DPWH Old Construction Building

Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra
Repair and Maintenance of DPWH - Old Constructions Building

Zone 7, Bangued Abra
APPROVED BUDGET FOR THE CONTRACT
Stations:
Length:
MARK-UPS IN
TOTAL - MARK
ESTIMATED PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST
OCM PROFIT %
(1) (2) (3) (4) (5) (6) (7) (8)
PART I FACILITIES FOR ENGINEER

PART A FACILITIES FOR ENGINEER
A.1.1 (13)
Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers 1.00 l.s. 115,268.00 0% 10% 10%
TOTAL PART A
PART II OTHER GENERAL REQUIREMENTS
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 1.00 l.s. 3,964.31 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 339.00 kgs. 19,783.35 15% 10% 25%
403 (5) Structural Steel, furnished, fabricated, and erected - Truss 1,824.19 kgs. 124,832.83 15% 10% 25%
404 (1) a Reinforcing Steel 418.10 kgs. 16,848.14 15% 10% 25%
TOTAL PART F
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
803 (1) a Structure Excavation 48.00 cu.m. 11,730.14 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 Err:509 15% 10% 25%
TOTAL PART A
PART B PLAIN AND REINFORCED CONCRETE WORKS
900 Reinforced Concrete (Column) 1.12 cu.m. 6,047.73 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 19,846.63 15% 10% 25%
TOTAL PART B
TOTAL DIVISION I
DIVISION II BUILDINGS
PART C FINISHING
1001 (1) a Pipe - 50mm diameter PVC 2.00 ln.m. 499.67 15% 10% 25%
1001 (1) a2 Pipe - 75mm diameter PVC 5.00 ln.m. 1,131.34 15% 10% 25%
1001 (2) a1 Fittings- 50mm diameter PVC 45deg. Elbow 4.00 pcs. Err:509 15% 10% 25%
1001 (2) a2 Fittings- 75mm diameter PVC 45deg. Elbow 3.00 pcs. 378.18 15% 10% 25%
1001 (2) b2 Fittings- 75mm diameter PVC 90deg. Elbow 1.00 pcs. 382.68 15% 10% 25%
1001 (2) c2 Fittings- 75mm diameter PVC Cleanout with Plug 2.00 pcs. 269.18 15% 10% 25%
1001 (2) g2 Fittings- 75mm dia. PVC Sanitary Wye 2.00 pcs. 255.18 15% 10% 25%
1001 (2) k1 Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee 3.00 pcs. Err:509 15% 10% 25%
1013(1) Corrugated Metal Roofing - Guage 26 181.74 sq.m Err:509 15% 10% 25%
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll 13.00 ln.m. 387.32 15% 10% 25%
1013(2) b Fabricated Metal Roofing Accessory -Flashings 27.96 ln.m. Err:509 15% 10% 25%
1013(2)c Fabricated Metal Roofing Accessory - Gutters 26.00 ln.m. 418.68 15% 10% 25%
1013(3) Roof Ventilators 0.48 each Err:509 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 1,915.19 15% 10% 25%
1018(2) Unglazed Tiles - Vitrified Floor Tile 2.02 sq.m. 1,106.43 15% 10% 25%
1032(1)a Painting Works - Masonry and Fiber Cement Painting 431.31 sq.m. 918.38 15% 10% 25%
1032(1)b Painting Works - Metal Painting 23.06 sq.m. 891.98 15% 10% 25%
1032(1)c Painting Works - Wood Paint 162.25 sq.m. 734.38 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 183.60 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 7,395.64 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 1,657.06 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 552.35 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 1,227.35 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 3,939.71 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 5,774.71 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 71,697.33 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 48,302.17 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 22,932.46 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 64,920.49 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 3,248.01 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 6,394.45 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 5,882.31 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 2,129.59 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 258,405.86 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 22,564.94 15% 10% 25%
Err:509 Err:509 Err:509 Err:509 18,934.24 15% 10% 25%
TOTAL PART C
PART D ELECTRICAL
1100(14) Octagonal Junction Box PVC 9.00 pcs. 594.35 15% 10% 25%
1100(15) Utility Boxes PVC 27.00 pcs. 2,610.71 15% 10% 25%
1100(22) Grounding Rod Copperweld 2.00 length 1,048.02 15% 10% 25%
1101(1)b2 Electrical Wire - 2.0mm TWG/THHN 250.00 mtr. 7,485.35 15% 10% 25%
1101(1)b4 Electrical Wire - 3.5mm TWG/THHN 200.00 mtr. 6,037.76 15% 10% 25%
1101(1)b8 Electrical Wire - 8.0mm TWG/THHN 50.00 roll 2,213.59 15% 10% 25%
1101(7)a1 Single Pole Wall Switch on one Switch Plate 8.00 set 2,676.93 15% 10% 25%
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) 1.00 set 432.82 15% 10% 25%
1101(8)a2 Duplex Convenience Receptacles/Outlets 18.00 set 6,825.51 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) 6.00 sets 6,289.62 15% 10% 25%
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 10.00 sets 4,782.70 15% 10% 25%
TOTAL PART D
TOTAL DIVISION II
TOTAL
ONE MILLION TWO HUNDRED SEVENTY THREE ONE HUNDRED TWENTY ONE & 74/100 PESOS ON
Prepared/Submitted by:
RONALDO O. SAPONGEN CHOPIN P. BACARRA

Engineer II Engineer II
JONATHAN T. BOBITA ERNESTO B. BELMES

Engineer II Engineer II
public of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
llera Administrative Region
ce of the District Engineer
Bangued, Abra
of DPWH - Old Constructions Building

e 7, Bangued Abra
DGET FOR THE CONTRACT
Contract Duration: 65 C.D.
TOTAL - MARK-UPS
TOTAL
VAT TOTAL COST UNIT COST
INDIRECT COST
VALUE
(9) (10) (11) (12) (13)
(5) x (8) 5%[(5)+(9)] (9) + (10) (5) + (11) (12)/ (3)
11,526.80 6,339.74 17,866.54 133,134.54 133,134.54

133,134.54
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
4,945.84 1,236.46 6,182.30 25,965.64 76.59

31,208.21 7,802.05 39,010.26 163,843.09 89.82
4,212.04 1,053.01 5,265.04 22,113.19 52.89
211,921.92
2,932.54 733.13 3,665.67 15,395.81 320.75

Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
1,511.93 377.98 1,889.91 7,937.64 7,087.18
4,961.66 1,240.41 6,202.07 26,048.70 Err:509
Err:509
Err:509
124.92 31.23 156.15 655.82 327.91

282.84 70.71 353.54 1,484.88 296.98
94.54 23.64 118.18 496.36 165.45
95.67 23.92 119.59 502.26 502.26
67.29 16.82 84.12 353.29 176.65
63.79 15.95 79.74 334.92 167.46
96.83 24.21 121.04 508.36 39.10
104.67 26.17 130.84 549.51 21.14
478.80 119.70 598.50 2,513.69 Err:509
276.61 69.15 345.76 1,452.19 718.91
229.60 57.40 287.00 1,205.38 2.79
223.00 55.75 278.74 1,170.72 50.77
183.60 45.90 229.50 963.88 5.94
45.90 11.47 57.37 240.97 Err:509
1,848.91 462.23 2,311.14 9,706.78 Err:509
414.27 103.57 517.83 2,174.89 Err:509
138.09 34.52 172.61 724.96 Err:509
306.84 76.71 383.55 1,610.90 Err:509
984.93 246.23 1,231.16 5,170.87 Err:509
1,443.68 360.92 1,804.60 7,579.30 Err:509
17,924.33 4,481.08 22,405.42 94,102.75 Err:509
12,075.54 3,018.89 15,094.43 63,396.59 Err:509
5,733.12 1,433.28 7,166.40 30,098.86 Err:509
16,230.12 4,057.53 20,287.65 85,208.14 Err:509
812.00 203.00 1,015.00 4,263.02 Err:509
1,598.61 399.65 1,998.27 8,392.72 Err:509
1,470.58 367.64 1,838.22 7,720.53 Err:509
674.34 168.59 842.93 3,540.30 Err:509
532.40 133.10 665.50 2,795.08 Err:509
64,601.47 16,150.37 80,751.83 339,157.69 Err:509
5,641.24 1,410.31 7,051.55 29,616.49 Err:509
4,733.56 1,183.39 5,916.95 24,851.19 Err:509
Err:509
148.59 37.15 185.74 780.09 86.68

652.68 163.17 815.85 3,426.55 126.91
262.01 65.50 327.51 1,375.53 687.76
1,871.34 467.83 2,339.17 9,824.52 39.30
1,509.44 377.36 1,886.80 7,924.56 39.62
553.40 138.35 691.75 2,905.33 58.11
669.23 167.31 836.54 3,513.47 439.18
108.21 27.05 135.26 568.08 568.08
1,706.38 426.59 2,132.97 8,958.48 497.69
3,426.19 856.55 4,282.73 17,987.48 17,987.48
1,572.40 393.10 1,965.51 8,255.12 1,375.85
1,195.67 298.92 1,494.59 6,277.29 627.73
71,796.51
Err:509
Err:509
REE ONE HUNDRED TWENTY ONE & 74/100 PESOS ONLY
Approved by:
LORETO B. DACOROON
Assistant District Engineer
(Caretaker)
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra
PROGRAM OF WORK
Region : C.A.R. Roadbed Width :

District : ABRA-DEO Pavement Width :
Name of Project : Bridge Width :
Repair and Maintenance of DPWH - Old Constructions Building
Type of Structure :
Road Section ID : Type of Superstructure :
Section : Type of SubStructure :
Location : Zone 7, Bangued Abra No. of Span : ____na____ No. of Piers :
Appropriation : P1,241,000.00
FOR FUNDING Dimension :

Source of Fund :
Classification ### Public Building No. of Storeys :
Station Limits : n/a No. of Rooms :
Net Length : n/a
Thickness : n/a No. of Days to Complete
Width
Starting Date : Upon approval
ITEMS OF WORK EQUIPM
TO BE DONE % DESCRIPTION
Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers 10.949% Backhoe (1.04 cu.m. Capacity)
Project Billboard / Signboard 0.377% Dumptruck (10 cu.m. Capacity)
Occupational Safety and Health Program 0.788% Minor Tools 10% of Labor Cost
Structural Steel, furnished, and fabricated - Purlins 2.136% Concrete Vibrator
Structural Steel, furnished, fabricated, and erected - Truss 13.475% One Bagger Mixer
Reinforcing Steel 1.819% Welding Machine
Removal of Actual Structures/Obstruction (Windows & Roof Framing) 1.352%
Structure Excavation 1.266%
Reinforced Concrete (Column) 0.653%
Forms and Falseworks 2.142%
Pipe - 50mm diameter PVC 0.054%
Pipe - 75mm diameter PVC 0.122%
Fittings- 50mm diameter PVC 45deg. Elbow 0.041%
Fittings- 75mm diameter PVC Cleanout with Plug 0.028%
Fittings- 75mm dia. PVC Sanitary Wye 0.042%
Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee 0.045%
Three Chamber Septic Vault 4.994%
Fittings- 50mm diameter P-Trap 0.145%
Fittings- 75mm diameter P-Trap 0.167%
Galvanizes Iron Pipes (13mm dia.) 0.207%
Galvanizes Iron Pipes (25mm dia.) 0.119%
Fittings - Galvanized Iron (13mm dia elbow 1/4 bend; 90 deg. ) 0.099%
Fittings - Galvanized Iron (13mm dia tee equal ) 0.096%
Fittings - Galvanized Iron (13mm dia socket/coupling) 0.079%
Fittings - Galvanized Iron (25mm dia. x 13mm reducer coupling) 0.020%
Water Closet, Elongated, Complete 0.798%
Faucet 0.179%
Hose Bibb 0.060%
Floor Drain 0.132%
Lavatory, Wall Hung Complete 0.425%
Kitchen Sink Complete 0.623%
Ceiling (6.0mm Wood Frame Marine Plywood) 7.739%
Residential Casement 5.214%
Wooden Doors - Flush 2.475%
Corrugated Metal Roofing - Guage 26 7.008%
Fabricated Metal Roofing Accessory -Ridge Roll 0.351%
Fabricated Metal Roofing Accessory -Flashings 0.690%
Fabricated Metal Roofing Accessory - Gutters 0.635%
Roof Ventilators 0.887%
Unglazed Tiles - Vitrified Floor Tile 0.230%
Painting Works - Masonry and Fiber Cement Painting 21.493%
Painting Works - Metal Painting 2.199%
Painting Works - Wood Paint 1.671%
Octagonal Junction Box PVC 0.064%
Utility Boxes PVC 0.282%
Grounding Rod Copperweld 0.113%
Electrical Wire - 2.0mm TWG/THHN 0.808%
Single Pole Wall Switch on one Switch Plate 0.289%
Duplex(2 Single Pole Wall Switch on one Switch Plate) 0.047%
Duplex Convenience Receptacles/Outlets 0.737%
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 1.479%
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 0.679%
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 0.516%
100.00%
ESTIMATED COST OF PROP
ITEM DESCRIPTION
UNIT QUANTITY
PART I FACILITIES FOR ENGINEER
PART A FACILITIES FOR ENGINEER
A.1.1 (13) Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers l.s. 1.00
PART II OTHER GENERAL REQUIREMENTS
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard l.s. 1.00
B.7 Occupational Safety and Health Program month 2.00
PART F BRIDGE CONSTRUCTION
403 (4) Structural Steel, furnished, and fabricated - Purlins kgs. 339.00
403 (5) Structural Steel, furnished, fabricated, and erected - Truss kgs. 1,824.19
404 (1) a Reinforcing Steel kgs. 418.10
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
801(1) Removal of Actual Structures/Obstruction (Windows & Roof Framing) l.s. 1.00
803 (1) a Structure Excavation cu.m. 48.00
PART B PLAIN AND REINFORCED CONCRETE WORKS
900 Reinforced Concrete (Column) cu.m. 1.12
903(2) Forms and Falseworks l.s 1.00
DIVISION IIBUILDINGS
PART C FINISHING
1001 (1) a Pipe - 50mm diameter PVC ln.m. 2.00
1001 (1) a2 Pipe - 75mm diameter PVC ln.m. 5.00
1001 (2) a1 Fittings- 50mm diameter PVC 45deg. Elbow pcs. 4.00
1001 (2) a2 Fittings- 75mm diameter PVC 45deg. Elbow pcs. 3.00
1001 (2) b2 Fittings- 75mm diameter PVC 90deg. Elbow pcs. 1.00
1001 (2) c2 Fittings- 75mm diameter PVC Cleanout with Plug pcs. 2.00
1001 (2) g2 Fittings- 75mm dia. PVC Sanitary Wye pcs. 2.00
1001 (2) k1 Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee pcs. 3.00
1001 (8) Three Chamber Septic Vault ls 1.00
1002 (1) e1 Fittings- 50mm diameter P-Trap pcs. 1.00
1002 (1) e2 Fittings- 75mm diameter P-Trap pcs. 2.00
1002(2)a1 Galvanizes Iron Pipes (13mm dia.) pcs. 6.00
1002(2)a2 Galvanizes Iron Pipes (25mm dia.) pcs. 1.00
1002(2)b2 Fittings - Galvanized Iron (13mm dia elbow 1/4 bend; 90 deg. ) pcs. 6.00
1002(2)c1 Fittings - Galvanized Iron (13mm dia tee equal ) pcs. 7.00
1002(2)e1 Fittings - Galvanized Iron (13mm dia socket/coupling) pcs. 6.00
1002(2)f2 Fittings - Galvanized Iron (25mm dia. x 13mm reducer coupling) pcs. 1.00
1002(5)a1 Water Closet, Elongated, Complete set 1.00
1002(5)q Faucet pcs. 3.00
1002(5)q Hose Bibb pcs. 1.00
1201(4)h3 Floor Drain pcs. 3.00
1002 (5)g3 Lavatory, Wall Hung Complete set 1.00
1002 5) c1 Kitchen Sink Complete set 1.00
1003(1) c2 Ceiling (6.0mm Wood Frame Marine Plywood) sq.m. 162.25
1008 (1)a Residential Casement sq.m. 23.06
1010(1)b Wooden Doors - Flush sq.m. 13.65
1013(1) Corrugated Metal Roofing - Guage 26 sq.m 181.74
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll ln.m. 13.00
1013(2) b Fabricated Metal Roofing Accessory -Flashings ln.m. 27.96
1013(2)c Fabricated Metal Roofing Accessory - Gutters ln.m. 26.00
1013(3) Roof Ventilators each 0.48
1018(2) Unglazed Tiles - Vitrified Floor Tile sq.m. 2.02
1032(1)a Painting Works - Masonry and Fiber Cement Painting sq.m. 431.31
1032(1)b Painting Works - Metal Painting sq.m. 23.06
1032(1)c Painting Works - Wood Paint sq.m. 162.25
PART D ELECTRICAL
1100(14) Octagonal Junction Box PVC pcs. 9.00
1100(15) Utility Boxes PVC pcs. 27.00
1100(22) Grounding Rod Copperweld length 2.00
1101(1)b2 Electrical Wire - 2.0mm TWG/THHN mtr. 250.00
1101(1)b4 Electrical Wire - 3.5mm TWG/THHN mtr. 200.00
1101(1)b8 Electrical Wire - 8.0mm TWG/THHN roll 50.00
1101(7)a1 Single Pole Wall Switch on one Switch Plate set 8.00
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) set 1.00
1101(8)a2 Duplex Convenience Receptacles/Outlets set 18.00
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 6.00
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet sets 10.00
BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %

1. LABOR P 162,190.20 13.07 A. TOTAL PROJECT COST
2. MATERIALS 817,670.53 65.89 ( DIRECT / INDIRECT )
3. EQUIPMENT EXPENSES 34,736.79 2.80 B. ENG'G. & ADMIN. OH
4. INDIRECT COST ( OCM, C. SURVEY PREPARATION
PROFITS, TAX, VAT ) 201,304.97 16.22 D. ROW /SITE ACQUISITION
5. ENG'G. & ADM. OVERHEAD 24,820.00 2.00 SOIL EXPLORATION
6. CONST. CONTINGENCIES 277.50 0.02 E. CONST. CONTINGENCIES
7. GENDER & DEVELOPMENT F. GENDER & DEVELOPMENT
8. COST OF RIGHT OF WAY G. COST OF RIGHT OF WAY
9. RA 9206 H. RA 9206
10. YOUTH & INFRA DEVELOPMENT I. BUDGET RESERVE
11. BUDGET RESERVE J. YOUTH & INFRA DEVELOPME
TOTAL P 1,241,000.00 100.00 K. APPROPRIATION
Prepared : Checked :
ERNESTO B. BELMES ARLON DON G. BARBERO

Engineer ll Engineer ll
Submitted : Approved :
EDWIN T. BRINGAS LORETO B. DACOROON

Chief, Maintenance Section Assistant District Engineer
(Caretaker)
epublic of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
illera Administrative Region
ce of the District Engineer
Bangued, Abra
GRAM OF WORK
n/a
n/a
n/a
n/a
:
:
No. of Span : ____na____ No. of Piers : n/a
10m x 10m 100 sq.m.
1
n/a
65 c.d.
EQUIPMENT
DESCRIPTION NEEDED
Backhoe (1.04 cu.m. Capacity) 1
Dumptruck (10 cu.m. Capacity) 1
Minor Tools 10% of Labor Cost 1
1
1
1
ESTIMATED COST OF PROPOSED WORK
UNIT COST TOTAL COST
133,134.54 133,134.54
4,578.78 4,578.78
4,792.10 9,584.19
76.59 25,965.64
89.82 163,843.09
52.89 22,113.19
16,436.23 16,436.23
320.75 15,395.81
7,087.18 7,937.64
26,048.70 26,048.70
327.91 655.82
296.98 1,484.88
124.09 496.36
167.42 502.26
353.29 353.29
167.46 334.92
254.18 508.36
183.17 549.51
60,716.63 60,716.63
1,764.30 1,764.30
1,014.15 2,028.30
418.95 2,513.69
1,452.19 1,452.19
200.90 1,205.38
167.25 1,170.72
160.65 963.88
240.97 240.97
9,706.78 9,706.78
724.96 2,174.89
724.96 724.96
536.97 1,610.90
5,170.87 5,170.87
7,579.30 7,579.30
579.99 94,102.75
2,749.20 63,396.59
2,205.04 30,098.86
468.85 85,208.14
327.92 4,263.02
300.17 8,392.72
296.94 7,720.53
22,469.90 10,785.55
1,383.71 2,795.08
605.91 261,334.04
1,159.75 26,743.73
125.23 20,317.95
86.68 780.09
126.91 3,426.55
687.76 1,375.53
39.30 9,824.52
39.62 7,924.56
58.11 2,905.33
439.18 3,513.47
568.08 568.08
497.69 8,958.48
17,987.48 17,987.48
1,375.85 8,255.12
627.73 6,277.29
A. TOTAL PROJECT COST P 1,215,902.50

( DIRECT / INDIRECT )
B. ENG'G. & ADMIN. OH 24,820.00
C. SURVEY PREPARATION
D. ROW /SITE ACQUISITION
SOIL EXPLORATION
E. CONST. CONTINGENCIES 277.50
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY
I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
K. APPROPRIATION P 1,241,000.00
ARLON DON G. BARBERO

Engineer ll
LORETO B. DACOROON
Assistant District Engineer
(Caretaker)
SUMMARY OF ESTIMATES
ITEM LABOR MATERIALS EQ. RENTALS INDIRECT COST TOTAL COST

A.1.1 (13) - 115,268.00 - 17,866.54 133,134.54
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) 2,203.95 17,111.20 468.20 6,182.30 25,965.64
403 (5) 34,723.11 73,875.72 16,234.01 39,010.26 163,843.09
404 (1) a 1,021.73 15,423.71 402.71 5,265.04 22,113.19
801(1) 11,384.40 - 1,138.44 3,913.39 16,436.23
803 (1) a 5,411.04 - 6,319.10 3,665.67 15,395.81
900 259.39 5762.40 25.94 1889.91 7937.64
903(2) 3,569.67 15,920.00 356.97 6,202.07 26,048.70
1001 (1) a 256.37 217.67 25.64 156.15 655.82
1001 (1) a2 256.37 849.33 25.64 353.54 1,484.88
1001 (2) a1 176.07 184.50 17.61 118.18 496.36
1001 (2) a2 176.07 189.00 17.61 119.59 502.26
1001 (2) b2 176.07 75.50 17.61 84.12 353.29
1001 (2) c2 176.07 61.50 17.61 79.74 334.92
1001 (2) g2 248.02 114.50 24.80 121.04 508.36
1001 (2) k1 176.07 225.00 17.61 130.84 549.51
1001 (8) 15,693.12 42,878.52 1,569.31 575.68 60,716.63
1002 (1) e1 574.20 557.00 57.42 575.68 1,764.30
1002 (1) e2 574.20 664.00 57.42 732.68 2,028.30
1002(2)a1 264.72 1,624.00 26.47 598.50 2,513.69
1002(2)a2 92.21 1,005.00 9.22 345.76 1,452.19
1002(2)b2 529.44 336.00 52.94 287.00 1,205.38
1002(2)c1 661.80 164.00 66.18 278.74 1,170.72
1002(2)e1 529.44 152.00 52.94 229.50 963.88
1002(2)f2 132.36 38.00 13.24 57.37 240.97
1002(5)a1 496.04 6,850.00 49.60 2,311.14 9,706.78
1002(5)q 1,056.42 495.00 105.64 517.83 2,174.89
1002(5)q 352.14 165.00 35.21 172.61 724.96
1201(4)h3 352.14 840.00 35.21 383.55 1,610.90
1002 (5)g3 704.28 3,165.00 70.43 1,231.16 5,170.87
1002 5) c1 704.28 5,000.00 70.43 1,804.60 7,579.30
1003(1) c2 9,228.54 61,545.93 922.85 22,405.42 94,102.75
1008 (1)a 5,128.33 42,661.00 512.83 15,094.43 63,396.59
1010(1)b 4,057.24 18,469.50 405.72 7,166.40 30,098.86
1013(1) 14,186.81 49,315.00 1,418.68 20,287.65 85,208.14
1013(2)a 512.74 2,684.00 51.27 1,015.00 4,263.02
1013(2) b 1,106.52 5,177.28 110.65 1,998.27 8,392.72
1013(2)c 922.10 4,868.00 92.21 1,838.22 7,720.53
1013(3) 88.52 2,600.00 8.85 8,088.18 10,785.55
1018(2) 577.08 1,494.80 57.71 665.50 2,795.08
1032(1)a 12,882.60 244,235.00 1,288.26 2,928.18 261,334.04
1032(1)b 3,390.48 19,072.75 101.71 4,178.79 26,743.73
1032(1)c 10,718.40 7,144.00 1,071.84 1,383.71 20,317.95
1100(14) 352.14 207.00 35.21 185.74 780.09
1100(15) 704.28 1,836.00 70.43 815.85 3,426.55
1100(22) 248.02 800.00 - 327.51 1,375.53
1101(1)b2 1,209.41 6,155.00 120.94 2,339.17 9,824.52
1101(1)b4 907.06 5,040.00 90.71 1,886.80 7,924.56
1101(1)b8 302.35 1,881.00 30.24 691.75 2,905.33
1101(7)a1 1,488.12 1,040.00 148.81 836.54 3,513.47
1101(7)a2 248.02 160.00 24.80 135.26 568.08
1101(8)a2 3,472.28 3,006.00 347.23 2,132.97 8,958.48
1102(1)a1 640.68 13,000.00 64.07 4,282.73 17,987.48
1103(2)a33 1,081.47 5,100.00 108.15 1,965.51 8,255.12
1103(7)a5 1,802.45 2,800.00 180.25 1,494.59 6,277.29
Total Project Cost = P 1,215,902.50

Contingencies= 277.50
Engineering Overhead Cost = 24,820.00
APPROPRIATION = P 1,241,000.00
Prepared by:
ERNESTO B. BELMES
Engineer ll
Checked by:
ARLON DON G. BARBERO

Engineer ll
Submitted by:
EDWIN T. BRINGAS
Chief, Maintenance Section
Name of Project: : Repair and Maintenance of DPWH - Old Constructions Building
Location: : Zone 7, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 403 (4) : Structural Steel, furnished, and fabricated - Purlins

Unit of Measurement= kgs. Quantity= 339.00
Output= 61.92 kgs./hr. Duration= 5.47 hours
Say 5.00 hours
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor:
Foreman 1 5 71.95 359.75

Skilled 4 5 52.06 1,041.20
Unskilled 4 5 40.15 803.00
Sub-Total for 1 P 2,203.95
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment:
Minor Tools 10% of Labor Cost 1 220.40

Welding Machine 1 4 61.95 247.80
Sub-Total for 2 P 468.20

Name and Specification Unit Quantity Unit Cost Amount
2. Materials:
50x100x1.2mm C-Purlins kgs. 248.50 36.00 8,946.00

Welding Rod kgs. 17.00 110.00 1,870.00
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

Direct Cost P 19,783.35
OCM/CP 25% P 4,945.84
VAT 5% P 1,236.46
ITEM COST P 25,965.64
TOTAL UNIT COST P 76.59
ITEM 403 (5) : Structural Steel, furnished, fabricated, and erected - Truss
Unit of Measurement= kgs. Quantity= 1,824.19
Output= 17 kgs./hr. Duration= 107.31 hours
Say 107.00 hours
No. of
Person
1. Labor:
Foreman 1 54 71.95 3,849.33

Skilled 4 107 52.06 22,281.68
Unskilled 2 107 40.15 8,592.10
No. of
Units
2. Equipment:
Minor Tools 10% of Labor Cost 1 3,472.31

Welding Machine 1 206 61.95 12,761.70
2. Materials:
50x50x5mm Angle Bar kgs. 1,032.23 36.00 37,160.14
45x45x5mm Angle Bar kgs. 726.02 36.00 26,136.70
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
OCM/CP 25% P 31,208.21
VAT 5% P 7,802.05
ITEM 404 (1) a : Reinforcing Steel

Unit of Measurement= kgs. Quantity= 418.10
Output= 179.513 kgs./hr. Duration= 2.33 hours
Say 2.00 hours
No. of
Person
1. Labor:
Foreman 1 2 71.95 107.93

Skilled 6 2 52.06 624.72
Unskilled 6 1 40.15 289.08
Sub-Total for 1-Grade 40 P 1,021.73
No. of
Units
2. Equipment:

Bar Cutter 1 0 219.75 65.93
Bar Bender 1 1 351.50 316.35

2. Materials:
10mm dia. RSB kgs. 418.10 36.20 15,135.22

GI Wire #16 kgs. 6.27 46.00 288.49

OCM/CP 25% P 4,212.04
VAT 5% P 1,053.01
Name of Project: : Repair and Maintenance of DPWH Resthouse Along Abra - Kalinga Road
Location: : Macanogcog, Malibcong, Abra
ITEM 1001 (1) a : Pipe - 50mm diameter PVC
Unit of Measurement= ln.m. Quantity= 2.00
Output= 6.2625 ln.m./hr. Duration= 0.32
Say 1.00
No. of
Designation No. of Hours Hourly Rate
1. Labor: Person
Foreman 1 1 71.95
Skilled 2 1 52.06
Unskilled 2 1 40.15
Sub-Total for 1
Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
50mm PVC Pipe Series 600 ln.m. 2.00 83.33

Solvent Cement cc 34.00 1.50
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM1001 (1) a2 : Pipe - 75mm diameter PVC

Say 1.00
No. of
Person
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Unskilled 2 1 40.15
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
75mm PVC Pipe Series 600 ln.m. 5.00 144.67

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM1001 (2) a1 : Fittings- 50mm diameter PVC 45deg. Elbow

Unit of Measurement= pcs. Quantity= 4.00
Output= 7 pcs./hr. Duration= 1.00
Say 1.00
No. of
Person
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
63mm 45 deg. PVC elbow pcs. 4.00 21.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM1001 (2) a2 : Fittings- 75mm diameter PVC 45deg. Elbow

Say 1.00
No. of
Person
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM1001 (2) b2 : Fittings- 75mm diameter PVC 90deg. Elbow

Say 1.00
No. of
Person
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (2) c2 : Fittings- 75mm diameter PVC Cleanout with Plug
Say 1.00
No. of
Person
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
75mm diameter PVC Cleanout with Plug pcs. 1.00 36.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM1001 (2) g2 : Fittings- 75mm dia. PVC Sanitary Wye

Say 1.00
No. of
Person
1. Labor:
Foreman 1 2 71.95
Skilled 1 2 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
pcs. 1.00 89.00

Fittings- 75mm dia. PVC Sanitary Wye
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (2) k1 : Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee
Say 1.00
No. of
Person
1. Labor:
Foreman 1 1.00 71.95

Skilled 2 1.00 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
75mm x 50mm dia Reducer - Sanitary Tee pcs. 3.00 50.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1002 (1) e1 : Fittings- 50mm diameter P-Trap
Say 3.00
Designation No. of Person No. of Hours Hourly Rate
1. Labor:
Foreman 1 3 78.12
Skilled 2 3 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
63mm 90 deg. PVC P-trap pcs. 1.00 107.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1002 (1) e2 : Fittings- 75mm diameter P-Trap
Say 3.00
1. Labor:
Foreman 1 3 78.12
Skilled 2 3 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
63mm 90 deg. PVC P-trap pcs. 2.00 107.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (8) : Three Chamber Septic Vault
Unit of Measurement= ls Quantity= 1.00
Output= Duration= 24.00
Say
No. of
Person
1. Labor:
Foreman 1 24 78.12
Skilled 2 48 56.64
Unskilled 4 48 43.65
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
Three Chamber Septic Vault unit 1.00 42,878.52
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ntenance of DPWH Resthouse Along Abra - Kalinga Road
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
71.95
104.12
80.30
P 256.37
Amount
25.64
P 25.64
Amount
166.67
51.00
P 217.67
P 499.67
P 124.92
P 31.23
P 655.82
P 327.91
hours
hours
Amount
71.95
104.12
80.30
P 256.37
Amount
25.64
P 25.64
Amount
723.33
126.00
P 849.33
P 1,131.34
P 282.84
P 70.71
P 1,484.88
P 296.98
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
84.00
100.50
P 184.50
P 378.18
P 94.54
P 23.64
P 496.36
P 124.09
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
114.00
75.00
P 189.00
P 382.68
P 95.67
P 23.92
P 502.26
P 167.42
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
50.00
25.50
P 75.50
P 269.18
P 67.29
P 16.82
P 353.29
P 353.29
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
36.00
25.50
P 61.50
P 255.18
P 63.79
P 15.95
P 334.92
P 167.46
hours
hours
Amount
143.90
104.12
P 248.02
Amount
24.80
P 24.80
Amount
89.00
25.50
P 114.50
P 387.32
P 96.83
P 24.21
P 508.36
P 254.18
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
150.00
75.00
P 225.00
P 418.68
P 104.67
P 26.17
P 549.51
P 183.17
hours
hours
Amount
234.36
339.84
P 574.20
Amount
57.42
P 57.42
Amount
107.00
450.00
P 557.00
P 1,188.62
P 297.16
P 74.29
P 1,560.06
P 1,560.06
hours
hours
Amount
234.36
339.84
P 574.20
Amount
57.42
P 57.42
Amount
214.00
450.00
P 664.00
P 1,295.62
P 323.91
P 80.98
P 1,700.50
P 850.25
hours
hours
Amount
1,874.88
5,437.44
8,380.80
P 15,693.12
Amount
1,569.31
P 1,569.31
Amount
42,878.52
P 42,878.52
P 60,140.95
P 15,035.24
P 3,758.81
P 78,935.00
P 78,935.00
Name of Project: Repair and Maintenance of DPWH - Old Constructions Building
Location: Zone 7, Bangued Abra
ITEM 1002(2)a1 : Galvanizes Iron Pipes (13mm dia.)

Output= 3.44 pcs./hr. Duration= 1.74 hours
Say 2.00 hours
No. of
Person
1. Labor:
Skilled 1 2 52.06 104.12

Unskilled 2 2 40.15 160.60
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2. Equipment:
Minor Tools
10% of Labor Cost 1 2 26.47

2. Materials:
Galvanizes Iron Pipes (13mm dia.) pcs. 6 260.00 1,560.00

Galvanizes Iron plug(13mm dia.) pcs. 2 20.00 40.00
Teflon Tape roll 3 8.00 24.00
OCM/CP 25% P 478.80
VAT 5% P 119.70
ITEM 1002(2)a2 : Galvanizes Iron Pipes (25mm dia.)

Say 1.00 hours
No. of
Person
1. Labor:
Skilled 1 1 52.06 52.06

Unskilled 1 1 40.15 40.15
2. Equipment:
Minor Tools

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

Gate Valve 25mm dia. pcs. 1 387.00 387.00
OCM/CP 25% P 276.61
VAT 5% P 69.15
TOTAL UNIT COST P 1,452.19
ITEM 1002(2)b2 : Fittings - Galvanized Iron (13mm dia elbow 1/4 bend; 90 deg. )
Say 4.00 hours
No. of
Person
1. Labor:
Skilled 1 4 52.06 208.24

Unskilled 2 4 40.15 321.20
2. Equipment:
Minor Tools

2. Materials:
Fittings - Galvanized Iron (13mm dia elbow

pcs. 6 20.00 120.00
1/4 bend; 90 deg. )
nipple 8" 13mm dia pcs. 4 50.00 200.00
Direct Cost P 918.38
OCM/CP 25% P 229.60
VAT 5% P 57.40
ITEM 1002(2)c1 : Fittings - Galvanized Iron (13mm dia tee equal )

Say 5.00 hours
No. of
Person
1. Labor:
Skilled 1 5 52.06 260.30

Unskilled 2 5 40.15 401.50
2. Equipment:
Minor Tools

2. Materials:
Fittings - Galvanized Iron (13mm dia tee

pcs. 7 20.00 140.00
equal )
OCM/CP 25% P 223.00
VAT 5% P 55.75
ITEM 1002(2)e1 : Fittings - Galvanized Iron (13mm dia socket/coupling)

Say 4.00 hours
No. of
Person
1. Labor:
Skilled 1 4 52.06 208.24

Unskilled 2 4 40.15 321.20
2. Equipment:
Minor Tools

2. Materials:
Fittings - Galvanized Iron (13mm dia

pcs. 6 20.00 120.00
socket/coupling)
OCM/CP 25% P 183.60
VAT 5% P 45.90
ITEM COST P 963.88
ITEM 1002(2)f2 : Fittings - Galvanized Iron (25mm dia. x 13mm reducer coupling)
Say 1.00 hours
No. of
Person
1. Labor:
Skilled 1 1 52.06 52.06

Unskilled 2 1 40.15 80.30
2. Equipment:
Minor Tools

2. Materials:
Fittings - Galvanized Iron (25mm dia. x

pcs. 1 30.00 30.00
13mm reducer coupling)
OCM/CP 25% P 45.90
VAT 5% P 11.47
ITEM COST P 240.97
ITEM 1002(5)a1 : Water Closet, Elongated, Complete

Unit of Measurement= set Quantity= 1.00
Output= 0.25 set./hr. Duration= 4.00 hours
Say 4.00 hours
No. of
Person
1. Labor:
Foreman 1 4 71.95 287.80

Skilled 1 4 52.06 208.24
2. Equipment:

2. Materials:
Water Closet 1.6gpf with tank including

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

OCM/CP 25% P 1,848.91
VAT 5% P 462.23
ITEM 1002(5)q : Faucet

Output= 0.50 pc./hr. Duration= 6.00 hours
Say 6.00 hours
No. of
Person
1. Labor:
Foreman 1 6 71.95 431.70

Skilled 2 6 52.06 624.72
2. Equipment:

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

OCM/CP 25% P 414.27
VAT 5% P 103.57
ITEM 1002(5)q : Hose Bibb

Say 2.00 hours
No. of
Person
1. Labor:
Foreman 1 2 71.95 143.90

Skilled 2 2 52.06 208.24
2. Equipment:

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

OCM/CP 25% P 138.09
VAT 5% P 34.52
ITEM COST P 724.96
ITEM 1201(4)h3 : Floor Drain

Say 2.00 hours
No. of
Person
1. Labor:
Foreman 1 2 71.95 143.90

Skilled 2 2 52.06 208.24
2. Equipment:

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

OCM/CP 25% P 306.84
VAT 5% P 76.71
ITEM1002 (5)g3 : Lavatory, Wall Hung Complete

Output= 0.25 set/hr. Duration= 4.00 hours
Say 4.00 hours
No. of
Person
1. Labor:
Foreman 1 4 71.95 287.80

Skilled 2 4 52.06 416.48
2. Equipment:

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

OCM/CP 25% P 984.93
VAT 5% P 246.23
ITEM1002 5) c1 : Kitchen Sink Complete

Output= 0.25 set/hr. Duration= 4.00 hours
Say 4.00 hours
No. of
Person
1. Labor:
Foreman 1 4 71.95 287.80

Skilled 2 4 52.06 416.48
2. Equipment:

2. Materials:
Kitchen Sink, Stainless set 1.00 5,000.00 5,000.00

OCM/CP 25% P 1,443.68
VAT 5% P 360.92
ITEM 1100(14) : Octagonal Junction Box PVC

Say 2.00
No. of
Person
1. Labor:
Foreman 1 2 71.95
Skilled 2 2 52.06
Sub-Total for 1

2. Equipment:
Minor Tools
10% of Labor Cost 1 2
Sub-Total for 2
2. Materials:
4x4 Octagonal Junction Box pcs. 3 33.00

PVC Adapter pcs. 12 9.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1100(15) : Utility Boxes PVC

Say 4.00
No. of
Person
1. Labor:
Foreman 1 4 71.95
Skilled 2 4 52.06
Sub-Total for 1

2. Equipment:
Minor Tools
Sub-Total for 2
2. Materials:
2x4 Utility Box pcs. 27 32.00

PVC Adapter pcs. 108 9.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1100(22) : Grounding Rod Copperweld
Unit of Measurement= length Quantity= 2.00
Say 2.00
No. of
Person
1. Labor:
Foreman 1 2 71.95
Skilled 1 2 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
16mm x 2.4 m Copperweld Grounding Rod pcs. 2 250.00

Clamp pcs. 2 150.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1101(1)b2 : Electrical Wire - 2.0mm TWG/THHN

Unit of Measurement= mtr. Quantity= 250.00
Output= 75 lm./hr. Duration= 3.33
Say 4.00
No. of
Person
1. Labor:
Foreman 1 3 71.95
Skilled 4 4 52.06
Unskilled 2 2 40.15
Sub-Total for 1

2. Equipment:
Minor Tools 10% of Labor Cost 1 100
Sub-Total for 2
2. Materials:
Electrical Wire - 2.0mm TWG/THHN mtr. 250 24.00

Electrical Tape pcs 5 31.00
PVC conduit pipe (3m x 19mm D) pcs 28 95.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Unit of Measurement= mtr. Quantity= 200.00
Say 3.00
No. of
Person
1. Labor:
Foreman 1 2 71.95
Skilled 4 3 52.06
Unskilled 2 2 40.15
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
Electrical Wire - 3.5mm TWG/THHN mtr. 200 24.00

3.5mm TWG Wire (for grounding) mtr. 10 24.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Unit of Measurement= roll Quantity= 50.00
Say 1.00
No. of
Person
1. Labor:
Foreman 1 1 71.95
Skilled 4 1 52.06
Unskilled 2 1 40.15
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
Electrical Wire - 8.0mm TWG/THHN rolls 50.00 37.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1101(7)a1 : Single Pole Wall Switch on one Switch Plate

Output= 1.25 set/hr. Duration= 6.40
Say 6.00
No. of
Person
1. Labor:
Skilled 2 6 71.95
Unskilled 2 6 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
3. Materials:
Tumbler Switch Single-Gang set 8.00 130.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1101(7)a2 : Duplex(2 Single Pole Wall Switch on one Switch Plate)
Say 1.00
No. of
Person
1. Labor:
Skilled 2 1 71.95
Unskilled 2 1 52.06
Sub-Total for 1

2. Equipment:
Sub-Total for 2
3. Materials:
Tumbler Switch Two-Gang set 1.00 160.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1101(8)a2 : Duplex Convenience Receptacles/Outlets

Say 14.00
No. of
Person
1. Labor:
Skilled 2 14 71.95
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
Duplex Convenience Outlet set 18.00 167.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1102(1)a1 : Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
Say 4.00
No. of
Person
1. Labor:
Foreman 1 2 71.95
Skilled 2 4 52.06
Unskilled 1 2 40.15
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
15 AMP Circuit Breaker pcs. 3.00 300.00

6 holes Panel Box set 1.00 1,000.00
ABRAECO Connection set. 1.00 10,000.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1103(2)a33 : Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted)
Unit of Measurement= sets Quantity= 6.00
Say 6.00
No. of
Person
1. Labor:
Foreman 1 3 71.95
Skilled 2 6 52.06
Unskilled 2 3 40.15
Sub-Total for 1

2. Equipment:
Sub-Total for 2
2. Materials:
1-36 Watts Flourescent Lighting Fixture

(FLF) sets 6.00 850.00
s
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1103(7)a5 : Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet
Unit of Measurement= sets Quantity= 10.00
Say 10.00
No. of
Person
1. Labor:
Foreman 1 5 71.95
Skilled 2 10 52.06
Unskilled 2 5 40.15
Sub-Total for 1

2. Equipment:
Sub-Total for 2
3. Materials:
18w Energy Saving bulb with receptacle sets 10.00 280.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
143.90
208.24
P 352.14
Amount
35.21
P 35.21
Amount
99.00
108.00
P 207.00
P 594.35
P 148.59
P 37.15
P 780.09
P 86.68
hours
hours
Amount
287.80
416.48
P 704.28
Amount
70.43
P 70.43
Amount
864.00
972.00
P 1,836.00
P 2,610.71
P 652.68
P 163.17
P 3,426.55
P 126.91
hours
hours
Amount
143.90
104.12
P 248.02
Amount
P -
Amount
500.00
300.00
P 800.00
P 1,048.02
P 262.01
P 65.50
P 1,375.53
P 687.76
hours
hours
Amount
215.85
832.96
160.60
P 1,209.41
Amount
120.94
P 120.94
Amount
6,000.00
155.00
2,660.00
P 6,155.00
P 7,485.35
P 1,871.34
P 467.83
P 9,824.52
P 39.30
hours
hours
Amount
161.89
624.72
120.45
P 907.06
Amount
90.71
P 90.71
Amount
4,800.00
240.00
62.00
P 5,040.00
P 6,037.76
P 1,509.44
P 377.36
P 7,924.56
P 39.62
hours
hours
Amount
53.96
208.24
40.15
P 302.35
Amount
30.24
P 30.24
Amount
1,850.00
31.00
P 1,881.00
P 2,213.59
P 553.40
P 138.35
P 2,905.33
P 58.11
hours
hours
Amount
863.40
624.72
P 1,488.12
Amount
148.81
P 148.81
Amount
1,040.00
P 1,040.00
P 2,676.93
P 669.23
P 167.31
P 3,513.47
P 439.18
hours
hours
Amount
143.90
104.12
P 248.02
Amount
24.80
P 24.80
Amount
160.00
P 160.00
P 432.82
P 108.21
P 27.05
P 568.08
P 568.08
hours
hours
Amount
2,014.60
1,457.68
P 3,472.28
Amount
347.23
P 347.23
Amount
3,006.00
P 3,006.00
P 6,825.51
P 1,706.38
P 426.59
P 8,958.48
P 497.69
hours
hours
Amount
143.90
416.48
80.30
P 640.68
Amount
64.07
P 64.07
Amount
900.00
700.00
400.00
1,000.00
10,000.00
P 13,000.00
P 13,704.75
P 3,426.19
P 856.55
P 17,987.48
P 17,987.48
hours
hours
Amount
215.85
624.72
240.90
P 1,081.47
Amount
108.15
P 108.15
Amount
5,100.00
P 5,100.00
P 6,289.62
P 1,572.40
P 393.10
P 8,255.12
P 1,375.85
hours
hours
Amount
359.75
1,041.20
401.50
P 1,802.45
Amount
180.25
P 180.25
Amount
2,800.00
P 2,800.00
P 4,782.70
P 1,195.67
P 298.92
P 6,277.29
P 627.73
ITEM B.5 : Project Billboard / Signboard

Unit of Measurement= l.s. Quantity= 1.00
Say 10.00
1. Labor:
Skilled 1 10 52.06
Labor 1 10 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
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
ITEM B.7 : Occupational Safety and Health Program

Unit of Measurement= month Quantity= 2.00
Output= Duration=
1. Labor:
Safety Officer 1 30 78.12

Skilled 1 8 52.06
Unskilled 1 8 40.15
Sub-Total for 1
2. Equipment:
NONE
Sub-Total for 2
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
ITEM A.1.1 (13) : Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers
Output= Duration=
Say -
1. Labor:
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
uratex mattress w/ thin cotton cover (3x30x75
green) pcs. 6.00 1,800.00
monoblock chair pcs. 10.00 200.00
kitchen accessories set 1.00 1,500.00
double burner stove set. 1.00 1,500.00
L.P.G. pcs. 1.00 1,000.00
Air Con(1.5 HP) pcs. 4.00 22,867.00
Hanging Cabinet l.s. 1.00 7,000.00
Sub-Total for 3
Direct Cost
OCM/CP 10%
VAT 5%
ITEM COST
TOTAL UNIT COST

ITEM 801(1) : Removal of Actual Structures/Obstruction (Windows & Roof Framing)
Say 40.00
1. Labor:
Foreman 1 40 71.95
Skilled 1 40 52.06
Sub-Total for 1
2. Equipment:
Minor Tools 10% of Labor Cost
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 803 (1) a : Structure Excavation

Unit of Measurement= cu.m. Quantity= 48.00
Output= 30 cu.m./hr. Duration= 1.60
Say 2.00
1. Labor:
Foreman 1 2 71.95
Skilled (Equipment Operator) 2 2 52.06
Skilled (Mason) 6 21 40.15
Sub-Total for 1
2. Equipment:
Backhoe (1.04 cu.m. Capacity) 1 2 1,537.00

Dumptruck (10 cu.m. Capacity) 1 2 1,352.00
Minor Tools 10% of Labor Cost 1.00
Sub-Total for 2

2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 900 : Reinforced Concrete (Column)

Unit of Measurement= cu.m. Quantity= 1.12
Output= 2.25 cu.m./hr. Duration= 0.50
Say 0.50
1. Labor:
Foreman 1 0 71.95
Skilled 4 0 52.06
Unskilled 6 0 40.15
Sub-Total for 1
2. Equipment:
Concrete Vibrator 1 22 148.88

Sub-Total for 2
2. Materials:
Ready Mix Concrete 4000 PSI @ 14 Days cu.m. 1.12 5,145.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 903(2) : Forms and Falseworks

Unit of Measurement= l.s Quantity= 1
Say 11.00
1. Labor:
Foreman 1 6 71.95
Skilled 4 11 52.06
Unskilled 4 6 40.15
Sub-Total for 1
2. Equipment:
Minor Tools
Sub-Total for 2
2. Materials:
1/4" Ordinary Plywood (4x8ft) - Two(2) Uses pcs. 14 320.00

2x2 Coco Lumber (multiple uses) bd.ft. 400 25.00
common nails assorted kg. 18 80.00
Sub-Total for 3
Direct Cost

OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1003(1) c2 : Ceiling (6.0mm Wood Frame Marine Plywood)

Unit of Measurement= sq.m. Quantity= 162.25
Output= 5.1 Duration= 31.81
Say 32.00
1. Labor:
Foreman 1 26 71.95
Skilled 4 26 52.06
Sub-Total for 1
2. Equipment:
10% of Labor Cost 1 32 922.85
Sub-Total for 2
2. Materials:
4.5mm thick Marine Plywood pcs. 56 350.00
using 2"x2" ceiling Joist at 0.40m. Spacing bdft 1,035 40.00

common nails assorted kg 5 80.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1008 (1)a : Residential Casement

Output= 0.72 sq.m./hr. Duration= 32.03
Say 32.00
1. Labor:
Foreman 1 16 71.95
Skilled 2 32 52.06
Sub-Total for 1
2. Equipment:
Minor Tools 10% of Labor Cost 1 0 512.83
Sub-Total for 2
2. Materials:
aluminum window(sliding type) sq.m. 23.06 1,850.00
note: complete accessories and glass
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST

TOTAL UNIT COST
ITEM 1010(1)b : Wooden Doors - Flush

Say 22.00
1. Labor:
Skilled 2 22 52.06
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
aluminum glass door(sliding type) sq.m. 3 1,850.00

Flush Type solid core door sq.m. 5.67 1,700.00
0.6m PVC door set 2.52 1,500.00
note: doors with complete hardware

accessories(hinge and door knobs)
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1013(1) : Corrugated Metal Roofing - Guage 26

Unit of Measurement= sq.m Quantity= 181.74
Say 44.00
1. Labor:
Foreman 1 33 71.95
Skilled 4 44 52.06
Sub-Total for 1
2. Equipment:
Minor Tools 10% of Labor Cost 1 44 1,418.68
Sub-Total for 2
2. Materials:
Gauge 26 Pre-painted Corrugated Metal Sheet(Long Span) sq.m 181.74 250.00

umbrella nails kg. 37.00 80.00
Roof Sealant pcs. 8 115.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1013(2)a : Fabricated Metal Roofing Accessory -Ridge Roll

Say 2.00
1. Labor:
Foreman 1 2 71.95
Skilled 2 2 52.06
Unskilled 2 2 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Gauge 24 Pre-painted Ridge Roll ln.m. 13.00 168.00

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

Say 6.00
1. Labor:
Skilled 2 6 52.06
Unskilled 2 6 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Gauge 24 Pre-painted Flashing (2.44m) ln.m. 27.96 168.00

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

Say 5.00
1. Labor:
Skilled 2 5 52.06
Unskilled 2 5 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Gauge 24 Pre-painted Gutter (2.44m) ln.m. 26.00 168.00

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
ITEM 1013(3) : Roof Ventilators

Unit of Measurement= each Quantity= 0.48
Output= 1 Duration= 0.48
Say 0.48
1. Labor:
Skilled 2 0.48 52.06

Unskilled 2 0.48 40.15
Sub-Total for 1
2. Equipment:
Minor Tools 10% of Labor Cost 1 0.48 8.85
Sub-Total for 2
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
ITEM 1018(2) : Unglazed Tiles - Vitrified Floor Tile

Say 2.00
1. Labor:
Skilled 4 2 52.06
Unskilled 2 2 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
200x200mm Unglazed Vitrified Tiles sq.m. 2.02 740.00

note: with tile trim, adhesive and tile grout and
cement base
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1032(1)a : Painting Works - Masonry and Fiber Cement Painting

Say 34.00
1. Labor:
Foreman 1 17 78.12
Skilled 6 34 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
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
ITEM 1032(1)b : Painting Works - Metal Painting

Say 6.00
1. Labor:
Foreman 1 26 78.12
Skilled 4 6 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Red Oxide Primer/Rust-off Gray - 1 coat gals 11 581.00

Top Coat Quick Dry Enamel - 2 coats gals 17 581.00
Paint Brush ls. 1.00 1,200.00
Lacquer Thinner gal. 7.00 250.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1032(1)c : Painting Works - Wood Paint

Say 56.00
1. Labor:
Foreman 1 56 78.12
Skilled 2 56 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
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
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
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
hours
hours
Amount
-
-
P -
Amount
P -
Amount
10,800.00
2,000.00
1,500.00
1,500.00
1,000.00
91,468.00
7,000.00
P 115,268.00
P 115,268.00
P 11,526.80
P 6,339.74
P 133,134.54
P 133,134.54
hours
hours
Amount
2,878.00
2,082.40
6,424.00
P 11,384.40
Amount
1,138.44
P 1,138.44
Amount
P -
P 12,522.84
P 3,130.71
P 782.68
P 16,436.23
P 16,436.23
hours
hours
Amount
143.90
208.24
5,058.90
P 5,411.04
Amount
3,074.00
2,704.00
541.10
P 6,319.10
Amount
P -
P 11,730.14
P 2,932.54
P 733.13
P 15,395.81
P 320.75
hours
hours
Amount
35.82
103.66
119.91
P 259.39
Amount
3,275.36
25.94
P 25.94
Amount
5,762.40
P 5,762.40
P 6,047.73
P 1,511.93
P 377.98
P 7,937.64
P 7,087.18
hours
hours
Amount
395.73
2,290.64
883.30
P 3,569.67
Amount
356.97
P 356.97
Amount
4,480.00
10,000.00
1,440.00
P 15,920.00
P 19,846.63
P 4,961.66
P 1,240.41
P 26,048.70
P 26,048.70
hours
hours
Amount
1,841.92
5,330.94
2,055.68
P 9,228.54
Amount
922.85
P 922.85
Amount
19,717.88
41,399.71
428.34
P 61,545.93
P 71,697.33
P 17,924.33
P 4,481.08
P 94,102.75
P 579.99
hours
hours
Amount
1,151.20
3,334.73
642.40
P 5,128.33
Amount
512.83
P 512.83
Amount
42,661.00
P 42,661.00
P 48,302.17
P 12,075.54
P 3,018.89
P 63,396.59
P 2,749.20
hours
hours
Amount
2,290.64
1,766.60
P 4,057.24
Amount
405.72
P 405.72
Amount
5,050.50
9,639.00
3,780.00
-
P 18,469.50
P 22,932.46
P 5,733.12
P 1,433.28
P 30,098.86
P 2,205.04
hours
hours
Amount
2,374.35
9,162.56
2,649.90
P 14,186.81
Amount
1,418.68
P 1,418.68
Amount
45,435.00
2,960.00
920.00
P 49,315.00
P 64,920.49
P 16,230.12
P 4,057.53
P 85,208.14
P 468.85
hours
hours
Amount
143.90
208.24
160.60
P 512.74
Amount
51.27
P 51.27
Amount
2,184.00
500.00
345.00
P 2,684.00
P 3,248.01
P 812.00
P 203.00
P 4,263.02
P 327.92
hours
hours
Amount
624.72
481.80
P 1,106.52
Amount
110.65
P 110.65
Amount
4,697.28
300.00
180.00
P 5,177.28
P 6,394.45
P 1,598.61
P 399.65
P 8,392.72
P 300.17
hours
hours
Amount
520.60
401.50
P 922.10
Amount
92.21
P 92.21
Amount
4,368.00
500.00
P 4,868.00
P 5,882.31
P 1,470.58
P 367.64
P 7,720.53
P 296.94
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
hours
hours
Amount
416.48
160.60
P 577.08
Amount
57.71
P 57.71
Amount
1,494.80
P 1,494.80
P 2,129.59
P 532.40
P 133.10
P 2,795.08
P 1,383.71
hours
hours
Amount
1,328.04
11,554.56
P 12,882.60
Amount
1,288.26
P 1,288.26
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 258,405.86
P 64,601.47
P 16,150.37
P 339,157.69
P 786.35
hours
hours
Amount
2,031.12
1,359.36
P 3,390.48
Amount
101.71
P 101.71
Amount
6,245.75
9,877.00
1,200.00
1,750.00
P 19,072.75
P 22,564.94
P 5,641.24
P 1,410.31
P 29,616.49
P 1,284.32
hours
hours
Amount
4,374.72
6,343.68
P 10,718.40
Amount
1,071.84
P 1,071.84
Amount
2,324.00
1,230.00
550.00
750.00
1,750.00
540.00
P 7,144.00
P 18,934.24
P 4,733.56
P 1,183.39
P 24,851.19
P 153.17
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)
TOP CHORD(2-3/16"x2''x2''x20'Angle bar)
EFF. L NO. NO OF TRUSS LENGTH
6.99 2 5 69.9
6.99 2 5 69.9
TOTAL LENGTH= 139.8 m.
BOTTOM CHORD(2-3/16"x2-''x2''x20'Angle bar)
13.4 2 5 134
TOTAL LENGTH= 134 m.
VERTICAL MEMBER(3/16"x1-3/4''x1-3/4''x20'Angle bar)
0.39 2 5 3.9
0.79 2 5 7.9
1.19 2 5 11.9
1.6 2 5 16
2 2 5 20
0.39 2 5 3.9
0.79 2 5 7.9
1.19 2 5 11.9
1.6 2 5 16
DIAGONAL MEMBER(2-3/16"x2''x2''x20'Angle bar)

1.4 2 5 14
1.56 2 5 15.6
1.8 2 5 18
2.09 2 5 20.9
1.8 2 5 18
1.56 2 5 15.6
1.4 2 5 14
GRAND TOTAL
3/16"x2''x2''x20'Angle bar= 273.8 m 46 pcs
3/16"x1-3/4''x1-3/4''x20'Angle ba 215.5 m 36 pcs
FOR TRUSS
(1.0x2"x6"x20' C-Purlins)
C-PURLINS
EFF. L NO. LENGTH
13 24 312

TOTAL NO. OF BAR= 52 PCS
FACIA BOARD
EFF. L NO. LENGTH
54 2 108

TOTAL NO. OF BAR= 18 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
A.1.1 (13)
B.5
B.7
403 (4)
403 (5)
404 (1) a
801(1)
803 (1) a
900
903(2)
1001 (1) a
1001 (1) a2
1001 (2) a1
1001 (2) a2
1001 (2) b2
1001 (2) c2
1001 (2) g2
1001 (2) k1
1001 (8)
1002 (1) e1
1002 (1) e2
1002(2)a1
1002(2)a2
1002(2)b2
1002(2)c1
1002(2)e1
1002(2)f2
1002(5)a1
1002(5)q
1002(5)q
1201(4)h3
1002 (5)g3
1002 5) c1
1003(1) c2
1008 (1)a
1010(1)b
1013(1)
1013(2)a
1013(2) b
1013(2)c
1013(3)
1018(2)
1032(1)a
1032(1)b
1032(1)c
1100(14)
1100(15)
1100(22)
1101(1)b2
1101(1)b4
1101(1)b8
1101(7)a1
1101(7)a2
1101(8)a2
1102(1)a1
1103(2)a33
1103(7)a5
ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Name
Provision of Furnitures/Fixtures & Appliances for the living Quarters for the Engineers
Project Billboard / Signboard
Occupational Safety and Health Program
Structural Steel, furnished, and fabricated - Purlins
Structural Steel, furnished, fabricated, and erected - Truss
Reinforcing Steel
Removal of Actual Structures/Obstruction (Windows & Roof Framing)
Structure Excavation
Reinforced Concrete (Column)
Forms and Falseworks
Pipe - 50mm diameter PVC
Pipe - 75mm diameter PVC
Fittings- 50mm diameter PVC 45deg. Elbow
Fittings- 75mm diameter PVC Cleanout with Plug
Fittings- 75mm dia. PVC Sanitary Wye
Fittings- 75mm dia. X 50mm dia. PVC Reducer - Sanitary Tee
Three Chamber Septic Vault
Fittings- 50mm diameter P-Trap
Fittings- 75mm diameter P-Trap
Galvanizes Iron Pipes (13mm dia.)
Galvanizes Iron Pipes (25mm dia.)
Fittings - Galvanized Iron (13mm dia elbow 1/4 bend; 90 deg. )
Fittings - Galvanized Iron (13mm dia tee equal )
Fittings - Galvanized Iron (13mm dia socket/coupling)
Fittings - Galvanized Iron (25mm dia. x 13mm reducer coupling)
Water Closet, Elongated, Complete
Faucet
Hose Bibb
Floor Drain
Lavatory, Wall Hung Complete
Kitchen Sink Complete
Ceiling (6.0mm Wood Frame Marine Plywood)
Residential Casement
Wooden Doors - Flush
Corrugated Metal Roofing - Guage 26
Fabricated Metal Roofing Accessory -Ridge Roll
Fabricated Metal Roofing Accessory -Flashings
Fabricated Metal Roofing Accessory - Gutters
Roof Ventilators
Unglazed Tiles - Vitrified Floor Tile
Painting Works - Masonry and Fiber Cement Painting
Painting Works - Metal Painting
Painting Works - Wood Paint
Octagonal Junction Box PVC
Utility Boxes PVC
Grounding Rod Copperweld
Electrical Wire - 2.0mm TWG/THHN
Single Pole Wall Switch on one Switch Plate
Duplex(2 Single Pole Wall Switch on one Switch Plate)
Duplex Convenience Receptacles/Outlets
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted)
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet
Unit Qty
l.s. 1.00 A.1.1 (13)
l.s. 1.00 B.5
month 2.00 B.7
kgs. 339.00 403 (4)
kgs. 1,824.19 403 (5)
kgs. 418.10 404 (1) a
l.s. 1.00 801(1)
cu.m. 48.00 803 (1) a
cu.m. 1.12 900
l.s 1.00 903(2)
ln.m. 2.00 1001 (1) a
ln.m. 5.00 1001 (1) a2
pcs. 4.00 1001 (2) a1
pcs. 3.00 1001 (2) a2
pcs. 1.00 1001 (2) b2
pcs. 2.00 1001 (2) c2
pcs. 2.00 1001 (2) g2
pcs. 3.00 1001 (2) k1
ls 1.00
pcs. 1.00 1002 (1) e1
pcs. 2.00 1002 (1) e2
pcs. 6.00 1002(2)a1
pcs. 1.00 1002(2)a2
pcs. 6.00 1002(2)b2
pcs. 7.00 1002(2)c1
pcs. 6.00 1002(2)e1
pcs. 1.00 1002(2)f2
set 1.00 1002(5)a1
pcs. 3.00 1002(5)q
pcs. 1.00 1002(5)q
pcs. 3.00 1201(4)h3
set 1.00 1002 (5)g3
set 1.00 1002 5) c1
sq.m. 162.25 1003(1) c2
sq.m. 23.06 1008 (1)a
sq.m. 13.65 1010(1)b
sq.m 181.74 1013(1)
ln.m. 13.00 1013(2)a
ln.m. 27.96 1013(2) b
ln.m. 26.00 1013(2)c
each 0.48 1013(3)
sq.m. 2.02 1018(2)
sq.m. 431.31 1032(1)a
sq.m. 23.06 1032(1)b
sq.m. 162.25 1032(1)c
pcs. 9.00 1100(14)
pcs. 27.00 1100(15)
length 2.00 1100(22)
mtr. 250.00 1101(1)b2
mtr. 200.00 1101(1)b4
roll 50.00 1101(1)b8
set 8.00 1101(7)a1
set 1.00 1101(7)a2
set 18.00 1101(8)a2
set 1.00 1102(1)a1
sets 6.00 1103(2)a33
sets 10.00 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
LOADING TIME = 30
UNLOADING TIME = 1
SLACK TIME = 8
39
LOADED TRIP = 5 KMS. X 60 MINS/HR = 20

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

20 KPH
TOTAL TIME = 74
O OF HRS./TRIP = 74 = 1.23
60 MINS./HR.
COST OF 1 DUMPTRUCK = P 6,456.00 X 1.23 = P 992.61

8 HRS.
COST OF LABOR = P 2,248.40 X 30 = P 140.53

8 (60 MINS./HR)
TOTAL = P 1,133.14
UNIT COST = P 1,133.14 + P 160.60 = P 412.41

4.5 SAY P 412.00
/cu.m.
/cu.m.
/cu.m.

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.
MINS.
MINS.
MINS.
MINS.
MINS
MINS
MINS
HOURS
/CU.M.
/CU.M.
Name of Material Unit DepED Price Unit
#REF! #REF!
Php 150.00
Php 850.00
Php 41.03
Php 50.00
Php 209.00
Php 800.00
Php 850.00
Php 13.00
Php 60.00
Php 354.75
Php 9.50
Php 30.00
Php 31.00
Php 900.00
Php 70.00
Php 50.00
Php 49.00
Php 280.00
Php 70.00
Php 352.50
Php 245.00
#REF! Php 8,444.00
#REF! Php 4,222.00
#REF! Php 6,257.50
#REF! Php 39.86

Php 39.86
Php 34.34
Php 34.34
Php 107.00
Php 9,300.00
Php 45.00
Php 12.00
Php 67.00
Php 558.00
Php 34.34
Php 560.00
#REF! Php 365.00

Php 268.00
Php 368.00
Php 1.25
Php 239.80
Php 132.00
Php 319.00
Php 425.00
Php 513.87
Php 165.00
Php 492.00
Php 470.00
Php 500.00
Php 260.00
Php 50.00
Php 112.50
Php 50.00
Php 15.00
Php 30.00
Php 150.00
Php 40.90
Php 263.80
Php 208.00
Php 97.68
Php 1,055.00
Php 600.00
Php 603.25
Php 37.50
DPWH BFDEO Price
PAY ITEM EQUIPMENT/MANPOWER REQUIREMENT AND PRODUCTION OUTPUT
ITEM NO. DESCRIPTION UNIT MATERIALS
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.)
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
Subbase Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
Aggregate Base Course 1 Grader (140 HP) 1
Crushed Aggregate Base Course 1 Grader (140 HP) 1
Aggregate Surface Course 1 Grader (140 HP) 1
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.)
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.)
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
cu.m. Riversand 2
3" G.I. Pipe
kgs. Plate
pcs. Bolts, 5mm
cu.m. Riversand 2
3" G.I. Pipe
kgs. Plate
pcs. Bolts, 5mm
cu.m. Riversand 2
3" G.I. Pipe
kgs. Plate
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
Laborer
Laborer
Unskilled
Foreman 300 sq.m./hr.

Unskilled
Unskilled
Unskilled
Unskilled
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.

Skilled or
Unskilled 20 m.t./hr.

Skilled
Unskilled
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

Skilled
Unskilled

Skilled
Unskilled
Foreman 6.00 ea./hr.

Skilled
Unskilled
Skilled
Unskilled

Skilled
Unskilled

Skilled
Unskilled

Skilled
Unskilled

Skilled
Unskilled

Skilled
Unskilled
Skilled
Unskilled

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
Unloaded Trip = = 144.00 mins
30 kms/hr
B) UnPaved Road (National)
15 kms/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) 18.00 kms.
5 kms/hr
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
Construction of Road along Ambangeg Junction National Road to Mt. Pulag
UNIT COST DERIVATION OF COARSE AGGREGATES

Source: Gurel, Bokod, Benguet
Volume = 8.00 cum.

Volume required = 9.20 cum.
Cycle Time
paved road = 13.00
Capacity of Dump Truck = 3.00 cum.
A) Paved Road
20 kms/hr
30 kms/hr
15 kms/hr
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
5 kms/hr
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Utilizing 1 Dump Truck w/ capacity of 3 cum. = 3.00 cum./trip

= 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.

Unit Cost of COARSE AGGREGATES ... 2,271.74

say 2,272.00 /cum.
UNIT COST DERIVATION OF FINE AGGREGATES

Volume = 3.00 cum.

Cycle Time
paved road = 13.00
A) Paved Road
20 kms/hr
30 kms/hr
15 kms/hr
25 kms/hr
5 kms/hr
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.

= 0.47 days
3.00 x 2.46
Hauling Cost
Unit Cost of FINE AGGREGATES ... 2,226.60

say 2,227.00 /cum.

UNIT COST DERIVATION OF ABC

Volume = 3.35 cum.

Cycle Time
paved road = 13.00
A) Paved Road
20 kms/hr
30 kms/hr
15 kms/hr
25 kms/hr
5 kms/hr
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.

= 0.52 days
3.00 x 2.46
Hauling Cost

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

DPWH Old Construction Building

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

DPWH Old Construction Building

Hochgeladen von

Copyright:

Verfügbare Formate

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Repair and Maintenance of DPWH - Old Constructions Building

APPROVED BUDGET FOR THE CONTRACT

PART I FACILITIES FOR ENGINEER

RONALDO O. SAPONGEN CHOPIN P. BACARRA

JONATHAN T. BOBITA ERNESTO B. BELMES

of DPWH - Old Constructions Building

DGET FOR THE CONTRACT

Contract Duration: 65 C.D.

11,526.80 6,339.74 17,866.54 133,134.54 133,134.54

396.43 218.04 614.47 4,578.78 4,578.78

4,945.84 1,236.46 6,182.30 25,965.64 76.59

2,932.54 733.13 3,665.67 15,395.81 320.75

124.92 31.23 156.15 655.82 327.91

148.59 37.15 185.74 780.09 86.68

Region : C.A.R. Roadbed Width :

FOR FUNDING Dimension :

BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %

ERNESTO B. BELMES ARLON DON G. BARBERO

EDWIN T. BRINGAS LORETO B. DACOROON

10m x 10m 100 sq.m.

A. TOTAL PROJECT COST P 1,215,902.50

ARLON DON G. BARBERO

ITEM LABOR MATERIALS EQ. RENTALS INDIRECT COST TOTAL COST

Total Project Cost = P 1,215,902.50

ARLON DON G. BARBERO

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

Foreman 1 5 71.95 359.75

Sub-Total for 1 P 2,203.95

Minor Tools 10% of Labor Cost 1 220.40

Sub-Total for 2 P 468.20

50x100x1.2mm C-Purlins kgs. 248.50 36.00 8,946.00

Sub-Total for 3 P 17,111.20

Foreman 1 54 71.95 3,849.33

Minor Tools 10% of Labor Cost 1 3,472.31

ITEM 404 (1) a : Reinforcing Steel

Foreman 1 2 71.95 107.93

Sub-Total for 1-Grade 40 P 1,021.73

Minor Tools 5% of Labor Cost 1 20.43

Sub-Total for 2 P 402.71

10mm dia. RSB kgs. 418.10 36.20 15,135.22

Sub-Total for 3 P 15,423.71

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

Minor Tools 10% of Labor Cost 1

50mm PVC Pipe Series 600 ln.m. 2.00 83.33

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

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

Minor Tools 10% of Labor Cost 1

75mm PVC Pipe Series 600 ln.m. 5.00 144.67

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

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

Minor Tools 10% of Labor Cost 1

63mm 45 deg. PVC elbow pcs. 4.00 21.00

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

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

Minor Tools 10% of Labor Cost 1

75mm 45 deg. PVC elbow pcs. 3.00 38.00

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

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

Minor Tools 10% of Labor Cost 1

75mm 90 deg. PVC elbow pcs. 1.00 50.00

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