Вы находитесь на странице: 1из 78

DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1201(13)a3 Quantity = 1.00

Description : Gate Valve Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00

A. SUB-TOTAL, EQUIPMENT P 7.00

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38

B. SUB-TOTAL, LABOR P 70.03

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

Gate Valve, 25mm dia 1 pc 350.00 350.00

C. SUB-TOTAL, MATERIALS P 350.00

SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 350.00
D TOTAL DIRECT COST P 427.03
DIRECT UNIT COST 427.03
E OCM 15% of D 64.05
F Profit 10% of D 42.70
G VAT 5% of (D+E+F) 26.69
H Total Cost (D+E+F+G) P 560.48
I Unit Cost H/Quantity 560.48
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1027(1) Quantity = 41.68


Description : Cement Plaster Finish (inside & out) Unit = sq.m

Production output: = 1.05 sq.m/hr


No. Of Hours: = 4.96 hours 5.00
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 74.63

A. SUB-TOTAL, EQUIPMENT P 74.63

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Skilled Laborers 1 5 58.76 293.80
Unskilled Laborers 2 5 45.25 452.50

B. SUB-TOTAL, LABOR P 746.30

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Portland cement 0.342 14.25 bag P 270.00 P 3,847.50
Clean river sand 0.019 0.79 cu.m 500.00 395.00

C. SUB-TOTAL, MATERIALS P 4,242.50

SUMMARY:
A Equipment P 74.63
B Labor 746.30
C Materials 4,242.50
D TOTAL DIRECT COST P 5,063.43
DIRECT UNIT COST 121.48
E OCM 15% of D 759.51
F Profit 10% of D 506.34
G VAT 5% of (D+E+F) 316.46
H Total Cost (D+E+F+G) P 6,645.75
I Unit Cost H/Quantity 159.45
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1017(3)c2 Quantity = 1.00


Description : Gutter Drain with Strainer Unit = set

Production output: = 1 set/hr


No. Of hours: = 1.00 hours 1.00
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 18.53

A. SUB-TOTAL, EQUIPMENT P 18.53

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 1 P 81.30 P 81.30
Skilled Laborers 1 1 58.76 58.76
Unskilled Laborers 1 1 45.25 45.25

B. SUB-TOTAL, LABOR P 185.31

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Gutter Strainer 1 set P 369.60 P 369.60

C. SUB-TOTAL, MATERIALS P 369.60

SUMMARY:
A Equipment P 18.53
B Labor 185.31
C Materials 369.60
D TOTAL DIRECT COST P 573.44
DIRECT UNIT COST 573.44
E OCM 15% of D 86.02
F Profit 10% of D 57.34
G VAT 5% of (D+E+F) 35.84
H Total Cost (D+E+F+G) P 752.64
I Unit Cost H/Quantity 752.64
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1016(1)b Quantity = 17.20


Description : Waterproofing Unit = sq.m.

Production output: = 0.55 sq.m./hr


No. Of hours: = 7.82 hours 8.00
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 112.05

A. SUB-TOTAL, EQUIPMENT P 112.05

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 8 P 81.30 P 650.40
Skilled Laborers 1 8 58.76 470.08

B. SUB-TOTAL, LABOR P 1,120.48

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

Thoroseal Waterproof (Liquid) 5 liters 700.00 3,500.00

C. SUB-TOTAL, MATERIALS P 3,500.00

SUMMARY:
A Equipment P 112.05
B Labor 1,120.48
C Materials 3,500.00
D TOTAL DIRECT COST P 4,732.53
DIRECT UNIT COST 275.15
E OCM 15% of D 709.88
F Profit 10% of D 473.25
G VAT 5% of (D+E+F) 295.78
H Total Cost (D+E+F+G) P 6,211.44
I Unit Cost H/Quantity 361.13
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1013(2)c Quantity = 27.80


Description : Fabricated Metal Roofing Accessories Unit = lin.m.

Production output: = 1.2lin.m./hr


No. Of hours: = 5.79 hours 6.00 hrs
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 111.19

A. SUB-TOTAL, EQUIPMENT P 111.19

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 6 P 81.30 P 487.80
Skilled Laborers 1 6 58.76 352.56
Unskilled Laborers 1 6 45.25 271.50

B. SUB-TOTAL, LABOR P 1,111.86

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Pre-Painted Gutter, GA 24(0.701 MM) X 2.4 M 12 pcs P 369.60 P 4,435.20
Rivets 2 boxes 120.00 240.00
2mm thk x 25mmx3m Flat Bar Gutter Holder 7 pcs 85.00 595.00

C. SUB-TOTAL, MATERIALS P 5,270.20

SUMMARY:
A Equipment P 111.19
B Labor 1,111.86
C Materials 5,270.20
D TOTAL DIRECT COST P 6,493.25
DIRECT UNIT COST 233.57
E OCM 15% of D 973.99
F Profit 10% of D 649.32
G VAT 5% of (D+E+F) 405.83
H Total Cost (D+E+F+G) P 8,522.39
I Unit Cost H/Quantity 306.56
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(26) Quantity = 1.00

Description : Hose Bibb Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 5.96

A. SUB-TOTAL, EQUIPMENT P 5.96

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 69.17 P 34.59
Skilled Laborers 1 0.5 50.00 25.00

B. SUB-TOTAL, LABOR P 59.59

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

Faucet with hose bibb 25mm dia. (lever type) 1 pc 275.00 275.00

C. SUB-TOTAL, MATERIALS P 275.00

SUMMARY:
A Equipment P 5.96
B Labor 59.59
C Materials 275.00
D TOTAL DIRECT COST P 340.54
DIRECT UNIT COST 340.54
E OCM 15% of D 51.08
F Profit 10% of D 34.05
G VAT 5% of (D+E+F) 21.28
H Total Cost (D+E+F+G) P 446.96
I Unit Cost H/Quantity 446.96
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(4)e13 Quantity = 1.00

Description : Fittings-Galvanized Iron(Reducer-Coupling) Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00

A. SUB-TOTAL, EQUIPMENT P 7.00

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38

B. SUB-TOTAL, LABOR P 70.03

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

GI Reducer - Coupling, 50mm dia x 25mm dia 1 pc 65.00 65.00

C. SUB-TOTAL, MATERIALS P 65.00

SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 65.00
D TOTAL DIRECT COST P 142.03
DIRECT UNIT COST 142.03
E OCM 15% of D 21.30
F Profit 10% of D 14.20
G VAT 5% of (D+E+F) 8.88
H Total Cost (D+E+F+G) P 186.42
I Unit Cost H/Quantity 186.42
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(4)d6 Quantity = 1.00

Description : Fittings-Galvanized Iron(Socket/Coupling-50mm) Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00

A. SUB-TOTAL, EQUIPMENT P 7.00

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38

B. SUB-TOTAL, LABOR P 70.03

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

GI Coupling, 50mm dia 1 pc 85.00 85.00

C. SUB-TOTAL, MATERIALS P 85.00

SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 85.00
D TOTAL DIRECT COST P 162.03
DIRECT UNIT COST 162.03
E OCM 15% of D 24.30
F Profit 10% of D 16.20
G VAT 5% of (D+E+F) 10.13
H Total Cost (D+E+F+G) P 212.67
I Unit Cost H/Quantity 212.67
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(4)d3 Quantity = 1.00

Description : Fittings-Galvanized Iron(Socket/Coupling-25mm) Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00

A. SUB-TOTAL, EQUIPMENT P 7.00

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38

B. SUB-TOTAL, LABOR P 70.03

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

GI Coupling, 25mm dia 1 pc 65.00 65.00

C. SUB-TOTAL, MATERIALS P 65.00

SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 65.00
D TOTAL DIRECT COST P 142.03
DIRECT UNIT COST 142.03
E OCM 15% of D 21.30
F Profit 10% of D 14.20
G VAT 5% of (D+E+F) 8.88
H Total Cost (D+E+F+G) P 186.42
I Unit Cost H/Quantity 186.42
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(4)b3 Quantity = 1.00

Description : Fittings-Galvanized Iron(Tee-Equal) Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00

A. SUB-TOTAL, EQUIPMENT P 7.00

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38

B. SUB-TOTAL, LABOR P 70.03

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

Tee (Equal),25mm dia. 1 pcs 75.00 75.00

C. SUB-TOTAL, MATERIALS P 75.00

SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 75.00
D TOTAL DIRECT COST P 152.03
DIRECT UNIT COST 152.03
E OCM 15% of D 22.80
F Profit 10% of D 15.20
G VAT 5% of (D+E+F) 9.50
H Total Cost (D+E+F+G) P 199.54
I Unit Cost H/Quantity 199.54
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(4)a3 Quantity = 1.00

Description : Fittings-Galvanized Iron(25mm GI Elbow) Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00

A. SUB-TOTAL, EQUIPMENT P 7.00

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38

B. SUB-TOTAL, LABOR P 70.03

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

GI Elbow, 1/4 Bend 90 deg (25mm dia) 1 pc 75.00 75.00

C. SUB-TOTAL, MATERIALS P 75.00

SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 75.00
D TOTAL DIRECT COST P 152.03
DIRECT UNIT COST 152.03
E OCM 15% of D 22.80
F Profit 10% of D 15.20
G VAT 5% of (D+E+F) 9.50
H Total Cost (D+E+F+G) P 199.54
I Unit Cost H/Quantity 199.54
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(3)a5 Quantity = 1.00

Description : Galvanized Iron Pipes (50mm) Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 56.02

A. SUB-TOTAL, EQUIPMENT P 56.02

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 4 P 81.30 P 325.20
Skilled Laborers 1 4 58.76 235.04

B. SUB-TOTAL, LABOR P 560.24

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

GI Pipe S-40, 50mm dia x 6m 1 pc 800.00 800.00

C. SUB-TOTAL, MATERIALS P 800.00

SUMMARY:
A Equipment P 56.02
B Labor 560.24
C Materials 800.00
D TOTAL DIRECT COST P 1,416.26
DIRECT UNIT COST 1,416.26
E OCM 15% of D 212.44
F Profit 10% of D 141.63
G VAT 5% of (D+E+F) 88.52
H Total Cost (D+E+F+G) P 1,858.85
I Unit Cost H/Quantity 1,858.85
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(3)a2 Quantity = 1.00

Description : Galvanized Iron Pipes (25mm) Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 28.01

A. SUB-TOTAL, EQUIPMENT P 28.01

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 2 P 81.30 P 162.60
Skilled Laborers 1 2 58.76 117.52

B. SUB-TOTAL, LABOR P 280.12

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

GI Pipe S-40, 25mm dia x 6m 1 pc 440.00 440.00

C. SUB-TOTAL, MATERIALS P 440.00

SUMMARY:
A Equipment P 28.01
B Labor 280.12
C Materials 440.00
D TOTAL DIRECT COST P 748.13
DIRECT UNIT COST 748.13
E OCM 15% of D 112.22
F Profit 10% of D 74.81
G VAT 5% of (D+E+F) 46.76
H Total Cost (D+E+F+G) P 981.92
I Unit Cost H/Quantity 981.92
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1002(2)d1 Quantity = 1.00

Description : Fittings-Cast Iron (Plugs) Unit = piece

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 7.00

A. SUB-TOTAL, EQUIPMENT P 7.00

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.5 P 81.30 P 40.65
Skilled Laborers 1 0.5 58.76 29.38

B. SUB-TOTAL, LABOR P 70.03

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

CI Plugs, 50mm dia 1 pc 250.00 250.00

C. SUB-TOTAL, MATERIALS P 250.00

SUMMARY:
A Equipment P 7.00
B Labor 70.03
C Materials 250.00
D TOTAL DIRECT COST P 327.03
DIRECT UNIT COST 327.03
E OCM 15% of D 49.05
F Profit 10% of D 32.70
G VAT 5% of (D+E+F) 20.44
H Total Cost (D+E+F+G) P 429.23
I Unit Cost H/Quantity 429.23
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 1001(9) Quantity = All

Description : Storm Drainage and Downspout Unit = LS

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor) P P 56.02

A. SUB-TOTAL, EQUIPMENT P 56.02

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 4 P 81.30 P 325.20
Skilled Laborers 1 4 58.76 235.04

B. SUB-TOTAL, LABOR P 560.24

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)

3" dia PVC sanimold or equivalent (orange) x 3m 2 pcs 440.00 880.00


3" dia PVC elbow 2 pcs 38.00 76.00
3" dia PVC coupling 2 pcs 55.00 110.00
Teflon Tape 20 rolls 8.00 160.00
Sovent Cement 1 can 135.00 135.00

C. SUB-TOTAL, MATERIALS P 1,361.00

SUMMARY:
A Equipment P 56.02
B Labor 560.24
C Materials 1,361.00
D TOTAL DIRECT COST P 1,977.26
DIRECT UNIT COST 1,977.26
E OCM 15% of D 296.59
F Profit 10% of D 197.73
G VAT 5% of (D+E+F) 123.58
H Total Cost (D+E+F+G) P 2,595.16
I Unit Cost H/Quantity 2,595.16
DETAILED UNIT PRICE ANALYSIS
Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)
17 Various Location

Item No. : 903(1) Quantity = 43.88


Description : Formworks and Falseworks Unit = sq.m.

Production Output : = 3.00 sqm./hr


No. of Hours : = 14.63 hours 14.63
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor Cost) 423.28

A. SUB-TOTAL, EQUIPMENT P 423.28


B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 14.63 P 81.30 P 1,189.42
Skilled Laborers 2 14.63 58.76 1,719.32
Unskilled Laborers 2 14.63 45.25 1,324.02
B. SUB-TOTAL, LABOR P 4,232.75
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Marine Plywood 1/2"x4'x8' 13 pcs 700.00 9,100.00
CW Nails (Assorted) 5 kgs. 60.00 300.00
Good Lumber 286 bd.ft. 42.00 12,012.00

C. SUB-TOTAL, MATERIALS P 21,412.00


SUMMARY:
A Equipment P 423.28
B Labor 4,232.75
C Materials 21,412.00
D TOTAL DIRECT COST P 26,068.03
DIRECT UNIT COST 594.08
E OCM 15% of D 3,910.20
F Profit 10% of D 2,606.80
G VAT 5% of (D+E+F) 1,629.25
H Total Cost (D+E+F+G) P 34,214.29
I Unit Cost H/Quantity 779.72
L w SET total area
Column 2 0.8 4 6.4
Beam @ 1.5m 1.7 0.6 2 2.04
Beam @ 2.0 2.5 0.6 2 3
concrete walling 1.7 1.6 4 10.88
2.2 1.6 4 14.08
bott. slab 1.7 2.2 1 3.74
top slab 1.7 2.2 1 3.74
TOTAL 43.88

-
-
DETAILED UNIT PRICE ANALYSIS
Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)
17 Various Location

Item No. : 902(1)b Quantity = 6.95


Description : Reinforcing Steel (Plain/Round) Unit = kgs.

Production Output : = 14.29 kgs./hr


No. of Hours : = 0.49 hours 0.49
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Bar Cutter 0.5 1 0.49 P 219.75 P 107.68
Bar Bender 0.5 1 0.49 351.50 172.24

A. SUB-TOTAL, EQUIPMENT P 279.91


B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.49 P 81.30 P 39.84
Skilled Laborers 2 0.49 58.76 57.58

B. SUB-TOTAL, LABOR P 97.42


C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
RSB(16mm dia.) 1.05 7.3 kgs. P 42.00 P 306.60
Miscellaneous(Welding Accessories) 30.66

C. SUB-TOTAL, MATERIALS P 337.26


SUMMARY:
A Equipment P 279.91
B Labor 97.42
C Materials 337.26
D TOTAL DIRECT COST P 714.59
DIRECT UNIT COST 102.82
E OCM 15% of D 107.19
F Profit 10% of D 71.46
G VAT 5% of (D+E+F) 44.66
H Total Cost (D+E+F+G) P 937.91
I Unit Cost H/Quantity 134.95
L #PCS/set Wt OF RSB(kg/m) SET Wt (kg)
ladder rung 0.55 8 1.58 1 6.95
TOTAL 6.95

7.30
-
DETAILED UNIT PRICE ANALYSIS
Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)
17 Various Location

Item No. : 902(1)a1 Quantity = 558.32


Description : Reinforcing Steel (Deformed), Grade 40 Unit = kgs.

Production Output : = 14.29 kgs./hr


No. of Hours : = 39.07 hours 39.07
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Bar Cutter 0.5 1 39.07 P 219.75 P 8,585.63
Bar Bender 0.5 1 39.07 351.50 13,733.11
Cargo Truck (10 T, 270 HP) 0.15 1 0.5 1,102.00 551.00

A. SUB-TOTAL, EQUIPMENT P 22,869.74


B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 39.07 P 81.30 P 3,176.39
Skilled Laborers 2 39.07 58.76 4,591.51
Unskilled Laborers 2 39.07 45.25 3,535.84
B. SUB-TOTAL, LABOR P 11,303.73
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
RSB(16, 10mm dia. X 6m) 1.05 586.24 kgs. P 38.00 P 22,277.12
Tie Wire # 16 2% 11.72 kgs. 65.00 761.80

C. SUB-TOTAL, MATERIALS P 23,038.92


SUMMARY:
A Equipment P 22,869.74
B Labor 11,303.73
C Materials 23,038.92
D TOTAL DIRECT COST P 57,212.39
DIRECT UNIT COST 102.47
E OCM 15% of D 8,581.86
F Profit 10% of D 5,721.24
G VAT 5% of (D+E+F) 3,575.77
H Total Cost (D+E+F+G) P 75,091.26
I Unit Cost H/Quantity 134.50
L #PCS/set Wt OF RSB(kg/m) SET Wt (kg)
Column 2 1 1.58 4 12.64
3.6 12 1.58 4 273.02
Col Ties 1 10 0.62 4 24.8
Footing 0.8 8 1.58 4 40.45
Beam @ 1.5m 2 4 1.58 2 25.28
Beam @ 2.0 2.5 4 1.58 2 31.6
Stirrups(7.0m) 0.8 48 0.62 1 23.81
concrete walling 1.7 9 0.62 2 18.97
1.6 8.5 0.62 2 16.86
2.2 9 0.62 2 24.55
1.6 11 0.62 2 21.82
bott. slab 1.7 14 0.62 1 14.76
2.2 11 0.62 1 15
top slab 1.7 14 0.62 1 14.76
2.2 11 0.62 1 15
TOTAL 558.32

586.24
11.17
DETAILED UNIT PRICE ANALYSIS
Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)
17 Various Location

Item No. : 900(1)c1 Quantity = 3.00


Description : Structural Concrete Unit = cu.m.

Production Output : = 0.16 cu.m./hr (Formworks, Conc. Pouring & Finishing)


No. of Hours : = 18.75 hours

19.00

A. Name and Capacity of Equipment (Operated)No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Concrete Mixer, 1-bagger 1 19 P 172.00 P 3,268.00
Concrete Vibrator 1 19 148.88 2,828.72
Water Truck(1000 gal.) 0.1 1 0.04 1,065.00 42.60
A. SUB-TOTAL, EQUIPMENT P 6,139.32
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 19 81.30 1,544.70
Skilled Laborers 1 19 58.76 1,116.44
Unskilled Laborers 2 19 45.25 1,719.50

B. SUB-TOTAL, LABOR P 4,380.64


C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Portland Cement 29 bags P 270.00 P 7,830.00
Fine Aggregates 2 cu.m. 575.09 1,150.18
Coarse Aggregates 3 cu.m. 599.33 1,797.99

C. SUB-TOTAL, MATERIALS P 10,778.17


SUMMARY:
A Equipment P 6,139.32
B Labor 4,380.64
C Materials 10,778.17
D TOTAL DIRECT COST P 21,298.13
DIRECT UNIT COST 7,099.38
E OCM 15% of D 3,194.72
F Profit 10% of D 2,129.81
G VAT 5% of (D+E+F) 1,331.13
H Total Cost (D+E+F+G) P 27,953.80
I Unit Cost H/Quantity 9,317.93
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 804(4) Quantity = 1.50


Description : Embankment(Gravel Fill) Unit = cu.m.

Production Output : = 0.625 cu.m./hr


No. of Hours : = 2.40 hour

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor Cost) 4.12

A. SUB-TOTAL, EQUIPMENT P 4.12

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 0.24 P 81.30 P 19.51
Unskilled Laborers 2 0.24 45.25 21.72
B. SUB-TOTAL, LABOR P 41.23

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Gravel Fill 1.15 1.73 cu.m. P 550.00 P 951.50

C. SUB-TOTAL, MATERIALS P 951.50

SUMMARY:
A Equipment P 4.12
B Labor 41.23
C Materials 951.50
D TOTAL DIRECT COST P 996.86
DIRECT UNIT COST 664.57
E OCM 15% of D 149.53
F Profit 10% of D 99.69
G VAT 5% of (D+E+F) 62.30
H Total Cost (D+E+F+G) P 1,308.37
I Unit Cost H/Quantity 872.25
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : 803(1)a Quantity = 3.00


Description : Structure Excavation Unit = cu.m.

Production Output : = 0.50 cu.m./hr


No. of Hours : = 6.00 hour 6.00

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
Minor Tools (10% of Labor Cost) 103.08

A. SUB-TOTAL, EQUIPMENT P 103.08

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1 6 P 81.30 P 487.80
Unskilled Laborers 2 6 45.25 543.00
B. SUB-TOTAL, LABOR P 1,030.80

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
P P

C. SUB-TOTAL, MATERIALS P -

SUMMARY:
A Equipment P 103.08
B Labor 1,030.80
C Materials -
D TOTAL DIRECT COST P 1,133.88
DIRECT UNIT COST 377.96
E OCM 15% of D 170.08
F Profit 10% of D 113.39
G VAT 5% of (D+E+F) 70.87
H Total Cost (D+E+F+G) P 1,488.22
I Unit Cost H/Quantity 496.07
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : B.11 Quantity = All

Description : Provisional Sum(Transhipment/Hauling Cost) Unit = PS

A. Item # and Description Direct Cost


803(1)a - Structure Excavation P 1,133.88
804(4) - Embankment(Gravel Fill) 996.86
900(1)c1 - Structural Concrete 21,298.13
902(1)a1 - Reinforcing Steel (Deformed), Grade 40 57,212.39
902(1)b - Reinforcing Steel (Plain/Round) 714.59
903(1) - Formworks and Falseworks 26,068.03
1001(9) - Storm Drainage and Downspout 1,977.26
1002(2)d1 - Fittings-Cast Iron (Plugs) 327.03
1002(3)a2 - Galvanized Iron Pipes (25mm) 748.13
1002(3)a5 - Galvanized Iron Pipes (50mm) 152.03
1002(4)a3 - Fittings-Galvanized Iron(25mm GI Elbow) 152.03
1002(4)b3 - Fittings-Galvanized Iron(Tee-Equal) 152.03
1002(4)d3 - Fittings-Galvanized Iron(Socket/Coupling-25mm) 142.03
1002(4)d6 - Fittings-Galvanized Iron(Socket/Coupling-50mm) 162.03
1002(4)e13 - Fittings-Galvanized Iron(Reducer-Coupling) 142.03
1002(26) - Hose Bibb 340.54
1013(2)c - Fabricated Metal Roofing Accessories 6,493.25
1016(1)b - Waterproofing 4,732.53
1017(3)c2 - Gutter Drain with Strainer 573.44
1027(1) - Cement Plaster Finish (inside & out) 5,063.43
1201(13)a3 - Gate Valve 427.03

A. TOTAL DIRECT COST P 129,008.72

B. Designation Personnel No. of Men No. of Hours ` Total Cost (Pesos)


P P
B. SUB-TOTAL, LABOR P -
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
P P -
C. SUB-TOTAL, MATERIALS P -
SUMMARY:
A Equipment P
B Labor -
C Materials -
D MOBILIZATION/DEMOBILIZATION 1% of TDC P 1,290.09
DIRECT UNIT COST 1,290.09
E OCM 0% -
F Profit 0% of D -
G VAT 5% of (D+E+F) 64.50
H Total Cost (D+E+F+G) P 1,354.59
I Unit Cost H/Quantity 1,354.59
45
36
72
84
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : B.9 Quantity = All

Description : Mobilization/Demobilization Unit = LS

A. Item # and Description Direct Cost


803(1)a - Structure Excavation P 1,133.88
804(4) - Embankment(Gravel Fill) 996.86
900(1)c1 - Structural Concrete 21,298.13
902(1)a1 - Reinforcing Steel (Deformed), Grade 40 57,212.39
902(1)b - Reinforcing Steel (Plain/Round) 714.59
903(1) - Formworks and Falseworks 26,068.03
1001(9) - Storm Drainage and Downspout 1,977.26
1002(2)d1 - Fittings-Cast Iron (Plugs) 327.03
1002(3)a2 - Galvanized Iron Pipes (25mm) 748.13
1002(3)a5 - Galvanized Iron Pipes (50mm) 152.03
1002(4)a3 - Fittings-Galvanized Iron(25mm GI Elbow) 152.03
1002(4)b3 - Fittings-Galvanized Iron(Tee-Equal) 152.03
1002(4)d3 - Fittings-Galvanized Iron(Socket/Coupling-25mm) 142.03
1002(4)d6 - Fittings-Galvanized Iron(Socket/Coupling-50mm) 162.03
1002(4)e13 - Fittings-Galvanized Iron(Reducer-Coupling) 142.03
1002(26) - Hose Bibb 340.54
1013(2)c - Fabricated Metal Roofing Accessories 6,493.25
1016(1)b - Waterproofing 4,732.53
1017(3)c2 - Gutter Drain with Strainer 573.44
1027(1) - Cement Plaster Finish (inside & out) 5,063.43
1201(13)a3 - Gate Valve 427.03

A. TOTAL DIRECT COST P 129,008.72

B. Designation Personnel No. of Men No. of Hours ` Total Cost (Pesos)


P P
B. SUB-TOTAL, LABOR P -
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
P P -
C. SUB-TOTAL, MATERIALS P -
SUMMARY:
A Equipment P
B Labor -
C Materials -
D MOBILIZATION/DEMOBILIZATION 1% of TDC P 1,290.09
DIRECT UNIT COST 1,290.09
E OCM
F Profit 0% of D -
G VAT 5% of (D+E+F) 64.50
H Total Cost (D+E+F+G) P 1,354.59
I Unit Cost H/Quantity 1,354.59
45
36
72
84
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : B.7 Quantity = 0.50

Description : Occupational Safety and Health Program Unit = month

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P

A. SUB-TOTAL, EQUIPMENT P -

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Basic PPE
Safety Helmet 5 pcs. 500.00 2,500.00
Safety Shoes 5 pair 1,200.00 6,000.00
Safety Gloves 5 pair 100.00 500.00

Specialized PPE
Rubber Boots 5 pair 350.00 1,750.00
Safety Vest 5 pcs 150.00 750.00

First Aide Kit/Medicines etc. 782.74

C. SUB-TOTAL, MATERIALS P 12,282.74

SUMMARY:
A Equipment P -
B Labor -
C Materials 12,282.74
D TOTAL DIRECT COST P 12,282.74
DIRECT UNIT COST 12,282.74
E OCM
F Profit 10% of D 1,228.27
G VAT 5% of (D+E+F) 675.55
H Total Cost (D+E+F+G) P 14,186.56
I Unit Cost H/Quantity 14,186.56
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : B.5 Quantity = 1.00

Description : Project Bilboard/Signboard Unit = each

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P

A. SUB-TOTAL, EQUIPMENT P -

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Tarpaulin on !/2 thk. Marine Plywood with 2x2 Wood 1 each 2,400.00 2,400.00
and Stand
C. SUB-TOTAL, MATERIALS P 2,400.00

SUMMARY:
A Equipment P -
B Labor -
C Materials 2,400.00
D TOTAL DIRECT COST P 2,400.00
DIRECT UNIT COST 2,400.00
E OCM
F Profit 10% of D 240.00
G VAT 5% of (D+E+F) 132.00
H Total Cost (D+E+F+G) P 2,772.00
I Unit Cost H/Quantity 2,772.00
DETAILED UNIT PRICE ANALYSIS

Project: Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Item No. : A.1.4 Quantity = 4.00

Description : Provision of Progress Photographs Unit = months

A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P

A. SUB-TOTAL, EQUIPMENT P -

B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
P P

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Developing Fee of 5R size pictures for the 17 units of 4 months 450.00 1,800.00
at various locations
C. SUB-TOTAL, MATERIALS P 1,800.00

SUMMARY:
A Equipment P -
B Labor -
C Materials 1,800.00
D TOTAL DIRECT COST P 1,800.00
DIRECT UNIT COST 450.00
E OCM 15% 270.00
F Profit 10% of D 180.00
G VAT 5% of (D+E+F) 99.00
H Total Cost (D+E+F+G) P 2,349.00
I Unit Cost H/Quantity 587.25
CAGAYAN FIRST DISTRICT ENGFINEERING OFFICE

PROGRAM OF WORK/BUDGET COST

Project : Construction of Rainwater Collection System (RCGST-4000 lit cap.) Appropriation


Project ID : Source of Fun
Project Location : 17 Various Location Target Start D
Project Description : Construction of Rainwater Collection System (RWCS) Total Project

AS SUBMITTED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST
Part I Facilities for Engineers 1.21 1,800.00
Part II Other General requirements 11.56 17,262.91
Project Component ID
Part II Civil, Mechanical,Electrical, and Sanitary/Plumbing Works 87.235 130,272.96
PART A EARTHWORK (PLS. SEE FORM POW-2015-01C-00)
PART B PLAIN AND REINFORCED CONCRETE WORKS
PART C FINISHING AND OTHER CIVIL WORKS
PART E MECHANICAL
Total 100.000 149,335.87
EQUIPMENT: BREAKDOWN OF EXPENDITURES:
DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED
1. Labor 26,200.92 A. Total Direct Cost
2. Materials 90,223.89 B. OCM and Profit
3. Rental of Equipment 30,330.88 C. Value Added Tax
4. Mobilization/Demobilization 1,290.09 D. Total Construction Cost
5. Provisional Sum/Daywork 1,290.09 E. Eng'g & Administrative Ov
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit 34,486.51 F. RROW Acquisition
7. Value Added Tax 9,177.62 G. Physical Reserved (Contin
8. Eng'g & Administrative Overhead, % 5,000.00
9. Physical Reserved (Contingency) -
10. TOTAL ESTIMATED COST 198,000.00 H. TOTAL ESTIMATED CO

Prepared by: Checked/Reviewed by: Recommending Approval:

MARITES T. ARGONZA FELISA M. SALVADOR MARIANO B. MALUPENG


Architect II Chief,Planning & Design Section Assistant District Engineer

190,419.83
FORM POW-2015-01-00

Appropriation : 3,366,000.00
Source of Fund : SR2017-03-005658
Target Start Date :
Total Project Duration : 14 C.D.

AS EVALUATED
% TOTAL TOTAL DIRECT COST

AS SUBMITTED AS EVALUATED
ect Cost 149,335.87
Profit 34,486.51
ded Tax 9,177.62
nstruction Cost 193,000.00 193,000.00
Administrative Overhead, 5,000.00
quisition -
Reserved (Contingency) -

ESTIMATED COST 198,000.00

Approved: (0.00)

ROSAURO R. GUERRERO
District Engineer
CAGAYAN FIRST DISTRICT ENGFINEERING OFFICE

PROGRAM OF WORK/BUDGET COST

Project : Construction of Rainwater Collection System (RCGST-4000 lit cap.) Appropriation


Project ID : Source of Fun
Project Location : Various Location Target Start D
Project Description : Construction of Rainwater Collection System (RWCS) Total Project

AS SUBMITTED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST
PART I Facilities for the Engineers 1.21 30,600.00
Part II Other General Requirements 11.56 293,469.54
Project Component ID
Part III Civil, Mechanical,Electrical, and Sanitary/Plumbing Works 87.23 2,214,640.25
PART A EARTHWORK (PLS. SEE FORM POW-2015-01C-00)

PART B PLAIN AND REINFORCED CONCRETE WORKS


PART C FINISHING AND OTHER CIVIL WORKS
PART E MECHANICAL
PART F PROVISIONAL SUM (Transhipment/Hauling Cost)
Total 100.00 2,538,709.78
EQUIPMENT: BREAKDOWN OF EXPENDITURES:
DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED
1. Labor 445,415.69 A. Total Direct Cost
2. Materials 1,533,806.12 B. OCM and Profit
3. Rental of Equipment 515,625.01 C. Value Added Tax
4. Mobilization/Demobilization 21,931.48 D. Total Construction Cost
5. Provisional Sum/Daywork 21,931.48 E. Eng'g & Administrative Ov
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit 586,270.72 F. RROW Acquisition
7. Value Added Tax 156,019.53 G. Physical Reserved (Contin
8. Eng'g & Administrative Overhead, % 85,000.00
10. TOTAL ESTIMATED COST 3,366,000.00 H. TOTAL ESTIMATED CO

Prepared by: Checked/Reviewed by: Recommending Approval:

MARITES T. ARGONZA FELISA M. SALVADOR MARIANO B. MALUPENG


Architect II Chief,Planning & Design Section Assistant District Engineer
FORM POW-2015-01-00

Appropriation : 3,366,000.00
Source of Fund : SR2017-03-005658
Target Start Date :
Total Project Duration : 120 CD

AS EVALUATED
% TOTAL TOTAL DIRECT COST

AS SUBMITTED AS EVALUATED
ect Cost 2,538,709.78
Profit 586,270.72
ded Tax 156,019.53 AS PER SARO
nstruction Cost 3,281,000.00 2.50% 85,000.00 5,000.00
Administrative Overhead, 85,000.00 PC 3,281,000.00 193,000.00
quisition - Total PC 3,366,000.00 198,000.00
Reserved (Contingency) AS PER LISTINGS
PER RECIPIENT 200,000.00
ESTIMATED COST 3,366,000.00 GRAND TOTAL 3,400,000.00 (0.00) (0.03)
0.00
(0.00)

Approved:

ROSAURO R. GUERRERO
District Engineer
Cagayan First District Engineering Office

Construction of Rainwater Collection System (RCGST-4000 lit cap.)


17 Various Location

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

TOTAL MARK- UP
ESTIMATED DIRECT
ITEM NO. DESCRIPTION
COST
% VALUE

PART I FACILITIES FOR THE ENGINEERS AS SUBMITTED 1,800.00 25% 450.00


AS SUBMITTED 30,600.00 25% 7,650.00
PART II OTHER GENERAL REQUIREMENTS AS SUBMITTED 17,262.91 10% 1,468.27
AS SUBMITTED 293,469.54 10% 24,960.66
PART III CIVIL,MECHANICAL,ELECTRICAL AND SANITARY/PLUMBING W AS SUBMITTED 130,272.96 25% 32,568.24
AS SUBMITTED 2,214,640.25 25% 553,660.06
TOTAL PER UNIT AS SUBMITTED 149,335.87 34,486.51
GRAND TOTAL AS SUBMITTED 2,538,709.78 586,270.72

Recommending Approval:
Prepared by: Checked/Reviewed by:

MARIANO B. MALUPENG
MARITES T. ARGONZA FELISA M. SALVADOR Assistant District Engineer
Architect II Chief,Planning & Design Section
ayan First District Engineering Office FORM ABC-2015-02-00

ainwater Collection System (RCGST-4000 lit cap.)

PPROVED BUDGET FOR THE CONTRACT

Contract Duration
120 C.D.
:

TOTAL INDIRECT
VAT TOTAL COST
COST

99.00 450.00 2,349.00


1,683.00 7,650.00 39,933.00
936.56 1,468.27 19,667.75
15,921.51 24,960.66 334,351.70
8,142.06 32,568.24 170,983.25
138,415.02 553,660.06 2,906,715.29
9,177.62 34,486.51 193,000.00
156,019.53 586,270.72 3,281,000.00

Approved:

ROSAURO R. GUERRERO
District Engineer
FORM POW-2015-01A-00

Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 VARIOUS LOCATIONS
ITEMIZED BREAKDOWN

DIRECT COST TOTAL UNIT COST


ITEM NO. DESCRIPTION % QTY. UNIT
TOTAL UNIT COST (DIRECT+INDIRECT)
PART I FACILITIES FOR THE ENGINEERS
A.1.4 Provision of Progress Photographs 1.21 4 months 1,800.00 450.00 2,349.00

TOTAL OF PART I 1.21 1,800.00


PART II OTHER GENERAL REQUIREMENTS
B.5 Project Bilboard/Signboard 1.61 1 each 2,400.00 2,400.00 2,772.00
B.7 Occupational Safety and Health Program 8.22 0.50 month 12,282.74 12,282.74 14,186.56
B.9 Mobilization/Demobilization 0.86 All LS 1,290.09 1,290.09 1,354.59
B.11 Provisional Sum(Transhipment/Hauling Cost) 0.86 All PS 1,290.09 1,290.09 1,354.59

TOTAL OF PART II 11.56 17,262.91


PART III CIVIL,MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
DIVISION I - GENERAL
PART A EARTHWORK

803 STRUCTURE EXCAVATION


803(1)a Structure Excavation 0.76 3 cu.m. 1,133.88 377.96 496.07
ITEM 804 EMBANKMENT
804(4) Embankment(Gravel Fill) 0.67 1.50 cu.m. 996.86 664.57 872.25
SUB-TOTAL OF PART A 1.43 2,130.74
PART B PLAIN AND REINFORCED CONCRETE WORK

ITEM 900 - REINFORCED CONCRETE


900(1)c1 Structural Concrete 14.26 3 cu.m. 21,298.13 7,099.38 9,317.93
ITEM 902 - REINFORCING STEEL
902(1)a1 Reinforcing Steel (Deformed), Grade 40 38.31 558.32 kgs. 57,212.39 102.47 134.50
902(1)b Reinforcing Steel (Plain/Round) 0.48 6.95 kgs. 714.59 102.82 134.95
ITEM 903 FORMWORKS AND FALSEWORKS
903(1) Formworks and Falseworks 17.46 43.88 sq.m. 26,068.03 594.08 779.72
SUB-TOTAL OF PART B 70.51 105,293.14
PART C FINISHING AND OTHER CIVIL WORKS

ITEM 1001 -STORM DRAINAGE AND SEWERAGE SYSTEM


1001(9) Storm Drainage and Downspout 1.32 All LS 1,977.26 1,977.26 2,595.16
ITEM 1002 -PLUMBING
1002(2)d1 Fittings-Cast Iron (Plugs) 0.22 1 piece 327.03 327.03 429.23
1002(3)a2 Galvanized Iron Pipes (25mm) 0.50 1 piece 748.13 748.13 981.92
1002(3)a5 Galvanized Iron Pipes (50mm) 0.95 1 piece 1,416.26 1,416.26 1,858.85
1002(4)a3 Fittings-Galvanized Iron(25mm GI Elbow) 0.10 1 piece 152.03 152.03 199.54
1002(4)b3 Fittings-Galvanized Iron(Tee-Equal) 0.10 1 piece 152.03 152.03 199.54
1002(4)d3 Fittings-Galvanized Iron(Socket/Coupling-25mm) 0.10 1 piece 142.03 142.03 186.42
1002(4)d6 Fittings-Galvanized Iron(Socket/Coupling-50mm) 0.11 1 piece 162.03 162.03 212.67
1002(4)e13 Fittings-Galvanized Iron(Reducer-Coupling) 0.10 1 piece 142.03 142.03 186.42
1002(26) Hose Bibb 0.23 1 piece 340.54 340.54 446.96
ITEM 1013 -CORRUGATED METAL ROOFING
1013(2)c Fabricated Metal Roofing Accessories 4.35 27.80 lin.m. 6,493.25 233.57 306.56
ITEM 1016 -WATER PROOFING
FORM POW-2015-01A-00

1016(1)b Waterproofing 3.17 17.20 sq.m. 4,732.53 275.15 361.13


ITEM 1017 - ROOF DRAINS WITH STRAINERS
1017(3)c2 Gutter Drain with Strainer 0.38 1 set 573.44 573.44 752.64
ITEM 1027 CEMENT PLASTER FINISH
1027(1) Cement Plaster Finish (inside & out) 3.39 41.68 sq.m 5,063.43 121.48 159.45
SUB-TOTAL OF PART C 15.01 22,422.05
PART E MECHANICAL

ITEM 1201 WATER PUMPING SYSTEM


1201(13)a3 Gate Valve 0.29 1 piece 427.03 427.03 560.48
SUB-TOTAL OF PART E 0.29 427.03
TOTAL OF PART III 87.23 130,272.96
GRAND TOTAL,I+ II+III 100.00 149,335.87
FORM POW-2015-01A-00

Collection System(RCGST-4000 lit cap)


RIOUS LOCATIONS
ITEMIZED BREAKDOWN
%
DIRECT
COST

25%

10%
10%
0%
0%

UMBING WORKS
SION I - GENERAL

25%

25%

25%

25%
25%

25%

25%

25%
25%
25%
25%
25%
25%
25%
25%
25%

25%
FORM POW-2015-01A-00

25%

25%

25%

25%
Construction of Rainwater Collection System (RCGST-4000 lit cap.
17 Various Location

MINIMUM EQUIPMENT REQUIREMENT


Number of
No. Equipment Description Capacity No. Equipment Desc
Equipment
1 One Bagger Mixer 4-6 ft/min 1 31
2 Concrete Vibrator 1 32
3 Water Truck/Pump 1 33
4 Bar Cutter, Single Phase 1 34
5 Bar Bender 1 35
6 Cargo Truck 1 36
7 37
8 38
9 39
10 40
11 41
12 42
13 43
14 44
15 45
16 46
17 47
18 48
19 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL 6 SUB-TOTAL
TOTAL
RCGST-4000 lit cap.)

FORM POW-2015-01B-00
IREMENT
Number of
Equipment Description Capacity Equipment

0
Concrete Vibrator
Water Truck(1000 gal.)

Bar Cutter
0
0

UB-TOTAL
6
Construction of Rainwater Collection System (RCGST-4000 lit cap.)
17 Various Location

DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

DIRECT COST
Item No DESCRIPTION % QTY UNIT
MATERIALS LABOR EQUIPMENT UNIT COST TOTAL

PART I FACILITIES FOR THE ENGINEERS

A.1.4 Provision of Progress Photographs 4 months 1,800.00 - - 450.00 1,800.00

TOTAL OF PART I PER UNIT 1,800.00 - - 450.00 1,800.00

SUB-TOTAL OF PART I 30,600.00 7,650.00 30,600.00


PART II OTHER GENERAL REQUIREMENTS

B.5 Project Bilboard/Signboard 1.00 each 2,400.00 - - 2,400.00 2,400.00


B.7 Occupational Safety and Health Program 0.50 month 12,282.74 - - 12,282.74 12,282.74
B.9 Mobilization/Demobilization All LS - - - 1,290.09 1,290.09
B.11 Provisional Sum(Transhipment/Hauling Cost) All PS - - - 1,290.09 1,290.09
TOTAL OF PART II PER UNIT 14,682.74 - - 17,262.91 17,262.91
SUB-TOTAL OF PART II 249,606.57 293,469.54 293,469.54

Project ID
(Project Component ID-Description)

PART III CIVIL,MECHANICAL,ELECTRICAL AND SANITARY/PLUMBING WORKS

PART A EARTHWORKS
803(1)a Structure Excavation 3.00 cu.m. - 1,030.80 103.08 377.96 1,133.88
804(4) Embankment(Gravel Fill) 1.50 cu.m. 951.50 41.23 4.12 664.57 996.86
TOTAL OF PART A 951.50 1,072.03 107.20 1,042.53 2,130.74
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete 3.00 cu.m. 10,778.17 4,380.64 6,139.32 7,099.38 21,298.13
902(1)a1 Reinforcing Steel (Deformed), Grade 40 558.32 kgs. 23,038.92 11,303.73 22,869.74 102.47 57,212.39
902(1)b Reinforcing Steel (Plain/Round) 6.95 kgs. 337.26 97.42 279.91 102.82 714.59
903(1) Formworks and Falseworks 43.88 sq.m. 21,412.00 4,232.75 423.28 594.08 26,068.03
TOTAL OF PART B 55,566.35 20,014.55 29,712.25 7,898.74 105,293.14
PART C FINISHING AND OTHER CIVIL WORKS
C.1 Storm and Drainage Sewerage System
1001(9) Storm Drainage and Downspout All LS 1,361.00 560.24 56.02 1,977.26 1,977.26
Sub-Total of C.1 1,361.00 560.24 56.02 1,977.26 1,977.26
C.2 Plumbing
1002(2)d1 Fittings-Cast Iron (Plugs) 1 piece 250.00 70.03 7.00 327.03 327.03
1002(3)a2 Galvanized Iron Pipes (25mm) 1 piece 440.00 280.12 28.01 748.13 748.13
1002(3)a5 Galvanized Iron Pipes (50mm) 1 piece 800.00 560.24 56.02 1,416.26 1,416.26
1002(4)a3 Fittings-Galvanized Iron(25mm GI Elbow) 1 piece 75.00 70.03 7.00 152.03 152.03
1002(4)b3 Fittings-Galvanized Iron(Tee-Equal) 1 piece 75.00 70.03 7.00 152.03 152.03
1002(4)d3 Fittings-Galvanized Iron(Socket/Coupling-25mm) 1 piece 65.00 70.03 7.00 142.03 142.03
1002(4)d6 Fittings-Galvanized Iron(Socket/Coupling-50mm) 1 piece 85.00 70.03 7.00 162.03 162.03
1002(4)e13 Fittings-Galvanized Iron(Reducer-Coupling) 1 piece 65.00 70.03 7.00 142.03 142.03
1002(26) Hose Bibb 1 piece 275.00 59.59 5.96 340.54 340.54
Sub-Total of C.2 2,130.00 1,320.13 132.01 3,582.14 3,582.14

C.3 Corrugated Metal Roofing


1013(2)c Fabricated Metal Roofing Accessories 27.80 lin.m. 5,270.20 1,111.86 111.19 233.57 6,493.25
Sub-Total of C.3 5,270.20 1,111.86 111.19 233.57 6,493.25
C.4 Water Proofing
1016(1)b Waterproofing 17.20 sq.m. 3,500.00 1,120.48 112.05 275.15 4,732.53
Sub-Total of C.4 3,500.00 1,120.48 112.05 275.15 4,732.53
C.5 Roof Drains with Strainers
1017(3)c2 Gutter Drain with Strainer 1 set 369.60 185.31 18.53 573.44 573.44
Sub-Total of C.5 369.60 185.31 18.53 573.44 573.44
C.6 Cement Plaster Finishing
1027(1) Cement Plaster Finish (inside & out) 41.68 sq.m 4,242.50 746.30 74.63 121.48 5,063.43
Sub-Total of C.6 4,242.50 746.30 74.63 121.48 5,063.43
TOTAL OF PART C 16,873.30 5,044.32 504.43 6,763.04 22,422.05
PART E MECHANICAL
Water Pumping System
1201(13)a3 Gate Valve 1 piece 350.00 70.03 7.00 427.03 427.03
TOTAL OF PART E 350.00 70.03 7.00 427.03 427.03
TOTAL OF PART III 73,741.15 26,200.92 30,330.88 16,131.35 130,272.96
SUB-TOTAL OF PART III 1,253,599.55 445,415.69 515,625.01 274,232.95 2,214,640.25
TOTAL OF (PROJECT ID) 73,741.15 26,200.92 30,330.88 16,131.35 130,272.96
SUB-TOTAL OF (PROJECT ID) 1,253,599.55 445,415.69 515,625.01 274,232.95 2,214,640.25
TOTAL OF PROJECT PER UNIT,I+II+III 90,223.89 26,200.92 30,330.88 33,844.26 149,335.87
GRAND TOTAL, I+II+III 1,533,806.12 445,415.69 515,625.01 575,352.48 2,538,709.78
FORM POW-2015-01C-00

OF COMPONENT COST FOR EACH ITEM

TOTAL MARK-UP
5% VAT TOTAL COST
% VALUE

25% 450.00 99.00 2,349.00

450.00 99.00 2,349.00

7,650.00 1,683.00 39,933.00

10% 240.00 132.00 2,772.00


10% 1,228.27 675.55 14,186.56
0% - 64.50 1,354.59
0% - 64.50 1,354.59
1,468.27 936.56 19,667.75
24,960.66 15,921.51 334,351.70

25% 283.47 70.87 1,488.22


25% 249.21 62.30 1,308.37
532.68 133.17 2,796.59

25% 5,324.53 1,331.13 27,953.80


25% 14,303.10 3,575.77 75,091.26
25% 178.65 44.66 937.91
25% 6,517.01 1,629.25 34,214.29
26,323.29 6,580.82 138,197.25

25% 494.32 123.58 2,595.16


494.32 123.58 2,595.16

25% 81.76 20.44 429.23


25% 187.03 46.76 981.92
25% 354.07 88.52 1,858.85
25% 38.01 9.50 199.54
25% 38.01 9.50 199.54
25% 35.51 8.88 186.42
25% 40.51 10.13 212.67
25% 35.51 8.88 186.42
25% 85.14 21.28 446.96
895.53 223.88 4,701.56

25% 1,623.31 405.83 8,522.39


1,623.31 405.83 8,522.39

25% 1,183.13 295.78 6,211.44


1,183.13 295.78 6,211.44

25% 143.36 35.84 752.64


143.36 35.84 752.64

25% 1,265.86 316.46 6,645.75


1,265.86 316.46 6,645.75
5,605.51 1,401.38 29,428.94

25% 106.76 26.69 560.48


106.76 26.69 560.48
32,568.24 8,142.06 170,983.25
553,660.06 138,415.02 2,906,715.29
32,568.24 8,142.06 170,983.25
553,660.06 138,415.02 2,906,715.29
34,486.51 9,177.62 193,000.00
586,270.72 156,019.53 3,281,000.00
Item No QTY UNIT equipment labor materials DC DUC OCM Profit VAT TC TUC
A.1.4 4.00 months - - 1,800.00 1,800.00 450.00 270.00 180.00 99.00 2,349.00 587.25
1,800.00
B.5 1.00 each - - 2,400.00 2,400.00 2,400.00 - 240.00 132.00 2,772.00 2,772.00
B.7 0.50 month - - 12,282.74 12,282.74 12,282.74 - 1,228.27 675.55 14,186.56 14,186.56
B.9 All LS - - 1,290.09 1,290.09 - - 64.50 1,354.59 1,354.59
B.11 All PS 1,290.09 1,290.09 - - 64.50 1,354.59 1,354.59
17,262.91
803(1)a 3.00 cu.m. 103.08 1,030.80 - 1,133.88 377.96 170.08 113.39 70.87 1,488.22 496.07
804(4) 1.50 cu.m. 4.12 41.23 951.50 996.86 664.57 149.53 99.69 62.30 1,308.37 872.25
900(1)c1 3.00 cu.m. 6,139.32 4,380.64 10,778.17 21,298.13 7,099.38 3,194.72 2,129.81 1,331.13 27,953.80 9,317.93
902(1)a1 558.32 kgs. 22,869.74 11,303.73 23,038.92 57,212.39 102.47 8,581.86 5,721.24 3,575.77 75,091.26 134.50
902(1)b 6.95 kgs. 279.91 97.42 337.26 714.59 102.82 107.19 71.46 44.66 937.91 134.95
903(1) 43.88 sq.m. 423.28 4,232.75 21,412.00 26,068.03 594.08 3,910.20 2,606.80 1,629.25 34,214.29 779.72
1001(9) All LS 56.02 560.24 1,361.00 1,977.26 1,977.26 296.59 197.73 123.58 2,595.16 2,595.16
1002(2)d1 1.00 piece 7.00 70.03 250.00 327.03 327.03 49.05 32.70 20.44 429.23 429.23
1002(3)a2 1.00 piece 28.01 280.12 440.00 748.13 748.13 112.22 74.81 46.76 981.92 981.92
1002(3)a5 1.00 piece 56.02 560.24 800.00 1,416.26 1,416.26 212.44 141.63 88.52 1,858.85 1,858.85
1002(4)a3 1.00 piece 7.00 70.03 75.00 152.03 152.03 22.80 15.20 9.50 199.54 199.54
1002(4)b3 1.00 piece 7.00 70.03 75.00 152.03 152.03 22.80 15.20 9.50 199.54 199.54
1002(4)d3 1.00 piece 7.00 70.03 65.00 142.03 142.03 21.30 14.20 8.88 186.42 186.42
1002(4)d6 1.00 piece 7.00 70.03 85.00 162.03 162.03 24.30 16.20 10.13 212.67 212.67
1002(4)e13 1.00 piece 7.00 70.03 65.00 142.03 142.03 21.30 14.20 8.88 186.42 186.42
1013(2)c 27.80 lin.m. 111.19 1,111.86 5,270.20 6,493.25 233.57 973.99 649.32 405.83 8,522.39 306.56
1016(1)b 17.20 sq.m. 112.05 1,120.48 3,500.00 4,732.53 275.15 709.88 473.25 295.78 6,211.44 361.13
1017(3)c2 1.00 set 18.53 185.31 369.60 573.44 573.44 86.02 57.34 35.84 752.64 752.64
1027(1) 41.68 sq.m 74.63 746.30 4,242.50 5,063.43 121.48 759.51 506.34 316.46 6,645.75 159.45
1201(13)a3 1.00 piece 7.00 70.03 350.00 427.03 427.03 64.05 42.70 26.69 560.48 560.48
1002(26) 1.00 piece 5.96 59.59 275.00 340.54 340.54 51.08 34.05 21.28 446.96 446.96
130,272.96 193,000.00 41,427.39
30,330.88 26,200.92 90,223.89 149,335.87 33,844.26 19,810.94 14,675.57 9,177.62 193,000.00
34,486.51
30,330.88 26,200.92 90,223.89 146,755.70 198,000.00
450.00
-
240.00
1,228.27
-
-
-
283.47
249.21
5,324.53
14,303.10
178.65
6,517.01
494.32
81.76
187.03
354.07
38.01
38.01
35.51
40.51
35.51
1,623.31
1,183.13
143.36
1,265.86
106.76
85.14
REPUBLIC OF THE PHILIPPINES
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Region II - Cagayan First District Engineering Office
Aparri, Cagayan

PROGRAM OF WORK/BUDGET COST

Project : Construction of Rainwater Collection System(RCGST-4000 lit cap)


17 Various Location

Appropriation Php 198,000.00


Estd. Project Cost : Php 198,000.00 Starting Date : Upon Award
Source of Fund : SR2016-02-000436 Total Project Duration : 120 CD
EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
A. WATER TANK 87.23
B. OTHERS 12.77 PLEASE SEE ANNEX "A"
TOTAL 100.00
ESTIMATED COST OF THE PROJECT

TOTAL ESTIMATED
D E S C R I P T I O N QTY AMOUNT
DIRECT COST

A. WATER TANK 130,272.96


(Please see Estimated Cost of
B. OTHERS 19,062.91
Proposed Work)

TOTAL 149,335.87
BREAKDOWN OF EXPENDITURE :
1. Labor Php 26,200.92 A. Total Direct Cost Php 149,335.87
2. Materials 90,223.89 B. Mark-Up (25%) 34,486.51
3. Rental of Equipment 30,330.88 C. VAT (5%) 9,177.62
4. Mob./Demob. 2,349.00 D. Total, A+B+C Php 193,000.00
5. Total Direct Cost Php 149,104.70 E. Cost of Engineering, 2.5% 5,000.00
6. OCM & Profit (15% and 10%) 34,486.51 F. Transhipment/Hauling Cost -
7. VAT (5%) 9,177.62 G. Total Estimated Cost Php 198,000.00
9. Engineering Overhead, 2.5% 5,000.00
10. Transhipment/Hauling Cost
11. Total Php 197,768.83

Prepared By: Checked and Reviewed By :

MARITES T. ARGONZA FELISA M. SALVADOR


Architect II Chief, Planning & Design Section

Recommending Approval : Approved By:

MARIANO B. MALUPENG ROSAURO R. GUERRERO


Asst. District Engineer District Engineer
materials unit unit price wt. Per unit

405

lumber bd.ft. 45 1
marine plywood pc 700 6
assorted CWN kg 60 1
cement bag 245 40
sand cu.m. 269.6 500
gravel cu.m. 293.84 500

404

tie wire kg 65 1
RSB kg 38 1

407

portland cement bag 245 40


coarse aggregates cu.m. 599.33 550
fine aggregates cu.m. 575.09 550
formworks ln.m. 90 1

200

sub grade aggregates cu.m. 525.50 500


transhipment/handling cost per kg transhipment/handling cost per unit total unit price

0.83 0.83 45.83


0.83 4.98 704.98
1.75 1.75 61.75
0.25 10 255
0.13 65 334.6
0.13 65 358.84

1.75 1.75 66.75


1.75 1.75 39.75

0.25 10 255
0.13 71.5 670.83
0.13 71.5 646.59
1.75 1.75 91.75

0.13 65 590.50
FURNISHING OF AGGREGATES:

PROJECT: CONSTRUCTION OF RAINWATER COLLECTION SYSTEM


ABRA E/S, GATTARAN, CAGAYAN

Source of Aggregate = Dummun River (Cumao Gravel Pit)


Hauling Distance = 31 km
1.. STOCKPILING AND LOADING:

use 1 -Bulldozer, D65A-8, Crawler Mounted, 155 HP, Capacity =


use 1 - Payloader, 2.10 cu.m.,148 HP Capacity =
Unit Cost = P 18,392 + 13,864 /day
500 cu.m./day

2. HAULING COST
COMPUTATION OF CYCLE TIME
Terrain = Rolling
Road Condition = Unpaved
Grade =

Average Hauling Distance = 31 km

Ave Speed, Loaded = 25 kph


Ave Speed, Empty = 30 kph

Loading Time = 5.0 min


Travel Time, Loaded
First 200m at 10 kph = 1.2 min
30.6 km @ 25 kph = 73.4 min
Last 200 m at 15 kph = 0.8 min

Unload/Maneuver = 3.0 min

Return Time, Empty


First 200m at 10 kph = 1.2 min
30.6 km @ 30 kph = 61.2 min
Last 200 m at 15 kph = 0.8 min

Allowance for Delay 2.0 min


TOTAL CYCLE TIME 148.6 min

COMPUTATION OF HAULING COST


8 x 60
No. of Trips = =
No. of Trips = =
148.6

say

Rental of Dump Truck (10 cu.m.) = P10,816.00 /day

HAULING COST P10,816.00


=
(10 * 3)

3. Excise Tax 3% (1 & 2):


4. Royalty access rd. Prov'l and brgy. Tax:
COST OF AGGREGATES
PROCESSING : Employing a laborer, Skilled Labor and Loader

1. Fine Aggregates :
Screening = P( 13,864.0 + 383.11 + 295.31 )
P 200 cu.m./day
Washing = P( 13,864.0 + 383.11 + 295.3 +
P 300 cu.m./day

F.A. = P( 452.79 + 122.30 ) /cu.m.

2. Coarse Aggregates :
Screening = P( 13,864.0 + 383.11 + 295.3 )
P 150 cu.m./day
Washing = P( 13,864.0 + 383.11 + 295.3 +
P 300 cu.m./day

C.A. = P( 452.79 + 146.54 ) /cu.m.

3.Sub-Base Course :
Screening = P 13,864.0 + 383.11 + 295.31 )
P 200 cu.m./day

4.Base Course :
Screening = P 13,864.0 + 383.11 + 295.31 )
P 200 cu.m./day
Blending = P 13,864.0 + 383.11 + 295.31 )
P 500 cu.m./day

5. Surface Course :
Screening = P 13,864.0 + 383.11 + 295.31 )
P 150 cu.m./day
Blending = P 13,864.0 + 383.11 + 295.31 )
P 500 cu.m./day

Therefore, the unit price derivation of the following are:


Item 200 = cost of aggregates + screening
= P 452.79 + 72.71

Item 201 = cost of aggregates + screening + blending


= P 452.79 + 72.71 + 29.08 )

Item 300 = cost of aggregates + screening + blending


= P 452.79 + 96.95 + 29.08 )
For structural concrete:
F.A. = cost` of aggregates + cost of screening + cost of washing
= P( 452.79 + 72.71 + 49.59 )

C.A. = cost` of aggregates + cost of screening + cost of washing


= P( 452.79 + 96.95 + 49.59 )
REGATES:

500 cu.m./day
500 cu.m./day
= P 64.51 /cu.m.

min

min
min
min

min

min
min
min

min
min

trips / day/ cu.m.


3.23
DT
trips / day/ cu.m.
3.23
DT

3 trips / day/ cu.m. DT

/day

= P P360.53 /cu.m.

= P 12.75 /cu.m.
= P 15.00 /cu.m.
= P 452.79 /cu.m.
= P 72.71 /cu.m.

335.50 = P 49.59 /cu.m.


= P 122.30 /cu.m.

= P 575.09 /cu.m.

= P 96.95 /cu.m.

335.50 = P 49.59 /cu.m.


P 146.54 /cu.m.

= P 599.33 /cu.m.

= P 72.71 /cu.m.

= P 72.71 /cu.m.

= P 29.08 /cu.m.
P 101.79 /cu.m.

= P 96.95 /cu.m.

= P 29.08 /cu.m.
P 126.03 /cu.m.

= P 525.50 /cu.m.

= P 554.58 /cu.m.

= P 578.82 /cu.m.
+ cost of washing
/cu.m. = P 575.09 /cu.m.

+ cost of washing
/cu.m. = P 599.33 /cu.m.
DPWH TRANSPORT STANDARD EQUIPMENT LIST FOR CES

Bulldozer (155HP), D65A-8 18,392.00


Payloader (1.50 cu.m.), LX80-2C 13,864.00
Motorized Road Graderw/ Scarifier, G710A 17,384.00
Pneumatic Tire Roller (10MT) 4,424.00
Vibratory Roller (10MT), SP56 12,056.00
Plate Compactor (5 HP) 984.00
Truck Mounted Crane (21-25MT, 200HP) 10,224.00
Backhoe (0.80cu.m.) 12,296.00
Pile Hammer (10500KG-M) 11,344.00
Asphalt Distributor (5Tons), 10 ft wide 7,488.00
Power Broom (20m wide) 1,044.32
Asphalt Batch Plant (60-80 TPH) 9,717.84
Asphalt Paver(80HP), NF220BIIVDM 14,664.00
Tandem Steel Roller (10.1 MT), CC421 13,216.00
Concrete Mixer, 1-bagger 1,376.00
Transit Mixer (5 cu.m.) 10,232.00
Dump Truck (10 cu.m.) 10,816.00
Air Compressor (103HP) 5,400.00
Water Pump (100mm dia, 1800LPM, 7.5HP) 657.68
Welding Machine, Gas Driven (500AMP, 70HP) 4,312.00
Welding Machine, Elect. Driven (500AMP) 3,128.00
Water Truck (1000Gal.) 8,520.00
Concrete Vibrator 1,191.04
Concrete Screeder (5.5 HP) 4,360.00
Concrete Saw,Blade 14" dia.,(7.5HP) 1,339.04
Bar Cutter, Single Phase, 25mm 1,758.00
Bar Bender 2,812.00
Stake Truck/Cargo Truck (5Tons) 5,696.00
Drop Hammer 1,600.00
Chainsaw 600.00
Backhoe w/ Breaker (0.80cu.m.) 16,599.60
Jackhammer 4,114.48
Cutting Outfit 360.00
Oxy/Acetylene 2,500.00
Crawler Crane ( 45 T ) 14,176.00
Vibro Hammer (Hydraulic Operated) 24,552.00
Batching Plant (30 cu.m.) 9,664.24
Cargo Truck (10 T, 270 HP) 8,816.00
REPUBLIC OF THE PHILIPPINES
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Region II - Cagayan First District Engineering Office
Aparri, Cagayan

PROGRAM OF WORK/BUDGET COST

Project : Construction of Rainwater Collection System

Appropriation Php 621,096.75


Estd. Project Cost : Php 621,096.75 Starting Date : Upon Award
Source of Fund : SR2014-02-000687 Total Project Duration : 30 C.D.
EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION
A. WATER TANK 93.03
B. OTHERS 6.97 PLEASE SEE ANNEX "A"
TOTAL 100.00
ESTIMATED COST OF THE PROJECT

D E S C R I P T I O N QTY AMOUNT

A. WATER TANK
B. OTHERS
(Please see Estimated Cost of
Proposed Work)
TOTAL
BREAKDOWN OF EXPENDITURE :
1. Labor Php 44,413.72 A. Total Direct Cost
2. Materials 375,185.68 B. Mark-Up (18%)
3. Rental of Equipment 39,000.24 C. VAT (12%)
4. Mob./Demob. 5,364.45 D. Total, A+B+C
5. Total Direct Cost Php 463,964.09 E. Cost of Engineering, 0.50%
6. OCM & Profit (12% and 10%) 101,856.35 F. ROW Acquisition Cost
7. VAT (5%) 55,045.13 G. Total Estimated Cost
9. Engineering Overhead, 0.50%
10. ROW Acquisition Cost -
11. Total Php 620,865.57

Prepared By: Checked and Reviewed By :

MARITES T. ARGONZA FELISA M. SALVADOR


Architect II Chief, Planning & Design Section

Recommending Approval : Approved By:

RELLIE S. ULEP RUBEN S. SALIGANAN


Asst. District Engineer District Engineer
WAYS

ice

Upon Award

EQUIPMENT
REQUIRED

PLEASE SEE ANNEX "A"

TOTAL ESTIMATED DIRECT


COST

431,818.34
32,376.93

464,195.27

Php 464,195.27
101,856.35
55,045.13
Php 621,096.75
-
-
Php 621,096.75

and Reviewed By :

FELISA M. SALVADOR
Chief, Planning & Design Section

RUBEN S. SALIGANAN
District Engineer
Bayabayog 198,000.00
Buguey 71,845.03
Gattaran 70,901.65
Nabaccayan 70,492.40
Tallang 71,071.45
Afusing Daga 71,861.45 383,906.97
Centro Baggao 71,924.77 Err:509
626,096.75

dag-was -18,013.82 456.89

-126,096.75
231.17

53303.57

500,000.00

(121,096.75)
CONSTRUCTION OF RAINWATER COLLECTION SYSTEM
Seven (7) Locations

ESTIMATED COST OF PROPOSED WORK

ESTIMATED DIRECT COST


ITEM NO. DESCRIPTION % QTY. UNIT
TOTAL (P) UNIT COST
A. WATER TANK
803 Structure Excavation Err:509 12.00 cu.m. 2,763.60 1,645.52
804 Embankment(Gravel Fill) Err:509 2.40 cu.m. 1,747.28 5,667.39
404 Reinforcing Steel, F,H,C,B&P Err:509 2,205.72 kgs 153,223.55 463.42
900(1)c1 Structural Concrete Err:509 17.90 cu.m. 151,408.79 60,205.77
1012 G.I. Pipe &Fittings Err:509 All LS 58,605.86 58,605.86
1014(e) Installation of Gutters Err:509 131.80 lin.m. 10,014.10 506.78
1002(4)b3 Fittings-Galvanized Iron(Tee-EqualErr:509 1,114.10 piece 6,143.78 437.35
Sub - Total A Err:509 383,906.97
B. OTHERS
SPL-2 Safety and Health Program Err:509 All LS Err:509 Err:509
SPL-3 Mobilization/Demobilization Err:509 All LS Err:509 Err:509
Sub - Total B Err:509 Err:509
GRAND TOTAL, A+B Err:509 Err:509
OF RAINWATER COLLECTION SYSTEM
Seven (7) Locations

ED COST OF PROPOSED WORK

ADJUSTED
UNIT COST

1,887.86
7,280.86
596.86
77,347.22
75,118.72
653.98
565.04

Err:509
Err:509