Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

0
Office of the District Engineer
0

Repair and Maintenance of LTO Building

0

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
Err:509 Err:509 Err:509 Err:509 Err:509 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. 3,964.31 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 1,581.50 kgs. 82,131.93 15% 10% 25%
403 (5)Structural Steel, furnished, fabricated, and erected - Truss 4,979.15 kgs. 304,450.45 15% 10% 25%
Err:509Err:509 Err:509 Err:509 Err:509 15% 10% 25%
TOTAL PART F
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
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 Err:509 15% 10% 25%
TOTAL PART A
PART B PLAIN AND REINFORCED CONCRETE WORKS
 Err:509 Err:509 Err:509 Err:509 Err:509 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 26,054.50 15% 10% 25%
TOTAL PART B
TOTAL DIVISION I
DIVISION II BUILDINGS
PART C FINISHING
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 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 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%
1014(1)b2 Prepainted Metal Sheets (Rib Type t=0.427mm) 232.40 sq.m Err:509 15% 10% 25%
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll 14.00 ln.m. Err:509 15% 10% 25%
1013(2) b Fabricated Metal Roofing Accessory -Flashings 33.20 ln.m. Err:509 15% 10% 25%
1013(2)c Fabricated Metal Roofing Accessory - Gutters 28.00 ln.m. Err:509 15% 10% 25%
1013(3) Roof Ventilators 0.48 each 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%
1032(1)a Painting Works - Masonry and Fiber Cement Painting 864.09 sq.m. Err:509 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 Err:509 15% 10% 25%
1032(1)c Painting Works - Wood Paint 135.30 sq.m. 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 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 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 54,270.87 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 84,482.37 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 3,698.02 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 7,477.63 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 6,218.31 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 Err:509 15% 10% 25%
 Err:509 Err:509 Err:509 Err:509 272,993.51 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 Err:509 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 17,039.38 15% 10% 25%
TOTAL PART C
PART D ELECTRICAL
1100(14) Octagonal Junction Box PVC 7.00 pcs. 400.68 15% 10% 25%
1100(15) Utility Boxes PVC 19.00 pcs. 1,873.03 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 500.00 mtr. 14,483.11 15% 10% 25%
1101(1)b4 Electrical Wire - 3.5mm TWG/THHN 400.00 mtr. 11,835.53 15% 10% 25%
1101(1)b8 Electrical Wire - 8.0mm TWG/THHN 100.00 roll 4,396.18 15% 10% 25%
1101(7)a1 Single Pole Wall Switch on one Switch Plate 4.00 set 1,338.47 15% 10% 25%
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) 3.00 set 1,025.64 15% 10% 25%
1101(8)a2 Duplex Convenience Receptacles/Outlets 12.00 set 4,732.22 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) 8.00 sets 8,386.16 15% 10% 25%
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 8.00 sets 3,826.16 15% 10% 25%
TOTAL PART D
TOTAL DIVISION II
TOTAL
ONE MILLION TWO HUNDRED SEVENTY THREE ONE HUNDRED TWENTY ONE & 74/100 PESOS

Prepared/Submitted by:

RONALDO O. SAPONGEN CHOPIN P. BACARRA

Engineer II Engineer II

JONATHAN T. BOBITA ERNESTO B. BELMES

Engineer II Engineer II
Republic of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
0
fice of the District Engineer
0

Maintenance of LTO Building

0

UDGET FOR THE CONTRACT

Contract Duration: 65 C.D.

TOTAL - MARK-UPS TOTAL

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

Err:509 Err:509 Err:509 Err:509 Err:509

Err:509

396.43 218.04 614.47 4,578.78 4,578.78

829.80 456.39 1,286.19 9,584.19 4,792.10
14,162.97

20,532.98 5,133.25 25,666.23 107,798.15 68.16

76,112.61 19,028.15 95,140.77 399,591.21 80.25
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509

Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
6,513.62 1,628.41 8,142.03 34,196.53 Err:509
Err:509
Err:509

Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
13,567.72 3,391.93 16,959.65 71,230.51 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
21,120.59 5,280.15 26,400.74 110,883.12 Err:509
924.51 231.13 1,155.63 4,853.65 Err:509
1,869.41 467.35 2,336.76 9,814.39 Err:509
1,554.58 388.64 1,943.22 8,161.53 Err:509
674.34 168.59 842.93 3,540.30 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
 68,248.38 17,062.09 85,310.47 358,303.98 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
4,259.85 1,064.96 5,324.81 22,364.19 Err:509
Err:509

100.17 25.04 125.21 525.89 75.13

468.26 117.06 585.32 2,458.35 129.39
262.01 65.50 327.51 1,375.53 687.76
3,620.78 905.19 4,525.97 19,009.09 38.02
2,958.88 739.72 3,698.60 15,534.13 38.84
1,099.04 274.76 1,373.80 5,769.98 57.70
334.62 83.65 418.27 1,756.74 439.18
256.41 64.10 320.51 1,346.16 448.72
1,183.06 295.76 1,478.82 6,211.04 517.59
3,426.19 856.55 4,282.73 17,987.48 17,987.48
2,096.54 524.13 2,620.67 11,006.83 1,375.85
956.54 239.13 1,195.67 5,021.83 627.73
88,003.04
Err:509
Err:509
HREE 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

Office of the District Engineer

PROGRAM OF WORK

Region : Roadbed Width :

District : Pavement Width :
Name of Project : Bridge Width :
Repair and Maintenance of LTO Building
Type of Structure :
Road Section ID : Type of Superstructure :
Section : Type of SubStructure :
Location : No. of Span : ____na____ No. of Piers :
Appropriation : P1,236,000.00

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 EQUIPME
TO BE DONE % DESCRIPTION
Project Billboard / Signboard 0.378%
Occupational Safety and Health Program 0.792% Dumptruck (10 cu.m. Capacity)
Structural Steel, furnished, and fabricated - Purlins 8.904% Minor Tools 10% of Labor Cost
Structural Steel, furnished, fabricated, and erected - Truss 33.006% Welding Machine
Removal of Actual Structures/Obstruction ( Roof Framing) 4.289%
Forms and Falseworks 2.825%
Ceiling (6.0mm Wood Frame Marine Plywood) 5.884%
Prepainted Metal Sheets (Rib Type t=0.427mm) 9.159%
Fabricated Metal Roofing Accessory -Ridge Roll 0.401%
Fabricated Metal Roofing Accessory -Flashings 0.811%
Fabricated Metal Roofing Accessory - Gutters 0.674%
Roof Ventilators 0.929%
Painting Works - Masonry and Fiber Cement Painting 23.248%
Painting Works - Wood Paint 1.432%
Octagonal Junction Box PVC 0.043%
Utility Boxes PVC 0.203%
Grounding Rod Copperweld 0.114%
Electrical Wire - 2.0mm TWG/THHN 1.570%
Electrical Wire - 3.5mm TWG/THHN 1.283%
Electrical Wire - 8.0mm TWG/THHN 0.477%
Single Pole Wall Switch on one Switch Plate 0.145%
Duplex(2 Single Pole Wall Switch on one Switch Plate) 0.111%
Duplex Convenience Receptacles/Outlets 0.513%
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 1.486%
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 0.909%
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 0.415%

100.00%
ESTIMATED COST OF PROPO
ITEM DESCRIPTION
UNIT QUANTITY
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. 1,581.50
403 (5) Structural Steel, furnished, fabricated, and erected - Truss kgs. 4,979.15
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
801(1) Removal of Actual Structures/Obstruction ( Roof Framing) l.s. 1.00
PART B PLAIN AND REINFORCED CONCRETE WORKS
903(2) Forms and Falseworks l.s 1.00
DIVISION IIBUILDINGS
PART C FINISHING
1003(1) c2 Ceiling (6.0mm Wood Frame Marine Plywood) sq.m. 123.00
1014(1)b2 Prepainted Metal Sheets (Rib Type t=0.427mm) sq.m 232.40
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll ln.m. 14.00
1013(2) b Fabricated Metal Roofing Accessory -Flashings ln.m. 33.20
1013(2)c Fabricated Metal Roofing Accessory - Gutters ln.m. 28.00
1013(3) Roof Ventilators each 0.48
1032(1)a Painting Works - Masonry and Fiber Cement Painting sq.m. 864.09
1032(1)c Painting Works - Wood Paint sq.m. 135.30
PART D ELECTRICAL
1100(14) Octagonal Junction Box PVC pcs. 7.00
1100(15) Utility Boxes PVC pcs. 19.00
1100(22) Grounding Rod Copperweld length 2.00
1101(1)b2 Electrical Wire - 2.0mm TWG/THHN mtr. 500.00
1101(1)b4 Electrical Wire - 3.5mm TWG/THHN mtr. 400.00
1101(1)b8 Electrical Wire - 8.0mm TWG/THHN roll 100.00
1101(7)a1 Single Pole Wall Switch on one Switch Plate set 4.00
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) set 3.00
1101(8)a2 Duplex Convenience Receptacles/Outlets set 12.00
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 8.00

1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet sets 8.00

BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %

1. LABOR
2. MATERIALS
3. EQUIPMENT EXPENSES
4. INDIRECT COST ( OCM,
PROFITS, TAX, VAT )
P 201,954.04 16.34 A. TOTAL PROJECT COST
717,532.21 58.05 ( DIRECT / INDIRECT )
60,903.17 4.93 B. ENG'G. & ADMIN. OH
C. SURVEY PREPARATION
230,256.85 18.63 D. ROW /SITE ACQUISITION
5. ENG'G. & ADM. OVERHEAD
6. CONST. CONTINGENCIES
7. GENDER & DEVELOPMENT
8. COST OF RIGHT OF WAY
9. RA 9206
10. YOUTH & INFRA DEVELOPMENT
11. BUDGET RESERVE
TOTAL P
24,720.00 2.00 SOIL EXPLORATION
633.73 0.05 E. CONST. CONTINGENCIES
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY
H. RA 9206
I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMEN
1,236,000.00 100.00 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)
Republic of the Philippines
OF PUBLIC WORKS AND HIGHWAYS

fice of the District Engineer

OGRAM OF WORK

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

14m x 15.2m 214.2 sq.m.

1
n/a

65 c.d.

EQUIPMENT
DESCRIPTION NEEDED

Dumptruck (10 cu.m. Capacity) 1

Minor Tools 10% of Labor Cost 1
1
ESTIMATED COST OF PROPOSED WORK
UNIT COST TOTAL COST

4,578.78 4,578.78
4,792.10 9,584.19

68.16 107,798.15
80.25 399,591.21

51,926.23 51,926.23

34,196.53 34,196.53

579.11 71,230.51
477.12 110,883.12
346.69 4,853.65
295.61 9,814.39
291.48 8,161.53
23,432.40 11,247.55
325.71 281,446.53
128.09 17,330.86

75.13 525.89
129.39 2,458.35
687.76 1,375.53
38.02 19,009.09
38.84 15,534.13
57.70 5,769.98
439.18 1,756.74
448.72 1,346.16
517.59 6,211.04
17,987.48 17,987.48

1,375.85 11,006.83

627.73 5,021.83

A. TOTAL PROJECT COST P 1,210,646.27

( DIRECT / INDIRECT )
B. ENG'G. & ADMIN. OH 24,720.00
C. SURVEY PREPARATION
D. ROW /SITE ACQUISITION
 SOIL EXPLORATION
E. CONST. CONTINGENCIES 633.73
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY

I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
K. APPROPRIATION P 1,236,000.00

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

B.5 922.10 2,950.00 92.21 614.47 4,578.78
B.7 3,081.28 5,216.72 - 1,286.19 9,584.19
403 (4) 11,019.75 68,771.20 2,340.98 25,666.23 107,798.15
403 (5) 94,758.38 187,454.53 22,237.54 95,140.77 399,591.21
801(1) 11,384.40 - 28,178.44 12,363.39 51,926.23
903(2) 4,867.73 20,700.00 486.77 8,142.03 34,196.53
1003(1) c2 6,921.41 46,657.32 692.14 16,959.65 71,230.51
1014(1)b2 18,055.94 64,620.84 1,805.59 26,400.74 110,883.12
1013(2)a 769.11 2,852.00 76.91 1,155.63 4,853.65
 1013(2) b 1,290.94 6,057.60 129.09 2,336.76 9,814.39
1013(2)c 922.10 5,204.00 92.21 1,943.22 8,161.53
1013(3) 88.52 2,600.00 8.85 8,550.18 11,247.55
1032(1)a 26,144.10 244,235.00 2,614.41 8,453.02 281,446.53
1032(1)c 8,995.80 7,144.00 899.58 291.48 17,330.86
1100(14) 176.07 207.00 17.61 125.21 525.89
1100(15) 528.21 1,292.00 52.82 585.32 2,458.35
1100(22) 248.02 800.00 - 327.51 1,375.53
1101(1)b2 2,116.47 12,155.00 211.65 4,525.97 19,009.09
1101(1)b4 1,814.12 9,840.00 181.41 3,698.60 15,534.13
1101(1)b8 604.71 3,731.00 60.47 1,373.80 5,769.98
1101(7)a1 744.06 520.00 74.41 418.27 1,756.74
1101(7)a2 496.04 480.00 49.60 320.51 1,346.16
1101(8)a2 2,480.20 2,004.00 248.02 1,478.82 6,211.04
1102(1)a1 640.68 13,000.00 64.07 4,282.73 17,987.48
1103(2)a33 1,441.96 6,800.00 144.20 2,620.67 11,006.83
1103(7)a5 1,441.96 2,240.00 144.20 1,195.67 5,021.83

Total Project Cost = P 1,210,646.27

Contingencies= 633.73
Engineering Overhead Cost = 24,720.00
APPROPRIATION = P 1,236,000.00

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 LTO Building
Location: : 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= kgs. Quantity= 1,581.50
Output= 61.92 kgs./hr. Duration= 25.54 hours
Say 25.00 hours

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

Foreman 1 25 71.95 1,798.75

Skilled 4 25 52.06 5,206.00
Unskilled 4 25 40.15 4,015.00

Sub-Total for 1 P 11,019.75

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

Minor Tools 10% of Labor Cost 1 1,101.98

Welding Machine 1 20 61.95 1,239.00

Sub-Total for 2 P 2,340.98

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

50x100x1.2mm C-Purlins kgs. 1,491.00 36.00 53,676.00

Welding Rod kgs. 80.00 110.00 8,800.00
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 68,771.20

Direct Cost P 82,131.93
OCM/CP 25% P 20,532.98
VAT 5% P 5,133.25
ITEM COST P107,798.15
TOTAL UNIT COST P 68.16
Name of Project: : Repair and Maintenance of LTO Building
Location: : 0
DETAILED UNIT PRICE ANALYSIS

ITEM 403 (5) : Structural Steel, furnished, fabricated, and erected - Truss
Unit of Measurement= kgs. Quantity= 4,979.15
Output= 17 kgs./hr. Duration= 292.89 hours
Say 292.00 hours

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

Foreman 1 146 71.95 10,504.70

Skilled 4 292 52.06 60,806.08
Unskilled 2 292 40.15 23,447.60
Sub-Total for 1 P 94,758.38

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

Minor Tools 10% of Labor Cost 1 9,475.84

Welding Machine 1 206 61.95 12,761.70
Sub-Total for 2 P 22,237.54
Name and Specification Unit Quantity Unit Cost Amount
2 Materials:
50x50x5mm Angle Bar kgs. 3,679.82 36.00 132,473.58
45x45x5mm Angle Bar kgs. 1,233.39 36.00 44,402.07
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 187,454.53
Direct Cost P304,450.45
OCM/CP 25% P 76,112.61
VAT 5% P 19,028.15
ITEM COST P399,591.21
TOTAL UNIT COST P 80.25
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM 1100(14) : Octagonal Junction Box PVC

Unit of Measurement= pcs. Quantity= 7.00
Output= 7 pcs./hr. Duration= 1.00 hours
Say 1.00 hours

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

Foreman 1 1 71.95 71.95

Skilled 2 1 52.06 104.12

Sub-Total for 1 P 176.07

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2 Equipment:
Minor Tools
10% of Labor Cost 1 1 17.61

Sub-Total for 2 P 17.61

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

4x4 Octagonal Junction Box pcs. 3 33.00 99.00

PVC Adapter pcs. 12 9.00 108.00

Sub-Total for 3 P 207.00

Direct Cost P 400.68
OCM/CP 25% P 100.17
VAT 5% P 25.04
ITEM COST P 525.89
TOTAL UNIT COST P 75.13
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM 1100(15) : Utility Boxes PVC

Unit of Measurement= pcs. Quantity= 19.00
Output= 7 pcs./hr. Duration= 2.71 hours
Say 3.00 hours

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

Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2 Equipment:
Minor Tools
10% of Labor Cost 1 3 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

2x4 Utility Box pcs. 19 32.00 608.00

PVC Adapter pcs. 76 9.00 684.00

Sub-Total for 3 P 1,292.00

Direct Cost P 1,873.03
OCM/CP 25% P 468.26
VAT 5% P 117.06
ITEM COST P 2,458.35
TOTAL UNIT COST P 129.39
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS
ITEM 1100(22) : Grounding Rod Copperweld
Unit of Measurement= length Quantity= 2.00
Output= 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 1 2 52.06 104.12

Sub-Total for 1 P 248.02

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

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

16mm x 2.4 m Copperweld Grounding Rod pcs. 2 250.00 500.00

Clamp pcs. 2 150.00 300.00

Sub-Total for 3 P 800.00

Direct Cost P 1,048.02
OCM/CP 25% P 262.01
VAT 5% P 65.50
ITEM COST P 1,375.53
TOTAL UNIT COST P 687.76
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= mtr. Quantity= 500.00
Output= 75 lm./hr. Duration= 6.67 hours
Say 7.00 hours

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

Foreman 1 5 71.95 377.74

Skilled 4 7 52.06 1,457.68
Unskilled 2 4 40.15 281.05

Sub-Total for 1 P 2,116.47

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

Minor Tools 10% of Labor Cost 1 100 211.65

Sub-Total for 2 P 211.65

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

Electrical Wire - 2.0mm TWG/THHN mtr. 500 24.00 12,000.00

Electrical Tape pcs 5 31.00 155.00
PVC conduit pipe (3m x 19mm D) pcs 28 95.00 2,660.00

Sub-Total for 3 P 12,155.00

Direct Cost P 14,483.11
OCM/CP 25% P 3,620.78
VAT 5% P 905.19
ITEM COST P 19,009.09
TOTAL UNIT COST P 38.02
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= mtr. Quantity= 400.00
Output= 75 lm./hr. Duration= 5.33 hours
Say 6.00 hours

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

Foreman 1 5 71.95 323.78

Skilled 4 6 52.06 1,249.44
Unskilled 2 3 40.15 240.90

Sub-Total for 1 P 1,814.12

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

Minor Tools 10% of Labor Cost 1 100 181.41

Sub-Total for 2 P 181.41

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

Electrical Wire - 3.5mm TWG/THHN mtr. 400 24.00 9,600.00

3.5mm TWG Wire (for grounding) mtr. 10 24.00 240.00
Electrical Tape pcs 2 31.00 62.00

Sub-Total for 3 P 9,840.00

Direct Cost P 11,835.53
OCM/CP 25% P 2,958.88
VAT 5% P 739.72
ITEM COST P 15,534.13
TOTAL UNIT COST P 38.84
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= roll Quantity= 100.00
Output= 75 lm./hr. Duration= 1.33 hours
Say 2.00 hours

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

Foreman 1 2 71.95 107.93

Skilled 4 2 52.06 416.48
Unskilled 2 1 40.15 80.30

Sub-Total for 1 P 604.71

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

Minor Tools 10% of Labor Cost 1 100 60.47

Sub-Total for 2 P 60.47

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

Electrical Wire - 8.0mm TWG/THHN rolls 100.00 37.00 3,700.00

Electrical Tape pcs 1 31.00 31.00

Sub-Total for 3 P 3,731.00

Direct Cost P 4,396.18
OCM/CP 25% P 1,099.04
VAT 5% P 274.76
ITEM COST P 5,769.98
TOTAL UNIT COST P 57.70
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= set Quantity= 4.00
Output= 1.25 set/hr. Duration= 3.20 hours
Say 3.00 hours

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

Skilled 2 3 71.95 431.70

Unskilled 2 3 52.06 312.36

Sub-Total for 1 P 744.06

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

Minor Tools 10% of Labor Cost 1 74.41

Sub-Total for 2 P 74.41

Name and Specification Unit Quantity Unit Cost Amount
3 Materials:

Tumbler Switch Single-Gang set 4.00 130.00 520.00

Sub-Total for 3 P 520.00

Direct Cost P 1,338.47
OCM/CP 25% P 334.62
VAT 5% P 83.65
ITEM COST P 1,756.74
TOTAL UNIT COST P 439.18
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM 1101(7)a2 : Duplex(2 Single Pole Wall Switch on one Switch Plate)
Unit of Measurement= set Quantity= 3.00
Output= 1.25 set/hr. Duration= 2.40 hours
Say 2.00 hours

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

Skilled 2 2 71.95 287.80

Unskilled 2 2 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
3 Materials:

Tumbler Switch Two-Gang set 3.00 160.00 480.00

Sub-Total for 3 P 480.00

Direct Cost P 1,025.64
OCM/CP 25% P 256.41
VAT 5% P 64.10
ITEM COST P 1,346.16
TOTAL UNIT COST P 448.72
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= set Quantity= 12.00
Output= 1.25 set/hr. Duration= 9.60 hours
Say 10.00 hours

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

Skilled 2 10 71.95 1,439.00

Unskilled 2 10 52.06 1,041.20

Sub-Total for 1 P 2,480.20

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

Minor Tools 10% of Labor Cost 1 248.02

Sub-Total for 2 P 248.02

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

Duplex Convenience Outlet set 12.00 167.00 2,004.00

Sub-Total for 3 P 2,004.00

Direct Cost P 4,732.22
OCM/CP 25% P 1,183.06
VAT 5% P 295.76
ITEM COST P 6,211.04
TOTAL UNIT COST P 517.59
Name of Project: Repair and Maintenance of LTO Building
Location: 0
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 hours
Say 4.00 hours

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

Foreman 1 2 71.95 143.90

Skilled 2 4 52.06 416.48
Unskilled 1 2 40.15 80.30

Sub-Total for 1 P 640.68

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

Minor Tools 10% of Labor Cost 1 64.07

Sub-Total for 2 P 64.07

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

15 AMP Circuit Breaker pcs. 3.00 300.00 900.00

20 AMP Circuit Breaker pcs. 2.00 350.00 700.00
60 AMP Circuit Breaker pcs. 1.00 400.00 400.00
6 holes Panel Box set 1.00 1,000.00 1,000.00
ABRAECO Connection set. 1.00 10,000.00 10,000.00

Sub-Total for 3 P 13,000.00

Direct Cost P 13,704.75
OCM/CP 25% P 3,426.19
VAT 5% P 856.55
ITEM COST P 17,987.48
TOTAL UNIT COST P 17,987.48
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM 1103(2)a33 : Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted)
Unit of Measurement= sets Quantity= 8.00
Output= 1.0 set/hr. Duration= 8.00 hours
Say 8.00 hours

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

Foreman 1 4 71.95 287.80

Skilled 2 8 52.06 832.96
Unskilled 2 4 40.15 321.20

Sub-Total for 1 P 1,441.96

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

Minor Tools 10% of Labor Cost 1 8 144.20

Sub-Total for 2 P 144.20

Name and Specification Unit Quantity Unit Cost Amount
2 Materials:

1-36 Watts Flourescent Lighting Fixture

(FLF) sets 8.00 850.00 6,800.00
s

Sub-Total for 3 P 6,800.00

Direct Cost P 8,386.16
OCM/CP 25% P 2,096.54
VAT 5% P 524.13
ITEM COST P 11,006.83
TOTAL UNIT COST P 1,375.85
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM 1103(7)a5 : Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet
Unit of Measurement= sets Quantity= 8.00
Output= 1.0 set/hr. Duration= 8.00 hours
Say 8.00 hours

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

Foreman 1 4 71.95 287.80

Skilled 2 8 52.06 832.96
Unskilled 2 4 40.15 321.20

Sub-Total for 1 P 1,441.96

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

Minor Tools 10% of Labor Cost 1 144.20

Sub-Total for 2 P 144.20

Name and Specification Unit Quantity Unit Cost Amount
3 Materials:

18w Energy Saving bulb with receptacle sets 8.00 280.00 2,240.00

Sub-Total for 3 P 2,240.00

Direct Cost P 3,826.16
OCM/CP 25% P 956.54
VAT 5% P 239.13
ITEM COST P 5,021.83
TOTAL UNIT COST P 627.73
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM B.5 : Project Billboard / Signboard

Unit of Measurement= l.s. Quantity= 1.00
Output= Duration= 9.60
Say 10.00

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

Skilled 1 10 52.06
Labor 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

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%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM B.7 : Occupational Safety and Health Program

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

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

Safety Officer 1 30 78.12

Skilled 1 8 52.06
Unskilled 1 8 40.15

Sub-Total for 1

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

2 Equipment:

NONE

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

Personal Protective Equipment (PPE)

Safety Shoes man-days 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%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS
ITEM 801(1) : Removal of Actual Structures/Obstruction ( 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:

Dumptruck (10 cu.m. Capacity) 1 20 1,352.00

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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM 903(2) : Forms and Falseworks

Unit of Measurement= l.s Quantity= 1
Output= Duration= 14.09
Say 15.00

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

Foreman 1 8 71.95
Skilled 4 15 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 15

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

2x2 Coco Lumber (multiple uses) bd.ft. 700 25.00

common nails assorted kg. 40 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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= sq.m. Quantity= 123.00
Output= 5.1 Duration= 24.12
Say 24.00

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

Foreman 1 19 71.95
Skilled 4 19 52.06
Unskilled 4 10 40.15

Sub-Total for 1

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

2 Equipment:

10% of Labor Cost 1 24 692.14

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

4.5mm thick Marine Plywood pcs. 43 350.00

using 2"x2" ceiling Joist at 0.40m. Spacing bdft 785 40.00

common nails assorted kg 4 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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM 1014(1)b2 : Prepainted Metal Sheets (Rib Type t=0.427mm)

Unit of Measurement= sq.m Quantity= 232.40
Output= 4.15 sq.m./hr. Duration= 56.00
Say 56.00

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

Foreman 1 42 71.95
Skilled 4 56 52.06
Unskilled 2 42 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 56 1,805.59

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

Prepainted Metal Sheets (Rib Type t=0.427mm) sq.m 232.40 260.00

tekscrew pcs. 1,638.42 2.00
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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= ln.m. Quantity= 14.00
Output= 5.3125 ln.m./hr. Duration= 2.64
Say 3.00

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

Foreman 1 3 71.95
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 3 76.91

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

Gauge 24 Pre-painted Ridge Roll ln.m. 14.00 168.00

1/8x1"Blind Rivets pcs. 500.00 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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= ln.m. Quantity= 33.20
Output= 5.3125 ln.m./hr. Duration= 6.25
Say 7.00

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

Skilled 2 7 52.06
Unskilled 2 7 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 6 129.09

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

Gauge 24 Pre-painted Flashing (2.44m) ln.m. 33.20 168.00

1/8x1"Blind Rivets pcs. 300.00 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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= ln.m. Quantity= 28.00
Output= 5.3125 ln.m./hr. Duration= 5.27
Say 5.00

No. of
Designation No. of Hours Hourly Rate
Person
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 Gutter (2.44m) ln.m. 28.00 168.00

1/8x1"Blind Revits pcs. 500.00 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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

ITEM 1013(3) : Roof Ventilators

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

No. of
Designation No. of Hours Hourly Rate
Person
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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= sq.m. Quantity= 864.09
Output= 12.5478 sq.m./hr. Duration= 68.86
Say 69.00

Designation No. of Person No. of Hours Hourly Rate

1 Labor:

Foreman 1 35 78.12
Skilled 6 69 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 LTO Building
Location: 0
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement= sq.m. Quantity= 135.30
Output= 2.88 sq.m./hr. Duration= 46.98
Say 47.00

Designation No. of Person No. of Hours Hourly Rate

1 Labor:

Foreman 1 47 78.12
Skilled 2 47 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

520.60
401.50

P 922.10

Amount

92.21

P 92.21
Amount

1,600.00
950.00
80.00
320.00

P 2,950.00
P 3,964.31
P 396.43
P 218.04
P 4,578.78
P 4,578.78
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
P 9,584.19
P 4,792.10
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

2,878.00
2,082.40
6,424.00

P 11,384.40

Amount

27,040.00
1,138.44

P 28,178.44

Amount

P -
P 39,562.84
P 9,890.71
P 2,472.68
P 51,926.23
P 51,926.23
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

539.63
3,123.60
1,204.50

P 4,867.73

Amount

486.77

P 486.77
Amount

17,500.00
3,200.00

P 20,700.00
P 26,054.50
P 6,513.62
P 1,628.41
P 34,196.53
P 34,196.53
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

1,381.44
3,998.21
1,541.76

P 6,921.41

Amount

692.14

P 692.14
Amount

14,947.92

31,384.68
324.72

P 46,657.32
P 54,270.87
P 13,567.72
P 3,391.93
P 71,230.51
P 579.11
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

3,021.90
11,661.44
3,372.60

P 18,055.94

Amount

1,805.59

P 1,805.59
Amount

60,424.00
3,276.84
920.00

P 64,620.84
P 84,482.37
P 21,120.59
P 5,280.15
P 110,883.12
P 477.12
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

215.85
312.36
240.90

P 769.11

Amount

76.91

P 76.91
Amount

2,352.00
500.00
345.00

P 2,852.00
P 3,698.02
P 924.51
P 231.13
P 4,853.65
P 346.69
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

728.84
562.10

P 1,290.94

Amount

129.09

P 129.09
Amount

5,577.60
300.00
180.00

P 6,057.60
P 7,477.63
P 1,869.41
P 467.35
P 9,814.39
P 295.61
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

520.60
401.50

P 922.10

Amount

92.21

P 92.21
Amount

4,704.00
500.00

P 5,204.00
P 6,218.31
P 1,554.58
P 388.64
P 8,161.53
P 291.48
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

2,695.14
23,448.96

P 26,144.10

Amount

2,614.41

P 2,614.41

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 272,993.51
P 68,248.38
P 17,062.09
P 358,303.98
P 414.66
TAILED UNIT PRICE ANALYSIS

hours
hours

Amount

3,671.64
5,324.16

P 8,995.80

Amount

899.58

P 899.58

Amount

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

P 7,144.00
P 17,039.38
P 4,259.85
P 1,064.96
P 22,364.19
P 165.29
STRUCTURE EXCAVATION
septic tank= 48 cu.m. Area= 2.42 sq.m. H=

48 cu.m.

REINFORCING STEEL BARS

6m commercial length/pc. factor
10 mm RSB L= 678.26 m. 113 pcs. 3.70

weight= x 0.00617 x Length

wall 1
W-1
net area of wall= 61.66 sq.m.
factor= 11 m./sq.m.
length of bars for masonry wall= 678.26 m.

MASONRY WORKS
W-1
area of W 61.66 sq.m.
height of wall= m.
length of wall= m.
area of ramp= sq.m.
area of doors= sq.m.
net area of wall= 61.66

REINFORCED CONCRETE
Note: use Class A concrete mix (1:2:4)
COLUMN
column
Heigth= 4.05
width= 0.25
thickness= 0.25
#= 4
Volume= 1.12

STEEL TRUSS
(3/16"x2-1/2''x2-1/2''x20'Angle bar)
truss 1(2-3/16"x2''x2''x20'Angle bar)
EFF. L NO. NO OF TRUSS LENGTH
16.54 2 7 231.56
15.74 2 7 220.36
0.7 2 7 9.8
1.36 2 7 19.04
2 2 7 28
2.64 2 7 36.96
2.12 2 7 29.68
 2.42 2 7 33.88
2.82 2 7 39.48
3.32 2 7 46.48
3.12 2 7 43.68
2.12 2 7 29.68
1.66 2 7 23.24
4.26 2 7 59.64
3.74 2 7 52.36
0.42 2 7 5.88
0.82 2 7 11.48
1.2 2 7 16.8
1.28 2 7 17.92
1.44 2 7 20.16
976.08
TOTAL LENGTH= 976.08 m.

t2,t3,t4(3/16"x1-3/4''x1-3/4''x20'Angle bar)
truss 2
EFF. L NO. NO OF TRUSS LENGTH
19.5 2 2 78
4.76 2 2 19.04
10.44 2 2 41.76
138.8

truss 3
EFF. L NO. NO OF TRUSS LENGTH
19.5 2 2 78
11.48 2 2 45.92
13.74 2 2 54.96
178.88

truss 4
EFF. L NO. NO OF TRUSS LENGTH
9.75 2 1 19.5
4.2 2 1 8.4
10.26 2 1 20.52
48.42

TOTAL LENGTH= 366.1 m.

GRAND TOTAL
3/16"x2''x2''x20'Angle bar= 976.08 m 163 pcs
3/16"x1-3/4''x1-3/4''x20'Angle ba 366.1 m 62 pcs

FOR TRUSS
(1.0x2"x6"x20' C-Purlins)
C-PURLINS
EFF. L NO. LENGTH
14 30 420
TOTAL LENGTH= 420 m.

TOTAL LENGTH= 420 m.

TOTAL NO. OF BAR= 70 PCS
 1.5 m. No.= 12 pcs
m. No.= 3 pcs
m. No.= 3 pcs
m. No.= 2 pcs

K.G.
418.1

114 pcsx10mm dia.x6.0m.

 ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Number
B.5
B.7
403 (4)
403 (5)
801(1)
903(2)
1003(1) c2
1014(1)b2
1013(2)a
1013(2) b
1013(2)c
1013(3)
1032(1)a
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 Unit
Project Billboard / Signboard l.s.
Occupational Safety and Health Program month
Structural Steel, furnished, and fabricated - Purlins kgs.
Structural Steel, furnished, fabricated, and erected - Truss kgs.
Removal of Actual Structures/Obstruction ( Roof Framing) l.s.
Forms and Falseworks l.s
Ceiling (6.0mm Wood Frame Marine Plywood) sq.m.
Prepainted Metal Sheets (Rib Type t=0.427mm) sq.m
Fabricated Metal Roofing Accessory -Ridge Roll ln.m.
Fabricated Metal Roofing Accessory -Flashings ln.m.
Fabricated Metal Roofing Accessory - Gutters ln.m.
Roof Ventilators each
Painting Works - Masonry and Fiber Cement Painting sq.m.
Painting Works - Wood Paint sq.m.
Octagonal Junction Box PVC pcs.
Utility Boxes PVC pcs.
Grounding Rod Copperweld length
Electrical Wire - 2.0mm TWG/THHN mtr.
Electrical Wire - 3.5mm TWG/THHN mtr.
Electrical Wire - 8.0mm TWG/THHN roll
Single Pole Wall Switch on one Switch Plate set
Duplex(2 Single Pole Wall Switch on one Switch Plate) set
Duplex Convenience Receptacles/Outlets set
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) set
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) sets
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet sets
Qty
1.00 B.5
2.00 B.7
1,581.50 403 (4)
4,979.15 403 (5)
1.00 801(1)
1.00 903(2)
123.00 1003(1) c2
232.40 1013(1)
14.00 1013(2)a
33.20 1013(2) b
28.00 1013(2)c
0.48 1013(3)
864.09 1032(1)a
135.30 1032(1)c
7.00 1100(14)
19.00 1100(15)
2.00 1100(22)
500.00 1101(1)b2
400.00 1101(1)b4
100.00 1101(1)b8
4.00 1101(7)a1
3.00 1101(7)a2
12.00 1101(8)a2
1.00 1102(1)a1
8.00 1103(2)a33
8.00 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 = 5 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

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!
#REF! #REF! Php 150.00
#REF! #REF! Php 850.00
#REF! #REF!
#REF! #REF! Php 41.03
#REF! #REF! Php 50.00
#REF! #REF! Php 209.00
#REF! #REF! Php 800.00
#REF! #REF! Php 850.00
#REF! #REF! Php 13.00
#REF! #REF! Php 60.00
#REF! #REF! Php 354.75
#REF! #REF! Php 9.50
#REF! #REF! Php 30.00
#REF! #REF! Php 31.00
#REF! #REF! Php 900.00
#REF! #REF! Php 70.00
#REF! #REF! Php 50.00
#REF! #REF! Php 49.00
#REF! #REF! Php 280.00
#REF! #REF! Php 70.00
#REF! #REF! Php 352.50
#REF! #REF! Php 245.00
#REF!
#REF!
#REF! #REF! Php 8,444.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF! #REF! Php 4,222.00
#REF!
#REF!
#REF!
#REF!
#REF! #REF! Php 6,257.50
#REF!
#REF! #REF! Php 39.86
#REF! #REF! Php 39.86
#REF! #REF! Php 34.34
#REF! #REF! Php 34.34
#REF! #REF! Php 107.00
#REF! #REF! Php 9,300.00
#REF! #REF! Php 45.00
#REF! #REF! Php 12.00
#REF! #REF! Php 67.00
#REF! #REF! Php 558.00
#REF! #REF! Php 34.34
#REF! #REF! Php 560.00
#REF!
#REF! #REF! Php 365.00
#REF! #REF! Php 268.00
#REF! #REF! Php 368.00
#REF! #REF! Php 1.25
#REF! #REF! Php 239.80
#REF! #REF! Php 132.00
#REF! #REF! Php 319.00
#REF! #REF! Php 425.00
#REF! #REF! Php 513.87
#REF! #REF! Php 165.00
#REF! #REF! Php 492.00
#REF! #REF! Php 470.00
#REF! #REF! Php 500.00
#REF! #REF! Php 260.00
#REF! #REF! Php 50.00
#REF! #REF! Php 112.50
#REF! #REF! Php 50.00
#REF! #REF! Php 15.00
#REF! #REF! Php 30.00
#REF! #REF! Php 150.00
#REF! #REF! Php 40.90
#REF! #REF! Php 263.80
#REF! #REF! Php 208.00
#REF! #REF! Php 97.68
#REF! #REF! Php 1,055.00
#REF! #REF! Php 600.00
#REF! #REF! Php 603.25
#REF! #REF! Php 37.50
DPWH BFDEO Price
PAY ITEM EQUIPMENT/MANPOWER REQUIREMENT AND PRODUCTION OUTPUT

ITEM NO. DESCRIPTION UNIT MATERIALS REQ

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