BP FORM 202 : PROFILE AND REQUIREMENTS OF PROGRAMS / LOCALLY FU

( in P'000 )

1. PROGRAM / PROJECT NAM

Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gy
Zone 7, Bangued, Abra
2. IMPLEMENTING AGENCY / IES:
DPWH, Abra District Engineering Office

3. PROGRAM / PROJECT DESCRIPTION / OBJECTIVES: ( Including ICT Programs & Projects )

P / A / P Code P / A / P Description
To restore the road to prevent further damaged and ensure road s

4. KEY PROGRAM/COMMITMENT [C0DES]

MEDIUM: TERM PUBLIC INVESTMENT PROGRAM (mtpip)
COMPREHENSIVE INVESTMENT INFRASTRUCTURE PROJECT
CODE #2
5. IMPLEMENTATION PERIOD:
Original Revised
Start 2016
Completion

6. TOTAL PROJECT COST:

Total
Year Revised Original Revised
1st 200.00
2nd
3rd

7. PROGRAM / PROJECT COMPONENT & APPROVED ALLOCATION:

Total ( P )
Component Original Revised 2012 2013 2014
Component 1 National Road 200.00
Component 2
Component 3
TOTAL, NG 200.00

8. COST STRUCTURE BY EXPENSE CLASS:

Total ( P )
Original Revised 2012 2013 2014
PS
MOOE
CO 200.00
TOTAL, NG 200.00

9. BUDGET BY LOCATION
Total ( P )
Location Original Revised 2012 2013 2014
Region I to n CAR 200.00
Province I to n Abra
District I to n Abra - DEO
Municipality I to n Bangued
 TOTAL 200.00

10. PHYSICAL TARGET AND ACCOMPLISHMENT:

Total Target ( No )
Performance Indicator MFO No. Original Revised 2012 2013 2014 2015
Project 2 1

11. IMPLEMENTATION PROBLEMS:

Prepared by: Certified Correct by:

MURIEL DIVINA GRACIA B. VALERA EDWIN T. BRINGAS NERIO P. PLURAD

Administrative Assisstant III Chief, Maintenance Section Accountant III
TS OF PROGRAMS / LOCALLY FUNDED PROJECTS
P'000 )

ed Roofing at Pidigan Municipal Gym

urther damaged and ensure road safety within the section.

TMENT INFRASTRUCTURE PROJECTS(CIIP)

Reason/s

2015 2016 Bal.

200.00

200.00

2015 2016 Bal.

200.00
200.00

2015 2016 Bal.

200.00
 200.00

Target ( No ) Accomplishment (%)

2016 Slippage
1

Approved by:

LORETO B. DACOROON
Assistant District Engineer
(Caretaker)
 APPROVED BUDGE

Repair/Rehabilitation of Damage
Pidig
Stations:
Length:

ITEM NO. DESCRIPTION QUANTITY

(1) (2) (3)

B.5 Project Billboard / Signboard 1.00

B.7 Occupational Safety and Health Program 3.00
Err:509 Err:509 Err:509
403 (4) Structural Steel, furnished, and fabricated - Purlins 16,415.00
403 (5) Structural Steel, furnished, fabricated, and erected - Truss 20,493.58
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
903(2) Forms and Falseworks 3,500.00
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
1003(1) e2 Ceiling (Metal Frame - Prepainted Metal Panel) 800.00
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
1014(2)b2 Prepainted Metal Sheets - Above 0.0427mm (Rib Type Long Span) 115.00
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
1013(2)c Fabricated Metal Roofing Accessory - Gutters 865.00
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509

TOTAL

Prepared/Submitted by:

RONALDO O. SAPONGEN CHOPIN P. BACARRA

Engineer II Engineer II

JONATHAN T. BOBITA ERNESTO B. BELME

Engineer II Engineer II
ROVED BUDGET FOR THE CONTRACT

on of Damaged Roofing at Pidigan Municipal Gym

Pidigan, Abra

Contract Duration: 90

MARK-UPS IN
TOTAL - MARK-UPS TOTAL
ESTIMATED PERCENT
UNIT VAT INDIRECT TOTAL COST
DIRECT COST
COST
OCM PROFIT % VALUE
(4) (5) (6) (7) (8) (9) (10) (11) (12)
(5) x (8) 5%[(5)+(9)] (9) + (10) (5) + (11)
l.s. 3,862.88 15% 10% 25% 965.72 241.43 1,207.15 5,070.03
month 19,116.28 0% 10% 10% 1,911.63 1,051.40 2,963.02 22,079.30
Err:509 Err:509 0% Err:509 Err:509 Err:509
kgs. 783,705.69 15% 10% 25% 195,926.42 48,981.61 244,908.03 1,028,613.71
kgs. 1,268,516.28 15% 10% 25% 317,129.07 79,282.27 396,411.34 1,664,927.62
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
sq.m. 220,692.95 15% 10% 25% 55,173.24 13,793.31 68,966.55 289,659.49
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
sq.m. 576,505.30 15% 10% 25% 144,126.32 36,031.58 180,157.91 756,663.20
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
sq.m 834,514.77 15% 10% 25% 208,628.69 52,157.17 260,785.86 1,095,300.63
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
ln.m. 182,886.51 15% 10% 25% 45,721.63 11,430.41 57,152.03 240,038.54
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
 Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 15% 10% 25% Err:509 Err:509 Err:509 Err:509
- - -
Err:509

IN P. BACARRA LORETO B. DACOROON

Engineer II Assistant District Engineer
(Caretaker)

STO B. BELMES
Engineer II
 C.D.

UNIT COST

(13)
(12)/ (3)
5,070.03
7,359.77
Err:509
62.66
81.24
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
82.76
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
945.83
Err:509
Err:509
9,524.35
Err:509
Err:509
277.50
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
 Republic of the Philippines
Cordillera Administrative Region
Provincial Government of Abra
Bangued, Abra

PROVINCIAL ENGINEERS OFFICE

PROGRAM OF WORK

Region : C.A.R. Roadbed Width :

Province : Abra Pavement Width :
Name of Project : Repair/Rehabilitation of Damaged Roofing at Pidigan Bridge Width :
Municipal Gym Type of Structure :
Road Section ID : Type of Superstructure :
Section : Type of SubStructure :
Location : Zone 7, Bangued, Abra No. of Span : ____na____ No. of Piers
Appropriation : P5,000,000.00
Source of Fund : Dimension :
Classification ### No. of Storeys :
Station Limits : No. of Rooms :
Net Length :
Thickness : No. of Days to Complete
Width
Starting Date : Upon release of funds
ITEMS OF WORK EQUIPM
TO BE DONE % DESCRIPTION
Project Billboard / Signboard 0.099% Welding Machine
Occupational Safety and Health Program 0.443%
Structural Steel, furnished, and fabricated - Purlins 20.158%
Structural Steel, furnished, fabricated, and erected - Truss 32.627%
Forms and Falseworks 5.676%
Ceiling (Metal Frame - Prepainted Metal Panel) 14.828%
Prepainted Metal Sheets - Above 0.0427mm (Rib Type Long Span) 21.464%
Fabricated Metal Roofing Accessory - Gutters 4.704%

100.00%
ESTIMATED COST OF PRO
ITEM DESCRIPTION UNIT QUANTITY
B.5 Project Billboard / Signboard l.s. 1.00
B.7 Occupational Safety and Health Program month 3.00
403 (4) Structural Steel, furnished, and fabricated - Purlins kgs. 16,415.00
403 (5) Structural Steel, furnished, fabricated, and erected - Truss kgs. 20,493.58
903(2) Forms and Falseworks sq.m. 3,500.00
1003(1) e2 Ceiling (Metal Frame - Prepainted Metal Panel) sq.m. 800.00
1014(2)b2 Prepainted Metal Sheets - Above 0.0427mm (Rib Type Long Span) sq.m 115.00
1013(2)c Fabricated Metal Roofing Accessory - Gutters ln.m. 865.00

BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %

1. LABOR P 635,393.38 12.71 A. TOTAL PROJECT COST
2. MATERIALS 3,165,280.95 63.31 ( DIRECT / INDIRECT )
3. EQUIPMENT EXPENSES 89,126.31 1.78 B. ENG'G. & ADMIN. OH
4. INDIRECT COST ( OCM, C. SURVEY PREPARATION
 PROFITS, TAX, VAT ) 1,008,939.52 20.18 D. ROW /SITE ACQUISITIO
5. ENG'G. & ADM. OVERHEAD 100,000.00 2.00 SOIL EXPLORATION
6. CONST. CONTINGENCIES 1,259.84 0.03 E. CONST. CONTINGENCIE
7. GENDER & DEVELOPMENT F. GENDER & DEVELOPME
8. COST OF RIGHT OF WAY G. COST OF RIGHT OF WA
9. RA 9206 H. RA 9206
10. YOUTH & INFRA DEVELOPMENT I. BUDGET RESERVE
11. BUDGET RESERVE J. YOUTH & INFRA DEVELO
TOTAL P 5,000,000.00 100.00 K. APPROPRIATION

Prepared by : Reviewed by :

EDWIN C. CALLO CONDE T. TURQUEZA

Civil Engineer III Assistant Provincial Engine
Recommending Approval : Approved by :

HECTOR E. CAMCAM MARIA JOCELYN V. BERNO

Provincial Engineer Provincial Governor
public of the Philippines
lera Administrative Region
ovincial Government of Abra
Bangued, Abra

CIAL ENGINEERS OFFICE

GRAM OF WORK

na
na m.
na
:
:
:
No. of Span : ____na____ No. of Piers : na

:
n/a
:

90 c.d.

EQUIPMENT
DESCRIPTION NEEDED
Welding Machine 1

ESTIMATED COST OF PROPOSED WORK

UNIT COST TOTAL COST
4,867.23 4,867.23
7,225.95 21,677.86
60.16 987,469.16
77.99 1,598,330.52
79.45 278,073.11
908.00 726,396.68
9,143.38 1,051,488.61
266.40 230,437.00

A. TOTAL PROJECT COST P 4,898,740.16

( DIRECT / INDIRECT )
B. ENG'G. & ADMIN. OH 100,000.00
C. SURVEY PREPARATION
D. ROW /SITE ACQUISITION
SOIL EXPLORATION
E. CONST. CONTINGENCIES 1,259.84
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY

I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
K. APPROPRIATION P 5,000,000.00

CONDE T. TURQUEZA
Assistant Provincial Engineer

MARIA JOCELYN V. BERNOS

Provincial Governor
 SUMMARY OF ESTIMATES

ITEM LABOR MATERIALS EQ. RENTALS INDIRECT COST TOTAL COST

B.5 829.89 2,950.00 82.99 1,004.35 4,867.23
B.7 3,081.28 16,035.00 - 2,561.58 21,677.86
403 (4) 116,809.35 642,082.00 24,814.34 203,763.48 987,469.16
403 (5) 391,040.58 825,609.95 51,865.76 329,814.23 1,598,330.52
903(2) 39,266.32 177,500.00 3,926.63 57,380.17 278,073.11
1003(1) e2 45,277.54 526,700.00 4,527.75 149,891.38 726,396.68
1014(2)b2 9,027.97 824,584.00 902.80 216,973.84 1,051,488.61
1013(2)c 30,060.46 149,820.00 3,006.05 47,550.49 230,437.00

Total Project Cost = P 4,898,740.16

Contingencies= 1,259.84
Engineering Overhead Cost = 100,000.00
APPROPRIATION = P 5,000,000.00

Prepared by:

EDWIN C. CALLO
0

Checked by:

0
0

Submitted by:

HECTOR E. CAMCAM
0
Name of Project: : Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: : Zone 7, Bangued, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 403 (4) : Structural Steel, furnished, and fabricated - Purlins

Unit of Measurement= kgs. Quantity= 16,415.00
Output= 61.92 kgs./hr. Duration= 265.10 hours
Say 265.00 hours

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

Foreman 1 265 71.95 19,066.75

Skilled 4 265 52.06 55,183.60
Unskilled 4 265 40.15 42,559.00

Sub-Total for 1 P 116,809.35

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

Minor Tools 10% of Labor Cost 1 11,680.94

Welding Machine 1 212 61.95 13,133.40

Sub-Total for 2 P 24,814.34

Name and Specification Unit Quantity Unit Cost Amount
2. Materials:

50x100x1.2mm C-Purlins kgs. 8,875.00 36.00 319,500.00

Welding Rod kgs. 165.00 110.00 18,150.00
50x50x5 Angle Bar -Cleats kgs. 7,540.00 36.00 271,440.00
20x3mm Flat Bar -Gutter support kgs. 472.00 36.00 16,992.00
Red Lead Primer gal. 40 400.00 16,000.00

Sub-Total for 3 P 642,082.00

Direct Cost P 783,705.69
OCM/CP 20% P 156,741.14
VAT 5% P 47,022.34
ITEM COST P 987,469.16
TOTAL UNIT COST P 60.16
Name of Project: : Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: : Zone 7, Bangued, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 403 (5) : Structural Steel, furnished, fabricated, and erected - Truss
Unit of Measurement= kgs. Quantity= 20,493.58
Output= 17 kgs./hr. Duration= 1,205.50 hours
Say 1,205.00 hours

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

Foreman 1 603 71.95 43,349.88

Skilled 4 1,205 52.06 250,929.20
Unskilled 2 1205 40.15 96,761.50
Sub-Total for 1 P 391,040.58

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

Minor Tools 10% of Labor Cost 1 39,104.06

Welding Machine 1 206 61.95 12,761.70
Sub-Total for 2 P 51,865.76
Name and Specification Unit Quantity Unit Cost Amount
2. Materials:
50x50x5mm Angle Bar kgs. 9,425.00 36.00 339,300.00
45x45x5mm Angle Bar kgs. 6,064.20 36.00 218,311.20
10mm thick Steel Plate kgs. 1,962.50 42.00 82,425.00
6mm thick Steel Plate kgs. 3,041.88 42.00 127,758.75
Welding Rod kgs. 14.00 110.00 1,540.00
Red Lead Primer gal. 35 400.00 14,000.00
Assorted Sizes Paint Brush pcs. 100 60.00 6,000.00
Thinner gal. 20 250.00 5,000.00
12mmx400 A307 Anchor Bolt with hook kgs. 25 35.00 875.00
12.7mm Turnbuckle pc. 10 160.00 1,600.00
12mm dia. Sag Rod kgs. 800 36.00 28,800.00
Sub-Total for 3 P 825,609.95
Direct Cost P1,268,516.28
OCM/CP 20% P 253,703.26
VAT 5% P 76,110.98
ITEM COST P1,598,330.52
TOTAL UNIT COST P 77.99
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM B.5 : Project Billboard / Signboard

Unit of Measurement= l.s. Quantity= 1.00
Output= Duration= 9.60
Say 9.00

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:

Skilled 1 9 52.06
Labor 1 9 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:

A. Standard Billboard:
Computer generated tarpaulin signs sq.ft. 32 50.00
Coco Lumber bd.ft. 38 25.00
Common Nails Assorted kg. 1 80.00
1/4" Ordinary Plywood pcs. 1 320.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM B.7 : Occupational Safety and Health Program

Unit of Measurement= month Quantity= 3.00
Output= Duration=

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:

Safety Officer 1 30 78.12

Skilled 1 8 52.06
Unskilled 1 8 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

NONE

Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:

Personal Protective Equipment (PPE)

Safety Shoes man-days 1500 7.67
Safety Helmet man-days 1500 0.25
Safety Gloves man-days 1500 2.77

Sub-Total for 3
Direct Cost
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS
OCM 8%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 903(2) : Forms and Falseworks

Unit of Measurement= sq.m. Quantity= 3,500
Output= Duration= 120.81
Say 121.00

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:

Foreman 1 61 71.95
Skilled 4 121 52.06
Unskilled 4 61 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:
Minor Tools
10% of Labor Cost 1 121

Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:

2x2 Coco Lumber (multiple uses) bd.ft. 3,500 45.00

common nails assorted kg. 250 80.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS
ITEM COST
TOTAL UNIT COST
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1003(1) e2 : Ceiling (Metal Frame - Prepainted Metal Panel)

Unit of Measurement= sq.m. Quantity= 800.00
Output= 5.1 Duration= 156.86
Say 157.00

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:

Foreman 1 126 71.95

Skilled 4 126 52.06
Unskilled 4 63 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

10% of Labor Cost 1 157 4,527.75

Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:

Spandrel Lm. 800.00 380.00

Moulding Pcs. 580.00 100.00
Air vent Pcs. 8.00 600.00
5/32" Blind rivets Box 100.00 700.00
1/8"x1" Angle bar Pcs. 200.00 250.00
Welding rod Kgs 50.00 100.00
Red oxide primer Gal. 60.00 420.00
Drill bit Pcs. 80.00 65.00
Touch-up paint Lit. 25.00 180.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1014(2)b2 : Prepainted Metal Sheets - Above 0.0427mm (Rib Type Long Span)
Unit of Measurement= sq.m Quantity= 115.00
Output= 4.15 sq.m./hr. Duration= 27.71
Say 28.00

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:

Foreman 1 21 71.95
Skilled 4 28 52.06
Unskilled 2 21 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1 28 902.80

Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:

Rib-type Roof Ga.26 Lin.m. 1,500 P360

Ga. 4, 18"x 8' PPGI Ridge roll Pcs. 500 P380
Ga.4mx2.44m End flashing Pcs. 80 P480
55mm. Tekscrew Pcs. 15,000 P3
5/32" Blind rivets Box 5.00 P800
Touch-up paint Lit. 8.00 P148
Vulca seal Lit. 15 P400

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair/Rehabilitation of Damaged Roofing at Pidigan Municipal Gym
Location: Pidigan, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1013(2)c : Fabricated Metal Roofing Accessory - Gutters

Unit of Measurement= ln.m. Quantity= 865.00
Output= 5.3125 ln.m./hr. Duration= 162.82
Say 163.00

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:

Skilled 2 163 52.06

Unskilled 2 163 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1 163 3,006.05

Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:

Gauge 24 Pre-painted Gutter (2.44m) ln.m. 865.00 168.00

1/8x1"Blind Revits pcs. 4,500.00 1.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

468.54
361.35

P 829.89

Amount

82.99

P 82.99
Amount

1,600.00
950.00
80.00
320.00

P 2,950.00
P 3,862.88
P 772.58
P 231.77
P 4,867.23
P 4,867.23
TAILED UNIT PRICE ANALYSIS
TAILED UNIT PRICE ANALYSIS

Amount

2,343.60
416.48
321.20

P 3,081.28

Amount

P -
Amount

11,505.00
375.00
4,155.00

P 16,035.00
P 19,116.28
TAILED UNIT PRICE ANALYSIS
P 1,529.30
P 1,032.28
P 21,677.86
P 7,225.95
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

4,352.98
25,197.04
9,716.30

P 39,266.32

Amount

3,926.63

P 3,926.63
Amount

157,500.00
20,000.00

P 177,500.00
P 220,692.95
P 44,138.59
P 13,241.58
TAILED UNIT PRICE ANALYSIS
P 278,073.11
P 79.45
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

9,036.92
26,154.94
10,085.68

P 45,277.54

Amount

4,527.75

P 4,527.75
Amount

304000
58000
4800
70000
50000
5000
25200
5200
4500

P 526,700.00
P 576,505.30
P 115,301.06
TAILED UNIT PRICE ANALYSIS
P 34,590.32
P 726,396.68
P 908.00
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

1,510.95
5,830.72
1,686.30

P 9,027.97

Amount

902.80

P 902.80
Amount

540,000.00
190,000.00
38,400.00
45,000.00
4,000.00
1,184.00
6,000.00

P 824,584.00
P 834,514.77
P 166,902.95
P 50,070.89
P 1,051,488.61
P 9,143.38
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

16,971.56
13,088.90

P 30,060.46

Amount

3,006.05

P 3,006.05
Amount

145,320.00
4,500.00

P 149,820.00
P 182,886.51
P 36,577.30
P 10,973.19
P 230,437.00
P 266.40
COST OF FINE,COARSE AGGREGATES,BUILDING MATERIALS, AND BOULDERS
I. PRODUCTION COST OF FINE AGGREGATES AND COARSE AGGREGATES
A. QUARRYING ( UNPROCECESSD MATERIAL )

OUTPUT OF D6 BULLDOZER = 250 CU.M./DAY

COST OF UNPROCESSED MAT'L.= P 18,392.00 / DAY =

250 CU.M./DAY
B. PROCESSED MATERIALS
F.A. = 150 CU.M.
C.A. = 75 CU.M.
WASTE= 25 CU.M.
250 CU.M.
F.A. + C.A. = 225 CU.M.

Screening: Capacity of Loader at 200 cu.m. per day is reduced to 50% due to double handling
= 250 CU.M. = 2.5 DAYS
100 CU.M. / DAY

Equipment rental:
Payloader = P 13,864.00 /day x 2.5
225 CU.M.

=
Total Cost of Aggregates at Quarry Site =

II. HAULING COST OF FINE/COARSE AGGREGATES

SOURCE: MUDIIT SAND & GRAVEL PIT(ABRA RIVER)(K0421 + 554)
HAULING DISTANCE = 12.554 KMS.

1 DUMPTRUCK WITH A CAPACITY OF 4.5

UNLOADING TIME

LOADED TRIP = 12.554 KMS. X 60 MINS/HR

20 KPH

UNLOADED TRIP = 12.554 KMS. X 60 MINS/HR

30 KPH

TOTAL TIME =
NO OF HRS./TRIP = 70.77
60 MINS./HR.

COST OF 1 DUMPTRUCK = P 6,456.00 /day X 1.18

8 HRS.
UNIT COST = P 952.26 + P 227.61
4.5
III. HAULING COST OF BUILDING MATERIALS
Equipment Rental:
1- Dumptruck 6-8 tons,4. 5 cu.m.

6-Laborers @ 40.15 /man hr.

Loading Time: 20.00 minutes

Unloading Time: 20.00 minutes
Slack Time: 5.00 minutes
Total 45.00 minutes

Travel Velocity:
Loaded: 15.00 Kph
Unloaded: 20.00 Kph
Distance: 5.00 Km.
Loaded: 5.00 km. X 60.00 Min./hour
20.00 Kph
= 15.00 minutes

Unloaded: 5.00 km. X 60.00 Min./hour

30.00 Kph
= 10.00 minutes

Total= 70.00 minutes

1.17 hours

Hauling Cost of Building Materials:

Equipment Rental:
6-Laborers P 240.90 /hour x 1.17
1-Dumptruck (4.50 cu.m.) P 807.00 /hour x 1.17
Total
Perry
Capacity of 1-unit Dumptruck= 4.5 cu.m.
6000 Kgs.

Hauling Cost of 40 kg.Portland cement:

6000 kgs./ 40 kgs.per bag = 150 bags/trip

= P 1,222.55 per trip

200 bags/trip

= P 6.11 /bag

Cost of Portland Cement Hauling Cost of CHB

Pick-up price= P 250.00 =
Hauling cost P 6.00
P 256.00 =
 Pick-up price=
Hauling Cost of RSB 5" thk. CHB
= P 1,222.55 per trip
6000 Kgs. =
= P 0.20 /kg. Pick-up price=
Pick-up price 36 /kg. 4" thk. CHB
P 36.20 /kg.
IV. PRODUCTION COST OF BOULDERS

PICKING & STOCK PILING FROM RIVER BED

LABOR CAPACITY= 2 CU.M./DAY
EMPLOYING 7 LABORERS= 14 CU.M./DAY
LABOR RATE 321.2 7 days P 2,248.40 / DAY
PRODUCTION COST OF BOULDERS
PRODUCTION COST = P 2,248.40
14

= P 160.60 /CU.M.

II. HAULING COST OF BOULDERS

HAULING DISTANCE = 11 KMS.
USING
1 DUMPTRUCK WITH A CAPACITY OF 4.5

LOADING TIME =
UNLOADING TIME =
SLACK TIME =

LOADED TRIP = 11 KMS. X 60 MINS/HR =

15 KPH

UNLOADED TRIP 11 KMS. X 60 MINS/HR =

20 KPH

TOTAL TIME =

O OF HRS./TRIP = 116 =
60 MINS./HR.

COST OF 1 DUMPTRUCK = P 6,456.00 X 1.93 =

8 HRS.

COST OF LABOR = P 2,248.40 X 30 =

8 (60 MINS./HR)

TOTAL =

UNIT COST = P 1,698.04 + P 160.60 =

4.5 SAY
Description of Mate
 P 73.57 /cu.m.

day is reduced to 50% due to double handling

DAYS

P 154.04 /cu.m.
227.61 /cu.m.

GRAVEL PIT(ABRA RIVER)(K0421 + 554)

1 DUMPTRUCK WITH A CAPACITY OF 4.5 CU.M.

LOADING TIME = 5 MINS.
UNLOADING TIME = 1 MINS.
SLACK TIME = 2 MINS.

8 MINS.

= 37.662 MINS

= 25.108 MINS

70.77 MINS
= 1.18 HOURS

= P 952.26
= P 439.22 /CU.M.
SAY P 439.00 /CU.M.
P 807.00 /hour
P 6,456.00 /day
P 240.90 /hour
P 1,927.20 /day

= P 281.05
= P 941.50
= P 1,222.55 per trip
=
P 1,222.55

P 1,222.55 per trip

1000 pcs.
P 1.22
P 12.00
P 13.22

P 1.22
P 9.00
P 10.22
1 DUMPTRUCK WITH A CAPACITY OF 4.5 CU.M.

30 MINS.
1 MINS.
8 MINS.
39 MINS.

44 MINS

33 MINS

116 MINS

1.93 HOURS

P 1,557.51

P 140.53

P 1,698.04

P 537.94 /CU.M.
P 538.00 /CU.M.
Total Cost

Total cost
 PAINTING ( 2-Coats )
Wall Area: 0 Sq.m.
Ceiling Area: 80 Sq.m.
Total Area: 80 Sq.m.
Duration: 1 C.D.
A. MATERIALS
Description of Material/s Quantity Unit
Boysen Flat Latex 0 Gal.
Boysen Quick Dry 5 Gal.
Paint Thinner 10 Gal.
Concrete Neutrali 0 Gal.
Sand paper 28 Pcs.
Concrete Putty fill 0 Lit.
Wood Paste fillers 3 Lit.
Transhipment 0.5 Trip
Material cost
VAT
Mark-up

B. LABOR
Manpower NO. Rate/Day
Construction For 1 P 277.30
Painter 3 P 209.90
Laborer 3 P 194.70
Labor Cost
VAT
Mark-up

Total Item Cost

 Unit Cost
Total Adjusted Cost

PAINTING #REF! #REF!

PAINTING 1 80.00
 ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Number

B.5
B.7
403 (4)
403 (5)
903(2)
1003(1) e2
1014(2)b2
1013(2)c
 ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Name

Project Billboard / Signboard

Occupational Safety and Health Program
Structural Steel, furnished, and fabricated - Purlins
Structural Steel, furnished, fabricated, and erected - Truss
Forms and Falseworks
Ceiling (Metal Frame - Prepainted Metal Panel)
Prepainted Metal Sheets - Above 0.0427mm (Rib Type Long Span)
Fabricated Metal Roofing Accessory - Gutters
Unit Qty

l.s. 1.00
month 3.00
kgs. 16,415.00
kgs. 20,493.58
sq.m. 3,500.00
sq.m. 800.00
sq.m 115.00
ln.m. 865.00
Name of Material Unit DepED Price Unit

#REF! #REF!
Php 150.00
Php 850.00

Php 41.03
Php 50.00
Php 209.00
Php 800.00
Php 850.00
Php 13.00
Php 60.00
Php 354.75
Php 9.50
Php 30.00
Php 31.00
Php 900.00
Php 70.00
Php 50.00
Php 49.00
Php 280.00
Php 70.00
Php 352.50
Php 245.00

#REF! Php 8,444.00

#REF! Php 4,222.00

#REF! Php 6,257.50

#REF! Php 39.86

Php 39.86
Php 34.34
Php 34.34
Php 107.00
Php 9,300.00
Php 45.00
Php 12.00
Php 67.00
Php 558.00
Php 34.34
Php 560.00
#REF! Php 365.00
Php 268.00
Php 368.00
Php 1.25
Php 239.80
Php 132.00
Php 319.00
Php 425.00
Php 513.87
Php 165.00
Php 492.00
Php 470.00
Php 500.00
Php 260.00
Php 50.00
Php 112.50
Php 50.00
Php 15.00
Php 30.00
Php 150.00
Php 40.90
Php 263.80
Php 208.00
Php 97.68
Php 1,055.00
Php 600.00
Php 603.25
Php 37.50
DPWH BFDEO Price
PAY ITEM EQUIPMENT/MANPOWER REQUIREMENT AND PRODUCTION OUTPUT

ITEM NO. DESCRIPTION UNIT MATERIALS RE

100 Clearing and Grubbing ha.

(with Stripping)

102(a) Roadway Excavation (Common) cu.m.

102(b) Roadway Excavation (Surplus) cu.m.

103a Structure Excavation (Soft Soil) cu.m.

104a Embankment cu.m. 0.125

105a Subgrade Preparation sq.m.

(in common excavation)

200 Aggregate Subbase Course cu.m. 1.15

201 Aggregate Base Course cu.m. 1.15

202 Crushed Aggregate Base Course cu.m. 1.15

300 Aggregate Surface Course cu.m. 1.15

301 Bituminous Prime Coat m.t. 1.05

302 Bituminous tack Coat m.t. 1.05

310a Bituminous Concrete Surface sq.m. 0.122

Course

310b Bituminous Concrete Surface sq.m. 50 mm.

Course 0.00795 MT/sq.m.
Facto r= 2.335 m.t./cu.m. 0.00488 cu.m./sq.m.
6.5% Asphalt Content 0.0038 cu.m./sq.m.
 311a Portland Cement Concrete Pavement (Conventional Method) sq.m. 0.39 kgs.
Pavement (Conventional Method) 0.285 liters
0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
9.5 bags

311b Portland Cement Concrete sq.m. 0.39 kgs.

Pavement (Using Concrete 0.285 liters
Paver) 0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
2.19 bags

404(1) Reinforcing Steel Bar, Grade 40 kg. 0.02 kgs.

(Bridge Structure & Other Major 1.05 kgs.
Structure)

404(2) Reinforcing Steel Bar, Grade 40 kg. 0.02 kgs.

(Minor Structure) 1.05 kgs.

405 Structural Concrete Class "A" cu.m. 9.50 bags

0.5 cu.m.
1 cu.m.
45 bd.ft./cu.m.
0.64 pc.
0.94 kg./cu.m.
0.78 kg./cu.m.
500(1) Pipe Culverts and Storm Drains l.m. 1.098 bags
(24") - 610 mm 0.061 cu.m.
1 pc.
0.061 cu.m.
500(3) Pipe Culverts and Storm Drains l.m. 1.80 bags
(36") - 910 mm 0.10 cu.m.
1 pc.
0.124 cu.m.
600(1) Concrete Curb l.m. 0.73 bags
0.004 cu.m.
0.0798 pc.
0.23 pc.
5.00 bd.ft.
600(2) Concrete Curb and Gutter l.m. 1.20 bags
Type A 0.065 cu.m.
0.13 cu.m.
0.36 pc.
8.00 bd.ft.
603(3a) Metal Guardrail (Metal Beam) l.m. 0.136 cu.m.
Including Post 16.542 kg.
0.678 pc.
 24.49 bd.ft.
4.20 l.m.
0.331 kg.
603(b) Guardrail (End Piece) ea. 1 ea.

605(1) Danger/Warning Signs, (60 cm. ea. 0.48 bags

Triangle) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(2) Regulatory Signs ea. 0.48 bags
(60 cm. Triangle) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(2) Regulatory Signs ea. 0.48 bags
(60 cm. Octagon) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(3) Informative Signs ea. 1.32 bags
(12" x 24") 0.145 cu.m.
0.073 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(4) Chevron Directional Signs ea. 1.32 bags
(18" x 24") 0.145 cu.m.
0.073 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
606 Pavement Marking sq.m. 0.375 gal.

612(1) Reflectorized Thermoplastic sq.m. 0.325 bags

Pavement Marking (white) 0.033 bags
0.12 ltr.
 0.004 cyl.
0.002 cyl.
0.125 kg.

612(2) Reflectorized Thermoplastic sq.m. 0.325 bags

Pavement Marking (yellow) 0.033 bags
0.12 ltr.
0.004 cyl.
0.002 cyl.
0.125 kg.

SPL 1 Project Billboard pc. 32 ft.

42 bd.ft.
1 pc.
 MATERIALS REQ. EQUIPMENT REQUIREMENT LABOR REQUIREMENT

None 1 Bulldozer (D65A-8-155 HP) 1

1 Payloader (1.50 cu.m.) 2
2 Dumptruck (10 cu.m.)
None 1 Bulldozer (D65A-8-155 HP) 1
1 Payloader (1.50 cu.m.) 2
2 Dumptruck (10 cu.m.)
None 1 Bulldozer (D65A-8-155 HP) 1
1 Payloader (1.50 cu.m.) 2
3 Dumptruck (10 cu.m.)
1 Backhoe (0.80 cu.m.)
None 2 Dumptruck (10 cu.m.) 1
1 Backhoe (0.80 cu.m.) 3
Minor Tools (10% of Labor)
Common Borrow 1 Motorized Road Grader (140 HP) 1
(w/ shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
None 1 Motorized Road Grader (140 HP) 1
1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
Subbase Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
Aggregate Base Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
Crushed Aggregate Base Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
Aggregate Surface Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
MC-70 Cutback Asphalt 1 Asphalt Distributor (5 Tons) 1
(Hot Laid) 1 Power Broom (20 m. wide) 3
Emulsified Asphalt SS-1 1 Asphalt Distributor (5 Tons) 1
1 Power Broom (20 m. wide) 3
MT-Bituminous Concrete Surface 1 Asphalt Paver (80 HP) 1
Course (T=50mm) 1 Pneumatic Roller (10 MT) 4
5% Wastage 1 Tandem Steel Roller (10 MT) 8
1 Water Truck (1000 gals.)
Minor Tools (10% of Labor)
thickness 1 Asphalt Paver (88 HP, 10 ft. wide) 1
Asphalt Cement 1 Pneumatic Roller (10 MT) 6
Aggregates (93%) 1 Tandem Steel Roller (10 MT) 12
Mineral Filler (7%) 2 Dumptruck (5 cu.m.)
1 Asphlat Batch Plant (60-80 TPH)
1 Water Truck (1000 gals.)
1 Payloader (1.50 cu.m.)
 Minor Tools (10% of Labor)
Reinforcing Steel Bars 4 Transit Mixer (5 cu.m. capacity) 1
Curing Compound 2 Concrete Vibrator 4
Asphalt Sealant 1 Batching Plant (30 cu.m. capacity) 12
Forms 1 Payloader (1.50 cu.m.)
Riversand 1 Concrete Screeder
Gravel 1 Water Truck (1000 gals.)
Cement 1 Concrete Saw
(9.5 x volume of concrete) 0.10 Bar Cutter
Reinforcing Steel Bars 1 Batching Plant (50 cu.m./hr.) 1
Curing Compound 1 Concrete Paver 4
Asphalt Sealant 5 Transit Mixer (8 cu.m. capacity) 10
Forms 1 Payloader (1.50 cu.m.)
Riversand 1 Water Truck (1000 gals.)
Gravel 1 Concrete Saw
Cement 0.10 Concrete Vibrator
0.10 Bar Cutter
#16 Tie Wire (2% of RSB) 0.15 Service Crane (25 Tons) 1
RSB, Grade 40 0.15 Service Truck (10 Tons) 2
0.50 Bar Cutter 8
0.50 Bar Bender
#16 Tie Wire (2% of RSB) 0.15 Service Truck (10 Tons) 1
RSB, Grade 40 0.50 Bar Cutter 2
0.50 Bar Bender 8
Cement 1 One Bagger Mixer 1
Riversand 1 Concrete Vibrator 4
Gravel 0.10 Water Truck (1000 gals.) 8
Form Lumber
Plywood 1/2"x4'x8'
CWN (asstd)
#16 Tie Wire
Cement 0.50 Backhoe (0.80 cu.m.) 1
Riversand 0.50 Plate Compactor (5 HP) 2
RCPC 24" - 610 mm Minor Tools (10% of Labor) 4
Sand Bedding
Cement 0.50 Backhoe (0.80 cu.m.) 1
Riversand 0.50 Plate Compactor (5 HP) 2
RCPC 36" - 910 mm Minor Tools (10% of Labor) 4
Sand Bedding
Cement 1 Concrete Vibrator 1
Riversand 1 One Bagger Mixer 4
Gravel 1 Water Truck (500-1000 gals.) 8
1/2"x4'x8' Marine Plywood, 4 uses Minor Tools (5% of Labor)
Form Lumber, 4 uses
Cement 1 Concrete Vibrator 1
Riversand 1 One Bagger Mixer 4
Gravel 0.05 Water Truck (500-1000 gals.) 8
1/2"x4'x8' Marine Plywood, 4 uses Minor Tools (5% of Labor)
Form Lumber, 4 uses
Concrete Class "C" 1 Concrete Vibrator 1
Reinforcing Steel, Grade 40 1 One Bagger Mixer 2
Marine Plywood, 1/2"x4'x8' 4 uses 1 Water Truck (500-1000 gals.) 4
Form Lumber, 4 uses 1 Cargo Truck (6-8 tons)
Metal Beam Guardrail Minor Tools (5% of Labor)
Tie Wire, 2% of RSB
ea. Metal Guardrail End Piece 1 Cargo Truck 1
Minor Tools (5% of Labor) 1
2
Cement 0.25 Stake Truck 1
Gravel Minor Tools 10% of Labor 1
Riversand 2
Form Lumber, good, 4 uses
3" G.I. Pipe
Plate
Sign Face, 3mm thick, Aluminum Sheet
Bolts, 5mm
bags Cement 0.25 Stake Truck 1
cu.m Gravel Minor Tools 10% of Labor 1
cu.m. Riversand 2
bd.ft. Form Lumber, good, 4 uses
3" G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mm
bags Cement 0.25 Stake Truck 1
cu.m Gravel Minor Tools 10% of Labor 1
cu.m. Riversand 2
bd.ft. Form Lumber, good, 4 uses
3" G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mm
bags Cement 0.25 Stake Truck 1
cu.m Gravel Minor Tools 10% of Labor 1
cu.m. Riversand 2
bd.ft. Form Lumber, good, 4 uses
3" G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mm
bags Cement 0.25 Stake Truck 1
cu.m Gravel Minor Tools 10% of Labor 1
cu.m. Riversand 2
bd.ft. Form Lumber, good, 4 uses
3" G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mm
Pavement Markings (white), 2 coats 0.05 Stake Truck 1
Miscellaneous 5% of Above Minor Tools 10% of Labor 1
2
Thermoplastic Paint (yellow) 1 Stake Truck/Delivery Truck 1
Glass Beads 1 Applicator Machine 2
Primer 1 Kneading Machine 6
LPG (50 kg.) 1 Traffic Safety Device
LPG (12 kg.) Minor Tools 10% of Labor
Calsumine
Miscellaneous 5% of Above
Thermoplastic Paint (yellow) 1 Stake Truck/Delivery Truck 1
Glass Beads 1 Applicator Machine 2
Primer 1 Kneading Machine 6
LPG (50 kg.) 1 Traffic Safety Device
LPG (12 kg.) Minor Tools 10% of Labor
Calsumine
Miscellaneous 5% of Above
Tarpaulin (4'x8') Minor Tools 10% of Labor 1
Good Lumber 1
Plywood Marine, 1/2"x4'x8' 4
LABOR REQUIREMENT PRODUCTION OUTPUT/HR.

Foreman 500 sq.m./hr.

Laborer

Foreman 60 cu.m./hr.
Laborer

Foreman 80 cu.m./hr.
Laborer

Foreman 20 cu.m./hr.
Laborer

Foreman 50 cu.m./hr.
Unskilled

Foreman 300 sq.m./hr.

Unskilled

Foreman 50 cu.m./hr.
Unskilled

Foreman 50 cu.m./hr.
Unskilled

Foreman 50 cu.m./hr.
Unskilled

Foreman 50 cu.m./hr.
Unskilled

Foreman 6.30 m.t./hr.

Unskilled
Foreman 0.30 m.t./hr.
Unskilled
Foreman 171.30 sq.m./hr.
Skilled or
Unskilled 20 m.t./hr.

Foreman 171.30 sq.m./hr.

Skilled or
Unskilled 20 m.t./hr.
Foreman 70.00 sq.m./hr.
Skilled
Unskilled

Foreman 174.00 sq.m./hr.

Skilled
Unskilled

Foreman 180.00 kg./hr.

Skilled
Unskilled

Foreman 180.00 kg./hr.

Skilled
Unskilled
Foreman 1.40 cu.m./hr.
Skilled
Unskilled

Foreman 18.00 l.m./day

Mason
Laborer

Foreman 14.00 l.m./day

Mason
Laborer

Foreman 18.40 l.m./hr.

Skilled
Unskilled

Foreman 11.25 l.m./hr.

Skilled
Unskilled

Foreman 4.20 l.m./hr.

Skilled
Unskilled
Foreman 6.00 ea./hr.
Skilled
Unskilled
Foreman 1.00 ea./hr.
Skilled
Unskilled

Foreman 1.00 ea./hr.

Skilled
Unskilled

Foreman 1.00 ea./hr.

Skilled
Unskilled

Foreman 1.00 ea./hr.

Skilled
Unskilled

Foreman 1.00 ea./hr.

Skilled
Unskilled

Foreman 10.00 sq.m./hr.

Skilled
Unskilled
Foreman 25.00 sq.m./hr.
Skilled
Unskilled
Foreman 25.00 sq.m./hr.
Skilled
Unskilled

Foreman 1.00 pc./hr.

Skilled
Unskilled
 UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR
Construction of Daclan E/S Open Gym

UNIT COST DERIVATION OF CEMENT

Source: La Trinidad, Benguet
Distance of Paved Road = 65 kms.
Distance of Unpaved Road = 6 kms.
Toatal Distance from Source to Site = 71 kms.

Volume = 48.00 cu.m.

Volume required = 48.00 bags

Cycle Time
Ave. Hauling Distance = 90.00 kms.
Distance from Source to Project Site = 90.00
paved road = 72.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Cargo Truck = 150.00 bags
No. of Laborers = 6.00 Laborers

A) Paved Road
72.00 kms x 60 min/hr
Loaded Trip = = 216.00 mins
20 kms/hr
72.00 kms x 60 min/hr
Unloaded Trip = = 144.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) 18.00 kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr

D) Loading Time = 150.00 bags X 1min./bag/man-day

= 25.00 min.
6

E) Unloading Time = 150.00 bags X 1min./bag/man-day

= 25.00 min.
6

F) Slack Time
= 6.00 min.
Total Cycle Time = 531.20 min.

No. of Trips/day 480 / 531.20 = 0.90 trips/day

Utilizing 1 Cargo Truck w/ capacity of 150 bags = 150.00 bags/trip

No. of days Required = 48.00

= 0.40 days
150.00 x 0.90

Hauling Cost
Equipment Cost = 1 Cargo Truck x 6,248.00 /day x 0.40 days =
Labor Cost = 6 Laborers x 312.24 /day x 0.40 days =

Unit Cost of Hauling 67.68 /bag

Cost at Source 215.00

Unit Cost of CEMENT . 282.68

say 283.00 /bag
 UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR
Construction of Road along Ambangeg Junction National Road to Mt. Pulag

UNIT COST DERIVATION OF COARSE AGGREGATES

Source: Gurel, Bokod, Benguet
Distance of Paved Road = 13 kms.
Distance of Unpaved Road = 18 kms.
Toatal Distance from Source to Site = 31 kms.

Volume = 8.00 cum.

Volume required = 9.20 cum.

Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.

A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.

No. of Trips/day 480 / 195.20 = 2.46 trips/day

Utilizing 1 Dump Truck w/ capacity of 3 cum. = 3.00 cum./trip

No. of days Required = 9.20

= 1.25 days
3.00 x 2.46

Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 1.25 days =
1 Payloader x 7,464.00 /day x 1.25 days =

Unit Cost of Hauling 1,821.74 /cum.

Cost at Source 450.00

Unit Cost of COARSE AGGREGATES ... 2,271.74

say 2,272.00 /cum.
 UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR
Construction of Road along Ambangeg Junction National Road to Mt. Pulag

UNIT COST DERIVATION OF FINE AGGREGATES

Source: Gurel, Bokod, Benguet
Distance of Paved Road = 13 kms.
Distance of Unpaved Road = 18 kms.
Toatal Distance from Source to Site = 31 kms.

Volume = 3.00 cum.

Volume required = 3.45 cum.

Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.

A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.

No. of Trips/day 480 / 195.20 = 2.46 trips/day

Utilizing 1 Dump Truck w/ capacity of 3 cum. = 3.00 cum./trip

No. of days Required = 3.45

= 0.47 days
3.00 x 2.46

Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 0.47 days =
1 Payloader x 7,464.00 /day x 0.47 days =
 Unit Cost of Hauling 1,826.60 /cum.
Cost at Source 400.00

Unit Cost of FINE AGGREGATES ... 2,226.60

say 2,227.00 /cum.

UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR

Construction of Road along Ambangeg Junction National Road to Mt. Pulag

UNIT COST DERIVATION OF ABC

Source: Gurel, Bokod, Benguet
Distance of Paved Road = 13 kms.
Distance of Unpaved Road = 18 kms.
Toatal Distance from Source to Site = 31 kms.

Volume = 3.35 cum.

Volume required = 3.85 cum.

Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.

A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.
No. of Trips/day 480 / 195.20 = 2.46 trips/day

Utilizing 1 Dump Truck w/ capacity of 3 cum. = 3.00 cum./trip

No. of days Required = 3.85

= 0.52 days
3.00 x 2.46

Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 0.52 days =
1 Payloader x 7,464.00 /day x 0.52 days =

Unit Cost of Hauling 1,809.78 /cum.

Cost at Source 190.00

Unit Cost of ABC .... 1,999.78

say 2,000.00 /cum.
trips/day

bags/trip

2,499.20
749.38
3,248.58
trips/day

cum./trip

7,430.00
9,330.00
16,760.00

/cum.

/cum.
trips/day

cum./trip

2,793.68
3,508.08
 6,301.76

/cum.

/cum.
trips/day

cum./trip

3,090.88
3,881.28
6,972.16

/cum.

/cum.
Tuba NHS (Nangalisan)

Hauling Cost Soil Testing Building Cost Total

509,875.15 150,000.00 14,971,327.92 15,631,203.07
 5.25 4
5.65 7.06
29.6625 28.24