Вы находитесь на странице: 1из 180

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS


Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

Repair and Maintenance of DPWH - Guard House


Zone 7, Bangued Abra

APPROVED BUDGET FOR THE CONTRACT

Stations:
Length:
MARK-UPS IN
TOTAL - MARK
ESTIMATED PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST
OCM PROFIT %
(1) (2) (3) (4) (5) (6) (7) (8)

PART I FACILITIES FOR ENGINEER


PART A FACILITIES FOR ENGINEER
A.1.1 (13)
Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers 1.00 l.s. 61,334.00 0% 10% 10%
TOTAL PART A
PART II OTHER GENERAL REQUIREMENTS
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 1.00 l.s. 3,862.88 0% 10% 10%
B.7 Occupational Safety and Health Program 2.00 month 8,298.00 0% 10% 10%
TOTAL PART B
PART F BRIDGE CONSTRUCTION
403 (4) Structural Steel, furnished, and fabricated - Purlins 780.19 kgs. 41,937.33 15% 10% 25%
403 (5) Structural Steel, furnished, fabricated, and erected - Truss 1,345.57 kgs. 97,607.50 15% 10% 25%
404 (1) a Reinforcing Steel 2,297.23 kgs. 93,291.42 15% 10% 25%
TOTAL PART F
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
803 (1) a Structure Excavation 60.48 cu.m. 14,812.82 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 Err:509 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 Err:509 15% 10% 25%
TOTAL PART A
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1) Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) 12.45 cu.m. 67,494.44 15% 10% 25%
903(2) Forms and Falseworks 1.00 l.s Err:509 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 Err:509 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 Err:509 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 28,211.46 15% 10% 25%
TOTAL PART B
TOTAL DIVISION I
DIVISION II BUILDINGS
PART C FINISHING
1001 (1) a Pipe - 50mm diameter PVC 1.00 ln.m. 390.84 15% 10% 25%
1001 (1) a2 Pipe - 75mm diameter PVC 4.00 ln.m. 961.17 15% 10% 25%
1001 (2) a1 Fittings- 50mm diameter PVC 45deg. Elbow 1.00 pcs. Err:509 15% 10% 25%
1001 (2) a2 Fittings- 75mm diameter PVC 45deg. Elbow 3.00 pcs. 240.18 15% 10% 25%
1001 (2) b2 Fittings- 75mm diameter PVC 90deg. Elbow 1.00 pcs. 382.68 15% 10% 25%
1001 (2) c2 Fittings- 75mm diameter PVC Cleanout with Plug 2.00 pcs. 269.18 15% 10% 25%
1001 (2) g2 Fittings- 75mm dia. PVC Sanitary Wye 2.00 pcs. 255.18 15% 10% 25%
1001 (2) k1 Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee 1.00 pcs. Err:509 15% 10% 25%
1013(1) Corrugated Metal Roofing - Guage 26 79.82 sq.m Err:509 15% 10% 25%
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll 6.50 ln.m. 387.32 15% 10% 25%
1013(2) b Fabricated Metal Roofing Accessory -Flashings 24.56 ln.m. Err:509 15% 10% 25%
1013(2)c Fabricated Metal Roofing Accessory - Gutters 13.00 ln.m. 269.18 15% 10% 25%
1013(3) Roof Ventilators 0.48 each Err:509 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 989.60 15% 10% 25%
1018(2) Unglazed Tiles - Vitrified Floor Tile 12.75 sq.m. 1,106.43 15% 10% 25%
1032(1)a Painting Works - Masonry and Fiber Cement Painting 181.62 sq.m. 918.38 15% 10% 25%
1032(1)b Painting Works - Metal Painting 14.05 sq.m. 891.98 15% 10% 25%
1032(1)c Painting Works - Wood Paint 69.50 sq.m. 734.38 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 183.60 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 7,395.64 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 1,657.06 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 552.35 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 1,227.35 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 3,939.71 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 5,774.71 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 30,804.52 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 29,460.56 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 19,877.79 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 28,893.73 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 1,400.01 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 5,420.39 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 2,842.59 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 2,697.37 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 13,243.73 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 250,486.85 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 22,098.23 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 12,407.50 15% 10% 25%
TOTAL PART C
PART D ELECTRICAL
1100(14) Octagonal Junction Box PVC 5.00 pcs. 400.68 15% 10% 25%
1100(15) Utility Boxes PVC 15.00 pcs. 1,601.03 15% 10% 25%
1100(22) Grounding Rod Copperweld 2.00 length 1,048.02 15% 10% 25%
1101(1)b2 Electrical Wire - 2.0mm TWG/THHN 250.00 mtr. 7,485.35 15% 10% 25%
1101(1)b4 Electrical Wire - 3.5mm TWG/THHN 200.00 mtr. 6,037.76 15% 10% 25%
1101(1)b8 Electrical Wire - 8.0mm TWG/THHN 50.00 roll 2,213.59 15% 10% 25%
1101(7)a1 Single Pole Wall Switch on one Switch Plate 3.00 set 935.64 15% 10% 25%
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) 2.00 set 865.64 15% 10% 25%
1101(8)a2 Duplex Convenience Receptacles/Outlets 10.00 set 3,852.58 15% 10% 25%
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 1.00 set 13,704.75 15% 10% 25%
1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 3.00 sets 3,144.81 15% 10% 25%
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 6.00 sets 2,869.62 15% 10% 25%
TOTAL PART D
TOTAL DIVISION II
TOTAL
ONE MILLION TWO HUNDRED SEVENTY THREE ONE HUNDRED TWENTY ONE & 74/100 PESOS ON

Prepared/Submitted by:

RONALDO O. SAPONGEN CHOPIN P. BACARRA


Engineer II Engineer II

JONATHAN T. BOBITA ERNESTO B. BELMES


Engineer II Engineer II
public of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
llera Administrative Region
ce of the District Engineer
Bangued, Abra

enance of DPWH - Guard House


e 7, Bangued Abra

DGET FOR THE CONTRACT

Contract Duration: 65 C.D.

TOTAL - MARK-UPS
TOTAL
VAT TOTAL COST UNIT COST
INDIRECT COST
VALUE
(9) (10) (11) (12) (13)
(5) x (8) 5%[(5)+(9)] (9) + (10) (5) + (11) (12)/ (3)

6,133.40 3,373.37 9,506.77 70,840.77 70,840.77


70,840.77

386.29 212.46 598.75 4,461.63 4,461.63


829.80 456.39 1,286.19 9,584.19 4,792.10
14,045.82

10,484.33 2,621.08 13,105.42 55,042.75 70.55


24,401.88 6,100.47 30,502.35 128,109.85 95.21
23,322.86 5,830.71 29,153.57 122,444.99 53.30
305,597.59

3,703.21 925.80 4,629.01 19,441.83 321.46


Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
16,873.61 4,218.40 21,092.01 88,586.46 7,115.38
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
7,052.87 1,763.22 8,816.08 37,027.55 Err:509
Err:509
Err:509

97.71 24.43 122.14 512.98 512.98


240.29 60.07 300.37 1,261.54 315.39
Err:509 Err:509 Err:509 Err:509 Err:509
60.04 15.01 75.06 315.23 105.08
95.67 23.92 119.59 502.26 502.26
67.29 16.82 84.12 353.29 176.65
63.79 15.95 79.74 334.92 167.46
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
96.83 24.21 121.04 508.36 78.21
Err:509 Err:509 Err:509 Err:509 Err:509
67.29 16.82 84.12 353.29 27.18
Err:509 Err:509 Err:509 Err:509 Err:509
247.40 61.85 309.25 1,298.84 Err:509
276.61 69.15 345.76 1,452.19 113.90
229.60 57.40 287.00 1,205.38 6.64
223.00 55.75 278.74 1,170.72 83.33
183.60 45.90 229.50 963.88 13.87
45.90 11.47 57.37 240.97 Err:509
1,848.91 462.23 2,311.14 9,706.78 Err:509
414.27 103.57 517.83 2,174.89 Err:509
138.09 34.52 172.61 724.96 Err:509
306.84 76.71 383.55 1,610.90 Err:509
984.93 246.23 1,231.16 5,170.87 Err:509
1,443.68 360.92 1,804.60 7,579.30 Err:509
7,701.13 1,925.28 9,626.41 40,430.93 Err:509
7,365.14 1,841.29 9,206.43 38,666.99 Err:509
4,969.45 1,242.36 6,211.81 26,089.60 Err:509
7,223.43 1,805.86 9,029.29 37,923.03 Err:509
350.00 87.50 437.50 1,837.51 Err:509
1,355.10 338.77 1,693.87 7,114.26 Err:509
710.65 177.66 888.31 3,730.89 Err:509
674.34 168.59 842.93 3,540.30 Err:509
3,310.93 827.73 4,138.67 17,382.39 Err:509
62,621.71 15,655.43 78,277.14 328,763.99 Err:509
5,524.56 1,381.14 6,905.70 29,003.93 Err:509
3,101.88 775.47 3,877.34 16,284.84 Err:509
Err:509

100.17 25.04 125.21 525.89 105.18


400.26 100.06 500.32 2,101.35 140.09
262.01 65.50 327.51 1,375.53 687.76
1,871.34 467.83 2,339.17 9,824.52 39.30
1,509.44 377.36 1,886.80 7,924.56 39.62
553.40 138.35 691.75 2,905.33 58.11
233.91 58.48 292.39 1,228.03 409.34
216.41 54.10 270.51 1,136.16 568.08
963.14 240.79 1,203.93 5,056.51 505.65
3,426.19 856.55 4,282.73 17,987.48 17,987.48
786.20 196.55 982.75 4,127.56 1,375.85
717.40 179.35 896.76 3,766.37 627.73
57,959.30
Err:509
Err:509
REE ONE HUNDRED TWENTY ONE & 74/100 PESOS ONLY

Approved by:

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

PROGRAM OF WORK

Region : C.A.R. Roadbed Width :


District : ABRA-DEO Pavement Width :
Name of Project : Bridge Width :
Repair and Maintenance of DPWH - Guard House
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 : P1,281,000.00

FOR FUNDING Dimension :


Source of Fund :
Classification ### Public Building No. of Storeys :
Station Limits : n/a No. of Rooms :
Net Length : n/a
Thickness : n/a No. of Days to Complete
Width
Starting Date : Upon approval
ITEMS OF WORK EQUIPM
TO BE DONE % DESCRIPTION
Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers 5.644% Backhoe (1.04 cu.m. Capacity)
Project Billboard / Signboard 0.355% Dumptruck (10 cu.m. Capacity)
Occupational Safety and Health Program 0.764% Minor Tools 10% of Labor Cost
Structural Steel, furnished, and fabricated - Purlins 4.385% Concrete Vibrator
Structural Steel, furnished, fabricated, and erected - Truss 10.206% One Bagger Mixer
Reinforcing Steel 9.755% Welding Machine
Removal of Actual Structures/Obstruction (Windows & Roof Framing) 1.309%
Structure Excavation 1.549%
Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) 7.058%
Forms and Falseworks 2.950%
Pipe - 50mm diameter PVC 0.041%
Pipe - 75mm diameter PVC 0.101%
Fittings- 50mm diameter PVC 45deg. Elbow 0.025%
Fittings- 75mm diameter PVC 45deg. Elbow 0.040%
Fittings- 75mm diameter PVC 90deg. Elbow 0.028%
Fittings- 75mm diameter PVC Cleanout with Plug 0.027%
Fittings- 75mm dia. PVC Sanitary Wye 0.041%
Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee 0.028%
Three Chamber Septic Vault 4.821%
Fittings- 50mm diameter P-Trap 0.091%
Fittings- 75mm diameter P-Trap 0.126%
Galvanizes Iron Pipes (13mm dia.) 0.103%
Galvanizes Iron Pipes (25mm dia.) 0.116%
Fittings - Galvanized Iron (13mm dia elbow 1/4 bend; 90 deg. ) 0.096%
Fittings - Galvanized Iron (13mm dia tee equal ) 0.093%
Fittings - Galvanized Iron (13mm dia socket/coupling) 0.077%
Fittings - Galvanized Iron (25mm dia. x 13mm reducer coupling) 0.019%
Water Closet, Elongated, Complete 0.773%
Faucet 0.173%
Hose Bibb 0.058%
Floor Drain 0.128%
Lavatory, Wall Hung Complete 0.412%
Kitchen Sink Complete 0.604%
Ceiling (6.0mm Wood Frame Marine Plywood) 3.221%
Residential Casement 3.081%
Wooden Doors - Flush 2.079%
Corrugated Metal Roofing - Guage 26 3.021%
Fabricated Metal Roofing Accessory -Ridge Roll 0.146%
Fabricated Metal Roofing Accessory -Flashings 0.567%
Fabricated Metal Roofing Accessory - Gutters 0.297%
Roof Ventilators 0.526%
Unglazed Tiles - Vitrified Floor Tile 1.385%
Cement Plaster Finish 3.307%
Painting Works - Masonry and Fiber Cement Painting 21.407%
Painting Works - Metal Painting 3.254%
Painting Works - Wood Paint 1.097%
Octagonal Junction Box PVC 0.042%
Utility Boxes PVC 0.167%
Grounding Rod Copperweld 0.110%
Electrical Wire - 2.0mm TWG/THHN 0.783%
Electrical Wire - 3.5mm TWG/THHN 0.631%
Electrical Wire - 8.0mm TWG/THHN 0.231%
Single Pole Wall Switch on one Switch Plate 0.098%
Duplex(2 Single Pole Wall Switch on one Switch Plate) 0.091%
Duplex Convenience Receptacles/Outlets 0.403%
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 1.433%
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 0.329%
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 0.300%

100.00%
ESTIMATED COST OF PROP
ITEM DESCRIPTION
UNIT QUANTITY
PART I FACILITIES FOR ENGINEER
PART A FACILITIES FOR ENGINEER
A.1.1 (13) Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers l.s. 1.00
PART II OTHER GENERAL REQUIREMENTS
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard l.s. 1.00
B.7 Occupational Safety and Health Program month 2.00
PART F BRIDGE CONSTRUCTION
403 (4) Structural Steel, furnished, and fabricated - Purlins kgs. 780.19
403 (5) Structural Steel, furnished, fabricated, and erected - Truss kgs. 1,345.57
404 (1) a Reinforcing Steel kgs. 2,297.23
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
801(1) Removal of Actual Structures/Obstruction (Windows & Roof Framing) l.s. 1.00
803 (1) a Structure Excavation cu.m. 60.48
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1) Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) cu.m. 12.45
903(2) Forms and Falseworks l.s 1.00
DIVISION IIBUILDINGS
PART C FINISHING
1001 (1) a Pipe - 50mm diameter PVC ln.m. 1.00
1001 (1) a2 Pipe - 75mm diameter PVC ln.m. 4.00
1001 (2) a1 Fittings- 50mm diameter PVC 45deg. Elbow pcs. 1.00
1001 (2) a2 Fittings- 75mm diameter PVC 45deg. Elbow pcs. 3.00
1001 (2) b2 Fittings- 75mm diameter PVC 90deg. Elbow pcs. 1.00
1001 (2) c2 Fittings- 75mm diameter PVC Cleanout with Plug pcs. 2.00
1001 (2) g2 Fittings- 75mm dia. PVC Sanitary Wye pcs. 2.00
1001 (2) k1 Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee pcs. 1.00
1001 (8) Three Chamber Septic Vault ls 1.00
1002 (1) e1 Fittings- 50mm diameter P-Trap pcs. 1.00
1002 (1) e2 Fittings- 75mm diameter P-Trap pcs. 2.00
1002(2)a1 Galvanizes Iron Pipes (13mm dia.) pcs. 3.00
1002(2)a2 Galvanizes Iron Pipes (25mm dia.) pcs. 1.00
1002(2)b2 Fittings - Galvanized Iron (13mm dia elbow 1/4 bend; 90 deg. ) pcs. 6.00
1002(2)c1 Fittings - Galvanized Iron (13mm dia tee equal ) pcs. 7.00
1002(2)e1 Fittings - Galvanized Iron (13mm dia socket/coupling) pcs. 6.00
1002(2)f2 Fittings - Galvanized Iron (25mm dia. x 13mm reducer coupling) pcs. 1.00
1002(5)a1 Water Closet, Elongated, Complete set 1.00
1002(5)q Faucet pcs. 3.00
1002(5)q Hose Bibb pcs. 1.00
1201(4)h3 Floor Drain pcs. 3.00
1002 (5)g3 Lavatory, Wall Hung Complete set 1.00
1002 5) c1 Kitchen Sink Complete set 1.00
1003(1) c2 Ceiling (6.0mm Wood Frame Marine Plywood) sq.m. 69.50
1008 (1)a Residential Casement sq.m. 14.05
1010(1)b Wooden Doors - Flush sq.m. 10.08
1013(1) Corrugated Metal Roofing - Guage 26 sq.m 79.82
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll ln.m. 6.50
1013(2) b Fabricated Metal Roofing Accessory -Flashings ln.m. 24.56
1013(2)c Fabricated Metal Roofing Accessory - Gutters ln.m. 13.00
1013(3) Roof Ventilators each 0.48
1018(2) Unglazed Tiles - Vitrified Floor Tile sq.m. 12.75
1027(1) Cement Plaster Finish sq.m. 181.62
1032(1)a Painting Works - Masonry and Fiber Cement Painting sq.m. 181.62
1032(1)b Painting Works - Metal Painting sq.m. 14.05
1032(1)c Painting Works - Wood Paint sq.m. 69.50
PART D ELECTRICAL
1100(14) Octagonal Junction Box PVC pcs. 5.00
1100(15) Utility Boxes PVC pcs. 15.00
1100(22) Grounding Rod Copperweld length 2.00
1101(1)b2 Electrical Wire - 2.0mm TWG/THHN mtr. 250.00
1101(1)b4 Electrical Wire - 3.5mm TWG/THHN mtr. 200.00
1101(1)b8 Electrical Wire - 8.0mm TWG/THHN roll 50.00
1101(7)a1 Single Pole Wall Switch on one Switch Plate set 3.00
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) set 2.00
1101(8)a2 Duplex Convenience Receptacles/Outlets set 10.00
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) set 1.00

1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) sets 3.00

1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet sets 6.00

BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %


1. LABOR P 142,699.67 11.14 A. TOTAL PROJECT COST
2. MATERIALS 826,517.05 64.52 ( DIRECT / INDIRECT )
3. EQUIPMENT EXPENSES 37,558.06 2.93 B. ENG'G. & ADMIN. OH
4. INDIRECT COST ( OCM, C. SURVEY PREPARATION
PROFITS, TAX, VAT ) 248,434.99 19.39 D. ROW /SITE ACQUISITION
5. ENG'G. & ADM. OVERHEAD 25,620.00 2.00 SOIL EXPLORATION
6. CONST. CONTINGENCIES 170.23 0.01 E. CONST. CONTINGENCIES
7. GENDER & DEVELOPMENT F. GENDER & DEVELOPMENT
8. COST OF RIGHT OF WAY G. COST OF RIGHT OF WAY
9. RA 9206 H. RA 9206
10. YOUTH & INFRA DEVELOPMENT I. BUDGET RESERVE
11. BUDGET RESERVE J. YOUTH & INFRA DEVELOPME
TOTAL P 1,281,000.00 100.00 K. APPROPRIATION

Prepared : Checked :

ERNESTO B. BELMES ARLON DON G. BARBERO


Engineer ll Engineer ll

Submitted : Approved :

EDWIN T. BRINGAS LORETO B. DACOROON


Chief, Maintenance Section Assistant District Engineer
(Caretaker)
epublic of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
illera Administrative Region
ce of the District Engineer
Bangued, Abra

GRAM OF WORK

n/a
n/a
n/a
n/a
:
:
No. of Span : ____na____ No. of Piers : n/a

5m x 10m 50 sq.m.

1
n/a

65 c.d.

EQUIPMENT
DESCRIPTION NEEDED
Backhoe (1.04 cu.m. Capacity) 1
Dumptruck (10 cu.m. Capacity) 1
Minor Tools 10% of Labor Cost 1
1
1
1
ESTIMATED COST OF PROPOSED WORK
UNIT COST TOTAL COST

70,840.77 70,840.77

4,461.63 4,461.63
4,792.10 9,584.19

70.55 55,042.75
95.21 128,109.85
53.30 122,444.99
16,436.23 16,436.23
321.46 19,441.83

7,115.38 88,586.46
37,027.55 37,027.55

512.98 512.98
315.39 1,261.54
315.23 315.23
167.42 502.26
353.29 353.29
167.46 334.92
254.18 508.36
353.29 353.29
60,511.07 60,511.07
1,137.66 1,137.66
790.56 1,581.13
432.95 1,298.84
1,452.19 1,452.19
200.90 1,205.38
167.25 1,170.72
160.65 963.88
240.97 240.97
9,706.78 9,706.78
724.96 2,174.89
724.96 724.96
536.97 1,610.90
5,170.87 5,170.87
7,579.30 7,579.30
581.74 40,430.93
2,752.10 38,666.99
2,588.25 26,089.60
475.11 37,923.03
282.69 1,837.51
289.67 7,114.26
286.99 3,730.89
13,762.35 6,605.93
1,363.32 17,382.39
228.55 41,509.51
1,479.45 268,696.98
2,907.04 40,843.95
198.14 13,770.82

105.18 525.89
140.09 2,101.35
687.76 1,375.53
39.30 9,824.52
39.62 7,924.56
58.11 2,905.33
409.34 1,228.03
568.08 1,136.16
505.65 5,056.51
17,987.48 17,987.48

1,375.85 4,127.56

627.73 3,766.37

A. TOTAL PROJECT COST P 1,255,209.77


( DIRECT / INDIRECT )
B. ENG'G. & ADMIN. OH 25,620.00
C. SURVEY PREPARATION
D. ROW /SITE ACQUISITION
SOIL EXPLORATION
E. CONST. CONTINGENCIES 170.23
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY

I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
K. APPROPRIATION P 1,281,000.00

ARLON DON G. BARBERO


Engineer ll

LORETO B. DACOROON
Assistant District Engineer
(Caretaker)
SUMMARY OF ESTIMATES

ITEM LABOR MATERIALS EQ. RENTALS INDIRECT COST TOTAL COST


A.1.1 (13) - 61,334.00 - 9,506.77 70,840.77
B.5 829.89 2,950.00 82.99 598.75 4,461.63
B.7 3,081.28 5,216.72 - 1,286.19 9,584.19
403 (4) 5,289.48 35,524.18 1,123.67 13,105.42 55,042.75
403 (5) 25,636.69 56,645.45 15,325.37 30,502.35 128,109.85
404 (1) a 6,130.35 84,744.81 2,416.26 29,153.57 122,444.99
801(1) 11,384.40 - 1,138.44 3,913.39 16,436.23
803 (1) a 5,587.11 - 9,225.71 4,629.01 19,441.83
900(1) 3126.54 64055.25 312.65 21092.01 88586.46
903(2) 5,192.24 22,500.00 519.22 8,816.08 37,027.55
1001 (1) a 256.37 108.83 25.64 122.14 512.98
1001 (1) a2 256.37 679.17 25.64 300.37 1,261.54
1001 (2) a1 176.07 46.50 17.61 75.06 315.23
1001 (2) a2 176.07 189.00 17.61 119.59 502.26
1001 (2) b2 176.07 75.50 17.61 84.12 353.29
1001 (2) c2 176.07 61.50 17.61 79.74 334.92
1001 (2) g2 248.02 114.50 24.80 121.04 508.36
1001 (2) k1 176.07 75.50 17.61 84.12 353.29
1001 (8) 15,693.12 42,878.52 1,569.31 370.12 60,511.07
1002 (1) e1 191.40 557.00 19.14 370.12 1,137.66
1002 (1) e2 191.40 664.00 19.14 706.59 1,581.13
1002(2)a1 132.36 844.00 13.24 309.25 1,298.84
1002(2)a2 92.21 1,005.00 9.22 345.76 1,452.19
1002(2)b2 529.44 336.00 52.94 287.00 1,205.38
1002(2)c1 661.80 164.00 66.18 278.74 1,170.72
1002(2)e1 529.44 152.00 52.94 229.50 963.88
1002(2)f2 132.36 38.00 13.24 57.37 240.97
1002(5)a1 496.04 6,850.00 49.60 2,311.14 9,706.78
1002(5)q 1,056.42 495.00 105.64 517.83 2,174.89
1002(5)q 352.14 165.00 35.21 172.61 724.96
1201(4)h3 352.14 840.00 35.21 383.55 1,610.90
1002 (5)g3 704.28 3,165.00 70.43 1,231.16 5,170.87
1002 5) c1 704.28 5,000.00 70.43 1,804.60 7,579.30
1003(1) c2 4,037.49 26,363.28 403.75 9,626.41 40,430.93
1008 (1)a 3,152.79 25,992.50 315.28 9,206.43 38,666.99
1010(1)b 2,950.72 16,632.00 295.07 6,211.81 26,089.60
1013(1) 6,126.12 22,155.00 612.61 9,029.29 37,923.03
1013(2)a 256.37 1,118.00 25.64 437.50 1,837.51
1013(2) b 922.10 4,406.08 92.21 1,693.87 7,114.26
1013(2)c 553.26 2,234.00 55.33 888.31 3,730.89
1013(3) 88.52 2,600.00 8.85 3,908.56 6,605.93
1018(2) 3,462.48 9,435.00 346.25 4,138.67 17,382.39
1027(1) 9,415.80 12,942.00 941.58 18,210.13 41,509.51
1032(1)a 5,683.50 244,235.00 568.35 18,210.13 268,696.98
1032(1)b 2,937.36 19,072.75 88.12 18,745.72 40,843.95
1032(1)c 4,785.00 7,144.00 478.50 1,363.32 13,770.82
1100(14) 176.07 207.00 17.61 125.21 525.89
1100(15) 528.21 1,020.00 52.82 500.32 2,101.35
1100(22) 248.02 800.00 - 327.51 1,375.53
1101(1)b2 1,209.41 6,155.00 120.94 2,339.17 9,824.52
1101(1)b4 907.06 5,040.00 90.71 1,886.80 7,924.56
1101(1)b8 302.35 1,881.00 30.24 691.75 2,905.33
1101(7)a1 496.04 390.00 49.60 292.39 1,228.03
1101(7)a2 496.04 320.00 49.60 270.51 1,136.16
1101(8)a2 1,984.16 1,670.00 198.42 1,203.93 5,056.51
1102(1)a1 640.68 13,000.00 64.07 4,282.73 17,987.48
1103(2)a33 540.74 2,550.00 54.07 982.75 4,127.56
1103(7)a5 1,081.47 1,680.00 108.15 896.76 3,766.37

Total Project Cost = P 1,255,209.77


Contingencies= 170.23
Engineering Overhead Cost = 25,620.00
APPROPRIATION = P 1,281,000.00

Prepared by:

ERNESTO B. BELMES
Engineer ll

Checked by:

ARLON DON G. BARBERO


Engineer ll

Submitted by:

EDWIN T. BRINGAS
Chief, Maintenance Section
Name of Project: : Repair and Maintenance of DPWH - Guard House
Location: : Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= kgs. Quantity= 780.19
Output= 61.92 kgs./hr. Duration= 12.60 hours
Say 12.00 hours

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

Foreman 1 12 71.95 863.40


Skilled 4 12 52.06 2,498.88
Unskilled 4 12 40.15 1,927.20

Sub-Total for 1 P 5,289.48

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

Minor Tools 10% of Labor Cost 1 528.95


Welding Machine 1 10 61.95 594.72

Sub-Total for 2 P 1,123.67


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

50x100x1.2mm C-Purlins kgs. 689.69 36.00 24,828.98


Welding Rod kgs. 40.00 110.00 4,400.00
50x50x5 Angle Bar -Cleats kgs. 90.50 36.00 3,258.00
20x3mm Flat Bar -Gutter support kgs. 17.70 36.00 637.20
Red Lead Primer gal. 6 400.00 2,400.00

Sub-Total for 3 P 35,524.18


Direct Cost P 41,937.33
OCM/CP 25% P 10,484.33
VAT 5% P 2,621.08
ITEM COST P 55,042.75
TOTAL UNIT COST P 70.55
Name of Project: : Repair and Maintenance of DPWH - Guard House
Location: : Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 403 (5) : Structural Steel, furnished, fabricated, and erected - Truss
Unit of Measurement= kgs. Quantity= 1,345.57
Output= 17 kgs./hr. Duration= 79.15 hours
Say 79.00 hours

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

Foreman 1 40 71.95 2,842.03


Skilled 4 79 52.06 16,450.96
Unskilled 2 79 40.15 6,343.70
Sub-Total for 1 P 25,636.69

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

Minor Tools 10% of Labor Cost 1 2,563.67


Welding Machine 1 206 61.95 12,761.70
Sub-Total for 2 P 15,325.37
Name and Specification Unit Quantity Unit Cost Amount
2. Materials:
50x50x5mm Angle Bar kgs. 817.94 36.00 29,445.81
45x45x5mm Angle Bar kgs. 461.69 36.00 16,620.76
10mm thick Steel Plate kgs. 56.52 42.00 2,373.84
6mm thick Steel Plate kgs. 9.42 42.00 395.64
Welding Rod kgs. 14.00 110.00 1,540.00
Red Lead Primer gal. 3 400.00 1,200.00
Assorted Sizes Paint Brush pcs. 10 60.00 600.00
Thinner gal. 1 250.00 250.00
12mmx400 A307 Anchor Bolt with hook kgs. 20 35.00 700.00
12.7mm Turnbuckle pc. 16 160.00 2,560.00
12mm dia. Sag Rod kgs. 27 36.00 959.40
Sub-Total for 3 P 56,645.45
Direct Cost P 97,607.50
OCM/CP 25% P 24,401.88
VAT 5% P 6,100.47
ITEM COST P 128,109.85
TOTAL UNIT COST P 95.21
Name of Project: : Repair and Maintenance of DPWH - Guard House
Location: : Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 404 (1) a : Reinforcing Steel


Unit of Measurement= kgs. Quantity= 2,297.23
Output= 179.513 kgs./hr. Duration= 12.80 hours
Say 12.00 hours

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

Foreman 1 9 71.95 647.55


Skilled 6 12 52.06 3,748.32
Unskilled 6 7 40.15 1,734.48

Sub-Total for 1-Grade 40 P 6,130.35

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

Minor Tools 5% of Labor Cost 1 122.61


Bar Cutter 1 2 219.75 395.55
Bar Bender 1 5 351.50 1,898.10

Sub-Total for 2 P 2,416.26


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

12mm dia. RSB kgs. 2,297.23 36.20 83,159.73


GI Wire #16 kgs. 34.46 46.00 1,585.09

Sub-Total for 3 P 84,744.81


Direct Cost P 93,291.42
OCM/CP 25% P 23,322.86
VAT 5% P 5,830.71
ITEM COST P 122,444.99
TOTAL UNIT COST P 53.30
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1001 (1) a : Pipe - 50mm diameter PVC
Unit of Measurement= ln.m. Quantity= 1.00
Output= 6.2625 ln.m./hr. Duration= 0.16
Say 1.00

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Unskilled 2 1 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:

50mm PVC Pipe Series 600 ln.m. 1.00 83.33


Solvent Cement cc 17.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM1001 (1) a2 : Pipe - 75mm diameter PVC


Unit of Measurement= ln.m. Quantity= 4.00
Output= 6.2625 ln.m./hr. Duration= 0.64
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06
Unskilled 2 1 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:

75mm PVC Pipe Series 600 ln.m. 4.00 144.67


Solvent Cement cc 67.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM1001 (2) a1 : Fittings- 50mm diameter PVC 45deg. Elbow


Unit of Measurement= pcs. Quantity= 1.00
Output= 7 pcs./hr. Duration= 1.00
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

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:

63mm 45 deg. PVC elbow pcs. 1.00 21.00


Solvent Cement cc 17.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM1001 (2) a2 : Fittings- 75mm diameter PVC 45deg. Elbow


Unit of Measurement= pcs. Quantity= 3.00
Output= 7 pcs./hr. Duration= 1.00
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

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:

75mm 45 deg. PVC elbow pcs. 3.00 38.00


Solvent Cement cc 50.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM1001 (2) b2 : Fittings- 75mm diameter PVC 90deg. Elbow


Unit of Measurement= pcs. Quantity= 1.00
Output= 7 pcs./hr. Duration= 1.00
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

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:

75mm 90 deg. PVC elbow pcs. 1.00 50.00


Solvent Cement cc 17.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) c2 : Fittings- 75mm diameter PVC Cleanout with Plug
Unit of Measurement= pcs. Quantity= 2.00
Output= 7 pcs./hr. Duration= 1.00
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

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:

75mm diameter PVC Cleanout with Plug pcs. 1.00 36.00


Solvent Cement cc 17.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM1001 (2) g2 : Fittings- 75mm dia. PVC Sanitary Wye


Unit of Measurement= pcs. Quantity= 2.00
Output= 7 pcs./hr. Duration= 0.29
Say 1.00

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

Foreman 1 2 71.95
Skilled 1 2 52.06

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:

pcs. 1.00 89.00


Fittings- 75mm dia. PVC Sanitary Wye
Solvent Cement cc 17.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) k1 : Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee
Unit of Measurement= pcs. Quantity= 1.00
Output= 7 pcs./hr. Duration= 0.20
Say 1.00

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

Foreman 1 1.00 71.95


Skilled 2 1.00 52.06

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:

75mm x 50mm dia Reducer - Sanitary Tee pcs. 1.00 50.00


Solvent Cement cc 17.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1002 (1) e1 : Fittings- 50mm diameter P-Trap
Unit of Measurement= pcs. Quantity= 1.00
Output= 7 pcs./hr. Duration= 1.00
Say 1.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 1 78.12
Skilled 2 1 56.64

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:

63mm 90 deg. PVC P-trap pcs. 1.00 107.00


Solvent Cement cc 300.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1002 (1) e2 : Fittings- 75mm diameter P-Trap
Unit of Measurement= pcs. Quantity= 2.00
Output= 7 pcs./hr. Duration= 1.00
Say 1.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 1 78.12
Skilled 2 1 56.64

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:

63mm 90 deg. PVC P-trap pcs. 2.00 107.00


Solvent Cement cc 300.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1001 (8) : Three Chamber Septic Vault
Unit of Measurement= ls Quantity= 1.00
Output= Duration= 24.00
Say

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

Foreman 1 24 78.12
Skilled 2 48 56.64
Unskilled 4 48 43.65

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:

Three Chamber Septic Vault unit 1.00 42,878.52

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12
80.30

P 256.37

Amount

25.64

P 25.64
Amount

83.33
25.50

P 108.83
P 390.84
P 97.71
P 24.43
P 512.98
P 512.98
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12
80.30

P 256.37

Amount

25.64

P 25.64
Amount

578.67
100.50

P 679.17
P 961.17
P 240.29
P 60.07
P 1,261.54
P 315.39
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61
Amount

21.00
25.50

P 46.50
P 240.18
P 60.04
P 15.01
P 315.23
P 315.23
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61
Amount

114.00
75.00

P 189.00
P 382.68
P 95.67
P 23.92
P 502.26
P 167.42
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61
Amount

50.00
25.50

P 75.50
P 269.18
P 67.29
P 16.82
P 353.29
P 353.29
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61
Amount

36.00
25.50

P 61.50
P 255.18
P 63.79
P 15.95
P 334.92
P 167.46
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

143.90
104.12

P 248.02

Amount

24.80

P 24.80
Amount

89.00

25.50

P 114.50
P 387.32
P 96.83
P 24.21
P 508.36
P 254.18
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61
Amount

50.00
25.50

P 75.50
P 269.18
P 67.29
P 16.82
P 353.29
P 353.29
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

78.12
113.28

P 191.40

Amount

19.14

P 19.14

Amount

107.00
450.00

P 557.00
P 767.54
P 191.89
P 47.97
P 1,007.40
P 1,007.40
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

78.12
113.28

P 191.40

Amount

19.14

P 19.14

Amount

214.00
450.00

P 664.00
P 874.54
P 218.64
P 54.66
P 1,147.83
P 573.92
ntenance of DPWH Resthouse Along Abra - Kalinga Road

TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

1,874.88
5,437.44
8,380.80

P 15,693.12

Amount

1,569.31

P 1,569.31
Amount

42,878.52

P 42,878.52
P 60,140.95
P 15,035.24
P 3,758.81
P 78,935.00
P 78,935.00
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)a1 : Galvanizes Iron Pipes (13mm dia.)


Unit of Measurement= pcs. Quantity= 3.00
Output= 3.44 pcs./hr. Duration= 0.87 hours
Say 1.00 hours

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

Skilled 1 1 52.06 52.06


Unskilled 2 1 40.15 80.30

Sub-Total for 1 P 132.36

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2. Equipment:
Minor Tools
10% of Labor Cost 1 1 13.24

Sub-Total for 2 P 13.24


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

Galvanizes Iron Pipes (13mm dia.) pcs. 3 260.00 780.00


Galvanizes Iron plug(13mm dia.) pcs. 2 20.00 40.00
Teflon Tape roll 3 8.00 24.00
Sub-Total for 3 P 844.00
Direct Cost P 989.60
OCM/CP 25% P 247.40
VAT 5% P 61.85
ITEM COST P 1,298.84
TOTAL UNIT COST P 432.95
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)a2 : Galvanizes Iron Pipes (25mm dia.)


Unit of Measurement= pcs. Quantity= 1.00
Output= 3.44 pcs./hr. Duration= 0.29 hours
Say 1.00 hours

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

Skilled 1 1 52.06 52.06


Unskilled 1 1 40.15 40.15

Sub-Total for 1 P 92.21

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2. Equipment:
Minor Tools
10% of Labor Cost 1 1 9.22

Sub-Total for 2 P 9.22


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

Galvanizes Iron Pipes (25mm dia.) pcs. 1 610.00 610.00


Gate Valve 25mm dia. pcs. 1 387.00 387.00
Teflon Tape roll 1 8.00 8.00
Sub-Total for 3 P 1,005.00
Direct Cost P 1,106.43
OCM/CP 25% P 276.61
VAT 5% P 69.15
ITEM COST P 1,452.19
TOTAL UNIT COST P 1,452.19
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)b2 : Fittings - Galvanized Iron (13mm dia elbow 1/4 bend; 90 deg. )
Unit of Measurement= pcs. Quantity= 6.00
Output= 1.72 pcs./hr. Duration= 3.49 hours
Say 4.00 hours

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

Skilled 1 4 52.06 208.24


Unskilled 2 4 40.15 321.20

Sub-Total for 1 P 529.44

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2. Equipment:
Minor Tools
10% of Labor Cost 1 4 52.94

Sub-Total for 2 P 52.94


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

Fittings - Galvanized Iron (13mm dia elbow


pcs. 6 20.00 120.00
1/4 bend; 90 deg. )
nipple 8" 13mm dia pcs. 4 50.00 200.00
Teflon Tape roll 2 8.00 16.00
Sub-Total for 3 P 336.00
Direct Cost P 918.38
OCM/CP 25% P 229.60
VAT 5% P 57.40
ITEM COST P 1,205.38
TOTAL UNIT COST P 200.90
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)c1 : Fittings - Galvanized Iron (13mm dia tee equal )


Unit of Measurement= pcs. Quantity= 7.00
Output= 1.72 pcs./hr. Duration= 4.07 hours
Say 5.00 hours

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

Skilled 1 5 52.06 260.30


Unskilled 2 5 40.15 401.50

Sub-Total for 1 P 661.80

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2. Equipment:
Minor Tools
10% of Labor Cost 1 5 66.18

Sub-Total for 2 P 66.18


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

Fittings - Galvanized Iron (13mm dia tee


pcs. 7 20.00 140.00
equal )
Teflon Tape roll 3 8.00 24.00
Sub-Total for 3 P 164.00
Direct Cost P 891.98
OCM/CP 25% P 223.00
VAT 5% P 55.75
ITEM COST P 1,170.72
TOTAL UNIT COST P 167.25
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)e1 : Fittings - Galvanized Iron (13mm dia socket/coupling)


Unit of Measurement= pcs. Quantity= 6.00
Output= 1.72 pcs./hr. Duration= 3.49 hours
Say 4.00 hours

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

Skilled 1 4 52.06 208.24


Unskilled 2 4 40.15 321.20

Sub-Total for 1 P 529.44

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2. Equipment:
Minor Tools
10% of Labor Cost 1 4 52.94

Sub-Total for 2 P 52.94


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

Fittings - Galvanized Iron (13mm dia


pcs. 6 20.00 120.00
socket/coupling)
Teflon Tape roll 4 8.00 32.00
Sub-Total for 3 P 152.00
Direct Cost P 734.38
OCM/CP 25% P 183.60
VAT 5% P 45.90
ITEM COST P 963.88
TOTAL UNIT COST P 160.65
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)f2 : Fittings - Galvanized Iron (25mm dia. x 13mm reducer coupling)
Unit of Measurement= pcs. Quantity= 1.00
Output= 1.72 pcs./hr. Duration= 0.58 hours
Say 1.00 hours

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

Skilled 1 1 52.06 52.06


Unskilled 2 1 40.15 80.30

Sub-Total for 1 P 132.36

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2. Equipment:
Minor Tools
10% of Labor Cost 1 1 13.24

Sub-Total for 2 P 13.24


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

Fittings - Galvanized Iron (25mm dia. x


pcs. 1 30.00 30.00
13mm reducer coupling)
Teflon Tape roll 1 8.00 8.00
Sub-Total for 3 P 38.00
Direct Cost P 183.60
OCM/CP 25% P 45.90
VAT 5% P 11.47
ITEM COST P 240.97
TOTAL UNIT COST P 240.97
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(5)a1 : Water Closet, Elongated, Complete


Unit of Measurement= set Quantity= 1.00
Output= 0.25 set./hr. Duration= 4.00 hours
Say 4.00 hours

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

Foreman 1 4 71.95 287.80


Skilled 1 4 52.06 208.24

Sub-Total for 1 P 496.04

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

Minor Tools 10% of Labor Cost 1 49.60

Sub-Total for 2 P 49.60


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

Water Closet 1.6gpf with tank including


sets 1.00 6,850.00 6,850.00
fittings
and acc. American std or equivalent

Sub-Total for 3 P 6,850.00


Direct Cost P 7,395.64
OCM/CP 25% P 1,848.91
VAT 5% P 462.23
ITEM COST P 9,706.78
TOTAL UNIT COST P 9,706.78
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(5)q : Faucet


Unit of Measurement= pcs. Quantity= 3.00
Output= 0.50 pc./hr. Duration= 6.00 hours
Say 6.00 hours

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

Foreman 1 6 71.95 431.70


Skilled 2 6 52.06 624.72

Sub-Total for 1 P 1,056.42

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

Minor Tools 10% of Labor Cost 1 105.64

Sub-Total for 2 P 105.64


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

Bronze Faucet 1/2" diameter pcs. 3.00 165.00 495.00

Sub-Total for 3 P 495.00


Direct Cost P 1,657.06
OCM/CP 25% P 414.27
VAT 5% P 103.57
ITEM COST P 2,174.89
TOTAL UNIT COST P 724.96
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1002(5)q : Hose Bibb


Unit of Measurement= pcs. Quantity= 1.00
Output= 0.50 pc./hr. Duration= 2.00 hours
Say 2.00 hours

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

Foreman 1 2 71.95 143.90


Skilled 2 2 52.06 208.24

Sub-Total for 1 P 352.14

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

Minor Tools 10% of Labor Cost 1 35.21

Sub-Total for 2 P 35.21


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

Bronze Hose bibb 1/2" diameter pcs. 1.00 165.00 165.00

Sub-Total for 3 P 165.00


Direct Cost P 552.35
OCM/CP 25% P 138.09
VAT 5% P 34.52
ITEM COST P 724.96
TOTAL UNIT COST P 724.96
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1201(4)h3 : Floor Drain


Unit of Measurement= pcs. Quantity= 3.00
Output= 2.00 pc./hr. Duration= 1.50 hours
Say 2.00 hours

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

Foreman 1 2 71.95 143.90


Skilled 2 2 52.06 208.24

Sub-Total for 1 P 352.14

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

Minor Tools 10% of Labor Cost 1 35.21

Sub-Total for 2 P 35.21


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

4''x4" Stainless Steel Floor Drain pcs. 3.00 280.00 840.00

Sub-Total for 3 P 840.00


Direct Cost P 1,227.35
OCM/CP 25% P 306.84
VAT 5% P 76.71
ITEM COST P 1,610.90
TOTAL UNIT COST P 536.97
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM1002 (5)g3 : Lavatory, Wall Hung Complete


Unit of Measurement= set Quantity= 1.00
Output= 0.25 set/hr. Duration= 4.00 hours
Say 4.00 hours

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

Foreman 1 4 71.95 287.80


Skilled 2 4 52.06 416.48

Sub-Total for 1 P 704.28

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

Minor Tools 10% of Labor Cost 1 70.43

Sub-Total for 2 P 70.43


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

Lavatory Wall Hung including fittings and acc. set 1.00 3,000.00 3,000.00
American Standard or Equivalent
Solvent Cement sealant 100cc can 1 165.00 165.00

Sub-Total for 3 P 3,165.00


Direct Cost P 3,939.71
OCM/CP 25% P 984.93
VAT 5% P 246.23
ITEM COST P 5,170.87
TOTAL UNIT COST P 5,170.87
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM1002 5) c1 : Kitchen Sink Complete


Unit of Measurement= set Quantity= 1.00
Output= 0.25 set/hr. Duration= 4.00 hours
Say 4.00 hours

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

Foreman 1 4 71.95 287.80


Skilled 2 4 52.06 416.48

Sub-Total for 1 P 704.28

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

Minor Tools 10% of Labor Cost 1 70.43

Sub-Total for 2 P 70.43


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

Kitchen Sink, Stainless set 1.00 5,000.00 5,000.00

Sub-Total for 3 P 5,000.00


Direct Cost P 5,774.71
OCM/CP 25% P 1,443.68
VAT 5% P 360.92
ITEM COST P 7,579.30
TOTAL UNIT COST P 7,579.30
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1100(14) : Octagonal Junction Box PVC


Unit of Measurement= pcs. Quantity= 5.00
Output= 7 pcs./hr. Duration= 0.71
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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


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

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

4x4 Octagonal Junction Box pcs. 3 33.00


PVC Adapter pcs. 12 9.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1100(15) : Utility Boxes PVC


Unit of Measurement= pcs. Quantity= 15.00
Output= 7 pcs./hr. Duration= 2.14
Say 3.00

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

Foreman 1 3 71.95
Skilled 2 3 52.06

Sub-Total for 1

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


2. Equipment:
Minor Tools
10% of Labor Cost 1 3

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

2x4 Utility Box pcs. 15 32.00


PVC Adapter pcs. 60 9.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1100(22) : Grounding Rod Copperweld
Unit of Measurement= length Quantity= 2.00
Output= Duration= 2.00
Say 2.00

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

Foreman 1 2 71.95
Skilled 1 2 52.06

Sub-Total for 1

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


2. Equipment:

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

16mm x 2.4 m Copperweld Grounding Rod pcs. 2 250.00


Clamp pcs. 2 150.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1101(1)b2 : Electrical Wire - 2.0mm TWG/THHN


Unit of Measurement= mtr. Quantity= 250.00
Output= 75 lm./hr. Duration= 3.33
Say 4.00

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

Foreman 1 3 71.95
Skilled 4 4 52.06
Unskilled 2 2 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 1 100

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

Electrical Wire - 2.0mm TWG/THHN mtr. 250 24.00


Electrical Tape pcs 5 31.00
PVC conduit pipe (3m x 19mm D) pcs 28 95.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1101(1)b4 : Electrical Wire - 3.5mm TWG/THHN


Unit of Measurement= mtr. Quantity= 200.00
Output= 75 lm./hr. Duration= 2.67
Say 3.00

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

Foreman 1 2 71.95
Skilled 4 3 52.06
Unskilled 2 2 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 1 100

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

Electrical Wire - 3.5mm TWG/THHN mtr. 200 24.00


3.5mm TWG Wire (for grounding) mtr. 10 24.00
Electrical Tape pcs 2 31.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1101(1)b8 : Electrical Wire - 8.0mm TWG/THHN


Unit of Measurement= roll Quantity= 50.00
Output= 75 lm./hr. Duration= 0.67
Say 1.00

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

Foreman 1 1 71.95
Skilled 4 1 52.06
Unskilled 2 1 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 1 100

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

Electrical Wire - 8.0mm TWG/THHN rolls 50.00 37.00


Electrical Tape pcs 1 31.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1101(7)a1 : Single Pole Wall Switch on one Switch Plate


Unit of Measurement= set Quantity= 3.00
Output= 1.25 set/hr. Duration= 2.40
Say 2.00

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

Skilled 2 2 71.95
Unskilled 2 2 52.06

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
3. Materials:

Tumbler Switch Single-Gang set 3.00 130.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1101(7)a2 : Duplex(2 Single Pole Wall Switch on one Switch Plate)
Unit of Measurement= set Quantity= 2.00
Output= 1.25 set/hr. Duration= 1.60
Say 2.00

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

Skilled 2 2 71.95
Unskilled 2 2 52.06

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
3. Materials:

Tumbler Switch Two-Gang set 2.00 160.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1101(8)a2 : Duplex Convenience Receptacles/Outlets


Unit of Measurement= set Quantity= 10.00
Output= 1.25 set/hr. Duration= 8.00
Say 8.00

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

Skilled 2 8 71.95
Unskilled 2 8 52.06

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:

Duplex Convenience Outlet set 10.00 167.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1102(1)a1 : Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
Unit of Measurement= set Quantity= 1.00
Output= 0.3 set/hr. Duration= 4.00
Say 4.00

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

Foreman 1 2 71.95
Skilled 2 4 52.06
Unskilled 1 2 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:

15 AMP Circuit Breaker pcs. 3.00 300.00


20 AMP Circuit Breaker pcs. 2.00 350.00
60 AMP Circuit Breaker pcs. 1.00 400.00
6 holes Panel Box set 1.00 1,000.00
ABRAECO Connection set. 1.00 10,000.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1103(2)a33 : Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted)
Unit of Measurement= sets Quantity= 3.00
Output= 1.0 set/hr. Duration= 3.00
Say 3.00

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

Foreman 1 2 71.95
Skilled 2 3 52.06
Unskilled 2 2 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 3

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

1-36 Watts Flourescent Lighting Fixture


(FLF) sets 3.00 850.00
s

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS

ITEM 1103(7)a5 : Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet
Unit of Measurement= sets Quantity= 6.00
Output= 1.0 set/hr. Duration= 6.00
Say 6.00

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

Foreman 1 3 71.95
Skilled 2 6 52.06
Unskilled 2 3 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
3. Materials:

18w Energy Saving bulb with receptacle sets 6.00 280.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61
Amount

99.00
108.00

P 207.00
P 400.68
P 100.17
P 25.04
P 525.89
P 105.18
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

215.85
312.36

P 528.21

Amount

52.82

P 52.82
Amount

480.00
540.00

P 1,020.00
P 1,601.03
P 400.26
P 100.06
P 2,101.35
P 140.09
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

143.90
104.12

P 248.02

Amount

P -
Amount

500.00
300.00

P 800.00
P 1,048.02
P 262.01
P 65.50
P 1,375.53
P 687.76
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

215.85
832.96
160.60

P 1,209.41

Amount

120.94

P 120.94
Amount

6,000.00
155.00
2,660.00

P 6,155.00
P 7,485.35
P 1,871.34
P 467.83
P 9,824.52
P 39.30
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

161.89
624.72
120.45

P 907.06

Amount

90.71

P 90.71
Amount

4,800.00
240.00
62.00

P 5,040.00
P 6,037.76
P 1,509.44
P 377.36
P 7,924.56
P 39.62
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

53.96
208.24
40.15

P 302.35

Amount

30.24

P 30.24
Amount

1,850.00
31.00

P 1,881.00
P 2,213.59
P 553.40
P 138.35
P 2,905.33
P 58.11
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

287.80
208.24

P 496.04

Amount

49.60

P 49.60
Amount

390.00

P 390.00
P 935.64
P 233.91
P 58.48
P 1,228.03
P 409.34
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

287.80
208.24

P 496.04

Amount

49.60

P 49.60
Amount

320.00

P 320.00
P 865.64
P 216.41
P 54.10
P 1,136.16
P 568.08
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

1,151.20
832.96

P 1,984.16

Amount

198.42

P 198.42
Amount

1,670.00

P 1,670.00
P 3,852.58
P 963.14
P 240.79
P 5,056.51
P 505.65
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

143.90
416.48
80.30

P 640.68

Amount

64.07

P 64.07
Amount

900.00
700.00
400.00
1,000.00
10,000.00

P 13,000.00
P 13,704.75
P 3,426.19
P 856.55
P 17,987.48
P 17,987.48
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

107.93
312.36
120.45

P 540.74

Amount

54.07

P 54.07
Amount

2,550.00

P 2,550.00
P 3,144.81
P 786.20
P 196.55
P 4,127.56
P 1,375.85
ETAILED UNIT PRICE ANALYSIS

hours
hours

Amount

215.85
624.72
240.90

P 1,081.47

Amount

108.15

P 108.15
Amount

1,680.00

P 1,680.00
P 2,869.62
P 717.40
P 179.35
P 3,766.37
P 627.73
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued 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

Designation No. of Person No. of Hours Hourly Rate

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. For DPWH 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 10%
VAT 5%
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS


ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM B.7 : Occupational Safety and Health Program


Unit of Measurement= month Quantity= 2.00
Output= Duration=

Designation No. of Person No. of Hours Hourly Rate

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 488 7.67
Safety Helmet man-days 488 0.25
Safety Gloves man-days 488 2.77

Sub-Total for 3
Direct Cost
OCM 10%
VAT 5%
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS


ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM A.1.1 (13) : Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers
Unit of Measurement= l.s. Quantity= 1.00
Output= Duration=
Say -

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Sub-Total for 1

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

2. Equipment:

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:
uratex mattress w/ thin cotton cover (3x30x75
green) pcs. 2.00 1,800.00
monoblock chair pcs. 5.00 200.00
kitchen accessories set 1.00 1,500.00
double burner stove set. 1.00 1,500.00
L.P.G. pcs. 1.00 1,000.00
Air Con(1.5 HP) pcs. 2.00 22,867.00
Hanging Cabinet l.s. 1.00 7,000.00
Sub-Total for 3
Direct Cost
OCM/CP 10%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS


ITEM 801(1) : Removal of Actual Structures/Obstruction (Windows & Roof Framing)
Unit of Measurement= l.s. Quantity= 1.00
Output= Duration= 40.00
Say 40.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 40 71.95
Skilled 1 40 52.06
Unskilled 4 40 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

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 803 (1) a : Structure Excavation


Unit of Measurement= cu.m. Quantity= 60.48
Output= 30 cu.m./hr. Duration= 2.02
Say 3.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 3 71.95
Skilled (Equipment Operator) 2 3 52.06
Skilled (Mason) 6 21 40.15

Sub-Total for 1

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

2. Equipment:

Backhoe (1.04 cu.m. Capacity) 1 3 1,537.00


Dumptruck (10 cu.m. Capacity) 1 3 1,352.00
Minor Tools 10% of Labor Cost 1.00

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost


2. Materials:

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 900(1) : Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam)
Unit of Measurement= cu.m. Quantity= 12.45
Output= 2.25 cu.m./hr. Duration= 5.53
Say 6.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 6 71.95
Skilled 4 6 52.06
Unskilled 6 6 40.15

Sub-Total for 1

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

2. Equipment:

Concrete Vibrator 1 22 148.88


Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Ready Mix Concrete 4000 PSI @ 14 Days cu.m. 12.45 5,145.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 903(2) : Forms and Falseworks


Unit of Measurement= l.s Quantity= 1
Output= Duration= 15.31
Say 16.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 8 71.95
Skilled 4 16 52.06
Unskilled 4 8 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 16

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

1/4" Ordinary Plywood (4x8ft) - Two(2) Uses pcs. 25 320.00


2x2 Coco Lumber (multiple uses) bd.ft. 500 25.00
common nails assorted kg. 25 80.00

Sub-Total for 3
Direct Cost
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS


OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1003(1) c2 : Ceiling (6.0mm Wood Frame Marine Plywood)


Unit of Measurement= sq.m. Quantity= 69.50
Output= 5.1 Duration= 13.63
Say 14.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 11 71.95
Skilled 4 11 52.06
Unskilled 4 6 40.15

Sub-Total for 1

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

2. Equipment:

10% of Labor Cost 1 14 403.75

Sub-Total for 2
Name and Specification Unit Quantity Unit Cost

2. Materials:

4.5mm thick Marine Plywood pcs. 24 350.00

using 2"x2" ceiling Joist at 0.40m. Spacing bdft 443 40.00


common nails assorted kg 2 80.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1008 (1)a : Residential Casement


Unit of Measurement= sq.m. Quantity= 14.05
Output= 0.72 sq.m./hr. Duration= 19.51
Say 20.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 10 71.95
Skilled 2 20 52.06
Unskilled 1 10 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 0 315.28

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

aluminum window(sliding type) sq.m. 14.05 1,850.00

note: complete accessories and glass

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS


TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1010(1)b : Wooden Doors - Flush


Unit of Measurement= sq.m. Quantity= 10.08
Output= 0.625 sq.m./hr. Duration= 16.13
Say 16.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 2 16 52.06
Unskilled 2 16 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 16 295.07

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Flush Type solid core door sq.m. 7.56 1,700.00


0.6m PVC door set 2.52 1,500.00

note: doors with complete hardware


accessories(hinge and door knobs)
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1013(1) : Corrugated Metal Roofing - Guage 26


Unit of Measurement= sq.m Quantity= 79.82
Output= 4.15 sq.m./hr. Duration= 19.23
Say 19.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 14 71.95
Skilled 4 19 52.06
Unskilled 2 14 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 19 612.61

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Gauge 26 Pre-painted Corrugated Metal Sheet(Long Span) sq.m 79.82 250.00


umbrella nails kg. 16.00 80.00
Roof Sealant pcs. 8 115.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1013(2)a : Fabricated Metal Roofing Accessory -Ridge Roll


Unit of Measurement= ln.m. Quantity= 6.50
Output= 5.3125 ln.m./hr. Duration= 1.22
Say 1.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 1 71.95
Skilled 2 1 52.06
Unskilled 2 1 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 1 25.64

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Gauge 24 Pre-painted Ridge Roll ln.m. 6.50 168.00


1/8x1"Blind Rivets pcs. 26.00 1.00
Roof Sealant pcs. 3 115.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1013(2) b : Fabricated Metal Roofing Accessory -Flashings


Unit of Measurement= ln.m. Quantity= 24.56
Output= 5.3125 ln.m./hr. Duration= 4.62
Say 5.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 2 5 52.06
Unskilled 2 5 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 5 92.21

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Gauge 24 Pre-painted Wall Flashing (2.44m) ln.m. 12.28 168.00


Gauge 24 Pre-painted Flashing (2.44m) ln.m. 12.28 168.00
1/8x1"Blind Rivets pcs. 100.00 1.00
Marine Epoxy lts. 1 180.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= ln.m. Quantity= 13.00
Output= 5.3125 ln.m./hr. Duration= 2.45
Say 3.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 2 3 52.06
Unskilled 2 3 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 2 55.33

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Gauge 24 Pre-painted Gutter (2.44m) ln.m. 13.00 168.00


1/8x1"Blind Revits pcs. 50.00 1.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1013(3) : Roof Ventilators


Unit of Measurement= each Quantity= 0.48
Output= 1 Duration= 0.48
Say 0.48

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 2 0.48 52.06


Unskilled 2 0.48 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 0.48 8.85

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

300x1175mm Roof Ventilators each 2.0 1,300.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1018(2) : Unglazed Tiles - Vitrified Floor Tile


Unit of Measurement= sq.m. Quantity= 12.75
Output= 1.12 sq.m./hr. Duration= 11.38
Say 12.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 4 12 52.06
Unskilled 2 12 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 11 346.25

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

200x200mm Unglazed Vitrified Tiles sq.m. 12.75 740.00


note: with tile trim, adhesive and tile grout and
cement base

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

ITEM 1027(1) : Cement Plaster Finish


Unit of Measurement= sq.m. Quantity= 181.62
Output= 9.5 sq.m./hr. Duration= 19.12
Say 20.00
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS


Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 6 20 56.64
Unskilled 4 15 43.65

Sub-Total for 1

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

2. Equipment:
Minor Tools
10% of Labor Cost 1 19 941.58

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

40 kg. Cement bags 35.00 261.00


Fine sand cu.m. 3.00 1,269.00
note:(16mm thick plaster average)

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1032(1)a : Painting Works - Masonry and Fiber Cement Painting


Unit of Measurement= sq.m. Quantity= 181.62
Output= 12.5478 sq.m./hr. Duration= 14.47
Say 15.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 8 78.12
Skilled 6 15 56.64

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:

Flat Wall Primer - 1 coat gal. 107.00 581.00


Semi-Gloss Latex - 2 coats gal. 213.00 581.00
Penetrating Sealer gal. 107.00 545.00
Tinting Color (latex) ls. 1.00 1,230.00
Putty Filler lts. 71.00 275.00
Paint Brush ls. 1.00 1,200.00
Paint Roller (big) ls. 1.00 675.00
Body Filler with Hardener gal. 10.00 550.00
Extra Hardener pcs. 10.00 120.00
Paint Reducer (thinner) gal. 27.00 250.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1032(1)b : Painting Works - Metal Painting


Unit of Measurement= sq.m. Quantity= 14.05
Output= 4.1826 sq.m./hr. Duration= 3.36
Say 4.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 26 78.12
Skilled 4 4 56.64

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:

Red Oxide Primer/Rust-off Gray - 1 coat gals 11 581.00


Top Coat Quick Dry Enamel - 2 coats gals 17 581.00
Paint Brush ls. 1.00 1,200.00
Lacquer Thinner gal. 7.00 250.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of DPWH - Guard House
Location: Zone 7, Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1032(1)c : Painting Works - Wood Paint


Unit of Measurement= sq.m. Quantity= 69.50
Output= 2.88 sq.m./hr. Duration= 24.13
Say 25.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 25 78.12
Skilled 2 25 56.64

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:

Quick Dry Enamel gals 4 581.00


Oil Tinting Color ls. 1 1,230.00
Paint Brush ls. 1.00 550.00
Paint Thinner gal. 3.00 250.00
Wood Putty lts. 7.00 250.00
Sand Paper ls. 1.00 540.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
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 386.29
P 212.46
TAILED UNIT PRICE ANALYSIS
P 4,461.63
P 4,461.63
TAILED UNIT PRICE ANALYSIS

Amount

2,343.60
416.48
321.20

P 3,081.28

Amount

P -

Amount

3,742.96
122.00
1,351.76

P 5,216.72
P 8,298.00
P 829.80
P 456.39
TAILED UNIT PRICE ANALYSIS
P 9,584.19
P 4,792.10
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

-
-

P -

Amount

P -

Amount

3,600.00
1,000.00
1,500.00
1,500.00
1,000.00
45,734.00
7,000.00
P 61,334.00
P 61,334.00
P 6,133.40
P 3,373.37
P 70,840.77
P 70,840.77
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

2,878.00
2,082.40
6,424.00

P 11,384.40

Amount

1,138.44

P 1,138.44

Amount

P -
P 12,522.84
P 3,130.71
P 782.68
P 16,436.23
P 16,436.23
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

215.85
312.36
5,058.90

P 5,587.11

Amount

4,611.00
4,056.00
558.71

P 9,225.71

Amount

P -
P 14,812.82
P 3,703.21
P 925.80
P 19,441.83
P 321.46
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

431.70
1,249.44
1,445.40

P 3,126.54

Amount

3,275.36
312.65

P 312.65

Amount

64,055.25

P 64,055.25
P 67,494.44
P 16,873.61
P 4,218.40
P 88,586.46
P 7,115.38
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

575.60
3,331.84
1,284.80

P 5,192.24

Amount

519.22

P 519.22

Amount

8,000.00
12,500.00
2,000.00

P 22,500.00
P 28,211.46
TAILED UNIT PRICE ANALYSIS
P 7,052.87
P 1,763.22
P 37,027.55
P 37,027.55
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

805.84
2,332.29
899.36

P 4,037.49

Amount

403.75

P 403.75
Amount

8,446.18

17,733.62
183.48

P 26,363.28
P 30,804.52
P 7,701.13
P 1,925.28
P 40,430.93
P 581.74
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

719.50
2,031.79
401.50

P 3,152.79

Amount

315.28

P 315.28

Amount

25,992.50

P 25,992.50
P 29,460.56
P 7,365.14
P 1,841.29
P 38,666.99
TAILED UNIT PRICE ANALYSIS
P 2,752.10
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

1,665.92
1,284.80

P 2,950.72

Amount

295.07

P 295.07

Amount

12,852.00
3,780.00
-

P 16,632.00
P 19,877.79
P 4,969.45
P 1,242.36
P 26,089.60
P 2,588.25
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

1,025.29
3,956.56
1,144.28

P 6,126.12

Amount

612.61

P 612.61

Amount

19,955.00
1,280.00
920.00

P 22,155.00
P 28,893.73
P 7,223.43
P 1,805.86
P 37,923.03
P 475.11
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12
80.30

P 256.37

Amount

25.64

P 25.64

Amount

1,092.00
26.00
345.00

P 1,118.00
P 1,400.01
P 350.00
P 87.50
P 1,837.51
P 282.69
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

520.60
401.50

P 922.10

Amount

92.21

P 92.21

Amount

2,063.04
2,063.04
100.00
180.00

P 4,406.08
P 5,420.39
P 1,355.10
P 338.77
P 7,114.26
P 289.67
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

312.36
240.90

P 553.26

Amount

55.33

P 55.33

Amount

2,184.00
50.00

P 2,234.00
P 2,842.59
P 710.65
P 177.66
P 3,730.89
P 286.99
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

49.98
38.54

P 88.52

Amount

8.85

P 8.85

Amount

2,600.00

P 2,600.00
P 2,697.37
P 674.34
P 168.59
P 3,540.30
P 7,375.63
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

2,498.88
963.60

P 3,462.48

Amount

346.25

P 346.25

Amount

9,435.00

P 9,435.00
P 13,243.73
P 3,310.93
P 827.73
P 17,382.39
P 1,363.32

hours
hours
TAILED UNIT PRICE ANALYSIS
Amount

6,796.80
2,619.00

P 9,415.80

Amount

941.58

P 941.58

Amount

9,135.00
3,807.00

P 12,942.00
P 23,299.38
P 5,824.85
P 1,456.21
P 30,580.44
P 168.38
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

585.90
5,097.60

P 5,683.50

Amount

568.35

P 568.35

Amount

62,167.00
123,753.00
58,315.00
1,230.00
19,525.00
1,200.00
675.00
5,500.00
1,200.00
6,750.00

P 244,235.00
P 250,486.85
P 62,621.71
P 15,655.43
P 328,763.99
P 1,810.18
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

2,031.12
906.24

P 2,937.36

Amount

88.12

P 88.12

Amount

6,245.75
9,877.00
1,200.00
1,750.00

P 19,072.75
P 22,098.23
P 5,524.56
P 1,381.14
P 29,003.93
P 2,064.34
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

1,953.00
2,832.00

P 4,785.00

Amount

478.50

P 478.50

Amount

2,324.00
1,230.00
550.00
750.00
1,750.00
540.00

P 7,144.00
P 12,407.50
P 3,101.88
P 775.47
P 16,284.84
P 234.31
STRUCTURE EXCAVATION
septic tank= 48 cu.m. Area= 2.42 sq.m. H=
column footing= 5.28 cu.m. Area= 1 sq.m. H=
Wall footing= 7.2 cu.m. Area= 0.18 sq.m. l=

60.48 cu.m.

REINFORCING STEEL BARS


6m commercial length/pc. factor
10 mm RSB L = 2588.36 m. 431 pcs. 5.33

weight= x 0.00888 x Length

wall
W
net area of wall= 127.76 sq.m.
factor= 11 m./sq.m.
length of bars for masonry wall= 1405.36 m.

column
vertical bars LATERAL BARS
L= 3.8
# OF BARS= 4 # OF BARS=
# OF COLUMN= 6 # OF COLUMN=
TOTAL LENGTH= 91.2 TOTAL LENGTH=
COLUMN FOOTING
TEMPERATURE BARS LATERAL BARS
L= 1
# OF BARS= 6 # OF BARS=
# OF COLUMN= 6 # OF COLUMN=
TOTAL LENGTH= 36 TOTAL LENGTH=
WALL FOOTING
TEMPERATURE BARS LATERAL BARS
L= 0.3
# OF BARS= 14 # OF BARS=
# OF COLUMN= 9 # OF COLUMN=
TOTAL LENGTH= 37.8 TOTAL LENGTH=
SLAB
net area of wall= 50
factor= 11
length of bars = 550
BEAM
MAIN BAR STIRRUPS BAR
L= 4
# OF BARS= 6 # OF BARS=
# OF BEAM= 7 # OF BEAM=
TOTAL LENGTH= 168 TOTAL LENGTH=

MASONRY WORKS
W-1
area of W 127.76 sq.m.
height of wall= m.
length of wall= m.
area of ramp= sq.m.
area of doors= sq.m.
net area of wall= 127.76

REINFORCED CONCRETE
Note: use Class A concrete mix (1:2:4)
COLUMN
column
Heigth= 3.8
width= 0.25
thickness= 0.25
#= 6
Volume= 1.57

COLUMN FOOTING
CF
Heigth= 1
width= 1
thickness= 0.25
#= 6
Volume= 1.65

WALL FOOTING
WF
Heigth= 4
width= 0.3
thickness= 0.2
#= 9
Volume= 2.38

STEEL TRUSS
(3/16"x2-1/2''x2-1/2''x20'Angle bar)
TOP CHORD(2-3/16"x2''x2''x20'Angle bar)
EFF. L NO. NO OF TRUSS LENGTH
12.28 2 3 73.68
12.28 2 3 73.68
TOTAL LENGTH= 147.36 m.
BOTTOM CHORD(2-3/16"x2-''x2''x20'Angle bar)
EFF. L NO. NO OF TRUSS LENGTH
11.6 2 3 69.6
TOTAL LENGTH= 69.6 m.

VERTICAL MEMBER(3/16"x1-3/4''x1-3/4''x20'Angle bar)


EFF. L NO. NO OF TRUSS LENGTH
0.48 2 3 2.88
0.86 2 3 5.16
1.24 2 3 7.44
1.62 2 3 9.72
2 2 3 12
1.62 2 3 9.72
1.24 2 3 7.44
0.86 2 3 5.16
0.48 2 3 2.88

TOTAL LENGTH= 62.4 m.

DIAGONAL MEMBER(2-3/16"x2''x2''x20'Angle bar)


EFF. L NO. NO OF TRUSS LENGTH
1.2 2 3 7.2
1.4 2 3 8.4
1.66 2 3 9.96
1.96 2 3 11.76
1.96 2 3 11.76
1.66 2 3 9.96
1.4 2 3 8.4
1.2 2 3 7.2
TOTAL LENGTH= 74.64 m.
GRAND TOTAL
3/16"x2''x2''x20'Angle bar= 216.96 m 37 pcs
3/16"x1-3/4''x1-3/4''x20'Angle ba 137.04 m 23 pcs

FOR TRUSS
(1.0x2"x6"x20' C-Purlins)
C-PURLINS
EFF. L NO. LENGTH
6.5 24 156

TOTAL LENGTH= 156 m.


TOTAL NO. OF BAR= 26 PCS

FACIA BOARD
EFF. L NO. LENGTH
19.14 2 38.28

TOTAL LENGTH= 38.28 m.


TOTAL NO. OF BAR= 7 PCS
1.5 m. No.= 12 pcs
0.8 m. No.= 6 pcs
4 m. No.= 9 pcs
m. No.= 2 pcs

K.G.
2297.23

235 pcsx10mm dia.x6.0m.

LATERAL BARS
L= 1
# OF BARS= 19
# OF COLUMN= 6
TOTAL LENGTH= 114

LATERAL BARS
L= 1
# OF BARS= 6
# OF COLUMN= 6
TOTAL LENGTH= 36

LATERAL BARS
L= 4
# OF BARS= 3
# OF COLUMN= 9
TOTAL LENGTH= 108

sq.m.
m./sq.m.
m.

STIRRUPS BAR
L= 1
# OF BARS= 6
# OF BEAM= 7
TOTAL LENGTH= 42
SLAB
WF
AREA= 50
width=
thickness= 0.1
#=
Volume= 5

BEAM
B
Heigth= 4
width= 0.2
thickness= 0.3
#= 7
Volume= 1.85
ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Number
A.1.1 (13)
B.5
B.7
403 (4)
403 (5)
404 (1) a
801(1)
803 (1) a
900(1)
903(2)
1001 (1) a
1001 (1) a2
1001 (2) a1
1001 (2) a2
1001 (2) b2
1001 (2) c2
1001 (2) g2
1001 (2) k1
1001 (8)
1002 (1) e1
1002 (1) e2
1002(2)a1
1002(2)a2
1002(2)b2
1002(2)c1
1002(2)e1
1002(2)f2
1002(5)a1
1002(5)q
1002(5)q
1201(4)h3
1002 (5)g3
1002 5) c1
1003(1) c2
1008 (1)a
1010(1)b
1013(1)
1013(2)a
1013(2) b
1013(2)c
1013(3)
1018(2)
1027(1)
1032(1)a
1032(1)b
1032(1)c
1100(14)
1100(15)
1100(22)
1101(1)b2
1101(1)b4
1101(1)b8
1101(7)a1
1101(7)a2
1101(8)a2
1102(1)a1
1103(2)a33
1103(7)a5
ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Name
Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers
Project Billboard / Signboard
Occupational Safety and Health Program
Structural Steel, furnished, and fabricated - Purlins
Structural Steel, furnished, fabricated, and erected - Truss
Reinforcing Steel
Removal of Actual Structures/Obstruction (Windows & Roof Framing)
Structure Excavation
Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam)
Forms and Falseworks
Pipe - 50mm diameter PVC
Pipe - 75mm diameter PVC
Fittings- 50mm diameter PVC 45deg. Elbow
Fittings- 75mm diameter PVC 45deg. Elbow
Fittings- 75mm diameter PVC 90deg. Elbow
Fittings- 75mm diameter PVC Cleanout with Plug
Fittings- 75mm dia. PVC Sanitary Wye
Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee
Three Chamber Septic Vault
Fittings- 50mm diameter P-Trap
Fittings- 75mm diameter P-Trap
Galvanizes Iron Pipes (13mm dia.)
Galvanizes Iron Pipes (25mm dia.)
Fittings - Galvanized Iron (13mm dia elbow 1/4 bend; 90 deg. )
Fittings - Galvanized Iron (13mm dia tee equal )
Fittings - Galvanized Iron (13mm dia socket/coupling)
Fittings - Galvanized Iron (25mm dia. x 13mm reducer coupling)
Water Closet, Elongated, Complete
Faucet
Hose Bibb
Floor Drain
Lavatory, Wall Hung Complete
Kitchen Sink Complete
Ceiling (6.0mm Wood Frame Marine Plywood)
Residential Casement
Wooden Doors - Flush
Corrugated Metal Roofing - Guage 26
Fabricated Metal Roofing Accessory -Ridge Roll
Fabricated Metal Roofing Accessory -Flashings
Fabricated Metal Roofing Accessory - Gutters
Roof Ventilators
Unglazed Tiles - Vitrified Floor Tile
Cement Plaster Finish
Painting Works - Masonry and Fiber Cement Painting
Painting Works - Metal Painting
Painting Works - Wood Paint
Octagonal Junction Box PVC
Utility Boxes PVC
Grounding Rod Copperweld
Electrical Wire - 2.0mm TWG/THHN
Electrical Wire - 3.5mm TWG/THHN
Electrical Wire - 8.0mm TWG/THHN
Single Pole Wall Switch on one Switch Plate
Duplex(2 Single Pole Wall Switch on one Switch Plate)
Duplex Convenience Receptacles/Outlets
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted)
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet
Unit Qty
l.s. 1.00 A.1.1 (13)
l.s. 1.00 B.5
month 2.00 B.7
kgs. 780.19 403 (4)
kgs. 1,345.57 403 (5)
kgs. 2,297.23 404 (1) a
l.s. 1.00 801(1)
cu.m. 60.48 803 (1) a
cu.m. 12.45 900
l.s 1.00 903(2)
ln.m. 1.00 1001 (1) a
ln.m. 4.00 1001 (1) a2
pcs. 1.00 1001 (2) a1
pcs. 3.00 1001 (2) a2
pcs. 1.00 1001 (2) b2
pcs. 2.00 1001 (2) c2
pcs. 2.00 1001 (2) g2
pcs. 1.00 1001 (2) k1
ls 1.00
pcs. 1.00 1002 (1) e1
pcs. 2.00 1002 (1) e2
pcs. 3.00 1002(2)a1
pcs. 1.00 1002(2)a2
pcs. 6.00 1002(2)b2
pcs. 7.00 1002(2)c1
pcs. 6.00 1002(2)e1
pcs. 1.00 1002(2)f2
set 1.00 1002(5)a1
pcs. 3.00 1002(5)q
pcs. 1.00 1002(5)q
pcs. 3.00 1201(4)h3
set 1.00 1002 (5)g3
set 1.00 1002 5) c1
sq.m. 69.50 1003(1) c2
sq.m. 14.05 1008 (1)a
sq.m. 10.08 1010(1)b
sq.m 79.82 1013(1)
ln.m. 6.50 1013(2)a
ln.m. 24.56 1013(2) b
ln.m. 13.00 1013(2)c
each 0.48 1013(3)
sq.m. 12.75 1018(2)
sq.m. 181.62
sq.m. 181.62 1032(1)a
sq.m. 14.05 1032(1)b
sq.m. 69.50 1032(1)c
pcs. 5.00 1100(14)
pcs. 15.00 1100(15)
length 2.00 1100(22)
mtr. 250.00 1101(1)b2
mtr. 200.00 1101(1)b4
roll 50.00 1101(1)b8
set 3.00 1101(7)a1
set 2.00 1101(7)a2
set 10.00 1101(8)a2
set 1.00 1102(1)a1
sets 3.00 1103(2)a33
sets 6.00 1103(7)a5
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 = P 73.57


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 DAYS
225 CU.M.

= P 154.04
Total Cost of Aggregates at Quarry Site = 227.61

II. HAULING COST OF FINE/COARSE AGGREGATES


SOURCE: MUDIIT SAND & GRAVEL PIT(ABRA RIVER)(K0421 + 554)
HAULING DISTANCE = 44.55 KMS.

1 DUMPTRUCK WITH A CAPACITY OF 4.5 CU.M.


LOADING TIME =
UNLOADING TIME =
SLACK TIME =

LOADED TRIP = 5 KMS. X 60 MINS/HR =


20 KPH

UNLOADED TRIP = 5 KMS. X 60 MINS/HR =


30 KPH

TOTAL TIME =
NO OF HRS./TRIP = 33 =
60 MINS./HR.

COST OF 1 DUMPTRUCK = P 6,456.00 /day X 0.55 =


8 HRS.

UNIT COST = P 443.85 + P 227.61 =


4.5 SAY
III. HAULING COST OF BUILDING MATERIALS
Equipment Rental:
1- Dumptruck 6-8 tons,4. 5 cu.m. P 807.00
P 6,456.00
6-Laborers @ 40.15 /man hr. P 240.90
P 1,927.20

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: 56.60 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 = P 1,222.55
Hauling cost P 6.00 1000
P 256.00 = P 1.22
Pick-up price= P 12.00
Hauling Cost of RSB 5" thk. CHB P 13.22
= P 1,222.55 per trip
6000 Kgs. = P 1.22
= P 0.20 /kg. Pick-up price= P 9.00
Pick-up price 36 /kg. 4" thk. CHB P 10.22
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 = 5 KMS.
USING
1 DUMPTRUCK WITH A CAPACITY OF 4.5 CU.M.

LOADING TIME = 30
UNLOADING TIME = 1
SLACK TIME = 8
39

LOADED TRIP = 5 KMS. X 60 MINS/HR = 20


15 KPH

UNLOADED TRIP 5 KMS. X 60 MINS/HR = 15


20 KPH

TOTAL TIME = 74

O OF HRS./TRIP = 74 = 1.23
60 MINS./HR.

COST OF 1 DUMPTRUCK = P 6,456.00 X 1.23 = P 992.61


8 HRS.

COST OF LABOR = P 2,248.40 X 30 = P 140.53


8 (60 MINS./HR)

TOTAL = P 1,133.14

UNIT COST = P 1,133.14 + P 160.60 = P 412.41


4.5 SAY P 412.00
/cu.m.

/cu.m.
/cu.m.

1 DUMPTRUCK WITH A CAPACITY OF 4.5 CU.M.


5 MINS.
1 MINS.
2 MINS.

8 MINS.

15 MINS

10 MINS

33 MINS
0.55 HOURS

P 443.85

P 326.24 /CU.M.
P 326.00 /CU.M.
/hour
/day
/hour
/day

P 281.05
P 941.50
P 1,222.55 per trip

P 1,222.55

per trip
pcs.
1 DUMPTRUCK WITH A CAPACITY OF 4.5 CU.M.

MINS.
MINS.
MINS.
MINS.

MINS

MINS

MINS

HOURS

/CU.M.
/CU.M.
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