DETAILED PRICE ANALYSIS GENERAL REQUIREMENTS

ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT

Mobilization/Demobilization
I.a 1.00 ls
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Mobilization/Demobilization 1 ls 416,666.66

SUB-TOTAL A 416,666.66 416,666.66

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT

SUB-TOTAL B - 0.00
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT

SUB-TOTAL C - 0.00

D. TOTAL DIRECT COST D = ( A + B + C ) P 416,666.66 416,666.66

E. INDIRECT COST 83,333.34
a. Contractor's Overhead & Contingencies (10% D) P 41,666.67
b. Contractor's Profit ( 10% D ) 41,666.67
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 500,000.00
H. UNIT COST P 500,000.00 ls
DETAILED PRICE ANALYSIS GENERAL REQUIREMENTS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Safety Requirements
I.b 1.00 ls
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Safety Requirements 1 ls 333,333.34

SUB-TOTAL A 333,333.34 333,333.34

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
-

SUB-TOTAL B - 0.00
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT

SUB-TOTAL C - 0.00

D. TOTAL DIRECT COST D = ( A + B + C ) P 333,333.34 333,333.34

E. INDIRECT COST 66,666.66
a. Contractor's Overhead & Contingencies (10% D) P 33,333.33
b. Contractor's Profit ( 10% D ) 33,333.33
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 400,000.00
H. UNIT COST P 400,000.00 ls
DETAILED PRICE ANALYSIS GENERAL REQUIREMENTS
ITEM NO. NAME OF B.O.Q. ITEM : Temporary Facilities (Bunkhouse, QUANTITY UNIT
potable water & power, service
I.c 1.00 LS
vehicles and others)
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT

Temporary Facilities (Bunkhouse, potable water &

1 ls 375,000.00
power, service vehicles and others)

SUB-TOTAL A 375,000.00 375,000.00

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT

SUB-TOTAL B - 0.00
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT

SUB-TOTAL C - 0.00

D. TOTAL DIRECT COST D = ( A + B + C ) P 375,000.00 375,000.00

E. INDIRECT COST 75,000.00
a. Contractor's Overhead & Contingencies (10% D) P 37,500.00
b. Contractor's Profit ( 10% D ) 37,500.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 450,000.00
H. UNIT COST P 450,000.00 LS
DETAILED PRICE ANALYSIS EQUIPMENTS
ITEM NO. NAME OF B.O.Q. ITEM : Crane Usage (rebar, formworks, QUANTITY UNIT
II.a concreting ) 1unit 1.00 unit
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT

SUB-TOTAL A - 0.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Crane 15T 1 120 12,000.00 1,440,000.00
Minor Tools 1 lot 10,000.00 10,000.00
SUB-TOTAL B 1,450,000.00 1,450,000.00
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Crane Operator 1 120 500.00 60,000.00

SUB-TOTAL C 60,000.00 60,000.00

D. TOTAL DIRECT COST D = ( A + B + C ) P 1,510,000.00 1,510,000.00

E. INDIRECT COST 302,000.00
a. Contractor's Overhead & Contingencies (10% D) P 151,000.00
b. Contractor's Profit ( 10% D ) 151,000.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 1,812,000.00
H. UNIT COST P 1,812,000.00 unit
DETAILED PRICE ANALYSIS EARTHWORKS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Lay-out
III.a 336.00 sq-m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT

SUB-TOTAL A - 0.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Minor Tools 1 lot 3,000.00 3,000.00

SUB-TOTAL B 3,000.00 8.93

C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 4 500.00 2,000.00
Labor 4 4 350.00 5,600.00
SUB-TOTAL C 7,600.00 22.62

D. TOTAL DIRECT COST D = ( A + B + C ) P 10,600.00 31.55

E. INDIRECT COST 2,120.00
a. Contractor's Overhead & Contingencies (10% D) P 1,060.00
b. Contractor's Profit ( 10% D ) 1,060.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 12,720.00
H. UNIT COST P 37.86 sq-m
DETAILED PRICE ANALYSIS EARTHWORKS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Excavation
III.b 692.00 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT

SUB-TOTAL A - 0.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Backhoe 1 10 20,000.00 200,000.00
Minor Tools 1 lot 5,000.00 5,000.00
SUB-TOTAL B 205,000.00 296.24
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 14 500.00 7,000.00
Backhoe Operator 1 14 450.00 6,300.00
Spotter 1 14 350.00 4,900.00

SUB-TOTAL C 18,200.00 26.30

D. TOTAL DIRECT COST D = ( A + B + C ) P 223,200.00 322.54

E. INDIRECT COST 44,640.00
a. Contractor's Overhead & Contingencies (10% D) P 22,320.00
b. Contractor's Profit ( 10% D ) 22,320.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 267,840.00
H. UNIT COST P 387.05 cu.m
DETAILED PRICE ANALYSIS EARTHWORKS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Manual Trimming Works
III.c 345.00 sq-m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT

-
SUB-TOTAL A - 0.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Minor Tools 1 lot 5,000.00 5,000.00

SUB-TOTAL B 5,000.00 14.49

C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 6 500.00 3,000.00
Labor 6 6 350.00 12,600.00

SUB-TOTAL C 15,600.00 45.22

D. TOTAL DIRECT COST D = ( A + B + C ) P 20,600.00 59.71

E. INDIRECT COST 4,120.00
a. Contractor's Overhead & Contingencies (10% D) P 2,060.00
b. Contractor's Profit ( 10% D ) 2,060.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 24,720.00
H. UNIT COST P 71.65 sq-m
DETAILED PRICE ANALYSIS EARTHWORKS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Gravel bedding
III.d 46.07 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Gravel 3/4 46 cu-m 1,450.00 66,801.50

SUB-TOTAL A 66,801.50 1,450.13

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Backhoe 1 2 20,000.00 40,000.00
Plate Compactor 1 5 1,200.00 1,200.00
Minor Tools 1 lot 1,000.00 1,000.00

SUB-TOTAL B 42,200.00 916.08

C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 5 500.00 2,500.00
Backhoe operator 1 2 450.00 900.00
Labor 5 4 350.00 7,000.00
SUB-TOTAL C 10,400.00 225.76

D. TOTAL DIRECT COST D = ( A + B + C ) P 119,401.50 2,591.96

E. INDIRECT COST 23,880.30
a. Contractor's Overhead & Contingencies (10% D) P 11,940.15
b. Contractor's Profit ( 10% D ) 11,940.15
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 143,281.80
H. UNIT COST P 3,110.36 cu.m
DETAILED PRICE ANALYSIS EARTHWORKS
ITEM NO. NAME OF B.O.Q. ITEM : 100mm Basecourse for Slab on QUANTITY UNIT
III.e Grade 25.00 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Aggregate Base Coarse 25 cu-m 600.00 15,000.00

SUB-TOTAL A 15,000.00 600.00

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Minor Tools 1 lot 2,000.00 2,000.00

SUB-TOTAL B 2,000.00 80.00

C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 2 500.00 1,000.00
Labor 4 2 350.00 2,800.00

SUB-TOTAL C 3,800.00 152.00

D. TOTAL DIRECT COST D = ( A + B + C ) P 20,800.00 832.00

E. INDIRECT COST 4,160.00
a. Contractor's Overhead & Contingencies (10% D) P 2,080.00
b. Contractor's Profit ( 10% D ) 2,080.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 24,960.00
H. UNIT COST P 998.40 cu.m
DETAILED PRICE ANALYSIS EARTHWORKS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Lean Concrete
III.f 15.00 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Portland Cement 138 bags 225.00 31,050.00
Washed Sand 9 cu.m. 1,450.00 13,050.00
Crushed Gravel 18 cu.m. 1,450.00 26,100.00
Water 6 cu.m. 150.00 900.00
SUB-TOTAL A 71,100.00 4,740.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
One-bagger Concrete Mixer 1 1 1,500.00 1,500.00
Minor Tools 1 lot 200.00 200.00
SUB-TOTAL B 1,700.00 113.33
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 1 600.00 600.00
Mason 2 1 500.00 1,000.00
Carpenter 2 1 500.00 1,000.00
Labor 2 1 350.00 700.00
SUB-TOTAL C 3,300.00 220.00

D. TOTAL DIRECT COST D = ( A + B + C ) P 76,100.00 5,073.33

E. INDIRECT COST 15,220.00
a. Contractor's Overhead & Contingencies (10% D) P 7,610.00
b. Contractor's Profit ( 10% D ) 7,610.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 91,320.00
H. UNIT COST P 6,088.00 cu.m
DETAILED PRICE ANALYSIS EARTHWORKS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Backfilling / Compacton
III.g 460.00 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Limestone 460 cu.m 375.00 172,500.00

SUB-TOTAL A 172,500.00 375.00

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Backhoe 1 5 20,000.00 100,000.00
Roller Compactor 1 6 8,000.00 48,000.00
Minor Tools 1 lot 500.00 500.00
SUB-TOTAL B 148,500.00 322.83
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 6 600.00 3,600.00
Operator 2 6 500.00 6,000.00
Rigger/Spotter 2 6 350.00 4,200.00
Labor 3 6 350.00 6,300.00
SUB-TOTAL C 13,800.00 30.00

D. TOTAL DIRECT COST D = ( A + B + C ) P 334,800.00 727.83

E. INDIRECT COST 66,960.00
a. Contractor's Overhead & Contingencies (10% D) P 33,480.00
b. Contractor's Profit ( 10% D ) 33,480.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 401,760.00
H. UNIT COST P 873.39 cu.m
DETAILED PRICE ANALYSIS EARTHWORKS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Soil Disposal
III.h 233.00 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT

SUB-TOTAL A - 0.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Backhoe 1 10 8,000.00 80,000.00
Dump truck 1 10 6,500.00 65,000.00
Minor Tools 1 lot 5,000.00 5,000.00
SUB-TOTAL B 150,000.00 643.78
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 10 600.00 6,000.00
Backhoe Operator 1 10 500.00 5,000.00
Driver 1 10 400.00 4,000.00
Labor 2 10 350.00 7,000.00
SUB-TOTAL C 22,000.00 94.42

D. TOTAL DIRECT COST D = ( A + B + C ) P 172,000.00 738.20

E. INDIRECT COST 34,400.00
b. Contractor's Profit ( 10% D ) 17,200.00
G. TOTAL COST OF THIS ITEM P 206,400.00
H. UNIT COST P 885.84 cu.m
DETAILED PRICE ANALYSIS CONCRETE WORKS
ITEM NO. NAME OF B.O.Q. ITEM : a. Supply & Placement of QUANTITY UNIT
IV.a.1 Footing (28 days Ord.) Structural Concrete 3000 psi 240.48 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Readymixed Concrete 3000psi@28days, 240 cu-m 4,955.50 1,191,719.45
3/4, S6
SUB-TOTAL A 1,191,719.45 4,955.50
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Concrete Vibrator 2 30 1,200.00 72,000.00
Minor Tools 1 lot 5,000.00 5,000.00
SUB-TOTAL B 77,000.00 320.19
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 30 600.00 18,000.00
Mason 6 30 500.00 90,000.00
Labor 9 30 350.00 94,500.00
SUB-TOTAL C 202,500.00 842.05

D. TOTAL DIRECT COST D = ( A + B + C ) P 1,471,219.45 6,117.74

E. INDIRECT COST 294,243.90
a. Contractor's Overhead & Contingencies (10% D) P 147,121.95
b. Contractor's Profit ( 10% D ) 147,121.95
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 1,765,463.35
H. UNIT COST P 7,341.29 cu.m
DETAILED PRICE ANALYSIS CONCRETE WORKS
ITEM NO. NAME OF B.O.Q. ITEM : a. Supply & Placement of QUANTITY UNIT
IV.a.2 Slab on Grade (28 days p.c.d.) Structural Concrete 3000 psi 29.12 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Readymixed Concrete 3000psi@28days, 29 cu-m 4,955.50 144,316.55
3/4, S6
SUB-TOTAL A 144,316.55 4,955.50
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Concrete Vibrator 2 6 1,200.00 14,400.00
Minor Tools 1 lot 5,000.00 5,000.00
SUB-TOTAL B 19,400.00 666.15
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 6 600.00 3,600.00
Mason 2 6 500.00 6,000.00
Labor 4 6 350.00 8,400.00
SUB-TOTAL C 18,000.00 618.08

D. TOTAL DIRECT COST D = ( A + B + C ) P 181,716.55 6,239.73

E. INDIRECT COST 36,343.32
a. Contractor's Overhead & Contingencies (10% D) P 18,171.66
b. Contractor's Profit ( 10% D ) 18,171.66
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 218,059.87
H. UNIT COST P 7,487.68 cu.m
DETAILED PRICE ANALYSIS CONCRETE WORKS
ITEM NO. NAME OF B.O.Q. ITEM : b. Supply & Placement of QUANTITY UNIT
IV.b.1 Footing Tie Beams (28 days p.c.d.) Structural Concrete 4000 psi 18.22 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Readymixed Concrete 4000psi@28days, 18 cu-m 6,490.00 118,236.12
3/4, S6
SUB-TOTAL A 118,236.12 6,490.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Concrete Vibrator 1 4 1,200.00 4,800.00
Minor Tools 1 lot 5,000.00 5,000.00
SUB-TOTAL B 9,800.00 537.92
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 4 600.00 2,400.00
Mason 2 4 500.00 4,000.00
Labor 3 4 350.00 4,200.00
SUB-TOTAL C 10,600.00 581.84

D. TOTAL DIRECT COST D = ( A + B + C ) P 138,636.12 7,609.76

E. INDIRECT COST 27,727.22
a. Contractor's Overhead & Contingencies (10% D) P 13,863.61
b. Contractor's Profit ( 10% D ) 13,863.61
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 166,363.34
H. UNIT COST P 9,131.71 cu.m
DETAILED PRICE ANALYSIS CONCRETE WORKS
ITEM NO. NAME OF B.O.Q. ITEM : b. Supply & Placement of QUANTITY UNIT
IV.b.2 Column (28 days ord.) Structural Concrete 4000 psi 89.20 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Readymixed Concrete 4000psi@28days, 89 cu-m 6,490.00 578,906.86
3/4, S6
SUB-TOTAL A 578,906.86 6,490.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Concrete Vibrator 2 14 1,200.00 33,600.00
Minor Tools 1 lot 5,000.00 5,000.00
SUB-TOTAL B 38,600.00 432.74
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 14 600.00 8,400.00
Mason 3 14 500.00 21,000.00
Labor 5 14 350.00 24,500.00
SUB-TOTAL C 53,900.00 604.26

D. TOTAL DIRECT COST D = ( A + B + C ) P 671,406.86 7,527.00

E. INDIRECT COST 134,281.38
a. Contractor's Overhead & Contingencies (10% D) P 67,140.69
b. Contractor's Profit ( 10% D ) 67,140.69
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 805,688.24
H. UNIT COST P 9,032.40 cu.m
DETAILED PRICE ANALYSIS CONCRETE WORKS
ITEM NO. NAME OF B.O.Q. ITEM : b. Supply & Placement of QUANTITY UNIT
IV.b.3 Structural
2nd Floor to Roof Deck Beams and Slab (7 days p.c.d.)Concrete 4000 psi 353.24 cu.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Readymixed Concrete 4000psi@7days, 353 cu-m 7,080.00 2,500,939.20
3/4, S6
SUB-TOTAL A 2,500,939.20 7,080.00
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Concrete Vibrator 1 35 1,200.00 42,000.00
Minor Tools 1 lot 5,000.00 5,000.00
SUB-TOTAL B 47,000.00 133.05
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 35 600.00 21,000.00
Mason 5 35 500.00 87,500.00
Labor 7 35 350.00 85,750.00
SUB-TOTAL C 194,250.00 549.91

D. TOTAL DIRECT COST D = ( A + B + C ) P 2,742,189.20 7,762.96

E. INDIRECT COST 548,437.84
a. Contractor's Overhead & Contingencies (10% D) P 274,218.92
b. Contractor's Profit ( 10% D ) 274,218.92
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 3,290,627.04
H. UNIT COST P 9,315.56 cu.m

DETAILED PRICE ANALYSIS REINFORCING STEEL WORKS

ITEM NO. NAME OF B.O.Q. ITEM : Supply, Fabrication & Installation QUANTITY UNIT
V.a of Reinforcing Steel Bars 152,714.20 kgs
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Deformed Bars - Grade 40 52,275 kgs 37.95 1,983,832.17
Deformed Bars - Grade 60 100,439 kgs 38.50 3,866,913.40
Tie Wire 38 roll 2,200.00 83,600.00
SUB-TOTAL A 5,934,345.57 38.86
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Bar Cutter 1 80 1,000.00 80,000.00
Bar Bending Machine 1 180 1,500.00 270,000.00
Minor Tools 1 lot 3,000.00 3,000.00
SUB-TOTAL B 353,000.00 2.31
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 240 600.00 144,000.00
Steelman 5 240 500.00 600,000.00
Labor 5 240 350.00 420,000.00
SUB-TOTAL C 1,164,000.00 7.62

D. TOTAL DIRECT COST D = ( A + B + C ) P 7,451,345.57 48.79

E. INDIRECT COST 1,490,269.12
a. Contractor's Overhead & Contingencies (10% D) P 745,134.56
b. Contractor's Profit ( 10% D ) 745,134.56
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 8,941,614.69
H. UNIT COST P 58.55 kgs
DETAILED PRICE ANALYSIS FORMWORKS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Supply & Installation of Forms
VI.1 3,356.17 sq.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
a.1 Coco lumber 2"x2"x8' 5,625 pcs 77.00 433,125.00
a.2 Coco lumber 2"x3"x8' 1,895 pcs 110.00 208,450.00
a.3 Good Lumber 2"x4"x8' 707 pcs 258.50 182,759.50
a.4 Plywood, 1/2"x4'x8' 368 shts 286.00 105,248.00
a.5 Phenolic Board, 3/4"x4'x8' 215 shts 1,815.00 390,225.00
a.6 Self-tapping Screw, #10 x 2" 25,000 pcs 1.00 25,000.00
a.7 CWN #1 1/2 15 boxes 1,320.00 19,800.00
a.8 CWN #2 1/2 14 boxes 1,210.00 16,940.00
a.9 CWN #3 14 boxes 1,155.00 16,170.00
a.10 CWN #4 18 boxes 1,072.50 19,305.00

SUB-TOTAL A 1,417,022.50 422.21

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Portable Electric Drill 1 180 500.00 90,000.00
Table Saw 1 110 1,500.00 165,000.00
Scaffoldings & Bracings 1,200 180 16.50 3,564,000.00
Minor Tools 1 lot 10,000.00 10,000.00

SUB-TOTAL B 3,829,000.00 1,140.88

C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 240 600.00 144,000.00
Carpenter 8 240 500.00 960,000.00
Labor 6 240 350.00 504,000.00

SUB-TOTAL C 1,608,000.00 479.12

D. TOTAL DIRECT COST D = ( A + B + C ) P 6,854,022.50 2,042.21

E. INDIRECT COST 1,370,804.50
a. Contractor's Overhead & Contingencies (10% D) P 685,402.25
b. Contractor's Profit ( 10% D ) 685,402.25
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 8,224,827.00
H. UNIT COST P 2,450.66 sq.m
DETAILED PRICE ANALYSIS
ITEM NO. NAME OF B.O.Q. ITEM : Shoring Works for Beams, QUANTITY UNIT
I.c Columns, & Slabs 1.00 lot
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Shoring Works for Beams, Columns, & Slabs 1 lot 791,666.66

SUB-TOTAL A 791,666.66 791,666.66

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT

SUB-TOTAL B - 0.00
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT

SUB-TOTAL C - 0.00

D. TOTAL DIRECT COST D = ( A + B + C ) P 791,666.66 791,666.66

E. INDIRECT COST 158,333.34
a. Contractor's Overhead & Contingencies (10% D) P 79,166.67
b. Contractor's Profit ( 10% D ) 79,166.67
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 950,000.00
H. UNIT COST P 950,000.00 lot
DETAILED PRICE ANALYSIS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
PEJ fIller
II.a 101.00 lm
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Premolded Expansion Joint Filler 101 m 93.66 9,460.00

SUB-TOTAL A 9,460.00 93.66

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT

SUB-TOTAL B - 0.00
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 8 600.00 4,800.00
installer 3 8 500.00 12,000.00

SUB-TOTAL C 16,800.00 166.34

D. TOTAL DIRECT COST D = ( A + B + C ) P 26,260.00 260.00

E. INDIRECT COST 5,252.00
a. Contractor's Overhead & Contingencies (10% D) P 2,626.00
b. Contractor's Profit ( 10% D ) 2,626.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 31,512.00
H. UNIT COST P 312.00 lm
DETAILED PRICE ANALYSIS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Construction joint w/ sealant
II.b 115.00 lm
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Construction joint w/ sealant 15 box 500.00 7,500.00

SUB-TOTAL A 7,500.00 65.22

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT

SUB-TOTAL B - 0.00
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 5 600.00 3,000.00
installer 2 5 500.00 5,000.00

SUB-TOTAL C 8,000.00 69.57

D. TOTAL DIRECT COST D = ( A + B + C ) P 15,500.00 134.78

E. INDIRECT COST 3,100.00
a. Contractor's Overhead & Contingencies (10% D) P 1,550.00
b. Contractor's Profit ( 10% D ) 1,550.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 18,600.00
H. UNIT COST P 161.74 lm
DETAILED PRICE ANALYSIS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Vapor Barrier
II.b 185.00 lm
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT

Vapor Barrier 185 lm 64.08 11,853.88

SUB-TOTAL A 11,853.88 64.08

B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT

SUB-TOTAL B - 0.00
C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
installer 3 7 500.00 10,500.00

SUB-TOTAL C 10,500.00 56.76

D. TOTAL DIRECT COST D = ( A + B + C ) P 22,353.88 120.83

E. INDIRECT COST 4,470.78
a. Contractor's Overhead & Contingencies (10% D) P 2,235.39
b. Contractor's Profit ( 10% D ) 2,235.39
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 26,824.66
H. UNIT COST P 145.00 lm
DETAILED PRICE ANALYSIS
ITEM NO. NAME OF B.O.Q. ITEM : QUANTITY UNIT
Plain Cement Finish
II.c 1,124.00 sq.m
A. MATERIAL COST UNIT PRICE
DESCRIPTION QTY UNIT UNIT PRICE AMOUNT COMPONENT
Portland Cement 78 bags 225.00 17,550.00
Finishing Sand 6 cu.m. 1,500.00 9,000.00
Water 3 cu.m. 150.00 450.00
SUB-TOTAL A 27,000.00 24.02
B. EQUIPMENT COST
No. of DAILY UNIT PRICE
NAME/MODEL CAPACITY HP PROD. RATE No. of DAYS
UNITS RATE AMOUNT COMPONENT
Minor Tools 1 lot 5,000.00 5,000.00

SUB-TOTAL B 5,000.00 4.45

C. LABOR COST
UNIT PRICE
DESIGNATION NUMBERS No. of DAYS DAILY RATE AMOUNT
COMPONENT
Foreman 1 12 600.00 7,200.00
Mason 4 12 500.00 24,000.00
Labor 4 12 350.00 16,800.00
SUB-TOTAL C 48,000.00 42.70

D. TOTAL DIRECT COST D = ( A + B + C ) P 80,000.00 71.17

E. INDIRECT COST 16,000.00
a. Contractor's Overhead & Contingencies (10% D) P 8,000.00
b. Contractor's Profit ( 10% D ) 8,000.00
F. VAT 12% ( D + E)
G. TOTAL COST OF THIS ITEM P 96,000.00
H. UNIT COST P 85.41 sq.m