COMPUTATION OF QUANTITIES FOR

ITEMS 104(revetment)
ITEM 104- Embankment
STATIONS DIST. END AREAAREA FILL VOLUME(m)

0+ 0 4.10
0+ 314.00 314 4.10 4.1 1287.40

314
TOTAL VOLUME (CU.M.)=TOTAL VOLUME (CU.M. 1,287.40
COMPUTATION OF QUANTITIES FOR ITEMS 103 AND 104(revetment)
ITEM 103- Structure Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. END AREA AREA CUT VOLUME(m) END AREAREA FILL
VOLUME(m)

0+ 700 4.45 4.10

0+ 750 50 2.72 3.59 179.50 4.10 4.1 205.00
0+ 800 50 10.72 6.72 336.00 0.00 2.05 102.50
0+ 850 50 7.51 9.12 456.00 0.00 0 0.00
0+ 900 50 6.45 6.98 349.00 0.00 0 0.00
0+ 950 50 10.95 8.7 435.00 0.00 0 0.00
0+ ### 50 9.62 10.29 514.50 0.00 0 0.00
0+ ### 50 9.52 9.57 478.50 0.00 0 0.00
0+ ### 50 6.12 7.82 391.00 0.00 0 0.00
0+ ### 50 9.6 7.86 393.00 0.00 0 0.00
0+ ### 50 9.79 9.7 485.00 0.00 0 0.00
0+ ### 50 12.13 10.96 548.00 0.00 0 0.00
0+ ### 50 8.71 10.42 521.00 14.16 7.08 354.00
0+ ### 50 14.96 11.84 592.00 7.38 10.77 538.50
0+ ### 2 37.53 26.25 52.50

TOTAL VOLUME (CU.M.)= 5,757.00 TOTAL VOLUME (CU.M 1,200.00

 ITEM 506
Ave. Area
TABULATION AND COMPUTATION OF QUANTITIES
= V = AxL
Station Length Height End Area (A1+A2)/2 Volume REMARKS
0+000.00 6.00 5.75
314.00 5.75 1,805.50
0+314.00 6.00 5.75
sub-total= 1,805.50 cu.m.
= V = AxL
Station Length Height End Area (A1+A2)/2 Volume REMARKS
6.00 5.75
wing wall 1 12.00 0.00
6.00 5.75
sub-total= 0.00 cu.m.
= V = AxL
Station Length Height End Area (A1+A2)/2 Volume REMARKS
6.00 5.75
wing wall 2 12.00 0.00
6.00 5.75
sub-total= 0.00 cu.m.

TOTAL= 1,805.50 cu.m.

9.60
 Attachment "A"
D.O. No. 29 S. 2011
APPROVED BUDGET FOR THE CONTRACT
Rehabilitation and Improvement of Tumalip Flood Control
Barangay Tumalip ,Baay-Licuan, Abra
Project Name and Location
Stations: Contract Duration: 64 C.D.
Length: 606 m.
MARK-UPS
TOTAL MARK-UP TOTAL
ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT INDIRECT TOTAL COST UNIT COST
DIRECT COST VAT[3] COST
ITEM NO. OCM[1] PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13)
PART A FACILITIES FOR THE ENGINEERS
A.1.1(6) Povision of Combined Field Office, 2.13 mos 111,925.20 8.00% 8.00% 8,954.02 6,043.96 14,997.98 126,923.15 22,267.22
Laboratory and Living Quarters Building for
Engineer (Rental Basis)
A.1.1(12) Equipment/Fixtures 1.00 ls - 8.00% 8.00% - - - - -
A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for 5.70 mos. 382,019.70 - - - - -
the Engineer on Bare Rental Basis
TOTAL OF PART A 126,923.15
PART B OTHER GENERAL REQUIREMENT
B.4(1) CONSTRUCTION SURVEY AND STAKING 0.31 Km. 108,513.61 8.00% 8.00% - - - - -
B.5 PROJECT BILLBOARDS 1.00 each 47,221.66 8.00% 8.00% 357.73 241.47 599.20 5,070.86 5,070.86
B.7 OCCUPATIONAL SAFETY AND HEALTH 2.13 mos. 110,071.33 8.00% 8.00% 8,805.71 5,943.85 14,749.56 124,820.88 21,898.40
PROGRAM
B.9 MOBILIZATION/DEMOBILIZATION 1.00 L.S 99,568.00 - 4,978.40 4,978.40 104,546.40 104,546.40
TOTAL OF PART B 234,438.14
PART C EARTHWORKS
104(3) EARTH BERM 1,287.40 cu.m. 698,816.17 12.00% 8.00% 20.00% 139,763.23 41,928.97 181,692.20 880,504.35 683.94
TOTAL OF PART C 880,504.35
PART G DRAINAGE AND SLOPE PROTECTION
506 STRUCTURE
STONE MASONRY 1,805.50 cu.m. 6,660,445.93 12.00% 8.00% 20.00% 1,332,089.19 399,626.76 1,731,715.95 8,392,162.61 4,648.11
TOTAL OF PART G 8,392,162.61

TOTAL : Forty Seven Million Two Hundred Forty Two Thousand Three Hundred Twenty Seven Pesos and Eighty Five 9,634,028.25
PREPARED/SUBMITTED BY: Cents APPROVED:

JONATHAN T. BOBITA CHOPIN P. BACARRA RONALDO O. SAPONGEN ERNESTO B. BELMES LORETO B. DACOROON
Engineer II Engineer II Engineer II Engineer II Asst. District Engineer
(CARETAKER)
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Abra District Engineering Office
Bangued, Abra

PROGRAM OF WORK

ESTIMATED COST OF PREPARED WORKS

ITEM DESCRIPTION
UNIT QUANTITY UNIT COST ITEM COST

Povision of Combined Field Office, Laboratory and Living

A.1.1(6) Quarters Building for Engineer (Rental Basis) mos 2.13 P 22,267.22 P 126,923.15
A.1.1(12) Equipment/Fixtures ls 1.00 P - P -
Provision of 4x4 Pick Up Service Vehicle for the Engineer on
A.1.2(2) Bare Rental Basis mos. 5.70 P - P -
B.4(1) CONSTRUCTION SURVEY AND STAKING Km. 0.31 P - P -
B.5 PROJECT BILLBOARDS each 1.00 P 5,070.86 P 5,070.86
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM mos. 2.13 P 21,898.40 P 124,820.88
B.9 MOBILIZATION/DEMOBILIZATION L.S 1.00 P 76,852.95 P 76,852.95
104(3) EARTH BERM cu.m. 1,287.40 P 683.94 P 880,504.35
506 STONE MASONRY cu.m. 1,805.50 P 4,648.11 P 8,392,162.61
Total : P 9,606,334.79
DIRECT COST % Total Project
1. Labor P 1,096,407.41 10.96 Cost (Direct &
2. Equipment P 1,033,819.68 10.33 Indirect Cost) :
3. Materials P 5,555,067.86 55.55
9,634,028.24
4. Project Supervision
Total Direct Cost P 7,685,294.95 76.85
INDIRECT COST
1. Mark-up(OCM, Profit) P 1,489,969.88 14.89
2. VAT P 458,763.41 4.58
3. Quality Control
4. Eng'g & Administrative Overhead P 200,000.00 2.00
5. Construction Contigency P 2,971.76 0.03
6. Road Right-of-Way
7. Soil Exploration P 158,000.00 1.58
8. Survey and Plan Preparation
9. Publication Fee P 5,000.00 0.05
Total Indirect Cost P 2,314,705.05 23.14
TOTAL ESTIMATED PROJECT COST P 10,000,000.00 100.00 P 10,000,000.00

Prepared By: Checked By: Submitted By:

RYANE T. BERSAMIRA EMMANUEL T. COLLADO CHONA LUISA A. RAMOS

Engineer ll Engineer ll Chief, Planning and Design Secction

Approved By:

LORETO B. DACOROON
Asst. District Engineer (Caretaker)
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Abra District Engineering Office
Bangued, Abra

PROGRAM OF WORK

Region : CAR Pavement Width :

District : ABRA Roadbed Width :
Rehabilitation and Improvement of Tumalip Flood Thickness :
Name of Project : Control Net Length : 338.00 m
Section : Type Structure : Revetment
Location : Barangay Tumalip ,Baay-Licuan, Abra Type Substructure :
Appropriation : P 10,000,000.00 No. of Spans :
Source of Fund : Calamity Fund No. of Piers :
Station Limits : Dimensions :
No. of
Classification : Flood Control Days to : 64 C. D.
Complete
Starting Date : UPON APPROVAL
EQUIPMENT
ITEM ITEM OF WORK TO BE DONE %
DESCRIPTION NEEDED AVAILABLE

Povision of Combined Field Office, Laboratory and Living

A.1.1(6) 1.32
Quarters Building for Engineer (Rental Basis) Dump Truck (10 cu.m.), 290 Hp 2
A.1.1(12) Equipment/Fixtures 0.00 Backhoe(0.28 cu.m) 1
Provision of 4x4 Pick Up Service Vehicle for the Engineer on
A.1.2(2) 0.00
Bare Rental Basis Plate Compactor 1
B.4(1) CONSTRUCTION SURVEY AND STAKING 0.00 Roller (10 m.t) 1
B.5 PROJECT BILLBOARDS 0.05 1-Bagger Concrete Mixer 1
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 1.30 Water Truck 1
B.9 MOBILIZATION/DEMOBILIZATION 1.09
104(3) EARTH BERM 9.14
506 STONE MASONRY 87.11
Total 100.00
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra

ITEM A.1.1(6) - Povision of Combined Field Office, Laboratory and Living Quarters Building for Engineer (Rental Basis)

5.70 mos

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Laborer 1 1,368 P 40.15 P 54,925.20
For the maintenance of the rented Field Office

Sub - Total for 1 P 54,925.20

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
A.1.a Temporary Facilities For the Engineers ( Field Office, mos. 5.70 P 10,000.00 P 57,000.00
Testing Laboratory and Living Quarter of the
Engineers ) Rental Basis

Sub - Total for 3 P 57,000.00

Direct Cost P 111,925.20
OCM/CP 8% P 8,954.02
VAT 5% P 6,043.96
Total Item Cost P 126,923.18
Unit Cost P 22,267.22
Total Adjusted Cost P 126,923.15
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra
ITEM A.1.1(12) Equipment/Fixtures
Quantity = 1 ls

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Laboratory Technician P - P -
Laborer P - P -

Sub - Total for 1 P -

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :
Furniture, Fixture & Appliances Ls
Laptop Pc 50,000.00 P 1.00 P 50,000.00
64 Bit windows 8
Intel Core i7 @2.00GHz
8192MB RAM
6 GB VRAM
Printer Pc 4,000.00 P 1.00 P 4,000.00
NOTE: TO BE TURN OVER to ABRA-DEO Planning &
Design Section

Sub - Total for 3 P -

Direct Cost P -
OCM/CP 8% P -
VAT 5% P -
Total Item Cost P -
Unit Cost P -
Total Adjusted Cost P -
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra
ITEM A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Rental Basis
Quantity = 5.70 mos.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Driver 1 1,440 P 52.06 P 74,966.40

Sub - Total for 1 P 74,966.40

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Provide Vehicle For the Engineers 5.70 mos. P 53,869.00 P 307,053.30

4 wheel drive
Including fuel and maintenace (Rental Basis)

Sub - Total for 2 P 307,053.30

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P -
OCM/CP P -
VAT 5% P -
Total Item Cost P -
Unit Cost P -
Total Adjusted Cost P -
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra
ITEM B.4(1) - CONSTRUCTION SURVEY AND STAKING
Unit of Measurement = lot Quantity = 0.31 Km.
Duration = 42.75 day

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Geodetic Engineer 1 43 P 895.93 P 38,301.01
Laborer 2 43 P 321.20 P 27,462.60

Sub - Total for 1 P 65,763.61

No. of
Name and Capacity No. of Days Daily Rate Amount
Units
2. Equipment :
Total Station
Level rod 1 42.75 P 1,000.00 P 42,750.00
Walk Meter
Tape Measures

Sub - Total for 2 P 42,750.00

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :
Miscellaneous: wood stakes, nylon strings, etc. Ls P 4,000.00

Sub - Total for 3 P -

Direct Cost -
OCM/CP 8% P -
VAT 5% P -
Total Item Cost P -
Unit Cost P -
Total Adjusted Cost P -
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra
ITEM B.7 - OCCUPATIONAL SAFETY AND HEALTH PROGRAM
Unit of Measurement = mos. Quantity = 5.70 mos.
Duration = 5.70 mos.

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Part time Practitioner 1 26 P 575.60 P 14,764.14
First Aider 1 171 P 416.48 P 71,218.08

Sub - Total for 1 P 85,982.22

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :
Safety Gloves man-day 7.77 P 2,232.54 P 17,346.84
Safety Shoes man-day 2.77 P 2,232.54 P 6,184.14
Safety Helmet man-day 0.25 P 2,232.54 P 558.14

Sub - Total for 3 P 24,089.11

Direct Cost 110,071.33
OCM/CP 8% P 8,805.71
VAT 5% P 5,943.85
Total Item Cost P 124,820.884
Unit Cost P 21,898.40
Total Adjusted Cost P 124,820.88
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra
ITEM 104(3) - EARTH BERM
Unit of Measurement = cu.m. Quantity = 1,287.40 cu.m.
Output/Hour = 7.5 cu.m./hr Duration = 171.65 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
a. Construction Foreman 6 171.65 P 71.95 P 74,102.74
b. Laborers 24 171.65 P 40.15 P 165,405.15

Sub - Total for 1 P 239,507.90

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
a. Plate Compactor 6 171.65 P 123.00 P 126,680.16
b. Roller (10 m.t) 0.06 171.65 P 1,846.00 P 19,012.32
Minor Tools (10% of Labor) P 23,950.79

Sub - Total for 2 P 169,643.27

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Selected Fill cu.m. 1,609.25 P 180.00 P 289,665.00

Sub - Total for 3 P 289,665.00

Direct Cost P 698,816.17
OCM/CP 20% P 139,763.23
VAT 5% P 41,928.97
Total Item Cost P 880,508.37
Unit Cost P 683.94
Total Adjusted Cost P 880,504.35
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra
ITEM 506 - STONE MASONRY
Unit of Measurement = cu.m. Quantity = 1,805.50 cu.m.
Output/Hour = 1.5625 cu.m. Duration = 1155.52 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 1,155.52 P 71.95 P 83,139.66
Skilled Laborers 2 1,155.52 P 52.06 P 120,312.74
Laborers 8 1,155.52 P 40.15 P 371,153.02

Sub - Total for 1 P 574,605.43

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Water Truck 1 57.78 P 1,065.00 P 61,531.44
1-Bagger Concrete Mixer 1 1,155.52 P 172.00 P 198,749.44
Backhoe(0.28 cu.m) 1 115.55 P 840.00 P 97,063.68
Minor Tools (10% of Labor) P 57,460.54

Sub - Total for 2 P 414,805.10

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Weep Holes (100 mm ) 0.300 lm 541.65 P 194.33 P 105,258.84
Filter Cloth 0.015 sq.m. 27.08 P 160.00 P 4,333.20
Gravel Fill 0.020 cu.m. 36.11 P 844.00 P 30,476.84
Sand 0.300 cu.m 541.65 P 811.00 P 439,278.15
Boulders 1.050 cu.m. 1,895.78 P 1,200.00 P 2,274,930.00
Cement 5.500 bags 9,930.25 P 278.00 P 2,760,609.50
Miscellaneous (1% of Materials) P 56,148.87

Sub - Total for 3 P 5,671,035.40

Direct Cost P 6,660,445.93
OCM/CP 20% P 1,332,089.19
VAT 5% P 399,626.76
Total Item Cost P 8,392,161.88
Unit Cost P 4,648.11
Total Adjusted Cost P 8,392,162.61
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra
ITEM B.5 - PROJECT BILLBOARDS
Unit of Measurement = each Quantity = 1.00 each
Output/Hour = 0.5 /day Duration = 0.50 /day

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Construction Foreman 1 0.50 P 575.61 P 287.81
Skilled Laborers 1 0.50 P 416.50 P 208.25
Laborers 1 0.50 P 321.21 P 160.61

Sub - Total for 1 P 656.66

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Total (1+2) P 656.66
Output per hour = 0.06 /hr
Unit Cost = P 656.66 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
1/2" Marine Plywood pcs. 1 P 680.00 P 680.00
Assorted Lumber bd.ft. 42 P 35.00 P 1,470.00
Taurpaulin (DPWH Standard Size) sq.ft 32 P 50.00 P 1,600.00
Assorted CWN kg. 1 P 65.00 P 65.00

Sub - Total for 3 P 3,815.00

Direct Cost P 4,471.66
OCM/CP 8% P 357.73
VAT 5% P 241.47
Total Item Cost P 5,070.86
Unit Cost P 5,070.86
Total Adjusted Cost P 5,070.86
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra
ITEM B.9 - MOBILIZATION/DEMOBILIZATION
Unit of Measurement = L.S Quantity = 1.00
Output/Hour = /hr Duration = 16.00 hr

No. of
Designation No. of Hours Daily Rate Amount
Person
1. Labor :

Sub - Total for 1 P -

No. of
Name and Capacity No. of Hours Unit Cost Amount
Units
2. Equipment :

Dump Truck (10 cu.m.), 290 Hp 2 16.00 P 1,420.00 P 45,440.00

Backhoe(0.28 cu.m) 1 16.00 P 1,537.00 P 24,592.00
Roller (10 m.t) 1 16.00 P 1,846.00 P 29,536.00
16.00 P 1,212.00 P -

NOTE: Assume 2 days to mobililize and demobilize

all listed equipments

Sub - Total for 2 P 99,568.00

Total (1+2) P 99,568.00
Output per hour = 0.00 /hr
Unit Cost = P 99,568.00 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 99,568.00
OCM/CP P -
VAT 5% P 4,978.40
Total Item Cost P 104,546.40
Unit Cost P 104,546.40
Total Adjusted Cost P 104,546.40
 DETAILED ESTIMATES

Name of Project : Rehabilitation and Improvement of Tumalip Flood Control

Location : Barangay Tumalip ,Baay-Licuan, Abra

SUMMARY

ITEM NO. WORK ITEM MATERIALS LABOR EQUIPMENT

A.1.1(6) Povision of Combined Field Office, Laboratory and P 57,000.00 P 54,925.20 P -
A.1.1(12) Equipment/Fixtures P -
Provision
A.1.2(2)of 4x4 Pick Up Service Vehicle for the Engineer on Bare P
Rental Basis - P 74,966.40 P 307,053.30
B.4(1) CONSTRUCTION SURVEY AND STAKING P - P 65,763.61 P 42,750.00
B.5 PROJECT BILLBOARDS P 3,815.00 P 656.66
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGR P 24,089.11 P 85,982.22 P -
B.9 MOBILIZATION/DEMOBILIZATION P - P - P 99,568.00
104(3) EARTH BERM P 289,665.00 P 239,507.90 P 169,643.27
506 STONE MASONRY P 5,671,035.40 P 574,605.43 P 414,805.10
P 6,045,604.51 P 1,096,407.41 P 1,033,819.68
P 490,536.64 P 8,175,831.60
P 5,555,067.86

SUMMARY OF QUANTITIES
ITEM NO. WORK ITEM DAYS UNIT QUANTITY UNIT COST
A.1.1(6) Povision of Combined Field Office, Laboratory and Living Qua mos 5.70 P 22,267.22
A.1.1(12) Equipment/Fixtures ls 1.00 P -
A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on mos. 5.70 P -
B.4(1) CONSTRUCTION SURVEY AND STAKING 42.75 Km. 0.31 P -
B.5 PROJECT BILLBOARDS 0.50 each 1.00 P 5,070.86
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM mos. 5.70 P 21,898.40
B.9 MOBILIZATION/DEMOBILIZATION 2.00 L.S 1.00 P 104,546.40
104(3) EARTH BERM 21.46 cu.m. 1287.40 P 683.94
506 STONE MASONRY 144.44 cu.m. 1805.50 P 4,648.11
211.14667
say 211 HRS
26 DAYS
say 1 mos.

AGG. TAX 1,895.78 12.5

P 23,697.19

days of manpower 2232.54

qty. of PSH
hours of manpower 17860.32
 UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

Course & Fine Aggregates

Volume = 577.76 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 664.42 cu.m.
Source to Start of Project 41.10
Project Centroid 0.17
TOTAL = 41.27 Kms.
Source : MUDIIT SAND & GRAVEL PIT (KO 423+00 ALONG ABRA-KALINGA ROAD)

Quarrying & Washing (Assume quarry to contain 40% Materials)

Volume of Unprocess materials = 577.76 / 40% = 1,444.40
Assume Capacity of Buldozer = 400.00 cu.m. Note: 40% of Materials will be considered as suitable
Materials for Course and Fine Aggregate.
Production Cost :
1,444.40
No. of Days Required = = 3.61 days
400.00
1 Bulldozer = 18,392.00 / day x 3.61 = 66,413.51
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
1,444.40
No. of Days = = 6.02 days
240.00
Payloader 1 13864.00 / day x 6.02 83,438.17
Screen LS 2 40,000.00
189,851.69
TOTAL COST OF PRODUCTION :
Production Unit Cost for Course Aggregate P 328.60 ...adopt Production Cost...
Production Unit Cost for Fine Aggregate P 295.74 ...adopt Production Cost...
1. HAULING
Average Hauling Distance = 41.269 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.50 kms. x 60 min./hr.
Loaded Trip = = 3.60 mins.
25 kms./hr.
1.50 kms. x 60 min./hr.
Unloaded Trip = = 2.57 mins.
35 kms./hr.
Mountainous Paved :
39.77 kms. x 60 min./hr.
Loaded Trip = = 79.54 mins.
30 kms./hr.
39.77 kms. x 60 min./hr.
Unloaded Trip = = 59.65 mins.
40 kms./hr.
156.36 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 3.07 trip
156.36 mins.

Utilizing 2.00 Dumptruck

= 2.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 2.00 DT x 10.00 cu.m./DT = 20.00 cu.m.

577.76
No of Days Required = = 9.41 days
20.00 x 3.07
Equipment Cost
Payloader = 1.00 13,864.00 /day x 4.70 days = P 65,228.54
Dumptrucks = 2.00 DT 10,816.00 /day x 9.41 days = P 203,552.19
P 268,780.73

A. GRAVEL
Unit Cost of Hauling = P 465.21 /cu. m.
Production Cost = P 328.60 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 843.81
SAY = P 844.00 /cu. m.
B. SAND
Unit Cost of Hauling = P 465.21 /cu. m.
Production Cost = P 295.74 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Fine Aggregates = P 810.95 /cu. m.
SAY = P 811.00 /cu. m.
 UNIT COST DERIVATION OF BOULDERS

Boulders
Volume = 1,805.50 cu.m.
Considering 5% Swell Factor, Total Vol. Req'd.= 1,895.78 cu.m.

Source to Start of Project 70.55

Project Centroid 0.17
TOTAL = 70.72 Kms.

Source : TUMBAL SAND AND GRAVEL PIT(ABRA RIVER)

Barangay Tumbal, Manabo, Abra
Km 442+300,1km from Manabo-Luba Road

1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity = 1.25 cu.m./man-day due to multiple handling
No. of Laborers = 50.00
Total Output / day = 62.50 cu.m.
No. of Days = 1805.50 cu.m./ 62.50 = 28.89
say 29.00
Labor = 50.00 Lab. X 29.00 days x 321.20 / day
465,740.00
TOTAL COST OF PRODUCTION :
Production Unit Cost for Boulders P257.96 ...adopt Production Cost...

2. Equipment Cost :
Average Hauling Distance = 70.72 kms.
Loading Time = 6 min.
Unloading Time = 3 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.50 kms. x 60 min./hr.
Loaded Trip = = 6.00 mins.
15 kms./hr.
1.50 kms. x 60 min./hr.
Unloaded Trip = = 3.60 mins.
25 kms./hr.

Mountainous Paved :
69.22 kms. x 60 min./hr.
Loaded Trip = = 207.66 mins.
20 kms./hr.
69.22 kms. x 60 min./hr.
Unloaded Trip = = 138.44 mins.
30 kms./hr.
370.70 mins.

mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.29 trip
370.70 mins.

Utilizing 10.00 Dumptruck

= 10.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 10.00 DT x 10.00 cu.m./DT = 100.00 cu.m.

1,805.50
No of Days Required = = 14.00 days
100.00 x 1.29
14.00 days

Payloader = 1.00 13,864.00 /day x 7.00 days = P 97,048.00

Dumptrucks = 10.00 DT 10,816.00 /day x 14.00 days = P 1,514,240.00
P 1,611,288.00

A. BOULDERS
Unit Cost of Hauling = P 892.43 /cu.m.
Production Cost = P 257.96 /cu. m
Aggregate Tax = P 50.00 /cu.m.
Unit Cost of Boulders (Class A) = P 1,200.39 /cu.m.
SAY = P 1,200.00 /cu.m.
 UNIT COST DERIVATION OF CEMENT

Cement
Quantity Required = 9,930.25 bags

Source to Start of Project 55.10

Project Centroid 0.17
TOTAL = 55.269 Kms.

SOURCE : Bangued, Abra (Km. 409+000)

Loading Time
Cap. Of 1 CT (9-10T) =10,000.00 Kgs.
10,000.00 Kgs. say
No. of Bags/Cargotruck = = 250.00
40.00 Kgs./bag 250.00 bags
Loading Time: (Employing 6 Laborers)
250.00
bags x 1 min. /bag/man
= = 41.67 mins.
6
Unloading Time = 41.67 mins.
Slack Time = 6.00 mins.
Mountainous Unpaved :
0.50 kms. x 60 min./hr.
Loaded Trip = = 2.00 mins.
15 kms./hr.
0.50 kms. x 60 min./hr.
Unloaded Trip = = 1.20 mins.
25 kms./hr.
Mountainous Paved :
54.77 kms. x 60 min./hr.
Loaded Trip = = 164.31 mins.
20 kms./hr.
54.77 kms. x 60 min./hr.
Unloaded Trip = = 109.54 mins.
30 kms./hr.
366.38 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.31 trip
366.38 mins.

9,930.25 bags
No of Days Required = =
480.00 mins./day CT x 250.00 30.32 days
x 1
366.38 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 30.32 days = P 267,301.12

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 7.58 days = P 14,608.18
P 281,909.30

A. CEMENT
Cost/bag at Source 250.00 /bag
P 281,909.30
Unit Cost of Hauling = 28.39 /bag
9,930.25
Total Cost of Cement = 278.39 /bag
SAY = 278.00 /bag
 SUMMARY OF QUANTITIES
ITEM DESCRIPTION QUANTITES UNIT
A.1.1(6) Povision of Combined Field Office, Laboratory and Living Quarters Building for Engineer (Rental Basis) 5.70 mos
A.1.1(12) Equipment/Fixtures 1.00 ls
A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Rental Basis 5.70 mos.
B.4(1) CONSTRUCTION SURVEY AND STAKING 0.31 Km.
B.5 PROJECT BILLBOARDS 1.00 each
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 5.70 mos.
B.9 MOBILIZATION/DEMOBILIZATION 1.00 L.S
104(3) EARTH BERM 1,287.40 cu.m.
506 STONE MASONRY 1,805.50 cu.m.
 UNIT COST DERIVATION OF GABIONS

Gabions
Quantity Required = #REF! pcs.

Source to Start of Project 54.10

Project Centroid 0.17
TOTAL = 54.269 Kms.

SOURCE : Bangued, Abra (Km. 409+000)

Loading Time
Cap. Of 1 CT (9-10T) = 10,000.00 Kgs.
Total Weight of Gabion #REF! Pcs x 18.00 kg/pc = #REF! Kgs.
=
Loading Time: (Employing 6 Laborers)
10,000.00 x 1 min.
= = 42 mins.
40.00 kg 6
Unloading Time = 42.00 mins.
Slack Time = 6.00 mins.
Rolling Unpaved :
1.00 kms. x 25 min./hr.
Loaded Trip = = 1.67 mins.
15 kms./hr.
1.00 kms. x 35 min./hr.
Unloaded Trip = = 1.40 mins.
25 kms./hr.
Rolling Paved :
53.27 kms. x 30 min./hr.
Loaded Trip = = 79.90 mins.
20 kms./hr.
53.27 kms. x 40 min./hr.
Unloaded Trip = = 71.03 mins.
30 kms./hr.
244.00 mins.

Total Cycle Time

8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.97 trip
244.00 mins.

#REF! 18
No of Days Required = =
480.00 mins./day CT x 10,000.00 #REF! days
x 1
244.00 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 9,512.00 /day x #REF! days = #REF!

Labor Cost
6 Laborers = 6.00 x 321.20 /day x #REF! days = #REF!
#REF!

A. Gabion (2 x 1 x 1 X 3.05mm)
Cost/Pcs. at Source 2,300.00 /pc.
#REF!
Unit Cost of Hauling = #REF! /pc.
#REF!
Total Cost of Gabion = #REF! /pc.
SAY = #REF! /pc.
 UNIT COST DERIVATION OF MATRESSES

Matresses
Quantity Required = #REF! pcs.

Source to Start of Project 54.10

Project Centroid 0.17
TOTAL = 54.269 Kms.

SOURCE : Bangued, Abra (Km. 409+000)

Loading Time
Cap. Of 1 CT (9-10T) = 10,000.00 Kgs.
Total Weight of Matress = #REF! Pcs. x 25.00 kg/pc = #REF! Kgs.

Loading Time: (Employing 6 Laborers)

10,000.00 x 1 min.
= = 42.00 mins.
40.00 kg 6
Unloading Time = 42.00 mins.
Slack Time = 6.00 mins.
Rolling Unpaved :
1.00 kms. x 25 min./hr.
Loaded Trip = = 1.67 mins.
15 kms./hr.
1.00 kms. x 35 min./hr.
Unloaded Trip = = 1.40 mins.
25 kms./hr.
Rolling Paved :
53.27 kms. x 30 min./hr.
Loaded Trip = = 79.90 mins.
20 kms./hr.
53.27 kms. x 40 min./hr.
Unloaded Trip = = 71.03 mins.
30 kms./hr.
244.00 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.97 trip
244.00 mins.

#REF! 25
No of Days Required = =
480.00 mins./day CT x 10000.00 #REF! days
x 1
244.00 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 9,512.00 /day x #REF! days = #REF!

Labor Cost
6 Laborers = 6.00 x 321.20 /day x #REF! days = #REF!
#REF!

A. Matresses (6 x 2 x 0.30 x 2.2mm)

Cost/pc at Source 3,700.00 /pc.
#REF!
Unit Cost of Hauling = #REF! /pc.
#REF!
Total Cost of Matress = #REF! /pc.
SAY = #REF! /pc.
 UNIT COST DERIVATION OF BOULDERS

Boulders
Volume = 11,000.00 cu.m.

Source to Start of Project 70.00

Project Centroid 0.17
TOTAL = 70.17 Kms.

Source : TUMBAL SAND AND GRAVEL PIT(ABRA RIVER)

Barangay Tumbal, Manabo, Abra
Km 442+300,1km from Manabo-Luba Road

1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity = 1.00 cu.m./man-day due to multiple handling
No. of Laborers = 50.00
Total Output / day = 50.00 cu.m.
No. of Days = 11000.00 cu.m./ 50.00 = 220.00
say 220.00
Labor = 50.00 Lab. X 220.00 days x 321.20 / day
= 3,533,200.00
2. Equipment Cost :
Average Hauling Distance = 70.17 kms.
Loading Time = 6 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Rolling Unpaved :
1.00 kms. x 25 min./hr.
Loaded Trip = = 1.67 mins.
15 kms./hr.
1.00 kms. x 35 min./hr.
Unloaded Trip = = 1.40 mins.
25 kms./hr.

Rolling Paved :
69.17 kms. x 30 min./hr.
Loaded Trip = = 103.75 mins.
20 kms./hr.
69.17 kms. x 40 min./hr.
Unloaded Trip = = 92.23 mins.
30 kms./hr.
213.05 mins.

Total Cycle Time

8 hrs. x 60 min./hr.
No. of Trip per Day = = 2.25 trip
213.05 mins.

Utilizing 9 Dumptruck
= 10.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 10.00 DT x 10.00 cu.m./DT = 100.00 cu.m.

11,000.00
No of Days Required = = 48.82 days
100.00 x 2.25

Payloader = 1.00 13,864.00/day x 24.41 days = P 338,420.24

Dumptrucks = 10.00 DT 10,816.00/day x 48.82 days = P 5,280,371.20
P 5,618,791.44

TOTAL COST : = 9,151,991.44

UNIT COST : = 9,151,991.44
= 832.00 /cu.m.
11,000.00

Note: Capacity of Dumptruck is 12-14 cu.yd. = 9.165 - 10.69 cu.m.

A. BOULDERS
Cost at Site = 832.00 /cu.m.
Aggregate Tax = 50.00 /cu.m.
Unit Cost of Boulders (Class A) = 882.00 /cu.m.
SAY = 882.00 /cu.m.
OFFICE 409
SITE 461.1
acc.rd to si 2
54.1
AGENCY
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
ABRA DISTRICT ENGINEERING OFFICE
PROJECT: QUANTITY TAKE-OFF
Rehabilitation and Improvement of Tumalip Flood Control
Barangay Tumalip ,Baay-Licuan, Abra
ITEM NO. #REF!
DESCRIPTION: #REF!
UNIT: cu.m. UANTITY: ###
REVETMENT
STA. AREA AVE. AREA VOLUME
0+700 20.00
0+720 32.00 26.00 520.00
0+740 23.20 27.60 552.00
0+760 14.40 18.80 376.00
0+780 12.80 13.60 272.00

1720.00

PREPARED BY: CHECKED BY:

CHOPIN P. BACARRA CHONA LUISA A. RAMOS

Engineer II Chief, Planning & Design Section
AGENCY
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
ABRA DISTRICT ENGINEERING OFFICE
PROJECT: QUANTITY TAKE-OFF
Rehabilitation and Improvement of Tumalip Flood Control
Barangay Tumalip ,Baay-Licuan, Abra
ITEM NO. #REF!
DESCRIPTION: #REF!
UNIT: cu.m. UANTITY: 791.00

STA. AREA AVE. AREA VOLUME

0+700 17.00
0+720 5.30 11.15 223.00
0+740 9.70 7.50 150.00
0+760 13.70 11.70 234.00
0+780 4.70 9.20 184.00
 791.00

PREPARED BY: CHECKED BY:

CHOPIN P. BACARRA CHONA LUISA A. RAMOS

Engineer II Chief, Planning & Design Section
 #REF!
#REF!
#REF!
#REF!
#REF!
#REF!
800 2.49 #REF!
820 0.00 1.24 24.80 #REF!
840 1.07 0.53 10.60 #REF!
860 3.70 2.38 47.60 #REF!
880 5.86 4.78 95.60 #REF!
900 12.17 9.01 180.20 #REF!
920 3.87 8.02 160.40 #REF!
 940 2.93 3.39 67.80

960 8.37 5.64 112.80

980 28.74 18.55 371.00
1000 2.80 15.77 315.40
1020 4.69 3.74 74.80
1040 10.09 7.39 147.80
1060 13.94 12.01 240.20
1080 14.79 14.36 287.20
1100 10.70 12.74 254.80
1120 7.74 9.22 184.40
1140 13.10 10.42 208.40
1160 14.00 13.55 271.00
1180 0.96 7.47 149.40
1200 2.01 1.48 29.60
1220 7.18 4.59 91.80
1240 8.31 7.74 154.80
1260 9.58 8.94 178.80
1280 3.15 6.36 127.20
1300 2.67 2.91 58.20
1360 6.92 4.79 95.80
1340 4.69 5.80 116.00
1320 2.83 3.76 75.20
1300 8.58 5.70 114.00
1400 6.32 7.45 149.00
 25.96

840 1.07 0.53 10.60 20

860 3.70 2.38 47.60 40
1.15 1.01 1.08 7 151.20 1160 14.00 #REF!
1.29 1.3 1.29 7 180.60 1180 0.96 7.47
0.78 0.67 0.72 7 100.80 1200 2.01 1.48
0.46 0.44 0.45 7 63.00 1220 7.18 4.59
1.27 1.24 1.25 7 175.00 1240 8.31 7.74
0.48 0.93 0.7 7 98.00 1260 9.58 8.94
0.67 1.37 1.02 7 142.80 1280 3.15 6.36
0.48 0.45 0.46 7 64.40 1300 2.67 2.91
1360 6.92 4.79
1340 4.69 5.80
1320 2.83 3.76
1300 8.58 5.70
1400 6.32 7.45
975.80
1360 6.92 3.46
1340 4.69 5.80
#REF!
149.40
29.60
91.80
154.80
178.80
127.20
58.20
95.80
116.00
75.20
114.00
149.00
#REF!
 69.20
116.00