DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

ITEM A.1.1 - Offices and Laboratory for the Engineers

A-1.1.(6) : Provision of Combined Field Office, Laboratory and Living Quarters Building
for the Engineers (rental Basis)
Quantity = 1.47 mos.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Laborer 1 352 P 40.15 P 14,132.80
For the maintenance of the rented Field Office,
Laboratory and Living Quarters

Sub - Total for 1 P 14,132.80

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Temporary Facilities For the Engineers ( Field Office, mos. 1.47 P 15,000.00 P 22,000.00
Testing Laboratory and Living Quarter of the
Engineers ) Rental Basis

Sub - Total for 3 P 22,000.00

Direct Cost P 36,132.80
OCM/CP 8% P 2,890.62
VAT 5% P 1,951.17
Total Item Cost P 40,974.59
Unit Cost P 27,937.22
Total Adjusted Cost P 40,974.59
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

ITEM B.5 - PROJECT BILLBOARDS/SIGNAGES

Unit of Measurement = each Quantity = 3.00 each
Output/Hour = 2 /day Duration = 2.50 /day

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Construction Foreman 1 2.50 P 575.60 P 1,439.00
Skilled Laborers 1 2.50 P 416.48 P 1,041.20
Laborers 1 2.50 P 321.20 P 803.00

Sub - Total for 1 P 3,283.20

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Total (1+2) P 3,283.20
Output per hour = 0.22 /hr
Unit Cost = P 1,094.40 /cu.m.
Name and Specification Unit Quantity Unit Cost Amount
3. Materials :
1/2" 4'x8' Marine Plywood pcs. 4 P 680.00 P 2,720.00
Assorted Lumber bd.ft. 148 P 42.00 P 6,216.00
Taurpaulin 4X8 (DPWH Standard Size) sq.ft 64 P 50.00 P 3,200.00
Taurpaulin 8X8 (COA Standard Size) sq.ft 64 P 50.00 P 3,200.00
Assorted CWN kg. 4 P 65.00 P 260.00

Sub - Total for 3 P 15,596.00

Direct Cost P 18,879.20
OCM/CP 8% P 1,510.34
VAT 5% P 1,019.48
Total Item Cost P 21,409.02
Unit Cost P 7,136.34
Total Adjusted Cost P 21,409.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

ITEM B.7 - OCCUPATIONAL SAFETY AND HEALTH PROGRAM

Unit of Measurement = MONTH Quantity = 1.47 month
Duration = 1.47 month

No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Part time Practitioner 1 7 P 575.60 P 4,029.20
First Aider 1 44 P 416.48 P 18,325.12

Sub - Total for 1 P 22,354.32

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :
Safety Gloves man-day 7.77 P 489.97 P 3,807.09
Safety Shoes man-day 2.77 P 489.97 P 1,357.23
Safety Helmet man-day 0.25 P 489.97 P 122.49

Sub - Total for 3 P 5,286.81

Direct Cost P 27,641.13
OCM/CP 8% P 2,211.29
VAT 5% P 1,492.62
Total Item Cost P 31,345.04
Unit Cost P 21,371.62
Total Adjusted Cost P 31,345.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

ITEM B.8 - TRAFFIC MANAGEMENT

Unit of Measurement = lot Quantity = 1.47 month
Output/Hour = /hr Duration = 352.00 /hr.

No. of
Designation No. of Hr. Daily Rate Amount
Person
1. Labor :
Laborers 4 352.00 40.15 P 56,531.20

Duration: 44.00 days

Assumed 100% of CD for traffic activity
44.00 days x 8.00 hrs
352 hrs

Sub - Total for 1 P 56,531.20

No. of Units
Name and Capacity Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Total (1+2) P 56,531.20
Output per hour = /hr
Unit Cost =
Name and Specification Unit Quantity Unit Cost Amount
3. Materials :

Sub - Total for 3 P -

Direct Cost P 56,531.20
OCM/CP 8% P 4,522.50
VAT 5% P 3,052.69
Total Item Cost P 64,106.39
Unit Cost P 43,708.90
Total Adjusted Cost P 64,106.39
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

ITEM B.9 - MOBILIZATION/DEMOBILIZATION

Unit of Measurement = L.S Quantity = 1.00 L.S
Output/Hour = /hr Duration = 16.00 hr

No. of
Designation No. of Hours Daily Rate Amount
Person
1. Labor :

Sub - Total for 1 P -

No. of
Name and Capacity No. of Hours Unit Cost Amount
Units
2. Equipment :

Dump Truck 1 16.00 P 1,420.00 P 22,720.00

Water Truck 1 16.00 P 2,450.00 P 39,200.00
Cargo Truck 1 16.00 P 783.00 P 12,528.00
Transit Mixer 1 16.00 P 1,318.00 P 21,088.00
Low Bed Trailer with prime Mover 2 16.00 P 2,290.00 P 73,280.00
Backhoe
Payloader
Motorized Road Grader
Vibratory Road Roller Shall be loaded to the trailer
Asphalt Distributor
Asphalt Paver
Tandem Steel Roller

NOTE: Assume 2 days to mobililize and demobilize

all listed equipments

Sub - Total for 2 P 168,816.00

Total (1+2) P 168,816.00
Output per hour = 0.00 /hr
Unit Cost = P 168,816.00 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 168,816.00
OCM/CP P -
VAT 5% P 8,440.80
Total Item Cost P 177,256.80
Unit Cost P 177,256.80
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

Total Adjusted Cost P 177,256.80

ITEM 101(3)b3 - Removal Of Existing PCCP, 0.23m thk.

Unit of Measurement = sqm Quantity = 2,926.02 sqm
Output/Hour = 30 sqm./hr Duration = 97.53 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 97.53 P 71.95 P 7,017.57
Laborers 2 97.53 P 40.15 P 7,831.97

Sub - Total for 1 P 14,849.54

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Backhoe w/ Pavement Breaker(.80 cu. M) 1 97.53 P 1,998.10 P 194,882.52
Payloader (1.5 cu.m.) 1 97.53 P 1,733.00 P 169,026.28
Dump Truck 1 48.77 P 1,420.00 P 69,249.08
Concrete Saw, Blade 14" (7.5 HP) 1 48.77 P 32.63 P 1,591.27
Minor Tools (10% of Labor) P 1,484.95

Note:
Assumed hauling distance is 3km.

Sub - Total for 2 P 436,234.10

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Concrete Saw ( diamond Blade 14") pc 0.44 P 8,000.00 3,520.00

Sub - Total for 3 P 3,520.00

Direct Cost P 454,603.64
OCM/CP 20% P 90,920.73
VAT 5% P 27,276.22
Total Item Cost P 572,800.59
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

Unit Cost P 195.76

Total Adjusted Cost P 572,797.19

ITEM 103(1)a - STRUCTURE EXCAVATION

Unit of Measurement = cu.m. Quantity = 652.65 cu.m.
Output/Hour = 20 cu.m./hr Duration = 32.63 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 32.63 P 71.95 P 2,347.91
Laborers 3 32.63 P 40.15 P 3,930.59

Sub - Total for 1 P 6,278.50

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Dump Truck (10 cu.m.) 2 32.63 P 1,420.00 P 92,676.39
Backhoe (0.80 cu.m.) 1 32.63 P 1,537.00 P 50,156.20
Minor Tools(10% of labor) P 627.85

Sub - Total for 2 P 143,460.44

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 149,738.94
OCM/CP 20% P 29,947.79
VAT 5% P 8,984.34
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

Total Item Cost P 188,671.07

Unit Cost P 289.08
Total Adjusted Cost P 188,668.24

ITEM 105(1)a - SUB-GRADE PREPARATION

Unit of Measurement = sq.m. Quantity = 2,583.50 sq.m.
Output/Hour = 300 sq.m./hr Duration = 8.61 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 8.61 P 71.95 P 619.61
Laborers 2 8.61 P 40.15 P 691.52

Sub - Total for 1 P 1,311.13

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader (G710A) 1 8.61 P 2,173.00 P 18,713.15
Vibratory Road Roller 1 8.61 P 1,846.00 P 15,897.14
Water Truck/Pump(16000 L) 1 2.15 P 1,065.00 P 2,292.86

Sub - Total for 2 P 36,903.14

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 38,214.27
OCM/CP 20% P 7,642.85
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

VAT 5% P 2,292.86
Total Item Cost P 48,149.98
Unit Cost P 18.63
Total Adjusted Cost P 48,130.61

ITEM 201(1) - AGGREGATE SUBBASE COURSE

Unit of Measurement = cu.m. Quantity = 516.71 cu.m.
Output/Hour = 50 cu.m./hr Duration = 10.33 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 10.33 P 71.95 P 743.55
Laborers 2 10.33 P 40.15 P 829.84

Sub - Total for 1 P 1,573.38

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader 1 10.33 P 2,173.00 P 22,456.22
Vibratory Road Roller 1 10.33 P 1,846.00 P 19,076.93
Water Truck/Pump(16000L) 1 2.58 P 2,450.00 P 6,329.70

Sub - Total for 2 P 47,862.85

Total (1+2) P 49,436.23
Output per hour = 50.00 /hr
Unit Cost = P 95.68 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Aggregate Subbase Course Material cu.m. 594.22 P 597.00 P 354,747.25
w/ 15% Shrinkage Factor

Sub - Total for 3 P 354,747.25

Direct Cost P 404,183.48
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

OCM/CP 20% P 80,836.70

VAT 5% P 24,251.01
Total Item Cost P 509,271.19
Unit Cost P 985.60
Total Adjusted Cost P 509,269.38

ITEM 311(1)e1 - PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m )

Unit of Measurement = sq.m. Quantity = 2,583.50 sq.m.

Output/Hour = 57.50 sq.m./hr Duration = 44.93 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 44.93 P 71.95 P 3,232.75
Skilled Laborers 4 44.93 P 52.06 P 9,356.32
Laborers 12 44.93 P 40.15 P 21,647.50

Sub - Total for 1 P 34,236.58

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Transit Mixer 4 44.93 P 1,318.00 P 236,873.48
Concrete Vibrator 2 44.93 P 91.25 P 8,199.81
Concrete Batch Plant 1 44.93 P 1,759.50 P 79,055.18
Payloader 1 44.93 P 1,733.00 P 77,864.52
Concrete Screeder 1 44.93 P 545.00 P 24,487.11
Water Truck/Pump (16000 L) 1 44.93 P 2,450.00 P 110,079.67
Concrete Saw, Blade dia 14" 1 44.93 P 32.63 P 1,466.08
Bar Cutter ( Single Phase) 1 44.93 P 219.75 P 9,873.47
Minor Tools (5% of Labor) P 1,711.83

Sub - Total for 2 P 549,611.15

Total (1+2) P 583,847.73
Output per hour = 57.50 /hr
Unit Cost = P 225.99 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Reinforcing Steel Bars 0.5 kgs. 1,292 P 38.03 P 49,134.76
Curing Compound 0.29 lit. 749 P 49.00 P 36,701.00
Asphalt Sealant 0.17 lit. 439 P 47.00 P 20,633.00
Steel Forms (rental) 0.46 l.m. 1,188 P 58.00 P 68,904.00
Sand 0.1540 cu.m. 398 P 591.00 P 235,218.00
Gravel 0.28 cu.m. 723 P 618.00 P 446,814.00
Cement 2.66 bag 6,872 P 274.00 P 1,882,928.00
Concrete saw (diamond blade 14") 0 pc. 0 P 8,000.00 P -
Pipe Sleeve,1"dia 0.008 l.m. 20 P 34.33 P 686.60
Grease/tar 0.008 lit. 20 P 300.00 P 6,000.00

Sub - Total for 3 P 2,747,019.36

 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

Direct Cost P 3,330,867.09

OCM/CP 20% P 666,173.42
VAT 5% P 199,852.03
Total Item Cost P 4,196,892.54
Unit Cost P 1,624.49
Total Adjusted Cost P 4,196,873.98

ITEM 302(2) - BITUMINOUS TACK COAT (Emulsified Asphalt)

Unit of Measurement: m.tons Quantity = 9.00 m.tons
Output per hour: 0.3 m.t./hr Duration = 30.00 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 30 P 71.95 P 2,158.50
Laborer 3 30 P 40.15 P 3,613.50

Sub - Total for 1 P 5,772.00

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Asphalt Distributor, 10ft. Wide (5.00 tons) 1 30.00 P 936.00 P 28,080.00
Power Broom (2.00 m wide) 1 30.00 P 130.54 P 3,916.20

Sub - Total for 2 P 31,996.20

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Emulsified Asphalt ss-1 1.05 m.tons 9.45 P 45,000.00 P 425,250.00
(w/ 5% Wastage)
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

Sub - Total for 3 P 425,250.00

Direct Cost P 463,018.20
OCM/CP 20% P 92,603.64
VAT 5% P 27,781.09
Total Item Cost P 583,402.93
Unit Cost P 64,823.00
Total Adjusted Cost P 583,407.00

ITEM 310(a.3) - BITUMINOUS CONCRETE SURFACE COURSE (50mm thk.)

Unit of Measurement: sq.m. Quantity = 12,066.00 sq.m.
Output per hour: 171.3 sq.m./hr Duration = 70.00 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 70.00 P 71.95 P 5,036.50
Skilled Laborer 4 70.00 P 52.06 P 14,576.80
Laborer 8 70.00 P 40.15 P 22,484.00

Sub - Total for 1 P 42,097.30

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Asphalt Paver (80 Hp) 1 70.00 P 1,833.00 P 128,310.00
Pnuematic Tire Roller (10m.t.) 1 70.00 P 561.00 P 39,270.00
Tandem Steel Roller (10.10 m.t.), CC421 1 70.00 P 1,652.00 P 115,640.00
Water Truck (1000 gal) 1 70.00 P 2,450.00 P 171,500.00
Minor Tools (10% of Labor) P 4,209.73

Sub - Total for 2 P 458,929.73

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Bituminous Concrete Surface Course 0.123 m.t. 1,484.12 P 6,164.00 P 9,148,103.35
thickness =50mm (w/ 5% wastage)
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

Sub - Total for 3 P 9,148,103.35

Direct Cost P 9,649,130.38
OCM/CP 20% P 1,929,826.08
VAT 5% P 578,947.82
Total Item Cost P 12,157,904.28
Unit Cost P 1,007.62
Total Adjusted Cost P 12,157,942.92

ITEM 612(1) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS (White)

Unit of Measurement: sq.m. Quantity = 494.50 sq.m.
Output per hour: 25 sq.m./hr Duration = 20.00 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 20.00 P 71.95 P 1,439.00
Skilled Laborer 2 20.00 P 52.06 P 2,082.40
Laborer 6 20.00 P 40.15 P 4,818.00

Sub - Total for 1 P 8,339.40

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Cargo Truck/Delivery Truck (5t) 1 20.00 P 783.00 P 15,660.00
Applicator Machine 1 20.00 P 93.75 P 1,875.00
Kneading Machine 1 20.00 P 187.50 P 3,750.00
Minor Tools (10% of Labor) P 833.94

Sub - Total for 2 P 22,118.94

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Thermoplastic Paint 0.325 bag 160.713 P 1,565.00 P 251,515.06
Glass Beads 0.033 bag 16.319 P 650.00 P 10,607.03
Primer 0.120 liter 59.340 P 160.00 P 9,494.40
LPG (50kg) 0.004 cyl 1.978 P 3,800.00 P 7,516.40
LPG (12kg) 0.002 cyl 0.989 P 735.00 P 726.92
Calsumine 0.125 kg 61.813 P 3.00 P 185.44
Miscellaneous (5% of Materials) P 14,002.26
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

Sub - Total for 3 P 294,047.50

Direct Cost P 324,505.84
OCM/CP 20% P 64,901.17
VAT 5% P 19,470.35
Total Item Cost P 408,877.36
Unit Cost P 827.00
Total Adjusted Cost P 408,951.50

ITEM 612(2) REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS (Yellow)

Unit of Measurement: sq.m. Quantity = 324.00 sq.m.
Output per hour: 25 sq.m./hr Duration = 13.00 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 13.00 P 71.95 P 935.35
Skilled Laborer 2 13.00 P 52.06 P 1,353.56
Laborer 6 13.00 P 40.15 P 3,131.70

Sub - Total for 1 P 5,420.61

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Cargo Truck/Delivery Truck (5t) 1 13.00 P 783.00 P 10,179.00
Applicator Machine 1 13.00 P 93.75 P 1,218.75
Kneading Machine 1 13.00 P 187.50 P 2,437.50
Minor Tools (10% of Labor) P 542.06

Sub - Total for 2 P 14,377.31

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Thermoplastic Paint 0.325 bag 105.300 P 1,780.00 P 187,434.00
Glass Bids 0.033 bag 10.692 P 650.00 P 6,949.80
Primer 0.12 liter 38.880 P 175.00 P 6,804.00
LPG (50kg) 0.004 cyl 1.296 P 3,800.00 P 4,924.80
LPG (12kg) 0.002 cyl 0.648 P 735.00 P 476.28
Calsumine 0.125 kg 40.500 P 3.00 P 121.50
Miscellaneous (5% of Materials) P 10,335.52
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

Sub - Total for 3 P 217,045.90

Direct Cost P 236,843.82
OCM/CP 20% P 47,368.76
VAT 5% P 14,210.63
Total Item Cost P 298,423.21
Unit Cost P 921.00
Total Adjusted Cost P 298,404.00

SUMMARY
ITEM NO. WORK ITEM MATERIALS LABOR EQUIPMENT
A.1.1 Offices and Laboratory for the Engineers P 22,000.00 P 14,132.80 P -
B.5 PROJECT BILLBOARDS/SIGNAGES P 15,596.00 P 3,283.20 P -
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM P 5,286.81 P 22,354.32 P -
B.8 TRAFFIC MANAGEMENT P - P 56,531.20 P -
B.9 MOBILIZATION/DEMOBILIZATION P - P - P 168,816.00
101(3)b3 Removal Of Existing PCCP, 0.23m thk. P 3,520.00 P 14,849.54 P 436,234.10
103(1)a STRUCTURE EXCAVATION P - P 6,278.50 P 143,460.44
105(1)a SUB-GRADE PREPARATION P - P 1,311.13 P 36,903.14
201(1) AGGREGATE SUBBASE COURSE P 354,747.25 P 1,573.38 P 47,862.85

311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) P 2,747,019.36 P 34,236.58 P 549,611.15

302(2) BITUMINOUS TACK COAT (Emulsified Asphalt) P 425,250.00 P 5,772.00 P 31,996.20

310(a.3) BITUMINOUS CONCRETE SURFACE COURSE (50mm thk.) P 9,148,103.35 P 42,097.30 P 458,929.73
REFLECTORIZED THERMOPLASTIC PAVEMENT
612(1) MARKINGS (White) P 294,047.50 P 8,339.40 P 22,118.94
REFLECTORIZED THERMOPLASTIC PAVEMENT
612(2) MARKINGS (Yellow) P 217,045.90 P 5,420.61 P 14,377.31

P 13,232,616.18 P 216,179.95 P 1,910,309.86

P 51.67 P 15,359,105.99
P 13,232,667.84

ITEM NO. WORK ITEM DURATION UNIT QUANTITY UNIT COST

A.1.1 Offices and Laboratory for the Engineers mos. 1.47 P 27,937.22
B.5 PROJECT BILLBOARDS/SIGNAGES 2.50 each 3.00 P 7,136.34
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM month 1.47 P 21,371.62
B.8 TRAFFIC MANAGEMENT month 1.47 P 43,708.90
B.9 MOBILIZATION/DEMOBILIZATION L.S 1.00 P 177,256.80
101(3)b3 Removal Of Existing PCCP, 0.23m thk. 12.19 sqm 2926.02 P 195.76
103(1)a STRUCTURE EXCAVATION 4.08 cu.m. 652.65 P 289.08
105(1)a SUB-GRADE PREPARATION 1.08 sq.m. 2583.50 P 18.63
201(1) AGGREGATE SUBBASE COURSE 1.29 cu.m. 516.71 P 985.60

311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 5.62 sq.m. 2583.50 P 1,624.49

302(2) BITUMINOUS TACK COAT (Emulsified Asphalt) 3.75 m.tons 9.00 P 64,823.00

310(a.3) BITUMINOUS CONCRETE SURFACE COURSE (50mm thk.) 8.75 sq.m. 12,066.00 P 1,007.62
REFLECTORIZED THERMOPLASTIC PAVEMENT
612(1) MARKINGS (White) 2.50 sq.m. 494.50 P 827.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

REFLECTORIZED THERMOPLASTIC PAVEMENT

612(2) MARKINGS (Yellow) 1.63 sq.m. 324.00 P 921.00

43.38
say 43 days
say 1 mos.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

days of manpower 489.97

qty. of PSH
hours of manpower 3919.7876054349
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/

UPGRADING OF DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE BASED ON
PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA
2.5
2.5
2.5
60 7.5
43
1408 52.06
1408 176 40.15
97.5339167
195.067833
292.60 36.58
32.6325313
97.8975938
130.530125 16.316266
 L 340 - AMOUNT
W 5 - DIFF
thick(201) 0.1
Area= 1700 sq.m.
170 cu.m.

8.61166667
17.2233333
25.835 3.229375
10.3342
20.6684
31.0026 3.875325
44.9304783
179.721913
539.165739
763.81813 95.477266

0.259
0.060
0.069
0.078
0.087
0.096
0.105
0.114
safety
30.00
90.00
-
120.00 15.00
safety
30.00
120.00
560.00
710.00 88.75
P (38.64)

safety
30.00
60.00
120.00
210.00 26.25

P 280,045.24
 safety
30.00
60.00
78.00
168.00 21.00

P 206,710.38
 MARK-UP VAT COST/ITEM DC
P 2,890.62 P 1,951.17 P 40,974.59 36,132.80
P 1,510.34 P 1,019.48 P 21,409.02 18,879.20
P 2,211.29 P 1,492.62 P 31,345.04 27,641.13
P 4,522.50 P 3,052.69 P 64,106.39 56,531.20
P - P 8,440.80 P 177,256.80 168,816.00
P 90,920.73 P 27,276.22 P 572,800.59 454,603.64
P 29,947.79 P 8,984.34 P 188,671.07 149,738.94
P 7,642.85 P 2,292.86 P 48,149.98 38,214.27
P 80,836.70 P 24,251.01 P 509,271.19 404,183.48

P 666,173.42 P 199,852.03 P 4,196,892.54 3,330,867.09

P 92,603.64 P 27,781.09 P 583,402.93 463,018.20

P 1,929,826.08 P 578,947.82 P 12,157,904.28 9,649,130.38

P 64,901.17 P 19,470.35 P 408,877.36 324,505.84

P 47,368.76 P 14,210.63 P 298,423.21 236,843.82

P 3,021,355.89 P 919,023.11 P 19,299,484.99 15,359,105.99

P 19,299,536.66

ADJ.COST/ITEM %
P 40,974.59 0.21
P 21,409.02 0.11
P 31,345.04 0.16
P 64,106.39 0.33
P 177,256.80 0.92
P 572,797.19 2.97
P 188,668.24 0.98
P 48,130.61 0.25
P 509,269.38 2.64

P 4,196,873.98 21.75
P 583,407.00 3.02

P 12,157,942.92 63.00

P 408,951.50 2.12
P 298,404.00 1.55

P 19,299,536.66 100.00 (51.67)

* ###

*
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

PROGRAM OF WORK

Region : CAR Pavement Width : 6.10 - 6.70 m .

District : ABRA Roadbed Width : 8-10 m.
ASSET PRESERVATION OF NATIONAL ROADS- Thickness (Asphalt Overlay) : 50.00 mm .
REHABILITAION/ RECONSTRUCTION/ UPGRADING Net Length : 1,978.00 meters
OF DAMAGED PAVED NATIONAL ROADS
Name of Project : INCLUDING DRAINAGE BASED ON PAVEMENT Type Structure : PCCP
MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT Type Substructure :
AND MANAGEMENT-4 (HDM-4)
No. of Spans :
Road Section I.D. : S00592LZ No. of Piers :
ABRA-KALINGA ROAD, K0445+000 - Dimensions :
Section :
K0447+000 No. of Days to Complete : 44 C. D.
Location : BAAY-LICUAN, ABRA
Appropriation : P 20,000,000.00
Source of Fund :
Station Limits : BAAY-LICUAN, ABRA
Classification : By contract
Starting Date : UPON APPROVAL
EQUIPMENT
ITEM ITEM OF WORK TO BE DONE %
DESCRIPTION NEEDED AVAILABLE
A.1.1 Offices and Laboratory for the Engineers 0.21 Dump Truck 4
B.5 PROJECT BILLBOARDS/SIGNAGES
OCCUPATIONAL SAFETY AND HEALTH 0.11 Water Truck 1
B.7 PROGRAM 0.16 Cargo Truck 1
B.8 TRAFFIC MANAGEMENT 0.33 Transit Mixer 4
B.9 MOBILIZATION/DEMOBILIZATION 0.92 Backhoe 1
101(3)b3 Removal Of Existing PCCP, 0.23m thk. 2.97 Payloader 2
103(1)a STRUCTURE EXCAVATION 0.98 Motorized Road Grader 1
105(1)a SUB-GRADE PREPARATION 0.25 Vibratory Road Roller 1
201(1) AGGREGATE SUBBASE COURSE 2.64 Asphalt Distributor 1
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 21.75 Asphalt Paver 1
302(2) BITUMINOUS TACK COAT (Emulsified Asphalt) 3.02
310(a.3) BITUMINOUS CONCRETE SURFACE COURSE (50mm thk.) 63.00

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS

612(1) (White) 2.12

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS

612(2) (Yellow) 1.55

Total 100.00
Page 1 of 2
1
2
3 Asphalt Paver (80 Hp)
4 Pnuematic Tire Roller (10m.t.)
5 Tandem Steel Roller (10.10 m.t.), CC421
6 Water Truck (1000 gal)
7 Cargo Truck/Delivery Truck (5t)
8 Applicator Machine
9 Kneading Machine
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

PROGRAM OF WORK

ESTIMATED COST OF PREPARED WORKS

ITEM DESCRIPTION
UNIT QUANTITY UNIT COST ITEM COST
A.1.1 Offices and Laboratory for the Engineers mos. 1.47 P 27,937.22 P 40,974.59
B.5 PROJECT BILLBOARDS/SIGNAGES each 3.00 P 7,136.34 P 21,409.02
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM month 1.47 P 21,371.62 P 31,345.04
B.8 TRAFFIC MANAGEMENT month 1.47 P 43,708.90 P 64,106.39
B.9 MOBILIZATION/DEMOBILIZATION L.S 1.00 P 177,256.80 P 177,256.80
101(3)b3 Removal Of Existing PCCP, 0.23m thk. sqm 2,926.02 P 195.76 P 572,797.19
103(1)a STRUCTURE EXCAVATION cu.m. 652.65 P 289.08 P 188,668.24
105(1)a SUB-GRADE PREPARATION sq.m. 2,583.50 P 18.63 P 48,130.61
201(1) AGGREGATE SUBBASE COURSE cu.m. 516.71 P 985.60 P 509,269.38
311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) sq.m. 2,583.50 P 1,624.49 P 4,196,873.98
302(2) BITUMINOUS TACK COAT (Emulsified Asphalt) m.tons 9.00 P 64,823.00 P 583,407.00
310(a.3) BITUMINOUS CONCRETE SURFACE COURSE (50mm thk.) sq.m. 12,066.00 P 1,007.62 P 12,157,942.92

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS

612(1) (White) sq.m. 494.50 P 827.00 P 408,951.50

REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS

612(2) (Yellow) sq.m. 324.00 P 921.00 P 298,404.00

Total : P 19,299,536.66
DIRECT COST % Total Project
1. Labor P 216,179.95 1.08 Cost (Direct &
2. Equipment P 1,910,309.86 9.55 Indirect Cost) :
3. Materials P 13,232,667.84 66.16
19,299,536.66
4. Project Supervision
Total Direct Cost P 15,359,157.66 76.80
INDIRECT COST
1. Mark-up(OCM, Profit) P 3,021,355.89 15.11
2. VAT P 919,023.11 4.60
3. Quality Control
4. Eng'g & Administrative Overhead P 700,000.00 3.50
5. Construction Contigency P 463.34 0.00
6. Central Office Retention
7. Road Right-of-Way
8. Soil Exploration
9. Survey and Plan Preparation
10. Aggregate Tax
11. Publication Fee
12. Billboard
Total Indirect Cost P 4,640,842.34 23.20
TOTAL ESTIMATED PROJECT COST P 20,000,000.00 100.00 P 20,000,000.00
Page 2 of 2

Prepared : Checked :

JONATHAN T. BOBITA EMMANUEL T. COLLADO

Engineer ll Engineer ll

Recommending Approval : Approved :

CHONA LUISA A. RAMOS LORETO B. DACOROON

Chief, Planning and Design Section Caretaker
1
2
3
4
5
6
7
8
9
10

P 20,810,739.21
(1,511,202.55)

P -

P 20,000,000.00
P 0.00
 UNIT COST DERIVATION OF BITUMINOUS CONCRETE SURFACE COURSE

Volume = 1,484.12 MT
1,484.12 MT

Source to Start of Project 178.00

Project Centroid 1.00
TOTAL = 179 Kms.

Volume Required = 1,484.12 MT

Cycle Time
Source : LAOAG, CITY

Average Hauling Distance = 179 kms.

Loading Time = 30 min.
Unloading Time = 60 min.
Slack Time = 6 min.
Mountainous Unpaved :
kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
Mountainous Paved :
179.00 kms. x 60 min./hr.
Loaded Trip = = 537.00 mins.
20 kms./hr.
179.00 kms. x 60 min./hr.
Unloaded Trip = = 358.00 mins.
30 kms./hr.
991.00 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 0.48 trip
991.00 mins.

Utilizing 6 Dumptruck
= 6.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 6.00 DT x 24.60 MT/DT = 147.60 MT

1,484.12
No of Days Required = = 21.00 days
147.60 x 0.48

Equipment Cost
Dumptrucks = 6.00 DT 11,360.00 /day x 21.00 days = P 1,431,360.00
P 1,431,360.00

Note: Capacity of Dumptruck is 12-14 cu.yd. = 9.165 - 10.69 cu.m.

A. BITUMINOUS CONC. SURFACE COURSE

Unit Cost of Hauling = 964.00 /MT
Cost at Source = 5,200.00 /MT
Unit Cost of Bituminous concrete surface course = 6,164.00 /MT
SAY = 6,164.00 /MT
 LENGTH
419+000 152
409+000 142
 ITEM 302(2)
BITUMINOUS TACK COAT (Emulsified Asphalt)
TABULATION AND COMPUTATION OF QUANTITIES FOR BITUMINOUS TACK COAT

LENGTH WIDTH factor liter No. of QTY. VOLUME

STATION m REMARKS
(m) (m) (m) per drum Drums mt.
445+000 - 446+013 1013.00 6.10 0.70 200 21.63 4.33 4,325.51 Left & Right Lane
446+000 - 446+965 965.00 6.10 0.70 200 20.60 4.12 4,120.55 Left & Right Lane

total = 1,978.00 9.00 metric tons

ITEM 302(2) = 9.00 metric tons

ITEM 310(a.3)
BITUMINOUS CONCRETE SURFACE COURSE (50mm thk.)
TABULATION AND COMPUTATION OF QUANTITIES FOR BITUMINOUS CONCRETE SURFACE COURSE

LENGTH WIDTH THICKNESS AREA

STATION REMARKS
(m) (m) (m) m
445+000 - 446+013 1013.00 6.10 0.05 6,179.30 Left & Right Lane
446+000 - 446+965 965.00 6.10 0.05 5,886.50 Left & Right Lane

total = 1,978.00 12,066.00 square meters

ITEM 302(2) = 12,066.00 metric tons
 10652.13 1746.25 6.1 0.05 0.7
area Length width thickness factor
ITEM 302 4556 680.00 6.7 0.05 0.7
3189.2
16 drums 37
3.00 m.tons 7
1361
ITEM 310 227.8 2.325 -681.00
529.64 26.48
41.13
570.77 m.tons

50mm

output 171.3 sq.m./hr for 50 mm. thickness

171.3 sq.m. 0.05 cu.m. = 8.565 cu.m./hr
hr sq.m.
0.123 mt
1 sq.m. (1x1x.05) =.05 cu.m. 2.46 mt/cu.m.

THICKNESS 30mm 40mm 50mm 80mm 100mm

MT/sq.m. 0.0738 0.0984 0.123 0.1968 0.246
output = sq.m. per hour 285.5 214.125 171.3 107.0625 85.65
 ITEM 612
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
TABULATION AND COMPUTATION OF QUANTITIES FOR REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS

Edge line White Center line White Center line Yellow

STATION TO STATION LENGTH (m) DESCRIPTION Length x .10m x 2(Length/9x3) x .15m (Length x .15m
(sq.m) (sq.m) (sq.m)

### - ### 1,013.00 202.60 50.65

### - ### 965.00 193.00 48.25
1080.00 Non Passing Distance 324.00
both lanes

TOTAL = 395.60 98.90 324.00

ITEM 612(1) = 494.50 square meters

ITEM 612(2) = 324.00 square meters
 ITEM 605
TABULATION AND COMPUTATION OF QUANTITIES FOR ITEM 605

STATION DESCRIPTION QUANTITY UNIT REMARKS

426+369 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
426+374 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
426+379 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
426+415 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
426+420 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
426+425 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
426+550 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
426+555 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
426+560 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
426+690 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
426+695 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
426+700 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
427+050 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
427+060 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
427+070 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
427+130 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
427+140 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
427+150 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Right Lane
427+510 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
427+520 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
427+530 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
427+540 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
427+540 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
427+550 CHEVRON DIRECTIONAL SIGN (475mm x 610mm) 2.00 pc. Left Lane
TOTAL = 48.00 pc. - pc.
low

120
180
60
180
80
60
60
180
120
1040
CHEVRO
N
DIRECTI
ONAL
SIGN,
3MM
THICK
ALUMINU
M SHEET
(475mm x
610mm)
 UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

Course & Fine Aggregates

Volume = 3,023.55 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 3,477.08 cu.m.
Source to Start of Project 24.00
Project Centroid 1
TOTAL = 25.00 Kms.
Source : TABIOG SAND AND GRAVEL PIT (Abra River)
Barangay Tabiog, Bucay, Abra

Quarrying & Washing (Assume quarry to contain 40% Materials)

Volume of Unprocess materials = 3,023.55 / 40% = 7,558.87
Assume Capacity of Buldozer = 400.00 cu.m. Note: 40% of Materials will be considered as suitable
Materials for Course and Fine Aggregate.
Production Cost :
7,558.87
No. of Days Required = = 18.90 days
400.00
1 Bulldozer = 18,392.00 / day x 18.90 = 347,556.61
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
7,558.87
No. of Days = = 31.50 days
240.00
Payloader 1 13864.00 / day x 31.50 436,650.43
Screen LS 2 40,000.00
824,207.05
TOTAL COST OF PRODUCTION :
Production Unit Cost for Course Aggregate P 272.60 ...adopt Production Cost...
Production Unit Cost for Fine Aggregate P 245.34 ...adopt Production Cost...
1. HAULING
Average Hauling Distance = 25 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 2.40 mins.
25 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 1.71 mins.
35 kms./hr.
Mountainous Paved :
24.00 kms. x 60 min./hr.
Loaded Trip = = 48.00 mins.
30 kms./hr.
24.00 kms. x 60 min./hr.
Unloaded Trip = = 36.00 mins.
40 kms./hr.
99.11 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 4.84 trip
99.11 mins.

Utilizing 2.00 Dumptruck

= 2.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 2.00 DT x 10.00 cu.m./DT = 20.00 cu.m.

3,023.55
No of Days Required = = 31.23 days
20.00 x 4.84
Equipment Cost
Payloader = 1.00 13,864.00 /day x 15.62 days = P 216,520.88
Dumptrucks = 2.00 DT 10,816.00 /day x 31.23 days = P 675,675.07
P 892,195.95

A. GRAVEL
Unit Cost of Hauling = P 295.08 /cu. m.
Production Cost = P 272.60 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 617.68
SAY = P 618.00 /cu. m.
B. SAND
Unit Cost of Hauling = P 295.08 /cu. m.
Production Cost = P 245.34 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Fine Aggregates = P 590.42 /cu. m.
SAY = P 591.00 /cu. m.
 UNIT COST DERIVATION OF SUB-BASE COURSE

Fine Aggregates
Volume = 1,576.44 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 1,812.91 cu.m.
Source to Start of Project 24.00
Project Centroid 1
TOTAL = 25.00 Kms.
Source : TABIOG SAND AND GRAVEL PIT (Abra River)
Barangay Tabiog, Bucay, Abra

Quarrying & Washing (Assume quarry to contain 60% Materials)

Volume of Unprocess materials = 1,576.44 / 50% = 3,152.89
Assume Capacity of Buldozer = 400.00 cu.m. Note: 50% of Materials will be considered as suitable
Materials for Sub-base Coarse
Production Cost :
3,152.89
No. of Days Required = = 7.88 days
400.00
1 Bulldozer = 18,392.00 / day x 7.88 = 144,969.70
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
3,152.89
No. of Days = = 13.14 days
240.00
Payloader 1 13864.00 / day x 13.14 182,131.71
Screen LS 2
327,101.41
TOTAL COST OF PRODUCTION :
Production Unit Cost for Aggregate Subbase Coarse P207.49 ...adopt Production Cost...

1. HAULING
Average Hauling Distance = 25 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 2.40 mins.
25 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 1.71 mins.
35 kms./hr.
Mountainous Paved :
24.00 kms. x 60 min./hr.
Loaded Trip = = 48.00 mins.
30 kms./hr.
24.00 kms. x 60 min./hr.
Unloaded Trip = = 36.00 mins.
40 kms./hr.
99.11 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 4.84 trip
99.11 mins.

Utilizing 2.00 Dumptruck

= 2.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 2.00 DT x 10.00 cu.m./DT = 20.00 cu.m.

1,812.91
No of Days Required = = 18.73 days
20.00 x 4.84
Equipment Cost
Payloader = 1.00 13,864.00 /day x 9.36 days = P 129,825.29
Dumptrucks = 2.00 DT 10,816.00 /day x 18.73 days = P 405,132.82
P 534,958.11

A. AGGREGATE SUBBASE COURSE

Unit Cost of Hauling = P 339.35 /cu.m.
Production Cost = P 207.49 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 596.84 /cu.m.
SAY = P 597.00 /cu.m.
 UNIT COST DERIVATION OF BOULDERS

Boulders
Volume = 132.30 cu.m.
Considering 5% Swell Factor, Total Vol. Req'd.= 138.92 cu.m.

Source to Start of Project 71.00

Project Centroid 1
TOTAL = 72.00 Kms.

Source : TUMBAL SAND & GRAVEL PIT

Manabo, Abra

1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity = 1.25 cu.m./man-day due to multiple handling
No. of Laborers = 50.00
Total Output / day = 62.50 cu.m.
No. of Days = 132.30 cu.m./ 62.50 = 2.12
say 3.00
Labor = 50.00 Lab. X 3.00 days x 321.20 / day
48,180.00
TOTAL COST OF PRODUCTION :
Production Unit Cost for Boulders P364.17 ...adopt Production Cost...

2. Equipment Cost :
Average Hauling Distance = 72.00 kms.
Loading Time = 6 min.
Unloading Time = 3 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.00 kms. x 60 min./hr.
Loaded Trip = = 4.00 mins.
15 kms./hr.
1.00 kms. x 60 min./hr.
Unloaded Trip = = 2.40 mins.
25 kms./hr.

Mountainous Paved :
71.00 kms. x 60 min./hr.
Loaded Trip = = 213.00 mins.
20 kms./hr.
71.00 kms. x 60 min./hr.
Unloaded Trip = = 142.00 mins.
30 kms./hr.
376.40 mins.

mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.28 trip
376.40 mins.

Utilizing 2.00 Dumptruck

= 2.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 2.00 DT x 10.00 cu.m./DT = 20.00 cu.m.

132.30
No of Days Required = = 5.17 days
20.00 x 1.28
5.17 days

Payloader = 1.00 13,864.00 /day x 2.59 days = P 35,838.44

Dumptrucks = 2.00 DT 10,816.00 /day x 5.17 days = P 111,837.44
P 147,675.88

A. BOULDERS
Unit Cost of Hauling = P 1,116.22 /cu.m.
Production Cost = P 364.17 /cu. m
Aggregate Tax = P 50.00 /cu.m.
Unit Cost of Boulders (Class A) = P 1,530.39 /cu.m.
SAY = P 1,530.00 /cu.m.
 UNIT COST DERIVATION OF CEMENT

Cement
Quantity Required = 18,974.00 bags

Source to Start of Project 36.00

Project Centroid 1
TOTAL = 37 Kms.

SOURCE : Bangued, Abra (Km. 409+000)

Loading Time
Cap. Of 1 CT (9-10T) =10,000.00 Kgs.
10,000.00 Kgs. say
No. of Bags/Cargotruck = = 250.00
40.00 Kgs./bag 250.00 bags
Loading Time: (Employing 6 Laborers)
250.00
bags x 1 min. /bag/man
= = 41.67 mins.
6
Unloading Time = 41.67 mins.
Slack Time = 6.00 mins.
Mountainous Unpaved :
kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
Mountainous Paved :
37.00 kms. x 60 min./hr.
Loaded Trip = = 111.00 mins.
20 kms./hr.
37.00 kms. x 60 min./hr.
Unloaded Trip = = 74.00 mins.
30 kms./hr.
274.33 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.75 trip
274.33 mins.

18,974.00 bags
No of Days Required = =
480.00 mins./day CT x 225.00 48.2 days
x 1
274.33 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 48.20 days = P 424,931.20

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 12.05 days = P 23,222.76
P 448,153.96

A. CEMENT
Cost/bag at Source 250.00 /bag
P 448,153.96
Unit Cost of Hauling = 23.62 /bag
18,974.00
Total Cost of Cement = 273.62 /bag
SAY = 274.00 /bag
 UNIT COST DERIVATION OF REINFORCING STEEL BAR

Reinforcing Steel Bar

Quantity Required = 3,671.00 kgs.
From MANILA to BANGUED,Abra 409
From BANGUED to Start of Project 36.00
Project Centroid 1
TOTAL = 446.00 Kms.

SOURCE : Manila, Philippines

Loading Time
Cap. Of 1 CT (9-10T) = 9,000.00 Kgs.
Assume Capacity of 1 Laborer can carry 40 kgs. of RSB
Loading Time: (Employing 6 Laborers)
9,000.00 kgs. x 1 min.
= = 37.50 mins.
40.00 kgs./man-min x 6 laborers
Unloading Time = 37.50 mins.
Slack Time = 6.00 mins.
Paved :
409.00 kms. x 60 min./hr.
Loaded Trip = = 701.14 mins.
35 kms./hr.
409.00 kms. x 60 min./hr.
Unloaded Trip = = 446.18 mins.
55 kms./hr.
Mountainous Unpaved :
- kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
Mountainous Paved :
37.00 kms. x 60 min./hr.
Loaded Trip = = 111.00 mins.
20 kms./hr.
37.00 kms. x 60 min./hr.
Unloaded Trip = = 74.00 mins.
30 kms./hr.
1413.32 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 0.34 trip
1413.32 mins.

3,671.00 kgs.
No of Days Required = = 1.8 days
0.34 trip x 6,000.00 kgs.

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 0.45 days = P 3,967.20

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 1.80 days = P 3,468.96
P 7,436.16

A. Reinforcing Steel Bar

Cost/kg at Source 36.00 /kg
P 7,436.16
Unit Cost of Hauling = 2.03 /kg
3,671.00
Total Cost of RSB = 38.03 /kg
SAY = 38.03 /kg
 UNIT COST DERIVATION OF REINFORCED CONCRETE PIPE CULVERT

Reinforced Concrete Pipe Culvert

Quantity Required = 16.00 pcs.

Source to Start of Project 36.00

Project Centroid 1
TOTAL = 37 Kms.

Cycle Time
SOURCE : Bangued, Abra
Average Hauling Distance = 37 kms.
Loading Time = 15 min.
Unloading Time = 15 min.
Slack Time = 6 min.

Paved :
37.00 kms. x 60 min./hr.
Loaded Trip = = 111.00 mins.
20 kms./hr.
37.00 kms. x 60 min./hr.
Unloaded Trip = = 74.00 mins.
30 kms./hr.
Mountainous Unpaved :
- kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
15 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
25 kms./hr.
221.00 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 2.17 trip
221.00 mins.

16.00 ln.m.
No of Days Required = = 0.74 days
2.17 trip x 10.00 pcs.
say 0.74 days
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 0.74 days = P 6,523.84
1 Chain Block = 1.00 CB 500.00 /day x 0.74 days = P 370.00

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 0.74 days = P 1,426.13
P 8,319.97

A. Reinforced Concrete Pipe Culvert

Cost/ln.m. at Source
910 mm Dia. (CLASS IV) 2,700.00 /pc
610 mm Dia. (CLASS IV) 1,600.00 /pc
P 8,319.97
Unit Cost of Hauling = 520.00 /pc
16.00
Total Cost of RCPC - 910 mm Dia. (CLASS IV) = 3,220.00 /pc
SAY = 3,220.00 /pc

Total Cost of RCPC - 610 mm Dia. (CLASS IV) = 2,120.00 /pc

SAY = 2,120.00 /pc
200
37.00
 ITEM 103
TABULATION AND COMPUTATION OF QUANTITIES (STRUCTURE EXCAVATION )
PCCP
STATION LENGTH (m) WIDTH (m) DESCRIPTION ITEM 101(3)a.2 REMARKS
Length x PCCP
CARRIAGE WAY TO BE EXCAVATE WIDTH x
Thickness
### - 445+236 24.05 3.05 RIGHT LANE 18.34 C.E.
### - 445+315 21.90 3.05 RIGHT LANE 16.70 C.E.
### - 445+351 22.60 3.05 LEFT LANE 17.23 C.E.
### - 445+388 58.80 3.05 RIGHT LANE 44.83 C.E.
### - 445+559 71.50 3.05 RIGHT LANE 54.52 C.E.
### - 445+559 62.40 3.05 LEFT LANE 47.58 C.E.
### - 445+618 27.50 3.05 RIGHT LANE 20.97 C.E.
### - 445+766 130.00 3.05 RIGHT LANE 99.13 C.E.
### - 446+273 63.30 3.05 LEFT LANE 48.27 C.E.
### - 446+402 151.10 3.05 RIGHT LANE 115.21 C.E.
### - 446+545 103.40 3.05 RIGHT LANE 78.84 C.E.
### - 446+516 21.20 3.05 LEFT LANE 16.16 C.E.
### - 446+580 21.60 3.05 LEFT LANE 16.47 C.E.
### - 446+746 27.10 4.05 RIGHT LANE 27.44 C.E.
### - 446+773 18.00 3.05 RIGHT LANE 13.73 C.E.
### - 446+813 22.60 3.05 RIGHT LANE 17.23 C.E.

0,652.65 cu.m

ITEM 101(3)a.2
REMOVAL OF EXISTING PCCP
PAVEMENT WIDTH
PCCP
STATION LENGTH (m) WIDTH (m) DESCRIPTION ITEM 101(3)a.2

Length x PCCP
CARRIAGE WAY TO BE REBLOCK WIDTH
### - 445+236 24.05 3.05 RIGHT LANE 73.35
### - 445+315 21.90 3.05 RIGHT LANE 66.80
### - 445+351 22.60 3.05 LEFT LANE 68.93
### - 445+388 58.80 3.05 RIGHT LANE 179.34
### - 445+559 71.50 3.05 RIGHT LANE 218.08
### - 445+559 62.40 3.05 LEFT LANE 190.32
### - 445+618 27.50 3.05 RIGHT LANE 83.88
### - 445+766 130.00 3.05 RIGHT LANE 396.50
### - 446+273 63.30 3.05 LEFT LANE 193.06
### - 446+402 151.10 3.05 RIGHT LANE 460.85
### - 446+545 103.40 3.05 RIGHT LANE 315.37
### - 446+516 21.20 3.05 LEFT LANE 64.66
### - 446+666 112.30 3.05 RIGHT LANE 342.52
### - 446+580 21.60 3.05 LEFT LANE 65.88
### - 446+746 27.10 3.05 RIGHT LANE 82.65
### - 446+773 18.00 3.05 RIGHT LANE 54.90
### - 446+813 22.60 3.05 RIGHT LANE 68.93

LENGTH= 479.68 SUBTOTAL 01 ITEM 101(3)a.2 = 2,926.02 sq.m

GRAND TOTAL ITEM 101(3)a.2= 2926.0175

 ITEM 311
PORTLAND CEMENT CONCRETE PAVEMENT

TABULATION AND COMPUTATION OF QUANTITIES FOR PCCP

ITEM 311
CARRIAGE
STATION TO STATIONLENGTH (m) WIDTH
DESCRIPTION ITEM 105 (m)ITEM 201 (m) (m)(0.28 m
thk PCCP)
Length x
CARRIAGE WAY Length x Total Total Road Length x
Road Width Width x 0.2 PCCP WIDTH
### - ### 24.05 3.05 RIGHT LANE 73.35 14.67 73.35
### - ### 21.90 3.05 RIGHT LANE 66.80 13.36 66.80
### - ### 22.60 3.05 LEFT LANE 68.93 13.79 68.93
### - ### 58.80 3.05 RIGHT LANE 179.34 35.87 179.34
### - ### 71.50 3.05 RIGHT LANE 218.08 43.62 218.08
### - ### 62.40 3.05 LEFT LANE 190.32 38.06 190.32
### - ### 27.50 3.05 RIGHT LANE 83.88 16.78 83.88
### - ### 130.00 3.05 RIGHT LANE 396.50 79.30 396.50
### - ### 63.30 3.05 LEFT LANE 193.06 38.61 193.06
### - ### 151.10 3.05 RIGHT LANE 460.85 92.17 460.85
### - ### 103.40 3.05 RIGHT LANE 315.37 63.07 315.37
### - ### 21.20 3.05 LEFT LANE 64.66 12.93 64.66
### - ### 21.60 3.05 LEFT LANE 65.88 13.18 65.88
### - ### 27.10 3.05 RIGHT LANE 82.65 16.53 82.65
### - ### 18.00 3.05 RIGHT LANE 54.90 10.98 54.90
### - ### 22.60 3.05 RIGHT LANE 68.93 13.79 68.93

LENGTH= 423.525 TOTAL = 2,583.50 516.71 2,583.50

ITEM 105 - SUB-GRADE PREPARATION

= 2,583.50 Sq.m.

ITEM 201 - AGGREGATE BASE COURSE

= 516.71 Cu.m.

ITEM 311(1)e1 - PORTLAND CEMENT CONCRETE PAVEMENT (0.28m)

= 2,583.50 Sq.m.
445+280
 40
239 1085
438840 439060 437595 438680
220 1085
438880 438680
 Republic of the Philippines D.O. No. 197, Series of 2016
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED NATIONAL ROADS
INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

APPROVED BUDGET FOR THE CONTRACT

Stations: Contract
Length: Duration: 44.00 CD
MARK-UPS
TOTAL MARK-UP TOTAL
ITEM ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT INDIRECT TOTAL COST UNIT COST
NO.
DIRECT COST OCM[1] PROFIT % VALUE VAT[3] COST

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13)
PART A FACILITIES FOR THE ENGINEERS

A.1.1 Offices and Laboratory for the Engineers 1.47 mos. 36,132.80 10.00% 10.00% P 2,890.62 P 1,951.17 P 4,841.79 P 40,974.589 P 27,937.22
TOTAL PART A P 40,974.589
PART B OTHER GENERAL REQUIREMENTS

B.5 PROJECT BILLBOARDS/SIGNAGES 3.00 each 18,879.20 10.00% 10.00% P 1,510.34 P 1,019.48 P 2,529.82 P 21,409.020 P 7,136.34
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 1.47 month 27,641.13 10.00% 10.00% P 2,211.29 P 1,492.62 P 3,703.91 P 31,345.040 P 21,371.62
B.8 TRAFFIC MANAGEMENT 1.47 month 56,531.20 10.00% 10.00% P 4,522.50 P 3,052.69 P 7,575.19 P 64,106.390 P 43,708.90
B.9 MOBILIZATION/DEMOBILIZATION 1.00 L.S 168,816.00 10.00% 10.00% P - P 8,440.80 P 8,440.80 P 177,256.800 P 177,256.80
TOTAL PART B P 294,117.250
PART C EARTHWORKS

101(3)b3 Removal Of Existing PCCP, 0.23m thk. 2,926.02 sqm 454,603.64 10.00% 10.00% P 90,920.73 P 27,276.22 P 118,196.95 P 572,797.190 P 195.76
103(1)a STRUCTURE EXCAVATION 652.65 cu.m. 149,738.94 10.00% 10.00% P 29,947.79 P 8,984.34 P 38,932.13 P 188,668.240 P 289.08
105(1)a SUB-GRADE PREPARATION 2,583.50 sq.m. 38,214.27 10.00% 10.00% P 7,642.85 P 2,292.86 P 9,935.71 P 48,130.610 P 18.63
TOTAL PART C P 809,596.040
PART D SUBBASE AND BASE COURSES

201(1) AGGREGATE SUBBASE COURSE 516.71 cu.m. 404,183.48 10.00% 10.00% P 80,836.70 P 24,251.01 P 105,087.71 P 509,269.380 P 985.60
TOTAL PART D P 509,269.380
 Republic of the Philippines D.O. No. 197, Series of 2016
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED NATIONAL ROADS
INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

APPROVED BUDGET FOR THE CONTRACT

Stations: Contract
Length: Duration: 44.00 CD
MARK-UPS
TOTAL MARK-UP TOTAL
ITEM ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT INDIRECT TOTAL COST UNIT COST
NO.
DIRECT COST OCM[1] PROFIT % VALUE VAT[3] COST

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13)
PART E SURFACE COURSES

311(1)e1 PORTLAND CEMENT CONCRETE PAVEMENT(0.28 m ) 2,583.50 sq.m. 3,330,867.09 10.00% 10.00% P 666,173.42 P 199,852.03 P 866,025.45 P 4,196,873.980 P 1,624.49
302(2) BITUMINOUS TACK COAT (Emulsified Asphalt) 9.00 m.tons 463,018.20 10.00% 10.00% P 92,603.64 P 27,781.09 P 120,384.73 P 583,407.000 P 64,823.00
310(a.3) BITUMINOUS CONCRETE SURFACE COURSE (50mm thk.) 12,066.00 sq.m. 9,649,130.38 10.00% 10.00% P 1,929,826.08 P 578,947.82 P 2,508,773.90 P 12,157,942.920 P 1,007.62
TOTAL PART E P 16,938,223.900
PART H MISCELLANEOUS STRUCTURES

612(1)
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
494.50 sq.m. 324,505.84
10.00% 10.00% P 64,901.17 P 19,470.35 P 84,371.52 P 408,951.500 P 827.00
(White)

612(2)
REFLECTORIZED THERMOPLASTIC PAVEMENT MARKINGS
324.00 sq.m. 236,843.82
10.00% 10.00% P 47,368.76 P 14,210.63 P 61,579.39 P 298,404.000 P 921.00
(Yellow)

TOTAL PART H P 707,355.500

TOTAL P 19,299,536.66
Nineteen Million Two Hundred Ninety Nine Thousand Five Hundred Thirty Six Pesos and Sixty Six Cents

PREPARED/SUBMITTED BY: APPROVED:

JONATHAN T. BOBITA CHOPIN P. BACARRA RONALDO O. SAPONGEN ERNESTO B. BELMES LORETO B. DACOROON
ENGINEER II ENGINEER II ENGINEER II ENGINEER II ASST. DISTRICT ENGINEER
Caretaker
 Republic of the Philippines D.O. No. 197, Series of 2016
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

Name of Project : ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED NATIONAL ROADS
INCLUDING DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
Location : ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA

APPROVED BUDGET FOR THE CONTRACT

Stations: Contract
Length: Duration: 44.00 CD
MARK-UPS
TOTAL MARK-UP TOTAL
ITEM ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT INDIRECT TOTAL COST UNIT COST
NO.
DIRECT COST OCM[1] PROFIT % VALUE VAT[3] COST

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13)
Standard Form Number: SF-INFR-01
Revised on: July 28, 2004
APPROVED BUDGET FOR THE CONTRACT
ASSET PRESERVATION OF NATIONAL ROADS-REHABILITAION/ RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED NATIONAL ROADS IN
DRAINAGE BASED ON PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA
0
Project Name and Location
Stations:
Length: 1, 500 meters Contract Duration :
MARK-UPS
TOTAL MARK-UP TOTAL
ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT INDIRECT
ITEM DIRECT COST VAT[3] COST
NO. OCM[1] PROFIT MOB.\ DEMOB.[2] % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12)

B.5 PROJECT BILLBOARDS/SIGNAGES 3.00 each 18,879.20 8.00% 8.00% P 1,510.34 P 1,019.48 P 2,529.82
302(2) BITUMINOUS TACK COAT (Emulsified Asphalt) 9.00 m.tons 463,018.20 9.00% 8.00% 17.00% P 92,603.64 P 27,781.09 P 120,384.73

BITUMINOUS CONCRETE SURFACE COURSE (50mm

310(a.3) thk.) 12066.00 sq.m. 9,649,130.38 9.00% 8.00% 17.00% P 1,929,826.08 P 578,947.82 P 2,508,773.90

REFLECTORIZED THERMOPLASTIC PAVEMENT

612(1) MARKINGS (White) 494.50 sq.m. 324,505.84 9.00% 8.00% 17.00% P 64,901.17 P 19,470.35 P 84,371.52

REFLECTORIZED THERMOPLASTIC PAVEMENT

612(2) MARKINGS (Yellow) 324.00 sq.m. 236,843.82 9.00% 8.00% 17.00% P 47,368.76 P 14,210.63 P 61,579.39
0 0 0.00 0.00 - P - P - P -
0 0 0.00 0.00 - 8.00% 8.00% P - P - P -

TEN MILLION THREE HUNDRED SEVENTY SEVEN THOUSAND TWENTY SEVEN PESOS & 58/100
PREPARED/SUBMITTED BY: APPROVED:

FERDINAND A. TADEO
Engineer III LORETO B. DACOROON
CARETAKER

SOCORRO LITO BENEDITO

Engineer II

JONATHAN T. BOBITA
Engineer II
IONAL ROADS INCLUDING
(HDM-4)

44 C. D.

TOTAL COST UNIT COST

(13) (14)

P 21,409.02 P 7,136.34
P 583,407.00 P 64,823.00

P 12,157,942.92 P 1,007.62

P 408,951.50 P 827.00

P 298,404.00 P 921.00
P - P -
P - P - #DIV/0! -
P 13,470,114.44
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

ASSET PRESERVATION OF NATIONAL ROADS-

NAME OF PROJECT = REHABILITAION/ RECONSTRUCTION/ UPGRADING OF
DAMAGED PAVED NATIONAL ROADS INCLUDING DRAINAGE
BASED ON PAVEMENT MANAGEMENT SYSTEM/ HIGHWAY
DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
LOCATION = ABRA-KALINGA ROAD, K0445+000 - K0447+000
BAAY-LICUAN, ABRA
0
ROAD SECTION ID = S00592LZ
TOTAL LENGTH OF PCCP = 1,978.00 METERS
THICKNESS (Asphalt Overlay) = 50.00 MILIMETERS
WIDTH OF PCCP = 6.10 - 6.70 METERS
SIGN HERE