Butuan City DEO to Project

Site = 5 km.
Cabadbaran, Agusan del
Norte to Project Site = 37 km.
 CONSTRUCTION OF TWO STOREY TEN CLASSROOMS (2STY10CL Bldg. 2), LIBERTAD CENTRAL ELEMENTARY SCHOOL

DESCRIPTION : PRICE ANALYSIS FOR PORTLAND CEMENT

SOURCE : Butuan City DEO

HAULING DISTANCE = 5 KMS.

WHEN LOADED = 35 KPH.
LOADED RUNNING TIME = 5 x 60 / 35 = 8.571429 MINS.
= 40 DAYS
UNLOADING TIME = 3.00 MINS.
TOTAL TRAVELLED TIME = 11.57 MINS.
SAY = 0.19 HOURS

1. RATE OF TRANSPORT (BY TRUCK)

RATE OF TRUCK = PhP 783.00 PER HOUR

2. CAPACITY OF TRUCK = 5,000 KGS.

3. HAULING COST = 783 x 0.19 / 5000

= 0.030 PER KG.
= 1.208 PER BAG
4. MATERIAL COST = PhP 258.00 PER BAG

5. LABOR COST = 2 x 49.20 + 0.125 / 1

= 12.300
RATE OF LABORER = PhP 49.20 per hour

ASSUMPTION:
2 LABORERS CAN LOAD/UNLOAD 40 KGS. OF CEMENT
LOADING/UNLOADING TIME = 8 MINS. = 0.125

THEREFORE:
UNIT COST = PhP 271.51 / bag
SAY = PhP 272.00 / bag
 CONSTRUCTION OF TWO STOREY TEN CLASSROOMS (2STY10CL Bldg. 2), LIBERTAD CENTRAL ELEMENTARY SCHOOL

DESCRIPTION : PRICE ANALYSIS OF EMBANKMENT FROM BORROW

ASSUMED VOLUME : 1,000.00 CU.M.

SOURCE : Bonbon Mountain Quarry

Dumptruck Capabilities :
Concrete Road-Average Hauling Distance - 10 kms.

1. Speed of Dumptrucks :
a. When Empty - 55 kph
b. When Loaded - 35 kph
c. Empty Running Time - 10 x 60 / 55= 10.9 mins.
d. Loaded Running Time - 10 x 60 / 35= 17.1 mins.
Gravel-Road Average Hauling Distance 5 kms. from national Highway
a. When Empty - 45 kph
b. When Loaded - 30 kph
c. Empty Running Time - 45 x 60 / 30= 6.7 mins.
d. Loaded Running Time - 5 x 60 / 30= 10.0 mins.
e. Loading & Unloading Time - 15 mins.
2. Capacity of Dumptruck - 10 cu.m.
3. Total Travelled Time - 59.7 mins.
4. Average Working hour per day - 8 hrs.
5. No. of Trips per day - 8 x 60 / 60= 8.03769 trips say 8 trips
6. Output of Dumptruck per Day 10 x 8.00 = 80
a. Output of Dumptruck per Day - 80 x 3.00 = 240 cu.m. /day
b. Output of Payloader per Day - 280 cu.m./ day
7. No. Of Trucks-Days - 1000 / 240 = 4.16667 days

3 units Dumptruck for 4.167 days "say" 4.5 days

1 units Payloader for 4.167 days "say" 4.5 days

Bulldozer's Capability for Quarrying: 480 cu.m./day

No. of days for 1 Bulldozer 1000 / 480 x 1= 2.08 days "say" 2.0 days

I. DIRECT COST
A. Equipment Cost
1 unit Bulldozer, Crawler (D65A-8) for 2.0 days @ 27,032.00 / day = P 54,064.00
3 units Dumptruck (All Models - 10cu.m.) for 4.5 days @ 11,360.00 / day = P 153,360.00
1 unit Payloader (LX80-2C) for 4.5 days @ 13,864.00 / day = P 62,388.00
P 269,812.00
B. Material Cost
1,000.00 cu.m. Selected Aggregates @ 290.00 / cu.m. = P 290,000.00
(Mineral Fee, Permit & Others)

C. Provision / Maintenance of Road Leading to Quarry Site

1 unit Road Grader, Motorized (G710A) for 3 days @ 17,384.00 / day = P 52,152.00

TOTAL DIRECT COST = PhP 611.96

"SAY" = PhP 612.00 / cu.m.
 CONSTRUCTION OF TWO STOREY TEN CLASSROOMS (2STY10CL Bldg. 2), LIBERTAD CENTRAL ELEMENTARY SCHOOL

DESCRIPTION : PRICE ANALYSIS FOR BOULDERS

ASSUMED VOLUME : 1,000.00 CU.M.

SOURCE : Cabadbaran River Quarry, Agusan del Norte

Assume : Manual Gathering of Boulders Volume = 1.00 cu.m./ manday

Dumptruck Capabilities :
Concrete Road-Average Hauling Distance - 35 kms.

1. Speed of Dumptrucks :
a. When Empty - 55 kph
b. When Loaded - 35 kph
c. Empty Running Time - 35 x 60 / 55= 38.2 mins.
d. Loaded Running Time - 35 x 60 / 35= 60.0 mins.
Gravel-Road Average Hauling Distance 2 kms. from national Highway
a. When Empty - 35 kph
b. When Loaded - 25 kph
c. Empty Running Time - 2 x 60 / 35= 3.4 mins.
d. Loaded Running Time - 2 x 60 / 25= 4.8 mins.
e. Loading & Unloading Time - 15 mins.
2. Capacity of Dumptruck - 9 cu.m.
3. Total Travelled Time - 121.4 mins.
4. Average Working hour per day - 8 hrs.
5. No. of Trips per day - 8 x 60 / 121= 3.95353 trips say 3.50 trips
6. Output of Dumptruck per Day 9 x 3.50 = 31.5
a. Output of Dumptruck per Day - 32 x 8.00 = 252 cu.m. /day
b. Output of Payloader per Day - 280 cu.m./ day
7. No. Of Trucks-Days - 1000 / 32 = 3.96825 days

87 units Dumptruck for 3.968 days "say" 4.0 days

11 units Payloader for 3.968 days "say" 4.0 days

I. DIRECT COST
A. Equipment Cost
8 units Dumptruck (All Models - 10cu.m.) for 4.0 days @ 11,360.00 / day = P 363,520.00
1 unit Payloader (LX80-2C) for 4.0 days @ 13,864.00 / day = P 55,456.00
P 418,976.00
B. Material Cost
1,000.00 cu.m. Boulders @ 200.00 / cu.m. = P 200,000.00

C. Labor Cost
20 Unskilled Labor for 50.00 days @ 393.60 / day = P 393,600.00

C. Provision / Maintenance of Road Leading to Quarry Site

1 unit Road Grader, Motorized (G710A) for 3 days @ 17,384.00 / day = P 52,152.00

TOTAL DIRECT COST = PhP 1,064.73

"SAY" = PhP 1,065.00 / cu.m.
 CONSTRUCTION OF TWO STOREY TEN CLASSROOMS (2STY10CL Bldg. 2), LIBERTAD CENTRAL ELEMENTARY SCHOOL

DESCRIPTION : PRICE ANALYSIS FOR FINE AGGREGATE

ASSUMED VOLUME : 1,000.00 CU.M.

SOURCE : Cabadbaran River Quarry, Agusan del Norte

Assume : 40% Passing of Aggregate for Screening Volume = 2,500.00 cu.m.
Dumptruck Capabilities :
Concrete Road-Average Hauling Distance - 35 kms.

1. Speed of Dumptrucks :
a. When Empty - 55 kph
b. When Loaded - 35 kph
c. Empty Running Time - 35 x 60 / 55= 38.2 mins.
d. Loaded Running Time - 35 x 60 / 35= 60.0 mins.
Gravel-Road Average Hauling Distance 2 kms. from national Highway
a. When Empty - 35 kph
b. When Loaded - 25 kph
c. Empty Running Time - 2 x 60 / 35= 3.4 mins.
d. Loaded Running Time - 2 x 60 / 25= 4.8 mins.
e. Loading & Unloading Time - 15 mins.
2. Capacity of Dumptruck - 9 cu.m.
3. Total Travelled Time - 121.4 mins.
4. Average Working hour per day - 8 hrs.
5. No. of Trips per day - 8 x 60 / 121= 3.9535 trips say 3.5 trips
6. Output of Dumptruck per Day 9 x 3.50 = 31.5
a. Output of Dumptruck per Day - 32 x 8.00 = 252 cu.m. /day
b. Output of Payloader per Day - 280 cu.m./ day
7. No. Of Trucks-Days - 1000 / 252 = 3.9683 days

8 units Dumptruck for 3.968 days "say" 4.0 days

1 units Payloader for 3.968 days "say" 4.0 days
Bulldozer's Capability for Quarrying: 480 cu.m./day
No. of days for 1 Bulldozer 2500 / 480 x 1= 5.208333333 days "say" 5.5 days

Payloader's Capability for (Screening & Washing) 280 cu.m./day

No. of days for 1 Payloader 2500 / 280 x 1= 8.928571429 days "say" 9.0 days

I. DIRECT COST
A. Equipment Cost
1 unit Bulldozer, Crawler (D65A-8) for 5.5 days @ 27,032.00 / day = P 148,676.00
1 unit Payloader (LX80-2C) for 9.0 days @ 13,864.00 / day = P 124,776.00
8 units Dumptruck (All Models - 10cu.m.) for 4.0 days @ 11,360.00 / day = P 363,520.00
1 unit Payloader (LX80-2C) for 4.0 days @ 13,864.00 / day = P 55,456.00
P 692,428.00

C. Material Cost
1,000.00 cu.m. Selected Aggregates @ 300.00 / cu.m. = P 300,000.00
(Mineral Fee, Permit & Others)

D. Provision / Maintenance of Road Leading to Quarry Site

1 unit Road Grader, Motorized (G710A) for 3 days @ 17,384.00 / day = P 52,152.00

TOTAL DIRECT COST = PhP 1,044.58

"SAY" = PhP 1,045.00 / cu.m.
 CONSTRUCTION OF TWO STOREY TEN CLASSROOMS (2STY10CL Bldg. 2), LIBERTAD CENTRAL ELEMENTARY SCHOOL

DESCRIPTION : PRICE ANALYSIS FOR COARSE AGGREGATE

ASSUMED VOLUME : 1,000.00 CU.M.

SOURCE : Cabadbaran River Quarry, Agusan del Norte

Assume : 30% Passing of Aggregate for Screening Volume = 3,333.33 cu.m.
Dumptruck Capabilities :
Average Hauling Distance - 35 kms.

1. Speed of Dumptrucks :
a. When Empty - 55 kph
b. When Loaded - 35 kph
c. Empty Running Time - 35 x 60 / 55= 38.2 mins.
d. Loaded Running Time - 35 x 60 / 35= 60.0 mins.
Gravel-Road Average Hauling Distance 2 kms. from national Highway
a. When Empty - 35 kph
b. When Loaded - 25 kph
c. Empty Running Time - 2 x 60 / 35= 3.4 mins.
d. Loaded Running Time - 2 x 60 / 25= 4.8 mins.
e. Loading & Unloading Time - 15 mins.
2. Capacity of Dumptruck - 9 cu.m.
3. Total Travelled Time - 121 mins.
4. Average Working hour per day - 8 hrs.
5. No. of Trips per day - 8 x 60 / 121= 3.9535 trips say 3.5 trips
6. Output of Dumptruck per Day - 9 x 3.50 = 31.5
a. Output of Dumptruck per Day - 32 x 8.00 = 252 cu.m. /day
b. Output of Payloader per Day - 280 cu.m./ day
7. No. Of Trucks-Days - 1000 / 252 = 3.9683 days

8 units Dumptruck for 3.968 days "say" 4.0 days

1 units Payloader for 3.968 days "say" 4.0 days

Bulldozer's Capability for Quarrying: 480 cu.m./day

No. of days for 1 Bulldozer 3333 / 480 x 1= 6.944444 days "say" 7.0 days

Payloader's Capability for (Screening & Washing) 280 cu.m./day

No. of days for 1 Payloader 3333 / 280 x 1= 11.90476 days "say" 12.0 days

I. DIRECT COST :
A. Equipment Cost
1 unit Bulldozer, Crawler (D65A-8) for 7.0 days @ 27,032.00 / day = P 189,224.00
1 unit Payloader (LX80-2C) for 12.0 days @ 13,864.00 / day = P 166,368.00
8 units Dumptruck (All Models - 10cu.m.) for 4.0 days @ 11,360.00 / day = P 363,520.00
1 unit Payloader (LX80-2C) for 4.0 days @ 13,864.00 / day = P 55,456.00
P 774,568.00

C. Material Cost
1,000.00 cu.m. Selected Aggregates @ 300.00 / cu.m. = P 300,000.00
(Mineral Fee, Permit & Others)

C. Provision / Maintenance of Road Leading to Quarry Site

1 unit Road Grader, Motorized (G710A) for 3 days @ 17,384.00 / day = P 52,152.00

TOTAL DIRECT COST = PhP 1,126.72

"SAY" = PhP 1,127.00 / cu.m.