DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH PROGRAM

PROJECT NAME: LOCAL PROGRAM: Construction/Repair/Rehabilitation/Improvement of Various Infrastructure Duration: 60 C.D.

Including Local Projects - Local Infrastructure Program
Construction of Multi-Purpose Building
LOCATION: Brgy. Sapinit, San Jorge, Samar

OUTPUT/H NO. OF SAFETY SAFETY SAFETY WORKING RAIN DUST/GAS EAR BODY RUBBER EYE
ITEM NO./ DESCRIPTION QUANTITY WORKERS DAYS MAN-DAYS LANYARD
OUR PERSONNEL HELMET SHOES VEST GLOVES COATS MASK MUFF HARNESS BOOTS GOGGLES

B.5 Foreman 1 0.13 0.13 0.13 0.13 0.13 0.13 0.04 0 0 0 0 0 0

1.00 1.00 Skilled Laborer 1 0.13 0.13 0.13 0.13 0.13 0.13 0.04 0 0 0 0 0 0
Project Billboard/ Sign Board
Unskilled Laborer 1 0.13 0.13 0.13 0.13 0.13 0.13 0.04 0 0 0 0 0 0
803(1)a Foreman 1 0.39 0.39 0.39 0.39 0.39 0.39 0.12 0 0 0 0 0 0
62.91 20.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Structure Excavation (Common Soil)
Unskilled Laborer 3 0.39 1.17 1.17 1.17 1.17 1.17 0.35 0 0 0 0 0 0
804(1)a Foreman 1 0.79 0.79 0.79 0.79 0.79 0.79 0.24 0 0 0 0 0 0
62.51 9.84 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Embankment (From Structure Excavation)
Unskilled Laborer 3 0.79 2.37 2.37 2.37 2.37 2.37 0.71 0 0 0 0 0 0
804(4) Foreman 1 0.29 0.29 0.29 0.29 0.29 0.29 0.09 0 0 0 0 0 0
2.80 1.20 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gravel Fill
Unskilled Laborer 3 0.29 0.87 0.87 0.87 0.87 0.87 0.26 0 0 0 0 0 0
900(1)c1 Foreman 1 1.44 1.44 1.44 1.44 1.44 1.44 0.43 0 0 0 0 1.44 0
16.10 1.40 Skilled Laborer 4 1.44 5.76 5.76 5.76 5.76 5.76 1.73 0 0 0 0 5.76 0
Structural Concrete (Class A), 28 days
Unskilled Laborer 8 1.44 11.52 11.52 11.52 11.52 11.52 3.46 0 0 0 0 11.52 0
902(1)a Foreman 1 2.19 2.19 2.19 2.19 2.19 2.19 0.66 0 0 0 0 0 0
2,512.21 143.438 Skilled Laborer 3 2.19 6.57 6.57 6.57 6.57 6.57 1.97 0 0 0 0 0 0
Reinforcing Steel (Deformed), Grade 40
Unskilled Laborer 12 2.19 26.28 26.28 26.28 26.28 26.28 7.88 0 0 0 0 0 0
903(1) Foreman 2 0.13 0.26 0.26 0.26 0.26 0.26 0.08 0 0 0 0 0 0
1.00 1.00 Skilled Laborer 2 0.13 0.26 0.26 0.26 0.26 0.26 0.08 0 0 0 0 0 0
Formworks and Falseworks
Unskilled Laborer 10 0.13 1.3 1.3 1.3 1.3 1.3 0.39 0 0 0 0 0 0
1000(1) Foreman 1 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0 0 0 0 0 0
0.72 5.40 Skilled Laborer 1 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0 0 0 0 0 0
Soil Poisoning
Unskilled Laborer 2 0.02 0.04 0.04 0.04 0.04 0.04 0.01 0 0 0 0 0 0
1001(8) Foreman 1 2.00 2 2 2 2 2 0.6 0 0 0 0 2 0
1.00 1.00 Skilled Laborer 1 2.00 2 2 2 2 2 0.6 0 0 0 0 2 0
Sewer Line Works
Unskilled Laborer 2 2.00 4 4 4 4 4 1.2 0 0 0 0 4 0
1013(2)a1 Foreman 1 0.16 0.16 0.16 0.16 0.16 0.16 0.05 0 0 0 0 0 0
13.00 10.00 Skilled Laborer 1 0.16 0.16 0.16 0.16 0.16 0.16 0.05 0 0 0 0 0 0
Fabricated Metal Roofing Accessory, Gauge 26 (Ridge Rolls)
Unskilled Laborer 1 0.16 0.16 0.16 0.16 0.16 0.16 0.05 0 0 0 0 0 0
1013(2)a2 Foreman 1 0.22 0.22 0.22 0.22 0.22 0.22 0.07 0 0 0 0 0 0
17.40 10.00 Skilled Laborer 1 0.22 0.22 0.22 0.22 0.22 0.22 0.07 0 0 0 0 0 0
Fabricated Metal Roofing Accessory, Gauge 26 (Flashings)
Unskilled Laborer 1 0.22 0.22 0.22 0.22 0.22 0.22 0.07 0 0 0 0 0 0
1013(2)b1 Foreman 1 0.28 0.28 0.28 0.28 0.28 0.28 0.08 0 0 0 0 0 0
26.00 11.80 Skilled Laborer 1 0.28 0.28 0.28 0.28 0.28 0.28 0.08 0 0 0 0 0 0
Fabricated Metal Roofing Accessory, Gauge 26 (Gutters)
Unskilled Laborer 1 0.28 0.28 0.28 0.28 0.28 0.28 0.08 0 0 0 0 0 0
1014(1)b2 Foreman 1 11.01 11.01 11.01 11.01 11.01 11.01 3.3 0 0 0 0 0 0
243.81 2.769 Skilled Laborer 1 11.01 11.01 11.01 11.01 11.01 11.01 3.3 0 0 0 0 0 0
Prepainted Metal Sheets, above 0.427mm, Rib Type (Long Span)
Unskilled Laborer 2 11.01 22.02 22.02 22.02 22.02 22.02 6.61 0 0 0 0 0 0
 PROJECT NAME: LOCAL PROGRAM: Construction/Repair/Rehabilitation/Improvement of Various Infrastructure Duration: 60 C.D.
Including Local Projects - Local Infrastructure Program
Construction of Multi-Purpose Building
LOCATION: Brgy. Sapinit, San Jorge, Samar

OUTPUT/H NO. OF SAFETY SAFETY SAFETY WORKING RAIN DUST/GAS EAR BODY RUBBER EYE
ITEM NO./ DESCRIPTION QUANTITY WORKERS DAYS MAN-DAYS LANYARD
OUR PERSONNEL HELMET SHOES VEST GLOVES COATS MASK MUFF HARNESS BOOTS GOGGLES

1017(1)c Foreman 1 1 1 1 1 1 1 0.3 0 0 0 0 0 0

8.00 1.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Roof Drain with Strainer (100mm dia.)
Unskilled Laborer 1 1 1 1 1 1 1 0.3 0 0 0 0 0 0
1032(1)c Foreman 1 29.62 29.62 29.62 29.62 29.62 29.62 8.89 0 0 0 0 0 0
473.92 2.00 Skilled Laborer 2 29.62 59.24 59.24 59.24 59.24 59.24 17.77 0 0 0 0 0 0
Painting Works (Steel)
Unskilled Laborer 1 29.62 29.62 29.62 29.62 29.62 29.62 8.89 0 0 0 0 0 0
1047(1) Foreman 1 10.80 10.80 10.80 10.80096 10.80 10.80 3.24 0 0 0 0 0 0
1.00 1.00 Skilled Laborer 2 9.97 19.94 19.94 19.94111 19.94 19.94 5.98 0 0 0 0 0 0
Structural Steel
Unskilled Laborer 2 12.52 25.04 25.04 25.03775 25.04 25.04 7.51 0 0 0 0 0 0
A. TOTAL, PERSONNEL/MAN-DAYS 108 292 292 292 292 292 88 0 0 0 0 87 0
B. SERVICE LIFE, DAYS 730 365 180 3 730 1 730 730 730 365 60
C. PURCHASE COST, PPh 180.55 1,012.00 400.00 23.00 245.00 63.25 602.60 1,263.85 1,083.30 506.00 169.05
D. UNIT COST/MAN-DAY (C ÷ B) 0.25 2.77 2.22 7.67 0.34 63.25 0.83 1.73 1.48 1.39 2.82
E. DIRECT COST FOR PPE's (D x A(Man-days)) 73.05 809.42 648.71 2,241.25 29.81 0.00 0.00 0.00 0.00 120.54 0.00 3,922.78
F. SAFETY OFFICER/PRACTITIONER (PART TIME) @ P 15,000.00/MONTH (AS PER D.O. 56, S2005, consider atleast 4 hours per week) 2,500.00
G. HEALTH PERSONNEL (FULL TIME) @ P8,400.00/MONTH (AS PER D.O. 56, S2005) 16,800.00
H. TOTAL DIRECT COST (E + F + G) 23,222.78
I. OCM 0.00% of E -
J. PROFIT 10.00% of H 2,322.28
K. VAT 5.00% of (H+J) 1,277.25
L. TOTAL COST (H+I+J+K) 26,822.31

Prepared by: Checked by:

JOHN REY R. BERNATE ROSTER L. ANDAYA

Engineer II OIC Chief, Planning and Design Section