UNIT PRICE ANALYSIS / DETAILED ESTIMATES

CONTRACT ID : 23GF0020
PROJECT TITLE : CONSTRUCTION OF SAN RAFAEL-LACADAN-IGDULACA-AWANG-BUENAVISTA
SUR-IGSOLIGUE, MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis)
Qty. = 4.17 Month

Materials
Item Quantity Unit Unit Cost Amount
Engineer's Quarter & Field Office (Rental 4.17 month 10,000.00 41,700.00
TOTAL = P 41,700.00

Total = P 41,700.00
Indirect Cost = P 5,587.80
Total Cost = P 47,287.80
Addjusted U.C. = P 11,340.00

B.5 Project Billboard / Signboard

Qty. = 2 each

Materials
Item Quantity Unit Unit Cost Amount
Tarpaulin (4' x 8') 32 sq.ft 18.00 576.00
Good Lumber 37 bd.ft 50.00 1,850.00
Plywood Marine, 1/2" thk. X 4' x 8' 1 pc 800.00 800.00
Assorted CWN (1kg./100bd.ft. of Lumber) 2 kg 65.00 130.00
Miscellaneous (5% above) 896.45
TOTAL = P 4,252.45

Direct Unit cost 8,504.90

Labor
Item No. of Persons No. of Days Daily Rate Amount
Construction Foreman 1 1 998.17 998.17
Skilled Laborer 1 1 723.37 723.37
Laborer 1 1 555.45 555.45
TOTAL = P 2,276.99

Total = P 10,781.89
Indirect Cost = P 2,803.30
Total Cost = P 13,585.19
Addjusted U.C. = P 6,792.59

B.7 (1) Occupational Safety and Helath Program

Qty. = 4.17 month

Materials
Item Quantity Unit Unit Cost Amount
Safety Shoes 1250 man-days 2.77 3,462.50
Safety Helmet 1250 man-days 7.67 9,587.50
Gloves 1250 man-days 0.25 312.50
First Aide Kit 0.33 set 3,800.00 1,266.67
TOTAL = P 14,629.17

Direct Unit cost 61,003.64

Labor
Item No. of Persons No. of Hours Hourly Rate Amount
Highly Skilled Worker: First-Aider 1 32 90.42 2,893.44
Highly Skilled Worker: Safety Officer 2 240 72.67 34,881.60
TOTAL = P 37,775.04

Direct Unit cost 157,521.92

Total = P 218,525.56
Indirect Cost = P 29,282.45
Total Cost = P 247,808.00
Addjusted U.C. = P 59,426.38
 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0020
PROJECT TITLE : CONSTRUCTION OF SAN RAFAEL-LACADAN-IGDULACA-AWANG-BUENAVISTA
SUR-IGSOLIGUE, MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

B.8 (2) Traffic Management

Qty. = 1 lump sum

Materials
Item Quantity Unit Unit Cost Amount
Speed Restriction (R4-1) 2 each 378.40 756.80
Roadwork Ahead (T1-1) 2 each 876.00 1,752.00
end Speed Restriction (R4-1) 2 each 378.40 756.80
Workmen ahead (T1-5 2 each 451.20 902.40
Road Machinery (T1-3) 2 each 523.20 1,046.40
Prepare to Stop (T1-18) 2 each 451.20 902.40
Temporary Hazard Marker (Chevron, T5-5) 1 each 460.80 460.80
Traffic Cones (@5 meters apart) 23.00 each 148.00 3,404.00
TOTAL = P 9,981.60

Direct Unit cost 9,981.60

Equipment
Item No. of Unit/s No. of Hour/s Hourly Rate Amount
Stake Truck (5T) 1 4 5,696.00 22,784.00
TOTAL = P 22,784.00

Labor
Item No. of Persons No. of Day/s Daily Rate Amount
Unskilled Laborer 2 80 555.45 88,872.00
TOTAL = P 88,872.00

Direct Unit cost 111,656.00

Total = P 121,637.60
Indirect Cost = P 16,299.44
Total Cost = P 137,937.04
Addjusted U.C. = P 137,937.04

B.9 Mobilization / Demobilization

Qty. = 1 lump sum

Equipment
Item Quantity No. of Day/s Daily Rate Amount
Bulldozer DX175 1 1 29,136.00 29,136.00
Dump Truck (12 cu.yd) 2 1 11,360.00 22,720.00
Motorized Road Grader (140hp), G710A 1 1 17,384.00 17,384.00
Payloader (1.50 cu.m), LX80-2C 1 0 13,864.00 -
Vibratory Roller (10ml), SD100DC 1 0 14,768.00 -
Water Truck/Pump (16000L) 1 0 19,600.00 -
Payloader LX80-2C (1.50cu.m.), 100hp - at disposal 1 0 13,864.00 -
Plate Compactor 1 1 984.00 984.00
Chainsaw husavama 2100 cd WITH cr22 7ft Reach 1 1 261.12 203.86
Backhoe (0.80 cu.m.) 1 0 16,768.00 -

One Bagger Mixer 1 1 1,376.00 1,376.00

Concrete Vibrator Flexible Shaft Type 2" Head φ
1 1 457.36 457.36
(Grade 40) Single Phase
Concrete Screeder (5.5 hp), Wacker Truss Screed) 2 0 4,360.00 -
Concrete Saw (7.5 hp), 14" blade dia with 3/4 Cutting 1 1 261.12 261.12
Bar Cutter Single Phase 1 0 843.76 -
TOTAL = P 72,522.34

Total = P 72,522.34
Indirect Cost = P 3,626.12
Total Cost = P 76,148.46
Addjusted U.C. = P 76,148.46
 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0020
PROJECT TITLE : CONSTRUCTION OF SAN RAFAEL-LACADAN-IGDULACA-AWANG-BUENAVISTA
SUR-IGSOLIGUE, MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

100(1) Clearing and Grubbing

Qty. = 0.22 Hactares

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
Dump Truck (12 cu.yd) 2 1 1,420.00 2,840.00
Payloader (1.50 cu.m), LX80-2C 1 1 1,733.00 1,733.00
Bulldozer DX175 1 1 3,642.00 3,642.00
TOTAL = P 8,215.00

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
Construction Foreman 1 1 124.77 124.77
Unskilled Laborer 2 1 69.43 138.86
TOTAL = P 263.63

Direct Unit cost (Total ÷ qty) 37,305.97

Total = P 37,305.97
Indirect Cost = P 9,699.55
Total Cost = P 47,005.52
Addjusted U.C. = P 213,661.48

100(3)a1 Individual Removal of Trees (150-300mm dia.) - Small

Qty. = 5 each

Materials
Item Quantity Unit Unit Cost Amount
Rope, 1" Dia. - 5 uses 20 m. 15.00 300.00
TOTAL = P 300.00

Direct Unit cost 1,500.00

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
Backhoe (0.80 cu.m.) 1 0.25 2,096.00 524.00
Dump Truck (12 cu.yd) 1 0.17 1,420.00 241.40
Chainsaw 1 0.17 32.64 5.55
Minor Tools (5% of labor Cost) 5.84
TOTAL = P 776.79

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
Construction Foreman 1 0.33 124.77 41.17
Unskilled Laborer 2 0.33 69.43 45.82
Skilled Laborer 1 0.33 90.42 29.84
TOTAL = P 116.84

Direct Unit cost 4,468.14

Total = P 5,968.14
Indirect Cost = P 1,551.72
Total Cost = P 7,519.86
Addjusted U.C. = P 1,503.97
 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0020
PROJECT TITLE : CONSTRUCTION OF SAN RAFAEL-LACADAN-IGDULACA-AWANG-BUENAVISTA
SUR-IGSOLIGUE, MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

100(3)a2 Individual Removal of Trees (301-500mm dia.) - Small

Qty. = 33 each

Materials
Item Quantity Unit Unit Cost Amount
Rope, 1" Dia. - 5 uses 20 m. 15.00 300.00
TOTAL = P 300.00

Direct Unit cost 9,900.00

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
Backhoe (0.80 cu.m.) 1 0.5 2,096.00 1,048.00
Dump Truck (12 cu.yd) 1 0.33 1,420.00 468.60
Chainsaw 1 0.33 32.64 10.77
Minor Tools (5% of labor Cost) 11.86
TOTAL = P 1,539.23

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
Construction Foreman 1 0.67 124.77 83.60
Unskilled Laborer 2 0.67 69.43 93.04
Skilled Laborer 1 0.67 90.42 60.58
TOTAL = P 237.21

Direct Unit cost 58,622.70

Total = P 68,522.70
Indirect Cost = P 17,815.90
Total Cost = P 86,338.60
Addjusted U.C. = P 2,616.32

102(2) Surplus Common Excavation

Qty. = 802.03 cu.m.

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
Bulldozer DX175 1 1.00 3,642.00 3,642.00
Payloader (1.50cu.m.) LX80-2C (1.50cu.m.) 110hp 1 1.00 1,733.00 1,733.00
Payloader LX80-2C (1.50cu.m.), 100hp - at disposal 1 0.25 1,733.00 433.25
Dump Truck (12 cu.yd) 2 1.00 1,420.00 2,840.00
TOTAL = P 8,648.25

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
Construction Foreman 1 1 124.77 124.77
Unskilled Laborer 2 1 69.43 138.86
TOTAL = P 263.63

Direct Unit cost 119,126.59

Total = P 119,126.59
Indirect Cost = P 30,972.72
Total Cost = P 150,099.31
Addjusted U.C. = P 187.15
 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0020
PROJECT TITLE : CONSTRUCTION OF SAN RAFAEL-LACADAN-IGDULACA-AWANG-BUENAVISTA
SUR-IGSOLIGUE, MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

104(1)a Embankment from Roadway Excavation (Common Soil)

Qty. = 4320.78 each

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
A. For Excavation Work
Bulldozer DX175 1 0.83 3,642.00 3,022.86
Payloader LX80-2C (1.50cu.m.) 1 0.83 1,733.00 1,438.39
Dump Truck (16000L) 2 0.83 1,420.00 2,357.20
B. Spreading and Compaction
Bulldozer DX175 1 1.00 2,173.00 2,173.00
Payloader LX80-2C (1.50cu.m.) 1 1.00 1,846.00 1,846.00
Dump Truck (16000L) 1 0.25 2,450.00 612.50
TOTAL = P 11,449.95

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
A. For Excavation Work -
Construction Foreman 1 0.83 124.77 103.56
Unskilled Laborer 2 0.83 69.43 115.25
B. Spreading and Compaction -
Construction Foreman 1 1 124.77 124.77
Unskilled Laborer 2 1 69.43 138.86
TOTAL = P 482.44

Direct Unit cost 1,031,144.89

Total = P 1,031,144.89
Indirect Cost = P 268,097.67
Total Cost = P 1,299,242.56
Addjusted U.C. = P 300.70

105(1)a Subgrade Preparation (Common Materials)

Qty. = 12,447.60 sq.m.

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
Vibratory Roller (10ml), SD100DC 1 1.00 1,846.00 1,846.00
Water Truck/Pump (16000L) 1 0.25 2,450.00 612.50
TOTAL = P 4,631.50

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
Construction Foreman 1 1 124.77 124.77
Skilled Laborer 2 1 90.42 180.84
TOTAL = P 305.61

Direct Unit cost 204,850.57

Total = P 204,850.57
Indirect Cost = P 53,261.14
Total Cost = P 258,111.71
Addjusted U.C. = P 20.74
 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0020
PROJECT TITLE : CONSTRUCTION OF SAN RAFAEL-LACADAN-IGDULACA-AWANG-BUENAVISTA
SUR-IGSOLIGUE, MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

200(1) Aggregate Subbase Course

Qty. = 4,030.00 sq.m.

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
Vibratory Roller (10ml), SD100DC 1 1.00 1,846.00 1,846.00
Water Truck/Pump (16000L) 1 0.25 2,450.00 612.50
TOTAL = P 4,631.50

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
Construction Foreman 1 1 124.77 124.77
Unskilled Laborer 2 1 69.43 138.86
TOTAL = P 263.63

Direct Unit cost 394,547.48

Materials
Item Quantity Unit Unit Cost Amount
Aggregate Subbase Course (w/ Shrinkage Factor) 1.15 cu.m. 840.00 966.00
TOTAL = P 966.00

Direct Unit cost 3,892,980.00

Total = P 4,287,527.48
Indirect Cost = P 1,114,757.15
Total Cost = P 5,402,284.63
Addjusted U.C. = P 1,340.52

201(1) Aggregate Base Course

Qty. = 1,931.46 sq.m.

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
Vibratory Roller (10ml), SD100DC 1 1.00 1,846.00 1,846.00
Plate Compactor 1 0.25 123.00 30.75
Water Truck/Pump (16000L) 1 0.25 2,450.00 612.50
TOTAL = P 4,662.25

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
Construction Foreman 1 1.00 124.77 124.77
Unskilled Laborer 2 1.00 69.43 138.86
TOTAL = P 263.63

Direct Unit cost 237,853.50

Materials
Item Quantity Unit Unit Cost Amount
Aggregate Subbase Course (w/ Shrinkage Factor) 1.15 cu.m. 660.00 759.00
TOTAL = P 759.00

Direct Unit cost 1,465,978.14

Total = P 1,703,831.64
Indirect Cost = P 442,996.23
Total Cost = P 2,146,827.87
Addjusted U.C. = P 1,111.51
 UNIT PRICE ANALYSIS / DETAILED ESTIMATES
CONTRACT ID : 23GF0020
PROJECT TITLE : CONSTRUCTION OF SAN RAFAEL-LACADAN-IGDULACA-AWANG-BUENAVISTA
SUR-IGSOLIGUE, MIAGAO, ILOILO
LOCATION : MIAGAO, ILOILO

311(1)c1 Portland Cement Concrete Pavement (Unreinforced) - 0.23m Thick

Qty. = 7,250.00 sq.m.

Equipment
Item Quantity No. of Hour/s Hourly Rate Amount
Concrete Vibrator 2 1.00 57.17 114.34
Concrete Screeder (5.5 hp) 1 1.00 545.00 545.00
Concrete Saw (7.5 hp), 14" blade dia 1 1.00 32.64 32.64
Bar Cutter Single Phase 1 0.10 105.47 10.55
Minor Tools (5% of Labor Cost) 65.98
TOTAL = P 768.51

Labor
Item No. of Persons No. of Hour/s Hourly Rate Amount
Construction Foreman 1 1.00 124.77 124.77
Skilled Labor 4 1.00 90.42 361.68
Unskilled Laborer 12 1.00 69.43 833.16
TOTAL = P 1,319.61

Direct Unit cost 216,269.31

Materials
Item Quantity Unit Unit Cost Amount
Reinforcing Steel Bar 0.43 kg 42.69 18.36
Curing Compound 0.29 L 70.00 20.30
Asphalt Sealant 0.12 L 42.86 5.14
Steel Forms (Rental) - 0.23m. 0.46 l.m. 65.00 29.90
Ready Mix Concrete, 3500 psi 0.23 cu.m. 5,806.00 1,335.38
Concrete Saw (Diamond Blade 14" dia) 0.00015 pc 8,000.00 1.20
Pipe Sleeve, 1' dia 0.0071 m 130.00 0.92
Grease/Tar 0.0087 L 250.00 2.18
TOTAL = P 1,413.38

Direct Unit cost 10,246,989.78

Total = P 10,463,259.09
Indirect Cost = P 2,720,472.85
Total Cost = P 13,183,731.94
Addjusted U.C. = P 1,818.45