BILL OF QUANTITIES

Project Title: Construction of Multi-species Marine Hatchery in the Municipality of

Samal

DESCRIPTION CONTRACT AMOUNT

Mobilization/Demobilization 441,000.00
Occcupational Safety and Health Program 58,383.36
Permits and Licenses 100,800.00
Temporary Facilities/Utilities 189,000.00
Provision for Scaffoldings 126,000.00
As-built Plans 75,600.00
Clearing,Cleaning and Hauling of Debris 371,259.00
Equipment Cost During Construction/Lifting Fee 113,400.00
Laboratory Equipments & Materials 996,053.94
Site Security Fee 136,080.00
1. Earthworks 4,179,930.30
2. Algal Tanks 2,874,519.90
3. LRT Tanks 2,904,652.80
4. Rotifer Tanks 2,586,187.80
5. LRT and RT Roofing 504,762.30
6. Harvesting Pit 375,183.90
7. Harvesting Area 690,070.50
8. Perimeter Fence 2,449,989.36
9. Gate 141,334.20
11. Reservoir Tank 907,414.20
12. Concrete Alley, Parking Area and Perimeter Wall 860,983.20
13 Power House 456,360.66
14. Pump House 422,727.48
15. Guard House 586,807.20
16. Technician's Quarter 2,579,430.42
17. Hatching and Incubation Area 1,029,848.40
18. Drainage and Catch Basin 137,778.48
F.2Concrete Elevated Water Tank 326,133.36
F.2.1 Septic Tank 110,096.28
F.2.3Waste Water Treatment Tank 961,304.40
F.2.4 Pre-Filter Seawater Intake 217,904.40
E. Plumbing System 728,128.80
D. Electrical Works 1,105,725.60
TOTAL CONTRACT COST= 29,744,850.24
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 1. Mobilization/Demobilization

Designation No. of Person No. of Hours Rate/Day Amount

A. Labor

Sub-Total for A P
Name and Capacity No. of Units No. of Hours Amount
B. Equipment

Mobilization/Demobilization .75% of Civil Works

C. Total (A + B) P
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

G. Total Direct Cost (E+F) P

H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P
I. Contractor's Profit (CP) 8% of G P
J. Value Added Tax (VAT) 5% (G+H+I) P
K. Total Unit Cost (G + H + I + J) P
Amount

-
Amount

350,000.00

350,000.00
Amount

350,000.00
42,000.00
28,000.00
21,000.00
441,000.00
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 1.Occcupational Safety and Health Program

Designation No. of Person No. of Hours Rate/Day Amount

A. Labor

a. Part-time Safety Officer 1 10 600.00

b. Health Personnel 1 10 336.00

Sub-Total for A P
Name and Capacity No. of Units No. of Hours Amount
B. Equipment

C. Total (A + B) P
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Personal Protective Equipment

Safety Helmet man-days 20 120.00
Safety Shoes man-days 20 200.00
Safety Gloves man-days 20 40.00
Safety Vest man-days 20 60.00
Dust mask man-days 20 100.00
Eye Goggles man-days 20 100.00
Body harness and Larnyard man-days 20 850.00
Rubber Boots man-days 20 800.00

Sub-Total for F P
G. Total Direct Cost (E+F) P
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P
I. Contractor's Profit (CP) 8% of G P
J. Value Added Tax (VAT) 5% (G+H+I) P
K. Total Unit Cost (G + H + I + J) P
Amount

600.00
336.00

936.00
Amount

936.00
Amount

2,400.00
4,000.00
800.00
1,200.00
2,000.00
2,000.00
17,000.00
16,000.00

45,400.00
46,336.00
5,560.32
3,706.88
2,780.16
58,383.36
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 1. Earthworks

Designation No. of Person No. of Hours Rate/Day Amount

A. Labor

a. Foreman 1 5 700.00
c. Unskilled Labor 4 5 350.00

Sub-Total for A P
Name and Capacity No. of Units No. of Hours Amount
B. Equipment
Vibratory Roller 1 90 hrs 2,200.00 198,000.00
Motorized Road Grader 1 90 hrs 2,500.00 225,000.00
Bulldozer 1 54 hrs 3,500.00 189,000.00
Backhoe 1 54 hrs 3,500.00 189,000.00
Chainsaw 1 1 lot 3,500.00 3,500.00
Vibrator Plate Compactor 1 54 hrs 280.00 15,120.00
Dump Truck 1 54 hrs 1,800.00 97,200.00
Minor Tools (10% of Labor)

Sub-Total for B P
C. Total (A + B) P
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Embankment cu.m 2805 750.00 2,103,750.00
Shingkage Factor 14% cu.m 392.70 750.00 294,525.00
3,197.70

Sub-Total for F P
G. Total Direct Cost (E+F) P
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P
I. Contractor's Profit (CP) 8% of G P
J. Value Added Tax (VAT) 5% (G+H+I) P
K. Total Unit Cost (G + H + I + J) P
Amount

700.00
1,400.00

2,100.00
Amount

198,000.00
225,000.00
189,000.00
189,000.00
3,500.00
15,120.00
97,200.00
210.00

917,030.00
919,130.00
Amount

2,103,750.00
294,525.00

2,398,275.00
3,317,405.00
398,088.60
265,392.40
199,044.30
4,179,930.30
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 2. Algal Tanks

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 12 700.00 8,400.00

b. Skilled Worker 4 12 500.00 24,000.00
c. Unskilled Labor 8 12 350.00 33,600.00

Sub-Total for A P 66,000.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 8 500.00 4,000.00
Concrete Vibrator 1 8 450.00 3,600.00
Minor Tools (10% of Labor) 6,600.00

Sub-Total for B P 14,200.00

C. Total (A + B) P 80,200.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 2,201,165.00 2,201,165.00

Sub-Total for F P 2,201,165.00

G. Total Direct Cost (E+F) P 2,281,365.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 273,763.80
I. Contractor's Profit (CP) 8% of G P 182,509.20
J. Value Added Tax (VAT) 5% (G+H+I) P 136,881.90
K. Total Unit Cost (G + H + I + J) P 2,874,519.90
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 3. LRT Tanks

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 15 700.00 10,500.00

b. Skilled Worker 4 15 500.00 30,000.00
c. Unskilled Labor 8 15 350.00 42,000.00

Sub-Total for A P 82,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 8 500.00 4,000.00
Concrete Vibrator 1 8 450.00 3,600.00
Minor Tools (10% of Labor) 8,250.00

Sub-Total for B P 15,850.00

C. Total (A + B) P 98,350.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 2,206,930.00 2,206,930.00

Sub-Total for F P 2,206,930.00

G. Total Direct Cost (E+F) P 2,305,280.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 276,633.60
I. Contractor's Profit (CP) 8% of G P 184,422.40
J. Value Added Tax (VAT) 5% (G+H+I) P 138,316.80
K. Total Unit Cost (G + H + I + J) P 2,904,652.80
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 4. Rotifer Tanks

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 18 700.00 12,600.00

b. Skilled Worker 5 18 500.00 45,000.00
c. Unskilled Labor 10 18 350.00 63,000.00

Sub-Total for A P 120,600.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 10 500.00 5,000.00
Concrete Vibrator 1 10 450.00 4,500.00
Minor Tools (10% of Labor) 12,060.00

Sub-Total for B P 21,560.00

C. Total (A + B) P 142,160.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 1,910,370.00 1,910,370.00

Sub-Total for F P 1,910,370.00

G. Total Direct Cost (E+F) P 2,052,530.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 246,303.60
I. Contractor's Profit (CP) 8% of G P 164,202.40
J. Value Added Tax (VAT) 5% (G+H+I) P 123,151.80
K. Total Unit Cost (G + H + I + J) P 2,586,187.80
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 5. LRT and RT Roofing

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 15 700.00 10,500.00

b. Skilled Worker 5 15 500.00 37,500.00
c. Unskilled Labor 10 15 350.00 52,500.00

Sub-Total for A P 100,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 8 500.00 4,000.00
Concrete Vibrator 1 8 450.00 3,600.00
Minor Tools (10% of Labor) 10,050.00

Sub-Total for B P 17,650.00

C. Total (A + B) P 118,150.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 282,455.00 282,455.00

Sub-Total for F P 282,455.00

G. Total Direct Cost (E+F) P 400,605.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 48,072.60
I. Contractor's Profit (CP) 8% of G P 32,048.40
J. Value Added Tax (VAT) 5% (G+H+I) P 24,036.30
K. Total Unit Cost (G + H + I + J) P 504,762.30
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 6. Harvesting Pit

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 15 700.00 10,500.00

b. Skilled Worker 5 15 500.00 37,500.00
c. Unskilled Labor 10 15 350.00 52,500.00

Sub-Total for A P 100,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 5 500.00 2,500.00
Concrete Vibrator 1 5 450.00 2,250.00
Minor Tools (10% of Labor) 10,050.00

Sub-Total for B P 14,800.00

C. Total (A + B) P 115,300.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 182,465.00 182,465.00

Sub-Total for F P 182,465.00

G. Total Direct Cost (E+F) P 297,765.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 35,731.80
I. Contractor's Profit (CP) 8% of G P 23,821.20
J. Value Added Tax (VAT) 5% (G+H+I) P 17,865.90
K. Total Unit Cost (G + H + I + J) P 375,183.90
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 7. Harvesting Area

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 10 700.00 7,000.00

b. Skilled Worker 5 10 500.00 25,000.00
c. Unskilled Labor 10 10 350.00 35,000.00

Sub-Total for A P 67,000.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
Welding Machine 1 5 500.00 2,500.00
One Bagger Mixer 1 5 500.00 2,500.00
Concrete Vibrator 1 5 450.00 2,250.00
Minor Tools (10% of Labor) 6,700.00

Sub-Total for B P 13,950.00

C. Total (A + B) P 80,950.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 466,725.00 466,725.00

Sub-Total for F P 466,725.00

G. Total Direct Cost (E+F) P 547,675.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 65,721.00
I. Contractor's Profit (CP) 8% of G P 43,814.00
J. Value Added Tax (VAT) 5% (G+H+I) P 32,860.50
K. Total Unit Cost (G + H + I + J) P 690,070.50
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 8. Perimeter Fence

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 15 700.00 10,500.00

b. Skilled Worker 5 15 500.00 37,500.00
c. Unskilled Labor 10 15 350.00 52,500.00

Sub-Total for A P 100,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 5 500.00 2,500.00
Concrete Vibrator 1 5 450.00 2,250.00
Welding Machine 1 5 500.00 2,500.00
Minor Tools (10% of Labor) 10,050.00

Sub-Total for B P 17,300.00

C. Total (A + B) P 117,800.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 1,826,636.00 1,826,636.00

Sub-Total for F P 1,826,636.00

G. Total Direct Cost (E+F) P 1,944,436.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 233,332.32
I. Contractor's Profit (CP) 8% of G P 155,554.88
J. Value Added Tax (VAT) 5% (G+H+I) P 116,666.16
K. Total Unit Cost (G + H + I + J) P 2,449,989.36
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 9. Gate

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 10 700.00 7,000.00

b. Skilled Worker 5 10 500.00 25,000.00
c. Unskilled Labor 10 10 350.00 35,000.00

Sub-Total for A P 67,000.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 8 500.00 4,000.00
Concrete Vibrator 1 8 450.00 3,600.00
Minor Tools (10% of Labor) 6,700.00

Sub-Total for B P 14,300.00

C. Total (A + B) P 81,300.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 30,870.00 30,870.00

Sub-Total for F P 30,870.00

G. Total Direct Cost (E+F) P 112,170.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 13,460.40
I. Contractor's Profit (CP) 8% of G P 8,973.60
J. Value Added Tax (VAT) 5% (G+H+I) P 6,730.20
K. Total Unit Cost (G + H + I + J) P 141,334.20
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 10. Broodstock Tank

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 25 700.00 17,500.00

b. Skilled Worker 5 25 500.00 62,500.00
c. Unskilled Labor 10 25 350.00 87,500.00

Sub-Total for A P 167,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 10 500.00 5,000.00
Concrete Vibrator 1 10 450.00 4,500.00
Minor Tools (10% of Labor) 16,750.00

Sub-Total for B P 26,250.00

C. Total (A + B) P 193,750.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 1,064,170.00 1,064,170.00

Sub-Total for F P 1,064,170.00

G. Total Direct Cost (E+F) P 1,257,920.00
H. Overhead, Contingencies & Miscellaneous (OCM) 5 P 150,950.40
I. Contractor's Profit (CP) 10% of G P 100,633.60
J. Value Added Tax (VAT) 5% (G+H+I) P 75,475.20
K. Total Unit Cost (G + H + I + J) P 1,584,979.20
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 11. Reservoir Tank

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 25 700.00 17,500.00

b. Skilled Worker 5 25 500.00 62,500.00
c. Unskilled Labor 10 25 350.00 87,500.00

Sub-Total for A P 167,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 10 500.00 5,000.00
Concrete Vibrator 1 10 450.00 4,500.00
Minor Tools (10% of Labor) 16,750.00

Sub-Total for B P 26,250.00

C. Total (A + B) P 193,750.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 526,420.00 526,420.00

Sub-Total for F P 526,420.00

G. Total Direct Cost (E+F) P 720,170.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 86,420.40
I. Contractor's Profit (CP) 8% of G P 57,613.60
J. Value Added Tax (VAT) 5% (G+H+I) P 43,210.20
K. Total Unit Cost (G + H + I + J) P 907,414.20
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 12. Concrete Alley, Parking Area and Perimeter Wall

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 20 700.00 14,000.00

b. Skilled Worker 5 20 500.00 50,000.00
c. Unskilled Labor 10 20 350.00 70,000.00

Sub-Total for A P 134,000.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 10 500.00 5,000.00
Concrete Vibrator 1 10 450.00 4,500.00
Minor Tools (10% of Labor) 13,400.00

Sub-Total for B P 22,900.00

C. Total (A + B) P 156,900.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 526,420.00 526,420.00

Sub-Total for F P 526,420.00

G. Total Direct Cost (E+F) P 683,320.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 81,998.40
I. Contractor's Profit (CP) 8% of G P 54,665.60
J. Value Added Tax (VAT) 5% (G+H+I) P 40,999.20
K. Total Unit Cost (G + H + I + J) P 860,983.20
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 13 Power House

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 20 700.00 14,000.00

b. Skilled Worker 5 20 500.00 50,000.00
c. Unskilled Labor 10 20 350.00 70,000.00

Sub-Total for A P 134,000.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 10 500.00 5,000.00
Concrete Vibrator 1 10 450.00 4,500.00
Dump Truck 1 2 1,800.00 28,800.00
Minor Tools (10% of Labor) 13,400.00

Sub-Total for B P 51,700.00

C. Total (A + B) P 185,700.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 176,491.00 176,491.00

Sub-Total for F P 176,491.00

G. Total Direct Cost (E+F) P 362,191.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 43,462.92
I. Contractor's Profit (CP) 8% of G P 28,975.28
J. Value Added Tax (VAT) 5% (G+H+I) P 21,731.46
K. Total Unit Cost (G + H + I + J) P 456,360.66
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 14. Pump House

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 25 700.00 17,500.00

b. Skilled Worker 5 25 500.00 62,500.00
c. Unskilled Labor 10 25 350.00 87,500.00

Sub-Total for A P 167,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 15 500.00 7,500.00
Concrete Vibrator 1 15 450.00 6,750.00
Welding Macjine 1 5 500.00 2,500.00
Minor Tools (10% of Labor) 16,750.00

Sub-Total for B P 33,500.00

C. Total (A + B) P 201,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 134,498.00 134,498.00

Sub-Total for F P 134,498.00

G. Total Direct Cost (E+F) P 335,498.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 40,259.76
I. Contractor's Profit (CP) 8% of G P 26,839.84
J. Value Added Tax (VAT) 5% (G+H+I) P 20,129.88
K. Total Unit Cost (G + H + I + J) P 422,727.48
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 15. Guard House

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 28 700.00 19,600.00

b. Skilled Worker 5 28 500.00 70,000.00
c. Unskilled Labor 10 28 350.00 98,000.00

Sub-Total for A P 187,600.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 15 500.00 7,500.00
Concrete Vibrator 1 15 450.00 6,750.00
Welding Macjine 1 15 500.00 7,500.00
Minor Tools (10% of Labor) 18,760.00

Sub-Total for B P 40,510.00

C. Total (A + B) P 228,110.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 237,610.00 237,610.00

Sub-Total for F P 237,610.00

G. Total Direct Cost (E+F) P 465,720.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 55,886.40
I. Contractor's Profit (CP) 8% of G P 37,257.60
J. Value Added Tax (VAT) 5% (G+H+I) P 27,943.20
K. Total Unit Cost (G + H + I + J) P 586,807.20
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 16. Technician's Quarter

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 25 700.00 17,500.00

b. Skilled Worker 5 25 500.00 62,500.00
c. Unskilled Labor 10 25 350.00 87,500.00

Sub-Total for A P 167,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 15 500.00 7,500.00
Concrete Vibrator 1 15 450.00 6,750.00
Dump Truck 1 1 1,800.00 14,400.00
Welding Macjine 1 15 500.00 7,500.00
Minor Tools (10% of Labor) 16,750.00

Sub-Total for B P 52,900.00

C. Total (A + B) P 220,400.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 1,826,767.00 1,826,767.00

Sub-Total for F P 1,826,767.00

G. Total Direct Cost (E+F) P 2,047,167.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 245,660.04
I. Contractor's Profit (CP) 8% of G P 163,773.36
J. Value Added Tax (VAT) 5% (G+H+I) P 122,830.02
K. Total Unit Cost (G + H + I + J) P 2,579,430.42
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 17. Hatching and Incubation Area

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 25 700.00 17,500.00

b. Skilled Worker 5 25 500.00 62,500.00
c. Unskilled Labor 10 25 350.00 87,500.00

Sub-Total for A P 167,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 10 500.00 5,000.00
Concrete Vibrator 1 10 450.00 4,500.00
Minor Tools (10% of Labor) 16,750.00

Sub-Total for B P 26,250.00

C. Total (A + B) P 193,750.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 623,590.00 623,590.00

Sub-Total for F P 623,590.00

G. Total Direct Cost (E+F) P 817,340.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 98,080.80
I. Contractor's Profit (CP) 8% of G P 65,387.20
J. Value Added Tax (VAT) 5% (G+H+I) P 49,040.40
K. Total Unit Cost (G + H + I + J) P 1,029,848.40
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : 18. Drainage and Catch Basin

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 8 700.00 5,600.00

b. Skilled Worker 2 8 500.00 8,000.00
c. Unskilled Labor 4 8 350.00 11,200.00

Sub-Total for A P 24,800.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 15 500.00 7,500.00
Concrete Vibrator 1 15 450.00 6,750.00

Minor Tools (10% of Labor) 2,480.00

Sub-Total for B P 16,730.00

C. Total (A + B) P 41,530.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 67,818.00 67,818.00

Sub-Total for F P 67,818.00

G. Total Direct Cost (E+F) P 109,348.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 13,121.76
I. Contractor's Profit (CP) 8% of G P 8,747.84
J. Value Added Tax (VAT) 5% (G+H+I) P 6,560.88
K. Total Unit Cost (G + H + I + J) P 137,778.48
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : F.2Concrete Elevated Water Tank

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 15 700.00 10,500.00

b. Skilled Worker 2 15 500.00 15,000.00
c. Unskilled Labor 4 15 350.00 21,000.00

Sub-Total for A P 46,500.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 5 500.00 2,500.00
Concrete Vibrator 1 5 450.00 2,250.00
Welding Machine 1 5 500.00 2,500.00
Minor Tools (10% of Labor) 4,650.00

Sub-Total for B P 11,900.00

C. Total (A + B) P 58,400.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials & Equipment 200,436.00 200,436.00

Sub-Total for F P 200,436.00

G. Total Direct Cost (E+F) P 258,836.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 31,060.32
I. Contractor's Profit (CP) 8% of G P 20,706.88
J. Value Added Tax (VAT) 5% (G+H+I) P 15,530.16
K. Total Unit Cost (G + H + I + J) P 326,133.36
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : F.2.1 Septic Tank

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 8 700.00 5,600.00

b. Skilled Worker 5 8 500.00 20,000.00
c. Unskilled Labor 10 8 350.00 28,000.00

Sub-Total for A P 53,600.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 2 500.00 1,000.00
Concrete Vibrator 1 2 450.00 900.00
Welding Machine 1 4 500.00 2,000.00
Minor Tools (10% of Labor) 5,360.00

Sub-Total for B P 9,260.00

C. Total (A + B) P 62,860.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 24,518.00 24,518.00

Sub-Total for F P 24,518.00

G. Total Direct Cost (E+F) P 87,378.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 10,485.36
I. Contractor's Profit (CP) 8% of G P 6,990.24
J. Value Added Tax (VAT) 5% (G+H+I) P 5,242.68
K. Total Unit Cost (G + H + I + J) P 110,096.28
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : F.2.3Waste Water Treatment Tank

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 8 700.00 5,600.00

b. Skilled Worker 5 8 500.00 20,000.00
c. Unskilled Labor 10 8 350.00 28,000.00

Sub-Total for A P 53,600.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 3 500.00 1,500.00
Concrete Vibrator 1 3 450.00 1,350.00
Minor Tools (10% of Labor) 5,360.00

Sub-Total for B P 8,210.00

C. Total (A + B) P 61,810.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 701,130.00 701,130.00

Sub-Total for F P 701,130.00

G. Total Direct Cost (E+F) P 762,940.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 91,552.80
I. Contractor's Profit (CP) 8% of G P 61,035.20
J. Value Added Tax (VAT) 5% (G+H+I) P 45,776.40
K. Total Unit Cost (G + H + I + J) P 961,304.40
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : F.2.4Pre-filter Seawater Intake

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 8 700.00 5,600.00

b. Skilled Worker 5 8 500.00 20,000.00
c. Unskilled Labor 10 8 350.00 28,000.00

Sub-Total for A P 53,600.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
One Bagger Mixer 1 3 500.00 1,500.00
Concrete Vibrator 1 3 450.00 1,350.00
Minor Tools (10% of Labor) 5,360.00

Sub-Total for B P 8,210.00

C. Total (A + B) P 61,810.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 111,130.00 111,130.00

Sub-Total for F P 111,130.00

G. Total Direct Cost (E+F) P 172,940.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 20,752.80
I. Contractor's Profit (CP) 8% of G P 13,835.20
J. Value Added Tax (VAT) 5% (G+H+I) P 10,376.40
K. Total Unit Cost (G + H + I + J) P 217,904.40
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : E. Plumbing System

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 8 700.00 5,600.00

b. Skilled Worker 2 8 500.00 8,000.00
c. Unskilled Labor 10 8 350.00 28,000.00
PLUMBING

Sub-Total for A P 41,600.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
Minor Tools (10% of Labor) 4,160.00

Sub-Total for B P 4,160.00

C. Total (A + B) P 45,760.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 532,120.00 532,120.00

Sub-Total for F P 532,120.00

G. Total Direct Cost (E+F) P 577,880.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 69,345.60
I. Contractor's Profit (CP) 8% of G P 46,230.40
J. Value Added Tax (VAT) 5% (G+H+I) P 34,672.80
K. Total Unit Cost (G + H + I + J) P 728,128.80
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Ducaji
Description : D. Electrical Works

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 20 700.00 14,000.00

b. Skilled Worker 2 20 500.00 20,000.00
c. Unskilled Labor 4 20 350.00 28,000.00

Sub-Total for A P 62,000.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
Minor Tools (10% of Labor) 6,200.00

Sub-Total for B P 6,200.00

C. Total (A + B) P 68,200.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials 809,360.00 809,360.00

Sub-Total for F P 809,360.00

G. Total Direct Cost (E+F) P 877,560.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 105,307.20
I. Contractor's Profit (CP) 8% of G P 70,204.80
J. Value Added Tax (VAT) 5% (G+H+I) P 52,653.60
K. Total Unit Cost (G + H + I + J) P 1,105,725.60
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Laboratory Equipments

Designation No. of Person Man-hrs Rate/hr

A. Labor

a. Foreman
b. Skilled Worker
c. Unskilled Labor

Sub-Total for A
Name and Capacity No. of Units No. of days Rate/Day
B. Equipment
Minor Tools (10% of Labor)

Sub-Total for B
C. Total (A + B)
Name and Specification Unit Quantity Unit Cost
F. Materials
Laboratory Equipment, Materials & L.s 1.00 790,519.00
Consumables

Sub-Total for F
G. Total Direct Cost (E+F)
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G
I. Contractor's Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% (G+H+I)
K. Total Unit Cost (G + H + I + J)
of Samal
Trusses

Amount DAYS
#REF!

- 142.45%
-
- 0.00%

P - 10,288.32 #REF!
Amount

P - 1.424506
P -
Amount
-
790,519.00
-
-

P 790,519.00 11,977.71 #REF!

P 790,519.00
P 94,862.28 15% 948,622.80
P 63,241.52 10%
P 47,431.14 5%
P 996,053.94 121.74
6,774.00 #REF!

29,040.03

###
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Permits and Licenses

Designation No. of Person No. of days Rate/Day Amount

A. Labor

-
-
-

Sub-Total for A P -
Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
-

Sub-Total for B P -
C. Total (A + B) P -
Name and Specification Unit Quantity Unit Cost Amount
F. Arcitectural, Structural, 1 L.s 80,000.00 80,000.00
Electrical, Sanitary and
Fencing -

Sub-Total for F P 80,000.00

G. Total Direct Cost (E+F) P 80,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 9,600.00
I. Contractor's Profit (CP) 8% of G P 6,400.00
J. Value Added Tax (VAT) 5% (G+H+I) P 4,800.00
K. Total Unit Cost (G + H + I + J) P 100,800.00
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Temporary Facilities/Ulitilities

Designation No. of Person No. of days Rate/Day Amount

A. Labor

Sub-Total for A P -
Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
-

Sub-Total for B P -
C. Total (A + B) P -
Name and Specification Unit Quantity Unit Cost Amount
F. Field Office, Staff House 1 L.s 150,000.00 150,000.00
and Workers Quarters
-

Sub-Total for F P 150,000.00

G. Total Direct Cost (E+F) P 150,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 18,000.00
I. Contractor's Profit (CP) 8% of G P 12,000.00
J. Value Added Tax (VAT) 5% (G+H+I) P 9,000.00
K. Total Unit Cost (G + H + I + J) P 189,000.00
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Provision for Scaffoldings

Designation No. of Person No. of days Rate/Day Amount

A. Labor

Sub-Total for A P -
Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment

Sub-Total for B P -
C. Total (A + B) P -
Name and Specification Unit Quantity Unit Cost Amount
F. Fall Protections, Steel Platforms, 1 L.s 100,000.00 100,000.00
Midrails, Etc.
-

Sub-Total for F P 100,000.00

G. Total Direct Cost (E+F) P 100,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 12,000.00
I. Contractor's Profit (CP) 8% of G P 8,000.00
J. Value Added Tax (VAT) 5% (G+H+I) P 6,000.00
K. Total Unit Cost (G + H + I + J) P 126,000.00
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : As-built Plans

Designation No. of Person No. of days Rate/Day Amount

A. Labor

Sub-Total for A P -
Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
-

Sub-Total for B P -
C. Total (A + B) P -
Name and Specification Unit Quantity Unit Cost Amount
F. Drawing Designs and Specs 1 L.s 60,000.00 60,000.00

Sub-Total for F P 60,000.00

G. Total Direct Cost (E+F) P 60,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 7,200.00
I. Contractor's Profit (CP) 8% of G P 4,800.00
J. Value Added Tax (VAT) 5% (G+H+I) P 3,600.00
K. Total Unit Cost (G + H + I + J) P 75,600.00
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Clearing,Cleaning, and Hauling of Debris

Designation No. of Person No. of days Rate/Day Amount

A. Labor

a. Foreman 1 5 700.00 3,500.00

b. Skilled Worker 2 5 500.00 5,000.00
c. Unskilled Labor 4 5 350.00 7,000.00

Sub-Total for A P 15,500.00

Name and Capacity No. of Units No. of hrs. Rate/hour Amount
B. Equipment
Minor Tools (10% of Labor) 1,550.00
Dump truck 2 24 1,800.00 86,400.00
Excavator 1 24 3,500.00 84,000.00
Road Roller 1 16 2,200.00 35,200.00
Pay loader 1 24 3,000.00 72,000.00
Sub-Total for B P 279,150.00
C. Total (A + B) 7 P 294,650.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials -

Sub-Total for F P -
G. Total Direct Cost (E+F) P 294,650.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 35,358.00
I. Contractor's Profit (CP) 8% of G P 23,572.00
J. Value Added Tax (VAT) 5% (G+H+I) P 17,679.00
K. Total Unit Cost (G + H + I + J) P 371,259.00
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Equipment Cost During Construction/Lifting Fee

Designation No. of Person No. of days Rate/Day Amount

A. Labor

-
-
-

Sub-Total for A P -
Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment
-

Sub-Total for B P -
C. Total (A + B) P -
Name and Specification Unit Quantity Unit Cost Amount
F. Equipment maintenance 1 L.s 90,000.00 90,000.00
(fuel and oil) and Rentals
-

Sub-Total for F P 90,000.00

G. Total Direct Cost (E+F) P 90,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 10,800.00
I. Contractor's Profit (CP) 8% of G P 7,200.00
J. Value Added Tax (VAT) 5% (G+H+I) P 5,400.00
K. Total Unit Cost (G + H + I + J) P 113,400.00
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Laboratory Equipments

Designation No. of Person Man-hrs Rate/hr

A. Labor

a. Foreman
b. Skilled Worker
c. Unskilled Labor

Sub-Total for A
Name and Capacity No. of Units No. of days Rate/Day
B. Equipment
Minor Tools (10% of Labor)

Sub-Total for B
C. Total (A + B)
Name and Specification Unit Quantity Unit Cost
F. Materials
Laboratory Equipment, Materials & L.s 1.00 790,519.00
Consumables

Sub-Total for F
G. Total Direct Cost (E+F)
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G
I. Contractor's Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% (G+H+I)
K. Total Unit Cost (G + H + I + J)
of Samal
Trusses

Amount DAYS
#REF!

- 142.45%
-
- 0.00%

P - 10,288.32 #REF!
Amount

P - 1.424506
P -
Amount
-
790,519.00
-
-

P 790,519.00 11,977.71 #REF!

P 790,519.00
P 94,862.28 15% 948,622.80
P 63,241.52 10%
P 47,431.14 5%
P 996,053.94 121.74
6,774.00 #REF!

29,040.03

###
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Site Security

Designation No. of Person No. of days Rate/Day Amount

A. Labor

Shifting Guards 2 90 600.00 108,000.00

-
-

Sub-Total for A P 108,000.00

Name and Capacity No. of Units No. of days Rate/Day Amount
B. Equipment

Sub-Total for B P -
C. Total (A + B) P 108,000.00
Name and Specification Unit Quantity Unit Cost Amount
F. -

Sub-Total for F P -
G. Total Direct Cost (E+F) P 108,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G P 12,960.00
I. Contractor's Profit (CP) 8% of G P 8,640.00
J. Value Added Tax (VAT) 5% (G+H+I) P 6,480.00
K. Total Unit Cost (G + H + I + J) P 136,080.00
 DETAILED UNIT PRICE ANALYSIS

Project Title: :
Construction of Multi-species Marine Hatchery in the Municipality of Samal
Description : Billboard

Designation No. of Person Man-hrs Rate/hr

A. Labor

a. Foreman 1 2 87.50
b. Skilled Worker 1 2 62.50
c. Unskilled Labor 1 2 43.75

Sub-Total for A
Name and Capacity No. of Units No. of days Rate/Day
B. Equipment
Minor Tools (10% of Labor)

Sub-Total for B
C. Total (A + B)
Name and Specification Unit Quantity Unit Cost
F. Materials
8x8 Printed Tarpaulin units 2.00 2,500.00
Asstd coco lumber bd.ft 60.00 22.00
Asstd CWN kgs 3.00 90.00

Sub-Total for F
G. Total Direct Cost (E+F)
H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G
I. Contractor's Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% (G+H+I)
K. Total Unit Cost (G + H + I + J)
of Samal
Trusses

Amount DAYS
#REF!

175.00 142.45%
125.00
87.50 0.00%

P 387.50 10,288.32 #REF!

Amount

38.75

P 38.75 1.424506
P 426.25
Amount
-
5,000.00
1,320.00
270.00

P 6,590.00 11,977.71 #REF!

P 7,016.25
P 841.95 15% 8,419.50
P 561.30 10%
P 420.98 5%
P 8,840.48 121.74
6,774.00 #REF!

29,040.03

###