Name of Project : Construction of Demorok Bridge, Josefina, Zamboanga del Sur

Station Limits : Approaches Bridges

Sta. 1675+529.95 - Sta. 1676+225.95 Sta. 1675+829.95 - Sta. 1675+925.95
Net Length: 600.00 ln.m Net Length: 96.00 ln.m

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 66.53 61,969,824.65
A.2 Labor 3.97 3,700,100.98
A.3 Equipment Expenses 7.50 6,982,769.81

SUB-TOTAL (DIRECT COST) 78.00 P 72,652,695.44

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 7.71 7,180,956.84
(10% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 6.19 5,763,733.46

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.59 4,279,869.29

SUB-TOTAL (CONTRACT COST) 96.49 P 89,877,255.03

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 3,260,250.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 0.01 12,494.97
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 93,150,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 33,040,000.00

Source of Funds : CY-2017
Construction of Gacsod Bridge, Brgy. Coccob, Gutalac,
Zamboanga del Norte Issued Obligated Authority :
Released :
Cal. Days to Complete : 243.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Scope of Work : Const. of Three (3) span RCDG Bridge

Approaches
Road Width : Bridges
Subbase Course : Sta. 1757+717.90 - Sta. 1757+746.74
PCCP : Net Length: 45.84 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.578 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.783 l.s 1.00 198,530.15 198,530.15
B.5 Project Billboard 0.021 each 2.00 5,261.56 2,630.78
Occupational Safety and Health
B.7 0.690 mon 8.10 174,872.60 21,589.21
Program
B.9 Mobilization and Demobilization 0.866 l.s 1.00 219,592.80 219,592.80
PART C: EARTHWORKS
101(3)a Removal of PCCP 0.101 sq 314.90 25,721.48 81.68
102(2) Surplus Excavation 0.094 cu.m 333.00 23,718.76 71.23
PART D: SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 1.348 cu.m 253.00 341,720.09 1,350.67
PART F: BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 1.233 cu.m 1,354.00 312,516.40 230.81
 Structural Steel Sheet Piles, Furnished
400(6) 8.152 ln.m 702.00 2,066,734.95 2,944.07
(Cofferdam)
Structural Steel Sheet Piles, Driven
400(12) 0.994 ln.m 390.00 252,081.18 646.36
(Cofferdam)

1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 16.941 m 430.00 4,295,179.23 9,988.79

1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 4.432 m 410.00 1,123,683.04 2,740.69

1300(2)c Steel Tubular Test Pile 0.858 m 35.00 217,403.20 6,211.52

401(2)a Concrete Barrier 1.470 ln.m 90.00 372,737.93 4,141.53

Structural Steel, Furnished, Fabricated,

403(5) 0.915 kg. 1,207.00 231,881.99 192.11
and Erected (Expansion Dam)

402(1) Timber Structures (Craneway) 3.660 span 7.00 928,037.33 132,576.76

404 (1)a Reinforcing Steel Bar, Grade 40 2.025 kg. 7,682.00 513,464.11 66.84
404 (1)b Reinforcing Steel Bar, Grade 60 28.114 kg. 105,569.70 7,127,823.92 67.52

405 (1)b3 Structural Concrete, Class A 23.534 cu.m 610.87 5,966,497.42 9,767.28

407(8) Lean Concrete, Fc=17 MPA 0.333 cu.m 16.40 84,328.95 5,142.01

412 (1) Elastomeric Bearing Pad 0.197 each 8.00 50,014.16 6,251.77

414 Forms and Falseworks 1.662 l.s 1.00 421,266.75 421,266.75

TOTAL 100.000 25,353,068.00

Name of Project : Construction of Gacsod Bridge, Brgy. Coccob, Gutalac, Zamboanga del Norte

Station Limits : Bridges

Sta. 1757+717.90 - Sta. 1757+746.74
Net Length: 45.84 ln.m

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 57.85 19,115,126.50
A.2 Labor 6.28 2,076,538.41
A.3 Equipment Expenses 12.60 4,161,403.09

SUB-TOTAL (DIRECT COST) 76.73 P 25,353,068.00

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 9.06 2,995,032.31
(12% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 6.09 2,010,678.02

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.59 1,517,938.92

SUB-TOTAL (CONTRACT COST) 96.48 P 31,876,717.24

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 1,156,400.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 0.02 6,882.76
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 33,040,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 33,150,000.00

Source of Funds : CY-2017
Bridge Construction Replacement Program (BCRP) II : Lower
Landing Bridge, Zamboanga del Norte Issued Obligated Authority :
Released :
Cal. Days to Complete : 234.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Approaches
Scope of Work : Construction of RCDG Bridge Sta. 1673+980.00 - Sta. 1674+340.00
Approaches Net Length: 336.00 ln.m
Road Width : Bridges
Subbase Course : Sta. 1674+133.47 - Sta. 1674+159.31
PCCP : Net Length: 25.84 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Concrete Mixer 1 Geometric Control 1
Water Truck 2 Drop Hammer 1 Foreman 1
Bullduzer 2 Plate Compactor 1 Materials Lab. Tech 1
Motorized Road Grader 1 Concrete Vibrator 2 Mason 10
Vibratory Tandem Roller 1 Bar Cutter 2 Carpenter 6
Cargo Truck 2 Bar Bender 2 Laborers (Skilled) 10
Service Crane 1 Cutting Outfit 2 Laborers (Unskilled) 20
Transit Mixer 1
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.573 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.437 l.s 1.00 111,164.02 111,164.02
B.5 Project Billboard 0.019 each 2.00 4,930.90 2,465.45
Occupational Safety and Health
B.7 0.665 mon 7.80 169,038.80 21,671.64
Program
B.9 Mobilization and Demobilization 0.596 l.s 1.00 151,506.80 151,506.80
PART C: EARTHWORKS
101(3)a Removal of PCCP 0.217 sq 675.30 55,159.46 81.68
PART D: SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 2.103 cu.m 396.00 534,866.23 1,350.67
PART F: BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 0.164 cu.m 181.00 41,776.56 230.81

1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 21.770 m 544.00 5,536,118.76 10,176.69
 1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 5.700 m 510.00 1,449,591.12 2,842.34

1300(2)c Steel Tubular Test Pile 0.782 m 32.00 198,768.64 6,211.52

401(2)a Concrete Barrier 0.824 ln.m 50.00 209,567.63 4,191.35

Structural Steel, Furnished, Fabricated,
403(5) 36.715 kg. 48,311.58 9,336,746.57 193.26
and Erected (Craneway)
404 (1)a Reinforcing Steel Bar, Grade 40 0.578 kg. 2,193.00 147,073.33 67.06
404 (1)b Reinforcing Steel Bar, Grade 60 7.457 kg. 27,958.14 1,896,378.42 67.83

405 (1)b3 Structural Concrete, Class A 10.136 cu.m 269.78 2,577,552.85 9,554.28

407(8) Lean Concrete, Fc=17 MPA 0.121 cu.m 6.00 30,852.06 5,142.01

412 (1) Elastomeric Bearing Pad 0.197 each 8.00 50,014.16 6,251.77

414 Forms and Falseworks 1.677 l.s 1.00 426,516.75 426,516.75

PART G: DRAINAGE AND SLOPE PROTECTION

505(2)a Grouted Riprap, Class A 8.258 cu.m 549.16 2,100,095.58 3,824.20
Metal Drain with complete
517 (1)a 0.009 each 5.00 2,373.55 474.71
accessories
TOTAL 100.000 25,430,092.18
Name of Project : Bridge Construction Replacement Program (BCRP) II : Lower Landing Bridge,
Zamboanga del Norte

Station Limits : Approaches Bridges

Sta. 1673+980.00 - Sta. 1674+340.00 Sta. 1674+133.47 - Sta. 1674+159.31

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 60.40 20,024,069.80
A.2 Labor 5.02 1,663,902.24
A.3 Equipment Expenses 11.29 3,742,120.14

SUB-TOTAL (DIRECT COST) 76.71 P 25,430,092.18

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 9.09 3,013,145.59
(10% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 6.10 2,022,286.83

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.60 1,523,276.23

SUB-TOTAL (CONTRACT COST) 96.50 P 31,988,800.83

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 1,160,250.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 0.00 949.17
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 33,150,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 93,150,000.00

Source of Funds : CY-2017
Bridge Construction Replacement Program (BCRP) II : Widening of
Militar Bridge, Zamboanga del Sur Issued Obligated Authority :
Released :
Cal. Days to Complete : 348.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Scope of Work : Construction of RCDG Bridge

Approaches
Road Width : Bridges
Subbase Course : Sta. 1650+396.08 - Sta. 1650+471.92
PCCP : Net Length: 75.84 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 0.551 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.048 l.s 1.00 35,022.16 35,022.16
B.5 Project Billboard 0.007 each 2.00 4,878.56 2,439.28
Occupational Safety and Health
B.7 0.334 mon 11.60 242,933.60 20,942.55
Program
B.9 Mobilization and Demobilization 0.605 l.s 1.00 439,185.60 439,185.60
PART C: EARTHWORKS
102(2) Surplus Excavation 0.006 cu.m 59.62 4,246.58 71.23
PART D: SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 0.056 cu.m 30.84 41,016.35 1,329.97
PART F: BRIDGE CONSTRUCTION

Removal of Structures and Obstructions

101(6) 0.184 cu.m 63.00 133,855.34 2,124.69
(Concrete Sidewalk and Railings)

103(2)a Bridge Excavation (Common Soil) 0.717 cu.m 2,256.96 520,928.37 230.81
 Shoring, Cribbing and Related Works
103(5)a 0.540 l.s 1.00 392,449.95 392,449.95
(Shoring)
Structural Steel Sheet Piles, Furnished
400(6) 8.675 ln.m 2,140.08 6,300,538.64 2,944.07
(Cofferdam)
Structural Steel Sheet Piles, Driven
400(12) 1.802 ln.m 2,024.40 1,308,495.23 646.36
(Cofferdam)

1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 32.592 m 2,352.00 23,672,148.29 10,064.69

1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 8.184 m 2,234.40 5,944,270.74 2,660.34

1300(2)c Steel Tubular Test Pile 0.034 m 4.00 24,846.08 6,211.52

401(2)a Railing, Concrete Side Barrier 0.840 ln.m 150.00 609,899.79 4,066.00

Structural Steel, Furnished, Fabricated,

403(5) 4.363 kg. 16,495.24 3,168,971.44 192.11
and Erected (Expansion Dam)

402(1) Timber Structures (Craneway) 2.129 span 4.00 1,546,385.89 386,596.47

404 (1)a Reinforcing Steel Bar, Grade 40 1.447 kg. 15,620.89 1,051,128.13 67.29
404 (1)b Reinforcing Steel Bar, Grade 60 18.907 kg. 201,793.46 13,732,389.12 68.05
Structural Concrete, Class A,
405 (1)b2 16.900 cu.m 1,315.88 12,274,669.42 9,328.11
27.58MPA @ 14 days
407(8) Lean Concrete, Fc=17 MPA 0.207 cu.m 30.00 150,210.28 5,007.01

412 (1) Elastomeric Bearing Pad 0.069 each 8.00 50,014.16 6,251.77

414 Forms and Falseworks 0.804 l.s 1.00 583,771.68 583,771.68

TOTAL 100.000 72,632,255.39

Name of Project : Bridge Construction Replacement Program (BCRP) II : Widening of Militar Bridge,
Zamboanga del Sur

Station Limits : Bridges

Sta. 1650+396.08 - Sta. 1650+471.92

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 58.24 54,252,499.16
A.2 Labor 5.39 5,019,318.91
A.3 Equipment Expenses 14.34 13,360,437.33

SUB-TOTAL (DIRECT COST) 77.97 P 72,632,255.39

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 7.72 7,195,013.62
(10% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 6.20 5,775,445.58

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.59 4,280,135.73

SUB-TOTAL (CONTRACT COST) 96.49 P 89,882,850.33

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 3,260,250.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 0.01 6,899.67
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 93,150,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
72,632,255.39
72,632,255.39
-

17,250,594.93
17,250,594.93
-

89,882,850.33
89,882,850.33
-
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 53,040,000.00

Source of Funds : CY-2017
Construction of Nonoyan Bridge, Baliguian, Zamboanga del Norte Issued Obligated Authority :
Released :
Cal. Days to Complete : 297.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Scope of Work : Construction of RCDG Bridge

Approaches
Road Width : Bridges
Subbase Course : Sta. 1757+717.90 - Sta. 1757+746.74
PCCP : Net Length: 28.84 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 0.983 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.239 l.s 1.00 97,362.64 97,362.64
B.5 Project Billboard 0.012 each 2.00 4,930.90 2,465.45
Occupational Safety and Health
B.7 0.516 mon 9.90 209,875.40 21,199.54
Program
B.9 Mobilization and Demobilization 0.745 l.s 1.00 303,013.60 303,013.60
PART C: EARTHWORKS
101(3)a Removal of PCCP 0.009 sq 42.90 3,504.13 81.68
PART D: SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 1.213 cu.m 365.33 493,441.11 1,350.67
PART F: BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 0.245 cu.m 432.00 99,709.81 230.81
Shoring, Cribbing and Related Works
103(5)a 1.052 l.s 1.00 428,046.75 428,046.75
(Shoring)
 Structural Steel Sheet Piles, Furnished
400(6) 3.241 ln.m 448.00 1,318,941.96 2,944.07
(Cofferdam)
Structural Steel Sheet Piles, Driven
400(12) 0.356 ln.m 224.00 144,785.09 646.36
(Cofferdam)

1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 25.323 m 1,046.00 10,304,240.45 9,851.09

1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 6.580 m 977.00 2,677,654.47 2,740.69

1300(2)c Steel Tubular Test Pile 0.702 m 46.00 285,729.91 6,211.52

401(2)a Railing, Concrete Side Barrier 0.618 ln.m 60.00 251,481.15 4,191.35

Structural Steel, Furnished, Fabricated,

403(1) 1.141 kg. 2,416.00 464,148.21 192.11
and Erected (Expansion Dam)

Structural Steel, Furnished, Fabricated,

403(1) 24.158 kg. 50,865.00 9,830,223.81 193.26
and Erected (Craneway)
404 (1)a Reinforcing Steel Bar, Grade 40 0.566 kg. 3,444.30 230,216.67 66.84
404 (1)b Reinforcing Steel Bar, Grade 60 13.960 kg. 84,022.79 5,680,504.02 67.61

405 (1)b2 Structural Concrete, Class A 10.608 cu.m 451.77 4,316,335.71 9,554.28

407 Lean Concrete 0.174 cu.m 13.80 70,959.73 5,142.01

412 (1) Elastomeric Bearing Pad 0.123 each 8.00 50,014.16 6,251.77

414 Forms and Falseworks 1.678 l.s 1.00 682,774.88 682,774.88

PART G: DRAINAGE AND SLOPE PROTECTION

505(a) Grouted Riprap, Class A (Line Canal) 0.357 cu.m 38.00 145,319.46 3,824.20

505(b) Grouted Riprap, Class A 3.136 cu.m 333.70 1,276,131.21 3,824.20

507(1) Handlaid Rock Embankment 1.838 cu.m 395.29 747,907.29 1,892.05
Metal Drain (150mm dia. X 750mm GI
517 (1)a 0.006 each 6.00 2,373.55 395.59
Pipe) w/ complete accessories
PART H: MISCELLANEOUS STRUCTURES
Metal Guardrails (Metal Beam)
603(3)a1 0.275 ln.m 40.00 111,997.68 2,799.94
including Concrete Post
Reflectorized Thermoplastic
612(1) 0.114 sq.m 62.00 46,459.34 749.34
Pavement Markings (White)
Reflectorized Thermoplastic
612(2) 0.032 sq.m 15.75 12,957.73 822.71
Pavement Markings (Yellow)
TOTAL 100.000 40,691,040.83
Name of Project : Construction of Nonoyan Bridge, Baliguian, Zamboanga del Norte

Station Limits : Bridges

Sta. 1757+717.90 - Sta. 1757+746.74

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 59.99 31,820,469.55
A.2 Labor 4.78 2,535,235.14
A.3 Equipment Expenses 11.94 6,335,336.14

SUB-TOTAL (DIRECT COST) 76.72 P 40,691,040.83

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 9.09 4,821,378.22
(10% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 6.09 3,231,042.18

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.59 2,437,173.06

SUB-TOTAL (CONTRACT COST) 96.49 P 51,180,634.29

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 1,856,400.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 0.01 2,965.71
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 53,040,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 87,975,000.00

Source of Funds : CY-2017
Bridge Construction Replacement Program (BCRP) II : Potungan
Bridge, Dapitan City, Zamboanga del Norte Issued Obligated Authority :
Released :
Cal. Days to Complete : 261.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Approaches
Scope of Work : Construction of PSCG Bridge Sta. 1805+080.00 - Sta. 1805+340.00
Approaches Net Length: 199.81 ln.m
Road Width : Bridges
Subbase Course : Sta. 1805+183.81 - Sta. 1805+244.00
PCCP : Net Length: 60.20 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Stressing (Jack Hammer) 1 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 0.604 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.127 l.s 1.00 84,053.79 84,053.79
B.5 Project Billboard 0.007 each 2.00 4,712.90 2,356.45
Occupational Safety and Health
B.7 0.282 mon 8.70 186,540.20 21,441.40
Program
B.9 Mobilization and Demobilization 0.916 l.s 1.00 606,027.20 606,027.20
B.15(1) Detour/Access Road 3.460 l.s 1.00 2,290,007.74 2,290,007.74
PART D: SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 0.641 cu.m 235.50 424,217.29 1,801.35
PART F: BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 0.378 cu.m 1,083.00 249,966.96 230.81
Shoring, Cribbing and Related Works
103(5)a 0.646 l.s 1.00 427,292.40 427,292.40
(Shoring)
Structural Steel Sheet Piles, Furnished
400(6) 3.977 ln.m 894.00 2,631,995.79 2,944.07
(Cofferdam)
 Structural Steel Sheet Piles, Driven
400(12) 0.436 ln.m 446.00 288,277.45 646.36
(Cofferdam)

1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 8.516 m 560.00 5,636,225.78 10,064.69

1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 2.285 m 532.00 1,512,122.50 2,842.34

1300(2)c Steel Tubular Test Pile 0.375 m 40.00 248,460.80 6,211.52

401(2)a Railing, Concrete Side Barrier 0.712 ln.m 118.20 471,334.86 3,987.60
Structural Steel, Furnished, Fabricated,
403(5) 35.306 kg. 120,914.55 23,368,074.08 193.26
and Erected (Craneway)
404 (1)a Reinforcing Steel Bar, Grade 40 0.351 kg. 3,478.38 232,494.57 66.84
404 (1)b Reinforcing Steel Bar, Grade 60 10.174 kg. 99,603.25 6,733,847.59 67.61
Structural Concrete, Class A,
405 (1)b2 9.856 cu.m 656.66 6,523,442.33 9,934.28
27.58MPA @ 14 days
727 (1) Non Shrink Grout, Fc'=41 MPA 0.050 cu.m 0.96 33,121.19 34,501.24
Prestressed Structural Concrete Member,
406 (1)d2 AASHTO Girder Type IV, L=19.25m.
9.352 each 8.00 6,189,687.42 773,710.93

Prestressed Structural Concrete Member,

406 (1)d2 AASHTO Girder Type IV, L=19.40m.
9.824 each 8.00 6,502,407.42 812,800.93

407(8) Lean Concrete, Fc=17 MPA 0.128 cu.m 17.92 84,716.25 4,727.47
Laminated Bearing Pad (300 X 400 X
412 (1) 0.221 each 24.00 146,135.76 6,088.99
55mm)
Expansion Joint, 50mm gap with
413 (2) 0.024 ln.m 18.68 15,989.20 855.95
complete accessories
Premolded Expansion Joint Filler with
413 (1)a 0.003 sq.m 7.50 1,919.20 255.89
Sealant (12mm thk)

413 (2) Polysterene Joint Filler (20mm thk) 0.001 sq.m 14.68 816.70 55.63

Anchor Bar (45mm dia. X 200mm),

712 (1) 0.013 each 24.00 8,846.85 368.62
Expansion Type
Anchor Bar (45mm dia. X 200mm),
712 (1) 0.006 each 44.00 3,859.94 87.73
Fixed Type
PART G: DRAINAGE AND SLOPE PROTECTION
505(2)a Grouted Riprap, Class A 1.326 cu.m 260.78 877,710.64 3,365.71
Metal Drain (150mm dia. X 750mm GI
517 (1)a 0.003 each 18.00 2,265.55 125.86
Pipe) w/ complete accessories
TOTAL 100.000 66,186,570.31
Name of Project : Bridge Construction Replacement Program (BCRP) II : Potungan Bridge, Dapitan
City, Zamboanga del Norte

Station Limits : Approaches Bridges

Sta. 1805+080.00 - Sta. 1805+340.00 Sta. 1805+183.81 - Sta. 1805+244.00
Net Length: 199.81 ln.m Net Length: 60.20 ln.m

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 64.66 56,881,906.46
A.2 Labor 2.81 2,475,455.20
A.3 Equipment Expenses 7.76 6,829,208.66

SUB-TOTAL (DIRECT COST) 75.23 P 66,186,570.31

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 7.43 6,539,400.29
(10% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 5.96 5,246,443.45

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.43 3,898,620.70

SUB-TOTAL (CONTRACT COST) 93.06 P 81,871,034.76

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 3,079,125.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 3.44 3,024,840.24
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 87,975,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 45,647,000.00

Source of Funds : CY-2017
Bridge Construction Replacement Program (BCRP) II :
Tigbongabong, Tungawan, Zamboanga Sibugay Issued Obligated Authority :
Released :
Cal. Days to Complete : 252.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Approaches
Scope of Work : Construction of RCDG Bridge Sta. 1849+041.40 - Sta. 1849+683.40
Approaches Net Length: 605.16 ln.m
Road Width : Bridges
Subbase Course : Sta. 1849+315.00 - Sta. 1849+351.84
PCCP : Net Length: 36.84 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.142 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.240 l.s 1.00 84,051.13 84,051.13
B.5 Project Billboard 0.015 each 2.00 5,264.90 2,632.45
Occupational Safety and Health
B.7 0.516 mon 8.40 180,706.40 21,512.67
Program
B.9 Mobilization and Demobilization 0.746 l.s 1.00 261,224.80 261,224.80
PART C: EARTHWORKS
100(1) Clearing and Grubbing 0.016 has 0.07 5,679.84 81,140.50
Removal of Existing Structures
101(1)c 1.617 l.s 1.00 566,414.23 566,414.23
(affected by RROW)

101(8) Removal of Existing Guardrails 0.001 ln.m 10.00 273.32 27.33

101(9) Removal of Existing Guardrails Post 0.000 each 6.00 163.99 27.33

102(2) Surplus Excavation 5.054 cu.m. 12,423.00 1,769,718.47 142.46

 104(2)a Embankment from Excavation 0.231 cu.m. 399.00 81,041.78 255.92

105 (1)a Subgrade Preparation 0.318 sq.m. 7,262.00 111,339.77 15.33

PART D: SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 11.343 cu.m 1,980.83 3,972,258.78 2,005.35
PART E: SURFACE COURSES
300 (1) Aggregate Surface Course 1.961 cu.m 500.00 686,836.83 1,373.67
Portland Cement Concrete
311(1)e1 5.299 sq.m. 1,112.72 1,855,472.43 1,667.51
Pavement, 0.28m thick
PART F: BRIDGE CONSTRUCTION
Bridge Excavation Above Ordinary
103(2)a 0.548 cu.m 624.00 192,033.71 307.75
Water Level
Bridge Excavation Below Ordinary
103(2)a 0.703 cu.m 1,066.00 246,043.19 230.81
Water Level
Structural Steel Sheet Piles, Furnished
400(6) 10.290 ln.m 1,224.00 3,603,537.86 2,944.07
(Cofferdam)

400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 1.506 ln.m 816.00 527,431.39 646.36

401(2)a Railing, Concrete Side Barrier 0.882 ln.m 72.00 308,724.99 4,287.85
402(b.1)2 Timber Structures for Craneway 3.781 span 6.00 1,323,893.94 220,648.99
Structural Steel (Furnished,
403(5) 0.666 kg 1,207.00 233,151.93 193.17
Fabricated and Erected)
404 (1)a Reinforcing Steel Bar, Grade 40 1.657 kg. 8,412.16 580,213.87 68.97
404 (1)b Reinforcing Steel Bar, Grade 60 24.364 kg. 119,460.98 8,531,708.73 71.42
Structural Concrete, Class A,
405 (1)b2 21.287 cu.m 751.58 7,454,447.02 9,918.37
27.58MPA @ 14 days
407(8) Lean Concrete, Fc=17 MPA 0.323 cu.m 21.60 113,271.12 5,244.03

412 (1) Elastomeric Bearing Pad 0.152 each 8.00 53,054.16 6,631.77

414 Forms and Falseworks 1.881 l.s 1.00 658,579.17 658,579.17

PART G: DRAINAGE AND SLOPE PROTECTION
505(2)a Grouted Riprap, Class A 1.509 cu.m 144.98 528,297.00 3,643.93
508 Handlaid Rock Embankment 1.197 cu.m. 244.80 419,237.03 1,712.57

517 (1)a Drain Pipe 0.007 each 15.84 2,387.20 150.71

PART H: MISCELLANEOUS STRUCTURES

Metal Guardrails (Metal Beam)
603(3)a1 0.396 ln.m 50.00 138,784.24 2,775.68
including Concrete Post
Reflectorized Thermoplastic
612(1) 0.275 sq.m 128.40 96,215.80 749.34
Pavement Markings (White)
Reflectorized Thermoplastic
612(2) 0.076 sq.m 32.40 26,655.90 822.71
Pavement Markings (Yellow)
TOTAL 100.000 35,018,114.89
Name of Project : Bridge Construction Replacement Program (BCRP) II : Tigbongabong, Tungawan,
Zamboanga Sibugay

Station Limits : Approaches Bridges

Sta. 1849+041.40 - Sta. 1849+683.40 Sta. 1849+315.00 - Sta. 1849+351.84
Net Length: 605.16 ln.m Net Length: 36.84 ln.m

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 56.95 25,998,233.11
A.2 Labor 5.06 2,308,982.89
A.3 Equipment Expenses 14.70 6,710,898.89

SUB-TOTAL (DIRECT COST) 76.72 P 35,018,114.89

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 9.09 4,149,142.04
(12% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 6.09 2,780,551.21

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.59 2,097,390.41

SUB-TOTAL (CONTRACT COST) 96.49 P 44,045,198.55

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 1,597,645.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 0.01 4,156.45
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 45,647,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

BRIDGE CONSTRUCTION REPLACEMENT PROGRAM (BCRP) II : PACKAGE 8

Project Name and Location

Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS

Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
12.00 8.00 20.00 - - - #DIV/0!
NONOYAN BRIDGE
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 97,362.64 12.00 8.00 20.00 19,472.53 5,841.76 25,314.29 122,676.93 122,676.93
B.5 Project Billboard 2.00 each 4,930.90 12.00 8.00 20.00 986.18 295.85 1,282.03 6,212.93 3,106.47
B.7 Occupational Safety and Health Program 9.90 mon 209,875.40 0.00 8.00 8.00 16,790.03 11,333.27 28,123.30 237,998.70 24,040.27
B.9 Mobilization and Demobilization 1.00 l.s 303,013.60 0.00 0.00 0.00 - 15,150.68 15,150.68 318,164.28 318,164.28
Sub-Total of Part B 615,182.54 37,248.74 32,621.56 69,870.30 685,052.85
PART C, EARTHWORK
101(3)a Removal of PCCP 42.90 sq 3,504.13 12.00 8.00 20.00 700.83 210.25 911.07 4,415.21 102.92
Sub-Total of Part C 3,504.13 700.83 210.25 911.07 4,415.21
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 365.33 cu.m 493,441.11 12.00 8.00 20.00 98,688.22 29,606.47 128,294.69 621,735.80 1,701.85
Sub-Total of Part D 493,441.11 98,688.22 29,606.47 128,294.69 621,735.80
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 432.00 cu.m 99,709.81 12.00 8.00 20.00 19,941.96 5,982.59 25,924.55 125,634.36 290.82
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 428,046.75 12.00 8.00 20.00 85,609.35 25,682.80 111,292.15 539,338.90 539,338.90
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 448.00 ln.m 1,318,941.96 12.00 8.00 20.00 263,788.39 79,136.52 342,924.91 1,661,866.87 3,709.52
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 224.00 ln.m 144,785.09 12.00 8.00 20.00 28,957.02 8,687.11 37,644.12 182,429.21 814.42
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 1,046.00 m 10,304,240.45 12.00 8.00 20.00 2,060,848.09 618,254.43 2,679,102.52 12,983,342.97 12,412.37
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 977.00 m 2,677,654.47 12.00 8.00 20.00 535,530.89 160,659.27 696,190.16 3,373,844.64 3,453.27
1300(2)c Steel Tubular Test Pile 46.00 m 285,729.91 12.00 8.00 20.00 57,145.98 17,143.79 74,289.78 360,019.69 7,826.52
401(2)a Railing, Concrete Side Barrier 60.00 ln.m 251,481.15 12.00 8.00 20.00 50,296.23 15,088.87 65,385.10 316,866.25 5,281.10
403(1) Structural Steel, Furnished, Fabricated, and Erected (Expansion Dam) 2,416.00 kg. 464,148.21 12.00 8.00 20.00 92,829.64 27,848.89 120,678.54 584,826.75 242.06
403(1) Structural Steel, Furnished, Fabricated, and Erected (Craneway) 50,865.00 kg. 9,830,223.81 12.00 8.00 20.00 1,966,044.76 589,813.43 2,555,858.19 12,386,082.00 243.51
404 (1)a Reinforcing Steel Bar, Grade 40 3,444.30 kg. 230,216.67 12.00 8.00 20.00 46,043.33 13,813.00 59,856.33 290,073.00 84.22
404 (1)b Reinforcing Steel Bar, Grade 60 84,022.79 kg. 5,680,504.02 12.00 8.00 20.00 1,136,100.80 340,830.24 1,476,931.05 7,157,435.07 85.18
405 (1)b2 Structural Concrete, Class A 451.77 cu.m 4,316,335.71 12.00 8.00 20.00 863,267.14 258,980.14 1,122,247.29 5,438,583.00 12,038.39
407 Lean Concrete 13.80 cu.m 70,959.73 12.00 8.00 20.00 14,191.95 4,257.58 18,449.53 89,409.26 6,478.93
412 (1) Elastomeric Bearing Pad 8.00 each 50,014.16 12.00 8.00 20.00 10,002.83 3,000.85 13,003.68 63,017.84 7,877.23
414 Forms and Falseworks 1.00 l.s 682,774.88 12.00 8.00 20.00 136,554.98 40,966.49 177,521.47 860,296.35 860,296.35
Sub-Total of Part F 36,835,766.79 7,367,153.36 2,210,146.01 9,577,299.37 46,413,066.16
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(a) Grouted Riprap, Class A (Line Canal) 38.00 cu.m 145,319.46 12.00 8.00 20.00 29,063.89 8,719.17 37,783.06 183,102.51 4,818.49
505(b) Grouted Riprap, Class A 333.70 cu.m 1,276,131.21 12.00 8.00 20.00 255,226.24 76,567.87 331,794.11 1,607,925.33 4,818.49
507(1) Handlaid Rock Embankment 395.29 cu.m 747,907.29 12.00 8.00 20.00 149,581.46 44,874.44 194,455.90 942,363.19 2,383.98
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 6.00 each 2,373.55 12.00 8.00 20.00 474.71 142.41 617.12 2,990.67 498.44
Sub-Total of Part G 2,171,731.50 434,346.30 130,303.89 564,650.19 2,736,381.69
PART H, MISCELLANEOUS STRUCTURES
603(3)a1 Metal Guardrails (Metal Beam) including Concrete Post 40.00 ln.m 111,997.68 12.00 8.00 20.00 22,399.54 6,719.86 29,119.40 141,117.08 3,527.93
612(1) Reflectorized Thermoplastic Pavement Markings (White) 62.00 sq.m 46,459.34 12.00 8.00 20.00 9,291.87 2,787.56 12,079.43 58,538.77 944.17
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 15.75 sq.m 12,957.73 12.00 8.00 20.00 2,591.55 777.46 3,369.01 16,326.74 1,036.62
Sub-Total of Part H 171,414.75 34,282.95 10,284.89 44,567.84 215,982.59
TOTAL 40,691,040.83 8,052,420.40 2,437,173.06 10,489,593.46 51,180,634.29
POTUNGAN BRIDGE
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 10.00 8.00 18.00 72,000.00 23,600.00 95,600.00 495,600.00 495,600.00
Sub-Total of Part A 400,000.00 72,000.00 23,600.00 95,600.00 495,600.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 84,053.79 10.00 8.00 18.00 15,129.68 4,959.17 20,088.86 104,142.64 104,142.64
B.5 Project Billboard 2.00 each 4,712.90 10.00 8.00 18.00 848.32 278.06 1,126.38 5,839.28 2,919.64
 B.7 Occupational Safety and Health Program 8.70 mon 186,540.20 0.00 8.00 8.00 14,923.22 10,073.17 24,996.39 211,536.59 24,314.55
B.9 Mobilization and Demobilization 1.00 l.s 606,027.20 0.00 0.00 0.00 - 30,301.36 30,301.36 636,328.56 636,328.56
B.15(1) Detour/Access Road 1.00 l.s 2,290,007.74 10.00 8.00 18.00 412,201.39 135,110.46 547,311.85 2,837,319.59 2,837,319.59
Sub-Total of Part B 3,171,341.83 443,102.61 180,722.22 623,824.84 3,795,166.67
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 235.50 cu.m 424,217.29 10.00 8.00 18.00 76,359.11 25,028.82 101,387.93 525,605.22 2,231.87
Sub-Total of Part D 424,217.29 76,359.11 25,028.82 101,387.93 525,605.22
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 1,083.00 cu.m 249,966.96 10.00 8.00 18.00 44,994.05 14,748.05 59,742.10 309,709.06 285.97
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 427,292.40 10.00 8.00 18.00 76,912.63 25,210.25 102,122.88 529,415.28 529,415.28
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 894.00 ln.m 2,631,995.79 10.00 8.00 18.00 473,759.24 155,287.75 629,046.99 3,261,042.78 3,647.70
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 446.00 ln.m 288,277.45 10.00 8.00 18.00 51,889.94 17,008.37 68,898.31 357,175.76 800.84
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 560.00 m 5,636,225.78 10.00 8.00 18.00 1,014,520.64 332,537.32 1,347,057.96 6,983,283.75 12,470.15
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 532.00 m 1,512,122.50 10.00 8.00 18.00 272,182.05 89,215.23 361,397.28 1,873,519.78 3,521.65
1300(2)c Steel Tubular Test Pile 40.00 m 248,460.80 10.00 8.00 18.00 44,722.94 14,659.19 59,382.13 307,842.93 7,696.07
401(2)a Railing, Concrete Side Barrier 118.20 ln.m 471,334.86 10.00 8.00 18.00 84,840.27 27,808.76 112,649.03 583,983.89 4,940.64
403(5) Structural Steel, Furnished, Fabricated, and Erected (Craneway) 120,914.55 kg. 23,368,074.08 10.00 8.00 18.00 4,206,253.33 1,378,716.37 5,584,969.70 28,953,043.78 239.45
404 (1)a Reinforcing Steel Bar, Grade 40 3,478.38 kg. 232,494.57 10.00 8.00 18.00 41,849.02 13,717.18 55,566.20 288,060.77 82.81
404 (1)b Reinforcing Steel Bar, Grade 60 99,603.25 kg. 6,733,847.59 10.00 8.00 18.00 1,212,092.57 397,297.01 1,609,389.57 8,343,237.17 83.76
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 656.66 cu.m 6,523,442.33 10.00 8.00 18.00 1,174,219.62 384,883.10 1,559,102.72 8,082,545.04 12,308.57
727 (1) Non Shrink Grout, Fc'=41 MPA 0.96 cu.m 33,121.19 10.00 8.00 18.00 5,961.81 1,954.15 7,915.96 41,037.15 42,747.03
406 (1)d2 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=19.25m. 8.00 each 6,189,687.42 10.00 8.00 18.00 1,114,143.74 365,191.56 1,479,335.29 7,669,022.71 958,627.84
406 (1)d2 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=19.40m. 8.00 each 6,502,407.42 10.00 8.00 18.00 1,170,433.34 383,642.04 1,554,075.37 8,056,482.79 1,007,060.35
407(8) Lean Concrete, Fc=17 MPA 17.92 cu.m 84,716.25 10.00 8.00 18.00 15,248.92 4,998.26 20,247.18 104,963.43 5,857.33
412 (1) Laminated Bearing Pad (300 X 400 X 55mm) 24.00 each 146,135.76 10.00 8.00 18.00 26,304.44 8,622.01 34,926.45 181,062.21 7,544.26
413 (2) Expansion Joint, 50mm gap with complete accessories 18.68 ln.m 15,989.20 10.00 8.00 18.00 2,878.06 943.36 3,821.42 19,810.61 1,060.53
413 (1)a Premolded Expansion Joint Filler with Sealant (12mm thk) 7.50 sq.m 1,919.20 10.00 8.00 18.00 345.46 113.23 458.69 2,377.88 317.05
413 (2) Polysterene Joint Filler (20mm thk) 14.68 sq.m 816.70 10.00 8.00 18.00 147.01 48.19 195.19 1,011.89 68.93
712 (1) Anchor Bar (45mm dia. X 200mm), Expansion Type 24.00 each 8,846.85 10.00 8.00 18.00 1,592.43 521.96 2,114.40 10,961.24 456.72
712 (1) Anchor Bar (45mm dia. X 200mm), Fixed Type 44.00 each 3,859.94 10.00 8.00 18.00 694.79 227.74 922.53 4,782.47 108.69
Sub-Total of Part F 61,311,035.01 11,035,986.30 3,617,351.07 14,653,337.37 75,964,372.38
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES -
505(2)a Grouted Riprap, Class A 260.78 cu.m 877,710.64 10.00 8.00 18.00 157,987.91 51,784.93 209,772.84 1,087,483.48 4,170.12
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 18.00 each 2,265.55 10.00 8.00 18.00 407.80 133.67 541.47 2,807.01 155.95
Sub-Total of Part G 879,976.18 158,395.71 51,918.59 210,314.31 1,090,290.49
TOTAL 66,186,570.31 11,785,843.74 3,898,620.70 15,684,464.44 81,871,034.76
GACSOD BRIDGE
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 198,530.15 12.00 8.00 20.00 39,706.03 11,911.81 51,617.84 250,147.99 250,147.99
B.5 Project Billboard 2.00 each 5,261.56 12.00 8.00 20.00 1,052.31 315.69 1,368.01 6,629.57 3,314.78
B.7 Occupational Safety and Health Program 8.10 mon 174,872.60 0.00 8.00 8.00 13,989.81 9,443.12 23,432.93 198,305.53 24,482.16
B.9 Mobilization and Demobilization 1.00 l.s 219,592.80 0.00 0.00 0.00 - 10,979.64 10,979.64 230,572.44 230,572.44
Sub-Total of Part B 598,257.11 54,748.15 32,650.26 87,398.41 685,655.53
PART C, EARTHWORK
101(3)a Removal of PCCP 314.90 sq 25,721.48 12.00 8.00 20.00 5,144.30 1,543.29 6,687.58 32,409.06 102.92
102(2) Surplus Excavation 333.00 cu.m 23,718.76 12.00 8.00 20.00 4,743.75 1,423.13 6,166.88 29,885.63 89.75
Sub-Total of Part C 49,440.24 9,888.05 2,966.41 12,854.46 62,294.70
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 253.00 cu.m 341,720.09 12.00 8.00 20.00 68,344.02 20,503.21 88,847.22 430,567.32 1,701.85
Sub-Total of Part D 341,720.09 68,344.02 20,503.21 88,847.22 430,567.32
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 1,354.00 cu.m 312,516.40 12.00 8.00 20.00 62,503.28 18,750.98 81,254.26 393,770.67 290.82
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 702.00 ln.m 2,066,734.95 12.00 8.00 20.00 413,346.99 124,004.10 537,351.09 2,604,086.03 3,709.52
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 390.00 ln.m 252,081.18 12.00 8.00 20.00 50,416.24 15,124.87 65,541.11 317,622.29 814.42
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 430.00 m 4,295,179.23 12.00 8.00 20.00 859,035.85 257,710.75 1,116,746.60 5,411,925.83 12,585.87
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 410.00 m 1,123,683.04 12.00 8.00 20.00 224,736.61 67,420.98 292,157.59 1,415,840.64 3,453.27
1300(2)c Steel Tubular Test Pile 35.00 m 217,403.20 12.00 8.00 20.00 43,480.64 13,044.19 56,524.83 273,928.03 7,826.52
401(2)a Concrete Barrier 90.00 ln.m 372,737.93 12.00 8.00 20.00 74,547.59 22,364.28 96,911.86 469,649.79 5,218.33
403(5) Structural Steel, Furnished, Fabricated, and Erected (Expansion Dam) 1,207.00 kg. 231,881.99 12.00 8.00 20.00 46,376.40 13,912.92 60,289.32 292,171.31 242.06
 402(1) Timber Structures (Craneway) 7.00 span 928,037.33 12.00 8.00 20.00 185,607.47 55,682.24 241,289.71 1,169,327.03 167,046.72
404 (1)a Reinforcing Steel Bar, Grade 40 7,682.00 kg. 513,464.11 12.00 8.00 20.00 102,692.82 30,807.85 133,500.67 646,964.78 84.22
404 (1)b Reinforcing Steel Bar, Grade 60 105,569.70 kg. 7,127,823.92 12.00 8.00 20.00 1,425,564.78 427,669.43 1,853,234.22 8,981,058.13 85.07
405 (1)b3 Structural Concrete, Class A 610.87 cu.m 5,966,497.42 12.00 8.00 20.00 1,193,299.48 357,989.85 1,551,289.33 7,517,786.76 12,306.77
407(8) Lean Concrete, Fc=17 MPA 16.40 cu.m 84,328.95 12.00 8.00 20.00 16,865.79 5,059.74 21,925.53 106,254.48 6,478.93
412 (1) Elastomeric Bearing Pad 8.00 each 50,014.16 12.00 8.00 20.00 10,002.83 3,000.85 13,003.68 63,017.84 7,877.23
414 Forms and Falseworks 1.00 l.s 421,266.75 12.00 8.00 20.00 84,253.35 25,276.01 109,529.36 530,796.11 530,796.11
Sub-Total of Part F 23,963,650.56 4,792,730.11 1,437,819.03 6,230,549.15 30,194,199.70
TOTAL 25,353,068.00 5,005,710.33 1,517,938.92 6,523,649.24 31,876,717.24
TIBONGABONG BRIDGE
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 84,051.13 12.00 8.00 20.00 16,810.23 5,043.07 21,853.29 105,904.42 105,904.42
B.5 Project Billboard 2.00 each 5,264.90 12.00 8.00 20.00 1,052.98 315.89 1,368.87 6,633.77 3,316.89
B.7 Occupational Safety and Health Program 8.40 mon 180,706.40 0.00 8.00 8.00 14,456.51 9,758.15 24,214.66 204,921.06 24,395.36
B.9 Mobilization and Demobilization 1.00 l.s 261,224.80 0.00 0.00 0.00 - 13,061.24 13,061.24 274,286.04 274,286.04
Sub-Total of Part B 531,247.23 32,319.72 28,178.35 60,498.06 591,745.29
PART C, EARTHWORK
100(1) Clearing and Grubbing 0.07 has 5,679.84 12.00 8.00 20.00 1,135.97 340.79 1,476.76 7,156.59 102,237.03
101(1)c Removal of Existing Structures (affected by RROW) 1.00 l.s 566,414.23 12.00 8.00 20.00 113,282.85 33,984.85 147,267.70 713,681.93 713,681.93
101(8) Removal of Existing Guardrails 10.00 ln.m 273.32 12.00 8.00 20.00 54.66 16.40 71.06 344.38 34.44
101(9) Removal of Existing Guardrails Post 6.00 each 163.99 12.00 8.00 20.00 32.80 9.84 42.64 206.63 34.44
102(2) Surplus Excavation 12,423.00 cu.m. 1,769,718.47 12.00 8.00 20.00 353,943.69 106,183.11 460,126.80 2,229,845.27 179.49
104(2)a Embankment from Excavation 399.00 cu.m. 81,041.78 12.00 8.00 20.00 16,208.36 4,862.51 21,070.86 102,112.64 255.92
105 (1)a Subgrade Preparation 7,262.00 sq.m. 111,339.77 12.00 8.00 20.00 22,267.95 6,680.39 28,948.34 140,288.11 19.32
Sub-Total of Part C 2,534,631.39 506,926.28 152,077.88 659,004.16 3,193,635.55
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 1,980.83 cu.m 3,972,258.78 12.00 8.00 20.00 794,451.76 238,335.53 1,032,787.28 5,005,046.06 2,526.74
Sub-Total of Part D 3,972,258.78 794,451.76 238,335.53 1,032,787.28 5,005,046.06
PART E, SURFACE COURSE
300 (1) Aggregate Surface Course 500.00 cu.m 686,836.83 12.00 8.00 20.00 137,367.37 41,210.21 178,577.57 865,414.40 1,730.83
311(1)e1 Portland Cement Concrete Pavement, 0.28m thick 1,112.72 sq.m. 1,855,472.43 12.00 8.00 20.00 371,094.49 111,328.35 482,422.83 2,337,895.26 2,101.06
Sub-Total of Part E 2,542,309.25 508,461.85 152,538.56 661,000.41 3,203,309.66
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation Above Ordinary Water Level 624.00 cu.m 192,033.71 12.00 8.00 20.00 38,406.74 11,522.02 49,928.77 241,962.48 387.76
103(2)a Bridge Excavation Below Ordinary Water Level 1,066.00 cu.m 246,043.19 12.00 8.00 20.00 49,208.64 14,762.59 63,971.23 310,014.42 290.82
401(2)a Railing, Concrete Side Barrier 72.00 ln.m 308,724.99 12.00 8.00 20.00 61,745.00 18,523.50 80,268.50 388,993.48 5,402.69
402(b.1)2 Timber Structures for Craneway 6.00 span 1,323,893.94 12.00 8.00 20.00 264,778.79 79,433.64 344,212.43 1,668,106.37 278,017.73
404 (1)a Reinforcing Steel Bar, Grade 40 8,412.16 kg. 580,213.87 12.00 8.00 20.00 116,042.77 34,812.83 150,855.61 731,069.48 86.91
404 (1)b Reinforcing Steel Bar, Grade 60 119,460.98 kg. 8,531,708.73 12.00 8.00 20.00 1,706,341.75 511,902.52 2,218,244.27 10,749,953.00 89.99
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 751.58 cu.m 7,454,447.02 12.00 8.00 20.00 1,490,889.40 447,266.82 1,938,156.23 9,392,603.25 12,497.14
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 1,224.00 ln.m 3,603,537.86 12.00 8.00 20.00 720,707.57 216,212.27 936,919.84 4,540,457.70 3,709.52
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 816.00 ln.m 527,431.39 12.00 8.00 20.00 105,486.28 31,645.88 137,132.16 664,563.55 814.42
407(8) Lean Concrete, Fc=17 MPA 21.60 cu.m 113,271.12 12.00 8.00 20.00 22,654.22 6,796.27 29,450.49 142,721.61 6,607.48
412 (1) Elastomeric Bearing Pad 8.00 each 53,054.16 12.00 8.00 20.00 10,610.83 3,183.25 13,794.08 66,848.24 8,356.03
414 Forms and Falseworks 1.00 l.s 658,579.17 12.00 8.00 20.00 131,715.83 39,514.75 171,230.58 829,809.75 829,809.75
403(5) Structural Steel (Furnished, Fabricated and Erected) 1,207.00 kg 233,151.93 12.00 8.00 20.00 46,630.39 13,989.12 60,619.50 293,771.43 243.39
Sub-Total of Part F 23,826,091.08 4,765,218.22 1,429,565.46 6,194,783.68 30,020,874.76
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 144.98 cu.m 528,297.00 12.00 8.00 20.00 105,659.40 31,697.82 137,357.22 665,654.22 4,591.35
508 Handlaid Rock Embankment 244.80 cu.m. 419,237.03 12.00 8.00 20.00 83,847.41 25,154.22 109,001.63 528,238.66 2,157.84
517 (1)a Drain Pipe 15.84 each 2,387.20 12.00 8.00 20.00 477.44 143.23 620.67 3,007.87 189.89
Sub-Total of Part G 949,921.22 189,984.24 56,995.27 246,979.52 1,196,900.74
PART H, MISCELLANEOUS STRUCTURES
603(3)a1 Metal Guardrails (Metal Beam) including Concrete Post 50.00 ln.m 138,784.24 12.00 8.00 20.00 27,756.85 8,327.05 36,083.90 174,868.14 3,497.36
612(1) Reflectorized Thermoplastic Pavement Markings (White) 128.40 sq.m 96,215.80 12.00 8.00 20.00 19,243.16 5,772.95 25,016.11 121,231.91 944.17
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 32.40 sq.m 26,655.90 12.00 8.00 20.00 5,331.18 1,599.35 6,930.53 33,586.43 1,036.62
Sub-Total of Part H 261,655.94 52,331.19 15,699.36 68,030.54 329,686.48
TOTAL 35,018,114.89 6,929,693.25 2,097,390.41 9,027,083.66 44,045,198.55
MILITAR BRIDGE 2
10.00 8.00 18.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 10.00 8.00 18.00 72,000.00 23,600.00 95,600.00 495,600.00 495,600.00
Sub-Total of Part A 400,000.00 72,000.00 23,600.00 95,600.00 495,600.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 35,022.16 10.00 8.00 18.00 6,303.99 2,066.31 8,370.30 43,392.45 43,392.45
B.5 Project Billboard 2.00 each 4,878.56 10.00 8.00 18.00 878.14 287.84 1,165.98 6,044.54 3,022.27
B.7 Occupational Safety and Health Program 11.60 mon 242,933.60 0.00 8.00 8.00 19,434.69 13,118.41 32,553.10 275,486.70 23,748.85
B.9 Mobilization and Demobilization 1.00 l.s 439,185.60 0.00 0.00 0.00 - 21,959.28 21,959.28 461,144.88 461,144.88
Sub-Total of Part B 722,019.92 26,616.82 37,431.84 64,048.65 786,068.57
PART C, EARTHWORK
102(2) Surplus Excavation 59.62 cu.m 4,246.58 10.00 8.00 18.00 764.39 250.55 1,014.93 5,261.52 88.25
Sub-Total of Part C 4,246.58 764.39 250.55 1,014.93 5,261.52
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 30.84 cu.m 41,016.35 10.00 8.00 18.00 7,382.94 2,419.96 9,802.91 50,819.25 1,647.84
Sub-Total of Part D 41,016.35 7,382.94 2,419.96 9,802.91 50,819.25
PART F, BRIDGE CONSTRUCTION
101(6) Removal of Structures and Obstructions (Concrete Sidewalk and Railings) 63.00 cu.m 133,855.34 10.00 8.00 18.00 24,093.96 7,897.47 31,991.43 165,846.77 2,632.49
103(2)a Bridge Excavation (Common Soil) 2,256.96 cu.m 520,928.37 10.00 8.00 18.00 93,767.11 30,734.77 124,501.88 645,430.25 285.97
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 392,449.95 10.00 8.00 18.00 70,640.99 23,154.55 93,795.54 486,245.49 486,245.49
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 2,140.08 ln.m 6,300,538.64 10.00 8.00 18.00 1,134,096.95 371,731.78 1,505,828.73 7,806,367.37 3,647.70
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 2,024.40 ln.m 1,308,495.23 10.00 8.00 18.00 235,529.14 77,201.22 312,730.36 1,621,225.59 800.84
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 2,352.00 m 23,672,148.29 10.00 8.00 18.00 4,260,986.69 1,396,656.75 5,657,643.44 29,329,791.73 12,470.15
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 2,234.40 m 5,944,270.74 10.00 8.00 18.00 1,069,968.73 350,711.97 1,420,680.71 7,364,951.45 3,296.17
1300(2)c Steel Tubular Test Pile 4.00 m 24,846.08 10.00 8.00 18.00 4,472.29 1,465.92 5,938.21 30,784.29 7,696.07
401(2)a Railing, Concrete Side Barrier 150.00 ln.m 609,899.79 10.00 8.00 18.00 109,781.96 35,984.09 145,766.05 755,665.84 5,037.77
403(5) Structural Steel, Furnished, Fabricated, and Erected (Expansion Dam) 16,495.24 kg. 3,168,971.44 10.00 8.00 18.00 570,414.86 186,969.31 757,384.17 3,926,355.61 238.03
402(1) Timber Structures (Craneway) 4.00 span 1,546,385.89 10.00 8.00 18.00 278,349.46 91,236.77 369,586.23 1,915,972.11 478,993.03
404 (1)a Reinforcing Steel Bar, Grade 40 15,620.89 kg. 1,051,128.13 10.00 8.00 18.00 189,203.06 62,016.56 251,219.62 1,302,347.75 83.37
404 (1)b Reinforcing Steel Bar, Grade 60 201,793.46 kg. 13,732,389.12 10.00 8.00 18.00 2,471,830.04 810,210.96 3,282,041.00 17,014,430.11 84.32
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 1,315.88 cu.m 12,274,669.42 10.00 8.00 18.00 2,209,440.50 724,205.50 2,933,645.99 15,208,315.42 11,557.52
407(8) Lean Concrete, Fc=17 MPA 30.00 cu.m 150,210.28 10.00 8.00 18.00 27,037.85 8,862.41 35,900.26 186,110.53 6,203.68
412 (1) Elastomeric Bearing Pad 8.00 each 50,014.16 10.00 8.00 18.00 9,002.55 2,950.84 11,953.38 61,967.54 7,745.94
414 Forms and Falseworks 1.00 l.s 583,771.68 10.00 8.00 18.00 105,078.90 34,442.53 139,521.43 723,293.11 723,293.11
Sub-Total of Part F 71,464,972.55 12,863,695.06 4,216,433.38 17,080,128.44 88,545,100.99
TOTAL 72,632,255.39 12,970,459.20 4,280,135.73 17,250,594.93 89,882,850.33
DEMOROK BRIDGE
10.00 8.00 18.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 10.00 8.00 18.00 72,000.00 23,600.00 95,600.00 495,600.00 495,600.00
Sub-Total of Part A 400,000.00 72,000.00 23,600.00 95,600.00 495,600.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 200,127.53 10.00 8.00 18.00 36,022.96 11,807.52 47,830.48 247,958.01 247,958.01
B.5 Project Billboard 2.00 each 5,378.56 10.00 8.00 18.00 968.14 317.34 1,285.48 6,664.04 3,332.02
B.7 Occupational Safety and Health Program 11.30 mon 237,099.80 0.00 8.00 8.00 18,967.98 12,803.39 31,771.37 268,871.17 23,793.91
B.9 Mobilization and Demobilization 1.00 l.s 606,027.20 0.00 0.00 0.00 - 30,301.36 30,301.36 636,328.56 636,328.56
Sub-Total of Part B 1,048,633.09 55,959.08 55,229.61 111,188.69 1,159,821.78
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation above ordinary water level 537.00 cu.m 177,064.05 10.00 8.00 18.00 31,871.53 10,446.78 42,318.31 219,382.36 408.53
103(2)b Bridge Excavation below ordinary water level 1,400.00 cu.m 177,073.00 10.00 8.00 18.00 31,873.14 10,447.31 42,320.45 219,393.45 156.71
400 (4)a1 Precast Concrete Piles, Furnished 2,286.00 ln.m 10,210,926.42 10.00 8.00 18.00 1,837,966.76 602,444.66 2,440,411.41 12,651,337.84 5,534.27
400(6) Structural Steel Piles, Furnished 1,647.00 ln.m 4,051,580.54 10.00 8.00 18.00 729,284.50 239,043.25 968,327.75 5,019,908.29 3,047.91
400(12) Structural Steel Piles, Driven 1,098.00 ln.m 1,554,777.63 10.00 8.00 18.00 279,859.97 91,731.88 371,591.85 1,926,369.49 1,754.43
400(14) Precast Concrete Piles, Driven 2,159.00 m 4,219,717.82 10.00 8.00 18.00 759,549.21 248,963.35 1,008,512.56 5,228,230.38 2,421.60
400(16) Test Piles, Furnished and Driven (400mm X 400mm) 90.00 ln.m 481,421.03 10.00 8.00 18.00 86,655.78 28,403.84 115,059.62 596,480.65 6,627.56
401(2)a Railing, Concrete Side Barrier 192.00 ln.m 780,671.73 10.00 8.00 18.00 140,520.91 46,059.63 186,580.54 967,252.28 5,037.77
403(5) Structural Steel, Furnished, Fabricated, and Erected 81,945.64 kg. 15,154,464.52 10.00 8.00 18.00 2,727,803.61 894,113.41 3,621,917.02 18,776,381.54 229.13
404 (1)a Reinforcing Steel Bar, Grade 40 4,448.38 kg. 299,331.05 10.00 8.00 18.00 53,879.59 17,660.53 71,540.12 370,871.17 83.37
404 (1)b Reinforcing Steel Bar, Grade 60 145,075.50 kg. 9,872,635.20 10.00 8.00 18.00 1,777,074.34 582,485.48 2,359,559.81 12,232,195.02 84.32
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 911.45 cu.m 8,502,103.11 10.00 8.00 18.00 1,530,378.56 501,624.08 2,032,002.64 10,534,105.76 11,557.52
 406 (1)d5 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=23.25m. 8.00 each 7,531,624.90 10.00 8.00 18.00 1,355,692.48 444,365.87 1,800,058.35 9,331,683.26 1,166,460.41
406 (1)d6 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=23.40m. 8.00 each 7,531,624.90 10.00 8.00 18.00 1,355,692.48 444,365.87 1,800,058.35 9,331,683.26 1,166,460.41
407(8) Lean Concrete, Fc=17 MPA 22.60 cu.m 104,129.35 10.00 8.00 18.00 18,743.28 6,143.63 24,886.91 129,016.26 5,708.68
412 (1) Elastomeric Bearing Pad 32.00 each 194,847.68 10.00 8.00 18.00 35,072.58 11,496.01 46,568.60 241,416.28 7,544.26
414 Forms and Falseworks 1.00 l.s 360,069.40 10.00 8.00 18.00 64,812.49 21,244.09 86,056.59 446,125.99 446,125.99
Sub-Total of Part F 71,204,062.35 12,816,731.22 4,201,039.68 17,017,770.90 88,221,833.25
TOTAL 72,652,695.44 12,944,690.30 4,279,869.29 17,224,559.59 89,877,255.03
CALUMANGI I BRIDGE
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 107,479.39 12.00 8.00 20.00 21,495.88 6,448.76 27,944.64 135,424.03 135,424.03
B.5 Project Billboard 2.00 each 5,380.90 12.00 8.00 20.00 1,076.18 322.85 1,399.03 6,779.93 3,389.97
B.7 Occupational Safety and Health Program 8.50 mon 182,651.00 0.00 8.00 8.00 14,612.08 9,863.15 24,475.23 207,126.23 24,367.79
B.9 Mobilization and Demobilization 1.00 l.s 164,694.60 0.00 0.00 0.00 - 8,234.73 8,234.73 172,929.33 172,929.33
B.15(1) Detour/Access Road 1.00 l.s 3,033,221.34 12.00 8.00 20.00 606,644.27 181,993.28 788,637.55 3,821,858.89 3,821,858.89
Sub-Total of Part B 3,493,427.23 643,828.41 206,862.78 850,691.19 4,344,118.42
PART C, EARTHWORK
100(1) Clearing and Grubbing 0.06 has 4,868.43 12.00 8.00 20.00 973.69 292.11 1,265.79 6,134.22 102,237.03
Sub-Total of Part C 4,868.43 973.69 292.11 1,265.79 6,134.22
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 909.00 cu.m 209,806.06 12.00 8.00 20.00 41,961.21 12,588.36 54,549.58 264,355.64 290.82
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 427,292.40 12.00 8.00 20.00 85,458.48 25,637.54 111,096.02 538,388.42 538,388.42
401(2)a Railing, Concrete Side Barrier 68.20 ln.m 285,212.44 12.00 8.00 20.00 57,042.49 17,112.75 74,155.23 359,367.67 5,269.32
402(b.1)2 Timber Structures for Craneway 35.00 ln.m 1,183,467.60 12.00 8.00 20.00 236,693.52 71,008.06 307,701.58 1,491,169.18 42,604.83
404 (1)a Reinforcing Steel Bar, Grade 40 836.79 kg. 56,345.17 12.00 8.00 20.00 11,269.03 3,380.71 14,649.74 70,994.92 84.84
404 (1)b Reinforcing Steel Bar, Grade 60 61,525.05 kg. 4,189,622.45 12.00 8.00 20.00 837,924.49 251,377.35 1,089,301.84 5,278,924.29 85.80
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 563.21 cu.m 5,465,737.90 12.00 8.00 20.00 1,093,147.58 327,944.27 1,421,091.85 6,886,829.76 12,227.82
727 (1) Non Shrink Grout, Fc=17 MPA 0.32 cu.m 32,670.40 12.00 8.00 20.00 6,534.08 1,960.22 8,494.30 41,164.70 128,639.68
406 (1)g10 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=34.10m. 4.00 each 5,429,234.72 12.00 8.00 20.00 1,085,846.94 325,754.08 1,411,601.03 6,840,835.75 1,710,208.94
407(8) Lean Concrete, Fc=17 MPA 14.30 cu.m 65,887.15 12.00 8.00 20.00 13,177.43 3,953.23 17,130.66 83,017.81 5,805.44
412 (1) Elastomeric Bearing Pad (400 X 600 X 56mm) 8.00 each 48,711.92 12.00 8.00 20.00 9,742.38 2,922.72 12,665.10 61,377.02 7,672.13
412 (2) Compressible Pad, 30mm thk 1.82 sq.m 15,881.20 12.00 8.00 20.00 3,176.24 952.87 4,129.11 20,010.31 10,994.67
413 (2) Expansion Joint, 50mm gap with complete accessories 18.68 ln.m 15,989.20 12.00 8.00 20.00 3,197.84 959.35 4,157.19 20,146.39 1,078.50
413 (1)a Premolded Expansion Joint Filler with Sealant (12mm thk) 8.00 ln.m 1,919.20 12.00 8.00 20.00 383.84 115.15 498.99 2,418.19 302.27
413 (1)a Premolded Expansion Joint Filler with Sealant (30mm thk) 3.36 ln.m 816.70 12.00 8.00 20.00 163.34 49.00 212.34 1,029.04 306.26
414 Forms and Falseworks 1.00 l.s 595,572.60 12.00 8.00 20.00 119,114.52 35,734.36 154,848.88 750,421.48 750,421.48
712 (1) Anchor Bar (45mm dia. X 200mm), Expansion Type 24.00 each 8,846.85 12.00 8.00 20.00 1,769.37 530.81 2,300.18 11,147.03 464.46
Sub-Total of Part F 18,033,013.94 3,606,602.79 1,081,980.84 4,688,583.62 22,721,597.56
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 11.88 each 2,265.55 12.00 8.00 20.00 453.11 135.93 589.04 2,854.59 240.29
Sub-Total of Part G 2,265.55 453.11 135.93 589.04 2,854.59
TOTAL 21,933,575.15 4,331,857.99 1,313,271.66 5,645,129.65 27,578,704.80

CALUMANGI II BRIDGE
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 450,000.00 12.00 8.00 20.00 90,000.00 27,000.00 117,000.00 567,000.00 567,000.00
Sub-Total of Part A 450,000.00 90,000.00 27,000.00 117,000.00 567,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 105,882.01 12.00 8.00 20.00 21,176.40 6,352.92 27,529.32 133,411.33 133,411.33
B.5 Project Billboard 2.00 each 5,378.56 12.00 8.00 20.00 1,075.71 322.71 1,398.43 6,776.99 3,388.49
B.7 Occupational Safety and Health Program 8.40 mon 180,706.40 0.00 8.00 8.00 14,456.51 9,758.15 24,214.66 204,921.06 24,395.36
B.9 Mobilization and Demobilization 1.00 l.s 164,694.60 0.00 0.00 0.00 - 8,234.73 8,234.73 172,929.33 172,929.33
B.15(1) Detour/Access Road 1.00 l.s 2,753,221.34 12.00 8.00 20.00 550,644.27 165,193.28 715,837.55 3,469,058.89 3,469,058.89
Sub-Total of Part B 3,209,882.91 587,352.89 189,861.79 777,214.68 3,987,097.59
PART C, EARTHWORK
 100(1) Clearing and Grubbing 0.06 has 4,868.43 12.00 8.00 20.00 973.69 292.11 1,265.79 6,134.22 102,237.03
101(1)a Removal of Existing Spillway 1.00 l.s 6,213.54 12.00 8.00 20.00 1,242.71 372.81 1,615.52 7,829.05 7,829.05
102(2) Surplus Excavation 3,095.00 cu.m. 440,898.23 12.00 8.00 20.00 88,179.65 26,453.89 114,633.54 555,531.76 179.49
104(2)a Embankment from Common Borrow 603.00 cu.m. 117,089.64 12.00 8.00 20.00 23,417.93 7,025.38 30,443.31 147,532.94 244.66
105 (1)a Subgrade Preparation 3,120.00 sq.m. 47,835.32 12.00 8.00 20.00 9,567.06 2,870.12 12,437.18 60,272.50 19.32
Sub-Total of Part C 616,905.15 123,381.03 37,014.31 160,395.34 777,300.48
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 1,021.00 cu.m 1,753,208.31 12.00 8.00 20.00 350,641.66 105,192.50 455,834.16 2,209,042.47 2,163.61
Sub-Total of Part D 1,753,208.31 350,641.66 105,192.50 455,834.16 2,209,042.47
PART E, SURFACE COURSE
300 (1) Aggregate Surface Course 129.00 cu.m 184,621.40 12.00 8.00 20.00 36,924.28 11,077.28 48,001.56 232,622.97 1,803.28
311(1)e1 Portland Cement Concrete Pavement, 0.28m thick 498.60 sq.m. 780,616.24 12.00 8.00 20.00 156,123.25 46,836.97 202,960.22 983,576.46 1,972.68
Sub-Total of Part E 965,237.64 193,047.53 57,914.26 250,961.79 1,216,199.42
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 788.77 cu.m 182,055.81 12.00 8.00 20.00 36,411.16 10,923.35 47,334.51 229,390.32 290.82
401(2)a Railing, Concrete Side Barrier 58.20 ln.m 243,392.43 12.00 8.00 20.00 48,678.49 14,603.55 63,282.03 306,674.46 5,269.32
404 (1)a Reinforcing Steel Bar, Grade 40 876.91 kg. 59,046.65 12.00 8.00 20.00 11,809.33 3,542.80 15,352.13 74,398.78 84.84
404 (1)b Reinforcing Steel Bar, Grade 60 71,596.98 kg. 4,875,482.66 12.00 8.00 20.00 975,096.53 292,528.96 1,267,625.49 6,143,108.16 85.80
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 563.21 cu.m 5,465,737.90 12.00 8.00 20.00 1,093,147.58 327,944.27 1,421,091.85 6,886,829.76 12,227.82
727 (1) Non Shrink Grout, Fc'=41 MPA 0.32 cu.m 32,670.40 12.00 8.00 20.00 6,534.08 1,960.22 8,494.30 41,164.70 128,639.68
406 (1)g10 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=29.10m. 4.00 each 4,636,434.54 12.00 8.00 20.00 927,286.91 278,186.07 1,205,472.98 5,841,907.52 1,460,476.88
407(8) Lean Concrete, Fc=17 MPA 14.30 cu.m 65,887.15 12.00 8.00 20.00 13,177.43 3,953.23 17,130.66 83,017.81 5,805.44
412 (1) Elastomeric Bearing Pad (400 X 600 X 56mm) 8.00 each 48,711.92 12.00 8.00 20.00 9,742.38 2,922.72 12,665.10 61,377.02 7,672.13
412 (2) Compressible Pad, 30mm thk 1.82 sq.m 15,881.20 12.00 8.00 20.00 3,176.24 952.87 4,129.11 20,010.31 10,994.67
413 (2) Expansion Joint, 50mm gap with complete accessories 18.68 ln.m 15,989.20 12.00 8.00 20.00 3,197.84 959.35 4,157.19 20,146.39 1,078.50
413 (1)a Premolded Expansion Joint Filler with Sealant (12mm thk) 8.00 ln.m 1,919.20 12.00 8.00 20.00 383.84 115.15 498.99 2,418.19 302.27
413 (1)a Premolded Expansion Joint Filler with Sealant (30mm thk) 3.36 ln.m 816.70 12.00 8.00 20.00 163.34 49.00 212.34 1,029.04 306.26
712 (1) Anchor Bar (45mm dia. X 200mm), Expansion Type 24.00 each 8,846.85 12.00 8.00 20.00 1,769.37 530.81 2,300.18 11,147.03 464.46
Sub-Total of Part F 15,652,872.59 3,130,574.52 939,172.36 4,069,746.87 19,722,619.46
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 102.22 cu.m 335,935.50 12.00 8.00 20.00 67,187.10 20,156.13 87,343.23 423,278.73 4,140.86
508 Handlaid Rock Embankment 18.62 cu.m. 32,552.78 12.00 8.00 20.00 6,510.56 1,953.17 8,463.72 41,016.50 2,202.82
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 10.56 each 2,265.55 12.00 8.00 20.00 453.11 135.93 589.04 2,854.59 270.32
Sub-Total of Part G 370,753.83 74,150.77 22,245.23 96,396.00 467,149.82
TOTAL 23,018,860.42 4,549,148.40 1,378,400.44 5,927,548.84 28,946,409.26
COLOY BRIDGE
10.00 8.00 18.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 10.00 8.00 18.00 72,000.00 23,600.00 95,600.00 495,600.00 495,600.00
Sub-Total of Part A 400,000.00 72,000.00 23,600.00 95,600.00 495,600.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 22,509.33 10.00 8.00 18.00 4,051.68 1,328.05 5,379.73 27,889.06 27,889.06
B.5 Project Billboard 2.00 each 5,261.56 10.00 8.00 18.00 947.08 310.43 1,257.51 6,519.07 3,259.54
B.7 Occupational Safety and Health Program 9.90 mon 209,875.40 0.00 8.00 8.00 16,790.03 11,333.27 28,123.30 237,998.70 24,040.27
B.9 Mobilization and Demobilization 1.00 l.s 439,185.60 0.00 0.00 0.00 - 21,959.28 21,959.28 461,144.88 461,144.88
Sub-Total of Part B 676,831.89 21,788.79 34,931.03 56,719.83 733,551.72
PART C, EARTHWORK
101(3)a Removal of PCCP 80.00 sq 6,534.51 10.00 8.00 18.00 1,176.21 385.54 1,561.75 8,096.26 101.20
102(2) Surplus Excavation 47.00 cu.m 3,347.69 10.00 8.00 18.00 602.58 197.51 800.10 4,147.79 88.25
Sub-Total of Part C 9,882.21 1,778.80 583.05 2,361.85 12,244.05
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 24.00 cu.m 37,052.94 10.00 8.00 18.00 6,669.53 2,186.12 8,855.65 45,908.59 1,912.86
Sub-Total of Part D 37,052.94 6,669.53 2,186.12 8,855.65 45,908.59
PART F, BRIDGE CONSTRUCTION
101(6) Removal of Structures and Obstructions (Concrete Sidewalk and Railings) 43.00 cu.m 91,361.58 10.00 8.00 18.00 16,445.09 5,390.33 21,835.42 113,197.00 2,632.49
103(2)a Bridge Excavation (Common Soil) 1,566.00 cu.m 361,448.07 10.00 8.00 18.00 65,060.65 21,325.44 86,386.09 447,834.16 285.97
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 392,449.95 10.00 8.00 18.00 70,640.99 23,154.55 93,795.54 486,245.49 486,245.49
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 1,248.00 ln.m 3,674,195.46 10.00 8.00 18.00 661,355.18 216,777.53 878,132.71 4,552,328.17 3,647.70
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 624.00 ln.m 403,329.89 10.00 8.00 18.00 72,599.38 23,796.46 96,395.84 499,725.73 800.84
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 1,472.00 m 14,815,222.06 10.00 8.00 18.00 2,666,739.97 874,098.10 3,540,838.07 18,356,060.13 12,470.15
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 1,380.00 m 3,922,423.03 10.00 8.00 18.00 706,036.15 231,422.96 937,459.10 4,859,882.13 3,521.65
1300(2)c Steel Tubular Test Pile 64.00 m 397,537.27 10.00 8.00 18.00 71,556.71 23,454.70 95,011.41 492,548.68 7,696.07
401(2)a Railing, Concrete Side Barrier 56.00 ln.m 231,925.82 10.00 8.00 18.00 41,746.65 13,683.62 55,430.27 287,356.09 5,131.36
 403(5) Structural Steel, Furnished, Fabricated, and Erected (Expansion Dam) 4,816.00 kg. 925,222.60 10.00 8.00 18.00 166,540.07 54,588.13 221,128.20 1,146,350.80 238.03
403(5) Structural Steel, Furnished, Fabricated, and Erected (Craneway) 62,540.00 kg. 12,086,546.68 10.00 8.00 18.00 2,175,578.40 713,106.25 2,888,684.66 14,975,231.34 239.45
404 (1)a Reinforcing Steel Bar, Grade 40 4,196.00 kg. 280,460.22 10.00 8.00 18.00 50,482.84 16,547.15 67,029.99 347,490.21 82.81
404 (1)b Reinforcing Steel Bar, Grade 60 98,587.14 kg. 6,665,151.74 10.00 8.00 18.00 1,199,727.31 393,243.95 1,592,971.27 8,258,123.01 83.76
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 572.78 cu.m 5,690,155.17 10.00 8.00 18.00 1,024,227.93 335,719.16 1,359,947.09 7,050,102.26 12,308.57
727 (1) Non Shrink Grout, Fc'=41 MPA 0.32 cu.m 36,275.40 10.00 8.00 18.00 6,529.57 2,140.25 8,669.82 44,945.22 140,453.80
407(8) Lean Concrete, Fc=17 MPA 18.00 cu.m 95,562.17 10.00 8.00 18.00 17,201.19 5,638.17 22,839.36 118,401.52 6,577.86
412 (1) Elastomeric Bearing Pad (400 X 600 X 56mm) 8.00 each 50,014.16 10.00 8.00 18.00 9,002.55 2,950.84 11,953.38 61,967.54 7,745.94
412 (1) Compressible Pad, 30mm thk 8.00 each 49,054.16 10.00 8.00 18.00 8,829.75 2,894.20 11,723.94 60,778.10 7,597.26
414 Forms and Falseworks 1.00 l.s 658,579.17 10.00 8.00 18.00 118,544.25 38,856.17 157,400.42 815,979.59 815,979.59
Sub-Total of Part F 50,826,914.59 9,148,844.63 2,998,787.96 12,147,632.59 62,974,547.18
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 384.68 cu.m 1,411,120.18 10.00 8.00 18.00 254,001.63 83,256.09 337,257.72 1,748,377.90 4,545.02
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 3.00 each 2,373.55 10.00 8.00 18.00 427.24 140.04 567.28 2,940.82 980.27
Sub-Total of Part G 1,413,493.73 254,428.87 83,396.13 337,825.00 1,751,318.73
PART H, MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings (White) 8.00 sq.m 5,994.75 10.00 8.00 18.00 1,079.06 353.69 1,432.75 7,427.50 928.44
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 2.25 sq.m 1,851.10 10.00 8.00 18.00 333.20 109.22 442.41 2,293.52 1,019.34
Sub-Total of Part H 7,845.86 1,412.25 462.91 1,875.16 9,721.02
TOTAL 53,372,021.21 9,506,922.87 3,143,947.20 12,650,870.07 66,022,891.29
LOWER LANDING BRIDGE
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 111,164.02 12.00 8.00 20.00 22,232.80 6,669.84 28,902.65 140,066.66 140,066.66
B.5 Project Billboard 2.00 each 4,930.90 12.00 8.00 20.00 986.18 295.85 1,282.03 6,212.93 3,106.47
B.7 Occupational Safety and Health Program 7.80 mon 169,038.80 0.00 8.00 8.00 13,523.10 9,128.10 22,651.20 191,690.00 24,575.64
B.9 Mobilization and Demobilization 1.00 l.s 151,506.80 0.00 0.00 0.00 - 7,575.34 7,575.34 159,082.14 159,082.14
Sub-Total of Part B 436,640.52 36,742.09 23,669.13 60,411.22 497,051.74
PART C, EARTHWORK
101(3)a Removal of PCCP 675.30 sq 55,159.46 12.00 8.00 20.00 11,031.89 3,309.57 14,341.46 69,500.92 102.92
Sub-Total of Part C 55,159.46 11,031.89 3,309.57 14,341.46 69,500.92
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 396.00 cu.m 534,866.23 12.00 8.00 20.00 106,973.25 32,091.97 139,065.22 673,931.45 1,701.85
Sub-Total of Part D 534,866.23 106,973.25 32,091.97 139,065.22 673,931.45
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 181.00 cu.m 41,776.56 12.00 8.00 20.00 8,355.31 2,506.59 10,861.91 52,638.47 290.82
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 544.00 m 5,536,118.76 12.00 8.00 20.00 1,107,223.75 332,167.13 1,439,390.88 6,975,509.64 12,822.63
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 510.00 m 1,449,591.12 12.00 8.00 20.00 289,918.22 86,975.47 376,893.69 1,826,484.81 3,581.34
1300(2)c Steel Tubular Test Pile 32.00 m 198,768.64 12.00 8.00 20.00 39,753.73 11,926.12 51,679.85 250,448.48 7,826.52
401(2)a Concrete Barrier 50.00 ln.m 209,567.63 12.00 8.00 20.00 41,913.53 12,574.06 54,487.58 264,055.21 5,281.10
403(5) Structural Steel, Furnished, Fabricated, and Erected (Craneway) 48,311.58 kg. 9,336,746.57 12.00 8.00 20.00 1,867,349.31 560,204.79 2,427,554.11 11,764,300.68 243.51
404 (1)a Reinforcing Steel Bar, Grade 40 2,193.00 kg. 147,073.33 12.00 8.00 20.00 29,414.67 8,824.40 38,239.06 185,312.39 84.50
404 (1)b Reinforcing Steel Bar, Grade 60 27,958.14 kg. 1,896,378.42 12.00 8.00 20.00 379,275.68 113,782.71 493,058.39 2,389,436.81 85.46
405 (1)b3 Structural Concrete, Class A 269.78 cu.m 2,577,552.85 12.00 8.00 20.00 515,510.57 154,653.17 670,163.74 3,247,716.59 12,038.39
407(8) Lean Concrete, Fc=17 MPA 6.00 cu.m 30,852.06 12.00 8.00 20.00 6,170.41 1,851.12 8,021.53 38,873.59 6,478.93
412 (1) Elastomeric Bearing Pad 8.00 each 50,014.16 12.00 8.00 20.00 10,002.83 3,000.85 13,003.68 63,017.84 7,877.23
414 Forms and Falseworks 1.00 l.s 426,516.75 12.00 8.00 20.00 85,303.35 25,591.01 110,894.36 537,411.11 537,411.11
Sub-Total of Part F 21,900,956.84 4,380,191.37 1,314,057.41 5,694,248.78 27,595,205.62
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 549.16 cu.m 2,100,095.58 12.00 8.00 20.00 420,019.12 126,005.73 546,024.85 2,646,120.43 4,818.49
517 (1)a Metal Drain with complete accessories 5.00 each 2,373.55 12.00 8.00 20.00 474.71 142.41 617.12 2,990.67 598.13
Sub-Total of Part G 2,102,469.13 420,493.83 126,148.15 546,641.97 2,649,111.10
TOTAL 25,430,092.18 5,035,432.42 1,523,276.23 6,558,708.65 31,988,800.83

GRAND TOTAL 436,288,293.84 81,112,178.90 25,870,023.64 106,982,202.54 543,270,496.37

543,270,496.37
-
 APPROVED BUDGET FOR THE CONTRACT

Construction of Nonoyan Bridge, Baliguian, Zamboanga del Norte

Project Name and Location

Station Limits : Bridges Sta. 1757+717.90 - Sta. 1757+746.74

Length : 28.84 ln.m. Contract Duration : 297.00 Calendar Days

Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS

Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 97,362.64 12.00 8.00 20.00 19,472.53 5,841.76 25,314.29 122,676.93 122,676.93
B.5 Project Billboard 2.00 each 4,930.90 12.00 8.00 20.00 986.18 295.85 1,282.03 6,212.93 3,106.47
B.7 Occupational Safety and Health Program 9.90 mon 209,875.40 0.00 8.00 8.00 16,790.03 11,333.27 28,123.30 237,998.70 24,040.27
B.9 Mobilization and Demobilization 1.00 l.s 303,013.60 0.00 0.00 0.00 - 15,150.68 15,150.68 318,164.28 318,164.28
Sub-Total of Part B 615,182.54 37,248.74 32,621.56 69,870.30 685,052.85
PART C, EARTHWORK
101(3)a Removal of PCCP 42.90 sq 3,504.13 12.00 8.00 20.00 700.83 210.25 911.07 4,415.21 102.92
Sub-Total of Part C 3,504.13 700.83 210.25 911.07 4,415.21
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 365.33 cu.m 493,441.11 12.00 8.00 20.00 98,688.22 29,606.47 128,294.69 621,735.80 1,701.85
Sub-Total of Part D 493,441.11 98,688.22 29,606.47 128,294.69 621,735.80
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 432.00 cu.m 99,709.81 12.00 8.00 20.00 19,941.96 5,982.59 25,924.55 125,634.36 290.82
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 428,046.75 12.00 8.00 20.00 85,609.35 25,682.80 111,292.15 539,338.90 539,338.90
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 448.00 ln.m 1,318,941.96 12.00 8.00 20.00 263,788.39 79,136.52 342,924.91 1,661,866.87 3,709.52
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 224.00 ln.m 144,785.09 12.00 8.00 20.00 28,957.02 8,687.11 37,644.12 182,429.21 814.42
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 1,046.00 m 10,304,240.45 12.00 8.00 20.00 2,060,848.09 618,254.43 2,679,102.52 12,983,342.97 12,412.37
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 977.00 m 2,677,654.47 12.00 8.00 20.00 535,530.89 160,659.27 696,190.16 3,373,844.64 3,453.27
1300(2)c Steel Tubular Test Pile 46.00 m 285,729.91 12.00 8.00 20.00 57,145.98 17,143.79 74,289.78 360,019.69 7,826.52
401(2)a Railing, Concrete Side Barrier 60.00 ln.m 251,481.15 12.00 8.00 20.00 50,296.23 15,088.87 65,385.10 316,866.25 5,281.10
403(1) Structural Steel, Furnished, Fabricated, and Erected (Expansion Dam) 2,416.00 kg. 464,148.21 12.00 8.00 20.00 92,829.64 27,848.89 120,678.54 584,826.75 242.06
403(1) Structural Steel, Furnished, Fabricated, and Erected (Craneway) 50,865.00 kg. 9,830,223.81 12.00 8.00 20.00 1,966,044.76 589,813.43 2,555,858.19 12,386,082.00 243.51
404 (1)a Reinforcing Steel Bar, Grade 40 3,444.30 kg. 230,216.67 12.00 8.00 20.00 46,043.33 13,813.00 59,856.33 290,073.00 84.22
404 (1)b Reinforcing Steel Bar, Grade 60 84,022.79 kg. 5,680,504.02 12.00 8.00 20.00 1,136,100.80 340,830.24 1,476,931.05 7,157,435.07 85.18
405 (1)b2 Structural Concrete, Class A 451.77 cu.m 4,316,335.71 12.00 8.00 20.00 863,267.14 258,980.14 1,122,247.29 5,438,583.00 12,038.39
407 Lean Concrete 13.80 cu.m 70,959.73 12.00 8.00 20.00 14,191.95 4,257.58 18,449.53 89,409.26 6,478.93
412 (1) Elastomeric Bearing Pad 8.00 each 50,014.16 12.00 8.00 20.00 10,002.83 3,000.85 13,003.68 63,017.84 7,877.23
414 Forms and Falseworks 1.00 l.s 682,774.88 12.00 8.00 20.00 136,554.98 40,966.49 177,521.47 860,296.35 860,296.35
Sub-Total of Part F 36,835,766.79 7,367,153.36 2,210,146.01 9,577,299.37 46,413,066.16
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(a) Grouted Riprap, Class A (Line Canal) 38.00 cu.m 145,319.46 12.00 8.00 20.00 29,063.89 8,719.17 37,783.06 183,102.51 4,818.49
505(b) Grouted Riprap, Class A 333.70 cu.m 1,276,131.21 12.00 8.00 20.00 255,226.24 76,567.87 331,794.11 1,607,925.33 4,818.49
507(1) Handlaid Rock Embankment 395.29 cu.m 747,907.29 12.00 8.00 20.00 149,581.46 44,874.44 194,455.90 942,363.19 2,383.98
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 6.00 each 2,373.55 12.00 8.00 20.00 474.71 142.41 617.12 2,990.67 498.44
Sub-Total of Part G 2,171,731.50 434,346.30 130,303.89 564,650.19 2,736,381.69
PART H, MISCELLANEOUS STRUCTURES
603(3)a1 Metal Guardrails (Metal Beam) including Concrete Post 40.00 ln.m 111,997.68 12.00 8.00 20.00 22,399.54 6,719.86 29,119.40 141,117.08 3,527.93
612(1) Reflectorized Thermoplastic Pavement Markings (White) 62.00 sq.m 46,459.34 12.00 8.00 20.00 9,291.87 2,787.56 12,079.43 58,538.77 944.17
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 15.75 sq.m 12,957.73 12.00 8.00 20.00 2,591.55 777.46 3,369.01 16,326.74 1,036.62
Sub-Total of Part H 171,414.75 34,282.95 10,284.89 44,567.84 215,982.59
TOTAL 40,691,040.83 8,052,420.40 2,437,173.06 10,489,593.46 51,180,634.29

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Bridge Construction Replacement Program (BCRP) II : Potungan Bridge, Dapitan City, Zamboanga del Norte
Project Name and Location

Station Limits : Approaches Sta. 1805+080.00 - Sta. 1805+340.00 Bridges Sta. 1805+183.81 - Sta. 1805+244.00
Length : 60.20 ln.m. Contract Duration : 261.00 Calendar Days

Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS

Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
10.00 8.00 18.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 10.00 8.00 18.00 72,000.00 23,600.00 95,600.00 495,600.00 495,600.00
Sub-Total of Part A 400,000.00 72,000.00 23,600.00 95,600.00 495,600.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 84,053.79 10.00 8.00 18.00 15,129.68 4,959.17 20,088.86 104,142.64 104,142.64
B.5 Project Billboard 2.00 each 4,712.90 10.00 8.00 18.00 848.32 278.06 1,126.38 5,839.28 2,919.64
B.7 Occupational Safety and Health Program 8.70 mon 186,540.20 0.00 8.00 8.00 14,923.22 10,073.17 24,996.39 211,536.59 24,314.55
B.9 Mobilization and Demobilization 1.00 l.s 606,027.20 0.00 0.00 0.00 - 30,301.36 30,301.36 636,328.56 636,328.56
B.15(1) Detour/Access Road 1.00 l.s 2,290,007.74 10.00 8.00 18.00 412,201.39 135,110.46 547,311.85 2,837,319.59 2,837,319.59
Sub-Total of Part B 3,171,341.83 443,102.61 180,722.22 623,824.84 3,795,166.67
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 235.50 cu.m 424,217.29 10.00 8.00 18.00 76,359.11 25,028.82 101,387.93 525,605.22 2,231.87
Sub-Total of Part D 424,217.29 76,359.11 25,028.82 101,387.93 525,605.22
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 1,083.00 cu.m 249,966.96 10.00 8.00 18.00 44,994.05 14,748.05 59,742.10 309,709.06 285.97
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 427,292.40 10.00 8.00 18.00 76,912.63 25,210.25 102,122.88 529,415.28 529,415.28
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 894.00 ln.m 2,631,995.79 10.00 8.00 18.00 473,759.24 155,287.75 629,046.99 3,261,042.78 3,647.70
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 446.00 ln.m 288,277.45 10.00 8.00 18.00 51,889.94 17,008.37 68,898.31 357,175.76 800.84
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 560.00 m 5,636,225.78 10.00 8.00 18.00 1,014,520.64 332,537.32 1,347,057.96 6,983,283.75 12,470.15
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 532.00 m 1,512,122.50 10.00 8.00 18.00 272,182.05 89,215.23 361,397.28 1,873,519.78 3,521.65
1300(2)c Steel Tubular Test Pile 40.00 m 248,460.80 10.00 8.00 18.00 44,722.94 14,659.19 59,382.13 307,842.93 7,696.07
401(2)a Railing, Concrete Side Barrier 118.20 ln.m 471,334.86 10.00 8.00 18.00 84,840.27 27,808.76 112,649.03 583,983.89 4,940.64
403(5) Structural Steel, Furnished, Fabricated, and Erected (Craneway) 120,914.55 kg. 23,368,074.08 10.00 8.00 18.00 4,206,253.33 1,378,716.37 5,584,969.70 28,953,043.78 239.45
404 (1)a Reinforcing Steel Bar, Grade 40 3,478.38 kg. 232,494.57 10.00 8.00 18.00 41,849.02 13,717.18 55,566.20 288,060.77 82.81
404 (1)b Reinforcing Steel Bar, Grade 60 99,603.25 kg. 6,733,847.59 10.00 8.00 18.00 1,212,092.57 397,297.01 1,609,389.57 8,343,237.17 83.76
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 656.66 cu.m 6,523,442.33 10.00 8.00 18.00 1,174,219.62 384,883.10 1,559,102.72 8,082,545.04 12,308.57
727 (1) Non Shrink Grout, Fc'=41 MPA 0.96 cu.m 33,121.19 10.00 8.00 18.00 5,961.81 1,954.15 7,915.96 41,037.15 42,747.03
406 (1)d2 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=19.25m. 8.00 each 6,189,687.42 10.00 8.00 18.00 1,114,143.74 365,191.56 1,479,335.29 7,669,022.71 958,627.84
406 (1)d2 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=19.40m. 8.00 each 6,502,407.42 10.00 8.00 18.00 1,170,433.34 383,642.04 1,554,075.37 8,056,482.79 1,007,060.35
407(8) Lean Concrete, Fc=17 MPA 17.92 cu.m 84,716.25 10.00 8.00 18.00 15,248.92 4,998.26 20,247.18 104,963.43 5,857.33
412 (1) Laminated Bearing Pad (300 X 400 X 55mm) 24.00 each 146,135.76 10.00 8.00 18.00 26,304.44 8,622.01 34,926.45 181,062.21 7,544.26
413 (2) Expansion Joint, 50mm gap with complete accessories 18.68 ln.m 15,989.20 10.00 8.00 18.00 2,878.06 943.36 3,821.42 19,810.61 1,060.53
413 (1)a Premolded Expansion Joint Filler with Sealant (12mm thk) 7.50 sq.m 1,919.20 10.00 8.00 18.00 345.46 113.23 458.69 2,377.88 317.05
413 (2) Polysterene Joint Filler (20mm thk) 14.68 sq.m 816.70 10.00 8.00 18.00 147.01 48.19 195.19 1,011.89 68.93
712 (1) Anchor Bar (45mm dia. X 200mm), Expansion Type 24.00 each 8,846.85 10.00 8.00 18.00 1,592.43 521.96 2,114.40 10,961.24 456.72
712 (1) Anchor Bar (45mm dia. X 200mm), Fixed Type 44.00 each 3,859.94 10.00 8.00 18.00 694.79 227.74 922.53 4,782.47 108.69
Sub-Total of Part F 61,311,035.01 11,035,986.30 3,617,351.07 14,653,337.37 75,964,372.38
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 260.78 cu.m 877,710.64 10.00 8.00 18.00 157,987.91 51,784.93 209,772.84 1,087,483.48 4,170.12
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 18.00 each 2,265.55 10.00 8.00 18.00 407.80 133.67 541.47 2,807.01 155.95
Sub-Total of Part G 879,976.18 158,395.71 51,918.59 210,314.31 1,090,290.49
TOTAL 66,186,570.31 11,785,843.74 3,898,620.70 15,684,464.44 81,871,034.76

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Construction of Gacsod Bridge, Brgy. Coccob, Gutalac, Zamboanga del Norte

Project Name and Location

Station Limits : Bridges Sta. 1757+717.90 - Sta. 1757+746.74

Length : 45.84 ln.m. Contract Duration : 243.00 Calendar Days

Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS

Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 198,530.15 12.00 8.00 20.00 39,706.03 11,911.81 51,617.84 250,147.99 250,147.99
B.5 Project Billboard 2.00 each 5,261.56 12.00 8.00 20.00 1,052.31 315.69 1,368.01 6,629.57 3,314.78
B.7 Occupational Safety and Health Program 8.10 mon 174,872.60 0.00 8.00 8.00 13,989.81 9,443.12 23,432.93 198,305.53 24,482.16
B.9 Mobilization and Demobilization 1.00 l.s 219,592.80 0.00 0.00 0.00 - 10,979.64 10,979.64 230,572.44 230,572.44
Sub-Total of Part B 598,257.11 54,748.15 32,650.26 87,398.41 685,655.53
PART C, EARTHWORK
101(3)a Removal of PCCP 314.90 sq 25,721.48 12.00 8.00 20.00 5,144.30 1,543.29 6,687.58 32,409.06 102.92
102(2) Surplus Excavation 333.00 cu.m 23,718.76 12.00 8.00 20.00 4,743.75 1,423.13 6,166.88 29,885.63 89.75
Sub-Total of Part C 49,440.24 9,888.05 2,966.41 12,854.46 62,294.70
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 253.00 cu.m 341,720.09 12.00 8.00 20.00 68,344.02 20,503.21 88,847.22 430,567.32 1,701.85
Sub-Total of Part D 341,720.09 68,344.02 20,503.21 88,847.22 430,567.32
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 1,354.00 cu.m 312,516.40 12.00 8.00 20.00 62,503.28 18,750.98 81,254.26 393,770.67 290.82
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 702.00 ln.m 2,066,734.95 12.00 8.00 20.00 413,346.99 124,004.10 537,351.09 2,604,086.03 3,709.52
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 390.00 ln.m 252,081.18 12.00 8.00 20.00 50,416.24 15,124.87 65,541.11 317,622.29 814.42
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 430.00 m 4,295,179.23 12.00 8.00 20.00 859,035.85 257,710.75 1,116,746.60 5,411,925.83 12,585.87
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 410.00 m 1,123,683.04 12.00 8.00 20.00 224,736.61 67,420.98 292,157.59 1,415,840.64 3,453.27
1300(2)c Steel Tubular Test Pile 35.00 m 217,403.20 12.00 8.00 20.00 43,480.64 13,044.19 56,524.83 273,928.03 7,826.52
401(2)a Concrete Barrier 90.00 ln.m 372,737.93 12.00 8.00 20.00 74,547.59 22,364.28 96,911.86 469,649.79 5,218.33
403(5) Structural Steel, Furnished, Fabricated, and Erected (Expansion Dam) 1,207.00 kg. 231,881.99 12.00 8.00 20.00 46,376.40 13,912.92 60,289.32 292,171.31 242.06
402(1) Timber Structures (Craneway) 7.00 span 928,037.33 12.00 8.00 20.00 185,607.47 55,682.24 241,289.71 1,169,327.03 167,046.72
404 (1)a Reinforcing Steel Bar, Grade 40 7,682.00 kg. 513,464.11 12.00 8.00 20.00 102,692.82 30,807.85 133,500.67 646,964.78 84.22
404 (1)b Reinforcing Steel Bar, Grade 60 105,569.70 kg. 7,127,823.92 12.00 8.00 20.00 1,425,564.78 427,669.43 1,853,234.22 8,981,058.13 85.07
405 (1)b3 Structural Concrete, Class A 610.87 cu.m 5,966,497.42 12.00 8.00 20.00 1,193,299.48 357,989.85 1,551,289.33 7,517,786.76 12,306.77
407(8) Lean Concrete, Fc=17 MPA 16.40 cu.m 84,328.95 12.00 8.00 20.00 16,865.79 5,059.74 21,925.53 106,254.48 6,478.93
412 (1) Elastomeric Bearing Pad 8.00 each 50,014.16 12.00 8.00 20.00 10,002.83 3,000.85 13,003.68 63,017.84 7,877.23
414 Forms and Falseworks 1.00 l.s 421,266.75 12.00 8.00 20.00 84,253.35 25,276.01 109,529.36 530,796.11 530,796.11
Sub-Total of Part F 23,963,650.56 4,792,730.11 1,437,819.03 6,230,549.15 30,194,199.70
TOTAL 25,353,068.00 5,005,710.33 1,517,938.92 6,523,649.24 31,876,717.24

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Bridge Construction Replacement Program (BCRP) II : Tigbongabong, Tungawan, Zamboanga Sibugay

Project Name and Location

Station Limits : Approaches Sta. 1849+041.40 - Sta. 1849+683.40 Bridges Sta. 1849+315.00 - Sta. 1849+351.84
Length : 36.84 ln.m. Contract Duration : 252.00 Calendar Days
Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS
Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 84,051.13 12.00 8.00 20.00 16,810.23 5,043.07 21,853.29 105,904.42 105,904.42
B.5 Project Billboard 2.00 each 5,264.90 12.00 8.00 20.00 1,052.98 315.89 1,368.87 6,633.77 3,316.89
B.7 Occupational Safety and Health Program 8.40 mon 180,706.40 0.00 8.00 8.00 14,456.51 9,758.15 24,214.66 204,921.06 24,395.36
B.9 Mobilization and Demobilization 1.00 l.s 261,224.80 0.00 0.00 0.00 - 13,061.24 13,061.24 274,286.04 274,286.04
Sub-Total of Part B 531,247.23 32,319.72 28,178.35 60,498.06 591,745.29
PART C, EARTHWORK
100(1) Clearing and Grubbing 0.07 has 5,679.84 12.00 8.00 20.00 1,135.97 340.79 1,476.76 7,156.59 102,237.03
101(1)c Removal of Existing Structures (affected by RROW) 1.00 l.s 566,414.23 12.00 8.00 20.00 113,282.85 33,984.85 147,267.70 713,681.93 713,681.93
101(8) Removal of Existing Guardrails 10.00 ln.m 273.32 12.00 8.00 20.00 54.66 16.40 71.06 344.38 34.44
101(9) Removal of Existing Guardrails Post 6.00 each 163.99 12.00 8.00 20.00 32.80 9.84 42.64 206.63 34.44
102(2) Surplus Excavation 12,423.00 cu.m. 1,769,718.47 12.00 8.00 20.00 353,943.69 106,183.11 460,126.80 2,229,845.27 179.49
104(2)a Embankment from Excavation 399.00 cu.m. 81,041.78 12.00 8.00 20.00 16,208.36 4,862.51 21,070.86 102,112.64 255.92
105 (1)a Subgrade Preparation 7,262.00 sq.m. 111,339.77 12.00 8.00 20.00 22,267.95 6,680.39 28,948.34 140,288.11 19.32
Sub-Total of Part C 2,534,631.39 506,926.28 152,077.88 659,004.16 3,193,635.55
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 1,980.83 cu.m 3,972,258.78 12.00 8.00 20.00 794,451.76 238,335.53 1,032,787.28 5,005,046.06 2,526.74
Sub-Total of Part D 3,972,258.78 794,451.76 238,335.53 1,032,787.28 5,005,046.06
PART E, SURFACE COURSE
300 (1) Aggregate Surface Course 500.00 cu.m 686,836.83 12.00 8.00 20.00 137,367.37 41,210.21 178,577.57 865,414.40 1,730.83
311(1)e1 Portland Cement Concrete Pavement, 0.28m thick 1,112.72 sq.m. 1,855,472.43 12.00 8.00 20.00 371,094.49 111,328.35 482,422.83 2,337,895.26 2,101.06
Sub-Total of Part E 2,542,309.25 508,461.85 152,538.56 661,000.41 3,203,309.66
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation Above Ordinary Water Level 624.00 cu.m 192,033.71 12.00 8.00 20.00 38,406.74 11,522.02 49,928.77 241,962.48 387.76
103(2)a Bridge Excavation Below Ordinary Water Level 1,066.00 cu.m 246,043.19 12.00 8.00 20.00 49,208.64 14,762.59 63,971.23 310,014.42 290.82
401(2)a Railing, Concrete Side Barrier 72.00 ln.m 308,724.99 12.00 8.00 20.00 61,745.00 18,523.50 80,268.50 388,993.48 5,402.69
402(b.1)2 Timber Structures for Craneway 6.00 span 1,323,893.94 12.00 8.00 20.00 264,778.79 79,433.64 344,212.43 1,668,106.37 278,017.73
404 (1)a Reinforcing Steel Bar, Grade 40 8,412.16 kg. 580,213.87 12.00 8.00 20.00 116,042.77 34,812.83 150,855.61 731,069.48 86.91
404 (1)b Reinforcing Steel Bar, Grade 60 119,460.98 kg. 8,531,708.73 12.00 8.00 20.00 1,706,341.75 511,902.52 2,218,244.27 10,749,953.00 89.99
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 751.58 cu.m 7,454,447.02 12.00 8.00 20.00 1,490,889.40 447,266.82 1,938,156.23 9,392,603.25 12,497.14
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 1,224.00 ln.m 3,603,537.86 12.00 8.00 20.00 720,707.57 216,212.27 936,919.84 4,540,457.70 3,709.52
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 816.00 ln.m 527,431.39 12.00 8.00 20.00 105,486.28 31,645.88 137,132.16 664,563.55 814.42
407(8) Lean Concrete, Fc=17 MPA 21.60 cu.m 113,271.12 12.00 8.00 20.00 22,654.22 6,796.27 29,450.49 142,721.61 6,607.48
412 (1) Elastomeric Bearing Pad 8.00 each 53,054.16 12.00 8.00 20.00 10,610.83 3,183.25 13,794.08 66,848.24 8,356.03
414 Forms and Falseworks 1.00 l.s 658,579.17 12.00 8.00 20.00 131,715.83 39,514.75 171,230.58 829,809.75 829,809.75
403(5) Structural Steel (Furnished, Fabricated and Erected) 1,207.00 kg 233,151.93 12.00 8.00 20.00 46,630.39 13,989.12 60,619.50 293,771.43 243.39
Sub-Total of Part F 23,826,091.08 4,765,218.22 1,429,565.46 6,194,783.68 30,020,874.76
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 144.98 cu.m 528,297.00 12.00 8.00 20.00 105,659.40 31,697.82 137,357.22 665,654.22 4,591.35
508 Handlaid Rock Embankment 244.80 cu.m. 419,237.03 12.00 8.00 20.00 83,847.41 25,154.22 109,001.63 528,238.66 2,157.84
517 (1)a Drain Pipe 15.84 each 2,387.20 12.00 8.00 20.00 477.44 143.23 620.67 3,007.87 189.89
Sub-Total of Part G 949,921.22 189,984.24 56,995.27 246,979.52 1,196,900.74
PART H, MISCELLANEOUS STRUCTURES
603(3)a1 Metal Guardrails (Metal Beam) including Concrete Post 50.00 ln.m 138,784.24 12.00 8.00 20.00 27,756.85 8,327.05 36,083.90 174,868.14 3,497.36
612(1) Reflectorized Thermoplastic Pavement Markings (White) 128.40 sq.m 96,215.80 12.00 8.00 20.00 19,243.16 5,772.95 25,016.11 121,231.91 944.17
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 32.40 sq.m 26,655.90 12.00 8.00 20.00 5,331.18 1,599.35 6,930.53 33,586.43 1,036.62
Sub-Total of Part H 261,655.94 52,331.19 15,699.36 68,030.54 329,686.48
TOTAL 35,018,114.89 6,929,693.25 2,097,390.41 9,027,083.66 44,045,198.55

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Bridge Construction Replacement Program (BCRP) II : Widening of Militar Bridge, Zamboanga del Sur
Project Name and Location

Station Limits : Bridges Sta. 1650+396.08 - Sta. 1650+471.92

Length : 75.84 ln.m. Contract Duration : 348.00 Calendar Days

Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS

Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
10.00 8.00 18.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 10.00 8.00 18.00 72,000.00 23,600.00 95,600.00 495,600.00 495,600.00
Sub-Total of Part A 400,000.00 72,000.00 23,600.00 95,600.00 495,600.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 35,022.16 10.00 8.00 18.00 6,303.99 2,066.31 8,370.30 43,392.45 43,392.45
B.5 Project Billboard 2.00 each 4,878.56 10.00 8.00 18.00 878.14 287.84 1,165.98 6,044.54 3,022.27
B.7 Occupational Safety and Health Program 11.60 mon 242,933.60 0.00 8.00 8.00 19,434.69 13,118.41 32,553.10 275,486.70 23,748.85
B.9 Mobilization and Demobilization 1.00 l.s 439,185.60 0.00 0.00 0.00 - 21,959.28 21,959.28 461,144.88 461,144.88
Sub-Total of Part B 722,019.92 26,616.82 37,431.84 64,048.65 786,068.57
PART C, EARTHWORK
102(2) Surplus Excavation 59.62 cu.m 4,246.58 10.00 8.00 18.00 764.39 250.55 1,014.93 5,261.52 88.25
Sub-Total of Part C 4,246.58 764.39 250.55 1,014.93 5,261.52
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 30.84 cu.m 41,016.35 10.00 8.00 18.00 7,382.94 2,419.96 9,802.91 50,819.25 1,647.84
Sub-Total of Part D 41,016.35 7,382.94 2,419.96 9,802.91 50,819.25
PART F, BRIDGE CONSTRUCTION
101(6) Removal of Structures and Obstructions (Concrete Sidewalk and Railings) 63.00 cu.m 133,855.34 10.00 8.00 18.00 24,093.96 7,897.47 31,991.43 165,846.77 2,632.49
103(2)a Bridge Excavation (Common Soil) 2,256.96 cu.m 520,928.37 10.00 8.00 18.00 93,767.11 30,734.77 124,501.88 645,430.25 285.97
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 392,449.95 10.00 8.00 18.00 70,640.99 23,154.55 93,795.54 486,245.49 486,245.49
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 2,140.08 ln.m 6,300,538.64 10.00 8.00 18.00 1,134,096.95 371,731.78 1,505,828.73 7,806,367.37 3,647.70
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 2,024.40 ln.m 1,308,495.23 10.00 8.00 18.00 235,529.14 77,201.22 312,730.36 1,621,225.59 800.84
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 2,352.00 m 23,672,148.29 10.00 8.00 18.00 4,260,986.69 1,396,656.75 5,657,643.44 29,329,791.73 12,470.15
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 2,234.40 m 5,944,270.74 10.00 8.00 18.00 1,069,968.73 350,711.97 1,420,680.71 7,364,951.45 3,296.17
1300(2)c Steel Tubular Test Pile 4.00 m 24,846.08 10.00 8.00 18.00 4,472.29 1,465.92 5,938.21 30,784.29 7,696.07
401(2)a Railing, Concrete Side Barrier 150.00 ln.m 609,899.79 10.00 8.00 18.00 109,781.96 35,984.09 145,766.05 755,665.84 5,037.77
403(5) Structural Steel, Furnished, Fabricated, and Erected (Expansion Dam) 16,495.24 kg. 3,168,971.44 10.00 8.00 18.00 570,414.86 186,969.31 757,384.17 3,926,355.61 238.03
402(1) Timber Structures (Craneway) 4.00 span 1,546,385.89 10.00 8.00 18.00 278,349.46 91,236.77 369,586.23 1,915,972.11 478,993.03
404 (1)a Reinforcing Steel Bar, Grade 40 15,620.89 kg. 1,051,128.13 10.00 8.00 18.00 189,203.06 62,016.56 251,219.62 1,302,347.75 83.37
404 (1)b Reinforcing Steel Bar, Grade 60 201,793.46 kg. 13,732,389.12 10.00 8.00 18.00 2,471,830.04 810,210.96 3,282,041.00 17,014,430.11 84.32
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 1,315.88 cu.m 12,274,669.42 10.00 8.00 18.00 2,209,440.50 724,205.50 2,933,645.99 15,208,315.42 11,557.52
407(8) Lean Concrete, Fc=17 MPA 30.00 cu.m 150,210.28 10.00 8.00 18.00 27,037.85 8,862.41 35,900.26 186,110.53 6,203.68
412 (1) Elastomeric Bearing Pad 8.00 each 50,014.16 10.00 8.00 18.00 9,002.55 2,950.84 11,953.38 61,967.54 7,745.94
414 Forms and Falseworks 1.00 l.s 583,771.68 10.00 8.00 18.00 105,078.90 34,442.53 139,521.43 723,293.11 723,293.11
Sub-Total of Part F 71,464,972.55 12,863,695.06 4,216,433.38 17,080,128.44 88,545,100.99
TOTAL 72,632,255.39 12,970,459.20 4,280,135.73 17,250,594.93 89,882,850.33

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Construction of Demorok Bridge, Josefina, Zamboanga del Sur

Project Name and Location

Station Limits : Approaches Sta. 1675+529.95 - Sta. 1676+225.95 Bridges Sta. 1675+829.95 - Sta. 1675+925.95
Length : 96.00 ln.m. Contract Duration : 339.00 Calendar Days

Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS

Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
10.00 8.00 18.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 10.00 8.00 18.00 72,000.00 23,600.00 95,600.00 495,600.00 495,600.00
Sub-Total of Part A 400,000.00 72,000.00 23,600.00 95,600.00 495,600.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 200,127.53 10.00 8.00 18.00 36,022.96 11,807.52 47,830.48 247,958.01 247,958.01
B.5 Project Billboard 2.00 each 5,378.56 10.00 8.00 18.00 968.14 317.34 1,285.48 6,664.04 3,332.02
B.7 Occupational Safety and Health Program 11.30 mon 237,099.80 0.00 8.00 8.00 18,967.98 12,803.39 31,771.37 268,871.17 23,793.91
B.9 Mobilization and Demobilization 1.00 l.s 606,027.20 0.00 0.00 0.00 - 30,301.36 30,301.36 636,328.56 636,328.56
Sub-Total of Part B 1,048,633.09 55,959.08 55,229.61 111,188.69 1,159,821.78
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation above ordinary water level 537.00 cu.m 177,064.05 10.00 8.00 18.00 31,871.53 10,446.78 42,318.31 219,382.36 408.53
103(2)b Bridge Excavation below ordinary water level 1,400.00 cu.m 177,073.00 10.00 8.00 18.00 31,873.14 10,447.31 42,320.45 219,393.45 156.71
400 (4)a1 Precast Concrete Piles, Furnished 2,286.00 ln.m 10,210,926.42 10.00 8.00 18.00 1,837,966.76 602,444.66 2,440,411.41 12,651,337.84 5,534.27
400(6) Structural Steel Piles, Furnished 1,647.00 ln.m 4,051,580.54 10.00 8.00 18.00 729,284.50 239,043.25 968,327.75 5,019,908.29 3,047.91
400(12) Structural Steel Piles, Driven 1,098.00 ln.m 1,554,777.63 10.00 8.00 18.00 279,859.97 91,731.88 371,591.85 1,926,369.49 1,754.43
400(14) Precast Concrete Piles, Driven 2,159.00 m 4,219,717.82 10.00 8.00 18.00 759,549.21 248,963.35 1,008,512.56 5,228,230.38 2,421.60
400(16) Test Piles, Furnished and Driven (400mm X 400mm) 90.00 ln.m 481,421.03 10.00 8.00 18.00 86,655.78 28,403.84 115,059.62 596,480.65 6,627.56
401(2)a Railing, Concrete Side Barrier 192.00 ln.m 780,671.73 10.00 8.00 18.00 140,520.91 46,059.63 186,580.54 967,252.28 5,037.77
403(5) Structural Steel, Furnished, Fabricated, and Erected 81,945.64 kg. 15,154,464.52 10.00 8.00 18.00 2,727,803.61 894,113.41 3,621,917.02 18,776,381.54 229.13
404 (1)a Reinforcing Steel Bar, Grade 40 4,448.38 kg. 299,331.05 10.00 8.00 18.00 53,879.59 17,660.53 71,540.12 370,871.17 83.37
404 (1)b Reinforcing Steel Bar, Grade 60 145,075.50 kg. 9,872,635.20 10.00 8.00 18.00 1,777,074.34 582,485.48 2,359,559.81 12,232,195.02 84.32
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 911.45 cu.m 8,502,103.11 10.00 8.00 18.00 1,530,378.56 501,624.08 2,032,002.64 10,534,105.76 11,557.52
406 (1)d5 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=23.25m. 8.00 each 7,531,624.90 10.00 8.00 18.00 1,355,692.48 444,365.87 1,800,058.35 9,331,683.26 1,166,460.41
406 (1)d6 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=23.40m. 8.00 each 7,531,624.90 10.00 8.00 18.00 1,355,692.48 444,365.87 1,800,058.35 9,331,683.26 1,166,460.41
407(8) Lean Concrete, Fc=17 MPA 22.60 cu.m 104,129.35 10.00 8.00 18.00 18,743.28 6,143.63 24,886.91 129,016.26 5,708.68
412 (1) Elastomeric Bearing Pad 32.00 each 194,847.68 10.00 8.00 18.00 35,072.58 11,496.01 46,568.60 241,416.28 7,544.26
414 Forms and Falseworks 1.00 l.s 360,069.40 10.00 8.00 18.00 64,812.49 21,244.09 86,056.59 446,125.99 446,125.99
Sub-Total of Part F 71,204,062.35 12,816,731.22 4,201,039.68 17,017,770.90 88,221,833.25
TOTAL 72,652,695.44 12,944,690.30 4,279,869.29 17,224,559.59 89,877,255.03

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Bridge Construction Replacement Program (BCRP) II : Calumangi Bridge I, Dumingag, Zamboanga del Sur
Project Name and Location

Station Limits : Approaches Sta. 1674+652.00 - Sta. 1675+000.00 Bridges Sta. 1674+952.50 - Sta. 1674+987.50
Length : 35.00 ln.m. Contract Duration : 255.00 Calendar Days
Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS
Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 107,479.39 12.00 8.00 20.00 21,495.88 6,448.76 27,944.64 135,424.03 135,424.03
B.5 Project Billboard 2.00 each 5,380.90 12.00 8.00 20.00 1,076.18 322.85 1,399.03 6,779.93 3,389.97
B.7 Occupational Safety and Health Program 8.50 mon 182,651.00 0.00 8.00 8.00 14,612.08 9,863.15 24,475.23 207,126.23 24,367.79
B.9 Mobilization and Demobilization 1.00 l.s 164,694.60 0.00 0.00 0.00 - 8,234.73 8,234.73 172,929.33 172,929.33
B.15(1) Detour/Access Road 1.00 l.s 3,033,221.34 12.00 8.00 20.00 606,644.27 181,993.28 788,637.55 3,821,858.89 3,821,858.89
Sub-Total of Part B 3,493,427.23 643,828.41 206,862.78 850,691.19 4,344,118.42
PART C, EARTHWORK
100(1) Clearing and Grubbing 0.06 has 4,868.43 12.00 8.00 20.00 973.69 292.11 1,265.79 6,134.22 102,237.03
Sub-Total of Part C 4,868.43 973.69 292.11 1,265.79 6,134.22
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 909.00 cu.m 209,806.06 12.00 8.00 20.00 41,961.21 12,588.36 54,549.58 264,355.64 290.82
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 427,292.40 12.00 8.00 20.00 85,458.48 25,637.54 111,096.02 538,388.42 538,388.42
401(2)a Railing, Concrete Side Barrier 68.20 ln.m 285,212.44 12.00 8.00 20.00 57,042.49 17,112.75 74,155.23 359,367.67 5,269.32 4,854.52 8,811.55
402(b.1)2 Timber Structures for Craneway 35.00 ln.m 1,183,467.60 12.00 8.00 20.00 236,693.52 71,008.06 307,701.58 1,491,169.18 42,604.83
404 (1)a Reinforcing Steel Bar, Grade 40 836.79 kg. 56,345.17 12.00 8.00 20.00 11,269.03 3,380.71 14,649.74 70,994.92 84.84 80.00 90.00
404 (1)b Reinforcing Steel Bar, Grade 60 61,525.05 kg. 4,189,622.45 12.00 8.00 20.00 837,924.49 251,377.35 1,089,301.84 5,278,924.29 85.80 85.00 95.00
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 563.21 cu.m 5,465,737.90 12.00 8.00 20.00 1,093,147.58 327,944.27 1,421,091.85 6,886,829.76 12,227.82 12,000.00 14,475.38
727 (1) Non Shrink Grout, Fc=17 MPA 0.32 cu.m 32,670.40 12.00 8.00 20.00 6,534.08 1,960.22 8,494.30 41,164.70 128,639.68
406 (1)g10 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=34.10m. 4.00 each 5,429,234.72 12.00 8.00 20.00 1,085,846.94 325,754.08 1,411,601.03 6,840,835.75 1,710,208.94
407(8) Lean Concrete, Fc=17 MPA 14.30 cu.m 65,887.15 12.00 8.00 20.00 13,177.43 3,953.23 17,130.66 83,017.81 5,805.44
412 (1) Elastomeric Bearing Pad (400 X 600 X 56mm) 8.00 each 48,711.92 12.00 8.00 20.00 9,742.38 2,922.72 12,665.10 61,377.02 7,672.13
412 (2) Compressible Pad, 30mm thk 1.82 sq.m 15,881.20 12.00 8.00 20.00 3,176.24 952.87 4,129.11 20,010.31 10,994.67
413 (2) Expansion Joint, 50mm gap with complete accessories 18.68 ln.m 15,989.20 12.00 8.00 20.00 3,197.84 959.35 4,157.19 20,146.39 1,078.50
413 (1)a Premolded Expansion Joint Filler with Sealant (12mm thk) 8.00 ln.m 1,919.20 12.00 8.00 20.00 383.84 115.15 498.99 2,418.19 302.27
413 (1)a Premolded Expansion Joint Filler with Sealant (30mm thk) 3.36 ln.m 816.70 12.00 8.00 20.00 163.34 49.00 212.34 1,029.04 306.26
414 Forms and Falseworks 1.00 l.s 595,572.60 12.00 8.00 20.00 119,114.52 35,734.36 154,848.88 750,421.48 750,421.48
712 (1) Anchor Bar (45mm dia. X 200mm), Expansion Type 24.00 each 8,846.85 12.00 8.00 20.00 1,769.37 530.81 2,300.18 11,147.03 464.46
Sub-Total of Part F 18,033,013.94 3,606,602.79 1,081,980.84 4,688,583.62 22,721,597.56
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 11.88 each 2,265.55 12.00 8.00 20.00 453.11 135.93 589.04 2,854.59 240.29
Sub-Total of Part G 2,265.55 453.11 135.93 589.04 2,854.59
TOTAL 21,933,575.15 4,331,857.99 1,313,271.66 5,645,129.65 27,578,704.80

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Bridge Construction Replacement Program (BCRP) II : Calumangi Bridge II, Dumingag, Zamboanga del Sur
Project Name and Location

Station Limits : Approaches Sta. 1675+000.00 - Sta. 1675+342.00 Bridges Sta. 1675+012.00 - Sta. 1675+042.00
Length : 30.00 ln.m. Contract Duration : 252.00 Calendar Days
Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS
Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 450,000.00 12.00 8.00 20.00 90,000.00 27,000.00 117,000.00 567,000.00 567,000.00
Sub-Total of Part A 450,000.00 90,000.00 27,000.00 117,000.00 567,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 105,882.01 12.00 8.00 20.00 21,176.40 6,352.92 27,529.32 133,411.33 133,411.33
B.5 Project Billboard 2.00 each 5,378.56 12.00 8.00 20.00 1,075.71 322.71 1,398.43 6,776.99 3,388.49
B.7 Occupational Safety and Health Program 8.40 mon 180,706.40 0.00 8.00 8.00 14,456.51 9,758.15 24,214.66 204,921.06 24,395.36
B.9 Mobilization and Demobilization 1.00 l.s 164,694.60 0.00 0.00 0.00 - 8,234.73 8,234.73 172,929.33 172,929.33
B.15(1) Detour/Access Road 1.00 l.s 2,753,221.34 12.00 8.00 20.00 550,644.27 165,193.28 715,837.55 3,469,058.89 3,469,058.89
Sub-Total of Part B 3,209,882.91 587,352.89 189,861.79 777,214.68 3,987,097.59
PART C, EARTHWORK
100(1) Clearing and Grubbing 0.06 has 4,868.43 12.00 8.00 20.00 973.69 292.11 1,265.79 6,134.22 102,237.03
101(1)a Removal of Existing Spillway 1.00 l.s 6,213.54 12.00 8.00 20.00 1,242.71 372.81 1,615.52 7,829.05 7,829.05
102(2) Surplus Excavation 3,095.00 cu.m. 440,898.23 12.00 8.00 20.00 88,179.65 26,453.89 114,633.54 555,531.76 179.49
104(2)a Embankment from Common Borrow 603.00 cu.m. 117,089.64 12.00 8.00 20.00 23,417.93 7,025.38 30,443.31 147,532.94 244.66
105 (1)a Subgrade Preparation 3,120.00 sq.m. 47,835.32 12.00 8.00 20.00 9,567.06 2,870.12 12,437.18 60,272.50 19.32
Sub-Total of Part C 616,905.15 123,381.03 37,014.31 160,395.34 777,300.48
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 1,021.00 cu.m 1,753,208.31 12.00 8.00 20.00 350,641.66 105,192.50 455,834.16 2,209,042.47 2,163.61
Sub-Total of Part D 1,753,208.31 350,641.66 105,192.50 455,834.16 2,209,042.47
PART E, SURFACE COURSE
300 (1) Aggregate Surface Course 129.00 cu.m 184,621.40 12.00 8.00 20.00 36,924.28 11,077.28 48,001.56 232,622.97 1,803.28
311(1)e1 Portland Cement Concrete Pavement, 0.28m thick 498.60 sq.m. 780,616.24 12.00 8.00 20.00 156,123.25 46,836.97 202,960.22 983,576.46 1,972.68
Sub-Total of Part E 965,237.64 193,047.53 57,914.26 250,961.79 1,216,199.42
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 788.77 cu.m 182,055.81 12.00 8.00 20.00 36,411.16 10,923.35 47,334.51 229,390.32 290.82
401(2)a Railing, Concrete Side Barrier 58.20 ln.m 243,392.43 12.00 8.00 20.00 48,678.49 14,603.55 63,282.03 306,674.46 5,269.32
404 (1)a Reinforcing Steel Bar, Grade 40 876.91 kg. 59,046.65 12.00 8.00 20.00 11,809.33 3,542.80 15,352.13 74,398.78 84.84
404 (1)b Reinforcing Steel Bar, Grade 60 71,596.98 kg. 4,875,482.66 12.00 8.00 20.00 975,096.53 292,528.96 1,267,625.49 6,143,108.16 85.80
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 563.21 cu.m 5,465,737.90 12.00 8.00 20.00 1,093,147.58 327,944.27 1,421,091.85 6,886,829.76 12,227.82
727 (1) Non Shrink Grout, Fc'=41 MPA 0.32 cu.m 32,670.40 12.00 8.00 20.00 6,534.08 1,960.22 8,494.30 41,164.70 128,639.68
406 (1)g10 Prestressed Structural Concrete Member, AASHTO Girder Type IV, L=29.10m. 4.00 each 4,636,434.54 12.00 8.00 20.00 927,286.91 278,186.07 1,205,472.98 5,841,907.52 1,460,476.88
407(8) Lean Concrete, Fc=17 MPA 14.30 cu.m 65,887.15 12.00 8.00 20.00 13,177.43 3,953.23 17,130.66 83,017.81 5,805.44
412 (1) Elastomeric Bearing Pad (400 X 600 X 56mm) 8.00 each 48,711.92 12.00 8.00 20.00 9,742.38 2,922.72 12,665.10 61,377.02 7,672.13
412 (2) Compressible Pad, 30mm thk 1.82 sq.m 15,881.20 12.00 8.00 20.00 3,176.24 952.87 4,129.11 20,010.31 10,994.67
413 (2) Expansion Joint, 50mm gap with complete accessories 18.68 ln.m 15,989.20 12.00 8.00 20.00 3,197.84 959.35 4,157.19 20,146.39 1,078.50
413 (1)a Premolded Expansion Joint Filler with Sealant (12mm thk) 8.00 ln.m 1,919.20 12.00 8.00 20.00 383.84 115.15 498.99 2,418.19 302.27
413 (1)a Premolded Expansion Joint Filler with Sealant (30mm thk) 3.36 ln.m 816.70 12.00 8.00 20.00 163.34 49.00 212.34 1,029.04 306.26
712 (1) Anchor Bar (45mm dia. X 200mm), Expansion Type 24.00 each 8,846.85 12.00 8.00 20.00 1,769.37 530.81 2,300.18 11,147.03 464.46
Sub-Total of Part F 15,652,872.59 3,130,574.52 939,172.36 4,069,746.87 19,722,619.46
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 102.22 cu.m 335,935.50 12.00 8.00 20.00 67,187.10 20,156.13 87,343.23 423,278.73 4,140.86
508 Handlaid Rock Embankment 18.62 cu.m. 32,552.78 12.00 8.00 20.00 6,510.56 1,953.17 8,463.72 41,016.50 2,202.82
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 10.56 each 2,265.55 12.00 8.00 20.00 453.11 135.93 589.04 2,854.59 270.32
Sub-Total of Part G 370,753.83 74,150.77 22,245.23 96,396.00 467,149.82
TOTAL 23,018,860.42 4,549,148.40 1,378,400.44 5,927,548.84 28,946,409.26

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Bridge Construction Replacement Program (BCRP) II : Widening of Coloy Bridge, Zamboanga Sibugay
Project Name and Location

Station Limits : Bridges Sta. 1757+717.90 - Sta. 1757+746.74

Length : 28.84 ln.m. Contract Duration : 297.00 Calendar Days

Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS

Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
10.00 8.00 18.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 10.00 8.00 18.00 72,000.00 23,600.00 95,600.00 495,600.00 495,600.00
Sub-Total of Part A 400,000.00 72,000.00 23,600.00 95,600.00 495,600.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 22,509.33 10.00 8.00 18.00 4,051.68 1,328.05 5,379.73 27,889.06 27,889.06
B.5 Project Billboard 2.00 each 5,261.56 10.00 8.00 18.00 947.08 310.43 1,257.51 6,519.07 3,259.54
B.7 Occupational Safety and Health Program 9.90 mon 209,875.40 0.00 8.00 8.00 16,790.03 11,333.27 28,123.30 237,998.70 24,040.27
B.9 Mobilization and Demobilization 1.00 l.s 439,185.60 0.00 0.00 0.00 - 21,959.28 21,959.28 461,144.88 461,144.88
Sub-Total of Part B 676,831.89 21,788.79 34,931.03 56,719.83 733,551.72
PART C, EARTHWORK
101(3)a Removal of PCCP 80.00 sq 6,534.51 10.00 8.00 18.00 1,176.21 385.54 1,561.75 8,096.26 101.20
102(2) Surplus Excavation 47.00 cu.m 3,347.69 10.00 8.00 18.00 602.58 197.51 800.10 4,147.79 88.25
Sub-Total of Part C 9,882.21 1,778.80 583.05 2,361.85 12,244.05
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 24.00 cu.m 37,052.94 10.00 8.00 18.00 6,669.53 2,186.12 8,855.65 45,908.59 1,912.86
Sub-Total of Part D 37,052.94 6,669.53 2,186.12 8,855.65 45,908.59
PART F, BRIDGE CONSTRUCTION
101(6) Removal of Structures and Obstructions (Concrete Sidewalk and Railings) 43.00 cu.m 91,361.58 10.00 8.00 18.00 16,445.09 5,390.33 21,835.42 113,197.00 2,632.49
103(2)a Bridge Excavation (Common Soil) 1,566.00 cu.m 361,448.07 10.00 8.00 18.00 65,060.65 21,325.44 86,386.09 447,834.16 285.97
103(5)a Shoring, Cribbing and Related Works (Shoring) 1.00 l.s 392,449.95 10.00 8.00 18.00 70,640.99 23,154.55 93,795.54 486,245.49 486,245.49
400(6) Structural Steel Sheet Piles, Furnished (Cofferdam) 1,248.00 ln.m 3,674,195.46 10.00 8.00 18.00 661,355.18 216,777.53 878,132.71 4,552,328.17 3,647.70
400(12) Structural Steel Sheet Piles, Driven (Cofferdam) 624.00 ln.m 403,329.89 10.00 8.00 18.00 72,599.38 23,796.46 96,395.84 499,725.73 800.84
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 1,472.00 m 14,815,222.06 10.00 8.00 18.00 2,666,739.97 874,098.10 3,540,838.07 18,356,060.13 12,470.15
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 1,380.00 m 3,922,423.03 10.00 8.00 18.00 706,036.15 231,422.96 937,459.10 4,859,882.13 3,521.65
1300(2)c Steel Tubular Test Pile 64.00 m 397,537.27 10.00 8.00 18.00 71,556.71 23,454.70 95,011.41 492,548.68 7,696.07
401(2)a Railing, Concrete Side Barrier 56.00 ln.m 231,925.82 10.00 8.00 18.00 41,746.65 13,683.62 55,430.27 287,356.09 5,131.36
403(5) Structural Steel, Furnished, Fabricated, and Erected (Expansion Dam) 4,816.00 kg. 925,222.60 10.00 8.00 18.00 166,540.07 54,588.13 221,128.20 1,146,350.80 238.03
403(5) Structural Steel, Furnished, Fabricated, and Erected (Craneway) 62,540.00 kg. 12,086,546.68 10.00 8.00 18.00 2,175,578.40 713,106.25 2,888,684.66 14,975,231.34 239.45
404 (1)a Reinforcing Steel Bar, Grade 40 4,196.00 kg. 280,460.22 10.00 8.00 18.00 50,482.84 16,547.15 67,029.99 347,490.21 82.81
404 (1)b Reinforcing Steel Bar, Grade 60 98,587.14 kg. 6,665,151.74 10.00 8.00 18.00 1,199,727.31 393,243.95 1,592,971.27 8,258,123.01 83.76
405 (1)b2 Structural Concrete, Class A, 27.58MPA @ 14 days 572.78 cu.m 5,690,155.17 10.00 8.00 18.00 1,024,227.93 335,719.16 1,359,947.09 7,050,102.26 12,308.57
727 (1) Non Shrink Grout, Fc'=41 MPA 0.32 cu.m 36,275.40 10.00 8.00 18.00 6,529.57 2,140.25 8,669.82 44,945.22 140,453.80
407(8) Lean Concrete, Fc=17 MPA 18.00 cu.m 95,562.17 10.00 8.00 18.00 17,201.19 5,638.17 22,839.36 118,401.52 6,577.86
412 (1) Elastomeric Bearing Pad (400 X 600 X 56mm) 8.00 each 50,014.16 10.00 8.00 18.00 9,002.55 2,950.84 11,953.38 61,967.54 7,745.94
412 (1) Compressible Pad, 30mm thk 8.00 each 49,054.16 10.00 8.00 18.00 8,829.75 2,894.20 11,723.94 60,778.10 7,597.26
414 Forms and Falseworks 1.00 l.s 658,579.17 10.00 8.00 18.00 118,544.25 38,856.17 157,400.42 815,979.59 815,979.59
Sub-Total of Part F 50,826,914.59 9,148,844.63 2,998,787.96 12,147,632.59 62,974,547.18
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 384.68 cu.m 1,411,120.18 10.00 8.00 18.00 254,001.63 83,256.09 337,257.72 1,748,377.90 4,545.02
517 (1)a Metal Drain (150mm dia. X 750mm GI Pipe) w/ complete accessories 3.00 each 2,373.55 10.00 8.00 18.00 427.24 140.04 567.28 2,940.82 980.27
Sub-Total of Part G 1,413,493.73 254,428.87 83,396.13 337,825.00 1,751,318.73
PART H, MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings (White) 8.00 sq.m 5,994.75 10.00 8.00 18.00 1,079.06 353.69 1,432.75 7,427.50 928.44
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 2.25 sq.m 1,851.10 10.00 8.00 18.00 333.20 109.22 442.41 2,293.52 1,019.34
Sub-Total of Part H 7,845.86 1,412.25 462.91 1,875.16 9,721.02
TOTAL 53,372,021.21 9,506,922.87 3,143,947.20 12,650,870.07 66,022,891.29

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 APPROVED BUDGET FOR THE CONTRACT

Bridge Construction Replacement Program (BCRP) II : Lower Landing Bridge, Zamboanga del Norte
Project Name and Location

Station Limits : Approaches Sta. 1673+980.00 - Sta. 1674+340.00 Bridges Sta. 1674+133.47 - Sta. 1674+159.31
Length : 25.84 ln.m. Contract Duration : 234.00 Calendar Days

Estimated Direct MARK-UP IN PERCENT TOTAL MARK-UPS

Item No. Description Quantity Unit VAT TOTAL INDIRECT COST TOTAL COST TOTAL COST
Cost OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (10) = [(5)+(9)]*5% (11) = (9) + (10) (12) = (5) + (11) (13) = (12) / (3)
12.00 8.00 20.00 - - - #DIV/0!
PART A, FACILITIES FOR THE ENGINEERS
A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.00 l.s 400,000.00 12.00 8.00 20.00 80,000.00 24,000.00 104,000.00 504,000.00 504,000.00
Sub-Total of Part A 400,000.00 80,000.00 24,000.00 104,000.00 504,000.00

PART B, OTHER GENERAL REQUIREMENTS

B.4(5) Bridge Survey and Staking 1.00 l.s 111,164.02 12.00 8.00 20.00 22,232.80 6,669.84 28,902.65 140,066.66 140,066.66
B.5 Project Billboard 2.00 each 4,930.90 12.00 8.00 20.00 986.18 295.85 1,282.03 6,212.93 3,106.47
B.7 Occupational Safety and Health Program 7.80 mon 169,038.80 0.00 8.00 8.00 13,523.10 9,128.10 22,651.20 191,690.00 24,575.64
B.9 Mobilization and Demobilization 1.00 l.s 151,506.80 0.00 0.00 0.00 - 7,575.34 7,575.34 159,082.14 159,082.14
Sub-Total of Part B 436,640.52 36,742.09 23,669.13 60,411.22 497,051.74
PART C, EARTHWORK
101(3)a Removal of PCCP 675.30 sq 55,159.46 12.00 8.00 20.00 11,031.89 3,309.57 14,341.46 69,500.92 102.92
Sub-Total of Part C 55,159.46 11,031.89 3,309.57 14,341.46 69,500.92
PART D, SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 396.00 cu.m 534,866.23 12.00 8.00 20.00 106,973.25 32,091.97 139,065.22 673,931.45 1,701.85
Sub-Total of Part D 534,866.23 106,973.25 32,091.97 139,065.22 673,931.45
PART F, BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 181.00 cu.m 41,776.56 12.00 8.00 20.00 8,355.31 2,506.59 10,861.91 52,638.47 290.82
1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 544.00 m 5,536,118.76 12.00 8.00 20.00 1,107,223.75 332,167.13 1,439,390.88 6,975,509.64 12,822.63
1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 510.00 m 1,449,591.12 12.00 8.00 20.00 289,918.22 86,975.47 376,893.69 1,826,484.81 3,581.34
1300(2)c Steel Tubular Test Pile 32.00 m 198,768.64 12.00 8.00 20.00 39,753.73 11,926.12 51,679.85 250,448.48 7,826.52
401(2)a Concrete Barrier 50.00 ln.m 209,567.63 12.00 8.00 20.00 41,913.53 12,574.06 54,487.58 264,055.21 5,281.10
403(5) Structural Steel, Furnished, Fabricated, and Erected (Craneway) 48,311.58 kg. 9,336,746.57 12.00 8.00 20.00 1,867,349.31 560,204.79 2,427,554.11 11,764,300.68 243.51
404 (1)a Reinforcing Steel Bar, Grade 40 2,193.00 kg. 147,073.33 12.00 8.00 20.00 29,414.67 8,824.40 38,239.06 185,312.39 84.50
404 (1)b Reinforcing Steel Bar, Grade 60 27,958.14 kg. 1,896,378.42 12.00 8.00 20.00 379,275.68 113,782.71 493,058.39 2,389,436.81 85.46
405 (1)b3 Structural Concrete, Class A 269.78 cu.m 2,577,552.85 12.00 8.00 20.00 515,510.57 154,653.17 670,163.74 3,247,716.59 12,038.39
407(8) Lean Concrete, Fc=17 MPA 6.00 cu.m 30,852.06 12.00 8.00 20.00 6,170.41 1,851.12 8,021.53 38,873.59 6,478.93
412 (1) Elastomeric Bearing Pad 8.00 each 50,014.16 12.00 8.00 20.00 10,002.83 3,000.85 13,003.68 63,017.84 7,877.23
414 Forms and Falseworks 1.00 l.s 426,516.75 12.00 8.00 20.00 85,303.35 25,591.01 110,894.36 537,411.11 537,411.11
Sub-Total of Part F 21,900,956.84 4,380,191.37 1,314,057.41 5,694,248.78 27,595,205.62
PART G, DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(2)a Grouted Riprap, Class A 549.16 cu.m 2,100,095.58 12.00 8.00 20.00 420,019.12 126,005.73 546,024.85 2,646,120.43 4,818.49
517 (1)a Metal Drain with complete accessories 5.00 each 2,373.55 12.00 8.00 20.00 474.71 142.41 617.12 2,990.67 598.13
Sub-Total of Part G 2,102,469.13 420,493.83 126,148.15 546,641.97 2,649,111.10
TOTAL 25,430,092.18 5,035,432.42 1,523,276.23 6,558,708.65 31,988,800.83

Prepared by: Recommending Approval: APPROVED:

BELEN A. SAPALLEDA CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

Head BAC, TWG OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 30,000,000.00

Source of Funds : CY-2017
Bridge Construction Replacement Program (BCRP) II : Calumangi
Bridge I, Dumingag, Zamboanga del Sur Issued Obligated Authority :
Released :
Cal. Days to Complete : 255.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Approaches
Scope of Work : Construction of PSCG Bridge Sta. 1674+652.00 - Sta. 1675+000.00
Approaches Net Length: 313.00 ln.m
Road Width : Bridges
Subbase Course : Sta. 1674+952.50 - Sta. 1674+987.50
PCCP : Net Length: 35.00 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Stressing (Jack Hammer) 1 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.824 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.490 l.s 1.00 107,479.39 107,479.39
B.5 Project Billboard 0.025 each 2.00 5,380.90 2,690.45
Occupational Safety and Health
B.7 0.833 mon 8.50 182,651.00 21,488.35
Program
B.9 Mobilization and Demobilization 0.751 l.s 1.00 164,694.60 164,694.60
B.15(1) Detour/Access Road 13.829 l.s 1.00 3,033,221.34 3,033,221.34
PART C: EARTHWORKS
100(1) Clearing and Grubbing 0.022 has 0.06 4,868.43 81,140.50
PART F: BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 0.957 cu.m 909.00 209,806.06 230.81
Shoring, Cribbing and Related Works
103(5)a 1.948 l.s 1.00 427,292.40 427,292.40
(Shoring)
401(2)a Railing, Concrete Side Barrier 1.300 ln.m 68.20 285,212.44 4,182.00
 402(b.1)2 Timber Structures for Craneway 5.396 ln.m 35.00 1,183,467.60 33,813.36

404 (1)a Reinforcing Steel Bar, Grade 40 0.257 kg. 836.79 56,345.17 67.33
404 (1)b Reinforcing Steel Bar, Grade 60 19.101 kg. 61,525.05 4,189,622.45 68.10
Structural Concrete, Class A,
405 (1)b2 24.920 cu.m 563.21 5,465,737.90 9,704.62
27.58MPA @ 14 days
727 (1) Non Shrink Grout, Fc=17 MPA 0.149 cu.m 0.32 32,670.40 102,094.99
Prestressed Structural Concrete Member,
406 (1)g10 AASHTO Girder Type IV, L=34.10m.
24.753 each 4.00 5,429,234.72 1,357,308.68

407(8) Lean Concrete, Fc=17 MPA 0.300 cu.m 14.30 65,887.15 4,607.49
Elastomeric Bearing Pad (400 X 600 X
412 (1) 0.222 each 8.00 48,711.92 6,088.99
56mm)
412 (2) Compressible Pad, 30mm thk 0.072 sq.m 1.82 15,881.20 8,725.93
Expansion Joint, 50mm gap with
413 (2) 0.073 ln.m 18.68 15,989.20 855.95
complete accessories
Premolded Expansion Joint Filler with
413 (1)a 0.009 ln.m 8.00 1,919.20 239.90
Sealant (12mm thk)
Premolded Expansion Joint Filler with
413 (1)a 0.004 ln.m 3.36 816.70 243.06
Sealant (30mm thk)
414 Forms and Falseworks 2.715 l.s 1.00 595,572.60 595,572.60
Anchor Bar (45mm dia. X 200mm),
712 (1) 0.040 each 24.00 8,846.85 368.62
Expansion Type
PART G: DRAINAGE AND SLOPE PROTECTION
Metal Drain (150mm dia. X 750mm GI
517 (1)a 0.010 each 11.88 2,265.55 190.70
Pipe) w/ complete accessories
TOTAL 100.000 21,933,575.15
Name of Project : Bridge Construction Replacement Program (BCRP) II : Calumangi Bridge I,
Dumingag, Zamboanga del Sur

Station Limits : Approaches Bridges

Sta. 1674+652.00 - Sta. 1675+000.00 Sta. 1674+952.50 - Sta. 1674+987.50
Net Length: 313.00 ln.m Net Length: 35.00 ln.m

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 60.38 18,114,711.47
A.2 Labor 5.38 1,613,083.13
A.3 Equipment Expenses 7.35 2,205,780.56

SUB-TOTAL (DIRECT COST) 73.11 P 21,933,575.15

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 8.63 2,590,347.55
(12% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 5.81 1,741,510.44

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.38 1,313,271.66

SUB-TOTAL (CONTRACT COST) 91.93 P 27,578,704.80

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 1,050,000.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 4.57 1,371,295.20
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 30,000,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 30,000,000.00

Source of Funds : CY-2017
Bridge Construction Replacement Program (BCRP) II : Calumangi
Bridge II, Dumingag, Zamboanga del Sur Issued Obligated Authority :
Released :
Cal. Days to Complete : 252.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Approaches
Scope of Work : Construction of PSCG Bridge Sta. 1675+000.00 - Sta. 1675+342.00
Approaches Net Length: 312.00 ln.m
Road Width : Bridges
Subbase Course : Sta. 1675+012.00 - Sta. 1675+042.00
PCCP : Net Length: 30.00 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Stressing (Jack Hammer) 1 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 1.955 l.s 1.00 450,000.00 450,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.460 l.s 1.00 105,882.01 105,882.01
B.5 Project Billboard 0.023 each 2.00 5,378.56 2,689.28
Occupational Safety and Health
B.7 0.785 mon 8.40 180,706.40 21,512.67
Program
B.9 Mobilization and Demobilization 0.715 l.s 1.00 164,694.60 164,694.60
B.15(1) Detour/Access Road 11.961 l.s 1.00 2,753,221.34 2,753,221.34
PART C: EARTHWORKS
100(1) Clearing and Grubbing 0.021 has 0.06 4,868.43 81,140.50

101(1)a Removal of Existing Spillway 0.027 l.s 1.00 6,213.54 6,213.54

102(2) Surplus Excavation 1.915 cu.m. 3,095.00 440,898.23 142.46

104(2)a Embankment from Common Borrow 0.509 cu.m. 603.00 117,089.64 244.66
 105 (1)a Subgrade Preparation 0.208 sq.m. 3,120.00 47,835.32 15.33
PART D: SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 7.616 cu.m 1,021.00 1,753,208.31 1,717.15
PART E: SURFACE COURSES
300 (1) Aggregate Surface Course 0.802 cu.m 129.00 184,621.40 1,431.17
Portland Cement Concrete
311(1)e1 3.391 sq.m. 498.60 780,616.24 1,565.62
Pavement, 0.28m thick
PART F: BRIDGE CONSTRUCTION
103(2)a Bridge Excavation (Common Soil) 0.791 cu.m 788.77 182,055.81 230.81
401(2)a Railing, Concrete Side Barrier 1.057 ln.m 58.20 243,392.43 4,182.00
404 (1)a Reinforcing Steel Bar, Grade 40 0.257 kg. 876.91 59,046.65 67.33
404 (1)b Reinforcing Steel Bar, Grade 60 21.180 kg. 71,596.98 4,875,482.66 68.10
Structural Concrete, Class A,
405 (1)b2 23.745 cu.m 563.21 5,465,737.90 9,704.62
27.58MPA @ 14 days
727 (1) Non Shrink Grout, Fc'=41 MPA 0.142 cu.m 0.32 32,670.40 102,094.99
Prestressed Structural Concrete Member,
406 (1)g10 AASHTO Girder Type IV, L=29.10m.
20.142 each 4.00 4,636,434.54 1,159,108.64

407(8) Lean Concrete, Fc=17 MPA 0.286 cu.m 14.30 65,887.15 4,607.49
Elastomeric Bearing Pad (400 X 600 X
412 (1) 0.212 each 8.00 48,711.92 6,088.99
56mm)
412 (2) Compressible Pad, 30mm thk 0.069 sq.m 1.82 15,881.20 8,725.93
Expansion Joint, 50mm gap with
413 (2) 0.069 ln.m 18.68 15,989.20 855.95
complete accessories
Premolded Expansion Joint Filler with
413 (1)a 0.008 ln.m 8.00 1,919.20 239.90
Sealant (12mm thk)
Premolded Expansion Joint Filler with
413 (1)a 0.004 ln.m 3.36 816.70 243.06
Sealant (30mm thk)
Anchor Bar (45mm dia. X 200mm),
712 (1) 0.038 each 24.00 8,846.85 368.62
Expansion Type
PART G: DRAINAGE AND SLOPE PROTECTION
505(2)a Grouted Riprap, Class A 1.459 cu.m 102.22 335,935.50 3,286.40
508 Handlaid Rock Embankment 0.141 cu.m. 18.62 32,552.78 1,748.27
Metal Drain (150mm dia. X 750mm GI
517 (1)a 0.010 each 10.56 2,265.55 214.54
Pipe) w/ complete accessories
TOTAL 100.000 23,018,860.42
Name of Project : Bridge Construction Replacement Program (BCRP) II : Calumangi Bridge II,
Dumingag, Zamboanga del Sur

Station Limits : Approaches Bridges

Sta. 1675+000.00 - Sta. 1675+342.00 Sta. 1675+012.00 - Sta. 1675+042.00
Net Length: 312.00 ln.m Net Length: 30.00 ln.m

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 65.47 19,640,440.53
A.2 Labor 4.52 1,357,246.16
A.3 Equipment Expenses 6.74 2,021,173.74

SUB-TOTAL (DIRECT COST) 76.73 P 23,018,860.42

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 9.07 2,720,815.13
(12% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 6.09 1,828,333.27

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.59 1,378,400.44

SUB-TOTAL (CONTRACT COST) 96.49 P 28,946,409.26

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 1,050,000.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 0.01 3,590.74
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 30,000,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 69,077,000.00

Source of Funds : CY-2017
Bridge Construction Replacement Program (BCRP) II : Widening of
Coloy Bridge, Zamboanga Sibugay Issued Obligated Authority :
Released :
Cal. Days to Complete : 297.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Scope of Work : Construction of RCDG Bridge

Approaches
Road Width : Bridges
Subbase Course : Sta. 1757+717.90 - Sta. 1757+746.74
PCCP : Net Length: 28.84 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 0.749 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.042 l.s 1.00 22,509.33 22,509.33
B.5 Project Billboard 0.010 each 2.00 5,261.56 2,630.78
Occupational Safety and Health
B.7 0.393 mon 9.90 209,875.40 21,199.54
Program
B.9 Mobilization and Demobilization 0.823 l.s 1.00 439,185.60 439,185.60
PART C: EARTHWORKS
101(3)a Removal of PCCP 0.012 sq 80.00 6,534.51 81.68
102(2) Surplus Excavation 0.006 cu.m 47.00 3,347.69 71.23
PART D: SUBBASE AND BASE COURSE
200 (1) Aggregate Subbase Course 0.069 cu.m 24.00 37,052.94 1,543.87
PART F: BRIDGE CONSTRUCTION

Removal of Structures and Obstructions

101(6) 0.171 cu.m 43.00 91,361.58 2,124.69
(Concrete Sidewalk and Railings)
 103(2)a Bridge Excavation (Common Soil) 0.677 cu.m 1,566.00 361,448.07 230.81
Shoring, Cribbing and Related Works
103(5)a 0.735 l.s 1.00 392,449.95 392,449.95
(Shoring)
Structural Steel Sheet Piles, Furnished
400(6) 6.884 ln.m 1,248.00 3,674,195.46 2,944.07
(Cofferdam)
Structural Steel Sheet Piles, Driven
400(12) 0.756 ln.m 624.00 403,329.89 646.36
(Cofferdam)

1300(2b)1 Steel Tubular Pile, 450 mm dia., supply 27.758 m 1,472.00 14,815,222.06 10,064.69

1300(2b)2 Steel Tubular Pile, 450 mm dia., drive 7.349 m 1,380.00 3,922,423.03 2,842.34

1300(2)c Steel Tubular Test Pile 0.745 m 64.00 397,537.27 6,211.52

401(2)a Railing, Concrete Side Barrier 0.435 ln.m 56.00 231,925.82 4,141.53

Structural Steel, Furnished, Fabricated,

403(5) 1.734 kg. 4,816.00 925,222.60 192.11
and Erected (Expansion Dam)

Structural Steel, Furnished, Fabricated,

403(5) 22.646 kg. 62,540.00 12,086,546.68 193.26
and Erected (Craneway)
404 (1)a Reinforcing Steel Bar, Grade 40 0.525 kg. 4,196.00 280,460.22 66.84
404 (1)b Reinforcing Steel Bar, Grade 60 12.488 kg. 98,587.14 6,665,151.74 67.61
Structural Concrete, Class A,
405 (1)b2 10.661 cu.m 572.78 5,690,155.17 9,934.28
27.58MPA @ 14 days
727 (1) Non Shrink Grout, Fc'=41 MPA 0.068 cu.m 0.32 36,275.40 113,360.61
407(8) Lean Concrete, Fc=17 MPA 0.179 cu.m 18.00 95,562.17 5,309.01
Elastomeric Bearing Pad (400 X 600 X
412 (1) 0.094 each 8.00 50,014.16 6,251.77
56mm)

412 (1) Compressible Pad, 30mm thk 0.092 each 8.00 49,054.16 6,131.77

414 Forms and Falseworks 1.234 l.s 1.00 658,579.17 658,579.17

PART G: DRAINAGE AND SLOPE PROTECTION

505(2)a Grouted Riprap, Class A 2.644 cu.m 384.68 1,411,120.18 3,668.30
Metal Drain (150mm dia. X 750mm GI
517 (1)a 0.004 each 3.00 2,373.55 791.18
Pipe) w/ complete accessories
PART H: MISCELLANEOUS STRUCTURES
Reflectorized Thermoplastic
612(1) 0.011 sq.m 8.00 5,994.75 749.34
Pavement Markings (White)
Reflectorized Thermoplastic
612(2) 0.003 sq.m 2.25 1,851.10 822.71
Pavement Markings (Yellow)
TOTAL 100.000 53,372,021.21
Name of Project : Bridge Construction Replacement Program (BCRP) II : Widening of Coloy Bridge,
Zamboanga Sibugay

Station Limits : Bridges

Sta. 1757+717.90 - Sta. 1757+746.74

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT

I. ESTIMATED COST
A. DIRECT COST
A.1 Materials 59.63 41,190,768.98
A.2 Labor 4.63 3,201,091.13
A.3 Equipment Expenses 13.00 8,980,161.10

SUB-TOTAL (DIRECT COST) 77.26 P 53,372,021.21

B. INDIRECT COST (Per DO #197)

B.1 Overhead, Contingency & Misc. 7.63 5,272,296.02
(10% Max. of D.C.)
B.2 Profit (8% Max. D.C.) 6.13 4,234,626.85

C. VAT (5% of D.C. and I.C. per D.O. # 197) 4.55 3,143,947.20

SUB-TOTAL (CONTRACT COST) 95.58 P 66,022,891.29

II. ESTIMATED GOVERNMENT EXPENDITURES

1 Engineering and Administrative Overhead (3.5%) 3.50 2,417,695.00
2 Detailed Engineering (1%)
3 Reserved for the Payment of RROW) 0.92 636,413.71
4 Physical Reserved

TOTAL ESTIMATED PROJECT COST 100.00 P 69,077,000.00

Prepared by: Submitted by:

JERALD R. BARRERA LEONCIO B. SOLAMILLO

Engineer II Chief, Construction Division

Recommending Approval: APPROVED:

CAYAMOMBAO D. DIA JORGE U. SEBASTIAN, JR., CESO III

OIC-Assistant Regional Director Regional Director
 Department of Public Works and Highways

Bureau : DPWH
Region : IX
District/ City : Zamboanga City
PROGRAM OF WORK
(For all types of Project)

NAME/LOCATION OF PROJECT : Approriation : P 93,150,000.00

Source of Funds : CY-2017
Construction of Demorok Bridge, Josefina, Zamboanga del Sur Issued Obligated Authority :
Released :
Cal. Days to Complete : 339.00 Cal. Days
PROJECT CATEGORY : Desirable Starting Date : Upon Approval
NATIONAL ROAD Mode of Implementation : By Contract

PROJECT DESCRIPTION : NET LENGTH :

Approaches
Scope of Work : Construction of PSCG Bridge Sta. 1675+529.95 - Sta. 1676+225.95
Approaches Net Length: 600.00 ln.m
Road Width : Bridges
Subbase Course : Sta. 1675+829.95 - Sta. 1675+925.95
PCCP : Net Length: 96.00 ln.m
MINIMUM EQUIPMENT REQUIREMENT : TECHNICAL PERSONNEL REQUIRED :

DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.

Dumptruck 4 Batching Plant 1 Project Engineer 1

Payloader 2 Truck Mounted Crane 1 Materials Engineer 1
Backhoe 2 Stressing (Jack Hammer) 1 Geometric Control 1
Water Truck 2 Concrete Mixer 1 Foreman 1
Bullduzer 2 Drop Hammer 1 Materials Lab. Tech 1
Motorized Road Grader 1 Plate Compactor 1 Mason 10
Vibratory Tandem Roller 1 Concrete Vibrator 2 Carpenter 6
Cargo Truck 2 Bar Cutter 2 Laborers (Skilled) 10
Service Crane 1 Bar Bender 2 Laborers (Unskilled) 20
Transit Mixer 1 Cutting Outfit 2
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO. DESCRIPTION % OF TOTAL UNIT QUANTITY
TOTAL UNIT COST
PART A: FACILITIES FOR THE ENGINEERS

A.1.1 (3) Bunkhouse (7.00m X 9.00m) 0.551 l.s 1.00 400,000.00 400,000.00
PART B: OTHER GENERAL REQUIREMENTS
B.4(5) Bridge Survey and Staking 0.275 l.s 1.00 200,127.53 200,127.53
B.5 Project Billboard 0.007 each 2.00 5,378.56 2,689.28
Occupational Safety and Health
B.7 0.326 mon 11.30 237,099.80 20,982.28
Program
B.9 Mobilization and Demobilization 0.834 l.s 1.00 606,027.20 606,027.20
PART F: BRIDGE CONSTRUCTION
Bridge Excavation above ordinary
103(2)a 0.244 cu.m 537.00 177,064.05 329.73
water level
Bridge Excavation below ordinary
103(2)b 0.244 cu.m 1,400.00 177,073.00 126.48
water level
400 (4)a1 Precast Concrete Piles, Furnished 14.054 ln.m 2,286.00 10,210,926.42 4,466.72

400(6) Structural Steel Piles, Furnished 5.577 ln.m 1,647.00 4,051,580.54 2,459.98

400(12) Structural Steel Piles, Driven 2.140 ln.m 1,098.00 1,554,777.63 1,416.01
400(14) Precast Concrete Piles, Driven 5.808 m 2,159.00 4,219,717.82 1,954.48
Test Piles, Furnished and Driven
400(16) 0.663 ln.m 90.00 481,421.03 5,349.12
(400mm X 400mm)
401(2)a Railing, Concrete Side Barrier 1.075 ln.m 192.00 780,671.73 4,066.00
 Structural Steel, Furnished, Fabricated,
403(5) 20.859 kg. 81,945.64 15,154,464.52 184.93
and Erected
404 (1)a Reinforcing Steel Bar, Grade 40 0.412 kg. 4,448.38 299,331.05 67.29
404 (1)b Reinforcing Steel Bar, Grade 60 13.589 kg. 145,075.50 9,872,635.20 68.05
Structural Concrete, Class A,
405 (1)b2 11.702 cu.m 911.45 8,502,103.11 9,328.11
27.58MPA @ 14 days
Prestressed Structural Concrete Member,
406 (1)d5 AASHTO Girder Type IV, L=23.25m.
10.367 each 8.00 7,531,624.90 941,453.11

Prestressed Structural Concrete Member,

406 (1)d6 AASHTO Girder Type IV, L=23.40m.
10.367 each 8.00 7,531,624.90 941,453.11

407(8) Lean Concrete, Fc=17 MPA 0.143 cu.m 22.60 104,129.35 4,607.49

412 (1) Elastomeric Bearing Pad 0.268 each 32.00 194,847.68 6,088.99

414 Forms and Falseworks 0.496 l.s 1.00 360,069.40 360,069.40

TOTAL 100.000 72,652,695.44