Sie sind auf Seite 1von 203

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS


Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

CONSTRUCTION OF LTO BUILDING


Bangued Abra

APPROVED BUDGET FOR THE CONTRACT

Stations:
Length: Contract Duration
MARK-UPS IN
ESTIMATED TOTAL - MARK-UPS
PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT VAT
COST
OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
(5) x (8) 5%[(5)+(9)]
PART I FACILITIES FOR ENGINEER
PART A FACILITIES FOR ENGINEER
A.1.1 OFFICES AND LABORATORY FOR THE ENGINEER 6.67 mos. 157,494.80 0% 10% 10% 15,749.48 8,662.21
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% 396.43 218.04
B.7 Occupational Safety and Health Program 6.67 month 69,774.83 0% 10% 10% 6,977.48 3,837.62
TOTAL PART B
PART F BRIDGE CONSTRUCTION
401 (1) a Metal Railing - ln.m. 0.00 15% 10% 25% - -
403 (4) Structural Steel, furnished, and fabricated - Purlins 3,877.90 kg 322,553.59 15% 10% 25% 80,638.40 20,159.60
403 (5) Structural Steel, furnished, fabricated, and erected - Truss 6,946.14 kg 708,138.99 15% 10% 25% 177,034.75 44,258.69
404 (1) a Reinforcing Steel 28,430.95 kg 1,351,132.25 15% 10% 25% 337,783.06 84,445.77
TOTAL PART F
CIVIL, MECHANICAL, ELECTRICAL AND SANITARY
PART III
PLUMBING WORKS
DIVISION I GENERAL
MARK-UPS IN
ESTIMATED TOTAL - MARK-UPS
PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT VAT
COST
OCM PROFIT % VALUE
PART A EARTHWORK
801(1) Removal of Actual Structures/Obstruction (Walls,Windows & Roof Framing) - l.s. 0.00 15% 10% 25% - -
803 (1) a Structure Excavation 221.00 cu.m. 26,781.34 15% 10% 25% 6,695.33 1,673.83
TOTAL PART A
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1) Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) 708.00 cu.m. 2,727,035.03 15% 10% 25% 681,758.76 170,439.69
903(1) Forms and Falseworks 1,080.00 sq.m. 465,840.02 15% 10% 25% 116,460.01 29,115.00
TOTAL PART B
TOTAL DIVISION I
MARK-UPS IN
ESTIMATED TOTAL - MARK-UPS
PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT VAT
COST
OCM PROFIT % VALUE
DIVISION II BUILDINGS
PART C FINISHING
1001 (1) a1 Pipe - 50mm dia. PVC Pipe 160.00 ln.m. 24,666.02 15% 10% 25% 6,166.50 1,541.63
1001 (1) a3 Pipe - 100mm dia. PVC Pipe 500.00 ln.m. 131,728.23 15% 10% 25% 32,932.06 8,233.01
1001 (8) Two Chamber Septic Vault 2.00 unit 59,875.55 15% 10% 25% 14,968.89 3,742.22
1001 (2) a1 Fittings- 50mm dia. PVC 45deg. Elbow 50.00 pc 3,850.42 15% 10% 25% 962.60 240.65
1001 (2) a3 Fittings- 100mm dia. PVC 45deg. Elbow 20.00 pc 2,282.03 15% 10% 25% 570.51 142.63
1001 (2) b1 Fittings- 50mm dia. PVC 90deg. Elbow 20.00 pc 1,602.03 15% 10% 25% 400.51 100.13
1001 (2) b3 Fittings- 100mm dia. PVC 90deg. Elbow 20.00 pc 2,702.03 15% 10% 25% 675.51 168.88
1001 (2) c1 Fittings- 50mm dia. PVC Cleanout with Plug 15.00 pc 1,271.03 15% 10% 25% 317.76 79.44
1001 (2) c3 Fittings- 100mm dia. PVC Cleanout with Plug 20.00 pc 2,262.03 15% 10% 25% 565.51 141.38
1001 (2) e1 Fittings- 50mm dia. PVC P-Trap 20.00 pc 3,221.62 15% 10% 25% 805.41 201.35
1001 (2) f1 Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee 70.00 pc 6,277.27 15% 10% 25% 1,569.32 392.33
1001 (2) g1 Fittings- 50mm dia. PVC Sanitary Wye 20.00 pc 2,702.03 15% 10% 25% 675.51 168.88
1001 (2) g3 Fittings- 100mm dia. PVC Sanitary Wye 20.00 pc 3,602.03 15% 10% 25% 900.51 225.13
1001 (2) l2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye 20.00 pc 3,082.03 15% 10% 25% 770.51 192.63
1001 (2) k2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee 50.00 pc 8,300.42 15% 10% 25% 2,075.10 518.78
1002 (2) a1 13 mm dia. G.I. Pipe 150.00 ln.m. 15,037.79 15% 10% 25% 3,759.45 939.86
1002 (2) a2 25 mm dia. G.I. Pipe 150.00 ln.m. 19,787.79 15% 10% 25% 4,946.95 1,236.74
1002(2)b1 Fittings - 13mm dia. G.I. 90deg. Elbow 105.00 pc. 10,867.95 15% 10% 25% 2,716.99 679.25
1002(2)c1 Fittings - 13mm dia. G.I. tee equal 50.00 pc. 5,391.88 15% 10% 25% 1,347.97 336.99
1002(2)e1 Fittings - 13 mm dia. G.I. socket/coupling 25.00 pc. 2,715.94 15% 10% 25% 678.99 169.75
1002(2) f2 Fittings - 25mm dia. X 13 mm dia. G.I. Reducer 35.00 pc. 3,964.52 15% 10% 25% 991.13 247.78
1002(5) a1 Water Closet 10.00 set 73,956.44 15% 10% 25% 18,489.11 4,622.28
1002(5) c1 Stainless Kitchen Sink Complete 3.00 set 19,648.25 15% 10% 25% 4,912.06 1,228.02
1002(5) h1 50 mm dia. Stainless Floor Drain 50.00 pc 18,841.93 15% 10% 25% 4,710.48 1,177.62
1002(5) o Shower Complete 4.00 set 9,922.58 15% 10% 25% 2,480.64 620.16
1002 (5) s1 Water Meter 2.00 pc 3,393.68 15% 10% 25% 848.42 212.10
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) 846.00 sq.m. 401,399.55 15% 10% 25% 100,349.89 25,087.47
1008 (1) b Residential Casement 250.00 sq.m. 178,556.63 15% 10% 25% 44,639.16 11,159.79
1010(2) a Wooden Doors - Flush 50.50 sq.m. 29,283.82 15% 10% 25% 7,320.96 1,830.24
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll 200.00 ln.m. 46,146.27 15% 10% 25% 11,536.57 2,884.14
1013(2) b Fabricated Metal Roofing Accessory -Flashings 150.00 ln.m. 14,650.54 15% 10% 25% 3,662.63 915.66
1013(2) c Fabricated Metal Roofing Accessory - Gutters 170.00 ln.m. 35,101.58 15% 10% 25% 8,775.40 2,193.85
MARK-UPS IN
ESTIMATED TOTAL - MARK-UPS
PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT VAT
COST
OCM PROFIT % VALUE
1013(3) Roof Ventilators 20.00 set 30,057.24 15% 10% 25% 7,514.31 1,878.58
1014(1) b2 Metal Roofing-Prepainted Long Span 520.00 sq.m 251,183.91 15% 10% 25% 62,795.98 15,698.99
1018(1) Glazed Tiles and Trims 846.00 sq.m. 1,076,541.21 15% 10% 25% 269,135.30 67,283.83
1018(2) Unglazed Tiles - Vitrified Floor Tile 135.00 sq.m. 138,304.67 15% 10% 25% 34,576.17 8,644.04
1027(1) Cement Plaster Finish 1,800.00 sq.m. 449,152.34 15% 10% 25% 112,288.09 28,072.02
1032(1) a1 Painting Works - Masonry and Fiber Cement Painting 2,934.00 sq.m. 421,214.74 15% 10% 25% 105,303.69 26,325.92
1043(2) a PVC Doors and Frames 8.00 set 24,637.21 15% 10% 25% 6,159.30 1,539.83
1046(2) b CHB Non Load Bearing Wall - 100mm 1,500.00 sq.m. 729,953.36 15% 10% 25% 182,488.34 45,622.09
1201 (6) b1 Gate Valve 10.00 pc 4,168.39 15% 10% 25% 1,042.10 260.52
MARK-UPS IN
ESTIMATED TOTAL - MARK-UPS
PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT VAT
COST
OCM PROFIT % VALUE
TOTAL PART C
PART D ELECTRICAL
1100(11) a2 PVC Octagonal Junction Boxes 200.00 pc 23,016.63 15% 10% 25% 5,754.16 1,438.54
1100(11) b2 PVC Utility Boxes 150.00 pc 14,460.89 15% 10% 25% 3,615.22 903.81
1100(22) Grounding Rod Copperweld 60.00 length 15,572.82 15% 10% 25% 3,893.21 973.30
1101(1) b5 Electrical Wire - 2.0mm² TWG/THHN 5,250.00 mtr. 346,412.73 15% 10% 25% 86,603.18 21,650.80
1101(1) b6 Electrical Wire - 3.5mm² TWG/THHN 5,000.00 mtr. 146,870.11 15% 10% 25% 36,717.53 9,179.38

1101(7)a1 Single Pole Wall Switch on one Switch Plate 210.00 set 73,134.10 15% 10% 25% 18,283.52 4,570.88
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) 150.00 set 56,738.64 15% 10% 25% 14,184.66 3,546.17
1101(8)a2 Duplex Convenience Receptacles/Outlets 250.00 set 96,314.40 15% 10% 25% 24,078.60 6,019.65
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 3.00 set 27,854.10 15% 10% 25% 6,963.53 1,740.88
1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 40.00 set 45,280.28 15% 10% 25% 11,320.07 2,830.02
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 60.00 set 33,720.42 15% 10% 25% 8,430.11 2,107.53
TOTAL PART D
TOTAL DIVISION II
TOTAL
ONE MILLION TWO HUNDRED TWENTY FOUR THOUSAND SEVEN HUNDRED SIXTY SIX PESOS

Prepared/Submitted by: Approved:

RONALDO O. SAPONGEN CHOPIN P. BACARRA EDGARDO K. LIM


Engineer II Engineer II OIC - District Engineer

JONATHAN T. BOBITA ERNESTO B. BELMES


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

TRUCTION OF LTO BUILDING


Bangued Abra

BUDGET FOR THE CONTRACT

Contract Duration: 200 C.D.

TOTAL
INDIRECT TOTAL COST UNIT COST
COST

(11) (12) (13)


(9) + (10) (5) + (11) (12)/ (3)

24,411.69 181,906.49 27,285.97


181,906.49

614.47 4,578.78 4,578.78


10,815.10 80,589.93 12,088.49
85,168.71

- - #DIV/0!
100,798.00 423,351.58 109.17
221,293.43 929,432.42 133.81
422,228.83 1,773,361.08 62.37
3,126,145.08
TOTAL
INDIRECT TOTAL COST UNIT COST
COST

- - #DIV/0!
8,369.17 35,150.50 159.05
35,150.50

852,198.45 3,579,233.47 5,055.41


145,575.01 611,415.03 566.13
4,190,648.50
4,225,799.00
TOTAL
INDIRECT TOTAL COST UNIT COST
COST

7,708.13 32,374.15 202.34


41,165.07 172,893.30 345.79
18,711.11 78,586.65 39,293.33
1,203.26 5,053.67 101.07
713.13 2,995.17 149.76
500.63 2,102.67 105.13
844.38 3,546.42 177.32
397.20 1,668.23 111.22
706.88 2,968.92 148.45
1,006.76 4,228.38 211.42
1,961.65 8,238.92 117.70
844.38 3,546.42 177.32
1,125.63 4,727.67 236.38
963.13 4,045.17 202.26
2,593.88 10,894.30 217.89
4,699.31 19,737.10 131.58
6,183.68 25,971.47 173.14
3,396.24 14,264.19 135.85
1,684.96 7,076.84 141.54
848.73 3,564.67 142.59
1,238.91 5,203.43 148.67
23,111.39 97,067.83 9,706.78
6,140.08 25,788.33 8,596.11
5,888.10 24,730.03 494.60
3,100.81 13,023.38 3,255.85
1,060.52 4,454.20 2,227.10
125,437.36 526,836.91 622.74
55,798.95 234,355.57 937.42
9,151.19 38,435.02 761.09
14,420.71 60,566.97 302.83
4,578.29 19,228.83 128.19
10,969.25 46,070.83 271.00
TOTAL
INDIRECT TOTAL COST UNIT COST
COST

9,392.89 39,450.13 1,972.51


78,494.97 329,678.89 634.00
336,419.13 1,412,960.34 1,670.17
43,220.21 181,524.88 1,344.63
140,360.11 589,512.45 327.51
131,629.61 552,844.35 188.43
7,699.13 32,336.33 4,042.04
228,110.43 958,063.79 638.71
1,302.62 5,471.01 547.10
TOTAL
INDIRECT TOTAL COST UNIT COST
COST

5,606,087.75

7,192.70 30,209.33 151.05


4,519.03 18,979.92 126.53
4,866.51 20,439.33 340.66
108,253.98 454,666.71 86.60
45,896.91 192,767.02 38.55

22,854.41 95,988.50 457.09


17,730.83 74,469.47 496.46
30,098.25 126,412.65 505.65
8,704.41 36,558.51 12,186.17
14,150.09 59,430.37 1,485.76
10,537.63 44,258.05 737.63
1,154,179.86
6,760,267.61
14,379,286.89
Y FOUR THOUSAND SEVEN HUNDRED SIXTY SIX PESOS

EDGARDO K. LIM
OIC - District Engineer
SUMMARY OF ESTIMATES

ITEM LABOR MATERIALS EQ. RENTALS INDIRECT COST TOTAL COST


A.1.1 57,494.80 100,000.00 - 21,104.30 178,599.10
B.5 922.10 2,950.00 92.21 531.22 4,495.53
B.7 31,985.68 37,789.15 - 9,349.83 79,124.66
104 (2)a 23,428.07 - 4,741.31 7,324.04 35,493.41
105 (1)a 126.88 - 3,859.58 1,036.48 5,022.94
200(1) 190.31 25,875.00 5,356.56 8,169.69 39,591.57
201 (1) 152.25 25,875.00 4,631.50 7,971.28 38,630.03
311 (1)b1 2,721.39 192,260.38 42,981.09 61,870.34 299,833.20
403 (4) 32,828.67 282,539.20 7,185.72 83,863.93 406,417.52
403 (5) 213,125.81 448,363.04 46,650.13 184,116.14 892,255.12
404 (1) a 99,408.39 1,150,954.27 100,769.59 351,294.39 1,702,426.64
803 (1) a 3,335.76 - 23,445.58 6,963.15 33,744.48
803 (3) 13,157.40 18,240.00 1,315.74 8,505.42 41,218.56
900(1) 164143.35 2445400.14 117491.54 709029.11 3,436,064.13
903(1) 117,690.93 336,380.00 11,769.09 121,118.41 586,958.43
1001 (1) a1 6,665.62 17,333.83 666.56 6,413.16 31,079.18
1001 (1) a3 20,509.60 109,167.67 2,050.96 34,249.34 165,977.57
1001 (8) 8,784.00 50,213.15 878.40 15,567.64 75,443.19
1001 (2) a1 1,408.56 2,301.00 140.86 1,001.11 4,851.52
1001 (2) a3 528.21 1,701.00 52.82 593.33 2,875.36
1001 (2) b1 528.21 1,021.00 52.82 416.53 2,018.56
1001 (2) b3 528.21 2,121.00 52.82 702.53 3,404.56
1001 (2) c1 528.21 690.00 52.82 330.47 1,601.50
1001 (2) c3 528.21 1,681.00 52.82 588.13 2,850.16
1001 (2) e1 574.20 2,590.00 57.42 837.62 4,059.24
1001 (2) f1 1,760.70 4,340.50 176.07 1,632.09 7,909.36
1001 (2) g1 528.21 2,121.00 52.82 702.53 3,404.56
1001 (2) g3 528.21 3,021.00 52.82 936.53 4,538.56
1001 (2) l2 528.21 2,501.00 52.82 801.33 3,883.36
1001 (2) k2 1,408.56 6,751.00 140.86 2,158.11 10,458.52
1002 (2) a1 7,747.08 6,516.00 774.71 3,909.82 18,947.61
1002 (2) a2 7,747.08 11,266.00 774.71 5,144.82 24,932.61
1002(2)b1 8,206.32 1,841.00 820.63 2,825.67 13,693.62
1002(2)c1 3,970.80 1,024.00 397.08 1,401.89 6,793.77
1002(2)e1 1,985.40 532.00 198.54 706.14 3,422.08
1002(2) f2 2,779.56 907.00 277.96 1,030.77 4,995.29
1002 (4)a3 3,838.44 1,132.00 383.84 1,392.11 6,746.40
1002 (4)b3 3,309.00 1,282.00 330.90 1,279.69 6,201.59
1002(5) a1 4,960.40 68,500.00 496.04 19,228.67 93,185.11
1002(5) c1 4,225.68 15,000.00 422.57 5,108.54 24,756.79
1002(5) h1 4,401.75 14,000.00 440.18 4,898.90 23,740.83
1002(5) o 1,984.16 7,740.00 198.42 2,579.87 12,502.45
1002 (5) s1 176.07 3,200.00 17.61 882.36 4,276.03
1002 (15)a 9,920.80 100,000.00 992.08 28,837.35 139,750.23
1003(1) a1 73,171.14 320,911.30 7,317.11 104,363.88 505,763.44
1008 (1) b 75,051.48 96,000.00 7,505.15 46,424.72 224,981.35
1010(2) a 14,938.02 12,852.00 1,493.80 7,613.79 36,897.62
1013(2)a 9,742.06 35,430.00 974.21 11,998.03 58,144.30
1013(2) b 5,163.76 8,970.40 516.38 3,809.14 18,459.68
1013(2) c 5,901.44 28,610.00 590.14 9,126.41 44,228.00
1013(3) 3,688.40 26,000.00 368.84 7,814.88 37,872.12
1014(1) b2 45,421.74 201,220.00 4,542.17 65,307.82 316,491.73
1018(1) 194,201.10 862,920.00 19,420.11 279,900.71 1,356,441.92
1018(2) 34,913.34 99,900.00 3,491.33 35,959.22 174,263.89
1027(1) 308,664.00 109,621.94 30,866.40 116,779.61 565,931.95
1032(1) a1 97,802.64 313,631.84 9,780.26 109,515.83 530,730.58
1043(2) a 2,397.46 22,000.00 239.75 6,405.67 31,042.88
1046(2) b 169,797.27 543,176.37 16,979.73 189,787.87 919,741.24
1100(11) a2 5,106.03 17,400.00 510.60 5,984.32 29,000.96
1100(11) b2 3,873.54 10,200.00 387.35 3,759.83 18,220.73
1100(22) 248.02 15,300.00 24.80 4,048.93 19,621.76
1101(1) b5 25,234.30 318,655.00 2,523.43 90,067.31 436,480.04
1101(1) b6 24,152.83 120,302.00 2,415.28 38,186.23 185,056.34
1101(1)b8 4,031.37 37,031.00 403.14 10,781.03 52,246.53
1101(7)a1 41,667.36 27,300.00 4,166.74 19,014.86 92,148.96
1101(7)a2 29,762.40 24,000.00 2,976.24 14,752.05 71,490.69
1101(8)a2 49,604.00 41,750.00 4,960.40 25,041.74 121,356.14
1102(1)a1 2,594.64 25,000.00 259.46 7,242.07 35,096.17
1103(2)a33 10,254.80 34,000.00 1,025.48 11,772.87 57,053.15
1103(7)a5 15,382.20 16,800.00 1,538.22 8,767.31 42,487.73
1201 (6) b1 880.35 3,200.00 88.04 1,083.78 5,252.17
2,124,946.93 8,879,302.18 506,713.14

Total Project Cost = P 14,474,676.96


Contingencies= 323.04
Engineering Overhead Cost = 525,000.00 15,000,000.00
APPROPRIATION = P 15,000,000.00

Prepared by:

ERNESTO B. BELMES
Engineer II

Checked by:

ARLON DON G. BARBERO


Engineer II

Submitted by:
ARLON DON G. BARBERO
OIC- Chief Maintenance Section
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 :
CONSTRUCTION OF LTO BUILDING
Type of Structure :
Road Section ID : Type of Superstructure :
Section : Type of SubStructure :
Location : Bangued Abra No. of Span : ____na____ No. of Piers :
Appropriation : P15,000,000.00
Source of Fund : For Funding Purposes Only Dimension :
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 :
ITEMS OF WORK EQUIP
TO BE DONE % DESCRIPTION
OFFICES AND LABORATORY FOR THE ENGINEER 1.234% Backhoe (1.04 cu.m. Capacity)
Project Billboard / Signboard 0.031% Dumptruck (10 cu.m. Capacity)
Occupational Safety and Health Program 0.547% Minor Tools (10% of Labor Cost)
Structural Steel, furnished, and fabricated - Purlins 2.808% One Bagger Mixer
Structural Steel, furnished, fabricated, and erected - Truss 6.164% Welding Machine
Reinforcing Steel 11.761% Concrete Vibrator
Embankment from Borrow (Common Soil) 0.245%
Subgrade Preparation (Common Material) 0.035%
Aggregate Subbase Course 0.274%
Aggregate Base Course 0.267%
Structure Excavation 0.233%
Foundation Fill (Gravel Bedding) 0.285%
Portland Cement Concrete Pavement (Unreinforced, 0.20 m. Thick Shoulder, 14 Days ) 2.071%
Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) 23.738%
Forms and Falseworks 4.055%
Pipe - 50mm dia. PVC Pipe 0.215%
Pipe - 100mm dia. PVC Pipe 1.147%
Two Chamber Septic Vault 0.521%
Fittings- 50mm dia. PVC 45deg. Elbow 0.034%
Fittings- 100mm dia. PVC 45deg. Elbow 0.020%
Fittings- 50mm dia. PVC 90deg. Elbow 0.014%
Fittings- 100mm dia. PVC 90deg. Elbow 0.024%
Fittings- 50mm dia. PVC Cleanout with Plug 0.011%
Fittings- 100mm dia. PVC Cleanout with Plug 0.020%
Fittings- 50mm dia. PVC P-Trap 0.028%
Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee 0.055%
Fittings- 50mm dia. PVC Sanitary Wye 0.024%
Fittings- 100mm dia. PVC Sanitary Wye 0.031%
Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye 0.027%
Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee 0.072%
13 mm dia. G.I. Pipe 0.131%
25 mm dia. G.I. Pipe 0.172%
Fittings - 13mm dia. G.I. 90deg. Elbow 0.095%
Fittings - 13mm dia. G.I. tee equal 0.047%
Fittings - 13 mm dia. G.I. socket/coupling 0.024%
Fittings - 25mm dia. X 13 mm dia. G.I. Reducer 0.035%
1002 (4)a3 0.047%
1002 (4)b3 0.043%
Water Closet 0.644%
Stainless Kitchen Sink Complete 0.171%
50 mm dia. Stainless Floor Drain 0.164%
Shower Complete 0.086%
Water Meter 0.030%
Lavatory, Counter Top/Under Counter, Complete 0.965%
Ceiling (4.5mm Fiber Cement Board) 3.494%
Residential Casement 1.554%
Wooden Doors - Flush 0.255%
Fabricated Metal Roofing Accessory -Ridge Roll 0.402%
Fabricated Metal Roofing Accessory -Flashings 0.128%
Fabricated Metal Roofing Accessory - Gutters 0.306%
Roof Ventilators 0.262%
Cement Plaster Finish 3.910%
Painting Works - Masonry and Fiber Cement Painting 3.667%
Metal Roofing-Prepainted Long Span 2.187%
Glazed Tiles and Trims 9.371%
Unglazed Tiles - Vitrified Floor Tile 1.204%
PVC Doors and Frames 0.214%
CHB Non Load Bearing Wall - 100mm 6.354%
Gate Valve 0.036%
PVC Octagonal Junction Boxes 0.200%
PVC Utility Boxes 0.126%
Grounding Rod Copperweld 0.136%
Electrical Wire - 2.0mm² TWG/THHN 3.015%
Electrical Wire - 3.5mm² TWG/THHN 1.278%
Electrical Wire - 8.0mm² TWG/THHN 0.361%
Single Pole Wall Switch on one Switch Plate 0.637%
Duplex(2 Single Pole Wall Switch on one Switch Plate) 0.494%
Duplex Convenience Receptacles/Outlets 0.838%
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 0.242%
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 0.394%
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 0.294%

100.00%
ESTIMATED COST OF PRO
ITEM DESCRIPTION
UNIT QUANTITY
PART I FACILITIES FOR ENGINEER
PART A FACILITIES FOR ENGINEER
A.1.1 OFFICES AND LABORATORY FOR THE ENGINEER mos. 6.67
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 6.67
PART F BRIDGE CONSTRUCTION
403 (4) Structural Steel, furnished, and fabricated - Purlins kg 3,877.90
403 (5) Structural Steel, furnished, fabricated, and erected - Truss kg 6,946.14
404 (1) a Reinforcing Steel kg 28,430.95
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
104 (2)a Embankment from Borrow (Common Soil) cu.m. 240.00
105 (1)a Subgrade Preparation (Common Material) sq.m. 250.00
200(1) Aggregate Subbase Course cu.m. 50.00
201 (1) Aggregate Base Course cu.m. 50.00
803 (1) a Structure Excavation cu.m. 221.00
803 (3) Foundation Fill (Gravel Bedding) cu.m. 40.00
PART B PLAIN AND REINFORCED CONCRETE WORKS
311 (1)b1 Portland Cement Concrete Pavement (Unreinforced, 0.20 m. Thick Shoulder, 14 Days ) sq.m. 250.00
900(1) Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) cu.m. 708.00
903(1) Forms and Falseworks sq.m. 1,080.00
DIVISION IIBUILDINGS
PART C FINISHING
1001 (1) a1 Pipe - 50mm dia. PVC Pipe ln.m. 160.00
1001 (1) a3 Pipe - 100mm dia. PVC Pipe ln.m. 500.00
1001 (8) Two Chamber Septic Vault unit 2.00
1001 (2) a1 Fittings- 50mm dia. PVC 45deg. Elbow pc 50.00
1001 (2) a3 Fittings- 100mm dia. PVC 45deg. Elbow pc 20.00
1001 (2) b1 Fittings- 50mm dia. PVC 90deg. Elbow pc 20.00
1001 (2) b3 Fittings- 100mm dia. PVC 90deg. Elbow pc 20.00
1001 (2) c1 Fittings- 50mm dia. PVC Cleanout with Plug pc 15.00
1001 (2) c3 Fittings- 100mm dia. PVC Cleanout with Plug pc 20.00
1001 (2) e1 Fittings- 50mm dia. PVC P-Trap pc 20.00
1001 (2) f1 Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee pc 70.00
1001 (2) g1 Fittings- 50mm dia. PVC Sanitary Wye pc 20.00
1001 (2) g3 Fittings- 100mm dia. PVC Sanitary Wye pc 20.00
1001 (2) l2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye pc 20.00
1001 (2) k2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee pc 50.00
1002 (2) a1 13 mm dia. G.I. Pipe ln.m. 150.00
1002 (2) a2 25 mm dia. G.I. Pipe ln.m. 150.00
1002(2)b1 Fittings - 13mm dia. G.I. 90deg. Elbow pc. 105.00
1002(2)c1 Fittings - 13mm dia. G.I. tee equal pc. 50.00
1002(2)e1 Fittings - 13 mm dia. G.I. socket/coupling pc. 25.00
1002(2) f2 Fittings - 25mm dia. X 13 mm dia. G.I. Reducer pc. 35.00
1002 (4)a3 Fittings -25 mm dia. G.I. Elbow 90 pc. 50.00
1002 (4)b3 Fittings -25 mm dia. G.I. Tee Equal pc. 50.00
1002(5) a1 Water Closet set 10.00
1002(5) c1 Stainless Kitchen Sink Complete set 3.00
1002(5) h1 50 mm dia. Stainless Floor Drain pc 50.00
1002(5) o Shower Complete set 4.00
1002 (5) s1 Water Meter pc 2.00
1002 (15)a Lavatory, Counter Top/Under Counter, Complete set 20.00
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) sq.m. 846.00
1008 (1) b Residential Casement sq.m. 250.00
1010(2) a Wooden Doors - Flush sq.m. 50.50
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll ln.m. 200.00
1013(2) b Fabricated Metal Roofing Accessory -Flashings ln.m. 150.00
1013(2) c Fabricated Metal Roofing Accessory - Gutters ln.m. 170.00
1013(3) Roof Ventilators set 20.00
1014(1) b2 Metal Roofing-Prepainted Long Span sq.m 520.00
1018(1) Glazed Tiles and Trims sq.m. 846.00
1018(2) Unglazed Tiles - Vitrified Floor Tile sq.m. 135.00
1027(1) Cement Plaster Finish sq.m. 1,800.00
1032(1) a1 Painting Works - Masonry and Fiber Cement Painting sq.m. 2,934.00
1043(2) a PVC Doors and Frames set 8.00
1046(2) b CHB Non Load Bearing Wall - 100mm sq.m. 1,500.00
1201 (6) b1 Gate Valve pc 10.00
PART D ELECTRICAL
1100(11) a2 PVC Octagonal Junction Boxes pc 200.00
1100(11) b2 PVC Utility Boxes pc 150.00
1100(22) Grounding Rod Copperweld length 60.00
1101(1) b5 Electrical Wire - 2.0mm² TWG/THHN mtr. 5,250.00
1101(1) b6 Electrical Wire - 3.5mm² TWG/THHN mtr. 5,000.00
1101(1)b8 Electrical Wire - 8.0mm² TWG/THHN roll 1,000.00
1101(7)a1 Single Pole Wall Switch on one Switch Plate set 210.00
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) set 150.00
1101(8)a2 Duplex Convenience Receptacles/Outlets set 250.00
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) set 3.00
1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) set 40.00
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet set 60.00

BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %


1. LABOR P 2,124,946.93 14.17 A. TOTAL PROJECT COST
2. MATERIALS 8,879,302.18 59.20 ( DIRECT / INDIRECT )
3. EQUIPMENT EXPENSES 506,713.14 3.38 B. ENG'G. & ADMIN. OH
4. INDIRECT COST ( OCM, C. SURVEY PREPARATION
PROFITS, TAX, VAT ) 2,963,714.71 19.76 D. ROW /SITE ACQUISITION
5. ENG'G. & ADM. OVERHEAD 525,000.00 3.50 SOIL EXPLORATION
6. CONST. CONTINGENCIES 323.04 0.00 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 DEVELOPM
TOTAL P 15,000,000.00 100.00 K. APPROPRIATION

Prepared by: Checked by:

JUN MICHAEL A. VELASCO SOCORRO LITO S. BENEDIT


Engineer ll Engineer ll

Submitted by: Recommending Approval:

ARLON DON G. BARBERO EDWIN T. BRINGAS


OIC- Chief Maintenance Section OIC - Assistant District Engine

Approved:
EDGARDO K. LIM
District Engineer
public of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
lera Administrative Region
ce of the District Engineer
Bangued, Abra

OGRAM OF WORK

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

:
:
:

200 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

26,789.87 178,599.10

4,495.53 4,495.53
11,868.70 79,124.66

104.80 406,417.52
128.45 892,255.12
59.88 1,702,426.64

147.89 35,493.41
20.09 5,022.94
791.83 39,591.50
772.60 38,630.03
152.69 33,744.48
1,030.46 41,218.56

1,199.33 299,833.20
4,853.20 3,436,064.13
543.48 586,958.43

194.24 31,079.18
331.96 165,977.57
37,721.59 75,443.19
97.03 4,851.52
143.77 2,875.36
100.93 2,018.56
170.23 3,404.56
106.77 1,601.50
142.51 2,850.16
202.96 4,059.24
112.99 7,909.36
170.23 3,404.56
226.93 4,538.56
194.17 3,883.36
209.17 10,458.52
126.32 18,947.61
166.22 24,932.61
130.42 13,693.62
135.88 6,793.77
136.88 3,422.08
142.72 4,995.29
134.93 6,746.40
124.03 6,201.59
9,318.51 93,185.11
8,252.26 24,756.79
474.82 23,740.83
3,125.61 12,502.45
2,138.02 4,276.03
6,987.51 139,750.23
597.83 505,763.44
899.93 224,981.35
730.65 36,897.62
290.72 58,144.30
123.06 18,459.68
260.16 44,228.00
1,893.61 37,872.12
608.64 316,491.73
1,603.36 1,356,441.92
1,290.84 174,263.89
314.41 565,931.95
180.89 530,730.58
3,880.36 31,042.88
613.16 919,741.24
525.22 5,252.17

145.00 29,000.96
121.47 18,220.73
327.03 19,621.76
83.14 436,480.04
37.01 185,056.34
52.25 52,246.53
438.80 92,148.96
476.60 71,490.69
485.42 121,356.14
11,698.72 35,096.17
1,426.33 57,053.15
708.13 42,487.73

A. TOTAL PROJECT COST P 14,474,676.96


( DIRECT / INDIRECT )
B. ENG'G. & ADMIN. OH 525,000.00
C. SURVEY PREPARATION
D. ROW /SITE ACQUISITION
SOIL EXPLORATION
E. CONST. CONTINGENCIES 323.04
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY

I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
K. APPROPRIATION P 15,000,000.00

SOCORRO LITO S. BENEDITO


Engineer ll

EDWIN T. BRINGAS
OIC - Assistant District Engineer
EDGARDO K. LIM
District Engineer
ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Number
A.1.1
B.5
B.7
104 (2)a
105 (1)a
201 (1)
311 (1)b1
403 (4)
403 (5)
404 (1) a
803 (1) a
803 (3)
900(1)
903(1)
1001 (1) a1
1001 (1) a3
1001 (8)
1001 (2) a1
1001 (2) a3
1001 (2) b1
1001 (2) b3
1001 (2) c1
1001 (2) c3
1001 (2) e1
1001 (2) f1
1001 (2) g1
1001 (2) g3
1001 (2) l2
1001 (2) k2
1002 (2) a1
1002 (2) a2
1002(2)b1
1002(2)c1
1002(2)e1
1002(2) f2
1002 (4)a3
1002 (4)b3
1002(5) a1
1002(5) c1
1002(5) h1
1002(5) o
1002 (5) s1
1002 (15)a
1003(1) a1
1008 (1) b
1010(2) a
1013(2)a
1013(2) b
1013(2) c
1013(3)
1014(1) b2
1018(1)
1018(2)
1027(1)
1032(1) a1
1043(2) a
1046(2) b
1100(11) a2
1100(11) b2
1100(22)
1101(1) b5
1101(1) b6
1101(1)b8
1101(7)a1
1101(7)a2
1101(8)a2
1102(1)a1
1103(2)a33
1103(7)a5
1201 (6) b1
ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Name Unit
OFFICES AND LABORATORY FOR THE ENGINEER mos.
Project Billboard / Signboard l.s.
Occupational Safety and Health Program month
Embankment from Borrow (Common Soil) cu.m.
Subgrade Preparation (Common Material) sq.m.
Aggregate Base Course cu.m.
Portland Cement Concrete Pavement (Unreinforced, 0.20 m. Thick Shoulder, 14 Days ) sq.m.
Structural Steel, furnished, and fabricated - Purlins kg
Structural Steel, furnished, fabricated, and erected - Truss kg
Reinforcing Steel kg
Structure Excavation cu.m.
Foundation Fill (Gravel Bedding) cu.m.
Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) cu.m.
Forms and Falseworks sq.m.
Pipe - 50mm dia. PVC Pipe ln.m.
Pipe - 100mm dia. PVC Pipe ln.m.
Two Chamber Septic Vault unit
Fittings- 50mm dia. PVC 45deg. Elbow pc
Fittings- 100mm dia. PVC 45deg. Elbow pc
Fittings- 50mm dia. PVC 90deg. Elbow pc
Fittings- 100mm dia. PVC 90deg. Elbow pc
Fittings- 50mm dia. PVC Cleanout with Plug pc
Fittings- 100mm dia. PVC Cleanout with Plug pc
Fittings- 50mm dia. PVC P-Trap pc
Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee pc
Fittings- 50mm dia. PVC Sanitary Wye pc
Fittings- 100mm dia. PVC Sanitary Wye pc
Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye pc
Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee pc
13 mm dia. G.I. Pipe ln.m.
25 mm dia. G.I. Pipe ln.m.
Fittings - 13mm dia. G.I. 90deg. Elbow pc.
Fittings - 13mm dia. G.I. tee equal pc.
Fittings - 13 mm dia. G.I. socket/coupling pc.
Fittings - 25mm dia. X 13 mm dia. G.I. Reducer pc.
Fittings -25 mm dia. G.I. Elbow 90 pc.
Fittings -25 mm dia. G.I. Tee Equal pc.
Water Closet set
Stainless Kitchen Sink Complete set
50 mm dia. Stainless Floor Drain pc
Shower Complete set
Water Meter pc
Lavatory, Counter Top/Under Counter, Complete set
Ceiling (4.5mm Fiber Cement Board) sq.m.
Residential Casement sq.m.
Wooden Doors - Flush sq.m.
Fabricated Metal Roofing Accessory -Ridge Roll ln.m.
Fabricated Metal Roofing Accessory -Flashings ln.m.
Fabricated Metal Roofing Accessory - Gutters ln.m.
Roof Ventilators set
Metal Roofing-Prepainted Long Span sq.m
Glazed Tiles and Trims sq.m.
Unglazed Tiles - Vitrified Floor Tile sq.m.
Cement Plaster Finish sq.m.
Painting Works - Masonry and Fiber Cement Painting sq.m.
PVC Doors and Frames set
CHB Non Load Bearing Wall - 100mm sq.m.
PVC Octagonal Junction Boxes pc
PVC Utility Boxes pc
Grounding Rod Copperweld length
Electrical Wire - 2.0mm² TWG/THHN mtr.
Electrical Wire - 3.5mm² TWG/THHN mtr.
Electrical Wire - 8.0mm² TWG/THHN roll
Single Pole Wall Switch on one Switch Plate set
Duplex(2 Single Pole Wall Switch on one Switch Plate) set
Duplex Convenience Receptacles/Outlets set
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) set
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) set
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet set
Gate Valve pc
Qty
6.67 A.1.1
1.00 B.5
6.67 B.7
240.00 104 (2)a
250.00 105 (1)a
50.00 201 (1)
250.00 311 (1)b1
3,877.90 403 (4)
6,946.14 403 (5)
28,430.95 404 (1) a
221.00 803 (1) a
40.00 803 (3)
708.00 900(1)
1,080.00 903(1)
160.00 1001 (1) a1
500.00 1001 (1) a3
2.00 1001 (8)
50.00 1001 (2) a1
20.00 1001 (2) a3
20.00 1001 (2) b1
20.00 1001 (2) b3
15.00 1001 (2) c1
20.00 1001 (2) c3
20.00 1001 (2) e1
70.00 1001 (2) f1
20.00 1001 (2) g1
20.00 1001 (2) g3
20.00 1001 (2) l2
50.00 1001 (2) k2
150.00 1002 (2) a1
150.00 1002 (2) a2
105.00 1002(2)b1
50.00 1002(2)c1
25.00 1002(2)e1
35.00 1002(2) f2
50.00 1002 (4)a3
50.00 1002 (4)b3
10.00 1002(5) a1
3.00 1002(5) c1
50.00 1002(5) h1
4.00 1002(5) o
2.00 1002 (5) s1
20.00 1002 (15)a
846.00 1003(1) a1
250.00 1008 (1) b
50.50 1010(2) a
200.00 1013(2)a
150.00 1013(2) b
170.00 1013(2) c
20.00 1013(3)
520.00 1014(1) b2
846.00 1018(1)
135.00 1018(2)
1,800.00 1027(1)
2,934.00 1032(1) a1
8.00 1043(2) a
1,500.00 1046(2) b
200.00 1100(11) a2
150.00 1100(11) b2
60.00 1100(22)
5,250.00 1101(1) b5
5,000.00 1101(1) b6
1,000.00 1101(1)b8
210.00 1101(7)a1
150.00 1101(7)a2
250.00 1101(8)a2
3.00 1102(1)a1
40.00 1103(2)a33
60.00 1103(7)a5
10.00 1201 (6) b1

#REF!
Reinforcing Steel 3,001,099.28
Concrete and Paintings 8,609,246.43
Electrical 1,108,012.67
Waterline 82,313.19
Fixtures 130,444.35
Sanitary 348,096.02
TOTAL 13,279,211.94
The Following are excluded:

1.) Painting Works-Ceiling and wall


2.) Floor tiles except @ T & B
ITEM 200(1) - Aggregate Subbase Course
Unit of Measurement = cu.m. Quantity = 50.00
Output/Hour = 40 cu.m./hr Duration = 1.25

No. of
Designation No. of Hours
Person
1. Labor :
Construction Foreman 1 1.25
Laborers 2 1.25

Sub - Total for 1


No. of
Name and Capacity No. of Hours
Units
2. Equipment :
Motorized Road Grader (G710A) 1 1.25
Vibratory Road Roller 1 1.25
Water Truck 1 0.31

Sub - Total for 2


Name and Specification Unit Quantity
3. Materials :
a. Aggregate Subbase Course cu.m. 57.50
(w/ 15% Shrinkage Factor)

Sub - Total for 3


Direct Cost
OCM/CP
VAT
Total Item Cost
Unit Cost
Total Adjusted Cost
cu.m.
Hr.

Hourly Rate Amount

P 71.95 P 89.94
P 40.15 P 100.38

P 190.31

Hourly Rate Amount

P 2,173.00 P 2,716.25
P 1,846.00 P 2,307.50
P 1,065.00 P 332.81

P 5,356.56

Unit Cost Amount

P 450.00 P 25,875.00

P 25,875.00
P 31,421.88
20% P 6,284.38
5% P 1,885.31
P 39,591.57
P 791.83
P 39,591.50
DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : CONSTRUCTION OF LTO BUILDING


Location : K0408+625-K0408+990

ITEM 105 (1)a - Subgrade Preparation (Common Material)


Unit of Measurement = sq.m. Quantity = 250.00 sq.m.
Output/Hour = 300 sq.m. Duration = 0.83 hr.

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor :
Construction Foreman 1 0.83 P 71.95
Laborers 2 0.83 P 40.15

Sub - Total for 1


No. of
Name and Capacity No. of Hours Hourly Rate
Units
2. Equipment :
Motorized Road Grader (140 hp), G710A 1 0.83 P 2,173.00
Vibratory Roller (10 mt), SD100DC 1 0.83 P 1,846.00
Water Truck/ Pump (16000 L) 1 0.21 P 2,450.00

Sub - Total for 2


Name and Specification Unit Quantity Unit Cost

3. Materials :
DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : CONSTRUCTION OF LTO BUILDING


Location : K0408+625-K0408+990
Sub - Total for 3
Direct Cost
Contractor's Profit (CP) 8%
Overhead, Contingencies and Miscellaneous (OCM) 12%
VAT 5%
Total Item Cost
Unit Cost
DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : CONSTRUCTION OF LTO BUILDING


Location : K0408+625-K0408+990

ITEM 201 (1) - Aggregate Base Course


Unit of Measurement = cu.m. Quantity = 50.00 cu.m.
Output/Hour = 50 cu.m. Duration = 1.00 hr.

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor :
Construction Foreman 1 1.00 P 71.95
Laborers 2 1.00 P 40.15

Sub - Total for 1


No. of
Name and Capacity No. of Hours Hourly Rate
Units
2. Equipment :
Motorized Road Grader (140 hp), G710A 1 1.00 P 2,173.00
Vibratory Roller (10 mt), SD100DC 1 1.00 P 1,846.00
Water Truck/Pump (16000 L) 1 0.25 P 2,450.00

Sub - Total for 2


Total (1+2)
Name and Specification Unit Quantity Unit Cost

3. Materials :
Aggregate Base Course (w/ 15% Shrinkage Factor) cu.m. 57.50 P 450.00
DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : CONSTRUCTION OF LTO BUILDING


Location : K0408+625-K0408+990
Sub - Total for 3
Direct Cost
Contractor's Profit (CP) 8%
Overhead, Contingencies and Miscellaneous (OCM) 12%
VAT 5%
Total Item Cost
Unit Cost
DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : CONSTRUCTION OF LTO BUILDING


Location : K0408+625-K0408+990

ITEM 311 (1)b1 - Portland Cement Concrete Pavement (Unreinforced, 0.20 m. Thick Shoulder, 14 Days )

Unit of Measurement = sq.m. Quantity = 250.00 sq.m.


Output/Hour = 70 sq.m. Duration = 3.57 hr.

No. of
Designation No. of Hours Hourly Rate
Person
1. Labor :
Construction Foreman 1 3.57 P 71.95
Skilled Laborers 4 3.57 P 52.06
Laborers 12 3.57 P 40.15

Sub - Total for 1


No. of
Name and Capacity No. of Hours Hourly Rate
Units
2. Equipment :
Transit Mixer (5 m3) 4 3.57 P 1,318.00
Concrete Vibrator 2 3.57 P 91.25
Concrete Batch Plant (30 m3) 1 3.57 P 1,759.50
Payloader (1.50 m ), LX80-2C
3
1 3.57 P 1,733.00
Concrete Screeder (5.5 hp) 1 3.57 P 545.00
Water Truck/Pump (16000 L) 1 3.57 P 2,450.00
Concrete Saw (7.5 hp), 14" Blade dia. 1 3.57 P 32.63
Bar Cutter, Single Phase 1 0.36 P 219.75
Minor Tools (5% of Labor Cost)

Sub - Total for 2


Total (1+2)

Name and Specification Unit Quantity Unit Cost

3. Materials :
Reinforcing Steel Bars kg. 98 P 36.00
Curing Compound L 73 P 75.00
Sand cu.m. 28 P 560.00
Gravel cu.m. 50 P 610.00
Cement bag 475 P 269.89
Concrete saw (diamond blade 14" dia.) pc. 1 P 32.63
Asphalt Sealant L 30 P 44.00
Pipe Sleeve, 1 1/2" dia. l.m. 1 P 97.00
Grease/Tar L 1 P 300.00
Steel Forms (23 cm. width, Rental) l.m. 115 P 62.00

Sub - Total for 3


DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : CONSTRUCTION OF LTO BUILDING


Location : K0408+625-K0408+990
Direct Cost
Contractor's Profit (CP) 8%
Overhead, Contingencies and Miscellaneous (OCM) 12%
VAT 5%
Total Item Cost
Unit Cost
D UNIT PRICE ANALYSIS (DUPA)

ON OF LTO BUILDING

Amount

P 59.96
P 66.92

P 126.88

Amount

P 1,810.83
P 1,538.33
P 510.42

P 3,859.58
Amount
D UNIT PRICE ANALYSIS (DUPA)

ON OF LTO BUILDING

P -
P 3,986.46
P 318.92
P 478.38
P 239.19
P 5,022.94
P 20.09
D UNIT PRICE ANALYSIS (DUPA)

ON OF LTO BUILDING

Amount

P 71.95
P 80.30

P 152.25

Amount

P 2,173.00
P 1,846.00
P 612.50

P 4,631.50
P 4,783.75
Amount

P 25,875.00
D UNIT PRICE ANALYSIS (DUPA)

ON OF LTO BUILDING

P 25,875.00
P 30,658.75
P 2,452.70
P 3,679.05
P 1,839.53
P 38,630.03
P 772.60
D UNIT PRICE ANALYSIS (DUPA)

ON OF LTO BUILDING

Amount

P 256.96
P 743.71
P 1,720.71

P 2,721.39

Amount

P 18,828.57
P 651.79
P 6,283.93
P 6,189.29
P 1,946.43
P 8,750.00
P 116.54
P 78.48
P 136.07

P 42,981.09
P 45,702.48

Amount

P 3,528.00
P 5,475.00
P 15,680.00
P 30,500.00
P 128,197.75
P 32.63
P 1,320.00
P 97.00
P 300.00
P 7,130.00

P 192,260.38
D UNIT PRICE ANALYSIS (DUPA)

ON OF LTO BUILDING

P 237,962.86
P 19,037.03
P 28,555.54
P 14,277.77
P 299,833.20
P 1,199.33
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= kg Quantity= 3,877.90
Output= 61.92 kg./hr. Duration= 62.63 hr.
Say 63.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 63 71.95 4,532.85


Skilled 4 63 52.06 13,119.12
Unskilled 6 63 40.15 15,176.70

Sub-Total for 1 P 32,828.67

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

2 Equipment:

Minor Tools 10% of Labor Cost 3,282.87


Welding Machine 1 63 61.95 3,902.85

Sub-Total for 2 P 7,185.72

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

50x100x1.2mm C-Purlins kg. 3,088.50 48.00 148,248.00


Welding Rod kg. 244.00 100.00 24,400.00
50x50x5 Angle Bar -Cleats kg. 754.00 48.00 36,192.00
20x3mm Flat Bar -Gutter support kg. 35.40 48.00 1,699.20
Red Lead Primer ltr. 180.00 400.00 72,000.00

Sub-Total for 3 P 282,539.20

Direct Cost P 322,553.59


OCM/CP 20% P 64,510.72
VAT 5% P 19,353.22
ITEM COST P 406,417.52
TOTAL UNIT COST P 104.80
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 403 (5) : Structural Steel, furnished, fabricated, and erected - Truss
Unit of Measurement= kg Quantity= 6,946.14
Output= 17 kg./hr. Duration= 408.60 hr.
Say 409.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 409 71.95 29,427.55


Skilled 4 409 52.06 85,170.16
Unskilled 6 409 40.15 98,528.10

Sub-Total for 1 P 213,125.81

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

2 Equipment:

Minor Tools 10% of Labor Cost 21,312.58


Welding Machine 1 409 61.95 25,337.55

Sub-Total for 2 P 46,650.13

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

63x63x4mm Angle Bar kg. 2,000.00 48.00 96,000.00


50x50x3mm Angle Bar kg. 3,600.61 48.00 172,829.18
10mm thick Steel Plate kg. 602.88 42.00 25,320.96
6mm thick Steel Plate kg. 196.25 42.00 8,242.50
Welding Rod kg. 711.00 110.00 78,210.00
Red Lead Primer gal. 36 400.00 14,400.00
Assorted Sizes Paint Brush pc. 120 60.00 7,200.00
Thinner gal. 45 250.00 11,250.00
12mmx400 A307 Anchor Bolt with hook kg. 120 35.00 4,200.00
12.7mm Turnbuckle pc. 96 160.00 15,360.00
12mm dia. Sag Rod kg. 426 36.00 15,350.40

Sub-Total for 3 P 448,363.04

Direct Cost P 708,138.99


OCM/CP 20% P 141,627.80
VAT 5% P 42,488.34
ITEM COST P 892,255.12
TOTAL UNIT COST P 128.45
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 404 (1) a : Reinforcing Steel


Unit of Measurement= kg Quantity= 28,430.95
Output= 179.5125 kg./hr. Duration= 158.38 hr.
Say 159.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 159 71.95 11,440.05


Skilled 6 159 52.06 49,665.24
Unskilled 6 159 40.15 38,303.10

Sub-Total for 1-Grade 40 P 99,408.39

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

2 Equipment:

Minor Tools 10% of Labor Cost 9,940.84


Bar Cutter 1 159 219.75 34,940.25
Bar Bender 1 159 351.50 55,888.50

Sub-Total for 2 P 100,769.59

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

20mm dia. RSB kg. 6,256.80 36.00 225,244.80


16mm dia. RSB kg. 7,654.15 36.00 275,549.47
12mm dia. RSB kg. 1,520.00 36.00 54,720.00
10mm dia. RSB kg. 13,000.00 36.00 468,000.00
GI Wire #16 kg. 2,124.00 60.00 127,440.00

Sub-Total for 3 P1,150,954.27

Direct Cost P1,351,132.25


OCM/CP 20% P 270,226.45
VAT 5% P 81,067.94
ITEM COST P1,702,426.64
TOTAL UNIT COST P 59.88
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM B.5 : Project Billboard / Signboard


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

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 1 10 52.06 520.60


Labor 1 10 40.15 401.50

Sub-Total for 1 P 922.10

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

2 Equipment:

Minor Tools (10% of Labor Cost) 92.21

Sub-Total for 2 P 92.21

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

A. For DPWH Standard Billboard:


Computer generated tarpaulin signs sq.ft. 32 50.00 1,600.00
Coco Lumber bd.ft. 38 25.00 950.00
Common Nails Assorted kg. 1 80.00 80.00
1/4" Ordinary Plywood pc. 1 320.00 320.00

Sub-Total for 3 P 2,950.00

Direct Cost P 3,964.31


OCM/CP 8% P 317.14
VAT 5% P 214.07
ITEM COST P 4,495.53
TOTAL UNIT COST P 4,495.53
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM B.7 : Occupational Safety and Health Program


Unit of Measurement= month Quantity= 6.67
Output= Duration= 200.00

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Safety Officer 1 400 78.12 31,248.00


Skilled 1 8 52.06 416.48
Unskilled 1 8 40.15 321.20

Sub-Total for 1 P 31,985.68

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

2 Equipment:

NONE

Sub-Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Personal Protective Equipment (PPE)


Safety Shoes man-days 3535 7.67 27,113.45
Safety Helmet man-days 3535 0.25 883.75
Safety Gloves man-days 3535 2.77 9,791.95

Sub-Total for 3 P 37,789.15

Direct Cost P 69,774.83


OCM 8% P 5,581.99
VAT 5% P 3,767.84
ITEM COST P 79,124.66
TOTAL UNIT COST P 11,868.70
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM A.1.1 : OFFICES AND LABORATORY FOR THE ENGINEER


Unit of Measurement= mos. Quantity= 6.67
Output= Duration= hr.
Say - hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:
Laborer 1 1,432 40.15 57,494.80
(For the Maintenance of Rented Field Office) -
-

Sub-Total for 1 P 57,494.80

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

2 Equipment:

Sub-Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:
Temporary Facilities for the Engineers mos. 6.67 15,000.00 100,000.00
(Field Office, Testing Laboratory and Living Quarters)

Sub-Total for 3 P 100,000.00

Direct Cost P 157,494.80


OCM/CP 8% P 12,599.58
VAT 5% P 8,504.72
ITEM COST P 178,599.10
TOTAL UNIT COST P 26,789.87
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 803 (1) a : Structure Excavation


Unit of Measurement= cu.m. Quantity= 221.00
Output= 30 cu.m./hr. Duration= 7.37 hr.
Say 8.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 8.00 71.95 575.60


Skilled (Equipment Operator) 2 8.00 52.06 832.96
Skilled (Mason) 6 8.00 40.15 1,927.20

Sub-Total for 1 P 3,335.76

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

2 Equipment:

Backhoe (1.04 cu.m. Capacity) 1 8.00 1,537.00 12,296.00


Dumptruck (10 cu.m. Capacity) 1 8.00 1,352.00 10,816.00
Minor Tools (10% of Labor Cost) 333.58

Sub-Total for 2 P 23,445.58

Name and Specification Unit Quantity Unit Cost Amount


2 Materials:

Sub-Total for 3 P -

Direct Cost P 26,781.34


OCM/CP 20% P 5,356.27
VAT 5% P 1,606.88
ITEM COST P 33,744.48
TOTAL UNIT COST P 152.69
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 900(1) : Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam)
Unit of Measurement= cu.m. Quantity= 708.00
Output= 2.25 cu.m./hr. Duration= 314.67 hr.
Say 315.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 315 71.95 22,664.25


Skilled 4 315 52.06 65,595.60
Unskilled 6 315 40.15 75,883.50

Sub-Total for 1 P 164,143.35

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

2 Equipment:

Concrete Vibrator 1 315 148.88 46,897.20


One Bager Mixer 1 315 172.00 54,180.00
Minor Tools (10% of Labor Cost) 16,414.34

Sub-Total for 2 P 117,491.54

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Note: use Class A Concrete Mixture


40 Kgs. Portland Cement bag 6,726.00 269.89 1,815,280.14
sand cu.m. 354.00 560.00 198,240.00
gravel cu.m. 708.00 610.00 431,880.00

Sub-Total for 3 ###

Direct Cost ###


OCM/CP 20% P 545,407.01
VAT 5% P 163,622.10
ITEM COST ###
TOTAL UNIT COST P 4,853.20
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 903(1) : Forms and Falseworks


Unit of Measurement= sq.m. Quantity= 1080
Output= Duration= 267.10 hr.
Say 267.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 267 71.95 19,210.65


Skilled 4 267 52.06 55,600.08
Unskilled 4 267 40.15 42,880.20

Sub-Total for 1 P 117,690.93

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

2 Equipment:

Minor Tools (10% of Labor Cost) 11,769.09

Sub-Total for 2 P 11,769.09

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

1/4" Ordinary Plywood (4x8ft) - Two(2) Uses pc. 444 320.00 142,080.00
2x2 Coco Lumber (multiple uses) bd.ft. 7,660 25.00 191,500.00
common nails assorted kg. 35 80.00 2,800.00

Sub-Total for 3 P 336,380.00

Direct Cost P 465,840.02


OCM/CP 20% P 93,168.00
VAT 5% P 27,950.40
ITEM COST P 586,958.43
TOTAL UNIT COST P 543.48
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1003(1) a1 : Ceiling (4.5mm Fiber Cement Board)


Unit of Measurement= sq.m. Quantity= 846.00
Output= 5.1 sq./hr Duration= 165.88 hr.
Say 166.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 166 71.95 11,943.70


Skilled 4 166 52.06 34,567.84
Unskilled 4 166 40.15 26,659.60

Sub-Total for 1 P 73,171.14

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

2 Equipment:

Minor Tools (10% of Labor Cost) 7,317.11

Sub-Total for 2 P 7,317.11

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

4.5mm thick Marine Plywood (120cm X 240cm) pc. 294 350.00 102,812.50
using 2"x2" ceiling Joist at 0.40m. Spacing bdft 5,397 40.00 215,865.36
common nails assorted kg. 28 80.00 2,233.44
Spandrel 4" x 0.4mm tthick lm. 645 59.50 38,377.50
Edger lm. 24 81.90 1,965.60
center line lm. 12 163.80 1,965.60
rivets pc. 3,870 1.00 3,870.00
tookscrew box 1 500.00 500.00

Sub-Total for 3 P 320,911.30

Direct Cost P 401,399.55


OCM/CP 20% P 80,279.91
VAT 5% P 24,083.97
ITEM COST P 505,763.44
TOTAL UNIT COST P 597.83
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1008 (1) b : Residential Casement


Unit of Measurement= sq.m. Quantity= 250.00
Output= 0.72 sq.m./hr. Duration= 347.22 hr.
Say 347.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 347 71.95 24,966.65


Skilled 2 347 52.06 36,152.78
Unskilled 1 347 40.15 13,932.05

Sub-Total for 1 P 75,051.48

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

2 Equipment:

Minor Tools (10% of Labor Cost) 7,505.15

Sub-Total for 2 P 7,505.15

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

note: complete accessories and glass

steel casement windows (swing type) sq.m. 48.00 1,850.00 88,800.00


steel casement windows (awning type) sq.m. 4.00 1,800.00 7,200.00

Sub-Total for 3 P 96,000.00

Direct Cost P 178,556.63


OCM/CP 20% P 35,711.33
VAT 5% P 10,713.40
ITEM COST P 224,981.35
TOTAL UNIT COST P 899.93
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1010(2) a : Wooden Doors - Flush


Unit of Measurement= sq.m. Quantity= 50.50
Output= 0.625 sq.m./hr. Duration= 80.80 hr.
Say 81.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 2 81 52.06 8,433.72


Unskilled 2 81 40.15 6,504.30

Sub-Total for 1 P 14,938.02

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

2 Equipment:

Minor Tools (10% of Labor Cost) 1,493.80

Sub-Total for 2 P 1,493.80

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

note: doors with complete hardware accessories(hinge


and door knobs)

Flush Type solid core door sq.m. 7.56 1,700.00 12,852.00

Sub-Total for 3 P 12,852.00

Direct Cost P 29,283.82


OCM/CP 20% P 5,856.76
VAT 5% P 1,757.03
ITEM COST P 36,897.62
TOTAL UNIT COST P 730.65
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1014(1) b2 : Metal Roofing-Prepainted Long Span


Unit of Measurement= sq.m Quantity= 520.00
Output= 4.15 sq.m./hr. Duration= 125.30 hr.
Say 126.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 126 71.95 9,065.70


Skilled 4 126 52.06 26,238.24
Unskilled 2 126 40.15 10,117.80

Sub-Total for 1 P 45,421.74

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

2 Equipment:

Minor Tools (10% of Labor Cost) 4,542.17

Sub-Total for 2 P 4,542.17

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Gauge 26 Pre-Painted Rid Type PPGI Sheet Long Span sq.m 520.00 370.00 192,400.00
2"Self Drilling Screw (Tekscrew) pc. 3,950.00 2.00 7,900.00
Roof Sealant pc. 8 115.00 920.00

Sub-Total for 3 P 201,220.00

Direct Cost P 251,183.91


OCM/CP 20% P 50,236.78
VAT 5% P 15,071.03
ITEM COST P 316,491.73
TOTAL UNIT COST P 608.64
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= ln.m. Quantity= 200.00
Output= 5.3125 ln.m./hr. Duration= 37.65 hr.
Say 38.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 38 71.95 2,734.10


Skilled 2 38 52.06 3,956.56
Unskilled 2 38 40.15 3,051.40

Sub-Total for 1 P 9,742.06

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

2 Equipment:

Minor Tools (10% of Labor Cost) 974.21

Sub-Total for 2 P 974.21

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Gauge 24 Prepainted Ridge Roll ln.m. 200.00 168.00 33,600.00


1/8x1"Blind Rivets pc. 800.00 2.00 1,600.00
Roof Sealant pc. 2 115.00 230.00

Sub-Total for 3 P 35,430.00

Direct Cost P 46,146.27


OCM/CP 20% P 9,229.25
VAT 5% P 2,768.78
ITEM COST P 58,144.30
TOTAL UNIT COST P 290.72
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= ln.m. Quantity= 150.00
Output= 5.3125 ln.m./hr. Duration= 28.24 hr.
Say 28.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 2 28 52.06 2,915.36


Unskilled 2 28 40.15 2,248.40

Sub-Total for 1 P 5,163.76

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

2 Equipment:

Minor Tools (10% of Labor Cost) 516.38

Sub-Total for 2 P 516.38

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Gauge 24 Prepainted Wall Flashing (2.44m) ln.m. 13.80 168.00 2,318.40


Gauge 24 Prepainted Flashing (2.44m) ln.m. 34.00 168.00 5,712.00
1/8x1"Blind Rivets pc. 400.00 1.00 400.00
Marine Epoxy ltr. 3 180.00 540.00

Sub-Total for 3 P 8,970.40

Direct Cost P 14,650.54


OCM/CP 20% P 2,930.11
VAT 5% P 879.03
ITEM COST P 18,459.68
TOTAL UNIT COST P 123.06
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= ln.m. Quantity= 170.00
Output= 5.3125 ln.m./hr. Duration= 32.00 hr.
Say 32.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 2 32 52.06 3,331.84


Unskilled 2 32 40.15 2,569.60

Sub-Total for 1 P 5,901.44

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

2 Equipment:

Minor Tools (10% of Labor Cost) 590.14

Sub-Total for 2 P 590.14

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Gauge 24 Prepainted Gutter (2.44m) ln.m. 170.00 168.00 28,560.00


1/8x1"Blind Revits pc. 50.00 1.00 50.00

Sub-Total for 3 P 28,610.00

Direct Cost P 35,101.58


OCM/CP 20% P 7,020.32
VAT 5% P 2,106.10
ITEM COST P 44,228.00
TOTAL UNIT COST P 260.16
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1013(3) : Roof Ventilators


Unit of Measurement= set Quantity= 20.00
Output= 1 Duration= 20.00 hr.
Say 20.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 2 20.00 52.06 2,082.40


Unskilled 2 20.00 40.15 1,606.00

Sub-Total for 1 P 3,688.40

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

2 Equipment:

Minor Tools (10% of Labor Cost) 368.84

Sub-Total for 2 P 368.84

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

300x1175mm Roof Ventilators set 20.0 1,300.00 26,000.00

Sub-Total for 3 P 26,000.00

Direct Cost P 30,057.24


OCM/CP 20% P 6,011.45
VAT 5% P 1,803.43
ITEM COST P 37,872.12
TOTAL UNIT COST P 1,893.61
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1018(1) : Glazed Tiles and Trims


Unit of Measurement= sq.m. Quantity= 846.00
Output= 1.12 sq.m./hr. Duration= 755.36 hr.
Say 755.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 4 566 56.64 128,289.60


Unskilled 2 755 43.65 65,911.50

Sub-Total for 1 P 194,201.10

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

2 Equipment:

Minor Tools-10% of Labor Cost 19,420.11

Sub-Total for 2 P 19,420.11

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

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

200x200mm Glazed Wall Tiles (for kitchen) sq.m. 1,015.20 850.00 862,920.00

Sub-Total for 3 P 862,920.00

Direct Cost ###


OCM/CP 20% P 215,308.24
VAT 5% P 64,592.47
ITEM COST ###
TOTAL UNIT COST P 1,603.36
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= sq.m. Quantity= 135.00
Output= 1.12 sq.m./hr. Duration= 120.54 hr.
Say 121.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 4 121 52.06 25,197.04


Unskilled 2 121 40.15 9,716.30

Sub-Total for 1 P 34,913.34

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

2 Equipment:

Minor Tools (10% of Labor Cost) 3,491.33

Sub-Total for 2 P 3,491.33

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

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

300x300mm Unglazed Vitrified Tiles sq.m. 135.00 740.00 99,900.00

Sub-Total for 3 P 99,900.00

Direct Cost P 138,304.67


OCM/CP 20% P 27,660.93
VAT 5% P 8,298.28
ITEM COST P 174,263.89
TOTAL UNIT COST P 1,290.84
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1027(1) : Cement Plaster Finish


Unit of Measurement= sq.m. Quantity= 1,800.00
Output= 3 sq.m./hr. Duration= 600.00 hr.
Say 600.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 6 600 56.64 203,904.00


Unskilled 4 600 43.65 104,760.00

Sub-Total for 1 P 308,664.00

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

2 Equipment:

Minor Tools (10% of Labor Cost) 30,866.40

Sub-Total for 2 P 30,866.40

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Note: Use 16 mm plaster Class B Mixture

40 kg. Cement bag 346.00 269.89 93,381.94


Fine sand cu.m. 29.00 560.00 16,240.00

Sub-Total for 3 P 109,621.94

Direct Cost P 449,152.34


OCM/CP 20% P 89,830.47
VAT 5% P 26,949.14
ITEM COST P 565,931.95
TOTAL UNIT COST P 314.41
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1032(1) a1 : Painting Works - Masonry and Fiber Cement Painting


Unit of Measurement= sq.m. Quantity= 2,934.00
Output= 12.5478 sq.m./hr. Duration= 233.83 hr.
Say 234.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 234 78.12 18,280.08


Skilled 6 234 56.64 79,522.56

Sub-Total for 1 P 97,802.64

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

2 Equipment:

Minor Tools 10% of Labor Cost 1 9,780.26

Sub-Total for 2 P 9,780.26

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:
Note: for newly plastered walls only

Flat Wall Primer - 1 coat gal. 117.36 581.00 68,186.16


Semi-Gloss Latex - 2 coats gal. 117.36 520.00 61,027.20
Penetrating Sealer gal. 117.36 545.00 63,961.20
Tinting Color (latex) ltr. 117.36 123.00 14,435.28
Putty Filler ltr. 117.36 275.00 32,274.00
Paint Brush pc. 20.00 60.00 1,200.00
Paint Roller (big) pc. 10.00 110.00 1,100.00
Body Filler with Hardener gal. 117.36 550.00 64,548.00
Extra Hardener pc. 10.00 120.00 1,200.00
Paint Reducer (thinner) gal. 30.00 190.00 5,700.00

Sub-Total for 3 P 313,631.84

Direct Cost P 421,214.74


OCM/CP 20% P 84,242.95
VAT 5% P 25,272.88
ITEM COST P 530,730.58
TOTAL UNIT COST P 180.89
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1032(1) a2 : Painting Works - Wood Paint


Unit of Measurement= sq.m. Quantity= 1,500.00
Output= 2.88 sq.m./hr. Duration= 520.83 hr.
Say 521.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 521 78.12 40,700.52


Skilled 2 521 56.64 59,018.88

Sub-Total for 1 P 99,719.40

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

2 Equipment:

Minor Tools 10% of Labor Cost 1 9,971.94

Sub-Total for 2 P 9,971.94

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Quick Dry Enamel gal. 50 581.00 29,050.00


Oil Tinting Color ltr. 50 123.00 6,150.00
Paint Brush ltr. 10.00 60.00 600.00
Paint Thinner gal. 13.00 190.00 2,470.00
Wood Putty ltr. 7.00 250.00 1,750.00
Sand Paper roll 1.00 1,600.00 1,600.00

Sub-Total for 3 P 41,620.00


Direct Cost P 151,311.34
OCM/CP 20% P 30,262.27
VAT 5% P 9,078.68
ITEM COST P 190,652.29
TOTAL UNIT COST P 127.10
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1043(2) a : PVC Doors and Frames


Unit of Measurement= set Quantity= 8.00
Output= 0.625 sq.m./hr. Duration= 12.80 hr.
Say 13.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 2 13 52.06 1,353.56


Unskilled 2 13 40.15 1,043.90

Sub-Total for 1 P 2,397.46

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

2 Equipment:

Minor Tools (10% of Labor Cost) 239.75

Sub-Total for 2 P 239.75

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

note: doors with complete hardware accessories(hinge


and door knobs)

0.6m PVC door (0.6m X 2.1m) set 10.00 2,200.00 22,000.00

Sub-Total for 3 P 22,000.00

Direct Cost P 24,637.21


OCM/CP 20% P 4,927.44
VAT 5% P 1,478.23
ITEM COST P 31,042.88
TOTAL UNIT COST P 3,880.36
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1046(2) b : CHB Non Load Bearing Wall - 100mm


Unit of Measurement= sq.m. Quantity= 1,500.00
Output= 3.1875 sq.m./hr. Duration= 470.59 hr.
Say 471.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:
Foreman 1 471 71.95 33,889.04
Skilled 4 471 52.06 98,085.75
Unskilled 2 471 40.15 37,822.48

Sub-Total for 1 P 169,797.27

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

2 Equipment:

Minor Tools (10% of Labor Cost) 16,979.73

Sub-Total for 2 P 16,979.73

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:
Note: Use Class B Mixture

150mm thick CHB Non-load Bearing pc. 19,688 15.00 295,312.50


40 kg. Cement bag 783 269.89 211,323.87
Fine Sand cu.m. 65 560.00 36,540.00

Sub-Total for 3 P 543,176.37

Direct Cost P 729,953.36


OCM/CP 20% P 145,990.67
VAT 5% P 43,797.20
ITEM COST P 919,741.24
TOTAL UNIT COST P 613.16
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 803 (3) : Foundation Fill (Gravel Bedding)


Unit of Measurement= cu.m. Quantity= 40.00
Output= 1.02 cu.m./hr. Duration= 39.22 hr.
Say 40.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 20 71.95 1,439.00


Skilled 1 40 52.06 2,082.40
Unskilled 6 40 40.15 9,636.00

Sub-Total for 1 P 13,157.40

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

2 Equipment:

Minor Tools 10% of Labor Cost 1 1,315.74

Sub-Total for 2 P 1,315.74

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

3/4 Gravel cu.m. 40.00 456.00 18,240.00

Sub-Total for 3 P 18,240.00


Direct Cost P 32,713.14
OCM/CP 20% P 6,542.63
VAT 5% P 1,962.79
ITEM COST P 41,218.56
TOTAL UNIT COST P 1,030.46
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 104 (2)a : Embankment from Borrow (Common Soil)


Unit of Measurement= cu.m. Quantity= 240.00
Output= 6.225 cu.m./hr. Duration= 38.55 hr.
Say 39.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 20 71.95 1,403.03


Skilled 2 20 52.06 2,030.34
Unskilled 6 83 40.15 19,994.70

Sub-Total for 1 P 23,428.07

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

2 Equipment:

Minor Tools 10% of Labor Cost 1 2,342.81


Plate Compactor 1 20 123.00 2,398.50

Sub-Total for 2 P 4,741.31

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Additional Common Borrow cu.m. 0.00 180.00 -

Sub-Total for 3 P -
Direct Cost P 28,169.37
OCM/CP 20% P 5,633.87
VAT 5% P 1,690.16
ITEM COST P 35,493.41
TOTAL UNIT COST P 147.89
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1100(11) a2 : PVC Octagonal Junction Boxes


Unit of Measurement= pc Quantity= 200.00
Output= 7 pc./hr. Duration= 28.57 hr.
Say 29.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 29 71.95 2,086.55


Skilled 2 29 52.06 3,019.48

`
Sub-Total for 1 P 5,106.03

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

2 Equipment:

Minor Tools (10% of Labor Cost) 510.60

Sub-Total for 2 P 510.60

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

PVC 4x4 Octagonal Junction Boxes pcs. 200 33.00 6,600.00


PVC Adapter pcs. 1,200 9.00 10,800.00

Sub-Total for 3 P 17,400.00

Direct Cost P 23,016.63


OCM/CP 20% P 4,603.33
VAT 5% P 1,381.00
ITEM COST P 29,000.96
TOTAL UNIT COST P 145.00
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1100(11) b2 : PVC Utility Boxes


Unit of Measurement= pc Quantity= 150.00
Output= 7 pc./hr. Duration= 21.43 hr.
Say 22.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 22 71.95 1,582.90


Skilled 2 22 52.06 2,290.64

Sub-Total for 1 P 3,873.54

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

2 Equipment:

Minor Tools (10% of Labor Cost) 387.35

Sub-Total for 2 P 387.35

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

2x4 Utility Boxes pc. 150 32.00 4,800.00


PVC Adapter pc. 600 9.00 5,400.00

Sub-Total for 3 P 10,200.00

Direct Cost P 14,460.89


OCM/CP 20% P 2,892.18
VAT 5% P 867.65
ITEM COST P 18,220.73
TOTAL UNIT COST P 121.47
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1100(22) : Grounding Rod Copperweld


Unit of Measurement= length Quantity= 60.00
Output= Duration= 2.00 hr.
Say 2.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 2 71.95 143.90


Skilled 1 2 52.06 104.12

Sub-Total for 1 P 248.02

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

2 Equipment:

Minor Tools (10% of Labor Cost) 24.80

Sub-Total for 2 P 24.80

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

16mm x 3 m Copperweld Grounding Rod pc. 60 250.00 15,000.00


Clamp pc. 2 150.00 300.00

Sub-Total for 3 P 15,300.00

Direct Cost P 15,572.82


OCM/CP 20% P 3,114.56
VAT 5% P 934.37
ITEM COST P 19,621.76
TOTAL UNIT COST P 327.03
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1101(1) b5 : Electrical Wire - 2.0mm² TWG/THHN


Unit of Measurement= mtr. Quantity= 5,250.00
Output= 75 lm./hr. Duration= 70.00 hr.
Say 70.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 70 71.95 5,036.50


Skilled 4 70 52.06 14,576.80
Unskilled 2 70 40.15 5,621.00

Sub-Total for 1 P 25,234.30

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

2 Equipment:

Minor Tools (10% of Labor Cost) 2,523.43

Sub-Total for 2 P 2,523.43

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Electrical Wire - 2.0mm² TWG/THHN mtr. 5,250 29.00 152,250.00


Electrical Tape pc. 5 31.00 155.00
PVC conduit pipe (3m x 19mm D) pc. 1,750 95.00 166,250.00

Sub-Total for 3 P318,655.00

Direct Cost P346,412.73


OCM/CP 20% P 69,282.55
VAT 5% P 20,784.76
ITEM COST P436,480.04
TOTAL UNIT COST P 83.14
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1101(1) b6 : Electrical Wire - 3.5mm² TWG/THHN


Unit of Measurement= mtr. Quantity= 5,000.00
Output= 75 lm./hr. Duration= 66.67 hr.
Say 67.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 67 71.95 4,820.65


Skilled 4 67 52.06 13,952.08
Unskilled 2 67 40.15 5,380.10

Sub-Total for 1 P 24,152.83

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

2 Equipment:

Minor Tools (10% of Labor Cost) 2,415.28

Sub-Total for 2 P 2,415.28

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Electrical Wire - 3.5mm² TWG/THHN mtr. 5,000 24.00 120,000.00


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

Sub-Total for 3 P120,302.00

Direct Cost P146,870.11


OCM/CP 20% P 29,374.02
VAT 5% P 8,812.21
ITEM COST P185,056.34
TOTAL UNIT COST P 37.01
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1101(1)b8 : Electrical Wire - 8.0mm² TWG/THHN


Unit of Measurement= roll Quantity= 1,000.00
Output= 75 lm./hr. Duration= 13.33 hr.
Say 13.33 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 10 71.95 719.50


Skilled 4 13 52.06 2,776.53
Unskilled 2 6.67 40.15 535.33

Sub-Total for 1 P 4,031.37

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

2 Equipment:

Minor Tools 10% of Labor Cost 1 100 403.14

Sub-Total for 2 P 403.14

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Electrical Wire - 8.0mm² TWG/THHN roll 1,000.00 37.00 37,000.00


Electrical Tape pc. 1 31.00 31.00

Sub-Total for 3 P 37,031.00


Direct Cost P 41,465.50
OCM/CP 20% P 8,293.10
VAT 5% P 2,487.93
ITEM COST P 52,246.53
TOTAL UNIT COST P 52.25
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= set Quantity= 210.00
Output= 1.25 set/hr. Duration= 168.00 hr.
Say 168.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 2 168 71.95 24,175.20


Unskilled 2 168 52.06 17,492.16

Sub-Total for 1 P 41,667.36

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

2 Equipment:

Minor Tools (10% of Labor Cost) 4,166.74

Sub-Total for 2 P 4,166.74

Name and Specification Unit Quantity Unit Cost Amount

3 Materials:

Tumbler Switch Single-Gang set 210.00 130.00 27,300.00

Sub-Total for 3 P 27,300.00

Direct Cost P 73,134.10


OCM/CP 20% P 14,626.82
VAT 5% P 4,388.05
ITEM COST P 92,148.96
TOTAL UNIT COST P 438.80
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1101(7)a2 : Duplex(2 Single Pole Wall Switch on one Switch Plate)
Unit of Measurement= set Quantity= 150.00
Output= 1.25 set/hr. Duration= 120.00 hr.
Say 120.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 2 120 71.95 17,268.00


Unskilled 2 120 52.06 12,494.40

Sub-Total for 1 P 29,762.40

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

2 Equipment:

Minor Tools (10% of Labor Cost) 2,976.24

Sub-Total for 2 P 2,976.24

Name and Specification Unit Quantity Unit Cost Amount

3 Materials:

Tumbler Switch Two-Gang set 150.00 160.00 24,000.00

Sub-Total for 3 P 24,000.00

Direct Cost P 56,738.64


OCM/CP 20% P 11,347.73
VAT 5% P 3,404.32
ITEM COST P 71,490.69
TOTAL UNIT COST P 476.60
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

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


Unit of Measurement= set Quantity= 250.00
Output= 1.25 set/hr. Duration= 200.00 hr.
Say 200.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Skilled 2 200 71.95 28,780.00


Unskilled 2 200 52.06 20,824.00

Sub-Total for 1 P 49,604.00

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

2 Equipment:

Minor Tools (10% of Labor Cost) 4,960.40

Sub-Total for 2 P 4,960.40

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Duplex Convenience Outlet set 250.00 167.00 41,750.00

Sub-Total for 3 P 41,750.00

Direct Cost P 96,314.40


OCM/CP 20% P 19,262.88
VAT 5% P 5,778.86
ITEM COST P121,356.14
TOTAL UNIT COST P 485.42
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1102(1)a1 : Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
Unit of Measurement= set Quantity= 3.00
Output= 0.3 set/hr. Duration= 12.00 hr.
Say 12.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 12 71.95 863.40


Skilled 2 12 52.06 1,249.44
Unskilled 1 12 40.15 481.80

Sub-Total for 1 P 2,594.64

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

2 Equipment:

Minor Tools (10% of Labor Cost) 259.46

Sub-Total for 2 P 259.46

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

15 AMP Circuit Breaker pc. 15.00 300.00 4,500.00


20 AMP Circuit Breaker pc. 10.00 350.00 3,500.00
30 AMP Circuit Breaker pc. 10.00 400.00 4,000.00
8 holes Panel Box set 3.00 1,000.00 3,000.00
ABRAECO Connection set 1.00 10,000.00 10,000.00

Sub-Total for 3 P 25,000.00

Direct Cost P 27,854.10


OCM/CP 20% P 5,570.82
VAT 5% P 1,671.25
ITEM COST P 35,096.17
TOTAL UNIT COST P 11,698.72
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1103(2)a33 : Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted)
Unit of Measurement= set Quantity= 40.00
Output= 1.0 set/hr. Duration= 40.00 hr.
Say 40.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 40 71.95 2,878.00


Skilled 2 40 52.06 4,164.80
Unskilled 2 40 40.15 3,212.00

Sub-Total for 1 P 10,254.80

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

2 Equipment:

Minor Tools (10% of Labor Cost) 1,025.48

Sub-Total for 2 P 1,025.48

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

1-36 Watts Flourescent Lighting Fixture (FLF) set 40.00 850.00 34,000.00

Sub-Total for 3 P 34,000.00

Direct Cost P 45,280.28


OCM/CP 20% P 9,056.06
VAT 5% P 2,716.82
ITEM COST P 57,053.15
TOTAL UNIT COST P 1,426.33
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1103(7)a5 : Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet
Unit of Measurement= set Quantity= 60.00
Output= 1.0 set/hr. Duration= 60.00 hr.
Say 60.00 hr.

Designation No. of Person No. of Hours Hourly Rate Amount

1 Labor:

Foreman 1 60 71.95 4,317.00


Skilled 2 60 52.06 6,247.20
Unskilled 2 60 40.15 4,818.00

Sub-Total for 1 P 15,382.20

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

2 Equipment:

Minor Tools (10% of Labor Cost) 1,538.22

Sub-Total for 2 P 1,538.22

Name and Specification Unit Quantity Unit Cost Amount

3 Materials:

18w Energy Saving bulb with receptacle set 60.00 280.00 16,800.00

Sub-Total for 3 P 16,800.00

Direct Cost P 33,720.42


OCM/CP 20% P 6,744.08
VAT 5% P 2,023.23
ITEM COST P 42,487.73
TOTAL UNIT COST P 708.13
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002 (2) a1 : 13 mm dia. G.I. Pipe


Unit of Measurement= ln.m. Quantity= 150.00
Output= 3.44 ln.m./hr. Duration= 43.60 hr.
Say 44.00 hr.

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

Foreman 1 44.00 71.95 3,165.80


Skilled 2 44.00 52.06 4,581.28

Sub-Total for 1 P 7,747.08

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

2 Equipment:

Minor Tools (10% of Labor Cost) 774.71

Sub-Total for 2 P 774.71

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

13 mm dia. G.I. Pipes ln.m/s 150.00 43.33 6,500.00


Teflon Tape roll//s 2.00 8.00 16.00

Sub-Total for 3 P 6,516.00

Direct Cost P 15,037.79


OCM/CP 20% P 3,007.56
VAT 5% P 902.27
ITEM COST P 18,947.61
TOTAL UNIT COST P 126.32
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002 (2) a2 : 25 mm dia. G.I. Pipe


Unit of Measurement= ln.m. Quantity= 150.00
Output= 3.44 ln.m./hr. Duration= 43.60 hr.
Say 44.00 hr.

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

Foreman 1 44.00 71.95 3,165.80


Skilled 2 44.00 52.06 4,581.28

Sub-Total for 1 P 7,747.08

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

2 Equipment:

Minor Tools (10% of Labor Cost) 774.71

Sub-Total for 2 P 774.71

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

20 mm dia. G.I. Pipe ln.m./s 150.00 75.00 11,250.00


Teflon Tape roll//s 2.00 8.00 16.00

Sub-Total for 3 P 11,266.00

Direct Cost P 19,787.79


OCM/CP 20% P 3,957.56
VAT 5% P 1,187.27
ITEM COST P 24,932.61
TOTAL UNIT COST P 166.22
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)b1 : Fittings - 13mm dia. G.I. 90deg. Elbow


Unit of Measurement= pc. Quantity= 105.00
Output= 1.72 pc./hr. Duration= 61.05 hr.
Say 62.00 hr.

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

Skilled 1 62 52.06 3,227.72


Unskilled 2 62 40.15 4,978.60

Sub-Total for 1 P 8,206.32

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

2 Equipment:

Minor Tools (10% of Labor Cost) 820.63

Sub-Total for 2 P 820.63

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings - 13mm dia. G.I. 90deg. Elbow pc. 105 15.00 1,575.00
nipple 8" 13mm dia pc. 5 50.00 250.00
Teflon Tape roll 2 8.00 16.00

Sub-Total for 3 P 1,841.00

Direct Cost P 10,867.95


OCM/CP 20% P 2,173.59
VAT 5% P 652.08
ITEM COST P 13,693.62
TOTAL UNIT COST P 130.42
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)c1 : Fittings - 13mm dia. G.I. tee equal


Unit of Measurement= pc. Quantity= 50.00
Output= 1.72 pc./hr. Duration= 29.07 hr.
Say 30.00 hr.

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

Skilled 1 30 52.06 1,561.80


Unskilled 2 30 40.15 2,409.00

Sub-Total for 1 P 3,970.80

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

2 Equipment:

Minor Tools (10% of Labor Cost) 397.08

Sub-Total for 2 P 397.08

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings - 13mm dia. G.I. tee equal pc. 50 20.00 1,000.00


Teflon Tape roll 3 8.00 24.00

Sub-Total for 3 P 1,024.00

Direct Cost P 5,391.88


OCM/CP 20% P 1,078.38
VAT 5% P 323.51
ITEM COST P 6,793.77
TOTAL UNIT COST P 135.88
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2)e1 : Fittings - 13 mm dia. G.I. socket/coupling


Unit of Measurement= pc. Quantity= 25.00
Output= 1.72 pc./hr. Duration= 14.53 hr.
Say 15.00 hr.

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

Skilled 1 15 52.06 780.90


Unskilled 2 15 40.15 1,204.50

Sub-Total for 1 P 1,985.40

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

2 Equipment:

Minor Tools (10% of Labor Cost) 198.54

Sub-Total for 2 P 198.54

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings - 13 mm dia. G.I. socket/coupling pc. 25 20.00 500.00


Teflon Tape roll 4 8.00 32.00

Sub-Total for 3 P 532.00

Direct Cost P 2,715.94


OCM/CP 20% P 543.19
VAT 5% P 162.96
ITEM COST P 3,422.08
TOTAL UNIT COST P 136.88
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(2) f2 : Fittings - 25mm dia. X 13 mm dia. G.I. Reducer


Unit of Measurement= pc. Quantity= 35.00
Output= 1.72 pc./hr. Duration= 20.35 hr.
Say 21.00 hr.

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

Skilled 1 21 52.06 1,093.26


Unskilled 2 21 40.15 1,686.30

Sub-Total for 1 P 2,779.56

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

2 Equipment:

Minor Tools (10% of Labor Cost) 277.96

Sub-Total for 2 P 277.96

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings - 25mm dia. X 13 mm dia. G.I. Reducer pc. 35 25.00 875.00


Teflon Tape roll 4 8.00 32.00

Sub-Total for 3 P 907.00

Direct Cost P 3,964.52


OCM/CP 20% P 792.90
VAT 5% P 237.87
ITEM COST P 4,995.29
TOTAL UNIT COST P 142.72
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002 (4)a3 : Fittings -25 mm dia. G.I. Elbow 90


Unit of Measurement= pc. Quantity= 50.00
Output= 1.75 pc./hr. Duration= 28.57 hr.
Say 29.00 hr.

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

Skilled 1 29 52.06 1,509.74


Unskilled 2 29 40.15 2,328.70

Sub-Total for 1 P 3,838.44

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

2 Equipment:

Minor Tools (10% of Labor Cost) 383.84

Sub-Total for 2 P 383.84

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings -25 mm dia. G.I. Elbow 90 pc. 50 22.00 1,100.00


Teflon Tape roll 4 8.00 32.00

Sub-Total for 3 P 1,132.00

Direct Cost P 5,354.28


OCM/CP 20% P 1,070.86
VAT 5% P 321.26
ITEM COST P 6,746.40
TOTAL UNIT COST P 134.93
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002 (4)b3 : Fittings -25 mm dia. G.I. Tee Equal


Unit of Measurement= pc. Quantity= 50.00
Output= 2 pc./hr. Duration= 25.00 hr.
Say 25.00 hr.

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

Skilled 1 25 52.06 1,301.50


Unskilled 2 25 40.15 2,007.50

Sub-Total for 1 P 3,309.00

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

2 Equipment:

Minor Tools (10% of Labor Cost) 330.90

Sub-Total for 2 P 330.90

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings -25 mm dia. G.I. Tee Equal pc. 50 25.00 1,250.00


Teflon Tape roll 4 8.00 32.00

Sub-Total for 3 P 1,282.00

Direct Cost P 4,921.90


OCM/CP 20% P 984.38
VAT 5% P 295.31
ITEM COST P 6,201.59
TOTAL UNIT COST P 124.03
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1201 (6) b1 : Gate Valve


Unit of Measurement= pc Quantity= 10.00
Output= 2.00 pc./hr. Duration= 5.00 hr.
Say 5.00 hr.

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

Foreman 1 5 71.95 359.75


Skilled 2 5 52.06 520.60

Sub-Total for 1 P 880.35

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

2 Equipment:

Minor Tools (10% of Labor Cost) 88.04

Sub-Total for 2 P 88.04

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

1/2" Gate Valve pc. 10.00 320.00 3,200.00

Sub-Total for 3 P 3,200.00

Direct Cost P 4,168.39


OCM/CP 20% P 833.68
VAT 5% P 250.10
ITEM COST P 5,252.17
TOTAL UNIT COST P 525.22
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002 (5) s1 : Water Meter


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

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

Foreman 1 1 71.95 71.95


Skilled 2 1 52.06 104.12

Sub-Total for 1 P 176.07

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

2 Equipment:

Minor Tools (10% of Labor Cost) 17.61

Sub-Total for 2 P 17.61

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

1/2" Water Meter pc. 2.00 1,600.00 3,200.00

Sub-Total for 3 P 3,200.00

Direct Cost P 3,393.68


OCM/CP 20% P 678.74
VAT 5% P 203.62
ITEM COST P 4,276.03
TOTAL UNIT COST P 2,138.02
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(5) c1 : Stainless Kitchen Sink Complete


Unit of Measurement= set Quantity= 3.00
Output= 0.13 set/hr. Duration= 24.00 hr.
Say 24.00 hr.

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

Foreman 1 24 71.95 1,726.80


Skilled 2 24 52.06 2,498.88

Sub-Total for 1 P 4,225.68

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

2 Equipment:

Minor Tools (10% of Labor Cost) 422.57

Sub-Total for 2 P 422.57

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Stainless counter sink with Lever Type Faucet and set 3.00 5,000.00 15,000.00
Stainless Drain

Sub-Total for 3 P 15,000.00

Direct Cost P 19,648.25


OCM/CP 20% P 3,929.65
VAT 5% P 1,178.89
ITEM COST P 24,756.79
TOTAL UNIT COST P 8,252.26
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(5) a1 : Water Closet


Unit of Measurement= set Quantity= 10.00
Output= 0.25 set/hr. Duration= 40.00 hr.
Say 40.00 hr.

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

Foreman 1 40 71.95 2,878.00


Skilled 1 40 52.06 2,082.40

Sub-Total for 1 P 4,960.40

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

2 Equipment:

Minor Tools (10% of Labor Cost) 496.04

Sub-Total for 2 P 496.04

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Water Closet 1.6gpf Including Fittings with accessories


set 10.00 6,850.00 68,500.00
(Elongated) American Std. or Equivalent

Sub-Total for 3 P 68,500.00

Direct Cost P 73,956.44


OCM/CP 20% P 14,791.29
VAT 5% P 4,437.39
ITEM COST P 93,185.11
TOTAL UNIT COST P 9,318.51
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(5) o : Shower Complete


Unit of Measurement= set Quantity= 4.00
Output= 0.25 set/hr. Duration= 16.00 hr.
Say 16.00 hr.

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

Foreman 1 16 71.95 1,151.20


Skilled 1 16 52.06 832.96

Sub-Total for 1 P 1,984.16

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

2 Equipment:

Minor Tools (10% of Labor Cost) 198.42

Sub-Total for 2 P 198.42

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Shower Head/ Shower Valve and other accessories set 4.00 1,935.00 7,740.00

Sub-Total for 3 P 7,740.00

Direct Cost P 9,922.58


OCM/CP 20% P 1,984.52
VAT 5% P 595.35
ITEM COST P 12,502.45
TOTAL UNIT COST P 3,125.61
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002 (15)a : Lavatory, Counter Top/Under Counter, Complete


Unit of Measurement= set Quantity= 20.00
Output= 0.25 set/hr. Duration= 80.00 hr.
Say 80.00 hr.

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

Foreman 1 80 71.95 5,756.00


Skilled 1 80 52.06 4,164.80

Sub-Total for 1 P 9,920.80

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

2 Equipment:

Minor Tools (10% of Labor Cost) 992.08

Sub-Total for 2 P 992.08

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Lavatory w/ Complete Accessories set 20.00 5,000.00 100,000.00

Sub-Total for 3 P 100,000.00

Direct Cost P 110,912.88


OCM/CP 20% P 22,182.58
VAT 5% P 6,654.77
ITEM COST P 139,750.23
TOTAL UNIT COST P 6,987.51
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (1) a1 : Pipe - 50mm dia. PVC Pipe


Unit of Measurement= ln.m. Quantity= 160.00
Output= 6.2625 ln.m./hr. Duration= 25.55 hr.
Say 26.00 hr.

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

Foreman 1 26 71.95 1,870.70


Skilled 2 26 52.06 2,707.12
Unskilled 2 26 40.15 2,087.80

Sub-Total for 1 P 6,665.62

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

2 Equipment:

Minor Tools (10% of Labor Cost) 666.56

Sub-Total for 2 P 666.56

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

50mm dia. PVC Pipe Series 600 ln.m. 160.00 83.33 13,333.33
PVC Solvent cc 2,667.00 1.50 4,000.50

Sub-Total for 3 P 17,333.83

Direct Cost P 24,666.02


OCM/CP 20% P 4,933.20
VAT 5% P 1,479.96
ITEM COST P 31,079.18
TOTAL UNIT COST P 194.24
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (1) a3 : Pipe - 100mm dia. PVC Pipe


Unit of Measurement= ln.m. Quantity= 500.00
Output= 6.2625 ln.m./hr. Duration= 79.84 hr.
Say 80.00 hr.

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

Foreman 1 80 71.95 5,756.00


Skilled 2 80 52.06 8,329.60
Unskilled 2 80 40.15 6,424.00

Sub-Total for 1 P 20,509.60

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

2 Equipment:

Minor Tools (10% of Labor Cost) 2,050.96

Sub-Total for 2 P 2,050.96

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

100mm dia. PVC Pipe Series 600 ln.m. 500.00 193.33 96,666.67
PVC Solvent cc 8,334.00 1.50 12,501.00

Sub-Total for 3 ###

Direct Cost ###


OCM/CP 20% P 26,345.65
VAT 5% P 7,903.69
ITEM COST ###
TOTAL UNIT COST P 331.96
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) a1 : Fittings- 50mm dia. PVC 45deg. Elbow


Unit of Measurement= pc Quantity= 50.00
Output= 7 pc./hr. Duration= 7.14 hr.
Say 8.00 hr.

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

Foreman 1 8 71.95 575.60


Skilled 2 8 52.06 832.96

Sub-Total for 1 P 1,408.56

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

2 Equipment:

Minor Tools (10% of Labor Cost) 140.86

Sub-Total for 2 P 140.86

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

50mm dia. PVC 45deg. elbow pc. 50.00 21.00 1,050.00


PVC Solvent cc 834.00 1.50 1,251.00

Sub-Total for 3 P 2,301.00

Direct Cost P 3,850.42


OCM/CP 20% P 770.08
VAT 5% P 231.02
ITEM COST P 4,851.52
TOTAL UNIT COST P 97.03
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) a3 : Fittings- 100mm dia. PVC 45deg. Elbow


Unit of Measurement= pc Quantity= 20.00
Output= 7 pc./hr. Duration= 2.86 hr.
Say 3.00 hr.

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

Foreman 1 3 71.95 215.85


Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

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

2 Equipment:

Minor Tools (10% of Labor Cost) 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

100mm dia. PVC 45deg. elbow pc. 20.00 60.00 1,200.00


PVC Solvent cc 334.00 1.50 501.00

Sub-Total for 3 P 1,701.00

Direct Cost P 2,282.03


OCM/CP 20% P 456.41
VAT 5% P 136.92
ITEM COST P 2,875.36
TOTAL UNIT COST P 143.77
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) b1 : Fittings- 50mm dia. PVC 90deg. Elbow


Unit of Measurement= pc Quantity= 20.00
Output= 7 pc./hr. Duration= 2.86 hr.
Say 3.00 hr.

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

Foreman 1 3 71.95 215.85


Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

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

2 Equipment:

Minor Tools (10% of Labor Cost) 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

50mm dia. PVC 90 deg. elbow pc. 20.00 26.00 520.00


PVC Solvent cc 334.00 1.50 501.00

Sub-Total for 3 P 1,021.00

Direct Cost P 1,602.03


OCM/CP 20% P 320.41
VAT 5% P 96.12
ITEM COST P 2,018.56
TOTAL UNIT COST P 100.93
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) b3 : Fittings- 100mm dia. PVC 90deg. Elbow


Unit of Measurement= pc Quantity= 20.00
Output= 7 pc./hr. Duration= 2.86 hr.
Say 3.00 hr.

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

Foreman 1 3 71.95 215.85


Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

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

2 Equipment:

Minor Tools (10% of Labor Cost) 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

100mm dia. PVC 90deg. long sweep elbow pc. 20.00 81.00 1,620.00
PVC Solvent cc 334.00 1.50 501.00

Sub-Total for 3 P 2,121.00

Direct Cost P 2,702.03


OCM/CP 20% P 540.41
VAT 5% P 162.12
ITEM COST P 3,404.56
TOTAL UNIT COST P 170.23
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) c1 : Fittings- 50mm dia. PVC Cleanout with Plug
Unit of Measurement= pc Quantity= 15.00
Output= 7 pc./hr. Duration= 2.14 hr.
Say 3.00 hr.

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

Foreman 1 3 71.95 215.85


Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

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

2 Equipment:

Minor Tools (10% of Labor Cost) 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

50mm dia. PVC Cleanout with Plug pc. 15.00 21.00 315.00
PVC Solvent cc 250.00 1.50 375.00

Sub-Total for 3 P 690.00

Direct Cost P 1,271.03


OCM/CP 20% P 254.21
VAT 5% P 76.26
ITEM COST P 1,601.50
TOTAL UNIT COST P 106.77
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) c3 : Fittings- 100mm dia. PVC Cleanout with Plug
Unit of Measurement= pc Quantity= 20.00
Output= 7 pc./hr. Duration= 2.86 hr.
Say 3.00 hr.

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

Foreman 1 3 71.95 215.85


Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

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

2 Equipment:

Minor Tools (10% of Labor Cost) 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

100mm dia. PVC Cleanout with Plug pc. 20.00 59.00 1,180.00
PVC Solvent cc 334.00 1.50 501.00

Sub-Total for 3 P 1,681.00

Direct Cost P 2,262.03


OCM/CP 20% P 452.41
VAT 5% P 135.72
ITEM COST P 2,850.16
TOTAL UNIT COST P 142.51
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) g1 : Fittings- 50mm dia. PVC Sanitary Wye


Unit of Measurement= pc Quantity= 20.00
Output= 7 pc./hr. Duration= 2.86 hr.
Say 3.00 hr.

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

Foreman 1 3 71.95 215.85


Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

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

2 Equipment:

Minor Tools (10% of Labor Cost) 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings- 50mm dia. PVC Sanitary Wye pc. 20.00 81.00 1,620.00
PVC Solvent cc 334.00 1.50 501.00

Sub-Total for 3 P 2,121.00

Direct Cost P 2,702.03


OCM/CP 20% P 540.41
VAT 5% P 162.12
ITEM COST P 3,404.56
TOTAL UNIT COST P 170.23
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) g3 : Fittings- 100mm dia. PVC Sanitary Wye


Unit of Measurement= pc Quantity= 20.00
Output= 7 pc./hr. Duration= 2.86 hr.
Say 3.00 hr.

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

Foreman 1 3 71.95 215.85


Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

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

2 Equipment:

Minor Tools (10% of Labor Cost) 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings- 100mm dia. PVC Sanitary Wye pc. 20.00 126.00 2,520.00
PVC Solvent cc 334.00 1.50 501.00

Sub-Total for 3 P 3,021.00

Direct Cost P 3,602.03


OCM/CP 20% P 720.41
VAT 5% P 216.12
ITEM COST P 4,538.56
TOTAL UNIT COST P 226.93
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) l2 : Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye
Unit of Measurement= pc Quantity= 20.00
Output= 7 pc./hr. Duration= 2.86 hr.
Say 3.00 hr.

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

Foreman 1 3 71.95 215.85


Skilled 2 3 52.06 312.36

Sub-Total for 1 P 528.21

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

2 Equipment:

Minor Tools (10% of Labor Cost) 52.82

Sub-Total for 2 P 52.82

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

Fittings- 100mm dia. X 50mm dia. PVC Reducer- pc. 20.00 100.00 2,000.00
Sanitary Wye
PVC Solvent cc 334.00 1.50 501.00

Sub-Total for 3 P 2,501.00

Direct Cost P 3,082.03


OCM/CP 20% P 616.41
VAT 5% P 184.92
ITEM COST P 3,883.36
TOTAL UNIT COST P 194.17
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) e1 : Fittings- 50mm dia. PVC P-Trap


Unit of Measurement= pc Quantity= 20.00
Output= 7 pc./hr. Duration= 2.86 hr.
Say 3.00 hr.

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

Foreman 1 3 78.12 234.36


Skilled 2 3 56.64 339.84

Sub-Total for 1 P 574.20

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

2 Equipment:

Minor Tools (10% of Labor Cost) 57.42

Sub-Total for 2 P 57.42

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

50mm dia. PVC P-trap pc. 20.00 107.00 2,140.00


PVC Solvent cc 300.00 1.50 450.00

Sub-Total for 3 P 2,590.00

Direct Cost P 3,221.62


OCM/CP 20% P 644.32
VAT 5% P 193.30
ITEM COST P 4,059.24
TOTAL UNIT COST P 202.96
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) f1 : Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee
Unit of Measurement= pc Quantity= 70.00
Output= 7 pc./hr. Duration= 10.00 hr.
Say 10.00 hr.

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

Foreman 1 10.00 71.95 719.50


Skilled 2 10.00 52.06 1,041.20

Sub-Total for 1 P 1,760.70

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

2 Equipment:

Minor Tools (10% of Labor Cost) 176.07

Sub-Total for 2 P 176.07

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

50mm dia. X 50mm dia. Sanitary Tee pc. 70.00 37.00 2,590.00
PVC Solvent cc 1,167.00 1.50 1,750.50

Sub-Total for 3 P 4,340.50

Direct Cost P 6,277.27


OCM/CP 20% P 1,255.45
VAT 5% P 376.64
ITEM COST P 7,909.36
TOTAL UNIT COST P 112.99
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) k2 : Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee
Unit of Measurement= pc Quantity= 50.00
Output= 7 pc./hr. Duration= 7.14 hr.
Say 8.00 hr.

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

Foreman 1 8.00 71.95 575.60


Skilled 2 8.00 52.06 832.96

Sub-Total for 1 P 1,408.56

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

2 Equipment:

Minor Tools (10% of Labor Cost) 140.86

Sub-Total for 2 P 140.86

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

100mm dia. X 50mm dia. Reducer - Sanitary Tee pc. 50.00 110.00 5,500.00
PVC Solvent cc 834.00 1.50 1,251.00

Sub-Total for 3 P 6,751.00

Direct Cost P 8,300.42


OCM/CP 20% P 1,660.08
VAT 5% P 498.02
ITEM COST P 10,458.52
TOTAL UNIT COST P 209.17
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(5) h1 : 50 mm dia. Stainless Floor Drain


Unit of Measurement= pc Quantity= 50.00
Output= 2.00 pc./hr. Duration= 25.00 hr.
Say 25.00 hr.

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

Foreman 1 25 71.95 1,798.75


Skilled 2 25 52.06 2,603.00

Sub-Total for 1 P 4,401.75

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

2 Equipment:

Minor Tools (10% of Labor Cost) 440.18

Sub-Total for 2 P 440.18

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

50 mm dia. Stainless Floor Drain pc. 50.00 280.00 14,000.00

Sub-Total for 3 P 14,000.00

Direct Cost P 18,841.93


OCM/CP 20% P 3,768.39
VAT 5% P 1,130.52
ITEM COST P 23,740.83
TOTAL UNIT COST P 474.82
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (8) : Two Chamber Septic Vault


Unit of Measurement= unit Quantity= 2.00
Output= Duration= 24.00 hr.
Say hr.

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

Foreman 1 24 78.12 1,874.88


Skilled 2 24 56.64 2,718.72
Unskilled 4 24 43.65 4,190.40

Sub-Total for 1 P 8,784.00

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

2 Equipment:

Minor Tools (10% of Labor Cost) 878.40

Sub-Total for 2 P 878.40

Name and Specification Unit Quantity Unit Cost Amount

2 Materials:

unit 2.00 25,106.57 50,213.15


Two Chamber Septic Vault(L=3.6 m,W=1.5 m,H=2 m)

Sub-Total for 3 P 50,213.15

Direct Cost P 59,875.55


OCM/CP 20% P 11,975.11
VAT 5% P 3,592.53
ITEM COST P 75,443.19
TOTAL UNIT COST P 37,721.59
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1200 (1) : Air Conditioning and Ventilating System


Unit of Measurement= l.s. Quantity= -
Output= Duration= -
Say -

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

Foreman 1 0 71.95
Skilled 2 0 52.06
Unskilled 2 0 40.15

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

Ventilating Equipment (complete accessories) set 0.00 600,000.00

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1202 (1) : Automated Fire Sprinkler System (AFSS)


Unit of Measurement= l.s. Quantity= -
Output= Duration= -
Say -

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

Foreman 1 0 71.95
Skilled 2 0 52.06
Unskilled 2 0 40.15

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

Automated Fire Sprinkler System (complete


accessories) set 0.00 650,000.00

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1208 (1) : Fire Alarm System


Unit of Measurement= l.s. Quantity= -
Output= Duration= -
Say -

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

Foreman 1 0 71.95
Skilled 2 0 52.06
Unskilled 2 0 40.15

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

Fire Alarm System (complete accessories) set 0.00 100,000.00

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) a1 : Fittings- 50mm dia. PVC 45deg. Elbow


Unit of Measurement= pc Quantity= 4.00
Output= 7 pcs./hr. Duration= 0.57
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

50mm dia. PVC 45deg. elbow pc/s 4.00 21.00


PVC Solvent cc/s 67.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) a3 : Fittings- 100mm dia. PVC 45deg. Elbow


Unit of Measurement= pc Quantity= 9.00
Output= 7 pcs./hr. Duration= 1.29
Say 2.00

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

Foreman 1 2 71.95
Skilled 2 2 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

100mm dia. PVC 45deg. elbow pc/s 9.00 60.00


PVC Solvent cc/s 150.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) b1 : Fittings- 50mm dia. PVC 90deg. Elbow


Unit of Measurement= pc Quantity= 12.00
Output= 7 pcs./hr. Duration= 1.71
Say 2.00

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

Foreman 1 2 71.95
Skilled 2 2 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

50mm dia. PVC 90 deg. elbow pc/s 12.00 26.00


PVC Solvent cc/s 200.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) b3 : Fittings- 100mm dia. PVC 90deg. Elbow


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

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

100mm dia. PVC 90deg. long sweep elbow pc/s 2.00 81.00
PVC Solvent cc/s 34.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) c1 : Fittings- 50mm dia. PVC Cleanout with Plug
Unit of Measurement= pc Quantity= 1.00
Output= 7 pcs./hr. Duration= 0.14
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

50mm dia. PVC Cleanout with Plug pc/s 1.00 21.00


PVC Solvent cc/s 17.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) c3 : Fittings- 100mm dia. PVC Cleanout with Plug
Unit of Measurement= pc Quantity= 4.00
Output= 7 pcs./hr. Duration= 0.57
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

100mm dia. PVC Cleanout with Plug pc/s 4.00 59.00


PVC Solvent cc/s 67.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) g1 : Fittings- 50mm dia. PVC Sanitary Wye


Unit of Measurement= pc Quantity= 1.00
Output= 7 pcs./hr. Duration= 0.14
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

Fittings- 50mm dia. PVC Sanitary Wye pc/s 1.00 81.00


PVC Solvent cc/s 17.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) g3 : Fittings- 100mm dia. PVC Sanitary Wye


Unit of Measurement= pc Quantity= 3.00
Output= 7 pcs./hr. Duration= 0.43
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

Fittings- 100mm dia. PVC Sanitary Wye pc/s 3.00 126.00


PVC Solvent cc/s 50.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) l2 : Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye
Unit of Measurement= pc Quantity= 3.00
Output= 7 pcs./hr. Duration= 0.43
Say 1.00

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

Fittings- 100mm dia. X 50mm dia. PVC Reducer- pc/s 3.00 100.00
Sanitary Wye
PVC Solvent cc/s 50.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) e1 : Fittings- 50mm dia. PVC P-Trap


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

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

Foreman 1 1 78.12
Skilled 2 1 56.64

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

50mm dia. PVC P-trap pc/s 2.00 107.00


PVC Solvent cc/s 300.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) f1 : Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee
Unit of Measurement= pc Quantity= 7.00
Output= 7 pcs./hr. Duration= 1.00
Say 1.00

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

Foreman 1 1.00 71.95


Skilled 2 1.00 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

50mm dia. X 50mm dia. Sanitary Tee pc/s 7.00 37.00


PVC Solvent cc/s 117.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (2) k2 : Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee
Unit of Measurement= pc Quantity= 2.00
Output= 7 pcs./hr. Duration= 0.29
Say 1.00

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

Foreman 1 1.00 71.95


Skilled 2 1.00 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

100mm dia. X 50mm dia. Reducer - Sanitary Tee pc/s 2.00 110.00
PVC Solvent cc/s 34.00 1.50

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1002(5) h1 : 50 mm dia. Stainless Floor Drain


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

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

Foreman 1 1 71.95
Skilled 2 1 52.06

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

50 mm dia. Stainless Floor Drain pc/s 2.00 280.00

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra

DETAILED UNIT PRICE ANALYSIS

ITEM 1001 (8) : Two Chamber Septic Vault


Unit of Measurement= unit Quantity= 1.00
Output= Duration= 24.00
Say

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

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

Sub-Total for 1

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

2 Equipment:

Minor Tools (10% of Labor Cost)

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2 Materials:

unit/s 1.00 25,106.57


Two Chamber Septic Vault(L=3.6 m,W=1.5 m,H=2 m)

Sub-Total for 3

Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hr.
hr.

Amount

-
-
-

P -

Amount

P -

Amount

P -

P -
P -
P -
P -
#DIV/0!
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hr.
hr.

Amount

-
-
-

P -

Amount

P -

Amount

P -

P -
P -
P -
P -
#DIV/0!
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hr.
hr.

Amount

-
-
-

P -

Amount

P -

Amount

P -

P -
P -
P -
P -
#DIV/0!
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

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 75.64
P 22.69
P 476.50
P 119.13
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

143.90
208.24

P 352.14

Amount

35.21

P 35.21

Amount

540.00
225.00

P 765.00

P 1,152.35
P 230.47
P 69.14
P 1,451.97
P 161.33
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

143.90
208.24

P 352.14

Amount

35.21

P 35.21

Amount

312.00
300.00

P 612.00

P 999.35
P 199.87
P 59.96
P 1,259.19
P 104.93
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

162.00
51.00

P 213.00

P 406.68
P 81.34
P 24.40
P 512.41
P 256.21
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

21.00
25.50

P 46.50

P 240.18
P 48.04
P 14.41
P 302.62
P 302.62
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

236.00
100.50

P 336.50

P 530.18
P 106.04
P 31.81
P 668.02
P 167.01
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

81.00
25.50

P 106.50

P 300.18
P 60.04
P 18.01
P 378.22
P 378.22
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

378.00
75.00

P 453.00

P 646.68
P 129.34
P 38.80
P 814.81
P 271.60
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

300.00

75.00

P 375.00

P 568.68
P 113.74
P 34.12
P 716.53
P 238.84
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

78.12
113.28

P 191.40

Amount

19.14

P 19.14

Amount

214.00
450.00

P 664.00

P 874.54
P 174.91
P 52.47
P 1,101.92
P 550.96
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

259.00
175.50

P 434.50

P 628.18
P 125.64
P 37.69
P 791.50
P 113.07
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

220.00
51.00

P 271.00

P 464.68
P 92.94
P 27.88
P 585.49
P 292.75
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

71.95
104.12

P 176.07

Amount

17.61

P 17.61

Amount

560.00

P 560.00

P 753.68
P 150.74
P 45.22
P 949.63
P 474.82
CONSTRUCTION OF LTO BUILDING

ILED UNIT PRICE ANALYSIS

hours
hours

Amount

1,874.88
2,718.72
4,190.40

P 8,784.00

Amount

878.40

P 878.40

Amount

25,106.57

P 25,106.57

P 34,768.97
P 6,953.79
P 2,086.14
P 43,808.91
P 43,808.91
ITEM 803. STRUCTURE EXCAVATION
COLUMN FOOTING WALL FOOTING
W= 1 W= 0.3
H= 1 H= 0.6
L= 1 L= 22
No. = 3 Volume 3.96
Volume 3

TOTAL VOLUME 6.96 cu.m.

ITEM 900. REINFORCED CONCRETE


COLUMN FOOTING COLUMN colum extension BEAM
W= 1 W= 0.25 0.25 W= 0.2
H= 0.3 H= 4.7 1 H= 0.3
L= 1 L= 0.35 0.35 L= 28.5
No. = 3 No. = 3 3
Volume 0.9 Volume 1.49625 0.2625 Volume 1.71

WALL FOOTING SLAB


W= 0.3 Area = 5.85
H= 0.1 Thickness 0.15
L= 22
Volume 0.66 Volume 0.8775

TOTAL VOLUME 5.64375 cu.m.

ITEM 1043(2). CHB NON LOAD BEARING WALL (100MM)


Area = 154.5 172.5
.
SEPTIC TANK

EXCAVATION
Width 1.5 m.
Depth 2 m.
Length 3.6 m.
volume 10.8 cu.m. @ 0

MASONRY
Perimeter 11.7 m.
height 2 m.
area 23.4 sq.m.

# of CHB 292.5 pcs @ 9

mortar and fill 0.005016 cu.m.


total volume 1.467217 cu.m.

cement 15 bags @ 269.89


sand 0.733609 cu.m. @ 560.00
gravel 1.467217 cu.m. @ 610.00

CONCRETE
Cover Slab
volume 0.54 cu.m.
Chamber slab
13,279,211.94 volume 1.08 cu.m.
footing
323.04 volume 0.351 cu.m.
total volume 1.971 cu.m.

cement 20 bags @ 269.89


sand 0.9855 cu.m. @ 560
gravel 2.171 cu.m. @ 610

REINFORCEMENT
10mm Wall
Horizontal Bars 50.31 m
Vertical Bars 49.842 m
total length 100.152 m

No. of 6 m 10 mm
dia. Bar 17 pcs @ 125
#16 GI Tie Wire 0.7488 kg @ 60

12mm Cover Slab length number


Longitudenal 4.056 10
Cross 1.956 24
total length 87.504 m.
12mm chamber slab
Longitudenal 2.856 5
cross 1.956 12
total length 37.752

12mm leaching well slab


Longitudenal 1.656 5 8.28
cross 1.956 3 5.868
total length 14.148

Total Length 139.404 m.

No. of 6 m 12 mm
dia. Bar 24 pcs @ 195
#16 GI Tie Wire 1.783019 kg @ 60
Number of Intersection 315
Length of 30cm tie wire 94.5
Total Price
BACKHOE
DUMPTRUCK
0

2632.5

4048.35
410.8209
895.0026

5397.8
551.88
1324.31

2125
44.928
4680
106.9811

22217.57
1,537.00
1,352.00
25,106.57
I. HAULING COST OF FINE/COARSE AGGREGATES
HAULING DISTANCE = 5 KMS.

1 DUMPTRUCK WITH A CAPACITY OF 4 CU.M.


LOADING TIME = 5 MINS.
UNLOADING TIME = 1 MINS.
SLACK TIME = 6 MINS.
12 MINS.

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


15 KPH

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


20 KPH

TOTAL TIME = 47 MINS

NO OF HRS./TRIP = 47 = 0.78 HOURS


60 MINS./HR.

Equipment Rental:
1- Dumptruck 6-8 tons, 4 cu.m. P 807.00 /hour
P 6,456.00 /day

TOTAL COST PER TRIP = P 6,456.00 X 0.78 = P 839.28


6 HRS.
SAY P 839.00

HAULING COST PER CU.M. = P 839.00 = P 209.75 /CU.M.


4 SAY P 210.00 /CU.M.

FOR FINE AGGREGATES:


Pick-up price= P 350.00 /cu.m. (processed material)
Hauling cost= P 210.00
P 560.00
say 560.00

FOR COARSE AGGREGATES:


Pick-up price= P 400.00 /cu.m. (processed material)
Hauling cost= P 210.00
P 610.00
say 610.00

FOR Gravel pea:


Pick-up price= P 400.00 /cu.m. (processed material)
Hauling cost= P 210.00
P 610.00
say 610.00
II. 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 ( P 194.70 X 7)= P 1,362.90 / DAY
PRODUCTION COST OF BOULDERS
PRODUCTION COST = P 1,362.90
14

= P 97.35 /CU.M.

II. HAULING COST OF BOULDERS


HAULING DISTANCE = 17 KMS.
USING 1 PAYLOADER
1 DUMPTRUCK WITH A CAPACITY OF 4 CU.M.

LOADING TIME = 5 MINS.

UNLOADING TIME = 1 MINS.


SLACK TIME = 2 MINS.
8 MINS.

LOADED TRIP = 17 KMS. X 60 MINS/H = 68 MINS


15 KPH

LOADED TRIP = 17 KMS. X 60 MINS/H = 51 MINS


20 KPH

TOTAL TIME = 127 MINS

NO OF HRS./TRIP = 127 = 2.12 HOURS


60 MINS./HR.

COST OF 1 DUMPTRUCK = P 5,672.00 X 2.12 = P 1,503.08


8 HRS.

COST OF 1 PAYLOADER = P 6,648.00 X 5 = P 69.25


8 (60 MINS./HR)

TOTAL = P 1,572.33

UNIT COST = P 1,572.33 + P 97.35 = P 490.43 /CU.M.


4 SAY P 490.00 /CU.M.
Quantity of conc.to be formed: #REF! Cu.m.
PAINTING ( 2-Coats )
Wall Area: 0 Sq.m.
Ceiling Area: 80 Sq.m.
Total Area: 80 Sq.m.
Duration: 1 C.D.
A. MATERIALS
Description of Material/s Quantity Unit
Boysen Flat Latex 0 Gal.
Boysen Quick Dry 5 Gal.
Paint Thinner 10 Gal.
Concrete Neutrali 0 Gal.
Sand paper 28 Pcs.
Concrete Putty fill 0 Lit.
Wood Paste filler 3 Lit.
Transhipment 0.5 Trip
Material cost
VAT
Mark-up

B. LABOR
Manpower NO. Rate/Day
Construction For 1 P277.30
Painter 3 P209.90
Laborer 3 P194.70
Labor Cost
VAT
Mark-up

Total Item Cost


Unit Cost
Total Adjusted Cost

PAINTING #REF! #REF!

PAINTING 1 80.00
II. HAULING COST OF BUILDING MATERIALS
Equipment Rental:
1- Dumptruck 6-8 tons, 4 cu.m. P 807.00 /hour
P 6,456.00 /day

Manpower:
6-Laborers @ P 25.00/man hr. P 150.00 /hour
P 1,200.00 /day

Loading Time: 20.00 minutes


Unloading Time: 20.00 minutes
Slack Time: 6.00 minutes
Total 46.00 minutes

Travel Velocity:
Loaded: 15.00 Kph
Unloaded: 20.00 Kph
Distance: 0.00 Km.
Loaded: 0.00 km. X 60.00 Min./hour
15.00 Kph
= 0.00 minutes

Unloaded: 0.00 km. X 60.00 Min./hour


20.00 Kph
= 0.00 minutes

Total= 46.00 minutes


0.77 hours

Hauling Cost of Building Materials:


Equipment Rental:
6-Laborers @ P 25.00/man hr. P 150.00 /hour x 0.77 = P 115.00
1-Dumptruck (5.00 cu.m.) P 807.00 /hour x 0.77 = P 618.70
Total = P 733.70
Capacity of 1-unit Dumptruck= 4 cu.m.
6.0 Tons= 6000 Kgs.
5 Cu.yard= 1687.5 Bd.ft
4"CHB 500 Pcs./trip

Hauling Cost of 40 kg.Portland cement:


6000 kgs./ 40 kgs.per bag = 150 bags/trip

= P 733.70 per trip


150 bags/trip
P 4.89 Pick-up at Site
4.89 /bag P 265.00 P 269.89

Hauling Cost per kilograms:


= P 733.70 per trip
6000 Kgs.
P 0.12 /Kgs. Pick-up at Site
0.12 P 36.00 P 36.12

Hauling Cost per Bd.Ft.:


= P 733.70 per trip
1687.5 Bd.ft
P 0.43 /Bd.Ft. Pick-up at Site
0.43 P 36.00 P 36.43

Hauling Cost per CHB.:


= P 733.70 per trip
500 Pcs./trip 4" Chb
P 1.47 /Pcs. Pick-up at Site
1.47 P 9.00 P 10.47
5" Chb
Pick-up at Site
P 11.00 P 12.47

Hauling Cost of Structural Steel:


= P 733.70 per trip
6000 Kgs.
P 0.12 /Kgs. Pick-up at Site
0.12 43.8 P 44.00

GITW # 16
= P 733.70 per trip
6000 Kgs.
0.1222833333 /Bd.Ft. Pick-up at Site
0.12 60 P 60.12
Total Cost
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Total cost
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

MARK-UP
#REF!
#REF!
#REF!
#REF!
P -
P -
P -
P -
P -
#REF! #REF!
#REF!
#REF!

#REF!
per trip
STEEL TRUSS
(2'' X 2'' X 3/16" X 20' Angle bar)
TOP CHORD
EFF. L NO. NO OF TRUSS LENGTH
6.8 2 4 54.4
4.6 1 2 9.2

TOTAL LENGTH= 127.2 m.


BOTTOM CHORD
EFF. L NO. NO OF TRUSS LENGTH
13 1 4 52
4.33 1 2 8.66

TOTAL LENGTH= 121.32

KING POST
EFF. L NO. NO OF TRUSS LENGTH
2 1 4 8
1.5 1 2 3

TOTAL LENGTH= 22 m.

(1 1/4'' X 1 1/4'' X 3/16" X 20' Angle bar)


VERTICAL MEMBER
EFF. L NO. NO OF TRUSS LENGTH
1.67 2 4 13.36
1.33 2 4 10.64
1 2 4 8
0.67 2 4 5.36
0.33 2 4 2.64
1.125 1 2 2.25
0.75 1 2 1.5
0.375 1 2 0.75

TOTAL LENGTH= 89 m.

DIAGONAL MEMBER
EFF. L NO. NO OF TRUSS LENGTH
1.99 2 4 15.92
1.72 2 4 13.76
1.47 2 4 11.76
1.27 2 4 10.16
1.13 2 4 9.04
1.56 1 2 3.12
1.32 1 2 2.64
1.14 1 2 2.28

TOTAL LENGTH= 137.36 m.


GRAND TOTAL
2'' X 2'' X 3/16 X 20' Angle bar= 279.52 m say 280 47
1 1/4'' X 1 1/4'' X 3/16 '' X 20' Angle bar= 232.36 m say 233 39
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

CONSTRUCTION OF LTO BUILDING


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 OFFICES AND LABORATORY FOR THE ENGINEER 6.67 mos. 157,494.80 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 6.67 month 69,774.83 0% 10% 10%
TOTAL PART B
PART F BRIDGE CONSTRUCTION
403 (4) Structural Steel, furnished, and fabricated - Purlins 3,877.90 kg 322,553.59 15% 10% 25%
403 (5) Structural Steel, furnished, fabricated, and erected - Truss 6,946.14 kg 708,138.99 15% 10% 25%
404 (1) a Reinforcing Steel 28,430.95 kg 1,351,132.25 15% 10% 25%
TOTAL PART F
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
801(1) Removal of Actual Structures/Obstruction (Walls,Windows & Roof Framing) - l.s. 0.00 15% 10% 25%
803 (1) a Structure Excavation 221.00 cu.m. 26,781.34 15% 10% 25%
TOTAL PART A
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1) Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) 708.00 cu.m. 2,727,035.03 15% 10% 25%
903(1) Forms and Falseworks 1,080.00 sq.m. 465,840.02 15% 10% 25%
TOTAL PART B
TOTAL DIVISION I
DIVISION II BUILDINGS
PART C FINISHING
1001 (1) a1 Pipe - 50mm dia. PVC Pipe 160.00 ln.m. 24,666.02 15% 10% 25%
1001 (1) a3 Pipe - 100mm dia. PVC Pipe 500.00 ln.m. 131,728.23 15% 10% 25%
1001 (8) Two Chamber Septic Vault 2.00 unit 59,875.55 15% 10% 25%
1001 (2) a1 Fittings- 50mm dia. PVC 45deg. Elbow 50.00 pc 3,850.42 15% 10% 25%
1001 (2) a3 Fittings- 100mm dia. PVC 45deg. Elbow 20.00 pc 2,282.03 15% 10% 25%
1001 (2) b1 Fittings- 50mm dia. PVC 90deg. Elbow 20.00 pc 1,602.03 15% 10% 25%
1001 (2) b3 Fittings- 100mm dia. PVC 90deg. Elbow 20.00 pc 2,702.03 15% 10% 25%
1001 (2) c1 Fittings- 50mm dia. PVC Cleanout with Plug 15.00 pc 1,271.03 15% 10% 25%
1001 (2) c3 Fittings- 100mm dia. PVC Cleanout with Plug 20.00 pc 2,262.03 15% 10% 25%
1001 (2) e1 Fittings- 50mm dia. PVC P-Trap 20.00 pc 3,221.62 15% 10% 25%
1001 (2) f1 Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee 70.00 pc 6,277.27 15% 10% 25%
1001 (2) g1 Fittings- 50mm dia. PVC Sanitary Wye 20.00 pc 2,702.03 15% 10% 25%
1001 (2) g3 Fittings- 100mm dia. PVC Sanitary Wye 20.00 pc 3,602.03 15% 10% 25%
1001 (2) l2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye 20.00 pc 3,082.03 15% 10% 25%
1001 (2) k2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee 50.00 pc 8,300.42 15% 10% 25%
1002(2)b1 Fittings - 13mm dia. G.I. 90deg. Elbow 105.00 pc. 10,867.95 15% 10% 25%
1002(2)c1 Fittings - 13mm dia. G.I. tee equal 50.00 pc. 5,391.88 15% 10% 25%
1002(2)e1 Fittings - 13 mm dia. G.I. socket/coupling 25.00 pc. 2,715.94 15% 10% 25%
1002(2) f2 Fittings - 25mm dia. X 13 mm dia. G.I. Reducer 35.00 pc. 3,964.52 15% 10% 25%
1002 (2) a1 13 mm dia. G.I. Pipe 150.00 ln.m. 15,037.79 15% 10% 25%
1002 (2) a2 25 mm dia. G.I. Pipe 150.00 ln.m. 19,787.79 15% 10% 25%
1002(5) a1 Water Closet 10.00 set 73,956.44 15% 10% 25%
1002(5) c1 Stainless Kitchen Sink Complete 3.00 set 19,648.25 15% 10% 25%
1002(5) h1 50 mm dia. Stainless Floor Drain 50.00 pc 18,841.93 15% 10% 25%
1002(5) o Shower Complete 4.00 set 9,922.58 15% 10% 25%
1002 (5) s1 Water Meter 2.00 pc 3,393.68 15% 10% 25%
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) 846.00 sq.m. 401,399.55 15% 10% 25%
1008 (1) b Residential Casement 250.00 sq.m. 178,556.63 15% 10% 25%
1010(2) a Wooden Doors - Flush 50.50 sq.m. 29,283.82 15% 10% 25%
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll 200.00 ln.m. 46,146.27 15% 10% 25%
1013(2) b Fabricated Metal Roofing Accessory -Flashings 150.00 ln.m. 14,650.54 15% 10% 25%
1013(2) c Fabricated Metal Roofing Accessory - Gutters 170.00 ln.m. 35,101.58 15% 10% 25%
1013(3) Roof Ventilators 20.00 set 30,057.24 15% 10% 25%
1014(1) b2 Metal Roofing-Prepainted Long Span 520.00 sq.m 251,183.91 15% 10% 25%
1018(2) Unglazed Tiles - Vitrified Floor Tile 135.00 sq.m. 138,304.67 15% 10% 25%
1027(1) Cement Plaster Finish 1,800.00 sq.m. 449,152.34 15% 10% 25%
1032(1) a1 Painting Works - Masonry and Fiber Cement Painting 2,934.00 sq.m. 421,214.74 15% 10% 25%
1046(2) b CHB Non Load Bearing Wall - 100mm 1,500.00 sq.m. 729,953.36 15% 10% 25%
1201 (6) b1 Gate Valve 10.00 pc 4,168.39 15% 10% 25%
0 Unit of Measurement= - 0.63 0.00 15% 10% 25%
TOTAL PART C
PART D ELECTRICAL
1100(11) a2 PVC Octagonal Junction Boxes 200.00 pc 23,016.63 15% 10% 25%
1100(11) b2 PVC Utility Boxes 150.00 pc 14,460.89 15% 10% 25%
1100(22) Grounding Rod Copperweld 60.00 length 15,572.82 15% 10% 25%
1101(1) b5 Electrical Wire - 2.0mm² TWG/THHN 5,250.00 mtr. 346,412.73 15% 10% 25%
1101(1) b6 Electrical Wire - 3.5mm² TWG/THHN 5,000.00 mtr. 146,870.11 15% 10% 25%
1101(7)a1 Single Pole Wall Switch on one Switch Plate 210.00 set 73,134.10 15% 10% 25%
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) 150.00 set 56,738.64 15% 10% 25%
1101(8)a2 Duplex Convenience Receptacles/Outlets 250.00 set 96,314.40 15% 10% 25%
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 3.00 set 27,854.10 15% 10% 25%
1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 40.00 set 45,280.28 15% 10% 25%
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 60.00 set 33,720.42 15% 10% 25%
TOTAL PART D
TOTAL DIVISION II
TOTAL
ONE MILLION TWO HUNDRED NINETY NINE THOUSAND SIX HUNDRED TWO & 57/100 PESOS O

Prepared/Submitted by:

RONALDO O. SAPONGEN CHOPIN P. BACARRA


Engineer II Engineer II

JONATHAN T. BOBITA ERNESTO B. BELMES


Engineer II Engineer II
Republic of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
dillera Administrative Region
fice of the District Engineer
Bangued, Abra

UCTION OF LTO BUILDING


Bangued Abra

UDGET FOR THE CONTRACT

Contract Duration: 200 C.D.

TOTAL - MARK-UPS TOTAL


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

15,749.48 8,662.21 24,411.69 181,906.49 27,285.97


181,906.49

396.43 218.04 614.47 4,578.78 4,578.78


6,977.48 3,837.62 10,815.10 80,589.93 12,088.49
85,168.71

80,638.40 20,159.60 100,798.00 423,351.58 109.17


177,034.75 44,258.69 221,293.43 929,432.42 133.81
337,783.06 84,445.77 422,228.83 1,773,361.08 62.37
3,126,145.08

- - - - #DIV/0!
6,695.33 1,673.83 8,369.17 35,150.50 159.05
35,150.50

681,758.76 170,439.69 852,198.45 3,579,233.47 5,055.41


116,460.01 29,115.00 145,575.01 611,415.03 566.13
4,190,648.50
4,225,799.00

6,166.50 1,541.63 7,708.13 32,374.15 202.34


32,932.06 8,233.01 41,165.07 172,893.30 345.79
14,968.89 3,742.22 18,711.11 78,586.65 39,293.33
962.60 240.65 1,203.26 5,053.67 101.07
570.51 142.63 713.13 2,995.17 149.76
400.51 100.13 500.63 2,102.67 105.13
675.51 168.88 844.38 3,546.42 177.32
317.76 79.44 397.20 1,668.23 111.22
565.51 141.38 706.88 2,968.92 148.45
805.41 201.35 1,006.76 4,228.38 211.42
1,569.32 392.33 1,961.65 8,238.92 117.70
675.51 168.88 844.38 3,546.42 177.32
900.51 225.13 1,125.63 4,727.67 236.38
770.51 192.63 963.13 4,045.17 202.26
2,075.10 518.78 2,593.88 10,894.30 217.89
2,716.99 679.25 3,396.24 14,264.19 135.85
1,347.97 336.99 1,684.96 7,076.84 141.54
678.99 169.75 848.73 3,564.67 142.59
991.13 247.78 1,238.91 5,203.43 148.67
3,759.45 939.86 4,699.31 19,737.10 131.58
4,946.95 1,236.74 6,183.68 25,971.47 173.14
18,489.11 4,622.28 23,111.39 97,067.83 9,706.78
4,912.06 1,228.02 6,140.08 25,788.33 8,596.11
4,710.48 1,177.62 5,888.10 24,730.03 494.60
2,480.64 620.16 3,100.81 13,023.38 3,255.85
848.42 212.10 1,060.52 4,454.20 2,227.10
100,349.89 25,087.47 125,437.36 526,836.91 622.74
44,639.16 11,159.79 55,798.95 234,355.57 937.42
7,320.96 1,830.24 9,151.19 38,435.02 761.09
11,536.57 2,884.14 14,420.71 60,566.97 302.83
3,662.63 915.66 4,578.29 19,228.83 128.19
8,775.40 2,193.85 10,969.25 46,070.83 271.00
7,514.31 1,878.58 9,392.89 39,450.13 1,972.51
62,795.98 15,698.99 78,494.97 329,678.89 634.00
34,576.17 8,644.04 43,220.21 181,524.88 1,344.63
112,288.09 28,072.02 140,360.11 589,512.45 327.51
105,303.69 26,325.92 131,629.61 552,844.35 188.43
182,488.34 45,622.09 228,110.43 958,063.79 638.71
1,042.10 260.52 1,302.62 5,471.01 547.10
- - - - #DIV/0!
4,160,791.08

5,754.16 1,438.54 7,192.70 30,209.33 151.05


3,615.22 903.81 4,519.03 18,979.92 126.53
3,893.21 973.30 4,866.51 20,439.33 340.66
86,603.18 21,650.80 108,253.98 454,666.71 86.60
36,717.53 9,179.38 45,896.91 192,767.02 38.55
18,283.52 4,570.88 22,854.41 95,988.50 457.09
14,184.66 3,546.17 17,730.83 74,469.47 496.46
24,078.60 6,019.65 30,098.25 126,412.65 505.65
6,963.53 1,740.88 8,704.41 36,558.51 12,186.17
11,320.07 2,830.02 14,150.09 59,430.37 1,485.76
8,430.11 2,107.53 10,537.63 44,258.05 737.63
1,154,179.86
5,314,970.94
12,933,990.22
E THOUSAND SIX HUNDRED TWO & 57/100 PESOS ONLY

Approved by:

EDGARDO K. LIM
OIC - District Engineer
Name of Material Unit DepED Price Unit

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

ITEM NO. DESCRIPTION UNIT MATERIALS REQ

100 Clearing and Grubbing ha.


(with Stripping)

102(a) Roadway Excavation (Common) cu.m.

102(b) Roadway Excavation (Surplus) cu.m.

103a Structure Excavation (Soft Soil) cu.m.

104a Embankment cu.m. 0.125

105a Subgrade Preparation sq.m.


(in common excavation)

200 Aggregate Subbase Course cu.m. 1.15

201 Aggregate Base Course cu.m. 1.15

202 Crushed Aggregate Base Course cu.m. 1.15

300 Aggregate Surface Course cu.m. 1.15

301 Bituminous Prime Coat m.t. 1.05

302 Bituminous tack Coat m.t. 1.05

310a Bituminous Concrete Surface sq.m. 0.122


Course

310b Bituminous Concrete Surface sq.m. 50 mm.


Course 0.00795 MT/sq.m.
Facto r= 2.335 m.t./cu.m. 0.00488 cu.m./sq.m.
6.5% Asphalt Content 0.0038 cu.m./sq.m.
311a Portland Cement Concrete Pavement (Conventional Method) sq.m. 0.39 kgs.
Pavement (Conventional Method) 0.285 liters
0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
9.5 bags

311b Portland Cement Concrete sq.m. 0.39 kgs.


Pavement (Using Concrete 0.285 liters
Paver) 0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
2.19 bags

404(1) Reinforcing Steel Bar, Grade 40 kg. 0.02 kgs.


(Bridge Structure & Other Major 1.05 kgs.
Structure)

404(2) Reinforcing Steel Bar, Grade 40 kg. 0.02 kgs.


(Minor Structure) 1.05 kgs.

405 Structural Concrete Class "A" cu.m. 9.50 bags


0.5 cu.m.
1 cu.m.
45 bd.ft./cu.m.
0.64 pc.
0.94 kg./cu.m.
0.78 kg./cu.m.
500(1) Pipe Culverts and Storm Drains l.m. 1.098 bags
(24"Ø) - 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"Ø) - 910 mm 0.10 cu.m.
1 pc.
0.124 cu.m.
600(1) Concrete Curb l.m. 0.73 bags
0.004 cu.m.
0.0798 pc.
0.23 pc.
5.00 bd.ft.
600(2) Concrete Curb and Gutter l.m. 1.20 bags
Type A 0.065 cu.m.
0.13 cu.m.
0.36 pc.
8.00 bd.ft.
603(3a) Metal Guardrail (Metal Beam) l.m. 0.136 cu.m.
Including Post 16.542 kg.
0.678 pc.
24.49 bd.ft.
4.20 l.m.
0.331 kg.
603(b) Guardrail (End Piece) ea. 1 ea.

605(1) Danger/Warning Signs, (60 cm. ea. 0.48 bags


Triangle) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(2) Regulatory Signs ea. 0.48 bags
(60 cm. Triangle) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(2) Regulatory Signs ea. 0.48 bags
(60 cm. Octagon) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(3) Informative Signs ea. 1.32 bags
(12" x 24") 0.145 cu.m.
0.073 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(4) Chevron Directional Signs ea. 1.32 bags
(18" x 24") 0.145 cu.m.
0.073 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
606 Pavement Marking sq.m. 0.375 gal.
612(1) Reflectorized Thermoplastic sq.m. 0.325 bags
Pavement Marking (white) 0.033 bags
0.12 ltr.
0.004 cyl.
0.002 cyl.
0.125 kg.

612(2) Reflectorized Thermoplastic sq.m. 0.325 bags


Pavement Marking (yellow) 0.033 bags
0.12 ltr.
0.004 cyl.
0.002 cyl.
0.125 kg.

SPL 1 Project Billboard pc. 32 ft.


42 bd.ft.
1 pc.
MATERIALS REQ. EQUIPMENT REQUIREMENT LABOR REQUIREMENT

None 1 Bulldozer (D65A-8-155 HP) 1


1 Payloader (1.50 cu.m.) 2
2 Dumptruck (10 cu.m.)
None 1 Bulldozer (D65A-8-155 HP) 1
1 Payloader (1.50 cu.m.) 2
2 Dumptruck (10 cu.m.)
None 1 Bulldozer (D65A-8-155 HP) 1
1 Payloader (1.50 cu.m.) 2
3 Dumptruck (10 cu.m.)
1 Backhoe (0.80 cu.m.)
None 2 Dumptruck (10 cu.m.) 1
1 Backhoe (0.80 cu.m.) 3
Minor Tools (10% of Labor)
Common Borrow 1 Motorized Road Grader (140 HP) 1
(w/ shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
None 1 Motorized Road Grader (140 HP) 1
1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
Subbase Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
Aggregate Base Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
Crushed Aggregate Base Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
Aggregate Surface Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
MC-70 Cutback Asphalt 1 Asphalt Distributor (5 Tons) 1
(Hot Laid) 1 Power Broom (20 m. wide) 3
Emulsified Asphalt SS-1 1 Asphalt Distributor (5 Tons) 1
1 Power Broom (20 m. wide) 3
MT-Bituminous Concrete Surface 1 Asphalt Paver (80 HP) 1
Course (T=50mm) 1 Pneumatic Roller (10 MT) 4
5% Wastage 1 Tandem Steel Roller (10 MT) 8
1 Water Truck (1000 gals.)
Minor Tools (10% of Labor)
thickness 1 Asphalt Paver (88 HP, 10 ft. wide) 1
Asphalt Cement 1 Pneumatic Roller (10 MT) 6
Aggregates (93%) 1 Tandem Steel Roller (10 MT) 12
Mineral Filler (7%) 2 Dumptruck (5 cu.m.)
1 Asphlat Batch Plant (60-80 TPH)
1 Water Truck (1000 gals.)
1 Payloader (1.50 cu.m.)
Minor Tools (10% of Labor)
Reinforcing Steel Bars 4 Transit Mixer (5 cu.m. capacity) 1
Curing Compound 2 Concrete Vibrator 4
Asphalt Sealant 1 Batching Plant (30 cu.m. capacity) 12
Forms 1 Payloader (1.50 cu.m.)
Riversand 1 Concrete Screeder
Gravel 1 Water Truck (1000 gals.)
Cement 1 Concrete Saw
(9.5 x volume of concrete) 0.10 Bar Cutter
Reinforcing Steel Bars 1 Batching Plant (50 cu.m./hr.) 1
Curing Compound 1 Concrete Paver 4
Asphalt Sealant 5 Transit Mixer (8 cu.m. capacity) 10
Forms 1 Payloader (1.50 cu.m.)
Riversand 1 Water Truck (1000 gals.)
Gravel 1 Concrete Saw
Cement 0.10 Concrete Vibrator
0.10 Bar Cutter
#16 Tie Wire (2% of RSB) 0.15 Service Crane (25 Tons) 1
RSB, Grade 40 0.15 Service Truck (10 Tons) 2
0.50 Bar Cutter 8
0.50 Bar Bender
#16 Tie Wire (2% of RSB) 0.15 Service Truck (10 Tons) 1
RSB, Grade 40 0.50 Bar Cutter 2
0.50 Bar Bender 8
Cement 1 One Bagger Mixer 1
Riversand 1 Concrete Vibrator 4
Gravel 0.10 Water Truck (1000 gals.) 8
Form Lumber
Plywood 1/2"x4'x8'
CWN (asstd)
#16 Tie Wire
Cement 0.50 Backhoe (0.80 cu.m.) 1
Riversand 0.50 Plate Compactor (5 HP) 2
RCPC 24"Ø - 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"Ø - 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"Ø G.I. Pipe
Plate
Sign Face, 3mm thick, Aluminum Sheet
Bolts, 5mmØ
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"Ø G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mmØ
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"Ø G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mmØ
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"Ø G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mmØ
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"Ø G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mmØ
Pavement Markings (white), 2 coats 0.05 Stake Truck 1
Miscellaneous 5% of Above Minor Tools 10% of Labor 1
2
Thermoplastic Paint (yellow) 1 Stake Truck/Delivery Truck 1
Glass Beads 1 Applicator Machine 2
Primer 1 Kneading Machine 6
LPG (50 kg.) 1 Traffic Safety Device
LPG (12 kg.) Minor Tools 10% of Labor
Calsumine
Miscellaneous 5% of Above
Thermoplastic Paint (yellow) 1 Stake Truck/Delivery Truck 1
Glass Beads 1 Applicator Machine 2
Primer 1 Kneading Machine 6
LPG (50 kg.) 1 Traffic Safety Device
LPG (12 kg.) Minor Tools 10% of Labor
Calsumine
Miscellaneous 5% of Above
Tarpaulin (4'x8') Minor Tools 10% of Labor 1
Good Lumber 1
Plywood Marine, 1/2"x4'x8' 4
LABOR REQUIREMENT PRODUCTION OUTPUT/HR.

Foreman 500 sq.m./hr.


Laborer

Foreman 60 cu.m./hr.
Laborer

Foreman 80 cu.m./hr.
Laborer

Foreman 20 cu.m./hr.
Laborer

Foreman 50 cu.m./hr.
Unskilled

Foreman 300 sq.m./hr.


Unskilled

Foreman 50 cu.m./hr.
Unskilled

Foreman 50 cu.m./hr.
Unskilled

Foreman 50 cu.m./hr.
Unskilled

Foreman 50 cu.m./hr.
Unskilled

Foreman 6.30 m.t./hr.


Unskilled
Foreman 0.30 m.t./hr.
Unskilled
Foreman 171.30 sq.m./hr.
Skilled or
Unskilled 20 m.t./hr.

Foreman 171.30 sq.m./hr.


Skilled or
Unskilled 20 m.t./hr.
Foreman 70.00 sq.m./hr.
Skilled
Unskilled

Foreman 174.00 sq.m./hr.


Skilled
Unskilled

Foreman 180.00 kg./hr.


Skilled
Unskilled

Foreman 180.00 kg./hr.


Skilled
Unskilled
Foreman 1.40 cu.m./hr.
Skilled
Unskilled

Foreman 18.00 l.m./day


Mason
Laborer

Foreman 14.00 l.m./day


Mason
Laborer

Foreman 18.40 l.m./hr.


Skilled
Unskilled

Foreman 11.25 l.m./hr.


Skilled
Unskilled
Foreman 4.20 l.m./hr.
Skilled
Unskilled

Foreman 6.00 ea./hr.


Skilled
Unskilled
Foreman 1.00 ea./hr.
Skilled
Unskilled

Foreman 1.00 ea./hr.


Skilled
Unskilled

Foreman 1.00 ea./hr.


Skilled
Unskilled

Foreman 1.00 ea./hr.


Skilled
Unskilled

Foreman 1.00 ea./hr.


Skilled
Unskilled

Foreman 10.00 sq.m./hr.


Skilled
Unskilled
Foreman 25.00 sq.m./hr.
Skilled
Unskilled

Foreman 25.00 sq.m./hr.


Skilled
Unskilled

Foreman 1.00 pc./hr.


Skilled
Unskilled
UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR
Construction of Daclan E/S Open Gym

UNIT COST DERIVATION OF CEMENT


Source: La Trinidad, Benguet
Distance of Paved Road = 65 kms.
Distance of Unpaved Road = 6 kms.
Toatal Distance from Source to Site = 71 kms.

Volume = 48.00 cu.m.


Volume required = 48.00 bags

Cycle Time
Ave. Hauling Distance = 90.00 kms.
Distance from Source to Project Site = 90.00
paved road = 72.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Cargo Truck = 150.00 bags
No. of Laborers = 6.00 Laborers

A) Paved Road
72.00 kms x 60 min/hr
Loaded Trip = = 216.00 mins
20 kms/hr
72.00 kms x 60 min/hr
Unloaded Trip = = 144.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) 18.00 kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr

D) Loading Time = 150.00 bags X 1min./bag/man-day


= 25.00 min.
6

E) Unloading Time = 150.00 bags X 1min./bag/man-day


= 25.00 min.
6

F) Slack Time
= 6.00 min.
Total Cycle Time = 531.20 min.

No. of Trips/day 480 / 531.20 = 0.90 trips/day

Utilizing 1 Cargo Truck w/ capacity of 150 bags = 150.00 bags/trip

No. of days Required = 48.00


= 0.40 days
150.00 x 0.90

Hauling Cost
Equipment Cost = 1 Cargo Truck x 6,248.00 /day x 0.40 days =
Labor Cost = 6 Laborers x 312.24 /day x 0.40 days =

Unit Cost of Hauling …………………………………………………………………………………… 67.68 /bag


Cost at Source ……………………………………………………………………………………………… 215.00

Unit Cost of CEMENT ………………………………………………………………………………. 282.68


say 283.00 /bag
UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR
Construction of Road along Ambangeg Junction National Road to Mt. Pulag

UNIT COST DERIVATION OF COARSE AGGREGATES


Source: Gurel, Bokod, Benguet
Distance of Paved Road = 13 kms.
Distance of Unpaved Road = 18 kms.
Toatal Distance from Source to Site = 31 kms.

Volume = 8.00 cum.


Volume required = 9.20 cum.

Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.

A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.

No. of Trips/day 480 / 195.20 = 2.46 trips/day

Utilizing 1 Dump Truck w/ capacity of 3 cum. = 3.00 cum./trip

No. of days Required = 9.20


= 1.25 days
3.00 x 2.46

Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 1.25 days =
1 Payloader x 7,464.00 /day x 1.25 days =

Unit Cost of Hauling …………………………………………………………………………………… 1,821.74 /cum.


Cost at Source ……………………………………………………………………………………………… 450.00

Unit Cost of COARSE AGGREGATES …………………………………….…..………………… 2,271.74


say 2,272.00 /cum.
UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR
Construction of Road along Ambangeg Junction National Road to Mt. Pulag

UNIT COST DERIVATION OF FINE AGGREGATES


Source: Gurel, Bokod, Benguet
Distance of Paved Road = 13 kms.
Distance of Unpaved Road = 18 kms.
Toatal Distance from Source to Site = 31 kms.

Volume = 3.00 cum.


Volume required = 3.45 cum.

Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.

A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.

No. of Trips/day 480 / 195.20 = 2.46 trips/day

Utilizing 1 Dump Truck w/ capacity of 3 cum. = 3.00 cum./trip

No. of days Required = 3.45


= 0.47 days
3.00 x 2.46

Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 0.47 days =
1 Payloader x 7,464.00 /day x 0.47 days =

Unit Cost of Hauling …………………………………………………………………………………… 1,826.60 /cum.


Cost at Source ……………………………………………………………………………………………… 400.00

Unit Cost of FINE AGGREGATES …………………………………….…..……………………… 2,226.60


say 2,227.00 /cum.

UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR


Construction of Road along Ambangeg Junction National Road to Mt. Pulag

UNIT COST DERIVATION OF ABC


Source: Gurel, Bokod, Benguet
Distance of Paved Road = 13 kms.
Distance of Unpaved Road = 18 kms.
Toatal Distance from Source to Site = 31 kms.

Volume = 3.35 cum.


Volume required = 3.85 cum.

Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.

A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.

No. of Trips/day 480 / 195.20 = 2.46 trips/day

Utilizing 1 Dump Truck w/ capacity of 3 cum. = 3.00 cum./trip

No. of days Required = 3.85


= 0.52 days
3.00 x 2.46

Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 0.52 days =
1 Payloader x 7,464.00 /day x 0.52 days =

Unit Cost of Hauling …………………………………………………………………………………… 1,809.78 /cum.


Cost at Source ……………………………………………………………………………………………… 190.00

Unit Cost of ABC …………………………………….…..……………………………………………. 1,999.78


say 2,000.00 /cum.
trips/day

bags/trip

2,499.20
749.38
3,248.58
trips/day

cum./trip

7,430.00
9,330.00
16,760.00

/cum.

/cum.
trips/day

cum./trip
2,793.68
3,508.08
6,301.76

/cum.

/cum.
trips/day

cum./trip

3,090.88
3,881.28
6,972.16

/cum.

/cum.
Tuba NHS (Nangalisan)

Hauling Cost Soil Testing Building Cost Total


509,875.15 150,000.00 14,971,327.92 15,631,203.07
5.25 4
5.65 7.06
29.6625 28.24