Contract I.

D : 23K00217
Contract Name : Construction/Improvement of Access Roads Leading to Trades Industries
and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Manolo, Fortich, Libona, Bukidnon, Package 22
Location of the Contract : Bukidnon

BID FORM

Date: March 13, 2023

ITB No:

To: DPWH - Cagayan de Oro 2nd District Engineer Office

Macabalan, Cagayan de Oro City

We, the undersigned, declare that:

(a) We have examined and have no reservation to the bidding documents, including Addenda, for the Contract
23K00217 - Construction/Improvement of Acess Roads Leading to Trades, Industries and Economic Zones (Roads
Leveraging Linkages for Indusrty and Trade Infrastructure Program- ROLL-IT Northern Bukidnon Agri-Industrial
Economic Zone Road Network Development Project Manolo, Fortich, Libona, Bukidnon, Package 22

(b) We offer to execute the Works for this Contract in accordance with the Bid and Bid Data Sheet, General and Special
Conditions of Contract accompanying this Bid;

The total price of our Bid, excluding any discounts offered below is:
#VALUE!
286,232,137.07 Php
The discounts offered and methodology for their application are:
None
(c) Our Bid shall be valid for a period of 120 Calendar Days from the date fixed for the Bid Submission deadline in
accordance with the bidding Documents, and it shall remain binding upon 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%) ten percent of the Contract
Price for the due performance of the contract;

(e) Our firm, including anu subcontractros or suppliers for any part of the Contract, have nationalities from the following
eligible countries:

(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, it 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 included in your notification of award, shall
constitute a binding contract between us, until a formal Contract 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.
(j) We likewise certify/confirm that the undersigned, is the duly authorized representative of the bidder; and granted full
power and authority to do, execute and perform any and all acts necessary to participate, submit the bid, and to sign and
execute the ensuing contract for the 23K00217 - Construction/Improvement of Access Roads Leading to Trades
Industries and Economic Zones (Roads Leveraging Linkages for Industry and Trade Infrastructure Program - ROLL-
IT Northern Bukidnon Agri-Industrial Economic Zone Road Network Development Project Manolo, Fortich, Libona,
Bukidnon, Package 22 ;.

(k) We acknowledge that the failure to sign each and every page of this Bid Form, including the Bill of Quantities, shall be a
ground for the rejection of our bid.

Name : Eldonn Ferdinand V. Uy

In the capacity of : President/General Manager
Signed :
Duly authorized to sign the Bid for & In Behalf of : ED1SON Development & Construction, Inc.
Date : March 13, 2023
Contract ID : 22-009-ENGG
Contract Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic
Zones
Location of the Contract : Bukidnon

SCOPE OF WORKS

Contract ID: 23KD0036

Part No. Description

PART B OTHER GENERAL REQUIREMENTS

B.5 Project Billlboard/ Signboard
B.7(2) Occupational Safety and Health Program
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
PART C EARTHWORK
#REF! #REF!
#REF! #REF!
Contract I.D : 23K00217
Contract Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic
Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Location of the Contract : Bukidnon

SUMMARY OF BID PRICES

Contract ID: 23KD0036

Part No. Description Amount

PART A OFFICES AND LABORATORY FOR THE ENGINEER

A.1.1(16) Operation and Maintenance of Field Office for the Engineer 567,000.00
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billlboard/ Signboard 30,808.26
B.7(2) Occupational Safety and Health Program 87,314,860.07
B.9 Mobilization/ Demobilization 1,014,930.00
PART C EARTHWORK
100(1) Clearing and Grubbing 6,728,075.83
100(3),a3 Individual Removal of Trees 501-750mm dia. Small 11,907,602.78
102(2) Surplus Common Excavation 18,038,003.96
104(1)a Embankment from Roadway Excavation (Common Soil) 95,598,290.19
PART H MISCELLANEOUS STRUCTURE
611(1) Tress Furnishing and Transplanting 65,032,565.98
Total 286,232,137.07
Total Amount in words:

#VALUE!

Submitted by : Date: March 13, 2023

ELDONN FERDINAND V. UY
President/General Manager
Contract ID : 23K00217
Name of Contract : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Location of the Contract : Bukidnon

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR % 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

WT.
ACCOMPLISHMENT 100% 25.00% 25.00% 25.00% 25.00%
CASH FLOW PHP 71,558,034.27 PHP 71,558,034.27 PHP 71,558,034.27 PHP 71,558,034.27
CUMULATIVE ACCOMPLISHMENT 100% 25.00% 50.00% 75.00% 100.00%
CUMULATIVE CASH FLOW PHP 71,558,034.27 PHP 143,116,068.53 PHP 214,674,102.80 PHP 286,232,137.07

Submitted by :

ELDONN FERDINAND V. UY Date : March 13, 2023

President/General Manager
ED1SON Development & Construction, Inc.
 Contract I.D : 23K00217
Contract Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
: Northern Bukidnon Agri-Industrial Economic Zone Road Network Development Project, Manolo, Fortich, Libona, Bukidnon, Package 22
Location of the Contract : Bukidnon

Bill of Quantities

Pay Item Description Unit

Quantity Unit Price (Pesos) Amount (Pesos)
No.
(1) (2) (3) (4) (5) (6)
PART A. OFFICES AND LABORATORY FOR THE ENGINEER
A.1.1(16) Operation and Maintenance of Field mos 18.83 In words: In words:
Office for the Engineer
#VALUE! #VALUE!

In Figure: Php 30,106.73 In Figure: Php 567,000.00

PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billlboard/ Signboard each 4.00 In words: In words:

#VALUE! #VALUE!

In Figure: Php 7,702.07 In Figure: Php 30,808.26

B.7(2) Occupational Safety and Health lumpsum 1.00 In words: In words:
Program

#VALUE! #VALUE!

In Figure: Php 87,314,860.07 In Figure: Php 87,314,860.07

B.9 Mobilization/ Demobilization lumpsum 1.00 In words: In words:

#VALUE! #VALUE!

In Figure: Php 1,014,930.00 In Figure: Php 1,014,930.00

PART C EARTHWORK
Clearing and Grubbing ha. 7.988 In words: In words:

100(1) #VALUE! #VALUE!

In Figure: Php 842,272.89 In Figure: Php 6,728,075.83

Individual Removal of Trees, ea. 100.00 In words: In words:
501-750mm dia. Small
100(3),a3 #VALUE! #VALUE!

In Figure: Php 119,076.03 In Figure: Php 11,907,602.78

102(2) Surplus Common Excavation cu.m 994,603.00 In words: In words:

#VALUE! #VALUE!

In Figure: Php 18.14 In Figure: Php 18,038,003.96

104(1)a Embankment from Roadway Excavation cu.m 5,662.00 In words: In words:
(Common Soil)

#VALUE! #VALUE!

In Figure: Php 16,884.19 In Figure: Php 95,598,290.19

PART H MISCELLANEOUS STRUCTURE
611(1) Tress Furnishing and Transplanting ea 2,000.00 In words: In words:

#VALUE! #VALUE!

In Figure: Php 32,516.28 In Figure: Php 65,032,565.98

x-x-x-x-x-x-x

Total Bid Price ₱ 286,232,137.07

Amount in Words:
#VALUE!

Submitted by :

ELDONN FERDINAND V. UY Date : March 13, 2023

President/General Manager
ED1SON Development & Construction, Inc.
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Manolo, Fortich, Libona, Bukidnon, Package 22
Location : Bukidnon
Item No./Description : A.1.1(16) Operation and Maintenance of Field Office for the Engineer
Unit of Measurement : mos
Quantity : 18.83 Unit Cost: 30,106.73

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor

(Operation and Maintenance of Field Office 500,000.00

for the Engineer)
12
Sub - Total for A 500,000.00
No. of
Name and Capacity No of Units Unit Cost Amount
Days
B. Equipment

Sub - Total for B -

C. Total (A + B) 500,000.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-
-
-
-
-
-
-
-

Sub - Total for F -

G. Direct Unit Cost (C + F) 500,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G -
I. Contractor's Profit (CP) 8% of G 40,000.00
J. Value Added Tax (VAT) 5% of (G + H + I) 27,000.00
K. Total Item Cost (G + H + I + J) 567,000.00
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Manolo, Fortich, Libona, Bukidnon, Package 22
Location : Bukidnon
Item No./Description : B.5 Project Billlboard/ Signboard
Unit of Measurement : each
Quantity : 4.00 Unit Cost: 7,702.07

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor
a. Construction Foreman 1 4.00 900.00 3,600.00
b. Skilled Laborer 1 4.00 650.00 2,600.00
c. Unskilled Laborer 2 4.00 500.00 4,000.00

12
Sub - Total for A 10,200.00

Name and Capacity Unit Quantity Unit Cost Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) 10,200.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
a. 2"x2" Coco Lumber bd.ft 30.00 45.00 1,350.00
b. 2"x3" Coco Lumber bd.ft 80.00 45.00 3,600.00
c. Assorted CWN kgs 1.00 85.00 85.00
d. Tarpaulin sq.ft 192.00 48.00 9,216.00

Sub - Total for F 14,251.00

G. Direct Unit Cost (C + F) 24,451.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 2,934.12
I. Contractor's Profit (CP) 8% of G 1,956.08
J. Value Added Tax (VAT) 5% of (G + H + I) 1,467.06
K. Total Item Cost (G + H + I + J) 30,808.26
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Manolo, Fortich, Libona, Bukidnon, Package 22
Location : Bukidnon
Item No./Description : B.7(2) Occupational Safety and Health Program
Unit of Measurement : lumpsum
Quantity : 1.00 Unit Cost: 87,314,860.07

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor

12
Sub - Total for A -

Name and Capacity Unit Quantity Unit Cost Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) -
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
a. Safety Helmet man-day 6199455 0.25 1,549,863.75
b. Safety Shoes man-day 6199455 2.77 17,172,490.35
c. Working Gloves man-day 6199455 7.67 47,549,819.85
d. Rubber Boots man-day 6199455 1.39 8,617,242.45
e. Rain Coats man-day 6199455 0.34 2,107,814.70

Sub - Total for F 76,997,231.10

G. Direct Unit Cost (C + F) 76,997,231.10
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G -
I. Contractor's Profit (CP) 8% of G 6,159,778.49
J. Value Added Tax (VAT) 5% of (G + H + I) 4,157,850.48
K. Total Item Cost (G + H + I + J) 87,314,860.07
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Manolo, Fortich, Libona, Bukidnon, Package 22
Location : Bukidnon
Item No./Description : B.9 Mobilization/ Demobilization
Unit of Measurement : lumpsum
Quantity : 1.00 Unit Cost: 1,014,930.00

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor

12
Sub - Total for A -
No. of
Name and Capacity No of Units Unit Cost Amount
Days
B. Equipment
a. Mobilization/ Demobilization (1% of Civil Works) 895,000.00
Trailer for Payloader 1 2 -
Trailer for Backhoe 1 2 -
Trailer for Bulldozer 1 2 -
Trailer for Motorized Road Grader w/ Scarifier 1 2 -
Trailer for Road Roller 1 2 -
Trailer for Minor Equipment/ Tools 1 2 -

Sub - Total for B 895,000.00

C. Total (A + B) 895,000.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials
-

Sub - Total for F -

G. Direct Unit Cost (C + F) 895,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G -
I. Contractor's Profit (CP) 8% of G 71,600.00
J. Value Added Tax (VAT) 5% of (G + H + I) 48,330.00
K. Total Item Cost (G + H + I + J) 1,014,930.00
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Manolo, Fortich, Libona, Bukidnon, Package 22
Bukidnon
Location : Bukidnon
Item No./Description : 100(1) Clearing and Grubbing
Unit of Measurement : ha.
Quantity : 7.988 Unit Cost: 842,272.89

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 48 900.00 43,200.00

b. Unskilled Laborer 12 48 500.00 288,000.00

12
Sub - Total for A 331,200.00

Name and Capacity No of Unit/s Daily Daily Rate Amount

B. Equipment

a. Dumptruck (12yd3) 2 48 26,174.00 2,512,704.00

b. Payloader (1.5m3) 1 48 17,948.00 861,504.00
c. Bulldozer (D6H Series II) 1 48 34,048.64 1,634,334.72

Sub - Total for B 5,008,542.72

C. Total (A + B) 5,339,742.72
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

Sub - Total for F -

G. Direct Unit Cost (C + F) 5,339,742.72
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 640,769.13
I. Contractor's Profit (CP) 8% of G 427,179.42
J. Value Added Tax (VAT) 5% of (G + H + I) 320,384.56
K. Total Item Cost (G + H + I + J) 6,728,075.83
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Manolo, Fortich, Libona, Bukidnon, Package 22
Location : Bukidnon
Item No./Description : 100(3),a3 Individual Removal of Trees, 501-750mm dia. Small
Unit of Measurement : ea.
Quantity : 100.00 Unit Cost: 119,076.03

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 90 900.00 81,000.00

b. Skilled Laborer 8 90 650.00 468,000.00
c. Unskilled Laborer 5 90 500.00 225,000.00

12
Sub - Total for A 774,000.00

Name and Capacity No of Unit/s Daily Daily Rate Amount

B. Equipment

a. Dump Truck (12 cu. Yd.) 2 80 26,174.00 4,187,840.00

b. Backhoe (0.80m3) 2 80 26,228.08 4,196,492.80
c. Chainsaw 4 80 606.08 193,945.60
Minor Tools 5% of Labor Cost 38,700.00

Sub - Total for B 8,616,978.40

C. Total (A + B) 9,390,978.40
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Rope, 1" dia. - 5 uses m 500.00 119.00 59,500.00

Sub - Total for F 59,500.00

G. Direct Unit Cost (C + F) 9,450,478.40
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 1,134,057.41
I. Contractor's Profit (CP) 8% of G 756,038.27
J. Value Added Tax (VAT) 5% of (G + H + I) 567,028.70
K. Total Item Cost (G + H + I + J) 11,907,602.78
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Manolo, Fortich, Libona, Bukidnon, Package 22
Location : Bukidnon
Item No./Description : 102(2) Surplus Common Excavation
Unit of Measurement : cu.m
Quantity : 994,603.00 Unit Cost: 18.14

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 100 900.00 90,000.00

b. Unskilled Laborer 12 100 500.00 600,000.00

12
Sub - Total for A 690,000.00

Name and Capacity No of Unit/s Daily Daily Rate Amount

B. Equipment

a. Bulldozer, D6 SERIES II PSDS/DD 1 78 34,048.64 2,655,793.92

b. Payloader (1.50m3) 1 78 17,948.00 1,399,944.00
c. Payloader (1.50m3) - at disposal Area 1 78 17,944.00 1,399,632.00
d. Dumptruck (12yd3) 3 78 26,174.00 6,124,716.00
e. Bakhoe (0.80m3) 1 78 26,228.08 2,045,790.24

Sub - Total for B 13,625,876.16

C. Total (A + B) 14,315,876.16
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

Sub - Total for F -

G. Direct Unit Cost (C + F) 14,315,876.16
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 1,717,905.14
I. Contractor's Profit (CP) 8% of G 1,145,270.09
J. Value Added Tax (VAT) 5% of (G + H + I) 858,952.57
K. Total Item Cost (G + H + I + J) 18,038,003.96
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Manolo, Fortich, Libona, Bukidnon, Package 22
Location : Bukidnon
Item No./Description : 104(1)a Embankment from Roadway Excavation (Common Soil)
Unit of Measurement : cu.m
Quantity : 5,662.00 Unit Cost: 16,884.19

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor
For Excavation Work
a. Construction Foreman 1 90 900.00 81,000.00
b. Unskilled Laborer 15 90 500.00 675,000.00

Spreading and Compaction

a. Construction Foreman 1 90 900.00 81,000.00
b. Unskilled Laborer 15 90 500.00 675,000.00
12
Sub - Total for A 1,512,000.00

Name and Capacity No of Unit/s Daily Daily Rate Amount

B. Equipment

For Excavation Work

a. Bulldozer, D6 SERIES II PSDS/DD 4 78 34,048.64 10,623,175.68
b. Payloader (1.50m3) 4 78 17,948.00 5,599,776.00
a. Dumptruck (12yd3) 4 78 26,174.00 8,166,288.00

Spreading and Compaction

a. Motorized Road Grader (140hp) , G710a 8 78 22,628.40 14,120,121.60
b. Vibratory Roller (10mt), SD(100DC) 8 78 20,344.24 12,694,805.76
c. WaterTruck (16000L) 8 78 37,108.16 23,155,491.84

Sub - Total for B 74,359,658.88

C. Total (A + B) 75,871,658.88
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

Sub - Total for F -

G. Direct Unit Cost (C + F) 75,871,658.88
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 9,104,599.07
I. Contractor's Profit (CP) 8% of G 6,069,732.71
J. Value Added Tax (VAT) 5% of (G + H + I) 4,552,299.53
K. Total Item Cost (G + H + I + J) 95,598,290.19
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
(Roads Leveraging Linkages for Industry and Trade Infrastructure Program-ROLL-IT)
Northern Bukidnon Agri-industrial Economic Zone Road Network Development Project
Bukidnon
Location : Bukidnon
Item No./Description : 611(1) Tress Furnishing and Transplanting
Unit of Measurement : ea
Quantity : 2,000.00 Unit Cost: 32,516.28

No. of
Item Designation Daily Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 88 900.00 79,200.00

b. Skilled Laborer 12 88 650.00 686,400.00
c. Unskilled Laborer 12 88 500.00 528,000.00

12
Sub - Total for A 1,293,600.00

Name and Capacity No of Unit/s Daily Daily Rate Amount

B. Equipment

a. Cargo Truck (9-10mt) 4 90.00 22,883.04 8,237,894.40

b. Backhoe (0.80m3) 8 90.00 26,228.08 18,884,217.60
c. Watertruck/Pump (16000L) 6 90.00 37,108.16 20,038,406.40
Minor Tools (10% of Labor Cost) 129,360.00

Sub - Total for B 47,289,878.40

C. Total (A + B) 48,583,478.40
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Trees (Delivered at Site) pc 2,000.00 1,500.00 3,000,000.00

b. Fertilizers kg 8.00 46.15 369.20
c. Bamboo Pole pc 20.00 1,000.00 20,000.00
d. Polyethylene sq.m 10.00 850.00 8,500.00
e. Tie Wire kgs 10.00 80.00 800.00

Sub - Total for F 3,029,669.20

G. Direct Unit Cost (C + F) 51,613,147.60
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 6,193,577.71
I. Contractor's Profit (CP) 8% of G 4,129,051.81
J. Value Added Tax (VAT) 5% of (G + H + I) 3,096,788.86
K. Total Item Cost (G + H + I + J) 65,032,565.98
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Elevated Reservoir
Location : Cogon, El Salvador City
Item No./Description : 1002 Provision of Pipes
Unit of Measurement : lot
Quantity : 1.00 Unit Cost: #REF!

Item Designation No. of Person No. of days Daily Rate Amount

A. Labor

a. Construction Foreman 1 2 #REF! #REF!

b. Plumber 1 2 #REF! #REF!
c. Laborer 2 2 #REF! #REF!

12
Sub - Total for A #REF!

Name and Capacity No of Units No. of Days Daily Rate Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) #REF!
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

I. Drain Pipe
a. G.I Elbow 4" dia x 90mm pcs 1.00 250.00 250.00
b. G.I Nipple 4" dia x 500mm pcs 2.00 350.00 700.00
c. G.I Gate Valve (Heavy Duty) 4" Dia. pcs 1.00 1,000.00 1,000.00

II. Discharge Pipe

a. G.I Nipple 4" dia x 500mm pcs 2.00 350.00 700.00

III. Overflow pipe

a. G.I Nipple 2" dia x 300mm pcs 2.00 275.00 550.00
b. G.I Elbow 2" dia x 90mm pcs 1.00 300.00 300.00

IV. Inlet Pipe

a. G.I Pipe 2" dia x 500mm pcs 2.00 275.00 550.00
b. G.I Elbow 2" dia x 90mm pcs 1.00 275.00 275.00
c. G.I Union 2" dia pcs 1.00 350.00 350.00
d. Teflon Tape 3/4 pcs 10.00 30.00 300.00

V. Pump to tank
a. G.I Pipe 1 1/4" dia x S40 pcs 2.00 1,490.00 2,980.00
b. G.I Coupling 1 1/4" dia pcs 2.00 110.00 220.00
c.G.I Elbow 1 1/4" dia. pcs 2.00 180.00 360.00
d. G.I Bell Reducer 1 1/2"x 1 1/4" pcs 1.00 380.00 380.00
e. Swing Valve pcs 1.00 1,600.00 1,600.00
f. G.I Nipple 1 1/4" x 6" pcs 4.00 200.00 800.00
g. Teflon Tape 3/4" pcs 5.00 48.00 240.00
h. G.I Union 1 1/4" pcs 1.00 450.00 450.00
i. G.I Bell Reducer 4x2" pcs 2.00 1,200.00 2,400.00
j. G.I Nipple 4x6 s40 pcs 2.00 550.00 1,100.00
k. G.I Coupling 4" s40 pcs 1.00 950.00 950.00
l. G.I Pipe 4" dia. S40 pcs 1.00 5,450.00 5,450.00
m. G.I Elbopw 4" dia. pcs 1.00 550.00 550.00
n. Gate Valve 2" dia. pcs 2.00 2,400.00 4,800.00
o. Nipple 1 1/2" dia. X 8" pcs 3.00 180.00 540.00
p.G.I Bell Reducer 2" x 1 1/2" pcs 1.00 480.00 480.00
q. G.I Elbow 2" dia. pcs 1.00 380.00 380.00
r. G.I Union 1 1/2" pcs 1.00 480.00 480.00
s. Liquid Level Control pcs 1.00 950.00 950.00
t. THHN Wire 2.0mm pcs 1.00 2,590.00 2,590.00
u. G.I Pipe 2" dia. S40 pcs 2.00 2,150.00 4,300.00
v. G.I Nipple 3" x 6" pcs 1.00 480.00 480.00

Sub - Total for F 37,455.00

G. Direct Unit Cost (C + F) #REF!
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G #REF!
I. Contractor's Profit (CP) 10% of G #REF!
J. Value Added Tax (VAT) 5% of (G + H + I) #REF!
K. Total Item Cost (G + H + I + J) #REF!
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Elevated Reservoir
Location : Cogon, El Salvador City
Item No./Description : B5 Installation of Signboard
Unit of Measurement : lot
Quantity : 1.00 Unit Cost: 3,675.00

Item Designation No. of Person No. of days Daily Rate Amount

A. Labor

12
Sub - Total for A -

Name and Capacity No of Units No. of Days Daily Rate Amount

B. Equipment

a. Minor Tools (10% of Labor Cost) -

Sub - Total for B -

C. Total (A + B) -
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Signboard lot 1.00 3,500.00 3,500.00

Sub - Total for F 3,500.00

G. Direct Unit Cost (C + F) 3,500.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G
I. Contractor's Profit (CP) 10% of G
J. Value Added Tax (VAT) 5% of (G + H + I) 175.00
K. Total Item Cost (G + H + I + J) 3,675.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Elevated Reservoir
Location : Cogon, El Salvador City
Item No./Description : B7 Construction Safety and Health
Unit of Measurement : lot
Quantity : 1.00 Unit Cost: 10,500.00

Item Designation No. of Person No. of days Daily Rate Amount

A. Labor

12
Sub - Total for A -

Name and Capacity No of Units No. of Days Daily Rate Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) -
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. PPE lot 1.00 10,000.00 10,000.00

Sub - Total for F 10,000.00

G. Direct Unit Cost (C + F) 10,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G
I. Contractor's Profit (CP) 10% of G
J. Value Added Tax (VAT) 5% of (G + H + I) 500.00
K. Total Item Cost (G + H + I + J) 10,500.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Elevated Reservoir
Location : Cogon, El Salvador City
Item No./Description : 902 Reinforcing Steel Bars
Unit of Measurement : kgs
Quantity : 2,393.30 Unit Cost: 83.22

Item Designation No. of Person No. of days Daily Rate Amount

A. Labor

a. Construction Foreman 1 12 550.00 6,600.00

b. Steelman 2 12 400.00 9,600.00
c. Laborer 5 12 300.00 18,000.00

12
Sub - Total for A 34,200.00

Name and Capacity No of Units No. of Days Daily Rate Amount

B. Equipment

a. Bar Cutter 1 6 1,500.00 9,000.00

-

Sub - Total for B 9,000.00

C. Total (A + B) 43,200.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. 16mmØ Deformed Round Bars le 130.00 380.00 49,400.00

b. 10mmØ Deformed Round Bars le 215.00 160.00 34,400.00
c. 12mmØ Deformed Round Bars le 63.00 250.00 15,750.00
d. #16 G.I Tie Wire rolls 4.00 1,700.00 6,800.00
e. Hacksaw Blade pcs 10.00 220.00 2,200.00

Sub - Total for F 108,550.00

G. Direct Unit Cost (C + F) 151,750.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 22,762.50
I. Contractor's Profit (CP) 10% of G 15,175.00
J. Value Added Tax (VAT) 5% of (G + H + I) 9,484.38
K. Total Item Cost (G + H + I + J) 199,171.88
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location : Bukidnon
Item No./Description : #REF! ###
Unit of Measurement : #REF!
Quantity : #REF! Unit Cost: #REF!

No. of
Item Designation No. of Person Daily Rate Amount
days
A. Labor

a. Construction Foreman 1 50 647.50 32,375.00

b. Skilled Laborer 4 50 420.00 84,000.00
c. Unskilled Laborer 12 50 350.00 210,000.00

12
Sub - Total for A 326,375.00
No. of
Name and Capacity No of Units Daily Rate Amount
days
B. Equipment

a. Welding Machine 3 38 742.00 84,588.00

b. Electric Drill 1 8 300.00 2,400.00
c. Cutoff Machine 2 25 363.60 18,180.00

Sub - Total for B 105,168.00

C. Total (A + B) 431,543.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Hi Rib 0.4mm thk Painted l..m 652.13 475.00 309,761.75

b. Ridge Roll @ 2.4 mtrs 0.40mm thk shts 17.00 465.00 7,905.00
c. Texscrew 2 1/2" (metal) pcs 2,100.00 2.13 4,473.00
d. Angle trusses and web 2" x 2" x 1/4" length 215.00 1,400.00 301,000.00
e. Cee Purlins 2" x 4" x 1.50mm thk length 72.00 860.00 61,920.00
f. Flat bar 1 x 1/4" thk pcs 15.00 450.00 6,750.00
g. Strut 1 1/2" x 1 1/2" x 1/4" thk length 50.00 620.00 31,000.00
h. G.I Pipe 3"Ø Sch. 40 length 22.00 3,420.00 75,240.00
i. G.I Pipe 1 1/2"Ø Sch. 40 length 34.00 1,500.00 51,000.00
j. Steel plate 6mm thk (Gusset plate) shts 4.00 9,850.00 39,400.00
k. Sagrod 12mmØ length 24.00 290.00 6,960.00
l. Tension rod 12mmØ length 48.00 290.00 13,920.00
m. Turn buckle pcs 24.00 100.00 2,400.00
n. Cee purlins 2" x 4" x 1.50mm thk length 192.00 860.00 165,120.00
o. Red oxide gallons 40.00 330.00 13,200.00
p. Paint brush 3" pcs 40.00 80.00 3,200.00
q. Cutting blade 14" pcs 50.00 150.00 7,500.00
r. Welding rod box 14.00 2,400.00 33,600.00

Sub - Total for F 1,134,349.75

G. Direct Unit Cost (C + F) 1,565,892.75
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 187,907.13
I. Contractor's Profit (CP) 10% of G 156,589.28
J. Value Added Tax (VAT) 5% of (G + H + I) 95,519.46
K. Total Item Cost (G + H + I + J) 2,005,908.61
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location : Bukidnon
Item No./Description : #REF! ###
Unit of Measurement : #REF!
Quantity : #REF! Unit Cost: #REF!

No. of
Item Designation No. of days Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 2 600.00 1,200.00

b. Skilled Laborer 1 2 400.00 800.00
c. Unskilled Laborer 2 2 365.00 1,460.00

12
Sub - Total for A 3,460.00

Name and Capacity No of Units No. of Days Daily Rate Amount

B. Equipment

a. Bagger Mixer 1 2 1,376.00 2,752.00

b. Bar Cutter 1 1 175.00 175.00

Sub - Total for B 2,927.00

C. Total (A + B) 6,387.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Portland Cement bags 9.00 260.00 2,340.00

b. Washed Sand cu.m 1.00 1,200.00 1,200.00
c. Gravel cu.m 1.00 1,200.00 1,200.00
d. 10mm dia. x 6m Reinforcing Steel deformed bars lengths 12.00 205.00 2,460.00
e. #16 G.I Tie wire kls. 5.00 85.00 425.00

Sub - Total for F 7,625.00

G. Direct Unit Cost (C + F) 14,012.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 2,101.80
I. Contractor's Profit (CP) 10% of G 1,401.20
J. Value Added Tax (VAT) 5% of (G + H + I) 875.75
K. Total Item Cost (G + H + I + J) 18,390.75
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location : Bukidnon
Item No./Description : #REF! #REF!
Unit of Measurement : #REF!
Quantity : #REF! Unit Cost: #REF!

No. of
Item Designation No. of days Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 6 600.00 3,600.00

b. Skilled Laborer 2 6 400.00 4,800.00
c. Unskilled Laborer 2 6 365.00 4,380.00

12
Sub - Total for A 12,780.00

Name and Capacity No of Units No. of Days Daily Rate Amount

B. Equipment

a. Welding Machine 1 5 1,250.00 6,250.00

b. Grinder 1 5 550.00 2,750.00

Sub - Total for B 9,000.00

C. Total (A + B) 21,780.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Fixed Tinted Glass Transaction Window (One Way Glass with unit 3.00 8,000.00 24,000.00
Analok Frame (1.15m x 1.50m) and accessories
b. 1" x 1" x 1.5mm thk. Rectangular Steel Tube lengths 3.00 850.00 2,550.00
c. 1" x 3mm thk. Flat bar lengths 5.00 300.00 1,500.00
d. Welding Rod kgs 7.00 240.00 1,680.00
e. Cutting disc 4" pcs 5.00 80.00 400.00

Sub - Total for F 30,130.00

G. Direct Unit Cost (C + F) 51,910.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 7,786.50
I. Contractor's Profit (CP) 10% of G 5,191.00
J. Value Added Tax (VAT) 5% of (G + H + I) 3,244.38
K. Total Item Cost (G + H + I + J) 68,131.88
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location : Bukidnon
Item No./Description : #REF! #REF!
Unit of Measurement : #REF!
Quantity : #REF! Unit Cost: #REF!

No. of
Item Designation No. of days Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 5 600.00 3,000.00

b. Skilled Laborer 2 5 400.00 4,000.00
c. Unskilled Laborer 3 5 365.00 5,475.00

12
Sub - Total for A 12,475.00

Name and Capacity No of Units No. of Days Daily Rate Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) 12,475.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Granite Tiles; Salt and Pepper design (600mm x 600mm) pcs 2.00 2,500.00 5,000.00
b. 4' x 8' Laminated MDF sheets 4.00 3,200.00 12,800.00
c. Edge Band Laminated Glossy pcs 5.00 250.00 1,250.00
d. 4.0mm Thread, 40mm length wood screw bags 1.00 580.00 580.00
e. 3.5mm Thread, 40mm length wood screw bags 2.00 380.00 760.00
f. Wood glue kls 3.00 280.00 840.00
g. 6-1/4" dia. Circular Saw Blade (Carbide tip) units 1.00 900.00 900.00
h. Hydraulic Concealed Hinges (cabinet door hinge) units 8.00 150.00 1,200.00
i. Cabinet Handle Bar pcs 4.00 150.00 600.00
j. Stainless Steel Sink with PVC Pipes and Accessories set 1.00 3,500.00 3,500.00
k. Stainless Gooseneck Faucet pc. 1.00 900.00 900.00
l. 3.5mm2 THHN Wire mtrs 20.00 32.00 640.00
m. Duplex Universal Outlet pc. 1.00 200.00 200.00

Sub - Total for F 29,170.00

G. Direct Unit Cost (C + F) 41,645.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 6,246.75
I. Contractor's Profit (CP) 10% of G 4,164.50
J. Value Added Tax (VAT) 5% of (G + H + I) 2,602.81
K. Total Item Cost (G + H + I + J) 54,659.06
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location : Bukidnon
Item No./Description : #REF! ###
Unit of Measurement : #REF!
Quantity : #REF! Unit Cost: #REF!

No. of
Item Designation No. of days Daily Rate Amount
Person
A. Labor

a. Construction Foreman 1 4 600.00 2,400.00

b. Skilled Laborer 2 4 400.00 3,200.00
c. Unskilled Laborer 3 4 365.00 4,380.00

12
Sub - Total for A 9,980.00

Name and Capacity No of Units No. of Days Daily Rate Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) 9,980.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Primer Flat Latex gals 6.00 680.00 4,080.00

b. Spot Putty gals 4.00 520.00 2,080.00
c. Top coat - Latex Paint gals 8.00 900.00 7,200.00
d. Sand Paper #120 fe 30.00 65.00 1,950.00
e. Paint Roller Cottong 7" with tray pan pcs 2.00 120.00 240.00
f. Paint brush 2" pcs 2.00 25.00 50.00
g. Baby roller cotton pcs 2.00 75.00 150.00

Sub - Total for F 15,750.00

G. Direct Unit Cost (C + F) 25,730.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 3,859.50
I. Contractor's Profit (CP) 10% of G 2,573.00
J. Value Added Tax (VAT) 5% of (G + H + I) 1,608.13
K. Total Item Cost (G + H + I + J) 33,770.63
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location : Bukidnon
Item No./Description : #REF! ###
Unit of Measurement : #REF!
Quantity : #REF! Unit Cost: #REF!

No. of
Item Designation No. of days Daily Rate Amount
Person
A. Labor

12
Sub - Total for A -
No. of
Name and Capacity No of Units Daily Rate Amount
Days
B. Equipment

Sub - Total for B -

C. Total (A + B) -
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Fabrication and Installation of Signboard (8' x 8') including supply lot 1.00 3,500.00 3,500.00
of Materials

Sub - Total for F 3,500.00

G. Direct Unit Cost (C + F) 3,500.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G
I. Contractor's Profit (CP) 10% of G
J. Value Added Tax (VAT) 5% of (G + H + I) 175.00
K. Total Item Cost (G + H + I + J) 3,675.00
 DETAILED ESTIMATES
Project Name : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location : Bukidnon
Item No./Description : #REF! #REF!
Unit of Measurement : #REF!
Quantity : #REF! Unit Cost: #REF!

No. of
Item Designation No. of days Daily Rate Amount
Person
A. Labor

12
Sub - Total for A -
No. of
Name and Capacity No of Units Daily Rate Amount
Days
B. Equipment

Sub - Total for B -

C. Total (A + B) -
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Information/ Warning Signs (2' x 3') l.s 1.00 2,500.00 2,500.00

b. Rubber Boots and Safety Gloves l.s 1.00 4,500.00 4,500.00
c. First Aid Kit l.s 1.00 3,500.00 3,500.00

Sub - Total for F 10,500.00

G. Direct Unit Cost (C + F) 10,500.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G
I. Contractor's Profit (CP) 10% of G
J. Value Added Tax (VAT) 5% of (G + H + I) 525.00
K. Total Item Cost (G + H + I + J) 11,025.00

Total Amount #REF!

Submitted by :

JOHN U. KU
President/General Manager
Caliber Industrial Sales Corporation
 DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Construction of Elevated Reservoir
Location : Cogon, El Salvador City
Item No./Description : 1016 Tank Waterproofing (inside only)
Unit of Measurement : coat
Quantity : 2.00 Unit Cost: 10,532.81

Item Designation No. of Person No. of days Daily Rate Amount

A. Labor

a. Construction Foreman 1 3 550.00 1,650.00

b. Painter 2 3 400.00 2,400.00

12
Sub - Total for A 4,050.00

Name and Capacity No of Units No. of days Daily Rate Amount

B. Equipment

Sub - Total for B -

C. Total (A + B) 4,050.00
D. Output per hour =
E. Direct Unit Cost (C ÷ D)

Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Tap Seal 107 (Water Proofing) gals 6.00 2,000.00 12,000.00

Sub - Total for F 12,000.00

G. Direct Unit Cost (C + F) 16,050.00
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 2,407.50
I. Contractor's Profit (CP) 10% of G 1,605.00
J. Value Added Tax (VAT) 5% of (G + H + I) 1,003.13
K. Total Item Cost (G + H + I + J) 21,065.63
Contract Name: : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location of Contract: : Bukidnon

DETAILED ESTIMATES

Item No : 102(2)
Description : Surplus Common Excavation
Quantity : 994,603.00 cu.m

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a. -
Sub-total A -

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. Foreman 1 6.00 600.00 3,600.00
c. Labor 4 6.00 316.00 7,584.00
Sub-total B 11,184.00

C.
Description Equipments QTY DAYS UNIT COST AMOUNT
a. Road Grader 1 6.00 9,412.00 56,472.00
b. Road Roller 1 6.00 7,800.00 46,800.00
c. Water Truck 1 6.00 9,000.00 54,000.00
Sub-total C 157,272.00

DIRECT COST : Php 168,456.00

OCM : Php 25,268.40
PROFIT : Php 16,845.60
TAXES : Php 10,528.50
TOTAL COST Php 221,098.50

UNIT COST P 0.22

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a. Aggregate Base Course #REF! cu.m 1,100.00 #REF!
Sub-total A #REF!

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. Foreman 1 4.00 600.00 2,400.00
b. Skilled 1 4.00 400.00 1,600.00
c. Laborer 4 4.00 316.00 5,056.00
Sub-total B 9,056.00

C.
Description Equipments QTY DAYS UNIT COST AMOUNT
a. Road Grader 1 4.00 9,412.00 37,648.00
b. Road Roller 1 4.00 7,800.00 31,200.00
c. Dumptruck 2 4.00 5,400.00 43,200.00
Sub-total C 112,048.00

DIRECT COST : Php #REF!

OCM : Php #REF!
PROFIT : Php #REF!
TAXES : Php #REF!
TOTAL COST Php #REF!

UNIT COST P #REF!

Contract Name: : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location of Contract: : Bukidnon

DETAILED ESTIMATES

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a. Fresh Concrete Class (Includes Harderner) #REF! cu.m 3,700.00 #REF!
b. Reinforcing Steel Bars 1,500.00 kgs. 42.50 63,750.00
c. Coco lumber - 2 x 6 x 12 60.00 bd.ft 18.50 1,110.00
d. Tie Wire 322.00 kls. 75.00 24,150.00
e. Curing Compound 178.00 liters 25.00 4,450.00
f. C.W Nails Asstd. 146.50 kls. 60.00 8,790.00
Sub-total A #REF!

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. Engineer 1 20.00 750.00 15,000.00
b. Foreman 1 20.00 500.00 10,000.00
c. Mason 4 20.00 400.00 32,000.00
d. Laborer 10 20.00 316.00 63,200.00
Sub-total B 120,200.00

C.
Description Equipments QTY DAYS UNIT COST AMOUNT
a. Transit Mixer 2 8.00 10,450.00 167,200.00
b. Bar Cutter 1 8.00 1,700.00 13,600.00
c. Concrete Vibrator 1 8.00 3,400.00 27,200.00
d. Concrete Cutter 1 8.00 2,500.00 20,000.00
Sub-total C 228,000.00

DIRECT COST : Php #REF!

OCM : Php #REF!
PROFIT : Php #REF!
TAXES : Php #REF!
TOTAL COST Php #REF!

UNIT COST P #REF!

Contract Name: : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location of Contract: : Bukidnon

DETAILED ESTIMATES

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a. RCPC #REF! pcs. 3,500.00 #REF!
b. Cement 15.00 bags 250.00 3,750.00
d. Sand 1.50 cu.m 1,200.00 1,800.00
Sub-total A #REF!

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. Foreman 1 8.00 500.00 4,000.00
b. Laborer 7 8.00 316.00 17,696.00
Sub-total B 21,696.00

C.
Description Equipments QTY DAYS UNIT COST AMOUNT
a. -
Sub-total C -
DIRECT COST : Php #REF!
OCM : Php #REF!
PROFIT : Php #REF!
TAXES : Php #REF!
TOTAL COST Php #REF!

UNIT COST P #REF!

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a. Shouldering (Filling Material) #REF! cu.m 400.00 #REF!
Sub-total A #REF!

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. Foreman 1 4.00 500.00 2,000.00
b. Laborer 2 4.00 316.00 2,528.00
Sub-total B 4,528.00

C.
Description Equipments QTY UNIT UNIT COST AMOUNT
a. Backhoe 1.00 4.00 12,000.00 48,000.00
b. Roller Compactor 1.00 4.00 7,800.00 31,200.00
Sub-total C 79,200.00

DIRECT COST : Php #REF!

OCM : Php #REF!
PROFIT : Php #REF!
TAXES : Php #REF!
TOTAL COST Php #REF!

UNIT COST P #REF!

Contract Name: : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location of Contract: : Bukidnon

DETAILED ESTIMATES

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a. Boulders #REF! cu.m 1,350.00 #REF!
b. Cement 72.00 bags 250.00 18,000.00
c. Sand 5.00 cu.m 1,200.00 6,000.00
Sub-total A #REF!

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. Foreman 1 12.00 500.00 6,000.00
b. Skilled 2 12.00 400.00 9,600.00
c. Labor 5 12.00 316.00 18,960.00
Sub-total B 34,560.00

C.
Description Equipments QTY DAYS UNIT COST AMOUNT
a.
Sub-total C -

DIRECT COST : Php #REF!

OCM : Php #REF!
PROFIT : Php #REF!
TAXES : Php #REF!
TOTAL COST Php #REF!

UNIT COST P #REF!

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a.
Sub-total A -

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. Foreman 1 4.00 500.00 2,000.00
c. Laborer 2 4.00 316.00 2,528.00
Sub-total B 4,528.00

C.
Description Equipments QTY DAYS UNIT COST AMOUNT
a. Backhoe 1 4.00 12,000.00 48,000.00
b. Dump Truck 1 4.00 6,000.00 24,000.00
Sub-total C 72,000.00

DIRECT COST : Php 76,528.00

OCM : Php 11,479.20
PROFIT : Php 7,652.80
TAXES : Php 4,783.00
TOTAL COST Php 100,443.00

UNIT COST P #REF!

Contract Name: : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location of Contract: : Bukidnon

DETAILED ESTIMATES

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a. Sub-total A -
-
B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. Foreman 1 4.00 500.00 2,000.00
b. Laborer 3 4.00 316.00 3,792.00
Sub-total B 5,792.00

C.
Description Equipments QTY DAYS UNIT COST AMOUNT
a. Backhoe 1 4.00 12,000.00 48,000.00
b. Roller Compactor 1 4.00 7,800.00 31,200.00
Sub-total C 79,200.00

DIRECT COST : Php 84,992.00

OCM : Php 12,748.80
PROFIT : Php 8,499.20
TAXES : Php 5,312.00
TOTAL COST Php 111,552.00

UNIT COST P #REF!

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
a. Tarpaulin Signage with wooden frame (8'x8') #REF! #REF! 6,459.00 #REF!
Sub-total A #REF!

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. -
Sub-total B

C.
Description Equipments QTY UNIT UNIT COST AMOUNT
a. -
Sub-total C -

DIRECT COST : Php #REF!

OCM : Php
PROFIT : Php
TAXES : Php
TOTAL COST Php #REF!

UNIT COST P #REF!

Contract Name: : Construction/Improvement of Access Roads Leading to Trades, Industries and Economic Zones
Location of Contract: : Bukidnon

DETAILED ESTIMATES

Item No : #REF!
Description : #REF!
Quantity : #REF! #REF!

Item
A.
Description Materials QTY UNIT UNIT COST AMOUNT
#REF! 1.00 l.s 5,684.00 5,684.00
Sub-total A 5,684.00

B.
Description Labor QTY DAYS UNIT COST AMOUNT
a. -
Sub-total B

C.
Description Equipments QTY UNIT UNIT COST AMOUNT
a. -
Sub-total C -

DIRECT COST : Php 5,684.00

OCM : Php
PROFIT : Php
TAXES : Php
TOTAL COST Php 5,684.00

UNIT COST P #REF!

Total Amount: ₱ #REF!

Submitted by :

John U. Ku Date : March 13, 2023

Contractor
Caliber Industrial Sales Corporation