. Repubtc of he Pines : Department of Public Works and Highways Bureau ow Region » Divito Lorboanga cy PROGRAM OF WORK (fercltypes of Pfect) Dae Inawe OF PROUECT? Taeenncron 7 15000;60000 CContiucion/impteverert of Acces foods Leeding fo Declares Toutim [source of Funes crmIesan Derirerions-nRi Ayla -La Paz Roos leoding fo Lo Pareret, Zamecanae chy reg Ooigoted Authority ltocanon: Retecsed amboonge ity \caL Deyste Compicte We caenaa oo FROUECT CNECORT [osstcee tering Date Tonepeevel Hee Mode oftmeiementoion ‘by eoniract (paOleCTDESCRFTION ston Uni Tena lope of Work Road weering 9ser259.34 61169750 e016 rood wiatn 70m, Roodbea win 1200. useose Coun (020m. he Isutoce Cours aismitk ot tong: 360816 nm fy 361 i, tone Kilometer 722k. TN EUV RESUME TECHNICAL PERSOMNE REGU escoton Ne. escoion Ne. Desceton No, (Goreme 12 [Ware ramp 1 rosctmareer T Hrerst Meer 2 |concreteSereaaer 1 |leterak Engineer 1 lButoxer 2 concrete vibretor 2 |ceomette surveyor 1 lsocknoe 3 [ecncrete cuter 2 |foreman a leoos Grader 2 |sorcuter 1 |uotano tot. teen 1 Jrco Rater 2 |sorsenaer 1 |oron 2 Irovooaee 4 [one seager mixer 2. |carerter 8 water ack 2 |pctcring Pn 1 floberes ites 2 later tone 2 |piote compactor 1 floterees unsctng) 2 kknaocing Macrine 1 [Cargo tack 1 |sotety Proctsoner 1 lhcotcoter Macting 1 ESTIMATED COST OF PROPOSED WORK TEMNO. DESCRPNON OF | uw | quant DREETSOT TOTAL Toa TRTCOS [PART A = PACILTIS FORTHE ENGINEER ‘ALLIG) [boron of eld Offce forthe ghee oa] os 10 aes, Bae Thain [Pesan al Rates asks quprent and Apsley a at 1091 ferthe Fld Ofc forthe Re Eger oe as sexenky. m0 Ala itaieteteee ee eeenice 936] month 867 272893.20 31412 PART 9 - OTHER GENERAL REGUIRENENTS alt) [eonshuchon Survey & akng ‘o7| im ai sone Taen07 97 85 _[Priect Mbcordlerbond ei each 7200 0.60820 5404.0 37 _|Sexzpaten Salety ana Heth Pogo 037) month a7 BiH 3248557 59 |vanisaion& Denison om] us 10 75358500 753.5350, PART C- EARTHWORKS 1 Toilz)_ [Renovator Actual shucises/Obsniten oa samn 00 reneree aes Tol(ajb2 Removal ot Acwal uskres/Opmueten 2ai]_cam | 1802850 1962957. T3196 Toia)a2 [emovel of Acwal Srockrer/OomaIO ona] 3500 155098 was Totle)_[Renovalot Actual Sivekren/Oomusten eis|_cum 70 0081.05 Taz810 102))_[Sipla Coreron Beevaton var] com. | 507750 e787 Taine Teale [sivenre Beovaton o7|_cum | 250000 so18924) m8 Tco)_[revnaaton fk 0a] eum. Too T7907 17806 caja [fine Cavers ond ram Beaver 03] cum 3550 9.47487 012 0 i}= [ebertnart tor Roadway Beavaon Ts com | 515950 easoraT 086 TOs( ie |Rrose Rovoaten ose) sqm | 2579500 41120670) 1596 hiRopvolc of ne Pippinee Deparment of Pubic Wore ond Highways ueas on o3ien = Sener tarboange cy PROGRAM OF WORK Fetal ype of Pej Bae inane orRRoHeT= [enericion 7 asoomeo Corvructevnprovement ot cca Roc lacdngtoDecixadtoutm [sure of nce erasieGan esters Nt nya latestoostacdngieiototecr tarbomrge Gy [ye obigcted Adhoty locanox tomcses erboonga cy lea Dato Coneete cain PROIESTEAESOR: Desabe tang ale Genassee tees Node or motertason By contect pRowramcurion eon a Ta conection: Rec Waring T TeSbam an. waters 3aaN6 Fecowein arom cers wth ‘200m eioboe came osm nk Iettengte aR mm) 241 tm 722i i STREET CA ROT = e Oerpton Ne — % fare 12 [Raa 1 Rae earee 7 free & [ome sceecer 1 ster engree : nace 2 lemnceteverater 2 [esonette sever : tote 3 [esneetecuter 2 fern : cos croser 2 force 1 otras Lt. och : ocean 2 ertercer 1 |e 2 ajoocee + |onesoager ter 2 [carpenter : tern 2 rotenne rn 1 [aber tess 2 bt 2 |p compactr 1 | aperen trates 2 Jneeirg Machine 1 Jeapeinee 1 set Pocttoner Y cote oc : ESTIAATED COST OF PROPOEED WORK sor SRST roan. ESCRPTON SE eee [PaRTA- PMCS FORTHE BONER 711) [Bouton cece te Grae oa] Tae wan | aan ‘xxani Poenineerations meeeetedzeree| oa] us we seacooar| summer ‘at [Opmcn enducarence of ate Tne ener | gal monn | __ aa? aren) sasise FARTS OTHER GENERAL REGURENENS 3ai)_[Sonmuston sever & otha arm. 3a] ania] amr 25 —[paccrmecarsonoad aor] eoen_| 200 Toa0nze 50460 87 |osspoten sae era teah PaO esi] monn | aa? faiseiaa| ——saanser 39 cians Deven onl Tz 7essa0| 78600 aR eanmaWonRs TOI enero Ac anORIC coa_each [20 Taoara aaa TOIRIEE [tovova ot Achat tchrevObtacten zail_ com, | Tebaaso pease Eo] cea [erect Ach tached Obaion Goan [ato resin mae TOI) [orev ot Achat tockeeObucion eral eum | 7050 Topas a0 1222) [pin Coron con TE enor Tass Teale eeive icevcion anil cum | —asa000 sia Ey 7aH9) [fans eo2|_eum | 1000 Tra rae Tii6e fos Gwen naan ocoasen oms|_cum | eo vearaa9 2201 Toa [ermancren am teadvoy Becton Tal com | s79520 Tyesaoiar 2056 Toile [ewose Renesien ase] sam | a573500 ai260 TseSRETEOR, Tenn) = ot [ow | awe | Sassen em EAE COME Zan) eaegse a cove mal _an | ema] ——yaaecmne | aa fanre-awact comms Sat) Perlite come oa wom [som aaae = Tit fen Geren co Pe om] sam a0 zara 2) Tit fetons ener CowelePvere 7285|ram_| tanooo| arenes ime Title Peterd Coven Gale oveer Wai] an tanten| 7a av0s onan fant 6 eANAGEAND HOPE ROTECTON SRUCTIRE wollte Fetochoties ee ma “oats [ert ea ciel “ke [zoe ma@ az ais furs Crew Gee Toei] cum | viesoo| wemsmneca| scare ‘ore feovcmere cor] eum [1030 aaa seaa0 Seon poe caves ood|_hm [a0 eaeaa|——2anoan zane os care oa] hm [ean area 75062 niger [eae ain oe] och [ean verraas| patos age! [eae oor oat] ocr [can ras] aman a) fuettrone 5st oe st oa Bre oar toi [oesetnee Ges" an] em [aan mrase| sana soa bere naony cas) eum [ean ara 88 Par ascRLANroUS HRVCTRE zis) era vb er on] ae [a mms oa iN) few | sqm aac Tena oo Tose equ San) aa eocn [200 7 OE Gat iekeclomee nemeoerc Towne maine te) | aaa] sam ince aaa ra 1223 [tess erence rover! view! | o27| vam | mao areas rE) TOTAL ieee 7 TaeaasarRET COT TEMNO, DESCRTION Ter unt | uss —= (mrcon [PART -SUBBASE AND BASE COURSE ZPoIl)_[aseacteSubbow cou aia]_com | 1900200 Tezea0a36 Tas PART €- SURFACE COURSES Soot] [evsvelSatase Comme oa] cum | sian Bere Tae819 Siifijel Pariand Conert Connie Paver 74) sam 35400 55997507 or) Bil()e1 Partnd Conert Console ovement 25 sam | 2380000 310081687 1x08 Sills [Patan Cement Conciete ovement 76] sam | 950800 701 19705 woz [PART G - DRAINAGE AND SLOPE PROTECTION STRUCTURES “aoalla [Pevorcra see zal ie [#5050 Tss7ac81 wie allo [perrorcrasiee ors] | 202800 Ear) en Willis [ssa Conawie, Gone Tass] com | 18500 Es 00808 saa 778} |isan Conaote oar] cum. 7050 ‘28481 er SOOT BT [Poe outers 006) 1800) aaa 22 5001165 [Ree Cuber 027] am 7500 279821 29052 s029361 [ecion osm oi3| eoch 600 19776635 2296108 S22[461 [Conoete Cover ons] eon 00 3596325 S973 305()]_[WetalRone Bring oa) ae! 20 Bi7sai “79607 Bosiz |Srotea ep. Cian = 09) eam 2100 T7758 337025 30601) lene Mover 85) _eum. 6800 aia7aaai 2055.48 [PART H - MISCELLANEOUS STRUCTURES OR) [Corerate Cute & Guten or] aa v0) Toa Tass we wil) [saewax on9] sam, 24800 T7610 ‘7708 ost [Regula Sane FAC) a3) each 7200 1970289 asia Iai) [eateciocea Mermopbate Paver matinee (Wie) | 082) sami 33800 eines 712 21212) [Rateciotea Teropbate Pverenl Matineselow) | 02%] vam 26850 218.661.96 3438 TOTAL 700.09] P 7emsass.87NAME OF PROJECT: — Conshvsfion/Improvement of Access Roads Leas. _ fo Declared Tourism Destinations - NRJ Ayala - La Paz Road Leading to La Paz Resort, Zamboanga City Zamboanga City {EAKDOWN OF ESTIMATED EXPENDITURES ‘% OF TOTAL ‘AMOUNT |. ESTIMATED COST A. DIRECT COST Al. Labor 151 2.265,602.35 A.2. Equipment Expenses 891 13,363,863.84 A3, Materials 414 60,206,019.68 ‘SUB-TOTAL (DIRECT COST) 50.56 P 75,835,485.87 B, INDIRECT COST (Per D.O. # 197, s.2016) B.1. Ovethead, Contingency & Misc. 495 7,420,390.94 (10% Max. of D.C) B.2, Profit [8 % Max. of D.C.) 3.99 5,984,756.61 C. VAT (5% of D.C. ond LC. Per D.O. # 197, s.2016) 297 4.462,031.87 SUBTOTAL (CONTRACT COST) 62.47 Le ¥3,702,665.10 Il, ESTIMATED GOVERNMENT EXPENDITURES 1. Engineering and Administrative Overhead (3.5%) 3.50 250,000.00 2. Detailed Engineering (1%) 3, Reserved for the Payment of RROW 4, Physical Reserved 34.03 51,047,334.90 TOTAL ESTIMATED PROJECT COST 100.00 | P 150,000,000.00 Prepared : [Checked : ELWICK P, ACUNA Engineer Il ngineer II- |Submitted : Chief, Construction Division Recommending Approval : Approved : Regional DitNAME OF PROJECT: — Consh-ction/Improvement of Access Roads Leac _ to Declared Tourism Destinations - NRJ Ayala - La Paz Road Leading fo La Paz Resort, Zamboanga City amboange City BREAKDOWN OF ESTIMATED EXPENDITURES ‘% OF TOTAL ‘AMOUNT |. ESTIMATED COST A. DIRECT COST All. Labor 11 2,265,602.35 A2. Equipment Expenses asl 13,363,863.84 A3. Materials 40.14 60,206.019.68 SUB-TOTAL (DIRECT COST) 50.56 P 75,835,485.87 B. INDIRECT COST (Per D.O. # 197, 2016) B.1. Overhead, Contingency & Misc. 495 7,420,390.94 (10% Max. of D.C.) 8.2. Profit (8 % Max. of D.C.) 3.99 5,984,756.61 C. VAT [5% of D.C. and L.C. Per D.O. # 197, s. 2016) 297 4,462.031.67 ‘SUBTOTAL (CONTRACT COST) 62.47 Il, ESTIMATED GOVERNMENT EXPENDITURES 1. Engineering ond Administrative Overhead (3.5%) 3.50 5,250,000.00 2. Detailed Engineering (1%) 3. Reserved for the Payment of RROW 4. Physical Reserved 34.03 51,047,334.90 TOTAL ESTIMATED PROJECT COST 100.00 Pp 150,000,000.00 Prepared : [Checked : ELWICK P. ACUNA Engineer Il [Submitted : Chief, Eonstruction Division Approved : ORGE U. SEBASTIAN Regional Di fszioree — [over Tove pz ———[araweree | eevee araomaene asses | TRE] es] loreioee | reciever lerewreve‘siavevowioL BeSeaae | | ESE 8) [sete erase ne Sat a ga eR EBT BUPERT FON TOL =A rpvainoo:wer TT A TRE NTURE Pa ar Tn Bip uray esouiey perDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction/Improvement of Access Roads Leading to Declared Tourism Destinations - NRU Ayla - La Paz Road Leading to La Paz Resor. Zamboange Cy Hlem No./Deserption: 41.119) Constetion of Feld Office for he Engineer Unt of Mecsurament LS. Oviput per hour 7.00 .%9.00 me. = Cassoom, for vant 190 Govemment Fld Ofte, ly farished ot shown on plone Designation No.ofPenont] No.ofDay | Dalyeate | Amount or Cont, Foemen 1 800 ensa 439536 >. Meron 3 8.00 443.20 10.83680 le Comenter 3 00 40.20 vo.ss6e0 Jd. Laborer 6 800 324 1692752 Wea z EE Nome and Capecity Equipment | Ne-2f Daye | DailyRate Amount B eevieriont ROTA ACE Rave] lo. One Bagger Mier 1 00 137600 825500 .WolerTruce 1 1.90 19.0000 19.6000 IMinorToos 10% of tabor 4259.65 TETTTE E BES. epee aT I I 7a7iB13 5. [ouipuifeay as Name ond Specticafions Gventty | Unit Unit Cost ‘ammount veer |. Earthwerks (Excavation, Embankment, Bedding) Jo. Gravel Bedding 350] cum 20275 420958 lo. Selectec rit 100} cum 328.35 23880.50 le. sca Poisoning 20] 130000 4790.00 li Conerete Works (footing Columns, Seams & slab on Grade) lo. Portane! Coron? $000| beg 28500 25,650.00 lo. Cruthed Gravel 2100] cum 1.20278 2525775 Washed Sana e00| cum. 120275 21,647.50 Reinforcing Bars(Footing Columns, Beams, & Slabs on Grade) Jo. Dstomed Round Bor Grade 40 18500] ko 3800 1682000 lp. No. 16GiTie Wire zac] ig 2000 7400.00 Iv. Formwork (Columns & Beams) lo. Coco wumber com] bat 2450 980090 b. Crdinary Plywood, 1s 200] pe 38500 99090 CNN Atwood 500) kg 650 32500 |V. Masonry Works (masonry walls & plastering) Jo. CHBe hk 4000] pc. 1600 19.400.00 le. Fortane! Cement 4500| bee 28500 1282500 le. Wosnea Sane e00| cum. 1.20278 9,422.00 JS. Torn eh. X mn R30 4500] “ko. 3800 2470.00 Je. No. 16Gitie Wie 250| ig 3000 ‘20.00 IV. Doors ane Windows ls. D-1,Holow Cor Fish Type swing door 200] set 176525], , 380052 complete w/ accessories, 0.90rv2.1m = lo. Wels Jalouse window, 14m x 1 2m 200| set 92400 128.00 Jo. W2, Jalouse window, 28mx 1.2m 200) set 1.84800 368600 + ‘Sub-total for e 185,176.90. Sibrotelfore( 1] z 31a Sass [Brest Com ETAL Sep 21697 [G__[Overnsc, Contngenciet ond MRSSTGnSO TE pO Lae B97170 i [Contractors PomerT $F por. 216 313736 I. — [Value Added Tx VAT SB per 010.1975 2016, 2296880 bi Tretar un Cost He28DETAILED UNIT PRICE ANALYSIS erouecrnave Certuclnprovaran' ef ces fats nding fo Dctred Tom Desa fae aaa nod ta Forbes Sorbecnge Ci emt /Omofon, An) nose, 70.900 Waonienarece Suisse ho uit ull (eminent omnes eigen eaten] Noatoon [Baits [Avon es SERRE : : SS met, [sectoon | cata [Arent 7 eran aR EEE : : hee 1 1 2 oem a Nore ond eecicons coceity [ont | tntcot [avout as la. tet wns Lh SSeat tem. vam] is sao] 1000 E Saskemmt sem] So] Tateoo E Bascom ‘an in| “tio Perec carom ‘emo] ie fio] “Seu e Tenman Soatncany xa, 8 So] Some R* Nonmae:tontecte za| 2 me) Boe E. lanmmcbacsise aa| fe ‘ro, Save e lonmaabater se ito] oo) "oem DP igemaceerd toe] So) too [aoe 2 rm onceots temo] oe 2m] Soe Late ee] ss) 2 I mer tre Gomete | BB] ism Na Rocio LM tpt Rote te! engspen 200 om] z3100 ES Pecatindagectgcsctanewah | fo 33] ete epamedhcsing go 2 269 nism] "a Rete voit 8] aso Sorc 20 ono] ios IX Sony ene Soup bended true stooo| bas. soo too E Raced aay upeess ios] ee sms] esnoo Emacs smo| fs ‘won| oo See ie nat weno] iS os] a canoer mon smo] *e oan) ates REE [asa Fare G_Sensal Sonera aaa ee freed er Va Seco aeraPROJECT NAME: Item No,/Description: DETAILED UNIT PRICE ANALYSIS Construction/improvement of Access Roads Leading fo Declared Tourism Destinations - NJ Ayala - La Paz Road Leading fo Le Paz Resort, Zamboanga City A.1{3} Bunkhouse, 7.00 m.x9.09 m. taper et oueutperhou i Ie eprertolii perenne ie RTE F - ec ae - alec Tez, [peatoon | alvice [Aron SRT A aso - - a ; : eae —— awe anon ds Eder eae wo | el seas | 1 Paanae ea eae ree ota | lee ee ieee ee nece iat ie| 8s Bs 28 Ce acecrae Palit me aes einer 2) mee] sees emer celui oe eta Eee renee melee Fioa| tt aeee clea pte onl me) oe a P iathcace seol Es ae Be sismra neare ee te i 2 2 | ant ons Ce es teins 2 & oe 28 anes eecee rl ae ed Ee eee ee reeks a me a esses oe; seen br Paaeeabeem eee pe 4 cles a zee ied sees Be es aoe ste el Pees x8 Ae Beene ee elie ete ms Seer ica meetin 100| wt pees ta hone sei eine wieemeey inl Goer t casee arc ea a ste sna sie Stas ae| os nen 2 Se ae ae oe ae een meee aS ee cere cies in| a aoe eae acter ws oa Par flere encour ee tee ue ie SEES ——. [—pecroorere SS Se Sere oe Roo ee a aneDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Constuction/Improvement of Access Roads Leading to Declared Tourism Destinations - NRI Ayela- La Paz Road Leading fo Le Paz Resort, Zamboanga City Item No./Description: ‘1.1110 Provision of Furitures/Fxtures, Equipment and Appliances for the Field Office for the Field Engineer Unit of Measurement: Ls, Output per hour Quantity: 1.00 Designation No.of Persons| No.of Days | Daily Rate ‘Amount labor SuBTeTaIForA F 7 Wo. oF Name and Capacity ceuipmant | Ne-0fDeys | DallyRate Amount Equipment, (O14 ACEL Rates) Sobre FE 7 efor i = b-_[Oviput/aay = Ssieey Name and Specifications Quentity Unit Unit Cost ‘Amount [Marea lOfice Equipment/Faciltos & Supplies Blectric Desk Fon 200 nit 1,870.00 2740.00 Folding Beds, Good Quaitly 2.09 och 2.70000 5,400.00 Plows w/ plow caves. ted shass encblarket 2.00 each $.000.00 10,000.00 Double bumer gas stove (Gasul) 100 writ 3.70000 3700.00 10 cups Rice Cooker 1.00 nit 2500000 2500.00 Vorious Office Supply 109 ts. 45,000.00 45,000.00 (folders, Bond Paper, Yellow Pads, Ball Pens, Pencil Envelopes, etc) Kitchenware 100 Ls, 30,000.00 30,000.00 (Plates, Spoons & Forks, Glasses, etc.) Dining Tobe 100 set 8,000.00 8,000.00 Digital Comera 200 set 12,000.00 24,000.00 Rottigerator (2 Door, Digital - Inverter) 100 set 25,000.00 25,000.00 Celighone 4.00 set 1500000 60,000.00 Loptop 100 set 60,000.00 80,000.00 Lighting/Water atures lo Electrical Bil es? mos. 3,000.00 26,000.00 lb. Woter Bi 867 mos. 1,800.00 ¥3,000.00 le LPG (11 ka) a7 mos, 1790000 8,465.67 SubTolaltore E SAE I __[Drect Con (C= A 328,006.67 [S._|Overhead, Contingencies and Micolaneour Ber DO. 97,6 DOTS Ik. [Contractors ProfiCP) ‘BR per 0.0.197, 5.2016 EPO [—Welue Added Tax (VAT) ‘3% per 0.0.197, 5.2016 17.596.36, [-—_[Tetal Unit Cost BET ADSDETAILED UNIT PRICE ANALYSIS PROJECT NAME: CConstruction/improvement of Access Roads Leading to Declared Tourism Destinations -NRI Ayala - Le Pox Road Leading fo Le Paz Resort, Zamboanga City Item No/Deseription: ‘A1.216) Operation and Maintenance of 4x4 Pick Up Type Service Vehicle for the Engineer Unit of Measurement month Output per hour Quant 367 Designation No.of Persons| No.of Days | Daily Rate Amount [A ]labor lo. Driver 1 260 42.92 109,808.20 Wabteralera F TORBOEDS No.of Name and Capaci No.of Months | Monthly Rate \mouni wot Equipment _| No-of Mer my ere Equipment, (14 ACEL Rates) Subtotal fore E = e_ [ore I TROD. [D__[Output/eay = See Name and Specifications ‘Quontity Unit Unit Cost ‘Amount [Matera lc. Diesel 2,400.00 L 31.00 20,500.00 lb. Spore Ports io] Ls. 40,000.00 40,000.00 le. Engine Oi! & Lubricants 100] Ls. 12,090.00 12,090.00, |e. Miscellaneous woo} Ls. 30,000.00 30,000.00 SapTaTTrE F TEXSFODO F_[Dreot Cont [E+E] Z2A5320 [S._|Overhead, Confingencles and Macelaneous BEBO. 17,5 DIS : I. [Contractors ProfitiCP] per D.0. 197, 5.2016 = [.__[Valve Adaed Tex (VAT) BE per DO. 197.5. 016 Teams Li; _[rofal Unit Cost S013.DETAILED UNIT PRICE ANALYSIS PROUT NAME Corstuctonvmeroveent of Aces Ror nding fo Deir Teun Detten-Nl Sul taPor ou tod ea Bort, farooange iy WietNecwemert km Sutter howe one oon outs os To-cfPowrs] Nowe/Doe | Baiveaie [Avent Es fore We fe Geodetic tnincer 1 nas esis] sansa fe Saled Laborer 3 ie tam] ati30 fe tabewer 3 ta som] thara7e foromce wots ja. Geodetic Engineer 1 3343 633.31 28,187.96 b Seed Laborer 2 ose waz] e081 SEEGER aE wane endorecy Tee, | nectoan | vatcot [Amount oR a RRR a. Totton w compete enon 1 soxosco| —anoinon (Equipment to be tumed-overto the Regional Office after Project Completion) Sab ToTSTTOTE F BO GOODS Crore ay T I 294,138.44 D[Oviput/aay O82 en Jeay Name and specifications Quontity Unit ‘Amount | Mareras lc. Standard Stake Plan (800 mm x10 ram) 80.00 Pe 490.00 32,000.00 lb. Blue Printing 490.00 Pe 15.00 6,000.00, Iwiscellaneous 5% of Materials Cost 1,900.00 SubTolartere E SISO F__[Dreet Gost (+E 34,036.48 [G__|Overhead. Contingencies and Miscellaneous TOR per DO.197. 5. 2016 58.108.64 F.__|Gontractors Profit(P] ‘8% per D.0.197, 5.016 DIDI 1, [Valve Adeied Ten (VAT) ‘3% per .0.197, 5.2016 31,506.15 [i [otal Unit Gost 785:381.88DETAILED UNIT PRICE ANALYSIS mroutersane Constuctonneroverent t Aces Roads sting to Dire out Destin - NRL syle la po Rood tengo Pax err, tamosonge emo /Descipn: aS jc tboardigrboard UatetNecswerent, each Outs porno oan 20 herb. 34016 Ss NovotPenons] NovefBam | Baivaaie | _Anounl ee Je. Const oeman 1 20 anga| izes S Sieduacer ' 200 faze ‘ses eae bor 2 ate Size] tine SISTER - ea ane a/Capoty ee ee Baa EAL SESS z : [e. [Tfotal (A+B) I 3479.20 Sloan ee ame nd Specicatons es ee aes Je ordnance xt am | pe roo] atom fs sec een zo |b soio0 | Beeoae ened urrer tom | wah sco] Sunoo & Asoteg on na 00 io ‘00 ‘S000 TESST z 7m fF [orearoarE=H as [5 —[ovetad Coningeie ond isetoneoe SOB teats foams ome Sepa bo WEE DIE aaa i Wate aaier oc at pedo WEE BIE 7 f—faariarea aaDETAILED UNIT PRICE ANALYSIS PROuRCT Hane Cereuctonmproverent ot coe oc edn DectoenDatntong = Ati Por ood tose aden tonceanae om Yemno/beiipfon: 47 Gecipaon cey and Heath Rogen Untethiecnremen mon ooar t@ onsen Se ee ee ooo fa. ster octone 1 | ssp00 snse| 795940 Sandor » | dete sds] reson Tore andGepecy maw, [seetoon | Dalvie | Arai ern Te A Re "Ronn Sue ered sodes saconco RSE [am = eames t a Seema ae Wore ord Secon cvontty [ut | vateot | Anewnt eae E nbbereect iengwistestn sic) | 2400 | per Banos |e ao Sorin Seve hong ter oo ooo Sioa0 pan cact ences rotenat Bd : voor] ——_nacoao e Saevece ae | Soo] noo sia = ——arans = pesos arora [S— [oreoce Con goin aa eR SSE EATS - [onset ectiee esse waas EES rane ecerar ah asceeate eaDETAILED UNIT PRICE ANALYSIS PORCINAME ——_—_Corsuetonmprovmenot ce oot Lead lo Decred Tum Desist fia rhe co es ares Sonosanae GY tenne/Deiplon: 89. Mebaaton &.Demebttin Uatetnecweret US outsertow ome 100 —s We aPonon | Fevetban | baiecio | Anau aa REE : Tene ond avec ed, [ecto | Save | owl 5 ron ar Ee tow bed ater 1 so | seco] rotate e Woertuce 1 seo | wraooo|—"seao000 Ee bocinoe 2 | am | teemm| tesco fa suncczer ' sco | woseoo|—tastonoo fe Dumptvck + | sto | tissnoo] zzz SEEETET Ea fara a Soar a vane dooce a Ras TEESE ; ; rE ED Sa Con goa ona RTT ee y fe fesaiecer tame Sree Waa : ar a Teneo eas TaePROJECT NAME: Item No./Description: DETAILED UNIT PRICE ANALYSIS CConstruction/Improverient of Access Roads Leading fo Declared Tourism Destinations -NRI Ayala'- La Paz Road Leading fo La Paz Resort, Zamboanga City 101/2) Removal of Actuel Shuctures/Obstuction UnterMecnrerert: eek Cokuteerhene 100 cumie Surat "a9 ci tamer Biting Headel (200% 180 54.00_cu.m. —e Desraton NovoFPovons] No-ofDaw | Oalvaaie [Amount Came es Cone fermen : cas ange sra0s SS abe 2 oss Sis ae SESE z aa a Name ord Ceci Novel = ren ochy eee, [seston | oaivtate | amount 7 aren BCE kus a. Bache wf rcker 0 cum) : ost vesseco] —saeuar Sounos (9 abcom|ctorioading 1 oat teaco| 990 S bomptusessoya) ' eas N3en0| Hasan STS ze aaa t | ae S— focus i emer Name ord Specoctors Gently [wat | awteer | amount Wee TSE - : F—[eectoonere mem Screed Gorges aS ROSE ise fe feonesstrs Some Se pr Do WEE ie i fiesenaaea Epsom in haiatat aDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction/improvement of Access Roads Leading to Declared Tourism Destinations -NRI Ayola- Le Paz Road Leading to Le Paz Resort, Zamboanga City lem No/Description: _101(3}bz Removal of Actual Structures/Obstuction Unit of Measurement cum. ‘Output per hour 35.00 ‘Quantity: 15902450 xiling PCCP (Vere With) Designation No. of Persons | No.of Days | Daily Rate ‘Amount a ]lebor Jo. Const. Foreman 1 5358 ens2 22804.97 lb. Unskiled Labor a 58.65 942.24 36,728.46 SubTotal ork a ESE Too Name and Capacity Eeverent | No-otDoy | Daly Rate ‘Amount 1. Equipment, G14 AGEL Rates lc. Backhoe w/ Pavement Breaier (0.89 cum) 1 53.68 15,98480 897,727.24 lb. Payloader {1.50 cum), [X80-2C 1 53.88 13.8540, 743,927.39 Jc. Dump Truck (I2cu.yel) 1 2583 11136000, 304,782.71 IMinorTools ‘10% of Lobor Cost 6,956.34 TubTela ors e IESEES [crore ae I 1, 982957-12, [D.—_[Oviput/aoy, 25000 —cum/aey Name and Spectfications Quantity Unit Unit Cost amount [Materials SubTolaltore e 5 [_[Drect Con (e= 4) T829S712 [G.__[Overnead, Contingencies and Micelansous TOR per DOT. = DOS 1982571 Ik. [Contractors ProfiCP] ‘8% per 0.0. 197, 5.2016 158,686.57 I. —_Velue Added Tax (VAT) ‘SE per 0.0.197, 5.2016 11699447 [Total Unt Cost TSSDETAILED UNIT PRICE ANALYSIS PROJECT NAME Ayala - La Paz Road Leading fo Le Paz Resort, Zamboanga City Item No,/Deseription: 101(4)a2 Removal of Actual Sttuctures/Obsiruction Consiruction/Improverent of Access Rocds Leading to Declared Tourism Destinations - NRJ Unittniconsemen nm Cust porno 500 Suen oso Eng ROPE 760m) Detgncton Noweffesors] NocolDae | DolyRcte | _Anout ae lc. cons. rrenen 1 ons ange se Gre oner 2 a8 seize Ba SERB F eS Ware ond Gapacty Bae, [necro | osiveate | amount 5 ER SACS a. acct 080 eum) : as vaareco] 7500 B. Soommuckta- sm : oa aneas| ‘Saas Minortook os tabor Com Naas EEEEE Eas le poars 1 TES Slow iS STS Name ond Spector rs ee ee TSREEE z : FeSO SEH Socata Corio SOS MESSRS TE SOO EME Tastse fe feornscers ome oe Se oo WEE Ts Te vas ego AD Se pedo 2S a i festnresr SeDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Ayala - Lo Paz Road Leading fo La Paz Resort, Zamboanga City Item No/Description: 101(6) Removal of Actual Siuctures/Obstvetion CConsiruction/improvement of Access Roads Leading to Declared Tourism Destinations -NRI Untetsecawemer cum Cutstpernony 20 cunt ne hemor eng RC Deligrcon TectPevo] Reotbon | Daivacte [Amount = Ja. cert fremen 1 a ana] aanaar S Sitoatsse : a azo) auaas Une cbor 2 a Sim] doiase SaaaTE z Tas Wee ard Conc ee, [rectbon | baiyrote | _ Amount 5 Ra oT RCT lc. sccthoew/ treker 020 cum) : a0 ssrauso] agaist DE sectnce dente] terloadeg ' io tases] Issues fe Sumptace(izcuy) : an Weiooo|—2saana0 fe. eikoout : a ved aT SESS asa sree 1 1 eseat Soames 1 aay Name rc oeccaone vantly [vat | vnteot [Anon aa le oniacentene 70s] set aisoso| ——wraasc0 TESST ras f—[orectoaro=8 oats [S—foatens Consens an Tareo RoE Toa a ee pede wee wie na i eaoe tere Te pe DO DEE DIE a f:—fat cat aDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction/improvement of Recess Roads Leading to Declared Tourism Destinations - NRJ Ayala - Lo Paz Road Leading fo Le Paz Resort, Zamboanga City lem No,/Desetition: 102(2) Surplus Common Excavation Unit of Measurement: cum. Output per hour 60.00 Quantity 5479.50 For Disposal Detignation No.of Persons| No.of Days | Daily Rate ‘Amount a Jlebor la. Const. Foreman 1 1183 e192 724042 lb. Unskiled Labor 2 1183 34224 209697 WbwaeA = EES, Woof P Name end Capecity Ecverant | Ne-0fDay | Dally Rate Amount 3. [Eauipment, G14 AGEL Rateay lo. Bulldozer, D6H SERIES It PSDS/OD 1 1183 27,082.00 319,880.51 Ib. Payloader (1.50 cu.) 1 1188 1386400 16404289 lc. Payloader (1.50 cum) et disposel eree 1 296 13,864.00 41,010.72 Je. Dump Tuck (12 cue) 2 1183 11.380.00, 268.829.87 Subtorartors F TTT [Soran as) I 09,075.17, D._[Ovipui/day “BODO — com iaay Name and specifications ‘Quantity unit Unit Cost Amount ater SubTotaltore z = [Dect Gost (C= ©) Baa [S__|Overhead, Contingencies ond Mscelaneus TOR per D097, 5 D016 30 907.32 I. __|Gontractors Prof(CF] ‘BK per 0.0.197, 5.2016 A 72585 [L__[Walve Added Tax (VATT ‘SR per 0.0. 197, 5.2016 IBS [i [rota unit Cont 7650DETAILED UNIT PRICE ANALYSIS PROJECT NAME: ‘Ayola - La Paz Road Leading to Le Paz Resort, Zamboange City Item No./Deseription: 103(t)e Structure Exeavation Consituction/improvement of Access Roads Leading to Declared Tourlsm Destinations - NRJ Unit of Measurement: eur, Output per hour: 2000 Quantity: 2.54000 For Disposal Detignation No.of Persons| No.of Days | Daily Rate Amount Alber la. Const. Foreman 1 1588 eng2 9.71428 lb. Unskiled Labor 3 1588 34224 16.299:18 SuBToTa Tora a EDIT " Too Name and Capacity Ecuinment_| No-ofDays | Dally Rate Amount 15.) Equipment, (014 ACEL Rates) lo. Dump Tuck (12 cu.yal) 2 1588 11,360.00 360,680.00 lb. Backhoe (0.80 cum} 1 1588 12.2940, 195,199.00 Subtofalters, F SERED S_ [Toran ray I SEL eP28T D_[Oviput/a Teo —cumseay Name and Specifications Quantity Unit Unit Cost ‘Amount | Marenae ‘Wabtatettere F 5 F__[Dreet Cont (6+ 5 Seaa [S_|Overhead, Contingencies and Msceloneous TOR per B.O 97.2016 36,169.24 [E.[Conttactors Pront{CP] ‘8% por 0.0.197, .2016 B55 I. [Valve Added Tex VAT] ‘SK per 0.0.197, 5.2016 3481.65 [s-__[Total Unit Cost 253.84DETAILED UNIT PRICE ANALYSIS PROJECT NAME: ‘Ayala - La Paz Road Leacing to La Par Resort, Zamboange City Item No./Description: 1092) Foundation Fil CConsruction/Improverent of Access Roads Leading fo Declared Tourism Destinations -NRI Unit of Measurement: cum, Output per hour 12s Quantity: 10.00 For RCPC Bedding Designation No.of Persons| No.of Daye | DallyRate Amount A. Jlabor lo. Const Foreman 1 1.00 snis2 sri92 lb. Unskiled Labor 4 109 342.24 1,368.96 Subtle ora TOs a No Name and Capacity ccuipment | Ne-ofDavs | Dally Rate ‘Amount IB. Equipment, (O14 AGEL Rates lc. Plate Compactor (5 hp} 1 1.00 984.00 984.00 lo. WaterTruck/Pump (16000 t) 1 0.01 19,6000, 196.09 [MinorToo 10% of Labor Cost 198.09 Sub Tefal ers e TaEae [Toran ray T i 3.35897 D-_[Oviput/aay, TOs —somJeay Name and Specifications Quantity Unit Unit Cost ‘Amount Ewiararaie Jo. Filing Materials 11.50] cum. 1.20278 13.8313 [wel-graced sang) SubTorerere = TERT SS F__[Direct Coat (C+ 17,190.59 [S| Ovemnead, Confingencies and Miscellaneous THR per O97, =. 2016 1719.06 i. [Contractors Proft{C] ‘BE per 0.0. 197, .2016 1375.25 [. [Value Added Tax [VAT] ‘SK per 0.0. 197, 5.2016 oraz [i [Total Unit Cost 2IB9DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Aycla La Paz Road Leading fo La Par Resort, Zamboange City Item No./Description: 103(6)a Pipe Culverts and Drain Excavation CConstuction/improvement of Access Roads Leading to Declared Tourism Destinations - NRI Unit of Measurement: eum, Output per nour 2000 Quontiy: 85.50 Designation No.of Persons| No.of Days | Daily Rate Amount IA. ]lebor la. Const. Foreman 1 033 ens2 326.99 lb. Unskiled Labor 3 033 342.26 548.65 Subtotal fork E BEE Woof Name and Capacity Ecuinzment | No-otdaye | _DailyRate Amount 1B. ]Equipment, O14 AHL Rates lo. Dump tuck (12 cuye) 2 03 11,360.00 12,141.00, le. Backhoe [0.80 cum, 1 03 12,298.00 6.57088 IMinorTools 10% of Labor Cost 87.58 Sub Totarore = TET e_frorar aray I ESTE D-_[Ovtput/aay, Teo — cum Taay Name and specifications Quantity rit Unit Cost ‘Amount E_|Mareram SubTotal ere e i F__[Drect Gost (+ 5 Taras [S_|Overnend, Contingencies ana MaceTaneous TOR pe DO_ 7s DOS 196749 F.[Ceniractor’ Profit] ‘BE per 0.0. 197, s.2016 157397 [—_[Walve Added Tax (VAT) ‘5K per0.0.197, 5.2016 1160.82 nTrotat unt cont 25.11DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Constrction/improvernent of Access Roads Leading to Dacired Tourism Destinations - NR) Ayala La Paz Road Leading fo Le Paz Resort, amboange Cy item No/Detcfipton: _1}e Embankment rom Roadway Excavation Unitot Measurement: cum. Oviput perhour s000 Quant 5199.50 comoacied Volume Deticnation No.ofPewons] No.of De | DaiyRate | Amount Kleber Fer excavation Work Ja. Cons. Foreman 1 1045 onse este.18 Io. Unsiled Leborer 2 04s baa24 Tastes spreading ond Comecetion Ja. Const. Foreman 1 vse ens 7.5328 le. Unctled Laborer 2 lage 312.2 a7e6as Tee F BE, Tet Nave andl Capacity se | NevofOay | DaiyRate | Amount If. —eauipment, DOTS ACEL Rates for Excavation Work lo. Buidozer DéH Series I PSDS/OD 1 toss was200] 267 94520 fo. Payload (1.50 cum) 1 0465 yegssco| —47.67950 Je. Dump tmuck 120) 2 ross rracoco| — 2azotara lsereacing and Comoaction Ja. Motorized Rood Grader (149 hp]. G170A 1 189 vaesco| — aza10191 le. Vratry Roll 10 mi, 100 1 1288 varseco| tap 52882 Je. Water uck/Pump (16000 1 321 vw.e0000 429858, TST sass Tara T I 1650147 D.—Joutpuieay OGD —eamIeay Name and Specifications Quontity | Uni Unit Gost Amount = [Meleral TBTOTSTIOE = : IR orect CorTeTH TIED [S-—JOverhead, Confingencies and MiceTansous TR pO RTE ICN [Contractors Pomc $5 perD.0.97.5 2016 Fae 2 [value Ades ex VAT SF pero W7e we eae Li —Tretat Un Co 57DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Consttuction/improvement of Access Roads Leading to Declared Tourism Destinations - NR Ayola -Le Paz Road Leading fo La Paz Resort, Zamboanga City Item No/Description: _—_—105{1)e Subgtade Preparation Unit of Measurement: sqm. Output per hot 300.00 ‘Quantity: 25,785.00 Variable Wits Designation No.of Pertons| No.of Days | DallyRate ‘Amount Reber le. Const. Foreman 1 1072 suse 555157 lb. Unskiled Laborer 2 1072 342.24 7339.82 SubTora Tore E TESOTTS No.of Name and Capacity Eeverent | No-otDoy | Daly Rate Amount [Equipment (14 ACEL Rates] lo. Motorized Road Grader (140 hp). G710A 1 1072 17.3840, 186,407.18, lb. Viaratory Roller (10 mi), SD100D¢ 1 1072 14,768.00 158,356.08, lc. Water Truck/Pump (16000 |) 1 268 19,600.00, 5254229 SubToraTers a S7 ROSS crore aay I I 417,208.70, (D-_[Oviput/aay, ZODO sq rRIeSy Name and Specifications Quantity Unit Unit Cost Amount E | Marerals SubTotal fore E : F_[Drect Cor (e+) a0 70, IG__[Overnead, Confingencies and Macelansous TR POO Ws BOIS 41 120.67 IK. [Contractors Proff(CP] 8% per 0.0. 197, 5.2016 S2B9654 I. _|Velue Added Tax (VAT) ‘3% per 0.0.197. 5.2016 24,261.20 E-[fetal Unit Cost 15.50DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction/Improvement of Access Roads Leading to Declared Tourism Destinations - Rd Ayala - La Paz Road Leasing fo Le Paz Resort, Zamboanga City item No./Deseription: 200(1) Aggregate Subbase Course: Unitof Measurement: cum. Output per nour 5000 Guaniiye 1926200 0.30. ik (nin), Compacied Velume Detigration No.ofPenone] Ne.ofDay | DaiiyRate | Amount IK ]lebor lo. Const. Foreman 1 ae ensa 2028021 le. United Labor 2 3316 32224 72.69058 TERIEITE e TERETE Teo 5 Name ond Capacity Forces | Ne-ot Dave | aiveate | Amount B— eeuiprrent DOTA AGEL Rao lo. Motorted Road Grader (149 hp). 7108 1 3316 v7se400| 576.6652 lo. Visratory Roller (10 mi), SDTCODC 1 wi6 va7ee00| ——489.488.04 Je. Wotertiuck/Pume (16000 1 a9 1wsoo00| 60.59.50 Tubal ere = asa ora I I Taras D.JovinviTaey TORO —SoTEGY Name and Spectications Quantity unt Unit Cost Armount arena lo. Aacregate Subbore Course 1525130| cum. sei7s| \4972968.78 (w/ 15% Shrinkage Factor) SEE =| aware [rec COMICAL 16264 40458 [G__[Overnead, Confinganciet ond MCeTaneou Tepe Ta EE i [Contractors PommcrT pot DO 197-5 2016 Tae Sez I. Waive Addles ax VAT TE perDO.197.5 2018 758419597 [i —Trotal Unit Cost TaI78DETAILED UNIT PRICE ANALYSIS mro.ecrnave Contuchowimerovern’ ot ces oa aon to Dest om Dero Ayala La Paz Road Leading to Lo Paz Resort, Zamboange City YemNo/oerinfon: St) Grae Stace Couns Untetiecnroment cur Ovo pers 209 cut sown conse ene Detnaton WetPesc] novetoon | baveste | Anat a Ja. cont aan 1 vas aise nom Uaatestebe 2 ‘e wom mn EETEE a Tere nd Snasty wae [sectoan | baviote [mrt eo a. ots as creer rel-orien | 1 ae | raze] caren ‘ersten ete soneose ' as | teseom| bem Weert et ' om | amo) ‘Sau TEESE =a hoary 1 1 a Sosy SORE era ordSectestone cuenty [wnt | intcat | anon Rais J+ renner raregat ute couse sees] cum. roses] soosses tn Teenage ote TEESE = —ass f—eacrearere fara (5 [ovens Cor gon S RCRA TS PETS TEA oma fears Rane oe Sao Wr as Sse irae aes ar a Se poo wr as ere b—feerntear veDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Consiructon/improvement of Access Roads Leading fo Declared Tourism Destinations - NRJ Ayala -Le Paz Road Leading fo La Paz Resor, Zamboanga City ltemNo/Descrotion: _311{}e1 Portland Cement Concrete Pavement Unitof Measurement: sqm. (Cutput perhout 5750 Guantty 35400 6.28 m. hick forTemout Designation No.of Persons] No.of Days | Daily Rate ‘Amount x ]laber lo. Corst. Foreman 1 on euis2 47091 lb. Silled Labor ‘ ov 443.20 1366.29 le. Unskited Lobor 12 07 34224 314051 EUEEOCIGZ! TET We. F Name and Capacity Feierant | NovetDays | Daly Rate Amount 5. [Eeuipment, O14 AGEL Rafes] lo. transit Mr (5 eum) 4 077 tosts00 32487.18 >. Concrete Vibrator 2 on 730.00 1123.57 le. Concrete Batch Plant (30 cur) 1 o7 1407600 101882.40 Jé. Payload (150 eum, [x60-20 1 on 13,884.00 10.669.25, le. Concrete Screed (55 he) 1 07 436000 3355.20 I. Woter rack/Purnp (16000 1 07 19,400.00 15088.8 Ja. Concrete Saw (7 hp, 14 Blade @ 1 07 261.04 00.89 Ih. BorCuter Single Phase 1 008 1.78800 135.29 IMinorToos |S of Labor 20.79 SETS z TaIOTTE eee I 73.1023 i. Jouiputraay Oo a TES Name and Specifications Quanity ait Unit Cost Amount E]warerat Je. Reinforcing Steel Bor v7.00] kg 33.00 472600 fb. Curing Compound tess] 35.00 5.593.10 Je. Asphalt Seclant sors) ot 100.09 018.00 Ja Stee! Forms Rental) e284] om 4000 97040 le. Sond 5482] cum. 20275 $5,589.12 I Gravel s712| cum. 120275 nis2i6s8 la. Cement saga] bog 285,00 288336740 Ih. Concrete Save (Dicmend Blade 14°2) 005) pe. 2500.00 13275 |. Pipe steeve, 7.2 276) 'm $1.00 168.43 | Greose/ter 27) 11250 10.84 SUSIE E TBE IF [Breet Coarjo> SSB 97527 IS loverhecd, Contingencies and WisceTaneous TR Der OO 97.5. BOTS 0753 I. [Contractors ront(CP] @R pe! 0.0. 197-5. 2016 rier I. [Valve Alaa Tox (VAT) 3B per0.0.197. 5.2016 BIS Ui [fetal Unit Cost T9551DETAILED UNIT PRICE ANALYSIS oroucr ae Corsuctevtrerovemen of Aces tod ecdg fo Dad Toute Dernaore- Me fal taPor feos tending et Porte, fonteange iy fomNo/omcipon: sie Portand Comer Concrel Feverrent Usteticcuremest tm Outstperter r000 oun asemoo iS edd eho a Westen] NoeiDon | oalviale | Avon! er Ja. con Frmen : es nse] zaos031 S Siestster : | 8s tne] Fetus tte cbr 2 | & Sie] whauese SSSA sae Nore ons capaci eee | wectoon | vavacie | Arai B. Equipment, (2014 ACEL Rates) fe. ts seriou) 4 asx | ross] — rzsuasr Sacto 2 | Ss tom) “lec e CEtcrete pc ent curs ; 25 | som] sate S Renoccarisoeamy cea : a> | teats] Sonne e Conccte sence Se) ' oe soto] esata fete cite fee ' & | wasnm| — deuccoae o. Corete sm Pah) ade ' os Seis] hess S SercuterSnge reve ' io vans] “aseoe Minors TBs ater vdamnas IC. Total (A+) I I 4875 875.42 5 eeeier saa) a Neve ord Spectocone Qvontty [wi | ostcad Avert Ja. Pehsercngsot te sozetae seo senso S Siheetieone eso $00] Hareoo E Senekseost eo sono] Zsseeozo Si Settee ona vaso 200} _Brsszan Seer siaea0 bie] Scones SS Seri aw amend ade 16) 3 ao | "sza0 aoe as fio] osaese I. Srcsere wal 7 io] Basso aE Taam fF — fest CoE ioe —Sretece Gat sede ae icelomen Te pao wens —| — Soom fe ooriase Sotto Se pee wee aie—]— sens favescoestor ta psc eee [iamPROJECT NAM DETAILED UNIT PRICE ANALYSIS Ayala - La Paz Road Leading to La Paz Resort, Zamboanga City CConsiruction/Improvernent of Access Reads Leading to Declared Tour Destinations - NRI len No/Descion; _s}Fortond Gen Conte Poverent UnietNecuremer Sam ult pera verse osnty uncon em ik soe Detonation ee cs a aes Ja. Cont Ferman 1 291 ain| some B Secusce 1 a fam] van3e ead tabor a 2 sax| are TERETE as wane endepocy Be [sestoae | Save | anomt EE OT RTT le. worst Maar cum) ‘ 91 voseeco} —azzane7 SC vier 2 1 Sno] “elute Sener etchant (8 ums i 31 vaoreso} —wnazsss IS: SSyscomrt's3eum) oansc ' 331 taeeeoo]— transas Concrete seeece 5h ! 21 iano] ‘asset eterno eo") I on svaanoo|—setet90 fs Consetesaw (ho) 1 Blade 0 1 2 ioe] 2aneae . SSrcuter sng pose ' oo reco] Toaiss pinot BR tater aaieae ESTEE ae are 1 1 ema Some I aS ame and Specicoons ee ee ee aia fa. tenth Stelter aicess| sero] isatar0 SE Gne commana zee) 'C ssio| —“aeaaars e fehoh sat toms) wwoas| —_reenco fe. Selrome Rei arias] im foo] Baraboo Send ries] com vanes] Seaezesr Sve vras| Sem Gnas] saaecaesr Gora wiazis| “ap ‘aioo| Sascaters FSi saw lament 121 ze) be aimoso| Sense eres as| imo] Sowcas |. Gaeta x] wa) Me TSSSTSE aa —escore=a Seine ES fovetad ongencar and vietoneos WSS WEBE ras eens nonon ose ELE Seo [Waves or a Soowiae ees i foaiateat aeDETAILED UNIT PRICE ANALYSIS PROJECT NAME: CConstruction/Improvement of Access Roads Leading to Declared Tourism Destinations - NI Ayola- Lo Paz Road Leading to La Paz Resort, Zamboanga City Item No/Desctistion: 404(1}a Reinforcing Steel Unit of Measurement; kg. Output per hour: 180.00 Quontity: 4155050 (Groce 40, For Une Canal Detianetion No.of Persons| No.of Days | Daily Rate ‘Amount K]labor lc. Const. Foreman 1 2385 e192 17.85645 le. Siiled Labor 2 28.85 443.20 25.576.64 lc. Unskiled Labor 8 2835 34224 79,001.38 SubToaTerA e TEES, ; No.of . Name end Capacity Equerront | No-efbays | DallyRate Amount 15. [Esuipment, (2014 AGEL Rates] lo. Bar Cutter 1 14.43 1758.00 25,363.12 Ib. Bar Bender 1 1443 2812.00 40,569.45 Je. Cargo Truck (9-10 mt.) 1 433 9,696.00 41,9661 Subtotaltore F TORRES le rorar ay I 230,133.27 ID. [oviputfacy, Tao nm ieay Name ond Specifications ‘Quontity Unit Unit Cost Amount [= [Matera lo. Tie Wire (28 oF R38) 37256] kg. 3000 69,506.84 lo. Reinforcing Steel Bar, Grade 40 wsere03| ig. 3000] — 1,487,864.95 (with 5% wastage) SuBToralere = Tea F__[Dwect Gost (+ € 1,957 608.07 [G_|Overnead, Contingencies and Miscelaneovs TOR px DOs BOIS 195,780.30 F.___|Gontractors Profi{C] ‘BF per D.0. 197, 3.2016 T5S,52474 [Valve Added Tax {VAT] 3E per 0.0. 197.5. 2018 11551036 [> [rotat unt Cost EdDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Constuction/improvement of Access Roads Leading fe Declared Tourism Destinations -NRI Ayola- Le Pox Road leading fo Le Pax Resort, Zamboanga City lem No/Description: __404/1)b Reinforcing Stee! Unit of Measurement: ko. Output per hour 18000 Quantity: 2,028.00 Grade 60, for ROBE Designation No.of Persons| No.of Days | Daily Rate ‘Amount x labor Jo Const. Foreman 1 14 snis2 86179 lb. Skiled Leber 2 14 443.20 1,248.35 Jc. Unsklled Labor 8 141 34224 3.85590 SuBToreTorA P S5CEDE 5 No. of Name end Capacity Equemont | No-ofDays | Daly Rate ‘Amount IB. [Eauiprnent, (2014 AGEL Raves] le. Bar Cutter i 070 1758.00 129798 Ib. Bor Bender 1 070 231209 1,380.12 Je. Cargo Truck (9-10 mt.) 1 021 3,696.00 2048.28 SubTotaltors E S263, [e__Forar rap I I Ti.232.36 D_Jovtput/acy_ TOO ney Name and Specifications Quantity Unit Unit Cost ‘Amount Marea Jo. Te Wire (2% of R58) 25] ig. 8009 3407.04 lb. Reinforcing Steel Bar, Grade 40 2a] ig. 4000 85,176.00 (with $% wostage) Wbtatarere F SERIO IF [Breet Con [o> 5 99,815.40 [G._[Overhead. Confingencies and Miscelaneous TOR perD.0.197, 5.2016 398154 Ik. [Contractors ProntcP) ‘8% per 0.0.197, s.2016 7.98525 I. [Value Added Tox (VAT) ‘SK per 0.0.197, . 2016 5559.11 [fetal Unit Cost 036DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Consructionimprovement of Access Roads Leasing to Deciored Tourim Destinations - NRI Ayola.- Le Poz Road Leading fo Le Pax Recot, Zamboanga City Item No/Deseription: _4asi}iosStuctural Concrete, Class "A" Unit of Measurement: cum Output perhour 140 Quantity 1.1850 For RCBC ond Lined Canal Designation No.of Persons] No.of Days | Dally Rate ‘Amount i lebar le. Const. Foremen 1 108.20 siis2 erase ib. Skiled Labor 4 108.80 44320 137 58857 le. Unsiled Labor 8 105.80 34224 289.88171 Irstlioton Removal of Forrworks lb. Stiled Labor ‘ 105.0 43.20 187,588.57 le. Unskiled Labor 8 10580 24224 299.68171 wbieia Tera e—nssar i Woof Name and Capacity Eoerceey | NovotDavs | Daly Rate ‘arpount 5 ]eauiprnent BOTA ACHL Raven) le. One Bagger Mixer 7 10520 1378.00 14558571 lb. Concrete Visrator 1 10580 73000 77.2368) Je. _WoterTruck/Pump (16000 1 1058 19,400.00 207,375.00 IMinorTook —-§% of Labor 50.962.19 Tears F Bee eee a I I 300,403.41 D.[Ovipuiraey Tas aa Name end Specifications vanity Unit Unt Cost ‘Amount arena lo. Lumber, Good-4 uses 2238000] bait. 3700 787,287.50 lb. Marine Phywood (1/2 x4 x8! -4uses 189600/ pe. 1880.00 417,320.00 Je. Assoried CWN (1kg/100 belt. of Lumber] 22980] ke. $500 5391750 Js. Cement 1125750] beg 78500 ,208367-50 le. Sond 9280] cum 1.20275 712462938, I. Gravel 118500] cum 20275) 1.425.28875 SOETSTSEE [ase IF [rect Cone 5 6085 00808 [S-—_lOverhecd, Contingencies and Wiscetaneout TR pa OO WTS 306,500.40 IH. [Contactors Profi(cP) @S per O.O-197-4 2016 45002 I. [Valve Aled Tox VAT] EE per 0.0. 197-5. 2016 77124 J [Total Uni Cost BA55.9DETAILED UNIT PRICE ANALYSIS PROJECT NAME: ‘Ayala - La Paz Road Leading fo La Paz Resort, Zamboange City Item No,/Deseription: 407(8) Lean Concrete CConstruction/improvement of Access Roads Leading to Declared Tourism Destinations - NBi Unit of Measurement: cum. Output per nour 140 Quentity: 1050 forkcac Designation No.ofPersons| No.of Days | Daily Rate ‘Amount aber le. Const. Foreman 1 094 sis 57348 lb. Sklled Labor 1 oa 443.20 495.9 le. Unstated Labor 2 03 34224 64170 TB TSITTSA F THROES Nome and Capacity No.of | No.otbeys | Dailyrate Amount Equioment 5 ]Eeuipment, G14 ACEL Rees) Jo. One Bagger Mixer 1 094 1,376.00 1,280.00 ib. Concrete Vierator 1 os 730.00 28438 le. WaterTruck 1 0.09 19,600.00 1.887.50 Tobetal ore E ES Siete ay I 5475 1D. lOvipui/aay 1120 —te7aey Name ond Specifications uontity Unit Unit Cost Amount Ee Warerar jo. Portiond Cement 9978| bog 285.00 23.42875 Ib. Sand 525] cum. 120275 6314.48 le. Gravel 1050) cum. 120275 1262888 eres ere E WSTEDE [F_[Brect Gost +B 526148) [S__ Overhead, Contingencies and MiceTaneous TOR perOO. 7-5. DIS 3281.48 I= _[Contactors ProftiP] 8% per 0.0. 197.5. 2016 425.19 I —_|Velue Added Tox VAT) 3B per 00.197, 5.2018 3607 -—Tretar Unit Cost S225DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Consituction/Improvement of Access Rocds leading to Declared Tourism Destinations - NRU Ayala- Le Paz Road Leading fo Le Paz Resort, Zamboanga City lem No (Description: S00(1}b1 Pipe Culverts Unit of Measurement: Inn, Oviput per hous 1.00 ‘Quantity: 18.00 (Class V, Wal 8, AASHTO M - 170-85 Designation No. of Persons | No.of Days | Daily Rate ‘Amount i Ylebor lo. Const. Foreman 1 099 sns2 60580 lb. Sklled Labor a 099 443.20 877 54 Jc. Unstlled Labor 4 099 342.24 1,355.27 SubTotal FoR. F 2e65T Woof Name and Capacity Eeuinment | No-0fDaye | DailyRate ‘Amount 1B. ]Eauipmnent, (O14 AGEL Rates] lo. Backhoe (0.80 cv.) 1 050 12,296.00 6,086.52 lb. Plate Compacter (5 hp) 1 050 984.00 487.08 |MinorTools 10% of Labor 289.86 SoS TIaT TOE F Sara [e— forar aay 3.607 [D._[Output/eioy 800, —anJeey Name and Spectfications Quantity Unit Unit Cost Amount E[Wiaterals le. Coment 1393] bag 285.00 397042 lb. Sand 079} cum, 120275 952.58 Je. RC Pipes (610mm. ia.) 1890] cum. 165.00 23,970.00 |G Sand Beding/Selected Sandy Soil 158] om. 1202.75 1,908.16 Subtorar tere F EFFESE [Brect Com (6+ 46,498.82 [Overhead Confingencies and Micellanecus TR paDO. WT, s DOS SBA [Contractors ProfilCPl 8% perD.0.197, 5 2018 371955, Value Added Tox (VAT 3% per D.0.197.5. 2016 27a8.7 [retal Unit Cost 320057DETAILED UNIT PRICE ANALYSIS PROJECT NAME: CConstruetion/improvement of Access Roads Leading fo Declared Tourism Destinations - NRJ Ayola- Le Paz Road Leading fo Le Par Resort, Zamboanga City Item No/Description: _—_s00jt}b Pipe Culverts Unit of Measurement Inn, Output per hour 1.00 ‘Quantity 7500 (Clots V, Well B, AASHTO M 170-85 Designation No.of Persons| No.of Days | Dolly Rate ‘Amount labor la. Const. Foreman 1 534 61192 3269.95 lb. Skilea! Labor 2 534 443.20 478670 lc. Unskiled Labor 4 534 34224 7318.38 SubToIa oA TESEEDS - Noo 7 Name and Capacity ccuigment | Ne-ofDaye | DailyRate ‘Amount 1B. Equipment, (14 ACHL Rates) lc. Backhoe [0.80 cum) 1 272 $3.429.75 lb. Plate Compacicr (5 hp) 1 272 247525, IMinorToos 10% of Labor 1,532.20 SubTeTa Tore F ETD ic [rere aa I S299. [b.—[Ovipuirc 300_—inrnJeoy Name and Specifications Quantity Unit Unit Cost Amount Eateries le. Coment 2100] bag 285.00 23,085.00 lb. Sond 458] cum, 120275 5,502.58 Je. RC Pipes (910 mm. cia.) 7500) urn. 16500 124875100 jc. Sand Bedsing/Selected Sandy Sei! 960) om. 1202.75 11,846.40 Sub TOTSTOE F TES OETS, F__ [rect Con (CTH 217 58820 [G.__[Overhead. Confingensie: and Mucolansous TOR perD.O. 197, =. DOE DI79ERD Ik. [Contractors ProficP] 8% per 0.0.197, 5.2016 17.437.48, |, [Velue Added Tox (VAT) 3% per 0.0.197. $2016 1260.12 [i [fetal Unit Cost 3.00.88DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Consirvetion/imerovement of Access Roads Leading to Declared Tourism Destinations -NRJ Ayala Lo Paz Road leading fo le Paz Resort, Zamboanga City Item No /Description: s02{3}¢1 Catch Basin Unit of Measurement each Output per hour: 1.00 Quontity: 609 (Class V, WallB, AASHTOM - 170-85 Detignation No.of Petsone| No.of Days | Dally Rote Amount labor la. Const. Foreman 1 453 e192 2988.11 lb. Skilled Labor 2 483 443.20 4,321.20 lc. Unsklled Labor 4 458 e224 6.87368 Sob otal fork E TS Tore Name and Capacity senipment | Ne-ofDaye | Dally Rote ‘Amount 5 Equipment, 01a ACEL Rates) la. One Boager Mixer 1 10 1,876.00 2.08400 lb. Water truck 1 1.50 19,600.00 123,400.00 le. Conetete Vibrator 1 150 730.00 1095.00 ld. BorCutter 1 ore 1,788.00 329.63 le. Bor Bender 1 a 2812.00 527.25 Minor Tool 105 of Labor 1397.80 Subtotal fer F wee iC Terar Tray I BIN 86 D._[Ovipui/day, Boo lamyday Name and Spectications Quantity Unit Unit Cost ‘Amount E | Materas la. Cement 10620} bag 285.00 30,267.00 b. Sond 474) cum, 120275 5701.04 lc. Gravel 942) cum. 120278 1132991 ld. 1/4" Ordinary Plywood -2 uses 4458| pc. ‘385.00 581.65 le. Coco Lumber-2 use: 46936 | bait 1300 3.05409 It. 10mm. dia. Reinforcing Stes! Bor 75090| kg. 3800 28,584.20 lo. #16GITie Wire 1502] kg. 80.00 1201.44 In. Assorted CWN (1 kg/100 bef. of Lumber) 470] kg. 500, ‘305.37 Tubtealtere F ETE F__ [Dect Con (C+ 1e7,765.55 [G__|Overhead, Confingencles and Miscellaneous TOR BEDS. 7 = 21S 13.76.58 [B.[Conhractors ProftiCP] ‘BE per D.O.197, 5.2016 I. Nalve Added Tax (VAT) ‘SE per 0.0.197, 5.0016 12621 [i [Total Unit Cost 2844875DETAILED UNIT PRICE ANALYSIS PROJECT NAME: ‘Construction/improvement of Access Roads Leading to Declared Tourism Destinations -NRU ‘Ayola.- La Paz Road Leading fo Le Paz Resort, Zambeange City tern No /Description: ‘2Isja\ Concrete Cover Unit of Measurement: each Output per hour: 5.00 Quantity 6.00 loss V, Wal 8, AASHTOM - 170 88 Designation No.of Persons| No.of Days | Daily Rate Amount [Jaber la. Const. Foreman 1 ons e132 9179 lb. stited Labor 2 ons 443.20 13296 le. Unskiled Labor 4 0.15 34224 20534 SubroralforA E OR Name end Capecity| No-of | No.of Days | DailyRate Amount Equioment iy IB] Equipment, (2014 AGEL Raves] lo. One Saager Miter 1 008 137600 103.20 lb. Bar Cutter, Single Phose 1 08 1758.00 13185 lc. Concrete Visrator 1 208, 73000 5475 Jc. Welcing Machine (300 AJ, Gas/Diesel Drive 0.04 2.96800 1130 le. WaterTruck 1 0.01 19,600.00 147.00 IMinorTools 10% of Labor 4301 SoETeFaT TOE F SIT [e_— forar ara I I Toui.20 [b-_lovipuircay a0 —inmJaay Name ond Specifications Quantity Unit Unit Cost Amount Waters lo. Cement ess} bog 285.00 2.446.0 Ib. Sond 045} cum, 120275 ‘$41.24 le. Gravel 090] cum 20275 1,082.48 Jc. Reinforcing Stes! Bor ze76| kg. 38.00 5.29644 Je. #16 Gi Tie Wire (25 of RSB) 558] ks. 8000 228.20 It. &mm. thk. Flat Bor aaa) kg. 4800 21,191.04 lo. 16mm. the. Steel Plate veo} kg. 4700 B37 56 Ih. 1/2" Ordinary Phywood- 2 uses 198] pe. 75000 1.48800 ji. 1émm.dia. Ubolt & nut 1200] set 150.09 1800.00 i. Welding Roe (1kg/2000 kg of Steel) 024] kg. 166.33 39.92 Tub-ToTaT Ore F SAFES [F__[Drect Con [e+ A 35,963.35 IS. Overhead, Genfingencies and Micelaneous TOR perO.O- 97s DIS 357654 IK. [Contractors ProfifP) 8% per 0.0.197. 5.2016 2e77.07 I- —Welue Aeeied Tex (VAT) 38 per 0.0197. 8.2016 aE [Teter Unit Cost TADEASDETAILED UNIT PRICE ANALYSIS PROJECT NAME: CConsiruction/Improvernent of Access Roads Leading fo Declared Tourism Destinations - NRJ Ayalai- Lo Paz Road Leading fo Le Pox Resort, Zamboanga City Hem No./Deseription: 503{1) Metal Frame & Grating Unit of Measurement set Output per hour: 100 Quontity: 600 (Class V, WallB, AASHTOOM - 170-85 Designation No.of Persons| No.of Days | Daily Rate Amount A ]labor la. Const. Foreman 1 028 ens2 29.47 lb. Silled! Labor 1 0.38 443.20 16620 lc. Unsklled Labor 1 0.38 342.24 12834 Teta eA E SET cord Name and Capacity raupment | Ne-ofDavs | DaiyRate Amount 15 [Equipment, GOT AGEL Rates] IoinorToos ‘10% of Labor 240 Sob roTa Tore E Sa (corer aT I I B76.A1 1D. [Ovipuizaay B00 Tan Je6 Name and specifications Quontity Unit Unit Cost ‘Amount [arenas lc. 410 mm.x 660 mm.x 60 mm, Cl Cover 00] set 4700.00 28,200.00 with Frere SuBTeTa Tore E EOD F__ [Brest Gon (CF BBT7eAL (G___[Overnead. Confingarcies and Mscelaneous TR DE DO. 5 DOS 2877.5h I. [Contesotors ProttfCP) 8% perD.O.197, 5.2016 2302.11 I, [Value Added Tex (VAT) SE perD.0.197.5. 2016 T5751 [otal Unit Cost 394235DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Ayala:- Lo Paz Road Leading fo Le Pox Resort, Zamboanga City lem No,/Deseription: 508(2}o Grouted Riprap, Class "A" CConstruction/Improverent of Access Roads Leading to Declared Tourism Destinations - NRJ Unit of Measurement: cum. Output per hour 125 Quantity 21.00 For Slope Protection Designation No. of Persons | No.of Days | Daily Rate ‘Amount labor le. Const. Foreman 1 2.10 sn1g2 1.28508 lb. Skiled Labor 2 2.10 443.20 1861.46 je. _Unsklled Labor 8 2.10 342.24 574983 SOTO FOr, z SHED Nor Name and Capacity Equoment | No-of Days | DailyRate “Amount _[Eeuipment, (O14 ACEL Raves) lc. One Bagger Mixer 1 210 1.37600 2,889.50 lb. Water Truck/Pump (16000 L) 1 on 19,600.00, 2,058.00 Minor Tools 5% of Labor 44481 Sub Tolar F Soa [Soran wrap I 74.2865) 1D. _[Oviput/aay 1000 eure Name and Spectfications Quantity unit Unit Cost Amount [Matera lc. Cement eam] beg 285.00 1798500 lb. Sand 525] cum, 1.20275 le. Gravel 032} cum, 1120275 Je. Weep Holes (PVC) 630] om 5083 le. iter Cloth 032} sqm. 160.09 It. Boulders (15-25 kg.) 2208] cum 1401.75 IMiscellanecus 18 of Materials Cost SubTolartore E I [Breet Cor (6+ 7077553 IS. [Overnead. Coniingencies and Micelansous TOE per DO. 197.5. 2016 7077-38 IR. [Conteactors ProicPl ‘8% per 0.0.197, 2016 368205 I. [Value Added Tax (VAT) ‘SE per 0.0. 197, 5.2016 417574 [Total Unit Cost “17574DETAILED UNIT PRICE ANALYSIS prow nae Contucfontnerovement of Access Rods Leading to Desored Tet Donations NB fala laos ood acdng ota ec ost embeange iy Nermia/Deteipon; Ss) Sone Matomy UatetNewscment: cian Outpt pero us osm vane forstop lecon Desgoton NocofPonon] No-ofOam [ Saivaaie [Amount ee lo. cont oemen \ 0s argo] spzsoe I Sta aber 2 ots fam] tian fe thaedtabor 3 tts Sex| aasize TESTER -—amr wae and Copoty ew, [maton | eaves [Anant Raa OA Rata ls. ne sogoer er 1 sos ranco] nore SS tertecir 20 : oo vsienoo| —"Yaneoe Je. Backhoe nee ype 028 sum) 1 ue vaveco|——Speeae Winnett tcber tee aaa aa Soar 1 1 a foun aa aomlaar ame ard Soecioatons cuontty [ow [uncer [Anant rar a. cement s1s0| cg moo] wane Sn 00] cum veass| —“piecss Sovel ane| Suan vbeaas| — “aarrar Seep Hate vey 290) om wom) tars merc ws] som sioae m2 fe oscar vei] Sin vos] wie fiscetoncccs 1% of tea Cot 302 TESTE ae fF —[precioare=o aes [s—[ovsrca Co gona aRSTERSET TE pSTO TST nme fe fentasos nonin Sesbe wea apa i fraoeneree ah eee wea Bees ifaw ares SeDETAILED UNIT PRICE ANALYSIS PROJECT NAME: CConsiruction/improvement of Access Roads Leading to Declared Tourism Destinations -NRJ Ayala - Lo Paz Road Leading to Le Pax Resort, Zamboanga City tom No (Description: £00(8) Concrete Curb & Gutter Unit of Measurement lnm, Output per hour: 1030 Quanity: 122.00 ese detail Designation No.of Persons| No.of Days | Deily Rate ‘Amount A [labor la. Const. Foreman 1 18 e1s2 906.00 lo. Skiled Labor 4 148, 443.20 2624.78 lc. Unskiled Labor 8 1a. 342.24 4053.72 ETESEERGZS F Te Teo Name end Capacity teveren | Ne-otDav | Daly Rate Amount [Equipment Go1s AGEL Rates lc. Concrete Vibrator 1 18 730.00 1,080.83 lo. One Bagger Mixer 1 148 1,376.00 2037.28 lc. Water Truck/Pump (160001) 1 0.07 19,600.00, 1450.97 IMinorTools ‘10% of Labor 758.45 Sub TatalTers Ee SETS erate ay I I T291202, ID _[Oviput/aay, Bae am aay Name and Specifications Quantity Usit Unit Cost ‘Amount Eaters le. Cement 15738] boo 28500 44,859.30 lo. Sand sé] cum, 1.20275 1027149 le. Gravel 17.08] cum. 1120275 20154297 Jd. Plywood Marine, 1/2" thk. x 4'x8'- 4 uses 228) pe. 750.00 5,490.00 le. Form Lumber- 4 uses 1s9934] bat 37.0 1294890, fF. Assorted CWN (1 kg./100 bat. of Lumber) w32] kg 65.09 187230 Miscellaneous 2% of Materials 1299.48 SubTolalere F SE [e_ [Direct Cot (67 109,785.45; [G__|Overheod, Corfingencles and Miscelaneous TOR perBO. 7s 20S TO.97a54 IH. |Conttactors ProftiCP] & per 0.0.197, 5.2016 ‘B7S2BE [. [Value Added Tox (VAT) ‘SK per 0.0.197, 5.2016 G477.84 [s-_[Totat Unit Cost 11495DETAILED UNIT PRICE ANALYSIS PROJECT NAME: CConetruetion/improvement of Access Roads Leading to Declared Tourism Destinations - NJ Ayala - Lo Paz Road leading to Le Paz Resort, Zamboanga City Item No /Desctition: 601(1) Sidewoik Unit of Measurement; sqm. Output per hour: 20.00 ‘i cunnitiye aie 160mm ih see 20» 24.80 Designation No.of Pertons| No.of Days | Daily Rote Amount x ylebar jo. Const. Foreman 1 138 ai192 938.18 lb. Sklled Labor 4 158 443.20 2.70852 lc. Unsklled Labor 2 183 342.24 6.28299 SubTotal fork F Te Weer Name and Capacity ceerens | No-otDow | DalyRate Amount [Equipment (DT4 ACEL Rates] lc. One Bogger Mixer 1 153 1,376.00 2098.40 b. Concrete Vibrator 2 153 730.00 222650 lc. Water Truck/Pump (16000 L} 1 ong 19,600.00, 3.73825 ld. Concrete Sow 1 153 ‘281.04 398.09 IminorTook 10% of Labor 389.97 TuSToaTTErs E TaD [corer aay I 9388.90, b.JOvtputfday 1500 —inmeay Nome and specifications ‘@uontity unit Unit Cost ‘Amount [Eaters le. Curing Compound 7078 L 3500 2476.60 lb. Asphalt Seotant 223 L 100.00, 2928.00 lc. Forms n1224) om. 40.00 4,489.0 la. sane 1342] cum, 1.20275 1614091 le. Gravel 2440| cum. 420275 29,347.10 I. Cement zsigo] bag 235.00 66,068.00 Tuba TOE Ee TaaSAT F__[Drect Cont (+ 140,794.10 (G__|Overhead, Confingencier ond Mucelaneous TOR perDO. 197, 5. DOTS 1407941 FH. _[Contoctors FroftlCP) ‘8% per D.0.197, 5.2018 11 26855, T[Welue Aased Tox (VAT) ‘SE per D.0.197, 5.2018 Ba0685 [Total Unit Cost T1493DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction/improvement of Access Roads Leading to Declared Tourism Destinations - NRJ pia eles torch wen abet tem No/omrblon: seca tegitey ds) nas oe ial ou 12 Section ening 7 ‘Signs: Loading and Unloading Zone) baleen TeoiPorrs] NeetDon | Paiva [Aneel car Eee cea Flee ie teeta ae i ie el es ——. : = Name and Capacity Sine nt | No-ofDos | Daily Rate ‘Amount EST RCE comme a | a fea |e hear = om 2 Sy ses ag | i rae coenl ai] tag mo] 120 = ae ea ime ean Soa bs ileal tae ae Boiaroonds ives a] am cal ee alee ele Fe ree ieee oa| ee I oma ae (tare S| ano Seca sare aurea ee ae Le fee elise SGT Tia] an] on 4 =aee [aes a nee a ee ae a Saee eas eer era Seems ee ee aePROJECT NAME: Constuction/Improvement of Access Roads Leading te Declared Tourism Destinations -NRJ Ayala - Lo Paz Road Leading to Lc Paz Resort, Zamboanga City lem No /Description: 612{1) Reflectoried Thermoplastic Pavement Markings (White UntetNecmen sam eutoutperhaur 200 ue em fe Caf ie pean etn) Desigraton No-ofPenons] NowefDam | Balyaaia | _Anavnl es Je. Cont foremen : a ansa] assess B Siesisce 2 os dasa] Sohaae fe Unie aber é Pa Sex| earani aaaTER a Tare and Caneel ne [seston | bavece | Aro 5 naa TAT a. cag tck/Detvey kf mt 1 a s2xso0] — agzusts E. Sootootr moshine 1 oe fao00|—“etanso toxin scans ' te soo] Saasan fiero otter vee TESTE as c._[Total [A+B] I 5204372 Soon SS aaa Name ond Sections uantty [vat [Unicon [Amount ae Js. mermerase Pin ite was] bos vssso] —asnarars ES Giawscoc 7as| boo Yeroso| — “Gniasgo Emer wos] vcouo| ta Etre ora eas] oi sasomo| seas etre ekal a) oh wzso0} ‘Yass IS Gaume seers] won| sa.80 ftsostowour Rotate Co Ponsa aa aaa fF [oecrcareoe Saas [s—[ovshess Ganson ae SENSE ee S TEST ata i [oorissos notion Seebe Wms Sine atone oc aT Spee wea Seam f—frsaiatest seDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Ayala - La Paz Road leading to le Poz Resort, Zamboange City Hem No,/Deseription: 612(2) Reflectorized Thermoplastic Paverient Markings (Yellow) CConsiruction/Improvement of Access Roads Leading to Declared Tourism Destinetions - NRJ Unit of Measurement sqm. Output per hour: 2500 Quantity: 268.50 For BanierUnes Detignation No.of Persons| No.of Days | Daily Rate ‘Amount [A ]lebor la. Const. Foreman 1 134 eng2 821.60 lb. Skilled Labor 2 134 448.20 1169.99 le. Unskllec Labor 6 134 34224 275674 Tea ee E ETSI Nee Name and Capacity cqupment | No-ofDoys | Dolly Rate Amount iB. [Equiment, GOT AGEL Rates] la. Corge Truck/Delivery ruck (2-5 mi} 1 134 6.26400 8,409.42 lb. Applicator Machine 1 134 750.00 1,006.88 lc. Kneading Machine 1 134 1,500.00 201375 IMinortoos 10% of Labor 47682 Sabrotal fore E Ti9OSa7, efor ay I TS.e75.17 (D_[Oufpui/aay BOOT sqm Jeay Name and Specifications Quontity Unit Unit Cost amount [Matera lc. Thermoplastic Paint (Yelow) 3726) 09 1,800.00 157,072.50 lo. Glass Beads Bas} bog 21300.00 22.181.25 lc. Pimer 92.22 U 17500 5,608.50 ld. LPG (50a) wor] ev 3.45000 3.70530 le LPG (124g) ose] oy 1328.00 444.66 It. Colsumine ease] kg. 100.00 9356.25 Miscellaneous 5% of Materials Cost 9,618.42 Suber Tore = DOI SEERS F__[Dieet Coat (C+ 218,661.96. [G._|Overhead. Contingencies ana Mscelanecvs TOR per. 197, 5.2016 21,886.20 H. [Contactors ProtifCP) 8% porD.0.197, 5.2018 17.a92.96, I. [Valve Added Tex (VAT] SE per D.0. 197.5. 2018, 32,501.06 is Trotal Unit Cost 7,009.02—Siress “ia BEINN weave | wvere weve [revere sroeere wot we ou woo cur sree cupimou NowaLorena uorerusu0> (oF CODNGAT eet ta pomwers seats, WaNS-a OUT Aq pondats ee brid aston wa arene youeyion crue ~ (asset sun voros ‘no 20467 tes 194012, OupEm| PEE 04 HI Boky FAN -suSouTEN ENOL PaL|SeNo| BpOET PONY ANDY ;ONINOESLYUOFONID pate suoyUNIT COST ANALYSIS FOR HAULING COST FOR PORTLAND CEMENT TOTAL QUANTITY REQUIREMENTS FOR PORTLAND CEMENT DESCRIPTION cuaiertss| = a (Bags) Parlland Cement Concreie Pavement 941. Poriland Cement Concrete Pavement oriland Cement Concrete Pavement ‘Siruciural Concrete, Class Lean Concrete. [Pipe Culverts. Catch Basin Concrete Cover Grovled Riprap, Class: Regulatory Signs (RE-AC] [Construction of Field Office for the Engineer jEanetuction of Rete offs forthe Engineer _______#00 TOTAL Quantity = 77,991.67 Bags Delivery Chorge =P 0.120 / bag /km. ee ae eee ee eee eee site HAULING DISTANCE Zamboanga City DEO Belchng pont sco “average hauling distance from Soures to assumed Stockpiling rea : soy 30.00 km. Delivery Charge 0.120 x 3000 360 /bag "Delivery Truck 77.91.67 bags. (hauling works) 20,000.00 kgs.. (capacity per haul) or 500.00 bags, (capacity per haul} “Capacity of Laborers unloading bags of Cement from Delivery Truck: Assume ( 10 ) laborers can unload 500.00 bags of Cement. ‘“Dumpiruck (10 Wheeler) days computation : TIME-MOTION ANALYSIS Speed when loaded 30.00 kph Speed when unloaded 40.00 kph pe 3000 x_ © caded running See 30.00__x 60 Unloaded running = Leading and Unloading ‘allowance for delay/tratfic Capacity of Dumptruck : Total Cycle time No. of tips for Dumptruck per day 153.00 Dumptruck deily output = 00 x 314 Using { 3 )Dumptrucks = 3 x 156863 60.00 mins. 45.00. mins. 314 soy 3.14 tip 1,568.68 cum. 470588 cum.7799.87 = No. for Deliv 2287s 1. No. of days for Delivery Truck aOR 1657 say 16.57 days No. of days for Labor, for . = iimentary to D. Tru = ‘inoesing ‘complimentary to D. Truck days 657 days DELIVERY COST: 77,991.67 - Bogs, Portland Cement @P 360 /bag P Sub - Total P Lagor: 1 = Foreman er 611.92 doy x 16.57 days = P 10,141.49 10. = Laborers, unloading oP 342.24 [day x 16.57 days = P 56,720.22 Sub - Total P 66,861.71 MATERIALS : 77,991.67 ~ Bogs, Portland Cement @P 280.00 /bag P__ 21,837,568.16 (Pick-Up Price) Sub - Total P 21,837,668.16 Estimated Quaniity 77.99.87 Bags Unit Cost P 284.46 /Bag, soy P 285.00 / Bag Grand Total Pp 22,185,299.89 Delivery Cost P 280,770.02 Labor P 66,861.71 ‘Materials P 21,837,668.16UNIT COST ANALYSIS FOR HAULING COST FOR ALL AGGREGATES Hauling Cost from the Quarry fo Batching plant Item No. ALL AGGREGATES Terrain Flat to Rolling Quantity : 1,000.00 Unit cu.m. Having Distance: 500 km, Effective Working Hours 8.00 hrs. Hauling: Using 10.00 cu.m.capacity Dumptruck Weight of Dumptruck (cap. 10.00 cu.m.) a 16,000.00 kgs. Unit weight of Fine Aggregates f 1,640.00 kg/m3 Unit weight of Coarse Aggregates Z 1,534.00 kg/m3 Maximum Volume to be Carried per DT : 11.57 cum. “Dumpivek [10 veel) doy compviaon: THE MOON ANALY Secsnentoased Sno tee Speed when ioeded 0 ign sox , teased ing = 1000 is so x " Unloaded wing a 730 mins loading and Usoating 500 mim iowenectoraetaramic | 300 mie ‘Copacity of Dumptruck 1000 cum. Total oyce tne 22 im Novofpsto Dumpice coms moan xf 1882 soy 1882 tips Bretckcivoupyl = 10 x 1862 = 18824 cum, Gang | joumphucs 2S x teB2e 2 i8 cum 1. Novof doe fer Dumptucs ging a6 sy 108 dos UME UED: 200" ACEL RATES) 5 -untbumpuck @P 1134000 fdey x 108 cos = P___s098000 sas-toat” pa 009 ssimoted Qvantiy 10000 cum. tos! . 1267 (cu miim. (Unl\Cost Hulng per cuserkm.) Genied =P e803 Eure P5000 oe , ter > vows ttcodpet—ooe ot agapee ‘UNC pr cree “neers ‘Sm Cos eine Aasrogats aso x Meo = onze + sono = amas castotcoane Aagregctee asm x wor = weirs + solu = Nanay os citem 200 atts gsm x no = ozs + eso = Hw Coscia S00 atts msm x tor = ozs + 7800 = 1eRhTe oso tokder: nso x Roy = 7s +0000 = 1aans Coitetentenkment Commontorew:) «$0 x a7 = OS + ROD = sas w