PREHTI CONSTRUCTION SERVICES

BLOCK 6 LOT 53 STEEL TOWN SANTA ELENA

ILIGAN CITY, LANAO DEL NORTE

CONTRACT ID: 19IP008

SUMMARY OF BID PRICES

CONTRACT NAME LOCATION TOTAL BID AMOUNT

1 . Concreting of Sitio Magampong Road Wao, Lanao del Sur 14,468,015.21
P 14,468,015.21
TOTAL BID SUM IN WORDS :

Fourteen Million Four Hundred Sixty Eight Thousand Fifteen pesos and Twenty One Cents

Date :
Signature :
In the capacity of : FAHAD MACAUYAG PROPRIETOR
 PREHTI CONSTRUCTION SERVICES
BLOCK 6 LOT 53 STEEL TOWN SANTA ELENA
ILIGAN CITY, LANAO DEL NORTE

Contract ID No. : 19IP008

BILL OF QUANTITIES AND BID PRICES

Contract Name: Concreting of Sitio Magampong Road
Contract Location: Wao, Lanao del Sur

ITEM NO. DESCRIPTION QUANTITY UNIT TOTAL COST

A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis) 3.10 mo. 246,667.25
B.5 Project Billboard/Signboard 4.00 each 21,541.45
B.7 Occupational Safety and Health Program 3.10 mo. 171,927.52
B.9 Mobilization/Demobilization 1.00 l.s. 75,652.92
100 (1) Clearing and Grubbing 5,280.00 sq. m 108,717.72
102 (1) Unsuitable Excavation 12,418.88 cu.m. 3,761,596.65
104 (1) a Embankment from Roadway Excavation 817.68 cu.m. 238,793.85
105 (1) a Subgrade Preparation 4,400.00 sq.m. 89,099.96
200 (1) Aggregate Subbase Course 880.00 cu.m. 1,888,466.73
311 (1) b Portland Cement Concrete Pavement (Unreinforced), 200mm 4,400.00 sq.m. 7,657,618.96
612 (1) Reflectorized Thermoplastic Pavement Markings White 220.10 sq.m. 207,932.19

TOTAL BID PRICE 14,468,015.21

TOTAL BID SUM IN WORDS :

Fourteen Million Four Hundred Sixty Eight Thousand Fifteen pesos and Twenty One Cents

Date :
Signature :
In the capacity of : FAHAD MACAUYAG PROPRIETOR
For ( Bidder) : PREHTI CONSTRUCTION SERVICES
 Ministry of Public Works (MPW)
BARMM

Contract I.D.: 19IP008

Contract Name: Concreting of Sitio Magampong Road

Location of the Contract: Wao, Lanao del Sur

­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­­
BID FORM

Ministry of Public Works

BARMM Lanao del Sur First Eng'g District
Matampay, Marawi City

We, the undersigned, declare that;

(a)  We have examined and have no reservation on the bidding documents (BDs), including Supplemental Bid/Bulletins (Addenda), for the
Concreting of Sitio Magampong Road
Wao, Lanao del Sur

(b) We offer to execute the works for this contract in accordance with the said BD's, including the Bid Data Sheet, General and Special Conditions of
Contract, Specification and Drawing therein;

The total price of our Bid, excluding any discounts offered in item (d) below is:
Fourteen Million Four Hundred Sixty Eight Thousand Fifteen pesos and Twenty One Cents
Php 14,468,015.21
The discounts offered and the methodolgy for their application are:

(c)   Our Bid shall be valid for the period of 120 days from the date fixed for the bid submission deadline in accodance with the Bidding Documents,
and it shall remain binding upon on us and may be accepted at any time before the expiration of that period;

(d)   If our Bid is accepted, we commit to obtain a Performance Security in the amount of 10 percent of the Contract Price for the due performance of
the Contract;

(e)  Our firm, including any subcontractors or suppliers for any part of the Contract, have Nationalities from the following eligible countries:
Philippines

(f)   We are not participating, as Bidders, in more than one Bid in this bidding process, other than alternative offers in accordance with the Bidding
Documents;

(g) Our firm, its affiliates or subsidiaries, including any subcontractors or suppliers for any part of the Contract, has not been declared ineligible by
the Funding Source;

(h) We understand that this Bid, together with your written acceptance thereof though your Notice of Award, shall constitute a binding contract
between us, until a formal Contract Agreement is prepared and executed; and

(i) We understand that you are not bound to accept the Lowest Calculated Bid or any other Bid that you may receive.

Name: FAHAD MACAUYAG

In the capacity of: Authorized Managing Officer
Signed:________________________________
Duly authorized to sign the Bid for and on behalf of: PREHTI CONSTRUCTION SERVICES
Date:
 Ministry of Public Works (MPW)
BARMM

Contract ID No. : 19IP008

Contract Name: Concreting of Sitio Magampong Road

Contract Location: Wao, Lanao del Sur

BILL OF QUANTITIES
Item No. Description Quantity Unit Unit Price Amount Amount in Words
Two Hundred Forty Six
A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis) 3.10 mo. 79,570.08 246,667.25 Thousand Six Hundred Sixty
Seven pesos and Twenty Five
Cents

Twenty One Thousand Five

B.5 Project Billboard/Signboard 4.00 each 5,385.36 21,541.45 Hundred Forty One pesos and
Forty Four Cents

One Hundred Seventy One

B.7 Occupational Safety and Health Program 3.10 mo. 55,460.49 171,927.52 Thousand Nine Hundred Twenty
Seven pesos and Fifty Two
Cents

B.8 Traffic Management - mo. #DIV/0! - No pesos and No Cents

Seventy Five Thousand Six

B.9 Mobilization/Demobilization 1.00 l.s. 75,652.92 75,652.92 Hundred Fifty Two pesos and
Ninety Two Cents

103 (6) a Pipe Culverts and Drain Excavation - cu.m. #DIV/0! - No pesos and No Cents

Two Hundred Thirty Eight

104 (1) a Embankment from Roadway Excavation 817.68 cu.m. 292.04 238,793.85 Thousand Seven Hundred Ninety
Three pesos and Eighty Four
Cents

105 (1) a Subgrade Preparation 4,400.00 sq.m. 20.25 89,099.96 Eighty Nine Thousand Ninety
Nine pesos and Ninety Six Cents

One Million Eight Hundred

200 (1) Aggregate Subbase Course 880.00 cu.m. 2,145.98 1,888,466.73 Eighty Eight Thousand Four
Hundred Sixty Six pesos and
Seventy Two Cents

311 (1) a Portland Cement Concrete Pavement (Unreinforced), 150mm - sq.m. #DIV/0! - No pesos and No Cents

Seven Million Six Hundred Fifty

311 (1) b Portland Cement Concrete Pavement (Unreinforced), 200mm 4,400.00 sq.m. 1,740.37 7,657,618.96 Seven Thousand Six Hundred
Eighteen pesos and Ninety Six
Cents

404 (1) a Reinforcing Steel (headwall) - kg. #DIV/0! - No pesos and No Cents

405 (1) a3 Structural Concrete (headwall) - cu.m. #DIV/0! - No pesos and No Cents

500 (1) a3 Pipe Culverts - l.m. #DIV/0! - No pesos and No Cents

Two Hundred Seven Thousand

612 (1) Reflectorized Thermoplastic Pavement Markings White 220.10 sq.m. 944.72 207,932.19 Nine Hundred Thirty Two pesos
and Nineteen Cents

GRAND TOTAL 14,468,015.21

in words: Fourteen Million Four Hundred Sixty Eight Thousand Fifteen pesos and Twenty One Cents

Submitted by:

FAHAD MACAUYAG
PROPRIETOR

Date:
 MInistry of Public Works (MPW)

Contract ID: 19IP008

Contract Name: Concreting of Sitio Magampong Road
Location: Wao, Lanao del Sur

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR % WT. 1ST QUARTER 2nd QUARTER 3rd QUARTER 4th QUARTER
ACCOMPLISHMENT 10% 30% 30% 30%
CASH FLOW 1,446,801.52 4,340,404.56 4,340,404.56 4,340,404.56
CUMULATIVE ACCOMPLISHMENT 10% 30% 60% 100%
CUMULATIVE CASH FLOW 1,446,801.52 4,340,404.56 8,680,809.13 14,468,015.21

Submitted by:

FAHAD MACAUYAG Date:

Name of the Representative of the Bidder
PROPRIETOR
Position
PREHTI CONSTRUCTION SERVICES
Name of the Bidder
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis)
Quantity / Unit : 3.10 mo.
Output per Hour : Total Number of Hours : 744.00 hours
Total Number of Days : 93.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Skilled Worker: Security Guards, 2 Shifts 2.00 744.00 58.96 87,738.55

Sub-Total ( A ) 87,738.55
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT

a. Rental of Field Office 1.00 3.10 mos. 14,910.00 46,221.00

NOTE:
1. Location and Type of Building will be determined by the Project Engineer
2. The Building for use as Field Engineers' Office and Laboratory must include
Office Tables, Chairs, Dining Table, Laboratory Working Table
3. The Buildng must be Safe and within the proximity of the project site.

Sub-Total ( B ) 46,221.00
C Total [A+B] 133,959.55
D Output per hour 0.00 per hour
E Direct Unit Cost [C/D] 0.00
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS

a. Office Table pcs 4.00 8,946.00 35,784.00

Dining Table w/ 6 Chairs set 1.00 11,928.00 11,928.00
Office Chair pcs 4.00 5,964.00 23,856.00
Laboratory Working Table pcs 1.00 9,940.00 9,940.00
Note:
1. Office Tables and Chairs are for the following:
1 PROJECT ENGINEER
1 PROJECT INSPECTOR
1 MATERIALS ENGINEER
1 LABORATORY TECHNICIAN
2. All Tables and Chairs must be Mahogany or its Equivalent

Hauling Distances Materials' Costings

Sub-Total ( F ) 81,508.00
G ESTIMATED DIRECT COST [C+F] 215,467.55
H Direct Unit Cost per mo. 69,505.66
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 0% 0.00
J Contractor's Profit (CP) [ 8% of G ] use: 8% 17,237.40
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 13,962.30
L TOTAL ADJUSTED COST [G+I+J+K] 246,667.25
M Adjusted Unit Cost per mo. 79,570.08
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : B.5 Project Billboard/Signboard
Quantity / Unit : 4.00 each
Output per Hour : Total Number of Hours : 4.00 hours
Total Number of Days : 1.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Construction Foreman 1.00 4.00 81.28 325.12
b. Skilled Laborer 1.00 4.00 58.96 235.86
c. Unskilled Laborer 2.00 4.00 45.48 363.80

Sub-Total ( A ) 924.78
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT

NONE

Sub-Total ( B ) 0.00
C Total [A+B] 924.78
D Output per hour 0.00 per hour
E Direct Unit Cost [C/D] 0.00
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS

a. Furnish, Install, Maintenance of Project Sign Boards each 4.00 4,473.00 17,892.00

Considerations:
1. One Sign Board at Both Ends (For DPWH) 2
2. One Sign Board at Both Ends (For COA) 2
3. Sign Board at 5000 meters interval (For DPWH) 0
(for Intermediate Sign Boards)
4. Total Number of Sign Boards Required 4

Hauling Distances Materials' Costings

Sub-Total ( F ) 17,892.00
G ESTIMATED DIRECT COST [C+F] 18,816.78
H Direct Unit Cost per each 4,704.19
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 0% 0.00
J Contractor's Profit (CP) [ 8% of G ] use: 8% 1,505.34
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 1,219.33
L TOTAL ADJUSTED COST [G+I+J+K] 21,541.45
M Adjusted Unit Cost per each 5,385.36
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : B.7 Occupational Safety and Health Program
Quantity / Unit : 3.10 mo.
Output per Hour : Total Number of Hours : 744.00 hours
Total Number of Days : 93.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Highly Skilled Worker: First Aider 1.00 744.00 67.88 50,502.91
b. Highly Skilled Worker: Safety Officer 1.00 744.00 67.88 50,502.91

Sub-Total ( A ) 101,005.83
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT

NONE

Sub-Total ( B ) 0.00
C Total [A+B] 101,005.83
D Output per hour 0.00 per hour
E Direct Unit Cost [C/D] 0.00
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS

a. Safety Shoes man-days 4,836.00 2.75 13,315.35

b. Safety Helmet man-days 4,836.00 0.25 1,201.75
c. First Aid Kit/Meds man-days 4,836.00 4.72 22,833.17
d. Specialized PPE man-days 4,836.00 2.45 11,825.18

Computation of Man-days
number of personnel = 52.00 persons
duration = 93.00 cal. days
average working hours = 8.00 hrs/day
man-days = 4,836.00 man-days

Hauling Distances Materials' Costings

Sub-Total ( F ) 49,175.45
G ESTIMATED DIRECT COST [C+F] 150,181.27
H Direct Unit Cost per mo. 48,445.57
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 0% 0.00
J Contractor's Profit (CP) [ 8% of G ] use: 8% 12,014.50
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 9,731.75
L TOTAL ADJUSTED COST [G+I+J+K] 171,927.52
M Adjusted Unit Cost per mo. 55,460.49
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : B.9 Mobilization/Demobilization
Quantity / Unit : 1.00 l.s.
Output per Hour : Total Number of Hours : 120.00 hours
Total Number of Days : 15.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Highly Skilled Worker: Master Trucker 3.00 120.00 81.28 29,260.58
Sub-Total ( A ) 29,260.58
Name and Capacity No. of Units No. of Trips Rate per Trip Amount
B EQUIPMENT
a. Asphalt Distributor, 10 ft. wide (5 ton) 0.00 2.00 4,508.95 0.00
b. Asphalt Paver (80 hp), NF220BIIVDM 0.00 2.00 8,830.03 0.00
c. Boom Truck (2-5 mt) 0.00 2.00 4,903.48 0.00
d. Cargo Truck/ Delivery Truck (9-10 mt) 0.00 2.00 5,838.51 0.00
e. Cargo Truck/ Delivery Truck (2-5 mt) 1.00 2.00 3,771.91 7,543.82
f. Concrete Paver, COM. III, FOUR-TRACK 0.00 2.00 32,588.73 0.00
g. Dump Truck (12 cu.yd.) 0.00 2.00 6,840.50 0.00
h. Hydraulic Telescopic Boom Truck (100 Hp) 0.00 2.00 4,903.48 0.00
i. Transit Mixer (5 cu.m.) 1.00 2.00 6,349.14 12,698.29
j. Truck Mounted Crane (41 - 45 mt) 0.00 2.00 12,553.77 0.00
k. Water Truck/Pump (16000 L) 0.00 2.00 11,802.28 0.00
l. Trailer for Asphalt Batch Plant (60-80 tph) 0.00 2.00 10,934.00 0.00
m. Trailer for Backhoe (0.8 cu.m.) 0.00 2.00 10,934.00 0.00
n. Trailer for Backhoe w/ Breaker (0.80 cu.m.) 0.00 2.00 10,934.00 0.00
o. Trailer for Backhoe (Wheel Type 0.28 cu.m.) 0.00 2.00 10,934.00 0.00
p. Trailer for Bulldozer, D6H SERIES II PSDS/DD 0.00 2.00 10,934.00 0.00
q. Trailer for Concrete Batch Plant (30 cu.m.) 0.00 2.00 10,934.00 0.00
r. Trailer for Crawler Crane (30 - 40 mt) 0.00 2.00 10,934.00 0.00
s. Trailer for Diesel Hammer (K25 or equivalent) 0.00 2.00 10,934.00 0.00
t. Trailer for Motorized Road Grader w/ Scarifier, G710A 0.00 2.00 10,934.00 0.00
u. Trailer for Payloader (1.50 cu.m.) , LX80-2C 0.00 2.00 10,934.00 0.00
v. Trailer for Pneumatic Tire Roller (10 m.t.) 0.00 2.00 10,934.00 0.00
w. Trailer for Tandem Steel Roller (10.1 m.t.), CC421 0.00 2.00 10,934.00 0.00
x. Trailer for Vibratory Roller (10 m.t.), SD100DC 0.00 2.00 10,934.00 0.00
y. Trailer for Minor Equipment/Tools, such as: 1.00 2.00 10,934.00 21,868.00
Plate Compactor, One Bagger Mixer
Concrete Vibrator, Concrete Saw
Bar Cutter, Bar Bender
Welding Machine (300 A), Cutting Outfit
Applicator Machine, Kneading Machine
Power Broom, Pneumatic Drilling Machine
Hydroseeding Machine, Asphalt Kettle Drum
Jack Hammer, Vibro Hammer
Diesel Hammer, Drop Hammer
Concrete Screeder
Air Compressor, Drilling Machine Dry Type, Pull Out Tester, Grouting Machine, Hydroseeding Machine, Power Spray
Sub-Total ( B ) 42,110.11
C Total [A+B] 71,370.68
D Output per hour 0.00 per hour
E Direct Unit Cost [C/D] 0.00
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS
NONE
Hauling Distances Materials' Costings
Sub-Total ( F ) 0.00
G ESTIMATED DIRECT COST [C+F] 71,370.68
H Direct Unit Cost per l.s. 71,370.68
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 0% 0.00
J Contractor's Profit (CP) [ 8% of G ] use: 0% 0.00
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 4,282.24
L TOTAL ADJUSTED COST [G+I+J+K] 75,652.92
M Adjusted Unit Cost per l.s. 75,652.92
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : 100 (1) Clearing and Grubbing
Quantity / Unit : 5,280.00 sq. m
Output per Hour : 500.00 sq. m per hour Total Number of Hours : 10.56 hours
Total Number of Days : 1.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Construction Foreman 1.00 10.56 81.28 858.31
b. Unskilled Laborer 2.00 10.56 45.48 960.44

Sub-Total ( A ) 1,818.75
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT
Usage Factor
a. Dump Truck (12 cu.yd.) 1.00 2.00 10.56 1,411.48 29,810.46
b. Payloader (1.50 cu.m.) 1.00 1.00 10.56 1,722.60 18,190.68
c. Bulldozer, D6H SERIES II PSDS/DD 1.00 1.00 10.56 3,358.73 35,468.15

Minor Tools ( ( 10% of Labor ) 181.88

Sub-Total ( B ) 83,651.16
C Total [A+B] 85,469.91
D Output per hour 500.00 sq. m per hour
E Direct Unit Cost [C/D] 170.94
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS

NONE

Hauling Distances Materials' Costings

Sub-Total ( F ) 0.00
G ESTIMATED DIRECT COST [C+F] 85,469.91
H Direct Unit Cost per sq. m 16.19
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 12% 10,256.39
J Contractor's Profit (CP) [ 8% of G ] use: 8% 6,837.59
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 6,153.83
L TOTAL ADJUSTED COST [G+I+J+K] 108,717.72
M Adjusted Unit Cost per sq. m 20.59
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : 102 (1) Unsuitable Excavation
Quantity / Unit : 12,418.88 cu.m.
Output per Hour : 20.00 cu.m. per hour Total Number of Hours : 620.94 hours
Total Number of Days : 78.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Construction Foreman 1.00 620.94 81.28 50,469.94
b. Unskilled Laborer 3.00 620.94 45.48 84,713.22

Sub-Total ( A ) 135,183.16
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT
Usage Factor
a. Dump Truck (12 cu.yd.) 1.00 2.00 620.94 1,411.48 1,752,900.07
b. Backhoe (0.80 cu.m.) 1.00 1.00 620.94 1,527.78 948,664.58
c. Payloader (1.5 cu.m.) - at Disposal Area 0.10 1.00 62.09 1,722.60 106,963.94

Minor Tools ( ( 10% of Labor ) 13,518.32

Sub-Total ( B ) 2,822,046.91
C Total [A+B] 2,957,230.07
D Output per hour 20.00 cu.m. per hour
E Direct Unit Cost [C/D] 147,861.50
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS

NONE

Hauling Distances Materials' Costings

Sub-Total ( F ) 0.00
G ESTIMATED DIRECT COST [C+F] 2,957,230.07
H Direct Unit Cost per cu.m. 238.12
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 12% 354,867.61
J Contractor's Profit (CP) [ 8% of G ] use: 8% 236,578.41
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 212,920.57
L TOTAL ADJUSTED COST [G+I+J+K] 3,761,596.65
M Adjusted Unit Cost per cu.m. 302.89
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : 104 (1) a Embankment from Roadway Excavation
Quantity / Unit : 817.68 cu.m.
Output per Hour : 50.00 cu.m. per hour Total Number of Hours : 16.35 hours
Total Number of Days : 2.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
For Excavation Work: Usage Factor
a. Construction Foreman 0.83 1.00 13.57 81.28 1,103.25
b. Unkilled Laborer 0.83 2.00 13.57 45.48 1,234.53

For Spreading and Compaction Usage Factor

a. Construction Foreman 1.00 1.00 16.35 81.28 1,329.22
b. Unkilled Laborer 1.00 2.00 16.35 45.48 1,487.38

Sub-Total ( A ) 5,154.37
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT
For Excavation Work: Usage Factor
a. Bulldozer, D6H SERIES II PSDS/DD 0.83 1.00 13.57 3,358.73 45,589.79
b. Payloader (1.5 cu.m.) 0.83 1.00 13.57 1,722.60 23,381.80
c. Dump Truck (12 cu.yd.) 0.83 2.00 13.57 1,411.48 38,317.55

For Spreading and Compaction Usage Factor

a. Motorized Road Grader (140 hp), G710A 1.00 1.00 16.35 2,159.96 35,323.28
b. Vibratory Roller (10 mt), SD100DC 1.00 1.00 16.35 1,834.92 30,007.72
c. Water Truck/Pump (16000 L) 0.25 1.00 4.09 2,435.30 9,956.52

Sub-Total ( B ) 182,576.64
C Total [A+B] 187,731.01
D Output per hour 50.00 cu.m. per hour
E Direct Unit Cost [C/D] 3,754.62
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS

NONE

Hauling Distances Materials' Costings

Sub-Total ( F ) 0.00
G ESTIMATED DIRECT COST [C+F] 187,731.01
H Direct Unit Cost per cu.m. 229.59
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 12% 22,527.72
J Contractor's Profit (CP) [ 8% of G ] use: 8% 15,018.48
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 13,516.63
L TOTAL ADJUSTED COST [G+I+J+K] 238,793.85
M Adjusted Unit Cost per cu.m. 292.04
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : 105 (1) a Subgrade Preparation
Quantity / Unit : 4,400.00 sq.m.
Output per Hour : 300.00 sq.m. per hour Total Number of Hours : 14.67 hours
Total Number of Days : 2.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Construction Foreman 1.00 14.67 81.28 1,192.10
b. Unskilled Laborer 2.00 14.67 45.48 1,333.95

Sub-Total ( A ) 2,526.05
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT
Usage Factor
a. Motorized Road Grader (140 hp), G710A 1.00 1.00 14.67 2,159.96 31,679.44
b. Vibratory Roller (10 m.t.), SD100DC 1.00 1.00 14.67 1,834.92 26,912.22
b. Water Truck/Pump (16000 L) 0.25 1.00 3.67 2,435.30 8,929.43

Sub-Total ( B ) 67,521.09
C Total [A+B] 70,047.14
D Output per hour 300.00 sq.m. per hour
E Direct Unit Cost [C/D] 233.49
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS

NONE

Hauling Distances Materials' Costings

Sub-Total ( F ) 0.00
G ESTIMATED DIRECT COST [C+F] 70,047.14
H Direct Unit Cost per sq.m. 15.92
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 12% 8,405.66
J Contractor's Profit (CP) [ 8% of G ] use: 8% 5,603.77
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 5,043.39
L TOTAL ADJUSTED COST [G+I+J+K] 89,099.96
M Adjusted Unit Cost per sq.m. 20.25
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : 200 (1) Aggregate Subbase Course
Quantity / Unit : 880.00 cu.m.
Output per Hour : 50.00 cu.m. per hour Total Number of Hours : 17.60 hours
Total Number of Days : 2.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Construction Foreman 1.00 17.60 81.28 1,430.52
b. Unskilled Laborer 2.00 17.60 45.48 1,600.74

Sub-Total ( A ) 3,031.25
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT
Usage Factor
a. Motorized Road Grader (140 hp), G710A 1.00 1.00 17.60 2,159.96 38,015.33
b. Vibratory Roller (10 m.t.), SD100DC 1.00 1.00 17.60 1,834.92 32,294.66
c. Water Truck/Pump (16000 L) 0.25 1.00 4.40 2,435.30 10,715.32

Sub-Total ( B ) 81,025.31
C Total [A+B] 84,056.57
D Output per hour 50.00 cu.m. per hour
E Direct Unit Cost [C/D] 1,681.13
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS

Materials' Factor
a. Aggregate Subbase Course 1.15 cu.m. 1,012.00 1,383.98 1,400,587.09
(w/ 15% shrinkage factor)

Hauling Distances Materials' Costings

Hauling Cost from Materials Source to Project Site : Validated Construction Materials Price Data,
Buk 2nd DEO
Aggregates = 688.18 /cu.m.
M200.01-0001 Aggregate Subbase Course = 700.00 /cu.m.

Sub-Total ( F ) 1,400,587.09
G ESTIMATED DIRECT COST [C+F] 1,484,643.65
H Direct Unit Cost per cu.m. 1,687.10
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 12% 178,157.24
J Contractor's Profit (CP) [ 8% of G ] use: 8% 118,771.49
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 106,894.34
L TOTAL ADJUSTED COST [G+I+J+K] 1,888,466.73
M Adjusted Unit Cost per cu.m. 2,145.98
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : 311 (1) b Portland Cement Concrete Pavement (Unreinforced), 200mm
Quantity / Unit : 4,400.00 sq.m.
Output per Hour : 40.25 sq.m. per hour Total Number of Hours : 109.32 hours
Total Number of Days : 14.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Construction Foreman 1.00 109.32 81.28 8,885.20
b. Skilled Laborer 4.00 109.32 58.96 25,783.05
c. Unskilled Laborer 12.00 109.32 45.48 59,654.82

Sub-Total ( A ) 94,323.07
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT
Usage Factor
a. Transit Mixer (5 cu.m.) 1.00 2.00 109.32 1,310.09 286,430.05
b. Concrete Vibrator 1.00 2.00 109.32 90.70 19,830.61
c. Concrete Batch Plant (30 cu.m.) 1.00 1.00 109.32 1,748.94 191,188.80
d. Payloader (1.50 cu.m.) , LX80-2C 1.00 1.00 109.32 1,722.60 188,309.29
e. Concrete Screeder (5.5 hp) 1.00 1.00 109.32 541.73 59,220.17
f. Water Truck/Pump (16000 L) 1.00 1.00 109.32 2,435.30 266,219.13
g. Concrete Saw (7.5 hp), 14" Blade ф 1.00 1.00 109.32 32.43 3,545.60
h. Bar Cutter, Single Phase 0.10 1.00 10.93 218.43 2,387.82
Minor Tools ( ( 5% of Labor ) 4,716.15
Sub-Total ( B ) 1,021,847.63
C Total [A+B] 1,116,170.70
D Output per hour 40.25 sq.m. per hour
E Direct Unit Cost [C/D] 27,730.95
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS
Materials' Factor
a. Reinforcing Steel Bar 0.3900 kg. 1,716.000 50.10 85,975.69
b. Curing Compound 0.2900 L 1,276.000 74.55 95,125.80
c. Asphalt Sealant 0.1200 L 528.000 60.04 31,702.38
d. Steel Forms (Rental) 0.4600 m. 2,024.000 36.78 74,438.67
e. Sand 0.1100 cu.m. 484.000 1,678.05 812,176.32
f. Gravel 0.2000 cu.m. 880.000 1,678.05 1,476,684.23
g. Portland Cement 1.9000 bag 8,360.000 275.54 2,303,524.90
h. Concrete Saw (Diamond Blade 14" ф) 0.00015 pc. 0.660 7,952.00 5,248.32
i. Pipe Sleeve, 2" ф 0.0086 m. 37.840 336.30 12,725.72
j. Grease/Tar 0.0056 L 24.640 258.44 6,367.96
Hauling Distances Materials' Costings
Hauling Cost from Materials Source to Project Site : Validated Construction Materials Price Data,
Buk 2nd DEO
G1 & Fine Aggregates = 688.18 /cu.m. M404.03-0003 Reinforcing Steel Bar = 50.00 /kg.
Cement = 17.20 /bag M311.13-0013 Curing Compound = 75.00 /L
RSB = 0.40 /kg. M311.16-0016 Steel Forms (Rental) = 37.00 /l.m.
Asphalt = 404.81 /m.t. M405.11-0011 Sand = 1,000.00 /cu.m.
M405.06-0006 Gravel = 1,000.00 /cu.m.
M700.02-0002 Portland Cement = 260.00 /bag
M1002.10-0010 GI Pipe (50 mm ф) 2,030.00 /pc. = 338.33 /l.m.
M900.10-0010 Grease/Tar = 260.00 /L

Sub-Total ( F ) 4,903,969.99
G ESTIMATED DIRECT COST [C+F] 6,020,140.69
H Direct Unit Cost per sq.m. 1,368.21
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 12% 722,416.88
J Contractor's Profit (CP) [ 8% of G ] use: 8% 481,611.26
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 433,450.13
L TOTAL ADJUSTED COST [G+I+J+K] 7,657,618.96
M Adjusted Unit Cost per sq.m. 1,740.37
Name of Project : Concreting of Sitio Magampong Road
-
-

Location : Wao, Lanao del Sur

DETAILED UNIT PRICE ANALYSIS

Item No. / Description : 311 (1) b Portland Cement Concrete Pavement (Unreinforced), 200mm
Quantity / Unit : 4,400.00 sq.m.
Output per Hour : 80.50 sq.m. per hour Total Number of Hours : 54.66 hours
Total Number of Days : 7.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Construction Foreman 1.00 54.66 81.77 4,469.42
b. Skilled Laborer 4.00 54.66 59.32 12,969.34
c. Unskilled Laborer 12.00 54.66 45.75 30,007.45

Sub-Total ( A ) 47,446.21
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT
Usage Factor
a. Concrete Vibrator 1.00 2.00 54.66 91.25 9,975.16
b. Concrete Screeder (5.5 hp) 1.00 1.00 54.66 545.00 29,788.82
c. Concrete Saw (7.5 hp), 14" Blade ф 1.00 1.00 54.66 32.63 1,783.50
d. Bar Cutter, Single Phase 0.10 1.00 5.47 219.75 1,201.12
Minor Tools ( ( 5% of Labor ) 2,372.31

Sub-Total ( B ) 45,120.91
C Total [A+B] 92,567.12
D Output per hour 80.50 sq.m. per hour
E Direct Unit Cost [C/D] 1,149.90
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS
Materials' Factor
a. Reinforcing Steel Bar 0.3900 kg. 1,716.000 50.40 86,494.66
b. Curing Compound 0.2900 L 1,276.000 75.00 95,700.00
c. Asphalt Sealant 0.1200 L 528.000 60.40 31,893.74
d. Steel Forms (Rental) 0.4600 m. 2,024.000 37.00 74,888.00
e. Ready Mix Concrete, 3500 psi 0.2000 cu.m. 880.000 5,160.00 4,540,800.00
f. Concrete Saw (Diamond Blade 14" ф) 0.00015 pc. 0.660 8,000.00 5,280.00
g. Pipe Sleeve, 2" ф 0.0086 m. 37.840 338.33 12,802.53
h. Grease/Tar 0.0056 L 24.640 260.00 6,406.40

Hauling Distances Materials' Costings

Hauling Cost from Materials Source to Project Site : Validated Construction Materials Price Data,
Buk 2nd DEO
G1 & Fine Aggregates = 688.18 /cu.m. M404.03-0003 Reinforcing Steel Bar = 50.00 /kg.
Cement = 17.20 /bag M311.13-0013 Curing Compound = 75.00 /L
RSB = 0.40 /kg. M311.16-0016 Steel Forms (Rental) = 37.00 /l.m.
Asphalt = 404.81 /m.t. M311.06-0006 Ready Mix Concrete, 3500 psi = 5,160.00 /cu.m.
M1002.10-0010 Pipe Sleeve, 2" ф 2,030.00 /pc. = 338.33 /l.m.
M900.10-0010 Grease/Tar = 260.00 /L

Sub-Total ( F ) 4,854,265.33
G ESTIMATED DIRECT COST [C+F] 4,946,832.45
H Direct Unit Cost per sq.m. 1,124.28
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 12% 593,619.89
J Contractor's Profit (CP) [ 8% of G ] use: 8% 395,746.60
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 356,171.94
L TOTAL ADJUSTED COST [G+I+J+K] 6,292,370.87
M Adjusted Unit Cost per sq.m. 1,430.08
 DETAILED UNIT PRICE ANALYSIS
Item No. / Description : 612 (1) Reflectorized Thermoplastic Pavement Markings White
Quantity / Unit : 220.10 sq.m.
Output per Hour : 25.00 sq.m. per hour Total Number of Hours : 8.80 hours
Total Number of Days : 1.00 day/s
Designation No. of Person No. of Hours Hourly Rate Amount
A LABOR
a. Construction Foreman 1.00 8.80 81.28 715.58
b. Skilled Laborer 2.00 8.80 58.96 1,038.24
c. Unskilled Laborer 6.00 8.80 45.48 2,402.20

Sub-Total ( A ) 4,156.02
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
B EQUIPMENT
Usage Factor
a. Cargo Truck/ Delivery Truck (2-5 mt) 1.00 1.00 8.80 778.30 6,852.17
b. Applicator Machine 1.00 1.00 8.80 93.19 820.42
c. Kneading Machine 1.00 1.00 8.80 186.38 1,640.85

Minor Tools ( 10% of Labor ) 415.60

Sub-Total ( B ) 9,729.04
C Total [A+B] 13,885.06
D Output per hour 25.00 sq.m. per hour
E Direct Unit Cost [C/D] 555.40
Name and Specification Unit Quantity Unit Cost Amount
F MATERIALS
Materials' Factor
a. Thermoplastic Paint (White) 0.325 bags 71.53 1,789.20 127,985.95
b. Glass Beads 0.033 bags 7.26 795.20 5,775.78
c. Primer 0.120 L 26.41 159.04 4,200.56
d. LPG (50 kg.) 0.004 cyl. 0.88 4,423.30 3,894.27
e. LPG (12 kg.) 0.002 cyl. 0.44 1,061.59 467.31
f. Calsumine 0.125 kg. 27.51 4.97 136.74
Miscellaneous ( 5% of Materials) 7,123.03

Hauling Distances Materials' Costings

Validated Construction Materials Price Data,
Buk 2nd DEO

M606.06-0006 Thermoplastic Paint (White) = 1,800.00 /bag

M606.01-0001 Glass Beads = 800.00 /bag
M606.02-0002 Primer, White = 160.00 /L
M606.04-0004 LPG (50 kg.) 89 /kg = 4,450.00 /cyl.
M606.04-0004 LPG (12 kg.) 89 /kg = 1,068.00 /cyl.

Sub-Total ( F ) 149,583.64
G ESTIMATED DIRECT COST [C+F] 163,468.71
H Direct Unit Cost per sq.m. 742.70
I Overhead, Contingencies, & Miscellaneous (OCM) [ 11% / 10% / 9% / 8% / 7% of G ] use: 12% 19,616.24
J Contractor's Profit (CP) [ 8% of G ] use: 8% 13,077.50
K Value Added Tax (VAT) [ 6% of ( G + I + J ) ] use: 6% 11,769.75
L TOTAL ADJUSTED COST [G+I+J+K] 207,932.19
M Adjusted Unit Cost per sq.m. 944.72