Republic of the Prijepines Depertment of Public Works and Highways Buroos Pw Region rs bier Zomboange Clty PROGRAM OF WORK. (Feral ypesot Project) Bale: INAME OF PROJECT lamato Rees of Ni), Package 4,Zemboonge Giy CConeiuston of 3) Patt and Diveion Reade Viel -Siulae- Bypese Rose Frjee! [appropriation Isouree o Funds lssved Obigated Authority > __64000,000.00; CVDIB GAA lLocanon: eccsoe Zomboonge Cty |col. Days to Compicte Te caenderoan jpeouecT CATEGORY Desiaibe staring Dole Gen prove! NATIONAL ROAD Mode of implementation By contrast PROJECT DESCRIFTON: [station Un Teng [scope of Werk Roce Widening 1 oon = 490.00 1gsa00 Roce wien 670m, Recebedt wicth 200m, Isuo0ose Course 030m. the, |stace Course 18 mth Net tenths 195000 Inm 195 km. Lane tometer: ‘390_km Nu ESP ENT RESON TECHNICAL PERSONNEL REGU. Destition Ne. Descipton Ne. Desctpfon Wo. [Dump Tock TE |WaierFump 1 |Fejeet Engineer T Hransi mixer 4 [Concrete Screeder 1 |vatefal Engineer i putcozer 2 [Concrete vibrator 2 [Geometie Sucveyor i leackroe 3 [Concrete cutter 2 [Foreman 1 Roce Grocer 2 |borcutier 1 |Mateict Lob. Tech 1 Roo zaler 2 |aorsender 1 fiason 2 rovioaser 4 fone soageriviaer 2 |corpenter 8 later Teck 2 |botcting lon! 1 |Lebores sec 2 Water Tone 2 |Rate Compactor 1 |obores (ursaies) 2 neosing Machine 1 |eergouek Sotety Practitioner 1 Applicator Mocrine 1 ESTIMATED COST OF PROPOSED WORK Ror DIRECT COT TEMNO. DESCRITION 3 ust | quant ania TOTAL ToL TMTEOT, PART A - FACILITIES FORTHE ENGINEER TA1.19) [barenucon of ld Offos fore Ergnee bag] ts, 700) 70790802 re enon of rites Fovrex,Equomert and Apsloncee enuir nay [rogien gt mates Eater os] ts. 100 962.806.7 28250887 Trias [Opsaton ene ahenence eau Reelhosteee | oul mon oe masse ee [tice erie Engineer PART - OTHER GENERAL REQUIREMENTS Ball) [Corsnvefon sever sctng 02] _km 135 920A 08 wos81 55 85 [pect Bibocrionboo m2) each 200 10a 20 or) 37 _[Ocevpcton Solely ond Heath Peper ail month 3a) Tair WEF 39 _[obitasion & Demabiasion ose Ls. 100) BRN AND PART - EARTHWORKS Tifa) Reravalof Asal Srockrex/Obsiuaton O15] each 00 7235136 3a Tore [Reroval of Aca Seuchves/Obavcton 023] eum. $400 3424) TAzBI0 762t2)_|sueks Common coven a2|_cum | _109a800 77043488 1273 Te3j3)_[Foundaten Ar 08) eum. 17.00 3650506 asa Tasica [Poe Cavers ne an ScovatON 07] eum 4400 33,18685 zi To4(ta [ermarkment ron Recsway Exvaon a23]_cum | ar0000 208679857 25 Testi [eorece Fenertion 070]_sam. | 2.07000 32696657 1598 bRepub ofthe Priippines Deparment of Public Works and Highways Bureau Pit Region be Disticivcite Tomiboanas Cy PROGRAM OF WORK (forall types of Project) Deter INAMEGF FROIEGT? Tezopraion 7__w600,00000 Cersnacton e820 ond Dwain Roce - Stu -Bypas RoadRreeet [Source of Funds Eo idtensle Read oN, Package 4, Tavboenge Cy loved Obkgcted Auhotty hrocanons roeasea Zomboanga iy lcol..018 to Complete To Saeraar bom FROST CATEGORY Destable Storing Dato Ton aapreval Mode of implementation conte NATIONAL ROAD. : byeonioe! ROIECT DESCRIPTION: [on Ut Tera scone of Werk Road Widening 1 eroongo = Tapan00 198000 Jreoe wieth 470m. Jrecetbec wath 1200" Jsiooore Coune 50m hk lsstece couse 15m the Net tenet 198000 nm / 195 km, lone tometen ___390_ Kem. IR ESET EGRET TECHNICAL PERSONNE REGUS Descpion Ne. Descipton Ne. Descfpfon we [Samprock TE [Wale Rp 1 | Reject taineer 7 brane er 4 [concrete Sereecer 1 |wotetalsercineer 1 utdozer 2 [concrete vixctr 2 |oeoretic Surveyor 1 lockroe 3 [concrete cuter 2 |roremon 1 lroow Grocer 2 faorcuter 1 |ctesl Loo. rch, 1 loos Roer 2 facrtender 1 |own 2 rovoaser 2 [one Boggermer 2 |Caxpenter e lwoter mck 2 [potering Pont 1 [ober (tess 2 bwoter rane 2 plate compactor 1 |ebores (unstee) 2 lknaocing Wochine 1 (core teuee 1 |sotetyrocttener 1 pspiccies Wochine 1 ESTIMATED COST OF PROPOSED WORK RECTOR wr SCRIPTION unt | quavtrr 6 2 [= ]s ee [PART A FACIES FOR THE ENGINEER TANG) [eorsvctonol Fld Ofte fore greet oa] os 1 “mrpeace] ——_—sa7scaoa Rag [Rowion ol Rerikrsonre, Easement and appionce 5 oa = 1.1001 erp els os forte ls Eee os] us. ey 250 2506, Ata) Powe Gepaimmmesetitecktepeetevtes: | oad moh sar m23790 S774 PART OTHER GENERAL REQUIREMENTS Bait) [eantnctonsiney ine ox] em, 198 wz EE 25 [reject eboaarsrooars ona each 200 1050929 50460 37 [Occsncton Sly andneai Rega ad]_montr Sa Bai170 W753 39) esaaon 4 Deron ose] cs 100 arama] 7227100 PART EARTHWORKS TO) [Pemeval of AcvalsomuredObmacton ong]_eoen mm Taas13% are To1(2) [Ronovel of Actua uekren/Sbenston oz eum. 700 7424140 142810 102(2)_[svpka Conmanscavafon Saa]_cum | 1894800 roa3s00e a7 10818) [eunasten a oa eum 1700 3530806 Biss? Teale [Fee ewer naan benvaton i a) wines Ea oitTla [emborkvert ton Rooavay xcavaton z6]_cum. | 690000 75899857 2s To5li)a [sacs Preparsion oe Bege657 15987 TCS Teno ESCRPON i ee faRTD-unnASEaND oASECOURIE 220i) Powel sea Coe wen] com | rae] asraras Teas ARTE suRace Counss 201 [erst itare Cone com [rem] a Tass Tithe! frotens conan Gone Faverel vam [| Teoesoo | tareraiers 716 TARTG DRAINAGE AND HOPE PROTECTION STRUCTURED 5001 }b3 [Pipe Cuvorts 0.64] In. 104.00 309,708.65. 297792 sija [cues Roan Sane eai|_com | 7eca| —_aaorares aaa? 0st) stone Mavony (0%0] eum. 7400 z02897 ro TART - MSCELANEOUN SRUCTORES Gall emctotactrerenaerawretnowre nie) [_os|_vam | smo aT Tae TOTAL To9.09 PainsBOF ITEM NO. DESCRIFTION yom | UNIT | Quanmry bearer [PART - SUBBASE AND BASE COURSE 2o0i1) [pageacte sbase couse pei] cum | 765700 TRS7OPOEZI Tens) [PARTE SURFAGE COURSES Sealh) [erever stove coune 3a]_cum 36500 Rao T7058 311 fe [Portena cement consele overart 735] sam. | 1908500 22787 ABS Vaal [PART G - DRAINAGE AND SLOPE PROTECTION STRUCTURES ‘001708 [Pipe Cavers Oa] i} SATO a7 “i210 [Grates Rorap Cow 600] cum 74800 BRT AT SL 36027 504{1)_[tane Mason O70] cum 3400 0197 5518 IPARTH - MSCEWANEOUS STRUCTURES GIRII) [Refactored Themaplate Pavement Mavergs Wa) os] sar 500 S287 792 TOTAL 700.0] Pp aBlar 976NAME OF PROJECT: —Construc.ion of By-Pass and Diversion Roads - Vital. sibulao - Bypass Road Project (Attorate Road of NI), Package 4, Zamboanga City Zombcanga City BREAKDOWN OF ESTIMATED EXPENDITURES % OFTOTAL "AMOUNT |. ESTIMATED COST A. DIRECT COST A.1, Labor 19 1,022,138.86 A.2. Equipment Expenses nas 2.590,860.79 3. Materials 43.62 3751498191 Neen eee rE ‘SUB-TOTAL (DIRECT COST) 55.96 48,127,971.56 B. INDIRECT COST (Per D.O. # 197, s. 2016) ELWICK P. ACUNA Engineer Ii 8.1. Ovethead, Contingency & Misc. 655 5,634801.28 (12% Max. of D.C.) B.2. Profit (8 % Max. of D.C.) 4A) 3,796,264.09 C. VAT (5% of D.C. and |.C. Per D.O. # 197, s. 2016) 3.35 2.877,951.85 SUBTOTAL (CONTRACT COST) 70.28 60,436,988.77 I. ESTIMATED GOVERNMENT EXPENDITURES 1. Engineering ond Administrative Overhead (3.5%) 3.50 3,010,000.00 2, Detailed Engineering (1%) 3. Reserved for the Payment of RROW 26.22 22,553,011.23 4, Physical Reserved TOTAL ESTIMATED PROJECT COST 100.00 86,000,000.00 Prepared : Checked: [Submitted = Chief, Instruction Division [Approved :NAME OF PROJECT: — Construx don of By-Pass and Diversion Roads - Vitali_sibulao - Bypass Road Project (Alternate Road of N1), Package 4, Zamboanga City Zamboanga City BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL “AMOUNT |. ESTIMATED COST A. DIRECT COST Al. Labor 119 1,022,138.86 ‘A2. Equipment Expenses nas 9,590850.79 A3. Materials 43.62 37,514,981.91 SUB-TOTAL (DIRECT COST) 55.96 48,127,971.56 8B. INDIRECT COST (Per D.O. # 197, 5.2016) B.1. Overhead, Contingency & Misc. 6.55 5,634,801 28 (12% Mox. of D.C.) 8.2. Profit (8 % Max. of D.C) 4al 3796,.264.09 C. VAT [5% of D.C. and LC. Per D.O. #197, 5.2016] 335 287,951.85 SUBTOTAL (CONTRACT COST) 70.28 60,436,988.77 I. ESTIMATED GOVERNMENT EXPENDITURES 1. Engineering and Administrative Overhead (3.5%) 3.60 3,010,000.00 2, Detailed Engineering (1%) 3, Reserved for the Payment of RROW 2622 22.553,011.23, 4, Physical Reserved TOTAL ESTIMATED PROJECT COST 100.00 '86,000,000.00 ELWICK P. ACUNA Engineer Il Prepared : Checked : [Submitted : Approved :ERT ease ior {wae aoe ‘wu poror—|-— TET — [ara —— iow | ewaerees —lrrsreet caaraz | a5 poset aa aR TROT nian — | parr —| we pee — a5 Sor ewe rsaraeret— J} aaWnio Wwe eva TERSIVIEY | SEDATE ‘Tare wave FBTR Ca lore lsorese (aroe— are ced @ * | Fi amvk — |g —-1uou-| woo | 7805 somonrivion [Serenvenvion Scnismmauv | soma aaryanss BEE BB_HDEA TNT PDO IOUIONYY POTOHT ADV¥INOD HL YOs 139°" GBNOWEY tEPTFE — — eon Sno WOT foc “eT BS} TOE re ~~ fossa | —— [vecores are arar = Tree] peepee envio wor woe arr sei esareere | arava rane seer sos [racers waron aces oO ssawaanivmusa | 18" aT See ~ Ag bao 8853304 (IN Te pOOY epPUIBTY) Pefo pOOY HoIAG = oOINAS = WHIA= spOoU WORTA|a PUD KOIKE UOHDAHRIR AOVUINOD HL OH LIM GIAO ( (Aa patsers kapandou eer wer ae a » [| «# one | ann [vnoj eBoy Wor ‘Wir TOvEWONVAVS 4a pononiy —eeneven —[erivae paces ROS weasel are Le ae sana | aunvnoDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Road of NI), Package 4, Zamboanga City lem No./Desexiption: Construction of By-Pass and Diversion Roads - Vila - Sibuiae - Bypass Road Project (Altemate 4.1113} Construction of Field Office for he Engineer Unit of Measurement: Ls. Output per hour: 7.00 m.x 9.00 m. 1 =Classoom, for Quantity: 1.00 Goverment Feld Office, fly fumished at shown on plans Designation No.ct Persons| No.of Days | Dally Rate Amount [A [labor jo. Const, Foreman 1 8.00 es2 489536 lb. Mason 8 8.00 443.20 10,6860 lc. Carpenter a 8.00 443.20 10,6360 Jd. Laborer 6 800 342.28 16,427.52 ‘SubotalforA P EEA, Nome and Capaci Er jo.of Doys | Daily Rate youn pacity No.of Doys | Daily Rat ‘Amount [B. —PEavipment, (014 ACEL Rates) la. One Bagger Miker 1 6.00 1,376.00 8,256.00 lb. Water ruck 1 1.90 19,400.00 19,600.00 IMinorToos 10% of Labor 4259.65 Sub-Total fore i SEUSS, IS [Tefal (A+B) I I TAT2AS, [D.—Jouiputicay = s7aay, Name and Specifications Quantity Unit Unit Cost ‘Amount = [waterais I. Earthworks (Excavation, Embankment, Bedding) jc. Gravel Bedding 350] cum. 1.56485 5.47698 lb. Selected Fil 10.00} cum, 388.35, 3,883.50 Jc. Soil Poisoning 250 L 1,900.00 4,750.00 I. Concrete Works (Footing, Columns, Beams & Slab on Grade) jo. Portland Cement 9000] bag 288.09 20.00 lb. Crushed Gravel 2190] cum, 1564.85 92,861.85 lc. Washed sand 1800| cum. 156485 28,167.20 ll. Reinforcing Bars(Footing Columns, Beams, & Slabs on Grade) Ja. Deformed Round Bar, Grade 40 495.00 kg. 38.00 16,590.00 lb. No. 16GITie Wire 20.00 kg. 20.90 1600.00 lv. Formworks (Columns & Boas) la. Coco lumber 400.00] bat 24.50 9,800.00 lb. Orcinary Plywood, 1/4%4%6" 1800| pe. 385.00 6330.00 lc. CWN, Assorted 5.00 ko. 65.00 ‘325.00 IV. Masonty Works (masonry walls & plastering) lo. CHB 6" thk 650.00 po. 16.00 10,400.00 lb. Portiand Cement 4500| bag 238.00 12,960.00 lc. Washed Sond 800| cum. 1.56485 1251820 Jd. 10mm dic. X 6m RSB. 65:00 kg. 38.00 2,470.00 le. No. 16 Gi Tie Wire 250 kg. 80.00 "200.00 Vi. Doors and Wineows lo. 0-1, Hollow Core Fiush Type swing door, 2.00 set 1765.26 3,590.52 complete w/ accessories, 0.90m2.1m lb. W-1, Jolousie window, 14mm x 1.2m 2.00 set 92400 1,848.00 lc. W-2, Jalousie window, 2.8m x 1.2m 2.00 set 1,242.00 3.696.00 ‘Sub-total fore F TES 67.95 ‘Sub-fofal fore (1+ 1+ ip F 333,195.90. F_|Dreci cost (6 +8) 407,908.02 [S-JOverhead, Contingencies and Niscelansous THE per DO. V7, 5.16 BIBS IH, _|Contractor’s Prof{CP] ‘BK perD.O. 197, 5.2016 2.000. [Valve Added Tax (VAT) ‘BK per .0. 197.5. 2016 24 ATAAB, [Z-__[fotar Unit Cost BIS 964.11 WDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction of By-Pass and Diversion Roads Vital - Slbulao - Bypass Road Project (altemate Road of NI), Package 4, Zamboanga City Hem No./Deseription: [A1.1(8) Bunkhouse, 7.00 m. x 9.00 m, Unit of Measurement Ls. ‘Output perhour ones igs oan ae furnished oe shown on plane Designation No.of Persons] No.of Dayz | Dally Rate ‘Amount A [lebor Sub-Total for aE Nome and Capacity woot | Ne-otDavs | Daily Rate ‘Amount iB. [Eauipment, 2014 AGEL Rates) Sub Toa fors e : [e— rorar ary I 5 (5. [Oufput/day = say Nome and Specifications Quantity Unit Unit Cost Amount rater Vi. Stool Works lo. 65x65xé6mm.L 35000| kg. 48.00 16,800.00, bb. 50x50x émm.L 25000] kg. 48.00 12,000.00 fe. 50x 50x amm. wooo} kg. 48.00 480000 6. Purling C- 150 50x 3mm. 1800] kg 48.00 ‘864.00 je. 16mm dia. Cross bracing 3500) kg 38.00 4,380.00 |. 16mm dia. Turn buckle z000} pe. 118.00 2360.00 lg. 12mm thk base plate 2500} kg. 47.00 4175.00 Is. Tomm thk batten plate 1500} kg. 47.00 70500 li. 10mm dia. Sag rod 1000} kg. 8.00 380.00 20mm dic. X 350 mm anchor belts 1000] pe. 36.00 360.00 Ik. Welding Rod 1500] kg. 158338 2.49495 I. Pimer. Zine Cromote 500] gal 531.00 2165500 vit Roofing Work lo. Pre-pointed Gi Roofing Sheet long span $500] sqm. 420.00 23,100.00 lb. Prespainted ridge roll oa 24 0.60m width 10.00] Inn. 11300 1,180.00 lc. Pre-pointed flashing, go.24 200] Ins, 113.000 ‘22600 ld. Teckscrew 11/2" 1190000] pe. 125 1,280.00 le. Roof Sealant 203 & 250.00 ‘500.00 Xx. Carpentry Works lc. Rough Lumber, sun dried fanguile 500.90} belt 37.00 18,500.00, lb. Plywood, excinary 1/4"x 4x8! 9000] pe. 985.00 11'380.00, le. Fishing Nails soo] kg, 100.00 "500.00 Jé. Common Wire Nails 100} kg 65.00 50.00 le. Wood Preservative Brown 5.00 U 400.00 2,000.00 Subtotelfore F TOSS29 95 F___[Drect Goat (+ E] [G_Overhead. Contingencies and Mscelioneous THE per DOT, DOTS I. [Contractors Profit[CP] ‘BE per 0.0. 197, .2016 [Waive Adced fax (VAT) ‘SK per 0.0.197, 5.2016 [i Fotar Unit Cost WPROJECT NAME: Hom No/Descriti DETAILED UNIT PRICE ANALYSIS Construction of By-Pass and Diversion Roads - Viel Sibulao - Bypass Road Project (Altemate Road of NI}, Package 4, Zamboanga City |A1.1(8| Bunkhouse, 7.00 m. x 9.00 m. Unitof Meosuement: LS. uiput per hour For Goverment Fed Ofc, Guontt 1 ‘eed cr shown en pens Designation No.of Peon] No.of Days | Daily Rate ‘Amount [ber Taotaliora F > Name and Capacity | peereas | Novotavs | _Daiy Rate Amount quent GOI ACE Raley Tees F : IS. [fotal (Arey I [D-_[Outpui/aay srs Nome and Specifications vanity ‘nit Unit Cort ‘Amount fe [water X Bectrical Wore: le. 2x40w Flourescent ichting Fixtures 500] set 1080.00 5.15000 'b. Porcelain Ceitng Outlet w/ female socket 200} pe 50.00 10000 Duplex Corvinionce outlet 300} pe v7a00 51000 Jd. two gang switch 300] pe 170.00 510.00 je. 3mm2 tor 300] rol 3600.00 1000.00 lt 8.00mm2 thw 2500] m 70.00 1.75000 la. 15mm dia, PYC pipe 2000] pe 73.00 1460.00 Ih. 1Smm aia. PVC Couping 2500] pe 500 12500 i. 15mm ea. PVC Ebbow 2500] pe 28.00 650.00 j, 18mm dia. PVC Clomp 5500] pe 8.00 440.00 I. zomm dla. RSC Pipe 400) pe 240.00 960.00 I 20mm ea. BSC Counting 300] pe 9.0 2700 Ir. 20mm cia. RSC elbow 300] pe 90.00 3000 In. 20mm dia. BEC Comp woco] pe 18.00 12000 Jo. 20mm cia. Service entrance cop 200] pe 100.00 200000 lp. wie nelder 200| Be 50.00 10000 Ja. uty box 700) pe 32.00 22400 |. octagonal box 300] pe 34.00 27200 |. electrical tape (big) 700] pe 21.00 21700 [panel bod (side main w/ beaches) 200] set 1427.00 3.25400 XL Plumbing Works lo. Water Coset (include. iting & Accessories 100] set 7378.00 737800 . Lavatory nclude fiting & Accesories) 100] set 6181500 661800 le. UE GIPipes-40 200] pe 166.00 ‘33200 ls. 1/2 Water Foucet 200] pe 321.00 4200 le. 1/2 Assorted Comector 00] pe 20.00 14020 lk 4" Pvc series 1000 100] pe 640.00 640.00 lg. 2. PVC series 1000 100] pe 305.00 205.00 Ih. 4" PVC cxorted Connector é00| be 7700 46200 I. 2 PVC axtorted Connector 300] be ‘5800 448.00 Supifal fore = BRED F__[Diect Coarer ey IG-—[Overhead, Coniingancies and MiscsTaneous Te pa DO 7 awe IH, [Contractors Profi{CP) BE perD.O. 197, 3.2016 fe [Value Added Tox WATT BE per DO. 17-2016 fs Tretat unit Cost vaDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction of By-Pass and Diversion Rocds- Vital -Sibulao - Bypass Road Project (Allemate Road of Ni}, Package 4, Zamboanga City Item No./Desexption: ‘1.111 Provision of Furifures/Fitures, Equipment and Appliances for the Field Office for the Field Engineer Unit of Measwement: LS. Output per hour Quant: 100 Designation No.of Persons| No.of Days | Daily fate Amount la —]tabar SubTotal rere é Nome and Capacity Noo! | No.ofDays | Daly Rate ‘Amount Equipment IS. [Equipment 2014 AGEL Rates) Sabor ee z z [e—frerer may + IB. loufpui/day = say Neme and Specifications vanity Unit Unit Cost Amount | waterals [Otfice Equipment/Facilties & Supplies Blectric Desk Fon 2.00 unit 1970.90 2740.00 Folding Beds, Good Quality 2.00 ech 2700.00 5:400.00 lows wi plow cess, teaneets ancolorket 2.00 ‘ecch 5,000.00 10100000 Double bumer gas stove (Gesu 1.00 ‘unit 3700.00 3,700.00 10 cups Rice Cooker 1.00 vnit 2,500.00 2,500.00 Various Office Supply 100 us. 45,000.00 45,000.00 (Folder, Bond Paper, Yellow Pads, Ball Pens, Penci, Envelopes, etc.) Kitchenware 100 Ls 30,000.00 90,000.00, (Prates, Spoons & Forks, Glosses, etc) Dining Tale 1.00 sot 8,000.00 2.00000 Digital Camera 200 set 12,000.00 24,000.00 Cellphone 400 set 15,000.00, 69,000.00 Desktop Computer 1.60 set 60,000.00 66,000.00 lighting/Water Fixtures lo. Electrical Bil 347 race, 3,000.09, 17.0000, lb. Water sil 547 mos. 1,500.00 3.50000 le. PS [11 ka) 547 mos. 1,900.00 5.666.7 oT F RESET FL [rect Coat (SE 2B, 50657 [S.[Overheod, Confingencies and Maceloneous aD OWT 5S a I. Contractors ProfticP] BE per D.O-197- 5.2016 BOSS [Valve Added Tex (VAT] BE perD.O.197-3. 2016 1525536 [Total Uril Cost TH BE2SEDETAILED UNIT PRICE ANALYSIS PROJECT NAME: ‘Constuction of By-Pass and Diversion Roads - Vitali - Sibulao - Bypass Road Project (Altemate Road of Ni), Package 4, Zamboanga City item No/Description: 1.215) Operation andl Maintenance of ét Fick Up Type Service Vehicle for he Engineer Unit of Mecsucoment: month Output perhour: Quant 567 | Designation No. of Persons | No. of Days Daily Rate Amount ik iaber jo. Diver 1 70 4232 779440 Seretal fara = Tae Name and Capacity sculereeny |No-of Months | Monty Rate Amount 5 [Eauipment (D074 AGEL aes) Sbrotal ors z = ie foraray I TiaaT ID [oulpuifaay sree Name and Specifications ‘Quanity Unit Unit Cost ‘Amount le Waterar Ja. Diese! vo} 3.00 52,7000 lb. Spore Ports 100} Ls. 4090000 40,0000 Je. Engine Ot & Lubricants io] us, 7305.00 7905.00 Js. Maceloncous too} ts. 30.00.00 3090000 SeaeE z TO REH [preci Cone 202.59940 [S-—[overheod. Contingencies and Miscelaneous RATS é TE _ [Contractors ProfiCAl perD.0.197. 2.2016 = fc —IWelve Added Tax (VAT) BE per D0. 197.5. 2016 Torss7 [Total Uni Cost 375082PROJECT NAME: Item No/Desctiption: DETAILED UNIT PRICE ANALYSIS ‘Consituction of By-Poss and Diversion Roads - Vital -Sibulao - Bypass Road Project (Altemate Road of NI}, Package 4, Zamboanga City 4{1) Consiruetion Suvey & Staking Unitof Measurements ke, Oxtput per hour 00 vont, 1960 Designation No.efPeners| NowefDay | OaiyRate | amount labor Forks Werks lo. Geodetic Engineer 1 a7 83331 507796 lb. Skiled Laborer 3 6° 4929 3.10225 je. Laborer 3 608 342.24 425658 for Office Works jo. Geodetic Engineer 1 1028 ex 1520095 b. Skilled Loborer 2 1828 44920 1620450 STAIR F DEEZ Name and Capacity cant, | No-ofDays | DalyRate Amount Equipment (TA ACEL Raa] Ja. Tota Station w/ complete cccessories 1 oe 800.00 487500 MineeTos 10% oF Labor 5087.53 piso z THESE leper aT I W378 [D.lOviputraev O32 ene Name ond specications vanity Unit Unit Cont ‘Amount wearer J. Standard sicke ion (600mmx910mm) | 7500 Pe e000 0000.00 fe. tue Pnting 37500 be 15.00 625.00 |Miscellaneous 5% of Materials Cost 1,781.25 SETSSE E TREE IF [preci conte 36.2483 [S-—lOverneoa, Coningancias and Manalansour TH pHOO Ewe Teas [Contractors Prof GH perDO.197.5 20 735952 fe Naive Aetlec ex VAT Sper 00-1975. 2016 350450 [tal Uni Cost waa076DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction of By-Pass and Diversion Roads - Vitall-Sibulae - Bypass Road Project (Altemate Road of NI}, Package 4, Zamboanga City lari No ;Dascription: 85 Pidject Bilboard/Signbocd Unit of Measurement: each Output per hour ‘Quantity: 2.00 Per D.0. 141, =, 2016 Designation No.of Persons| No.of Days | Dally Rate Amount [seer lo. Const. Foreman 1 2.00 siig2 1223.84 lb. Skiled Labor 1 2.00 449.20 1386.40 lc. Unskiled Labor 2 2.00 342.24 1368.96 Sub ToIaITOrA = Sa 4 No.of lame end Cay >. of Days i : N pacity Fcniomont | No-ofDevs | DailyRate Amount 8. [Eavipment, 2014 AGEL Rates] Suboral fore E 5 [e_— [Torar aay I T SD [b. —[Outputraoy = eacnraey, Name and Specifications Quantity Unit Unit Cost Amount E [waters Jo. Ordinary Plywood 1/2" thk. x4 x8" 2.00 pe. 750.00 1,500.00 lb. Torpauiin (x8!) 2.00 Be. 1,000.00 2,000.00, le. Assorled Lumber 1000 bdft 97.99 370000 Jd. Assorted CW Nails 2.00 pat 65.00 180.00 SubTotal ore z T3000 F__[Drest Con IC ET 10;809.20, [S-_|Overneaa, Confingencies and Macelaneous T2E per DO. 197, 5201S 1.29710 IH. [Contractors Profi(CP] % per 0.0. 197.5. 2016 86474 [Waive Aciiet Tox |VATT ‘SR perD.O.197-.2016 48.55 [Total Unit Cost 09.60DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Conshuction of 8y-Pass and Diversion Roads Vila -Sioulao Bypass Road Project (Altemate Rood of NI), Package 4, Zamboanga City Item No./Desedotion: 87 Occupation Safety ond Health Program Unit of Mecsurement: month Sutput perhour Quentity 587 | Designation No.of Peron] No.ctDaye | Daly Rate ‘Arsount Taber je. Safety Praction 1 85.00 sins 52,019.20 fb. Fist Alder 1 170.00 44920 7534400 Sera z TST No.of Name and Copaci No. of Ba iy Rate pacity z | Daiy! Amount 5] Eeuipment, GOA ACE Rates] ja. Warning Signs and Baricaetes 9,000.00 Sb E z FIC [rota map 18735720 [D-—[Oulpuilaay say Nome and Specifications uaniiy unit Unit Cost “Amount water 1. Rubber Soots [Long w steal toe, Black) 2400 oir 400.00 960000 3b. Wotking Gloves (Mang Material) 2400 pair 18.0 ‘36000 lc. Rain Coats (Reinforced, Hip Length) 2400 Pe. 1c0.00 2400.00 id. Safety Hats 2400 Pe, 00.00 14,400.00 ToT = TBO F__ [rect Com ere 314,117.20 (G.— [Overhead, Confngencias and Maceloneous BOO WEE = [Contactors ProfticPl BE perD.0-197.5. 2016 Tas I. —|Walve Added Tax (VAT ‘BE perD.O. 197, 5.2016 Tisza li Tretal Unit Coat 230.8DETAILED UNIT PRICE ANALYSIS prose ane Constucton ot y-as and Delon Roads - Vi Skuloo-tpas Reed Polen! Atemale Tondo Sostage & tameconge ty fom Ne/Desciolon: 89. Meblizalon &Demebizaton Unteticescement: LS Sutpurpernooe Quantity: 1.00 Designation Novas] wectoae | oaivecte | Anat i apisaTan F : Tore ard Cpocty eee, | noctoan | vance | anout 7 apres Sa eT a Low tea rater ‘ so sauszo] —aatave p. Water tuck 1 sco weacoao| _‘9gacazo le. socthoe 2 sco waar] aseoa0 a bodcose : 20 zrasamo| ——‘sianaco SERSTEE rs e—faaresar aie Soma ae Name ond Sectors uentty [unt [uncon [amount par = Sa === fF [pecrcareoe TESTS [ovata Gonteencin ans Sao DOTA : ffenestr ronion perborate : Waa nase NA mieoS wreme ane feat Eases #PROJECT NAME: Hem No (Description: DETAILED UNIT PRICE ANALYSIS ‘Construction of By-Pass and Diversion Roads - Vital -Sibulao - Bypass Road Project [Altemate Road of NI), Package 4, Zemboanga City 101(2) Removal of Actual Stuctxes/Obetretion Utotiiwamenet om Seat pero 3000 cum ice hemi Cl 216.00_cu.m. aay Deionaton No.cfPenore] NovetDan | Dalynate | Anownt mc coe Foren 1 270 suse] t4san8 S Gaesiacer 2 oe sa] Taal ERSTE 7 eo Name end Capacity ei onl No.of Days | Daily Rate ‘Amount Eee BOT ACH Rates a. acktoe wf take (0 cum) 1 1s vss] nays S tecthes oat camel foougie ' fa tees] een e eae, ' 8 TB) SBS TEREST ose pore 1 a fone a Name and pocicaone ventty [vw | umeat [Anant SEeaeE F - Feo Ta SR ocr RI ISS ee pan fe —fomtaces Renter Bisoa DEED ont ee SSeS wEaT Sane i fasarer teersDETAILED UNIT PRICE ANALYSIS PROJECT NAME: litem No./Bescxiption: 101(2)6 Removal of Actual Stuctures/Obsiuetion CConsuction of 8y-Pass and Diversion Roads - Vial -Sibuleo - Bypass Read Project (Altemate Road of NI}, Package 4, Zamboange City Unit of Measurement: eum, Output per hour 2.00 Quantity: 9400 Removal of Exising Lined Canal Designation No.of Persons | No.of Days | Dally Rate Amount labor la. Const. Foreman 1 588 sns2 39503 lb. Skiled Laborer 1 533 443.20 12,608.80 lc. Unsklled Labor 2 5.88 34224 402132 Sobor ora, TORII Name and Capacity faierint | Ne-ofPave | Daly Rate ‘Amount iB ]ESuipment, (O14 ACEL Rates) lc. Backhoe w/ Brecker (0.80 eu.) 1 294 1598420, 46,955.35 lb. Backhoe (0.80 cv.m,)-for loading 1 a7 1229600 18,089.75, le. Dump Truck (12 cu:ye) 1 284 1136000 33,370.00 Jc. Cuting Outtt 1 538 363.60 2186.15 Sub TOTaT Tore F TOOSSTIE fra = oe I = 110,741.40 ID. [Ovtputrcoy. 1600 — eumnJeay Name and Specifications Quantity nit Unit Cost Amount [Matera Jo. Oxy/Acetylene 40] set 2,500.00 23,500.00 Saroalere E 25,500.00 F__[Drect Gone A 13424740) IG. [Overhead Confingencier and Miceliansou TR per DO. 197, 3.2016 16,10897 FR. [Conkactors ProftiCPr 8% perD.O.197, 5.2016 10.739.31 I. [Valve Acced Tax VAT] BE perD.O.197 5.2016 3.0588 [Total Unit Cost 799.41DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction of By-Poss and Diversion Roads - Vital-Sibulae - Bypass Read Project (Altemote Road of NI), Package 4, Zamboanga City litem No /Bescription: 12) Surplus Common Excavation Unit of Measurement: com. ‘Output per hour: 60.00 ‘Quantity: 18,9480 Fortined Canal Designation No.of Persons| No.of Days | Dally Rate ‘Amount eer le. Const. Foreman 1 48 snis2 24,188.54 lb. Unskiled Labor 2 39.48, 342.24 7019.85 SubTotal for = See No.of P Name and Capaci i No.of Days | DallyRate ‘Amount pacity sao i fs. [Equipment DIE ACEL Rates] Jo. Buldozer, DéH SERIES 1 PSDS/OD 1 39.48 27,09200| —_1,067,088.20 b. Payloader (1.50 cum) 1 99.48 1386409, 547:281.40 Jc. Payloader (1.50 cu.) -at disposal area 1 987 13.8640 136,820.35, Ja. Dump truck (12 cuyd) 2 48 11,360.09 89587200, MinorToo's ‘108 of Labor Cost 5117-54 SUBToTSTOE E FESSOR Ie Foran aay 270835488 D-—[oviput/day OD — cum aay Name and Specifications Quantity Unit Unit Cost ‘Amount le |warerels SubToTaT ere E 5 F_[Dreoi Cant (+ €) DIOL SSIES [S.__|Overheod, Contingencies and Maceliansous THK per 00.197 5.2016 Sas I. |Gontractors ProfifiCP] ‘BE perD.0.197. 5.2016 216 348.39 [._—_[Waive Acdedt Tex (VAT) ‘SK per 0.0. 197, 5.2016 T2281 [i Meter Unit Cost 17983,PROJECT NAME: DETAILED UNIT PRICE ANALYSIS Road of NI}, Package 4, Zamboange City lem io (Description: 103(3) Foundation Fil CConsiruction of By-Pass and Diversion Roads - Viall-Sibulae - Bypass Road Project (Altemate Unit of Measurement: cum ‘Oviput perhour: 125 ‘Quantity 1700 For CPC Bedaings Designation No.of Persons| No.of Days | Daily Rate Amount [aber Jo. Const. Foremen 1 170 sns2 1,040.26 lb. Unskilec Labor 4 170 342.24 232723 Subtotal fork E S37 Name and Capacity Moot i | NovotDave | Dai Rate ‘Amount IB. Equipment, G14 ACHL Rates) lc. Plate Compactor (5 hp) 1 170 98400 167280 lb. Wetter Truck/Purp (16000 L) 1 002, 19,6000, 333.20 IMincr Tools 108 of Labor Cost 336.75 SubTotal orb E BETS [e—Trerat a a. I S710.25 iD. [Oviput/aay, Tone —cumaay Name end Specifications ‘Quontity Unit Unit Cost ‘Amount IE [Matera Jo. fing Materiis 19.55] cum. 156485 90,592.82 {weltgraded sone) Sabo E SORTED F__|Brect Conte E 3650806 [6 |Overnsad, Confingencies and Miscellaneous TR per 00.197, 5.2016 435537 IH. —|Contracfors Proft{CP) ‘8H per DO. 197, 5.2016 290425 i. |Vaive Adéed Tex VAT] ‘SR per0.0. 197, 5.2016 2788 [I [Total Unit Cost 2590.70DETAILED UNIT PRICE ANALYSIS PROIECTNAME: ‘Construction of 8y-Pass and Diversion Roads Vilall-Sibulao -Byposs Road Project (Atemate Road of NI), Package 4. zamboangs City Item No/Deseription: _103[6}a Pipe Culverts and Drain Excavation Unit ofMeazurement: eum. Oviput perhour 20.00 vanity 14400 Designation No.ofPersons] No.of Days | Daily Rete “Amount x Jlebar lo. Const Foreman 1 030 ange $8073 lb. Unskited Labor 3 090 34224 92405 Wb reiaTeA F Taare Woof Nome and Ca No. ly Rate Amount = ee oc 5. —Eaviprnent, B14 ACEL Rates) Jo. Dump tuck (2euye) 2 030 11,360.00 70.448.00 b. Backhoe (0.80 cur) 1 030 1229800 1.08640 IMinorToo's 10% of Labor Cost W748 Serres E Tews (S__ [rerar ap 33.15685 D.[ouipuiraey eons —eamnTaay Neme and Specifications Quanity Unit Unit Cost ‘Arnount | Mareras SUSOICES = = [recto C75 BES, [G.__|Overhecd. Contingencies and Miscelinsour TR pa OO WTS 3975.0 F. [Contractors rofi(CP] 3S per 00-1975 2016 265095 [Valve Accled Tox (VAT) EE perD.O.17 5 216 7985.20, [Total Un Coat 26795PROJECT NAME: Hiern No. Deseription DETAILED UNIT PRICE ANALYSIS Construction of 8y-Pass and Diversion Roads - Vital -Sibulce - Bypass Road Project (Altemate Road of NI], Package 4, Zamboanga City I0siija Ernbankment from Roadway Excavation Unit of Measurement: cum. Output per hour 0.00 ‘Quantity: 8990.00 ‘Compacted Volume Designation No. of Persons | No.of Days | Dally Rate Amount [labor For Excavation Work la. Const. Foreman 1 1853 61192 11,898.72 Je. Unstilled Laborer 2 1858 342.24 12,689.24 |Spreading and Compaction |. Const. Foreman 1 22.83 si1g2 13,661.11 je. Unskiled Laborer 2 2233 342.24 15.281.02 ‘SubTotal fora, P SEIGATO Name ond Capecity ee No.of Days | Daily Rate Amount [B_|Equipment, (2014 ACEL Rates) For Excavation Work H jo. Bulldozer, BH Series Il PSDS/OB 1 1853 27,032.00 500,896.28 lb. Payloader (1.50 cum) 1 1853 13,864.00 256,896.45 Je. Dump Truck (12 cu.yel) 2 1853 11,360.00 420,995.92 |Sereacing and Compaction Jo. Motorized Road Grader (140 hp], G170A 1 2233 17,284.00 388,097.80 lb. Vibratory Roller [10 mi, SD100C 1 2238 14,768.00 329,695.60 Jc. Water Truck/Purp (14000 |) 1 558 19,600.00 109,392.50 ‘Subtotal fore F 200597456 (c. fTotal (AB) I 2.058 968.57 Dp. [Oviputvday 70000 eum/da) Name ond Specifications ‘Quantity Unit Unit Cost Amount [= ]Materok Subtotal Tore F 7 Ie, [Drect Gost (G+ 2058, 938.57 IG. Overhead, Confingencies and Miscellaneous 12% perD.O.197, 5.7016 247,072.88 IR. [Contractors Profit{CP) 8% perD.O. 197, 5.2016 164,715.07, I. [Valve Added Tax [VAT] ‘Sh per DO. 197, 5.2016 123,53631 [Total Unit Cost 29051DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction of By-Pass and Diversion Roads - Vital -Sibulao - Bypass Road Project (Altemate Road of NI), Package 4, Zamboanga City liem No./Desctiption: 105(1}a Subgrade Preparation Unit of Measurement sam. Output perhour: 300.00 Quantity: 21,980.00 Veale Wels Designation No.of Persons] No.of Days | Daily Rate ‘Amount i ]laber lo. Const. Foreman 1 879 ens2 5377.25 lb. Unskiled Laborer 2 a9 34224 401487 Subtotal fork E Ta Nao 5 Name and Capeci io. lyRate mount 1d Copacity ae No.of Days | Daily Amount 18. [Equipment, B14 ACHL Rates Ja. Motorized Road Grader (140 hp], G710A 1 a9 17.98400 182,78190 lb. Vibratory Rolle (10 mi, SO1000¢ 1 379 14768000, 12977380 lc. Water Truck/Pump (16000 t) 1 220 19,600.00, 43,058.75 SubIIaTTOre F ARIES [S— [rorar aap I 33598657 b-[Ovipui/aay ZOO sam Teay Name and Specifications Quantity Unit Unit Cost ‘Amount [Material SUbTolal ore E 5 I |Drect Con (o> SEIT [G.__|Overhead, Contingencies and Mucelaneour TE per 00.197, 206 058.37 [Contactors ProfilP) 8% per 0.0. 197, 5.2016 26,958.93 I, [Value Added Tox (VAT) SK perD.0.197, 5.2016 2219.19 _[fetel Unit Cost 20.15PROJECT NAME: lem No./Bescription: DETAILED UNIT PRICE ANALYSIS Road of NII, Package 4, Zamboanga City 200(1) Aggregate Subbase Course Construction of By-Pass and Diversion Roads - Vital -Sibulco - Bypass Road Project (Allemate tnerieccherk ch utouror a ein 7s ttm fk rl Compo le Desoraton We aiPevow] NeoDon | betta [Anau ono Sea 2 | wae saz] taeos ERE oa Tove ad Sept ee, [seston | cave | ant ere er |. meieiectacdcmiators.oncs | 1 | was | arsemo| — sezesone Ee tie nom aioe 1 | BE | eae) Sees E: weleracone fon 1 | te | ieaom| Same TERSEE oem oar aa —— nae Soa ae ae vee ord ieetotoe er ee J. sapegte she come anvas| oom | satees| tamacre Wek tetiege races aE oe lero ane E—[oreteet So pone raetarens TEpeOe ame | —iseeeas fe fesniese ramen maoowiwe—| tomers Peer r Sweo ee ee feats seaDETAILED UNIT PRICE ANALYSIS PROJECT NAME: ‘Construction of By-Pass and Diversion Roads - Vital -Sibulae - Bypass Road Project (Altemate Road of NI), Package 4, Zambeange City lem No /Oescription: 300(1) Gravel Surface Course Unit of Measurement: cum Output per hour: 50.00 Quanity 965.00 ‘Compacted Volume Designation No.of Persons| No.of Days | Dally Rate Amount im Yleber Jo. Const. Foreman 1 2al eng2 1476.26 lb. Unsklled Labor 2 2ai 342.24 188131 SubTotal fork E EAD No i Name and Coy of ly Rate mount |Capacity 1 | Ne-otDove | Daly Rat Amount 8. Equipment, (O14 ACHL Rates) — lc. Motorized Road Grader (140 hp], G710A 1 241 17,38400 4198.90 lo. Vipratory Roller (10 rt), SD100¢ 1 24) 14-768.60 35627.80 lc. Water Truck/Pume (16000 |} ’ 040 19,6000, 1182125 SuBToFaTTOrE F BRETT [Tora SE) = —— - 251552 [Ouiputreay: ond —eumseay Name and Specifications ‘Quontity Unit Unit Cost ‘Amount [E— [Matera Jo. Uncrshed Aggregate Surface Course 1,109.75] cum, 199685] 1,582878.79 {w/ 15% Shrinkage Factor) SubTotal er F TSS2STaT F__[Dract Con (e+ 1544 889.50 [S.__|Overheod, Confingencles and Miscellaneous T2E per DO. 197, 5.2076 197,38672 IK. |Gentractors Profi] @& perD.0. 197, 5.2016 31,591.14 Valve Added fax VAT) ‘SK per 0.0. 197.5. 2016 3E573.36 [Total Unit Cost 214773DETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction of By-Pass and Diversion Roeds- Vitali -Sibulao - Bypass Road Project (Altemate Road of NI), Package 4, Zamboanga City lieth No /Desexption: 3ii|ijei Porland Cement Conevate Pavement Unit of Measurement: sam. Output per hour 750 Quanity 13,065.09, 0.28 mick Designation No.of Persons} No.of Days | Dally Rate Amount labor Ja. Const. Foreman 1 28.40 ens2 1737986 lb. Stiled Labor 4 2840 443.20 50,351.97 le. Unsilled Labor 2 2840 342.24 N6.64432 SubTotal fora z TSAS7EES a No.of 7 lome ond Capaci No. ot te moun Nome and Capacity ee fDoys | Daily Rat Amount Equipment, (OTA AGEL Rates) lo. Trorsit Miner (5 cum.) 4 2040 10,544.00] 1,197,89009 b. Concrete Vibrator 2 28.40 730.00 41,467.17 lc Concrete Batch Plant (30 cum) 1 28.40 14,078.00, 999,789.00, ld. Payloader {1.50 eusm, LXB0-2C 1 23.40 13,864.00, 93,767 74 le. Concrete Screeder (6.5 hp) 1 2840 4360.00, 123,888.48 I. Water truck/Pump (16000 L) 1 28.40 19,600.00, 556,682.51 lo. Concrete Saw (7.5 hp}, 14° Blade @ 1 28.40 261.04 7,414.10 lh. Bar Cutter, Single Phase 1 284 1,758.00 4993.10, Minor Toots 5% of Labor 9.21878 Sub TTaTTOrs F Z7ESOSEO7 [e.[fotal A+B) I I ZI19AS1ED Db. Joviput/acy, O00 sqm Teay Name end Specifications ‘Quantity unit Unit Cost Amount [E |warera lc. Reinforcing Steel Bor 659250] kg. 38.00 248,235.00 Ib. Curing Compounc 378885 L 35.00 132609.75 je. Asphalt Sealant 2.201.05 L 100.00 222,105.00, Jd. Steel Fors (Rental) 009.90 m 60.00 360,594.00, je. Send zoiz0i} cum, 186485] 3,148,495.85 I Gravel 3658.20] cum. 156485] §,724594.27 lo. Cement 3475290] bag 288.00) 10,008885.20 lh. Concrete Saw (Diamond Blade 14° 2) 196] pe. 2.300100 4899.38 I. Pipe Sleeve, 70 tors m. 61.00 521633 |i. Groase/for To1st u 11250 1146454 SUBToTSTErE [wer 9677 F___[Dweot Con (C+ E 2787-41893 [G-—|Overhead, Confingencies and MiceTaneous THE per DO 7s 20S 2734 A90.27 Ik. [Contactors Profi(P) ‘% per 0.0.197, 5.2016 182299857 [. [Value Added Tex VAT] SK per0.0.197, 5.7016 1,367.245.14 [Total Unit Cost ZI7shDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Road of N1), Package 4, Zamboanga City Nem NoJDeseHption: S00) Pipe Culverts Construction of By-Pass and Diversion Roads - Vital - Sibulao - Bypass Road Project (Alternate Unttnieaurement nm Out oho ‘0 Sunt sents Che Mal AAO 170-48 — es ee ee Je. cent Forme 1 va ana] sansa IS Sacer 2 a amo] Saeaae fo Une aber ‘ rh sent| —saieaas ESEIEZ as Were ord Caecty ee, [reotban | beiytoie | Amount 7 Rare ACER a. soatoe 0.0 eum} : on vemeoo ——saassse Pole Comoccor he) : on amo] “Sana north os tice Eines TaaaTaE {ares ofa 1 1 Hea Soa a aT name and Sesser @ventiy [vat wtcot [arent rare a. cement mse] bee mco| — sasiens SS at| com isess| “Gaara ke Pes 10mm.) seize] Si S00) wanaaon Ic. SendseutnStecodsondy sea ‘aai| Ste VSeas| —"Zaastas aEaaE =} aes i forecroore=e Sn Secs ot gonsar and atone SoS eat fe foarte heme Pepe oo BEEBE Sa fe [vaussaseroe ah pees. PEM aes i — fata aaaPROIECT NAME: Hem No./Description: DETAILED UNIT PRICE ANALYSIS ‘Construction of By-Pass and Diversion Roads - Vitali-Sfoulae - Bypass Road Project (Alternate Road of NI), Package 4, Zamboanga City {505(2|a Grouted Riprap, Class A Unit oF Measurement: cum, ‘Oviput perhou: 125 ‘Quontiy 748.00 Fer Slope Protection Designation No.of Persons] No.of Days | Dally Rote Amount Taber lo. Const. Foreman 1 7430 suse asyn.aa b. Sillec Labor 2 7480 44320 e0;30272 1. Unslled Labor 8 7480 34224 20479642 TE TeaTeA F HERO Novo Nome and Capac No.of Days ly Rate ‘Amount pacity Eavenent | Ne-of Oa | Daily 5. ]Feuipment, G14 AGEL Rafesy Jo. One Boeger Mixer 1 7480 127600 10292480 b. Water ruck/Pump (16000 1 374 i3/600.00, 7330400 IMinortoos —S% of Labor 5043.54 SUSSEIGE E Tana ores] : I err BUTE = Toad —eumnaay — Name and Specification: uentity Unit Unit Cost ‘Amount TE rateras le. Cement 224400] bog 288.00 646,272.00 le. Sand 1e700| cum. 1554.88 29242695 le. Gravel nz] com 156485 17.887.82 Jd. Weep Holes (Pvc) 22440] em. 5083 1407.00 le. Fiter Cloth 1122] sam. 16000 1795.20 It Boulcers (15-25 ko) 7e540| cum \7esa5| 138832779 Miscelianeous 1 of Mates Cost 23.509387 Sub TTaTerE P| 2areaseae I [ovect Gone 2BS7APES IG. ]Overhead. Coningancies and MEceTansou TE per D5. 157 3 DOT IRE IK. [Contactors Pofi(CP) 3S perD.0. 197.5, 2016 73039835 I |Walve Acod Tax (VAT) BE per 00.197 5 2016 Tis 20877 br [Tetat Unit Cost 486394PROJECT NAME: liem No./Desctiption: DETAILED UNIT PRICE ANALYSIS ‘506(1) Stone Niasonry ‘Construetion of By-Pass and Diversion Roads - Vital -Sibulao - Bypass Road Project (Altemate Road of Ni), Package 4, Zamboanga City Unferiecnrome: cum Suit pornos ve oun 400 re tone Pleo Sesto Netra] Notbon [ Ssiyioe | Anat = a. cont ereman 4 me] asa eStats 2 te tam] aber Sted aber é 1 sata] aaineas SESE -—aren Nerve ord Copacty ee, [soe0on | baivnaie | Anomt RTT ACHR e. one soso er : 1 a Solera a0 i oe iveense | ‘Snags Esco hel yoo tC.) ' on Yee] ates finortoae on choke ‘eve Ea rapa [C.—_JTotal (A+B) os L 55,5840) —lemaraer ae : Nee and pecan verily | ut | vateos | Anomt eae e. cament 1700] bag s2n0o] ——uasreen S Ss ma] cn vgees|—ataare eve tas] Sin eas] “Soares Swot ve) az] “m som] acco > erciom vai] sun vom0 ‘tae oes an] Sm veess|—yabraee fiscoteness 1% of Mal Cont annie See [as fF pesca Baas ovata cero ons lore TE FSOO WTAE are fi [eames aio Sebo Wise Sasa irae Seer Na Sispo wecae sii ;— fewer onDETAILED UNIT PRICE ANALYSIS PROJECT NAME: Construction of By-Pass and Diversion Roads - Vial -Sibulao- Bypass Road Project (Aliemate Rood of NI}, Package 4, Zamboanga City Item No/Descrition: 612{1) Reflectorized Thermoplostic Pavement Markings (White) Unit of Measurement sqm. ‘Output perhour 25.00 Quantity 585.00 Datighation No.of Parwons| No.of Days | Dally Rate Amount [A ]lbor lo. Const. Foreman 1 293 sn1g2 1789.87 lb. Skiled Labor 2 293 483.20 259272 lc. Unsklled Labor 6 293 34224 6.006331 SubTotal aw E TOES, No.of Name and Capacity No.of Days | Daily Rete ‘Amount Eovioment, IB. J Equipment, (014 ACEL Rates] lo. Corgo Truck/Delivery Truck (2-5 mt) 1 293 6,264.00 18,822.20 Ib. Applicator Machine 1 293 1750.00 219375 lc. Kneading Machine 1 299 1,500.00 4387.50 IMinorTools 10% of Labor 1,098.87 TubTora ors F DEERE ie [reran ara I I 36:381.28 D._[Ovipui/aay, 20000 — var IEB} Name and specifications Quontity Unit Unit Cost ‘Amount [Matera Jo. Thermoplastic Paint (White) W013] bog 1,585.00 301,848.18, lo. Glass Beads isi} bog 2150000 8.26250 lc. Primer 7020 U 180.00, 11,232.00 ld. LPG (50k9) 234] oy 3,450.00, 8073.00 le. LPG (12k) viz} oy '528.00 368.76 lt. Colsumine vais] kg. 100.00 7.31250 IMiscellaneous 5% of Materials Cost 15.859.84 TubToIa Tore e BPEOSETS, [F,__[Dreci Cot (6+ 8] A287 IT [S._|Overhead, Conlingencle: and Macelanecus TE pxDO. WE IS 31,886.55 Ii. [Contractors PronticP) ‘8% per 0.0.197, 5.2016 ‘Bassi.04 [. [Value Added Tax (VAT) ‘3% per 0.0. 197, s. 2016 2598.28 [otal Unit Cost P10ScBAE CSS [saat aT wa were TRTETEL (esr orvscic waste | wero : srcrroce | eseret esoree arse inveeis | ervavve ——~T reeven | oearer ——[oasovose wait wwiot ava noua woo sivas | anawanos | vow wousnosaa Eee Fe ‘SalVWiISa GTIVIAG 410 AAVWWAS: as coco = = oncarvo coos == oa00010 sim wy ose you jou ( ‘Ag otsunoqueg | NOUYoO! ‘ip Bouceque? ¥ eBo204 N40 poby se] {20}14 POON Sod - ORAS -FOHA-sHDeY UOILANA PUB so4KG JO UOHAHNED : OaONSIS uu a uno a xouKa Aq pojuigns y \ ‘Aq peindory cose RA SUnDH Newened SROROURL PREPARA] SHunLonWIssnoaHVTEOST =H] wre “huovoy( eu] come Re Copco] elo oo ‘wenn eau] Callens “Sinibnwis NOWDHIOW IuOTS NY ZOvNINAG -9 aval Co 00596 ware ojos uaa an eeAND auf To SRAROTIAPIS PMY Fo PASO UoIRAIRROFENENAS PMO Yo PAdARy we TopSRRHTIEA THERON aut EEO AEH pub hejns woyDaTo=9] savaavavan’9 ox ml ma ‘savanes 0 nem] T a ie Tre ToL be so a os ofa eee ele ele lala lel sb tele | avaior (Ya SNDION #) aM nowvana ‘ural oposét ‘wove Jon camo = oro0040 cnesert —- —ro00%0 x9 eBupoquin? 'y 080x204 (LN 49 PDOY e/DUIeAY) ;28fo1g PDOY s!DdAG -OD|PAIS = PNA ~ SPBCY UoIIONG PUD EEN4-AG JO UO|;INISIOD.UNIT COST ANALYSIS FOR HAULING COST FOR PORTLAND CEMENT TOTAL QUANTITY REQUIREMENTS FOR PORTLAND CEMENT DESCRIPTION SANT —__ |B] —_ [34,752.90 [Porliand Cement Concrete Pavemeni [Pie Culverts 112.32 (Grovted Riprap, Class: 72,244.00, [Stone Masonry 517,00, Construction of Field Office for the Engineer 90. TOTAL 37,716.22 Quantity = 37,716.22 Bags Delivery Charge =P 0.120 / bag / km. | SITE HAULING DISTANCE [Zamboanga City DEO 5000 “Average hauling distance from Soures to assumed Stockpling area : say 50.00 km, Delvenycrage =P 0.120 x «50.00 =P 6.00 /bag “Delivery Truck 2 87,716.22 bags., (hauling works) 20,000.00 kgs., (capacity per haul) or ‘500.00 bags, (capacity per haul) “Copacity of Laborers unloading bags of Cement from Delivery Truck Cement. Assume { 10 )laborerscan unload $00.00 bags of “Dumptruck (10 Wheeler) days computation : TIME-MOTION ANALYSIS ‘Speed when loaded > 30.00 kph ‘Speed when unloaded : 40.00 kph 50.00__x_60 Loaded running _—an 5 50.00 __x_60 Unloaded running = Loading and Unloading : 4500 allowance for delay/trattic 3.00 Capacity of Dumptruck ; 8.00 500.00 Total Cycle time 223,00 No. of rigs for Dumptruck per _ 80 _x__ 40.00 doy 223.00 Durapiuck daily output = 5D xk 215 Using ( 3 |Dumptrucks = 3 x 1076.23 = say 1,076.23 3,228.70 218 trip cum. cum.1. No. of days for Delivery Truck Sem 11.68 say 11.68 days No. of days for Labor, for i . = i Tr = E tnloading complimentary to D. Truck days 11.48 days DELIVERY COST: 37,716.22 - Bags, Portland Cement @P 600 /bag =P 226,297.32 Sub - Total P 226,297.32 LAaBor: 1 =Foreman @P 611.92 foay x 11.68 days 7148.17 10 - Laborers, unloading ep 342.24 [day x_—*11.68 days 39,978.94 Sub - Total 47,127.12 ‘MATERIALS: 37,716.22 - Bags, Portland Cement @P 280.00 /bag =P 10,560,541.60 (Pick-Up Price) Sub - Total P _10,560,541.60 Estimated Quantity 37,716.22 Bags Unit Cost Pp 287.25 /Bag, say P 288.00 / Bag Grand Total P — 10,833,966.04 Delivery Cost PB 228,297.32 Labor Pp AT ADIN Materials P — 10,560,541.60UNIT COST ANALYSIS FOR HAULING COST FOR ALL AGGREGATES Hauling Cost from the Quarry to Batching plant Item No. : ALL AGGREGATES Terrain Fiat to Roling Quantity: 1,000.00 Unit : cum. Hauling Distance 5.00 km, Effective Working Hours: 8.00 hrs. Hauling: Using ‘10.00 cum.capacity Dumptruck Weight of Dumpiruck cap. 10.00 cum.) : 16,000.00 kgs. Unit weight of Fine Aggregates 2 1,640.00 kg/m3 Unit weight of Coarse Aggregates 1,534.00 kg/m3 ‘Maximum Volume fo be Corried per DT : ILS? cum *Dumptruck (10 Wheeler) days computation :TIME-MOTION ANALYSIS ‘Speed when loaded 30000 kph Speed when unioaded 4000 koh = 500 x60 ig Loaded running = Hae 10.00 = 300k ae Unloaded running +» 32 750 Loading and Unloading 5.00 mins. Allowance fordelay/rafic : 300 mins. Copacity of Dumptuck 1000 cum Total Cycle time 2 2550 mins. No.otiripstorDumpiuck | 8 x 6000 ign aay 7 tof 882 soy 1882 ts Dumptuck dally output = = 10 x «1882 = 188.24 cum, Using { & ) Dumptrucks Sx 18824 = 941.18 cum. 1. No.of days for Dumptucks oe _ 106 sey 1.08 days 341.18 EQUIPMENT USED : (2007 ACEL RATES) 5 -UnitDumpituck @P 11,96000 fey x 1.06 dows 0350.00 Sub - Total 3360.00 Estimated Quantity 1,900.09 cum. Unit Cost P 1207 Jeu.mjkm. (Unit Cost, Hauling per eu.m.per km.) Girone Total P 60,350.00 Equipment > 60.350.00 Labor P Materiais P Having UnitCest per Having Cost pce —«—«UnitCost per Distonco ‘eum/km, ——pereum. cum. Cost of Fine Aggregates: $500 x 1207 66385 + 90100 = 1.56485 Cost of Coarse Aggregates: $500 x 1207 = 68385 + = «90100 = 1,564.85 Cost of tem 200 Materials: 5500 x 1207 esas + e900 = 1,348.85 Cost of tem 300 Materiats: 5500 x 1207 = 643.85 + «73500 = 1398.85 ‘cost ersaulaen: 3500 x v207 assas + 1.10000 = 178885 Cost of Embankment. Common Borrow: $00 x 1207 6035 + 92800 = 388.35 w