UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)

Course & Fine Aggregates
Volume = 1,716.35 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 1,973.80 cu.m.
Source to Start of Project 5.00
Project Centroid 0.8
TOTAL = 5.80 Kms.
Source : MUDIIT SAND AND GRAVEL- DOLORES, ABRA

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

Volume of Unprocess materials = 1,716.35 / 40% = 4,290.88
Assume Capacity of Buldozer = 400.00 cu.m. Note: 40% of Materials will be considered as suitable
Materials for Course and Fine Aggregate.
Production Cost :
4,290.88
No. of Days Required = = 10.73 days
400.00
1 Bulldozer = 18,392.00 / day x 10.73 = 197,294.43
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
4,290.88
No. of Days = = 17.88 days
240.00
Payloader 1 13864.00 / day x 17.88 247,869.55
Screen LS 2 40,000.00
485,163.98
TOTAL COST OF PRODUCTION :
Production Unit Cost for Course Aggregate P 282.67 ...adopt Production Cost...
Production Unit Cost for Fine Aggregate P 254.40 ...adopt Production Cost...
1. HAULING
Average Hauling Distance = 5.8 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 2.40 mins.
25 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 1.71 mins.
35 kms./hr.
Mountainous Paved :
4.80 kms. x 60 min./hr.
Loaded Trip = = 9.60 mins.
30 kms./hr.
4.80 kms. x 60 min./hr.
Unloaded Trip = = 7.20 mins.
40 kms./hr.
31.91 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 15.04 trip
31.91 mins.

Utilizing 2.00 Dumptruck

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

1,716.35
No of Days Required = = 5.71 days
20.00 x 15.04
Equipment Cost
Payloader = 1.00 13,864.00 /day x 2.85 days = P 39,553.65
Dumptrucks = 2.00 DT 10,816.00 /day x 5.71 days = P 123,431.13
P 162,984.78

A. GRAVEL
Unit Cost of Hauling = P 94.96 /cu. m.
Production Cost = P 282.67 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 427.63
SAY = P 428.00 /cu. m.
B. SAND
Unit Cost of Hauling = P 94.96 /cu. m.
Production Cost = P 254.40 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Fine Aggregates = P 399.36 /cu. m.
SAY = P 400.00 /cu. m.
 UNIT COST DERIVATION OF SUB-BASE COURSE

Fine Aggregates
Volume = 899.94 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 1,034.94 cu.m.
Source to Start of Project 5.00
Project Centroid 0.8
TOTAL = 5.80 Kms.
Source : MUDIIT SAND AND GRAVEL- DOLORES, ABRA

Quarrying & Washing (Assume quarry to contain 60% Materials)

Volume of Unprocess materials = 899.94 / 50% = 1,799.89
Assume Capacity of Buldozer = 400.00 cu.m. Note: 50% of Materials will be considered as suitable
Materials for Sub-base Coarse
Production Cost :
1,799.89
No. of Days Required = = 4.50 days
400.00
1 Bulldozer = 18,392.00 / day x 4.50 = 82,758.85
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
1,799.89
No. of Days = = 7.50 days
240.00
Payloader 1 13864.00 / day x 7.50 103,973.53
Screen LS 2
186,732.38
TOTAL COST OF PRODUCTION :
Production Unit Cost for Aggregate Subbase Coarse P207.49 ...adopt Production Cost...

1. HAULING
Average Hauling Distance = 5.8 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 2.40 mins.
25 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 1.71 mins.
35 kms./hr.
Mountainous Paved :
4.80 kms. x 60 min./hr.
Loaded Trip = = 9.60 mins.
30 kms./hr.
4.80 kms. x 60 min./hr.
Unloaded Trip = = 7.20 mins.
40 kms./hr.
31.91 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 15.04 trip
31.91 mins.

Utilizing 2.00 Dumptruck

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

1,034.94
No of Days Required = = 3.44 days
20.00 x 15.04
Equipment Cost
Payloader = 1.00 13,864.00 /day x 1.72 days = P 23,850.31
Dumptrucks = 2.00 DT 10,816.00 /day x 3.44 days = P 74,427.28
P 98,277.59

A. AGGREGATE SUBBASE COURSE

Unit Cost of Hauling = P 109.20 /cu.m.
Production Cost = P 207.49 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 366.69 /cu.m.
SAY = P 367.00 /cu.m.
 UNIT COST DERIVATION OF BOULDERS

Boulders
Volume = 49.35 cu.m.
Considering 5% Swell Factor, Total Vol. Req'd.= 51.82 cu.m.

Source to Start of Project 45.00

Project Centroid 0.8
TOTAL = 45.80 Kms.

Source : TUMBAL SAND & GRAVEL PIT

1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity = 1.25 cu.m./man-day due to multiple handling
No. of Laborers = 50.00
Total Output / day = 62.50 cu.m.
No. of Days = 49.35 cu.m./ 62.50 = 0.79
say 1.00
Labor = 50.00 Lab. X 1.00 days x 321.20 / day
16,060.00
TOTAL COST OF PRODUCTION :
Production Unit Cost for Boulders P325.43 ...adopt Production Cost...

2. Equipment Cost :
Average Hauling Distance = 45.80 kms.
Loading Time = 6 min.
Unloading Time = 3 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 4.00 mins.
15 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 2.40 mins.
25 kms./hr.

Mountainous Paved :
44.80 kms. x 60 min./hr.
Loaded Trip = = 134.40 mins.
20 kms./hr.
44.80 kms. x 60 min./hr.
Unloaded Trip = = 89.60 mins.
30 kms./hr.
245.40 mins.

mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.96 trip
245.40 mins.

Utilizing 2.00 Dumptruck

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

49.35
No of Days Required = = 1.26 days
20.00 x 1.96
1.26 days

Payloader = 1.00 13,864.00 /day x 0.63 days = P 8,734.32

Dumptrucks = 2.00 DT 10,816.00 /day x 1.26 days = P 27,256.32
P 35,990.64

A. BOULDERS
Unit Cost of Hauling = P 729.29 /cu.m.
Production Cost = P 325.43 /cu. m
Aggregate Tax = P 50.00 /cu.m.
Unit Cost of Boulders (Class A) = P 1,104.72 /cu.m.
SAY = P 1,105.00 /cu.m.
 UNIT COST DERIVATION OF CEMENT

Cement
Quantity Required = 10,680.69 bags

Source to Start of Project 3.80

Project Centroid
TOTAL = 3.80 Kms.

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

Loading Time
Cap. Of 1 CT (9-10T) =10,000.00 Kgs.
10,000.00 Kgs. say
No. of Bags/Cargotruck = = 250.00
40.00 Kgs./bag 250.00 bags
Loading Time: (Employing 6 Laborers)
250.00
bags x 1 min. /bag/man
= = 41.67 mins.
6
Unloading Time = 41.67 mins.
Slack Time = 6.00 mins.
Mountainous Unpaved :
kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
Mountainous Paved :
3.80 kms. x 60 min./hr.
Loaded Trip = = 11.40 mins.
20 kms./hr.
3.80 kms. x 60 min./hr.
Unloaded Trip = = 7.60 mins.
30 kms./hr.
108.33 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 4.43 trip
108.33 mins.

10,680.69 bags
No of Days Required = =
480.00 mins./day CT x 225.00 10.71 days
x 1
108.33 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 10.71 days = P 94,419.36

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 2.68 days = P 5,160.08
P 99,579.44

A. CEMENT
Cost/bag at Source 250.00 /bag
P 99,579.44
Unit Cost of Hauling = 9.32 /bag
10,680.69
Total Cost of Cement = 259.32 /bag
SAY = 259.00 /bag
 UNIT COST DERIVATION OF REINFORCING STEEL BAR

Reinforcing Steel Bar

Quantity Required = 1,956.00 kgs.
From MANILA to BANGUED,Abra 409
From BANGUED to Start of Project 3.80
Project Centroid 0
TOTAL = 412.80 Kms.

SOURCE : Manila, Philippines

Loading Time
Cap. Of 1 CT (9-10T) = 9,000.00 Kgs.
Assume Capacity of 1 Laborer can carry 40 kgs. of RSB
Loading Time: (Employing 6 Laborers)
9,000.00 kgs. x 1 min.
= = 37.50 mins.
40.00 kgs./man-min x 6 laborers
Unloading Time = 37.50 mins.
Slack Time = 6.00 mins.
Paved :
409.00 kms. x 60 min./hr.
Loaded Trip = = 701.14 mins.
35 kms./hr.
409.00 kms. x 60 min./hr.
Unloaded Trip = = 446.18 mins.
55 kms./hr.
Mountainous Unpaved :
- kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
Mountainous Paved :
3.80 kms. x 60 min./hr.
Loaded Trip = = 11.40 mins.
20 kms./hr.
3.80 kms. x 60 min./hr.
Unloaded Trip = = 7.60 mins.
30 kms./hr.
1247.32 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 0.38 trip
1247.32 mins.

1,956.00 kgs.
No of Days Required = = 0.85 days
0.38 trip x 6,000.00 kgs.

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 0.21 days = P 1,873.40

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 0.85 days = P 1,638.12
P 3,511.52

A. Reinforcing Steel Bar

Cost/kg at Source 36.00 /kg
P 3,511.52
Unit Cost of Hauling = 1.80 /kg
1,956.00
Total Cost of RSB = 37.80 /kg
SAY = 37.80 /kg
 UNIT COST DERIVATION OF REINFORCED CONCRETE PIPE CULVERT

Reinforced Concrete Pipe Culvert

Quantity Required = #REF! pcs.

Source to Start of Project 3.80

Project Centroid 0
TOTAL = 3.8 Kms.

Cycle Time
SOURCE : Bangued, Abra
Average Hauling Distance = 3.8 kms.
Loading Time = 15 min.
Unloading Time = 15 min.
Slack Time = 6 min.

Paved :
3.80 kms. x 60 min./hr.
Loaded Trip = = 11.40 mins.
20 kms./hr.
3.80 kms. x 60 min./hr.
Unloaded Trip = = 7.60 mins.
30 kms./hr.
Mountainous Unpaved :
- kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
55.00 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 8.73 trip
55.00 mins.

#REF! ln.m.
No of Days Required = = #REF! days
8.73 trip x 10.00 pcs.
say #REF! days
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x #REF! days = #REF!
1 Chain Block = 1.00 CB 500.00 /day x #REF! days = #REF!

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

A. Reinforced Concrete Pipe Culvert

Cost/ln.m. at Source
910 mm Dia. (CLASS IV) 2,800.00 /pc
610 mm Dia. (CLASS IV) 1,600.00 /pc
#REF!
Unit Cost of Hauling = #REF! /pc
#REF!
Total Cost of RCPC - 910 mm Dia. (CLASS IV) = #REF! /pc
SAY = #REF! /pc

Total Cost of RCPC - 610 mm Dia. (CLASS IV) = #REF! /pc

SAY = #REF! /pc
200
3.80
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)
454+020 1.65
454+200 180 1.65 1.65 297.00
454+280 80 GOOD
454+280 1.65
454+440 160 1.65 1.65 264.00
454+520 80 GOOD
454+520 1.65
454+600 80 1.65 1.65 132.00
454+660 60 GOOD
454+660 1.64
454+700 40 1.64 1.64 65.60
454+770 70 GOOD
454+770 1.65
454+894 124 1.65 1.65 204.60
455+000 1.65
455+000 0 1.65 1.65 0.00
963.20
SUBTOTAL @ SECTION 1 FOR ITEM 102(CU.M.)=
SECTION 2 (K0410+000-K0412+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)
410+000 1.65
411+000 1000 1.65 1.65 1650.00
411+000 1.64 1.65
411+480 480 1.64 1.64 787.20
411+550 1.65 1.65
411+640 90 1.65 1.65 148.50
411+720 1.65 1.65
411+973 253 1.64 1.65 417.45
3,003.15
SUBTOTAL @ SECTION 2 FOR ITEM 102(CU.M.)=
TOTAL FOR ITEM 102(CU.M.)= 3,966.35

Roadway Excavation 13
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)

COMPUTATION OF QUANTITIES FOR ITEMS 104

ITEM 102- Roadway Excavation (C.E.)
Carriage way
STATIONS DIST. END AREA AREA CUTVOLUME(m)
0.51
0 0.51 0.00
0.51
0.66
0 0.66 0.00
0.66
0.51
0 0.51 0.00
0.51
0.97
0 0.97 0.00
0.97
0.66
0 0.66 0.00
0.66
0.66
0 0.66 0.00
0.66

TOTAL ITEM 102(CU.M.)= 0.00

Roadway Excavation 14
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)

Roadway Excavation 15
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)

Roadway Excavation 16
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)

Roadway Excavation 17
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)

Roadway Excavation 18
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)

Roadway Excavation 19
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)

Roadway Excavation 20
 COMPUTATION OF QUANTITIES FOR ITEMS 102
ITEM 102- Roadway Excavation (C.E.)
Carriage way
SECTION 1 (K0454+000-K0456+000)
STATIONS DIST. END AREA AREA CUTVOLUME(m)

COMMON EARTH = 10935.85

SOLID ROCK = 963.20
PREPARED BY :

CHECKED :
JONATHAN T. BOBITA
ENGINEER II

Roadway Excavation 21
 VOLUME(m)

0.00425
k0455

455+653

VOLUME(m)

Roadway Excavation 22
 VOLUME(m)

VOLUME(m)

Roadway Excavation 23
 VOLUME(m)

Roadway Excavation 24
 VOLUME(m)

Roadway Excavation 25
 VOLUME(m)

Roadway Excavation 26
 VOLUME(m)

Roadway Excavation 27
 VOLUME(m)

Roadway Excavation 28
 VOLUME(m)

Roadway Excavation 29
 VOLUME(m)

Roadway Excavation 30
 ITEM 101(3)a.2
REMOVAL OF EXISTING PCCP
MAIN ROAD
STATION PCCP
LENGTH (m) WIDTH (m) DESCRIPTION ITEM 101(3)a3

Length x PCCP
WIDTH
@ SECTION 1(K0454+000-K0456+000)
454+020 - 454+200 180.00 6.70 CARRIAGE WAY TO BE REBLOCK 1,206.00
454+280 - ### 160.00 6.70 CARRIAGE WAY TO BE REBLOCK 1,072.00
454+520 - 454+600 80.00 6.70 CARRIAGE WAY TO BE REBLOCK 536.00
454+660 - 454+700 40.00 6.70 CARRIAGE WAY TO BE REBLOCK 268.00
454+770 - ### 124.00 6.70 CARRIAGE WAY TO BE REBLOCK 830.80
455+000 - ### 0.00 6.70 CARRIAGE WAY TO BE REBLOCK -
LENGTH= 584.00 SUBTOTAL 01 ITEM 101(3)a.2 = 3,912.80
@ SECTION 2(K0409+507-K0412+000)
410+000 - 411+000 1000.00 6.70 CARRIAGE WAY TO BE REBLOCK 6,700.00
411+000 - 411+480 480 6.70 CARRIAGE WAY TO BE REBLOCK 3,216.00
411+550 - 411+640 90.00 6.70 CARRIAGE WAY TO BE REBLOCK 603.00
411+720 - 411+973 253 6.70 CARRIAGE WAY TO BE REBLOCK 1,695.10
LENGTH= 1823.00 SUBTOTAL 02 ITEM 101(3)a.2 = 12,214.10
 ITEM 311
PORTLAND CEMENT CONCRETE PAVEMENT

TABULATION AND COMPUTATION OF QUANTITIES FOR PCCP

ITEM 311
PCCP TOTAL ROAD
STATION TO STATIONLENGTH (m) WIDTH (m) WIDTH
DESCRIPTION ITEM 105 (m)ITEM 201 (m) (m)(0.28 m
thk PCCP)
Length x Length x Total
Total Road Road Width x Length x
Width 0.2 PCCP WIDTH
@ SECTION 1(K0454+000-K0456+000)
454+020 ### 180 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 1,206.00 241.20 1,206.00
454+280 ### 160 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 1,072.00 214.40 1,072.00
454+520 ### 80 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 536.00 107.20 536.00
454+660 ### 40 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 268.00 53.60 268.00
454+770 ### 124 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 830.80 166.16 830.80
LENGTH= 584 TOTAL FOR SECTION 1 = 3,912.80 782.56 3,912.80

@ SECTION 2(K0409+507-K0412+000)
410+000 ### 1000.00 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 6,700.00 1,340.00 6,700.00
411+000 ### 480.00 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 3,216.00 643.20 3,216.00
411+550 ### 90.00 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 603.00 120.60 603.00
411+720 ### 253.00 6.70 6.70 CARRIAGE WAY TO BE REBLOCK 1,695.10 339.02 1,695.10
LENGTH= 1823.00 TOTAL FOR SECTION 2 = 12,214.10 2,442.82 12,214.10

GRAND TOTAL FOR SECTION 1

ITEM 105 - SUB-GRADE PREPARATION
= 3,912.80 Sq.m.

ITEM 201 - AGGREGATE BASE COURSE

= 782.56 Cu.m.

ITEM 311(1)e1 - PORTLAND CEMENT CONCRETE PAVEMENT

= 3,912.80 Sq.m.

GRAND TOTAL FOR SECTION 2

ITEM 105 - SUB-GRADE PREPARATION
= 12,214.10 Sq.m.

ITEM 201 - AGGREGATE BASE COURSE

= 2,442.82 Cu.m.

ITEM 311(1)e1 - PORTLAND CEMENT CONCRETE PAVEMENT

= 12,214.10 Sq.m.
 40
239 1085
438840 439060 437595 438680
220 1085
438880 438680
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)

ITEM A.1.1(6) : Provision of Combined Field Office, Laboratory, and Living Quarters for Building for the Engineer(Rental Basis)
Quantity = 4.47 mos.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Laborer 1 1,073 P 40.15 P 43,072.92
For the maintenance of the rented Field Office

Sub - Total for 1 P 43,072.92

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

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
A.1.a Temporary Facilities For the Engineers ( Field Office, mos. 4.47 P 10,000.00 P 44,700.00
Testing Laboratory and Living Quarter of the
Engineers ) Rental Basis

Sub - Total for 3 P 44,700.00

Direct Cost P 87,772.92
OCM/CP 8% P 7,021.83
VAT 5% P 4,739.74
Total Item Cost P 99,534.49
Unit Cost P 22,267.22
Total Adjusted Cost P 99,534.47
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM A-1.b : Equipment/Fixtures
Quantity = 1 ls

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

Sub - Total for 1 P -

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

Sub - Total for 2 P -

Name and Specification Unit Unit Cost Quantity Amount

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

Sub - Total for 3 P 56,000.00

Direct Cost P 56,000.00
OCM/CP 8% P 4,480.00
VAT 5% P 3,024.00
Total Item Cost P 63,504.00
Unit Cost P 63,504.00
Total Adjusted Cost P 63,504.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM B.5 - PROJECT BILLBOARDS/SIGNAGES
Unit of Measurement = each Quantity = 3.00 ea
Output/Hour = 2 /day Duration = 2.50 /day

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Construction Foreman 1 2.50 P 575.60 P 1,439.00
Skilled Laborers 1 2.50 P 416.48 P 1,041.20
Laborers 1 2.50 P 321.20 P 803.00

Sub - Total for 1 P 3,283.20

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

Sub - Total for 2 P -

Total (1+2) P 3,283.20
Output per hour = 0.22 /hr
Unit Cost = P 1,094.40 /cu.m.
Name and Specification Unit Quantity Unit Cost Amount
3. Materials :
1/2" 4'x8' Marine Plywood pcs. 4 P 680.00 P 2,720.00
Assorted Lumber bd.ft. 148 P 42.00 P 6,216.00
Taurpaulin 4X8 (DPWH Standard Size) sq.ft 64 P 50.00 P 3,200.00
Taurpaulin 8X8 (COA Standard Size) sq.ft 64 P 50.00 P 3,200.00
Assorted CWN kg. 4 P 65.00 P 260.00

Sub - Total for 3 P 15,596.00

Direct Cost P 18,879.20
OCM/CP 8% P 1,510.34
VAT 5% P 1,019.48
Total Item Cost P 21,409.02
Unit Cost P 7,136.34
Total Adjusted Cost P 21,409.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM B.7 - OCCUPATIONAL SAFETY AND HEALTH PROGRAM
Unit of Measurement = month Quantity = 4.47 month
Duration = 4.47 month

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Part time Practitioner 1 20 P 575.60 P 11,512.00
First Aider 1 134 P 416.48 P 55,808.32

Sub - Total for 1 P 67,320.32

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

Sub - Total for 2 P -

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :
Safety Gloves man-day 7.77 P 759.03 P 5,897.69
Safety Shoes man-day 2.77 P 759.03 P 2,102.52
Safety Helmet man-day 0.25 P 759.03 P 189.76

Sub - Total for 3 P 8,189.97

Direct Cost P 75,510.29
OCM/CP 8% P 6,040.82
VAT 5% P 4,077.56
Total Item Cost P 85,628.67
Unit Cost P 19,156.30
Total Adjusted Cost P 85,628.66
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM B.8 - TRAFFIC MANAGEMENT
Unit of Measurement = lot Quantity = 4.47 month
Output/Hour = /hr Duration = 1072.00 /hr.

No. of
Designation No. of Hr. Daily Rate Amount
Person
1. Labor :
Laborers 4 1,072.00 40.15 P 172,163.20

Duration: 134.00 days

Assumed 100% of CD for traffic activity
134.00 days x 8.00 hrs
1072 hrs

Sub - Total for 1 P 172,163.20

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

Sub - Total for 2 P -

Total (1+2) P 172,163.20
Output per hour = /hr
Unit Cost =
Name and Specification Unit Quantity Unit Cost Amount
3. Materials :

Sub - Total for 3 P -

Direct Cost P 172,163.20
OCM/CP 8% P 13,773.06
VAT 5% P 9,296.81
Total Item Cost P 195,233.07
Unit Cost P 43,708.89
Total Adjusted Cost P 195,233.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM 101(3)a3 - Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @ interminettent section)
Unit of Measurement = sqm Quantity = 3,912.80 sqm
Output/Hour = 30.00 sqm./hr Duration = 130.43 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 130.43 P 71.95 P 9,384.20
Laborers 2 130.43 P 40.15 P 10,473.26

Sub - Total for 1 P 19,857.46

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Backhoe w/ Pavement Breaker(.80 cu. M) 1 130.43 P 1,998.10 P 260,605.52
Payloader (1.5 cu.m.) 1 130.43 P 1,733.00 P 226,029.41
Dump Truck 1 65.21 P 1,420.00 P 92,602.93
Concrete Saw (7.5 hp), 14" Blade diam.) 1 65.21 P 1,420.00 P 92,602.93
Minor Tools (10% of Labor) P 1,985.75

Note:
Assumed hauling distance is 3km.

Sub - Total for 2 P 673,826.55

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Concrete Saw (Diamond Blade 14" diam.) pc 1 P 8,000.00 P 8,000.00

Sub - Total for 3 P 8,000.00

Direct Cost P 701,684.01
OCM/CP 20% P 140,336.80
VAT 5% P 42,101.04
Total Item Cost P 884,121.85
Unit Cost P 225.96
Total Adjusted Cost P 884,136.29
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM 102(2) - SURPLUS COMMON EXCAVATION
Unit of Measurement = cu.m. Quantity = 963.20 cu.m.
Output/Hour = 60 cu.m./hr Duration = 16.05 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 16.05 P 71.95 P 1,155.04
Laborers 2 16.05 P 40.15 P 1,289.08

Sub - Total for 1 P 2,444.12

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Bulldozer (D6H SERIES II PSDS/DD) 1 16.05 P 3,379.00 P 54,244.21
Payloader (1.5 cu.m.) 1 16.05 P 1,733.00 P 27,820.43
Payloader (1.5 cu.m.) at disposal area 1 4.01 P 1,733.00 P 6,955.11
Dump Truck 2 16.05 P 1,420.00 P 45,591.47

Note:
Assumed hauling distance is 3km.

Sub - Total for 2 P 134,611.21

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 137,055.33
OCM/CP 20% P 27,411.07
VAT 5% P 8,223.32
Total Item Cost P 172,689.72
Unit Cost P 179.29
Total Adjusted Cost P 172,692.13
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM 105(1)a - SUB-GRADE PREPARATION
Unit of Measurement = sq.m. Quantity = 3,912.80 sq.m.
Output/Hour = 300 sq.m./hr Duration = 13.04 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 13.04 P 71.95 P 938.42
Laborers 2 13.04 P 40.15 P 1,047.33

Sub - Total for 1 P 1,985.75

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader (G710A) 1 13.04 P 2,173.00 P 28,341.71
Vibratory Road Roller 1 13.04 P 1,846.00 P 24,076.76
Water Truck/Pump(16000 L) 0.25 13.04 P 1,065.00 P 3,472.61

Sub - Total for 2 P 55,891.09

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 57,876.83
OCM/CP 20% P 11,575.37
VAT 5% P 3,472.61
Total Item Cost P 72,924.81
Unit Cost P 18.63
Total Adjusted Cost P 72,895.46
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM 201(1) - AGGREGATE SUBBASE COURSE
Unit of Measurement = cu.m. Quantity = 782.56 cu.m.
Output/Hour = 50 cu.m./hr Duration = 15.65 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 15.65 P 71.95 P 1,126.10
Laborers 2 15.65 P 40.15 P 1,256.79

Sub - Total for 1 P 2,382.90

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader 1 15.65 P 2,173.00 P 34,010.06
Vibratory Road Roller 1 15.65 P 1,846.00 P 28,892.12
Water Truck/Pump(16000L) 0.25 15.65 P 2,450.00 P 9,586.36

Sub - Total for 2 P 72,488.53

Total (1+2) P 74,871.43
Output per hour = 50.00 /hr
Unit Cost = P 95.68 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Aggregate Subbase Course Material cu.m. 899.94 P 717.00 P 645,259.85
w/ 15% Shrinkage Factor

Sub - Total for 3 P 645,259.85

Direct Cost P 720,131.28
OCM/CP 20% P 144,026.26
VAT 5% P 43,207.88
Total Item Cost P 907,365.42
Unit Cost P 1,159.48
Total Adjusted Cost P 907,362.67
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM 311(1)e1 - PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m )

Unit of Measurement = sq.m. Quantity = 3,912.80 sq.m.

Output/Hour = 57.50 sq.m./hr Duration = 68.05 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 68.05 P 71.95 P 4,896.10
Skilled Laborers 4 68.05 P 52.06 P 14,170.46
Laborers 12 68.05 P 40.15 P 32,785.86

Sub - Total for 1 P 51,852.43

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Transit Mixer 4 68.05 P 1,318.00 P 358,752.72
Concrete Vibrator 2 68.05 P 91.25 P 12,418.89
Concrete Batch Plant 1 68.05 P 1,759.50 P 119,731.68
Payloader 1 68.05 P 1,733.00 P 117,928.39
Concrete Screeder 1 68.05 P 545.00 P 37,086.54
Water Truck/Pump (16000 L) 1 68.05 P 2,450.00 P 166,719.30
Concrete Saw, Blade dia 14" 1 68.05 P 32.63 P 2,220.43
Bar Cutter ( Single Phase) 1 6.80 P 219.75 P 1,495.37
Minor Tools (5% of Labor) P 2,592.62

Sub - Total for 2 P 818,945.94

Total (1+2) P 870,798.37
Output per hour = 57.50 /hr
Unit Cost = P 222.55 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Reinforcing Steel Bars 0.5 kgs. 1,956 P 38.09 P 74,504.04
Curing Compound 0.29 lit. 1,135 P 49.00 P 55,615.00
Asphalt Sealant 0.17 lit. 665 P 47.00 P 31,255.00
Steel Forms (rental) 0.46 l.m. 1,800 P 58.00 P 104,400.00
Sand 0.1540 cu.m. 603 P 704.00 P 424,512.00
Gravel 0.28 cu.m. 1,096 P 732.00 P 802,272.00
Cement 2.66 bag 10,408 P 278.00 P 2,893,424.00
Concrete saw (diamond blade 14") 0.00015 pc. 0.59 P 8,000.00 P 4,720.00
Pipe Sleeve,1"dia 0.0078 l.m. 30.52 P 34.33 P 1,047.75
Grease/tar 0.0078 lit. 30.52 P 300.00 P 9,156.00

Sub - Total for 3 P 4,400,905.79

Direct Cost P 5,271,704.16
OCM/CP 20% P 1,054,340.83
VAT 5% P 316,302.25
Total Item Cost P 6,642,347.24
Unit Cost P 1,697.59
Total Adjusted Cost P 6,642,330.15
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM 506(1) - STONE MASONRY
Unit of Measurement = cu.m. Quantity = 47.00 cu.m.
Output/Hour = 1.5625 cu.m. Duration = 30.08 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 30.08 P 71.95 P 2,164.26
Skilled Laborers 2 30.08 P 52.06 P 3,131.93
Laborers 8 30.08 P 40.15 P 9,661.70

Sub - Total for 1 P 14,957.88

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Water Truck 1 1.50 P 1,065.00 P 1,601.76
1-Bagger Concrete Mixer 1 30.08 P 172.00 P 5,173.76
Backhoe(0.28 cu.m) 1 3.01 P 1,537.00 P 4,623.30
Minor Tools (10% of Labor) P 1,495.79

Sub - Total for 2 P 12,894.60

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Weep Holes (100 mm ) 0.300 lm 14.10 P 194.33 P 2,740.05
Filter Cloth 0.015 sq.m. 0.71 P 160.00 P 112.80
Gravel Fill 0.020 cu.m. 0.94 P 732.00 P 688.08
Sand 0.300 cu.m 14.10 P 704.00 P 9,926.40
Boulders 1.050 cu.m. 49.35 P 1,203.00 P 59,368.05
Cement 5.500 bags 258.50 P 278.00 P 71,863.00
Miscellaneous (1% of Materials) P 1,446.98

Sub - Total for 3 P 146,145.37

Direct Cost P 173,997.85
OCM/CP 20% P 34,799.57
VAT 5% P 10,439.87
Total Item Cost P 219,237.29
Unit Cost P 4,664.62
Total Adjusted Cost P 219,237.14
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
ITEM 600(1)a - CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) - NATIONAL ROAD
Unit of Measurement = ln.m. Quantity = 11.00 ln.m.
Output/Hour = 10.3 ln.m./hr Duration = 1.00 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 1.00 P 71.95 P 71.95
Skilled Laborers 4 1.00 P 52.06 P 208.24
Laborers 8 1.00 P 40.15 P 321.20

Sub - Total for 1 P 601.39

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
1 Bagger Conc. Mixter 1 1.00 P 172.00 P 172.00
Concrete Vibrator 1 1.00 P 91.25 P 91.25
Water Truck/Pump (16000L) 0.05 1.00 P 2,450.00 P 122.50
Minor Tools (10% of Labor) P 60.14

Sub - Total for 2 P 445.89

Total (1+2) P 1,047.28
Output per hour = 10.30 /hr
Unit Cost = P 95.21 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Form Lumber (4 uses) 11.470 bdft. 31.54 P 37.00 P 1,167.07
Sand 0.070 cu.m. 0.8 P 732.00 P 563.64
Gravel 0.140 cu.m. 1.54 P 704.00 P 1,084.16
Portland Cement 1.290 bags 14.19 P 278.00 P 3,944.82
Plywood 1/2"x4"x8'(4 uses) 0.140 pcs 0.39 P 680.00 P 261.80
CWN(1kg/100bd. Ft of Lumber) kg 0.32 P 65.00 P 20.80
Miscellaneous (2% of Materials) P 140.85

Sub - Total for 3 P 7,183.14

Direct Cost P 8,230.42
OCM/CP 20% P 1,646.08
VAT 5% P 493.82
Total Item Cost P 10,370.32
Unit Cost P 942.76
Total Adjusted Cost P 10,370.36
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)

SUMMARY
ITEM NO. WORK ITEM MATERIALS LABOR EQUIPMENT
A.1.1(6) : Provision of Combined Field Office, Laboratory, and Living Quarters for Building for P 44,700.00 P 43,072.92 P -
A-1.b : Equipment/Fixtures P 56,000.00
B.5 PROJECT BILLBOARDS/SIGNAGES P 15,596.00 P 3,283.20
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM P 67,320.32 P 8,189.97
B.8 TRAFFIC MANAGEMENT P 172,163.20 P -
101(3)a3 Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @ interminettent sec P 8,000.00 P 19,857.46 P 673,826.55
102(2) SURPLUS COMMON EXCAVATION P 2,444.12 P 134,611.21
105(1)a SUB-GRADE PREPARATION P 1,985.75 P 55,891.09
201(1) AGGREGATE SUBBASE COURSE P 645,259.85 P 2,382.90 P 72,488.53
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) P 4,400,905.79 P 51,852.43 P 818,945.94
506(1) STONE MASONRY P 146,145.37 P 14,957.88 P 12,894.60
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) - NATIONAL ROAD P 7,183.14 P 601.39 P 445.89
P 5,267,790.14 P 379,921.56 P 1,833,293.79
P (32.52)
P 5,267,757.62 9,374,365.91

ITEM NO. WORK ITEM DURATION UNIT QUANTITY UNIT COST

A.1.1(6) : Provision of Combined Field Office, Laboratory, and Living Quarters mos. 4.47 P 22,267.22
A-1.b : Equipment/Fixtures ls 1 P 63,504.00
B.5 PROJECT BILLBOARDS/SIGNAGES 2.50 ea 3.00 P 7,136.34
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM month 4.47 P 19,156.30
B.8 TRAFFIC MANAGEMENT 4.47 month 4.47 P 43,708.89
101(3)a3 Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @ i 16.30 sqm 3,912.80 P 225.96
102(2) SURPLUS COMMON EXCAVATION 2.01 cu.m. 963.20 P 179.29
105(1)a SUB-GRADE PREPARATION 1.63 sq.m. 3,912.80 P 18.63
201(1) AGGREGATE SUBBASE COURSE 1.96 cu.m. 782.56 P 1,159.48
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 8.51 sq.m. 3,912.80 P 1,697.59
506(1) STONE MASONRY 3.76 cu.m. 47.00 P 4,664.62
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) - NAT 0.13 ln.m. 11.00 P 942.76
36.79
say 37 DAYS
say

AGG. TAX 2,741.30 12.5

P 34,266.30

days of manpower 759.033678260870

qty. of PSH
hours of manpower 6072.269426087
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER

179
2.5
2.5
2.5
7.5
4288 52.06
4288 536 40.15
130.4266667
2
132.4266667 16.553333333
16.05333333
2
18.05333333 2.2566666667
 L 340 34,000,000.00 AMOUNT
W 5 0.00 DIFF
thick(201) 0.1
Area= 1700 sq.m.
170 cu.m.

13.04266667
26.08533333
39.128 4.891
15.6512
31.3024

46.9536 5.8692
68.04869565
272.1947826
816.5843478
1156.827826 144.60347826

0.259
0.060
0.069
0.078
0.087
0.096
0.105
0.114
 30.08
60.16
240.64
330.88 41.36
 1
4
8
13 1.625
RY
MARK-UP VAT COST/ITEM DC
P 7,021.83 P 4,739.74 P 99,534.49 1 87,772.92
P 4,480.00 P 3,024.00 P 63,504.00 2 56,000.00
P 1,510.34 P 1,019.48 P 21,409.02 3 18,879.20
P 6,040.82 P 4,077.56 P 85,628.67 4 75,510.29
P 13,773.06 P 9,296.81 P 195,233.07 5 172,163.20
P 140,336.80 P 42,101.04 P 884,121.85 6 701,684.01
P 27,411.07 P 8,223.32 P 172,689.72 7 137,055.33
P 11,575.37 P 3,472.61 P 72,924.81 9 57,876.83
P 144,026.26 P 43,207.88 P 907,365.42 10 720,131.28
P 1,054,340.83 P 316,302.25 P 6,642,347.24 11 5,271,704.16
P 34,799.57 P 10,439.87 P 219,237.29 13 173,997.85
P 1,646.08 P 493.82 P 10,370.32 13 8,230.42
P 1,446,962.03 P 446,398.38 P 9,374,365.91 7,481,005.50
P 9,374,333.39
(32.52)

ADJ.COST/ITEM %
P 99,534.47 1 1.06 35905.421 99,534.47 -
P 63,504.00 2 0.68 35905.421 63,504.00 -
P 21,409.0200 3 0.23 35905.421 21,409.02 -
P 85,628.6600 4 0.91 35905.421 85,628.66 -
P 195,233.0400 5 2.08 35905.421 195,233.04 -
P 884,136.2900 6 9.43 35905.421 884,136.29 -
P 172,692.1300 7 1.84 35905.421 172,692.13 -
P 72,895.4600 8 0.78 35905.421 72,895.46 -
P 907,362.6700 9 9.68 35905.421 907,362.67 -
P 6,642,330.1500 10 70.86 35905.421 6,642,330.15 -
P 219,237.1400 11 2.34 35905.421 219,237.14 -
P 10,370.3600 12 0.11 35905.421 10,370.36 -
P 9,374,333.39 100.00 DIFF P 32.52
Standard Form Number: SF-INFR-01
Revised on: July 28, 2004
APPROVED BUDGET FOR THE CONTRACT
ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT
SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
Project Name and Location
Stations: Contract
Length: 2407.00 m Duration: 134.00 CD
MARK-UPS
TOTAL MARK-UP TOTAL
ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT INDIRECT TOTAL COST UNIT COST
ITEM DIRECT COST VAT[3] COST
NO. OCM[1] PROFIT % VALUE

(1) (2) (3) (4) (5) (6) (7) (9) (10) (11) (12) (13) (14)

SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)

PART A-FASCILITIES FOR THE ENGINEER

A.1.1(6) : Provision of Combined Field Office, Laboratory, and Living Quarters for 4.47 mos. P 87,772.92 8.00% 8.00% P 7,021.83 P 4,739.74 P 11,761.57 P 99,534.47 P 22,267.22
Building for the Engineer(Rental Basis)

A-1.b : Equipment/Fixtures 1.00 ls P 56,000.00 8.00% 8.00% P 4,480.00 P 3,024.00 P 7,504.00 P 63,504.00 P 63,504.00
PART B-OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARDS/SIGNAGES 3.00 ea P 18,879.20 8.00% 8.00% P 1,510.34 P 1,019.48 P 2,529.82 P 21,409.02 P 7,136.34
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 4.47 month P 75,510.29 8.00% 8.00% P 6,040.82 P 4,077.56 P 10,118.38 P 85,628.66 P 19,156.30
B.8 TRAFFIC MANAGEMENT 4.47 month P 172,163.20 8.00% 8.00% P 13,773.06 P 9,296.81 P 23,069.87 P 195,233.04 P 43,708.89
PART C-EARTWORKS
Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @
101(3)a3 interminettent section) 3,912.80 sqm P 701,684.01 12.00% 8.00% 20.00% P 140,336.80 P 42,101.04 P 182,437.84 P 884,136.29 P 225.96

102(2) SURPLUS COMMON EXCAVATION 963.20 cu.m. P 137,055.33 12.00% 8.00% 20.00% P 27,411.07 P 8,223.32 P 35,634.39 P 172,692.13 P 179.29
105(1)a SUB-GRADE PREPARATION 3,912.80 sq.m. P 57,876.83 12.00% 8.00% 20.00% P 11,575.37 P 3,472.61 P 15,047.98 P 72,895.46 P 18.63
PART D-SUBBASE AND BASE COURSE
201(1) AGGREGATE SUBBASE COURSE 782.56 cu.m. P 720,131.28 12.00% 8.00% 20.00% P 144,026.26 P 43,207.88 P 187,234.14 P 907,362.67 P 1,159.48
PART E-SURFACE COURSES
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 3,912.80 sq.m. P 5,271,704.16 12.00% 8.00% 20.00% P 1,054,340.83 P 316,302.25 P 1,370,643.08 P 6,642,330.15 P 1,697.59
PART G-DRAINAGE AND SLOPE PROTECTION STRUCTURE
506(1) STONE MASONRY 4.47 mos. P 173,997.85 12.00% 8.00% 20.00% P 34,799.57 P 10,439.87 P 45,239.44 P 219,237.14 P 4,664.62
PART H-MISCELLANEAOUS STRUCTURES
CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) - NATIONAL
600(1)a ROAD 11.00 ln.m. P 8,230.42 12.00% 8.00% 20.00% P 1,646.08 P 493.82 P 2,139.90 P 10,370.36 P 942.76

SUBTOTAL FOR SECTION 1: P 9,374,333.39

Standard Form Number: SF-INFR-01
Revised on: July 28, 2004
APPROVED BUDGET FOR THE CONTRACT
ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT
SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
Project Name and Location
SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)

PART A-FASCILITIES FOR THE ENGINEER

Provision of Combined Field Office, Laboratory, and Living Quarters for
A.1.1(6) Building for the Engineer(Rental Basis) 4.47 mos. P 87,772.92 8.00% 8.00% P 7,021.83 P 4,739.74 P 11,761.57 P 99,534.47 P 22,267.22

PART B-OTHER GENERAL REQUIREMENTS

B.5 PROJECT BILLBOARDS/SIGNAGES 3.00 ea P 18,879.20 8.00% 8.00% P 1,510.34 P 1,019.48 P 2,529.82 P 21,409.02 P 7,136.34
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 4.47 month P 79,039.64 8.00% 8.00% P 6,323.17 P 4,268.14 P 10,591.31 P 89,630.96 P 20,051.67
B.8 TRAFFIC MANAGEMENT 4.47 month P 172,163.20 8.00% 8.00% P 72,895.46 P 8.00 P 72,903.46 P 195,233.04 P 43,708.89
PART C-EARTWORKS
Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @
101(3)a3 interminettent section) 12,214.10 sqm P 2,181,386.90 12.00% 8.00% 20.00% P 436,277.38 P 130,883.21 P 567,160.59 P 2,748,538.92 P 225.03

102(2) SURPLUS COMMON EXCAVATION 3,003.15 cu.m. P 427,323.22 12.00% 8.00% 20.00% P 85,464.64 P 25,639.39 P 111,104.03 P 538,434.76 P 179.29
105(1)a SUB-GRADE PREPARATION 12,214.10 sq.m. P 180,666.90 12.00% 8.00% 20.00% P 36,133.38 P 10,840.01 P 46,973.39 P 227,548.68 P 18.63
PART D-SUBBASE AND BASE COURSE
201(1) AGGREGATE SUBBASE COURSE 2,442.82 cu.m. P 1,264,708.98 12.00% 8.00% 20.00% P 252,941.80 P 75,882.54 P 328,824.34 P 1,593,524.77 P 652.33
PART E-SURFACE COURSES
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 12,214.10 sq.m. P 14,223,642.94 12.00% 8.00% 20.00% P 2,844,728.59 P 853,418.58 P 3,698,147.17 P 17,921,748.93 P 1,467.30
SUBTOTAL FOR SECTION 1: P 23,435,603.55
GRANDTOTAL FOR SECTION 1 & 2: P 32,809,936.94
#VALUE!

PREPARED/SUBMITTED BY: APPROVED:

JONATHAN T. BOBITA CHOPIN P. BACARRA RONALDO O. SAPONGEN ERNESTO B. BELMES LORETO B. DACOROON
ENGINEER II ENGINEER II ENGINEER II ENGINEER II Assistant District Engineer
(Caretaker)
#VALUE!

#VALUE!
#VALUE! MRK UP
#VALUE!
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)

ITEM A.1.1(6) Provision of Combined Field Office, Laboratory, and Living Quarters for Building for the Engineer(Rental Basis)
Quantity = 4.47 mos.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Laborer 1 1,073 P 40.15 P 43,072.92
For the maintenance of the rented Field Office

Sub - Total for 1 P 43,072.92

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

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
A.1.a Temporary Facilities For the Engineers ( Field Office, mos. 4.47 P 10,000.00 P 44,700.00
Testing Laboratory and Living Quarter of the
Engineers ) Rental Basis

Sub - Total for 3 P 44,700.00

Direct Cost P 87,772.92
OCM/CP 8% P 7,021.83
VAT 5% P 4,739.74
Total Item Cost P 99,534.49
Unit Cost P 22,267.22
Total Adjusted Cost P 99,534.47
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
ITEM B.5 - PROJECT BILLBOARDS/SIGNAGES
Unit of Measurement = each Quantity = 3.00 ea
Output/Hour = 2 /day Duration = 2.50 /day

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Construction Foreman 1 2.50 P 575.60 P 1,439.00
Skilled Laborers 1 2.50 P 416.48 P 1,041.20
Laborers 1 2.50 P 321.20 P 803.00

Sub - Total for 1 P 3,283.20

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

Sub - Total for 2 P -

Total (1+2) P 3,283.20
Output per hour = 0.22 /hr
Unit Cost = P 1,094.40 /cu.m.
Name and Specification Unit Quantity Unit Cost Amount
3. Materials :
1/2" 4'x8' Marine Plywood pcs. 4 P 680.00 P 2,720.00
Assorted Lumber bd.ft. 148 P 42.00 P 6,216.00
Taurpaulin 4X8 (DPWH Standard Size) sq.ft 64 P 50.00 P 3,200.00
Taurpaulin 8X8 (COA Standard Size) sq.ft 64 P 50.00 P 3,200.00
Assorted CWN kg. 4 P 65.00 P 260.00

Sub - Total for 3 P 15,596.00

Direct Cost P 18,879.20
OCM/CP 8% P 1,510.34
VAT 5% P 1,019.48
Total Item Cost P 21,409.02
Unit Cost P 7,136.34
Total Adjusted Cost P 21,409.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
ITEM B.7 - OCCUPATIONAL SAFETY AND HEALTH PROGRAM
Unit of Measurement = month Quantity = 4.47 month
Duration = 4.47 month

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Part time Practitioner 1 20 P 575.60 P 11,512.00
First Aider 1 134 P 416.48 P 55,808.32

Sub - Total for 1 P 67,320.32

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

Sub - Total for 2 P -

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :
Safety Gloves man-day 7.77 P 1,086.13 P 8,439.22
Safety Shoes man-day 2.77 P 1,086.13 P 3,008.57
Safety Helmet man-day 0.25 P 1,086.13 P 271.53

Sub - Total for 3 P 11,719.32

Direct Cost P 79,039.64
OCM/CP 8% P 6,323.17
VAT 5% P 4,268.14
Total Item Cost P 89,630.95
Unit Cost P 20,051.67
Total Adjusted Cost P 89,630.96
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
ITEM B.8 - TRAFFIC MANAGEMENT
Unit of Measurement = lot Quantity = 4.47 month
Output/Hour = /hr Duration = 1072.00 /hr.

No. of
Designation No. of Hr. Daily Rate Amount
Person
1. Labor :
Laborers 4 1,072.00 40.15 P 172,163.20

Duration: 134.00 days

Assumed 100% of CD for traffic activity
134.00 days x 8.00 hrs
1072 hrs

Sub - Total for 1 P 172,163.20

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

Sub - Total for 2 P -

Total (1+2) P 172,163.20
Output per hour = /hr
Unit Cost =
Name and Specification Unit Quantity Unit Cost Amount
3. Materials :

Sub - Total for 3 P -

Direct Cost P 172,163.20
OCM/CP 8% P 13,773.06
VAT 5% P 9,296.81
Total Item Cost P 195,233.07
Unit Cost P 43,708.89
Total Adjusted Cost P 195,233.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
ITEM 101(3)a3 - Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @ interminettent section)
Unit of Measurement = sqm Quantity = 12,214.10 sqm
Output/Hour = 30.00 sqm./hr Duration = 407.14 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 407.14 P 71.95 P 29,293.48
Laborers 2 407.14 P 40.15 P 32,693.07

Sub - Total for 1 P 61,986.56

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Backhoe w/ Pavement Breaker(.80 cu. M) 1 407.14 P 1,998.10 P 813,499.77
Payloader (1.5 cu.m.) 1 407.14 P 1,733.00 P 705,567.84
Dump Truck 1 203.57 P 1,420.00 P 289,067.03
Concrete Saw (7.5 hp), 14" Blade diam.) 1 203.57 P 1,420.00 P 289,067.03
Minor Tools (10% of Labor) P 6,198.66

Note:
Assumed hauling distance is 3km.

Sub - Total for 2 P 2,103,400.34

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Concrete Saw (Diamond Blade 14" diam.) pc 2 P 8,000.00 P 16,000.00

Sub - Total for 3 P 16,000.00

Direct Cost P 2,181,386.90
OCM/CP 20% P 436,277.38
VAT 5% P 130,883.21
Total Item Cost P 2,748,547.49
Unit Cost P 225.03
Total Adjusted Cost P 2,748,538.92
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
ITEM 102(2) - SURPLUS COMMON EXCAVATION
Unit of Measurement = cu.m. Quantity = 3,003.15 cu.m.
Output/Hour = 60 cu.m./hr Duration = 50.05 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 50.05 P 71.95 P 3,601.28
Laborers 2 50.05 P 40.15 P 4,019.22

Sub - Total for 1 P 7,620.49

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Bulldozer (D6H SERIES II PSDS/DD) 1 50.05 P 3,379.00 P 169,127.40
Payloader (1.5 cu.m.) 1 50.05 P 1,733.00 P 86,740.98
Payloader (1.5 cu.m.) at disposal area 1 12.51 P 1,733.00 P 21,685.25
Dump Truck 2 50.05 P 1,420.00 P 142,149.10

Note:
Assumed hauling distance is 3km.

Sub - Total for 2 P 419,702.73

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 427,323.22
OCM/CP 20% P 85,464.64
VAT 5% P 25,639.39
Total Item Cost P 538,427.25
Unit Cost P 179.29
Total Adjusted Cost P 538,434.76
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
ITEM 105(1)a - SUB-GRADE PREPARATION
Unit of Measurement = sq.m. Quantity = 12,214.10 sq.m.
Output/Hour = 300 sq.m./hr Duration = 40.71 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 40.71 P 71.95 P 2,929.35
Laborers 2 40.71 P 40.15 P 3,269.31

Sub - Total for 1 P 6,198.66

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader (G710A) 1 40.71 P 2,173.00 P 88,470.80
Vibratory Road Roller 1 40.71 P 1,846.00 P 75,157.43
Water Truck/Pump(16000 L) 0.25 40.71 P 1,065.00 P 10,840.01

Sub - Total for 2 P 174,468.24

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 180,666.90
OCM/CP 20% P 36,133.38
VAT 5% P 10,840.01
Total Item Cost P 227,640.29
Unit Cost P 18.63
Total Adjusted Cost P 227,548.68
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
ITEM 201(1) - AGGREGATE SUBBASE COURSE
Unit of Measurement = cu.m. Quantity = 2,442.82 cu.m.
Output/Hour = 50 cu.m./hr Duration = 48.86 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 48.86 P 71.95 P 3,515.22
Laborers 2 48.86 P 40.15 P 3,923.17

Sub - Total for 1 P 7,438.39

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader 1 48.86 P 2,173.00 P 106,164.96
Vibratory Road Roller 1 48.86 P 1,846.00 P 90,188.91
Water Truck/Pump(16000L) 0.25 48.86 P 2,450.00 P 29,924.55

Sub - Total for 2 P 226,278.42

Total (1+2) P 233,716.80
Output per hour = 50.00 /hr
Unit Cost = P 95.68 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Aggregate Subbase Course Material cu.m. 2,809.24 P 367.00 P 1,030,992.18
w/ 15% Shrinkage Factor

Sub - Total for 3 P 1,030,992.18

Direct Cost P 1,264,708.98
OCM/CP 20% P 252,941.80
VAT 5% P 75,882.54
Total Item Cost P 1,593,533.32
Unit Cost P 652.33
Total Adjusted Cost P 1,593,524.77
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
ITEM 311(1)e1 - PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m )

Unit of Measurement = sq.m. Quantity = 12,214.10 sq.m.

Output/Hour = 57.50 sq.m./hr Duration = 212.42 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 212.42 P 71.95 P 15,283.56
Skilled Laborers 4 212.42 P 52.06 P 44,234.16
Laborers 12 212.42 P 40.15 P 102,343.54

Sub - Total for 1 P 161,861.25

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Transit Mixer 4 212.42 P 1,318.00 P 1,119,873.66
Concrete Vibrator 2 212.42 P 91.25 P 38,766.49
Concrete Batch Plant 1 212.42 P 1,759.50 P 373,751.46
Payloader 1 212.42 P 1,733.00 P 368,122.35
Concrete Screeder 1 212.42 P 545.00 P 115,768.43
Water Truck/Pump (16000 L) 1 212.42 P 2,450.00 P 520,426.87
Concrete Saw, Blade dia 14" 1 212.42 P 32.63 P 6,931.24
Bar Cutter ( Single Phase) 1 21.24 P 219.75 P 4,667.91
Minor Tools (5% of Labor) P 8,093.06

Sub - Total for 2 P 2,556,401.46

Total (1+2) P 2,718,262.72
Output per hour = 57.50 /hr
Unit Cost = P 222.55 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Reinforcing Steel Bars 0.5 kgs. 6,107 P 37.80 P 230,844.60
Curing Compound 0.29 lit. 3,542 P 49.00 P 173,558.00
Asphalt Sealant 0.17 lit. 2,076 P 47.00 P 97,572.00
Steel Forms (rental) 0.46 l.m. 5,618 P 58.00 P 325,844.00
Sand 0.1540 cu.m. 1,881 P 400.00 P 752,400.00
Gravel 0.28 cu.m. 3,420 P 428.00 P 1,463,760.00
Cement 2.66 bag 32,490 P 259.00 P 8,414,910.00
Concrete saw (diamond blade 14") 0.00015 pc. 1.83 P 8,000.00 P 14,640.00
Pipe Sleeve,1"dia 0.0078 l.m. 95.27 P 34.33 P 3,270.62
Grease/tar 0.0078 lit. 95.27 P 300.00 P 28,581.00

Sub - Total for 3 P 11,505,380.22

Direct Cost P 14,223,642.94
OCM/CP 20% P 2,844,728.59
VAT 5% P 853,418.58
Total Item Cost P 17,921,790.11
Unit Cost P 1,467.30
Total Adjusted Cost P 17,921,748.93
 DETAILED UNIT PRICE ANALYSIS (DUPA)

ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF

Name of Project : DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)

SUMMARY
ITEM NO. WORK ITEM MATERIALS LABOR EQUIPMENT
A.1.1(6) Provision of Combined Field Office, Laboratory, and Living Quarters for Building for P 44,700.00 P 43,072.92 P -
B.5 PROJECT BILLBOARDS/SIGNAGES P 15,596.00 P 3,283.20
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM P 67,320.32 P 11,719.32
B.8 TRAFFIC MANAGEMENT P 172,163.20 P -
101(3)a3 Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @ interminettent se P 16,000.00 P 61,986.56 P 2,103,400.34
102(2) SURPLUS COMMON EXCAVATION P 7,620.49 P 419,702.73
105(1)a SUB-GRADE PREPARATION P 6,198.66 P 174,468.24
201(1) AGGREGATE SUBBASE COURSE P 1,030,992.18 P 7,438.39 P 226,278.42
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) P 11,505,380.22 P 161,861.25 P 2,556,401.46
P 12,612,668.40 P 530,944.99 P 5,491,970.51
P (142.44)
P 12,612,525.96 23,435,745.99

ITEM NO. WORK ITEM DURATION UNIT QUANTITY UNIT COST

A.1.1(6) Provision of Combined Field Office, Laboratory, and Living Quarters mos. 4.47 P 22,267.22
B.5 PROJECT BILLBOARDS/SIGNAGES 2.50 ea 3.00 P 7,136.34
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM month 4.47 P 20,051.67
B.8 TRAFFIC MANAGEMENT 4.47 month 4.47 P 43,708.89
101(3)a3 Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @ in 50.89 sqm 12,214.10 P 225.03
102(2) SURPLUS COMMON EXCAVATION 6.26 cu.m. 3,003.15 P 179.29
105(1)a SUB-GRADE PREPARATION 5.09 sq.m. 12,214.10 P 18.63
201(1) AGGREGATE SUBBASE COURSE 6.11 cu.m. 2,442.82 P 652.33
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 26.55 sq.m. 12,214.10 P 1,467.30
97.40
say 97 DAYS
say

AGG. TAX 8,427.24 12.5

P 105,340.54

days of manpower 1086.128073007250

qty. of PSH
hours of manpower 8689.024584058
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER

179
2.5
2.5
2.5
7.5
4288 52.06
4288 536 40.15
407.1366667
2
409.1366667 51.142083333
50.0525
2
52.0525 6.5065625
 L 340 34,000,000.00 AMOUNT
W 5 0.00 DIFF
thick(201) 0.1
Area= 1700 sq.m.
170 cu.m.

40.71366667
81.42733333
122.141 15.267625
48.8564
97.7128

146.5692 18.32115
212.4191304
849.6765217
2549.029565
3611.125217 451.39065217

0.259
0.060
0.069
0.078
0.087
0.096
0.105
0.114
Y
MARK-UP VAT COST/ITEM DC
P 7,021.83 P 4,739.74 P 99,534.49 1 87,772.92
P 1,510.34 P 1,019.48 P 21,409.02 2 18,879.20
P 6,323.17 P 4,268.14 P 89,630.95 3 79,039.64
P 13,773.06 P 9,296.81 P 195,233.07 4 172,163.20
P 436,277.38 P 130,883.21 P 2,748,547.49 5 2,181,386.90
P 85,464.64 P 25,639.39 P 538,427.25 6 427,323.22
P 36,133.38 P 10,840.01 P 227,640.29 7 180,666.90
P 252,941.80 P 75,882.54 P 1,593,533.32 8 1,264,708.98
P 2,844,728.59 P 853,418.58 P 17,921,790.11 9 14,223,642.94
P 3,684,174.19 P 1,115,987.90 P 23,435,745.99 18,635,583.90
P 23,435,603.55
(142.44) 23,435,745.99

ADJ.COST/ITEM %
P 99,534.47 1 0.42 35905.421 99,534.47 - 22267.219239374
P 21,409.0200 3 0.09 35905.421 21,409.02 - 7136.34
P 89,630.9600 4 0.38 35905.421 89,630.96 - 20051.668903803
P 195,233.0400 5 0.83 35905.421 195,233.04 - 43708.889552239
P 2,748,538.9200 6 11.73 35905.421 2,748,538.92 - 225.0299997544
P 538,434.7600 7 2.30 35905.421 538,434.76 - 179.2899988346
P 227,548.6800 9 0.97 35905.421 227,548.68 - 18.6299997544
P 1,593,524.7700 10 6.80 35905.421 1,593,524.77 - 652.3299997544
P 17,921,748.9300 11 76.47 35905.421 17,921,748.93 - 1467.3
P 23,435,603.55 100.00 DIFF P 142.44

134
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

PROGRAM OF WORK

ESTIMATED COST OF PREPARED WORKS

ITEM DESCRIPTION
UNIT QUANTITY UNIT COST ITEM COST
SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)
Provision of Combined Field Office, Laboratory, and Living
A.1.1(6) : Quarters for Building for the Engineer(Rental Basis) mos. 4.47
P 22,267.22 P 99,534.47
A-1.b : Equipment/Fixtures ls 1.00 P 63,504.00 P 63,504.00
B.5 PROJECT BILLBOARDS/SIGNAGES ea 3.00 P 7,136.34 P 21,409.02
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM month 4.47 P 19,156.30 P 85,628.66
B.8 TRAFFIC MANAGEMENT month 4.47 P 43,708.89 P 195,233.04
Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking
101(3)a3 @ interminettent section) sqm 3,912.80
P 225.96 P 884,136.29
102(2) SURPLUS COMMON EXCAVATION cu.m. 963.20 P 179.29 P 172,692.13
105(1)a SUB-GRADE PREPARATION sq.m. 3,912.80 P 18.63 P 72,895.46
201(1) AGGREGATE SUBBASE COURSE cu.m. 782.56 P 1,159.48 P 907,362.67
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) sq.m. 3,912.80 P 1,697.59 P 6,642,330.15
506(1) STONE MASONRY cu.m. 47.00 P 4,664.62 P 219,237.14
CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) -
600(1)a NATIONAL ROAD
ln.m. 11.00
P 942.76 P 10,370.36
SubTotal 1 : P 9,374,333.39
SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
Provision of Combined Field Office, Laboratory, and Living
A.1.1(6) Quarters for Building for the Engineer(Rental Basis) mos. 4.47
P 22,267.22 P 99,534.47
B.5 PROJECT BILLBOARDS/SIGNAGES ea 3.00 P 7,136.34 P 21,409.02
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM month 4.47 P 20,051.67 P 89,630.96
B.8 TRAFFIC MANAGEMENT month 4.47 P 43,708.89 P 195,233.04
Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking
101(3)a3 @ interminettent section)
sqm 12,214.10 P 225.03 P 2,748,538.92
102(2) SURPLUS COMMON EXCAVATION cu.m. 3,003.15 P 179.29 P 538,434.76
105(1)a SUB-GRADE PREPARATION sq.m. 12,214.10 P 18.63 P 227,548.68
201(1) AGGREGATE SUBBASE COURSE cu.m. 2,442.82 P 652.33 P 1,593,524.77
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) sq.m. 12,214.10 P 1,467.30 P 17,921,748.93
SubTotal 2 : P 23,435,603.55
Grand Total : P 32,809,936.94
DIRECT COST % Total Project
1. Labor P 910,866.55 2.68 Cost (Direct &
2. Equipment P 7,325,264.30 21.54 Indirect Cost) :
3. Materials P 17,880,283.58 52.59
32,809,936.94
4. Project Supervision
Total Direct Cost P 26,116,414.44 76.81
INDIRECT COST
1. Mark-up(OCM, Profit) P 5,131,136.22 15.09
2. VAT P 1,562,386.28 4.60
3. Quality Control
4. Eng'g & Administrative Overhead P 1,190,000.00 3.50
5. Construction Contingency P 63.06 0.00
6. Central Office Retention
7. Road Right-of-Way
8. Soil Exploration
9. Survey and Plan Preparation
10. Aggregate Tax
11. Publication Fee
12. Billboard
Total Indirect Cost P 7,883,585.56 23.19
TOTAL ESTIMATED PROJECT COST P 34,000,000.00 100.00 P 34,000,000.00
Page 2 of 2
PREPARED BY: CHECKED BY:

JONEL A. BACCALI EMMANUEL COLLADO

Engineer II Engineer II

SUBMITTED BY: APPROVED:

CHONA LUISA A. RAMOS LORETO B. DACOROON

CHIEF, Planning & Design Section Assistant District Engineer
(Caretaker)
P 99,534.47 1 P 99,534.47 P (0.00) 0.30%

P 63,504.00 2 P 63,504.00 P - 0.19%

P 21,409.02 3 P 21,409.02 P - 0.07%
P 85,628.66 4 P 85,628.66 P (0.00) 0.26%
P 195,233.04 5 P 195,233.04 P (0.00) 0.60%

P 884,136.29 6 P 884,136.29 P 0.00 2.69%

P 172,692.13 7 P 172,692.13 P 0.00 0.53%

P 72,895.46 8 P 72,895.46 P (0.00) 0.22%
P 907,362.67 9 P 907,362.67 P 0.00 2.77%
P 6,642,330.15 10 P 6,642,330.15 P (0.00) 20.24%
P 219,237.14 11 P 219,237.14 P - 0.67%

P 10,370.36 12 P 10,370.36 P - 0.03%

0.00%

P 99,534.47 1 P 99,534.47 P (0.00) 0.30%

P 21,409.02 2 P 21,409.02 P - 0.07%

P 89,630.96 3 P 89,630.96 P (0.00) 0.27%
P 195,233.04 4 P 195,233.04 P (0.00) 0.60%
P 2,748,538.92 5 P 2,748,538.92 P (0.00) 8.38%

P 538,434.76 6 P 538,434.76 P (0.00) 1.64%

P 227,548.68 7 P 227,548.68 P (0.00) 0.69%
P 1,593,524.77 8 P 1,593,524.77 P (0.00) 4.86%
P 17,921,748.93 9 P 17,921,748.93 P - 54.62%
#VALUE!
#VALUE!
#VALUE!

29%

0.00

P 0.00
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

PROGRAM OF WORK

Region : CAR Pavement Width : 6.70 m.

District : ABRA Roadbed Width :
ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/
RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED Thickness : 0.28 m.
Name of Project : NATIONAL ROADS INCLUDING DRAINAGE BASED ON PAVEMENT
MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND
MANAGEMENT
Net Length : 2,407.00 m .
Road Section I.D. : Type Structure : PCCP
Section : Type Substructure :
SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000) &
Location : SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
No. of Spans :

Appropriation : P 34,000,000.00 No. of Piers :

Source of Fund : REG INFRA 2017/GAA 2017 Dimensions :
Station Limits : No. of Days to Complete : 134 C. D.
Classification : By contract
Starting Date : UPON APPROVAL

EQUIPMENT
ITEM ITEM OF WORK TO BE DONE %
DESCRIPTION NEEDED AVAILABLE
SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)

Provision of Combined Field Office, Laboratory, and Living

A.1.1(6) : 0.30%
Quarters for Building for the Engineer(Rental Basis)
A-1.b : Equipment/Fixtures 0.19% Backhoe w/ Pavement Breaker(.80 cu. M) 1
B.5 PROJECT BILLBOARDS/SIGNAGES 0.07% Water Truck/Pump(16000 L) 1
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.26% Dump Truck 1
B.8 TRAFFIC MANAGEMENT 0.60% Concrete Saw (7.5 hp), 14" Blade diam.) 1
Removal Of Existing PCC Pavement, 0.23m thk.(for
101(3)a3 2.69%
Reblocking @ interminettent section) Concrete Vibrator 1
102(2) SURPLUS COMMON EXCAVATION 0.53% Transit Mixer 1
105(1)a SUB-GRADE PREPARATION 0.22% Vibratory Road Roller 1
201(1) AGGREGATE SUBBASE COURSE 2.77%
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 20.24%
506(1) STONE MASONRY 0.67%
CONC. CURB & GUTTER (0.65) TYPE A (CAST IN
600(1)a 0.03%
PLACE) - NATIONAL ROAD
SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)
Provision of Combined Field Office, Laboratory, and Living
A.1.1(6) 0.30%
Quarters for Building for the Engineer(Rental Basis)
B.5 PROJECT BILLBOARDS/SIGNAGES 0.07%
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.27%
B.8 TRAFFIC MANAGEMENT 0.60%
Removal Of Existing PCC Pavement, 0.23m thk.(for
101(3)a3 8.38%
Reblocking @ interminettent section)
102(2) SURPLUS COMMON EXCAVATION 1.64%
105(1)a SUB-GRADE PREPARATION 0.69%
201(1) AGGREGATE SUBBASE COURSE 4.86%
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 54.62%

Total 100%
Page 1 of 2
 SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000) & SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)

1
2
3

5
6
7

6
7

6
409+507-K0412+000)
 SUMMARY OF QUANTITIES
ITEM DESCRIPTION UNITS QUANTITES

SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)

Provision of Combined Field Office, Laboratory, and Living Quarters for Building for
A.1.1(6) : mos. 4.47
the Engineer(Rental Basis)
A-1.b : Equipment/Fixtures ls 1.00

B.5 PROJECT BILLBOARDS/SIGNAGES ea 3.00

B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM month 4.47

B.8 TRAFFIC MANAGEMENT month 4.47

Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @ interminettent
101(3)a3 sqm 3,912.80
section)
102(2) SURPLUS COMMON EXCAVATION cu.m. 963.20

105(1)a SUB-GRADE PREPARATION sq.m. 3,912.80

201(1) AGGREGATE SUBBASE COURSE cu.m. 782.56

311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) sq.m. 3,912.80

506(1) STONE MASONRY cu.m. 47.00

600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) - NATIONAL ROAD ln.m. 11.00

SECTION 2: ABRA-KALINGA ROAD (K409+507-K0412+000)

Provision of Combined Field Office, Laboratory, and Living Quarters for Building for
A.1.1(6) mos. 4.47
the Engineer(Rental Basis)
B.5 PROJECT BILLBOARDS/SIGNAGES ea 3.00

B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM month 4.47

B.8 TRAFFIC MANAGEMENT month 4.47

Removal Of Existing PCC Pavement, 0.23m thk.(for Reblocking @ interminettent
101(3)a3 sqm 12,214.10
section)
102(2) SURPLUS COMMON EXCAVATION cu.m. 3,003.15

105(1)a SUB-GRADE PREPARATION sq.m. 12,214.10

201(1) AGGREGATE SUBBASE COURSE cu.m. 2,442.82

311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) sq.m. 12,214.10

 ITEM 103
STONE MASONRY (EMBANKMENT PROTECTION)
A =Bx0.60) B=Varies(see design) V = AxL
STATION LENGTH (m) HEIGHT (m) END AREA (m) VOLUME (m) REMARKS
454+236 454+247 11.00 3.00 0.90 9.90 Prop.Headwall/left side
TOTAL = 9.90 Cu.m.
TOTAL ITEM 103 = 9.90 Cu.m.
GRAND TOTAL (ITEM 103a CE) = 9.9 cu. m.
 UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

SECTION 1: ABRA-KALINGA ROAD (K454+000-K0456+000)

Course & Fine Aggregates

Volume = 1,716.35 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 1,973.80 cu.m.
Source to Start of Project 34.00
Project Centroid 1
TOTAL = 35.00 Kms.
Source : MUDIIT SAND AND GRAVEL- DOLORES, ABRA

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

Volume of Unprocess materials = 1,716.35 / 40% = 4,290.88
Assume Capacity of Buldozer = 400.00 cu.m. Note: 40% of Materials will be considered as suitable
Materials for Course and Fine Aggregate.
Production Cost :
4,290.88
No. of Days Required = = 10.73 days
400.00
1 Bulldozer = 18,392.00 / day x 10.73 = 197,294.43
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
4,290.88
No. of Days = = 17.88 days
240.00
Payloader 1 13864.00 / day x 17.88 247,869.55
Screen LS 2 40,000.00
485,163.98
TOTAL COST OF PRODUCTION :
Production Unit Cost for Course Aggregate P 282.67 ...adopt Production Cost...
Production Unit Cost for Fine Aggregate P 254.40 ...adopt Production Cost...
1. HAULING
Average Hauling Distance = 35 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 2.40 mins.
25 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 1.71 mins.
35 kms./hr.
Mountainous Paved :
34.00 kms. x 60 min./hr.
Loaded Trip = = 68.00 mins.
30 kms./hr.
34.00 kms. x 60 min./hr.
Unloaded Trip = = 51.00 mins.
40 kms./hr.
134.11 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 3.58 trip
134.11 mins.

Utilizing 2.00 Dumptruck

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

1,716.35
No of Days Required = = 23.97 days
20.00 x 3.58
Equipment Cost
Payloader = 1.00 13,864.00 /day x 11.99 days = P 166,169.53
Dumptrucks = 2.00 DT 10,816.00 /day x 23.97 days = P 518,548.65
P 684,718.18

A. GRAVEL
Unit Cost of Hauling = P 398.94 /cu. m.
Production Cost = P 282.67 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 731.61
SAY = P 732.00 /cu. m.
B. SAND
Unit Cost of Hauling = P 398.94 /cu. m.
Production Cost = P 254.40 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Fine Aggregates = P 703.34 /cu. m.
SAY = P 704.00 /cu. m.
 UNIT COST DERIVATION OF SUB-BASE COURSE

Fine Aggregates
Volume = 899.94 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 1,034.94 cu.m.
Source to Start of Project 34.00
Project Centroid 1
TOTAL = 35.00 Kms.
Source : MUDIIT SAND AND GRAVEL- DOLORES, ABRA

Quarrying & Washing (Assume quarry to contain 60% Materials)

Volume of Unprocess materials = 899.94 / 50% = 1,799.89
Assume Capacity of Buldozer = 400.00 cu.m. Note: 50% of Materials will be considered as suitable
Materials for Sub-base Coarse
Production Cost :
1,799.89
No. of Days Required = = 4.50 days
400.00
1 Bulldozer = 18,392.00 / day x 4.50 = 82,758.85
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
1,799.89
No. of Days = = 7.50 days
240.00
Payloader 1 13864.00 / day x 7.50 103,973.53
Screen LS 2
186,732.38
TOTAL COST OF PRODUCTION :
Production Unit Cost for Aggregate Subbase Coarse P207.49 ...adopt Production Cost...

1. HAULING
Average Hauling Distance = 35 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 2.40 mins.
25 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 1.71 mins.
35 kms./hr.
Mountainous Paved :
34.00 kms. x 60 min./hr.
Loaded Trip = = 68.00 mins.
30 kms./hr.
34.00 kms. x 60 min./hr.
Unloaded Trip = = 51.00 mins.
40 kms./hr.
134.11 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 3.58 trip
134.11 mins.

Utilizing 2.00 Dumptruck

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

1,034.94
No of Days Required = = 14.45 days
20.00 x 3.58
Equipment Cost
Payloader = 1.00 13,864.00 /day x 7.23 days = P 100,197.96
Dumptrucks = 2.00 DT 10,816.00 /day x 14.45 days = P 312,677.75
P 412,875.71

A. AGGREGATE SUBBASE COURSE

Unit Cost of Hauling = P 458.78 /cu.m.
Production Cost = P 207.49 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 716.27 /cu.m.
SAY = P 717.00 /cu.m.
 UNIT COST DERIVATION OF BOULDERS

Boulders
Volume = 49.35 cu.m.
Considering 5% Swell Factor, Total Vol. Req'd.= 51.82 cu.m.

Source to Start of Project 52.00

Project Centroid 0.29
TOTAL = 52.29 Kms.

Source : TUMBAL SAND & GRAVEL PIT

1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity = 1.25 cu.m./man-day due to multiple handling
No. of Laborers = 50.00
Total Output / day = 62.50 cu.m.
No. of Days = 49.35 cu.m./ 62.50 = 0.79
say 1.00
Labor = 50.00 Lab. X 1.00 days x 321.20 / day
16,060.00
TOTAL COST OF PRODUCTION :
Production Unit Cost for Boulders P325.43 ...adopt Production Cost...

2. Equipment Cost :
Average Hauling Distance = 52.29 kms.
Loading Time = 6 min.
Unloading Time = 3 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 4.00 mins.
15 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 2.40 mins.
25 kms./hr.

Mountainous Paved :
51.29 kms. x 60 min./hr.
Loaded Trip = = 153.87 mins.
20 kms./hr.
51.29 kms. x 60 min./hr.
Unloaded Trip = = 102.58 mins.
30 kms./hr.
277.85 mins.

mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.73 trip
277.85 mins.

Utilizing 2.00 Dumptruck

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

49.35
No of Days Required = = 1.43 days
20.00 x 1.73
1.43 days

Payloader = 1.00 13,864.00 /day x 0.72 days = P 9,912.76

Dumptrucks = 2.00 DT 10,816.00 /day x 1.43 days = P 30,933.76
P 40,846.52

A. BOULDERS
Unit Cost of Hauling = P 827.69 /cu.m.
Production Cost = P 325.43 /cu. m
Aggregate Tax = P 50.00 /cu.m.
Unit Cost of Boulders (Class A) = P 1,203.12 /cu.m.
SAY = P 1,203.00 /cu.m.
 UNIT COST DERIVATION OF CEMENT

Cement
Quantity Required = 10,680.69 bags

Source to Start of Project 47.00

Project Centroid 0.29
TOTAL = 47.29 Kms.

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

Loading Time
Cap. Of 1 CT (9-10T) =10,000.00 Kgs.
10,000.00 Kgs. say
No. of Bags/Cargotruck = = 250.00
40.00 Kgs./bag 250.00 bags
Loading Time: (Employing 6 Laborers)
250.00
bags x 1 min. /bag/man
= = 41.67 mins.
6
Unloading Time = 41.67 mins.
Slack Time = 6.00 mins.
Mountainous Unpaved :
kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
Mountainous Paved :
47.29 kms. x 60 min./hr.
Loaded Trip = = 141.87 mins.
20 kms./hr.
47.29 kms. x 60 min./hr.
Unloaded Trip = = 94.58 mins.
30 kms./hr.
325.78 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.47 trip
325.78 mins.

10,680.69 bags
No of Days Required = =
480.00 mins./day CT x 225.00 32.22 days
x 1
325.78 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 32.22 days = P 284,051.52

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 8.06 days = P 15,523.60
P 299,575.12

A. CEMENT
Cost/bag at Source 250.00 /bag
P 299,575.12
Unit Cost of Hauling = 28.05 /bag
10,680.69
Total Cost of Cement = 278.05 /bag
SAY = 278.00 /bag
 UNIT COST DERIVATION OF REINFORCING STEEL BAR

Reinforcing Steel Bar

Quantity Required = 1,956.00 kgs.
From MANILA to BANGUED,Abra 409
From BANGUED to Start of Project 47.00
Project Centroid 0.29
TOTAL = 456.29 Kms.

SOURCE : Manila, Philippines

Loading Time
Cap. Of 1 CT (9-10T) = 9,000.00 Kgs.
Assume Capacity of 1 Laborer can carry 40 kgs. of RSB
Loading Time: (Employing 6 Laborers)
9,000.00 kgs. x 1 min.
= = 37.50 mins.
40.00 kgs./man-min x 6 laborers
Unloading Time = 37.50 mins.
Slack Time = 6.00 mins.
Paved :
409.00 kms. x 60 min./hr.
Loaded Trip = = 701.14 mins.
35 kms./hr.
409.00 kms. x 60 min./hr.
Unloaded Trip = = 446.18 mins.
55 kms./hr.
Mountainous Unpaved :
- kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
Mountainous Paved :
47.29 kms. x 60 min./hr.
Loaded Trip = = 141.87 mins.
20 kms./hr.
47.29 kms. x 60 min./hr.
Unloaded Trip = = 94.58 mins.
30 kms./hr.
1464.77 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 0.33 trip
1464.77 mins.

1,956.00 kgs.
No of Days Required = = 0.99 days
0.33 trip x 6,000.00 kgs.

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 0.25 days = P 2,181.96

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 0.99 days = P 1,907.93
P 4,089.89

A. Reinforcing Steel Bar

Cost/kg at Source 36.00 /kg
P 4,089.89
Unit Cost of Hauling = 2.09 /kg
1,956.00
Total Cost of RSB = 38.09 /kg
SAY = 38.09 /kg
 UNIT COST DERIVATION OF REINFORCED CONCRETE PIPE CULVERT

Reinforced Concrete Pipe Culvert

Quantity Required = #REF! pcs.

Source to Start of Project 47.00

Project Centroid 0.29
TOTAL = 47.29 Kms.

Cycle Time
SOURCE : Bangued, Abra
Average Hauling Distance = 47.29 kms.
Loading Time = 15 min.
Unloading Time = 15 min.
Slack Time = 6 min.

Paved :
47.29 kms. x 60 min./hr.
Loaded Trip = = 141.87 mins.
20 kms./hr.
47.29 kms. x 60 min./hr.
Unloaded Trip = = 94.58 mins.
30 kms./hr.
Mountainous Unpaved :
- kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
272.45 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.76 trip
272.45 mins.

#REF! ln.m.
No of Days Required = = #REF! days
1.76 trip x 10.00 pcs.
say #REF! days
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x #REF! days = #REF!
1 Chain Block = 1.00 CB 500.00 /day x #REF! days = #REF!

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

A. Reinforced Concrete Pipe Culvert

Cost/ln.m. at Source
910 mm Dia. (CLASS IV) 2,800.00 /pc
610 mm Dia. (CLASS IV) 1,600.00 /pc
#REF!
Unit Cost of Hauling = #REF! /pc
#REF!
Total Cost of RCPC - 910 mm Dia. (CLASS IV) = #REF! /pc
SAY = #REF! /pc

Total Cost of RCPC - 610 mm Dia. (CLASS IV) = #REF! /pc

SAY = #REF! /pc
200
29
23
52
47.29
 TABULATION AND COMPUTATION OF QUANTITIES FOR ITEM 612
Edge line White Center line White Center line Yellow
STATION TO STATION LENGTH (m) DESCRIPTION
Length x .10m x 2(Length/9)x3 x .15m(Length x .15m x 2)
### - ### 0.00 Right & Left Side 0.00 sqm 0.00 sqm
### - ### 0.00 Right & Left Side 0.00 sqm 0.00 sqm
### - ### 0.00 0.00
### ### Non Passing Distance both lanesTwo 0.00
0.00
lines
### ### 0.00 0.00
TOTAL = 0.00 0.00 sqm 0.00 sqm 0.00 sqm

ITEM 603
METAL GUARDRAIL (Metal Beam including concrete post & End Piece)
ACTUAL NO. OF
METAL DESCRIPTION METAL GUARDRAIL METAL BEAM END
STATION TO STATION LENGTH (m)GUARDRAIL(3.81m
COMMERCIAL LENGTH PIECE
LENGTH)
a b c = b-a d = c/3.81m e = dx3.81m f
### - ### 0.00 0 LEFT-SIDE 0.00 0.00
### - ### 0.00 0 LEFT-SIDE 0.00 0.00
### - ### 0.00 0 LEFT-SIDE 0.00 0.00
### - ### 0.00 0 LEFT-SIDE 0.00 0.00
### - ### 0.00 0 RIGHT-SIDE 0.00 0.00
### - ### 0.00 0 RIGHT-SIDE 0.00 0.00
### - ### 0.00 0 RIGHT-SIDE 0.00 0.00
### - ### 0.00 0 LEFT-SIDE 0.00 0.00
TOTAL = 0.00 0.00
GRAND TOTAL:
ITEM 612(1) = - Sq.m.
ITEM 612(2) = - Sq.m.
ITEM 603(3)a = - Lm.
ITEM 603(3) = - Ea.
 ITEM 600 SEC 7
CONCRETE CURB AND GUTTER (.65m)

STATION LENGTH (m)

454+236.00 454+247.00 11.00
GRAND TOTAL = 11.00
(.65m)

LOCATION
Left Side
Ln.m
 ITEM 506(1)
TABULATION AND COMPUTATION OF QUANTITIES
A = ((.5m+B)/2)xH+(0.50m.x0.60m.)+(Bx.60)
V = AxL
B=Varies(see design) REMARKS
Length Height End Area
Station Volume
L H A
### - ### 11.00 3.00 4.20 46.2 PROP. EMBANKMENT PROTECTION LEFT
46.20 cu.m.
GRAND TOTAL= 47.0 cu.m.
PROP. EMBANKMENT PROTECTION LEFT