BREAKDOWN OF UNIT RATES

(In Pesos)

Name of Project : PROPOSED RAPID EXIT TAXIWAYS AT RUNWAY 06-24

ITEM NO. NAME OF ITEM

B-5 TOPSOILING/SODDING
B-5-2 Sodding

MATERIALS QUANTITY

Carabao Grass 7,500.00

Garden Soil 394.00
Organic Fertilizer 75.00

SUB TOTAL FOR MAT

NO. OF
EQUIPMENT UNITS
Road Grader 1
Dump Truck 1
Water Truck 1
Towerlight 1
Service Vehicle 1
Minor Tools

SUB TOTAL F

LABOR NO.

Foreman 1
Laborer 10

SUB TOTAL F
A. DIRECT COST
B. O.C.M. AND PROFIT (25% of A)
C. TOTAL ESTIMATED COST
UNIT COST
ES

QUANTITY AND UNIT

G
7,499.00 sq.m.
UNIT RATE FINANCIAL COST (in
UNIT (in peso) peso)
sq.m. 45.00 337,500.00
cu.m. 180.00 70,920.00
cu.m. 400.00 30,000.00

SUB TOTAL FOR MATERIALS 438,420

NO. OF HOURLY
HOURS RATE
24 1,750.00 42,000.00
24 1,680.00 42,320.00
48 1,995.00 95,760.00
24 735.00 17,640.00
24 550.00 13,200.00
2,229.00

SUB TOTAL FOR EQUIPMENT 211,149.00

NO. OF DAILY RATE
DAYS
3 830 2,490.00
3 660 19,800.00

SUB TOTAL FOR LABOR 22,290.00

671,859
167,965
839,823.75
UNIT COST 111.99