Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

NEGROS ORIENTAL
1st DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE VII
Tinaogan, Bindoy, Negros Oriental

Date:
DOTS #:

EXECUTIVE SUMMARY

FOR : JOEL MELCHOR R. BOCO

District Engineer

THRU : JESSIE C. PAQUIBO

OIC-Assistant District Engineer

1 SUBJECT : Program of Work (POW) and Detailed Unit

Price Analysis (DUPA)

2 PROJECT TITLE : Basic Infrastructure Program: Multi-Purpose

Buildings/Facilities to support Social Services
- Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay
Pitogo, La Libertad, Negros Oriental

3 Area: : 18 x 24 = 432 m2

4 LOCATION : La Libertad, Negros Oriental

5 ACTION RECOMMENDED : For Approval

6 IMPLEMENTING OFFICE : DPWH 1st District Engineering Office

7 SOURCE OF FUNDS : FY 2024 Basic Infrastructure Program (BIP)

8 APPROPRIATION AMOUNT : ₱ 5,000,000.00

SUBMITTED BY:

BENILDA V. BANQUE
Chief, Planning and Design Section
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGWAYS
NEGROS ORIENTAL
1st DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE VII
Tinaogan, Bindoy, Negros Oriental

PROGRAM OF WORKS/BUDGET COST

Project : Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of
Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental Net Length :

Project ID : Target Start Date : Upon the Release of NTP

Location : La Libertad, Negros Oriental Total Project Duration : 140.0 C.D.
Area: : 18 x 24 = 432 m 2
Calendar Days :
Appropriation : ₱ 5,000,000.00 No. of Predetermined :
Source of Fund : FY 2024 Basic Infrastructure Program (BIP) Unworkable Days :
Project Description : Construction of Evacuation Centers / Covered Court

AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
PART B: OTHER GENERAL REQUIREMENTS 1.37% 54,983.74
PART A: EARTHWORK (PLS. SEE FORM POW-2015-01C-00) 3.09% 123,536.69
PART B: PLAIN AND REINFORCED CONCRETE WORK 24.54% 981,468.18
PART C: FINISHINGS AND OTHER CIVIL WORKS 68.52% 2,740,718.42
PART D: ELECTRICAL WORKS 2.48% 99,032.05
Total 100.0% 3,999,739.08

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 593,955.71 A. Total Direct Cost 3,999,739.08
2. Materials 3,158,888.20 B. OCM and Profit 714,546.63
3. Rental of Equipment 246,895.17 C. Value Added Tax (5%) 235,714.29
4. Provisional Sum / Daywork - D. Total Construction Cost 4,950,000.00
(PLS. SEE FORM POW-2019-01B-00) 5. OCM and Profit 714,546.63 E. Eng'g & Administrative Overhead, 1% 50,000.00
6. Value Added Tax 235,714.29 F. RROW Acquisition -
7. EAO, 1 % 50,000.00 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 5,000,000.00 H. TOTAL ESTIMATED COST 5,000,000.00
Note: 1. Prices of Materials were were based on CMPD 2023 3rd Quarter and Labor based on July 2023 rates in Region VII.

Preparation and Submission: Evaluation: Approval:

Prepared by: Checked/Submitted by: Reviewed asto Unit Cost: Recommending Approval: Approved:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE FELICIANO R. ESPINA JESSIE C. PAQUIBO JOEL MELCHOR R. BOCO
Engineer II Chief, Planning and Design Section Chief, Construction Section OIC-Assistant District Engineer District Engineer
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental

FORM POW-2019-01B-00
MINIMUM EQUIPMENT REQUIREMENT
No. Equipment Description Capacity Number of No. Equipment Description Capacity Number of
Equipment Equipment
1 Backhoe SE 130 LC-2 (0.80 m³) 0.80 m³ 1 31
2 Bar Bender, 25 mm Maximum Rebar 1 32
3 Bar Cutter, Single Phase, 25 mm 1 33
4 Cargo/Service Truck (9-10mt) 9-10mt 1 34
5 High and Lowbed Trailer with Prime Mover 4-6 ft3/min 1 35
6 Plate Compactor (5 hp) 36
7 Water Truck/Pump (16000 L) 16000 L 1 37
8 Welding Machine w/ Generator 1 38
9 1 39
10 40
11 41
12 42
13 43
14 44
15 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 SUB-TOTAL
TOTAL 8 TOTAL
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of
Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
0
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : 804 (1) bEmbankment (From borrow)

Unit of Measurement : m³
Output per hour - As Submitted : 1.25
Output per hour - As Evaluated :

No. of Hourly Rate

Designation No. of Days Amount
Person
A.1 Labor

Construction Foreman 1 1.00 108.23 P 108.23

Unskilled Laborer 3 1.00 60.31 P 180.93

Sub-Total for A.1 - As Submitted P 289.16

No. of
Name and Capacity No. of days Hourly Rate Amount
Units
B.1 Equipment

a. Plate Compactor (5hp) 1 0.75 123.00 P 92.25

b. Backhoe (0.80m3) 1 0.75 2,096.00 P 1,572.00
(Minor tools 10 % of labor) P 14.46

Sub-Total for B.1 - As Submitted P 1,678.71

C.1 Total (A.1+B.1) - As Submitted P 1,967.87
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour (As Submitted) = ### m³
D.2 Output per hour (As Evaluated) =
E.1 Direct Unit Cost (As Submitted) P 1,574.29
E.2 Direct Unit Cost (As Evaluated)
Name and Specification Unit Quantity Unit Cost Amount

F.1 Materials

a. Embankment Material m3 1.25 P 625.00 P 781.25

(w/ 25% Shrinkage Factor)

Sub-Total for F.1 - As Submitted P 781.25

G. Direct Unit Cost (E.1 + F.1) - As Submitted P 2,355.54
H. Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 8% of G P 188.44
I. Contractor's Profit (CP) - As Submitted 10% of G P 235.55
J. Value Added Tax (VAT) - As Submitted 5% of (G+ H + I) P 138.98
K. Total Unit Cost - As Submitted (G + H + I + J) P 2,918.52

Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental

FORM POW-2019-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY (DIRECT+INDIRECT) % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST
AS SUBMITTED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
PART B OTHER GENERAL REQUIREMENTS
B.3(1) Permits and Clearances 1.00 LS 5,250.00 5,250.00 5,512.50 0.13%
B.5(1) Project Billboard/Signboard 2.00 each 10,171.66 5,085.83 6,301.35 0.25%
B.7(1) Occupational Safety and Health 1.00 LS 26,597.72 26,597.72 30,720.37 0.66%
B.9(1) Mobilization / Demobilization 1.00 LS 12,964.36 12,964.36 13,612.58 0.32%
TOTAL OF PART B 54,983.74 1.37%
PART A EARTHWORK
803(1)a Structure Excavation (Common Soil) 105.65 m3 27,754.00 262.70 325.49 0.69%
804(1)a Embankment (from roadway/structure excavation) 70.97 m3 14,296.82 201.46 249.60 0.36%
804(7) Gravel fill 53.85 m3 81,485.87 1,513.31 1,875.00 2.04%
TOTAL OF PART A 123,536.69 3.09%
PART B PLAIN AND REINFORCED CONCRETE WORK
900(1)c Structural Concrete (3000psi, Class A, 28 Days) 75.98 m3 517,973.81 6,817.16 8,446.46 12.95%
902(1)a Reinforcing Steel (Deformed, Grade 40) 5,539.18 kg 423,633.97 76.48 94.76 10.59%
903 (1) Formworks and Falseworks 1.00 LS 39,860.40 39,860.40 49,387.04 1.00%
TOTAL OF PART B 981,468.18 24.54%
PART C FINISHINGS AND OTHER CIVIL WORKS
1013(2)a Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, Ridge/Hip Roll) 26.00 lm 6,980.34 268.47 332.64 0.17%
1013(2)b Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, Flashings) 44.44 lm 9,720.18 218.73 271.00 0.24%
1014(1)b2 Prepainted Metal Sheets (Rib Type ,Long Span,above 0.427mm) 577.72 m2 369,788.83 640.08 793.06 9.25%
1032(1)a Painting Works (Masonry/Concrete) 28.60 m2 7,010.98 245.14 303.73 0.18%
1032(1)c Painting Works (Steel) 509.21 m2 167,108.58 328.17 406.61 4.18%
1047(3) Metal Structure Accessories 1.00 LS 270,725.40 270,725.40 335,428.77 6.77%
1047(8)a Structural Steel, Trusses 16,076.87 kg 1,511,690.52 94.03 116.50 37.79%
1047(8)b Structural Steel, Purlins 3,861.00 kg 374,484.17 96.99 120.17 9.36%
TOTAL OF PART C 2,740,718.42 68.52%
PART D ELECTRICAL WORKS
1100(10) Conduits, Boxes & Fittings (Conduit Works/ Conduit Rough-ins) 1.00 l.s. 25,972.62 25,972.62 32,180.07 0.65%
1101(33) Wires and Wiring Devices 1.00 l.s. 30,935.71 30,935.71 38,329.35 0.77%
1102(1) Panel Board With Main & Branch Breakers 1.00 l.s. 16,285.24 16,285.24 20,177.41 0.41%
1103(1) Lighting Fixtures 1.00 l.s 25,838.48 25,838.48 32,013.88 0.65%
TOTAL OF PART D 99,032.05 2.48%
GRAND TOTAL 3,999,739.08 100.00%
PROJECT NAME:
Basic Infrastructure Program: Evacuation Centers/ Quarantine Facilities/
Public Health Facilities - Construction of Evacuation Centers / Covered
Court, Hibaiyo, Guihulngan City, Negros Oriental
STATION LIMITS: 10.271473333333335N, 123.32047666666668E
DISTANCE FROM NEGROS ORIENTAL 1ST DISTRICT ENGINEERING OFFICE TO SITE: 66 KM

Prepared by: Checked/Submitted by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental

FORM POW-2019-01C-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 UNIT COST TOTAL % VALUE

PART B OTHER GENERAL REQUIREMENTS

As Submitted 0.131% 1.00 l.s. 5,250.00 5,250.00 5,250.00 0% - 262.50 5,512.50
B.3(1) Permits and Clearances
As Evaluated
As Submitted 0.254% 2.00 ea 8,000.00 1,974.24 197.42 5,085.83 10,171.66 18% 1,830.90 600.13 12,602.69
B.5(1) Project Billboard/Signboard
As Evaluated
As Submitted 0.66% 1.00 LS 6,439.32 20,158.40 - 26,597.72 26,597.72 10% 2,659.77 1,462.87 30,720.37
B.7(1) Occupational Safety and Health
As Evaluated
As Submitted 0.32% 1.00 l.s. - - 12,964.36 12,964.36 12,964.36 0% - 648.22 13,612.58
B.9(1) Mobilization/Demobilization
As Evaluated
As Submitted 1.37% 14,439.32 22,132.64 18,411.78 54,983.74 4,490.67 2,973.72 62,448.14
TOTAL OF PART B
As Evaluated
PART A EARTHWORK
As Submitted 0.69% 105.65 m3 1,527.45 26,226.55 262.70 27,754.00 18% 4,995.72 1,637.49 34,387.21
803(1)a Structure Excavation (Common Soil)
As Evaluated
As Submitted 0.36% 70.97 m3 - 2,085.46 12,211.36 201.46 14,296.82 18% 2,573.43 843.51 17,713.76
804(1)a Embankment (from roadway/structure excavation)
As Evaluated
As Submitted 2.04% 53.85 m3 64,453.66 12,975.09 4,057.12 1,513.31 81,485.87 18% 14,667.46 4,807.67 100,961.00
804(7) Gravel fill
As Evaluated
As Submitted 3.09% 64,453.66 16,588.01 42,495.02 123,536.69 22,236.60 7,288.66 153,061.97
TOTAL OF PART A
As Evaluated
PART B PLAIN AND REINFORCED CONCRETE WORK
As Submitted 12.95% 75.98 m3 337,172.79 120,362.17 60,438.86 6,817.16 517,973.81 18% 93,235.29 30,560.45 641,769.55
900(1)c Structural Concrete (3000psi, Class A, 28 Days)
As Evaluated
As Submitted 10.59% 5,539.18 kg 367,405.21 45,768.76 10,460.00 76.48 423,633.97 18% 76,254.11 24,994.40 524,882.49
902(1)a Reinforcing Steel (Deformed, Grade 40)
As Evaluated
As Submitted 1.00% 1.00 LS 23,670.00 16,190.40 - 39,860.40 39,860.40 18% 7,174.87 2,351.76 49,387.04
903 (1) Formworks and Falseworks
As Evaluated
As Submitted 24.54% 728,247.99 182,321.33 70,898.86 981,468.18 176,664.27 57,906.62 1,216,039.08
TOTAL OF PART B
As Evaluated
PART C FINISHINGS AND OTHER CIVIL WORKS
Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, As Submitted 0.17% 26.00 lm 6,274.55 641.63 64.16 268.47 6,980.34 18% 1,256.46 411.84 8,648.64
1013(2)a
Ridge/Hip Roll) As Evaluated
Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, As Submitted 0.24% 44.44 lm 8,513.82 1,096.69 109.67 218.73 9,720.18 18% 1,749.63 573.49 12,043.30
1013(2)b
Flashings) As Evaluated
Fabricated Metal Roofing Accessory (Gauge 24, 0.701mm, As Submitted 0.58% 52.00 lm 22,013.16 1,087.51 108.75 446.33 23,209.42 18% 4,177.69 1,369.36 28,756.47
1013(2)c
Gutters) As Evaluated
Prepainted Metal Sheets (Rib Type ,Long Span,above As Submitted 9.25% 577.72 m2 299,310.95 64,070.80 6,407.08 640.08 369,788.83 18% 66,561.99 21,817.54 458,168.36
1014(1)b2
0.427mm) As Evaluated
As Submitted 0.18% 28.60 m2 2,358.56 4,647.79 4.65 245.14 7,010.98 18% 1,261.98 413.65 8,686.60
1032(1)a Painting Works (Masonry/Concrete)
As Evaluated
As Submitted 4.18% 509.21 m2 84,274.43 82,751.39 82.75 328.17 167,108.58 18% 30,079.54 9,859.41 207,047.53
1032(1)c Painting Works (Steel)
As Evaluated
As Submitted 6.77% 1.00 LS 203,940.00 60,714.00 6,071.40 270,725.40 270,725.40 18% 48,730.57 15,972.80 335,428.76
1047(3) Metal Structure Accessories
As Evaluated
As Submitted 37.79% 16,076.87 kg 1,334,370.01 111,402.99 65,917.52 94.03 1,511,690.52 18% 272,104.29 89,189.74 1,872,984.55
1047(8)a Structural Steel, Trusses
As Evaluated
As Submitted 9.36% 3,861.00 kg 319,053.74 21,597.27 33,833.16 96.99 374,484.17 18% 67,407.15 22,094.57 463,985.89
1047(8)b Structural Steel, Purlins
As Evaluated
As Submitted 68.52% 2,280,109.22 348,010.06 112,599.14 2,740,718.42 493,329.32 161,702.39 3,395,750.10
TOTAL OF PART C
As Evaluated
PART D ELECTRICAL WORKS
As Submitted 0.65% 1.00 l.s. 12,409.00 12,330.56 1,233.06 25,972.62 25,972.62 18% 4,675.07 1,532.38 32,180.07
1100(10) Conduits, Boxes & Fittings (Conduit Works/ Conduit Rough-ins)
As Evaluated
As Submitted 0.77% 1.00 l.s. 20,763.00 9,247.92 924.79 30,935.71 30,935.71 18% 5,568.43 1,825.21 38,329.35
1101(33) Wires and Wiring Devices
As Evaluated
As Submitted 0.41% 1.00 l.s. 15,066.00 1,108.40 110.84 16,285.24 16,285.24 18% 2,931.34 960.83 20,177.41
1102(1) Panel Board With Main & Branch Breakers
As Evaluated
As Submitted 0.65% 1.00 l.s 23,400.00 2,216.80 221.68 25,838.48 25,838.48 18% 4,650.93 1,524.47 32,013.88
1103(1) Lighting Fixtures
As Evaluated
As Submitted 2.48% 71,638.00 24,903.68 2,490.37 99,032.05 17,825.77 5,842.89 122,700.71
TOTAL OF PART D
As Evaluated
As Submitted 100% 3,158,888.20 593,955.71 246,895.17 3,999,739.08 714,546.63 235,714.29 4,950,000.00
GRAND TOTAL
As Evaluated
 18X32 MPB PAINTING
LENGTH
TRUSS MEMBER SIZE (mm) QTY WEIGHT per
(m) LENGTH

COLUMN/TOP/BOTTOM
1 CHORDS 2 <s - 75 x 75 x 8 6 90 54.18
2 WEB MEMBERS 2 <s - 63 x 63 x 8 6 80 44.81
STRUT
3 TOP/BOTTOM CHORDS 1< - 63 X 63 X 6 6 79 34.33
4 WEB MEMBERS 1< - 50 X 50 X 6 6 79 26.79
1< - 25 X 25 X 3 6 20 6.72
TOTAL
5 PURLINS LC 150 x 50 x 20 x 20 x 2 6 100 25.74
TOTAL

18X30 MPB
LENGTH
TRUSS MEMBER SIZE (mm) QTY WEIGHT per
(m) LENGTH
MAIN FRAME
1 TOP/BOTTOM CHORDS 2 <s - 75 x 75 x 8 6 108 54.18
2 WEB MEMBERS 2 <s - 63 x 63 x 8 6 115 44.81
STRUT
3 TOP/BOTTOM CHORDS 2< - 63 X 63 X 6 6 80 34.33
4 WEB MEMBERS 2< - 50 X 50 X 6 6 79 26.79
1< - 25 X 25 X 3 6 32 6.72
TOTAL
5 PURLINS LC 150 x 50 x 20 x 20 x 2 6 150 25.74
TOTAL

18X24 MPB
SIZE LENGTH
TRUSS MEMBER
(mm) (m)
MAIN FRAME
TOP/
BOTTOM
1 CHORDS
2 <s - 75 x 75 x 8 6
2 WEB MEMBERS
2 <s - 63 x 63 x 8 6
STRUT
TOP/
BOTTOM
2< - 63 X 63 X 6
3 CHORDS 6
4 2< - 50 X 50 X 6
WEB MEMBERS 6
 5 LC 150 x 50 x 20 x 20 x 26
PURLINS

Roofing Width 18 m. Roofing Width 16 m.

Hypotenuse 11.11 Hypotenuse
length 26 length
577.72

12mm Plain Bar

Hypo 11.11
Number per Side 10
222.2
37.033333

LOUVERS 14 X 24
a. Pre-painted Plain Sht Z -profile louver above 0.427m.
SQUARE TUBE 2mm x 50mm x 50mm
 WEIGHT PER FRAME
(kg)
MAIN FRAME

4876.2 1692.26 540 81.00

3585.12 480 60.48
STRUT
2711.754 343.26 474 59.724
766.542
2116.41 423.282 474 47.4
134.4 120 6
13423.884
2574 772.2 254.60
2574.00 509.208

5,000,000.00

148

68 11.333333333

WEIGHT
(kg)

5845.73304 5038.74 107

5153.61 4884.726 130

2746.08 4862.49 96
2116.41 87
215.04
16076.87304 6.72
3861 136
3861.00

4 MPB WEIGHT
QTY per WEIGHT (kg)
LENGTH

107 54.18 5797.26 5038.74 22

130 44.81 5825.82 4884.726 26

96 34.33 3295.296 5626.026 24

87 26.79 2330.73 22
 0
TOTAL 17249.106
136 25.74 3500.64 34
TOTAL 3500.64

fing Width 16 m.
9.81
26
510.12

Quantity No. Of Phases

23.4 4 93.6 m2
17.5 4 210.00 kg
 MAIN FRAME
LENGTH /FRAMETOTAL LEN
TOP & BOT. CHORDS 129.4736 647.368

70 WEB MEMBERS 127.27612 636.3806

70
STRUTS
18 1 TOP & BOT. CHORDS 48 192
13 WEB MEMBERS 1.54 123.2
0.96 80.64
203.84
171.00 2 TOP & BOT. CHORDS 48 192
342 WEB MEMBERS 1.45 116
0.82 68.88
184.88
3 TOP & BOT. CHORDS 48 96
WEB MEMBERS 1.39 55.6
0.7 29.4
85

TOP & BOT. CHORDS

WEB MEMBERS

PURLINS 22 578
1< - 25 X 25 X 3 12 24
RAMP RAILINGS 8.2 1.366667

15.87143 16.87143 17 PCS

884 147.333333333
NO. OF COM. LENGTHS
108

106

32

34
32

31
16

14

80
79

96
4
2
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
NEGROS ORIENTAL
1st DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE VII
Tinaogan, Bindoy, Negros Oriental
Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
FORM ABC-2015-02-00
APPROVED BUDGET FOR THE CONTRACT
Contract Duration : 140 C.D.
TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT ESTIMATED DIRECT COST VAT COST TOTAL COST UNIT COST
% VALUE
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 1.00 LS 5,250.00 0% - 262.50 262.50 5,512.50 5,512.50
B.3(1) Permits and Clearances
AS EVALUATED
AS SUBMITTED 2.00 each 10,171.66 18% 1,830.90 600.13 2,431.03 12,602.69 6,301.35
B.5(1) Project Billboard/Signboard
AS EVALUATED
AS SUBMITTED 1.00 LS 26,597.72 10% 2,659.77 1,462.87 4,122.65 30,720.37 30,720.37
B.7(1) Occupational Safety and Health
AS EVALUATED
AS SUBMITTED 1.00 LS 12,964.36 0% - 648.22 648.22 13,612.58 13,612.58
B.9(1) Mobilization/Demobilization
AS EVALUATED
AS SUBMITTED 54,983.74 4,490.67 2,973.72 7,464.39 62,448.14
TOTAL OF PART B
AS EVALUATED
PART A EARTHWORK
AS SUBMITTED 105.65 m3 27,754.00 18% 4,995.72 1,637.49 6,633.21 34,387.21 325.49
803(1)a Structure Excavation (Common Soil)
AS EVALUATED
AS SUBMITTED 70.97 m³ 14,296.82 18% 2,573.43 843.51 3,416.94 17,713.76 249.60
804(1)a Embankment (from roadway/structure excavation)
AS EVALUATED
AS SUBMITTED 53.85 m3 81,485.87 18% 14,667.46 4,807.67 19,475.12 100,961.00 1,875.00
804(7) Gravel fill AS EVALUATED
AS SUBMITTED 123,536.69 22,236.60 7,288.66 29,525.27 153,061.97
TOTAL OF PART A
AS EVALUATED
PART B PLAIN AND REINFORCED CONCRETE WORK
AS SUBMITTED 75.98 m3 517,973.81 18% 93,235.29 30,560.45 123,795.74 641,769.55 8,446.46
900(1)c Structural Concrete (3000psi, Class A, 28 Days)
AS EVALUATED
AS SUBMITTED 5,539.18 kg 423,633.97 18% 76,254.11 24,994.40 101,248.52 524,882.49 94.76
902(1)a Reinforcing Steel (Deformed, Grade 40)
AS EVALUATED
AS SUBMITTED 1.00 LS 39,860.40 18% 7,174.87 2,351.76 9,526.64 49,387.04 49,387.04
903 (1) Formworks and Falseworks
AS EVALUATED
AS SUBMITTED 981,468.18 176,664.27 57,906.62 234,570.89 1,216,039.08
TOTAL OF PART B
AS EVALUATED
PART C FINISHINGS AND OTHER CIVIL WORKS
Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, Ridge/Hip AS SUBMITTED 26.00 lm 6,980.34 18% 1,256.46 411.84 1,668.30 8,648.64 332.64
1013(2)a Roll) AS EVALUATED
AS SUBMITTED 44.44 lm 9,720.18 18% 1,749.63 573.49 2,323.12 12,043.30 271.00
1013(2)b Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, Flashings)
AS EVALUATED
AS SUBMITTED 52.00 lm 23,209.42 18% 4,177.69 1,369.36 5,547.05 28,756.47 553.01
1013(2)c Fabricated Metal Roofing Accessory (Gauge 24, 0.701mm, Gutters)
AS EVALUATED
AS SUBMITTED 577.72 m2 369,788.83 18% 66,561.99 21,817.54 88,379.53 458,168.36 793.06
1014(1)b2 Prepainted Metal Sheets (Rib Type ,Long Span,above 0.427mm)
AS EVALUATED
AS SUBMITTED 28.60 m2 7,010.98 18% 1,261.98 413.65 1,675.62 8,686.60 303.73
1032(1)a Painting Works (Masonry/Concrete)
AS EVALUATED
AS SUBMITTED 509.21 m2 167,108.58 18% 30,079.54 9,859.41 39,938.95 207,047.53 406.61
1032(1)c Painting Works (Steel)
AS EVALUATED
AS SUBMITTED 1.00 LS 270,725.40 18% 48,730.57 15,972.80 64,703.37 335,428.76 335,428.76
1047(3) Metal Structure Accessories
AS EVALUATED
AS SUBMITTED 16,076.87 kg 1,511,690.52 18% 272,104.29 89,189.74 361,294.03 1,872,984.55 116.50
1047(8)a Structural Steel, Trusses
AS EVALUATED
AS SUBMITTED 3,861.00 kg 374,484.17 18% 67,407.15 22,094.57 89,501.72 463,985.89 120.17
1047(8)b Structural Steel, Purlins
AS EVALUATED
AS SUBMITTED 2,740,718.42 493,329.32 161,702.39 655,031.70 3,395,750.10
TOTAL OF PART C
AS EVALUATED
PART D ELECTRICAL WORKS
AS SUBMITTED 1.00 l.s. 25,972.62 18% 4,675.07 1,532.38 6,207.46 32,180.07 32,180.07
1100(10) Conduits, Boxes & Fittings (Conduit Works/ Conduit Rough-ins)
AS EVALUATED
AS SUBMITTED 1.00 l.s. 30,935.71 18% 5,568.43 1,825.21 7,393.64 38,329.35 38,329.35
1101(33) Wires and Wiring Devices
AS EVALUATED
AS SUBMITTED 1.00 l.s. 16,285.24 18% 2,931.34 960.83 3,892.17 20,177.41 20,177.41
1102(1) Panel Board With Main & Branch Breakers
 1102(1) Panel Board With Main & Branch Breakers
AS EVALUATED
AS SUBMITTED 1.00 l.s 25,838.48 18% 4,650.93 1,524.47 6,175.40 32,013.88 32,013.88
1103(1) Lighting Fixtures
AS EVALUATED
AS SUBMITTED 99,032.05 17,825.77 5,842.89 23,668.66 122,700.71
TOTAL OF PART D
AS EVALUATED
AS SUBMITTED 3,999,739.09 714,546.63 235,714.29 950,260.92 4,950,000.00
GRAND TOTAL
AS EVALUATED
Preparation and Submission: Evaluation:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE FELICIANO R. ESPINA

Engineer II Chief, Planning and Design Section Chief, Construction Section
PROJECT NAME : Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
LOCATION OF CONTRACT : La Libertad, Negros Oriental

47 94 140
ITEM NO. DESCRIPTION CONTRACT AMOUNT WEIGHT (%) S1 D1 S0 D0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140

0.11% 1 0.11% 0.00% 0.00%

B.3 Permits and Clearances 5,512.50 0.11%
1 1 1

0.25% 1 0.25% 0.00% 0.00%

B.5 Project Billboard/Signboard 12,602.69 0.25%
1 1 1

0.62% 1 0.21% 0.21% 0.20%

B.7 (2) Occupational Safety and Health Program 30,720.37 0.62%
0 1 140 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

0.28% 1 0.14% 0.00% 0.14%

B.9 Mobilization/Demobilization 13,612.58 0.28%
1 140 1 1 1

0.00% 1 0.00% 0.00% 0.00%

801 (1) Removal of Structures and Obstruction 0.00 0.00%
2 1 1

0.69% 1 0.69% 0.00% 0.00%

803(1)a Structure Excavation (Common Soil) 34,387.21 0.69%
2 1 1

0.36% 1 0.36% 0.00% 0.00%

804(1)a Embankment (from roadway/structure excavation) 17,713.76 0.36%
18 2 1 1

2.04% 1 2.04% 0.00% 0.00%

804(4) Gravel fill 100,961.00 2.04%
12 2 1 1

0.00% 1 0.00% 0.00% 0.00%

900(1)c2 Structural Concrete (Footings and Slab on Fill, Class A, 28 days) 0.00 0.00%
12 18 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

0.00% 1 0.00% 0.00% 0.00%

900(1)c3 Structural Concrete (Footing Tie Beams, Class A, 28 Days) 0.00 0.00%
12 3 1 1 1

12.97% 1 12.97% 0.00% 0.00%

900(1)c4 Structural Concrete (Columns, Class A, 28 Days) 641,769.55 12.97%
12 10 1 1 1 1 1 1 1 1 1 1

10.60% 1 0.00% 10.60% 0.00%

902(1)a Reinforcing Steel (Deformed, Grade 40) 524,882.49 10.60%
62 5 1 1 1 1 1

1.00% 1 1.00% 0.00% 0.00%

903 (1) Formworks and Falseworks 49,387.04 1.00%
9 3 1 1 1

0.17% 1 0.00% 0.00% 0.17%

1013(2)a1 Fabricated Metal Roofing Accessory (gauge 26, Ridge/Hip Roll) 8,648.64 0.17%
100 3 1 1 1

0.24% 1 0.00% 0.00% 0.24%

1013(2)a2 Fabricated Metal Roofing Accessory (gauge 26, Flashings) 12,043.30 0.24%
100 3 1 1 1

0.58% 1 0.00% 0.00% 0.58%

1013(2) b1 Fabricated Metal Roofing Accessory (gauge 24, Gutters) 28,756.47 0.58%
100 2 1 1

9.26% 1 0.00% 9.26% 0.00%

1014(1)b2 Prepainted Metal Sheets (Rib Type ,Long Span,above 0.427mm) 458,168.36 9.26%
60 31 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

0.18% 1 0.00% 0.18% 0.00%

1032(1)a Painting Works (Masonry Painting) 8,686.60 0.18%
66 3 1 1 1

4.18% 1 0.00% 4.18% 0.00%

1032(1)c Painting Works (Steel) 207,047.53 4.18%
66 3 1 1 1

6.78% 1 0.00% 6.78% 0.00%

1047(10) Metal Structure Accessories 335,428.76 6.78%
90 5 1 1 1 1 1

37.84% 1 0.00% 37.84% 0.00%

1047(2)a Structural Steel, Trusses 1,872,984.55 37.84%
65 28 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

9.37% 1 0.00% 6.25% 3.12%

1047(2)b Structural Steel Purlins 463,985.89 9.37%
85 15 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

0.65% 1 0.00% 0.00% 0.65%

1100(10) Conduits, Boxes, and Fittings(Conduit Works/Conduit Rough-in) 32,180.07 0.65%
123 10 1 1 1 1 1 1 1 1 1 1

0.77% 1 0.00% 0.00% 0.77%

1102(1) Panel Board With Main & Branch Breakers 38,329.35 0.77%
133 2 1 1

0.41% 1 0.00% 0.00% 0.41%

1103(1) Lighting Fixtures and Lamps 20,177.41 0.41%
133 3 1 1 1

0.65% 1 0.00% 0.00% 0.65%

1101(33) Wires and Wiring Devices 32,013.88 0.65%
134 6 1 1 1 1 1 1

TOTAL 4,950,000.0 100.00% C A L E N D A R D A Y S (140 calendar days)

47 94 140

MONTHLY 17.77% 75.29% 6.94%

ACCOMPLISHMENT
CUMULATIVE 17.77% 93.06% 100.00%

MONTHLY (PHP) 879,453.30 3,726,835.48 343,711.20

CASHFLOW
CUMULATIVE (PHP) 879,453.30 4,606,288.78 4,949,999.98
 201369.70425
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
NEGROS ORIENTAL
1st DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE VII
Tinaogan, Bindoy, Negros Oriental

Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT
Contract Duration : 140 C.D.
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS SUBMITTED 54,983.74 8.17% 4,490.67 2,973.72 7,464.39 62,448.14
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED
AS SUBMITTED 123,536.69 18.00% 22,236.60 7,288.66 29,525.27 153,061.97
PART A: EARTHWORK
AS EVALUATED
AS SUBMITTED 981,468.18 18.00% 176,664.27 57,906.62 234,570.89 1,216,039.08
PART B: PLAIN AND REINFORCED CONCRETE WORK
AS EVALUATED
AS SUBMITTED 2,740,718.42 18.00% 493,329.32 161,702.39 655,031.70 3,395,750.10
PART C: FINISHINGS AND OTHER CIVIL WORKS
AS EVALUATED
AS SUBMITTED 99,032.05 18.00% 17,825.77 5,842.89 23,668.66 122,700.71
PART D: ELECTRICAL WORKS
AS EVALUATED
AS SUBMITTED 3,999,739.08 714,546.63 235,714.29 950,260.92 4,950,000.00
TOTAL
AS EVALUATED

Preparation and Submission: Evaluation: Approval:

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

GARNEN HUBERT Y. TURA BENILDA V. BANQUE FELICIANO R. ESPINA JESSIE C. PAQUIBO JOEL MELCHOR R. BOCO
Engineer II Chief, Planning and Design Section Chief, Construction Section OIC-Assistant District Engineer District Engineer
PROJECT NAME : Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
LOCATION OF CONTRACT : La Libertad, Negros Oriental

47 94 140
ITEM NO. DESCRIPTION CONTRACT AMOUNT WEIGHT (%) S1 D1 S0 D0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105

#NAME? #NAME? #NAME? #NAME? #NAME?

B.3(1) Permits and Clearances 5,512.50 #NAME?
1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

B.5(1) Project Billboard/Signboard 12,602.69 #NAME?
1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

B.7(1) Occupational Safety and Health 30,720.37 #NAME?
2 104 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

B.9(1) Mobilization/Demobilization 13,612.58 #NAME?
1 105 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

801 (1) Removal of Structures and Obstruction 0.00 #NAME?
2 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

803(1)a Structure Excavation (Common Soil) 0.00 #NAME?
2 10 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

804(1)a Embankment (from roadway/structure excavation) 34,387.21 #NAME?
18 10 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

804(7) Gravel fill 100,961.00 #NAME?
18 10 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

0 TOTAL OF PART A #NAME? #NAME?
12 6 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

900(1)c3 Structural Concrete (Footing Tie Beams, Class A, 28 Days) 0.00 #NAME?
46 15 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

900(1)c Structural Concrete (3000psi, Class A, 28 Days) 641,769.55 #NAME?
65 10 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

902(1)a Reinforcing Steel (Deformed, Grade 40) 524,882.49 #NAME?
61 10 1 1 1 1 1 1 1 1 1 1

#NAME? 1 #NAME? #NAME? #NAME?

903 (1) Formworks and Falseworks 49,387.04 #NAME?
31 15 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

0 TOTAL OF PART B #NAME? #NAME?
28 3 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

1013(2)b Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, Flashings) 8,648.64 #NAME?
100 3 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

1013(2)c Fabricated Metal Roofing Accessory (Gauge 24, 0.701mm, Gutters) 12,043.30 #NAME?
100 3 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

1032(1)a Painting Works (Masonry/Concrete) 8,686.60 #NAME?
90 15 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

1032(1)c Painting Works (Steel) 207,047.53 #NAME?
66 3 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

1046(2)a1 CHB Non Load Bearing Wall (including Reinforcing Steel,100mm) 0.00 #NAME?
66 3 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

1047(3) Metal Structure Accessories 335,428.76 #NAME?
66 3 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

1047(8)a Structural Steel, Trusses 1,872,984.55 #NAME?
90 5 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

1047(8)b Structural Steel, Purlins 463,985.89 #NAME?
65 25 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

#NAME? #NAME? #NAME? #NAME? #NAME?

0 TOTAL OF PART C #NAME? #NAME?
85 15 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

TOTAL #NAME? #NAME? C A L E N D A R D A Y S (105 calendar days)

35 70 105

MONTHLY #NAME? #NAME? #NAME?

ACCOMPLISHMENT
CUMULATIVE #NAME? #NAME? #NAME?
 MONTHLY (PHP) #NAME? #NAME? #NAME?
CASHFLOW
CUMULATIVE (PHP) #NAME? #NAME? #NAME?
 HOURLY
District Engineering Office
RATE
Construction Foreman ₱ 108.23 x 8 =
Skilled Laborer ₱ 78.24 x 8 =
Unskilled Laborer ₱ 60.31 x 8 =

HOURLY
Equipment RATE/UNIT
COST
Backhoe SE 130 LC-2 (0.80 m³) ₱ 2,096.00 x 8 =
Bar Bender, 25 mm Maximum Rebar ₱ 168.75 x 8 =
Bar Cutter, Single Phase, 25 mm ₱ 105.47 x 8 =
Cargo/Service Truck (9-10mt) ₱ 1,212.00 x 8 =
Concrete Vibrator ₱ 57.12 x 8 =
Dump Truck (12.0 yd3) ₱ 1,420.00 x 8 =
High and Lowbed Trailer with Prime Mover ₱ 2,720.00 x 8 =
One Bagger Mixer ₱ 172.00 x 8 =
Payloader, LX80-2C (1.50 m3) ₱ 1,733.00 x 8 =
Plate Compactor (5 hp) ₱ 123.00 x 8 =
Water Truck/Pump (16000 L) ₱ 2,450.00 x 8 =
Welding Machine w/ Generator ₱ 371.00 x 8 =
Cutting Outfit ₱ 45.45 x 8 =
DAILY RATE
₱ 865.84
₱ 625.92
₱ 482.48

DAILY RATE

₱ 16,768.00
₱ 1,350.00
₱ 843.76
₱ 9,696.00
₱ 456.96
₱ 11,360.00
₱ 21,760.00
₱ 1,376.00
₱ 13,864.00
₱ 984.00
₱ 19,600.00
₱ 2,968.00
₱ 363.60
EXCAVATION
COLUMN/FOOTINGS L/S R/S
C1/F1 VOL. 10.469 10.469 m3
C1/F1 VOL. 10.469 10.469 m3
C1/F1 VOL. 10.469 10.469 m3
C1/F1 VOL. 10.469 10.469 m3
C1/F1 VOL. 10.469 10.469 m3
m3
TOTAL 52.344 52.344 m3
104.688

TIE BEAMS L/S R/S

VOL. 0.120 0.120 m3
VOL. 0.120 0.120 m3
VOL. 0.120 0.120 m3
VOL. 0.120 0.120 m3
VOL. m3
TOTAL 0.480 0.480 m3

COLUMN/FOOTING (for Gate)

L 1 m
W 1 m
D 1.5 m
NO 0
VOL 0 m3

SEPTIC TANK
W m
L m
D m
VOL m3

WALL FOOTING+CHB
L/S R/S front rear
A 0.06 0.06 0.06 0.06
 L
VOL 0 0 0 0
0

FOR ITEM 506 L/S R/S

STA. 0+0026.87 - STA. 0+0028.60 VOL. m3
STA. 0+0028.87 - STA. 0+0032.87 VOL. m3
STA. 0+0032.87 - STA. 0+0034.87 VOL. m3
STA. 0+0011.60 - STA. 0+0020.60 VOL. m3
STA. 0+0020.60 - STA. 0+0028.60 VOL. m3
TOTAL 0.0000 0.0000 m3

TOTAL VOLUME OF EXCAVATED SOIL 105.64750 m3

FORMWORKS & SCAFFOLDING

COLUMNS
FA
CONCRETING

FOOTINGS
(MPB) (CR) (STAGE)
W 2.5 m
L 2.5 m
D 0.4 m
NO. 10
VOL. 25.00 m3

COLUMNS/PEDESTAL
(MPB) (STAGE)
W 0.5 0.5 m
L 0.8 0.8 m
D 2.275 2.275 m
NO. 5 5
VOL. 4.55 4.55 m3

TIE BEAM
W 0.3 m
D 0.4 m
L 44 m
VOL. 5.28 m3

SLAB ON GRADE
W 18.8 m
L 24.5 m
D 0.075 m **4" thk
VOL. 34.545 m3

WALL FOOTING
W 0.1 m
L 40 m
 D 0.2 m
NO.
VOL. 0 m3

COLUMN (FOR GATE)

W 0.3 m
L 0.3 m
D 4.2 m
0
VOL. 0 m3

BEAMS
W m
D m
L m
VOL. m3

RAMP
W 1.2 m
L 1.8 m
H 1.9036 m
VOL 2.055888 m3

REINFORCEMENT
FOOTING
(MPB) GATE CR
W 2.5 1 m
W 2.5 1 m
No. 48 19
No. 48 19
Total 16mmø 96.00 38.00 m
Total 16mmø @ 6m 16.00 7.00 pcs
Total 16mmø 151.52 66.29 kg
No. of Footings 10 0
Total 16mmø 1515.20 0.00 kg

COLUMN/PEDESTAL
(MPB) GATE CR
L/S R/S
H 2.775 3.08 4.9
No. 10 10 10
Total 20mmø 27.75 30.8 49 0
 Total 20mmø @ 6m 5.00 6.00 9.00 0.00
Total 20mmø 74.00 88.8 133.20 0.00
NO. 5 5 0
Total 20mmø 370.00000 444.00000 0.00000 0.00000

TIES PEDESTAL
(MPB) GATE CR
L/S R/S
H 2.475 2.78 4.6
L 2.8 2.8 1.4
No. 9 10 16 0
Total 10mmø 25.20 28.00 22.40 0.00
Total 10mmø @ 6m 5.00 5.00 4.00 0.00
Total 10mmø 18.50 18.50 14.80 0.00
No. of Footings 5 5 0
Total 10mmø 92.50000 92.50000 0.00000 0.00000

I PAINTING

B. PEDESTAL (C1)
W 0.5 m
H 1.1 m
X2 2
AREA 1.1

L 0.8 m
H 1.1 m
X2 2
AREA 1.76

TOTAL 2.86
No. 10 m
FOR GATE
W 0.3
L 0.3
D 3
No. 0
AREA 0 m2
TOTAL AREA 28.60000 m2
 EMBANKMENT
(MPB) (CR) (STAGE)
FOOTINGS
L/S R/S
STA. 0+002.87 VOL. 2.5 2.5 m3
STA. 0+008.87 VOL. 2.5 2.5 m3
STA. 0+0014.87 VOL. 2.5 2.5 m3
STA. 0+0020.87 VOL. 2.5 2.5 m3
STA. 0+0026.87 VOL. 2.5 2.5 m3
STA. 0+0032.87 VOL. m3
TOTAL 12.5 12.5 m3
25

(MPB) (CR) (STAGE)

COLUMNS
L/S R/S m3
STA. 0+002.87 VOL. 0.44 0.44 m3
STA. 0+008.87 VOL. 0.44 0.44 m3
STA. 0+0014.87 VOL. 0.44 0.44 m3
STA. 0+0020.87 VOL. 0.44 0.44 m3
STA. 0+0026.87 VOL. 0.44 0.44 m3
STA. 0+0032.87 VOL. m3
TOTAL 2.2 2.2 m3
4.4
TIE BEAM
A 0.12 m2
L 44 m
VOL. 5.28 m3

WALL FOOTING
(FRONT) (REAR)
A m2
L m
VOL.

100mm THK. CHB L/S R/S

A m2
L m
VOL. m3

SEPTIC TANK
L m
W m
D m
VOL. m3
VOL. 34.6800 m3

VOLUME REQ. FOR EMBANKMENT 70.96750 m3

VOLUME FOR BORROW m3 *volume of excavated soil is not sufficien
VOLUME AVAILABLE FOR EMBANKMEN 105.64750 m3
 MORTAR (for CHB)

100mm THK. CHB

AREA m2
CEMENT bags
SAND m3

150mm THK. CHB

AREA m2
CEMENT bags
SAND m3

VOL. OF CONC. FOR 900(1)c2 61.60 m3

VOL. OF CONC. FOR 900(1)c3 5.28 m3
VOL. OF CONC. FOR 900(1)c4 9.1 m3

NEW ITEM 900 75.981 m3

 Tie Beam

H 48 m
No. 6m
Total 20mmø 288.00 m
Total 20mmø @ 6m 48.00 pcs
Total 20mmø 710.40 kg
No. of Footings 1
Total 20mmø 710.40000 kg

TIE BEAM STIRRUPS

H 44 m
L 1.6 m
m No. 147
m Total 10mmø 235.20 m
m Total 10mmø @ 6m 40.00 pcs
pcs Total 10mmø 148.00 kg
kg No. of Footings 1
Total 10mmø 148.00000 kg
kg

m
m

m
pcs
kg

kg
TOAL WEIGHT 5539.17556 kg
FILL
STAGE
A m2
H m
VOL. m3

ADDITIONAL FILL

STA. 0+002.87 - STA. 0+008.87 VOL. m3

STA. 0+008.87 - STA. 0+0014.87 VOL. m3
STA. 0+0014.87 - STA. 0+0020.87 VOL. m3
STA. 0+0020.87 - STA. 0+0026.87 VOL. m3
STA. 0+0026.87 - STA. 0+0028.60 VOL. m3
STA. 0+0028.87 - STA. 0+0032.87 m3
STA. 0+0032.87 - STA. 0+0034.87 m3
STA. 0+0011.60 - STA. 0+0020.60 VOL. m3
STA. 0+0020.60 - STA. 0+0028.60 VOL. m3
TOTAL 0 m3

ADDITIONAL FILL

FOR ITEM 506 L/S R/S

STA. 0+0026.87 - STA. 0+0028.60 VOL. m3
STA. 0+0028.87 - STA. 0+0032.87 VOL. m3
STA. 0+0032.87 - STA. 0+0034.87 VOL. m3
STA. 0+0011.60 - STA. 0+0020.60 VOL. m3
STA. 0+0020.60 - STA. 0+0028.60 VOL. m3
TOTAL 0.0000 0.0000 m3
f excavated soil is not sufficient for embankment
PLASTERING

12mm THK.
AREA m2
CEMENT bags
SAND m3
FLOORING WALL FOOTING
L 80
H 18.8 m NO. OF BA 2
L 24.5 m
No. 62.66666667 13.33333
81.66666667 6m x 10mm26.66667
255.88888889
255.88888889 wt. 98.66667
Total 10mmø 511.78 pcs
Total 10mmø 1893.58 kg
1
Total 10mmø 1893.57778 kg

RAMP

H 1.2036
SPACING 0.3
W 1.5
NO. OF BARS ALONG H 5.012
NO. OF BARS ALONG W 6

TOTAL LENGTH ALONG H 6.032443

LENGTH ALONG W 9
TOTAL LENGTH 15

10mmø X 6m 3
wt 9.270007
GRAVEL BED
COLUMN/FOOTINGS
(MPB) (CR) (STAGE)
W 2.5 m
L 2.5 m
D 0.1 m
NO. 10
VOL. 6.25 m3

TIE BEAM
W 0.3 m
L 44 m
D 0.1 m

VOL 1.32 m3

SOG
AREA 460.6 m
D 0.1 m

VOL. 46.06 m3

RAMP
W 1.2 m
L 1.8 m
D 0.1 m
VOL 0.216 m3

WALL FOOTING
(FRONT) (REAR) left right
W m
L 16 16 24 24 m
D 0.6 0.6 0.6 0.6 m
VOL. 0 0 0 0 m3
 SEPTIC TANK
W m
L m
D m
VOL. m3

FOR ITEM 506 L/S R/S

STA. 0+0026.87 - STA. 0+0028.6 VOL. m3
STA. 0+0028.87 - STA. 0+0032.8 VOL. m3
STA. 0+0032.87 - STA. 0+0034.8 VOL. m3
STA. 0+0011.60 - STA. 0+0020.6 VOL. m3
STA. 0+0020.60 - STA. 0+0028.6 VOL. m3
TOTAL 0.0000 0.0000 m3

TOTAL VOLUME OF GRAVEL BED 53.84600 m3

 SPACING 0.3
NO 267.6667

6m x 10mm44.61111

kg WT. 165.0611

263.7278 KG
ITEM 506

FOR ITEM 506 L/S R/S

STA. 0+0026.87 - STA. 0+0028.60 VOL.
STA. 0+0028.87 - STA. 0+0032.87 VOL.
STA. 0+0032.87 - STA. 0+0034.87 VOL.
STA. 0+0011.60 - STA. 0+0020.60 VOL.
STA. 0+0020.60 - STA. 0+0028.60 VOL.
TOTAL 0.0000 0.0000

TOTAL VOLUME 0.0000 m3

ITEM 505
m3
m3
m3
m3
m3
m3
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.3(1) Permits and Clearances

Unit of Measurement : l.s.
Output : 1

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

Sub - Total for A -

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

5,000.00
a. Fine Tax 0.1% (Construction Cost)
Bureau of Fire 250.00

Sub - Total for B 5,250.00

C. Total (A + B) 5,250.00
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 5,250.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

G. Direct Unit Cost (E + F) 5,250.00

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 262.50
K. Total Unit Cost (G + H + I + J) 5,512.50
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.5(1) Project Billboard/ Sign Board

Unit of Measurement : ea
Output : 1

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 4.00 108.23 432.92

b. Skilled Laborer 1 4.00 78.24 312.96
c. Unskilled Laborer 1 4.00 60.31 241.24

Sub - Total for A 987.12

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

98.71
Minor Tools (10% of labor cost)

Sub - Total for B 98.71

C. Total (A + B) 1,085.83
D. Output = 1 ea
E. Direct Unit Cost (C ÷ D) 1,085.83
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 8' x 8' Tarpaulin ft2 64.00 20.00 1,280.00

b. Good Lumber (Frames) bd-ft 48.00 55.00 2,640.00
c. Assorted Common Working Nails kg 1.00 80.00 80.00

Sub - Total for F 4,000.00

G. Direct Unit Cost (E + F) 5,085.83
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 406.87
I. Contractor's Profit (CP) 10% of G 508.58
J. Value Added Tax (VAT) 5% of (G + H + I) 300.06
K. Total Unit Cost (G + H + I + J) 6,301.35
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered
Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.7(1) Occupational Safety and Health

Unit of Measurement : LS
Output : 1

Designation No. of Person/s No. of Day/s Daily Rate Amount (PhP)

A. Labor

a PartTime Safety Officer 1 10 1,163.84 11,638.40

b. Health Officer 1 10 852.00 8,520.00

Sub - Total for A 20,158.40

Name and Capacity Unit Quantity Unit Cost Amount (PhP)
B. Equipment
-

Sub - Total for B

am: Multi-Purpose
C. Buildings/Facilities toTotal
support
(A +Social
B) Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center),
20,158.40
Barangay Pitogo, La Liberta
D. Output = 1.00
E. Direct Unit Cost (C ÷ D) 20,158.40
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

First Aid Kit l.s. 1.00 500.00 500.00

Personal Protective Equipment(PPE)
a. Safety Helmet pcs 4.00 400.00 1,600.00
b. Safety Shoes pair 4.00 500.00 2,000.00
c. Safety Gloves pair 4.00 105.00 420.00

Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 506.37
b. Safety First (4' x 4') set 1.00 270.87 270.87
c. Warning Signs (2' x 3') sets 6.00 123.68 742.08
d. Caution Tape, 100ft roll 0.50 800.00 400.00

Sub - Total for F 6,439.32

G. Direct Unit Cost (E + F) 26,597.72
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 10% of G 2,659.77
J. Value Added Tax (VAT) 5% of (G + H + I) 1,462.87
K. Total Unit Cost (G + H + I + J) 30,720.37
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : B.9(1) Mobilization/Demobilization

Unit of Measurement : l.s.
Output : 1

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

Sub - Total for A -

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

12,964.36
a. Mobilization/ Demobilization

Sub - Total for B 12,964.36

C. Total (A + B) 12,964.36
D. Output = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 12,964.36
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

G. Direct Unit Cost (E + F) 12,964.36

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 648.22
K. Total Unit Cost (G + H + I + J) 13,612.58
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay P

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 800 (2) Clearing and Grubbing

Unit of Measurement : ls
Output per hour : 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 24.00 108.23 2,597.52

b. Unskilled Laborer 2 24.00 60.31 2,894.88

Sub - Total for A 5,492.40

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Sub - Total for B 0.00

C. Total (A + B) 5,492.40
D. Output per Hour = 1.20 m3
E. Direct Unit Cost (C ÷ D) 5,492.40
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 5,492.40
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 439.39
I. Contractor's Profit (CP) 10% of G 549.24
J. Value Added Tax (VAT) 5% of (G + H + I) 324.05
K. Total Unit Cost (G + H + I + J) 6,805.08
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 801 (1) Removal of Structures and Obstruction

Unit of Measurement : ls
Output per hour : 1.00

Designation No. of Person/s Amount (PhP)

A. Labor

a. Construction Foreman 1 24.00 108.23 2,597.52

b. Unskilled Laborer 2 24.00 60.31 2,894.88

Sub - Total for A 5,492.40

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Sub - Total for B 0.00

C. Total (A + B) 5,492.40
D. Output per Hour = 1.20 m3
E. Direct Unit Cost (C ÷ D) 5,492.40
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 5,492.40
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 439.39
I. Contractor's Profit (CP) 10% of G 549.24
J. Value Added Tax (VAT) 5% of (G + H + I) 324.05
K. Total Unit Cost (G + H + I + J) 6,805.08
Prepared by: Checked/Reviewed by:

CHONA D. RODRIGUEZ BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 803(1)a Structure Excavation (Common Soil)

Unit of Measurement : m3
Output per hour : 20.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Unskilled Laborer 3 1.00 60.31 180.93

Sub - Total for A 289.16

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Backhoe (0.80 m3) 1 1.00 2,096.00 2,096.00

b. Dump Truck (12 yd3) 2 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor Cost) 28.92

Sub - Total for B 4,964.92

C. Total (A + B) 5,254.08
D. Output per Hour = 20.00 m3
E. Direct Unit Cost (C ÷ D) 262.70
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

Sub - Total for F

G. Direct Unit Cost (E + F) 262.70
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 21.02
I. Contractor's Profit (CP) 10% of G 26.27
J. Value Added Tax (VAT) 5% of (G + H + I) 15.50
K. Total Unit Cost (G + H + I + J) 325.49
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804(1)a Embankment (from roadway/structure excavation)

Unit of Measurement : m3
Output per hour : 9.84

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

c. Unskilled Laborer 3 1.00 60.31 180.93

Sub - Total for A 289.16

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Plate Compactor (5hp) 1 0.75 123.00 92.25

b. Backhoe (0.80m3) 1 0.75 2,096.00 1,572.00
Minor Tools (10% of Labor Cost) 28.92

Sub - Total for B 1,693.17

C. Total (A + B) 1,982.33
D. Output per Hour = 9.84 m3
E. Direct Unit Cost (C ÷ D) 201.46
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

G. Direct Unit Cost (E + F) 201.46

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 16.12
I. Contractor's Profit (CP) 10% of G 20.15
J. Value Added Tax (VAT) 5% of (G + H + I) 11.89
K. Total Unit Cost (G + H + I + J) 249.60
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of
Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : 804 (1) bEmbankment (From borrow)

Unit of Measurement : m³
Output per hour - As Submitted : 1.25
Output per hour - As Evaluated :

No. of
Designation No. of Days Hourly Rate Amount
Person
A.1 Labor

Construction Foreman 1 1.00 110.14 P 110.14

Unskilled Laborer 3 1.00 61.46 P 184.38

Sub-Total for A.1 - As Submitted P 294.52

No. of
Name and Capacity No. of days Hourly Rate Amount
Units
B.1 Equipment

a. Plate Compactor (5hp) 1 0.75 123.00 P 92.25

b. Backhoe (0.80m3) 1 0.75 2,096.00 P 1,572.00
(Minor tools 10 % of labor) P 14.73

Sub-Total for B.1 - As Submitted P 1,678.98

C.1 Total (A.1+B.1) - As Submitted P 1,973.50
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour (As Submitted) = ### m³
D.2 Output per hour (As Evaluated) =
E.1 Direct Unit Cost (As Submitted) P 1,578.80
E.2 Direct Unit Cost (As Evaluated)
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

a. Embankment Material m3 1.25 P 700.00 P 875.00

(w/ 25% Shrinkage Factor)

Sub-Total for F.1 - As Submitted P 875.00

G. Direct Unit Cost (E.1 + F.1) - As Submitted P 2,453.80
H. Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 8% of G P 196.30
I. Contractor's Profit (CP) - As Submitted 10% of G P 245.38
J. Value Added Tax (VAT) - As Submitted 5% of (G+ H + I) P 144.77
K. Total Unit Cost - As Submitted (G + H + I + J) P 3,040.25

Prepared by: Checked/Reviewed by:

CHONA D. RODRIGUEZ BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 804(7) Gravel fill

Unit of Measurement : m3
Output per hour : 1.20

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Unskilled Laborer 3 1.00 60.31 180.93

Sub - Total for A 289.16

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Plate Compactor 1 0.50 123.00 61.50

Minor Tools (10% of Labor Cost) 28.92

Sub - Total for B 90.42

C. Total (A + B) 379.58
D. Output per Hour = 1.20 m3
E. Direct Unit Cost (C ÷ D) 316.31
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Gravel Bedding (G1) m3 1.05 1,140.00 1197.00

(w/ 5% Shrinkage Factor)

Sub - Total for F 1,197.00

G. Direct Unit Cost (E + F) 1,513.31
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 121.07
I. Contractor's Profit (CP) 10% of G 151.33
J. Value Added Tax (VAT) 5% of (G + H + I) 89.29
K. Total Unit Cost (G + H + I + J) 1,875.00
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
LABOR ₱ 593,955.71 682,582.22

EQUIPMENT ₱ 246,895.17 304,620.59

MATERIALS ₱ 3,158,888.20 3,391,537.45 3,391,537.45

4,378,740.27
Direct Unit Cost: ₱ 3,999,739.08 4,378,740.27 346,714.25
436,052.59
OCM and PROFIT: 714,546.63 782,766.85 258,075.36
5,419,582.47
VAT: 235,714.29 258,075.36 -
-
TOTAL 4,950,000.00 5,419,582.47 -

719,953.03

4,950,000.00
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)c2 Structural Concrete (Footings and Slab on Fill, Class A, 28 days)
Unit of Measurement : m3
Output per hour : 0.357

Note : FLOORING THICKNESS 75mm.

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 1 1.00 78.24 78.24
b. Unskilled Laborer 4 1.00 60.31 241.24

Sub - Total for A 427.71

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

Minor Tools (10% of Labor Cost) 42.77

Sub - Total for B 214.77

C. Total (A + B) 642.48
D. Output per Hour = 0.357 m3
E. Direct Unit Cost (C ÷ D) 1,799.67
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Gravel m3 1.00 1,140.00 1140.00

b. Sand m 3
0.50 1,390.00 695.00
c. Portland Cement bags 9.10 286.00 2,602.60

Sub - Total for F 4,437.60

G. Direct Unit Cost (E + F) 6,237.27
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 498.98
I. Contractor's Profit (CP) 10% of G 623.73
J. Value Added Tax (VAT) 5% of (G + H + I) 368.00
K. Total Unit Cost (G + H + I + J) 7,727.97
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section

Page 23
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)c3 Structural Concrete (Footing Tie Beams, Class A, 28 Days)
Unit of Measurement : m3
Output per hour : 0.270

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 1 1.00 78.24 78.24
b. Unskilled Laborer 4 1.00 60.31 241.24

Sub - Total for A 427.71

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

Minor Tools (10% of Labor Cost) 42.77

Sub - Total for B 214.77

C. Total (A + B) 642.48
D. Output per Hour = 3.72 m3
E. Direct Unit Cost (C ÷ D) 2,379.56
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Gravel m3 1.00 1,140.00 1140.00

b. Sand m3 0.50 1,390.00 695.00
c. Portland Cement bags 9.10 286.00 2,602.60

Sub - Total for F 4,437.60

G. Direct Unit Cost (E + F) 6,817.16
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 545.37
I. Contractor's Profit (CP) 10% of G 681.72
J. Value Added Tax (VAT) 5% of (G + H + I) 402.21
K. Total Unit Cost (G + H + I + J) 8,446.46
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)c Structural Concrete (3000psi, Class A, 28 Days)

Unit of Measurement : m3
Output per hour : 0.270
Note: Slab-on-grade thickness is 0.075m.
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)
A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 1 1.00 78.24 78.24
b. Unskilled Laborer 4 1.00 60.31 241.24

Sub - Total for A 427.71

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. One Bagger Mixer 1 1.00 172.00 172.00

Minor Tools (10% of Labor Cost) 42.77

Sub - Total for B 214.77

C. Total (A + B) 642.48
D. Output per Hour = 3.72 m3
E. Direct Unit Cost (C ÷ D) 2,379.56
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Gravel m3 1.00 1,140.00 1140.00

b. Sand m3
0.50 1,390.00 695.00
c. Portland Cement bags 9.10 286.00 2,602.60

Sub - Total for F 4,437.60

G. Direct Unit Cost (E + F) 6,817.16
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 545.37
I. Contractor's Profit (CP) 10% of G 681.72
J. Value Added Tax (VAT) 5% of (G + H + I) 402.21
K. Total Unit Cost (G + H + I + J) 8,446.46
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 902(1)a1 Reinforcing Steel (Deformed,Grade 40)

Unit of Measurement : kg
Output per hour : 129.094

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 3 1.00 78.24 234.72
c. Unskilled Laborer 12 1.00 60.31 723.72

Sub - Total for A 1,066.67

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Bar Cutter 1 0.50 105.47 52.74

b. Bar Bender 1 0.50 168.75 84.38
Minor Tools (10% of Labor Cost) 106.67

Sub - Total for B 243.78

C. Total (A + B) 1,310.45
D. Output per Hour = 129.09 kg
E. Direct Unit Cost (C ÷ D) 10.15
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Deformed Reinforcing Steel kg 1.00 62.00 62.00

b. #16 Galvanized Iron Wire kg 0.015 78.00 1.17
c. Consumables (5% of Materials Cost) 3.16

Sub - Total for F 66.33

G. Direct Unit Cost (E + F) 76.48
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 6.12
I. Contractor's Profit (CP) 10% of G 7.65
J. Value Added Tax (VAT) 5% of (G + H + I) 4.51
K. Total Unit Cost (G + H + I + J) 94.76
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 903(1) Formworks and Falseworks

Unit of Measurement : l.s.
Output : 1

Designation No. of Person/s No. of Days Daily Rate Amount (PhP)

A. Labor
Installation
a. Construction Foreman 1 4.00 865.84 3,463.36
b. Skilled Laborer 2 4.00 625.92 5,007.36
c. Unskilled Laborer 4 4.00 482.48 7,719.68

Sub - Total for A 16,190.40

Name and Capacity Quantity No. of Day/s Daily Rental Rate Amount (PhP)
B. Equipment

Sub - Total for B

C. Sub-Total for C (B/Area)
D. Output = 1 ls
E. Direct Unit Cost (A ÷ D) + C 16,190.40
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. 50 pcs.-2"X3"x12' Coco lumber bd ft 300 30.00 9,000.00

b. 60 pcs.-2"X2"x8' Coco lumber bd ft 160 30.00 4,800.00
c.1/2 x 4 x 8 Ordinary Plywood sht 12 765.00 9,180.00
d. Consumables (5% of Materials Cost) 690.00

Sub - Total for F 23,670.00

G. Direct Unit Cost (E + F) 39,860.40
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 3,188.83
I. Contractor's Profit (CP) 10% of G 3,986.04
J. Value Added Tax (VAT) 5% of (G + H + I) 2,351.76
K. Total Unit Cost (G + H + I + J) 49,387.04
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013(2)a Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, Ridge/Hip Roll)
Unit of Measurement : lm
Output per hour : 10

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 1 1.00 78.24 78.24
c. Unskilled Laborer 1 1.00 60.31 60.31

Sub - Total for A 246.78

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 24.68

Sub - Total for B 24.68

C. Total (A + B) 271.46
D. Output per Hour = 10 m
E. Direct Unit Cost (C ÷ D) 27.15
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Ridge Roll lm 1.05 196.00 205.80

b. Blind Rivets pc 19.00 1.50 28.50
c. Consumables (3% of Materials Cost) 7.03

Sub - Total for F 241.33

G. Direct Unit Cost (E + F) 268.47
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 21.48
I. Contractor's Profit (CP) 10% of G 26.85
J. Value Added Tax (VAT) 5% of (G + H + I) 15.84
K. Total Unit Cost (G + H + I + J) 332.64
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013(2)b Fabricated Metal Roofing Accessory (Gauge 26, 0.551mm, Flashings)
Unit of Measurement : lm
Output per hour : 10

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 1 1.00 78.24 78.24
c. Unskilled Laborer 1 1.00 60.31 60.31

Sub - Total for A 246.78

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 24.68

Sub - Total for B 24.68

C. Total (A + B) 271.46
D. Output per Hour = 10 m
E. Direct Unit Cost (C ÷ D) 27.15
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Ordinary Flashing lm 1.05 150.00 157.50

b. Blind Rivets pc 19.00 1.50 28.50
c. Consumables (3% of Materials Cost) 5.58

Sub - Total for F 191.58

G. Direct Unit Cost (E + F) 218.73
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 17.50
I. Contractor's Profit (CP) 10% of G 21.87
J. Value Added Tax (VAT) 5% of (G + H + I) 12.90
K. Total Unit Cost (G + H + I + J) 271.00
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1013(2)c Fabricated Metal Roofing Accessory (Gauge 24, 0.701mm, Gutters)
Unit of Measurement : lm
Output per hour : 11.8

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 1 1.00 78.24 78.24
c. Unskilled Laborer 1 1.00 60.31 60.31

Sub - Total for A 246.78

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 24.68

Sub - Total for B 24.68

C. Total (A + B) 271.46
D. Output per Hour = 10 m
E. Direct Unit Cost (C ÷ D) 23.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Ordinary Gutter lm 1.05 240.00 252.00

b.12"x1" Plain G.I Strap pc 3.00 45.00 135.00
c. Blind Rivets pc 16.00 1.50 24.00
d. Consumables (3% of Materials Cost) 12.33

Sub - Total for F 423.33

G. Direct Unit Cost (E + F) 446.33
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 35.71
I. Contractor's Profit (CP) 10% of G 44.63
J. Value Added Tax (VAT) 5% of (G + H + I) 26.33
K. Total Unit Cost (G + H + I + J) 553.01
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1014(1)b2 Prepainted Metal Sheets (Rib Type ,Long Span,above 0.427mm)
Unit of Measurement : m2
Output per hour : 2.769

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 1 1.00 78.24 78.24
c. Unskilled Laborer 2 1.00 60.31 120.62

Sub - Total for A 307.09

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 30.71

Sub - Total for B 30.71

C. Total (A + B) 337.80
D. Output per Hour = 2.769 m2
E. Direct Unit Cost (C ÷ D) 121.99
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Prepainted Metal Sheets ( Rib Type, Long

m2 1.00 433.00 433.00
Span,0.5mm thk)
b. J Bolt pc 10 7.00 70.00
c. Consumables (3% of Materials Cost) 15.09

Sub - Total for F 518.09

G. Direct Unit Cost (E + F) 640.08
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 51.21
I. Contractor's Profit (CP) 10% of G 64.01
J. Value Added Tax (VAT) 5% of (G + H + I) 37.76
K. Total Unit Cost (G + H + I + J) 793.06
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1032(1)c Painting Works (Steel)

Unit of Measurement : m2
Output per hour : 2.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 2 1.00 78.24 156.48
c. Unskilled Laborer 1 1.00 60.31 60.31

Sub - Total for A 325.02

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 0.33

Sub - Total for B 0.33

C. Total (A + B) 325.35
D. Output = 2 m2
E. Direct Unit Cost (C ÷ D) 162.67
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Red Oxide Primer gal 0.04 593.00 23.72

b. Enamel Paint gal 0.10 629.00 62.90
c. Paint thinner L 0.25 284.00 71.00
d. Consumables (5% of Materials Cost) 7.88

Sub - Total for F 165.50

G. Direct Unit Cost (E + F) 328.17
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 26.25
I. Contractor's Profit (CP) 10% of G 32.82
J. Value Added Tax (VAT) 5% of (G + H + I) 19.36
K. Total Unit Cost (G + H + I + J) 406.61
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(3) Metal Structure Accessories

Unit of Measurement : l.s.
Output per hour : 1.00

Designation No. of Person/s No. of Day/s Daily Rate Amount (PhP)

A. Labor

Fabrication
a. Construction Foreman 1 15 865.84 12,987.60
b. Skilled Laborer 2 15 625.92 18,777.60
c. Unskilled Laborer 4 15 482.48 28,948.80

Sub - Total for A 60,714.00

Name and Capacity No. of Unit/s No. of Day/s Daily Rate Amount (PhP)
B. Equipment

Minor Tools (10 % of Labor Cost) 6,071.40

Sub - Total for B 6,071.40

C. Total (A + B) 66,785.40
D. Output per Hour = 1
E. Direct Unit Cost (C ÷ D) 66,785.40
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
a, 12mm. Ø Plain Bar - STD w/ nut washers length 60 170.00 10,200.00
b. 16mm. Ø Tension Rod lnft 800 29.00 23,200.00
c.. 25mm. Ø x 600 mm Anchor Bolt w/ Machine pcs 200 180.00 36,000.00
bolts
d. Vulca Seal gal 10 2,350.00 23,500.00
e. Standard Turnbuckle pcs 40 196.00 7,840.00
f. Gusset Plate sht 13 3,000.00 39,000.00
g. Steel Plates 2,500.00
pcs 10 25,000.00
Gutter Accessories
-
h. 3" Ø PVC Pipe lengths 30 625.00 18,750.00
i. Hardiflex Board 10 mm thick pcs 12 1,200.00 14,400.00
j. 3" Ø PVC Elbow pcs 20 52.00 1,040.00
k. PVC Solvent Cement ltrs 4 255.00 1,020.00
l. Blind Rivets 5/32" x 1" pcs 400 1.50 600.00
Ramp Handrail -
o. G. I. Pipe 38 mm Ø
lgths 2 1,695.00 3,390.00

Sub - Total for F 203,940.00

G. Direct Unit Cost (E + F) 270,725.40
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 21,658.03
I. Contractor's Profit (CP) 10% of G 27,072.54
J. Value Added Tax (VAT) 5% of (G + H + I) 15,972.80
K. Total Unit Cost (G + H + I + J) 335,428.77
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(8)a Structural Steel, Trusses

Unit of Measurement : kg
Output per hour : 85

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

Fabrication
a. Construction Foreman 1 1.00 108.23 108.23
b. Skilled Laborer 2 1.00 78.24 156.48
c. Unskilled Laborer 2 1.00 60.31 120.62

Erection
a. Skilled Laborer 3 0.49 78.24 115.01
b. Unskilled Laborer 3 0.49 60.31 88.66

Sub - Total for A 589.00

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Welding Machine 1 0.75 371.00 278.25

b. Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10 % of Labor Cost) 58.90

Sub - Total for B 348.51

C. Total (A + B) 937.51
D. Output per Hour = 85.00 kg
E. Direct Unit Cost (C ÷ D) 11.03
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Structural Steel Truss kg 1.00 74.00 74.00

b. Acetylene kg 0.011 83.00 0.91
c. Oxygen kg 0.022 47.00 1.03
d. Welding Rod kg 0.020 155.00 3.10
e. Consumables (5% of Materials Cost) 3.95

Sub - Total for F 83.00

G. Direct Unit Cost (E + F) 94.03
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 7.52
I. Contractor's Profit (CP) 10% of G 9.40
J. Value Added Tax (VAT) 5% of (G + H + I) 5.55
K. Total Unit Cost (G + H + I + J) 116.50
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(8)b Structural Steel, Purlins

Unit of Measurement : kg
Output per hour : 90.45

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 2 1.00 78.24 156.48
c. Unskilled Laborer 4 1.00 60.31 241.24

Sub - Total for A 505.95

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

a. Welding Machine 2 1.00 371.00 742.00

Minor Tools (10% of Labor Cost) 50.60

Sub - Total for B 792.60

C. Total (A + B) 1,298.55
D. Output per Hour = 90.45 kg
E. Direct Unit Cost (C ÷ D) 14.36
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Structural Steel Purlins kg 1.05 72.00 75.60

b. Welding Rod kg 0.020 155.00 3.10
c. Consumables (5% of Materials Cost) 3.94

Sub - Total for F 82.64

G. Direct Unit Cost (E + F) 96.99
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 7.76
I. Contractor's Profit (CP) 10% of G 9.70
J. Value Added Tax (VAT) 5% of (G + H + I) 5.72
K. Total Unit Cost (G + H + I + J) 120.17
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1032(1)a Painting Works (Masonry/Concrete)

Unit of Measurement : m2
Output per hour : 2.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor

a. Construction Foreman 1 1.00 108.23 108.23

b. Skilled Laborer 2 1.00 78.24 156.48
c. Unskilled Laborer 1 1.00 60.31 60.31

Sub - Total for A 325.02

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment

Minor Tools (10% of Labor Cost) 0.33

Sub - Total for B 0.33

C. Total (A + B) 325.35
D. Output = 2 m2
E. Direct Unit Cost (C ÷ D) 162.67
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials

a. Concrete Neutralizer l 0.02 115.00 2.30

b. Concrete Sealer/Primer gal 0.04 670.00 26.80
d. Semi Gloss Latex (two coats) gal 0.08 618.00 49.44
e. Consumables (5% of Materials Cost) 3.93

Sub - Total for F 82.47

G. Direct Unit Cost (E + F) 245.14
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 8% of G 19.61
I. Contractor's Profit (CP) 10% of G 24.51
J. Value Added Tax (VAT) 5% of (G + H + I) 14.46
K. Total Unit Cost (G + H + I + J) 303.73
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
pose Buildings/Facilities to support Social Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libert
0
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : 1046(2)aCHB Non Load Bearing Wall (including Reinforcing Steel,100mm)
Unit of Measurement : m2
Output per hour - As Submitted : 3.83
Output per hour - As Evaluated :

No. of Hourly Rate

Designation No. of Days Amount
Person
A.1 Labor

Construction Foreman 1 1.00 P 108.23 P 108.23

Skilled Laborer 2 1.00 P 78.24 P 156.48
Unskilled Laborer 3 1.00 P 60.31 P 180.93

Sub-Total for A.1 - As Submitted P 445.64

No. of
Name and Capacity No. of days Hourly Rate Amount
Units
B.1 Equipment

One Bagger Mixer 1 1 P 172.00 P 172.00

(Minor tools 10% of labor) P 44.56

Sub-Total for B.1 - As Submitted P 216.56

C.1 Total (A.1+B.1) - As Submitted P 662.20
C.2 Total (A.2+B.2) - As Evaluated
D.1 Output per hour (As Submitted) = ### m2
D.2 Output per hour (As Evaluated) =
E.1 Direct Unit Cost (As Submitted) P 173.13
E.2 Direct Unit Cost (As Evaluated)
Name and Specification Unit Quantity Unit Cost Amount
F.1 Materials

100mmm thk CHB ( Non-Load Bearing) pc 13.00 P 17.00 P 221.00

Cement bag 0.53 P 286.00 P 150.15
Sand cu.m. 0.040 P 1,390.00 P 55.60
Reinforcing Steel kg 3.24 P 62.00 P 200.88
#16 Tie Wire kg 0.050 P 78.00 P 3.90

Sub-Total for F.1 - As Submitted P 631.53

G. Direct Unit Cost (E.1 + F.1) - As Submitted P 804.66
H. Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 8% of G P 64.37
I. Contractor's Profit (CP) - As Submitted 10% of G P 80.47
J. Value Added Tax (VAT) - As Submitted 5% of (G+ H + I) P 47.47
K. Total Unit Cost - As Submitted (G + H + I + J) P 996.97

Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-
Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS

Item No./Description 1100(10) Conduits, Boxes & Fittings (Conduit Works/ Conduit Rough-ins)
Unit of Measurement LS

Output per hour 1

Quantity = 1.00 l.s.

No.of
No. of
Designation Hourly Rate Amount
Hours
Person
1. Labor

a. Construction Foreman 1 32.00 108.23 3,463.36

b. Skilled Laborer 2 32.00 78.24 5,007.36
c. Unskilled Laborer 2 32.00 60.31 3,859.84

Sub-Total for 1 12,330.56

No.of
No. of
Name and Capacity Hourly Rate Amount
Hours
Units
2. Equipment
Minor Tools (10% of Labor Cost) 1,233.06

Sub-Total for 2 1,233.06

Total (1+2) 13,563.62
Quantit
Name and Specification Unit Unit Cost Amount
y
3. Materials

MPB
a. 15 mm dia PVC Conduit pcs 58.00 137 7,946.00
b. 20 mm dia RSC Conduit pc 1.00 521 521.00
c. C Clamp for 15 mm dia PVC pcs 10.00 30 300.00
d. C Clamp for 20 mm dia RSC pcs 2.00 50 100.00
e. Elbow for 15 mm dia PVC Conduit pcs 10.00 150 1,500.00
f. Elbow for 20 mm dia RSC Conduit pcs 2.00 197 394.00
g. Junction Box 4" x 4" (Deep Type) pcs 5.00 39 195.00
h. Utility Box (Deep Type) pcs 3.00 39 117.00
i. Entrance Cap 1" dia pc 1.00 62 62.00
j. Convenience Outlet, Weatherproof pcs 3.00 366 1,098.00
k. Three-gang Switch, 1-way pcs 1.00 176 176.00
-
Sub-Total for 3 12,409.00
Unit Direct Cost 25,972.62
Overhead, Contingencies & Miscellaneous (OCM) 8% 2,077.81
Contractor's Profit (CP) 10% 2,597.26
Vat 5% 1,532.38
Total Unit Cost 32,180.07
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose
Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS

LOCATION :
Item No./Description 1101(33) Wires and Wiring Devices
Unit of Measurement l.s.

Output per hour 1

No.of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor

a. Construction Foreman 1 24.00 108.23 2,597.52

b. Skilled Laborer 2 24.00 78.24 3,755.52
c. Unskilled Laborer 2 24.00 60.31 2,894.88

Sub-Total for 1 9,247.92

No.of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment

Minor Tools (10% of Labor Cost) 924.79

Sub-Total for 2 924.79

Total (1+2) 10,172.71
Name and Specification Unit Quantity Unit Cost Amount
3. Materials

MPB
a. 3.5 mmsq THHN Stranded Wire mtrs 348.00 36.00 12,528.00
b. 3.5 mmsq TW(G) Stranded Wire mtrs 179.00 36.00 6,444.00
c. 5.5 mmsq THHN Stranded Wire mtrs 20.00 57.00 1,140.00
d. Electrical Tape pcs 5.00 31.00 155.00
e. Tie Wire kg 2.00 78.00 156.00
f. Cable Tie packs 2.00 170.00 340.00

Sub-Total for 3 20,763.00

Unit Direct Cost 30,935.71
Overhead, Contingencies & Miscellaneous (OCM) 8% 2,474.86
Contractor's Profit (CP) 10% 3,093.57
Vat 5% 1,825.21
Total Unit Cost 38,329.35
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose
Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS

Item No./Description 1102(1) Panel Board With Main & Branch Breakers
Unit of Measurement l.s.
Output per hour 1

No.of
No. of
Designation Hourly Rate Amount
Hours
Person
1. Labor

a. Skilled Laborer 1 8.00 78.24 625.92

b. Unskilled Laborer 1 8.00 60.31 482.48

Sub-Total for 1 1,108.40

No.of
No. of
Name and Capacity Hourly Rate Amount
Hours
Units
2. Equipment

Minor Tools (10% of Labor Cost) 110.84

Sub-Total for 2 110.84

Total (1+2) 1,219.24

Name and Specification Unit Quantity Unit Cost Amount

3. Materials

a. Panel Board, 6 Branches, 8-Holes set 1.00 1,391.00 1,391.00

b. 15AT, 50AF, 230V MCCB sets 3.00 735.00 2,205.00
c. 20AT, 50AF, 230V MCCB sets 1.00 735.00 735.00
d. 30AT, 50AF, 230V MCCB set 1.00 735.00 735.00
e. Electrical Main Line Connection l.s. 1.00 10,000.00 10,000.00

Sub-Total for 3 15,066.00

Unit Direct Cost 16,285.24
Overhead, Contingencies & Miscellaneous (OCM) 8% 1,302.82
Contractor's Profit (CP) 10% 1,628.52
Vat 5% 960.83
Total Unit Cost 20,177.41
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of Multi-Purpose
Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DETAILED UNIT PRICE ANALYSIS

Item No./Description 1103(1) Lighting Fixtures

Unit of Measurement l.s
Output per hour 1

No.of
No. of
Designation Hourly Rate Amount
Hours
Person
1. Labor

a. Skilled Laborer 2 8.00 78.24 1,251.84

b. Unskilled Laborer 2 8.00 60.31 964.96

Sub-Total for 1 2,216.80

No.of
No. of
Name and Capacity Hourly Rate Amount
Hours
Units
2. Equipment
Minor Tools (10% of Labor Cost) 221.68

Sub-Total for 2 221.68

Total (1+2) 2,438.48

Name and Specification Unit Quantity Unit Cost Amount

3. Materials

MPB
a. 100W LED Flood Light sets 12.00 1,950.00 23,400.00

Sub-Total for 3 23,400.00

Unit Direct Cost 25,838.48
Overhead, Contingencies & Miscellaneous (OCM) 8% 2,067.08
Contractor's Profit (CP) 10% 2,583.85
Vat 5% 1,524.47
Total Unit Cost 32,013.88
Prepared by: Checked/Reviewed by:

GARNEN HUBERT Y. TURA BENILDA V. BANQUE

Engineer II Chief, Planning and Design Section
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
NEGROS ORIENTAL
1st DISTRICT ENGINEERING OFFICE
Tinaogan, Bindoy Negros Oriental

Project Name: Basic Infrastructure Program: Multi-Purpose

Buildings/Facilities to support Social Services -
Construction of Multi-Purpose Buildings
(Covered Court/Evacuation Center), Barangay
Pitogo, La Libertad, Negros Oriental

1. Permits and Clearances

Before construction, necessary permits shall be complied by the contractor (such as building
permit) for compliance.
2. Construction Survey and Staking
To aid in the initial construction of the building, comprehensive information
regarding the project must be made known to and confirmed by the engineer.
Common factors and structural requirements to be considered arem but not limited
to, the following:Structure type, Location and geographical features(such as slope,
near-shore,off-shore, flat land), Site Development plans(such as site
accessibility,adjacent structures), Basement provision, Natural Hazards(such as
seismicity,flood susceptibility) . Goverment provision and regulations must be
reviewed to ascertain legalities concerned with the project site(such as protected
areas or sanctuaries,right-of-way, ownership). Staking activities shall be included in
the construction schedule to be submitted by the Contractor. Dates and sequence
of each staking activity shall be included. The Engineer shall set initial reference
lines, horizontal and vertical control points, and shall furnish the data for use in
establishing control for the completion of each element of the work. Data relating
to horizontal and vertical alignments, theoretical slope stake catch points, and
other design data shall be furnished.

3. Excavation
Generally excavation is carried out for the construction of wall foundations.
Excavation should be carried out as per the drawings defined lengths & widths.
Suitable machines are used to excavate the the earth for the making of foundation.
4. Foundation Work
Foundation work consists of many sub works which are as follows,
4.1 Compacting the ground
The excavation pits are trimmed and dressed as per the requirement and the
bottom is compacted using hand
compactors.
4.2 Plain Cement Concrete
To form a solid bases on which the reinforcement can be tied and footing can be
placed. Plain cement concrete of the mix 1:2:4 is laid on the compacted soil in
varying depth as required.
4.3. Footing Reinforcement
Reinforcement steel bars are tied together and placed on the PCC to form a
skeleton in which the concrete is poured and the column rods are taken from them.
4.5. Footing Concrete
It is very necessary to check the levels of foundation before concrete work. There
are patches where excavated depth slightly exceeds and vice versa. Concrete is
poured as per drawing specs. Footing shall rest at least 1500mm below natural
grade line unless otherwise indicated in plans. No footing shall rest on fill.
4.5. Pedestal Column Casting
Casting of pedestal columns is made by fixing the shuttering framework and
concrete is poured in the formwork. The shuttering is usually removed after 24hr of
casting and curing is done.
5.0 Structural Steel
After all the reinforced concrete works, structural steel will start. Structural steel to be used for
fabrication and erection of this structure shall comply will all the pertinent provision of AISC
specification for the design, fabrication, and erection of structural steel for building latest edition.
structural members shall be joined by welding. The welds shall be of the size and type
indicated and shall be made by competent operators. Shop welding shall conform in all details

Society.
5.1 Roofing
After all the reinforced concrete works,roofing will start. Roofings installation starts with
trusses, purlins, sagrods, cross-bracing and lastly the long-span rib type roof.
Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social
Services - Construction of Multi-Purpose Buildings (Covered Court/Evacuation
Center), Barangay Pitogo, La Libertad, Negros Oriental
La Libertad, Negros Oriental

Scope of Works

1. Removal of Obstruction and Structures

2. Embankment
- embankment for footings for the covered court

3. Structural Excavation
- excavation for footings for the covered court

4. Reinforced Concrete
- for footings and columns of Covered court
- for tie beam for covered court
- for concrete pavement of covered court (entire area) and ramp

5 Metal Structures Accessories

Includes the following:
- Steel Trusses
- Steel Purlins
- Steel Columns
- Steel Struts
- Cross Bracing
- Tension Rod
- Sag Rod
- Roof framing, and roofing for Covered Court
- Gutter
- Ramp Handrails

6 Painting Works
- Painting on pedestals
- Painting on Steel Trusses
- Painting on Steel Purlins
- Painting on Steel Columns
- Painting on Steel Struts
- Painting on gutter
- Painting on ramp handrails

7 Electrical Works
 Republic of the Philippines
Department of Public Works and Highways
NEGROS ORIENTAL 1st DISTRICT ENGINEERING OFFICE
Tinaogan, Bindoy, Negros Oriental
Basic Infrastructure Program: Multi-Purpose Buildings/Facilities to support Social Services - Construction of
Multi-Purpose Buildings (Covered Court/Evacuation Center), Barangay Pitogo, La Libertad, Negros Oriental
DERIVATION OF HAULING COST PER KILOMETER
(Aggregates)

Computation of Cycle Time, T:

T=D÷R
Where T = Time, Time of Travel (h)
D= Distance, Hauling Distance (km)
R= Rate, Travel Speed (km/h)

From Maguinin River to Delivery Area : 32 km

Say, 32 km

Free Hauling Distance : 5 km

AVE. HAULING DISTANCE : Delivery Distance - Free Hauling Distance

AVERAGE HAULING DISTANCE = 27 KM
LOADING TIME = 3.00 min
LOADED TRAVEL TIME
First 200 m @ 20 kph = 0.60 min
Succeeding 2,800 m 35 kph = 45.60 min
Next 200 m @ 20 kph = 0.60 min
UNLOAD AND MANEUVER = 2.00 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Succeeding 2,800 m 55 kph = 29.02 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 81.62 min
Allowance for Delay (10% of cycle time) = 8.16 min
Total Cycle Time, T = 89.78 min

TOTAL NO. OF TRIP/DAY/TRUCK = 8 HRS x 60 MIN ÷ 90 MIN

HR
= 5.35 TRIPSSAY
= 6.00 TRIPS
VOLUME PER DAY = 6.00 TRIPS x 10 m³/LOAD
= 60 m³
CAPACITY OF DUMP TRUCK = 10 m³
DUMP TRUCKS RENTAL/DAY = P 11,360.00 /DAY
HAULING COST = P 11,360.00
60 m³
= P 189.33 /m³
Prices based on Validated CMPD for 3RD quarter CY 2022
COST OF MATERIAL INCLUDING HAULING = P 1,200.00 /m³ + P 189.33 /m³
(FINE AGGREGATES) = P 1,390.00 /m³

COST OF MATERIAL INCLUDING HAULING = P 950.00 /m³ + P 189.33 /m³

(NATURAL GRAVEL) = P 1,140.00 /m³

COST OF MATERIAL INCLUDING HAULING = P 1,200.00 /m³ + P 189.33 /m³

(GRAVEL - G1) = P 1,390.00 /m³
COST OF MATERIAL INCLUDING HAULING = P 1,650.00 /m³ + P 189.33 /m³
(GRAVEL - G3/4) = P 1,840.00 /m³

DERIVATION OF HAULING COST PER KILOMETER

(Portland Cement)

Computation of Cycle Time, T:

T=D÷R
Where T = Time, Time of Travel (h)
D= Distance, Hauling Distance (km)
R= Rate, Travel Speed (km/h)
From Proper La Libertad to Delivery Area : 27 km

Say, 27 km

Free Hauling Distance : 5 km

AVERAGE HAULING DISTANCE = 22 KM

LOADED TRAVEL TIME
First 200 m @ 20 kph = 0.60 min
Succeeding 36,800 m 35 kph = 37.03 min
Next 200 m @ 20 kph = 0.60 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Succeeding 36,800 m 55 kph = 23.56 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 62.59 min
Allowance for Delay (10% of cycle time) = 6.26 min

Total Cycle Time, T = 68.85 min

Total Cycle Time, T = 1.15 hours

ACEL RATE of Cargo truck = P 1,212.00

Total Rate of Cargo Truck for One Cycle = P 1,212.00 per hour x 1.15 hrs = ###

Labor for loading & Unloading = 2 laborers x P51.95/hour x 1.15 hours

= P 119.23

Total Hauling Cost for One Cycle = P 1,510.03

Hauling Cost per bag of cement = P 1,510.03 / 150 bags = P 10.07

Cost of Cement per Bag (Validated CMPD for 3RD quarter CY 2022) = P 275.00
TOTAL COST OF CEMENT PER BAG INCLUDING HAULING COST = P 286.00
 DERIVATION OF HAULING COST PER KILOMETER
(Reinforcing Bars)

Computation of Cycle Time, T:

T=D÷R
Where T = Time, Time of Travel (h)
D= Distance, Hauling Distance (km)
R= Rate, Travel Speed (km/h)
From Proper La Libertad to Delivery Area : 27 km

Say, 27 km

Free Hauling Distance : 5 km

AVERAGE HAULING DISTANCE = 22 KM

LOADED TRAVEL TIME
First 200 m @ 20 kph = 0.60 min
Succeeding 36,800 m 35 kph = 37.03 min
Next 200 m @ 20 kph = 0.60 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Succeeding 36,800 m 55 kph = 23.56 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 62.59 min
Allowance for Delay (10% of cycle time) = 6.26 min

Total Cycle Time, T = 68.85 min

Total Cycle Time, T = 1.15 hours

ACEL RATE of Cargo truck = P 1,212.00

Total Rate of Cargo Truck for One Cycle = P 1,212.00 per hour x 1.15 hrs = ###

Labor for loading & Unloading = 2 laborers x P51.95/hour x 1.15 hours

= P 119.23

Total Hauling Cost for One Cycle = P 1,510.03

Hauling Cost per kg of bars = P 1,510.03 / 10000 kg = P 0.15

Cost of REINF. BARS per KG (Validated CMPD for 3RD quarter CY 2022) = P 61.00
TOTAL COST OF REINF. BARS PER KG INCLUDING HAULING COST = P 62.00

DERIVATION OF HAULING COST PER KILOMETER

(CHB)

Computation of Cycle Time, T:

T=D÷R
Where T = Time, Time of Travel (h)
D= Distance, Hauling Distance (km)
R= Rate, Travel Speed (km/h)
From Proper La Libertad to Delivery Area : 5.5 km

Say, 6 km

Free Hauling Distance : 5 km

AVERAGE HAULING DISTANCE = 1 KM

LOADED TRAVEL TIME
First 200 m @ 20 kph = 0.60 min
Succeeding 36,800 m 35 kph = 1.03 min
Next 200 m @ 20 kph = 0.60 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Succeeding 36,800 m 55 kph = 0.65 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 3.68 min
Allowance for Delay (10% of cycle time) = 0.37 min

Total Cycle Time, T = 4.05 min

Total Cycle Time, T = 0.07 hours

ACEL RATE of Cargo truck = P 1,212.00

Total Rate of Cargo Truck for One Cycle = P 1,212.00 per hour x 0.07 hrs = ###

Labor for loading & Unloading = 2 laborers x P51.95/hour x 0.07 hours

= P 7.02

Total Hauling Cost for One Cycle = P 88.85

 Hauling Cost per kg of bars = P 88.85 / 500 pc = P 0.18
Cost of CHB non load bearing 100mm thk per pc (Validated CMPD for 3RD quarter CY 2022) =P 16.00
TOTAL COST OF CHB PER PC INCLUDING HAULING COST = P 17.00
 DERIVATION OF HAULING COST PER KILOMETER
(Trusses)

Computation of Cycle Time, T:

T=D÷R
Where T = Time, Time of Travel (h)
D= Distance, Hauling Distance (km)
R= Rate, Travel Speed (km/h)
From Proper La Libertad to Delivery Area : 27 km

Say, 27 km

Free Hauling Distance : 5 km

AVERAGE HAULING DISTANCE = 22 KM

LOADED TRAVEL TIME
First 200 m @ 20 kph = 0.60 min
Succeeding 36,800 m 35 kph = 37.03 min
Next 200 m @ 20 kph = 0.60 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Succeeding 36,800 m 55 kph = 23.56 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 62.59 min
Allowance for Delay (10% of cycle time) = 6.26 min

Total Cycle Time, T = 68.85 min

Total Cycle Time, T = 1.15 hours

ACEL RATE of Cargo truck = P 1,212.00

Total Rate of Cargo Truck for One Cycle = P 1,212.00 per hour x 1.15 hrs = ###

Labor for loading & Unloading = 2 laborers x P51.95/hour x 1.15 hours

= P 119.23

Total Hauling Cost for One Cycle = P 1,510.03

Hauling Cost per kg of trusses = P 1,510.03 / 10000 kg = P 0.15

Cost of ANGLE BARS per Kg (Validated CMPD for 3RD quarter CY 2022) = P 73.00
TOTAL COST OF ANGLE BARS PER Kg INCLUDING HAULING COST = P 74.00
 DERIVATION OF HAULING COST PER KILOMETER
(Purlins)

Computation of Cycle Time, T:

T=D÷R
Where T = Time, Time of Travel (h)
D= Distance, Hauling Distance (km)
R= Rate, Travel Speed (km/h)
From Proper La Libertad to Delivery Area : 27 km

Say, 27 km

Free Hauling Distance : 5 km

AVERAGE HAULING DISTANCE = 22 KM

LOADED TRAVEL TIME
First 200 m @ 20 kph = 0.60 min
Succeeding 36,800 m 35 kph = 37.03 min
Next 200 m @ 20 kph = 0.60 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Succeeding 36,800 m 55 kph = 23.56 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 62.59 min
Allowance for Delay (10% of cycle time) = 6.26 min

Total Cycle Time, T = 68.85 min

Total Cycle Time, T = 1.15 hours

ACEL RATE of Cargo truck = P 1,212.00

Total Rate of Cargo Truck for One Cycle = P 1,212.00 per hour x 1.15 hrs = ###

Labor for loading & Unloading = 2 laborers x P51.95/hour x 1.15 hours

= P 119.23

Total Hauling Cost for One Cycle = P 1,510.03

Hauling Cost per kg of Purlins = P 1,510.03 / 10000 kg = P 0.15

Cost of Chanel Bars per Kg (Validated CMPD for 3rd quarter CY 2022) = P 71.00
TOTAL COST OF Chanel Bars PER kg INCLUDING HAULING COST = P 72.00

DERIVATION OF HAULING COST PER KILOMETER

(Boulders)
Source : San Jose River
From San Jose River to Delivery Area : 27 km
Say, 27 km

Free Hauling Distance : 5 km

AVE. HAULING DISTANCE : Delivery Distance - Free Hauling Distance
Computation of Cycle Time, T:
T=D÷R
Where T = Time, Time of Travel (h)
D= Distance, Hauling Distance (km)
R= Rate, Travel Speed (km/h)

AVERAGE HAULING DISTANCE = 22 KM

LOADING TIME = 3.00 min
LOADED TRAVEL TIME
First 200 m @ 20 kph = 0.60 min
Succeeding 2,800 m 35 kph = 37.03 min
Next 200 m @ 20 kph = 0.60 min
UNLOAD AND MANEUVER = 2.00 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Succeeding 2,800 m 55 kph = 23.56 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 67.59 min
Allowance for Delay (10% of cycle time) = 6.76 min
Total Cycle Time, T = 74.35 min MIN

TOTAL NO. OF TRIP/DAY/TRUCK = 8 HRS x 60 MIN ÷ 74

HR
= 6.46 TRIPSSAY
= 7.00 TRIPS
VOLUME PER DAY = 7.00 TRIPS x 10 m³/LOAD
= 70 m³
CAPACITY OF DUMP TRUCK = 10 m³
DUMP TRUCKS RENTAL/DAY = P 11,360.00 /DAY
HAULING COST = P 11,360.00
70 m³
= P 162.29 /m³
Prices based on Validated CMPD for 3rd quarter CY 2022

= P 1,125.00 /m³ + P 162.29 /m³

(Boulders) = P 1,287.29 /m³