REPUBLIC OF THE PHILIPPINES

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

ISABELA SECOND
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE II
ROXAS, ISABELA
FORM POW-2015-01-00
PROGRAM OF WORK/BUDGET COST

Project Name : Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika (S00782LZ) K0385+000- Net Length (m.) (a) Road 0.975 Km
K0385+220,K0386+014-K0386+102,K0386+291-K0386+375,K0389+073-K0389+152,K0392+283-K0392+336,K0392+356-K0392+608,K0390+877
(b) Bridge
Project ID : ROAD WIDENING (c) Others 1 No. of Intersection
FLARING OF INTERSECTION
Project Component ID : CW1 (ROAD WIDENING)
CW2 (FLARING OF INTERSECTION)
Project Location : Gamu, Naguilian Isabela Target Start Date : Upon Release of NTP
Work Location : Total Project Duration : 235 CD
Appropriation : P 24,807,000.00 No. of Pre-determined : 51 CD
Source of Fund : DPWH FY 2019 Infrastructure Program Unworkable Days 37 CD
Total Contract Duration : 323 CD
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
CW1 (ROAD WIDENING)
Part A: FACILITIES FOR THE ENGINEER 4.11 794,669.29 re
B: OTHER GENERAL REQUIREMENTS 1.73 333,543.61
C. EARTHWORKS 15.36 2,969,657.39
D. SUBBASE AND BASE COURSE (PLS. SEE FORM POW-2015-01C-00) 3.86 746,445.84
E. SURFACE COURSES 27.51 5,319,746.68
G. DRAINAGE AND SLOPE PROTECTION STRUCTURES 5.22 1,010,066.01
H. MISCELLANEOUS STRUCTURES 1.92 371,381.44
CW2 (FLARING OF INTERSECTION)
Part B: OTHER GENERAL REQUIREMENTS 0.36 69,195.00
C: EARTHWORKS 5.30 1,024,806.32
D. SUBBASE AND BASE COURSE 1.35 260,569.18
E. SURFACE COURSES 22.77 4,402,050.56
G. DRAINAGE AND SLOPE PROTECTION STRUCTURES 4.95 957,791.23
H; MISCELLANEOUS STRUCTURES 5.56 1,074,898.00
Total 100.00 19,334,820.55 - -

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 893,538.58 Err:507 A. Total Direct Cost 19,334,820.55 Err:507
2. Materials 11,665,912.18 Err:507 B. OCM and Profit 3,648,512.80 Err:507
3. Rental of Equipment 6,775,369.79 Err:507 C. Value Added Tax 1,149,166.65 Err:507
4. Provisional Sum 19,334,820.55 - D. Total Construction Cost 24,132,500.00 Err:507
5. Daywork - - E. Eng'g & Administrative Overhead, % 2.00% 492,500.00 1,355,615.32
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit 3,648,512.80 Err:507 F. RROW Acquisition 182,000.00 -
7. Value Added Tax 1,149,166.65 Err:507 G. Physical Reserved (Contingency) -
8. Eng'g & Administrative Overhead, 2.0 492,500.00 1,355,615.32
9. RROW Acquisition 182,000.00 -
10. Physical Reserved (Contingency) - -
11. TOTAL ESTIMATED COST 24,807,000.00 Err:507 H. TOTAL ESTIMATED COST 24,807,000.00 Err:507
Preparation and Submission: Approval:

Prepared by: Checked by: Submitted by: Recommending Approval: Approved:

MENCHIE C. MAGNO CRISPIN B. GARCIA JR. ROGELIO A. CURAMENG JOCELYN P. PALEG REYNATO M. UBIÑA
Engineer II Engineer II Chief, Planning and Design Section Assistant District Engineer District Engineer
Planning and Design Section Planning and Design Section
 Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika (S00782LZ) K0385+000-K0385+220,K0386+014-K0386+102,K0386+291-
K0386+375,K0389+073-K0389+152,K0392+283-K0392+336,K0392+356-K0392+608,K0390+877

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
TOTAL
ITEM NO. DESCRIPTION % QTY. UNIT DIRECT COST MARK-UP 5% VAT TOTAL COST
CW1 (Road Widening) MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART A FACILITIES FOR THE ENGINEER
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer As Submitted 4.06 All LS - - 785,714.29 785,714.29 0% - 39,285.71 825,000.00
As Evaluated
A.1.4(1) Provision of Progress Photographs As Submitted 0.05 5.97 mos. 8,955.00 - - 8,955.00 8% 716.40 483.57 10,154.97
As Evaluated
TOTAL OF PART A As Submitted 4.11 8,955.00 - 785,714.29 794,669.29 716.40 39,769.28 835,154.97
As Evaluated
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/ Signboard As Submitted 0.21 8.00 each 33,980.00 5,469.44 546.94 39,996.38 20% 7,999.28 2,399.78 50,395.44
As Evaluated
B.7 Occupational Safety & Health Program As Submitted 0.41 5.97 months 21,479.70 57,620.00 - 79,099.70 8% 6,327.98 4,271.38 89,699.06
As Evaluated
B.8 Traffic Management As Submitted 0.39 5.97 months 57,147.54 - 17,685.20 74,832.74 8% 5,986.62 4,040.97 84,860.33
As Evaluated
B.9 Mobilization/ Demobilization As Submitted 0.72 All LS 139,614.79 - - 139,614.79 0% - 6,980.74 146,595.53
As Evaluated
TOTAL OF PART B As Submitted 1.73 252,222.03 63,089.44 18,232.14 333,543.61 20,313.88 17,692.87 371,550.36
As Evaluated
PART C EARTHWORKS
101 (2) Removal of Actual Structures/Obstruction (Electric Post) As Submitted 0.96 52.00 each 750.00 22,610.64 162,057.06 185,417.70 20% 37,083.54 11,125.06 233,626.30
As Evaluated
101(3)b3 Removal of Actual Structures/Obstruction ( PCCP) As Submitted 0.96 1,598.00 sq.m. - 7,857.37 178,214.79 186,072.16 20% 37,214.43 11,164.33 234,450.92
As Evaluated
101(6) Removal of Actual Structures and Obstruction ( concrete) As Submitted 9.62 1,548.35 cu.m. 150.00 204,306.11 1,655,785.16 1,860,241.27 20% 372,048.25 111,614.48 2,343,904.00
As Evaluated
101 (8) Removal of Existing Guardrails As Submitted 0.04 118.00 ln.m - 4,768.14 2,548.26 7,316.40 20% 1,463.28 438.98 9,218.66
As Evaluated
101 (9) Removal of Existing Guardrail Posts As Submitted 0.04 48.00 each - 3,232.64 4,963.26 8,195.90 20% 1,639.18 491.75 10,326.83
As Evaluated
102(2) Surplus Common Excavation As Submitted 2.04 2,758.87 cu.m. - 9,043.35 385,562.46 394,605.81 20% 78,921.16 23,676.35 497,203.32
As Evaluated
103(1)a Structure Excavation (Common Soil) As Submitted 0.77 640.37 cu.m. - 7,957.93 140,947.33 148,905.26 20% 29,781.05 8,934.32 187,620.63
As Evaluated
103(3) Foundation Fill As Submitted 0.02 6.93 cu.m. 1,808.95 1,664.11 994.83 4,467.89 20% 893.58 268.07 5,629.54
As Evaluated
104 (1)a Embankment from Roadway Excavation (Common Soil) As Submitted 0.90 752.48 cu.m - 5,416.57 169,018.43 174,435.00 20% 34,887.00 10,466.10 219,788.10
As Evaluated
TOTAL OF PART C As Submitted 15.36 2,708.95 266,856.86 2,700,091.58 2,969,657.39 593,931.47 178,179.44 3,741,768.30
As Evaluated
PART D SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course As Submitted 3.86 1,685.81 cu.m. 583,639.61 6,632.05 156,174.18 746,445.84 20% 149,289.17 44,786.75 940,521.76
As Evaluated
TOTAL OF PART D As Submitted 3.86 583,639.61 6,632.05 156,174.18 746,445.84 149,289.17 44,786.75 940,521.76
As Evaluated
PART E SURFACE COURSE
311 (1) f1 Portland Cement Concrete Pavement (Unreinforced - 0.30m Thick) As Submitted 27.51 4,352.30 sq.m 4,246,831.85 79,797.43 993,117.40 5,319,746.68 20% 1,063,949.34 319,184.80 6,702,880.82
As Evaluated
TOTAL OF PART E As Submitted 27.51 4,246,831.85 79,797.43 993,117.40 5,319,746.68 1,063,949.34 319,184.80 6,702,880.82
As Evaluated
As Evaluated
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURE
506(1) Stone Masonry As Submitted 4.94 281.12 cu.m 751,826.81 112,838.06 90,044.80 954,709.67 20% 190,941.93 57,282.58 1,202,934.18
 As Evaluated
515(3) Structural Backfill As Submitted 0.29 87.69 cu.m. 22,887.65 21,071.66 11,397.03 55,356.34 20% 11,071.27 3,321.38 69,748.99
As Evaluated
TOTAL OF PART G As Submitted 5.22 774,714.46 133,909.72 101,441.83 1,010,066.01 202,013.20 60,603.96 1,272,683.17
As Evaluated
PART H MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement, White As Submitted 1.92 237.40 sq.m. 355,643.53 5,115.94 10,621.97 371,381.44 20% 74,276.29 22,282.89 467,940.62
As Evaluated
TOTAL OF PART H As Submitted 1.92 355,643.53 5,115.94 10,621.97 371,381.44 74,276.29 22,282.89 467,940.62
As Evaluated
As Submitted 59.71 6,224,715.43 555,401.44 4,765,393.39 11,545,510.26 2,104,489.75 682,499.99 14,332,500.00
SUB TOTAL (CW1)
As Evaluated
CW2 - (Flaring of Intersection)
PART B OTHER GENERAL REQUIREMENTS
B.9 Mobilization/ Demobilization As Submitted 0.36 All LS 69,195.00 - - 69,195.00 0% - 3,459.75 72,654.75
As Evaluated
TOTAL OF PART B As Submitted 0.36 69,195.00 - - 69,195.00 - 3,459.75 72,654.75
As Evaluated
PART C EARTHWORKS
100(a4) Individual Removal of Trees (750-900 mm dia) As Submitted 0.08 1.00 each 600.00 1,657.70 12,747.44 15,005.14 20% 3,001.03 900.31 18,906.48
As Evaluated
101(3)b3 Removal of Actual Structures/Obstruction (PCCP) As Submitted 1.47 2,447.03 sq.m. - 12,032.89 272,909.79 284,942.68 20% 56,988.54 17,096.56 359,027.78
As Evaluated
101(3)c1 Removal of Actual Structures/Obstruction (ACP) As Submitted 0.14 297.36 sq.m. - 975.53 26,226.33 27,201.86 20% 5,440.37 1,632.11 34,274.34
As Evaluated
101(6) Removal of Actual Structures/Obstruction As Submitted 2.77 446.29 cu.m 150.00 58,889.29 477,283.00 536,322.29 20% 107,264.46 32,179.34 675,766.09
As Evaluated
102(2) Surplus Common Excavation As Submitted 0.47 630.51 cu.m. - 2,067.11 88,133.31 90,200.42 20% 18,040.08 5,412.03 113,652.53
As Evaluated
103(1)a Structure Excavation (Common Soil) As Submitted 0.21 170.84 cu.m. - 2,122.45 37,591.83 39,714.28 20% 7,942.86 2,382.86 50,040.00
As Evaluated
103(3) Foundation Fill As Submitted 0.06 17.32 cu.m. 4,521.24 4,163.26 2,464.11 11,148.61 20% 2,229.72 668.92 14,047.25
As Evaluated
104 (1)a Embankment from Roadway Excavation (Common Soil) As Submitted 0.10 87.42 cu.m - 629.39 19,641.65 20,271.04 20% 4,054.21 1,216.26 25,541.51
As Evaluated
TOTAL OF PART C As Submitted 5.30 5,271.24 82,537.62 936,997.46 1,024,806.32 204,961.27 61,488.39 1,291,255.98
As Evaluated
PART D SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course As Submitted 1.35 588.51 cu.m. 203,747.63 2,314.92 54,506.63 260,569.18 20% 52,113.84 15,634.15 328,317.17
As Evaluated
TOTAL OF PART E As Submitted 1.35 203,747.63 2,314.92 54,506.63 260,569.18 52,113.84 15,634.15 328,317.17
As Evaluated
PART E SURFACE COURSE
311 (1) f1 Portland Cement Concrete Pavement (Unreinforced - 0.30m Thick) As Submitted 22.77 3,602.92 sq.m 3,513,843.57 66,059.95 822,147.04 4,402,050.56 20% 880,410.11 264,123.03 5,546,583.70
As Evaluated
TOTAL OF PART E As Submitted 22.77 3,513,843.57 66,059.95 822,147.04 4,402,050.56 880,410.11 264,123.03 5,546,583.70
As Evaluated
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURE
506(1) Stone Masonry As Submitted 4.79 272.95 cu.m 729,965.48 109,556.31 87,416.83 926,938.62 20% 185,387.72 55,616.32 1,167,942.66
As Evaluated
515(3) Structural Backfill As Submitted 0.16 48.87 cu.m. 12,755.71 11,744.86 6,352.04 30,852.61 20% 6,170.52 1,851.16 38,874.29
As Evaluated
TOTAL OF PART G As Submitted 4.95 742,721.19 121,301.17 93,768.87 957,791.23 191,558.24 57,467.48 1,206,816.95
As Evaluated
PART H MISCELLANEOUS STRUCTURES
600(5) Concrete Curb (Precast) As Submitted 0.18 74.00 pc 21,367.50 3,922.93 9,807.87 35,098.30 20% 7,019.66 2,105.90 44,223.86
As Evaluated
600(7) Curb and Gutter (Precast) As Submitted 0.75 257.00 pc 80,955.00 18,166.33 45,423.47 144,544.80 20% 28,908.96 8,672.69 182,126.45
As Evaluated
601(1) Sidewalk (100mm thk) As Submitted 1.21 568.10 sq.m 185,186.58 27,957.14 19,900.29 233,044.01 20% 46,608.80 13,982.64 293,635.45
As Evaluated
605(1)n1 Warning Signs (600mm,W2-8B, Intersection and Junction Signs) As Submitted 0.17 3.00 each 31,816.10 791.70 666.42 33,274.22 20% 6,654.84 1,996.45 41,925.51
As Evaluated
605(1)r2 Warning Signs (450mm,W3-2A, Advanced Warning of Traffic Control Device Signs Stop Sign A As Submitted 0.05 1.00 each 8,813.19 263.90 222.14 9,299.23 20% 1,859.85 557.95 11,717.03
 As Evaluated
605(1)aj1 Warning Signs (600mmx600mm, W6-2B Pedestrrian and School Sign Pedestrian Crossing Ahe As Submitted 0.18 3.00 each 33,316.10 791.70 666.42 34,774.22 20% 6,954.84 2,086.45 43,815.51
As Evaluated
605(2)a2 Regulatory Signs (600x600mm, R1-18, Priority Sign Stop) As Submitted 0.05 1.00 each 9,188.19 263.90 222.14 9,674.23 20% 1,934.85 580.45 12,189.53
As Evaluated
605(2)b1 Regulatory Signs (Priority Signs Give Way, 600mm R1-2A) As Submitted 0.07 2.00 each 12,827.92 527.80 444.28 13,800.00 20% 2,760.00 828.00 17,388.00
As Evaluated
605(2)t2 Regulatory Signs (600mm, R5-1SB Parking Signs No Parking) As Submitted 0.21 6.00 each 38,483.74 1,583.40 1,332.84 41,399.98 20% 8,280.00 2,484.00 52,163.98
As Evaluated
605(2)ad1 Regulatory Signs (400x600mm, RS-10 Parking Signs Do not Block Intersection) As Submitted 0.14 3.00 each 25,318.10 791.70 666.42 26,776.22 20% 5,355.24 1,606.57 33,738.03
As Evaluated
605(2)aj1 Regulatory Signs (600mm, R6-9B Miscellaneous Signs School Children Crossing) As Submitted 0.11 3.00 each 19,366.10 791.70 666.42 20,824.22 20% 4,164.84 1,249.45 26,238.51
As Evaluated
605(5)b1 Traffic Instruction Signs (1500mmx750mm S2-1 Reduce Speed) As Submitted 0.20 3.00 each 37,066.10 791.70 666.42 38,524.22 20% 7,704.84 2,311.45 48,540.51
As Evaluated
608(1) Furnishing and Placing Topsoil As Submitted 0.03 8.30 cu.m 2,340.00 2,198.64 885.58 5,424.22 20% 1,084.84 325.45 6,834.51
As Evaluated
610 Sodding As Submitted 0.08 63.97 sq.m 7,388.70 1,299.92 6,378.19 15,066.81 20% 3,013.36 904.01 18,984.18
As Evaluated
611(1) Trees Furnishing and Transplanting As Submitted 0.14 100.00 each 23,200.00 385.04 3,404.11 26,989.15 20% 5,397.83 1,619.35 34,006.33
As Evaluated
612(1) Reflectorized Thermoplastic Pavement, White As Submitted 1.78 221.59 sq.m. 328,648.15 4,771.29 9,906.39 343,325.83 20% 68,665.17 20,599.55 432,590.55
As Evaluated
612(1) Reflectorized Thermoplastic Pavement, Yellow As Submitted 0.22 28.98 sq.m. 41,136.65 624.69 1,297.00 43,058.34 20% 8,611.67 2,583.50 54,253.51
As Evaluated
TOTAL OF PART H As Submitted 5.56 906,418.12 65,923.48 102,556.40 1,074,898.00 214,979.59 64,493.86 1,354,371.45
As Evaluated
As Submitted 35.33 5,441,196.75 338,137.14 2,009,976.40 7,789,310.29 1,544,023.05 466,666.66 9,800,000.00
SUB TOTAL (CW2)
As Evaluated
GRAND TOTAL As Submitted 95.05 11,665,912.18 893,538.58 6,775,369.79 19,334,820.55 3,648,512.80 1,149,166.65 24,132,500.00
As Evaluated
 Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika (S00782LZ) K0385+000-K0385+220,K0386+014-K0386+102,K0386+291-K0386+375,K0389+073-K0389+152,K0392+283-K0392+336,K0392+356-
K0392+608,K0390+877
Gamu, Naguilian Isabela

FORM POW-2015-01A-00

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QTY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED

CW1 (Road Widening)

PART A - FACILITIES FOR THE ENGINEER

A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer All LS 785,714.29 785,714.29 825,000.00

A.1.4(1) Provision of Progress Photographs 5.97 mos. 8,955.00 1,500.00 1,701.00

TOTAL OF PART A 794,669.29

PART B - OTHER GENERAL REQUIREMENTS

B.5 Project Billboard/ Signboard 8.00 each 39,996.38 4,999.55 6,299.43

B.7 Occupational Safety & Health Program 5.97 months 79,099.70 13,249.53 15,024.97

B.8 Traffic Management 5.97 months 74,832.74 12,534.80 14,214.46

B.9 Mobilization/ Demobilization All LS 139,614.79 139,614.79 146,595.53

TOTAL OF PART B 333,543.61

PART C - EARTHWORKS

101 (2) Removal of Actual Structures/Obstruction (Electric Post) 52.00 each 185,417.70 3,565.73 4,492.81

101(3)b3 Removal of Actual Structures/Obstruction ( PCCP) 1,598.00 sq.m. 186,072.16 116.44 146.72

101(6) Removal of Actual Structures and Obstruction ( concrete) 1,548.35 cu.m. 1,860,241.27 1,201.43 1,513.81

101 (8) Removal of Existing Guardrails 118.00 ln.m 7,316.40 62.00 78.12

101 (9) Removal of Existing Guardrail Posts 48.00 each 8,195.90 170.75 215.14

102(2) Surplus Common Excavation 2,758.87 cu.m. 394,605.81 143.03 180.22

103(1)a Structure Excavation (Common Soil) 640.37 cu.m. 148,905.26 232.53 292.99

103(3) Foundation Fill 6.93 cu.m. 4,467.89 644.72 812.34

104 (1)a Embankment from Roadway Excavation (Common Soil) 752.48 cu.m 174,435.00 231.81 292.08

TOTAL OF PART C 2,969,657.39

PART D - BASE AND SUBBASE COURSE

200 (1) Aggregate Subbase Course 1,685.81 cu.m. 746,445.84 442.78 557.90

TOTAL OF PART D 746,445.84

PART E - SURFACE COURSE

311 (1) f1 Portland Cement Concrete Pavement (Unreinforced - 0.30m Thick) 4,352.30 sq.m 5,319,746.68 1,222.28 1,540.08

TOTAL OF PART E 5,319,746.68

PART G - DRAINAGE AND SLOPE PROTECTION STRUCTURE

 506(1) Stone Masonry 281.12 cu.m 954,709.67 3,396.09 4,279.08

515(3) Structural Backfill 87.69 cu.m. 55,356.34 631.27 795.40

TOTAL OF PART G 1,010,066.01

PART H - MISCELLANEOUS STRUCTURES

612(1) Reflectorized Thermoplastic Pavement, White 237.40 sq.m. 371,381.44 1,564.37 1,971.11

TOTAL OF PART H 371,381.44

Sub Total ( CW1 ) 11,545,510.26

CW2 - (Flaring of Intersection)

PART B - OTHER GENERAL REQUIREMENTS

B.9 Mobilization/ Demobilization All LS 69,195.00 #VALUE! 72,654.75

TOTAL OF PART B 69,195.00

PART C - EARTHWORKS

100(a4) Individual Removal of Trees (750-900 mm dia) 1.00 each 15,005.14 15,005.14 18,906.48

101(3)b3 Removal of Actual Structures/Obstruction (PCCP) 2,447.03 sq.m. 284,942.68 116.44 146.72

101(3)c1 Removal of Actual Structures/Obstruction (ACP) 297.36 sq.m. 27,201.86 91.48 115.26

101(6) Removal of Actual Structures/Obstruction 446.29 cu.m 536,322.29 1,201.73 1,514.19

102(2) Surplus Common Excavation 630.51 cu.m. 90,200.42 143.06 180.25

103(1)a Structure Excavation (Common Soil) 170.84 cu.m. 39,714.28 232.46 292.91

103(3) Foundation Fill 17.32 cu.m. 11,148.61 643.68 811.04

104 (1)a Embankment from Roadway Excavation (Common Soil) 87.42 cu.m 20,271.04 231.88 292.17

TOTAL OF PART C 1,024,806.32

PART D - BASE AND SUBBASE COURSE

200 (1) Aggregate Subbase Course 588.51 cu.m. 260,569.18 442.76 557.88

TOTAL OF PART D 260,569.18

PART E - SURFACE COURSE

311 (1) f1 Portland Cement Concrete Pavement (Unreinforced - 0.30m Thick) 3,602.92 sq.m 4,402,050.56 1,221.80 1,539.47

TOTAL OF PART E 4,402,050.56

PART G - DRAINAGE AND SLOPE PROTECTION STRUCTURES

506(1) Stone Masonry 272.95 cu.m 926,938.62 3,396.00 4,278.96

515(3) Structural Backfill 48.87 cu.m. 30,852.61 631.32 795.46

TOTAL OF PART G 957,791.23

PART H - MISCELLANEOUS STRUCTURE

600(5) Concrete Curb (Precast) 74.00 pc 35,098.30 474.30 597.62

600(7) Curb and Gutter (Precast) 257.00 pc 144,544.80 562.43 708.66

601(1) Sidewalk (100mm thk) 568.10 sq.m 233,044.01 410.22 516.87

605(1)n1 Warning Signs (600mm,W2-8B, Intersection and Junction Signs) 3.00 each 33,274.22 11,091.41 13,975.17

605(1)r2 Warning Signs (450mm,W3-2A, Advanced Warning of Traffic Control Device Signs Stop Sign Ahead) 1.00 each 9,299.23 9,299.23 11,717.03
605(1)aj1 Warning Signs (600mmx600mm, W6-2B Pedestrrian and School Sign Pedestrian Crossing Ahead 3.00 each 34,774.22 11,591.41 14,605.17

605(2)a2 Regulatory Signs (600x600mm, R1-18, Priority Sign Stop) 1.00 each 9,674.23 9,674.23 12,189.53

605(2)b1 Regulatory Signs (Priority Signs Give Way, 600mm R1-2A) 2.00 each 13,800.00 6,900.00 8,694.00

605(2)t2 Regulatory Signs (600mm, R5-1SB Parking Signs No Parking) 6.00 each 41,399.98 6,900.00 8,694.00

605(2)ad1 Regulatory Signs (400x600mm, RS-10 Parking Signs Do not Block Intersection) 3.00 each 26,776.22 8,925.41 11,246.01

605(2)aj1 Regulatory Signs (600mm, R6-9B Miscellaneous Signs School Children Crossing) 3.00 each 20,824.22 6,941.41 8,746.17

605(5)b1 Traffic Instruction Signs (1500mmx750mm S2-1 Reduce Speed) 3.00 each 38,524.22 12,841.41 16,180.17

608(1) Furnishing and Placing Topsoil 8.30 cu.m 5,424.22 653.52 823.44

610 Sodding 63.97 sq.m 15,066.81 235.53 296.77

611(1) Trees Furnishing and Transplanting 100.00 each 26,989.15 269.89 340.06

612(1) Reflectorized Thermoplastic Pavement, White 221.59 sq.m. 343,325.83 1,549.37 1,952.21

612(1) Reflectorized Thermoplastic Pavement, Yellow 28.98 sq.m. 43,058.34 1,485.80 1,872.10

TOTAL OF PART H 1,074,898.00

TOTAL CW2 7,789,310.29

GRAND TOTAL (CW1+CW2) 19,334,820.55

 Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika (S00782LZ) K0385+000-K0385+220,K0386+014-
K0386+102,K0386+291-K0386+375,K0389+073-K0389+152,K0392+283-K0392+336,K0392+356-K0392+608,K0390+877
QUEZON, ISABELA
FORM POW-2015-01B-00

MINIMUM EQUIPMENT REQUIREMENT

Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Applicator Machine - 1 26
2 Backhoe 0.80 cu.m. 1 27
3 Backhoe w/ Breaker 0.80 cu.m. 1 28
4 Bar Bender 25 mm. Max. Rebar Ø, Three Phase 1 29
5 Bar Cutter 25 mm. Max. Rebar Ø, Single Phase 1 30
6 Bulldozer 165 hp 1 31
7 Cargo/Service Truck 2-5 mt 1 32
8 Cargo/Service Truck 6-10 mt 1 33
9 Chain Saw - 1 34
10 Concrete Batching Plant 1 35
11 Concrete Saw (14" Blade) 7.5 hp 1 36
12 Concrete Screeder 5.5 hp 2 37
13 Concrete Vibrator - 2 38
14 Cutting Outfit - 1 39
15 Generator Set - 2 40
16 Dump Truck 12 cu.yd. 4 41
17 Generator Set - 2 42
18 Hand Drill, Electric - 4 43
19 Kneading Machine - 1 44
20 Motorized Road Grader 140 hp 1 45
21 Payloader 1.50 cu.m. 3 46
22 Plate Compactor 5 hp 2 47
23 Transit Mixer 5-6 cu.yd 4 48
24 Vibratory Roller 10 mt. 2 49
25 Water Truck/Pump 16000L 1 50
SUB-TOTAL 42 SUB-TOTAL 0
TOTAL 42
 DETAILED UNIT PRICE ANALYSIS

Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika
Project : (S00782LZ) K0385+000-K0385+220,K0386+014-K0386+102,K0386+291-K0386+375,K0389+073-K0389+152,K0392+283-
K0392+336,K0392+356-K0392+608,K0390+877
Location : Gamu, Naguilian Isabela
Limits : -

Item No. : B.9 Quantity = All

Description : Mobilization/ Demobilization Unit = LS

A Name and Capacity of Equipment (Operated No. of Units Unit Unit Rate Total Cost (Pesos)

A. SUB-TOTAL , EQUIPMENT P -

B Designation of Personnel No. of Men No. of Hours Unit Rate/Day Total Cost (Pesos)

B. SUB-TOTAL, LABOR P -

C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)

Mobilization/Demobilizatioin (1% Direct Cost) 69,195.00 69,195.00

C. SUB-TOTAL, MATERIAL P 69,195.00

SUMMARY:
A Equipment P -
B Labor -
C Materials 69,195.00
D TOTAL DIRECT COST (A+B+C) 69,195.00
DIRECT UNIT COST D/Quantity 69,195.00

E OCM 0% of D -
F PROFIT 0% of D -
G VAT 5% (D+E) 3,459.75
H Total Cost (D+E+F) 72,654.75
I UNIT COST (G/Quantity) P 72,654.75
J Estimated Cost (IxQuantity) P 72,654.75
 DETAILED UNIT PRICE ANALYSIS

Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika
Project: (S00782LZ) K0385+000-K0385+220,K0386+014-K0386+102,K0386+291-K0386+375,K0389+073-K0389+152,K0392+283-
K0392+336,K0392+356-K0392+608,K0390+877
Location :
Limit : 0

Item No. : 311 (1) f1 Quantity = 4,352.30

Description : Portland Cement Concrete Pavement (Unreinforced - 0.30m Thick) Unit = sq.m

Production Output: 53.67 sq.m./hr

No. of Hours: 81.09 hour(s)
No. of Days: 10.14 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Transit Mixer (5-6 cu.yd) 4 81.09 P 1,318.00 P 427,506.48
Concrete Vibrator, flexible shaft type 2' head dia w/ amp. 2 81.09 P 91.25 P 14,798.93
Concrete BatchPlant 1 81.09 P 1,759.50 P 142,677.86
Payloader, 1.50 cu.m., LX80-2C 1 81.09 P 1,733.00 P 140,528.97
Concrete Screeder 1 81.09 P 545.00 P 44,194.05
Water Truck, 16000L 1 81.09 P 2,450.00 P 198,670.50
Concrete Saw (14" dia. Blade w/ 3/4" Cutting Depth) 1 81.09 P 32.67 P 2,649.21
Bar Cutter, 25mm max. rebar dia (grade 40) single base 1 8.11 P 219.75 P 1,782.17
Drill with attachement 1 81.09 P 201.25 P 16,319.36
Minor Tools (5% Labor) 3,989.87

A. SUB-TOTAL , EQUIPMENT P 993,117.40

B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Construction Foreman 1 81.09 P 92.98 7,539.75
Skilled Laborer 4 81.09 P 67.22 21,803.48
Unskilled Laborer 12 81.09 P 51.85 50,454.20

B. SUB-TOTAL, LABOR P 79,797.43

C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Reinforcing Steel Bar, Deformed Grade 40 0.55 2,394.00 kg P 42.00 P 100,548.00
Curing Compound 0.29 1,262.17 L P 50.00 P 63,108.50
Asphalt Sealant 0.18 783.41 L P 45.00 P 35,253.45
Steel Form, 30 cm thk 0.46 2,002.06 m P 95.00 P 190,195.70
Fine Aggregates 0.1650 718.13 cu.m P 351.56 P 252,465.78
Coarse Aggregates 0.30 1,305.69 cu.m P 376.26 P 491,278.92
Cement 2.85 12,404.00 bag P 245.00 P 3,038,980.00
Concrete Saw, Blade 0.00015 1.00 pc P 7,500.00 P 7,500.00
GI Pipes (50mm dia) 0.0094 40.91 m P 1,430.00 P 58,501.30
Greasing 0.0094 40.91 L P 220.00 P 9,000.20

C. SUB-TOTAL, MATERIAL P 4,246,831.85

SUMMARY
A Equipment P 993,117.40
B Labor 79,797.43
C Materials 4,246,831.85
D TOTAL DIRECT COST (A+B+C) 5,319,746.68
DIRECT UNIT COST D/Quantity 1,222.28

E OCM 12% of D 638,369.60

F PROFIT 8% of D 425,579.73
G VAT 5% (D+E+F) 319,184.80
H Total Cost (D+E+F+G) 6,702,880.81
I UNIT COST (H/Quantity) P 1,540.08
J Estimated Cost (IxQuantity) P 6,702,890.18
 DETAILED UNIT PRICE ANALYSIS

Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika
Project: (S00782LZ) K0385+000-K0385+220,K0386+014-K0386+102,K0386+291-K0386+375,K0389+073-K0389+152,K0392+283-
K0392+336,K0392+356-K0392+608,K0390+877

Location :
Limit : 0

Item No. : 601(1) Quantity = 568.10

Description : Sidewalk (100mm thk) Unit = sq.m

Production Output: 20.00 m/hr

No. of Hours: 28.41 hour(s)
No. of Days: 3.55 day(s)

A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)

one Bagger Mixer 1 28.41 P 172.00 P 4,886.52

Concrete Vibrator 1 28.41 P 91.25 P 2,592.41
Water Truck 0.125 1 3.55 P 2,450.00 P 8,697.50
Concrete Saw 1 28.41 P 32.67 P 928.15
Minor Tools (10% LC) P 2,795.71

A. SUB-TOTAL , EQUIPMENT P 19,900.29

B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)

Construction Foreman 1 28.41 92.98 2,641.56

Skilled Laborer 4 28.41 67.22 7,638.88
Unskilled Laborer 12 28.41 51.85 17,676.70

B. SUB-TOTAL, LABOR P 27,957.14

C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)

Cement 0.95 540.00 bags P 245.00 P 132,300.00

Sand 0.055 31.25 cu.m P 351.56 P 10,986.25
Gravel 0.1 56.81 cu.m P 376.26 P 21,375.33
Forms 0.46 262.00 m P 35.00 P 9,170.00
Curing Compound 0.29 165.00 L P 50.00 P 8,250.00
Asphalt Sealant 0.12 69.00 cu.m P 45.00 P 3,105.00

C. SUB-TOTAL, MATERIAL P 185,186.58

SUMMARY
A Equipment P 19,900.29
B Labor 27,957.14
C Materials 185,186.58
D TOTAL DIRECT COST (A+B+C) 233,044.01
DIRECT UNIT COST D/Quantity 410.22

E OCM 12% of D 27,965.28

F PROFIT 8% of D 18,643.52
G VAT 5% (D+E+F) 13,982.64
H Total Cost (D+E+F+G) 293,635.45
I UNIT COST (H/Quantity) P 516.87
J Estimated Cost (IxQuantity) P 293,633.85
 Terrain Road Dump Truck Travel
Condition Condition
Loaded Empty
Paved 35 55
Flat
Unpaved 30 45
Paved 30 40
Rolling
Unpaved 25 35
Paved 20 30
Mountainous
Unpaved 15 25

Loading Time 3 min

Unloading Time 2 min
Allowance for Delay 10% of Cycle

I. MATERIALS
FURNISHING OF AGGREGATES (Item 311 and Item 405)

a) Stockpiling and Loading P 27032 + 13,864.00 = 81.79 /cu.m

500
Use 1-Bulldozer 165 hp Capacity = 500 cu.m./d
1-Payloader, Wheel Type, Articulated Steering, Capacity = 500 cu.m/d

b) Hauling cost: AHD= 13 kms. ( SOURCE: FURAO, GAMU, MAGAT RIVER GRAVEL PIT, ISABELA)
Computation of Cycle Time
Terrain = Flat Average Speed, Loaded = 35 KPH
Road Condition = Paved Average Speed, Empty = 55 KPH

Loading Time = 3.00 mins

Travel Time, Loaded
First 200m @ 20 KPH = 0.60 mins
12.6km. @ 35 KPH = 21.60 mins
Last 200 M. @ 25 KPH = 0.50 min
Unload/Manuever 2.00 mins
Return Time,Empty
First 200m. @ 40 KPH = 0.30 min
12.60 km. @ 55 KPH = 13.75 mins
Last 200 M. @ 45 KPH = 0.30 min
Allowance for Delay = 4.21 mins
TOTAL CYCLE TIME = 46.26 mins

No. of trips/truck/day = 8 x 60 = 10.38 Trips/Day

46.26 say

Unit Cost of Hauling = P 11360 =P 109.44 /cu.m.

10 x 10.38
c) Excise tax P 5.74 /cu.m.
d) Royalty, Access Road, Brgy/Mun/Provincial Tax 25.00 /cu.m.
e) Miscellaneous Fees 5.00
Furnishing Cost = 226.97 /cu.m

FURNISHING COST FOR:

Item 200 P 226.97/cu.m. + P 74.08/cu.m. = P 301.05 /cu.m
Fine Aggregates P 226.97/cu.m. + P 124.59/cu.m. = P 351.56 /cu.m
Coarse Aggregates P 226.97/cu.m. + P 149.29/cu.m. = P 376.26 /cu.m
 Republic of the Philippines ATTACHMENT "A"

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS D.O. 197 s. 2016

ISABELA SECOND
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE II
Roxas, Isabela
Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika (S00782LZ) K0385+000-K0385+220,K0386+014-
K0386+102,K0386+291-K0386+375,K0389+073-K0389+152,K0392+283-K0392+336,K0392+356-K0392+608,K0390+877

Contract Duration : 323CD

TOTAL DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QTY UNIT 5% VAT TOTAL COST UNIT COST
COST % VALUE COST
CW1 (Road Widening)
PART A FACILITIES FOR THE ENGINEER
AS EVALUATED
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer
AS SUBMITTED All LS 785,714.29 0% - 39,285.71 39,285.71 825,000.00 #VALUE!
AS EVALUATED
A.1.4(1) Provision of Progress Photographs
AS SUBMITTED 5.97 mos. 8,955.00 8% 716.40 483.57 1,199.97 10,154.97 1,701.00
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED 794,669.29 716.40 39,769.28 40,485.68 835,154.97
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
B.5 Project Billboard/ Signboard
AS SUBMITTED 8.00 each 39,996.38 20% 7,999.28 2,399.78 10,399.06 50,395.44 6,299.43
AS EVALUATED
B.7 Occupational Safety & Health Program
AS SUBMITTED 5.97 months 79,099.70 8% 6,327.98 4,271.38 10,599.36 89,699.06 15,024.97
AS EVALUATED
B.8 Traffic Management
AS SUBMITTED 5.97 months 74,832.74 8% 5,986.62 4,040.97 10,027.59 84,860.33 14,214.46
AS EVALUATED
B.9 Mobilization/ Demobilization
AS SUBMITTED All LS 139,614.79 0% - 6,980.74 6,980.74 146,595.53 #VALUE!
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED 333,543.61 20,313.88 17,692.87 38,006.75 371,550.36
PART C EARTHWORKS
AS EVALUATED
101 (2) Removal of Actual Structures/Obstruction (Electric Post)
AS SUBMITTED 52.00 each 185,417.70 20% 37,083.54 11,125.06 48,208.60 233,626.30 4,492.81
AS EVALUATED
101(3)b3 Removal of Actual Structures/Obstruction ( PCCP)
AS SUBMITTED 1,598.00 sq.m. 186,072.16 20% 37,214.43 11,164.33 48,378.76 234,450.92 146.72
AS EVALUATED
101(6) Removal of Actual Structures and Obstruction ( concrete)
AS SUBMITTED 1,548.35 cu.m. 1,860,241.27 20% 372,048.25 111,614.48 483,662.73 2,343,904.00 1,513.81
AS EVALUATED
101 (8) Removal of Existing Guardrails
AS SUBMITTED 118.00 ln.m 7,316.40 20% 1,463.28 438.98 1,902.26 9,218.66 78.12
AS EVALUATED
101 (9) Removal of Existing Guardrail Posts
AS SUBMITTED 48.00 each 8,195.90 20% 1,639.18 491.75 2,130.93 10,326.83 215.14
AS EVALUATED
102(2) Surplus Common Excavation
AS SUBMITTED 2,758.87 cu.m. 394,605.81 20% 78,921.16 23,676.35 102,597.51 497,203.32 180.22
AS EVALUATED
103(1)a Structure Excavation (Common Soil)
AS SUBMITTED 640.37 cu.m. 148,905.26 20% 29,781.05 8,934.32 38,715.37 187,620.63 292.99
AS EVALUATED
103(3) Foundation Fill
AS SUBMITTED 6.93 cu.m. 4,467.89 20% 893.58 268.07 1,161.65 5,629.54 812.34
AS EVALUATED
104 (1)a Embankment from Roadway Excavation (Common Soil)
AS SUBMITTED 752.48 cu.m 174,435.00 20% 34,887.00 10,466.10 45,353.10 219,788.10 292.08
 AS EVALUATED
TOTAL OF PART C
AS SUBMITTED 2,969,657.39 593,931.47 178,179.44 772,110.91 3,741,768.30
PART D SUBBASE AND BASE COURSE
AS EVALUATED
200 (1) Aggregate Subbase Course
AS SUBMITTED 1,685.81 cu.m. 746,445.84 20% 149,289.17 44,786.75 194,075.92 940,521.76 557.90
AS EVALUATED
TOTAL OF PART D
AS SUBMITTED 746,445.84 149,289.17 44,786.75 194,075.92 940,521.76
PART E SURFACE COURSE
Portland Cement Concrete Pavement (Unreinforced - 0.30m AS EVALUATED
311 (1) f1
Thick) AS SUBMITTED 4,352.30 sq.m 5,319,746.68 20% 1,063,949.34 319,184.80 1,383,134.14 6,702,880.82 1,540.08
AS EVALUATED
TOTAL OF PART E
AS SUBMITTED 5,319,746.68 1,063,949.34 319,184.80 1,383,134.14 6,702,880.82
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURE
AS EVALUATED
506(1) Stone Masonry
AS SUBMITTED 281.12 cu.m 954,709.67 20% 190,941.93 57,282.58 248,224.51 1,202,934.18 4,279.08
AS EVALUATED
515(3) Structural Backfill
AS SUBMITTED 87.69 cu.m. 55,356.34 20% 11,071.27 3,321.38 14,392.65 69,748.99 795.40
AS EVALUATED
TOTAL OF PART G
AS SUBMITTED 1,010,066.01 202,013.20 60,603.96 262,617.16 1,272,683.17
PART H MISCELLANEOUS STRUCTURES
AS EVALUATED
612(1) Reflectorized Thermoplastic Pavement, White
AS SUBMITTED 237.40 sq.m. 371,381.44 20% 74,276.29 22,282.89 96,559.18 467,940.62 1,971.11
AS EVALUATED
TOTAL OF PART H
AS SUBMITTED 371,381.44 74,276.29 22,282.89 96,559.18 467,940.62
AS EVALUATED
SUB TOTAL CW1
AS SUBMITTED 11,545,510.26 2,104,489.75 682,499.99 2,786,989.74 14,332,500.00

Preparation and Submission:

Prepared by: Checked/Submitted by:

MENCHIE C. MAGNO ROGELIO A. CURAMENG

ENGINEER II Chief, Planning and Design Section
Planning and Design Section
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
ISABELA SECOND
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE II
Roxas, Isabela
Ensure Safe and Reliable National Road System - Network Development - Road Widening - Primary Roads - Daang Maharlika (S00782LZ) K0385+000-K0385+220,K0386+014-K0386+102,K0386+291-
K0386+375,K0389+073-K0389+152,K0392+283-K0392+336,K0392+356-K0392+608,K0390+877

APPROVED BUDGET FOR THE CONTRACT SUMMARY FORM POW-2015-02A-00

Contract Duration : 323 CD

TOTAL DIRECT TOTAL MARK-UP
ITEM NO. DESCRIPTION 5% VAT TOTAL INDIRECT COST TOTAL COST
COST % VALUE
CW1 (Road Widening)
AS EVALUATED
PART A FACILITIES FOR THE ENGINEER
AS SUBMITTED 794,669.29 8% 716.40 39,769.28 40,485.68 835,154.97
AS EVALUATED
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 333,543.61 8%/12% 20,313.88 17,692.87 38,006.75 371,550.36
AS EVALUATED
PART C EARTHWORKS
AS SUBMITTED 2,969,657.39 20% 593,931.47 178,179.44 772,110.91 3,741,768.30
AS EVALUATED
PART D SUB-BASE AND BASE COURSE
AS SUBMITTED 746,445.84 20% 149,289.17 44,786.75 194,075.92 940,521.76
AS EVALUATED
PART E SURFACE COURSES
AS SUBMITTED 5,319,746.68 20% 1,063,949.34 319,184.80 1,383,134.14 6,702,880.82
AS EVALUATED
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
AS SUBMITTED 1,010,066.01 20% 202,013.20 60,603.96 262,617.16 1,272,683.17
AS EVALUATED
PART H MISCELLANEOUS STRUCTURES
AS SUBMITTED 371,381.44 20% 74,276.29 22,282.89 96,559.18 467,940.62
AS EVALUATED
SUB TOTAL (CW1)
AS SUBMITTED 11,545,510.26 2,104,489.75 682,499.99 2,786,989.74 14,332,500.00
CW2 - (Flaring of Intersection)
AS EVALUATED
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 69,195.00 0% - 3,459.75 3,459.75 72,654.75
AS EVALUATED
PART C EARTHWORKS
AS SUBMITTED 1,024,806.32 20% 204,961.27 61,488.39 266,449.66 1,291,255.98
AS EVALUATED
PART D SUB-BASE AND BASE COURSE
AS SUBMITTED 260,569.18 20% 52,113.84 15,634.15 67,747.99 328,317.17
AS EVALUATED
PART E SURFACE COURSES
AS SUBMITTED 4,402,050.56 20% 880,410.11 264,123.03 1,144,533.14 5,546,583.70
AS EVALUATED
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
AS SUBMITTED 957,791.23 20% 191,558.24 57,467.48 249,025.72 1,206,816.95
AS EVALUATED
PART H MISCELLANEOUS STRUCTURES
AS SUBMITTED 1,074,898.00 20% 214,979.59 64,493.86 279,473.45 1,354,371.45
AS EVALUATED
SUB TOTAL (CW2)
AS SUBMITTED 7,789,310.29 1,544,023.05 466,666.66 2,010,689.71 9,800,000.00
AS EVALUATED
TOTAL
AS SUBMITTED 19,334,820.55 3,648,512.80 1,149,166.65 4,797,679.45 24,132,500.00

Preparation and Submission: Approval:

Prepared by: Checked/Submitted by: Recommending Approval: Approved:

MENCHIE C. MAGNO ROGELIO A. CURAMENG JOCELYN P. PALEG REYNATO M. UBIÑA

ENGINEER II Chief, Planning and Design Section Assistant District Engineer District Engineer
Planning and Design Section