DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

413 (1)a cu.m. 0.08
Preformed Expansion Joint Filler , 12 mm thick

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

cu.m. 0.08 418,461.53 34,313.85

Preformed Expansion Joint Filler , 12 mm thick

Miscellaneous (2% of the Above) 686.28

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 5.25 107.99 566.93

Skilled Laborer 2 5.25 78.23 821.40
Unskilled Laborer 2 5.25 60.27 632.84

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 202.12

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 37,223.41

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 2,419.52
B.2 Contingencies 1.0% 372.23
B.3 Miscellaneous Expense 0.5% 186.12
B.4 Contractor's Profit 8.0% 2,977.87
TOTAL MARK-UP 5,955.74

EDC + TOTAL MARK-UP 43,179.15

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 2,158.96
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 8,114.70
TOTAL COST [EDC + TOTAL INDIRECT COST] 45,338.11

UNIT COST TOTAL [(COST/QUANTITY)] 552,903.76

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 1

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

413 (1)b cu.m. 0.23
Preformed Expansion Joint Filler , 20 mm thick

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

cu.m. 0.23 417,617.34 96,051.99

Preformed Expansion Joint Filler , 20 mm thick

Miscellaneous (2% of the Above) 1,921.04

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 9.00 107.99 971.89

Skilled Laborer 2 9.00 78.23 1,408.11
Unskilled Laborer 2 9.00 60.27 1,084.86

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 346.49

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 101,784.37

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 6,615.98
B.2 Contingencies 1.0% 1,017.84
B.3 Miscellaneous Expense 0.5% 508.92
B.4 Contractor's Profit 8.0% 8,142.75
TOTAL MARK-UP 16,285.50

EDC + TOTAL MARK-UP 118,069.87

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 5,903.49
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 22,188.99
TOTAL COST [EDC + TOTAL INDIRECT COST] 123,973.37

UNIT COST TOTAL [(COST/QUANTITY)] 539,014.63

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 2

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

803 (1) a-1 Structural Excavation (includes disposal to cu.m. 240.20
designated area)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Miscellaneous (2% of the Above) -

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 10.01 107.99 1,080.77

Unskilled Laborer 1 10.01 60.27 603.20

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Dumptruck 1 10.01 1,800.00 18,015.00
Backhoe 1 8.01 3,101.00 24,828.67
Backhoe w/ Breaker 1 8.01 3,101.00 24,828.67

Minor tools (10% of the Labor) 168.40

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 69,524.72

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 4,519.11
B.2 Contingencies 1.0% 695.25
B.3 Miscellaneous Expense 0.5% 347.62
B.4 Contractor's Profit 8.0% 5,561.98
TOTAL MARK-UP 11,123.96

EDC + TOTAL MARK-UP 80,648.68

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 4,032.43
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 15,156.39
TOTAL COST [EDC + TOTAL INDIRECT COST] 84,681.11

UNIT COST TOTAL [(COST/QUANTITY)] 352.54

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 3

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

803 (3) a Foundation Fill, Gravel Bedding ( includes cu.m. 30.00
compaction)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Gravel 1 cu.m. 36.00 750.00 27,000.00

Miscellaneous (2% of the Above) 540.00

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.03 107.99 3.24

Unskilled Laborer 4 0.03 60.27 7.23

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Vibratory Road Roller Compactor 1 0.13 1,866.22 233.28

Water Truck 1 0.03 2,450.00 73.50

Minor tools (10% of the Labor) 1.05

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 27,858.30

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,810.79
B.2 Contingencies 1.0% 278.58
B.3 Miscellaneous Expense 0.5% 139.29
B.4 Contractor's Profit 8.0% 2,228.66
TOTAL MARK-UP 4,457.33

EDC + TOTAL MARK-UP 32,315.62

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 1,615.78
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 6,073.11
TOTAL COST [EDC + TOTAL INDIRECT COST] 33,931.41

UNIT COST TOTAL [(COST/QUANTITY)] 1,131.05

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 4

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

803 (3) b Foundation Fill, Compacted Base Course ( cu.m. 0.60
includes compaction)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Filling Materials cu.m. 0.69 780.00 538.20

Miscellaneous (2% of the Above) 10.76

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.48 107.99 51.83

Unskilled Laborer 1 0.48 78.23 37.55
60.27

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Motorized Road Grader 1 0.02 1,866.22 37.32
Vibratory Compactor 1 0.10 1,360.00 136.00
Water Truck 1 0.00 2,450.00 1.47

Minor tools (10% of the Labor) 8.94

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 822.08

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 53.44
B.2 Contingencies 1.0% 8.22
B.3 Miscellaneous Expense 0.5% 4.11
B.4 Contractor's Profit 8.0% 65.77
TOTAL MARK-UP 131.53

EDC + TOTAL MARK-UP 953.61

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 47.68
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 179.21
TOTAL COST [EDC + TOTAL INDIRECT COST] 1,001.29

UNIT COST TOTAL [(COST/QUANTITY)] 1,668.82

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 5

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

803 (8)a cu.m. 161.00
Structural Backfill ( includes compaction)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Filling Materials cu.m. 185.15 100.00 18,515.00

Miscellaneous (2% of the Above) 370.30

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 3.354 107.99 362.21

Unskilled Laborer 2 3.354 60.27 404.31

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Loader 1 4.689 3,000.00 14,066.46
Vibratory Compactor 1 3.354 1,360.00 4,561.67
Water Truck 1 0.1610 2,450.00 394.45

Minor tools (10% of the Labor) 76.65

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 38,751.05

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 2,518.82
B.2 Contingencies 1.0% 387.51
B.3 Miscellaneous Expense 0.5% 193.76
B.4 Contractor's Profit 8.0% 3,100.08
TOTAL MARK-UP 6,200.17

EDC + TOTAL MARK-UP 44,951.22

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 2,247.56
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 8,447.73
TOTAL COST [EDC + TOTAL INDIRECT COST] 47,198.78

UNIT COST TOTAL [(COST/QUANTITY)] 293.16

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 6

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1000 (1) liters 48.00
Soil Poisoning

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Soil Poisoning liters 48.00 1,111.40 53,347.16

Miscellaneous (2% of the Above) 1,066.94

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Application 6,668.40

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 666.84

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 61,749.34

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 4,013.71
B.2 Contingencies 1.0% 617.49
B.3 Miscellaneous Expense 0.5% 308.75
B.4 Contractor's Profit 8.0% 4,939.95
TOTAL MARK-UP 9,879.89

EDC + TOTAL MARK-UP 71,629.23

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 3,581.46
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 13,461.36
TOTAL COST [EDC + TOTAL INDIRECT COST] 75,210.69

UNIT COST TOTAL [(COST/QUANTITY)] 1,566.89

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 7

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (1) c2-a Structural Concrete, Column Footings/Mat cu.m. 72.70
Footings, 21 MPa @ 28 days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=21 Mpa) @ cu.m. 72.70 4,655.00 338,418.50
28 days

Miscellaneous (2% of the Above) 6,768.37

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 4.04 107.99 436.15

Skilled Laborer 1 4.04 78.23 315.95
Unskilled Laborer 1 4.04 60.27 243.42

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 4.04 1,318.00 5,323.26
Concrete Vibrator 1 1.82 148.88 270.59
Concrete Pump 1 1.01 1,000.00 1,009.72

Minor tools (10% of the Labor) 99.55

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 352,885.52

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 22,937.56
B.2 Contingencies 1.0% 3,528.86
B.3 Miscellaneous Expense 0.5% 1,764.43
B.4 Contractor's Profit 8.0% 28,230.84
TOTAL MARK-UP 56,461.68

EDC + TOTAL MARK-UP 409,347.20

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 20,467.36
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 76,929.04
TOTAL COST [EDC + TOTAL INDIRECT COST] 429,814.56

UNIT COST TOTAL [(COST/QUANTITY)] 5,912.17

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 8

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (1) c2-b Structural Concrete, Wall Footings, 21 MPa @ 28 cu.m. 2.90
days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=21 Mpa) @ cu.m. 2.90 4,655.00 13,499.50
28 days

Miscellaneous (2% of the Above) 269.99

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.16 107.99 17.40

Skilled Laborer 1 0.16 78.23 12.60
Unskilled Laborer 1 0.16 60.27 9.71

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 0.16 1,318.00 212.34
Concrete Vibrator 1 0.07 148.88 10.79
Concrete Pump 1 0.04 1,000.00 40.28

Minor tools (10% of the Labor) 3.97

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 14,076.59

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 914.98
B.2 Contingencies 1.0% 140.77
B.3 Miscellaneous Expense 0.5% 70.38
B.4 Contractor's Profit 8.0% 1,126.13
TOTAL MARK-UP 2,252.25

EDC + TOTAL MARK-UP 16,328.84

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 816.44
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 3,068.70
TOTAL COST [EDC + TOTAL INDIRECT COST] 17,145.29

UNIT COST TOTAL [(COST/QUANTITY)] 5,912.17

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 9

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (1) c2-g Structural Concrete, Slab On Grade, 21 MPa @ 28 cu.m. 5.40
days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=21 Mpa) @ cu.m. 5.40 4,655.00 25,137.00
28 days

Miscellaneous (2% of the Above) 502.74

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.30 107.99 32.40

Skilled Laborer 1 0.30 78.23 23.47
Unskilled Laborer 1 0.30 60.27 18.08

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 0.30 1,318.00 395.40
Concrete Vibrator 1 0.14 148.88 20.10
Concrete Pump 1 0.08 1,000.00 75.00

Minor tools (10% of the Labor) 7.39

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 26,211.58

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,703.75
B.2 Contingencies 1.0% 262.12
B.3 Miscellaneous Expense 0.5% 131.06
B.4 Contractor's Profit 8.0% 2,096.93
TOTAL MARK-UP 4,193.85

EDC + TOTAL MARK-UP 30,405.43

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 1,520.27
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 5,714.12
TOTAL COST [EDC + TOTAL INDIRECT COST] 31,925.70

UNIT COST TOTAL [(COST/QUANTITY)] 5,912.17

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 10

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (8) a-2 Structural Concrete, Concrete Saddle, 28 MPa @ cu.m. 20.10
28 days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=28 Mpa) @ cu.m. 20.10 5,543.74 111,429.09
28 days

Miscellaneous (2% of the Above) 2,228.58

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 1.12 107.99 120.59

Skilled Laborer 1 1.12 78.23 87.35
Unskilled Laborer 1 1.12 60.27 67.30

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 1.12 1,318.00 1,471.77
Concrete Vibrator 1 0.50 148.88 74.81
Concrete Pump 1 0.28 1,000.00 279.17

Minor tools (10% of the Labor) 27.52

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 115,786.19

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 7,526.10
B.2 Contingencies 1.0% 1,157.86
B.3 Miscellaneous Expense 0.5% 578.93
B.4 Contractor's Profit 8.0% 9,262.90
TOTAL MARK-UP 18,525.79

EDC + TOTAL MARK-UP 134,311.98

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 6,715.60
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 25,241.39
TOTAL COST [EDC + TOTAL INDIRECT COST] 141,027.58

UNIT COST TOTAL [(COST/QUANTITY)] 7,016.30

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 11

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (8) b-1 Structural Concrete, Roof Beams, 28 MPa @ 28 cu.m. 2.12
days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=28 Mpa) @ cu.m. 2.12 5,543.74 11,752.72
28 days

Miscellaneous (2% of the Above) 235.05

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.12 107.99 12.72

Skilled Laborer 1 0.12 78.23 9.21
Unskilled Laborer 1 0.12 60.27 7.10

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 0.12 1,318.00 155.23
Concrete Vibrator 1 0.05 148.88 7.89
Concrete Pump 1 0.03 1,000.00 29.44

Minor tools (10% of the Labor) 2.90

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 12,212.27

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 793.80
B.2 Contingencies 1.0% 122.12
B.3 Miscellaneous Expense 0.5% 61.06
B.4 Contractor's Profit 8.0% 976.98
TOTAL MARK-UP 1,953.96

EDC + TOTAL MARK-UP 14,166.24

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 708.31
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 2,662.28
TOTAL COST [EDC + TOTAL INDIRECT COST] 14,874.55

UNIT COST TOTAL [(COST/QUANTITY)] 7,016.30

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 12

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (8) b-2 Structural Concrete, Lintel Beams, 28 MPa @ 28 cu.m. 0.95
days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=28 Mpa) @ cu.m. 0.95 5,543.74 5,266.55
28 days

Miscellaneous (2% of the Above) 105.33

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.05 107.99 5.70

Skilled Laborer 1 0.05 78.23 4.13
Unskilled Laborer 1 0.05 60.27 3.18

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 0.05 1,318.00 69.56
Concrete Vibrator 1 0.02 148.88 3.54
Concrete Pump 1 0.01 1,000.00 13.19

Minor tools (10% of the Labor) 1.30

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 5,472.48

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 355.71
B.2 Contingencies 1.0% 54.72
B.3 Miscellaneous Expense 0.5% 27.36
B.4 Contractor's Profit 8.0% 437.80
TOTAL MARK-UP 875.60

EDC + TOTAL MARK-UP 6,348.08

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 317.40
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,193.00
TOTAL COST [EDC + TOTAL INDIRECT COST] 6,665.48

UNIT COST TOTAL [(COST/QUANTITY)] 7,016.30

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 13

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (8) b-5 cu.m. 2.40
Structural Concrete, Columns, 28 MPa @ 28 days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=28 Mpa) @ cu.m. 2.40 5,543.74 13,304.97
28 days

Miscellaneous (2% of the Above) 266.10

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.13 107.99 14.40

Skilled Laborer 1 0.13 78.23 10.43
Unskilled Laborer 1 0.13 60.27 8.04

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 0.13 1,318.00 175.73
Concrete Vibrator 1 0.06 148.88 8.93
Concrete Pump 1 0.03 1,000.00 33.33

Minor tools (10% of the Labor) 3.29

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 13,825.22

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 898.64
B.2 Contingencies 1.0% 138.25
B.3 Miscellaneous Expense 0.5% 69.13
B.4 Contractor's Profit 8.0% 1,106.02
TOTAL MARK-UP 2,212.03

EDC + TOTAL MARK-UP 16,037.25

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 801.86
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 3,013.90
TOTAL COST [EDC + TOTAL INDIRECT COST] 16,839.11

UNIT COST TOTAL [(COST/QUANTITY)] 7,016.30

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 14

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (8) b-5 cu.m. 2.80
Structural Concrete, Pedestal, 28 MPa @ 28 days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=28 Mpa) @ cu.m. 2.80 5,543.74 15,522.46
28 days

Miscellaneous (2% of the Above) 310.45

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.16 107.99 16.80

Skilled Laborer 1 0.16 78.23 12.17
Unskilled Laborer 1 0.16 60.27 9.38

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 0.16 1,318.00 205.02
Concrete Vibrator 1 0.07 148.88 10.42
Concrete Pump 1 0.04 1,000.00 38.89

Minor tools (10% of the Labor) 3.83

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 16,129.42

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,048.41
B.2 Contingencies 1.0% 161.29
B.3 Miscellaneous Expense 0.5% 80.65
B.4 Contractor's Profit 8.0% 1,290.35
TOTAL MARK-UP 2,580.71

EDC + TOTAL MARK-UP 18,710.13

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 935.51
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 3,516.21
TOTAL COST [EDC + TOTAL INDIRECT COST] 19,645.63

UNIT COST TOTAL [(COST/QUANTITY)] 7,016.30

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 15

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (8) b-6 Structural Concrete, Stiffener Columns, 28 MPa @ cu.m. 0.92
28 days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=28 Mpa) @ cu.m. 0.92 5,543.74 5,100.24
28 days

Miscellaneous (2% of the Above) 102.00

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.05 107.99 5.52

Skilled Laborer 1 0.05 78.23 4.00
Unskilled Laborer 1 0.05 60.27 3.08

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 0.05 1,318.00 67.36
Concrete Vibrator 1 0.02 148.88 3.42
Concrete Pump 1 0.01 1,000.00 12.78

Minor tools (10% of the Labor) 1.26

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 5,299.67

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 344.48
B.2 Contingencies 1.0% 53.00
B.3 Miscellaneous Expense 0.5% 26.50
B.4 Contractor's Profit 8.0% 423.97
TOTAL MARK-UP 847.95

EDC + TOTAL MARK-UP 6,147.61

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 307.38
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,155.33
TOTAL COST [EDC + TOTAL INDIRECT COST] 6,454.99

UNIT COST TOTAL [(COST/QUANTITY)] 7,016.30

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 16

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

900 (8) b-17 Structural Concrete, Containment Wall, 28 MPa cu.m. 0.90
@ 28 days

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Ready Mix Concrete, Class A (fc=28 Mpa) @ cu.m. 0.90 5,543.74 4,989.36
28 days

Miscellaneous (2% of the Above) 99.79

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.05 107.99 5.40

Skilled Laborer 1 0.05 78.23 3.91
Unskilled Laborer 1 0.05 60.27 3.01

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR
Transit Mixer 1 0.05 1,318.00 65.90
Concrete Vibrator 1 0.02 148.88 3.35
Concrete Pump 1 0.01 1,000.00 12.50

Minor tools (10% of the Labor) 1.23

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 5,184.46

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 336.99
B.2 Contingencies 1.0% 51.84
B.3 Miscellaneous Expense 0.5% 25.92
B.4 Contractor's Profit 8.0% 414.76
TOTAL MARK-UP 829.51

EDC + TOTAL MARK-UP 6,013.97

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 300.70
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,130.21
TOTAL COST [EDC + TOTAL INDIRECT COST] 6,314.67

UNIT COST TOTAL [(COST/QUANTITY)] 7,016.30

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 17

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) a-4 kg. 64.70
Reinforcing Steel, Lintel Beams, Grade 40

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 40 kg. 64.70 33.26 2,152.18

GI Tie Wire #16 kg. 1.29 60.00 77.64

Miscellaneous (2% of the Above) 44.60

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.65 107.99 69.87

Skilled Laborer 1 0.65 78.23 50.61
Unskilled Laborer 1 0.65 60.27 38.99

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 0.65 527.38 341.21

Bar Cutter 1 0.65 439.50 284.36

Minor tools (10% of the Labor) 15.95

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 3,075.41

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 199.90
B.2 Contingencies 1.0% 30.75
B.3 Miscellaneous Expense 0.5% 15.38
B.4 Contractor's Profit 8.0% 246.03
TOTAL MARK-UP 492.07

EDC + TOTAL MARK-UP 3,567.48

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 178.37
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 670.44
TOTAL COST [EDC + TOTAL INDIRECT COST] 3,745.85

UNIT COST TOTAL [(COST/QUANTITY)] 57.90

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 18

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) a-9 kg. 217.30
Reinforcing Steel, Pedestal, Grade 40

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 40 kg. 217.30 33.26 7,228.27

GI Tie Wire #16 kg. 4.35 60.00 260.76

Miscellaneous (2% of the Above) 149.78

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 2.17 107.99 234.66

Skilled Laborer 1 2.17 78.23 169.99
Unskilled Laborer 1 2.17 60.27 130.97

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 2.17 527.38 1,146.00

Bar Cutter 1 2.17 439.50 955.03

Minor tools (10% of the Labor) 53.56

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 10,329.01

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 671.39
B.2 Contingencies 1.0% 103.29
B.3 Miscellaneous Expense 0.5% 51.65
B.4 Contractor's Profit 8.0% 826.32
TOTAL MARK-UP 1,652.64

EDC + TOTAL MARK-UP 11,981.66

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 599.08
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 2,251.72
TOTAL COST [EDC + TOTAL INDIRECT COST] 12,580.74

UNIT COST TOTAL [(COST/QUANTITY)] 57.90

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 19

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-1a kg. 48.00
Reinforcing Steel, Column Footings, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 40 kg. 48.00 33.69 1,617.34

GI Tie Wire #16 kg. 0.96 60.00 57.60

Miscellaneous (2% of the Above) 33.50

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.48 107.99 51.83

Skilled Laborer 1 0.48 78.23 37.55
Unskilled Laborer 1 0.48 60.27 28.93

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 0.48 527.38 253.14

Bar Cutter 1 0.48 439.50 210.96

Minor tools (10% of the Labor) 11.83

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 2,302.68

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 149.67
B.2 Contingencies 1.0% 23.03
B.3 Miscellaneous Expense 0.5% 11.51
B.4 Contractor's Profit 8.0% 184.21
TOTAL MARK-UP 368.43

EDC + TOTAL MARK-UP 2,671.11

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 133.56
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 501.98
TOTAL COST [EDC + TOTAL INDIRECT COST] 2,804.67

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 20

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-1a kg. 4,756.20
Reinforcing Steel, Mat Footings, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 40 kg. 4,756.20 33.69 160,257.78

GI Tie Wire #16 kg. 95.12 60.00 5,707.44

Miscellaneous (2% of the Above) 3,319.30

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 47.56 107.99 5,136.10

Skilled Laborer 1 47.56 78.23 3,720.69
Unskilled Laborer 1 47.56 60.27 2,866.57

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 47.56 527.38 25,083.25

Bar Cutter 1 47.56 439.50 20,903.50

Minor tools (10% of the Labor) 1,172.34

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 228,166.97

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 14,830.85
B.2 Contingencies 1.0% 2,281.67
B.3 Miscellaneous Expense 0.5% 1,140.83
B.4 Contractor's Profit 8.0% 18,253.36
TOTAL MARK-UP 36,506.71

EDC + TOTAL MARK-UP 264,673.68

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 13,233.68
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 49,740.40
TOTAL COST [EDC + TOTAL INDIRECT COST] 277,907.37

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 21

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-1c kg. 123.10
Reinforcing Steel, Wall Footing, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 123.10 33.69 4,147.79

GI Tie Wire #16 kg. 2.46 60.00 147.72

Miscellaneous (2% of the Above) 85.91

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 1.23 107.99 132.93

Skilled Laborer 1 1.23 78.23 96.30
Unskilled Laborer 1 1.23 60.27 74.19

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 1.23 527.38 649.20

Bar Cutter 1 1.23 439.50 541.02

Minor tools (10% of the Labor) 30.34

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 5,905.42

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 383.85
B.2 Contingencies 1.0% 59.05
B.3 Miscellaneous Expense 0.5% 29.53
B.4 Contractor's Profit 8.0% 472.43
TOTAL MARK-UP 944.87

EDC + TOTAL MARK-UP 6,850.29

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 342.51
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,287.38
TOTAL COST [EDC + TOTAL INDIRECT COST] 7,192.80

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 22

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-1g kg. 275.20
Reinforcing Steel, Slab On Grade, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 275.20 33.69 9,272.73

GI Tie Wire #16 kg. 5.50 60.00 330.24

Miscellaneous (2% of the Above) 192.06

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 2.75 107.99 297.18

Skilled Laborer 1 2.75 78.23 215.28
Unskilled Laborer 1 2.75 60.27 165.86

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 2.75 527.38 1,451.35

Bar Cutter 1 2.75 439.50 1,209.50

Minor tools (10% of the Labor) 67.83

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 13,202.04

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 858.13
B.2 Contingencies 1.0% 132.02
B.3 Miscellaneous Expense 0.5% 66.01
B.4 Contractor's Profit 8.0% 1,056.16
TOTAL MARK-UP 2,112.33

EDC + TOTAL MARK-UP 15,314.37

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 765.72
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 2,878.05
TOTAL COST [EDC + TOTAL INDIRECT COST] 16,080.09

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 23

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-2a kg. 469.00
Reinforcing Steel, Roof Beams, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 469.00 33.69 15,802.72

GI Tie Wire #16 kg. 9.38 60.00 562.80

Miscellaneous (2% of the Above) 327.31

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 4.69 107.99 506.46

Skilled Laborer 1 4.69 78.23 366.89
Unskilled Laborer 1 4.69 60.27 282.67

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 4.69 527.38 2,473.41

Bar Cutter 1 4.69 439.50 2,061.26

Minor tools (10% of the Labor) 115.60

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 22,499.12

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,462.44
B.2 Contingencies 1.0% 224.99
B.3 Miscellaneous Expense 0.5% 112.50
B.4 Contractor's Profit 8.0% 1,799.93
TOTAL MARK-UP 3,599.86

EDC + TOTAL MARK-UP 26,098.98

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 1,304.95
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 4,904.81
TOTAL COST [EDC + TOTAL INDIRECT COST] 27,403.93

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 24

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-2b kg. 80.30
Reinforcing Steel, Lintel Beams, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 80.30 33.69 2,705.67

GI Tie Wire #16 kg. 1.61 60.00 96.36

Miscellaneous (2% of the Above) 56.04

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.80 107.99 86.71

Skilled Laborer 1 0.80 78.23 62.82
Unskilled Laborer 1 0.80 60.27 48.40

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 0.80 527.38 423.49

Bar Cutter 1 0.80 439.50 352.92

Minor tools (10% of the Labor) 19.79

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 3,852.19

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 250.39
B.2 Contingencies 1.0% 38.52
B.3 Miscellaneous Expense 0.5% 19.26
B.4 Contractor's Profit 8.0% 308.18
TOTAL MARK-UP 616.35

EDC + TOTAL MARK-UP 4,468.55

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 223.43
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 839.78
TOTAL COST [EDC + TOTAL INDIRECT COST] 4,691.97

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 25

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-2e kg. 518.30
Reinforcing Steel, Columns, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 518.30 33.69 17,463.86

GI Tie Wire #16 kg. 10.37 60.00 621.96

Miscellaneous (2% of the Above) 361.72

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 5.18 107.99 559.70

Skilled Laborer 1 5.18 78.23 405.46
Unskilled Laborer 1 5.18 60.27 312.38

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 5.18 527.38 2,733.41

Bar Cutter 1 5.18 439.50 2,277.93

Minor tools (10% of the Labor) 127.75

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 24,864.16

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,616.17
B.2 Contingencies 1.0% 248.64
B.3 Miscellaneous Expense 0.5% 124.32
B.4 Contractor's Profit 8.0% 1,989.13
TOTAL MARK-UP 3,978.27

EDC + TOTAL MARK-UP 28,842.43

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 1,442.12
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 5,420.39
TOTAL COST [EDC + TOTAL INDIRECT COST] 30,284.55

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 26

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-2e kg. 333.00
Reinforcing Steel, Pedestal, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 333.00 33.69 11,220.27

GI Tie Wire #16 kg. 6.66 60.00 399.60

Miscellaneous (2% of the Above) 232.40

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 3.33 107.99 359.60

Skilled Laborer 1 3.33 78.23 260.50
Unskilled Laborer 1 3.33 60.27 200.70

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 3.33 527.38 1,756.18

Bar Cutter 1 3.33 439.50 1,463.54

Minor tools (10% of the Labor) 82.08

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 15,974.85

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,038.37
B.2 Contingencies 1.0% 159.75
B.3 Miscellaneous Expense 0.5% 79.87
B.4 Contractor's Profit 8.0% 1,277.99
TOTAL MARK-UP 2,555.98

EDC + TOTAL MARK-UP 18,530.83

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 926.54
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 3,482.52
TOTAL COST [EDC + TOTAL INDIRECT COST] 19,457.37

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 27

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-2f kg. 137.40
Reinforcing Steel, Stiffener Columns, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 137.40 33.69 4,629.62

GI Tie Wire #16 kg. 2.75 60.00 164.88

Miscellaneous (2% of the Above) 95.89

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 1.37 107.99 148.37

Skilled Laborer 1 1.37 78.23 107.49
Unskilled Laborer 1 1.37 60.27 82.81

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 1.37 527.38 724.62

Bar Cutter 1 1.37 439.50 603.87

Minor tools (10% of the Labor) 33.87

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 6,591.43

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 428.44
B.2 Contingencies 1.0% 65.91
B.3 Miscellaneous Expense 0.5% 32.96
B.4 Contractor's Profit 8.0% 527.31
TOTAL MARK-UP 1,054.63

EDC + TOTAL MARK-UP 7,646.05

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 382.30
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,436.93
TOTAL COST [EDC + TOTAL INDIRECT COST] 8,028.36

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 28

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-2q kg. 34.40
Reinforcing Steel, Dowel Bars, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 34.40 33.69 1,159.09

GI Tie Wire #16 kg. 0.69 60.00 41.28

Miscellaneous (2% of the Above) 24.01

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.34 107.99 37.15

Skilled Laborer 1 0.34 78.23 26.91
Unskilled Laborer 1 0.34 60.27 20.73

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 0.34 527.38 181.42

Bar Cutter 1 0.34 439.50 151.19

Minor tools (10% of the Labor) 8.48

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 1,650.26

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 107.27
B.2 Contingencies 1.0% 16.50
B.3 Miscellaneous Expense 0.5% 8.25
B.4 Contractor's Profit 8.0% 132.02
TOTAL MARK-UP 264.04

EDC + TOTAL MARK-UP 1,914.30

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 95.71
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 359.76
TOTAL COST [EDC + TOTAL INDIRECT COST] 2,010.01

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 29

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-2p kg. 3,671.30
Reinforcing Steel, Concrete Saddle, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 3,671.30 33.69 123,702.62

GI Tie Wire #16 kg. 73.43 60.00 4,405.56

Miscellaneous (2% of the Above) 2,562.16

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 36.71 107.99 3,964.55

Skilled Laborer 1 36.71 78.23 2,871.99
Unskilled Laborer 1 36.71 60.27 2,212.70

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 36.71 527.38 19,361.70

Bar Cutter 1 36.71 439.50 16,135.36

Minor tools (10% of the Labor) 904.92

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 176,121.56

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 11,447.90
B.2 Contingencies 1.0% 1,761.22
B.3 Miscellaneous Expense 0.5% 880.61
B.4 Contractor's Profit 8.0% 14,089.73
TOTAL MARK-UP 28,179.45

EDC + TOTAL MARK-UP 204,301.02

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 10,215.05
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 38,394.50
TOTAL COST [EDC + TOTAL INDIRECT COST] 214,516.07

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 30

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

902 (1) b-2s kg. 120.70
Reinforcing Steel, Containment Wall, Grade 60

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Reinforcing Steel Bars, Grade 60 kg. 120.70 33.69 4,066.93

GI Tie Wire #16 kg. 2.41 60.00 144.84

Miscellaneous (2% of the Above) 84.24

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 1.21 107.99 130.34

Skilled Laborer 1 1.21 78.23 94.42
Unskilled Laborer 1 1.21 60.27 72.75

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Bar Bender 1 1.21 527.38 636.55

Bar Cutter 1 1.21 439.50 530.48

Minor tools (10% of the Labor) 29.75

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 5,790.28

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 376.37
B.2 Contingencies 1.0% 57.90
B.3 Miscellaneous Expense 0.5% 28.95
B.4 Contractor's Profit 8.0% 463.22
TOTAL MARK-UP 926.45

EDC + TOTAL MARK-UP 6,716.73

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 335.84
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,262.28
TOTAL COST [EDC + TOTAL INDIRECT COST] 7,052.57

UNIT COST TOTAL [(COST/QUANTITY)] 58.43

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 31

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) a-1 sq.m. 4.80
Formworks and Falsework, Column Footing

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 4.80 522.18 2,506.45

Miscellaneous (2% of the Above) 50.13

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 0.73 107.99 79.36

Skilled Laborer 1 0.73 78.23 57.49
Unskilled Laborer 2 0.73 60.27 88.59

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 22.54

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 2,804.57

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 182.30
B.2 Contingencies 1.0% 28.05
B.3 Miscellaneous Expense 0.5% 14.02
B.4 Contractor's Profit 8.0% 224.37
TOTAL MARK-UP 448.73

EDC + TOTAL MARK-UP 3,253.30

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 162.67
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 611.40
TOTAL COST [EDC + TOTAL INDIRECT COST] 3,415.97

UNIT COST TOTAL [(COST/QUANTITY)] 711.66

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 32

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) a-1 sq.m. 24.00
Formworks and Falsework, Mat Footing

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 24.00 471.50 11,316.00

Miscellaneous (2% of the Above) 226.32

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 18.02 107.99 1,946.10

Skilled Laborer 1 18.02 78.23 1,409.79
Unskilled Laborer 2 18.02 60.27 2,172.32

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 552.82

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 17,623.36

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,145.52
B.2 Contingencies 1.0% 176.23
B.3 Miscellaneous Expense 0.5% 88.12
B.4 Contractor's Profit 8.0% 1,409.87
TOTAL MARK-UP 2,819.74

EDC + TOTAL MARK-UP 20,443.09

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 1,022.15
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 3,841.89
TOTAL COST [EDC + TOTAL INDIRECT COST] 21,465.25

UNIT COST TOTAL [(COST/QUANTITY)] 894.39

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 33

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) a-3 sq.m. 13.80
Formworks and Falsework, Wall Footing

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 13.80 577.00 7,962.60

Miscellaneous (2% of the Above) 159.25

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 5.96 107.99 643.76

Skilled Laborer 1 5.96 78.23 466.35
Unskilled Laborer 2 5.96 60.27 718.60

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 182.87

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 10,133.43

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 658.67
B.2 Contingencies 1.0% 101.33
B.3 Miscellaneous Expense 0.5% 50.67
B.4 Contractor's Profit 8.0% 810.67
TOTAL MARK-UP 1,621.35

EDC + TOTAL MARK-UP 11,754.78

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 587.74
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 2,209.09
TOTAL COST [EDC + TOTAL INDIRECT COST] 12,342.52

UNIT COST TOTAL [(COST/QUANTITY)] 894.39

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 34

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) a-1 sq.m. 3.60
Formworks and Falsework, Slab On Grade

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 3.60 529.49 1,906.16

Miscellaneous (2% of the Above) 38.12

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 2.07 107.99 223.76

Skilled Laborer 1 2.07 78.23 162.10
Unskilled Laborer 2 2.07 60.27 249.78

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 63.56

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 2,643.49

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 171.83
B.2 Contingencies 1.0% 26.43
B.3 Miscellaneous Expense 0.5% 13.22
B.4 Contractor's Profit 8.0% 211.48
TOTAL MARK-UP 422.96

EDC + TOTAL MARK-UP 3,066.45

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 153.32
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 576.28
TOTAL COST [EDC + TOTAL INDIRECT COST] 3,219.77

UNIT COST TOTAL [(COST/QUANTITY)] 894.38

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 35

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) b-2 sq.m. 137.80
Formworks and Falsework, Concrete Saddle

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 137.80 177.84 24,506.35

Miscellaneous (2% of the Above) 490.13

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 251.17 107.99 27,123.01

Skilled Laborer 1 251.17 78.23 19,648.42
Unskilled Laborer 2 251.17 60.27 30,275.88

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 7,704.73

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 109,748.52

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 7,133.65
B.2 Contingencies 1.0% 1,097.49
B.3 Miscellaneous Expense 0.5% 548.74
B.4 Contractor's Profit 8.0% 8,779.88
TOTAL MARK-UP 17,559.76

EDC + TOTAL MARK-UP 127,308.28

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 6,365.41
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 23,925.18
TOTAL COST [EDC + TOTAL INDIRECT COST] 133,673.70

UNIT COST TOTAL [(COST/QUANTITY)] 970.06

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 36

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) e-1 sq.m. 27.20
Formworks and Falsework, Columns

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 27.20 177.84 4,837.25

Miscellaneous (2% of the Above) 96.74

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 49.58 107.99 5,353.74

Skilled Laborer 1 49.58 78.23 3,878.35
Unskilled Laborer 2 49.58 60.27 5,976.08

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 1,520.82

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 21,662.99

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,408.09
B.2 Contingencies 1.0% 216.63
B.3 Miscellaneous Expense 0.5% 108.31
B.4 Contractor's Profit 8.0% 1,733.04
TOTAL MARK-UP 3,466.08

EDC + TOTAL MARK-UP 25,129.07

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 1,256.45
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 4,722.53
TOTAL COST [EDC + TOTAL INDIRECT COST] 26,385.52

UNIT COST TOTAL [(COST/QUANTITY)] 970.06

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 37

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) e-2 sq.m. 18.80
Formworks and Falsework, Stiffener Columns

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 18.80 345.00 6,486.00

Miscellaneous (2% of the Above) 129.72

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 9.40 107.99 1,015.08

Skilled Laborer 1 9.40 78.23 735.34
Unskilled Laborer 2 9.40 60.27 1,133.08

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 288.35

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 9,787.58

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 636.19
B.2 Contingencies 1.0% 97.88
B.3 Miscellaneous Expense 0.5% 48.94
B.4 Contractor's Profit 8.0% 783.01
TOTAL MARK-UP 1,566.01

EDC + TOTAL MARK-UP 11,353.59

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 567.68
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 2,133.69
TOTAL COST [EDC + TOTAL INDIRECT COST] 11,921.27

UNIT COST TOTAL [(COST/QUANTITY)] 634.11

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 38

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) e-1 sq.m. 36.40
Formworks and Falsework, Pedestal

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 36.40 407.42 14,830.09

Miscellaneous (2% of the Above) 296.60

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 18.20 107.99 1,965.37

Skilled Laborer 1 18.20 78.23 1,423.75
Unskilled Laborer 2 18.20 60.27 2,193.83

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 558.30

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 21,267.94

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,382.42
B.2 Contingencies 1.0% 212.68
B.3 Miscellaneous Expense 0.5% 106.34
B.4 Contractor's Profit 8.0% 1,701.44
TOTAL MARK-UP 3,402.87

EDC + TOTAL MARK-UP 24,670.82

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 1,233.54
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 4,636.41
TOTAL COST [EDC + TOTAL INDIRECT COST] 25,904.36

UNIT COST TOTAL [(COST/QUANTITY)] 711.66

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 39

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) d-1 sq.m. 22.30
Formworks and Falsework, Roof Beams

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 22.30 345.00 7,693.50

Miscellaneous (2% of the Above) 153.87

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 11.15 107.99 1,204.06

Skilled Laborer 1 11.15 78.23 872.24
Unskilled Laborer 2 11.15 60.27 1,344.02

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 342.03

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 11,609.73

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 754.63
B.2 Contingencies 1.0% 116.10
B.3 Miscellaneous Expense 0.5% 58.05
B.4 Contractor's Profit 8.0% 928.78
TOTAL MARK-UP 1,857.56

EDC + TOTAL MARK-UP 13,467.29

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 673.36
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 2,530.92
TOTAL COST [EDC + TOTAL INDIRECT COST] 14,140.65

UNIT COST TOTAL [(COST/QUANTITY)] 634.11

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 40

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) d-2 sq.m. 15.90
Formworks and Falsework, Lintel Beams

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 15.90 345.00 5,485.50

Miscellaneous (2% of the Above) 109.71

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 7.95 107.99 858.50

Skilled Laborer 1 7.95 78.23 621.91
Unskilled Laborer 2 7.95 60.27 958.30

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 243.87

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 8,277.79

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 538.06
B.2 Contingencies 1.0% 82.78
B.3 Miscellaneous Expense 0.5% 41.39
B.4 Contractor's Profit 8.0% 662.22
TOTAL MARK-UP 1,324.45

EDC + TOTAL MARK-UP 9,602.24

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 480.11
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,804.56
TOTAL COST [EDC + TOTAL INDIRECT COST] 10,082.35

UNIT COST TOTAL [(COST/QUANTITY)] 634.11

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 41

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

903 (2) g-5 sq.m. 11.50
Formworks and Falsework, Containment Wall

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Formworks and Falsework sq.m. 11.50 177.84 2,045.16

Miscellaneous (2% of the Above) 40.90

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 20.96 107.99 2,263.53

Skilled Laborer 1 20.96 78.23 1,639.74
Unskilled Laborer 2 20.96 60.27 2,526.65

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 642.99

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 9,158.98

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 595.33
B.2 Contingencies 1.0% 91.59
B.3 Miscellaneous Expense 0.5% 45.79
B.4 Contractor's Profit 8.0% 732.72
TOTAL MARK-UP 1,465.44

EDC + TOTAL MARK-UP 10,624.42

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 531.22
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,996.66
TOTAL COST [EDC + TOTAL INDIRECT COST] 11,155.64

UNIT COST TOTAL [(COST/QUANTITY)] 970.06

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 42

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (2) b kgs. 689.10
Structural Steel, Purlins (Light Channel Sections)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Structural Steel, Purlins (Light Channel Sections) kgs. 689.10 47.59 32,795.90

Miscellaneous (2% of the Above) 655.92

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 45.94 107.99 4,960.95

Skilled Laborer 2 45.94 78.23 7,187.60
Unskilled Laborer 2 45.94 60.27 5,537.62

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Welding Machine 2 11.49 371.00 8,521.87

Minor tools (10% of the Labor) 1,768.62

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 61,428.48

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 3,992.85
B.2 Contingencies 1.0% 614.28
B.3 Miscellaneous Expense 0.5% 307.14
B.4 Contractor's Profit 8.0% 4,914.28
TOTAL MARK-UP 9,828.56

EDC + TOTAL MARK-UP 71,257.04

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 3,562.85
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 13,391.41
TOTAL COST [EDC + TOTAL INDIRECT COST] 74,819.89

UNIT COST TOTAL [(COST/QUANTITY)] 108.58

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 43

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (2) g-5 Structural Steel, Additional Members (Angle Bar kgs. 28.40
Sections)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Structural Steel, Additional Members (Angle Bar Sections)

kgs. 28.40 66.51 1,888.93

Miscellaneous (2% of the Above) 37.78

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 1.89 107.99 204.46

Skilled Laborer 2 1.89 78.23 296.22
Unskilled Laborer 2 1.89 60.27 228.22

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Welding Machine 2 0.47 371.00 351.21

Minor tools (10% of the Labor) 72.89

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 3,079.72

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 200.18
B.2 Contingencies 1.0% 30.80
B.3 Miscellaneous Expense 0.5% 15.40
B.4 Contractor's Profit 8.0% 246.38
TOTAL MARK-UP 492.75

EDC + TOTAL MARK-UP 3,572.47

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 178.62
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 671.38
TOTAL COST [EDC + TOTAL INDIRECT COST] 3,751.10

UNIT COST TOTAL [(COST/QUANTITY)] 132.08

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 44

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (2) h-1 kgs. 335.10
Structural Steel, Corbel (Channel Bar Sections)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

kgs. 335.10 66.51 22,288.07

Structural Steel, Corbel (Channel Bar Sections)

Miscellaneous (2% of the Above) 445.76

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 22.34 107.99 2,412.44

Skilled Laborer 2 22.34 78.23 3,495.23
Unskilled Laborer 2 22.34 60.27 2,692.87

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Welding Machine 2 5.59 371.00 4,144.07

Minor tools (10% of the Labor) 860.05

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 36,338.50

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 2,362.00
B.2 Contingencies 1.0% 363.39
B.3 Miscellaneous Expense 0.5% 181.69
B.4 Contractor's Profit 8.0% 2,907.08
TOTAL MARK-UP 5,814.16

EDC + TOTAL MARK-UP 42,152.66

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 2,107.63
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 7,921.79
TOTAL COST [EDC + TOTAL INDIRECT COST] 44,260.30

UNIT COST TOTAL [(COST/QUANTITY)] 132.08

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 45

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (3) a-1.1 Metal Structure Accessories, Connection Bolts, ea. 56.00
∅12mm x 40 mm Connection Bolts w/ Std Nuts &
Washer, ASTM A325

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Metal Structure Accessories, Connection Bolts,

∅12mm x 40 mm Connection Bolts w/ Std Nuts ea. 56.00 322.64 18,067.90
& Washer, ASTM A325

Miscellaneous (2% of the Above) 361.36

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 3.73 107.99 403.15

Skilled Laborer 2 3.73 78.23 584.10
Unskilled Laborer 2 3.73 60.27 450.02

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 143.73

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 20,010.26

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 1,300.67
B.2 Contingencies 1.0% 200.10
B.3 Miscellaneous Expense 0.5% 100.05
B.4 Contractor's Profit 8.0% 1,600.82
TOTAL MARK-UP 3,201.64

EDC + TOTAL MARK-UP 23,211.90

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 1,160.59
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 4,362.24
TOTAL COST [EDC + TOTAL INDIRECT COST] 24,372.49

UNIT COST TOTAL [(COST/QUANTITY)] 435.22

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 46

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (3) a-7 Metal Structure and Acessories, Expansion Bolts, ea. 76.00
∅12 mm (embedment = 100 mm)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT
Metal Structure and Acessories, Expansion
Bolts, ∅12 mm (embedment = 100 mm) ea. 76.00 56.91 4,325.46

Miscellaneous (2% of the Above) 86.51

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Foreman 1 5.07 107.99 547.14

Skilled Laborer 2 5.07 78.23 792.71
Unskilled Laborer 2 5.07 60.27 610.74

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 195.06

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 6,557.62

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 426.25
B.2 Contingencies 1.0% 65.58
B.3 Miscellaneous Expense 0.5% 32.79
B.4 Contractor's Profit 8.0% 524.61
TOTAL MARK-UP 1,049.22

EDC + TOTAL MARK-UP 7,606.84

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 380.34
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 1,429.56
TOTAL COST [EDC + TOTAL INDIRECT COST] 7,987.18

UNIT COST TOTAL [(COST/QUANTITY)] 105.09

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 47

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (6) a-4 kgs. 17.30
Metal Structure Accessories, Stiffener Plates

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Metal Structure Accessories, Stiffener Plates kgs. 17.30 59.41 1,027.82

Miscellaneous (2% of the Above) 20.56

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Installation 102.78

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 10.28

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 1,161.43

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 75.49
B.2 Contingencies 1.0% 11.61
B.3 Miscellaneous Expense 0.5% 5.81
B.4 Contractor's Profit 8.0% 92.91
TOTAL MARK-UP 185.83

EDC + TOTAL MARK-UP 1,347.26

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 67.36
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 253.19
TOTAL COST [EDC + TOTAL INDIRECT COST] 1,414.63

UNIT COST TOTAL [(COST/QUANTITY)] 81.77

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 48

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (6) a-5 kgs. 34.62
Metal Structure Accessories, Bent Plates

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Metal Structure Accessories, Bent Plates kgs. 34.62 59.41 2,056.83

Miscellaneous (2% of the Above) 41.14

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Installation 205.68

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 20.57

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 2,324.21

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 151.07
B.2 Contingencies 1.0% 23.24
B.3 Miscellaneous Expense 0.5% 11.62
B.4 Contractor's Profit 8.0% 185.94
TOTAL MARK-UP 371.87

EDC + TOTAL MARK-UP 2,696.09

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 134.80
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 506.68
TOTAL COST [EDC + TOTAL INDIRECT COST] 2,830.89

UNIT COST TOTAL [(COST/QUANTITY)] 81.77

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 49

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (6) a-6 Metal Structure Accessories, Steel Plates kgs. 17.70
(Embedded Plates & Cover Plates)

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Metal Structure Accessories, Steel Plates kgs. 17.70 59.41 1,051.58

(Embedded Plates & Cover Plates)

Miscellaneous (2% of the Above) 21.03

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Installation 105.16

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 10.52

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 1,188.29

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 77.24
B.2 Contingencies 1.0% 11.88
B.3 Miscellaneous Expense 0.5% 5.94
B.4 Contractor's Profit 8.0% 95.06
TOTAL MARK-UP 190.13

EDC + TOTAL MARK-UP 1,378.42

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 68.92
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 259.05
TOTAL COST [EDC + TOTAL INDIRECT COST] 1,447.34

UNIT COST TOTAL [(COST/QUANTITY)] 81.77

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 50

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (7) b-2 Metal Structure Accessories, Sagrods, ∅12mm kgs. 30.80
Dia. with Standard Nuts and Washer

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Metal Structure Accessories, Sagrods, ∅12mm kgs. 30.80 59.41 1,829.87

Dia. with Standard Nuts and Washer

Miscellaneous (2% of the Above) 36.60

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Installation 182.99

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 18.30

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 2,067.76

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 134.40
B.2 Contingencies 1.0% 20.68
B.3 Miscellaneous Expense 0.5% 10.34
B.4 Contractor's Profit 8.0% 165.42
TOTAL MARK-UP 330.84

EDC + TOTAL MARK-UP 2,398.60

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 119.93
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 450.77
TOTAL COST [EDC + TOTAL INDIRECT COST] 2,518.53

UNIT COST TOTAL [(COST/QUANTITY)] 81.77

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 51

 DETAILED UNIT PRICE ANALYSIS

ITEM NO. DESCRIPTION OF BOQ ITEM UNIT OF MEASUREMENT QUANTITY

1047 (11) a-1 Metal Structure Accessories, Dowel Bars Welded kgs. 16.70
to Steel Plates

A. DIRECT COST
A.1 Cost of Materials UNIT QUANTITY UNIT COST AMOUNT

Metal Structure Accessories, Dowel Bars kgs. 16.70 59.41 992.17

Welded to Steel Plates

Miscellaneous (2% of the Above) 19.84

NO. OF RATE PER
A.2 Cost of Labor NO. AMOUNT
HOURS HOUR

Installation 99.22

NO. OF RATE PER

A.3 Equipment Expenses NO. AMOUNT
HOURS HOUR

Minor tools (10% of the Labor) 9.92

ESTIMATED DIRECT COST (EDC) [A.1 +A.2+A.3] 1,121.15

B. INDIRECT COSTS % of EDC AMOUNT

B.1 Overhead Expense 6.5% 72.88
B.2 Contingencies 1.0% 11.21
B.3 Miscellaneous Expense 0.5% 5.61
B.4 Contractor's Profit 8.0% 89.69
TOTAL MARK-UP 179.38

EDC + TOTAL MARK-UP 1,300.54

VALUE-ADDED TAX [5% (EDC + TOTAL MARK-UP)] 65.03
TOTAL INDIRECT COST [TOTAL MARK-UP + VAT] 244.41
TOTAL COST [EDC + TOTAL INDIRECT COST] 1,365.57

UNIT COST TOTAL [(COST/QUANTITY)] 81.77

DUPA-SiteDevtFIRE WATER TANK STRUCTURAL Page 52