Repube of he Polippines Department of Public Works and Highways ‘e000 Pe fogon % eee Tamboonge oH PROGRAM OF WORK (Porattperof Proje ate: [NAME/LOCATION OF PROJECT: “paropration F — cop00,60000 Source of Funds 1 Terme easerntarees | ‘WIDENING OF SETTAYUNGAN-CAMP ANDRES a Bteae eres | NATIONAL ROAD, PANAMA, SULU ean PROJECT CATEGORY: Cal. DoystoComplste | _ Ts Gaiendarbaye—] ORONAL ROAD: Desirable storing Date: _Upen Approval Mede ofimplementaton : By Coniract [PROJECT DESCRIPTION NETLENGTE: Scope ot Werk Road Widening 81.36+000.00 fo Ste.38+000.00 Rood With 2 6l0metes, (PCCPO.28m. the) Roodbed wich: 1200meters NL = 200000 lnm. Subbare Couse 0.30 meter 2000 km Surface Come —:_O.lSmeters 400 tae km. “MINIMUM EQUIPMENT REQUIREMENT: TECHNICAL PERSONNEL REQUIRED, Description No. Descrition No. Description No. Buldorer (155 HF}. D6H 1 | Cergo tuck (10 270 Hp) 1 | Project Enginger 1 Poyiccder (1.80 cum, x802¢ | 2 | setching Pont (90 cum) 1 | Motes Engineer 1 Motorized Road Grader.G710A_ | 1 | Concrele saw, Blade @ 175 Ho) | 1 | MateralsLcb. Tech. 1 Vibrotory Roller {10 mt), 100.0¢} 1 | Bor Cuter, Single Phose 1 | Surveyor 1 Dumpiruck (10 cum) 4 | sorbender 1 | Compenier 10 Backnoe (80cum),SEISLC2 | 1 | Plate Compactor (SHo} 1 | Mazon 10 ‘Water Tuck {1000 gal) 1 | One Bagger iter 2 | toborer 25 “Worst Mier ($ cum) 4 | Concrete vibrater 2 ESTIMATED COST OF PROPOSED WORK = OF DRECT COM [em no. RIPTON SFT uw | quannry soe — TOA Surpl Common Excavation S| am OOISZTS| —_144sa 103(3| Foundation Fl 21,072.95 | 824199 105|610 Pipe Cuvvert and Drain Bcavotion 700 1300784 | 22821 10A{ijai Embankmen’ [om Excavation] C 254.00 ‘74234 | 25837 TO5/1}a‘Subgrede Preperation 7305500 _| 207.419.50 | 1589 200(i]_Agategale Subbose Couse, 030m. Tick 7.5800) | 71,996 08236 | 287155 Porlane Cement Concrete Paverner, rites Porters cer a 12200.00 msreum| 1850.9 0(T6S Rent. Conc. Guver ips, P1Omm da) Bao) | aan 7s | 4.60972 505/2)a_(Grovied Reprap.Ciass"® ite 1050 | 87,799.49 | 5.50471 6(1|_Stone Mason 24.00 132541.50| _ 685590 a(t) _Consiucton Suvey and Siaking 200 —s196073 | 0981.36 85 Project Billboard 20 | e262) 4191.56 | 87 Occupa 1.00 100,131.99 | 100,131.99 _| 29 [Mebzaior/Dernobilaation 1.00 “877700 |B T7700 TOTAL P_ ae219.93 arNAME OF PROJECT: WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO, SULU STATIONUMT =: BREAKDOWN OF ESTIMATED EXPENDITURES %OFTOTAL ‘AMOUNT |. ESTIMATED COST A. DIRECT COST A.1. Materials 70.06 42,038,240.72 2, Labor 0.43 257,163.38 3, Equipment Expenses 6.24 3,745,815.85 ‘SUB-TOTAL (DIRECT COST) 7674 | P 45,041,219.93 B, INDIRECT COST (Per D.O. No.197,5.2014) B.1. Overhead, Contingency & Misc. 9.09 5,A52,241.79 (12% Max. of D.C) B.2, Profit (8 % Max. of D.C.) 6.08 3,649,395.43 . VAT [5% of D.C. and LC. Per D.O. No.197, 2016) 4.60 2.757,14286 ‘SUBTOTAL [CONTRACT COST) 36.50) P 57,900,000.00 Il, ESTIMATED GOVERNMENT EXPENDITURES 1. Engineering and Administrative Overhead (3.50%) 3.50 2.100,000.00 2. Detailed Engineering (1%) 3, Reserved for the Payment of RROW 4, Physical Reserved Approved :ossss'tt a6 ARS AUS sevensy | cow | we | wz jerrure vise eEOIAT sree [avarectt | arareetr wees |e2z9601 cazuvo | cesses oo'c00+0e'HI5 1 o.00049¢'015 [mins ‘O¥PIYNYd ‘GVO’ TVNOUWN SR4QNY d¥¥VO-NVONNAVL IBS 40 ONION JDVUINOD AHL YO4 1394N8 GaAOUeAVSeas onto voor) aie eat payiuans SAVE WIOTETS. 000006845 01 oo 000+9e"015 Mins ‘OvMIYNd ‘G¥OR TWNOIIVN SBIGNV dINV2-NVONMAV1 113 JO ONINBOIM. 1DV¥INOD 3HL YOU IBDGNN GaACNaSYta ie e 2 = ele te fr aInaaHOS/aMWVYDOUs HOM ‘vomovo = + IONSLIN its‘OvHvNv'GWOU TWNOLWN SBHONY JMYORWONTAVLIBS IO ONNBON —: SOOMWIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO, SULU St0.36#000.00 to Sto.38+000.00 SUMMARY OF DETAILED ESTIMATES TEM NO. DESCRIPTION ae ce Tort 10212) [Surius Common Excavation ve7eczes| 252092 ~ | 01275 1039) |Foundation Fa erase] rosea] r9zeas| 2107298 10316)2 [Pipe Cue and rain Excavation vss] aaaso 7 s00784 104(1)01 [embankment from Excavation) susie] 1.28096 = 5974238 10511} [subgrade Preparation zoisezes| 585692 - | 2rav80 20011) |Aagregate Subbase Course, 030m, Thick 7o95sas20| 201746] 21.2«569891 | 21.996.08235 211(1)e1 |Portand Cement Concrete Pavement,0.23m Thick | 210648027] 11749297] 2odaesios| 22571,69429 500(1}83 Relat. Conc. Culvert Fe, (910mm dic.) issarz7| 42968] 12511430) 1az.ai.75 {505210 |Grovted Reap, Class" zeses7| 49523] siaasso] 7.79049 506{1) | Stone Masorny sacosa| esreso| —isne032] 15254150 13411) |Constucton Suvey ond stoking rosaz0r] 4392066] — azacnco] —at.s02.73, 85 [Project iboord - | 2ae012] sasaco] —ageai2 87 occupational Safety nd Heath Program - | assise| — s4eisis] —tco,stse 85 _|Mobiteaion/Demobitzation 4237700 é | @arro0 TOTAL ‘s7a5e160s | 257.1686 | 42036200.72 | 46.081219.95 oeDETAILED UNIT PRICE ANALYSIS PROJECTNAME _: WDELING OF SET TAYUNGAN-CAMP ANDRES NATOMAL ROAD Panne. tem o,Oescinion : PESEP S's Common Excavation Utetieceromest : cum Cutout prow 000 cums event usesan Daignaton Bea [REST] pay nate] _ Amount Alber . Conshcton Foreman 1 | aw | sore] toreas abo a | eas] testa TERA IaH : Tea] N os Name and Copa re [eae pavtate | Amount a | Eipment Cot mOIZACH RST estconer 185 Deh 1 | 216 | 2zocam| — searane ©, Poyoader 50 cum, YeD2C 1 | 216 | tsccao| — Sonnese © Povocde [30 culo pea crea 1 | aus | taseem| — “Somor & Dumteck 0 corn 3 | at | inscom | rarsias Bocthoe (089 cu). SE 190162 1 | aie | tzaseao| — aaeonst j TTS Tama Cc. Total (A+ 8) 200,192.75 D.| Output / day 40.00_cu.m./day ane endpeatoaion Qventiy [un [ unten [Torr «fase | SEESE : 7 ect UaTCaA CE] BOTT 6 [Ovemead conthgencts & Macetoneous (CCM) um moa 3 tlcontostos eomtCP) oe Teoieee 1 ue adceaTox|Vat) * varie ‘hatin cs ‘22 eDETAILED UNIT PRICE ANALYSIS PROJECT NAME +: WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO. SULU lem No./Description : 103(3) Foundation Fit Unit of Measurement : cum, Output perhour = 1.25 cusm.fhe. Quantity _ 650 7 Nef | Novof Designation pecan _| ‘dene | DelyRate | Amount A [labor «2. Construction Foreman 1 oss | sores 329.99 'b. Laborer 4 065 | 284.48 739.65 Sub-Total fer A 1,089.66 Woof | NovoF Name and Capacity Eqviement | Dene | Daly Rate | Amount 8, [Equipment Cost (2014 ACEL Rates) «. Flate Compactor (SH) 1 06s | 984.00 639.60 b. Water Truck/Pump (16000 lt) 1 01 | 19,600.00 127.40 Minor Tools (10% of Labor] 106.96 Sue-totalter® 378.96 e. Total [A+ 8) 1.943.60 D.| Output] day 10.00 cum /aay Name ond Specification Quantity [_Unit_[ Unit Cost Total E Waterae «. Fling Materials 7.48| cum. | 2569.11 19,129.35 ‘Sub-total fore 19,129.35 F |Bkect Unit Gost (C +E) 21,072.95 IG.|Ovethead Contingencies & Miscellaneous (CM) 12% 2528.75 H.| Contractors Profit [ CP} 8% 1,685.84 1 [Walue Added Tox ( VAT) o% 1.284.38 4. [fotal Unit Cost 4084.91 &DETAILED UNIT PRICE ANALYSIS PROJECT NAME 2 WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO. SULU Item No/Description : — 103(6)a Pipe Culvert and Drain Excavation Unit of Measurement: cum. Quiput perhour = 20.00 cum. Quanity : 57.09 armas No.of [NO] poy Designation Peck _| ese! | Daly Rate | Amount A |Tebor «2. Construction Foreman 1 08 507.68 18086 bb Loborer 3 038 | 284.48, 30404 Suetotalter A 48490 Name and Capacity No.of 182-01 | Doty Rate | Amount Equipment |_ Days. 2, [Equipment Cost (2014 ACEI Rates) {@. Backhoe (0.80 cum). SE 1301C-2 1 oss | 1229600 4,380.45 bb, Dump Truck (10 cum.) 2 0.36 | 11,340.00 8,074.00 Minor Tools (10% of Labor) 4849 Sub-total for 1252294 c. Total (A+ 8) 13,007.84 (D.| Output 7 day T6000 cum/eay ‘Nome and Specification Quantity Unit Cost Total & [Matera Sub-total for E 5 F |Direct Unit Gost (CE) 13,007.84 IG.JOvethead Contingencies & Miscellaneous (CM) 12% 1,560.94 H.|Contracters Profit [CP] 8% 1,040.63 1 [Wale Acclad Tex ( VAT) % "780.87 4. ,rotal Unit Cost 287.54DETAILED UNIT PRICE ANALYSIS PROJECT NAME WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO, SULU lem No/Description : 104{1)aT Embankment (from Excavation) Unit of Measurement cum, (uiput perhour 50.00. cum//hr Quantity 25600 ranien Woof [NO] oy Designs Pavon _| ‘bens | Dei Rate | Amount a lebor For Excavation Work: ‘a. Construction Foreman 1 oss 507.68 269.68 b. Laborer 2 0.83 284.48 30223 Spreading and Compaction: «a. Consiruction Foreman 1 a6 507.68 32492 bb. Laborer 2 a6 784.48 364.13, Subtotal fork 1200.96 No.of [NO] oy Name and Capacity Equement | Dens | COW Rate | Amount 8, [Equipment Cost (2014 ACEI Rates) For Excavation Work: «. Bulldozer (155 HP). Dat 1 83 | 27,032.00 14,359.40 'b, Payloader (1.50 cum, Lx80-2C 1 64 | 1386400 887296 ce, Dump Truck (10 usm 2 ss | 11,360.00 12,068.86 Spreading and Compaction: {@. Motorized Road Grader, G710A 1 ss | 17,384.00 11,125.76 b Vibratory Roller (10 m.t}, SD1000C 1 64 | 14,768.00 9,451.52 ce. Water Truck/Pump (16000 It) 1 0.13 | 19,600.00 2.60288 Subtotalferé 58,481.38 El Total (A+ 8) 59,742.34 | Output Fday 40000 _cum/day Name and Specification ‘Quantity [unit | unit cost Total E |Meteroe Sue fofalter® 5 F [Direct Unt Gost (C +E) ‘BI, TAR SA [GJ Overhead Contingencies & Miscelloneous ( OCM) 12% 7,169.08 H.|Contractors Profit (CP) om AT779.39 I. Valve Added Tax [ VAT} om 3,584.54 [Total Unit Cost 294.04DETAILED UNIT PRICE ANALYSIS PROJECT NAME +: WIDENING OF SEITTAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO. SULU Item No/Description : 105(1)a. Subgrade Preparation Unit of Measurement sqm. Output perhour =: 300.00 sq.mftr. ‘Quanity 13,056.00 gnation No.of] No-°f | pai Rate | Amount Designat Peson_| ‘bene | Daly Rate | Amount A [labor ‘a. Construction Foreman 1 sae | 507.68 2761.78 bb. Laborer 2 sae | 284.48, 3,095.14 Subtotal for A 5,856.92 No.of | No.of Name end Capact ie| Amount lame ond Copacity cquirment | ‘Deas | Deby Rate | Amount 8, [Equipment Coat (2014 ACEL Rates) 1a. Motorized Road Grader, G710A 1 544 | 17384.00 94,558.96 b. Vibratory Roller (10 mat.J, SD100DC 1 544 | 14,768.00 80,337.92 ce. Water Truck/Pump (16000 lt) 1 1.36 | 19,600.00 26,856.00 Suetolaltor’ 201,562.68 cc Total [A+ 8] 207,419.80 D.[ Output day 240000 sq.m /day Name and Specification Quentity | Unit | unit Cost Total [arenas Subtotalfore 7 - |Drect Unt Com (C +E) 207,419.80 |Overhead Contingencies & Miscellaneous (CM) 12% 24,890.38 IContractors Froit( CP } 8% 16,593.58 Value Added Tox | VAT) 5% 12,405.19 [Total Unit Cost 20.02 eDETAILED UNIT PRICE ANALYSIS PROJECT NAME +: WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO. SULU lem No./Description 20011) Aggregate Subbase Course, 0.30m. Thick Unit of Measurement: eum, Oviput perhour = 50.00 cusm/hr ‘Quantity 7,660.00 7 No.of | No.of Designation none Dally Rate | Amount A |Dabor «8. Construction Foreman 1 was | 807.68 9.72207 ’b, Laborer 2 1915 | 286.48 10,895.88 Subtorarter a 20,617.66 No. of Name ond Capacity eee Daily Rate | Amount 2, Equipment Cost (2014 ACEL Rates) @. Motorized Road Grader. G710A 1 19.15 | 1738400| 392,903.60 bb, Vioratory Roller (10 m.t, SDIO0DC. 1 19.15 | 14,748.00| 282,807.20 .e. WaterTruck/Pump (14000 lit) 1 479 | 19,400.00 93,835.00, Sub-otal for 709,545.80 e. Total [A+ 8) 730,163.46 D.| Output doy 400.00_cumn/aa) Name and Specification Guontity | unit | unit Cost Total [arena ‘a. Aggregate Subbase Course 207.00 | cum. 2414.11} 21,26598.97 (ith shrinkage of 15%) Sobrotalfere 21,265, 898.91 F [Direct unit Gost (C=E) 721,996,062.36 [G.JOvernead Contingencies & Miscellaneous {CCM} 12% 2,639,527.48 H,|Contractors Frott (CP ) 8% 1.759,684.99 1. [Value Added Tox ( VAT) om 1.319,763.74 4 lTotal Unit Cost 3,618.15, &DETAILED UNIT PRICE ANALYSIS PROJECT NAME WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO, SULU. lem No./Deseription : 311(IJe1 Portland Cement Concrete Pavement, 0.23m. Thick UntotNecoremest : sam Sutoutperhow Tap sams Qventty oo ) Dedgnaton Net [Ne aay ncto]| _ amount A,|Labor | 2 Condition free 1 Jam] sone] srowoar b: Saadtcbore 1 |am| som soon © labore 2 [ate] tee) sana TERI TZ TE] RES os Wane ond Capac ee eat [paw ate | _ Ame a | pres CoH Pa RCH g, Transit Mixer (5 cu.m.) 4 21.79 | 10,544.00 918,834.29 Concrete vewato 2 [atm | S00] “avaore ©: Batching Mont 80 cum) 1 | aim | wore) — sosasan &: Poioase {20 cam 8026 1 | 27 | taeceto) — Seaoare o: Concrete sreese (5 1 | ai | "tseom0) “Sayer 1 wet uckPump (200 1 | az | ssaonen) —azramnoo 6g: Conroe Son: Sade 8115 Ho 1 | az] ocr) “Zissse B sovcuten Sng reve 1 | 21 | seam) Sense T Bisnond ort Gr. wt ctlochment 1 | S45 | rie] arenas Minorook (Sof Labor sans tne ht ilo ed be inset TETTSTEE 2050027 E Toil +a aaa 7826 | OBA SSr SBE Tame ond Specicaon vontiy [ unt [unicot [To « fra or Renorcing Stel Bor vasra00| ka. | s400| seaszz00 1 Conng compote Ssaoo| ar | sem) Tevazton © Ahatsecrt iaeago| th | Jose] toraoave Sita rome Rei Sérz00| mm. | S200] _zrvaztoo sand 151820| com.| 2s6n1i| apenarsis Grove Zona0o | cum | Zon] tiacnasat & Cement 671900 | boge | sas00| Biaasocn F: Gonctte saw amenable 14) 123] gcc | sccom | vessac0 t Speseeve 2 séaz| fan | asoss | zaeonse | Sener voere| We | ego] nsiane k. Concrete Epoxy (A & B) 46.00} it. 400.00 18,400.00 1 id ech techno ck TSIaTEE aE RS UAT EST EET Baar ea28 ovemeas Contngencles& Miceloneous(OCM) wm zresstt Wifoonactos rom CP] es ‘ane s074 1 rate aceaTox| Vat) ms vesazre0e i frstatunt os 2331.7 aDETAILED UNIT PRICE ANALYSIS PROJECT NAME —_: WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO. SULU Item No/Description : " S00(1JB3 Rein. Cone. Culvert Pipe, (910mm dia) Unit of Measurement inm. Output per hour 1.00 numb. Quantity 3200 Neat [No.of Designation Neo | 2'| pai Rate | Amount a lleber ‘2. Construction Foreman 1 228 | 507.8 148751 b, Stlled Laborer 2 28 | 36792 we7r72 . Laborer 4 228 | 28408 2154.46 SubotalferA 5A29.68 Nome ond Capacity Novel | NSF] paiy Rate | Amount Equipment | Days 2, [Equipment Gon [014 ACEL RaTes) €. Backhoe (0.80 cum). SE 190 1-2 1 116 | 1229600] 14,269.06 . Plate Compactor (5 4) 1 116 | 98400 viata Minor Tooke (10% of Labor] 50297 Subtotal fer 1594777 a Total (A+ 8) 721,377.45 D.| Oviput 7 aay 00am aay, Nome and Specification Quantity | Unit | UnitCost | Total « |Materae <2. Portland Cement 24.58| bog | 0500] 10,540.80, b. sand 195| cum | 2559.11 4995.28 . RC. Pipes (710mm dic) 3200| pe. | 312800] 100,096.00, 4. Sand Bedding/Selecied Sandy Soi 410] cum | 2559.17 10.482.12 Seto tare Te 11430 F [Drect Unt Coat C +E] 147,491.75 G Jovethead Contingencies & Miscellaneous (OOM) H.|Contractors Prof (CP) 1 [Valve Added Tax (VAT) 4. fetal Unit Cost 4,809.12 asDETAILED UNIT PRICE ANALYSIS PROJECT NAME + WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD. PANAMAO, SULU Hem No./Description : §05(2}a° Grouted Riprap.Closs"A" Unit of Measurement: cum. Output per hour 1.25. curn/he. Quantity ‘| 1030 No.of | No.of Designation Pet | boty Rate | amount a {lebor ‘a. Construction Foreman 1 nos | 507.68 533.06 b, Skilled Laborer 2 vos | 36792 77268 ¢. Laborer 8 nos | 784.48 2,389.63 Sub-Total for A 359535 No.of | NowoF Name and Capacity Equement | begs | Daly Rate | Amount 8, [Equipment Cost (2014 ACEL Rates) 1a. One Bagger Mixer 1 vos | 137600 1444.80 'b. Water Truck/Pump (14000 it.) 1 cos | 19,400.00 1,029.00 Minor Tools (5% of Labor} 184.77 Sub-total for e587 a Tofai (A+ 8) 6,353.89 (D.| Output day 1000 cum /eay Name and Specification Quantity | unit | unit Cost Total [Materia @. Cement 31.50] bag | 30500 9.607-50 'b, Sand 263| cum.| 2559.11 4717.66 ¢. Gravel Fl 16] cum. | 2599.11 399.91 . Weep Holes 50 mm.(2} D PVC Pipe 315] inm. | 110.00 346.50 @. Fier Cloth 0.16 | sam. 176.00 2772 4. Boulders 11.03] cum. | 3069.11 33.83694 Miscellaneous (1% of Materials) 507.96 Sub-fotaltore 51,445.60 F |Drect Unit Cost (+E) ‘S7.799.49 G.|Overhead Contingencies & Miscellaneous (OCM } 12% 6,935.94 H.|Contractors Profit ( CP } 8% 4523.96 1. [Value Adéed Tax [ VAT} % 3,467.97 4. lfotal Unit Cost 6,935.96 aDETAILED UNIT PRICE ANALYSIS PROUECTNAME + WIDENING OF SETTAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMA SULU tem No /Desctiion : TNBMAP Hone Masomy Untethiecaurement ; eum Cutest pernour 60 cums Guaniy 2400 Designation Net [287] boty Rate | Amount Altar . Consructon foreman 1 | ve | sore 95190 ©: Saled Laborer 2 | ts | aem| amo ©: Laborer 8 | te | zee] dzera0 TaETSIETETA ama Tame and Copacty es [eae [ eat fate | _ Amount 8. [Equipment Cost (2014 ACEL Rates) One Bagger Mier 1 | 199} 197600) 2se000 Wer rufus 1400 tt 1 | bo» | rsaco00) Yaaro © Backhoe (whoo! hee 028 6.) 1 | on | ‘7re00) 38800 Minor fol (10% of be) 5988 TESTS Taos a Total A 8) 73.05.18 | Out dey Beam aay Narne and Specoaton uantiy [Unt | unter [Tota «ete so. Cement vs200| baa | 30500) 0.200 Sona 720| eum.| 25621] 182560 & Gravel Fl Gas] cum | asm} ‘121877 & Wop Holes 50 mm (21 @ PVC Poe 720| tam. | 10.00 7200 Fifer Cloth 36] sam. 17400 3 pours 2520| cum.| soenin| 7741-58 Maceloneous (1% of Materia) "38101 TeSaTE wma 7 [Bre UnT CoH CET 15254130 6 |Gvernead Comiingonces & Mecelaneous {CM ) 28 180898 # |Contact eroft (CP) om taa0032 1 Wave acd tax (VAT) me 5249 sia unt cod 00843 aDETAILED UNIT PRICE ANALYSIS PROJECT NAME ‘WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD, PANAMAO. SULU item No/Desctipion :°"B.4{I) - Constuction Suvey and Staking Unit of Measurement: km. Output per hour (006 kmjbe Quantity i 2.00 No.of Designation Boot [NC | Doty Rate | Amount .faor (For Field Works) «a. Geodetic Engineer 1 625 | 42336 2.88800 b. Instumentman 1 625 | 36792 2.259.80 €. Silled Laborer 2 625 | 36792 4599.00 4. Laborer 6 625 | 23448 10,668.00 (For Office Works) @. Geodetic Engineer 1 600 | 423.36 23,708.16 Subtotal ferA 3920.66 ‘Name ond Capacity aes Dally Rate | Amount Equipment | Days 2, [Equipment Con! 014 ACEL Rates) «2. Total Station w/ complete accessories 1 425 | 1.00000 4250.00] Minar Toole (10% of Laer) 439207 Subtotal fers a Total (A+ 8) 54,562.73 | Output aay 032_ien/day Nome and Specification ‘Quantity | Unit | UnitCo# | Total [Meter €@. Standard Staked Pian (800mm x9 10mm) 2000] pes. | 1.20000} 24,000.00 . Blue Printing 100.00 | pes 34.00 "3400.00 Sub-total fore 27,400.00 F [Direct Unt Cot (C+ E] 81,962.73 G]overnead Contingencies & Mecellaneous (CCM } 12% : H.|Contractors Profit (CP) 2% 6,557.02 1. Wolue Added Tox | VAT) aK 4425.99 4. [Total Unit Cost 46,472.87 aDETAILED UNIT PRICE ANALYSIS PROJECT NAME WIDENING OF SEIT TAYUNGAN-CAMP ANDRES NATIONAL ROAD. PANAMAO, SULU tem No/Deseription BS Project Billboard Unit of Measurement; each Output per hour ss Queniity : 2.00 Sole Woof [NO] oy Designation eS [Re | cai Rate | Amount |leber ‘a. Construction Foreman 1 20 507.88 101536 b. Carpenter 1 20 136792 73584 . Leborer 2 20 284.48 1.13792 ‘Subtotal fork 2889.12, No.of [NO] 5 Name and Capacity Equinment | Dene | DcivRate | Amount 2, [Equipment Cost (014 ACEI Rates) Subtotalters 7 ic. Total (A+ 8) 2389.12, p.| Output day Name and Specification Guantity [unit | unit Cost Total [Meters «. 1/4" thk. 4'x8' Marine Plywood 2.00] pe. 492.00 86400 bb, Torpauiin (4°x8) 200| pe. | 1250.00 2,500.00 cc, Assorted Sizes Lumber 150.00 | bat. 13.00 1,950.00 Gd. CW. Nails. Assorted Sizes 200| ke. 90.00 180.00 ‘Sub-total for E 549400 F |Direct nil Gost (CE) 8,383.12 IG. |Overhead Contingencies & Miscellaneous (CM) 12% 1,005.97 H.|Contractors Profit ( CP } 3% 670.65 1. [Value Added Tax ( VAT) 5% 502.99 J frotal Unit Cost 5,281.37DETAILED UNIT PRICE ANALYSIS PROUECTNAME «DENG OF SETTAYUNGANCAMP ANDRES NATONAL ROAD. Panes, ND temre/oeipton MOS patna Seely an Heath Rotam Uaetnecwement | ts Output per hour 2 Query Lm Besgraton Beat [REST] oat Roto] Amount fase rt Naar 1 |rsa0] zees8| assicen TERRIER BEB |Name and Capacity He NO. 0F] Dolly Rate Amount sauoment | Daa «fase Co aT ROE SEaaTe : el Total (A+ 8) 45,516.80 | oT Ware ar Speciaon Gvantiy [ vat [ unteot [tor «pra Puts fubber Secs Men LorgwihslelTee tce| [Beast Ua Coa (CET BATH Overhead Contingencies & Micetaneous (CM) 1 : 7 eontactor ot (cP) °% : 1 velve aed tx Vat) x uses freitunicon auinises