Buli FC - Sheet Pile & Gabion

Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

ABRA DISTRICT ENGINEERING OFFICE
CORDILLERA ADMINISTRATIVE REGION
Bangued, Abra
ATTACHMENT "A"
D.O. No. 197
Series of 2016
CONSTRUCTION OF BULI FLOOD CONTROL SYSTEM

Brgy. Buli, La Paz, Abra
APPROVED BUDGET FOR THE CONTRACT

Stations:
Length:
890.00
DESCRIPTION
Contract Duration:
m.
QUANTITY
UNIT
ITEM NO.
(1)
(2)
(3)
(4)
ESTIMATED
DIRECT COST
(5)
MARK-UPS
IN PERCENT
OCM[1]
PROFIT
(6)
(7)
TOTAL MARK-UP
MOB.\ DEMOB.[2] %
(8)
VALUE
(9)
(10)
PART A
A.1.1.(6)
FACILITIES FOR ENGINEER

Provision of Combined Field Office, Laboratory and Living
Quarters Building for the Engineers (rental Basis)
5.80
mos.
142,888.80
A-1.2(5) :
Operation and Maintenance of 4x4 Pick up Type Service

Vehicle for the Engineers
TOTAL PART A
OTHER GENERAL REQUIREMENTS
5.80
mos.
384,907.72
B.5
PROJECT BILLBOARDS/SIGNBOARD
2.00
each
12,455.28
8.00%
8.00%
B.7
OCCUPATIONAL SAFETY AND HEALTH PROGRAM
5.80
mos
335,798.32
8.00%
8.00%
B.9
MOBILIZATION/DEMOBILIZATION
1.00
ls
203,392.00
0.00%
PART B
8.00%
8.00%
P
P
11,431.10
-
VAT[3]
TOTAL
INDIRECT
COST
TOTAL COST
UNIT COST
(11)
(12)
(13)
(14)
7,716.00 P
19,245.39 P
996.42 P
26,863.87
19,147.10 P
162,035.88
27,937.22
19,245.39
404,153.11
69,681.57
566,188.98
672.59 P
1,669.01 P
14,124.32
7,062.16
18,133.11 P
44,996.97 P
380,795.30
65,654.36
10,169.60 P
10,169.60 P
213,561.60
213,561.60
608,481.22
TOTAL PART B
PART F
BRIDGE CONSTRUCTION
404 (1) a
REINFORCING STEEL BARS
6700.40
kgs.
303,580.42
12.00%
8.00%
20.00%
60,716.08 P
18,214.83 P
405(1) a3
STRUCTURAL CONCRETE (Class A)
222.50
cu.m.
1,138,908.21
12.00%
8.00%
20.00%
227,781.64 P
68,334.49 P
78,930.91 P
296,116.13
TOTAL PART F
PART J
174 cd
382,525.71
57.09
1,435,024.88
6,449.55
1,817,550.59
FLOOD CONTROL AND DRAINAGE
PART I-A EARTHWORK

1702(1)a
STRUCTURE EXCAVATION
2670.00
cu.m.
612,583.44
12.00%
8.00%
20.00%
122,516.69 P
36,755.01 P
159,271.69 P
771,843.60
289.08
1704(1)
EMBANKMENT
4147.40
cu.m.
987,651.25
12.00%
8.00%
20.00%
197,530.25 P
59,259.07 P
256,789.32 P
1,244,427.37
300.05
766,897.59 P 3,323,222.87 P 16,104,849.29
PART I-B BANK AND SLOPE PROTECTION WORKS

1714(1)
GABION
5340.00
cu.m.
12,781,626.42
12.00%
8.00%
20.00%
P 2,556,325.28 P
3,015.89
1714(3)
1717(2)a
FILTER CLOTH
SHEET PILES - STEEL (Slope Protection)
3560.00
6675.00
sq.m.
l.m.
1,728,408.48
19,808,317.82
12.00%
12.00%
8.00%
8.00%
20.00%
20.00%
P 345,681.70 P 103,704.51 P
449,386.20 P 2,177,794.68 P
P 3,961,663.56 P 1,188,499.07 P 5,150,162.63 P 24,958,480.45 P
611.74
3,739.10
TOTAL PART J
P 45,257,395.40
TOTAL
P 48,249,616.18
Forty Eight Million Two Hundred Forty Nine Thousand Six Hundred Sixteen & 18/100 Pesos Only
PREPARED/SUBMITTED BY:
JONATHAN T. BOBITA
ENGINEER II
APPROVED:
CHOPIN P. BACARRA
ENGINEER II
RONALDO O SAPONGEN
ENGINEER II
ERNESTO B. BELMES
ENGINEER II
LORETO B. DACOROON
Assistant District Engineer
(Caretaker)
REINFORCEMENT SCHEDULE AND ESTIMATED QUANTITIES OF REVETMENT FOR
STRUCTURE COMPONENT
VOLUME
CONCRETE
(CU.M.)
SHEET PILE CAP

Dept=
0.5
width=
MARK
SIZE
Main Bars
Stirrups
0.5
10
10
STATION
UNIT
WEIGHT
(Kg/m.)
0.617
0.617
SPACING
0 TO
LENGTH=
890
890
REINFORCEMENT
LENGTH
PER BAR
(m.)
DIMENSION
SHAPE
a
AS
200
b
3,560
350
c
400
3.56
1.64
70
QTY.
INPLACED
QUANTITY
(kgs)
1000.00
4451.00
2,196.52
4,503.88
GRADE 40=
6,700.40
222.5
Total
Length(m.)
SHEET PILES
Width=
0.40
Length=
No. of pcs.=
ITEM NO.
DESCRIPTION:
UNIT:
STRUCTURE
COMPONENT
REVETMENT
ITEM NO.
DESCRIPTION:
UNIT:
STRUCTURE
COMPONENT
1714(3)
FILTER CLOTH
sq.m.
MARK
LENGTH
(m)
WIDTH
(m)
DEPTH
(m)
1st LAYER
890
MARK
LENGTH WIDTH
(m)
(m)
AREA
(sq.m.)
REVETMENT
1ST LAYER
2nd LAYER
3rd LAYER
1704(1)
EMBANKMENT
cu.m.
MARK
LENGTH
(m)
WIDTH
(m)
DEPTH
(m)
1st LAYER
2nd LAYER
3rd LAYER
890
890
890
1
1.6
2
1
1
1
ITEM NO.
QUANTITY:
890
890
890
1.5
1.5
1
1,335.00
1,335.00
890.00
3,560.00
QUANTITY:
2,670.00
QUANTITY:
4,147.40
1714(1)
GABION
3,560.00 DESCRIPTION:
UNIT:
STRUCTURE
COMPONENT
REVETMENT
6,675
2,225
1702(1)a
cu.m.
ITEM NO.
DESCRIPTION:
UNIT:
STRUCTURE
COMPONENT
REVETMENT
3.00
cu.m.
QUANTITY:
NO. OF PCS. NO. OF PCS.
LENGHTWISE CROSSWISE
5,340.00
MARK
LENGTH
(m)
WIDTH
(m)
TOTAL
NO. OF PCS.
1st LAYER
2nd LAYER
890
890
3
2
445
445
3
2
1335
890
3rd LAYER
890
445
445
2670
VOLUME
(cu.m.)
2,670.0
2,670.00
VOLUME
(cu.m.)
943.4
1,424.0
1,780.0
4,147.40
VOLUME
(cu.m.)
2,670.0
1,780.0
890.0
5,340.00
DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project
Location
PART A - FACILITIES FOR ENGINEER
ITEM A.1.1.(6) - Provision of Combined Field Office, Laboratory and Living Quarters Building for the Engineers
Quantity =
5.80
Designation
1. Labor :
Laborer
For the maintenance of the rented Field Office,
Laboratory and Living Quarters
mos.
No. of
Person
No. of Hours
1,392
No. of
Units
Units
Unit Cost
Unit
Quantity
Unit Cost
mos.
5.80
Hourly Rate
P
40.15
Sub - Total for 1

Name and Capacity
2. Equipment :
Sub - Total for 2

Name and Specification
3. Materials :
Temporary Facilities For the Engineers ( Field Office,
Testing Laboratory and Living Quarter of the
Engineers ) Rental Basis
15,000.00
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
Unit Cost
Total Adjusted Cost
8%
5%

Name of Project
Location
ITEM A.1.2
Vehicles for the Engineers
A-1.2(5) :
Operation and Maintenance of 4x4 Pick up Type Service Vehicle for the Engin
Quantity =
5.80
mos.
Designation
1. Labor :
Driver
No. of
Person
No. of Hours
1,392
No. of
Units
Units
5.80
mos.
Unit
Unit Cost
Hourly Rate
P
52.06
Sub - Total for 1

Name and Capacity
2. Equipment :
Provide Vehicle For the Engineers
4 wheel drive, 3.0 li.liter diesel engine 4 doors, 5 seaters
Including fuel and maintenace (Rental Basis)
Unit Cost
53,869.00
Sub - Total for 2

Quantity
3. Materials :
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
Unit Cost
Total Adjusted Cost
5%

Name of Project
Location
PART A - FACILITIES FOR ENGINEER

ITEM
B.5
- PROJECT BILLBOARDS/SIGNBOARD
each
Output/Hour =
2 /day
Unit of Measurement =
Designation
1. Labor :
Construction Foreman
Skilled Laborers
Laborers
Quantity =
Duration =
2.00
1.00
each
/day
No. of
Person
No. of Days
1
1
1
1.00
1.00
1.00
No. of
Units
Units
Unit Cost
Unit
Quantity
Unit Cost
pcs.
bd.ft.
sq.ft
sq.ft
kg.
3
111
32
64
3
Daily Rate
P
P
P
575.60
416.48
321.20
Sub - Total for 1

Name and Capacity
2. Equipment :
Output per hour =

Unit Cost =
Sub - Total for 2

Total (1+2)
0.22
/hr
656.64 /cu.m.

3. Materials :
1/2" 4'x8' Marine Plywood
Assorted Lumber
Taurpaulin 4X8 (DPWH Standard Size)
Taurpaulin 8X8 (COA Standard Size)
Assorted CWN
P
P
P
P
P
680.00
37.00
50.00
50.00
65.00
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
8%
5%

Name of Project
Location
Unit Cost
Total Adjusted Cost
ITEM
B.7
- OCCUPATIONAL SAFETY AND HEALTH PROGRAM

mos
Quantity =
Designation
1. Labor :
Part time Practitioner
First Aider
5.80
mons
No. of
Person
No. of Days
1
1
87
174
No. of
Units
Units
Unit Cost
Unit
Unit Cost
Quantity
man-day
man-day
man-day
7.77
2.77
0.25
Daily Rate
P
P
575.60
416.48
Sub - Total for 1

Name and Capacity
2. Equipment :
Sub - Total for 2

3. Materials :
Safety Gloves
Safety Shoes
Safety Helmet
P
P
P
19,764.00
19,764.00
19,764.00
Sub - Total for 3

Direct Cost
OCM/CP
VAT
8%
5%

Name of Project
Location
Total Item Cost

Unit Cost
Total Adjusted Cost
ITEM
B.9
- MOBILIZATION/DEMOBILIZATION
ls
Output/Hour =
/hr
Quantity =
Duration =
1.00
16.00
hr
No. of
Person
No. of Hours
Name and Capacity
No. of
Units
No. of Hours hourly rate Rate
Water Truck (16000 lit)

Service Truck ( 10 tons)
Lowbed Trailer with Prime Mover
1.00
1.00
4.00
Designation
Hourly Rate
Sub - Total for 1
2. Equipment :
Backhoe
Motorized Road Grader (G710A)
Road Roller
Crawler Crane
Vibro Hammer
One Bagger Concrete Mixer
Bar Cutter
Bar Bender
Plate Compactor
Concrete Vibrator
16
16
16
P
P
P
2,450.00
1,102.00
2,290.00
These Equipments shall be

Loaded to the Lowbed Trailer
These Equipments shall be

Loaded to Service Truck
Sub - Total for 2

Total (1+2)
Output per hour =
Unit Cost =
/day
/l.m.
Unit
3. Materials :
Sub - Total for 3

Direct Cost
Quantity
Unit Cost

Name of Project
Location
OCM/CP
VAT
Total Item Cost
Unit Cost
Total Adjusted Cost
5%
PART J - FLOOD CONTROL AND DRAINAGE

PART I-A
- EARTHWORK
ITEM 1702(1)a - STRUCTURE EXCAVATION
cu.m.
Output/Hour =
20 cu.m./hr
Designation
1. Labor :
a. Construction Foreman
b. Laborers
Quantity =
Duration =
2,670.00
133.50
No. of
Person
No. of Hours
1
3
133.50
133.50
No. of
Units
No. of Hours
2
1
133.50
133.50
cu.m.
Hr.
Hourly Rate
P
P
71.95
40.15
Sub - Total for 1

Name and Capacity
2. Equipment :
a. Dump Truck (10 cu.m.), 290 Hp
b. Backhoe, 0.80 cu.m.
c. Minor Tools
Hourly Rate
P
P
1,420.00
1,537.00
Sub - Total for 2

Unit
Quantity
Unit Cost
3. Materials :
Sub - Total for 3

Direct Cost
OCM/CP
20%

Name of Project
Location
VAT
Total Item Cost
Unit Cost
Total Adjusted Cost
ITEM 1704(1)
5%
- EMBANKMENT
Output/Hour =
cu.m.
50 cu.m./hr
Quantity =
Duration =
Designation
1. Labor :
FOR SPREADING AND COMPACTION
Laborers for Compaction
4,147.40 cu.m.
82.95
Hr.
No. of
Person
No. of Hours
1
2
82.95
82.95
No. of
Units
No. of Hours
1
1
1
82.95
82.95
20.74
Unit
Quantity
cu.m.
5,184.25
Hourly Rate
P
P
71.95
40.15
Sub - Total for 1

Name and Capacity
2. Equipment :
Equipment for Compaction
Vibrator Roller (10mt)SD 100DC
0.25
Hourly Rate
P
P
P
2,173.00
1,846.00
2,450.00
Sub - Total for 2

Total (1+2)
Output per hour =
Unit Cost =
/hr
Unit Cost
3. Materials :
Common Borrow (w/25% Shrinkage Factor)
2,514.25
235.00
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
20%
5%

Name of Project
Location
Unit Cost
Total Adjusted Cost

Name of Project
Location
PART F - BRIDGE CONSTRUCTION

ITEM 404 (1) a - REINFORCING STEEL BARS
kgs.
Output/Hour =
180 kg./hrs
Designation
1. Labor :
`
Skilled Laborers
Laborers
Quantity =
Duration =
6,700.40
37.22
No. of
Person
No. of Hours
1
2
8
37.22
37.22
37.22
No. of
Units
No. of Hours
1
1
1
5.58
18.61
18.61
kgs.
Hr.
Hourly Rate
P
P
P
71.95
52.06
40.15
Sub - Total for 1

Name and Capacity
2. Equipment :
Service Truck ( 10 tons)
Bar Cutter
Bar Bender
Output per hour =

Unit Cost =
0.15
0.50
0.50
Hourly Rate
P
P
P
1,102.00
219.75
351.50
Sub - Total for 2

Total (1+2)
180.00
/hr
5.27 /cu.m.
Unit
Quantity
Reinforcing Steel Bar

# 16 Tie Wire ( 2% )
kgs.
kgs.
7,035.42
140.708
Unit Cost
3. Materials :
P
P
37.00
56.67
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
Unit Cost
Total Adjusted Cost
20%
5%

Name of Project
Location
ITEM 405(1) a3 - STRUCTURAL CONCRETE (Class A)

cu.m.
Output/Hour =
1.4 cu.m./hr
Designation
1. Labor :
Skilled
Laborers
Installation/Removal of Formworks
Skilled
Laborers
Quantity =
Duration =
222.50
158.93
cu.m.
Hr.
No. of
Person
No. of Hours
1
4
8
158.93
158.93
158.93
P
P
P
71.95
52.06
40.15
4
8
159
159
P
P
52.06
40.15
No. of
Units
No. of Hours
1
1
1
158.93
158.93
15.89
Hourly Rate
Sub - Total for 1

Name and Capacity
2. Equipment :
1 Bagger Concrete Mixer
Concrete Vibrator
Output per hour =

Unit Cost =
0.10
Hourly Rate
P
P
P
172.00
121.50
2,450.00
Sub - Total for 2

Total (1+2)
1.40
/hr
1,192.38 /cu.m.
Unit
Quantity
bags.
cu.m.
cu.m.
pc.
bd.ft.
kgs.
kgs.
2,113.75
222.50
111.25
35.60
2,503.13
23.53
173.55
Unit Cost
3. Materials :
Portland Cement
Gravel
Sand
1/2" x 4" x 8" Marine Plywood (4 uses)
2" x 3" x 10' Lumber (4 uses)
Assorted CWN(1kg/100bd.ft of lumber).94
#16 Tie Wire (.78)
P
P
P
P
P
P
P
263.00
572.00
551.00
680.00
37.00
80.00
60.00
Lumber :
/ 4
(uses)
2503.13
142.4 / 4
(uses)
35.60
10012.5
Plywood :
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
20%
5%

Name of Project
Location
Unit Cost
Total Adjusted Cost
PART I-B
- BANK AND SLOPE PROTECTION WORKS
ITEM 1714(1)
- GABION
cu.m.
2.5 cu.m./hr
Output/Hour =
Designation
1. Labor :
Quantity =
Duration =
5,340.00 cu.m.
2136.00
No. of
Person
No. of Hours
1
2
8
2,136.00
2,136.00
2,136.00
Skilled Laborers
Laborers
hr
Hourly Rate
P
P
P
71.95
52.06
40.15
Sub - Total for 1

No. of
Units
Name and Capacity

2. Equipment :
No. of Days hourly rate Rate
Sub - Total for 2

Total (1+2)
Output per hour =
Unit Cost =
2.50
P198.91
/day
/l.m.
Unit
Quantity
pc.
cu.m.
2,670.00
5,607.00
Unit Cost
3. Materials :
Gabion Wire Mesh (1x1x2)

Boulders
P
P
2,308.00
991.10
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
Unit Cost
20%
5%

Name of Project
Location
Total Adjusted Cost
ITEM 1714(3)
- FILTER CLOTH
sq.m.
2.5 sq.m./hr
Output/Hour =
Designation
1. Labor :
Quantity =
Duration =
3,560.00 sq.m.
1424.00
No. of
Person
No. of Hours
1
2
8
1,424.00
1,424.00
1,424.00
Skilled Laborers
Laborers
hr
Hourly Rate
P
P
P
71.95
52.06
40.15
Sub - Total for 1

No. of
Units
Name and Capacity

2. Equipment :
Cargo Truck
1.00
No. of Hours hourly rate Rate
356.00
1,102.00
Sub - Total for 2

Total (1+2)
Output per hour =
Unit Cost =
2.50
P309.11
/day
/l.m.
Unit
Quantity
sq.m.
3,738.00
Unit Cost
3. Materials :
Filter Cloth
Miscellaneous (5% of materials)
160.00
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
Unit Cost
Total Adjusted Cost
20%
5%

Name of Project
Location

Name of Project
Location
ITEM 1717(2)a - SHEET PILES - STEEL (Slope Protection)

l.m.
Output/Hour =
10 l.m.
Quantity =
Duration =
6,675.00 l.m.
667.50
hr
Designation
No. of
Person
No. of Hours
Skilled Laborers
Laborers
1
2
4
667.50
667.50
667.50
Name and Capacity
No. of
Units
No. of Hours
Crawler Crane (36-40 T)
1.00
667.50
1,902.00
1.00
1.00
1.00
667.50
166.88
166.88
P
P
P
2,123.00
371.00
45.45
1. Labor :
Hourly Rate
P
P
P
71.95
52.06
40.15
Sub - Total for 1
2. Equipment :
Vibro Hammer (hydraulic Operated)

Welding Machine (Gas Operated)
Cutting Outfit
0.25
0.25
Hourly Rate
Sub - Total for 2

Total (1+2)
Output per hour =
Unit Cost =
10.00
P
/day
/l.m.
446.58
Unit
Quantity
ln.m.
320,400.00
Unit Cost
3. Materials :
Steel Piles (48Kg./Lm.)
Minor Tools (1% of Materials)
52.00
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
Unit Cost
20%
5%

Name of Project
Location
Total Adjusted Cost
SUMMARY
ITEM NO.
Provision of Combined
A.1.1.(6)
Field
A.1.1.(6)
A-1.2(5) :
B.5
B.7
B.9
404 (1) a
405(1) a3
1702(1)a
1704(1)
1714(1)
1714(3)
1717(2)a
ITEM NO.
A.1.1.(6)
A.1.1.(6)
A-1.2(5) :
B.5
B.7
B.9
404 (1) a
405(1) a3
1702(1)a
1704(1)
1714(1)
1714(3)
1717(2)a
WORK ITEM
Office,
Laboratory
and Living
Quarters
Building for
Provision
of Combined
Field Office,
Laboratory
and Living Quarters Building for the Engineers
Operation
and Maintenance of 4x4 Pick up Type
(rental Basis)
Service Vehicle for the Engineers
EMBANKMENT
GABION
FILTER CLOTH
P
P
P
P
P
P
P
P
P
P
268,284.40
873,603.98
590,848.75
11,719,457.70
627,984.00
16,827,408.00
31,218,982.42
(9.83)
31,218,972.59
WORK ITEM
DURATION
UNIT
Provision of Combined Field Office, Laboratory and
Provision of Combined Field Office, Laboratory and
mos.
Operation and Maintenance of 4x4 Pick up Type Se
mos.
1.00
each
mos
ls
4.65
kgs.
19.87
cu.m.
16.69
cu.m.
EMBANKMENT
10.37
cu.m.
GABION
267.00
cu.m.
FILTER CLOTH
178.00
sq.m.
667.50
l.m.
1165.08
say
1165
say
39
AGG. TAX
qty. of PSH
MATERIALS
the Engineers (rental Basis)
P
87,000.00 P
P
P
11,142.00 P
P
213,253.60 P
days of manpower
hours of manpower
#VALUE!
#VALUE!
19764.00
158112.027045048
LABOR
55,888.80
72,467.52
1,313.28
122,544.72
P
18,510.59
P
179,721.20
P
25,685.40
P
12,628.83
P 1,062,168.72
P
708,112.48
P
224,727.23
###
QUANTITY
5.80
5.80
2.00
5.80
1.00
6,700.40
222.50
2,670.00
4,147.40
5,340.00
3,560.00
6,675.00
days
mos.
12.5

Name of Project
Location
LABOR RATE
for the Engineers (rental Basis)

P
P
P
71.95 FOREMAN
52.06 SKILLED
40.15 LABORER
Amount
P
55,888.80
55,888.80
174
Amount
Amount
P
87,000.00
5.7
87,000.00
P
P
P
P
P
P
142,888.80
11,431.10
7,716.00
162,035.90
27,937.22
162,035.88
icle for the Engineers
Amount
P
72,467.52
72,467.52
Amount
312,440.20
312,440.20
Amount
P
P
P
P
P
P
384,907.72
19,245.39
404,153.11
69,681.57
404,153.11
Amount
P
P
P
575.60
416.48
321.20
1,313.28
Amount
P
P
1,313.28
Amount
P
P
P
P
P
2,040.00
4,107.00
1,600.00
3,200.00
195.00
11,142.00
P
P
P
P
12,455.28
996.42
672.61
14,124.31
P
P
7,062.16
14,124.32
298323.41
82,471.89
Amount
P
P
50,077.20
72,467.52
122,544.72
Amount
10573.46
3,622.54
Amount
P
P
P
153,566.31
54,746.29
4,941.00
213,253.60
P
P
P
335,798.32
26,863.87
18,133.11
575.6
P
P
P
380,795.30
65,654.36
380,795.30
Amount
Amount
P
P
P
39,200.00
17,632.00
146,560.00
203,392.00
Amount
203,392.00
###
P
P
P
P
P
10,169.60
213,561.60
213,561.60
213,561.60
Amount
P
P
9,605.33
16,080.08
25,685.40
Amount
P
P
P
379,140.00
205,189.50
2,568.54
586,898.04
Amount
P
P
P
612,583.44
122,516.69
14%
5%
197,040.28
80,223.54
###
P
P
P
P
36,755.01
771,855.14
289.08
771,843.60
289.08
178
0
Amount
P
P
5,968.11
6,660.72
12,628.83
Amount
P
P
P
180,246.00
153,122.01
50,805.65
P
P
384,173.66
396,802.50
Amount
590,848.75
590,848.75
P
P
P
P
987,651.25
197,530.25
59,259.07
1,244,440.57
82.948
165.896
248.844
31.1055
P
P
300.05
1,244,427.37
Amount
P
P
P
2,678.30
3,875.81
11,956.49
18,510.59
Amount
P
P
P
6,153.20
4,090.03
6,542.19
P
P
16,785.43
35,296.02
Amount
P
P
260,310.46
7,973.94
268,284.40
P
P
P
P
P
P
303,580.42
60,716.08
18,214.83
382,511.33
57.09
382,525.71
37.22443267
74.44886533
297.7954613
409.4687593 51.18359492
Amount
P
P
P
11,434.91
33,095.29
51,047.86
P
P
33,095.29
51,047.86
158.9285714
635.7142857
1271.428571
2066.071429 258.2589286
635.7142857
1271.428571
1907.142857 238.3928571
496.6517857
179,721.20
Amount
P
P
P
27,335.71
19,309.82
38,937.50
P
P
85,583.04
265,304.23
Amount
P
P
P
P
P
P
P
555,916.25
127,270.00
61,298.75
24,208.00
92,615.63
1,882.35
10,413.00
873,603.98
P
P
P
P
1,138,908.21
227,781.64
68,334.49
1,435,024.34
P
P
6,449.55
1,435,024.88
0.54
Amount
P
P
P
153,685.20
222,400.32
686,083.20
2136
4272
17088
23496
2937
1,062,168.72
Amount
P
P
1,062,168.72
Amount
P
P
6,162,360.00
5,557,097.70
11,719,457.70
P
P
P
P
P
12,781,626.42
2,556,325.28
766,897.59
16,104,849.29
3,015.89
1740
97.16666667
P 16,104,849.29
Amount
P
P
P
102,456.80
148,266.88
457,388.80
667.5
1335
2670
4672.5
584.06
708,112.48
Amount
392,312.00
P
P
392,312.00
1,100,424.48
Amount
P
598,080.00
29,904.00
627,984.00
P
P
P
P
P
P
1,728,408.48
345,681.70
103,704.51
2,177,794.68
611.74
2,177,794.68
1424
2848
11392
15664
Amount
P
P
P
48,026.63
69,500.10
107,200.50
224,727.23
Amount
1,269,585.00
P
P
P
1,417,102.50
61,910.63
7,584.47
P
P
2,756,182.59
2,980,909.82
Amount
P
P
16,660,800.00
166,608.00
16,827,408.00
P
P
P
P
P
19,808,317.82
3,961,663.56
1,188,499.07
24,958,480.45
3,739.10
P 24,958,480.45
EQUIPMENT
P
312,440.20
P
P
P
203,392.00
P
16,785.43
P
85,583.04
P
586,898.04
P
384,173.66
P
P
392,312.00
P
2,756,182.59
P 4,737,766.96
P 38,440,508.32
MARK-UP
P
P
P
P
P
P
P
P
P
P
P
P
P
UNIT COST
P
P
P
P
P
P
P
P
P
P
P
P
27,937.22
69,681.57
7,062.16
65,654.36
213,561.60
57.09
6,449.55
289.08
300.05
3,015.89
611.74
3,739.10
11,431.10
996.42
26,863.87
60,716.08
227,781.64
122,516.69
197,530.25
2,556,325.28
345,681.70
3,961,663.56
7,511,506.59
VAT
P
P
P
P
P
P
P
P
P
P
P
P
P
7,716.00
19,245.39
672.61
18,133.11
10,169.60
18,214.83
68,334.49
36,755.01
59,259.07
766,897.59
103,704.51
1,188,499.07
2,297,601.27
ADJ.COST/ITEM
P
P
P
P
P
P
P
P
P
P
P
P
P
162,035.88
404,153.11
14,124.32
380,795.30
213,561.60
382,525.71
1,435,024.88
771,843.60
1,244,427.37
16,104,849.29
2,177,794.68
24,958,480.45
48,249,616.18
COST/ITEM
P
P
P
P
P
P
P
P
P
P
P
P
P
P
1
2
21
3
0.34
0.84
0.03
0.79
0.44
0.79
2.97
1.60
2.58
33.38
4.51
51.73
100.00
8
12
13
14
TOTAL
162,035.90
404,153.11
14,124.31
380,795.30
213,561.60
382,511.33
1,435,024.34
771,855.14
1,244,440.57
16,104,849.29
2,177,794.68
24,958,480.45
48,249,626.02
48,249,616.18
1
2
3
4
5
6
7
8
9
10
11
12
%
0.00
136.311
DC
9.83
52,789,625.68
0.00
142,888
384,907
12,455
335,798
203,392
303,580
1,138,908
612,583
987,651
12,781,626
1,728,408
19,808,317
38,440,518
DC
142,888.80
384,907.72
12,455.28
335,798.32
203,392.00
303,580.42
1,138,908.21
612,583.44
987,651.25
12,781,626.42
1,728,408.48
19,808,317.82
38,440,518.15

Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra
PROGRAM OF WORK
Region
: CAR
Pavement Width
N/A
District
: ABRA
Roadbed Width
N/A
Name of Project
Thickness
N/A
890.00
Revetment
Road Section I.D.
Net Length
Type Structure
Type Substructure
Section
Location
:
: Brgy. Buli, La Paz, Abra
No. of Spans
No. of Piers
:
:
Appropriation
: P
Dimensions
Source of Fund
Station Limits
: GAA 2015
:
No. of Days to Complete
:
:
Classification
Starting Date
: By contract
: UPON APPROVAL
ITEM
PART A
A.1.1.(6)
50,000,000.00
ITEM OF WORK TO BE DONE
Operation and Maintenance of 4x4 Pick up Type Service

A-1.2(5) :
Vehicle for the Engineers

0.34
Vibrator Roller (10mt)SD 100DC
0.84
PART B
B.5
B.7

B.9
PART F
BRIDGE CONSTRUCTION
0.44
404 (1) a
405(1) a3
PART J
PART I-A
1702(1)a
1704(1)

EARTHWORK
EMBANKMENT
0.79
2.97
0.03
0.79
1.60
2.58

1714(1)
GABION
33.38
1714(3)
1717(2)a
4.51
51.73
FILTER CLOTH
Total 100.00
174
EQUIPMENT
DESCRIPTION
NEEDED
FACILITIES FOR ENGINEER

Provision of Combined Field Office, Laboratory and Living
Quarters Building for the Engineers (rental Basis)
1
1
Crawler Crane (36-40 T)
1
1
Vibro Hammer (hydraulic Operated)
Cargo Truck
m.
m.
m.
m.
C. D.
AVAILABLE
1
2
21
3
8
12
13
14

Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra
PROGRAM OF WORK
Provision
ESTIMATED COST OF PREPARED WORKS
of
DESCRIPTION
UNIT
QUANTITY
UNIT COST
ITEM COST
Combine
Field
PART A d
FACILITIES
FOR ENGINEER
Office,
Operation
A.1.1.(6) Provision of Combined Field Office, Laboratory and Living Quarters Building for the Enginee
Laborator
and
y and
Maintena
A.1.1.(6)
mos.
5.80
Living
nce
of
P
27,937.22 P
162,035.88
Quarters
4x4 Pick
Building
A-1.2(5) : up
Type
mos.
5.80
P
69,681.57 P
404,153.11
for the
Service
PART B Vehicle
Engineer
sPROJECT
(rental
for
the
P
7,062.16 P
14,124.32
B.5
BILLBOARDS/SIGNBOARD
each
2.00
Basis)
Engineer
P
65,654.36 P
380,795.30
B.7
mos
5.80
s
P
213,561.60 P
213,561.60
B.9
ls
1.00
ITEM
PART F
404 (1) a
405(1) a3
PART J
PART I-A
1702(1)a
BRIDGE CONSTRUCTION
EARTHWORK
kgs.
cu.m.
6,700.40
222.50
P
P
57.09
6,449.55
P
P
382,525.71
1,435,024.88
P
P
289.08
300.05
P
P
771,843.60
1,244,427.37
3,015.89
16,104,849.29
P
P
611.74
3,739.10
P
P
2,177,794.68
24,958,480.45
48,249,616.18
cu.m.
2,670.00
1704(1) EMBANKMENT
cu.m.
4,147.40
1714(1) GABION
1714(3) FILTER CLOTH
1717(2)a SHEET PILES - STEEL (Slope Protection)
cu.m.
sq.m.
l.m.
5,340.00
3,560.00
6,675.00
DIRECT COST
1. Labor
2. Equipment
P
P
2,483,768.77
4,737,766.96
%
4.97
9.48
3. Materials
4. Project Supervision
31,218,972.59
62.44
Total Direct Cost

INDIRECT COST
38,440,508.32
76.88
1. Mark-up(OCM, Profit)
2. VAT
P
P
7,511,506.59
2,297,601.27
15.02
4.60
3. Quality Control
4. Eng'g & Administrative Overhead
5. Construction Contigency
1,750,000.00
3.50
383.82
0.00
6. Central Office Retention

7. Road Right-of-Way
Total Project
Cost (Direct &
Indirect Cost) :
48,249,616.18
8. Soil Exploration
9. Survey and Plan Preparation
10. Aggregate Tax
11. Publication Fee
12. Billboard
Total Indirect Cost

TOTAL ESTIMATED PROJECT COST
11,559,491.68
23.12
50,000,000.00
100.00
50,000,000.00
Page 2 of 2
Prepared :
Checked :
ARLON DON G. BARBERO
JUN MICHAEL A. VELASCO

Engineer II
Submitted :
EDWIN T. BRINGAS
Chief, Maintenance Secction
Engineer II
Approved :
LORETO B. DACOROON
Assistant District Engineer
(Caretaker)
162,035.88
404,153.11
14,124.32
4
5
380,795.30
213,561.60
6
7
382,525.71
1,435,024.88
771,843.60
1,244,427.37
10
16,104,849.29
11
24,958,480.45
P 50,000,000.00
SE 1
SEC 2
TOTAL
DIFF
DIFF.
#VALUE!
#VALUE!
DIFF
ABC (ORIGINAL)
P
BIDDED ABC
(48,249,616.18)
Agg.tax
UNIT COST DERIVATION OF BOULDERS

Boulders
Volume
15,251.04
cu.m.
Source to Start of Project

Project Centroid
TOTAL =
Source :
56.50
1.00
57.50 Kms.
TUMBAL SAND AND GRAVEL PIT ( ABRA RIVER )

Barangay Tumbal, Manabo, Abra
Km 470+500, 1Km. From Manabo - Luba Rd.
1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity
=
1.50 cu.m./man-day due to multiple handling
No. of Laborers
=
50.00
Total Output / day =
75.00 cu.m.
No. of Days
=
15251.04 cu.m./
75.00
=
Labor
50.00 Lab.
204.00
days
203.35
say
321.20 / day
3,276,240.00
x
=
2. Equipment Cost :
Average Hauling Distance
Loading Time
Unloading Time
Slack Time
Mountainous Unpaved :
Loaded Trip
Unloaded Trip
Mountainous Paved
=
=
=
=
57.50
6
2
6
1.00
kms.
kms.
min.
min.
min.
x
15
1.00
kms.
204.00
x
25
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
4.00
mins.
2.40
mins.
169.50
mins.
113.00
mins.
302.90
mins.
Loaded Trip
Unloaded Trip
56.50
kms.
x
20
56.50
kms.
x
30
min./hr.
Total Cycle Time

No. of Trip per Day
Utilizing 9 Dumptruck
w/ 10 cu.m. cap.
Volume Hauled/Day
No of Days Required
Payloader
Dumptrucks
=
=
Note:
hrs.
302.90
60
mins.
min./hr.
10.00
DT
10.00
cu.m./DT
100.00
15,251.04
x
1.58
96.24
days
1.00
10.00
DT
48.12
96.24
days
days
1.58
trip
10.00
DT
100.00
cu.m.
=
=
TOTAL COST :
UNIT COST :
14,352,694.08
14,352,694.08
15,251.04
13,864.00 /day
10,816.00 /day
x
x
941.10
Capacity of Dumptruck is 12-14 cu.yd.
=
=
P
667,135.68
P 10,409,318.40
P 11,076,454.08
/cu.m.
9.165 - 10.69 cu.m.
A. BOULDERS
Cost at Site
Aggregate Tax
Unit Cost of Boulders (Class A)
SAY
=
=
=
=
941.10
50.00
991.10
991.10
/cu.m.
/cu.m.
/cu.m.
/cu.m.
UNIT COST DERIVATION OF GABIONS

Gabions
Quantity Required
6,528.00
pcs.

Project Centroid
TOTAL =
SOURCE :
16.10
1
17.1
Kms.
Bangued, Abra (Km. 409+000)
Loading Time
Cap. Of 1 CT (9-10T)
Total Weight of Gabion
10,000.00
6,528.00
Loading Time: (Employing 6 Laborers)

10,000.00
=
40.00 kg
Kgs.
Pcs
18.00 kg/pc =
x 1 min.
6
Unloading Time
Slack Time
=
=
=
117,504.00 Kgs.
42
mins.
42.00 mins.
6.00 mins.
Loaded Trip
Unloaded Trip
Mountainous Paved
1.00
kms.
x
15
1.00
kms.
x
25
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
4.00
mins.
2.40
mins.
48.30
mins.
32.20
mins.
176.90
mins.
Loaded Trip
Unloaded Trip
16.10
kms.
x
20
16.10
kms.
x
30
min./hr.
Total Cycle Time

No. of Trip per Day
No of Days Required
hrs.
176.90
60
mins.
6,528.00
480.00
176.90
mins./day
mins./trip
Equipment Cost
1 Cargo Trucks
1.00
CT
Labor Cost
6 Laborers
6.00
CT
min./hr.
2.71
trip
18
=
x
10,000.00
trip
4.33
days
9,512.00 /day
4.33
days
41,186.96
321.20 /day
4.33
days
P
P
8,344.78
49,531.74
A. Gabion (2 x 1 x 1 X 3.05mm)
Cost/Pcs. at Source
Unit Cost of Hauling
2,300.00 /pc.
P
49,531.74
6,528.00
Total Cost of Gabion

SAY
7.59 /pc.
=
=
2,307.59 /pc.
2,308.00 /pc.
UNIT COST DERIVATION OF MATRESSES

Matresses
Quantity Required
408.00
pcs.

Project Centroid
TOTAL =
SOURCE :
16.10
1
17.1
Kms.
Loading Time
Total Weight of Matress
=
=
10,000.00
408.00

10,000.00
=
40.00 kg
Kgs.
Pcs.
25.00 kg/pc =
x 1 min.
6
Unloading Time
Slack Time
10,200.00 Kgs.
42.00 mins.
=
=
42.00 mins.
6.00 mins.
Loaded Trip
Unloaded Trip
Mountainous Paved
1.00
kms.
x
15
1.00
kms.
x
25
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
4.00
mins.
2.40
mins.
48.30
mins.
32.20
mins.
176.90
mins.
Loaded Trip
Unloaded Trip
16.10
kms.
x
20
16.10
kms.
x
30
min./hr.
Total Cycle Time

No. of Trip per Day
No of Days Required
hrs.
176.90
60
mins.
408.00
480.00
176.90
mins./day
mins./trip
Equipment Cost
1 Cargo Trucks
1.00
CT
Labor Cost
6 Laborers
6.00
A. Matresses (6 x 2 x 0.30 x 2.2mm)

Cost/pc at Source
P
CT
min./hr.
2.71
trip
25
=
x
10000.00
trip
0.38
days
9,512.00 /day
0.38
days
3,614.56
321.20 /day
0.38
days
P
P
732.34
4,346.90
3,700.00 /pc.
4,346.90
408.00
Total Cost of Matress

SAY
10.65 /pc.
=
=
3,710.65 /pc.
3,711.00 /pc.
6
419.1 sta. of Canan
409
16.1
442.3
405.95
36.35
3.05
16.1
1
56.5 Kms.
2306
UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

Course & Fine Aggregates
Volume
=
320,733.75
cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.=
368,843.81
cu.m.
25.10
Project Centroid
TOTAL =
25.10 Kms.
Source :
BAGALAY SAND AND GRAVEL PIT (Abra River)
Brgy. Poblacion, Tayum, Abra
Km. 417+000; 1Km away from Abra - Kalinga Road
Quarrying & Washing (Assume quarry to contain 60% Materials)
Volume of Unprocess materials
=
320,733.75 / 50%
=
641,467.50
Assume Capacity of Buldozer
=
400.00
cu.m.
Note: 50% of Materials will be considered as suitable
Materials for Course and Fine Aggregate.
Production Cost :
641,467.50
No. of Days Required
=
=
1,603.67 days
400.00
1 Bulldozer
18,392.00 / day
x
1,603.67
29,494,675.65
=
=
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of
480.00 cu.m./day
=
641,467.50
No. of Days
=
=
2,672.78 days
240.00
13864.00
/
day
x
Payloader
1
2,672.78
37,055,439.25
Screen LS
2
40,000.00
66,590,114.90
TOTAL COST OF PRODUCTION :
Production Unit Cost for Course Aggregate
Lesser than CCIS, therefore
207.62
Production Unit Cost for Fine Aggregate
adopt.
186.86
1. HAULING
=
25.1
kms.
Loading Time
=
3
min.
Unloading Time
=
2
min.
Slack Time
=
6
min.
25.10
kms.
x
60
min./hr.
Loaded Trip
=
=
60.24
mins.
25
kms./hr.
25.10
kms.
x
60
min./hr.
Unloaded Trip
=
=
43.03
mins.
35
kms./hr.
Mountainous Paved :
kms.
x
60
min./hr.
Loaded Trip
=
=
0.00
mins.
30
kms./hr.
kms.
x
60
min./hr.
Unloaded Trip
=
=
0.00
mins.
40
kms./hr.
114.27
mins.
Total Cycle Time
8
hrs.
x
60
min./hr.
No. of Trip per Day
=
=
4.00
trip
114.27
mins.
w/ 10 cu.m. cap.
Volume Hauled/Day =
No of Days Required
Equipment Cost
Payloader
Dumptrucks
=
=
=
=
4.00
40.00
1.00
4.00
DT
320,733.75
x
DT
DT
40.00
cu.m.
10.00
cu.m./DT
2004.59
days
1002.29
2004.59
days
days
=
=
SAY
=
=
=
=
=
313.73
207.62
50.00
571.35
572.00
/cu.m.
/cu.m.
/cu.m.
/cu.m.
/cu.m.
SAY
=
=
=
=
=
313.73
186.86
50.00
550.59
551.00
/cu.m.
/cu.m.
/cu.m.
/cu.m.
/cu.m.
4.00
13,864.00
10,816.00
4.00
/day
/day
x
x
A. GRAVEL
Production Cost
Aggregate Tax
Unit Cost of Coarse Aggregates
B. SAND
Production Cost
Aggregate Tax
Unit Cost of Fine Aggregates
P
P
P
13,895,789.72
86,726,406.00
100,622,195.72
UNIT COST DERIVATION OF EMBANKMENT MATERIALS

Fine Aggregates
Volume
=
4,147.40
cu.m.
Project Centroid
TOTAL =
Source :
Along Abra River
4,769.51
cu.m.
2.50
2.50 Kms.
Quarrying & Washing (Assume quarry to contain 90% Materials)

Volume of Unprocess materials
=
4,147.40 / 90%
Assume Capacity of Buldozer
=
400.00
cu.m.
=
Note:
4,608.22
90% of Materials will be considered as suitable
Materials for Sub-base Coarse
Production Cost :
4,608.22
=
400.00
1 Bulldozer
18,392.00
/
day
x
=
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of
=
4,608.22
No. of Days
=
=
240.00
13864.00
/ day
x
Payloader
1
Screen LS
2
No. of Days Required
11.52
days
11.52
211,886.06
480.00 cu.m./day
19.20
days
19.20
266,201.64
20,000.00
498,087.69
TOTAL COST OF PRODUCTION :

Production Unit Cost for Aggregate Subbase Coarse
1. HAULING
Loading Time
Unloading Time
Slack Time
Loaded Trip
Unloaded Trip
Mountainous Paved
Loaded Trip
Unloaded Trip
=
=
=
=
2.5
3
2
6
2.50
120.10
kms.
min.
min.
min.
kms.
x
25
2.50
Lesser than CCIS, therefore

adopt.
kms.
x
35
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
6.00
mins.
4.29
mins.
0.00
mins.
0.00
mins.
21.29
mins.
22.55
trip
4.00
DT
40.00
cu.m.
:
-
kms.
x
30
kms.
x
40
min./hr.
Total Cycle Time

No. of Trip per Day
w/ 10 cu.m. cap.
Volume Hauled/Day =
No of Days Required
Equipment Cost
Payloader
Dumptrucks
=
=
=
hrs.
x
21.29
60
mins.
min./hr.
=
4.00
DT
40.00
4,769.51
x
22.55
1.00
4.00
DT
13,864.00
10,816.00
10.00
cu.m./DT
5.29
days
2.64
5.29
days
days
=
=
=
=
=
=
=
64.00
120.10
50.00
234.10
235.00
/day
/day
x
x
A. AGGREGATE SUBBASE COURSE

Production Cost
Aggregate Tax
SAY
P
P
P
/cu.m.
/cu.m.
/cu.m.
/cu.m.
/cu.m.
36,653.83
228,763.87
265,417.70

Boulders
Volume
=
#REF!
cu.m.
#REF!
cu.m.

Project Centroid
TOTAL =
Source :
Along Abra River

0
1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity
=
No. of Laborers
=
Total Output / day =
No. of Days
=
Labor
2.50
2.50 Kms.
1.25 cu.m./man-day due to multiple handling

50.00
62.50 cu.m.
#REF! cu.m./
62.50
=
50.00 Lab.
#REF!
days
#REF!
say
321.20 / day
#REF!
x
=
2. Equipment Cost :
Loading Time
Unloading Time
Slack Time
Loaded Trip
Unloaded Trip
Mountainous Paved
Loaded Trip
Unloaded Trip
=
=
=
=
2.50
6
3
6
1.50
kms.
kms.
min.
min.
min.
x
15
1.50
kms.
#REF!
x
25
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
6.00
mins.
3.60
mins.
3.00
mins.
2.00
mins.
29.60
mins.
:
=
=
1.00
kms.
x
20
1.00
kms.
x
30
min./hr.
mins.
Total Cycle Time
No. of Trip per Day
w/ 10 cu.m. cap.
Volume Hauled/Day =
No of Days Required
Payloader
Dumptrucks
=
=
hrs.
60
mins.
min./hr.
10.00
cu.m./DT
#REF!
days
#REF!
days
#REF!
#REF!
days
days
29.60
16.00
trip
4.00
DT
40.00
cu.m.
=
4.00
DT
40.00
#REF!
1.00
4.00
DT
16.00
13,864.00
10,816.00
/day
/day
x
x
#REF!
#REF!
=
=
#REF!
TOTAL COST :
UNIT COST :
=
=
#REF!
#REF!
#REF!
#REF!
cu.m.
A. BOULDERS
Cost Delivered at Project Site
Aggregate Tax
SAY
=
=
=
=
#REF!
50.00
#REF!
#REF!
/cu.m.
/cu.m.
/cu.m.
/cu.m.
UNIT COST DERIVATION OF CEMENT

Cement
Quantity Required
2,113.75
bags

Project Centroid
TOTAL =
SOURCE :
Loading Time
16.10
16.1
Kms.

=
10,000.00
Kgs.
10,000.00
Kgs.
No. of Bags/Cargotruck
=
=
40.00
Kgs./bag
250.00
bags x 1 min. /bag/man
=
6
Unloading Time
Slack Time
kms.
x
60
Loaded Trip
=
15
kms./hr.
kms.
x
60
Unloaded Trip
=
25
kms./hr.
Mountainous Paved :
16.10
kms.
x
60
Loaded Trip
=
20
kms./hr.
16.10
kms.
x
60
Unloaded Trip
=
30
kms./hr.
250.00
min./hr.
min./hr.
min./hr.
min./hr.
say
250.00
bags
41.67 mins.
=
=
41.67 mins.
6.00 mins.
0.00
mins.
0.00
mins.
48.30
mins.
32.20
mins.
169.83
mins.
Total Cycle Time

No. of Trip per Day
No of Days Required
hrs.
169.83
60
mins.
2,113.75
480.00
169.83
mins./day
mins./trip
Equipment Cost
1 Cargo Trucks
1.00
CT
Labor Cost
6 Laborers
6.00
CT
min./hr.
bags
x
trip
250.00
2.83
trip
2.99
days
8,816.00
/day
2.99
days
26,359.84
321.20
/day
0.75
days
P
P
1,440.58
27,800.42
A. CEMENT
Cost/bag at Source
250.00 /bag
P
27,800.42
2,113.75
Total Cost of Cement

SAY
13.15 /bag
=
=
263.15 /bag
263.00 /bag
UNIT COST DERIVATION OF REINFORCING STEEL BAR

Quantity Required
=
7,035.42
kgs.
From MANILA to BANGUED,Abra
From BANGUED to Start of Project
Project Centroid
TOTAL =
409
16.10
16.10 Kms.
SOURCE :
Manila, Philippines
Loading Time
=
10,000.00
Kgs.
Assume Capacity of 1 Laborer can carry 40 kgs. of RSB
10,000.00 kgs.
x
=
40.00 kgs./man-min x
Unloading Time
Slack Time
Paved :
409.00
kms.
x
Loaded Trip
=
35
409.00
kms.
x
Unloaded Trip
=
55
kms.
x
Loaded Trip
=
15
kms.
x
Unloaded Trip
=
25
Mountainous Paved :
16.10
kms.
x
Loaded Trip
=
20
16.10
kms.
x
Unloaded Trip
=
30
1
6
min.
laborers
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
min./hr.
min./hr.
41.67 mins.
=
=
41.67 mins.
6.00 mins.
701.14
mins.
446.18
mins.
0.00
mins.
0.00
mins.
48.30
mins.
32.20
mins.
1317.16
mins.
Total Cycle Time

No. of Trip per Day
No of Days Required
hrs.
1317.16
60
mins.
min./hr.
trip
1.93
days
trip
7,035.42
x
8,816.00
/day
0.48
days
4,253.72
321.20
/day
1.93
days
P
P
3,719.50
7,973.22
1.00
CT
Labor Cost
6 Laborers
6.00
kgs.
A. Reinforcing Steel Bar

Cost/kg at Source
0.36
0.36
Equipment Cost
1 Cargo Trucks
kgs.
10,000.00
36.00 /kg
P
7,973.22
7,035.42
Total Cost of RSB

SAY
1.13 /kg
=
=
37.13 /kg
37.00 /kg
UNIT COST DERIVATION OF REINFORCED CONCRETE PIPE CULVERT

Reinforced Concrete Pipe Culvert
Quantity Required
=
40
pcs.

Project Centroid
TOTAL =
Cycle Time
SOURCE :
Loading Time
Unloading Time
Slack Time
=
=
=
=
16.10
16.1
Bangued, Abra
16.1
15
15
6
kms.
min.
min.
min.
kms.
Kms.
Paved :
Loaded Trip
Unloaded Trip
=
=
16.10
20
16.10
kms.
x
30
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
48.30
mins.
32.20
mins.
0.00
mins.
0.00
mins.
116.50
mins.
Loaded Trip
Unloaded Trip
=
=
kms.
x
15
kms.
x
25
min./hr.
Total Cycle Time

No. of Trip per Day
No of Days Required
hrs.
116.50
trip
60
mins.
40.00
4.12
Equipment Cost
1 Cargo Trucks
1 Chain Block
=
=
1.00
1.00
CT
CB
Labor Cost
6 Laborers
6.00
A. Reinforced Concrete Pipe Culvert

Cost/ln.m. at Source
910 mm Dia. (CLASS IV)
P
min./hr.
ln.m.
10.00
pcs.
4.12
trip
0.97
days
say
0.97
days
8,816.00
500.00
/day
/day
x
x
0.97
0.97
days
days
=
=
P
P
8,551.52
485.00
321.20
/day
0.97
days
P
P
1,869.38
10,905.90
2,800.00 /pc
1,600.00 /pc
10,905.90
40.00
272.65 /pc
SAY
=
=
3,072.65 /pc
3,073.00 /pc
SAY
=
=
1,872.65 /pc
1,873.00 /pc
Total Cost of RCPC - 910 mm Dia. (CLASS IV)
6
419.1 sta. of Canan
409
16.1
417
409
8
16.1
1
25.1 Kms.
2,350.00
40.00
UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

Fine Aggregates
Volume
=
#VALUE!
cu.m.
Start of Project: K0 443+512
Project Centroid
TOTAL =
Volume Required
Cycle Time
Source :
Loading Time
Unloading Time
Slack Time
Loaded Trip
Unloaded Trip
Mountainous Paved
#VALUE!
#VALUE!
cu.m.
31.0
1
32 Kms.
cu.m.
Mudeng gravel pit K0.412+081 1.1 KM. AWAY FROM NATIONAL ROAD
32
kms.
6
min.
3
min.
6
min.
=
=
=
=
6.00
kms.
x
15
6.00
kms.
x
25
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
24.00
mins.
14.40
mins.
78.00
mins.
52.00
mins.
183.40
mins.
Loaded Trip
Unloaded Trip
26.00
kms.
x
20
26.00
kms.
x
30
min./hr.
Total Cycle Time

No. of Trip per Day
w/ 10 cu.m. cap.
Volume Hauled/Day =
No of Days Required
Equipment Cost
Payloader
Dumptrucks
Note:
=
=
hrs.
183.40
60
mins.
min./hr.
DT
10.00
=
2.62
trip
6.00
DT
cu.m./DT
60.00
cu.m.
#VALUE!
days
#VALUE!
#VALUE!
days
days
=
6.00
60.00
1.00
6.00
#VALUE!
x
DT
2.62
13,864.00
10,816.00
/day
/day
x
x
#VALUE!
#VALUE!
#VALUE!
9.165 - 10.69 cu.m.
A. GRAVEL
Cost at Source
SAY
=
=
=
=
#VALUE!
400.00
#VALUE!
#VALUE!
/cu.m.
/cu.m.
/cu.m.
/cu.m.
SAY
=
=
=
=
#VALUE!
350.00
#VALUE!
#VALUE!
/cu.m.
/cu.m.
/cu.m.
/cu.m.
B. SAND
Cost at Source
UNIT COST DERIVATION OF SUB-BASE COURSE

Fine Aggregates
=
=
Volume
=
#REF!
cu.m.
#REF!

Project Centroid
TOTAL =
Volume Required
Cycle Time
Source :

Loading Time
Unloading Time
Slack Time
=
=
=
=
31.00
1
32
#REF!
Kms.
cu.m.
Loaded Trip
Unloaded Trip
Mountainous Paved
cu.m.
32
6
3
6
6.00
kms.
min.
min.
min.
kms.
x
15
6.00
kms.
x
25
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
24.00
mins.
14.40
mins.
78.00
mins.
52.00
mins.
183.40
mins.
mins.
Loaded Trip
Unloaded Trip
26.00
kms.
x
20
26.00
kms.
x
30
min./hr.
Total Cycle Time

No. of Trip per Day
w/ 10 cu.m. cap.
Volume Hauled/Day =
No of Days Required
Equipment Cost
Payloader
Dumptrucks
=
=
hrs.
183.40
60
mins.
min./hr.
=
6.00
DT
#REF!
x
60.00
1.00
6.00
DT
10.00
cu.m./DT
#REF!
days
#REF!
#REF!
days
days
2.62
13,864.00
10,816.00
/day
/day
x
x
2.62
trip
6.00
DT
60.00
cu.m.
#REF!
#REF!
=
=
#REF!
Note:
9.165 - 10.69 cu.m.
A. AGGREGATE SUBBASE COURSE

Cost at Site
SAY
=
=
=
=
#REF!
350.00
#REF!
#REF!
/cu.m.
/cu.m.
/cu.m.
/cu.m.
Boulders
Volume
=
#VALUE!
cu.m.
#VALUE!

Project Centroid
TOTAL =
Volume Required
Cycle Time
Source :

Loading Time
Unloading Time
Slack Time
=
=
=
=
31.00
1
32
#VALUE!
Kms.
cu.m.
Loaded Trip
Unloaded Trip
Mountainous Paved
cu.m.
32
6
3
6
6.00
kms.
min.
min.
min.
kms.
x
15
6.00
kms.
x
25
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
24.00
mins.
14.40
mins.
78.00
mins.
52.00
mins.
183.40
mins.
Loaded Trip
Unloaded Trip
26.00
kms.
x
20
26.00
kms.
x
30
min./hr.
mins.
Total Cycle Time
No. of Trip per Day
w/ 10 cu.m. cap.
Volume Hauled/Day =
No of Days Required
Equipment Cost
Payloader
Dumptrucks
=
=
hrs.
183.40
60
mins.
6.00
60.00
1.00
6.00
DT
#VALUE!
x
DT
10.00
cu.m./DT
#VALUE!
days
#VALUE!
days
#VALUE!
#VALUE!
days
days
2.62
13,864.00
10,816.00
/day
/day
x
x
SAY
UNIT COST DERIVATION OF CEMENT

=
#VALUE!
bags
2.62
trip
6.00
DT
60.00
cu.m.
=
=
#VALUE!
#VALUE!
#VALUE!
9.165 - 10.69 cu.m.
A. BOULDERS
Cost at Site
Cement
Quantity Required
Note:
min./hr.
=
=
=
=
#VALUE!
500.00
#VALUE!
#VALUE!
/cu.m.
/cu.m.
/cu.m.
/cu.m.

Project Centroid
TOTAL =
SOURCE :
Loading Time
34.00
1
35
Kms.

=
10,000.00
Kgs.
10,000.00
Kgs.
No. of Bags/Cargotruck
=
=
40.00 Kgs./bag
250.00
bags x 1 min. /bag/man
=
6
Unloading Time
Slack Time
6.00
kms.
x
60
Loaded Trip
=
15
kms./hr.
6.00
kms.
x
60
Unloaded Trip
=
25
kms./hr.
Mountainous Paved :
29.00
kms.
x
60
Loaded Trip
=
20
kms./hr.
29.00
kms.
x
60
Unloaded Trip
=
30
kms./hr.
250.00
min./hr.
min./hr.
min./hr.
min./hr.
say
250.00
bags
41.67 mins.
=
=
41.67 mins.
6.00 mins.
24.00
mins.
14.40
mins.
87.00
mins.
58.00
mins.
272.73
mins.
Total Cycle Time

No. of Trip per Day
No of Days Required
480.00
272.73
hrs.
272.73
#VALUE!
mins./day
x
mins./trip
Equipment Cost
1 Cargo Trucks
1.00
CT
Labor Cost
6 Laborers
6.00
60
mins.
CT
min./hr.
bags
x
trip
225.00
1.76
#VALUE!
trip
days
8,816.00
/day
#VALUE!
days
#VALUE!
321.20
/day
#VALUE!
days
#VALUE!
#VALUE!
A. CEMENT
Cost/bag at Source
230.00 /bag
#VALUE!
#VALUE!
=
=
=
Total Cost of Cement

SAY
#VALUE! /bag
#VALUE!
#VALUE!
UNIT COST DERIVATION OF REINFORCING STEEL BAR

Quantity Required
=
#VALUE!
kgs.
From MANILA to BANGUED,Abra
From BANGUED to Start of Project
Project Centroid
409
34.00
1
/bag
/bag
TOTAL =
444
SOURCE :
Manila, Philippines
Loading Time
=
9,000.00
Kgs.
Assume Capacity of 1 Laborer can carry 40 kgs. of RSB
9,000.00 kgs.
x
1
=
40.00 kgs./man-min x
6
Unloading Time
Slack Time
Paved :
409.00
kms.
x
60
Loaded Trip
=
35
kms./hr.
409.00
kms.
x
60
Unloaded Trip
=
55
kms./hr.
6.00
kms.
x
60
Loaded Trip
=
15
kms./hr.
6.00
kms.
x
60
Unloaded Trip
=
25
kms./hr.
Mountainous Paved :
29.00
kms.
x
60
Loaded Trip
=
20
kms./hr.
29.00
kms.
x
60
Unloaded Trip
=
30
kms./hr.
Kms.
min.
laborers
min./hr.
min./hr.
min./hr.
min./hr.
min./hr.
min./hr.
37.50 mins.
=
=
37.50 mins.
6.00 mins.
701.14
mins.
446.18
mins.
24.00
mins.
14.40
mins.
87.00
mins.
58.00
mins.
1411.72
mins.
Total Cycle Time

No. of Trip per Day
No of Days Required
hrs.
1411.72
#VALUE!
0.34
trip
Equipment Cost
1 Cargo Trucks
1.00
CT
Labor Cost
6 Laborers
6.00
60
mins.
min./hr.
kgs.
6,000.00
kgs.
0.34
#VALUE!
days
8,816.00
/day
#VALUE!
days
#VALUE!
321.20
/day
#VALUE!
days
#VALUE!
#VALUE!
A. Reinforcing Steel Bar

Cost/kg at Source
trip
33.00 /kg
#VALUE!
#VALUE!
=
=
=
Total Cost of RSB

SAY
#VALUE! /kg
#VALUE!
#VALUE!
/kg
/kg
UNIT COST DERIVATION OF REINFORCED CONCRETE PIPE CULVERT

Reinforced Concrete Pipe Culvert
Quantity Required
=
6,675.00
pcs.

Project Centroid
TOTAL =
Cycle Time
34.00
1
35
Kms.
SOURCE :
Loading Time
Unloading Time
Slack Time
Bangued, Abra
35
15
15
6
=
=
=
=
kms.
min.
min.
min.
Paved :
Loaded Trip
Unloaded Trip
=
=
29.00
kms.
x
20
29.00
kms.
x
30
60
kms./hr.
60
kms./hr.
min./hr.
60
kms./hr.
60
kms./hr.
min./hr.
min./hr.
87.00
mins.
58.00
mins.
24.00
mins.
14.40
mins.
219.40
mins.
Loaded Trip
Unloaded Trip
6.00
kms.
x
15
6.00
kms.
x
25
min./hr.
Total Cycle Time

No. of Trip per Day
No of Days Required
2.19
hrs.
219.40
trip
Equipment Cost
1 Cargo Trucks
1 Chain Block
=
=
1.00
1.00
CT
CB
Labor Cost
6 Laborers
6.00
60
mins.
6,675.00
x
min./hr.
ln.m.
10.00
pcs.
2.19
trip
305.1
days
say
305.00
days
8,816.00
500.00
/day
/day
x
x
305.00
305.00
days
days
=
=
P
P
2,688,880.00
152,500.00
321.20
/day
305.00
days
P
P
587,796.00
3,429,176.00
A. Reinforced Concrete Pipe Culvert

Cost/ln.m. at Source
P
3,429,176.00
6,675.00
2,800.00 /pc
1,600.00 /pc
=
513.73 /pc
SAY
=
=
3,313.73 /pc
3,314.00 /pc
SAY
=
=
2,113.73 /pc
2,114.00 /pc
3745.757
P50,000,000.00
P40,000,000.00
P30,000,000.00
P20,000,000.00
P10,000,000.00
P-
FA C IL IT IE S F O R E N G IN E E R
P ro v is io n o f C o m b in e d Fie ld O ffi c e , L a b o r a t o r y a n d L iv in g Q u a r t e r s B u ild in g fo r t h e E n g in e e r s ( re n t a l B
O p e r a t io n a n d M a in t e n a n c e o f 4 x 4 P ic k u p Ty p e S e r v ic e V e h ic le fo r t h e E n g in e e r s
T O TA L P A RT A
O T H E R G E N E RA L R E Q U IR E M E N T S
P R O JE C T B IL L B O A R D S /S IG N B O A R D
O C C U P A T IO N A L S A F E T Y A N D H E A LT H P R O G RA M
M O B IL IZ A T IO N /D E M O B IL IZ A T IO N
T O TA L P A RT B
B R ID G E C O N S T R U C T IO N
R E IN F O RC IN G S T E E L B A R S
S T R U C T U RA L C O N C R E T E ( C la s s A )
T O TA L P A RT F
F LO O D C O N T R O L A N D D RA IN A G E
E A RT H W O R K
S T R U C T U R E E XC A V A T IO N
EM B AN KM EN T
B A N K A N D S LO P E P R O T E C T IO N W O R K S
G A B IO N
F ILT E R C LO T H
S H E E T P IL E S - S T E E L ( S lo p e P ro t e c t io n )
T O TA L P A RT J
T O TA L
P60,000,000.00
PAR
A.1.1.(6)
TA
A-1.2(5)
PAR
: TB.5
B B.7 B.9
PAR
404
TF
405(1)
(1) a PAR
a3
PAR
T
1702(1)a
JT I-A
1704(1)
PAR
1714(1)
T I-B
1714(3)
1717(2)a
m. QUANTITY
UNIT
TOTAL COST
UNIT COST
(3)
(4)
ESTIMATED DIRECT COST (5)
MARK-UPS IN PERCENT OCM[1] (6)

PROFIT (7)
MOB.\ DEMOB.[2] (8)
TOTAL MARK-UP % (9)

VALUE (10)
VAT[3] (11)
Contract Duration: 174 cd TOTAL

INDIRECT COST (12)
(13)
(14)
SUMMARY OF QUANTITIES
ITEM
DESCRIPTION
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
B.9
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
405(1) a3 STRUCTURAL CONCRETE (Class A)
1702(1)a
1704(1)
EMBANKMENT
1714(1)
GABION
1717(2)a
0
0
#REF!
#REF!
DIRECT CO0
1. Labor
0
B.5
ITEM
103 (1) a
104 (1) a1
404 (1)
405 (1) a1
506 (1)
SUMMARY OF QUANTITIES
DESCRIPTION
STRUCTURAL EXCAVATION
EMBANKMENT FROM EXCAVATION
REINFORCING STEEL BAR
STRUCTURAL CONCRETE
STONE MASONRY
QUANTITES
#REF!
#REF!
#REF!
#REF!
1.00
#REF!
#REF!
#REF!
222.50
2,670.00
4,147.40
5,340.00
6,675.00
0.00
#REF!
0.00
2,483,768.77
4,737,766.96
UNIT
#REF!
#REF!
#REF!
#REF!
ls
#REF!
#REF!
#REF!
cu.m.
cu.m.
cu.m.
cu.m.
l.m.
0.00
#REF!
0.00
0.00
each
QUANTITES
UNIT
172.24
Cu.m.
156.30
Cu.m.
10,502.08
Kgs
116.60
Cu.m.
242.14
Cu.m.
VOLUME
CONCRETE
(CU.M.)
STRUCTURE COMPONENT
SHEET PILE CAP

Dept=
0.5
width=
0.5
19
Thick=
0.2
2033
CUT-OFF WALL/ANCHOR WALL

Length=
Thick=
0.2
UNIT
WEIGHT
(Kg/m.)
No. of pcs.=
10
10
0.617
0.617
AS
200
C
B
5,600
400
Transverse
Horizontal
12
12
0.888
0.888
400
400
C
C
5,500
5,500
Horizontal
Transverse
12
12
0.888
0.888
400
400
C
A
5,500
1,000
c
400
d
70
QTY.
INPLACED
QUANTITY
(kgs)
5.60
1.74
382.14
2676.00
1,320.38
2,872.90
5.50
5.50
4,623.909
4,718.00
22,583.17
23,042.71
900
100
100
5.50
2.10
583.64
1,338.50
GRADE 40=
2,850.48
2,496.03
55,165.68
Length=
3.00
VOLUME
CONCRETE
(CU.M.)
width=
0.5
0.5
Thick=
0.2
1664
FOUNDATION
Thick=
0.5
MARK
SIZE
(mm)
STATION
UNIT
WEIGHT
(Kg/m.)
0 TO
LENGTH=
SPACING
SHAPE
0
520
REINFORCEMENT
DIMENSION
a
Main Bars
Stirrups
10
10
0.617
0.617
AS
200
C
B
5,600
400
Transverse
Horizontal
12
12
0.888
0.888
400
400
C
C
5,500
5,500
Horizontal
Transverse
10
16
0.617
1.578
150
300
c
400
d
70
5,500
900
400
260
2,054 cu.m.
TOTAL=
Needed Weepholes
Quantity
SHEET PILES
LENGTH
PER BAR
(m.)
QTY.
INPLACED
QUANTITY
(kgs)
5.60
1.74
371.43
2601.00
1,283.36
2,792.38
5.50
5.50
3,784.727
3,876.00
18,484.61
18,930.38
5.50
3.00
1,323.64
1,734.33
GRADE 40=
130
REVETMENT WALL
Length=
4,013
SHEET PILE CAP
16
2140
1070 m.
1,338
STRUCTURE COMPONENT
0.5
=
=
Total Length(m.)
Height=
LENGTH
PER BAR
(m.)
DIMENSION
Main Bars
Stirrups
Needed Weepholes
Quantity
0.40
Slant Ht.=
SHAPE
2,381 cu.m.
SHEET PILES
Dept=
SPACING
0
535
REINFORCEMENT
214
TOTAL=
Width=
SIZE
0 TO
LENGTH=
133.75
REVETMENT WALL
Slant Ht.=
MARK
STATION
Total Length(m.)
=
=
1560
780 m.
Length=
0.5
4,491.76
8,210.33 area=
54,192.83
structure excavation=
Width=
0.40
No. of pcs.=
Length=
3.00
3,900
1,300
VOLUME
CONCRETE
(CU.M.)
STRUCTURE COMPONENT
SHEET PILE CAP

Dept=
0.5
width=
0.5
227
0.2
1634.4
REVETMENT WALL
Slant Ht.=
Thick=
CUT-OFF WALL/ANCHOR WALL

Length=
Thick=
0.2
MARK
SIZE
STATION
UNIT
WEIGHT
(Kg/m.)
0 TO
LENGTH=
SPACING
SHAPE
0
908
REINFORCEMENT
Main Bars
Stirrups
10
10
0.617
0.617
AS
200
C
B
5,600
400
Transverse
Horizontal
12
12
0.888
0.888
400
400
C
C
5,500
5,500
Horizontal
Transverse
12
12
0.888
0.888
400
400
C
A
5,500
1,000
c
400
900
d
70
100
100
363.2
Needed Weepholes
Quantity
SHEET PILES
0.40
No. of pcs.=
Length=
=
=
3632
1816 m.
Total Length(m.)
3.00
6,810
structure excavation=
2,270
SUMMARY OF QUANTITIES FOR RSB AND CONCRETE FOR STRUCTURES

ITEM NO.
DESCRIPTION
QUANTITY
ITEM 404
REINFORCING STEEL BARS ( Grade 40)
53,288.61
ITEM 405
STRUCTURAL CONCRETE (Class "A")
2,224.60
ITEM 407-1
LEAN CONCRETE (Class "B")
ITEM 509(b.1)
STEEL SHEET PILE (Slope Protection)
6,810.00
ITEM 517
DRAIN PIPE (Slope Protection)
1816.00
UNIT
Kgs.
cu.m.
m
m
454 cum.
LENGTH
PER BAR
(m.)
DIMENSION
2,225 cu.m.
TOTAL=
Width=
714 cum.
Length=
0.5
QTY.
INPLACED
QUANTITY
(kgs)
5.60
1.74
648.57
4541.00
2,240.94
4,875.13
5.50
5.50
3,716.182
3,880.00
18,149.83
18,949.92
5.50
2.10
990.55
2,271.00
GRADE 40=
4,837.82
4,234.96 area=
53,288.61
27.99
14554.8
11.1 10089.696
vol. total
10,089.70
ITEM 404
REINFORCING STEEL BARS FOR RETAINING WALL
STATION
Length (m)
b1=.30
STEM
b2=.68
B=2.8
FOOTING
D=.38
Length/Bar Quantity
1.80
101
19.90
6
7.05
106
19.99
39
7.05
75
19.90
58
0.64
273
3.14
53
19.90
14
3.14
47
19.90
14
19.90
2
0.49
56
Bar Dia. Unit wt.(kg/m) Total Wt.(Kg.)

12
0.888
161.44
10
0.617
73.67
20
2.467
1843.59
12
0.888
692.29
16
1.579
834.90
12
0.888
1024.93
16
1.579
275.88
20
2.467
410.56
12
0.888
247.40
16
1.579
233.03
12
0.888
247.40
16
1.579
62.84
16
1.579
43.33
TOTAL
=
6,151.25
GRADE 40
GRADE 60
=
=
3897.10
2254.15
ITEM 404 REINFORCING STEEL BARS (GRADE 40) FOR 2.40 M.X1.8 M. SINGLE RCBC
Station
Length
11
ITEM 404
TOTAL=
Weight(kg/m.)
272.7
TOTAL
Weight(Kgs)
2999.7
780
3779.7
KGS
ITEM 405 REINFORCED CONCRETE FOR RCBC

ITEM 405 REINFORCED CONCRETE FOR 2.40 M.X1.80 M. SINGLE RCBC
Station
Length
11
Vol./m.
1.21
Total=
ITEM 405=
CU.M.
Volume(cu.m.)
13.31
14.16
27.47
ITEM 404 REINFORCING STEEL BARS FOR CONC. CANAL

STATION
Length (m)
441+680
442+030
375.00
350.00
442+590
442+941
376.07
351.00
441+000
442+390
Length/Bar Quantity
Bar Dia.
Total Length Total Wt.(Kg.)
2.61
8.00
1167.67
10.00
10.00
3000.02
3047.61
1875.01
1904.76
2.61
8.00
1171.00
10.00
10.00
3008.59
3056.31
1880.37
1910.19
1489.30
1390.00
2.89
CONCRETE PARAPET WALL

11.00
12.00
16382.25
5561.00
10.00
16071.29
442+030
442+080
53.57
50.00
2.89
11.00
201.00
442+580
442+941
386.79
361.00
2.89
11.00
1445.00
ITEM 404
TOTAL=
12.00
10.00
12.00
10.00
TOTAL
14552.90
10044.56
589.29
580.89
523.49
363.06
4254.67
4176.05
3779.57
2610.03
39,443.51
( GRADE 40 )
39,443.51 KGS
REINFORCED CONCRETE FOR CONCRETE CANAL (ITEM 405)

STATION
LENGTH (m)
AREA (Sq.m.) VOLUME(Cu.m.
441+680
442+030
350.00
0.3
105
442+590
442+941
351.00
0.3
105.3
CONCRETE PARAPET WALL

441+000
442+390
1390.00
0.285
396.15
442+030
442+080
50.00
0.285
14.25
0.285
102.885
723.59
442+580
442+941
ITEM 404
###
361.00
TOTAL
KGS
ITEM 405
723.59 CU.M.
REINFORCING STEEL BARS FOR CONC. CURB & GUTTER (DOWEL BAR)
STATION
432+000
432+119
432+121
432+285
432+287
433+159
432+161
432+303
432+305
432+469
432+471
432+899
432+901
433+160
432+000
432+120
432+121
432+286
432+287
433+160
432+161
432+304
432+305
432+470
Length (m)
Length/Bar Quantity
Bar Dia.
Total Length Total Wt.(Kg.)
119
0.6
198.33
12
119
105.672
164
0.6
273.33
12
164
145.632
872
0.6
1453.33
12
872
774.336
142
0.6
236.67
12
142
126.096
164
0.6
273.33
12
164
145.632
428
0.6
713.33
12
428
380.064
259
0.6
431.67
12
259
229.992
120
0.6
200.00
12
120
106.56
165
0.6
275.00
12
165
146.52
873
0.6
1455.00
12
873
775.224
143
0.6
238.33
12
143
126.984
165
0.6
275.00
12
165
146.52
432+471
432+900
432+901
433+161
432+800
435+115
429
0.6
715.00
12
429
380.952
260
0.6
433.33
12
260
230.88
315
0.6
525.00
12
315
279.72
TOTAL
GRAND TOTAL
GRADE 40
GRADE 60
4,100.78
( GRADE 40 )
=
=
47,441.40
2254.15
ITEM 405
REINFORCED CONCRETE FOR RETAINING WALL
STATION
LENGTH (m)
AREA (Sq.m.)VOLUME(Cu.m.)
b1 = 0.3
STEM
20
2.9988
59.98
20
1.064
21.28
20
0.15
b12 = 0.68
B = 2.80
FOOTING
D = 0.38
PARAPET
WALL
b1 = 0.20
b12 = 0.30
TOTAL
=
VOL. OF Lean Conc. =
84.26
5.60
ITEM 405 REINFORCED CONCRETE (FOR CONCRETE CANAL)

STATION
LENGTH (m)
0+000-1+021
1021
AREA (Sq.m.) VOLUME(Cu.m.

0.36
367.56
438 + 280 - 438 + 680

TOTAL
REINF. CONC. CANAL =
367.56
367.56
TOTAL
367.56
ITEM 407
CONCRETE SRUCTURE - LEAN CONCRETE
RETAINING WALL :
5.60
cu.m.
FRO ITEM 500 :

108 pcs.
GRAND TOTAL =
1.10
17.48
cu.m.
0.10
=
11.88
Remarks
P1
P2
S1
S2
S3
S4
S5
F1
F2
F3
F4
F5
F6
kgs.
kgs.
kgs.
8 M. SINGLE RCBC
Remarks
WINGWALL
BC
NGLE RCBC
Remarks
wingwall
NAL
Remarks
Horizontal Bars
Vertical Bars
Horizontal Bars
Vertical Bars
Horizontal Bars
Vertical Bars
Horizontal Bars
Vertical Bars
Horizontal Bars
Vertical Bars
kgs.
DE 40 )
TEM 405)
Remarks
right lane
Left lane
left lane
right lane
right lane
cu.m.
no. Of ps
500.0032
507.935
1093.94
8
1021
2.61 3403.33
KG/PC
KG/M
501
3.75
0.625 10mm
509
5.33
0.888 12mm
3880.773
1884.532
10 8751.49
10 8882.7
OWEL BAR)
Remarks
Left Side
Left Side
Left Side
Left Side
Left Side
Left Side
Left Side
Right Side
Right Side
Right Side
Right Side
Right Side
Right Side
Right Side
Right Side
kgs.
DE 40 )
kgs.
kgs.
LL
Remarks
see details
see details
see details
cu.m.
cu.m.
E CANAL)
Remarks
see details
see details
cu.m.
cu.m.
cu.m.
ITEM 506
STONE MASONRY
LENGTH (m
STATION
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
HEIGHT
(m)H
2.50
2.00
3.00
2.40
2.00
2.00
2.00
2.50
160.00
250.00
75.00
28.00
140.00
30.00
60.00
356.00
HEIGHT
(m)h
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
Lower
Base=B
B=(H/2)
1.25
1.00
1.50
1.20
1.00
1.00
1.00
1.25
Upper
Base=b
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
Area
1=parapet
0.50m
x0.60m
Area 2
=0.50m.*(Hh)*(B+b)
1.66
1.05
2.40
1.53
1.05
1.05
1.05
1.66
Area3= Base=
(h*B)
0.75
0.60
0.90
0.72
0.60
0.60
0.60
0.75
TOTAL AREA=(Area
1+Area 2+Area 3 (m)
2.41
1.65
3.30
2.25
1.65
1.65
1.65
2.41
386.00
412.50
247.50
63.00
231.00
49.50
99.00
858.85
TOTAL =
say
GRAND TOTAL
(ITEM 506)
###
VOLUME (m)
2,347.35
2,347.00
ITEM 505
GROUTED RIPRAP (Slope Protection)
Area = 1.58 see Plan Details
STATION
0+020 - 0+040
0+300 - 0+400
0+100 - 0+140
0+760 - 0+820
1+060 - 1+080
LENGTH (m)
AREA (m)
1.58
1.58
1.58
1.58
1.58
VOLUME (m)
TOTAL =
say
-
GRAND TOTAL
(ITEM 505)
Cu.m.
REMARKS
embankmnet protection left lane
embankmnet protection right lane
Cu.m.
Cu.m.
REMARKS
Right Side
Right Side
Right Side
Right Side
Right Side
Cu.m.
Cu.m.
ITEM 311
PORTLAND CEMENT CONCRETE PAVEMENT
TABULATION AND COMPUTATION OF QUANTITIES FOR PCCP
STATION TO STATION LENGTH (m)WIDTH (m)
DESCRIPTION
ITEM 105 (m) ITEM 200 (m)

Length x Width Length x Width x .10m
442+390
442+390
442+491
1,390.00
1,390.00
21.00
###
442+580
89.00
###
###
441+811
442+899
442+941
442+941
441+809
442+901
361.00
361.00
6.10
6.10
1,941.00
###
###
###
3.00
3.00
3.00
3.00
3.00
2.00
2.00
WIDENING BLOCK (LEFT LANE)

WIDENING BLOCK (RIGHT LANE)
LAYBAY RIGHT LANE
with existing stone masonry
both Lane
WIDENING BLOCK (LEFT LANE)
WIDENING BLOCK (RIGHT LANE)
Replacement
Replacement
TOTAL =
ITEM 105 - SUB-GRADE PREPARATION

Sq.m.
=
10,593.40
ITEM 200 - AGGREGATE SUB-BASE COURSE
=
1,059.34
Cu.m.
ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT
=
10,593.40
Sq.m.
4,170.00
4,170.00
63.00
417.00
417.00
6.30
1,083.00
1,083.00
12.20
12.20
10,593.40
108.30
108.30
1.22
1.22
1,059.34
ITEM 612
TABULATION AND COMPUTATION OF QUANTITIES FOR ITEM 612
STATION TO STATION LENGTH (m)
DESCRIPTION
Edge line White Broken line White Center line White

Length x .10m x 2(Length/9x3) x .15m
solid L x .15
(sq.m)
###
###
443+019
442+390
2,019.00
1,390.00
###
442+580
89.00
442+941
361.00
###
###
###
###
###
###
###
###
###
###
###
441+080
441+180
441+380
441+540
441+900
442+040
442+260
442+380
442+490
442+941
403.80
=
=
302.85
no widening block within

this setion
36.10
Non Passing Distance
no overtaking on left lane
no overtaking on right lane
no overtaking on both lane
40.00
60.00
60.00
140.00
260.00
60.00
160.00
60.00
60.00
401.00
881.75
255.30
2 lane(sq.m)
139.00
TOTAL =
0.00
ITEM 612(1)
ITEM 612(2)
2 lane(sq.m)
Sq.m.
Sq.m.
403.80
175.10
302.85
ITEM 603
METAL GUARDRAIL
STATION TO STATION LENGTH (m)
-
METAL GUARDRAIL METAL BEAM END
DESCRIPTION
L-SIDE
L-SIDE
TOTAL =
LENGTH
PIECE
(ln.m.)
each
0.00
-
ITEM 101
REMOVAL OF EXISTING PCCP 0.23 M. THK
STATION TO STATION LENGTH (m)WIDTH (m)
###
###
439+717.6
439+717.6
417.60
417.60
DESCRIPTION
3.00
2.00
-
1,700.00
TOTAL =
ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT

=
2,088.00
Sq.m.
ITEM 311 (m)

Length x Width
4,170.00
4,170.00
63.00
1,083.00
1,083.00
12.20
12.20
10,593.40
###
Center line Yellow(SOLID)

(Length x .15m
(sq.m)
6.00
9.00
9.00
21.00
39.00
9.00
24.00
9.00
9.00
120.30
255.30
ITEM 101 (m)

Length x Width
1,252.80
835.20
2,088.00
ITEM 102
STONE MASONRY (EMBANKMENT PROTECTION)
A = ((L X W)
STATION
441+080
441+420
441+680
441+800
441+920
442+110
442+200
442+585
441+240
441+670
441+755
441+828
442+060
442+140
442+260
442+941
V = AxL
LENGTH (m HEIGHT (m)

160.00
250.00
75.00
28.00
140.00
30.00
60.00
356.00
2.50
2.00
3.00
2.40
2.00
2.00
2.00
2.50
AREA (m)
VOLUME (m)
0.75
0.60
0.90
0.72
0.60
0.60
0.60
0.75
120.00
150.00
67.50
20.16
84.00
18.00
36.00
267.00
TOTAL =
say
REMARKS
embankmnet protection left la



embankmnet protection right la
762.66
763.00
Cu.m.
Cu.m.
ITEM 101 REMOVAL OF EXISTING (PCCP) 0.23 THK.

A = ((LxW)
STATION
441+811
442+899
441+809
442+901
LENGTH (m width
6.10
6.10
AREA (m)
2.00
2.00
REMARKS
12.20
12.20
PROPOSED 910 MM. DIAMETER R
PROPOSED 910 MM. DIAMETER R
TOTAL=
24.40
sq.m.
ITEM 103
TABULATION AND COMPUTATION OF QUANTITIES (610mm RCPC and INLET)
STATION
441+051
441+448
RCPC, Vol = 1.3mx1.610mxlm

6
12.56
6
12.56
12
25.12
INLET, Vol = 2.20m x 2.25m x 2.4

1
11.88
1
11.88
2
23.76
REMARKS
additional units
additional units
TABULATION AND COMPUTATION OF QUANTITIES (910mm RCPC and INLET)

RCPC, Vol = 1.3mx1.910mxlm
14
34.76
14
34.76
28
69.52
441+810
442+900
1
1
2
11.88
11.88
23.76
Replacement
Replacement
STRUCTURE EXCAVATION FOR CONCRETE CANAL ( ITEM 103)

STATION
LENGTH (m)
441680
442030
350.00
0.68
238
442590
442941
351.00
0.68
238.68
TOTAL=
LENGTH=
ITEM 102
ITEM 103
=
=
AREA (m)
SECTION AREA = (0.80 X 0.85 )
763.00 Cu.m.
618.84 Cu.m.
VOLUME (m)
476.68
REMARKS
SEE
SEE
SEE
SEE
SETION
SETION
SETION
SETION
DETAIL
DETAIL
DETAIL
DETAIL
ITEM 500
ITEM 502
=
=
28.00 Ln.m.
4.00 Units
GROUTED RIPRAP
STATION
0+020 - 0+040
0+300 - 0+400
0+100 - 0+140
0+760 - 0+820
1+060 - 1+080
LENGTH (m)
Area = 0.58 see Plan Details

AREA (m)
0.58
0.58
0.58
0.58
0.58
TOTAL =
REMARKS
Right Side
Right Side
Right Side
Right Side
Right Side
VOLUME (m)
-
Cu.m.
REMARKS
kmnet protection left lane



kmnet protection right lane
REMARKS
ED 910 MM. DIAMETER RCPC
ED 910 MM. DIAMETER RCPC
INLET)
REMARKS
additional units
additional units
INLET)
Replacement
Replacement
EE
EE
EE
EE
REMARKS
SETION
SETION
SETION
SETION
DETAIL
DETAIL
DETAIL
DETAIL
240
REMARKS
Right Side
Right Side
Right Side
Right Side
Right Side
ITEM 600
CONCRETE CURB AND GUTTER (.065m)
STATION
LENGTH (m)
1,390.00
1,040.00
TOTAL =
2,430.00
LOCATION
Left Side
Right Side
mts.
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.)

ITEM 102- Roadway Excavation (S.R.) ITEM 104- Embank
STATIONSDIST.END AREA
AREA CUT
VOLUME(m) END AREAAREA CUTVOLUME(m) END AREA
30+ 950
960
2.54
1.27
12.70
10
970
4.03
3.29
32.90
10
980
2.02
20.20
10
990
0
0.00
10
31+ 0
0
0.00
10
10
0
0.00
10
20
0
0.00
10
30
0
0.00
10
40
0
0.00
10
50
0
0.00
10
60
0
0.00
10
70
0
0.00
10
80
0
0.00
10
90
0
0.00
10
100
0
0.00
10
110
0
0.00
10
120
0
0.00
10
130
0
0.00
10
140
0
0.00
10
150
0
0.00
10
160
0
0.00
0
0.00
10
170
0
0.00
0
0.00
10
180
0
0.00
0
0.00
10
190
0
0.00
0
0.00
10
200
0
0.00
0
0.00
10
210
0
0.00
0
0.00
10
220
0
0.00
10
230
0
0.00
10
240
0
0.00
0
0.00
10
250
0
0.00
10
260
0
0.00
10
270
10
280
0.52
0.26
2.60
0
0.00
10
290
2.27
1.4
14.00
0
0.00
10
300
25.57 13.92
139.20
10
310
28
26.79
267.90
10
320
14
140.00
10
330
0
0.00
10
340
0
0.00
10
350
0
0.00
10
360
0
0.00
10
370
0
0.00
10
380
0
0.00
10
390
0
0.00
10
400
0
0.00
10
410
0
0.00
10
Roadway Excavation
195

AREA CUT
420
0
0.00
10
430
0
0.00
10
440
0
0.00
10
450
0
0.00
10
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
TOTAL VOLUME (CU.M.)=
649.50
TOTAL VOLUME (CU.M.
SUMMARY
COMMON EARTH(C.E.)= 649.50
SOLID ROCK (S.R.) =
0.00
EMBANKMENT=
0.00
Roadway Excavation
196
0.00
TOTAL VOLUME (CU.M.

AREA CUT
1928.50
Roadway Excavation
197

AREA CUT
Roadway Excavation
198

AREA CUT
Roadway Excavation
199

AREA CUT
Roadway Excavation
200

AREA CUT
Roadway Excavation
201

AREA CUT
Roadway Excavation
202

AREA CUT
Roadway Excavation
203

AREA CUT
TOTAL VOLUME :
COMMON EARTH =
SOLID ROCK
=
PREPARED BY :
3791.20 CU. M.
65.80 CU. M.
EMMANUEL COLLADO
Engineering aide
CHECKED :
JONATHAN T. BOBITA
ENGINEER II
SUBMITTED:
Roadway Excavation
204
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Roadway Excavation
254.32
452.04
382.8
469.24
0
20
40
60
80
100
120
140
160
180
200
220
240
260
280
300
320
340
360
380
400
420
440
460
480
500
520
540
560
580
600
620
640
660
680
700
720
740
760
780
800
820
840
860
880
900
920
205
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
VOLUME (CU.M.
0.00
Roadway Excavation
940
960
980
1000
1020
1040
1060
1080
1100
1120
1140
1160
1180
1200
1220
1240
1260
1280
1300
1320
1333.1
1353.1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
206
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Roadway Excavation
207
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
3637
3660
3680
3691
Roadway Excavation
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
208
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Roadway Excavation
209
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Roadway Excavation
210
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Roadway Excavation
211
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Roadway Excavation
212
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Roadway Excavation
213
AND 104
EM 104- Embankment
AREA FILL
VOLUME(m)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Roadway Excavation
214
ITEM 605
TABULATION OF QUANTITIES FOR INFORMATIVE SIGN
QUANTITY
STATION
DESCRIPTION
REMARKS
441+040
441+050
441+060
441+070
441+080
441+140
441+150
441+160
441+170
441+180
441+410
441+420
441+430
441+440
441+450
441+460
441+470
441+640
441+650
441+660
441+670
441+680
441+800
441+810
441+820
441+830
441+840
441+870
441+880
441+890
441+900
441+980
441+990
442+000
442+010
442+020
442+030
442+200
442+210
442+220
442+230
442+240
442+320
442+330
442+340
442+350
442+360
442+370
442+380
442+440
442+450
442+460
442+470
Chevron Alignment sign HM-1A

RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
LEFT LANE
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
RIGHT LANE
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
442+480
442+540
442+550
442+560
442+570
442+580
442+590

RIGHT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
LEFT LANE
TOTAL=
1
1
1
1
1
1
1
60 pcs
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34

Buli FC - Sheet Pile & Gabion

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Buli FC - Sheet Pile & Gabion

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

CONSTRUCTION OF BULI FLOOD CONTROL SYSTEM

APPROVED BUDGET FOR THE CONTRACT

FACILITIES FOR ENGINEER

Operation and Maintenance of 4x4 Pick up Type Service

OCCUPATIONAL SAFETY AND HEALTH PROGRAM

REINFORCING STEEL BARS

STRUCTURAL CONCRETE (Class A)

FLOOD CONTROL AND DRAINAGE

PART I-A EARTHWORK

766,897.59 P 3,323,222.87 P 16,104,849.29

PART I-B BANK AND SLOPE PROTECTION WORKS

REINFORCEMENT SCHEDULE AND ESTIMATED QUANTITIES OF REVETMENT FOR

SHEET PILE CAP

DETAILED UNIT PRICE ANALYSIS (DUPA)

CONSTRUCTION OF BULI FLOOD CONTROL SYSTEM

Brgy. Buli, La Paz, Abra

PART A - FACILITIES FOR ENGINEER

Sub - Total for 1

Sub - Total for 2

Sub - Total for 3

DETAILED UNIT PRICE ANALYSIS (DUPA)

CONSTRUCTION OF BULI FLOOD CONTROL SYSTEM

Brgy. Buli, La Paz, Abra

Vehicles for the Engineers

Sub - Total for 1

Sub - Total for 2

Sub - Total for 3

DETAILED UNIT PRICE ANALYSIS (DUPA)

CONSTRUCTION OF BULI FLOOD CONTROL SYSTEM

Brgy. Buli, La Paz, Abra

PART A - FACILITIES FOR ENGINEER

Sub - Total for 1

Output per hour =

Sub - Total for 2

Name and Specification

Sub - Total for 3

DETAILED UNIT PRICE ANALYSIS (DUPA)

CONSTRUCTION OF BULI FLOOD CONTROL SYSTEM

Brgy. Buli, La Paz, Abra

- OCCUPATIONAL SAFETY AND HEALTH PROGRAM

Sub - Total for 1

Sub - Total for 2

Sub - Total for 3

DETAILED UNIT PRICE ANALYSIS (DUPA)

CONSTRUCTION OF BULI FLOOD CONTROL SYSTEM

Brgy. Buli, La Paz, Abra

Total Item Cost

Name and Capacity

No. of Hours hourly rate Rate

Water Truck (16000 lit)

Sub - Total for 1

These Equipments shall be

These Equipments shall be

Sub - Total for 2

Name and Specification

Sub - Total for 3

DETAILED UNIT PRICE ANALYSIS (DUPA)

CONSTRUCTION OF BULI FLOOD CONTROL SYSTEM

Brgy. Buli, La Paz, Abra

PART J - FLOOD CONTROL AND DRAINAGE

Sub - Total for 1