Department of Public Works and Highways Bureau : DWH Region 2 Disricticity Tomboange City PROGRAM OF WORK FFeraliypes of Project) [NAME/OCATION OF PROJECT = [Raproration 7 B__TBOBOOGB000 source of Funds crzie Construction of Missing Links/NewRoade-Labongan-Midealip) Road, including ROW, Zamboanga del Sur Issued Obligated Authorily Releated [Cal Days to Complete aw _caibas | PROTECT CATEGORY Desirable Staring Date 1 Upon Approval NATIONAL ROAD [Mode of Implementation PROTECT DSCRPTON NETLENGTH eslOCOIo K7158 scope of Work oad concreting (731s 481095200 Road With 470m lRoadbed Width 1200 m. lsuobare Course: 0.30 mits hick sutace Course 0.18 mits thick Netlengh : 680 lane km Net tenath 2400.00 Ing.) 2400 km "NRA ESUPMENT REQUIREMENT TECHNICAL PERSONNEL REGUIRED DESCRIPTION NO. DESCRIFTION No. DESCRIPTION No. Domphuck |i0Wheeled) | 10 [Water Pump 1 [Roject rgnesr T Buluzor 2 [Portable Screed 1 |Moterais Engineer 1 sacks 3 |Concrete Vibrator 2 |Geomehic Contol 1 Road Grader 2 |Conerete Cutter 2 |Foreman 1 Road Roller 2 |parCutier 1 |Moteraisteb. Tech 1 Pay Loader 4 |Scr Bender 1 |Mton 10 Water fuk 2 |Cone.Mixer (Bagge | 2 |corpenter ‘ Iwate tank 2 [Plate compactor 1 |loborers (ktled) 10 hans Mixer 4 Laborers (Unskiled) 20 ESTIMATED COST OF PROPOSED WORK DIRECT COM, TEM NO. DESCRIPTION sorrorat | unt | quant oe — TOTiR) [Removal of Bang eadwal ome | eum 5.00 147480 $3456 To1(a}0 [renova or RCRC Oma) a 600 2788.16 55 102(2)_[srin Corman eavaton oast__|cum.| 9684.00 21481897 16658 108 (1)a [iuctve Beaver 0353 eum.| 1.18400 260,951.15 220.12 70313) _[Foundston A 0008 | eum. 5.00 4008.49 200.70 109(6}a. [Fee Cuved ene bran eecvaton 0017 [eum $400 1242625 730.12 Toa[tjat [ereanreneemtoamorecaein | Sa70__[cum.| 1784300] 408872672 22868 105 ()e- [abarase Repeat oie | sam. | 2051.29 307 428.04 1638 200 ()_[pacreace ubbave Couve 22400 | eum.| 1esia0o] _16621,610.8 1208.8 200 (1) [Aaarsace Sfoce Coune 2277 [eum.| 123500] 1.483.897.29 185848 lariitjeta [feterscemertCencwterowermntssns | 49.059 | sqm. | 73,86000] —36.416,688.87 1526.27 Bitte. [Rafersegrert corns Rear az sqm] vsrr00| 182290807 208.88 Zoaija[Renfrca Sel bax rode 0 To? | te] 1572720 7eB.A59 8 oa 204 (ib [Reinorcha Seal ber, Grade © 0865 | ka. | 1241500 52680.54 2036 205 (1 03 [stv Concce, Cosh 3.14 [eum] 10osco| 675362404 ae “07(6|__|Eonerie svete teen cones) | 0.108 | eum 70.2 73947.58, 789994 BOIS [Pe Cover stern ran 022 | nm 41.00 156.599.47 3808 GII(]|_freesrunining ondterssinina) Wom] 1954 [each | __sazoo] 1445 01669 4225.20 206{1) sere Maser 0.04 | cum 900 3655998 405778 Refociotied hemapianie Poverant cap foepenen 023 | sam 128.00) 9.10179 72881 Fofoctotas hemos FoveraT ara aeeetegres oa | sam] 832.00 60785108 72059 KiLig) [conm ona oticatamemonee | oss | 1S 7.00 Ba701se | _SPA7O1 actonn (eo eenaboes aes | is 1.00 248,06322| 248,069.82 i215) [PPeatenanetionoes ofBo7 | gas [is 100 ‘sse0ec0| 26540800 BS [Projet ibocrd 007 | unt 200 Sa7856 350028 8.7 [Ssspetera sae atom rooem o22_| 1s 10 woiie22| 201.1482 5.9 [wobtaston ond Denebieaton oves__| 1s 1.00) 7.BAm0 | _729.22400 Balh)_[corenockonsaney enasiesha 0.173 | Km. 3.40 iwaaer | __37.60232 TOTAL 100.000 77399891907Name of Project; Gensel ol ising Unks(NewRoad-labengen-Midsaip. Rood, hcg ROW, Zemvoanga dei sur ae eee Station Limits 1 K6+14000 fo K7#915.49 1721548 10192540000 BREAKDOWN OF ESTIMATED EXPENDITURES SOFTOTAL AMOUNT — 1. ESTIMATED Cost A. DIRECT Cost Al Materiols 3207 57,734,791 88 2 Labor 12 2,021,528.41 A3 Equipment expenses 7.88 14182.598.98 SUBTOTAL [DIRECT COST 708 |p 7393891907 8. INDIRECT COST (Per D0 # 197 s. 2016) 3.1 Overhead, Contingency & Misc. 402 7,239 466.54 (10% Mox. of D.C, 32 Prof 8% Max. D.C.) 3.23 5,807.665.10 C.VAT (5% of D.C. and IC. per 0.0. # 197) 242 4,349,302.54 SUB-TOTAL (CONTRACT COST) 074 _[P 9 SEs] Il ESTIMATED GOVERNMENT EXPENDITURES 1 Engineering end Adminstrative Overhead (3.5%) 3.50 6,300,000.00 2 Detolled Engineering (1%) 3 Reserved for tne Payment of BROW) 45.76 82:364,646.75 4 Physical Reserved 0.00 Cc TOTAL ESTIMATED PROJECT COST 100.00 _|P 780,000,000.00 Prepared by: 2 Checked by: SHERMTEREY AD BETONGGA JERALD R. BARRERA freer Engineer, Submitted by: Recommending Approve {EONCIO B. SOLAMILLO fet. Consucton Dison APPROVED: Regional Director2H pune yn ope SF varvays vine 1509 mol 1809 ot A, erste sanSENSI Tuawdinbs sceorsee le [preoewey opuecvects [ecvesvarb waa esoresi coe oouact surn ive orveren or ovee ee oo ‘ereoi wz ‘eer cro Soe ee) revi Tore cr rR forowat oven {SeKON vanes 700 BBO. YURI avoir: eeore eaten te rascyy pu sen enya os exer oreweee arse Ree “sou 2401820 Pe We] eraiese or ae wets (ce) sI0W atenog SRERONIR pee eo 5 ose score (Beye sor Haoag SOPH PoRmOR| wewosr @ sceoroe cd ereceat_—(aessese oozanoai ewe ‘ti @ wa (Sapsaemi poe Bayan wa oe eL0rEl ewes seorP0l er eoroe oarsoee ossiey e808 eeuwa [ooi09 von enya mug] esueseme _[ersevewe lezavzers | acorwecr ear baL wel acorceee ry oy Se women | arisvec cseosser | erecdsar zeus [ecraverce ovesoserie | iesosresr sone Sur auoiogapsu09 M59 feed orrizsme _[ormees Ce oe wsiivesee | ioscvoas sreeses fear re cecee i wes9e spouse woyon024 owro09 way mug sree ooeaet ERBISERRUBG FAD Fou od zeus? eee souere oo0es ree crews ord weave ese seaneo eevere BEIM wus eoren, eee Wiol wondhosed 285 [9P PBUBOAIBT "NOY Buipniau BDOy dipspyy-uoGuoqa-spooyNeN [RA Bah avn iW 70 wojanmIOS TooIeIs 70 SURAq pauens Pa aaa Pu youn sup our Earn E7d co wc eve | eorer iy onniowe) aa wooo wove sep ebuoequez Now PuprPuPoSY dpEpH-uB=LOgDY-sPDEUMeNY/EHIN BUREW > LeHENITED | fOADILO ALON (DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoadsLabangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No,/Deseription 101(2), Removal of Existing Headwoll Unit of Measurement: cum Output per hour 10.00 Quanity 2 $8 cum, 500_cum. Designation No.of Person | No.of Doys | Daily Rate Amount [A ]tabor Ja. Construction Foreman 1 006 611.92 3825 b. Laborer 2 0.06 34224 4278 ‘Sub-total for A P e108, Name and Capacity No.of Equic. | No.of Days | Daily Rate ‘Amount IB [Equipment (2014 ACEL Rates) ja. Backhoe w/ breaker 1 0.03 15,984.80 Ib. Backhoe 1 0.03 12,296.00 Jc. Dumpiruck 1 0.06 11,360.00 ‘Sub-total for 8 e 1593.78 a Total [A+B] P 1,874.80 D.JOutputday 80.00 cum /day Nome and Specifications Qventity Unit Unit Cost ‘Amount E. Materials Sub-total for E P 0.00 F. [Direct Cost (C+) 1,674.80 [Gloverhead, Contingencies and Miscellaneous 10% perD.0 19752016 167.48 11. [Contractors Profit (CP) 8% _per D.O 19752016 133.98 i. [Value Added Tax (VAT) S%_per D.0 19752016 98.81 J. [otal unit Cost 41502.DETAILED UNIT PRICE ANALYSIS PROJECT NAME Construction of Missing Links/NewRoads-Labangan-Midsalip Road, including ROW, Tamboange del Sur Item No./Description 102(2) Surplus Common Excavation Unit of Measurement cum. Output per hour 60.00 Quantity 348400 Designation No.of Person | No.of Days | Dally Rate Amount |A.|Labor ja. Construction Foreman: 1 7.68 611.92 4696AD |b. Laborer 3 7.68 342.24 7,880.08 Sub-total for A P 12,576.56 Name and Copacity No.of Equip. | No.of Days | Dally Rate Amount IB JEquipment, cos AcEL Rates) ja. Bullduzer 1 7.68 (27.032.00 207,470.60 ib. Payloader I 7.68 13,864.00 106,406.20 jc. Payloader I 1.92 13,864.00 26,601.55 }d. Dumptruck 3 7.68 11,360.00 261,564.00 Sub-total for B P 602,042.35 ie] Total (A*8) P 614,618.91 D.|Output/day 480.00 _cu.m /day Name and Specifications Quontity Unit Unit Cost Amount E ]Materals Sub-total for E P 0.00 F. |Direct Cost (C+E} 614,618.91 |G]Overhead, Contingencies and Miscellaneous 10% per D.O 197s 2016 $1,461.89 H.| Contractors Profit (CP) 8% _perD.0 19752016 9.16951 I. [Value Added Tax (VAT) 5%_per D.O 197s 2016 36,262.52 LJ. [Total Unit Cost 206.71DETAILED UNIT PRICE ANALYSIS PROJECT NAME Construction of Missing Links/NewRoads-Lobangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No./Description 108 [Ie Structure Excavation Unit of Measurement cum. Output per hour 20.00 Quantity 1,134.00 Designation No.of Person | No.of Days | Dally Rate Amount [A]tabor Ja. Construction Foreman 1 7.09 611.92 4336.98 lb. Laborers 3 7.09 342.24 7.27688 Subotal fora 2 1161386 Name and Capacity No.of Equip. | No.of Days | Daily Rate Amount [8 [Equipment, (2014 ACEL Rates) Ja. Dumptruck 2 7.09 11,360.00 161,028.00 Ib. Backhoe 1 7.09 12,296.00 87,147.90 Minor Tools (10% of Labor) 1161.39 Sub-total for B P 249,537.29 ic. Total (A+B) P 260,951.15 ID [Ouiput/day 140.00 cum /aay Name and Specifications Quantity Unit Unit Cost Amount E. [Materials Sub-total for E P 0:00 F. [Direct Cost (C+E) 260,951.15 [GOverhead, Contingencies and Miscellaneous 10% per D.0 19752016 26,095.11 H.| Contractors Profit (CP) (8% _per 0.0 1975 2016 20,876.09 I_ [Valve Added Tax [VAT] S%_per D.0197 52016 15,396.12 L.-[rotal Unit Cost 285.11DETAILED UNIT PRICE ANALYSIS PROJECT NAME Construction of Missing Unks/NewRoads-Labangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No./Description 103(3}, Foundation Fill Unit of Measurement cum. Output per hour 1.25 Quantity 5.00 Designation No.of Person | No.of Days | Dally Rate Amount [A ]Labor Ja. Construction Foreman 1 0.50 611.92 305.96 b. Laborer 4 0.50 342.24 684.48 Sub-total fora P 390k Name and Capacity No. of Equip. | No.of Days | Daily Rate Amount IB [Equipment (2014 ACEL Rates) ja. Plate Compactor 1 0.50 984.00 492.00 Ib. Water Truck 1 0.01 19,600.00 98.00 ic. Minor Tools (10% of Labor) Sub-total for B = 590.00 ic. Total (A+B) P 1,580.44 DJOutpui/day 1000 cum. da) Name and Spectfications Quentity Unit Unit Cost Amount E. [Materials a. Filing Materials 5.75 cum. 421.40 2,493.05 Sub-total fore: P 2AZB.05 [Direct Cost (C+) 4,003.49 i [Contractors Profit (CP) B%_per D.0 19752016 320.28 Value Added Tax [VAT] ‘5% _perD.0 19752016 236.21 _ [Total Unit Cost 992.08 F |G] Overhead, Contingencies and Miscellaneous, 10% per D.0 197s 2016 400.35 iH. 0 iuPROJECT NAME : Consiruction of DETAILED UNIT PRICE ANALYSIS Zamboanga del Sur Item No./Description 103(6]q Pipe Culvert and Drain Excavation Missing Links/NewRoadsLcbongan-Midsalip Road, Including ROW, Unit of Measurement: cum. Output per hour 20.00 Quantity 54.00 Designation No.of Person | No.of Doys | Dally Rate Amount [A ]Laoor Ja. Construction Foreman 1 034 611.92 206.52 Ib. Laborer 3 034 342.24 346.52 Sub-total for A P 55304 Name and Capacity No. of Equip. | No.of Days | Daily Rate Amount [B [Equipment 2014 ACEL Rates) Ja. Dumptruck 2 034 11,360.00 7,668.00 lb. Backhoe 1 034 12.26.00 4149.90 Minor Tools (10% of Labor) 5530 Sub-total for 8 e 11873.20 ec. Total (A+B) P 12,426.25 D[Ouiputday 160.00 cum fay Name and Specifications Quantity Unit Unit Cost Amount E. [Materials a. Sub-total for E P (0.00 F. [Direct Cost (C+E] 12,426.25 G]Overnead, Contingencies and Miscellaneous 10% per D.0 19752016 1,242.62 H. [Contractors Profit (CP) 8%_per D.O 19752016 994.10 I. [Value Added Tax (VAT) ‘5%_perD.O 197s 2016 733.15 J. [otal unit Cost 285.11DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoadsLabangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No./Description _:_104{1)a1 Embankment from Roadway Excavation Unit of Measurement: cum, Output per hour 50.00 Quantity : Vets00 Designation No.of Person | No.of Days | Daily Rate ‘Amount [A.JLobor |For Excavation Work Jo. Construction Foreman 1 37.02 61192 22,655.86 b. Laborer 2 37.02 34224 25,342.34 \Soreading & Compaction la. Construction Foreman 1 AAI 61192 27.296.22 b. Laborer 2 44.61 342.24 30,532.94 ‘Sub-fotal for A 105 827.37 Name and Capacity No.of Equip. | No.of Days | Daily Rate ‘Amount B [Equipment, (2014 acet Rates) |For Excavation Work ja. Buliduzer 1 37.02 27,032.00 1,000,838.85 b. Payloader 1 37.02 13,864.00 513,303.86 jc. Dumpiruck 2 37.02 11,360.00 841,190.39 |Soreading and Compaction Ja. Road Grader 1 4461 17,384.00 775A86.78 Ib. Road Roller 1 44.81 13,216.00 589,532.72 ic. Water Truck 1 1145 19,600.00 218,576.75 Sub-total for 8 3538 899.35 ic. Total (A*8) 41044,726.72 ID [Outputcay 400.00 cum. aay Name and Spectfications Quentity Unit Unit Cost Amount E. [Materials ‘Sub-total fore (0:00 F. [Drect Cost (C+E) 404472672 [G]Overhead, Confingencies and Miscellaneous 10% per D.0 197 52016 404,472.67 H.[Contractors Profit (CP) %_per D.0 1975 2016 323,578.14 I. [Value Added Tax (VAT ‘5% _perD.0 197s 2016 738,638.88 LJ. [fotal Unit Cost 280.86PROJECT NAME : Construction of DETAILED UNIT PRICE ANALYSIS Zamboanga del Sur Item No./Deseription Missing Links/NewRoadsLabangan-Midsalip Road, : 105 (1}a Suograde Preparation Including ROW, Unit of Measurement squm. Output per hour 300.00 Quantity 1 0051.29 Designation No.of Person | No.of Days | Dally Rate Amount [A ]labor la. Construction Foreman 1 8.35 611.92 511241 Ib. Laborer 2 8.35 342.24 5718.63, Sub-total for A 10831.04 Name and Capacity No. of Equip. | No.of Days | Daily Rate Amount IB [Equipment, (2014 ACELRates) la. Road Grader 1 8.35 17,384.00 145,238.18 Ib. Road Roller 1 8.35 13,216.00 110,415.77 Ic. Water Truck 1 2.09 19,600.00 40,938.05 Sub-total for 8 296,592.00, cl Total (A+B) 307,423.04 D.[Outputfday 2,400.00 sq.m. /day Name and Specifications Quantity Unit Unit Cost Amount E. ]Materials la. ‘Sub-total for E 0.00 F. [Direct Cost (C+E) 307,423.04 |G]Overhead, Contingencies and Miscellaneous 10% per D.0 19752016 30,742.30 H.| Contractors Profit (CP) 8%_per D.0 1975 2016 24,593.84 I. [Valve Added Tax (VAT) ‘5% _per D.O 19752016 18,137.96 J. [Total Unit Cost 19.00)DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoads-Labangan-Midsalip Road, Including ROW, Zamboanga det Sur Item No./Description : 200 (1) Aggregate Subbase Course Unit of Measurement: cum. Output perhour 2 50.00 Quantity 2 1331400 Designation No. of Person | No.of Doys | Daily Rate ‘Amount [A ]labor Ja. Construction Foreman 1 33.29 61192 20;367.75 b. Laborer 2 33.29 342.24 2,782.92 Sub-total for A P 43,150.67 Name and Capacity No. of Equip. | No.of Days | Dally Rate Amount lB [Equipment, 2014 ACEL Rates) la. Road Grader 1 33.29 17,384.00 578,626.44 Ib. Road Roller 1 33.29 13,216.00 439,894.56 lc. Water Truck 1 832 19,600.00 163,096.50 Sub-total forB P 1.181,517.50 el Total (A+B) P 1,224,768.17 DJOvipui/day —_40000_cu.m. /day Name and Specifications Quontity Unit Unit Cost Amount [Materials la. Aggregate Sudbase Course | 15,311.10 cum. 1,005.60 15,396,842.16 (w/ Shrinkage of 15%) ‘Sub-total for E P 15396842.16 F.[Drect Cost (C+E) 16,621,610.33 [Overhead Contingencies and Miscellaneous 10% per D.0 197 52016 1,862,161.03 H.| Contractors Profit (CP) (8% _per 0.0 19752016 1,329,72B.83 I. |Value Added Tax (VAT ‘S%_per D.O 197 52016 ‘980,575.01 L.. [Total unit Cost 1,546.81DETAILED UNIT PRICE ANALYSIS PROJECT NAME + Consiruetion of Missing Links/NewRoadsLabangan-Midsalip Road, Including ROW, Zamboanga del Sur Hem No./Description 300 (1) Aggregate Surface Course Unit of Measurement: cum, (Output per hour : 50.00 Quantity 1.23500 Designation No.of Person | No.ofDays | Dally Rate Amount [A]Laber lc. Construction Foreman 1 3.09 61192 1,889.30 b. Laborer 2 309 342.24 2.11333 ‘Sub-total for A P 4002.64 Name and Capacity No.of Equip. | No.of Doys | Daily Rate Amount B [Equipment, (2014 AGEL Rates) la. Road Grader 1 309 17,384.00 53,673.10 Ib. Road Roller 1 309 13,216.00 40,804.40 lc. Water Truck 1 077 19,600.00 15,128.75 Subtotal for 8 F 109,606.25 c. Total (A+B) P 113,608.89 DJOuipuiday 40000 cum. aay Name and Spectfications Quantity Unit Unit Cost Amount E. [Materials la. Aggregate Surtace Course 1,420.25 cum. 1,105.60 1,570.228.40 (w/ shrinkage of 15%) Sub-total for E P 1,570,228.40 F. [Direct Cost (C+E] 1,683,837.29 (G]Overhead, Contingencies and Miscellaneous 10% per D.0 19752016 168,383.73 IH. [Contractors Profit (CP) 8%_per D.O 19752016 734,706.98 D B | [Value Added Tax (VAT) ‘5% _per D.0 19752016 99,346.40 ffotal Unit Cost 1,689.29,PROJECT NAME item No./Description DETAILED UNIT PRICE ANALYSIS Construction of Missing Links/NewRoads-Labangan-Midsalip Road, Including ROW, Zamboanga del Sur SIIf}}e16 Pertiand Cement Concrete Pavementusing Conventional Method, 0.28m thick Unit of Measurement —: sqm. (Output per hour : 57.50 Quantity : 73ss000 Designation No.of Person | No.of Days | Daily Rate Amount [A [Labor Ja. Construction Foreman 1 5187 611.92 31,740.02 b. Skilled 4 5187 443,20 91,954.37 Ic. Laborer 12 5187 342.24 213,022.08 Sub-total for A, F 33671647, Name and Capacity No. of Equip. | No.of Days | Dally Rate Amount B Equipment, (2014 ACEL Rates) la. Transit Mixer 4 5187 10,544.00 2,187,650.78 b. Concrete Vibrator 2 5187 730.00 75,729.57 ic. Batching Plant 1 5187 14,076.00 730,116.00 ld. Pay Locder 1 5187 13,864.00 719,119.65 le. Concrete Screeder 1 5187 4,360.00 226,181.30 f. Water Truck 1 5187 19,600.00 1,016,643.48 Ig. Concrete Saw 1 5187 261.04 13,540.03 h. Bar Cutter 1 5.19 1,758.00 9,118.67 Minor Tools (5% of labor) 16,835.82 ‘Sub-total for B FE 499490531 Ic] Total (A+B) P 5.331,621.78 D.[Ovipuifdey 460.00 sam. /da Name and Specifications Quantity Unit Unit Cost Amount IE. Materials Ja. Reinforcing Stee! Bar 11,930.00 kg 40.00 477,200.00 lb. Curing Compound 6,919.40 it 40.00 276,776.00 lc. Asphalt Sealant 4,056.20 lit 75.00 304,215.00 ld. Sand 3,674.44 cum 1,105.60 4,062,460.86 je. Gravel 6,680.80 cum 1,155.60 7,720,332.48 f. Cement 63,467.60 bag 276.18 17,528,249.12 Ig. Concrete Saw 3.58 pc 8,000.00 28,632.00 h. Pipe Sleeve, 2" dia. 186.11 Lim 133.00 24,752.36 i. Grease/Tar 186.11 ‘it 21.00 3,908.27 |. Steel Forms 10,975.60 m 60.00 658,536.00 Sub-fofal fore P 31,085,062.10 F. [Direct Cost (C+E} 36,416,683.87 [Gloverhead, Contingencies and Miscellaneous 10% perD.0 19752016 3,641,668.39 H. [Contractors Profit (CP) 8% _per D.O 19752016 2:913,33471 I. [Value Adced Tax (VAT) ‘5% per D.O 19752016 2,148,584.35 [J-[Total Unit Cost T9104DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoads-Labangan-Midsalip Road, including ROW, Zamboange del Sur Item No,/Description _: 311(1)a Portland Cement Concrete Pavement, 0.15m. Thick Unit of Measurement: sq.m Ouiput per hour 107.33 Quantity 2 187700 Designation No.of Person | No.of Days | Daily Rate Amount [A ]iabor Ja. Construction Foreman 1 1.84 61192 1.12387 b. Skilled 4 184 443.20 3,255.97 Ic. Laborer 12 184 342.24 7,542.80 Sub-total for A e 1922.64 Name and Capacity No. of Equip. | No.of Days | Dally Rate Amount IB [Equipment, (2014 ACEL Rates) la. Transit Mixer 4 1.84 10,544.00 77,461.51 Ib. Concrete Vibrator 2 134 730.00 2681.47 lc. Batching Plant 1 184 14,076.00 2585234 ld. Pay Loader 1 1.84 13,864.00 25,462.97 le. Concrete Screeder 1 184 4,360.00 8,007.69 I. Water Truck 1 134 19,600.00 35,997.86 1g. Concrete Saw 1 1.84 261.04 479.43 h. Bar Cutter 1 0.18 1,758.00 322.88 Minor Tools (5% of Labor) 881331 Sub-total for B P 185.079.46 cl Total (A+B) P 197,002.10) DJOvipuisday 858.64 sq.m /day Name and Specifications Quantity Unit Unit Cost Amount E. [Materials Ja. Reinforcing Stee! Bar 520.41 ko 40.00 2081640 Ib. Curing Compound 457.33 it 40.00 18,293.20 lc. Asphalt Sealant 189.24 it 75.00 14,193.00 Jd. Steel Form 725.42 Lm 40.00 29,016.80 je. Sand 130.10 cum 1,105.60 143,841.32 f. Gravel 236.55 cum 1,155.60 273,357.18 Ig. Cement 2.255.117 bag 276.18 622,808.01 Ih. Concrete Saw 0.24 po 8,000.00 1,892.40 I. Pipe Sleeve, 1" dia. 12.30 Lm 133.00 1,635.98 Grease/Tar 237 it 21.00 49.68 Sub-fotal for E P 1.125,903.97 F. [Direct Cost (C+E} 1,322,906.07 (G]Overhead, Contingencies and Miscellaneous 10% per D.0 19752016 132,290.61 1. [Contractors Profit (CP) 8%_per D.O 19752016 105,832.49 1. [Value Added Tox (VAT) ‘5% _per D.O 19752016 78,051.46 J). [fetal Unit Cost 1.039.357DETAILED UNIT PRICE ANALYSIS PROJECT NAME + Construction of Missing Unks/NewRoads-Lebangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No/Description _:404(1)a Reinforcing Steel Bar, Grade 40 Unit of Measurement Output per hour Quantity Designation No.of Person | No.of Days | Dally Rate Amount [A ]kabor Ja. Construction Foreman 1 1092 611.92 6,683.10 b. Skilled 2 1092 443.20 9,680.84 lc. Laborer 8 10.92 342.24 29,902.27 Sub-total forA P 46,266.21 Name and Capacity No.of Equip. | No.of Days | Daily Rate Amount f& [Equipment 2014 ACEL Rates) Ja. Bar Cutter 1 546 1,758.00 97,600.02 Ib. Bar Bender 1 546 2812.00 15,355.67 Ic. Cargo Truck 1 1.64 6,264.00 10,261.87 Sub-total for B F S521 56 ic. Total (A+B) P 81,483.77 lo [outputday 1,440.00 kg. /day Name and Specttications Quontity Unit Unit Cost Amount le. Materials Ja. te Wire 330.27 kgs 80.00 26,421.36 b. Reinforcing Stee! Bor, Grade 40 | 16,513.35 kgs 40.00 660,534.00 Sub-total for E P 686,955.36 F. [Direct Cost (C+£] 768,439.13. G]Overhead, Contingencies and Miscellaneous 10% per D.0 197 52016 7684391 H. [Contractors Profit (CP) 8%_per D.O 197s 2016 1.475.153, i. [Value Adced Tox (VAT) ‘S%_perD.O 19752016 45,337.91 J. [otal unit Cost 60.54DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoads-Labangan-Midsalip Road, Including ROW, Zamboanga del Sur tem No,/Description _: 404 [1}b Reinforcing Stee! Bor, Grade 60 Unit of Mecsurement kg. Output per hour : 180.00 Quantity + 1241500 Designation No.of Person | No.of Days | Dally Rate Amount [A ]Labor Ja. Construction Foreman 1 8.62 61192 5:275.89 b. Skilled Laborer 2 8.62 443.20 7,642.12 ic. Laborer 8 8.62 342.24 23,605.05 Sub-total fora 36,500.56 Name and Capacity No.of Days | Dally Rate Amount IB [Equipment, 2009 ACEL Rates) Ja. Bar Cutter 1 431 1,758.00 7,578.32 Ib. Bar Bender i 431 2812.00 12,121.87 ic. Cargo Truck 1 1.29 6,284.00 8,100.79 Sub-total for 2750098, ic. Total (A+B) 6432384 DOvipuiay 1440.00 kg. _/day Name and Specifications Quontity Unit Unit Cost Amount Materials a. Tie Wire 260.72 kg 80.00 20,857.20 b. Reinforcing Stee! Bor, Grade 60 | 13,085.75 kg 42.00 547,501.50 ‘Sub-total for E 568,358.70 F. [Direct Cost (C+E] 632,682.54 (G]Overhead, Contingencies and Miscellaneous 10% per D.0 197 52016 63,268.25 Hi. [Contractors Profit (CP) 8%_per D.O 197 5 2016 50,614.60) I. [Valve Added Tax [VAT] 5% _perD.O 1975 2016 37.328.27 J. Nrotal unit Cost 63.14DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoadsLabangan-Midsalip Road, Including ROW, Zamboanga del Sur tem No./Description 49811) 83 structural Conerete, Class A Unit of Measurement: cum uiput per hour > 140 Quantity 1.00600 Note se Two (2) gona Designation No.of Person | No.of Days | Dally Rate Amount [A Jaber ja. Construction Foreman 1 4491 61192 27,481.76 b. Skilled Laborer 8 4491 443.20 159,235.43, Ic. Laborer 16 4491 342.24 245,923.89 rstototon/Removat of Fm Works a. Skilled Laborer 8 4491 443.20 159,235.43 lb. Laborer 16 4491 342.24 245,923.89 SubTotal forA P 837,800.39 Name and Capacity No.of Equip. | No.of Days | Daily Rate Amount IB JEquipment, 2014 ACEL Rates) Ja. One Bagger Mixer Ss 4491 1,376.00 123,594.29 lb. Conerete Vibrator 2 4491 972.00 87,306.43 ic. Water Truck 2 4A9 19,600.00 176,050.00 Minox Tools (5% of Labor) 41,890.02 Sub-total for 8 P 2B BATS c. Total (A+B) P 1,266,641.13 DD [Oulpuvicay 22.40 cum day Name and Specttications Quantity Unit Unit Cost Amount E.JMaterais la. Form Lumber 17,605.00 batt 37.00 651,385.00 b. Plywood 402.40 pe 1,072.00 431,372.80 Ic. Assorted CW Nails 704.20 kg. 6583 46,357.49 ld. Portiand Cement 9,557.00 bag 276.18 2,639,417.23 le. Sand 503.00 cum 1,105.60 556,116.80 i. Gravel 1,006.00 cum 1,185.60 1,162,533.60 ‘Sub-fotal fore P SABT 162.91 [Direct Cost (C+E] 6,753 824.04 Overhead, Contingencies and Miscellaneous 10% per D.0 197 52016 (675,382.40 | Contractors Profit (CP) 8%_per D.O 1975 2016 540,305.92 Value Added Tax (VAT) 5% _per D.O 1975 2016 398,475.62 [Total Unit Cost 8318.08DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoadsLobangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No./Description _:_ 407(8) Concrete Structure {Lean Concrete) Unit of Measurement: cum Output per hour > 140 ‘Quantity 1012 Designation No.of Person | No.of Days | Daily Rate Amount [AJLabor la. Construction Foreman 1 0.90 611.92 552.91 b. Skilled Laborer 4 090 443.20 1,601.85 jc. Laborer 8 0.90 342.24 247391 Sub-total for A P S6DBST Name and Capacity No.of Equip. | No.of Days | Daily Rate Amount [8 [Equipment 2014 ACEL Rates) Ja. One Bagger Mixer 1 0.90 1,376.00 1.24331 Ib. Concreie Vibrator 1 0.90 730.00 659.61 ic. Water Truck 1 090 19,600.00 17,710.00 Sub-total for 8 P 19,612.92 le! Total (A+B) P 2424159. D[Ouipuifdey 11.20 cum da Name and Specifications ‘Quantity Unit Unit Cost Amount E. [Materials Ja. Form Lumber 334 bat 37.00 123.57 b. Plywood 16.19 pe 691.00 11,188.67 ic. Assorted CW Nails 8.40 kg. 6583 95295 ld. Portland Cement 96.14 bag 276.18 26,551.59 le, Sand 5.06 cum 1,105.60 5,594.34 If. Gravel 10.12 cum 1,155.60 11,694.67 Sub-total fore P 5570578, F. [Direct Cost (C+E) 79,947 38 [GOverhead, Contingencies and Miscellaneous 10% per D.O 197 52016 799474 H.| Contractors Profit (CP) '8%_per D.O 19782016 6395.79 I. [Valve Added Tex (VAT) ‘5% _per D.O 19752016 4716.90 LJ. [fotal Unit Cost 9788.02DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoadsabangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No./Description _:_500{1]b3 Pipe Culvert & Storm Drain Unit of Measurement Inam Output per hour 2 100 Quantity 2 41.00 Designation No.of Person | No.of Days | Dally Rate Amount [A ]iabor Ja. Construction Foreman 1 5.13 61192 3.136.09 b. Skilled Laborer rs 5.13 443.20 454280 lc. Laborer 4 5:13 342.24 7.01592 Sub-total for A P 14,694.81 Name and Capacity No. of Equip. | No.of Days | Dally Rate Amount IB ]Equipment, ove AceL Rates) Ja. Backhoe 1 2.56 12,296.00 31,508.50 b. Plate Compactor 1 2.56 984.00 2.52150 Minor Tools (10% of Labor) 1,469.48 Sub-total for B P 35 A928, al Total (A+B) P 50,194.29 DlOviputdcy 8.00 inm [dan Name and Specifications ‘Quantity Unit Unit Cost Amount [Materials ja. Portiand Cement 44.28 bag 276.18 12,229.09 lb. Sond 2.50 cum 1,105.0 2,765.11 lc. RC Pipes (910 mm dia.) 41.00 pc 2,089.00 85,647.00 Id, Sand Bedding 5.25 cum 1,105.60 5,802.19 Sub-total for E P 106,445.38 F. [Direct Cost (C+E) 156,639.67 [[Overhead, Contingencies ond Miscellaneous 10% per D.O 19782016 15,663.97 H.[ Contractors Profit (CP) 8% _per D.0 1975 2016 12,531.17 I [Valve Added Tax (VAT) 5% _per 0.0 197 52016 9.24174 LJ. [fotal Unit Cost 4733.57PROJECT NAME Construction of DETAILED UNIT PRICE ANALYSIS Zamboanga del Sur Hem No./Description 611(1) Trees Furnishing ond Transplanting) 150mm © or less Missing Unks/NewRoads-labangan-Midsalio Road, Including ROW, Unit of Measurement: each (Output per hour 1.00 Quantity 2 34200 Designation No.of Person | No.of Days | Dally Rate Amount [A labor Jc. Construction Foreman 1 42.78 61192 26,159.58 b. Skilled Laborer 1 42.75 443.20 18,946.80 lc. Laborer 2 4275 342.24 29,261.52 ‘Sub-total for A E 7436790 Name and Capacity No.of Equip. | No.of Days | Daily Rate Amount IB [Equipment, (2014 AGEL Rates) ja. Cargo Truck 1 4275 6,284.00 267,786.00 Ib. Backhoe 1 4275 12,296.00 525,654.00 lc. Water Truck/Pump 1 21.38 19,600.00 418,950.00 Miner Tools (10% of Labor) 7436.79 Sub-total for B e 1219-82679 cl Toial (A+B) P 1,294,194.69 D[Outputday 800 each _/da Name and Specifications Quantity Unit Unit Cost Amount E. | Materials la. Trees 342.00 pe 78.00 9,576.00 b. Fertiizers 1,026.00 kg 10.00 10,260.00 Ic. Bamboo Pole 1,026.00 pe 40.00 41,040.00 ld. Polyethylene Sheets 1,026.00 cum. 81.00 83,106.00 Je. Tie Wire 85.50 ko 20.00 6,840.00 SubTotal fore P 150,822.00 F. [Direct Cost (C+) 1445,016.69 [G]Overnead, Contingencies and Miscellaneous 10% per D.0 19752016 144,501.67 H.[Contractors Proft (CP) 8% _perD.O 19752016 115,601.34) I [Valve Added Tax (VAT) 5% _perD.0 19752016 85,255.98. [otal Unit Cost 5,235.02DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoads-Lebangan-Micsalip Road, Including ROW, Zamboanga del Sur Item No./Description —:506(1)_ stone Masonry Unit of Measurement cum Output per hour 2 156 Quantity > 9.00 Designation No.of Person | No.of Days | Dally Rate ‘Amount [A ]Labor ja. Construction Foreman 1 072 611.92 440.58 b. Skilled Laborer 2 072 443,20 638.21 lc. Laborer 8 0.72 342.24 1971.30 ‘Sub-total for A P 3050.09 Name and Capacity No.of Equip. | No.of Days | Daily Rate ‘Amount IB JEquipment, (ove ACEI Rates) ja. One Bagger Mixer 1 0.72 1,376.00 990.72 Ib. Water Truck 1 0.04 19,600.00 705.60 jc. Backhoe 1 007 12,296.00 885.31 ‘Minor Tools (10% of Labor] 305.01 Sub-total for B P 2886.64 cl Total (A+B) P 5,936.73 DJOuipuiday 12.50 cum [day Name and Specifications Quantity Unit Unit Cost Amount E. Materials a. Cement 950 bag 276.18 13,670.73 Ib. Sond 270 cum 1.105.60 2,985.12 lc. Gravel Fill 0.18 cum 1,155.60 208.01 ld. Weep Holes (PVC) 2.70 Inu 133.00 359.10 le. Fiter Cloth 0.14 som 160.00 21.60 i. Boulders 9.45 cum 1,360.60 12,857.67 Miscellaneous (1% of Matertis) 301.02 ‘Sub-total for E P 30M0325, F. [Dect Cost (C+E] 36,339.98, [S]Overhead, Contingencies and Miscellaneous 10% per D.0 19752016 3,634.00 H.[Contractors Profit (CP) 8%_per D.0 1975 2016 2,907.20 I. [Valve Added Tax [VAT] 5% _per D.O 197 5 2016 2,144.06 L.. [Total unit Cost 5,002.80DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoads-Lobangan-Midsalip Road, Including ROW, Zamboanga del Sur tem No/Description —:_612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) Unit of Measurement: sqm (Output per hour 2 25.00 Quantity 2 e200 Designation No. of Person | No.of Days | Dally Rate Amount [A labor Jc. Construction Foreman 1 416 61192 2,545.59 b. Skilled Laborer 2 416 443.20 3,687.42 lc. Laborer 6 46 342.24 8.54231 Sub-toral for A. TA77SS2 Name and Capacity No.of Equis. | No.of Days | Daily Rate ‘Amount B Equipment, (2014 ACEL Rates Ja. Cargo Truck/Delivery Truck 1 416 9,696.00 40,335.36 b. Applicator Machine 1 Ab 750.00 3,120.00 lc. Kneading Machine 1 416 1,500.00 6,240.00 Miner Tools (10% of Labor] 1477.53 Sub-total for8 5117289 a Total (A+B) 65,948.21 D[Oviputday 200.00 sqm /day Name and Specifications Quantity Unit Unit Cost Amount IE. Materials Ja, Thermoplastic Paint (yellow) 270.40 sq.m 1,585.00 428,584.00 Ib. Glass Beads 27.86 25.00 2,500.00 68,640.00 lc. Primer 99.84 832.00 180.00 17971.20 Ja. LPG (50 kg) 333 0.00 90.00 299.52 le. LPG (12g) 1.85 0.00 50.00 83.20 f. Catsumine 104.00 0.00 5.00 520.00 Miscellaneous (§% of Matercis) 2580450 ‘Sub-total forE 541,902.82 F. [Dect Cost (C+E] 607,851.03 [S]Overhead, Contingencies and Miscellaneous 10% per D.0197 52016 60,785.10, H. [Contractors Profit (CP) 8%_per D.O 197 2016 48,628.08 I. [Valve Added Tax (VAT 5% _per D.O 19752016 35,863.21 J. [otal unit Cost 305.20DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing links/NewRoadsLabangan-Midsalip Road, Including ROW, ‘Zamboanga del Sur Item No./Deseription B5 Project Billboard Unit of Measurement Unit Output per hour : Quantity 2.00 Designation No. of Person | No.of Days | Dally Rate ‘Amount [A[Labor ja. Construction Foreman 1 0.25 61192 15298 Ib. Carpenters 1 0.25 443.20 170.80 jc. Laborer 2 0.25 342.24 171.12 ‘Sub-total for A e 73450 Name and Capacity No. of Equip. | No.of Days | Daily Rate ‘Amount IB [Equipment (2014 AcE Rates) Sub-total for P 0.00 iG Total (A+B) P 3450, DD Joutputday 0.00 __Unit_/aay Name and Specttications Quontity Unit Unit Cost Amount E. Materials Ja. Merine Pywood 3/16 hk. x 4x8" 2.00 pe 406.00 81200 Ib. Torpauiin (4' x8’) 2.00 pe 800.00 1,600.00 lc. Assorted Sizes Lumber 100.00 bd. Ft 37.00 3,700.00 Jd. Assorted Szes CW Nails 2.00 ko 6583 131.66 ‘Sub-total for E P 6203.66 F. [Direct Cost (+E) 6,678.56 IS]Overhead, Contingencies and Miscellaneous 10% per D.O 197 52016 667.86 H. [Contractors Profit (CP) 8%_per D.O 1975 2016 534.28 I. [Valve Added Tax [VAT] 5%_perD.O 1975 2016 394.04 J. [Total Unit Cost 4137.37DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoads-Labangan-Midsalip Road, Including ROW, Zamboanga del Sur tem No./Description : 8.7 Occupational Safety & Health Program Unit of Measurement: LS Output per hour 7 Quantity : 100 Designation No. of Person | No.of Days | Dally Rate Amount [A [Labor la. Safety Practitioner 1 126.00 611.92 77,101.92 lb. First Aider 1 252.00 443,20 111,686.40 Sub-Total for A P 188,788.32 Name and Capacity No. of Equip. | No.of Days | Daily Rate Amount B JEquipment, (2014 ACEL Rates) ‘Sub-total for 8 F (0.00 lel Total (A+B) P 188,788.32 D.[Ouiput/dey 0.00 LS /day Name and Specifications Quantity Unit Unit Cost Amount IE. [Materials Ja. Poits, Rubber Boots Men, Long with 24.00 pair 400.00 9,600.00 Steel Toe, Black lb. Paits, Working Gloves (Maong 24,00 pair 15.00 360.00 Matericts) Ic. Pes. Rain Coats (Rain Forced, Hip 24.00 pos 100.00 2,400.00 Length Small, Medium & Large! Sub-total for E P 12,360.00, F. [Direct Cost (C#E) 201,148.32 [GlOvernead, Contingencies and Miscellaneous per D.O 19752016 (0.00 H. [Contractors Profit (CP) B%_per D.0 19752016 16,091.87 I. [Value Added Tax [VAT] ‘S%_per D.0 19752016 10,862.01 J. [Total Unit Cost 228,102.19DETAILED UNIT PRICE ANALYSIS PROJECT NAME 1 Construction of Missing Links/NewRoads-Labangan-Midsalip Road, Including ROW. Zamboanga del Sur Hem No./Description 8.9 Mobilization and Demobitization Unit of Measurement: LS Output per hour Hl Quantity 2 100 Designation No. of Person | No.of Doys | Daily Rate Amount A ]Labor ‘Sub-total for A P 0.00 Name and Capacity No.of Equip. | No.of Days | Daily Rate Amount fe [Equipment, 2014 ACEL Rates) ja. Low Bed Traller 2 3.00 34,043,00 204,258.00 Ib. Water Truck 1 3.00 19,600.00 58,800.00 lc. Backhoe 2 3.00 12,296.00 73,776.00 id. Payloader 2 3.00 13,864.00 83,184.00 le. Dumptruck 4 3.00 11,360.00 136,320.00 {. Bullduzer 1 3.00 27.032.00 81,096.00 lg. Road Roller 1 3.00 13,216.00 39,648.00 h. Road Grader 1 3.00 17,384.00 52,152.00 Sub-otal for B P 293400 c. Total (A+B) P 729.234.00 DJOuiputfday 0.00 LS day Name and Specifications Quantity Unit Unit Cost Amount E. Materials Sub-total fore P 0.00 F, [Direct Cost (+8) 729,234.00 G]Overhead, Contingencies ond Miscellaneous per 0.0 19752016 (0.00 IH. [Contractors Profit (CP) per D.0 19752016 0.00 1. [Valve Added Tax (VAT) SK _perD.O 19752016 3646170 J. [otal unit Cost 765,695.70.DETAILED UNIT PRICE ANALYSIS PROJECT NAME + Consttucon of Misng Uins/NewRoadsLabongamvidsollp Road, Including ROW, Zamboanga del Sur Item No./Description 41.119) Const. of Field Office for the Engineer Unit of Measurement —: LS Output per hour £ Quantity 2 1.00 Designation No.of Person | No.of Days Daily Rate ‘Amount [Labor lo. Consiruction Foreman 1 10.00 611.92 6119.20 lb. Masons 3 10.00 443.20 13,296.00 lc. Carpenters 3 1000 443,20 13,296.00 Je. Laborers é 10.00 342.24 20,534.40 Subtofal for A 53,245.60, Name and Capacity No. of Eaup. No. of Days Daily Rate ‘Amount fe JEquipment, (2014 ACEL Rates) la. Bagger Mixer 1 500 1,376.00 6880.00 b. Woter Truck 1 1.00 19,600.00 19,600.00 Miner Tools (10% of Labor) $324.56 ‘Subsotal for B 31,804.56 ec. Total (A*B) 85,050.16 [p.[ouiputiday (0.0015 7day Name and Specifications Quantity Unit Unit Cost ‘Amount E. |Materiols L.Eortworts (excovaton, Embankment, Backing) . Gravel Bedaing 3.50 cum 1,155.60 4044.60 b. Selected Fil 10.00 cum 421.40 4214.00 . Soll Poisoning 2.50 ft 1,900.00 4,750.00 I. Concrete Warts footing. Columns, Seams & Sib on Grod) «@. Portiand Cement 90.00 bag 276.18 24,855.87 bb. Crushed Gravel 20.00 cum 1,155.60 23,112.00 ¢. Washed Sand 17.00 cum 1,108.60 18,795.20 li, Reinorcing Bars(Footng Columns Beams. & Slabs on Grade) ©. Deformed Round Bor, Grade 40 500.00 kg 40.00 20,000.00 b. No. 16 GiTie Wire 20.00 kg 80.00 1,600.00 hv. Foxmerorks (Columns & Bears) . Coco Lumber 400.00 bat 18.00 6,000.00 b. Oralinary Plywood, 1/4%4%8" 18.00 pe 520.00 9360.00 c. CWN, Assorted 500 kg 6583 329.15 IV. Masonry Works (masonty walls & plastering) @. CHB 6" thk 650.00 po 1800 11,700.00 b. Portland Cement 50.00 bag 276.18 13,608.82 e. Washed Sand 10.00 cum 1,108.60 17,086.00 4. 10mm cla. x ém RSB 75.00 kg 43.00 3,225.00 ©. No, 16 GITie Wire 2.50 kg 80.00 200.00 VI Doors anc Windows €a, Dl Halow Cow Fish Tye swing door 200 set 1,765.27 3,530.54 Complete! ancestries, 902.1 BW, Jalouse window, 1am x 1.2 2.00 set 924.00 1,848.00 Cc. 12. Jlousie window, 26x 1.2 2.00 set 1,848.00 3,696.00, Sub-Total for E 768,125.17 Subtotal fore 309,651.52 IF |Drect Cost (C+) 394,701.68 [G_]Overnead, Contingencies ond Miscellaneous 10% perD.O 19752016 39,470.17 IH. [Contractors Profit (CP) 8% _perD.0 197s 2018 31.576.13 I. [Value Added Tox (VAT) ‘S%_perD.0197 $2016 23.287 40 [J [Total Unit Cost 289,035.39DETAILED UNIT PRICE ANALYSIS PROJECT NAME Construction of Ming Unk NewRoocs-Lobangan-icsalp Road. Inclucing ROW, Zamboanga de! Sir Item No./Description A1.1[8) Const. of Feld Office for the Engineer Unit of Measurement is Output per hour : Quantity 1.00 Designation No.of Person | No.of Days Dally Rate “Amount [A [lobor ja. Construction Foreman 1 1600 61192 lb. Masons a 1600 443.20 lc. Carpenters 3 1600 443.20 Jd. Laborers 6 16.00 34224 ‘Subtotal for A (0.00 Name and Capacity No.of Equip. | No. of Days Daily Rate “Amount IB [Equipment, 014 acEL Rates) la. Bagger Mixer 1 5.00 1,976.00 Ib. Water Truck 1 1.00 19,600.00 Minor Tools (10% of Labor) Sub-total for B (0.00 ic. Total [Ar8) 0.00 b.Joutpuvaay 0001S) Teay Name and Specifications Quantity Unit Unit Cost Amount E. [Materials Vil Steel Works . 65x 65x 6mm. 300.00 ko 48.00 14,400.00 b. 50x 50x 6mm. L 200.00 ko 48.00 9,800.00 ©. 80x 50x 4mm. L 100.00 ko 8.00 4800.00 . Puriins C- 150 x 50x 3mm. 19.00 kg 45.00 855.00 fe. 16mm dia. Cross bracing 32.00 kg 50.00 1,600.00 1. 16mm dia. Tun buckle 1500 pe 123.00 1,845.00 . 12mm thk base plate 72.00 kg 4500 390.00 h. 10mm thk batien plate 15.00 kg 45.00 675.00 110mm ala. Sag roc 70 ko 50.00 375.00 J. 2mm dla. 350mm anchor bolls 7.00 pe 60.00 420.00 k. Welding Rod 12.60 kg 128.00 1,562.50 IL. Primer, Zine Cromate: 500 gal 531.00 2,655.00 Vil Roofing Works 1g. Pepsiniaa Gi Rooting Snetlong p= 55.00 sqm 420.00 23,100.00 D. repainted idge ret g024,040-Wicth 10.00 nm 189.00 1,890.00 C. Pre-painted foshing, go. 24 2.00 nm 189.00 378,00 @. Teckscrew 11/2 500.00 pe 1.25 628100 @. Roof Sealant 2.00 it 242.84 485.68 IX, Cormenty Wers (2. Rough Luriber sun eed fanguile 350,00 baft 37.00 12,950.00 1b. Plywood, ordinary 1/4°x 4x8 30.00 pe 350.00 10,500.00 Cc. Finishing Neils 5.00 kg 74.00 37000 4. Common Wire Nalis 10.00 kg 74.00 740.00 @. Wood Preservative Brown 5.00 it 700.00 4,500.00 SubTotal for E Fea EIS Sub-total fore, 9531 6.18 [Direct Cost (C+E) [Overneag, Contingencies and Miscellaneous TOR per 0.0 19752016 [Contractors Profit (CP) 8% per D.O197 52016 [Value Added Tax (VAT) ‘S%_perD.0197 52016 EF EPF [Total Unit CostPROJECT NAME tem No./Description DETAILED UNIT PRICE ANALYSIS 1.118) Const. of Feld Office for the Engineer + Corsitucton of Misinglnks/NewRoads-Labangan-Miccip Road, Including ROW. Zamboonge del Su Unit of Measurement: LS Output per hour i Quantity 2 100 Name and Specifications ‘Quantity Unit Unit Cost ‘Amount fe [Materais Ix. Electrical Works 2x 4Ow Fourascent ighting fates 500 set 1,800.00 7,500.00 b. Porcelain Celing Outlet w/ femal 200 pe 50.00 400.00 . douplex Convinience outlet 3.00 pe 170.00 510.00 i. two gang switen 3.00 pe 132.00 396.00 fe. S.5mm2 thw 3.00 roll 3,600.00 10,800.00 f. 8.00mm2 thw 25.00 m 69.33 1,733.25 g. 8mm dia, PVC pipe 20.00 pe 76.00 1,520.00 h. 15mm dia. PVC Coupting 25.00 pe 27.00 675.00 15mm dia. PVC Ebow 25.00 pe 26.09 650.00 i. 15mm dia. PVC Clamp $5.00 pe 8.00 440.00 k, 20mm ia. RSC Fipe 400 pe 240.00 360.00 |. 20mm ia. RSC Coupting 3.00 pe 36.00 108.00 m. 20mm dia. RSC elbow 3.00 pe 30.00 90.00 fn. 20mm dia. RSC Clamp 10.00 pe 18.00 180.00 0. Zimmdi, sevice entrance cop 2.00 pe 101.49 20298 . wire holder 2.00 pe 50.00 100.00 4. fifty box 7.00 pe 32.00 224.00 octagonal box 8.00 pe 34.00 272.00 &. lecticaltope (big) 7.00 28.00 196.00 4. panel Boor [ie mainw/ brechet) 2.00 set 3,000.00 6,000.00, Ix. Ptumbing Weeks . WoterCeset incuce. Fiing & Accessor 1.00 set 7,631.94 7631.94 bo, Lavery neue ing Aesentes) 1.00 set 5,000.00, 5,000.00 &. W2'GIPipe S40 2.00 pe 292.00 584,00 d. V2 Wate: Faucet 2.00 pe 165.00 330.00 ‘©. 1/2" Assorted Connector 8.00 pc 19.00 15200 f. 4° PVC series 1000 1.00 pc 640.00 640.00 @. 2"PVC series 1000, 1.00 pe 305.200 305.00 h. 4"PVC assorted Connector 6.00 pe 7.00 462.00 l. 2"PVC assorted Connector 8.00 pe 56.00 448.00 Sub-Total for E 21017 Sub-total fore 48,210.17, Direct Cost (CE) TOR perD.0 19752016 [Contractors Profit (CP) ‘8% _per 0.0197 52016 Value Added Tox [VAT] 5% _perD.01975 2016 ffotal Unit Cost F IG ]Overnead, Contingencies and Miscellaneous H. iL nDETAILED UNIT PRICE ANALYSIS PROJECT NAME + Consinction of Ming tinls/Newoads-Labangar-Midsalp Road Including ROW, Zomboonge de Sut Item No./Description —_:_A.1.1{11) Prov. Of Fumiture, Equioment and Appliances for Field Engineer Unit of Measurement: LS Output per hour : Quantity 1.00 Designation No.ofPerson | No.of Days Daily Rate “Amount Sub-total forA 0.00) Name and Capacity No.of Equip. | No.of Days Daily Rate “Amount 8 Subtofaltors 0.00) G. Total (A+B) 0.09) DJouipuijdey 000s day Name and Specifications ‘Quanity Unit Unit Cost ‘Amount E, | Materials lOffice Eauioment/Faciities & Supplies Ja. Offce Table, eculve type w/ choir 200 unit 7,900.00 14,000.00 b. 1/2" wooden office table 200 ecch 2.830.00 5,660.00 lc: Drawing Table 200 unit §,000.00 10,000.00 ld. Electric Desk Fan 300 unit 1,370.00 4110.00, le. Folding Beds, Good Quatity 3.00 each 2700.00 8,100.00 If. esleecing bec! w’ plows ond blanket 3.00 each 5,000.00 15,000.00 la. Double bumer as stove (Gasul) 1.00 unit 3,700.00 3,700.00 h. 10 cups Rice Cooker 100 unit 2'500.00, 2,500.00 ji. Aluminum Cookware 1.00 set 31500.00 3500.00 i. Plate, Glass, Spoon and fork 100 dozen 2,000.00 2000.00 k. 6 seater dinning table 1.00 ech 21800.00 2,800.00 I Monoblock Backrest choir 200 dozen 2,500.00 5,000.00 Is. Plastic Pall & Basin 2.00 500.00 1,000.00 ln. White Boor 3.00 Unit 7,000.00 21,000.00 Je. Bond Paper (Lona) 20.00 ream 300.00 6,000.00 lp. Bond Paper (Shot) 20.00 ream 270.00 5,400.00, la. Yellow Pad 6.00 pad 35.00 210.00 White 8oord Marker 10.00 pe 75.00 750.00 Is. Sign Pen (assorted color) 2.00 dozen 650.00 1,300.00 fi: Ballpen (assorted color) 400 180.00 720.00) lb. Mechanical Pencil 600 unit 350.00 2.10.00 lv. Pencil Lead, No. 5 400 bbox 145.00 580.00 lw. Puncher 1.00 Unit 253.32 253.32 i. Staple Pad w! wire Unit 275.00 550.00 ly. Cutter Blade box 240.00 1480.00 lz Scotch Tape roll 45.00 450.00 lac Brown Envelo 7.00 dozen 125.00 875.00 be Folder, Long 7.00 cozen 85.00 595.00 le Folder, Shot 7.00 cozen 70.00 490.00 lis Date File Folder 1200 pe 85.00 1,020.00 lee Desktop wi complete cocessores 1.00 Unit 0,000.09 60,000.00 |* Printer int) 1.90 nit 29,000.00 20,000.00, laa Camera 200 unit 15,000.00, 30,000.00 lighting Water Fadures lo. Electric Bill 5.60 mons 1,200.00 6720.00 Ib. Water ill 30 mons 1000.00 5,600.00 lc. LPG Gasol (11 kal 5a mons 1,000.00 5,400.00 Sub-Total for E a 053.30 Sub-fofaliore 78,053.52 F_ [Direct Gost ice) 28,063.32 [Qvernead, Coniingencies and Miscellaneous pedo soe IH. [Confractors Profit (CPL per D.O197 52016 [Value Added fox [VAIL BE _per 0.6 1975201 TOAST Total Unit Cost ZO AS6.ATDETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoads-Lobangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No./Description :612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) Unit of Measurement ‘Output per hour Quantity Designation No.of Person | No.of Days | Dally Rate Amount [AJLaber Jc. Construction Foreman 1 0.63 61192 382.45 b. Skilled Laborer 2 0.63 443.20 554,00 lc. Laborer é 0.63 342.24 1,283.40 ‘Sub-total for A 2219.85 Name and Capacity No.of Equip. | No.of Days | Daily Rate Amount IB Equipment, (2014 ACEI Rates) Ja. Cargo Truck/Delivery Truck 1 0.63 9,896.00 6,080.00 lb. Applicator Machine. 1 0.63 750.00 468.75 jc. Kneading Machine 1 0.63 1,500.00 937.50 Miner Tools (10% of labor} Subsotal for B 7466.25 c. Total (A¥B) 9,686.10 DJOuipuijday 200.00 sqm /day Name and Spectfications ‘Quantity Unit Unit Cost Amount E. [Materials Ja. Thermoplastic Paint (yellow 40.63 bag 1,585.00 64,390.63, Ib. Glass Beads 413 bag 2,500.00 1031250 lc. Primer 15.00 liter 180.00 2,700.00 Jd. LPG (50 kg) 0.50 oy 90.00 45.00 le. LPG (12 kg.) 0.25 el 50.00 12.50 f. Caisumine 15.63 kg 5.00 78.13 Miscellaneous [5% of Materials 3876.94 Sub-total fore SASF F. [Direct Cost (C+E} 9110179) [S|Overhead, Contingencies and Miscelianeous 10% per D.O 197 52016 9110.18 H.[ Contractors Profit (CP) 8% _perD.0 19752016 7,288.14 I. [Value Added Tax (VAT) 5% _perD.0 197 52016 537501 [ 908.00 ffotal Unit CostDETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Missing Links/NewRoads-Lobangan-Midsalip Road, Including ROW, Zamboanga de! Sur Item No./Description :B.4(1) Construction Survey and Staking Unit of Measurement km. ‘Output per hour > 0.04 Quantity 30 Designation No.of Person | No.of Days | Dally Rate Amount [A ]Labor For Field Works} lc. Geodetic Engineer 1 11.33 3331 9.44418 b. Skilled Laborer 3 11.33 443.20 15,068.80 Jc. Laborer 3 11.33 342.24 11,636.16 [For Office Works) la. Geodetic Engineer 1 34.00 83331 78,332.54 b. Skilled Laborer 2 34.00 443.20 30,137.60 ‘Sub-total for A P 94,819.28 Name and Capacity No.of Equip. | No.of Days | Daily Rate ‘Amount IB JEquipment, (2014 ACEL Rates) Ja. Total Station w/ complete 1 1133 800.00 9.08667 accessories Minor Tools (10% of labor) 9.48193 Subsotal for B F 18,528.59 e. Total (A+B) e 113,147.87 lp [output/day 030 Km. das Name and Specifications Quantity Unit Unit Cost Amount E. | Materials la, standard stake Plan (e00mm 910mm) 35.00 pes 200.00 7,000.00 Ib, Blue Printing 175.00 pes 40.00 7,000.00 Miscettoneous (5% of Materials 700.00 Sub-total for E P 14,700.00 F. [Dect Cost (C+) 127,847.87 [S|Overhead, Contingencies and Miscellaneous 10% per D.0 19782016 12,784.79 H.[ Contractors Profit (CP) ‘8%_per D.O 19752016 10,227.83 1. [Valve Adcied Tax (VAT) 5% per D.01975 2016 7,543.02 [.Hrotal Unit Cost 46,589.27DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Mising Links/NewRoads-Lebangan-Midsallp Road, Including ROW, Zamboanga del Sur Item No/Description —_: A.1.2{5) Operation & Maintenance of Gov't. Service Vehicle Unit of Measurement = LS Output per hour Quanity 21.00 Designation No.of Person | No.ofDays | Dally Rate Amount [A Labor lo. Service Driver 1 25200 443.20 111,686.40 Subtotal fora P THT. 68640 Name and Capacity No.of Equip. | No.of Days | Daily Rate Amount B [Equipment, 014 aceL Rates) Sub-total for 8 P 0.00 ic. Total (A+B) e 111.686.40 DOvipuvdey _000LS fey Name and Specttications Quontity Unit Unit Cost Amount E. [Materiais Ja. Liters, Diesel Fuel 2,520.00 liters 35.00 88,200.00 b. Engine Oil & Lubricants 1.00 's 27,921.60 27,921.60 lc. Tres 400 pes 9,500.00 38,000.00 Jd. Spare parts etc. 1.00 's 100,000.00 100,000.00 ‘Sub-total fore P 254,121.60 F. [Direct Cost (C+) 365,808.00 G]Overhead, Contingencies and Miscellaneous 0% _perD.0 197 52016 (0.00 H.[Contractors Profit (CP) (0% _per D.0 197 52016 0.00 I. [Valve Added Tax (VAT) ‘5%_perD.O 19752016 18,290.40 J. [otal unit Cost 384,098.40DETAILED UNIT PRICE ANALYSIS PROJECT NAME : Construction of Mising Links/NewRoadsLobangan-Midsalip Road, Including ROW, Zamboanga del Sur Item No./Description 1O1(2}a Removal of RPC (610 mmo) Unit of Measurement ea Output per hour 6.00 Quantity 6.00 Designation No.of Person | No.of Days | Daily Rate Amount [A]Laber la. Construction Foreman 1 0.13 611.92 76.49 b. Laborer 2 0.13 342.24 85.56 Sub-total for A 162.05 Name and Capacity No. of Equip. | No.of Days | Daily Rate Amount B Equipment, 014 ACEL Rates) la. Backhoe 1 0.13 12,296.00 1,537.00 Ib. Boom Truck 1 0.13 8,143.20 1,017.90 Minor Tools (10% of Labor Cost 1621 Sub-total for B 25711 el Total (A+B) 2,733.16 DJOvipuijday 48.00 ea /day Name and Specifications Quentity Unit Unit Cost Amount E. [Materials Sub-total for E 0:00 F. [Direct Cost (C+E} 2733.16 [G|Overhead, Contingencies and Miscellaneous 10% per D.0 197 52016 27332 Hi. [Contractors Profit (CP) 8% _per D.O 19752016 21865 1. [valve Added Tax VAT) 5% _perD.0197 52018 161.26 564.40 J. [Total Unit CostUNIT COST ANALYSIS FOR HAULING COST FOR ALL AGGREGATES Hauling Cost from the Dishict Office fo Site femNo — : ALLAGGREGATES Terrain Flat fo Rolling Quantity 1,000.00 unit : cum, Hauling Distance > 5.00 km. Effective Working Hours. =: 8.00 hs. Hauling: Using 10.00 cu.m. capacity Dumptruck Weight of Dumptruck (cap. 10.00 cu.m,) 1 16,000.00 kgs Unit Weight of Fine Agargates 1,640.00 kg/cu.m. Unit Weight of Course Aggrgates 2 1,534.00 kg/cu.m. Maximum Volumefo be Carried per OT 2 1187 cum, * Dumptruck (10 Wheeler) days computation : TIME-MOTION ANALYSIS Speed when loaded 30.00 kph Speed when unloaded 40.00 kph $:00__x_60.00 7 Loaded Running a 10 mins. = 9.00 60.00 Unloaded Running = 7oo0 7.5 mins. Loading 8 Unloading 5.00. mins. Capacity of Dumptruck 10.00 cu.m. Total Cycle Time = 22.50 mins. No. of trips for Dumpiruck per __8.00__x__ 60.00 ey a 21.33 tps Dumptruck Dally Ouipout 10.00 X 21.39 = 213.33 cum. Using 4 Dumpiruck 213.33 X 4.00 853.33. cum. 1,000.00 No. of Days for Dumptruck e353 1.17 days EQUIPMENT USED: (2009 ACEL RATES) ‘400 -UnitDumpiruck @ P 1081600 / day x 1.17 doys =_P 50,700.00 Sub-Total “P__ 50,700.00 Eslimated Quar = 1,000.00 cu.m. Unit Cost P 10.14 —_jeu.m/km. (unit cost hauling per cu.m. per km.) Grand Total P 50,700.00 Equipment P 50,700.00 Labor Pp Equipment Pp ZAMBOANGA DEL SUR IST DEO (using 2nd Quarter 2017) Hauling Unit Costper —Houing Cost ap pcg —=—«knit cost per Distance ccumikes per km, cum. Cost of Fine Aggregates 40.00 X 10.14 405.60 + 700.00 1,105.60 Cost of Coarse Aggregates 40.00 X 1014 40560 + 750.00 1,185.60 Cost of Item 200 Materails 40.00 X 1014 = 40560 + 600.00 1,005.60 Cost of item 201 Materaiis 40.00 xX 1014 40560 + 630.00 1,035.60 Cost of Item 300 Materails 40.00 X 1014 405.60 + 700.00 1,108.60 Cost of Boulders 40.00 X 1014 = 40560 + 955.00 1,360.60 Cort of Embankment. Common Borow 1000 X = 10.14 10140 + © 285.00 386.40 Cort of Embankment, Selected Borow 1000 x = 10.14 101.40 + 320.00 421.40UNIT COST DERIVATION FOR PORTLAND CEMENT TOTAL QUANTITY REQUIREMENTS FOR PORTLAND CEMENT. Description Quantity (Bags) Foriond Cement Concrete Pavementusng [Conventional Method, 0.28m thick SAE Portland Cement Concrete Pavement, 0.15m. : faa 2,255.11 [Sructural Concrete, Class A ‘9557.00 frees Furishing and Transplanting) 1Somm © or le 342.00 stone Masonry 29.50. [Const of Feld Office for the Engineer 90.00 50.00 [Concrete Stuctre Leen Concrete) 96.14 TOTAL 7590735 Quantity = 7590735 Bags Delivery Charge = P 0.12 /pag/km Sie HAULING DISTANCE Tamboanga dels 1d DEO PROJECT SITE a * Average Hauling Distance from source to assumed stockpiling area: say 45.00 km. Delvery Charge = P O12 x 4500 Delivery Charge = P 540 /oag *DeliveryTuck : 75,907.35 bags {hauling works) 20,000.00 kgs., (capacity per hou!) 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 = 45.00_x 60.00 _ Loaded Running = aoe = 90 = 45.00_x_ 60.00 _ . Unloading Running = Bin = 675 mins. Loading & Unloading = 45.00 mins. Capacity of Dumpiuck = 8.00 cum. 500.00 bags Total Cycle Time = 202.50 mins.No. of fis for Dumptruck per ___8.00__x__ 60.00. day 202.50 = 237 trips Dumptruck Daily Outpout $0000 x 237 Using 4 Dumpiruck = 1NsI9 x 400 118519 cum. 47076 cum. No. of Days tor Dumptruck et = 1601 days No. of Days for Labor for complimentary to = = 16 unloading D.truck cays Sol a DELIVERY COST: 75,907.35 Bags,Portiand Cement @ P 540 foag = P 403,899.69 ‘Sub-total 409,899.89 LABOR: 1 Foreman @ P 558.00 /day X 1601 doys P 8,934.53 10 Laborers @ P 312.24 /day X 1601 days, 49,994.95 ‘Sub-fotal 58,929.49 (MATERIALS: 75,907.38 Bags,Portiand Cement @ P 270.00 foag = P__20,494,984.50 Sub-total 720,494,984.50 Estimated Quantity 7590735. Bags Unit Cost P 276.18 Grand Total Pp 20963813.68 Delivery Cost. P= (409,899.69 Labor Pp 5892949 Materials P 20.494,984.50