ANNEX "B"

EQUIPMENT
NO. OF UNITS
DESCRIPTION
OWNED / LEASED
Stake Truck 1
Backhoe (0.80 cu.m.) 2
Dump Truck (10 cu.m.) 2
Backhoe w/ Breaker (0.80 cu.m.) 1
Jackhammer 2
Air Compressor (103 Hp) 1
Payloader (1.50 cu.m.) 2
Truck Mounted Crane (35 T) 1
Cutting Outpit 1
Drilling Rig 1
Crawler Crane (45 T) 1
Crawler Crane (25 T) 1
Wheel Loader 1
Generator Set (301-350 KW) 1
Bentonite Bin 1
Bentonite Mixer 1
Water Pump 1
Water Truck (1000 gal.) 2
Bar Cutter 2
Bar Bender 2
Welding Machine 1
Tremie Pipe Set 1
SPT & Desanding Machine 1
Portable Breaker 2
Air Compressor, Portable 1
Lighting System/Tower Lights 1
Pile Integrity Testing (Sonic) and accessories 1
Dynamic Pile Testing 1
Truck Mounted Crane (45T) 2
Drop Hammer w/ accessories (20T) 1
Compressor w/ Jack Hammer 1
Concrete Vibrator 2
Service Crane (25T, 145Hp) 1
Cargo Truck (10 T, 270 Hp) 2
Transit Mixer (5 cu.m.) 4
Batching Plant (30 cu.m.) 1
Crane w/ Bucket 1
One Bagger Mixer 1
Wood/Steel Ladder 1
Backhoe (Wheel Type 0.28 cu.m.) 1
Generator 1
Compressor 1
Disc Sander 3
Concrete Saw, Blade 14" Ø (7.50 Hp) 1
Chain Saw 1
Bulldozer (155 Hp), D65A-8 1
Plate Compactor (5 Hp) 2
Motorized Road Grader, G710A 1
Vibratory Roller (10 m.t.), SP56 1
Concrete Screeder (5.5 Hp) 1
Applicator Machine 1
Kneading Machine 1
 ANNEX "A"

MANPOWER
NO. OF TOTAL Same POSITION IN
POSITION PERSONNE EXPERIENCE SIMILAR WORKS
L (years) (years)
Project Engineer 1 5 3
Accredited Material Engineer I 1 - -
Construction Foreman 1 5 3
Safety Officer 1 - -
First Aider 1 - -
Traffic Aide 6 - -
Skilled Laborer 20 - -
Laborer 60 - -
103(1)a Structure Excavation (Common Soil) QTY. 1566.63 cu.m.

DRAINAGE
AREA FROM CROSS SECTIONS
LEFT SIDE
STATION AREA CUT LENGTH VOLUME
FROM TO A1 A2
K0114+179.00 K0114+180.00 7.440 7.414 1.00 7.43
K0114+180.00 K0114+200.00 7.414 6.994 20.00 144.08
K0114+200.00 K0114+220.00 6.994 6.435 20.00 134.29
K0114+220.00 K0114+240.00 6.435 5.757 20.00 121.92
K0114+240.00 K0114+260.00 5.757 5.227 20.00 109.84
K0114+260.00 K0114+280.00 5.227 4.628 20.00 98.55
K0114+280.00 K0114+300.00 4.628 5.000 20.00 96.28
K0114+300.00 K0114+318.00 5.000 4.297 18.00 83.67
K0114+318.00 K0114+338.00 0.00
K0114+338.00 K0114+358.00 0.00
K0114+358.00 K0114+378.00 0.00
K0114+378.00 K0114+398.00 0.00
K0114+398.00 K0114+418.00 0.00
K0114+418.00 K0114+438.00 0.00
K0114+438.00 K0114+458.00 0.00
K0114+458.00 K0114+468.00 0.00
SUBTOTAL = 796.06 m³

AREA FROM CROSS SECTIONS

RIGHT SIDE
STATION AREA CUT LENGTH VOLUME
FROM TO A1 A2
K0114+179.00 K0114+180.00 7.240 7.405 1.00 7.32
K0114+180.00 K0114+200.00 7.405 6.321 20.00 137.26
 K0114+200.00 K0114+220.00 6.321 6.100 20.00 124.21
K0114+220.00 K0114+240.00 6.100 5.708 20.00 118.08
K0114+240.00 K0114+260.00 5.708 5.105 20.00 108.13
K0114+260.00 K0114+280.00 5.105 4.826 20.00 99.31
K0114+280.00 K0114+300.00 4.826 4.570 20.00 93.96
K0114+300.00 K0114+318.00 4.570 4.574 18.00 82.30
K0114+318.00 K0114+338.00 0.00
K0114+338.00 K0114+358.00 0.00
K0114+358.00 K0114+378.00 0.00
K0114+378.00 K0114+398.00 0.00
K0114+398.00 K0114+418.00 0.00
K0114+418.00 K0114+438.00 0.00
K0114+438.00 K0114+458.00 0.00
K0114+458.00 K0114+468.00 0.00
SUBTOTAL = 770.57 m³

103(3) Foundation Fill QTY. 1,632.05 cu.m.

DRAINAGE
AREA FROM CROSS SECTIONS
LEFT SIDE
STATION AREA FILL LENGTH VOLUME
FROM TO A1 A2
K0114+179.00 K0114+180.00 6.529 6.506 1.00 6.52
K0114+181.30 K0114+200.00 6.506 6.079 18.70 117.67
K0114+201.30 K0114+220.00 6.079 5.551 18.70 108.74
K0114+221.30 K0114+240.00 5.551 5.106 18.70 99.64
K0114+241.30 K0114+260.00 5.106 4.633 18.70 91.06
K0114+261.30 K0114+280.00 4.633 4.374 18.70 84.22
K0114+281.30 K0114+300.00 4.374 3.877 18.70 77.15
K0114+301.30 K0114+318.00 3.877 3.480 16.70 61.43
K0114+319.30 K0114+338.00 0.00
 K0114+339.30 K0114+358.00 0.00
K0114+359.30 K0114+378.00 0.00
K0114+379.30 K0114+398.00 0.00
K0114+399.30 K0114+418.00 0.00
K0114+419.30 K0114+438.00 0.00
K0114+439.30 K0114+458.00 0.00
K0114+459.30 K0114+468.00 0.00
SUBTOTAL = 646.42 m³

AREA FROM CROSS SECTIONS

RIGHT SIDE
STATION AREA FILL LENGTH VOLUME
FROM TO A1 A2
K0114+179.00 K0114+180.00 6.4910 6.4580 1.00 6.47
K0114+181.30 K0114+200.00 6.4580 6.1050 18.70 117.46
K0114+201.30 K0114+220.00 6.1050 5.5170 18.70 108.67
K0114+221.30 K0114+240.00 5.5170 4.9910 18.70 98.25
K0114+241.30 K0114+260.00 4.9910 4.9280 18.70 92.74
K0114+261.30 K0114+280.00 4.9280 4.5170 18.70 88.31
K0114+281.30 K0114+300.00 4.5170 4.1610 18.70 81.14
K0114+301.30 K0114+318.00 4.1610 3.7640 16.70 66.17
K0114+319.30 K0114+338.00 0.00
K0114+339.30 K0114+358.00 0.00
K0114+359.30 K0114+378.00 0.00
K0114+379.30 K0114+398.00 0.00
K0114+399.30 K0114+418.00 0.00
K0114+419.30 K0114+438.00 0.00
K0114+439.30 K0114+458.00 0.00
K0114+459.30 K0114+468.00 0.00
SUBTOTAL = 659.22 m³

TOTAL = 1305.64 m³
SAY 1632.05 m³

PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES

404 Reinforcing Steel Bar, Grade 40 (Minor Structures) QTY. 1366.90 kg.

STATION LENGTH no. of manholes LOCATION

K0114+179.00
139.00 7.00 L/S
K0114+318.00

K0114+179.00
139.00 7.00 R/S
K0114+318.00

TOTAL 278.00 14.00

REBARS FOR CURB INLET

4-16mmØ cont. bars
4 x 1.15m. x no. of manholes ;no. of manholes = 16.00
73.60 m.

2-12mmØ cont. bars

2 x 1.15m. x no. of manholes ;no. of manholes = 16.00
36.80 m.

9-12mmØ stirrups for every manhole

9 x 0.42 x no. of manholes ;no. of manholes = 16.00
60.48 m.

REBARS FOR SIDEWALK

4-10 mmØ cont. bars
4 x TOTAL LENGTH OF SIDEWALK ; LENGTH = 259.80
1,039.20 m.

10 mmØ horizontal bars

[(total length of sidewalk/0.40)+(no. of manholes at rcpc)]x1.30
 847.60 m.

TOTAL LENGTH of 10mmØ rebars= 1,887.00 m.

TOTAL WEIGHT of 10mmØ rebars= 1,163.65 kgs.
TOTAL LENGTH of 12mmØ rebars= 98.00 m.
TOTAL WEIGHT of 12mmØ rebars= 87.06 kgs.
TOTAL LENGTH of 16mmØ rebars= 73.60 m.
TOTAL WEIGHT of 16mmØ rebars= 116.17 kgs.
TOTAL WEIGHT = 1,366.87 kgs.
SAY 1,366.90

405 Structural Concrete Class A (Minor Structures) QTY. 223.20 cu.m.

STATION LENGTH no. of manholes LOCATION

K0114+179.00
139.00 7.00 L/S
K0114+318.00

K0114+179.00
139.00 7.00 R/S
K0114+318.00

TOTAL 278.00 14.00

Length of canal x (1.30x1.30 - 1.00x1.00) - (no. of manholes x 1.30x1.30x0.10)

189.45 cu.m.

SIDEWALK
total length of sidewalk x 1.30 x 0.10 ;length = 259.80
33.77 cu.m.
TOTAL VOLUME = 223.23 cu.m.
SAY 223.20 cu.m.
500(1)c Pipe Culverts, 910 mm dia. (36" Ø) QTY. 264.00 l.m.

DRAINAGE
LEFT SIDE RIGHT SIDE
 STATION LENGTH STATION LENGTH
FROM TO FROM TO
K0114+179.00 K0114+180.00 1.00 K0114+179.00 K0114+180.00 1.00
K0114+181.00 K0114+200.00 19.00 K0114+181.00 K0114+200.00 19.00
K0114+201.00 K0114+220.00 19.00 K0114+201.00 K0114+220.00 19.00
K0114+221.00 K0114+240.00 19.00 K0114+221.00 K0114+240.00 19.00
K0114+241.00 K0114+260.00 19.00 K0114+241.00 K0114+260.00 19.00
K0114+261.00 K0114+280.00 19.00 K0114+261.00 K0114+280.00 19.00
K0114+281.00 K0114+300.00 19.00 K0114+281.00 K0114+300.00 19.00
K0114+301.00 K0114+318.00 17.00 K0114+301.00 K0114+318.00 17.00
K0114+319.00 K0114+338.00 K0114+319.00 K0114+338.00
K0114+339.00 K0114+358.00 K0114+339.00 K0114+358.00
K0114+359.00 K0114+378.00 K0114+359.00 K0114+378.00
K0114+379.00 K0114+398.00 K0114+379.00 K0114+398.00
K0114+399.00 K0114+418.00 K0114+399.00 K0114+418.00
K0114+419.00 K0114+438.00 K0114+419.00 K0114+438.00
K0114+439.00 K0114+458.00 K0114+439.00 K0114+458.00
K0114+459.00 K0114+468.00 K0114+459.00 K0114+468.00
SUBTOTAL = 132.00 SUBTOTAL = 132.00

TOTAL = 264.00

502(4) Concrete Cover QTY. 16.00 ea.

VOLUME
No. of manholes x (1.30x1.30x0.1)
2.70 cu.m.

REBARS
8-10mmØ longitudinal bars 7-10mmØ transverse bars 4-16mmØ handle bars
8 x 1.30 x no. of manholes 7 x (0.65x2) x no. of manholes 4 x 0.60 x no. of manholes
166.40 m. 145.60 m. 38.40 m.

ANGLE BARS
2 x 2 x (1.30x2 + 0.65x2) x no. of manholes
249.60 m.
 1"Ø PVC PIPES
8 x 0.10 x no. of manholes
12.80 m.

FORMWORKS
2 x (1.30x0.65 + 1.30x0.10x2+ 0.65x0.10x2) x no. of manholes
39.52 sq.m. 4 uses

Summary
Cement = 25.00 bags
Sand = 2.00 cu.m.
Gravel = 3.00 cu.m.
10mmØ deformed bars = 203.00 kgs. w/ 5% wastage
16mmØ round bars = 64.00 kgs. w/ 5% wastage
Tie Wire = 5.00 kgs.
2" x 2" x 1/4" angle bars = 1,243.00 kgs. w/ 5% wastage
Welding Rod = 0.70 kgs.
1"Ø PVC Pipes = 5.00 pcs.
4' x 8' x 1/2" Marine Plywood = 4.00 pcs. 4 uses
Good Lumber = 119.00 bd.ft. 4 uses
CW Nails = 2.00 kgs.

SPL-7 Service Hole QTY. 18.00 ea.

HEIGHT FROM CROSS SECTIONS HEIGHT FROM CROSS SECTIONS

LEFT SIDE RIGHT SIDE
STATION STATION
FROM HEIGHT FROM HEIGHT
K0114+179.00 3.72 K0114+179.00 3.70
 K0114+180.00 3.71 K0114+180.00 3.69
K0114+200.00 3.51 K0114+200.00 3.48
K0114+220.00 3.26 K0114+220.00 3.23
K0114+240.00 3.04 K0114+240.00 3.00
K0114+260.00 2.81 K0114+260.00 2.92
K0114+280.00 2.61 K0114+280.00 2.74
K0114+300.00 2.46 K0114+300.00 2.58
K0114+318.00 2.29 K0114+318.00 2.41
K0114+338.00 K0114+338.00
K0114+358.00 K0114+358.00
K0114+378.00 K0114+378.00
K0114+398.00 K0114+398.00
K0114+418.00 K0114+418.00
K0114+438.00 K0114+438.00
K0114+458.00 K0114+458.00
K0114+468.00 K0114+468.00
27.41 27.75

AVERAGE HEIGHT = SUM OF HEIGHT BOTHSIDES / TOTAL NUMBER OF SERVICE HOLES BOTHSIDES
AVERAGE HEIGHT = 3.06
TOTAL AREA OF CHB = NO. OF SERVICE HOLES x{ AVE. HT. x [(1.30x2)+(1.15x2)]-(0.23x1.30)-(2πx1.10²/4)}
TOTAL AREA OF CHB = 230.3

NO. OF CHB REQ'D = TOTAL AREA OF CHB x 12.50 x 1.02 w/ 2% wastage

NO. OF CHB REQ'D = 2936.33 SAY 2937.00

Mortar
cement = AREA x 1.018 235.00 bags
sand = AREA x 0.0844 19.44 cu.m.
Plastering
cement = AREA x 0.24 56.00 bags
sand = AREA x 0.020 4.61 cu.m.

FLOORING
 VOLUME = 1.45 x 1.30 x 0.10 x NO. OF SERVICE HOLES
VOLUME = 3.39
cement = 30.54
sand = 1.70
gravel = 3.39

REINFORCEMENTS
LENGTH NO. OF BARS TOTAL
J-BAR 5.126 3.00 276.80 m 10 mm Ø along 1.45
U-BAR 5.206 3.00 281.12 m 10 mm Ø along 1.30
horizontal bars @ flooring
LENGTH NO. OF BARS TOTAL
1.45 2.00 52.20 m 10 mm Ø
1.30 2.00 46.80 m 10 mm Ø
horizontal bars @ CHB
LENGTH = AREA x 2.15 = 495.15 m 10 mm Ø

Steel Ladder
LENGTH NO. OF BARS TOTAL
2.44 3.00 131.76

Summary

Cement = 322.00 bags

Sand = 26.00 cu.m.
Gravel = 4.00 cu.m.
10mmØ deformed bars = 746.00 kgs. w/ 5% wastage
16mmØ round bars = 219.00 kgs. w/ 5% wastage
6" CHB (Load Bearing) = 2,937.00 pcs.
Tie Wire = 15.00 kgs.

PART H MISCELLANEOUS STRUCTURES

600(3) Concrete Curb and Gutter, Type A (Cast in Place) - National Road QTY. 278.00 L.M.
AT CURB AND GUTTER
LEFT SIDE
STATION LENGTH
FROM TO
K0114+179.00 K0114+318.00 139.00

SUBTOTAL = 139.00

RIGHT SIDE
STATION LENGTH
FROM TO
K0114+179.00 K0114+318.00 139.00

SUBTOTAL = 139.00

TOTAL = 278.00
 DERIVATION OF DURATION per D.O. #71 Series 2013
Construction/ Rehabilitation of Barangay/ Farm to Market Road at Brgy. Alangilan
Batangas City

for PSCG on Bored Pile Foundation PhP 48,800,000.00

AMOUNT CALENDAR DAYS CALENDAR DAYS

AMOUNT 20,000,000.00 50,000,000.00

CALENDAR DAYS 145.00 210.00
DURATION REDUCTION FACTOR 0.90 0.80
SAY 130.50 168.00

1,200,000.00 168 - x
=
28,800,000.00 x - 130.50

x = 166.50 days

Predermined = 6.00 mos.

Expected Issuance of NTP = Mar-16 mos.
Predermined no. of unworkable days = 39.00 days
Total Duration = 205.50 days
say = 7.00 mos.
or 210 days
 BAR SIZE
STRUCTURES subtotal total subtotal TOTAL GRADE 40 TOTAL GRADE 60 TOTAL
MARK (mm.Ø)
A1 28 811.440 1,622.880 - 1,622.880
A2 28 811.440 1,622.880 - 1,622.880
COPING BEAM 2,465.644 4,931.288 - 4,931.288
A3 25 120.214 240.428 - 240.428
A4 16 722.550 1,445.100 - 1,445.100
A5 25 374.026 748.052 - 748.052
A6 16 24.632 49.264 - 49.264
A7 32 147.771 295.542 - 295.542
A8 25 311.688 623.376 - 623.376
BACKWALL 1,463.885 2,927.770 - 2,927.770
A9 16 72.950 145.900 - 145.900
A10 16 127.015 254.030 - 254.030
A11 16 378.013 756.026 - 756.026
A12 16 27.790 55.580 - 55.580
S1 16 46.423 92.846 - 92.846
S2 16 54.570 109.140 - 109.140
S3 16 64.404 128.808 - 128.808
SHEAR BLOCK 267.552 535.104 - 535.104
S4 16 39.728 79.456 - 79.456
S5 16 15.900 31.800 - 31.800
S6 16 46.527 93.054 - 93.054
R1 16 61.771 123.542 - 123.542
RISER 150.902 301.804 - 301.804
R2 16 89.131 178.262 - 178.262
W1 25 307.446 614.892 - 614.892
W2 25 257.072 514.144 - 514.144
W3 25 162.288 324.576 - 324.576
WINGWALL 1,224.493 2,448.986 152.380 2,296.606
W4 25 128.536 257.072 - 257.072
W5 16 292.961 585.922 - 585.922
W6 12 76.190 152.380 152.380 -
A1 28 973.728 973.728 - 973.728
A2 28 973.728 973.728 - 973.728
COPING BEAM 2,771.020 2,771.020 - 2,771.020
A3 25 120.214 120.214 - 120.214
A4 16 703.350 703.350 - 703.350
A5 36 246.154 246.154 - 246.154
DIAPHRAGM @ A6 32 295.542 295.542 - 295.542
1,380.082 1,380.082 - 1,380.082
PIER A7 16 390.834 390.834 - 390.834
A8 36 447.552 447.552 - 447.552
S1 16 84.003 84.003 - 84.003
S2 16 71.750 71.750 - 71.750
S3 16 120.579 120.579 - 120.579
SHEAR BLOCK 434.955 434.955 - 434.955
S4 16 50.528 50.528 - 50.528
S5 16 20.211 20.211 - 20.211
S6 16 87.884 87.884 - 87.884
R1 16 123.541 123.541 - 123.541
RISER 269.440 269.440 - 269.440
R2 16 145.899 145.899 - 145.899
S1 12 36.438 72.876 72.876 -
APPROACH
S2 16 79.488 136.316 158.976 272.632 - 113.656 158.976 158.976
SIDEWALK
S3 12 20.390 40.780 40.780 -
P1 16 71.042 142.084 - 142.084
PARAPET WALL P2 16 107.688 204.916 215.376 409.832 - - 215.376 409.832
P3 16 26.186 52.372 - 52.372
S1 16 2,415.081 2,415.081 - 2,415.081
S2 16 2,455.756 2,455.756 - 2,455.756
S3 16 3,198.075 3,198.075 - 3,198.075
S4 16 3,675.912 3,675.912 - 3,675.912
DECK SLAB S5 25 4,484.892 26,247.775 4,484.892 26,247.775 - - 4,484.892 26,247.775
S6 25 5,232.374 5,232.374 - 5,232.374
S7 16 1,933.833 1,933.833 - 1,933.833
S8 20 1,894.656 1,894.656 - 1,894.656
SG1 20 957.196 957.196 - 957.196
SW1 16 1,864.641 1,864.641 - 1,864.641
SIDEWALK SW2 12 240.186 3,636.457 240.186 3,636.457 240.186 240.186 - 3,396.271
SW3 16 1,531.630 1,531.630 - 1,531.630
AS1 25 2,977.598 2,977.598 - 2,977.598
AS2 16 576.019 576.019 - 576.019
APPROACH AS2' 16 265.272 265.272 - 265.272
4,218.772 4,218.772 161.860 4,056.912
SLAB AS3 25 120.892 120.892 - 120.892
AS4 25 117.131 117.131 - 117.131
AS5 12 161.860 161.860 161.860 -
D1 28 146.677 146.677 - 146.677
INTERMEDIATE
D2 25 131.310 467.934 131.310 467.934 - - 131.310 467.934
DIAPHRAGM
D3 16 189.947 189.947 - 189.947
GRAND TOTAL = 668.090 50,585.770
 DERIVATION OF DURATION per D.O. #71 Series 2013
Construction/ Rehabilitation of Barangay/ Farm to Market Road at Brgy. Alangilan
Batangas City

for Pavement PhP -

AMOUNT CALENDAR DAYS CALENDAR DAYS

AMOUNT - 5,000,000.00
CALENDAR DAYS 0.00 1369.50
DURATION REDUCTION FACTOR 0.00 0.125
SAY 0.00 171.19

5,000,000.00 168 - x
=
- x - 130.50

x = 0.00 days

Predermined = 0.00 mos.

Expected Issuance of NTP = Mar-16 mos.
Predermined no. of unworkable days = 29.00 days
Total Duration = 29.00 days
say = 1.00 mos.
or 30 days
 Construction/ Rehabilitation of Barangay/ Farm to Market Road at Brgy. Alangilan
Batangas City

ESTIMATED COST OF PROPOSED WORK

DIRECT COST ADJUSTED
ITEM NUMBER DESCRIPTION % QUANTITY UNIT ITEM COST
TOTAL UNIT COST UNIT COST

PART A FACILITIES FOR ENGINEER 3.94%

A.1.1 Provision of Field Office for Engineer 3.94% 1.00 lot 25,000.00 25,000.00 28,875.00 28,875.00
SUB-TOTAL A 25,000.00
PART B OTHER GENERAL REQUIREMENTS 6.77%
B.5 Project Billboard / Signboard 0.00% 1.00 ea 0.00 0.00 4,511.00 4,511.00
B.7 Safety and Health 0.80% 1.00 mo. 5,051.92 5,051.92 5,834.97 5,834.97
B.8 Traffic Management/Roadwork Safety Devi 4.77% 1.00 mo. 30,231.60 30,231.60 34,917.50 34,917.50
B.9 Mobilization / Demobilization 1.21% 1.00 Lump sum 7,652.89 7,652.89 8,035.53 8,035.53
SUB-TOTAL B 42,936.41
PART C EARTHWORK 1.01%
101(3)a.1 0.00% - ha -0.01 201,652.20 258,316.47 0.00
Clearing and Grubbing (with Stripping)
105(1) Subgrade Preparation (Common Material) 1.01% 398.00 sq.m. 6,415.93 16.12 21.16 8,420.91
SUB-TOTAL C 6,415.93
PART D SUBBASE AND BASE COURSE 5.27%
201(1) Aggregate Base Course (for Reblocking) 5.27% 39.80 cu.m. 33,448.80 840.42 1,103.05 43,901.55
SUB-TOTAL D 33,448.80
PART E SURFACE COURSES 83.00%
311 PCC Pavement (Plain) - Conventional 83.00% 398.00 sq.m. 526,589.20 1,323.09 1,736.20 691,008.75
Method, 200mm thk
SUB-TOTAL E 526,589.19
TOTAL 100.000% 634,390.32 825,505.20
 Construction/ Rehabilitation of Barangay/ Farm to Market Road at Brgy. Alangilan

Batangas City

QUANTITY TAKE - OFF

Project Billboard / Signboard 1,000,000.00 1.00 Lumpsum

100(1) Clearing and Grubbing (with Stripping) - ha

Length Width Thickness 29

Total = 0.00 m²

Output per hour 40.00 m²

Number of hour 0.000
say: 27

102(1) Roadway Excavation 79.60 cu.m.

Length Width Thickness

22.5 4 0.2 18 110.5
48 3.5 0.2 33.6
40 3.5 0.2 28

Total = 79.60 m³

Output per hour 20.00 m²

Number of hour 3.980
say: 19

101(3)a.1 Removal of Existing Concrete Pavement (0.15m thk.) 398.00 0.00

Length Width Thickness

22.5 4 90
48 3.5 168
40 3.5 140
Total = 398.00 m²

Output per hour 26.00 m²

Number of hour 15.308
say: 81.50

105(1) Subgrade Preparation (Common Material) 398.00 sq.m.

Length Width Thickness

22.5 4 90
Page 18 of 59
 48 3.5 168
40 3.5 140

Total = 398.00 m²

Output per hour 300.00 m²

Number of hour 1.327
say: 5.00

200(1) Aggregate Subbase Course (for Intermittent Reblocking) 39.80 cu.m.

Length Width Thickness

22.5 4 0.1 9
48 3.5 0.10 16.8
40 3.5 0.10 14

Total = 39.80 m³

15 % Shrinkage Factor 46.00 m³ 45.770

Output per hour 50.00 m³
Number of hour 0.796
say: 35.75

201(1) Aggregate Base Course (for Reblocking) 39.80 cu.m.

Length Width Thickness

22.5 4 0.10 9
48 3.5 0.10 16.8
40 3.5 0.10 14

Total = 39.80 m³

15 % Shrinkage Factor 46.00 m³ 45.770

Output per hour 50.00 m³
Number of hour 0.796
say: 3.00

311 PCC Pavement (Plain) - Conventional Method, 200mm thk 398.00 sq.m.

Length Width Thickness

22.5 4 90
48 3.5 168
40 3.5 140

Total = 398.00 m²

Output per hour 64.40 m²

Number of hour 6.180
say: 17.00
Page 19 of 59
 Republic of the Philippines
Provincial Engineer's Office
Province of Batangas
Kumintang Ilaya, Batangas City

PROGRAM OF WORK / BUDGET COST

Project: Construction of Barangay/ Farm to Market Road at Net Length:

Brgy. Salong, Calaca, Batangas
Location: Brgy. Salong, Calaca, Batangas Classification:
Starting Date:
Estimated Project Cost: Php 1,000,000.00 Total Project Duration:
Source of Fund: No. of Working Days:
No. of Pre-determined
Limits: unworkable days:

EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
PART A FACILITIES FOR ENGINEER 3.24%
PART B OTHER GENERAL REQUIREMENTS 7.15%
PART C EARTHWORK 12.91%
PART D SUBBASE AND BASE COURSE 8.51%
PART E SURFACE COURSES 68.19% (SEE ATTACHED ESTIMATE)
Total 100%
ESTIMATED COST OF PROJECT
DESCRIPTION QUANTITY UNIT TOTAL
### PART A FACILITIES FOR ENGINEER Php 25,000.00
### PART B OTHER GENERAL REQUIREMENTS Php 55,243.15
PART C EARTHWORK (SEE ATTACHED ESTIMATE) Php 99,666.36
PART D SUBBASE AND BASE COURSE Php 65,753.19
PART E SURFACE COURSES Php 526,589.82
Total Php 772,252.52

BREAKDOWN OF EXPENDITURES:
1. Labor Php 76,240.01 A. Sub-total Php 772,252.52
2. Materials Php 494,702.90 B. Taxes (VAT, etc.) Php 227,747.48
3. Rental of Equipment Php 201,309.61 C. ROW Acquisition/Contingencie Php -
4. Provisional Sum D. Total Estimated Cost Php 1,000,000.00
5. Direct Cost Php 772,252.52
6. OCM, Profit Php 180,261.36
7. Engineering Overhead
8. VAT Php 47,486.12
9. ROW Acquisition/Contingencies
10. TOTAL Php 1,000,000.00

Prepared by: Checked by:

JERICO O. EVANGELISTA LILEBETH A. MAGSOMBOL

Engineer I Engineer IV

Submitted by: Recommending Approval:

 JUN E. MENDOZA GILBERT P. GATDULA
Prov'l Gov't Asst. Dept. Head Prov'l Gov't Dept. Head

Approved:

HERMILANDO I. MANDANAS
Governor
blic of the Philippines
cial Engineer's Office
vince of Batangas
ng Ilaya, Batangas City

###
NDO I. MANDANAS
Governor
 APPROVED BUDGET FOR CONTRACT
Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
MARK-UPS
DIRECT UNIT ESTIMATED DIRECT TOTAL MARK-UP VAT INDIRECT COST ITEM COST UNIT COST
ITEM NO. DESCRIPTION QUANTITY UNIT (PERCENT)
COST COST
OCM PROFIT % VALUE 5%(6+10) (10)+(11) (12)+(6) (12)/(3)
1 2 3 4 5 6 7 8 9 10 11 12 13 14
PART A FACILITIES FOR ENGINEER
A.1.1 Provision of Field Office for Engineer 1.00 lot 25,000.00 25,000.00 0 10 10 2,500.00 1,375.00 3,875.00 28,875.00 28,875.00
SUB-TOTAL A 25,000.00 28,875.00
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 2.00 ea 6,153.37 12,306.74 0 10 10 1,230.67 676.87 1,907.54 14,214.28 7,107.14
B.7 Safety and Health 1.00 mo. 5,051.92 5,051.92 0 10 10 505.19 277.86 783.05 5,834.97 5,834.97
B.8 Traffic Management/Roadwork Safety Devices 1.00 mo. 30,231.60 30,231.60 0 10 10 3,023.16 1,662.74 4,685.90 34,917.50 34,917.50
B.9 Mobilization / Demobilization 1.00 Lump sum 7,652.89 7,652.89 0 0 0 - 382.64 382.64 8,035.53 8,035.53
SUB-TOTAL B 55,243.15 63,002.28
PART C EARTHWORK
101(3)a.1 Removal of Existing Concrete Pavement (0.15m thk.) 398.00 sq.m. 185.95 74,008.10 15 10 25 18,502.02 4,625.51 23,127.53 97,135.63 244.06
102 Roadway Excavation 79.60 cu.m. 241.74 19,242.50 15 10 25 4,810.62 1,202.66 6,013.28 25,255.78 317.28
105(1) Subgrade Preparation (Common Material) 398.00 sq.m 16.12 6,415.76 15 10 25 1,603.94 400.99 2,004.93 8,420.69 21.16
SUB-TOTAL C 99,666.36 130,812.10
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course (for Intermittent Reblocking) 39.80 cu.m. 811.67 32,304.47 15 10 25 8,076.12 2,019.03 10,095.15 42,399.62 1,065.32
201(1) Aggregate Base Course (for Reblocking) 39.80 cu.m. 840.42 33,448.72 15 10 25 8,362.18 2,090.54 10,452.72 43,901.44 1,103.05
SUB-TOTAL D 65,753.19 86,301.06
PART E SURFACE COURSES
311 PCC Pavement (Plain) - Conventional Method, 200mm thk 398.00 sq.m. 1,323.09 526,589.82 15 10 25 131,647.46 32,772.28 164,419.74 691,009.56 1,736.20
SUB-TOTAL E 526,589.82 691,009.56

TOTAL COST 772,252.52 180,261.36 47,486.12 1,000,000.00

PREPARED BY : CHECKED BY: RECOMMENDING APPROVAL : APPROVED :

JERICO O. EVANGELISTA LILEBETH A. MAGSOMBOL JUN E. MENDOZA GILBERT P. GATDULA

Engineer I Engineer IV Prov'l Gov't Asst. Dept. Head Prov'l Gov't Dept. Head
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: A.1.1 Provision of Field Office for Engineer
Unit of Measurement: lot
Output: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor

Sub-Total for A

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B -
C. Total (A+B)
D. Output
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Provision for Temporary Facilities lot 1.00 25,000.00 25,000.00

Sub-Total for F 25,000.00

G. Direct Unit Cost (E+F) 25,000.00
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 0% of G
I. Contractor's Profit (CP) 10% of G 2,500.00
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 1,375.00
K. Total Unit Cost (G+H+I+J) 28,875.00
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: B.5 Project Billboard / Signboard
Unit of Measurement: ea
Output per hour: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 4.00 96.79 387.16
b. Unskilled Labor 2 4.00 53.92 431.36

Sub-Total for A 818.52

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Welding Machine 1 2.00 371.00 742.00
Minor Tools 81.85

Sub-Total for B 823.85

C. Total (A+B) 1,642.37
D. Output 1.00
E. Direct Unit Cost (C/D) 1,642.37
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Tarpaulin (4' x 6') sq.ft 24.00 35.00 840.00
b. 1½" G.I. Pipe (Sch.20) pcs. 2.00 891.00 1,782.00
c. Plain G.I. Sheet 0.4mm pcs. 1.00 425.00 425.00
d. Flat Bat 1" x ¼" pcs. 3.00 360.00 1,080.00
e. Welding Rod kgs. 2.00 192.00 384.00

Sub-Total for F 4,511.00

G. Direct Unit Cost (E+F) 6,153.37
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 0% of G -
I. Contractor's Profit (CP) 10% of G 615.34
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 338.43
K. Total Unit Cost (G+H+I+J) 7,107.14
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: B.7 Safety and Health
Unit of Measurement: mo.
Output per hour: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. First Aider 1 26.00 53.92 1,401.92

Sub-Total for A 1,401.92

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B -
C. Total (A+B) 1,401.92
D. Output 1.00
E. Direct Unit Cost (C/D) 1,401.92
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Medicine Kit including Medicine (small) kit 1.00 500.00 500.00
b. Gloves pair 3.00 300.00 900.00
c. Boots pair 3.00 350.00 1,050.00
d. Hard Hat pcs. 3.00 350.00 1,050.00
e. Miscellaneous 150.00

Sub-Total for F 3,650.00

G. Direct Unit Cost (E+F) 5,051.92
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 0% of G -
I. Contractor's Profit (CP) 10% of G 505.19
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 277.86
K. Total Unit Cost (G+H+I+J) 5,834.97
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: B.8 Traffic Management/Roadwork Safety Devices
Unit of Measurement: mo.
Output per hour: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor

a. Traffic Aide 2 240.00 53.92 25,881.60

Sub-Total for A 25,881.60

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub-Total for B -
C. Total (A+B) 25,881.60
D. Output 1.00
E. Direct Unit Cost (C/D) 25,881.60
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Fabricated informative signs 1.22m x pair 1.00 3,000.00 3,000.00
1.22m plywood with angular frame
b. Reflectorized single arrow signs pair 1.00 1,350.00 1,350.00
(0.30m x 0.45m)

Sub-Total for F 4,350.00

G. Direct Unit Cost (E+F) 30,231.60
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 0% of G -
I. Contractor's Profit (CP) 10% of G 3,023.16
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 1,662.74
K. Total Unit Cost (G+H+I+J) 34,917.50
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: B.9 Mobilization / Demobilization
Unit of Measurement: Lump sum
Output per hour: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Unskilled Labor 2 8.50 53.92 916.64

Sub-Total for A 916.64

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Elf Truck 1.00 8.50 783.00 6,655.50
b. Minor Tools 80.75

Sub-Total for B 6,736.25

C. Total (A+B)
D. Output per hour
E. Direct Unit Cost (C/D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F 7,652.89

G. Direct Unit Cost (E+F) 7,652.89
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 0% of G
I. Contractor's Profit (CP) 0% of G
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 382.64
K. Total Unit Cost (G+H+I+J) 8,035.53
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 100(1) Clearing and Grubbing (with Stripping)
Unit of Measurement: ha
Output per hour: 0.05
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 81.07 81.07
b. Unskilled Labor 2 1.00 45.27 90.54

Sub-Total for A 171.61

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Bulldozer 2 1.00 3,379.00 6,758.00
b. Payloader (1.50 cu.m), LX80-2C 1 1.00 1,733.00 1,733.00
c. Dump Truck (12 cu.yd.) 1 1.00 1,420.00 1,420.00

Sub-Total for B 9,911.00

C. Total (A+B) 10,082.61
D. Output per hour 0.05
E. Direct Unit Cost (C/D) 201,652.20
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F
G. Direct Unit Cost (E+F) 201,652.20
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 12% of G 24,198.26
I. Contractor's Profit (CP) 10% of G 20,165.22
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 12,300.79
K. Total Unit Cost (G+H+I+J) 258,316.47
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 100(3)a Individual Removal of Trees (small a, 150mm up to 300mm dia.)
Unit of Measurement: ea
Output per hour: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 0.33 81.07 26.75
b. Skilled Labor 1 0.33 58.59 19.33
c. Unskilled Labor 2 0.33 45.27 29.88

Sub-Total for A 75.97

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Back Hoe (0.80 m3) 1 0.25 1,537.00 384.25
b. Dump Truck (12cu.yd.) 1 0.17 1,420.00 241.40
c. Chainsaw 1 0.17 75.36 12.81
Minor Tools (5% of Labor Cost) 3.80

Sub-Total for B 642.26

C. Total (A+B) 718.23
D. Output per hour 1.00
E. Direct Unit Cost (C/D) 718.23
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Rope, 1" dia - 5 uses m 20.00 20.00 400.00

Sub-Total for F 400.00

G. Direct Unit Cost (E+F) 1,118.23
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 14% of G 156.55
I. Contractor's Profit (CP) 9% of G 100.64
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 68.77
K. Total Unit Cost (G+H+I+J) 1,444.19
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 101(1) Removal of Structures and Obstruction
Unit of Measurement: Lump Sum
Output per hour: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 56.00 81.07 4,539.92
b. Unskilled Labor 6 56.00 45.27 15,210.72

Sub-Total for A 19,750.64

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Minor Tools (10% of Labor Cost) 1,521.07

Sub-Total for B 1,521.07

C. Total (A+B) 21,271.71
D. Output per hour 1.00
E. Direct Unit Cost (C/D) 21,271.71
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F -
G. Direct Unit Cost (E+F) 21,271.71
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 15% of G 3,190.76
I. Contractor's Profit (CP) 10% of G 2,127.17
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 1,329.48
K. Total Unit Cost (G+H+I+J) 27,919.12
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 100(1) Clearing and Grubbing (with Stripping)
Unit of Measurement: LS
Output per hour: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 2.00 81.07 162.14
b. Unskilled Labor 3 2.00 45.27 271.62

Sub-Total for A 433.76

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Backhoe (0.80 cu.m) 1 2.00 1,537.00 3,074.00
Minor Tools (10% of Labor Cost) 43.38

Sub-Total for B 3,117.38

C. Total (A+B) 3,551.14
D. Output per hour 1.00
E. Direct Unit Cost (C/D) 3,551.14
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F -
G. Direct Unit Cost (E+F) 3,551.14
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 532.67
I. Contractor's Profit (CP) 10% of G 355.11
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 221.95
K. Total Unit Cost (G+H+I+J) 4,660.87
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 101(3)a.1 Removal of Existing Concrete Pavement (0.15m thk.)
Unit of Measurement: sq.m.
Output per hour: 26.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 96.79 96.79
b. Unskilled Labor 3 1.00 53.92 161.76

Sub-Total for A 258.55

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Dump Truck (12 yd3) 2 1.00 1,420.00 2,840.00
b. Backhoe (0.80 cu.m) 1 1.00 1,537.00 1,537.00
c. Payloader (1.50 cu.m) at disposal site 1 0.10 1,733.00 173.30
Minor Tools (10% of Labor Cost) 25.86

Sub-Total for B 4,576.16

C. Total (A+B) 4,834.71
D. Output per hour 26.00
E. Direct Unit Cost (C/D) 185.95
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F -
G. Direct Unit Cost (E+F) 185.95
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15 of G 27.89
I. Contractor's Profit (CP) 10% of G 18.60
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 11.62
K. Total Unit Cost (G+H+I+J) 244.06
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 102 Roadway Excavation
Unit of Measurement: cu.m.
Output per hour: 20.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 96.79 96.79
b. Unskilled Labor 3 1.00 53.92 161.76

Sub-Total for A 258.55

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Dump Truck (12 cu.yd.) 2 1.00 1,420.00 2,840.00
b. Backhoe (0.80 cu.m) 1 1.00 1,537.00 1,537.00
c. Payloader 1 0.10 1,733.00 173.30
Minor Tools (10% of Labor Cost) 25.86

Sub-Total for B 4,576.16

C. Total (A+B) 4,834.71
D. Output per hour 20.00
E. Direct Unit Cost (C/D) 241.74
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F
G. Direct Unit Cost (E+F) 241.74
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 15% of G 36.26
I. Contractor's Profit (CP) 10% of G 24.17
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 15.11
K. Total Unit Cost (G+H+I+J) 317.28
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 105(1) Subgrade Preparation (Common Material)
Unit of Measurement: sq.m
Output per hour: 300.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 96.79 96.79
b. Unskilled Labor 2 1.00 53.92 107.84

Sub-Total for A 204.63

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10m.t), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B 4,631.50

C. Total (A+B) 4,836.13
D. Output per hour 300.00
E. Direct Unit Cost (C/D) 16.12
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F
G. Direct Unit Cost (E+F) 16.12
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 15% of G 2.42
I. Contractor's Profit (CP) 10% of G 1.61
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 1.01
K. Total Unit Cost (G+H+I+J) 21.16
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 200(1) Aggregate Subbase Course (for Intermittent Reblocking)
Unit of Measurement: cu.m.
Output per hour: 40.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 96.79 96.79
b. Unskilled Labor 2 1.00 53.92 107.84

Sub-Total for A 204.63

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10m.t), SD100DC 1 1.00 1,846.00 1,846.00
c. Plate Compactor (5hp) 1 0.25 123.00 30.75
d. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B 4,662.25

C. Total (A+B) 4,866.88
D. Output per hour 40.00
E. Direct Unit Cost (C/D) 121.67
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Aggregate Subbase Course cu.m. 1.15 600.00 690.00
(w/ 15% Shrinkage Factor)

Sub-Total for F 690.00

G. Direct Unit Cost (E+F) 811.67
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 15% of G 121.75
I. Contractor's Profit (CP) 10% of G 81.17
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 50.73
K. Total Unit Cost (G+H+I+J) 1,065.32
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 cu.m.
39.80 1

203.61

4,638.94

27,462.00
1,065.32
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 201(1) Aggregate Base Course (for Reblocking)
Unit of Measurement: cu.m.
Output per hour: 40.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 96.79 96.79
b. Unskilled Labor 2 1.00 53.92 107.84

Sub-Total for A 204.63

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10m.t), SD100DC 1 1.00 1,846.00 1,846.00
c. Plate Compactor (5hp) 1 0.25 123.00 30.75
d. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B 4,662.25

C. Total (A+B) 4,866.88
D. Output per hour 40.00
E. Direct Unit Cost (C/D) 121.67
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Aggregate Base Course cu.m. 1.15 625.00 718.75
(w/ 15% Shrinkage Factor)

Sub-Total for F 718.75

G. Direct Unit Cost (E+F) 840.42
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 15% of G 126.06
I. Contractor's Profit (CP) 10% of G 84.04
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 52.53
K. Total Unit Cost (G+H+I+J) 1,103.05
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 cu.m. hours
39.80 1

203.61

4,638.94

28,606.25
1,103.05
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 311 PCC Pavement (Plain) - Conventional Method, 200mm thk
Unit of Measurement: sq.m.
Output per hour: 10.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 96.79 96.79
b. Skilled Labor 4 1.00 69.93 279.72
c. Unskilled Labor 12 1.00 53.92 647.04

Sub-Total for A 1,023.55

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Concrete Vibrator 2 1.00 91.25 182.50
b. Concrete Screeder (5.5hp) 1 1.00 545.00 545.00
c. Concrete Saw (7.5hp), 14" Blade Ø 1 1.00 32.63 32.63
d. Bar Cutter, Single Phase 1 0.10 219.75 21.98
e. One Bagger Mixer 2 1.00 172.00 344.00
f. Water Truck (1000gal) 1 1.00 1,065.00 1,065.00
Minor Tools ( 5% of Labor Cost) 51.18

Sub-Total for B 2,242.29

C. Total (A+B) 3,265.84
D. Output per hour 10.00
E. Direct Unit Cost (C/D) 326.58
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Cement bags 1.90 265.00 503.50
b. Sand cu.m. 0.11 1,400.00 154.00
c. Gravel cu.m. 0.20 1,397.00 279.40
b. Reinforcing Steel bar kgs. 0.39 50.00 19.50
c. Curing Compound liters 0.29 28.00 8.12
d. Asphalt Sealant liters 0.12 44.00 5.28
e. Steel Forms (Rental) ln.m. 0.46 50.00 23.00
f. Concrete Saw blade pc 0.00015 8,000.00 1.20
g. Pipe Sleeve 2" dia ln.m. 0.0086 97.00 0.83
h. Grease/Tar liters 0.0056 300.00 1.68

Sub-Total for F 996.51

G. Direct Unit Cost (E+F) 1,323.09
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 15% of G 198.46
I. Contractor's Profit (CP) 10% of G 132.31
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 82.34
K. Total Unit Cost (G+H+I+J) 1,736.20
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 100(1) Clearing and Grubbing (with Stripping)
Unit of Measurement: LS
Output per hour: 1.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 9.50 96.79 919.51
b. Unskilled Labor 3 9.50 53.92 1,536.72

Sub-Total for A 2,456.23

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
Minor Tools (10% of Labor Cost) 245.62

Sub-Total for B 245.62

C. Total (A+B) 2,701.85
D. Output per hour 1.00
E. Direct Unit Cost (C/D) 2,701.85
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub-Total for F -
G. Direct Unit Cost (E+F) 2,701.85
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 224.57
I. Contractor's Profit (CP) 10% of G 270.18
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 159.83
K. Total Unit Cost (G+H+I+J) 3,356.43
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS

Project Name: Construction of Barangay/Farm to Market Road at Brgy. Dao, Tuy, Batangas

Item No./ Description: 200(1) Aggregate Subbase Course

Unit of Measurement: cu.m.
Output per hour: 50.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 96.79 96.79
b. Unskilled Labor 2 1.00 53.92 107.84

Sub-Total for A 204.63

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10m.t), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B 4,631.50

C. Total (A+B) 4,836.13
D. Output per hour 50.00
E. Direct Unit Cost (C/D) 96.72
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Aggregate Subbase Course cu.m. 1.15 600.00 690.00
(w/ 15% Shrinkage Factor)

Sub-Total for F 690.00

G. Direct Unit Cost (E+F) 786.72
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 15% of G 118.01
I. Contractor's Profit (CP) 10% of G 78.67
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 49.17
K. Total Unit Cost (G+H+I+J) 1,032.57
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 cu.m
49.80

203.81

4,612.97

34,362.00
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/Farm to Market Road at Brgy. Dao, Tuy, Batangas

Item No./ Description: 201(1) Aggregate Base Course

Unit of Measurement: cu.m.
Output per hour: 50.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 96.79 96.79
b. Unskilled Labor 2 1.00 53.92 107.84

Sub-Total for A 204.63

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10m.t), SD100DC 1 1.00 1,846.00 1,846.00
d. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B 4,631.50

C. Total (A+B) 4,836.13
D. Output per hour 50.00
E. Direct Unit Cost (C/D) 96.72
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Aggregate Base Course cu.m. 1.15 625.00 718.75
(w/ 15% Shrinkage Factor)

Sub-Total for F 718.75

G. Direct Unit Cost (E+F) 815.47
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 15% of G 122.32
I. Contractor's Profit (CP) 10% of G 81.55
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 50.96
K. Total Unit Cost (G+H+I+J) 1,070.30
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 cu.m.
49.80

203.81

4,612.97

35,793.75
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 200 Aggregate Subbase Course
Unit of Measurement: cu.m.
Output per hour: 50.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 81.07 81.07
b. Unskilled Labor 2 1.00 45.27 90.54

Sub-Total for A 171.61

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Motorized Road Grader, (140hp) G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10m.t), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B 4,631.50

C. Total (A+B) 4,803.11
D. Output per hour 50.00
E. Direct Unit Cost (C/D) 96.06
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Aggregate Subbase Course cu.m. 1.15 600.00 690.00
(w/ 15% Shrinkage Factor)

Sub-Total for F 690.00

G. Direct Unit Cost (E+F) 786.06
H. Overhead,Contingencies & Miscellaneous(OCM) per DO 197, s. 2016 15% of G 117.91
I. Contractor's Profit (CP) 10% of G 78.61
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 49.12
K. Total Unit Cost (G+H+I+J) 1,031.70
Prepared by:

JERICO O. EVANGELISTA
Engineer I
 DETAILED UNIT PRICE ANALYSIS
Project Name: Construction of Barangay/ Farm to Market Road at
Brgy. Salong, Calaca, Batangas
Item No./ Description: 201(1) Aggregate Base Course
Unit of Measurement: cu.m.
Output per hour: 50.00
Designation No. of Person No. of Hours Hourly Rate Amount
A Labor
a. Construction Foreman 1 1.00 81.07 81.07
b. Unskilled Labor 2 1.00 45.27 90.54

Sub-Total for A 171.61

N ame and Capacity No. of Units No. of Hours Hourly Rate Amount
B. Equipment
a. Motorized Road Grader (140hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10m.t), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Sub-Total for B 4,631.50

C. Total (A+B) 4,803.11
D. Output per hour 50.00
E. Direct Unit Cost (C/D) 96.06
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Aggregate Base Course cu.m. 1.15 625.00 718.75
(w/ 15% Shrinkage Factor)

Sub-Total for F 718.75

G. Direct Unit Cost (E+F) 814.81
H. Overhead, Contingencies & Miscellaneous (OCM), per DO 197, 2016 15% of G 122.22
I. Contractor's Profit (CP) 10% of G 81.48
J. Value Added Tax (VAT), per DO 197, 2016 5% of (G+H+I) 50.93
K. Total Unit Cost (G+H+I+J) 1,069.44
Prepared by:

JERICO O. EVANGELISTA
Engineer I