Construction of Streetlights at Barangay Banjo East

Tanauan, Batangas
QUANTITY TAKE - OFF

PART A FACILITIES FOR ENGINEER

A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis) 3.00 Month

PART B OTHER GENERAL REQUIREMENTS

B.5 Project Billboard 1.00 ea

B.7 Occupational Safety and Health Program 3.00 Month

B.8 Traffic Management 3.00 Month

B.9 Mobilization/Demobilization 1.00 Lumpsum

103(1) Excavation 4.48 cu.m.

3.58 Embankment from excavation

quantity length Width height
7 0.8 0.8 1.00 4.48

Total = 4.48 m³

Output per hour 20.00 m³

Number of hour 0.288
say:
404(1)a Reinforcing Steel Grade 33 149.73 kgs.

Length
No. of Bars Length/B quantity pcs kg(bar) kgs(total)
of Bars
ars

footing 12mm Ø 0.80 8 5.7 7.00 8.000 5.328 42.630 kgs

column 12mm Ø 1.70 4 5.7 7.00 9.000 5.328 47.960 kgs 90.590 kgs
stirrups 10mm Ø 1.00 13.00 5.7 7.00 16.000 3.696 59.140 kgs
149.730 kgs

3.00

405(1)a3 Structural Concrete, 20.68Mpa, Class A, 28 days 2.08 cu.m. 1.55 m³

length Width Thickness Qty. Volume 0.9

0.45
column footing 0.80 m 0.80 m 0.20 m 7.00 0.90 m³ 0.90 m³
column 0.25 m 0.25 m 0.80 m 7.00 0.35 m³
pedestal 3.1416 m 0.05 m 0.75 m 7.00 0.83 m³ 1.18 m³
2.08 m³
1.55
Cement 19.00 m
Gravel (3/4 Crushed Stone) 3.00 m
Sand (S-1) 2.00 m
2" x 2" x 12' Good Lumber 48.00
1/4" x 4' x 8' Ord. Plywood 2.00 m 5.60 sq.m.
CWN (Assorted) 3.00 m
Surface area of Metal
3.1416 m 0.23 m 0.75 8.00 m³
A 8.48 + 2.544696
11.03

Surface area of pedestal 33.52 sq.m.

2.68

4.57 m 0.05
1.52 m 0.001

Surface area of Metal

A 2*3.1416rh + 2*3.1416r2

10.06 0.11 m
0.04 0.027 m

10.24 m
mbankment from excavation
 1.7
3.696 12.35
8

90.59
45
7.86

1.55
1
4.84375
0.225
0.050625
 ESTIMATED COST OF PROPOSED WORK
Item % of DIRECT Adjusted
Description Unit Quantity
No. Total Total Cost Unit Cost (P) Unit Cost (P)

#REF! #REF!
#REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! each #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! #REF! #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! lumpsum #REF! #REF! #REF! #REF!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF! #REF! cubic meter #REF! #REF! #VALUE! #VALUE!
#REF! #REF!
#REF! #REF! #REF! kilogram #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF! #REF! liter #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! square meter #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! kilo #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! set #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! set #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! set #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! square meter #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! square meter #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! linear meters #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! linear meters #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! square meter #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! square meter #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! square meter #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! square meter #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF! kilogram #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! kilogram #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! piece #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! piece #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! kilogram #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! kilogram #REF! #REF! #VALUE! #VALUE!
sub-total #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF! #REF! lump sum #REF! #REF! #REF! #REF!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! lump sum #REF! #REF! #REF! #REF!
sub-total #REF!
#REF! #REF!
#REF! #REF! #REF! #REF! #REF! #VALUE! #VALUE!
#REF! #REF! #REF! #REF! #REF! #VALUE! #VALUE!

#REF! #REF!
#REF! #REF! #REF! lump sum #REF! #REF! #REF! #REF!
sub-total #REF!

#REF! #REF!
#REF! #REF! #REF! meter #REF! #REF! #VALUE! #VALUE!
sub-total #REF!

TOTAL DIRECT COST #REF!

 Republic of the Philippines
Provincial Engineering Office
Province of Batangas
Kumintang Ilaya, Batangas City

PROGRAM OF WORK / BUDGET COST

Project: Construction of Street Lighting System at Net Length:

Brgy. District I, Lemery, Batangas Width:
Area (Ground Floor):
Area (Second Floor):
Location: Brgy. District I, Lemery, Batangas Classification:
Starting Date:
Estimated Project Cost: PHP 486,819.98 Total Project Duration:
Source of Fund: No. of Working Days:
No. of Pre-determined
Limits: unworkable days:

EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
PART I FACILITIES FOR ENGINEER 4.66%
PART II OTHER GENERAL REQUIREMENTS 4.83%
PART A EARTHWORK 0.55%
PART B PLAIN REINFORCED CONCRETE WORKS 9.01% (SEE ATTACHED ESTIMATE)
PART C FINISHING 2.38%
PART D ELECTRICAL 78.57%
Total 100%
ESTIMATED COST OF PROJECT
DESCRIPTION QUANTITY UNIT TOTAL
### PART I FACILITIES FOR ENGINEER Php 17,500.00
### PART II OTHER GENERAL REQUIREMENTS Php 18,130.77
PART A EARTHWORK Php 2,076.48
PART B PLAIN REINFORCED CONCRETE WORKS (SEE ATTACHED ESTIMATE) Php 33,780.01
PART C FINISHING Php 8,917.25
PART D ELECTRICAL Php 294,879.08
Total Php 375,283.59

BREAKDOWN OF EXPENDITURES:
1. Labor Php 23,282.59 A. Sub-total Php 375,283.59
2. Materials Php 316,430.54 B. Taxes (VAT, etc.) Php 111,536.39
3. Rental of Equipment Php 35,570.46 C. ROW Acquisition/Contingencies Php -
4. Provisional Sum D. Total Estimated Cost Php 486,819.98
5. Direct Cost Php 375,283.59
6. OCM, Profit Php 88,354.48
7. VAT Php 23,181.91
8. ROW Acquisition/Contingencies
9. TOTAL Php 486,819.98

Prepared by: Checked by:

ROSEMARIE D. DE LOS REYES NIÑO VEN E. PETORAL

Engineer I Engineer III

Submitted by: Recommending Approval:

LILEBETH A. MAGSOMBOL GILBERT P. GATDULA

Engineer IV Prov'l Gov't Dept. Head
Approved:

HERMILANDO I. MANDANAS
Governor
 APPROVED BUDGET FOR CONTRACT
Construction of Street Lighting System at Brgy. District I, Lemery, Batangas

MARK-UPS TOTAL MARK-UP VAT INDIRECT ITEMCOST

DIRECT UNIT ESTIMATED (PERCENT) COST
ITEM NO. DESCRIPTION QUANTITY UNIT COST DIRECT COST
OCM PROFIT % VALUE 5%(6+10) (11)+(10) (12)+(6)
1 2 3 4 5 6 7 8 9 10 11 12 13
PART I FACILITIES FOR ENGINEER
A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis) 1.00 Month 17,500.00 17,500.00 0 10 10 1,750.00 962.50 2,712.50 20,212.50
SUB-TOTAL I 17,500.00 20,212.50
PART II OTHER GENERAL REQUIREMENTS
B.4(10) Miscellaneous Survey and Staking 1.00 L.S. 1,672.80 1,672.80 15 10 25 418.20 104.55 522.75 2,195.55
B.5 Project Billboard 2.00 ea 5,086.08 10,172.16 0 10 10 1,017.22 559.48 1,576.70 11,748.86
B.7 Occupational Safety and Health Program 1.00 Month 2,558.59 2,558.59 0 10 10 255.86 140.72 396.58 2,955.17
B.9 Mobilization/Demobilization 1.00 L.S. 3,727.22 3,727.22 0 0 0 - 186.36 186.36 3,913.58
SUB-TOTAL II 18,130.77 20,813.16
PART A EARTHWORK
803(1)a Structure Excavation (Common Soil) 4.48 cu.m. 294.95 1,321.40 15 10 25 330.35 82.59 412.94 1,734.34
804(1)a Embankment from Structure Excavation 3.58 cu.m. 210.68 755.08 15 10 25 188.77 47.19 235.96 991.04
SUB-TOTAL A 2,076.48 2,725.38
PART B PLAIN REINFORCED CONCRETE WORKS
900(1) Structural Concrete for Column Pedestal (Class A 28 days) 2.08 cu.m. 8,097.40 16,850.52 15 10 25 4,212.63 1,053.16 5,265.79 22,116.31
902(1) Reinforcing Steel of Reinforced Structures 149.73 kgs. 69.08 10,343.86 15 10 25 2,585.97 646.49 3,232.46 13,576.32
SPL 1 Formworks and Falsework (Pedestal Moldings) 1.00 L.S. 6,585.63 6,585.63 15 10 25 1,646.40 411.60 2,058.00 8,643.63
SUB-TOTAL B 33,780.01 44,336.26
PART C FINISHING
1032(1) a Painting Works (Masonry Painting) 1.00 L.S. 8,917.25 8,917.25 15 10 25 2,229.31 557.33 2,786.64 11,703.89
SUB-TOTAL C 8,917.25 11,703.89
PART D ELECTRICAL
624(8) Solar LED Street Light 1.00 L.S. 294,879.08 294,879.08 15 10 25 73,719.77 18,429.94 92,149.71 387,028.79
SUB-TOTAL D 294,879.08 387,028.79

TOTAL COST 375,283.59 88,354.48 23,181.91 486,819.98

Prepared by: Checked by: Submitted by: Approved:

ROSEMARIE D. DE LOS REYES NIÑO VEN E. PETORAL LILEBETH A. MAGSOMBOL GILBERT P. GATDULA
Engineer I Engineer III Engineer IV Prov'l Gov't Dept. Head
BUDGET FOR CONTRACT
ystem at Brgy. District I, Lemery, Batangas

UNIT COST

(13)/(3)
14

20,212.50

2,195.55
5,874.43
2,955.17
3,913.58

387.13
276.52

10,627.84
90.67
8,643.63

11,703.90

387,028.79
 LABOR EQUIPMENT MATERIALS

4.66 - - 17,500.00 17,500.00

0.45 920.80 - 752.00 1,672.80

2.71 1,372.87 1,621.29 7,178.00 10,172.16
0.68% 0.68 58.60 - 2,500.00 2,558.60
0.99% 0.99 203.72 3,523.50 - 3,727.22
4.83

0.35 1,201.27 120.13 - 1,321.40

0.20 686.43 68.64 755.08
0.55

4.49 2,359.56 1,998.96 12,492.00 16,850.52

2.76 1,381.20 1,280.62 7,682.04 10,343.86
1.75 1,896.03 189.60 4,500.00 6,585.63
9.01

2.38 3,718.86 371.89 4,826.50 8,917.25

2.38

78.57 9,483.25 26,395.83 259,000.00 294,879.08

23,282.59 35,570.46 316,430.54 375,283.59

375,283.59
100.00 -

13,180.02
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: A.1.1(8) Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement: Month
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate
A Labor

Sub-Total for A -

N ame and Capacity No. of Units No. of Hours Hourly 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

Provision of Field Office for the Engineer (Rental Basis) Month 1.00 17,500.00 17,500.00
(including light & water consumption)

Sub-Total for F 17,500.00

G. Direct Cost (C+F) 17,500.00
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 0% of G -
I. Contractor's Profit (CP) 10% of G 1,750.00
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 962.50
K. Total Item Cost (G+H+I+J) 20,212.50
L. Total Unit Cost (K÷Quantity) 20,212.50
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: B.4(10) Miscellaneous Survey and Staking
Unit of Measurement: L.S.
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 4.00 81.07 324.28
b. Skilled Labor 1 4.00 58.59 234.36
c. Unskilled Labor 2 4.00 45.27 362.16

Sub-Total for A 920.80

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B -
C. Total (A+B) 920.80
D. Output per hour
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. 2" x 3" x12' Batterboard bd.ft 20.00 29.00 580.00
b. CW Nails (Assorted) kgs. 2.00 86.00 172.00

Sub-Total for F 752.00

G. Direct Cost (C+F) 1,672.80
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 250.92
I. Contractor's Profit (CP) 10% of G 167.28
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 104.55
K. Total Item Cost (G+H+I+J) 2,195.55
L. Total Unit Cost (K÷Quantity) 2,195.55
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: B.5 Project Billboard/Signboard
Unit of Measurement: ea
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 4.00 81.07 324.28
b. Unskilled Labor 2 4.00 45.27 362.16

Sub-Total for A 686.44

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Welding Machine 1 2.00 371.00 742.00
Minor Tools (10% of Labor) 68.64

Sub-Total for B 810.64

C. Total (A+B) 1,497.08
D. Output per hour
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Tarpaulin (4' x 6') 1pc sq.ft 24.00 25.00 600.00
b. 1½" G.I. Pipe (Sch.20) pcs. 2.00 805.00 1,610.00
c. Plain G.I. Sheet 0.4mm pcs. 1.00 425.00 425.00
d. Flat Bar 1" x ¼" pcs. 3.00 248.00 744.00
e. Welding Rod kgs. 2.00 105.00 210.00

Sub-Total for F 3,589.00

G. Direct Cost (C+F) 5,086.08
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 0% of G -
I. Contractor's Profit (CP) 10% of G 508.61
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 279.74
K. Total Item Cost (G+H+I+J) 5,874.43
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: B.9 Mobilization / Demobilization
Unit of Measurement: L.S.
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor

Unskilled Labor 1 4.50 45.27 203.72

Sub-Total for A 203.72

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Elf Truck 1 4.50 783.00 3,523.50

Sub-Total for B 3,523.50

C. Total (A+B) 3,727.22
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 Cost (C+F) 3,727.22
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 186.36
K. Total Item Cost (G+H+I+J) 3,913.58
L. Total Unit Cost (K÷Quantity) 3,913.58
Prepared by:
JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: B.7 Occupational Safety and Health Program
Unit of Measurement: Month
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
Safety Officer 1 1.00 58.59 58.59

Sub-Total for A 58.59

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B -
C. Total (A+B) 58.59
D. Output per hour
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Medicine Kit including Medicine ( Small ) kit 1.00 500.00 500.00
d. Hard Hat pcs. 1.00 350.00 350.00
e. Safety Visible Vest pcs. 1.00 250.00 250.00
f. Safety Harness pcs. 1.00 1,400.00 1,400.00

Sub-Total for F 2,500.00

G. Direct Cost (C+F) 2,558.59
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 0% of G -
I. Contractor's Profit (CP) 10% of G 255.86
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 140.72
K. Total Item Cost (G+H+I+J) 2,955.17
L. Total Unit Cost (K÷Quantity) 2,955.17
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: 803(1)a Structure Excavation (Common Soil)
Unit of Measurement: cu.m.
Quantity: 4.48
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 7.00 81.07 567.49
b. Unskilled Labor 2 7.00 45.27 633.78

Sub-Total for A 1,201.27

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
b. Minor Tools (10% Labor Cost) 120.13

Sub-Total for B 120.13

C. Total (A+B) 1,321.40
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 Cost (E+F) 1,321.40
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 198.21
I. Contractor's Profit (CP) 10% of G 132.14
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 82.59
K. Total Item Cost (G+H+I+J) 1,734.34
L. Total Unit Cost (K÷Quantity) 387.13
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: 804(1)a Embankment from Structure Excavation
Unit of Measurement: cu.m.
Quantity: 3.58
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 4.00 81.07 324.28
b. Unskilled Labor 2 4.00 45.27 362.16

Sub-Total for A 686.44

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
b. Minor Tools (10% Labor Cost) 68.64

Sub-Total for B 68.64

C. Total (A+B) 755.08
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 Cost (E+F) 755.08
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 113.26
I. Contractor's Profit (CP) 10% of G 75.51
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 47.19
K. Total Item Cost (G+H+I+J) 991.04
L. Total Unit Cost (K÷Quantity) 276.52
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: 900(1) Structural Concrete for Column Pedestal (Class A 28 days)
Unit of Measurement: cu.m.
Quantity: 2.08
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 10.25 81.07 830.97
b. Skilled Labor 1 10.25 58.59 600.55
c. Unskilled Labor 2 10.25 45.27 928.04

Sub-Total for A 2,359.56

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Bagger Mixer 1 10.25 172.00 1,763.00
b. Minor Tools (10% Labor Cost) 235.96

Sub-Total for B 1,998.96

C. Total (A+B) 4,358.52
D. Output per hour -
E. Direct Unit Cost (C/D) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Cement bags 19.00 265.00 5,035.00
Gravel (3/4 Crushed Stone) cu.m. 3.00 1,350.00 4,050.00
Sand (S-1) cu.m. 1.00 1,455.00 1,455.00
2" x 2" x 12' Good Lumber bd.ft. 30.00 29.00 870.00
1/4" x 4' x 8' Ord. Plywood pcs. 2.00 455.00 910.00
CWN (Assorted) kgs. 2.00 86.00 172.00

Sub-Total for F 12,492.00

G. Direct Cost (E+F) 16,850.52
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 2,527.58
I. Contractor's Profit (CP) 10% of G 1,685.05
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 1,053.16
K. Total Item Cost (G+H+I+J) 22,116.31
L. Total Unit Cost (K÷Quantity) 10,627.84
Prepared by:
JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: 902(1) Reinforcing Steel of Reinforced Structures
Unit of Measurement: kgs.
Quantity: 149.730
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 6.00 81.07 486.42
b. Skilled Labor 1 6.00 58.59 351.54
c. Unskilled Labor 2 6.00 45.27 543.24

Sub-Total for A 1,381.20

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Bar Cutter 1 2.00 219.75 439.50
b. Bar Bender 1 2.00 351.50 703.00
c. Minor Tools (10% Labor Cost) 138.12

Sub-Total for B 1,280.62

C. Total (A+B) 2,661.82
D. Output per hour -
E. Direct Unit Cost (C/D) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
12mm Deform Rebars kgs 90.59 48.00 4,348.32
10mm Deform Rebars kgs 59.14 48.00 2,838.72
#16 G.I.Tie Wire kgs 5.00 99.00 495.00

Sub-Total for F 7,682.04

G. Direct Cost (E+F) 10,343.86
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 1,551.58
I. Contractor's Profit (CP) 10% of G 1,034.39
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 646.49
K. Total Item Cost (G+H+I+J) 13,576.32
L. Total Unit Cost (K÷Quantity) 90.67
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: SPL 1 Formworks and Falsework (Pedestal Moldings)
Unit of Measurement: L.S.
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
Installation
a. Construction Foreman 1 6.00 81.07 486.42
b. Skilled Labor 1 6.00 58.59 351.54
c. Unskilled Labor 2 6.00 45.27 543.24

Stripping
a. Construction Foreman 1 3.00 81.07 243.21
b. Unskilled Labor 2 3.00 45.27 271.62

Sub-Total for A 1,896.03

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Minor Tools (10% Labor Cost) 189.60

Sub-Total for B 189.60

C. Total (A+B) 2,085.63
D. Output per hour -
E. Direct Unit Cost (C/D) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Pedestal Moldings pcs 1.00 4,500.00 4,500.00

Sub-Total for F 4,500.00

G. Direct Cost (E+F) 6,585.63
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 987.84
I. Contractor's Profit (CP) 10% of G 658.56
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 411.60
K. Total Item Cost (G+H+I+J) 8,643.63
Prepared by:
JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: 1032(1) a Painting Works (Masonry Painting)
Unit of Measurement: L.S.
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 13.50 81.07 1,094.45
b. Skilled Labor 1 13.50 58.59 790.97
c. Unskilled Labor 3 13.50 45.27 1,833.44

Sub-Total for A 3,718.86

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Minor Tools (10% Labor Cost) 371.89

Sub-Total for B 371.89

C. Total (A+B) 4,090.75
D. Output per hour -
E. Direct Unit Cost (C/D) -
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Permacoat Flat Latex gals. 2.00 738.75 1,477.50
Permacoat Semi Gloss Latex Topcoat gals. 2.00 767.50 1,535.00
Concrete Neutralizer gals. 1.00 230.00 230.00
Masonry Putty gals. 1.00 514.00 514.00
Paint Brush #4 pcs. 6.00 120.00 720.00
Paint Brush #1 pcs. 3.00 50.00 150.00
Sand Paper pcs. 10.00 20.00 200.00

Sub-Total for F 4,826.50

G. Direct Cost (E+F) 8,917.25
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 1,337.59
I. Contractor's Profit (CP) 10% of G 891.73
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 557.33
K. Total Item Cost (G+H+I+J) 11,703.90
Prepared by:
JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Street Lighting System at Brgy. District I,
Lemery, Batangas
Item No./ Description: 624(8) Solar LED Street Light
Unit of Measurement: L.S.
Quantity: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 25.00 81.07 2,026.75
b. Skilled Labor 2 25.00 58.59 2,929.50
c. Unskilled Labor 4 25.00 45.27 4,527.00

Sub-Total for A 9,483.25

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Boom Truck 1 25.00 1,017.90 25,447.50
b. Minor Tools (10% of Labor Cost) 948.33

Sub-Total for B 26,395.83

C. Total (A+B) 35,879.08
D. Output per hour
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Solar set 7.00 37,000.00 259,000.00
-90W Integrated Solar Street Lamp
Solar Panel
-14V / 72W (Single Crystal)
-25 yrs. life cycle
Battery
-lithium battery 12V, 25AH > 5yrs
LED
-12V, 30W
-3000 - 3300 lm,
-50000 hrs. lifecycle
Pole Material
-Aluminum Alloy
Charging time
-6hrs
Discharge time
-15hrs @ full power
Lighting time
-lighting 10-12 hrs. a day for three rainy days
(intelligent mode 365 days w/o lights out)
Lighting Mode
-Time Control and Light Control
Warranty
-3 yrs
Pole
-15ft. Light pole is cut and welded with q325
high quality steel pipe, hot dip galvanized and
sprayed. The upper caliber of the main rod is
60mm dia., the lower caliber is 120mm dia. The
wall thickness is 3.0mm. The rod arm is 0.6m.
 Sub-Total for F 259,000.00
G. Direct Cost (C+F) 294,879.08
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 44,231.86
I. Contractor's Profit (CP) 10% of G 29,487.91
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 18,429.94
K. Total Item Cost (G+H+I+J) 387,028.79
L. Total Unit Cost (K÷Quantity) 387,028.79

Prepared by:

ROSEMARIE D. DE LOS REYES

Engineer I