Republic of the Philippines

Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

ESTIMATED QUANTITIES
Base cost of Sand and Gravel= 120.00/cu.m. Cost of Fuel=41/L
Name of Barangay Vol of Concrete Clearing and Grubbing Common Excavation Sand, cu.m. Cost Gravel, cu.m. Cost Fuel Cost Spare Parts TOTAL CONTINGENCY TOTAL PROJECT COST
Abut 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 228,914.58 148,184.10 428,256.58 42,825.66 471,082.23
Alunan 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 232,275.69 153,596.70 437,030.29 43,703.03 480,733.31
Arellano 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 232,028.80 152,403.16 435,589.86 43,558.99 479,148.84
Aurora 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 258,647.49 163,696.02 473,501.41 47,350.14 520,851.55
Barucboc 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 260,081.16 165,208.78 476,447.83 47,644.78 524,092.62
Callangigan 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 235,146.96 150,356.46 436,661.32 43,666.13 480,327.45
Dummon 526.32 1,052.63 105.26 236.84 28,421.05 473.68 56,842.11 454,965.79 287,767.94 827,996.89 82,799.69 910,796.58
Estrada 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 256,493.71 166,648.35 474,299.95 47,429.99 521,729.94
Lepanto 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 222,255.93 144,890.18 418,304.01 41,830.40 460,134.41
Mangga 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 247,343.69 159,979.18 458,480.76 45,848.08 504,328.83
Minagbag 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 243,658.25 154,299.00 449,115.14 44,911.51 494,026.66
Samonte 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 231,942.76 153,432.01 436,532.66 43,653.27 480,185.92
San Juan 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 259,533.12 167,616.19 478,307.20 47,830.72 526,137.92
Santos 315.79 631.58 63.16 142.11 17,052.63 284.21 34,105.26 235,315.10 154,564.54 441,037.54 44,103.75 485,141.30
Turrod 526.32 1,052.63 105.26 236.84 28,421.05 473.68 56,842.11 456,003.87 289,174.30 830,441.32 83,044.13 913,485.45
TOTAL 2,321.05 ₱ 278,526.32 4,642.11 ₱ 557,052.63 ₱ 4,054,606.90 ₱ 2,611,816.91 ₱ 7,502,002.76 ₱ 750,200.28 ₱ 8,252,203.04

Prepared by: Recommending Approval: Approved:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG Hon. JIMMY S. GAMAZON JR.
Engineer Municipal Engineer Municipal Mayor
 item capacity, cu.m. loads total volume price total price
1 forward 6.00 23.00 138.00 300.00 41,400.00
2 dump truck 18.00 12.00 216.00 300.00 64,800.00
3 forward 6.00 1.00 6.00 300.00 1,800.00
4 forward 6.00 3.00 18.00 300.00 5,400.00
5 dump truck 18.00 5.00 90.00 300.00 27,000.00
6 forward 6.00 41.00 246.00 300.00 73,800.00
7 dump truck 18.00 14.00 252.00 300.00 75,600.00
8 forward 6.00 16.00 96.00 300.00 28,800.00
9 dump truck 18.00 8.00 144.00 300.00 43,200.00
10 forward 6.00 18.00 108.00 300.00 32,400.00
11 dump truck 18.00 8.00 144.00 300.00 43,200.00
12 forward 6.00 17.00 102.00 300.00 30,600.00
13 dump truck 18.00 8.00 144.00 300.00 43,200.00
14 forward 6.00 6.00 36.00 300.00 10,800.00
15 dump truck 18.00 4.00 72.00 300.00 21,600.00
16 forward 6.00 16.00 96.00 300.00 28,800.00
17 dump truck 18.00 12.00 216.00 300.00 64,800.00
18 forward 6.00 50.00 300.00 300.00 90,000.00
19 dump truck 18.00 28.00 504.00 300.00 151,200.00
20 forward 6.00 39.00 234.00 300.00 70,200.00
21 dump truck 18.00 17.00 306.00 300.00 91,800.00
22 forward 6.00 1.00 6.00 300.00 1,800.00
23 forward 6.00 14.00 84.00 300.00 25,200.00
24 dump truck 18.00 6.00 108.00 300.00 32,400.00
25 forward 6.00 4.00 24.00 300.00 7,200.00
26 dump truck 18.00 3.00 54.00 300.00 16,200.00
27 dump truck 18.00 2.00 36.00 300.00 10,800.00
28 forward 6.00 16.00 96.00 300.00 28,800.00
29 dump truck 18.00 2.00 36.00 300.00 10,800.00
30 forward 6.00 47.00 282.00 300.00 84,600.00
31 dump truck 18.00 18.00 324.00 300.00 97,200.00
32 forward 6.00 18.00 108.00 300.00 32,400.00
33 dump truck 18.00 9.00 162.00 300.00 48,600.00
34 forward 6.00 30.00 180.00 300.00 54,000.00
35 dump truck 18.00 14.00 252.00 300.00 75,600.00
36 forward 6.00 12.00 72.00 300.00 21,600.00
37 dump truck 18.00 4.00 72.00 300.00 21,600.00
38 forward 6.00 24.00 144.00 300.00 43,200.00
39 dump truck 18.00 11.00 198.00 300.00 59,400.00
40 forward 6.00 5.00 30.00 300.00 9,000.00
41 dump truck 18.00 1.00 18.00 300.00 5,400.00
42 forward 6.00 4.00 24.00 300.00 7,200.00
43 dump truck 18.00 1.00 18.00 300.00 5,400.00
44 forward 6.00 8.00 48.00 300.00 14,400.00
45 dump truck 18.00 2.00 36.00 300.00 10,800.00
46 forward 6.00 18.00 108.00 300.00 32,400.00
47 dump truck 18.00 6.00 108.00 300.00 32,400.00
48 dump truck 18.00 1.00 18.00 300.00 5,400.00
49 dump truck 18.00 1.00 18.00 300.00 5,400.00
50 forward 6.00 31.00 186.00 300.00 55,800.00
51 dump truck 18.00 13.00 234.00 300.00 70,200.00
52 forward 6.00 35.00 210.00 300.00 63,000.00
53 dump truck 18.00 15.00 270.00 300.00 81,000.00
54 forward 6.00 21.00 126.00 300.00 37,800.00
55 dump truck 18.00 11.00 198.00 300.00 59,400.00
56 forward 6.00 9.00 54.00 300.00 16,200.00
57 forward 6.00 7.00 42.00 300.00 12,600.00
58 forward 6.00 13.00 78.00 300.00 23,400.00
59 forward 6.00 1.00 6.00 300.00 1,800.00
60 -
61 -
62 -
63 -
7,536.00 2,260,800.00
Column1 Column2
forward 6.00
dump truck 18.00
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROGRAM OF WORK/BUDGET COST

Project : PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

Location :
Station Limits : STA. 0+000 - STA. 0+701.75
Appropriation :
Source of Fund :

DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

A. EARTHWORKS 1.00 L.S. #NAME? #NAME?
B. ROAD CONSTRUCTION 1.00 L.S. #NAME? #NAME?
TOTAL DIRECT COST #NAME?

BREAKDOWN OF EXPENDITURES
AS SUBMITTED AS SUBMITTED
1. Labor #NAME? A. Total Direct Cost #NAME?
2. Materials #NAME? B. OCM & Profit
3. Rental of Equipment #NAME? C. Value Added Tax
4. Provisional Sum D. Total Construction Cost
5. OCM & Profit E. Eng'g & Admin. Overhead, %
6. Value Added Tax F. RROW Acquisition .
7. EAO, % G. Contingency #NAME?
8. RROW Acquisition
9. Contingency #NAME?
10. TOTAL ESTIMATED COST #NAME? H. TOTAL ESTIMATED COST #NAME?

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer

Approved by:

Hon. JIMMY S. GAMAZON JR.

Municipal Mayor
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

APPROVED BUDGET FOR THE CONTRACT

DESCRIPTION QTY UNIT ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST
A. EARTHWORKS 1.00 L.S.
#NAME? #NAME?
B. ROAD CONSTRUCTION 1.00 L.S.
#NAME? #NAME?
TOTAL #NAME? #NAME?

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer

Approved by:

Hon. JIMMY S. GAMAZON JR.

Municipal Mayor
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

APPROVED BUDGET FOR THE CONTRACT

DESCRIPTION QTY UNIT UNIT COST ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST

A. EARTHWORKS

A.1. Clearing and Grubbing #NAME? sq.m. 9.53 #NAME? #NAME?

A.2. Common Excavation #NAME? cu.m. 80.01 #NAME? #NAME?

TOTAL OF PART B #NAME? #NAME?

B. ROAD CONSTRUCTION

B.1. Class "A" Concrete #NAME? cu.m. 4,164.78 #NAME? #NAME?

TOTAL OF PART E #NAME? #NAME?

TOTAL #NAME?
#NAME?

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer

Approved by:

Hon. JIMMY S. GAMAZON JR.

Municipal Mayor
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

Base Data of Hauling Distances of Construction Materials

Hauling Distances (km.)

Type I Type II Type III Type IV Type V
Base Cost/ Good Poorly
Item Description Source Location Quarry Fee Unit Good Poorly
Maintained Maintained Manual Total
Maintained Maintained
Concrete/ Concrete/ Hauling Distance
Gravel Road Gravel Road
Asphalt Asphalt
1 Cement Roxas, Isabela 276.00 bag 24.00 - - 1.00 25.00
2 Sand & Gravel Pinukpok, Kalinga Quarry 120.00 cu.m. 56.50 - - 2.00 58.50

Prepared by: Approved by:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

DERIVATION OF UNIT COST

(FORCE ACCOUNT WORKS)

II. Equipment Rental

"Schedule "B" of the Revised Rental Rates"
EQUIPMENT RENTAL FUEL CONSUMPTION
1 160 HP DOZER 1,303.34 /hr. 17.00 lit/hr.
2 LOADER 1.0 m3 734.09 /hr. 9.00 lit/hr.
3 6X6 CARGO TRUCK 304.23 /hr. 15.00 lit/hr.
4 1 BAGGER MIXER 99.14 /hr. 1.26 lit/hr.
note: Cost of Fuel = 41 /liter
III. Hauling of Construction Materials
1. Cement
Hauling from Source to Dumpsite
AHD = 25.00 kms. Speed (kph)
with Load w/o Load
Type of Road : Type I = 24.00 kms. 35.00 45.00
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
: Type V (Manual Hauling) = - kms. 2.00 5.00
Utilized : 6x6 Cargo Truck with five (5) Laborers
truck rental = 304.23 /hr.
Labor per day = 5 - Laborers x /day = - /day
Base Cost = 276.00 /bag
Capacity of Truck = 150 bags/trip
Capability of five (5) Laborers
Loading = 300 bags/hr
Unloading = 300 bags/hr
a. Hauling from Source To Dump Site
Cycle Time
with load = 24.00 kms. / 35.00 km./hr. = 0.69 hrs./trip
T-I
without load = 24.00 kms. / 45.00 km./hr. = 0.53 hrs./trip
with load = - kms. / 25.00 km./hr. = - hrs./trip
T-II
without load = - kms. / 35.00 km./hr. = - hrs./trip
with load = - kms. / 30.00 km./hr. = - hrs./trip
T-III
without load = - kms. / 35.00 km./hr. = - hrs./trip
with load = 1.00 kms. / 20.00 km./hr. = 0.05 hrs./trip
T-IV
without load = 1.00 kms. / 25.00 km./hr. = 0.04 hrs./trip
Loading = 150 bags/trip / 300 bags/hr = 0.50 hrs./trip
Unloading = 150 bags/trip / 300 bags/hr = 0.50 hrs./trip
total time = 2.31 hrs./trip
EQUIPMENT:
41.00 lit/hr x 1.31 hrs/trip x 41 /liter
Fuel = = 14.67 /bag
150 bags/trip
304.23 /hr. x 2.31 hrs/trip
Spare Parts = = 4.68 /bag
150 bags/trip
note: Time for Loading & Unloading and Manual Hauling were excluded from the fuel consumption.
Manual Hauling from Dump Site to Job Site
Utilize : 1 Laborer @ 558.75 /day
Capability : 1 bag/trip
Cycle Time
with load = - kms. / 2.00 km./hr. = - hrs./trip
T-V
without load = - kms. / 5.00 km./hr. = - hrs./trip
total time = - hrs./trip
SUMMARY:
Base Cost = 276.00 /bag
Fuel Cost = 14.67 /bag
Spare Parts = 4.68 /bag
TOTAL = 295.35 /bag
 6. Sand and Gravel
a. Quarrying
Utilized : 160 HP Dozer
Production : 65 cu. m./hr.
Rental : 1,303.34 /hr. (incl. Fuel & operator)
EQUIPMENT:
17.00 lit/hr x 41 /liter
Fuel = = 10.72 /cu.m.
65 cu. m./hr.
1,303.34 /hr.
Spare Parts = = 20.05 /cu.m.
65 cu. m./hr.

b. Loading
Utilized : 1.0 cu.m. Loader
Production : 55 cu. m./hr.
Rental : 734.09 /hr. (incl. Fuel & operator)
EQUIPMENT:
9.00 lit/hr x 41 /liter
Fuel = = 6.71 /cu.m.
55 cu. m./hr.
734.09 /hr.
Spare Parts = = 13.35 /cu.m.
55 cu. m./hr.

c. Hauling
c.1. Hauling from Quarry Site to Dumpsite
AHD = 58.50 kms. Speed (kph)
with Load w/o Load
Type of Road : Type I = 56.50 kms. 35.00 45.00
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 2.00 kms. 20.00 25.00
: Type V (Manual Hauling) = - kms. 2.00 5.00
Utilized : 6x6 Cargo Truck with five (5) Laborers
truck rental = 304.23 /hr.
Labor per day = 5 - Laborers x /day = - /day
Base Cost = 120.00 /cu.m.
Capacity of Truck = 4 cu.m./trip
Capability of five (5) Laborers
Cycle Time
with load = 56.50 kms. / 35.00 km./hr. = 1.61 hrs./trip
T-I
without load = 56.50 kms. / 45.00 km./hr. = 1.26 hrs./trip
with load = - kms. / 25.00 km./hr. = - hrs./trip
T-II
without load = - kms. / 35.00 km./hr. = - hrs./trip
with load = - kms. / 30.00 km./hr. = - hrs./trip
T-III
without load = - kms. / 35.00 km./hr. = - hrs./trip
with load = 2.00 kms. / 20.00 km./hr. = 0.10 hrs./trip
T-IV
without load = 2.00 kms. / 25.00 km./hr. = 0.08 hrs./trip
Loading, Unloading, Maneuvering, delays, etc. = 0.12 hrs./trip
total time = 3.17 hrs./trip
EQUIPMENT:
15.00 lit/hr x 3.05 hrs/trip x 41 /liter
Fuel = = 468.91 /cu.m.
4 cu.m./trip
304.23 /hr. x 3.17 hrs/trip
Spare Parts = = 240.84 /cu.m.
4 cu.m./trip

SUMMARY:
SAND GRAVEL
Base Cost = 120.00 /cu.m. = 120.00 /cu.m.
Fuel Cost = 468.91 /cu.m. = 468.91 /cu.m.
Spare Parts = 240.84 /cu.m. = 240.84 /cu.m.
TOTAL = 829.75 /cu.m. = 829.75 /cu.m.

SUMMARY

Base Hauling Cost

Materials
Cost Labor Depreciation Spare Part Fuel Total
1 Cement 276.00 - - 4.68 14.67 295.35
2 Sand 120.00 - - 240.84 468.91 829.75
3 Gravel 120.00 - - 240.84 468.91 829.75
IV. Items of Works
A. CONCRETING WORKS
1. Class "A" Reinforced Concrete (Road concreting, Brgy Road)
a. Materials
Materials
Description Base Cost Labor Depreciation Spare Parts Fuel
per cubic meter
Cement 9.50 2,622.00 - - 44.49 139.37
Sand 0.45 54.00 - - 108.38 211.01
Gravel 0.90 108.00 - - 216.75 422.02
TOTAL 2,784.00 - - 369.62 772.40

c. Equipment
utilize : 1 - bagger concrete mixer
rental = 99.14 /hr.
9.50 bag/cu.m. x 10 min./bag
Time of Mixer/cu.m. = = 1.583 hr./cu.m.
60 min./hr.
Fuel = 1.26 lit./hr. x 1.5833 hr./cu.m. x 41 /liter = 81.80 /cu.m.
Spare Parts = 99.14 /hr. x 1.5833 hr./cu.m. x = 156.97 /cu.m.

SUMMARY
a. Materials = 2,784.00 /cu.m.
c. Depreciation = - /cu.m.
d. Spare Parts = 526.59 /cu.m.
e. Fuel = 854.19 /cu.m.
UNIT COST = 4,164.78 /cu.m.

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

DERIVATION OF UNIT COST

(FORCE ACCOUNT WORKS)

II. Equipment Rental

"Schedule "B" of the Revised Rental Rates"
EQUIPMENT RENTAL FUEL CONSUMPTION
1 160 HP DOZER 1,303.34 /hr. 17.00 lit/hr.
note: Cost of Fuel = 41 /liter

IV. Items of Works

A. CLEARING & GRUBBING
utilized = 160 HP Dozer
production = 210 sq.m./hr.
rental = 1,303.34 /hr.
EQUIPMENT:
17.00 lit/hr x 41.00 /lit.
Fuel = = 3.32 /sq.m.
210 sq.m./hr.
1,303.34 /hr.
Spare Parts = = 6.21 /sq.m.
210 sq.m./hr.
SUMMARY
b. Spare Parts = 6.21 /sq.m.
c. Fuel = 3.32 /sq.m.
UNIT COST = 9.53 /sq.m.

B. STRUCTURE EXCAVATION
1. Common Materials
a. Using Dozer
utilized = 160 HP Dozer
production = 25 cu.m./hr.
rental = 1,303.34 /hr.
EQUIPMENT:
17.00 lit/hr x 41.00 /lit.
Fuel = = 27.88 /cu.m.
25 cu.m./hr.
1,303.34 /hr.
Spare Parts = = 52.13 /cu.m.
25 cu.m./hr.
SUMMARY
c. Spare Parts = 52.13 /cu.m.
d. Fuel = 27.88 /cu.m.
UNIT COST = 80.01 /cu.m.

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

MINIMUM EQUIPMENT REQUIREMENT

Equipment Description Capacity No. of Equipments
1. Bulldozer (D6H SERIES II PSDS/DD) 1.00

2. One Bagger Mixer 4-6 ft³/min. 1.00

3. Cargo/Service Truck(All Models) 9-10mt 1.00

4. Payloader (LX80-2C) 1.50 m³ 1.00

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer

Approved by:

Hon. JIMMY S. GAMAZON JR.

Municipal Mayor
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

DETAILED UNIT PRICE ANALYSIS

Clearing and Grubbing
Name and Capacity No. of units No. of Hours Hourly Rate Amount
A. EQUIPMENT

A.1. Bulldozer (D6H SERIES II PSDS/DD) 1.00 #NAME? 1,303.34 #NAME?

A.1. Fuel Consumption 1.00 #NAME? 697.00 #NAME?

Total Unit Cost #NAME?

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer

Approved by:

Hon. JIMMY S. GAMAZON JR.

Municipal Mayor
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

DETAILED UNIT PRICE ANALYSIS

Structure Excavation
Name and Capacity No. of units No. of Hours Hourly Rate Amount
A. EQUIPMENT

A.1. Bulldozer (D6H SERIES II PSDS/DD) 1.00 #NAME? 1,303.34 #NAME?

A.1.1 Fuel Consumption 1.00 #NAME? 697.00 #NAME?

Total Unit Cost #NAME?

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer

Approved by:

Hon. JIMMY S. GAMAZON JR.

Municipal Mayor
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

DETAILED UNIT PRICE ANALYSIS

Class "A" Concrete
Name and Capacity No. of units No. of Hours Hourly Rate Amount
A. EQUIPMENT

A.1. One Bagger Mixer 1.00 #NAME? 99.14 #NAME?

A.1. Fuel Consumption 1.00 #NAME? 51.66 #NAME?

A.2. Bulldozer (D6H SERIES II PSDS/DD) 1.00 #NAME? 1,303.34 #NAME?

A.2. Fuel Consumption 1.00 #NAME? 697.00 #NAME?

A.3. Payloader (LX80-2C) 1.00 #NAME? 734.09 #NAME?

A.3. Fuel Consumption 1.00 #NAME? 369.00 #NAME?

A.4. Cargo/Service Truck(All Models) 1.00 #NAME? 304.23 #NAME?

A.4. Fuel Consumption 1.00 #NAME? 615.00 #NAME?

B. MATERIALS

A.1. Cement #NAME? 276.00 #NAME?

A.2. Sand #NAME? 120.00 #NAME?

A.3. Gravel #NAME? 120.00 #NAME?

Total Unit Cost #NAME?

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer

Approved by:

Hon. JIMMY S. GAMAZON JR.

Municipal Mayor
 Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER

PROPOSED ROAD CONCRETING FOR 15 BARANGAYS

STA. 0+000 - STA. 0+701.75
SUMMARY OF QUANTITES

DESCRIPTION QTY UNIT UNIT COST ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST
A. EARTHWORKS

A.1. Clearing and Grubbing #NAME? sq.m. 9.53 #NAME? #NAME?

A.2. Common Excavation #NAME? cu.m. 80.01 #NAME? #NAME?

TOTAL OF PART A #NAME? #NAME?

B. ROAD CONSTRUCTION

B.1. Class "A" Concrete #NAME? cu.m. 4164.78 #NAME? #NAME?

TOTAL OF PART B #NAME? #NAME?

TOTAL #NAME? #NAME?

Prepared by: Recommending Approval:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Municipal Engineer

Approved by:

Hon. JIMMY S. GAMAZON JR.

Municipal Mayor