86 1,588.93
thick (with retrofitting)

404(1)a Reinforcing Steel, Grade 40 kg 86.88 114.03 109.47 107.64

405 Structural Concrete Class A cu.m. 10,927.77 14,342.70 13,768.99 13,539.51

Structural Concrete Class A - Open Line Canal w/ Movable
405 cu.m. 17,463.49 22,920.83 22,003.99 21,637.26
Planks
411(2) Paint (White) sq.m. 349.06 458.14 439.81 432.48

411(2) Paint (Black & Yellow) sq.m. 559.58 734.45 705.08 693.32

411(2) Paint (for PWD Sign) sq.m. 658.28 864.00 829.44 815.61

500(1)a Pipe Culverts, 460mm dia. (18" dia.) ln.m. 4,339.81 5,696.00 5,468.16 5,377.02

500(1)a1 Pipe Culverts, 610mm dia. (24" dia.) ln.m. 7,147.67 9,381.32 9,006.07 8,855.96

500(1)a3 Pipe Culverts, 910mm dia. (36" dia.) ln.m. 9,507.09 12,478.05 11,978.93 11,779.28

500(1)a4 Pipe Culverts, 1070mm dia. (42" dia.) ln.m. 11,061.99 14,518.87 13,938.11 13,705.81

500(1)a5 Pipe Culverts, 1220mm dia. (48" dia.) ln.m. 14,551.80 19,099.24 18,335.27 18,029.68

500(1)a6 Pipe Culverts, 1520mm dia. (60" dia.) ln.m. 16,503.79 21,661.22 20,794.78 20,448.20

Manhole, 610mm dia. (Concrete), (with 3" dia. PVC pipe

502(1)a1 ea. 35,816.35 47,008.96 45,128.60 44,376.46
as drains)

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

Manhole, 910mm dia. (Concrete), (with 3" dia. PVC pipe

502(1)a3 ea. 52,804.60 69,306.04 66,533.80 65,424.90
as drains)

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

Manhole, 1220mm dia. (Concrete), (with 3" dia. PVC pipe

502(1)a5 ea. 52,282.90 68,621.31 65,876.45 64,778.51
as drains)
 EXECUTIVE SUMMARY (as of May 10, 2023)
ADJ. UNIT COST
ITEM # DESCRIPTION UNIT UNIT COST
25% 20% 18%

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

 EXECUTIVE SUMMARY (as of May 10, 2023)
ADJ. UNIT COST
ITEM # DESCRIPTION UNIT UNIT COST
25% 20% 18%
Manhole, 1520mm dia. (Concrete), (with 3" dia. PVC pipe
502(1)a6 ea. 64,018.93 84,024.85 80,663.85 79,319.45
as drains)

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

502(2) Inlet, (Concrete) ea. 7,978.76 10,472.12 10,053.24 9,885.68

502(2) Inlet (in Manhole), (Concrete) ea. 6,878.76 9,028.37 8,667.24 8,522.78

502(2) Inlet (in Box Culvert), (Concrete) ea. 6,878.76 9,028.37 8,667.24 8,522.78

502(3) Catch Basin, (Concrete) ea. 26,622.47 34,941.99 33,544.31 32,985.24

502(3)a1 Catch Basin for 610mm dia. RCPC (Box Connector) ea. 19,220.42 25,226.80 24,217.73 23,814.10

502(3)a3 Catch Basin for 910mm dia. (Box Connector) ea. 21,472.59 28,182.77 27,055.46 26,604.54

502(3)a5 Catch Basin for 1220mm dia. RCPC (Box Connector) ea. 26,723.33 35,074.37 33,671.40 33,110.21

502(3)d Catch Basin for 1520mm RCPC (Box Connector) ea. 33,138.00 43,493.63 41,753.88 41,057.98

503(1) Metal Frames and Grating set 126,286.12 165,750.53 159,120.51 156,468.50

504(4) Reconditioning Drainage Structures ea 9,665.00 12,685.31 12,177.90 11,974.94

505(2)a Grouted Riprap (Class A) cu.m. 3,047.13 3,999.36 3,839.38 3,775.39

508 (1) Hand Laid Rock Embankment cu.m. 1,301.21 1,707.84 1,639.53 1,612.20

509(1)b1 Sheet Pile, Steel, Slope Protection ln.m. 3,917.68 5,141.95 4,936.27 4,854.00

600(1) Concrete Curb ln.m. 1,196.60 1,570.54 1,507.72 1,482.59

600(4) Concrete Curb and Gutter ln.m. 1,808.56 2,373.73 2,278.78 2,240.80

601 (1) Sidewalk (100mm thick) sq.m. 465.37 610.80 586.37 576.59

601 (2) Sidewalk (150mm thick) sq.m. 674.75 885.61 850.19 836.02

601 (3) Sidewalk (200mm thick) sq.m. 884.11 1,160.40 1,113.98 1,095.42

608(1) Furnishing and Placing Garden Soil cu.m. 942.22 1,236.66 1,187.19 1,167.41

611(1) Trees Furnishing ea. 75.00 98.44 94.50 92.93

612(1) Reflectorized Thermoplastic Pavement Markings (White) sq.m. 737.53 968.00 929.28 913.80

612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) sq.m. 818.06 1,073.71 1,030.76 1,013.58

704(1) Masonry Units - Box Culvert (w/ Finishing) each 180.83 237.35 227.85 224.05

704(1) Masonry Units - Open Line (w/ Movable Planks &Finishing) each 203.91 267.63 256.92 252.64

704(1) Masonry Units - Open Line (w/ Finishing) each 189.91 249.25 239.28 235.30

704(1) Masonry Units - Center Island (w/ Finishing) each 165.28 216.93 208.25 204.78

805(1) Dredging - soils sq.m. 626.62 822.44 789.54 776.39

807(9) Paver Blocks (for 1.20m Paver Block Sidewalk) sq.m. 1,532.85 2,011.87 1,931.40 1,899.21

807(9) Paver Blocks (for 1.20m Paver Block Sidewalk) sq.m. 1,982.85 2,602.50 2,498.40 2,456.76

807(9) Paver Blocks (for 1.50m Paver Block Sidewalk) sq.m. 1,691.07 2,219.53 2,130.74 2,095.23

807(9) Paver Blocks (for 1.50m Paver Block Sidewalk) sq.m. 2,141.07 2,810.15 2,697.74 2,652.78

807(9) Paver Tactiles (for Sidewalk) sq.m. 3,786.19 4,969.37 4,770.60 4,691.09

1001(1)a1 Pipes and Fittings meter 115.42 151.49 145.43 143.01

1001(1)b4 Pipe, Concrete 300mm dia. (12" dia.) ln.m. 2,157.08 2,831.17 2,717.93 2,672.63

1001(6)b Catch Basin (CHB) ea. 5,511.53 7,233.89 6,944.53 6,828.79

1021(2) Stamped Concrete sq.m. 1,029.00 1,350.56 1,296.54 1,274.93

1022(1) Loading and Unloading Bay (Type II) ea. 332,610.23 436,550.93 419,088.89 412,104.07
 EXECUTIVE SUMMARY (as of May 10, 2023)
ADJ. UNIT COST
ITEM # DESCRIPTION UNIT UNIT COST
25% 20% 18%
1022(2) Loading and Unloading Bay (Type 1-B) ea. 828,167.22 1,086,969.48 1,043,490.70 1,026,099.19
 UNIT COST OF STRUCTURES as of Sept., 2019
STRUCTURE UNIT PRICE UNIT REMARKS

PAVEMENT

3.35 M WIDTH PHP 13,000.00 /LN.M.

0.20 THICKNESS,
3.05 M WIDTH PHP 12,000.00 /LN.M.
TWO LANES
2.50 M WIDTH PHP 9,000.00 /LN.M.

1.50 M WIDTH PHP 2,500.00 /LN.M. 0.20 THICKNESS, ONE

LANE, FOR SHOULDER
0.50 M WIDTH PHP 900.00 /LN.M. PURPOSES ONLY

3.35 M WIDTH PHP 13,000.00 /LN.M.

0.23 THICKNESS,
3.05 M WIDTH PHP 12,000.00 /LN.M.
TWO LANES
2.50 M WIDTH PHP 9,000.00 /LN.M.

1.50 M WIDTH PHP 2,500.00 /LN.M. 0.23 THICKNESS, ONE

LANE, FOR SHOULDER
0.50 M WIDTH PHP 900.00 /LN.M. PURPOSES ONLY

DRAINAGES : RENFORCED CONCRETE PIPE CULVERT

1.50M (60") DIAMETER RCCP PHP 23,000.00 /LN.M.

1.20M (48") DIAMETER RCCP PHP 18,000.00 /LN.M.

WITH MANHOLES, INLETS,
0.90M (36") DIAMETER RCCP PHP 15,000.00 /LN.M.
CURB AND GUTTER
0.60M (24") DIAMETER RCCP PHP 12,000.00 /LN.M.

0.45M (18") DIAMETER RCCP PHP 10,000.00 /LN.M.

DRAINAGES : MASONRY BOX CULVERT (DOUBLE BARREL)

2.50X3.50M BOX CULVERT PHP 76,000.00 /LN.M.

INCLUDES EXCAVATION,
HAND LAID ROCK
2.00X3.50M BOX CULVERT PHP 63,000.00 /LN.M.
EMBANKMENT, &
MANHOLES.
1.80X3.50M BOX CULVERT PHP 60,000.00 /LN.M.

DRAINAGES : REINFORCED CONCRETE BOX CULVERT (SINGLE BARREL)

W = 1.90M H = 2.40 M PHP 55,000.00 /LN.M.

W = 1.80M H = 2.00 M PHP 49,000.00 /LN.M.

W = 1.50M H = 2.00 M PHP 46,000.00 /LN.M.

INCLUDES EXCAVATION,
HAND LAID ROCK
EMBANKMENT, MANHOLES,
INLETS AND CURB &
W = 1.20M H = 1.80 M PHP 40,000.00 /LN.M. INCLUDES EXCAVATION,
HAND LAID ROCK
W = 1.20M H = 1.50 M PHP 37,000.00 /LN.M. EMBANKMENT, MANHOLES,
INLETS AND CURB &
W = 1.00M H = 1.20 M PHP 37,000.00 /LN.M. GUTTER,

W = 1.00M H = 1.00 M PHP 30,000.00 /LN.M.

W = 0.80M H = 1.00 M PHP 27,000.00 /LN.M.

W = 0.80M H = 0.80 M PHP 25,000.00 /LN.M.

 DRAINAGES : MASONRY BOX CULVERT (SINGLE BARREL)

W = 1.90M H = 2.40 M PHP 35,000.00 /LN.M.

W = 1.80M H = 2.00 M PHP 33,000.00 /LN.M.

W = 1.50M H = 2.00 M PHP 30,000.00 /LN.M.

INCLUDES EXCAVATION,
W = 1.20M H = 1.80 M PHP 26,000.00 /LN.M. HAND LAID ROCK
EMBANKMENT, MANHOLES,
W = 1.20M H = 1.50 M PHP 25,000.00 /LN.M. INLETS AND CURB &
GUTTER,
W = 1.00M H = 1.20 M PHP 22,000.00 /LN.M.

W = 0.80M H = 1.00 M PHP 20,000.00 /LN.M.

W = 0.80M H = 0.80 M PHP 19,000.00 /LN.M.

DRAINAGES : OPEN LINE CANAL

W = 1.00 M H = 1.20 M PHP 6,000.00 /LN.M.

W = 0.80M H = 1.00 M PHP 5,000.00 /LN.M.

INCLUDES EXCAVATION
W = 0.60 M H = 0.80 M PHP 4,500.00 /LN.M.

W = 0.50 M H = 0.50 M PHP 3,500.00 /LN.M.

OTHER STRUCTURES

INCLUDES BASE
PREPARATION, BASE
PAVER BLOCK SIDEWALK PHP 2,900.00 /SQ.M.
COURSE, PAVER BLOCKS,
CONCRETE SPACERS

INCLUDES BASE
CURB & GUTTER PHP 2,000.00 /LN.M. PREPARATION, BASE
COURSE
 6.7

quantity unit UNIT COST/UNIT

Surplus Common Excavation 2.68 cu.m. 125.60

Subgrade Preparation (Common

6.70 sq.m. 15.05
Material)

Aggregate Base Course 1.34 cu.m. 642.35

PCC Pavement (Plain) -
Conventional Method, 200 mm 6.70 sq.m. 1022.06
thick

6.1

quantity unit UNIT COST/UNIT

Surplus Common Excavation 2.44 cu.m. 125.60

Subgrade Preparation (Common
6.10 sq.m. 15.05
Material)

Aggregate Base Course 1.22 cu.m. 642.35

PCC Pavement (Plain) -

Conventional Method, 200 mm 6.10 sq.m. 1022.06
thick
UNIT COST/UNIT UNIT COST/LINEAR UNIT COST/25% UNIT COST/LINEAR UNIT COST/20%

125.60 336.61 164.85 441.80 155.62

15.05 100.87 19.76 132.39 18.65

642.35 860.74 843.08 1129.73 795.87

1022.06 6847.79 1341.45 8987.73 1266.33

8146.02 10691.65

UNIT COST/UNIT UNIT COST/LINEAR UNIT COST/25% UNIT COST/LINEAR UNIT COST/20%

125.60 306.47 164.85 402.24 158.26

15.05 91.83 19.76 120.53 18.97

642.35 783.66 843.08 1028.56 809.36

1022.06 6234.56 1341.45 8182.86 1287.79

7416.52 9734.19
UNIT COST/LINEAR

417.06

124.97

1066.46

8484.42

10092.91

UNIT COST/LINEAR

386.15

115.71

987.41

7855.54

9344.82
 user:
Concrete Pavement
plug in desired width of
pavement
WIDTH = 6.70
DETAILED UNIT COST COMPUTATION FOR PAVEMENT WITH THICKNESS 0.20M
UNIT COST @ 25% MARK- UNIT COST @ 20% MARK- UNIT COST @ 18% MARK-
UNIT COST
UP UP UP
ITEMS QUANTITY UNIT
UNIT UNIT UNIT UNIT UNIT UNIT UNIT UNIT
COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR

Surplus Common Excavation 3.08 cu.m. 125.60 386.85 164.85 507.74 158.26 487.43 155.62 479.31

Subgrade Preparation (Common Material) 7.70 sq.m. 15.05 115.92 19.76 152.15 18.97 146.06 18.65 143.63

Aggregate Base Course 1.74 cu.m. 642.35 1117.68 843.08 1466.96 809.36 1408.28 795.87 1384.81

PCC Pavement (Plain) - Conventional Method,

6.70 sq.m. 1022.06 6847.79 1341.45 8987.73 1287.79 8628.22 1266.33 8484.42
200 mm thick

₱8,468.25 ₱11,114.58 ₱10,669.99 ₱10,492.16

user:
plug in desired pavement
width

WIDTH = 6.10
DETAILED UNIT COST COMPUTATION FOR PAVEMENT WITH THICKNESS 0.23M
UNIT COST @ 25% MARK- UNIT COST @ 20% MARK- UNIT COST @ 18% MARK-
UNIT COST
UP UP UP
ITEMS QUANTITY UNIT
UNIT UNIT UNIT UNIT UNIT UNIT UNIT UNIT
COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR
Surplus Common Excavation 3.05 cu.m. 125.60 383.46 164.85 503.29 158.26 483.16 155.62 475.11

Subgrade Preparation (Common Material) 7.10 sq.m. 15.05 106.89 19.76 140.29 18.97 134.68 18.65 132.43

Aggregate Base Course 1.65 cu.m. 642.35 1059.87 843.08 1391.08 809.36 1335.44 795.87 1313.18

PCC Pavement (Plain) - Conventional Method,

6.10 sq.m. 1169.77 7135.58 1535.32 9365.45 1473.91 8990.83 1449.34 8840.98
230 mm thick

₱8,685.80 ₱11,400.11 ₱10,944.11 ₱10,761.71

 Drainage: Reinforced Concrete Pipe Culvert
ASSUME: 50.00 ln.m. DRAINAGE LENGTH
ASSUME: 1.20 m AVERAGE DEPTH

DETAILED UNIT COST COMPUTATION FOR RCCP WITH 0.60m DIA.

UNIT COST @ 25% MARK- UNIT COST @ 20% MARK- UNIT COST @ 18% MARK-
UNIT COST
UP UP UP
ITEMS QUANTITY UNIT
UNIT UNIT UNIT UNIT UNIT UNIT UNIT UNIT
COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR

Structure Excavation (Common Soil) 86.04 cu.m. 263.8295 454.00 346.28 595.87 332.43 572.04 326.88 562.50

Embankment from Roadway Excavation,

46.83 cu.m. 90.32 84.59 118.55 111.03 113.81 106.59 111.91 104.81
Common Soil

Pipe Culverts, 610mm dia. (24" dia.) 46.00 ln.m. 7147.67 6575.86 9381.32 8630.81 9006.07 8285.58 8855.96 8147.49

Manhole, 610mm dia. (Concrete), (with 3" dia.

2.00 ea. 35816.35 1432.65 47008.96 1880.36 45128.60 1805.14 44376.46 1775.06
PVC pipe as drains)

Inlet, (Concrete) 2.00 ea. 7978.76 319.15 10472.12 418.88 10053.24 402.13 9885.68 395.43

Inlet (in Manhole), (Concrete) 2.00 ea. 6878.76 275.15 9028.37 361.13 8667.24 346.69 8522.78 340.91

Concrete Curb and Gutter 43.00 ln.m. 1808.56 1555.36 2373.73 2041.41 2278.78 1959.75 2240.80 1927.09

₱10,696.76 ₱14,039.50 ₱13,477.92 ₱13,253.29

ASSUME: 100.00 ln.m. DRAINAGE LENGTH

ASSUME: 1.50 m AVERAGE DEPTH

DETAILED UNIT COST COMPUTATION FOR RCCP WITH 0.90m DIA. (36" DIA.)

UNIT COST @ 25% MARK- UNIT COST @ 20% MARK- UNIT COST @ 18% MARK-
UNIT COST
UP UP UP
ITEMS QUANTITY UNIT
UNIT UNIT UNIT UNIT UNIT UNIT UNIT UNIT
COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR

Structure Excavation (Common Soil) 316.95 cu.m. 263.8295 836.21 346.28 1097.52 332.43 1053.62 326.88 1036.06

Embankment from Roadway Excavation,

183.49 cu.m. 90.32 165.73 118.55 217.52 113.81 208.82 111.91 205.34
Common Soil

Pipe Culverts, 910mm dia. (36" dia.) 94.00 ln.m. 9507.09 8936.66 12478.05 11729.37 11978.93 11260.19 11779.28 11072.52

Manhole, 910mm dia. (Concrete), (with 3" dia.

3.00 ea. 52804.60 1584.14 69306.04 2079.18 66533.80 1996.01 65424.90 1962.75
PVC pipe as drains)

Inlet, (Concrete) 3.00 ea. 7978.76 239.36 10472.12 314.16 10053.24 301.60 9885.68 296.57

Inlet (in Manhole), (Concrete) 3.00 ea. 6878.76 206.36 9028.37 270.85 8667.24 260.02 8522.78 255.68

Concrete Curb and Gutter 89.50 ln.m. 1808.56 1618.66 2373.73 2124.49 2278.78 2039.51 2240.80 2005.52

₱13,587.12 ₱17,833.10 ₱17,119.77 ₱16,834.44

ASSUME: 100.00 ln.m. DRAINAGE LENGTH

ASSUME: 1.80 m AVERAGE DEPTH

DETAILED UNIT COST COMPUTATION FOR RCCP WITH 1.20m DIA. (48" DIA.)
UNIT COST @ 25% MARK- UNIT COST @ 20% MARK- UNIT COST @ 18% MARK-
UNIT COST
UP UP UP
ITEMS QUANTITY UNIT
UNIT UNIT UNIT UNIT UNIT UNIT UNIT UNIT
COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR

Structure Excavation (Common Soil) 434.34 cu.m. 263.8295 1145.92 346.28 1504.02 332.43 1443.86 326.88 1419.79

Embankment from Roadway Excavation,

228.04 cu.m. 90.32 205.97 118.55 270.34 113.81 259.53 111.91 255.20
Common Soil

Pipe Culverts, 1220mm dia. (48" dia.) 94.00 ln.m. 14551.80 13678.69 19099.24 17953.28 18335.27 17235.15 18029.68 16947.90

Manhole, 1220mm dia. (Concrete), (with 3" dia.

3.00 ea. 52282.90 1568.49 68621.31 2058.64 65876.45 1976.29 64778.51 1943.36
PVC pipe as drains)

Inlet, (Concrete) 3.00 ea. 7978.76 239.36 10472.12 314.16 10053.24 301.60 9885.68 296.57

Inlet (in Manhole), (Concrete) 3.00 ea. 6878.76 206.36 9028.37 270.85 8667.24 260.02 8522.78 255.68

Concrete Curb and Gutter 89.50 ln.m. 1808.56 1618.66 2373.73 2124.49 2278.78 2039.51 2240.80 2005.52

₱18,663.45 ₱24,495.78 ₱23,515.95 ₱23,124.02

ASSUME: 100.00 ln.m. DRAINAGE LENGTH

ASSUME: 2.10 m AVERAGE DEPTH

DETAILED UNIT COST COMPUTATION FOR RCCP WITH 1.50m DIA. (60" DIA.)
UNIT COST @ 25% MARK- UNIT COST @ 20% MARK- UNIT COST @ 18% MARK-
UNIT COST
UP UP UP
ITEMS QUANTITY UNIT
UNIT UNIT UNIT UNIT UNIT UNIT UNIT UNIT
COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR

Structure Excavation (Common Soil) 569.73 cu.m. 263.8295 1503.12 346.28 1972.84 332.43 1893.93 326.88 1862.36

Embankment from Roadway Excavation,

274.39 cu.m. 90.32 247.83 118.55 325.28 113.81 312.27 111.91 307.06
Common Soil

Pipe Culverts, 1520mm dia. (60" dia.) 94.00 ln.m. 16503.79 15513.56 21661.22 20361.55 20794.78 19547.09 20448.20 19221.30
Manhole, 1520mm dia. (Concrete), (with 3" dia.
3.00 ea. 64018.93 1920.57 84024.85 2520.75 80663.85 2419.92 79319.45 2379.58
PVC pipe as drains)

Inlet, (Concrete) 3.00 ea. 7978.76 239.36 10472.12 314.16 10053.24 301.60 9885.68 296.57

Inlet (in Manhole), (Concrete) 3.00 ea. 6878.76 206.36 9028.37 270.85 8667.24 260.02 8522.78 255.68

Concrete Curb and Gutter 89.50 ln.m. 1808.56 1618.66 2373.73 2124.49 2278.78 2039.51 2240.80 2005.52

₱21,249.46 ₱27,889.92 ₱26,774.32 ₱26,328.08

 Drainage: Masonry Box Channel (Single Barrel)
ASSUME: 100.00 ln.m. DRAINAGE LENGTH
ASSUME: 1.50 m. AVERAGE TOTAL DEPTH
ASSUME: 2.00 m. AVERAGE TOTAL WIDTH

DETAILED UNIT COST COMPUTATION FOR MASONRY BOX CHANNEL (SINGLE BARREL)
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP
ITEMS QUANTITY UNIT UNIT UNIT UNIT
UNIT COST/LINEAR UNIT COST/LINEAR UNIT COST/LINEAR
COST/UNIT COST/UNIT COST/UNIT

Structure Excavation (Common Soil) 467.17 cu.m. 263.8295 1232.53 346.28 1617.70 332.43 1552.99

Embankment from Roadway Excavation,

99.50 cu.m. 90.32 89.87 118.55 117.95 113.81 113.24
Common Soil

Reinforcing Steel, Grade 40 8758.52 kg. 86.88 7609.34 114.03 9987.26 109.47 9587.77

Structural Concrete Class A 79.86 cu.m. 10927.77 8727.19 14342.70 11454.44 13768.99 10996.26

Inlet (in Box Culvert), (Concrete) 8.00 ea. 6878.76 550.30 9028.37 722.27 8667.24 693.38

Concrete Curb and Gutter 88.00 ln.m. 1808.56 1591.53 2373.73 2088.88 2278.78 2005.33

Masonry Units - Box Culvert (w/ Finishing) 2054.00 ea. 180.83 3714.35 237.35 4875.08 227.85 4680.08

₱23,515.11 ₱30,863.58 ₱29,629.04

DIMENSIONS
CLEAR WIDTH (w) 1.7 m.
CLEAR HEIGHT (h) 0.90 m.
THICKNESS (t) 0.15 m.
SLAB THICKNESS (s) 0.2 m.
CONSTRUCTION JOINT THICKNESS (c) 0.2 m.
LONGITUDINAL BEAM THICKNESS (l) 0.25 m.
COLUMN WIDTH (co) 0.25 m.
QUANTITY (COLUMN-one side) 35.00 pc.
FACTOR (6" CHB) 12.50

Drainage: Concrete Box Culvert (Single Barrel)

ASSUME: 50.00 ln.m. DRAINAGE LENGTH
ASSUME: 2.00 m. AVERAGE TOTAL DEPTH
ASSUME: 1.00 m. AVERAGE TOTAL WIDTH

DETAILED UNIT COST COMPUTATION FOR CONCRETE BOX CULVERT (SINGLE BARREL)
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP
ITEMS QUANTITY UNIT UNIT UNIT UNIT
UNIT COST/LINEAR UNIT COST/LINEAR UNIT COST/LINEAR
COST/UNIT COST/UNIT COST/UNIT

Structure Excavation (Common Soil) 238.89 cu.m. 263.8295 1260.51 346.28 1654.42 332.43 1588.24

Embankment from Roadway Excavation,

74.75 cu.m. 90.32 135.03 118.55 177.23 113.81 170.14
Common Soil

Reinforcing Steel, Grade 40 5304.02 kg. 86.88 9216.19 114.03 12096.25 109.47 11612.40

Structural Concrete Class A 42.25 cu.m. 10927.77 9233.97 14342.70 12119.58 13768.99 11634.80

Inlet (in Box Culvert), (Concrete) 4.00 ea. 6878.76 550.30 9028.37 722.27 8667.24 693.38

Concrete Curb and Gutter 44.00 ln.m. 1808.56 1591.53 2373.73 2088.88 2278.78 2005.33

₱21,987.53 ₱28,858.64 ₱27,704.29

DIMENSIONS
CLEAR WIDTH (w) 0.7 m.
CLEAR HEIGHT (h) 1.65 m.
SLAB THICKNESS (s) 0.20 m.
THICKNESS (t) 0.15 m.

Drainage: Open Line Canal w/ Movable Planks (Single Barrel)

ASSUME: 100.00 ln.m. DRAINAGE LENGTH
ASSUME: 1.50 m. AVERAGE TOTAL DEPTH
ASSUME: 1.20 m. AVERAGE TOTAL WIDTH

DETAILED UNIT COST COMPUTATION FOR RCCP WITH 1.50m DIA. (60" DIA.)
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP
ITEMS QUANTITY UNIT UNIT UNIT UNIT
UNIT COST/LINEAR UNIT COST/LINEAR UNIT COST/LINEAR
COST/UNIT COST/UNIT COST/UNIT

Structure Excavation (Common Soil) 374.00 cu.m. 263.8295 986.72 346.28 1295.07 332.43 1243.27

Embankment from Roadway Excavation,

125.00 cu.m. 90.32 112.90 118.55 148.18 113.81 142.26
Common Soil

Reinforcing Steel, Grade 40 5751.85 kg. 86.88 4997.17 114.03 6558.78 109.47 6296.43

Structural Concrete Class A 58.02 cu.m. 10927.77 6340.40 14342.70 8321.78 13768.99 7988.91

Masonry Units - Open Line (w/ Movable Planks

1825.00 ea. 203.91 3721.31 267.63 4884.23 256.92 4688.86
&Finishing)

₱16,158.51 ₱21,208.05 ₱20,359.72

DIMENSIONS
CLEAR WIDTH (w) 0.90 m.
CLEAR HEIGHT (h) 0.80 m.
THICKNESS (t) 0.15 m.
CONSTRUCTION JOINT THICKNESS (j) 0.20 m.
CANAL FLOORING (f) 0.15 m.
CORBEL HEIGHT 0.35 m.
AREA CORBEL 0.0677 sq.m.
WIDTH COLUMN 0.25 m.
WIDTH FIXED PLANK 0.25 m.
WIDTH MOVABLE PLANK 0.2 m.
LENGTH FIXED/MOVABLE PLANK 1.10 m.
THICKNESS FIXED/MOVABLE PLANK 0.20 m.
QUANTITY COLUMN (bothsides) 70.00 ea.
QUANTITY FIXED PLANKS 35.00 ea.
QUANTITY MOVABLE PLANKS 374.00 ea.

Drainage: Open Line Canal w/o Movable Planks (Single Barrel)

ASSUME: 100.00 ln.m. DRAINAGE LENGTH
ASSUME: 1.80 m. AVERAGE TOTAL DEPTH
ASSUME: 1.50 m. AVERAGE TOTAL WIDTH

DETAILED UNIT COST COMPUTATION FOR RCCP WITH 1.50m DIA. (60" DIA.)
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP
ITEMS QUANTITY UNIT UNIT UNIT UNIT
UNIT COST/LINEAR UNIT COST/LINEAR UNIT COST/LINEAR
COST/UNIT COST/UNIT COST/UNIT

Structure Excavation (Common Soil) 500.00 cu.m. 263.8295 1319.15 346.28 1731.38 332.43 1662.13

Embankment from Roadway Excavation,

200.00 cu.m. 90.32 180.64 118.55 237.09 113.81 227.61
Common Soil

Reinforcing Steel, Grade 40 2364.05 kg. 86.88 2053.87 114.03 2695.71 109.47 2587.88

Structural Concrete Class A 35.04 cu.m. 10927.77 3829.50 14342.70 5026.22 13768.99 4825.17

Masonry Units - Open Line (w/ Finishing) 3079.69 ea. 189.91 5848.56 249.25 7676.24 239.28 7369.19

₱13,231.73 ₱17,366.64 ₱16,671.97

DIMENSIONS
CLEAR WIDTH (w) 1.20 m.
CLEAR HEIGHT (h) 1.35 m.
THICKNESS (t) 0.15 m.
CONSTRUCTION JOINT THICKNESS (j) 0.20 m.
CANAL FLOORING (f) 0.15 m.
BERM HEIGHT 0.10 m.
AREA CONCRETE BERM 0.015 sq.m.
WIDTH COLUMN 0.25 m.
QUANTITY COLUMN (bothsides) 70.00 ea.

SHELL SPACING
SIZE OF MINIMUM CIRCUMFEREN
THICKNESS REINFORCEM OF
CULVERT CE OF
(inches) REINFOR
ENT (sq.in/ ft of REINFORCEME
CEMENT
pipe) NT BAR (mm)
(C.C)
24" (600mm) 3.00 0.17 3.50 8.00
36" (900mm) 4.00 0.18 3.25 8.00
48" (1200mm) 5.00 0.25 2.25 8.00
60" (1500mm) 6.00 0.33 3.50 10.00

CIRCUMFERENCE REINFORCEMENT
LONGITUDINAL REINFORCEMENT

CIRCUMF
SHELL ERENCE
SIZE OF SPACING OF QUANTITY OF
THICKNESS OF
CULVERT REINFORCEM SIZE OF BARS (mm) LONGITUDINAL
(inches) REINFOR
ENT (C.C) BARS
CEMENT
BAR (mm)

24" (600mm) 3.00 3.50 8.00 10.00 8.00

36" (900mm) 4.00 3.25 8.00 10.00 8.00
48" (1200mm) 5.00 2.25 8.00 10.00 12.00
60" (1500mm) 6.00 3.50 10.00 10.00 16.00
arrel)

UNIT COST @ 18% MARK-UP

UNIT UNIT
COST/UNIT COST/LINEAR

326.88 1527.11

111.91 111.35

107.64 9427.97

13539.51 10812.99

8522.78 681.82

2240.80 1971.91

224.05 4602.07

₱29,135.22

*** PLEASE CHECK KAY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY
ALMOST 10K GYUD!!!

₱2,913,522.28

rrel)

UNIT COST @ 18% MARK-UP

UNIT UNIT
COST/UNIT COST/LINEAR

326.88 1561.77

111.91 167.30

107.64 11418.86

13539.51 11440.88

8522.78 681.82

2240.80 1971.91

₱27,242.55

*** PLEASE CHECK KAY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY
ALMOST 10K GYUD!!!

ngle Barrel)
 UNIT COST @ 18% MARK-UP
UNIT UNIT
COST/UNIT COST/LINEAR

326.88 1222.55

111.91 139.89

107.64 6191.49

13539.51 7855.76

252.64 4610.71

₱20,020.39

*** PLEASE CHECK KAY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY
ALMOST 10K GYUD!!!

ingle Barrel)

UNIT COST @ 18% MARK-UP

UNIT UNIT
COST/UNIT COST/LINEAR

326.88 1634.42

111.91 223.82

107.64 2544.75

13539.51 4744.75

235.30 7246.37

₱16,394.11

*** PLEASE CHECK KAY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY
ALMOST 10K GYUD!!!
 EXCAVATION AND EMBANKMENT VALUES

EXCAVATION ALLOWANCE 0.5

INLET HEIGHT 1.01

EMBANKMENT HEIGHT ON
0.49
INLET

EXCAVATION WIDTH ON INLET 0.17

SPACING INLET 15.00

LENGTH INLET 1.50

AY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY

EXCAVATION AND EMBANKMENT VALUES

EXCAVATION ALLOWANCE 0.5

INLET HEIGHT 1.01

EMBANKMENT HEIGHT ON
0.99
INLET

EXCAVATION WIDTH ON INLET 0.17

SPACING INLET 15.00

LENGTH INLET 1.50

GRAVEL BASE 0.20

AY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY

 EXCAVATION AND EMBANKMENT VALUES

EXCAVATION ALLOWANCE 0.5

INLET HEIGHT 1.01

GRAVEL BASE 0.20

AY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY

EXCAVATION AND EMBANKMENT VALUES

EXCAVATION ALLOWANCE 0.5

GRAVEL BASE 0.20

AY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY

 Drainage: Masonry Box Channel (Double Barrel)
ASSUME: 100.00 ln.m. DRAINAGE LENGTH
ASSUME: 1.80 m. AVERAGE TOTAL DEPTH
ASSUME: 5.00 m. AVERAGE TOTAL WIDTH

DETAILED UNIT COST COMPUTATION FOR MASONRY BOX CHANNEL (SINGLE BARREL)
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP
ITEMS QUANTITY UNIT UNIT UNIT UNIT
UNIT COST/LINEAR UNIT COST/LINEAR UNIT COST/LINEAR
COST/UNIT COST/UNIT COST/UNIT

Structure Excavation (Common Soil) 1095.80 cu.m. 263.8295 2891.04 346.28 3794.49 332.43 3642.72

Embankment from Roadway Excavation,

129.50 cu.m. 90.32 116.97 118.55 153.52 113.81 147.38
Common Soil

Reinforcing Steel, Grade 40 18483.13 kg. 86.88 16058.01 114.03 21076.14 109.47 20233.10

Structural Concrete Class A 190.98 cu.m. 10927.77 20869.31 14342.70 27390.97 13768.99 26295.33

Inlet (in Box Culvert), (Concrete) 8.00 ea. 6878.76 550.30 9028.37 722.27 8667.24 693.38

Concrete Curb and Gutter 88.00 ln.m. 1808.56 1591.53 2373.73 2088.88 2278.78 2005.33

Masonry Units - Box Culvert (w/ Finishing) 4107.00 ea. 180.83 7426.88 237.35 9747.79 227.85 9357.87

₱49,504.05 ₱64,974.07 ₱62,375.10

DIMENSIONS
CLEAR WIDTH (w) 4.55 m.
CLEAR HEIGHT (h) 1.20 m.
THICKNESS (t) 0.15 m.
SLAB THICKNESS (s) 0.20 m.
CONSTRUCTION JOINT THICKNESS (c) 0.20 m.
LONGITUDINAL BEAM THICKNESS (l) 0.25 m.
COLUMN WIDTH (co) 0.25 m.
QUANTITY (COLUMN-3 sides) 105.00 pc.
QUANTITY (LONGITUDINAL BEAM) 3.00 pc.
FACTOR (6" CHB) 12.50

Drainage: Concrete Box Culvert (Double Barrel) - crossdrain

ASSUME: 50.00 ln.m. DRAINAGE LENGTH
ASSUME: 1.50 m. AVERAGE TOTAL DEPTH
ASSUME: 5.00 m. AVERAGE TOTAL WIDTH

DETAILED UNIT COST COMPUTATION FOR RCCP WITH 1.50m DIA. (60" DIA.)
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP
ITEMS QUANTITY UNIT UNIT UNIT UNIT
UNIT COST/LINEAR UNIT COST/LINEAR UNIT COST/LINEAR
COST/UNIT COST/UNIT COST/UNIT

Structure Excavation (Common Soil) 510.00 cu.m. 263.8295 2691.06 346.28 3532.02 332.43 3390.74

Embankment from Roadway Excavation,

85.00 cu.m. 90.32 153.55 118.55 201.53 113.81 193.47
Common Soil

Reinforcing Steel, Grade 40 12083.33 kg. 86.88 20995.82 114.03 27557.02 109.47 26454.74

Structural Concrete Class A 104.75 cu.m. 10927.77 22893.68 14342.70 30047.96 13768.99 28846.04

₱46,734.11 ₱61,338.52 ₱58,884.98

DIMENSIONS
CLEAR WIDTH (w) 4.7 m.
CLEAR HEIGHT (h) 1.15 m.
SLAB THICKNESS (s) 0.20 m.
THICKNESS (t) 0.15 m.

Drainage: Open Line Canal w/ Movable Planks (Single Barrel)

ASSUME: 100.00 ln.m. DRAINAGE LENGTH
ASSUME: 1.50 m. AVERAGE TOTAL DEPTH
ASSUME: 1.20 m. AVERAGE TOTAL WIDTH
 DETAILED UNIT COST COMPUTATION FOR RCCP WITH 1.50m DIA. (60" DIA.)
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP
ITEMS QUANTITY UNIT UNIT UNIT UNIT
UNIT COST/LINEAR UNIT COST/LINEAR UNIT COST/LINEAR
COST/UNIT COST/UNIT COST/UNIT

Structure Excavation (Common Soil) 374.00 cu.m. 263.8295 986.72 346.28 1295.07 332.43 1243.27

Embankment from Roadway Excavation,

125.00 cu.m. 90.32 112.90 118.55 148.18 113.81 142.26
Common Soil

Reinforcing Steel, Grade 40 5751.85 kg. 86.88 4997.17 114.03 6558.78 109.47 6296.43

Structural Concrete Class A 58.02 cu.m. 10927.77 6340.40 14342.70 8321.78 13768.99 7988.91

Masonry Units - Open Line (w/ Movable Planks

1825.00 ea. 203.91 3721.31 267.63 4884.23 256.92 4688.86
&Finishing)

₱16,158.51 ₱21,208.05 ₱20,359.72

DIMENSIONS
CLEAR WIDTH (w) 0.90 m.
CLEAR HEIGHT (h) 0.80 m.
THICKNESS (t) 0.15 m.
CONSTRUCTION JOINT THICKNESS (j) 0.20 m.
CANAL FLOORING (f) 0.15 m.
CORBEL HEIGHT 0.35 m.
AREA CORBEL 0.0677 sq.m.
WIDTH COLUMN 0.25 m.
WIDTH FIXED PLANK 0.25 m.
WIDTH MOVABLE PLANK 0.2 m.
LENGTH FIXED/MOVABLE PLANK 1.10 m.
THICKNESS FIXED/MOVABLE PLANK 0.20 m.
QUANTITY COLUMN (bothsides) 70.00 ea.
QUANTITY FIXED PLANKS 35.00 ea.
QUANTITY MOVABLE PLANKS 374.00 ea.

Drainage: Open Line Canal w/o Movable Planks (Single Barrel)

ASSUME: 100.00 ln.m. DRAINAGE LENGTH
ASSUME: 1.80 m. AVERAGE TOTAL DEPTH
ASSUME: 1.50 m. AVERAGE TOTAL WIDTH

DETAILED UNIT COST COMPUTATION FOR RCCP WITH 1.50m DIA. (60" DIA.)
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP
ITEMS QUANTITY UNIT UNIT UNIT UNIT
UNIT COST/LINEAR UNIT COST/LINEAR UNIT COST/LINEAR
COST/UNIT COST/UNIT COST/UNIT

Structure Excavation (Common Soil) 500.00 cu.m. 263.8295 1319.15 346.28 1731.38 332.43 1662.13

Embankment from Roadway Excavation,

200.00 cu.m. 90.32 180.64 118.55 237.09 113.81 227.61
Common Soil

Reinforcing Steel, Grade 40 2364.05 kg. 86.88 2053.87 114.03 2695.71 109.47 2587.88

Structural Concrete Class A 35.04 cu.m. 10927.77 3829.50 14342.70 5026.22 13768.99 4825.17

Masonry Units - Open Line (w/ Finishing) 3079.69 ea. 189.91 5848.56 249.25 7676.24 239.28 7369.19

₱13,231.73 ₱17,366.64 ₱16,671.97

DIMENSIONS
CLEAR WIDTH (w) 1.20 m.
CLEAR HEIGHT (h) 1.35 m.
THICKNESS (t) 0.15 m.
CONSTRUCTION JOINT THICKNESS (j) 0.20 m.
CANAL FLOORING (f) 0.15 m.
BERM HEIGHT 0.10 m.
AREA CONCRETE BERM 0.015 sq.m.
WIDTH COLUMN 0.25 m.
QUANTITY COLUMN (bothsides) 70.00 ea.

SHELL SPACING
SIZE OF MINIMUM CIRCUMFEREN
THICKNESS REINFORCEM OF
CULVERT CE OF
(inches) REINFOR
ENT (sq.in/ ft of REINFORCEME
CEMENT
pipe) NT BAR (mm)
(C.C)
24" (600mm) 3.00 0.17 3.50 8.00
36" (900mm) 4.00 0.18 3.25 8.00
48" (1200mm) 5.00 0.25 2.25 8.00
60" (1500mm) 6.00 0.33 3.50 10.00
 CIRCUMFERENCE REINFORCEMENT
LONGITUDINAL REINFORCEMENT

CIRCUMF
SHELL ERENCE
SIZE OF SPACING OF QUANTITY OF
THICKNESS OF
CULVERT REINFORCEM SIZE OF BARS (mm) LONGITUDINAL
(inches) REINFOR
ENT (C.C) BARS
CEMENT
BAR (mm)

24" (600mm) 3.00 3.50 8.00 10.00 8.00

36" (900mm) 4.00 3.25 8.00 10.00 8.00
48" (1200mm) 5.00 2.25 8.00 10.00 12.00
60" (1500mm) 6.00 3.50 10.00 10.00 16.00
arrel)

UNIT COST @ 18% MARK-UP

UNIT UNIT
COST/UNIT COST/LINEAR

326.88 3582.00

111.91 144.92

107.64 19895.88

13539.51 25857.08

8522.78 681.82

2240.80 1971.91

224.05 9201.91

₱61,335.52

- crossdrain

UNIT COST @ 18% MARK-UP

UNIT UNIT
COST/UNIT COST/LINEAR

326.88 3334.22

111.91 190.24

107.64 26013.82

13539.51 28365.27

₱57,903.56

ngle Barrel)
 UNIT COST @ 18% MARK-UP
UNIT UNIT
COST/UNIT COST/LINEAR

326.88 1222.55

111.91 139.89

107.64 6191.49

13539.51 7855.76

252.64 4610.71

₱20,020.39

ingle Barrel)

UNIT COST @ 18% MARK-UP

UNIT UNIT
COST/UNIT COST/LINEAR

326.88 1634.42

111.91 223.82

107.64 2544.75

13539.51 4744.75

235.30 7246.37

₱16,394.11
 Drainage: Masonry Box Cha
ASSUME: 100.00 ln.m. DRAINAGE LENGTH
ASSUME: 3.00 m. AVERAGE TOTAL DEPTH
ASSUME: 1.50 m. AVERAGE TOTAL WIDTH

DETAILED UNIT COST COMPUTATION FOR MASONR

EXCAVATION AND EMBANKMENT VALUES
UNIT COST
ITEMS QUANTITY UNIT UNIT
EXCAVATION ALLOWANCE 0.5
COST/UNIT
Structure Excavation (Common
GRAVEL BASE 0.2 767.17 cu.m. 263.8295
Soil)
Embankment from Roadway
INLET HEIGHT 1.01 249.50 cu.m. 90.32
Excavation, Common Soil
EMBANKMENT HEIGHT ON
0.79 Reinforcing Steel, Grade 40 15292.58 kg. 86.88
INLET

EXCAVATION WIDTH ON INLET 0.17 Structural Concrete Class A 76.20 cu.m. 10927.77

SPACING INLET 15.00 Inlet (in Box Culvert), (Concrete) 8.00 ea. 6878.76

LENGTH INLET 1.50 Concrete Curb and Gutter 88.00 ln.m. 1808.56

Masonry Units - Box Culvert (w/

8213.00 ea. 180.83
Finishing)

DIMENSIONS
CLEAR WIDTH (w)
CLEAR HEIGHT (h)
THICKNESS (t)
SLAB THICKNESS (s)
CONSTRUCTION JOINT THICKNESS (c)
LONGITUDINAL BEAM THICKNESS (l)
COLUMN WIDTH (co)
QUANTITY (COLUMN-one side)

FACTOR (6" CHB)

EXCAVATION AND EMBANKMENT VALUES

EXCAVATION ALLOWANCE 0.5

GRAVEL BASE 0.20

 EXCAVATION AND EMBANKMENT VALUES

EXCAVATION ALLOWANCE 0.5

INLET HEIGHT 1.01

GRAVEL BASE 0.20

EXCAVATION AND EMBANKMENT VALUES

EXCAVATION ALLOWANCE 0.5

GRAVEL BASE 0.20

e: Masonry Box Channel (Double Barrel)

DETAILED UNIT COST COMPUTATION FOR MASONRY BOX CHANNEL (SINGLE BARREL) EXCAVATION AND
UNIT COST UNIT COST @ 25% MARK-UP UNIT COST @ 20% MARK-UP UNIT COST @ 18% MARK-UP EMBANKMENT VALUES
UNIT UNIT UNIT UNIT UNIT UNIT UNIT
EXCAVATION ALLOW 0.5
COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR COST/UNIT COST/LINEAR

2024.02 346.28 2656.53 332.43 2550.27 326.88 2507.76 INLET HEIGHT 1.01

EMBANKMENT
225.35 118.55 295.78 113.81 283.94 111.91 279.21 1.99
HEIGHT ON INLET
EXCAVATION
13286.08 114.03 17437.98 109.47 16740.46 107.64 16461.45 0.17
WIDTH ON INLET

8326.96 14342.70 10929.14 13768.99 10491.97 13539.51 10317.11 SPACING INLET 15.00

550.30 9028.37 722.27 8667.24 693.38 8522.78 681.82 LENGTH INLET 1.50

1591.53 2373.73 2088.88 2278.78 2005.33 2240.80 1971.91

14851.96 237.35 19493.20 227.85 18713.47 224.05 18401.58

₱40,856.21 ₱53,623.77 ₱51,478.82 ₱50,620.84

*** PLEASE CHECK KAY DAKO ANG DIFFERENCE SA PREVIOUS UNIT COSTING NI MAAM KNATTY
ALMOST 10K GYUD!!!

DIMENSIONS
CLEAR WIDTH (w) 1.2 m. ₱5,062,084.17
CLEAR HEIGHT (h) 2.40 m.
THICKNESS (t) 0.15 m.
SLAB THICKNESS (s) 0.2 m.
CONSTRUCTION JOINT THICKNESS (c) 0.2 m.
LONGITUDINAL BEAM THICKNESS (l) 0.25 m.
COLUMN WIDTH (co) 0.25 m.
QUANTITY (COLUMN-one side) 35.00 pc.

FACTOR (6" CHB) 12.50

 Reinforced Concrete Box Culvert (Single Barrel)
PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 1.2 M

CLEAR HEIGHT (h) = 1.2 M
THICKNESS (t) = 0.15 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.2 M

LN.M. OF B.C.= 1000 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 3570 CU.M. 346.28 1,236,206.10

EMBANKMENT 1320 CU.M. 118.55 156,482.17

HANDLAID ROCK EMBANKMENT 300 CU.M. 1,707.84 512,351.78

CONCRETE VOLUME 810 CU.M. 14,342.70 11,617,587.00

ESTIMATED RSB / CU.M. 110 KGS

TOTAL STEELWORKS 89100 KGS 114.03 10,159,988.54

INLETS 68 UNIT 68,621.31 4,666,248.82

CURB & GUTTER 1000 M 2,000.00 2,000,000.00

ITEM 105 617 SQ M
ITEM 201 123.4 CU.M.

TOTAL UNIT COST 30,348.86

 Masonry Box Culvert (Single Barrel)
PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 0.9 M

CLEAR HEIGHT (h) = 0.6 M
THICKNESS (t) = 0.15 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.3 M

LN.M. OF B.C.= 1000 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 2160 CU.M. 346.28 747,956.63

EMBANKMENT 1440 CU.M. 118.55 170,707.82

HANDLAID ROCK EMBANKMENT 360 CU.M. 1,707.84 614,822.13

CONCRETE VOLUME 435.3 CU.M. 14,342.70 6,243,377.31

ESTIMATED RSB / CU.M. 280 KGS

TOTAL STEELWORKS 121884 KGS 114.03 13,898,316.98

MASONRY 1199.7 SQ.M. 237.35 284,743.56

INLETS 66.67 UNIT 68,621.31 4,574,982.49

CURB & GUTTER 1000 M 2,000.00 2,000,000.00

ITEM 105 617 SQ M
ITEM 201 123.4 CU.M.
TOTAL UNIT COST 28,534.91
 Masonry Box Culvert (Double Barrel)
PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 5 M

CLEAR HEIGHT (h) = 1.5 M
THICKNESS (t) = 0.15 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.3 M

LN.M. OF B.C.= 3580 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 44356.2 CU.M. 290.54 12,887,348.76

EMBANKMENT 15895.2 CU.M. 106.98 1,700,494.13

HANDLAID ROCK EMBANKMENT 5692.2 CU.M. 1,525.13 8,681,316.53

CONCRETE VOLUME 5961.7375 CU.M. 12,808.09 76,358,455.55

ESTIMATED RSB / CU.M. 280 KGS

TOTAL STEELWORKS 1669286.5 KGS 80.59 134,520,095.97

MASONRY 16108.875 SQ.M. 245.62 3,956,671.04

PLASTER 21478.5 SQ.M. 245.62 5,275,561.38

INLETS 238.67 UNIT 13,959.42 3,331,695.22

CURB & GUTTER 3580 M 2,000.00 7,160,000.00

ITEM 105 2208.86 SQ M
ITEM 201 441.772 CU.M.
 TOTAL UNIT COST 70,913.87

Open Line Canal Structures

PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 1 M

CLEAR HEIGHT (h) = 1 M
THICKNESS (t) = 0.15 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.3 M

LN.M. OF B.C.= 100 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 275.5 CU.M. 524.16 144,404.79

EMBANKMENT 145.5 CU.M. 118.55 17,248.60

CONCRETE VOLUME 27 CU.M. 14,342.70 387,252.90

ESTIMATED RSB / CU.M. 45 KGS

TOTAL STEELWORKS 1215 KGS 114.03 138,545.30

MASONRY 199.5 SQ.M. 237.35 47,350.45

TOTAL UNIT COST 7,348.02

 Manhole
PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 1.2 M

CLEAR HEIGHT (h) = 1.5 M
THICKNESS (t) = 0.15 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.3 M

LN.M. OF B.C.= 1 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 4.095 CU.M. #REF! #REF!

EMBANKMENT 1.845 CU.M. 2,373.73 4,379.54

CONCRETE VOLUME 0.3 CU.M. 14,342.70 4,302.81

ESTIMATED RSB / CU.M. 45 KGS

TOTAL STEELWORKS 13.5 KGS 2,011.87 27,160.25

MASONRY 2.25 SQ.M. - -

TOTAL UNIT COST #REF!

209415.4
279220.5
 ACEL RENTAL
TYPE OF EQUIPMENT
RATES per hour

Bulldozer (155 Hp), D65A-8 2,299.00

Payloader (1.50 cu.m.) 1,733.00

Motorized Road Grader, G710A 2,173.00

Vibratory Roller (10 m.t.), SP56 1,507.00

Plate Compactor 123.00

Truck Mounted Crane (35 T) 1,553.00

Backhoe (0.80 cu.m.) 1,537.00

Backhoe w/ Breaker (0.80 cu.m.) 2,074.95

One Bagger Mixer 172.00

Transit Mixer (5 cu.m.) 1,279.00

Batching Plant (30 cu.m.) 1,208.03

Dump Truck (10 cu.m.) 1,352.00

Cargo Truck (5 T) 712.00

Jackhammer 514.31

Chain Saw 75.00

Concrete Vibrator 148.88

Water Truck (1000 gal.) 1,065.00

Concrete Saw, Blade Ø 14" (7.5 Hp) 167.38

Welding Machine 391.00

Concrete Screeder (5.5 Hp) 545.00

Bar Cutter 219.75

Bar Bender 351.50

Boom Truck 961.20

Drop Hammer 200.00

 FUEL CONSUMPTION

TYPE OF EQUIPMENT OUTPUT

Lt/day Lt/Hr

1 Bulldozer D6H CAT 25 Cu.m./ Hr. 35

2 Payloader 936E 30 Cu.m./ Hr. 23

50 Cu.m./ Hr.
3 Grader 140G 25
2400 sq.m./day

4 Road Roller BOMAG 215D 72 Cu.m./ Hr. 20

5 Plate Compactor 12Hp 10 Cu.m./ Hr. 2

6 Crane 25tons Cap. 280Hp 10

7 Back Hoe KOMATSU 100-3 12 Cu.m./ Hr. 16

8 1 Bagger Mixer 81 Bags/ day 2

9 Transit Mixer 385Hp 278 Bags/ day 8

10 Dump Truck (10 wheelers) 10 Cu.m./ Load 60

11 Dump Truck (6 wheelers) 6 Cu.m./ Load 50

12 Prime Mover w/ Trailer 60

13 Jack Hammer 16 sq.m./day 2

14 Chainsaw 3 trees/day 2

15 Concrete Vibrator 2

16 Water Truck 576 cu.m./day 6

17 Concrete Cutter (refill) 24 ln.m./day 2

18 Acetylene w/ Oxygen Tank

19 Welding Machine

20 Generator Set 2

21 Concrete Driller 2

22 Pile Hammer

23 Electric drill

24 Paver/Finisher 2

25 Steel riding forms

 LABOR RATE PER DAY

FOREMAN 662.40

SKILLED 478.40

LABORER 368.00
 Updated as of 07/07/2024

UNIT COST OF PCCP PER METER (SIZE VARIES)

ROAD CONCRETING (ROAD WIDTH = 3.35 METERS) 25% 20%
ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER COST / METER
105 SUBGRADE PREPARATION 2.881 SQ.M. P 361.86 474.94 P 455.94
105 SUBGRADE PREPARATION 6.7 SQ.M. P 100.87 132.39 P 127.09
201 AGGREGATE BASE COURSE 1.34 CU.M. P 860.74 1,129.73 P 1,084.54
PORTLAND CEMENT CONCRETE
311 6.7 SQ.M. P 7,837.44 10,286.64 P 9,875.17
PAVEMENT

TOTAL COST PER METER = P 8,799.05 P 11,548.75 P 11,086.80

ROAD CONCRETING (ROAD WIDTH = 3.05 METERS) 25% 20%

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER COST / METER COST / METER
105 SUBGRADE PREPARATION 6.1 SQ.M. P 91.83 120.53 P 115.71
201 AGGREGATE BASE COURSE 1.22 CU.M. P 783.66 1,028.56 P 987.41
PORTLAND CEMENT CONCRETE
311 6.1 SQ.M. P 7,135.58 9,365.45 P 8,990.83
PAVEMENT

TOTAL COST PER METER = P 8,011.08 P 10,514.54 P 10,093.95

ROAD CONCRETING (ROAD WIDTH = 2.50 METERS) 25% 20%

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER COST / METER COST / METER
105 SUBGRADE PREPARATION 5 SQ.M. P 75.27 98.80 P 94.84
201 AGGREGATE BASE COURSE 1 CU.M. P 642.35 843.08 P 809.36
PORTLAND CEMENT CONCRETE
311 5 SQ.M. P 5,110.29 6,707.26 P 6,438.97
PAVEMENT

TOTAL COST PER METER = P 5,827.91 P 7,649.14 P 7,343.17

ROAD SHOULDER (ROAD WIDTH = 1.50 METERS) 25% 20%

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER COST / METER COST / METER
 Updated as of 07/07/2024

105 SUBGRADE PREPARATION 1.5 SQ.M. P 22.58 29.64 P 28.45

201 AGGREGATE BASE COURSE 0.3 CU.M. P 192.70 252.92 P 242.81
PORTLAND CEMENT CONCRETE
311 1.5 SQ.M. P 1,533.09 2,012.18 P 1,931.69
PAVEMENT

TOTAL COST PER METER = P 1,748.37 P 2,294.74 P 2,202.95

 Updated as of 07/07/2024

REMARKS

ROAD WIDTH = 3.35 METERS

THICKNESS = 0.20 METERS

LANES = 2

REMARKS

ROAD WIDTH = 3.05 METERS

THICKNESS = 0.20 METERS
LANES = 2

REMARKS

ROAD WIDTH = 2.5 METERS

THICKNESS = 0.20 METERS
LANES = 2

REMARKS
 Updated as of 07/07/2024

ROAD WIDTH = 1.5 METERS

THICKNESS = 0.20 METERS
LANES = 1
 Draft as of 07/07/2024

UNIT COST OF RCCP PER METER (SIZE VARIES)

RCCP DIAMETER = 1.50 METERS MARK - UP

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER 25% 20%
103 STRUCTURE EXCAVATION 18.972 CU.M. P 4,987.66
500 PIPE CULVERTS & STORM DRAINS 1 LN.M. P 16,503.79

MANHOLE
502 1 EA #REF!
(ONE EVERY 30 METERS, W/ INLET)

INLET
502 1 EA P 101.57
(ONE EVERY 30 METERS)

104 BACKFILL 8.532 CU.M. P 770.62

TOTAL COST PER METER = #REF! #REF! #REF!

RCCP DIAMETER = 1.20 METERS MARK - UP

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER 25% 20%
103 STRUCTURE EXCAVATION 15.9 CU.M. P 4,180.05
500 PIPE CULVERTS & STORM DRAINS 1 LN.M. P 14,551.80

MANHOLE
502 1 EA Err:509
(ONE EVERY 30 METERS, W/ INLET)

INLET
502 1 EA P 101.57
(ONE EVERY 30 METERS)

104 BACKFILL 7.25 CU.M. P 654.83

TOTAL COST PER METER = Err:509 Err:509 Err:509
 Draft as of 07/07/2024

UNIT COST OF RCCP PER METER (SIZE VARIES)

 Draft as of 07/07/2024

UNIT COST OF RCCP PER METER (SIZE VARIES)

RCCP DIAMETER = 1.00 METER MARK - UP

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER 25% 20%
103 STRUCTURE EXCAVATION 13.72 CU.M. P 3,606.93
500 PIPE CULVERTS & STORM DRAINS 1 LN.M. P 11,061.99

MANHOLE
502 1 EA P 1,350.00
(ONE EVERY 30 METERS, W/ INLET)

INLET
502 1 EA P 101.57
(ONE EVERY 30 METERS)

104 BACKFILL 6.67 CU.M. P 602.45

TOTAL COST PER METER = P 16,722.94 P 21,948.86 P 21,070.91

RCCP DIAMETER = 0.90 METERS MARK - UP

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER 25% 20%
103 STRUCTURE EXCAVATION 13.008 CU.M. P 3,419.75
500 PIPE CULVERTS & STORM DRAINS 1 LN.M. P 9,507.09

MANHOLE
502 1 EA #REF!
(ONE EVERY 30 METERS, W/ INLET)

INLET
502 1 EA P 101.57
(ONE EVERY 30 METERS)

104 BACKFILL 6.013 CU.M. P 543.10

TOTAL COST PER METER = #REF! #REF! #REF!
 Draft as of 07/07/2024

UNIT COST OF RCCP PER METER (SIZE VARIES)

RCCP DIAMETER = 0.60 METERS MARK - UP

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER 25% 20%
103 STRUCTURE EXCAVATION 10.296 CU.M. P 2,706.78
500 PIPE CULVERTS & STORM DRAINS 1 LN.M. P 7,147.67

MANHOLE
502 1 EA P 1,193.88
(ONE EVERY 30 METERS, W/ INLET)

INLET
502 1 EA P 101.57
(ONE EVERY 30 METERS)

104 BACKFILL 4.806 CU.M. P 434.09

TOTAL COST PER METER = P 11,583.98 P 15,203.98 P 14,595.82

RCCP DIAMETER = 0.45 METERS MARK - UP

ITEM NO. DESCRIPTION QUANTITY UNIT COST / METER 25% 20%
103 STRUCTURE EXCAVATION 7.2075 CU.M. P 1,894.82
500 PIPE CULVERTS & STORM DRAINS 1 LN.M. P 2,500.00

MANHOLE
502 1 EA P 1,000.00
(ONE EVERY 30 METERS, W/ INLET)

INLET
502 1 EA P 101.57
(ONE EVERY 30 METERS)

104 BACKFILL 3.465 CU.M. P 312.96

TOTAL COST PER METER = P 5,809.36 P 7,624.78 P 7,319.79
 Draft as of 07/07/2024

REMARKS

RCCP DIAMETER = 1.50 METERS

CURB & GUTTER EXCLUDED

REMARKS

RCCP DIAMETER = 1.20 METERS

CURB & GUTTER EXCLUDED

Draft as of 07/07/2024
 Draft as of 07/07/2024

REMARKS

RCCP DIAMETER = 1.00 METER

CURB & GUTTER EXCLUDED

REMARKS

RCCP DIAMETER = 0.90 METERS

CURB & GUTTER EXCLUDED

 Draft as of 07/07/2024

REMARKS

RCCP DIAMETER = 0.60 METERS

CURB & GUTTER EXCLUDED

REMARKS

RCCP DIAMETER = 0.45 METERS

CURB & GUTTER EXCLUDED

 Reinforced Concrete Box Culvert (Single Barrel)
PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 0.6 M

CLEAR HEIGHT (h) = 0.6 M
THICKNESS (t) = 0.2 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.3 M

LN.M. OF B.C.= 100 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 208 CU.M. 346.28 72,025.45

EMBANKMENT 108 CU.M. 118.55 12,803.09

HANDLAID ROCK EMBANKMENT 30 CU.M. 1,707.84 51,235.18

CONCRETE VOLUME 64 CU.M. 14,342.70 917,932.80

ESTIMATED RSB / CU.M. 210 KGS

TOTAL STEELWORKS 13440 KGS 114.03 1,532,550.46

INLETS 8 UNIT 68,621.31 548,970.45

CURB & GUTTER 100 M 2,000.00 200,000.00

ITEM 105 61.7 SQ M
ITEM 201 12.34 CU.M.

TOTAL UNIT COST 33,355.17

 Masonry Box Culvert (Single Barrel)
PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 1.5 M

CLEAR HEIGHT (h) = 2 M
THICKNESS (t) = 0.15 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.3 M

LN.M. OF B.C.= 980 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 6115.2 CU.M. 346.28 2,117,548.33

EMBANKMENT 2587.2 CU.M. 118.55 306,705.06

HANDLAID ROCK EMBANKMENT 529.2 CU.M. 1,707.84 903,788.53

CONCRETE VOLUME 603.425 CU.M. 14,342.70 8,654,743.75

ESTIMATED RSB / CU.M. 280 KGS

TOTAL STEELWORKS 168959 KGS 114.03 19,266,234.61

MASONRY 3919 SQ.M. 237.35 930,157.54

INLETS 65.33 UNIT 68,621.31 4,483,029.94

CURB & GUTTER 980 M 2,000.00 1,960,000.00

ITEM 105 604.66 SQ M
ITEM 201 120.932 CU.M.
TOTAL UNIT COST 39,410.42
 Masonry Box Culvert (Double Barrel)
PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 3 M

CLEAR HEIGHT (h) = 2 M
THICKNESS (t) = 0.15 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.3 M

LN.M. OF B.C.= 1190 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 12066.6 CU.M. 290.54 3,505,856.74

EMBANKMENT 4212.6 CU.M. 106.98 450,670.74

HANDLAID ROCK EMBANKMENT 1178.1 CU.M. 1,525.13 1,796,749.76

CONCRETE VOLUME 1268.2625 CU.M. 12,808.09 16,244,017.07

ESTIMATED RSB / CU.M. 280 KGS

TOTAL STEELWORKS 355113.5 KGS 80.59 28,616,958.26

MASONRY 7138.5 SQ.M. 245.62 1,753,362.43

INLETS 79.33 UNIT 13,959.42 1,107,400.94

CURB & GUTTER 1190 M 2,000.00 2,380,000.00

ITEM 105 734.23 SQ M
ITEM 201 146.846 CU.M.
TOTAL UNIT COST 46,936.99
 Open Line Canal Structures
PHYSICAL DIMENSIONS

CLEAR WIDTH (s) = 1.2 M

CLEAR HEIGHT (h) = 1.5 M
THICKNESS (t) = 0.15 M
CONC. COVER (c) = 0.05 M
GRAVEL BASE = 0.3 M

LN.M. OF B.C.= 1 M

QUANTITY UNIT UNIT COST COST

EXCAVATION VOLUME 4.095 CU.M. 524.16 2,146.42

EMBANKMENT 1.845 CU.M. 118.55 218.72

CONCRETE VOLUME 0.3 CU.M. 14,342.70 4,302.81

ESTIMATED RSB / CU.M. 45 KGS

TOTAL STEELWORKS 13.5 KGS 114.03 1,539.39

MASONRY 2.25 SQ.M. 237.35 534.03

TOTAL UNIT COST 8,741.37

 JULY 2019 PRICELIST

FINAL Recommended
Materials Unit Previous Price
Price
Concreting/Masonry A ECCO HARDWARE
Portland Cement (40 kgs.) (HOLCIM) bag 258.75 236.25 B GENSAN SUPER-O
Sand cu.m. 450.00 419.50 C DADIANGAS
DADIANGAS GLASS
Gravel cu.m. 750.00 880.00 D. DADIANGAS
STANDARD
MATUTUM
HARDWARE
6" thk. CHB (1000 psi) pc. 55.50 E.
CONSTRUCTION
4" thk. CHB (350 psi) pc. 14.50 SUPPLY
6" thk. CHB (350 psi) pc. 15.50
4" thk. CHB (500 psi) pc. 27.50 21.00 F. SUPREME HARDWARE
6" thk. CHB (500 psi) pc. 46.25 25.50 G MISO HARDWARE
6" thk. CHB (1,500 psi) pc. 50.75 H. Random Hardwares
Decorative CHB (500 psi) pc. 18.00 33.00
River mix (Aggregates) cu.m. 512.50 660.00
Binders cu.m. 350.00 495.00
Boulders - Class A (15kg - 25kg) cu.m. 900.00 f
Earthfill cu.m. 300.00 550.00
Concrete epoxy gal. 450.00
200mm x 200mm louver blocks pc. 18.00 33.00
Emulsified Asphalt drum
Reinforcement Bars
Grade 33 DSB:
6mmØ x 6m DSB kg. 35.00 45.00 average kilo
8mmØ x 6m DSB ( 0.395 kg/m ) kg. 35.00 45.00 UNIT PRICE/KG. previous price
10mmØ x 6m DSB ( 0.617 kg/m ) kg. 35.00 45.00 12.16 9.45
12mmØ x 6m DSB ( 0.888 kg/m ) kg. 35.00 45.00 8.45 6.57
16mmØ x 6m DSB ( 1.578 kg/m ) kg. 35.00 45.00 4.75 3.70
20mmØ x 6m DSB ( 2.467 kg/m ) kg. 35.00 45.00 3.04 2.36
25mmØ x 6m DSB ( 3.853 kg/m ) kg. 35.00 45.00 1.95 1.51
28mmØ x 6m DSB ( 4.833 kg/m ) kg. 35.00 45.00 6.07 4.72
32mmØ x 6m DSB ( 6.313 kg/m ) kg. 35.00 45.00
Grade 40 DSB average kilo
8mmØ x 6m DSB ( 0.395 kg/m ) kg. 47.00 52.00 UNIT PRICE/KG. previous price
10mmØ x 6m DSB ( 0.617 kg/m ) kg. 47.00 52.00 14.05 12.70
12mmØ x 6m DSB ( 0.888 kg/m ) kg. 47.00 52.00 9.76 8.82
16mmØ x 6m DSB ( 1.578 kg/m ) kg. 47.00 52.00 5.49 4.96
20mmØ x 6m DSB ( 2.467 kg/m ) kg. 47.00 52.00 3.51 3.18
25mmØ x 6m DSB ( 3.853 kg/m ) kg. 47.00 52.00 2.25 2.03
28mmØ x 6m DSB ( 4.833 kg/m ) kg. 47.00 52.00 2.25 2.03
32mmØ x 6m DSB ( 6.313 kg/m ) kg. 47.00 52.00 2.25 2.03
Plain Steel Bars: ave. 5.65 5.11
6mm Ø x 6m PSB length 104.00 77.75
8mm Ø x 6m PSB length 145.50 129.50
10mm Ø x 6m PSB (0.626 kg/m) length 164.75 233.00 5.62
12mm Ø x 6m PSB (0.903 kg/m) length 335.00 403.50
16mm Ø x 6m PSB (1.603 kg/m) length 448.00 526.25
20mm Ø x 6m PSB (2.506 kg/m) length 695.75 781.00
25mm Ø x 6m PSB (3.90 kg/m) length 1,306.00 1,467.25
Post Strap pcs. 211.50 191.50
Steel Bars
Angle Bar:
2.2mm x 25mm x 25mm length 286.50
3mm x 25mm x 25mm length 366.50 448.25
4mm x 25mm x 25mm length 460.75 576.00
4.5mm x 25mm x 25mm length 420.00
5mm x 25mm x 25mm length 588.75 722.00
4mm x 31mm x 31mm length 580.00 793.00
5mm x 31mm x 31mm length 718.00
3.5mm x 37mm x 37mm length 519.75 701.00
4mm x 37mm x 37mm length 628.50 840.25
3mm x 50mm x 50mm length 654.00 859.25
4mm x 50mm x 50mm length 817.50 1,062.25 303.33
4.5mm x 50mm x 50mm length 927.25 1,203.50
5mm x 38mm x 38mm length 812.00 986.75
5mm x 50mm x 50mm length 1,026.25 1,277.50
6mm x 50mm x 50mm length 1,251.25 1,512.25
4mm x 65mm x 65mm length 1,114.25 1,518.00
5mm x 65mm x 65mm length 1,452.00 1,804.50
6mm x 65mm x 65mm length 1,715.25 2,163.50
4mm x 75mm x 75mm length 1,140.00 1,920.75
5mm x 75mm x 75mm length 1,711.25 2,155.75
6mm x 75mm x 75mm length 2,110.75 2,532.00
5mm x 100mm x 100mm length 2,950.00
Welding Rod kls. 98.00 121.00
3mm thk. Checkered plate sht. 3,976.50 5,111.75
16mm Thk. MS Plate sht. 19,017.50 21,969.75
12mm Thk. MS Plate sht. 14,009.00 16,174.25
10mm Thk. MS Plate sht. 12,011.25 14,083.50
6mm Thk. MS Plate sht. 7,009.75 8,246.00
3mm Thk. MS Plate sht. 3,913.75 4,343.75

CEE Purlins:
1.5mm thk. 50mm x 150mm length 712.75 1,002.25
1.5mm thk. 50mm x 75mm length 511.50 680.75
1.2mm thk. 50mm x 75mm length 406.50 537.00
1.2mm thk. 50mm x 100mm length 459.00 637.75
1.2mm thk. 50mm x 150mm length 588.50 794.75
1.0mm thk. 50mm x 75mm length 353.00 474.25
Ga. 18 x 2" x 4" length 810.00 534.75
1.0mm thk. 50mm x 100mm length 405.00 534.25
1.0mm thk. 50mm x 150mm length 491.25 620.00
1.0mm thk. 50mm x 75mm length 348.50 440.00

Flat Bars:
3mm x 50mm length 635.00 595.50
3mm x 38mm length 404.50 413.25
5mm x 38mm length 575.00 691.75
5mm x 50mm length 752.50 856.00
5mm x 25mm length 318.50 374.50
6mm x 20mm length 307.50 324.50
6mm x 25mm length 317.50 457.25
6mm x 50mm length 793.00 1,208.00
3mm x 25mm length 258.00 250.25
9mm x 25mm length 625.00 757.00
4.5mm x 25mm length 225.00 572.00
4mm x 25mm length 284.00
10mm x 25mm length 606.00 1,094.50
¼ mm x 1" length 314.00 335.50
Square Bars:
1.5 mm square bar tube length
8mm x 6.0m Square Bar length 143.25 220.75
10mm x 6.0m Square Bar (Yellow) length 188.50 219.00
10mm x 6.0m Square Bar (Green) length 189.25 158.50
12mm x 6.0m Square Bar (White) length 255.25 296.00
12mm x 6.0m Square Bar (Orange) length 295.50 171.25 105.17
16mm x 6.0m Square Bar length 577.00 930.75
25mm x 6.0m Square Bar length 1,757.00 2,015.00
3/8"Ø Stainless steel SHAFTING length 983.50
Turn Buckle:
1/4" (6mm) pc. 30.25 34.25
5/16" (8mm) pc. 34.75 35.75
3/8" (10mm) pc. 47.25 42.50
1/2" (12mm) pc. 66.50 59.00
5/8" (16mm) pc. 106.50 95.75
3/4" (20mm) pc. 148.00 132.00
7/8" (22mm) pc. 242.25 176.00
24mm pc. 347.75
Carpentry
3mm Thk. Ordinary Plywood pc. 230.00 253.00
3.2mm Thk. Ordinary Plywood pc. 324.50
4mm Thk. Ordinary Plywood pc. 294.25 319.00
4.3mm Thk. Ordinary Plywood pc. 363.00
5mm Thk. Ordinary Plywood pc. 312.25 341.00
6mm Thk. Ordinary Plywood pc. 306.00
7.5mm Thk. Ordinary Plywood pc. 627.00
8mm Thk. Ordinary Plywood pc. 497.50
8.5mm Thk. Ordinary Plywood pc. 660.00
9mm Thk. Ordinary Plywood pc. 504.75 594.00
10mm Thk. Ordinary Plywood pc. 523.25 638.00
3/4" Ordinary Plywood pc. 900.00
3.2mm Ordinary Plywood pc. 373.00
16mm Ordinary Plywood pc. 1,118.75
4mm Thk. Marine Plywood pc. 304.00
4.1mm Thk. Marine Plywood pc. 425.75
5mm Thk. Marine Plywood pc. 411.50 411.50
18mm Thk. Marine Plywood pc. 1,224.50 1,248.50
16.5mm Thk. Marine Plywood pc. 1,267.25
3/4" Thk. Plyboard pc. 966.75 1,118.75
3mm x 4' x 8' Fiber Cement Board pc. 480.00
3.5mm x 4' x 8' Fiber Cement Board pc. 394.75 516.50
4.5mm x 4' x 8' Fiber Cement Board pc. 479.75 544.50
5mm x 4' x 8' Narra Plywood pc. 1,028.00 1,171.50
6mm x 4' x 8' Fiber Cement Board pc. 693.00 845.00
 9mm x 4' x 8' Fiber Cement Board pc. 1,007.75 1,298.00
12mm x 4' x 8' Fiber Cement Board pc. 1,424.00 1,804.00 1,008.00
Fiber cement nails (hardiflex nails) kg. 98.50 123.75
1" CW Nails kg. 79.00 85.25
2" CW Nails kg. 74.50 82.00
3" CW Nails kg. 71.50 79.75
4" CW Nails kg. 69.50 77.00
2" Concrete Nails kg. 93.00 106.75
4" Concrete Nails kg. 98.50 106.75
Umbrella Nails kg. 97.75 108.00
Assorted nails kg. 75.50
Ordinary Loose Pin Hinges:
4" x 4" pair 88.00 99.00 141.00
3½" x 3½" pair 47.50 76.00
3" x 3" pair 41.25 66.00
4" x 4" (Stainless) pair 207.50 330.00
3" x 3" (Stainless) pair 261.50 236.50
4" Double action hinges 157.75 275.00
Barrel bolt:
4" set 209.75
3" set 162.00
Light Metal frame:(CEILING)
0.80mm thk. 35mm x 76mm x 3.0m Studs length 150.00 236.50
0.80mm thk. 35mm x 76mm x 3.0m tracks length 109.50
0.50mm thk. 35mm x 76mm x 3.0m tracks length 121.00
0.60mm thk. 35mm x 76mm x 3.0m Studs length 123.50
0.50mm thk. 35mm x 76mm x 3.0m Studs length 253.00
0.60mm thk. 19mm x 50mm x 5.0m Double metal
length 253.00 181.50
furring
0.80mm thk. 12mm x 30mm x 5.0m Carrying channel length 133.25 154.00
Ga. 24 x 3/16" x 25mm x 25mm x 3.0m Wall Angle length 96.50 108.00
Rod joiner with suspension clip set 21.75
0.607mm thick W-clip pc. 11.25 5.00
Furring cross joiner pc. 95.00
Channel connector pc. 11.00
4mm thk. Aluminum Metal cladding (including
sq.m. 2,800.00
installation)
Air Vent (300mm x 600mm) Gemilina set 382.00

S4S Lumber:
0.30m x 0.90m Air Vent set 385.00
25mm x 25mm x 8ft. length 29.00
25mm x 50mm x 8ft. length 72.00
10mm x 75mm x 8ft. length 123.00
Coco Lumber bd.ft. 23.75 27.50
Coco Lumber ln.ft. 10.00 16.50
Gemilina bd.ft. 34.00 46.25
Lawaan bd.ft. 37.00 55.00
Metal Drawer Guide set 65.00
Stikwell (1kg.) kg. 423.00 660.00
Stikwell (500kg.) kg. 155.50 185.00
Wood Glue (200ml) sachet 0.00
Wood Glue (1/2 Liter) can 0.00
Wood Glue (1Liter) can 0.00
Wood Glue (1Gallon) gallon 0.00
Door Knob (Heavy Duty) set 873.50 1,452.00
Tinsmith/Roofing
Roofing:
1.5 mm thk. Long span corr. UPVC Roofing pcs. 340.00 0.635 effective width
(0.288mm) 3' x 10' Corr. G.I. Sht. pcs. 266.75
(0.40mm) 3' x 10' Corr. G.I. Sht. pcs. 367.25
(0.60mm) 4' x 8' Pln. Sht. (pre painted) sht. 1,800.00
(0.40mm) 4' x 8' Pln. Sht. (pre painted) sht. 698.75
0.40mm x 1090mm Rib-type (pre painted) ln.m. 297.50
0.50mm x 1090mm Rib-type (pre painted) ln.m. 356.25
0.60mm x 1090mm Rib-type (pre painted) ln.m. 463.75
0.4mm thk. Plain Rideg Roll G.I. Sht. (4' x 8') 650.00
0.4mm thk. Plain G.I. Sht. (4' x 8') sht. 440.00 561.00
0.5mm thk. Plain G.I. Sht. (4' x 8') sht. 735.00
0.6mm thk. Plain G.I. Sht. (4' x 8') sht. 675.00 731.50
0.397mm thk. Plain G.I. Sht. (4' x 8') sht. 608.50
0.476mm thk. Plain G.I. Sht. (4' x 8') sht. 605.00 809.75
0.635mm thk. Plain G.I. Sht. (4' x 8') sht. 639.25 872.50
0.794mm thk. Plain G.I. Sht. (4' x 8') sht. 910.00 995.50
0.953mm thk. Plain G.I. Sht. (4' x 8') sht. 1,106.00 1,479.50
1.270mm thk. Plain G.I. Sht. (4' x 8') sht. 1,065.00 1,765.50
1.588mm thk. Plain G.I. Sht. (4' x 8') sht. 1,339.00 2,018.50
4" Tekscrew pc. 2.75
 2" Tekscrew pc. 1.50 2.00
Umbrella Nails kg. 61.50 108.00
6mm thk. (1.2m x 2.4m) Polycarbonate double wall
pc. 1,650.00 2,244.00
type
4"Ø Machine Pressed Dome Type Basket Strainer pcs. 848.50
ROOFING PANELS (UNION GALVASTEEL)
DURATILE PRE-PAINTED, LONG SPAN
0.4MM X 1005MM WIDE LN.M. 318.25
0.5MM X 1005MM WIDE LN.M. 401.00
0.6MM X 1005MM WIDE LN.M. 480.00
MINIRIB PRE-PAINTED, LONG SPAN UP TO 20M
0.4MM X 1220MM WIDE LN.M. 264.75
0.5MM X 1220MM WIDE LN.M. 335.50
0.6MM X 1220MM WIDE LN.M. 414.75
TWINRIB PRE-PAINTED, LONG SPAN UP TO 20M
0.4MM X 963MM WIDE LN.M. 264.75
0.5MM X 963MM WIDE LN.M. 335.50
0.6MM X 963MM WIDE LN.M. 414.75
SPANDREL PRE-PAINTED, LONG SPAN UP TO 20M
0.4MM X 229MM WIDE LN.M. 75.50
0.5MM X 229MM WIDE LN.M. 102.50
0.6MM X 229MM WIDE LN.M. 124.25
CURVE PRE-PAINTED, LONG SPAN UP TO 10M
0.4MM X 915MM WIDE X 1000MM RADIUS LN.M. 286.50
0.5MM X 915MM WIDE X 1000MM RADIUS LN.M. 360.50
0.6MM X 915MM WIDE X 1000MM RADIUS LN.M. 434.50
RIB TYPE PRE-PAINTED, LONG SPAN UP TO 20M
0.4MM X 1100 WIDE LN.M. 264.75
0.5MM X 1100 WIDE LN.M. 335.50
0.6MM X 1100 WIDE LN.M. 414.75
CORRUGATED PRE-PAINTED, LONG SPAN UP TO 20M
0.4MM X 1100 WIDE LN.M. 264.75
0.5MM X 1100 WIDE LN.M. 335.50
0.6MM X 1100 WIDE LN.M. 414.75
Thermoplastic Roofing
Corrugated:
1.0mm ln.m. 220.28
1.3mm ln.m. 267.65
1.5mm ln.m. 309.30
2.0mm ln.m. 435.45
2.5mm ln.m. 549.00
Twin Rib-Type
1.5mm ln.m. 368.25
2.0mm ln.m. 484.25
2.5mm ln.m. 615.25
Flat Sheets
1.3mm ln.m. 294.50
1.5mm ln.m. 340.25
2.0mm ln.m. 479.00
2.5mm ln.m. 603.75
Bended Panels
1.3mm length 459.25
1.5mm length 514.92
2.0mm length 684.16

Hardware Accessories
Gutter Strap (1.5mm x 2.44mm) pc. 46.15
Gutter Strap (2.0mm x 2.44mm) pc. 69.25
Steel Tekscrew (12 x 35/45mm) pc. 1.75 2.00
Steel Tekscrew (12 x 55mm) pc. 2.25 2.25
Wood Tekscrew (12 x 50mm) pc. 2.00 2.25
Wood Tekscrew (12 x 65mm) pc. 2.00 3.25
Stainless Tekscrew (12 x 45mm) pc. 18.00
Stainless Tekscrew (12 x 55mm) pc. 20.50
Stainless Tekscrew (12 x 65mm) pc. 22.70
Silicon Sealant tube 157.00 214.50
Blind Rivets with Washer pc. 1.50 2.75
Blind Rivets without Washer pc. 1.25 2.00
Concrete Nails 1" or 1 1/2" pc. 97.50 109.00
Flat Head Nails 1" pc. 96.75 115.50
Metalscrew with Toks pc. 3.50 4.50
Tekscreew pc. 1.75 2.25
Wire Fastener kl. 18.00 189.75
Stair nosing (PVC) length 182.00 715.00
Cabinet Handle pc. 62.00 75.00
Glass & Glazing
4mm thk. Clear glass sq.ft. 27.00
5mm thk. Clear glass sq.ft. 42.00
6mm thk. Clear glass sq.ft. 52.00
Jalousie Frames with Glass:
6-Blades set 234.00
7-Blades set 266.00
8-Blades set 312.00
9-Blades set 351.00
10-Blades set 380.00
11-Blades set 418.00
14-Blades set 532.00
Jalousie Frames:
6-Blades set 90.00
7-Blades set 105.00
8-Blades set 120.00
9-Blades set 135.00
10-Blades set 150.00
11-Blades set 165.00
12-Blades set 180.00
14-Blades set 210.00
Jalousie Glass:
4" x 28" (smoked) pc. 27.00
4" x 24" (smoked) pc. 23.00
4" x 18" (smoked) pc. 19.00
4" x 28" (clear) pc. 29.00
4" x 24" (clear) pc. 25.00
4" x 18" (clear) pc. 19.00
Cyclone Wire:
3' x 5m (Ga. 10) roll 362.00
4' x 5m (Ga. 10) roll 483.00
5' x 5m (Ga. 10) roll 780.00
6' x 5m (Ga. 10) roll 936.00
3' x 9m roll 405.50 495.00
4' x 9m roll 681.75 671.00
5' x 9m roll 819.25 836.00
6' x 9m roll 1,057.25 1,003.25
Tie Wire # 16 kg. 68.25 82.50
Painting
Paint Brush:
9" Roller Brush w/ Tray set 81.25 126.50
7" Roller Brush pc. 62.00 88.00
6" Roller Brush pc. 84.75 90.75
4" Paint Brush pc. 91.00 111.50
3" Paint Brush pc. 71.25 79.75
2½" Paint Brush pc. 49.00 53.75
2" Paint Brush pc. 44.75 45.50
1½" Paint Brush pc. 29.75 30.25
1" Paint Brush pc. 23.25 22.00
1/4 can Latex acre color Rawsiena gal. 202.25 89.00
1/4 can Burn siena gal. 183.50 41.25
Paint Thinner gal. 313.75 382.25 boysen
Lacquer Thinner gal. 479.75 444.75 ordinary
Red Lead Primer gal. 628.50 572.00 davies
Red Oxide Primer gal. 445.50 461.75 island
Semi-Gloss Enamel gal. 678.00 656.25
Quick Drying Enamel gal. 681.75 686.50
Gloss Latex 640.00 645.25
Semi-Gloss Latex gal. 648.50 645.25
Flat Wall Latex gal. 583.50 506.50
Flat Wall Enamel gal. 623.50 619.25
Zinc Chromate gal. 590.00 1,155.00
Acrytex Semi-Gloss gal. 991.50 1,110.50
Acrytex Gloss gal. 999.25 1,128.75
Acrytex Primer gal. 949.75 933.00
Acrytex Reducer gal. 490.25 478.50
Acrytex Cast gal. 492.00 547.25
Acrytex Clear gal. 593.00 670.50
Skim Coat 20 kg. (Brand: Davies) bag 506.00
Skim Coat 20 kg. (Brand: Konstruct) bag 605.00
Oil Tinting Color pint 529.25 121.75
Latex Tinting Color pint 37.00 55.75
Solignum (Wood preservative) gal. 1,474.50 2,154.00
Polituff body filler quart 230.00 237.75
Polituff body filler gal. 758.00 787.25
Epoxy Primer gal. 764.00 859.25
Marine Epoxy quart 483.00 770.00
Epoxy Enamel gal. 1,210.00 1,221.75
Wood bleach liter 40.40
 Clear dead flat laquer gal. 707.00 740.50
Silicon sealant tube 136.25 218.00
Concrete Neutralizer gal. 265.00 536.00
Vulca Seal gal. 1,673.00 1,923.00
Vulca Seal quart 497.25 564.50
Varnish gal. 497.75 456.50
Solvent gal. 175.00 242.00
Touch up paint gal. 360.00
Cementitious water proofing gal. 958.75 845.00
Elastomeric water proofing gal. 490.00
Patching compound kl. 46.00 46.75
Sand Paper # 120 each 31.25 19.25
Sand Paper # 100 meter 78.25 24.75
Sand Paper # 80 meter 93.75 132.75
Sand Paper # 10 meter 160.00
Barbed Wire:
30 kgs. roll 2,500.00 1,881.00
25 kgs. roll 1,962.00 1,254.00
DOORS
PVC Door:
0.60m x 2.10m unit 1,999.75 1,672.00
0.60m x 2.10m w/ louvers unit 2,290.00 1,672.00 1,267.00
0.70m x 2.10m unit 3,140.00 2,238.50 (DREAM DOOR) 2,070.00
0.80m x 2.10m unit 2,769.75 2,414.50
0.90m x 2.10m unit 2,969.00 3,135.00
Hollow Core Flush Door:
0.90m x 2.10m unit 2,800.00 2,640.00 1,690.00
0.80m x 2.10m unit 2,083.00 2,640.00
0.70m x 2.10m unit 1,667.00 2,640.00
0.60m x 2.10m unit 1,980.00
Panel Door (SOLID WOOD)
0.90m x 2.10m unit 4,880.00
0.80m x 2.10m unit 3,790.00
0.70m x 2.10m unit 6,800.00
0.60m x 2.10m
Panel Door (ENGINEERED WOOD)
0.90m x 2.10m unit 1,650.00 4,795.00 5,900.00 4,880.00 3,790.00 2,950.00
0.80m x 2.10m unit 1,650.00
0.70m x 2.10m unit 1,650.00
0.60m x 2.10m
Door Jamb
2 x 6 (lawaan)( 0.70 m, 0.80 m, 0.90 m) unit 2,035.00
3 x 6 (lawaan)( 0.70 m, 0.80 m, 0.90 m) unit 2,035.00
2 x 4 (lawaan) unit 1,245.00
Door Knob (Heavy Duty) set 900.00
Tiles unit
1.3mm x 300mm x 300mm Vinyl pc. 16.50
1.5mm x 300mm x 300mm Vinyl pc. 25.90
2mm x 300mm x 300mm Vinyl pc. 98.50
6mm Tile Trim (8ft.) length 23.00 55.00
9mm Tile Trim (8ft.) length 29.00
Tile Adhesive (25kg/bag) bag 302.25 341.00
Tile Grout (2kg/bag) bag 55.00 88.00
White Cement kg. 21.75 25.50
Vinyl tile adhesive gal. 269.00
19mm x 31mm x 6.0m Brass stair nosing pc. 2,155.00 4,706.00
Vinyl Tile:
3mm x 457mm x 457mm pc. 98.50
Ceramic Tile:
16" x 16" pc. 80.00
12" x 12" (.30 x.30 m) pc. 40.00
8" x 8" pc. 15.75
0.30 x 0.30 pc. 34.00
0.40 x 0.40 pc. 71.75
0.60 x 0.60 pc. 205.75 148.00 189.00 180.00 169.00 152.00
Synthetic Granite
.60m x .60m granite pc. 198.00 153.00 130.00 120.00 115.00 128.00 154.00 169.00
0.30 x 0.30 (porcelane out door) pc. 99.00
0.40 x 0.40 (porcelane out door) pc. 110.00
0.60 x 0.60 (porcelane out door) pc. 210.00 148.00 189.00 180.00 169.00 152.00
WALL TILE 99.00 138.00 115.00
Summer stone EZ fit pc. 297.00
Stone Brown Beige pc. 320.00
Pipes/Conduits
G.I. Pipe:
1/2"Ø G.I. Pipe Sch 20 length 258.50 430.25
1/2"Ø G.I. Pipe Sch 40 length 357.00 508.25
3/4"Ø G.I. Pipe Sch 20 length 355.75 541.25
3/4"Ø G.I. Pipe Sch 40 length 467.75 581.00
1"Ø G.I. Pipe Sch 20 length 425.00 774.50
1"Ø G.I. Pipe Sch 40 length 671.00 984.50
(25mm)1 1/4"Ø G.I. Pipe Sch 40 length 1,006.50 1,375.00
(37mm)1 1/2"Ø G.I. Pipe Sch 40 length 1,151.00 1,595.00
2"Ø G.I. Pipe Sch 40 length 1,486.00 2,177.00
3"Ø G.I. Pipe Sch 40 length 2,700.00 3,679.50
4"Ø G.I. Pipe Sch 40 length 4,135.25 5,676.00
5"Ø G.I. Pipe Sch 40 length 8,500.00 10,969.25
RCCP
6"Ø pc. 404.00
10"Ø pc. 523.50
12"Ø pc. 1,016.00
18"Ø pc. 1,366.00
24"Ø pc. 2,108.50
36"Ø pc. 3,112.25
42"Ø pc. 3,200.00
48"Ø pc. 4,306.75
60"Ø pc. 6,612.00
72"Ø pc. 9,500.00
SANITARY LINES
8"Ø x 10' pvc pipe S-1000 length 2,190.00 3,679.50
4"Ø x 10' pvc pipe S-1000 length 784.00 1,113.25
2"Ø x 10' pvc pipe S-1000 length 287.00 389.50
2"Ø pvc coupling pc. 30.25 24.25
4"Ø pvc coupling pc. 92.50 88.00
4"Ø pvc wye pc. 167.75 211.25
2"Ø pvc wye pc. 57.75 65.00
4"Ø x 90° pvc elbow pc. 129.00 138.75
4"Ø x 45° pvc elbow pc. 94.50 105.75
2"Ø pvc tee pc. 75.25 61.75
4"Ø pvc tee pc. 134.25 234.50
4"Ø pvc P-trap pc. 246.25 346.50
2"Ø pvc P-trap pc. 115.00 143.00 180.14
4" x 2"Ø pvc wye reducer pc. 146.50 182.75
4" x 2"Ø pvc tee reducer pc. 137.75 202.50
2" x 3" Ø reducer coupler pc. 52.00 53.00
2" x 4" Ø reducer coupler 58.00 79.25
6" x 4"Ø pvc pipe wye reducer pc. 750.25 1,065.00
2"Ø x 90° pvc elbow pc. 55.00 45.25
2"Ø x 45° pvc elbow pc. 46.50 36.50
2"Ø pvc clean-out/plug pc. 49.50 36.50
4"Ø pvc clean-out/plug pc. 115.00 108.00
Upvc Solvent Cement 400cc/can pc. 241.25 257.50 305.00
WATER LINES
1 1/2"Ø x 20' G.I. pipe S-40 length 1,097.00 1,595.00
1/2"Ø x 20' G.I. pipe S-40 length 383.00 508.25
1/2"Ø G.I. coupling S-40 pc. 20.50 49.50
1/2"Ø G.I. union BS pc. 78.25 88.00
1/2"Ø Brass gate valve pc. 304.25 390.50
1/2"Ø PVC Ball valve pc. 208.25 253.00
1/2"Ø x 90° G.I. Elbow S-40 pc. 22.00
1/2"Ø G.I. Tee S-40 pc. 29.00
1/2"Ø x 10' uPVC pipe S-5 pc. 91.25 82.50
1/2"Ø uPVC male threaded adaptor pc. 12.50 10.00
1/2"Ø uPVC Cap pc. 12.75 8.25
1/2"Ø x 90° uPVC Elbow pc. 13.75 14.50
½ Ø Angle valve pc. 394.75 330.00
Teflon tape 3/4" U.S. pc. 45.75 33.00
PLUMBING FIXTURES
Water closet,New Linear Elongated Flush Valve
Toilet w/ Bowl Spud, Floor Flange Set, Bolt Caps unit 7,500.00
and Anti-Bac S &C, White
Water Closet - Pail Flush Type, Bowl R/T Mynah
1,117.00 1,848.00
White w/ Seat & Cover
Water closet ( plain flush type) unit 744.50

Counter top lavatory, ceramic porcelain enamel,

double control faucet, complete with accessories. unit 3,717.00
Brand new ( 540mm x 460mm x 175mm )

Urinal (Kids size) pc. 4,103.00

Urinal (Adult) pc. 5,753.00
Stainless Steel Toilet paper holder pc. 604.50
Stainless Soap holder dish pc. 414.75
4" Ø Machine Pressed Dome Type Gutter Strainer pc. 255.00
1/2" Ø Shower head (ordinary) pc. 50.00 253.00
1/2" Ø Shower valve pc. 220.00 508.25
1/2" Ø stainless faucet plain end pc. 195.00 363.00
 38mm Ø x 900mm Stainless steel grab bar with
set 995.00 1,406.00
installation accessories
Lavatory Faucet (Long Arm 20mmØ) 589.00 660.00
Lavatory Faucet (stainless,Wall-Mounted 12"
2,519.00
Swivel Gooseneck Stainless)
Faucet (wall type plastic) 56.00 66.00
Faucet (ordinary) 95.00
Faucet (brass) 123.00 198.00
Faucet (Brass w/ treaded nozzle) 123.00 218.00
Faucet (zinc alloy with aluminum handle) 258.00
Kitchen sink (470mmØ x 820mm) 1,096.00
Kitchen sink (540mm x 420mm) 995.00 709.50
Kitchen sink (Stainless, Single Type, 19" x 19", 1
2,378.00
hole)
2" x 2" Stainless floor drain pc. 58.50
4" x 4" Stainless floor drain pc. 102.25
6" x 6" Stainless floor drain pc. 173.50

For your reference and approval.

Prepared by: Reccomended

LARNIE S. RODRIGUEZ FRANCISCO

Engineer III City Engineer