Republic of the Philippines

PROVINCE OF MISAMIS ORIENTAL

Municipality of Claveria
`--------------oo0oo-------------`

OFFICE OF THE MUNICIPAL ENGINEER

April 17, 2024
PROJECT TITLE : CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
CATEGORY : ROAD CONCRETING
PHYSICAL TARGET 848.51M
LOCATION : BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL
LGU SHARES IN CY 2017 COLLECTIONS OF EXCSE
TOTAL PROJECT COST : ₱ 31,716,943.86 SOURCE OF FUND :
TAXES
PROJECT DISCRIPTION : Implementation Mode : By Contract
Project Duration : 120.00 CD

2 - 1.0 cu.m. Backhoe, 1 - 0.80 cu.m. Backhoe, 2 - 10

cu.m. Dumptruck, 1 - 140 HP Motorized Road Grader, 1
- 10 m.t. Vibratory Roller, 1 - 1000 gal Water Truck, 2 -
5.0 cu.m. Transit Mixer, 1 - 5.5 HP Concrete Screeder, 2
Concreting of 848.51m x 5.0m width x 0.20m thick PCCP, 1.0m Equipment Needed : - Concrete Vibrator, 1 - Bar Cutter (Single Phase), 1 -
width x 0.40m thick shouldering, 1220 l.m. of CHB Lined Canal 5HP Plate Compactor, 2 - One Bagger Mixer, 1 - 7.5HP
and 16 l.m. 910mm RCPC Concrete Saw, Blade 14", Chain Saw, Welding Machine
and 1 - Total Station

Engineer, Forman,Skilled workers, Safety Officer,

Technical Personnel:
H.E. Operators, Drivers, Laborers

ITEM NO. SCOPE OF WORK % WT. QUANTITY UNIT UNIT PRICE TOTAL AMOUNT

A.1.1(8) Provision of Field Office for the Engineer 0.11% 1.00 lot ₱ 34,208.89 ₱ 34,208.89

B.5 Project Billboard/Signboard 0.05% 2.00 each ₱ 8,682.72 ₱ 17,365.45

B.7(1) Occupational Safety and Health 0.30% 1870.35 man-days ₱ 50.48 ₱ 94,409.74
B.8(2) Traffic Management 0.16% 1.00 lot ₱ 49,995.66 ₱ 49,995.66
B.9 Mobilization/Demobilization 0.49% 1.00 Lump Sum ₱ 154,776.22 ₱ 154,776.22
B.17 Temporary Diversion of Waterways 0.13% 387.20 cu.m ₱ 102.88 ₱ 39,836.89
B.15 Detour/Access Road 4.89% 288.57 cu.m. ₱ 5,369.88 ₱ 1,549,587.31
103(3) Foundation Fill for RCBC 0.06% 5.11 cu.m. ₱ 3,809.82 ₱ 19,452.95
407(8) Lean Concrete 1.25% 17.96 cu.m ₱ 22,110.83 ₱ 397,188.27
(900)2 Reinforced Concrete 6.30% 101.67 cu.m ₱ 19,642.71 ₱ 1,997,002.42

102(3)b ROADWAY EXCAVATION (SURPLUS ROCK) 1.16% 1,108.98 cu.m ₱ 330.84 ₱ 366,896.68

104(1)b Embankment from Roadway Excavation 1.35% 2,265.67 cu.m. ₱ 188.76 ₱ 427,668.14
200 Aggregate Sub-base Course 25.20% 2,203.20 cu.m. ₱ 3,628.08 ₱ 7,993,378.39
311(1) PCCP - (Plain) 31.74% 6120.00 sq.m. ₱ 1,644.69 ₱ 10,065,521.01
500(3) Lined Canal 25.04% 1224.00 l.m. ₱ 6,489.56 ₱ 7,943,225.30
506 Stone Masonry 1.79% 113.20 cu.m ₱ 5,003.65 ₱ 566,430.56
Estimated Project Cost: 100.00% ₱ 31,716,943.86

A. Breakdown of Total Direct Cost

Materials ₱ 20,784,869.14
Labor ₱ 1,409,499.06
Equipment (Include Fuel & Lubricant Oil) ₱ 2,844,530.53
Rental ₱ 30,000.00
Sub-total ₱ 25,068,898.73
B. Breakdown of Indirect Cost
Contractor's Profit(CP) (8% Of D) ₱ 1,993,784.54
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 2,977,141.52
VAT [5% of ( D + CP + OCM)] ₱ 1,501,991.24
Sub-total ₱ 6,472,917.30

C. MUNICIPAL TAX [P12,650.00 + 55% of (1% in excess of 2M or more)] ₱ 175,129.99

D. GRAND TOTAL ( A+B+C ) TOTAL PROJECT COST ₱ 31,716,946.02

Prepared by: Checked by:

ENGR. GERALD E. CALLAO ENGR. ROLANDO M. ALFANTA

PROJECT ENGINEER Municipal Engineer

Approved by:

MERALUNA SALVALEON ABROGAR

Municipal Mayor
 NAME OF PROJECT : CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
LOCATION : BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL
PROJECT COST : ₱ 31,716,943.86

Item Scope of Work Unit Amount Wtd. % C.D. MONTH 1 MONTH 2 MONTH 3 MONTH 4 MON
1 2 3 4 5 6 7 8 ###
9 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 1 2 3 4 5 6 7 8 ###
9 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 1 2 3 4 5 6 7 8 ###
9 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 1 2 3 4 5 6 7 8 ###
9 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 1 2 3 4
₱ 34,208.89 0.11% 120.00
A.1.1(8) Provision of Field Office for the lot
Engineer
₱ 17,365.45 0.05% 1.00
B.5 Project Billboard/Signboard each

₱ 94,409.74 0.30% 120.00

B.7(1) Occupational Safety and Health man-days

₱ 49,995.66 0.16% 120.00

B.8(2) Traffic Management lot

₱ 154,776.22 0.49% 2.00

B.9 Mobilization/Demobilization Lump Sum

₱ 39,836.89 0.13% 1.00

B.17 Temporary Diversion of Waterways cu.m

₱ 1,549,587.31 4.89% 1.00

B.15 Detour/Access Road cu.m.

₱ 19,452.95 0.06% 0.05

103(3) Foundation Fill for RCBC cu.m.

₱ 397,188.27 1.25% 2.50

407(8) Lean Concrete cu.m.

₱ 1,997,002.42 6.30% 69.00

(900)2 Reinforced Concrete cu.m

₱ 366,896.68 1.16% 6.00

102(3)b ROADWAY EXCAVATION (SURPLUS cu.m
ROCK)
₱ 427,668.14 1.35% 7.50
104(1)b Embankment from Roadway cu.m
Excavation
₱ 7,993,378.39 25.20% 6.50
200 Aggregate Sub-base Course cu.m.

₱ 10,065,521.01 31.74% 20.50

311(1) PCCP - (Plain) cu.m.

₱ 7,943,225.30 25.04% 42.50

500(3) Lined Canal sq.m.

₱ 566,430.56 1.79% 15.00

506 Stone Masonry l.m.

TOTAL ₱ 31,716,943.86 100.00% 120.00

₱23,158,800.33 ₱13,529,874.65 ₱13,038,769.89 ₱6,682,312.80 #DIV

₱23,158,800.33 ₱36,688,674.98 ₱49,727,444.87 ₱56,409,757.67 #DIV
73.02% 42.66% 41.11% 21.07% #DIV
73.02% 115.68% 156.79% 177.85% #DIV

Prepared by: Checked by: Approved by:

ENGR. GERALD E. CALLAO ENGR. ROLANDO M. ALFANTA MERALUNA SALVALEON ABROGAR

PROJECT ENGINEER MUNICIPAL ENGINEER MUNICIPAL MAYOR
 MONTH 5
5 6 7 8 ###
9 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: A.1.1(8) QUANTITY/UNIT: 1.00 lot

DESCRIPTION: PROVISION OF FIELD OFFICE FOR THE OUTPUT/DAY:
ENGINEER DURATION:

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Total of Materials 0.00

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Total of Labor 0.00

C. RENTAL

Name and Capacity Quantity UNIT Unit Rate Amount (P)

Bunkhouse Rental 120.00 days ₱ 250.00 ₱ 30,000.00
Total of Rental ₱ 30,000.00

D. TOTAL DIRECT COST (A+B+C) ₱ 30,000.00

E. DIRECT UNIT COST (d/qty) lot ₱ 30,000.00
Contractor's Profit(CP) (8% Of D) ₱ 2,400.00
Overhead, Contingencies, Miscelaneous(OCM) (0% of D) ₱ -
VAT [5% of ( D + CP + OCM)] ₱ 1,620.00
F. INDIRECT COST ₱ 4,020.00
G. MUNICIPAL TAX ₱ 188.89
H. COST OF THIS ITEM ( D+F+G ) ₱ 34,208.89
I. ADJUSTED UNIT COST (G/QTY) lot ₱ 34,208.89
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: B.5 QUANTITY/UNIT: 2.00 each

DESCRIPTION: PROJECT BILLBOARD/SIGNBOARD OUTPUT/DAY: 2.00 each
DURATION: 1.00 day

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

8' x 8' Tarpaulin pcs 2.00 ₱ 600.00 ₱ 1,200.00
1 1/2'' x 1 1/2" x 3/16'' Angle Bar lgth 4.00 ₱ 543.00 ₱ 2,172.00
1 1/2'' x 3/16'' Flat Bar lgth 1.00 ₱ 272.00 ₱ 272.00
1 1/2'' Ø G.I. Pipe Sched.40 lgth 6.00 ₱ 705.00 ₱ 4,230.00
Welding Rod kl 1.00 ₱ 90.00 ₱ 90.00
Portland Cement bags 1.00 ₱ 254.00 ₱ 254.00
Washed Sand sack 2.00 ₱ 45.00 ₱ 90.00
3/4'' Washed Gravel sack 4.00 ₱ 45.00 ₱ 180.00
10mm Ø DRB lgth 1.00 ₱ 161.00 ₱ 161.00
Assorted Nails kl 1.00 ₱ 75.00 ₱ 75.00
1/2'' Marine Plywood sheet 1.00 ₱ 664.00 ₱ 664.00
Total of Materials ₱ 9,388.00

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 1.00 ₱ 550.00 ₱ 550.00
Skilled Laborers 1 1.00 ₱ 450.00 ₱ 450.00
Laborers 1 1.00 ₱ 350.00 ₱ 350.00
total man-days 3
Total of Labor ₱ 1,350.00

C. EQUIPMENT

Name and Capacity Quantity Days Unit Rate Amount (P)

Welding Machine 1 1 ₱ 2,968.00 ₱ 2,968.00
Total of Equipment ₱ 2,968.00

D. TOTAL DIRECT COST (A+B+C) ₱ 13,706.00

E. DIRECT UNIT COST (d/qty) each ₱ 6,853.00
Contractor's Profit(CP) (8% Of D) ₱ 1,096.48
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 1,644.72
VAT [5% of ( D + CP + OCM)] ₱ 822.36
F. INDIRECT COST ₱ 3,563.56
G. MUNICIPAL TAX ₱ 95.89
H. COST OF THIS ITEM ( D+F+G ) ₱ 17,365.45
I. ADJUSTED UNIT COST (G/QTY) each ₱ 8,682.72
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: B.7(1) QUANTITY/UNIT: 1870.35 man-days

OUTPUT/DAY:
DESCRIPTION: OCCUPATIONAL SAFETY & HEALTH
DURATION:

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Safety Shoes man-day 1870.35 ₱ 2.77 ₱ 5,180.87
Safety Gloves man-day 1870.35 ₱ 7.67 ₱ 14,345.58
Safety Helmet man-day 1870.35 ₱ 0.25 ₱ 467.59
Total of Materials ₱ 19,994.04

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

First Aider 1 120.00 ₱ 450.00 ₱ 54,000.00
Part Time Safety Practitioner 1 16.00 ₱ 550.00 ₱ 8,800.00
Total of Labor 136 ₱ 62,800.00

C. EQUIPMENT

Name and Capacity Quantity Days Unit Rate Amount (P)

Total of Equipment ₱ -

D. TOTAL DIRECT COST (A+B+C) ₱ 82,794.04

E. DIRECT UNIT COST (d/qty) Man-days ₱ 44.27
Contractor's Profit(CP) (8% Of D) ₱ 6,623.52
Overhead, Contingencies, Miscelaneous(OCM) (0% of D) ₱ -
VAT [5% of ( D + CP + OCM)] ₱ 4,470.88
F. INDIRECT COST ₱ 11,094.40
G. MUNICIPAL TAX ₱ 521.30
H. COST OF THIS ITEM ( D+F+G ) ₱ 94,409.74
I. ADJUSTED UNIT COST (G/QTY) Man-days ₱ 50.48
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: B.8(2) QUANTITY/UNIT: 1.00 lot

DESCRIPTION: TRAFFIC MANAGEMENT OUTPUT/DAY:
DURATION:

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Shop Fabricated Traffic Signages
Roadwork Ahead each 4 ₱ 890.00 ₱ 3,560.00
Road Machinery Ahead each 4 ₱ 890.00 ₱ 3,560.00
Workmen Ahead each 4 ₱ 890.00 ₱ 3,560.00
Guide Sign each 4 ₱ 890.00 ₱ 3,560.00
Informatory Sign each 4 ₱ 890.00 ₱ 3,560.00
Traffic Control Devices - Temp. Hazard Marker each 4 ₱ 890.00 ₱ 3,560.00
Bollards (Bamboo) each 50 ₱ 75.00 ₱ 3,750.00
Total of Materials ₱ 25,110.00

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Flagman 2 20.50 ₱ 350.00 ₱ 14,350.00
total man-days 41.00
Total of Labor ₱ 14,350.00

C. EQUIPMENT

Name and Capacity Quantity Days Unit Rate Amount (P)

Total of Equipment ₱ -

D. TOTAL DIRECT COST (A+B+C) ₱ 39,460.00

E. DIRECT UNIT COST (d/qty) lot ₱ 39,460.00
Contractor's Profit(CP) (8% Of D) ₱ 3,156.80
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 4,735.20
VAT [5% of ( D + CP + OCM)] ₱ 2,367.60
F. INDIRECT COST ₱ 10,259.60
G. MUNICIPAL TAX ₱ 276.06
H. COST OF THIS ITEM ( D+F+G ) ₱ 49,995.66
I. ADJUSTED UNIT COST (G/QTY) lot ₱ 49,995.66
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: B.9 QUANTITY/UNIT: 1.00 Lump Sum

DESCRIPTION: MOBILIZATION/DEMOBILIZATION OUTPUT/DAY:
DURATION: 2.00 day

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Total of Materials ₱ -

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Total of Labor ₱ -

C. EQUIPMENT

Name and Capacity Quantity Days Unit Rate Amount (P)

Backhoe (1.00 cu.m.) 2 2.00 ₱ 18,170.00 ₱ 72,680.00
Dumptruck (10 cu.m.) 2 1.00 ₱ 13,320.00 ₱ 26,640.00
Motorized Road Grader 1 1.00 ₱ 20,184.00 ₱ 20,184.00
Vibratory Roller (10 m.t.) 1 1.00 ₱ 16,168.00 ₱ 16,168.00
Water Truck (1000 gal.) 1 0.50 ₱ 21,840.00 ₱ 10,920.00
Total of Equipment ₱ 146,592.00

D. TOTAL DIRECT COST (A+B+C) ₱ 146,592.00

E. DIRECT UNIT COST (D/Qty) /ls ₱ 146,592.00
Contractor's Profit(CP) (0% Of D) ₱ -
Overhead, Contingencies, Miscelaneous(OCM) (0% of D) ₱ -
VAT [5% of ( D + CP + OCM)] ₱ 7,329.60
F. INDIRECT COST ₱ 7,329.60
G. MUNICIPAL TAX ₱ 854.62
H. COST OF THIS ITEM ( D+F+G ) ₱ 154,776.22
I. ADJUSTED UNIT COST (G/QTY) /ls ₱ 154,776.22
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: B.17 QUANTITY/UNIT: 387.20 cu.m

DESCRIPTION: TEMPORARY DIVERSION OF WATERWAYS OUTPUT/DAY: 387.20 cu.m/day
DURATION: 1.00 days

RCPC for Diversion

Length 40.00 m.
Width 2.42 m.
Height 4.00 m.
TOTAL 387.20 cu.m.

TOTAL 387.200 cu.m.

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Total of Materials ₱ -

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 1.00 ₱ 550.00 ₱ 550.00
Laborers 2 1.00 ₱ 350.00 ₱ 700.00
Total of Labor 3 ₱ 1,250.00

C. EQUIPMENT
Volume : 387.20 cu.m. (Hauling Distance within 3km)

Equipment Required: 2 Backhoe

Capability: 400 cu.m./day

Duration 387.20 cu.m.
400 cu.m./day
= 1.00 days

Name and Capacity Quantity Days Unit Rate Amount (P)

Backhoe (1.00 cu.m.) 2 1.00 ₱ 15,096.00 ₱ 30,192.00
Total of Equipment ₱ 30,192.00

E. TOTAL DIRECT COST (A+B+C) ₱ 31,442.00

F. DIRECT UNIT COST (d/qty) /cu.m ₱ 81.20
Contractor's Profit(CP) (8% Of D) ₱ 2,515.36
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 3,773.04
VAT [5% of ( D + CP + OCM)] ₱ 1,886.52
F. INDIRECT COST ₱ 8,174.92
G. MUNICIPAL TAX ₱ 219.97
H. COST OF THIS ITEM ( D+F+G ) ₱ 39,836.89
I. ADJUSTED UNIT COST (G/QTY) /cu.m ₱ 102.88
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
#REF!
#REF!

UNIT PRICE ANALYSIS

PAY ITEM NO: B.15(2) QUANTITY/UNIT: 288.57 cu.m.

DESCRIPTION: DETOUR / ACCESS ROAD OUTPUT/DAY: 400.00 cu.m./day
DURATION: 1.00 days

Fill for Diversion Road (Boulders)

Length 16.80 m.
Width 5.00 m.
Thickness 3.00 m.
TOTAL 252.00 cu.m.

Aggregate Subbase Course

Temporary Diversion Road:
Length = 31.80 m.
Width = 5.00 m.
Thickness = 0.20 m.

Total Volume = 31.80 cu.m.

15% Loose Volume = 4.77 cu.m.
Total = 36.57 cu.m.

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Boulders (Head Size) cu.m. 252.00 2,700.00 680,400.00
Aggregate Sub-base Course(Ready Mix) cu.m 37.00 1,757.00 65,009.00
0.90mØ RCPC pc 80.00 4,407.00 352,560.00
Portland Cement bag 87.00 258.00 22,446.00
Fine Sand cu.m. 5.00 1,557.00 7,785.00
Gravel Bed cu.m. 10.50 1,757.00 18,448.50
Total of Materials 1,146,648.50

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 1.00 550.00 550.00
Laborers 2 1.00 350.00 700.00
total man-days 3.00
Total of Labor 1,250.00

C. EQUIPMENT
Volume: 288.57 cu.m.
Equipment required:
1 unit Road Grader
Capability: 400 cu.m. per day spreading
Duration: 288.57 cu.m.
400 cu.m. per day spreading
= 1.00 days
1 unit Road roller
Capability 400 cu.m. per day compacting
Duration 288.57 cu.m.
400 cu.m. per day compacting
= 1.00 days
 Volume for Hauling: 288.57 cu.m. (Hauling Distance within 3km)

Equipment Required: 1 Backhoe + 2 Dumptruck

Capability: 560 cu.m./day

Duration 288.57 cu.m.
560 cu.m./day
= 1.00 days

Name and Capacity Quantity Days Unit Rate Amount (P)

Motorized Road Grader 1 1.00 17,384.00 17,384.00
Vibratory Roller (10 m.t.) 1 1.00 14,768.00 14,768.00
Water Truck (1000 gal.) 1 0.25 19,600.00 4,900.00
Backhoe (1.00 cu.m.) 1 1.00 15,370.00 15,370.00
Dumptruck (10 cu.m.) 2 1.00 11,360.00 22,720.00
Total of Equipment 75,142.00

D. TOTAL DIRECT COST (A+B+C) 1,223,040.50

E. DIRECT UNIT COST (D/Qty) /cu.m. 4,238.28
Contractor's Profit(CP) (8% Of D) 97,843.24
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) 146,764.86
VAT[5% of ( D + CP + OCM)] 73,382.43
F. INDIRECT COST 317,990.53
G. MUNICIPAL TAX 8,556.28
H. COST OF THIS ITEM ( D+F+G ) 1,549,587.31
I. ADJUSTED UNIT COST (G/QTY) /cu.m. 5,369.88
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 103(3) QUANTITY/UNIT: 5.11 cu.m

DESCRIPTION: FOUNDATION FILL FOR RCBC OUTPUT/DAY: 1.50 cu.m/day
DURATION: 0.05 days'
FILL
LENGTH = 6.90 m
WIDTH = 7.40 m
THICKNESS = 0.10 m
VOLUME = 5.11 cu.m

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

1 1/2'' Crushed Gravel cu.m. 6.00 ₱ 1,757.00 ₱ 10,542.00
Total of Materials ₱ 10,542.00

B. LABOR

Designation No. of Men No.of hours Unit Rate Amount (P)

Construction Foreman 1 0.05 ₱ 550.00 ₱ 27.50
Skilled Laborers 4 0.05 ₱ 450.00 ₱ 90.00
Laborers 12 0.05 ₱ 350.00 ₱ 210.00
Total of Labor 0.85 ₱ 327.50

C. EQUIPMENT

Volume: 6.00 cu.m.

Equipment required:
1 unit Road Grader
Capability: 40 cu.m. per day spreading
Duration: 6.00 0.00
40 cu.m. per day spreading
= 0.15 days
say = 0.15 days
1 unit Road roller
Capability 50 cu.m. per day compacting
Duration 6.00 0.00
50 cu.m. per day compacting
= 0.15 days
say = 0.15 days

Volume for Hauling: 6.00 cu.m. (Hauling Distance within 3km)

Equipment Required: 1 Backhoe + 2 Dumptruck

Capability: 560 cu.m./day

Duration 6.00 cu.m.
560 cu.m./day
= 0.05 day
say = 0.05 days

Name and Capacity Quantity No.of hours Unit Rate Amount (P)
Motorized Road Grader 1 0.05 ₱ 20,184.00 ₱ 1,009.20
Vibratory Roller (10 m.t.) 1 0.05 ₱ 16,168.00 ₱ 808.40
Water Truck (1000 gal.) 1 0.05 ₱ 21,840.00 ₱ 1,092.00
 Backhoe (1.00 cu.m.) 1 0.05 ₱ 18,170.00 ₱ 908.50
Dumptruck (10 cu.m.) 1 0.05 ₱ 13,320.00 ₱ 666.00
Total of Equipment ₱ 4,484.10

E. TOTAL DIRECT COST (A+B+C) ₱ 15,353.60

F. DIRECT UNIT COST (d/qty) /sq.m. ₱ 3,006.97
Contractor's Profit(CP) (8% Of D) ₱ 1,228.29
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 1,842.43
VAT [5% of ( D + CP + OCM)] ₱ 921.22
F. INDIRECT COST ₱ 3,991.94
G. MUNICIPAL TAX ₱ 107.41
H. COST OF THIS ITEM ( D+F+G ) ₱ 19,452.95
I. ADJUSTED UNIT COST (G/QTY) /sq.m. ₱ 3,809.82
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 407(8) QUANTITY/UNIT: 17.96 cu.m

DESCRIPTION: LEAN CONCRETE OUTPUT/DAY: 7.19 cu.m/day
DURATION: 2.50 days
Box Culvert
Length 6.90 m.
Width 7.40 m.
Thickness 0.05 m.
TOTAL 2.553 cu.m.

Apron Slab
X= 4.020 m
Y= 4.020 m
Thickness = 0.150 m
Span Of Culvert = 6.900 m
Additional Length = 0.5 m
No. = 2
Area = 51.37 m.
TOTAL 15.411 cu.m.

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Portland Cement bags 163.00 ₱ 258.00 ₱ 42,054.00
3/4'' Crushed Gravel cu.m. 19.00 ₱ 1,757.00 ₱ 33,383.00
Washed Sand cu.m. 19.00 ₱ 1,757.00 ₱ 33,383.00
1-1/2 '' Crushed gravel cu.m. 37.00 ₱ 1,757.00 ₱ 65,009.00
Total of Materials ₱ 173,829.00

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 2.50 ₱ 550.00 ₱ 1,375.00
Skilled Laborers 2 2.50 ₱ 450.00 ₱ 2,250.00
Laborers 8 2.50 ₱ 350.00 ₱ 7,000.00
Total of Labor 27.5 ₱ 10,625.00

C. EQUIPMENT

Capability: 70 bag/day
Duration: 163.00 bag
70.00 bag/day
say= 2.50 days

Name and Capacity Quantity Days Unit Rate Amount (P)

Concrete Saw, blade 14'' (7.5hP) 1 2.50 ₱ 11,944.00 ₱ 29,860.00
Bagger Mixer 1 2.50 ₱ 15,096.00 ₱ 37,740.00
Concrete Vibrator 1 2.50 ₱ 21,840.00 ₱ 54,600.00
Bar Cutter, Single Phase 2 2.50 ₱ 1,191.04 ₱ 5,955.20
Minor Tools 1 0.50 ₱ 1,758.00 ₱ 879.00
Total of Equipment ₱ 129,034.20

E. TOTAL DIRECT COST (A+B+C) ₱ 313,488.20

F. DIRECT UNIT COST (d/qty) /cu.m ₱ 17,451.38
Contractor's Profit(CP) (8% Of D) ₱ 25,079.06
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 37,618.58
VAT [5% of ( D + CP + OCM)] ₱ 18,809.29
F. INDIRECT COST ₱ 81,506.93
G. MUNICIPAL TAX ₱ 2,193.14
H. COST OF THIS ITEM ( D+F+G ) ₱ 397,188.27
I. ADJUSTED UNIT COST (G/QTY) /cu.m ₱ 22,110.83
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 900(3) QUANTITY/UNIT: 101.67 cu.m

DESCRIPTION: REINFORCED CONCRETE OUTPUT/DAY: 1.47 cu/m/day
DURATION: 69.00 days

BOX CULVERT
thickness = 0.30 m.
clear height = 3.00 m.
clear span = 3.00 m.
concrete cover = 0.075 m.
no of barrel = 2.00 m.
length = 7.40 m.

Volume of Vertical Wall

Length = 7.40 m.
Width = 0.30 m.
Depth = 3.60 m.
No. = 3.00
Volume = 23.98 cu.m.

Volume of Horizontal Wall

Length = 7.40 m.
Width = 3.00 m.
Depth = 0.30 m.
No. = 4.00
Volume = 26.64 cu.m.

Volume of Paving Notch

Length = 7.40 m.
Area = 0.04 m.
No. = 2.00
Volume = 0.59 cu.m.

WINGWALL
thickness A = 0.23 m. A1 = 0.159
thickness B = 0.30 m. Am = 0.517
height 1 = 3.30 m. A2 = 0.874
height 2 = 0.60 m.
no of wingwall = 4.00 m.
length = 5.68 m.
Volume = 11.74 cu.m.

WINGWALL FOOTING
thickness = 0.40 m.
width-1 = 1.20 m.
no of wingwall = 4.00 m.
length = 5.68 m.
Volume = 10.91 cu.m.

COPING
thickness = 0.60 m.
width = 0.30 m.
no of coping = 2.00 m.
length = 6.90 m.
Volume = 2.48 cu.m.
CUT-OFF WALL (VERTICAL) - R/L
thickness = 0.20 m.
height = 1.00 m.
length = 14.94 m.
no of wall = 1.00 m.
Volume = 2.99 cu.m.

CUT-OFF WALL (VERTICAL) - L/L

thickness = 0.20 m.
height = 1.00 m.
length = 14.94 m.
no of wall = 1.00 m.
Volume = 2.99 cu.m.

APRON SLAB (HORIZONTAL)

thickness = 0.20 m.
A1 = 9.29 sq.m
A2 = 29.81 sq.m
A3 = 9.29 sq.m
no of Slab= 2.00 m.
Volume = 19.35 cu.m.

BOX CULVERT
thickness = 0.30 m.
height = 3.00 m.
concrete cover = 0.075 m.
span = 3.00 m.
length = 7.40 m.

BAR 1 20mm DRB

Bar Length = 6.00 m
Cut Bar = 5.40 m
= 1.00 lgth
No. of Cut Bar = 52.00
Total No. of DRB = 52.00 lgth

BAR 2 16mm DRB

Bar Length = 6.00 m
Cut Bar = 3.75 m
= 1.00 lgth
No. of Cut Bar = 76.00
Total No. of DRB = 76.00 lgth

BAR 3 20mm DRB

Bar Length = 6.00 m
Cut Bar = 1.95 m
= 3.00 lgth
No. of Cut Bar = 102.67
Total No. of DRB = 35.00 lgth

BAR 4 20mm DRB

Bar Length = 6.00 m
Cut Bar = 7.05 m
= 1.00 lgth
No. of Cut Bar = 76.00
Total No. of DRB = 76.00 lgth

BAR 5 20mm DRB

Bar Length = 6.00 m
Cut Bar = 1.80 m
= 3.00 lgth
No. of Cut Bar = 102.67
Total No. of DRB = 35.00 lgth
 BAR 6 25mm DRB
Bar Length = 6.00 m
Cut Bar = 1.80 m
= 3.00 lgth
No. of Cut Bar = 90.00
Total No. of DRB = 30.00 lgth

BAR 7 16mm DRB

Bar Length = 6.00 m
Cut Bar = 3.75 m
= 1.00 lgth
No. of Cut Bar = 52.00
Total No. of DRB = 52.00 lgth

BAR 8 12mm DRB

Bar Length = 6.00 m
Cut Bar = 2.00 m
= 3.00 lgth
No. of Cut Bar = 152.00
Total No. of DRB = 51.00 lgth

BAR 9 12mm DRB

Bar Length = 6.00 m
Cut Bar = 7.25 m
Length = 1.25 excess length
No.of Using 1 DRB = 91.00 lgth
Bar length = 6.00 m
Cut bar = 1.25 m
= 4.00 lgth
No.of Cut Bar = 91.00
Total No. Of DRD = 23.00 lgth

BAR 10 12mm DRB

Bar Length = 6.00 m
Cut Bar = 7.25 m
Length = 1.25 excess Length
No. of DRB using 1 = 16.00 lgth
Bar Length = 6.00 m
Cut bar = 1.25 m
= 4.00
No. of Cut Bar = 16.00
Total No. Of DRD = 4.00 lgth

WINGWALL REINFORCEMENT
BAR -1 12 mm DRB
Heigth = 3.00 m,
Thickness = 0.30 m,
H+t-0.600 = 2.70 m,
L2 = 0.53
L1 = 5.27 From Plan
X2 = 4.75 m,
X3 = 4.22 m,
X4 = 3.69 m,
X5 = 3.17 m,
X6 = 2.64 m,
X7 = 2.12 m,
L3 = 5.64 m,
L4 = 5.64 m,
No.of Wall = 4.00
total Length = 297.05 m,
Total No.of DRB = 50.00 lgth
 BAR-2 12 mm DRB
AT SPAN
AT SPAN 1.585 m 1.40 m AT SPAN 2.655 m
Y-1 3.66 Y-2 2.947 Y-3 2.187
Y= 0.07 Y 0.139 Y 0.163
Y1 3.59 Y1 2.808 Y1 2.024
Y2 3.52 Y2 2.669 Y2 1.861
Y3 3.45 Y3 2.53 Y3 1.698
Y4 3.38 Y4 2.391 Y4 1.535
Y5 3.31 Y5 2.252 Y5 1.372
Y6 3.24 Y6 2.113 Y6 1.209
Y7 3.17 Y7 1.974 Y7 1.046
Y8 3.10 Y8 0.883
Y9 3.02 Y9 0.72
Y10 2.95 Y10 0.557
Y11 2.88 Y11 0.394

No.of Wall 4.00

TOTAL LENGTH = 776.08 m
Total No.of DRB 130.00 lgth

WINGWALL FOOTING
BAR 3 12 mm DRB
Bar Length = 6.00
Cut bar 5.68
= 1.00 lgth
No. of wall = 4.00
Total No. cut = 24.00
Total No.DRB = 24.00 Lgth

APRON SLAB
Bar 3 & 4 12 mm DRB
Bar Length= 6.00
Cut length = 4.67
= 1.00
Length = 14.94 m
Total No.of Cut = 51.00
Total No. of DRB = 102.00 Lgth

Cut OfF Wall Vertical

BAR 1 12 mm DRB
Bar length = 6.00
Thickness = 0.20
Concrete Cover = 0.05
Cut Length = 2.25 m
= 2.00
No. of wall = 2.00
Total no.of Cut = 74.70
Total no.of DRB = 75.00 lgth

BAR 2 12 mm DRB
Bar length = 6.00
height = 1.00
Cut Length = 14.94
3.00 lgth
Total No. Cut = 4.00
Total No. DRB = 48.00 lgth

COPING
thickness = 0.20 m.
height = 0.60 m.
 concrete cover = 0.075 m.
length = 6.90 m.
side = 2.00

BAR 1 12mm DRB

Bar Length = 6.00 m
Cut Bar = 1.45 m
= 4.00 lgth
No. of Cut Bar = 72.00
Total No. of DRB = 18.00 lgth

BAR 2 12mm DRB

Bar Length = 6.00 m
Cut Bar = 6.90 m
= 2.00 lgth
No. of Cut Bar = 12.00
Total No. of DRB = 24.00 lgth

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Portland Cement bags 926.00 ₱ 258.00 ₱ 238,908.00
Washed Sand cu.m. 54.00 ₱ 1,757.00 ₱ 94,878.00
3/4'' Crush Gravel cu.m. 107.00 ₱ 1,757.00 ₱ 187,999.00
3/4'' Inch thk. Plywood sheets 206.00 ₱ 1,113.00 ₱ 229,278.00
2 x 4 x 8 lumber lgth 1136.00 ₱ 32.00 ₱ 36,352.00
2 x 3 x 8 lumber lgth 2000.00 ₱ 32.00 ₱ 64,000.00
2 x 2 x 8 lumber lgth 2000.00 ₱ 31.00 ₱ 62,000.00
1-1/2'' CWN kg 152.50 ₱ 75.00 ₱ 11,437.50
3'' CWN kg 152.50 ₱ 66.00 ₱ 10,065.00
4'' CWN kg 152.50 ₱ 65.00 ₱ 9,912.50
25mm Ø DRB x 6m lgth 30.00 ₱ 999.00 ₱ 29,970.00
20mm Ø DRB x 6m lgth 198.00 ₱ 706.00 ₱ 139,788.00
16mm Ø DRB x 6m lgth 128.00 ₱ 404.00 ₱ 51,712.00
12mm Ø DRB x 6m lgth 656.00 ₱ 222.00 ₱ 145,632.00
Cutting Disk pc 200.00 ₱ 50.00 ₱ 10,000.00
Tie Wire # 16 kg 81.50 ₱ 80.00 ₱ 6,520.00
Total of Materials ₱ 974,800.00

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 69.00 ₱ 550.00 ₱ 37,950.00
Fabrication of Steel Reinforcement ₱ -
Skilled Laborer 5 24.00 ₱ 450.00 ₱ 54,000.00
Laborer 15 24.00 ₱ 350.00 ₱ 126,000.00
Concrete Pouring ₱ -
Skilled Laborers 4 2.00 ₱ 450.00 ₱ 3,600.00
Laborer 8 2.00 ₱ 350.00 ₱ 5,600.00
Formworks ₱ -
Skilled Laborer 5 43.00 ₱ 450.00 ₱ 96,750.00
laborer 10 43.00 ₱ 350.00 ₱ 150,500.00
Total of Labor 1218 ₱ 474,400.00

C. EQUIPMENT
Equipment Required:
2 Transit Mixer (5cu.m capacity)
Capability: 60 cu.m/day
Duration: 101.67 cu.m
 60 cu.m/day
say= 2.00 days

Name and Capacity Quantity Days Unit Rate Amount (P)

Transit Mixer (5cu.m.) 2 2.00 ₱ 11,944.00 ₱ 47,776.00
Backhoe (0.80 cu.m.) 1 2.00 ₱ 15,096.00 ₱ 30,192.00
Concrete Screeder (5.5 HP) 1 2.00 ₱ 4,360.00 ₱ 8,720.00
Water Truck (1000 gal.) 1 0.50 ₱ 21,840.00 ₱ 10,920.00
Concrete Vibrator 2 2.00 ₱ 1,191.04 ₱ 4,764.16
Bar Cutter, Single Phase 1 0.50 ₱ 1,758.00 ₱ 879.00
Minor Tools ₱ 23,720.00
Total of Equipment ₱ 126,971.16

E. TOTAL DIRECT COST (A+B+C) ₱ 1,576,171.16

F. DIRECT UNIT COST (d/qty) /cu.m ₱ 15,503.38
Contractor's Profit(CP) (8% Of D) ₱ 126,093.69
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 189,140.54
VAT [5% of ( D + CP + OCM)] ₱ 94,570.27
F. INDIRECT COST ₱ 409,804.50
G. MUNICIPAL TAX ₱ 11,026.76
H. COST OF THIS ITEM ( D+F+G ) ₱ 1,997,002.42
I. ADJUSTED UNIT COST (G/QTY) /cu.m ₱ 19,642.71
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 102(3)b QUANTITY/UNIT: 1,108.98 cu.m

OUTPUT/DAY: 200.00 cu.m./day
DESCRIPTION: ROADWAY EXCAVATION (SURPLUS ROCK) DURATION: 6.00 day

Generated from plan. . .

Road Cut Volume for excavation : 1,108.98 cu.m
Road Cut Volume to be transferred : 1,723.11 cu.m

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Total of Materials ₱ -

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 9.50 ₱ 550.00 ₱ 5,225.00
Laborers 2 9.50 ₱ 350.00 ₱ 6,650.00
Survey Team
Instrument Man 1 1.00 ₱ 450.00 ₱ 450.00
Rod Man 2 2.00 ₱ 350.00 ₱ 1,400.00
total man-days 33.5
Total of Labor ₱ 13,725.00

C. EQUIPMENT

Road Cut Volume for excavation : 1,108.98 cu.m. (Hauling Distance within 3km)

Equipment Required: 1 Backhoe

Capability: 200 cu.m./day

Duration 1,108.98 cu.m.
200 cu.m./day
= 6.00 days

Road Cut Volume to be transferred : 1,723.11 cu.m. (Hauling Distance within 3km)

Equipment Required: 1 Backhoe + 2 Dumptruck

Capability: 560 cu.m./day

Duration 1,723.11 cu.m.
560 cu.m./day
= 3.50 days

Name and Capacity Quantity Days Unit Rate Amount (P)

Backhoe (1.00 cu.m.) for excavation 1 6.00 ₱ 18,170.00 ₱ 109,020.00
Backhoe (1.00 cu.m.) for transfer 1 3.50 ₱ 18,170.00 ₱ 63,595.00
Dumptruck (10 cu.m.) 2 3.50 ₱ 13,320.00 ₱ 93,240.00
 Total Station 1 1.00 ₱ 10,000.00 ₱ 10,000.00
Total of Equipment ₱ 275,855.00

D. TOTAL DIRECT COST (A+B+C) ₱ 289,580.00

E. DIRECT UNIT COST (D/Qty) /cu.m. ₱ 261.12
Contractor's Profit(CP) (8% Of D) ₱ 23,166.40
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 34,749.60
VAT [5% of ( D + CP + OCM)] ₱ 17,374.80
F. INDIRECT COST ₱ 75,290.80
G. MUNICIPAL TAX ₱ 2,025.88
H. COST OF THIS ITEM ( D+F+G ) ₱ 366,896.68
I. ADJUSTED UNIT COST (G/QTY) /cu.m. ₱ 330.84
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 104(1)b QUANTITY/UNIT: 2,265.67 cu.m.

OUTPUT/DAY: 400.00 cu.m./day
DESCRIPTION: EMBANKMENT FROM ROADWAY EXCAVATION DURATION: 7.50 days

Generate from plan. . .

Volume of Fill : 2265.67 cu.m.
25%Loose Volume = 566.42 cu.m.
Total Volume = 2832.09 cu.m.

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Total of Materials ₱ -

B. LABOR

Designation No. of Men Days Hourly Rate Amount (P)

Construction Foreman 1 7.50 ₱ 550.00 ₱ 4,125.00
Laborers 2 7.50 ₱ 350.00 ₱ 5,250.00
Survey Team
Instrument Man 1 1.00 ₱ 450.00 ₱ 450.00
Rod Man 2 2.00 ₱ 350.00 ₱ 1,400.00
total man-days 27.50
Total of Labor ₱ 11,225.00

C. EQUIPMENT Capability : 400.00 cu.m./day

Name and Capacity Quantity Days Daily Rate Amount (P)

Motorized Road Grader 1 7.50 ₱ 20,184.00 ₱ 151,380.00
Vibratory Roller (10 m.t.) 1 7.50 ₱ 16,168.00 ₱ 121,260.00
Water Truck (1000 gal.) 1 2.00 ₱ 21,840.00 ₱ 43,680.00
Total Station 1 1.00 ₱ 10,000.00 ₱ 10,000.00
Total of Equipment ₱ 326,320.00

D. TOTAL DIRECT COST (A+B+C) ₱ 337,545.00

E. DIRECT UNIT COST (D/Qty) /cu.m ₱ 148.98
Contractor's Profit(CP) (8% Of D) ₱ 27,003.60
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 40,505.40
VAT [5% of ( D + CP + OCM)] ₱ 20,252.70
F. INDIRECT COST ₱ 87,761.70
G. MUNICIPAL TAX ₱ 2,361.44
H. COST OF THIS ITEM ( D+F+G ) ₱ 427,668.14
I. ADJUSTED UNIT COST (G/QTY) /cu.m ₱ 188.76
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 200 QUANTITY/UNIT: 2,203.20 cu.m.

DESCRIPTION: AGG. SUB-BASE COURSE OUTPUT/DAY: 400.00 cu.m./day
DURATION: 6.50 days

Carriageway: Length = 1,224.00 m.

Width = 5.00 m.
Thickness = 0.20 m.
Shoulder: Length = 1,224.00 m.
Width = 2.00 m.
Thickness = 0.40 m.

Total Volume = 2,203.20 cu.m.

15% Loose Volume = 330.48 cu.m.
Total = 2,534.00 cu.m.

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Aggregate Sub-base Course(Ready Mix) cu.m 2534.00 ₱ 2,281.00 ₱ 5,780,054.00
Total of Materials ₱ 5,780,054.00

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 6.50 ₱ 550.00 ₱ 3,575.00
Laborers 2 6.50 ₱ 350.00 ₱ 4,550.00
Survey Team
Instrument Man 1 1.50 ₱ 450.00 ₱ 675.00
Rod Man 2 1.50 ₱ 350.00 ₱ 1,050.00
total man-days 24
Total of Labor ₱ 9,850.00

C. EQUIPMENT
Volume: 2,534.00 cu.m.
Equipment required:
1 unit Road Grader
Capability: 400 cu.m. per day spreading
Duration: 2,534.00 cu.m.
400 cu.m. per day spreading
= 6.50 days
1 unit Road roller
Capability 400 cu.m. per day compacting
Duration 2,534.00 cu.m.
400 cu.m. per day compacting
= 6.50 days

Volume for Hauling: 2,534.00 cu.m. (Hauling Distance within 3km)

Equipment Required: 1 Backhoe + 2 Dumptruck

Capability: 560 cu.m./day

Duration 2,534.00 cu.m.
560 cu.m./day
 = 5.00 days

Name and Capacity Quantity Days Unit Rate Amount (P)

Motorized Road Grader 1 6.50 ₱ 20,184.00 ₱ 131,196.00
Vibratory Roller (10 m.t.) 1 6.50 ₱ 16,168.00 ₱ 105,092.00
Water Truck (1000 gal.) 1 2.00 ₱ 21,840.00 ₱ 43,680.00
Backhoe (1.00 cu.m.) 1 5.00 ₱ 18,170.00 ₱ 90,850.00
Dumptruck (10 cu.m.) 2 5.00 ₱ 13,320.00 ₱ 133,200.00
Total Station 1 1.50 ₱ 10,000.00 ₱ 15,000.00
Total of Equipment ₱ 519,018.00

D. TOTAL DIRECT COST (A+B+C) ₱ 6,308,922.00

E. DIRECT UNIT COST (D/Qty) /cu.m. ₱ 2,863.53
Contractor's Profit(CP) (8% Of D) ₱ 504,713.76
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 757,070.64
VAT[5% of ( D + CP + OCM)] ₱ 378,535.32
F. INDIRECT COST ₱ 1,640,319.72
G. MUNICIPAL TAX ₱ 44,136.67
H. COST OF THIS ITEM ( D+F+G ) ₱ 7,993,378.39
I. ADJUSTED UNIT COST (G/QTY) /cu.m. ₱ 3,628.08
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONCRETING OF 1.0KM PUROK 1 TO PUROK 2 MINALWANG FMR
BARANGAY MINALWANG, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 311 (1) QUANTITY/UNIT: 6120.00 sq.m.

DESCRIPTION: PCCP-(PLAIN) OUTPUT/DAY: 298.54 sq.m./day
DURATION: 20.50 days
Class "A" Mixture
Width of PCCP : 5.00 m. Area of PCCP : 6120.00 sq.m.
Thickness of PCCP : 0.20 m Length of Dowel : 0.60 m.
Length of PCCP : 1,224.00 m. Dowel spacing : 0.60 m.
Volume of PCCP : 1,224.00 cu.m.

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Portland Cement bags 11,077.00 ₱ 258.00 ₱ 2,857,866.00
Washed Sand cu.m. 673.00 ₱ 1,757.00 ₱ 1,182,461.00
1 1/2'' Crushed Gravel cu.m. 1,286.00 ₱ 1,757.00 ₱ 2,259,502.00
Curing Compound drum 11.00 ₱ 8,500.00 ₱ 93,500.00
Steel Forms (Rental) l.m. 1224.00 ₱ 77.00 ₱ 94,248.00
Laminated Sack roll 2.00 ₱ 8,000.00 ₱ 16,000.00
Asphalt Filler ltr. 1,330.00 ₱ 50.00 ₱ 66,500.00
16mmØ x 6.00m PRB lgts. 12.00 ₱ 404.00 ₱ 4,848.00
16mmØ x 6.00m DRB lgts. 204.00 ₱ 404.00 ₱ 82,416.00
10mm Ø x 6.00m DRB lgts. 204.00 ₱ 162.00 ₱ 33,048.00
#16 Tie Wire lgts. 17.00 ₱ 80.00 ₱ 1,360.00
Total of Materials ₱ 6,691,749.00

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 20.50 ₱ 550.00 ₱ 11,275.00
Skilled Laborers 4 20.50 ₱ 450.00 ₱ 36,900.00
Laborers 12 20.50 ₱ 350.00 ₱ 86,100.00
Survey Team
Instrument Man 1 1.50 ₱ 450.00 ₱ 675.00
Rod Man 2 1.50 ₱ 350.00 ₱ 1,050.00
total man-days 353
Total of Labor ₱ 136,000.00

C. EQUIPMENT
Equipment Required:
2 Transit Mixer (5cu.m capacity)
Capability: 300 sq.m./day
Duration: 6,120.00 sq.m.
300 sq.m./day
say= 20.50 days

Name and Capacity Quantity Days Unit Rate Amount (P)

Concrete Saw, blade 14'' (7.5hP) 1 20.50 ₱ 1,339.04 ₱ 27,450.32
Transit Mixer (5cu.m.) 2 20.50 ₱ 11,944.00 ₱ 489,704.00
Batching Funnel 1 20.50 ₱ 1,000.00 ₱ 20,500.00
Backhoe (0.80 cu.m.) 1 20.50 ₱ 15,096.00 ₱ 309,468.00
Concrete Screeder (5.5 HP) 1 20.50 ₱ 4,360.00 ₱ 89,380.00
Water Truck (1000 gal.) 1 5.50 ₱ 21,840.00 ₱ 120,120.00
Concrete Vibrator 2 20.50 ₱ 1,191.04 ₱ 48,832.64
Bar Cutter, Single Phase 1 2.50 ₱ 1,758.00 ₱ 4,395.00
 Minor Tools ₱ 6,800.00
Total of Equipment ₱ 1,116,649.96

E. TOTAL DIRECT COST (A+B+C) ₱ 7,944,398.96

F. DIRECT UNIT COST (d/qty) /sq.m. ₱ 1,298.10
Contractor's Profit(CP) (8% Of D) ₱ 635,551.92
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) ₱ 953,327.88
VAT [5% of ( D + CP + OCM)] ₱ 476,663.94
F. INDIRECT COST ₱ 2,065,543.73
G. MUNICIPAL TAX ₱ 55,578.32
H. COST OF THIS ITEM ( D+F+G ) ₱ 10,065,521.01
I. ADJUSTED UNIT COST (G/QTY) /sq.m. ₱ 1,644.69
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL
CONSTRUCTION OF BOX CULVERT
BRGY. HINAPLANAN, CLAVERIA, MISAMIS ORIENTAL

UNIT PRICE ANALYSIS

PAY ITEM NO: 500(3) QUANTITY/UNIT: 1224.00 l.m.

DESCRIPTION: LINED CANAL OUTPUT/DAY: 140.00 l.m./day
DURATION: 42.50 days

LINED CANAL
Cross sectional area of gravel bedding : 0.070 sq.m.
Length of gravel bed : 1,224.00 m.
Volume of gravel bedding : 85.68 cu.m.

Cross sectional area of conc. coping : 0.07 sq.m

Length of Lined Canal : 1,224.00 m.
Voume of Concrete : 85.68 cu.m.

Cross sectional area of conc. slab : 0.04 sq.m

Length of Lined Canal : 1,224.00 m.
Voume of Concrete : 48.96 cu.m.

Depth (2 face) : 1.20 m.

Length of Lined Canal : 1,224.00 m.
Area of Canal : 1,468.80 sq.m.
Area of plastering (Inside Face) : 1,468.80 sq.m.

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Portland Cement bags 2,868.00 258.00 739,944.00
Washed Sand cu.m 117.00 1,757.00 205,569.00
3/4'' Crushed Gravel cu.m 142.00 1,757.00 249,494.00
6'' CHB pcs 19,278.00 198.00 3,817,044.00
Screen Sand cu.m 124.00 1,757.00 217,868.00
Fined Sand cu.m 24.00 1,757.00 42,168.00
10mmØ DRB lgth 1,865.00 162.00 302,130.00
Tie Wire kg 48.00 80.00 3,840.00
Total for Materials 5,578,057.00

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1.00 42.50 550.00 23,375.00
Skilled Laborers 12.00 42.50 450.00 229,500.00
Laborers 24.00 42.50 350.00 357,000.00
 total man-days 1572.50
Total of Labor 609,875.00

C. EQUIPMENT

Name and Capacity Quantity Days Unit Rate Amount (P)

One Bagger Mixer 2.00 18.50 1376.00 50,912.00
Minor Tools 30,493.75
Total of Equipment 81,405.75

D. TOTAL DIRECT COST (A+B+C) 6,269,337.75

E. DIRECT UNIT COST (d/qty) /l.m. 73,171.54
Contractor's Profit(CP) (8% Of D) 501,547.02
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) 752,320.53
VAT [5% of ( D + CP + OCM)] 376,160.27
F. INDIRECT COST 1,630,027.82
G. MUNICIPAL TAX 43,859.74
H. COST OF THIS ITEM ( D+F+G ) 7,943,225.30
I. ADJUSTED UNIT COST (G/QTY) /l.m. 6,489.56
 Republic of the Philippines
PROVINCE OF MISAMIS ORIENTAL

IMPROVEMENT OF 1.50 KM JUNCTION MAT-I ABACAHAN FMR(PUROK 4) TO ALIGODON FMR

BRGY. MAT-I

UNIT PRICE ANALYSIS

PAY ITEM NO: 506 QUANTITY/UNIT: 113.20 cu.m

DESCRIPTION: STONE MASONRY OUTPUT/DAY: 8.00 cu.m./day
DURATION: 15 days
2-A-1
Crossection Area : 3.23 sq.m
Length : 8.00 m
Volume : 51.67 cu.m
2-A-2
A1 3.23 sq.m
Am 1.77 sq.m
A2 0.54 sq.m
Volume : 61.53 cu.m
Total Volume : 113.20 cu.m

A. MATERIALS

Description Unit Quantity Unit Rate Amount (P)

Portland Cement bags 623.00 284.00 176932.00
Washed Sand cu.m 34.00 1758.00 59772.00
Gravel Fill cu.m 3.00 1758.00 5274.00
Weep Holes (PVC) l.m. 34.00 900.00 30600.00
Filter Cloth sq.m. 3.00 320.00 960.00
Boulders cu.m 119.00 850.00 101150.00
Miscellanaeous 9.60
Total for Materials 374,697.60

B. LABOR

Designation No. of Men Days Unit Rate Amount (P)

Construction Foreman 1 8 550.00 4,611.99
Skilled Laborers 6 8 450.00 22,640.70
Laborers 12 8 350.00 35,218.87
total man-days 159.3
Total for Labor 62,471.56

C. EQUIPMENT

Name and Capacity Quantity Days Unit Rate Amount (P)

One Bagger Mixer 1 2.0 1825.60 3,651.20
Minor Tools 6247.16
Total for Equipment 9,898.36

D. TOTAL DIRECT COST (A+B+C) 447,067.52

E. DIRECT UNIT COST (d/qty) /cu.m. 3,949.24
Contractor's Profit(CP) (8% Of D) 35,765.40
Overhead, Contingencies, Miscelaneous(OCM) (12% of D) 53,648.10
VAT [5% of ( D + CP + OCM)] 26,824.05
F. INDIRECT COST 116,237.55
G. MUNICIPAL TAX 3,125.49
H. COST OF THIS ITEM ( D+F+G ) 566,430.56
I. ADJUSTED UNIT COST (G/QTY) /cu.m. 5,003.65
Name of the Procuring Entity : LGU CLAVERIA Contract Reference Number : ADV. NO. 22-0055
Name of the Contract : CONSTRUCTION OF BOX CULVERT

Standard Form Number: SF-INFR-01 Location of the Contract : BRGY. HINAPLANAN, CLAVERIA, MISAMIS ORIENTAL

Revised on: July 28, 2004

APPROVED BUDGET FOR THE CONTRACT

Station: STA 0+000 - STA 1+450
Length: 5 BARREL - 3M X 3M BOX CULVERT Contract Duration: 195.50 CD

MARK-UPS Total

ITEM ESTIMATED IN PERCENT Mark up Contractor's Total Indirect Adjusted UNIT

DESCRIPTION QTY. UNIT OCM TAX (5%) LOCAL TAX TOTAL COST
NO. DIRECT COST Profit Cost COST
VAT 5% of
OCM PROFIT %
D+CP+OCM
10 11 12 13 14 15 16

1 2 3 4 5 6 7 8 9
(5)(6) (5)(7) (8)(5+10+11) Municipal Tax (10+11+12) (5)+(14)+(13) (15)/(3)

Provision of Field Office for the

A.1.1(8) 1.00 lot 48,875.00 0% 8% 5% 13% - 3,910.00 2,639.25 312.56 6,549.25 55,736.81 55,736.81
Engineer

B.5 Project Billboard/Signboard 2.00 each 5,755.00 12% 8% 5% 25% 690.60 460.40 345.30 40.89 1,496.30 7,292.19 3,646.10

B.7(1) Occupational Safety and Health 2205.30 man-days 126,399.66 0% 8% 5% 13% - 10,111.97 6,825.58 808.34 16,937.55 144,145.55 65.36

B.8(2) Traffic Management 257.24 cu.m. #REF! 0% 8% 5% 13% #REF! #REF! #REF! #REF! #REF! #REF! #REF!

B.9 Mobilization/Demobilization #NAME? #NAME? #REF! 0% 0% 5% 5% #REF! #REF! #REF! #REF! #REF! #REF! #REF!

Temporary Diversion of
B.17 34.72 cu.m. #REF! 12% 8% 5% 25% #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Waterways

B.15 Detour/Access Road #NAME? #NAME? #REF! 12% 8% 5% 25% #REF! #REF! #REF! #REF! #REF! #REF! #REF!

ROADWAY EXCAVATION
103(3) #NAME? #NAME? #REF! 12% 8% 5% 25% #REF! #REF! #REF! #REF! #REF! #REF! #REF!
(SURPLUS ROCK)

407(8) Lean Concrete #NAME? #NAME? #REF! 12% 8% 5% 25% #REF! #REF! #REF! #REF! #REF! #REF! #REF!

(900)2 Reinforced Concrete #NAME? #NAME? #REF! 12% 8% 5% 25% #REF! #REF! #REF! #REF! #REF! #REF! #REF!

ROADWAY EXCAVATION
102(3)b #NAME? #NAME? #REF! 12% 8% 5% 25% #REF! #REF! #REF! #REF! #REF! #REF! #REF!
(SURPLUS ROCK)
Embankment from Roadway
104(1)b #NAME? #NAME? #REF! 12% 8% 5% 25% #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Excavation

200 Aggregate Sub-base Course #NAME? #NAME? #REF! 12% 8% 5% 25% #REF! #REF! #REF! #REF! #REF! #REF! #REF!

311(1) PCCP - (Plain)

500(3) Lined Canal

506 Stone Masonry

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

PREPARED/SUBMITTED BY: RECOMMENDING APPROVAL: APPROVED BY:

ENGR. CHRISTY QUEEN U. PAMPLONA ENGR. ROLANDO M. ALFANTA HON. MERALUNA SALVALEON- ABROGAR
Project In-Charge Municipal Engineer Municipal Mayor