Mr.&Mrs - Rameshgenomal (Additional For Kitchen's Final Billing) (Revised)

PROJECT NAME: DESIGN AND BUILD FOR ALCANTARA LEVEL III WATER SYSTEM
ALCANTARA, ROMBLON
CASH FLOW
ITEM NO.
1
A
ACTIVITY
SOURCE DEVELOPMENT FACILITIES
REHABILITATION OF INTAKE FACILITY
TOTAL COST PER

ACTIVITY
803,179.31
UNIT COST ANALYSIS

Project Name: DESIGN AND BUILD FOR EXPANSION OF ALCANTARA LEVEL III WATER SYSTEM
#REF!
ITEM
sub item
1
1.1.1A
Name of Item:
#REF!
#REF!
#REF!
Materials
Name and Specs of Materials
Qty
Unit
Unit Rate
a). Total Materials

Name and Capacity and Horse Power Rating of
Equipment
Water Pump
EQUIPMENT
No. of Units
1.00
No. of Days
9.10
Rate per Day

6,000.00
No. of Days
6.06
11.00
11.00
Daily Rate
650.00
550.00
250.00
b). Total for Equipment
LABOR
Designation of Personnel
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
c). Total for Labor

d). Estimated Direct Cost (EDC) = a + b + c
e). Indirect Cost / Mark-up
1. OCM
2. Profit
3. VAT
Total of e).
f). Total Cost = d + e
g). Unit Cost
Authorized Signature
#REF!
Amount
Amount
54,600.00
54,600.00
Amount
3,939.00
6,050.00
5,500.00
15,489.00
70,089.00
6,308.01
5,607.12
8,410.68
20,325.81
90,414.81
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
1
1.1.1B
Name of Item:
#REF!
#REF!
#REF!
Materials
Gravel
Qty
1.89
Unit
cum
Unit Rate
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
3.75
5.00
5.00
Daily Rate
650.00
550.00
250.00
#REF!
Amount
2,079.00
2,079.00
Amount
Amount
2,437.50
2,750.00
1,250.00
6,437.50
8,516.50
766.49
681.32
1,021.98
2,469.79
10,986.29
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.1C
Name of Item:
#REF!
#REF!
#REF!
Materials
Selected Gravel
Qty
#REF!
Unit
cum
Unit Rate
500.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
4.00
8.00
8.00
Daily Rate
650.00
550.00
250.00
#REF!
Amount
#REF!
#REF!
Amount
Amount
2,600.00
4,400.00
4,000.00
11,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.1D
Name of Item:
#REF!
#REF!
#REF!
Materials
Selected Sand
Qty
Unit
cum
46.00
Unit Rate
400.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
No. of Days
12.00
12.00
12.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
250.00
#REF!
Amount
18,400.00
18,400.00
Amount
Amount
7,800.00
6,600.00
6,000.00
20,400.00
38,800.00
3,492.00
3,104.00
4,656.00
11,252.00
50,052.00
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.1E
Name of Item:
#REF!
#REF!
#REF!
Materials
Selected Granular Fill
Qty
13.80
Unit
cum
Unit Rate
727.50
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
2.25
3.00
3.00
Daily Rate
650.00
550.00
250.00
#REF!
Amount
10,039.50
10,039.50
Amount
Amount
1,462.50
1,650.00
1,500.00
4,612.50
14,652.00
1,318.68
1,172.16
1,758.24
4,249.08
18,901.08
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.2A
Name of Item:
#REF!
#REF!
#REF!
Materials
Qty
Cement
Sand
Gravel
200.00
11.09
22.17
Unit
bags
cum
cum
Unit Rate
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Masons
Laborers
No. of Men
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
1.00
1.00
1.00
2.00
5.25
7.00
7.00
7.00
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
52,000.00
12,199.00
24,387.00
88,586.00
Amount
Amount
3,412.50
3,850.00
2,450.00
3,500.00
13,212.50
101,798.50
9,161.87
8,143.88
12,215.82
29,521.57
131,320.07
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.2B
Name of Item:
#REF!
#REF!
#REF!
Materials
Qty
Cement
Sand
Gravel
18.00
0.99
1.98
Unit
bags
cum
cum
Unit Rate
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Masons
Laborers
No. of Men
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
1.00
1.00
1.00
2.00
3.75
5.00
5.00
5.00
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
4,680.00
1,089.00
2,178.00
7,947.00
Amount
Amount
2,437.50
2,750.00
1,750.00
2,500.00
9,437.50
17,384.50
1,564.61
1,390.76
2,086.14
5,041.51
22,426.01
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.2C
Name of Item:
#REF!
#REF!
#REF!
Materials
12mm dia Deformed Steel Bars
#16 G.I tie wire
Qty
1,038.60
19.37
Unit
kgs
kgs
Unit Rate
50.00
60.00
a). Total Materials

Equipment
Bar Cutter
EQUIPMENT
No. of Units
1.00
No. of Days
15.00
Rate per Day

480.00
LABOR
Project Engineer
Foreman
Steelman
Laborers
No. of Men
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
1.00
1.00
1.00
2.00
3.75
5.00
5.00
5.00
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
51,930.00
1,162.20
53,092.20
Amount
7,200.00
7,200.00
Amount
2,437.50
2,750.00
1,750.00
2,500.00
9,437.50
69,729.70
6,275.67
5,578.38
8,367.56
20,221.61
89,951.31
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.2D
Name of Item:
#REF!
#REF!
#REF!
Materials
10mm thk Marine Plywood
2x3 Coco Lumber
ACW Nails
Qty
18.00
796.00
9.00
Unit
shts
bdft
kgs
Unit Rate
715.00
20.00
60.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Carpenter
Laborers
No. of Men
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
1.00
1.00
1.00
2.00
3.75
5.00
5.00
5.00
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
12,870.00
15,920.00
540.00
29,330.00
Amount
Amount
2,437.50
2,750.00
1,750.00
2,500.00
9,437.50
38,767.50
3,489.08
3,101.40
4,652.10
11,242.58
50,010.08
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.3A
Name of Item:
#REF!
#REF!
#REF!
Materials
150mm dia uPVC Pipe C100
Cement
Sand
Gravel
2 x 3 Coco Lumber
Qty
4.00
6.00
1.25
2.50
3.00
13.00
Unit
lengths
bags
cum
cum
shts
bdft
Unit Rate
10,436.40
260.00
1,100.00
1,100.00
715.00
20.00
a). Total Materials

Equipment
Electrica Drill
EQUIPMENT
No. of Units
1.00
No. of Days
5.00
Rate per Day

600.00
No. of Days
3.75
5.00
5.00
5.00
5.00
Daily Rate
650.00
550.00
350.00
350.00
250.00
LABOR
Project Engineer
Foreman
Welder
Pipefitter
Laborer
No. of Men
1.00
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
41,745.60
1,560.00
1,375.00
2,750.00
2,145.00
260.00
49,835.60
Amount
3,000.00
3,000.00
Amount
2,437.50
2,750.00
1,750.00
1,750.00
5,000.00
13,687.50
66,523.10
5,987.08
5,321.85
7,982.77
19,291.70
85,814.80
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.3B
Name of Item:
#REF!
#REF!
#REF!
Materials
Gabion Wire 1m x 2m
Boulders
Qty
17.00
31.50
Unit
pcs
cum
Unit Rate
3,058.75
850.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Mason
Laborers
No. of Men
1.00
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
3.00
4.00
4.00
4.00
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
51,998.75
26,775.00
78,773.75
Amount
Amount
1,950.00
2,200.00
1,400.00
2,000.00
7,550.00
86,323.75
7,769.14
6,905.90
10,358.85
25,033.89
111,357.64
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.3C
Name of Item:
#REF!
#REF!
#REF!
Materials
150mm GI Pipe
150mm BI Slip On Flange
150mm CI Flange Adapter
150mm CI Gate Valve FF
Welding Rod
150mm BI Blind Flange
150mm BI Elbow
6mm thk x 150mm dia Collar Plate
Qty
1.00
2.00
1.00
1.00
5.75
1.00
1.00
2.00
Unit
length
pcs
pc
pc
kgs
pc
pc
pcs
Unit Rate
10,260.00
910.00
2,359.50
10,574.20
95.00
374.40
2,600.00
535.60
a). Total Materials

Name and Capacity and Horse Power Rating
of Equipment
Electric Welding Machine
EQUIPMENT
No. of Units
1.00
No. of Days
2.00
Rate per Day

1,600.00
No. of Days
1.50
2.00
2.00
Daily Rate
650.00
550.00
350.00
LABOR
Project Engineer
Foreman
Welder
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
10,260.00
1,820.00
2,359.50
10,574.20
546.25
374.40
2,600.00
1,071.20
29,605.55
Amount
3,200.00
3,200.00
Amount
975.00
1,100.00
1,400.00
3,475.00
36,280.55
3,265.25
2,902.44
4,353.67
10,521.36
46,801.91
#REF!
UNIT COST ANALYSIS

ITEM
sub item
#REF!
1.1.3D
Name of Item:
#REF!
#REF!
Materials
6mm thk x 800mm x 1000mm Manhole Cover
Padlock
Qty
2.00
2.00
Unit
pcs
pcs
a). Total Materials
EQUIPMENT
Name and Capacity and Horse Power Rating of Equipment
Electric Welding Machine
No. of Units
1.00
No. of Days
2.00
LABOR
Project Engineer
Foreman
Welder
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
1.50
2.00
2.00
R SYSTEM
#REF!
#REF!
#REF!
Unit Rate
3,750.00
539.50
Amount
7,500.00
1,079.00
8,579.00
Rate per Day
1,600.00
Amount
3,200.00
3,200.00
Daily Rate
650.00
550.00
350.00
Amount
975.00
1,100.00
1,400.00
3,475.00
15,254.00
1,372.86
1,220.32
1,830.48
4,423.66
19,677.66
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.1.3E
Name of Item:
#REF!
#REF!
#REF!
Materials
Geofabric
Qty
39.00
Unit
sqm
Unit Rate
1,105.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
1.50
2.00
2.00
Daily Rate
650.00
550.00
250.00
#REF!
Amount
43,095.00
43,095.00
Amount
Amount
975.00
1,100.00
1,000.00
3,075.00
46,170.00
4,155.30
3,693.60
5,540.40
13,389.30
59,559.30
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.1A
Name of Item:
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
No. of Days
Rate per Day
a). Total Materials

Equipment
EQUIPMENT
No. of Units
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
2.00
No. of Days
9.87
15.00
15.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
250.00
#REF!
Amount
Amount
Amount
6,415.50
8,250.00
7,500.00
22,165.50
22,165.50
1,994.90
1,773.24
2,659.86
6,428.00
28,593.50
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.1B
Name of Item:
#REF!
#REF!
#REF!
Materials
Gravel
Qty
Unit
cum
11.09
Unit Rate
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
1.00
No. of Days
#REF!
#REF!
#REF!
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
250.00
#REF!
Amount
12,199.00
12,199.00
Amount
Amount
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.1C
Name of Item:
#REF!
#REF!
#REF!
Materials
Common Backfilling Materials
Qty
30.40
Unit
cum
Unit Rate
800.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
28.50
38.00
38.00
Daily Rate
650.00
550.00
250.00
#REF!
Amount
24,320.00
24,320.00
Amount
Amount
18,525.00
20,900.00
9,500.00
48,925.00
73,245.00
6,592.05
5,859.60
8,789.40
21,241.05
94,486.05
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.2A
Name of Item:
#REF!
#REF!
#REF!
Materials
Qty
Cement
Sand
Gravel
Unit
bags
cum
cum
619.00
34.36
68.72
Unit Rate
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Masons
Laborers
No. of Men
1.00
1.00
1.00
2.00
No. of Days
103.09
137.45
137.45
137.45
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
160,940.00
37,796.00
75,592.00
274,328.00
Amount
Amount
67,008.50
75,597.50
48,107.50
68,725.00
259,438.50
533,766.50
48,038.99
42,701.32
64,051.98
154,792.29
688,558.79
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.2B
Name of Item:
#REF!
#REF!
#REF!
Materials
#16 G.I tie wire
Qty
Unit
kgs
kgs
kgs
1,553.64
7,742.15
120.52
Unit Rate
50.00
50.00
60.00
a). Total Materials

Equipment
Bar Cutter
EQUIPMENT
No. of Units
1.00
No. of Days
29.05
Rate per Day

480.00
No. of Days
43.58
58.10
58.10
58.10
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Steelman
Laborers
No. of Men
1.00
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
77,682.00
387,107.50
7,231.20
472,020.70
Amount
13,944.00
13,944.00
Amount
28,327.00
31,955.00
20,335.00
29,050.00
109,667.00
595,631.70
53,606.85
47,650.54
71,475.80
172,733.19
768,364.89
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.2C
Name of Item:
#REF!
#REF!
#REF!
Materials
2x3 Coco Lumber
ACW Nails
Qty
Unit
shts
bdft
kgs
8.00
337.00
4.00
Unit Rate
715.00
20.00
60.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Carpenter
Laborers
No. of Men
1.00
1.00
1.00
2.00
No. of Days
3.65
4.87
4.87
4.87
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
5,720.00
6,740.00
240.00
12,700.00
Amount
Amount
2,372.50
2,678.50
1,704.50
2,435.00
9,190.50
21,890.50
1,970.15
1,751.24
2,626.86
6,348.25
28,238.75
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.3A
Name of Item:
#REF!
#REF!
#REF!
Materials
Qty
Cement
Sand
19.00
1.54
Unit
bags
cum
Unit Rate
260.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Masons
Laborers
No. of Men
1.00
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
14.45
19.27
19.27
19.27
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
4,940.00
1,694.00
6,634.00
Amount
Amount
9,392.50
10,598.50
6,744.50
9,635.00
36,370.50
43,004.50
3,870.41
3,440.36
5,160.54
12,471.31
55,475.81
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.3B
Name of Item:
#REF!
#REF!
#REF!
Materials
Permacoat Flat Latex
Permacoat Semi Gloss Latex
Concrete Neutralizer
Paint Roller 12"
Qty
Unit
gals
gals
gals
pcs
5.51
5.51
2.75
2.00
Unit Rate
500.00
600.00
350.00
80.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Painter
Laborers
No. of Men
1.00
1.00
1.00
2.00
No. of Days
13.55
18.07
18.07
18.07
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
2,755.00
3,306.00
962.50
160.00
7,183.50
Amount
Amount
8,807.50
9,938.50
6,324.50
9,035.00
34,105.50
41,289.00
3,716.01
3,303.12
4,954.68
11,973.81
53,262.81
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.3C
Name of Item:
#REF!
#REF!
#REF!
Materials
Elastomeric Water Proofing
Paint Roller 12"
Qty
Unit
gals
pcs
14.26
2.00
Unit Rate
650.00
80.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Painter
Laborers
No. of Men
1.00
1.00
1.00
2.00
No. of Days
15.04
20.05
20.05
20.05
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
9,269.00
160.00
9,429.00
Amount
Amount
9,776.00
11,027.50
7,017.50
10,025.00
37,846.00
47,275.00
4,254.75
3,782.00
5,673.00
13,709.75
60,984.75
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.3D
Name of Item:
#REF!
#REF!
#REF!
Materials
Epoxy Lining
Paint Roller 12"
Qty
Unit
gals
pcs
12.23
2.00
Unit Rate
775.00
300.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Painter
Laborers
No. of Men
1.00
1.00
1.00
2.00
No. of Days
12.90
17.20
17.20
17.20
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
9,478.25
600.00
10,078.25
Amount
Amount
8,385.00
9,460.00
6,020.00
8,600.00
32,465.00
42,543.25
3,828.89
3,403.46
5,105.19
12,337.54
54,880.79
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.4A
Name of Item:
#REF!
#REF!
#REF!
Materials
100 mm dia. G.I. ST. Elbow 90 Deg.
100 mm dia. C.I. Gate Valve,Mech.
100 mm dia. G.I Pipe
100 mm dia G.I. union
100mm dia G.I. Coupling
100 mm dia uPVC male adaptor
Qty
4.00
2.00
1.00
3.00
2.00
1.00
Unit
pcs
pcs
length
pcs
pcs
pc
Unit Rate
67.50
10,935.00
4,325.00
2,091.30
460.90
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Pipefitter
Laborer
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.75
1.00
1.00
1.00
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
270.00
21,870.00
4,325.00
6,273.90
921.80
1,100.00
34,760.70
Amount
Amount
487.50
550.00
350.00
1,000.00
2,387.50
37,148.20
3,343.34
2,971.86
4,457.78
10,772.98
47,921.18
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.4B
Name of Item:
#REF!
#REF!
#REF!
Materials
20mm dia. Round Bar Stainless Steel
Stainless Welding Rod
Qty
4.00
1.00
Unit
lengths
kg
Unit Rate
1,975.00
463.50
a). Total Materials

Equipment
Portable Welding Machine
EQUIPMENT
No. of Units
1.00
No. of Days
1.00
Rate per Day

1,600.00
No. of Days
1.00
1.00
1.00
1.00
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Welder
Laborer
No. of Men
1.00
1.00
1.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
7,900.00
463.50
8,363.50
Amount
1,600.00
1,600.00
Amount
650.00
550.00
350.00
250.00
1,800.00
11,763.50
1,058.72
941.08
1,411.62
3,411.42
15,174.92
#REF!
UNIT COST ANALYSIS

ITEM
sub item
#REF!
1.2.4C
Name of Item:
#REF!
#REF!
Materials
6mm thk 1000mm x 1000mm Galvanized
Chekered Steel Plate with Hinges
Padlock
Qty
1.00
Unit
set
1.00
pc
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
0.50
LABOR
Project Engineer
Foreman
Welder
Laborer
No. of Men
1.00
1.00
1.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.38
0.50
0.50
0.50
SYSTEM
#REF!
#REF!
#REF!
Unit Rate
3,750.00
539.50
Amount
3,750.00
539.50
4,289.50
Rate per Day
1,600.00
Amount
800.00
800.00
Daily Rate
650.00
550.00
350.00
250.00
Amount
247.00
275.00
175.00
125.00
822.00
5,911.50
532.04
472.92
709.38
1,714.34
7,625.84
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.4D
Name of Item:
#REF!
#REF!
#REF!
Materials
100mm GI Elbow 90 deg
100mm GI Pipe
Welding Rod
100 mm dia.G.I. End Cap
Qty
Unit
pcs
length
kg
pc
3.00
1.00
0.13
1.00
Unit Rate
675.00
4,325.00
95.00
375.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
0.50
Rate per Day

1,600.00
No. of Days
0.38
0.50
0.50
0.50
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Welder
Laborer
No. of Men
1.00
1.00
1.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
2,025.00
4,325.00
12.35
375.00
6,737.35
Amount
800.00
800.00
Amount
247.00
275.00
175.00
125.00
822.00
8,359.35
752.34
668.75
1,003.12
2,424.21
10,783.56
#REF!
UNIT COST ANALYSIS

ITEM
sub item
#REF!
1.2.4E
Name of Item:
#REF!
#REF!
Materials
50mm dia.Brass Gate Valve
50mm GI Elbow 90 deg
Stainless Steel Offset Clip
6mm thk x 75mm dia Collar Plate
50mm dia Transparent PVC Pipe
50mm dia x 0.50mm GI Nipple
Qty
1.00
2.00
6.00
2.00
1.00
2.00
Unit
pc
pcs
pcs
pcs
length
pcs
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
Project Engineer
Foreman
Pipefitter
Laborer
No. of Men
1.00
1.00
1.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
No. of Days
0.50
0.50
0.50
0.50
g). Unit Cost
IS
WATER SYSTEM
#REF!
#REF!
#REF!
Unit Rate
970.00
95.00
120.00
255.00
1,320.00
40.00
Amount
970.00
190.00
720.00
510.00
1,320.00
80.00
3,790.00
Rate per Day
Amount
Daily Rate
650.00
550.00
350.00
250.00
Amount
325.00
275.00
175.00
125.00
900.00
4,690.00
422.10
375.20
562.80
1,360.10
6,050.10
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.4F
Name of Item:
#REF!
#REF!
#REF!
Materials
100 mm dia GI Tee Equal
100 mm dia x 0.3m GI Nipple
100 mm dia CI flange
100 mm dia PVC flange Adaptor
100mm dia x 0.3 m GI Nipple
100 mm dia Gate Valve
100 mm dia x 0.15 m GI Nipple
100mm dia GI Union
Qty
Unit
pcs
pc
pc
pc
pc
pc
pcs
pc
2.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
Unit Rate
1,006.50
216.25
1,067.00
1,100.00
216.25
10,935.00
108.13
2,091.30
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Project Engineer
Foreman
Pipefitter
Laborer
No. of Men
1.00
1.00
1.00
2.00
No. of Days
0.50
0.50
0.50
0.50
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
2,013.00
216.25
1,067.00
1,100.00
216.25
10,935.00
216.26
2,091.30
17,855.06
Amount
Amount
325.00
275.00
175.00
250.00
1,025.00
18,880.06
1,699.21
1,510.40
2,265.61
5,475.22
24,355.28
#REF!
UNIT COST ANALYSIS

ITEM
sub item
#REF!
1.2.4G
Name of Item:
#REF!
#REF!
Materials
50mm dia.x 0.3m GI Pipe Nipple
50 mm dia. ST G.I. Elbow 90 Deg.
50 mm dia. G.I. Elbow 90 Deg.
Qty
1.00
1.00
1.00
Unit
pc
pc
pc
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
Project Engineer
Foreman
Welder
Laborers
No. of Men
1.00
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
No. of Days
0.38
0.50
0.50
0.50
g). Unit Cost
IS
WATER SYSTEM
#REF!
#REF!
#REF!
Unit Rate
40.00
167.00
95.00
Amount
40.00
167.00
95.00
302.00
Rate per Day
Amount
Daily Rate
650.00
550.00
350.00
250.00
Amount
247.00
275.00
175.00
250.00
947.00
1,249.00
112.41
99.92
149.88
362.21
1,611.21
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
#REF!
1.2.4H
Name of Item:
#REF!
#REF!
#REF!
Materials
Chlorine Granules
Cleaning Materials
Qty
Unit
kg
unit
0.05
1.00
Unit Rate
200.00
130.00
a). Total Materials

Equipment
Water Pump
EQUIPMENT
No. of Units
1.00
No. of Days
0.25
Rate per Day

6,000.00
No. of Days
0.19
0.25
0.25
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
10.00
130.00
140.00
Amount
1,500.00
1,500.00
Amount
123.50
137.50
125.00
386.00
2,026.00
182.34
162.08
243.12
587.54
2,613.54
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
a). Total Materials

Equipment
Excavator w/ breaker
EQUIPMENT
No. of Units
1.00
No. of Days
7.23
Rate per Day

16,000.00
No. of Days
5.42
7.23
7.23
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
Amount
115,680.00
115,680.00
Amount
3,523.00
3,976.50
3,615.00
11,114.50
126,794.50
11,411.51
10,143.56
15,215.34
36,770.41
163,564.91
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Sand
Unit
cum
52.92
Unit Rate
1,100.00
a). Total Materials

Equipment
Service Vehicle (elf)
EQUIPMENT
No. of Units
1.00
No. of Days
1.06
Rate per Day

5,500.00
No. of Days
0.80
1.06
1.06
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
5.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
58,212.00
58,212.00
Amount
5,830.00
5,830.00
Amount
520.00
583.00
1,325.00
2,428.00
66,470.00
5,982.30
5,317.60
7,976.40
19,276.30
85,746.30
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
2.00
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
100 mm dia. (4") uPVC Pipe C-150
freigth and hauling
Pipe Lubricant
Qty
123.00
6.15
Unit
lengths
kgs
Unit Rate
2,917.20
0.08
35.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
6.15
Rate per Day

5,500.00
No. of Days
4.61
6.15
6.15
6.15
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Pipefitter
Laborers
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
358,815.60
28,705.25
215.25
387,736.10
Amount
33,825.00
33,825.00
Amount
2,996.50
3,382.50
2,152.50
6,150.00
14,681.50
436,242.60
39,261.83
34,899.41
52,349.11
126,510.35
562,752.95
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
No. of Days
Rate per Day
a). Total Materials

Equipment
EQUIPMENT
No. of Units
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
4.00
No. of Days
3.43
4.57
4.57
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
250.00
#REF!
Amount
Amount
-
Amount
2,229.50
2,513.50
4,570.00
-
9,313.00
9,313.00
838.17
745.04
1,117.56
2,700.77
12,013.77
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Chlorine granules
Qty
Unit
kg
0.65
Unit Rate
200.00
a). Total Materials

Equipment
Hydro Testing Machine
Water Pump
EQUIPMENT
No. of Units
1.00
1.00
No. of Days
2.45
2.45
Rate per Day

2,000.00
6,000.00
No. of Days
1.84
2.45
2.45
2.45
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Pipefitter
Laborers
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
130.00
130.00
Amount
4,900.00
14,700.00
19,600.00
Amount
1,196.00
1,347.50
857.50
2,450.00
5,851.00
25,581.00
2,302.29
2,046.48
3,069.72
7,418.49
32,999.49
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
34.86
Rate per Day

16,000.00
No. of Days
26.15
34.86
34.86
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
Amount
557,760.00
557,760.00
Amount
16,997.50
19,173.00
17,430.00
53,600.50
611,360.50
55,022.45
48,908.84
73,363.26
177,294.55
788,655.05
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Sand
Unit
cum
255.05
Unit Rate
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
5.10
Rate per Day

5,500.00
No. of Days
3.83
5.10
5.10
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
5.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
280,555.00
280,555.00
Amount
28,050.00
28,050.00
Amount
2,489.50
2,805.00
6,375.00
11,669.50
320,274.50
28,824.71
25,621.96
38,432.94
92,879.61
413,154.11
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
freigth and hauling
Pipe Lubricant
Qty
591.00
Unit
lengths
29.55
kgs
Unit Rate
2,472.60
0.08
35.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
29.55
Rate per Day

5,500.00
No. of Days
22.16
29.55
29.55
29.55
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Pipefitter
Laborers
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
1,461,306.60
116,904.53
1,034.25
1,579,245.38
Amount
162,525.00
162,525.00
Amount
14,404.00
16,252.50
10,342.50
29,550.00
70,549.00
1,812,319.38
163,108.74
144,985.55
217,478.33
525,572.62
2,337,892.00
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
No. of Days
Rate per Day
a). Total Materials
Name and
EQUIPMENT
Capacity
and
Horse Power
Rating of
Equipment
No. of Units
LABOR
Designation
of Personnel
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
4.00
No. of Days
16.51
22.01
22.01
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
250.00
#REF!
Amount
Amount
-
Amount
10,731.50
12,105.50
22,010.00
-
44,847.00
44,847.00
4,036.23
3,587.76
5,381.64
13,005.63
57,852.63
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Chlorine granules
Qty
Unit
kg
1.39
Unit Rate
200.00
a). Total Materials

Equipment
Water Pump
EQUIPMENT
No. of Units
1.00
1.00
No. of Days
11.81
11.81
Rate per Day

2,000.00
6,000.00
No. of Days
8.86
11.81
11.81
11.81
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Pipefitter
Laborers
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
278.00
278.00
Amount
23,620.00
70,860.00
94,480.00
Amount
5,759.00
6,495.50
4,133.50
11,810.00
28,198.00
122,956.00
11,066.04
9,836.48
14,754.72
35,657.24
158,613.24
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
10.13
Rate per Day

16,000.00
No. of Days
7.60
10.13
10.13
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
Amount
162,080.00
162,080.00
Amount
4,940.00
5,571.50
5,065.00
15,576.50
177,656.50
15,989.09
14,212.52
21,318.78
51,520.39
229,176.89
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
2.3B
#REF!
#REF!
#REF!
Materials
Qty
Sand
Unit
cum
70.95
Unit Rate
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
1.42
Rate per Day

5,500.00
No. of Days
1.07
1.42
1.42
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
5.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
78,045.00
78,045.00
Amount
7,810.00
7,810.00
Amount
695.50
781.00
1,775.00
3,251.50
89,106.50
8,019.59
7,128.52
10,692.78
25,840.89
114,947.39
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
freigth and hauling
Pipe Lubricant
Qty
321.00
Unit
lengths
16.05
kgs
Unit Rate
1,645.80
0.08
35.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
16.05
Rate per Day

5,500.00
No. of Days
12.04
16.05
16.05
16.05
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Pipefitter
Laborers
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
528,301.80
42,264.14
561.75
571,127.69
Amount
88,275.00
88,275.00
Amount
7,826.00
8,827.50
5,617.50
16,050.00
38,321.00
697,723.69
62,795.13
55,817.90
83,726.84
202,339.87
900,063.56
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
2.00
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
No. of Days
Rate per Day
a). Total Materials

Equipment
EQUIPMENT
No. of Units
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
4.89
6.52
6.52
Daily Rate
650.00
550.00
250.00
#REF!
Amount
Amount
-
Amount
3,178.50
3,586.00
6,520.00
-
13,284.50
13,284.50
1,195.61
1,062.76
1,594.14
3,852.51
17,137.01
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
2.3E
#REF!
#REF!
#REF!
Materials
Chlorine granules
Qty
Unit
kg
0.42
Unit Rate
200.00
a). Total Materials

Equipment
Water Pump
EQUIPMENT
No. of Units
1.00
1.00
No. of Days
6.41
6.41
Rate per Day

2,000.00
6,000.00
No. of Days
4.81
6.41
6.41
6.41
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Pipefitter
Laborers
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
84.00
84.00
Amount
12,820.00
38,460.00
51,280.00
Amount
3,126.50
3,525.50
2,243.50
6,410.00
15,305.50
66,669.50
6,000.26
5,333.56
8,000.34
19,334.16
86,003.66
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
18.71
Rate per Day

16,000.00
No. of Days
14.03
18.71
18.71
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborer
No. of Men
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
Amount
299,360.00
299,360.00
Amount
9,119.50
10,290.50
9,355.00
28,765.00
328,125.00
29,531.25
26,250.00
39,375.00
95,156.25
423,281.25
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Sand
Qty
Unit
cum
#REF!
Unit Rate
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
2.51
Rate per Day

5,500.00
No. of Days
1.88
2.51
2.51
Daily Rate
650.00
550.00
250.00
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
5.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
#REF!
#REF!
Amount
13,805.00
13,805.00
Amount
1,222.00
1,380.50
3,137.50
5,740.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
freigth and hauling
Pipe Lubricant
Qty
593.00
Unit
lengths
29.65
kgs
Unit Rate
798.72
0.08
35.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
1.00
No. of Days
29.65
Rate per Day

5,500.00
No. of Days
22.24
29.65
29.65
29.65
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Pipefitter
Laborers
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
473,640.96
37,891.28
1,037.75
512,569.99
Amount
163,075.00
163,075.00
Amount
14,456.00
16,307.50
10,377.50
29,650.00
70,791.00
746,435.99
67,179.24
59,714.88
89,572.32
216,466.44
962,902.43
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
No. of Days
Rate per Day
a). Total Materials

Equipment
EQUIPMENT
No. of Units
LABOR
Project Engineer
Foreman
Laborers
No. of Men
1.00
1.00
4.00
No. of Days
9.44
12.58
12.58
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
250.00
#REF!
Amount
Amount
-
Amount
6,136.00
6,919.00
12,580.00
-
25,635.00
25,635.00
2,307.15
2,050.80
3,076.20
7,434.15
33,069.15
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Chlorine granules
Qty
Unit
kg
0.35
Unit Rate
200.00
a). Total Materials

Equipment
Water Pump
EQUIPMENT
No. of Units
1.00
1.00
No. of Days
11.85
11.85
Rate per Day

2,000.00
6,000.00
No. of Days
8.89
11.85
11.85
11.85
Daily Rate
650.00
550.00
350.00
250.00
LABOR
Project Engineer
Foreman
Pipefitter
Laborers
No. of Men
1.00
1.00
1.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
70.00
70.00
Amount
23,700.00
71,100.00
94,800.00
Amount
5,778.50
6,517.50
4,147.50
11,850.00
28,293.50
123,163.50
11,084.72
9,853.08
14,779.62
35,717.42
158,880.92
#REF!
UNIT COST ANALYSIS

ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
100 mm uPVC Equal Tee
100 mm dia Sleeve Type Coupling (GI-PVC)
100mm dia Gate Valve
150mm. C.I. Valve Cover
150 mm uPVC Pipe
cement
sand
gravel
Qty
1.00
3.00
2.00
1.00
1.00
0.33
0.17
0.33
Unit
unit
pcs
lm
pc
length
bag
cu.m.
cu.m.
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
Engineer
Foreman
Pipe Fitter
laborer
No. of Men
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.75
1.00
1.00
1.00
ER SYSTEM
#REF!
Unit Rate
838.20
2,721.60
10,935.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
#REF!
Amount
838.20
8,164.80
21,870.00
2,772.00
5,254.08
85.80
187.00
363.00
39,534.88
Rate per Day
Amount
Daily Rate
650.00
550.00
350.00
250.00
Amount
487.50
550.00
700.00
1,000.00
2,737.50
42,272.38
3,804.51
3,381.79
5,072.69
12,258.99
54,531.37
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
100 x 50 mm uPVC Reducing Tee
50mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
Unit
pcs
pcs
pcs
pcs
pcs
pcs
lengths
bag
cu.m.
cu.m.
5.00
10.00
5.00
5.00
5.00
5.00
5.00
1.67
0.85
1.65
Unit Rate
984.00
2,721.60
1,556.80
10,935.00
6,300.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Engineer
Foreman
Pipe Fitter
laborer
No. of Men
1.00
1.00
2.00
4.00
No. of Days
4.50
6.00
6.00
6.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
4,920.00
27,216.00
7,784.00
54,675.00
31,500.00
13,860.00
26,270.40
434.20
935.00
1,815.00
169,409.60
Amount
Amount
2,925.00
3,300.00
4,200.00
6,000.00
16,425.00
185,834.60
16,725.11
14,866.77
22,300.15
53,892.03
239,726.63
#REF!
UNIT COST ANALYSIS

ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
75 x 50 mm uPVC Cross Reducer
75mm dia Gate Valve
50mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
Unit
pcs
pcs
pcs
pcs
pcs
pcs
lengths
bag
cu.m.
cu.m.
2.00
4.00
4.00
2.00
4.00
2.00
2.00
0.67
0.34
0.66
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
Engineer
Foreman
Pipe Fitter
laborer
No. of Men
1.00
1.00
2.00
4.00
No. of Days
1.50
2.00
2.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
IS
ATER SYSTEM
#REF!
Unit Rate
870.00
2,044.00
1,556.80
8,680.00
6,300.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
#REF!
Amount
1,740.00
8,176.00
6,227.20
17,360.00
25,200.00
5,544.00
10,508.16
174.20
374.00
726.00
76,029.56
Rate per Day
Amount
Daily Rate
650.00
550.00
350.00
250.00
Amount
975.00
1,100.00
1,400.00
2,000.00
5,475.00
81,504.56
7,335.41
6,520.36
9,780.55
23,636.32
105,140.88
#REF!
UNIT COST ANALYSIS

ITEM
sub item
3.00
Name of Item:
#REF!
#REF!
#REF!
Materials
50mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
6.00
18.00
12.00
6.00
6.00
2.00
1.02
1.98
Unit
pcs
pcs
pcs
pcs
lengths
bags
cu.m.
cu.m.
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
4.50
6.00
6.00
6.00
UNIT COST ANALYSIS
ON OF ALCANTARA LEVEL III WATER SYSTEM

#REF!
#REF!
#REF!
Materials
Unit Rate
360.00
1,556.80
6,300.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
Amount
2,160.00
28,022.40
75,600.00
16,632.00
31,524.48
520.00
1,122.00
2,178.00
-
157,758.88
EQUIPMENT
Rate per Day
Amount
LABOR
Daily Rate
650.00
550.00
350.00
250.00
Amount
2,925.00
3,300.00
4,200.00
6,000.00
16,425.00
174,183.88
15,676.55
13,934.71
20,902.07
50,513.33
224,697.21
#REF!
UNIT COST ANALYSIS

ITEM
sub item
3
3.50
Name of Item:
#REF!
#REF!
Materials
100 x75 mm uPVC Reducing Tee
75 x 50 mm Socket Reducer
75mm dia Gate Valve
50mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
2.00
2.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
0.67
0.34
0.66
Unit
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
lengths
bag
cu.m.
cu.m.
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
Engineer
Foreman
Pipe Fitter
laborer
No. of Men
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.75
1.00
1.00
1.00
UNIT COST ANALYSIS
SION OF ALCANTARA LEVEL III WATER SYSTEM

#REF!
#REF!
#REF!
Materials
Unit Rate
432.00
432.00
2,721.60
2,044.00
1,556.80
10,935.00
8,680.00
6,300.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
Amount
864.00
864.00
10,886.40
4,088.00
3,113.60
21,870.00
17,360.00
12,600.00
5,544.00
10,508.16
174.20
374.00
726.00
88,972.36
EQUIPMENT
Rate per Day
Amount
LABOR
Daily Rate
650.00
550.00
350.00
250.00
Amount
487.50
550.00
700.00
1,000.00
2,737.50
91,709.86
8,253.89
7,336.79
11,005.18
26,595.86
118,305.72
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
100 x 75 mm uPVC Cross Reducer
75mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
1.00
2.00
2.00
1.00
2.00
1.00
1.00
0.33
0.17
0.33
Unit
pc
pcs
pcs
pc
pcs
pcs
length
bag
cu.m.
cu.m.
Unit Rate
1,356.00
2,721.60
2,044.00
10,935.00
8,680.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Engineer
Foreman
Pipe Fitter
laborer
No. of Men
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.75
1.00
1.00
1.00
Daily Rate
650.00
550.00
350.00
250.00
#REF!
Amount
1,356.00
5,443.20
4,088.00
10,935.00
17,360.00
2,772.00
5,254.08
85.80
187.00
363.00
47,844.08
Amount
Amount
487.50
550.00
700.00
1,000.00
2,737.50
50,581.58
4,552.34
4,046.53
6,069.79
14,668.66
65,250.24
#REF!
UNIT COST ANALYSIS

ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
100 mm uPVC Equal Cross
100 x 75mm socket reducer
75 mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
0.33
0.17
0.33
Unit
pc
pc
pcs
pc
pc
pc
pc
length
bag
cu.m.
cu.m.
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.75
1.00
1.00
1.00
UNIT COST ANALYSIS

#REF!
#REF!
#REF!
Materials
Unit Rate
1,392.00
432.00
2,721.60
2,044.00
10,935.00
8,680.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
Amount
1,392.00
432.00
5,443.20
2,044.00
10,935.00
8,680.00
2,772.00
5,254.08
85.80
187.00
363.00
37,588.08
EQUIPMENT
Rate per Day
Amount
LABOR
Daily Rate
650.00
550.00
350.00
250.00
Amount
487.50
550.00
700.00
1,000.00
2,737.50
40,325.58
3,629.30
3,226.05
4,839.07
11,694.42
52,020.00
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
75mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
2.00
6.00
4.00
2.00
2.00
0.67
0.34
0.66
Unit
pcs
pcs
pcs
pcs
lengths
bag
cu.m.
cu.m.
Unit Rate
480.00
2,044.00
8,680.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
1.50
2.00
2.00
2.00
Daily Rate
650.00
550.00
350.00
250.00
NIT COST ANALYSIS
ALCANTARA LEVEL III WATER SYSTEM

#REF!
REF!
Materials
Amount
960.00
12,264.00
34,720.00
5,544.00
10,508.16
174.20
374.00
726.00
65,270.36
EQUIPMENT
Amount
LABOR
Amount
975.00
1,100.00
1,400.00
2,000.00
5,475.00
70,745.36
6,367.08
5,659.63
8,489.44
20,516.15
91,261.51
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
75 x 50mm Socket Reducer
75mm dia Gate Valve
50mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
1.00
1.00
3.00
1.00
2.00
1.00
1.00
1.00
0.33
0.17
0.33
Unit
pc
pc
pcs
pc
pcs
pc
pc
length
bag
cu.m.
cu.m.
Unit Rate
996.00
432.00
2,044.00
1,556.80
8,680.00
6,300.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.75
1.00
1.00
1.00
Daily Rate
650.00
550.00
350.00
250.00
NIT COST ANALYSIS

#REF!
REF!
Materials
Amount
996.00
432.00
6,132.00
1,556.80
17,360.00
6,300.00
2,772.00
5,254.08
85.80
187.00
363.00
41,438.68
EQUIPMENT
Amount
LABOR
Amount
487.50
550.00
700.00
1,000.00
2,737.50
44,176.18
3,975.86
3,534.09
5,301.14
12,811.09
56,987.27
#REF!
UNIT COST ANALYSIS

ITEM
sub item
3
3.10
Name of Item:
#REF!
#REF!
Materials
50mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
2.00
8.00
6.00
2.00
2.00
0.67
0.34
0.66
Unit
pcs
pcs
pcs
pcs
lengths
bag
cu.m.
cu.m.
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.75
1.00
1.00
1.00
UNIT COST ANALYSIS

#REF!
#REF!
#REF!
Materials
Unit Rate
360.00
1,556.80
6,300.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
Amount
720.00
12,454.40
37,800.00
5,544.00
10,508.16
174.20
374.00
726.00
68,300.76
EQUIPMENT
Rate per Day
Amount
LABOR
Daily Rate
650.00
550.00
350.00
250.00
Amount
487.50
550.00
700.00
1,000.00
2,737.50
71,038.26
6,393.44
5,683.06
8,524.59
20,601.09
91,639.35
#REF!
UNIT COST ANALYSIS

ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
75 x 50 mm uPVC Tee Reducer
75mm dia Gate Valve
50mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
5.00
10.00
5.00
5.00
5.00
5.00
5.00
1.67
0.85
1.65
Unit
pcs
pcs
pcs
pcs
pcs
pcs
lengths
bag
cu.m.
cu.m.
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
4.50
6.00
6.00
6.00
UNIT COST ANALYSIS

#REF!
#REF!
#REF!
Materials
Unit Rate
630.00
2,044.00
1,556.80
8,680.00
6,300.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
Amount
3,150.00
20,440.00
7,784.00
43,400.00
31,500.00
13,860.00
26,270.40
434.20
935.00
1,815.00
149,588.60
EQUIPMENT
Rate per Day
Amount
LABOR
Daily Rate
650.00
550.00
350.00
250.00
Amount
2,925.00
3,300.00
4,200.00
6,000.00
16,425.00
166,013.60
14,941.22
13,281.09
19,921.63
48,143.94
214,157.54
#REF!
UNIT COST ANALYSIS

ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
75 mm uPVC Equal tee
75 x 50 mm Socket Reducer
75mm dia Gate Valve
50mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
0.33
0.17
0.33
Unit
pc
pc
pcs
pc
pc
pc
pc
length
bag
cu.m.
cu.m.
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.75
1.00
1.00
1.00
UNIT COST ANALYSIS

#REF!
#REF!
#REF!
Materials
Unit Rate
756.00
432.00
2,044.00
1,556.80
8,680.00
6,300.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
Amount
756.00
432.00
4,088.00
1,556.80
8,680.00
6,300.00
2,772.00
5,254.08
85.80
187.00
363.00
30,474.68
EQUIPMENT
Rate per Day
Amount
LABOR
Daily Rate
650.00
550.00
350.00
250.00
Amount
487.50
550.00
700.00
1,000.00
2,737.50
33,212.18
2,989.10
2,656.97
3,985.46
9,631.53
42,843.71
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
100 x 75 mm uPVC Tee Reducer
75mm dia Gate Valve
150 mm uPVC Pipe
cement
sand
gravel
Qty
Unit
pc
pc
pc
pc
pc
pc
length
bag
cu.m.
cu.m.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.33
0.17
0.33
Unit Rate
1,056.00
2,721.60
2,044.00
10,935.00
8,680.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
Engineer
Foreman
Pipe Fitter
laborer
No. of Men
1.00
1.00
2.00
4.00
No. of Days
0.75
1.00
1.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
Daily Rate
650.00
550.00
350.00
250.00
UNIT COST ANALYSIS
F ALCANTARA LEVEL III WATER SYSTEM

#REF!
#REF!
Materials
Amount
1,056.00
2,721.60
2,044.00
10,935.00
8,680.00
2,772.00
5,254.08
85.80
187.00
363.00
34,098.48
EQUIPMENT
Amount
LABOR
Amount
487.50
550.00
700.00
1,000.00
2,737.50
36,835.98
3,315.24
2,946.88
4,420.32
10,682.44
47,518.42
#REF!
UNIT COST ANALYSIS

ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
Materials
100mm G.I. Pipe
100mm X 45 fabricated bend
100mm C.I. sleeve type coupling (G.I.-PVC)
100mm France Coupling
25mm x 6mm flat bar
L25mm x 25mmx6mm
welding rod
12mm Stl Bolt
Qty
6.00
6.00
2.00
5.00
8.00
8.00
4.38
40.00
Unit
lengths
pcs
pcs
pcs
lengths
lengths
kgs
pcs
a). Total Materials
EQUIPMENT
portable welding machine
No. of Units
1.00
No. of Days
0.50
LABOR
No. of Men
Foreman
welder
laborer
1.00
1.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
0.50
1.00
1.00
STEM
#REF!
Unit Rate
4,325.00
1,688.00
2,721.60
419.00
490.00
987.00
95.00
12.00
#REF!
Amount
25,950.00
10,128.00
5,443.20
2,095.00
3,920.00
7,896.00
416.10
480.00
56,328.30
Rate per Day

1,600.00
Amount
800.00
800.00
Daily Rate
550.00
350.00
250.00
Amount
275.00
350.00
250.00
875.00
58,003.30
5,220.30
4,640.26
6,960.40
16,820.96
74,824.26
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
5.00
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Unit
Unit Rate
a). Total Materials

Equipment
Concrete Cutter
Air Compressor with Jackhammer
EQUIPMENT
No. of Units
1.00
1.00
No. of Days
8.50
8.50
Rate per Day

1,200.00
6,400.00
No. of Days
8.50
8.50
8.50
Daily Rate
650.00
550.00
250.00
LABOR
No. of Men
Engineer
Foreman
laborer
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
Amount
10,200.00
54,400.00
64,600.00
Amount
5,525.00
4,675.00
4,250.00
14,450.00
79,050.00
7,114.50
6,324.00
9,486.00
22,924.50
101,974.50
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
Name of Item:
#REF!
#REF!
#REF!
#REF!
Materials
Qty
Cement
Sand
Gravel
Unit
bags
cu.m
cu.m
813.00
45.00
90.00
Unit Rate
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
Concrete Bagger Mixer
EQUIPMENT
No. of Units
1.00
No. of Days
30.00
Rate per Day

1,200.00
No. of Days
30.00
30.00
30.00
Daily Rate
650.00
550.00
250.00
LABOR
No. of Men
Engineer
Foreman
laborer
1.00
1.00
2.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
#REF!
Amount
211,380.00
49,500.00
99,000.00
359,880.00
Amount
36,000.00
-
36,000.00
Amount
19,500.00
16,500.00
15,000.00
51,000.00
446,880.00
40,219.20
35,750.40
53,625.60
129,595.20
576,475.20
#REF!
UNIT COST ANALYSIS

ITEM
sub item
6
6.00
Name of Item:
#REF!
#REF!
Materials
75 x 50 dia C.I. Tapping Saddle
50 diaI.P. x ISO COMP. Type Corporation Stop
50 dia mmPE 100 HDPE Pipe
50 dia mm 'MIG SYS' ISO COMP.Type NLC PP Female Elbow
50 dia G.I. Pipe Sched.40
50dia mm Wafer Type Butterfly Valve
50 dia mm Steel Ring Flange
50 dia mm x 150mm. G.I. Pipe Nipple Sched.40
50 dia mm G.I. Plug
50 dia mm G.I. Cross TEE
10mm. Deformed Bars
32mm.(1") Tapelon
Red Lead Epoxy Primer
Quick Dry Enamel
Welding Rod
Paint Thinner
cement
sand
gravel
Qty
Unit
47.00
pcs
47.00
pcs
47.00
lm
47.00
pcs
10.00
lengths
47.00
pcs
47.00
pcs
47.00
pcs
47.00
pcs
47.00
pcs
45.12
kgs
47.00
pcs
0.54
gal
0.54
gal
21.36
kgs
0.12
gal
5.00
bags
0.25
cu.m.
0.50
cu.m.
a). Total Materials
EQUIPMENT
Portable welding machine
No. of Units
1.00
No. of Days
47.00
LABOR
No. of Men
1.00
1.00
2.00
4.00
1.00
Engineer
Foreman
Pipe Fitter
laborer
Welder
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
35.25
47.00
47.00
47.00
47.00
UNIT COST ANALYSIS

#REF!
#REF!
#REF!
Materials
Unit Rate
434.50
665.50
123.20
254.10
1,694.00
15,678.30
350.90
39.37
71.87
255.43
35.00
22.00
550.00
600.00
95.00
385.00
260.00
1,100.00
1,100.00
Amount
20,421.50
31,278.50
5,790.40
11,942.70
16,940.00
736,880.10
16,492.30
1,850.39
3,377.89
12,005.21
1,579.20
1,034.00
297.00
324.00
2,029.20
46.20
1,300.00
275.00
550.00
864,413.59
Rate per Day

1,600.00
Amount
75,200.00
-
EQUIPMENT
75,200.00
LABOR
Daily Rate
650.00
550.00
350.00
250.00
350.00
Amount
22,912.50
25,850.00
32,900.00
47,000.00
16,450.00
145,112.50
1,084,726.09
97,625.35
86,778.09
130,167.13
314,570.57
1,399,296.66
#REF!
UNIT COST ANALYSIS

ITEM
sub item
7
7.10
Name of Item:
#REF!
#REF!
Materials
100 mm dia. uPVC Tee Equal
100 mm dia. C.I. Sleeve Type Coupling (G.I.-PVC)
100 mm.C.I. Gate Valve, mech
150 mm uPVC Pipe
cement
sand
gravel
100mm. G.I. Pipe Sched.40
100 mm.x 90 G.I. Elbow Sched.40
10mm. Deformed Bars
100 mm. G.I. End Cup Sched.40
Heavy Duty Chain
Quick Dry Enamel
Black Gloss Enamel
Reflectorize Paint (Yellow)
Paint Thinner
Welding Rod
32mm.(1") Tapelon
Qty
3.00
3.00
3.00
3.00
0.50
1.00
0.51
0.99
2.00
3.00
5.00
3.00
3.00
0.09
0.09
0.05
0.05
3.15
1.00
3.00
a). Total Materials
Unit
pcs
pcs
pcs
pcs
length
bag
cu.m
cu.m
lengths
pcs
lengths
pcs
pcs
gal
gal
gal
gal
lit
kg
pcs
EQUIPMENT
Portable welding machine
No. of Units
1.00
No. of Days
2.00
LABOR
Engineer
Foreman
Pipe Fitter
laborer
Welder
No. of Men
1.00
1.00
2.00
4.00
1.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
1.50
2.00
2.00
2.00
2.00
UNIT COST ANALYSIS
OF ALCANTARA LEVEL III WATER SYSTEM

#REF!
#REF!
Unit Rate
838.20
2,721.60
10,935.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
4,325.00
675.00
176.00
375.00
165.00
550.00
600.00
715.00
1,650.00
385.00
95.00
22.00
Amount
2,514.60
8,164.80
32,805.00
8,316.00
2,627.04
260.00
561.00
1,089.00
8,650.00
2,025.00
880.00
1,125.00
495.00
49.50
54.00
35.75
82.50
1,212.75
95.00
66.00
71,107.94
Rate per Day

1,600.00
Amount
3,200.00
-
#REF!
Materials
EQUIPMENT
3,200.00
LABOR
Daily Rate
650.00
550.00
350.00
250.00
350.00
Amount
975.00
1,100.00
1,400.00
2,000.00
700.00
6,175.00
80,482.94
7,243.46
6,438.64
9,657.95
23,340.05
103,822.99
#REF!
UNIT COST ANALYSIS

#REF!
ITEM
sub item
7
7.20
Name of Item:
#REF!
#REF!
Materials
Air Release Valves
100 mm x 25mm Service Saddle Clamp
25mm PE Pipe SDR 11
Air Release Valves Cover
25mm dia x 100mm GI Nipple
25mm GI Coupling
10mm. Deformed Bars
cement
sand
gravel
Qty
3.00
3.00
6.00
3.00
3.00
3.00
3.00
1.00
0.51
0.99
Unit
units
pcs
lm
sets
pcs
pcs
lengths
bag
cu.m.
cu.m.
Unit Rate
19,250.00
290.00
59.89
2,985.00
35.00
45.00
176.00
260.00
1,100.00
1,100.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
Rate per Day
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
9.00
9.00
9.00
9.00
Daily Rate
650.00
550.00
350.00
250.00
NIT COST ANALYSIS

#REF!
Materials
Amount
57,750.00
870.00
359.34
8,955.00
105.00
135.00
528.00
260.00
561.00
1,089.00
70,612.34
EQUIPMENT
Amount
-
LABOR
Amount
5,850.00
4,950.00
6,300.00
9,000.00
-
26,100.00
96,712.34
8,704.11
7,736.99
11,605.48
28,046.58
124,758.92
#REF!
UNIT COST ANALYSIS

ITEM
sub item
7
7.30
Name of Item:
#REF!
#REF!
Materials
Fire Hydrant Head 100 mm dia. (4") x 63mm dia.
100mm dia (4") Upvc/HDPE Tee Equal
100 mm dia CI Sleeve type coupling (GI-PVC)
100 mm dia CI Gate valve
150 mm uPVC Pipe
cement
sand
gravel
100 mm. dia (4 ") G.I. Pipe Sched.40
100 mm.x 90 G.I. Elbow Sched.40
150mm. G.I Pipe Sched.20
10mm. Deformed Bars
Quick Dry Enamel
Black Gloss Enamel
Reflectorize Paint (Yellow)
Paint Thinner
32mm.(1") Tapelon
Qty
9.00
9.00
9.00
9.00
9.00
1.50
3.00
1.53
2.97
3.90
9.00
3.60
6.75
0.27
0.27
0.14
0.14
9.45
9.00
Unit
pcs
pcs
pcs
pcs
pcs
length
bags
cu.m.
cu.m.
lengths
pcs
lengths
lengths
gal
gal
gal
gal
lit.
pcs
a). Total Materials
EQUIPMENT
No. of Units
No. of Days
LABOR
No. of Men
Engineer
Foreman
Pipe Fitter
laborer
1.00
1.00
2.00
4.00
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
No. of Days
6.75
9.00
9.00
9.00
UNIT COST ANALYSIS
OF ALCANTARA LEVEL III WATER SYSTEM

#REF!
#REF!
Unit Rate
13,465.50
838.20
2,721.60
10,935.00
2,772.00
5,254.08
260.00
1,100.00
1,100.00
4,325.00
675.00
11,238.00
176.00
550.00
600.00
715.00
1,650.00
385.00
22.00
Amount
121,189.50
7,543.80
24,494.40
98,415.00
24,948.00
7,881.12
780.00
1,683.00
3,267.00
16,867.50
6,075.00
40,456.80
1,188.00
148.50
162.00
100.10
231.00
3,638.25
198.00
359,266.97
#REF!
Materials
EQUIPMENT
Rate per Day
Amount
-
LABOR
Daily Rate
650.00
550.00
350.00
250.00
Amount
4,387.50
4,950.00
6,300.00
9,000.00
24,637.50
383,904.47
34,551.40
30,712.36
46,068.54
111,332.30
495,236.77
#REF!
UNIT COST ANALYSIS

ITEM
sub item
8
8.10
Name of Item:
#REF!
#REF!
Materials
Project Billboard
(includes labor and materials)
Qty
Unit
units
2.00
a). Total Materials

Equipment
EQUIPMENT
No. of Units
No. of Days
LABOR
No. of Men
No. of Days
c). Total for Labor

1. OCM
2. Profit
3. VAT
Total of e).
g). Unit Cost
UNIT COST ANALYSIS
NSION OF ALCANTARA LEVEL III WATER SYSTEM

#REF!
#REF!
#REF!
Materials
Unit Rate
5,000.00
Amount
10,000.00
-
10,000.00
EQUIPMENT
Rate per Day
Amount
-
LABOR
Daily Rate
Amount
-
10,000.00
900.00
800.00
1,200.00
2,900.00
12,900.00
#REF!
To
Project Name
: Mr. & Mrs RAMESH GENOMAL

: RENOVATION OF MAIN KITCHEN
Project Location : 1207 Acacia Street Dasmarinas Village, Makati City

Date
: May 13. 2015
Original Contract Amount
5,000.00
Percent Completed
100.00%
REQUEST FOR PROGRESS BILLING No. 01

CHANGE/VARIATION ORDER
This is to request PROGRESS BILLING in accordance with the Contract Agreement for
Re-painting of DOORS AND DOORJAMB at MAIN KITCHEN AREA.
DESCRIPTION
UNIT
QUANTITY
UNIT COST
I. PRELIMINARIES
II. SCOPE OF WORKS
2.1
2.2
Painting works
Carpentry works
1
1
lot
lot
2,500.00
2,500.00
TOTAL COST
Value of Work Completed to Date-Bid items
1. Total Value of Work Completed to Date
2. Less: Deductions
Down Payment
Billing No. 1
3. Subtotal
4. Requested amount for Payment this Period
Actual Progress
VERY TRULY YOURS,
GLECS B. TORREFRANCA
PETRI J Constrade Inc.
Date :________________________
100.00%
No. 01
AMOUNT
2,500.00
2,500.00
5,000.00
Php
5,000.00
Php
5,000.00

Mr.&Mrs - Rameshgenomal (Additional For Kitchen's Final Billing) (Revised)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Mr.&Mrs - Rameshgenomal (Additional For Kitchen's Final Billing) (Revised)

Uploaded by

Copyright:

Available Formats

PROJECT NAME: DESIGN AND BUILD FOR ALCANTARA LEVEL III WATER SYSTEM

TOTAL COST PER

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS

a). Total Materials

Rate per Day

b). Total for Equipment

c). Total for Labor

UNIT COST ANALYSIS