Project : Proposed Construction of Concrete Retaining Wall at Tamion Production Well

Location : Lower Tamion, Vitali, Zamboanga City

Scope of Works : Construction of 30.00 Linear Meters of Concrete Retaining Wall
A. NON- ENGINEERING BASIC ITEMS
A. SUPERVISION
B. CONSTRUCTION OF TEMPORARY FACILITIES
B. ENGINEERING BASIC ITEMS
I. MOBILIZATION/HAULING OF MATERIALS
II. DEMOLITION OF EXISTING 28.00 LINEAR METERS RIP-RAP
III. DIVERSION WORKS
IV. EXCAVATION WORKS
V. LAY-OUTING WORKS
VI. CONCRETING WORKS
VII. FORMS & SCAFFOLDING WORKS
VIII. REBAR WORKS
IX. DEMOBILIZATION/BACKFILL WORKS
Cost of Project :
Qty Unit Unit Cost Sub - Total Total
A. NON- ENGINEERING BASIC ITEMS
A. SUPERVISION
1 - Engineering Assistant 100 days 542.00 54,200.00 54,200.00
Direct Cost 54,200.00
OCM 5,438.00
Total Cost of Item A 59,638.00
B. CONSTRUCTION OF TEMP. FACILITIES (Area = 3.00mtrs. X 5.00mtrs., 1 - Unit)
A. Materials
26 pcs. - 2" x 4" x 10' Coco Lumber 173 bd.ft. 20.00 3,460.00
18 pcs. - 2" x 3" x 10' Coco Lumber 90 bd.ft. 20.00 1,800.00
16 pcs. - 2" x 2" x 10' Coco Lumber 53 bd.ft. 20.00 1,060.00
* 12mm thk x 1.20m x 2.40m Ordinary Plywood 18 shts. 975.00 17,550.00
Gauge 26 x 1.80m Length Corrugated G.I. Roofing Sheets 18 shts. 221.00 3,978.00
Gauge 26 x 1.20m x 2.40m G.I. Plain Sheet 1 sht. 425.00 425.00
2" C.W. Nail 2 kgs. 65.00 130.00
3" C.W. Nail 1 kg. 70.00 70.00
4" C.W. Nail 2 kg. 70.00 140.00
Padlock (Big) 1 pc. 150.00 150.00
3-1/2" Loose Pin Hinges 3 pairs 45.00 135.00
1/8" G.I. Chain (1Kg. Equal to 2mtrs.) 1 kg. 163.00 163.00
2" C.W. Umbrella Roofing Nails 2 kgs. 92.00 184.00 29,245.00
B. Labor:
2 - Carpenters 6 days 366.00 4,392.00
4 - Laborers 6 days 317.00 7,608.00 12,000.00
41,245.00
B. ENGINEERING BASIC ITEMS
I. MOBILIZATION/HAULING OF MATERIALS
A. Equipment Rental
1 - Unit Boom Truck (w/Driver) 14 days 5,500.00 77,000.00
Diesel Fuel 2,800 liters 49.00 137,200.00 214,200.00
B. Labor
4 - Laborers 14 days 317.00 17,752.00 17,752.00
Direct Cost 231,952.00
OCM 23,808.00
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
Php2,218,094.00
BILL OF MATERIALS AND COST ESTIMATE
Item Description
1/3
Pricelist Database as of Feb. - March, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
Total Cost of Item I 255,760.00
II. DEMOLITION OF EXISTING 28.00 LINEAR METERS RIP-RAP
A. Labor
2 - Carpenters 12 days 366.00 8,784.00
4 - Masons 12 days 366.00 17,568.00
4 - Steelmans 12 days 366.00 17,568.00
12 - Laborers 12 days 317.00 45,648.00 89,568.00
2/3
Pricelist Database as of Feb. - March, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
B. Equipment Rental/Fuel:
1 - Compressor w/ Jackhammer (w/ Operator) 12 days 8,000.00 96,000.00
Diesel Fuel 96 ltrs. 49.00 4,704.00 100,704.00
Direct Cost 190,272.00
OCM 19,640.00
Total Cost of Item II 209,912.00
III. DIVERSION WORKS
Note: Diversion the flow of water from river.
A. Labor:
12 - Laborers 13 days 317.00 49,452.00 49,452.00
B. Equipment Rental/Fuel:
1 - Water Pump 12 days 500.00 6,000.00
Premium Gasoline 48 liters 60.00 2,880.00 8,880.00
Direct Cost 58,332.00
OCM 6,446.00
Total Cost of Item III 64,778.00
IV. EXCAVATION WORKS
Note: Excavation only for base foundation.
24 - Laborers 6 days 317.00 45,648.00 45,648.00
Direct Cost 45,648.00
OCM 4,565.00
Total Cost of Item IV 50,213.00
V. LAY-OUTING WORKS
A. Labor:
2 - Carpenters 1 day 366.00 732.00 732.00
Direct Cost 732.00
OCM 73.00
Total Cost of Item V 805.00
VI. CONCRETING WORKS
A. Materials:
Concrete 1,040.00
Portland Cement 1,352.00 1,352 bags 260.00 351,520.00
Washed Sand 57 cu.m. 1,000.00 57,000.00
Gravel (G-1) 75 cu.m. 1,000.00 75,000.00
75mm x 3.00m PVC Pipe, Series 1,000 8 pcs. 563.00 4,504.00 488,024.00
B. Labor:
2 - Carpenters 27 days 366.00 19,764.00
4 - Masons 27 days 366.00 39,528.00
4 - Steelmans 27 days 366.00 39,528.00
12 - Laborers 27 days 317.00 102,708.00 201,528.00
C. Equipment Rental/Fuel:
1 - Unit Concrete Bagger Mixer 27 days 1,500.00 40,500.00
1 - Concrete Vibrator 27 days 500.00 13,500.00
Special Gasoline 414 liters 60.00 24,840.00 78,840.00
Direct Cost 768,392.00
OCM 77,452.00
Total Cost Item IV 845,844.00
VII. FORMS & SCAFFOLDING WORKS
A. Materials:
130 130pcs. - 2" x 4" x 10' Coco Lumber 867 bd.ft. 20.00 17,340.00
96 96pcs. - 2" x 3" x 10' Coco Lumber 480 bd.ft. 20.00 9,600.00
60 * 12mm thk x 1.20m x 2.40m Ordinary Plywood 60 shts. 975.00 58,500.00
270pcs. - 2" x 3" x 8' Coco Lumber 1,080 bd.ft. 20.00 21,600.00
124 2" C.W. Nail 15 kgs. 65.00 975.00
270 4" C.W. Nail 36 kgs. 70.00 2,520.00 110,535.00
B. Labor:
2 - Carpenter 21 days 366.00 15,372.00
4 - Laborers 21 days 317.00 26,628.00 42,000.00
Direct Cost 152,535.00
OCM 15,867.00
3/3
Pricelist Database as of Feb. - March, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
Total Cost Item V 168,402.00
VIII.REBAR WORKS
A. Materials:
16mm x 6.00m Def. Reinforcing Steel Bar 449 pcs. 450.00 202,050.00
12mm x 7.50m Def. Reinforcing Steel Bar 120 pcs. 344.00 41,280.00
12mm x 6.00m Def. Reinforcing Steel Bar 491 pcs. 250.00 122,750.00
Hacksaw Blade 12 pcs. 72.00 864.00
#16 G.I. Tie-wire 143 kgs. 75.00 10,725.00 377,669.00
B. Labor:
4 - Steelmans 24 days 366.00 35,136.00
4 - Laborers 24 days 317.00 30,432.00 65,568.00
4/3
Pricelist Database as of Feb. - March, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
C. Equipment Rental
1 - Unit Bar Cutter 24 days 300.00 7,200.00 7,200.00
Direct Cost 450,437.00
OCM 45,657.00
Total Cost Item VI 496,094.00
IX. DEMOBILIZATION/BACKFILL WORKS
A. Labor:
2 - Carpenters 2 days 366.00 1,464.00
4 - Masons 2 days 366.00 2,928.00
4 - Steelmans 2 days 366.00 2,928.00
24 - Laborers 2 days 317.00 15,216.00 22,536.00
Direct Cost 22,536.00
OCM 2,867.00
Total Cost Item VII 25,403.00
Sizing Requirements
Note: * All sizes referred herein should mean commercially available measurements with tolerance of + 1mm.
A. NON- ENGINEERING BASIC ITEMS
A. SUPERVISION
B. CONSTRUCTION OF TEMPORARY FACILITIES
B. ENGINEERING BASIC ITEMS
I. MOBILIZATION/HAULING OF MATERIALS
II. DEMOLITION OF EXISTING 28.00 LINEAR METERS RIP-RAP
III. DIVERSION WORKS
IV. EXCAVATION WORKS
V. LAY-OUTING WORKS
VI. CONCRETING WORKS
VII. FORMS & SCAFFOLDING WORKS
VIII.REBAR WORKS
IX. DEMOBILIZATION/BACKFILL WORKS
Prepared by: Reviewed & Checked by: Approved by:
FELIXBERTO R. CAARE, JR. MARIE CLAIRE C. BONGO EFREN C. SALVACION
Researcher/Analyst A, (J.O.) Principal Engineer C Division Manager C
Planning & Development Section Planning & Development Section Planning & Design Division
Recommending Project Implementation: Approved for Project Implementation:
ARNULFO A. ALFONSO LEONARDO REY D. VASQUEZ
Department Manager C, Maintenance Dept. General Manager
Concurrent Head, Engineering
168,402.00 PhP
2,218,094.00 PhP
S U M M A R Y
59,638.00 PhP
41,245.00 PhP
496,094.00 PhP
50,213.00 PhP
805.00 PhP
25,403.00 PhP
255,760.00 PhP
209,912.00 PhP
64,778.00 PhP
845,844.00 PhP
5/3
Pricelist Database as of Feb. - March, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
PROJECT : PROPOSED CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
Location : Lower Tamion, Vitali, Zamboanga City
Project Cost :
Project Duration : ONE HUNDRED (100) CALENDAR DAYS
Manpower Requirements : 35 MANPOWER (1-Engineering Assistant, 24-Laborers, 4-Steelman, 2-Carpenters, & 4-Masons)
13 DAYS 3 DAYS
1 DAY 4 DAYS 1 DAY
2 DAYS 2 DAYS
6 DAYS 6 DAYS 14 DAYS 9 DAYS 2 DAYS 5 DAYS 4 DAYS 2 DAYS 5 DAYS 4 DAYS 2 DAYS 4 DAYS 4 DAYS 2 DAYS 3 DAYS 2 DAYS 3 DAYS 2 DAYS
12 DAYS
14 DAYS
c f&c r C R I T I C A L P A T H :
A - Construction of temporary facilities NON - ENGINEERING BASIC ITEMS
B - Hauling of materials/ Mobilization A. SUPERVISION
C - Divertion Works (Divert direction of water flow from river) B. CONSTRUCTION OF TEMPORARY FACILITIES 1. A-C-E-F-G-H-I-J-K-L-M-N-O-P-Q-R-T-U-V-X-Y-A' DAYS
D - Demolition of existing riprap ENGINEERING BASIC ITEMS
E - Lay - outing works I. MOBILIZATION/ HAULING OF MATERIALS
F - Excavation for Base Foundation II. DEMOLITION OF EXISTING 28.00 LINEAR METERS RIP-RAP
G - Fabrication and installation of steel bar for base foundation 14 III. DIVERSION WORKS
H - Concrete pouring on base foundation 9 IV. EXCAVATION WORKS
I - Fabrication and installation of steel bar for first lift 2 V. LAY-OUTING WORKS
J - Fabrication and installation of forms and scaffolding 5 VI. CONCRETING WORKS
K - Concrete pouring on first lift 4 VII. FORMS & SCAFFOLDING WORKS
L - Fabrication and installation of steel bar for second lift 2 VIII. REBAR WORKS
M - Fabrication and installation of forms and scaffolding 5 IX. DEMOBILIZATION/ BACKFILL WORKS
N - Concrete pouring on second lift 4
O - Fabrication and installation of steel bar for third lift 2
P - Fabrication and installation of forms and scaffolding 4
Q - Concrete pouring on third lift 4
R - Fabrication and installation of steel bar for fourth lift 2
S - Installation of weepholes
T - Fabrication and installation of forms and scaffolding 4
U - Concrete pouring on fourth lift 3
V - Fabrication and installation of steel bar for fifth lift 2
W - Installation of weepholes
X - Fabrication and installation of forms and scaffolding 3
Y - Concrete pouring on fifth lift 3
Z - Installation of granular gravel filter
A' - Demobilization/ Backfill
27 21 24
Prepared by: Checked and Reviewed by: Approved by: Recommending Approval for Project Implementation: Approved for Project Implemention:
FELIXBERTO R. CAARE, JR. MARIE CLAIRE C. BONGO EFREN C. SALVACION ARNULFO A. ALFONSO LEONARDO REY D. VASQUEZ
Researcher/ Analyst A (J.O.) Principal Engineer C Division Manager C Department Manager C, Maintenance Department General Manager
Planning and Development Section Planning and Development Section Planning and Design Division Concurrent Head, Engineering
2 Y, Z
G, I, L, O, R, & V
A', Z
3 V, W
3 X
1 Y
3 T
2 U
2 U
2 Q
2 Q
4 R, S
2 N
4 O
4 P
2 K
5 L
4 M
5 I H, K, N, Q, U, S, & Y
4 J J, M, P, T, & X
9 G F
2 H E
6 B, E D
14 F C
12 A
1 C, D B
ACTIVITIES LENGTH PROJECT DURATION
13 A A 100
6
14
ACTIVITY COMPLETED DURATION (DAYS) PRECEDENCE SCOPE OF WORKS ACTIVITY UNDER
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar St., Zamboanga City
PERT CPM
2,218,094.00 PhP
A
C
S
T
A
R
T

D
E F
B
G H I J K L M N O P Q
R
S
T U
W
V
X Y
Z
A'
E
N
D

PROJECT : Proposed Construction of Concrete Retaining Wall at Tamion Production Well
Location : Lower Tamion, Vitali, Zamboanga City
Project Cost :
Project Duration : ONE HUNDRED (100) CALENDAR DAYS
Manpower Requirements : 35 Manpower (1-Engineering Assistant, 24-Laborers, 4-Steelman, 2-Carpenters, & 4-Masons)
A. NON- ENGINEERING BASIC ITEMS
A. SUPERVISION 2.69% # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # # #
B. Construction of Temp. Facilities 1.86%
B. ENGINEERING BASIC ITEMS 0.00%
I. MOBILIZATION/HAULING OF MATERIALS 11.53% # # # # # # # # # # # # # #
II. DEMOLITION OF EXISTING 28.00 LINEAR METERS RIP-RAP 9.46% # # # # # # # # # # # # #
III. DIVERSION WORKS 2.92%
IV. EXCAVATION WORKS 2.26%
V. LAY-OUTING WORKS 0.04%
VI. CONCRETING WORKS 38.13%
VII. FORMS & SCAFFOLDING WORKS 7.59%
VIII. REBAR WORKS 22.37% # # # # # # # # # # # # # # # # # # # # # # # #
IX. DEMOBILIZATION/BACKFILL WORKS 1.15%
TOTAL PROJECT COST 100%
CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Recommending Approval for Approved for Project Implementation:
Prepared by: Reviewed & Checked by: Approved by: Project Implementation
FELIXBERTO R. CAARE, JR. MARIE CLAIRE C. BONGO EFREN C. SALVACION ARNULFO A. ALFONSO LEONARDO REY D. VASQUEZ
Researcher/Analyst A (J.O.) Principal Engineer C Division Manager C Department Manager C, Maintenance Department General Manager
Planning & Development Section Planning & Development Section Planning & Design Division Concurrent Head, Engineering
845,844.00 Php
168,402.00 Php
496,094.00 Php
36.44% 68.63% 100.00%
209,912.00 Php
808,354.59
36.44%
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar St., Zamboanga City
713,836.02
32.18%
695,903.39
31.37%
64,778.00 Php
50,213.00 Php
805.00 Php
255,760.00 Php
41,245.00 Php
59,638.00 Php
25,403.00 Php
2,218,094.00 Php
GANTT CHART
2,218,094.00 Php
Work Item Amounts
Percent
Perfected
34 100 67
C A L E N D A R D A Y S
PROJECT NAME:
Item No./Description: Construction of Temporary Facilities
Unit of Measurement:
Output per day:
Quantity:
A. Labor
a. Construction Foreman/Eng'g Assist.
b. Skilled Laborer
c. Laborer
B. Equipment
N/A
C.
D. Output per day =
E. Materials
a.
b.
c.
d.
e.
f. Ga. 26 x 1.20m x 2.40m G.I. Plain Sheet
g. 2" C.W. Nail
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
SPL-1
lot
1.00 lot
2 6 366.00
4 6 317.00
Designation No. Person No. of Days Daily Rate
1 6 524.00
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
Sub-Total for B
Total (A+B)
Name and Specifications Quantity Unit Unit Cost
12mm thk x 1.20m x 2.40m Ordinary
Plywood
18 shts. 975.00
Ga. 26 x 1.80m Length Corrugated G.I.
Roofing Sheet
18 shts. 221.00
8,510.64
16 pcs. - 2" x 2" x 10' Coco Lumber 0.12506
26 pcs. - 2" x 4" x 10' Coco Lumber 0.40823 cu.m. 8,510.64
18 pcs. - 2" x 3" x 10' Coco Lumber 0.21237 cu.m.
sht. 425.00
2 kgs. 65.00
cu.m. 8,510.64
1
h. 3" C.W. Nail
i.
j.
k. 3-1/2" Loose Pin Hinges
l. 1/8" G.I. Chain (1kg. Equal to 2mtrs.)
m. 2" C.W. Umbrella Roofing Nails
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 0% per D.O. 29 s 2011
H. Contractor's Profit (CP) 0% per D.O. 29 s 2011
I. Value Added Tax (VAT) 0% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Demolition of existing Rip-rap
Unit of Measurement:
Output per day: ln.m. /day
Quantity:
A. Labor
a. Construction Foreman/Eng'g Assist.
b. Skilled Laborer
c. Laborer
B. Equipment
a. Compressor w/ Jackhammer
C.
4" C.W. Nail 2 kgs. 70.00
Padlock (Big) 1 pc. 150.00
Sub-Total for E
3 pairs 45.00
1 12 524.00
2.33
28.00 ln.m.
Designation No. Person No. of Days
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
SPL-2
ln.m.
Daily Rate
Name and Capacity No. of Units No. of Days Daily Rate
12 days 10,406.56
Sub-Total for A
10 12 366.00
12 12 317.00
Sub-Total for B
Total (A+B)
70.00
163.00
92.00
1
1
2
kg.
kg.
kgs.
D. Output per day = ln.m.
E. Material
N/A
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 0% per D.O. 29 s 2011
I. Value Added Tax (VAT) 0% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: SPL-3 Diversion Works
Unit of Measurement:
Output per day:
Quantity:
A. Labor
a. Construction Foreman/Eng'g Assist.
b. Laborer
B. Equipment
a. Water Pump
2.33
Name and Specifications Quantity Unit Unit Cost
Sub-Total for E
1 13 524.00
1.00 lot
Designation No. Person No. of Days Daily Rate
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
lot
Name and Capacity No. of Units No. of Days Daily Rate
1 12 987.04
Sub-Total for A
12 13 317.00
Sub-Total for B
/day
C.
D. Output per day =
E. Materials
N/A
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 0% per D.O. 29 s 2011
I. Value Added Tax (VAT) 0% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Reinforcing Steel Bar, Grade 40
Unit of Measurement:
Output per day: kg./ day
Quantity:
A. Labor
a. Construction Foreman/Eng'g Assist.
b. Skilled Laborer
c. Laborer
B. Equipment
a. Bar Cutter
b. Bar Bender
c. Cargo Truck (10T, 270Hp)
Total (A+B)
Name and Specifications Quantity Unit Unit Cost
Sub-Total for E
1 6 524.00
1,440.00
7,668.26 kg.
Designation No. Person No. of Days
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
404(2)
kg.
2 6 366.00
8 6 317.00
Daily Rate
1 1.20 8,816.00
1 2 1,758.00
1 2 2,812.00
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
C.
D. Output per day = kg./ day
E. Materials
a.
b.
c.
d.
e.
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 0% per D.O. 29 s 2011
I. Value Added Tax (VAT) 0% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Lay-out and Excavation
Unit of Measurement:
Output per day: cu.m. /day
Quantity:
A. Labor
a. Construction Foreman/Eng'g Assist.
b. Skilled Laborer
c. Laborer
4,252.03 kgs. 47.52
12mm. x 7.50m. Def. Reinforcing Steel
Bar
799.20 kgs. 51.65
Sub-Total for B
Total (A+B)
1,440.00
Name and Specifications Quantity Unit Unit Cost
16mm. x 6.00m. Def. Reinforcing Steel
Bar
Sub-Total for E
143 kgs. 75.00
No. of Days Daily Rate
1 4 524.00
cu.m.
32.00
109.87 cu.m.
Designation No. Person
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
103(1)a
2 4 366.00
10 4 317.00
Hacksaw Blade 12 pcs. 72.00
#16 G.I. Tie-Wire
12mm. x 7.50m. Def. Reinforcing Steel
Bar
2,617.03 kgs. 46.90
B. Equipment
a. Dump Truck (10 cu.m.)
b. Backhoe w/ Breaker (0.80 cu.m.)
Minor Tools (10% of Labor)
C.
D. Output per day = cu.m. /day
E. Materials
N/A
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 0% per D.O. 29 s 2011
I. Value Added Tax (VAT) 0% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Structural Concrete
Unit of Measurement:
Output per day: cu.m. /day
Quantity:
1 3 12,296.00
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
Total (A+B)
32.00
Name and Specifications Quantity Unit Unit Cost
Sub-Total for B
2 3 10,816.00
Sub-Total for E
Daily Rate
22.40
135.20 cu.m.
Designation No. Person No. of Days
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
405
cu.m.
A. Labor
a. Construction Foreman/Eng'g Assist.
b. Skilled Laborer
c. Laborer
Installation of Formworks
a. Skilled Laborer
b. Laborer
B. Equipment
a. One Concrete Bagger Mixer
b. Concrete Vibrator
c. Water Truck (1000 gal.)
C.
D. Output per day = cu.m. /day
E. Materials
a.
b.
c.
d.
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
Daily Rate
1 6 524.00
Designation No. Person No. of Days
8 6 317.00
4 6 366.00
8 6 366.00
16 6 317.00
1 6.00 8,520.00
2 6.00 1,376.00
2 6.00 972.00
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
Washed Sand 57 cu.m. 900.00
Gravel (G-1) 75 cu.m. 900.00
Portland Cement 1,352 bags 260.00
Sub-Total for B
Total (A+B)
22.40
Name and Specifications Quantity Unit Unit Cost
270pcs. - 2" x 3" x 8' Coco Lumber 2.54851 cu.m. 8,510.64
12mm. Thk. X 1.20m. X 2.40m. Ordinary
Plywood
60 shts. 975.00
Forms
41pcs. - 2" x 4" x 10' Coco Lumber 0.64420 cu.m. 8,510.64
75mm. x 3.00m. PVC Pipe, Series 1000 8 pcs. 563.00
Sub-Total for E
2" C.W. Nail 15 kgs. 65.00
H. Contractor's Profit (CP) 0% per D.O. 29 s 2011
I. Value Added Tax (VAT) 0% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Scaffolding Works
Unit of Measurement:
Output per day: cu.m. /day
Quantity:
A. Labor
a. Construction Foreman/Eng'g Assist.
b. Skilled Laborer
c. Laborer
B. Equipment
N/A
C.
D. Output per day = cu.m. /day
E. Materials
a.
b.
c.
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
Daily Rate
1 15 524.00
0.212
3.18 cu.m.
Designation No. Person No. of Days
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
SPL-4
cu.m.
Name and Capacity No. of Units No. of Days Daily Rate
Sub-Total for A
2 15 366.00
4 15 317.00
2.04589 cu.m. 8,510.64
96pcs. - 2" x 3" x 10' Coco Lumber 1.13267 cu.m. 8,510.64
0.212
Name and Specifications Quantity Unit Unit Cost
Sub-Total for B
Total (A+B)
130pcs. - 2" x 4" x 10' Coco Lumber
4" C.W. Nail 36 kgs. 70.00
Sub-Total for E
H. Contractor's Profit (CP) 0% per D.O. 29 s 2011
I. Value Added Tax (VAT) 0% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Embankment
Unit of Measurement:
Output per day: cu.m. /day
Quantity:
A. Labor
a. Construction Foreman/Eng'g Assist.
b. Laborer
B. Equipment
a.
C.
D. Output per day = cu.m. /day
E. Materials
a.
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 0% per D.O. 29 s 2011
Designation No. Person No. of Days Daily Rate
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
104
cu.m.
40.00
366.00 cu.m.
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
10 9 317.00
1 9 524.00
Sub-Total for B
Total (A+B)
40.00
Name and Specifications Quantity Unit Unit Cost
Filling Materials (w/ 25% Shrinkage Factor)
Plate Compactor 1 9 984.00
Sub-Total for E
366 cu.m. 225.00
I. Value Added Tax (VAT) 0% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Interlink Works
Unit of Measurement:
Output per day: sq.m. /day
Quantity:
A. Labor
a. Construction Foreman
b. Skilled Laborer
c. Laborer
B. Equipment
a. Welding Machine w/ complete accs.
C.
D. Output per day = sq.m. /day
E. Materials
a.
b.
c.
d.
1 4 524.00
3 4 366.00
Designation No. Person No. of Days Daily Rate
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
SPL-6
sq.m.
20.85
75.33 sq.m.
Name and Capacity No. of Units No. of Days Daily Rate
1 1 3,128.00
Sub-Total for A
2 4 317.00
Name and Specifications Quantity Unit Unit Cost
10mm. x 6.00m. Plain Round Bar 39 pcs. 200.00
Sub-Total for B
Total (A+B)
20.85
#10 x 1.20m. x 10.00m./roll, w/50mm. x
50mm. Mesh G.I. Interlink/ Cyclone Wire
9 rolls 1,663.00
Hacksaw Blade 2 pcs. 62.00
4mm. Thk. x 25mm. x 25mm. x 6.00m.
Angle Bar
14 pcs. 353.00
e.
f.
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 10% per D.O. 29 s 2011
I. Value Added Tax (VAT) 12% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Slope Protection
Unit of Measurement:
Output per day: cu.m. /day
Quantity:
A. Labor
a. Construction Foreman
b. Skilled Laborer
c. Laborer
B. Equipment
a. One Concrete Bagger Mixer
C.
D. Output per day = cu.m. /day
E. Materials
Sub-Total for E
2" C.W. Nail 1 kg. 63.00
6011 Welding Rod 0.5 kg. 143.90
53.10 cu.m.
Designation No. Person No. of Days Daily Rate
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
SPL-7
cu.m.
3.54
Sub-Total for A
4 15 366.00
8 15 317.00
1 15 524.00
3.54
Name and Specifications Quantity Unit Unit Cost
Sub-Total for B
Total (A+B)
Name and Capacity No. of Units No. of Days Daily Rate
1 15 1,376.00
1. Base Foundation
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 10% per D.O. 29 s 2011
I. Value Added Tax (VAT) 12% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Masonry Works
Unit of Measurement:
Output per day: sq.m. /day
Quantity:
A. Labor
a. Construction Foreman
b. Skilled Laborer
c. Laborer
Washed Sand 8 cu.m. 900.00
Gravel (G-1) 16 cu.m. 900.00
Portland Cement 180 bags 260.00
Hacksaw Blade 4 pcs. 62.00
#16 G.I. Tie-wire 3 kgs. 75.00
16mm. x 6.00m. Def. Reinforcing Steel
Bar
37 pcs. 450.00
100mm. Boulders 35 cu.m. 900.00
Portland Cement 88 bags 260.00
2. Wall
Sub-Total for E
Hacksaw Blade 12 pcs. 62.00
#16 G.I. Tie-wire 9 kgs. 75.00
Washed Sand 8 cu.m. 900.00
12mm. x 6.00m. Def. Reinforcing Steel
Bar
148 pcs. 265.00
Designation No. Person No. of Days Daily Rate
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
SPL-8
sq.m.
12.95
129.48 sq.m.
Sub-Total for A
2 10 317.00
1 10 524.00
2 10 366.00
B. Equipment
N/A
C.
D. Output per day = sq.m. /day
E. Materials
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 10% per D.O. 29 s 2011
I. Value Added Tax (VAT) 12% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Stair Handrail
Name and Capacity No. of Units No. of Days Daily Rate
1. Laying of 100mm. Thk. Concrte Hollow Block
100mm. X 200mm. X 400mm. CHB (NLB) 766 pcs. 14.00
Sub-Total for B
Total (A+B)
12.95
Name and Specifications Quantity Unit Unit Cost
10mm. x 6.00m. Def. Reinforcing Steel
Bar
162.8 kgs. 48.65
#16 G.I. Tie-wire 2 kgs. 75.00
Portland Cement 32 bags 260.00
Washed Sand 3 cu.m. 900.00
2. Plastering (16mm. thk. on each side)
Hacksaw Blade 1 pc. 62.00
Filling Materials 11 cu.m. 225.00
Sub-Total for E
Portland Cement 13 bags 260.00
Sand (for plastering) 1 cu.m. 1,500.00
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
SPL-9
Unit of Measurement:
Output per day: ln.m. /day
Quantity:
A. Labor
a. Construction Foreman
b.
c. Laborer
B. Equipment
a.
b.
C.
D. Output per day = ln.m. /day
E. Materials
a.
b.
c.
d.
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 10% per D.O. 29 s 2011
I. Value Added Tax (VAT) 12% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Designation No. Person No. of Days Daily Rate
ln.m.
13.50
54.00 ln.m.
1 4 317.00
1 4 524.00
Skilled Laborer 1 4 366.00
Welding Machine w/ complete accs. 1 4 3,128.00
Angular Grinder 1 4 300.00
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
50mm. x 6.00m. G.I. Pipe, Sch. 20 9 pcs. 2,552.00
6011 Welding Rod 2 kgs. 143.90
Sub-Total for B
Total (A+B)
13.50
Name and Specifications Quantity Unit Unit Cost
Sub-Total for E
Hacksaw Blade 2 pcs. 62.00
100mm. Grinding Wheel 1 pc. 134.50
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
Item No./Description: Supply & Installation of Saddle Base
Unit of Measurement:
Output per day: set /day
Quantity:
A. Labor
a. Construction Foreman
b.
c. Laborer
B. Equipment
a.
b.
C.
D. Output per day = set /day
E. Materials
a.
b.
c.
d.
e.
f.
g.
h.
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 10% per D.O. 29 s 2011
1 5 524.00
0.80
4.00 set
Designation No. Person No. of Days
SPL-10
set
Sub-Total for A
Skilled Laborer 1 5 366.00
2 5 317.00
Daily Rate
Acetylene Cutting Outfit 1 5 364.00
Sub-Total for B
Name and Capacity No. of Units No. of Days Daily Rate
Welding Machine w/ complete accs. 1 5 3,128.00
25mm. thk. x 400mm. x 400mm. Plain Steel
Base Plate (ASTM A36) w/4-22mm. Bolt
4 pcs. 4,032.00
Total (A+B)
0.80
Name and Specifications Quantity Unit Unit Cost
19mm. x 75mm. Head Length 300mm.
Length w/ 100mm. Thread High Strength
16 pcs. 211.00
25mm. Thk. x 1.20m. x 2.40m. Plain Steel
Plate in accordance to ASTM A36
3 shts. 23,615.00
6011 Welding Rod 5 kgs. 143.90
100mm. Grinding Wheel 8 pcs. 134.50
40mm. x 250mm. Heavy Hex. Structural
Bolts in accordance to ASTM A325 w/ Nut
4 pcs. 248.00
Sub-Total for E
Acetylene (content only) 3 cyl. 1,450.00
Industrial Oxygen (content only) 6 cyl. 650.00
I. Value Added Tax (VAT) 12% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
PROJECT NAME:
Item No./Description: Painting Works
Unit of Measurement:
Output per day: sq.m. /day
Quantity:
A. Labor
a. Construction Foreman
b. Skilled Laborer
c. Laborer
B. Equipment
N/A
C.
D. Output per day = sq.m. /day
E. Materials
a.
b.
c.
d.
e.
f.
g.
524.00
1 5 366.00
Designation No. Person No. of Days Daily Rate
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
1032
sq.m.
7.64
39.04 sq.m.
Sub-Total for B
Sub-Total for A
Name and Capacity No. of Units No. of Days Daily Rate
Metal Etching Solution 1 gal. 667.00
Metal Primer 4 gals. 427.00
Total (A+B)
7.64
Name and Specifications Quantity Unit Unit Cost
2" Paint Brush 5 pcs. 27.00
1" Paint Brush 4 pcs. 13.00
Quick Dry Enamel Paint Blue 4 gals. 606.00
Quick Dry Enamel Paint Aluminum 2 gals. 769.00
Paint Thinner 1 gal. 390.00
2 5 317.00
1 5
F. Direct Cost (C+E)
G. Overhead, Contingencies & Miscellaneous 6% per D.O. 29 s 2011
H. Contractor's Profit (CP) 10% per D.O. 29 s 2011
I. Value Added Tax (VAT) 12% per D.O. 29 s 2011
J. Total Cost
k. Total Unit Cost
Summary
Equipment Cost:
Material Cost:
OCM:
CP:
VAT:
Mobi/Demo:
Sub-Total for E
P
P
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
366.00 4,392.00
317.00 7,608.00
Daily Rate Amount
524.00 3,144.00
15,144.00
Daily Rate Amount
-
15,144.00
Unit Cost Amount
975.00 17,550.00
221.00 3,978.00
8,510.64 1,807.40
8,510.64 3,474.30
425.00 425.00
65.00 130.00
8,510.64 1,064.34
P
per D.O. 29 s 2011
per D.O. 29 s 2011
per D.O. 29 s 2011
No. of Days:
2.33333
P
P
70.00 140.00
150.00 150.00
29,271.04
44,415.04
-
-
-
45.00 135.00
12.02
524.00 6,288.00
44,415.04
44,415.04
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
Daily Rate Amount
Daily Rate Amount
10,406.56 124,878.72
95,856.00
366.00 43,920.00
317.00 45,648.00
124,878.72
220,734.72
70.00
163.00
92.00
70.00
163.00
184.00
P
per D.O. 29 s 2011 0.06 ####
per D.O. 29 s 2011 ####
per D.O. 29 s 2011 ####
ok
No. of Days:
P
1376
P
Unit Cost Amount
-
220,734.72
13,244.08
-
-
Amount
#DIV/0!
524.00 6,812.00
Daily Rate
233,978.80
8,356.39
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
Daily Rate Amount
987.04 11,844.48
56,264.00
317.00 49,452.00
11,844.48
P
per D.O. 29 s 2011 0.06 ####
per D.O. 29 s 2011 ####
per D.O. 29 s 2011 ####
ok
No. of Days:
P
1.2 5
68,108.48
Unit Cost Amount
-
68,108.48
4,086.51
-
-
5.33
524.00 3,144.00
72,194.99
72,194.99
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
366.00 4,392.00
317.00 15,216.00
Daily Rate Amount
8,816.00 10,579.20
1,758.00 3,516.00
2,812.00 5,624.00
22,752.00
Daily Rate Amount
P
16mm x 6.00m Def. Reinforcing Steel Bar 449
12mm x 7.50m Def. Reinforcing Steel Bar 120
12mm x 6.00m Def. Reinforcing Steel Bar 491
Hacksaw Blade 12
#16 G.I. Tie-wire 143
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011
per D.O. 29 s 2011
6.95
4.5
6.86833
No. of Days:
40
47.52 202,056.47
51.65 41,278.68
19,719.20
42,471.20
Unit Cost Amount
445,342.10
58.08
377,662.85
420,134.05
25,208.04
-
-
75.00 10,725.00
Daily Rate Amount
3.00
524.00 2,096.00
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
366.00 2,928.00
317.00 12,680.00
72.00 864.00
46.90 122,738.71
P
P
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011
per D.O. 29 s 2011
ok
3.927 22.4
0.89536 22.5
3.5343 4.42966
No. of Days:
12,296.00 36,888.00
1,770.40
17,704.00
Daily Rate Amount
121,258.40
Unit Cost Amount
103,554.40
10,816.00 64,896.00
128,533.90
1,169.87
-
121,258.40
7,275.50
-
-
Daily Rate Amount
6.00
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
P
P
Portland Cement 1,352
Washed Sand 57
Gravel (G-1) 75
75mm x 3.00m PVC Pipe, Series 1,000 8
12mm thk x 1.20m x 2.40m Ordinary Plywood
270pcs. - 2" x 3" x 8' Coco Lumber
270pcs. - 2" x 3" x 8' Coco Lumber 1,080
P
per D.O. 29 s 2011 0.06
Daily Rate Amount
524.00 3,144.00
317.00 15,216.00
366.00 8,784.00
366.00 17,568.00
317.00 30,432.00
8,520.00 51,120.00
1,376.00 16,512.00
972.00 11,664.00
75,144.00
Daily Rate Amount
900.00 51,300.00
900.00 67,500.00
260.00 351,520.00
79,296.00
154,440.00
Unit Cost Amount
8,510.64 21,689.45
975.00 58,500.00
8,510.64 5,482.55
563.00 4,504.00
561,471.01
715,911.01
42,954.66
65.00 975.00
per D.O. 29 s 2011
per D.O. 29 s 2011
ok
0.8
No. of Days:
0.212
P
P
130pcs. - 2" x 4" x 10' Coco Lumber 867
96pcs. - 2" x 3" x 10' Coco Lumber 480
4" C.W. Nail 36
P
per D.O. 29 s 2011 0.06
-
-
Daily Rate Amount
14.99
524.00 7,860.00
758,865.67
5,612.91
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
Daily Rate Amount
37,860.00
366.00 10,980.00
317.00 19,020.00
8,510.64 17,411.83
8,510.64 9,639.75
Unit Cost Amount
-
37,860.00
70.00 2,520.00
29,571.58
67,431.58
4,045.89
per D.O. 29 s 2011
per D.O. 29 s 2011
1
No. of Days:
P
P
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011
Daily Rate Amount
9.00
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
-
-
71,477.47
22,487.38
33,246.00
Daily Rate Amount
317.00 28,530.00
524.00 4,716.00
8,856.00
42,102.00
Unit Cost Amount
984.00 8,856.00
124,452.00
7,467.12
-
82,350.00
225.00 82,350.00
per D.O. 29 s 2011
ok
reprint
18
1.5
No. of Days:
P
P
-
131,919.12
360.43
524.00 2,096.00
366.00 4,392.00
Daily Rate Amount
4.00
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
Daily Rate Amount
3,128.00 3,128.00
9,024.00
317.00 2,536.00
Unit Cost Amount
200.00 7,800.00
3,128.00
12,152.00
1,663.00 14,967.00
62.00 124.00
353.00 4,942.00
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011 0.1
per D.O. 29 s 2011 0.12
ok
reprint
18
1.5
No. of Days:
P
P
27,967.95
63.00 63.00
143.90 71.95
Daily Rate
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
40,119.95
2,407.20
4,012.00
5,584.70
52,123.84
691.94
67,860.00
366.00 21,960.00
317.00 38,040.00
Amount
15.00
524.00 7,860.00
Unit Cost Amount
20,640.00
88,500.00
Daily Rate Amount
1,376.00 20,640.00
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011 0.1
per D.O. 29 s 2011 0.12
ok
reprint
18
1.5
No. of Days:
P
900.00 7,200.00
900.00 14,400.00
260.00 46,800.00
62.00 248.00
75.00 225.00
450.00 16,650.00
900.00 31,500.00
260.00 22,880.00
-
187,742.00
62.00 744.00
75.00 675.00
900.00 7,200.00
265.00 39,220.00
Daily Rate Amount
10.00
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
276,242.00
16,574.52
27,624.20
38,452.89
358,893.61
6,758.82
18,900.00
317.00 6,340.00
524.00 5,240.00
366.00 7,320.00
P
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011 0.1
per D.O. 29 s 2011 0.12
ok
18
Daily Rate Amount
14.00 10,724.00
-
18,900.00
Unit Cost Amount
48.65 7,920.00
75.00 150.00
260.00 8,320.00
900.00 2,700.00
62.00 62.00
225.00 2,475.00
-
37,231.00
260.00 3,380.00
1,500.00 1,500.00
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
56,131.00
3,367.86
5,613.10
7,813.44
72,925.40
563.22
1.5
No. of Days:
500
500 1000 50
500
500 2000 50
P 500
500 4000 50
500
500 5000 50
500
500 6000 50
500
P 500
500 8000 50
500
500 9000 50
500
500 10000 50
500 25
500
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011 0.1
per D.O. 29 s 2011 0.12
ok
reprint
Daily Rate Amount
4.00
317.00 1,268.00
524.00 2,096.00
366.00 1,464.00
3,128.00 12,512.00
300.00 1,200.00
4,828.00
Daily Rate Amount
2,552.00 22,968.00
143.90 287.80
13,712.00
18,540.00
Unit Cost Amount
23,514.30
42,054.30
2,523.26
4,205.43
5,853.96
62.00 124.00
134.50 134.50
54,636.95
1,011.80
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
18
1.5
No. of Days:
500
500 1000 50
500
500 2000 50
P 500
500 4000 50
500
500 5000 50
500
500 6000 50
500
P 500
500 8000 50
500
500 9000 50
500
500 10000 50
500 25
425
500
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011 0.1
5.00
524.00 2,620.00
7,620.00
366.00 1,830.00
317.00 3,170.00
Daily Rate Amount
364.00 1,820.00
17,460.00
Daily Rate Amount
3,128.00 15,640.00
4,032.00 16,128.00
25,080.00
Unit Cost Amount
211.00 3,376.00
23,615.00 70,845.00
143.90 719.50
134.50 1,076.00
248.00 992.00
126,466.50
7,587.99
12,646.65
101,386.50
1,450.00 4,350.00
650.00 3,900.00
per D.O. 29 s 2011 0.12
ok
0.3
18
6.933333
1.5
No. of Days:
P
P
17,604.14
164,305.28
41,076.32
524.00 2,620.00
366.00 1,830.00
Daily Rate Amount
5.00
14.56
DETAILED UNIT PRICE ANALYSIS
PROP. CONSTRUCTION OF CONCRETE RETAINING WALL AT TAMION PRODUCTION WELL
-
7,620.00
Daily Rate Amount
667.00 667.00
427.00 1,708.00
7,620.00
Unit Cost Amount
27.00 135.00
13.00 52.00
606.00 2,424.00
769.00 1,538.00
390.00 390.00
317.00 3,170.00
P
per D.O. 29 s 2011 0.06
per D.O. 29 s 2011 0.1
per D.O. 29 s 2011 0.12
2,023.13
print
Summary
Labor Cost: #REF!
Equipment Cost: #REF!
Material Cost: #REF!
OCM: #REF!
CP: #REF!
VAT: #REF!
Mobi/Demo: #REF!
6,914.00
14,534.00
872.04
1,453.40
2,023.13
18,882.57
483.67
pcs. 47.51848
pcs.
pcs.
pcs.
kgs.
bags 260.00
cu.m. 1,000.00
cu.m. 1,000.00
pcs. 563.00
60 shts. 975.00
1,080 bd.ft. 20.00
bd.ft.
bd.ft.
bd.ft.
kgs.