Project: PROP.

CONSTRUCTION OF SUSPENSION FOOTBRIDGE W/ SLOPE PROTECTION

Location:Phase I - Canucutan, Intake, Upper Pasonanca, Zamboanaga City
Phase II - Tumaga River - Diversion Dam, Zamboanaga City
Phase I:
1. Construction of 42.25 Linear Meters Suspension Footbridge
2. Construction of 30.00 Linear Meters Slope Protection
Phase II:
1. Construction of 36.75 Linear Meters Suspension Footbridge
2. Construction of 30.00 Linear Meters Slope Protection
Scope of Works:
I. Mobilization Works
II. Clearing and Grubbing Works
III. Layout and Excavation/ Temporary Facilities/ Stock-Pile/Hauling Works
IV. Embankment Works
V. Reinforcing Steel
VI. Structural Concrete
VII. Carpentry Works
VIII. Cable Works
IX. Interlink Works
X. Forms and Scaffolding Works
XI. Slope Protection Works
XII. Masonry Works
XIII. Stair Handrail Works (for Phase I Project only)
XIV. Installation of Saddle Base
XV. Painting Works
XVI. Demobilization Works
Cost of Project: 4,347,922.25
ITEM
NO.
UNIT QTY. UNIT COST AMOUNT
PHASE I
A.
1. Support Funds lot 1 9,900.00 9,900.00
2. Processing Fee lot 1 4,000.00 4,000.00
13,900.00
DIRECT COST 13,900.00
B.
1 - Engineering Assistant days 80 524.00 41,920.00
41,920.00
DIRECT COST 41,920.00
I. lot 1 5,000.00 5,000.00
5,000.00
DIRECT COST 5,000.00
II. CLEARING & GRUBBING WORKS
QUANTITY = 102.45 SQ.M.
Clearing and Grubbing sq.m. 102.45 30.00 3,073.50
Note: Includes labor and equipment 3,073.50
DIRECT COST 3,073.50
III. LAYOUT AND EXCAVATION/TEMPORARY FACILITIES/STOCK-PILE/HAULING WORKS
D E S C R I P T I O N
ECC REQUIREMENTS
NON - ENGINEERING BASIC COST
SUPERVISION
ENGINEERING BASIC COST
MOBILIZATION WORKS
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
1/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
1. Layout & Excavation
QUANTITY = 41.21 CU.M.
A. Materials:
24pcs. - 2" x 3" x 8' Coco Lumber bd.ft. 96 20.00 1,920.00
15pcs. - 2" x 4" x 10' Coco Lumber bd.ft. 100 20.00 2,000.00
4pcs. - 2" x 3" x 10' Coco Lumber bd.ft. 20 20.00 400.00
#100 Nylon Chord roll 1 130.00 130.00
4" C.W. Nail kgs. 3 58.00 174.00
4,624.00
B. Labor:
10 - Laborers days 6 317.00 19,020.00
Surveyor lot 1 5,000.00 5,000.00
2 - Carpenters days 1 366.00 732.00
24,752.00
2/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
2. Temporary Facilities
A. Labor:
2 - Carpenters days 6 366.00 4,392.00
4,392.00
3. Stock Pile/Hauling Works
Note: From Intake to site (164.22 ln.mtrs.)
A. Labor:
15 - Laborers days 30 317.00 142,650.00
142,650.00
B. Equipment Rental:
2 - Units Dump Truck (w/ fuel & driver) days 11 9,618.00 211,596.00
211,596.00
DIRECT COST 388,014.00
IV. EMBANKMENT WORKS
(Note: Use Filling Materials for backfill)
QUANTITY = 24.00 CU.M.
A. Materials: (25% Shrinkage Factor)
Item 104 (Filling Materials) cu.m. 24 225.00 5,400.00
5,400.00
B. Labor:
2 - Laborers days 2 317.00 1,268.00
1,268.00
DIRECT COST 6,668.00
V. REINFORCING STEEL
QUANTITY = 2,549.51 KGS.
A. Materials: kgs. #REF!
1. COLUMN FOOTINGS kgs. 222.00
20mm. x 6.00m. Def. Reinforcing Steel Bars pcs. 15 710.00 10,650.00
Hacksaw Blade pcs. 2 62.00 124.00
#16 GI Tie Wire kg. 1 75.00 75.00
10,849.00
2. COLUMNS kgs. 1,242.50
20mm. x 7.50m. Def. Reinforcing Steel Bars pcs. 16 756.00 12,096.00
20mm x 6.00m Def. Reinforcing Steel Bars pcs. 32 710.00 22,720.00
10mm x 6.00m Def. Reinforcing Steel Bars pcs. 128 180.00 23,040.00
Hacksaw Blade pcs. 12 62.00 744.00
#16 GI Tie Wire kgs. 36 75.00 2,700.00
49,204.00
3. BEAM - 1 & 2 kgs. 87.61
16mm x 6.00m Def. Reinforcing Steel Bars pcs. 3 450.00 1,350.00
20mm x 6.00m Def. Reinforcing Steel Bars pcs. 3 710.00 2,130.00
10mm x 6.00m Def. Reinforcing Steel Bars pcs. 4 180.00 720.00
Hacksaw Blade pc. 1 62.00 62.00
#16 GI Tie Wire kg. 1 75.00 75.00
4,337.00
4. CONCRETE STAIRS (Foundation & Slab) kgs. 72.24
12mm x 7.50m Def. Reinforcing Steel Bars pcs. 7 279.00 1,953.00
12mm x 6.00m Def. Reinforcing Steel Bars pcs. 8 265.00 2,120.00
10mm x 6.00m Def. Reinforcing Steel Bars pcs. 8 180.00 1,440.00
Hacksaw Blade pc. 1 62.00 62.00
#16 GI Tie Wire kgs. 1.50 75.00 112.50
3,734.50
5. DEADMAN kgs. 925.16
20mm x 6.00m Def. Reinforcing Steel Bars pc. 19 710.00 13,490.00
16mm x 6.00m Def. Reinforcing Steel Bars pcs. 68 450.00 30,600.00
Hacksaw Blade pcs. 8 62.00 496.00
#16 GI Tie Wire kgs. 25 75.00 1,875.00
46,461.00
3/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
B. Labor:
2 - Steelman days 21 366.00 15,372.00
4 - Labores days 21 317.00 26,628.00
42,000.00
B. Equipment Rental:
1 - Unit Bar Cutter days 21 300.00 6,300.00
6,300.00
DIRECT COST 162,885.50
4/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
VI. STRUCTURAL CONCRETE
QUANTITY = 25.06 CU.M.
A. Materials:
1. COLUMN FOOTINGS cu.m. 2.40
Portland Cement bags 22 260.00 5,720.00
Washed Sand cu.m. 1.50 900.00 1,350.00
Gravel (G-1) cu.m. 2 900.00 1,800.00
100mm. Boulders cu.m. 1 900.00 900.00
9,770.00
2. COLUMNS cu.m. 5.41
Portland Cement bags 49 260.00 12,740.00
Washed Sand cu.m. 3 900.00 2,700.00
Gravel (G-1) cu.m. 4.50 900.00 4,050.00
19,490.00
3. BEAM - 1 & 2, SADDLE BASE cu.m. 0.425
Portland Cement bags 4 260.00 1,040.00
Washed Sand cu.m. 0.25 900.00 225.00
Gravel (G-1) cu.m. 0.35 900.00 315.00
1,580.00
4. DEADMAN cu.m. 12.995
Portland Cement bags 117 260.00 30,420.00
Washed Sand cu.m. 7 900.00 6,300.00
Gravel (G-1) cu.m. 10 900.00 9,000.00
45,720.00
5. CONCRETE STAIRS (Foundation & Slab) cu.m. 3.83
Portland Cement bags 35 260.00 9,100.00
Washed Sand cu.m. 2 900.00 1,800.00
Gravel (G-1) cu.m. 3 900.00 2,700.00
13,600.00
B. Labor:
2 - Carpenters days 15 366.00 10,980.00
4 - Masons days 15 366.00 21,960.00
2 - Steelman days 15 366.00 10,980.00
10 - Laborers days 15 317.00 47,550.00
91,470.00
C. Equipment Rental & Fuel:
2 - Units Bagger Mixer days 8 1,376.00 22,016.00
2 - Units Concrete Vibrator days 8 1,191.00 19,056.00
Premium Gasoline ltrs. 384 56.00 21,504.00
62,576.00
DIRECT COST 181,630.00
VII. CARPENTRY WORKS
QUANTITY = 995.00 BD.FT.
A. Materials:
1. STRINGER - COLUMN CONNECTION bd.ft. 43
4pcs. - 2" x 8" x 8' Yakal Wood or Equivalent Hard Wood bd.ft. 43 37.00 1,591.00
19mm. x 75mm. Head Length x 500mm Length w/ 100mm. Thread pcs. 8 301 2,408.00
High - Strength Steel Bent Anchor Bolt (ASTM A-325), w/ Heavy Hex.
Nut & Washer
4" C.W. Nail kg. 1 58 58.00
4,057.00
2. GIRDER, STRINGER & FLOOR SLAB bd.ft. 952
27pcs. - 3" x 6" x 6' Yakal Wood or Equivalent Hard Wood bd.ft. 243 37.00 8,991.00
70pcs. - 2" x 4" x 10' Yakal Wood or Equivalent Hard Wood bd.ft. 467 37.00 17,279.00
121pcs. - 1" x 4" x 6' Yakal Wood or Equivalent Hard Wood bd.ft. 242 37.00 8,954.00
2" C.W. Nail kgs. 4 63.00 252.00
6" C.W. Nail kgs. 7 50.00 350.00
35,826.00
B. Labor:
5/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
2 - Carpenters days 14 366.00 10,248.00
2 - Laborers days 14 317.00 8,876.00
19,124.00
DIRECT COST 59,007.00
VIII. CABLE WORKS
A. Materials:
1. MAIN CABLE
32mm. x 6 x 19 Class, EIPS, IWRC, Galvanized Wire Rope ln.m. 170 445.00 75,650.00
32mm. G.I. Wire Rope Clip, Heavy Duty pcs. 68 91.00 6,188.00
6/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
32mm. G.I. Extra Heavy Wire Rope Thimbles pcs. 8 480.00 3,840.00
85,678.00
2. SUSPENDER CABLE
10mm. x 6 x 19 Class EIPS, IWRC Galvanized Wire Rope ln.mtrs. 205 86.00 17,630.00
10mm. G.I. Wire Rope Clip, Heavy Duty pcs. 324 12.00 3,888.00
10mm. G.I. Extra Heavy Wire Rope Thimbles pcs. 54 150.00 8,100.00
6mm. thk. x 100mm. x 6.00m. M.S. Flat Bar pcs. 3 1,648.00 4,944.00
19mm. x 50mm. Stainless Steel Hex. Head Bolt Fully Threaded w/ pcs. 54 55.00 2,970.00
Nut & Washers
37,532.00
3. HANDRAIL CABLE
12mm. x 6 x 19 Class EIPS, Galvanized Iron Fiber Core ln.m. 86 128.00 11,008.00
12mm. G.I. Wire Rope Clip, Heavy Duty pcs. 12 21.00 252.00
10mm. G.I. Wire Rope Clip, Heavy Duty pcs. 108 12.00 1,296.00
6mm. thk x 50mm. x 6.00m. M.S. Flat Bar pc. 1 824.00 824.00
50mm. P.E. Pipe Tubing, SDR 11 ln.m. 84 130.00 10,920.00
10mm. x 6.00m. Plain Round Bar pcs. 5 200.00 1,000.00
25,300.00
B. Labor:
2 - Carpenters days 8 366.00 5,856.00
2 - Steelman days 8 366.00 5,856.00
10 - Laborers days 8 317.00 25,360.00
37,072.00
C. Equipment Rental:
2 - Units Wire Rope Grip/ Pull Lifting Machines (Winch) days 2 1,000.00 4,000.00
1 - Unit Chain Hoist days 2 364.00 728.00
1 - Unit Speed Cutter days 8 500.00 4,000.00
8,728.00
DIRECT COST 194,310.00
IX. INTERLINK WORKS
QUANTITY = 69.06 SQ.M.
A. Materials:
10mm. x 6.00m. Plain Round Bar pcs. 39 200.00 7,800.00
4mm. thk. x 25mm. x 25mm. x 6.00m. Angle Bar pcs. 14 353.00 4,942.00
#10 x 1.20m x 10.00mtrs/roll, w/ 50mm x 50mm Mesh rolls 9 1,663.00 14,967.00
G.I. Interlink/ Cyclone Wire
Hacksaw Blade pcs. 2 62.00 124.00
2" C.W. Nail kg. 1 63.00 63.00
6011 Welding Rod kg. 0.50 143.90 71.95
27,967.95
B. Labor:
2 - Carpenters days 4 317.00 2,536.00
2 - Laborers days 4 317.00 2,536.00
1 - Welder days 2 366.00 732.00
5,804.00
C. Equipment Rental:
1 - Unit Welding Machine days 2 3,128.00 6,256.00
6,256.00
DIRECT COST 40,027.95
X. FORMS & SCAFFOLDINGS
QUANTITY = 79.50 SQ.M.
A. Materials:
Scaffolding
41pcs.- 2" x 4" x 10' Coco Lumber bd.ft. 273 20.00 5,460.00
95pcs.- 2" x 3" x 10' Coco Lumber bd.ft. 475 20.00 9,500.00
4" C.W. Nail kgs. 22 58.00 1,276.00
Forms
* 12mm. Thk x 1.20m x 2.40m Ordinary Plywood shts. 11 750.00 8,250.00
67pcs.- 2" x 3" x 10' Coco Lumber bd.ft. 335 20.00 6,700.00
2" C.W. Nail kgs. 6 63.00 378.00
4" C.W. Nail kgs. 5 58.00 290.00
31,854.00
A. Labor:
7/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
2 - Carpenters days 14 366.00 10,248.00
2 - Laborers days 14 317.00 8,876.00
19,124.00
DIRECT COST 50,978.00
XI. SLOPE PROTECTION WORKS 30LNM
QUANTITY = 53.10 CU.M.
A. Materials: 0.00
1. BASE FOUNDATION
Portland Cement bags 180 260.00 46,800.00
Washed Sand cu.m. 8 900.00 7,200.00
8/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
Gravel (G-1) cu.m. 16 900.00 14,400.00
16mm. x 6.00m Def. Reinforcing Steel Bar pcs. 37 450.00 16,650.00
Hacksaw Blade pcs. 4 62.00 248.00
#16 G.I. Tie-wire kgs. 3 75.00 225.00
85,523.00
2. WALL
100mm. Boulders cu.m. 35 900.00 31,500.00
Portland Cement bags 88 260.00 22,880.00
Washed Sand cu.m. 8 900.00 7,200.00
12mm. x 6.00m Def. Reinforcing Steel Bar pcs. 148 265.00 39,220.00
Hacksaw Blade pcs. 12 62.00 744.00
#16 G.I. Tie-wire kgs. 9 75.00 675.00
102,219.00
B. Labor:
2 - Carpenters days 15 366.00 10,980.00
2 - Masons days 15 366.00 10,980.00
8 - Laborers days 15 317.00 38,040.00
60,000.00
C. Equipment Rental:
1 - Unit Concrete Bagger Mixer days 15 1,376.00 20,640.00
Premium Gasoline liters 300 56.00 16,800.00
37,440.00
DIRECT COST 285,182.00
XII. MASONRY WORKS
(Note: Also includes Plastering Works)
QUANTITY = 129.48 SQ.M.

A. Materials:
1. LAYING OF 100mm. THK. CONCRETE HOLLOW BLOCK
100mm. x 200mm. x 400mm. (NLB) pcs. 766 14.00 10,724.00
Portland Cement bags 32 260.00 8,320.00
Washed Sand cu.m. 3 900.00 2,700.00
10mm. x 6.00m. Def. Reinforcing Steel Bars pcs. 44 180.00 7,920.00
#16 G.I. Tie-wire kg. 2 75.00 150.00
Hacksaw Blade pc. 1 62.00 62.00
Item 104 (Filling Materials) cu.m. 11 225.00 2,475.00
32,351.00
2. PLASTERING WORKS (16mm thick on each side)
Portland Cement bags 13 260.00 3,380.00
Sand (for plastering) cu.m. 1 1,500.00 1,500.00
4,880.00
B. Labor:
2 - Masons days 10 366.00 7,320.00
2 - Laborers days 10 317.00 6,340.00
13,660.00
DIRECT COST 50,891.00
XIII. STAIR HANDRAIL
A. Materials:
50mm. x 6.00m. G.I. Pipe, Sch. 20 pcs. 9 2,552.00 22,968.00
6011 Welding Rod kgs. 2 143.90 287.80
Hacksaw Blade pcs. 2 62.00 124.00
100mm. Grinding Disc pc. 1 134.50 134.50
23,514.30
B. Labor:
1 - Welder days 4 366.00 1,464.00
1 - Laborer days 4 317.00 1,268.00
2,732.00
C. Equipment Rental:
1 - Unit Welding Machine days 4 3,128.00 12,512.00
1 - Angular Grinder days 4 300.00 1,200.00
13,712.00
DIRECT COST 39,958.30
XIV. INSTALLATION OF SADDLE BASE
A. Materials:
9/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
25mm. thk. x 400mm. x 400mm. Plain Steel Base Plate (ASTM A36) w/ pcs. 4 4,032.00 16,128.00
4 - 22mm. Bolt Holes
25mm.thk. x 1.20m. x 2.40m. Plain Steel Plate in accordance to ASTM A36 shts. 3 23,615.00 70,845.00
19mm. x 75mm. Head Length x 300mm Length w/ 100mm. Thread pcs. 16 211.00 3,376.00
High - Strength Steel Bent Anchor Bolt (ASTM A-325), w/ Heavy Hex.
Nut & Washer
40mm. x 250mm. Heavy Hex. Structural Bolts in accordance to ASTM pcs. 4 248.00 992.00
A325 w/ Nut & Washers
6011 Welding Rod kgs. 5 143.90 719.50
100mm. Grinding Disc pcs. 8 134.50 1,076.00
Acetylene (content only) cyl. 3 1,450.00 4,350.00
Industrial Oxygen (content only) cyl. 6 650.00 3,900.00
101,386.50
10/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
B. Labor:
1 - Welder days 5 366.00 1,830.00
2 - Laborers days 5 317.00 3,170.00
5,000.00
C. Equipment Rental:
1 - Unit Welding Machine days 5 3,128.00 15,640.00
1 - Acetylene Cutting Outfit days 5 364.00 1,820.00
17,460.00
DIRECT COST 123,846.50
XV. PAINTING WORKS
QUANTITY = 39.04 SQ.M.
A. Materials:
Metal Etching Solution gal. 1 667.00 667.00
Metal Primer gals. 4 427.00 1,708.00
Quick Dry Enamel Paint Blue gals. 4 606.00 2,424.00
Quick Dry Enamel Paint Aluminum Paint gals. 2 769.00 1,538.00
2" Paint Brush pcs. 5 27.00 135.00
1" Paint Brush pcs. 4 13.00 52.00
Paint Thinner gal. 1 390.00 390.00
6,914.00
B. Labor:
1 - Painter days 5 366.00 1,830.00
2 - Laborers days 5 317.00 3,170.00
5,000.00
DIRECT COST 11,914.00
XVI. DEMOBILIZATION WORKS lot 1 5,000.00 5,000.00
5,000.00
DIRECT COST 5,000.00
PHASE II
A.
1 Engineering Assistant days 56 524.00 29,344.00
29,344.00
DIRECT COST 29,344.00
I. lot 1 5,000.00 5,000.00
5,000.00
DIRECT COST 5,000.00
II. CLEARING & GRUBBING WORKS
QUANTITY = 308.00 SQ.M.
Clearing and Grubbing sq.m. 308 30.00 9,240.00
Note: Includes labor and equipment 9,240.00
DIRECT COST 9,240.00
III. LAYOUT AND EXCAVATION/TEMPORARY FACILITIES/STOCK-PILE/HAULING WORKS
1. Layout & Excavation
QUANTITY = 34.75 CU.M.
A. Materials:
24pcs. - 2" x 3" x 8' Coco Lumber bd.ft. 96 20.00 1,920.00
15pcs. - 2" x 4" x 10' Coco Lumber bd.ft. 100 20.00 2,000.00
4pcs. - 2" x 3" x 10' Coco Lumber bd.ft. 20 20.00 400.00
#100 Nylon Chord roll 1 130.00 130.00
4" C.W. Nail kgs. 3 58.00 174.00
4,624.00
B. Labor:
NON - ENGINEERING BASIC COST
MOBILIZATION WORKS
ENGINEERING BASIC COST
Supervision
11/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
10 - Laborers days 5 317.00 15,850.00
Surveyor lot 1 5,000.00 5,000.00
2 - Carpenters days 1 366.00 732.00
21,582.00
2. Temporary Facilities
A. Labor:
2 - Carpenters days 6 366.00 4,392.00
4,392.00
3. Stock Pile/Hauling Works
Note: From Intake to site (420.00 ln.mtrs.)
A. Labor:
15 - Manpower days 47 317.00 223,485.00
223,485.00
12/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
B. Equipment Rental:
2 - Units Dump Truck (w/ fuel & driver) days 10 9,618.00 192,360.00
192,360.00
DIRECT COST 446,443.00
IV. EMBANKMENT WORKS
(Note: Use Filling Materials for backfill)
QUANTITY = 24.00 CU.M.
A. Materials: (25% Shrinkage Factor)
Item 104 (Filling Materials) cu.m. 24 225.00 5,400.00
5,400.00
B. Labor:
2 - Laborers days 2 317.00 1,268.00
1,268.00
DIRECT COST 6,668.00
V. REINFORCING STEEL
QUANTITY = 2,324.07 KGS.
A. Materials: kgs. #REF!
1. COLUMN FOOTINGS kgs. 222.00
20mm. x 6.00m. Def. Reinforcing Steel Bars pcs. 15 710.00 10,650.00
Hacksaw Blade pcs. 2 62.00 124.00
#16 GI Tie Wire kg. 1 75.00 75.00
10,849.00
2. COLUMNS kgs. 1,006.40
20mm x 6.00m Def. Reinforcing Steel Bars pcs. 40 710.00 28,400.00
10mm x 6.00m Def. Reinforcing Steel Bars pcs. 112 180.00 20,160.00
Hacksaw Blade pcs. 12 62.00 744.00
#16 GI Tie Wire kgs. 31 75.00 2,325.00
51,629.00
3. BEAM - 1 & 2 kgs. 87.61
16mm x 6.00m Def. Reinforcing Steel Bars pcs. 3 450.00 1,350.00
20mm x 6.00m Def. Reinforcing Steel Bars pcs. 3 710.00 2,130.00
10mm x 6.00m Def. Reinforcing Steel Bars pcs. 4 180.00 720.00
Hacksaw Blade pc. 1 62.00 62.00
#16 GI Tie Wire kg. 1 75.00 75.00
4,337.00
4. CONCRETE STAIRS (Foundation & Slab) kgs. 82.90
12mm x 6.00m Def. Reinforcing Steel Bars pcs. 10 265.00 2,650.00
10mm x 6.00m Def. Reinforcing Steel Bars pcs. 8 180.00 1,440.00
Hacksaw Blade pcs. 2 62.00 124.00
#16 GI Tie Wire kgs. 2 75.00 150.00
4,364.00
5. DEADMAN kgs. 925.16
20mm x 6.00m Def. Reinforcing Steel Bars pc. 19 710.00 13,490.00
16mm x 6.00m Def. Reinforcing Steel Bars pcs. 68 450.00 30,600.00
Hacksaw Blade pcs. 4 62.00 248.00
#16 GI Tie Wire kgs. 25 75.00 1,875.00
46,213.00
B. Equipment Rental:
1 - Unit Bar Cutter days 20 300.00 6,000.00
6,000.00
C. Labor:
2 - Steelman days 20 366.00 14,640.00
4 - Laborers days 20 317.00 25,360.00
40,000.00
DIRECT COST 163,392.00
VI. STRUCTURAL CONCRETE
QUANTITY = 22.28 CU.M.
13/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
A. Materials:
1. COLUMN FOOTINGS cu.m. 2.40
Portland Cement bags 22 260.00 5,720.00
Washed Sand cu.m. 1.50 900.00 1,350.00
Gravel (G-1) cu.m. 2 900.00 1,800.00
100mm. Boulders cu.m. 1 900.00 900.00
9,770.00
2. COLUMNS cu.m. 4.80
Portland Cement bags 44 260.00 11,440.00
Washed Sand cu.m. 3 900.00 2,700.00
Gravel (G-1) cu.m. 4 900.00 3,600.00
17,740.00
14/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
3. BEAM - 1 & 2, SADDLE BASE cu.m. 0.425
Portland Cement bags 4 260.00 1,040.00
Washed Sand cu.m. 0.25 900.00 225.00
Gravel (G-1) cu.m. 0.35 900.00 315.00
1,580.00
4. DEADMAN cu.m. 12.995
Portland Cement bags 117 260.00 30,420.00
Washed Sand cu.m. 7 900.00 6,300.00
Gravel (G-1) cu.m. 10 900.00 9,000.00
45,720.00
5. CONCRETE STAIRS (Foundation & Slab) cu.m. 1.66
Portland Cement bags 15 260.00 3,900.00
Washed Sand cu.m. 1 900.00 900.00
Gravel (G-1) cu.m. 1.5 900.00 1,350.00
6,150.00
B. Labor:
2 - Carpenters days 13 366.00 9,516.00
4 - Masons days 13 366.00 19,032.00
2 - Steelman days 13 366.00 9,516.00
10 - Laborers days 13 317.00 41,210.00
79,274.00
C. Equipment Rental & Fuel:
2 - Units Bagger Mixer days 6 1,376.00 16,512.00
2 - Units Concrete Vibrator days 6 1,191.00 14,292.00
Premium Gasoline ltrs. 288 56.00 16,128.00
46,932.00
DIRECT COST 207,166.00
VII. CARPENTRY WORKS
QUANTITY = 826.00 BD.FT.
A. Materials:
1. STRINGER - COLUMN CONNECTION bd.ft. 43
4pcs. - 2" x 8" x 8' Yakal Wood or Equivalent Hard Wood bd.ft. 43 37.00 1,591.00
19mm. x 75mm. Head Length x 500mm Length w/ 100mm. Thread pcs. 8 301.00 2,408.00
High - Strength Steel Bent Anchor Bolt (ASTM A-325), w/ Heavy Hex.
Nut & Washer
4" C.W. Nail kg. 1 58.00 58.00
4,057.00
2. GIRDER, STRINGER & FLOOR SLAB bd.ft. 783
22pcs. - 3" x 6" x 6' Yakal Wood or Equivalent Hard Wood bd.ft. 198 37.00 7,326.00
58pcs. - 2" x 4" x 10' Yakal Wood or Equivalent Hard Wood bd.ft. 387 37.00 14,319.00
99pcs. - 1" x 4" x 6' Yakal Wood or Equivalent Hard Wood bd.ft. 198 37.00 7,326.00
2" C.W. Nail kgs. 3 63.00 189.00
6" C.W. Nail kgs. 6 50.00 300.00
29,460.00
B. Labor:
2 - Carpenters days 11 366.00 8,052.00
2 - Laborers days 11 317.00 6,974.00
15,026.00
DIRECT COST 48,543.00
VIII. CABLE WORKS
A. Materials:
1. MAIN CABLE
32mm. x 6 x 19 Class, EIPS, IWRC, Galvanized Wire Rope ln.m. 151 445.00 67,195.00
32mm. G.I. Wire Rope Clip, Heavy Duty pcs. 68 91.00 6,188.00
32mm. G.I. Extra Heavy Wire Rope Thimbles pcs. 8 480.00 3,840.00
77,223.00
2. SUSPENDER CABLE
10mm. x 6 x 19 Class EIPS, IWRC Galvanized Wire Rope ln.mtrs. 185 86.00 15,910.00
15/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
10mm. G.I. Wire Rope Clip, Heavy Duty pcs. 264 12.00 3,168.00
10mm. G.I. Extra Heavy Wire Rope Thimbles pcs. 44 150.00 6,600.00
6mm. thk. x 100mm. x 6.00m. M.S. Flat Bar pcs. 2 1,648.00 3,296.00
19mm. x 50mm. Stainless Steel Hex. Head Bolt Fully Threaded w/ pcs. 44 55.00 2,420.00
Nut & Washers
31,394.00
3. HANDRAIL CABLE
12mm. x 6 x 19 Class EIPS, Galvanized Iron Fiber Core ln.m. 72 128.00 9,216.00
12mm. G.I. Wire Rope Clip, Heavy Duty pcs. 12 21.00 252.00
10mm. G.I. Wire Rope Clip, Heavy Duty pcs. 88 12.00 1,056.00
6mm. thk x 50mm. x 6.00m. M.S. Flat Bar pc. 1 824.00 824.00
16/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
50mm. P.E. Pipe Tubing, SDR 11 ln.m. 72 130.00 9,360.00
10mm. x 6.00m. Plain Round Bar pcs. 4 200.00 800.00
21,508.00
B. Labor:
2 - Carpenters days 6 366.00 4,392.00
2 - Steelman days 6 366.00 4,392.00
10 - Laborers days 6 317.00 19,020.00
27,804.00
C. Equipment Rental:
2 - Units Wire Rope Grip/ Pull Lifting Machines (Winch) days 2 1,000.00 4,000.00
1 - Unit Chain Hoist days 2 364.00 728.00
1 - Unit Speed Cutter days 6 500.00 3,000.00
7,728.00
DIRECT COST 165,657.00
IX. INTERLINK WORKS
QUANTITY = 140.70 SQ.M.
A. Materials:
10mm. x 6.00m. Plain Round Bar pcs. 32 200.00 6,400.00
4mm. thk. x 25mm. x 25mm. x 6.00m. Angle Bar pcs. 12 353.00 4,236.00
#10 x 1.20m x 10.00mtrs/roll, w/ 50mm x 50mm Mesh rolls 7 1,663.00 11,641.00
G.I. Interlink/ Cyclone Wire
Hacksaw Blade pcs. 2 62.00 124.00
2" C.W. Nail kg. 1 63.00 63.00
6011 Welding Rod kg. 0.50 143.90 71.95
22,535.95
B. Labor:
2 - Carpenters days 3 317.00 1,902.00
2 - Laborers days 3 317.00 1,902.00
1 - Welder day 1 366.00 366.00
4,170.00
C. Equipment Rental:
1 - Unit Welding Machine day 1 3,128.00 3,128.00
3,128.00
DIRECT COST 29,833.95
X. FORMS & SCAFFOLDINGS
QUANTITY = 79.50 SQ.M.
A. Labor:
2 - Carpenters days 14 366.00 10,248.00
2 - Laborers days 14 317.00 8,876.00
19,124.00
DIRECT COST 19,124.00
XI. SLOPE PROTECTION WORKS 30LNM
QUANTITY = 53.10 CU.M.
A. Materials: 0.00
1. BASE FOUNDATION
Portland Cement bags 180 260.00 46,800.00
Washed Sand cu.m. 8 900.00 7,200.00
Gravel (G-1) cu.m. 16 900.00 14,400.00
16mm. x 6.00m Def. Reinforcing Steel Bar pcs. 37 450.00 16,650.00
Hacksaw Blade pcs. 4 62.00 248.00
#16 G.I. Tie-wire kgs. 3 75.00 225.00
85,523.00
2. WALL
100mm. Boulders cu.m. 35 900.00 31,500.00
Portland Cement bags 88 260.00 22,880.00
Washed Sand cu.m. 8 900.00 7,200.00
12mm. x 6.00m Def. Reinforcing Steel Bar pcs. 148 265.00 39,220.00
Hacksaw Blade pcs. 12 62.00 744.00
#16 G.I. Tie-wire kgs. 9 75.00 675.00
102,219.00
B. Labor:
2 - Carpenters days 15 366.00 10,980.00
17/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
2 - Masons days 15 366.00 10,980.00
8 - Laborers days 15 317.00 38,040.00
60,000.00
C. Equipment Rental:
1 - Unit Concrete Bagger Mixer days 15 1,376.00 20,640.00
Premium Gasoline liters 300 56.00 16,800.00
37,440.00
DIRECT COST 285,182.00
18/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
XII. MASONRY WORKS
(Note: Also includes Plastering Works)
QUANTITY = 53.12 SQ.M.

A. Materials:
1. LAYING OF 100mm. THK. CONCRETE HOLLOW BLOCK
100mm. x 200mm. x 400mm. (NLB) pcs. 185 14.00 2,590.00
Portland Cement bags 4 260.00 1,040.00
Washed Sand cu.m. 0.50 900.00 450.00
10mm. x 6.00m. Def. Reinforcing Steel Bars pcs. 7 180.00 1,260.00
#16 G.I. Tie-wire kg. 1 75.00 75.00
Hacksaw Blade pc. 1 62.00 62.00
Item 104 (Filling Materials) cu.m. 3 225.00 675.00
6,152.00
2. PLASTERING WORKS (16mm thick on each side)
Portland Cement bags 8 260.00 2,080.00
Sand (for plastering) cu.m. 1 1,500.00 1,500.00
3,580.00
B. Labor:
2 - Masons days 5 366.00 3,660.00
2 - Laborers days 5 317.00 3,170.00
6,830.00
DIRECT COST 16,562.00
XIII. INSTALLATION OF SADDLE BASE
A. Materials:
25mm. thk. x 400mm. x 400mm. Plain Steel Base Plate (ASTM A36) w/ pcs. 4 4,032.00 16,128.00
4 - 22mm. Bolt Holes
25mm.thk. x 1.20m. x 2.40m. Plain Steel Plate in accordance to ASTM A36 shts. 3 23,615.00 70,845.00
19mm. x 75mm. Head Length x 300mm Length w/ 100mm. Thread pcs. 16 211.00 3,376.00
High - Strength Steel Bent Anchor Bolt (ASTM A-325), w/ Heavy Hex.
Nut & Washer
40mm. x 250mm. Heavy Hex. Structural Bolts in accordance to ASTM pcs. 4 248.00 992.00
A325 w/ Nut & Washers
6011 Welding Rod kgs. 5 143.90 719.50
100mm. Grinding Disc pcs. 8 134.50 1,076.00
Acetylene (content only) cyl. 3 1,450.00 4,350.00
Industrial Oxygen (content only) cyl. 6 650.00 3,900.00
101,386.50
B. Labor:
1 - Welder days 5 366.00 1,830.00
2 - Laborers days 5 317.00 3,170.00
5,000.00
C. Equipment Rental:
1 - Unit Welding Machine days 5 3,128.00 15,640.00
1 - Acetylene Cutting Outfit days 5 364.00 1,820.00
17,460.00
DIRECT COST 123,846.50
XIV. PAINTING WORKS
QUANTITY = 30.56 SQ.M.

A. Materials:
Metal Etching Solution gal. 1 667.00 667.00
Metal Primer gals. 3 427.00 1,281.00
Quick Dry Enamel Paint Blue gals. 3 606.00 1,818.00
Quick Dry Enamel Paint Aluminum Paint gals. 2 769.00 1,538.00
2" Paint Brush pcs. 4 27.00 108.00
1" Paint Brush pcs. 4 13.00 52.00
Paint Thinner gal. 1 390.00 390.00
5,854.00
B. Labor:
1 - Painter days 4 366.00 1,464.00
2 - Laborers days 4 317.00 2,536.00
4,000.00
DIRECT COST 9,854.00
19/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
XV. DEMOBILIZATION lot 1 5,000.00 5,000.00
5,000.00
DIRECT COST 5,000.00
20/25
Pricelist Database as of October, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
GANTT CHART
PROJECT : PROPOSED CONSTRUCTION OF SUSPENSION FOOTBRIDGE W/ SLOPE PROTECTION
Location : Phase I - Canucutan, Intake, Upper Pasonanca, Zamboanga City
Phase II - Tumaga River - Diversion Dam, Zamboanga City
Project Cost :
Project Duration : One Hundred Thirty - Six (136) Calendar Days
Manpower Requirements : 36 Manpower (1 -Engineering Assistant, 2 -Carpenters, 2 -Steelman, 4 -Masons, 1 -Welder, 1 -Painter, & 25 -Laborers)
Amounts % Perfected
Non - Engineering Basic Cost
A. ECC Requirements 18,681.60 Php 0.84%
B. Supervision 56,340.48 Php 2.52%
Engineering Basic Cost
I. Mobilization Works 6,720.00 Php 0.30%
II. Clearing and Grubbing Works 4,130.78 Php 0.18%
III. Layout and Excavation/ Temporary Facilities/ Stock - Pile/ Hauling Works
1. Layout and Excavation 39,481.34 Php 1.77%
2. Temporary Facilities 5,902.85 Php 0.26%
3. Stock Pile/ Hauling Works 476,106.62 Php 21.29%
IV. Embankment Works 8,961.79 Php 0.40%
V. Reinforcing Steel 218,918.11 Php 9.79%
VI. Structural Concrete 244,110.72 Php 10.91%
VII. Carpentry Works 79,305.41 Php 3.55%
VIII. Cable Works 261,152.64 Php 11.68%
IX. Interlink Works 53,797.56 Php 2.41%
X. Forms and Scaffolding Works 68,514.43 Php 3.06%
XI. Slope Protection Works 383,284.61 Php 17.14%
XII. Masonry Works 68,397.50 Php 3.06%
XIII. Stair Handrail Works 53,703.96 Php 2.40%
XIV. Installation of Saddle Base 166,449.70 Php 7.44%
XV. Painting Works 16,012.42 Php 0.72%
XVI. Demobilization Works 6,720.00 Php 0.30%
2,236,692.53 Php 100.00%
CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Amounts % Perfected
Non - Engineering Basic Cost
A. Supervision 39,438.34 Php 1.87%
Engineering Basic Cost
I. Mobilization Works 6,720.00 Php 0.32%
II. Clearing and Grubbing Works 12,418.56 Php 0.59%
III. Layout and Excavation/ Temporary Facilities/ Stock - Pile/ Hauling Works
1. Layout and Excavation 35,220.86 Php 1.67%
2. Temporary Facilities 5,902.85 Php 0.28%
3. Stock Pile/ Hauling Works 558,895.68 Php 26.47%
IV. Embankment Works 8,961.79 Php 0.42%
V. Reinforcing Steel 219,598.85 Php 10.40%
VI. Structural Concrete 278,431.10 Php 13.19%
VII. Carpentry Works 65,241.79 Php 3.09%
VIII. Cable Works 222,643.01 Php 10.55%
IX. Interlink Works 40,096.83 Php 1.90%
X. Forms and Scaffolding Works 25,702.66 Php 1.22%
XI. Slope Protection Works 383,284.61 Php 18.15%
XII. Masonry Works 22,259.33 Php 1.05%
XIII. Installation of Saddle Base 166,449.70 Php 7.88%
XIV. Painting Works 13,243.78 Php 0.63%
XV. Demobilization Works 6,720.00 Php 0.32%
2,111,229.72 Php 100.00%
CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Prepared by: Checked and Reviewed by: Submitted by: Approved by: Recommending Project Implementation: Approved for Project Implementation:
FELIXBERTO R. CAARE, JR. RMP ERLYN J-F. GODINEZ MARLI ACOSTA - DE FIESTA EFREN C. SALVACION ARNULFO A. ALFONSO LEONARDO REY D. VASQUEZ
Researcher/ Analyst A (J.O.) Principal Engineer C Officer In Charge Officer In Charge Department Manager C General Manager
Planning and Design Division Planning and Design Division Planning and Design Division Engineering Department Maintenance Department
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar St., Zamboanga City
P H A S E - I
Work Items 80
TOTAL PROJECT COST
C A L E N D A R D A Y S
Php18,681.60
0.84%
0.84%
Php656,019.84
29.33%
30.17%
Php770,086.57
34.43%
64.59%
Php791,904.52
35.41%
100.00%
P H A S E - I I
Work Items
C A L E N D A R D A Y S
TOTAL PROJECT COST
Php561,864.86 Php911,260.30 Php638,104.56
26.61% 43.16% 30.22%
26.61% 69.78% 100.00%
Php4,347,922.25
20 40 60
100 120 140
PROP. CONSTRUCTION OF SUSPENSION FOOTBRIDGE W/ SLOPE PROTECTION Phase I - Canucutan, Intake, Upper Pasonanca; Phase II - Tumaga River - Diversion Dam
Stations :
Length :
ITEM ESTIMATED DIRECT TOTAL
NO. COST INDIRECT COST
(9) (10) (11)
(5)X(8) 12%((5)+(9)) (9)+(10)
NON - ENGINEERING BASIC COST
A. 1 lot 13,900.00 Php 10% 10% 20% 2,780.00 Php 2,001.60 Php 4,781.60 Php
B. Supervision 80 days 41,920.00 Php 10% 10% 20% 8,384.00 Php 6,036.48 Php 14,420.48 Php
ENGINEERING BASIC COST
I. Mobilization 1 lot 5,000.00 Php 10% 10% 20% 1,000.00 Php 720.00 Php 1,720.00 Php
II. Clearing & Grubbing Works 102.45 sq.m. 3,073.50 Php 10% 10% 20% 614.70 Php 442.58 Php 1,057.28 Php
III.
1. Layout and Excavation Works 41.21 cu.m. 29,376.00 Php 10% 10% 20% 5,875.20 Php 4,230.14 Php 10,105.34 Php
2. Temporary Facilities 6 days 4,392.00 Php 10% 10% 20% 878.40 Php 632.45 Php 1,510.85 Php
3. Stock Pile/ Hauling Works 30 days 354,246.00 Php 10% 10% 20% 70,849.20 Php 51,011.42 Php 121,860.62 Php
IV. Embankment Works 24 cu.m. 6,668.00 Php 10% 10% 20% 1,333.60 Php 960.19 Php 2,293.79 Php
V. Reinforcing Steel 2,549.51 kgs. 162,885.50 Php 10% 10% 20% 32,577.10 Php 23,455.51 Php 56,032.61 Php
VI. Structural Concrete 25.06 cu.m. 181,630.00 Php 10% 10% 20% 36,326.00 Php 26,154.72 Php 62,480.72 Php
VII. 995 bd.ft. 59,007.00 Php 10% 10% 20% 11,801.40 Php 8,497.01 Php 20,298.41 Php
VIII. Cable Works 8 days 194,310.00 Php 10% 10% 20% 38,862.00 Php 27,980.64 Php 66,842.64 Php
IX. Interlink Works 69.06 sq.m. 40,027.95 Php 10% 10% 20% 8,005.59 Php 5,764.02 Php 13,769.61 Php
X. Forms & Scaffolding Works 79.5 sq.m. 50,978.00 Php 10% 10% 20% 10,195.60 Php 7,340.83 Php 17,536.43 Php
XI. Slope Protection Works 53.1 cu.m. 285,182.00 Php 10% 10% 20% 57,036.40 Php 41,066.21 Php 98,102.61 Php
XII. Masonry Works 129.48 sq.m. 50,891.00 Php 10% 10% 20% 10,178.20 Php 7,328.30 Php 17,506.50 Php
XIII. Stair Handrail 4 days 39,958.30 Php 10% 10% 20% 7,991.66 Php 5,754.00 Php 13,745.66 Php
XIV. Installation of Saddle Base 5 days 123,846.50 Php 10% 10% 20% 24,769.30 Php 17,833.90 Php 42,603.20 Php
XV. Painting Works 39.04 sq.m. 11,914.00 Php 10% 10% 20% 2,382.80 Php 1,715.62 Php 4,098.42 Php
IX. 1 lot 5,000.00 Php 10% 10% 20% 1,000.00 Php 720.00 Php 1,720.00 Php
TOTAL
NON - ENGINEERING BASIC COST
A. Supervision 56 days 29,344.00 Php 10% 10% 20% 5,868.80 Php 4,225.54 Php 10,094.34 Php
ENGINEERING BASIC COST
I. Mobilization 1 lot 5,000.00 Php 10% 10% 20% 1,000.00 Php 720.00 Php 1,720.00 Php
II. Clearing & Grubbing Works 308 sq.m. 9,240.00 Php 10% 10% 20% 1,848.00 Php 1,330.56 Php 3,178.56 Php
APPROVED BUDGET FOR THE CONTRACT D.O. No. 29 S.2011
Project Name and Location
Contract Duration:
DESCRIPTION QUANTITY UNIT
MARK-UPS
TOTAL MARK-UP
VAT
IN PERCENT
OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8)
Layout and Excavation/ Temporary
Facilities/ Stock -pile/ Hauling Works
PHASE II
ECC Requirements
Demobilization Works
Carpentry Works
PHASE I
III.
1. Layout and Excavation Works 34.75 cu.m. 26,206.00 Php 10% 10% 20% 5,241.20 Php 3,773.66 Php 9,014.86 Php
2. Temporary Facilities 6 days 4,392.00 Php 10% 10% 20% 878.40 Php 632.45 Php 1,510.85 Php
3. Stock Pile/ Hauling Works 47 days 415,845.00 Php 10% 10% 20% 83,169.00 Php 59,881.68 Php 143,050.68 Php
IV. Embankment Works 24 cu.m. 6,668.00 Php 10% 10% 20% 1,333.60 Php 960.19 Php 2,293.79 Php
V. Reinforcing Steel 2,324.07 kgs. 163,392.00 Php 10% 10% 20% 32,678.40 Php 23,528.45 Php 56,206.85 Php
VI. Structural Concrete 22.28 cu.m. 207,166.00 Php 10% 10% 20% 41,433.20 Php 29,831.90 Php 71,265.10 Php
VII. 826 bd.ft. 48,543.00 Php 10% 10% 20% 9,708.60 Php 6,990.19 Php 16,698.79 Php
VIII. Cable Works 6 days 165,657.00 Php 10% 10% 20% 33,131.40 Php 23,854.61 Php 56,986.01 Php
IX. Interlink Works 140.70 sq.m. 29,833.95 Php 10% 10% 20% 5,966.79 Php 4,296.09 Php 10,262.88 Php
X. Forms & Scaffolding Works 79.50 sq.m. 19,124.00 Php 10% 10% 20% 3,824.80 Php 2,753.86 Php 6,578.66 Php
XI. Slope Protection Works 53.10 cu.m. 285,182.00 Php 10% 10% 20% 57,036.40 Php 41,066.21 Php 98,102.61 Php
XII. Masonry Works 53.12 sq.m. 16,562.00 Php 10% 10% 20% 3,312.40 Php 2,384.93 Php 5,697.33 Php
XIII. Installation of Saddle Base 5 days 123,846.50 Php 10% 10% 20% 24,769.30 Php 17,833.90 Php 42,603.20 Php
XIV. Painting Works 30.56 sq.m. 9,854.00 Php 10% 10% 20% 1,970.80 Php 1,418.98 Php 3,389.78 Php
IX. 1 lot 5,000.00 Php 10% 10% 20% 1,000.00 Php 720.00 Php 1,720.00 Php
TOTAL
TOTAL PROJECT COST
DATE PREPARED:
December 21, 2013
Prepared by: Designed by: Checked & Reviewed by: Submitted By:
FELIXBERTO R. CAARE, JR., RMP EDITO M. BAUTISTA, JR. ERLYN J-F. GODINEZ MARLI ACOSTA - DE FIESTA
Researcher/ Analyst A (J.O.) Senior Engineer A - C.E. Principal Engineer C Officer - In - Charge
Planning & Design Division Planning & Design Division Planning & Design Division Planning & Design Division
Approved by: Recommending Project Implementation: Approved for Project Implementation:

EFREN C. SALVACION ALNULFO A. ALFONSO LEONARDO REY D. VASQUEZ
Officer - In - Charge Department Manager C General Manager A
Engineering Department Maintenance Department
Layout and Excavation/ Temporary
Facilities/ Stock -pile/ Hauling Works
Carpentry Works
Demobilization Works
PROP. CONSTRUCTION OF SUSPENSION FOOTBRIDGE W/ SLOPE PROTECTION Phase I - Canucutan, Intake, Upper Pasonanca; Phase II - Tumaga River - Diversion Dam
136 Calendar Days
UNIT
COST
(13)
(12)/(3)
18,681.60 Php
704.26 Php
6,720.00 Php
40.32 Php
958.05 Php
983.81 Php
15,870.22 Php
373.41 Php
85.87 Php
9,741.05 Php
79.70 Php
32,644.08 Php
779.00 Php
861.82 Php
7,218.17 Php
528.25 Php
13,425.99 Php
33,289.94 Php
410.15 Php
6,720.00 Php
704.26 Php
6,720.00 Php
40.32 Php
ATTACHMENT "A"
APPROVED BUDGET FOR THE CONTRACT D.O. No. 29 S.2011
Project Name and Location
Contract Duration:
TOTAL COST
(12)
(5)+(11)
8,961.79 Php
218,918.11 Php
68,514.43 Php
6,720.00 Php
4,130.78 Php
PHASE II
18,681.60 Php
56,340.48 Php
6,720.00 Php
2,236,692.53 Php
244,110.72 Php
79,305.41 Php
261,152.64 Php
53,797.56 Php
PHASE I
39,481.34 Php
5,902.85 Php
476,106.62 Php
166,449.70 Php
16,012.42 Php
383,284.61 Php
68,397.50 Php
53,703.96 Php
39,438.34 Php
6,720.00 Php
12,418.56 Php
1,013.58 Php
983.81 Php
11,891.40 Php
373.41 Php
94.49 Php
12,496.91 Php
78.99 Php
37,107.17 Php
284.98 Php
323.30 Php
7,218.17 Php
419.04 Php
33,289.94 Php
433.37 Php
6,720.00 Php
35,220.86 Php
5,902.85 Php
558,895.68 Php
8,961.79 Php
219,598.85 Php
278,431.10 Php
Php4,347,922.25
65,241.79 Php
222,643.01 Php
40,096.83 Php
25,702.66 Php
383,284.61 Php
2,111,229.72 Php
22,259.33 Php
166,449.70 Php
13,243.78 Php
6,720.00 Php