Dupa

Republic of the Philippine
DEPARTMENT OF PUBLIC WORKS A

LOWER KALINGA DISTRICT ENGINE
OFFICE OF THE DISTRICT EN
Bulanao, Tabuk City, Kalin
PROGRAM OF WORK
Region : CAR
District : Kalinga
Name of Project :
:
Road Section I.D. :
Section :
Location : Tabuk City, Kalinga
Appropriation : P14,128,000.00
Source of Fund : GAA CY 2018 REGULAR INFRA.
Classification : By Contract
Limits : K0511+314 - K0512+020 & K0513+401 - K0513+1105
Starting Date : UPON APPROVAL
ITEM NO. ITEMS OF WORK TO BE DONE
#REF! ###
#REF! ###
#REF! ###
#REF! ###
#REF! ###
#REF! ###
#REF! ###
#REF! ###
#REF! ###
#REF! ###
#REF! ###
#REF! ###
T O TAL
ITEM DESCRIPTION
PART A FACILITIES FOR THE ENGINEERS

PROVISION OF FURNITURES/FIXTURES, EQUIPMENT &
A.1.1(11)
APPLIANCES FOR THE FIELD OFFICE FOR THE ENGINEER.
A.1.2 (4) PROVISION OF 4X2 PICKUP TYPE SERVICE FOR THE ENGINEER ON
BARE RENTAL BASIS
PART B OTHER GENERAL REQUIREMENT
B.5 PROJECT BILLBOARD/SIGNBOARD
B-7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM
B.9 MOBILIZATION/DEMOBILIZATION
K0500+000-K0506+846
PART C EARTHWORKS
REMOVAL OF ACTUAL STRUCTURES/OBSTRUCTION, PCCP
101(3)b3
(Unreinforced), thk=0.23m
102(2) SURPLUS COMMON EXCAVATION
103(1)a STRUCTURE EXCAVATION
104(1)b1 EMBANKMENT FROM BORROW
105(1)a SUBGRADE PREPARATION
PART D SUBBASE AND SUBBASE COURSE
200(1) AGGREGATE SUB-BASE COURSE
PART E SURFACE COURSE
311(1)e1 PCC PAVEMENT (Unreinforced) - 280mm thk. @ 14days
PART F DRAINAGE CONSTRUCTION
404(1)a REINFORCING STEEL BAR Grade 40
405(1)a3 STRUCTURAL CONCRETE, 20.68 Mpa @ 28days
612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS (White)
K0506+905-K0507+208
PART C EARTHWORKS
101(3)b3
K0509+270-K0509+414
PART C EARTHWORKS
101(3)b3
DIRECT COST
1. Labor
2. Equipment
3. Material
4. Project Supervision
Total Direct Cost
INDIRECT COST
1. Mark-up (OCM, Profit)
2. VAT
3. Quality Control
4. Eng'g & Administrative Overhead
5. Construction Contingency
6. Central Office Retention
7. Road Right-of-Way
8. Soil Exploration
9. Survey Plan and Preparation
Total Indirect Cost
TOTAL ESTIMATED PROJECT COST

Prepared by:
EUGENE MICHAEL J. ESPITA

Asst. Chief, Planning and Design Section
Approval Recommended by:
RUBY A. UYAM
Asst. District Engineer
Republic of the Philippines
MENT OF PUBLIC WORKS AND HIGHWAYS
ALINGA DISTRICT ENGINEERING OFFICE
FICE OF THE DISTRICT ENGINEER
Bulanao, Tabuk City, Kalinga
PROGRAM OF WORK
Date : November 25, 2019
Roadbed Width : 6.70 m.
Pavement Width : 6.70 m.
Net Length : 1,418.00 m.
Thickness : 50.00 mm.
Type of Structure :
Type of Substructure :
No. of Spans :
No. of Piers :
Dimensions :
No.of Days to Complete : 45.00 CD
E Q U I PM E NT
%
DESCRIPTION NEEDED AVAILABLE
#REF!
Backhoe 1
#REF! Pay Loader 1
#REF! Dumptrucks 3
#REF! Concrete Vibrator 1
#REF! Transit Mixer 3
Stake Truck 1
#REF! 1-Bagger Conc. Mixer 1
#REF! Water Truck 1
#REF! Road Grader 1
#REF! Road Roller 1
Batching Plant 1
Compactor 1
Concrete Saw 1
Bar Cutter 1
Bar Bender 1
Hand Tools lot
#REF!
ESTIMATED COST OF PROPOSED WORKS
UNIT QUANTITY UNIT COST COST
l.s 1.00 Amount #VALUE!
mo 3.83 - 0.00
each 2.00 0.00 0.00

mo 3.83 0.00 0.00
l.s. 1.00 0.00 0.00
sq.m. 19,068.20 0.00 0.00

cu.m. 994.78 6,238.80 6,206,233.46
cu.m. 846.77 - 0.00
cu.m. 1,398.58 2,014.60 2,817,579.27
sq.m. 0.00 722.70 0.00
cu.m. 2,248.34 401.50 902,708.51
sq.m. 19,068.20 1,758.00 33,521,895.60
kgs #REF! 15,417.60 #REF!

cu.m. #REF! 0.00 #REF!
sq.m. #REF! 0.00 #REF!
sq.m. 2,030.10 0.00 0.00
cu.m. 994.78 - 0.00
cu.m. 846.77 - 0.00
cu.m. 1,398.58 - 0.00
sq.m. 0.00 0.00 0.00
cu.m. 0.00 170,382.01 0.00
sq.m. 4,060.20 5,400.00 21,925,080.00
kgs 0.00 339,720.92 0.00

cu.m. 0.00 9,815.00 0.00
sq.m. 1.50 32.72 49.08
sq.m. 964.80 0.00 0.00

cu.m. 994.78 - 0.00
cu.m. 846.77 - 0.00
cu.m. 1,398.58 - 0.00
sq.m. 1,152.00 0.00 0.00
cu.m. 113.76 0.00 0.00
sq.m. 1,929.60 0.00 0.00
kgs 0.00 0.00 0.00

cu.m. 0.00 0.00 0.00
sq.m. 1.50 0.00 0.00
Total: #REF!
%
P 87,286.88 0.62
P 501,250.45 3.55
P 10,258,609.03 72.61
P 10,847,146.36 76.78
P 2,143,834.60 15.17
P 649,252.62 4.60
P
P 494,480.00 3.50
P
P
P
P
P
P 3,287,567.22 23.27
14,134,713.58 100.05
Say P 14,128,000.00 100.00
Reviewed and Submitted by:
RAFAEL L. FERNANDO
Chief, Planning and Design Section
Approved :
IRENEO S. GALLATO
District Engineer
2846 K0500+000-K0506+846
ADJUSTED 303 K0506+905-K0507+208
COST 144 K0509+270-K0509+414
13,633,520.00
#REF!
-6,713.58
#REF!
Name of Project: #REF!
#REF!
ITEM 100(1) - CLEARING AND GRUBBING

Unit of Measurement = ha Quantity = 100.00 ha
Output/hour = 0.05 ha./hr Duration= 2,000.00 hrs.
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 2,000.00 PhP 86.26 PhP 172,520.00
Laborers 2 2,000.00 PhP 48.00 PhP 192,000.00
Sub - Total for 1 PhP 364,520.00

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Dump Trucks (10 cu.m.) 2 2,000.00 PhP 1,420.00 Php 5,680,000.00
Payloader (1.50 cu.m.) 1 2,000.00 PhP 1,733.00 Php 3,466,000.00
Bulldozer , D6H SERIES II PSDS/DD 1 2,000.00 PhP 3,379.00 Php 6,758,000.00
(Hauling Distance - within three (3) km.)
Sub - Total for 2 Php 15,904,000.00

Total (1+2) PhP 16,268,520.00
Name and Specification Unit Quantity Unit Cost Amount
3. Materials :
Direct Cost PhP 16,268,520.00

Overhead,Contingencies & Miscellaneouse 9% PhP 1,464,166.80
Contractor's Profit 8% PhP 1,301,481.60
VAT 5% PhP 951,708.42
Item Cost PhP 19,985,876.82
Total Unit Cost PhP 199,858.77
#REF!
ITEM 100(3)a - INDIVIDUAL REMOVAL OF TREES (SMALL a, 150-300mmφ)

Unit of Measurement = ea Quantity = 100.00 ea
Output/hour = 3 ea./hr Duration= 33.33 hrs.
No. of
Person
1. Labor :
Construction Foreman 1 33.33 PhP 86.26 PhP 2,875.05
Skilled Laborers 1 33.33 PhP 62.25 PhP 2,074.79
Laborers 2 33.33 PhP 48.00 PhP 3,199.68

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 8.33 PhP 1,537.00 Php 12,807.05
Dump Trucks (10 cu.m.) 2 5.67 PhP 1,420.00 Php 16,091.72
Chainsaw 1 5.67 PhP 75.36 Php 427.00
Minor tools (5% of Labor) Php 407.48
* Boom Truck- if necessary for trimming in urban areas
Sub - Total for 2 Php 29,733.25

Total (1+2) PhP 37,882.77
3. Materials :
Rope 1" dia m. 2000 3.5 PhP 7,000.00

Direct Cost PhP 44,882.77
Overhead,Contingencies & Miscellaneouse 9% PhP 4,039.45
Contractor's Profit 8% PhP 3,590.62
VAT 5% PhP 2,625.64
Item Cost PhP 55,138.48
Total Unit Cost PhP 551.38
#REF!
ITEM 100(3)b - INDIVIDUAL REMOVAL OF TREES (SMALL a, 301-500mmφ)

Output/hour = 1 ea./hr Duration= 100.00 hrs.
No. of
Person
1. Labor :
Laborers 2 100.00 PhP 48.00 PhP 9,600.00

No. of
Units
2. Equipment :
Chainsaw 1 50.00 PhP 75.36 Php 3,768.00
Minor tools (5% of Labor) 1 Php 1,222.55

Total (1+2) PhP 248,291.55
3. Materials :
Rope 1" dia m. 2000 3.5 PhP 7,000.00

VAT 5% PhP 15,317.49
#REF!
ITEM 100(3)c - INDIVIDUAL REMOVAL OF TREES (Large a, 501-750mmφ)

Output/hour = 0.25 ea./hr Duration= 400.00 hrs.
No. of
Person
1. Labor :
Laborers 2 400.00 PhP 48.00 PhP 38,400.00

No. of
Units
2. Equipment :
Chainsaw 1 200.00 PhP 75.36 Php 15,072.00
Minor tools (5% of Labor) 1 Php 4,890.20

Total (1+2) PhP 993,166.20
3. Materials :
Rope 1" dia m. 2000 3.5 PhP 7,000.00

Direct Cost PhP 1,000,166.20
VAT 5% PhP 60,009.97
Item Cost PhP 1,260,209.41
#REF!
ITEM 100(3)d - INDIVIDUAL REMOVAL OF TREES (Large a, 751-900mmφ)

Output/hour = 0.125 ea./hr Duration= 80.00 hrs.
No. of
Person
1. Labor :
Laborers 2 80.00 PhP 48.00 PhP 7,680.00

No. of
Units
2. Equipment :
Chainsaw 1 40.00 PhP 75.36 Php 3,014.40
Minor tools (5% of Labor) 1 Php 978.04

Total (1+2) PhP 198,633.24
3. Materials :
Rope 1" dia m. 200 3.5 PhP 700.00
Sub - Total for 3 Php 700.00
VAT 5% PhP 11,959.99
#REF!
ITEM 101(6) - REMOVAL OF STRUCTURE AND OBSTRUCTION (Concrete)

Unit of Measurement = cu.m. Quantity = 100.00
Output/hour = 10 cu.m./hr Duration= 10.00
No. of
Designation No. of Hours
Person
1. Labor :
Construction Foreman 1 10.00
Skilled Laborers 1 10.00
Laborers 2 10.00
Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 5.00
Dump Trucks (10 cu.m.) 1 5.00
Minor tools (10% of Labor)
Sub - Total for 2

Total (1+2)
Name and Specification Unit Quantity
3. Materials :
Sub - Total for 3

Direct Cost
Overhead,Contingencies & Miscellaneouse
Contractor's Profit
VAT
Item Cost
Total Unit Cost

#REF!
ITEM 101(1)A - REMOVAL OF CONCRETE BRIDGE STRUCTURE

No. of
Person
1. Labor :
Laborers 4 100.00
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe w/ Breaker (0.80 cu.m.) 1 50.00
Jackhammer 2 100.00
Air Compressor (356-450 cfm) 1 100.00
Dumptruck (12 cu.yd) 1 12.50
Payloader (1.50 cu.m.) 1 12.50
Truck Mounted Crane(31-35 mt) 1 25.00
Cutting Outfit 1 100.00
Disposal area (within three (3) km)
Sub - Total for 2

Total (1+2)
3. Materials :
Oxy/Acytelene set 1.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(7)A - REMOVAL OF STRUCTURES AND OBSTRUCTION (STEEL)

Unit of Measurement = kgs Quantity = 100.00
Output/hour = 1000 kgs./hr Duration= 0.10
No. of
Person
1. Labor :
Laborers 4 0.10
Sub - Total for 1

No. of
Units
2. Equipment :
Service Truck/Cargo Truck(2-5mt) 1 0.10
Welding Machine(300 A), Gas/Diesel Driven 1 0.10
Truck Mounted Crane (31 - 35mt) 1 0.10
Minor tools (10% of Labor)
Sub - Total for 2

Total (1+2)
3. Materials :

Welding Rod kg 0.20
Rope 1" dia m. 5.00
* include shoring materials if needed basedon actual field condition
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(1)C - REMOVAL OF STONE MASONRY LINED DRAINAGE STRUCTURES

No. of
Person
1. Labor :
Laborers 4 10.00
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 5.00
Dumptruck (12 cu.yd.) 1 10.00
Sub - Total for 2

Total (1+2)
3. Materials :
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(1)D - REMOVAL OF CONCRETE DRAINAGE STRUCTURE
No. of
Person
1. Labor :
Laborers 2 50.00
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.)for loading 1 6.25
Sub - Total for 2

Total (1+2)
3. Materials :
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost

#REF!
ITEM 101(4)A - REMOVAL OF ACTUAL STRUCTURES/OBSTRUCTION, RCPC (24" dia) - 610mm

Unit of Measurement = l.m. Quantity = 30.00
Output/hour = 6 l.m./hr Duration= 5.00
No. of
Person
1. Labor :
Laborers 2 5.00
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 5.00
Boom Truck (2-5mt) 1 2.50
Minor Tools (10% of Labor cost)
Sub - Total for 2

Total (1+2)
3. Materials :
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(4)B - REMOVAL OF ACTUAL STRUCTURES/OBSTRUCTION,RCPC (30" dia) - 760mm
No. of
Person
1. Labor :
Laborers 2 6.00
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 6.00
Sub - Total for 2

Total (1+2)
3. Materials :
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(4)c - REMOVAL OF ACTUAL STRUCTURES/OBSTRUCTION,RCPC (36" dia) - 910mm
No. of
Person
1. Labor :
Laborers 2 7.50
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 7.50
Sub - Total for 2

Total (1+2)
3. Materials :
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(3)B3- REMOVAL OF ACTUAL STRUCTURES/OBSTRUCTION, PCCP UNREINFORCED

Unit of Measurement = sq.m. Quantity = 100.00
Output/hour = 40 sq.m./hr Duration= 2.50
No. of
Person
1. Labor :
Laborers 2 2.50
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 2.50
Payloader (1.50 cu.m.),LX80-2C 1 2.50
Sub - Total for 2

Total (1+2)
3. Materials :
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(3)a.3 - REMOVAL OF EXISTING PCC PAVEMENT,0.23m thk (for Reblocking at Intermitte
No. of
Person
1. Labor :
Laborers 2 3.33
Sub - Total for 1

No. of
Units
2. Equipment :
Concrete Saw, Blade φ 14" (7.5 Hp) 1 1.67
Sub - Total for 2

Total (1+2)
3. Materials :
Concrete Saw (diamond blade 14") pc 0.015
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(4)H - REMOVAL OF ACTUAL STRUCTURES/OBSTRUCTION,CURB AND GUTTER

No. of
Person
1. Labor :
Laborers 2 3.33
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.)for loading 1 1.67
Sub - Total for 2

Total (1+2)
3. Materials :
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 101(3)D - REMOVAL OF ACTUAL STRUCTURES/OBSTRUCTION,SIDEWALK (100mm thk)

No. of
Person
1. Labor :
Laborers 2 1.33
Sub - Total for 1
No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
3. Materials :
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
cu.m.
hrs.
No. of Hours Hourly Rate Amount
10.00 PhP 86.26 PhP 862.60

10.00 PhP 62.25 PhP 622.50
10.00 PhP 48.00 PhP 960.00
2.5
PhP 2,445.10
5.00 PhP 1,537.00 Php 7,685.00

5.00 PhP 1,352.00 Php 6,760.00
Php 2,567.36
Php 17,012.36
PhP 19,457.46
Quantity Unit Cost Amount
Php -
PhP 19,457.46
9% PhP 1,751.17
8% PhP 1,556.60
5% PhP 1,138.26
PhP 23,903.48
PhP 239.03
cu.m.
hrs.
100.00 PhP 86.26 PhP 8,626.00

100.00 PhP 62.25 PhP 12,450.00
100.00 PhP 48.00 PhP 19,200.00
50
PhP 40,276.00
50.00 PhP 1,998.00 Php 99,900.00

100.00 PhP 150.00 Php 30,000.00
100.00 PhP 965.00 Php 96,500.00
12.50 PhP 1,420.00 Php 17,750.00
12.50 PhP 1,733.00 Php 21,662.50
25.00 PhP 1,861.00 Php 46,525.00
100.00 PhP 45.45 Php 4,545.00
Php 316,882.50
PhP 357,158.50
1.00 2,500.00 2,500.00
Php 2,500.00
PhP 359,658.50
9% PhP 32,369.27
8% PhP 28,772.68
5% PhP 21,040.02
PhP 441,840.47
PhP 4,418.40
kgs
hrs.
0.10 PhP 86.26 PhP 8.63

0.10 PhP 62.25 PhP 12.45
0.10 PhP 48.00 PhP 19.20
0.05
PhP 40.28
0.10 PhP 783.00 Php 78.30

0.10 PhP 371.00 Php 37.10
0.10 PhP 1,861.00 Php 186.10
0.10 PhP 45.45 Php 4.55
Php 42.29
Php 348.33
PhP 388.61
0.03 2,500.00 62.50

0.20 90.00 18.00
5.00 3.50 17.50
Php 98.00
PhP 486.61
9% PhP 43.79
8% PhP 38.93
5% PhP 28.47
PhP 597.80
PhP 5.98
UCTURES
cu.m.
hrs.
10.00 PhP 86.26 PhP 862.60

10.00 PhP 48.00 PhP 1,920.00
PhP 2,782.60
5.00 PhP 1,998.10 Php 9,990.50

5.00 PhP 1,537.00 Php 7,685.00
10.00 PhP 1,420.00 Php 14,200.00
Php 31,875.50
PhP 34,658.10
Php -
PhP 34,658.10
9% PhP 3,119.23
8% PhP 2,772.65
5% PhP 2,027.50
PhP 42,577.48
PhP 425.77
cu.m.
hrs.
50.00 PhP 86.25 PhP 4,312.50

50.00 PhP 62.25 PhP 3,112.50
50.00 PhP 48.00 PhP 4,800.00
12.5
PhP 12,225.00
25.00 PhP 1,998.10 Php 49,952.50

6.25 PhP 1,537.00 Php 9,606.25
25.00 PhP 1,420.00 Php 35,500.00
50.00 PhP 45.45 Php 2,272.50
Php 97,331.25
PhP 109,556.25
1.00 2,500.00 2,500.00
Php 2,500.00
PhP 112,056.25
9% PhP 10,085.06
8% PhP 8,964.50
5% PhP 6,555.29
PhP 137,661.10
PhP 1,376.61
CPC (24" dia) - 610mm
l.m.
hrs.
5.00 PhP 86.25 PhP 431.25

5.00 PhP 48.00 PhP 480.00
1.25
PhP 911.25
5.00 PhP 1,537.00 Php 7,685.00

2.50 PhP 1,017.90 Php 2,544.75
Php 91.13
Php 10,320.88
PhP 11,232.13
Php -
PhP 11,232.13
9% PhP 1,010.89
8% PhP 898.57
5% PhP 657.08
PhP 13,798.67
PhP 459.96
CPC (30" dia) - 760mm
l.m.
hrs.
6.00 PhP 86.25 PhP 517.50

6.00 PhP 48.00 PhP 576.00
1.5
PhP 1,093.50
6.00 PhP 1,537.00 Php 9,222.00

3.00 PhP 1,017.90 Php 3,053.70
Php 109.35
Php 12,385.05
PhP 13,478.55
Php -
PhP 13,478.55
9% PhP 1,213.07
8% PhP 1,078.28
5% PhP 788.50
PhP 16,558.40
PhP 551.95
PC (36" dia) - 910mm
l.m.
hrs.
7.50 PhP 86.25 PhP 646.88

7.50 PhP 48.00 PhP 720.00
1.875
PhP 1,366.88
7.50 PhP 1,537.00 Php 11,527.50

3.75 PhP 1,017.90 Php 3,817.13
Php 136.69
Php 15,481.31
PhP 16,848.19
Php -
PhP 16,848.19
9% PhP 1,516.34
8% PhP 1,347.86
5% PhP 985.62
PhP 20,698.00
PhP 689.93
CCP UNREINFORCED (0.23M THK)

sq.m.
hrs.
2.50 PhP 86.25 PhP 215.63

2.50 PhP 48.00 PhP 240.00
0.625
PhP 455.63
2.50 PhP 1,998.10 Php 4,995.25

2.50 PhP 1,733.00 Php 4,332.50
1.25 PhP 1,420.00 Php 1,775.00
Php 45.56
Php 11,148.31
PhP 11,603.94
Php -
PhP 11,603.94
9% PhP 1,044.35
8% PhP 928.32
5% PhP 678.83
PhP 14,255.44
PhP 142.55
Reblocking at Intermittent section)

sq.m.
hrs.
3.33 PhP 86.25 PhP 287.21

3.33 PhP 48.00 PhP 319.68
0.8325
PhP 606.89
3.33 PhP 1,998.10 Php 6,653.67

3.33 PhP 1,733.00 Php 5,770.89
1.67 PhP 1,420.00 Php 2,364.30
1.67 PhP 32.63 Php 54.33
Php 14,843.19
PhP 15,450.08
0.015 8,000.00 120.00
Php 120.00
PhP 15,570.08
9% PhP 1,401.31
8% PhP 1,245.61
5% PhP 910.85
PhP 19,127.85
PhP 191.28
URB AND GUTTER

sq.m.
hrs.
3.33 PhP 86.25 PhP 287.21
3.33 PhP 48.00 PhP 319.68
0.8325
PhP 606.89
1.67 PhP 1,998.10 Php 3,326.84

1.67 PhP 1,537.00 Php 2,559.11
1.67 PhP 1,420.00 Php 2,364.30
Php 8,250.24
PhP 8,857.13
Php -
PhP 8,857.13
12% PhP 1,062.86
8% PhP 708.57
5% PhP 531.43
PhP 11,159.99
PhP 111.60
DEWALK (100mm thk)

cu.m.
hrs.
1.33 PhP 86.25 PhP 114.71

1.33 PhP 48.00 PhP 127.68
0.3325
PhP 242.39
1.33 PhP 1,998.10 Php 2,657.47

1.33 PhP 1,733.00 Php 2,304.89
0.67 PhP 1,420.00 Php 944.30
Php 5,906.66
PhP 6,149.06
Php -
PhP 6,149.06
9% PhP 553.41
8% PhP 491.92
5% PhP 359.72
PhP 7,554.11
PhP 75.54
PhP 2,445.10
PhP 1,751.17
PhP 1,556.60
PhP 1,138.26
PhP 40,276.00
PhP 32,369.27
PhP 28,772.68
PhP 21,040.02
PhP 40.28
PhP 43.79
PhP 38.93
PhP 28.47
PhP 2,782.60
PhP 3,119.23
PhP 2,772.65
PhP 2,027.50
PhP 12,225.00
PhP 10,085.06
PhP 8,964.50
PhP 6,555.29
PhP 911.25
PhP 1,010.89
PhP 898.57
PhP 657.08
PhP 1,093.50
PhP 1,213.07
PhP 1,078.28
PhP 788.50
PhP 1,366.88
PhP 1,516.34
PhP 1,347.86
PhP 985.62
PhP 455.63
PhP 1,044.35
PhP 928.32
PhP 678.83
PhP 606.89
PhP 1,401.31
PhP 1,245.61
PhP 910.85
PhP 606.89
PhP 1,062.86
PhP 708.57
PhP 531.43
PhP 242.39
PhP 553.41
PhP 491.92
PhP 359.72
Php 17,012.36
Php -
Php 316,882.50
Php 2,500.00
Php 348.33
Php 98.00
Php 31,875.50
Php -
Php 97,331.25
Php 2,500.00
Php 10,320.88
Php -
Php 12,385.05
Php -
Php 15,481.31
Php -
Php 11,148.31
Php -
Php 14,843.19
Php 120.00
Php 8,250.24
Php -
Php 5,906.66
Php -
#REF!
ITEM 102(1)- UNSUITABLE EXCAVATION

Unit of Measurement = cu.m. Quantity = 1,000.00
No. of
Person
1. Labor :
Laborers 3 50.00
Sub - Total for 1

No. of
Units
2. Equipment :
Payloader (1.50 cu.m.) - at Disposal 1 5.00
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 102(2)- SURPLUS COMMON EXCAVATION

No. of
Person
1. Labor :
Laborers 2 16.67
Sub - Total for 1

No. of
Units
2. Equipment :
Bulldozer , D6H series II PSDS/DD 1 16.67
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
ITEM 102(2)- SURPLUS COMMON EXCAVATION

No. of
Person
1. Labor :
Laborers 2 12.50
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 12.50
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 102(4) - SURPLUS UNCLASSIFIED EXCAVATION

No. of
Person
1. Labor :
Laborers 2 20.00
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 102(3)A - SURPLUS EXCAVATION ( SOFT ROCK)
Output/hour = 42 cu.m./hr Duration = 24.00
No. of
Person
1. Labor :
Construction Foreman 1 24
Laborers 2 24
Sub - Total for 1
No. of
Units
2. Equipment :

Note:
Assumed hauling distance is 3 km. If actual
hauling distance is shorter or longer than 3km,
the time of dump truck will be adjusted accordingly
based on the hauling cycle time analysis.
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Overhead, Contingencies & Maintenance (OCM)
Contractor's Profit (CP)
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 102(3)B- SURPLUS EXCAVATION (HARD ROCK)
Output/hour = 4.2 cu.m./hr Duration = 238.00
No. of
Person
1. Labor :
Skilled Laborers (Drilling) 2 95
Laborers 4 95
Skilled Laborers (Blasting) 1 48
Laborers 2 48
Laborers (Disposal) 2 95
Sub - Total for 1
No. of
Units
2. Equipment :
Backhoe (0.80cu.m.) 1 47.60

Payloader (1.5 cu.m.)@ Disposal area 1 11.90
Pneumatic Drilling Machine 2 47.60
Air Compressor (161 -185 cfm) 1 47.60
Note:
Assumed hauling distance is 3 km. If actual
hauling distance is shorter or longer than 3km,
the time of dump truck will be adjusted accordingly
based on the hauling cycle time analysis.
Sub - Total for 2

Total (1+2)
3. Materials :
Dynamite kg 400.00
Detonation Cord m. 2,000.00
Detonator pc. 150.00
Ammonium Sulfate kg 200.00
Blasting Cap pc. 400.00
Safety Fuse m. 100.00
Direct Cost
VAT
Item Cost
Total Unit Cost
cu.m.
hrs.
50.00 PhP 86.26 PhP 4,313.00

50.00 PhP 48.00 PhP 7,200.00
18.75
PhP 11,513.00
50.00 PhP 1,420.00 Php 142,000.00

50.00 PhP 1,733.00 Php 86,650.00
5.00 PhP 1,733.00 Php 8,665.00
Php 237,315.00
PhP 248,828.00
PhP 248,828.00
9% PhP 22,394.52 PhP 22,394.52
8% PhP 19,906.24 PhP 19,906.24
5% PhP 14,556.44
PhP 305,685.20
PhP 305.69
cu.m.
hrs.
16.67 PhP 86.26 PhP 1,437.95

16.67 PhP 48.00 PhP 1,600.32
4.1675
PhP 3,038.27
16.67 PhP 3,379.00 Php 56,327.93

16.67 PhP 1,733.00 Php 28,889.11
4.17 PhP 1,733.00 Php 7,222.28
16.67 PhP 1,420.00 Php 47,342.80
Php 139,782.12
PhP 142,820.39
PhP 142,820.39
9% PhP 12,853.84 PhP 12,853.84
8% PhP 11,425.63 PhP 11,425.63
5% PhP 8,354.99
PhP 175,454.85
PhP 175.45
cu.m.
hrs.
12.50 PhP 86.26 PhP 1,078.25

12.50 PhP 48.00 PhP 1,200.00
3.125
PhP 2,278.25
12.50 PhP 3,379.00 Php 42,237.50

12.50 PhP 1,733.00 Php 21,662.50
3.75 PhP 1,733.00 Php 6,498.75
12.50 PhP 1,420.00 Php 53,250.00
12.50 PhP 1,537.00 Php 19,212.50
Php 142,861.25
PhP 145,139.50
PhP 145,139.50
9% PhP 13,062.56 PhP 13,062.56
8% PhP 11,611.16 PhP 11,611.16
5% PhP 8,490.66
PhP 178,303.88
PhP 178.30
cu.m.
hrs.
20.00 PhP 86.26 PhP 1,725.20

20.00 PhP 48.00 PhP 1,920.00
5
PhP 3,645.20
20.00 PhP 3,379.00 Php 67,580.00

20.00 PhP 1,733.00 Php 34,660.00
4.00 PhP 1,733.00 Php 6,932.00
20.00 PhP 1,420.00 Php 56,800.00
Php 165,972.00
PhP 169,617.20
PhP 169,617.20
9% PhP 15,265.55 PhP 15,265.55
8% PhP 13,569.38 PhP 13,569.38
5% PhP 9,922.61
PhP 208,374.73
PhP 208.37
cu.m.
hr
24 PhP 86.26 PhP 2,070.24

24 PhP 48.00 PhP 2,304.00 6
PhP 4,374.24
24.00 PhP 3,379.00 Php 81,096.00

24.00 PhP 1,733.00 Php 41,592.00
4.80 PhP 1,733.00 Php 8,318.40
24.00 PhP 1,420.00 Php 68,160.00
Php 199,166.40
PhP 203,540.64
PhP -
PhP 203,540.64
9% PhP 18,318.66 PhP 18,318.66
8% PhP 16,283.25 PhP 16,283.25
5% PhP 11,907.13
PhP 250,049.68
Php 250.05
cu.m.
hr
95 PhP 86.26 PhP 8,211.95

95 PhP 62.25 PhP 11,852.40
95 PhP 48.00 PhP 18,278.40 119
48 PhP 86.26 PhP 4,105.98

48 PhP 62.25 PhP 2,963.10
48 PhP 48.00 PhP 4,569.60 59.5
95 PhP 86.26 PhP 8,211.95

95 PhP 48.00 PhP 9,139.20 59.5
PhP 67,332.58
47.60 PhP 1,537.00 PhP 73,161.20

35.70 PhP 1,733.00 PhP 61,868.10
11.90 PhP 1,733.00 PhP 20,622.70
47.60 PhP 1,420.00 Php 135,184.00
47.60 PhP 514.31 PhP 48,962.31
47.60 PhP 358.00 PhP 17,040.80
Php 356,839.11
PhP 424,171.69
400.00 280.00 PhP 112,000.00

2,000.00 80.00 PhP 160,000.00
150.00 260.00 PhP 39,000.00
200.00 75.00 PhP 15,000.00
400.00 45.00 PhP 18,000.00
100.00 40.00 PhP 4,000.00
PhP 348,000.00
PhP 772,171.69
9% PhP 69,495.45 PhP 69,495.45
8% PhP 61,773.74 PhP 61,773.74
5% PhP 45,172.04
PhP 948,612.92
Php 948.61
PhP 11,513.00
Php 237,315.00
PhP 14,556.44
PhP 3,038.27
Php 139,782.12
PhP 8,354.99
PhP 2,278.25
Php 142,861.25
PhP 8,490.66
PhP 3,645.20
Php 165,972.00
PhP 9,922.61
PhP 4,374.24
Php 199,166.40
PhP 11,907.13
PhP 67,332.58
Php 356,839.11
PhP 45,172.04
PhP -
PhP 348,000.00
#REF!
ITEM 103(1)a - STRUCTURE EXCAVATION (Common Soil)
Unit of Measurement = cu.m. Quantity = 100.00 cu.m.
Output/hour = 20 cu.m./hr Duration= 5.00 hrs.
No. of
Person
1. Labor :
Laborers 3 5.00
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 5.00
minor tools(10% of Labor Cost)
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 103(1)b - STRUCTURE EXCAVATION (Soft Rock)
No. of
Person
1. Labor :
Laborers 3 7.14
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 3.57
minor tools(10% of labor)
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 103(1)c - STRUCTURE EXCAVATION (Solid Rock)
No. of
Person
1. Labor :
Laborers 3 7.50
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 1.88
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 103(4)a - FOUNDATION FILL
Output/hour = 1.25 cu.m./hr Duration= 24.00 hrs.
No. of
Person
1. Labor :
Laborers 4 24.00
Sub - Total for 1

No. of
Units
2. Equipment :
Plate Compactor (5hp) 1 24.00
Water Truck/Pump (16000 L) 1 0.24
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
#REF!
ITEM 103(6)a - PIPE CULVERT AND DRAIN EXCAVATION
No. of
Person
1. Labor :
Laborers 3 1.50
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 1.50
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Hourly Rate Amount
PhP 86.26 PhP 431.30

PhP 48.00 PhP 720.00 1.875
PhP 1,151.30
Hourly Rate Amount
PhP 1,420.00 Php 14,200.00

PhP 1,537.00 Php 7,685.00
Php 115.13
Php 22,000.13
PhP 23,151.43
Unit Cost Amount
PhP 23,151.43
9% PhP 2,083.63 PhP 2,083.63
8% PhP 1,852.11 PhP 1,852.11
5% PhP 1,354.36 PhP 1,354.36
PhP 28,441.53
PhP 284.42
Hourly Rate Amount
PhP 86.26 PhP 615.90

PhP 48.00 PhP 1,028.16 2.6775
PhP 1,644.06
Hourly Rate Amount
PhP 1,420.00 Php 20,277.60

PhP 1,537.00 Php 5,487.09
PhP 1,998.00 Php 7,132.86
Php 164.41
Php 33,061.96
PhP 34,706.01
Unit Cost Amount
PhP 34,706.01
9% PhP 3,123.54 PhP 3,123.54
8% PhP 2,776.48 PhP 2,776.48
5% PhP 2,030.30 PhP 2,030.30
PhP 42,636.34
PhP 426.36
Hourly Rate Amount

Hourly Rate Amount
PhP 86.26 PhP 646.95

PhP 48.00 PhP 1,080.00 2.8125
PhP 1,726.95
Hourly Rate Amount
PhP 1,420.00 Php 21,300.00

PhP 1,537.00 Php 2,881.88
PhP 1,998.00 Php 11,238.75
Php 172.70
Php 35,593.32
PhP 37,320.27
Unit Cost Amount
PhP 37,320.27
9% PhP 3,358.82 PhP 3,358.82
8% PhP 2,985.62 PhP 2,985.62
5% PhP 2,183.24 PhP 2,183.24
PhP 45,847.95
PhP 1,528.27
Hourly Rate Amount
PhP 86.26 PhP 2,070.24

PhP 48.00 PhP 4,608.00 12
PhP 6,678.24
Hourly Rate Amount
PhP 123.40 Php 2,961.60

PhP 2,450.00 Php 588.00
Php 667.82
Php 4,217.42
PhP 10,895.66
Unit Cost Amount
PhP 10,895.66
9% PhP 980.61 PhP 980.61
8% PhP 871.65 PhP 871.65
5% PhP 637.40 PhP 637.40
PhP 13,385.32
PhP 446.18
Hourly Rate Amount
PhP 86.26 PhP 129.39

PhP 48.00 PhP 216.00 0.5625
PhP 345.39
Hourly Rate Amount
PhP 1,420.00 Php 4,260.00

PhP 1,537.00 Php 2,305.50
Php 34.54
Php 6,600.04
PhP 6,945.43
Unit Cost Amount
PhP 6,945.43
9% PhP 625.09 PhP 625.09
8% PhP 555.63 PhP 555.63
5% PhP 406.31 PhP 406.31
PhP 8,532.46
PhP 284.42
PhP 1,151.30
Php 22,000.13
PhP 1,644.06
Php 33,061.96
PhP 1,726.95
Php 35,593.32
PhP 6,678.24
Php 4,217.42
PhP 345.39
Php 6,600.04
Name of Project:
ITEM 104(1)a - EMBANKMENT FROM BORROW (COMMON SOIL)

No. of
Person
1. Labor :
Laborers 2 1.66
Sub - Total for 1

No. of
Units
2. Equipment :
Motorized Road Grader, G710A 1 2.00
Vibratory Roller (10 m.t.) SP56 1 2.00
Water Truck (16000 L) 1 0.50
Sub - Total for 2

Total (1+2)
3. Materials :
Common Borrow (w/ 25% Shrinkage Factor) cu.m. 125
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 104(2)a - EMBANKMENT FROM ROADWAY EXCAVATION

No. of
Person
1. Labor :
For Excavation Work
Laborers 2 1.66
For Spreading and Compaction
Laborers 2 2.00
Sub - Total for 1

No. of
Units
2. Equipment :
For Excavation Work
For Spreading and Compaction
Water Truck (16000 L) 1 0.50
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Hourly Rate Amount
PhP 86.26 PhP 143.19

PhP 48.00 PhP 159.36 0.5
PhP 302.55 PhP 302.55

Hourly Rate Amount
PhP 2,173.00 PhP 4,346.00

PhP 1,846.00 PhP 3,692.00
PhP 2,450.00 Php 1,225.00
Php 9,263.00
PhP 9,565.55
Unit Cost Amount
400 PhP 50,000.00
PhP 50,000.00
PhP 59,565.55
15% PhP 8,934.83 PhP 8,934.83
8% PhP 4,765.24 PhP 4,765.24
5% PhP 3,663.28 PhP 3,663.28
PhP 76,928.91
PhP 769.29
Hourly Rate Amount
PhP 86.26 PhP 143.19

PhP 48.00 PhP 159.36 0.5
PhP 86.26 PhP 172.52

PhP 48.00 PhP 192.00 0
PhP 667.07 PhP 667.07

Hourly Rate Amount
PhP 3,379.00 Php 5,609.14

PhP 1,733.00 Php 2,876.78
PhP 1,420.00 Php 4,714.40
PhP 2,173.00 PhP 4,346.00

PhP 1,846.00 PhP 3,692.00
PhP 2,450.00 Php 1,225.00
Php 9,263.00
PhP 9,930.07
Unit Cost Amount
PhP 9,930.07
10% PhP 993.01 PhP 993.01
8% PhP 794.41 PhP 794.41
5% PhP 585.87 PhP 585.87
PhP 12,303.36
PhP 123.03
Php 9,263.00
PhP 50,000.00
Php 9,263.00
Name of Project:
ITEM 105(1)a - SUBGRADE PREPARATION (Common Material)

Unit of Measurement = sq.m. Quantity = 1,000.00 sq.m.
Output/hour = 300 sq.m./hr Duration= 3.33 hrs.
No. of
Person
1. Labor :
Laborers 2 3.33
Sub - Total for 1

No. of
Units
2. Equipment :
Water Truck (16000 L) 1 0.83
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Hourly Rate Amount
PhP 86.26 PhP 287.25

PhP 48.00 PhP 319.68 0.8325
PhP 606.93 PhP 606.93
Hourly Rate Amount
PhP 2,173.00 PhP 7,236.09

PhP 1,846.00 PhP 6,147.18
PhP 2,450.00 Php 2,039.63
Php 15,422.90
PhP 16,029.82
Unit Cost Amount
PhP -
PhP 16,029.82
12% PhP 1,923.58 PhP 1,923.58
8% PhP 1,282.39 PhP 1,282.39
5% PhP 961.79 PhP 961.79
PhP 20,197.57
PhP 20.20
0
Php 15,422.90
Name of Project:
ITEM 200 - AGGREGATE SUBBASE COURSE

No. of
Person
1. Labor :
Laborers 2 2.00
Sub - Total for 1

No. of
Units
2. Equipment :
Water Truck (16000 L) 1 0.50
Sub - Total for 2

Total (1+2)
3. Materials :
Aggregate Subbase Course(w/ 15% Shrinkage Factor) cu.m. 115
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
Name of Project:
ITEM 200(1) - AGGREGATE SUBBASE COURSE (For Intermittent Reblocking)

No. of
Person
1. Labor :
Laborers 2 2.08
Sub - Total for 1

No. of
Units
2. Equipment :
Plate Compactor (5Hp) 1 0.63
Water Truck (16000 L) 1 0.63
Sub - Total for 2

Total (1+2)
3. Materials :
Aggregate Subbase Course(w/ 15% Shrinkage Factor) cu.m. 115
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Hourly Rate Amount
PhP 86.26 PhP 172.52

PhP 48.00 PhP 192.00 0.5
PhP 364.52
Hourly Rate Amount
PhP 2,173.00 PhP 4,346.00

PhP 1,846.00 PhP 3,692.00
PhP 2,450.00 Php 1,225.00
Php 9,263.00
PhP 9,627.52
Unit Cost Amount
580 PhP 66,700.00
PhP 66,700.00
PhP 76,327.52
12% PhP 9,159.30 PhP 9,159.30
8% PhP 6,106.20 PhP 6,106.20
12% PhP 10,991.16 PhP 10,991.16
PhP 102,584.19
PhP 1,025.84
Hourly Rate Amount
PhP 86.26 PhP 178.99

PhP 48.00 PhP 199.20 0.625
PhP 378.19
Hourly Rate Amount
PhP 2,173.00 PhP 5,432.50

PhP 1,846.00 PhP 4,615.00
PhP 1,507.00 PhP 941.88
PhP 2,450.00 Php 1,531.25
Php 12,520.63
PhP 12,898.82
Unit Cost Amount
580 PhP 66,700.00
PhP 66,700.00
PhP 79,598.82
12% PhP 9,551.86 PhP 9,551.86
8% PhP 6,367.91 PhP 6,367.91
12% PhP 11,462.23 PhP 11,462.23
PhP 106,980.81
PhP 1,069.81
PhP 364.52
Php 9,263.00
PhP 66,700.00
PhP 378.19
Php 12,520.63
PhP 66,700.00
D E TAI LE D E ST I MAT E S
Name of Project:
ITEM 304A(1) - SLURRY SYSTEM FOR ROAD SURFACE TREATMENT

Unit of Measurement = sq.m. Quantity =
Output/hour = 25 sq.m./hr Duration=
No. of
Person
1. Labor :
Skilled Laborers 6 66
Laborers 12 66
Sub - Total for 1

No. of
Units
2. Equipment :
Asphalt Sprayer 1 66
Payloader 1 66
Pneumatic Roller 1 66
Macropaver 1 66
Utility/Cargo truck 1 66
Dump Truck 1 66
Minor Handtools (10% of labor)
Sub - Total for 2

Total (1+2)
Output per hour = 25.00 /hr
Unit Cost = PhP 351.40 /sq.m.
3. Materials :
Crushed Stone passing 3/8" (type 3) cu.m. 20.50
Bitumen, Type 3 bags 24.60
Portland Cement bags 4.00
Water Provision lit 1,640.00
Sub - Total for 3
Direct Cost
VAT
Item Cost
Total Unit Cost
ES
1,640.00 sq.m.
66.00 hrs.
66 PhP 86.26 PhP 5,693.16 8.25

66 PhP 62.25 PhP 24,651.00 49.5
66 PhP 48.00 PhP 38,016.00 99
PhP 68,360.16
66 936.00 PhP 61,776.00

66 1,687.50 PhP 111,375.00
66 561.00 PhP 37,026.00
66 2,250.00 PhP 148,500.00
66 783.00 PhP 51,678.00
66 1,375.00 PhP 90,750.00
PhP 6,836.02
Php 507,941.02
PhP 576,301.18
20.50 PhP 760.00 Php 15,580.00

24.60 PhP 19,000.00 Php 467,400.00
4.00 PhP 240.00 Php 960.00
1,640.00 PhP 1.00 Php 1,640.00
Php 485,580.00
PhP 1,061,881.18
12% PhP 127,425.74
8% PhP 84,950.49
5% PhP 63,712.87
PhP 1,337,970.28
Php 815.84
PhP 68,360.16
PhP 127,425.74
PhP 84,950.49
PhP 63,712.87
Php 507,941.02
Php 485,580.00
Name of Project:
ITEM 310(1)A.3 -BITUMINOUS CONCRETE WEARING SURFACE COURSE , HOT LAID( 50mm THK
Unit of Measurement = sq.m. Quantity = 1,640.00
Output/hour = 171.30 sq.m./hr Duration= 10.00 hrs.
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor :
Construction Foreman 1 10 PhP 86.26
Skilled Laborers 6 10 PhP 62.25
Laborers 8 10 PhP 48.00
Sub - Total for 1

No. of
Name and Capacity No. of Hours Hourly Rate
Units
2. Equipment :
Asphalt Paver (80 hp), NF220BIIVDM 1 10 1,833.00
Pneumatic Tire Roller (10mt) 1 10 561.00
Tandem Steel Roller (10 mt), CC421 1 10 1,652.00
Water Truck/Pump (16000 L) 1 10 2,450.00
Minor Handtools (10% of labor)
Sub - Total for 2

Total (1+2)
Name and Specification Unit Quantity Unit Cost
3. Materials :
a. Bituminous Concrete Surface Course cu.m. 20.17 PhP 6,800.00
Thickness = 50mm (w/ 5% wastage)
Sub - Total for 3
Direct Cost
Overhead, Contingencies & Maintenance (OCM) 12%
Contractor's Profit (CP) 8%
VAT 5%
Item Cost
Total Unit Cost
E , HOT LAID( 50mm THK)
sq.m.
Hourly Rate Amount
PhP 86.26 PhP 862.60

PhP 62.25 PhP 3,735.00
PhP 48.00 PhP 3,840.00
PhP 8,437.60
Hourly Rate Amount
1,833.00 PhP 18,330.00

561.00 PhP 5,610.00
1,652.00 PhP 16,520.00
2,450.00 PhP 24,500.00
PhP 843.76
Php 65,803.76
PhP 74,241.36
Unit Cost Amount
PhP 6,800.00 Php 137,156.00

Php 137,156.00
PhP 211,397.36
PhP 25,367.68 PhP 25,367.68
PhP 16,911.79 PhP 16,911.79
PhP 12,683.84 PhP 12,683.84
PhP 266,360.67
Php 162.42
PhP 8,437.60
Php 65,803.76
Php 137,156.00
Name of Project:
ITEM 311(1) a - PCC PAVEMENT(UNREINFORCED)-Conventional Method, 150mm thk

Output/hour = 107.33 sq.m./hr Duration=
No. of
Person
1. Labor :
Laborers 12 9
Sub - Total for 1

No. of
Units
2. Equipment :
Transit Mixer(5 cu.m. cap) 4 9
Concrete Vibrator 2 9
Batching Plant (30 cu.m. cap.) 1 9
Payloader (1.50 cu.m.), Lx80-2C 1 9
Concrete Screeder (5.5Hp) 1 9
Water Truck (16000 L) 1 9
Concrete Saw, Blade Ø 14" (7.5 Hp) 1 9
Bar Cutter, Single Phase 1 1
Joint Sealer Machine 1 2
minor Tools (5% of Labor)
Sub - Total for 2

Total (1+2)
3. Materials :
Reinforcing Steel Bars (0.33) kgs. 330.00
Curing Compound (0.29) lit. 290.00
Asphalt Sealant 0.12) lit. 120.00
Steel Forms (Rental) l.m. 460.00
Sand (0.0825) cu.m. 83.00
Gravel (0.15) cu.m. 150.00
Cement (1.43) bags 1,430.00
Concrete Saw (Diamond blade 14") pc. 0.15
Pipe Sleeve, 1" dia lm. 7.80
Grease/Tar lit. 1.50
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 311(1)b - PCC PAVEMENT(UNREINFORCED))-Conventional Method, 200mm thk

No. of
Person
1. Labor :
Laborers 12 12
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
3. Materials :
Sand (0.11) cu.m. 110.00
Gravel (0.20) cu.m. 200.00
Cement (1.9) bags 1,900.00
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 311(1)c1 - PCC PAVEMENT(UNREINFORCED))-Conventional Method, 230mm thk

Output/hour = 70 sq.m./hr Duration=
No. of
Person
1. Labor :
Laborers 12 14
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
3. Materials :
Sand (0.1265) cu.m. 127.00
Gravel (0.23) cu.m. 230.00
Cement (2.19) bags 2,190.00
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 311(1) e1 -PCC PAVEMENT(UNREINFORCED)-Conventional Method, 280mm thk

No. of
Person
1. Labor :
Laborers 12 17
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
3. Materials :
Sand (0.154) cu.m. 154.00
Gravel (0.28) cu.m. 280.00
Cement (2.66) bags 2,660.00
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
, 150mm thk
1,000.00 sq.m.
9.00 hrs.
9 PhP 86.26 PhP 776.34

9 PhP 62.25 PhP 2,241.00
9 PhP 48.00 PhP 5,184.00
PhP 8,201.34
9 PhP 1,318.00 PhP 47,448.00

9 PhP 91.25 PhP 1,642.50
9 PhP 1,759.00 PhP 15,831.00
9 PhP 1,733.00 PhP 15,597.00
9 PhP 545.00 PhP 4,905.00
9 PhP 2,450.00 PhP 22,050.00
9 PhP 32.63 PhP 293.67
1 PhP 219.75 PhP 197.78
2 PhP 56.37 PhP 126.83
PhP 410.07
Php 108,501.85
PhP 116,703.19
330.00 Php -
290.00 75.00 Php 21,750.00
120.00 45.00 Php 5,400.00
460.00 44.00 Php 20,240.00
83.00 Php -
150.00 Php -
1,430.00 Php -
0.15 8,000.00 Php 1,200.00
7.80 97.00 Php 756.60
1.50 230.00 Php 345.00
Php 49,691.60
PhP 166,394.79
12% PhP 19,967.37 PhP 19,967.37
8% PhP 13,311.58 PhP 13,311.58
5% PhP 9,983.69
PhP 209,657.43
Php 209.66
d, 200mm thk
1,000.00 sq.m.
12.00 hrs.
12 PhP 86.26 PhP 1,035.12

12 PhP 62.25 PhP 2,988.00
12 PhP 48.00 PhP 6,912.00
PhP 10,935.12
12 PhP 1,318.00 PhP 63,264.00

12 PhP 91.25 PhP 2,190.00
12 PhP 1,759.00 PhP 21,108.00
12 PhP 1,733.00 PhP 20,796.00
12 PhP 545.00 PhP 6,540.00
12 PhP 2,450.00 PhP 29,400.00
12 PhP 32.63 PhP 391.56
1 PhP 219.75 PhP 263.70
3 PhP 56.37 PhP 169.11
PhP 546.76
Php 144,669.13
PhP 155,604.25
390.00 Php -
290.00 75.00 Php 21,750.00
120.00 45.00 Php 5,400.00
460.00 44.00 Php 20,240.00
110.00 Php -
200.00 Php -
1,900.00 Php -
0.15 8,000.00 Php 1,200.00
8.60 97.00 Php 834.20
5.60 230.00 Php 1,288.00
Php 50,712.20
PhP 206,316.45
12% PhP 24,757.97 PhP 24,757.97
8% PhP 16,505.32 PhP 16,505.32
5% PhP 12,378.99
PhP 259,958.72
Php 259.96
d, 230mm thk
1,000.00 sq.m.
14.00 hrs.

14 PhP 86.26 PhP 1,207.64

14 PhP 62.25 PhP 3,486.00
14 PhP 48.00 PhP 8,064.00
PhP 12,757.64
14 PhP 1,318.00 PhP 73,808.00

14 PhP 91.25 PhP 2,555.00
14 PhP 1,759.00 PhP 24,626.00
14 PhP 1,733.00 PhP 24,262.00
14 PhP 545.00 PhP 7,630.00
14 PhP 2,450.00 PhP 34,300.00
14 PhP 32.63 PhP 456.82
1 PhP 219.75 PhP 307.65
4 PhP 56.37 PhP 197.30
PhP 637.88
Php 168,780.65
PhP 181,538.29
430.00 Php -
290.00 75.00 Php 21,750.00
120.00 45.00 Php 5,400.00
460.00 44.00 Php 20,240.00
127.00 Php -
230.00 Php -
2,190.00 Php -
0.15 8,000.00 Php 1,200.00
7.10 97.00 Php 688.70
8.70 230.00 Php 2,001.00
Php 51,279.70
PhP 232,817.99
12% PhP 27,938.16 PhP 27,938.16
8% PhP 18,625.44 PhP 18,625.44
5% PhP 13,969.08
PhP 293,350.67
Php 293.35
d, 280mm thk
1,000.00 sq.m.
17.00 hrs.
17 PhP 86.26 PhP 1,466.42

17 PhP 62.25 PhP 4,233.00
17 PhP 48.00 PhP 9,792.00
PhP 15,491.42
17 PhP 1,318.00 PhP 89,624.00

17 PhP 91.25 PhP 3,102.50
17 PhP 1,759.00 PhP 29,903.00
17 PhP 1,733.00 PhP 29,461.00
17 PhP 545.00 PhP 9,265.00
17 PhP 2,450.00 PhP 41,650.00
17 PhP 32.63 PhP 554.71
2 PhP 219.75 PhP 373.58
4 PhP 56.37 PhP 239.57
PhP 774.57
Php 204,947.93
PhP 220,439.35
500.00 Err:509 Err:509

290.00 75.00 Php 21,750.00
170.00 45.00 Php 7,650.00
460.00 44.00 Php 20,240.00
154.00 Err:509 Err:509
280.00 Err:509 Err:509
2,660.00 Err:509 Err:509
0.15 8,000.00 Php 1,200.00
7.80 97.00 Php 756.60
7.80 230.00 Php 1,794.00
Err:509
Err:509
12% Err:509 Err:509
8% Err:509 Err:509
5% Err:509
Err:509
Err:509
PhP 8,201.34
Php 108,501.85
PhP 9,983.69
PhP 10,935.12
Php 144,669.13
PhP 12,378.99
PhP 12,757.64
Php 168,780.65
PhP 13,969.08
PhP 15,491.42
Php 204,947.93
Err:509
Php 49,691.60
Php 50,712.20
Php 51,279.70
Err:509
Name of Project:
ITEM 404(1) a -REINFORCING STEEL BAR, GRADE 40

Unit of Measurement = kgs Quantity = 1,000.00
Output/hour = 180 kgs/hr Duration= 6.00
No. of
Person
1. Labor :
Laborers 8 6
Sub - Total for 1

No. of
Units
2. Equipment :
Bar Cutter 1 3
Bar Bender 1 3
Cargo Truck (10 T, 270 Hp) 1 1
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 6.37 /kg
3. Materials :
Tie Wire (2% of RSB) kgs. 21.00
Reinforcing Steel Bars ,Grade 40(w/ 5% wastage) kgs. 1,050.00
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 405(1) b2 - STRUCTURAL CONCRETE CLASS"A"

Unit of Measurement = cu.m Quantity = 50.00
Output/hour = 1.4 cu.m/hr Duration= 36.00
No. of
Person
1. Labor :
Laborers 8 36
Installation/Removal of Formworks
Laborers 8 36
Sub - Total for 1

No. of
Units
2. Equipment :
One Bagger Mixer 1 36
Water Truck (16000 l.) 1 4
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 1,460.85 /cu.m.
3. Materials :
Lumber, Good- 4 uses bdft 875.00
Marine Plywood(1/2"x4'x8')-4 uses pc 20.00
Assorted CWN(1kg/100 bdft of Lumber) kg 35.00
Cement bags 475.00
Sand cu.m. 25.00
Gravel cu.m. 50.00
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 407 (1) LEAN CONCRETE

Output/hour = 1.4 cu.m./hr Duration= 71.00
No. of
Person
1. Labor :
Skilled 4 71
Laborers 8 71
Sub - Total for 1

No. of
Units
2. Equipment :
1 Bagger Mixer 1 71
Water Truck 0.1 71
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 871.53 /cu.m.
3. Materials :
Portland Cement bags 800.00
Coarse Aggregate cu.m. 100.00
Fine Aggregate cu.m. 50.00
Sub - Total for 3
Direct Cost
Overhead Contingencies & Maintenance
Contractor's Profit
VAT
Item Cost
Total Unit Cost
1,000.00 kgs
hrs.
Hourly Rate Amount
PhP 86.26 PhP 517.56

PhP 62.25 PhP 747.00
PhP 48.00 PhP 2,304.00 6
PhP 3,568.56
Hourly Rate Amount
PhP 219.75 PhP 659.25

PhP 351.50 PhP 1,054.50
PhP 1,212.00 PhP 1,090.80
Php 2,804.55
PhP 6,373.11
Unit Cost Amount
Php -
Php -
Php -
PhP 6,373.11
12% PhP 764.77 PhP 764.77
8% PhP 509.85 PhP 509.85
5% PhP 382.39 PhP 382.39
PhP 8,030.12
Php 8.03
50.00 cu.m
hrs.
Hourly Rate Amount
PhP 86.26 PhP 3,105.36

PhP 62.25 PhP 8,964.00
PhP 48.00 PhP 13,824.00 36
PhP 86.26 PhP 12,421.44

PhP 48.00 PhP 13,824.00 36
PhP 52,138.80
Hourly Rate Amount
PhP 172.00 PhP 6,192.00

PhP 91.25 PhP 3,285.00
PhP 2,450.00 PhP 8,820.00
PhP 2,606.94
Php 20,903.94
PhP 73,042.74
Unit Cost Amount
35.00 Php 30,625.00

605.00 Php 12,100.00
65.00 Php 2,275.00
Php -
Php -
Php -
Php 45,000.00
PhP 118,042.74
12% PhP 14,165.13 PhP 14,165.13
8% PhP 9,443.42 PhP 9,443.42
5% PhP 7,082.56 PhP 7,082.56
PhP 148,733.85
Php 2,974.68
hrs.
Hourly Rate Amount
PhP 86.26 Php 6,124.46

PhP 62.25 Php 17,679.00
PhP 48.00 Php 27,264.00
PhP 51,067.46 PhP 51,067.46
Hourly Rate Amount
PhP 172.00 Php 12,212.00

PhP 91.25 Php 6,478.75
PhP 2,450.00 Php 17,395.00
Php 36,085.75
PhP 87,153.21
Unit Cost Amount
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509
Err:509
12% Err:509 Err:509
8% Err:509 Err:509
5% Err:509 Err:509
Err:509
Err:509
PhP 3,568.56
Php 2,804.55
Php -
PhP 52,138.80
Php 20,903.94
Php 45,000.00
115
Php 36,085.75
Err:509
Name of Project:
ITEM 500(1)b2 - PIPE CULVERTS, 610mm dia. (24"φ)

Output/hour = 1 l.m/hr Duration= 10.00
No. of
Person
1. Labor :
Laborers 4 4
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe (0.80 cu.m.) 1 5
Plate Vibrator,(5 Hp) 1 5
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 1,024.94 /pc
3. Materials :
Portland cement bags 8.00
Sand cu.m. 0.44
R.C. Pipes (610mm dia) pc 10.00
Sand Bedding/Selected Sandy Soil cu.m. 0.88
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:

Output/hour = 2 l.m/hr Duration= 5.00
No. of
Person
1. Labor :
Laborers 4 3
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 318.26 /pc
3. Materials :
Sand cu.m. 0.52
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:

Output/hour = 1.75 l.m/hr Duration= 6.00
No. of
Person
1. Labor :
Laborers 4 3
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 440.36 /pc
3. Materials :
Sand cu.m. 0.61
Sub - Total for 3
Direct Cost
VAT
Item Cost
Total Unit Cost
10.00 l.m.
hrs.
Hourly Rate Amount
PhP 86.26 PhP 379.54

PhP 62.25 PhP 547.80
PhP 48.00 PhP 844.80
PhP 1,772.14
Hourly Rate Amount
PhP 1,537.00 PhP 7,685.00

PhP 123.00 PhP 615.00
PhP 177.21
Php 8,477.21
PhP 10,249.35
Unit Cost Amount
Php -
Php -
Php -
Php -
Php -
PhP 10,249.35
12% PhP 1,229.92
8% PhP 819.95
5% PhP 614.96 PhP 614.96
PhP 12,914.19
Php 1,291.42
10.00 l.m.
hrs.
Hourly Rate Amount
PhP 86.26 PhP 215.65

PhP 62.25 PhP 311.25
PhP 48.00 PhP 480.00
PhP 1,006.90
Hourly Rate Amount
PhP 1,537.00 PhP 1,921.25

PhP 123.00 PhP 153.75
PhP 100.69
Php 2,175.69
PhP 3,182.59
Unit Cost Amount
Php -
Php -
Php -
Php -
Php -
PhP 3,182.59
12% PhP 381.91
8% PhP 254.61
5% PhP 190.96 PhP 190.96
PhP 4,010.06
Php 401.01
10.00 l.m.
hrs.
Hourly Rate Amount
PhP 86.26 PhP 295.01

PhP 62.25 PhP 425.79
PhP 48.00 PhP 656.64
PhP 1,377.44
Hourly Rate Amount
PhP 1,537.00 PhP 2,674.38

PhP 123.00 PhP 214.02
PhP 137.74
Php 3,026.14
PhP 4,403.58
Unit Cost Amount
Php -
Php -
Php -
Php -
Php -
PhP 4,403.58
12% PhP 528.43
8% PhP 352.29
5% PhP 264.22 PhP 264.22
PhP 5,548.52
Php 554.85
PhP 1,772.14
Php 8,477.21
Php -
PhP 1,006.90
Php 2,175.69
Php -
PhP 1,377.44
Php 3,026.14
Php -
Name of Project:
ITEM 502(3)c - CATCH BASIN(SINGLE BARREL 910mmφ RCPC)

Unit of Measurement = Each Quantity =
Output/hour = 0.125 each./hr. Duration =
No. of
Person
1. Labor :
Skilled 2 8
Laborers 8 8
Sub - Total for 1
No. of
Units
2. Equipment :
1 Bagger Conc. Mixer 0.5 1 1

Concrete Vibrator 0.5 1 1
Bar Cutter 0.5 1 1
Water Truck 0.05 1 0
Bar Bender 0.5 1 0
Minor Tools (10% of Labor)
Sub - Total for 2

Total (1+2)
Output per hour = #REF! 3.00 /hr
Unit Cost = PhP 5,543.76 /cu.m.
3. Materials :
10 mm. ØReinforcing Steel Bars kgs. 171.00
Sand cu.m. 1.11
Gravel cu.m. 2.23
Cement bags 25.00
# 16 Tie Wire ( 2% of RSB ) kgs. 0.07
1/4" x 4' x 8' Ordinary Plywood - 4 uses pcs. 3.00
2"x3"x10" Lumber - 4 uses bd. Ft. 25.00
Assorted CWN ( 1 kg/100bd.ft. of lumber) kgs. 0.25
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
1.00 Each
1.00 Each
8 hrs
0.125 Each/hr
8 PhP 86.26 PhP 690.08

8 PhP 62.25 PhP 996.00
8 PhP 48.00 PhP 3,072.00 8
PhP 4,758.08
1 PhP 172.00 Php 86.00

1 PhP 121.50 Php 60.75
1 PhP 219.75 Php 109.88
0 PhP 1,065.00 Php 53.25
0 PhP 334.50 Php -
Php 475.81
Php 785.68
PhP 5,543.76
171.00 Php -
1.11 Php -
2.23 Php -
25.00 Php -
0.07 65.00 Php 4.45
3.00 605.00 Php 1,815.00
25.00 40.00 Php 1,000.00
0.25 65.00 Php 16.25
PhP 2,835.70
PhP 8,379.47
9% PhP 754.15 PhP 754.15
8% PhP 670.36 PhP 670.36
5% PhP 490.20
PhP 10,294.17
Php 10,294.17
PhP 4,758.08
Php 785.68
PhP 490.20
PhP 2,835.70
Name of Project:
ITEM 505(5) - GROUTED RIPRAP(Class "A")

Unit of Measurement = cu.m. Quantity =
Output/hour = 1 cu.m./man-day Duration =
1.25 cu.m./hr.
No. of
Person
1. Labor :
Skilled 2 240
Laborers 8 240
Sub - Total for 1
No. of
Units
2. Equipment :
1-Bagger Mixer 1 240
Water Truck (16,000 L) 1 12
Minor tools (5% of Labor Cost)
Sub - Total for 2
Total (1+2)
Output per hour = 1.00 3.00 /hr
3. Materials :
Cement bags 900.00
Sand cu.m. 75.00
Gravel Fill cu.m 4.50
Weep Holes (4" diam.) (.30ln.m./cu.m.) ln.m 90.00
Filter Cloth sq.m 5.00
Boulders cu.m 315.00
Miscelaneous (1% of Materials)
Sub - Total for 3
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 506(1) - STONE MASONRY
1.5625 cu.m./hr.
No. of
Person
1. Labor :
Skilled 2 192
Laborers 8 192
Sub - Total for 1
No. of
Units
2. Equipment :
Backhoe (Wheel type 0.28 cu.m.) 1 19
Sub - Total for 2
Total (1+2)
3. Materials :
Cement bags 1,650.00
Sand cu.m. 90.00
Sub - Total for 3
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 507(1) - RUBBLE CONCRETE
1.4 cu.m./hr.
No. of
Person
1. Labor :
Skilled 2 214
Laborers 8 214
Sub - Total for 1
No. of
Units
2. Equipment :
Backhoe (Wheel type 0.28 cu.m.) 1 21
Sub - Total for 2
Total (1+2)
3. Materials :
Cement bags 1,260.00
Sand cu.m. 78.75
Gravel cu.m 157.50
Sub - Total for 3
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
300.00 cu.m.
300.00 cu.m. =
240 hrs
1.25cu.m./hr
240 PhP 86.26 PhP 20,702.40

240 PhP 62.25 PhP 29,880.00
240 PhP 48.00 PhP 92,160.00
PhP 142,742.40
240 PhP 172.00 Php 41,280.00

12 PhP 2,450.00 Php 29,400.00
Php 7,137.12
Php 77,817.12
PhP 220,559.52
900.00 Php -
75.00 Php -
4.50 Php -
90.00 206.67 Php 18,600.30
5.00 160.00 Php 800.00
315.00 Php -
Php 194.00
PhP 19,594.30
PhP 240,153.82
12% PhP 28,818.46
8% PhP 19,212.31
5% PhP 14,409.23
PhP 302,593.82
Php 1,008.65
300.00 cu.m.
300.00 cu.m. =
192 hrs
1.5625cu.m./hr
192 PhP 86.26 PhP 16,561.92

192 PhP 62.25 PhP 23,904.00
192 PhP 48.00 PhP 73,728.00
PhP 114,193.92
192 PhP 172.00 Php 33,024.00

10 PhP 2,450.00 Php 23,520.00
19 PhP 840.00 Php 16,128.00
Php 11,419.39
Php 84,091.39
PhP 198,285.31
1,650.00 Php -
90.00 Php -
6.00 Php -
90.00 206.67 Php 18,600.30
5.00 160.00 Php 800.00
315.00 Php -
Php 194.00
PhP 19,594.30
PhP 217,879.62
12% PhP 26,145.55
8% PhP 17,430.37
5% PhP 13,072.78
PhP 274,528.31
Php 915.09
300.00 cu.m.
300.00 cu.m. =
214 hrs
1.5625cu.m./hr
214 PhP 86.26 PhP 18,459.64

214 PhP 62.25 PhP 26,643.00
214 PhP 48.00 PhP 82,176.00
PhP 127,278.64
214 PhP 172.00 Php 36,808.00

11 PhP 2,450.00 Php 26,215.00
21 PhP 840.00 Php 17,976.00
Php 12,727.86
Php 93,726.86
PhP 221,005.50
1,260.00 Php -
78.75 Php -
6.00 Php -
90.00 206.67 Php 18,600.30
5.00 160.00 Php 800.00
189.00 Php -
157.50 Php -
Php 388.01
PhP 19,788.31
PhP 240,793.81
12% PhP 28,895.26
8% PhP 19,263.50
5% PhP 14,447.63
PhP 303,400.20
Php 1,011.33
PhP 142,742.40
PhP 28,818.46
PhP 19,212.31
PhP 14,409.23
PhP 114,193.92
PhP 26,145.55
PhP 17,430.37
PhP 13,072.78
PhP 127,278.64
PhP 28,895.26
PhP 19,263.50
PhP 14,447.63
Php 77,817.12
PhP 19,594.30
Php 84,091.39
PhP 19,594.30
Php 93,726.86
PhP 19,788.31
Name of Project:
ITEM 511(1) - GABIONS

Output/hour = 2.5 cu.m./hr. Duration =
No. of
Person
1. Labor :
Skilled 2 120
Laborers 8 120
Sub - Total for 1
No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
Output per hour = 71,371.20 3.00 /hr
3. Materials :
Gabion Wire Mesh (1x1x2) w/ Complete accessories pc 150.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 511(2) - MATTRESSES

Output/hour = 3.125 cu.m./hr. Duration =
No. of
Person
1. Labor :
Skilled 2 96
Laborers 8 96
Sub - Total for 1
No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
3. Materials :
Matresses (6x2x.3) w/ Complete accessories pc 84.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 511(3) - FILTER CLOTH

Output/hour = 3.125 sq.m./hr. Duration =
No. of
Person
1. Labor :
Skilled 2 96
Laborers 8 96
Sub - Total for 1
No. of
Units
2. Equipment :
Cargo Truck (10T) 1 24
Sub - Total for 2

Total (1+2)
3. Materials :
Filter Cloth sq.m. 315.00
Miscellaneous (5% of Materials)
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
300.00 cu.m.
300.00 cu.m. =
120 hrs
2.5cu.m./hr
120 PhP 86.26 PhP 10,351.20

120 PhP 62.25 PhP 14,940.00
120 PhP 48.00 PhP 46,080.00 120
PhP 71,371.20
Php -
PhP 71,371.20
150.00 2,900.00 Php 435,000.00

315.00 Php -
PhP 435,000.00
PhP 506,371.20
12% PhP 60,764.54 PhP 60,764.54
8% PhP 40,509.70 PhP 40,509.70
5% PhP 30,382.27
PhP 638,027.71
Php 2,126.76
300.00 cu.m.
300.00 cu.m. =
96 hrs
96 hrs
3.125 cu.m./hr
96 PhP 86.26 PhP 8,280.96

96 PhP 62.25 PhP 11,952.00
96 PhP 48.00 PhP 36,864.00 96
PhP 57,096.96
Php -
PhP 57,096.96
84.00 5,000.00 Php 420,000.00

315.00 Php -
PhP 420,000.00
PhP 477,096.96
12% PhP 57,251.64 PhP 57,251.64
8% PhP 38,167.76 PhP 38,167.76
5% PhP 28,625.82
PhP 601,142.17
Php 2,003.81
300.00 sq.m.
300.00 cu.m. =
96 hrs
3.125 cu.m./hr
96 PhP 86.26 PhP 8,280.96

96 PhP 62.25 PhP 11,952.00
96 PhP 48.00 PhP 36,864.00 96
PhP 57,096.96
24 PhP 1,102.00 PhP 26,448.00
Php 26,448.00
PhP 83,544.96
315.00 160.00 Php 50,400.00

Php 2,520.00
PhP 52,920.00
PhP 136,464.96
12% PhP 16,375.80 PhP 16,375.80
8% PhP 10,917.20 PhP 10,917.20
5% PhP 8,187.90
PhP 171,945.85
Php 573.15
PhP 71,371.20
Php -
PhP 30,382.27
PhP 57,096.96
Php -
PhP 28,625.82
PhP 57,096.96
Php 26,448.00
PhP 8,187.90
PhP 435,000.00
PhP 420,000.00
PhP 52,920.00
Name of Project:
ITEM 600(3)- CONCRETE GUTTER

Unit of Measurement = ln..m. Quantity =
Output/hour = 17.5 ln.m./hr. Duration =
No. of
Person
1. Labor :
Skilled 4 11
Laborers 8 11
Sub - Total for 1
No. of
Units
2. Equipment :
1-Bagger Mixer 1 11
Water Truck 1 1
Sub - Total for 2
Total (1+2)
3. Materials :
Cement bags 144.00
Sand cu.m. 8.00
Gravel cu.m 16.00
Form Lumber-4 uses bdft 328.00
Assorted CWN(1 kg/100bdft of Lumber) kgs 3.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 600(4)- CURB AND GUTTER, TYPE A (CAST IN PLACE)- NATIONAL ROAD
No. of
Person
1. Labor :
Skilled 4 19
Laborers 8 19
Sub - Total for 1
No. of
Units
2. Equipment :
1-Bagger Mixer 1 19
Water Truck 1 1
Sub - Total for 2
Total (1+2)
3. Materials :
Cement bags 258.00
Sand cu.m. 14.00
Gravel cu.m 28.00
Ordinary Plywood, 1/2" x 4' x 8 - 4-Uses pc. 12.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
No. of
Person
1. Labor :
Skilled 4 19
Laborers 8 19
Sub - Total for 1
No. of
Units
2. Equipment :
1-Bagger Mixer 1 19
Water Truck 1 1
Sub - Total for 2
Total (1+2)
3. Materials :
Cement bags 258.00
Sand cu.m. 14.00
Gravel cu.m 28.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
No. of
Person
1. Labor :
Skilled 4 19
Laborers 8 19
Sub - Total for 1
No. of
Units
2. Equipment :
1-Bagger Mixer 1 19
Water Truck 1 1
Sub - Total for 2
Total (1+2)
3. Materials :
Cement bags 258.00
Sand cu.m. 14.00
Gravel cu.m 28.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
200.00 ln..m.
200.00 ln..m.
11 hrs
10.30 ln.m./hr
11 PhP 86.26 PhP 948.86

11 PhP 62.25 PhP 2,739.00
11 PhP 48.00 PhP 4,224.00
PhP 7,911.86
11 PhP 91.25 Php 1,003.75

11 PhP 172.00 Php 1,892.00
1 PhP 2,450.00 Php 1,347.50
Php 791.19
Php 4,030.69
PhP 11,942.55
144.00 Php -
8.00 Php -
16.00 Php -
328.00 40.00 Php 13,120.00
3.00 65.00 Php 195.00
PhP 13,315.00
PhP 25,257.55
12% PhP 3,030.91
8% PhP 2,020.60
5% PhP 1,515.45
PhP 31,824.51
Php 159.12
200.00 ln..m.
200.00 ln..m.
19 hrs
10.30 ln.m./hr
19 PhP 86.26 PhP 1,638.94

19 PhP 62.25 PhP 4,731.00
19 PhP 48.00 PhP 7,296.00
PhP 13,665.94
19 PhP 91.25 Php 1,733.75

19 PhP 172.00 Php 3,268.00
1 PhP 2,450.00 Php 2,327.50
Php 1,366.59
Php 6,962.09
PhP 20,628.03
258.00 Php -
14.00 Php -
28.00 Php -
12.00 605.00 Php 7,260.00
573.50 40.00 Php 22,940.00
6.00 65.00 Php 390.00
Php 611.80
PhP 31,201.80
PhP 51,829.83
12% PhP 6,219.58
8% PhP 4,146.39
5% PhP 3,109.79
PhP 65,305.59
Php 326.53
200.00 ln..m.
200.00 ln..m.
19 hrs
10.30 ln.m./hr
19 PhP 86.26 PhP 1,638.94

19 PhP 62.25 PhP 4,731.00
19 PhP 48.00 PhP 7,296.00
PhP 13,665.94
19 PhP 91.25 Php 1,733.75

19 PhP 172.00 Php 3,268.00
1 PhP 2,450.00 Php 2,327.50
Php 1,366.59
Php 6,962.09
PhP 20,628.03
258.00 Php -
14.00 Php -
28.00 Php -
12.00 605.00 Php 7,260.00
573.50 40.00 Php 22,940.00
6.00 65.00 Php 390.00
Php 611.80
PhP 31,201.80
PhP 51,829.83
12% PhP 6,219.58
8% PhP 4,146.39
5% PhP 3,109.79
PhP 65,305.59
Php 326.53
200.00 ln..m.
200.00 ln..m.
19 hrs
10.30 ln.m./hr
19 PhP 86.26 PhP 1,638.94

19 PhP 62.25 PhP 4,731.00
19 PhP 48.00 PhP 7,296.00
PhP 13,665.94
19 PhP 91.25 Php 1,733.75

19 PhP 172.00 Php 3,268.00
1 PhP 2,450.00 Php 2,327.50
Php 1,366.59
Php 6,962.09
PhP 20,628.03
258.00 Php -
14.00 Php -
28.00 Php -
12.00 605.00 Php 7,260.00
573.50 40.00 Php 22,940.00
6.00 65.00 Php 390.00
Php 611.80
PhP 31,201.80
PhP 51,829.83
12% PhP 6,219.58
8% PhP 4,146.39
5% PhP 3,109.79
PhP 65,305.59
Php 326.53
PhP 7,911.86
Php 4,030.69
PhP 1,515.45
PhP 13,665.94
Php 6,962.09
PhP 3,109.79
PhP 13,665.94
Php 6,962.09
PhP 3,109.79
PhP 13,665.94
Php 6,962.09
PhP 3,109.79
PhP 13,315.00
PhP 31,201.80
PhP 31,201.80
PhP 31,201.80
Name of Project:
ITEM 601 (1)- SIDEWALK (100mm thk)

Output/hour = 161 sq.m./hr. Duration = 200.00
161.00 sq.m./hr
No. of
Person
1. Labor :
Skilled 4 1
Laborers 12 1
Sub - Total for 1
No. of
Units
2. Equipment :

Sub - Total for 2
Total (1+2)
3. Materials :
Curing Compound L 58.00
Asphalt Sealant L 24.00
Forms m 92.00
Sand cu.m. 2.75
Gravel cu.m. 5.00
Cement bags 190.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 601 b- SIDEWALK (100mm thk)

10.30 sq.m./hr
No. of
Person
1. Labor :
Skilled 4 10
Laborers 12 10
Sub - Total for 1
No. of
Units
2. Equipment :
One Bagger Mixer 1 10

Sub - Total for 2
Total (1+2)
3. Materials :
Curing Compound L 58.00
Asphalt Sealant L 24.00
Forms m 92.00
Sand cu.m. 2.75
Gravel cu.m. 5.00
Cement bags 190.00
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
sq.m.
sq.m.
1 hrs
161.00 sq.m./hr
Hourly Rate Amount
PhP 86.26 PhP 86.26

PhP 62.25 PhP 249.00
PhP 48.00 PhP 576.00
PhP 911.26
Hourly Rate Amount
PhP 1,318.00 PhP 5,272.00

PhP 91.25 PhP 182.50
PhP 1,759.00 PhP 1,759.00
PhP 1,733.00 PhP 1,733.00
PhP 545.00 PhP 545.00
PhP 2,450.00 PhP 2,450.00
PhP 32.63 PhP 32.63
PhP 45.56
Php 12,019.69
Php 12,019.69
PhP 12,930.95
Unit Cost Amount
75.00 Php 4,350.00

45.00 Php 1,080.00
44.00 Php 4,048.00
Php -
Php -
Php -
PhP 9,478.00
PhP 22,408.95
12% PhP 2,689.07
8% PhP 1,792.72
5% PhP 1,344.54
PhP 28,235.28
Php 141.18
sq.m.
sq.m.
10 hrs
10.30 sq.m./hr
Hourly Rate Amount
PhP 86.26 PhP 862.60

PhP 62.25 PhP 2,490.00
PhP 48.00 PhP 5,760.00
PhP 9,112.60
Hourly Rate Amount
PhP 1,318.00 PhP 13,180.00

PhP 91.25 PhP 1,825.00
PhP 2,450.00 PhP 3,062.50
PhP 32.63 PhP 326.30
PhP 455.63
Php 18,849.43
Php 18,849.43
PhP 27,962.03
Unit Cost Amount
75.00 Php 4,350.00

45.00 Php 1,080.00
44.00 Php 4,048.00
Php -
Php -
Php -
PhP 9,478.00
PhP 37,440.03
12% PhP 4,492.80
8% PhP 2,995.20
5% PhP 2,246.40
PhP 47,174.44
Php 235.87
PhP 911.26
Php 12,019.69
PhP 1,344.54
PhP 9,112.60
Php 18,849.43
PhP 2,246.40
PhP 9,478.00
PhP 9,478.00
Name of Project:
ITEM 612(1) - REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS (White)

No. of
Person
1. Labor :
Skilled 2 6
Laborers 6 6
Sub - Total for 1

No. of
Units
2. Equipment :
Cargo Truck/Delivery Truck (2-5 mt) 1 6.00

Applicator Machine 1 6.00
Kneading Machine 1 6.00
Sub - Total for 2

Total (1+2)
Output per hour = 10.00 /each
Unit Cost = PhP 64.52
3. Materials :
Thermoplastic Paint (White) bag 48.75
Glass Beads bag 4.95
Primer lit. 18.00
LPG (50 kg.) cyl. 0.60
LPG (12 kg.) cyl. 0.30
Calsumine kg. 18.75
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM 612(2) - REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS, ( Yellow )

No. of
Person
1. Labor :
Skilled 2 0.80
Laborers 6 0.80
Sub - Total for 1

No. of
Units
2. Equipment :
Cargo Truck/Delivery Truck (2-5 mt) 1 0.80

Applicator Machine 1 0.80
Kneading Machine 1 0.80
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 64.52
3. Materials :
Thermoplastic Paint (Yellow) bag 6.50
Glass Beads bag 0.66
Primer lit. 2.40
LPG (50 kg.) cyl. 0.08
LPG (12 kg.) cyl. 0.04
Calsumine kg. 2.50
Sub - Total for 3
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
sq.m.
hrs.
6 PhP 86.26 PhP 517.56

6 PhP 62.25 PhP 747.00
6 PhP 48.00 PhP 1,728.00 4.5
PhP 2,992.56
6.00 783.00 PhP 4,698.00

6.00 93.75 PhP 562.50
6.00 187.50 PhP 1,125.00
PhP 299.26
Php 6,684.76
PhP 9,677.32
48.75 PhP 2,800.00 PhP 136,500.00

4.95 PhP 890.00 PhP 4,405.50
18.00 PhP 130.00 PhP 2,340.00
0.60 PhP 3,900.00 PhP 2,340.00
0.30 PhP 936.00 PhP 280.80
18.75 PhP 3.00 PhP 56.25
PhP 7,296.13
PhP 153,218.68
PhP 162,895.99
12% PhP 19,547.52
8% PhP 13,031.68 PhP 19,547.52
5% PhP 9,773.76 PhP 13,031.68
PhP 205,248.95
Php 1,368.33
sq.m.
hrs.
0.80 PhP 86.26 PhP 69.01

0.80 PhP 62.25 PhP 99.60
0.80 PhP 48.00 PhP 230.40 0.6
PhP 399.01
0.80 783.00 PhP 626.40

0.80 93.75 PhP 75.00
0.80 187.50 PhP 150.00
PhP 39.90
Php 891.30
PhP 1,290.31
6.50 PhP 2,900.00 PhP 18,850.00

0.66 PhP 890.00 PhP 587.40
2.40 PhP 135.00 PhP 324.00
0.08 PhP 3,900.00 PhP 312.00
0.04 PhP 936.00 PhP 37.44
2.50 PhP 3.00 PhP 7.50
PhP 1,005.92
PhP 21,124.26
PhP 22,414.57
12% PhP 2,689.75
8% PhP 1,793.17 PhP 2,689.75
5% PhP 1,344.87 PhP 1,793.17
PhP 28,242.35
Php 1,412.12
PhP 2,992.56
Php 6,684.76
PhP 153,218.68
PhP 9,773.76
PhP 399.01
Php 891.30
PhP 21,124.26
PhP 1,344.87
Name of Project:
ITEM 620(1)a - CHEVRON SIGNS(450mm x 600mm)

Unit of Measurement = each Quantity = 14.00
Output/hour = 1 each/hr Duration= 14.00
No. of
Person
1. Labor :
Laborers 2 14
Sub - Total for 1

No. of
Units
2. Equipment :
Cargo Truck (2-5 tons) 1 4
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 464.71 /each
3. Materials :
Portland Cement (0.48) bags 7.00
Coarse Aggregate (0.050) cu.m. 0.70
Fine Aggregate (0.025) cu.m. 0.35
Form Lumber, Good -4-Uses 4 uses bd.ft. 28.00
75mm Φ G.I. Pipe (3.25) m. 46.00
G.I. Flat Bar, 1 1/2"x1/8" kgs. 70.00
G.I. Bolts w/ nut & washer, 5mmØ pc 42.00
G.I. Bolts w/ nut & washer, 2mmØ pc 168.00
Sign Face, 3mm thick Aluminum Sheet pcs. 28.00
Assorted CWN (1kg/100bdft of Lumber) kgs. 0.02
Miscellaneous(0.3 of materials)
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
hrs.
Hourly Rate Amount
PhP 86.26 PhP 1,207.64

PhP 62.25 PhP 871.50
PhP 48.00 PhP 1,344.00
PhP 3,423.14
Hourly Rate Amount
PhP 783.00 PhP 2,740.50

Php 342.31
Php 3,082.81
PhP 6,505.95
Unit Cost Amount
Php -
Php -
Php -
35.00 Php 980.00
530.00 Php 24,380.00
Php -
10.00 Php 420.00
11.00 Php 1,848.00
3,750.00 Php 105,000.00
65.00 Php 1.30
Php 397.89
PhP 133,027.19
PhP 139,533.14
12% PhP 16,743.98
8% PhP 11,162.65
5% PhP 8,371.99
PhP 175,811.75 PhP 8,371.99
Php 12,557.98
PhP 3,423.14
Php 3,082.81
PhP 133,027.19
ITEM B-17 TEMPORARY DIVERSION OF WATE
Unit of Measurement = lumpsum Quantity = 1.00
No. of
Person
1. Labor :
Construction Foreman 1 230.00 PhP 86.26
Skilled Laborers 2 230.00 PhP 62.25
Laborers 4 230.00 PhP 48.00
Sub - Total for 1

No. of
Name and Capacity No. of Hours Hourly Rate
Units
2. Equipment :
Submersible pump (5hp-Deise(Cap-1200liters/min 3 230.00 PhP 266.250
Backhoe (0.80 cu.m.) 1 115 PhP 1,537.00
Minor Tools ( 10% of Labor)
No. of Hours Required:

Pouring of lean concrete & setting = 80
Pouring of concrete at footing = 150
230 hrs.
8
Total (1+2)
Output per hour = /hr
Unit Cost = PhP 462,365.78 /ln.m.
3. Materials :
Sub - Total for 3

Direct Cost
Overhead,Contingencies & Miscellaneouse 10%
Contractor's Profit 8%
VAT 5%
Item Cost
Total Unit Cost
Hourly Rate Amount
PhP 86.26 Php 19,839.80 28.75

PhP 62.25 Php 28,635.00 57.5
PhP 48.00 Php 44,160.00 115
PhP 92,634.80 ###
Hourly Rate Amount
PhP 266.250 Php 183,712.50

PhP 1,537.00 PhP 176,755.00
PhP 9,263.48
Php 369,730.98 ###
PhP 462,365.78
Unit Cost Amount
PhP -
PhP 462,365.78
PhP 46,236.58 ###
PhP 36,989.26 ###
PhP 27,279.58 ###
PhP 572,871.20
Php 572,871.20
Name of Project:
B.8 - TRAFFIC MANAGEMENT

Unit of Measurement = each Quantity = 1.00
Output/hour = 180 mandays Duration= 1,440.00
No. of
Person
1. Labor :
Traffic Controllers (Flagmen) 1 1,440
15 cd x 4 pax x 3 = 180 man-days
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 124,214.40 /each
3. Materials :
1. Temporary Signages (Reflectrorized)
Roadwork Ahead (T1-1) Piece 10
Workmen Ahead (T1-5) Piece 10
End Roadwork (T2-16) Piece 10
Prepare to Stop (T1-18) Piece 10
Speed Restriction Sign (R5-1) Piece 10
De-Restriction (R4-2) Piece 10
2. Lighting Equipment set 5

3. Traffic Control Devices
Traffic Cones - 30" Piece 60
4. Temporary Hazard Markers (T5-4) Piece 10
5. Traffic Safety Vest Piece 5
Sub - Total for 3

Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
hrs.
Hourly Rate Amount
PhP 86.26 PhP 124,214.40
PhP 124,214.40
Hourly Rate Amount
Php -
PhP 124,214.40
Unit Cost Amount
900.00 9,000.00
900.00 9,000.00
900.00 9,000.00
900.00 9,000.00
900.00 9,000.00
900.00 9,000.00
-
5,000.00 25,000.00
-
-
800.00 48,000.00
900.00 9,000.00
-
300.00 1,500.00
PhP 137,500.00
PhP 261,714.40
0% PhP -
8% PhP 20,937.15 PhP -
5% PhP 14,132.58 PhP 20,937.15
PhP 296,784.13 PhP 14,132.58
Php 296,784.13
PhP 124,214.40
Php -
PhP 137,500.00
Name of Project:
ITEM B.8 - TRAFFIC MANAGEMENT

Unit of Measurement = LS Quantity = 1.00 lot
No. of
Person
1. Labor :
Traffic Enforcer 1 24.00 PhP 86.26
Traffic Aid 2 24.00 PhP 48.00
Sub - Total for 1

No. of
Name and Capacity Hourly Rate
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
3. Materials
Steel Bollard,: (1/2", GI Pipe @ 1 m Height each post,
reinforced concrete base & painted alternately w/ black &
white reflectorize paint) each 10.00 232.96
Informative Warning Sign Board w/ Frame 1200mm x
1200mm, (w/1-1/2" x 1-1/2" x 3/16 angle Bar for framing,
1-1/2"φ-3m GI Pipe, post & 1/2" Marine Plywood Board) each 2.00 2,616.00
Reflectorized Paint (for lettering) ltr 1.00 325.00
White Paint Primer gal 1.00 650.00
white Paint semi gloss gal 1.00 550.00
Paint Thinner btl 1.00 100.00
Paint Brush pc 1.00 60.00
Direct Cost
Overhead, Contingencies & Maintenance (OCM) 12%
Contractor's Profit (CP) 8%
VAT 5%
Item Cost
Total Unit Cost
Hourly Rate Amount
PhP 86.26 PhP 2,070.24 3

PhP 48.00 PhP 2,304.00 6
PhP 4,374.24
Hourly Rate Amount
Php -
PhP 4,374.24
Unit Cost Amount
232.96 2,329.60
2,616.00 5,232.00
325.00 325.00
650.00 650.00
550.00 550.00
100.00 100.00
60.00 60.00
PhP 9,246.60
PhP 13,620.84
PhP 1,634.50 PhP 1,634.50
PhP 1,089.67 PhP 1,089.67
PhP 817.25 PhP 817.25
PhP 17,162.26
PhP 17,162.26
PhP 4,374.24
Php -
PhP 9,246.60
Name of Project:
SPL 2(a) - CRACK AND SEAT

Unit of Measurement = sq.m Quantity = 1,000.00 sq.m
Output/hour = 35 sq.m./hr Duration = 29.00 hr
No. of
Person
1. Labor :
Laborers 2 29
Sub - Total for 1

No. of
Units
2. Equipment :
Backhoe w/ Breaker (0.80cu.m.) 1 29.00

Vibratory Roller (10 T),SP56 1 29.00
Water Truck(1000 gal) 1 29.00
Sub - Total for 2

Total (1+2)
3. Materials :
Direct Cost
VAT
Item Cost
Total Unit Cost
Hourly Rate Amount
PhP 86.26 PhP 2,501.54

PhP 62.25 PhP 1,805.25
PhP 48.00 PhP 2,784.00 7.25
PhP 7,090.79
Hourly Rate Amount
PhP 2,074.95 PhP 60,173.55

PhP 1,507.00 PhP 43,703.00
PhP 1,065.00 PhP 30,885.00
Php 134,761.55
PhP 141,852.34
Unit Cost Amount
PhP 141,852.34
9% PhP 12,766.71 PhP 12,766.71
8% PhP 11,348.19 PhP 11,348.19
12% PhP 19,916.07
PhP 185,883.31
Php 185.88
PhP 7,090.79
Php 134,761.55
PhP 19,916.07
PhP -
D E TAI LE D U N I T P R I C E ANALY S I S
Name of Project:
ITEM A. - FACILITIES FOR THE ENGINEER

A.1.2(2): Provision of 4 x 4 Pick Up Type Service Vehicle for the Engineer on Bare R
Quantity= 7.00 mos.
No. of
Person
1. Labor :
Driver 1 1680
Sub - Total for 1

No. of
Name and Capacity Units
Units
2. Equipment :
Provide Vehicle For the Engineers 7 mos.

Hilux 4x2 2.5 E DIESEL M/T,
4 door, 5 seater
Sub - Total for 2

3. Materials :
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost

A.1.c: TEMPORARY FACILITIES FOR THE ENGINEERS
Quantity= 1.00 lot
No. of
Person
1. Labor :
Sub - Total for 1

No. of
Units
2. Equipment :
Furnishing of Equipments ls
Dynamic Core Penetrometer pc 1

Loptop pc 1
GPS with Camera pc 1
Sub - Total for 2

3. Materials :
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM B.2 - PROVISION FOR SAFETY AND HEALTH

Unit of Measurement = LOT Quantity =
No. of
Designation No. of Days
Person
1. Labor :
Part time Practitioner 1 6
First Aider 1 10
Sub - Total for 1
No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
Output per hour =
Unit Cost =
Name and Specification Unit Unit Cost
3. Materials :
Safety Gloves man-day 7.77
Safety Shoes man-day 2.77
Shafety Helmet man-day 0.25
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM B-2 =Warning Signages and Barricades

Unit of Measurement = lot Quantity = 1.00
Output/hour = 1 Duration = 1
No. of
Person
1. Labor :
Skilled 1 1
Laborers 1 1
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
Unit Cost = PhP 1,572.08
3. Materials :
1/4'x4'x8' Marine Plywood pcs 2
Good Lumber bd.ft. 74
Tarpaulin (4"x8") sq.ft. 64
CWN (as) kgs 1.00
Sub - Total for 3
Direct Cost
VAT
Item Cost
Total Unit Cost
R I C E ANALY S I S
or the Engineer on Bare Rental Basis
1680 62.25 PhP 104,580.00
PhP 104,580.00
Units Unit Cost Amount
mos. 173,257.43 Php 1,212,801.98
Php 1,212,801.98
PhP -
PhP 1,317,381.98
0% PhP - PhP -
8% PhP 105,390.56 ###
5% PhP 71,138.63
PhP 1,493,911.17
Php 213,415.88
PhP -
1 PhP 300,000.00 PhP 300,000.00

1 PhP 70,000.00 PhP 70,000.00
1 PhP 35,000.00 PhP 35,000.00
Php 405,000.00
PhP -
PhP 405,000.00
0% PhP - PhP -
8% PhP 32,400.00 PhP 32,400.00
12% PhP 52,488.00
PhP 489,888.00
Php 489,888.00
1.00
No. of Days Daily Rate Amount
6 PhP 690.08 PhP 4,140.48

10 PhP 498.00 PhP 4,980.00
PhP 9,120.48
PhP 9,120.48
Unit Cost Quantity Amount
7.77 1,304.00 Php 10,132.08

2.77 1,304.00 Php 3,612.08
0.25 1,304.00 Php 326.00
PhP 14,070.16
PhP 23,190.64
0% PhP - PhP -
8% PhP 1,855.25 PhP 1,855.25
12% PhP 3,005.51
PhP 28,051.40
Php 28,051.40
day
1 PhP 690.08 Php 690.08

1 PhP 498.00 Php 498.00
1 PhP 384.00 Php 384.00
PhP 1,572.08
PhP -
PhP 1,572.08
2 PhP 450.00 Php 900.00

74 PhP 30.00 Php 2,220.00
64 PhP 50.00 Php 3,200.00
1.00 PhP 90.00 Php 90.00
PhP 6,410.00
PhP 7,982.08
9% PhP 718.39 PhP 718.39
8% PhP 638.57 PhP 638.57
12% PhP 1,120.68
PhP 10,459.71
PhP 10,459.71
labor equipment materials
PhP 104,580.00
Php1,212,801.98
PhP 71,138.63
PhP -
Php 405,000.00
PhP 52,488.00
PhP 9,120.48
PhP 14,070.16
PhP 3,005.51
PhP 1,572.08
PhP 6,410.00
PhP 1,120.68
D E TAI LE D U N I T P R I C E ANALY S I S
Name of Project:

A.1.b: Provide Vehicle for the Engineers
Quantity= 5.00 mos.
No. of
Person
1. Labor :
Driver 1 1200
Sub - Total for 1

No. of
Units
2. Equipment :
Provide Vehicle For the Engineers 5 mos.

Hilux 4x2 2.5 J Diesel M/T, Brand New
4 door, 5 seater
Sub - Total for 2

3. Materials :
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:

A.1.c: TEMPORARY FACILITIES FOR THE ENGINEERS
Quantity= 1.00 lot
No. of
Person
1. Labor :
Sub - Total for 1

No. of
Units
2. Equipment :
Furnishing of Equipments ls
Autocadd plotter pc 1
Loptop pc 1
GPS with Camera pc 1
Sub - Total for 2

3. Materials :
Sub - Total for 3
Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM B.2 - PROVISION FOR SAFETY AND HEALTH

Unit of Measurement = LOT Quantity =
No. of
Person
1. Labor :
Part time Practitioner 1 6
First Aider 1 10
Sub - Total for 1
No. of
Units
2. Equipment :
Sub - Total for 2

Total (1+2)
Output per hour =
Unit Cost =
Name and Specification Unit Unit Cost
3. Materials :
Safety Gloves man-day 7.77
Safety Shoes man-day 2.77
Shafety Helmet man-day 0.25
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
Name of Project:
ITEM B-2 =Warning Signages and Barricades

Unit of Measurement = lot Quantity = 1.00
Output/hour = 1 Duration = 1
No. of
Person
1. Labor :
Skilled 1 1
Laborers 1 1
Sub - Total for 1

No. of
Units
2. Equipment :
Sub - Total for 2
Total (1+2)
Unit Cost = PhP 1,317.60
3. Materials :
1/4'x4'x8' Marine Plywood pcs 2
Good Lumber bd.ft. 74
Tarpaulin (4"x8") sq.ft. 64
CWN (as) kgs 1.00
Sub - Total for 3

Direct Cost
VAT
Item Cost
Total Unit Cost
C E ANALY S I S
1200 62.25 PhP 74,700.00
PhP 74,700.00
mos. 168,274.84 Php 841,374.22
Php 841,374.22
PhP -
PhP 916,074.22
0% PhP - PhP -
0% PhP - PhP -
5% PhP 45,803.71
PhP 961,877.93
Php 192,375.59
PhP -
1 PhP 300,000.00 PhP 300,000.00

1 PhP 70,000.00 PhP 70,000.00
1 PhP 35,000.00 PhP 35,000.00
Php 405,000.00
PhP -
PhP 405,000.00
0% PhP - PhP -
8% PhP 32,400.00 PhP 32,400.00
5% PhP 21,870.00
PhP 459,270.00
Php 459,270.00
1.00
6 PhP 528.00 PhP 3,168.00

10 PhP 420.80 PhP 4,208.00
PhP 7,376.00
PhP 7,376.00
Unit Cost Quantity Amount

7.77 1,304.00 Php 10,132.08
2.77 1,304.00 Php 3,612.08
0.25 1,304.00 Php 326.00
PhP 14,070.16
PhP 21,446.16
0% PhP - PhP -
8% PhP 1,715.69 PhP 1,715.69
5% PhP 1,158.09
PhP 24,319.94
Php 24,319.94
day
1 PhP 575.60 Php 575.60

1 PhP 420.80 Php 420.80
1 PhP 321.20 Php 321.20
PhP 1,317.60
PhP -
PhP 1,317.60
2 PhP 450.00 Php 900.00

74 PhP 30.00 Php 2,220.00
64 PhP 50.00 Php 3,200.00
1.00 PhP 90.00 Php 90.00
PhP 6,410.00
PhP 7,727.60
9% PhP 695.48 PhP 695.48
8% PhP 618.21 PhP 618.21
5% PhP 452.06
PhP 9,493.35
PhP 9,493.35
PhP 74,700.00
Php 841,374.22
PhP 45,803.71
PhP -
Php 405,000.00
PhP 21,870.00
PhP 7,376.00
PhP 14,070.16
PhP 1,158.09
PhP 1,317.60
PhP 6,410.00
PhP 452.06
COMPUTATION OF EQUIPMENT RENTAL RATES
(DPWH FORMULA)
PER DO 03 SERIES 2010
HI LUX, 4X2 2.5 J DIESEL M/T, (BRAND NEW)
GIVEN:
Acquisition Cost (AC) =
Economic Life = 7
Capital Recovery Factor (CRF) =
Average Utilization Hours/Year (U) =
A. Fully -Maintaned Basis(Rmb)
Rfm = 1.15 ( AC X CRF)

U
1.15 PHP 838,000.00 X

Rfm = 2,000.00
Rfm = 1.15 PHP 100.71 X
Rfm = PHP 242.95 /hr
B. Fully Operated Basis (Rfo)
Rfo = Rfm + Fuel + Lube Cost + VAT
= Rfm + FC + LC + VAT
Fuel Cost = 15% (83Hp) (Ph42) =

Lube Cost = 20% (Ph522.9) =
Operator Wages = =
Rfm =
VAT 5% =
Rfo = PHP 956.11 /hr
PHP 7,648.86 /day
PHP 168,274.84 /mo

T RENTAL RATES
A)
(BRAND NEW)
PHP 838,000.00
years,based on COA Circular 2003-007
0.240360363
2,000.00 hours/yr
(2 + 0.23478)
0.240360363
0.240360363 ( 2 + 0.023478 )
2,000.00 0.240360363
2.0976783348
/hr
PHP 522.90
PHP 104.58
40.15
PHP 242.95
PHP 910.58
PHP 45.53
PHP 956.11
COMPUTATION OF EQUIPMENT RENTAL RATES
(DPWH FORMULA)
PER DO 03 SERIES 2010
HI LUX, 4X2 2.5 E DIESEL M/T, (BRAND NEW)
GIVEN:
Acquisition Cost (AC) =
Economic Life = 7
Capital Recovery Factor (CRF) =
Average Utilization Hours/Year (U) =
A. Fully -Maintaned Basis(Rmb)
Rfm = 1.15 ( AC X CRF)

U
1.15 PHP 931,000.00 X

Rfm = 2,000.00
Rfm = 1.15 PHP 111.89 X
Rfm = PHP 269.91 /hr
B. Fully Operated Basis (Rfo)
Rfo = Rfm + Fuel + Lube Cost + VAT
= Rfm + FC + LC + VAT
Fuel Cost = 15% (83Hp) (Ph42) =

Lube Cost = 20% (Ph522.9) =
Operator Wages = =
Rfm =
VAT5% =
Rfo = PHP 984.42 /hr
PHP 7,875.34 /day
PHP 173,257.43 /mo

RENTAL RATES
RAND NEW)
PHP 931,000.00
years,based on COA Circular 2003-007
0.240360363
2,000.00 hours/yr
(2 + 0.23478)
0.240360363
0.240360363 ( 2 + 0.023478 )
2,000.00 0.240360363
2.0976783348
/hr
PHP 522.90
PHP 104.58
40.15
PHP 269.91
PHP 937.54
PHP 46.88
PHP 984.42
UNIT COST DERIVATION OF COARSE & FINE AGGREGATES
A.) Coarse Aggregates
Volume = 801.75 cu.m.
a. Quarrying (Assume Quarry to Contain 40% Coarse Aggregate Materials)

Volume of unprocessed materials = 801.75
Effective working hours of Bulldozer/day
Output of Bulldozer/day
No. of days = 2,004.36 /400
Equipment Cost
1Bulldozer = 1 Bulldozer x P18,392 /day
b. Screening and Stockpiling(includes clearing of waste materials)

Utilizing 1 - Payloader with an average capability of 480 cu.m./day
2,004.36
No. of days = = 8.35
240 cu.m.
Equipment Cost
1 Loader = 1 Loader x P13,864 /day x
2 Sets Screen = 2 Screen
TOTAL PRODUCTION COST OF COARSE AGGREGATES

Unit Cost
Hauling
Cycle Time
Ave. Hauling Dist. =
Loading Time =
Unloading Time =
Slack Time =
Source= Calbayan Gravel pit

PAVED 3 km
3.00 kms x 60 min/hr
Loaded Trip =
30 kms/hr
Unloaded Trip =
40 kms/hr
UNPAVED 18.5 km
Loaded Trip =
25 kms/hr
Unloaded Trip =
35 kms/hr
Total Cycle Time

8 hrs x 60 min/hr
No. of Trips/day =
97.61 mins
Utilizing 6 Dumptrucks
# of Days Required = 801.75 = 2.715938
60.00 4.92
Equipment Cost
dumptrucks = 6.00 DT P10,816 /day x
Unit Cost of Hauling of coarse and fine aggregates

Production Cost
Aggregate Tax
Unit Cost of Coarse Aggregates
Fine Aggregates
Treat fine aggregates as by product of coarse aggregates (90% of coarse )
Unit Cost of Hauling of coarse and fine aggregates
Production Cost of fine aggregates
Aggregate Tax
Unit Cost of fine Aggregates
FINE AGGREGATES
/40% = 2,004.36 cu.m.

= 8.00 hrs.
= 400 cu.m./day
= 5.01 say 5.0 days
x 5.00 = P91,960.00
say 8.40 days
8.40 days = P116,457.60

= P40,000.00
P156,457.60
P248,417.60
= P309.85 /cu.m.
LESSER THAN CCIS 2ND QRTR 2014
21.5 kms.
3.00 min.
2.00 min.
6.00 min.
(from source to project site, Rolling)
= 6.00 mins
= 4.50 min.
(from Catabbogan to project site, mountainous)
= 44.40 mins
= 31.71 min.
= 97.61 min.
=
4.92 trips
say 3.00 days
3.00 days = P194,688.00
= 242.83 /cu.m.
= 309.85 /cu.m.
= 15.00 /cu.m.
= 567.68 /cu.m.
= 242.83 /cu.m.
= 278.87 /cu.m.
= 15.00 /cu.m.
= 536.70 /cu.m.
UNIT COST DERIVATION OF BOULDERS (Class "A")
Source = CALOWAN RIVER Gravel Pit

Hauling Distance = 8.00 km. (mountainous)
1 Labor Cost
Breaking,Picking and Stockpiling
Labor Capacity = 1 cu.m./man-day due to multiple handling
No. of Laborers = 50
Total Output/day = 50 cu.m.
No. of days = 183.00 cu.m./ 50 = 3.66 say
Labor = 50 Lab. X 4.00 days x 321.20 /day
2 Equipment Cost:
Loading Time = 6.00
Unloading Time = 2.00
Slack Time = 6.00
UNPAVED ROAD (mountainous) 8.00 km
Loaded Trip = = 32.00
15 kms/hr
8 kms x 60 min/hr
Unloaded Trip = = 19.20
25 kms/hr
0
PAVED( Mountainous) 0 km

20 kms/hr
30 kms/hr
UNPAVED( Mountainous) km
15 kms/hr
25 kms/hr
Total Cycle Time = 65.20
8 hrs x 60 min/hr =
No. of Trips/day = 7.362
65.2 mins
183.00 cu.m.
No. of days Required = = 0.27
7.400trips/day x 90 cu.m.
Dumptrucks = 9.00 DTx P10,816 /day x 0.27 days

Loader = 1 Loader x P13,864 /day x 0.27 days
Total Cost = P94,266.16
P94,266.16
Unit Cost = =
183.00
4. Aggregate Tax = 15.00

Total Unit Cost of Boulders @ Project Site = 530.12
ss "A")
4.00 days
= P64,240.00
min.
min.
min.
mins
min.
mins
min.
mins
min.
min.
trips say P7.40
say 0.3 days
= P26,282.88
= P3,743.28
P30,026.16
P515.12 /cu.m.
/cu.m.
/cu.m.
ITEM A.1.1(11) - Provision of Furnitures/Fixtures, Equipment & Appliances for the Field Office for t
Quantity= 0.00 lumpsum
Name and Specification unit Quantity
3. Materials :
Furniture, Fixtures & Appliances ls
DESKTOP COMPUTER set 1
TECHNICAL SPECIFICATION MINIMUM REQUIRED

COMPUTER:
Processor Intel Core i7 - 6th Generation (Quad Core, 3.40Ghz, 8MB cache)
Chipset Intel Chipset
Architecture 64 bit
Memory 32GB DDR4 SDRAM, 2133 MHz
Storage 1TB SATA Hard drive, 7200RPM
Optical Drive Multi-Burner DVD+/-RW (same brand as CPU)
Graphics 2GB Dedicated memory
Audio Integrated Sound Card with 2 External Standard speakers (same brand with C
Expansion Slots 4 slots on-board, at least 1 PCI express slot
IO Ports 6 USB 2.0/3.0, VGA out, Audio (In/Out), HDMI, Ethernet (RJ-45)
Network Interface Integrated Gigabit Ethernet
Keyboard Standard Windows Keyboard (same brand as CPU)
Mouse 2-Button Optical Mouse with scroll (same Brand as CPU) with mouse Pad
Casing Micro Tower with 4 expansion slots; 3.5" Internal Bay and 5.25" external Ba
Power Supply Manufacturer's Standard
Monitor 24-inches Diagonal High-Definition LCD/ LED Widescreen Display (same b
Warranty 3 years on-site on parts and labor, 1 year on speakers
SOFTWARE: Licensed OEM windows 10 Professional 64-bit with downgrade options for
Operating System (with original CD media installer or original recovery CD media with OS In
Activated with microsoft prior to delivery.
Recovery Media Recory disk for OS and all drivers and utilities with original CD media. Burn
provided that it is properly labelled and virus free
Office Software Licensed Microsoft Office (latest version) with Word, Excel, PowerPoint and
CD media installer). Must be Licensed under volume licensing that is perpetu
delivered and installed, and made operational. Must be activated with Microso
UPS:
Power Capacity 1000VA/ 600W; Input Voltage - 230 / Output Voltage -230V
Battery Type Maintenance-free sealed lead-acid baterry with suspended electrolyte (leakpr
Backup Power Minimum of 12 minutes at half load
Alarm Indicators On line, on Baterry , replace baterry, and overload
Outlets 6 Baterry Backups
I/O Ports USB, RJ45, RS 232 (Optional)
Features Automatic Voltage Regulator (AVR) , Data line Protection, Automatic, Autom
Management Interface Built-in or with media installer monitoring tool and diagnostic software acce
Included Power cables, usb cable, and media installer
Warranty 2 years on-site on parts and service, 1 year on baterry
TECHNICAL SPECIFICATION
MISCELLANEOUS:
Brand And Model Must be an international Brand Name with existence of atleast ten (10) years
Model must be in current catalog and not end -of life. Manufacturer's Certifica
All components must be the same brand as the computer (except for the UPS
Components and new. The supplier is not allowed to change or add any componentsto the e
Documentation Complete documentation and user manual - electonic or softcopy.
Included Power cables, VGA cables, patch cord (factory crimped with RJ-45 connecto
Direct Cost
VAT
Item Cost
Total Unit Cost
nces for the Field Office for the Engineer
Unit Cost Amount
PhP 150,000.00 PhP 150,000.00
M REQUIRED
0Ghz, 8MB cache)
U)
d speakers (same brand with CPU)
MI, Ethernet (RJ-45)
CPU)
nd as CPU) with mouse Pad
nal Bay and 5.25" external Bay
D Widescreen Display (same brand as CPU)

eakers
t with downgrade options for windows 8.1 and 7

ecovery CD media with OS Included). Must be
with original CD media. Burned copy is acceptable

ee
Word, Excel, PowerPoint and Outlook (with burned
lume licensing that is perpetual and transferrable,
Must be activated with Microsoft prior to delivery.
Voltage -230V
suspended electrolyte (leakproof); 8 hours recharge t
oad
e Protection, Automatic, Automatic Self Test (built-in)3

and diagnostic software accessible via desktop appli
baterry
stence of atleast ten (10) years in the Philippines. Unit

f life. Manufacturer's Certificate is required.
computer (except for the UPS) and factory installed
or add any componentsto the equipment.
ectonic or softcopy.
crimped with RJ-45 connector, 5 meters, preferably c
PhP 150,000.00 ###
PhP 150,000.00
0% PhP -
10% PhP 15,000.00 ###
5% PhP 8,250.00 ###
PhP 173,250.00
#DIV/0!
UNIT COST DERIVATION OF CEMENT
A Loading
6,346.00 bags
Cap. of 1 DT = 10,000 kg.
10,000 kg.
No. of bags/Dumptruck = = 250.00 bags
40 kg. /bag
Loading Time :(Employing 9 Laborers) 25 mins
SOURCE: (Bulanao, Tabuk City, Kalinga)
B Handling
Ave. Hauling Dist. = 54.46 km.
Paved Road 4 kms. (from source to calanan junction, Rollin
4 kms x 60 min/hr
20 kms/hr
4 kms x 60 min/hr
30 kms/hr
Paved Road 31.86 kms. (Junct CalananKO495+354 to Junct Cata
20 kms/hr
30 kms/hr
Unpaved Road 18.6 kms. (Junction Catabbogan to Project centroi

15 kms/hr
25 kms/hr
Loading Time = 25.00

Unloading Time = 25.00
Slack Time = 6.00
Total Time = 354.34
1 Equipment Cost:
6,346.00 bags
# of days req'd. =
480 min./day DT x 250.00
X 1
354.34 min./trip trip
1 dumptrucks = 1 DT x 10816 X 18.74 =

2 Labor Cost
9 Laborers = 9X P312.24 18.74 =
Cost/bag at source = 248 /bag

Total Cost of hauling = P255,354.24
P255,354.24
Unit Cost of Hauling
6,346
Total Cost/bag = P 248 + P40.24
Pickup Price source = CCIS 2ND QRTER 2014
CEMENT
ce to calanan junction, Rolling)
mins
mins.
nanKO495+354 to Junct CatabboganKO527+214, Mountainous)
mins
mins.
atabbogan to Project centroid, Mountainous) I.S.
mins
mins.
min.
min.
min.
min.
= 18.74
bags
trip say 18.74
202,691.84
52,662.40
= P40.24
= P40.24
= P288.24
UNIT COST DERIVATION OF RSB ACIGA SECTION
Quantity: = 3,000.00 kgs.
Source = (Manila, PAG-ASA STEEL WORKS INC.)
A Hauling and Loading

Hauling Distance = 561.46 km. from manila to project site
Capacity of 1 Cargo Truck = 10,000 kgs.
Assume Capacity of 1 Laborer can carry 40 kgs. Of RSB
Loading Time :(Employing 9 Laborers)
10,000 kgs. X 1 min
=
40 kgs./man-min x 9.00
Paved Road 511 kms (Manila to Tabuk, Flat)

Loaded Trip = =
37.5 kms/hr
Unloaded Trip = =
42.5 kms/hr
Unpaved Road 4 kms
4.0 kms x 60 min/hr
Loaded Trip = =
15 kms/hr
4.0 kms x 60 min/hr
Unloaded Trip = =
25 kms/hr
Paved Road 31.86 kms (Junct CalananKO495+354 t

Loaded Trip = =
20 kms/hr
Unloaded Trip = =
30 kms/hr
Paved Road 0 kms.

0 kms x 60 min/hr
Loaded Trip = =
20 kms/hr
0 kms x 60 min/hr
Unloaded Trip = =
30 kms/hr
Unpaved Road 18.6 kms. (Junct CatabboganKO527+2

Loaded Trip = =
15 kms/hr
Unloaded Trip = =
25 kms/hr
Loading Time =
Unloading Time =
Manuevering Time =
Total Time =
8 hrs x 60 min/hr =
No. of Trips/day =
1,904.95 mins
3,000.00 kgs. =
No. of days Required =
0.25 trips x 10,000 kgs.
1 Equipment Cost:
1 Cargo Truck = 1 CT x P10,816 /day x 2.00
2 Labor Cost
6 Laborers = 6 Lab. x P312.24 /day x 2.00
Total Cost of hauling = P25,378.88

P25,378.88
3,000.00
Pick-up Prize = 33.00 ,/kg Grade 40
Total Cost/kg = P 33.00 + P8.46
UNIT COST DERIVATION OF RSB ACIGA SECTION

Quantity: = 3,000.00 kgs.
Source = Tabuk City, Kalinga
A Hauling and Loading

Hauling Distance = 50.46 km. from manila to project site
Capacity of 1 Cargo Truck = 10,000 kgs.
Assume Capacity of 1 Laborer can carry 40 kgs. Of RSB
Loading Time :(Employing 9 Laborers)
10,000 kgs. X 1 min
=
40 kgs./man-min x 9.00
Unpaved Road 4 kms

4.0 kms x 60 min/hr
Loaded Trip = =
15 kms/hr
4.0 kms x 60 min/hr
Unloaded Trip = =
25 kms/hr
Paved Road 31.86 kms (Junct CalananKO495+354 t

Loaded Trip = =
30 kms/hr
Unloaded Trip = =
40 kms/hr
Paved Road 0 kms.

0 kms x 60 min/hr
Loaded Trip = =
20 kms/hr
0 kms x 60 min/hr
Unloaded Trip = =
Unloaded Trip = =
30 kms/hr
Unpaved Road 18.6 kms. (Junct CatabboganKO527+2

Loaded Trip = =
15 kms/hr
Unloaded Trip = =
25 kms/hr
Loading Time =
Unloading Time =
Manuevering Time =
Total Time =
8 hrs x 60 min/hr =
No. of Trips/day =
318.15 mins
3,000.00 kgs. =
1.51 trips x 10,000 kgs.
1 Equipment Cost:
1 Cargo Truck = 1 CT x P0 /day x 0.33
2 Labor Cost
Total Cost of hauling = P618.24

P618.24
3,000.00
Pick-up Prize = 37.00 ,/kg Grade 40
Total Cost/kg = P 37.00 + P0.21
CIGA SECTION
= 28.00 min.
laborers
(Manila to Tabuk, Flat)
817.60 mins
721.41 min.
16.00 mins
9.60 min.
(Junct CalananKO495+354 to Junct CatabboganKO527+214, Mountainous)
95.58 mins
63.72 mins.
0.00 mins
0.00 mins.
(Junct CatabboganKO527+214 to Project Centroid, Mountainous)
74.40 mins
mins.
44.64
28.00 min.
28.00 min.
6.00 min.
1,904.95 min.
0.25 trip
2.00 say 2.00 days
days = P21,632.00
days = P3,746.88
= P8.46 ,/kg.
= P41.46 ,/kg.
CIGA SECTION
= 28.00 min.
laborers
16.00 mins
9.60 min.
63.72 mins
47.79 mins.
0.00 mins
0.00 mins.
0.00 mins.
(Junct CatabboganKO527+214 to Project Centroid, Mountainous)
74.40 mins
mins.
44.64
28.00 min.
28.00 min.
6.00 min.
318.15 min.
1.51 trip
0.33 say 0.33 days
days = P0.00
days = P618.24
= P0.21 ,/kg.
= P37.21 ,/kg.
UNIT COST DERIVATION OF RCPC (Class IV)
A Hauling, Loading and Unloading

Quantity
910 mm. Diam. = 10.00 pcs.
Assume Capacity of 1 Cargo Truck
910 mm. Diam. = 14 pcs.
Cycle Time
Ave. Hauling Dist. = 54.46 km.
Paved Road 4 kms. (from source to calanan junction

4 kms x 60 min/hr
Loaded Trip = =
30 kms/hr
4 kms x 60 min/hr
Unloaded Trip = =
40 kms/hr
Paved Road 31.86 kms. (Junct CalananKO495+354 to Ju

Loaded Trip = =
20 kms/hr
Unloaded Trip = =
30 kms/hr
Unpaved Road 18.6 kms. (Junction Catabbogan to Project

Loaded Trip = =
15 kms/hr
Unloaded Trip = =
25 kms/hr
Loading Time =
Unloading Time =
Slack Time =
Total Time =
8 hrs x 60 min/hr =
No. of Trips/day =
328.34 mins
No. of days Required
10.00 ln.m. =
910 mm. Diam. =
1.46 trips/day x 14 pcs.
1 Equipment Cost:
1 Cargotruck = P6,808 /day x 0.49 days =
1 Chain Block = P500 /day x 0.49 days =
2 Labor Cost (For Loading & Unloading)
Unit Cost Hauling

910 mm. Diam. = P4,498.91 / 10 pcs. =
Cost/ln.m.@ source
910 mm. Diam. = P2,800.00 /pc. CCIS 2nd Qrter 2017
Total Unit Cost

910 mm. Diam. = P2,800.00 + P449.89 = P3,249.89
PC (Class IV)
(from source to calanan junction, Rolling)
8.00 mins
6.00 mins.
95.58 mins
63.72 mins.
(Junction Catabbogan to Project centroid, Mountainous) I.S.
74.40 mins
mins.
44.64
15.00 min.
15.00 min.
6.00 min.
328.34 min.
1.46 trips
0.49 say 0.49 day
P 3,335.92
P 245.00
3,580.92
day = P917.99
P 449.89
P3,249.89 /pc.
UNIT COST DERIVATION OF AGGREGATE SUB-BASE COURSE

Volume of unprocessed materials = 700.00 /70%
No. of days = 1,000.00 /400 =
Equipment Cost
1Bulldozer = 1 Bulldozer x P18,392 /day x

1,000.00
No. of days = = 2.08 say
480 cu.m.
Equipment Cost
1 Loader = 1 Loader x P13,864 /day x 2.10
1 Set Screen = 1 Screen

Unit Cost =
Source : Calbayan Gravel Pit

Hauling Distance : 18.5 km.
Loading Time =
Unloading Time =
Slack Time =
UNPAVED( Mountainous) 18.5 km

Loaded Trip = =
15 kms/hr
Unloaded Trip = =
25 kms/hr
PAVED( Mountainous) 3 km

Loaded Trip = =
20 kms/hr
Unloaded Trip = =
30 kms/hr
UNPAVED( Mountainous) km
Loaded Trip = =
Loaded Trip = =
15 kms/hr
Unloaded Trip = =
25 kms/hr
Total Time =
No. of Trips/day = 8 hrs x 60 min/hr =

147.40
c. Hauling Cost
700.00 cu.m.
No. of days Required = =
3.300 trips/day x 100 cu.m.
Hauling Cost = 10.00 DT x P10,816 /day x 2.12

P229,299
Unit Cost = =
P700
Unit Cost of Hauling =
Production Cost =
Gravel Tax =
Unit Cost Delivered at Project site =
UB-BASE COURSE
= 1,000.00 cu.m.
= 8.00 hrs.
= 400 cu.m./day
2.50 say 2.5 days
2.50 = P45,980.00
2.10 days
days = P29,114.40
= P20,000.00
P49,114.40
P95,094.40
P135.85 /cu.m.
6.00 min.
2.00 min.
6.00 min.
74.00 mins
44.40 min.
9.00 mins
6.00 min.
0.00 mins
0.00 mins
0.00 min.
147.40 min.
3.26 say 3.30 trips
2.12 say 2.12 days
days = P229,299.20
327.57 /cu.m.
P327.57 /cu.m.
P135.85 /cu.m.
P15.00 /cu.m.
P478.42 /cu.m.
UNIT COST DERIVATION OF SELECTED EMBANKMENT
Volume = 1,000.00 cu.m.

Volume of unprocessed materials = 1,000.00
No. of days = 1,250.00 /400
Equipment Cost
1Bulldozer = 1 Bulldozer x P18,392 /day

1,250.00
No. of days = = 2.60
480 cu.m.
Equipment Cost
1 Loader = 1 Loader x P13,864 /day x
1 Set Screen = 1 Screen

Unit Cost
Source : Calbayan Gravel Pit

Hauling Distance : 60 km.
Loading Time
Unloading Time
Slack Time
UNPAVED( Mountainous) 60
Loaded Trip =
15 kms/hr
Unloaded Trip =
25 kms/hr
PAVED( Mountainous) 60

Loaded Trip =
20 kms/hr
Unloaded Trip =
30 kms/hr
UNPAVED( Mountainous)
Loaded Trip =
Loaded Trip =
15 kms/hr
Unloaded Trip =
25 kms/hr
Total Time
No. of Trips/day = 8 hrs x 60 min/hr

698.00
c. Hauling Cost
1,000.00 cu.m.
0.700 trips/day x 100 cu.m.
Hauling Cost = 10.00 DT x P10,816 /day x

P1,545,606
Unit Cost =
P1,000
Production Cost
Gravel Tax
Unit Cost Delivered at Project site
TED EMBANKMENT
/80% = 1,250.00 cu.m.

= 8.00 hrs.
= 400 cu.m./day
= 3.13 say 3.1 days
x 3.10 = P57,015.20
say 2.60 days
2.60 days = P36,046.40

= P20,000.00
P56,046.40
P113,061.60
= P113.06 /cu.m.
= 6.00 min.
= 2.00 min.
= 6.00 min.
km
= 240.00 mins
= 144.00 min.
km
= 180.00 mins
= 120.00 min.
km
= 0.00 mins
= 0.00 mins
= 0.00 min.
= 698.00 min.
= 0.69 say 0.70 trips
= 14.29 say 14.29 days
14.29 days = P1,545,606.40
= 1,545.61 /cu.m.
= P1,545.61 /cu.m.
= P113.06 /cu.m.
= P15.00 /cu.m.
= P1,673.67 /cu.m.
ITEM 101(1)19 - Removal of Existing Mobey Bridge (L=24m)
Unit of Measurement = l.s. Quantity = 2,112.00
Output/hour = 0.5 panel/hr Duration = 64 hrs
No. of
Person
1. Labor :
Laborers 8 64
Note: Scope of work includes removal of bridge abutments and superstructure, and hauling of
dismantled bailey panels and accessories to the District Office.
Length of existing bailey bridge = 24 mtrs. (Single - single Mobey bridge)
Total # of panels = 32 panels
Sub - Total for 1

No. of
Units
2. Equipment :
Cranes, Hydraulic, all Terrain, 13-15MT, 160HP 1 64
Dump Truck 1 64
Sub - Total for 2 `

Total (1+2)
3. Materials :
Sub - Total for 3
Direct Cost
Contractor's Profit
VAT
Item Cost
Total Unit Cost
Hourly Rate Amount
PhP 71.95 Php 4,604.80 PhP 8.00

PhP 52.06 Php 13,327.36 ###
PhP 40.15 Php 20,556.80 ###
cture, and hauling of
single Mobey bridge)
PhP 38,488.96 ###
Hourly Rate Amount
PhP 1,902.00 Php 121,728.00

PhP 1,420.00 Php 90,880.00
Php 212,608.00 ###

PhP 251,096.96
Unit Cost Amount
Php -
PhP 251,096.96
9% PhP 22,598.73 ###
8% PhP 20,087.76 ###
5% PhP 14,689.17 ###
PhP 308,472.61
146.06
104

Dupa

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Dupa

Uploaded by

Copyright:

Available Formats

Republic of the Philippine

DEPARTMENT OF PUBLIC WORKS A

PART A FACILITIES FOR THE ENGINEERS

TOTAL ESTIMATED PROJECT COST

EUGENE MICHAEL J. ESPITA

Approval Recommended by:

l.s 1.00 Amount #VALUE!

each 2.00 0.00 0.00

sq.m. 19,068.20 0.00 0.00

cu.m. 2,248.34 401.50 902,708.51

sq.m. 19,068.20 1,758.00 33,521,895.60

kgs #REF! 15,417.60 #REF!

cu.m. 0.00 170,382.01 0.00

sq.m. 4,060.20 5,400.00 21,925,080.00

kgs 0.00 339,720.92 0.00

sq.m. 964.80 0.00 0.00

cu.m. 113.76 0.00 0.00

sq.m. 1,929.60 0.00 0.00

kgs 0.00 0.00 0.00

ITEM 100(1) - CLEARING AND GRUBBING

Sub - Total for 1 PhP 364,520.00

Sub - Total for 2 Php 15,904,000.00

Name and Specification Unit Quantity Unit Cost Amount

Direct Cost PhP 16,268,520.00

Name of Project: #REF!

ITEM 100(3)a - INDIVIDUAL REMOVAL OF TREES (SMALL a, 150-300mmφ)

Sub - Total for 1 PhP 8,149.52

* Boom Truck- if necessary for trimming in urban areas

Sub - Total for 2 Php 29,733.25

Sub - Total for 3 Php 7,000.00

Name of Project: #REF!

ITEM 100(3)b - INDIVIDUAL REMOVAL OF TREES (SMALL a, 301-500mmφ)

Sub - Total for 1 PhP 24,451.00

* Boom Truck- if necessary for trimming in urban areas

Sub - Total for 2 Php 223,840.55

Name and Specification Unit Quantity Unit Cost Amount

Sub - Total for 3 Php 7,000.00

Name of Project: #REF!

ITEM 100(3)c - INDIVIDUAL REMOVAL OF TREES (Large a, 501-750mmφ)

Sub - Total for 1 PhP 97,804.00

* Boom Truck- if necessary for trimming in urban areas

Sub - Total for 2 Php 895,362.20

Sub - Total for 3 Php 7,000.00

Name of Project: #REF!

ITEM 100(3)d - INDIVIDUAL REMOVAL OF TREES (Large a, 751-900mmφ)

Sub - Total for 1 PhP 19,560.80

* Boom Truck- if necessary for trimming in urban areas

Sub - Total for 2 Php 179,072.44

ITEM 101(6) - REMOVAL OF STRUCTURE AND OBSTRUCTION (Concrete)

Sub - Total for 1

Sub - Total for 2

Sub - Total for 3

Name of Project: #REF!

ITEM 101(1)A - REMOVAL OF CONCRETE BRIDGE STRUCTURE

Sub - Total for 1

Disposal area (within three (3) km)

Sub - Total for 2

Oxy/Acytelene set 1.00

Sub - Total for 3

ITEM 101(7)A - REMOVAL OF STRUCTURES AND OBSTRUCTION (STEEL)

Sub - Total for 1

Sub - Total for 2

Oxy/Acytelene set 0.03