You are on page 1of 110

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS


Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Roadbed Width
Pavement Width
Project Number : Bridge Width
Location : Type of Substructure
Approximation : Type of Superstructure
Classification : Number of Funds
Limits : Number of Piers No. of Abuts
Source of Funds : P Starting Date
Net Length : : No. of Cal. Days to complete

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P
say P
PREPARED BY: APPROVED:

CARLITO C. JOSE
Engineer II Engineer V
CHECKED BY: District Engineer

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project :MBC-Pavement & Shoulder Maintenance of Roadbed Width
Nov-Naic Tag Road; Tag-Cavite via Mendez road;Tag- Bat.via Pavement Width
Tuy Rod; Tag-Laguna via Calamba Road; Mahogany Ave.
Project Number : Bridge Width
Location : Naic, Indang, Mendez & Tagaytay City, Cavite Type of Substructure
Appropriation : P 4,886,556.38 Type of Superstructure
Classification : National Roads Number of Funds
Limits: Number of Piers No. of Abuts
Source of Funds : Regular Maintenance -MBA (MVUC) Starting Date
Net Length : : No. of Cal. Days to complete 169 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
I. Noveleta-Naic Tagaytay Road
10 Pavement Maintenance
A. Cut out & excavate in
existing wearing course sq.m. 1,340.00 98,945.60 73.84
B. Excavate In existing
base materials sq.m. 1,340.00 43,228.40 32.26
C. Provide,place in & com-
pact approved fill matl's cu.m. 200.00 187,334.00 936.67
D. Bit. Prime Coat m.t. 1.34 91,890.50 68,575.00
E. Bit. Conc. Surf. Course sq.m. 1,340 1,582,111.20 1,180.68
15 Shoulder Maintenance
A.. Provide, place in , patches
& compact suitable matlson
shoulder cu.m. 304.08 330,160.94 1,085.77
B. Level & compact unpaved
shoulder to correct minor sur-
face defects by means of
mechanical equipment sq.m. 27,819 109,606.86 3.94
BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 412,442.83
EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 412,442.83
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 412,442.83
say P 412,500.00
PREPARED BY: APPROVED:

ESMERALDO B. BAYOT NESS S. VILLANUEVA


Engineer II Engineer IV
CHECKED BY: Assistant District Engineer

NOEL R. PEREY
Engineer II CARLITO C. JOSE
SUBMITTED BY: Engineer V
District Engineer
PRESCILA R. RAMOS
OIC-Chief, Maintenance Section
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project :MBC-Pavement & Shoulder Maintenance of Roadbed Width
Nov-Naic Tag Road; Tag-Cavite via Mendez road;Tag- Bat.via Pavement Width
Tuy Rod; Tag-Laguna via Calamba Road; Mahogany Ave.
Project Number : Bridge Width
Location : Naic, Indang, Mendez & Tagaytay City, Cavite Type of Substructure
Appropriation : P 4,886,556.38 Type of Superstructure
Classification : National Roads Number of Funds
Limits: Number of Piers No. of Abuts
Source of Funds : Regular Maintenance -MBA (MVUC) Starting Date
Net Length : : No. of Cal. Days to complete 169 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
II. Tagaytay- Cavite via Mendez Road; Tag-Batangas via Tuy Road; Tag. Laguna via Calamba Road; Mahogan
10 Pavement Maintenance
A. Cut out & excavate in
existing wearing course sq.m. 1,340.00 98,945.60 73.84
B. Excavate In existing
base materials sq.m. 1,340.00 43,228.40 32.26
C. Provide,place in & com-
pact approved fill matl's cu.m. 200.00 187,334.00 936.67
D. Bit. Prime Coat m.t. 1.34 91,890.50 68,575.00
E. Bit. Conc. Surf. Course sq.m. 1,340 1,582,111.20 1,180.68
15 Shoulder Maintenance
A.. Provide, place in , patches
& compact suitable matlson
shoulder cu.m. 304.08 330,160.94 1,085.77
B. Level & compact unpaved
shoulder to correct minor sur-
face defects by means of
mechanical equipment sq.m. 27,819 109,606.86 3.94
BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 4,886,555.00
EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 4,886,555.00
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 4,886,555.00
P
PREPARED BY: APPROVED:

GLORIA M. MARASIGAN NESS S. VILLANUEVA


Draftsman II Engineer IV
CHECKED BY: Assistant District Engineer

WENCESLAOR R. ROBLEDONOEL R. PEREY


Engineer II CARLITO C. JOSE
SUBMITTED BY: Engineer V
District Engineer
PRESCILA R. RAMOS
OIC-Chief, Maintenance Section
PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES
Name of Project : Emergency Repair of Stone Masonry, Canal Roadbed Width
Cover along Indang Alfonso road via Luksuhin and Emergen-
cy repair of damaged pavement along Naic Diversion Road Pavement Width
Project Number : Bridge Width
Location : Alfonso & Naic Cavite Type of Substructure
Appropriation : P293,514.15 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Number of Piers No. of Abuts
Source of Funds : MVUC-Regular Maintenance Starting Date
Net Length : : No. of Cal. Days to complete 30 c.d.

% of Equipment Number Number


Total Description Needed Available
Stone Msonry 53.83%
Canal Cover 31.33%
Repair of damaged concrete slab 14.84%
100.00

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
A. EMERGENCY REPAIR OF STONE MASONRY & COVER CANAL ALONG INDANG ALFONSO ROAD VIA
LUKSUHIN
505 Stone Masonry cu.m. 47.40 150,200.65 3,168.79
SPL II Repair of Canal cover cu.m. 7.50 87,372.15 11,649.62

B. EMERGENCY REPAIR OF DAMAGED PAVEMENT ALONG NAIC DIVERSION ROAD


SCPL I Repair of damaged pipe sq.m. 8.82 41,411.75 4,695.21

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P
say P
PREPARED BY: APPROVED:

ESMERALDO B. BAYOT NESS S. VILLANUEVA


Engineer II Engineer IV
CHECKED BY: Assistant District Engineer

NOEL R. PEREY
OIC, Chief -Maintenance Section CARLITO C. JOSE
Engineer V
District Engineer

PRESCILA R. RAMOS
Assistant District Engineer
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Repair/Rehab. Of Sto Domingo Sta Rosa - Roadbed Width
Tagaytay Junction Peoples Park Road Pavement Width 10.00 m to 11.00 m
Project Number : Bridge Width
Location : Tagaytay City, Cavite Type of Substructure
Appropriation : P15,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 56+064-Km. 57+980 (w/ exception) Number of Piers No. of Abuts
Source of Funds : MVUC Starting Date
Net Length : 1,453 lm. No. of Cal. Days to complete 60 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available
Asphalt Overlay 90.50%
Ref. Thermoplastic Pavement Markings 9.47%
Billboard 0.03%
100%

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
302 Bit. Tack Coat m.t 12.15 816,787.89 67,389.95
310A Bits. Conc. Surf. Course sq.m. 15,783.00 12,129,235.50 768.50
310B Bit. Conc. Surface Course sq.m. 1,619.00 622,100.75 384.25
(levelling course)
612 Reflectorized Thermoplastic Pavement Markings
I Centerline sq.m. 217.95 609,998.46 2,798.80
II Edge Line sq.m. 290.60 810,919.30 2,790.50
SPCL I Billboard unit 2.00 9,834.58 4,917.29

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 14,998,876.48


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 14,998,876.48
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 14,998,876.48
say P 15,000,000.00
PREPARED BY: APPROVED:

WENCESLAO R. ROBLEDO CARLITO C. JOSE


Engineer II Engineer V
CHECKED BY: District Engineer

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Improvement/Rehab. Of Sta. Rosa Ulat Roadbed Width
Tagaytay Road Pavement Width 7m
Project Number : Bridge Width
Location : Tagaytay City and Silang Cavite Type of Substructure
Appropriation : P10,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 62+4400-Km. 72+668 (w/ exception) Number of Piers No. of Abuts
Source of Funds : SARO No. A-06-06357 Starting Date
Net Length : : No. of Cal. Days to complete 60 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPCL I Billboard units 2.00 9,993.20 4,996.60
SPCL II Chevron pcs 48.00 689,589.60 14,366.45
602 (4) Guardrail Posts pcs 55.00 443,704.25 8,067.35
603 (3) Metal guardrails lm 150.00 405,900.00 2,706.00
612 Reflectorized Thermoplas-
tic Pavement Markings sq.m. 2,860.25 8,100,228.00 2,832.00

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,649,415.05


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,649,415.05
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead 350,000.00
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,999,415.05
say P 10,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ANTONINO C. ERNI
Engineering Assistant NESS S. VILLANUEVA
CHECKED BY: Engineer IV
Assistant District Engineer
WENCESLAO R. ROBLEDO
Engineer II
SUBMITTED BY: APPROVED:

PRESCILA R. RAMOS CARLITO C. JOSE


OIC-Chief, Maintenance Section Engineer V
District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Improvement/Rehab. Of Tanza-TMC-Naic Roadbed Width
Indang Road Pavement Width 6.10 m
Project Number : Bridge Width
Location : Indang, Cavite Type of Substructure
Appropriation : P10,000,000.00 Type of Superstructure
Classification : Traffic Safety Devices Number of Funds
Limits : Km. 49+616-Km. 57+311 Number of Piers No. of Abuts
Source of Funds : SARO # A-06-06354 Starting Date
Net Length : 7,695 m. No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPCL I Informative Sign pcs 6.00 406,084.08 67,680.68
SPCL II Warning Sign pcs 21.00 322,946.19 15,378.39
SPCL III Chevron Directional Sign pcs 58.00 836,025.92 14,414.24
SPCL IV Billboard Each 2.00 9,993.20 4.,996.60
602 (4) Guardrail Posts pcs 58.00 464,713.40 8,012.30
603 (3) Metal guardrails lm 153.00 418,938.48 2,738.16
603 (3a) Steel End Guard pcs 14.00 56,589.12 4,042.08
612 Reflectorized Thermoplas-
tic Pavement Markings sq.m. 2,522.50 7,134,588.55 2,828.38
9,649,878.94
BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,649,878.94
EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,649,878.94
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead 350,000.00
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,999,878.94
say P 10,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ESMERALDO B. BAYOT
Engineer II NESS S. VILLANUEVA
Engineer IV
CHECKED & SUBMITTED BY: Assistant District Engineer

APPROVED:

PRESCILA R. RAMOS
OIC-Chief, Maintenance Section CARLITO C. JOSE
Engineer V
District Engineer
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Improvement.Rehab. Of Indang Alfonso Roadbed Width
Road via Luksuhin Pavement Width 6.10 m.
Project Number : Bridge Width
Location : Indang & Alfonso, Cavite Type of Substructure
Appropriation : P10,000,000.00 Type of Superstructure
Classification : Traffic Safety Devices Number of Funds
Limits : Number of Piers No. of Abuts
Source of Funds : SARO A-06-06333 Starting Date
Net Length : : No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPL I Informative Signs pcs 6.00 406,084.08 67,680.68
SPL II Warning Sign pcs 61.00 938,081.79 15,378.39
SPL III Chevron Directional Sign pcs 60.00 864,891.60 14,414.86
SPL IV Two-Way Hazard Marker pcs 2.00 62,999.80 31,499.90
SPL V Billboard each 2.00 9,993.20 4,996.60
602 (4) Guardrail Posts pcs 64.00 512,739.84 8,011.56
603 (3) Metal Guardrails lm 171.00 469,129.95 2,743.45
603 (3a) Steel End Guard pcs 16.00 64,673.28 4,042.08
612 Ref. Thermoplastic Pave-
ment Markings sq.m., 2,235.00 6,320,825.85 2,828.11

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,649,419.39


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,649,419.39
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead 350,000.00
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,649,419.39
say P 10,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ESMERALDO B. BAYOT NESS S. VILLANUEVA


Engineer II Engineer IV
Assistant District Engineer

CHECKED & SUBMITTED BY: APPROVED:

CARLITO C. JOSE
PRESCILA R. RAMOS Engineer V
OIC-Chief, Maintenance Section District Engineer
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Repair/Rehab. Of Binambangan Bridge, Roadbed Width
Railings and Approaches at Indang Cavite Pavement Width
Project Number : Bridge Width
Location : Indang, Cavite Type of Substructure
Appropriation : P1,000,000.00 Type of Superstructure
Classification : National Bridge Number of Funds
Limits : Km. 57+578 Number of Piers No. of Abuts
Source of Funds : SARO # A-06-03384 Starting Date
Net Length : : No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
101B Removal & Disposal of
Concrete Railings ALL 1.00 19,487.92 L.S.
105 Sub Grade Preparation Sq.M. 246.00 3,138.96 12.76
201 Agg. Base Course Cu.m. 81.70 84,836.46 1,038.39
301 Bit. Prime Coat M.T. 0.50 34,962.65 69,925.30
302 Bit. Tack Coat M.T. 0.16 11,188.06 69,925.38
310 Bit. Conc. Surf Course Sq.M. 470.00 563,642.80 1,199.24
401 Reinf. Conc. Railings lm. 24.40 144,661.74 5,928.76
404 Reinforcing steel kgs. 1,078.00 62,038.90 57.55
405 Structural Concrete cu.m. 8.27 70,056.57 8,471.17
spl I Billboard each 1.0 5,115,57 5,115,57

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 999,129.63


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 999,129.63
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 999,129.63
say P 1,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ESMERALLDO B. BAYOT NESS S. VILLANUEVA


Engineer II Engineer IV
CHECKED BY: Assistant District Engineer

NOEL R. PEREY APPROVED:


Engineer II
SUBMITTED BY: CARLITO C. JOSE
Engineer V
PRESCILA R. RAMOS District Engineer
OIC-Chief, Maintenance Section
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Asphalt Overlay along Maragondon- Roadbed Width
Magallanes Amuyong Road Pavement Width 6.10 m
Project Number : Bridge Width
Location : Maragondon, Cavite Type of Substructure
Appropriation : P1,000,00.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 57+650-Km. 57+825 Number of Piers No. of Abuts
Source of Funds : SARO # A-06-02641 Starting Date
Net Length : : No. of Cal. Days to complete 15 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
302 Bituminous Tack Coat M.T. 0.82 57,425.19 70,030.72
310 Bit. Conc. Surf. Course sq.m. 1172.48 937,456.38 799.55
SPL I Project Sign each 1.00 5,115.57 5,115.57

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 999,997.14


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 999,997.14
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 999,997.14
say P 1,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ESMERALDO B. BAYOT NESS S. VILLANUEVA


Engineer II Engineer IV
CHECKED BY: Assistant District Engineer

NOEL R. PEREY APPROVED:


Engineer II
SUBMITTED BY: CARLITO C. JOSE
Engineer V
PRESCILA R. RAMOS District Engineer
OIC-Chief, Maintenance Section
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Emergency Repair/Rehab. Of Tagaytay- Roadbed Width
Taal Lake Road damaged by Typhoon Milenyo Pavement Width
Project Number : Bridge Width
Location : San Jose, Tagaytay City Type of Substructure
Appropriation : P1,518,950.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 57020-Km. 59+720 (w/ exception) Number of Piers No. of Abuts
Source of Funds : For Funding Starting Date
Net Length : : No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
101 Removal of Existing Struc. ALL All 8,565.80 L.S.
200 Agg. Sub Base Course cu.m. 37.50 33,403.13 890.75
SPCL I Concrete Shoulder Sq.M. 15.00 7,324.50 488.30
404 Reinforcing Steel Bars kgs. 8,961.02 452,083.46 50.45
405 Structural Concrete Cu.m. 51.00 486,256.95 9,534.45
505 Stone Masonry cu.m. 106.50 337,519.80 3,169.20
602 (4) Guardrail Posts pcs 7.00 57,290.10 8,184.30
603 (3) Metal Guardrail lm 18.00 50,317.20 2,795.40
SPCL II Demountable Field Office Sq.M. 48.00 81,072.00 1,689.00
SPL III Billboard Each 1 5,025.60 5,025.60

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 1,518,858.54


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 1,518,858.54
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 1,518,858.54
say P 1,518,950.00
PREPARED BY: APPROVED:

WENCESLAO R. ROBLEDO CARLITO C. JOSE


Engineer II Engineer V
CHECKED BY: District Engineer

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Repair/Rehab. Of Tagaytay-Batangas Roadbed Width
via Tuy Road Pavement Width 7.00 m.
Project Number : Bridge Width
Location : Tagaytay City Cavite Type of Substructure
Appropriation : P10,000,000.00 Type of Superstructure
Classification : National Road Number of Funds
Limits : Km. 62+245-Km. 63+845 (w/ exception) Number of Piers No. of Abuts
Source of Funds : MVUC Starting Date
Net Length : : 1,426 lm. No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
201 Aggregate Base Course cu.m. 279.00 290,718.00 1,042.00
302 Bituminous Tack Coat M.T. 7.65 523,328.08 68,409.90
310 A Bit. Conc. Surf. Course Sq.M. 9,982.00 7,794,943.80 780.90
310 B Bit. Conc. Surf. Course Sq.M. 975.00 380,688.75 390.45
(Levelling Course)
612 Reflectorized Thermoplastic Pavement Markings
I Centerline sq.m. 213.90 605,080.32 2,828.80
II Edgeline sq.m. 139.55 394,982.32 2,830.40
SPCL I Billboard Unit 2.00 9,993.20 4,996.60

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,999,973.47


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,999,973.47
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,999,973.47
say P 10,000,000.00
PREPARED BY: APPROVED:

WENCESLAO R. ROBLEDO CARLITO C. JOSE


Engineer II Engineer V
CHECKED BY: District Engineer

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Repair/Rehab. Of Sto Domingo Sta Rosa - Roadbed Width
Tagaytay Junction Peoples Park Road Pavement Width 6.00 m
Project Number : Bridge Width
Location : Tagaytay City Cavite Type of Substructure
Appropriation : P15,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 58+900-Km. 62+520 (w/ exception) Number of Piers No. of Abuts
Source of Funds : MVUC Starting Date
Net Length : : 2,544.40 lm. No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
201 Aggregate Base Course cu.m. 374.50 382,177.25 1,020.50
302 Bituminous Tack Coat M.T. 11.73 789,353.93 67,293.60
310 A Bit. Conc. Surf. Course Sq.M. 15,266.40 11,732,228.40 768.50
310 B Bit. Conc. Surf. Course Sq.M. 1,526.00 586,365.50 384.25
(Levelling Course)
612 Reflectorized Thermoplastic Pavement Markings
I Centerline sq.m. 381.66 1,068,056.43 2,798.45
II Edgeline sq.m. 154.80 431,489.52 2,787.40
SPCL I Billboard Unit 2.00 9,834.58 4,917.29

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 14,999,505.61


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 14,999,505.61
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 14,999,505.61
say P 15,000,000.00
PREPARED BY: APPROVED:

WENCESLAO R. ROBLEDO CARLITO C. JOSE


Engineer II Engineer V
CHECKED BY: District Engineer

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Improvement/Rehab. Of Noveleta-Naic- Roadbed Width
Tagaytay Road Pavement Width 6.10 m
Project Number : Bridge Width
Location : Indang & Naic, Cavite Type of Substructure
Appropriation : P10,000,000.00 Type of Superstructure
Classification : Traffic Safety Devices Number of Funds
Limits : Number of Piers No. of Abuts
Source of Funds : SARO # A-06-06355 Starting Date
Net Length : No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPCL I Informative Signs pcs 2.00 135,416.80 67,708.40
SPCL II Warning Signs pcs 26.00 399,838.14 15,378.39
SPCL III Restrictive Signs pcs 3.00 43,943.49 14,647.83
SPCL IV Billboard Each 2.00 9,993.20 4.,996.60
612 Reflectorized Thermoplas-
tic Pavement Markings sq.m. 3,203.60 9,060,677.80 2,828.28

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,649,869.43


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,649,869.43
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,649,869.43
say P 10,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ESMERALDO B. BAYOT NESS S. VILLANUEVA


Engineer II Engineer IV
Assistant District Engineer
CHECKED & SUBMITTED BY:

APPROVED:
PRESCILA R. RAMOS
OIC, Chief -Maintenance Section

CARLITO C. JOSE
Engineer V
District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Repair/Rehab. Of Tagaytay-Batangas via Roadbed Width
Tuy Road Pavement Width 12.00 m to 12.60 m.
Project Number : Bridge Width
Location : Tagaytay City Cavite Type of Substructure
Appropriation : P10,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 60+330-Km. 61+300 (w/ exception) Number of Piers No. of Abuts
Source of Funds : MVUC Starting Date
Net Length : 827.50 lm. No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
201 Aggregate Base Course cu.m. 105.00 108,911.25 1,037.25
302 Bituminous Tack Coat M.T. 7.82 534,723.39 68,378.95
310 A Bit. Conc. Surf. Course Sq.M. 10,178.25 7,948,195.42 780.90
310 B Bit. Conc. Surf. Course Sq.M. 1,017.00 397,087.65 390.45
(Levelling Course)
612 Reflectorized Thermoplastic Pavement Markings
I Centerline sq.m. 206.85 585,447.55 2,830.30
II Edgeline sq.m. 146.45 414,548.69 2,830.65
SPCL I Billboard Unit 2.00 9,993.20 4,996.60

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,998,907.15


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,998,907.15
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,998,907.15
say P 10,000,000.00
PREPARED BY: APPROVED:

WENCESLAO R. ROBLEDO
Engineer II CARLITO C. JOSE
Engineer V
CHECKED BY: District Engineer

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section
BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Installation of Warning, Informative Signs Roadbed Width
& Pavement Markings along Naic Jct Caylabne Road Pavement Width
Project Number : Bridge Width
Location : Tagaytay City Cavite Type of Substructure
Appropriation : P15,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 48+213-Km. 69000 Number of Piers No. of Abuts
Source of Funds : Starting Date
Net Length : No. of Cal. Days to complete 60 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPL I Guide/Informative Signs pcs 6.00 399,638.28 66,606.38
SPL II Warning Sign pcs 52.00 787,211.88 15,138.69
SPL III Chevron Directional Sign pcs 150.00 2,124,172.50 14,161.15
SPL IV Traffic Instruction Sign pc 1.00 34,707.14 34,707.14
SPL V Billboard each 2.00 9,834.58 4,917.29
612 Ref. Thermoplastic Pave-
ment Markings sq.m., 4,003.00 11,141,669.99 2,783.33
602 (4) Guardrail Posts pcs 33.00 259,984.56 7,878.32
603 (3) Metal Guardrail lm 90.00 242,755.20 2,697.28

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 14,999,974.13


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 14,999,974.13
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 14,999,974.13
say P 15,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

NOEL R. PEREY NESS S. VILLANUEVA


Engineer II Engineer IV
Assistant District Engineer
CHECKED & SUBMITTED BY::
APPROVED:

PRESCILA R. RAMOS
OIC-Chief, Maint. Section CARLITO C. JOSE
Engineer V
District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Removal of Landslides along Tagaytay- Roadbed Width
Taal Lake Road Pavement Width
Project Number : Bridge Width
Location : Tagaytay City Cavite Type of Substructure
Appropriation : P 476,122.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 57+175-Km. 64+580 (intermittent section) Number of Piers No. of Abuts
Source of Funds : Regular Maintenance (MBA) Starting Date
Net Length : No. of Cal. Days to complete 30 c.d.
Description of Work % of Equipment Number Number
to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPCL I Clearing of Landslides & cu.m. 1,160.00 476,122.00 410.45
Fallen Trees

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 476,122.00


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 476,122.00
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 476,122.00
say P 476,122.00
PREPARED BY: RECOMMENDING APPROVAL:

ANTONINO C. ERNI NESS S. VILLANUEVA


Engineer Assistant Engineer IV
CHECKED BY: Assistant District Engineer
APPROVED:
WENCESLAO R. ROBLEDO
Engineer II CARLITO C. JOSE
SUBMITTED BY: Engineer V
District Engineer
PRESCILA R. RAMOS
Engineer III
OIC, Chief -Maintenance Section

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Improvement/Rehab. Of Cavite-Batangas Roadbed Width
Extension Road Pavement Width 7m
Project Number : Bridge Width
Location : Alfonso, Cavite Type of Substructure
Appropriation : P10,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 565+244-Km. 72+017 (w/ exception) Number of Piers No. of Abuts
Source of Funds : SARO No. A-06-06358 Starting Date
Net Length : : No. of Cal. Days to complete 60 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPCL I Billboard units 2.00 9,993.20 4,996.60
SPCL II Chevron pcs 48.00 689,589.60 14,366.45
602 (4) Guardrail Posts pcs 55.00 443,704.25 8,067.35
603 (3) Metal guardrails lm 150.00 405,900.00 2,706.00
612 Reflectorized Thermoplas-
tic Pavement Markings sq.m. 2,860.25 8,100,228.00 2,832.00

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,649,415.05


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,649,415.05
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead 350,000.00
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,999,415.05
say P 10,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ANTONINO C. ERNI
Engineering Assistant NESS S. VILLANUEVA
CHECKED BY: Engineer IV
Assistant District Engineer
WENCESLAO R. ROBLEDO
Engineer II
SUBMITTED BY: APPROVED:

PRESCILA R. RAMOS CARLITO C. JOSE


OIC-Chief, Maintenance Section Engineer V
District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Improvement/Rehab. Of Sta. Rosa Ulat Roadbed Width
Tagaytay Road Pavement Width 7m
Project Number : Bridge Width
Location : Tagaytay City and Silang Cavite Type of Substructure
Appropriation : P10,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 56+660-Km. 72+668 (w/ exception) Number of Piers No. of Abuts
Source of Funds : SARO No. A-06-06357 Starting Date
Net Length : : No. of Cal. Days to complete 60 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPCL I Billboard units 2.00 9,986.16 4,993.08
SPCL II Chevron pcs 48.00 689,589.60 14,366.45
602 (4) Guardrail Posts pcs 55.00 443,704.25 8,067.35
603 (3) Metal guardrails lm 150.00 405,900.00 2,706.00
612 Reflectorized Thermoplas-
tic Pavement Markings sq.m. 2,860.25 8,100,228.00 2,832.00

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,649,408.01


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,649,408.01
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead 350,000.00
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,999,408.01
say P 10,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ANTONINO C. ERNI
Engineering Assistant NESS S. VILLANUEVA
CHECKED BY: Engineer IV
Assistant District Engineer
WENCESLAO R. ROBLEDO
Engineer II
SUBMITTED BY: APPROVED:
PRESCILA R. RAMOS CARLITO C. JOSE
OIC-Chief, Maintenance Section Engineer V
District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Rehab/Improvement of Tagaytay via Roadbed Width
Laguna Road Pavement Width 6.00 m.
Project Number : Bridge Width
Location : Tagaytay City Cavite Type of Substructure
Appropriation : P 5,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 61+450-Km. 62+ 446 Number of Piers No. of Abuts
Source of Funds : MVUC Starting Date
Net Length : : 996 lm. No. of Cal. Days to complete 30 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
302 Bit. Tack Coat MT 4.15 286,098.34 68,939.36
310 Bit. Conc. Surface Course sq.m. 5,976.00 4,703,829.12 787.12
SPL I Billboard each 2.00 10,072.52 5,036.26

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 4,999,999.98


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 4,999,999.98
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 4,999,999.98
say P 5,000,000.00
PREPARED BY: APPROVED:

ESMERALDO B. BAYOT
Engineer II CARLITO C. JOSE
Engineer V
CHECKED BY: District Engineer

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section
BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Rehab/Improvement Of Tagaytay-Batangas Roadbed Width
via Tuy Road Pavement Width 7.00 m
Project Number : Bridge Width
Location : Tagaytay City, Cavite Type of Substructure
Appropriation : P 5,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 71+163.29 to km. 72+017 Number of Piers No. of Abuts
Source of Funds :MVUC Starting Date
Net Length : : 853.71 lm No. of Cal. Days to complete 30 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
302 Bit. Tack Coat MT 4.15 286,098.34 68,939.36
310 Bit. Conc. Surface Course sq.m. 5,976.00 4,703,829.12 787.12
SPL I Billboard each 2.00 10,072.52 5,036.26

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 4,999,999.98


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 4,999,999.98
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 4,999,999.98
say P 5,000,000.00
PREPARED BY: APPROVED:

ESMERALDO B. BAYOT
Engineer II CARLITO C. JOSE
Engineer V
CHECKED BY: District Engineer

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section
BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Application/Installation of Reflectorized Roadbed Width
Thermoplastic Pavement Markings, Road Signs, Guardrails
along Sta Rosa Ulat -Tagaytay Road Pavement Width 7.00 m
Project Number : Bridge Width
Location : Tagaytay City, Cavite Type of Substructure
Appropriation : P 5,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 59+- 660 to km. 62+406 Number of Piers No. of Abuts
Source of Funds :MVUC Starting Date
Net Length : No. of Cal. Days to complete 30 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

ESTIMATED COST OF PROPOSED WORK


Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
SPCL I Billboard units 2.00 10,072.50 5,036.25
SPCL II Chevron pcs 23.00 333,050.35 14,480.45
602 (4) Guardrail Posts pcs 56.00 455,392.00 8,132.00
603 (3) Metal guardrails lm 150.00 409,125.00 2,727.50
612 Reflectorized Thermoplas-
tic Pavement Markings sq.m. 1,258.50 3,592,262.40 2,854.40
SPCL III Warning Sign pcs 10.00 155,004.00 15,500.40
603 (3a) Steel End Guard pcs 10.00 40,808.50 4,080.85

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 4,995,714.75


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 4,995,714.75
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 4,995,714.75
say P 5,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

WENCESLAO R. ROBLEDO
Engineer II NESS S. VILLANUEVA
Assistant District Engineer
CHECKED & SUBMITTED BY:
APPROVED:

PRESCILA R. RAMOS
OIC, Chief -Maintenance Section CARLITO C. JOSE
Engineer V
District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Rehab/Improvement Of Indang Mendez Roadbed Width
Road, Mahabang Kahoy Pavement Width 6.10 m
Project Number : Bridge Width
Location : Indang, Cavite Type of Substructure
Appropriation : P 10,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 70+000 to km. 71+ 784 Number of Piers No. of Abuts
Source of Funds :MVUC Starting Date
Net Length : 1,784 kms. No. of Cal. Days to complete 60 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available
Shouldering 2.84%
Asphalt overlay 90.00%
Pavement Markings 7.06%
Billboard 0.10%

TOTAL 100%
ESTIMATED COST OF PROPOSED WORK
Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
201 Aggregate Base Course cu.m. 267.00 269,224.11 1,008.33
302 Bituminous Tack Coat M.T. 7.60 514,954.34 67,757.15
310 Bit. Conc. Surface Course sq.m. 10,882.40 8,499,698.52 781.05
(0.05 m thk)
612 Reflectorized Thermoplas-
tic pavement Markings sq.m. 247.12 706,129.20 2,882.16
SPL I Billboard each 2.00 9,993.20 4,996.60

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 9,999,999.37


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 9,999,999.37
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 9,999,999.37
say P 10,000,000.00
PREPARED BY: APPROVED:

NOEL R. PEREY
Engineer II CARLITO C. JOSE
Engineer V
CHECKED BY: District Engineer
PRESCILA R. RAMOS
OIC, Chief -Maintenance Section
BONIFACIO O. SEGUIT - CESO IV
SUBMITTED BY: Director V
Regional Director
NESS S. VILLANUEVA
Assistant District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Emergency Repair of Stone Masonry & Roadbed Width
Cover Canal at Indang Alfonso Road, Emergency Repair
of Damaged Pavement along Naic Diversion Road and Emer- Pavement Width
gency Repair of Collapsed Stone Masonry along Silang By
Pass Road
Project Number : Bridge Width
Location : Alfonso, Naic & Silang , Cavite Type of Substructure
Appropriation : P 417,301.45 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Number of Piers No. of Abuts
Source of Funds :MVUC - Regular Maintenance Starting Date
Net Length : No. of Cal. Days to complete 60 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

TOTAL 100%
ESTIMATED COST OF PROPOSED WORK
Item DESCRIPTION Unit Quantity Total
Unit Adj. Item
No. Cost Cost
A. EMERGENCY REPAIR OF STONE MASONRY & COVER CANAL AT INDANG ALFONSO ROAD
505 Stone Masonry cu.m. 47.50 150,200.65 3,168.79
SPL I Repair of Canal Cover cu.m. 7.50 101,901.75 13,586.90
B. EMERGENCY REPAIR OF DAMAGED PAVEMENT ALONG NAIC DIVERSION ROAD
SPL I Repair of Damaged Conc.
Slab sq.m. 8.82 41,411.75 4,695.21
C. EMERGENCY REPAIR OF STONE MASONRY AT SILANG BY PASS ROAD
505 Stone Masonry cu.m. 39.50 118,120.80 2,990.40
104 Embankment cu.m. 14.00 5,666.50 404.75

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 417,301.45


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 417,301.45
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 417,301.45
say P 417,301.45
PREPARED BY: RECOMMENDING APPROVAL:
NOEL R. PEREY/WENCESLAO R. ROBLEDO NESS S. VILLANUEVA
Engineer II Engineer IV
Assistant District Engineer
CHECKED & SUBMITTED BY::
APPROVED:

PRESCILA R. RAMOS
OIC-Chief, Maint. Section CARLITO C. JOSE
Engineer V
District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Asphalt Overlay along Indang Alfonso Roadbed Width 6-12 m.
via Luksuhin Road Pavement Width:
Project Number : Bridge Width
Location : Indang , Cavite Type of Substructure
Appropriation : P 1,000,000.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Km. 56+278-Km. 56+380 Number of Piers No. of Abuts
Source of Funds :MVUC Starting Date
Net Length : No. of Cal. Days to complete 30 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

TOTAL 100%
ESTIMATED COST OF PROPOSED WORK
Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
302 Bituminous Tack Coat M.T. 0.76 53,223.35 70,030.72
310 Bituminous Concrete Sq.m. 1,092.80 873,628.03 799.44
Surface Course
612 Reflectorized Thermo- Sq.m. 23.40 67,601.43 2,888.95
plastic Pavement Markings
SPL I Project Sign each 1.00 5,117.58 5,117.58

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 999.570.39


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 999,570.39
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 999,570.39
say P 1,000,000.00
PREPARED BY: RECOMMENDING APPROVAL:

ESMERALDO B. BAYOT NESS S. VILLANUEVA


Engineer II Engineer IV
Assistant District Engineer
CHECKED & SUBMITTED BY::
APPROVED:

PRESCILA R. RAMOS
OIC-Chief, Maint. Section CARLITO C. JOSE
Engineer V
District Engineer

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Repair/Maintenance of Various National Roadbed Width
Roads in the 3rd District of Cavite Pavement Width
Project Number : Bridge Width
Location : Silang and Tagaytay , Cavite Type of Substructure
Appropriation : P 498,200.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Number of Piers No. of Abuts
Source of Funds :MVUC - Regular Maintenance Starting Date
Net Length : No. of Cal. Days to complete 10 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

TOTAL 100%
ESTIMATED COST OF PROPOSED WORK
Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
I Patching Potholes on Bi- sq.m. 14,572.00 498,070.96 34.18
tuminous Pavement

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 498,070.96


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 498,070.96
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 498,070.96
say P 498,200.00
PREPARED BY: RECOMMENDING APPROVAL:
GLORIA M. MARASIGAN NESS S. VILLANUEVA
Draftsman II Engineer IV
Assistant District Engineer
CHECKED BY:
APPROVED:

WENCESLAO R. ROBLEDO
Engineer II CARLITO C. JOSE
Engineer V
SUBMITTED BY: District Engineer

PRESCILA R. RAMOS
OIC-Chief, Maint. Section

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Repair/Maintenance of Stone Masonry w/ Roadbed Width
Parapet Wall along Brgy San Jose (Tagaytay-Taal Lake Road) Pavement Width
Project Number : Bridge Width
Location : Tagaytay , Cavite Type of Substructure
Appropriation : P 181,000.00 Type of Superstructure
Classification : National Road Number of Funds
Limits : km. 59+720 Number of Piers No. of Abuts
Source of Funds : For funding Starting Date
Net Length : 5 lm. No. of Cal. Days to complete 7 c.d.

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available

TOTAL 100%
ESTIMATED COST OF PROPOSED WORK
Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
505 Stone Msonry cu.m. 56.00 176,862.00 3,158.25
104 Embankment cu.m. 10.00 4,132.00 413.20

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 180,994.00


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 180,994.00
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 180,994.00
say P 181,000.00
PREPARED BY: RECOMMENDING APPROVAL:
ANTONINO C. ERNI NESS S. VILLANUEVA
Engineering Assistant Engineer IV
Assistant District Engineer
CHECKED BY:
APPROVED:

WENCESLAO R. ROBLEDO
Engineer II CARLITO C. JOSE
Engineer V
SUBMITTED BY: District Engineer

PRESCILA R. RAMOS
OIC-Chief, Maint. Section

Republic of the Philippines


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Region IV - A
CAVITE SUB-DISTRICT ENGINEERING OFFICE
Tagaytay City

PROGRAM WORK/BUDGET COST FOR ROADS AND BRIDGES


Name of Project : Sealing of cracks on Concrete Pavement Roadbed Width
along various National Roads in the 3rd District of Cavite Pavement Width
Project Number : Bridge Width
Location : Various Nationalk roads Type of Substructure
Appropriation : P 738,400.00 Type of Superstructure
Classification : National Roads Number of Funds
Limits : Number of Piers No. of Abuts
Source of Funds : Roadside maint. Fund Starting Date
Net Length : No. of Cal. Days to complete

Description of Work % of Equipment Number Number


to be Done Total Description Needed Available
Sealing of cracks 100.00%

TOTAL 100%
ESTIMATED COST OF PROPOSED WORK
Item DESCRIPTION Unit Quantity Total Unit Adj. Item
No. Cost Cost
I Sealing of cracks on lm 31,623.00 738,397.05 23.35
Concrete pavement

BREAKDOWN OF ESTIMATED % of A. Direct of Sub - Total P 738,397.05


EXPENDITURE Total B. Mob./Demob.
1. Labor ( Man - days ) C. Overhead, Contigencies
2. Materials and Misc.
3. Rental of Equipment D. Contractor's Profit
4. Fuel, Oil, Spare Parts E. Tax Contractor's Profit
and Maintenance of F. Total Construction Cost P 738,397.05
Equipment G. Adjustment Factor
5. Cost of Right of Way H. Eng'g. & Administration
6. Overhead Overhead
TOTAL I. Provision of Price Escalation
J. Total Estimated Cost P 738,397.05
say P 738,400.00
PREPARED BY: RECOMMENDING APPROVAL:

GLORIA M. MARASIGAN NESS S. VILLANUEVA


Draftsman II Engineer IV
Assistant District Engineer
CHECKED BY:
APPROVED:

NOEL R. PEREY/WENCESLAO R. ROBLEDO


Engineer II CARLITO C. JOSE
Engineer V
SUBMITTED BY: District Engineer

PRESCILA R. RAMOS
OIC-Chief, Maint. Section
DETAILED ESTIMATE

Local Infrastructure Program(LIP) - Multipurpose / Facilities, Construction of Hospital Building (Phase II),
Poblacion 17, Tagaytay Cavite

Item B.5 - Project Billboard/Signboard

Quantity = 1.00 each

Equipment

Minor tools 40.20


40.20

Labor

1 Construction Foreman @ 101.43 /hr x 1 hr 101.43


1 Skilled Laborers @ 73.65 /hr x 1 hr 73.65
4 Laborer @ 56.72 /hr x 1 hr 226.88
401.96
Materials

1 pc 4 x 8 Tarpaulin @ 800.00 /pc 800.00


1 pc 1/2 x 4 x 8 Marine Plywood @ 624.00 /pc 624.00
42 bdft Form lumber (Coco) @ 20.00 /bdft 840.00
0.5 kg CWN Asst. @ 60.00 /kg 30.00
2,294.00

Direct Cost 2,736.16


OCM 328.34
Profit 218.89
Sub-Total 3,283.39
VAT 547.23
Item Cost 3,390.10
Unit Cost 3,390.10
Adj. Item Cost 3,390.10
Item B. 7(1) - Occupational Safety and Health Program

Quantity = 16.00 mos.

Labor

1 Safety Officer @ 73.65 /hr x 140 hrs 10,311.00


1 Medical Aider @ 56.72 /hr x 140 hrs 7,940.80
18,251.80
Materials

1 ls PPE's 243,046.87
1 set PPE Signage(4'x8') @ 506.37 /set 506.37
1 set Safety First(4'x4') @ 270.87 /set 270.87
36 sets Warning Signs(2'x3') @ 123.68 /set 4,452.48
1 roll Caution Tape, 1000ft @ 800.00 /roll 800.00
9 rolls Safety Net(1/8" x 2.70m x 90m) @ 3,500.00 /roll 31,500.00
Misc (medicines) 5,920.80
286,497.39

Direct Cost 304,749.19


OCM 36,569.90
Profit 24,379.94
Sub-Total 365,699.03
VAT 60,949.84
Item Cost 345,585.60
Unit Cost 21,599.10
Adj. Item Cost 345,585.60
Item B. 9 - Mobilization/Demobilization

Quantity = 1.00 ls

Equipment

1 lot 440,775.00
440,775.00

Direct Cost 440,775.00


OCM
Profit
Sub-Total 440,775.00
VAT 22,038.75
Item Cost 462,813.75
Unit Cost 462,813.75
Adj. Item Cost 462,813.75
Item 803(1)a - Structure Excavation, Common Soil

Quantity = 283.59 cum

Equipment

1 Backhoe @ 1,537.00 /hr x 14.18 hrs 21,794.66


1 Dumptruck @ 1,420.00 /hr x 14.18 hrs 20,135.60
Minor Tools (10% of the Labor) 385.11
42,315.37
Labor

1 Construction Foreman @ 101.43 /hr x 14.18 hrs 1,438.28


3 Laborers @ 56.72 /hr x 14.18 hrs 2,412.87
3,851.15

Direct Cost 46,166.52


OCM 5,539.98
Profit 3,693.32
Sub-Total 55,399.82
VAT 9,233.30
Item Cost 57,200.10
Unit Cost 201.70
Adj. Item Cost 57,200.10
ITEM 804(1)a - Embankment, Forms Structures Excavation

Quantity = 0.63 cum

Equipment

1 Plate Compactor @ 123.00 /hr x 0.26 hrs 31.98


31.98
Labor

1 Construction Foreman @ 101.43 /hr x 0.53 hrs 53.76


3 Laborer @ 56.72 /hr x 0.53 hrs 90.18
143.94

Direct Cost 175.92


OCM 21.11
Profit 14.07
Sub-Total 211.11
VAT 35.18
Item Cost 884.43
Unit Cost 1,403.85
Adj. Item Cost 884.43
Item 900(1)c1 - Structural Concrete (Retaining Wall)

Quantity = 53.60 cum

Equipment

Pumpcrete @ /hr x hrs 15,000.00


2 Concrete Vibrator @ 91.25 /hr x 20.34 hrs 3,712.05
18,712.05
Labor

1 Construction Foreman @ 101.43 /hr x 20.34 hrs 2,063.09


2 Skilled Laborer @ 73.65 /hr x 20.34 hrs 2,996.08
6 Laborer @ 56.72 /hr x 20.34 hrs 6,922.11
11,981.28
Materials

56.28 cum Ready Mixed Concrete @ 4,250.00 /cum 239,190.00


(4kpsi @ 28days) 239,190.00

Direct Cost 269,883.33


OCM 32,386.00
Profit 21,590.67
Sub-Total 323,859.99
VAT 53,976.67
Item Cost 334,385.21
Unit Cost 6,238.53
Adj. Item Cost 334,385.21
Item 900(1)c2 - Structural Concrete (Footings and Slab on Fill)

Quantity = 74.34 cum

Equipment

Pumpcrete @ /hr x hrs 15,000.00


2 Concrete Vibrator @ 91.25 /hr x 22.39 hrs 4,086.18
19,086.18
Labor

1 Construction Foreman @ 101.43 /hr x 22.39 hrs 2,271.02


2 Skilled Laborer @ 73.65 /hr x 22.39 hrs 3,298.05
6 Laborer @ 56.72 /hr x 22.39 hrs 7,619.76
13,188.83
Materials

78.06 cum Ready Mixed Concrete @ 4,250.00 /cum 331,755.00


(4kpsi @ 28days) 331,755.00

Direct Cost 364,030.00


OCM 43,683.60
Profit 29,122.40
Sub-Total 436,836.01
VAT 72,806.00
Item Cost 451,034.90
Unit Cost 6,067.19
Adj. Item Cost 451,034.90
Item 900(1)c3 - Structural Concrete (Footing the Beam)

Quantity = 4.73 cum

Equipment

Pumpcrete @ /hr x hrs 15,000.00


2 Concrete Vibrator @ 91.25 /hr x 11.79 hrs 2,151.68
17,151.68
Labor

1 Construction Foreman @ 101.43 /hr x 11.79 hrs 1,195.86


2 Skilled Laborer @ 73.65 /hr x 11.79 hrs 1,736.67
6 Laborer @ 56.72 /hr x 11.79 hrs 4,012.37
6,944.90
Materials

4.97 cum Ready Mixed Concrete @ 4,250.00 /cum 21,122.50


(4kpsi @ 28days) 21,122.50

Direct Cost 45,219.07


OCM 5,426.29
Profit 3,617.53
Sub-Total 54,262.89
VAT 9,043.81
Item Cost 35,903.87
Unit Cost 7,590.67
Adj. Item Cost 35,903.87
Item 900(1)c4 - Structural Concrete (Columns)

Quantity = 52.11 cum

Equipment

Pumpcrete @ /hr x hrs 15,000.00


2 Concrete Vibrator @ 91.25 /hr x 55.03 hrs 10,042.98
25,042.98
Labor

1 Construction Foreman @ 101.43 /hr x 55.03 hrs 5,581.69


2 Skilled Laborer @ 73.65 /hr x 55.03 hrs 8,105.92
6 Laborer @ 56.72 /hr x 55.03 hrs 18,727.81
32,415.42
Materials

54.71 cum Ready Mixed Concrete @ 4,250.00 /cum 232,517.50


(4kpsi @ 28days) 232,517.50

Direct Cost 289,975.90


OCM 34,797.11
Profit 23,198.07
Sub-Total 347,971.08
VAT 57,995.18
Item Cost 359,332.84
Unit Cost 6,895.66
Adj. Item Cost 359,332.84
Item 900(1)c5 - Structural Concrete (Suspended Slab)

Quantity = 448.42 cum

Equipment

Pumpcrete @ /hr x hrs 15,000.00


2 Concrete Vibrator @ 91.25 /hr x 106.24 hrs 19,388.80
34,388.80
Labor

1 Construction Foreman @ 101.43 /hr x 473.52 hrs 48,029.13


2 Skilled Laborer @ 73.65 /hr x 473.52 hrs 69,749.50
6 Laborer @ 56.72 /hr x 473.52 hrs 161,148.33
278,926.96
Materials

470.84 cum Ready Mixed Concrete @ 4,250.00 /cum 2,001,070.00


(4kpsi @ 28days) 2,001,070.00

Direct Cost 2,314,385.76


OCM 277,726.29
Profit 185,150.86
Sub-Total 2,777,262.91
VAT 462,877.15
Item Cost 2,867,524.83
Unit Cost 6,394.73
Adj. Item Cost 2,867,524.83
Item 900(1)c6 - Structural Concrete (Beans and Grinder)

Quantity = 215.52 cum

Equipment

Pumpcrete @ /hr x hrs 15,000.00


2 Concrete Vibrator @ 91.25 /hr x 227.58 hrs 41,533.35
56,533.35
Labor

1 Construction Foreman @ 101.43 /hr x 227.58 hrs 23,083.44


2 Skilled Laborer @ 73.65 /hr x 227.58 hrs 33,522.53
6 Laborer @ 56.72 /hr x 227.58 hrs 77,450.03
134,056.00
Materials

226.30 cum Ready Mixed Concrete @ 4,250.00 /cum 961,775.00


(4kpsi @ 28days) 961,775.00

Direct Cost 1,152,364.35


OCM 138,283.72
Profit 92,189.15
Sub-Total 1,382,837.22
VAT 230,472.87
Item Cost 1,427,779.05
Unit Cost 6,624.81
Adj. Item Cost 1,427,779.05
Item 902(1)a - Reinforcing Steel (Deformed), Grade 40

Quantity = 171,282.93 kgs


Equipment:

1 Bar Cutter @ 219.75 /hr x 663.40 hrs 145,782.15


1 Bar Bender @ 351.50 /hr x 663.40 hrs 233,185.10
378,967.25
Labor

1 Construction Foreman @ 101.43 /hr x 1326.81 hrs 134,578.34


3 Steelman @ 73.65 /hr x 1326.81 hrs 293,158.67
12 Laborer @ 56.72 /hr x 1326.81 hrs 903,079.96
1,330,816.97
Materials

104 pcs 16mm dia x 6.00m RSB = 984.88 kgs


105 pcs 25mm dia x 6.00m RSB = 2,427.60 kgs
42 pcs 16mm dia x 7.50m RSB = 497.20 kgs
14 pcs 10mm dia x 7.50m RSB = 64.75 kgs
64 pcs 20mm dia x 9.00m RSB = 1,420.16 kgs
165 pcs 10mm dia x 6.00m RSB = 610.50 kgs
300 pcs 10mm dia x 7.50m RSB = 1,386.00 kgs
10 pcs 10mm dia x 10.50m RSB = 64.70 kgs
482 pcs 16mm dia x 6.00m RSB = 4,564.54 kgs
1012 pcs 16mm dia x 7.50m RSB = 11,982.08 kgs
193 pcs 25mm dia x 6.00m RSB = 4,462.16 kgs
1388 pcs 25mm dia x 7.50m RSB = 40,113.20 kgs
80 pcs 25mm dia x 10.50m RSB = 3,236.80 kgs
1786 pcs 10mm dia x 6.00m RSB = 6,608.20 kgs
3215 pcs 10mm dia x 6.00m RSB = 11,895.50 kgs
9008 pcs 12mm dia x 7.50m RSB = 59,953.32 kgs
3000 pcs 10mm dia x 6.00m RSB = 11,100.00 kgs
644 pcs 10mm dia x 7.50m RSB = 2,975.28 kgs
300 pcs 10mm dia x 6.00m RSB = 1,110.00 kgs
498 pcs 16mm dia x 6.00m RSB = 4,716.06 kgs
300 pcs 10mm dia x 6.00m RSB = 1,110.00 kgs
171,282.93 kgs

171,282.93 kgs Reinforcing Steel Bar, Grade 40 @ 35.43 /kg 6,068,554.21


2570 kgs #16 GI Tie Wire @ 70.00 /kg 179,900.00
6,248,454.21

Direct Cost 7,958,238.43


OCM 954,988.61
Profit 636,659.07
Sub-Total 9,549,886.11
VAT 1,591,647.69
Item Cost 9,860,758.28
Unit Cost 57.57
Adj. Item Cost 9,860,758.28

Item 903(2) - Forms and Falseworks

Quantity = 2,987.99 sq.m.

Equipment
Rental Basis
120 H-Frame 1.7m x 1.2m set @ 6.08 /hr x 99.21 hr 72,383.62
2 pcs H-Frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
186 Shoring jack, 3.8m full extension @ 4.50 /hr x 99.21 hr 83,038.77
240 Adjustable U-head Jack, 0.6m @ 0.85 /hr x 99.21 hr 20,238.84
240 Adjustable Base Jack, 0.6m @ 0.85 /hr x 99.21 hr 20,238.84
186 1-1/2 GI pipe x 6.0m @ 2.50 /hr x 99.21 hr 46,132.65
48 1-1/2 GI pipe x 3.0m @ 1.25 /hr x 99.21 hr 5,952.60
96 1-1/2 GI pipe x 4.0m @ 1.75 /hr x 99.21 hr 16,667.28
648 1-1/2 GI pipe x 1.0m @ 0.50 /hr x 99.21 hr 32,144.04
834 Tie rod x 0.60m @ 1.00 /hr x 99.21 hr 82,741.14
1674 Round wing nut @ 0.15 /hr x 99.21 hr 24,911.63
404,449.41
Labor
Installation
1 Construction Foreman @ 101.43 /hr x 664.00 hrs 67,349.52
4 Skilled Laborer @ 73.65 /hr x 664.00 hrs 195,614.40
6 Laborer @ 56.72 /hr x 664.00 hrs 225,972.48
Stripping
1 Construction Foreman @ 101.43 /hr x 371.84 hrs 37,715.73
6 Laborer @ 56.72 /hr x 371.84 hrs 126,544.59
653,196.72
Materials
1000 pcs 3/4" x 4' x 8' Phenolic Plywood @ 1,200.00 /pc 1,200,000.00
2700.00 bdft 1mm thk Rib Type Steel Decking @ 621.00 /bdft 1,676,700.00
181600.00 bdft Form lumber (4 uses) @ 45.00 /bdft 8,172,000.00
700.00 bdft 1mm thk Rib Type Steel Decking @ 60.00 /bdft 42,000.00
11,090,700.00

Direct Cost 12,148,346.13


OCM 1,214,834.61
Profit 971,867.69
Sub-Total 14,335,048.43
VAT 2,186,702.30
Item Cost 15,051,800.92
Unit Cost 5,037.43
Adj. Item Cost 15,051,800.92

ITEM 1027(1) - Cement Plaster Finished

Quantity = 18,700.00 sqm

Equipment

Minor Tools 124,826.70


124,826.70
Labor

1 Construction Foreman @ 101.43 /hr x 2624.56 hrs 266,209.12


2 Mason @ 73.65 /hr x 2624.56 hrs 386,597.69
4 Laborer @ 56.72 /hr x 2624.56 hrs 595,460.17
1,248,266.98
Materials

6,171.00 bag Portland Cement @ 220.00 /bags 1,357,620.00


505.00 cum White Sand @ 800.00 /cum 404,000.00
1,761,620.00

Direct Cost 3,134,713.68


OCM 376,165.64
Profit 250,777.09
Sub-Total 3,761,656.42
VAT 626,942.74
Item Cost 3,883,990.00
Unit Cost 207.70
Adj. Item Cost 3,883,990.00
Item 1046(2)a1 - CHB Non Load Bearing (Including Reinforcing Steel), 100 mm

Quantity = 850.00 sqm

Equipment

1.0 Bagger Mixer @ 172.00 /hr x 222.22 hrs 38,221.84


Minor Tools (10% of the Labor) 9,308.57
47,530.41

Labor

1 Construction Foreman @ 101.43 /hr x 222.22 hrs 22,539.77


2 Mason @ 73.65 /hr x 222.22 hrs 32,733.01
3 Laborer @ 56.72 /hr x 222.22 hrs 37,812.96
93,085.74
Materials

11,475.00 pcs 4" CHB @ 9.00 /pc 103,275.00


770.00 bag Portland Cement @ 220.00 /bag 169,400.00
64.50 cum White Sand @ 800.00 /cum 51,600.00
2,242.20 kgs 10mm dia RSB x 6.0m @ 35.43 /kg 79,441.15
22.00 kgs # 16 GI Tie Wire @ 70.00 /kg 1,540.00
405,256.15

Direct Cost 545,872.30


OCM 65,504.68
Profit 43,669.78
Sub-Total 655,046.75
VAT 109,174.46
Item Cost 676,336.50
Unit Cost 795.69
Adj. Item Cost 676,336.50

Item 1046(2)a2 - CHB Non Load Bearing (Including Reinforcing Steel), 150 mm

Quantity = 12,385.81 sqm

Equipment

1.0 Bagger Mixer @ 172.00 /hr x 3894.91 hrs 669,924.52


Minor Tools (10% of the Labor) 163,153.88
833,078.40

Labor
1 Construction Foreman @ 101.43 /hr x 3894.91 hrs 395,060.72
2 Mason @ 73.65 /hr x 3894.91 hrs 573,720.24
3 Laborer @ 56.72 /hr x 3894.91 hrs 662,757.89
1,631,538.85
Materials

167,209.00 pcs 6" CHB @ 12.00 /pc 2,006,508.00


17,365.00 bag Portland Cement @ 220.00 /bag 3,820,300.00
520.00 cum White Sand @ 800.00 /cum 416,000.00
32,693.20 kgs 10mm dia RSB x 6.0m @ 35.43 /kg 1,158,320.08
322.00 kgs # 16 GI Tie Wire @ 70.00 /kg 22,540.00
7,423,668.08
Direct Cost 9,888,285.33
OCM 1,186,594.24
Profit 791,062.83
Sub-Total 11,865,942.40
VAT 1,977,657.07
Item Cost 12,251,547.82
Unit Cost 989.16
Adj. Item Cost 12,251,547.82

ITEM 1003(1)a1 - Ceiling, 4.50mm Fiber Cement Board

Quantity = 3,137.92 cum

Equipment

2 Electric Drill @ 25.00 /hr x 2524.47 hrs 126,223.50


2 Edger @ 25.00 /hr x 2524.47 hrs 126,223.50
252,447.00
Labor

1 Construction Foreman @ 101.43 /hr x 2524.47 hrs 256,056.99


2 Skilled Laborer @ 73.65 /hr x 2524.47 hrs 371,854.43
3 Laborer @ 56.72 /hr x 2524.47 hrs 429,563.82
1,057,475.24
Materials

1412.00 pcs 4.5mm Fiber Cement Ceiling Board @ 425.00 /pc 600,100.00
1800.00 pcs 12mm x 50mm x 3.6m x .80mm @ 220.00 /pc 396,000.00
Metal Carrying Channel
941.37 pcs 12mm x 38mm x 5m x .80mm @ 225.00 /pc 211,808.25
Metal Furring Channel
502.00 pcs Wall Angle (3.0m) @ 35.00 /pc 17,570.00
2610.00 pcs Preformed Wire Clip @ 6.00 /pc 15,660.00
2542.00 kg Rod Suspension Hanger @ 35.10 /kg 89,224.20
2610.00 pcs Adjustment Spring @ 6.00 /pc 15,660.00
4800.00 pcs Metal Furring Clip @ 6.00 /pc 28,800.00
35740.91 pcs Blind Revits @ 1.00 /pc 35,740.91
22.00 kg 1" Concrete Nails @ 90.00 /kg 1,980.00
75.00 pcs Drill Bits @ 75.00 /pc 5,625.00
1,418,168.36

Direct Cost 2,728,090.60


OCM 327,370.87
Profit 218,247.25
Sub-Total 3,273,708.72
VAT 545,618.12
Item Cost 3,380,104.67
Unit Cost 1,077.18
Adj. Item Cost 3,380,104.67

ITEM 1003(1)e1 - Ceiling, Gypsum Board on Metal Frame

Quantity = 1,090.72 sqm

Equipment

2 Electric Drill @ 25.00 /hr x 813.97 hrs 40,698.50


Minor Tools (10% of the Labor) 23,484.66
64,183.16
Labor

1 Construction Foreman @ 101.43 /hr x 813.97 hrs 82,560.98


1 Skilled Laborer @ 73.65 /hr x 813.97 hrs 59,948.89
2 Laborer @ 56.72 /hr x 813.97 hrs 92,336.76
234,846.62
Materials

400.00 pcs Gypsum Board @ 425.00 /pc 170,000.00


393.00 pcs Metal Carrying Channel @ 220.00 /pc 86,460.00
250.00 pcs Metal Furring Channel @ 225.00 /pc 56,250.00
260.00 pcs Wall Angle (3.0m) @ 35.00 /pc 9,100.00
6544.00 pcs Channel Clip @ 6.00 /pc 39,264.00
1091.00 pcs Rod Suspension Hanger @ 35.10 /pc 38,294.10
15270.00 pcs Blind Revits @ 1.00 /pc 15,270.00
4363.00 pcs Metal Screw @ 10.00 /pc 43,630.00
50.00 pcs Drill Bits @ 75.00 /pc 3,750.00
462,018.10

Direct Cost 761,047.89


OCM 91,325.75
Profit 60,883.83
Sub-Total 913,257.46
VAT 152,209.58
Item Cost 942,938.35
Unit Cost 864.51
Adj. Item Cost 942,938.35

ITEM 1021(1)a - Cement Floor Finished, Plain

Quantity = 2,068.90 sqm

Equipment

Minor Tools 12,004.34


12,004.34
Labor

1 Construction Foreman @ 101.43 /hr x 347.71 hrs 35,268.23


1 Skilled Laborer @ 73.65 /hr x 347.71 hrs 25,608.84
3 Laborer @ 56.72 /hr x 347.71 hrs 59,166.33
120,043.40
Materials

1,502.00 bag Portland Cement @ 220.00 /bags 330,440.00


114.00 cum White Sand @ 800.00 /cum 91,200.00
421,640.00
Direct Cost 553,687.74
OCM 66,442.53
Profit 44,295.02
Sub-Total 664,425.29
VAT 110,737.55
Item Cost 686,026.55
Unit Cost 331.59
Adj. Item Cost 686,026.55

ITEM 1021(3) - Floor Topping, Plain

Quantity = 5,341.82 sqm

Equipment

Minor Tools 28,177.45


28,177.45
Labor

1 Construction Foreman @ 101.43 /hr x 816.17 hrs 82,784.12


1 Skilled Laborer @ 73.65 /hr x 816.17 hrs 60,110.92
3 Laborer @ 56.72 /hr x 816.17 hrs 138,879.49
281,774.53
Materials

3,702.00 bag Portland Cement @ 220.00 /bags 814,440.00


294.00 cum White Sand @ 800.00 /cum 235,200.00
1,049,640.00

Direct Cost 1,359,591.98


OCM 163,151.04
Profit 108,767.36
Sub-Total 1,631,510.38
VAT 271,918.40
Item Cost 1,684,542.94
Unit Cost 315.35
Adj. Item Cost 1,684,542.94

ITEM 1016(1)a - Waterproofing Cement Base

Quantity = 2,267.82 sqm

Equipment

Minor Tools 41,756.78


41,756.78
Labor

1 Construction Foreman @ 101.43 /hr x 1209.5 hrs 122,679.59


1 Skilled Laborer @ 73.65 /hr x 1209.5 hrs 89,079.68
3 Laborer @ 56.72 /hr x 1209.5 hrs 205,808.52
417,567.78
Materials
2,381.21 sqm Cement Base Waterproofing @ 260.00 /sqm 619,114.60
619,114.60

Direct Cost 1,078,439.16


OCM 129,412.70
Profit 86,275.13
Sub-Total 1,294,126.99
VAT 215,687.83
Item Cost 1,336,176.87
Unit Cost 589.19
Adj. Item Cost 1,336,176.87

ITEM 1018(1) - Glazed Tiles and Trims

Quantity = 3,272.92 sqm

Equipment:

Minor Tools 180,616.96


180,616.96
Labor

1 Construction Foreman @ 101.43 /hr x 2397.74 hrs 243,202.77


5 Skilled Laborers @ 73.65 /hr x 2397.74 hrs 882,967.76
5 Laborer @ 56.72 /hr x 2397.74 hrs 679,999.06
1,806,169.59
Materials

3,436.57 sqm Glazed Tiles (600x600mm Granite) @ 833.33 /sqm 2,863,796.88


1,064.00 bags Portland Cement @ 220.00 /bags 234,080.00
85.10 cum White Sand @ 800.00 /cum 68,080.00
409.12 bags ABC Tile Grout @ 88.00 /bags 36,002.56
468.03 bags Tile Adhesive @ 300.00 /bags 140,409.00
Consumables 100,271.05
3,442,639.49

Direct Cost 5,429,426.03


OCM 651,531.12
Profit 434,354.08
Sub-Total 6,515,311.24
VAT 1,085,885.21
Item Cost 6,727,061.58
Unit Cost 2,055.37
Adj. Item Cost 6,727,061.58

ITEM 1018(4) - Synthetic Granite Tiles

Quantity = 1,120.52 sqm

Equipment:

Minor Tools 43,285.73


43,285.73
Labor

1 Construction Foreman @ 101.43 /hr x 574.63 hrs 58,284.72


5 Skilled Laborers @ 73.65 /hr x 574.63 hrs 211,607.50
5 Laborer @ 56.72 /hr x 574.63 hrs 162,965.07
432,857.29
Materials

1,176.55 sqm Unglazed Tiles @ 833.33 /sqm 980,454.41


(600mm x 600mm Granite)
364.17 bags Portland Cement @ 220.00 /bags 80,117.40
29.13 cum White Sand @ 800.00 /cum 23,304.00
140.10 bags Tile Grout @ 88.00 /bags 12,328.80
Consumables 100,271.05
1,196,475.66

Direct Cost 1,672,618.68


OCM 200,714.24
Profit 133,809.49
Sub-Total 2,007,142.41
VAT 334,523.74
Item Cost 1,986,625.93
Unit Cost 1,772.95
Adj. Item Cost 1,986,625.93

ITEM 1026(1) - Peable Washout

Quantity = 420.70 sqm

Equipment:

Minor Tools 6,800.13


6,800.13
Labor
1 Construction Foreman @ 101.43 /hr x 235.69 hrs 23,906.04
1 Skilled Laborers @ 73.65 /hr x 235.69 hrs 17,358.57
2 Laborer @ 56.72 /hr x 235.69 hrs 26,736.67
68,001.28
Materials

364.17 bags Portland Cement @ 220.00 /bags 80,117.40


29.13 cum White Sand @ 800.00 /cum 23,304.00
140.10 bags Pea Gravel @ 88.00 /bags 12,328.80
Consumables 3,472.51
119,222.71

Direct Cost 194,024.12


OCM 23,282.89
Profit 15,521.93
Sub-Total 232,828.94
VAT 38,804.82
Item Cost 240,396.39
Unit Cost 571.42
Adj. Item Cost 240,396.39

ITEM 1018(3) - Granite Tiles, Slab (Lavatory Counter)

Quantity = 6.40 sqm

Equipment:

Minor Tools 103.58


103.58
Labor

1 Construction Foreman @ 101.43 /hr x 3.59 hrs 364.13


1 Skilled Laborers @ 73.65 /hr x 3.59 hrs 264.40
2 Laborer @ 56.72 /hr x 3.59 hrs 407.25
1,035.79
Materials

5.00 bags Portland Cement @ 220.00 /bags 1,100.00


0.25 cum White Sand @ 800.00 /cum 200.00
6.72 bags Granite Slab 3/4" @ 3,200.00 /bags 21,504.00
Consumables 56.74
22,860.74

Direct Cost 24,000.11


OCM 2,880.01
Profit 1,920.01
Sub-Total 28,800.13
VAT 4,800.02
Item Cost 29,736.13
Unit Cost 4,646.27
Adj. Item Cost 29,736.13

ITEM 1100(1)a - 15mm dia Rigid Steel Conduit (RSC)

Quantity = 3,711.00 length

Equipment:
Minor Tools 64,531.96
64,531.96
Labor

1 Construction Foreman @ 101.43 /hr x 2783.95 hrs 282,376.05


1 Skilled Laborers @ 73.65 /hr x 2783.95 hrs 205,037.92
1 Laborer @ 56.72 /hr x 2783.95 hrs 157,905.64
645,319.61
Materials

3,711.00 length 15mm dia x 3.0m RSC @ 180.00 /length 667,980.00


Consumables 33,399.00
701,379.00

Direct Cost 1,411,230.57


OCM 169,347.67
Profit 112,898.45
Sub-Total 1,693,476.69
VAT 282,246.11
Item Cost 1,748,511.87
Unit Cost 471.17
Adj. Item Cost 1,748,511.87

ITEM 1100(7)a1 - Conduit Coupling, RSC, 15mm Ø

Quantity = 3,711.00 length

Equipment:
Minor Tools 17,204.20
17,204.20
Labor

1 Construction Foreman @ 101.43 /hr x 742.20 hrs 75,281.35


1 Skilled Laborers @ 73.65 /hr x 742.20 hrs 54,663.03
1 Laborer @ 56.72 /hr x 742.20 hrs 42,097.58
172,041.96
Materials

2,474.00 pcs Conduit Coupling, RSC, 15mm Ø @ 15.00 /pcs 37,110.00


1,237.00 pcs Coupling Conduit Elbow @ 15.00 /pcs 18,555.00
RSC, 15mm Ø
Consumables 2,783.25
58,448.25

Direct Cost 247,694.41


OCM 29,723.33
Profit 19,815.55
Sub-Total 297,233.29
VAT 49,538.88
Item Cost 306,899.70
Unit Cost 82.70
Adj. Item Cost 306,899.70

ITEM 1100(11)a1 - Junction/Utility/Pull/Square Box


Quantity = 1,931.00 pcs

Equipment:

Minor Tools 30,538.77


30,538.77
Labor

1 Construction Foreman @ 101.43 /hr x 1931.00 hrs 195,861.33


1 Laborer @ 56.72 /hr x 1931.00 hrs 109,526.32
305,387.65
Materials

847.00 pcs 2" x 4" PVC Utility Box @ 31.00 /pcs 26,257.00
1,084.00 pcs 100mm x 100mm PVC Junction B @ 32.00 /pcs 34,688.00
Consumables 3,047.25
63,992.25

Direct Cost 399,918.67


OCM 47,990.24
Profit 31,993.49
Sub-Total 479,902.40
VAT 79,983.73
Item Cost 495,494.60
Unit Cost 256.60
Adj. Item Cost 495,494.60
ITEM 1001(1)a - 50mm - 100mm dia PVC Pipe, S-1000

Quantity = 270.00 m

Equipment:

Minor Tools 2,086.20


2,086.20
Labor

1 Construction Foreman @ 101.43 /hr x 90.00 hrs 9,128.70


1 Skilled Laborers @ 73.65 /hr x 90.00 hrs 6,628.50
1 Laborer @ 56.72 /hr x 90.00 hrs 5,104.80
20,862.00
Materials
S-1000
30.00 pcs 50mm Ø x 3.0m PVC Pipe, Orange @ 270.00 /pcs 8,100.00
30.00 pcs 75mm Ø x 3.0m PVC Pipe, Orange @ 465.00 /pcs 13,950.00
30.00 pcs 100mm Ø x 3.0m PVC Pipe, Orange @ 565.00 /pcs 16,950.00
Consumables 1,950.00
40,950.00

Direct Cost 63,898.20


OCM 7,667.78
Profit 5,111.86
Sub-Total 76,677.84
VAT 12,779.64
Item Cost 86,127.30
Unit Cost 318.99
Adj. Item Cost 86,127.30
ITEM 1002(5)a3 - Polyprophylene Random Copolymer (PPR-C) Pipes, 13mm Ø

Quantity = 200.00 pcs

Equipment:

Minor Tools 7,674.63


7,674.63
Labor

1 Construction Foreman @ 101.43 /hr x 266.00 hrs 26,980.38


1 Skilled Laborers @ 73.65 /hr x 266.00 hrs 19,590.90
2 Laborer @ 56.72 /hr x 266.00 hrs 30,175.04
76,746.32
Materials

200.00 pcs PPR-C, 13mm Ø x 4.m, PN 20 @ 250.00 /pcs 50,000.00


Consumables 2,500.00
52,500.00

Direct Cost 136,920.95


OCM 16,430.51
Profit 10,953.68
Sub-Total 164,305.14
VAT 27,384.19
Item Cost 169,646.00
Unit Cost 848.23
Adj. Item Cost 169,646.00
ITEM 1002(2)a3 - Polyprophylene Random Copolymer (PPR-C) Pipes, 20mm Ø

Quantity = 200.00 pcs

Equipment:

Minor Tools 7,674.63


7,674.63
Labor

1 Construction Foreman @ 101.43 /hr x 266.00 hrs 26,980.38


1 Skilled Laborers @ 73.65 /hr x 266.00 hrs 19,590.90
2 Laborer @ 56.72 /hr x 266.00 hrs 30,175.04
76,746.32
Materials

200.00 pcs PPR-C, 20mm Ø x 4.m, PN 20 @ 350.00 /pcs 70,000.00


Consumables 3,500.00
73,500.00

Direct Cost 157,920.95


OCM 18,950.51
Profit 12,633.68
Sub-Total 189,505.14
VAT 31,584.19
Item Cost 195,664.00
Unit Cost 978.32
Adj. Item Cost 195,664.00
ITEM 1002(2)d3 - Polyprophylene Random Copolymer (PPR-C) Pipes, 40mm Ø

Quantity = 200.00 pcs

Equipment:

Minor Tools 7,674.63


7,674.63
Labor

1 Construction Foreman @ 101.43 /hr x 266.00 hrs 26,980.38


1 Skilled Laborers @ 73.65 /hr x 266.00 hrs 19,590.90
2 Laborer @ 56.72 /hr x 266.00 hrs 30,175.04
76,746.32
Materials

200.00 pcs PPR-C, 20mm Ø x 4.m, PN 20 @ 700.00 /pcs 140,000.00


Consumables 7,000.00
147,000.00

Direct Cost 231,420.95


OCM 27,770.51
Profit 18,513.68
Sub-Total 277,705.14
VAT 46,284.19
Item Cost 286,730.00
Unit Cost 1,433.65
Adj. Item Cost 286,730.00
ITEM 1002(6)b1 - Polyprophylene Random Copolymer (PPR-C) Elbow, 13mm Ø

Quantity = 100.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

100.00 pcs PPR-C Elbow, 13mm Ø PN 20 @ 35.00 /pcs 3,500.00


Consumables 175.00
3,675.00

Direct Cost 3,675.00


OCM 441.00
Profit 294.00
Sub-Total 4,410.00
VAT 735.00
Item Cost 4,553.00
Unit Cost 45.53
Adj. Item Cost 4,553.00
ITEM 1002(6)b2 - Polyprophylene Random Copolymer (PPR-C) Elbow, 20mm Ø

Quantity = 100.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

100.00 pcs PPR-C Elbow, 20mm Ø PN 20 @ 45.00 /pcs 4,500.00


Consumables 225.00
4,725.00

Direct Cost 4,725.00


OCM 567.00
Profit 378.00
Sub-Total 5,670.00
VAT 945.00
Item Cost 5,854.00
Unit Cost 58.54
Adj. Item Cost 5,854.00
ITEM 1002(6)b5 - Polyprophylene Random Copolymer (PPR-C) Elbow, 40mm Ø

Quantity = 100.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

75.00 pcs PPR-C Elbow, 40mm Ø PN 20 @ 55.00 /pcs 4,125.00


Consumables 225.00
4,350.00

Direct Cost 4,350.00


OCM 522.00
Profit 348.00
Sub-Total 5,220.00
VAT 870.00
Item Cost 7,155.00
Unit Cost 71.55
Adj. Item Cost 7,155.00
ITEM 1002(6)c1 - Polyprophylene Random Copolymer (PPR-C) Tee, 13mm Ø

Quantity = 50.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

50.00 pcs PPR-C Tee, 13mm Ø PN 20 @ 35.00 /pcs 1,750.00


Consumables 87.50
1,837.50

Direct Cost 1,837.50


OCM 220.50
Profit 147.00
Sub-Total 2,205.00
VAT 367.50
Item Cost 2,276.50
Unit Cost 45.53
Adj. Item Cost 2,276.50
ITEM 1002(6)c2 - Polyprophylene Random Copolymer (PPR-C) Tee, 20mm Ø

Quantity = 50.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

50.00 pcs PPR-C Tee, 20mm Ø PN 20 @ 45.00 /pcs 2,250.00


Consumables 112.50
2,362.50

Direct Cost 2,362.50


OCM 283.50
Profit 189.00
Sub-Total 2,835.00
VAT 472.50
Item Cost 2,927.00
Unit Cost 58.54
Adj. Item Cost 2,927.00
ITEM 1002(6)c5 - Polyprophylene Random Copolymer (PPR-C) Tee, 40mm Ø

Quantity = 50.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

50.00 pcs PPR-C Tee, 40mm Ø PN 20 @ 55.00 /pcs 2,750.00


Consumables 137.50
2,887.50

Direct Cost 2,887.50


OCM 346.50
Profit 231.00
Sub-Total 3,465.00
VAT 577.50
Item Cost 3,577.50
Unit Cost 71.55
Adj. Item Cost 3,577.50
ITEM 1002(6)i1 - Polyprophylene Random Copolymer (PPR-C) Threaded Union, 13mm Ø

Quantity = 50.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

50.00 pcs PPR-C Threaded Union, 13mm Ø @ 35.00 /pcs 1,750.00


Consumables 87.50
1,837.50

Direct Cost 1,837.50


OCM 220.50
Profit 147.00
Sub-Total 2,205.00
VAT 367.50
Item Cost 2,276.50
Unit Cost 45.53
Adj. Item Cost 2,276.50
ITEM 1002(6)i2 - Polyprophylene Random Copolymer (PPR-C) Threaded Union, 20mm Ø

Quantity = 50.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

50.00 pcs PPR-C Threaded Union, 20mm Ø @ 45.00 /pcs 2,250.00


Consumables 112.50
2,362.50

Direct Cost 2,362.50


OCM 283.50
Profit 189.00
Sub-Total 2,835.00
VAT 472.50
Item Cost 2,927.00
Unit Cost 58.54
Adj. Item Cost 2,927.00
ITEM 1002(6)i5 - Polyprophylene Random Copolymer (PPR-C) Threaded Union, 40mm Ø

Quantity = 50.00 pcs

Equipment:

Minor Tools 0.00


0.00
Labor

1 Construction Foreman @ 101.43 /hr x 0.00 hrs 0.00


1 Skilled Laborers @ 73.65 /hr x 0.00 hrs 0.00
2 Laborer @ 56.72 /hr x 0.00 hrs 0.00
0.00
Materials

50.00 pcs PPR-C Threaded Union, 40mm Ø @ 55.00 /pcs 2,750.00


Consumables 137.50
2,887.50

Direct Cost 2,887.50


OCM 346.50
Profit 231.00
Sub-Total 3,465.00
VAT 577.50
Item Cost 3,577.50
Unit Cost 71.55
Adj. Item Cost 3,577.50
ITEM 1032(1)a - Painting Works, Masonry/Concrete

Quantity = 214.92 sqm

Equipment:

Minor Tools 1,379.11


1,379.11
Labor

1 Construction Foreman @ 101.43 /hr x 28 hrs 2,840.04


3 Painter @ 73.65 /hr x 28 hrs 6,186.60
3 Laborer @ 56.72 /hr x 28 hrs 4,764.48
13,791.12
Materials

18.00 lts Neutralizer @ 120.00 /lts 2,160.00


18.00 gal Semi Gloss Latex @ 2 Coats @ 540.00 /gal 9,720.00
9.00 gal Concrete Sealer @ 500.00 /gal 4,500.00
15.00 bags Skimme coat @ 520.00 /bag 7,800.00
Consumables 1,209.00
25,389.00

Direct Cost 40,559.23


OCM 4,867.11
Profit 3,244.74
Sub-Total 48,671.08
VAT 8,111.85
Item Cost 49,195.19
Unit Cost 228.90
Adj. Item Cost 49,195.19
ITEM 1032(1)b - Painting Works, Wood

Quantity = 182.80 sqm

Equipment:

Minor Tools 579.47


579.47
Labor

1 Construction Foreman @ 101.43 /hr x 16 hrs 1,622.88


2 Painter @ 73.65 /hr x 16 hrs 2,356.80
2 Laborer @ 56.72 /hr x 16 hrs 1,815.04
5,794.72
Materials

8.00 gal Flat Wall Enamel @ 550.00 /gal 4,400.00


8.00 gal QDE @ 550.00 /gal 4,400.00
2.00 gal Thinner @ 230.00 /gal 460.00
10.00 kgs Glazing Putty @ 20.00 /kgs 200.00
2.00 lts Tinting Color @ 65.00 /lts 130.00
Consumables 479.50
10,069.50

Direct Cost 16,443.69


OCM 1,973.24
Profit 1,315.50
Sub-Total 19,732.43
VAT 3,288.74
Item Cost 19,886.81
Unit Cost 108.79
Adj. Item Cost 19,886.81

ITEM 1032(1)c - Painting Works, Steel

Quantity = 96.00 sqm

Equipment:

Minor Tools 370.88


370.88
Labor

1 Construction Foreman @ 101.43 /hr x 16 hrs 1,622.88


1 Painter @ 73.65 /hr x 16 hrs 1,178.40
1 Laborer @ 56.72 /hr x 16 hrs 907.52
3,708.80
Materials

10.00 gal Enamel Paint @ 550.00 /gal 5,500.00


3.00 gal Thinner @ 230.00 /gal 690.00
4.00 gal Red Oxide Primer @ 400.00 /gal 1,600.00
Consumables 389.50
8,179.50

Direct Cost 12,259.18


OCM 1,471.10
Profit 980.73
Sub-Total 14,711.02
VAT 2,451.84
Item Cost 15,007.68
Unit Cost 156.33
Adj. Item Cost 15,007.68

ITEM 1013(2)c - Fabricated Metal Roofing Accesories ( Gutter. 0.6mm thk)

Quantity = 9.25 ln.m

Equipment:

Minor Tools 149.67


149.67
Labor

1 Skilled Laborer @ 73.65 /hr x 8 hrs 589.20


2 Laborer @ 56.72 /hr x 8 hrs 907.52
1,496.72
Materials

5.00 lm Gutter PP Ordinary Type @ 385.00 /lm 1,925.00


.610mm x 2.440m x .6 mm thk
925.00 pcs Blind Rivets @ 1.00 /pc 925.00
Consumables 85.50
2,935.50

Direct Cost 4,581.89


OCM 549.83
Profit 366.55
Sub-Total 5,498.27
VAT 916.38
Item Cost 3,852.81
Unit Cost 416.52
Adj. Item Cost 3,852.81

ITEM 1013(2)b -Fabricated Metal Roofing Accesories (Flashing, 0.6mm thk)

Quantity = 30.71 ln.m

Equipment:

Minor Tools 299.34


299.34
Labor

1 Skilled Laborer @ 73.65 /hr x 16 hrs 1,178.40


2 Laborer @ 56.72 /hr x 16 hrs 1,815.04
2,993.44
Materials

14.00 lm End Flashing PP Ordinary Type @ 385.00 /lm 5,390.00


.610mm x 2.440m x .4 mm thk
600.00 pcs Blind Rivets @ 1.00 /pc 600.00
2.00 lit Vulca Seal @ 375.00 /lit 750.00
6,740.00

Direct Cost 10,032.78


OCM 1,203.93
Profit 802.62
Sub-Total 12,039.34
VAT 2,006.56
Item Cost 12,291.06
Unit Cost 400.23
Adj. Item Cost 12,291.06

ITEM 1014(1)b1 - Prepainted Metal Sheets, Long Span, Corrugated, 0.427mm thk

Quantity = 99.25 sqm

Equipment:

Minor Tools 1,875.38


1,875.38
Labor

1 Construction Foreman @ 101.43 /hr x 65 hrs 6,592.95


1 Skilled Laborer @ 73.65 /hr x 65 hrs 4,787.25
2 Laborer @ 56.72 /hr x 65 hrs 7,373.60
18,753.80
Materials

165.42 ln.m Long Span PP Roofing, Corrugated @ 310.00 /ln.m 51,280.20


Type .900mm x .4 mm thk
99.25 pcs Insulation @ 135.00 /pc 13,398.75
945.00 pcs J-Bolt and Washers @ 4.00 /pc 3,780.00
8.00 crtg Silicon Sealant @ 90.00 /crtg 1,035.96
69,494.91
Direct Cost 90,124.09
OCM 10,814.89
Profit 7,209.93
Sub-Total 108,148.91
VAT 18,024.82
Item Cost 112,400.63
Unit Cost 1,132.50
Adj. Item Cost 112,400.63

ITEM 1047(2)a - Metal Structures, Structural Steel, Trusses

Quantity = 649.18 kgs

Equipment:

1 Welding Machine @ 371.00 /hr x 15.00 hrs 5,565.00


1 Cutting Outfit @ 45.45 /hr x 5.00 hrs 227.25
Minor Tools 889.16
6,681.41
Labor
Fabrication
1 Construction Foreman @ 101.43 /hr x 20 hrs 2,028.60
2 Skilled Laborer/Welder @ 73.65 /hr x 20 hrs 2,946.00
2 Laborer @ 56.72 /hr x 20 hrs 2,268.80
Erection
3 Skilled Laborer/Welder @ 73.65 /hr x 10 hrs 2,209.50
3 Laborer @ 56.72 /hr x 10 hrs 1,701.60
11,154.50
Materials

649.18 kgs 50mm x 50mm x 4m Angle Bar @ 55.00 /kgs 35,704.90


31.00 kgs Welding Rod 1/8 6013 & 6011 @ 85.00 /kgs 2,635.00
1.00 tank Oxygen Refill @ 450.00 /tank 450.00
1.00 tank Acetelyn Refill @ 800.00 /tank 800.00
Consumables 1,979.50
41,569.40

Direct Cost 59,405.31


OCM 7,128.64
Profit 4,752.42
Sub-Total 71,286.37
VAT 11,881.06
Item Cost 74,999.77
Unit Cost 115.53
Adj. Item Cost 74,999.77

ITEM 1047(2)b - Structural Steel, Purlins

Quantity = 297.20 kgs

Equipment:

2 Welding Machine @ 371.00 /hr x 16.00 hrs 11,872.00


11,872.00
Labor

1 Construction Foreman @ 101.43 /hr x 32.00 hrs 3,245.76


2 Skilled Laborer/Welder @ 73.65 /hr x 32.00 hrs 4,713.60
4 Laborer @ 56.72 /hr x 32.00 hrs 7,260.16
15,219.52
Materials

297.20 kgs 100 x 50 x 4.5mm @ 55.00 /kgs 16,346.00


Cee Purlins
14.86 kgs Welding Rod 1/8 6013 & 6011 @ 85.00 /kgs 1,263.10
Consumables 880.46
18,489.56

Direct Cost 45,581.08


OCM 5,469.73
Profit 3,646.49
Sub-Total 54,697.30
VAT 9,116.22
Item Cost 55,781.47
Unit Cost 187.69
Adj. Item Cost 55,781.47

ITEM 1047(3)a - Metal Structure Accessories, Bolts

Quantity = 140.00 pcs

Equipment

Minor Tools 104.30


104.30
Labor

1 Skilled Laborer @ 73.65 /hr x 8 hrs 589.20


1 Laborer @ 56.72 /hr x 8 hrs 453.76
1,042.96
Materials

6.00 pcs 16mm x 350mm Anchor Bolt @ 280.00 /pc 1,680.00


1.00 gal Red Lead Primer Paint @ 495.00 /gal 495.00
1.00 pc 4" Paint Brush @ 60.00 /pc 60.00
1.00 pc 2" Paint Brush @ 30.00 /pc 30.00
2,265.00

Direct Cost 3,412.26


OCM 409.47
Profit 272.98
Sub-Total 4,094.71
VAT 682.45
Item Cost 4,172.00
Unit Cost 29.80
Adj. Item Cost 4,172.00

ITEM 1047(3)b - Metal Structure Accessories, Sagrods

Quantity = 36.00 pcs

Equipment:

Minor Tools 231.80


231.80
Labor

1 Construction Foreman @ 101.43 /hr x 10 hrs 1,014.30


1 Skilled Laborer @ 73.65 /hr x 10 hrs 736.50
1 Laborer @ 56.72 /hr x 10 hrs 567.20
2,318.00
Materials
21.32 kgs 12mm Ø x .60mm Plain Round Bar @ 32.00 /kgs 682.24
(SagRod) w/ Thread
1.00 gal Red Lead Primer Paint @ 495.00 /gal 495.00
1.00 pc 4" Paint Brush @ 60.00 /pc 60.00
1.00 pc 2" Paint Brush @ 30.00 /pc 30.00
1,267.24

Direct Cost 3,817.04


OCM 458.04
Profit 305.36
Sub-Total 4,580.45
VAT 763.41
Item Cost 4,208.40
Unit Cost 116.90
Adj. Item Cost 4,208.40

ITEM 1001(8) - Sewer Line Works

Quantity = 1.00 ls

Equipment:

Minor Tools 556.32


556.32
Labor

1 Construction Foreman @ 101.43 /hr x 24 hrs 2,434.32


1 Plumber @ 73.65 /hr x 24 hrs 1,767.60
1 Laborer @ 56.72 /hr x 24 hrs 1,361.28
5,563.20
Materials

4.00 pcs 150mm PVC Pipe @ 600.00 /pcs 2,400.00


4.00 pcs 100mm PVC Pipe @ 585.00 /pcs 2,340.00
11.00 pcs 100mm dia 1/4 Bend PVC Pipe E @ 585.00 /pcs 6,435.00
5.00 pcs 50mm PVC (VSTR) @ 270.00 /pcs 1,350.00
9.00 set 100x50 Reducer Santitary Tee @ 173.00 /set 1,557.00
2.00 pcs 100x100 dia Sanitary Wye @ 127.00 /pcs 254.00
2.00 pcs P-Trap w/ Plug @ 108.00 /pcs 216.00
3.00 pcs 50mm 1/4 Bend Elbow @ 26.00 /pcs 78.00
5.00 pcs 50mm Sanitary Tee @ 38.00 /pcs 190.00
5.00 set 100mm 1/8 Bend Elbow @ 81.00 /set 405.00
2.00 pcs 50mm Clean Out w/ plug @ 17.00 /pcs 34.00
2.00 pcs 100x50mm Double Wye Reducer @ 121.00 /pcs 242.00
2.00 pcs 100x100mm Double Wye @ 127.00 /pcs 254.00
2.00 pcs 100mm Wye Reducer @ 127.00 /pcs 254.00
5.00 pcs 50mm Coupling @ 20.00 /pcs 100.00
Consumables 3,405.90
19,514.90

Direct Cost 25,634.42


OCM 3,076.13
Profit 2,050.75
Sub-Total 30,761.30
VAT 5,126.88
Item Cost 32,021.14
Unit Cost 32,021.14
Adj. Item Cost 32,021.14

ITEM 1001(9) - Storm Drainage and Downspout

Quantity = 1.00 ls

Equipment:

Minor Tools 185.44


185.44
Labor

1 Construction Foreman @ 101.43 /hr x 8 hrs 811.44


1 Plumber @ 73.65 /hr x 8 hrs 589.20
1 Laborer @ 56.72 /hr x 8 hrs 453.76
1,854.40
Materials

12.00 pcs 100mm PVC Pipe @ 435.00 /pcs 5,220.00


12.00 pcs 100mm dia 1/4 Bend PVC Pipe E @ 50.00 /pcs 600.00
9.00 pcs 100mm dia PVC Coupling @ 35.00 /pcs 315.00
2.00 cans PVC Solvent 400cc @ 150.00 /cans 300.00
Consumables 321.75
6,756.75

Direct Cost 8,796.59


OCM 1,055.59
Profit 703.73
Sub-Total 10,555.91
VAT 1,759.32
Item Cost 11,004.17
Unit Cost 11,004.17
Adj. Item Cost 11,004.17

ITEM 1002(8) - Plumbing Fixtures

Quantity = 1.00 ls

Equipment:

Minor Tools 724.34


724.34
Labor
1 Construction Foreman @ 101.43 /hr x 20 hrs 2,028.60
2 Plumber @ 73.65 /hr x 20 hrs 2,946.00
2 Laborer @ 56.72 /hr x 20 hrs 2,268.80
7,243.40
Materials

1.00 sets Water Closet w/ Fittings @ 5,500.00 /sets 5,500.00


1.00 sets Water Closet Flange @ 262.50 /sets 262.50
2.00 sets Lavatory Faucet Stainless @ 650.00 /sets 1,300.00
1.00 pcs Wall Hang Lavatory with accs @ 6,500.00 /pcs 6,500.00
1.00 sets Stainless Counter Sink @ 4,500.00 /sets 4,500.00
(0.60m x 1.85m)
1.00 sets Bronze Faucet @ 170.00 /sets 170.00
1.00 sets Toilet Tissue Holder @ 430.00 /sets 430.00
2.00 sets Floor Drain Plates 100mm dia @ 280.00 /sets 560.00
1.00 sets Water Meter @ 1,150.00 /sets 1,150.00
1.00 sets Gate Valve 25mm @ 387.00 /sets 387.00
1.00 sets Check Valve 25mm @ 954.00 /sets 954.00
Consumables 1,085.68
22,799.18

Direct Cost 30,766.92


OCM 3,692.03
Profit 2,461.35
Sub-Total 36,920.30
VAT 6,153.38
Item Cost 38,262.74
Unit Cost 38,262.74
Adj. Item Cost 38,262.74

ITEM 1002(28) - Cold Water Line Works

Quantity = 1.00 ls

Equipment:

Minor Tools 370.88


370.88
Labor

1 Construction Foreman @ 101.43 /hr x 16 hrs 1,622.88


1 Plumber @ 73.65 /hr x 16 hrs 1,178.40
1 Laborer @ 56.72 /hr x 16 hrs 907.52
3,708.80
Materials

10.00 pcs 25mm dia PPR Pipe @ 451.44 /pcs 4,514.40


6.00 pcs 25mm dia PPR Pipe Elbow @ 27.72 /pcs 166.32
6.00 pcs 25mm x 20mm PPR Pipe Elbow @ 163.07 /pcs 978.42
Reducer
5.00 pcs 25mm Coupling @ 16.00 /pcs 80.00
9.00 pcs 25mm dia PPR Tee @ 27.72 /pcs 249.48
Consumables 299.43
6,288.05

Direct Cost 10,367.73


OCM 1,244.13
Profit 829.42
Sub-Total 12,441.28
VAT 2,073.55
Item Cost 12,524.95
Unit Cost 12,524.95
Adj. Item Cost 12,524.95

ITEM 1100(30) - Conduits, Boxes and Fittings

Quantity = 1.00 ls

Equipment:
Minor Tools 185.44
185.44
Labor

1 Construction Foreman @ 101.43 /hr x 8 hrs 811.44


1 Electrician @ 73.65 /hr x 8 hrs 589.20
1 Laborer @ 56.72 /hr x 8 hrs 453.76
1,854.40
Materials

37.00 pcs PVC Pipe 25mmØ @ 103.00 /pcs 3,811.00


64.00 pcs 20mmØ PVC adapter w/ Locknut @ 14.00 /pcs 896.00
5.00 pcs 20mmØ Flexible Metal Conduit @ 92.00 /pcs 460.00
5.00 pcs 20mmØ Connector @ 10.00 /pcs 50.00
32.00 pcs 4"x4"Octagonal Junction Box PVC @ 32.00 /pcs 1,024.00
30.00 pcs 2" x 4" Utility Box PVC @ 32.00 /pcs 960.00
7,201.00

Direct Cost 9,240.84


OCM 1,108.90
Profit 739.27
Sub-Total 11,089.01
VAT 1,848.17
Item Cost 11,587.25
Unit Cost 11,587.25
Adj. Item Cost 11,587.25

ITEM 1101(42) - Wires and Wiring Devices

Quantity = 1.00 ls
Equipment:

Minor Tools 556.32


556.32
Labor

1 Construction Foreman @ 101.43 /hr x 24 hrs 2,434.32


1 Electrician @ 73.65 /hr x 24 hrs 1,767.60
1 Laborer @ 56.72 /hr x 24 hrs 1,361.28
5,563.20
Materials

328.20 m 2.0sqmm TW Wire Stranded @ 24.00 /m 7,876.80


2.00 m 3.5sqmm TW Wire Stranded @ 2,800.00 /m 5,600.00
4.00 pcs 1 Gang - Switch @ 92.00 /pcs 368.00
2.00 pcs 2 Gang - Switch @ 126.00 /pcs 252.00
1.00 pcs 3 Gang - Switch @ 165.00 /pcs 165.00
2.00 pcs 1 Gang 3 Way Switch @ 144.00 /pcs 288.00
20.00 set DuplexConvenience Outlet @ 128.00 /set 2,560.00
Consumables 855.49
17,965.29

Direct Cost 24,084.81


OCM 2,890.18
Profit 1,926.78
Sub-Total 28,901.77
VAT 4,816.96
Item Cost 29,987.27
Unit Cost 29,987.27
Adj. Item Cost 29,987.27

ITEM 1102(27) - Power Load Center, Switchgear and Panel Boards


Quantity = 1.00 ls

Equipment:

Minor Tools 52.15


52.15
Labor

1 Electrician @ 73.65 /hr x 4 hrs 294.60


1 Laborer @ 56.72 /hr x 4 hrs 226.88
521.48
Materials
Panel Board
1.00 set Main:60amp/230V/1Ø @ 900.00 /set 900.00
4.00 set 20A,230V,60Hz,1ØCircuitBreaker @ 650.00 /set 2,600.00
3.00 set 15A,230V,60Hz,1ØCircuitBreaker @ 550.00 /set 1,650.00
5,150.00

Direct Cost 5,723.63


OCM 686.84
Profit 457.89
Sub-Total 6,868.35
VAT 1,144.73
Item Cost 10,358.12
Unit Cost 10,358.12
Adj. Item Cost 10,358.12
ITEM 1103(1) - Lightning Fixtures

Quantity = 1.00 ls

Equipment:

Minor Tools 149.67


149.67
Labor

1 Electrician @ 73.65 /hr x 8 hrs 589.20


2 Laborer @ 56.72 /hr x 8 hrs 907.52
1,496.72
Materials

8.00 sets Flourescent Lightning Fixture @ 745.00 /set 5,960.00


w/HPF-NCPF Ballast 1-40Watts,
Box Type
7.00 sets Compact Flourescent Lamp(CFL) @ 205.00 /set 1,435.00
w/ Medium Base, Keyless Type 7,395.00
Porcelaine Receptacle Outlet 18watts

Direct Cost 9,041.39


OCM 1,084.97
Profit 723.31
Sub-Total 10,849.67
VAT 1,808.28
Item Cost 11,428.38
Unit Cost 11,428.38
Adj. Item Cost 11,428.38

ITEM 1200(15)b - Airconditioning and Refrigeration System, Oscillating Wall Fan

Quantity = 2.00 sets


Equipment:

Minor Tools 278.16


278.16
Labor

1 Construction Foreman @ 101.43 /hr x 12 hrs 1,217.16


1 Electrician @ 73.65 /hr x 12 hrs 883.80
1 Laborer @ 56.72 /hr x 12 hrs 680.64
2,781.60
Materials

2.00 sets Oscillating Wall Fan @ 2,000.00 /sets 4,000.00


4,000.00

Direct Cost 7,059.76


OCM 847.17
Profit 564.78
Sub-Total 8,471.71
VAT 1,411.95
Item Cost 8,546.78
Unit Cost 4,273.39
Adj. Item Cost 8,546.78
DETAILED ESTIMATES
Repair/Maintenance of Various National roads in the 3rd District
of Cavite

I. Cavite-Batangas Road 30 drums


Km. 38+820-Km. 53+994 (w/ exptn)

2. Tagaytay-Batangas via Tuy Road 10 drums


Km. 59+174-Km. 65+250 (w/ exptn)

3. Cavite-Batangas Extension Road 17 drums


Km. 65+244-Km. 72+017 (w/ exptn)
TOTAL . . . . . . . . . . . . . . . . . 47 drums

I. Patching Potholes

Area = 14,572 sq.m.

A. Materials : Cationic Cold Mix Blend (CCMB)

47 drums @ 10,600.00/drum (FD) 498,200.00

Total cost = P498,200.00

Unit cost P 34.18/sq.m.

Adj total cost = P 498,070.96

Say = P 498,200.00