ANNEX A

FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST

Project : Appropriation : 30,000,000.00

Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
:
Source of Fund
Project ID : Target Start Date :

Location : Barotac Viejo, Iloilo, Iloilo Total Project Duration : 125 C.D.
Project Description : Road Concreting of 6.1m , 280mm thick PCCP
0.37 Km. Road concreting

AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
PART A FACILITIES FOR THE ENGINEER Err:509 Err:509
PART B OTHER GENERAL REQUIREMENTS Err:509 Err:509
PART C EARTHWORKS Err:509 Err:509
PART D SUBBASE AND BASE COURSE Err:509 464,330.87
PART E SURFACE COURSES Err:509 2,396,207.45
DRAINAGE AND SLOPE PROTECTION
PART G
STRUCTURES Err:509 Err:509
Total Err:509 Err:509

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

AS
DESCRIPTION REQUIRED AS SUBMITTED AS SUBMITTED AS EVALUATED
EVALUATED
1. Labor 1,096,568.52 A. Total Direct Cost 12,290,529.66 12,298,209.66
2. Materials 9,971,422.44 B. OCM and Profit 3,648,554.34
3. Rental of Equipment 1,230,218.69 C. Value Added Tax (5%) 796,954.20
4. Provisional Sum / Daywork D. Total Construction Cost 16,736,038.20
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 3,648,554.34 E. Eng'g & Administrative Overhead, 2.0% 600,000.00
6. Value Added Tax (5%) 796,954.20 F. RROW Acquisition
7. EAO, 2.0% 600,000.00 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 17,343,718.20 H. TOTAL ESTIMATED COST 17,336,038.20

Preparation and Submission: Evaluation: Approval:

Prepared By: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
 Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo

Barotac Viejo, Iloilo, Iloilo

FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT
AS AS AS AS AS AS AS AS
AS SUBMITTED AS SUBMITTED
SUBMITTED EVALUATED EVALUATED SUBMITTED EVALUATED EVALUATED SUBMITTED EVALUATED

PART A FACILITIES FOR THE ENGINEER

#NAME? Err:509 #NAME? Err:509 #NAME? #NAME? Err:509 #NAME?

TOTAL OF PART A #NAME? Err:509

PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/ Sign Board 3.00 ea 16,139.16 5,379.72 21,976.73 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

TOTAL OF PART B Err:509 Err:509

PART C EARTHWORKS
100(1) Clearing and Grubbing 0.29 hec 47,670.29 163,165.00 64,912.72 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 ls Err:509 Err:509 Err:509 Err:509

103(1)a Structure Excavation (Common Soil) 693.05 cu.m. 162,757.87 234.84 221,627.71 Err:509

104(1)a Embankment from Roadway Excavation 132.05 cu.m. 30,774.58 233.05 41,905.80 Err:509

104(2)a Embankment from Borrow (Common Soil) 330.08 cu.m. 135,245.39 409.73 184,163.91 Err:509

105(1)a Subgrade Preparation (Common Material) 2,154.68 sq.m. 34,917.31 16.21 47,546.97 Err:509
TOTAL OF PART C Err:509 Err:509
PART D SUBBASE AND BASE COURSE
200(1) Aggregate SubBase Course 476.24 cu.m. 464,330.87 975.00 632,280.25 Err:509

TOTAL OF PART D 464,330.87 632,280.25

PART E SURFACE COURSES
Portland Cement Concrete Pavement,
311(1)c1 1,826.00 sq.m. 2,396,207.45 1,312.27 3,262,920.36 Err:509
unreinforced (0.23m thk)
TOTAL OF PART E 2,396,207.45 3,262,920.36
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
404(1)a Reinforcing Steel (Grade 40) 15,348.40 kg. 788,858.73 51.40 1,074,190.47 Err:509
405(1)a2 Structural Concrete (Class A, 14days) 408.58 cu.m. 3,227,663.80 7,899.71 4,395,116.10 Err:509
500(1)a1 Pipe Culverts (RCPC, 610mm dia., Class II) 10.00 l.m. 21,942.40 2,194.24 29,879.00 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

506(1) Stone Masonry 892.39 cu.m. 3,549,136.50 3,977.11 4,832,866.09 Err:509

TOTAL OF PART G Err:509 Err:509

PART H MISCELLANEOUS STRUCTURES

#NAME? #NAME? Err:509 Err:509 #REF! #REF! #REF! #REF!
TOTAL OF PART H #REF! #REF!

GRAND TOTAL Err:509 Err:509 #REF!

 Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
Barotac Viejo, Iloilo, Iloilo
FORM POW-2015-01B-00

MINIMUM EQUIPMENT REQUIREMENT

Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment

1 Backhoe 0.80 m3 1 31
2 Backhoe (Wheel Type) 0.28 m3 1 32
3 Concrete Batch Plant 30m3 1 33
4 Dump Truck 12 yd3 1 34
5 Vibratory Roller 10 mt 1 35
6 Transit Mixer 5-6 yd3 1 36
7 Payloader 1.5 m3 1 37
8 Motorized Road Grader 1 38
9 Concrete Vibrator 5 amp 2 39
10 Bar Cutter 1 40
11 Concrete Screeder 1 41
12 Bulldozer 1 42
13 Water Truck 16000 L 1 43
14 Plate Compactor (5 Hp) 1 44
15 Cargo Truck (10T, 270 Hp) 1 45
16 46
17 47
18 48
19 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL 16 SUB-TOTAL
TOTAL 16
 Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
Sara, Ilolilo

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART B OTHER GENERAL REQUIREMENTS
As Submitted #REF! 3.00 ea 12,795.00 3,344.16 16,139.16 30% 4,791.05 1,046.51 21,976.73
B.5 Project Billboard/ Sign Board
As Evaluated
As Submitted #REF! 12,795.00 3,344.16 - 16,139.16 4,791.05 1,046.51 21,976.73
TOTAL OF PART B
As Evaluated
PART C EARTHWORKS
As Submitted #REF! 0.29 hec - 1,205.16 46,465.13 47,670.29 30% 14,151.35 3,091.08 64,912.72
100(1) Clearing and Grubbing
As Evaluated
As Submitted #REF! 693.05 cu.m. 10,076.25 152,681.62 162,757.87 30% 48,316.14 10,553.70 221,627.71
103(1)a Structure Excavation (Common Soil)
As Evaluated
As Submitted #REF! 132.05 cu.m. 1,112.07 29,662.51 30,774.58 30% 9,135.71 1,995.51 41,905.80
104(1)a Embankment from Roadway Excavation
As Evaluated
As Submitted #REF! 330.08 cu.m. 103,150.80 1,519.04 30,575.55 135,245.39 30% 40,148.81 8,769.71 184,163.91
104(2)a Embankment from Borrow (Common Soil)
As Evaluated
As Submitted #REF! 2,154.68 sq.m. 1,652.64 33,264.67 34,917.31 30% 10,365.52 2,264.14 47,546.97
105(1)a Subgrade Preparation (Common Material)
As Evaluated
As Submitted #REF! #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
TOTAL OF PART C
As Evaluated
PART D SUBBASE AND BASE COURSE
As Submitted #REF! 476.24 cu.m. 418,025.49 2,191.64 44,113.74 464,330.87 30% 137,840.80 30,108.58 632,280.25
200(1) Aggregate SubBase Course
As Evaluated
As Submitted #REF! 418,025.49 2,191.64 44,113.74 464,330.87 137,840.80 30,108.58 632,280.25
TOTAL OF PART D
As Evaluated
PART E SURFACE COURSES
Portland Cement Concrete Pavement, unreinforced As Submitted #REF! 1,826.00 sq.m. 1,976,839.65 36,568.91 382,798.89 2,396,207.45 30% 711,335.75 155,377.16 3,262,920.36
311(1)c1
(0.23m thk) As Evaluated
As Submitted #REF! 1,976,839.65 36,568.91 382,798.89 2,396,207.45 711,335.75 155,377.16 3,262,920.36
TOTAL OF PART E
As Evaluated
DRAINAGE AND SLOPE PROTECTION
PART G
STRUCTURES
As Submitted #REF! 15,348.40 kg. 684,922.35 64,079.57 39,856.81 788,858.73 30% 234,179.81 51,151.93 1,074,190.47
404(1)a Reinforcing Steel (Grade 40)
As Evaluated
As Submitted #REF! 408.58 cu.m. 2,555,667.90 498,730.26 173,265.65 3,227,663.80 30% 958,161.05 209,291.24 4,395,116.10
405(1)a2 Structural Concrete (Class A, 14days)
As Evaluated
As Submitted #REF! 10.00 l.m. 15,827.90 2,238.63 3,875.86 21,942.40 30% 6,513.80 1,422.81 29,879.00
500(1)a1 Pipe Culverts (RCPC, 610mm dia., Class II)
As Evaluated
As Submitted #REF! 620.00 m 1,324,115.40 54,705.67 36,064.26 1,414,885.33 30% 420,021.44 91,745.34 1,926,652.11
600(3) Concrete Curb and Gutter
As Evaluated
As Submitted #REF! 892.39 cu.m. 2,872,397.95 419,144.53 257,594.01 3,549,136.50 30% 1,053,593.11 230,136.48 4,832,866.09
506(1) Stone Masonry
As Evaluated
As Submitted #REF! 7,452,931.50 1,038,898.66 510,656.59 9,002,486.75 2,672,469.21 583,747.80 12,258,703.76
TOTAL OF PART G
As Evaluated
PART H MISCELLANEOUS STRUCTURES
As Submitted #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
TOTAL OF PART H
As Evaluated
As Submitted #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
GRAND TOTAL
As Evaluated
 Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Iloilo 3rd District Enginering Office
Barotac Viejo, Iloilo
FORM ABC-2015-02-00
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
Barotac Viejo, Iloilo, Iloilo

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 125 CD
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION VAT TOTAL COST
COST % VALUE COST
AS SUBMITTED #NAME? Err:509 #NAME? #NAME? #NAME? #NAME?
PART A FACILITIES FOR THE ENGINEER
AS EVALUATED

AS SUBMITTED Err:509 29.69% Err:509 Err:509 Err:509 Err:509

PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
AS SUBMITTED Err:509 29.69% Err:509 Err:509 Err:509 Err:509
PART C EARTHWORKS
AS EVALUATED
AS EVALUATED 464,330.87 29.69% 137,840.80 30,108.58 167,949.38 632,280.25
PART D SUBBASE AND BASE COURSE
AS EVALUATED

AS SUBMITTED 2,396,207.45 29.69% 711,335.75 155,377.16 866,712.91 3,262,920.36

PART E SURFACE COURSES
AS EVALUATED

DRAINAGE AND SLOPE PROTECTION AS SUBMITTED Err:509 29.69% Err:509 Err:509 Err:509 Err:509
PART G
STRUCTURES AS EVALUATED

AS SUBMITTED #REF! #REF! #REF! #REF! #REF!

TOTAL
AS EVALUATED #REF!

Preparation and Submission: Evaluation: Approval:

Prepared by: Checked/Submitted by: Evaluated by: Recommending Approval: Approved:

RAFFY L. LENTIJA JENNIFER A. SUDAYAN RITCHEL B. MONDIA RENATO H. COGOLLO RICARDO R. GUTIERREZ
Engineer II Engineer II OIC, Planning & Design Section Asst. District Engineer District Engineer
Planning & Design Section Planning & Design Section
 Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Iloilo 3rd District Enginering Office
Barotac Viejo, Iloilo
FORM ABC-2015-02A-00
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
Barotac Viejo, Iloilo, Iloilo

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 125 CD
ESTIMATED TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
DIRECT COST % VALUE COST
PART A FACILITIES FOR THE ENGINEER
Err:509 Err:509 Err:509 10% Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART A
PART B OTHER GENERAL REQUIREMENTS
3.00 ea 16,139.16 30% 4,791.05 1,046.51 5,837.57 21,976.73 7,325.58
B.5 Project Billboard/ Sign Board
-
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART B
PART C EARTHWORKS
0.29 hec 47,670.29 30% 14,151.35 3,091.08 17,242.44 64,912.72 222,182.10
100(1) Clearing and Grubbing
- - - - -
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
693.05 cu.m. 162,757.87 30% 48,316.14 10,553.70 58,869.84 221,627.71 319.79
103(1)a Structure Excavation (Common Soil)
- - - - -
132.05 cu.m. 30,774.58 30% 9,135.71 1,995.51 11,131.22 41,905.80 317.35
104(1)a Embankment from Roadway Excavation
- - - - -
2,154.68 sq.m. 34,917.31 30% 10,365.52 2,264.14 12,629.66 47,546.97 22.07
105(1)a Subgrade Preparation (Common Material)
Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART C
PART D SUBBASE AND BASE COURSE
476.24 cu.m. 464,330.87 30% 137,840.80 30,108.58 167,949.38 632,280.25 1,327.66
200(1) Aggregate SubBase Course
464,330.87 137,840.80 30,108.58 167,949.38 632,280.25
TOTAL OF PART D
 Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
Iloilo 3rd District Enginering Office
Barotac Viejo, Iloilo
FORM ABC-2015-02A-00
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
Barotac Viejo, Iloilo, Iloilo

APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 125 CD
ESTIMATED TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
DIRECT COST % VALUE COST
PART E SURFACES COURSE
1,826.00 sq.m. 2,396,207.45 30% 711,335.75 155,377.16 866,712.91 3,262,920.36 1,786.92
311(1)c1 Portland Cement Concrete Pavement, unreinforced (0.23m thk)
2,396,207.45 711,335.75 155,377.16 866,712.91 3,262,920.36
TOTAL OF PART E
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
15,348.40 kg. 788,858.73 30% 234,179.81 51,151.93 285,331.74 1,074,190.47 69.99
404(1)a Reinforcing Steel (Grade 40)
408.58 cu.m. 3,227,663.80 30% 958,161.05 209,291.24 1,167,452.29 4,395,116.10 10,757.05
405(1)a2 Structural Concrete (Class A, 14days)
10.00 l.m. 21,942.40 30% 6,513.80 1,422.81 7,936.61 29,879.00 2,987.90
500(1)a1 Pipe Culverts (RCPC, 610mm dia., Class II)
- - -
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 -
620.00 m 1,414,885.33 30% 420,021.44 91,745.34 511,766.78 1,926,652.11 3,107.50
600(3) Concrete Curb and Gutter
- - -
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 -
892.39 cu.m. 3,549,136.50 30% 1,053,593.11 230,136.48 1,283,729.59 4,832,866.09 5,415.64
506(1) Stone Masonry

Err:509 Err:509 Err:509 Err:509 Err:509

TOTAL OF PART G
PART H MISCELLANEOUS STRUCTURES
Err:509 Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART H
Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL

Preparation and Submission: Evaluation:

Prepared by: Reviewed as to Unit Cost:

 DETAILED UNIT PRICE ANALYSIS
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
ITEM NO. : 100(1)
DESCRIPTION : Clearing and Grubbing
Quantity / Unit of measure : 0.29 hectare
Output per hour - As Submitted : 0.05
Output per hour - As Evaluated :

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Foreman 1 1.00 93.75 93.75
Unskilled laborer 2 1.00 56.25 112.50
1.4608
Sub - Total for A.1 - As Submitted 206.25
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
Bulldozer (165 Hp), D6H series II PSDS/DD 1 1 3,379.00 3,379.00
Payloader (1.50 m3) 1 1 1,733.00 1,733.00
Dumptruck (10.0 m3) 2 1 1,420.00 2,840.00

Sub - Total for B.1 - As Submitted 7,952.00

C.1 Total (A.1 + B.1) - As Submitted 8,158.25
D.1 Output per Hour - As Submitted 0.05
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 163,165.00

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 163,165.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 32,120.50
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 16,316.50
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 10,580.10
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 222,182.10

ITEM NO.
DESCRIPTION
Quantity / Unit of measure :
Output per hour - As Submitted
Output per hour - As Evaluated
DETAILED UNIT PRICE ANALYSIS
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
: 103(1)a
: Structure Excavation (Common Soil)
693.05 cu.m.
: 20.00
:

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Foreman 1 1.00 108.74 108.74
Unskilled laborer 3 1.00 60.68 182.04
12.99
Sub - Total for A.1 - As Submitted 290.78
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
Backhoe 1 1 1,537.00 1,537.00
Dumptruck (10.0 m3) 2 1 1,420.00 2,840.00
Minor Tools(10% of Labor) 29.08

Sub - Total for B.1 - As Submitted 4,406.08

C.1 Total (A.1 + B.1) - As Submitted 4,696.86
D.1 Output per Hour - As Submitted 20.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 234.84

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 234.84
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 46.23
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 23.48
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 15.23
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 319.79

ITEM NO.
DESCRIPTION
Quantity / Unit of measure :
Output per hour - As Submitted
Output per hour - As Evaluated
DETAILED UNIT PRICE ANALYSIS
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
: 104(1)a
: Embankment from Roadway Excavation
132.05 cu.m.
: 50.00
:

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
For Excavation Work:
Foreman 1 0.83 108.74 90.25
Unskilled Laborer 2 0.83 60.68 100.73
Spreading and Compaction:
Foreman 1 1.00 108.74 108.74
Unskilled Laborer 2 1.00 60.68 121.36
1.32
Sub - Total for A.1 - As Submitted 421.08
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
For Excavation Work:
Bulldozer (165 Hp), D6H 1 0.83 3,379.00 2,804.57
Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
Dump Truck (10 cu.m.) 2 0.83 1,420.00 2,357.20
Spreading and Compaction:
Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
Water Truck (16000 Ll) 1 0.25 2,450.00 612.50

Sub - Total for B.1 - As Submitted 11,231.66

C.1 Total (A.1 + B.1) - As Submitted 11,652.74
D.1 Output per Hour - As Submitted 50.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 233.05

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 233.05
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 45.88
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 23.31
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 15.11
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 317.35
 DETAILED UNIT PRICE ANALYSIS

ITEM NO. : 104(2)a

DESCRIPTION : Embankment from Borrow (Common Soil)
Quantity / Unit of measure : 330.08 cu.m.
Output per hour - As Submitted : 50.00
Output per hour - As Evaluated :

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor

Foreman 1 1.00 108.74 108.74

Unskilled Laborer 2 1.00 60.68 121.36

1.65
Sub - Total for A.1 - As Submitted 230.10
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment

Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
Water Truck (16000 Ll) 1 0.25 2,450.00 612.50

Sub - Total for B.1 - As Submitted 4,631.50

C.1 Total (A.1 + B.1) - As Submitted 4,861.60
D.1 Output per Hour - As Submitted 50.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 97.23

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
a. Common Borrow (w/ 25% Shringkage Factor) cu.m. 1.25 250 312.5

Sub - Total for F.1 - As Submitted 312.50

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 409.73
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 80.66
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 40.97
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 26.57
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 557.93

Prepared by: Checked/Reviewed by:

0 RITCHEL B. MONDIA
Engineer II OIC, Planning & Design Section

ITEM NO.
DESCRIPTION
Quantity / Unit of measure :
Output per hour - As Submitted
Output per hour - As Evaluated
DETAILED UNIT PRICE ANALYSIS
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
: 105(1)a
: Subgrade Preparation (Common Material)
2,154.68 sq.m.
: 300.00
:

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Foreman 1 1 108.74 108.74
Unskilled Laborer 2 1 60.68 121.36
1.80
Sub - Total for A.1 - As Submitted 230.10
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
Water Truck (16000 L) 1 0.25 2,450.00 612.50

Sub - Total for B.1 - As Submitted 4,631.50

C.1 Total (A.1 + B.1) - As Submitted 4,861.60
D.1 Output per Hour - As Submitted 300.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 16.21

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 16.21
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 3.19
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 1.62
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 1.05
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 22.07

ITEM NO.
DESCRIPTION
Quantity / Unit of measure :
Output per hour - As Submitted
Output per hour - As Evaluated
DETAILED UNIT PRICE ANALYSIS
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
: 200(1)
: Aggregate SubBase Course
476.24 cu.m.
: 50.00
:

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Foreman 1 1 108.74 108.74
Unskilled Laborer 2 1 60.68 121.36
2.38
Sub - Total for A.1 - As Submitted 230.10
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
Vibratory Roller (10 m.t.), SP56 1 1 1,846.00 1,846.00
Water Truck (16000 L) 1 0.25 2,450.00 612.50

Sub - Total for B.1 - As Submitted 4,631.50

C.1 Total (A.1 + B.1) - As Submitted 4,861.60
D.1 Output per Hour - As Submitted 50.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 97.23

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Aggregate SubBase Course (with 15% shrinkage Factor m3 1.15 763.28 877.77

Sub - Total for F.1 - As Submitted 877.77

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 975.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 191.94
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 97.50
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 63.22
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 1,327.66

ITEM NO.
DESCRIPTION
Quantity / Unit of measure :
Output per hour - As Submitted
Output per hour - As Evaluated
DETAILED UNIT PRICE ANALYSIS
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
: 311(1)c1
: Portland Cement Concrete Pavement, unreinforced (0.23m thk)
1,826.00 sq.m.
: 57.50
:

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Foreman 1 1 108.74 108.74
Skilled Laborer 4 1 78.66 314.64
Unskilled 12 1 60.68 728.16
63.51
Sub - Total for A.1 - As Submitted 1,151.54
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
Batching Plant (30m3 cap) 1 1.00 1,759.50 1,759.50
Transit Mixer (5 m3 cap) 4 1.00 1,318.00 5,272.00
Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
Water Truck (1000 gals) 1 1.00 2,450.00 2,450.00
Concrete Saw, Blade φ 14" (7.5 Hp) 1 1.00 32.63 32.63
Concrete Vibrator 2 1.00 91.25 182.50
Bar Cutter 1 0.10 219.75 21.98
Concrete Screeder 1 1.00 545.00 545.00
Minor Tools(5% of labor) 57.58

Sub - Total for B.1 - As Submitted 12,054.18

C.1 Total (A.1 + B.1) - As Submitted 13,205.72
D.1 Output per Hour - As Submitted 57.50
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 229.66

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Reinforcing Steel bars kgs. 0.5000 41.00 20.50
Curing Compound lit. 0.2900 70.00 20.30
Asphalt Sealant lit. 0.1700 45.00 7.65
Sand m3 0.1540 850.00 130.90
Gravel, G1-1/2 m3 0.2800 1,050.00 294.00
Portland Cement bags 2.0000 285.00 570.00
Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
Pipe Sleeve, 2" dia. l.m. 0.0078 97.00 0.76
Grease/Tar lit. 0.0078 300.00 2.34
Steel Forms (Rental) lm 0.4600 76.00 34.96

Sub - Total for F.1 - As Submitted 1,082.61

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,312.27
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 258.33
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 131.23
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 85.09
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 1,786.92
 DETAILED UNIT PRICE ANALYSIS
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
ITEM NO. : 404(1)a
DESCRIPTION : Reinforcing Steel (Grade 40)
Quantity / Unit of measure : 15,348.40 kg.
Output per hour - As Submitted : 180.00
Output per hour - As Evaluated :

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Construction Foreman 1 1.00 108.74 108.74
Sklilled Laborer 2 1.00 78.66 157.32
Laborer 8 1.00 60.68 485.44
106.59
Sub - Total for A.1 - As Submitted 751.50
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
Bar Cutter 1 0.5 219.75 109.88
Bar Bender 1 0.5 351.50 175.75
Cargo Truck (10T, 270 Hp) 1 0.15 1,212.00 181.80

Sub - Total for B.1 - As Submitted 467.43

C.1 Total (A.1 + B.1) - As Submitted 1,218.93
D.1 Output per Hour - As Submitted 180.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 6.77

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Tie Wire (2% of RSB) kg. 0.021 75.00 1.58
Reinforcing Steel Bar, Gr. 40 kg. 1.05 41.00 43.05
(w/ 5% Wastage)
Sub - Total for F.1 - As Submitted 44.63
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 51.40
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 10.12
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 5.14
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 3.33
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 69.99
 DETAILED UNIT PRICE ANALYSIS
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
ITEM NO. : 405(1)a2
DESCRIPTION : Structural Concrete (Class A, 14days)
Quantity / Unit of measure : 408.58 cu.m.
Output per hour - As Submitted : 1.40
Output per hour - As Evaluated :

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Construction Foreman 1 1.00 108.74 108.74
Sklilled Laborer 4 1.00 78.66 314.64
Laborer 8 1.00 60.68 485.44
Installation/Removal of forms
Sklilled Laborer 4 1.00 78.66 314.64
Laborer 8 1.00 60.68 485.44
437.76
Sub - Total for A.1 - As Submitted 1,708.90
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
One Bagger Mixer 1 1 172.00 172.00
Water Truck (16000 L) 1 0.1 2,450.00 245.00
Concrete Vibrator 1 1 91.25 91.25
(Minor tools 5% of labor) 85.45

Sub - Total for B.1 - As Submitted 593.70

C.1 Total (A.1 + B.1) - As Submitted 2,302.60
D.1 Output per Hour - As Submitted 1.40
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 1,644.71

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 9.50 285.00 2,707.50
Sand m3 0.50 850.00 425.00
Gravel (G3/4) m3 1.000 1,050.00 1,050.00
Lumber Good - 4 uses bd.ft. 17.500 50.00 875.00
Marine Plywood (1/2"x4"x8")-4uses pc. 1.600 720.00 1,152.00
Assorted CWN (1kg/100bd. Ft. Of lumber) kg. 0.700 65.00 45.50

Sub - Total for F.1 - As Submitted 6,255.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 7,899.71
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 1,555.13
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 789.97
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 512.24
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 10,757.05
 DETAILED UNIT PRICE ANALYSIS

ITEM NO. : 500(1)a1

DESCRIPTION : Pipe Culverts (RCPC, 610mm dia., Class II)
Quantity / Unit of measure : 10.00 l.m.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Foreman 1 0.44 108.74 47.85
Sklilled 2 0.44 78.66 69.22
Unskilled 4 0.44 60.68 106.80
7.50
Sub - Total for A.1 - As Submitted 223.86
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
Backhoe (0.80 m3) 1 0.22 1,537.00 338.14
Plate Compactor (5 Hp) 1 0.22 123.00 27.06
(Minor tools 10% of labor) 22.39

Sub - Total for B.1 - As Submitted 387.59

C.1 Total (A.1 + B.1) - As Submitted 611.45
D.1 Output per Hour - As Submitted 1.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 611.45

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bags 0.774 285.00 220.59
Sand m3 0.044 850.00 37.40
RC Pipes (610mm dia.) pc. 1.000 1,250.00 1,250.00
Sand Bedding/Selected Sandy Soil m3 0.088 850.00 74.80

Sub - Total for F.1 - As Submitted 1,582.79

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,194.24
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 431.96
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 219.42
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 142.28
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 2,987.90
 DETAILED UNIT PRICE ANALYSIS

ITEM NO. : 600(3)

DESCRIPTION : Concrete Curb and Gutter
Quantity / Unit of measure : 620.00 m
Output per hour - As Submitted : 10.30
Output per hour - As Evaluated :

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Foreman 1 1.00 108.74 108.74
Sklilled 4 1.00 78.66 314.64
Unskilled 8 1.00 60.68 485.44
45.15
Sub - Total for A.1 - As Submitted 908.82
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
Concrete Vibrator 1 1 91.25 91.25
One Bagger Mixer 1 1 172.00 172.00
Water Truck (16000 L) 1 0.1 2,450.00 245.00
(Minor tools 10% of labor) 90.88

Sub - Total for B.1 - As Submitted 599.13

C.1 Total (A.1 + B.1) - As Submitted 1,507.95
D.1 Output per Hour - As Submitted 10.30
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 146.40

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bags 1.290 285.00 367.65
Sand m3 0.070 850.00 59.50
Gravel (G3/4) m3 1.000 1,050.00 1,050.00
Plywood Marine, 1/2 thk pc. 0.240 750.00 180.00
Form Lumber bd.ft 11.470 41.00 470.27
Assorted CWN pc. 0.110 75.00 8.25
Miscellaneous(2% of Material Cost) -

Sub - Total for F.1 - As Submitted 2,135.67

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,282.07
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 449.25
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 228.21
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 147.98
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 3,107.50

Prepared by: Checked/Reviewed by:

RAFFY L. LENTIJA RITCHEL B. MONDIA

Engineer II OIC, Planning & Design Section
 DETAILED UNIT PRICE ANALYSIS

ITEM NO. : 506(1)

DESCRIPTION : Stone Masonry
Quantity / Unit of measure : 892.39 cu.m.
Output per hour - As Submitted : 1.60
Output per hour - As Evaluated :

No.of
Designation No. of Hours Hourly Rate Amount (PhP)
Person
A.1 Labor
Foreman 1 1.00 108.74 108.74
Sklilled 2 1.00 78.66 157.32
Unskilled 8 1.00 60.68 485.44
697.18
Sub - Total for A.1 - As Submitted 751.50
No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment
One Bagger Mixer 1 1 172.00 172.00
Water Truck (1000 gals) 1 0.05 2,450.00 122.50
Backhoe (Wheel Type 0.28 m3) 1 0.1 922.00 92.20
(Minor tools 10% of labor) 75.15

Sub - Total for B.1 - As Submitted 461.85

C.1 Total (A.1 + B.1) - As Submitted 1,213.35
D.1 Output per Hour - As Submitted 1.60
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 758.34

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Portland Cement bag 5.50 285.00 1,567.50
Fine Aggregate (sand) m3 0.30 850.00 255.00
Filler Material m3 0.020 600.00 12.00
Weep Holes (PVC) lm 0.300 405.00 121.50
Filter Cloth m2 0.015 160.00 2.40
Boulders m3 1.050 1,170.00 1,228.50
Miscellaneous (1% of Materials) 31.87

Sub - Total for F.1 - As Submitted 3,218.77

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 3,977.11
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 782.93
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 397.71
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 257.89
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 5,415.64
Prepared by: Checked/Reviewed by:
 DETAILED UNIT PRICE ANALYSIS

ITEM NO. : B.5

DESCRIPTION : Project Billboard / SignBoard
Quantity / Unit of measure : 3.00 each
Output per hour - As Submitted : 2.00
Output per hour - As Evaluated :

No.of
Designation No. of Days Hourly Rate Amount (PhP)
Person
A.1 Labor
Sklilled Laborer 1 2 629.28 1,258.56
Unskilled Laborer 1 2 485.44 970.88

Sub - Total for A.1 - As Submitted 2,229.44

No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment

Sub - Total for B.1 - As Submitted -

C.1 Total (A.1 + B.1) - As Submitted 2,229.44
D.1 Output per Hour - As Submitted 2.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted 1,114.72

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Tarpaulin ft2 48.00 50.00 2,400.00
Brace (coco Lumber) bdft 45.00 30.00 1,350.00
Common Wire Nails kgs. 1.00 65.00 65.00
ordinary Plywood 1/4 x 4 x 8 pc. 1.50 300.00 450.00

Sub - Total for F.1 - As Submitted 4,265.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 5,379.72
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 20% of G.1 1,059.05
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 537.97
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) 348.84
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 7,325.58
 DETAILED UNIT PRICE ANALYSIS

ITEM NO. : B.8(2)

DESCRIPTION : Traffic Management
Quantity / Unit of measure : 1.00 l.s.
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

No.of
Designation No. of dAys Daily Rate Amount (PhP)
Person
A.1 Labor
Sklilled Laborer 1 2 629.28 1,258.56
Unskilled Laborer 1 2 485.44 970.88
Traffic Aid 2 #REF! 485.44 #REF!

Sub - Total for A.1 - As Submitted #REF!

No.of
Name and Capacity No. of Hours Hourly Rate Amount (PhP)
Units
B.1 Equipment

Sub - Total for B.1 - As Submitted -

C.1 Total (A.1 + B.1) - As Submitted #REF!
D.1 Output per Hour - As Submitted 1.00
E.1 Direct Unit Cost (C.1+D.1) - As Submitted #REF!

Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials
Marine Plywood 1/2 x 4 x 8,(20-2x4 pcs signages) pcs. 2.50 720.00 1,800.00
Lumber (braces & Frame) bdft 100.00 41.50 4,150.00
Common Wire Nails kgs 2.00 65.00 130.00
Barricading/reflective Tapes rolls 2.00 800.00 1,600.00

Sub - Total for F.1 - As Submitted 7,680.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% of G.1 #REF!
I.1 Contractors Profit (CP) - As Submitted 10% of G.1 #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% (G.1+H.1+I.1) #REF!
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) #REF!
 DETAILED CALCULATIONS ON COST OF PERSONAL PROTECTIVE EQUIPMENT ( ROAD -12)
12. Widening Paved, PCCP, Assume 1Km. Length, with 27.5 C.D. Duration
OUTPUT PER NO. OF SAFETY RUBBER
ITEM NO./ DESCRIPTION QUANTITY HOUR WORKERS PERSONNEL DAYS MAN-DAYS HELMET SAFETY SHOES SAFETY VEST WORKING GLOVES RAIN COATS FACE MASK EAR MUFF BODY HARNESS LANYARD BOOTS EYE GOGGLES FACE SHIELD

100 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0

Clearing and Grubbing 0.29 500 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
100(3)a1 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Individual Removal of Trees - 1 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
(150mmØ - 300mmØ )
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
100(3)a1 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Individual Removal of Trees - 1 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
(301mmØ - 500mmØ )
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
100(3)a3 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Individual Removal of Trees - 20 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
(501mmØ - 750mmØ )
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
102(2) Foreman 1 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 0 0 0 0 #NAME?
Surplus Common Excavation #NAME? 20 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 0 0 0 0 #NAME?
103(1)a Foreman 1 4.33 4.33 4.33 4.33 4.33 4.33 1.299 4.33 0 0 0 0 4.33
Structure Excavation (Common Soil) 693.05 20 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 4.33 8.66 8.66 8.66 8.66 8.66 2.598 8.66 0 0 0 0 8.66
104(1)a Foreman 1 0.06 0.06 0.06 0.06 0.06 0.06 0.018 0.06 0 0 0 0 0.06
Embankment from Roadway 132.05 300 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Excavation
Unskilled Laborer 2 0.06 0.12 0.12 0.12 0.12 0.12 0.036 0.12 0 0 0 0 0.12
105(1)a Foreman 1 5.39 5.39 5.39 5.39 5.39 5.39 1.617 5.39 0 0 0 0 5.39
Subgrade Preparation (Common 2,154.68 50 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Material)
Unskilled Laborer 2 5.39 10.78 10.78 10.78 10.78 10.78 3.234 10.78 0 0 0 0 10.78
200(1) Foreman 1 0.85 0.85 0.85 0 0.85 0.85 0.255 0.85 0 0 0 0.85 0.85
Aggregate SubBase Course 476.24 70 Skilled Laborer 4 0.85 3.4 3.4 0 3.4 3.4 1.02 3.4 0 0 0 3.4 3.4
Unskilled Laborer 12 0.85 10.2 10.2 0 10.2 10.2 3.06 10.2 0 0 0 10.2 10.2
311(1)c1 Foreman 1 11.41 11.41 11.41 11.41 11.41 11.41 3.423 11.41 0 0 0 0 11.41
Portland Cement Concrete 1,826.00 20 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Pavement, unreinforced (0.230m thk)
Unskilled Laborer 2 11.41 22.82 22.82 22.82 22.82 22.82 6.846 22.82 0 0 0 0 22.82
311(1)f1 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Portland Cement Concrete - 20 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Pavement, unreinforced (0.30m thk)
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
404(1)a Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Reinforcing Steel (Grade 40) - 20 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
405(1)a2 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Structural Concrete (Class A) - 20 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
#NAME? Foreman 1 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 0 0 0 0 #NAME?
#NAME? #NAME? 20 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 0 0 0 0 #NAME?
505(2)a Foreman 1 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 0 0 0 0 #NAME?
Grouted Riprap (Class A) #NAME? 300 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 0 0 0 0 #NAME?
506(1) Foreman 1 2.23 2.23 2.23 2.23 2.23 2.23 0.669 2.23 0 0 0 0 2.23
Stone Masonry 892.39 50 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 2.23 4.46 4.46 4.46 4.46 4.46 1.338 4.46 0 0 0 0 4.46
603(3)a1 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Metal Guardrail (Metal Beam) - 50 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Including Post
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
603(4)a Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Metal Beam End Piece - 50 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
605(1)a1 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Warning Sign (Advisory Speed) W8- - 50 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
1A
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
605(6)e1 Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Hazard Markers (Chevron Signs - 70 Skilled Laborer 4 0.00 0 0 0 0 0 0 0 0 0 0 0 0
450x600mm)
Unskilled Laborer 12 0.00 0 0 0 0 0 0 0 0 0 0 0 0
612(1) Foreman 1 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Reflectorized Thermoplastic - 50 Skilled Laborer 0 0.00 0 0 0 0 0 0 0 0 0 0 0 0
Pavement Markings White
Unskilled Laborer 2 0.00 0 0 0 0 0 0 0 0 0 0 0 0
A. TOTAL, PERSONNEL/MAN-DAYS 62 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? - - - 14 #NAME? -
B. SERVICE LIFE, DAYS 730 365 180 3 730 1 730 730 730 365 60 60
C. PURCHASE COST, PPh 250.00 1,500.00 400.00 23.00 245.00 5.00 602.60 1,263.85 1,083.30 506.00 300.00 500.00
 D. UNIT COST/MAN-DAY (C ÷ B) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? - - - 1.39 #NAME? -
E. DIRECT COST FOR PPE's (D x A (Man-days)) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? - - - 20.03 #NAME? - #NAME?
F. SAFETY OFFICER/PRACTITIONER (PART TIME) @ P15,000.00/MONTH (AS PER D.O. 56, S2005, consider atleast 4 hours per week ) #REF!
G. HEALTH PERSONNEL (FULL TIME) @ P8,400.00/MONTH (AS PER D.O. 56, S2005) #REF!
H. TOTAL DIRECT COST (E + F + G) #NAME?
I. OCM (9% of E) -
J. PROFIT (8% of E) #NAME?
K. VAT (12% of E + H + I) #NAME?
L. TOTAL COST (E + H + I + J) #NAME?
Note: 1. Assumed Rain Coats usage, 30% of man-days
2. Surgical face mask is required to be worn by workers for the whole duration while at work. Cloth mask can be an adequate substitute if wearing a face shield. N-95 masks may cause respiration problems if worn too long.
3. In this sample computation, eye goggles are used but this may be substituted with face shields. However, in cases where special PPE for eye protection is needed, such may be added.
4. Other PPEs not considered herein may be added to comply with the safety requirements as per DOLE D.O. 13, Series of 1998 and Occupational Safety and Health Standards (OSHS).
 Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
SARA, ILOILO
BACK-UP QUANTITY

365.20

LENGTH OF ROAD = 365.20 L.M. Total Length

QUANTITY ESTIMATES

ITEM: 100(1) Clearing and Grubbing

Volume = 8x 365.20 /10,000

0.29 ha

ITEM: 103(1)a Structure Excavation (Common Soil)

Volume = 693.05 (from volume tabulation)
693.05 cu.m.

ITEM: 104(1)a Embankment from Roadway Excavation

for Fill>Cut 104(1)a = cut/1.25
Volume Cut = 165.06 (from volume tabulation)
132.05 cu.m.

ITEM: 104(2)a Embankment from Borrow (Common Soil)

104(2) = FILL-CUT/1.25
Volume = 462.13 - 165.06 /1.25
Volume = 330.08 cu.m.

ITEM: 105(1)a Subgrade Preparation (Common Material) Volume =

Area = 2,154.68 (length) x 5.9m (width)
= 2,154.68 sq.m.

ITEM: 200(1) Aggregate SubBase Course

Volume = 365.20 (0.2m (thk.) *6.1m (width) *total length)
65.74 (0.2m (thk.) *1.5m (width)* 2(both sides) *total length)
45.30 Aggregate Base Course for Canal
= 476.24 cu.m.

ITEM: 311(1)c1 Portland Cement Concrete Pavement, unreinforced (0.23m thk)

Area = 1,826.00 (length) x 5.0m (width)
= 1,826.00 sq.m.

ITEM: 404(1)a Reinforcing Steel (Grade 40)

B/S = 300.00 x 46.40 kg/l.m. 13,920.00
2.00 x 46.40 kg/l.m. 92.80
Extention of RCBC 1.5meters B/S 3.00 216.20 kg/m 648.60
2-1.2x1.5mtrs 2.29 300 kg/m 687.00

302 15,348.40 kg.

ITEM: 405(1)a2 Structural Concrete (Class A)
from tabulation = 389.36
Catch Basin 2.8 2.80

Extention of RCBC 1.5meters B/S

2-1.2x1.5mtrs 2 5.35 cu.m/m 10.72
3 1.90cu.m/m 5.70
0 = 408.58 cu.m.
ITEM: 500(1)a1 Pipe Culverts (RCPC, 610mm dia., Class II)
STATIONS:
Install RCPC 1-610mmØ 10 Single barrel 10 x 1 = 10.00
10.00 l.m
ITEM: 600(3) Concrete Curb and Gutter

620.00 m

ITEM: 506(1) Stone Masonry

Headwall 1-610mmØ single barrel
3.441 - 0.29 4.00 12.60
12.60
Volume = 867.20 (from volume tabulation)
867.20

892.39 cu.m.

Computed by:

JULIUS BUANAFE
Engineer IV
 Republic of the Philippines
Province of Iloilo
MUNICIPALITY OF SARA
Sara, Iloilo
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo

VOLUME OF QUANTITIES
CUT FILL ITEM 103 SM 405
STATION 102 DISTANCE VOLUME 104 DISTANCE VOLUME 103 DISTANCE VOLUME 506 DISTANCE VOLUME 505 DISTANCE VOLUME

0 1.250 0.000 3.867 0.000 2.940

20 23.84 20 0.00 20 74.96 20 0.00 20 58.80
20 1.134 0.000 3.629 0.000 2.940
20 22.48 20 0.00 20 71.01 20 14.70 20 58.48
40 1.114 0.000 3.472 1.470 2.908
20 21.38 20 0.00 20 68.42 20 44.77 20 45.28
60 1.024 0.000 3.370 3.007 1.620
20 20.72 20 0.00 20 70.52 20 60.87 20 32.40
80 1.048 0.000 3.682 3.080 1.620
20 20.33 20 1.47 20 66.32 20 60.07 20 32.40
100 0.985 0.147 2.950 2.927 1.620
20 15.30 20 7.71 20 50.94 20 59.14 20 32.40
120 0.545 0.624 2.144 2.987 1.620
20 10.85 20 16.58 20 39.51 20 59.65 20 32.40
140 0.540 1.034 1.807 2.978 1.620
20 10.86 20 25.27 20 36.14 20 63.52 20 32.40
160 0.546 1.493 1.807 3.374 1.620
20 5.46 20 37.30 20 37.64 20 65.33 20 32.40
180 0.000 2.237 1.957 3.159 1.620
20 0.00 20 43.24 20 43.40 20 62.68 20 32.40
200 0.000 2.087 2.383 3.109 1.620
20 0.00 20 40.21 20 47.82 20 62.16 20 32.40
220 0.000 1.934 2.399 3.107 1.620
20 0.00 20 46.82 20 28.18 20 62.14 20 32.40
240 0.000 2.748 0.419 3.107 1.620
20 0.00 20 51.25 20 8.50 20 62.16 20 32.40
260 0.000 2.377 0.431 3.109 1.620
20 0.00 20 46.45 20 8.85 20 62.00 20 32.40
280 0.000 2.268 0.454 3.091 1.620
20 0.00 20 51.66 20 8.92 20 64.19 20 32.40
300 0.000 2.898 0.438 3.328 1.620
20 0.00 20 52.36 20 18.15 20 48.55 20 24.30
320 0.000 2.338 1.377 1.527 0.810
20 6.78 20 24.96 20 13.77 20 15.27 0.00
340 0.678 0.158 0.000 0.000
20 6.78 20 13.70 20 0.00 20 0.00 0.00
360 0.000 1.212 0.000 0.000
5.2 0.28 5.2 3.15 5.2 0.00 20 0.00 0.00
365.2 0.108 0.000 0 0.000 0.000 20
365.2 165.06 462.13 365.20 693.05 867.20 389.36
Name of Project : Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
Barotac Viejo, Iloilo, Iloilo
Materials: Aggregate SubBase Course
Volume : 10.00 CU.M. ( Max. Capacity of Dumptruck)
From: K0241+000(DEO) - K0218+000 (project site)
Length of Concrete Road from Source to Project Site: 7.00 Km.
Source: Iloilo 3rd DEO, Barotac Viejo, Iloilo LESS (free hauling) 5.00 Km.
TOTAL LENGTH 2.00 Km.
CYCLE TIME
Average Hauling Distance = 2.00 kms.

LOADED TRIP :

b. Paved Road 2.00 km. x 60.00 min/hr. = 3.43 Mins.

35.00 km/hr
Unloaded Trip :

b. Paved Road 2.00 km. x 60.00 min/hr. = 2.18 Mins.

55.00 km/hr

TOTAL MINS = 5.61 Mins.

TOTAL HOURS = 0.09 Hr.

Utilizing Dumptruck w/ capacity of 10.00 cu.m.

Cost of Dumptruck rental per hour = 11,360 P 1420.00 /hr.
8 hrs.

Cost of Rental for one round trip = Php 132.78

Cost per cu.m. for one round trip = Php 132.78
10.00 cu.m. 13.28 per cu.m.

for 2.00 kms. = 13.28 /km/cu.m.

Unit cost for HAULING = P 13.28 /km/cu.m.
Cost of item 200 at DPWH Office 750.00
Hauling Cost for 2.00 kms.= 13.28
763.28 per cu.m.

Name of Project : Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo

Barotac Viejo, Iloilo, Iloilo
Material: Sand
Volume : 10.00 CU.M. ( Max. Capacity of Dumptruck)
From: K0241+000(DEO) - K0218+000 (project site)
Length of Concrete Road from Source to Project Site: 7.00 Km.
Source: Iloilo 3rd DEO, Barotac Viejo, Iloilo LESS (free hauling) 5.00 Km.
TOTAL LENGTH 2.00 Km.
CYCLE TIME
Average Hauling Distance = 2.00 kms.

LOADED TRIP :

b. Paved Road 2.00 km. x 60.00 min/hr. = 3.43 Mins.

35.00 km/hr
Unloaded Trip :

b. Paved Road 2.00 km. x 60.00 min/hr. = 2.18 Mins.

55.00 km/hr

TOTAL MINS = 5.61 Mins.

TOTAL HOURS = 0.09 Hr.

Utilizing Dumptruck w/ capacity of 10.00 cu.m.

Cost of Dumptruck rental per hour = 11,360 P 1420.00 /hr.
8 hrs.

Cost of Rental for one round trip = Php 132.78

Cost per cu.m. for one round trip = Php 132.78
10.00 cu.m. 13.28 per cu.m.

for 2.00 kms. = 13.28 /km/cu.m.

Unit cost for HAULING = P 13.28 /km/cu.m.
Cost of item Sand at DPWH Office 675.00
Hauling Cost for 2.00 kms.= 13.28
688.28 per cu.m.
Name of Project : Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
Barotac Viejo, Iloilo, Iloilo
Material: Gravel
Volume : 10.00 CU.M. ( Max. Capacity of Dumptruck)
From: K0241+000(DEO) - K0218+000 (project site)
Length of Concrete Road from Source to Project Site: 7.00 Km.
Source: Iloilo 3rd DEO, Barotac Viejo, Iloilo LESS (free hauling) 5.00 Km.
TOTAL LENGTH 2.00 Km.

CYCLE TIME
Average Hauling Distance = 2.00 kms.

LOADED TRIP :

b. Paved Road 2.00 km. x 60.00 min/hr. = 3.43 Mins.

35.00 km/hr
Unloaded Trip :

b. Paved Road 2.00 km. x 60.00 min/hr. = 2.18 Mins.

55.00 km/hr

TOTAL MINS = 5.61 Mins.

TOTAL HOURS = 0.09 Hr.

Utilizing Dumptruck w/ capacity of 10.00 cu.m.

Cost of Dumptruck rental per hour = 11,360 P 1420.00 /hr.
8 hrs.

Cost of Rental for one round trip = Php 132.78

Cost per cu.m. for one round trip = Php 132.78
10.00 cu.m. 13.28 per cu.m.

for 2.00 kms. = 13.28 /km/cu.m.

Unit cost for HAULING = P 13.28 /km/cu.m.
Cost of item Gravel at DPWH Office 800.00
Hauling Cost for 2.00 kms.= 13.28
813.28 per cu.m.
PROJECT Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo
Subject : Back-up Quantity Computation

Dimensions
Item Description No. of Sets Quantity Unit
Length Width1 Width2 Height
3.00 Embankment
- Slab on Fill (Classroom Floor Ar 1.00 4.00 3.00 0.10 1.20 cu.m
1.20 cu.m
7.00 Concrete
Slab 1.00 3.00 4.00 0.10 1.20 cu.m

heigt/length pcs bd.ft/1'

Column 4.00 4"x4" x12'good lumber 3.66 4.00 1.33 64.00 bd.ft

Beams 2.00 2"x4"x8' good lumber 4.00 4.00 0.67 21.33 bd.ft
2.00 2"x4"x12'good lumber 3.00 2.00 0.67 16.00 bd.ft
101.33 bd.ft

11.00 Roof Framing Works Member Units/ Member Length Total L bdft/ft
5 Units

Top & bottom 4.00 2'x3' good lumber 9.40 37.60 0.50
web members 4.00 2'x3' good lumber 5.00 20.00 0.50
purlins 12.00 2'x2' good lumber 6.00 72.00 0.33
Top & bottom 14.00 pcs 2"x3"x10'
web members 8.00 pcs 2"x3"x10'
purlins 27.00 pcs 2"x2"x10'
200.00 bd.ft
13.00 Roofing (Main)
effective width
Inclined Length Length (Ln.m.) effective width no. of sheets
(0.65)
Front 3.00 6 0.65 10
Rear 3.00 6 0.65 10
Total 20 sheets
No. of Pcs. To No. of
Material Total Length commercial length effective length Say
procure PCS./member
For Ridge Roll 6 2.44 2.25 2.66666666666667 3 pcs

Summary
Pre-painted corrugated g.i
20.00 sheets
sheet, 0.4mm thk
Ridge Roll 3.00 pcs
gutter 6.00 pcs
Umbrella nails 360.00 pcs
Sealant 1.00 tube

16.00 Carpentry

wall ( Mar. plywood) 2.00 2.80 4.00 22.40 sq.m

2.00 2.80 3.00 16.80 sq.m
25mmx25mmx2.4m Cove Moulding
22.40 sq.m

window( Mar. plywood) 3.00 1.20 1.50 5.40 sq.m

door( Mar. plywood) 1.00 2.10 0.90 1.89 sq.m
50 mm x 50 mm Coco lumber
5.10 1.00 5.10 d jambs 2.00 pcs 2"x2"x10'
11.00 1.00 11.00 door studs 5.00 pcs 2"x2"x10'
9.00 2.80 2.00 50.40 vert 19.00 pcs 2"x2"x10'
7.00 2.80 2.00 39.20 vert 15.00 pcs 2"x2"x10'
6.60 14.00 1.00 92.40 hori 34.00 pcs 2"x2"x10'
1.00 6.90 3.00 20.70 w jambs 8.00 pcs 2"x2"x10'
83.00 pcs 2"x2"x10'
bd.ft/ft bd.ft
0.33 277.00 bd.ft
Summary of Materials
Marine Plywood (wall) 10.00 pcs
Marine Plywood (wndow) 3.00 pcs
Marine Plywood (door) 1.00 pcs
coco lumber 277.00 bd.ft
Bill of Materials for a Bank House
Qty Materials unit cost total cost
1.20 common borrow 250.00 300.00
11.00 bags portland cement 230.00 2,530.00
2.00 gravel 813.28 1,626.56
1.00 sand 688.28 688.28
578.33 bd.ft. coco lumber 30.00 17,350.00
20.00 sheets g.i sheet 365.00 7,300.00
3.00 pcs. Ridge roll 200.00 600.00
360.00 pcs. Umbrella nails 3.00 1,080.00
1.00 tube sealant 250.00 250.00
14.00 Marine Plywood 380.00 5,320.00
37,044.83 270.00
 ESTIMATED PROJECT DURATION
Project Title: Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo

Location: Barotac Viejo, Iloilo, Iloilo

PROJECT DURATION FOR ROAD PROJECTS

Excluding Sundays, Holidays, Predetermined Unworkable Days

DO no. 44 series 2012

Project Duration by Project Cost (Calendar Days)
A. Roads 5M 20 M 50 M 100 M 150 M

1 Paved (Concrete) To Paved (Concrete) 36 117 173 228 259

2 Paved (Asphalt) To Paved (Concrete) 32 101 148 196 222
3 Paved (Asphalt) To Paved (Asphalt) 25 72 105 138 157
4 Gravel To Asphalt 20 55 80 104 119
5 Gravel To Concrete 27 80 118 155 176
6 Asphalt Overlay 21 56 81 106 122
7 Concrete Reblocking, 30% of existing PCCP 24 71 104 136 155
8 Concrete Reblocking, 50% of existing PCCP 26 79 116 152 173
9 Re-Graveling 32 102 151 199 226
10 New Road Opening, Concrete, Assume Embankment, H=1m 28 87 128 169 192
11 New Road Opening, Concrete, Assume Road Cut, H=1m 37 121 179 237 269
12 Widening Paved 32 102 150 198 225

Appropriation 30.00 Million

by Interpolation
Category Amount Calendar Days
20 80 30.00 appropriation
5 29.40 91.907 29.40 estimated direct cost
50 118 0.60 EAO
Gravel To Concrete

by Interpolation
20.00 80.00
29.40 91.91
50.00 118.00

by Extrapolation
20.00 80.00
50.00 118.00
29.40 91.91
29.40 91.91

Pre Determined
Month No of Days Computed Sundays Holidays TOTAL
Unworkable
Mar-21 31 4 5 40
Apr-21 30 4 3 5 42
May-21 31 5 2 5 43

TOTAL 92 13 5 15 125
 LOCATION MAP
Construction of Concrete Road -Brgy. Apologista, Sara, Iloilo

= 14 km.
OFFICE TO BRGY. Sto. Rosario
FREE HAUL DISTANCE= 5 km.
Net Distance = 9 km.

5 km RADIUS FREE HAUL DISTANCE

LEGEND:
 
DPWH ILOILO 3RD DEO
SOURCE OF ITEM 200 AND SAND
SOURCE OF GRAVEL & Boulders
PROJECT SITE