Department of Public Works and Highways (DPWH) : Instruction For Completing The Summary of Bid Prices

Department of Public Works and Highways (DPWH)
Contract ID : 21LA0222
Contract Name : Construction of Road (Opening) Tigpa, Napnapan to Mabaros, Panangason,
Kingking, Pantukan, Davao de Oro (Phase 2)
Location of the Contract : Pantukan, Davao de Oro
SUMMARY OF BID PRICES

(All Part of Bill of Quantities)
Instruction for Completing the Summary of Bid Prices:
1. Part No. - Enter the "Part No." for each section of the Bill of Quantities (BOQ) where unit prices are entered.
2. Part Description - Enter the "Part Description corresponding to the "Part No."
3. Total Amount - Enter the "Total Amount" in Pesos for all pages having the same "Part Description"
Part No. Description Total Amount
PART A FACILITIES FOR THE ENGINEER
PART B OTHER GENERAL REQUIREMENTS
PART C EARTHWORKS
PART D SUBBASE AND BASE COURSE
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
Total of Amounts
Total of All Amount in Words
Name MARK JOSEPH RUBINOS in the capacity of Authorized Managing Officer
Signed DATE: June 3, 2021
Duly authorized to signed the Bid for and on behalf of NEN Builders and Development Services Corp.
Contract Name : Construction of Road (Opening) Tigpa, Napnapan to Mabaros, Panangason, Kingking, Pantukan,
Davao de Oro (Phase 2)
BILL OF QUANTITIES
Part No. A Part Description : FACILITIES FOR THE ENGINEER
Part Item Unit Price Bid Price
Description Unit Quantity
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In Words In Words
Construction of Field Office for

A.1.1(3) Lump Sum 1.00
the Engineer
In Figures 251,517.00 In Figures 251,517.00

In Words In Words
Provision of 4x4 Pickup Type
A.1.1(2) Service Vehicle for the Engineer Month 5.50
on Bare Rental Basis
Total for this Part: In Words
In Figures 290,530.01
Submitted By:
MARK JOSEPH RUBINOS DATE: June 3, 2021

(Name & Signature of Bidder's Representative)
Authorized Managing Officer
Position
NEN Builders & Development Services Corporation

Name of Bidder
BILL OF QUANTITIES
Part No. B Part Description : OTHER GENERAL REQUIREMENT
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In Words In Words
B.4(1) Construction Survey and Staking Kilometer 2.49

In Words In Words
B.5 Project Billboard/Signboard Each 2.00

In Words In Words
Occupational Safety and Health

B.7(1) Month 5.50
Program

In Words In Words
B.8(1) Traffic Management Month 5.50
In Figures 3,372,802.70 In Figures 613,236.86

Total for this Page: In Words
Submitted By:

Position

Name of Bidder
BILL OF QUANTITIES
Part No. B Part Description : OTHER GENERAL REQUIREMENT
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In Words In Words
B.9 Mobilization/Demobilization Lump Sum 1.00

In Figures 1,314,523.25
Submitted By:

Position

Name of Bidder
BILL OF QUANTITIES
Part No. C Part Description : EARTHWORKS
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In Words In Words
100(1) Clearing and Grubbing Hectare 2.30
In Figures 971,955.08 In Figures 2,235,496.67

In Words In Words
Individual Removal of Trees,

100(3)a2 Each 50.00
301-500mm. Ø (Small)

In Words In Words
102(2) Surplus Common Excavation Cubic Meter 54,469.00
In Figures 83.13 In Figures 4,528,235.20

In Words In Words
102(3)a Surplus Rock Excavation (Soft) Cubic Meter 4,229.00

In Figures 8,763,787.52
Submitted By:

Position

Name of Bidder
BILL OF QUANTITIES
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In Words In Words
102(3)b Surplus Rock Excavation (Hard) Cubic Meter 11,141.00

In Words In Words
Structure Excavation (Common

103(1)a Cubic Meter 311.00
Soil)

In Words In Words
103(3) Foundation Fill Cubic Meter 19.00

In Words In Words
Pipe Culvert and Drain

Excavation (Common Soil)

In Figures 5,573,672.27
Submitted By:

Position

Name of Bidder
BILL OF QUANTITIES
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In Words In Words
Embankment from Roadway

Excavation (Common Soil)

In Words In Words
Subgrade Preparation (Common Square

105(1)a 14,481.00
Material) Meter

In Figures 7,377,594.53
In Figures 21,715,054.31
Submitted By:

Position

Name of Bidder
BILL OF QUANTITIES
Part No. D Part Description : SUB-BASE & BASE COURSE
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In Words In Words
200(1) Aggregate Subbase Course Cubic Meter 2,493.00

In Figures 8,352,100.56
Submitted By:

Position

Name of Bidder
BILL OF QUANTITIES
Part No. G Part Description : DRAINAGE & SLOPE PROTECTION STRUCTURE
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)
In Words In Words
Pipe Culverts, 910mm dia. Linear

500(1)a 56.00
(36"Ø), Class IV, RCPC Meter

In Words In Words
Pipe Culverts, 1220mm dia. Linear

500(1)b5 24.00
(48"Ø), Class IV, RCPC Meter

In Words In Words
506(1) Stone Masonry Cubic Meter 99.00

In Figures 2,284,375.28
Grand Total: In Words
In Figures 33,956,583.40
Submitted By:

Position

Name of Bidder
Contract Name: Construction of Road (Opening) Tigpa, Napnapan to Mabaros, Panangason,
Location of the Contract: Pantukan, Davao de Oro
DETAILED ESTIMATES
Part A Description: FACILITIES FOR THE ENGINEER

Pay Item No.: A.1.1(3)
Description: Construction of Field Office for the Engineer
Unit of Measurement : Lump Sum Quantity : 1.00
I. EQUIPMENT MAINTENANCE/MATERIALS:
No. of Qty. Description Rental/Unit Cost No. of Days COST (ADD)
1.00 ls Structural/Masonry/Formworks 45,000.00 45,000.00
1.00 ls Flooring/Floor Framing/Stairs 25,000.00 25,000.00
1.00 ls Partition/Sliding Door/Windows 30,000.00 30,000.00
1.00 ls Roofing/Roof Framing 45,000.00 45,000.00
1.00 ls Electrical 19,000.00 19,000.00
1.00 ls Plumbing 15,000.00 15,000.00
TOTAL Equipment Rental/Material Cost P 179,000.00

II. DIRECT LABOR
No. of Qty. Description Rate per Day No. of Days COST (ADD)
1 Construction Foreman 650.00 8.00 5,200.00
2 Skilled Laborer 475.00 8.00 7,600.00
4 Laborer 350.00 8.00 11,200.00
24,000.00
Total Direct Cost P 203,000.00

O.C.M. P 20,300.00
Profit P 16,240.00
TAX P 11,977.00
Total Indirect Cost P 48,517.00
Total Cost P 251,517.00
Unit Cost P 251,517.00
Contract Name: Construction of Road (Opening) Tigpa, Napnapan to Mabaros, Panangason,
Location of the Contract: Pantukan, Davao de Oro
DETAILED ESTIMATES
Part A Description: FACILITIES FOR THE ENGINEER

Pay Item No.: A.1.1(2)
Description: Provision of 4x4 Pickup Type Service Vehicle for the Engineer on Bare Rental Basis
Unit of Measurement : Month Quantity : 5.50
I. EQUIPMENT MAINTENANCE/MATERIALS:
No. of Qty. Description Rental/Unit Cost No. of Days COST (ADD)
5.50 mo. 4x4 Pickup type Service (Bare Rental) 5,725.00 31,487.50

II. DIRECT LABOR
-
-
-
-

O.C.M. P 3,148.75
Profit P 2,519.00
TAX P 1,857.76
DETAILED ESTIMATES
Part B Description: OTHER GENERAL REQUIREMENT

Pay Item No.: B.4(1)
Description: Construction Survey and Staking
Unit of Measurement : Kilometer Quantity : 2.49
I. EQUIPMENT RENTAL/MATERIALS:
No. of Qty. Description Rental/Unit Cost No. of days COST (ADD)

16.00 bd.ft. 6 pcs. - 2x2x8 coco lumber 17.00 272.00
9 gal Paint 860.00 7,740.00
6 pcs Field Books 140.00 840.00
II. DIRECT LABOR
2 Instrumentman 650.00 7.00 9,100.00
3 Surveyman 550.00 7.00 11,550.00
2 Laborer 350.00 7.00 4,900.00
SUB-TOTAL 25,550.00
Plus % Fringe Benefits -
TOTAL Direct Labor Cost P 25,550.00

O.C.M. P 3,440.20
Profit P 2,752.16
TAX P 2,029.72
DETAILED ESTIMATES

Pay Item No.: B.5
Description: Project Billboard/Signboard
Unit of Measurement : Each Quantity : 2.00

100.00 bd.ft. Post 6 - 2" x 3" x 10' 75.00 7,500.00
40.00 bd.ft. Extended Nailer 6 - 2" x 2" x 8' 75.00 3,000.00
60.00 bd.ft. Diagonal Bracing 4 - 2" x 3" x 10' 55.00 3,300.00
50.00 bd.ft. Cross Bracing 4 - 2" x 2" x 10' 40.00 2,000.00
20.00 bd.ft. Staking 40.00 800.00
4.00 sht. 1/2" thk x 4 x 8 Marine Plywood 714.00 2,856.00
5.00 kgs Assorted C.W. Nails 76.00 380.00
5.00 lot Painting & Lettering 1,450.00 7,250.00
II. DIRECT LABOR
No. of Qty. Description Rate per Hour/Day No. of Days COST (ADD)
1 Project Foreman 650.00 1.00 650.00
1 Skilled Labor 475.00 1.00 475.00
2 Unskilled Labor 350.00 1.00 700.00
SUB-TOTAL 1,825.00

O.C.M. P 2,891.10
Profit P 2,312.88
TAX P 1,705.75
DETAILED ESTIMATES

Description: Occupational Safety and Health Program

50 pcs Safety Helmet 350.00 17,500.00
50 pcs Safety Shoes 250.00 12,500.00
50 pcs Gloves 150.00 7,500.00
50 pcs Reflectorized Safety Vest 175.00 8,750.00
3 pcs Medical Kit 1,925.00 5,775.00
1 pc Signages for Safety 5,522.00 5,522.00
II. DIRECT LABOR
No. of Qty. Description Rate per Hour/Day No. of Hrs/Day COST (ADD)
1 Safety Officer 2,350.00 5.00 11,750.00
1 First Aider 1,960.00 5.00 9,800.00
SUB-TOTAL 21,550.00

O.C.M. P 7,909.70
Profit P 6,327.76
TAX P 4,666.72
DETAILED ESTIMATES

Description: Traffic Management

5.50 mo. Traffic Management 82,590.00 454,245.00
II. DIRECT LABOR
No. of Qty. Description Rate per Hour/Day No. of Hrs/Day COST (ADD)
1 Project Foreman 650.00 11.00 7,150.00
2 Skilled Labor 475.00 11.00 10,450.00
6 Unskilled Labor 350.00 11.00 23,100.00
SUB-TOTAL 40,700.00

O.C.M. P 49,494.50
Profit P 39,595.60
TAX P 29,201.76
DETAILED ESTIMATES

Pay Item No.: B.9
Description: Mobilization/Demobilization
Unit of Measurement : Lump Sum Quantity : 1.00

1 unit Stake Cargo 9,300.00 2.00 18,600.00
3 unit Motorized Road Grader, G710A 8,250.00 2.00 49,500.00
3 unit Vibratory Roller (10 m.t.), SP56 6,700.00 2.00 40,200.00
2 unit Bulldozer (155 Hp), D65A-8 14,900.00 2.00 59,600.00
4 unit Backhoe w/ Breaker (0.80 cu.m.) 8,800.00 2.00 70,400.00
3 unit Payload (1.50 cu.m.) 11,550.00 2.00 69,300.00
3 unit Transit Mixer (5 cu.m.) 7,250.00 2.00 43,500.00
5 unit Dumptruck (10 cu.m.) 7,250.00 2.00 72,500.00
II. DIRECT LABOR
SUB-TOTAL -
TOTAL Direct Labor Cost P -

O.C.M. P 42,360.00
Profit P 33,888.00
TAX P 24,992.40
DETAILED ESTIMATES
Part C Description: EARTHWORKS

Pay Item No.: 100(1)
Description: Clearing and Grubbing
Unit of Measurement : Hectare Quantity : 2.30

3 unit Backhoe 8,800.00 33.00 871,200.00
3 unit Dumptruck 7,250.00 33.00 717,750.00
TOTAL Equipment Rental/Material Cost P 1,588,950.00
II. DIRECT LABOR
1 Project Foreman 650.00 33.00 21,450.00
3 H.E.O. (Backhoe) 550.00 33.00 54,450.00
3 Driver (DT) 475.00 33.00 47,025.00
8 Laborer 350.00 33.00 92,400.00
SUB-TOTAL 215,325.00
Total Direct Cost P 1,804,275.00

O.C.M. P 180,427.47
Profit P 144,341.98
TAX P 106,452.22
Total Cost P 2,235,496.67
DETAILED ESTIMATES

Pay Item No.: 100(3)a2
Description: Individual Removal of Trees, 301-500mm. Ø (Small)
Unit of Measurement : Each Quantity : 50.00

1 unit Backhoe 8,800.00 13.00 114,400.00
1 unit Dumptruck 7,250.00 13.00 94,250.00
2 unit Chainsaw 2,400.00 13.00 62,400.00
II. DIRECT LABOR
1 Project Foreman 650.00 13.00 8,450.00
1 H.E.O. (Backhoe) 550.00 13.00 7,150.00
1 Driver (DT) 475.00 13.00 6,175.00
6 Laborer 350.00 13.00 27,300.00
SUB-TOTAL 49,075.00

O.C.M. P 32,012.47
Profit P 25,609.98
TAX P 18,887.37
DETAILED ESTIMATES

Description: Surplus Common Excavation
Unit of Measurement : Cubic Meter Quantity : 54,469.00

3 unit Backhoe 8,800.00 66.00 1,742,400.00
3 unit Dumptruck 7,250.00 66.00 1,435,500.00
II. DIRECT LABOR
1 Project Foreman 650.00 66.00 42,900.00
3 H.E.O. (Backhoe) 550.00 66.00 108,900.00
3 Driver (DT) 475.00 66.00 94,050.00
10 Laborer 350.00 66.00 231,000.00

O.C.M. P 365,474.97
Profit P 292,379.98
TAX P 215,630.25
Unit Cost P 83.13
DETAILED ESTIMATES

Pay Item No.: 102(3)a
Description: Surplus Rock Excavation (Soft)

2 unit Backhoe w/ Pavement Breaker 8,800.00 29.00 510,400.00
3 unit Dumptruck 7,250.00 29.00 630,750.00
II. DIRECT LABOR
1 Project Foreman 650.00 29.00 18,850.00
2 H.E.O. (Backhoe) 550.00 29.00 31,900.00
3 Driver (DT) 475.00 29.00 41,325.00
6 Laborer 350.00 29.00 60,900.00

O.C.M. P 129,412.47
Profit P 103,529.98
TAX P 76,353.37
Unit Cost P 379.15
DETAILED ESTIMATES

Pay Item No.: 102(3)b
Description: Surplus Rock Excavation (Hard)

2 unit Backhoe w/ Pavement Breaker 8,800.00 68.00 1,196,800.00
2 unit Dumptruck 7,250.00 68.00 986,000.00
II. DIRECT LABOR
1 Project Foreman 650.00 68.00 44,200.00
2 H.E.O. (Backhoe) 550.00 68.00 74,800.00
2 Driver (DT) 475.00 68.00 64,600.00
6 Laborer 350.00 68.00 142,800.00

O.C.M. P 250,919.97
Profit P 200,735.98
TAX P 148,042.80
Unit Cost P 279.05
DETAILED ESTIMATES

Description: Structure Excavation (Common Soil)
Unit of Measurement : Cubic Meter Quantity : 311.00

1 unit Backhoe 8,800.00 32.00 281,600.00
2 unit Dumptruck 7,250.00 32.00 464,000.00
II. DIRECT LABOR
1 Project Foreman 650.00 32.00 20,800.00
1 H.E.O. (Backhoe) 550.00 32.00 17,600.00
2 Driver (DT) 475.00 32.00 30,400.00
6 Laborer 350.00 32.00 67,200.00

O.C.M. P 88,159.97
Profit P 70,527.98
TAX P 52,014.40
DETAILED ESTIMATES

Description: Foundation Fill

1 unit Backhoe 8,800.00 22.00 193,600.00
1 unit Dumptruck 7,250.00 22.00 159,500.00
II. DIRECT LABOR
1 Project Foreman 650.00 22.00 14,300.00
1 H.E.O. (Backhoe) 550.00 22.00 12,100.00
1 Driver (DT) 475.00 22.00 10,450.00
3 Laborer 350.00 22.00 23,100.00
SUB-TOTAL 59,950.00

O.C.M. P 41,304.97
Profit P 33,043.98
TAX P 24,369.95
DETAILED ESTIMATES

Description: Pipe Culvert and Drain Excavation (Common Soil)

1 unit Backhoe 8,800.00 37.00 325,600.00
1 unit Dumptruck 7,250.00 37.00 268,250.00
II. DIRECT LABOR
1 Project Foreman 650.00 37.00 24,050.00
1 H.E.O. (Backhoe) 550.00 37.00 20,350.00
1 Driver (DT) 475.00 37.00 17,575.00
3 Laborer 350.00 37.00 38,850.00

O.C.M. P 69,467.47
Profit P 55,573.98
TAX P 40,985.82
DETAILED ESTIMATES

Description: Embankment from Roadway Excavation (Common Soil)

1 unit Dump Truck 7,250.00 47.00 340,750.00
2 unit Backhoe 8,800.00 47.00 827,200.00
II. DIRECT LABOR
1 Project Foreman 650.00 47.00 30,550.00
6 Laborer 350.00 47.00 98,700.00
2 H.E.O. (Backhoe) 550.00 47.00 51,700.00
1 Driver (DT) 475.00 47.00 22,325.00

O.C.M. P 137,122.50
Profit P 109,698.00
TAX P 80,902.28
DETAILED ESTIMATES

Description: Subgrade Preparation (Common Material)
Unit of Measurement : Square Meter Quantity : 14,481.00

2 unit Road Grader 8,250.00 97.00 1,600,500.00
2 unit Road Roller 6,700.00 97.00 1,299,800.00
2 unit Water Truck 5,725.00 97.00 1,110,650.00
II. DIRECT LABOR
1 Project Foreman 650.00 97.00 63,050.00
6 Laborer 350.00 97.00 203,700.00
2 Driver (WT) 475.00 97.00 92,150.00
4 H.E.O. 550.00 97.00 213,400.00

O.C.M. P 458,325.00
Profit P 366,660.00
TAX P 270,411.75
Total Indirect Cost P 1,095,396.75
Unit Cost P 392.14
DETAILED ESTIMATES
Part D Description: SUB-BASE & BASE COURSE

Description: Aggregate Subbase Course

3 unit Road Grader 8,250.00 84.00 2,079,000.00
2 unit Road Roller 6,700.00 84.00 1,125,600.00
1 unit Water Truck 5,725.00 84.00 480,900.00
3,240.90 cu.m. Aggregate Subbase Course 797.00 2,582,997.30
II. DIRECT LABOR

No. of Qty. Rate per Hour/Day No. of Days COST (ADD)
5 Unskilled Labor 350.00 84.00 147,000.00
5 H.E.O. 550.00 84.00 231,000.00
1 Driver (WT) 475.00 84.00 39,900.00

O.C.M. P 674,102.18
Profit P 539,282.00
TAX P 397,719.07
Total Indirect Cost P 1,611,103.26
DETAILED ESTIMATES
Part G Description: DRAINAGE & SLOPE PROTECTION STRUCTURES

Description: Pipe Culverts, 910mm dia. (36"Ø), Class IV, RCPC
Unit of Measurement : Linear Meter Quantity : 56.00

560.00 bag Portland Cement 258.00 144,480.00
36.40 cu.m. Sand 700.00 25,480.00
56.00 pc. R.C. Pipes (910mm dia.) 2,500.00 140,000.00
36.40 cu.m. Sand Bedding 700.00 25,480.00
TOTAL Equipment Rental P 335,440.00
1.00 unit Backhoe 8,800.00 24.00 211,200.00

1.00 unit Plate Compactor 1,000.00 24.00 24,000.00
II. DIRECT LABOR
3 Skilled Labor 475.00 24.00 34,200.00
4 Unskilled Labor 350.00 24.00 33,600.00
1 H.E.O. 550.00 24.00 13,200.00
SUB-TOTAL 96,600.00

O.C.M. P 66,724.00
Profit P 53,379.20
TAX P 39,367.16
DETAILED ESTIMATES
Part G Description: DRAINAGE & SLOPE PROTECTION STRUCTURES

Pay Item No.: 500(1)b5
Description: Pipe Culverts, 1220mm dia. (48"Ø), Class IV, RCPC
Unit of Measurement : Linear Meter Quantity : 24.00

15.60 cu.m. Sand 700.00 10,920.00
24.00 pc. R.C. Pipes (1220mm dia.) 7,500.00 180,000.00
15.60 cu.m. Sand Bedding 700.00 10,920.00
1.00 unit Backhoe 8,800.00 16.00 140,800.00

1.00 unit Plate Compactor 1,000.00 16.00 16,000.00
II. DIRECT LABOR
3 Skilled Labor 475.00 16.00 22,800.00
4 Unskilled Labor 350.00 16.00 22,400.00
1 H.E.O. 550.00 16.00 8,800.00
SUB-TOTAL 64,400.00

O.C.M. P 48,496.00
Profit P 38,796.80
TAX P 28,612.64
DETAILED ESTIMATES
Part F Description: DRAINAGE AND SLOPE PROTECTION STRUCTURES

Description: Stone Masonry

2.00 unit One Bagger Mixer 1,670.00 33.00 3,340.00
1.00 unit Water Truck 5,725.00 33.00 5,725.00
2.00 unit Backhoe 8,800.00 33.00 17,600.00

64.35 cu.m. Sand 700.00 45,045.00
128.70 cu.m. Gravel Fill 850.00 109,395.00
30.00 m Weep Holes (PVC) 390.00 11,700.00
2.00 sq.m. Filter Cloth 175.00 350.00
149.00 cu.m. Boulders 800.00 119,200.00
II. DIRECT LABOR
1 Project Foreman 650.00 33.00 21,450.00
2 Mason 475.00 33.00 31,350.00
3 Laborer 350.00 33.00 34,650.00
2 H.E.O. 550.00 33.00 36,300.00

O.C.M. P 69,152.50
Profit P 55,322.00
TAX P 40,799.98
TIME MOTION ANALYSIS
2a/8
ITEM 102 : DISPOSAL OF WASTE MATERIALS

QUANTITY : #REF! cu.m.
Quarry Distance : 7.0 kms
Quarry Site : Brgy. Langtud
Dumptruck travel time without load = Quarry Distance
Velocity of DT w/out load
= 7.00 kms. X 60 mins./hr.
40 km/hr.
= 420.0 min. = 10.50 min.
40.0
Dumptruck travel time with load = Quarry Distance

Velocity of DT w/ load
= 7.00 kms. X 60 mins./hr.
35 km/hr.
= 420.0 min. = 12.00 min.
35.0
time loading = 10 min ; turning time = 4 min = 14.00 min.

time unloading = 4 min ; turning time = 4 min = 8.00 min.
Total DT travel time = 44.50 min.
No. of trips per day = 7.5 hrs./day x 60min./hr. = 450 = 10.11 trips/day
Total DT travel time 44.50
say 10.00 trips/day
Using No. of Units Dumptrucks: 3 units 10W Dumptrucks
Volume hauled per day: 10 trips x 3 DT x 8 cu.m = 240.00 cu.m./day
=
No. of days to complete hauling = #REF! cu.m. #REF! days
240.00 cu.m./day say #REF! days
Loader Requirement:
Capacity of Loader par day = 30 cu.m. x 8.0 hrs./day

= 240.0 cu.m.
Use the maximum Loader requirement = 240.0 cu.m.

240.0 cu.m.
= 1.00 day/s
say 1.0 Loader/s

2a/8

= 5.00 kms. X 60 mins./hr.
40 km/hr.
= 300.0 min. = 7.50 min.
40.0

= 5.00 kms. X 60 mins./hr.
35 km/hr.
= 300.0 min. = 8.57 min.
35.0

say 11.00 trips/day
=
Loader Requirement:

= 240.0 cu.m.

240.0 cu.m.
= 1.10 day/s
say 1.0 Loader/s

2a/8

= 5.00 kms. X 60 mins./hr.
40 km/hr.
= 300.0 min. = 7.50 min.
40.0

= 5.00 kms. X 60 mins./hr.
35 km/hr.
= 300.0 min. = 8.57 min.
35.0

say 11.00 trips/day
=
Loader Requirement:

= 240.0 cu.m.

240.0 cu.m.
= 1.10 day/s
say 1.0 Loader/s

2a/8

= 5.00 kms. X 60 mins./hr.
40 km/hr.
= 300.0 min. = 7.50 min.
40.0

= 5.00 kms. X 60 mins./hr.
35 km/hr.
= 300.0 min. = 8.57 min.
35.0

say 11.00 trips/day

=
Loader Requirement:

= 240.0 cu.m.

240.0 cu.m.
= 1.10 day/s
say 2.0 Loader/s
ITEM 200 : AGGREGATE SUB-BASE COURSE

Quarry Site : Maragusan River, Maragusan
= 20.00 kms. X 60 mins./hr.
40 km/hr.
= 1,200.0 min. = 30.00 min.
40.0

= 20.00 kms. X 60 mins./hr.
35 km/hr.
= 1,200.0 min. = 34.29 min.
35.0

say 5.00 trips/day
Volume hauled per day: 5 trips x 3 DT x 8 cu.m. = 120.00 cu.m./day
=
Loader Requirement:

= 240.0 cu.m.

240.0 cu.m.
= 0.50 day/s
say 1.0 Loader/s

ITEM 200 : AGGREGATE SUB-BASE COURSE
= 15.00 kms. X 60 mins./hr.
40 km/hr.
= 900.0 min. = 22.50 min.
40.0

= 15.00 kms. X 60 mins./hr.
35 km/hr.
= 900.0 min. = 25.71 min.
35.0

say 6.00 trips/day
=
Loader Requirement:

= 240.0 cu.m.

240.0 cu.m.
= 0.60 day/s
say 1.0 Loader/s
ITEM 300 : #REF!

= 15.00 kms. X 60 mins./hr.
40 km/hr.
= 900.0 min. = 22.50 min.
40.0

= 15.00 kms. X 60 mins./hr.
35 km/hr.
= 900.0 min. = 25.71 min.
35.0

say 6.00 trips/day
=
Loader Requirement:

= 240.0 cu.m.

240.0 cu.m.
= 0.60 day/s
say 1.0 Loader/s

No. of days to complete hauli = - cu.m. #DIV/0! days
=
- cu.m./day say #DIV/0! days
BACK-UP COMPUTATION
3a/8
ITEM 104: EMBANKMENT

NOTE: Please refer to the quantity sheet for the total volume
Volume = #REF! cu.m

Shrinkage Factor:@ 25% #REF! cu.m x 1.25 = #REF! cu.m
Equipments Required:
GRADER: for spreading 1 unit
Capacity: 60 cu.m/hr 7 hrs/day
Capacity/day: 1 unit x 60 x 7 = 420.00 sq.m/day
No.of days required: #REF! / 420.00 = #REF! days say #REF! days
COMPACTOR: 1 unit
Capacity/day: 1 unit x 30 x 7 = 210.00 cu.m/day
No. of days required: #REF! / 210.00 = #REF! days say #REF! days
WATERTRUCK: Every 1 unit 3 days interval of compactor

No. of days required: #REF! / 3 = #REF! days say #REF! days
TECHNICAL: = No. of days of Hauling + No. of days of compaction/2

= #REF! + #REF! = #REF! days say #REF! days
Volume = #REF! cu.m

Shrinkage Factor:@ 25% #REF! cu.m x 1.25 = #REF! cu.m
Equipments Required:
Capacity/day: 1 unit x 60 x 7 = 420.00 sq.m/day
No.of days required: #REF! / 420.00 = #REF! days say #REF! days
COMPACTOR: 1 unit


BACK-UP COMPUTATION
5b/8
ITEM 200: AGGREGATE SUB-BASE COURSE
Volume = #REF! cu.m. 1 = #REF! cu.m

Shrinkage Factor: @ 15 % #REF! x 1.15 = #REF! cu.m
Equipments Required :
COMPACTOR: 1 unit


ITEM 200: AGGREGATE SUB-BASE COURSE
Volume = #REF! cu.m. 1 = #REF! cu.m

Shrinkage Factor: @ 15 % #REF! x 1.15 = #REF! cu.m
Equipments Required :
COMPACTOR: 1 unit


BACK - UP COMPUTATION
ITEM SCOPE OF WORK
505(2) GROUTED RIPRAP
Volume = = #REF! say #REF! cu.m.
Quantity:
Volume Multiplier
Cement = #REF! x 5 = #REF! bags say #REF! bags
Sand = #REF! x 0.5 = #REF! say #REF! cu.m.
Boulders = #REF! x 0.5 = #REF! say #REF! cu.m.
506 STONE MASONRY
Quantity:
Volume Multiplier
Cement = #REF! x 4.5 = #REF! bags say #REF! bags
507(1) Rubble Concrete
Quantity:
Volume Multiplier
Cement = #REF! x 5.5 = #REF! bags say #REF! bags
Contract Name : Construction of Road (Opening) Tigpa, Napnapan to Mabaros, Panangason, Kingking,
Pantukan, Davao de Oro (Phase 2)
SUMMARY DATA SHEET
MANPOWER
Project Engineer 1,000.00 / day
C & M Foreman / Eng'ng Assistant 650.00 / day
Laborer / T&C Helper 350.00 / day
Mason/ Steelman/ Carpenter/ Painter 475.00 / day
Welder/Eletrician 420.00 / day
H.E.O. (Bulldozer/Excavator/Loader/Grader/Crane/Prime Mover) 550.00 / day
Driver (Dumptruck/Water Truck) 475.00 / day
L.E.O. (Compactor, Vibrator, Mixer) 425.00 / day
EQUIPMENT FUEL CONSUMPTION OPERATED Rental 100%

Crane 80.00 lit. / day 21,250.00 / day
Bulldozer 80.00 lit. / day 14,900.00 / day
Back hoe 60.00 lit. / day 8,800.00 / day
Dump Truck 50.00 lit. / day 7,250.00 / day
Water Truck 35.00 lit. / day 5,725.00 / day
Road Grader 50.00 lit. / day 8,250.00 / day
Road Roller 40.00 lit. / day 6,700.00 / day
Pay Loader 50.00 lit. / day 11,550.00 / day
Transit Mixer 40.00 lit. / day 7,250.00 / day
PRIME MOVER/ LOW BED TRAILER 60.00 lit. / day 9,300.00 / day
Single Bagger Concrete Mixer 6.00 lit. / day 1,670.00 / day
Concrete Vibrator 6.00 lit. / day 1,030.00 / day
PLATE COMPACTOR 5.00 lit. / day 1,000.00 / day
Chainsaw Operated 2,400.00 / day
Concrete Cutter Operated 1,250.00 / day
BAR CUTTER /BAR SHEAR Operated 1,750.00 / day
BAR BENDER Operated 1,100.00 / day
Concrete Batch Plant 14,100.00 / day
Concrete Screeder 4,360.00 / day
Concrete Saw 260.00 / day
DIESEL 50.00 / liter
GASOLINE 60.00 / liter
Submitted by:

Position
Name of Bidder
SUMMARY DATA SHEET
MATERIALS
Portland Cement 258.00 / bags
Reinforcing Deformed bars 44.00 / kg.
Asphalt cement 60/70 Hot poured 44.00 / liter
Plastic Canvass (12 ft. wide) 141.60 / mtrs
Hacksaw blade (Heavy duty) 82.00 / pcs
Deformed bars/RSB (Grade 40) 42.00 / kgs.
Assorted CW Nails 76.00 / kgs.
Tarpauline - as per design 25.00 / sq.ft.
Ordinary plywood, 10mm thk. x 4' x 8' 714.00 / pc/s
Ordinary plywood, 5mm thk. x 4' x 8' 612.00 / pc/s
Coco Lumber 18.00 / bdft.
Coco Net 120.00 / sq.m.
Coco Log 390.00 / ln.m.
Vegitation 81.00 / sq.m.
Tie Wire, G.I # 16 80.00 / kgs.
4" CWN 70.00 / kgs.
Boulders Extraction 50.00 / cu.m.
CHB 4" 20.00 / pcs
REINFORCING STEEL 44.10 / kgs.
TIE WIRE # 16 76.00 / kgs.
HACKSAW BLADE 70.00 / pcs
WASHED GRAVEL 850.00 / cu.m.
WASHED GRAVEL Y-Y 700.00 / cu.m.
WASHED SAND 700.00 / cu.m.
AGGREGATE BASE COARSE 500.00 / cu.m.
AGGREGATE SUB-BASE COARSE 500.00 / cu.m.
BOULDERS 800.00 / cu.m.
GOODMIX 500.00 / cu.m.
Submitted by:

Position

Name of Bidder
SUMMARY DATA SHEET
Embankment Borrow 500.00 / cu.m.

CWN 4" 1,305.00 / keg
CWN 4" 65.00 / kgs.
CWN 3" 1,350.00 / keg
CWN 3" 65.00 / kgs.
CWN 2 1/2" 1,863.00 / keg
CWN 2 1/2" 72.00 / kgs.
CWN 1 1/2" 1,800.00 / keg
CWN 1 1/2" 75.00 / kgs.
ANGLE BAR 100mm x 100mm x 9mm thk. x 6m 13,550.00 / length
PIPE, B.I. Sch. 40, 4" Ø x 6M 3,645.00 / length
PLAIN G.I. SHEET, 0.04mm thk x 4' x 8' type II, Grade C 535.00 / sht
ORDINARY PLYWOOD, GRADE B(INTERIOR), 17mm thk. x 4' x 8' 890.00 / sht
ORDINARY PLYWOOD, PS MARKED, 11mm thk. x 4' x 8' 612.00 / sht
ORDINARY PLYWOOD, 5mm thk. x 4' x 8' type II Grade C 330.00 / sht
610 mm PIPE CULVERT 1,560.00 / pcs
GEMELINA LUMBER 32.00 / bd.ft.
COCO LUMBER 17.00 / bd.ft.
COCO TRUNKS 1,500.00 / pcs
Steel Sheet Pile 4,800.00 / ln.m.
PAINT, PERMACOAT LATEX PAINT 515.00 / gals
REFLECTORIZED TRAFFIC PAINT (YELLOW). PREM. GRADE 2,900.00 / gals
ROLLER BRUSH SET #7 90.00 / pcs
4" PAINT BRUSH 45.00 / pcs
Submitted by:

Position

Name of Bidder
Contract Name : Construction of Road (Opening) Tigpa, Napnapan to Mabaros, Panangason, Kingking, Pantukan, Davao de Oro (Phase 2)
ABC : 34,299,763.00
CASH FLOW BY QUARTER
YEAR
PARTICULAR TOTAL
FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER
Percentage Accomplishment 100.00% 1.82% 70.10% 1.68% 26.40%
AMOUNT 619,160.82 23,803,079.44 571,093.82 8,963,249.31
Cumulative Percentage Accomplishment 100.00% 1.82% 71.92% 73.60% 100.00%
AMOUNT 619,160.82 24,422,240.27 24,993,334.09 33,956,583.40
Submitted by:

Position
Name of Bidder

Department of Public Works and Highways (DPWH) : Instruction For Completing The Summary of Bid Prices

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Department of Public Works and Highways (DPWH) : Instruction For Completing The Summary of Bid Prices

Uploaded by

Copyright:

Available Formats

Department of Public Works and Highways (DPWH)

SUMMARY OF BID PRICES

Part No. Description Total Amount

PART A FACILITIES FOR THE ENGINEER

PART B OTHER GENERAL REQUIREMENTS

PART D SUBBASE AND BASE COURSE

PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES

Name MARK JOSEPH RUBINOS in the capacity of Authorized Managing Officer

Signed DATE: June 3, 2021

Construction of Field Office for

In Figures 251,517.00 In Figures 251,517.00

MARK JOSEPH RUBINOS DATE: June 3, 2021

NEN Builders & Development Services Corporation

B.4(1) Construction Survey and Staking Kilometer 2.49

In Figures 106,133.95 In Figures 42,624.08

B.5 Project Billboard/Signboard Each 2.00

In Figures 71,641.46 In Figures 35,820.73

Occupational Safety and Health

In Figures 539,006.51 In Figures 98,001.18

B.8(1) Traffic Management Month 5.50

In Figures 3,372,802.70 In Figures 613,236.86

MARK JOSEPH RUBINOS DATE: June 3, 2021

NEN Builders & Development Services Corporation

B.9 Mobilization/Demobilization Lump Sum 1.00

In Figures 524,840.40 In Figures 524,840.40

MARK JOSEPH RUBINOS DATE: June 3, 2021

NEN Builders & Development Services Corporation

100(1) Clearing and Grubbing Hectare 2.30

In Figures 971,955.08 In Figures 2,235,496.67

Individual Removal of Trees,

In Figures 7,932.70 In Figures 396,634.82

102(2) Surplus Common Excavation Cubic Meter 54,469.00

In Figures 83.13 In Figures 4,528,235.20

102(3)a Surplus Rock Excavation (Soft) Cubic Meter 4,229.00

In Figures 379.15 In Figures 1,603,420.82

MARK JOSEPH RUBINOS DATE: June 3, 2021

NEN Builders & Development Services Corporation

102(3)b Surplus Rock Excavation (Hard) Cubic Meter 11,141.00

In Figures 279.05 In Figures 3,108,898.75

Structure Excavation (Common

In Figures 3,512.23 In Figures 1,092,302.35

103(3) Foundation Fill Cubic Meter 19.00

In Figures 26,935.21 In Figures 511,768.90

Pipe Culvert and Drain

In Figures 5,815.56 In Figures 860,702.27

MARK JOSEPH RUBINOS DATE: June 3, 2021

NEN Builders & Development Services Corporation

Embankment from Roadway

In Figures 9,134.13 In Figures 1,698,947.78

Subgrade Preparation (Common Square

In Figures 392.14 In Figures 5,678,646.75

MARK JOSEPH RUBINOS DATE: June 3, 2021

NEN Builders & Development Services Corporation

200(1) Aggregate Subbase Course Cubic Meter 2,493.00

In Figures 3,350.22 In Figures 8,352,100.56

MARK JOSEPH RUBINOS DATE: June 3, 2021

NEN Builders & Development Services Corporation

Pipe Culverts, 910mm dia. Linear

In Figures 14,762.69 In Figures 826,710.36

Pipe Culverts, 1220mm dia. Linear

In Figures 25,036.06 In Figures 600,865.44

506(1) Stone Masonry Cubic Meter 99.00

In Figures 8,654.54 In Figures 856,799.48