Stations:
Length:
MARK-UPS IN
TOTAL - MARK
ESTIMATED PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST
OCM PROFIT %
(1) (2) (3) (4) (5) (6) (7) (8)
Prepared/Submitted by:
TOTAL - MARK-UPS
TOTAL
VAT TOTAL COST UNIT COST
INDIRECT COST
VALUE
(9) (10) (11) (12) (13)
(5) x (8) 5%[(5)+(9)] (9) + (10) (5) + (11) (12)/ (3)
Approved by:
LORETO B. DACOROON
Assistant District Engineer
(Caretaker)
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra
PROGRAM OF WORK
100.00%
ESTIMATED COST OF PROP
ITEM DESCRIPTION
UNIT QUANTITY
PART II OTHER GENERAL REQUIREMENTS
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard l.s. 1.00
B.7 Occupational Safety and Health Program month 2.00
PART F BRIDGE CONSTRUCTION
403 (4) Structural Steel, furnished, and fabricated - Purlins kgs. 1,581.50
403 (5) Structural Steel, furnished, fabricated, and erected - Truss kgs. 4,979.15
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
801(1) Removal of Actual Structures/Obstruction ( Roof Framing) l.s. 1.00
PART B PLAIN AND REINFORCED CONCRETE WORKS
903(2) Forms and Falseworks l.s 1.00
DIVISION IIBUILDINGS
PART C FINISHING
1003(1) c2 Ceiling (6.0mm Wood Frame Marine Plywood) sq.m. 123.00
1014(1)b2 Prepainted Metal Sheets (Rib Type t=0.427mm) sq.m 232.40
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll ln.m. 14.00
1013(2) b Fabricated Metal Roofing Accessory -Flashings ln.m. 33.20
1013(2)c Fabricated Metal Roofing Accessory - Gutters ln.m. 28.00
1013(3) Roof Ventilators each 0.48
1032(1)a Painting Works - Masonry and Fiber Cement Painting sq.m. 864.09
1032(1)c Painting Works - Wood Paint sq.m. 135.30
PART D ELECTRICAL
1100(14) Octagonal Junction Box PVC pcs. 7.00
1100(15) Utility Boxes PVC pcs. 19.00
1100(22) Grounding Rod Copperweld length 2.00
1101(1)b2 Electrical Wire - 2.0mm TWG/THHN mtr. 500.00
1101(1)b4 Electrical Wire - 3.5mm TWG/THHN mtr. 400.00
1101(1)b8 Electrical Wire - 8.0mm TWG/THHN roll 100.00
1101(7)a1 Single Pole Wall Switch on one Switch Plate set 4.00
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) set 3.00
1101(8)a2 Duplex Convenience Receptacles/Outlets set 12.00
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) set 1.00
1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) sets 8.00
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet sets 8.00
Prepared : Checked :
Submitted : Approved :
GRAM OF WORK
n/a
n/a
n/a
n/a
:
:
No. of Span : ____na____ No. of Piers : n/a
1
n/a
65 c.d.
EQUIPMENT
DESCRIPTION NEEDED
4,578.78 4,578.78
4,792.10 9,584.19
68.16 107,798.15
80.25 399,591.21
51,926.23 51,926.23
34,196.53 34,196.53
579.11 71,230.51
477.12 110,883.12
346.69 4,853.65
295.61 9,814.39
291.48 8,161.53
23,432.40 11,247.55
325.71 281,446.53
128.09 17,330.86
75.13 525.89
129.39 2,458.35
687.76 1,375.53
38.02 19,009.09
38.84 15,534.13
57.70 5,769.98
439.18 1,756.74
448.72 1,346.16
517.59 6,211.04
17,987.48 17,987.48
1,375.85 11,006.83
627.73 5,021.83
I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
K. APPROPRIATION P 1,236,000.00
LORETO B. DACOROON
Assistant District Engineer
(Caretaker)
SUMMARY OF ESTIMATES
Prepared by:
ERNESTO B. BELMES
Engineer ll
Checked by:
Submitted by:
EDWIN T. BRINGAS
Chief, Maintenance Section
Name of Project: : Repair and Maintenance of LTO Building
Location: : Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor:
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment:
ITEM 403 (5) : Structural Steel, furnished, fabricated, and erected - Truss
Unit of Measurement= kgs. Quantity= 4,979.15
Output= 17 kgs./hr. Duration= 292.89 hours
Say 292.00 hours
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor:
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment:
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 3 71.95
Skilled 2 3 52.06
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1100(22) : Grounding Rod Copperweld
Unit of Measurement= length Quantity= 2.00
Output= Duration= 2.00
Say 2.00
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 2 71.95
Skilled 1 2 52.06
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 5 71.95
Skilled 4 7 52.06
Unskilled 2 4 40.15
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 5 71.95
Skilled 4 6 52.06
Unskilled 2 3 40.15
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 2 71.95
Skilled 4 2 52.06
Unskilled 2 1 40.15
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Skilled 2 3 71.95
Unskilled 2 3 52.06
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
3. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1101(7)a2 : Duplex(2 Single Pole Wall Switch on one Switch Plate)
Unit of Measurement= set Quantity= 3.00
Output= 1.25 set/hr. Duration= 2.40
Say 2.00
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Skilled 2 2 71.95
Unskilled 2 2 52.06
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
3. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Skilled 2 10 71.95
Unskilled 2 10 52.06
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1102(1)a1 : Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
Unit of Measurement= set Quantity= 1.00
Output= 0.3 set/hr. Duration= 4.00
Say 4.00
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 2 71.95
Skilled 2 4 52.06
Unskilled 1 2 40.15
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1103(2)a33 : Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted)
Unit of Measurement= sets Quantity= 8.00
Output= 1.0 set/hr. Duration= 8.00
Say 8.00
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 4 71.95
Skilled 2 8 52.06
Unskilled 2 4 40.15
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 1103(7)a5 : Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet
Unit of Measurement= sets Quantity= 8.00
Output= 1.0 set/hr. Duration= 8.00
Say 8.00
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor:
Foreman 1 4 71.95
Skilled 2 8 52.06
Unskilled 2 4 40.15
Sub-Total for 1
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
3. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
99.00
108.00
P 207.00
P 400.68
P 100.17
P 25.04
P 525.89
P 75.13
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
215.85
312.36
P 528.21
Amount
52.82
P 52.82
Amount
608.00
684.00
P 1,292.00
P 1,873.03
P 468.26
P 117.06
P 2,458.35
P 129.39
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
143.90
104.12
P 248.02
Amount
P -
Amount
500.00
300.00
P 800.00
P 1,048.02
P 262.01
P 65.50
P 1,375.53
P 687.76
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
377.74
1,457.68
281.05
P 2,116.47
Amount
211.65
P 211.65
Amount
12,000.00
155.00
2,660.00
P 12,155.00
P 14,483.11
P 3,620.78
P 905.19
P 19,009.09
P 38.02
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
323.78
1,249.44
240.90
P 1,814.12
Amount
181.41
P 181.41
Amount
9,600.00
240.00
62.00
P 9,840.00
P 11,835.53
P 2,958.88
P 739.72
P 15,534.13
P 38.84
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
107.93
416.48
80.30
P 604.71
Amount
60.47
P 60.47
Amount
3,700.00
31.00
P 3,731.00
P 4,396.18
P 1,099.04
P 274.76
P 5,769.98
P 57.70
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
431.70
312.36
P 744.06
Amount
74.41
P 74.41
Amount
520.00
P 520.00
P 1,338.47
P 334.62
P 83.65
P 1,756.74
P 439.18
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
287.80
208.24
P 496.04
Amount
49.60
P 49.60
Amount
480.00
P 480.00
P 1,025.64
P 256.41
P 64.10
P 1,346.16
P 448.72
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
1,439.00
1,041.20
P 2,480.20
Amount
248.02
P 248.02
Amount
2,004.00
P 2,004.00
P 4,732.22
P 1,183.06
P 295.76
P 6,211.04
P 517.59
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
143.90
416.48
80.30
P 640.68
Amount
64.07
P 64.07
Amount
900.00
700.00
400.00
1,000.00
10,000.00
P 13,000.00
P 13,704.75
P 3,426.19
P 856.55
P 17,987.48
P 17,987.48
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
287.80
832.96
321.20
P 1,441.96
Amount
144.20
P 144.20
Amount
6,800.00
P 6,800.00
P 8,386.16
P 2,096.54
P 524.13
P 11,006.83
P 1,375.85
ETAILED UNIT PRICE ANALYSIS
hours
hours
Amount
287.80
832.96
321.20
P 1,441.96
Amount
144.20
P 144.20
Amount
2,240.00
P 2,240.00
P 3,826.16
P 956.54
P 239.13
P 5,021.83
P 627.73
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Skilled 1 10 52.06
Labor 1 10 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 10%
VAT 5%
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Sub-Total for 1
2. Equipment:
NONE
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM 10%
VAT 5%
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Foreman 1 40 71.95
Skilled 1 40 52.06
Unskilled 4 40 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Foreman 1 8 71.95
Skilled 4 15 52.06
Unskilled 4 8 40.15
Sub-Total for 1
2. Equipment:
Minor Tools
10% of Labor Cost 1 15
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Foreman 1 19 71.95
Skilled 4 19 52.06
Unskilled 4 10 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Foreman 1 42 71.95
Skilled 4 56 52.06
Unskilled 2 42 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Foreman 1 3 71.95
Skilled 2 3 52.06
Unskilled 2 3 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Skilled 2 7 52.06
Unskilled 2 7 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Skilled 2 5 52.06
Unskilled 2 5 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Foreman 1 35 78.12
Skilled 6 69 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Name of Project: Repair and Maintenance of LTO Building
Location: Zone 5, Bangued Abra
1. Labor:
Foreman 1 47 78.12
Skilled 2 47 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
520.60
401.50
P 922.10
Amount
92.21
P 92.21
Amount
1,600.00
950.00
80.00
320.00
P 2,950.00
P 3,964.31
P 396.43
P 218.04
TAILED UNIT PRICE ANALYSIS
P 4,578.78
P 4,578.78
TAILED UNIT PRICE ANALYSIS
Amount
2,343.60
416.48
321.20
P 3,081.28
Amount
P -
Amount
3,742.96
122.00
1,351.76
P 5,216.72
P 8,298.00
P 829.80
P 456.39
TAILED UNIT PRICE ANALYSIS
P 9,584.19
P 4,792.10
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
2,878.00
2,082.40
6,424.00
P 11,384.40
Amount
27,040.00
1,138.44
P 28,178.44
Amount
P -
P 39,562.84
P 9,890.71
P 2,472.68
P 51,926.23
P 51,926.23
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
539.63
3,123.60
1,204.50
P 4,867.73
Amount
486.77
P 486.77
Amount
17,500.00
3,200.00
P 20,700.00
P 26,054.50
TAILED UNIT PRICE ANALYSIS
P 6,513.62
P 1,628.41
P 34,196.53
P 34,196.53
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
1,381.44
3,998.21
1,541.76
P 6,921.41
Amount
692.14
P 692.14
Amount
14,947.92
31,384.68
324.72
P 46,657.32
P 54,270.87
P 13,567.72
P 3,391.93
P 71,230.51
P 579.11
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
3,021.90
11,661.44
3,372.60
P 18,055.94
Amount
1,805.59
P 1,805.59
Amount
60,424.00
3,276.84
920.00
P 64,620.84
P 84,482.37
P 21,120.59
P 5,280.15
P 110,883.12
P 477.12
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
215.85
312.36
240.90
P 769.11
Amount
76.91
P 76.91
Amount
2,352.00
500.00
345.00
P 2,852.00
P 3,698.02
P 924.51
P 231.13
P 4,853.65
P 346.69
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
728.84
562.10
P 1,290.94
Amount
129.09
P 129.09
Amount
5,577.60
300.00
180.00
P 6,057.60
P 7,477.63
P 1,869.41
P 467.35
P 9,814.39
P 295.61
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
520.60
401.50
P 922.10
Amount
92.21
P 92.21
Amount
4,704.00
500.00
P 5,204.00
P 6,218.31
P 1,554.58
P 388.64
P 8,161.53
P 291.48
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
49.98
38.54
P 88.52
Amount
8.85
P 8.85
Amount
2,600.00
P 2,600.00
P 2,697.37
P 674.34
P 168.59
P 3,540.30
P 7,375.63
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
2,695.14
23,448.96
P 26,144.10
Amount
2,614.41
P 2,614.41
Amount
62,167.00
123,753.00
58,315.00
1,230.00
19,525.00
1,200.00
675.00
5,500.00
1,200.00
6,750.00
P 244,235.00
P 272,993.51
P 68,248.38
P 17,062.09
P 358,303.98
P 414.66
TAILED UNIT PRICE ANALYSIS
hours
hours
Amount
3,671.64
5,324.16
P 8,995.80
Amount
899.58
P 899.58
Amount
2,324.00
1,230.00
550.00
750.00
1,750.00
540.00
P 7,144.00
P 17,039.38
P 4,259.85
P 1,064.96
P 22,364.19
P 165.29
STRUCTURE EXCAVATION
septic tank= 48 cu.m. Area= 2.42 sq.m. H=
48 cu.m.
wall 1
W-1
net area of wall= 61.66 sq.m.
factor= 11 m./sq.m.
length of bars for masonry wall= 678.26 m.
MASONRY WORKS
W-1
area of W 61.66 sq.m.
height of wall= m.
length of wall= m.
area of ramp= sq.m.
area of doors= sq.m.
net area of wall= 61.66
REINFORCED CONCRETE
Note: use Class A concrete mix (1:2:4)
COLUMN
column
Heigth= 4.05
width= 0.25
thickness= 0.25
#= 4
Volume= 1.12
STEEL TRUSS
(3/16"x2-1/2''x2-1/2''x20'Angle bar)
truss 1(2-3/16"x2''x2''x20'Angle bar)
EFF. L NO. NO OF TRUSS LENGTH
16.54 2 7 231.56
15.74 2 7 220.36
0.7 2 7 9.8
1.36 2 7 19.04
2 2 7 28
2.64 2 7 36.96
2.12 2 7 29.68
2.42 2 7 33.88
2.82 2 7 39.48
3.32 2 7 46.48
3.12 2 7 43.68
2.12 2 7 29.68
1.66 2 7 23.24
4.26 2 7 59.64
3.74 2 7 52.36
0.42 2 7 5.88
0.82 2 7 11.48
1.2 2 7 16.8
1.28 2 7 17.92
1.44 2 7 20.16
976.08
TOTAL LENGTH= 976.08 m.
t2,t3,t4(3/16"x1-3/4''x1-3/4''x20'Angle bar)
truss 2
EFF. L NO. NO OF TRUSS LENGTH
19.5 2 2 78
4.76 2 2 19.04
10.44 2 2 41.76
138.8
truss 3
EFF. L NO. NO OF TRUSS LENGTH
19.5 2 2 78
11.48 2 2 45.92
13.74 2 2 54.96
178.88
truss 4
EFF. L NO. NO OF TRUSS LENGTH
9.75 2 1 19.5
4.2 2 1 8.4
10.26 2 1 20.52
48.42
GRAND TOTAL
3/16"x2''x2''x20'Angle bar= 976.08 m 163 pcs
3/16"x1-3/4''x1-3/4''x20'Angle ba 366.1 m 62 pcs
FOR TRUSS
(1.0x2"x6"x20' C-Purlins)
C-PURLINS
EFF. L NO. LENGTH
14 30 420
TOTAL LENGTH= 420 m.
K.G.
418.1
Screening: Capacity of Loader at 200 cu.m. per day is reduced to 50% due to double handling
= 250 CU.M. = 2.5 DAYS
100 CU.M. / DAY
Equipment rental:
Payloader = P 13,864.00 /day x 2.5 DAYS
225 CU.M.
= P 154.04
Total Cost of Aggregates at Quarry Site = 227.61
TOTAL TIME =
NO OF HRS./TRIP = 33 =
60 MINS./HR.
Travel Velocity:
Loaded: 15.00 Kph
Unloaded: 20.00 Kph
Distance: 56.60 Km.
Loaded: 5.00 km. X 60.00 Min./hour
20.00 Kph
= 15.00 minutes
= P 6.11 /bag
= P 160.60 /CU.M.
LOADING TIME = 30
UNLOADING TIME = 1
SLACK TIME = 8
39
TOTAL TIME = 74
O OF HRS./TRIP = 74 = 1.23
60 MINS./HR.
TOTAL = P 1,133.14
/cu.m.
/cu.m.
8 MINS.
15 MINS
10 MINS
33 MINS
0.55 HOURS
P 443.85
P 326.24 /CU.M.
P 326.00 /CU.M.
/hour
/day
/hour
/day
P 281.05
P 941.50
P 1,222.55 per trip
P 1,222.55
per trip
pcs.
1 DUMPTRUCK WITH A CAPACITY OF 4.5 CU.M.
MINS.
MINS.
MINS.
MINS.
MINS
MINS
MINS
HOURS
/CU.M.
/CU.M.
Name of Material Unit DepED Price Unit
#REF! #REF!
Php 150.00
Php 850.00
Php 41.03
Php 50.00
Php 209.00
Php 800.00
Php 850.00
Php 13.00
Php 60.00
Php 354.75
Php 9.50
Php 30.00
Php 31.00
Php 900.00
Php 70.00
Php 50.00
Php 49.00
Php 280.00
Php 70.00
Php 352.50
Php 245.00
311a Portland Cement Concrete Pavement (Conventional Method) sq.m. 0.39 kgs.
Pavement (Conventional Method) 0.285 liters
0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
9.5 bags
Foreman 60 cu.m./hr.
Laborer
Foreman 80 cu.m./hr.
Laborer
Foreman 20 cu.m./hr.
Laborer
Foreman 50 cu.m./hr.
Unskilled
Foreman 50 cu.m./hr.
Unskilled
Foreman 50 cu.m./hr.
Unskilled
Foreman 50 cu.m./hr.
Unskilled
Foreman 50 cu.m./hr.
Unskilled
Cycle Time
Ave. Hauling Distance = 90.00 kms.
Distance from Source to Project Site = 90.00
paved road = 72.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Cargo Truck = 150.00 bags
No. of Laborers = 6.00 Laborers
A) Paved Road
72.00 kms x 60 min/hr
Loaded Trip = = 216.00 mins
20 kms/hr
72.00 kms x 60 min/hr
Unloaded Trip = = 144.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) 18.00 kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
F) Slack Time
= 6.00 min.
Total Cycle Time = 531.20 min.
Hauling Cost
Equipment Cost = 1 Cargo Truck x 6,248.00 /day x 0.40 days =
Labor Cost = 6 Laborers x 312.24 /day x 0.40 days =
Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.
A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.
Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 1.25 days =
1 Payloader x 7,464.00 /day x 1.25 days =
Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.
A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.
Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 0.47 days =
1 Payloader x 7,464.00 /day x 0.47 days =
Unit Cost of Hauling 1,826.60 /cum.
Cost at Source 400.00
Cycle Time
Ave. Hauling Distance = 31.00 kms.
Distance from Source to Project Site = 31.00
paved road = 13.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Dump Truck = 3.00 cum.
A) Paved Road
13.00 kms x 60 min/hr
Loaded Trip = = 39.00 mins
20 kms/hr
13.00 kms x 60 min/hr
Unloaded Trip = = 26.00 mins
30 kms/hr
B) UnPaved Road (National)
18.00 kms x 60 min/hr
Loaded Trip = = 72.00 mins
15 kms/hr
18.00 kms x 60 min/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
0.00 kms x 60 min/hr
Loaded Trip = = 0.00 mins
5 kms/hr
0.00 kms x 60 min/hr
Unloaded Trip = = 0.00 min.
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Total Cycle Time = 195.20 min.
No. of Trips/day 480 / 195.20 = 2.46 trips/day
Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 0.52 days =
1 Payloader x 7,464.00 /day x 0.52 days =
bags/trip
2,499.20
749.38
3,248.58
trips/day
cum./trip
7,430.00
9,330.00
16,760.00
/cum.
/cum.
trips/day
cum./trip
2,793.68
3,508.08
6,301.76
/cum.
/cum.
trips/day
cum./trip
3,090.88
3,881.28
6,972.16
/cum.
/cum.
Tuba NHS (Nangalisan)