DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item Item No. No./D /Des escr crip ipti tion on:: Unit of of Me Measurement: Output per hour: Quantity:
104( 104(1) 1)aEm aEmba bank nkme ment nt,, from from Exca Excava vati tion on cu.m. 50.00 155.00
Designation A.
No. of Persons
No. of Days
Daily Rate
Labor For Excavation Work: a. Const. Fo Foreman b. Unskilled Labo abor
1 2
0.32 0.32
611.92 342.24
196.81 220.15
Spreading and Compaction a. Const. Fo Foreman b. Unskilled Labo abor
1 2
0.39 0.39
611.92 3 4 2 .2 4
237.12 265.24
Sub-total for A No. of Equipment
No. of Days
Equ Equipme pment, (2 (2014 014 AC ACEL Rat Rate es) For Excavation Work: a. Bull Bulldo doze zer, r, D6H D6H SER SERIE IES S IIII PSD PSDS/ S/DD DD b. Paylo ayload ader er (1. (1.50 50 cu.m cu.m.) .) c. Dum Dump Tru Truck ck (12 (12 cu. cu.yd yd.) .)
1 1 2
0.32 0.32 0.32
Spreading and Compaction: a. Moto Motori rize zed d Road Road Grade Graderr (140 (140 hp) hp),, G170 G170A A b. Vibr Vibrat ator ory y Roll Roller er (10 (10 mt) mt),, SD10 SD100 0
1 1
0.39 0 39
Name and Capacity B.
P Daily Rate
Amount
919.31 Amount
27,032.00 13,864.00 11,360.00
8,694.17 4,459.01 7,307.32
17,384.00 14 7 6 8 0 0
6,736.30 5,722.60
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item Item No. No./Des /Descr crip ipti tion on:: Unit of of Me Measurement: Output per hour: Quantity:
104( 104(1) 1)bEm bEmba bank nkme ment nt,, C Com ommo mon n Bor Borro ro cu.m. 50.00 78.00
Designation A.
Compacted Volume
No. of Persons
No. of Days
1 2
0.20 0.20
Const. Fo Foreman Unskilled Labo abor
Sub-total for A Name and Capacity
6 1 1 .9 2 342.24
P No. of Equipment
No. of Days
1 1 1
0.20 0.20 0.05
Daily Rate
119.32 133.47
252.80 Amount
Equ Equipme pment, (2 (2014 014 AC ACEL Rat Rate es) a. b. c.
Moto Motori rize zed d Road Road Grade Graderr (140 (140 hp) hp),, G170 G170A A Vibr Vibrat ator ory y Roll Roller er (10 (10 mt) mt),, SD10 SD100 0 Wate Waterr Tru Truck ck/P /Pum ump p (16 (1600 000 0 L) L)
Sub-total for B C.
Amount
Labor a. b.
B.
Daily Rate
Total (A+B)
17,384.00 14,768.00 19,600.00
P
3,389.88 2,879.76 955.50
7,225.14 7 47 7 9 4
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of of Me Measurement: Output per hour: Quantity:
10 5 sq.m.
Subgrade Preparation 300.00 371.00
Designation A.
Compacted Volume
No. of Persons
No. of Days
1 2
0.15 0.15
Daily Rate
Labor a. b.
Const. Fo Foreman Unskilled Labo abor
Sub-total for A Name and Capacity B.
611.92 342.24
P No. of Equipment
No. of Days
1 1 1
0.15 0.15 0.04
Daily Rate
94.59 105.81
200.40 Amount
Equ Equipme pment, (2 (2014 014 AC ACEL Rat Rate es) a. b. c.
Moto Motori rize zed d Road Road Grade Graderr (140 (140 hp) hp),, G170 G170A A Vibr Vibrat ator ory y Roll Roller er (10 (10 mt) mt),, SD10 SD100 0 Wate Waterr Tru Truck ck/P /Pum ump p (16 (1600 000 0 L) L)
Sub-total for B C.
Amount
Total (A+B)
17,384.00 14,768.00 19,600.00
P
2,687.28 2,282.89 757.46
5,727.62 5 92 8 0 2
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of of Me Measurement: Output per hour: Quantity:
200 Aggregate Subbase Course cu.m. 50.00 123.00
Designation A.
0.30 m. thk., compacted volume, includes widening
No. of Persons
No. of Days
1 2
0.31 0.31
Daily Rate
Labor a. b.
Const. Fo Foreman Unskilled Labo abor
Sub-total for A Name and Capacity B.
611.92 342.24
P No. of Equipment
No. of Days
1 1 1
0.31 0.31 0.08
Daily Rate
188.17 210.48
398.64 Amount
Equ Equipme pment, (2 (2014 014 AC ACEL Rat Rate es) a. b. c.
Moto Motori rize zed d Road Road Grade Graderr (140 (140 hp) hp),, G710 G710A A Vibratory Roller (10 mt), SD100DC Water Truck/Pump (16000 L)
Sub-total for B C.
Amount
Total (A+B)
17,384.00 14,768.00 19,600.00
P
5,345.58 4,541.16 1,506.75
11,393.49 1 1 792 13
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of of Me Measurement: Output per hour: Quantity:
311(1)e1Portland Cement Concrete Pavement, 0.28 m. thk.
sq.m. 57.50 153.00
Designation A.
No. of Persons
No. of Days
1 4 12
0.33 0.33 0.33
Daily Rate
Labor a. b. c.
Const. Fo Foreman Skilled La Labor Unskilled La Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
4 2 1 1 1 1 1 1
0.33 0.33 0.33 0.33 0.33 0.33 0.33 0 03
Daily Rate
203.53 589.65 1,365.98
2,159.16 Amount
Equ Equipme pment, (2 (2014 014 AC ACEL Rat Rate es) a. b. c. d. e. f. g. h.
Tran Transi sitt Mix Mixer er (5 cu.m cu.m..) Concrete Vibrator Concrete Batch Plant (30 cu.m.) Payloader (1.50 cu.m.), LX80-2 Concrete Screeder (5.5 hp) Wate Waterr tru truck ck//Pump Pump (160 (16000 00 L) Conc Concret rete e Saw Saw (7.5 (7.5 h hp), p), 14" Blade Blade Ø Bar Cutt Cutter er,, Si Single ngle Phase hase
10,544.00 730.00 14,076.00 13,864.00 4,360.00 19,600.00 261.04 1 75 8 0 0
14,028.10 485.61 4,681.80 4,611.29 1,450.17 6,519.13 86.82 58.47
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
311(1)a Portland Cement Concrete Pavement, 0.15 m. thk.
sq.m. 107.33 83.00
Designation A.
No. of Persons
No. of Days
1 4 12
0.10 0.10 0.10
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
4 2 1 1 1 1 1 1
0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.01
Daily Rate
59.15 171.37 396.99
627.51 Amount
Equipment, (2014 ACEL Rates) a. Transit Mixer (5 cu.m.) b. Concrete Vibrator c. Concrete Batch Plant (30 cu.m.) d. Payloader (1.50 cu.m.), LX80-2 e. Concrete Screeder (5.5 hp) f. Water truck/Pump (16000 L) g. Concrete Saw (7.5 hp), 14" Blade Ø h. Bar Cutter, Single Phase Minor Tools 5% of Labor
10,544.00 730.00 14,076.00 13,864.00 4,360.00 19,600.00 261.04 1,758.00
4,076.92 141.13 1,360.65 1,340.16 421.46 1,894.62 25.23 16.99 31.38
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
101(3)a6 Removal of Structures/Obstructions
sq.m. 30.67 64.00
Designation A.
Existing Bridge approach slabs (Reinforced)
No. of Persons
No. of Days
1 2
0.26 0.26
Daily Rate
Labor a. b.
Const. Foreman Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 342.24
P No. of Equipment
No. of Days
1 1 1 1
0.26 0.26 0.13 0.13
Daily Rate
159.63 178.56
338.19 Amount
Equipment, (2014 ACEL Rates) a. Backhoe w/ Pavement Breaker (0.80 cu.m.) b. Payloader (1.50 cu.m.), LX80-2 c. Dump Truck (12 cu.yd.) d. Cutting Outfit Minor Tools 10% of Labor Sub-total for B
C.
Amount
Total (A+B)
15,984.80 13,864.00 11,360.00 363.60
P
4,169.90 3,616.66 1,481.72 47.43 33.82 9,349.53 9 687 71
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
101(3)b5 Removal of Structures/Obstructions
sq.m. 32.86 205.09
Designation A.
Existing PCC Pavements
No. of Persons
No. of Days
1 2
0.78 0.78
Daily Rate
Labor a. b.
Const. Foreman Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 342.24
P No. of Equipment
No. of Days
1 1 1
0.78 0.78 0.39
Daily Rate
477.44 534.06
1,011.50 Amount
Equipment, (2014 ACEL Rates) a. Backhoe w/ Pavement Breaker (0.80 cu.m.) b. Payloader (1.50 cu.m.), LX80-2 c. Dump Truck (12 cu.yd.) Minor Tools 10% of Labor
Sub-total for B C.
Amount
Total (A+B)
15,984.80 13,864.00 11,360.00
P
12,471.93 10,817.21 4,431.75 101.15
27,822.04 28 833 54
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
101(4) Removal of Structures/Obstructions ln.m. 20.00 183.00
Designation A.
Existing Bridge Sidewalk and Railings
No. of Persons
No. of Days
1 2
1.14 1.14
Daily Rate
Labor a. b.
Const. Foreman Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 342.24
P No. of Equipment
No. of Days
1 1 1 1
1.14 1.14 0.57 0.57
Daily Rate
699.88 782.87
1,482.76 Amount
Equipment, (2014 ACEL Rates) a. Backhoe w/ Pavement Breaker (0.80 cu.m.) b. Payloader (1.50 cu.m.), LX80-2 c. Dump Truck (12 cu.yd.) d. Cutting Outfit Minor Tools 10% of Labor Sub-total for B
C.
Amount
Total (A+B)
15,984.80 13,864.00 11,360.00 363.60
P
18,282.62 15,856.95 6,496.50 207.93 148.28 40,992.27 42 475 03
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
101(6)aRemoval of Structures/Obstructions cu.m. 2.00 16.41
Designation A.
Existing Wingwall at abutments
No. of Persons
No. of Days
1 1 2
1.03 1.03 1.03
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1 1
0.51 0.26 0.51 1.03
Daily Rate
627.60 454.56 702.02
1,784.18 Amount
Equipment, (2014 ACEL Rates) a. b. c. d.
Backhoe w/ Pavement Breaker (0.80 cu.m.) Payloader (1.50 cu.m.), LX80-2 Dump Truck (12 cu.yd.) Cutting Outfit
Sub-total for B C.
Amount
Total (A+B)
15,984.80 13,864.00 11,360.00 363.60
P
8,197.21 3,554.82 5,825.55 372.92
17,950.49 19,734.67
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
101(6)bRemoval of Structures/Obstructions cu.m. 10.00 798.69
Designation A.
Existing Slope Protection at abutments
No. of Persons
No. of Days
1 2
9.98 9.98
Daily Rate
Labor a. b.
Const. Foreman Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 342.24
P No. of Equipment
No. of Days
1 1 1
4.99 4.99 9.98
Daily Rate
6,109.18 6,833.59
12,942.77 Amount
Equipment, (2014 ACEL Rates) a. b. c.
Backhoe w/ Pavement Breaker (0.80 cu.m.) Payloader (1.50 cu.m.), LX80-2 Dump Truck (12 cu.yd.)
Sub-total for B C.
Amount
Total (A+B)
15,984.80 13,864.00 11,360.00
P
79,793.12 69,206.49 113,413.98
262,413.59 275 356 36
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
103(2)aBridge Excavation Above Ordinary Water Level cu.m. 20.00 630.00
Designation A.
No. of Persons
No. of Days
1 1 2
3.94 3.94 3.94
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 2
3.94 3.94
Daily Rate
2,409.44 1,745.10 2,695.14
6,849.68 Amount
Equipment, (2014 ACEL Rates) a. Backhoe (0.80 cu.m.) b. Dump Truck (12 cu.yd.) Minor Tools 10% of Labor
Sub-total for B C.
Amount
Total (A+B)
12,296.00 11,360.00
P
48,415.50 89,460.00 684.97
138,560.47 145 410 14
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
103(2)bBridge Excavation Below Ordinary Water Level cu.m. 4.00 708.00
Designation A.
No. of Persons
No. of Days
1 1 2
22.13 22.13 22.13
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1
11.06 22.13 11.06
Daily Rate
13,538.73 9,805.80 15,144.12
38,488.65 Amount
Equipment, (2014 ACEL Rates) a. Backhoe (0.80 cu.m.) a. Backhoe with Breaker (0.80 cu.m.) b. Dump Truck (12 cu.yd.) Minor Tools 10% of Labor
Sub-total for B
12,296.00 15,984.80 11,360.00
P
136,024.50 353,663.70 125,670.00 3,848.87
619,207.07
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
400(4)aPrecast Concrete Piles, Furnished ln.m. 8.75 2,240.00
Designation A.
20.00 meters/pile
No. of Persons
No. of Days
Daily Rate
Const. Foreman Skilled Labor Unskilled Labor
1 4 8
32.00 32.00 32.00
611.92 443.20 342.24
19,581.44 56,729.60 87,613.44
Formworks a. Skilled Labor b. Unskilled Labor
4 8
96.00 96.00
443.20 342.24
170,188.80 262,840.32
Labor a. b. c.
Sub-total for A Name and Capacity B.
Amount
P No. of Equipment
No. of Days
1 1 1 1
6.40 6.40 12.80 12 80
Daily Rate
596,953.60 Amount
Equipment, (2014 ACEL Rates) a. b. c. d.
Concrete Vibrator Plate Compactor Bar Bender Bar Cutter
730.00 984.00 2,812.00 1,758.00
4,672.00 6,297.60 35,993.60 22,502.40
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
400(6) Structural Steel Sheet Piles, Furnished ln.m. 48.00 1,992.00
Designation A.
6.00 m./pile for Cofferdam
No. of Persons
No. of Days
1 2 2
5.19 5.19 5.19
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 443.20 342.24
P No. of Equipment
No. of Days
1
5.19
Daily Rate
3,174.34 4,598.20 3,550.74
11,323.28 Amount
Equipment, (2014 ACEL Rates) a.
Truck Mounted Crane (45 T)
Sub-total for B C.
Amount
Total (A+B)
20,848.00
P
108,149.00
108,149.00 119 472 28
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
400(12) Structural Steel Sheet Piles, Driven ln.m. 10.00 1,328.00
Designation A.
6.00 m./pile
No. of Persons
No. of Days
1 6 6
16.60 16.60 16.60
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1 1 1
16.60 16.60 16.60 16.60 8.30
Daily Rate
10,157.87 44,142.72 34,087.10
88,387.70 Amount
Equipment, (2014 ACEL Rates) a. b. c. d. e.
Truck Mounted Crane (45 T) Vibro Hammer Gen. Set (876-1000 KVA) Welding Machine Cutting Outfit Sub-total for B
C.
Amount
Total (A+B)
20,848.00 16,984.00 10,373.36 2,968.00 363.60 P
346,076.80 281,934.40 172,197.78 49,268.80 3,017.88 852,495.66 940 883 35
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
400(14) Precast Concrete Piles, Driven ln.m. 7.20 2,128.00
Designation A.
19.00 m./pile
No. of Persons
No. of Days
1 3 15 15
36.94 36.94 36.94 36.94
Daily Rate
Amount
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
611.92 561.36 443.20 342.24
22,607.04 62,217.40 245,606.67 189,658.00
use triple gang of labor and equipmen Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
3 3 3 3 6 3
19.58 9.98 4.80 7.39 7.39 7.39
Daily Rate
520,089.11 Amount
Equipment, (2014 ACEL Rates) a. Truck Mounted Crane (45 T) b. Diesel Hammer (K25 or equivalent) c. Drop Hammer d. Cutting Outfit e. Jack Hammer f. Air Compressor (103 Hp) Minor Tools 10% of Labor
20,848.00 9,992.00 1,600.00 363.60 1,200.00 7,720.00
1,224,646.27 299,010.60 23,053.33 8,059.80 53,200.00 171,126.67
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
400(16) Test Piles, Furnished and Driven (400 mm. x 400 mm.) ln.m. 6.00 80.00
Designation A.
No. of Persons
No. of Days
1 6 6
1.67 1.67 1.67
20.00 m./pile
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1 1 2 1
0.88 0.45 0.22 0.33 0.33 0.33
Daily Rate
1,019.87 4,432.00 3,422.40
8,874.27 Amount
Equipment, (2014 ACEL Rates) a. Truck Mounted Crane (45 T) b. Diesel Hammer (K25 or equivalent) c. Drop Hammer d. Cutting Outfit e. Jack Hammer f. Air Compressor (103 Hp) Minor Tools 10% of Labor
20,848.00 9,992.00 1,600.00 363.60 1,200.00 7,720.00
18,415.73 4,496.40 346.67 121.20 800.00 2,573.33
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
401(2) Concrete Railing ln.m. 1.25 183.00
Designation A.
No. of Persons
No. of Days
1 2 4 8
18.30 18.30 18.30 18.30
Daily Rate
Amount
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
611.92 561.36 443.20 342.24
11,198.14 20,545.78 32,442.24 50,103.94
use double gang of labor and equipment Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
2 2 2 2
4.58 2.29 2.29 0.46
Daily Rate
114,290.09 Amount
Equipment, (2014 ACEL Rates) a. Concrete Vibrator b. Bar Cutter c. Bar Bender d. Cutting Outfit Minor Tools 10% of Labor
730.00 1,758.00 2,812.00 363.60
6,679.50 8,042.85 12,864.90 332.69 11,429.01
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
402 ln.m.
Timber Structures (Craneway)
182.00
Designation A.
7.00 meters/span; 91 m. x 2 sides
No. of Persons
No. of Days
1 8 8
75.00 75.00 75.00
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 2
75.00 60.00 60.00
Daily Rate
45,894.00 265,920.00 205,344.00
517,158.00 Amount
Equipment, (2014 ACEL Rates) a. Truck Mounted Crane b. Drop Hammer c. Cargo Truck Minor Tools 10% of Labor
20,848.00 1,600.00 9,696.00
1,563,600.00 96,000.00 1,163,520.00 51,715.80
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
403(1) Structural Steel, Furnished, Fabricated and Erected kg. 245.25 Expansion Dam & Longitudinal Expansion 18,212.95 Joints
Designation A.
No. of Persons
No. of Days
1 1 4 8
9.28 9.28 9.28 9.28
Daily Rate
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 561.36 443.20 342.24
P No. of Equipment
No. of Days
1 1 1 1 2
9.28 7.43 6.50 6.50 6.50
Daily Rate
5,680.36 5,211.02 16,456.63 25,415.70
52,763.71 Amount
Equipment, (2014 ACEL Rates) a. Truck Mounted Crane b. Drop Hammer c. Welding Machine d. Generator Set (1401 - 1500 KW) e. Cutting Outfit Minor Tools 10% of Labor
20,848.00 1,600.00 2,968.00 21,902.16 363.60
193,528.84 11,882.05 19,286.05 142,320.11 4,725.34 5,276.37
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
404a Reinforcing Steel, Grade 40 kg. 180.00 7,208.16
Designation A.
No. of Persons
No. of Days
1 2 8
5.01 5.01 5.01
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1 1
0.75 0.75 2.50 2.50
Daily Rate
3,063.07 4,437.02 13,705.11
21,205.21 Amount
Equipment, (2014 ACEL Rates) a. b. c. d.
Service Crane (25 T, 145 Hp) Cargo Truck (10 T, 270 Hp) Bar Cutter Bar Bender
11,072.00 9,696.00 1,758.00 2,812.00
8,313.41 7,280.24 4,399.98 7,037.97
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
404b Reinforcing Steel, Grade 60 kg. 640.00 120,567.98
Designation A.
No. of Persons
No. of Days
1 4 8 32
23.55 23.55 23.55 23.55
Daily Rate
Amount
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
611.92 561.36 443.20 342.24
14,409.76 52,876.59 83,493.33 257,894.91
use quadruple gang of labor and equipment Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
4 4 4 4
3.53 3.53 11.77 11.77
Daily Rate
408,674.59 Amount
Equipment, (2014 ACEL Rates) a. b. c. d.
Service Crane (25 T, 145 Hp) Cargo Truck (10 T, 270 Hp) Bar Cutter Bar Bender
11,072.00 9,696.00 1,758.00 2,812.00
156,436.95 136,995.37 82,796.29 132,436.39
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
405(1)b2 Structural Concrete, Class "A"
cu.m. 40.00 865.78
Designation A.
No. of Persons
No. of Days
Daily Rate
Amount
1 4 16 32
2.71 2.71 2.71 2.71
611.92 561.36 443.20 342.24
1,655.59 6,075.18 19,185.68 29,630.45
1 4 16 32
54.11 54.11 54.11 54.11
611.92 561.36 443.20 342.24
33,111.76 121,503.57 383,713.70 592,609.09
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
Installation & Removal of Formworks/Falsework a. Const. Foreman b. Leadman c. Skilled Labor d. Unskilled Labor use quadruple gang of labor and equipment Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
8
2 71
Daily Rate
1,187,485.02 Amount
Equipment, (2014 ACEL Rates) a.
Transit Mixer (5 cu.m )
10 544 00
228,219.61
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
406(1)a4 Prestressed Concrete AASHTO Girder (Type IV-B)
ln.m. 105.00 366.00
Designation A.
30.50 m./span
No. of Persons
No. of Days
1 3 24 18
36.60 36.60 36.60 36.60
Daily Rate
Amount
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
611.92 443.20 443.20 342.24
22,396.27 48,663.36 389,306.88 225,467.71
use triple gang of labor and equipmen Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
3 3 3 3 3 9 3
15.25 1.31 4.79 4.79 0.28 5.23 1 53
Daily Rate
685,834.22 Amount
Equipment, (2014 ACEL Rates) a. b. c. d. e. f. g
Truck Mounted Crane w/ Bucket (45 T) Stressing (Jack) Machine Bar Cutter Bar Bender Cutting Outfit Concrete Vibrator Plate Compactor
20,848.00 80,000.00 1,758.00 2,812.00 363.60 730.00 984.00
953,796.00 313,714.29 25,277.53 40,432.54 304.18 34,351.71 4,501.80
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
407(8) Lean Concrete cu.m. 1.40 24.13
Designation A.
No. of Persons
No. of Days
1 1 2
2.15 2.15 2.15
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1
2.15 2.15 0.22
Daily Rate
1,318.36 954.86 1,474.69
3,747.91 Amount
Equipment, (2014 ACEL Rates) a. b. c.
One Bagger Mixer Concrete Vibrator Water Truck
1,376.00 730.00 19,600.00
2,964.54 1,572.76 4,222.75
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
412 each
Elastomeric Bearing Pad 1.00 8.00
Designation A.
No. of Persons
No. of Days
1 2
0.16 0.16
Daily Rate
Labor a. b.
Const. Foreman Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 342.24
P No. of Equipment
No. of Days
1
1.00
Daily Rate
97.91 109.52
207.42 Amount
Equipment, (2014 ACEL Rates) a.
Wood/Steel Ladder
800.00
800.00
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
414 L.S.
Forms and Falsework
1.00
Designation A.
No. of Persons
No. of Days
1 6 6
55.00 55.00 55.00
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
1
40.00
Daily Rate
33,655.60 146,256.00 112,939.20
292,850.80 Amount
Equipment, (2014 ACEL Rates) a. Cutting Outfit Minor Tools 10% of Labor
363.60
14,544.00 29,285.08
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
505(5) Grouted Riprap, Class A cu.m. 3.75 1,051.25
Designation A.
No. of Persons
No. of Days
1 3 6 24
35.04 35.04 35.04 35.04
Daily Rate
Amount
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
611.92 561.36 443.20 342.24
21,442.70 59,012.97 93,182.80 287,823.84
use triple gang of labor and equipmen Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
3 3
35.04 1.75
Daily Rate
461,462.31 Amount
Equipment, (2014 ACEL Rates) a. One Bagger Mixer b. Water Truck/Pump (16000 L) Minor Tools 5% of Labor
Sub total for B
1,376.00 19,600.00
P
144,652.00 103,022.50 23,073.12
270 747 62
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
508(1) Handlaid Rock Embankment cu.m. 6.25 1,106.04
Designation A.
No. of Persons
No. of Days
1 2 4 16
22.12 22.12 22.12 22.12
Daily Rate
Amount
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
611.92 561.36 443.20 342.24
13,536.16 24,835.46 39,215.75 121,129.96
use double gang of labor and equipment Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
Daily Rate
198,717.34 Amount
Equipment, (2014 ACEL Rates) Minor Tools
10% of Labor Cost
Sub total for B
19,871.73
P
19 871 73
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
103(1)aStructure Excavation cu.m. 20.00 118.20
Designation A.
No. of Persons
No. of Days
1 3
0.74 0.74
Daily Rate
Labor a. b.
Const. Foreman Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 342.24
P No. of Equipment
No. of Days
2 1
0.74 0.74
Daily Rate
452.06 758.49
1,210.55 Amount
Equipment, (2014 ACEL Rates) a. Dump Truck (12 cu.yd.) b. Backhoe (0.80 cu.m.) Minor Tools 10% of Labor
Sub-total for B C.
Amount
Total (A+B)
11,360.00 12,296.00
P
16,784.40 9,083.67 121.05
25,989.12 27 199 67
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
405(1)a2 Structural Concrete, Class "A"
cu.m. 1.40 83.00
Designation A.
No. of Persons
No. of Days
Daily Rate
1 4 8
7.41 7.41 7.41
611.92 443.20 342.24
4,534.76 13,137.71 20,289.94
4 8
7.41 7.41
443.20 342.24
13,137.71 20,289.94
Labor a. b. b.
Const. Foreman Skilled Labor Unskilled Labor
Installation/Removal of Formworks a. Skilled Labor b. Unskilled Labor Sub-total for A Name and Capacity B.
Amount
P No. of Equipment
No. of Days
1 1 1
7.41 7.41 0.74
Daily Rate
71,390.08 Amount
Equipment, (2014 ACEL Rates) a. One Bagger Mixer b. Concrete Vibrator c. Water Truck/Pump (16000 L) Minor Tools 10% of Labor
1,376.00 730.00 19,600.00
10,197.14 5,409.82 14,525.00 7,139.01
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
507(1) Rubble Concrete cu.m. 1.40 171.00
Designation A.
No. of Persons
No. of Days
1 2 8
15.27 15.27 15.27
Daily Rate
Labor a. b. b.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
Amount
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1
15.27 0.76 1.53
Daily Rate
9,342.71 13,533.43 41,802.17
64,678.31 Amount
Equipment, (2014 ACEL Rates) a. One Bagger Mixer b. Water Truck/Pump (16000 L) c. Backhoe (Wheel Type 0.28 cu.m.) Minor Tools 10% of Labor
Sub total for B
1,376.00 19,600.00 19,600.00
P
21,008.57 14,962.50 29,925.00 6,467.83
72 363 90
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
A.1.1(3) Construction of Field Office for the Engineer
L.S. 1.00
Designation A.
For Government Field Office
No. of Persons
No. of Days
1 3 3 6
8.00 8.00 8.00 8.00
Daily Rate
Labor a. b. c. d.
Const. Foreman Mason Carpenter Laborer
611.92 443.20 443.20 342.24
Sub-total for A
P
Name and Capacity B.
No. of Equipment
No. of Days
1 1
6.00 1.00
Daily Rate
4,895.36 10,636.80 10,636.80 16,427.52 42,596.48 Amount
Equipment, (2014 ACEL Rates) a. One Bagger Mixer b. Water Truck Minor Tools 10% of Labor
4,259.65
Sub-total for B C. D.
Amount
Total (A+B) Output/day
Name and Specifications
P -
4,259.65 46,856.13
L.S./day Quantity
Unit
Unit Cost
Amount
J.
Total Unit Cost
440,579.05
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
A.1.1(3) Construction of Field Office for the Engineer
L.S. 1.00
Designation A.
For Government Field Office
No. of Persons
No. of Days
1 3 3 6
16.00 16.00 16.00 16.00
Daily Rate
Labor a. b. c. d.
Const. Foreman Mason Carpenter Laborer
611.92 443.20 443.20 342.24
Sub-total for A
P
Name and Capacity B.
No. of Equipment
No. of Days
1 1
5.00 1.00
Daily Rate
Amount
Equipment, (2014 ACEL Rates) a. One Bagger Mixer b. Water Truck Minor Tools 10% of Labor
1,376.00 19,600.00 -
Sub-total for B C. D.
Amount
Total (A+B) Output/day
Name and Specifications
P -
-
L.S./day Quantity
Unit
Unit Cost
Amount
J.
Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
A.1.1(3) Construction of Field Office for the Engineer
L.S. 1.00
Designation A.
For Government Field Office
No. of Persons
No. of Days
Daily Rate
Labor
Sub-total for A
P No. of Equipment
Name and Capacity B.
No. of Days
Daily Rate
Amount
Total (A+B) Output/day
P -
-
L.S./day
Name and Specifications E.
-
Equipment, (2014 ACEL Rates)
Sub-total for B C. D.
Amount
Quantity
Unit
Unit Cost
Amount
Materials X. a.
b.
Electrical Works 2 x 40w Flourescent lighting fixtures Po elain Ceiling Outlet w/ femal
ket
5.00 2.00
set pc
1,030.00 50.00
5,150.00 100.00
J.
Total Unit Cost
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description:
A.1.1(11)
Unit of Measurement: Output per hour: Quantity:
L.S.
Provision of Furnitures/Fixtures, Equipment and Appliances for the Field Office for the Field Engineer
1.00
Designation A.
No. of Persons
No. of Days
Daily Rate
Labor
Sub-total for A
P No. of Equipment
Name and Capacity B.
No. of Days
Daily Rate
Total (A+B) Output/day
Name and Specifications E.
Amount
Equipment, (2014 ACEL Rates)
Sub-total for B C. D.
Amount
Materials Office Equipment/Facilities & Supplies Electric Desk Fan Folding Beds, Good Quality pillows w/ pillow cases, fitted sheets and blanket
Double burner gas stove (Gasul)
P -
-
L.S./day Quantity
Unit
1.00 2.00 2.00 1 00
unit each each it
Unit Cost
1,370.00 2,700.00 5,000.00 3 700 00
Amount
1,370.00 5,400.00 10,000.00 3,700.00
H. I. J.
Contractor's Profit(CP) Value Added Tax (VAT) Total Unit Cost
8% per D.O. 197, s. 2016 5% per D.O. 197, s. 2016
21,429.60 14,464.98 303,764.58
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
B.5
Project Billboard/Signboard
each 2.00
Designation A.
Per D.O. 141, s. 2016
No. of Persons
No. of Days
1 1 2
2.00 2.00 2.00
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity
611.92 443.20 342.24
P No. of Equipment
No. of Days
Daily Rate
1,223.84 886.40 1,368.96
3,479.20 Amount
Equipment, (2014 ACEL Rates)
Sub-total for B C.
Amount
Labor a. b. c.
B.
Daily Rate
Total (A+B)
P
3 479 20
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
B.7
Occupation Safety and Health Program
month 12.00
Designation A.
No. of Persons
No. of Days
1 1
360.00 180.00
Safety Practioner First Aider
Sub-total for A Name and Capacity
611.92 443.20
P No. of Equipment
No. of Days
Daily Rate
Equipment, (2014 ACEL Rates) a. Warning Signs and Barricades
Sub-total for B C.
Amount
Labor a. b.
B.
Daily Rate
Total (A+B)
220,291.20 79,776.00
300,067.20 Amount 60,000.00
P
60,000.00 360 067 20
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
A.1.2(5) Operation and Maintenance of 4x4 Pick Up Type Service Vehicle for the Engineer
month 12.00
Designation A.
No. of Persons
No. of Days
1
360
Driver
Sub-total for A
422.32
P No. of Equipment
Name and Capacity
No. of Months
Monthly Rate
152,035.20
152,035.20 Amount
Equipment, (2014 ACEL Rates)
Sub-total for B C. D.
Amount
Labor a.
B.
Daily Rate
Total (A+B) Output/day
P -
L.S./day
152,035.20
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
B.9
Mobilization & Demobilization
L.S. 1.00
Designation A.
No. of Persons
No. of Days
Daily Rate
Labor
Sub-total for A Name and Capacity B.
Amount
P No. of Equipment
No. of Days
Daily Rate
Amount
Equipment, (2014 ACEL Rates)
a.
Low Bed Trailer
1
5.00
b.
Water Truck
1
c.
Backhoe
d.
34,043.00
170,215.00
5.00
19,600.00
98,000.00
2
5.00
12,296.00
122,960.00
Bulldozer
1
5.00
27,032.00
135,160.00
e.
Dumptruck
4
5.00
11,360.00
227,200.00
f.
Payloader
1
2.00
13,864.00
27,728.00
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
B.4(1) Construction Survey & Staking
km. 0.04 0.120
Designation A.
No. of Persons
No. of Days
Daily Rate
Amount
Labor For Field Works
a.
Geodetic Engineer
1
0.38
833.31
312.49
b.
Skilled Laborer
3
0.38
443.20
498.60
c.
Laborer
3
0.38
342.24
385.02
For Office Works
a.
Geodetic Engineer
1
1.13
833.31
937.47
b.
Skilled Laborer
2
1.13
443.20
997.20
Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
1
0.38
Daily Rate
3,130.79 Amount
Equipment, (2014 ACEL Rates) a. Total Station w/ complete accessories Minor Tools 10% of Labor
800.00
300.00 313.08
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
404(1a)Reinforcing Steel Bar, Grade 40 kg. 180.00 987.72
Designation A.
No. of Persons
No. of Days
1 2 8
0.69 0.69 0.69
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1
0.34 0.34 0.10
Daily Rate
419.73 608.00 1,877.98
2,905.71 Amount
Equipment, (2014 ACEL Rates) a. b. c.
Bar Cutter Bar Bender Cargo Truck (9-10 mt)
Sub-total for B C.
Amount
Total (A+B)
1,758.00 2,812.00 9,696.00
P
602.92 964.40 997.60
2,564.92 5 470 62
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
404(1b)Reinforcing Steel Bar, Grade 60 kg. 180.00 2,584.76
Designation A.
No. of Persons
No. of Days
1 2 8
1.79 1.79 1.79
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1
0.90 0.90 0.27
Daily Rate
1,098.38 1,591.06 4,914.49
7,603.93 Amount
Equipment, (2014 ACEL Rates) a. b. c.
Bar Cutter Bar Bender Cargo Truck (9-10 mt)
Sub-total for B C.
Amount
Total (A+B)
1,758.00 2,812.00 9,696.00
P
1,577.78 2,523.73 2,610.61
6,712.12 14 316 05
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
505(5) Grouted Riprap, Class A cu.m. 3.75 223.00
Designation A.
No. of Persons
No. of Days
1 3 6 24
7.43 7.43 7.43 7.43
Daily Rate
Amount
Labor a. b. c. d.
Const. Foreman Leadman Skilled Labor Unskilled Labor
611.92 561.36 443.20 342.24
4,548.61 12,518.33 19,766.72 61,055.62
use triple gang of labor and equipmen Sub-total for A Name and Capacity B.
P No. of Equipment
No. of Days
3 3
7.43 0.37
Daily Rate
97,889.27 Amount
Equipment, (2014 ACEL Rates) a. One Bagger Mixer b. Water Truck/Pump (16000 L) Minor Tools 5% of Labor
Sub total for B
1,376.00 19,600.00
P
30,684.80 21,854.00 4,894.46
57 433 26
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
400(6) Structural Steel Sheet Piles, Furnished ln.m. 48.00 1,512.00
Designation A.
6.00 m./pile
No. of Persons
No. of Days
1 2 2
3.94 3.94 3.94
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 443.20 342.24
P No. of Equipment
No. of Days
1
3.94
Daily Rate
2,409.44 3,490.20 2,695.14
8,594.78 Amount
Equipment, (2014 ACEL Rates) a.
Truck Mounted Crane (45 T)
Sub-total for B C.
Amount
Total (A+B)
20,848.00
P
82,089.00
82,089.00 90 683 78
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
400(12) Structural Steel Sheet Piles, Driven ln.m. 10.00 1,512.00
Designation A.
6.00 m./pile
No. of Persons
No. of Days
1 6 6
18.90 18.90 18.90
Daily Rate
Labor a. b. c.
Const. Foreman Skilled Labor Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 443.20 342.24
P No. of Equipment
No. of Days
1 1 1 1 1
18.90 18.90 18.90 18.90 9.45
Daily Rate
11,565.29 50,258.88 38,810.02
100,634.18 Amount
Equipment, (2014 ACEL Rates) a. b. c. d. e.
Truck Mounted Crane (45 T) Vibro Hammer Gen. Set (876-1000 KVA) Welding Machine Cutting Outfit Sub-total for B
C.
Amount
Total (A+B)
20,848.00 16,984.00 10,373.36 2,968.00 363.60 P
394,027.20 320,997.60 196,056.50 56,095.20 3,436.02 970,612.52 1 071 246 71
DETAILED UNIT PRICE ANALYSIS
PROJECT NAME:
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan - Limpapa Road, P00117212MN, Zamboanga City
Item No./Description: Unit of Measurement: Output per hour: Quantity:
104(1)bEmbankment, Common Borro cu.m. 50.00 2,442.10
Designation A.
Compacted Volume
No. of Persons
No. of Days
1 2
6.11 6.11
Daily Rate
Labor a. b.
Const. Foreman Unskilled Labor
Sub-total for A Name and Capacity B.
611.92 342.24
P No. of Equipment
No. of Days
1 1 1
6.11 6.11 1.53
Daily Rate
3,735.92 4,178.92
7,914.85 Amount
Equipment, (2014 ACEL Rates) a. b. c.
Motorized Road Grader (140 hp), G170A Vibratory Roller (10 mt), SD100 Water Truck/Pump (16000 L)
Sub-total for B C.
Amount
Total (A+B)
17,384.00 14,768.00 19,600.00
P
106,133.67 90,162.33 29,915.73
226,211.72 234 126 57
Republic of the Philippines Department of Public Works and Highways Bureau
:
DPWH
Region
:
IX
District/City
:
Zamboanga City
PROGRAM OF WORK (For all types of Project) December 8, 2016
Date : NAME OF PROJECT :
Appropriation
:
CY-2017 GAA
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan Source of Funds - Limpapa Road, P00117212MN, Zamboanga City Issued Obligated Authority
:
LOCATION:
Released
:
Cal. Days to Complete
:
Desirable Starting Date
:
upon approval
Mode of Implementation
:
by contract
Zamboanga City PROJECT CATEGORY : NATIONAL ROAD PROJECT DESCRIPTION :
:
102,000,000.00
P
Limits:
Scope of Work
:
Bridge
Road Width
:
6.70 m.
Roadbed Width
:
12.00 m.
Subbase Course
:
0.30 m. thk.
Surface Course
:
0.15 m. thk.
Beg. of Proj.
360
Calendar Days
Length: 1959+840.00 12.58 m.
Abutment A
1959+852.58 92.34 m.
Abutment B
1959+944.92 15.08 m.
End of Proj.
MINIMUM EQUIPMENT REQUIREMENT :
1959+960.00
Approaches Net Length:
27.66 ln.m.
Bridge Length:
92.34 ln.m. TECHNICAL PERSONNEL REQUIRED :
ITEM NO.
DESCRIPTION
% OF TOTAL
UNIT
DIRECT COST
QUANTITY
TOTAL
UNIT COST
PART C - EARTHWORKS 104(1)a Embankment, from Excavation
0.04
cu.m.
155.00
35,737.46
230.56
104(1)b Embankment, Common Borrow
0.06
cu.m.
78.00
51,226.19
656.75
0.01
sq.m.
371.00
5,928.02
15.98
0.19
cu.m.
123.00
150,660.67
1,224.88
311(1)e1 Portland Cement Concrete Pavement, 0.28 m. thk.
0.29
sq.m.
153.00
235,098.02
1,536.59
311(1)a Portland Cement Concrete Pavement, 0.15 m. thk.
0.09
sq.m.
83.00
70,236.47
846.22
101(3)a6 Removal of Structures/Obstructions
0.02
sq.m.
64.00
17,187.71
268.56
101(3)b5 Removal of Structures/Obstructions
0.04
sq.m.
205.09
28,833.54
140.59
Removal of Structures/Obstructions
0.06
ln.m.
49,975.03
273.09
101(6)a Removal of Structures/Obstructions
0.03
cu.m.
16.41
23,837.17
1,452.60
101(6)b Removal of Structures/Obstructions
0.35
cu.m.
798.69
275,356.36
344.76
103(2)a Bridge Excavation Above Ordinary Water Level
0.18
cu.m.
630.00
145,410.14
230.81
103(2)b Bridge Excavation Below Ordinary Water Level
0.83
cu.m.
708.00
657,695.72
928.95
11.15
ln.m.
2,240.00
8,890,698.40
3,969.06
Structural Steel Sheet Piles, Furnished
6.15
ln.m.
1,992.00
4,900,272.28
2,459.98
400(12)
Structural Steel Sheet Piles, Driven
1.23
ln.m.
1,328.00
977,536.15
736.10
400(14)
Precast Concrete Piles, Driven
5.49
ln.m.
2,128.00
4,380,114.42
2,058.32
400(16)
Test Piles, Furnished and Driven (400 mm. x 400 mm.)
0.43
ln.m.
80.00
343,058.00
4,288.23
Concrete Railing
0.93
ln.m.
183.00
739,655.91
4,041.84
105
Subgrade Preparation
PART D - SUBBASE AND BASE COURSE 200
Aggregate Subbase Course
PART E - SURFACE COURSES
PART F - BRIDGE CONSTRUCTION
101(4)
400(4)a Precast Concrete Piles, Furnished 400(6)
401(2)
183.00
NAME OF PROJECT :
Widening of San Ramon Bridge 2 (B01162MN) along Zamboanga City - Labuan Limpapa Road, P00117212MN, Zamboanga City Zamboanga City
BREAKDOWN OF ESTIMATED EXPENDITURES
% OF TOTAL
AMOUNT
I. ESTIMATED COST A. DIRECT COST A.1. Labor
5.98
6,101,610.61
A.2. Equipment Expenses
12.30
12,544,170.37
A.3. Materials
59.87
61,068,835.23
SUB-TOTAL (DIRECT COST)
78.15
P
79,714,616.22
B. INDIRECT COST (Per D.O. # 197, s. 2016)
7.61
7,761,720.08
6.14
6,261,703.84
C. VAT (5% of D.C. and I.C. Per D.O. # 197, s. 2016)
4.60
4,686,902.01
SUBTOTAL (CONTRACT COST)
96.50
B.1. Overhead, Contingency & Misc. (10 % Max. of D.C.) B.2. Profit (8 % Max. of D.C.)
P
98,424,942.15
II. ESTIMATED GOVERNMENT EXPENDITURES 1. Engineering and Administrative Overhead (3.5%)
3 50
3 570 000 00
