DETAILED UNIT PRICE ANALYSIS

Project Name: Rehabilitation of Training Center

Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 800 (1)
DESCRIPTION: Clearing and Grubbing
1) QUANTITY 57.00 m2
OUTPUT

Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)

M
Clearing and Grubbing 57.00 m2 -
A
T
E
R
I
-
A
L -
S
Total Materials Cost -
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E -
Q
U -
I
P
M
E
N
T
Total Equipment Cost -
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours

L
A
Construction Foreman 1 24 71.05 1,705.20
B Unskilled Laborer 8 24 37.50 7,200.00
O
R
Total Labor Cost 8,905.20
5) ESTIMATED DIRECT COST (2+3+4) 8,905.20
6) UNIT DIRECT COST (5 /1) 156.23
7) MARK-UP ( 22% OF 5) 1,959.14
8) VALUE ADDED TAX [ 5% OF (5+7)] 543.22
9) TOTAL COST OF ITEM (5+7+8) 11,407.56
10) UNIT COST OF ITEM (9/1) 200.13
 DETAILED UNIT PRICE ANALYSIS

Project Name: Rehabilitation of Training Center

Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 801 (1)
DESCRIPTION: Removal of Structures and Obstruction
1) QUANTITY 1.00 l.s
OUTPUT

Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Demolition of Existing Structure
Assorted Coco Lumber 200.00 bd.ft. 22.00 4,400.00
Assorted C.W. Nails 3.00 kg. 70.00 210.00

-
-
Total Materials Cost 4,610.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
Backhoe- 0.80 Cu.m 1 34 1,300.00 44,200.00
E
Q
U
I
P
M
E
N
T
Total Equipment Cost 44,200.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours

L
A
Construction Foreman 1 8 71.05 568.40
B Unskilled Laborer 2 8 37.50 600.00
O
R
Total Labor Cost 1,168.40
5) ESTIMATED DIRECT COST (2+3+4) 49,978.40
6) UNIT DIRECT COST (5 /1) 49,978.40
7) MARK-UP ( 22% OF 5) 10,995.25
8) VALUE ADDED TAX [ 5% OF (5+7)] 3,048.68
9) TOTAL COST OF ITEM (5+7+8) 64,022.33
10) UNIT COST OF ITEM (9/1) 64,022.33
 DETAILED UNIT PRICE ANALYSIS

Project Name: Rehabilitation of Training Center

Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 803 (1) a
DESCRIPTION: Structure Excavation - (Common Soil )
1) QUANTITY 41.96 m3
OUTPUT 1.55 m3/day

Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)

M
Structure Excavation 41.96 m3
A
T
E
R
I
-
A
L -
S
Total Materials Cost -
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
Backhoe- 0.80 Cu.m 1 34 1,300.00 44,200.00
-
E
Q -
U
I -
P
M
E
N
T
Total Equipment Cost 44,200.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours

L Construction Foreman 1 36 71.05 2,557.80

A Skilled Labor 3 36 54.38 5,873.04
B
O Unskilled Laborer 2 36 37.50 2,700.00
R

Total Labor Cost 11,130.84

5) ESTIMATED DIRECT COST (2+3+4) 55,330.84
6) UNIT DIRECT COST (5 /1) 1,318.66
7) MARK-UP ( 22% OF 5) 12,172.78
8) VALUE ADDED TAX [ 5% OF (5+7)] 3,375.18
9) TOTAL COST OF ITEM (5+7+8) 70,878.80
10) UNIT COST OF ITEM (9/1) 1,689.20
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 900 (1) c1
DESCRIPTION: Structural Concrete, Class A, 28 Days
1) QUANTITY 26.43 m3
OUTPUT 0.90 m3/day
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
a. Footing 7.44 m3 ###
Portland Cement 71.00 bags 290.00 20,590.00
Washed Sand 3.72 m3 1,300.00 4,833.40
Crushed Gravel 7.44 m3 1,300.00 9,666.80
b. Wall Footing 2.59 m3 ###
Portland Cement 25.00 bags 290.00 7,250.00
Washed Sand 1.30 m3 1,300.00 1,683.50
Crushed Gravel 2.59 m3 1,300.00 3,367.00
c. Column 5.28 m3 ###
M Portland Cement 51.00 bags 290.00 14,790.00
A Washed Sand 2.64 m3 1,300.00 3,432.00
T Crushed Gravel 5.28 m3 1,300.00 6,864.00
E d. Beam & Tie Beam (Class A) 3.90 m3 ###
R
Portland Cement 38.00 bags 290.00 11,020.00
I
Washed Sand 1.95 m3 1,300.00 2,535.00
A
L Crushed Gravel 3.90 m3 1,300.00 5,070.00
S e. Slab on Grade 5.40 m3 ###
Portland Cement 52.00 bags 290.00 15,080.00
Washed Sand 2.70 m3 1,300.00 3,510.00
Crushed Gravel 5.40 m3 1,300.00 7,020.00
f. Parapet 1.82 m3 ###
Portland Cement 18.00 bags 290.00 5,220.00
Washed Sand 0.91 m3 1,300.00 1,183.00
Crushed Gravel 1.82 m3 1,300.00 2,366.00
Curing Compound 1.38 L. 80.00 110.07
Total Materials Cost 125,590.77
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
1 - Bagger Mixer 1 32.00 173.00 5,536.00
E
Q Concrete Vibrator 1 32.00 121.00 3,872.00
U
I
P
M
E
N
T
Total Equipment Cost 9,408.00
 No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
a. Footing
Construction Foreman 1 24 71.05 1,705.20
Mason 2 24 54.38 2,610.24
Unskilled Laborer 4 24 37.50 3,600.00
b. Wall Footing
Construction Foreman 1 30 71.05 2,131.50
Mason 2 30 54.38 3,262.80
Unskilled Laborer 4 30 37.50 4,500.00
c. Column
Construction Foreman 1 30 71.05 2,131.50
Mason 2 30 54.38 3,262.80
L
A Unskilled Laborer 4 30 37.50 4,500.00
B d. Beam & Tie Beam (Class A)
O Construction Foreman 1 30 71.05 2,131.50
R Mason 2 30 54.38 3,262.80
Unskilled Laborer 4 30 37.50 4,500.00
e. Slab on Grade
Construction Foreman 1 24 71.05 1,705.20
Mason 2 24 54.38 2,610.24
Unskilled Laborer 4 24 37.50 3,600.00
f. Parapet
Construction Foreman 1 24 71.05 1,705.20
Mason 2 24 54.38 2,610.24
Unskilled Laborer 4 24 37.50 3,600.00
Total Labor Cost 53,429.22
5) ESTIMATED DIRECT COST (2+3+4) 188,427.99
6) UNIT DIRECT COST (5 /1) 7,130.40
7) MARK-UP ( 22% OF 5) 41,454.16
8) VALUE ADDED TAX [ 5% OF (5+7)] 11,494.11
9) TOTAL COST OF ITEM (5+7+8) 241,376.26
10) UNIT COST OF ITEM (9/1) 9,134.04
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 902 (1) a
DESCRIPTION: Reinforcing Steel (Deformed) - Grade 40
1) QUANTITY 2,289.14 kgs.
OUTPUT 25.65 kgs./day
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Column Footing - Grade 40 (fy = 275 MPa)
16mmØ Steel bars 369.33 kgs. 48.00 17,727.84
Wall Footing - Grade 40 (fy = 275 MPa)
10mmØ Steel bars 29.60 kgs. 48.00 1,420.80
12mmØ Steel bars 117.26 kgs. 48.00 5,628.48
M Columns - Grade 40 (fy = 275 Mpa)
A 10mmØ Steel bars 251.60 kgs. 48.00 12,076.80
T
E 16mmØ Steel bars 625.02 kgs. 48.00 30,000.96
R Beams - Grade 40 (fy = 275 Mpa)
I 10mmØ Steel bars 162.80 kgs. 48.00 7,814.40
A
16mmØ Steel bars 397.74 kgs. 48.00 19,091.52
L
S Slab on Grade - Grade 40 (fy = 227.5 MPa)
10mmØ Steel bars 239.85 kgs. 48.00 11,512.80
GI Tie Wire #16 31.62 kgs. 80.00 2,529.60

Total Materials Cost 2,560.61 123,921.12

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E
Q Rebar Cutter, Max Dia.(20mm) 1 28 219.00 6,132.00
U
I Rebar Bender,Max. Dia(25mm) 1 28 334.00 9,352.00
P
M
E
N
T Total Equipment Cost 15,484.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
a. Footing
Construction Foreman 1 16 71.05 1,136.80
Steelman 3 16 54.38 2,610.24
Unskilled Laborer 2 16 37.50 1,200.00
b. Wall Footing
Construction Foreman 1 16 71.05 1,136.80
Steelman 2 16 54.38 1,740.16
Unskilled Laborer 3 16 37.50 1,800.00
c. Column
Construction Foreman 1 18 71.05 1,278.90
Steelman 5 18 54.38 4,894.20
L
A Unskilled Laborer 3 18 37.50 2,025.00
B d. Beam & Tie Beam (Class A)
O Construction Foreman 1 16 71.05 1,136.80
R Steelman 5 16 54.38 4,350.40
Unskilled Laborer 3 16 37.50 1,800.00
e. Slab on Grade
Construction Foreman 1 16 71.05 1,136.80
Steelman 5 16 54.38 4,350.40
Unskilled Laborer 3 16 37.50 1,800.00
f. Parapet
Construction Foreman 1 8 71.05 568.40
Steelman 5 8 54.38 2,175.20
Unskilled Laborer 3 8 37.50 900.00
Total Labor Cost 36,040.10
5) ESTIMATED DIRECT COST (2+3+4) 175,445.22
6) UNIT DIRECT COST (5 /1) 76.64
7) MARK-UP ( 22% OF 5) 38,597.95
8) VALUE ADDED TAX [ 5% OF (5+7)] 10,702.16
 9) TOTAL COST OF ITEM (5+7+8) 224,745.33
10) UNIT COST OF ITEM (9/1) 98.18
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 903 (2)
DESCRIPTION: Formworks and Falseworks
1) QUANTITY 173.20 m2
OUTPUT 24.74 m2/day
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Columns 68.64 m2
Coco Lumber 712.08 bd. Ft. 22.00 15,665.76
Ordinary Plywood - 1/2" x 4' x 8' 24.00 sheets 375.00 9,000.00
Assorted Common Wire Nails 8.00 kgs. 80.00 640.00
Beams 50.56 m2
Coco Lumber 534.06 bd. Ft. 22.00 11,749.32
Ordinary Plywood - 1/2" x 4' x 8' 18.00 sheets 375.00 6,750.00
Assorted Common Wire Nails 6.00 kgs. 80.00 480.00
Suspended Slab 54 m2
Coco Lumber 563.73 bd. Ft. 22.00 12,402.06
Ordinary Plywood - 1/2" x 4' x 8' 19.00 sheets 375.00 7,125.00
Assorted Common Wire Nails 7.00 kgs. 80.00 560.00
Total Materials Cost 64,372.14
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours

E
-
Q
U
I
P
M
-
E
N
T
Total Equipment Cost -
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Columns
Carpenter 3 20 54.38 3,262.80
Unskilled Laborer 2 20 37.50 1,500.00
Beams
Carpenter 3 20 54.38 3,262.80
Reversible Electric Drill 2 20 37.50 1,500.00
Suspended Slab
Carpenter 3 16 54.38 2,610.24
Unskilled Laborer 2 16 37.50 1,200.00
Total Labor Cost 13,335.84
5) ESTIMATED DIRECT COST (2+3+4) 77,707.98
6) UNIT DIRECT COST (5 /1) 448.66
7) MARK-UP ( 22% OF 5) 17,095.76
8) VALUE ADDED TAX [ 5% OF (5+7)] 4,740.19
9) TOTAL COST OF ITEM (5+7+8) 99,543.93
10) UNIT COST OF ITEM (9/1) 574.73
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1001 (2)
DESCRIPTION: Concrete Gutter
1) QUANTITY 7.08 m
OUTPUT
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
10mmØ Steel bars 92.50 kgs. 48.00 4,440.00
Volume 0.92 m3
M Portland Cement 9.00 bags 290.00 2,610.00
A Washed Sand 0.46 m3 1,300.00 598.00
T Crushed Gravel 0.92 m3 1,300.00 1,196.00
E Curing Compound 0.70 L. 80.00 55.64
R
I
A
L
S

Total Materials Cost 8,899.64

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
Rebar Cutter, Max Dia.(20mm) 1 8 219.00 1,752.00

1 - Bagger Mixer 1 8 173.00 1,384.00

Concrete Vibrator 1 8 121.00 968.00

Total Equipment Cost 4,104.00

No. of
4) Designation of Personnel No. of Men
Hours
Hourly Rate Total Cost (PhP)
Construction Foreman 1 8 71.05 568.40
Mason 2 8 54.38 870.08
L Unskilled Laborer 4 8 37.50 1,200.00
A Steelman 3 8 54.38 1,305.12
B
O
R

Total Labor Cost 3,943.60

5) ESTIMATED DIRECT COST (2+3+4) 16,947.24
6) UNIT DIRECT COST (5 /1) 2,394.72
7) MARK-UP ( 20% OF 5) 3,389.45
8) VALUE ADDED TAX [ 5% OF (5+7)] 1,016.83
9) TOTAL COST OF ITEM (5+7+8) 21,353.52
10) UNIT COST OF ITEM (9/1) 3,017.35
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1001 (8)
DESCRIPTION: Sewer Line Works
1) QUANTITY 1.00 l.s.
OUTPUT
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
Sanitary Works
3" dia PVC pipe 15.00 pcs. 350.00 5,250.00
M 3" dia PVC clean out 4.00 pcs. 95.00 380.00
A 3" dia PVC elbow 45 10.00 pcs. 80.00 800.00
T 3" dia PVC p-trap 1.00 pcs. 80.00 80.00
E 3" dia PVC wye 14.00 pcs. 165.00 2,310.00
R
PVC solvent (400cc) 1.00 can 175.00 175.00
I
A
L
S
Minor Tools 150.00
Total Materials Cost 9,145.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours

Total Equipment Cost -

No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 8 71.05 568.40
Mason 2 8 54.38 870.08
Plumber 2 8 54.38 870.08
L
A Unskilled Laborer 4 8 37.50 1,200.00
B
O
R

Total Labor Cost 3,508.56

5) ESTIMATED DIRECT COST (2+3+4) 12,653.56
6) UNIT DIRECT COST (5 /1) 12,653.56
7) MARK-UP ( 20% OF 5) 2,530.71
8) VALUE ADDED TAX [ 5% OF (5+7)] 759.21
9) TOTAL COST OF ITEM (5+7+8) 15,943.48
10) UNIT COST OF ITEM (9/1) 15,943.48
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1001 (11)
DESCRIPTION: Septic Vault - Concrete/CHB
1) QUANTITY 1.00 l.s.
OUTPUT
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)

Bottom, Top Cover and Sides 0.90 m3

Cement 9.00 bags 290.00 2,610.00
Sand 0.45 m3 1,300.00 585.00
Gravel 0.90 m3 1,300.00 1,170.00
10mmØ bars 140.60 kgs. 46.00 6,467.60
6" Concrete Hollow Blocks 190.00 pcs. 22.00 4,180.00
Portland Cement (mortar) 22.00 bags 290.00 6,380.00
Portland Cement (plaster) 1:2 mix 2 faces 8.00 bags 290.00 2,320.00
Sand (including finishing 16mm thick) 1.66 m3 1,300.00 2,158.00
10mmØ RSB x 6m - CHB Reinf. 40.70 kgs. 46.00 1,872.20
10mmØ RSB Longitudinal Bars 25.90 kgs. 46.00 1,191.40
10mmØ RSB Traverse Bars 18.50 kgs. 46.00 851.00
#16 GI Tie Wire 1.00 kgs. 70.00 70.00

Minor Tools 250.00

Total Materials Cost 30,105.20
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours

Total Equipment Cost -

No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 20 71.05 1,421.00
Mason 2 20 54.38 2,175.20
Plumber 2 20 54.38 2,175.20
L
A Unskilled Laborer 4 20 37.50 3,000.00
B
O
R

Total Labor Cost 8,771.40

5) ESTIMATED DIRECT COST (2+3+4) 38,876.60
6) UNIT DIRECT COST (5 /1) 38,876.60
7) MARK-UP ( 20% OF 5) 7,775.32
8) VALUE ADDED TAX [ 5% OF (5+7)] 2,332.60
9) TOTAL COST OF ITEM (5+7+8) 48,984.52
10) UNIT COST OF ITEM (9/1) 48,984.52
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1001 (9)
DESCRIPTION: Storm Drainage & Downspout
1) QUANTITY 1.00 l.s.
OUTPUT
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
Downspout
M 3" dia PVC pipe 5.00 pcs. 350.00 1,750.00
A 3" dia PVC coupling 6.00 pcs. 80.00 480.00
T 3" dia PVC elbow 45 5.00 pcs. 80.00 400.00
E 3" dia PVC tee 2.00 pcs. 165.00 330.00
R
Strainer Stainless 2.00 pcs. 225.00 450.00
I
A PVC solvent (400cc) 1.00 can 175.00 175.00
L
S Minor Tools 100.00
Total Materials Cost 3,685.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
Reversible Electric Drill 1 6 40.00 240.00

Total Equipment Cost 240.00

No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 6 71.05 426.30
L
A Plumber 1 6 54.38 326.28
B Unskilled Laborer 1 6 37.50 225.00
O
R
Total Labor Cost 977.58
5) ESTIMATED DIRECT COST (2+3+4) 4,902.58
6) UNIT DIRECT COST (5 /1) 4,902.58
7) MARK-UP ( 20% OF 5) 980.52
8) VALUE ADDED TAX [ 5% OF (5+7)] 294.16
9) TOTAL COST OF ITEM (5+7+8) 6,177.26
10) UNIT COST OF ITEM (9/1) 6,177.26
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1002 (24)
DESCRIPTION: Cold Water Lines
1) QUANTITY 1.00 l.s.
OUTPUT
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
Plumbing Works

Water Closet-New Linear Elongated Flush Valve Toilet w/ Bowl

2.00 set 8,450.00 16,900.00
Spud, Floor Flange Set, Bolt Caps and Anti-Bac S &C, White
Lavatory, (w/ fittings)LAVATORY - Counter Top Type w/ P-Trap
2.00 set 1,850.00 3,700.00
& Complete Accessories
Porcelain Tissue Holder 1.00 pcs. 500.00 500.00
Porcelain Soap Holder 1.00 pcs. 475.00 475.00
M
A FAUCET - Chrome Plated, Goose Neck Type 2901A (sink) 2.00 pcs. 563.00 1,126.00
T
E
4" x 4" Floor Drain (Stainless) 2.00 pcs. 175.00 350.00
R
I 1" dia PVC pipe 12.00 pcs. 160.00 1,920.00
A
Gate Valve 1.00 pcs. 400.00 400.00
L
S
Check Valve 1.00 pcs. 450.00 450.00
1" dia PVC elbow 90 9.00 pcs. 75.00 675.00
1' dia PVC coupling 6.00 pcs. 50.00 300.00
1" dia PVC tee 3.00 pcs. 45.00 135.00
PVC solvent (400cc) 1.00 can 175.00 175.00

Minor Tools 250.00

Total Materials Cost 27,356.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
Reversible Electric Drill 1 30 40.00 1,200.00
PPR Fitting Machines 1 30 80.00 2,400.00

Total Equipment Cost 3,600.00

No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 30 71.05 2,131.50
L Mason 1 30 54.38 1,631.40
A Plumber 2 30 54.38 3,262.80
B
Unskilled Laborer 4 30 37.50 4,500.00
O
R
Total Labor Cost 11,525.70
5) ESTIMATED DIRECT COST (2+3+4) 42,481.70
6) UNIT DIRECT COST (5 /1) 42,481.70
7) MARK-UP ( 20% OF 5) 8,496.34
8) VALUE ADDED TAX [ 5% OF (5+7)] 2,548.90
9) TOTAL COST OF ITEM (5+7+8) 53,526.94
10) UNIT COST OF ITEM (9/1) 53,526.94
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1047 (1)
DESCRIPTION: Structural Steel
1) QUANTITY 1.00 l.s.
OUTPUT
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
2" x 6" x 2.5mm C-Purlins 16.00 pcs. 94.00 1,504.00
12mmØ Plain Round Bar Sag rod 3.00 pcs. 272.00 816.00
12mmØ Plain Round Tension bar 6.00 pcs. 272.00 1,632.00
150mm x 200mm x 6mm thk Steel Plate 13.00 pcs. 75.00 975.00
Welding Rod 5.00 boxes 1,900.00 9,500.00
Hacksaw Blade 7.00 pcs. 40.00 280.00
16mmØ Round bar 4.00 pcs. 272 1,088.00
16mmØ Turnbuckle 2.00 pcs. 55.00 110.00
.5'' x .5'' x .25'' Angle Bar 96.40 kgs. 52.00 5,012.80

Total Materials Cost 20,917.80

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E Welding Machine 1 24 61.25 1,470.00
Q
U
I
P
M
E
N
T Total Equipment Cost 1,470.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
L Construction Foreman 1 24 71.05 1,705.20
A Unskilled Laborer 6 24 37.50 5,400.00
B
O
R Total Labor Cost 7,105.20
5) ESTIMATED DIRECT COST (2+3+4) 29,493.00
6) UNIT DIRECT COST (5 /1) 29,493.00
7) MARK-UP ( 22% OF 5) 6,488.46
8) VALUE ADDED TAX [ 5% OF (5+7)] 1,799.07
9) TOTAL COST OF ITEM (5+7+8) 37,780.53
10) UNIT COST OF ITEM (9/1) 37,780.53
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1003 (1)-h
DESCRIPTION: Ceiling
1) QUANTITY 1.00 l.s.
OUTPUT
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
.5mm Pre-Painted Longspan Rib Type Roofing 60.00 m2 350.00 21,000.00
.5mm G.I. Pre Painted End Flushing 15.00 pcs. 850.00 12,750.00
Double Reflective Insulation 2.00 rolls 6,000.00 12,000.00
250g Silicon sealant 1.00 pcs. 220.00 220.00
Tekscrew 1500.00 pcs. 4.00 6,000.00
Blind Rivets 4.00 boxes 100.00 400.00

Total Materials Cost 52,370.00

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E
Q
U
I
P
M
E
N
T Total Equipment Cost -
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Construction Foreman 1 40 71.05 2,842.00
L
A Glass Installer 4 40 51.38 8,220.80
B Unskilled Laborer 4 40 37.50 6,000.00
O
R
Total Labor Cost 17,062.80
5) ESTIMATED DIRECT COST (2+3+4) 69,432.80
6) UNIT DIRECT COST (5 /1) 69,432.80
7) MARK-UP ( 22% OF 5) 15,275.22
8) VALUE ADDED TAX [ 5% OF (5+7)] 4,235.40
9) TOTAL COST OF ITEM (5+7+8) 88,943.42
10) UNIT COST OF ITEM (9/1) 88,943.42
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1005 (4)
DESCRIPTION: Steel Windows (Awning Ventilator)
1) QUANTITY 6.48 m2
OUTPUT 2.59 m2/day
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)
Supply and Installation - Aluminum awning type Window
(2400mm x 600mm) -2 parts Analok Frame with Bronze 4.32 m2 7,638.89 33,000.00
Glass& no.16 wire mesh

Supply and Installation - Aluminum awning & one fixed type

M Window (600mm x 600mm) -2 parts Analok Frame with Bronze 0.72 m2 6,944.44 5,000.00
A Glass& no.16 wire mesh
T
E
R
I
A
L
S

Total Materials Cost 38,000.00

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E
Q
U
I
P
M
E
N
T Total Equipment Cost -
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Construction Foreman 1 20 71.05 1,421.00
L
A Window Glass Installer 2 20 51.38 2,055.20
B Unskilled Laborer 2 20 37.50 1,500.00
O
R
Total Labor Cost 4,976.20
5) ESTIMATED DIRECT COST (2+3+4) 42,976.20
6) UNIT DIRECT COST (5 /1) 6,632.13
7) MARK-UP ( 22% OF 5) 9,454.76
8) VALUE ADDED TAX [ 5% OF (5+7)] 2,621.55
9) TOTAL COST OF ITEM (5+7+8) 55,052.51
10) UNIT COST OF ITEM (9/1) 8,495.76
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1010 (2)-b
DESCRIPTION: Doors - Wood Panel
1) QUANTITY 14.49 m2
OUTPUT 5.80 sets/day
2) Name and Specification Quantity Unit Unit Price (PhP) Total Cost (PhP)

Solid Panel Swing Door 2m x 2.1m with accessories- 1 set

M 8.40 m2 4,497.35 37,777.78
A
T
E Solid Panel Swing Door 0.8m x 2.1m with accessories- 2 sets
3.36 m2 4,761.90 16,000.00
R
I
A
PVC Swing door w/ louver 0.70mx2.10m w/ accessories- 2 sets
L 2.94 m2 1,700.68 5,000.00
S
Total Materials Cost 58,777.78
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E Reversible Drill 1 20 35.00 700.00
Q
U
I
P
M
E
N
T Total Equipment Cost 700.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Construction Foreman 1 20 71.05 1,421.00
L
A Carpenter 4 20 54.38 4,350.40
B Unskilled Laborer 2 20 37.05 1,482.00
O
R
Total Labor Cost 7,253.40
5) ESTIMATED DIRECT COST (2+3+4) 66,731.18
6) UNIT DIRECT COST (5 /1) 4,605.33
7) MARK-UP ( 20% OF 5) 13,346.24
8) VALUE ADDED TAX [ 5% OF (5+7)] 4,003.87
9) TOTAL COST OF ITEM (5+7+8) 84,081.29
10) UNIT COST OF ITEM (9/1) 5,802.71
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1027 (1)
DESCRIPTION: Cement Plaster Finish

292.00 m2
1) QUANTITY
OUTPUT 146.00 m2/day

Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Plain Cement Plaster Finish 292.00 m2
M Portland Cement 76.00 bags 290.00 22,040.00
A
T Sand 10.00 m 3 1,300.00 13,000.00
E (note : 16mm thk plastering) ###
R
I
A
L
S
Total Materials Cost 35,040.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours

E
Q
U
I
P
M
E
N
T

Total Equipment Cost -

No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Construction Foreman 1 16 71.05 1,136.80
L Mason 4 16 54.38 3,480.32
A
B Unskilled Laborer 2 16 37.50 1,200.00
O
R ###
Total Labor Cost 5,817.12
5) ESTIMATED DIRECT COST (2+3+4) 40,857.12
6) UNIT DIRECT COST (5 /1) 139.92
7) MARK-UP ( 22% OF 5) 8,988.57
8) VALUE ADDED TAX [ 5% OF (5+7)] 2,492.28
9) TOTAL COST OF ITEM (5+7+8) 52,337.97
10) UNIT COST OF ITEM (9/1) 179.24
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1046 (2)-a2

DESCRIPTION: Masonry Works - (150mm CHB Non Load Bearing) including Reinforcing Steel
1) QUANTITY 150.00 m2
OUTPUT 31.58 m2/day
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Wall 150.00
6" thk. Concrete Hollow Blocks 1,875.00 pcs. 18.00 33,750.00
Portland Cement 60.00 bags 290.00 17,400.00
Sand 6.53 m3 1,300.00 8,482.50
M
RSB 10mmf x 6.0m (Every 3rd Layer & 0.6m OC vert'l) 434.00 48.00 20,832.00
A kgs.
T # 16 G.I. Tie Wire 6.00 kgs. 70.00 420.00
E
R
I
A ###
L
S

Total Materials Cost 80,884.50

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E
Q
U
I
P
M
E
N
T
Total Equipment Cost -
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Construction Foreman 1 38 71.05 2,699.90
L Mason 6 38 54.38 12,398.64
A
B Unskilled Laborer 6 38 36.50 8,322.00
O
R ###
Total Labor Cost 23,420.54
5) ESTIMATED DIRECT COST (2+3+4) 104,305.04
6) UNIT DIRECT COST (5 /1) 695.37
7) MARK-UP ( 20% OF 5) 20,861.01
8) VALUE ADDED TAX [ 5% OF (5+7)] 6,258.30
9) TOTAL COST OF ITEM (5+7+8) 131,424.35
10) UNIT COST OF ITEM (9/1) 876.16
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1100 (10)

Conduits, Boxes and Fittings (Conduit Works/ Conduit Rough-in)

DESCRIPTION:
1) QUANTITY 1.00 l.s.
OUTPUT
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Roughings -ins
PVC Conduit pipe 1 1/4"Ø 10 pcs. 90.00 900.00
PVC Conduit pipe 1/2"Ø 50 pcs. 90.00 4,500.00
PVC Conduit pipe 3/4"Ø 22 pcs. 90.00 1,980.00
PVC Conduit elbow 90° 1 1/4"Ø 15 pcs. 25.00 375.00

M PVC Conduit elbow 90° 1/2"Ø 15 pcs. 25.00 375.00

A PVC Conduit elbow 90° 3/4"Ø 10 pcs. 25.00 250.00
T PVC Conduit coupling 1 1/4"Ø 10 pcs. 20.00 200.00
E PVC Conduit coupling 1/2"Ø 10 pcs. 20.00 200.00
R
PVC Conduit coupling 3/4"Ø 10 pcs. 20.00 200.00
I
A Junction Box 12 pcs. 45.00 540.00
L Utility Box 20 pcs. 35.00 700.00
S Service Entrance Cap 1 pc. 80.00 80.00
Rigid Steel Conduit 1 pc. 385.00 385.00
Fasteners 1 lot 1,000.00 1,000.00

Minor Tools 1.00 l.s. 1,500.00 1,500.00

Total Materials Cost 13,185.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
Reversible Drill 1 28 35.00 980.00
E
Q
U
I
P
M
E
N
T
Total Equipment Cost 980.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Construction Foreman 1 28 71.05 1,989.40
L
A Electrician 1 28 54.38 1,522.64
B Unskilled Laborer 1 28 37.50 1,050.00
O ###
R
Total Labor Cost 4,562.04
5) ESTIMATED DIRECT COST (2+3+4) 18,727.04
6) UNIT DIRECT COST (5 /1) 18,727.04
7) MARK-UP ( 22% OF 5) 4,119.95
8) VALUE ADDED TAX [ 5% OF (5+7)] 1,142.35
9) TOTAL COST OF ITEM (5+7+8) 23,989.34
10) UNIT COST OF ITEM (9/1) 23,989.34
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1101 (33)
DESCRIPTION: Wires and Wiring Devices
1) QUANTITY 1.00 l.s.
OUTPUT
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Wires and Fixtures
2.0mm² THHN Electrical Wire 125 ln.m. 16.00 2,000.00
3.5mm² THHN Electrical Wire 125 ln.m. 26.00 3,250.00
5.5mm² THHN Electrical Wire 65 ln.m. 55.00 3,575.00
M 30mm² THHN Electrical Wire 125 ln.m. 160.00 20,000.00
A 55watts 6" dia led pinlight lights 12 set 1,000.00 12,000.00
T Convenience Outlet 4 pcs. 70.00 280.00
E ACU Outlet 2 pcs. 100.00 200.00
R
I Emergency Light 30hrs. Operating Time 8 set 1,360.00 10,880.00
A 2-Gang Switch 1 sets 250.00 250.00
L 1-Gang Switch 5 sets 250.00 1,250.00
S Fire Extinguisher, 10kgs 3 set 3,000.00 9,000.00
Electrical Tape Big 6 pcs. 35.00 210.00
Kilowatt meter 1 set 7,300.00 7,300.00

Total Materials Cost 70,195.00

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E Reversible Drill 1 28 40.00 1,120.00
Q
U
I
P Grinder 1 28 40.00 1,120.00
M
E
N
T
Total Equipment Cost 2,240.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
L Construction Foreman 1 84 71.05 5,968.20
A Electrician 2 84 54.38 9,135.84
B
O Unskilled Laborer 2 84 37.50 6,300.00
R Total Labor Cost 21,404.04
5) ESTIMATED DIRECT COST (2+3+4) 93,839.04
6) UNIT DIRECT COST (5 /1) 93,839.04
7) MARK-UP ( 22% OF 5) 20,644.59
8) VALUE ADDED TAX [ 5% OF (5+7)] 5,724.18
9) TOTAL COST OF ITEM (5+7+8) 120,207.81
10) UNIT COST OF ITEM (9/1) 120,207.81
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1102 (1)

Panelboard with Main & Branch Breakers

DESCRIPTION:
1) QUANTITY 1.00 l.s.
OUTPUT
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
10 Holes Panel Board 1.00 set 7,500.00 7,500.00
15A Circuit Breaker, Plug-in type 4.00 pc. 280.00 1,120.00
20A Circuit Breaker, Plug-in type 4.00 pc. 280.00 1,120.00
30A Circuit Breaker, Plug-in type 2.00 pc. 280.00 560.00

###

Total Materials Cost 10,300.00

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
Reversible Drill 1 20 40.00 800.00
E Grinder 1 20 40.00 800.00
Q
U
I
P
M
E
N
T

Total Equipment Cost 1,600.00

No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Construction Foreman 1 20 71.05 1,421.00
L
A Electrician 1 20 54.38 1,087.60
B Unskilled Laborer 1 20 37.50 750.00
O ###
R
Total Labor Cost 3,258.60
5) ESTIMATED DIRECT COST (2+3+4) 15,158.60
6) UNIT DIRECT COST (5 /1) 15,158.60
7) MARK-UP ( 20% OF 5) 3,031.72
8) VALUE ADDED TAX [ 5% OF (5+7)] 909.52
9) TOTAL COST OF ITEM (5+7+8) 19,099.84
10) UNIT COST OF ITEM (9/1) 19,099.84
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1018 (1)

Glazed Tiles and Trims

DESCRIPTION:
1) QUANTITY 19.44 m2 ###
OUTPUT 6.48 m /day 2

Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Wall Tiles 19.44 m2
M Vetrified Glazed Wall Tiles (0.6m x 0.6m) 40.00 pcs. 160.00 6,400.00
A
T Cement 6.00 bags 290.00 1,740.00
E Sand 0.80 m3 1,200.00 960.00
R
I Tile Adhesive 25kg/bag 3.00
A bags 390.00 1,170.00
L
S
Minor Tools 120.00
Total Materials Cost 10,390.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
Grinder / Tile Cutter 1 24 37.50 900.00
E
Q
U
I
P
M
E
N
T
Total Equipment Cost 900.00
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 24 71.05 1,705.20
L Tile Installer 2 24 54.38 2,610.24
A
B Unskilled Laborer 2 24 37.50 1,800.00
O
R ###
Total Labor Cost 6,115.44
5) ESTIMATED DIRECT COST (2+3+4) 17,405.44
6) UNIT DIRECT COST (5 /1) 895.34
7) MARK-UP ( 20% OF 5) 3,481.09
8) VALUE ADDED TAX [ 5% OF (5+7)] 1,044.33
9) TOTAL COST OF ITEM (5+7+8) 21,930.86
10) UNIT COST OF ITEM (9/1) 1,128.13
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1018 (2)

Unglazed Tiles
DESCRIPTION:
1) QUANTITY 56.00 m2 ###
OUTPUT 7.47 m /day 2

Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Floor Tiles 56.00 m2
.60mx.60m non skid homogenoues ceramic tiles 166.00 pcs. 220.00 36,520.00
M
A Cement 4.82 bags 290.00 1,396.64
T
Sand 1.10 m3 1,200.00 1,320.00
E
R Tile Adhesive 25kg/bag 6.00 bags 390.00 2,340.00
I
A Tile Grout 2.00
L bags 90.00 180.00
S

Total Materials Cost 41,756.64

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
E Hours
Q
U Grinder / Tile Cutter 2 60
I 37.50 4,500.00
P
M
E
N Total Equipment Cost 4,500.00
T
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 60 71.05 4,263.00
L Tile Installer 2 60 54.38 6,525.60
A
B Unskilled Laborer 2 60 37.50 4,500.00
O
R ###
Total Labor Cost 15,288.60
5) ESTIMATED DIRECT COST (2+3+4) 61,545.24
6) UNIT DIRECT COST (5 /1) 1,099.02
7) MARK-UP ( 22% OF 5) 13,539.95
8) VALUE ADDED TAX [ 5% OF (5+7)] 3,754.26
9) TOTAL COST OF ITEM (5+7+8) 78,839.45
10) UNIT COST OF ITEM (9/1) 1,407.85
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1032 (1) a

DESCRIPTION: Painting Works - Masonry/ Concrete

1) QUANTITY 270.00 m2 ###
OUTPUT 60.00 m2/day
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Concrete Surfaces 270.00 m2
Masonry Neutralizer 10.00 l 105.00 1,050.00
Masonry Putty 4.00 gals. 288.00 1,152.00
Permacoat Flat Latex (Primer) 22.00 gals. 558.00 12,276.00
Permacoat Semi-gloss Latex (Top Coat) 2 Coats 44.00 gals. 650.00 28,600.00
M
Rubberized Elas. Waterproof Paint (Con. Gutter 3 coats) 2.00 gals. 607.00 1,214.00
A
T Skim coat 6.00 gals. 607.00 3,642.00
E
R
I ###
A ###
L
Consumables
S
Sand Paper 40.00 pcs 22.00 880.00
Paint Brush 12.00 pcs. 500.00 6,000.00
Paint Tray 7.00 pcs. 120.00 840.00
Roller Paint 12.00 pcs 500.00 6,000.00
Total Materials Cost 61,654.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
E Hours
Q
U
I
P
M
E
N Total Equipment Cost -
T No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 36 71.05 2,557.80
Skilled Painter 4 36 54.38 7,830.72
Unskilled Laborer 8 36 37.50 10,800.00
###
Total Labor Cost 21,188.52
5) ESTIMATED DIRECT COST (2+3+4) 82,842.52
6) UNIT DIRECT COST (5 /1) 306.82
7) MARK-UP ( 22% OF 5) 18,225.35
8) VALUE ADDED TAX [ 5% OF (5+7)] 5,053.39
9) TOTAL COST OF ITEM (5+7+8) 106,121.26
10) UNIT COST OF ITEM (9/1) 393.04
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1032 (1) b

DESCRIPTION: Painting Works - Wood

1) QUANTITY 110.00 m2 ###
OUTPUT 55.00 m2/day
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Wood Surfaces (Plywood Ceiling) 110.00 m2
Permacoat Flat Latex (Primer) 9.00 gals. 558.00 5,022.00
Gloss Enamel Paint (2 coats) 18.00 gals. 760.00 13,680.00
Thinner 3.00 gals. 450.00 1,350.00

###

Total Materials Cost 20,052.00

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
E Hours
Q
U
I
P
M
E
N Total Equipment Cost -
T No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 16 71.05 1,136.80
Skilled Painter 4 16 54.38 3,480.32
Unskilled Laborer 8 16 37.50 4,800.00
###
Total Labor Cost 9,417.12
5) ESTIMATED DIRECT COST (2+3+4) 29,469.12
6) UNIT DIRECT COST (5 /1) 267.90
7) MARK-UP ( 22% OF 5) 6,483.21
8) VALUE ADDED TAX [ 5% OF (5+7)] 1,797.62
9) TOTAL COST OF ITEM (5+7+8) 37,749.95
10) UNIT COST OF ITEM (9/1) 343.18
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: 1032 (1) c

DESCRIPTION: Painting Works - Steel

1) QUANTITY 180.00 m2 ###
OUTPUT 72.00 m2/day
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Steel Surfaces 180.00 m2 ###
Epoxy Primer (Primer) 15.00 gals. 760.00 11,400.00
Epoxy Enamel (Topcoat - 2 coats) 22.00 gals. 850.00 18,700.00
Epoxy Reducer 5.00 gals. 470.00 2,350.00

###
###

###

Total Materials Cost 32,450.00

No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
E Hours
Q
U
I
P
M
E
N Total Equipment Cost -
T No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 20 71.05 1,421.00
Skilled Painter 4 20 54.38 4,350.40
Unskilled Laborer 8 20 37.50 6,000.00
###
Total Labor Cost 11,771.40
5) ESTIMATED DIRECT COST (2+3+4) 44,221.40
6) UNIT DIRECT COST (5 /1) 245.67
7) MARK-UP ( 22% OF 5) 9,728.71
8) VALUE ADDED TAX [ 5% OF (5+7)] 2,697.51
9) TOTAL COST OF ITEM (5+7+8) 56,647.62
10) UNIT COST OF ITEM (9/1) 314.71
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: B.1

Offices, Shops, Stores & Workmens Accomodation for Contractor

DESCRIPTION:
1 QUANTITY 1.00 l.s
Output
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
Assorted Coco Lumber 140.00 bd. Ft. 20.00 2,800.00
M
a Marine Plywood 15.00 sheets 450.00 6,750.00
t Corrugated GI Sheets (12' Long) 20.00 sheets 350.00 7,000.00
e Umbrella Nails 3.00 Kgs. 130.00 390.00
r
i Assorted Common Wire Nails 5.00
a Kgs. 70.00 350.00
l
s
Total Material Cost 17,290.00
No. of
E 3) Name and Capacity No. of Units
Hours
Hourly Rate Total Cost (PhP)
Q
U
I
P
M
E
N Total Equipment Cost -
T 4) No. of
Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
Foreman 1 16 71.02 1,136.32
L
A
Carpenter 3 16 51.51 2,472.48
B Unskilled Laborer 4 16 39.73 2,542.72
O
R
Total Labor Cost 6,151.52
5) ESTIMATED DIRECT COST (2+3+4) 23,441.52
6) UNIT DIRECT COST (5 /1) 23,441.52
7) MARK-UP ( 22% OF 5) 5,157.13
8) VALUE ADDED TAX [ 5% OF (5+7)] 1,429.93
9) TOTAL COST OF ITEM (5+7+8) 30,028.58
10) UNIT COST OF ITEM (9/1) 30,028.58
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: B.5

DESCRIPTION: Project Billboard / Signboard

1 QUANTITY 1.00 each
Output
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
1.20 x 2.40m Tarpaulin 1.00 pcs. 2,500.00 2,500.00
M Signages and Barracades 3.00 pcs. 350.00 1,050.00
A 1/4 THK. Marine Plywood 2.00 sheet 450.00 900.00
T
E 2" x 3" x 8' Coco Lumber 72.00 Bdft. 20.00 1,440.00
R CW Nails, Assorted 2.00 Kgs. 70.00 140.00
I
A
L
S
Total Material Cost 6,030.00
No. of
3) Name and Capacity No. of Units Hourly Rate Total Cost (PhP)
Hours
E
Q
U
I
P
M
E
N
T Total Equipment Cost -
No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
L Foreman/Carpenter 1 8 71.02 568.16
A Unskilled Laborer 1 8 39.73 317.84
B
O
R Total Labor Cost 886.00
5) ESTIMATED DIRECT COST (2+3+4) 6,916.00
6) UNIT DIRECT COST (5 /1) 6,916.00
7) MARK-UP ( 22% OF 5) 1,521.52
8) VALUE ADDED TAX [ 5% OF (5+7)] 421.88
9) TOTAL COST OF ITEM (5+7+8) 8,859.40
10) UNIT COST OF ITEM (9/1) 8,859.40
 DETAILED UNIT PRICE ANALYSIS
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
ITEM: B.7 (1)

Occupational Safety and Health Program

DESCRIPTION:
1 QUANTITY 3.00 Month
Output:
Unit Price
2) Name and Specification Quantity Unit Total Cost (PhP)
(PhP)
M Safety Shoes 823.50 man-day 2.75 2,264.63
A Safety Helmet 823.50 man-day 0.25 205.88
T
E Safety Gloves 823.50 man-day 7.64 6,291.54
R
I
A
L
S
Total Materials Cost 8,762.04
Unit Price
3) Name and Capacity No. of Units Unit Total Cost (PhP)
(PhP)

E
Q
U
I
P
M
E
N
T

Total Equipment Cost -

No. of
4) Designation of Personnel No. of Men Hourly Rate Total Cost (PhP)
Hours
First Aider / Safety Officer 1 48 100.00 4,800.00
L
A
B
O
R
Total Labor Cost 4,800.00
5) ESTIMATED DIRECT COST (2+3+4) 13,562.04
6) UNIT DIRECT COST (5 /1) 4,520.68
7) MARK-UP ( 10% OF 5) 1,356.20
8) VALUE ADDED TAX [ 5% OF (5+7)] 745.91
9) TOTAL COST OF ITEM (5+7+8) 15,664.15
10) UNIT COST OF ITEM (9/1) 5,221.38
 Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte
E
S ITEM/S
T
# PCL. NO. DESCRIPTION QUANTITY
1 ITEM 800 (1) Clearing and Grubbing 57.00
1 ITEM 801 (1) Removal of Structures and Obstruction 1.00
2 ITEM 803 (1) a Structure Excavation - (Common Soil ) 41.96
6 ITEM 900 (1) c1 Structural Concrete, Class A, 28 Days 26.43
7 ITEM 902 (1) a Reinforcing Steel (Deformed) - Grade 40 2,289.14
8 ITEM 903 (2) Formworks and Falseworks 173.20
26 ITEM 1001 (2) Concrete Gutter 7.08
26 ITEM 1001 (8) Sewer Line Works 1.00
27 ITEM 1001 (11) Septic Vault - Concrete/CHB 1.00
26 ITEM 1001 (9) Storm Drainage & Downspout 1.00
27 ITEM 1002 (24) Cold Water Lines 1.00
15 ITEM 1047 (1) Structural Steel 1.00
ITEM 1003 (1)-h Ceiling 1.00
ITEM 1005 (4) Steel Windows (Awning Ventilator) 6.48
14 ITEM 1010 (2)-b Doors - Wood Panel 14.49
12 ITEM 1027 (1) Cement Plaster Finish 292.00
9 ITEM 1046 (2)-a2 Masonry Works - (150mm CHB Non Load Bearing) including Rei 150.00
30 ITEM 1100 (10) Conduits, Boxes and Fittings (Conduit Works/ Conduit Rough-in) 1.00
31 ITEM 1102 (1) Panelboard with Main & Branch Breakers 1.00
31 ITEM 1101 (33) Wires and Wiring Devices 1.00
33 ITEM 1018 (1) Glazed Tiles and Trims 19.44
9h ITEM 1018 (2) Unglazed Tiles 56.00
35 ITEM 1032 (1) a Painting Works - Masonry/ Concrete 270.00
39
### ITEM 1032 (1) b Painting Works - Wood 110.00
39
### ITEM 1032 (1) c Painting Works - Steel 180.00
39
### ITEM B.1 Offices, Shops, Stores & Workmens Accomodation for Contractor 1.00
38
### ITEM B.5 Project Billboard / Signboard 1.00
37
### ITEM B.7 (1) Occupational Safety and Health Program 3.00
TOTAL

HAULING COST
BUILDING COST
COST OF EVERY STRUCTURE
 DIRECT COST TOTAL 12.000%

UNIT MATERIALS EQUIPMENT LABOR MOB. DIRECT COST OCM

m2 - - 8,905.20 8,905.20 1,068.62
l.s 4,610.00 44,200.00 1,168.40 49,978.40 5,997.41
m3 - 44,200.00 11,130.84 55,330.84 6,639.70
m3 125,590.77 9,408.00 53,429.22 188,427.99 22,611.36
kgs. 123,921.12 15,484.00 36,040.10 175,445.22 21,053.43
m2 64,372.14 - 13,335.84 77,707.98 9,324.96
m 8,899.64 4,104.00 3,943.60 16,947.24 2,033.67
l.s. 9,145.00 - 3,508.56 12,653.56 1,518.43
l.s. 30,105.20 - 8,771.40 38,876.60 4,665.19
l.s. 3,685.00 240.00 977.58 4,902.58 588.31
l.s. 27,356.00 3,600.00 11,525.70 42,481.70 5,097.80
l.s. 20,917.80 1,470.00 7,105.20 29,493.00 3,539.16
l.s. 52,370.00 - 17,062.80 69,432.80 8,331.94
m2 38,000.00 - 4,976.20 42,976.20 5,157.14
m2 58,777.78 700.00 7,253.40 66,731.18 8,007.74
m2 35,040.00 - 5,817.12 40,857.12 4,902.85
m2 80,884.50 - 23,420.54 104,305.04 12,516.60
l.s. 13,185.00 980.00 4,562.04 18,727.04 2,247.24
l.s. 10,300.00 1,600.00 3,258.60 15,158.60 1,819.03
l.s. 70,195.00 2,240.00 21,404.04 93,839.04 11,260.68
m2 10,390.00 900.00 6,115.44 17,405.44 2,088.65
m2 41,756.64 4,500.00 15,288.60 61,545.24 7,385.43
m2 61,654.00 - 21,188.52 82,842.52 9,941.10
m2 20,052.00 - 9,417.12 29,469.12 3,536.29
m2 32,450.00 - 11,771.40 44,221.40 5,306.57
l.s 17,290.00 - 6,151.52 23,441.52 2,812.98
each 6,030.00 - 886.00 6,916.00 829.92
Month 8,762.04 - 4,800.00 13,562.04
975,739.63 133,626.00 323,214.98 0.00 1,432,580.61 170,282.20

1,833,427.00 1,833,427.00 (0.00)

1,833,427.00 0.8923076923 (0.00)
0.00 (0.00)

HAULING COST 2,330,633.35

BUILDING COST 65,873,842.85 1,883,427.00
68,204,476.20 50,000.00
VERY STRUCTURE 17,051,119.05
 10.000% 5% 0%
SUMMARY UNIT
PROFIT VAT MOB./DEMOB. INDIRECT COST TOTAL COST COST
890.52 543.22 - 2,502.36 11,407.56 200.13
4,997.84 3,048.68 - 14,043.93 64,022.33 64,022.33
5,533.08 3,375.18 - 15,547.96 70,878.80 1,689.20
18,842.80 11,494.11 - 52,948.27 241,376.26 9,134.04
17,544.52 10,702.16 - 49,300.11 224,745.33 98.18
7,770.80 4,740.19 - 21,835.95 99,543.93 574.73
1,694.72 1,033.78 - 4,762.17 21,709.41 3,067.63
1,265.36 771.87 - 3,555.66 16,209.22 16,209.22
3,887.66 2,371.47 - 10,924.32 49,800.92 49,800.92
490.26 299.06 - 1,377.63 6,280.21 6,280.21
4,248.17 2,591.38 - 11,937.35 54,419.05 54,419.05
2,949.30 1,799.07 - 8,287.53 37,780.53 37,780.53
6,943.28 4,235.40 - 19,510.62 88,943.42 88,943.42
4,297.62 2,621.55 - 12,076.31 55,052.51 8,495.76
6,673.12 4,070.60 - 18,751.46 85,482.64 5,899.42
4,085.71 2,492.28 - 11,480.84 52,337.96 179.24
10,430.50 6,362.61 - 29,309.71 133,614.75 890.77
1,872.70 1,142.35 - 5,262.29 23,989.33 23,989.33
1,515.86 924.67 - 4,259.56 19,418.16 19,418.16
9,383.90 5,724.18 - 26,368.76 120,207.80 120,207.80
1,740.54 1,061.73 - 4,890.92 22,296.36 1,146.93
6,154.52 3,754.26 - 17,294.21 78,839.45 1,407.85
8,284.25 5,053.39 - 23,278.74 106,121.26 393.04
2,946.91 1,797.62 - 8,280.82 37,749.94 343.18
4,422.14 2,697.51 - 12,426.22 56,647.62 314.71
2,344.15 1,429.93 - 6,587.06 30,028.58 30,028.58
691.60 421.88 - 1,943.40 8,859.40 8,859.40
1,356.20 746.03 - 2,102.23 15,664.27 5,221.42
143,258.03 87,306.16 - 400,846.39 1,833,427.00 559,015.18

CONTRACT COST 1,833,427.00 559,015.18

GOV'T. EXPENDITURES:
EAO (2% of Contract Cost) #REF!
RROW #REF!
PRICE ESCALATION #REF!
EIA #REF!
ADVERTISEMENT #REF!
CONTENGENCIES/RESERVES:
P.CONTENGENCIE -
PRICE ESCALATIO -
BUDGET. RESERV -
T O T A L 1,833,427.00 -

S a y SMALLER THAN TOTAL

-
#REF!
(1,833,427.00)
D. ESTIMATE
UNIT COST REMARKS
200.13 - 11,807.82 14,310.18 #VALUE! #N/A #VALUE!
200.13 - 128,244.79 142,288.72 #VALUE! #N/A #VALUE!
64,022.33 - 136,590.33 152,138.29 #VALUE! #N/A #VALUE!
574.73 - 251,085.04 304,033.31 #VALUE! #N/A #VALUE!
3,017.35 - 227,860.86 277,160.97 #VALUE! #N/A #VALUE!
15,943.48 - 116,062.14 137,898.09 #VALUE! #N/A #VALUE!
30,028.58 - 54,805.62 59,567.79 #VALUE! #N/A #VALUE!
30,028.58 - 62,447.02 66,002.68 #VALUE! #N/A #VALUE!
8,859.40 - 108,461.24 119,385.56 #VALUE! #N/A #VALUE!
30,028.58 - 42,589.00 43,966.63 #VALUE! #N/A #VALUE!
8,859.40 - 117,697.50 129,634.85 #VALUE! #N/A #VALUE!
5,802.71 - 81,363.77 89,651.30 #DIV/0! #N/A #DIV/0!
53,526.94 - 231,413.78 250,924.40 #DIV/0! #N/A #DIV/0!
53,526.94 - 117,075.21 129,151.52 #DIV/0! #N/A #DIV/0!
8,495.76 - 99,877.82 118,629.28 #VALUE! #N/A #VALUE!
37,780.53 - 90,297.73 101,778.57 #VALUE! #N/A #VALUE!
48,984.52 - 183,490.04 212,799.75 #DIV/0! #N/A #DIV/0!
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
#N/A - #N/A #N/A #N/A #N/A #N/A
94,394.68 - #N/A #N/A #VALUE! #N/A #VALUE!
LER THAN TOTAL
 APPROVED BUDGET FOR THE CONTRACT

Rehabilitation of Training Center

AES Sogod Satellite Station, Sogod, Southern Leyte

PROJECT TITLE and LOCATION

CONTRACT DURATION: 150 CD

ITEM ESTIMATED MARK-UPs IN PERCENT TOTAL MARK-UP TOTAL
DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
NUMBER DIRECT COST OCM PROFIT % VALUE INDIRECT COST
(9) (10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8)
(5) X (8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
800 (1) Clearing and Grubbing 57.00 m2 P 8,905.20 12.00% 10.00% 22.00% P 1,959.14 P 543.22 P 2,502.36 P 11,407.56 P 200.13
801 (1) Removal of Structures and Obstruction 1.00 l.s P 49,978.40 12.00% 10.00% 22.00% P 10,995.25 P 3,048.68 P 14,043.93 P 64,022.33 P 64,022.33
803 (1) a Structure Excavation - (Common Soil ) 41.96 m3 P 55,330.84 12.00% 10.00% 22.00% P 12,172.78 P 3,375.18 P 15,547.96 P 70,878.80 P 1,689.20
900 (1) c1 Structural Concrete, Class A, 28 Days 26.43 m3 P 188,427.99 12.00% 10.00% 22.00% P 41,454.16 P 11,494.11 P 52,948.27 P 241,376.26 P 9,134.04
902 (1) a Reinforcing Steel (Deformed) - Grade 40 2,289.14 kgs. P 175,445.22 12.00% 10.00% 22.00% P 38,597.95 P 10,702.16 P 49,300.11 P 224,745.33 P 98.18
903 (2) Formworks and Falseworks 173.20 m2 P 77,707.98 12.00% 10.00% 22.00% P 17,095.76 P 4,740.19 P 21,835.95 P 99,543.93 P 574.73
1001 (2) Concrete Gutter 7.08 m P 16,947.24 12.00% 10.00% 22.00% P 3,728.39 P 1,033.78 P 4,762.17 P 21,709.42 P 3,067.63
1001 (8) Sewer Line Works 1.00 l.s. P 12,653.56 12.00% 10.00% 22.00% P 2,783.78 P 771.87 P 3,555.66 P 16,209.22 P 16,209.22
1001 (11) Septic Vault - Concrete/CHB 1.00 l.s. P 38,876.60 12.00% 10.00% 22.00% P 8,552.85 P 2,371.47 P 10,924.32 P 49,800.92 P 49,800.92
1001 (9) Storm Drainage & Downspout 1.00 l.s. P 4,902.58 12.00% 10.00% 22.00% P 1,078.57 P 299.06 P 1,377.63 P 6,280.21 P 6,280.21
1002 (24) Cold Water Lines 1.00 l.s. P 42,481.70 12.00% 10.00% 22.00% P 9,345.97 P 2,591.38 P 11,937.35 P 54,419.05 P 54,419.05
1047 (1) Structural Steel 1.00 l.s. P 29,493.00 12.00% 10.00% 22.00% P 6,488.46 P 1,799.07 P 8,287.53 P 37,780.53 P 37,780.53
1003 (1)-h Ceiling 1.00 l.s. P 69,432.80 12.00% 10.00% 22.00% P 15,275.22 P 4,235.40 P 19,510.62 P 88,943.42 P 88,943.42
1005 (4) Steel Windows (Awning Ventilator) 6.48 m2 P 42,976.20 12.00% 10.00% 22.00% P 9,454.76 P 2,621.55 P 12,076.31 P 55,052.51 P 8,495.76
1010 (2)-b Doors - Wood Panel 14.49 m2 P 66,731.18 12.00% 10.00% 22.00% P 14,680.86 P 4,070.60 P 18,751.46 P 85,482.64 P 5,899.42
1027 (1) Cement Plaster Finish 292.00 m2 P 40,857.12 12.00% 10.00% 22.00% P 8,988.57 P 2,492.28 P 11,480.84 P 52,337.96 P 179.24
1046 (2)-a2 Masonry Works - (150mm CHB Non Load Bearing) including 150.00 m2 P 104,305.04 12.00% 10.00% 22.00% P 22,947.11 P 6,362.61 P 29,309.71 P 133,614.75 P 890.76
Reinforcing Steel
1100 (10) Conduits, Boxes and Fittings (Conduit Works/ Conduit Rough-in) 1.00 l.s. P 18,727.04 12.00% 10.00% 22.00% P 4,119.95 P 1,142.35 P 5,262.29 P 23,989.33 P 23,989.33
1102 (1) Panelboard with Main & Branch Breakers 1.00 l.s. P 15,158.60 12.00% 10.00% 22.00% P 3,334.89 P 924.67 P 4,259.56 P 19,418.16 P 19,418.16
1101 (33) Wires and Wiring Devices 1.00 l.s. P 93,839.04 12.00% 10.00% 22.00% P 20,644.59 P 5,724.18 P 26,368.76 P 120,207.80 P 120,207.80
1018 (1) Glazed Tiles and Trims 19.44 m2 P 17,405.44 12.00% 10.00% 22.00% P 3,829.20 P 1,061.73 P 4,890.92 P 22,296.36 P 1,146.93
1018 (2) Unglazed Tiles 56.00 m2 P 61,545.24 12.00% 10.00% 22.00% P 13,539.95 P 3,754.26 P 17,294.21 P 78,839.45 P 1,407.85
1032 (1) a Painting Works - Masonry/ Concrete 270.00 m2 P 82,842.52 12.00% 10.00% 22.00% P 18,225.35 P 5,053.39 P 23,278.74 P 106,121.26 P 393.04
1032 (1) b Painting Works - Wood 110.00 m2 P 29,469.12 12.00% 10.00% 22.00% P 6,483.21 P 1,797.62 P 8,280.82 P 37,749.94 P 343.18
1032 (1) c Painting Works - Steel 180.00 m2 P 44,221.40 12.00% 10.00% 22.00% P 9,728.71 P 2,697.51 P 12,426.22 P 56,647.62 P 314.71
B.1 Offices, Shops, Stores & Workmens Accomodation for Contractor 1.00 l.s P 23,441.52 12.00% 10.00% 22.00% P 5,157.13 P 1,429.93 P 6,587.06 P 30,028.58 P 30,028.58
B.5 Project Billboard / Signboard 1.00 each P 6,916.00 12.00% 10.00% 22.00% P 1,521.52 P 421.88 P 1,943.40 P 8,859.40 P 8,859.40
B.7 (1) Occupational Safety and Health Program 3.00 Month P 13,562.04 10.00% 10.00% P 1,356.20 P 746.03 P 2,102.23 P 15,664.27 P 5,221.42
TOTAL P 1,833,427.00
PREPARED AND SUBMITTED BY ESTIMATING COMMITTEE : RECOMMENDING APPROVAL : APPROVED:

VINCENT T. SY III LETECIA M. OLARTE ALLAN D. EWAY MA. MARGARITA C. JUNIA, D.M.
Engineer II Engineer III Assistant District Engineer District Engineer
Chief - Planning and Design Section Chief - Construction Section
Project Name: Rehabilitation of Training Center
Location: AES Sogod Satellite Station, Sogod, Southern Leyte

SUMMARY OF EQUIPMENT OPERATED RENTAL RATES (ACEL 2009)

( Minimum Operation = 8hrs per day)

HOURLY RATE
REF. NO. Name & Capacity DAILY RATE (PhP)
(PhP)
E01 Asphalt Paver, 10 Ft. Width /80Hp 1,833.00 14,664.00
E02 Asphalt Distributor, 5 Tons / 100Hp 936.00 7,488.00
E03 Batching Plant, 30 Cu.M. 1,503.32 12,026.56
E04 Transit Mixer, 5-6 Cu.M. 1,279.00 10,232.00
E04 1-Bagger Concrete Mixer 173.00 1,384.00
E05 Bulldozer (D65A-8/155Hp) 2,299.00 18,392.00
E06 Backhoe, ( Cap. 0.80 Cu. M.) 1,537.00 12,296.00
E07 Backhoe W/ Pavm't Breaker, (E110B) 1,767.55 14,140.40
E08 Payloader, 1.5 Cu.M. 1,733.00 13,864.00
E09 Wheel Loader, 918F 1,329.00 10,632.00
E10 Road Grader, 140Hp / G710A 2,173.00 17,384.00
E11 Tandem Steel Roller (10.00 MT) 567.00 4,536.00
E12 Road Roller, Pneumatic (13.00 MT) 553.00 4,424.00
E13 Vibratory Roller 1,507.00 12,056.00
E14 Dump Truck, (Cap.10-11 Cu.M.) 1,352.00 10,816.00
E15 Concrete Vibrator 121.00 968.00
E16 Air Compressor, 86-125cfm / 42Hp 358.00 2,864.00
E17 Concrete Mixer, 1.5 - 2 Bagger 172.00 1,376.00
E18 Concrete Screeder 129.39 1,035.12
E19 Water Truck, (Cap.1000 Gal) 1,065.00 8,520.00
E20 Cargo Truck /Stake Truck,(Cap.6-8 MT/195 Hp) 851.00 6,808.00
E21 Rebar Cutter, Max Dia.(20mm) 219.00 1,752.00
E22 Rebar Bender,Max. Dia(25mm) 334.00 2,672.00
E23 Concrete Saw, 12" Blade Diam. 139.00 1,112.00
E24 Tower Lights, 5Hp / 2.70 KW generator 328.00 2,624.00
E25 Power Broom ( 20m Wide) 87.03 696.24
E24 Welding Machine 61.25 490.00
E24 Grinder 30.00 240.00
E24 Electric Drill 25.00 200.00

SUMMARY OF LABOR RATES

REF. NO. DESIGNATION OF PERSONNEL HOURLY RATE DAILY RATE REMARKS

L01 Foreman 65.00 520.00
L02 Mason 54.38 435.00
L03 Carpenter 54.38 435.00
L03 Welder 54.38 435.00
L03 Plumber 54.38 435.00
L03 Electrician 54.38 435.00
L03 Painter 54.38 435.00
L04 Semi-Skilled Laborer 43.50 348.00
L05 Part-time safety practitioner 75.00 600.00
L06 First Aider 55.00 440.00
L07 Unskilled Laborer 36.50 292.00
 PRICES OF CONSTRUCTION MATERIALS

REF. NO. DESCRIPTION UNIT UNIT PRICE

M01 Portland Cement Bag 195.00
M02 Fine Sand Cu.m. 600.00
M02 Coarse Sand Cu.m. 700.00
M03 Gravel Fill (G1) Cu.m. 960.00
M03 Gravel 3/4 Cu.m. 900.00
M03 4'' Thk. CHB Pc. 15.00
M04 Emulsified Asphalt, SS-1 M.T. 41,250.00
M05 Aggregate Base Course Cu.m. 1,000.00
M06 Reinforcing Steel Bar Kg 68.00
M05 16mmØ Def. Bar Grade 40 Kg 50.00
M06 10mmØ Def. Bar Grade 40 Kg 50.00
M07 No. 16 G. I. Tie Wire Kg 70.00
M08 Asphalt, Plant Mix ( Hot-Mix) M.T. 6,700.00
M10 Curing Compound Ltr. 135.00
M11 Asphalt Sealant Ltr. 60.00
M12 Marine Plywood, 4' X 8' X 1/2" Pc 600.00
M13 Ordinary Plywood, 4' X 8' X 1/2" Pc 495.00
M11 1 1/2" CWN Kg 70.00
M12 2" CWN Kg 70.00
M13 2 1/2 CWN Kg 70.00
M14 CW Nails, Assorted Kg 65.00
M11 1" Finishing Nails Kg 70.00
M12 2 1/2" Concrete Nails Kg 70.00
M13 1" x 1" x 8' Quarter Round Moulding Pc 40.00
M12 1/4" Thk. Ordinary Plywood Pc 285.00
M13 2" x 3" x 12' Coco Lumber Bd. Ft. 25.00
M14 2" x 2" x 8' Coco Lumber Bd. Ft. 25.00
M14 2" x 2" x 10' Rough Lumber Bd. Ft. 60.00
M15 Steel Forms L.M. 160.00
M13 0.90m x 2.10m Panel Door w/ Jamb Sq.m 2,900.00
M14 0.70m x 2.10m Flush Door w/ Jamb Sq.m 2,900.00
M15 0.60m x 2.10m PVC Door w/ Jamb Sq.m 1,785.00
M14 3 - 1.20m x 1.80m Steel Casement Window Set 1,650.00
M14 2 - 0.60m x 0.60m Steel Casement Window Set 1,650.00
M14 Welding Rod Kg 125.00
M13 20cm x 20cm Non-slip Floor Tiles Pc. 15.00
M14 20cm x 20cm Wall Tiles Pc. 12.00
M15 Tile Adhesive 25Kg/Bag Bag 250.00
M14 Tile Trim 2.40m Bag 52.00
M14 Tile Grout 2Kg/Bag Bag 80.00
M14 38mm x 38mm x 4.7mm Angle Bar Kg 52.00
M14 30mm x 30mm x 4.7mm Angle Bar Kg 52.00
M13 25mm x 25mm x 3.0mm Angle Bar Kg 52.00
M14 2" x 4" x 1.2mm C-purlins Kg 52.00
M15 10mm Ø Sag Rod Kg 50.00
M14 30mm x 30mm x 3mm Flat Bar Kg 50.00
M14 Hacksaw Blade Pc 48.00
M15 GA 26 x 10' Corrugated Roof Sheets Pc 366.00
M14 GA 26 x 8' Corrugated Roof Sheets Pc 310.00
M14 G.A. 24 G. I. Ridge Roll 8' Pc 240.00
M14 G.A. 24 G. I. Flashing 8' Pc 240.00
M14 2 1/2" Metal Tek Screw Pc 2.00
M13 1/2'' x 12'' x 8' Hardi Sanepa Pc 342.00
M14 1.20m Double Sided Insulation Foam Mts 58.00
M15 No. 16 G. I. Tie Wire Kg 70.00
M14 Rivets Pc 0.50
M14 18 Watts CFL on 4'' PVC Receptacle Set 182.00
M13 11 Watts CFL on 4'' PVC Receptacle Set 182.00
M14 1-40 Watts Flourescent Lamp w/ Housing Set 295.00
M15 Duplex Convenience Outlet Set 157.00
M14 Panel Board 6-Branches Set 680.00
M14 One Gang Switch Set 100.00
M14 Three Gang Switch Set 274.00
M14 No. 8 THW Electrical Wire (Stranded) Mts 65.00
M13 No. 12 TW Electrical Wire (Stranded) Mts 35.00
M14 No. 14 TW Electrical Wire (Stranded) Mts 25.00
M15 13mmØ Flexible Electrical Conduit Pipe Roll 375.00
M14 Junction Box (Octagonal) Pc 45.00
M14 2''x4''Utility Box Pc 30.00
M15 30AT 50AF - 220V Koten Circuit Breaker Pc 240.00
M14 20AT 50AF - 220V Koten Circuit Breaker Pc 240.00
M14 15AT 50AF - 220V Koten Circuit Breaker Pc 240.00
M14 3/4" Electrical Plastic Pipe Roll 35.00
M14 3/4" Rubber Tape Roll 75.00
M13 Entrance Cap Pc 77.00
M14 #16 G.I. Tiewire Kg 70.00
M14 Flat Latex Paint Gal 530.00
M14 Semi-gloss Latex Paint Gal 550.00
M13 Acrylic Tinting Colors Qrts. 70.00
M14 Acrytex Cast Gal. 450.00
M14 Concrete Neutralizer Ltr. 125.00
M14 Flat Wall Enamel Paint Gal 510.00
M13 Quick Dry Enamel Paint Gal 525.00
M14 Oil Tinting Color Qrts. 100.00
M14 Paint Thinner Gal 255.00
M14 Red Oxide Metal Primer Gal 420.00
M13 9" Roller Paint Brush w/ Handle & Pan Pc 95.00
M14 4" Paint Brush Pc 55.00
M14 2" Paint Brush Pc 55.00
M15 Sandpaper Pc 25.00
M16 4" Ø PVC Pipe S-1000 Pc 620.00
M17 4" Ø PVC Clean-out w/ Cover Pc 59.00
M18 4"Ø x 90° Elbow Pc 39.00
M19 4"Ø Tee Pc 71.00
M20 4"Ø x 2''Ø Tee Pc 73.00
M21 2" Ø P-Trap Pc 107.00
M22 2" Ø PVC Pipe S-1000 Pc 291.00
M23 2" Ø x Wye Branch Pc 21.00
M24 2"Ø x 90° Elbow Pc 14.00
M25 2"Ø x 45° Elbow Pc 14.00
M26 2" Ø PVC Coupling Pc 12.00
M27 4" x 4'' Floor Drain Stainless Pc 250.00
M28 13mm Ø PVC Blue Pipe Pc 53.00
M29 13mm Ø PVC Gate Valve Pc 65.00
M30 13mm Ø PVC Tee Pc 13.00
M31 13mm Ø 90° Elbow Pc 12.00
M32 13mm Ø Coupling Pc 9.00
M33 Solvent Cement 400 cc Can 92.00
M14 Vulca Seal Liter 340.00
M15 1.20 x 2.40m Tarpaulin Pc. 1,200.00
M16 2" x 3" x 8' Coco Lumber Bd. Ft. 25.00
M17 Assorted Nails Kg 65.00
 Republic of the Philippines
Department of Public Works and Highways
Southern Leyte Engineering District Office
Maasin City, Southern Leyte

PROGRAM OF WORK
NAME/LOCATION OF PROJECT: APPROPRIATION 1,833,427.00

Rehabilitation of Training Center

SOURCE OF FUNDS : National
AES Sogod Satellite Station, Sogod, Southern Leyte
PROJECT DURATION : 180 C.D.
PROJECT CATEGORY:
Building DESIRABLE STARTING DATE : Upon Approval
PROJECT DESCRIPTION:

Rehabilitation of Training Center

MINIMUM EQUIPMENT REQUIREMENTS TECHNICAL PERSONNEL REQUIRED

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Welding Machine w/ Gen Set 1 Plate Compactor 1 Project / Site Engineer 1
Reversible Electrical Drill 2 1-Bagger Mixer 1 Materials Engineer 1
Grinder 2 5-6 m3-Bagger Transit Safety Officer / First Aider 1
1
Concrete Vibrator 2 Mixer Construction Foreman 1
Chain Block 2 5000L Water Truck 1
Conc. Pouring Bucket System 1
ESTIMATED COST OF PROPOSED WORK
ITEM % OF ADJUSTED
DESCRIPTION QUANTITY UNIT TOTAL COST UNIT COST
NO.: TOTAL UNIT COST
800 (1) Clearing and Grubbing 0.62% 57.00 m2 11,407.56 200.13
801 (1) Removal of Structures and Obstruction 3.49% 1.00 l.s 64,022.33 64,022.33
803 (1) a Structure Excavation - (Common Soil ) 3.87% 41.96 m3 70,878.80 1,689.20
900 (1) c1 Structural Concrete, Class A, 28 Days 13.17% 26.43 m3 241,376.26 9,134.04
902 (1) a Reinforcing Steel (Deformed) - Grade 40 12.26% 2,289.14 kgs. 224,745.33 98.18
903 (2) Formworks and Falseworks 5.43% 173.20 m2 99,543.93 574.73
1001 (2) Concrete Gutter 1.18% 7.08 m 21,709.41 3,067.63
1001 (8) Sewer Line Works 0.88% 1.00 l.s. 16,209.22 16,209.22
1001 (11) Septic Vault - Concrete/CHB 2.72% 1.00 l.s. 49,800.92 49,800.92
1001 (9) Storm Drainage & Downspout 0.34% 1.00 l.s. 6,280.21 6,280.21
1002 (24) Cold Water Lines 2.97% 1.00 l.s. 54,419.05 54,419.05
1047 (1) Structural Steel 2.06% 1.00 l.s. 37,780.53 37,780.53
1003 (1)-h Ceiling 4.85% 1.00 l.s. 88,943.42 88,943.42
1005 (4) Steel Windows (Awning Ventilator) 3.00% 6.48 m2 55,052.51 8,495.76
1010 (2)-b Doors - Wood Panel 4.66% 14.49 m2 85,482.64 5,899.42
1027 (1) Cement Plaster Finish 2.85% 292.00 m2 52,337.96 179.24
1046 (2)-a2 Masonry Works - (150mm CHB Non Load Bearing) in 7.29% 150.00 m2 133,614.75 890.77
1100 (10) Conduits, Boxes and Fittings (Conduit Works/ Cond 1.31% 1.00 l.s. 23,989.33 23,989.33
1102 (1) Panelboard with Main & Branch Breakers 1.06% 1.00 l.s. 19,418.16 19,418.16
1101 (33) Wires and Wiring Devices 6.56% 1.00 l.s. 120,207.80 120,207.80
1018 (1) Glazed Tiles and Trims 1.22% 19.44 m2 22,296.36 1,146.93
1018 (2) Unglazed Tiles 4.30% 56.00 m2 78,839.45 1,407.85
1032 (1) a Painting Works - Masonry/ Concrete 5.79% 270.00 m2 106,121.26 393.04
1032 (1) b Painting Works - Wood 2.06% 110.00 m2 37,749.94 343.18
1032 (1) c Painting Works - Steel 3.09% 180.00 m2 56,647.62 314.71
B.1 Offices, Shops, Stores & Workmens Accomodation f 1.64% 1.00 l.s 30,028.58 30,028.58
B.5 Project Billboard / Signboard 0.48% 1.00 each 8,859.40 8,859.40
B.7 (1) Occupational Safety and Health Program 0.85% 3.00 Month 15,664.27 5,221.42

TOTAL ESTIMATED DIRECT COST 100.00% ₱ 1,833,427.00

PREPARED: RECOMMENDING FOR APPROVAL:

LEANDRO G. ORDIZ ALLAN D. EWAY

Architect II OIC-Assistant District Engineer

CONCURRED:
SUBMITTED:

ARTURO S. ISIP, Ed.D. CESO VI

VINCENT T. SY, III School Division Superintendent
Chief, Planning & Design Section Southern Leyte Division

APPROVED:
LETECIA M. OLARTE
Chief, Construction Section

MA. MARGARITA C. JUNIA, D.M.

District Engineer
Rehabilitation of Training Center
AES Sogod Satellite Station, Sogod, Southern Leyte

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I - A. DIRECT COST

1. Materials 53.22% 975,739.63

1.1 Supply/Delivery
2. Labor (Including fringe benefits) 17.63% 323,214.98
3. Equipment Expenses, Fuel, Oil, & Etc. 7.29% 133,626.00
4. Mobilization / Demobilization

B. INDIRECT COST

1. Overhead, Contengencies & Miscellaneous

(8.5% of A1 to A3) 9.29% 170,282.20
2. Profit (8% of A1 to A3) 7.81% 143,258.03
3. VAT(12% of [(A1 to A3) + (B1 to B2)]) 4.76% 87,306.16
SUB-TOTAL (Contract Cost) 100.00% 1,833,427.00

II - ESTIMATED GOVERNMENT EXPENDITURES

1. Engineering and Administrative Overhead -

(2.0% of Contract Cost)
2. RROW Acquisition
3. Price Escalation
4. E I A ( Environmental Impact Assessment) -
5. Soil Exploration
SUB-TOTAL -

III - CONTENGENCIES/RESERVES

1. Physical (Up to 5% of the estimated

contract cost)
2. Price Escalation (Up to 12% of the -
estimated contract cost)
3. Budgetary Reserve -

TOTAL ESTIMATED PROJECT COST 100.00% ₱ 1,833,427.00

PREPARED: RECOMMENDING FOR APPROVAL:

LEANDRO G ORDIZ ALLAN D. EWAY

Architect II Assistant District Engineer

CONCURRED:
SUBMITTED:

VINCENT T. SY, III APPROVED:

Chief, Planning & Design Section

MA. MARGARITA C. JUNIA, D.M.

LETECIA M. OLARTE District Engineer
Chief, Construction Section
 Republic of the Philippines
Department of Public Works and Highways
Region VIII
OFFICE OF THE DISTRICT ENGINEER
Southern Leyte District Engineering Office
Maasin City

Rehabilitation of Training Center

AES Sogod Satellite Station, Sogod, Southern Leyte

ESTIMATED COST OF PROPOSED WORK

DIRECT COST ADJUSTED
ITEM NO. DESCRIPTION % QUANTITY UNIT
TOTAL UNIT COST UNIT COST
PART II : OTHER GENERAL REQUIREMENTS
B.7 (1) Occupational Safety and Health Program 0.95% 3.00 Month ₱ 13,562.04 ₱ 4,520.68
B.5 Project Billboard / Signboard 0.48% 1.00 each ₱ 6,916.00 ₱ 6,916.00
Offices, Shops, Stores & Workmens
B.1 1.64% 1.00 l.s ₱ 23,441.52 ₱ 23,441.52
Accomodation for Contractor
Sub-Total of Part II 3.07% ₱ 43,919.56
PART III : CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS

PART A : EARTHWORK
800 (1) Clearing and Grubbing 0.62% 57.00 m2 ₱ 8,905.20 ₱ 156.23
803 (1) a Structure Excavation - (Common Soil ) 3.86% 41.96 m3 ₱ 55,330.84 ₱ 1,318.66
801 (1) Removal of Structures and Obstruction 3.49% 1.00 l.s ₱ 49,978.40 ₱ 49,978.40
Sub-Total of Part A 7.97% ₱ 114,214.44
PART B : PLAIN AND REINFORCED CONCRETE WORK
900 (1) c1 Structural Concrete, Class A, 28 Days 13.15% 26.43 m3 ₱ 188,427.99 ₱ 7,130.40
902 (1) a Reinforcing Steel (Deformed) - Grade 40 12.25% 2,289.14 kgs. ₱ 175,445.22 ₱ 76.64
903 (2) Formworks and Falseworks 5.42% 173.20 m2 ₱ 77,707.98 ₱ 448.66
Sub-Total of Part B 30.82% ₱ 441,581.19
PART C : FINISHINGS AND OTHER CIVIL WORKS
1001 (2) Concrete Gutter 1.18% 7.08 m ₱ 16,947.24 ₱ 2,394.72
1001 (8) Sewer Line Works 0.88% 1.00 l.s. ₱ 12,653.56 ₱ 12,653.56
1001 (11) Septic Vault - Concrete/CHB 2.71% 1.00 l.s. ₱ 38,876.60 ₱ 38,876.60
1001 (9) Storm Drainage & Downspout 0.34% 1.00 l.s. ₱ 4,902.58 ₱ 4,902.58
1002 (24) Cold Water Lines 2.97% 1.00 l.s. ₱ 42,481.70 ₱ 42,481.70
1047 (1) Structural Steel 2.06% 1.00 l.s. ₱ 29,493.00 ₱ 29,493.00
1003 (1)-h Ceiling 4.85% 1.00 l.s. ₱ 69,432.80 ₱ 69,432.80
1005 (4) Steel Windows (Awning Ventilator) 3.00% 6.48 m2 ₱ 42,976.20 ₱ 6,632.13
1010 (2)-b Doors - Wood Panel 4.66% 14.49 m2 ₱ 66,731.18 ₱ 4,605.33
1027 (1) Cement Plaster Finish 2.85% 292.00 m2 ₱ 40,857.12 ₱ 139.92
1046 (2)-a2 Masonry Works - (150mm CHB Non Load Bearin 7.28% 150.00 m2 ₱ 104,305.04 ₱ 695.37
1018 (1) Glazed Tiles and Trims 1.21% 19.44 m2 ₱ 17,405.44 ₱ 895.34
1018 (2) Unglazed Tiles 4.30% 56.00 m2 ₱ 61,545.24 ₱ 1,099.02
1032 (1) a Painting Works - Masonry/ Concrete 5.78% 270.00 m2 ₱ 82,842.52 ₱ 306.82
1032 (1) b Painting Works - Wood 2.06% 110.00 m2 ₱ 29,469.12 ₱ 267.90
1032 (1) c Painting Works - Steel 3.09% 180.00 m2 ₱ 44,221.40 ₱ 245.67
Sub-Total of Part C 38.30% ₱ 705,140.74
PART D : ELECTRICAL
1100 (10) Conduits, Boxes and Fittings (Conduit Works 1.31% 1.00 l.s. ₱ 18,727.04 ₱ 18,727.04
1102 (1) Panelboard with Main & Branch Breakers 1.06% 1.00 l.s. ₱ 15,158.60 ₱ 15,158.60
1101 (33) Wires and Wiring Devices 6.55% 1.00 l.s. ₱ 93,839.04 ₱ 93,839.04
Sub-Total of Part D 8.92% ₱ 127,724.68
PART E : MECHANICAL
0.00% 0.00 - -
Sub-Total of Part D 0.00% -

GRAND TOTAL 89.07% ₱ 1,432,580.61

PREPARED BY: CHECKED/REVIEWED: CONCURRED BY:

LEANDRO G. ORDIZ ALLAN D. EWAY ATTY. CIPRIANO G. SANTIAGO, CESO III

Architect II Assistant District Engineer Regional Executive Director
Department of Agriculture

RECOMMENDING FOR APPROVAL: APPROVED BY:

VINCENT T. SY, III MA. MARGARITA C. JUNIA D.M.

Chief, Planning and Design Section District Engineer
LETECIA M. OLARTE
Chief, Construction Section
 Republic of the Philippines
Department of Public Works and Highways
Region VIII
OFFICE OF THE DISTRICT ENGINEER
Southern Leyte District Engineering Office
Maasin City

Project ID : Net Area (m²) : 70.00

Project Description : Classification : Building
Rehabilitation of Training Center
PAP : Startng Time : Upon approval

Project Component ID : Total Project Duration (C.D.) : 120 C D

Infra Type : MPB No. of Working Days (C.D.) : 118
Type of Work : Construction of Multi Purpose Building No. of Predetermined (C.D.) : 2CD
Location : AES Sogod Satellite Station, Sogod, Southern Leyte Unworking Days (C.D.) :
Contract Name : Rehabilitation of Training Center

PROGRAM OF WORK/BUDGET COST

% of
Equipment
DESCRIPTION OF WORK TO BE DONE
Description Required
Total
PART II : OTHER GENERAL REQUIREMENTS 3.07%
PART III : CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A : EARTHWORKS 7.97%
PART B : PLAIN AND REINFORCED CONCRETE WORK 30.82% ( PLEASE SEE DETAILED ESTIMATES)
PART C : FINISHINGS AND OTHER CIVIL WORKS 38.30%
PART D : ELECTRICAL 8.92%
PART E : MECHANICAL 0.00%
TOTAL 89.07%

ESTIMATED COST OF THE PROJECT

DESCRIPTION QUANTITY UNIT TOTAL
PART II : OTHER GENERAL REQUIREMENTS ₱ 43,919.56
PART III : CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A : EARTHWORKS ₱ 114,214.44
PART B : PLAIN AND REINFORCED CONCRETE WORK ( PLEASE SEE DETAILED ESTIMATES) ₱ 441,581.19
PART C : FINISHINGS AND OTHER CIVIL WORKS ₱ 705,140.74
PART D : ELECTRICAL ₱ 127,724.68
PART E : MECHANICAL -
TOTAL ₱ 1,432,580.61

1. Labor: ₱ 323,214.98 A. Direct Cost ₱ 1,432,580.61

2. Materials ₱ 975,739.63 B. Const.Engineering 0.5% -
3. Rental of Equipment ₱ 133,626.00 C. Taxes (VAT, ect.) ₱ 400,846.39
4. Direct Cost ₱ 1,432,580.61 D. ROW Acquisition -
5. OCM, Profit, Q.C. MOB ₱ 313,540.23 E. Soil Exploration -
6. Engineering Overhead 0.5% - F. Total Estimated Cost ₱ 1,833,427.00
7. VAT ₱ 87,306.16
8. Soil Exploration
8. ROW Acquisition
9. Total ₱ 1,833,427.00

PREPARED BY: CHECKED/REVIEWED: CONCURRED BY:

ATTY. CIPRIANO G. SANTIAGO, CESO III

LEANDRO G. ORDIZ ALLAN D. EWAY Regional Executive Director
Architect II Assistant District Engineer Department of Agriculture

RECOMMENDING FOR APPROVAL: APPROVED BY:

VINCENT T. SY, III MA. MARGARITA C. JUNIA D.M.

Chief, Planning and Design Section District Engineer
LETECIA M. OLARTE
Chief, Construction Section
 DETAILED QUANTITY CALCULATIONS (QUANTITY TAKE-OFF)

REHABILITATION OF DAANG MAHARLIKA

KM. 1037+971 - KM. 1047+017, W/ EXCEPTIONS

ITEM 105 - SUBGRADE PREPARATION, on shoulders ------------------------------------------ 657.00 SQ.M.

LENGTH @ SHOULDERS 0.00 Meters

WIDTH = 3.00 Meters (BOTH SHOULDERS)
AREA = 0.00

length 180
Reblocking WIDTH = 3.65
AREA = 657.00

ITEM 201 - AGGREGATE BASE COURSE ( AT SHOULDER ) -------------------------------------------- 0.00 CU.M.

NET LENGTH = 0.00 Meters

CROSS-SECTIONAL AREA = 0.26 SQ.M.
VOLUME = 0.00

ITEM 302 - BITUMINOUS TACK COAT (SS-1) ---------------------------------------------------------- 0.00 TONNE

NOTE: RATE OF APPLICATION = 0.70 LITERS / SQ.M.

LENGTH = 0.00 Meters

WIDTH = 6.10 Meters
AREA = 0.00 SQ.M.

TOTAL AREA = 0.00

WEIGHT = AREA X RATE OF APPLICATION / 1000
32,086.30 X 0.70/1000 = 0.00 TONNE
ITEM 310 - BITUMINOUS CONCRETE SURFACE COURSE --------------------------------------- 0.00 SQ.M.
THICKNESS = 0.05 M (2 INCHES)

LENGTH = 0.00 Meters

WIDTH = 6.10 Meters
AREA = 0.00

ASSUME WIDENING 3%

ITEM 612(2) - REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS 0.00 SQ.M.

AT CENTER LINE (BROCKEN LINE)

NO. OF LINES = (OVER ALL LENGTH / SPACING )+ 1

SPACING = 3M @ EVERY 6M = 9M

NO. OF LINES = 1 1.00

AREA = 0.45 SQ.M.

AT EDGE LINE (CONTINEOUS LINE)

WIDTH = 0.10 M
LENGTH = 0.00 M (for both sides multiply by 2)
AREA = 0.00 SQ.M.
TOTAL AREA = 0.45 SQ.M.
SAY = 0.00 SQ.M.

PREPARED:

ERIC D. RABI
Engineer II
 Rehabilitation of Training Center
AES Sogod Satellite Station, Sogod, Southern Leyte

PORTLAND CEMENT

SOURCE: Sogod So. Leyte DEO

BASIC PRICE: 270.00 per bag

HAULING (Maasin - Site)

LOADING: FREE

Road Condition: Paved

Terrain: Rolling
Sogod - Site 72

Total Distance = 72 km.

Speed = 45 kph
Travel Time = 1.6 hrs. (8 hrs work/day)

UNLOADING:
Manual unloading:
Rate of Manual unloading = 0.35 min. per bag
No. of bags/truck = 10000 kg. / 40 kg. per bag
= 250 bags
Time = 250 bags x 0.35 min. per bag
= 87.5 min.
= 1.46 hrs.

RETURN TRIP
Distance = 72 km.
Speed = 60 kph
Travel Time = 1.2 hrs.

TOTAL TIME = HAULING + UNLOADING +

= 1.6 + 1.46 +
= 4.26 hrs.
= 0.5322916667 days (8 hrs work/day)

5% Allowance for Delay = 0.0266145833 days

TOTAL TIME = 0.55890625 days

COST: Equipment No. Of Days Rate Amount

*Cargo Truck 0.55890625 8,816.00 4,927.32

Truck capacity 250 Bags

HAULING PRICE PER BAG = 4,927.32 / 250

= 19.71
SAY 20.00
TOTAL COST = 290.00

Rehabilitation of Training Center

AES Sogod Satellite Station, Sogod, Southern Leyte

SAND
Source: Lawigan, St. Bernard

PRICE at SOURCE: ( Pick--up Price) 850.00 per Cu.m.

HAULING FROM SOURCE TO SITE

Road Condition: Paved
Terrain: Rolling

St. Bernard - Site 59

Total Distance = 59 km.

Speed = 45 kph
Travel Time = 1.3111111111 hrs. (8 hrs work/day)

LOADING & UNLOADING: 5 min ( Loading = 3 min, Unloading= 2 min)

0.0833333333 hours

RETURN TRIP
Distance = 59 km.
Speed = 60 kph
Travel Time = 0.9833333333 hrs.
LOADING/
TOTAL TIME = HAULING + UNLOADING +
= 1.3111111111 + 0.08 +
= 2.38 hrs.
= 0.2972222222 days (8 hrs work/day)

5% Allowance for Delay = 0.0148611111 days

TOTAL TIME = 0.3120833333 days

COST: Equipment No. Of Days Rate Amount

Dumptruck 0.3120833333 10,816.00 3,375.49

Truck capacity 10 cu m

HAULING PRICE PER CU.M. = 3,375.49 / 10

= 337.55
SAY = 338.00
TOTAL COST = 1,188.00

Rehabilitation of Training Center

AES Sogod Satellite Station, Sogod, Southern Leyte

GRAVEL

Source: Lawigan, St. Bernard

PRICE at SOURCE: ( Pick--up Price) 950.00 per Cu.m.

HAULING FROM SOURCE TO SITE

 Road Condition: Paved
Terrain: Rolling

St. Bernard - Site 52

Total Distance = 52 km.

Speed = 45 kph
Hauling Time = 1.1555555556 hrs. (8 hrs work/day)

LOADING & UNLOADING: 5 min ( Loading = 3 min, Unloading= 2 min)

0.0833333333 hours

RETURN TRIP
Distance = 52 km.
Speed = 60 kph
Hauling Time = 0.8666666667 hrs.
LOADING/
TOTAL TIME = HAULING + UNLOADING +
= 1.1555555556 + 0.08 +
= 2.11 hrs.
= 0.2631944444 days (8 hrs work/day)

10% Allowance for Delay = 0.0263194444 days

TOTAL TIME = 0.2895138889 days

COST: Equipment No. Of Days Rate Amount

Dumptruck 0.2895138889 10,816.00 3,131.38

Truck capacity 10 cu m

HAULING PRICE PER CU.M. = 3,131.38 / 10

= 313.14
SAY = 313.00
Total Cost 1,263.00

Rehabilitation of Training Center

AES Sogod Satellite Station, Sogod, Southern Leyte

EMBANKMENT BORROW

Source: St. Bernard (SOUTHERN LEYTE DEO)

PRICE at SOURCE: ( Pick--up Price) 400.00 per Cu.m.

Road Condition: Paved

Terrain: Rolling
St. Bernard - Site 59

Total Distance = 59 km.

Speed = 40 kph
 Hauling Time = 1.475 hrs. (8 hrs work/day)

LOADING AND UNLOADING: 5 min ( 3 min. Loading , 2 min. Unloading)

0.0833333333 hours

RETURN TRIP
Distance = 59 km.
Speed = 45 kph
Hauling Time = 1.3111111111 hrs.

TOTAL TIME = HAULING + LOAD/UNLOAD +

= 1.475 + 0.08 +
= 2.87 hrs.
= 0.3586805556 days (8 hrs work/day)

10% Allowance for Delay = 0.0358680556 days

TOTAL TIME = 0.3945486111 days

COST: Equipment No. Of Days Rate Amount

Dumptruck 0.3945486111 8,816.00 3,478.34

Truck capacity 10 cu m

HAULING PRICE PER CU.M. = 3,478.34 / 10

= 347.83
SAY = 348.00
Total Cost 748.00

Rehabilitation of Training Center

AES Sogod Satellite Station, Sogod, Southern Leyte

STEEL BARS

SOURCE: Sogod

BASIC PRICE: 43.00 kg ( Based on validated Monitoring

0

LOADING: FREE

Road Condition: Paved

Terrain: Flat
Sogod - Site 59
Total Distance = 59 km.
Speed = 40 kph
Hauling Time = 1.475 hrs. (8 hrs work/day)

UNLOADING: FREE

RETURN TRIP
Distance = 59 km.
Speed = 55 kph
Hauling Time = 1.0727272727 hrs.

TOTAL TIME = HAULING + RETURN TRIP

 = 1.475 + 1.0727272727
= 2.55 hrs.
= 0.3184659091 days (8 hrs work/day)

10% Allowance for Delay = 0.0318465909 days

TOTAL TIME = 0.3503125 days

COST: Equipment No. Of Days Rate Amount

*Cargo Truck 0.3503125 8,816.00 3,088.36

Truck capacity 10,000.00 kg

HAULING PRICE PER KG = 3,088.36 / 10,000.00

= 43.31
SAY 44.00

Rehabilitation of Training Center

AES Sogod Satellite Station, Sogod, Southern Leyte

CHB 6" THk, ordinary

SOURCE: Libagon SO. LEYTE DEO

BASIC PRICE: 18.00 per PC ( Based on validated Monitoring

0
Libagon - site

LOADING & UNLOADING:

Rate of Manual loading = 0.1 min. per Pc
Rate of Manual unloading = 0.1 min. per Pc `
No. of CHB/truck = 750
= 750 Pc
Time = 750 pc x 0.20 min. per Pc
= 150 min.
= 2.50 hrs.

HAULING:

Road Condition: Paved

Terrain: Rolling
Distance = 55 km.
Speed = 45 kph
Hauling Time = 1.2222222222 hrs. (8 hrs work/day)

RETURN TRIP
Distance = 55 km.
Speed = 55 kph
Hauling Time = 1 hrs.

TOTAL TIME = HAULING + UNLOADING +

= 1.2222222222 + 2.50 +
= 4.72 hrs.
= 0.5902777778 days (8 hrs work/day)
 10% Allowance for Delay = 0.0590277778 days

TOTAL TIME = 0.6493055556 days

COST: Equipment No. Of Days Rate Amount

*Cargo Truck 0.6493055556 8,816.00 5,724.28

Truck capacity 750 Pc

HAULING PRICE PER pc = 5,724.28 / 750

= 7.63
SAY = 8.00
Total = 26.00

-
-

CHB 4" THk, ordinary

SOURCE: Libagon Paved

BASIC PRICE: 15.00 per PC ( Based on validated Monitoring

0
Libagon - site

LOADING & UNLOADING:

Rate of Manual loading = 0.1 min. per Pc
Rate of Manual unloading = 0.1 min. per Pc `
No. of CHB/truck = 750
= 750 Pc
Time = 750 pc x 0.20 min. per Pc
= 150 min.
= 2.50 hrs.

HAULING:

Road Condition: Paved

Terrain: Rolling
Distance = 55 km.
Speed = 45 kph
Hauling Time = 1.2222222222 hrs. (8 hrs work/day)

RETURN TRIP
Distance = 55 km.
Speed = 55 kph
Hauling Time = 1 hrs.

TOTAL TIME = HAULING + UNLOADING +

= 1.2222222222 + 2.50 +
= 4.72 hrs.
= 0.5902777778 days (8 hrs work/day)

10% Allowance for Delay = 0.0590277778 days

 TOTAL TIME = 0.6493055556 days

COST: Equipment No. Of Days Rate Amount

*Cargo Truck 0.6493055556 8,816.00 5,724.28

Truck capacity 750 Pc

HAULING PRICE PER pc = 5,724.28 / 850

= 6.73
SAY = 7.00
Total = 22.00
kg. per bag

min. per bag

RETURN TRIP
1.2
3 min, Unloading= 2 min)

RETURN TRIP
0.9833333333
3 min, Unloading= 2 min)

RETURN TRIP
0.8666666667
ding , 2 min. Unloading)

RETURN TRIP
1.3111111111

alidated Monitoring
alidated Monitoring

min. per Pc

RETURN TRIP
1
 -
-

alidated Monitoring

min. per Pc

RETURN TRIP
1
P 1,776,779.379574960000000000

3.0382778166
 PROJECT NAME: REHABILITATION OF TRAINING CENTER
ITEM NO. DESCRIPTION UNIT
800 (1) Clearing and Grubbing m2
801 (1) Removal of Structures and Obstruction l.s
803 (1) a Structure Excavation - (Common Soil ) m3
900 (1) c1 Structural Concrete m3
902 (1) a Reinforcing Steel (Deformed) kgs.
903 (2) Formworks and Falseworks m2
1001 (2) Concrete Gutter m
1001 (8) Sewer Line Works l.s.
1001 (11) Septic Vault l.s.
1001 (9) Storm Drainage & Downspout l.s.
1002 (24) Cold Water Lines l.s.
1047 (1) Structural Steel l.s.
1003 (1)-e2 Ceiling l.s.
1005 (4) Steel Windows (Awning Ventilator) m2
1010 (2)-b Doors - Wood Panel m2
1027 (1) Cement Plaster Finish m2
1046 (1)-a2 Masonry Works - (150mm CHB) m2
1100 (10) Conduits, Boxes and Fittings (Conduit Works/ Conduit Rough-in) l.s.
1102 (1) Panelboard with Main & Branch Breakers l.s.
1101 (33) Wires and Wiring Devices l.s.
1018 (1) Glazed Tiles and Trims m2
1018 (2) Unglazed Tiles m2
1032 (1) a Painting Works - Masonry/ Concrete m2
1032 (1) b Painting Works - Wood m2
1032 (1) c Painting Works - Steel m2
B.1 Offices, Shops, Stores & Workemens Accomodation for Contractor l.s
B.5 Project Billboard / Signboard each
B.7 (1) Occupational Safety and Health Program Month
QUANTITY REMARKS
57.00
1.00
41.96
26.43
2289.14
173.20
7.08
1.00
1.00
1.00
1.00
1.00
1.00
6.48
14.49
292.00
150.00
1.00
1.00
1.00
19.44
56.00
270.00
110.00
180.00
1.00
1.00
3.00